From d1b1cebc8957bf006b7fcd1f9aff2fd2a776d44b Mon Sep 17 00:00:00 2001 From: wuduoyi Date: Tue, 7 May 2024 10:46:06 +0800 Subject: [PATCH] =?UTF-8?q?feat:=20Office=20viewer=20=E7=9A=84=20Excel=20?= =?UTF-8?q?=E4=B8=AD=E5=AE=9E=E7=8E=B0=E5=85=AC=E5=BC=8F=E8=A7=A3=E6=9E=90?= =?UTF-8?q?=E5=92=8C=E6=89=A7=E8=A1=8C?= MIME-Version: 1.0 Content-Type: text/plain; charset=UTF-8 Content-Transfer-Encoding: 8bit --- .gitattributes | 1 + fis-conf.js | 8 +- packages/office-viewer/.gitignore | 1 + packages/office-viewer/.vscode/launch.json | 52 - packages/office-viewer/.vscode/settings.json | 495 +- .../__tests__/xlsx/font/font_wrap.xlsx | Bin 0 -> 9174 bytes .../__tests__/xlsx/merge/merge_scroll.xlsx | Bin 0 -> 9178 bytes .../__tests__/xlsx/simple/definedName.xlsx | Bin 8706 -> 8730 bytes packages/office-viewer/biome.json | 27 + packages/office-viewer/design/icons.sketch | Bin 38783 -> 38783 bytes .../office-viewer/design/icons/filterDown.svg | 2 +- packages/office-viewer/examples/common.ts | 15 +- packages/office-viewer/examples/excel.html | 8 + packages/office-viewer/examples/word.html | 8 + packages/office-viewer/package.json | 9 +- packages/office-viewer/src/Excel.ts | 6 + packages/office-viewer/src/OfficeViewer.ts | 2 + packages/office-viewer/src/UnSupport.ts | 3 + packages/office-viewer/src/Word.ts | 4 +- .../src/excel/data/LocalDataProvider.ts | 12 +- .../src/excel/data/applyAutoFilter.ts | 10 +- .../office-viewer/src/excel/data/toNumber.ts | 12 + packages/office-viewer/src/excel/dev.md | 2 - .../src/excel/formula/FormulaEnv.ts | 48 + .../src/excel/formula/FormulaError.ts | 85 + .../office-viewer/src/excel/formula/Parser.ts | 149 + .../formula/__tests__/data/enron/formulas.txt | 946320 +++++++++++++++ .../__tests__/data/enron/knownfails.txt | 27 + .../formula/__tests__/data/euses/formulas.txt | 89295 ++ .../__tests__/data/euses/knownfails.txt | 1 + .../testformulas/structured_references.txt | 73 + .../data/testformulas/user_contributed.txt | 1 + .../src/excel/formula/__tests__/eval.test.ts | 82 + .../src/excel/formula/__tests__/lexer.test.ts | 106 + .../excel/formula/__tests__/parser.test.ts | 129 + .../src/excel/formula/ast/ASTNode.ts | 119 + .../src/excel/formula/ast/Constrant.ts | 4 + .../src/excel/formula/ast/Reference.ts | 16 + .../src/excel/formula/builtinFunctions.ts | 494 + .../excel/formula/dep/DependencyVisitor.ts | 39 + .../src/excel/formula/dep/getFormulaDep.ts | 19 + .../src/excel/formula/eval/EvalResult.ts | 44 + .../src/excel/formula/eval/FormulaVisitor.ts | 64 + .../src/excel/formula/eval/evalCriterial.ts | 72 + .../src/excel/formula/eval/evalFormula.ts | 17 + .../src/excel/formula/eval/toNum.ts | 14 + .../src/excel/formula/eval/toStr.ts | 8 + .../src/excel/formula/eval/visitArray.ts | 11 + .../src/excel/formula/eval/visitBinaryExpr.ts | 158 + .../src/excel/formula/eval/visitConstant.ts | 52 + .../src/excel/formula/eval/visitFunction.ts | 39 + .../excel/formula/eval/visitIntersection.ts | 48 + .../src/excel/formula/eval/visitPercent.ts | 15 + .../src/excel/formula/eval/visitReference.ts | 76 + .../src/excel/formula/eval/visitUnaryExpr.ts | 23 + .../src/excel/formula/formula.abnf | 1188 + .../formula/functions/__tests__/buildEnv.ts | 84 + .../functions/__tests__/database.test.ts | 52 + .../formula/functions/__tests__/date.test.ts | 310 + .../functions/__tests__/engineering.test.ts | 657 + .../functions/__tests__/financial.test.ts | 206 + .../functions/__tests__/information.test.ts | 135 + .../functions/__tests__/logical.test.ts | 121 + .../formula/functions/__tests__/math.test.ts | 607 + .../functions/__tests__/reference.test.ts | 222 + .../functions/__tests__/statistical.test.ts | 865 + .../formula/functions/__tests__/text.test.ts | 243 + .../functions/__tests__/trigonometry.test.ts | 222 + .../src/excel/formula/functions/database.ts | 357 + .../src/excel/formula/functions/date.ts | 745 + .../excel/formula/functions/distribution.ts | 1309 + .../excel/formula/functions/engineering.ts | 1367 + .../src/excel/formula/functions/financial.ts | 1075 + .../excel/formula/functions/functionAlias.ts | 43 + .../src/excel/formula/functions/functions.ts | 22 + .../excel/formula/functions/information.ts | 117 + .../src/excel/formula/functions/logical.ts | 154 + .../src/excel/formula/functions/math.ts | 838 + .../src/excel/formula/functions/reference.ts | 461 + .../src/excel/formula/functions/special.ts | 178 + .../excel/formula/functions/statistical.ts | 481 + .../src/excel/formula/functions/text.ts | 448 + .../excel/formula/functions/trigonometry.ts | 213 + .../formula/functions/util/Factorials.ts | 104 + .../formula/functions/util/MathFunctions.ts | 25 + .../formula/functions/util/TextFunctions.ts | 10 + .../excel/formula/functions/util/bahttext.ts | 139 + .../excel/formula/functions/util/bessel.ts | 338 + .../formula/functions/util/convertWidth.ts | 192 + .../excel/formula/functions/util/evalIF.ts | 24 + .../excel/formula/functions/util/evalIFS.ts | 57 + .../formula/functions/util/flattenArgs.ts | 22 + .../functions/util/get2DArrayOrThrow.ts | 33 + .../excel/formula/functions/util/getArray.ts | 10 + .../formula/functions/util/getArrayNumbers.ts | 27 + .../formula/functions/util/getBoolean.ts | 53 + .../formula/functions/util/getDateOrThrow.ts | 12 + .../formula/functions/util/getFirstNumbers.ts | 28 + .../formula/functions/util/getFirstStrings.ts | 21 + .../excel/formula/functions/util/getNumber.ts | 79 + .../formula/functions/util/getNumbers.ts | 28 + .../functions/util/getNumbersWithUndefined.ts | 58 + .../formula/functions/util/getSingleValue.ts | 11 + .../excel/formula/functions/util/getString.ts | 42 + .../formula/functions/util/getStrings.ts | 14 + .../src/excel/formula/functions/util/jStat.ts | 711 + .../excel/formula/functions/util/loopArgs.ts | 15 + .../excel/formula/functions/util/wildCard.ts | 16 + .../src/excel/formula/parser/ArrayParse.ts | 48 + .../excel/formula/parser/BinaryOperator.ts | 24 + .../src/excel/formula/parser/ConstantParse.ts | 15 + .../src/excel/formula/parser/FunctionParse.ts | 31 + .../src/excel/formula/parser/GroupParse.ts | 33 + .../src/excel/formula/parser/InfixParse.ts | 8 + .../src/excel/formula/parser/PercentParse.ts | 23 + .../src/excel/formula/parser/PrefixOpParse.ts | 21 + .../src/excel/formula/parser/PrefixParse.ts | 7 + .../src/excel/formula/parser/RefParse.ts | 146 + .../src/excel/formula/parser/parseCriteria.ts | 76 + .../src/excel/formula/parser/remoteQuote.ts | 12 + .../src/excel/formula/parser/tokenIsRef.ts | 11 + .../excel/formula/parser/tokenPriorityMap.ts | 10 + .../src/excel/formula/tokenizer.ts | 197 + .../src/excel/io/excel/parseWorkbook.ts | 5 +- .../io/excel/preset/icons/checkGreen.svg | 6 +- .../excel/preset/icons/checkSymbolGreen.svg | 5 +- .../io/excel/preset/icons/circleBlack.svg | 5 +- .../io/excel/preset/icons/circleGray.svg | 5 +- .../io/excel/preset/icons/circleGreen.svg | 5 +- .../io/excel/preset/icons/circleLightRed.svg | 5 +- .../preset/icons/circleOneWhiteQuarter.svg | 5 +- .../excel/io/excel/preset/icons/circleRed.svg | 5 +- .../preset/icons/circleThreeWhiteQuarters.svg | 5 +- .../preset/icons/circleTwoWhiteQuarters.svg | 5 +- .../io/excel/preset/icons/circleWhite.svg | 5 +- .../io/excel/preset/icons/circleYellow.svg | 5 +- .../excel/io/excel/preset/icons/crossRed.svg | 6 +- .../io/excel/preset/icons/crossSymbolRed.svg | 5 +- .../io/excel/preset/icons/diamondRed.svg | 5 +- .../src/excel/io/excel/preset/icons/down.svg | 5 +- .../excel/io/excel/preset/icons/downGray.svg | 12 +- .../io/excel/preset/icons/downIncline.svg | 5 +- .../io/excel/preset/icons/downInclineGray.svg | 12 +- .../preset/icons/exclamationSymbolYellow.svg | 5 +- .../excel/preset/icons/exclamationYellow.svg | 6 +- .../excel/io/excel/preset/icons/flagGreen.svg | 6 +- .../excel/io/excel/preset/icons/flagRed.svg | 6 +- .../io/excel/preset/icons/flagYellow.svg | 6 +- .../io/excel/preset/icons/fourFilledBars.svg | 11 +- .../io/excel/preset/icons/oneFilledBars.svg | 11 +- .../src/excel/io/excel/preset/icons/side.svg | 5 +- .../excel/io/excel/preset/icons/sideGray.svg | 5 +- .../io/excel/preset/icons/threeFilledBars.svg | 11 +- .../excel/preset/icons/trafficLightGreen.svg | 7 +- .../io/excel/preset/icons/trafficLightRed.svg | 7 +- .../excel/preset/icons/trafficLightYellow.svg | 7 +- .../io/excel/preset/icons/triangleYellow.svg | 5 +- .../io/excel/preset/icons/twoFilledBars.svg | 11 +- .../src/excel/io/excel/preset/icons/up.svg | 5 +- .../excel/io/excel/preset/icons/upGray.svg | 5 +- .../excel/io/excel/preset/icons/upIncline.svg | 5 +- .../io/excel/preset/icons/upInclineGray.svg | 12 +- .../io/excel/preset/icons/zeroFilledBars.svg | 11 +- .../src/excel/io/excel/util/Range.ts | 64 +- .../io/excel/util/__tests__/range.test.ts | 24 + .../src/excel/io/excel/util/decodeAddress.ts | 18 + .../src/excel/render/ExcelRender.ts | 2 + .../office-viewer/src/excel/render/Icons.ts | 2 +- .../src/excel/render/sheetTab/StatusBar.ts | 2 +- .../excel/render/sparkline/drawSparkline.ts | 2 +- .../office-viewer/src/excel/sheet/ColWidth.ts | 1 + .../office-viewer/src/excel/sheet/Sheet.ts | 4 + .../src/excel/sheet/cfRule/aboveAverage.ts | 3 +- .../src/excel/sheet/cfRule/getMinMax.ts | 22 +- .../src/excel/sheet/cfRule/top10.ts | 3 +- .../src/excel/types/CellValue.ts | 2 +- .../src/excel/types/IDataProvider.ts | 5 + .../src/package/PackageParser.ts | 8 +- .../src/package/XMLPackageParser.ts | 12 +- .../src/package/ZipPackageParser.ts | 18 +- packages/office-viewer/src/util/fflate.ts | 3770 + packages/office-viewer/src/util/graph.ts | 470 + .../src/word/parse/jcToTextAlign.ts | 3 +- .../office-viewer/tools/excelParseTest.ts | 15 +- packages/office-viewer/tools/functionCount.ts | 394 + packages/office-viewer/tools/getFiles.ts | 14 + packages/office-viewer/tools/optXLSX.ts | 46 + .../office-viewer/tools/testExcelRender.ts | 31 + .../office-viewer/tools/testFormulaParser.ts | 84 + packages/office-viewer/tsconfig.json | 2 +- 190 files changed, 1058728 insertions(+), 332 deletions(-) delete mode 100644 packages/office-viewer/.vscode/launch.json create mode 100644 packages/office-viewer/__tests__/xlsx/font/font_wrap.xlsx create mode 100644 packages/office-viewer/__tests__/xlsx/merge/merge_scroll.xlsx create mode 100644 packages/office-viewer/biome.json create mode 100644 packages/office-viewer/src/excel/data/toNumber.ts create mode 100644 packages/office-viewer/src/excel/formula/FormulaEnv.ts create mode 100644 packages/office-viewer/src/excel/formula/FormulaError.ts create mode 100644 packages/office-viewer/src/excel/formula/Parser.ts create mode 100644 packages/office-viewer/src/excel/formula/__tests__/data/enron/formulas.txt create mode 100644 packages/office-viewer/src/excel/formula/__tests__/data/enron/knownfails.txt create mode 100644 packages/office-viewer/src/excel/formula/__tests__/data/euses/formulas.txt create mode 100644 packages/office-viewer/src/excel/formula/__tests__/data/euses/knownfails.txt create mode 100644 packages/office-viewer/src/excel/formula/__tests__/data/testformulas/structured_references.txt create mode 100644 packages/office-viewer/src/excel/formula/__tests__/data/testformulas/user_contributed.txt create mode 100644 packages/office-viewer/src/excel/formula/__tests__/eval.test.ts create mode 100644 packages/office-viewer/src/excel/formula/__tests__/lexer.test.ts create mode 100644 packages/office-viewer/src/excel/formula/__tests__/parser.test.ts create mode 100644 packages/office-viewer/src/excel/formula/ast/ASTNode.ts create mode 100644 packages/office-viewer/src/excel/formula/ast/Constrant.ts create mode 100644 packages/office-viewer/src/excel/formula/ast/Reference.ts create mode 100644 packages/office-viewer/src/excel/formula/builtinFunctions.ts create mode 100644 packages/office-viewer/src/excel/formula/dep/DependencyVisitor.ts create mode 100644 packages/office-viewer/src/excel/formula/dep/getFormulaDep.ts create mode 100644 packages/office-viewer/src/excel/formula/eval/EvalResult.ts create mode 100644 packages/office-viewer/src/excel/formula/eval/FormulaVisitor.ts create mode 100644 packages/office-viewer/src/excel/formula/eval/evalCriterial.ts create mode 100644 packages/office-viewer/src/excel/formula/eval/evalFormula.ts create mode 100644 packages/office-viewer/src/excel/formula/eval/toNum.ts create mode 100644 packages/office-viewer/src/excel/formula/eval/toStr.ts create mode 100644 packages/office-viewer/src/excel/formula/eval/visitArray.ts create mode 100644 packages/office-viewer/src/excel/formula/eval/visitBinaryExpr.ts create mode 100644 packages/office-viewer/src/excel/formula/eval/visitConstant.ts create mode 100644 packages/office-viewer/src/excel/formula/eval/visitFunction.ts create mode 100644 packages/office-viewer/src/excel/formula/eval/visitIntersection.ts create mode 100644 packages/office-viewer/src/excel/formula/eval/visitPercent.ts create mode 100644 packages/office-viewer/src/excel/formula/eval/visitReference.ts create mode 100644 packages/office-viewer/src/excel/formula/eval/visitUnaryExpr.ts create mode 100644 packages/office-viewer/src/excel/formula/formula.abnf create mode 100644 packages/office-viewer/src/excel/formula/functions/__tests__/buildEnv.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/__tests__/database.test.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/__tests__/date.test.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/__tests__/engineering.test.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/__tests__/financial.test.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/__tests__/information.test.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/__tests__/logical.test.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/__tests__/math.test.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/__tests__/reference.test.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/__tests__/statistical.test.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/__tests__/text.test.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/__tests__/trigonometry.test.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/database.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/date.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/distribution.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/engineering.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/financial.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/functionAlias.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/functions.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/information.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/logical.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/math.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/reference.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/special.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/statistical.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/text.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/trigonometry.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/util/Factorials.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/util/MathFunctions.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/util/TextFunctions.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/util/bahttext.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/util/bessel.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/util/convertWidth.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/util/evalIF.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/util/evalIFS.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/util/flattenArgs.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/util/get2DArrayOrThrow.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/util/getArray.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/util/getArrayNumbers.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/util/getBoolean.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/util/getDateOrThrow.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/util/getFirstNumbers.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/util/getFirstStrings.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/util/getNumber.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/util/getNumbers.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/util/getNumbersWithUndefined.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/util/getSingleValue.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/util/getString.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/util/getStrings.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/util/jStat.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/util/loopArgs.ts create mode 100644 packages/office-viewer/src/excel/formula/functions/util/wildCard.ts create mode 100644 packages/office-viewer/src/excel/formula/parser/ArrayParse.ts create mode 100644 packages/office-viewer/src/excel/formula/parser/BinaryOperator.ts create mode 100644 packages/office-viewer/src/excel/formula/parser/ConstantParse.ts create mode 100644 packages/office-viewer/src/excel/formula/parser/FunctionParse.ts create mode 100644 packages/office-viewer/src/excel/formula/parser/GroupParse.ts create mode 100644 packages/office-viewer/src/excel/formula/parser/InfixParse.ts create mode 100644 packages/office-viewer/src/excel/formula/parser/PercentParse.ts create mode 100644 packages/office-viewer/src/excel/formula/parser/PrefixOpParse.ts create mode 100644 packages/office-viewer/src/excel/formula/parser/PrefixParse.ts create mode 100644 packages/office-viewer/src/excel/formula/parser/RefParse.ts create mode 100644 packages/office-viewer/src/excel/formula/parser/parseCriteria.ts create mode 100644 packages/office-viewer/src/excel/formula/parser/remoteQuote.ts create mode 100644 packages/office-viewer/src/excel/formula/parser/tokenIsRef.ts create mode 100644 packages/office-viewer/src/excel/formula/parser/tokenPriorityMap.ts create mode 100644 packages/office-viewer/src/excel/formula/tokenizer.ts create mode 100644 packages/office-viewer/src/excel/io/excel/util/__tests__/range.test.ts create mode 100644 packages/office-viewer/src/util/fflate.ts create mode 100644 packages/office-viewer/src/util/graph.ts create mode 100644 packages/office-viewer/tools/functionCount.ts create mode 100644 packages/office-viewer/tools/getFiles.ts create mode 100644 packages/office-viewer/tools/optXLSX.ts create mode 100644 packages/office-viewer/tools/testExcelRender.ts create mode 100644 packages/office-viewer/tools/testFormulaParser.ts diff --git a/.gitattributes b/.gitattributes index 695270b36..e12c6e8f5 100644 --- a/.gitattributes +++ b/.gitattributes @@ -12,3 +12,4 @@ *.xlsx binary *.pptx binary *.TTF binary +*.sketch binary \ No newline at end of file diff --git a/fis-conf.js b/fis-conf.js index 756baf750..9a9e90c70 100644 --- a/fis-conf.js +++ b/fis-conf.js @@ -526,7 +526,6 @@ if (fis.project.currentMedia() === 'publish-sdk') { '!markdown-it-html5-media/**', '!punycode/**', '!office-viewer/**', - '!fflate/**', '!numfmt/**', '!amis-formula/lib/doc.js' ], @@ -581,7 +580,7 @@ if (fis.project.currentMedia() === 'publish-sdk') { 'echarts-wordcloud/**' ], - 'office-viewer.js': ['office-viewer/**', 'fflate/**', 'numfmt/**'], + 'office-viewer.js': ['office-viewer/**', 'numfmt/**'], 'json-view.js': 'react-json-view/**', 'fomula-doc.js': 'amis-formula/lib/doc.js', @@ -610,7 +609,6 @@ if (fis.project.currentMedia() === 'publish-sdk') { '!markdown-it/**', '!markdown-it-html5-media/**', '!office-viewer/**', - '!fflate/**', '!numfmt/**' ] }), @@ -846,7 +844,6 @@ if (fis.project.currentMedia() === 'publish-sdk') { '!markdown-it-html5-media/**', '!punycode/**', '!amis-formula/**', - '!fflate/**', '!numfmt/**', '!office-viewer/**', '!amis-core/**', @@ -914,7 +911,7 @@ if (fis.project.currentMedia() === 'publish-sdk') { '!/examples/components/EChartsEditor/Common.tsx' ], - 'pkg/office-viewer.js': ['office-viewer/**', 'fflate/**', 'numfmt/**'], + 'pkg/office-viewer.js': ['office-viewer/**', 'numfmt/**'], 'pkg/rest.js': [ '**.{js,jsx,ts,tsx}', @@ -939,7 +936,6 @@ if (fis.project.currentMedia() === 'publish-sdk') { '!uc.micro/**', '!markdown-it/**', '!markdown-it-html5-media/**', - '!fflate/**', '!numfmt/**' ], diff --git a/packages/office-viewer/.gitignore b/packages/office-viewer/.gitignore index b225099f2..558c945da 100644 --- a/packages/office-viewer/.gitignore +++ b/packages/office-viewer/.gitignore @@ -3,3 +3,4 @@ lib esm .rollup.cache ~$* +.antlr diff --git a/packages/office-viewer/.vscode/launch.json b/packages/office-viewer/.vscode/launch.json deleted file mode 100644 index 6858a7770..000000000 --- a/packages/office-viewer/.vscode/launch.json +++ /dev/null @@ -1,52 +0,0 @@ -{ - "version": "0.2.0", - "configurations": [ - { - "type": "bun", - "request": "launch", - "name": "Debug Bun", - - // The path to a JavaScript or TypeScript file to run. - "program": "${file}", - - // The arguments to pass to the program, if any. - "args": [], - - // The working directory of the program. - "cwd": "${workspaceFolder}", - - // The environment variables to pass to the program. - "env": {}, - - // If the environment variables should not be inherited from the parent process. - "strictEnv": false, - - // If the program should be run in watch mode. - // This is equivalent to passing `--watch` to the `bun` executable. - // You can also set this to "hot" to enable hot reloading using `--hot`. - "watchMode": false, - - // If the debugger should stop on the first line of the program. - "stopOnEntry": false, - - // If the debugger should be disabled. (for example, breakpoints will not be hit) - "noDebug": false, - - // The path to the `bun` executable, defaults to your `PATH` environment variable. - "runtime": "bun", - - // The arguments to pass to the `bun` executable, if any. - // Unlike `args`, these are passed to the executable itself, not the program. - "runtimeArgs": [] - }, - { - "type": "bun", - "request": "attach", - "name": "Attach to Bun", - - // The URL of the WebSocket inspector to attach to. - // This value can be retrieved by using `bun --inspect`. - "url": "ws://localhost:6499/" - } - ] -} diff --git a/packages/office-viewer/.vscode/settings.json b/packages/office-viewer/.vscode/settings.json index 990a3d62e..ad914b79e 100644 --- a/packages/office-viewer/.vscode/settings.json +++ b/packages/office-viewer/.vscode/settings.json @@ -1,29 +1,522 @@ { "cSpell.words": [ + "ABS", + "ACCRINT", + "ACCRINTM", + "ACOS", + "ACOSH", + "ACOT", + "ACOTH", + "ADDRESS", + "AGGREGATE", + "AMORDEGRC", + "AMORLINC", + "AND", + "ARABIC", + "AREAS", + "ARRAYTOTEXT", + "ASC", + "ASIN", + "ASINH", + "ATAN", + "ATAN2", + "ATANH", + "AVEDEV", + "AVERAGE", + "AVERAGEA", + "AVERAGEIF", + "AVERAGEIFS", + "BAHTTEXT", + "BASE", + "BESSELI", + "BESSELJ", + "BESSELK", + "BESSELY", + "BETA.DIST", + "BETA.INV", + "BETADIST", + "BETAINV", + "BIN2DEC", + "BIN2HEX", + "BIN2OCT", + "BINOM.DIST", + "BINOM.DIST.RANGE", + "BINOM.INV", + "BINOMDIST", + "BITAND", + "BITLSHIFT", + "BITOR", + "BITRSHIFT", + "BITXOR", + "CALL", + "CDXCIX", + "CEILING", + "CEILING.MATH", + "CEILING.PRECISE", + "CELL", "cellspacing", "cfvo", + "CHAR", + "CHIDIST", + "CHIINV", + "CHISQ.DIST", + "CHISQ.DIST.RT", + "CHISQ.INV", + "CHISQ.INV.RT", + "CHISQ.TEST", + "CHITEST", + "CLEAN", + "CODE", "colspan", + "COLUMN", + "COLUMNS", + "COMBIN", + "COMBINA", + "COMPLEX", + "CONCAT", + "CONCATENATE", + "CONFIDENCE", + "CONFIDENCE.NORM", + "CONFIDENCE.T", + "CONFINT", "Consts", + "CONVERT", + "CORREL", + "COS", + "COSH", + "COT", + "COTH", + "COUNT", + "COUNTA", + "COUNTBLANK", + "COUNTIF", + "COUNTIFS", + "COUPDAYBS", + "COUPDAYS", + "COUPDAYSNC", + "COUPNCD", + "COUPNUM", + "COUPPCD", + "COVAR", + "COVARIANCE.P", + "COVARIANCE.S", + "CRITBINOM", + "CSC", + "CSCH", + "CUBEKPIMEMBER", + "CUBEMEMBER", + "CUBEMEMBERPROPERTY", + "CUBERANKEDMEMBER", + "CUBESET", + "CUBESETCOUNT", + "CUBEVALUE", + "CUMIPMT", + "CUMPRINC", "cust", + "DATE", + "DATEDIF", + "DATEVALUE", + "DAVERAGE", + "DAY", + "DAYS", + "DAYS360", + "DB", + "DBCS", + "DCCC", + "DCOUNT", + "DCOUNTA", + "DDB", + "DEC2BIN", + "DEC2HEX", + "DEC2OCT", + "DECIMAL", + "DEGREES", + "DELTA", + "DEVSQ", + "DGET", + "DISC", "Divs", + "DMAX", + "DMIN", + "DOLLAR", + "DOLLARDE", + "DOLLARFR", + "DPRODUCT", + "DSTDEV", + "DSTDEVP", + "DSUM", + "DURATION", + "DVAR", + "DVARP", "dxfs", "echarts", + "EDATE", + "EFFECT", + "ENCODEURL", + "EOMONTH", + "ERF", + "ERF.PRECISE", + "ERFC", + "ERFC.PRECISE", + "ERROR.TYPE", + "EUROCONVERT", + "EVEN", + "EXACT", + "EXP", + "EXPON.DIST", + "EXPONDIST", + "F.DIST", + "F.DIST.RT", + "F.INV", + "F.INV.RT", + "F.TEST", + "FACT", + "FACTDOUBLE", + "FALSE", + "FDIST", + "fflate", + "FILTER", + "FILTERXML", + "FIND", + "FINDB", + "FINV", + "FISHER", + "FISHERINV", + "FIXED", + "FLOOR", + "FLOOR.MATH", + "FLOOR.PRECISE", "Fmla", "Fmts", + "FORECAST", + "FORECAST.ETS", + "FORECAST.ETS.CONFINT", + "FORECAST.ETS.SEASONALITY", + "FORECAST.ETS.STAT", + "FORECAST.LINEAR", "Formattings", + "FORMULATEXT", + "FREQUENCY", + "FTEST", + "FV", + "FVSCHEDULE", + "GAMMA", + "GAMMA.DIST", + "GAMMA.INV", + "GAMMADIST", + "GAMMAINV", + "GAMMALN", + "GAMMALN.PRECISE", + "GAUSS", + "GCD", + "GEOMEAN", + "GESTEP", + "GETPIVOTDATA", + "GOSA", + "GROWTH", + "HARMEAN", + "HEX2BIN", + "HEX2DEC", + "HEX2OCT", "hlink", + "HLOOKUP", + "HOUR", + "HYPERLINK", + "HYPGEOM.DIST", + "HYPGEOMDIST", + "IFERROR", + "IFNA", + "IFS", + "IMABS", + "IMAGINARY", + "IMARGUMENT", + "IMCONJUGATE", + "IMCOS", + "IMCOSH", + "IMCOT", + "IMCSC", + "IMCSCH", + "IMDIV", + "IMEXP", + "IMLN", + "IMLOG10", + "IMLOG2", + "IMPOWER", + "IMPRODUCT", + "IMREAL", + "IMSEC", + "IMSECH", + "IMSIN", + "IMSINH", + "IMSQRT", + "IMSUB", + "IMSUM", + "IMTAN", + "INFO", + "INT", + "INTERCEPT", + "INTRATE", + "IPMT", + "IRR", + "ISBLANK", + "ISERR", + "ISERROR", + "ISEVEN", + "ISFORMULA", + "ISLOGICAL", + "ISNA", + "ISNONTEXT", + "ISNUMBER", + "ISO.CEILING", + "ISODD", + "ISOWEEKNUM", + "ISPMT", + "ISREF", + "ISTEXT", + "JIS", + "jstat", + "KURT", + "LARGE", "Lbls", + "LCM", + "LEFT", + "LEFTB", + "LEN", + "LENB", + "LET", + "Levithan", + "LINEST", + "LN", + "LOG", + "LOG10", + "LOGEST", + "LOGINV", + "LOGNORM.DIST", + "LOGNORM.INV", + "LOGNORMDIST", + "LOOKUP", + "LOWER", + "LVIIA", + "LXXX", + "MATCH", + "MAX", + "MAXA", + "MAXIFS", + "MDETERM", + "MDLV", + "MDURATION", + "MEDIAN", + "MID", + "MIDB", + "MIN", + "MINA", + "MINIFS", + "MINUTE", + "MINVERSE", + "MIRR", + "MMULT", + "MOD", + "MODE", + "MODE.MULT", + "MODE.SNGL", "moize", + "MONTH", + "MROUND", + "MULTINOMIAL", + "MUNIT", + "N", + "NA", + "NEGBINOM.DIST", + "NEGBINOMDIST", + "NETWORKDAYS", + "NETWORKDAYS.INTL", + "NOMINAL", + "NORM.DIST", + "NORM.INV", + "NORM.S.DIST", + "NORM.S.INV", + "NORMDIST", + "NORMINV", + "NORMSDIST", + "NORMSINV", + "NOT", + "NOW", + "NPER", + "NPV", + "NUMBERVALUE", "numfmt", + "OCT2BIN", + "OCT2DEC", + "OCT2HEX", + "ODD", + "ODDFPRICE", + "ODDFYIELD", + "ODDLPRICE", + "ODDLYIELD", "openxml", + "OR", "papaparse", + "PDURATION", + "PEARSON", + "PERCENTILE", + "PERCENTILE.EXC", + "PERCENTILE.INC", + "PERCENTRANK", + "PERCENTRANK.EXC", + "PERCENTRANK.INC", + "PERMUT", + "PERMUTATIONA", + "PHI", + "PHONETIC", + "PI", + "PMT", + "POISSON", + "POISSON.DIST", + "POWER", + "PPMT", + "PRICE", + "PRICEDISC", + "PRICEMAT", + "PROB", + "PRODUCT", + "PROPER", "prst", + "PV", + "QUARTILE", + "QUARTILE.EXC", + "QUARTILE.INC", + "QUOTIENT", + "RADIANS", + "RAND", + "RANDARRAY", + "RANDBETWEEN", + "RANK", + "RANK.AVG", + "RANK.EQ", + "RATE", + "RECEIVED", + "REGISTER.ID", "rels", "relt", + "REPLACE", + "REPLACEB", + "REPT", + "RIGHT", + "RIGHTB", + "ROMAN", + "ROUND", + "ROUNDDOWN", + "ROUNDUP", + "ROW", + "ROWS", "rowspan", + "RRI", + "RSQ", + "RTD", + "SEARCH", + "SEARCHB", + "SEC", + "SECH", + "SECOND", + "SEQUENCE", + "SERIESSUM", + "SHEET", + "SHEETS", + "SIGN", + "SIN", + "SINH", + "SKEW", + "SKEW.P", + "SLN", + "SLOPE", + "SMALL", + "SORT", + "SORTBY", "Sparkline", "sparklines", "sqref", - "xfrm" + "SQRT", + "SQRTPI", + "STANDARDIZE", + "STDEV", + "STDEV.P", + "STDEV.S", + "STDEVA", + "STDEVP", + "STDEVPA", + "STEYX", + "SUBSTITUTE", + "SUBTOTAL", + "SUM", + "SUMIF", + "SUMIFS", + "SUMPRODUCT", + "SUMSQ", + "SUMX2MY2", + "SUMX2PY2", + "SUMXMY2", + "SWITCH", + "SYD", + "T", + "T.DIST", + "T.DIST.2T", + "T.DIST.RT", + "T.INV", + "T.INV.2T", + "T.TEST", + "TAN", + "TANH", + "TBILLEQ", + "TBILLPRICE", + "TBILLYIELD", + "TDIST", + "TEXT", + "TEXTJOIN", + "TIME", + "TIMEVALUE", + "TINV", + "TODAY", + "TRANSPOSE", + "TREND", + "TRIM", + "TRIMMEAN", + "TRUE", + "TRUNC", + "TTEST", + "TYPE", + "UNICHAR", + "UNICODE", + "UNIQUE", + "UPPER", + "VALUE", + "VALUETOTEXT", + "VAR", + "VAR.P", + "VAR.S", + "VARA", + "VARP", + "VARPA", + "VDB", + "VLOOKUP", + "WEBSERVICE", + "WEEKDAY", + "WEEKNUM", + "WEIBULL", + "WEIBULL.DIST", + "WORKDAY", + "WORKDAY.INTL", + "xfrm", + "XIRR", + "XLOOKUP", + "XMATCH", + "XNPV", + "XOR", + "YEAR", + "YEARFRAC", + "YIELD", + "YIELDDISC", + "YIELDMAT", + "Z.TEST", + "ZTEST" ] } diff --git a/packages/office-viewer/__tests__/xlsx/font/font_wrap.xlsx b/packages/office-viewer/__tests__/xlsx/font/font_wrap.xlsx new file mode 100644 index 0000000000000000000000000000000000000000..384eb582920d10e2574f4d5b4b9d064e5935039a GIT binary patch literal 9174 zcmeHtg;yNe_H|=HgF7Tx8h0l+0fIyDKyVs|2Abd!8n-|Q5*z{{xVsYw?(S|0(h%Ig z&dj{u%w*>K3*M_EQ^17_htB+fjc+Mr6zcAi}Tz-}YbZfugv6l@3l^nRB_DXB%t^ z3l$P*eEZODeC8KoZJqDC3e5D=t*!6V!>)0qvWRR1%JGL6ytt1BttuSsYoMWBjp|qt z{ylA4h7M)Tx3Q@Q5GqH4^Fim>b%mck_tuSRz$>NZ`RZ1 zy0!6^yXvtD^zwvy=G#|Pw3qM%`|`(e*GCB^Y^<5Q43F2@OcHKy?6~=C7|qFrZ8_vkB%`{ zA*HovUHR0VF0Cpgzzp^M+|yep*rvK~M(OR4JBqr2EOT*Bc!u|_;kZo-x3`VviBHJ> zO3yc8uf35?{eXj`gl~S_cMkx7`+FpS+TUndt;I=q0*^H%IO{Osv@~)C*+Dqie;)rw z$Nypu{^iw+VwF`pII)6ZayKD8=aY*uxKfI4l5&kSn!a!37jUYhvY${awlYxSYLW*a zJ@;$&z3H1@6p8xYLvyyqTNHs$C`?!5Rveso<@6erncg`;)~RT<6VG+>bn-0exq=6y zYjZSnVO?I9V(&7Y?D&y%IqopK4mmo(C(2-A(IkJpF6Ea?rWYj$lTsS{#ldB@0-4|6 z52yG|C**#6C>|=Lv^SPS)B`cKoGtP0v7tSSW*LEzO(n@ga z&8CvtqfX0Ze!5d(@xi(J6r5QP^|X3yq-4TY_h(f0D#sEH3dF?vVyK zNyq_c2<~}+ca2HXD3UjN|?0z8Gmt^9XyMe53mot(JMn0FzZZYi!rc(X1X zw0l~+IB309O!M?KJiaH(6wD0JfANZ?=(*kHHoIUn{K62WOZOI|oWvL}HZOc(_` zcsz)NX1ZVe82TKA0DtfMZs9&Ab~1#ZUM#kUHJwm!>w*zT7LuJyD}7Qw7R+li#QB=r z1~T%f4<0l9RU2=v0yXxEp;fiD)X7X1oA>q4=Fc8vKs~5NkIB&GMIL$pMt3G?ST5RS z&d`1|-B>7l4B574Utw)h7Aih2;1l%@cA*aGc~0fW6bsq>nAE5RTXm7T?qh15|H0aS z0<+lY?VenQ_w+wQMsf@*A`1xsKt~4vaNt+KL*}o+Qlw=MUK7N<^BublVO-Xj_wdK% zGr)`8VXiI=uh?H?*r3NQPp++0&MG)-g$d$XC60&fK1LL-VTjI1^0278sVHVy4?^#q zr|0cO;eR+~Za`HAEp1SHD5O34H~;~KD`Dfrf7?ZSMOIM0HUx4)$`dU zNt& zH0>8CC!k(oq0GryAxA!<;oYIWxdxDn6D8=te#(W`a$t%sHDn7quM>>*zxy*b}1k0hK(}3jKbE%xwqcb!|JWctiw#m!}5cV ze5EUK#v!-_29Gwp86s1OTnzG2&^+GYC{xU1cg^7kaupL2Jk+wA;>U2QJKxpen>HKn zBPMhhm|eDICnY4_!SoJ#XMx}o>!umsrKgz{)*|otn2%yX*64gdw!75boEEZAchdZ zCr3`)VHV5nWLy{(2_;(f(-Fbg$|Rjm&Mu0z9q8@t$=lD#!H!z@8oT)z3*t~Lwh!jlj)PS_-v~u($9#SgIvsFxpS6-L1)LKJj|=(;jys;6x;lB~?kiX5isf#TtAexLJzH*F#4_%x zAqp>83qe`nE z@2h#$C-7B!ccavHV`I`Kl`d&1P&5!oR6n%feQwVwKw~qwlcRsz5xr4A8pXbkvVw1r zAY$n^W)KU^x+Fu7F$yM>?!)uNqamyM)NRMaDm_kB@rfBH&Vah>w57`LRkG zVk}vaite-vz0phmK_Zc7A2uOrG1kI@k5wDTQtyOj`mjSx=eBdxF?`BQ)z~25Mwr#6 zpWx1H3gOV}!$dFnXajLK)<@FhL$0DjJk~=l?)vD-;VA?3r+dD>K=)5ib{9W!J^Fm` zqgKRi`Wbd37JDBocuIfjZKs?*c2eMiGI9gMFw(eJ~h7g<5o8xk^zH6i9i^I z6~ToJY6rp1vBj-LeSNPKc(s&dX)ji0iCYicWaZktWLNQt>T0@`9;eq&gl@4Bb(3U3 zJL*k$7gjs=26)&OJzdH3${-qPpXnSVcwYLk?Yu%!{Lli@a7cXI-_!q*dSSqFH-#~R zej%GgOh61BdbjGlksZGoi(VpIEE|+tNR6+Qfd-9Kh&j#(KN0v>mYo?_N!Gy$h)4TV zBKR$5x>$kiK^(swxqfnOPj4`qqL!!?wdY=9z+h@%$IC=$upf#+(x!G@fCT(IGg zql9`R3n2o=_JpE8qV=ev|B@$T_yemq59&9fxs2(Q??XkLWs_IK!<+9UVolvRcqU+? zcU#Tf-2%~&^Y?`xvM_0%Y|2k#9$Y-8?Ts9^uGsTbrC(Q=f2O`_{+3KtZd#wKN4xgagla>fa=*nJqaZHy@?PBKzt);+dh;n!ZfK^hWnI(|+jF`Z9`3 zStM?SbV5vzbtf`2O#9p7JR=oXopRg+5)b`Qm5r%9>E4aV2wHst68#8@g#pf1(s4g} zz4~KQUFM6d-OH`v!lg$2uc-C78eZm#&SuAn{hNr#$0Gww3FG@YcZ_z^0mZ&Z#x^7Z zHoN!5Vn}V3WFppGpNe>_cyC=lm?>uNjb$~CW7zPwA3@2zbj83lhi-9o_IIS+uL3AEay!Vigp2`64`+ zyG*`yh=?*;7R4_570O^^RP^`=s{ft>7c>1w|(-$Dt zwF$1o&g8A*HJJ4+4jQ|>tznz=0hYCx+z_&|*0dKuuNi-1Q((Et{q8hk``+W|D+x#X zJ?5iPP!6|N!UBy-0;rzq?ymd(_S9{s_5N-i$LOv%DiL&3=y!KFS-X52=c#KG#AJAP zS*T;=clv|F@8XWi=xNnCa(col0XadKN)OO;z|3933?oH6DLh49iB^dXozmYS>q1N7=}NgG!q)>goZ)OMT-!y%LE`|N(^o)DRqfs}(R$r@ zr)aJg$3fAyu+5cG=AaV=17=jba;tRiRK}(!=r82%yN1!7L>4XM^jt-AdD?+Sj3;C= zK1ylyNhA40azP_BQSBVIB$AHRpp^B`dBaJ&`5_x$WWQ9j4M_S*eE@Y`yMJ=rQx|II zVxhP}E9{Z^VaH|xT99KtJc;FeD+{6hq`39&%{H6RElqIemdiDlemB25qvyexN1zY~ zUC50$?yBHx=UjQsE??$h8fmVln|&zaTW1)f=PRhGd#}$m6j%%Po~(gbZQD!ea;z;ps=y7zbEk?nlYG4vz=t)h>{ z31te&uDhT`H8hZ0ewwe5=|`vni}`R*ENm6h)RN#nB^Xvd^Z63F$sy=Kv(3~+&AroN z8?=HR^aE$@t99ISe3v+=SC#6nbzpI`;XGl7~x zWFA{6tug(Fk90Z>D0uz1L7_`JQ8Rr^wPhsss}C3>i#!=}dw0V#2w0I@Z#--=aI{bB zh*}k!D>+Ij4GW#mR(*r22XRYdH4x`}9o8Dy>>U&-VD~Lmv$Y9e%;b6KR!yc;Gt?&r znww{m*~FwLntMb5+rMUIG_$lB?0LsqOod*`cg%&AoE~SbmT;zr zx_uIy7d}LrD&@z>X)y3Ul0HtCXx$fy zTy<8ksz5W?q2`C=Ao$s0nL)DlZt$CgX7sQzbN;a80BKvE3v&Dh$eFLM3nlBE-ffqb za4x_`zqHLu09t!mGM#4`nMsGrclGL;33A%iI41;~9KVk2?ZX2Ue>G5b2VGgo6iIL3Gcb4RH(@Q;E_@G}Jd^ zds@KO6hA{*=@6uBJ1V1ZV6QUqy4b;D3cEjjF2}@-scx>CwyGB;cuYumV9=RkBZ(zm zXU;K58|vD;d=+KrgUkPbsCAK4>w9&Bk+pzlwLK&N6?VSV*CCX_T2{vF2CoH>{+{T6E{-8qAdm}$LnV+|z+Mjiz@BH$%vc^NR@b(}LS(3#`GCtOdJN@$3a_?wu zHHS#(&Fir$p(t4z;0T6BuWQPuLCz7t5V=NpUQRoTrI$cfi=n;f7TGt!XC zzvM<{rox+9PmzSJ_bNYXa$&u6k$d{(%4AFqQACGhA8#U?C;_(@PRB$wVHv+^Y1XM_ zD9TsSDH!=|J*IMmmt*q$Vhd*A=p$N%{2aeWnQ>O{MD6v>Jo3w68oXQ3R8}#rmR=c) z!(~QmrXr`@GrA|0kipvh;n`FtC*b0l9|=7<4<_m?)rv6l-7ERgjlS?@lU@dsah9TG z_LO~4{J5V?vUDMDGIAwt8p^I!6ZYfxv$fQ(qSk4Z#%H}XZa(+R0FMH%OG1O5elBG6 zQex6)55DwBaCD)vTl2WYBt*l>!+S9nZD~DFg5xcv6Dlo$d?L->BqD*Ju<7#1r0!Zc z^n_obtg!3(^~YK=*{cvB&`pi>l$K>VlhH5@!=^>&?z50DYQ4RP=Vwth(xBN3px)Uu z*5`a>{H@@~rYzl}vpcI*b)s+?wi) z>~aGv4=Rcx;|RGG?BXM_u;K_~6(baXKt$Df#wDeK6Sdvtw1u=@m#!|w;zV*a?RoRaFPGONPy0E>2y zyfRC<7WW8`jyhwX((s#d#UGe$A9EEj2ULND$r{BVf{ZD71+S$}d!~JLrKZ^&KP|d++ zYR+Is2!|Qi8T3c-?|;fEJc=S?U#NCa69z3S-{3riu~nsL$j<|9&NlD~YOTEK9Bc6~ zfp1)|&&ON~Cofm%QX%3)^)wkUEg~Q2>xwB91p+ATNE5L-7_-WdZHH)t2j#n z)zQk(&~Rfx%~0RHq8ecrSjQMsmAyb{wcVUWD%^tf^%Xwl)6kST=BG3vpP;-_y`NSW0#n>(yy*TAKyg$o%-Y241t-*D(%o_0N| zM1g&6Z+3I$Q&;Bf9CHQ>9<@ z;kdu-Fbdhp?ZRG60NGh5r#m22ig%7gh>7FqyP3@% zpZeLxwr%xk^vFX&DWEvUcRUl_rn&R-3N-#J1M87CzNihk4cxOJq$JHiSef{QB`)uh$hUI z%$);z8&F!iuMCde%mf1xzfGO~aD8EzcxhzG2NW;SyZ^sJEdnANJhS}!7Zm^Lwg0sL z@;!x`;@=JYz1I65;LkP@PL01*et!l2z5exAU=#dV|NqsnU+w%_6#3H<3@)txQX=^k z{Hq50C%75w_vHJ3itMk@UxlSVp>(*vL4TE*el_sxg!NAYSn&Dl9}oVI>Fcjnew{G< zX=RN3_c!=;`tYlTzh}`u@$g}f0s#0&PW=`B_mS|gaL>nof&Vcsswtwtdlvw}fdAgW L)3yZ7&wu|9bo>bM literal 0 HcmV?d00001 diff --git a/packages/office-viewer/__tests__/xlsx/merge/merge_scroll.xlsx b/packages/office-viewer/__tests__/xlsx/merge/merge_scroll.xlsx new file mode 100644 index 0000000000000000000000000000000000000000..d3615935dcc7188325a55757b6e9c9409fa1d15e GIT binary patch literal 9178 zcmeHN1y>x|)@?%L4grEY!Gdd$5G1%;aF@m!XdHqxZb55eyDRY1i7_tBlV9)=1{13l@()dBeE_Q6m3+Y?&^(V6P zRiel|`_NuoCKZv6?l(Qfrn(s*(0xYO4YpV|zBS)_+>v=N&Z8l#Dto&+XlPHfDtd%} zUx$VP2_M_X-aWc@LZUb)9qq%cha{pLM23b@7O8-@j`dxt+!8C#WlM>z@Ciix*3xHt zHF1`D8qte&3I+P+I+qnS7jgIpiauknjp0pLgBZOGPS&2t03)cq<_TO4@|3Awsxg|V zHacA=$+bZk8n`BnOdl+=2gkHxE(|XrHn;JSD{vE66@{M`>-5CfFt>Z_d3&}qypA|k zzHZ{hw=#U9n<45?1s$IODBDET5R`G+kG$%BhMy}x`0WGb!VTRD9%=UyiCI%dbc~te zBWgRA<-Fbu2_*qOCa6zAUw;FChtj?&skeRp7}7dW^78)SInH*|NrxDAe+L!qtC0QW zzHLFTz0nQbfPIYddhnt2ZAjn61HZ*A3vFStlFqtT9SqK$E4Wm!~yV9 zzO6pD19J;PQ9FH9=d0YM5x5TpY3kg{f|ITtU67dQof2O-macT;xK5r;o+nGmdN8=Q zMl+Q(6lTlyFVVdCd?fK6dxTYs7zHnnG?+j**7Kwa_>G{sLo?fs6N%Jzyzkym z6w~@tskw14IY*>=>9Wpzb!xbe2Gc#d`B1t_`o8r;BPa?NVGQ+mkob$lC!N6FND~Ys z!~kSCcU!jKaN-7bvM~XJZGN!V@0fvuQ5ek2|MpR;svy_Rj@^oO7sBqA>WYu^#hHzI zPh%Ggxxa>Sj-HCk=X8mLsY(CklpGs8IN0NGsMqy^2Xhr3@2r!#FdP@?iD!E#hyWfs z8G=VP*)Jo9N+ICk?(OWB?4x0(K=2wx;`&%J9`bKqGSCr)h`rp~whfcmT$>Ca9P%J0;JN zk6Ugn6g-A)I&-hlH%Lq5$cuS|y@Q=8L;9pBd>P{)8#&3%8iy;+VmAYf?Q_R0gQtfU z>;1ixOR$;#d&ofj#Xe@h0|3Y<000*330TPdIao?H^uf9O4__IA?%`L{iSa1?WTmi0 zb&JR}K=})=!u1@W8f{a&3dLi$7mf5(pvNT|`CKX{y%eOGUWWpk$DixUYX}DrY*Lkb z3G>Ux=)q`HrQ+WQskwyo@#44_Zj@=7 z5)WRfR4GPUx%gn}DO^I9h&*)N07uR)mK@8nn8&r8;KayR#1}Zr!a&98l#zvT@q7~F+H=yQDbpJU3`z7BIh>+oe%>AfKeGPJ z{*>@m$|%AYeDS#(s$!nqPGNNkGdU^8Jd)rE1;w&cyleVKSz>7EKK0!9dyW8XN~{+c zOETr1_q*$eJMKybS;blDCg5uujk^A-eh(xuc#{M9Bj=eA3sc6_|~AX^KO zI?MNmJ^@AzBE{ya5^bQpAQs-+Pt6V+}Q&DAABe}V_>Ef$xx+dYAyJltQQn-BE&8RX23{dS0?c+BZ`Dnuv(zkx9)_{?h<27 z5ZyLC5`y;hI;n0LJ)FcK5w_K73s14%h>8)%A~qMrnzP{Mc{RuWIm~n>15A`5{5~={ zU34QK6xZ{*INCD|*uKU@R*D-5e*CeDR*#k6isF`|pyVww_5>^C@=c=cp8IqBmsy#ox3jTKa^zg%rZ}I@br5y7-mt>N17p%U$tqp0=JC zuq&xAUMSr!^>~H0Yio1y_aUx zm;NCJg4RCe=anh-x`u1ae}b}yCedR`7?f#Y8ySq>pbT;Lur-JLSoPm&*eT7iW8aB@ z?mLe!mT9^5b?KhR37E1c;y2Zztota-xcZ4gmTcR@ z{b{4Op};;0aa8KnkP#>FC!|>V?nWBR6-+-a>Iq} z+BJ%>GF&3|8}8xSQAF(+OeRA9h@3bV@~;V#JWbg>TT*VSs{J3^1Z~*r<1U8d0szAi z{G4QYDwX~1h+b&T7%JlEtlbRz!!bRh6p2I$os2uvZa1jMYNG>WlKh_2UZz_j$hl(( z871XYQ$)oIt^iwguhTbiV~)Q7IdG$ zpqCPJL3_bQoYXt|t{gm=o%gMrd6e{J+wL6Qi6`qTRZ4~7zy_E8TLvr_C*hfR>3uW$ zeT`V7M^DSOgXu!Y*_vmaNwi8hbV7uo7|(zaDaU^Ik5%Emc||>(37HGkOqgkw+N9la z9jp_6eFN#_ldT%2i`uS~)U~_B({mZ&2!SAeMzyHgxawOy1`o6$$D9||jWBr?;yAJK zckBq4S3(8=aXE)T0NS2HJHpNU>?gCoyg3VqQ|0D zVtWvB_pxG3`aar!(Z@fFDxg1yfc;z{(^l#3+)D17)#ovA$b(UGNM?xIy%4H5o8TEd zm@|(H%qtw#!h-r?(z&W7vdXGk_9fOa@ISKRxlzsY1|$Fghx&&I@RJptt<3Gr*?!(RegJAuXDFJa9={!_?_Tti{?w-} zFJpnx0>1MD&y@uIb!nOSV1r=?QPpPVhj6H0C*=GefX3wf7d;um5v}|X8`q;bjA#_@ zLxr4Pq^yL8x88}ynYgiWO&ki}ZMOFI@xVgY9%cnGd{?H6fq%?tPgEd`C5r5U3}wl*@|yyX#w1xvahM?B>s?*1T=+ z+UvRmwzzMM7skP&$#>TWT(1Rljk`XOCBmbVLQ{YhWmh=8beURJ z2UqB-L2-kGIFnlNG`Xzf2Rif{V{Fl_$?py~V3yZd$gDCp1|1Ry=pYg4VW5J>v=>09 z6?c7uZ>h!o?kwW#y~oizBUAd%m;|Vl=qBD$z3ZJv(Oey}Y9^d|Gn>%t&0pBgP9;?4$GiWa=(z zikkW?IXqQHo?8A13aP(+$WClH%W^+47h$=QEuIK|jJaONO^GGJbhUKpLzhpt?BP$A zIlh*T1bqfzo$1k`DQWhP3pc(@aE#_?a~Klt2-{d5V+uNz)n`J&d2f}$na0pUi=rZZ z-!p>ZD70W1uj4A5&(%q1$Z$#|`AR;WK6$hVUpi=%DyoyshVZ#Vt$FHNLE%X9Zc)hk zhZi5JIzB!35qoRibK{=pu%{}}$-zu=i(Jwtd2IW{!hBwu>Dy@>`|B4F>O8s4Sii4N z1in)RcW*l1aOn2(sxo*UjC%wMu+fCvdSkEfyEx^`sQ36VjZjH&Jlz;Tc(!?tI(D&) zl(y$`p(e}X)-Hl0k5DsDfwZ(G zx=-=#B5uY0vrUhJai)P--Lkw>dOgO$a!H--ALIwW4MQ80#wu?N$&O zB1=6V=lAc1XX3E{+iyLrGqE(!8t~iYTC3SANDWGy&R2YbYKO2Z;?y3@_1mvDJ+ZTw zBRRZptNBu&2u4epgKpMkIkrMy#X$25jk8)9b%gVe@DBHHSQtz#t%v$zxyvX}DtJyf z&{HzvLGt!Dejs4dwTICIwEBlLeUzP(;KJ}>>NGK526p{Vd7m`c=wurM>tcy`zpFbb z)PqFIR!v1lX4CWA*DdMeU*fO%z!NKd;jbxH54Nv6em(>iU#Qei(cBI8OKe368#m(( zO9_y$;kqQoZGxQpymTgInbrB;qam0Nu-2{U@Zy8kpOsG+T1IBkAn{!5-7rGVdYWei z4ktg~MD`Eh0Lnh({8PrzONbo60n>rX44eT&w`T9m9pwN&P0zEsFOp#zX6zUC|gtq&o0LC?FNXT&{QC&Q7^$Fp~(q$>zhh z>S5(!%YK_r#Z)5md9UJokPb)^oO)n;z2bU>TVg_3`_jDe#&dYzHjWHf3`uprXl<7$ zd;2LTpXhMYIKAdXC3V)T6j`=e2@<_fmm2sP7u%~^Y(P9zYw?LUs9_JLs@2OW4G5ne&ZxKd+(#R@Xt$z2G1v}l)rFB$8U^ArGgQo*m zG&O}#b4GJid;bg6vwBdn8lf3~cwolntoTVw!VGD(eUO69n53@0o#KQ`nZ3mn=3vI` zJ7ZJEhS^%`ntp`faRI?kLr!e#$;=5_vkpO;P}kO_>nMX)*u04N?F)}Ic50gpL42OI zvK3>62)Qqov2IqriYiGuj`p>AKk5Qu>waB&_Vy?pOu0JbKb=k#T{7>zrp&X*wK9yME1Se6=n~Ki;AF!H zz6|!f>}3vWi|!9Zb8>D__3j}|&i2iHm*+4wM;{sUX_#wiHnUn_ZB@4E%$JZpnH|aN zi{UZ})At$a{;q_Cw$2`kK!u9RJGVyL$Gd5F%mr&sxX%bxbcV@uk8I;4B!$>=Wsa1E zdX9?qd>QXQZ{#GpceOIFX7z7F;_zi;zc_IKx9S4}e6`+mlu%@e0!3p3<3utOYUl2j z(dtYju2)2(*Qxu2OGS&)%2m-@?*$7_d1Na~dTy?B>d863557E$< zmX5l#zrx(7KvF3vdHBk`>RKI2_*RG1VnWaZ;m6MC=TyhXD_}y|v0qe(c>?5ceAQB{ z8jy<=^s=*oXXmcU4sDf=uIn2|ZIcr{Hps6QPNS+9_G4WVIGG|Y@}stQUl#6x26`yi zDxOME%(kgs6)O*Wsw%C&_N67qBh#}#TP{5}Tx;R}WV=%R7mJ4rJpigWQ4IhjE}#sJ*yey7r04N^p_~Af zH)zGV=-P^v%uUVPrJHE%kw#ihFD)Fk)4ZFmFU(qg%6&hFWfrA^`hgu=qM~XKF0v?8 zd0ce2J|whBCLC06OKq@JEb;6%l@H6}lLYRTG^2ULw^yuWyjDZ?2vkeP6>|oBg?HUq zb1O6x;J%cP2u}r2*3zhA4W;T+;h~XKQ+n z5I10%S~z{9_MfWI(v%n)ui}5CUI3rt44+4-krA4-ks^oMWYm}~A0);GADfSp+O%kl z8r$jYVc|0Bmn^Vo`Sfl^H*B$3iC|LqwnMAWaQV2i{U0UND`%M;Y1ltDFbNe0CZU>v zO_iO%4iGj|u#@?Jihutqr?82Rj5Ac~qI~#qN#Pa~%;`s>3?Myp7QCLxF_Zj%;W<9|SJ+HyfIg)@On5#|i!>^QQF?b`} zt1*@%W6(-FxH^Tp$k=&laL8hy(b6ZzyX2Jo!Nd=(4joe7UC!-xGF@1TSIDQyUbmuf zk*z9zfnu$0EeZ$_&(*=S!)To2g3Gg&yCMpn#HKlXBz1hKn!W#3kET3BQQk>i3967v z)03%BS0R<(YJrZ`_jV#YK&NMYen>b$R?d&s3tQIf-Ad?+Ipc;*a24CA1r#i~Gh1B_ z@3#(fFbQ{JRw=sUOZ(`CHl2NhsmS3p{FU0I&VH^`zm~Z^7-%EMz`~CN#!1+J4nJcD zhkv6F7IyzR(&7}rb3bZ5@YfXR3nT(|D(L>DCem7`l_qd;u9k}VrrA}rp{22V(@J$? z6JK0sqbS%6L~;rbFw>bm<;?;rx}8+QAGD&>p54d_9g?#?i-11z#$a_X?Z%Or-;PkS zek0c1O;FTFkij&@*_#k=rnBcq(6|pNKq-PB2F(tRa!)P4Vh59XCTf{`Fdubn*_5)a z^()K2F3Gr`uEDfe&P`h2urMlX>)tAb8?Km8ntCUiy|RiDc}80Jq>UW?Dcx7j1c7?1 z#kh@J)`YYIYnzUhr_rMr{9<&^PQUoIiqQkQueoLTX|gYH$dbTF&j0zbf&;tJEE zWpFK1rp9r&#`14dP_?Q?^u049kpIY$X7lxZ>)4=5OaNrXh~0m^M__fhO8k1!mh$LX zXcA;K)_67Dp$>kD8#2r%BA|5LyiWqM1`be-lD`@3sDkn<;-l()QHZv8#$f(v_hl58bnJo%{b5YvCR|ff2wze?{^8 zto`2p!#5Sma({L3*Lv^ohCkXQ7&QJ={r%POuQjkg8@9mu`u|tNe)aQfVdM`_hp=4n zmomw(#=lCje;7BR|HhI36=r`m{Z)GU!xRDgr|GXk)UOVHO={)@GHyz>fx_U`iDI%i-39f8?XLq{@0c8&*nble=`5ix~MFN0GnL^02Oxn M!Khn;>c_AD18K(;^8f$< literal 0 HcmV?d00001 diff --git a/packages/office-viewer/__tests__/xlsx/simple/definedName.xlsx b/packages/office-viewer/__tests__/xlsx/simple/definedName.xlsx index 8f4ed04f1efe57550b80d21839dcd4396ce3e054..0dc93b4e02ec607e810b3c774d58e76f47f5d92a 100644 GIT binary patch delta 2437 zcmZ9Oc{CJ?9>-_KGEK=CyD^#>5g8YAa~YAclO<#rvd*=JRMv{d5|yno*0E%dhzzn% zG}*H?L}pOxn(WyM8D6*Z-hJo2-#_1Te&0X8=leO|Xnl(Q^T|Ub)rpuQHWvUe0|5Y_ z001D&PdPN;x-T&xz*i~E->(vXDPR^SeA~t6Ku>M<+QsfBSmCRCj+y17$qIdSEf;#s z`D!T4$x=)F#ta)LkWU}Hx2y<~oY5w+b5;>9w0vAySzq_HV(Q#rdd#lPyy z#MVLiBk7y>ITQNgFRyjXje^-|je88QQevZ5XIm(B{TpE#$d~;xF;2(fnJwt*wB`uw zjJhe(Nr|Ad+VFPFm=S)WB;KaLmk0KHZ)Wj(%T@YwXNI~^_}CqcZM%Y+e`2ueWdBaO zuY}V>JPGZE`pkd3>{6*mcIhPKmAF{Sdb}}wER9=gWoZ{bP(NYi9P_IFB*&{07yB9% z5%p|1MHTg6HoeF3(i*X>NEwu9G)BQoSkE8QND%+5WKirrJ1njVRFjF2HdP3TR?U-e zx|lo{2w8z`XiN$dW4JNd(S^rvkQt7

@_XX&nw~@Hc1fA56!(qM@f@Gv}*14l1_c zpc_Vc=t@+cU&fZ5!j*5W=Wj%^tJBY3^B*$dL+ng^kxTa9j_FbBGC|5c@_4WIjTVh% z9eGQsbf;ZRj6Sx&-}A|RKF+UM#E%z~F6G@yX?akvyGpsTT=6?$tn1d*=QwZEqxAz^ zq&pSP&|s2ll$G+-@Y*?NO1wwgZP%hk`*Nw4~3)KZ47j$RV z6ICpT$Aj8MV)olriGjlpSUnOloJNm3$@2Ah@v{0h+xo1)Ckm(Hu2=8A>uv7h3I@OI zo0QR+!WzSDN6b7Bk%*)a%fkYTMZe7=No~))c!t9=zIZP_7}W6$WzXhGZE9~V)egSz zW`CeHviIKuBW$>}^8|3ETp`89#^?k5IA!%u2E2^$HmOyVx{Tfu$4P0Eu@7-@Xa358^W@}h%FHaqx+f~5Ak!#)Ao-eM)OMbtMWt2sbk4pV-_K` zKYBYuh;mu#BC?rXeXA{uv&=B?JF(3-1LPm4)D0g8c&dA?v{`s=-0f}3?pAlx(k2~* zot8Q{W4gakb?#una+KGx{+St=*?ms-#}`R*B$r4ni?8i4X(_VyVFCyM=->tb#QzI~ zKyMF^pg`qcg8iEeIpj+LMJfWZGj@{)t~*lrn9mbOD)Vl^i6slu8Z7h2+mds9y#emBQ(QMJElwx1|yzD|^QVxPkv z>Li_hJSKRdG1LH|D(fVZI^d-jcH0!U9r_2Pbr*P8A0TWjKVNHa-?DsBjOL0l%t4B7 z;*_FUbRl{C+u&$z&Wuh$wNk_j1?uz1?-7pa(ynT$_wAPC+guJ<(*w<1;m>RA5u4rkz}cG8+_^CPupEzcv>IDn^6;6m5;Vr zm(8z&@$T5Va`}vH6dKXB-Q8ar0f!7ipm(@xbT!{t)l9iB7ph(t-R7uw=H6Ee!mwj^QEhO^fr$jNHQ(em8 z7#-FzQns?e(L9!z#8(sunZ$1}*w??bLUSyVMw`G>WX#fK?T5oG7}*Ug9OQ=6=ttdL z>pfF5dS>e9xWSB|Jd1l?=N^4bShWfVlFN`2kblMx`98`5_<=luIt{EN3!zU){yznO zg7Dv$OSVB{B>!pC&*>!aAM2MolPT!qlE32m**4#wB!&HtZ%Cd%%kXv~|9<`p6&8mp delta 2423 zcmV--35fQZM1n-H+6aGdntUYH0{{S)2><{O0001ZY%h0ja%*C5Z)+}iZEUPnU2ozz z6n$T5|3lW|HFX@4K%&Bkkf5p5jw;HuyHChXOtG4;wVgs$&41tPkN_>aE4H&0wXuDD zd_T^)Tz=W+neoDeFP`^_R;{ zDV`t8^4S1@LXOZ{sVcx&CTo^cc~MrZfRj}za;jh{p0KP0qp4gort%EimgV7`@&fG; z0&xyTxmxjrMP*XwtWY};!7{4AeYxh9?9lS$9Jri{=ejbJGOqyQk!M`JHlWDJli=#9 zC83L|AJT4#T10YvWLN65D9zGZ1kAjTw9 zOcYeHX;~=XVH?-aa<0Liu1jFJF=v0)Trdz8@C#yvktP9sl($r^japbWCmtmT7c^J%=fE7)i=@XMJAg27JGYuAz{3^aaWakOTBMIl7_S?u1xD z&C`P$Z&v$f>iNUao&C@O>)v<|36=+L>7}uKfO3D8n-LoNHU#zBEgcW&W$0R#n+Kk% zHE_-wI{Uq^j6bcxW8(UH6Evhf8=<$*?$5%Z?U`W|M`q|avFQ(d%Zx04FmRoaLIch^87ykMzT9Dp3HS||-j(0GUV zTQ7g?*#QjRB|b9!r+c96?q1aE2feSo{)c;KN@=@+@Sld)LyQsPzwP{ z1hvlDDx?zFy~{56d+coJ4nwOCE;=(ZGaY{dH4Q`0G2Lj^cLyYz#_sIktPX$m$+kMg z&22_i4J}7^n`Ry8an|ncH&?rjw$kq!K`@VW-rL*%W_SnDXY5Sl+5MS@({DG6n=@^% zijRF7w!UO;S7yy%PAsT<2lS^--FcgLNBh7!Xye9?#%-GILqxtW>5GAdYO;iaab8Ua;9{VtVJZeSuV4XBwL8D1X33S5LvfC8& z*Uxn@qr`dM)m)hl3VH%Z9~YlL%@4+IT?^m|5;|AV*84tZ%!w8>cN5b?hck__ntOlz zv>WDn3%njTX~p6&oHEU2N6&=Z-or3WBL%FC*lFne8Dc?kkNvw=_U=N{;vSslcDw5X zVRVm(N-F73Ba{*?@|R6#EUy&$K1K-_crHUqNnKkJTv}ACi;TrxiGXk;QH%G0MCGlY1HQ2}VhQlCS{) z0J5`n8X*CH!EW0y480H7KNz|BiYwawp!QS zx&hmbA|D3G^w=cx)?&HZjkr9I{q45q2aYPcA`t2LF z3BJR?7AcDqjtWsTcPlB$)Yt+oV%fz?V4NW)&R#T^^G;bldm|t0b?C|s4Nn2I{L zXdZ&)qt2C_Kh@SigX`ErSI`hD`J7PK2!nkauz|GddDWv~A2PB(qJifk`woPIutM|@ zEI5vT0tZ-njB(Qu2mQ^5d#Vwcl#GCs9K$(w9@}%h904)-D==|=h8D~0E4V%WON-Oj zTMQc0tg-h?7j~8#q%YM50>5I)+1!*-TCyam+zu9`u^ug$%y4mlKUb2@xozVnqPk!7 ztbN;oJI2BkeX{PJZo8eo0>-B;zf7ua4FSt4co@?aObK-z7aW>_WL*#bmQR@93&VBZ zr7x(L7mNHXkLNbaDf#@_^iPw30~G~9Y00ZYvsoP^0e_5=UrWO<6vf{KzeCA;o3@*C zgth~fJvk7ZOneK;-4<;AkVLzEd((ES)%oCKa?btboJ)$uLDtbHSSPe9QI@1A0>v~J zYFDC{^)jBL$a$(bt+j#@9l@bRb$wMZLzuSkWVHe71-K}Xlq1ZPXz#rt7(2EHNnH{g zDu`QcC4cqdXm{99_D*+z^E91d37&H5DQB*Wic z4_3NA2Rdcsl)@iP=yZxZW^>kygZtpbU~HNuX(nBakUzt(tHR>G(QA#SER=Sk3uxk7db1N$^FB6iK;x! zr*WFc`Fx$uNOnV}w{PwHKjz!0{e?WG_&;$@CbJRo45$ix@ja?90F%HU*a>f%d?eKa z005Sgp&(8H&Xe#UIs&2(lh6+plf@tq8>ja$T#W(%0KxeJlU~ diff --git a/packages/office-viewer/biome.json b/packages/office-viewer/biome.json new file mode 100644 index 000000000..f7d44abc0 --- /dev/null +++ b/packages/office-viewer/biome.json @@ -0,0 +1,27 @@ +{ + "$schema": "https://biomejs.dev/schemas/1.7.2/schema.json", + "formatter": { + "enabled": true, + "formatWithErrors": false, + "indentStyle": "space", + "indentWidth": 2, + "lineEnding": "lf", + "lineWidth": 80, + "attributePosition": "auto" + }, + "organizeImports": { "enabled": true }, + "linter": { "enabled": true, "rules": { "recommended": true } }, + "javascript": { + "formatter": { + "jsxQuoteStyle": "double", + "quoteProperties": "asNeeded", + "trailingComma": "none", + "semicolons": "always", + "arrowParentheses": "asNeeded", + "bracketSpacing": false, + "bracketSameLine": false, + "quoteStyle": "single", + "attributePosition": "auto" + } + } +} diff --git a/packages/office-viewer/design/icons.sketch b/packages/office-viewer/design/icons.sketch index f2780ce3165f24dbad6fd35f480f6be0c609003a..98032a169535f5305a0241240c3619cc3f6beced 100644 GIT binary patch delta 4255 zcmZ{GWl$83yEUCl*V2uMfP{3nEZtoKA}p~q2)e`)OZP4*-60_j(p?G*E=YF?h=?vC z_xF3>|D8K?XYTXi%$YOiJo9{bKAeX}oQFo7G!>{$>Y60w-zTIu-Cr}PN5?mKKmydB z85#vP%y=z&YaXuJ#Ya4eF%MyJS)S9Ww38)amigjpb9eby;7eB{#2a>bg6W{F2J>vL&?jri$Q3^^MyOYqnL zcpkcM{n0%K6LuMYfxA#H#2=B%Lh`utE}`ugT=-C9cK66`@gCZ;i81YrRB?N zZ?ck#YH!9A+k)_Mybf_z?y7^meC}duWKTy53l~WT5AWS>i$9^dLj@e#a?uD3WqZ2f zo%!nM!RPVdR;jh~xtwcj29qvuFg(7rAco&4UHuseDGyNJkk*L$z<0#IV5p)y51RkE zH_4*Y*osXRmO%LldBCq{oKk8_O*Ms6<%?&5338*yxOYlx?%LtQTV99WYOT*rWAw=$ z<833(dmG;A-Ozm*+^ww-d&3Uw^J-udysb6K5fOQ+rux!R$d!b6Mr{OWNxLh^Lmar= zp4h_1T14;j5DhH1oaCA@6tIeV1tn;zRE6+};hX6g7m*Sp@&*a1mA>Aa|5D<3D|A|@ zXtFa+E$zDQ1$wvN#lYDJ`r!RXstj@2wP`>tf6Xav@a@t4y1u`?L89Zymr59ef||;G zwprP1AXu{i_E?&bQHN?)oFtp9xm*xlVnnJB^Se3rv0YkJA4K)k=!y>#K{)_9Ujubx zsfW1AO$AzQNAbS9s}1q$9x(1^_)g?Z_ju=A zfUZ*|-`UHaQ+e80c@+u#ihvAvbyPGnh;7!sw30YY?RhP&);*J}SA>N`9VUaT_nQ?N zBBUvg#<%E{Ms9;IeJK14p{)yB+O2Gx{tIoVTK5&}DumK|0j`dO%vkRa8mv67wIS1N1@5`(u&7)w@>n)IQ^5ck*4XglX^y_%=OZUprM1}z@XFQ3NT@bPavBr$#0 zLCf);rZGp@6WK!-&F@{d8B@)r`cj{!b(gdzIHS|J&uNl=GwL#F1t{A~VD+@>b$NbF zPDZ^Wk5;7EGBN!)^o9F+Tv?ynUc^$1GEOv}pOZMlsh~_9qDwtSY_bQKC_M1C?VQVj zb+l4kthb2S#q|UGx<6=jq987~!%DX+7sdnLwEj^fkxo!FOjaxE5zZu+a4DW9_Po{B zi$(X$WaiWN)TS6(ZYk>&@C>T=Zz{YJLe)KqYr}NrffVnkb0vC0?>zM?DswN6=KQBH z<*;HFB!McM5inVg6-RU?OERpFbVLTK7Q|Z7szP@itZ^@KskoAM3{`ie%L;TOU=wL0 z@3&zEV?35ckda721}zarkK;>H$CvkWKVILjIc}ZZKHwPY5E2pn8N6(@!4CyMC7Mba z6Y^FJubDjT)n>uJg26~46vS&l)RX%Diahs_1WC3^;?+V1TCo^0lRG^{iHLrmkkB2N zW!9d%=itf?}u3J1}9@Ma*2uW|E5ru1d#lXMWY3-|TqV|Hu9OHCkM|Y_qhuMkmn?GsemD_b?i;rJ zQ6d9kn|AV)*Y=`L;pLT9OM;{0_p@c$#3I>?=uG2$1A!L*AFj;R#yC`PIKGs#4pP|< zOw{n#@bbDLU}l*O9PLmmF*zFacosVS7j|;bxX{qG3|1WTg^HabtSGTbIdgPY=X)Aj zvAfC}J>J!mzGS3z8y>n*IN>A>F%69k#N;vbID;4FX*$m68r$GY+b>zz_iDD6DVrbp zpq(Y9GG$#tOWo#JmA-ye(C`??Q$D9u-<9C@XE~;zn5jF;6@p&C_z%J)F=jkifA_m9 zANsO>C=n2i8$4XUD!7DaBf7y?y)v8kQY(@u~lVxVyyL5o7kj)ds!2vr}DvU+*a=) zEcX~{Hdc4t1?9U&x%B7F1oyfq7G-Lu(OoZRBc5jwqU5nncnytRc0-&!#2h~4^}i5% zC+#Q3E}2X+#7wX(6Z_Tgptm_G<>hWgw)}6Vd?Qu|3CXgd-G5l-?|%|{2X&L-61h$P zS#R;b#5c(2IR ziCURb^IEmeUVfkasOO(=_iy38+WqcALCyk!_QsJJ;ynR4yhWaug`MOmXm;c-`D)#I z{`=&S(h%FwcJ;+5>$gX5er$YG|G72UI6`r9`gTK~FmCO5>qxF}$5xIT!QOd~o;B$> zEY)*gsT{%AWNmZK28Fy zX}Xdvq8vakS@M;|^VU5RWv_Qhk2XdED9G!$+h0?*Gy3_+Rs{Wge)27qo>R6;Qut4} zB5Qw7Zin6NTX~zmP+v`l1bU7+L5gojF%Z9dw^34G2EDdR>4^&Fs7)EZ&NCLeQL3v> zx!f-wx}+|Sbv@k<7q@SEFP2v)=s_1ygYzS2n>O$jFu)+PfDin)NIZCIB{deYOTqK& zVSR%Uy{IDPo{Gk7nQl+)9L&W-{l8yvej2?RjQ-SM^d_K1@bqu3esEKY&#cUbUBEn# zHACign1+INh}9NnTt8duN72V}2VaBP3I=DxReOv%6)-GS(FRbqhnS$f<0Ek>S)c#m zrh6{w&MErv>NhGtjBRf9fpxBFP7xX+)isWTD4Sog&eWFh;e5gd(4n!@-9_nhHg~uj`R8`Hj0Ajik9jq{*AXw8^%_Lz%n3^RHRQXnDL}r; zO8B@VD*9-oIW0}>lSIS>Q$8^i8aI(U+e-^4WP4*eNnnz0sG+(kOD#KbjUp zi5w|&{VWwt>l{`FokvCn!2zCr?}ck(V`gv%i>q_Zju_9?6hZj~JKJ>X1Y?s`zHf#f zIvAOVQdMzP@-iU9 zavT-`luL5G100WZU+Ov2(ddE9ZO~teJv_HAo=IN5lA+eF<|hN@m>2`hKF`p=+~!JJ z&=I7|W-O+@hW~RSn~d1PB@&cuQu!ht3g}yzaeb2eN%JZ~v^&iq#AWN|=w;CRYGrdr z<785KOWR_I&L7m9M_7C+x4@ZVVSN1@C9SY)Iw5RQZJbs(X{@pIOJ=&T;^!cjB^Pz#4u z&zbAGY+JHQe7%f>V-qG@nugd3uHe`bz4Xw9jF^Q^WE2kD=%jc;0mL<$K9W&+Uc}$T z!)cM;vGWs%C$X1arp88D$j>;M1)R3~lf=J5w_aJpnnw4rn@+5!1&AUYLH*jgba8G{ z2*3Ek=dlKz_CTTX3d7hpriE89s1S--F#dk(B9hjT*3lw#-tw{B&b`qi)+*Qidbw9t z2KuwWa{#}vJ0io{)5FB;$r&1j6f~o0zB9#gcyYys|2yd0!5~*GW{x>ALG~$j4<)Zh z?NW>ee!FSAM%RawZpli(J4bAb?$nC_oNge8tbIap+1J*j&6G9@%MXS&P`iXDK~6T- zYLBCO6~|+Tm$^=uJ8RvwOUff5IFk8MQ$aNXAJbU_7D#xm0urhdqY3Qj?4wIQc(8sh z9j&td(*n!N*l^*aA~)Md*S<}t3Zu>5Y=#mxVD(t31f4|YJm#OKTh-zXVY7%>uO>;P z=Ql%V3u=Je_b+U)gDg(upbVn`oW2-75g}(6br=9EB?qo~$kVW5b?0&1k9pLYFCTxW zIHb@B&rR0X+kyMKrs>XnXW}AC>EelcMqZ|e8mZ@dDIr=1x6+%j^Tc=Jl}Z7FL*C5| z#Q1Bb_gN{&WO6t%(=O>#QS&TmQi3Lpx%=Zxhj94e9D*LaSU*RgRRhNws#v70}8pp2K?S;spsy`tOM!sXKOx(4ei>&*_R>wyH#+$ zxi#vHWt%5$Jk^9y7bclvAMbpLQC_WRO!=uSeli)hNp;?H?E zkK8qW^Ty~DW`S&4q8qr3!i;&p?H8f5Lo5t3gWBsV;1&>(>u2N#(SdR-)sEz8p!7$zzPtp7K8trsi>IM`&ZiR_g@c>mVuOo<#R;{Uef gWd`PWW8Y-%7FBOVcO=KP!fFWcZEXaE2J delta 4227 zcmV-}5Pa|dt^)tA0+2y}-E*5b5dT*)+-sDRKp-h^AmFB*w9V9gyX#~ymTm4ZFhXwY z$@qW2mB2Rs$W8ljd5Epum3H^HpMLdT%DU)#@6lVd<#wYQ`MYvrs?0M||&r zCS^d`>q)I6$+oURUDY;M+Jltj5yd$Qh-8RLCXiqPqg-NJyjSbz2to=P(4COW+iBw=P_i=T3y! zELEy;-?Uo5=YBs4@XSGQ9^5bLhndE_o+iQ6v2_72I);S&E2>86>(UGu@e^mns>qUnvc!jwgd#!|hw#k?Ok`=qM8qIkHtwofd?@rkN`KjP%5|_!Wt4uZ z-~-@>b8iZ5E@Zw}&7x{npSSgJhH&XKn;ZdpR-ZMtpccpcETQ87(2w3LehBaH;NKqP zAZMX}z~g2$zGqw0wjcEuW(yTyJEu(pGuQwPYu@UG(w`2!VXFO%b7qFoTd-nL^y}xs zfF;eCB@ljDbVIbP1(xu>t(pVnsBhXyZQ^K`fS1X9{8jyhbAr+X22=ik(-(tD?zGnO%z8^;41e+kx`P4WI`)R13_-YHmz*g)$A@S3)N z>L&}&cr>c%9lk*7hRVv1X+w^*FEHk3Flj8&Hu9>0wmVxFi}w3iSpDfR=yMHx+SRXm z?2-9)Bc}n&BUncegE5FGAu$qun4y?6OyY=(|T`fgeMj@sVjd2{mIni$K0wL@}F{2n!k;0Hn zb8v{jt|Kw*gfWI$$N6cP1wPa_{-relKM>CSAoK+UjzyG_Nh2Y`Cn0P&KBFNd7N*vs(pu41X`dNmLUXsw=4`Hq^w1 zn%MA-7cmj4;o5*>*d+Sn9Wu`qFdMWL+GHD)uJ4GehSt|BVq)Zxi_{dxx>;V{?=|mc!V1lG-F3OGM*Vj z-04*cE{GB zpC@kFD_m(4sl&}UK1fu@wxtB$#v|MxQM8dVvu&Qs@_%vY27YBJyPlKFT}CP7xrTUXv9 zQ65zD1Wc7cNs*1?jj73e)oS{R$$a9-$$Z!}DhO{FSmzjW%bD}WGCG=#msaxRYive! zeAU>D3Xf}SMw2HLAAi+kzM9PUHIn(bOe71QGnq0l6hSkKO=1nW5~yiY!0^Hy)Hl}$ zPUWk4e24NCH$kKjl4k)UGL$Ye&y!<-E;Rimk$U-d6T$vRr@xt@?W`ESNzx-4qnZC_5KDiRf zWObj$C$KN$hr%AqK;=rxEQDab(UDv!{6v(%)f&!hwB3p@xomKycoTw{1(+#)grqnR&% zNP}|gyhi6hG0CgWLq`t=MctQYYQ)8KoB9^Su#C))lMGi_~GCVk}j@ar! z*k;JR>6F^pBdNPTT7>AF+PLuZ`E>a1X5Mz)`|)h~|HT=78DD1V-}2ZRvG;T)wzKo; z@Os``v}>dmTINsf=wn;dSuxSO$1YBj`MjZ}P=DrNb5l?IJDgnqS@Cz=#Vsv-8*=IJ z;CC(%E<2YN0Wr2qi_Pd??Z4>x!NJsC%8Qjb# zw0|oV(xcCDI{5VG@n2|1o{m1#&^vejotC*EzMg#^pI=QUie@f)@T};K@#Tt}M)o6JIl{N&AZ?qNQU2Faet6#Tw919646I}y{tg)H!cZi(X%uA7Y z;L%5wY%moGRU}lA&_SR4yf7H_w+e#}H1RJQ1Bp8fq|_c5XqU*qCI{=1YFNlT5Dbc% zS%sd_KIEgc$tfOQL1bW@d>Yp`{C}IFf$%6a5VToD2AZQq1_m@4glEa?%rF_lynnHr z@kZFJlLV2uo{k%2Wbuto;f z$iQzaGSD^-Ee6RX3bN(0Hms2unSTSBoFHytiZwFucN!T8aI}gO8IyO|SQfHv7z%Eg z4aixx*~LaEa7kBJZ1o}3C*n0Wus#&8v4O{r4dmRD0Vp)njSdW*$*gItVxmdOYAYKX zRE-V%oyGHXCrkx{8A;4yrh)Mh4c%z<(MUc;v`H z!(%EnPML}!GW1?Em#t(*8^r_0=t6$sk%8Bvo7usl0$G7cH7@XAae=}u@mKeq0GI^b zV=#ld6gXM_9PQ0lv;-_93Ct!g7)s%oZB%52yP%t_8^NJsvWm%GK$xI|;@&q6(?UZ@ z!FJ4NmspCT$yOv|FxD`^8h_?}EOjnd)OjDCxCl->U43b@G0(47ay6J1G)XF^Pib&X zv>GCd+!=;8Mdm?E7DD4<3JQ1>C(kHy!j%nL1ZDs|!^};og-u(4;YKTwEb?09q;3JV z$Vm-ytU-?3E6kNLu>uuoO)#aLEg7<1DLq79O6X~cPCF;J6o9_JrGFGvBms8bwN(LX@bfQWq8#*izXR<<>gt+L$tY zf(2aZKEBfl=wg8Acz-E^j&jd3eml}WVAVoxbt$gcg>7jKr3mu+92*W>i>Pnls-`7{ zk_N&F*lY?a+oh`fMt0CaE0Dy~DWWb88gx~74TjdLbx4aApK9^T5>iTflbJ*~RF!9| z`YE37QB;1%{vEUe>}CbosRvr7pe$EtAC=&FTmg2YDlA%{RDWexvJ@$$mA`KV*j=gb zTof}1^cI@Hw2YAv5i$TcS|%EuleAuE?W?8x>Yw0l@*wW}2=}-qW;QxCi6_RDK{7GR zYlt8?=8_1~IE*$`6SJC_)x@kOW;HQ)u@!`s+&HeS;e9#-7tR?)_GSSUPJ)1KP*6KX zNRUt)K`13ljeqzaQV9#7B!aN0l>pci9~bM%XknbBKAOJjeW59_z%yH5566Q7$T%fPLXsGQ|o z?%=iB$XhZBX(N?DBS0F4+0!+%YbOt=SE%PDc}|cvAhwr$qo)<+mlQ5_QYvl94z`L! z?Maommp*%DSK?hgP1@P6mL^`o&C@uT57zCFqxz_0!8zx@|b zO9u$yxwyO%7XSbN0001+v+f+60<()Brgj9ea6USdHI_FC;kmfH5*Gjfo0D~xZUOd_ ZfilterDown - + diff --git a/packages/office-viewer/examples/common.ts b/packages/office-viewer/examples/common.ts index 8d04f4203..fc8757058 100644 --- a/packages/office-viewer/examples/common.ts +++ b/packages/office-viewer/examples/common.ts @@ -3,6 +3,8 @@ import {OfficeViewer} from '../src/OfficeViewer'; import {createOfficeViewer} from '../src/createOfficeViewer'; import XMLPackageParser from '../src/package/XMLPackageParser'; +let office: OfficeViewer; + export class App { dir: string; fileLists: Record; @@ -48,6 +50,15 @@ export class App { this.initFile = initFile || ''; this.renderFileList(); + + const uploadFile = document.getElementById('uploadFile')!; + uploadFile.addEventListener('change', e => { + const files = (e.target as HTMLInputElement).files; + if (files && files.length > 0) { + this.renderDrop(files[0]); + } + e.stopPropagation(); + }); } renderFileList() { @@ -100,7 +111,9 @@ export class App { * 渲染 */ async renderOffice(data: ArrayBuffer, fileName: string) { - let office: OfficeViewer; + if (office) { + office.destroy(); + } if (fileName.endsWith('.xml')) { office = await createOfficeViewer( data, diff --git a/packages/office-viewer/examples/excel.html b/packages/office-viewer/examples/excel.html index 67e377dbe..cb96549c0 100644 --- a/packages/office-viewer/examples/excel.html +++ b/packages/office-viewer/examples/excel.html @@ -27,6 +27,14 @@

+
+ +
diff --git a/packages/office-viewer/examples/word.html b/packages/office-viewer/examples/word.html index c35ad194e..89998f817 100644 --- a/packages/office-viewer/examples/word.html +++ b/packages/office-viewer/examples/word.html @@ -24,6 +24,14 @@

+
+ +
diff --git a/packages/office-viewer/package.json b/packages/office-viewer/package.json index 6803910a5..6580d8f6d 100644 --- a/packages/office-viewer/package.json +++ b/packages/office-viewer/package.json @@ -28,6 +28,7 @@ "genIcons": "ts-node --transpileOnly tools/genIcons.ts", "emptyExcel": "ts-node --transpileOnly tools/convertFileToBase64.ts src/excel/io/csv/empty.xlsx src/excel/io/csv/emptyXLSX.ts", "genExampleFileList": "ts-node --transpileOnly tools/genExampleFileList.ts", + "functionCount": "bun tools/functionCount.ts", "typecheck": "tsc --noEmit" }, "exports": { @@ -58,10 +59,9 @@ }, "homepage": "https://github.com/baidu/amis#readme", "dependencies": { - "echarts": "^5.4.0", - "fflate": "^0.8.1", "numfmt": "^2.5.2", "papaparse": "^5.4.1", + "puppeteer": "^22.6.3", "tslib": "^2.3.1" }, "devDependencies": { @@ -86,6 +86,9 @@ "typescript": "^4.3.5", "xml-formatter": "^3.3.2" }, + "peerDependencies": { + "echarts": "^5.4.0" + }, "jest": { "testEnvironment": "jsdom", "coverageReporters": [ @@ -116,4 +119,4 @@ "printBasicPrototype": false } } -} \ No newline at end of file +} diff --git a/packages/office-viewer/src/Excel.ts b/packages/office-viewer/src/Excel.ts index b1d4bf8ec..6024378bf 100644 --- a/packages/office-viewer/src/Excel.ts +++ b/packages/office-viewer/src/Excel.ts @@ -208,6 +208,12 @@ export default class Excel implements OfficeViewer { throw new Error('must implement this method'); } + destroy() { + if (this.workbook) { + this.workbook.destroy(); + } + } + async print(): Promise { if (!this.workbook) { return; diff --git a/packages/office-viewer/src/OfficeViewer.ts b/packages/office-viewer/src/OfficeViewer.ts index e4244b4c0..00f3a48b0 100644 --- a/packages/office-viewer/src/OfficeViewer.ts +++ b/packages/office-viewer/src/OfficeViewer.ts @@ -12,4 +12,6 @@ export interface OfficeViewer { print(): void; updateVariable(): void; + + destroy(): void; } diff --git a/packages/office-viewer/src/UnSupport.ts b/packages/office-viewer/src/UnSupport.ts index ff38ffa40..8fc98ffc6 100644 --- a/packages/office-viewer/src/UnSupport.ts +++ b/packages/office-viewer/src/UnSupport.ts @@ -23,4 +23,7 @@ export default class UnSupport implements OfficeViewer { print(): void { throw new Error('Method not implemented.'); } + destroy(): void { + throw new Error('Method not implemented.'); + } } diff --git a/packages/office-viewer/src/Word.ts b/packages/office-viewer/src/Word.ts index 69580107d..eb2ef4d36 100644 --- a/packages/office-viewer/src/Word.ts +++ b/packages/office-viewer/src/Word.ts @@ -710,7 +710,7 @@ export default class Word implements OfficeViewer { } } - const blob = this.parser.generateZip(buildXML(documentData)); + const blob = this.parser.generateZipBlob(buildXML(documentData)); downloadBlob(blob, fileName); } @@ -799,4 +799,6 @@ export default class Word implements OfficeViewer { appendChild(root, renderNotes(this)); } + + destroy(): void {} } diff --git a/packages/office-viewer/src/excel/data/LocalDataProvider.ts b/packages/office-viewer/src/excel/data/LocalDataProvider.ts index ff276c712..50a553f70 100644 --- a/packages/office-viewer/src/excel/data/LocalDataProvider.ts +++ b/packages/office-viewer/src/excel/data/LocalDataProvider.ts @@ -16,7 +16,7 @@ import {FontSize} from '../types/FontSize'; import {FontStyle} from '../types/FontStyle'; import {CellInfo} from '../types/CellInfo'; import {IWorkbook} from '../types/IWorkbook'; -import {CellData, hasValue} from '../types/worksheet/CellData'; +import {CellData, FormulaData, hasValue} from '../types/worksheet/CellData'; import defaultFont from './defaultFont'; // @ts-ignore 这个没类型定义 import numfmt from 'numfmt'; @@ -34,12 +34,8 @@ import {IDrawing} from '../types/IDrawing'; import {RangeRef} from '../types/RangeRef'; import {CellValue} from '../types/CellValue'; import {applyAutoFilter} from './applyAutoFilter'; -import {fromExcelDate} from '../io/excel/util/fromExcelDate'; -import {getChineseDay} from '../../util/getChineseDay'; import {numfmtExtend} from './numfmtExtend'; import {getThemeColor} from './getThemeColor'; -import {emuToPx} from '../../util/emuToPx'; -import {getAbsoluteAnchorPosition} from '../render/drawing/getAbsoluteAnchorPosition'; import {sortByRange} from './autoFilter/sortByRange'; import {px2pt} from '../../util/px2pt'; @@ -512,7 +508,7 @@ export class LocalDataProvider implements IDataProvider { const cell = sheet.worksheet?.cellData[row]?.[col]; if (cell) { text = cellValue.text; - value = cellValue.value; + value = cellValue.value + ''; cellData = cell; if (typeof cell === 'object' && 's' in cell) { const cellXfxIndex = cell.s || 0; @@ -738,6 +734,10 @@ export class LocalDataProvider implements IDataProvider { return this.defaultFontSize; } + clearDefaultFontSizeCache() { + this.defaultFontSize = undefined; + } + getDefaultFontStyle(): FontStyle { return this.defaultFontStyle; } diff --git a/packages/office-viewer/src/excel/data/applyAutoFilter.ts b/packages/office-viewer/src/excel/data/applyAutoFilter.ts index d2f157c12..a50cd4aed 100644 --- a/packages/office-viewer/src/excel/data/applyAutoFilter.ts +++ b/packages/office-viewer/src/excel/data/applyAutoFilter.ts @@ -6,6 +6,7 @@ import {customFilter} from './autoFilter/customFilter'; import {filters} from './autoFilter/filters'; import {IWorkbook} from '../types/IWorkbook'; import {applySortState} from './autoFilter/applySortState'; +import {toNumber} from './toNumber'; /** * 应用 autoFilter，将相关行隐藏 @@ -60,9 +61,12 @@ export function applyAutoFilter( const cellValuesBigNumber = cellValues.map(cellValue => { let num; try { - num = parseFloat(cellValue.value); - } catch (e) {} - return {row: cellValue.row, num, value: cellValue.value}; + num = toNumber(cellValue.value); + } catch (e) { + console.error('toNumber error', cellValue.value); + num = 0; + } + return {row: cellValue.row, num, value: cellValue.value + ''}; }); const customFiltersHiddenRows = customFilter( diff --git a/packages/office-viewer/src/excel/data/toNumber.ts b/packages/office-viewer/src/excel/data/toNumber.ts new file mode 100644 index 000000000..24d576c33 --- /dev/null +++ b/packages/office-viewer/src/excel/data/toNumber.ts @@ -0,0 +1,12 @@ +export function toNumber(num: string | number | boolean | undefined): number { + if (num === '' || num === undefined) { + return 0; + } + if (typeof num === 'boolean') { + return num ? 1 : 0; + } + if (typeof num === 'string') { + return parseFloat(num); + } + return num; +} diff --git a/packages/office-viewer/src/excel/dev.md b/packages/office-viewer/src/excel/dev.md index 4f62b8063..68edb7a61 100644 --- a/packages/office-viewer/src/excel/dev.md +++ b/packages/office-viewer/src/excel/dev.md @@ -20,8 +20,6 @@ - 支持多选区 - 表格操作 - 按日期年月日过滤 -- sheetTab - - 超长水平滚动 - 公式栏 - 名称列表 - 嵌入单元格的图片，目前看 wps 等都不支持 diff --git a/packages/office-viewer/src/excel/formula/FormulaEnv.ts b/packages/office-viewer/src/excel/formula/FormulaEnv.ts new file mode 100644 index 000000000..83c010da8 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/FormulaEnv.ts @@ -0,0 +1,48 @@ +import {CellValue} from '../types/CellValue'; +import {RangeRef} from '../types/RangeRef'; +import {CellData} from '../types/worksheet/CellData'; +import {CellReference, NameReference, Reference} from './ast/Reference'; +import {EvalResult} from './eval/EvalResult'; + +/** + * 公式环境，用于获取公式所需的数据 + */ +export interface FormulaEnv { + /** + * 获取变量的内容，这个可能是范围也可能是公式 + * @param name 变量名 + */ + getDefinedName(name: string): string; + + /** + * 获取范围引用的单元格值 + * @param range 范围引用 + * @param sheetName 工作表名 + */ + getByRange(range: RangeRef, sheetName?: string): CellValue[]; + + /** + * 获取范围引用的单元格值，忽略隐藏单元格 + * @param range + * @param sheetName + */ + getByRangeIgnoreHidden(range: RangeRef, sheetName?: string): CellValue[]; + + /** + * 公式所在的单元格 + */ + formulaCell(): RangeRef; +} + +export function getRange(env: FormulaEnv, ref: Reference): RangeRef { + // name 的情况没法确定 + if ('name' in ref) { + return { + startRow: 0, + startCol: 0, + endRow: 0, + endCol: 0 + }; + } + return ref.range; +} diff --git a/packages/office-viewer/src/excel/formula/FormulaError.ts b/packages/office-viewer/src/excel/formula/FormulaError.ts new file mode 100644 index 000000000..c7b7d14c7 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/FormulaError.ts @@ -0,0 +1,85 @@ +/** + * Formula Error. + */ +export class FormulaError extends Error { + private _error: string; + private details?: object; + + /** + * @param {string} error - error code, i.e. #NUM! + * @param {string} [msg] - detailed error message + * @param {object|Error} [details] + * @returns {FormulaError} + */ + constructor(error: string, msg?: string, details?: object) { + super(msg); + if (msg == null && details == null && FormulaError.errorMap.has(error)) + return FormulaError.errorMap.get(error); + else if (msg == null && details == null) { + this._error = error; + FormulaError.errorMap.set(error, this); + } else { + this._error = error; + } + this.details = details; + } + + /** + * Get the error name. + * @returns {string} formula error + */ + get error() { + return this._error; + } + get name() { + return this._error; + } + + /** + * Return true if two errors are same. + * @param {FormulaError} err + * @returns {boolean} if two errors are same. + */ + equals(err: FormulaError) { + return err instanceof FormulaError && err._error === this._error; + } + + /** + * Return the formula error in string representation. + * @returns {string} the formula error in string representation. + */ + toString() { + return this._error; + } + + static errorMap: Map = new Map(); + + static DIV0: FormulaError = new FormulaError('#DIV/0!'); + static NA: FormulaError = new FormulaError('#N/A'); + static NAME: FormulaError = new FormulaError('#NAME?'); + static NULL: FormulaError = new FormulaError('#NULL!'); + static NUM: FormulaError = new FormulaError('#NUM!'); + static REF: FormulaError = new FormulaError('#REF!'); + static VALUE: FormulaError = new FormulaError('#VALUE!'); + static NOT_IMPLEMENTED = (functionName: string) => { + return new FormulaError( + '#NAME?', + `Function ${functionName} is not implemented.` + ); + }; + static TOO_MANY_ARGS = (functionName: string) => { + return new FormulaError( + '#N/A', + `Function ${functionName} has too many arguments.` + ); + }; + + static ARG_MISSING = () => { + return new FormulaError('#N/A', `Argument type is missing.`); + }; + static ERROR = (msg: string, details?: object) => { + return new FormulaError('#ERROR!', msg, details); + }; +} + +export default FormulaError; diff --git a/packages/office-viewer/src/excel/formula/Parser.ts b/packages/office-viewer/src/excel/formula/Parser.ts new file mode 100644 index 000000000..86b336383 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/Parser.ts @@ -0,0 +1,149 @@ +import {ASTNode} from './ast/ASTNode'; +import {Token, TokenName} from './tokenizer'; +import {Precedence} from './parser/tokenPriorityMap'; +import {InfixParse} from './parser/InfixParse'; +import {BinaryOperator} from './parser/BinaryOperator'; +import {PrefixOpParse} from './parser/PrefixOpParse'; +import {ConstantParse} from './parser/ConstantParse'; +import {RefParse} from './parser/RefParse'; +import {GroupParse} from './parser/GroupParse'; +import {ArrayParse} from './parser/ArrayParse'; +import {FunctionParse} from './parser/FunctionParse'; +import {PrefixParse} from './parser/PrefixParse'; +import {PercentParse} from './parser/PercentParse'; + +// 优先级参考 https://support.microsoft.com/en-us/office/calculation-operators-and-precedence-in-excel-48be406d-4975-4d31-b2b8-7af9e0e2878a + +export const prefixParserMap: Map = new Map([ + ['PLUS', new PrefixOpParse(Precedence.PREFIX)], + ['MINUS', new PrefixOpParse(Precedence.PREFIX)], + ['STRING', new ConstantParse()], + ['SINGLE_QUOTE_STRING', new ConstantParse()], + ['NUMBER', new ConstantParse()], + ['BOOLEAN', new ConstantParse()], + ['ERROR', new ConstantParse()], + ['ERROR_REF', new ConstantParse()], + ['SHEET', new RefParse()], + ['SHEET_QUOTE', new RefParse()], + ['CELL', new RefParse()], + ['NAME', new RefParse()], + ['OPEN_BRACKET', new RefParse()], + ['OPEN_PAREN', new GroupParse()], + ['OPEN_CURLY', new ArrayParse()], + ['FUNCTION', new FunctionParse()] +]); + +export const infixParserMap: Map = new Map([ + ['PLUS', new BinaryOperator(Precedence.PLUS)], + ['MINUS', new BinaryOperator(Precedence.PLUS)], + ['MUL', new BinaryOperator(Precedence.MUL)], + ['DIV', new BinaryOperator(Precedence.MUL)], + ['CONCAT', new BinaryOperator(Precedence.MUL)], + ['CARET', new BinaryOperator(Precedence.CARET)], + ['EQ', new BinaryOperator(Precedence.COMPARE)], + ['GT', new BinaryOperator(Precedence.COMPARE)], + ['LT', new BinaryOperator(Precedence.COMPARE)], + ['GE', new BinaryOperator(Precedence.COMPARE)], + ['LE', new BinaryOperator(Precedence.COMPARE)], + ['NE', new BinaryOperator(Precedence.COMPARE)], + ['PERCENT', new PercentParse(Precedence.POSTFIX)] +]); + +export class Parser { + tokens: Token[]; + + currentIndex: number = -1; + + constructor(tokens: Token[]) { + this.tokens = tokens; + } + + parse() { + this.currentIndex = -1; + const rootNode = this.parseFormula(); + return rootNode; + } + + parseFormula(precedence: number = 0): ASTNode { + const token = this.next(); + + const prefixParser = prefixParserMap.get(token.name); + + if (!prefixParser) { + throw new Error(`No prefix parser found for ${token.name}`); + } + + let left = prefixParser.parse(this, token); + + while (precedence < this.getPrecedence()) { + const nexToken = this.next(); + const infixParserConfig = infixParserMap.get(nexToken.name); + if (!infixParserConfig) { + throw new Error(`No infix parser found for ${nexToken.name}`); + } + left = infixParserConfig.parse(this, left, nexToken); + } + + return left; + } + + getPrecedence() { + const nextToken = this.peakNext(); + if (!nextToken) { + return 0; + } + const infixParserConfig = infixParserMap.get(nextToken.name); + + if (!infixParserConfig) { + return 0; + } + + return infixParserConfig.getPrecedence(); + } + + /** + * 如果匹配就前进到下一个 token + */ + match(...tokenNames: TokenName[]) { + const currentToken = this.peakNext(); + if (!currentToken) { + return false; + } + + if (tokenNames.length > 0) { + if (tokenNames.every(name => name !== currentToken.name)) { + return false; + } + } + + this.next(); + return true; + } + + /** + * 前进到下一个 token + */ + next(expectTokenName?: TokenName) { + if (expectTokenName) { + const nextToken = this.peakNext(); + if (nextToken && nextToken.name !== expectTokenName) { + throw new Error( + `Expect token name ${expectTokenName}, but got ${nextToken.name}` + ); + } + } + this.currentIndex++; + return this.tokens[this.currentIndex]; + } + + peak(): Token | undefined { + return this.tokens[this.currentIndex]; + } + + /** + * 参考下一个 token 是什么 + */ + peakNext(): Token | undefined { + return this.tokens[this.currentIndex + 1]; + } +} diff --git a/packages/office-viewer/src/excel/formula/__tests__/data/enron/formulas.txt b/packages/office-viewer/src/excel/formula/__tests__/data/enron/formulas.txt new file mode 100644 index 000000000..ca9bafc09 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/__tests__/data/enron/formulas.txt @@ -0,0 +1,946320 @@ +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD115" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E8:AC8)" +"F95" +"F125" +"SUM(AA82:AC82)" +"SUM(F93:AC93)" +"SUM(AD16:AD66)+SUM(AD75:AD78)" +"SUM(AD78:AD80)+SUM(AD81:AD84)" +"SUM(AD87:AD89)" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"G4*F4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD115" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E8:AC8)" +"F104" +"F134" +"SUM(AA86:AC86)" +"SUM(F102:AC102)" +"SUM(AD16:AD66)+SUM(AD75:AD78)" +"SUM(AD78:AD84)+SUM(AD85:AD91)" +"SUM(AD97:AD98)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD124" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"G4*F4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E8:AC8)" +"F104" +"F134" +"SUM(AA86:AC86)" +"SUM(F102:AC102)" +"SUM(AD16:AD66)+SUM(AD75:AD78)" +"SUM(AD78:AD84)+SUM(AD85:AD91)" +"SUM(AD97:AD98)" +"B6" +"B6" +"B6" +"73544/67413" +"410788/378279" +"F13+I13+L13" +"IF(C13>0,(F13/C13)*B13,0)" +"IF(C13>0,(I13/C13)*B13,0)" +"IF(C13>0,(L13/C13)*B13,0)" +"SUM(B12:B43)" +"AVERAGEA(D13:D43)" +"SUM(P13:P43)/30" +"NOW()" +"G3*G4" +"'INPUT SHEET'!B6" +"'INPUT SHEET'!B13" +"IF($K$4($G$4*$G$3),0,($G$4*$G$3)-B13)" +"B13-D13" +"D13*$H$11" +"F13*K13" +"H13+I13" +"'INPUT SHEET'!D13" +"SUM(B12:B44)" +"SUM(K13:K43)/30" +"K4*K3" +"D47*H11" +"#REF!" +"'POOL INV VOL'!B45" +"H19/D19" +"'POOL INV VOL'!J45" +"D19" +"ROUND(+F23*D23,2)" +"D24+D20" +"NOW()" +"B6" +"B6" +"B6" +"F13+I13+L13" +"IF(C13>0,(F13/C13)*B13,0)" +"IF(C13>0,(I13/C13)*B13,0)" +"IF(C13>0,(L13/C13)*B13,0)" +"SUM(B12:B43)" +"AVERAGEA(D13:D43)" +"SUM(P13:P43)/30" +"NOW()" +"G3*G4" +"'INPUT SHEET'!B6" +"'INPUT SHEET'!B13" +"IF($K$4($G$4*$G$3),0,($G$4*$G$3)-B13)" +"B13-D13" +"D13*$H$11" +"F13*K13" +"H13+I13" +"'INPUT SHEET'!D13" +"SUM(B12:B44)" +"SUM(K13:K43)/30" +"K4*K3" +"D47*H11" +"#REF!" +"'POOL INV VOL'!B45" +"H19/D19" +"'POOL INV VOL'!J45" +"D19" +"ROUND(+F23*D23,2)" +"D24+D20" +"NOW()" +"B6" +"B6" +"B6" +"73544/67413" +"410788/378279" +"F13+I13+L13" +"IF(C13>0,(F13/C13)*B13,0)" +"IF(C13>0,(I13/C13)*B13,0)" +"IF(C13>0,(L13/C13)*B13,0)" +"SUM(B12:B43)" +"AVERAGEA(D13:D43)" +"SUM(P13:P43)/30" +"NOW()" +"G3*G4" +"'INPUT SHEET'!B6" +"'INPUT SHEET'!B13" +"IF($K$4($G$4*$G$3),0,($G$4*$G$3)-B13)" +"B13-D13" +"D13*$H$11" +"F13*K13" +"H13+I13" +"'INPUT SHEET'!D13" +"SUM(B12:B44)" +"SUM(K13:K43)/30" +"K4*K3" +"D47*H11" +"#REF!" +"'POOL INV VOL'!B45" +"H19/D19" +"'POOL INV VOL'!J45" +"D19" +"ROUND(+F23*D23,2)" +"D24+D20" +"NOW()" +"C22/$C$40" +"B22*D22" +"SUM(C22:C39)" +"C43/$C$57" +"REPT(""O"",K47)" +"SUM(C43:C56)" +"C61/$C$72" +"SUM(C61:C71)" +"C22/$C$42" +"B22*D22" +"SUM(C22:C41)" +"C45/$C$59" +"REPT(""O"",K49)" +"SUM(C45:C58)" +"C63/$C$76" +"SUM(C63:C75)" +"C22/$C$40" +"B22*D22" +"SUM(C22:C39)" +"C43/$C$55" +"REPT(""O"",K47)" +"SUM(C43:C54)" +"C59/$C$70" +"SUM(C59:C69)" +"C22/$C$28" +"B22*D22" +"SUM(C22:C27)" +"C31/$C$34" +"SUM(C31:C33)" +"REPT(""O"",K34)" +"C38/$C$40" +"SUM(C38:C39)" +"B6" +"B6" +"B6" +"F13+I13+L13" +"IF(C13>0,(F13/C13)*B13,0)" +"IF(C13>0,(I13/C13)*B13,0)" +"IF(C13>0,(L13/C13)*B13,0)" +"SUM(B12:B43)" +"AVERAGEA(D13:D43)" +"SUM(P13:P43)/30" +"NOW()" +"G3*G4" +"'INPUT SHEET'!B6" +"'INPUT SHEET'!B13" +"IF($K$4($G$4*$G$3),0,($G$4*$G$3)-B13)" +"B13-D13" +"D13*$H$11" +"F13*K13" +"H13+I13" +"'INPUT SHEET'!D13" +"SUM(B12:B44)" +"SUM(K13:K43)/30" +"K4*K3" +"D47*H11" +"#REF!" +"'POOL INV VOL'!B45" +"H19/D19" +"'POOL INV VOL'!J45" +"D19" +"ROUND(+F23*D23,2)" +"D24+D20" +"NOW()" +"B6" +"B6" +"B6" +"73544/67413" +"410788/378279" +"F13+I13+L13" +"IF(C13>0,(F13/C13)*B13,0)" +"IF(C13>0,(I13/C13)*B13,0)" +"IF(C13>0,(L13/C13)*B13,0)" +"SUM(B12:B43)" +"AVERAGEA(D13:D43)" +"SUM(P13:P43)/30" +"NOW()" +"G3*G4" +"'INPUT SHEET'!B6" +"'INPUT SHEET'!B13" +"IF($K$4($G$4*$G$3),0,($G$4*$G$3)-B13)" +"B13-D13" +"D13*$H$11" +"F13*K13" +"H13+I13" +"'INPUT SHEET'!D13" +"SUM(B12:B44)" +"SUM(K13:K43)/30" +"K4*K3" +"D47*H11" +"#REF!" +"'POOL INV VOL'!B45" +"H19/D19" +"'POOL INV VOL'!J45" +"D19" +"ROUND(+F23*D23,2)" +"D24+D20" +"NOW()" +"B6" +"B6" +"B6" +"F13+I13+L13" +"IF(C13>0,(F13/C13)*B13,0)" +"IF(C13>0,(I13/C13)*B13,0)" +"IF(C13>0,(L13/C13)*B13,0)" +"SUM(B12:B43)" +"AVERAGEA(D13:D43)" +"SUM(P13:P43)/30" +"NOW()" +"G3*G4" +"'INPUT SHEET'!B6" +"'INPUT SHEET'!B13" +"IF($K$4($G$4*$G$3),0,($G$4*$G$3)-B13)" +"B13-D13" +"D13*$H$11" +"F13*K13" +"H13+I13" +"'INPUT SHEET'!D13" +"SUM(B12:B44)" +"SUM(K13:K43)/30" +"K4*K3" +"D47*H11" +"#REF!" +"'POOL INV VOL'!B45" +"H19/D19" +"'POOL INV VOL'!J45" +"D19" +"ROUND(+F23*D23,2)" +"D24+D20" +"NOW()" +"B6" +"B6" +"B6" +"73544/67413" +"410788/378279" +"F13+I13+L13" +"IF(C13>0,(F13/C13)*B13,0)" +"IF(C13>0,(I13/C13)*B13,0)" +"IF(C13>0,(L13/C13)*B13,0)" +"SUM(B12:B43)" +"AVERAGEA(D13:D43)" +"SUM(P13:P43)/30" +"NOW()" +"G3*G4" +"'INPUT SHEET'!B6" +"'INPUT SHEET'!B13" +"IF($K$4($G$4*$G$3),0,($G$4*$G$3)-B13)" +"B13-D13" +"D13*$H$11" +"F13*K13" +"H13+I13" +"'INPUT SHEET'!D13" +"SUM(B12:B44)" +"SUM(K13:K43)/30" +"K4*K3" +"D47*H11" +"#REF!" +"'POOL INV VOL'!B45" +"H19/D19" +"'POOL INV VOL'!J45" +"D19" +"ROUND(+F23*D23,2)" +"D24+D20" +"NOW()" +"C22/$C$40" +"B22*D22" +"SUM(C22:C39)" +"C43/$C$57" +"REPT(""O"",K47)" +"SUM(C43:C56)" +"C61/$C$72" +"SUM(C61:C71)" +"C22/$C$42" +"B22*D22" +"SUM(C22:C41)" +"C45/$C$59" +"REPT(""O"",K49)" +"SUM(C45:C58)" +"C63/$C$76" +"SUM(C63:C75)" +"C22/$C$40" +"B22*D22" +"SUM(C22:C39)" +"C43/$C$55" +"REPT(""O"",K47)" +"SUM(C43:C54)" +"C59/$C$70" +"SUM(C59:C69)" +"C22/$C$28" +"B22*D22" +"SUM(C22:C27)" +"C31/$C$34" +"SUM(C31:C33)" +"REPT(""O"",K34)" +"C38/$C$40" +"SUM(C38:C39)" +"B6" +"B6" +"B6" +"F13+I13+L13" +"IF(C13>0,(F13/C13)*B13,0)" +"IF(C13>0,(I13/C13)*B13,0)" +"IF(C13>0,(L13/C13)*B13,0)" +"SUM(B12:B43)" +"AVERAGEA(D13:D43)" +"SUM(P13:P43)/30" +"NOW()" +"G3*G4" +"'INPUT SHEET'!B6" +"'INPUT SHEET'!B13" +"IF($K$4($G$4*$G$3),0,($G$4*$G$3)-B13)" +"B13-D13" +"D13*$H$11" +"F13*K13" +"H13+I13" +"'INPUT SHEET'!D13" +"SUM(B12:B44)" +"SUM(K13:K43)/30" +"K4*K3" +"D47*H11" +"#REF!" +"'POOL INV VOL'!B45" +"H19/D19" +"'POOL INV VOL'!J45" +"D19" +"ROUND(+F23*D23,2)" +"D24+D20" +"NOW()" +"B6" +"B6" +"B6" +"73544/67413" +"410788/378279" +"F13+I13+L13" +"IF(C13>0,(F13/C13)*B13,0)" +"IF(C13>0,(I13/C13)*B13,0)" +"IF(C13>0,(L13/C13)*B13,0)" +"SUM(B12:B43)" +"AVERAGEA(D13:D43)" +"SUM(P13:P43)/30" +"NOW()" +"G3*G4" +"'INPUT SHEET'!B6" +"'INPUT SHEET'!B13" +"IF($K$4($G$4*$G$3),0,($G$4*$G$3)-B13)" +"B13-D13" +"D13*$H$11" +"F13*K13" +"H13+I13" +"'INPUT SHEET'!D13" +"SUM(B12:B44)" +"SUM(K13:K43)/30" +"K4*K3" +"D47*H11" +"#REF!" +"'POOL INV VOL'!B45" +"H19/D19" +"'POOL INV VOL'!J45" +"D19" +"ROUND(+F23*D23,2)" +"D24+D20" +"NOW()" +"B6" +"B6" +"B6" +"F13+I13+L13" +"IF(C13>0,(F13/C13)*B13,0)" +"IF(C13>0,(I13/C13)*B13,0)" +"IF(C13>0,(L13/C13)*B13,0)" +"SUM(B12:B43)" +"AVERAGEA(D13:D43)" +"SUM(P13:P43)/30" +"NOW()" +"G3*G4" +"'INPUT SHEET'!B6" +"'INPUT SHEET'!B13" +"IF($K$4($G$4*$G$3),0,($G$4*$G$3)-B13)" +"B13-D13" +"D13*$H$11" +"F13*K13" +"H13+I13" +"'INPUT SHEET'!D13" +"SUM(B12:B44)" +"SUM(K13:K43)/30" +"K4*K3" +"D47*H11" +"#REF!" +"'POOL INV VOL'!B45" +"H19/D19" +"'POOL INV VOL'!J45" +"D19" +"ROUND(+F23*D23,2)" +"D24+D20" +"NOW()" +"B6" +"B6" +"B6" +"73544/67413" +"410788/378279" +"F13+I13+L13" +"IF(C13>0,(F13/C13)*B13,0)" +"IF(C13>0,(I13/C13)*B13,0)" +"IF(C13>0,(L13/C13)*B13,0)" +"SUM(B12:B43)" +"AVERAGEA(D13:D43)" +"SUM(P13:P43)/30" +"NOW()" +"G3*G4" +"'INPUT SHEET'!B6" +"'INPUT SHEET'!B13" +"IF($K$4($G$4*$G$3),0,($G$4*$G$3)-B13)" +"B13-D13" +"D13*$H$11" +"F13*K13" +"H13+I13" +"'INPUT SHEET'!D13" +"SUM(B12:B44)" +"SUM(K13:K43)/30" +"K4*K3" +"D47*H11" +"#REF!" +"'POOL INV VOL'!B45" +"H19/D19" +"'POOL INV VOL'!J45" +"D19" +"ROUND(+F23*D23,2)" +"D24+D20" +"NOW()" +"C22/$C$40" +"B22*D22" +"SUM(C22:C39)" +"C43/$C$57" +"REPT(""O"",K47)" +"SUM(C43:C56)" +"C61/$C$72" +"SUM(C61:C71)" +"C22/$C$42" +"B22*D22" +"SUM(C22:C41)" +"C45/$C$59" +"REPT(""O"",K49)" +"SUM(C45:C58)" +"C63/$C$76" +"SUM(C63:C75)" +"C22/$C$40" +"B22*D22" +"SUM(C22:C39)" +"C43/$C$55" +"REPT(""O"",K47)" +"SUM(C43:C54)" +"C59/$C$70" +"SUM(C59:C69)" +"C22/$C$28" +"B22*D22" +"SUM(C22:C27)" +"C31/$C$34" +"SUM(C31:C33)" +"REPT(""O"",K34)" +"C38/$C$40" +"SUM(C38:C39)" +"B6" +"B6" +"B6" +"F13+I13+L13" +"IF(C13>0,(F13/C13)*B13,0)" +"IF(C13>0,(I13/C13)*B13,0)" +"IF(C13>0,(L13/C13)*B13,0)" +"SUM(B12:B43)" +"AVERAGEA(D13:D43)" +"SUM(P13:P43)/30" +"NOW()" +"G3*G4" +"'INPUT SHEET'!B6" +"'INPUT SHEET'!B13" +"IF($K$4($G$4*$G$3),0,($G$4*$G$3)-B13)" +"B13-D13" +"D13*$H$11" +"F13*K13" +"H13+I13" +"'INPUT SHEET'!D13" +"SUM(B12:B44)" +"SUM(K13:K43)/30" +"K4*K3" +"D47*H11" +"#REF!" +"'POOL INV VOL'!B45" +"H19/D19" +"'POOL INV VOL'!J45" +"D19" +"ROUND(+F23*D23,2)" +"D24+D20" +"NOW()" +"IF(ISERROR($P4-$Q4), ""na"", ($P4-$Q4))" +"SUM(D$23,D$24,D$25,D$26,D$27,D$28,D$29,D$30,D$31,D$32,D$33,D$34,D$35)" +"SUM(F4:F16)" +"SUM(D$37,D$38,D$39,D$40,D$41,D$42,D$43,D$44,D$45,D$46,D$47,D$48,D$49)" +"AVERAGE(F105:AI105)" +"AVERAGE(F137:AJ137)" +"B6" +"B6" +"B6" +"73544/67413" +"410788/378279" +"F13+I13+L13" +"IF(C13>0,(F13/C13)*B13,0)" +"IF(C13>0,(I13/C13)*B13,0)" +"IF(C13>0,(L13/C13)*B13,0)" +"SUM(B12:B43)" +"AVERAGEA(D13:D43)" +"SUM(P13:P43)/30" +"NOW()" +"G3*G4" +"'INPUT SHEET'!B6" +"'INPUT SHEET'!B13" +"IF($K$4($G$4*$G$3),0,($G$4*$G$3)-B13)" +"B13-D13" +"D13*$H$11" +"F13*K13" +"H13+I13" +"'INPUT SHEET'!D13" +"SUM(B12:B44)" +"SUM(K13:K43)/30" +"K4*K3" +"D47*H11" +"#REF!" +"'POOL INV VOL'!B45" +"H19/D19" +"'POOL INV VOL'!J45" +"D19" +"ROUND(+F23*D23,2)" +"D24+D20" +"NOW()" +"B6" +"B6" +"B6" +"F13+I13+L13" +"IF(C13>0,(F13/C13)*B13,0)" +"IF(C13>0,(I13/C13)*B13,0)" +"IF(C13>0,(L13/C13)*B13,0)" +"SUM(B12:B43)" +"AVERAGEA(D13:D43)" +"SUM(P13:P43)/30" +"NOW()" +"G3*G4" +"'INPUT SHEET'!B6" +"'INPUT SHEET'!B13" +"IF($K$4($G$4*$G$3),0,($G$4*$G$3)-B13)" +"B13-D13" +"D13*$H$11" +"F13*K13" +"H13+I13" +"'INPUT SHEET'!D13" +"SUM(B12:B44)" +"SUM(K13:K43)/30" +"K4*K3" +"D47*H11" +"#REF!" +"'POOL INV VOL'!B45" +"H19/D19" +"'POOL INV VOL'!J45" +"D19" +"ROUND(+F23*D23,2)" +"D24+D20" +"NOW()" +"B6" +"B6" +"B6" +"73544/67413" +"410788/378279" +"F13+I13+L13" +"IF(C13>0,(F13/C13)*B13,0)" +"IF(C13>0,(I13/C13)*B13,0)" +"IF(C13>0,(L13/C13)*B13,0)" +"SUM(B12:B43)" +"AVERAGEA(D13:D43)" +"SUM(P13:P43)/30" +"NOW()" +"G3*G4" +"'INPUT SHEET'!B6" +"'INPUT SHEET'!B13" +"IF($K$4($G$4*$G$3),0,($G$4*$G$3)-B13)" +"B13-D13" +"D13*$H$11" +"F13*K13" +"H13+I13" +"'INPUT SHEET'!D13" +"SUM(B12:B44)" +"SUM(K13:K43)/30" +"K4*K3" +"D47*H11" +"#REF!" +"'POOL INV VOL'!B45" +"H19/D19" +"'POOL INV VOL'!J45" +"D19" +"ROUND(+F23*D23,2)" +"D24+D20" +"NOW()" +"NOW()" +"SUM(E5:E6)" +"SUM(E10:E16)" +"SUM(E48:E50)" +"SUM(E54:E58)" +"E7+E17+E25+E35+E45+E51+E60+E65+E19" +"E79+E101+E109+E119+E129+E135+E144+E150+E103" +"E70" +"SUM(B10:B40)" +"+ROUND(B41*0.01,0)*-1" +"+B41+B42+C41" +"+B41+B42+C41" +"(+B44+B43)" +"(+B44+B43)" +"H46+B42" +"+B7-B45" +"+B7-B45" +"SUM(B10:B40)" +"+ROUND(B41*0.01,0)*-1" +"+B41+B42+C41" +"+B41+B42+C41" +"(+B44+B43)" +"(+B44+B43)" +"+B7-B45" +"+B7-B45" +"SUM(B10:B40)" +"+ROUND(B41*0.01,0)*-1" +"+B41+B42+C41" +"+B41+B42+C41" +"(+B44+B43)" +"(+B44+B43)" +"+B7-B45" +"+B7-B45" +"+D23" +"+D23" +"SUM(B10:B40)" +"+ROUND(B41*0.01,0)*-1" +"+B41+B42+C41" +"+B41+B42+C41" +"(+B44+B43)" +"(+B44+B43)" +"+B7-B45" +"+B7-B45" +"+D23" +"+D23" +"SUM(B10:B40)" +"+ROUND(B41*0.01,0)*-1" +"+B41+B42+C41" +"+B41+B42+C41" +"(+B44+B43)" +"(+B44+B43)" +"+B7-B45" +"+B7-B45" +"NOW()" +"SUM(E5:E6)" +"SUM(E10:E16)" +"SUM(E48:E50)" +"SUM(E54:E58)" +"E7+E17+E25+E35+E45+E51+E60+E65+E19" +"E79+E101+E109+E119+E129+E135+E144+E150+E103" +"E70" +"SUM(B10:B40)" +"+ROUND(B41*0.01,0)*-1" +"+B41+B42+C41" +"+B41+B42+C41" +"(+B44+B43)" +"(+B44+B43)" +"H46+B42" +"+B7-B45" +"+B7-B45" +"SUM(B10:B40)" +"+ROUND(B41*0.01,0)*-1" +"+B41+B42+C41" +"+B41+B42+C41" +"(+B44+B43)" +"(+B44+B43)" +"+B7-B45" +"+B7-B45" +"SUM(B10:B40)" +"+ROUND(B41*0.01,0)*-1" +"+B41+B42+C41" +"+B41+B42+C41" +"(+B44+B43)" +"(+B44+B43)" +"+B7-B45" +"+B7-B45" +"+D23" +"+D23" +"SUM(B10:B40)" +"+ROUND(B41*0.01,0)*-1" +"+B41+B42+C41" +"+B41+B42+C41" +"(+B44+B43)" +"(+B44+B43)" +"+B7-B45" +"+B7-B45" +"+D23" +"+D23" +"SUM(B10:B40)" +"+ROUND(B41*0.01,0)*-1" +"+B41+B42+C41" +"+B41+B42+C41" +"(+B44+B43)" +"(+B44+B43)" +"+B7-B45" +"+B7-B45" +"SUM(B10:B40)" +"+ROUND(B41*0.01,0)*-1" +"+B41+B42+C41" +"+B41+B42+C41" +"(+B44+B43)" +"(+B44+B43)" +"H46+B42" +"+B7-B45" +"+B7-B45" +"SUM(B10:B40)" +"+ROUND(B41*0.01,0)*-1" +"+B41+B42+C41" +"+B41+B42+C41" +"(+B44+B43)" +"(+B44+B43)" +"+B7-B45" +"+B7-B45" +"SUM(B10:B40)" +"+ROUND(B41*0.01,0)*-1" +"+B41+B42+C41" +"+B41+B42+C41" +"(+B44+B43)" +"(+B44+B43)" +"+B7-B45" +"+B7-B45" +"+D23" +"+D23" +"SUM(B10:B40)" +"+ROUND(B41*0.01,0)*-1" +"+B41+B42+C41" +"+B41+B42+C41" +"(+B44+B43)" +"(+B44+B43)" +"+B7-B45" +"+B7-B45" +"+D23" +"+D23" +"SUM(B10:B40)" +"+ROUND(B41*0.01,0)*-1" +"+B41+B42+C41" +"+B41+B42+C41" +"(+B44+B43)" +"(+B44+B43)" +"+B7-B45" +"+B7-B45" +"C22/$C$40" +"B22*D22" +"SUM(C22:C39)" +"C43/$C$57" +"REPT(""O"",K47)" +"SUM(C43:C56)" +"C61/$C$72" +"SUM(C61:C71)" +"C22/$C$42" +"B22*D22" +"SUM(C22:C41)" +"C45/$C$59" +"REPT(""O"",K49)" +"SUM(C45:C58)" +"C63/$C$76" +"SUM(C63:C75)" +"C22/$C$40" +"B22*D22" +"SUM(C22:C39)" +"C43/$C$55" +"REPT(""O"",K47)" +"SUM(C43:C54)" +"C59/$C$70" +"SUM(C59:C69)" +"C22/$C$28" +"B22*D22" +"SUM(C22:C27)" +"C31/$C$34" +"SUM(C31:C33)" +"REPT(""O"",K34)" +"C38/$C$40" +"SUM(C38:C39)" +"B6" +"B6" +"B6" +"F13+I13+L13" +"IF(C13>0,(F13/C13)*B13,0)" +"IF(C13>0,(I13/C13)*B13,0)" +"IF(C13>0,(L13/C13)*B13,0)" +"SUM(B12:B43)" +"AVERAGEA(D13:D43)" +"SUM(P13:P43)/30" +"NOW()" +"G3*G4" +"'INPUT SHEET'!B6" +"'INPUT SHEET'!B13" +"IF($K$4($G$4*$G$3),0,($G$4*$G$3)-B13)" +"B13-D13" +"D13*$H$11" +"F13*K13" +"H13+I13" +"'INPUT SHEET'!D13" +"SUM(B12:B44)" +"SUM(K13:K43)/30" +"K4*K3" +"D47*H11" +"#REF!" +"'POOL INV VOL'!B45" +"H19/D19" +"'POOL INV VOL'!J45" +"D19" +"ROUND(+F23*D23,2)" +"D24+D20" +"NOW()" +"A3+1" +"I3*J3" +"IF(I3="""","""",IF(I3<24,2,0))" +"K3+L3" +"IF(I4="""","""",I4*J4)" +"IF(OR(K4="""",L4=""""),"""",K4+L4)" +"SUM(D3:D71)" +"SUM(D74:D172)" +"SUM(D246:D264)" +"SUM(D3:D71)" +"SUM(D74:D172)" +"SUM(D246:D264)" +"IF(D7=AJ7,TRUE,IF(D7="""",""""))" +"N(E7)" +"SUM(AI8:AI40)" +"AI41" +"I9-$C$5" +"C9*_xll.HEAT($B9,$C9,$D9,$E9,$F9,$G9,$H9,$I9-$C$5,$K9,M$7)" +"_xll.HEAT($B9,$C9,$D9,$E9,$F9,$G9,$H9,$I9-$C$5,$K9,N$7)" +"+VLOOKUP(C1,lookup,2)" +"VLOOKUP(I8,[1]Sheet3!A$3:B$84,2,TRUE)" +"SUM(B7:B13)" +"F7+I7" +"F7+F9+F10+F11" +"SUM(F8:F10)" +"SUM(I8:I11)" +"SUM(F24:F28)" +"SUM(F24:F28)-F27" +"SUM(G10:Q10)" +"SUM(F9:F26)" +"SUM(F27:Q27)" +"SUM(F32:F34)" +"+F35+F27" +"SUM(G32:G49)" +"21560.99+4541.42" +"SUM(B12:E12)" +"SUM(C12:C93)" +"+C96/C95" +"SUM(C95:C96)" +"8+8" +"2516/68" +"SUM(C100:C107)" +"280.8+2516" +"175.5+37.5+211.24" +"+C109+C95" +"SUM(C111+C113)" +"SUM(C119:C123)" +"103818.69-103818.69" +"SUM(C128:C134)" +"+C135+C114+C125" +"+C114+C135" +"+C135+C125+C111+C113+C96" +"+E135+E113+E111+E96" +"+C141" +"SUM(C144:C147)" +"SUM(C148:C149)" +"+E137-E141" +"37502.93+46583.03+18622.47+611.8" +"SUM(B14:J14)" +"18+6+12-18-6" +"3+6+3+6-3-6-3" +"5+12+13-5-12" +"3+5+29-3-5" +"14+28+28-14-28" +"4-4" +"6+11-6-11" +"1-1" +"8-8" +"10+106-10" +"1+2+1-4" +"SUM(C14:C103)" +"17216.37+1647.6" +"36282.48+4187.72" +"22122.26+560" +"12454.34+209.7" +"14745.32" +"2758.26+1660.68" +"+K106/K105" +"40+48" +"4+5+6" +"2+3+3+2+4" +"16+2-16" +"16+16+24" +"2+1+1+2+2+3+3+1" +"1+2" +"8+8+8" +"14-14" +"1+2+2+2+1" +"SUM(C110:C121)" +"1350+2419.2+1901.16" +"2313.09+378" +"1856.25+437.43+1768+291.64+161.35+151.2-161.35-151.2" +"75+220+2584+507.6" +"18.75+149.13" +"+C123+C105" +"SUM(F105*1.53)+(F123*1.03)" +"SUM(G105*1.53+G123*1.03)" +"SUM(I105*1.53+I123*1.03)+271" +"SUM(C125+C128)" +"SUM(C134:C138)" +"136.82-136.82" +"144.52+475.9-475.9" +"49892-49892" +"SUM(C143:C162)" +"+C163+C129+C140" +"+C163+C129" +"+C163+C140+C125+C128+C106" +"+J163+J128+J125+J106" +"+C169" +"SUM(C172:C175)" +"-178329.75-87394.93" +"SUM(C176:C177)" +"+J165-J169" +"43830.71+117056.77" +"NOW()" +"-D9" +"+N9" +"+D17+D13+D9" +"-D25" +"N5" +"+F6*D6" +"SUM(H6:S6)" +"SUM(N6:S6)*2" +"T6*D6" +"V6*$U$2" +"IF(W6>U6,W6,U6)" +"IF(W6>U6,""Y"","""")" +"SUM(U6:U35)" +"SUM(V6:V37)" +"SUM(E46:Q46)" +"SUM(D46:D74)" +"SUM(B6:B37)" +"C6*D6" +"C6*F6" +"C6*H6" +"C6*J6" +"C6*L6" +"C6*N6" +"C6*P6" +"C6*R6" +"C6*T6" +"C6*V6" +"C6*X6" +"+Z6*C6" +"SUM(E6:E34)" +"E36" +"G36" +"I36" +"K36" +"M36" +"O36" +"Q36" +"S36" +"U36" +"W36" +"Y36" +"+AA36" +"(+'US Companies'!M282-'US Companies'!L282)*(+$F6)" +"(+'Rest of the world'!M180-'Rest of the world'!L180)*(+$F6)" +"+'US Companies'!$R$284" +"+'Rest of the world'!R182" +"+L6" +"#N/A" +"+'US Companies'!$Q$284" +"+'Rest of the world'!Q182" +"+'US Companies'!$P$284" +"+'Rest of the world'!P182" +"+'US Companies'!$O$284" +"+'Rest of the world'!O182" +"+'US Companies'!$N$284" +"+'Rest of the world'!N182" +"SUM(N6:N11)" +"SUM(P6:P10)" +"SUMPRODUCT(R6:R10,N6:N10)/N12" +"+SUMPRODUCT(R6:R10,P6:P10)/P12" +"+D16*D15*D14*8" +"+D17*SUMPRODUCT(P6:P10,R6:R10)" +"+D17*SUMPRODUCT(N6:N10,R6:R10)" +"+D18*D21" +"+D21*D19" +"+#REF!*D8*D7*D21" +"D25*D21*SUM(P6:P10)*D26" +"+D26*D25*SUM(N6:N10)*D21" +"+D28+D27+D22+D23" +"800000*0.8" +"200000*0.8" +"+(D36+D35)*0.2" +"12*60000" +"12*20000" +"+'Consultant and Enron Valuation'!B42" +"+(Assumptions!N12*Assumptions!D17*Assumptions!R12+Assumptions!P12*Assumptions!D17*Assumptions!R13)*(1-Assumptions!D21)" +"+Assumptions!D26*SUM(Assumptions!N12:P12)*Assumptions!D25*(1-Assumptions!D21)" +"+'SPV Valuation'!B18*Assumptions!$D$54" +"SUM(B4:B6)" +"+B4*0.5" +"+B12+B13" +"+B8-B15" +"XNPV(Assumptions!D56,'Consultant and Enron Valuation'!B18:K18,'Consultant and Enron Valuation'!B3:K3)" +"XNPV(Assumptions!D56,'Consultant and Enron Valuation'!B18:G18,'Consultant and Enron Valuation'!B3:G3)" +"+('Consultant and Enron Valuation'!B4+'Consultant and Enron Valuation'!B5)/(1-Assumptions!$D$21)*Assumptions!$D$21" +"+'SPV Valuation'!B18-'Consultant and Enron Valuation'!B6" +"XNPV(Assumptions!D56,B31:K31,B27:K27)" +"XNPV(Assumptions!D56,'Consultant and Enron Valuation'!B31:G31,'Consultant and Enron Valuation'!B27:G27)" +"+XNPV(Assumptions!D56,'Consultant and Enron Valuation'!B6:K6,'Consultant and Enron Valuation'!B3:K3)+'Consultant and Enron Valuation'!B28" +"+D38" +"+(Assumptions!H6*Assumptions!N6*Assumptions!T6+Assumptions!H7*Assumptions!N7*Assumptions!T7+Assumptions!H8*Assumptions!N8*Assumptions!T8+Assumptions!H9*Assumptions!N9*Assumptions!T9+Assumptions!H10*Assumptions!N10*Assumptions!T10+Assumptions!T14*(Assumptions!H6*Assumptions!P6*Assumptions!V6+Assumptions!H7*Assumptions!N7*Assumptions!V7+Assumptions!H8*Assumptions!P8*Assumptions!V8+Assumptions!H9*Assumptions!P9*Assumptions!V9+Assumptions!H10*Assumptions!P10*Assumptions!V10))*IF(Assumptions!T17=1,0,1)*12" +"+B4*(1+Assumptions!$L$6)" +"+IF(Assumptions!T17=0,0,1)*(+Assumptions!J6*Assumptions!N6+Assumptions!J7*Assumptions!N7+Assumptions!J8*Assumptions!N8+Assumptions!J9*Assumptions!N9+Assumptions!J10*Assumptions!N10+Assumptions!T14*(Assumptions!J6*Assumptions!P6+Assumptions!J7*Assumptions!P7+Assumptions!J8*Assumptions!P8+Assumptions!J9*Assumptions!P9+Assumptions!J10*Assumptions!P10))*12" +"+B4+B5" +"+Assumptions!D34+Assumptions!D35+Assumptions!D36" +"+Assumptions!D38+Assumptions!D39+Assumptions!D40" +"+Assumptions!D44+Assumptions!D45+Assumptions!D46" +"+B13*(1+Assumptions!$D$55)" +"+Assumptions!D48+Assumptions!D49+Assumptions!D50" +"SUM(B11:B15)" +"+B7-B16" +"XNPV(Assumptions!D56,'SPV Valuation'!B18:K18,'SPV Valuation'!B3:K3)" +"XNPV(Assumptions!D56,'SPV Valuation'!B18:F18,'SPV Valuation'!B3:F3)" +"IF(H2>Assumptions!$D$10,1,0)" +"IF($H2>Assumptions!$D$9,1,0)" +"IF($H2>Assumptions!$D$8,1,0)" +"IF($H2>Assumptions!$D$7,1,0)" +"IF($H2>Assumptions!$D$6,1,0)" +"+I2*H2" +"+(J2-I2)*$H2" +"+(J3-I3)*H3" +"SUM(B2:B281)" +"+N282/I282" +"+O282/(J282-I282)" +"IF(H2>Assumptions!$D$10,1,0)" +"IF($H2>Assumptions!$D$9,1,0)" +"IF($H2>Assumptions!$D$8,1,0)" +"IF($H2>Assumptions!$D$7,1,0)" +"IF($H2>Assumptions!$D$6,1,0)" +"+I2*H2" +"+(J2-I2)*$H2" +"SUM(B2:B179)" +"+N180/I180" +"+O180/(J180-I180)" +"2332+5+1874" +"SUM(C4:C16)" +"C18/C19" +"6104+454" +"3595+1360" +"SUM(C5:C43)" +"C45/C46" +"SUM(C5:C33)" +"C35/C36" +"SUM(D4:D1366)" +"SUBTOTAL(9,N2:N3)" +"AVERAGE(P4:U4)" +"SUBTOTAL(9,N5:N5)" +"AVERAGE(S9:U11)" +"AVERAGE(T14:U14)" +"SUBTOTAL(9,N15:N18)" +"AVERAGE(R39:U39)" +"SUBTOTAL(9,N42:N46)" +"SUBTOTAL(9,N48:N50)" +"AVERAGE(S53:U53)" +"AVERAGE(S68:U69)" +"AVERAGE(Q92:U92)" +"+U100" +"AVERAGE(R114:U118)" +"SUBTOTAL(9,N129:N134)" +"SUBTOTAL(9,N424:N431)" +"SUBTOTAL(9,N575:N583)" +"SUBTOTAL(9,N745:N760)" +"SUBTOTAL(9,N762:N773)" +"SUBTOTAL(9,N938:N944)" +"SUBTOTAL(9,N950:N959)" +"AVERAGE(U991:U991)" +"SUBTOTAL(9,N2:N1291)" +"'ICE-Power'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B1" +"'ICE-EPM'!B6" +"SUM(C8:C9)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B2" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'ICE-OIL'!H4" +"SUM('TRANSACTIONSUMMARYREPORT -1'!B4:B7)" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B2" +"'E-Mail'!C7" +"SUMIF($C$11:$C$35,""MMBtus"",$E$11:$E$35)/B7" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$G$10:$K$24,5,FALSE)/H7" +"'E-Mail'!C10" +"SUMIF($C$11:$C$35,""bbl"",$E$11:$E$35)/B8" +"'E-Mail'!B2" +"SUMIF(I11:I65491,""bbl"",H11:H65491)" +"SUMIF(L11:L65491,""bbl"",K11:K65491)" +"(SUMIF(I11:I65492,""mt"",H11:H65492))*8" +"(SUMIF(L11:L65492,""mt"",K11:K65492))*8" +"'E-Mail'!$B$2" +"SUM(H1:H2)" +"H3+L3" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"'E-Mail'!$B$2" +"COUNTIF($S$14:$S$9998,A6)" +"SUMIF($S$14:$S$9998,A6,$R$14:$R$9998)" +"COUNTIF($S$14:$S$4948,A7)" +"SUMIF($S$14:$S$4949,A7,$R$14:$R$4949)" +"IF(A15=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($S$14:$S$9998,A6)" +"SUMIF($S$14:$S$9998,A6,$R$14:$R$9998)" +"IF(A14=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($F$11:$F$10000,A6)" +"SUMIF($F$11:$F$4997,A6,$C$10:$C$4996)" +"SUMIF($F$11:$F$4997,A7,$C$11:$C$4996)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),IF(F11=""Coal"",(YEAR(Q11)-YEAR(P11))*12+MONTH(Q11)-MONTH(P11)+1,(Q11-P11+1)))" +"IF(F11=""Coal"",B11*W11*12500,B11*W11)" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"IF(ISNA(VLOOKUP(AI4,DELIV_CONV,1,FALSE))=TRUE,IF(AI4=""Grand Total"","""",IF(AI4="""","""",""NEW"")),"""")" +"COUNTIF($H$9:$H$4989,A6)" +"SUMIF($H$9:$H$10000,A6,$D$9:$D$10000)" +"VLOOKUP(I10,DDEPM_USERS,2,FALSE)" +"VLOOKUP(T10,DELIV_CONV,2,FALSE)" +"S10-R10+1" +"Y10*B10*C10" +"D10*Z10" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"COUNTIF($F$9:$F$5000,A6)" +"SUMIF($F$9:$F$5000,A6,$C$9:$C$5000)" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"SUMIF($A$11:$A$10002,A2,$F$11:$F$10002)" +"B11&"" ""&C11&"" ""&D11" +"IF((LEFT(N11,2)=""US""),""US"","""")" +"M11" +"IF(ISNUMBER(FIND(""Phy"",N11))=TRUE,""Physical"",""Financial"")" +"IF(VLOOKUP(S11,'DD-Lookup'!$J$6:$L$50,3,FALSE)=""Monthly"",(YEAR(AC11)-YEAR(AB11))*12+MONTH(AC11)-MONTH(AB11)+1,(AC11-AB11+1))" +"E11*SUM(P11:Q11)" +"IF(S2360=""Gallon"",F2360/42,F2360)" +"SUBTOTAL(9,AD570:AD4937)" +"SUM(I1+'Physical Gas'!I1+'Financial Gas'!I1)" +"SUM(I9:I1000)" +"SUM(I9:I1000)" +"SUM(I9:I1000)" +"SUM(I1+'Physical Gas'!I1+'Financial Gas'!I1)" +"SUM(I9:I1000)" +"SUM(I9:I1000)" +"SUM(I9:I1000)" +"Power!I1" +"'Physical Gas'!I1" +"'Financial Gas'!I1" +"Power!C1" +"SUM(I9:I1000)" +"COUNTIF(J10:J65536,""MWhs"")" +"SUM(I9:I1000)" +"COUNTIF(J9:J1000,""MMBtus"")" +"SUM(I9:I1000)" +"COUNTIF(J9:J1000,""MMBtus"")" +"Power!I1" +"'Physical Gas'!I1" +"'Financial Gas'!I1" +"'Physical Gas'!I1+'Financial Gas'!I1" +"B4" +"Power!J1" +"Power!I1" +"'Physical Gas'!J1" +"'Physical Gas'!I1" +"'Financial Gas'!J1" +"'Financial Gas'!I1" +"SUM(I9:I1000)" +"COUNTIF(J10:J65536,""MWhs"")" +"SUM(I9:I1000)" +"COUNTIF(J9:J1000,""MMBtus"")" +"SUM(I9:I1000)" +"COUNTIF(J9:J1000,""MMBtus"")" +"Power!I1" +"'Physical Gas'!I1" +"'Financial Gas'!I1" +"'Physical Gas'!I1+'Financial Gas'!I1" +"B4" +"Power!J1" +"Power!I1" +"'Physical Gas'!J1" +"'Physical Gas'!I1" +"'Financial Gas'!J1" +"'Financial Gas'!I1" +"SUM(I9:I1000)" +"COUNTIF(J10:J65536,""MWhs"")" +"SUM(I9:I1000)" +"COUNTIF(J9:J1000,""MMBtus"")" +"SUM(I9:I1000)" +"COUNTIF(J9:J1000,""MMBtus"")" +"Power!I1" +"'Physical Gas'!I1" +"'Financial Gas'!I1" +"'Physical Gas'!I1+'Financial Gas'!I1" +"B4" +"Power!J1" +"Power!I1" +"'Physical Gas'!J1" +"'Physical Gas'!I1" +"'Financial Gas'!J1" +"'Financial Gas'!I1" +"SUM(I9:I1000)" +"COUNTIF(J10:J65536,""MWhs"")" +"SUM(I9:I1000)" +"COUNTIF(J9:J1000,""MMBtus"")" +"SUM(I9:I1000)" +"COUNTIF(J9:J1000,""MMBtus"")" +"Power!I1" +"'Physical Gas'!I1" +"'Financial Gas'!I1" +"'Physical Gas'!I1+'Financial Gas'!I1" +"B4" +"Power!J1" +"Power!I1" +"'Physical Gas'!J1" +"'Physical Gas'!I1" +"'Financial Gas'!J1" +"'Financial Gas'!I1" +"SUM(I9:I1000)" +"COUNTIF(J10:J65536,""MWhs"")" +"SUM(I9:I1000)" +"COUNTIF(J9:J1000,""MMBtus"")" +"SUM(I9:I1000)" +"COUNTIF(J9:J1000,""MMBtus"")" +"Power!I1" +"'Physical Gas'!I1" +"'Financial Gas'!I1" +"'Physical Gas'!I1+'Financial Gas'!I1" +"B4" +"Power!J1" +"Power!I1" +"'Physical Gas'!J1" +"'Physical Gas'!I1" +"'Financial Gas'!J1" +"'Financial Gas'!I1" +"SUM(I9:I1000)" +"COUNTIF(J10:J65536,""MWhs"")" +"SUM(I9:I1000)" +"COUNTIF(J9:J1000,""MMBtus"")" +"SUM(I9:I1000)" +"COUNTIF(J9:J1000,""MMBtus"")" +"Power!I1" +"'Physical Gas'!I1" +"'Financial Gas'!I1" +"'Physical Gas'!I1+'Financial Gas'!I1" +"B4" +"Power!J1" +"Power!I1" +"'Physical Gas'!J1" +"'Physical Gas'!I1" +"'Financial Gas'!J1" +"'Financial Gas'!I1" +"SUM(I9:I1000)" +"COUNTIF(J10:J65536,""MWhs"")" +"SUM(I9:I1000)" +"COUNTIF(J9:J1000,""MMBtus"")" +"SUM(I9:I1000)" +"COUNTIF(J9:J1000,""MMBtus"")" +"Power!I1" +"'Physical Gas'!I1" +"'Financial Gas'!I1" +"'Physical Gas'!I1+'Financial Gas'!I1" +"B4" +"Power!J1" +"Power!I1" +"'Physical Gas'!J1" +"'Physical Gas'!I1" +"'Financial Gas'!J1" +"'Financial Gas'!I1" +"SUM(I9:I1000)" +"COUNTIF(J10:J65536,""MWhs"")" +"SUM(I9:I1000)" +"COUNTIF(J9:J1000,""MMBtus"")" +"SUM(I9:I1000)" +"COUNTIF(J9:J1000,""MMBtus"")" +"Power!I1" +"'Physical Gas'!I1" +"'Financial Gas'!I1" +"'Physical Gas'!I1+'Financial Gas'!I1" +"B4" +"Power!J1" +"Power!I1" +"'Physical Gas'!J1" +"'Physical Gas'!I1" +"'Financial Gas'!J1" +"'Financial Gas'!I1" +"SUM(I9:I1000)" +"SUM(I9:I1000)" +"SUM(I9:I1000)" +"Power!I1" +"'Physical Gas'!I1" +"'Financial Gas'!I1" +"'Physical Gas'!I1+'Financial Gas'!I1" +"SUM(I9:I1000)" +"SUM(I9:I1000)" +"SUM(I9:I1000)" +"Power!I1" +"'Physical Gas'!I1" +"'Financial Gas'!I1" +"'Physical Gas'!I1+'Financial Gas'!I1" +"SUM(I9:I1000)" +"SUM(I9:I1000)" +"SUM(I9:I1000)" +"Power!I1" +"'Physical Gas'!I1" +"'Financial Gas'!I1" +"'Physical Gas'!I1+'Financial Gas'!I1" +"SUM(I9:I1000)" +"SUM(I9:I1000)" +"SUM(I9:I1000)" +"Power!I1" +"'Physical Gas'!I1" +"'Financial Gas'!I1" +"'Physical Gas'!I1+'Financial Gas'!I1" +"SUM(I9:I1000)" +"SUM(I9:I1000)" +"SUM(I9:I1000)" +"Power!I1" +"'Physical Gas'!I1" +"'Financial Gas'!I1" +"'Physical Gas'!I1+'Financial Gas'!I1" +"SUM(I9:I1000)" +"SUM(I9:I1000)" +"SUM(I9:I1000)" +"Power!I1" +"'Physical Gas'!I1" +"'Financial Gas'!I1" +"'Physical Gas'!I1+'Financial Gas'!I1" +"SUM(I9:I1000)" +"SUM(I9:I1000)" +"SUM(I9:I1000)" +"Power!I1" +"'Physical Gas'!I1" +"'Financial Gas'!I1" +"'Physical Gas'!I1+'Financial Gas'!I1" +"SUM(I9:I1000)" +"SUM(I9:I1000)" +"SUM(I9:I1000)" +"Power!I1" +"'Physical Gas'!I1" +"'Financial Gas'!I1" +"'Physical Gas'!I1+'Financial Gas'!I1" +"SUM(I9:I1000)" +"SUM(I9:I1000)" +"SUM(I9:I1000)" +"Power!I1" +"'Physical Gas'!I1" +"'Financial Gas'!I1" +"'Physical Gas'!I1+'Financial Gas'!I1" +"SUM(S15:S48)" +"SUM(I9:I1000)" +"SUM(I9:I1000)" +"SUM(I9:I1000)" +"Power!I1" +"'Physical Gas'!I1" +"'Financial Gas'!I1" +"'Physical Gas'!I1+'Financial Gas'!I1" +"COUNTIF($T$17:$T$4999,A4)" +"SUMIF($T$17:$T$5000,A4,$S$17:$S$5000)" +"COUNTIF($T$17:$T$4999,A4)" +"SUMIF($T$17:$T$5000,A4,$S$17:$S$5000)" +"COUNTIF($T$17:$T$4999,A4)" +"SUMIF($T$17:$T$5000,A4,$S$17:$S$5000)" +"SUM(I9:I998)" +"SUM(I9:I1000)" +"SUM(I9:I1000)" +"Power!I1" +"'Physical Gas'!I1" +"'Financial Gas'!I1" +"'Physical Gas'!I1+'Financial Gas'!I1" +"'ICE-Power'!I1" +"SUM(D7:D8)" +"'ICE-Physical Gas'!I1" +"'ICE-Financial Gas'!I1" +"'E-Mail'!B4" +"'E-Mail'!B4" +"'E-Mail'!D6" +"'E-Mail'!D5" +"VLOOKUP(""Grand Total"",$G$9:$K$23,5,FALSE)/H7" +"SUM(I11:I1000)" +"'E-Mail'!$B$4" +"SUM(I11:I1002)" +"'E-Mail'!$B$4" +"SUM(I11:I1002)" +"'E-Mail'!$B$4" +"'E-Mail'!$B$4" +"VLOOKUP(G5,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F5))=TRUE,((VALUE(MID(R5,FIND(""-"",R5)+1,2)))-(VALUE(MID(R5,FIND(""-"",R5)-1,1)))+1)*(Q5-P5+1),(Q5-P5+1))" +"B5*W5" +"'E-Mail'!$B$4" +"VLOOKUP(J5,DDEPM_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""-"",U5))=TRUE,VALUE(MID(U5,FIND(""-"",U5)-1,1)),16)" +"IF(ISNUMBER(FIND(""-"",U5))=TRUE,VALUE(MID(U5,FIND(""-"",U5)+1,2)),24)" +"T5-S5+1" +"Z5*(C5-B5+1)*D5" +"E5*AA5" +"'E-Mail'!$B$4" +"VLOOKUP(G5,DDEGL_USERS,2,FALSE)" +"(YEAR(Q5)-YEAR(P5))*12+MONTH(Q5)-MONTH(P5)+1" +"B5*W5" +"'E-Mail'!$B$4" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"'E-Mail'!$B$4" +"COUNTIF($S$15:$S$4998,A6)" +"SUMIF($S$15:$S$4999,A6,$R$15:$R$4999)" +"'E-Mail'!$B$4" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"'ICE-Power'!I1" +"SUM(D7:D8)" +"'ICE-Physical Gas'!I1" +"'ICE-Financial Gas'!I1" +"'E-Mail'!B4" +"'E-Mail'!B4" +"'E-Mail'!D6" +"'E-Mail'!D5" +"VLOOKUP(""Grand Total"",$G$9:$K$23,5,FALSE)/H7" +"SUM(I11:I1000)" +"'E-Mail'!$B$4" +"SUM(I11:I1002)" +"'E-Mail'!$B$4" +"SUM(I11:I1002)" +"'E-Mail'!$B$4" +"'E-Mail'!$B$4" +"VLOOKUP(G5,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F5))=TRUE,((VALUE(MID(R5,FIND(""-"",R5)+1,2)))-(VALUE(MID(R5,FIND(""-"",R5)-1,1)))+1)*(Q5-P5+1),(Q5-P5+1))" +"B5*W5" +"'E-Mail'!$B$4" +"VLOOKUP(J5,DDEPM_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""-"",U5))=TRUE,VALUE(MID(U5,FIND(""-"",U5)-1,1)),16)" +"IF(ISNUMBER(FIND(""-"",U5))=TRUE,VALUE(MID(U5,FIND(""-"",U5)+1,2)),24)" +"T5-S5+1" +"Z5*(C5-B5+1)*D5" +"E5*AA5" +"'E-Mail'!$B$4" +"VLOOKUP(G5,DDEGL_USERS,2,FALSE)" +"(YEAR(Q5)-YEAR(P5))*12+MONTH(Q5)-MONTH(P5)+1" +"B5*W5" +"'E-Mail'!$B$4" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"'E-Mail'!$B$4" +"COUNTIF($S$15:$S$4998,A6)" +"SUMIF($S$15:$S$4999,A6,$R$15:$R$4999)" +"'E-Mail'!$B$4" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"'ICE-Power'!H1" +"'ICE-EPM'!B6" +"SUM(C7:C8)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'ICE-ECC'!B6" +"'ICE-Financial Gas'!H1" +"'DD-EPM'!B6" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!$A$6" +"'DD-EGL'!B6" +"'E-Mail'!B1" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$A$9:$E$23,5,FALSE)/B7" +"'E-Mail'!C5" +"VLOOKUP(""Grand Total"",$G$9:$K$23,5,FALSE)/H7" +"'E-Mail'!B1" +"SUM(H11:H1000)" +"'E-Mail'!$B$1" +"SUM(H11:H1002)" +"'E-Mail'!$B$1" +"SUM(H11:H1002)" +"'E-Mail'!$B$1" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$5000,A6)" +"SUMIF($S$15:$S$5001,A6,$R$15:$R$5001)" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4996,A6)" +"SUMIF($S$15:$S$4997,A6,$R$15:$R$4997)" +"'E-Mail'!$B$1" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"'E-Mail'!$B$1" +"COUNTIF($F$9:$F$5001,A6)" +"SUMIF($F$9:$F$5002,A6,$C$9:$C$5002)" +"VLOOKUP(G10,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F10))=TRUE,((VALUE(MID(R10,FIND(""-"",R10)+1,2)))-(VALUE(MID(R10,FIND(""-"",R10)-1,1)))+1)*(Q10-P10+1),(Q10-P10+1))" +"B10*W10" +"'E-Mail'!$B$1" +"COUNTIF($I$9:$I$5001,A6)" +"SUMIF($I$9:$I$5002,A6,$E$9:$E$5002)" +"VLOOKUP(J10,DDEPM_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)-1,1)),16)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)+1,2)),24)" +"T10-S10+1" +"Z10*(C10-B10+1)*D10" +"E10*AA10" +"'E-Mail'!$B$1" +"COUNTIF($F$9:$F$5001,A6)" +"SUMIF($F$9:$F$5002,A6,$C$9:$C$5002)" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"'3-29-01'!A2" +"'3-28-01'!A2" +"'3-29-01'!A2" +"'3-29-01'!A2" +"'3-28-01'!A2" +"'3-29-01'!A2" +"'ICE-Power'!H1" +"'ICE-EPM'!B6" +"SUM(C7:C8)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'ICE-ECC'!B6" +"'ICE-Financial Gas'!H1" +"'DD-EPM'!B6" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!$A$6" +"'DD-EGL'!B6" +"'E-Mail'!B1" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$A$9:$E$23,5,FALSE)/B7" +"'E-Mail'!C5" +"VLOOKUP(""Grand Total"",$G$9:$K$23,5,FALSE)/H7" +"'E-Mail'!B1" +"SUM(H11:H1000)" +"'E-Mail'!$B$1" +"SUM(H11:H1002)" +"'E-Mail'!$B$1" +"SUM(H11:H1002)" +"'E-Mail'!$B$1" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4999,A6)" +"SUMIF($S$15:$S$5000,A6,$R$15:$R$5000)" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4992,A6)" +"SUMIF($S$15:$S$4993,A6,$R$15:$R$4993)" +"'E-Mail'!$B$1" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"'E-Mail'!$B$1" +"COUNTIF($F$9:$F$5001,A6)" +"SUMIF($F$9:$F$5002,A6,$C$9:$C$5002)" +"VLOOKUP(G10,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F10))=TRUE,((VALUE(MID(R10,FIND(""-"",R10)+1,2)))-(VALUE(MID(R10,FIND(""-"",R10)-1,1)))+1)*(Q10-P10+1),(Q10-P10+1))" +"B10*W10" +"'E-Mail'!$B$1" +"COUNTIF($I$9:$I$5001,A6)" +"SUMIF($I$9:$I$5002,A6,$E$9:$E$5002)" +"VLOOKUP(J10,DDEPM_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)-1,1)),16)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)+1,2)),24)" +"T10-S10+1" +"Z10*(C10-B10+1)*D10" +"E10*AA10" +"'E-Mail'!$B$1" +"COUNTIF($F$9:$F$5001,A6)" +"SUMIF($F$9:$F$5002,A6,$C$9:$C$5002)" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"'ICE-Power'!H1" +"'ICE-EPM'!B6" +"SUM(C7:C8)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'ICE-ECC'!B6" +"'ICE-Financial Gas'!H1" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!$A$6" +"'DD-EGL'!B6" +"'E-Mail'!B1" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$A$9:$E$23,5,FALSE)/B7" +"'E-Mail'!C5" +"VLOOKUP(""Grand Total"",$G$9:$K$23,5,FALSE)/H7" +"'E-Mail'!B1" +"SUM(H11:H1000)" +"'E-Mail'!$B$1" +"SUM(H11:H1002)" +"'E-Mail'!$B$1" +"SUM(H11:H1002)" +"'E-Mail'!$B$1" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4999,A6)" +"SUMIF($S$15:$S$5000,A6,$R$15:$R$5000)" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4989,A6)" +"SUMIF($S$15:$S$4990,A6,$R$15:$R$4990)" +"'E-Mail'!$B$1" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"'E-Mail'!$B$1" +"COUNTIF($F$10:$F$5002,A6)" +"SUMIF($F$10:$F$5003,A6,$C$10:$C$5003)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),(Q11-P11+1))" +"B11*W11" +"'E-Mail'!$B$1" +"COUNTIF($I$9:$I$5001,A6)" +"SUMIF($I$9:$I$5002,A6,$E$9:$E$5002)" +"VLOOKUP(J10,DDEPM_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)-1,1)),16)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)+1,2)),24)" +"T10-S10+1" +"Z10*(C10-B10+1)*D10" +"E10*AA10" +"'E-Mail'!$B$1" +"COUNTIF($F$9:$F$5001,A6)" +"SUMIF($F$9:$F$5002,A6,$C$9:$C$5002)" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"'4-3-01'!A2" +"'4-2-01'!A2" +"'4-3-01'!A2" +"'4-3-01'!A2" +"'4-2-01'!A2" +"'4-3-01'!A2" +"'ICE-Power'!H1" +"'ICE-EPM'!B6" +"SUM(C7:C8)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B1" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$A$9:$E$23,5,FALSE)/B7" +"'E-Mail'!C5" +"VLOOKUP(""Grand Total"",$G$9:$K$23,5,FALSE)/H7" +"'E-Mail'!B1" +"SUM(H11:H1000)" +"'E-Mail'!$B$1" +"SUM(H11:H1002)" +"'E-Mail'!$B$1" +"SUM(H11:H1002)" +"'E-Mail'!$B$1" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4997,A6)" +"SUMIF($S$15:$S$4998,A6,$R$15:$R$4998)" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4980,A6)" +"SUMIF($S$15:$S$4981,A6,$R$15:$R$4981)" +"'E-Mail'!$B$1" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"'E-Mail'!$B$1" +"COUNTIF($F$10:$F$5002,A6)" +"SUMIF($F$10:$F$5003,A6,$C$10:$C$5003)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),(Q11-P11+1))" +"B11*W11" +"'E-Mail'!$B$1" +"COUNTIF($I$9:$I$5001,A6)" +"SUMIF($I$9:$I$5002,A6,$E$9:$E$5002)" +"VLOOKUP(J10,DDEPM_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)-1,1)),16)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)+1,2)),24)" +"T10-S10+1" +"Z10*(C10-B10+1)*D10" +"E10*AA10" +"'E-Mail'!$B$1" +"COUNTIF($F$9:$F$5001,A6)" +"SUMIF($F$9:$F$5002,A6,$C$9:$C$5002)" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"'ICE-Power'!H1" +"'ICE-EPM'!B6" +"SUM(C7:C8)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B1" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$A$9:$E$23,5,FALSE)/B7" +"'E-Mail'!C5" +"VLOOKUP(""Grand Total"",$G$9:$K$23,5,FALSE)/H7" +"'E-Mail'!B1" +"SUM(H11:H998)" +"'E-Mail'!$B$1" +"SUM(H11:H990)" +"'E-Mail'!$B$1" +"SUM(H11:H995)" +"'E-Mail'!$B$1" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4996,A6)" +"SUMIF($S$15:$S$4997,A6,$R$15:$R$4997)" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4979,A6)" +"SUMIF($S$15:$S$4980,A6,$R$15:$R$4980)" +"'E-Mail'!$B$1" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"'E-Mail'!$B$1" +"COUNTIF($F$10:$F$5002,A6)" +"SUMIF($F$10:$F$5003,A6,$C$10:$C$5003)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),(Q11-P11+1))" +"B11*W11" +"'E-Mail'!$B$1" +"COUNTIF($I$9:$I$4996,A6)" +"SUMIF($I$9:$I$4997,A6,$E$9:$E$4997)" +"VLOOKUP(J10,DDEPM_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)-1,1)),16)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)+1,2)),24)" +"T10-S10+1" +"Z10*(C10-B10+1)*D10" +"E10*AA10" +"'E-Mail'!$B$1" +"COUNTIF($F$9:$F$4999,A6)" +"SUMIF($F$9:$F$5000,A6,$C$9:$C$5000)" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"'ICE-Power'!H1" +"'ICE-EPM'!B6" +"SUM(C7:C8)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B1" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$A$9:$E$23,5,FALSE)/B7" +"'E-Mail'!C5" +"VLOOKUP(""Grand Total"",$G$9:$K$23,5,FALSE)/H7" +"'E-Mail'!B1" +"SUM(H11:H998)" +"'E-Mail'!$B$1" +"SUM(H11:H1000)" +"'E-Mail'!$B$1" +"SUM(H11:H1002)" +"'E-Mail'!$B$1" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4997,A6)" +"SUMIF($S$15:$S$4998,A6,$R$15:$R$4998)" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4980,A6)" +"SUMIF($S$15:$S$4981,A6,$R$15:$R$4981)" +"'E-Mail'!$B$1" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"'E-Mail'!$B$1" +"COUNTIF($F$10:$F$5002,A6)" +"SUMIF($F$10:$F$5003,A6,$C$10:$C$5003)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),(Q11-P11+1))" +"B11*W11" +"'E-Mail'!$B$1" +"COUNTIF($I$9:$I$5001,A6)" +"SUMIF($I$9:$I$5002,A6,$E$9:$E$5002)" +"VLOOKUP(J10,DDEPM_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)-1,1)),16)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)+1,2)),24)" +"T10-S10+1" +"Z10*(C10-B10+1)*D10" +"E10*AA10" +"'E-Mail'!$B$1" +"COUNTIF($F$9:$F$5000,A6)" +"SUMIF($F$9:$F$5001,A6,$C$9:$C$5001)" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"'ICE-Power'!H1" +"'ICE-EPM'!B6" +"SUM(C7:C8)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B1" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$A$9:$E$23,5,FALSE)/B7" +"'E-Mail'!C5" +"VLOOKUP(""Grand Total"",$G$9:$K$23,5,FALSE)/H7" +"'E-Mail'!B1" +"SUM(H11:H991)" +"'E-Mail'!$B$1" +"SUM(H11:H990)" +"'E-Mail'!$B$1" +"SUM(H11:H995)" +"'E-Mail'!$B$1" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4996,A6)" +"SUMIF($S$15:$S$4997,A6,$R$15:$R$4997)" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4978,A6)" +"SUMIF($S$15:$S$4979,A6,$R$15:$R$4979)" +"'E-Mail'!$B$1" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"",A4)" +"'E-Mail'!$B$1" +"COUNTIF($F$10:$F$5002,A6)" +"SUMIF($F$10:$F$5003,A6,$C$10:$C$5003)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),(Q11-P11+1))" +"B11*W11" +"'E-Mail'!$B$1" +"COUNTIF($I$9:$I$4995,A6)" +"SUMIF($I$9:$I$4996,A6,$E$9:$E$4996)" +"VLOOKUP(J10,DDEPM_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)-1,1)),16)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)+1,2)),24)" +"T10-S10+1" +"Z10*(C10-B10+1)*D10" +"E10*AA10" +"'E-Mail'!$B$1" +"COUNTIF($F$9:$F$4999,A6)" +"SUMIF($F$9:$F$5000,A6,$C$9:$C$5000)" +"IF(C10=0,""No Activity"",D3)" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"'ICE-Power'!H1" +"'ICE-EPM'!B6" +"SUM(C7:C8)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B1" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$A$9:$E$23,5,FALSE)/B7" +"'E-Mail'!C5" +"VLOOKUP(""Grand Total"",$G$9:$K$23,5,FALSE)/H7" +"'E-Mail'!B1" +"SUM(H11:H991)" +"'E-Mail'!$B$1" +"SUM(H11:H990)" +"'E-Mail'!$B$1" +"SUM(H11:H995)" +"'E-Mail'!$B$1" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4996,A6)" +"SUMIF($S$15:$S$4997,A6,$R$15:$R$4997)" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4978,A6)" +"SUMIF($S$15:$S$4979,A6,$R$15:$R$4979)" +"'E-Mail'!$B$1" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"",A4)" +"'E-Mail'!$B$1" +"COUNTIF($F$10:$F$5002,A6)" +"SUMIF($F$10:$F$5003,A6,$C$10:$C$5003)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),(Q11-P11+1))" +"B11*W11" +"'E-Mail'!$B$1" +"COUNTIF($I$9:$I$4995,A6)" +"SUMIF($I$9:$I$4996,A6,$E$9:$E$4996)" +"VLOOKUP(J10,DDEPM_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)-1,1)),16)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)+1,2)),24)" +"T10-S10+1" +"Z10*(C10-B10+1)*D10" +"E10*AA10" +"'E-Mail'!$B$1" +"COUNTIF($F$9:$F$4999,A6)" +"SUMIF($F$9:$F$5000,A6,$C$9:$C$5000)" +"IF(C10=0,""No Activity"","""")" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"'ICE-Power'!H1" +"'ICE-EPM'!B6" +"SUM(C7:C8)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B1" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$A$9:$E$23,5,FALSE)/B7" +"'E-Mail'!C5" +"VLOOKUP(""Grand Total"",$G$9:$K$23,5,FALSE)/H7" +"'E-Mail'!B1" +"SUM(H11:H984)" +"'E-Mail'!$B$1" +"SUM(H11:H990)" +"'E-Mail'!$B$1" +"SUM(H11:H995)" +"'E-Mail'!$B$1" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4989,A6)" +"SUMIF($S$15:$S$4990,A6,$R$15:$R$4990)" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4978,A6)" +"SUMIF($S$15:$S$4979,A6,$R$15:$R$4979)" +"'E-Mail'!$B$1" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"",A4)" +"'E-Mail'!$B$1" +"COUNTIF($F$10:$F$5002,A6)" +"SUMIF($F$10:$F$5003,A6,$C$10:$C$5003)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),(Q11-P11+1))" +"B11*W11" +"'E-Mail'!$B$1" +"COUNTIF($I$9:$I$4993,A6)" +"SUMIF($I$9:$I$4994,A6,$E$9:$E$4994)" +"VLOOKUP(J10,DDEPM_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)-1,1)),16)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)+1,2)),24)" +"T10-S10+1" +"Z10*(C10-B10+1)*D10" +"E10*AA10" +"'E-Mail'!$B$1" +"COUNTIF($F$9:$F$4997,A6)" +"SUMIF($F$9:$F$4998,A6,$C$9:$C$4998)" +"IF(B6=0,""No Activity"","""")" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"'ICE-Power'!H1" +"'ICE-EPM'!B6" +"SUM(C7:C8)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B1" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$A$9:$E$23,5,FALSE)/B7" +"'E-Mail'!C5" +"VLOOKUP(""Grand Total"",$G$9:$K$23,5,FALSE)/H7" +"'E-Mail'!B1" +"SUM(H11:H984)" +"'E-Mail'!$B$1" +"SUM(H11:H990)" +"'E-Mail'!$B$1" +"SUM(H11:H995)" +"'E-Mail'!$B$1" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4989,A6)" +"SUMIF($S$15:$S$4990,A6,$R$15:$R$4990)" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4967,A6)" +"SUMIF($S$15:$S$4968,A6,$R$15:$R$4968)" +"'E-Mail'!$B$1" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"",A4)" +"'E-Mail'!$B$1" +"COUNTIF($F$10:$F$5002,A6)" +"SUMIF($F$10:$F$5003,A6,$C$10:$C$5003)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),(Q11-P11+1))" +"B11*W11" +"'E-Mail'!$B$1" +"COUNTIF($I$9:$I$4993,A6)" +"SUMIF($I$9:$I$4994,A6,$E$9:$E$4994)" +"VLOOKUP(J10,DDEPM_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)-1,1)),16)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)+1,2)),24)" +"T10-S10+1" +"Z10*(C10-B10+1)*D10" +"E10*AA10" +"'E-Mail'!$B$1" +"COUNTIF($F$9:$F$4997,A6)" +"SUMIF($F$9:$F$4998,A6,$C$9:$C$4998)" +"IF(B6=0,""No Activity"","""")" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"'ICE-Power'!H1" +"'ICE-EPM'!B6" +"SUM(C7:C8)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B1" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$A$9:$E$23,5,FALSE)/B7" +"'E-Mail'!C5" +"VLOOKUP(""Grand Total"",$G$9:$K$23,5,FALSE)/H7" +"'E-Mail'!B1" +"SUM(H11:H984)" +"'E-Mail'!$B$1" +"SUM(H11:H990)" +"'E-Mail'!$B$1" +"SUM(H11:H995)" +"'E-Mail'!$B$1" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4989,A6)" +"SUMIF($S$15:$S$4990,A6,$R$15:$R$4990)" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4967,A6)" +"SUMIF($S$15:$S$4968,A6,$R$15:$R$4968)" +"'E-Mail'!$B$1" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"",A4)" +"'E-Mail'!$B$1" +"COUNTIF($F$10:$F$5002,A6)" +"SUMIF($F$10:$F$5003,A6,$C$10:$C$5003)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),(Q11-P11+1))" +"B11*W11" +"'E-Mail'!$B$1" +"COUNTIF($I$9:$I$4993,A6)" +"SUMIF($I$9:$I$4994,A6,$E$9:$E$4994)" +"VLOOKUP(J10,DDEPM_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)-1,1)),16)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)+1,2)),24)" +"T10-S10+1" +"Z10*(C10-B10+1)*D10" +"E10*AA10" +"'E-Mail'!$B$1" +"COUNTIF($F$9:$F$4997,A6)" +"SUMIF($F$9:$F$4998,A6,$C$9:$C$4998)" +"IF(B6=0,""No Activity"","""")" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"'ICE-Power'!H1" +"'ICE-EPM'!B6" +"SUM(C7:C8)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B1" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$A$9:$E$23,5,FALSE)/B7" +"'E-Mail'!C5" +"VLOOKUP(""Grand Total"",$G$9:$K$23,5,FALSE)/H7" +"'E-Mail'!B1" +"SUM(H11:H984)" +"'E-Mail'!$B$1" +"SUM(H11:H990)" +"'E-Mail'!$B$1" +"SUM(H11:H995)" +"'E-Mail'!$B$1" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4989,A6)" +"SUMIF($S$15:$S$4990,A6,$R$15:$R$4990)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4967,A6)" +"SUMIF($S$15:$S$4968,A6,$R$15:$R$4968)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$1" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$1" +"COUNTIF($F$10:$F$5002,A6)" +"SUMIF($F$10:$F$5003,A6,$C$10:$C$5003)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),(Q11-P11+1))" +"B11*W11" +"'E-Mail'!$B$1" +"COUNTIF($I$9:$I$4993,A6)" +"SUMIF($I$9:$I$4994,A6,$E$9:$E$4994)" +"VLOOKUP(J10,DDEPM_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)-1,1)),16)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)+1,2)),24)" +"T10-S10+1" +"Z10*(C10-B10+1)*D10" +"E10*AA10" +"'E-Mail'!$B$1" +"COUNTIF($F$9:$F$4997,A6)" +"SUMIF($F$9:$F$4998,A6,$C$9:$C$4998)" +"IF(B6=0,""No Activity"","""")" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"'ICE-Power'!H1" +"'ICE-EPM'!B6" +"SUM(C7:C8)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B1" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$A$9:$E$23,5,FALSE)/B7" +"'E-Mail'!C5" +"VLOOKUP(""Grand Total"",$G$9:$K$23,5,FALSE)/H7" +"'E-Mail'!B1" +"SUM(H11:H984)" +"'E-Mail'!$B$1" +"SUM(H11:H990)" +"'E-Mail'!$B$1" +"SUM(H11:H995)" +"'E-Mail'!$B$1" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4989,A6)" +"SUMIF($S$15:$S$4990,A6,$R$15:$R$4990)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4966,A6)" +"SUMIF($S$15:$S$4967,A6,$R$15:$R$4967)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$1" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$1" +"COUNTIF($F$10:$F$5000,A6)" +"SUMIF($F$10:$F$5001,A6,$C$10:$C$5001)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),(Q11-P11+1))" +"B11*W11" +"'E-Mail'!$B$1" +"COUNTIF($I$9:$I$4993,A6)" +"SUMIF($I$9:$I$4994,A6,$E$9:$E$4994)" +"VLOOKUP(J10,DDEPM_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)-1,1)),16)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)+1,2)),24)" +"T10-S10+1" +"Z10*(C10-B10+1)*D10" +"E10*AA10" +"'E-Mail'!$B$1" +"COUNTIF($F$9:$F$4997,A6)" +"SUMIF($F$9:$F$4998,A6,$C$9:$C$4998)" +"IF(B6=0,""No Activity"","""")" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"'ICE-Power'!H1" +"'ICE-EPM'!B6" +"SUM(C7:C8)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B1" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$A$9:$D$23,4,FALSE)/B7" +"'E-Mail'!C5" +"VLOOKUP(""Grand Total"",$F$9:$J$23,5,FALSE)/G7" +"'E-Mail'!B1" +"SUM(H11:H984)" +"'E-Mail'!$B$1" +"SUM(H11:H990)" +"'E-Mail'!$B$1" +"SUM(H11:H995)" +"'E-Mail'!$B$1" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4989,A6)" +"SUMIF($S$15:$S$4990,A6,$R$15:$R$4990)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4966,A6)" +"SUMIF($S$15:$S$4967,A6,$R$15:$R$4967)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$1" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$1" +"COUNTIF($F$10:$F$5000,A6)" +"SUMIF($F$10:$F$5001,A6,$C$10:$C$5001)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),(Q11-P11+1))" +"B11*W11" +"'E-Mail'!$B$1" +"COUNTIF($I$9:$I$4993,A6)" +"SUMIF($I$9:$I$4994,A6,$E$9:$E$4994)" +"VLOOKUP(J10,DDEPM_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)-1,1)),16)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)+1,2)),24)" +"T10-S10+1" +"Z10*(C10-B10+1)*D10" +"E10*AA10" +"'E-Mail'!$B$1" +"COUNTIF($F$9:$F$4997,A6)" +"SUMIF($F$9:$F$4998,A6,$C$9:$C$4998)" +"IF(B6=0,""No Activity"","""")" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"'ICE-Power'!H1" +"'ICE-EPM'!B6" +"SUM(C7:C8)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B1" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$A$9:$E$23,5,FALSE)/B7" +"'E-Mail'!C5" +"VLOOKUP(""Grand Total"",$G$9:$K$23,5,FALSE)/H7" +"'E-Mail'!B1" +"SUM(H11:H984)" +"'E-Mail'!$B$1" +"SUM(H11:H990)" +"'E-Mail'!$B$1" +"SUM(H11:H995)" +"'E-Mail'!$B$1" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4989,A6)" +"SUMIF($S$15:$S$4990,A6,$R$15:$R$4990)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4966,A6)" +"SUMIF($S$15:$S$4967,A6,$R$15:$R$4967)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$1" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$1" +"COUNTIF($F$10:$F$5000,A6)" +"SUMIF($F$10:$F$5001,A6,$C$10:$C$5001)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),(Q11-P11+1))" +"B11*W11" +"'E-Mail'!$B$1" +"COUNTIF($I$9:$I$4993,A6)" +"SUMIF($I$9:$I$4994,A6,$E$9:$E$4994)" +"VLOOKUP(J10,DDEPM_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)-1,1)),16)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)+1,2)),24)" +"T10-S10+1" +"Z10*(C10-B10+1)*D10" +"E10*AA10" +"'E-Mail'!$B$1" +"COUNTIF($F$9:$F$4997,A6)" +"SUMIF($F$9:$F$4998,A6,$C$9:$C$4998)" +"IF(B6=0,""No Activity"","""")" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"'ICE-Power'!H1" +"'ICE-EPM'!B6" +"SUM(C7:C8)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B1" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$A$9:$E$23,5,FALSE)/B7" +"'E-Mail'!C5" +"VLOOKUP(""Grand Total"",$G$9:$K$23,5,FALSE)/H7" +"'E-Mail'!B1" +"SUM(H11:H984)" +"'E-Mail'!$B$1" +"SUM(H11:H990)" +"'E-Mail'!$B$1" +"SUM(H11:H995)" +"'E-Mail'!$B$1" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4989,A6)" +"SUMIF($S$15:$S$4990,A6,$R$15:$R$4990)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4966,A6)" +"SUMIF($S$15:$S$4967,A6,$R$15:$R$4967)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$1" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$1" +"COUNTIF($F$10:$F$5000,A6)" +"SUMIF($F$10:$F$5001,A6,$C$10:$C$5001)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),(Q11-P11+1))" +"B11*W11" +"'E-Mail'!$B$1" +"COUNTIF($I$9:$I$4993,A6)" +"SUMIF($I$9:$I$4994,A6,$E$9:$E$4994)" +"VLOOKUP(J10,DDEPM_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)-1,1)),16)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)+1,2)),24)" +"T10-S10+1" +"Z10*(C10-B10+1)*D10" +"E10*AA10" +"'E-Mail'!$B$1" +"COUNTIF($F$9:$F$4997,A6)" +"SUMIF($F$9:$F$4998,A6,$C$9:$C$4998)" +"IF(B6=0,""No Activity"","""")" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"'ICE-Power'!H1" +"'ICE-EPM'!B6" +"SUM(C7:C8)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B1" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$A$9:$E$23,5,FALSE)/B7" +"'E-Mail'!C5" +"VLOOKUP(""Grand Total"",$G$9:$K$23,5,FALSE)/H7" +"'E-Mail'!B1" +"SUM(H11:H984)" +"'E-Mail'!$B$1" +"SUM(H11:H990)" +"'E-Mail'!$B$1" +"SUM(H11:H995)" +"'E-Mail'!$B$1" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4989,A6)" +"SUMIF($S$15:$S$4990,A6,$R$15:$R$4990)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4966,A6)" +"SUMIF($S$15:$S$4967,A6,$R$15:$R$4967)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$1" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$1" +"COUNTIF($F$10:$F$5000,A6)" +"SUMIF($F$10:$F$5001,A6,$C$10:$C$5001)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),(Q11-P11+1))" +"B11*W11" +"'E-Mail'!$B$1" +"COUNTIF($I$9:$I$4993,A6)" +"SUMIF($I$9:$I$4994,A6,$E$9:$E$4994)" +"VLOOKUP(J10,DDEPM_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)-1,1)),16)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)+1,2)),24)" +"T10-S10+1" +"Z10*(C10-B10+1)*D10" +"E10*AA10" +"'E-Mail'!$B$1" +"COUNTIF($F$9:$F$4997,A6)" +"SUMIF($F$9:$F$4998,A6,$C$9:$C$4998)" +"IF(B6=0,""No Activity"","""")" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"'ICE-Power'!H1" +"'ICE-EPM'!B6" +"SUM(C7:C8)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B1" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$A$9:$E$23,5,FALSE)/B7" +"'E-Mail'!C5" +"VLOOKUP(""Grand Total"",$G$9:$K$23,5,FALSE)/H7" +"'E-Mail'!B1" +"SUM(H11:H984)" +"'E-Mail'!$B$1" +"SUM(H11:H990)" +"'E-Mail'!$B$1" +"SUM(H11:H995)" +"'E-Mail'!$B$1" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4989,A6)" +"SUMIF($S$15:$S$4990,A6,$R$15:$R$4990)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4966,A6)" +"SUMIF($S$15:$S$4967,A6,$R$15:$R$4967)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$1" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$1" +"COUNTIF($F$10:$F$5000,A6)" +"SUMIF($F$10:$F$5001,A6,$C$10:$C$5001)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),IF(F11=""Coal"",(YEAR(Q11)-YEAR(P11))*12+MONTH(Q11)-MONTH(P11)+1,(Q11-P11+1)))" +"IF(F11=""Coal"",B11*W11*12500,B11*W11)" +"'E-Mail'!$B$1" +"COUNTIF($I$9:$I$4993,A6)" +"SUMIF($I$9:$I$4994,A6,$E$9:$E$4994)" +"VLOOKUP(J10,DDEPM_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)-1,1)),16)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)+1,2)),24)" +"T10-S10+1" +"Z10*(C10-B10+1)*D10" +"E10*AA10" +"'E-Mail'!$B$1" +"COUNTIF($F$9:$F$4997,A6)" +"SUMIF($F$9:$F$4998,A6,$C$9:$C$4998)" +"IF(B6=0,""No Activity"","""")" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"'ICE-Power'!H1" +"'ICE-EPM'!B6" +"SUM(C7:C8)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B1" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$A$9:$E$23,5,FALSE)/B7" +"'E-Mail'!C5" +"VLOOKUP(""Grand Total"",$G$9:$K$23,5,FALSE)/H7" +"'E-Mail'!B1" +"SUM(H11:H984)" +"'E-Mail'!$B$1" +"SUM(H11:H990)" +"'E-Mail'!$B$1" +"SUM(H11:H995)" +"'E-Mail'!$B$1" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4989,A6)" +"SUMIF($S$15:$S$4990,A6,$R$15:$R$4990)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4966,A6)" +"SUMIF($S$15:$S$4967,A6,$R$15:$R$4967)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$1" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$1" +"COUNTIF($F$10:$F$5000,A6)" +"SUMIF($F$10:$F$5001,A6,$C$10:$C$5001)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),IF(F11=""Coal"",(YEAR(Q11)-YEAR(P11))*12+MONTH(Q11)-MONTH(P11)+1,(Q11-P11+1)))" +"IF(F11=""Coal"",B11*W11*12500,B11*W11)" +"'E-Mail'!$B$1" +"COUNTIF($I$9:$I$4993,A6)" +"SUMIF($I$9:$I$4994,A6,$E$9:$E$4994)" +"VLOOKUP(J10,DDEPM_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)-1,1)),16)" +"IF(ISNUMBER(FIND(""-"",U10))=TRUE,VALUE(MID(U10,FIND(""-"",U10)+1,2)),24)" +"T10-S10+1" +"Z10*(C10-B10+1)*D10" +"E10*AA10" +"'E-Mail'!$B$1" +"COUNTIF($F$9:$F$4997,A6)" +"SUMIF($F$9:$F$4998,A6,$C$9:$C$4998)" +"IF(B6=0,""No Activity"","""")" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"'ICE-Power'!H1" +"'ICE-EPM'!B6" +"SUM(C8:C9)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B2" +"'E-Mail'!C7" +"VLOOKUP(""Grand Total"",$A$9:$E$23,5,FALSE)/B7" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$G$9:$K$23,5,FALSE)/H7" +"'E-Mail'!B2" +"SUM(H11:H984)" +"'E-Mail'!$B$2" +"SUM(H11:H990)" +"'E-Mail'!$B$2" +"SUM(H11:H995)" +"'E-Mail'!$B$2" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4989,A6)" +"SUMIF($S$15:$S$4990,A6,$R$15:$R$4990)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4966,A6)" +"SUMIF($S$15:$S$4967,A6,$R$15:$R$4967)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($F$10:$F$5000,A6)" +"SUMIF($F$10:$F$5001,A6,$C$10:$C$5001)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),IF(F11=""Coal"",(YEAR(Q11)-YEAR(P11))*12+MONTH(Q11)-MONTH(P11)+1,(Q11-P11+1)))" +"IF(F11=""Coal"",B11*W11*12500,B11*W11)" +"'E-Mail'!$B$2" +"IF(ISNA(VLOOKUP(AI4,DELIV_CONV,1,FALSE))=TRUE,IF(AI4=""Grand Total"","""",IF(AI4="""","""",""NEW"")),"""")" +"COUNTIF($H$9:$H$4993,A6)" +"SUMIF($H$9:$H$4994,A6,$D$9:$D$4994)" +"VLOOKUP(I10,DDEPM_USERS,2,FALSE)" +"VLOOKUP(T10,DELIV_CONV,2,FALSE)" +"S10-R10+1" +"Y10*B10*C10" +"D10*Z10" +"'E-Mail'!$B$2" +"COUNTIF($F$9:$F$4997,A6)" +"SUMIF($F$9:$F$4998,A6,$C$9:$C$4998)" +"IF(B6=0,""No Activity"","""")" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"'ICE-Power'!H1" +"'ICE-EPM'!B6" +"SUM(C7:C8)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B1" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$A$9:$E$23,5,FALSE)/B7" +"'E-Mail'!C5" +"VLOOKUP(""Grand Total"",$G$9:$K$23,5,FALSE)/H7" +"'E-Mail'!B1" +"SUM(H11:H984)" +"'E-Mail'!$B$1" +"SUM(H11:H990)" +"'E-Mail'!$B$1" +"SUM(H11:H995)" +"'E-Mail'!$B$1" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4989,A6)" +"SUMIF($S$15:$S$4990,A6,$R$15:$R$4990)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$1" +"COUNTIF($S$15:$S$4966,A6)" +"SUMIF($S$15:$S$4967,A6,$R$15:$R$4967)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$1" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$1" +"COUNTIF($F$10:$F$5000,A6)" +"SUMIF($F$10:$F$5001,A6,$C$10:$C$5001)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),IF(F11=""Coal"",(YEAR(Q11)-YEAR(P11))*12+MONTH(Q11)-MONTH(P11)+1,(Q11-P11+1)))" +"IF(F11=""Coal"",B11*W11*12500,B11*W11)" +"'E-Mail'!$B$1" +"IF(ISNA(VLOOKUP(AI4,DELIV_CONV,1,FALSE))=TRUE,IF(AI4=""Grand Total"","""",IF(AI4="""","""",""NEW"")),"""")" +"COUNTIF($H$9:$H$4993,A6)" +"SUMIF($H$9:$H$4994,A6,$D$9:$D$4994)" +"VLOOKUP(I10,DDEPM_USERS,2,FALSE)" +"VLOOKUP(T10,DELIV_CONV,2,FALSE)" +"S10-R10+1" +"Y10*B10*C10" +"D10*Z10" +"'E-Mail'!$B$1" +"COUNTIF($F$9:$F$4997,A6)" +"SUMIF($F$9:$F$4998,A6,$C$9:$C$4998)" +"IF(B6=0,""No Activity"","""")" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"'ICE-Power'!H1" +"'ICE-EPM'!B6" +"SUM(C8:C9)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'ICE-OIL'!H3" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"SUMIF($C$11:$C$35,""MMBtus"",$E$11:$E$35)" +"'E-Mail'!B2" +"'E-Mail'!C7" +"SUMIF($C$11:$C$35,""MMBtus"",$E$11:$E$35)/B7" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$G$10:$K$24,5,FALSE)/H7" +"'E-Mail'!C10" +"SUMIF($C$11:$C$35,""bbl"",$E$11:$E$35)/B8" +"'E-Mail'!B2" +"SUMIF(I11:I65500,""bbl"",H11:H65500)" +"(SUMIF(I11:I65501,""mt"",H11:H65501))*8" +"'E-Mail'!$B$2" +"SUM(H1:H2)" +"SUM(H11:H984)" +"'E-Mail'!$B$2" +"SUM(H11:H990)" +"'E-Mail'!$B$2" +"SUM(H11:H995)" +"'E-Mail'!$B$2" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4989,A6)" +"SUMIF($S$15:$S$4990,A6,$R$15:$R$4990)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4966,A6)" +"SUMIF($S$15:$S$4967,A6,$R$15:$R$4967)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($F$10:$F$5000,A6)" +"SUMIF($F$10:$F$5001,A6,$C$10:$C$5001)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),IF(F11=""Coal"",(YEAR(Q11)-YEAR(P11))*12+MONTH(Q11)-MONTH(P11)+1,(Q11-P11+1)))" +"IF(F11=""Coal"",B11*W11*12500,B11*W11)" +"'E-Mail'!$B$2" +"IF(ISNA(VLOOKUP(AI4,DELIV_CONV,1,FALSE))=TRUE,IF(AI4=""Grand Total"","""",IF(AI4="""","""",""NEW"")),"""")" +"COUNTIF($H$9:$H$4993,A6)" +"SUMIF($H$9:$H$4994,A6,$D$9:$D$4994)" +"VLOOKUP(I10,DDEPM_USERS,2,FALSE)" +"VLOOKUP(T10,DELIV_CONV,2,FALSE)" +"S10-R10+1" +"Y10*B10*C10" +"D10*Z10" +"'E-Mail'!$B$2" +"COUNTIF($F$9:$F$4997,A6)" +"SUMIF($F$9:$F$4998,A6,$C$9:$C$4998)" +"IF(B6=0,""No Activity"","""")" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"'ICE-Power'!H1" +"'ICE-EPM'!B6" +"SUM(C8:C9)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'ICE-OIL'!H3" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B2" +"'E-Mail'!C7" +"SUMIF($C$11:$C$35,""MMBtus"",$E$11:$E$35)/B7" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$G$10:$K$24,5,FALSE)/H7" +"'E-Mail'!C10" +"SUMIF($C$11:$C$35,""bbl"",$E$11:$E$35)/B8" +"'E-Mail'!B2" +"SUMIF(I11:I65491,""bbl"",H11:H65491)" +"(SUMIF(I11:I65492,""mt"",H11:H65492))*8" +"'E-Mail'!$B$2" +"SUM(H1:H2)" +"SUM(H11:H959)" +"'E-Mail'!$B$2" +"SUM(H11:H69)" +"'E-Mail'!$B$2" +"SUM(H11:H959)" +"'E-Mail'!$B$2" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4953,A6)" +"SUMIF($S$15:$S$4954,A6,$R$15:$R$4954)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4925,A6)" +"SUMIF($S$15:$S$4926,A6,$R$15:$R$4926)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($F$10:$F$4996,A6)" +"SUMIF($F$10:$F$4997,A6,$C$10:$C$4997)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),IF(F11=""Coal"",(YEAR(Q11)-YEAR(P11))*12+MONTH(Q11)-MONTH(P11)+1,(Q11-P11+1)))" +"IF(F11=""Coal"",B11*W11*12500,B11*W11)" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"IF(ISNA(VLOOKUP(AI4,DELIV_CONV,1,FALSE))=TRUE,IF(AI4=""Grand Total"","""",IF(AI4="""","""",""NEW"")),"""")" +"COUNTIF($H$9:$H$4990,A6)" +"SUMIF($H$9:$H$4991,A6,$D$9:$D$4991)" +"VLOOKUP(I10,DDEPM_USERS,2,FALSE)" +"VLOOKUP(T10,DELIV_CONV,2,FALSE)" +"S10-R10+1" +"Y10*B10*C10" +"D10*Z10" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"COUNTIF($F$9:$F$4997,A6)" +"SUMIF($F$9:$F$4998,A6,$C$9:$C$4998)" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"'ICE-Power'!H1" +"'ICE-EPM'!B6" +"SUM(C8:C9)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"Sheet1!B7" +"'ICE-Financial Gas'!H1" +"Sheet1!E7" +"'ICE-ECC'!B6" +"'ICE-OIL'!H3" +"Sheet1!F11" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B2" +"'E-Mail'!C7" +"SUMIF($C$11:$C$35,""MMBtus"",$E$11:$E$35)/B7" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$G$10:$K$24,5,FALSE)/H7" +"'E-Mail'!C10" +"SUMIF($C$11:$C$35,""bbl"",$E$11:$E$35)/B8" +"'E-Mail'!B2" +"SUMIF(I11:I65491,""bbl"",H11:H65491)" +"(SUMIF(I11:I65492,""mt"",H11:H65492))*8" +"'E-Mail'!$B$2" +"SUM(H1:H2)" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4953,A6)" +"SUMIF($S$15:$S$4954,A6,$R$15:$R$4954)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4925,A6)" +"SUMIF($S$15:$S$4926,A6,$R$15:$R$4926)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($F$10:$F$4996,A6)" +"SUMIF($F$10:$F$4997,A6,$C$10:$C$4997)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),IF(F11=""Coal"",(YEAR(Q11)-YEAR(P11))*12+MONTH(Q11)-MONTH(P11)+1,(Q11-P11+1)))" +"IF(F11=""Coal"",B11*W11*12500,B11*W11)" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"IF(ISNA(VLOOKUP(AI4,DELIV_CONV,1,FALSE))=TRUE,IF(AI4=""Grand Total"","""",IF(AI4="""","""",""NEW"")),"""")" +"COUNTIF($H$9:$H$4990,A6)" +"SUMIF($H$9:$H$4991,A6,$D$9:$D$4991)" +"VLOOKUP(I10,DDEPM_USERS,2,FALSE)" +"VLOOKUP(T10,DELIV_CONV,2,FALSE)" +"S10-R10+1" +"Y10*B10*C10" +"D10*Z10" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"COUNTIF($F$9:$F$4997,A6)" +"SUMIF($F$9:$F$4998,A6,$C$9:$C$4998)" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"IF(ISNA(VLOOKUP($G$4&""-""&$A6&""-""&G$5,$A$16:$K$71,6,FALSE))=TRUE,0,VLOOKUP($B$4&""-""&$A6&""-""&G$5,$A$16:$K$71,6,FALSE))" +"SUM(H6:I6)" +"SUM(G6:I6)" +"IF(ISNA(VLOOKUP($B$4&""-""&$A7&""-""&B$5,$A$16:$K$71,6,FALSE))=TRUE,0,VLOOKUP($B$4&""-""&$A7&""-""&B$5,$A$16:$K$71,6,FALSE))" +"B9+B10" +"B16&""-""&C16&""-""&D16" +"'ICE-Power'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B1" +"'ICE-EPM'!B6" +"SUM(C8:C9)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B2" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'ICE-OIL'!H3" +"SUM('TRANSACTIONSUMMARYREPORT -1'!B4:B7)" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B2" +"'E-Mail'!C7" +"SUMIF($C$11:$C$35,""MMBtus"",$E$11:$E$35)/B7" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$G$10:$K$24,5,FALSE)/H7" +"'E-Mail'!C10" +"SUMIF($C$11:$C$35,""bbl"",$E$11:$E$35)/B8" +"'E-Mail'!B2" +"SUMIF(I11:I65491,""bbl"",H11:H65491)" +"(SUMIF(I11:I65492,""mt"",H11:H65492))*8" +"'E-Mail'!$B$2" +"SUM(H1:H2)" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4953,A6)" +"SUMIF($S$15:$S$4954,A6,$R$15:$R$4954)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4925,A6)" +"SUMIF($S$15:$S$4926,A6,$R$15:$R$4926)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($F$10:$F$4996,A6)" +"SUMIF($F$10:$F$4997,A6,$C$10:$C$4997)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),IF(F11=""Coal"",(YEAR(Q11)-YEAR(P11))*12+MONTH(Q11)-MONTH(P11)+1,(Q11-P11+1)))" +"IF(F11=""Coal"",B11*W11*12500,B11*W11)" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"IF(ISNA(VLOOKUP(AI4,DELIV_CONV,1,FALSE))=TRUE,IF(AI4=""Grand Total"","""",IF(AI4="""","""",""NEW"")),"""")" +"COUNTIF($H$9:$H$4990,A6)" +"SUMIF($H$9:$H$4991,A6,$D$9:$D$4991)" +"VLOOKUP(I10,DDEPM_USERS,2,FALSE)" +"VLOOKUP(T10,DELIV_CONV,2,FALSE)" +"S10-R10+1" +"Y10*B10*C10" +"D10*Z10" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"COUNTIF($F$9:$F$4997,A6)" +"SUMIF($F$9:$F$4998,A6,$C$9:$C$4998)" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"SUMIF($A$10:$A$10002,A2,$F$10:$F$10002)" +"B10&"" ""&C10&"" ""&D10" +"IF((LEFT(N10,2)=""US""),""US"","""")" +"M10" +"IF(ISNUMBER(FIND(""Phy"",N10))=TRUE,""Physical"",""Financial"")" +"IF(VLOOKUP(S10,'DD-Lookup'!$J$6:$L$50,3,FALSE)=""Monthly"",(YEAR(AC10)-YEAR(AB10))*12+MONTH(AC10)-MONTH(AB10)+1,(AC10-AB10+1))" +"E10*SUM(P10:Q10)" +"(AC570-AB570+1)*SUM(P570:Q570)" +"IF(S2360=""Gallon"",F2360/42,F2360)" +"SUBTOTAL(9,AD570:AD4937)" +"'ICE-Power'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B1" +"'ICE-EPM'!B6" +"SUM(C8:C9)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B2" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'ICE-OIL'!H3" +"SUM('TRANSACTIONSUMMARYREPORT -1'!B4:B7)" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B2" +"'E-Mail'!C7" +"SUMIF($C$11:$C$35,""MMBtus"",$E$11:$E$35)/B7" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$G$10:$K$24,5,FALSE)/H7" +"'E-Mail'!C10" +"SUMIF($C$11:$C$35,""bbl"",$E$11:$E$35)/B8" +"'E-Mail'!B2" +"SUMIF(I11:I65491,""bbl"",H11:H65491)" +"(SUMIF(I11:I65492,""mt"",H11:H65492))*8" +"'E-Mail'!$B$2" +"SUM(H1:H2)" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4953,A6)" +"SUMIF($S$15:$S$4954,A6,$R$15:$R$4954)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4925,A6)" +"SUMIF($S$15:$S$4926,A6,$R$15:$R$4926)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($F$10:$F$4996,A6)" +"SUMIF($F$10:$F$4997,A6,$C$10:$C$4997)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),IF(F11=""Coal"",(YEAR(Q11)-YEAR(P11))*12+MONTH(Q11)-MONTH(P11)+1,(Q11-P11+1)))" +"IF(F11=""Coal"",B11*W11*12500,B11*W11)" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"IF(ISNA(VLOOKUP(AI4,DELIV_CONV,1,FALSE))=TRUE,IF(AI4=""Grand Total"","""",IF(AI4="""","""",""NEW"")),"""")" +"COUNTIF($H$9:$H$4990,A6)" +"SUMIF($H$9:$H$4991,A6,$D$9:$D$4991)" +"VLOOKUP(I10,DDEPM_USERS,2,FALSE)" +"VLOOKUP(T10,DELIV_CONV,2,FALSE)" +"S10-R10+1" +"Y10*B10*C10" +"D10*Z10" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"COUNTIF($F$9:$F$4997,A6)" +"SUMIF($F$9:$F$4998,A6,$C$9:$C$4998)" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"SUMIF($A$11:$A$10002,A2,$F$11:$F$10002)" +"B11&"" ""&C11&"" ""&D11" +"IF((LEFT(N11,2)=""US""),""US"","""")" +"M11" +"IF(ISNUMBER(FIND(""Phy"",N11))=TRUE,""Physical"",""Financial"")" +"IF(VLOOKUP(S11,'DD-Lookup'!$J$6:$L$50,3,FALSE)=""Monthly"",(YEAR(AC11)-YEAR(AB11))*12+MONTH(AC11)-MONTH(AB11)+1,(AC11-AB11+1))" +"E11*SUM(P11:Q11)" +"IF(S2360=""Gallon"",F2360/42,F2360)" +"SUBTOTAL(9,AD570:AD4937)" +"'ICE-Power'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B1" +"'ICE-EPM'!B6" +"SUM(C8:C9)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B2" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'ICE-OIL'!H3" +"SUM('TRANSACTIONSUMMARYREPORT -1'!B4:B7)" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B2" +"'E-Mail'!C7" +"SUMIF($C$11:$C$35,""MMBtus"",$E$11:$E$35)/B7" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$G$10:$K$24,5,FALSE)/H7" +"'E-Mail'!C10" +"SUMIF($C$11:$C$35,""bbl"",$E$11:$E$35)/B8" +"'E-Mail'!B2" +"SUMIF(I11:I65491,""bbl"",H11:H65491)" +"(SUMIF(I11:I65492,""mt"",H11:H65492))*8" +"'E-Mail'!$B$2" +"SUM(H1:H2)" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4953,A6)" +"SUMIF($S$15:$S$4954,A6,$R$15:$R$4954)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4925,A6)" +"SUMIF($S$15:$S$4926,A6,$R$15:$R$4926)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($F$10:$F$4996,A6)" +"SUMIF($F$10:$F$4997,A6,$C$10:$C$4997)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),IF(F11=""Coal"",(YEAR(Q11)-YEAR(P11))*12+MONTH(Q11)-MONTH(P11)+1,(Q11-P11+1)))" +"IF(F11=""Coal"",B11*W11*12500,B11*W11)" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"IF(ISNA(VLOOKUP(AI4,DELIV_CONV,1,FALSE))=TRUE,IF(AI4=""Grand Total"","""",IF(AI4="""","""",""NEW"")),"""")" +"COUNTIF($H$9:$H$4990,A6)" +"SUMIF($H$9:$H$4991,A6,$D$9:$D$4991)" +"VLOOKUP(I10,DDEPM_USERS,2,FALSE)" +"VLOOKUP(T10,DELIV_CONV,2,FALSE)" +"S10-R10+1" +"Y10*B10*C10" +"D10*Z10" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"COUNTIF($F$9:$F$4997,A6)" +"SUMIF($F$9:$F$4998,A6,$C$9:$C$4998)" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"SUMIF($A$11:$A$10002,A2,$F$11:$F$10002)" +"B11&"" ""&C11&"" ""&D11" +"IF((LEFT(N11,2)=""US""),""US"","""")" +"M11" +"IF(ISNUMBER(FIND(""Phy"",N11))=TRUE,""Physical"",""Financial"")" +"IF(VLOOKUP(S11,'DD-Lookup'!$J$6:$L$50,3,FALSE)=""Monthly"",(YEAR(AC11)-YEAR(AB11))*12+MONTH(AC11)-MONTH(AB11)+1,(AC11-AB11+1))" +"E11*SUM(P11:Q11)" +"IF(S2360=""Gallon"",F2360/42,F2360)" +"SUBTOTAL(9,AD570:AD4937)" +"'ICE-Power'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B1" +"'ICE-EPM'!B6" +"SUM(C8:C9)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B2" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'ICE-OIL'!H3" +"SUM('TRANSACTIONSUMMARYREPORT -1'!B4:B7)" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B2" +"'E-Mail'!C7" +"SUMIF($C$11:$C$35,""MMBtus"",$E$11:$E$35)/B7" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$G$10:$K$24,5,FALSE)/H7" +"'E-Mail'!C10" +"SUMIF($C$11:$C$35,""bbl"",$E$11:$E$35)/B8" +"'E-Mail'!B2" +"SUMIF(I11:I65491,""bbl"",H11:H65491)" +"(SUMIF(I11:I65492,""mt"",H11:H65492))*8" +"'E-Mail'!$B$2" +"SUM(H1:H2)" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4953,A6)" +"SUMIF($S$15:$S$4954,A6,$R$15:$R$4954)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4925,A6)" +"SUMIF($S$15:$S$4926,A6,$R$15:$R$4926)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($F$10:$F$4996,A6)" +"SUMIF($F$10:$F$4997,A6,$C$10:$C$4997)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),IF(F11=""Coal"",(YEAR(Q11)-YEAR(P11))*12+MONTH(Q11)-MONTH(P11)+1,(Q11-P11+1)))" +"IF(F11=""Coal"",B11*W11*12500,B11*W11)" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"IF(ISNA(VLOOKUP(AI4,DELIV_CONV,1,FALSE))=TRUE,IF(AI4=""Grand Total"","""",IF(AI4="""","""",""NEW"")),"""")" +"COUNTIF($H$9:$H$4990,A6)" +"SUMIF($H$9:$H$4991,A6,$D$9:$D$4991)" +"VLOOKUP(I10,DDEPM_USERS,2,FALSE)" +"VLOOKUP(T10,DELIV_CONV,2,FALSE)" +"S10-R10+1" +"Y10*B10*C10" +"D10*Z10" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"COUNTIF($F$9:$F$4997,A6)" +"SUMIF($F$9:$F$4998,A6,$C$9:$C$4998)" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"SUMIF($A$11:$A$10002,A2,$F$11:$F$10002)" +"B11&"" ""&C11&"" ""&D11" +"IF((LEFT(N11,2)=""US""),""US"","""")" +"M11" +"IF(ISNUMBER(FIND(""Phy"",N11))=TRUE,""Physical"",""Financial"")" +"IF(VLOOKUP(S11,'DD-Lookup'!$J$6:$L$50,3,FALSE)=""Monthly"",(YEAR(AC11)-YEAR(AB11))*12+MONTH(AC11)-MONTH(AB11)+1,(AC11-AB11+1))" +"E11*SUM(P11:Q11)" +"IF(S2360=""Gallon"",F2360/42,F2360)" +"SUBTOTAL(9,AD570:AD4937)" +"'ICE-Power'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B1" +"'ICE-EPM'!B6" +"SUM(C8:C9)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B2" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'ICE-OIL'!H3" +"SUM('TRANSACTIONSUMMARYREPORT -1'!B4:B7)" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B2" +"'E-Mail'!C7" +"SUMIF($C$11:$C$35,""MMBtus"",$E$11:$E$35)/B7" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$G$10:$K$24,5,FALSE)/H7" +"'E-Mail'!C10" +"SUMIF($C$11:$C$35,""bbl"",$E$11:$E$35)/B8" +"'E-Mail'!B2" +"SUMIF(I11:I65491,""bbl"",H11:H65491)" +"(SUMIF(I11:I65492,""mt"",H11:H65492))*8" +"'E-Mail'!$B$2" +"SUM(H1:H2)" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4953,A6)" +"SUMIF($S$15:$S$4954,A6,$R$15:$R$4954)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4925,A6)" +"SUMIF($S$15:$S$4926,A6,$R$15:$R$4926)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($F$10:$F$4996,A6)" +"SUMIF($F$10:$F$4997,A6,$C$10:$C$4997)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),IF(F11=""Coal"",(YEAR(Q11)-YEAR(P11))*12+MONTH(Q11)-MONTH(P11)+1,(Q11-P11+1)))" +"IF(F11=""Coal"",B11*W11*12500,B11*W11)" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"IF(ISNA(VLOOKUP(AI4,DELIV_CONV,1,FALSE))=TRUE,IF(AI4=""Grand Total"","""",IF(AI4="""","""",""NEW"")),"""")" +"COUNTIF($H$9:$H$4989,A6)" +"SUMIF($H$9:$H$4990,A6,$D$9:$D$4990)" +"VLOOKUP(I10,DDEPM_USERS,2,FALSE)" +"VLOOKUP(T10,DELIV_CONV,2,FALSE)" +"S10-R10+1" +"Y10*B10*C10" +"D10*Z10" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"COUNTIF($F$9:$F$5000,A6)" +"SUMIF($F$9:$F$5000,A6,$C$9:$C$5000)" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"SUMIF($A$11:$A$10002,A2,$F$11:$F$10002)" +"B11&"" ""&C11&"" ""&D11" +"IF((LEFT(N11,2)=""US""),""US"","""")" +"M11" +"IF(ISNUMBER(FIND(""Phy"",N11))=TRUE,""Physical"",""Financial"")" +"IF(VLOOKUP(S11,'DD-Lookup'!$J$6:$L$50,3,FALSE)=""Monthly"",(YEAR(AC11)-YEAR(AB11))*12+MONTH(AC11)-MONTH(AB11)+1,(AC11-AB11+1))" +"E11*SUM(P11:Q11)" +"IF(S2360=""Gallon"",F2360/42,F2360)" +"SUBTOTAL(9,AD570:AD4937)" +"'BROKER DEAL SUMMARY'!A1" +"DATEVALUE(TEXT(F14, ""mm/dd/yy""))" +"IF(K14=""Power"",IF(Z14=""Enron Canada Corp."",LEFT(L14,9),LEFT(L14,13)),K14)" +"IF(K14=""Power"",((AE14-AD14+1)*16*SUM(O14:P14)),((AE14-AD14+1)*SUM(O14:P14)))" +"VLOOKUP(H14,$A$7:$E$11,(HLOOKUP(B14,$B$5:$E$6,2,FALSE)),FALSE)*C14" +"DATEVALUE(TEXT(B6, ""mm/dd/yy""))" +"'BROKER DEAL SUMMARY'!A1" +"DATEVALUE(TEXT(F14, ""mm/dd/yy""))" +"IF(K14=""Power"",IF(Z14=""Enron Canada Corp."",LEFT(L14,9),LEFT(L14,13)),K14)" +"IF(K14=""Power"",((AE14-AD14+1)*16*SUM(O14:P14)),((AE14-AD14+1)*SUM(O14:P14)))" +"VLOOKUP(H14,$A$7:$E$11,(HLOOKUP(B14,$B$5:$E$6,2,FALSE)),FALSE)*C14" +"DATEVALUE(TEXT(B6, ""mm/dd/yy""))" +"'[2]ORIG DATA'!A2" +"[2]Yesterday!A2" +"'5-22-01'!A2" +"'5-21-01'!A2" +"'5-22-01'!A2" +"'5-22-01'!A2" +"'5-21-01'!A2" +"'5-22-01'!A2" +"'ICE-Power'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B1" +"'ICE-EPM'!B6" +"SUM(C8:C9)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B2" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'ICE-OIL'!H3" +"SUM('TRANSACTIONSUMMARYREPORT -1'!B4:B7)" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B2" +"'E-Mail'!C7" +"SUMIF($C$11:$C$35,""MMBtus"",$E$11:$E$35)/B7" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$G$10:$K$24,5,FALSE)/H7" +"'E-Mail'!C10" +"SUMIF($C$11:$C$35,""bbl"",$E$11:$E$35)/B8" +"'E-Mail'!B2" +"SUMIF(I11:I65491,""bbl"",H11:H65491)" +"(SUMIF(I11:I65492,""mt"",H11:H65492))*8" +"'E-Mail'!$B$2" +"SUM(H1:H2)" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4953,A6)" +"SUMIF($S$15:$S$4954,A6,$R$15:$R$4954)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4925,A6)" +"SUMIF($S$15:$S$4926,A6,$R$15:$R$4926)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($F$10:$F$4996,A6)" +"SUMIF($F$10:$F$4997,A6,$C$10:$C$4997)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),IF(F11=""Coal"",(YEAR(Q11)-YEAR(P11))*12+MONTH(Q11)-MONTH(P11)+1,(Q11-P11+1)))" +"IF(F11=""Coal"",B11*W11*12500,B11*W11)" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"IF(ISNA(VLOOKUP(AI4,DELIV_CONV,1,FALSE))=TRUE,IF(AI4=""Grand Total"","""",IF(AI4="""","""",""NEW"")),"""")" +"COUNTIF($H$9:$H$4989,A6)" +"SUMIF($H$9:$H$4990,A6,$D$9:$D$4990)" +"VLOOKUP(I10,DDEPM_USERS,2,FALSE)" +"VLOOKUP(T10,DELIV_CONV,2,FALSE)" +"S10-R10+1" +"Y10*B10*C10" +"D10*Z10" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"COUNTIF($F$9:$F$5000,A6)" +"SUMIF($F$9:$F$5000,A6,$C$9:$C$5000)" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"SUMIF($A$11:$A$10002,A2,$F$11:$F$10002)" +"B11&"" ""&C11&"" ""&D11" +"IF((LEFT(N11,2)=""US""),""US"","""")" +"M11" +"IF(ISNUMBER(FIND(""Phy"",N11))=TRUE,""Physical"",""Financial"")" +"IF(VLOOKUP(S11,'DD-Lookup'!$J$6:$L$50,3,FALSE)=""Monthly"",(YEAR(AC11)-YEAR(AB11))*12+MONTH(AC11)-MONTH(AB11)+1,(AC11-AB11+1))" +"E11*SUM(P11:Q11)" +"IF(S2360=""Gallon"",F2360/42,F2360)" +"SUBTOTAL(9,AD570:AD4937)" +"'BROKER DEAL SUMMARY'!A1" +"DATEVALUE(TEXT(F14, ""mm/dd/yy""))" +"IF(K14=""Power"",IF(Z14=""Enron Canada Corp."",LEFT(L14,9),LEFT(L14,13)),K14)" +"IF(K14=""Power"",((AE14-AD14+1)*16*SUM(O14:P14)),((AE14-AD14+1)*SUM(O14:P14)))" +"VLOOKUP(H14,$A$7:$E$11,(HLOOKUP(B14,$B$5:$E$6,2,FALSE)),FALSE)*C14" +"DATEVALUE(TEXT(B6, ""mm/dd/yy""))" +"'[2]ORIG DATA'!A2" +"[2]Yesterday!A2" +"'5-23-01'!A2" +"'5-22-01'!A2" +"'5-23-01'!A2" +"'5-23-01'!A2" +"'5-22-01'!A2" +"'5-23-01'!A2" +"'ICE-Power'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B1" +"'ICE-EPM'!B6" +"SUM(C8:C9)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B2" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'ICE-OIL'!H3" +"SUM('TRANSACTIONSUMMARYREPORT -1'!B4:B7)" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B2" +"'E-Mail'!C7" +"SUMIF($C$11:$C$35,""MMBtus"",$E$11:$E$35)/B7" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$G$10:$K$24,5,FALSE)/H7" +"'E-Mail'!C10" +"SUMIF($C$11:$C$35,""bbl"",$E$11:$E$35)/B8" +"'E-Mail'!B2" +"SUMIF(I11:I65491,""bbl"",H11:H65491)" +"(SUMIF(I11:I65492,""mt"",H11:H65492))*8" +"'E-Mail'!$B$2" +"SUM(H1:H2)" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4953,A6)" +"SUMIF($S$15:$S$4954,A6,$R$15:$R$4954)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4925,A6)" +"SUMIF($S$15:$S$4926,A6,$R$15:$R$4926)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($F$10:$F$4996,A6)" +"SUMIF($F$10:$F$4997,A6,$C$10:$C$4997)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),IF(F11=""Coal"",(YEAR(Q11)-YEAR(P11))*12+MONTH(Q11)-MONTH(P11)+1,(Q11-P11+1)))" +"IF(F11=""Coal"",B11*W11*12500,B11*W11)" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"IF(ISNA(VLOOKUP(AI4,DELIV_CONV,1,FALSE))=TRUE,IF(AI4=""Grand Total"","""",IF(AI4="""","""",""NEW"")),"""")" +"COUNTIF($H$9:$H$4989,A6)" +"SUMIF($H$9:$H$4990,A6,$D$9:$D$4990)" +"VLOOKUP(I10,DDEPM_USERS,2,FALSE)" +"VLOOKUP(T10,DELIV_CONV,2,FALSE)" +"S10-R10+1" +"Y10*B10*C10" +"D10*Z10" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"COUNTIF($F$9:$F$5000,A6)" +"SUMIF($F$9:$F$5000,A6,$C$9:$C$5000)" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"SUMIF($A$11:$A$10002,A2,$F$11:$F$10002)" +"B11&"" ""&C11&"" ""&D11" +"IF((LEFT(N11,2)=""US""),""US"","""")" +"M11" +"IF(ISNUMBER(FIND(""Phy"",N11))=TRUE,""Physical"",""Financial"")" +"IF(VLOOKUP(S11,'DD-Lookup'!$J$6:$L$50,3,FALSE)=""Monthly"",(YEAR(AC11)-YEAR(AB11))*12+MONTH(AC11)-MONTH(AB11)+1,(AC11-AB11+1))" +"E11*SUM(P11:Q11)" +"IF(S2360=""Gallon"",F2360/42,F2360)" +"SUBTOTAL(9,AD570:AD4937)" +"'NA GAS & PWR TOTALS-DEALS'!A5" +"'NA GAS & PWR TOTALS-DEALS'!A5" +"'NA GAS & PWR TOTALS-VOLUME'!A5" +"'NA GAS & PWR TOTALS-VOLUME'!A5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B6" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D6" +"(D11/D13)*100" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E6" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F6" +"(D12/D13)*100" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F27" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'PHYSICAL & FINANCIAL'!A3" +"'[1]FINANCIAL PIVOT'!B5" +"'[1]FINANCIAL PIVOT'!E5" +"'[1]FINANCIAL PIVOT'!F5" +"'[1]FINANCIAL PIVOT'!B6" +"'[1]FINANCIAL PIVOT'!D6" +"(D11/D13)*100" +"'[1]FINANCIAL PIVOT'!E6" +"'[1]FINANCIAL PIVOT'!F6" +"(D12/D13)*100" +"'[1]FINANCIAL PIVOT'!B9" +"'[1]FINANCIAL PIVOT'!D9" +"'[1]FINANCIAL PIVOT'!E9" +"'[1]FINANCIAL PIVOT'!F9" +"'[1]FINANCIAL PIVOT'!B12" +"'[1]FINANCIAL PIVOT'!D12" +"'[1]FINANCIAL PIVOT'!E12" +"'[1]FINANCIAL PIVOT'!F12" +"'[1]FINANCIAL PIVOT'!B15" +"'[1]FINANCIAL PIVOT'!D15" +"'[1]FINANCIAL PIVOT'!E15" +"'[1]FINANCIAL PIVOT'!F15" +"'[1]FINANCIAL PIVOT'!B18" +"'[1]FINANCIAL PIVOT'!D18" +"'[1]FINANCIAL PIVOT'!E18" +"'[1]FINANCIAL PIVOT'!F18" +"'[1]FINANCIAL PIVOT'!B21" +"'[1]FINANCIAL PIVOT'!D21" +"'[1]FINANCIAL PIVOT'!E21" +"'[1]FINANCIAL PIVOT'!F21" +"'[1]FINANCIAL PIVOT'!B24" +"'[1]FINANCIAL PIVOT'!D24" +"'[1]FINANCIAL PIVOT'!E24" +"'[1]FINANCIAL PIVOT'!F24" +"'[1]FINANCIAL PIVOT'!B27" +"'[1]FINANCIAL PIVOT'!D27" +"'[1]FINANCIAL PIVOT'!E27" +"'[1]FINANCIAL PIVOT'!F27" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'PHYSICAL & FINANCIAL'!A3" +"'[1]PHYSICAL PIVOT'!B5" +"'[1]PHYSICAL PIVOT'!E5" +"'[1]PHYSICAL PIVOT'!F5" +"'[1]PHYSICAL PIVOT'!B6" +"'[1]PHYSICAL PIVOT'!D6" +"(D11/D13)*100" +"'[1]PHYSICAL PIVOT'!E6" +"'[1]PHYSICAL PIVOT'!F6" +"(D12/D13)*100" +"'[1]PHYSICAL PIVOT'!B9" +"'[1]PHYSICAL PIVOT'!D9" +"'[1]PHYSICAL PIVOT'!E9" +"'[1]PHYSICAL PIVOT'!F9" +"'[1]PHYSICAL PIVOT'!B12" +"'[1]PHYSICAL PIVOT'!D12" +"'[1]PHYSICAL PIVOT'!E12" +"'[1]PHYSICAL PIVOT'!F12" +"'[1]PHYSICAL PIVOT'!B15" +"'[1]PHYSICAL PIVOT'!D15" +"'[1]PHYSICAL PIVOT'!E15" +"'[1]PHYSICAL PIVOT'!F15" +"'[1]PHYSICAL PIVOT'!B18" +"'[1]PHYSICAL PIVOT'!D18" +"'[1]PHYSICAL PIVOT'!E18" +"'[1]PHYSICAL PIVOT'!F18" +"'[1]PHYSICAL PIVOT'!B21" +"'[1]PHYSICAL PIVOT'!D21" +"'[1]PHYSICAL PIVOT'!E21" +"'[1]PHYSICAL PIVOT'!F21" +"'[1]PHYSICAL PIVOT'!B24" +"'[1]PHYSICAL PIVOT'!D24" +"'[1]PHYSICAL PIVOT'!E24" +"'[1]PHYSICAL PIVOT'!F24" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'BROKER DEAL SUMMARY'!A1" +"DATEVALUE(TEXT(F14, ""mm/dd/yy""))" +"IF(K14=""Power"",IF(Z14=""Enron Canada Corp."",LEFT(L14,9),LEFT(L14,13)),K14)" +"IF(K14=""Power"",((AE14-AD14+1)*16*SUM(O14:P14)),((AE14-AD14+1)*SUM(O14:P14)))" +"VLOOKUP(H14,$A$7:$E$11,(HLOOKUP(B14,$B$5:$E$6,2,FALSE)),FALSE)*C14" +"DATEVALUE(TEXT(B6, ""mm/dd/yy""))" +"COUNTIF('Deal Detail'!A14:A495,A34)" +"COUNTIF('Deal Detail'!A49:A10000,A69)" +"'[2]ORIG DATA'!A2" +"[2]Yesterday!A2" +"'5-24-01'!A2" +"'5-23-01'!A2" +"'5-24-01'!A2" +"'5-24-01'!A2" +"'5-23-01'!A2" +"'5-24-01'!A2" +"'ICE-Power'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B1" +"'ICE-EPM'!B6" +"SUM(C8:C9)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B2" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'ICE-OIL'!H3" +"SUM('TRANSACTIONSUMMARYREPORT -1'!B4:B7)" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B2" +"'E-Mail'!C7" +"SUMIF($C$11:$C$35,""MMBtus"",$E$11:$E$35)/B7" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$G$10:$K$24,5,FALSE)/H7" +"'E-Mail'!C10" +"SUMIF($C$11:$C$35,""bbl"",$E$11:$E$35)/B8" +"'E-Mail'!B2" +"SUMIF(I11:I65491,""bbl"",H11:H65491)" +"(SUMIF(I11:I65492,""mt"",H11:H65492))*8" +"'E-Mail'!$B$2" +"SUM(H1:H2)" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4953,A6)" +"SUMIF($S$15:$S$4954,A6,$R$15:$R$4954)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4925,A6)" +"SUMIF($S$15:$S$4926,A6,$R$15:$R$4926)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($F$10:$F$4996,A6)" +"SUMIF($F$10:$F$4997,A6,$C$10:$C$4997)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),IF(F11=""Coal"",(YEAR(Q11)-YEAR(P11))*12+MONTH(Q11)-MONTH(P11)+1,(Q11-P11+1)))" +"IF(F11=""Coal"",B11*W11*12500,B11*W11)" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"IF(ISNA(VLOOKUP(AI4,DELIV_CONV,1,FALSE))=TRUE,IF(AI4=""Grand Total"","""",IF(AI4="""","""",""NEW"")),"""")" +"COUNTIF($H$9:$H$4989,A6)" +"SUMIF($H$9:$H$4990,A6,$D$9:$D$4990)" +"VLOOKUP(I10,DDEPM_USERS,2,FALSE)" +"VLOOKUP(T10,DELIV_CONV,2,FALSE)" +"S10-R10+1" +"Y10*B10*C10" +"D10*Z10" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"COUNTIF($F$9:$F$5000,A6)" +"SUMIF($F$9:$F$5000,A6,$C$9:$C$5000)" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"SUMIF($A$11:$A$10002,A2,$F$11:$F$10002)" +"B11&"" ""&C11&"" ""&D11" +"IF((LEFT(N11,2)=""US""),""US"","""")" +"M11" +"IF(ISNUMBER(FIND(""Phy"",N11))=TRUE,""Physical"",""Financial"")" +"IF(VLOOKUP(S11,'DD-Lookup'!$J$6:$L$50,3,FALSE)=""Monthly"",(YEAR(AC11)-YEAR(AB11))*12+MONTH(AC11)-MONTH(AB11)+1,(AC11-AB11+1))" +"E11*SUM(P11:Q11)" +"IF(S2360=""Gallon"",F2360/42,F2360)" +"SUBTOTAL(9,AD570:AD4937)" +"+D7+7" +"+'May 14- May 18 no notional'!B7+'May 14- May 18 no notional'!B9" +"+'May 14- May 18 no notional'!C7+'May 14- May 18 no notional'!C9" +"+J22/1000000" +"+J25" +"+H4" +"+I7/$I$1" +"ROUNDUP(I11/$I$1,0)" +"+D14+D13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+H4" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+H4" +"+H49" +"+I53/K53" +"+C7-B53" +"+C7/B53" +"+J53*10000" +"95561+50681+69697+106970" +"+H4" +"SUM(B59:B60)" +"+H4" +"SUM(B68:B70)" +"+G4" +"+H7/$I$1" +"ROUNDUP(H11/$I$1,0)" +"+H14+H13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+G4" +"+I45" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+G4" +"+H49" +"+I53/K53" +"+C7-B53" +"+C7/B53" +"+J53*10000" +"95561+50681+69697+106970" +"+G4" +"SUM(B59:B60)" +"+G4" +"SUM(B68:B70)" +"+H4" +"+I7/$J$1" +"ROUNDUP(I11/$J$1,0)" +"+I14+I13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+H4" +"+J45" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+H4" +"+I49" +"+J53/L53" +"+C7-B53" +"+C7/B53" +"+K53*10000" +"62132+70445+78910+62116" +"+H4" +"SUM(B59:B60)" +"+H4" +"SUM(B68:B70)" +"+H4" +"+I7/$I$1" +"ROUNDUP(I11/$I$1,0)" +"+D14+D13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+H4" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+H4" +"+H49" +"+I53/K53" +"+C7-B53" +"+C7/B53" +"+J53*10000" +"62132+70445+78910+62116" +"+H4" +"SUM(B59:B60)" +"+H4" +"SUM(B68:B70)" +"+H4" +"+I7/$J$1" +"ROUNDUP(I11/$J$1,0)" +"+I14+I13" +"+I15/5" +"+B15" +"+I35/4" +"+B35+B34" +"+B37+B29+B17" +"+H4" +"+J45" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+H4" +"+I49" +"+J53/L53" +"+C7-B53" +"+C7/B53" +"+K53*10000" +"36376+56425+65365+63372" +"+H4" +"SUM(B59:B60)" +"+H4" +"SUM(B68:B70)" +"+H4" +"+I7/$I$1" +"ROUNDUP(I11/$I$1,0)" +"+D14+D13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+H4" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+H4" +"+H49" +"+I53/K53" +"+C7-B53" +"+C7/B53" +"+J53*10000" +"36376+56425+65365+63372" +"+H4" +"SUM(B59:B60)" +"+H4" +"SUM(B68:B70)" +"+H4" +"+I7/$J$1" +"ROUNDUP(I11/$J$1,0)" +"+I14+I13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+H4" +"+J45" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+H4" +"+I49" +"+J53/L53" +"+C7-B53" +"+C7/B53" +"+K53*10000" +"40831+148028+88774+86597" +"+H4" +"SUM(B59:B60)" +"+H4" +"SUM(B68:B70)" +"+H4" +"+I7/$I$1" +"ROUNDUP(I11/$I$1,0)" +"+D14+D13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+H4" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+H4" +"+H49" +"+I53/K53" +"+C7-B53" +"+C7/B53" +"+J53*10000" +"+H4" +"SUM(B59:B60)" +"+H4" +"SUM(B68:B70)" +"+H4" +"+I7/$J$1" +"ROUNDUP(I11/$J$1,0)" +"+I14+I13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+I43" +"SUM(J48:J52)" +"+H4" +"+C7-B59" +"+B59/C7" +"+(C20+C21)-B61" +"+B61/(C20+C21)" +"+H4" +"+I63" +"+J67/L67" +"+C7-B67" +"+C7/B67" +"+K67*10000" +"78264+69618+25889+168245" +"+H4" +"SUM(B73:B74)" +"+H4" +"SUM(B82:B84)" +"'[2]ORIG DATA'!A2" +"[2]Yesterday!A2" +"'5-25-01'!A2" +"'5-24-01'!A2" +"'5-25-01'!A2" +"'5-25-01'!A2" +"'5-24-01'!A2" +"'5-25-01'!A2" +"'ICE-Power'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B1" +"'ICE-EPM'!B6" +"SUM(C8:C9)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B2" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'ICE-OIL'!H3" +"SUM('TRANSACTIONSUMMARYREPORT -1'!B4:B7)" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B2" +"'E-Mail'!C7" +"SUMIF($C$11:$C$35,""MMBtus"",$E$11:$E$35)/B7" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$G$10:$K$24,5,FALSE)/H7" +"'E-Mail'!C10" +"SUMIF($C$11:$C$35,""bbl"",$E$11:$E$35)/B8" +"'E-Mail'!B2" +"SUMIF(I11:I65491,""bbl"",H11:H65491)" +"(SUMIF(I11:I65492,""mt"",H11:H65492))*8" +"'E-Mail'!$B$2" +"SUM(H1:H2)" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4953,A6)" +"SUMIF($S$15:$S$4954,A6,$R$15:$R$4954)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4925,A6)" +"SUMIF($S$15:$S$4926,A6,$R$15:$R$4926)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($F$10:$F$4996,A6)" +"SUMIF($F$10:$F$4997,A6,$C$10:$C$4997)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),IF(F11=""Coal"",(YEAR(Q11)-YEAR(P11))*12+MONTH(Q11)-MONTH(P11)+1,(Q11-P11+1)))" +"IF(F11=""Coal"",B11*W11*12500,B11*W11)" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"IF(ISNA(VLOOKUP(AI4,DELIV_CONV,1,FALSE))=TRUE,IF(AI4=""Grand Total"","""",IF(AI4="""","""",""NEW"")),"""")" +"COUNTIF($H$9:$H$4989,A6)" +"SUMIF($H$9:$H$4990,A6,$D$9:$D$4990)" +"VLOOKUP(I10,DDEPM_USERS,2,FALSE)" +"VLOOKUP(T10,DELIV_CONV,2,FALSE)" +"S10-R10+1" +"Y10*B10*C10" +"D10*Z10" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"COUNTIF($F$9:$F$5000,A6)" +"SUMIF($F$9:$F$5000,A6,$C$9:$C$5000)" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"SUMIF($A$11:$A$10002,A2,$F$11:$F$10002)" +"B11&"" ""&C11&"" ""&D11" +"IF((LEFT(N11,2)=""US""),""US"","""")" +"M11" +"IF(ISNUMBER(FIND(""Phy"",N11))=TRUE,""Physical"",""Financial"")" +"IF(VLOOKUP(S11,'DD-Lookup'!$J$6:$L$50,3,FALSE)=""Monthly"",(YEAR(AC11)-YEAR(AB11))*12+MONTH(AC11)-MONTH(AB11)+1,(AC11-AB11+1))" +"E11*SUM(P11:Q11)" +"IF(S2360=""Gallon"",F2360/42,F2360)" +"SUBTOTAL(9,AD570:AD4937)" +"A9+1" +"J8" +"+J8" +"+J8" +"'EOL New Countries'!I2" +"'EOL New Countries'!I2" +"'EOL New Countries'!J8" +"'EOL New Countries'!I2" +"J8" +"+J8" +"+J8" +"'EOL New Countries'!I2" +"'EOL New Countries'!J8" +"'EOL New Countries'!I2" +"'EOL New Countries'!J8" +"A9+1" +"J8" +"+J8" +"+J8" +"'EOL New Countries'!I2" +"'EOL New Countries'!I2" +"'EOL New Countries'!J8" +"'EOL New Countries'!I2" +"J8" +"+J8" +"+J8" +"'EOL New Countries'!I2" +"'EOL New Countries'!J8" +"'EOL New Countries'!I2" +"'EOL New Countries'!J8" +"'[2]ORIG DATA'!A2" +"[2]Yesterday!A2" +"'5-29-01'!A2" +"'5-25-01'!A2" +"'5-29-01'!A2" +"'5-29-01'!A2" +"'5-25-01'!A2" +"'5-29-01'!A2" +"'ICE-Power'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B1" +"'ICE-EPM'!B6" +"SUM(C8:C9)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B2" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'ICE-OIL'!H3" +"SUM('TRANSACTIONSUMMARYREPORT -1'!B4:B7)" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B2" +"'E-Mail'!C7" +"SUMIF($C$11:$C$35,""MMBtus"",$E$11:$E$35)/B7" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$G$10:$K$24,5,FALSE)/H7" +"'E-Mail'!C10" +"SUMIF($C$11:$C$35,""bbl"",$E$11:$E$35)/B8" +"'E-Mail'!B2" +"SUMIF(I11:I65491,""bbl"",H11:H65491)" +"(SUMIF(I11:I65492,""mt"",H11:H65492))*8" +"'E-Mail'!$B$2" +"SUM(H1:H2)" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4953,A6)" +"SUMIF($S$15:$S$4954,A6,$R$15:$R$4954)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4925,A6)" +"SUMIF($S$15:$S$4926,A6,$R$15:$R$4926)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($F$10:$F$4996,A6)" +"SUMIF($F$10:$F$4997,A6,$C$10:$C$4997)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),IF(F11=""Coal"",(YEAR(Q11)-YEAR(P11))*12+MONTH(Q11)-MONTH(P11)+1,(Q11-P11+1)))" +"IF(F11=""Coal"",B11*W11*12500,B11*W11)" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"IF(ISNA(VLOOKUP(AI4,DELIV_CONV,1,FALSE))=TRUE,IF(AI4=""Grand Total"","""",IF(AI4="""","""",""NEW"")),"""")" +"COUNTIF($H$9:$H$4989,A6)" +"SUMIF($H$9:$H$4990,A6,$D$9:$D$4990)" +"VLOOKUP(I10,DDEPM_USERS,2,FALSE)" +"VLOOKUP(T10,DELIV_CONV,2,FALSE)" +"S10-R10+1" +"Y10*B10*C10" +"D10*Z10" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"COUNTIF($F$9:$F$5000,A6)" +"SUMIF($F$9:$F$5000,A6,$C$9:$C$5000)" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"SUMIF($A$11:$A$10002,A2,$F$11:$F$10002)" +"B11&"" ""&C11&"" ""&D11" +"IF((LEFT(N11,2)=""US""),""US"","""")" +"M11" +"IF(ISNUMBER(FIND(""Phy"",N11))=TRUE,""Physical"",""Financial"")" +"IF(VLOOKUP(S11,'DD-Lookup'!$J$6:$L$50,3,FALSE)=""Monthly"",(YEAR(AC11)-YEAR(AB11))*12+MONTH(AC11)-MONTH(AB11)+1,(AC11-AB11+1))" +"E11*SUM(P11:Q11)" +"IF(S2360=""Gallon"",F2360/42,F2360)" +"SUBTOTAL(9,AD570:AD4937)" +"'[2]ORIG DATA'!A2" +"[2]Yesterday!A2" +"'5-30-01'!A2" +"'5-29-01'!A2" +"'5-30-01'!A2" +"'5-30-01'!A2" +"'5-29-01'!A2" +"'5-30-01'!A2" +"'ICE-Power'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B1" +"'ICE-EPM'!B6" +"SUM(C8:C9)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B2" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'ICE-OIL'!H3" +"SUM('TRANSACTIONSUMMARYREPORT -1'!B4:B7)" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B2" +"'E-Mail'!C7" +"SUMIF($C$14:$C$35,""MMBtus"",$E$14:$E$35)/B7" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$G$10:$K$24,5,FALSE)/H7" +"'E-Mail'!C10" +"SUMIF($C$14:$C$35,""bbl"",$E$14:$E$35)/B8" +"'E-Mail'!B2" +"SUMIF(I11:I65491,""bbl"",H11:H65491)" +"(SUMIF(I11:I65492,""mt"",H11:H65492))*8" +"'E-Mail'!$B$2" +"SUM(H1:H2)" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"'E-Mail'!$B$2" +"COUNTIF($S$14:$S$4952,A6)" +"SUMIF($S$14:$S$4953,A6,$R$14:$R$4953)" +"IF(A15=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4924,A6)" +"SUMIF($S$15:$S$4925,A6,$R$15:$R$4925)" +"IF(A15=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($F$10:$F$4996,A6)" +"SUMIF($F$10:$F$4997,A6,$C$10:$C$4997)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),IF(F11=""Coal"",(YEAR(Q11)-YEAR(P11))*12+MONTH(Q11)-MONTH(P11)+1,(Q11-P11+1)))" +"IF(F11=""Coal"",B11*W11*12500,B11*W11)" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"IF(ISNA(VLOOKUP(AI4,DELIV_CONV,1,FALSE))=TRUE,IF(AI4=""Grand Total"","""",IF(AI4="""","""",""NEW"")),"""")" +"COUNTIF($H$9:$H$4989,A6)" +"SUMIF($H$9:$H$4990,A6,$D$9:$D$4990)" +"VLOOKUP(I10,DDEPM_USERS,2,FALSE)" +"VLOOKUP(T10,DELIV_CONV,2,FALSE)" +"S10-R10+1" +"Y10*B10*C10" +"D10*Z10" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"COUNTIF($F$9:$F$5000,A6)" +"SUMIF($F$9:$F$5000,A6,$C$9:$C$5000)" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"SUMIF($A$11:$A$10002,A2,$F$11:$F$10002)" +"B11&"" ""&C11&"" ""&D11" +"IF((LEFT(N11,2)=""US""),""US"","""")" +"M11" +"IF(ISNUMBER(FIND(""Phy"",N11))=TRUE,""Physical"",""Financial"")" +"IF(VLOOKUP(S11,'DD-Lookup'!$J$6:$L$50,3,FALSE)=""Monthly"",(YEAR(AC11)-YEAR(AB11))*12+MONTH(AC11)-MONTH(AB11)+1,(AC11-AB11+1))" +"E11*SUM(P11:Q11)" +"IF(S2360=""Gallon"",F2360/42,F2360)" +"SUBTOTAL(9,AD570:AD4937)" +"+D7+7" +"+'May 21 - May 25'!B15" +"+'May 21 - May 25'!B27" +"+'May 21 - May 25'!B34" +"+'May 14- May 18 no notional'!B7+'May 14- May 18 no notional'!B9" +"+'May 21 - May 25'!B7+'May 21 - May 25'!B9" +"+'May 21 - May 25'!B20+'May 21 - May 25'!B21" +"+'May 14- May 18 no notional'!C7+'May 14- May 18 no notional'!C9" +"+J22/1000000" +"+J25" +"+H4" +"+I7/$I$1" +"ROUNDUP(I11/$I$1,0)" +"+D14+D13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+H4" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+H4" +"+H49" +"+I53/K53" +"+C7-B53" +"+C7/B53" +"+J53*10000" +"95561+50681+69697+106970" +"+H4" +"SUM(B59:B60)" +"+H4" +"SUM(B68:B70)" +"+G4" +"+H7/$I$1" +"ROUNDUP(H11/$I$1,0)" +"+H14+H13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+G4" +"+I45" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+G4" +"+H49" +"+I53/K53" +"+C7-B53" +"+C7/B53" +"+J53*10000" +"95561+50681+69697+106970" +"+G4" +"SUM(B59:B60)" +"+G4" +"SUM(B68:B70)" +"+H4" +"+I7/$J$1" +"ROUNDUP(I11/$J$1,0)" +"+I14+I13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+H4" +"+J45" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+H4" +"+I49" +"+J53/L53" +"+C7-B53" +"+C7/B53" +"+K53*10000" +"62132+70445+78910+62116" +"+H4" +"SUM(B59:B60)" +"+H4" +"SUM(B68:B70)" +"+H4" +"+I7/$I$1" +"ROUNDUP(I11/$I$1,0)" +"+D14+D13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+H4" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+H4" +"+H49" +"+I53/K53" +"+C7-B53" +"+C7/B53" +"+J53*10000" +"62132+70445+78910+62116" +"+H4" +"SUM(B59:B60)" +"+H4" +"SUM(B68:B70)" +"+H4" +"+I7/$J$1" +"ROUNDUP(I11/$J$1,0)" +"+I14+I13" +"+I15/5" +"+B15" +"+I35/4" +"+B35+B34" +"+B37+B29+B17" +"+H4" +"+J45" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+H4" +"+I49" +"+J53/L53" +"+C7-B53" +"+C7/B53" +"+K53*10000" +"36376+56425+65365+63372" +"+H4" +"SUM(B59:B60)" +"+H4" +"SUM(B68:B70)" +"+H4" +"+I7/$I$1" +"ROUNDUP(I11/$I$1,0)" +"+D14+D13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+H4" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+H4" +"+H49" +"+I53/K53" +"+C7-B53" +"+C7/B53" +"+J53*10000" +"36376+56425+65365+63372" +"+H4" +"SUM(B59:B60)" +"+H4" +"SUM(B68:B70)" +"+H4" +"+I7/$J$1" +"ROUNDUP(I11/$J$1,0)" +"+I14+I13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+H4" +"+J45" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+H4" +"+I49" +"+J53/L53" +"+C7-B53" +"+C7/B53" +"+K53*10000" +"40831+148028+88774+86597" +"+H4" +"SUM(B59:B60)" +"+H4" +"SUM(B68:B70)" +"+H4" +"+I7/$I$1" +"ROUNDUP(I11/$I$1,0)" +"+D14+D13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+H4" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+H4" +"+H49" +"+I53/K53" +"+C7-B53" +"+C7/B53" +"+J53*10000" +"+H4" +"SUM(B59:B60)" +"+H4" +"SUM(B68:B70)" +"+H4" +"+I7/$J$1" +"ROUNDUP(I11/$J$1,0)" +"+I14+I13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+I43" +"SUM(J48:J52)" +"+H4" +"+C7-B59" +"+B59/C7" +"+(C20+C21)-B61" +"+B61/(C20+C21)" +"+H4" +"+I63" +"+J67/L67" +"+C7-B67" +"+C7/B67" +"+K67*10000" +"78264+69618+25889+168245" +"+H4" +"SUM(B73:B74)" +"+H4" +"SUM(B82:B84)" +"+H4" +"+I7/$I$1" +"ROUNDUP(I11/$I$1,0)" +"+D14+D13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+I43" +"SUM(J48:J52)" +"+H4" +"+C7-B59" +"+B59/C7" +"+(C20+C21)-B61" +"+B61/(C20+C21)" +"+H4" +"+H63" +"+I67/K67" +"+C7-B67" +"+C7/B67" +"+J67*10000" +"78264+69618+25889+168245" +"+H4" +"SUM(B73:B74)" +"+H4" +"SUM(B82:B84)" +"'NA GAS & PWR TOTALS-DEALS'!A5" +"'NA GAS & PWR TOTALS-DEALS'!A5" +"'NA GAS & PWR TOTALS-VOLUME'!A5" +"'NA GAS & PWR TOTALS-VOLUME'!A5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B6" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D6" +"(D11/D13)*100" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E6" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F6" +"(D12/D13)*100" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F27" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'PHYSICAL & FINANCIAL'!A3" +"'[1]FINANCIAL PIVOT'!B5" +"'[1]FINANCIAL PIVOT'!E5" +"'[1]FINANCIAL PIVOT'!F5" +"'[1]FINANCIAL PIVOT'!B6" +"'[1]FINANCIAL PIVOT'!D6" +"(D11/D13)*100" +"'[1]FINANCIAL PIVOT'!E6" +"'[1]FINANCIAL PIVOT'!F6" +"(D12/D13)*100" +"'[1]FINANCIAL PIVOT'!B9" +"'[1]FINANCIAL PIVOT'!D9" +"'[1]FINANCIAL PIVOT'!E9" +"'[1]FINANCIAL PIVOT'!F9" +"'[1]FINANCIAL PIVOT'!B12" +"'[1]FINANCIAL PIVOT'!D12" +"'[1]FINANCIAL PIVOT'!E12" +"'[1]FINANCIAL PIVOT'!F12" +"'[1]FINANCIAL PIVOT'!B15" +"'[1]FINANCIAL PIVOT'!D15" +"'[1]FINANCIAL PIVOT'!E15" +"'[1]FINANCIAL PIVOT'!F15" +"'[1]FINANCIAL PIVOT'!B18" +"'[1]FINANCIAL PIVOT'!D18" +"'[1]FINANCIAL PIVOT'!E18" +"'[1]FINANCIAL PIVOT'!F18" +"'[1]FINANCIAL PIVOT'!B21" +"'[1]FINANCIAL PIVOT'!D21" +"'[1]FINANCIAL PIVOT'!E21" +"'[1]FINANCIAL PIVOT'!F21" +"'[1]FINANCIAL PIVOT'!B24" +"'[1]FINANCIAL PIVOT'!D24" +"'[1]FINANCIAL PIVOT'!E24" +"'[1]FINANCIAL PIVOT'!F24" +"'[1]FINANCIAL PIVOT'!B27" +"'[1]FINANCIAL PIVOT'!D27" +"'[1]FINANCIAL PIVOT'!E27" +"'[1]FINANCIAL PIVOT'!F27" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'PHYSICAL & FINANCIAL'!A3" +"'[1]PHYSICAL PIVOT'!B5" +"'[1]PHYSICAL PIVOT'!E5" +"'[1]PHYSICAL PIVOT'!F5" +"'[1]PHYSICAL PIVOT'!B6" +"'[1]PHYSICAL PIVOT'!D6" +"(D11/D13)*100" +"'[1]PHYSICAL PIVOT'!E6" +"'[1]PHYSICAL PIVOT'!F6" +"(D12/D13)*100" +"'[1]PHYSICAL PIVOT'!B9" +"'[1]PHYSICAL PIVOT'!D9" +"'[1]PHYSICAL PIVOT'!E9" +"'[1]PHYSICAL PIVOT'!F9" +"'[1]PHYSICAL PIVOT'!B12" +"'[1]PHYSICAL PIVOT'!D12" +"'[1]PHYSICAL PIVOT'!E12" +"'[1]PHYSICAL PIVOT'!F12" +"'[1]PHYSICAL PIVOT'!B15" +"'[1]PHYSICAL PIVOT'!D15" +"'[1]PHYSICAL PIVOT'!E15" +"'[1]PHYSICAL PIVOT'!F15" +"'[1]PHYSICAL PIVOT'!B18" +"'[1]PHYSICAL PIVOT'!D18" +"'[1]PHYSICAL PIVOT'!E18" +"'[1]PHYSICAL PIVOT'!F18" +"'[1]PHYSICAL PIVOT'!B21" +"'[1]PHYSICAL PIVOT'!D21" +"'[1]PHYSICAL PIVOT'!E21" +"'[1]PHYSICAL PIVOT'!F21" +"'[1]PHYSICAL PIVOT'!B24" +"'[1]PHYSICAL PIVOT'!D24" +"'[1]PHYSICAL PIVOT'!E24" +"'[1]PHYSICAL PIVOT'!F24" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'[2]ORIG DATA'!A2" +"[2]Yesterday!A2" +"'5-31-01'!A2" +"'5-30-01'!A2" +"'5-31-01'!A2" +"'5-31-01'!A2" +"'5-30-01'!A2" +"'5-31-01'!A2" +"A6" +"SUM(B3:B6)" +"A11" +"SUM(B7:B11)" +"A16" +"SUM(B12:B16)" +"A21" +"SUM(B17:B21)" +"A26" +"SUM(B22:B26)" +"A30" +"SUM(B27:B30)" +"A35" +"SUM(B31:B35)" +"A40" +"SUM(B36:B40)" +"A45" +"SUM(B41:B45)" +"A50" +"SUM(B46:B50)" +"A55" +"SUM(B51:B55)" +"A60" +"SUM(B56:B60)" +"A64" +"SUM(B61:B64)" +"A69" +"SUM(B65:B69)" +"A74" +"SUM(B70:B74)" +"A79" +"SUM(B75:B79)" +"A84" +"SUM(B80:B84)" +"A89" +"SUM(B85:B89)" +"A94" +"SUM(B90:B94)" +"A98" +"SUM(B95:B98)" +"SUM(B3:B14)" +"SUM(B15:B33)" +"SUM(B34:B55)" +"SUM(B56:B75)" +"SUM(B76:B97)" +"IF(F1=F2,0,1)" +"TEXT(B2,""mm/dd/yyyy"")" +"'ICE-Power'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B1" +"'ICE-EPM'!B6" +"SUM(C8:C9)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B2" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'ICE-OIL'!H3" +"SUM('TRANSACTIONSUMMARYREPORT -1'!B4:B7)" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B2" +"'E-Mail'!C7" +"SUMIF($C$14:$C$35,""MMBtus"",$E$14:$E$35)/B7" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$G$10:$K$24,5,FALSE)/H7" +"'E-Mail'!C10" +"SUMIF($C$14:$C$35,""bbl"",$E$14:$E$35)/B8" +"'E-Mail'!B2" +"SUMIF(I11:I65491,""bbl"",H11:H65491)" +"(SUMIF(I11:I65492,""mt"",H11:H65492))*8" +"'E-Mail'!$B$2" +"SUM(H1:H2)" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"'E-Mail'!$B$2" +"COUNTIF($S$14:$S$4952,A6)" +"SUMIF($S$14:$S$4953,A6,$R$14:$R$4953)" +"IF(A15=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($S$15:$S$4924,A6)" +"SUMIF($S$15:$S$4925,A6,$R$15:$R$4925)" +"IF(A15=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($F$10:$F$4996,A6)" +"SUMIF($F$10:$F$4997,A6,$C$10:$C$4997)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),IF(F11=""Coal"",(YEAR(Q11)-YEAR(P11))*12+MONTH(Q11)-MONTH(P11)+1,(Q11-P11+1)))" +"IF(F11=""Coal"",B11*W11*12500,B11*W11)" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"IF(ISNA(VLOOKUP(AI4,DELIV_CONV,1,FALSE))=TRUE,IF(AI4=""Grand Total"","""",IF(AI4="""","""",""NEW"")),"""")" +"COUNTIF($H$9:$H$4989,A6)" +"SUMIF($H$9:$H$4990,A6,$D$9:$D$4990)" +"VLOOKUP(I10,DDEPM_USERS,2,FALSE)" +"VLOOKUP(T10,DELIV_CONV,2,FALSE)" +"S10-R10+1" +"Y10*B10*C10" +"D10*Z10" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"COUNTIF($F$9:$F$5000,A6)" +"SUMIF($F$9:$F$5000,A6,$C$9:$C$5000)" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"SUMIF($A$11:$A$10002,A2,$F$11:$F$10002)" +"B11&"" ""&C11&"" ""&D11" +"IF((LEFT(N11,2)=""US""),""US"","""")" +"M11" +"IF(ISNUMBER(FIND(""Phy"",N11))=TRUE,""Physical"",""Financial"")" +"IF(VLOOKUP(S11,'DD-Lookup'!$J$6:$L$50,3,FALSE)=""Monthly"",(YEAR(AC11)-YEAR(AB11))*12+MONTH(AC11)-MONTH(AB11)+1,(AC11-AB11+1))" +"E11*SUM(P11:Q11)" +"IF(S2360=""Gallon"",F2360/42,F2360)" +"SUBTOTAL(9,AD570:AD4937)" +"+D7+7" +"+'May 14- May 18 no notional'!B7+'May 14- May 18 no notional'!B9" +"+'May 14- May 18 no notional'!C7+'May 14- May 18 no notional'!C9" +"+J22/1000000" +"+J25" +"+H4" +"+I7/$I$1" +"ROUNDUP(I11/$I$1,0)" +"+D14+D13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+H4" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+H4" +"+H49" +"+I53/K53" +"+C7-B53" +"+C7/B53" +"+J53*10000" +"95561+50681+69697+106970" +"+H4" +"SUM(B59:B60)" +"+H4" +"SUM(B68:B70)" +"+G4" +"+H7/$I$1" +"ROUNDUP(H11/$I$1,0)" +"+H14+H13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+G4" +"+I45" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+G4" +"+H49" +"+I53/K53" +"+C7-B53" +"+C7/B53" +"+J53*10000" +"95561+50681+69697+106970" +"+G4" +"SUM(B59:B60)" +"+G4" +"SUM(B68:B70)" +"+H4" +"+I7/$J$1" +"ROUNDUP(I11/$J$1,0)" +"+I14+I13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+H4" +"+J45" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+H4" +"+I49" +"+J53/L53" +"+C7-B53" +"+C7/B53" +"+K53*10000" +"62132+70445+78910+62116" +"+H4" +"SUM(B59:B60)" +"+H4" +"SUM(B68:B70)" +"+H4" +"+I7/$I$1" +"ROUNDUP(I11/$I$1,0)" +"+D14+D13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+H4" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+H4" +"+H49" +"+I53/K53" +"+C7-B53" +"+C7/B53" +"+J53*10000" +"62132+70445+78910+62116" +"+H4" +"SUM(B59:B60)" +"+H4" +"SUM(B68:B70)" +"+H4" +"+I7/$J$1" +"ROUNDUP(I11/$J$1,0)" +"+I14+I13" +"+I15/5" +"+B15" +"+I35/4" +"+B35+B34" +"+B37+B29+B17" +"+H4" +"+J45" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+H4" +"+I49" +"+J53/L53" +"+C7-B53" +"+C7/B53" +"+K53*10000" +"36376+56425+65365+63372" +"+H4" +"SUM(B59:B60)" +"+H4" +"SUM(B68:B70)" +"+H4" +"+I7/$I$1" +"ROUNDUP(I11/$I$1,0)" +"+D14+D13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+H4" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+H4" +"+H49" +"+I53/K53" +"+C7-B53" +"+C7/B53" +"+J53*10000" +"36376+56425+65365+63372" +"+H4" +"SUM(B59:B60)" +"+H4" +"SUM(B68:B70)" +"+H4" +"+I7/$J$1" +"ROUNDUP(I11/$J$1,0)" +"+I14+I13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+H4" +"+J45" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+H4" +"+I49" +"+J53/L53" +"+C7-B53" +"+C7/B53" +"+K53*10000" +"40831+148028+88774+86597" +"+H4" +"SUM(B59:B60)" +"+H4" +"SUM(B68:B70)" +"+H4" +"+I7/$I$1" +"ROUNDUP(I11/$I$1,0)" +"+D14+D13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+H4" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+H4" +"+H49" +"+I53/K53" +"+C7-B53" +"+C7/B53" +"+J53*10000" +"+H4" +"SUM(B59:B60)" +"+H4" +"SUM(B68:B70)" +"+H4" +"+I7/$J$1" +"ROUNDUP(I11/$J$1,0)" +"+I14+I13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+I43" +"SUM(J48:J52)" +"+H4" +"+C7-B59" +"+B59/C7" +"+(C20+C21)-B61" +"+B61/(C20+C21)" +"+H4" +"+I63" +"+J67/L67" +"+C7-B67" +"+C7/B67" +"+K67*10000" +"78264+69618+25889+168245" +"+H4" +"SUM(B73:B74)" +"+H4" +"SUM(B82:B84)" +"+H4" +"+I7/$I$1" +"ROUNDUP(I11/$I$1,0)" +"+D14+D13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+I43" +"SUM(J48:J52)" +"+H4" +"+C7-B59" +"+B59/C7" +"+(C20+C21)-B61" +"+B61/(C20+C21)" +"+H4" +"+H63" +"+I67/K67" +"+C7-B67" +"+C7/B67" +"+J67*10000" +"78264+69618+25889+168245" +"+H4" +"SUM(B73:B74)" +"+H4" +"SUM(B82:B84)" +"+H4" +"+I7/$J$1" +"ROUNDUP(I11/$J$1,0)" +"+I14+I13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+I43" +"SUM(J48:J53)" +"+H4" +"+C7-B60" +"+B60/C7" +"+(C20+C21)-B62" +"+B62/(C20+C21)" +"+H4" +"+I64" +"+J68/L68" +"+C7-B68" +"+C7/B68" +"+K68*10000" +"84171+82298+108732" +"+H4" +"SUM(B74:B75)" +"+H4" +"SUM(B83:B85)" +"+D7+7" +"+'May 14- May 18 no notional'!B7+'May 14- May 18 no notional'!B9" +"+'May 14- May 18 no notional'!C7+'May 14- May 18 no notional'!C9" +"+J22/1000000" +"+J25" +"+H4" +"+I7/$I$1" +"ROUNDUP(I11/$I$1,0)" +"+D14+D13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+H4" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+H4" +"+H49" +"+I53/K53" +"+C7-B53" +"+C7/B53" +"+J53*10000" +"95561+50681+69697+106970" +"+H4" +"SUM(B59:B60)" +"+H4" +"SUM(B68:B70)" +"+G4" +"+H7/$I$1" +"ROUNDUP(H11/$I$1,0)" +"+H14+H13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+G4" +"+I45" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+G4" +"+H49" +"+I53/K53" +"+C7-B53" +"+C7/B53" +"+J53*10000" +"95561+50681+69697+106970" +"+G4" +"SUM(B59:B60)" +"+G4" +"SUM(B68:B70)" +"+H4" +"+I7/$J$1" +"ROUNDUP(I11/$J$1,0)" +"+I14+I13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+H4" +"+J45" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+H4" +"+I49" +"+J53/L53" +"+C7-B53" +"+C7/B53" +"+K53*10000" +"62132+70445+78910+62116" +"+H4" +"SUM(B59:B60)" +"+H4" +"SUM(B68:B70)" +"+H4" +"+I7/$I$1" +"ROUNDUP(I11/$I$1,0)" +"+D14+D13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+H4" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+H4" +"+H49" +"+I53/K53" +"+C7-B53" +"+C7/B53" +"+J53*10000" +"62132+70445+78910+62116" +"+H4" +"SUM(B59:B60)" +"+H4" +"SUM(B68:B70)" +"+H4" +"+I7/$J$1" +"ROUNDUP(I11/$J$1,0)" +"+I14+I13" +"+I15/5" +"+B15" +"+I35/4" +"+B35+B34" +"+B37+B29+B17" +"+H4" +"+J45" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+H4" +"+I49" +"+J53/L53" +"+C7-B53" +"+C7/B53" +"+K53*10000" +"36376+56425+65365+63372" +"+H4" +"SUM(B59:B60)" +"+H4" +"SUM(B68:B70)" +"+H4" +"+I7/$I$1" +"ROUNDUP(I11/$I$1,0)" +"+D14+D13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+H4" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+H4" +"+H49" +"+I53/K53" +"+C7-B53" +"+C7/B53" +"+J53*10000" +"36376+56425+65365+63372" +"+H4" +"SUM(B59:B60)" +"+H4" +"SUM(B68:B70)" +"+H4" +"+I7/$J$1" +"ROUNDUP(I11/$J$1,0)" +"+I14+I13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+H4" +"+J45" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+H4" +"+I49" +"+J53/L53" +"+C7-B53" +"+C7/B53" +"+K53*10000" +"40831+148028+88774+86597" +"+H4" +"SUM(B59:B60)" +"+H4" +"SUM(B68:B70)" +"+H4" +"+I7/$I$1" +"ROUNDUP(I11/$I$1,0)" +"+D14+D13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+H4" +"+C7-B45" +"+B45/C7" +"+(C20+C21)-B47" +"+B47/(C20+C21)" +"+H4" +"+H49" +"+I53/K53" +"+C7-B53" +"+C7/B53" +"+J53*10000" +"+H4" +"SUM(B59:B60)" +"+H4" +"SUM(B68:B70)" +"+H4" +"+I7/$J$1" +"ROUNDUP(I11/$J$1,0)" +"+I14+I13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+I43" +"SUM(J48:J52)" +"+H4" +"+C7-B59" +"+B59/C7" +"+(C20+C21)-B61" +"+B61/(C20+C21)" +"+H4" +"+I63" +"+J67/L67" +"+C7-B67" +"+C7/B67" +"+K67*10000" +"78264+69618+25889+168245" +"+H4" +"SUM(B73:B74)" +"+H4" +"SUM(B82:B84)" +"+H4" +"+I7/$I$1" +"ROUNDUP(I11/$I$1,0)" +"+D14+D13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+I43" +"SUM(J48:J52)" +"+H4" +"+C7-B59" +"+B59/C7" +"+(C20+C21)-B61" +"+B61/(C20+C21)" +"+H4" +"+H63" +"+I67/K67" +"+C7-B67" +"+C7/B67" +"+J67*10000" +"78264+69618+25889+168245" +"+H4" +"SUM(B73:B74)" +"+H4" +"SUM(B82:B84)" +"+H4" +"+I7/$J$1" +"ROUNDUP(I11/$J$1,0)" +"+I14+I13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+I43" +"SUM(J48:J53)" +"+H4" +"+C7-B60" +"+B60/C7" +"+(C20+C21)-B62" +"+B62/(C20+C21)" +"+H4" +"+I64" +"+J68/L68" +"+C7-B68" +"+C7/B68" +"+K68*10000" +"84171+82298+108732" +"+H4" +"SUM(B74:B75)" +"+H4" +"SUM(B83:B85)" +"+H4" +"+I7/$I$1" +"ROUNDUP(I11/$I$1,0)" +"+D14+D13" +"+B15" +"+B35+B34" +"+B37+B29+B17" +"+I43" +"SUM(J48:J53)" +"+H4" +"+C7-B60" +"+B60/C7" +"+(C20+C21)-B62" +"+B62/(C20+C21)" +"+H4" +"+H64" +"+I68/K68" +"+C7-B68" +"+C7/B68" +"+J68*10000" +"84171+82298+108732" +"+H4" +"SUM(B74:B75)" +"+H4" +"SUM(B83:B85)" +"'ICE-Power'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B1" +"'ICE-EPM'!B6" +"SUM(C8:C9)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B2" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'ICE-OIL'!H3" +"SUM('TRANSACTIONSUMMARYREPORT -1'!B4:B7)" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B2" +"'E-Mail'!C7" +"SUMIF($C$14:$C$35,""MMBtus"",$E$14:$E$35)/B7" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$G$10:$K$24,5,FALSE)/H7" +"'E-Mail'!C10" +"SUMIF($C$14:$C$35,""bbl"",$E$14:$E$35)/B8" +"'E-Mail'!B2" +"SUMIF(I11:I65491,""bbl"",H11:H65491)" +"(SUMIF(I11:I65492,""mt"",H11:H65492))*8" +"'E-Mail'!$B$2" +"SUM(H1:H2)" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"'E-Mail'!$B$2" +"COUNTIF($S$14:$S$4951,A6)" +"SUMIF($S$14:$S$4952,A6,$R$14:$R$4952)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($S$14:$S$4923,A6)" +"SUMIF($S$14:$S$4924,A6,$R$14:$R$4924)" +"IF(A14=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($F$10:$F$4996,A6)" +"SUMIF($F$10:$F$4997,A6,$C$10:$C$4997)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),IF(F11=""Coal"",(YEAR(Q11)-YEAR(P11))*12+MONTH(Q11)-MONTH(P11)+1,(Q11-P11+1)))" +"IF(F11=""Coal"",B11*W11*12500,B11*W11)" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"IF(ISNA(VLOOKUP(AI4,DELIV_CONV,1,FALSE))=TRUE,IF(AI4=""Grand Total"","""",IF(AI4="""","""",""NEW"")),"""")" +"COUNTIF($H$9:$H$4989,A6)" +"SUMIF($H$9:$H$4990,A6,$D$9:$D$4990)" +"VLOOKUP(I10,DDEPM_USERS,2,FALSE)" +"VLOOKUP(T10,DELIV_CONV,2,FALSE)" +"S10-R10+1" +"Y10*B10*C10" +"D10*Z10" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"COUNTIF($F$9:$F$5000,A6)" +"SUMIF($F$9:$F$5000,A6,$C$9:$C$5000)" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"SUMIF($A$11:$A$10002,A2,$F$11:$F$10002)" +"B11&"" ""&C11&"" ""&D11" +"IF((LEFT(N11,2)=""US""),""US"","""")" +"M11" +"IF(ISNUMBER(FIND(""Phy"",N11))=TRUE,""Physical"",""Financial"")" +"IF(VLOOKUP(S11,'DD-Lookup'!$J$6:$L$50,3,FALSE)=""Monthly"",(YEAR(AC11)-YEAR(AB11))*12+MONTH(AC11)-MONTH(AB11)+1,(AC11-AB11+1))" +"E11*SUM(P11:Q11)" +"IF(S2360=""Gallon"",F2360/42,F2360)" +"SUBTOTAL(9,AD570:AD4937)" +"'[2]ORIG DATA'!A2" +"[2]Yesterday!A2" +"'6-4-01'!A2" +"'6-1-01'!A2" +"'6-4-01'!A2" +"'6-4-01'!A2" +"'6-1-01'!A2" +"'6-4-01'!A2" +"'ICE-Power'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B1" +"'ICE-EPM'!B6" +"SUM(C8:C9)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B2" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'ICE-OIL'!H3" +"SUM('TRANSACTIONSUMMARYREPORT -1'!B4:B7)" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B2" +"'E-Mail'!C7" +"SUMIF($C$14:$C$35,""MMBtus"",$E$14:$E$35)/B7" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$G$10:$K$24,5,FALSE)/H7" +"'E-Mail'!C10" +"SUMIF($C$14:$C$35,""bbl"",$E$14:$E$35)/B8" +"'E-Mail'!B2" +"SUMIF(I11:I65491,""bbl"",H11:H65491)" +"(SUMIF(I11:I65492,""mt"",H11:H65492))*8" +"'E-Mail'!$B$2" +"SUM(H1:H2)" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"'E-Mail'!$B$2" +"COUNTIF($S$14:$S$4951,A6)" +"SUMIF($S$16:$S$4952,A6,$R$16:$R$4952)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($S$14:$S$4922,A6)" +"SUMIF($S$14:$S$4923,A6,$R$14:$R$4923)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($F$11:$F$4997,A6)" +"SUMIF($F$11:$F$4998,A6,$C$10:$C$4997)" +"SUMIF($F$11:$F$4998,A7,$C$11:$C$4997)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),IF(F11=""Coal"",(YEAR(Q11)-YEAR(P11))*12+MONTH(Q11)-MONTH(P11)+1,(Q11-P11+1)))" +"IF(F11=""Coal"",B11*W11*12500,B11*W11)" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"IF(ISNA(VLOOKUP(AI4,DELIV_CONV,1,FALSE))=TRUE,IF(AI4=""Grand Total"","""",IF(AI4="""","""",""NEW"")),"""")" +"COUNTIF($H$9:$H$4989,A6)" +"SUMIF($H$9:$H$4990,A6,$D$9:$D$4990)" +"VLOOKUP(I10,DDEPM_USERS,2,FALSE)" +"VLOOKUP(T10,DELIV_CONV,2,FALSE)" +"S10-R10+1" +"Y10*B10*C10" +"D10*Z10" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"COUNTIF($F$9:$F$5000,A6)" +"SUMIF($F$9:$F$5000,A6,$C$9:$C$5000)" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"SUMIF($A$11:$A$10002,A2,$F$11:$F$10002)" +"B11&"" ""&C11&"" ""&D11" +"IF((LEFT(N11,2)=""US""),""US"","""")" +"M11" +"IF(ISNUMBER(FIND(""Phy"",N11))=TRUE,""Physical"",""Financial"")" +"IF(VLOOKUP(S11,'DD-Lookup'!$J$6:$L$50,3,FALSE)=""Monthly"",(YEAR(AC11)-YEAR(AB11))*12+MONTH(AC11)-MONTH(AB11)+1,(AC11-AB11+1))" +"E11*SUM(P11:Q11)" +"IF(S2360=""Gallon"",F2360/42,F2360)" +"SUBTOTAL(9,AD570:AD4937)" +"'ICE-Power'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B1" +"'ICE-EPM'!B6" +"SUM(C8:C9)" +"'ICE-ENA'!B6" +"'ICE-Physical Gas'!H1" +"'TRANSACTIONSUMMARYREPORT -1'!B2" +"'ICE-Financial Gas'!H1" +"'ICE-ECC'!B6" +"'ICE-OIL'!H4" +"SUM('TRANSACTIONSUMMARYREPORT -1'!B4:B7)" +"'DD-EPM'!B6" +"'DD-ENA'!B8" +"'DD-ENA'!B7" +"'DD-ENA'!B6" +"'DD-EGL'!B6" +"'E-Mail'!B2" +"'E-Mail'!C7" +"SUMIF($C$11:$C$35,""MMBtus"",$E$11:$E$35)/B7" +"'E-Mail'!C6" +"VLOOKUP(""Grand Total"",$G$10:$K$24,5,FALSE)/H7" +"'E-Mail'!C10" +"SUMIF($C$11:$C$35,""bbl"",$E$11:$E$35)/B8" +"'E-Mail'!B2" +"SUMIF(I11:I65491,""bbl"",H11:H65491)" +"SUMIF(L11:L65491,""bbl"",K11:K65491)" +"(SUMIF(I11:I65492,""mt"",H11:H65492))*8" +"(SUMIF(L11:L65492,""mt"",K11:K65492))*8" +"'E-Mail'!$B$2" +"SUM(H1:H2)" +"H3+L3" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"SUM(H11:H10000)" +"'E-Mail'!$B$2" +"'E-Mail'!$B$2" +"COUNTIF($S$14:$S$10000,A6)" +"SUMIF($S$15:$S$10000,A6,$R$15:$R$10000)" +"COUNTIF($S$14:$S$4950,A7)" +"SUMIF($S$15:$S$4951,A7,$R$15:$R$4951)" +"IF(A15=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($S$14:$S$10000,A6)" +"SUMIF($S$14:$S$10000,A6,$R$14:$R$10000)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($T$19:$T$5001,A6)" +"SUMIF($T$19:$T$5002,A6,$S$19:$S$5002)" +"IF(A16=0,""No Activity"","" "")" +"'E-Mail'!$B$2" +"COUNTIF($F$11:$F$10000,A6)" +"SUMIF($F$11:$F$4997,A6,$C$10:$C$4996)" +"SUMIF($F$11:$F$4997,A7,$C$11:$C$4996)" +"VLOOKUP(G11,DDENA_USERS,2,FALSE)" +"IF(ISNUMBER(FIND(""Pow"",F11))=TRUE,((VALUE(MID(R11,FIND(""-"",R11)+1,2)))-(VALUE(MID(R11,FIND(""-"",R11)-1,1)))+1)*(Q11-P11+1),IF(F11=""Coal"",(YEAR(Q11)-YEAR(P11))*12+MONTH(Q11)-MONTH(P11)+1,(Q11-P11+1)))" +"IF(F11=""Coal"",B11*W11*12500,B11*W11)" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"IF(ISNA(VLOOKUP(AI4,DELIV_CONV,1,FALSE))=TRUE,IF(AI4=""Grand Total"","""",IF(AI4="""","""",""NEW"")),"""")" +"COUNTIF($H$9:$H$4989,A6)" +"SUMIF($H$9:$H$10000,A6,$D$9:$D$10000)" +"VLOOKUP(I10,DDEPM_USERS,2,FALSE)" +"VLOOKUP(T10,DELIV_CONV,2,FALSE)" +"S10-R10+1" +"Y10*B10*C10" +"D10*Z10" +"IF(B6=0,""No Activity"","""")" +"'E-Mail'!$B$2" +"COUNTIF($F$9:$F$5000,A6)" +"SUMIF($F$9:$F$5000,A6,$C$9:$C$5000)" +"VLOOKUP(G10,DDEGL_USERS,2,FALSE)" +"(YEAR(Q10)-YEAR(P10))*12+MONTH(Q10)-MONTH(P10)+1" +"B10*W10" +"SUMIF($A$11:$A$10002,A2,$F$11:$F$10002)" +"B11&"" ""&C11&"" ""&D11" +"IF((LEFT(N11,2)=""US""),""US"","""")" +"M11" +"IF(ISNUMBER(FIND(""Phy"",N11))=TRUE,""Physical"",""Financial"")" +"IF(VLOOKUP(S11,'DD-Lookup'!$J$6:$L$50,3,FALSE)=""Monthly"",(YEAR(AC11)-YEAR(AB11))*12+MONTH(AC11)-MONTH(AB11)+1,(AC11-AB11+1))" +"E11*SUM(P11:Q11)" +"IF(S2360=""Gallon"",F2360/42,F2360)" +"SUBTOTAL(9,AD570:AD4937)" +"'[2]ORIG DATA'!A2" +"[2]Yesterday!A2" +"'6-5-01'!A2" +"'6-4-01'!A2" +"'6-5-01'!A2" +"'6-5-01'!A2" +"'6-4-01'!A2" +"'6-5-01'!A2" +"'[2]ORIG DATA'!A2" +"[2]Yesterday!A2" +"'6-6-01'!A2" +"'6-5-01'!A2" +"'6-6-01'!A2" +"'6-6-01'!A2" +"'6-5-01'!A2" +"'6-6-01'!A2" +"'NA GAS & PWR TOTALS-DEALS'!A5" +"'NA GAS & PWR TOTALS-DEALS'!A5" +"'NA GAS & PWR TOTALS-VOLUME'!A5" +"'NA GAS & PWR TOTALS-VOLUME'!A5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B6" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D6" +"(D11/D13)*100" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E6" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F6" +"(D12/D13)*100" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F27" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'PHYSICAL & FINANCIAL'!A3" +"'[1]FINANCIAL PIVOT'!B5" +"'[1]FINANCIAL PIVOT'!E5" +"'[1]FINANCIAL PIVOT'!F5" +"'[1]FINANCIAL PIVOT'!B6" +"'[1]FINANCIAL PIVOT'!D6" +"(D11/D13)*100" +"'[1]FINANCIAL PIVOT'!E6" +"'[1]FINANCIAL PIVOT'!F6" +"(D12/D13)*100" +"'[1]FINANCIAL PIVOT'!B9" +"'[1]FINANCIAL PIVOT'!D9" +"'[1]FINANCIAL PIVOT'!E9" +"'[1]FINANCIAL PIVOT'!F9" +"'[1]FINANCIAL PIVOT'!B12" +"'[1]FINANCIAL PIVOT'!D12" +"'[1]FINANCIAL PIVOT'!E12" +"'[1]FINANCIAL PIVOT'!F12" +"'[1]FINANCIAL PIVOT'!B15" +"'[1]FINANCIAL PIVOT'!D15" +"'[1]FINANCIAL PIVOT'!E15" +"'[1]FINANCIAL PIVOT'!F15" +"'[1]FINANCIAL PIVOT'!B18" +"'[1]FINANCIAL PIVOT'!D18" +"'[1]FINANCIAL PIVOT'!E18" +"'[1]FINANCIAL PIVOT'!F18" +"'[1]FINANCIAL PIVOT'!B21" +"'[1]FINANCIAL PIVOT'!D21" +"'[1]FINANCIAL PIVOT'!E21" +"'[1]FINANCIAL PIVOT'!F21" +"'[1]FINANCIAL PIVOT'!B24" +"'[1]FINANCIAL PIVOT'!D24" +"'[1]FINANCIAL PIVOT'!E24" +"'[1]FINANCIAL PIVOT'!F24" +"'[1]FINANCIAL PIVOT'!B27" +"'[1]FINANCIAL PIVOT'!D27" +"'[1]FINANCIAL PIVOT'!E27" +"'[1]FINANCIAL PIVOT'!F27" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'PHYSICAL & FINANCIAL'!A3" +"'[1]PHYSICAL PIVOT'!B5" +"'[1]PHYSICAL PIVOT'!E5" +"'[1]PHYSICAL PIVOT'!F5" +"'[1]PHYSICAL PIVOT'!B6" +"'[1]PHYSICAL PIVOT'!D6" +"(D11/D13)*100" +"'[1]PHYSICAL PIVOT'!E6" +"'[1]PHYSICAL PIVOT'!F6" +"(D12/D13)*100" +"'[1]PHYSICAL PIVOT'!B9" +"'[1]PHYSICAL PIVOT'!D9" +"'[1]PHYSICAL PIVOT'!E9" +"'[1]PHYSICAL PIVOT'!F9" +"'[1]PHYSICAL PIVOT'!B12" +"'[1]PHYSICAL PIVOT'!D12" +"'[1]PHYSICAL PIVOT'!E12" +"'[1]PHYSICAL PIVOT'!F12" +"'[1]PHYSICAL PIVOT'!B15" +"'[1]PHYSICAL PIVOT'!D15" +"'[1]PHYSICAL PIVOT'!E15" +"'[1]PHYSICAL PIVOT'!F15" +"'[1]PHYSICAL PIVOT'!B18" +"'[1]PHYSICAL PIVOT'!D18" +"'[1]PHYSICAL PIVOT'!E18" +"'[1]PHYSICAL PIVOT'!F18" +"'[1]PHYSICAL PIVOT'!B21" +"'[1]PHYSICAL PIVOT'!D21" +"'[1]PHYSICAL PIVOT'!E21" +"'[1]PHYSICAL PIVOT'!F21" +"'[1]PHYSICAL PIVOT'!B24" +"'[1]PHYSICAL PIVOT'!D24" +"'[1]PHYSICAL PIVOT'!E24" +"'[1]PHYSICAL PIVOT'!F24" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"SUM(C4:C5)" +"C6+C10+C14" +"DATEVALUE(TEXT(C6, ""mm/dd/yy""))" +"DATEVALUE(TEXT(B6, ""mm/dd/yy""))" +"SUM(C4:C5)" +"C6+C10+C14" +"DATEVALUE(TEXT(C6, ""mm/dd/yy""))" +"DATEVALUE(TEXT(B6, ""mm/dd/yy""))" +"SUM(C4:C5)" +"C6+C10+C14" +"DATEVALUE(TEXT(C6, ""mm/dd/yy""))" +"DATEVALUE(TEXT(B6, ""mm/dd/yy""))" +"SUM(C4:C5)" +"C6+C10+C14" +"DATEVALUE(TEXT(C6, ""mm/dd/yy""))" +"DATEVALUE(TEXT(B6, ""mm/dd/yy""))" +"SUM(C4:C5)" +"C6+C10+C14" +"DATEVALUE(TEXT(C6, ""mm/dd/yy""))" +"DATEVALUE(TEXT(B6, ""mm/dd/yy""))" +"SUM(C4:C5)" +"C6+C10+C14" +"DATEVALUE(TEXT(C6, ""mm/dd/yy""))" +"DATEVALUE(TEXT(B6, ""mm/dd/yy""))" +"SUM(C4:C5)" +"C6+C10+C14" +"'BROKER DEAL SUMMARY'!A1" +"COUNTIF('Deal Detail'!A15:A496,A5)" +"COUNTIF('Deal Detail'!A50:A10001,A40)" +"COUNTIF('Deal Detail'!A51:A10001,A41)" +"DATEVALUE(TEXT(F15, ""mm/dd/yy""))" +"IF(K15=""Power"",IF(Z15=""Enron Canada Corp."",LEFT(L15,9),LEFT(L15,13)),K15)" +"IF(K15=""Power"",((AE15-AD15+1)*16*SUM(O15:P15)),((AE15-AD15+1)*SUM(O15:P15)))" +"VLOOKUP(H15,$A$7:$E$12,(HLOOKUP(B15,$B$5:$E$6,2,FALSE)),FALSE)*C15" +"DATEVALUE(TEXT(B6, ""mm/dd/yy""))" +"'BROKER DEAL SUMMARY'!A1" +"DATEVALUE(TEXT(F15, ""mm/dd/yy""))" +"IF(K15=""Power"",IF(Z15=""Enron Canada Corp."",LEFT(L15,9),LEFT(L15,13)),K15)" +"IF(K15=""Power"",((AE15-AD15+1)*16*SUM(O15:P15)),((AE15-AD15+1)*SUM(O15:P15)))" +"VLOOKUP(H15,$A$7:$E$12,(HLOOKUP(B15,$B$5:$E$6,2,FALSE)),FALSE)*C15" +"DATEVALUE(TEXT(B6, ""mm/dd/yy""))" +"COUNTIF('Deal Detail'!A15:A496,A5)" +"COUNTIF('Deal Detail'!A50:A10001,A40)" +"COUNTIF('Deal Detail'!A51:A10001,A41)" +"'BROKER DEAL SUMMARY'!A1" +"DATEVALUE(TEXT(F15, ""mm/dd/yy""))" +"IF(K15=""Power"",IF(Z15=""Enron Canada Corp."",LEFT(L15,9),LEFT(L15,13)),K15)" +"IF(K15=""Power"",((AE15-AD15+1)*16*SUM(O15:P15)),((AE15-AD15+1)*SUM(O15:P15)))" +"VLOOKUP(H15,$A$7:$E$12,(HLOOKUP(B15,$B$5:$E$6,2,FALSE)),FALSE)*C15" +"DATEVALUE(TEXT(B6, ""mm/dd/yy""))" +"COUNTIF('Deal Detail'!A15:A496,A5)" +"COUNTIF('Deal Detail'!A50:A10001,A40)" +"COUNTIF('Deal Detail'!A51:A10001,A41)" +"'BROKER DEAL SUMMARY'!A1" +"DATEVALUE(TEXT(F15, ""mm/dd/yy""))" +"IF(K15=""Power"",IF(Z15=""Enron Canada Corp."",LEFT(L15,9),LEFT(L15,13)),K15)" +"IF(K15=""Power"",((AE15-AD15+1)*16*SUM(O15:P15)),((AE15-AD15+1)*SUM(O15:P15)))" +"VLOOKUP(H15,$A$7:$E$12,(HLOOKUP(B15,$B$5:$E$6,2,FALSE)),FALSE)*C15" +"DATEVALUE(TEXT(B6, ""mm/dd/yy""))" +"COUNTIF('Deal Detail'!A15:A496,A5)" +"COUNTIF('Deal Detail'!A50:A10001,A40)" +"COUNTIF('Deal Detail'!A51:A10001,A41)" +"'BROKER DEAL SUMMARY'!A1" +"DATEVALUE(TEXT(F15, ""mm/dd/yy""))" +"IF(K15=""Power"",IF(Z15=""Enron Canada Corp."",LEFT(L15,9),LEFT(L15,13)),K15)" +"IF(K15=""Power"",((AE15-AD15+1)*16*SUM(O15:P15)),((AE15-AD15+1)*SUM(O15:P15)))" +"VLOOKUP(H15,$A$7:$E$12,(HLOOKUP(B15,$B$5:$E$6,2,FALSE)),FALSE)*C15" +"DATEVALUE(TEXT(B6, ""mm/dd/yy""))" +"DATEVALUE(TEXT(D4, ""mm/dd/yy""))" +"IF(I4=""Power"",IF(X4=""Enron Canada Corp."",LEFT(J4,9),LEFT(J4,13)),I4)" +"COUNTIF('Deal Detail'!A15:A496,A5)" +"COUNTIF('Deal Detail'!A50:A10001,A40)" +"COUNTIF('Deal Detail'!A51:A10001,A41)" +"+VLOOKUP(C1,lookup,2)" +"VLOOKUP(I8,[1]Sheet3!A$3:B$84,2,TRUE)" +"SUM(B7:B13)" +"SUM(B2:B37)" +"B39+B38+B1" +"B1/B40" +"B38/B40" +"B39/B40" +"SUM(B2:B37)" +"B39+B38+B1" +"B1/B40" +"B38/B40" +"B39/B40" +"SUM(B43:B45)" +"B2+L2" +"B3+0.05" +"_xll.EURO(B2,C2,D2,E2,F2,G2,H2,I2)" +"IF((A2-C2)<0,C2-A2,0)" +"$R$2" +"(J2-K2+0.01+Sheet2!N2+Sheet3!M2)/3" +"B32-0.05" +"J63+L63+0.01" +"C2+M2" +"_xll.EURO(C2,D2,E2,F2,G2,H2,I2,J2)" +"IF((A2-D2)<0,D2-A2,0)" +"Sheet1!$R$2" +"K2-L2+0.01" +"C2-0.05" +"D2" +"D4-E4" +"H4-G4" +"T4" +"S4" +"L4+$K$1" +"E4" +"_xll.EURO(K4,L4,M4,N4,O4,P4,Q4,R4)" +"IF(($D4-J4)<0,J4-$D4,0)" +"E4" +"IF(($D4-X4)<0,X4-$D4,0)" +"E4" +"C14/D14" +"B2-0.01" +"A2-0.05" +"B2" +"B4-0.01" +"'spread vs mar matrix'!A2" +"_xll.EURO($A5-B$4, $C$1, 0.035, 0.035, $C$3, 30, 0, 0)+_xll.EURO($A5-B$4, $C$1, 0.035, 0.035, $C$3, 30, 1, 0)-ABS($A5-$C$2)" +"_xll.EURO($A6-B$4, $C$1, 0.035, 0.035, $C$3, 30, 0, 0)+_xll.EURO($A6-B$4, $C$1, 0.035, 0.035, $C$3, 30, 1, 0)-ABS(A6-$C$2)" +"IF(($B$2-A5)<0, 0,$B$2-A5)" +"A5-E5" +"_xll.EURO(E5,F5,G5,H5,I5,J5,K5,L5)" +"$B$3" +"$B$1" +"A5+0.05" +"B2+L2" +"_xll.EURO(B2,C2,D2,E2,F2,G2,H2,I2)" +"IF((A2-C2)<0,C2-A2,0)" +"Sheet1!$R$2" +"J2-K2" +"B2-0.05" +"C2" +"C3/B3" +"D3/E3" +"F3/262" +"B6*0.03" +"C6/12" +"D6/1.13" +"E6/21" +"'Consuming East'!D2+Producing!D2+'Consuming West'!D2" +"C53+O2" +"+H53+T2" +"D2+O3" +"+I2+T3" +"C53+O2" +"D2+O3" +"C53+O2" +"D2+O3" +"SUM(D6:D35)" +"AVERAGE(I18:I29)" +"SUM(J18:J77)" +"J568" +"SUM(F11:F13)" +"I18*G18" +"SUM(J18:J77)" +"SUM(G18:G77)" +"K79" +"SUM(J18:J77)" +"SUM(J81:J455)" +"SUM(J81:J455)" +"SUM(G460:G567)" +"SUM(J460:J568)" +"'[2]ORIG DATA'!A2" +"[2]Yesterday!A2" +"'11-16-01'!A2" +"'11-15-01'!A2" +"'11-16-01'!A2" +"'11-16-01'!A2" +"'11-15-01'!A2" +"'11-16-01'!A2" +"R9" +"(C9-$C$6)/365.25" +"NETWORKDAYS(C9,D9)" +"IF($C$60.00415%,ROUND(P5-0.0041%,6),"""")" +"E6/$C6" +"filings!AB101" +"COUNT(D5:D97)" +"COUNTIF(D3:D97,"">0.00415%"")" +"D99/D98" +"A2+1" +"DAY(EOMONTH(B5,0))" +"filings!C21" +"0.0191938/0.000031" +"(D8+E8)*F8/1000000" +"(D8+E8)*F8/C8/1000000" +"E8/C8" +"I8/H8/1000000" +"IF(J8>0.00415%,ROUND(J8-0.0041%,6),"""")" +"'ex8'!D8" +"0.0204886/0.000033" +"0.0159979/0.000026" +"0.01535/0.000025" +"0.012224/0.00002" +"0.013464/0.000022" +"0.017748/0.000029" +"0.020808/0.000034" +"0.018374/0.000037" +"0.022661/0.000037" +"0.024498/0.00004" +"0.026948/0.000044" +"filings!K36" +"IF(H89>0,I89/H89/1000000,"""")" +"COUNT(J8:J97)" +"COUNTIF(K8:K97,"">0"")" +"COUNTIF(J8:J97,"">0.00415%"")" +"J99/J98" +"MAX(C18:C117)" +"MAX(J$18:J$117)" +"C1" +"0.000041*X1*1000000" +"0.00005*$X1*1000000" +"0.000022*$X1*1000000" +"MIN(C30:C117)" +"MIN(J$18:J$117)" +"MIN(T18:T117)" +"0.00002*$X2*1000000" +"AVERAGE(L18:L117)" +"0.000041*IF(ISNUMBER(C7),C7,0)*1000000" +"DAY((B9-1))" +"filings!O18/daily!$A18" +"Q18-R18" +"Q18/L18/1000000" +"N18/$T18/1000000" +"P18/$T18/1000000" +"M18+0.000041" +"0.000041*C18*1000000" +"MONTH(B18)" +"T25" +"P25" +"filings!E21/daily!$A19" +"(41*9+10*22)/31/1000000" +"T81" +"P81" +"T93" +"P93" +"(filings!C21+filings!D21)*filings!K21/daily!$A21/1000000" +"filings!$D21/daily!$A21" +"filings!I21/daily!$A21" +"$D21/$C21/1000000" +"$I21/$C21/1000000" +"D21-filings!N21*C21*1000000" +"T70" +"P70" +"T66" +"P66" +"T22" +"P22" +"filings!N26" +"T28" +"P28" +"T80" +"P80" +"T92" +"P92" +"0.000041*VALUE(C29)*1000000" +"T69" +"P69" +"T71" +"P71" +"T24" +"N24" +"U24" +"T23" +"N23" +"U23" +"T94" +"N94" +"U94" +"T93" +"N93" +"U93" +"NA()" +"T70" +"N70" +"U70" +"T66" +"N66" +"U66" +"M104+0.00005" +"MAX(Z23:Z116)" +"MAX(AB18:AB100)" +"AVERAGE(M18:M121)" +"W4*1.055056*35.30101" +"AVERAGE(Y19:Y116)" +"MIN(Z55:Z95)" +"MIN(AB18:AB100)" +"MAX(AP$68:AP$101)" +"MAX(0,AB1)-MIN(0,AB2)" +"MIN(AP$68:AP$101)" +"(SUM(O30:O43))/(SUM(W30:W43))" +"AVERAGE(AP$68:AP$101)" +"MEDIAN(AP$68:AP$101)" +"DAY((B9-1))" +"AB18-AA18" +"P18+O18" +"4804.08-SUM(R19:R23)" +"R18-S18" +"R18/M18/1000000" +"+R18-Q18" +"(41*9+10*22)/31/1000000" +"E21" +"V19*O19/W19" +"X19*1000000/(U19+M19*X19*1000000)" +"IF(MOD(MONTH(B20),6)=0,AB20,NA())" +"E21-F21-G21" +"D21-H21" +"I21/C21" +"0.0191938/0.000031" +"J21/K21" +"0.0204886/0.000033" +"0.0159979/0.000026" +"SUM(X18:X23)" +"0.01535/0.000025" +"0.012224/0.00002" +"0.013464/0.000022" +"0.017748/0.000029" +"0.020808/0.000034" +"-(-108.108)" +"0.018374/0.000037" +"0.022661/0.000037" +"0.024498/0.00004" +"0.026948/0.000044" +"-(304.167)" +"V39*W$4" +"32461+2962+9319+24490+1428+1920" +"28418+3581+8779+23846+563+2690" +"32149+3839+8950+24108+1184+2787" +"30105+4240+8967+22371+1408+2005" +"31794+3992+9290+25750+1455+4895" +"29349+2780+9426+25350+6904+1411" +"33635+3658+9226+25698+1427+5101" +"35074+4244+9297+25971+1453+5679" +"34651+4460+8955+25218+1395+5072" +"34726+4307+9279+27820+1670+5696" +"76522+3566" +"79725+2408" +"74281+1659+1505" +"AH56/1.055056+P56" +"67993+1516+2065" +"79684+1676+2577" +"73354+1411+2792" +"72695+1458+3881" +"73068+1411+2923" +"74847+1458+3738" +"78185+1454+3712" +"74762+1397+4322" +"75625+1671+6519" +"77433+1629+3481" +"AVERAGE(AR68:AR101)" +"81068+815+2162" +"R68*N68/M68" +"82155+2137" +"P68" +"R68" +"O68" +"AO68/AN68*1000000" +"M68" +"AM68/AO68/1000000" +"(AM68-AK68)/AO68/1000000" +"-AK68/AO68/1000000" +"Y68" +"AO68*1000000/(AN68+M68*AO68*1000000)" +"X68/AO68" +"(AW68-1)/AU68" +"(AW68-1)/AV68" +"AO68/A68" +"74693+2545" +"82930+4585" +"80303+3083" +"78852+3287" +"77465+2439" +"79376+2798" +"78953+3610" +"78609+2709" +"79200+2684" +"79263+1190" +"82380+1053" +"78958+55" +"69876+76" +"73538+336" +"73725+1278" +"73742+1007" +"66138+879" +"72741+664" +"76407+1070" +"75950+1614" +"80725+1097" +"76466+1570" +"83100+614" +"81426+939" +"76940+1328" +"78399+1632" +"68606+1849" +"75289+2475" +"75352+1981" +"79100+1457" +"74094+874" +"75579+988" +"82107+519" +"R100" +"Q100" +"E102*N100/M100" +"79584+805" +"86749+1993" +"$C$107+$C$108*B1" +"$E$107+$E$108*$B1" +"$I$107+$I$108*$H1" +"daily!B18" +"daily!T18" +"daily!N18" +"filings!AO68/filings!A68" +"C58" +"daily!B114" +"COUNT($C$8:$C$100)" +"SUMPRODUCT($B$8:$B$100,$C$8:$C$100)" +"SUMPRODUCT($B$8:$B$100,$E$8:$E$100)" +"COUNT($H$8:$H$100)" +"SUMPRODUCT($H$8:$H$100,$I$8:$I$100)" +"SUM($B$8:$B$100)" +"SUM($C$8:$C$100)" +"SUM($E$8:$E$100)" +"SUM($H$8:$H$100)" +"SUM($I$8:$I$100)" +"SUMPRODUCT($B$8:$B$100,$B$8:$B$100)" +"SUMPRODUCT($C$8:$C$100,$C$8:$C$100)" +"SUMPRODUCT($E$8:$E$100,$E$8:$E$100)" +"SUMPRODUCT($H$8:$H$100,$H$8:$H$100)" +"SUMPRODUCT($I$8:$I$100,$I$8:$I$100)" +"(C104/$B103-C108*$B104/$B103)" +"C107/1000000" +"H108*612.46" +"(I104/$H103-I108*$H104/$H103)" +"($B103*C103-C104*$B104)/($B103*$B105-$B104*$B104)" +"I108/1000000" +"($H103*I103-I104*$H104)/($H103*$H105-$H104*$H104)" +"RSQ($C$8:$C$100,$B$8:$B$100)" +"RSQ($E$8:$E$100,$B$8:$B$100)" +"RSQ($I$8:$I$100,$H$8:$H$100)" +"FDIST(C112,1,$B$103-2)" +"(C110/1)/((1-C110)/($B103-2))" +"(I110/1)/((1-I110)/($H103-2))" +"FINV(0.05,1,$B$103-2)" +"FINV(0.05,1,$H$103-2)" +"FINV(0.01,1,$B$103-2)" +"FINV(0.01,1,$H$103-2)" +"FINV(0.001,1,$B$103-2)" +"FINV(0.001,1,$H$103-2)" +"TODAY()" +"N9/1000" +"N9" +"10000*28" +"1500*31" +"2430*30" +"2430*30*0.01" +"7290-729" +"7500*31*0.05" +"5000*31*0.01" +"SUBTOTAL(9,I9:I154)" +"SUMIF('Orig Sched'!$O$9:$AA$154,'Summary Sched'!$C13,'Orig Sched'!$AA$9:$AA$154)" +"SUMIF('Orig Sched'!$O$9:$AB$154,'Summary Sched'!$C13,'Orig Sched'!$AB$9:$AB$154)" +"SUM(G13:G17)" +"TODAY()" +"N10/1000" +"N10" +"2430*31*0.09" +"5.01-0.16" +"-5000*30" +"7500*30" +"0.05*7500*30" +"SUBTOTAL(9,I10:I59)" +"SUBTOTAL(9,K9:K59)" +"SUMIF('Orig Sched'!$O$10:$AA$59,'Summary Sched'!$C13,'Orig Sched'!$AA$10:$AA$59)" +"SUMIF('Orig Sched'!$O$10:$AB$59,'Summary Sched'!$C13,'Orig Sched'!$AB$10:$AB$59)" +"SUM(G13:G20)" +"TODAY()" +"N10/1000" +"N10" +"7290-729" +"7500*31*0.05" +"5000*31*0.01" +"SUBTOTAL(9,I10:I59)" +"SUBTOTAL(9,K9:K59)" +"SUMIF('Orig Sched'!$O$10:$AA$59,'Summary Sched'!$C13,'Orig Sched'!$AA$10:$AA$59)" +"SUMIF('Orig Sched'!$O$10:$AB$59,'Summary Sched'!$C13,'Orig Sched'!$AB$10:$AB$59)" +"SUM(G13:G20)" +"J3-I3" +"K3*E3*F3" +"SUM(L3:L21)" +"F16" +"ROUND((H16/(1-E5)+E6+E7)/(1-E9)+P16+Q16,4)" +"J5-J6" +"ROUND(0.075*J7,4)" +"ROUND(0.01*J7,4)" +"B16/(1-$E$9)" +"D16-E16" +"H16+I16" +"IF(J16>F16,J16,F16)" +"IF(B16=0,0,$E$6)" +"IF(B16=0,0,$E$7)" +"$E$10" +"IF(B16=0,0,$E$11)" +"(((M16/(1-$E$5))+N16+O16)/(1-$E$9))+P16+Q16" +"L16-R16" +"R16+(((0.085*S16)*B16)/C16)" +"(((0.075*S16)*B16)/C16)*C16" +"(((0.01*S16)*B16)/C16)*C16" +"H17" +"SUM(B17:B34)" +"T3249*0.01" +"B16+(B16*$E$5)+(B16*$E$9)" +"D16-E16" +"H16+I16" +"IF(J16>F16,J16,F16)" +"ROUND(B16*L16,2)" +"H16" +"IF(B16=0,0,ROUND((N16/(1-($E$5+$E$9))-N16),4))" +"IF(B16=0,0,$E$6)" +"IF(B16=0,0,$E$7)" +"IF(B16=0,0,$E$11)" +"SUM(N16:R16)" +"ROUND(B16*S16,2)" +"M16-T16" +"ROUND(U16*0.075,2)" +"ROUND(U16*0.01,2)" +"T16+X16" +"SUM(B17:B34)" +"I17+I33+I45+I57+I73+I93" +"G8*H8" +"SUM(I8:I15)" +"SUM(I21:I31)" +"SUM(I36:I44)" +"SUM(I60:I71)" +"SUM(I76:I91)" +"SUMIF('West Gas Hot List'!$E$8:$E$91,A2,'West Gas Hot List'!$I$8:$I$91)/1000" +"CONCATENATE(""Day I "", S2)" +"CONCATENATE(""Day II "", S2)" +"CONCATENATE(""Day III "", S2)" +"CONCATENATE(""Day IV "", S2)" +"CONCATENATE(""Day V "", S2)" +"CONCATENATE(""Day VI "", S2)" +"CONCATENATE(""Day VII "", S2)" +"+A5" +"B5" +"+B6" +"AVERAGE(S3:Y3,AP3)" +"AVERAGE(Z3:AO3)" +"MAX(S3:AP3)" +"MIN(S3:AP3)" +"S3" +"S4" +"S5" +"S6" +"S7" +"S8" +"S9" +"+R3+1" +"+B7" +"+B8" +"+B9" +"+B10" +"+B11" +"+B12" +"+B13" +"+B14" +"+B15" +"+B16" +"+B17" +"+B18" +"+R3" +"VLOOKUP($R26,$R$3:$AP$9,S$25+1,FALSE)-VLOOKUP($R26,$R$15:$AP$21,S$25+1,FALSE)" +"+(C3+B3)/(C7+B7)*1000" +"+(C14+B14)/(C6+B6)*1000" +"+(C5+B5)/(C4+B4)*1000" +"+(C12+B12)/(C4+B4)*1000" +"+(C2+B2)/(C6+B6)*1000" +"+(C2+B2)/(C4+B4)*1000" +"'ZONE A DAY AHEAD'!I25" +"'ZONE A DAY AHEAD'!H13" +"O3-N3" +"'ZONE A DAY AHEAD'!I13" +"DATE(2001,9,25)" +"B4+1" +"'ZONE A DAY AHEAD'!J13" +"'ZONE A DAY AHEAD'!K13" +"B5+1" +"'EOL LINKS'!B2" +"(C7+D7)/2" +"E7-F7" +"'EOL LINKS'!I7" +"R9" +"DA9" +"(I7*16)*G7" +"'ZONE A DAY AHEAD'!L13" +"X7+Z7+AB7+AD7+AF7+AH7+AJ7+AL7+AN7+AP7+AR7+AT7+AV7+AX7+AZ7+BB7+BD7+BF7+BH7+BJ7+BL7+BN7+BP7+BR7+BT7+BV7+BX7+BZ7+CB7+CD7+CF7+CH7+CJ7+CL7+CN7+CP7+CR7+CT7+CV7+CX7" +"IF(AND(CZ7=0,DD7=0),0,(DG7+DH7)/DD7)" +"W7" +"'EOL LINKS'!B2" +"'EOL LINKS'!I5" +"'ZONE A DAY AHEAD'!M13" +"'Zone A'!CF5" +"'EOL LINKS'!B2" +"H8" +"'ZONE A DAY AHEAD'!N13" +"CZ9" +"B7" +"(Y9+AA9+AC9+AE9+AG9)/5" +"'EOL LINKS'!B2" +"'ZONE A DAY AHEAD'!O13" +"'EOL LINKS'!B2" +"'ZONE A DAY AHEAD'!P13" +"A7" +"B11+3" +"'ZONE A DAY AHEAD'!Q13" +"'EOL LINKS'!B2" +"'EOL LINKS'!I4" +"'ZONE A DAY AHEAD'!R13" +"'EOL LINKS'!B2" +"'ZONE A DAY AHEAD'!S13" +"(Y14+AA14+AC14+AE14+AG14+AI14+AM14+AQ14)/8" +"'EOL LINKS'!B2" +"'ZONE A DAY AHEAD'!T13" +"'EOL LINKS'!B2" +"'ZONE A DAY AHEAD'!U13" +"'EOL LINKS'!B2" +"'ZONE A DAY AHEAD'!V13" +"'ZONE A DAY AHEAD'!W13" +"'EOL LINKS'!B2" +"SUM(N3:N18)/16" +"'EOL LINKS'!B2" +"'EOL LINKS'!B2" +"'EOL LINKS'!B11" +"((N28*8)+(N29*16))/24" +"SUM(K7:K31)" +"SUM(K6+K32)" +"C4+E4+G4+I4+K4+M4+O4+Q4+S4+U4+W4+Y4+AA4+AC4+AE4+AG4+AI4+AK4+AM4+AO4+AQ4+AS4+AU4+AW4+AY4+BA4+BC4+BE4+BG4+BI4+BK4+BM4+BO4+BQ4+BS4+BU4+BW4+BY4+CA4+CC4" +"IF(AND(CE4=0,CI4=0),0,(CL4+CM4)/CI4)" +"B4" +"AQ5+1" +"BM5+3" +"'ZONE A POSITIONS'!B7" +"(D6+F6+H6+J6+L6)/5" +"(D11+F11+H11+L11+P11+R11+T11+V11+X11+Z11)/10" +"(J12+N12+AB12+AD12+AF12+AH12)/6" +"(J13+N13+AB13+AD13+AF13+AH13+AJ13+AL13+AN13+AP13+AR13+AT13+AV13+AX13+AZ13+BB13+BD13+BF13+BH13+BJ13+BN13+BP13+BX13+BZ13)/24" +"(D14+F14+H14+J14+L14+N14+P14+R14+T14+X14+Z14+AB14+AD14+AF14+AH14+AJ14+AL14+AN14+AP14+AR14+AT14+AV14+AX14+AZ14+BB14+BD14+BF14+BH14+BJ14+BL14)/30" +"(N15+P15+T15+V15+X15+Z15+AB15)/7" +"(D16+F16+J16+L16+P16+R16+T16+V16)/8" +"(D21+F21+L21+V21+X21+Z21+AB21+AD21+AF21+AH21+AJ21+AL21+AN21+AP21+AR21+AT21+AV21+AX21+AZ21+BB21+BD21+BF21+BH21+BJ21+BL21+BN21+BP21+BR21+BT21+BV21)/30" +"'ZONE A DAY AHEAD'!I25" +"'ZONE A DAY AHEAD'!H13" +"O3-N3" +"'ZONE A DAY AHEAD'!I13" +"DATE(2001,9,25)" +"B4+1" +"'ZONE A DAY AHEAD'!J13" +"'ZONE A POSITIONS'!R5" +"'ZONE A DAY AHEAD'!K13" +"B5+1" +"'EOL LINKS'!B17" +"(C7+D7)/2" +"E7-F7" +"'EOL LINKS'!I7" +"R9" +"DA9" +"(I7*16)*G7" +"'ZONE A DAY AHEAD'!L13" +"X7+Z7+AB7+AD7+AF7+AH7+AJ7+AL7+AN7+AP7+AR7+AT7+AV7+AX7+AZ7+BB7+BD7+BF7+BH7+BJ7+BL7+BN7+BP7+BR7+BT7+BV7+BX7+BZ7+CB7+CD7+CF7+CH7+CJ7+CL7+CN7+CP7+CR7+CT7+CV7+CX7" +"IF(AND(CZ7=0,DD7=0),0,(DG7+DH7)/DD7)" +"W7" +"C7" +"'EOL LINKS'!I5" +"'ZONE A DAY AHEAD'!M13" +"'Zone A'!CF5" +"X8+1" +"'ZONE A DAY AHEAD'!N13" +"CZ9" +"B7" +"(Y9+AA9+AC9+AE9+AG9)/5" +"'ZONE A DAY AHEAD'!O13" +"'ZONE A DAY AHEAD'!P13" +"A7" +"B11+3" +"'ZONE A DAY AHEAD'!Q13" +"'EOL LINKS'!I4" +"'ZONE A DAY AHEAD'!R13" +"'ZONE A DAY AHEAD'!S13" +"(Y14+AA14+AC14+AE14+AG14+AI14+AM14+AQ14)/8" +"'ZONE A DAY AHEAD'!T13" +"'ZONE A DAY AHEAD'!U13" +"'ZONE A DAY AHEAD'!V13" +"'ZONE A DAY AHEAD'!W13" +"SUM(N3:N18)/16" +"((N28*8)+(N29*16))/24" +"SUM(K7:K31)" +"SUM(K6+K32)" +"'ZONE G DAY AHEAD'!I25" +"'ZONE G DAY AHEAD'!H13" +"O3-N3" +"'ZONE G DAY AHEAD'!I13" +"B4+1" +"'ZONE G DAY AHEAD'!J13" +"'ZONE A POSITIONS'!R5" +"DATE(2001,9,25)" +"'ZONE G DAY AHEAD'!K13" +"B5+1" +"'EOL LINKS'!B5" +"(C7+D7)/2" +"E7-F7" +"'EOL LINKS'!I7" +"R9" +"(I7*16)*G7" +"'ZONE G DAY AHEAD'!L13" +"X7+Z7+AB7+AD7+AF7+AH7+AJ7+AL7+AN7+AP7+AR7+AT7+AV7+AX7+AZ7+BB7+BD7+BF7+BH7+BJ7+BL7+BN7+BP7+BR7+BT7+BV7+BX7+BZ7+CB7+CD7+CF7+CH7+CJ7+CL7+CN7+CP7+CR7+CT7+CV7+CX7" +"IF(AND(CZ7=0,DD7=0),0,(DG7+DH7)/DD7)" +"W7" +"'EOL LINKS'!B5" +"'EOL LINKS'!I5" +"'ZONE G DAY AHEAD'!M13" +"'Zone G'!CF5" +"'EOL LINKS'!B5" +"H8" +"'ZONE G DAY AHEAD'!N13" +"CZ9" +"B7" +"Y9" +"'EOL LINKS'!B5" +"'ZONE G DAY AHEAD'!O13" +"'EOL LINKS'!B5" +"'ZONE G DAY AHEAD'!P13" +"B11+3" +"'ZONE G DAY AHEAD'!Q13" +"'EOL LINKS'!B5" +"'EOL LINKS'!I4" +"'ZONE G DAY AHEAD'!R13" +"'EOL LINKS'!B5" +"'ZONE G DAY AHEAD'!S13" +"(Y14+AA14+AC14+AE14+AG14+AI14+AM14+AO14+AQ14+AS14+AW14+AY14+BA14+BC14+BE14)/15" +"'ZONE G DAY AHEAD'!T13" +"(AK15+AU15)/2" +"'EOL LINKS'!B5" +"'ZONE G DAY AHEAD'!U13" +"(AC16+AE16+AK16+AM16+AQ16+AS16)/6" +"'EOL LINKS'!B5" +"'ZONE G DAY AHEAD'!V13" +"(AC17+AE17+AG17+AI17+AO17+AS17)/6" +"'ZONE G DAY AHEAD'!W13" +"'EOL LINKS'!B5" +"SUM(N3:N18)/16" +"(AS19)" +"'EOL LINKS'!B7" +"'EOL LINKS'!B5" +"'EOL LINKS'!B7" +"(Y22+AA22+AC22+AE22)/4" +"(Y24+AA24+AC24+AE24+AG24+AI24+AK24+AM24)/8" +"(Y26+AA26+AC26+AE26+AG26+AI26+AK26)/7" +"((N28*8)+(N29*16))/24" +"SUM(K7:K31)" +"SUM(K6+K32)" +"C4+E4+G4+I4+K4+M4+O4+Q4+S4+U4+W4+Y4+AA4+AC4+AE4+AG4+AI4+AK4+AM4+AO4+AQ4+AS4+AU4+AW4+AY4+BA4+BC4+BE4+BG4+BI4+BK4+BM4+BO4+BQ4+BS4+BU4+BW4+BY4+CA4+CC4" +"IF(AND(CE4=0,CI4=0),0,(CL4+CM4)/CI4)" +"B4" +"AE5+1" +"AW5+3" +"'ZONE G POSITIONS'!B7" +"D6" +"(D11+F11+H11+J11+L11+N11+R11+T11+V11+X11+AB11+AD11+AF11+AH11+AJ11)/15" +"(D12+F12+H12+P12+Z12+AL12+AN12+AP12+AR12+AT12+AV12+AX12+AZ12+BB12)/14" +"(D13+F13+H13+P13+R13+T13+X13+Z13+AB13+AD13+AF13+AH13+AJ13+AL13+AN13+AT13+AV13+AX13+AZ13+BD13+BF13+BH13+BJ13)/23" +"(D14+F14+H14+P14+R14+T14+X14+Z14+AB14+AD14+AF14+AH14+AJ14+AL14+AN14+AP14+AR14+AT14+AZ14+BB14+BH14)/21" +"(X16+AF16+AH16+AZ16)/4" +"(D17+F17+H17+J17+L17+N17+P17+R17+T17+V17+X17+Z17+AB17+AD17+AJ17+AP17+AR17+AT17)/18" +"(D21+F21+H21+J21+L21+N21+Z21+AB21+AF21+AJ21+AL21+AP21+AR21+AT21+AV21+AX21+AZ21+BB21+BD21+BF21+BH21+BJ21+BL21+BN21+BP21+BR21+BT21+BV21)/28" +"'ZONE A DAY AHEAD'!I25" +"'ZONE A DAY AHEAD'!H13" +"O3-N3" +"'ZONE A DAY AHEAD'!I13" +"DATE(2001,9,25)" +"B4+1" +"'ZONE A DAY AHEAD'!J13" +"'ZONE A POSITIONS'!R5" +"'ZONE A DAY AHEAD'!K13" +"B5+1" +"'EOL LINKS'!B18" +"(C7+D7)/2" +"E7-F7" +"'EOL LINKS'!I7" +"R9" +"DA9" +"(I7*16)*G7" +"'ZONE A DAY AHEAD'!L13" +"X7+Z7+AB7+AD7+AF7+AH7+AJ7+AL7+AN7+AP7+AR7+AT7+AV7+AX7+AZ7+BB7+BD7+BF7+BH7+BJ7+BL7+BN7+BP7+BR7+BT7+BV7+BX7+BZ7+CB7+CD7+CF7+CH7+CJ7+CL7+CN7+CP7+CR7+CT7+CV7+CX7" +"IF(AND(CZ7=0,DD7=0),0,(DG7+DH7)/DD7)" +"W7" +"C7" +"'EOL LINKS'!I5" +"'ZONE A DAY AHEAD'!M13" +"'Zone A'!CF5" +"X8+1" +"AD8+3" +"'ZONE A DAY AHEAD'!N13" +"CZ9" +"B7" +"(Y9+AA9+AC9+AE9+AG9)/5" +"'ZONE A DAY AHEAD'!O13" +"'ZONE A DAY AHEAD'!P13" +"A7" +"B11+3" +"'ZONE A DAY AHEAD'!Q13" +"'EOL LINKS'!I4" +"'ZONE A DAY AHEAD'!R13" +"'ZONE A DAY AHEAD'!S13" +"(Y14+AA14+AC14+AE14+AG14+AI14+AM14+AQ14)/8" +"'ZONE A DAY AHEAD'!T13" +"'ZONE A DAY AHEAD'!U13" +"'ZONE A DAY AHEAD'!V13" +"'ZONE A DAY AHEAD'!W13" +"SUM(N3:N18)/16" +"((N28*8)+(N29*16))/24" +"SUM(K7:K31)" +"SUM(K6+K32)" +"'ZONE J DAY AHEAD'!I25" +"'ZONE J DAY AHEAD'!H13" +"O3-N3" +"'ZONE J DAY AHEAD'!I13" +"B4+1" +"'ZONE J DAY AHEAD'!J13" +"'ZONE G POSITIONS'!R5" +"DATE(2001,9,25)" +"'ZONE J DAY AHEAD'!K13" +"B5+1" +"'EOL LINKS'!B8" +"(C7+D7)/2" +"E7-F7" +"'EOL LINKS'!I7" +"R9" +"DA9" +"(I7*16)*G7" +"'ZONE J DAY AHEAD'!L13" +"X7+Z7+AB7+AD7+AF7+AH7+AJ7+AL7+AN7+AP7+AR7+AT7+AV7+AX7+AZ7+BB7+BD7+BF7+BH7+BJ7+BL7+BN7+BP7+BR7+BT7+BV7+BX7+BZ7+CB7+CD7+CF7+CH7+CJ7+CL7+CN7+CP7+CR7+CT7+CV7+CX7" +"IF(AND(CZ7=0,DD7=0),0,(DG7+DH7)/DD7)" +"W7" +"'EOL LINKS'!B8" +"H7" +"'ZONE J DAY AHEAD'!M13" +"'Zone J'!CF5" +"'EOL LINKS'!B8" +"'ZONE J DAY AHEAD'!N13" +"CZ9" +"B7" +"Y9" +"'EOL LINKS'!B8" +"'ZONE J DAY AHEAD'!O13" +"'EOL LINKS'!B8" +"'ZONE J DAY AHEAD'!P13" +"B11+3" +"'ZONE J DAY AHEAD'!Q13" +"'EOL LINKS'!B8" +"'ZONE J DAY AHEAD'!R13" +"'EOL LINKS'!B8" +"'ZONE J DAY AHEAD'!S13" +"(Y14+AA14+AC14+AE14+AG14+AI14+AK14+AM14+AQ14+AS14+AU14)/11" +"'EOL LINKS'!B8" +"'ZONE J DAY AHEAD'!T13" +"(AO15+AW15)/2" +"'EOL LINKS'!B5" +"'ZONE J DAY AHEAD'!U13" +"'EOL LINKS'!B8" +"'ZONE J DAY AHEAD'!V13" +"'EOL LINKS'!B10" +"'ZONE J DAY AHEAD'!W13" +"SUM(N3:N18)/16" +"(Y19+AA19)/2" +"'EOL LINKS'!B10" +"'EOL LINKS'!B8" +"'EOL LINKS'!B10" +"(Y25+AA25+AC25+AE25)/4" +"'EOL LINKS'!B13" +"(Y27+AA27+AC27+AE27+AG27+AI27+AK27+AM27+AO27+AQ27)/10" +"(Y28+AA28+AC28+AE28+AG28)/5" +"((N28*8)+(N29*16))/24" +"SUM(K7:K31)" +"SUM(K6+K32)" +"C4+E4+G4+I4+K4+M4+O4+Q4+S4+U4+W4+Y4+AA4+AC4+AE4+AG4+AI4+AK4+AM4+AO4+AQ4+AS4+AU4+AW4+AY4+BA4+BC4+BE4+BG4+BI4+BK4+BM4+BO4+BQ4+BS4+BU4+BW4+BY4+CA4+CC4" +"IF(AND(CE4=0,CI4=0),0,(CL4+CM4)/CI4)" +"B4" +"Y5+1" +"AU5+3" +"'ZONE J POSITIONS'!B7" +"D6" +"(D11+F11+H11+J11+L11+N11+P11+R11+V11+X11+Z11)/11" +"(T12+AB12+AD12+AF12+AH12+AJ12+AL12+AN12+AP12+AR12+AT12+AV12+AX12+AZ12)/14" +"(T13+AB13+AD13+AF13+AH13+AJ13+AL13+AN13+AP13+AR13+AT13+AV13+AX13+AZ13+BB13+BD13+BF13)/17" +"(T14+AB14+AD14+AF14+AH14+AJ14+AL14+AN14+AP14+AR14+AT14+AV14+AX14+AZ14+BB14+BD14+BH14)/17" +"(T16+AD16+AF16+AH16+AJ16+AN16+AP16+AR16+AX16+BD16)/10" +"(T17+AD17+AF17+AH17+AJ17+AN17+AP17+AR17+AX17+BD17+BL17+BR17+BT17)/13" +"(D21+F21+H21+J21+L21+P21+R21+T21+V21+X21+AB21+AD21+AF21+AJ21+AL21+AN21+AP21+AR21)/18" +"(D24+F24+H24+J24+L24+P24+R24+T24+V24+X24+AB24+AD24+AF24+AJ24+AL24+AN24+AP24+AR24+AT24+AV24+AX24+AZ24+BB24+BD24+BF24+BH24+BJ24+BL24+BN24+BP24)/30" +"'ZONE A DAY AHEAD'!I25" +"'ZONE A DAY AHEAD'!H13" +"O3-N3" +"'ZONE A DAY AHEAD'!I13" +"DATE(2001,9,25)" +"B4+1" +"'ZONE A DAY AHEAD'!J13" +"'ZONE A POSITIONS'!R5" +"'ZONE A DAY AHEAD'!K13" +"B5+1" +"'EOL LINKS'!B19" +"(C7+D7)/2" +"E7-F7" +"'EOL LINKS'!I7" +"R9" +"DA9" +"(I7*16)*G7" +"'ZONE A DAY AHEAD'!L13" +"X7+Z7+AB7+AD7+AF7+AH7+AJ7+AL7+AN7+AP7+AR7+AT7+AV7+AX7+AZ7+BB7+BD7+BF7+BH7+BJ7+BL7+BN7+BP7+BR7+BT7+BV7+BX7+BZ7+CB7+CD7+CF7+CH7+CJ7+CL7+CN7+CP7+CR7+CT7+CV7+CX7" +"IF(AND(CZ7=0,DD7=0),0,(DG7+DH7)/DD7)" +"W7" +"C7" +"'EOL LINKS'!I5" +"'ZONE A DAY AHEAD'!M13" +"'Zone A'!CF5" +"X8+1" +"AD8+3" +"'ZONE A DAY AHEAD'!N13" +"CZ9" +"B7" +"(Y9+AA9+AC9+AE9+AG9)/5" +"'ZONE A DAY AHEAD'!O13" +"'ZONE A DAY AHEAD'!P13" +"A7" +"B11+3" +"'ZONE A DAY AHEAD'!Q13" +"'EOL LINKS'!I4" +"'ZONE A DAY AHEAD'!R13" +"'ZONE A DAY AHEAD'!S13" +"(Y14+AA14+AC14+AE14+AG14+AI14+AM14+AQ14)/8" +"'ZONE A DAY AHEAD'!T13" +"'ZONE A DAY AHEAD'!U13" +"'ZONE A DAY AHEAD'!V13" +"'ZONE A DAY AHEAD'!W13" +"SUM(N3:N18)/16" +"((N28*8)+(N29*16))/24" +"SUM(K7:K31)" +"SUM(K6+K32)" +"'ZONE J DAY AHEAD'!I25" +"'ZONE J DAY AHEAD'!H13" +"O3-N3" +"'EOL LINKS'!B3" +"(C4+D4)/2" +"E4-F4" +"'EOL LINKS'!I6" +"(I4*16)*G4" +"'ZONE J DAY AHEAD'!I13" +"B4+1" +"'EOL LINKS'!B11" +"'EOL LINKS'!I6" +"'ZONE J DAY AHEAD'!J13" +"'ZONE J POSITIONS'!R5" +"DATE(2001,9,10)" +"SUM(K2:K5)" +"'ZONE J DAY AHEAD'!K13" +"B5+1" +"'EOL LINKS'!B14" +"'EOL LINKS'!I7" +"CX9" +"'ZONE J DAY AHEAD'!L13" +"V7+X7+Z7+AB7+AD7+AF7+AH7+AJ7+AL7+AN7+AP7+AR7+AT7+AV7+AX7+AZ7+BB7+BD7+BF7+BH7+BJ7+BL7+BN7+BP7+BR7+BT7+BV7+BX7+BZ7+CB7+CD7+CF7+CH7+CJ7+CL7+CN7+CP7+CR7+CT7+CV7" +"IF(AND(CX7=0,DB7=0),0,(DE7+DF7)/DB7)" +"U7" +"C7" +"'EOL LINKS'!I5" +"'ZONE J DAY AHEAD'!M13" +"'Zone J'!CF5" +"AL8+1" +"'ZONE J DAY AHEAD'!N13" +"CX9" +"B7" +"(W9+Y9+AA9+AC9)/4" +"'ZONE J DAY AHEAD'!O13" +"'ZONE J DAY AHEAD'!P13" +"B11+3" +"'ZONE J DAY AHEAD'!Q13" +"'EOL LINKS'!I4" +"'ZONE J DAY AHEAD'!R13" +"'ZONE J DAY AHEAD'!S13" +"'ZONE J DAY AHEAD'!T13" +"'ZONE J DAY AHEAD'!U13" +"'ZONE J DAY AHEAD'!V13" +"'ZONE J DAY AHEAD'!W13" +"SUM(N3:N18)/16" +"((N28*8)+(N29*16))/24" +"SUM(K4:K31)" +"SUM(K10+K32)" +"(((T34*U34)*X34)+(T35*U35)*X35)/U37" +"Z34+Z35" +"(U34*T34)+(U35*T35)" +"X36" +"Z37*Z34" +"Z42/Z36" +"H19+J19+L19+N19+P19+R19+T19+V19+X19+Z19+AB19+AD19+AF19+AH19+AJ19+AL19+AN19+AP19+AR19+AT19+AV19+AX19+AZ19+BB19+BD19+BF19+BH19+BJ19+BL19+BN19+BP19+BR19+BT19+BV19+BX19+BZ19+CB19+CD19+CF19+CH19" +"IF(AND(CJ19=0,CN19=0),0,(CQ19+CR19)/CN19)" +"G19" +"(I23+K23+M23+O23+Q23+S23+U23+W23)/8" +"(I24+K24+M24+O24+Q24+S24+U24+W24+Y24+AA24+AC24+AE24)/12" +"(I25+K25+M25+O25+S25)/5" +"(I26+K26+M26+O26+Q26+S26+U26+W26+AA26+AC26+AE26)/11" +"(Y27+AG27+AI27+AK27+AM27+AO27+AQ27+AS27+AU27+AW27+AY27+BA27+BC27+BE27)/14" +"(Y28+AG28+AI28+AK28+AM28+AO28+AQ28+AS28+AU28+AW28+AY28+BA28+BC28+BE28+BG28+BI28+BK28)/17" +"(Y29+AG29+AI29+AK29+AM29+AO29+AQ29+AS29+AU29+AW29+AY29+BA29+BC29+BE29+BG29+BI29+BM29)/17" +"(Y31+AI31+AK31+AM31+AO31+AS31+AU31+AW31+BC31+BI31)/10" +"'ZONE J DAY AHEAD'!H13" +"O3-N3" +"'EOL LINKS'!B3" +"(C4+D4)/2" +"E4-F4" +"'EOL LINKS'!I6" +"(I4*16)*G4" +"'ZONE J DAY AHEAD'!I13" +"B4+1" +"'EOL LINKS'!B11" +"'EOL LINKS'!I6" +"'ZONE J DAY AHEAD'!J13" +"'ZONE A OFFPEAK'!R5" +"DATE(2001,9,10)" +"SUM(K2:K5)" +"'ZONE J DAY AHEAD'!K13" +"B5+1" +"'EOL LINKS'!B15" +"'EOL LINKS'!I7" +"CX9" +"'ZONE J DAY AHEAD'!L13" +"V7+X7+Z7+AB7+AD7+AF7+AH7+AJ7+AL7+AN7+AP7+AR7+AT7+AV7+AX7+AZ7+BB7+BD7+BF7+BH7+BJ7+BL7+BN7+BP7+BR7+BT7+BV7+BX7+BZ7+CB7+CD7+CF7+CH7+CJ7+CL7+CN7+CP7+CR7+CT7+CV7" +"IF(AND(CX7=0,DB7=0),0,(DE7+DF7)/DB7)" +"U7" +"C7" +"'EOL LINKS'!I5" +"'ZONE J DAY AHEAD'!M13" +"'Zone J'!CE5" +"Z8+1" +"'ZONE J DAY AHEAD'!N13" +"CX9" +"B7" +"W9" +"'ZONE J DAY AHEAD'!O13" +"'ZONE J DAY AHEAD'!P13" +"B11+3" +"'ZONE J DAY AHEAD'!Q13" +"'EOL LINKS'!C8" +"'EOL LINKS'!I4" +"'ZONE J DAY AHEAD'!R13" +"'ZONE J DAY AHEAD'!S13" +"'ZONE J DAY AHEAD'!T13" +"'ZONE J DAY AHEAD'!U13" +"'ZONE J DAY AHEAD'!V13" +"'ZONE J DAY AHEAD'!W13" +"SUM(N3:N18)/16" +"C19" +"((N28*8)+(N29*16))/24" +"SUM(C11:C31)/21" +"SUM(K11:K31)" +"SUM(K10+K32)" +"(((T38*U38)*X38)+(T39*U39)*X39)/U41" +"Z38+Z39" +"(U38*T38)+(U39*T39)" +"X40" +"Z41*Z38" +"Z46/Z40" +"'ZONE J DAY AHEAD'!I25" +"'ZONE J DAY AHEAD'!H13" +"O3-N3" +"'EOL LINKS'!B3" +"(C4+D4)/2" +"E4-F4" +"'EOL LINKS'!I6" +"(I4*16)*G4" +"'ZONE J DAY AHEAD'!I13" +"B4+1" +"'EOL LINKS'!B11" +"'EOL LINKS'!I6" +"'ZONE J DAY AHEAD'!J13" +"DATE(2001,9,10)" +"SUM(K2:K5)" +"'ZONE J DAY AHEAD'!K13" +"B5+1" +"'EOL LINKS'!I7" +"'ZONE J DAY AHEAD'!L13" +"V7+X7+Z7+AB7+AD7+AF7+AH7+AJ7+AL7+AN7+AP7+AR7+AT7+AV7+AX7+AZ7+BB7+BD7+BF7+BH7+BJ7+BL7+BN7+BP7+BR7+BT7+BV7+BX7+BZ7+CB7+CD7+CF7+CH7+CJ7+CL7+CN7+CP7+CR7+CT7+CV7" +"IF(AND(CX7=0,DB7=0),0,(DE7+DF7)/DB7)" +"U7" +"'EOL LINKS'!B12" +"'EOL LINKS'!I5" +"'ZONE J DAY AHEAD'!M13" +"'Zone J'!CF5" +"X8+1" +"'EOL LINKS'!B12" +"H8" +"CX11" +"'ZONE J DAY AHEAD'!N13" +"CX9" +"B7" +"'EOL LINKS'!B12" +"'ZONE J DAY AHEAD'!O13" +"'EOL LINKS'!B8" +"'ZONE J DAY AHEAD'!P13" +"(W11+Y11+AA11+AC11+AE11+AG11+AI11+AK11)/8" +"B11+3" +"'EOL LINKS'!B8" +"'ZONE J DAY AHEAD'!Q13" +"(W12+Y12+AA12+AC12+AE12+AG12+AI12+AK12+AM12+AO12+AQ12+AS12)/12" +"'EOL LINKS'!B8" +"'EOL LINKS'!I4" +"R15" +"'ZONE J DAY AHEAD'!R13" +"(W13+Y13+AA13+AC13+AG13)/5" +"'EOL LINKS'!B8" +"'ZONE J DAY AHEAD'!S13" +"(W14+Y14+AA14+AC14+AE14+AG14+AI14+AK14+AO14+AQ14+AS14)/11" +"'EOL LINKS'!B8" +"'ZONE J DAY AHEAD'!T13" +"(AM15+AU15)/2" +"'ZONE J DAY AHEAD'!U13" +"'ZONE J DAY AHEAD'!V13" +"'EOL LINKS'!B8" +"'ZONE J DAY AHEAD'!W13" +"SUM(N3:N18)/16" +"(W19+Y19)/2" +"(AA20)" +"C19" +"(W24+Y24+AA24)/3" +"((N28*8)+(N29*16))/24" +"SUM(C11:C31)/21" +"SUM(K11:K31)" +"SUM(K8+K30)" +"(((T34*U34)*X34)+(T35*U35)*X35)/U37" +"Z34+Z35" +"(U34*T34)+(U35*T35)" +"X36" +"Z37*Z34" +"Z42/Z36" +"AVERAGE(H9:L9,A15:K15)" +"AVERAGE(A9:G9,L15)" +"A9" +"AVERAGE(A9:L15)" +"B9" +"AVERAGE(H25:H40)" +"C9" +"D9" +"AVERAGE(H18:H24,H41)" +"E9" +"F9" +"AVERAGE(H18:H41)" +"G9" +"H9" +"I9" +"J9" +"K9" +"L9" +"M9" +"N9" +"O9" +"P9" +"Q9" +"R9" +"S9" +"T9" +"U9" +"V9" +"W9" +"X9" +"AVERAGE(H9:L9,A15:K15)" +"AVERAGE(A9:G9,L15)" +"A9" +"AVERAGE(A9:L15)" +"B9" +"AVERAGE(H25:H40)" +"C9" +"D9" +"AVERAGE(H18:H24,H41)" +"E9" +"F9" +"AVERAGE(H18:H41)" +"G9" +"H9" +"I9" +"J9" +"K9" +"L9" +"M9" +"N9" +"O9" +"P9" +"Q9" +"R9" +"S9" +"T9" +"U9" +"V9" +"W9" +"X9" +"AVERAGE(H9:L9,A15:K15)" +"AVERAGE(A9:G9,L15)" +"A9" +"AVERAGE(A9:L15)" +"B9" +"AVERAGE(H25:H40)" +"C9" +"D9" +"AVERAGE(H18:H24,H41)" +"E9" +"F9" +"AVERAGE(H18:H41)" +"G9" +"H9" +"I9" +"J9" +"K9" +"L9" +"M9" +"N9" +"O9" +"P9" +"Q9" +"R9" +"S9" +"T9" +"U9" +"V9" +"W9" +"X9" +"A2" +"DATA!B108" +"AVERAGE(B2:C2)-AC2" +"DATA!B77" +"(AVERAGE(F2:G2)-X2)" +"(F2/$B2)*1000" +"(G2/$C2)*1000" +"AVERAGE(I2:J2)-AF2" +"DATA!B99" +"AVERAGE(M2:N2)-AB2" +"AVERAGE(P2:Q2)-AJ2" +"Marks!T2" +"Marks!V2" +"Marks!S2" +"(X2/$AC2)*1000" +"DATA!B107" +"DATA!B74" +"(F3/B3)*1000" +"DATA!B96" +"Marks!C3" +"$AC4+$D$13" +"Marks!T3" +"Marks!V3" +"Marks!S3" +"DATA!B66" +"DATA!B89" +"DATA!B71" +"DATA!B93" +"$AC7+$D$12" +"DATA!B91" +"DATA!B67" +"DATA!B90" +"DATA!B78" +"DATA!B100" +"DATA!B103" +"DATA!B64" +"DATA!B87" +"Marks!T9" +"Marks!V9" +"Marks!S9" +"DATA!B106" +"Marks!T34" +"Marks!T34" +"Marks!T34" +"Marks!V34" +"Marks!S34" +"+DATA!B2" +"DATA!C54" +"AVERAGE(B16:C16)-$Y2" +"(B16/$B2)*1000" +"(C16/$C2)*1000" +"AVERAGE(E16:F16)-AG2" +"DATA!B36" +"AVERAGE(I16:J16)-$Z2" +"AVERAGE(L16:M16)-AH2" +"DATA!B18" +"AVERAGE(P16:Q16)-$AA2" +"AVERAGE(S16:T16)-AI2" +"DATA!B51" +"DATA!B15" +"DATA!B34" +"DATA!B43" +"DATA!B24" +"DATA!B6" +"DATA!B48" +"DATA!B30" +"DATA!B12" +"DATA!B28" +"DATA!B10" +"DATA!B45" +"DATA!B26" +"DATA!B8" +"DATA!B55" +"DATA!B37" +"DATA!B19" +"DATA!B41" +"DATA!B22" +"B16-G2" +"C16-F2" +"AVERAGE(B29:C29)-(Y2-X2)" +"I16-C16" +"J16-B16" +"AVERAGE(F29:G29)-(Z2-Y2)" +"P16-J16" +"Q16-I16" +"AVERAGE(J29:K29)-(AA2-Z2)" +"I16-N2" +"J16-M2" +"AVERAGE(N29:O29)-(Z2-AB2)" +"VLOOKUP($A2,[1]Peak_Forward!$A$7:$L$70,2,0)" +"VLOOKUP($A2,[1]Peak_Forward!$A$7:$L$70,6,0)" +"VLOOKUP($A2,[1]Peak_Forward!$A$7:$L$70,7,0)" +"VLOOKUP($A2,[1]Peak_Forward!$A$7:$L$70,10,0)" +"VLOOKUP($A2,[1]Peak_Forward!$A$7:$L$70,11,0)" +"VLOOKUP($A2,[1]Peak_Forward!$A$7:$L$70,12,0)" +"VLOOKUP($A2,[1]Fuel_Px!$I$7:$N$70,2,0)" +"VLOOKUP($A2,[1]Fuel_Px!$I$7:$N$70,6,0)" +"I2-H2" +"B2" +"[1]Peak_Forward!B8" +"[1]Peak_Forward!F8" +"[1]Peak_Forward!J8" +"AVERAGE(B3:B5)" +"AVERAGE(B6:B7)" +"AVERAGE(B8:B9)" +"B10" +"AVERAGE(B12:B13)" +"AVERAGE(B6:B17)" +"AVERAGE(B15:B17)" +"AVERAGE(B18:B19)" +"AVERAGE(B20:B21)" +"B22" +"AVERAGE(B24:B25)" +"AVERAGE(B18:B29)" +"AVERAGE(B27:B29)" +"AVERAGE(B30:B31)" +"AVERAGE(B32:B33)" +"B34" +"AVERAGE(B36:B37)" +"AVERAGE(B30:B41)" +"AVERAGE(B39:B41)" +"AVERAGE(B4:B8)" +"AVERAGE(B16:B20)" +"AVERAGE(B28:B32)" +"'ZONE A POSITIONS'!B7" +"'ZONE A POSITIONS'!R9" +"'ZONE G POSITIONS'!R9" +"'ZONE J POSITIONS'!R9" +"+B4+C4+D4" +"+E4" +"A4" +"'ZONE A POSITIONS'!E4" +"'[3]NYISO A'!H12" +"'[3]NYISO G'!H12" +"'[3]NYISO J'!H12" +"+P6-O6" +"'ZONE A POSITIONS'!E8" +"'ZONE G POSITIONS'!E8" +"'ZONE J POSITIONS'!E8" +"'[3]NYISO A'!H21" +"'[3]NYISO G'!H21" +"'[3]NYISO J'!H21" +"'[3]NYISO A'!H28" +"'[3]NYISO G'!H28" +"'[3]NYISO J'!H28" +"'[3]NYISO A'!H35" +"'[3]NYISO G'!H35" +"'[3]NYISO J'!H35" +"'[3]NYISO A'!H44" +"'[3]NYISO G'!H44" +"'[3]NYISO J'!H44" +"N38" +"+[3]Summary!U47" +"'[3]NYISO J'!H61" +"'[3]NYISO G'!F58" +"CONCATENATE(LOOKUP(C60,A41:A55,B60:B74),"" - "",LOOKUP(C61,A41:A55,B60:B74))" +"CONCATENATE(LOOKUP(C61,A41:A55,B60:B74),"" - "",LOOKUP(C62,A41:A55,B60:B74))" +"CONCATENATE(LOOKUP(C60,A41:A55,B60:B74),"" - "",LOOKUP(C62,A41:A55,B60:B74))" +"C1" +"IF($C$66=1,OFFSET(DATA!$AN$5,$U9,LOOKUP($C$60,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)),OFFSET(DATA!$CG$5,$U9,LOOKUP($C$60,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)))" +"IF($C$66=1,OFFSET(DATA!$AN$5,$U9,LOOKUP($C$60,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+1),OFFSET(DATA!$CG$5,$U9,LOOKUP($C$60,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+1))" +"IF($C$66=1,OFFSET(DATA!$AN$5,$U9,LOOKUP($C$60,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+2),OFFSET(DATA!$CG$5,$U9,LOOKUP($C$60,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+2))" +"IF($E$66=1,OFFSET(DATA!$AN$5,$U9,LOOKUP($C$61,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)),OFFSET(DATA!$CG$5,$U9,LOOKUP($C$61,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)))" +"IF($E$66=1,OFFSET(DATA!$AN$5,$U9,LOOKUP($C$61,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+1),OFFSET(DATA!$CG$5,$U9,LOOKUP($C$61,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+1))" +"IF($E$66=1,OFFSET(DATA!$AN$5,$U9,LOOKUP($C$61,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+2),OFFSET(DATA!$CG$5,$U9,LOOKUP($C$61,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+2))" +"IF($F$66=1,OFFSET(DATA!$AN$5,$U9,LOOKUP($C$62,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)),OFFSET(DATA!$CG$5,$U9,LOOKUP($C$62,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)))" +"IF($F$66=1,OFFSET(DATA!$AN$5,$U9,LOOKUP($C$62,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+1),OFFSET(DATA!$CG$5,$U9,LOOKUP($C$62,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+1))" +"IF($F$66=1,OFFSET(DATA!$AN$5,$U9,LOOKUP($C$62,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+2),OFFSET(DATA!$CG$5,$U9,LOOKUP($C$62,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+2))" +"IF($H$63=1,C9-F9,IF($H$63=2,D9-G9,IF($H$63=3,E9-H9,"""")))" +"+IF($H$63=1,F9-I9,IF($H$63=2,G9-J9,IF($H$63=3,H9-K9,"""")))" +"IF($H$63=1,C9-I9,IF($H$63=2,D9-J9,IF($H$63=3,E9-K9,"""")))" +"IF($K$63=1,LOAD!T5,LOAD!U5)" +"IF($K$63=1,LOAD!Z5,LOAD!AA5)" +"+O9-P9" +"IF($K$63=1,LOAD!V5,LOAD!W5)" +"R9-S9" +"+DATA!AK5" +"+IF(W9<6,C9,"""")" +"+IF(W9<6,D9,"""")" +"+IF($W$9>5,IF($W$9<8,C9,""""),"""")" +"+IF(W9>5,IF(W9<8,D9,""""),"""")" +"+E9" +"+IF(W9>5,E9,"""")" +"+IF(W9<6,F9,"""")" +"+IF(W9<6,G9,"""")" +"+IF(W9>5,IF(W9<8,F9,""""),"""")" +"+IF(W9>5,IF(W9<8,G9,""""),"""")" +"+H9" +"+IF(W9>5,H9,"""")" +"+IF(W9<6,I9,"""")" +"+IF(W9<6,J9,"""")" +"+IF(W9>5,IF(W9<8,I9,""""),"""")" +"+IF(W9>5,IF(W9<8,J9,""""),"""")" +"+K9" +"+IF(W9>5,K9,"""")" +"B9+1" +"+IF(W10>5,IF(W10<8,C10,""""),"""")" +"+X46" +"+AD46" +"+AJ46" +"+Y46" +"+AE46" +"+AK46" +"+SUM(X9:X39)" +"+Z46" +"+AF46" +"+AL46" +"+COUNTIF(X9:X39,"">0"")" +"+AA46" +"+AG46" +"+AM46" +"+COUNTIF(X9:X39,""<0"")" +"+AB46" +"+AH46" +"+AN46" +"SUM(X43:X44)" +"+AC50" +"+AI50" +"+AO50" +"+X42/X45" +"+Y42+AC42" +"+AO42+AK42" +"+Y45+AC45" +"+AI45+AE45" +"+AC48/AC49" +"+IF(X43>0,X43,"""")" +"SUM(B2:L2)" +"STRIPS!C1" +"MAX(OFFSET($M$1,$S$1+$R5,0,24,1))" +"MIN(OFFSET($M$1,$S$1+$R5,0,24,1))" +"MAX(OFFSET($O$1,$S$1+$R5,0,24,1))" +"MIN(OFFSET($O$1,$S$1+$R5,0,24,1))" +"MAX(OFFSET($N$1,$S$1+$R5,0,24,1))" +"MIN(OFFSET($N$1,$S$1+$R5,0,24,1))" +"MAX(OFFSET($P$1,$S$1+$R5,0,24,1))" +"MIN(OFFSET($P$1,$S$1+$R5,0,24,1))" +"S5+1" +"MAX(OFFSET($M$1,$S$1+$R6-1,0,24,1))" +"MIN(OFFSET($M$1,$S$1+$R6-1,0,24,1))" +"MAX(OFFSET($O$1,$S$1+$R6-1,0,24,1))" +"MIN(OFFSET($O$1,$S$1+$R6-1,0,24,1))" +"MAX(OFFSET($N$1,$S$1+$R6-1,0,24,1))" +"MIN(OFFSET($N$1,$S$1+$R6-1,0,24,1))" +"C9361+E9361+H9361+K9361+L9361" +"B9361+D9361+F9361+G9361+I9361+J9361" +"+AK1-1" +"+VLOOKUP(AM5,A:AG,33,TRUE)" +"STRIPS!C1" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($P$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$2+$AL5,0,24,1),""Off"",OFFSET($P$1,$AK$2+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$1+$AL5,0,24,1),"">0"",OFFSET($P$1,$AK$2+$AL5,0,24,2))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($G$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($G$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($G$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($K$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($K$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($K$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($N$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($N$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($N$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($F$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($F$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($F$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($M$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($M$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($M$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($O$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($O$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($O$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($E$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($E$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($E$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($C$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($C$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($C$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($L$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($L$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($L$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($I$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($I$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($I$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($B$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($B$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($B$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($J$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($J$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($J$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($D$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($D$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($D$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($H$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($H$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($H$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($AE$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($AE$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($AE$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($V$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($V$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($V$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($Z$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($Z$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($Z$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($AC$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($AC$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($AC$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($U$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($U$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($U$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($AB$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($AB$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($AB$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($AD$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($AD$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($AD$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($T$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($T$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($T$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($R$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($R$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($R$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($AA$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($AA$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($AA$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($X$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($X$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($X$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($Q$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($Q$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($Q$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($Y$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($Y$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($Y$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($S$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($S$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($S$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($W$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($W$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($W$1,$AK$2+$AL5,0,24,1))/24" +"AM5+1" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($G$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($K$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($N$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($F$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($M$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($O$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($E$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($C$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($L$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($I$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($B$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($J$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($D$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($H$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($AE$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($V$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($Z$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($AC$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($U$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($AB$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($AD$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($T$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($R$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($AA$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($X$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($Q$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($Y$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($S$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($W$1,$AK$2+$AL6,0,24,1))/8" +"IF(OR(HOUR(A9356)<7,HOUR(A9356)>22),""Off"",""On"")" +"+WEEKDAY(A9356,2)" +"+AD15962-AG15962" +"+AH15962*100" +"+AD16082-AG16082-2" +"+MONTH(A2)" +"+WEEKDAY(A2,2)" +"+IF(OR(C2=6,C2=7),0,E2-D2)" +"+IF(OR(C2=6,C2=7),0,E2-G2)" +"+IF(OR(C2=6,C2=7),0,1)" +"+SUM($F$2:$F$61)/SUM($P$2:$P$61)" +"+MIN($F$2:$F$61)" +"+MAX($F$2:$F$61)" +"+SUMIF($B$2:$B$275,O4,$F$2:$F$275)/SUMIF($B$2:$B$275,O4,$P$2:$P$275)" +"+MIN($F$2:$F$32)" +"+MAX($F$2:$F$32)" +"+MIN($F$33:$F$61)" +"+MAX($F$33:$F$61)" +"+O4+1" +"+MIN($F$62:$F$92)" +"+MAX($F$62:$F$92)" +"+MIN($F$93:$F$122)" +"+MAX($F$93:$F$122)" +"+MIN($F$123:$F$153)" +"+MAX($F$123:$F$153)" +"+MIN($F$154:$F$183)" +"+MAX($F$154:$F$183)" +"+MIN($F$184:$F$214)" +"+MAX($F$184:$F$214)" +"+MIN($F$215:$F$245)" +"+MAX($F$215:$F$245)" +"+MIN($F$246:$F$274)" +"+MAX($F$246:$F$274)" +"+SUM($F$2:$F$275)/SUM($P$2:$P$275)" +"+MIN($F$2:$F$275)" +"+MAX($F$2:$F$275)" +"+SUM(H2:H61)/SUM(P2:P61)" +"+MIN($H$2:$H$61)" +"+MAX($H$2:$H$61)" +"+SUMIF($B$2:$B$275,O4,$H$2:$H$275)/SUMIF($B$2:$B$275,O4,$P$2:$P$275)" +"+MIN($H$2:$H$32)" +"+MAX($H$2:$H$32)" +"+MIN($H$33:$H$61)" +"+MAX($H$33:$H$61)" +"+MIN($H$62:$H$92)" +"+MAX($H$62:$H$92)" +"+MIN($H$93:$H$122)" +"+MAX($H$93:$H$122)" +"+MIN($H$123:$H$153)" +"+MAX($H$123:$H$153)" +"+MIN($H$154:$H$183)" +"+MAX($H$154:$H$183)" +"+MIN($H$184:$H$214)" +"+MAX($H$184:$H$214)" +"+MIN($H$215:$H$245)" +"+MAX($H$215:$H$245)" +"+MIN($H$246:$H$274)" +"+MAX($H$246:$H$274)" +"+SUM($H$2:$H$275)/SUM($P$2:$P$275)" +"+MIN($H$2:$H$275)" +"+MAX($H$2:$H$275)" +"B2" +"B2" +"B2" +"B2" +"B2" +"B2" +"MAX(L11:L34)" +"AVERAGE(L11:L34)" +"TIME((C54-1),0,0)" +"TIME(D54-1,0,0)" +"$B$2+C55" +"STDEV(C57,C58)" +"STDEV(C57,C59)" +"B2" +"TIME((C54-1),0,0)" +"TIME(D54-1,0,0)" +"$B$2+C55" +"STDEV(C57,C58)" +"STDEV(C57,C59)" +"TODAY()" +"EOMONTH(E1,12)" +"+B3" +"+F4*F6" +"+E4*(1+F$8)" +"+B3/B4" +"+E6-$C$6" +"F6" +"+B5/B3" +"+E8" +"-E3" +"+E5" +"+F3" +"XIRR(E15:F15,E1:F1)" +"SUM($E$10:$E$11)" +"+F12" +"XIRR(E16:G16,E1:G1)" +"+F$11" +"+G12" +"XIRR(E17:H17,E1:H1)" +"+H12" +"XIRR(E18:I18,E1:I1)" +"XIRR(E19:J19,E1:J1)" +"+J12" +"XIRR(E20:K20,E1:K1)" +"+K12" +"+E29-$C$29" +"XIRR(E38:F38,E1:F1)" +"SUM($E$33:$E$34)" +"XIRR(E39:G39,E1:G1)" +"+$F$34" +"XIRR(E40:H40,E1:H1)" +"+$G$34" +"XIRR(E41:I41,E1:I1)" +"+$H$34" +"XIRR(E42:J42,E1:J1)" +"+$I$34" +"XIRR(E43:K43,E1:K1)" +"+$J$34" +"SUM(E14:I14)" +"SUM(E14:E16)" +"32000000-E6" +"SUM(E6:E7)" +"E11*0.1" +"SUM(E11:E13)" +"3600000-E19" +"254805*5" +"E23*0.07" +"SUM(E17:E25)" +"27500000/4" +"2000000/4" +"E35+E33+E26+E14+E8" +"E37+E39" +"E6-C6" +"SUM(C6:C12)" +"NOW()" +"+O3" +"+O3" +"+O3" +"+O3" +"Brownsville!O197/1000" +"Brownsville!AS197/1000" +"+Brownsville!AW197/1000" +"+I9+G9" +"+E9-K9" +"+G9/K9" +"Caledonia!O198/1000" +"Caledonia!AS198/1000" +"+Caledonia!AW198/1000" +"NewAlbany!O220/1000" +"NewAlbany!AS220/1000" +"+NewAlbany!AW220/1000" +"(+Brownsville!AY205+Caledonia!AY206+NewAlbany!AY226)/1000" +"SUM(C9:C13)" +"SUM(G9:G13)+G15" +"SUM(M8:M13)" +"(+G17-G15)/(K17-K15)" +"E17/C17" +"K17/C17" +"+Brownsville!BA33/1000" +"+Brownsville!BA41/1000" +"+Brownsville!BA94/1000+Brownsville!BA67/1000+Brownsville!BA102/1000+Brownsville!BA104/1000" +"(Brownsville!BA111+Brownsville!BA112)/1000" +"+Brownsville!BA130/1000+Brownsville!BA120/1000+Brownsville!BA179/1000+Brownsville!BA145/1000+Brownsville!BA192/1000+Brownsville!BA161/1000" +"+Brownsville!BA138/1000" +"+Brownsville!BA148/1000" +"+Brownsville!BA159/1000" +"+Brownsville!BA194/1000" +"+Brownsville!BA143/1000" +"+Brownsville!BA149/1000" +"+Brownsville!BA103/1000" +"+Brownsville!BA115/1000" +"SUM(C39:C53)-1" +"+Caledonia!BA36/1000" +"Caledonia!BA44/1000" +"+Caledonia!BA98/1000+Caledonia!BA70/1000+Caledonia!BA106/1000+Caledonia!BA108/1000" +"(Caledonia!BA121+Caledonia!BA122)/1000" +"+Caledonia!BA138/1000+Caledonia!BA136/1000+Caledonia!BA192/1000+Caledonia!BA184/1000+Caledonia!BA154/1000+Caledonia!BA152/1000" +"+Caledonia!BA148/1000" +"+Caledonia!BA157/1000" +"+Caledonia!BA194/1000" +"+Caledonia!BA112/1000" +"+E51" +"Caledonia!BA169/1000" +"SUM(C56:C68)-1" +"NewAlbany!BA10/1000" +"+(NewAlbany!BA30+NewAlbany!BA34+NewAlbany!BA35+NewAlbany!BA36+NewAlbany!BA37+NewAlbany!BA38+NewAlbany!BA39+NewAlbany!BA40)/1000+NewAlbany!BA23/1000" +"(NewAlbany!BA15+NewAlbany!BA28)/1000+NewAlbany!BA20/1000+NewAlbany!BA16/1000" +"+NewAlbany!BA33/1000" +"NewAlbany!BA22/1000" +"NewAlbany!BA24/1000" +"NewAlbany!BA27/1000" +"NewAlbany!BA51/1000" +"(NewAlbany!BA145+NewAlbany!BA146)/1000" +"+NewAlbany!BA141/1000-NewAlbany!BA137/1000" +"(NewAlbany!BA155+NewAlbany!BA156)/1000+NewAlbany!BA153/1000+NewAlbany!BA214/1000+NewAlbany!BA205/1000+NewAlbany!BA172/1000+NewAlbany!BA170/1000" +"NewAlbany!BA189/1000" +"+NewAlbany!BA175/1000" +"+NewAlbany!BA168/1000" +"+E64" +"+NewAlbany!BA216/1000" +"+NewAlbany!BA137/1000" +"+NewAlbany!BA166/1000" +"SUM(C71:C89)+1" +"+C90+C69+C54" +"CELL(""FILENAME"")" +"+Summary!A1" +"+Summary!A3" +"NOW()" +"Summary!A4" +"+Summary!$O$3" +"SUM(K9:N9)" +"48600" +"111414+3456396.2+137615" +"SUM(P9:AR9)" +"472250+60686" +"IF(+O9-AS9+AU9>0,O9-AS9+AU9,0)" +"+AW9+AS9" +"O9-AS9-AW9" +"188412+150310" +"225423+76610+21874+180000+7950+329138" +"276019" +"SUM(K9:K17)" +"795000+795000" +"795000+266200-1200" +"266200-1200" +"162015.89+530000" +"-162015.89-74482" +"5300000-AS20" +"16543+8271.5" +"165430-AS21" +"52749.2" +"7535.6+3767.8-17178.46" +"293814.5+293814.5+387000+387000" +"167894+129000+64500+83947.46" +"1678940+1290000-AS23" +"216300-3200" +"387100-AS25" +"-AS27" +"1200+3200" +"5600-AS30" +"SUM(K20:K30)" +"+O31-AY31" +"K31+K18" +"+AW31+AW18" +"39199.11+7409.74+34645.55+25948.82+25234.65" +"50969.53+50242.45+55890.53+62177.17+25831.04" +"49792.76+47659.96" +"28051.26-50166-800" +"15603.41+1665" +"5054.93" +"452687-397500-600+20874+600+8571+849" +"12545.79+1664.69+9495.5" +"47300-24500-25102" +"6458.22+5928.72" +"1419.01+6010.81+3328.55+4712.46+4807.91" +"4428.44+23454.27" +"2435.94+50166+800" +"142000-115300" +"72693-37551" +"SUM(K36:K40)" +"107.3+609.76+1957.32+553.52+171.68+37690.26+1519.66+7900.24+2370.07+14934.96+14934.96+343.48+10136.21+13602.68-14934.96" +"160227-53528+6891+247-167365" +"82024" +"133481.76+87112.24" +"274036.5+7977+100832.4+4050" +"34401+5220" +"11206.6+30448.5-770939" +"460192-1228835+7968-468160" +"6533+920" +"1104+1154-20616" +"1665.8+90040.32" +"309600" +"36582+147+3060" +"249100-337106+942+676-250718" +"O48-AS48+AU48" +"-95368" +"2600+14933+20.33+281+4834+361+15.1+315" +"73732-2765+6881+4743-85356" +"84.08+136.44+310.14" +"920+2896+500+156-428-4044" +"24027+56064+64073" +"-13696-10000-165133" +"38712-44266-38712" +"16002-63897+115+64-16181" +"1540.63+329.79" +"3672+5970+647-71558" +"42687.75" +"238467-424721-12000-25000-3375+494-198586" +"370+9558.54+102.52" +"-21954+771-44507" +"422200+78593.2+5736+1210" +"168880+506640" +"422200+506640" +"3625675-3447600+70597-3696272" +"149.96+227.71+170605.8" +"10563.6+5286.52+3570" +"218613-137799-3077+5000-220536" +"1784.65+10978+60376+29545.22" +"4142+1100.81+7901.14+278" +"127450+2141.8-271310" +"29420-16989+187642+1029+530-218621" +"3445.76+1946.85+2696.02+225+4865+96184+2988.05" +"795.1+358.13+1125.31" +"-222153-18659-54152-254036" +"60192-134000-36192+8624+4217-369841" +"18057.6-18057.6" +"121500-121500" +"89820.8+33682.8+18057.6" +"62864.1" +"494932-389130-157245-69998+66676-334365" +"SUM(K45:K66)" +"191106-215657+1585-4405-1" +"+O70-AS70+AU70" +"18813+74949" +"941599-728097+3994-182896-11700-80000-68967-14958" +"61460+32382" +"79744+55073" +"576387-294193+78026-21233+35797+8524+32773" +"78658+49291" +"94201" +"58847+10881" +"142833+1389-141928" +"465834-365324-32814-15423+2234-6829+110" +"106159+68700" +"66124+57205-53" +"53+23769" +"1156402-1364088+6490-21647+5350+18290-1842" +"7314+292" +"8670+11856" +"1900+3400-13020-25015" +"9983+3945" +"3209+78127" +"77010-50931-1781+19184+505" +"359+705" +"48154-19817+102+575" +"57989+87643" +"323912-262088+5985+6945-2902" +"1835+17520+301.28+1336+20148.3" +"102067+122725-142833+91897" +"11644+16810" +"254350-187673+26013+4723+866+940+167365+463-9111+1865" +"4500+7000+4000-15500" +"193309+10890" +"264308-148167-5008+42719-1700-53" +"19400+360.72+730.45+23599+61916.06+127011.64+871.5+800+13265.71+35667.88+91.6+3428.19+7716.8+241+499.4+17418.24+3493.92+837.78+12701.85+6912.36" +"12229+2882.21+4622.25+2277.82+11622.63+542+1297.2+11247.85+4375+40079.82+122.5+957.67+836.81+2682" +"6628.25+37805.6+6817.19+3707.2+29109+610.4+6541.7" +"44546+164819+651.58+770939+7453+441149+93914+531+200864" +"41855+99.33+1412.26+1254.09+15291+13038.52+12931.52+640+408" +"538290-516773+79110+19604-3216+7934+468160-20616+250718+85356+4044+165133+38712+16181+1+76+268+965-1375" +"-33473+32000+5496-16186-107399" +"433597+133738" +"673192-546363+170783+33483+43023+136227" +"2981+42435.36+50117.76+1230.78+1047.37+4514.6+4222.34+159.88+719.47+4514.6" +"89801+69487+1870+42688+10031" +"-5507+57245-3993-21374+71558+198586+44507+19020-20-139275+4440" +"46674+28312.2" +"366768-71075" +"406493-447894-30809-34000+28995-71075" +"167000-40000-23670-8000+7500" +"24225+562-1853+3175379" +"180090-184852+3173+455+3696372-100-18" +"3980+386" +"69183+258150+805" +"150356+85375.5+27444+37720.8+14114.88+1615.6+9761.17+1271.06+2920.32+1264.5+25516.1" +"62000+389601" +"756211+106330+5676+9931.05+555.4+43.61+864+24191+190404+271310+114629+42134+204425" +"2012139-2065720-92000+54858+42061+123096+971+59988+3081-100000+138344+26421+96919+220536+218621+254036+36841+334365+10000-5000-4089+4089-892+94+20900" +"96186+57141" +"76188+76188" +"15285+38094+43251" +"1203+775461+1584" +"32176+10055+111745+185992+6380+12066+7230+14324.31+47632+7167+20399+11703+5943+8384+13402+10392+16538+11531+62.09+10113.05+19494.53+6000+27.5+288.2+59612+123" +"1449202+706.25+718.5+3358.8+5420+2700.75+14174.5+5220+398.68+4253+874.5+1330.75+953.58+1129.66+136.44+24.16+64.5+24707.01+299.04+1839.04+297.46+627.98+1179.49+3233.73+21272.22+2400+272.6+200+1373.6+186.49+220+8233.2+983.75+77000+58440" +"38635.08+19276.2+818.75+6170+719.75+1557.52+32503.01+5409.5+845+905.27+118.25+1057.68+8700.9+845+883+1330.76+2053.2+4073.49+12693.6+537.2+6486+1492409+3560.66+370.1+300.15+13050+1164.68+700.81+292.93+53000+1392.8+1261.1" +"1514+732868+240.1+100+748.65+909.19+8610+10977+2238.7+34400+783.95+12720+199.1+439.75+313.5+1401+57.82+12523.2+1963+72+437.4+1329.08+650" +"900+108596+141928+71075+796.71" +"7742040-7202626-274000+1184+48511-14251-1130849+6922" +"1066.02+555.4+684.6+61.4+18956.2+1420+2047.2+1800-555.4+172.9+416.75" +"278.28+778.75+52686.02-2956.73+1408.46+122+1273.5" +"35259.75+1200+1057.63+10187.17" +"SUM(K70:K92)" +"SUM(Q70:Q93)" +"135.69+45189" +"35945+10909" +"320853-561095+95622-7568-7492-19784-21665-18819-213000" +"IF(+O97-AS97+AU97>0,O97-AS97+AU97,0)+822996" +"5210+2290" +"66389-69206+9238+10739+5845+27093-33725" +"9446+58480" +"141803+145619" +"895158-887183+28245+56579+90195+64738+29700-39923+14298" +"3827456+1412082+1237930" +"291888+426759" +"846131+755968-1512675" +"1512675+420392" +"3037385-3827456+361966+68081-76645+99613+294303-172526+32783+20320-6208-986035" +"4612+45989+3582+6093-11418" +"440188+351293-467208" +"467208+133908" +"747249-815943+39078-2-20884+794766+399529-11342+9723-42261" +"2546023.1-2501005-205.52" +"62190+53711" +"1251.54+2986.4" +"4238" +"IF(+O104-AS104+AU104>0,O104-AS104+AU104,0)-320962" +"K104+K102+K94+K67" +"AW104+AW102+AW94+AW67+AW103" +"K106+K41+K33" +"AW106+AW41" +"4583+1527.75" +"23382.12+1954.84" +"706219-659539+83333.33-99897-1" +"SUM(K111:K112)" +"724769.25-724769.25" +"5601.8+380.11+1228.79+501.3+43.87+89148+117206.25+22797.93-227.98+1551.15" +"436907+10000" +"SUM(K117:K119)" +"38722.4+1326+60422.24+29178.42+1522.63+42238.11-15975-9262" +"59941.69" +"30440.7-30440.7" +"125057.7-125057.7" +"24442.2-24442.2" +"15974.93+9262.34+15533.39+16343.21+9747.49" +"2000+100" +"4200" +"41000" +"15975+9262" +"+M129+K129" +"17527+14325.1+1625+3451+430" +"SUM(K122:K129)" +"134995.5+386664.84+124867" +"K135*0.216" +"29117.84+23858.36" +"11826.01" +"SUM(K135:K138)" +"16486.19+1213.67+73.31+650.78+458.74+1089.09+253.64+287+6093.94+806.11" +"885.42+4983.56" +"10145.07-5868.98" +"3616.15+10736.91" +"3601.92+2831.89" +"5637222-6718835+6141-9893+143+1093+1094-1921+11361+4129+252682-120713-478763+213-2-37+80480-176244+407+398-18413-18720-91-5+34297+11356-18658+5262-429077-198643+1307922+198643+321-76043-681325+1443+147-109-54-1761-27283+303+655061-12042-2332-1239314-290628" +"117476+177632+239809+271230" +"1245945+32657" +"39185.34+401814.17" +"374381.83" +"391590.46" +"358547.28+75226+340336-386409-131695" +"123417+559857" +"-125689-391000+338643+54082" +"30155-156+249-3-38+10-28+49+289-578-101-44+383-26460+153" +"2666-18334" +"SUM(K111:K150)+K109-K139-K130-K120-K113" +"SUM(AU111:AU147)+AU109-AU139-AU130-AU120-AU113" +"SUM(K154:M154)" +"8223.78-8223.78+2741.26+80592.08" +"167937.5/3" +"7600/3" +"10000/3" +"(12620.33+7000)/3" +"82333.33+25346.23" +"25000+4207+4788" +"SUBTOTAL(9,K154:K158)" +"69937-67487" +"410.56+520.84+45.35+848.93+24.71+727.6+91.22+112.07+732.6" +"477.4+23969.94" +"23+995.15+33.42+1282.42+19.29+171.35+969.17+41.43" +"2277.65+960.82" +"1428.78+786.04+1305.07" +"3710.97+3343.35+3481.92+3538.03" +"3385.34" +"3358.98+3370.6" +"26029.66+682.56+53011.08+23359" +"30444.88+20951.23" +"16217.88" +"230.09+77" +"45500+45500" +"10235.67+3312+1739.49" +"4260.58+3078.33+7891.4" +"33.02+2590.23+2053-99-1" +"1136.91+324.46+3067.15+3202.54+2218.42" +"39960.67+10857.6" +"1589.29+228.85+136.15+263.97+110.78" +"SUBTOTAL(9,Q164:Q178)" +"SUBTOTAL(9,AU164:AU177)" +"1761.25+2981.47" +"9144.13+7358.79+165+2323.43+774+135+482.06+3048.05+1575.38+30905.86+6976.23+19149+1239+243" +"26336.99+1911.01+7532.23+10052.41" +"8514.87+9018.07+5514.19+235.32" +"2031.75+23047.13" +"18189.55+22206+23066.11" +"2709.34+458.98" +"86683.03" +"16529.85+101841.14" +"447.91+4678.3" +"80.16+4421.03+2229.15+696.5+3738" +"3490.5-1" +"3387.1" +"70.62+7285.45+119286.95" +"3681.01+9-1" +"2747.72+1-1" +"299.22+2141.83" +"SUBTOTAL(9,Q182:Q191)" +"SUBTOTAL(9,AU182:AU190)" +"-650000-121949" +"K159+K161+K179+K192+K194" +"K196+K152" +"AW196+AW152+AW33" +"+AW197+AS197-1" +"K197/460" +"+[1]Deprec!$D$28" +"+AS205" +"+K197+K204" +"+AS197+AS204+AS205" +"K206/$K$3" +"CELL(""filename"")" +"885.42+4983.56+68142828.45+19073516.93" +"0+0-Q215" +"68142828.45-U215" +"1788518.99+121026807.21-102" +"+U197" +"+AS206-AS205-AS115-AS111+U111+Q111" +"O219-Q219" +"+U215-U219" +"+Summary!A1" +"NOW()" +"Summary!A4" +"+Summary!$O$3" +"SUM(K9:N9)" +"4950000+6831000+6831000+6831000+4950000+6984776.48" +"6859219.62" +"1690348+195000+2687500+279947.92" +"SUM(P9:AR9)" +"IF(+O9-AS9+AU9>0,O9-AS9+AU9,0)" +"+AW9+AS9" +"O9-AS9-AW9" +"168000-7200" +"SUM(K9:K20)" +"202582+953034-714776+922500" +"615000+1230000" +"615000+615000" +"205000+205000" +"205000-953034.65+238258.65+314501.46+615000" +"-314501.46-238258.65-133340+953034.65" +"6150000-AS23" +"16543+8271.5" +"165430-AS24" +"7535.6+3767.8" +"75356-AS25" +"251841+246262.5" +"293814.5+293814.5+293814.5+293814.5+494525+492525" +"164175" +"167894+162175+83947+82087.5" +"1678940+1641750-AS26" +"442800-AS28" +"53300+53300" +"SUM(K23:K33)" +"K34+K21" +"397500-251225" +"43345.07+12903.68+6992.95+33155.2+39118.25+1430" +"45198.48+49849.04+48291.76+29357.99+56561.66" +"51276.66+54982.95" +"451000-397500+62200+22800-2277+3390" +"9495.51+12545.77+1664.69" +"1308.97+13891.32" +"47300-24500-8236" +"115300-113050" +"7097.31+2098.7" +"4812.18+5088.42+8316.9+668.53+9939.82" +"9621.68+12783.45" +"137000-115300-50000" +"122777-70600" +"SUM(K39:K43)" +"78000-21792+14000+22229+2000-116229" +"40600" +"625130-785499+5000-1100+2000-631030" +"23860-18330+500+4000-28360" +"137615+1665.8" +"226692-357180-3886-222806" +"13144+9858" +"99951-2762+916-100867" +"2891+920+3000+6700-13511" +"920-920" +"121350-192677-7000+8318-122668" +"38712-44197-38712" +"16002-49514+1615-17617" +"-11000-47003" +"300000-643354+175-4399-295776" +"-10000+490-980-6285" +"20488-17156+73865-180+155-94328" +"-200000-102918-246082" +"76524-95788-76524+35000+15509-50509" +"72029-106000-16900-16001-39128" +"-20118-871+50000-52839" +"SUM(K48:K69)" +"825+16303" +"62500-28593+100000-77945" +"17484+74287" +"845+118530-9574-24727-18595-17972+10055" +"126282+49279" +"122394" +"48395+129100" +"668414-329754+63305+76904+32208-14130-19070" +"48991+22526" +"11811+2559" +"528331-468032-70400-144686-46697-1579+873-3190" +"12421+444991" +"196650+142497" +"1676591-1299267-40000+53432-143729-42917+33025-15971-1778" +"24057+25904" +"14103+12577-433-7220-3378" +"7744+65069" +"2610-1707+9776-340-71005+71110" +"-79153+46980" +"-5347+153792" +"57311+3585-22421+22606-48843" +"41310+48083-35378" +"35378+65637" +"48852+15000+15231-4267+116229+6523+2702+2621-4998+17257" +"0" +"289555+35432" +"70885+427466-240368+712-712" +"580843+234469-725512+40600+139334+49290" +"725512+349818" +"550632-566895-4509+75000+100000+77531+631030+28360+222806+100867+13511+122668+38712+17617+124548+51452+209+335+152+1+5180-210" +"180000-92834-30000+26000-176000" +"418839+292435" +"18803+879767-239590+113794+327471-330993-327471" +"222951+47497-72876+35929" +"72876+28644" +"291034-321922+43561+47003+295776+6016-15000+15708-10-136523+5692" +"-185756-44415+13401" +"276887+10625+1500" +"971+839-2214-355" +"933931+985411+39128" +"103299+18412+1543616-484968+4036-520000+109846+83132+6285+94328+246082+50509+16001+52839+39128+20909+5319-218752+9446+9812-283267+127909" +"10290.7+1200+322" +"8464.5+707" +"909+390412" +"1334112+206182" +"4821110-5107662-127464+86561+2667+47113-177083+45956" +"29229+13142+14079+318-56404" +"175000+65.48" +"SUM(K73:K96)" +"SUM(O73:O97)" +"23668+5886" +"24992+9252" +"268179-502431+72539-22482-46870+2043+48884" +"IF(+O101-AS101+AU101>0,O101-AS101+AU101,0)+546651" +"11526+8947" +"110+9689" +"36569-72888+15268+11706+25-16489" +"453+78183" +"129085+109974" +"843894-944679+25513+117814-25215+1390-46248+33955" +"4215187+1334392+1373350" +"188385+294094" +"989305+949276-158788" +"158788+451091" +"713507" +"3238604-4215187+169686+779497-55138+70426+118441-94958+49461+21963+67707-1039110" +"1320+26220+1845+5518" +"473335+962263-70682" +"70682+729194" +"844909-917579+230285+493009+48664+1525471+1583734+7916+115420-181730-1858136+428124-104000" +"1831142.77-1798765" +"103320+80991" +"649600-173692+16987" +"SUM(K111:K112)" +"K115+K113+K108+K106+K98+K70" +"K117+K44+K36" +"AW117+AW44" +"706219-659539+83333.33-218863-1-2110" +"-25000-6111" +"IF(+O122-AS122+AU122>0,O122-AS122+AU122,0)-6110" +"95634.82+7768.5+2603.1+1702.9+753.48+548.8+404.8+71.5+47.3+28.33+37139.95+10764" +"531298" +"525298+6012" +"85800-5000" +"20000-1000" +"SUM(K127:K135)" +"207085-156576" +"439769.85+866353.31+333535.21" +"863085.98+1820.2" +"K144*0.216" +"81237.74+65064.42" +"59956-11826" +"SUM(K144:K147)" +"6432.91-50" +"78467.61+7500" +"-618307+100000" +"IF(+O150-AS150+AU150>0,O150-AS150+AU150,0)-287010" +"145042" +"8735.19" +"5519.04+1974.53+1094.54+812.57+6765.14+4370.6+1074.93+2084.27" +"5207.72+1162.33+2331.23+1018.02" +"4902263-6794524+4497-4997+215+6105+26-6761+977-26+7511-3805+305723-188481+2126-496840+148019-428224+452-452+13397-2+1-8486-94155+7381+81-2508+1076059+610-365-146416-847085-1462+161-67-1761-60520+322+778234-970-19591-1874-17127-1423378-326769" +"229515+890324+444356+520463" +"-1075020+3412" +"27457.01+315366.64" +"321299.92" +"443917.85" +"404338.17+144842-337837-325686+238860" +"85747+639396" +"49104+237690-404678" +"50562-113+126-6-154-1+171-25+1-193+98-248+1565-50-11475" +"5266+1+1+2666-5268-13066" +"-5266.51+1" +"10532.98+1+2666" +"SUM(K121:K156)+K119-K148-K136-K123" +"SUM(M121:M159)+M119-M148-M136-M123" +"SUM(K163:M163)" +"2741.26+80592.07" +"167937.5/3" +"7600/3" +"10000/3" +"(12620.33+7000)/3" +"82333.33+25346.23" +"25000+4207+4787" +"SUBTOTAL(9,K163:K168)" +"94021-93542" +"7.03+104.09+453.75" +"368.17" +"756.88+62.38+693.45+116.34+558.75" +"72.3+3671.14+431.91" +"245.53+254.81+276.5" +"1250+416.67+3333.34+3333.34" +"3710.96+3343.35+3481.92+3538.03" +"3358.98+3370.6" +"21971.39+1954.84" +"682.55+17595.36+25577.31+20305.04+26842+22771.35" +"74534.84+24708.43" +"230+77" +"53011.08+33.02+2590.23-2" +"420.18" +"2218.42+324.46+3202.54+3067.15+1136.9" +"4228.9+39960.66" +"626.32+160000" +"9935+3312+1688.33" +"4260.58+3078.33+7891.4" +"SUM(Q174:Q183)" +"2323.44+9144.13+323+135+774.48+482.07+3048.04+3280+30905.86+1575.38+1238.97+75+19149.04" +"26337+7532.22+1400.88+1911+3289.99+10052.4" +"8514.87+168.5+672.39+5514.19+7477.9+9018.07" +"2031.75+23047.12" +"4678.29+447.92" +"240.51+2089.51+6687.44+696.51+4421.02+2229.14+80.17+3737.58+7511.73" +"1811.07+11710.7+18584.13+7993.51+3575.03+634.15" +"3574.31+2014.19" +"7285.45+70.62+119286.95+1" +"3681.01+4433.71+12507.56" +"2747.71+316.3" +"500+532.88+299.22+2141.83" +"2233.33+2000" +"SUM(Q187:Q190)" +"71014-10000" +"-650000-213964" +"K169+K171+K184+K192+K194" +"K196+K161" +"AW196+AW161+AW36" +"+AW198+AS198+2" +"K198/450" +"+O205-AY205" +"+[1]Deprec!$F$28" +"+AS206" +"+K198+K205" +"+AS198+AS205+AS206" +"K207/$K$3" +"CELL(""filename"")" +"8735.19+10772844.84+6382.91+-10779227.75+6859219.62+24454869.33+49086841.63" +"6076683.25+142949312.32" +"AS198" +"+AS207-AI121-AG121-AE121-AC121-AA121-AS125-AK121-1430-AS206-AM121" +"O220-#REF!" +"+AY216-AY220" +"+Summary!A1" +"NOW()" +"Summary!A4" +"+Summary!$O$3" +"SUM(K9:N9)" +"1200000+147000" +"SUM(P9:AR9)" +"IF(+O9-AS9+AU9>0,O9-AS9+AU9,0)" +"+AW9+AS9" +"O9-AS9-AW9" +"+AY9+BD9" +"356331+254805" +"395900-356310" +"K9*0.1" +"120000+14700" +"3025305+3025305+3025305+8250832+5500555+3025305+1650166+1" +"O13-AS13+AU13" +"371290+1251900+4756+272641+272641+509610" +"158283.73" +"7343.7+3822.08+89100+9900+1130+2093.1+1690+6664.88+2539.94+2400+1130+1130+1690+1130+3061.3+1130+1130+1130+1130" +"7971.26+281410+595.08+595.08+595.08+2539.94+595.08+1800+18450+3238.71+162884.91+658" +"87000+457425+245667.64+96072.44+18337.5+107000+107000+107000+11983+1150" +"14000+121915.98+82497.2" +"24971+155500" +"2254002" +"1000000-1274025" +"9167.59+504+504+504" +"(1329068.4+2756140.24-996801.3-2067105.18)" +"536220.8" +"6725000-185651" +"4064610+9315020+1500000" +"13392698+943800+1126671" +"9374889+10246.5+123281.75" +"-113215.4+652369.63" +"2700000+60000+442000+2259598" +"-396000-1291080+6233.29+50404.95+126037.25+47164.53+13431.12+56577.48+268566.61+77785.14+536002.1+49578.57+14147.3+680938.26+1339270+2678540+14561.54+81471.53+8313.94+35380.36+3470.23" +"147470+100000+8985+71322.02+215453.92+24949.6-268110.4" +"7416.6+2687+9937+24767.55+135431.96+183010.45+78641.11+28671.86+26120.07+62060.03+22604.87" +"(56203.06+56203.07)+114627.55+8878.19+147750+200000-16761.95-676010.24+450000+75600+29054+29946+16761.95+102200.73+186783.89+26483.91" +"31666+31666+52404.53" +"31666+25153" +"+'Parts_Refurb $s'!D43-NewAlbany!AS24+7533720+295000" +"-396000-1291080+126037.25+47164.53+13431.12+56577.48+268566.61+77785.14+536002.1+49578.57+14147.3+680938.26+1339270+2678540+14561.54+81471.53+8313.94+35380.36+3470.23" +"SUBTOTAL(9,K9:K24)" +"SUM(AW9:AW24)" +"5000000+359700+5400-167" +"3111381.03" +"+'Parts_Refurb $s'!B21+10000" +"1054144.25+198000-1013887.05+10000" +"290540+299460+117000+117000+10000+394049.03+20915.68+85985" +"85985+6018.95" +"10000+10000" +"1026626+10000" +"220127+238258.67+922500" +"615000+615000" +"410000+205000+1230000+615000" +"238258.65+615000" +"-150886-238258.65+24844+9511.28+18096" +"165430-162480" +"16543+8271.5" +"165430-AS31" +"75356-59780" +"7535.6+3767.8" +"75356-AS32" +"377761.5+246263" +"492525+492525" +"293814.5" +"293814.5+293814.5" +"82087.5+293814.5+293814.5+293814.5" +"251841+164175+125920.5+82087.5+17178.46+82087.5" +"601800-AS35" +"54600+53300" +"SUM(K27:K40)" +"SUBTOTAL(9,O30:O40)" +"SUM(AW30:AW40)" +"K25+K27+K28+K41" +"+AU41+AU25" +"SUM(BD25:BD40)" +"397500-251225" +"9814.21+29565.13" +"8446+7462" +"47333.27+67041.23+53481.29+19477.97+33866.18+38218.02+71208.95-4304.31-1664.69" +"84659.24+52858.29" +"56944.36+17928+103320" +"570000-397500+72200+189000+34800" +"12545.77+1664.69+9495.51" +"1308.97+13891.31" +"47300-24500-7300" +"115300-113050" +"970.36+2297.64" +"5198.51" +"11303.31+5026.39+6624.44+4304.31+23996.78+2091.18" +"14548.58+7054.59" +"9859.67-17928" +"160000-115300-60000-24652+89652" +"36347.92+103320.23" +"128679-92331" +"SUM(K46:K50)" +"+AY51+BE43" +"60105-53649" +"22467+59781+8871-151224" +"-139681+2608-499888" +"10720-224-26996" +"137615+1665.8" +"376211-375110-152824-223387" +"-116457+943-16486" +"161754-586658+27872-189626" +"7900+12835+31765-14607-37893" +"32701-235051" +"-5101-1292-40023" +"-45768+1297-54529" +"1000+10290.7" +"-32332-1535-23335" +"-70261-39138-310862" +"-67871+315-2044" +"30800-8800" +"8800-30800+1382-10182" +"16606-945000+8394+65000-5040-84960" +"142000-120000+2581-24581" +"-139624-409376" +"11760.8+4410.3" +"110718-6000-54528-56190" +"15305+11761+4410+167" +"SUM(K55:K79)" +"SUM(K83:K86)" +"99949+60366" +"503700-491386+28414+651300-255000+23957-104497+91598" +"1400+16559" +"479771-532399-100027-142782+8830-139173" +"42454+34176" +"83234+56678" +"-10000-83395-148747-2321+52164-75240" +"14804+1569" +"48311+12581" +"371835-401168-21811-80259+5424-832-15767+2229" +"171431+53926" +"196162+90539" +"1541099-1766324+121244-154855+1610-1100-83542+3700" +"5614+11895" +"-10531-21133-6522-1650" +"35448+74215" +"62086+32108-2102" +"30445+10368" +"24600+6925-4524-324+293" +"47475" +"93111+24201+18128+7101" +"60271+20840" +"23319+8681-216+151224-100+7075-7898+7589" +"5000-5000" +"71069+18019" +"28848+12551-5570-9457" +"946615+333634-894451+139281" +"1013275-597175-197392-330032-11244+499888+26996+223387+16486+189626+37893+235051+40023+54529+267268-15268+444+322-1-25403-252020-747401+62368" +"12000+50000-252000+314125-314125" +"215559+187764" +"10026+71314-3064-81670+55136" +"257611+43696-199273+11291" +"199273+29178" +"-113047-41116+23335+310862+2044+21+15991-12401-24202+1595" +"-315058-14900" +"120135+12000-12000-176350" +"365148+922795+38094+16171" +"96049-360517" +"25232+600000" +"2323080-105810+85506+2361586-14919+10182+84960+24581+409376+56190+165+568+674-2424215-515319+728688" +"9356" +"643+59448" +"35068+20233+44675+19927-1202-58610" +"15304.8+167+77224.56+57141+104736" +"76188+53.62+14962.92+76188+386" +"140279.5+67578+849" +"849+345000" +"2895829" +"911857+1295871" +"-354593+203856+6755-204261+90809" +"3395289+1107732" +"-3395289-1107732" +"112252+360517+894451+75335" +"1692567+2459246-1623553" +"11289.95+148500" +"61914.57" +"SUM(K90:K119)" +"SUM(L90:L120)" +"23019" +"70493+142326-32811" +"32811+155834-112252" +"518143-600000" +"88085-91209-97940-39686-10472-159204" +"IF(+O125-AS125+AU125>0,O125-AS125+AU125,0)+1842444" +"1221+40940" +"89037+165939" +"951863-1194879-111197+54246+46516+36245-148214+126562" +"2998745+1312553+1463286" +"225923+338731" +"860179+705034-911026" +"911026+609618+1282565" +"2862030-2998745+351093-378248+155246+314000-273311-13504+115571" +"1110485+1095310" +"29241+1111+3612" +"299667+446771" +"847378-1110485-113+147785+316190-568870+400000-10364-330743+112532+32000-235394+257014" +"SUM(K124:K131)" +"975000-954000" +"1756963.15-1725897" +"84531+84156" +"-458401+20326" +"K139+K135+K134+K132+K121+K87+K80+K137" +"AW139+AW135+AW134+AW132+AW121+AW87+AW80+AW13-1" +"+AY141+BE51" +"K141+K51+K43" +"AW141+AW51+AW43+AW137" +"+BD43" +"4583+1527.75" +"1954.84+9531.93" +"3064-740.92" +"706219-668000+83333.33-35845" +"SUM(K145:K146)" +"169275" +"159276+10000" +"57953.3+6951.7+29178.42+1522.63+54679.49+10804.68" +"48441.13" +"12317" +"250+106190" +"142161+342138.67+222890.65" +"K162*0.216" +"61288.35+10899.64" +"45594-11826" +"46847.32+10557.48" +"65002.32-50" +"78467.61+7500" +"-131132+100000" +"IF(+O168-AS168+AU168>0,O168-AS168+AU168,0)-231868" +"202323-825.76" +"55279-64752" +"336000+AU170-AS170" +"3959.86+1684.07+1094.54+1016.66+4370.6+1074.93+4364.16+11543" +"5207.72+8345.32" +"5899.85+161.58" +"5093175-5166467+4057+215+540+2484-23666+976-993+9891+6242+283413-10123-91078+29574+1953+60-495206-68498+2+162237-262667+108-2-1852-1218-3-1135+70374-2182-2826+4600620-42473+19780+26428+15781-27611-3646743-90040-727099-331+380-81-1761-8844+1882+721114+69-25800-1266+13261-1609+5082-1370686-1" +"643194+270681" +"395397.19+40681.75" +"434033.21" +"422737.7" +"387290.85+89072+378282-419548-170214" +"610889+127459" +"-453754+12952+376418" +"32660-100-5-14-64+3247-25+26-2666-241-168-524+242-436-706-46-2-7106" +"4002.47" +"2666-18334" +"SUM(K145:K177)+K143-K153-K166-K147-K157" +"SUM(AU145:AU174)+AU143-AU153-AU166-AU147-AU157" +"SUM(K183:M183)" +"80592.07+2741.26" +"167937.5/3" +"7600/3" +"10000/3" +"(12620.33+7000)/3" +"82333.33+25346.23" +"25000+4207+4787" +"SUBTOTAL(9,K183:K188)" +"45910.15+17625" +"7.03+104.09+453.75" +"1465.1" +"1713.19+1265.04+57.1+116.33+116.32+667.98+1387.03" +"21327.67+2610" +"7.38+22.56+882.16+1129.83+768.19+27.46+42.76+2100.45" +"151.25+300.55+256.42" +"1250+416.67+3333.33+3333.33" +"3710.96+3343.35+3481.92" +"3358.97+3370.61" +"26570.56+3538.03+53011.09+25405.73+682.55" +"35137.48+30869" +"93504.37+28622.5" +"25448.82" +"3311+1688.33" +"4260.58+3078.33+7891.38" +"33.01+2590.24+500" +"12443.36+2218.41+1136.9+324.46+3202.53+3067.16" +"10800+39960.67+4228.9" +"1589.29+11625" +"230+77" +"447.92+4678.29" +"9144.13+1027.3+135+774.48+2323.44+3048.04+482.07+2842.8+1575.38+30905.85+999.58+1238.97+19149.04" +"26337+1911+7532.22+10052.41+634.15" +"8514.86+169.13+3022+7400+9018.07+5514.18" +"2031.75+23047.12" +"7285.44+70.62-91.29" +"4433.7+3681+610+12507.56" +"2747.71+316.3" +"532.87+2141.83+299.21" +"696.51+80.17+4421.02+2229.14+2089.52+240.5+6687.43+3737.58+7511.74" +"4398.29+1099.57" +"1811.08+3575.02+11710.69+119286.95" +"3574.3+2014.19" +"-50000+181581" +"K214+K205+K189+K191+K216" +"K218+K179" +"Q179+Q218" +"K220/390" +"+O225-AY225" +"+[1]Deprec!$H$28" +"+AS226" +"+K220+K225" +"+AS220+AS225+AS226" +"K227/$K$3" +"SUM(Q224:Y224)" +"CELL(""filename"")" +"138816653.33+2336899.86" +"+AS227-AE145-AC145-AA145-AG145-AI145-AS149-AK145-AS226-AM145-AO145" +"+AY236-AY240" +"SUM(B5:B14)" +"SUM(B17:B18)" +"+B19-B15" +"+B23+B19" +"SUM(B29:B42)" +"CELL(""filename"")" +"NOW()" +"6825139*2" +"12803961+4066034" +"SUM(C9:U9)" +"W9" +"W12" +"W13" +"SUM(C9:C24)" +"+C25" +"+C26+D25" +"+V25/C39/1000" +"(+D26+D33)*$C38/12" +"W40" +"+V12*0.05+V25*0.03" +"W14" +"SUM(C29:C31)" +"+D32+C33" +"+C25+C32" +"C36+D35" +"+V35/C39/1000" +"W30" +"+C35-C29" +"1986667+880000+1340000" +"2986666.66666667+880000" +"W52" +"W50" +"W56" +"SUM(C46:C63)" +"+V49*0.05+V64*0.03" +"2880000-1440000" +"3840000-1440000" +"2986666.66666667+1440000" +"325000-35000" +"+V87*0.05+V101*0.03" +"+C112+C75+C36" +"+C116+C79+C40" +"+C120+C121" +"CELL(""filename"")" +"NOW()" +"SUM(C10:O10)" +"+[1]Brownsville!AY18" +"+Q10-P10" +"+[1]Brownsville!AY31" +"58187-31431+38249-22549-1" +"8571+1" +"+[1]Brownsville!AY41" +"3055350+54996+12907-1641480" +"1256989-837423+822996" +"+[1]Brownsville!AY106" +"-1+1023+57" +"-2+1" +"+[1]Brownsville!AY113" +"1048957+13938" +"+[1]Brownsville!AY115" +"+[1]Brownsville!AY120" +"12248-1" +"+[1]Brownsville!AY130" +"+[1]Brownsville!AY132" +"1789210-500000-500000-71799" +"+[1]Brownsville!AY139" +"+[1]Brownsville!AY194" +"67487+2450-1" +"+[1]Brownsville!AY161" +"12000-7724" +"+[1]Brownsville!AY145" +"3357+1055" +"19953-16439" +"3271+1" +"+[1]Brownsville!AY179" +"181515" +"2145+126458" +"265296+1" +"+[1]Brownsville!AY192" +"+J27" +"SUM(C10:C27)" +"+C28" +"+C29+D28" +"+P28/C59/1000" +"806147+1245945+32657" +"39185+401814+1" +"SUM($C48:D48)*E57/360*30" +"SUM($C48:E48)*F57/360*28" +"SUM($C48:F48)*G57/360*33" +"559857+123417" +"+[1]Brownsville!AY147" +"-125689+1725" +"100000-100000" +"+[1]Brownsville!AY159" +"SUM(C32:C37)" +"+D38+C39" +"+C28+C38" +"C41" +"C42+D41" +"+P41/C59/1000" +"+C41-C32" +"ROUND(+L41-L32,0)" +"61516763+9309496+126459+39185" +"6803830+756250+401814+6251" +"9173314+374382+5255" +"800000+391590+4061" +"IF(+G42-F49-G47>0,G42-F49-G47,250000)" +"+C41" +"SUM(R10:R51)" +"+C52+C45" +"+K52+K45+2" +"+[1]Brownsville!AY197" +"+'New Albany'!D62" +"+Brownsville!D2" +"CELL(""filename"")" +"NOW()" +"SUM(C10:O10)" +"+[1]Caledonia!$AY$21" +"+Q10-P10" +"+[1]Caledonia!$AY$34" +"1424+11560" +"+[1]Caledonia!$AY$44" +"283000+546651" +"+[1]Caledonia!$AY$117" +"+[1]Caledonia!$AY$123" +"+[1]Caledonia!$AY$125" +"+[1]Caledonia!$AY$136" +"+[1]Caledonia!$AY$138" +"+[1]Caledonia!$AY$141" +"+[1]Caledonia!$AY$148" +"+[1]Caledonia!$AY$194" +"+[1]Caledonia!$AY$150" +"93542+479" +"+[1]Caledonia!$AY$171" +"21931+16702" +"+[1]Caledonia!$AY$152" +"+[1]Caledonia!$AY$154" +"75528+6111" +"3333+368" +"+[1]Caledonia!$AY$184" +"150775+1" +"221476-1" +"86054-86054" +"51988-1" +"+[1]Caledonia!$AY$192" +"SUM(C10:C27)" +"+C28" +"+C29+D28" +"+P28/C59/1000" +"2084658-1075020+3412" +"315367+27457" +"SUM($C48:D48)*E57/360*30" +"SUM($C48:E48)*F57/360*28" +"SUM($C48:F48)*G57/360*33" +"+[1]Caledonia!$AY$156" +"+P32-Q32" +"+[1]Caledonia!$AY$157" +"+[1]Caledonia!$AY$158" +"13200" +"-18334" +"+[1]Caledonia!$AY$159" +"+[1]Caledonia!$AY$169" +"SUM(C32:C37)" +"+D38+C39" +"+C28+C38" +"ROUND(+K28+K38,0)+1" +"C41" +"C42+D41" +"+P41/C59/1000" +"+C41-C32" +"ROUND(+L41-L32,0)" +"43104549+12435707+150775+27457" +"10781519+937500+315367+11785" +"32244564+321300+10279" +"500000+443918+6207" +"IF(+G42-F49-G47>0,G42-F49-G47,250000)" +"+C41" +"SUM(C52:O52)+1" +"SUM(R10:R51)" +"+C52+C45" +"+[1]Caledonia!$AY$198" +"+Brownsville!D2" +"CELL(""filename"")" +"NOW()" +"52751407" +"13627541-133528" +"-700000-200500-100000" +"946610+268110.4" +"SUM(C10:O10)" +"+[1]NewAlbany!AY25" +"+Q10-P10" +"+[1]NewAlbany!AY27" +"9471199-7430171" +"4096431+133528-3111381" +"1230000+587629" +"168550+615000" +"51445-184973" +"+[1]NewAlbany!AY41" +"66961" +"+[1]NewAlbany!AY51" +"2102445-1842444+1842444" +"+[1]NewAlbany!AY141" +"+[1]NewAlbany!AY147" +"+[1]NewAlbany!AY149" +"+[1]NewAlbany!AY153" +"+[1]NewAlbany!AY157" +"+[1]NewAlbany!AY159" +"+[1]NewAlbany!AY166" +"+[1]NewAlbany!AY216" +"+[1]NewAlbany!AY191" +"13553+1" +"6061-1" +"+[1]NewAlbany!AY172" +"3334+1465-1" +"5323+1" +"3979+4115" +"+[1]NewAlbany!AY205" +"111151-111151" +"5095+3575+23047+2014" +"533+2441" +"+[1]NewAlbany!AY214" +"SUM(C10:C28)" +"+C29" +"+C30+D29" +"+P29/C59/1000" +"913875+384382+63984" +"40682+395397-1" +"SUM($C49:D49)*E57/360*30" +"SUM($C49:E49)*F57/360*28" +"SUM($C49:F49)*G57/360*33" +"659904+0.5" +"+[1]NewAlbany!AY174" +"+P33-Q33" +"+[1]NewAlbany!AY189" +"SUM(C33:C38)" +"+D39+C40" +"+C29+C39" +"C42" +"C43+D42" +"+P42/C59/1000" +"+C42-C33" +"ROUND(+L42-L33,0)" +"63865968+5818345+133167+40682" +"20473789+806250+395397+7393" +"3573648+434033+4682" +"1000000+422738+4181" +"IF(+G43-F50-G48>0,G43-F50-G48,250000)" +"+C42" +"SUM(R9:R51)" +"+C52+C46" +"+[1]NewAlbany!AY220" +"SUM(D12:F12)" +"SUM(D14:D16)" +"+D12+D17" +"SUM(D20:D23)" +"+D18+D24" +"(8223.78/3)+(241776.22/3)" +"SUM(D48:D52)" +"+D46+D53" +"+D59-D54" +"(NPV(0.1,#REF!)+#REF!)*0.006" +"D7/7" +"312.697*0+317" +"Tariff!C5" +"R7+Q7*365.25/12" +"C7*$B$8" +"K7+1" +"1/I10" +"D8" +"I10" +"D11*8760" +"D12+D13" +"I27" +"Tariff!C22/1200" +"M34" +"SUM(S16:S18)" +"5" +"1-SUM(N7:N21)" +"B19" +"Tariff!C27/1000" +"22*16*2" +"SUM(M7:M24)" +"S9" +"Tariff!C36/Tariff!C17/100" +"D19" +"Tariff!C42/100" +"OandM!D34/365.25*M29" +"IF(R29=""Not Correct"",ROUND(-'144A IDC'!Y103+S29*1000,2),"" "")" +"IF(ROUND('144A IDC'!Y103,2)=S29*1000,""Correct"",""Not Correct"")" +"FUEL!D88/365.25*M30" +"S29/+'ASSUM 2'!E64" +"$M$34" +"N30+N29" +"132000*42" +"PMT(0.07/12,20*12,-6000000)*12/10^6" +"OandM!C36*100" +"0.022" +"S16" +"$I$31" +"I27" +"FUEL!C5" +"C43/(1+D43)" +"FUEL!C84/FUEL!C83*10^3" +"M42+1" +"SUM('144A DEBT'!D36:I36)/6" +"I31" +"A9" +"IF(M9=1,'ASSUM 1'!H10,IF(M9=2,'ASSUM 1'!H11,IF(M9=3,'ASSUM 1'!H12,IF(M9=4,'ASSUM 1'!H13,IF(M9=5,'ASSUM 1'!H14,IF(M9=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P9=1,'ASSUM 1'!H18,IF(P9=2,'ASSUM 1'!H19,IF(P9=3,'ASSUM 1'!H20,IF(P9=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M10=1,'ASSUM 1'!H10,IF(M10=2,'ASSUM 1'!H11,IF(M10=3,'ASSUM 1'!H12,IF(M10=4,'ASSUM 1'!H13,IF(M10=5,'ASSUM 1'!H14,IF(M10=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P10=1,'ASSUM 1'!H18,IF(P10=2,'ASSUM 1'!H19,IF(P10=3,'ASSUM 1'!H20,IF(P10=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"10.8627+1.242276" +"IF(M11=1,'ASSUM 1'!H10,IF(M11=2,'ASSUM 1'!H11,IF(M11=3,'ASSUM 1'!H12,IF(M11=4,'ASSUM 1'!H13,IF(M11=5,'ASSUM 1'!H14,IF(M11=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P11=1,'ASSUM 1'!H18,IF(P11=2,'ASSUM 1'!H19,IF(P11=3,'ASSUM 1'!H20,IF(P11=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M12=1,'ASSUM 1'!H10,IF(M12=2,'ASSUM 1'!H11,IF(M12=3,'ASSUM 1'!H12,IF(M12=4,'ASSUM 1'!H13,IF(M12=5,'ASSUM 1'!H14,IF(M12=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P12=1,'ASSUM 1'!H18,IF(P12=2,'ASSUM 1'!H19,IF(P12=3,'ASSUM 1'!H20,IF(P12=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M13=1,'ASSUM 1'!H10,IF(M13=2,'ASSUM 1'!H11,IF(M13=3,'ASSUM 1'!H12,IF(M13=4,'ASSUM 1'!H13,IF(M13=5,'ASSUM 1'!H14,IF(M13=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P13=1,'ASSUM 1'!H18,IF(P13=2,'ASSUM 1'!H19,IF(P13=3,'ASSUM 1'!H20,IF(P13=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"SUM(E9:E13)" +"IF(M17=1,'ASSUM 1'!H10,IF(M17=2,'ASSUM 1'!H11,IF(M17=3,'ASSUM 1'!H12,IF(M17=4,'ASSUM 1'!H13,IF(M17=5,'ASSUM 1'!H14,IF(M17=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P17=1,'ASSUM 1'!H18,IF(P17=2,'ASSUM 1'!H19,IF(P17=3,'ASSUM 1'!H20,IF(P17=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M18=1,'ASSUM 1'!H10,IF(M18=2,'ASSUM 1'!H11,IF(M18=3,'ASSUM 1'!H12,IF(M18=4,'ASSUM 1'!H13,IF(M18=5,'ASSUM 1'!H14,IF(M18=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P18=1,'ASSUM 1'!H18,IF(P18=2,'ASSUM 1'!H19,IF(P18=3,'ASSUM 1'!H20,IF(P18=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M19=1,'ASSUM 1'!H10,IF(M19=2,'ASSUM 1'!H11,IF(M19=3,'ASSUM 1'!H12,IF(M19=4,'ASSUM 1'!H13,IF(M19=5,'ASSUM 1'!H14,IF(M19=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P19=1,'ASSUM 1'!H18,IF(P19=2,'ASSUM 1'!H19,IF(P19=3,'ASSUM 1'!H20,IF(P19=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M20=1,'ASSUM 1'!H10,IF(M20=2,'ASSUM 1'!H11,IF(M20=3,'ASSUM 1'!H12,IF(M20=4,'ASSUM 1'!H13,IF(M20=5,'ASSUM 1'!H14,IF(M20=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P20=1,'ASSUM 1'!H18,IF(P20=2,'ASSUM 1'!H19,IF(P20=3,'ASSUM 1'!H20,IF(P20=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M21=1,'ASSUM 1'!H10,IF(M21=2,'ASSUM 1'!H11,IF(M21=3,'ASSUM 1'!H12,IF(M21=4,'ASSUM 1'!H13,IF(M21=5,'ASSUM 1'!H14,IF(M21=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P21=1,'ASSUM 1'!H18,IF(P21=2,'ASSUM 1'!H19,IF(P21=3,'ASSUM 1'!H20,IF(P21=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M22=1,'ASSUM 1'!H10,IF(M22=2,'ASSUM 1'!H11,IF(M22=3,'ASSUM 1'!H12,IF(M22=4,'ASSUM 1'!H13,IF(M22=5,'ASSUM 1'!H14,IF(M22=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P22=1,'ASSUM 1'!H18,IF(P22=2,'ASSUM 1'!H19,IF(P22=3,'ASSUM 1'!H20,IF(P22=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"SUM(E17:E22)" +"IF(M27=1,'ASSUM 1'!H10,IF(M27=2,'ASSUM 1'!H11,IF(M27=3,'ASSUM 1'!H12,IF(M27=4,'ASSUM 1'!H13,IF(M27=5,'ASSUM 1'!H14,IF(M27=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P27=1,'ASSUM 1'!H18,IF(P27=2,'ASSUM 1'!H19,IF(P27=3,'ASSUM 1'!H20,IF(P27=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M28=1,'ASSUM 1'!H10,IF(M28=2,'ASSUM 1'!H11,IF(M28=3,'ASSUM 1'!H12,IF(M28=4,'ASSUM 1'!H13,IF(M28=5,'ASSUM 1'!H14,IF(M28=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P28=1,'ASSUM 1'!H18,IF(P28=2,'ASSUM 1'!H19,IF(P28=3,'ASSUM 1'!H20,IF(P28=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M29=1,'ASSUM 1'!H10,IF(M29=2,'ASSUM 1'!H11,IF(M29=3,'ASSUM 1'!H12,IF(M29=4,'ASSUM 1'!H13,IF(M29=5,'ASSUM 1'!H14,IF(M29=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P29=1,'ASSUM 1'!H18,IF(P29=2,'ASSUM 1'!H19,IF(P29=3,'ASSUM 1'!H20,IF(P29=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"SUM(E26:E29)" +"IF(M33=1,'ASSUM 1'!H10,IF(M33=2,'ASSUM 1'!H11,IF(M33=3,'ASSUM 1'!H12,IF(M33=4,'ASSUM 1'!H13,IF(M33=5,'ASSUM 1'!H14,IF(M33=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P33=1,'ASSUM 1'!H18,IF(P33=2,'ASSUM 1'!H19,IF(P33=3,'ASSUM 1'!H20,IF(P33=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"($C$34*'ASSUM 1'!Q7)/1000" +"IF(M34=1,'ASSUM 1'!H10,IF(M34=2,'ASSUM 1'!H11,IF(M34=3,'ASSUM 1'!H12,IF(M34=4,'ASSUM 1'!H13,IF(M34=5,'ASSUM 1'!H14,IF(M34=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P34=1,'ASSUM 1'!H18,IF(P34=2,'ASSUM 1'!H19,IF(P34=3,'ASSUM 1'!H20,IF(P34=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M35=1,'ASSUM 1'!H10,IF(M35=2,'ASSUM 1'!H11,IF(M35=3,'ASSUM 1'!H12,IF(M35=4,'ASSUM 1'!H13,IF(M35=5,'ASSUM 1'!H14,IF(M35=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P35=1,'ASSUM 1'!H18,IF(P35=2,'ASSUM 1'!H19,IF(P35=3,'ASSUM 1'!H20,IF(P35=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M36=1,'ASSUM 1'!H10,IF(M36=2,'ASSUM 1'!H11,IF(M36=3,'ASSUM 1'!H12,IF(M36=4,'ASSUM 1'!H13,IF(M36=5,'ASSUM 1'!H14,IF(M36=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P36=1,'ASSUM 1'!H18,IF(P36=2,'ASSUM 1'!H19,IF(P36=3,'ASSUM 1'!H20,IF(P36=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M37=1,'ASSUM 1'!H10,IF(M37=2,'ASSUM 1'!H11,IF(M37=3,'ASSUM 1'!H12,IF(M37=4,'ASSUM 1'!H13,IF(M37=5,'ASSUM 1'!H14,IF(M37=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P37=1,'ASSUM 1'!H18,IF(P37=2,'ASSUM 1'!H19,IF(P37=3,'ASSUM 1'!H20,IF(P37=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"'144A IDC'!D109/1000" +"IF(M38=1,'ASSUM 1'!H10,IF(M38=2,'ASSUM 1'!H11,IF(M38=3,'ASSUM 1'!H12,IF(M38=4,'ASSUM 1'!H13,IF(M38=5,'ASSUM 1'!H14,IF(M38=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P38=1,'ASSUM 1'!H18,IF(P38=2,'ASSUM 1'!H19,IF(P38=3,'ASSUM 1'!H20,IF(P38=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF('ASSUM 2'!L26=0,+#REF!+#REF!,0)" +"IF(M39=1,'ASSUM 1'!H10,IF(M39=2,'ASSUM 1'!H11,IF(M39=3,'ASSUM 1'!H12,IF(M39=4,'ASSUM 1'!H13,IF(M39=5,'ASSUM 1'!H14,IF(M39=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P39=1,'ASSUM 1'!H18,IF(P39=2,'ASSUM 1'!H19,IF(P39=3,'ASSUM 1'!H20,IF(P39=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M40=1,'ASSUM 1'!H10,IF(M40=2,'ASSUM 1'!H11,IF(M40=3,'ASSUM 1'!H12,IF(M40=4,'ASSUM 1'!H13,IF(M40=5,'ASSUM 1'!H14,IF(M40=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P40=1,'ASSUM 1'!H18,IF(P40=2,'ASSUM 1'!H19,IF(P40=3,'ASSUM 1'!H20,IF(P40=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M41=1,'ASSUM 1'!H10,IF(M41=2,'ASSUM 1'!H11,IF(M41=3,'ASSUM 1'!H12,IF(M41=4,'ASSUM 1'!H13,IF(M41=5,'ASSUM 1'!H14,IF(M41=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P41=1,'ASSUM 1'!H18,IF(P41=2,'ASSUM 1'!H19,IF(P41=3,'ASSUM 1'!H20,IF(P41=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M42=1,'ASSUM 1'!H10,IF(M42=2,'ASSUM 1'!H11,IF(M42=3,'ASSUM 1'!H12,IF(M42=4,'ASSUM 1'!H13,IF(M42=5,'ASSUM 1'!H14,IF(M42=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P42=1,'ASSUM 1'!H18,IF(P42=2,'ASSUM 1'!H19,IF(P42=3,'ASSUM 1'!H20,IF(P42=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M43=1,'ASSUM 1'!H10,IF(M43=2,'ASSUM 1'!H11,IF(M43=3,'ASSUM 1'!H12,IF(M43=4,'ASSUM 1'!H13,IF(M43=5,'ASSUM 1'!H14,IF(M43=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P43=1,'ASSUM 1'!H18,IF(P43=2,'ASSUM 1'!H19,IF(P43=3,'ASSUM 1'!H20,IF(P43=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M44=1,'ASSUM 1'!H10,IF(M44=2,'ASSUM 1'!H11,IF(M44=3,'ASSUM 1'!H12,IF(M44=4,'ASSUM 1'!H13,IF(M44=5,'ASSUM 1'!H14,IF(M44=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P44=1,'ASSUM 1'!H18,IF(P44=2,'ASSUM 1'!H19,IF(P44=3,'ASSUM 1'!H20,IF(P44=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M45=1,'ASSUM 1'!H10,IF(M45=2,'ASSUM 1'!H11,IF(M45=3,'ASSUM 1'!H12,IF(M45=4,'ASSUM 1'!H13,IF(M45=5,'ASSUM 1'!H14,IF(M45=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P45=1,'ASSUM 1'!H18,IF(P45=2,'ASSUM 1'!H19,IF(P45=3,'ASSUM 1'!H20,IF(P45=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M46=1,'ASSUM 1'!H10,IF(M46=2,'ASSUM 1'!H11,IF(M46=3,'ASSUM 1'!H12,IF(M46=4,'ASSUM 1'!H13,IF(M46=5,'ASSUM 1'!H14,IF(M46=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P46=1,'ASSUM 1'!H18,IF(P46=2,'ASSUM 1'!H19,IF(P46=3,'ASSUM 1'!H20,IF(P46=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"'ASSUM 1'!R46/1000" +"IF(M50=1,'ASSUM 1'!H10,IF(M50=2,'ASSUM 1'!H11,IF(M50=3,'ASSUM 1'!H12,IF(M50=4,'ASSUM 1'!H13,IF(M50=5,'ASSUM 1'!H14,IF(M50=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P50=1,'ASSUM 1'!H18,IF(P50=2,'ASSUM 1'!H19,IF(P50=3,'ASSUM 1'!H20,IF(P50=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M51=1,'ASSUM 1'!H10,IF(M51=2,'ASSUM 1'!H11,IF(M51=3,'ASSUM 1'!H12,IF(M51=4,'ASSUM 1'!H13,IF(M51=5,'ASSUM 1'!H14,IF(M51=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P51=1,'ASSUM 1'!H18,IF(P51=2,'ASSUM 1'!H19,IF(P51=3,'ASSUM 1'!H20,IF(P51=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M52=1,'ASSUM 1'!H10,IF(M52=2,'ASSUM 1'!H11,IF(M52=3,'ASSUM 1'!H12,IF(M52=4,'ASSUM 1'!H13,IF(M52=5,'ASSUM 1'!H14,IF(M52=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P52=1,'ASSUM 1'!H18,IF(P52=2,'ASSUM 1'!H19,IF(P52=3,'ASSUM 1'!H20,IF(P52=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"SUM(E33:E52)" +"A8" +"IF(M56=1,'ASSUM 1'!H10,IF(M56=2,'ASSUM 1'!H11,IF(M56=3,'ASSUM 1'!H12,IF(M56=4,'ASSUM 1'!H13,IF(M56=5,'ASSUM 1'!H14,IF(M56=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P56=1,'ASSUM 1'!H18,IF(P56=2,'ASSUM 1'!H19,IF(P56=3,'ASSUM 1'!H20,IF(P56=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"A16" +"D56" +"IF(M57=1,'ASSUM 1'!H10,IF(M57=2,'ASSUM 1'!H11,IF(M57=3,'ASSUM 1'!H12,IF(M57=4,'ASSUM 1'!H13,IF(M57=5,'ASSUM 1'!H14,IF(M57=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P57=1,'ASSUM 1'!H18,IF(P57=2,'ASSUM 1'!H19,IF(P57=3,'ASSUM 1'!H20,IF(P57=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"A25" +"IF(M58=1,'ASSUM 1'!H10,IF(M58=2,'ASSUM 1'!H11,IF(M58=3,'ASSUM 1'!H12,IF(M58=4,'ASSUM 1'!H13,IF(M58=5,'ASSUM 1'!H14,IF(M58=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P58=1,'ASSUM 1'!H18,IF(P58=2,'ASSUM 1'!H19,IF(P58=3,'ASSUM 1'!H20,IF(P58=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"A32" +"IF(M59=1,'ASSUM 1'!H10,IF(M59=2,'ASSUM 1'!H11,IF(M59=3,'ASSUM 1'!H12,IF(M59=4,'ASSUM 1'!H13,IF(M59=5,'ASSUM 1'!H14,IF(M59=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P59=1,'ASSUM 1'!H18,IF(P59=2,'ASSUM 1'!H19,IF(P59=3,'ASSUM 1'!H20,IF(P59=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF('ASSUM 1'!N26=0,+#REF!+#REF!,'144A IDC'!D115/1000)" +"IF(M62=1,'ASSUM 1'!H10,IF(M62=2,'ASSUM 1'!H11,IF(M62=3,'ASSUM 1'!H12,IF(M62=4,'ASSUM 1'!H13,IF(M62=5,'ASSUM 1'!H14,IF(M62=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P62=1,'ASSUM 1'!H18,IF(P62=2,'ASSUM 1'!H19,IF(P62=3,'ASSUM 1'!H20,IF(P62=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"E14+E23+E30+E53+E60+E62" +"Tariff!C5" +"IF($A$15=1,B78,B141)" +"B6*(1+'ASSUM 1'!D19)^(B$3-'ASSUM 1'!B19)" +"C6*(1+'ASSUM 1'!D19)^(C$3-'ASSUM 1'!B19)" +"D6*(1+'ASSUM 1'!D19)^(D$3-'ASSUM 1'!B19)" +"E6*(1+'ASSUM 1'!D19)^(E$3-'ASSUM 1'!B19)" +"F6*(1+'ASSUM 1'!D19)^(F$3-'ASSUM 1'!B19)" +"G6*(1+'ASSUM 1'!D19)^(G$3-'ASSUM 1'!B19)" +"H6*(1+'ASSUM 1'!D19)^(H$3-'ASSUM 1'!B19)" +"I6*(1+'ASSUM 1'!D19)^(I$3-'ASSUM 1'!B19)" +"J6*(1+'ASSUM 1'!D19)^(J$3-'ASSUM 1'!B19)" +"K6*(1+'ASSUM 1'!D19)^(K$3-'ASSUM 1'!B19)" +"L6*(1+'ASSUM 1'!D19)^(L$3-'ASSUM 1'!B19)" +"M6*(1+'ASSUM 1'!D19)^(M$3-'ASSUM 1'!B19)" +"N6*(1+'ASSUM 1'!D19)^(N$3-'ASSUM 1'!B19)" +"O6*(1+'ASSUM 1'!D19)^(O$3-'ASSUM 1'!B19)" +"P6*(1+'ASSUM 1'!D19)^(P$3-'ASSUM 1'!B19)" +"Q6*(1+'ASSUM 1'!D19)^(Q$3-'ASSUM 1'!B19)" +"R6*(1+'ASSUM 1'!D19)^(R$3-'ASSUM 1'!B19)" +"S6*(1+'ASSUM 1'!D19)^(S$3-'ASSUM 1'!B19)" +"T6*(1+'ASSUM 1'!D19)^(T$3-'ASSUM 1'!B19)" +"U6*(1+'ASSUM 1'!D19)^(U$3-'ASSUM 1'!B19)" +"V6*(1+'ASSUM 1'!D19)^(V$3-'ASSUM 1'!B19)" +"IF($A$15=1,B77,B140)" +"B10*(1+'ASSUM 1'!D19)^(B3-'ASSUM 1'!B19)" +"C10*(1+'ASSUM 1'!D19)^(C3-'ASSUM 1'!B19)" +"D10*(1+'ASSUM 1'!D19)^(D3-'ASSUM 1'!B19)" +"E10*(1+'ASSUM 1'!D19)^(E3-'ASSUM 1'!B19)" +"F10*(1+'ASSUM 1'!D19)^(F3-'ASSUM 1'!B19)" +"G10*(1+'ASSUM 1'!D19)^(G3-'ASSUM 1'!B19)" +"H10*(1+'ASSUM 1'!D19)^(H3-'ASSUM 1'!B19)" +"I10*(1+'ASSUM 1'!D19)^(I3-'ASSUM 1'!B19)" +"J10*(1+'ASSUM 1'!D19)^(J3-'ASSUM 1'!B19)" +"K10*(1+'ASSUM 1'!D19)^(K3-'ASSUM 1'!B19)" +"L10*(1+'ASSUM 1'!D19)^(L3-'ASSUM 1'!B19)" +"M10*(1+'ASSUM 1'!D19)^(M3-'ASSUM 1'!B19)" +"N10*(1+'ASSUM 1'!D19)^(N3-'ASSUM 1'!B19)" +"O10*(1+'ASSUM 1'!D19)^(O3-'ASSUM 1'!B19)" +"P10*(1+'ASSUM 1'!D19)^(P3-'ASSUM 1'!B19)" +"Q10*(1+'ASSUM 1'!D19)^(Q3-'ASSUM 1'!B19)" +"R10*(1+'ASSUM 1'!D19)^(R3-'ASSUM 1'!B19)" +"S10*(1+'ASSUM 1'!D19)^(S3-'ASSUM 1'!B19)" +"T10*(1+'ASSUM 1'!D19)^(T3-'ASSUM 1'!B19)" +"U10*(1+'ASSUM 1'!D19)^(U3-'ASSUM 1'!B19)" +"V10*(1+'ASSUM 1'!D19)^(V3-'ASSUM 1'!B19)" +"IF($A$15=1,B79,B142)" +"IF($A$15=1,B81,B144)" +"SUM(B18:B29)" +"A18" +"B18/B$30" +"A110" +"A48" +"B93/(45*3*8760*Tariff!C7/12)" +"C93/(45*7*8760*Tariff!D7/12)" +"B81/B$93" +"A75" +"B156/(45*3*8760*Tariff!C7/12)" +"C156/(45*7*8760*Tariff!D7/12)" +"B144/B$156" +"'ASSUM 1'!D37" +"C5+1" +"IF(C5>0,B6+1,0)" +"IF(C6=1,'ASSUM 1'!C38,IF(C6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(D6=1,'ASSUM 1'!C38,IF(D6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(E6=1,'ASSUM 1'!C38,IF(E6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(F6=1,'ASSUM 1'!C38,IF(F6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(G6=1,'ASSUM 1'!C38,IF(G6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(H6=1,'ASSUM 1'!C38,IF(H6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(I6=1,'ASSUM 1'!C38,IF(I6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(J6=1,'ASSUM 1'!C38,IF(J6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(K6=1,'ASSUM 1'!C38,IF(K6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(L6=1,'ASSUM 1'!C38,IF(L6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(M6=1,'ASSUM 1'!C38,IF(M6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(N6=1,'ASSUM 1'!C38,IF(N6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(O6=1,'ASSUM 1'!C38,IF(O6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(P6=1,'ASSUM 1'!C38,IF(P6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(Q6=1,'ASSUM 1'!C38,IF(Q6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(R6=1,'ASSUM 1'!C38,IF(R6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(S6=1,'ASSUM 1'!C38,IF(S6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(T6=1,'ASSUM 1'!C38,IF(T6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(U6=1,'ASSUM 1'!C38,IF(U6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(V6=1,'ASSUM 1'!C38,IF(V6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"('ASSUM 1'!B7*3)*(1-'ASSUM 1'!C13)^(C5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(D5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(E5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(F5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(G5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(H5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(I5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(J5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(K5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(L5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(M5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(N5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(O5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(P5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(Q5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(R5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(S5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(T5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(U5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(V5-$C$5)" +"'Stratus Report'!B13" +"8760*C11*C7/12" +"C12*C10" +"C13" +"SUM($C$12:C12)" +"IF(C6=1,'ASSUM 1'!B7*3,'ASSUM 1'!D8)" +"IF(D6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(E6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(F6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(G6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(H6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(I6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(J6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(K6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(L6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(M6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(N6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(O6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(P6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(Q6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(R6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(S6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(T6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(U6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(V6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"'Stratus Report'!B11" +"C22*C21*C7/12" +"D22*D21*10/12" +"E22*E21" +"+'Stratus Report'!B7" +"C10*'ASSUM 1'!B24" +"D10*'ASSUM 1'!B24" +"E10*'ASSUM 1'!B24" +"F10*'ASSUM 1'!B24" +"G10*'ASSUM 1'!B24" +"H10*'ASSUM 1'!B24" +"I10*'ASSUM 1'!B24" +"J10*'ASSUM 1'!B24" +"K10*'ASSUM 1'!B24" +"L10*'ASSUM 1'!B24" +"M10*'ASSUM 1'!B24" +"N10*'ASSUM 1'!B24" +"O10*'ASSUM 1'!B24" +"P10*'ASSUM 1'!B24" +"Q10*'ASSUM 1'!B24" +"R10*'ASSUM 1'!B24" +"S10*'ASSUM 1'!B24" +"T10*'ASSUM 1'!B24" +"U10*'ASSUM 1'!B24" +"V10*'ASSUM 1'!B24" +"(C27*C28/1000)" +"C34/C33*1000" +"C17" +"Spot!C57" +"C34+C29" +"CSHFLO!A10" +"IF(C23>0,+C23/C17*100,0)" +"'Co IS'!A11" +"IF(C29>0,+C29/C17*100,0)" +"IF(C34>0,+C34/C17*100,0)" +"SUM(C39:C41)" +"SUM('Co IS'!C10:L12)/SUM(C17:L17)*100" +"SUM('Co IS'!M10:V12)/SUM(M17:V17)*100" +"Tariff!C5" +"+Tariff!C7" +"Tariff!C17*'Stratus Report'!B33" +"'Stratus Report'!B48" +"C7*C8/1000" +"Tariff!C17*'Stratus Report'!B34" +"'Stratus Report'!B49" +"Tariff!C$17*'Stratus Report'!B35" +"'Stratus Report'!B50" +"Tariff!C$17*'Stratus Report'!B36" +"'Stratus Report'!B51" +"Tariff!C$17*'Stratus Report'!B37" +"B20" +"'Stratus Report'!B52" +"Tariff!C$17*'Stratus Report'!B38" +"'Stratus Report'!B53" +"Tariff!C$17*'Stratus Report'!B39" +"'Stratus Report'!B54" +"Tariff!C$17*'Stratus Report'!B40" +"'Stratus Report'!B55" +"Tariff!C$17*'Stratus Report'!B41" +"'Stratus Report'!B56" +"Tariff!C$17*'Stratus Report'!B42" +"'Stratus Report'!B57" +"Tariff!C$17*'Stratus Report'!B43" +"'Stratus Report'!B58" +"Tariff!C$17*'Stratus Report'!B44" +"'Stratus Report'!B59" +"C51+C47+C43+C39+C35+C31+C27+C23+C19+C15+C11+C7" +"C53+C49+C45+C41+C37+C33+C29+C25+C21+C17+C13+C9" +"C56*(1+'ASSUM 1'!D27)^(C4-('ASSUM 1'!B27))" +"D56*(1+'ASSUM 1'!D27)^(D4-('ASSUM 1'!B27))" +"E56*(1+'ASSUM 1'!D27)^(E4-('ASSUM 1'!B27))" +"F56*(1+'ASSUM 1'!D27)^(F4-('ASSUM 1'!B27))" +"G56*(1+'ASSUM 1'!D27)^(G4-('ASSUM 1'!B27))" +"H56*(1+'ASSUM 1'!D27)^(H4-('ASSUM 1'!B27))" +"I56*(1+'ASSUM 1'!D27)^(I4-('ASSUM 1'!B27))" +"J56*(1+'ASSUM 1'!D27)^(J4-('ASSUM 1'!B27))" +"K56*(1+'ASSUM 1'!D27)^(K4-('ASSUM 1'!B27))" +"L56*(1+'ASSUM 1'!D27)^(L4-('ASSUM 1'!B27))" +"M56*(1+'ASSUM 1'!D27)^(M4-('ASSUM 1'!B27))" +"N56*(1+'ASSUM 1'!D27)^(N4-('ASSUM 1'!B27))" +"O56*(1+'ASSUM 1'!D27)^(O4-('ASSUM 1'!B27))" +"P56*(1+'ASSUM 1'!D27)^(P4-('ASSUM 1'!B27))" +"Q56*(1+'ASSUM 1'!D27)^(Q4-('ASSUM 1'!B27))" +"R56*(1+'ASSUM 1'!D27)^(R4-('ASSUM 1'!B27))" +"S56*(1+'ASSUM 1'!D27)^(S4-('ASSUM 1'!B27))" +"T56*(1+'ASSUM 1'!D27)^(T4-('ASSUM 1'!B27))" +"U56*(1+'ASSUM 1'!D27)^(U4-('ASSUM 1'!B27))" +"V56*(1+'ASSUM 1'!D27)^(V4-('ASSUM 1'!B27))" +"C57/C55*1000" +"C56/C55*1000" +"FUEL!A1" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(C5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(D5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(E5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(F5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(G5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(H5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(I5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(J5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(K5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(L5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(M5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(N5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(O5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(P5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(Q5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(R5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(S5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(T5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(U5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(V5-$C$5)" +"Spot!B7" +"Spot!C7" +"C11*C8" +"D11*D$8" +"'Stratus Report'!B62" +"C12*C13/10^6" +"A11" +"Spot!C11" +"'Stratus Report'!B63" +"Spot!C15" +"'Stratus Report'!B64" +"Spot!C19" +"A18" +"'Stratus Report'!B65" +"Spot!C23" +"'Stratus Report'!B66" +"Spot!C27" +"'Stratus Report'!B67" +"Spot!C31" +"'Stratus Report'!B68" +"Spot!C35" +"'Stratus Report'!B69" +"Spot!C39" +"'Stratus Report'!B70" +"Spot!C43" +"'Stratus Report'!B71" +"Spot!C47" +"'Stratus Report'!B72" +"Spot!C51" +"'Stratus Report'!B73" +"C77+C71+C65+C59+C53+C47+C41+C35+C29+C23+C17+C11" +"(+C78+C72+C66+C60+C54+C48+C42+C36+C30+C24+C18+C12)/10^3" +"C80+C74+C68+C62+C56+C50+C44+C38+C32+C26+C20+C14" +"C83*10^6/'ASSUM 1'!$D$34" +"C84*(1+'ASSUM 1'!D43)^(C5-'ASSUM 1'!B42)" +"D84*(1+'ASSUM 1'!D43)^(D5-'ASSUM 1'!B42)" +"E84*(1+'ASSUM 1'!D43)^(E5-'ASSUM 1'!B42)" +"F84*(1+'ASSUM 1'!D43)^(F5-'ASSUM 1'!B42)" +"G84*(1+'ASSUM 1'!D43)^(G5-'ASSUM 1'!B42)" +"H84*(1+'ASSUM 1'!D43)^(H5-'ASSUM 1'!B42)" +"I84*(1+'ASSUM 1'!D43)^(I5-'ASSUM 1'!B42)" +"J84*(1+'ASSUM 1'!D43)^(J5-'ASSUM 1'!B42)" +"K84*(1+'ASSUM 1'!D43)^(K5-'ASSUM 1'!B42)" +"L84*(1+'ASSUM 1'!D43)^(L5-'ASSUM 1'!B42)" +"M84*(1+'ASSUM 1'!D43)^(M5-'ASSUM 1'!B42)" +"N84*(1+'ASSUM 1'!D43)^(N5-'ASSUM 1'!B42)" +"O84*(1+'ASSUM 1'!D43)^(O5-'ASSUM 1'!B42)" +"P84*(1+'ASSUM 1'!D43)^(P5-'ASSUM 1'!B42)" +"Q84*(1+'ASSUM 1'!D43)^(Q5-'ASSUM 1'!B42)" +"R84*(1+'ASSUM 1'!D43)^(R5-'ASSUM 1'!B42)" +"S84*(1+'ASSUM 1'!D43)^(S5-'ASSUM 1'!B42)" +"T84*(1+'ASSUM 1'!D43)^(T5-'ASSUM 1'!B42)" +"U84*(1+'ASSUM 1'!D43)^(U5-'ASSUM 1'!B42)" +"V84*(1+'ASSUM 1'!D43)^(V5-'ASSUM 1'!B42)" +"C88/C82*1000" +"C90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(C5-'ASSUM 1'!I27)" +"D90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(D5-'ASSUM 1'!I27)" +"E90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(E5-'ASSUM 1'!I27)" +"F90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(F5-'ASSUM 1'!I27)" +"G90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(G5-'ASSUM 1'!I27)" +"H90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(H5-'ASSUM 1'!I27)" +"I90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(I5-'ASSUM 1'!I27)" +"J90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(J5-'ASSUM 1'!I27)" +"K90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(K5-'ASSUM 1'!I27)" +"L90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(L5-'ASSUM 1'!I27)" +"M90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(M5-'ASSUM 1'!I27)" +"N90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(N5-'ASSUM 1'!I27)" +"O90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(O5-'ASSUM 1'!I27)" +"P90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(P5-'ASSUM 1'!I27)" +"Q90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(Q5-'ASSUM 1'!I27)" +"R90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(R5-'ASSUM 1'!I27)" +"S90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(S5-'ASSUM 1'!I27)" +"T90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(T5-'ASSUM 1'!I27)" +"U90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(U5-'ASSUM 1'!I27)" +"V90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(V5-'ASSUM 1'!I27)" +"OandM!A1" +"C5+1" +"Tariff!C18" +"'ASSUM 1'!F31" +"('ASSUM 1'!$H$31)*(1+'ASSUM 1'!$I$31)^(C$5-'ASSUM 1'!$I$27)*C$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(C$5-'ASSUM 1'!I27)*C$7/12*1000-200" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!$H33)*(1+'ASSUM 1'!$I33)^(C$5-'ASSUM 1'!$I$27)*Tariff!C17" +"('ASSUM 1'!$H34)*(1+'ASSUM 1'!$I34)^(C$5-'ASSUM 1'!$I$27)*C$7/12*1000*Tariff!C10/'ASSUM 1'!$D$7" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(D$5-'ASSUM 1'!I27)*D$7/12*1000*D7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(E$5-'ASSUM 1'!I27)*E$7/12*1000*E7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(F$5-'ASSUM 1'!I27)*F$7/12*1000*F7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(G$5-'ASSUM 1'!I27)*G$7/12*1000*G7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(H$5-'ASSUM 1'!I27)*H$7/12*1000*H7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(I$5-'ASSUM 1'!I27)*I$7/12*1000*I7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(J$5-'ASSUM 1'!I27)*J$7/12*1000*J7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(K$5-'ASSUM 1'!I27)*K$7/12*1000*K7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(L$5-'ASSUM 1'!I27)*L$7/12*1000*L7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(M$5-'ASSUM 1'!I27)*M$7/12*1000*M7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(N$5-'ASSUM 1'!I27)*N$7/12*1000*N7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(O$5-'ASSUM 1'!I27)*O$7/12*1000*O7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(P$5-'ASSUM 1'!I27)*P$7/12*1000*P7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000*Q7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(R$5-'ASSUM 1'!I27)*R$7/12*1000*R7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(S$5-'ASSUM 1'!I27)*S$7/12*1000*S7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(T$5-'ASSUM 1'!I27)*T$7/12*1000*T7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(U$5-'ASSUM 1'!I27)*U$7/12*1000*U7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(V$5-'ASSUM 1'!I27)*V$7/12*1000*V7/12" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"SUM(C11:C17)" +"'ASSUM 1'!F40" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"C56" +"'Co IS'!C13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!D13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!E13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!F13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!G13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!H13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!I13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!J13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!K13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!L13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!M13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!N13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!O13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!P13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!Q13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!R13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!S13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!T13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!U13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!V13*1000/100*'ASSUM 1'!H42/1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"SUM(C21:C31)" +"C18+C32" +"C18/Tariff!C17" +"C34/Tariff!C17" +"C14" +"C42+D14" +"O40" +"C40-C41" +"C42*'ASSUM 1'!$S$43" +"SUM($C$16:C16)" +"IF(C6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(D6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(E6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(F6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(G6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(H6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(I6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(J6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(K6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(L6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(M6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(N6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(O6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(P6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(Q6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(R6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(S6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(T6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(U6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(V6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(C6<='ASSUM 1'!M42,'ASSUM 1'!N42/100,IF(C6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(D6<='ASSUM 1'!M42,'ASSUM 1'!#REF!/100,IF(D6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(E6<='ASSUM 1'!M42,#REF!/100,IF(E6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(F6<='ASSUM 1'!M42,#REF!/100,IF(F6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(G6<='ASSUM 1'!M42,#REF!/100,IF(G6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(H6<='ASSUM 1'!M42,#REF!/100,IF(H6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(I6<='ASSUM 1'!M42,#REF!/100,IF(I6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(J6<='ASSUM 1'!M42,'ASSUM 1'!O58/100,IF(J6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(K6<='ASSUM 1'!M42,'ASSUM 1'!P58/100,IF(K6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(L6<='ASSUM 1'!M42,#REF!/100,IF(L6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(M6<='ASSUM 1'!M42,'ASSUM 1'!Q58/100,IF(M6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(N6<='ASSUM 1'!M42,'ASSUM 1'!R58/100,IF(N6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(O6<='ASSUM 1'!M42,'ASSUM 1'!S58/100,IF(O6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(P6<='ASSUM 1'!M42,#REF!/100,IF(P6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(Q6<='ASSUM 1'!M42,#REF!/100,IF(Q6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(R6<='ASSUM 1'!M42,'ASSUM 1'!T58/100,IF(R6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(S6<='ASSUM 1'!M42,'ASSUM 1'!#REF!/100,IF(S6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(T6<='ASSUM 1'!M42,'ASSUM 1'!#REF!/100,IF(T6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(U6<='ASSUM 1'!M42,'ASSUM 1'!#REF!/100,IF(U6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(V6<='ASSUM 1'!M42,'ASSUM 1'!#REF!/100,IF(V6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"C48*C49" +"'ASSUM 2'!$E$26*10^3" +"[0]!_XX1/100" +"C54+C50" +"'ASSUM 1'!M30" +"FUEL!C88/365.25*$B$59" +"'ASSUM 1'!M29" +"C34/365.25*$B$60" +"C60+C59" +"IF(D6<3,+D61-'ASSUM 1'!N31,D61-C61)-IF(D6='ASSUM 1'!D36,D61,0)" +"IF(E6<3,+E61-'ASSUM 1'!N31,E61-D61)-IF(E6='ASSUM 1'!D36,E61,0)" +"IF(F6<3,+F61-'ASSUM 1'!N31,F61-E61)-IF(F6='ASSUM 1'!D36,F61,0)" +"IF(G6<3,+G61-'ASSUM 1'!N31,G61-F61)-IF(G6='ASSUM 1'!D36,G61,0)" +"IF(H6<3,+H61-'ASSUM 1'!N31,H61-G61)-IF(H6='ASSUM 1'!D36,H61,0)" +"IF(I6<3,+I61-'ASSUM 1'!N31,I61-H61)-IF(I6='ASSUM 1'!D36,I61,0)" +"IF(J6<3,+J61-'ASSUM 1'!N31,J61-I61)-IF(J6='ASSUM 1'!D36,J61,0)" +"IF(K6<3,+K61-'ASSUM 1'!N31,K61-J61)-IF(K6='ASSUM 1'!D36,K61,0)" +"IF(L6<3,+L61-'ASSUM 1'!N31,L61-K61)-IF(L6='ASSUM 1'!D36,L61,0)" +"IF(M6<3,+M61-'ASSUM 1'!N31,M61-L61)-IF(M6='ASSUM 1'!D36,M61,0)" +"IF(N6<3,+N61-'ASSUM 1'!N31,N61-M61)-IF(N6='ASSUM 1'!D36,N61,0)" +"IF(O6<3,+O61-'ASSUM 1'!N31,O61-N61)-IF(O6='ASSUM 1'!D36,O61,0)" +"IF(P6<3,+P61-'ASSUM 1'!N31,P61-O61)-IF(P6='ASSUM 1'!D36,P61,0)" +"IF(Q6<3,+Q61-'ASSUM 1'!N31,Q61-P61)-IF(Q6='ASSUM 1'!D36,Q61,0)" +"IF(R6<3,+R61-'ASSUM 1'!N31,R61-Q61)-IF(R6='ASSUM 1'!D36,R61,0)" +"IF(S6<3,+S61-'ASSUM 1'!N31,S61-R61)-IF(S6='ASSUM 1'!D36,S61,0)" +"IF(T6<3,+T61-'ASSUM 1'!N31,T61-S61)-IF(T6='ASSUM 1'!D36,T61,0)" +"IF(U6<3,+U61-'ASSUM 1'!N31,U61-T61)-IF(U6='ASSUM 1'!D36,U61,0)" +"IF(V6<3,+V61-'ASSUM 1'!N31,V61-U61)-IF(V6='ASSUM 1'!D36,V61,0)" +"'Co IS'!A1" +"Tariff!C23" +"Tariff!C29" +"Tariff!C34" +"SUM(C10:C12)" +"FUEL!C88" +"OandM!C18" +"OandM!C32" +"C13-C19" +"'144A DEBT'!C34" +"'144A DEBT'!C44" +"-OandM!C43" +"'BKDEPR 144A'!F67" +"C29-C31" +"TAXES!C14" +"(+C33-C35)*TAXES!C26" +"(+D33-D35)*TAXES!C26" +"(+E33-E35)*TAXES!C26" +"(+F33-F35)*TAXES!C26" +"(+G33-G35)*TAXES!C26" +"(+H33-H35)*TAXES!C26" +"(+I33-I35)*TAXES!C26" +"(+J33-J35)*TAXES!C26" +"(+K33-K35)*TAXES!C26" +"(+L33-L35)*TAXES!C26" +"(+M33-M35)*TAXES!C26" +"(+N33-N35)*TAXES!C26" +"(+O33-O35)*TAXES!C26" +"(+P33-P35)*TAXES!C26" +"(+Q33-Q35)*TAXES!C26" +"(+R33-R35)*TAXES!C26" +"(+S33-S35)*TAXES!C26" +"(+T33-T35)*TAXES!C26" +"(+U33-U35)*TAXES!C26" +"(+V33-V35)*TAXES!C26" +"C36+C35" +"C33-C37" +"#REF!/0.75" +"#REF!" +"'ENA IDC'!D8" +"-'144A IDC'!D69" +"-'ENA IDC'!T69" +"CSHFLO!C36+0.5*OandM!C11*(1-TAXES!C26)" +"0" +"CSHFLO!D36+0.5*OandM!D11*(1-TAXES!D26-'ASSUM 1'!$N$40)" +"'CSHFLO-ENA'!W36+0.5*OandM!W11*(1-'TAXES-ENA'!W26-'ASSUM 1'!$N$40)" +"SUM(D3:D4)" +"'ENA-144A Comparison'!B9" +"XNPV(B7,D$5:AL$5,D$1:AL$1)" +"XIRR(D$5:AL$5,D$1:AL$1)" +"CSHFLO!A1" +"'Co IS'!C10" +"SUM(C10:C12)" +"OandM!C62" +"IF(C6='ASSUM 1'!$D$36,-OandM!C42,0)" +"CSHFLO!A19" +"SUM(C16:C20)" +"C13-C21" +"'Co IS'!C24" +"'144A DEBT'!C35" +"'Co IS'!C25" +"SUM(C26:C29)" +"+'Co IS'!A35" +"+TAXES!C33" +"TAXES!D33" +"SUM(C32:C33)" +"C13-C21-C30-C34" +"NPV(0.14648305,C36:V36)+B36" +"C5" +"IF(B41>1,B41+1,IF(C45>0,1,0))*0+C6" +"IF(C41>=1,C41+1,IF(D45>0,1,0))" +"'144A DEBT'!C34" +"C45+C44" +"SUM(C46:C47)" +"IF(C49>1,(C23)/C46,0)" +"IF('ASSUM 1'!N26=1,AVERAGE(D52:R52),AVERAGE(C52:Q58))" +"IF('ASSUM 1'!N26=1,MIN(D52:R52),MIN(C52:R52))" +"1-SUM($C$45:C45)/('ASSUM 1'!$S$29*1000)" +"IF(C49>1,(C23)/C49,0)" +"IF(R49>1,(R13-R21)/R49,0)" +"C60*C45" +"SUM(C61:R61)/90000" +"'ENA Assumptions'!B4" +"'ASSUM 1'!S32" +"'ASSUM 1'!$S39" +"C6-C4" +"'ASSUM 1'!S40" +"'ENA Assumptions'!B3" +"SUM(D4:D5)" +"'ENA IDC'!C41*1000" +"'144A IDC'!C41*1000" +"'ENA Debt'!B53" +"'144A DEBT'!B53" +"'ENE FCF'!C7" +"'144A FCF'!C7" +"'ENE FCF'!B8" +"'144A FCF'!B8" +"315*375" +"1-D11" +"A11+1" +"1-SUM(C11:C30)" +"'IS-ENA'!A1" +"Tariff!C23" +"Tariff!C29" +"Tariff!C34" +"SUM(C10:C12)" +"FUEL!C88" +"OandM!C18" +"OandM!C32" +"C13-C19" +"'ENA Debt'!C34" +"'ENA Debt'!C44" +"-OandM!C43" +"'BKDEPR 144A'!F67" +"C29-C31" +"'TAXES-ENA'!C14" +"(+C33-C35)*'TAXES-ENA'!C26" +"C36+C35" +"C33-C37" +"#REF!/0.75" +"#REF!" +"'ENA IDC'!D8" +"-'ENA IDC'!D69" +"'CSHFLO-ENA'!C36+0.5*OandM!C11*(1-'TAXES-ENA'!C26)" +"0" +"'CSHFLO-ENA'!D36+0.5*OandM!D11*(1-'TAXES-ENA'!D26-'ASSUM 1'!$N$40)" +"SUM(D3:D4)" +"'ENA-144A Comparison'!B9" +"XNPV(B7,D$5:AL$5,D$1:AL$1)" +"XIRR(D$5:AL$5,D$1:AL$1)" +"D13-D12" +"138.127+156475.619" +"1308.656+172559.859" +"OandM!C34-OandM!C21-OandM!C13-OandM!C11-OandM!C16-OandM!C14+OandM!C41" +"(NPV($C$17,D16:$X$16)-OandM!C40)/(1+$C$17)^D5" +"D13+E13" +"E13" +"-D17" +"SUM(D20:D21)" +"D22/315" +"'ENA Debt'!C20" +"D23-D26" +"'CSHFLO-ENA'!A1" +"'Co IS'!C10" +"SUM(C10:C12)" +"OandM!C62" +"IF(C6='ASSUM 1'!$D$36,-OandM!C42,0)" +"'CSHFLO-ENA'!A19" +"SUM(C16:C20)" +"C13-C21" +"'IS-ENA'!C24" +"'ENA Debt'!C35" +"'IS-ENA'!C25" +"'Co IS'!C26" +"SUM(C26:C29)" +"+'Co IS'!A35" +"+'IS-ENA'!C35" +"+'TAXES-ENA'!C33" +"SUM(C32:C33)" +"C13-C21-C30-C34" +"C5" +"IF(B41>1,B41+1,IF(C45>0,1,0))*0+C6" +"IF(C41>=1,C41+1,IF(D45>0,1,0))" +"'ENA Debt'!C34" +"C45+C44" +"SUM(C46:C47)" +"IF(C49>1,(C23)/C46,0)" +"IF('ASSUM 1'!N26=1,AVERAGE(D52:R52),AVERAGE(C52:Q58))" +"IF('ASSUM 1'!N26=1,MIN(D52:R52),MIN(C52:R52))" +"1-SUM($C$45:C45)/('ASSUM 1'!$S$29*1000)" +"IF(C49>1,(C23)/C49,0)" +"IF(R49>1,(R13-R21)/R49,0)" +"C60*C45" +"SUM(C61:V61)/'ENA Assumptions'!B2" +"'144A IDC'!A1" +"Tariff!A5" +"'IS-ENA'!C29" +"'TAXDEPR 144A'!F67" +"C9-C11" +"IF(C5='ASSUM 1'!$M$39,+CSHFLO!C13*'ASSUM 1'!$N$39,C13*'ASSUM 1'!$N$40)" +"C13-C14" +"C21" +"IF(C15<0,-C15,0)" +"IF(C15<0,0,IF(C15>C18,-C18,-C15))" +"C18+C19+C20" +"IF(C15<0,0,C15+C20)" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"C23" +"C28*C26" +"C30" +"'144A DEBT'!C5" +"ROUND(B11-SUM(C35:S35),0)" +"'ENA Assumptions'!B2" +"IF('ASSUM 1'!N26=1,""Custom"",IF('ASSUM 1'!S33=0,""Mortgage"",""Levelized""))" +"IF(C$7<12,0,B26+1)" +"B11" +"C31" +"IF(C19>=1,VLOOKUP(C5,'ASSUM 1'!$K$7:$N$23,4)*$C$20/2,0)" +"VLOOKUP(D5,'ENA Assumptions'!$A$11:$E$31,3)*VLOOKUP(D5,'ENA Assumptions'!$A$11:$E$31,5)*$C$20*IF(D19=0,0,1)" +"IF(OR(C7<12,C19=0),0,+C20*'144A DEBT'!S42/2)" +"IF(OR(D7<12,D19=0),0,+D20*'ASSUM 1'!$S$42/2)" +"IF(C7<12,0,IF(C20>1,PMT('ASSUM 1'!S42/2,'144A DEBT'!S32*IF('ASSUM 1'!S34=""semi"",2,1),-(($C$20))),0))" +"D22+D21" +"C20-C21" +"+D19+1" +"C24" +"VLOOKUP(C5,'ASSUM 1'!$K$7:$N$23,4)/2*$C$20*IF(C26=0,0,1)" +"VLOOKUP(D5,'ENA Assumptions'!$A$11:$E$31,3)*VLOOKUP(D5,'ENA Assumptions'!$A$11:$E$31,4)*$C$20*IF(D26=0,0,1)" +"D27*'ASSUM 1'!$S$42/2" +"ROUND(+C29+C22,2)" +"C28+C21" +"C34+C35" +"'ASSUM 1'!R46" +"C42" +"C40-((AVERAGE(D36:H36))*'ASSUM 1'!$Q$46/12)" +"C40-C41" +"C42*'ASSUM 1'!$S$46" +"SUM(C48:W48)" +"C47*C30" +"C50*D21" +"(B48+B51)/C20" +"'144A IDC'!A1" +"'ASSUM 1'!Q7" +"+'144A Draw'!A5" +"'144A Draw'!C5" +"DATE(IF(MONTH(D8)=12,YEAR(D8)+1,YEAR(D8)),IF(MONTH(D8)=12,1,(MONTH(D8)+1)),1)" +"IF(C9>0,C9+1,IF(D77<=0,0,1))" +"'144A Draw'!A8" +"'144A Draw'!B9" +"'144A Draw'!C9*$C12*1000" +"C12*1000-SUM(D12:Y12)" +"SUM(C12:C16)" +"SUM(C20:C25)" +"SUM(C29:C32)" +"D116/1000" +"SUM(C36:C55)" +"D113" +"SUM(D68:Z68)" +"D102" +"SUM(D69:Y69)" +"D127" +"C68+C69" +"D69+D68" +"C63+C56+C33+C26+C17" +"SUM(D12:D63)" +"IF(E8>=$D$92,IF(SUM($D77:D77)>=($D$91+HLOOKUP($D$92,$D$8:$Y$69,62)),0,MIN(E73,($D$91-SUM($D77:D77)+HLOOKUP($D$92,$D$8:$Y$69,62)))),0)" +"SUM(D78:Y78)-SUM(D78:G78)" +"D73-D77" +"A1" +"'ENA Assumptions'!B2" +"'ASSUM 1'!S13" +"'ASSUM 1'!S16" +"'ENA Assumptions'!B3-'ENA IDC'!D93" +"'ASSUM 1'!S22+0.06" +"D8" +"IF(AND(MONTH(D99)=MONTH($D$92),YEAR(D99)=YEAR($D$92)),$D$91,0)" +"D77+IF(D101>0,SUM(C78:$D78),0)" +"E77+IF(E101>0,SUM($D78:D78),0)" +"SUM($D$102:D102)" +"IF(D8<=$D$92,0,IF(D103<$D$91,$D$91-D103,0))" +"IF(D7+1>0,+C107,0)" +"C106+D101" +"D93+D94+D95" +"IF(MONTH(D99)=10,$D$91*$C$107/2,0)" +"D96" +"$D$91*C109" +"IF(D9>=1,+D104*'ASSUM 1'!S43/12,0)" +"IF(E9>=1,+E104*'ASSUM 1'!S43/12,0)" +"IF(F9>=1,+F104*'ASSUM 1'!S43/12,0)" +"IF(G9>=1,+G104*'ASSUM 1'!S43/12,0)" +"IF(H9>=1,+H104*'ASSUM 1'!S43/12,0)" +"IF(I9>=1,+I104*'ASSUM 1'!S43/12,0)" +"IF(J9>=1,+J104*'ASSUM 1'!S43/12,0)" +"IF(K9>=1,+K104*'ASSUM 1'!S43/12,0)" +"IF(L9>=1,+L104*'ASSUM 1'!S43/12,0)" +"IF(M9>=1,+M104*'ASSUM 1'!S43/12,0)" +"IF(N9>=1,+N104*'ASSUM 1'!S43/12,0)" +"IF(O9>=1,+O104*'ASSUM 1'!S43/12,0)" +"IF(P9>=1,+P104*'ASSUM 1'!S43/12,0)" +"IF(Q9>=1,+Q104*'ASSUM 1'!S43/12,0)" +"IF(R9>=1,+R104*'ASSUM 1'!S43/12,0)" +"IF(S9>=1,+S104*'ASSUM 1'!S43/12,0)" +"IF(T9>=1,+T104*'ASSUM 1'!S43/12,0)" +"IF(U9>=1,+U104*'ASSUM 1'!S43/12,0)" +"IF(V9>=1,+V104*'ASSUM 1'!S43/12,0)" +"IF(W9>=1,+W104*'ASSUM 1'!S43/12,0)" +"IF(X9>=1,+X104*'ASSUM 1'!S43/12,0)" +"IF(Y9>=1,+Y104*'ASSUM 1'!S43/12,0)" +"D107" +"D112-D111" +"SUM(D113:Z113)" +"D109" +"D113+D79" +"D121+C122" +"YEAR('ASSUM 1'!R7)" +"IF(YEAR(D$8)=$B$124,D78+D113,0)" +"B124+1" +"IF(YEAR(D$8)=$B$125,D$78+D113,0)" +"-IF(I101>0,SUM($D$124:H125),0)+IF(YEAR(I$8)=$B$125,I$78+I113,0)" +"IF(YEAR(D$8)=$B$126,D$78+D113,0)" +"SUM(C124:C126)" +"B124" +"IF(YEAR(D$8)=$B$130,D$79-D$42-D$52-D$41,0)" +"IF(YEAR(D$8)=$B$131,D$79-D$42-D$52-D$41,0)" +"IF(YEAR(D$8)=$B$132,D$79-D$42-D$52-D$41,0)" +"'144A DEBT'!C5" +"ROUND(B11-SUM(C35:S35),0)" +"'ASSUM 1'!$S$29*1000" +"'ASSUM 1'!S42" +"+'ASSUM 1'!S32" +"IF('ASSUM 1'!N26=1,""Custom"",IF('ASSUM 1'!S33=0,""Mortgage"",""Levelized""))" +"'ASSUM 1'!S35" +"IF(C$7<12,0,B26+1)" +"B11" +"C31" +"IF(C19>=1,VLOOKUP(C5,'ASSUM 1'!$K$7:$N$23,4)*$C$20/2,0)" +"IF(OR(C7<12,C19=0),0,+C20*'144A DEBT'!S42/2)" +"IF(OR(D7<12,D19=0),0,+D20*'ASSUM 1'!$S$42/2)" +"IF(C7<12,0,IF(C20>1,PMT('ASSUM 1'!S42/2,'144A DEBT'!S32*IF('ASSUM 1'!S34=""semi"",2,1),-(($C$20))),0))" +"IF(D7<12,0,IF(D20>1,PMT('ASSUM 1'!$S$42/2,'ASSUM 1'!$S$32*IF('ASSUM 1'!$S$34=""semi"",2,1),-(($C$20))),0))" +"C20-C21" +"+D19+1" +"C24" +"VLOOKUP(C5,'ASSUM 1'!$K$7:$N$23,4)/2*$C$20*IF(C26=0,0,1)" +"D27*'ASSUM 1'!$S$42/2" +"IF(C27>1,PMT('ASSUM 1'!$S$42/2,'ASSUM 1'!$S$32*IF('ASSUM 1'!$S$34=""semi"",2,1),-(($C$20))),0)" +"ROUND(+C29+C22,2)" +"C28+C21" +"C34+C35" +"'ASSUM 1'!R46" +"C42" +"C40-((AVERAGE(D36:H36))*'ASSUM 1'!$Q$46/12)" +"C40-C41" +"C42*'ASSUM 1'!$S$46" +"SUM(C48:W48)" +"C47*C30" +"C50*D21" +"(B48+B51)/C20" +"#REF!" +"IF(OR((C5+1>'ASSUM 1'!$Q$7),C5=0),0,C5+1)" +"'ASSUM 1'!R7" +"C6+365.25/12" +"'ASSUM 2'!A8" +"'ASSUM 2'!E9" +"K9" +"1-SUM(C9:X9)" +"C9" +"C9" +"SUM(B9:B13)" +"SUM(B17:B22)" +"C17" +"C17" +"SUM(B26:B29)" +"(1-+C33)/($R$5-1)" +"1/(MAX(C5:X5)-1)" +"C34" +"C35" +"SUM(B33:B52)" +"B60+B53+B30+B23+B14" +"'144A IDC'!A1" +"'ASSUM 1'!Q7" +"+'144A Draw'!A5" +"'144A Draw'!C5" +"IF(C9>0,C9+1,IF(D77<=0,0,1))" +"'144A Draw'!A8" +"'144A Draw'!B9" +"'144A Draw'!C9*$C12*1000" +"C12*1000-SUM(D12:Y12)" +"SUM(C12:C16)" +"SUM(C20:C25)" +"SUM(C29:C32)" +"SUM(C36:C55)" +"D113" +"SUM(D68:Z68)" +"D102" +"SUM(D69:Y69)" +"D127" +"C68+C69" +"D69+D68" +"C63+C56+C33+C26+C17" +"SUM(D12:D63)" +"IF(E8>=$D$92,IF(SUM($D77:D77)>$D$91,0,E73),0)" +"IF(L8>=$D$92,IF(SUM($D77:K77)>$D$91,0,L73),0)-2644.07" +"SUM(D78:Y78)-SUM(D78:G78)" +"D73-D77" +"A1" +"'ASSUM 1'!S12*1000" +"'ASSUM 1'!S13" +"'ASSUM 1'!S16" +"'ASSUM 1'!S22" +"D8" +"'ASSUM 1'!S9" +"IF(AND(MONTH(D99)=MONTH($D$92),YEAR(D99)=YEAR($D$92)),$D$91,0)" +"D77+IF(D101>0,SUM(C78:$D78),0)" +"E77+IF(E101>0,SUM($D78:D78),0)" +"SUM($D$102:D102)" +"IF(D8<=$D$92,0,IF(D103<$D$91,$D$91-D103,0))" +"IF(D7+1>0,+C107,0)" +"C106+D101" +"D93+D94+D95" +"IF(MONTH(D99)=10,$D$91*$C$107/2,0)" +"D96" +"$D$91*C109" +"IF(D9>=1,+D104*'ASSUM 1'!S43/12,0)" +"IF(E9>=1,+E104*'ASSUM 1'!S43/12,0)" +"IF(F9>=1,+F104*'ASSUM 1'!S43/12,0)" +"IF(G9>=1,+G104*'ASSUM 1'!S43/12,0)" +"IF(H9>=1,+H104*'ASSUM 1'!S43/12,0)" +"IF(I9>=1,+I104*'ASSUM 1'!S43/12,0)" +"IF(J9>=1,+J104*'ASSUM 1'!S43/12,0)" +"IF(K9>=1,+K104*'ASSUM 1'!S43/12,0)" +"IF(L9>=1,+L104*'ASSUM 1'!S43/12,0)" +"IF(M9>=1,+M104*'ASSUM 1'!S43/12,0)" +"IF(N9>=1,+N104*'ASSUM 1'!S43/12,0)" +"IF(O9>=1,+O104*'ASSUM 1'!S43/12,0)" +"IF(P9>=1,+P104*'ASSUM 1'!S43/12,0)" +"IF(Q9>=1,+Q104*'ASSUM 1'!S43/12,0)" +"IF(R9>=1,+R104*'ASSUM 1'!S43/12,0)" +"IF(S9>=1,+S104*'ASSUM 1'!S43/12,0)" +"IF(T9>=1,+T104*'ASSUM 1'!S43/12,0)" +"IF(U9>=1,+U104*'ASSUM 1'!S43/12,0)" +"IF(V9>=1,+V104*'ASSUM 1'!S43/12,0)" +"IF(W9>=1,+W104*'ASSUM 1'!S43/12,0)" +"IF(X9>=1,+X104*'ASSUM 1'!S43/12,0)" +"IF(Y9>=1,+Y104*'ASSUM 1'!S43/12,0)" +"D107" +"D112-D111" +"SUM(D113:Z113)" +"D109" +"D113+D79" +"D121+C122" +"YEAR('ASSUM 1'!R7)" +"IF(YEAR(D$8)=$B$124,D78+D113,0)" +"B124+1" +"IF(YEAR(D$8)=$B$125,D$78+D113,0)" +"-IF(I101>0,SUM($D$124:H125),0)+IF(YEAR(I$8)=$B$125,I$78+I113,0)" +"IF(YEAR(D$8)=$B$126,D$78+D113,0)" +"SUM(C124:C126)" +"B124" +"IF(YEAR(D$8)=$B$130,D$79-D$42-D$52-D$41,0)" +"IF(YEAR(D$8)=$B$131,D$79-D$42-D$52-D$41,0)" +"IF(YEAR(D$8)=$B$132,D$79-D$42-D$52-D$41,0)" +"+Tariff!A1" +"FUEL!A5" +"'TAXDEPR 144A'!F7" +"F7+1" +"FUEL!C6" +"FUEL!E6" +"IF(B15=1,'ASSUM 2'!E9,0)" +"'ASSUM 2'!M9" +"IF(D15=1,'ASSUM 1'!H10,IF(D15=2,'ASSUM 1'!H11,IF(D15=3,'ASSUM 1'!H12,IF(D15=4,'ASSUM 1'!H13,IF(D15=5,'ASSUM 1'!H14,IF(D15=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"$C15*$E15*1000*F$9/12" +"IF(SUM($F15:F15)<$C15*1000,MIN(+$C15*$E15*1000,$C15*1000-SUM($F15:F15)),0)" +"SUM(F15:Y15)-C15*1000" +"IF(D16=1,'ASSUM 1'!H10,IF(D16=2,'ASSUM 1'!H11,IF(D16=3,'ASSUM 1'!H12,IF(D16=4,'ASSUM 1'!H13,IF(D16=5,'ASSUM 1'!H14,IF(D16=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D17=1,'ASSUM 1'!H10,IF(D17=2,'ASSUM 1'!H11,IF(D17=3,'ASSUM 1'!H12,IF(D17=4,'ASSUM 1'!H13,IF(D17=5,'ASSUM 1'!H14,IF(D17=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D18=1,'ASSUM 1'!H10,IF(D18=2,'ASSUM 1'!H11,IF(D18=3,'ASSUM 1'!H12,IF(D18=4,'ASSUM 1'!H13,IF(D18=5,'ASSUM 1'!H14,IF(D18=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D19=1,'ASSUM 1'!H10,IF(D19=2,'ASSUM 1'!H11,IF(D19=3,'ASSUM 1'!H12,IF(D19=4,'ASSUM 1'!H13,IF(D19=5,'ASSUM 1'!H14,IF(D19=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(B22=1,'ASSUM 2'!E17,0)" +"'ASSUM 2'!M17" +"IF(D22=1,'ASSUM 1'!H10,IF(D22=2,'ASSUM 1'!H11,IF(D22=3,'ASSUM 1'!H12,IF(D22=4,'ASSUM 1'!H13,IF(D22=5,'ASSUM 1'!H14,IF(D22=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D23=1,'ASSUM 1'!H10,IF(D23=2,'ASSUM 1'!H11,IF(D23=3,'ASSUM 1'!H12,IF(D23=4,'ASSUM 1'!H13,IF(D23=5,'ASSUM 1'!H14,IF(D23=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D24=1,'ASSUM 1'!H10,IF(D24=2,'ASSUM 1'!H11,IF(D24=3,'ASSUM 1'!H12,IF(D24=4,'ASSUM 1'!H13,IF(D24=5,'ASSUM 1'!H14,IF(D24=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D25=1,'ASSUM 1'!H10,IF(D25=2,'ASSUM 1'!H11,IF(D25=3,'ASSUM 1'!H12,IF(D25=4,'ASSUM 1'!H13,IF(D25=5,'ASSUM 1'!H14,IF(D25=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D26=1,'ASSUM 1'!H10,IF(D26=2,'ASSUM 1'!H11,IF(D26=3,'ASSUM 1'!H12,IF(D26=4,'ASSUM 1'!H13,IF(D26=5,'ASSUM 1'!H14,IF(D26=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D27=1,'ASSUM 1'!H10,IF(D27=2,'ASSUM 1'!H11,IF(D27=3,'ASSUM 1'!H12,IF(D27=4,'ASSUM 1'!H13,IF(D27=5,'ASSUM 1'!H14,IF(D27=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(B30=1,'ASSUM 2'!E26,0)" +"'ASSUM 2'!M26" +"IF(D30=1,'ASSUM 1'!H10,IF(D30=2,'ASSUM 1'!H11,IF(D30=3,'ASSUM 1'!H12,IF(D30=4,'ASSUM 1'!H13,IF(D30=5,'ASSUM 1'!H14,IF(D30=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D31=1,'ASSUM 1'!H10,IF(D31=2,'ASSUM 1'!H11,IF(D31=3,'ASSUM 1'!H12,IF(D31=4,'ASSUM 1'!H13,IF(D31=5,'ASSUM 1'!H14,IF(D31=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D32=1,'ASSUM 1'!H10,IF(D32=2,'ASSUM 1'!H11,IF(D32=3,'ASSUM 1'!H12,IF(D32=4,'ASSUM 1'!H13,IF(D32=5,'ASSUM 1'!H14,IF(D32=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D33=1,'ASSUM 1'!H10,IF(D33=2,'ASSUM 1'!H11,IF(D33=3,'ASSUM 1'!H12,IF(D33=4,'ASSUM 1'!H13,IF(D33=5,'ASSUM 1'!H14,IF(D33=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(B36=1,'ASSUM 2'!E33,0)" +"'ASSUM 2'!M33" +"IF(D36=1,'ASSUM 1'!H10,IF(D36=2,'ASSUM 1'!H11,IF(D36=3,'ASSUM 1'!H12,IF(D36=4,'ASSUM 1'!H13,IF(D36=5,'ASSUM 1'!H14,IF(D36=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D37=1,'ASSUM 1'!H10,IF(D37=2,'ASSUM 1'!H11,IF(D37=3,'ASSUM 1'!H12,IF(D37=4,'ASSUM 1'!H13,IF(D37=5,'ASSUM 1'!H14,IF(D37=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D38=1,'ASSUM 1'!H10,IF(D38=2,'ASSUM 1'!H11,IF(D38=3,'ASSUM 1'!H12,IF(D38=4,'ASSUM 1'!H13,IF(D38=5,'ASSUM 1'!H14,IF(D38=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D39=1,'ASSUM 1'!H10,IF(D39=2,'ASSUM 1'!H11,IF(D39=3,'ASSUM 1'!H12,IF(D39=4,'ASSUM 1'!H13,IF(D39=5,'ASSUM 1'!H14,IF(D39=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D40=1,'ASSUM 1'!H10,IF(D40=2,'ASSUM 1'!H11,IF(D40=3,'ASSUM 1'!H12,IF(D40=4,'ASSUM 1'!H13,IF(D40=5,'ASSUM 1'!H14,IF(D40=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D41=1,'ASSUM 1'!H10,IF(D41=2,'ASSUM 1'!H11,IF(D41=3,'ASSUM 1'!H12,IF(D41=4,'ASSUM 1'!H13,IF(D41=5,'ASSUM 1'!H14,IF(D41=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D42=1,'ASSUM 1'!H10,IF(D42=2,'ASSUM 1'!H11,IF(D42=3,'ASSUM 1'!H12,IF(D42=4,'ASSUM 1'!H13,IF(D42=5,'ASSUM 1'!H14,IF(D42=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D43=1,'ASSUM 1'!H10,IF(D43=2,'ASSUM 1'!H11,IF(D43=3,'ASSUM 1'!H12,IF(D43=4,'ASSUM 1'!H13,IF(D43=5,'ASSUM 1'!H14,IF(D43=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D44=1,'ASSUM 1'!H10,IF(D44=2,'ASSUM 1'!H11,IF(D44=3,'ASSUM 1'!H12,IF(D44=4,'ASSUM 1'!H13,IF(D44=5,'ASSUM 1'!H14,IF(D44=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D45=1,'ASSUM 1'!H10,IF(D45=2,'ASSUM 1'!H11,IF(D45=3,'ASSUM 1'!H12,IF(D45=4,'ASSUM 1'!H13,IF(D45=5,'ASSUM 1'!H14,IF(D45=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D46=1,'ASSUM 1'!H10,IF(D46=2,'ASSUM 1'!H11,IF(D46=3,'ASSUM 1'!H12,IF(D46=4,'ASSUM 1'!H13,IF(D46=5,'ASSUM 1'!H14,IF(D46=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D47=1,'ASSUM 1'!H10,IF(D47=2,'ASSUM 1'!H11,IF(D47=3,'ASSUM 1'!H12,IF(D47=4,'ASSUM 1'!H13,IF(D47=5,'ASSUM 1'!H14,IF(D47=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D48=1,'ASSUM 1'!H10,IF(D48=2,'ASSUM 1'!H11,IF(D48=3,'ASSUM 1'!H12,IF(D48=4,'ASSUM 1'!H13,IF(D48=5,'ASSUM 1'!H14,IF(D48=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D49=1,'ASSUM 1'!H10,IF(D49=2,'ASSUM 1'!H11,IF(D49=3,'ASSUM 1'!H12,IF(D49=4,'ASSUM 1'!H13,IF(D49=5,'ASSUM 1'!H14,IF(D49=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D50=1,'ASSUM 1'!H10,IF(D50=2,'ASSUM 1'!H11,IF(D50=3,'ASSUM 1'!H12,IF(D50=4,'ASSUM 1'!H13,IF(D50=5,'ASSUM 1'!H14,IF(D50=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D51=1,'ASSUM 1'!H10,IF(D51=2,'ASSUM 1'!H11,IF(D51=3,'ASSUM 1'!H12,IF(D51=4,'ASSUM 1'!H13,IF(D51=5,'ASSUM 1'!H14,IF(D51=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D52=1,'ASSUM 1'!H10,IF(D52=2,'ASSUM 1'!H11,IF(D52=3,'ASSUM 1'!H12,IF(D52=4,'ASSUM 1'!H13,IF(D52=5,'ASSUM 1'!H14,IF(D52=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D53=1,'ASSUM 1'!H10,IF(D53=2,'ASSUM 1'!H11,IF(D53=3,'ASSUM 1'!H12,IF(D53=4,'ASSUM 1'!H13,IF(D53=5,'ASSUM 1'!H14,IF(D53=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D54=1,'ASSUM 1'!H10,IF(D54=2,'ASSUM 1'!H11,IF(D54=3,'ASSUM 1'!H12,IF(D54=4,'ASSUM 1'!H13,IF(D54=5,'ASSUM 1'!H14,IF(D54=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D55=1,'ASSUM 1'!H10,IF(D55=2,'ASSUM 1'!H11,IF(D55=3,'ASSUM 1'!H12,IF(D55=4,'ASSUM 1'!H13,IF(D55=5,'ASSUM 1'!H14,IF(D55=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(B58=1,'ASSUM 2'!E56,0)" +"'ASSUM 2'!M56" +"IF(D58=1,'ASSUM 1'!H10,IF(D58=2,'ASSUM 1'!H11,IF(D58=3,'ASSUM 1'!H12,IF(D58=4,'ASSUM 1'!H13,IF(D58=5,'ASSUM 1'!H14,IF(D58=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D59=1,'ASSUM 1'!H10,IF(D59=2,'ASSUM 1'!H11,IF(D59=3,'ASSUM 1'!H12,IF(D59=4,'ASSUM 1'!H13,IF(D59=5,'ASSUM 1'!H14,IF(D59=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D60=1,'ASSUM 1'!H10,IF(D60=2,'ASSUM 1'!H11,IF(D60=3,'ASSUM 1'!H12,IF(D60=4,'ASSUM 1'!H13,IF(D60=5,'ASSUM 1'!H14,IF(D60=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D61=1,'ASSUM 1'!H10,IF(D61=2,'ASSUM 1'!H11,IF(D61=3,'ASSUM 1'!H12,IF(D61=4,'ASSUM 1'!H13,IF(D61=5,'ASSUM 1'!H14,IF(D61=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(B63=1,'ASSUM 2'!E62,0)" +"'ASSUM 2'!M62" +"IF(D63=1,'ASSUM 1'!H10,IF(D63=2,'ASSUM 1'!H11,IF(D63=3,'ASSUM 1'!H12,IF(D63=4,'ASSUM 1'!H13,IF(D63=5,'ASSUM 1'!H14,IF(D63=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"SUM(F15:F63)" +"SUM(C15:C63)*1000" +"F70" +"F69-F67" +"'BKDEPR 144A'!A1" +"FUEL!A5" +"FUEL!C5" +"'TAXDEPR 144A'!A14" +"'ASSUM 2'!P9" +"IF(SUM($E15:E15)<$C15*1000,MIN($C15*1000-SUM($C15:C15),$C15*1000*VLOOKUP(F$7,[0]!_4_15_YR_MACRS,3)),0)" +"SUM(F15:Y15)-C15*1000" +"'ASSUM 2'!P17" +"'ASSUM 2'!P26" +"IF(SUM($E30:E30)<$C30*1000,MIN($C30*1000-SUM($C30:C30),$C30*1000*(VLOOKUP(F$7,#REF!,2))),0)" +"IF(SUM($E32:E32)<$C32*1000,MIN($C32*1000-SUM($C32:C32),$C32*1000*$E32),0)" +"'ASSUM 2'!P33" +"$E$49*$C$49*1000" +"IF(SUM($E50:E50)<$C50*1000,MIN($C50*1000-SUM($C50:C50),$C50*1000*$E50),0)*F$9/12" +"'ASSUM 2'!P56" +"IF(SUM($E59:E59)<$C59*1000,MIN($C59*1000-SUM($C59:C59),$C59*1000*VLOOKUP(F$7,[0]!_4_15_YR_MACRS,2)),0)" +"'ASSUM 2'!P62" +"SUM(F15:F63)" +"SUM(C15:C63)*1000" +"F70" +"F69-F67" +"'144A IDC'!A1" +"Tariff!A5" +"'Co IS'!C29" +"'TAXDEPR 144A'!F67" +"C9-C11" +"IF(C5='ASSUM 1'!$M$39,+CSHFLO!C13*'ASSUM 1'!$N$39,C13*'ASSUM 1'!$N$40)" +"C13-C14" +"C21" +"IF(C15<0,-C15,0)" +"IF(C15<0,0,IF(C15>C18,-C18,-C15))" +"C18+C19+C20" +"IF(C15<0,0,C15+C20)" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"C23" +"C28*C26" +"C30" +"simplesummary!$L$49" +"C6+31" +"SUM(C9:G9)" +"30000/240" +"H9*I9" +"22800/240" +"800/8" +"13500/150" +"4000/50" +"2400/30" +"10800/120" +"21600/240" +"SUM(C9:C19)/5" +"4600/120" +"SUM(C9:C20)" +"C22/170" +"C6" +"SUM(C31:G31)" +"SUM(L30:L31)" +"C6" +"SUM(L39:L41)" +"C46+G46" +"L22+L33+L43+L46" +"(INT(L48/5000)+1)*5000" +"C6" +"SUM(C57:C58)/4" +"A78+0.1" +"B79+0.1" +"SUM(D8:D47)" +"deliverables!$B$13" +"deliverables!$B$23" +"deliverables!$B$28" +"deliverables!$B$38" +"deliverables!$B$45" +"deliverables!$B$50" +"deliverables!$B$59" +"deliverables!$B$66" +"deliverables!$B$72" +"deliverables!$B$78" +"F8+H8+J8+L8+N8+P8+R8+T8+V8+X8" +"C9" +"C7" +"-C9" +"C9-C8" +"+C8" +"-C9" +"SUM(C13:C18)" +"-C10" +"C19+C21" +"E12" +"B23-C23" +"$E$15+(D23-$E$15)*$E$16" +"$E$10" +"B23" +"C23" +"H23-$E$10/30" +"SpreadValue" +"OPtionValue" +"EmbeddedOptionValue" +"PostedPowerDate" +"PostedFuelDate" +"postedIrdt1" +"Calculation!$I$4" +"Data!$Z$8" +"I18-G18" +"F1192+1" +"sensitivity!E14" +"(YEAR(C6)-YEAR(C5))*12+MONTH(C6)-MONTH(C5)" +"(YEAR(C6)-YEAR(C4))*12+MONTH(C6)-MONTH(C4)" +"(YEAR(C8)-YEAR(C4))*12+MONTH(C8)-MONTH(C4)" +"(YEAR(C8)-YEAR(C7))*12+MONTH(C8)-MONTH(C7)" +"O4-N4" +"MONTH(C4)" +"P4-Q4" +"DAY(C4)" +"MONTH(C4)" +"YEAR(C4)" +"CEILING(MAX(0,((YEAR(C8)-YEAR(C7))*12+MONTH(C8)-O22-1)*P35/12),1)" +"IF(Q6=TRUE, 1, 0)" +"CEILING(MAX(0,((YEAR(I15)-YEAR(I14))*12+MONTH(I15)-U22)*V35/12),1)" +"MONTH(C8)" +"F21" +"DATE(V5,U5,T5)" +"CorrelationInput" +"(YEAR(I14)-YEAR(C4))*12+MONTH(I14)-MONTH(C4)+IF(MONTH(I14)-MONTH(C4)>=0, IF((DAY(I14)-DAY(C4))>25, 1,( IF(DAY(I14)-DAY(C4)<-5, -1,0))), IF((DAY(I14)-DAY(C4))>25, 1, IF((DAY(I14)-DAY(C4))<-25, -1,0)))" +"(YEAR(I15)-YEAR(C4))*12+MONTH(I15)-MONTH(C4)+IF(MONTH(I15)-MONTH(C4)>=0, IF((DAY(I15)-DAY(C4))>25, 1,( IF(DAY(I15)-DAY(C4)<-5, -1,0))), IF((DAY(I15)-DAY(C4))>25, 1, IF((DAY(I15)-DAY(C4))<-25, -1,0)))" +"SUM(R6:R17)" +"Curves!$D$1" +"IF(O35<=4, O35, IF(O35=5, 6, IF(O35=6, 12)))" +"fstrike(UnderStart,FirstMonthOver,FrequencyOver,H2,FOM_range)" +"T8" +"U8+PPadd" +"V8+GPadd" +"fstrike(OverStart,FirstMonthOver,FrequencyOver,F8,strike_range)" +"F8" +"(A8-Calculation!$C$4)/365.25" +"A8" +"AH8*(1+PvolMult)" +"AI8*(1+GvolMult)" +" DATE(YEAR(UnderStart), MAX(MONTH(UnderStart), EmbeddedFirstMonth) + (Q8 - 1) * 12 /EmbeddedFrequency, 1)" +"ValuationDate" +"fprice(T8,forward_range)" +"VLOOKUP(T8,IR!$C$6:$D$365,2)" +"fvol(AG8,volRange)" +"B8-AO8" +"C8/9.6" +"DATE(YEAR(T8),MONTH(T8)+1,1)" +"Curves!AS3" +"D6/D5" +"D6*D4/1000" +"D5*(1-D7)" +"D11" +"D13" +"K24/$K$45*$D$6" +"B24*$D$15+C25" +"B24+C24" +"D24/12" +"B45" +"B24*DAYS360($A$23,A24)/360" +"(A24-$A$23)/365" +"(M24-L25)/(1+$D$15)" +"F24-B24" +"B25*DAYS360($A$23,A25)/360" +"IF(J25>=$D$18,M24*(1+$D$17),M24)*IF(A25<=$D$14,1,0)" +"B26*DAYS360($A$23,A26)/360" +"B27*DAYS360($A$23,A27)/360" +"B28*DAYS360($A$23,A28)/360" +"B29*DAYS360($A$23,A29)/360" +"B30*DAYS360($A$23,A30)/360" +"B31*DAYS360($A$23,A31)/360" +"B32*DAYS360($A$23,A32)/360" +"B33*DAYS360($A$23,A33)/360" +"B34*DAYS360($A$23,A34)/360" +"B35*DAYS360($A$23,A35)/360" +"B36*DAYS360($A$23,A36)/360" +"B37*DAYS360($A$23,A37)/360" +"B38*DAYS360($A$23,A38)/360" +"B39*DAYS360($A$23,A39)/360" +"B40*DAYS360($A$23,A40)/360" +"B41*DAYS360($A$23,A41)/360" +"B42*DAYS360($A$23,A42)/360" +"B43*DAYS360($A$23,A43)/360" +"SUM(B24:B43)" +"H45/B45" +"'$kw'!D8*1000000" +"'$kw'!$D$15" +"'$kw'!D11" +"VLOOKUP(A8,'$kw'!$A$23:$B$43,2)*IF(MONTH(A8)=MONTH('$kw'!$D$13),1,0)" +"INT(B8/'$kw'!$B$45*'DS sch'!$D$3/1000)*1000" +"C9*$D$4/2+D10" +"C9+D9" +"IF(MONTH(A9)=MONTH('$kw'!$D$13),'DS sch'!C9+'DS sch'!D9+'DS sch'!D8,0)" +"D3-C9" +"EDATE(A9,6)" +"H9-C10" +"SUM(B8:B49)" +"D10+D25-D9-1000000" +"D10+D25-D9-1000000" +"SUM(B4:G4)" +"SUM(B4:B14)" +"Jan!C5" +"Jan!$C$6" +"Jan!C7" +"Jan!C8" +"Jan!C9" +"Jan!C10" +"SUM(C4:H4)" +"Jan!A27" +"K4/I4" +"I4-K4" +"Jan!H27" +"Feb!C5" +"Feb!C6" +"Feb!C7" +"Feb!C8" +"Feb!C9" +"Feb!C10" +"Feb!A27" +"Feb!H27" +"Mar!C5" +"Mar!C6" +"Mar!C7" +"Mar!C8" +"Mar!C9" +"Mar!C10" +"Mar!A19" +"Mar!H19" +"Apr!C5" +"Apr!C6" +"Apr!C7" +"Apr!C8" +"Apr!C9" +"Apr!C10" +"Apr!A20" +"Apr!H20" +"May!C5" +"May!C6" +"May!C7" +"May!C8" +"May!C9" +"May!C10" +"May!A25" +"May!H25" +"Jun!C5" +"Jun!C6" +"Jun!C7" +"Jun!C8" +"Jun!C9" +"Jun!C10" +"Jun!A28" +"Jun!H28" +"Jul!C5" +"Jul!C6" +"Jul!C7" +"Jul!C8" +"Jul!C9" +"Jul!C10" +"Jul!A26" +"Jul!H26" +"Aug!C5" +"Aug!C6" +"Aug!C7" +"Aug!C8" +"Aug!C9" +"Aug!C10" +"Aug!A28" +"Aug!H28" +"Sept!C5" +"Sept!C6" +"Sept!C7" +"Sept!C8" +"Sept!C9" +"Sept!C10" +"Sept!A25" +"Sept!H25" +"Oct!C5" +"Oct!C6" +"Oct!C7" +"Oct!C8" +"Oct!C9" +"Oct!C10" +"Oct!A27" +"Oct!H27" +"Nov!C5" +"Nov!C6" +"Nov!C7" +"Nov!C8" +"Nov!C9" +"Nov!C10" +"Nov!A23" +"Nov!H23" +"Dec!C5" +"Dec!C6" +"Dec!C7" +"Dec!C8" +"Dec!C9" +"Dec!C10" +"Dec!A23" +"Dec!H23" +"SUM(C4:C15)" +"SUM(C5:C12)" +"G18-F18" +"SUM(A18:A26)" +"SUM(C5:C12)" +"G20-F20" +"SUM(A18:A26)" +"SUM(C5:C12)" +"G18-F18" +"SUM(A18:A18)" +"SUM(C5:C12)" +"G18-F18" +"SUM(A18:A19)" +"SUM(C5:C12)" +"G18-F18" +"SUM(A18:A24)" +"SUM(C5:C12)" +"G18-F18" +"SUM(A18:A27)" +"SUM(C5:C12)" +"G18-F18" +"SUM(C5:C12)" +"G18-F18" +"SUM(A18:A27)" +"SUM(D18:D25)" +"SUM(C5:C12)" +"G18-F18" +"SUM(A18:A24)" +"SUM(C5:C12)" +"G19-F19" +"SUM(A18:A26)" +"SUM(C5:C12)" +"G18-F18" +"SUM(A18:A22)" +"SUM(C5:C12)" +"G18-F18" +"SUM(A18:A22)" +"SUM(C4:C6)" +"C2-C7" +"C9-C11" +"C13*$B$15" +"C17/C27" +"'Balance Sheet'!C28/'Income Statement'!C27" +"SUM(C3:C6)" +"SUM(C10:C11)" +"C12+C8" +"+C22+C20" +"C14-C30" +"'Balance Sheet'!C8/'Balance Sheet'!C20" +"('Balance Sheet'!C8-'Balance Sheet'!C6)/'Balance Sheet'!C20" +"'Income Statement'!C2/'Balance Sheet'!C6" +"'Balance Sheet'!C5/('Income Statement'!C2/360)" +"'Income Statement'!$C$2/'Balance Sheet'!C12" +"(('Balance Sheet'!C8-'Balance Sheet'!C4)+'Balance Sheet'!C12-('Balance Sheet'!C20-'Balance Sheet'!C17))/'Income Statement'!C2" +"'Balance Sheet'!C24/'Balance Sheet'!C14" +"'Income Statement'!C9/'Income Statement'!C11" +"('Income Statement'!C9+'Income Statement'!C31)/('Income Statement'!C11+'Income Statement'!C31)" +"'Income Statement'!C9*(1-'Income Statement'!C29)/'Income Statement'!C2" +"'Income Statement'!C17/'Income Statement'!C2" +"'Income Statement'!C9/'Balance Sheet'!C14" +"'Income Statement'!C17/'Balance Sheet'!C14" +"'Income Statement'!C17/'Balance Sheet'!C28" +"'Income Statement'!C25/'Income Statement'!C19" +"'Income Statement'!C25/'Income Statement'!C23" +"SUM(C4:C6)" +"C2-C7" +"C9-C11" +"C13*$B$15" +"C17/C27" +"'Balance Sheet'!C28/'Income Statement'!C27" +"SUM(C3:C6)" +"SUM(C10:C11)" +"C12+C8" +"+C22+C20" +"C14-C30" +"'Balance Sheet'!C8/'Balance Sheet'!C20" +"('Balance Sheet'!C8-'Balance Sheet'!C6)/'Balance Sheet'!C20" +"'Income Statement'!C2/'Balance Sheet'!C6" +"'Balance Sheet'!C5/('Income Statement'!C2/360)" +"'Income Statement'!$C$2/'Balance Sheet'!C12" +"(('Balance Sheet'!C8-'Balance Sheet'!C4)+'Balance Sheet'!C12-('Balance Sheet'!C20-'Balance Sheet'!C17))/'Income Statement'!C2" +"'Balance Sheet'!C24/'Balance Sheet'!C14" +"'Income Statement'!C9/'Income Statement'!C11" +"('Income Statement'!C9+'Income Statement'!C31)/('Income Statement'!C11+'Income Statement'!C31)" +"'Income Statement'!C9*(1-'Income Statement'!C29)/'Income Statement'!C2" +"'Income Statement'!C17/'Income Statement'!C2" +"'Income Statement'!C9/'Balance Sheet'!C14" +"'Income Statement'!C17/'Balance Sheet'!C14" +"'Income Statement'!C17/'Balance Sheet'!C28" +"'Income Statement'!C25/'Income Statement'!C19" +"'Income Statement'!C25/'Income Statement'!C23" +"B35" +"B20" +"'Balance Sheet'!C14/'Balance Sheet'!C28" +"H59" +"SUM(D59:D60)" +"SUM(H63:H63)" +"SUM(D64:D65)" +"H64+H61" +"D66+D62" +"Answers!D68-H66" +"G93" +"H93-1200" +"G91/H91" +"2866+1200" +"G93-H93+H94" +"(H93-G93)*2" +"G93-G94" +"2*(H100-G100)" +"G100-G101" +"SUM(C6:C8)" +"C4-C9" +"C11-C13" +"C15*$B$17" +"C19/C29" +"'Balance Sheet'!C28/'Income Statement'!C29" +"SUM(C3:C6)" +"SUM(C10:C11)" +"C12+C8" +"+C22+C20" +"C14-C30" +"'Balance Sheet'!C8/'Balance Sheet'!C20" +"('Balance Sheet'!C8-'Balance Sheet'!C6)/'Balance Sheet'!C20" +"'Income Statement'!C4/'Balance Sheet'!C6" +"'Balance Sheet'!C5/('Income Statement'!C4/360)" +"'Income Statement'!$C$4/'Balance Sheet'!C12" +"(('Balance Sheet'!C8-'Balance Sheet'!C4)+'Balance Sheet'!C12-('Balance Sheet'!C20-'Balance Sheet'!C17))/'Income Statement'!C4" +"'Balance Sheet'!C24/'Balance Sheet'!C14" +"'Income Statement'!C11/'Income Statement'!C13" +"('Income Statement'!C11+'Income Statement'!C33)/('Income Statement'!C13+'Income Statement'!C33)" +"'Income Statement'!C11*(1-'Income Statement'!C31)/'Income Statement'!C4" +"'Income Statement'!C19/'Income Statement'!C4" +"'Income Statement'!C11/'Balance Sheet'!C14" +"'Income Statement'!C19/'Balance Sheet'!C14" +"'Income Statement'!C19/'Balance Sheet'!C28" +"'Income Statement'!C27/'Income Statement'!C21" +"'Income Statement'!C27/'Income Statement'!C25" +"B42" +"B27" +"'Balance Sheet'!C14/'Balance Sheet'!C28" +"H67" +"SUM(D67:D68)" +"SUM(H71:H71)" +"SUM(D72:D73)" +"H72+H69" +"D74+D70" +"Answers!D76-H74" +"G102" +"H102-1200" +"G100/H100" +"2866+1200" +"G102-H102+H103" +"(H102-G102)*2" +"G102-G103" +"2*(H109-G109)" +"G109-G110" +"'Detail by Turbine'!A3" +"'Detail by Turbine'!A3" +"166/2" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"SUM('Detail by Turbine'!T7:T13)" +"SUM('Detail by Turbine'!Y7:Y13)" +"SUM('Detail by Turbine'!T14:T15)" +"SUM('Detail by Turbine'!Y14:Y15)" +"'Detail by Turbine'!T16" +"'Detail by Turbine'!Y16" +"+SUM('Detail by Turbine'!T17:T20)" +"+SUM('Detail by Turbine'!Y17:Y20)" +"SUM('Detail by Turbine'!T21:T28)" +"SUM('Detail by Turbine'!Y21:Y28)" +"SUM(A8:A12)" +"SUM('Detail by Turbine'!T29:T30)" +"SUM('Detail by Turbine'!Y29:Y30)" +"+'Detail by Turbine'!T31" +"+'Detail by Turbine'!Y31" +"SUM('Detail by Turbine'!T32:T33)" +"SUM('Detail by Turbine'!Y32:Y33)" +"SUM('Detail by Turbine'!T34:T35)" +"SUM('Detail by Turbine'!Y34:Y35)" +"SUM('Detail by Turbine'!T36:T38)" +"SUM('Detail by Turbine'!Y36:Y38)" +"+SUM('Detail by Turbine'!T39:T41)" +"+SUM('Detail by Turbine'!Y39:Y41)" +"SUM('Detail by Turbine'!T42:T45)" +"SUM('Detail by Turbine'!Y42:Y45)" +"SUM('Detail by Turbine'!T46:T49)" +"SUM('Detail by Turbine'!Y46:Y49)" +"'Detail by Turbine'!T50" +"'Detail by Turbine'!Y50" +"SUM(A16:A24)" +"SUM('Detail by Turbine'!T51:T52)" +"SUM('Detail by Turbine'!Y51:Y52)" +"'Detail by Turbine'!T53" +"'Detail by Turbine'!Y53" +"SUM('Detail by Turbine'!T55:T56)" +"SUM('Detail by Turbine'!Y55:Y56)" +"SUM('Detail by Turbine'!T57:T58)" +"SUM('Detail by Turbine'!Y57:Y58)" +"+'Detail by Turbine'!U59" +"SUM('Detail by Turbine'!T62:T63)" +"SUM('Detail by Turbine'!Y62:Y63)" +"SUM('Detail by Turbine'!T64:T65)" +"SUM('Detail by Turbine'!Y64:Y65)" +"SUM(A28:A37)" +"SUM('Detail by Turbine'!T68:T70)" +"SUM('Detail by Turbine'!Y68:Y70)" +"'Detail by Turbine'!T71" +"'Detail by Turbine'!Y71" +"SUM('Detail by Turbine'!T72:T80)" +"SUM('Detail by Turbine'!Y72:Y80)" +"SUM(A41:A44)" +"+A45+A38+A25+A13" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"SUM('Detail by Turbine'!T7:T13)" +"SUM('Detail by Turbine'!Y7:Y13)" +"SUM('Detail by Turbine'!T14:T15)" +"SUM('Detail by Turbine'!Y14:Y15)" +"SUM(F8:F9)" +"SUM('Detail by Turbine'!T29:T30)" +"SUM('Detail by Turbine'!Y29:Y30)" +"'Detail by Turbine'!T53" +"'Detail by Turbine'!Y53" +"SUM('Detail by Turbine'!T51:T52)" +"SUM('Detail by Turbine'!Y51:Y52)" +"'Detail by Turbine'!T16" +"'Detail by Turbine'!Y16" +"+'Detail by Turbine'!T31" +"+'Detail by Turbine'!Y31" +"SUM('Detail by Turbine'!T32:T33)" +"SUM('Detail by Turbine'!Y32:Y33)" +"SUM('Detail by Turbine'!T34:T35)" +"SUM('Detail by Turbine'!Y34:Y35)" +"SUM('Detail by Turbine'!T36:T38)" +"SUM('Detail by Turbine'!Y36:Y38)" +"'Detail by Turbine'!T54" +"'Detail by Turbine'!Y54" +"SUM('Detail by Turbine'!T55:T56)" +"SUM('Detail by Turbine'!Y55:Y56)" +"SUM(F23:F28)" +"+SUM('Detail by Turbine'!T17:T20)" +"+SUM('Detail by Turbine'!Y17:Y20)" +"+SUM('Detail by Turbine'!T39:T41)" +"+SUM('Detail by Turbine'!Y39:Y41)" +"SUM('Detail by Turbine'!T42:T45)" +"SUM('Detail by Turbine'!Y42:Y45)" +"SUM('Detail by Turbine'!T46:T49)" +"SUM('Detail by Turbine'!Y46:Y49)" +"'Detail by Turbine'!T50" +"'Detail by Turbine'!Y50" +"SUM('Detail by Turbine'!T57:T58)" +"SUM('Detail by Turbine'!Y57:Y58)" +"'Detail by Turbine'!T59" +"+'Detail by Turbine'!U59" +"'Detail by Turbine'!Y59" +"SUM(F32:F40)" +"SUM('Detail by Turbine'!T21:T28)" +"SUM('Detail by Turbine'!Y21:Y28)" +"SUM('Detail by Turbine'!T62:T63)" +"SUM('Detail by Turbine'!Y62:Y63)" +"SUM('Detail by Turbine'!T64:T65)" +"SUM('Detail by Turbine'!Y64:Y65)" +"SUM('Detail by Turbine'!T66:T67)" +"SUM('Detail by Turbine'!Y66:Y67)" +"SUM(F44:F47)" +"SUM('Detail by Turbine'!T68:T70)" +"SUM('Detail by Turbine'!Y68:Y70)" +"'Detail by Turbine'!T71" +"'Detail by Turbine'!Y71" +"SUM('Detail by Turbine'!T72:T80)" +"SUM('Detail by Turbine'!Y72:Y80)" +"SUM(F51:F53)" +"+F54+F48+F41+F29+F20+F17+F15+F10" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"SUM('Detail by Turbine'!T51:T52)" +"SUM('Detail by Turbine'!Y51:Y52)" +"'Detail by Turbine'!T53" +"'Detail by Turbine'!Y53" +"SUM('Detail by Turbine'!T66:T67)" +"SUM('Detail by Turbine'!Y66:Y67)" +"SUM('Detail by Turbine'!T62:T63)" +"SUM('Detail by Turbine'!Y62:Y63)" +"SUM('Detail by Turbine'!T64:T65)" +"SUM('Detail by Turbine'!Y64:Y65)" +"SUM('Detail by Turbine'!T55:T56)" +"SUM('Detail by Turbine'!Y55:Y56)" +"SUM('Detail by Turbine'!T72:T80)" +"SUM('Detail by Turbine'!Y72:Y80)" +"+SUM('Detail by Turbine'!T39:T41)" +"+SUM('Detail by Turbine'!Y39:Y41)" +"'Detail by Turbine'!T50" +"'Detail by Turbine'!Y50" +"'Detail by Turbine'!T71" +"'Detail by Turbine'!Y71" +"'Detail by Turbine'!T16" +"'Detail by Turbine'!Y16" +"+'Detail by Turbine'!T31" +"+'Detail by Turbine'!Y31" +"SUM('Detail by Turbine'!T32:T33)" +"SUM('Detail by Turbine'!Y32:Y33)" +"SUM('Detail by Turbine'!T34:T35)" +"SUM('Detail by Turbine'!Y34:Y35)" +"SUM('Detail by Turbine'!T68:T70)" +"SUM('Detail by Turbine'!Y68:Y70)" +"SUM('Detail by Turbine'!T36:T38)" +"SUM('Detail by Turbine'!Y36:Y38)" +"SUM('Detail by Turbine'!T14:T15)" +"SUM('Detail by Turbine'!Y14:Y15)" +"SUM('Detail by Turbine'!T7:T13)" +"SUM('Detail by Turbine'!Y7:Y13)" +"SUM('Detail by Turbine'!T29:T30)" +"SUM('Detail by Turbine'!Y29:Y30)" +"+SUM('Detail by Turbine'!T17:T20)" +"+SUM('Detail by Turbine'!Y17:Y20)" +"SUM('Detail by Turbine'!T21:T28)" +"SUM('Detail by Turbine'!Y21:Y28)" +"SUM('Detail by Turbine'!T42:T45)" +"SUM('Detail by Turbine'!Y42:Y45)" +"SUM('Detail by Turbine'!T46:T49)" +"SUM('Detail by Turbine'!Y46:Y49)" +"SUM('Detail by Turbine'!T57:T58)" +"SUM('Detail by Turbine'!Y57:Y58)" +"'Detail by Turbine'!T59" +"+'Detail by Turbine'!U59" +"'Detail by Turbine'!Y59" +"'Detail by Turbine'!T61" +"'Detail by Turbine'!Y61" +"D2/1000*D4" +"D6" +"'O&M'!C8/(B2*F26)" +"B10+C10" +"G6" +"'O&M'!$C$16/($B$2*$F$26)" +"J6" +"B12-B10" +"B14-B10" +"B33/1000000" +"B34/1000000" +"B28+1" +"($B$2*$B$17*$F$26)" +"($B$19*$B$2*$F$26)" +"NPV(0.18,B30:AE30)" +"F26*D37*B2" +"($B$2*$B$17*$F$26)-'O&M'!$B$21+'O&M'!$B$23" +"($B$19*$B$2*$F$26)-'O&M'!$B$21+'O&M'!$B$23" +"B46/1000000" +"B47/1000000" +"CB9+1" +"AVERAGE(BZ3:CF3)" +"AVERAGE(CG3:CR3)" +"AVERAGE(CS3:DD3)" +"AVERAGE(DE3:DP3)" +"AVERAGE(DQ3:EB3)" +"AVERAGE(EC3:EN3)" +"AVERAGE(EO3:EZ3)" +"AVERAGE(FA3:FL3)" +"AVERAGE(FM3:FX3)" +"AVERAGE(FY3:GJ3)" +"AVERAGE(CA10:CJ10)" +"3940116*0.75" +"3940116*0.25" +"1165619*0.75" +"1165619*0.25" +"3136231" +"4491312*0.75" +"4491312*0.25" +"47155*0.75" +"47155*0.25" +"SUM(B3:B7)" +"2343167*0.75" +"2343167*0.25" +"641325*0.75" +"641325*0.25" +"458215" +"3222560*0.75" +"3222560*0.25" +"24838*0.75" +"24838*0.25" +"SUM(B19:B20)" +"121098587/20" +"Sithe!L12" +"Sithe!O12" +"'NRG Energy'!L17" +"H6*D6" +"SUM(D6:D25)" +"SUM(D30:D52)" +"SUM(D58:D64)" +"SUM(D69:D73)" +"SUM(D79:D84)" +"SUM(D89:D92)" +"SUM(D98:D107)" +"H5*D5" +"SUM(D5:D42)" +"SUM(D47:D54)" +"SUM(D60:D61)" +"SUM(D74:D95)" +"SUM(D100:D104)" +"SUM(D110:D112)" +"H8*D8" +"SUM(D8:D24)" +"H5*D5" +"SUM(D5:D16)" +"H5*D5" +"SUM(D5:D30)" +"SUM(D36:D36)" +"SUM(D42:D46)" +"SUM(D52:D53)" +"H5*D5" +"SUM(D5:D21)" +"SUM(D27:D28)" +"SUM(D34:D34)" +"SUM(D40:D49)" +"L22+M22" +"H5*D5" +"SUM(D5:D15)" +"SUM(D21:D33)" +"SUM(D39:D39)" +"SUM(D45:D82)" +"SUM(D87:D90)" +"SUM(D96:D97)" +"L14+M14" +"H5*D5" +"SUM(D5:D6)" +"SUM(D12:D14)" +"SUM(D20:D25)" +"SUM(K20:K24)" +"SUM(D31:D33)" +"ene!A1" +"A1" +"ene!E2" +"cpn!E2" +"aes!E2" +"rei!E2" +"dju!E2" +"INDEX(A$2:A$265,COUNT($A$2:$A$265)-COUNT(A$2:A2)+1,1)" +"INDEX(B$2:B$265,COUNT($A$2:$A$265)-COUNT(A$2:A2)+1,1)/B$265*100" +"C8/$C$11" +"B36" +"G8/G14" +"(C11-G11)*Allocation!C10" +"E20" +"G9/G14" +"(C11-G11)*Allocation!C15" +"SUM(C8:C9)" +"G11/G14" +"B13*C8" +"1-B13" +"B14*C8" +"SUM(F8:F12)" +"Debt!B22" +"Debt!B40" +"Debt!B58" +"SUM(B20:D20)" +"Debt!E96" +"Debt!J96" +"Debt!O96" +"Summary!C22" +"Debt!E97" +"Debt!J97" +"Debt!O97" +"SUMPRODUCT(B26:D26,$B$20:$D$20)/E20" +"SUMPRODUCT(B27:D27,$B$20:$D$20)/E20" +"SUM(B26:B27)" +"SUMPRODUCT(B28:D28,$B$20:$D$20)/E20" +"MAX(Debt!B75:U75)" +"B37*B8+B9*E28" +"G8" +"G9" +"G11" +"G8+G11*Allocation!C10" +"G9+G11*Allocation!C15" +"Debt!D82" +"Debt!D83" +"Debt!G82" +"Debt!G83" +"SUMPRODUCT(Summary!C11:E11,Summary!C13:E13)/SUM(Summary!C11:E11)" +"SUMPRODUCT(Summary!G11:I11,Summary!G13:I13)/SUM(Summary!G11:I11)" +"SUMPRODUCT(Summary!C11:I11,Summary!C13:I13)/Summary!K11" +"SUM(Summary!C10:E10)" +"SUM(Summary!G10:I10)" +"SUM(D60:E60)" +"CONCATENATE(""Total Cost per MW @ ISO MW of "",Summary!K10,"" MW (000 $)"")" +"G14/F60" +"Depreciation!V59/F60" +"CF!B32" +"CF!B38" +"IS!B36" +"IS!B49" +"CF!C17" +"CF!C22" +"SUM(C9:I9)" +"375/2" +"SUMPRODUCT(C13:I13,C11:I11)/K11" +"$C$21" +"IF(Summary!W23=1,""31-Dec-2003"",IF(Summary!W23=2,""31-Dec-2008"",IF(W23=3,""31-Dec-2013"",""31-Dec-2018"")))" +"$C$23" +"C45" +"C53" +"M14*M11" +"C15*C11" +"$C$29" +"$C$30" +"C11*C15*(1-C29)" +"$C$46" +"$C$48" +"C45*C26/1000" +"AVERAGE(Brownsville!B28:U28)" +"AVERAGE(Caledonia!B28:U28)" +"AVERAGE('New Albany'!B28:U28)" +"AVERAGE(Gleason!B28:U28)" +"AVERAGE(Wheatland!B28:U28)" +"AVERAGE(Wilton!B28:U28)" +"D4+1" +"Summary!$C$21" +"Summary!$C$23" +"Summary!$W$23" +"IF(E9>0,CHOOSE($C$11,E6,E7,E8,E9),0)" +"Summary!C48" +"D21*(1+'Power Price Assumption'!$C$15)^(D4-1998)" +"D22*(1+'Power Price Assumption'!$C$15)^(D4-1998)" +"D25/12" +"IF(D11>0,D11,CHOOSE($C$32,D28,D29,D30,D6))" +"D38*(1+'Power Price Assumption'!$C$15)^(D4-1998)" +"D39*(1+'Power Price Assumption'!$C$15)^(D4-1998)" +"$C$32" +"IF(D11>0,D11,CHOOSE($C$49,D45,D46,D47))" +"($I$55-$D$55)/5+D55" +"($N$55-$I$55)/5+I55" +"($S$55-$N$55)/5+N55" +"($X$55-$S$55)/5+S55" +"D55*(1+'Power Price Assumption'!$C$15)^(D4-1998)" +"D56*(1+'Power Price Assumption'!$C$15)^(D4-1998)" +"C32" +"IF(D11>0,D11,CHOOSE($C$66,D62,D63,D64))" +"Brownsville!$B$5" +"B5+1" +"SUM(Caledonia!B10,'New Albany'!B10,Wheatland!B10,Wilton!B10,Brownsville!B10,Gleason!B10)" +"SUM(B10:U10)" +"SUM(Caledonia!W10,'New Albany'!W10,Wheatland!W10,Wilton!W10,Brownsville!W10,Gleason!W10)" +"W10-X10" +"SUM(B10:B19)" +"MAX(Debt!$U75:AB$75)*Assumptions!$B$31" +"B20-B33" +"Depreciation!C58" +"B36-B38" +"Debt!B89" +"Wheatland!B46+'New Albany'!B46+Wilton!B46+Caledonia!B46+Brownsville!B46+Gleason!B46" +"B44+B46+B47" +"B5+1" +"IS!B36" +"IF(MONTH(C19)=MONTH([1]Assumptions!G34),1,2)" +"IF(AA9=1,6,15)" +"B9/B10" +"Assumptions!$B$19" +"B34" +"C20*$E$95*(C19-B30)/365.25" +"C20" +"SUM(B26:U26,B32:U32)" +"B22-W22" +"B22" +"MAX(B25-B28,0)" +"B25*$E$95*(B24-B19)/365.25" +"MAX(0,B25+B21+B27+B39+B45+B57+B63-B11*(B24-B19)/365.25)" +"MAX(0,C25+C21+C27+C39+C45+C57+C63-C11*(C24-B30)/365.25)" +"B31*$E$95*(B30-B24)/365.25" +"MAX(0,B31+B33+B51+B69-B11*(B30-B24)/365.25)" +"C38*$J$95*(C37-B48)/365.25" +"MAX(0,E43-E46)" +"B43*$J$95*(B42-B37)/365.25" +"B43-B44" +"MAX(0,E43+E45+E39+E57+E63-E11*(E42-D48)/365.25)" +"B49*$J$95*(B48-B42)/365.25" +"MAX(0,E49+E51+E69-E11*(E48-E42)/365.25)" +"C56*$O$95*(C55-B66)/365.25" +"B61*$O$95*(B60-B55)/365.25" +"MAX(L61+L63+L57-L11*(L60-K66)/365.25,0)" +"B67*$O$95*(B66-B60)/365.25" +"MAX(0,L67+L69-L11*(L66-L60)/365.25)" +"SUM(B68,B62,B50,B44,B32,B26)" +"SUM(B21,B27,B39,B45,B57,B63,B69,B51,B33)" +"SUM(B73:B74)" +"IF(B75>0.1,B9/B75,"" "")" +"MIN(B77:D77)" +"MIN(E77:U77)" +"AVERAGE(B77:D77)" +"AVERAGE(E77:U77)" +"SUM(B21,B27,B33,B39,B45,B51,B57,B63,B69)" +"Assumptions!B26" +"Assumptions!C26" +"Assumptions!D26" +"E94+E93" +"(Assumptions!B22-Assumptions!$B$19)/365.25" +"(Assumptions!C22-Assumptions!$B$19)/365.25" +"(Assumptions!D22-Assumptions!$B$19)/365.25" +"B107" +"B108" +"B109" +"B22" +"B40" +"B58" +"(B24-$B$19)/365.25" +"(B30-$B$19)/365.25" +"(SUMPRODUCT($B$103:$U$103,B26:U26)+SUMPRODUCT($B$104:$U$104,B32:U32))/E98" +"(SUMPRODUCT($B$103:$U$103,B44:U44)+SUMPRODUCT($B$104:$U$104,B50:U50))/J98" +"(SUMPRODUCT($B$103:$U$103,B62:U62)+SUMPRODUCT($B$104:$U$104,B68:U68))/O98" +"C7+1" +"Assumptions!B35" +"IS!B36" +"SUM(C10:V10)" +"SUM(Caledonia!W59,'New Albany'!W59,Wheatland!W59,Wilton!W59,Brownsville!W59,Gleason!W59)" +"W10-X10" +"IS!B28" +"SUM(IS!B28:U28)" +"-C12" +"SUM(Caledonia!W61,'New Albany'!W61,Wheatland!W61,Wilton!W61,Brownsville!W61,Gleason!W61)" +"-Debt!B73" +"SUM(Debt!B73:U73)" +"W14+X14" +"SUM(B10:B15)" +"SUM(Caledonia!W64,'New Albany'!W64,Wheatland!W64,Wilton!W64,Brownsville!W64,Gleason!W64)" +"-Tax!B8" +"-Tax!B19" +"SUM(B20,B19,B17)" +"-Assumptions!C13" +"B22" +"SUM(B29:B30)" +"XIRR(B31:V31,B8:V8)" +"B29" +"Assumptions!D64*Assumptions!B13*Summary!K10" +"SUM(B34:B36)" +"XIRR(B37:V37,B8:V8)" +"B10" +"Assumptions!B39" +"XNPV(B43,B42:V42,B8:V8)" +"SUM(Caledonia!C73,'New Albany'!C73,Wheatland!C73,Wilton!C73,Brownsville!C73,Gleason!C73)" +"B44-B46" +"D5+1" +"90%/30" +"Assumptions!$C$11*Allocation!$C$7" +"B14" +"$B$12*B10" +"B12-B13" +"Assumptions!$C$11*Allocation!$C$8" +"$B$20*B18" +"Assumptions!$C$11*Allocation!$C$9" +"$B$28*B26" +"Assumptions!$C$11*Allocation!$C$12" +"$B$36*B34" +"Assumptions!$C$11*Allocation!$C$13" +"$B$44*B42" +"Assumptions!$C$11*Allocation!$C$14" +"$B$52*B50" +"SUM(B20,B28,B44,B52,B36,B12)" +"SUM(Z46:Z61)" +"B12" +"B70" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$67*B68" +"B67-B69" +"B20" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$73*B74" +"B28" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$79*B80" +"B36" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$85*B86" +"B44" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$91*B92" +"B52" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$97*B98" +"SUM(B67,B73,B79,B85,B91,B97)" +"SUM(B69,B75,B81,B87,B93,B99)" +"Assumptions!$G$11" +"1/20" +"B110*B111" +"$B$110*C111" +"SUM(B112,B104)" +"SUM(Brownsville!B100,Caledonia!B97,'New Albany'!B95,Gleason!B100,Wheatland!B101,Wilton!B94)" +"B117+B118" +"SUM(Caledonia!B109,'New Albany'!B107,Wheatland!B115,Wilton!B106,Brownsville!B112,Gleason!B112)" +"SUM(B8:U8)" +"SUM(Brownsville!W112,Caledonia!W109,'New Albany'!W107,Gleason!W112,Wheatland!W115,Wilton!W106)" +"W8-X8" +"IS!B44" +"SUM(Caledonia!W95,'New Albany'!W93,Wheatland!W99,Wilton!W92,Brownsville!W98,Gleason!W98)" +"IS!B38" +"-Depreciation!C104-Depreciation!C112" +"-B8" +"SUM(Brownsville!W112,Caledonia!W109,'New Albany'!W107,Gleason!W112,Wheatland!W115,Wilton!W106)" +"X15+W15" +"SUM(B12:B15)" +"IF(B4>2020,0,Summary!$C$36)" +"B16*B18" +"IF(C19<0,-C19+B21-B22,B21-B22)" +"IF(B19<0,0,IF(B21>B19,B19,B21))" +"IF(B19<0,0,(B19-B22))" +"B5+1" +"SUM(Z5:AS5)-SUM(Z6:AS6)" +"B11+B12" +"E16" +"B24+B25" +"E24+1/3*E25" +"'Power Price Assumption'!E32*12*Summary!$C$11" +"SUM(B10:U10)" +"Summary!C24*Summary!C26/1000*(1+Summary!$C$48)" +"B11*(1+Summary!$C$48)" +"Summary!$C$25*Summary!$C$14*Summary!$C$9/1000*(1+Summary!$C$48)" +"'Power Price Assumption'!H32*Summary!$C$11*12*(1-Summary!$C$29)" +"1/3*Summary!$C$25*Summary!$C$14*Summary!$C$9/1000*(1+Summary!$C$48)^(E5-2000)+Summary!$C$31*Summary!$C$24*(1+Summary!$C$48)^(E5-2000)/1000" +"Summary!$C$11*Summary!$C$29*Summary!$C$30*Summary!$C$15/1000" +"(SUM(B10:B17)-SUM(B23:B32))*Assumptions!$B$32/4" +"SUM(B10:B19)" +"Summary!C51*(1+Summary!$C$48)" +"Summary!$C$52*(1+Summary!$C$48)" +"Summary!$C$31*Summary!$C$45*(1+Summary!$C$48)^(E5-2000)/1000" +"Summary!$C$53*Summary!$C$14*Summary!$C$9/1000*(1+Summary!$C$48)" +"T28" +"Summary!C46*Summary!C11*12" +"IS!B31*Allocation!$F$7" +"B93" +"B20-B33" +"Depreciation!C13" +"B36-B38" +"B44*-Summary!$C$37" +"(B44+B46)*-Summary!$C$36" +"SUM(B44:B47)" +"B36" +"B28" +"-B60" +"-Debt!B75*Allocation!$F$7" +"-B112" +"-Allocation!$F$7*Tax!B19" +"B64+B67+B66" +"B36" +"Assumptions!B39" +"XNPV(B73,A72:U72,CF!$B$8:$V$8)" +"Depreciation!C14" +"Depreciation!$B$12*Assumptions!$B$8" +"B49-B69" +"Debt!B70*Allocation!$F$7" +"SUM(B86:B88)" +"MAX(B89,B85)" +"Summary!$C$40" +"Summary!$C$41" +"Y91*Y92" +"B44" +"B38" +"-Depreciation!C69-Depreciation!C112*Allocation!$F$7" +"Summary!$C$37" +"B101*B103" +"B110" +"IF(B77>2020,0,IF(B104<0,-B104,0))" +"IF(L107>(SUM(M109:S109)+SUM(L108:S108))*-1,L107-(SUM(L109:S109)+SUM(L108:S108))*-1,0)" +"IF(B104<0,0,IF(B106>B104,-B104,-B106))" +"SUM(B106:B109)" +"IF(B104<0,0,B104+B109)" +"Brownsville!$B$5" +"Brownsville!C5" +"SUM(Z5:AS5)-SUM(Z6:AS6)" +"B11+B12" +"E16" +"B24+B25" +"E24+1/3*E25" +"'Power Price Assumption'!E32*12*(Summary!$D$11+Summary!$D$12)" +"SUM(B10:U10)" +"Summary!D24*Summary!D26/1000*(1+Summary!$D$48)" +"B11*(1+Summary!$D$48)" +"Summary!$D$25*Summary!$D$14*Summary!$D$9/1000*(1+Summary!$D$48)" +"'Power Price Assumption'!H32*(Summary!$D$11+Summary!$D$12)*12*(1-Summary!$D$29)" +"1/3*Summary!$D$25*Summary!$D$14*Summary!$D$9/1000*(1+Summary!$D$48)^(E5-2000)+Summary!$D$31*Summary!$D$24*(1+Summary!$D$48)^(E5-2000)/1000" +"Summary!$D$11*Summary!$D$29*Summary!$D$30*Summary!$D$15/1000" +"(SUM(B10:B17)-SUM(B23:B32))*Assumptions!$B$32/4" +"SUM(B10:B19)" +"Summary!D51*(1+Summary!$D$48)" +"Summary!$D$31*Summary!$D$45*(1+Summary!$D$48)^(E5-2000)/1000" +"Summary!$D$53*Summary!$D$14*Summary!$D$9/1000*(1+Summary!$D$48)" +"T28" +"Summary!D46*Summary!D11*12" +"IS!B31*Allocation!$F$8" +"B90" +"B20-B33" +"Depreciation!C21" +"B36-B38" +"B44*-Summary!$D$37" +"(B44+B46)*-Summary!$D$36" +"SUM(B44:B47)" +"B57+1" +"B36" +"B28" +"-B60" +"-Debt!B75*Allocation!$F$8" +"-B109" +"-Allocation!$F$8*Tax!B19" +"B64+B67+B66" +"B36" +"Assumptions!B39" +"XNPV(B73,A72:U72,CF!$B$8:$V$8)" +"Depreciation!$B$20*Assumptions!$B$8" +"B49-B69" +"Debt!B70*Allocation!$F$8" +"SUM(B85:B87)" +"Summary!$D$40" +"Summary!$D$41" +"Y88*Y89" +"B44" +"B38" +"-Depreciation!C75-Depreciation!C112*Allocation!$F$8" +"Summary!$D$37" +"B98*B100" +"B107" +"IF(B77>2020,0,IF(B101<0,-B101,0))" +"IF(L104>(SUM(M106:S106)+SUM(L105:S105))*-1,L104-(SUM(L106:S106)+SUM(L105:S105))*-1,0)" +"IF(B101<0,0,IF(B103>B101,-B101,-B103))" +"SUM(B103:B106)" +"IF(B101<0,0,B101+B106)" +"Brownsville!B5" +"B5+1" +"SUM(Z5:AS5)-SUM(Z6:AS6)" +"B11+B12" +"E16" +"B24+B25" +"E24+1/3*E25" +"'Power Price Assumption'!E32*12*(Summary!$E$11+Summary!$E$12)" +"SUM(B10:U10)" +"Summary!E24*Summary!E26/1000*(1+Summary!$E$48)" +"B11*(1+Summary!$E$48)" +"Summary!$E$25*Summary!$E$14*Summary!$E$9/1000*(1+Summary!$E$48)" +"'Power Price Assumption'!H32*(Summary!$E$11+Summary!$E$12)*12*(1-Summary!$E$29)" +"1/3*Summary!$E$25*Summary!$E$14*Summary!$E$9/1000*(1+Summary!$E$48)^(E5-2000)+Summary!$E$31*Summary!$E$24*(1+Summary!$E$48)^(E5-2000)/1000" +"Summary!$E$11*Summary!$E$29*Summary!$E$30*Summary!$E$15/1000" +"(SUM(B10:B17)-SUM(B23:B32))*Assumptions!$B$32/4" +"SUM(B10:B19)" +"Summary!E51*(1+Summary!$E$48)" +"Summary!$E$31*Summary!$E$45*(1+Summary!$E$48)^(E5-2000)/1000" +"Summary!$E$53*Summary!$E$14*Summary!$E$9/1000*(1+Summary!$E$48)" +"T28" +"Summary!E46*Summary!E11*12" +"IS!B31*Allocation!$F$9" +"B90" +"B20-B33" +"Depreciation!C29" +"B36-B38" +"B44*-Summary!$E$37" +"(B44+B46)*-Summary!$E$36" +"SUM(B44:B47)" +"B36" +"B28" +"-B60" +"-Debt!B75*Allocation!$F$9" +"-B107" +"-Allocation!$F$9*Tax!B19" +"B64+B67+B66" +"B36" +"Assumptions!B39" +"XNPV(B73,A72:U72,CF!$B$8:$V$8)" +"Depreciation!$B$28*Assumptions!$B$8" +"B49-B69" +"Debt!B70*Allocation!$F$9" +"SUM(B85:B87)" +"Summary!$E$40" +"Y88*Y89" +"B44" +"B38" +"-Depreciation!C81-Depreciation!C112*Allocation!$F$9" +"Summary!$E$37" +"B96*B98" +"B105" +"IF(B77>2020,0,IF(B99<0,-B99,0))" +"IF(L102>(SUM(M104:S104)+SUM(L103:S103))*-1,L102-(SUM(L104:S104)+SUM(L103:S103))*-1,0)" +"IF(B99<0,0,IF(B101>B99,-B99,-B101))" +"SUM(B101:B104)" +"IF(B99<0,0,B99+B104)" +"Brownsville!$B$5" +"B5+1" +"SUM(Z5:AS5)-SUM(Z6:AS6)" +"B11+B12" +"E16" +"B24+B25" +"E24+1/3*E25" +"'Power Price Assumption'!E32*12*Summary!$G$11" +"SUM(B10:U10)" +"Summary!G24*Summary!G26/1000*(1+Summary!$G$48)" +"B11*(1+Summary!$G$48)" +"Summary!$G$25*Summary!$G$14*Summary!$G$9/1000*(1+Summary!$G$48)" +"'Power Price Assumption'!H32*Summary!$G$11*12*(1-Summary!$G$29)" +"1/3*Summary!$G$25*Summary!$G$14*Summary!$G$9/1000*(1+Summary!$G$48)^(E5-2000)+Summary!$G$31*Summary!$G$24*(1+Summary!$G$48)^(E5-2000)/1000" +"Summary!$G$11*Summary!$G$29*Summary!$G$30*Summary!$G$15/1000" +"(SUM(B10:B17)-SUM(B23:B32))*Assumptions!$B$32/4" +"SUM(B10:B19)" +"Summary!G51*(1+Summary!$G$48)" +"Summary!$G$31*Summary!$G$45*(1+Summary!$G$48)^(E5-2000)/1000" +"Summary!$G$53*Summary!$G$14*Summary!$G$9/1000*(1+Summary!$G$48)" +"Summary!G46*Summary!G11*12" +"IS!B31*Allocation!$F$12" +"B93" +"B20-B33" +"Depreciation!C37" +"B36-B38" +"B44*-Summary!$G$37" +"(B44+B46)*-Summary!$G$36" +"SUM(B44:B47)" +"B36" +"B28" +"-B60" +"-Debt!B75*Allocation!$F$12" +"-B112" +"-Allocation!$F$12*Tax!B19" +"B64+B67+B66" +"B36" +"Assumptions!B39" +"XNPV(B73,A72:U72,CF!$B$8:$V$8)" +"Depreciation!C38" +"Depreciation!$B$36*Assumptions!$B$8" +"B49-B69" +"Debt!B70*Allocation!$F$12" +"SUM(B86:B88)" +"MAX(B89,B85)" +"Summary!$G$40" +"Y91*Y92" +"B44" +"B38" +"-Depreciation!C87-Depreciation!C112*Allocation!$F$12" +"Summary!$G$37" +"B101*B103" +"B110" +"IF(B77>2020,0,IF(B104<0,-B104,0))" +"IF(L107>(SUM(M109:S109)+SUM(L108:S108))*-1,L107-(SUM(L109:S109)+SUM(L108:S108))*-1,0)" +"IF(B104<0,0,IF(B106>B104,-B104,-B106))" +"SUM(B106:B109)" +"IF(B104<0,0,B104+B109)" +"Brownsville!$B$5" +"B5+1" +"SUM(Z5:AS5)-SUM(Z6:AS6)" +"B11+B12" +"E16" +"B24+B25" +"E24+1/3*E25" +"'Power Price Assumption'!E49*12*Summary!$H$11" +"SUM(B10:U10)" +"Summary!H24*Summary!H26/1000*(1+Summary!$H$48)" +"B11*(1+Summary!$H$48)" +"Summary!$H$25*Summary!$H$14*Summary!$H$9/1000*(1+Summary!$H$48)" +"'Power Price Assumption'!H49*Summary!$H$11*12*(1-Summary!$H$29)" +"1/3*Summary!$H$25*Summary!$H$14*Summary!$H$9/1000*(1+Summary!$H$48)^(E5-2000)+Summary!$H$31*Summary!$H$24*(1+Summary!$H$48)^(E5-2000)/1000" +"Summary!$H$11*Summary!$H$29*Summary!$H$30*Summary!$H$15/1000" +"(SUM(B10:B17)-SUM(B23:B32))*Assumptions!$B$32/4" +"SUM(B10:B19)" +"Summary!H51*(1+Summary!$H$48)" +"Summary!$H$31*Summary!$H$45*(1+Summary!$H$48)^(E5-2000)/1000" +"Summary!$H$53*Summary!$H$14*Summary!$H$9/1000*(1+Summary!$H$48)" +"Summary!H46*Summary!H11*12" +"IS!B31*Allocation!$F$13" +"B20-B33" +"Depreciation!C45" +"B36-B38" +"B44*-Summary!$H$37" +"(B44+B46)*-Summary!$H$36" +"SUM(B44:B47)" +"B36" +"B28" +"-B60" +"-Debt!B75*Allocation!$F$13" +"-B115" +"-Allocation!$F$13*Tax!B19" +"B64+B67+B66" +"B36" +"Assumptions!B39" +"XNPV(B73,A72:U72,CF!$B$8:$V$8)" +"B44" +"Summary!$H$38" +"B85*B86" +"B20" +"Summary!$H$39" +"MAX(B92,B87)" +"B44" +"B38" +"-Depreciation!C93-Depreciation!C112*Allocation!$F$13" +"SUM(B99:B101)" +"Summary!$H$37" +"B102*B104" +"B111" +"IF(B77>2020,0,IF(B105<0,-B105,0))" +"IF(L108>(SUM(M110:S110)+SUM(L109:S109))*-1,L108-(SUM(L110:S110)+SUM(L109:S109))*-1,0)" +"IF(B105<0,0,IF(B107>B105,-B105,-B107))" +"SUM(B107:B110)" +"IF(B105<0,0,B105+B110)" +"B113+B94" +"Brownsville!$B$5" +"B5+1" +"SUM(Z5:AS5)-SUM(Z6:AS6)" +"B11+B12" +"E16" +"B24+B25" +"E24+1/3*E25" +"'Power Price Assumption'!E66*12*Summary!$I$11" +"SUM(B10:U10)" +"Summary!I24*Summary!I26/1000*(1+Summary!$I$48)" +"B11*(1+Summary!$I$48)" +"Summary!$I$25*Summary!$I$14*Summary!$I$9/1000*(1+Summary!$I$48)" +"'Power Price Assumption'!H66*Summary!$I$11*12*(1-Summary!$I$29)" +"1/3*Summary!$I$25*Summary!$I$14*Summary!$I$9/1000*(1+Summary!$I$48)^(E5-2000)+Summary!$I$31*Summary!$I$24*(1+Summary!$I$48)^(E5-2000)/1000" +"Summary!$I$11*Summary!$I$29*Summary!$I$30*Summary!$I$15/1000" +"(SUM(B10:B17)-SUM(B23:B32))*Assumptions!$B$32/4" +"SUM(B10:B19)" +"Summary!I51*(1+Summary!$I$48)" +"Summary!$I$31*Summary!$I$45*(1+Summary!$I$48)^(E5-2000)/1000" +"Summary!$I$53*Summary!$I$14*Summary!$I$9/1000*(1+Summary!$I$48)" +"Summary!I46*Summary!I11*12" +"IS!B31*Allocation!$F$14" +"B87" +"B20-B33" +"Depreciation!C53" +"B36-B38" +"B44*-Summary!$I$37" +"(B44+B46)*-Summary!$I$36" +"SUM(B44:B47)" +"B36" +"B28" +"-B60" +"-Debt!B75*Allocation!$F$14" +"-B106" +"-Allocation!$F$14*Tax!B19" +"B64+B67+B66" +"B36" +"Assumptions!B39" +"XNPV(B73,A72:U72,CF!$B$8:$V$8)" +"Depreciation!$B$52*Assumptions!$B$8" +"Summary!I40" +"Summary!$I$41" +"B85*B86" +"B44" +"B38" +"-Depreciation!C99-Depreciation!C112*Allocation!$F$14" +"SUM(B92:B94)" +"Summary!$I$37" +"B95*B97" +"B104" +"IF(B77>2020,0,IF(B98<0,-B98,0))" +"IF(L101>(SUM(M103:S103)+SUM(L102:S102))*-1,L101-(SUM(L103:S103)+SUM(L102:S102))*-1,0)" +"IF(B98<0,0,IF(B100>B98,-B98,-B100))" +"SUM(B100:B103)" +"IF(B98<0,0,B98+B103)" +"[8]Depreciation!$B$70" +"E7/$E$17" +"Brownsville!C73" +"[8]Depreciation!$B$71" +"Caledonia!C73" +"[8]Depreciation!$B$72" +"'New Albany'!C73" +"SUM(C7:C9)" +"[8]Depreciation!$B$73" +"Gleason!C73" +"[8]Depreciation!$B$74" +"Wheatland!C73" +"[8]Depreciation!$B$75" +"Wilton!C73" +"SUM(C10,C15)" +"E15+E10" +"IF(OR(C307=1,C308=1),+""Daily and Monthly Pricing Matrices are to the RIGHT ""&REPT(CHAR(26),5),"""")" +"Assumptions!$C$9" +"CurveDate+1" +"Assumptions!B9/Assumptions!C9" +"CONCATENATE(PeakStart,""-"",PeakEnd)" +"'Curve Paste'!D9" +"IF(OR(U7PeakEnd),""Off-Peak"",""Peak"")" +"Assumptions!$B$9" +"YEAR(BegDate)" +"CONCATENATE(PeakEnd+100,""-"",PeakStart-100)" +"AA7+1" +"PeakPeriod" +"OffPeakPeriod" +"IF(AND(WeekDef=8,CustomMFFlag),INDEX($AZ$29:$AZ$32,AU16),"""")" +"Assumptions!C17+1" +"INDEX(AT10:BA10,WeekDef)" +"IF(AQ11=1,TRUE,FALSE)" +"IF(AND(WeekDef=8,CustomSaFlag),INDEX($AZ$29:$AZ$32,AU17),"""")" +"Assumptions!C18" +"IF(AND(WeekDef=8,CustomSuFlag),INDEX($AZ$29:$AZ$32,AU18),"""")" +"(EndDate-BegDate+1)/365.25" +"AT12" +"IF(AND(WeekDef=8,CustomHoFlag),INDEX($AZ$29:$AZ$32,AU19),"""")" +"2-AQ14" +"INDEX(AW18:AW31,AX16)" +"+L17+1" +"INDEX(AT23:AT47,AU21)" +"AQ22-1" +"IF(OBuySell=1,IF(OCallPut=1,""ECT Can Deliver Coal, Take Power"",""ECT Can Deliver Power, Take Coal""),IF(OCallPut=1,""Counterparty Can Deliver Coal, Take Power"",""Counterparty Can Deliver Power, Take Coal""))" +"Assumptions!C10" +"Assumptions!B10/Assumptions!C10" +"Assumptions!C34" +"Volume-V7" +"+CELL(""filename"",B34)" +"MONTH(BegDate)" +"$AA$58" +"AB59+$AA$58" +"AM59+$AA$58" +"AD62-0.005" +"SUM(H9:I9)" +"F9/$J9*1000" +"F9*(1+$D$4)^($C9-$D$3)" +"SUMIF($C$9:$C$284,$T9,F$9:F$284)/12" +"80/168*U9+88/168*V9" +"W9/1000" +"C45+1" +"D45" +"N273*(1+$D$4)" +"F285+F285-F273" +"Returns!E3" +"Returns!E44" +"SUM(E9:E13)" +"XNPV(0.12,E14:X14,E8:X8)" +"Returns!Z3" +"Returns!Z49" +"E22*1.02" +"SUM(E20:E22)" +"XNPV(0.12,D23:X23,D19:X19)" +"C15" +"C24" +"SUM(E27:E28)" +"Budget!D5" +"Budget!Y44" +"XIRR($Y$7:INDEX($D$3:$AS$7,5,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$Y$3:INDEX($D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"""NPV ""&Assumptions!L44" +"XNPV(Assumptions!$L$44,$Y$7:INDEX($D$3:$AS$7,5,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$Y$3:INDEX($D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"XNPV(Assumptions!$L$49,D17:X17,$D$3:$X$3)" +"Budget!D44" +"IF(AND(MONTH(D$3)=MONTH(Assumptions!$C$16),YEAR(D$3)=YEAR(Assumptions!$C$16)),IF($C$9<0,0,$C$9/(1+Assumptions!$L$44)^((Assumptions!$C$17-Assumptions!$C$16)/365.25)),0)" +"IF(AND(MONTH(D$3)=MONTH(Assumptions!$C$16),YEAR(D$3)=YEAR(Assumptions!$C$16)),IF($C$9<0,0,Assumptions!$H$25),0)" +"IF($C$9<0,-Budget!D37,0)" +"IF(AND(MONTH(D$3)=MONTH(Assumptions!$C$16),YEAR(D$3)=YEAR(Assumptions!$C$16)),IF($C$9<0,-Budget!$B$25-Budget!$B$26,0),0)" +"SUM(D17:D21)" +"IF(ISERR(XIRR(D22:X22,D3:X3)),-1,IF(XIRR(D22:X22,D3:X3)>1,"">100%"",XIRR(D22:X22,D3:X3,0.5)))" +"XNPV(Assumptions!$L$49,D22:X22,D3:X3)" +"D17" +"D19" +"D7" +"SUM(D32:D34)" +"XIRR($D$35:INDEX($D$3:$AS$35,33,MATCH(Assumptions!$C$18,$D$3:$AS$3)),$D$3:INDEX($D$3:$AS$3,1,MATCH(Assumptions!$C$18,$D$3:$AS$3)))" +"""NPV ""&Assumptions!L49" +"XNPV(Assumptions!$L$49,$D$35:INDEX($D$3:$AS$35,33,MATCH(Assumptions!$C$18,$D$3:$AS$3)),$D$3:INDEX($D$3:$AS$3,1,MATCH(Assumptions!$C$18,$D$3:$AS$3)))" +"XNPV(Assumptions!$L$57,D44:INDEX($D$3:$AS$50,42,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$D$3:INDEX(Returns!$D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"-Budget!D9" +"Budget!Y9" +"XNPV(Assumptions!$L$57,D45:INDEX($D$3:$AS$50,43,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$D$3:INDEX(Returns!$D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"XNPV(Assumptions!$L$57,D46:INDEX($D$3:$AS$50,44,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$D$3:INDEX(Returns!$D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"XNPV(Assumptions!$L$57,D47:INDEX($D$3:$AS$50,45,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$D$3:INDEX(Returns!$D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"XNPV(Assumptions!$L$57,D48:INDEX($D$3:$AS$50,46,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$D$3:INDEX(Returns!$D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"IF($C$9<0,0,-Budget!D32)" +"Budget!Y32" +"XNPV(Assumptions!$L$57,D49:INDEX($D$3:$AS$50,47,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$D$3:INDEX(Returns!$D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"IF($C$9<0,0,Assumptions!$C$41)" +"$Z$49*Template!J129" +"XNPV(Assumptions!$L$57,D50:INDEX($D$3:$AS$50,48,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$D$3:INDEX(Returns!$D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"IF($C$9<0,0,Template!I234)" +"SUM(C44:C50)" +"Assumptions!C17" +"DATE(YEAR(Y5),12,31)" +"DATE(YEAR(Z5)+1,12,31)" +"SUM(C7:X7)" +"-51.44/COUNT($E$5:$M$5)" +"(-1000-SUM($E$8:$P$8))/COUNT($Q$5:$X$5)" +"-672/COUNT($E$5:$M$5)" +"-228" +"(-1800-SUM($E$14:$P$14))/COUNT($Q$5:$X$5)" +"-427/COUNT($E$5:$M$5)" +"(-830-SUM($E$15:$P$15))/COUNT($Q$5:$X$5)" +"-294/COUNT($D$5:$M$5)" +"(-2000-SUM($D$17:$M$17))/COUNT($N$5:$X$5)" +"-567/COUNT($N$5:$X$5)" +"-188/COUNT($D$5:$M$5)" +"-16-8-5" +"-2-75-10-17-1" +"-2-11-16-2-3" +"(-500-SUM($D$20:$P$20))/COUNT($Q$5:$X$5)" +"-5000/COUNT($Q$5:$X$5)" +"SUM(C7:C21)" +"-35/COUNT($E$5:$M$5)" +"-150-203" +"-3435-120" +"-698-1823" +"-698-288-100" +"-698-2588" +"-15897-559" +"0" +"SUM(B25:B26)" +"X29" +"SUM($C$22:C22)+SUM($C$27:C27)" +"IF(AND(MONTH(C$5)=MONTH(Assumptions!$C$16),YEAR(C$5)=YEAR(Assumptions!$C$16)),-$C$57,0)" +"IF(AND(MONTH(C$5)=MONTH(Assumptions!$C$16),YEAR(C$5)=YEAR(Assumptions!$C$16)),-Assumptions!$H$32,0)" +"-750/COUNT($U$5:$X$5)" +"SUM(C34:C35)*0.1" +"SUM(C32:C36)" +"IF(AND(MONTH(C$5)=MONTH(Assumptions!$C$16),YEAR(C$5)=YEAR(Assumptions!$C$16)),IF($Y$46>0,-($B$22+$B$37+$B$27),0),0)" +"B27+B37+B22" +"B22" +"C22+C37+C27+C40" +"Template!H697+IF(Y5=Assumptions!$C$18,Template!$E$715,0)" +"SUM($C$44:C44)" +"IF(ISERR(XIRR(D44:AR44,C5:AR5,0.1)),-1,XIRR(D44:AR44,C5:AR5,0.1))" +"XNPV(Assumptions!L44,$Y$44:INDEX($Y$5:$AT$44,40,MATCH(Assumptions!$C$18,Budget!$Y$5:$AT$5)),Budget!Y5:INDEX(Budget!$Y$5:$AT$5,1,MATCH(Assumptions!$C$18,Budget!$Y$5:$AT$5)))" +"XNPV(Assumptions!L44,D44:X44,D5:X5)" +"-(XNPV(0.1,$D$12:$X$12,$D$5:$X$5))" +"-(XNPV(0.1,$D$9:$X$9,$D$5:$X$5))" +"-(XNPV(0.1,$D$10:$X$10,$D$5:$X$5))" +"-(XNPV(0.1,$D$11:$X$11,$D$5:$X$5))" +"SUM(C50:C53)" +"C55-C54" +"C56*(1.1)^((Assumptions!$C$16-Assumptions!$C$14)/365.25)" +"A7" +"SUM(D65:G65)" +"SUM(D65:J65)" +"SUM(C7:G7)" +"SUM(H7:J7)" +"SUM(K7:M7)" +"SUM(N7:P7)" +"SUM(Q7:S7)" +"SUM(T7:V7)" +"SUM(W7:X7)" +"SUM(C25:G25)" +"SUM(H25:J25)" +"SUM(K25:M25)" +"SUM(N25:P25)" +"SUM(Q25:S25)" +"SUM(T25:V25)" +"SUM(W25:X25)" +"G84" +"J84" +"SUM($D$80:D80)+SUM($D$82:D82)" +"A32" +"SUM(C32:G32)" +"SUM(H32:J32)" +"SUM(K32:M32)" +"SUM(N32:P32)" +"SUM(Q32:S32)" +"SUM(T32:V32)" +"SUM(W32:X32)" +"SUM(D94:F94)" +"D80+D92+D82" +"SUM($D$94:D94)" +"+Template!I3" +"+SUM(C7:W7)" +"+SUM(C7:C8)" +"+$C$11" +"SUM(C7:C8)*C11" +"(Assumptions!$H$54-Assumptions!H25+C29+I86+H20+H21)*Assumptions!$L$9" +"Assumptions!$H$54" +"+N32*(Q18+Q20)" +"+N31" +"+C18+SUM(C50:V50)" +"+SUM(H18:H22)-C18" +"+C29" +"+Q23-L18" +"+N36*L18" +"+C19+SUM(C49:V49)" +"IF(Assumptions!$M$21=""Yes"",Assumptions!M20*IF(Assumptions!M19=""No"",-D44+INTEXP2,INTEXP1+-C44),0)" +"+T18+T19" +"+F76" +"+T20-H23-Q23" +"I86" +"+SUM(H18:H22)" +"+SUM(Q18:Q20)" +"+SUM(C18:C19)-SUM(H18:H22)" +"+L20-Q23" +"Assumptions!M11*C18" +"+SUM(C26:C28)" +"C40+1" +"+Template!H$3" +"IF(Assumptions!$M$19=""Yes"",IF(ISERR(PPMT(Assumptions!$M$17,C40,Assumptions!$M$18,$C$18)),0,PPMT(Assumptions!$M$17,C40,Assumptions!$M$18,$C$18)),IF(ISERR(PPMT(Assumptions!$M$17,C40-1,Assumptions!$M$18,$C$18)),0,PPMT(Assumptions!$M$17,C40-1,Assumptions!$M$18,$C$18)))" +"$C$18+C44" +"C45+D44" +"+C20" +"+Debt!C13" +"Assumptions!$L$9" +"+N32" +"+C19" +"+L19" +"+C18" +"+C47*C48" +"+L18" +"+N34" +"+IF(ISERROR(PPMT($C$51,D$41-1999,$C$52,$C$50)),0,PPMT($C$51,D$41-1999,$C$52,$C$50))" +"+IF(ISERROR(PPMT($D$51,E$41-2000,$D$52,$D$50)),0,PPMT($D$51,E$41-2000,$D$52,$D$50))" +"+IF(ISERROR(PPMT($E$51,F$41-2001,$E$52,$E$50)),0,PPMT($E$51,F$41-2001,$E$52,$E$50))" +"+IF(ISERROR(PPMT($F$51,G$41-2002,$F$52,$F$50)),0,PPMT($F$51,G$41-2002,$F$52,$F$50))" +"+IF(ISERROR(PPMT($G$51,H$41-2003,$G$52,$G$50)),0,PPMT($G$51,H$41-2003,$G$52,$G$50))" +"+IF(ISERROR(PPMT($H$51,I$41-2004,$H$52,$H$50)),0,PPMT($H$51,I$41-2004,$H$52,$H$50))" +"+SUM(C54:C59)" +"+Template!J252" +"+Template!J255" +"+Template!H$3" +"+$E$65*E69/365" +"IF(E71=0,0,+E66/E71)" +"+SUM(F69:F71)" +"+E72/SUM($E$69:$E$75)" +"+E73*$E$66/365" +"+E74/365*E65" +"+SUM(E69:E71)-SUM(E73:E74)" +"+SUM(E69:E71)" +"+E77/E78" +"+SUM(E73:E74)" +"+MAX(D94:D99)" +"+MAX(F94:F99)" +"+SUM(H82:I82)" +"Assumptions!F56" +"+MAX(D100:D111)-H82" +"+MAX(F100:F111)-I82" +"Assumptions!G58" +"+MAX(D112:D123)-SUM(H82:H83)" +"+MAX(F112:F123)-SUM(I82:I83)" +"+E83/12" +"Assumptions!H56" +"+SUM(H82:H85)" +"SUM(I82:I85)" +"IF($E$87=1,J93,I93)" +"$E$82*B94" +"D94*$E$85+($E$82-D94)*(Debt!$E$84/10000)/12" +"E94" +"MINA(C94/E$86,1)" +"C94+1" +"IF(C95<=$E$86,E95+F94,F94)" +"J105+0.4/12" +"J117+0.6/12" +"+CELL(""filename"",B155)" +"H8/SUM($B$9:$C$9)" +"215000*3/2+22500" +"-Budget!B7" +"1-L9" +"Debt!C19" +"Debt!C18" +"B9*B10/1000" +"1000" +""" ""&M18&"" Yr. LIBOR Swap Rate""" +"YEAR($C$17)" +"L13+4" +"M13+0.00125" +"M13+M12" +"SUM(H11:H21)" +"C22+C21*(1-C22)" +"-Budget!B8" +"-Budget!B8" +"-Budget!B32" +"0.06+0.022" +"-Budget!B25" +"-Budget!B25" +"SUM(C31:C33)" +"-Budget!B13" +"-Budget!B13" +"-SUM(Budget!C16:U16)" +"IF($M$19=""Yes"",MIN(Template!$I$706:$W$706),MIN(Template!$J$706:$X$706))" +"3939*650/1000" +"-Budget!B34" +"IF($M$19=""Yes"",MAX(Template!$I$706:$W$706),MAX(Template!$J$706:$X$706))" +"B40*(G22+H8)*0.75" +"IF($M$19=""Yes"",AVERAGE(Template!$I$706:$W$706),AVERAGE(Template!$J$706:$X$706))" +"650*4000/1000" +"-Budget!B18" +"-Budget!B18" +"Returns!C8" +"-Budget!C77" +"1500" +"G45*(G22+H8)*0.75" +"Returns!C23" +"1000-Budget!B20" +"-Budget!B20" +"(Returns!C17+Returns!C20+Returns!C21)*(1+$L$49)^((C16-C14)/365.25)" +"G51*SUM(H8:H21,H42:H49)+Budget!B21+Budget!B26+Budget!B36" +"-Budget!B21-Budget!B26" +"Returns!C18*(1+$L$49)^((C16-C14)/365.25)" +"SUM(C38:C51)" +"SUM(H25:H51)" +"SUM(I8:I51)" +"Returns!C19*(1+$L$49)^((C16-C14)/365.25)" +"SUM(H8:H51)" +"H54-I52-H40-H39-H32-H31" +"H40+H39+H32+H31" +"C9" +"M12+M13" +"SUM(Returns!C44:C48)*(1+L57)^((C16-C14)/365.25)" +"Debt!H22" +"SUM(Returns!C49:C50)*(1+L57)^((C16-C14)/365.25)" +"Debt!C26" +"SUM(M58:M59)" +"Debt!H20" +"H59+H54+SUM(H60:H62)" +"CALC!HS18" +"M64/(8760*C9)" +"CALC!HT18" +"CALC!HZ18" +"-CALC!IA18" +"Template!J188" +"Template!J197" +"Template!J203" +"Template!J242" +"Template!J295" +"M72-M73-M74-M75-M76" +"INTEXP2" +"Template!J316" +"M77-M78-M79" +"+CELL(""filename"",E3)" +"+NOW()" +"SUM(E410:AC410)" +"+E599" +"+I283" +"+YEAR(J283)" +"+Template!A281" +"Assumptions!B5" +"+CELL(""filename"",C5)" +"+I$3" +"SUM(I10:AC10)" +"Assumptions!$H$54+Debt!C8" +"+Debt!D8" +"+Debt!E7" +"SUM(D10:D19)" +"Debt!H22" +"SUM(D23:D24)" +"+D27+D25+D20" +"+C10" +"SUM(I10:AF10)" +"TDATE+1" +"+C41" +"+D41" +"SUM(I23:Y23)" +"+D55+D54" +"+N56+N51-D51-D56" +"+C41" +"IF(D41=0,0,IF($H41=""SL"",SLN($D41,$E41,$G41)*IF(YEAR($F41)<(J$3-1),IF(YEAR($F41)+$G41=J$3-1,(MONTH($F41)-1)/12,IF(YEAR($F41)+$G41J$3-1,0,(12-MONTH($F41)+1)/12)),IF(YEAR($F41)>J$3-1,0,VDB($D41,$E41,$G41,IF(YEAR($F41)=J$3-1,0,MIN($G41,(DATE(J$3-1,1,1)-$F41)/365)),MIN($G41,(DATE(J$3-1,12,31)-$F41)/365),$I41))))" +"IF($D41=0,0,IF($H41=""SL"",SLN($D41,$E41,$G41)*IF(YEAR($F41)J$3,0,(12-MONTH($F41)+1)/12)),IF(YEAR($F41)>J$3,0,VDB($D41,$E41,$G41,IF(YEAR($F41)=J$3,0,MIN($G41,(DATE(J$3,1,1)-$F41)/365)),MIN($G41,(DATE(J$3,12,31)-$F41)/365),$I41))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)J$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>J$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=J$3,0,MIN($G54,(DATE(J$3,1,1)-$F54)/365)),MIN($G54,(DATE(J$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)K$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>K$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=K$3,0,MIN($G54,(DATE(K$3,1,1)-$F54)/365)),MIN($G54,(DATE(K$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)L$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>L$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=L$3,0,MIN($G54,(DATE(L$3,1,1)-$F54)/365)),MIN($G54,(DATE(L$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)M$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>M$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=M$3,0,MIN($G54,(DATE(M$3,1,1)-$F54)/365)),MIN($G54,(DATE(M$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)N$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>N$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=N$3,0,MIN($G54,(DATE(N$3,1,1)-$F54)/365)),MIN($G54,(DATE(N$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)O$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>O$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=O$3,0,MIN($G54,(DATE(O$3,1,1)-$F54)/365)),MIN($G54,(DATE(O$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)P$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>P$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=P$3,0,MIN($G54,(DATE(P$3,1,1)-$F54)/365)),MIN($G54,(DATE(P$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)Q$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>Q$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=Q$3,0,MIN($G54,(DATE(Q$3,1,1)-$F54)/365)),MIN($G54,(DATE(Q$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)R$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>R$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=R$3,0,MIN($G54,(DATE(R$3,1,1)-$F54)/365)),MIN($G54,(DATE(R$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)S$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>S$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=S$3,0,MIN($G54,(DATE(S$3,1,1)-$F54)/365)),MIN($G54,(DATE(S$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)T$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>T$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=T$3,0,MIN($G54,(DATE(T$3,1,1)-$F54)/365)),MIN($G54,(DATE(T$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)U$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>U$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=U$3,0,MIN($G54,(DATE(U$3,1,1)-$F54)/365)),MIN($G54,(DATE(U$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)V$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>V$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=V$3,0,MIN($G54,(DATE(V$3,1,1)-$F54)/365)),MIN($G54,(DATE(V$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)W$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>W$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=W$3,0,MIN($G54,(DATE(W$3,1,1)-$F54)/365)),MIN($G54,(DATE(W$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)X$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>X$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=X$3,0,MIN($G54,(DATE(X$3,1,1)-$F54)/365)),MIN($G54,(DATE(X$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)Y$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>Y$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=Y$3,0,MIN($G54,(DATE(Y$3,1,1)-$F54)/365)),MIN($G54,(DATE(Y$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)Z$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>Z$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=Z$3,0,MIN($G54,(DATE(Z$3,1,1)-$F54)/365)),MIN($G54,(DATE(Z$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)AA$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>AA$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=AA$3,0,MIN($G54,(DATE(AA$3,1,1)-$F54)/365)),MIN($G54,(DATE(AA$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)AB$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>AB$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=AB$3,0,MIN($G54,(DATE(AB$3,1,1)-$F54)/365)),MIN($G54,(DATE(AB$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)AC$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>AC$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=AC$3,0,MIN($G54,(DATE(AC$3,1,1)-$F54)/365)),MIN($G54,(DATE(AC$3,12,31)-$F54)/365),$I54))))" +"+I77+I72" +"SUM(J72:J76)" +"+SUM(I79:AF79)-D51-D56" +"+L41" +"I82*$N$41" +"IF($N42=0,0,IF($R42=""SL"",SLN($N42,$O42,$Q42)*IF(YEAR($P42)<(J$3-1),IF(YEAR($P42)+$Q42=J$3-1,(MONTH($P42)-1)/12,IF(YEAR($P42)+$Q42J$3-1,0,(12-MONTH($P42)+1)/12)),IF(YEAR($P42)>J$3-1,0,VDB($N42,$O42,$Q42,IF(YEAR($P42)=J$3-1,0,MIN($Q42,(DATE(J$3-1,1,1)-$P42)/365)),MIN($Q42,(DATE(J$3-1,12,31)-$P42)/365),$S42))))" +"IF($N42=0,0,IF($R42=""SL"",SLN($N42,$O42,$Q42)*IF(YEAR($P42)J$3,0,(12-MONTH($P42)+1)/12)),IF(YEAR($P42)>J$3,0,VDB($N42,$O42,$Q42,IF(YEAR($P42)=J$3,0,MIN($Q42,(DATE(J$3,1,1)-$P42)/365)),MIN($Q42,(DATE(J$3,12,31)-$P42)/365),$S42))))" +"I95*$N$56" +"+I93+I98" +"+SUM(I100:AF100)-N51" +"+I20" +"+I25" +"+I27" +"+I29" +"+I72" +"+E112" +"+I77" +"+I93" +"+I98" +"Assumptions!$C$26" +"(1+(+I128/12))^(H278)" +"+I129*(1+J128)" +"curr2&"" Exchange Rate""" +"""Exchange rate: ""&curr2&""/USD""" +"""Dollar Value of ""&curr2" +"IF(E137=0,0,1/E137)" +"curr2&"" Escalation Factors""" +"(1+(+I143/12))^(+stub)" +"""Currency (USD-1, ""&curr2&""-2)""" +"+$D$152*IF($D150=1,CHOOSE($D$151,1,I129),CHOOSE($D$151,1,I144))" +"+TRANSPOSE(CALC!HQ17:HQ37)" +"SUM(I152:I156)" +"IF($D150=1,I157,+I157*I$138)" +"A150" +"+TRANSPOSE(CALC!HP17:HP37)/1000" +"+I158" +"+I164*I163" +"+$D$152*IF($D168=1,CHOOSE($D$151,1,I146),CHOOSE($D$151,1,I161))" +"+TRANSPOSE(CALC!HT17:HT37)" +"+TRANSPOSE(CALC!HS17:HS37)/1000" +"CALC!HY17:HY40/1000" +"TRANSPOSE(CALC!IJ17:IJ40)/1000" +"+I165+I183+I185+I186" +"+TRANSPOSE(CALC!HZ17:HZ37)/1000" +"+"" Amount per ""&H193" +"+-TRANSPOSE(CALC!IA17:IA37)" +"+$H194" +"(I194*I193)*CHOOSE($H195,1,I$138)*IF($H195=1,CHOOSE($H196,1,I$129),CHOOSE($H196,1,I$144))" +"+TRANSPOSE(CALC!IC17:IC37)/1000" +"+-TRANSPOSE(CALC!ID17:ID37)" +"+TRANSPOSE(CALC!IF17:IF37)/1000" +"+-TRANSPOSE(CALC!IG17:IG37)" +"+I197+I203+I209+I212" +"($H218)*CHOOSE($H219,1,I$138)*IF($H219=1,CHOOSE($H220,1,I$129),CHOOSE($H220,1,I$144))" +"+I221" +"+I214+I222" +"TRANSPOSE(CALC!II17:II40)/1000" +"I230*CHOOSE($H$230,1,I138)*CHOOSE($H$231,1,I129)" +"Assumptions!C52" +"$H$236*CHOOSE($H$237,1,I138)*CHOOSE($H$238,1,I129)*IF(C442>0,C442,1)" +"$H$236*CHOOSE($H$237,1,J138)*CHOOSE($H$238,1,J129)" +"+I234+I240" +"+A150" +"+I165" +"+A168" +"+I183" +"+A185" +"+I185" +"+E188" +"+SUM(I248:I251)" +"+I225" +"SUM(I254:I254)" +"+E252-E255" +"+E242" +"+E257-E259" +"+E252" +"+E255" +"+E259" +"+I108" +"+I107" +"+I106" +"+E114" +"+E120" +"+E115" +"+Template!H740" +"NOW()" +"+E$599" +"E726" +"E285-E286" +"E728" +"E287-E289" +"A601" +"SUM(E292:E294)" +"E290-E295" +"E594" +"IF($E$593=""YES"",I595*(((I362-H539)+(I366-I539))/2),0)*$C$442" +"IF($E$593=""YES"",J594*(((J361-I539)+(J365-J539))/2),0)" +"A606" +"B451&"" (Interest Calc on Avg Balance)""" +"IF(I566=""YES"",IF($I$567=""YES"",-I569+((I588-I568)*(I421+I425)/2),0),I588*(I421+I425)/2)*IF(C442>0,C442,1)" +"IF(J566=""YES"",IF($I$567=""YES"",-J569+((J588-J568)*((J421+J425)/2)),0),J588*((J421+J425)/2))" +"B452&"" (Interest Calc on Avg. Balance)""" +"IF(I574=""YES"",IF($I$575=""YES"",-I577+((I589-I576)*(I428+I431)/2)*C442,0),I589*(I428+I431)/2*C442)" +"IF(J574=""YES"",IF($I$575=""YES"",-J577+((J589-J576)*(J428+J431)/2),0),J589*(J428+J431)/2)" +"+(I414+I417)/2*I587*C442" +"+(J414+J417)/2*J587" +"SUM(E305:E306)" +"E297+E302-E308" +"E615" +"-I285*I630" +"E310+E312" +"I310+I312+I313" +"E627" +"I671" +"E317*(1-E319)" +"E585" +"IF(I320<0,0,I320*I590)*C442" +"IF(J320<0,0,J320*J590)" +"H$599" +"I292+I293+I294" +"I676" +"(+I569*-1)+(I577*-1)" +"A550" +"I614" +"SUM(I330:I335)" +"H458+H459+H460" +"I729-H339" +"J729" +"B463" +"H463" +"+Debt!Q19" +"+H546-G546" +"I546-H546" +"A559" +"+H559-G559" +"B451" +"I564" +"I572" +"H462+H461" +"+I322+I579" +"SUM(H339:H345)" +"H336-H346" +"B451" +"H451" +"-I565" +"-I573" +"-I415-I416" +"-H348-H354-H356" +"I485" +"H365" +"I539-H539" +"-H357" +"""Excess Cash Flow Recaptured on ""&B451" +"IF(I363>0,-MIN((+I363)*I570,I421-I422-I423),0)" +"H361+H362+H363+H364+K485" +"I361+I362+I363+I364" +"A485" +"N485" +"I365" +"I540" +"SUM(E369:E372)" +"H375-I602" +"H376-I601" +"J376-K601+Debt!Q19" +"A494" +"N494" +"H379-I612+(I729-I731-I732)-H459" +"I379-J612+(J729-J731-J732)" +"H380+I613-I292" +"E379+E380" +"H383+I731-H460" +"I383+J731" +"H384+I342" +"E373+E377+E381+E383+E384" +"I543" +"+J423+J430+J416" +"+I417-J416" +"A507" +"E388+E389+E391+E390+E392" +"+K509" +"I431+I425-J423-J430" +"N510" +"I332+H396" +"H397+I334" +"E395+E396+E397" +"E398+E393" +"H402" +"H403-I580" +"H404-I579" +"H405+H406+I317" +"-I322" +"E400+E407" +"E385-E408" +"H417" +"IF(I348+I354+(I361+I362-I539)<=0,I348+I354+(I361+I362-I539),0)" +"IF(I348+I354>0,MIN(I348+I354,I414),0)" +"H414-H415-H416" +"I587" +"B451&"":""" +"-H451+H569" +"I569+I565" +"H564" +"-H364" +"H421-H423-H422-H424" +"I588" +"B452&"":""" +"-H452+H577" +"I577+I573" +"H572" +"I589" +"Assumptions!C17" +"1-C442" +"C439*12" +"IF(12-MONTH(C437)+MONTH(E445)>=12,(12-MONTH(C437)+MONTH(E445))-12,12-MONTH(C437)+MONTH(E445))/12" +"TEXT(I599,""0"")&"".""" +"DATE(YEAR(Assumptions!$C$17),12,31)" +"+Debt!C18" +"E451" +"-I565" +"-I573" +"+Debt!C19" +"-I580" +"A491" +"Debt!H22" +"I732" +"+Debt!H18" +"(I729-I732-I731)-H459" +"J729-J460" +"I731-H460" +"J731" +"-I579" +"I473+I474" +"+K340" +"+Debt!H20+Debt!H21" +"H455-SUM(H458:H463)" +"SUM(E458:E465)" +"E466-E455" +"E473+E474" +"E479-I473" +"IF($C$442>0,I473,0)" +"IF($C$442=0,I473,0)" +""" ""&B451" +"+Debt!H19" +"$E476/$F476*$C$442" +"$E476/$F476" +"$E476/$F476*C439" +"+Debt!$Q$19/Template!$F$477" +"C478*SUM(H453:S453)" +"E484+1" +"C437" +"I484" +"+Debt!F69" +"H454" +"I485+K485-L485" +"""at ""&TEXT(N484,""mm/dd/yy"")&"":*""" +"H458" +"G492" +"E479" +"H459" +"H460" +"+H559" +"E489+E491+E492+E496+E498+E499" +"+Debt!F73" +"IF($P$522=0,0,P506/$P$522)" +"N506" +"IF($R$522=0,0,R506/$R$522)" +"+B451&"" &""&B452&"" Debt""" +"H451+H452" +"+SUM(E509:E511)" +"N507+N512" +"B453" +"H453" +"H462" +"H461-L517-L516" +"K521+K514" +"E500-E522" +"A539&"" (Days)""" +"Debt!E69" +"A541&"" (x)""" +"A542&"" ($)""" +"E485" +"+Debt!F69:F75" +"Debt!F69:F75" +"IF(J285=0,0,J529/365*(J$285))" +"A370" +"J530/365*(J$285)" +"IF(J531=0,0,(J$286)/J531)" +"J532" +"A388" +"E503" +"J533/365*(J$286)" +"E546" +"E539+E540+E541+E542-E543-E544-E545" +"E546-D546" +"+I546-H546" +"+I$423+I$430+I$308" +"+H555" +"+I553*0.5" +"+Debt!H20" +"+H557" +"+H554-H555" +"+H555+H556" +"+Debt!H20" +"+I556" +"B451" +"-Debt!C44" +"Assumptions!$M$12+VLOOKUP(YEAR(I562),Assumptions!$L$13:$M$16,2)" +"IF(I566=""YES"",((1+I568/2)^2-1)*I421*-1,0)*C442" +"IF(J566=""YES"",((1+J568/2)^2-1)*J421*-1,0)" +"B452" +"+-Debt!F60" +"+-Debt!W56" +"-Debt!E50" +"I589" +"IF(I574=""YES"",((1+I576/2)^2-1)*(I428+I431)/2*-1,0)*C442" +"IF(J574=""YES"",((1+J576/2)^2-1)*(J428+J431)/2*-1,0)" +"B453" +"-Debt!E49" +"B451" +"Assumptions!$M$17" +"+Debt!$N$35" +"TEXT(C440,""0"")&"" M""" +"TEXT(C443,""0"")&"" M""" +"E445" +"DATE(YEAR(F599)-1,12,31)" +"C437" +"E445" +"DATE(YEAR(I599)+1,12,31)" +"I479" +"E735" +"I610-I614" +"I610-I618" +"Assumptions!$C$21" +"Assumptions!$C$22" +"H314" +"H733+H616" +"-H312" +"-(H734+H620)" +"H619" +"G620" +"H648" +"IF(H643-H644<0,0,H643-H644)" +"IF(H641<=0,H641,0)" +"IF(H641>0,IF(H645<=H641,H645,H641),0)" +"IF(H645-H646-H647<0,0,H645-H646-H647)" +"IF(H641<=0,0,H641-H647)" +"I629" +"H650*H629" +"I628" +"(H650-H652)*H628" +"H314" +"H657" +"G636" +"I629" +"H667*H629" +"I628" +"(H667-H669)*H628" +"+H654" +"H675-H674" +"-H453" +"I$317" +"I$293+I$294+I$292" +"+I$332" +"I$548-(I539-H539)" +"+I684+I686+I687-I688" +"-I$339" +"-I$343-I$344+I$364" +"+I$351+I$352" +"+A340" +"-I340" +"+I$334-I$342" +"+H682" +"I690+I692+I693+I694+I695+I696" +"+SUM(I698:S698)" +"-I$356-I$353+I$345+I$362+I$363-I697" +"+I780-I353-I697" +"+""(Federal Taxes @ "" & TEXT(I628,""0.00%"")&"")""" +"+I680" +"+I$314+I$295" +"+I308" +"Assumptions!L44" +"I$343+I$344" +"(I703+I704)/(I704+I705)" +"XIRR($H697:I697,$H680:I680,0.15)" +"3*HLOOKUP(Assumptions!$C$18,Template!$I$283:$AF$290,8)" +"+$N$51-SUM($I$93:INDEX($I$61:$AF$93,33,MATCH(YEAR(Assumptions!$C$18),Template!$I$61:$AF$61)))" +"+E708-(MAX((E708-E709)*Assumptions!$C$23,0))" +"HLOOKUP(Assumptions!$C$18,Template!$J$538:$AF$546,9)" +"HLOOKUP(Assumptions!$C$18,Template!$I$367:$AF$384,18)" +"-HLOOKUP(Assumptions!$C$18,Template!$I$367:$AF$395,25)-HLOOKUP(Assumptions!$C$18,Template!$I$367:$AF$395,26)-HLOOKUP(Assumptions!$C$18,Template!$I$367:$AF$395,29)" +"MAX(0,+SUM(E710:E713))" +"""VALUATION as of ""&TEXT(H680,""m/d/y"")" +"XNPV(E705,$H$697:INDEX($I$680:$AF$697,18,MATCH(Assumptions!$C$18,$H$680:$AF$680)),H$680:INDEX($I$680:$AF$680,1,MATCH(Assumptions!$C$18,$H$680:$AF$680)))" +"+E715/(1+E705)^((Assumptions!$C$18-TDATE)/365)" +"Q$850" +"HLOOKUP(Assumptions!$C$18,Template!$I$702:$AC$707,6)" +"+Template!B265" +"+C442" +"IF(F282=""Millions"",1000000,IF(F282=""Thousands"",1000,1))" +"I330" +"A331" +"I331" +"-I615" +"A540" +"-I540+H540" +"I543-H543" +"A749" +"SUM(I750:I762)" +"A335" +"I335" +"A339" +"-I339" +"A334" +"I334" +"A342" +"-I342" +"-I340" +"A766" +"-I345" +"-SUM(I343:I344)" +"SUM(I351:I353)" +"I778+I772+I763" +"I317" +"I292" +"I293+I294" +"I341" +"I339" +"I829+I831+I832-I833-I834" +"S829+S831+S832" +"N485-P486" +"$S$829" +"T293+T294" +"R854" +"T341" +"Q843" +"T339" +"Q844" +"T829+T831+T842-T843-T844" +"IF(ISERR(E841/$R$854),0,E841/$R$854)" +"IF(ISERR((G841*(1+G844))/($R$854-G844)),0,(G841*(1+G844))/(R854-G844))" +"I845*I840" +"""VALUATION as of ""&TEXT(H827,""m/d/y"")" +"XNPV($R$854,$H$835:$S$835,H827:$S$827)" +"XNPV($R$854,$H$835:$S$835,$H$827:$S$827)" +"(100*Q848)/(100*Q848+100)" +"(E846/(1+$R$854)^$Q$839)/(1+$R$854)^IF($C$442=1,0,$C$442)" +"O860" +"Q840" +"Q850+((1-Q847)*(Q850-Q852)*Q848)" +"Q852*(1-Q847)" +"Q841" +"Q849*R853+R851*(1-Q849)" +"""Number of Shares Outstanding at ""&TEXT(H827,""m/d/y"")" +"Q842" +"IF(ISERR(E855/E857),0,E855/E857)" +"O857+(O858*O859)" +"'Curve Paste'!BX4" +"IF(Assumptions!$L$30=4,VLOOKUP($A6,'Henwood Reference'!$E$9:$R$296,14),'Curve Paste'!BR6)" +"I6-$H$4" +"I6+$J$4" +"IF(Assumptions!$L$30=4,0,O6+P6)" +"(IF(GasPriceCurve,IF(OBuySell=OCallPut,D6,B6),C6)+K6/1000+L6)/(1-GasTransportPercent)" +"IF(Assumptions!$L$30=4,F6,CHOOSE(Assumptions!$L$30,E6,F6,G6))" +"Assumptions!$L$32*(1+Assumptions!$C$26)^(YEAR(A6)-2000)" +"K30" +"E219-0.001" +"E231" +"BU217" +"N276+N276-N264" +"AH276" +"Assumptions!$M$28" +"EOMONTH(CurveDate+31,-1)+1" +"DL11+1" +"IF(BasisNumber=1,""Prices"",""Basis-Adjusted Prices"")" +"IF(OVolType,""Blended"",""Total"")" +"Holiday(YEAR(DateToday),MONTH(DateToday))" +"SUM(AZ17:AZ292)" +"EOMONTH(DateToday,0)+1" +"+YEAR(A17)" +"MONTH(A17)" +"IF(E17="""","""",Holiday(B17,C17))" +"IF(OR(BegDate>=A18,EndDate1,VLOOKUP(A18-1,BasisTable,2,0),0),VLOOKUP(A17,PriceTable,2,0)+IF(BasisNumber<>1,VLOOKUP(A17,BasisTable,2,0),0))+$I$1)/(1-$I$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!N24,IF(A171,VLOOKUP(A18-1,BasisTable,2,0),0),VLOOKUP(A17,PriceTable,3,0)+IF(BasisNumber<>1,VLOOKUP(A17,BasisTable,2,0),0))+$J$1)/(1-$J$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!N24,IF(A171,VLOOKUP(A18-1,BasisTable,2,0),0),VLOOKUP(A17,PriceTable,4,0)+IF(BasisNumber<>1,VLOOKUP(A17,BasisTable,2,0),0))+$K$1)/(1-$K$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!N24,IF(A171,VLOOKUP(IF(A17=H5,A18-1,A17),BasisTable,2,0),0)+$L$1)/(1-$L$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!N24,IF(A171,VLOOKUP(IF(A17=H5,A18-1,A17),BasisTable,2,0),0)+$M$1)/(1-$M$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!N24,IF(A171,VLOOKUP(IF(A17=H5,A18-1,A17),BasisTable,2,0),0)+$N$1)/(1-$N$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!O24,IF(A171,VLOOKUP(IF(A17=H5,A18-1,A17),BasisTable,3,0),0)+$O$1)/(1-$O$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!O24,IF(A171,VLOOKUP(IF(A17=H5,A18-1,A17),BasisTable,3,0),0)+$P$1)/(1-$P$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!O24,IF(A171,VLOOKUP(IF(A17=H5,A18-1,A17),BasisTable,3,0),0)+$Q$1)/(1-$Q$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!O24,IF(A171,VLOOKUP(A18-1,BasisTable,3,0),0),VLOOKUP(A17,PriceTable,6,0)+IF(BasisNumber<>1,VLOOKUP(A17,BasisTable,3,0),0))+$R$1)/(1-$R$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!O24,IF(A171,VLOOKUP(A18-1,BasisTable,3,0),0),VLOOKUP(A17,PriceTable,7,0)+IF(BasisNumber<>1,VLOOKUP(A17,BasisTable,3,0),0))+$S$1)/(1-$S$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!O24,IF(A171,VLOOKUP(A18-1,BasisTable,3,0),0),VLOOKUP(A17,PriceTable,8,0)+IF(BasisNumber<>1,VLOOKUP(A17,BasisTable,3,0),0))+$T$1)/(1-$T$2))" +"VLOOKUP($A17,VolatilityTable,14)" +"VLOOKUP($A17,VolatilityTable,15)" +"VLOOKUP($A17,VolatilityTable,16)" +"VLOOKUP($A17,VolatilityTable,18)" +"VLOOKUP($A17,VolatilityTable,19)" +"VLOOKUP($A17,VolatilityTable,20)" +"VLOOKUP($A17,VolatilityTable,22)" +"VLOOKUP($A17,VolatilityTable,23)" +"VLOOKUP($A17,VolatilityTable,24)" +"VLOOKUP($A17,VolatilityTable,26)" +"VLOOKUP($A17,VolatilityTable,27)" +"VLOOKUP($A17,VolatilityTable,28)" +"IF(CorrPeakOffPeakOverFlag,INDEX(CorrPeakOffPeakOver,C17),CorrPeakOffPeak)" +"AX17-SUM(AU17:AW17)" +"IF(E17="""",0,INT((F17-MOD(F17,7)-E17)/7)+1-IF(AW17,IF(WEEKDAY(D17)=7,1,0),0))" +"IF(E17="""",0,INT((F17-MOD(F17-1,7)-E17)/7)+1-IF(AW17,IF(WEEKDAY(D17)=1,1,0),0))" +"IF(OR(E17="""",D17="""",D17EndDate),0,1)" +"IF(E17="""",0,F17-E17+1)" +"IF(E17="""",0,MIN((1-(1-VLOOKUP(B17,MAIN!$AA$7:$AM$28,C17+1))*(1-VLOOKUP(B17,MAIN!$AA$33:$AM$54,C17+1))),1))" +"TakeFunction(TakeType,STake,OTake,CombineTakesFlag,MostExpFlag,VolumeEscType,VolumeEsc,DateToday,BegDate,EndDate,OrderedScalars,OrderedPrices,OrderedPricesSat,OrderedPricesSun,AvailDays,FirmWeek,FirmSat,FirmSun,FirmHol,OptWeek,OptSat,OptSun,OptHol)*(1-PlannedOutages)" +"SUM(AZ17:BB17)" +"SUM(AZ17:BC17)" +"SUM(BH17:BJ17)" +"SUM(BH17:BK17)" +"(IF(OVolType<>2,A17+14,IF(OptExpDateShift,ShiftBack(A17,OptExpDateShift,D16),A17))-DateToday)/365.25" +"IF(BQ17,IF(OPriceCurve,IF(OBuySell=OCallPut,I17/(1-AY17),K17/(1-AY17)),J17/(1-AY17))*BD17,0)" +"IF(BQ17,IF(OPriceCurve,IF(OBuySell=OCallPut,L17/(1-AY17),N17/(1-AY17)),M17/(1-AY17))*BE17,0)" +"IF(BQ17,IF(OPriceCurve,IF(OBuySell=OCallPut,O17/(1-AY17),Q17/(1-AY17)),P17/(1-AY17))*BF17,0)" +"IF(BQ17,IF(OPriceCurve,IF(OBuySell=OCallPut,R17/(1-AY17),T17/(1-AY17)),S17/(1-AY17))*BG17,0)" +"IF(BP17,(BU17*AZ17+BV17*BA17+BW17*BB17)/BP17,0)" +"IF(BQ17,(BY17*BP17+BX17*BC17)/BQ17,0)" +"IF(BS17,IF(OPriceCurve,IF(OBuySell=OCallPut,I17/(1-AY17),K17/(1-AY17)),J17/(1-AY17))*BL17,0)" +"IF(BS17,IF(OPriceCurve,IF(OBuySell=OCallPut,L17/(1-AY17),N17/(1-AY17)),M17/(1-AY17))*BM17,0)" +"IF(BS17,IF(OPriceCurve,IF(OBuySell=OCallPut,O17/(1-AY17),Q17/(1-AY17)),P17/(1-AY17))*BN17,0)" +"IF(BS17,IF(OPriceCurve,IF(OBuySell=OCallPut,R17/(1-AY17),T17/(1-AY17)),S17/(1-AY17))*BO17,0)" +"IF(BR17,(BU17*BH17+BV17*BI17+BW17*BJ17)/BR17,0)" +"IF(BS17,(CE17*BR17+CD17*BK17)/BS17,0)" +"IF(OR(BQ17,BS17),IF(OVolType<>2,SQRT(IF(OVolOverMonthlyPeak,OVolOverMonthlyPeak,IF(OVolCurve,IF(OBuySell,U17,W17),V17))^2*(1-15/365.25/BT17)+IF(OVolOverDailyPeak,OVolOverDailyPeak,IF(OVolCurve,IF(OBuySell,AG17,AI17),AH17))^2*15/365.25/BT17),IF(OVolOverMonthlyPeak,OVolOverMonthlyPeak,IF(OVolCurve,IF(OBuySell,U17,W17),V17))),"""")" +"IF(OR(BQ17,BS17),IF(OVolType<>2,SQRT(IF(OVolOverMonthlyPeak,OVolOverMonthlyPeak,IF(OVolCurve,IF(OBuySell,X17,Z17),Y17))^2*(1-15/365.25/BT17)+IF(OVolOverDailyPeak,OVolOverDailyPeak,IF(OVolCurve,IF(OBuySell,AJ17,AL17),AK17))^2*15/365.25/BT17),IF(OVolOverMonthlyPeak,OVolOverMonthlyPeak,IF(OVolCurve,IF(OBuySell,X17,Z17),Y17))),"""")" +"IF(OR(BQ17,BS17),IF(OVolType<>2,SQRT(IF(OVolOverMonthlyPeak,OVolOverMonthlyPeak,IF(OVolCurve,IF(OBuySell,AA17,AC17),AB17))^2*(1-15/365.25/BT17)+IF(OVolOverDailyPeak,OVolOverDailyPeak,IF(OVolCurve,IF(OBuySell,AM17,AO17),AN17))^2*15/365.25/BT17),IF(OVolOverMonthlyPeak,OVolOverMonthlyPeak,IF(OVolCurve,IF(OBuySell,AA17,AC17),AB17))),"""")" +"IF(BQ17,IF(BP17,SQRT(LN(1+((BU17*AZ17)^2*(EXP(CG17^2*BT17)-1)+(BV17*BA17)^2*(EXP(CH17^2*BT17)-1)+(BW17*BB17)^2*(EXP(CI17^2*BT17)-1)+2*BU17*AZ17*BV17*BA17*(EXP(CG17*CH17*BT17)-1)+2*BV17*BA17*BW17*BB17*(EXP(CH17*CI17*BT17)-1)+2*BW17*BB17*BU17*AZ17*(EXP(CI17*CG17*BT17)-1))/(BY17*BP17)^2)/BT17),0),"""")" +"IF(BS17,IF(BR17,SQRT(LN(1+((CA17*BH17)^2*(EXP(CG17^2*BT17)-1)+(CB17*BI17)^2*(EXP(CH17^2*BT17)-1)+(CC17*BJ17)^2*(EXP(CI17^2*BT17)-1)+2*CA17*BH17*CB17*BI17*(EXP(CG17*CH17*BT17)-1)+2*CB17*BI17*CC17*BJ17*(EXP(CH17*CI17*BT17)-1)+2*CC17*BJ17*CA17*BH17*(EXP(CI17*CG17*BT17)-1))/(CE17*BR17)^2)/BT17),0),"""")" +"IF(OR(BQ17,BS17),IF(OVolType<>2,SQRT(IF(OVolOverMonthlyOffPeak,OVolOverMonthlyOffPeak,IF(OVolCurve,IF(OBuySell,AD17,AF17),AE17))^2*(1-15/365.25/BT17)+IF(OVolOverDailyOffPeak,OVolOverDailyOffPeak,IF(OVolCurve,IF(OBuySell,AP17,AR17),AQ17))^2*15/365.25/BT17),IF(OVolOverMonthlyOffPeak,OVolOverMonthlyOffPeak,IF(OVolCurve,IF(OBuySell,AD17,AF17),AE17))),"""")" +"IF(BQ17,SQRT(LN(1+((BY17*BP17)^2*(EXP(CJ17^2*BT17)-1)+(BX17*BC17)^2*(EXP(CL17^2*BT17)-1)+2*BY17*BP17*BX17*BC17*(EXP(AS17*CJ17*CL17*BT17)-1))/(BY17*BP17+BX17*BC17)^2)/BT17),"""")" +"IF(BS17,SQRT(LN(1+((CE17*BR17)^2*(EXP(CK17^2*BT17)-1)+(CD17*BK17)^2*(EXP(CL17^2*BT17)-1)+2*CE17*BR17*CD17*BK17*(EXP(AS17*CK17*CL17*BT17)-1))/(CE17*BR17+CD17*BK17)^2)/BT17),"""")" +"IF(OR(BQ17,BS17),VLOOKUP(A17,GasTable,13)*HeatRatePeak*VLOOKUP($B17,MAIN!$AB$59:$AM$80,$C17+1)/1000,0)" +"IF(OR(BQ17,BS17),VLOOKUP(A17,GasTable,13)*HeatRatePeak*(1+VLOOKUP($B17,HeatRateDegradation,$C17+1))/1000,0)" +"IF(OR(BQ17,BS17),VLOOKUP(A17,GasTable,13)*IF(EV17,HeatRatePeak,HeatRateOffPeak)*(1+VLOOKUP($B17,HeatRateDegradation,$C17+1))/1000,0)" +"IF(OR(BQ17,BS17),VLOOKUP(A17,GasTable,13)*IF(EW17,HeatRatePeak,HeatRateOffPeak)*(1+VLOOKUP($B17,HeatRateDegradation,$C17+1))/1000,0)" +"IF(BQ17,(CO17*AZ17+CP17*BA17+CQ17*BB17+CR17*BC17)/BQ17,0)" +"IF(BS17,CO17,0)" +"IF(OR(BQ17,BS17),VLOOKUP(A17,GasTable,14),"""")" +"IF(OR(BQ17,BS17),IF(CorrPowerGasOverFlag,INDEX(CorrPowerGasOver,C17),CorrPowerGas),"""")" +"IF(OR($BQ17,$BS17),SpreadOptPowerMargin,0)*((1+Assumptions!$C$26)^($B17-YEAR(Assumptions!$C$17)))" +"IF(OR(BQ17,BS17),(CW17*(AZ17+BH17)+CX17*(BA17+BI17)+CY17*(BB17+BJ17)+CZ17*(BC17+BK17))/(BQ17+BS17),0)" +"IF(OR(BQ17,BS17),CG17+IF(OVolSmile,VLOOKUP(MAX(-5,CO17+CW17-BU17),IF(OVolSmile=1,VolSmileBook,VolSmileModel),2),0),"""")" +"IF(OR(BQ17,BS17),CH17+IF(OVolSmile,VLOOKUP(MAX(-5,CP17+CW17-BV17),IF(OVolSmile=1,VolSmileBook,VolSmileModel),2),0),"""")" +"IF(OR(BQ17,BS17),CI17+IF(OVolSmile,VLOOKUP(MAX(-5,CQ17+CW17-BW17),IF(OVolSmile=1,VolSmileBook,VolSmileModel),2),0),"""")" +"IF(OR(BQ17,BS17),CL17+IF(OVolSmile,VLOOKUP(MAX(-5,CR17+CZ17-BX17),IF(OVolSmile=1,VolSmileBook,VolSmileModel),2),0),"""")" +"IF(BQ17,CM17+IF(OVolSmile,VLOOKUP(MAX(-5,CS17+DA17-BZ17),IF(OVolSmile=1,VolSmileBook,VolSmileModel),2),0),"""")" +"IF(BS17,CN17+IF(OVolSmile,VLOOKUP(MAX(-5,CT17+DA17-CF17),IF(OVolSmile=1,VolSmileBook,VolSmileModel),2),0),"""")" +"IF(AND(BU17>0,CO17>0,DB17>0,CU17>0),newSPRDOPT(BU17,CO17,CW17,0,DB17,CU17,CV17,BT17*365.25,OCallPut,0),0)" +"IF(AND(BV17>0,CP17>0,DC17>0,CU17>0),newSPRDOPT(BV17,CP17,CX17,0,DC17,CU17,CV17,BT17*365.25,OCallPut,0),0)" +"IF(AND(BW17>0,CQ17>0,DD17>0,CU17>0),newSPRDOPT(BW17,CQ17,CY17,0,DD17,CU17,CV17,BT17*365.25,OCallPut,0),0)" +"IF(AND(BX17>0,CR17>0,DE17>0,CU17>0),newSPRDOPT(BX17,CR17,CZ17,0,DE17,CU17,CV17,BT17*365.25,OCallPut,0),0)" +"IF(OVolType,IF(AND(BZ17>0,CS17>0,DF17>0,CU17>0),newSPRDOPT(BZ17,CS17,DA17,0,DF17,CU17,CV17,BT17*365.25,OCallPut,0),0),IF(BQ17,(DH17*AZ17+DI17*BA17+DJ17*BB17+DK17*BC17)/BQ17,0))" +"IF(AND(BW17>0,CT17>0,DD17>0,CU17>0),newSPRDOPT(BW17,CT17,CY17,0,DD17,CU17,CV17,BT17*365.25,OCallPut,0),0)" +"IF(AND(BX17>0,CT17>0,DE17>0,CU17>0),newSPRDOPT(BX17,CT17,CZ17,0,DE17,CU17,CV17,BT17*365.25,OCallPut,0),0)" +"IF(BS17,(DH17*BH17+DI17*BI17+DW17*BJ17+DX17*BK17)/BS17,0)" +"DH17*AZ17" +"DL17*BQ17" +"IF(BQ17,IF(OCallPut,IF(BU17>(CO17+CW17),BU17-(CO17+CW17),0),IF((CO17+CW17)>BU17,(CO17+CW17)-BU17,0))*AZ17,0)" +"IF(BQ17,IF(OCallPut,IF(BV17>(CP17+CX17),BV17-(CP17+CX17),0),IF((CP17+CX17)>BV17,(CP17+CX17)-BV17,0))*BA17,0)" +"IF(BQ17,IF(OCallPut,IF(BW17>(CQ17+CY17),BW17-(CQ17+CY17),0),IF((CQ17+CY17)>BW17,(CQ17+CY17)-BW17,0))*BB17,0)" +"IF(BQ17,IF(OCallPut,IF(BX17>(CR17+CZ17),BX17-(CR17+CZ17),0),IF((CR17+CZ17)>BX17,(CR17+CZ17)-BX17,0))*BC17,0)" +"IF(BQ17,IF(OVolType,IF(OCallPut,IF(BZ17>(CS17+DA17),BZ17-(CS17+DA17),0),IF((CS17+DA17)>BZ17,(CS17+DA17)-BZ17,0))*BQ17,SUM(EE17:EH17)),0)" +"DZ17-EE17" +"DH17*BH17" +"DW17*BJ17" +"DY17*BS17" +"IF(BS17,IF(OCallPut,IF(CA17>(CT17+CW17),CA17-(CT17+CW17),0),IF((CT17+CW17)>CA17,(CT17+CW17)-CA17,0))*BH17,0)" +"IF(BS17,IF(OCallPut,IF(CB17>(CT17+CX17),CB17-(CT17+CX17),0),IF((CT17+CX17)>CB17,(CT17+CX17)-CB17,0))*BI17,0)" +"IF(BS17,IF(OCallPut,IF(CC17>(CT17+CY17),CC17-(CT17+CY17),0),IF((CT17+CY17)>CC17,(CT17+CY17)-CC17,0))*BJ17,0)" +"IF(BS17,IF(OCallPut,IF(CD17>(CT17+CZ17),CD17-(CT17+CZ17),0),IF((CT17+CZ17)>CD17,(CT17+CZ17)-CD17,0))*BK17,0)" +"IF(BS17,SUM(ET17:EW17),0)" +"IF(AX17,IF(VLOOKUP(C17,MAIN!$L$17:$M$28,2)=""Yes"",VLOOKUP(CALC!B17,MAIN!$H$17:$I$20,2),0),0)" +"$FD17*16*AT17*(1-$AY17)" +"$FD17*16*(AV17+AW17)*(1-$AY17)" +"$FD17*8*AX17*(1-$AY17)" +"IF(AX17,VLOOKUP(CALC!B17,MAIN!$H$17:$K$20,4),0)" +"SUM(FE17:FH17)" +"FI17*FJ17" +"IF($EI17>0,MIN(FE17,AZ17*(1+VLOOKUP($C17,WeatherCapacityAdjustment,2))),0)" +"IF($EI17>0,MIN(FH17,BC17*(1+VLOOKUP($C17,WeatherCapacityAdjustment,3))),0)" +"IF(ET17>0,MIN(FE17-FL17,BH17*(1+VLOOKUP($C17,WeatherCapacityAdjustment,2))),0)" +"IF(EW17>0,MIN(FH17-FO17,BK17*(1+VLOOKUP($C17,WeatherCapacityAdjustment,3))),0)" +"IF(AND(Assumptions!$H$71=""Yes"",A17>=Assumptions!$H$72,A17<=Assumptions!$H$73),0,IF(AND($A17>=Assumptions!$C$17,$A17<=Assumptions!$C$18),MAX(AZ17*(1+VLOOKUP($C17,WeatherCapacityAdjustment,2))-FL17,0),0))" +"IF(AND(Assumptions!$H$71=""Yes"",A17>=Assumptions!$H$72,A17<=Assumptions!$H$73),0,IF(AND($A17>=Assumptions!$C$17,$A17<=Assumptions!$C$18),MAX(BA17*(1+VLOOKUP($C17,WeatherCapacityAdjustment,2))-FM17,0),0))" +"IF(AND(Assumptions!$H$71=""Yes"",A17>=Assumptions!$H$72,A17<=Assumptions!$H$73),0,IF(AND($A17>=Assumptions!$C$17,$A17<=Assumptions!$C$18),MAX(BB17*(1+VLOOKUP($C17,WeatherCapacityAdjustment,2))-FN17,0),0))" +"IF(AND(Assumptions!$H$71=""Yes"",A17>=Assumptions!$H$72,A17<=Assumptions!$H$73),0,IF(AND($A17>=Assumptions!$C$17,$A17<=Assumptions!$C$18),MAX(BC17*(1+VLOOKUP($C17,WeatherCapacityAdjustment,3))-FO17,0),0))" +"IF(AND(Assumptions!$H$71=""Yes"",A17>=Assumptions!$H$72,A17<=Assumptions!$H$73),0,IF(ET17>0,MAX(BH17*(1+VLOOKUP($C17,WeatherCapacityAdjustment,2))-FP17,0),0))" +"IF(AND(Assumptions!$H$71=""Yes"",A17>=Assumptions!$H$72,A17<=Assumptions!$H$73),0,IF(EU17>0,MAX(BI17*(1+VLOOKUP($C17,WeatherCapacityAdjustment,3))-FQ17,0),0))" +"IF(AND(Assumptions!$H$71=""Yes"",A17>=Assumptions!$H$72,A17<=Assumptions!$H$73),0,IF(EV17>0,MAX(BJ17*(1+VLOOKUP($C17,WeatherCapacityAdjustment,2))-FR17,0),0))" +"IF(AND(Assumptions!$H$71=""Yes"",A17>=Assumptions!$H$72,A17<=Assumptions!$H$73),0,IF(EW17>0,MAX(BK17*(1+VLOOKUP($C17,WeatherCapacityAdjustment,2))-FS17,0),0))" +"SUM(FT17:GA17)" +"+IF(SUM(FT17:GA17)=0,0,(SUMPRODUCT(BU17:BX17,FT17:FW17)+SUMPRODUCT(CA17:CD17,FX17:GA17))/SUM(FT17:GA17))" +"(FT17*BU17+FX17*CA17+FU17*BV17+FY17*CB17+FV17*BW17+FZ17*CC17+FW17*BX17+GA17*CD17)" +"+IF(BQ17,((FL17+FM17+FT17+FU17)*HeatRatePeak/1000*(1+VLOOKUP($C17,WeatherHeatRateAdjustment,2))+(FN17+FV17)*IF(EV17>0,HeatRatePeak,HeatRateOffPeak)/1000*(1+VLOOKUP($C17,WeatherHeatRateAdjustment,2))+(FO17+FW17)*IF(EW17>0,HeatRatePeak,HeatRateOffPeak)/1000*(1+VLOOKUP($C17,WeatherHeatRateAdjustment,3)))*(1+VLOOKUP($B17,HeatRateDegradation,$C17+1)),0)" +"IF(BQ17,((FP17+FQ17+FR17+FX17+FY17+FZ17)*HeatRatePeak/1000*(1+VLOOKUP($C17,WeatherHeatRateAdjustment,2))+(FS17+GA17)*HeatRatePeak/1000*(1+VLOOKUP($C17,WeatherHeatRateAdjustment,3)))*(1+VLOOKUP($B17,HeatRateDegradation,$C17+1)),0)" +"IF(BQ17,VLOOKUP(A17,GasTable,13),0)" +"(GE17+GF17)*GG17" +"GB17" +"+DA17" +"+GI17*GJ17" +"MAX(FE17-FL17-FP17,0)" +"SUM(GL17:GO17)" +"IF(SUM(GL17:GO17)=0,0,((GL17*BU17+GM17*BV17+GN17*BW17+GO17*BX17)/SUM(GL17:GO17)))" +"(GL17*BU17+GM17*BV17+GN17*BW17+GO17*BX17)" +"IF($A17>=BegDate,Assumptions!$C$56*24*($A18-$A17)*(1-VLOOKUP($B17,MAIN!$AA$7:$AM$28,$C17+1))*(1-VLOOKUP($B17,MAIN!$AA$33:$AM$54,$C17+1)),0)*80/168" +"J17" +"IF($A17>=BegDate,VLOOKUP($A17,GasTable,13)+Assumptions!$C$58,0)" +"GU17*Assumptions!$C$57/1000" +"IF(Assumptions!$C$60=""Hourly"",MAX(0,GS17*(GT17-GV17)),GS17*(GT17-GV17))" +"IF($A17>=BegDate,Assumptions!$C$56*24*($A18-$A17)*(1-VLOOKUP($B17,MAIN!$AA$7:$AM$28,$C17+1))*(1-VLOOKUP($B17,MAIN!$AA$33:$AM$54,$C17+1)),0)*16/168" +"M17" +"P17" +"IF($A17>=BegDate,Assumptions!$C$56*24*($A18-$A17)*(1-VLOOKUP($B17,MAIN!$AA$7:$AM$28,$C17+1))*(1-VLOOKUP($B17,MAIN!$AA$33:$AM$54,$C17+1)),0)*56/168" +"S17" +"IF(AND(Assumptions!$H$71=""Yes"",A17>=Assumptions!$H$72,A17<=Assumptions!$H$73),Assumptions!$H$74*Assumptions!$C$9*1000,0)" +"YEAR(Template!$I$3)" +"SUMIF($B$17:$B$292,HO17,$FJ$17:$FJ$292)" +"IF(HR17=0,0,HR17/HP17)" +"SUMIF($B$17:$B$292,HO17,$FK$17:$FK$292)" +"SUMIF($B$17:$B$292,HO17,$GB$17:$GB$292)" +"+IF(HS17>0,HU17/HS17,0)" +"SUMIF($B$17:$B$292,HO17,$GD$17:$GD$292)" +"HR17+HU17" +"SUMIF($B$17:$B$292,$HO17,$EN$17:$EN$292)" +"SUMIF($B$17:$B$292,$HO17,$FC$17:$FC$292)" +"IF(Assumptions!$L$24=""Yes"",HW17+HX17,0)" +"SUMIF($B$17:$B$292,HO17,$GE$17:$GE$292)+SUMIF($B$17:$B$292,HO17,$GF$17:$GF$292)" +"-SUMIF($B$17:$B$292,HO17,$GH$17:$GH$292)" +"SUMIF($B$17:$B$292,HO17,$GI$17:$GI$292)" +"-SUMIF($B$17:$B$292,HO17,$GK$17:$GK$292)" +"SUMIF($B$17:$B$292,HO17,$GP$17:$GP$292)" +"-SUMIF($B$17:$B$292,HO17,$GR$17:$GR$292)" +"(SUMIF($B$17:$B$292,HO17,$GW$17:$GW$292)+SUMIF($B$17:$B$292,HO17,$HB$17:$HB$292)+SUMIF($B$17:$B$292,HO17,$HG$17:$HG$292)+SUMIF($B$17:$B$292,HO17,$HL$17:$HL$292))*Assumptions!$C$59" +"SUMIF($B$17:$B$292,HO17,$HM$17:$HM$292)" +"EOMONTH(A17,0)+1" +"IF(Assumptions!$L$25=4,'Henwood Reference'!N25,IF(A18=H5,VLOOKUP(A19-1,PriceTable,2,0)+IF(BasisNumber<>1,VLOOKUP(A19-1,BasisTable,2,0),0),VLOOKUP(A18,PriceTable,2,0)+IF(BasisNumber<>1,VLOOKUP(A18,BasisTable,2,0),0)+$I$1)/(1-$I$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!N25,IF(A18=H5,VLOOKUP(A19-1,PriceTable,3,0)+IF(BasisNumber<>1,VLOOKUP(A19-1,BasisTable,2,0),0),VLOOKUP(A18,PriceTable,3,0)+IF(BasisNumber<>1,VLOOKUP(A18,BasisTable,2,0),0)+$J$1)/(1-$J$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!N25,IF(A18=H5,VLOOKUP(A19-1,PriceTable,4,0)+IF(BasisNumber<>1,VLOOKUP(A19-1,BasisTable,2,0),0),VLOOKUP(A18,PriceTable,4,0)+IF(BasisNumber<>1,VLOOKUP(A18,BasisTable,2,0),0)+$K$1)/(1-$K$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!N25,(VLOOKUP(A18,PriceTableWeekend,2,0)+IF(BasisNumber<>1,VLOOKUP(IF(A18=H5,A19-1,A18),BasisTable,2,0),0)+$L$1)/(1-$L$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!N25,(VLOOKUP(A18,PriceTableWeekend,3,0)+IF(BasisNumber<>1,VLOOKUP(IF(A18=H5,A19-1,A18),BasisTable,2,0),0)+$M$1)/(1-$M$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!N25,(VLOOKUP(A18,PriceTableWeekend,4,0)+IF(BasisNumber<>1,VLOOKUP(IF(A18=H5,A19-1,A18),BasisTable,2,0),0)+$N$1)/(1-$N$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!O25,(VLOOKUP(A18,PriceTableWeekend,6,0)+IF(BasisNumber<>1,VLOOKUP(IF(A18=H5,A19-1,A18),BasisTable,3,0),0)+$O$1)/(1-$O$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!O25,(VLOOKUP(A18,PriceTableWeekend,7,0)+IF(BasisNumber<>1,VLOOKUP(IF(A18=H5,A19-1,A18),BasisTable,3,0),0)+$P$1)/(1-$P$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!O25,(VLOOKUP(A18,PriceTableWeekend,8,0)+IF(BasisNumber<>1,VLOOKUP(IF(A18=H5,A19-1,A18),BasisTable,3,0),0)+$Q$1)/(1-$Q$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!O25,IF(A18=H5,VLOOKUP(A19-1,PriceTable,6,0)+IF(BasisNumber<>1,VLOOKUP(A19-1,BasisTable,3,0),0),VLOOKUP(A18,PriceTable,6,0)+IF(BasisNumber<>1,VLOOKUP(A18,BasisTable,3,0),0)+$R$1)/(1-$R$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!O25,IF(A18=H5,VLOOKUP(A19-1,PriceTable,7,0)+IF(BasisNumber<>1,VLOOKUP(A19-1,BasisTable,3,0),0),VLOOKUP(A18,PriceTable,7,0)+IF(BasisNumber<>1,VLOOKUP(A18,BasisTable,3,0),0)+$S$1)/(1-$S$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!O25,IF(A18=H5,VLOOKUP(A19-1,PriceTable,8,0)+IF(BasisNumber<>1,VLOOKUP(A19-1,BasisTable,3,0),0),VLOOKUP(A18,PriceTable,8,0)+IF(BasisNumber<>1,VLOOKUP(A18,BasisTable,3,0),0)+$T$1)/(1-$T$2))" +"HO17+1" +"IF(Assumptions!$L$25=4,VLOOKUP($A19,'Henwood Reference'!$E$9:$R$320,10),(VLOOKUP($A19,PriceTable,2,0)+IF(BasisNumber<>1,VLOOKUP($A19,BasisTable,2,0),0)+I$1)/(1-I$2))" +"IF(Assumptions!$L$25=4,VLOOKUP($A19,'Henwood Reference'!$E$9:$R$320,10),(VLOOKUP($A19,PriceTable,3,0)+IF(BasisNumber<>1,VLOOKUP($A19,BasisTable,2,0),0)+J$1)/(1-J$2))" +"IF(Assumptions!$L$25=4,VLOOKUP($A19,'Henwood Reference'!$E$9:$R$320,10),(VLOOKUP($A19,PriceTable,4,0)+IF(BasisNumber<>1,VLOOKUP($A19,BasisTable,2,0),0)+K$1)/(1-K$2))" +"IF(Assumptions!$L$25=4,VLOOKUP($A19,'Henwood Reference'!$E$9:$R$320,10),(VLOOKUP($A19,PriceTableWeekend,2,0)+IF(BasisNumber<>1,VLOOKUP($A19,BasisTable,2,0),0)+L$1)/(1-L$2))" +"IF(Assumptions!$L$25=4,VLOOKUP($A19,'Henwood Reference'!$E$9:$R$320,10),(VLOOKUP($A19,PriceTableWeekend,3,0)+IF(BasisNumber<>1,VLOOKUP($A19,BasisTable,2,0),0)+M$1)/(1-M$2))" +"IF(Assumptions!$L$25=4,VLOOKUP($A19,'Henwood Reference'!$E$9:$R$320,10),(VLOOKUP($A19,PriceTableWeekend,4,0)+IF(BasisNumber<>1,VLOOKUP($A19,BasisTable,2,0),0)+N$1)/(1-N$2))" +"IF(Assumptions!$L$25=4,VLOOKUP($A19,'Henwood Reference'!$E$9:$R$320,11),(VLOOKUP($A19,PriceTableWeekend,6,0)+IF(BasisNumber<>1,VLOOKUP($A19,BasisTable,3,0),0)+O$1)/(1-O$2))" +"IF(Assumptions!$L$25=4,VLOOKUP($A19,'Henwood Reference'!$E$9:$R$320,11),(VLOOKUP($A19,PriceTableWeekend,7,0)+IF(BasisNumber<>1,VLOOKUP($A19,BasisTable,3,0),0)+P$1)/(1-P$2))" +"IF(Assumptions!$L$25=4,VLOOKUP($A19,'Henwood Reference'!$E$9:$R$320,11),(VLOOKUP($A19,PriceTableWeekend,8,0)+IF(BasisNumber<>1,VLOOKUP($A19,BasisTable,3,0),0)+Q$1)/(1-Q$2))" +"IF(Assumptions!$L$25=4,VLOOKUP($A19,'Henwood Reference'!$E$9:$R$320,11),(VLOOKUP($A19,PriceTable,6,0)+IF(BasisNumber<>1,VLOOKUP($A19,BasisTable,3,0),0)+R$1)/(1-R$2))" +"IF(Assumptions!$L$25=4,VLOOKUP($A19,'Henwood Reference'!$E$9:$R$320,11),(VLOOKUP($A19,PriceTable,7,0)+IF(BasisNumber<>1,VLOOKUP($A19,BasisTable,3,0),0)+S$1)/(1-S$2))" +"IF(Assumptions!$L$25=4,VLOOKUP($A19,'Henwood Reference'!$E$9:$R$320,11),(VLOOKUP($A19,PriceTable,8,0)+IF(BasisNumber<>1,VLOOKUP($A19,BasisTable,3,0),0)+T$1)/(1-T$2))" +"IF(OR(BQ25,BS25),VLOOKUP(A25,GasTable,13)*HeatRatePeak*(1+VLOOKUP($B25,HeatRateDegradation,$C25+1))/1000,0)" +"IF(BS39,IF(OVolType,IF(OCallPut,IF(CF39>(CT39+DA39),CF39-(CT39+DA39),0),IF((CT39+DA39)>CF39,(CT39+DA39)-CF39,0))*BS39,SUM(ET39:EW39)),0)" +"IF(EI42,IF(OCallPut,IF(CA42>(CT42+CW42),CA42-(CT42+CW42),0),IF((CT42+CW42)>CA42,(CT42+CW42)-CA42,0))*BH42,0)" +"IF(EI42,IF(OCallPut,IF(CB42>(CT42+CX42),CB42-(CT42+CX42),0),IF((CT42+CX42)>CB42,(CT42+CX42)-CB42,0))*BI42,0)" +"IF(EI42,IF(OCallPut,IF(CC42>(CT42+CY42),CC42-(CT42+CY42),0),IF((CT42+CY42)>CC42,(CT42+CY42)-CC42,0))*BJ42,0)" +"IF(EI42,IF(OCallPut,IF(CD42>(CT42+CZ42),CD42-(CT42+CZ42),0),IF((CT42+CZ42)>CD42,(CT42+CZ42)-CD42,0))*BK42,0)" +"IF(EI42,SUM(ET42:EW42),0)" +"GD66-GH66" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,F5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,G5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,H5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,I5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,J5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,K5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,L5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,M5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,N5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,O5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,P5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,Q5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,R5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,S5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,T5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,U5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,V5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,W5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,X5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,Y5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,Z5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,AA5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,AB5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,AC5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"SUM(AF5:AU5)" +"SUM(AV5:BC5)" +"BD5+BE5" +"IF(BD5,SUMPRODUCT(AF5:AU5,F21:U21)/BD5,0)" +"IF(BE5,SUMPRODUCT(AV5:BC5,V21:AC21)/BE5,0)" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),F5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),G5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),H5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),I5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),J5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),K5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),L5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),M5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),N5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),O5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),P5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),Q5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),R5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),S5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),T5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),U5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),V5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),W5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),X5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),Y5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),Z5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),AA5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),AB5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),AC5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(CI5,SUMPRODUCT(BK5:BZ5,F21:U21)/CI5,0)" +"IF(CJ5,SUMPRODUCT(CA5:CH5,V21:AC21)/CJ5,0)" +"MAX(AF5:BC5,AF19:BC19,AF33:BC33,AF47:BC47)" +"MAX(BK5:CH5,BK19:CH19,BK33:CH33,BK47:CH47)" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,F5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,G5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,H5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,I5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,J5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,K5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,L5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,M5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,N5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,O5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,P5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,Q5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,R5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,S5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,T5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,U5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,V5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,W5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,X5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,Y5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,Z5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,AA5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,AB5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,AC5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(BD19,SUMPRODUCT(AF19:AU19,F21:U21)/BD19,0)" +"IF(BE19,SUMPRODUCT(AV19:BC19,V21:AC21)/BE19,0)" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),F5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),G5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),H5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),I5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),J5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),K5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),L5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),M5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),N5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),O5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),P5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),Q5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),R5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),S5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),T5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),U5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),V5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),W5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),X5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),Y5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),Z5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),AA5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),AB5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),AC5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(CI19,SUMPRODUCT(BK19:BZ19,F21:U21)/CI19,0)" +"IF(CJ19,SUMPRODUCT(CA19:CH19,V21:AC21)/CJ19,0)" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,F5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,G5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,H5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,I5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,J5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,K5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,L5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,M5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,N5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,O5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,P5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,Q5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,R5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,S5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,T5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,U5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,V5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,W5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,X5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,Y5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,Z5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,AA5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,AB5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,AC5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(BD33,SUMPRODUCT(AF33:AU33,F21:U21)/BD33,0)" +"IF(BE33,SUMPRODUCT(AV33:BC33,V21:AC21)/BE33,0)" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),F5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),G5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),H5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),I5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),J5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),K5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),L5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),M5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),N5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),O5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),P5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),Q5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),R5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),S5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),T5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),U5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),V5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),W5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),X5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),Y5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),Z5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),AA5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),AB5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),AC5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(CI33,SUMPRODUCT(BK33:BZ33,F21:U21)/CI33,0)" +"IF(CJ33,SUMPRODUCT(CA33:CH33,V21:AC21)/CJ33,0)" +"IF(A37=MONTH(CurveDate+31),EOMONTH(CurveDate+31,0),EOMONTH(CurveDate+31,MOD(A37-MONTH(CurveDate+31),12)-1)+1)" +"VLOOKUP(B37,PriceTable,3,0)+IF(BasisNumber<>1,VLOOKUP(B37,BasisTable,2,0),0)" +"VLOOKUP(B37,PriceTable,7,0)+IF(BasisNumber<>1,VLOOKUP(B37,BasisTable,3,0),0)" +"C37*F21" +"C37*G21" +"C37*H21" +"C37*I21" +"C37*J21" +"C37*K21" +"C37*L21" +"C37*M21" +"C37*N21" +"C37*O21" +"C37*P21" +"C37*Q21" +"C37*R21" +"C37*S21" +"C37*T21" +"C37*U21" +"D37*W21" +"D37*X21" +"D37*Y21" +"D37*Z21" +"D37*AA21" +"D37*AB21" +"D37*AC21" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,F5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AF33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,G5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AG33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,H5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AH33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,I5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AI33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,J5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AJ33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,K5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AK33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,L5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AL33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,M5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AM33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,N5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AN33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,O5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AO33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,P5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AP33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,Q5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AQ33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,R5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AR33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,S5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AS33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,T5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AT33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,U5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AU33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,V5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AV33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,W5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AW33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,X5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AX33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,Y5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AY33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,Z5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AZ33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,AA5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),BA33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,AB5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),BB33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,AC5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),BC33)" +"IF(BD47,SUMPRODUCT(AF47:AU47,F21:U21)/BD47,0)" +"IF(BE47,SUMPRODUCT(AV47:BC47,V21:AC21)/BE47,0)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),F5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BK33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),G5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BL33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),H5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BM33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),I5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BN33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),J5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BO33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),K5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BP33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),L5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BQ33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),M5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BR33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),N5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BS33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),O5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BT33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),P5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BU33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),Q5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BV33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),R5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BW33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),S5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BX33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),T5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BY33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),U5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BZ33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),V5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),CA33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),W5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),CB33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),X5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),CC33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),Y5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),CD33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),Z5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),CE33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),AA5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),CF33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),AB5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),CG33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),AC5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),CH33)" +"IF(CI47,SUMPRODUCT(BK47:BZ47,F21:U21)/CI47,0)" +"IF(CJ47,SUMPRODUCT(CA47:CH47,V21:AC21)/CJ47,0)" +"EOMONTH(CurveDate+31,MOD(A37-MONTH(CurveDate+31),12)-1)+1" +"VLOOKUP(B53,PriceTableWeekend,3,0)+IF(BasisNumber<>1,VLOOKUP(B37,BasisTable,2,0),0)" +"VLOOKUP(B37,PriceTable,7,0)+IF(BasisNumber<>1,VLOOKUP(B37,BasisTable,3,0),0)" +"C53*F21" +"C53*G21" +"C53*H21" +"C53*I21" +"C53*J21" +"C53*K21" +"C53*L21" +"C53*M21" +"C53*N21" +"C53*O21" +"C53*P21" +"C53*Q21" +"C53*R21" +"C53*S21" +"C53*T21" +"C53*U21" +"D53*W21" +"D53*X21" +"D53*Y21" +"D53*Z21" +"D53*AA21" +"D53*AB21" +"D53*AC21" +"EOMONTH(CurveDate+31,MOD(A37-MONTH(CurveDate+31),12)-1)+1" +"VLOOKUP(B69,PriceTableWeekend,7,0)+IF(BasisNumber<>1,VLOOKUP(B37,BasisTable,2,0),0)" +"VLOOKUP(B37,PriceTable,7,0)+IF(BasisNumber<>1,VLOOKUP(B37,BasisTable,3,0),0)" +"C69*F21" +"C69*G21" +"C69*H21" +"C69*I21" +"C69*J21" +"C69*K21" +"C69*L21" +"C69*M21" +"C69*N21" +"C69*O21" +"C69*P21" +"C69*Q21" +"C69*R21" +"C69*S21" +"C69*T21" +"C69*U21" +"D69*W21" +"D69*X21" +"D69*Y21" +"D69*Z21" +"D69*AA21" +"D69*AB21" +"D69*AC21" +"IF(OR(C307=1,C308=1),+""Daily and Monthly Pricing Matrices are to the RIGHT ""&REPT(CHAR(26),5),"""")" +"Assumptions!$C$9" +"CurveDate+1" +"Assumptions!B9/Assumptions!C9" +"CONCATENATE(PeakStart,""-"",PeakEnd)" +"'Curve Paste'!D9" +"IF(OR(U7PeakEnd),""Off-Peak"",""Peak"")" +"Assumptions!$B$9" +"YEAR(BegDate)" +"CONCATENATE(PeakEnd+100,""-"",PeakStart-100)" +"AA7+1" +"PeakPeriod" +"OffPeakPeriod" +"IF(AND(WeekDef=8,CustomMFFlag),INDEX($AZ$29:$AZ$32,AU16),"""")" +"Assumptions!C17+1" +"INDEX(AT10:BA10,WeekDef)" +"IF(AQ11=1,TRUE,FALSE)" +"IF(AND(WeekDef=8,CustomSaFlag),INDEX($AZ$29:$AZ$32,AU17),"""")" +"Assumptions!C18" +"IF(AND(WeekDef=8,CustomSuFlag),INDEX($AZ$29:$AZ$32,AU18),"""")" +"(EndDate-BegDate+1)/365.25" +"AT12" +"IF(AND(WeekDef=8,CustomHoFlag),INDEX($AZ$29:$AZ$32,AU19),"""")" +"2-AQ14" +"INDEX(AW18:AW31,AX16)" +"+L17+1" +"INDEX(AT23:AT47,AU21)" +"AQ22-1" +"IF(OBuySell=1,IF(OCallPut=1,""ECT Can Deliver Coal, Take Power"",""ECT Can Deliver Power, Take Coal""),IF(OCallPut=1,""Counterparty Can Deliver Coal, Take Power"",""Counterparty Can Deliver Power, Take Coal""))" +"Assumptions!C10" +"Assumptions!B10/Assumptions!C10" +"Assumptions!C34" +"Volume-V7" +"+CELL(""filename"",B34)" +"MONTH(BegDate)" +"$AA$58" +"AB59+$AA$58" +"AM59+$AA$58" +"AD62-0.005" +"SUM(H9:I9)" +"F9/$J9*1000" +"F9*(1+$D$4)^($C9-$D$3)" +"SUMIF($C$9:$C$284,$T9,F$9:F$284)/12" +"80/168*U9+88/168*V9" +"W9/1000" +"C45+1" +"D45" +"N273*(1+$D$4)" +"F285+F285-F273" +"Returns!E3" +"Returns!E44" +"SUM(E9:E13)" +"XNPV(0.12,E14:X14,E8:X8)" +"Returns!Z3" +"Returns!Z49" +"E22*1.02" +"SUM(E20:E22)" +"XNPV(0.12,D23:X23,D19:X19)" +"C15" +"C24" +"SUM(E27:E28)" +"Budget!D5" +"Budget!Y44" +"XIRR($Y$7:INDEX($D$3:$AS$7,5,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$Y$3:INDEX($D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"""NPV ""&Assumptions!L44" +"XNPV(Assumptions!$L$44,$Y$7:INDEX($D$3:$AS$7,5,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$Y$3:INDEX($D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"XNPV(Assumptions!$L$49,D17:X17,$D$3:$X$3)" +"Budget!D44" +"IF(AND(MONTH(D$3)=MONTH(Assumptions!$C$16),YEAR(D$3)=YEAR(Assumptions!$C$16)),IF($C$9<0,0,$C$9/(1+Assumptions!$L$44)^((Assumptions!$C$17-Assumptions!$C$16)/365.25)),0)" +"IF(AND(MONTH(D$3)=MONTH(Assumptions!$C$16),YEAR(D$3)=YEAR(Assumptions!$C$16)),IF($C$9<0,0,Assumptions!$H$25),0)" +"IF($C$9<0,-Budget!D37,0)" +"IF(AND(MONTH(D$3)=MONTH(Assumptions!$C$16),YEAR(D$3)=YEAR(Assumptions!$C$16)),IF($C$9<0,-Budget!$B$25-Budget!$B$26,0),0)" +"SUM(D17:D21)" +"IF(ISERR(XIRR(D22:X22,D3:X3)),-1,IF(XIRR(D22:X22,D3:X3)>1,"">100%"",XIRR(D22:X22,D3:X3,0.5)))" +"XNPV(Assumptions!$L$49,D22:X22,D3:X3)" +"D17" +"D19" +"D7" +"SUM(D32:D34)" +"XIRR($D$35:INDEX($D$3:$AS$35,33,MATCH(Assumptions!$C$18,$D$3:$AS$3)),$D$3:INDEX($D$3:$AS$3,1,MATCH(Assumptions!$C$18,$D$3:$AS$3)))" +"""NPV ""&Assumptions!L49" +"XNPV(Assumptions!$L$49,$D$35:INDEX($D$3:$AS$35,33,MATCH(Assumptions!$C$18,$D$3:$AS$3)),$D$3:INDEX($D$3:$AS$3,1,MATCH(Assumptions!$C$18,$D$3:$AS$3)))" +"XNPV(Assumptions!$L$57,D44:INDEX($D$3:$AS$50,42,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$D$3:INDEX(Returns!$D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"-Budget!D9" +"Budget!Y9" +"XNPV(Assumptions!$L$57,D45:INDEX($D$3:$AS$50,43,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$D$3:INDEX(Returns!$D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"XNPV(Assumptions!$L$57,D46:INDEX($D$3:$AS$50,44,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$D$3:INDEX(Returns!$D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"XNPV(Assumptions!$L$57,D47:INDEX($D$3:$AS$50,45,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$D$3:INDEX(Returns!$D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"XNPV(Assumptions!$L$57,D48:INDEX($D$3:$AS$50,46,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$D$3:INDEX(Returns!$D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"IF($C$9<0,0,-Budget!D32)" +"Budget!Y32" +"XNPV(Assumptions!$L$57,D49:INDEX($D$3:$AS$50,47,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$D$3:INDEX(Returns!$D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"IF($C$9<0,0,Assumptions!$C$41)" +"$Z$49*Template!J129" +"XNPV(Assumptions!$L$57,D50:INDEX($D$3:$AS$50,48,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$D$3:INDEX(Returns!$D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"IF($C$9<0,0,Template!I234)" +"SUM(C44:C50)" +"[6]Assumptions!$C$19" +"[6]Assumptions!$C$21" +"[6]Assumptions!$W$23" +"IF(D9>0,CHOOSE($C$11,D6,D7,D8,D9),0)" +"[6]Assumptions!C44" +"D21*(1+'Power Price Assumption'!$C$15)^(D4-1998)" +"D22*(1+'Power Price Assumption'!$C$15)^(D4-1998)" +"D25/12" +"IF(D11>0,D11,CHOOSE($C$32,D28,D29,D30,D6))" +"D38*(1+'Power Price Assumption'!$C$15)^(D4-1998)" +"D39*(1+'Power Price Assumption'!$C$15)^(D4-1998)" +"$C$32" +"IF(D11>0,D11,CHOOSE($C$49,D45,D46,D47))" +"D55*(1+'Power Price Assumption'!$C$15)^(D4-1998)" +"D56*(1+'Power Price Assumption'!$C$15)^(D4-1998)" +"C32" +"IF(D11>0,D11,CHOOSE($C$66,D62,D63,D64))" +"C8/$C$12" +"B35" +"G8/G15" +"(C12-G12-G10)*Allocation!C10" +"E21" +"G9/G15" +"(C12-G12-G10)*Allocation!C15" +"'Contract Amortization'!C54" +"G10/G15" +"'Contract Amortization'!C54" +"SUM(C8:C10)" +"G12/G15" +"B14*C8" +"1-B14" +"B15*C8" +"SUM(F8:F13)" +"SUM(B21:D21)" +"Debt!E98" +"Debt!J98" +"Debt!O98" +"Assumptions!C19" +"Debt!E99" +"Debt!J99" +"Debt!O99" +"SUMPRODUCT(B27:D27,$B$21:$D$21)/E21" +"SUMPRODUCT(B28:D28,$B$21:$D$21)/E21" +"SUM(B27:B28)" +"SUMPRODUCT(B29:D29,$B$21:$D$21)/E21" +"G8" +"G9" +"G12" +"G8+G12*Allocation!C10+'Contract Amortization'!C46" +"G9+G12*Allocation!C15+'Contract Amortization'!C50" +"Debt!D84" +"Debt!D85" +"Debt!G84" +"Debt!G85" +"SUMPRODUCT(Assumptions!C9:E9,Assumptions!C10:E10)/SUM(Assumptions!C9:E9)" +"SUMPRODUCT(Assumptions!G9:I9,Assumptions!G10:I10)/SUM(Assumptions!G9:I9)" +"SUMPRODUCT(Assumptions!C9:I9,Assumptions!C10:I10)/Assumptions!K9" +"SUM(Assumptions!C9:E9)" +"SUM(Assumptions!G9:I9)" +"SUM(D57:E57)" +"Depreciation!V59/F57" +"CF!B33" +"IS!B34" +"IS!B47" +"CF!C17" +"CF!C22" +"SUM(C8:I8)" +"SUMPRODUCT(C10:I10,C9:I9)/K9" +"C26*8760" +"$C$18" +"IF(Assumptions!P23=1,""31-Dec-2003"",IF(Assumptions!P23=2,""31-Dec-2008"",IF(P23=3,""31-Dec-2013"",""31-Dec-2018"")))" +"$C$20" +"C31" +"C12*C9" +"$C$27" +"$C$33" +"C31*C23/1000" +"C32*C11*C8/1000" +"-Brownsville!B58" +"-Caledonia!B58" +"-'New Albany'!B58" +"-Gleason!B58" +"-Wheatland!B58" +"-Wilton!B58" +"Assumptions!$C$18" +"Assumptions!$C$20" +"Assumptions!$P$23" +"IF(D9>0,CHOOSE($C$11,D6,D7,D8,D9),0)" +"Assumptions!C33" +"D21*(1+'Power Price Assumption'!$C$15)^(D4-1998)" +"D22*(1+'Power Price Assumption'!$C$15)^(D4-1998)" +"D25/12" +"IF(D11>0,D11,CHOOSE($C$32,D28,D29,D30,D6))" +"D38*(1+'Power Price Assumption'!$C$15)^(D4-1998)" +"D39*(1+'Power Price Assumption'!$C$15)^(D4-1998)" +"$C$32" +"IF(D11>0,D11,CHOOSE($C$49,D45,D46,D47))" +"D55*(1+'Power Price Assumption'!$C$15)^(D4-1998)" +"D56*(1+'Power Price Assumption'!$C$15)^(D4-1998)" +"C32" +"IF(D11>0,D11,CHOOSE($C$66,D62,D63,D64))" +"Brownsville!$B$5" +"B5+1" +"SUM(Z5:AS5)-SUM(Z6:AS6)" +"B11+B12" +"E17" +"B25+B26" +"E25+1/3*E26" +"SUM(Caledonia!B9,'New Albany'!B9,Wheatland!B9,Wilton!B9,Brownsville!B9,Gleason!B9)" +"SUM(B10:U10)" +"SUM(Caledonia!W9,'New Albany'!W9,Wheatland!W9,Wilton!W9,Brownsville!W9,Gleason!W9)" +"W10-X10" +"SUM(B10:B20)" +"SUM(B24:B30)" +"B21-B31" +"Depreciation!C58" +"B34-B36" +"Debt!B91" +"Wheatland!B43+'New Albany'!B43+Wilton!B43+Caledonia!B43+Brownsville!B43+Gleason!B43" +"B42+B44+B45" +"B5+1" +"IS!B34-IS!B13" +"IS!E34" +"'Summary Output'!$B$20" +"B28" +"C12*$E$97*(C11-B23)/365.25" +"'Summary Output'!B21" +"C12" +"SUM(B19:U19,B26:U26)" +"B14-W14" +"B14" +"$B$14*B18" +"B17*$E$97*(B16-B11)/365.25" +"B17-B19" +"B25*$B$14" +"B24*$E$97*(B23-B16)/365.25" +"C32*$J$97*(C31-B43)/365.25" +"'Summary Output'!C21" +"B38*$B$34" +"B37*$J$97*(B36-B31)/365.25" +"B44*$J$97*(B43-B36)/365.25" +"C52*$O$97*(C51-B63)/365.25" +"'Summary Output'!D21" +"$B$54*B58" +"B57*$O$97*(B56-B51)/365.25" +"B65*$B$54" +"B64*$O$97*(B63-B56)/365.25" +"B54+B34+B14" +"C52+C32+C12" +"B68+B48+B28" +"SUM(B66,B59,B46,B39,B26,B19)" +"SUM(B13,B20,B33,B40,B53,B60,B67,B47,B27)" +"SUM(B75:B76)" +"IF(B77>0.1,B8/B77,"" "")" +"IF(E77>0.1,B8/E77,"" "")" +"MIN(B79:D79)" +"MIN(E79:U79)" +"AVERAGE(B79:D79)" +"AVERAGE(E79:U79)" +"SUM(B13,B20,B27,B33,B40,B47,B53,B60,B67)" +"'Summary Output'!B27" +"'Summary Output'!C27" +"'Summary Output'!D27" +"E96+E95" +"('Summary Output'!B23-'Summary Output'!$B$20)/365.25" +"('Summary Output'!C23-'Summary Output'!$B$20)/365.25" +"('Summary Output'!D23-'Summary Output'!$B$20)/365.25" +"B109" +"B110" +"B111" +"B14" +"B34" +"B54" +"(B16-$B$11)/365.25" +"(B23-$B$11)/365.25" +"(SUMPRODUCT($B$105:$U$105,B19:U19)+SUMPRODUCT($B$106:$U$106,B26:U26))/E100" +"(SUMPRODUCT($B$105:$U$105,B39:U39)+SUMPRODUCT($B$106:$U$106,B46:U46))/J100" +"(SUMPRODUCT($B$105:$U$105,B59:U59)+SUMPRODUCT($B$106:$U$106,B66:U66))/O100" +"C7+1" +"'Summary Output'!B34" +"IS!B34-IS!B13" +"IS!E34" +"SUM(C10:V10)" +"SUM(Caledonia!W56,'New Albany'!W56,Wheatland!W56,Wilton!W56,Brownsville!W56,Gleason!W56)" +"W10-X10" +"IS!B29" +"SUM(IS!B29:U29)" +"SUM(Brownsville!B58,Caledonia!B58,'New Albany'!B58,Gleason!B58,Wheatland!B58,Wilton!B58)" +"-C12" +"SUM(Caledonia!W58,'New Albany'!W58,Wheatland!W58,Wilton!W58,Brownsville!W58,Gleason!W58)" +"-Debt!B75" +"SUM(Debt!B75:U75)" +"W14+X14" +"SUM(B10:B15)" +"SUM(Caledonia!W61,'New Albany'!W61,Wheatland!W61,Wilton!W61,Brownsville!W61,Gleason!W61)" +"-Tax!B8" +"-Tax!B24" +"SUM(B20,B19,B17)" +"-'Summary Output'!C14" +"B22" +"C22*'Summary Output'!$B$14" +"'Summary Output'!D59*'Summary Output'!B14*Assumptions!K9" +"SUM(B29:B31)" +"XIRR(B32:V32,B8:V8)" +"D5+1" +"90%/30" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$7+'Contract Amortization'!$C$11" +"B14" +"$B$12*B10" +"B12-B13" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$8+'Contract Amortization'!$C$17" +"$B$20*B18" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$9+'Contract Amortization'!$C$23" +"$B$28*B26" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$12+'Contract Amortization'!$C$29" +"$B$36*B34" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$13+'Contract Amortization'!$C$35" +"$B$44*B42" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$14+'Contract Amortization'!$C$41" +"$B$52*B50" +"SUM(B20,B28,B44,B52,B36,B12)" +"SUM(Z46:Z61)" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$7" +"B70" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$67*B68" +"B67-B69" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$8" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$73*B74" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$9" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$79*B80" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$12" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$85*B86" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$13" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$91*B92" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$14" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$97*B98" +"SUM(B67,B73,B79,B85,B91,B97)" +"SUM(B69,B75,B81,B87,B93,B99)" +"'Summary Output'!$G$12" +"1/20" +"B110*B111" +"$B$110*C111" +"SUM(B112,B104)" +"SUM(Brownsville!B93,Caledonia!B90,'New Albany'!B90,Gleason!B93,Wheatland!B94,Wilton!B87)" +"B117+B118" +"0.65*'Summary Output'!E29" +"'Summary Output'!C9/SUM('Summary Output'!C8:C9)" +"'Power Price Assumption'!D28-'Power Price Assumption'!D11" +"'Summary Output'!B36" +"SUM('Summary Output'!C8)/SUM('Summary Output'!C8:C9)" +"Assumptions!$C$9" +"K7*J7+K8*J8" +"D8*D9*12" +"$K$9" +"XNPV(B11,C10:F10,C4:F4)" +"D8" +"Assumptions!$D$9" +"XNPV(B17,C16:F16,C4:F4)" +"D8" +"Assumptions!$E$9" +"XNPV(B23,C22:F22,$C$4:$F$4)" +"D8" +"Assumptions!$G$9" +"'Power Price Assumption'!D45-'Power Price Assumption'!D11" +"Assumptions!$H$9" +"'Power Price Assumption'!D62-'Power Price Assumption'!D11" +"Assumptions!$I$9" +"SUM(C10,C16,C22)" +"SUM(C28,C34,C40)" +"SUM(C40,C34,C28,C22,C16,C10)" +"SUM(Caledonia!B102,'New Albany'!B102,Wheatland!B108,Wilton!B99,Brownsville!B105,Gleason!B105)" +"SUM(B8:U8)" +"SUM(Brownsville!W105,Caledonia!W102,'New Albany'!W102,Gleason!W105,Wheatland!W108,Wilton!W99)" +"W8-X8" +"IS!B42-IS!B13" +"IS!E42" +"SUM(Caledonia!W88,'New Albany'!W88,Wheatland!W92,Wilton!W85,Brownsville!W91,Gleason!W91)" +"IS!B36" +"-Depreciation!C104-Depreciation!C112" +"-B8" +"SUM(Brownsville!W105,Caledonia!W102,'New Albany'!W102,Gleason!W105,Wheatland!W108,Wilton!W99)" +"X15+W15" +"SUM(B12:B15)" +"Assumptions!$K$46" +"B16*B18" +"IF(B19<0,-B19,0)" +"IF(C19<0,-C19+B21-B22,B21-B22)" +"IF(B19<0,0,IF(B21>B19,B19,B21))" +"IF(B19<0,0,(B19-B22))" +"SUM(Brownsville!W64,Caledonia!W64,'New Albany'!W64,Gleason!W64,Wheatland!W64,Wilton!W64)" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B24+B25" +"E24+1/3*E25" +"'Power Price Assumption'!D32*12*Assumptions!$C$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!C23*Assumptions!C21/1000*(1+Assumptions!$C$33)" +"B10*(1+Assumptions!$C$33)" +"Assumptions!$C$22*Assumptions!$C$11*Assumptions!$C$8/1000*(1+Assumptions!$C$33)" +"'Contract Amortization'!$C$11*0.9/3" +"'Power Price Assumption'!G32*Assumptions!$C$9*12" +"1/3*Assumptions!$C$22*Assumptions!$C$11*Assumptions!$C$8/1000*(1+Assumptions!$C$33)^(E5-2000)+Assumptions!$C$23*Assumptions!$C$21*(1+Assumptions!$C$33)^(E5-2000)/1000" +"Assumptions!$C$27*Assumptions!$C$23/1000" +"(SUM(B9:B11)-SUM(B23:B29))*'Summary Output'!$B$31/4" +"(SUM(E9:E17)-SUM(E23:E29))*'Summary Output'!$B$31/4" +"SUM(B9:B19)" +"Assumptions!C36*(1+Assumptions!$C$33)" +"Assumptions!$C$37*(1+Assumptions!$C$33)" +"Assumptions!$C$23*Assumptions!$C$31*(1+Assumptions!$C$33)^(E5-2000)/1000" +"Assumptions!$C$32*Assumptions!$C$11*Assumptions!$C$8/1000*(1+Assumptions!$C$33)" +"T28" +"B86" +"SUM(B23:B29)" +"B20-B30" +"Depreciation!C13" +"B33-B35" +"IS!B40*Allocation!$E$7" +"B41*-Assumptions!$C$47" +"(B41+B43)*-Assumptions!$C$46" +"SUM(B41:B44)" +"B33-B12" +"E33" +"B28" +"-B57" +"-Debt!B77*Allocation!$E$7" +"-B105" +"-Allocation!$E$7*Tax!B24" +"B61+B64+B63" +"Depreciation!C14" +"Depreciation!$B$12*'Summary Output'!$B$8" +"B46-B66" +"C46-C66+B80" +"Debt!B73*Allocation!$E$7" +"SUM(B79:B81)" +"MAX(B82,B78)" +"Assumptions!$C$50" +"Assumptions!$C$51" +"B41-B12" +"E41" +"B35" +"-Depreciation!C69-Depreciation!C112*Allocation!$E$7" +"Assumptions!$C$47" +"B94*B96" +"B103" +"IF(B70>2020,0,IF(B97<0,-B97,0))" +"IF(L100>(SUM(M102:S102)+SUM(L101:S101))*-1,L100-(SUM(L102:S102)+SUM(L101:S101))*-1,0)" +"IF(B97<0,0,IF(B99>B97,-B97,-B99))" +"SUM(B99:B102)" +"IF(B97<0,0,B97+B102)" +"Brownsville!$B$5" +"Brownsville!C5" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B24+B25" +"E24+1/3*E25" +"'Power Price Assumption'!D32*12*Assumptions!$D$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!D23*Assumptions!D21/1000*(1+Assumptions!$D$33)" +"B10*(1+Assumptions!$D$33)" +"Assumptions!$D$22*Assumptions!$D$11*Assumptions!$D$8/1000*(1+Assumptions!$D$33)" +"'Contract Amortization'!$C$17*0.9/3" +"'Power Price Assumption'!G32*Assumptions!$D$9*12" +"1/3*Assumptions!$D$22*Assumptions!$D$11*Assumptions!$D$8/1000*(1+Assumptions!$D$33)^(E5-2000)+Assumptions!$D$23*Assumptions!$D$21*(1+Assumptions!$D$33)^(E5-2000)/1000" +"Assumptions!$D$27*Assumptions!$D$23/1000" +"(SUM(B9:B11)-SUM(B23:B29))*'Summary Output'!$B$31/4" +"(SUM(E9:E17)-SUM(E23:E29))*'Summary Output'!$B$31/4" +"SUM(B9:B19)" +"Assumptions!D36*(1+Assumptions!$D$33)" +"Assumptions!$D$37*(1+Assumptions!$D$33)" +"Assumptions!$D$23*Assumptions!$D$31*(1+Assumptions!$D$33)^(E5-2000)/1000" +"Assumptions!$D$32*Assumptions!$D$11*Assumptions!$D$8/1000*(1+Assumptions!$D$33)" +"T28" +"B83" +"SUM(B23:B29)" +"B20-B30" +"Depreciation!C21" +"B33-B35" +"IS!B40*Allocation!$E$8" +"B41*-Assumptions!$D$47" +"(B41+B43)*-Assumptions!$D$46" +"SUM(B41:B44)" +"B54+1" +"B33-B12" +"E33" +"B28" +"-B57" +"-Debt!B77*Allocation!$E$8" +"-B102" +"-Allocation!$E$8*Tax!B24" +"B61+B64+B63" +"Depreciation!$B$20*'Summary Output'!$B$8" +"B46-B66" +"C46-C66+B79" +"Debt!B73*Allocation!$E$8" +"SUM(B78:B80)" +"Assumptions!$D$50" +"Assumptions!$D$51" +"B41-B12" +"E41" +"B35" +"-Depreciation!C75-Depreciation!C112*Allocation!$E$8" +"Assumptions!$D$47" +"B91*B93" +"B100" +"IF(B70>2020,0,IF(B94<0,-B94,0))" +"IF(L97>(SUM(M99:S99)+SUM(L98:S98))*-1,L97-(SUM(L99:S99)+SUM(L98:S98))*-1,0)" +"IF(B94<0,0,IF(B96>B94,-B94,-B96))" +"SUM(B96:B99)" +"IF(B94<0,0,B94+B99)" +"Brownsville!B5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B24+B25" +"E24+1/3*E25" +"'Power Price Assumption'!D32*12*Assumptions!$E$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!E23*Assumptions!E21/1000*(1+Assumptions!$E$33)" +"B10*(1+Assumptions!$E$33)" +"Assumptions!$E$22*Assumptions!$E$11*Assumptions!$E$8/1000*(1+Assumptions!$E$33)" +"'Contract Amortization'!$C$23*0.9/3" +"'Power Price Assumption'!G32*Assumptions!$E$9*12" +"1/3*Assumptions!$E$22*Assumptions!$E$11*Assumptions!$E$8/1000*(1+Assumptions!$E$33)^(E5-2000)+Assumptions!$E$23*Assumptions!$E$21*(1+Assumptions!$E$33)^(E5-2000)/1000" +"Assumptions!$E$27*Assumptions!$E$23/1000" +"(SUM(B9:B11)-SUM(B23:B29))*'Summary Output'!$B$31/4" +"(SUM(E9:E17)-SUM(E23:E29))*'Summary Output'!$B$31/4" +"SUM(B9:B19)" +"Assumptions!E36*(1+Assumptions!$E$33)" +"Assumptions!$E$37*(1+Assumptions!$E$33)" +"Assumptions!$E$23*Assumptions!$E$31*(1+Assumptions!$E$33)^(E5-2000)/1000" +"Assumptions!$E$32*Assumptions!$E$11*Assumptions!$E$8/1000*(1+Assumptions!$E$33)" +"T28" +"B83" +"SUM(B23:B29)" +"B20-B30" +"Depreciation!C29" +"B33-B35" +"IS!B40*Allocation!$E$9" +"B41*-Assumptions!$E$47" +"(B41+B43)*-Assumptions!$E$46" +"SUM(B41:B44)" +"B33-B12" +"E33" +"B28" +"-B57" +"-Debt!B77*Allocation!$E$9" +"-B102" +"-Allocation!$E$9*Tax!B24" +"B61+B64+B63" +"Depreciation!$B$28*'Summary Output'!$B$8" +"B46-B66" +"C46-C66+B79" +"Debt!B73*Allocation!$E$9" +"SUM(B78:B80)" +"Assumptions!$E$50" +"B41-B12" +"E41" +"B35" +"-Depreciation!C81-Depreciation!C112*Allocation!$E$9" +"Assumptions!$E$47" +"B91*B93" +"B100" +"IF(B70>2020,0,IF(B94<0,-B94,0))" +"IF(L97>(SUM(M99:S99)+SUM(L98:S98))*-1,L97-(SUM(L99:S99)+SUM(L98:S98))*-1,0)" +"IF(B94<0,0,IF(B96>B94,-B94,-B96))" +"SUM(B96:B99)" +"IF(B94<0,0,B94+B99)" +"Brownsville!$B$5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B24+B25" +"E24+1/3*E25" +"'Power Price Assumption'!D32*12*Assumptions!$G$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!G23*Assumptions!G21/1000*(1+Assumptions!$G$33)" +"B10*(1+Assumptions!$G$33)" +"Assumptions!$G$22*Assumptions!$G$11*Assumptions!$G$8/1000*(1+Assumptions!$G$33)" +"'Contract Amortization'!$C$29*0.9/3" +"'Power Price Assumption'!G32*Assumptions!$G$9*12" +"1/3*Assumptions!$G$22*Assumptions!$G$11*Assumptions!$G$8/1000*(1+Assumptions!$G$33)^(E5-2000)+Assumptions!$G$23*Assumptions!$G$21*(1+Assumptions!$G$33)^(E5-2000)/1000" +"Assumptions!$G$27*Assumptions!$G$23/1000" +"(SUM(B9:B11)-SUM(B23:B29))*'Summary Output'!$B$31/4" +"(SUM(E9:E17)-SUM(E23:E29))*'Summary Output'!$B$31/4" +"SUM(B9:B19)" +"Assumptions!G36*(1+Assumptions!$G$33)" +"Assumptions!$G$37*(1+Assumptions!$G$33)" +"Assumptions!$G$23*Assumptions!$G$31*(1+Assumptions!$G$33)^(E5-2000)/1000" +"Assumptions!$G$32*Assumptions!$G$11*Assumptions!$G$8/1000*(1+Assumptions!$G$33)" +"B86" +"SUM(B23:B29)" +"B20-B30" +"Depreciation!C37" +"B33-B35" +"IS!B40*Allocation!$E$12" +"B41*-Assumptions!$G$47" +"(B41+B43)*-Assumptions!$G$46" +"SUM(B41:B44)" +"B33-B12" +"E33" +"B28" +"-B57" +"-Debt!B77*Allocation!$E$12" +"-B105" +"-Allocation!$E$12*Tax!B24" +"B61+B64+B63" +"Depreciation!C38" +"Depreciation!$B$36*'Summary Output'!$B$8" +"B46-B66" +"C46-C66+B80" +"Debt!B73*Allocation!$E$12" +"SUM(B79:B81)" +"MAX(B82,B78)" +"Assumptions!$G$50" +"Assumptions!$G$51" +"B41-B12" +"E41" +"B35" +"-Depreciation!C87-Depreciation!C112*Allocation!$E$12" +"Assumptions!$G$47" +"B94*B96" +"B103" +"IF(B70>2020,0,IF(B97<0,-B97,0))" +"IF(L100>(SUM(M102:S102)+SUM(L101:S101))*-1,L100-(SUM(L102:S102)+SUM(L101:S101))*-1,0)" +"IF(B97<0,0,IF(B99>B97,-B97,-B99))" +"SUM(B99:B102)" +"IF(B97<0,0,B97+B102)" +"Brownsville!$B$5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B24+B25" +"E24+1/3*E25" +"'Power Price Assumption'!D49*12*Assumptions!$H$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!H23*Assumptions!H21/1000*(1+Assumptions!$H$33)" +"B10*(1+Assumptions!$H$33)" +"Assumptions!$H$22*Assumptions!$H$11*Assumptions!$H$8/1000*(1+Assumptions!$H$33)" +"'Contract Amortization'!$C$35*0.9/3" +"'Power Price Assumption'!G49*Assumptions!$H$9*12" +"1/3*Assumptions!$H$22*Assumptions!$H$11*Assumptions!$H$8/1000*(1+Assumptions!$H$33)^(E5-2000)+Assumptions!$H$23*Assumptions!$H$21*(1+Assumptions!$H$33)^(E5-2000)/1000" +"Assumptions!$H$27*Assumptions!$H$23/1000" +"(SUM(B9:B11)-SUM(B23:B29))*'Summary Output'!$B$31/4" +"(SUM(E9:E17)-SUM(E23:E29))*'Summary Output'!$B$31/4" +"SUM(B9:B19)" +"Assumptions!H36*(1+Assumptions!$H$33)" +"Assumptions!$H$37*(1+Assumptions!$H$33)" +"Assumptions!$H$23*Assumptions!$H$31*(1+Assumptions!$H$33)^(E5-2000)/1000" +"Assumptions!$H$32*Assumptions!$H$11*Assumptions!$H$8/1000*(1+Assumptions!$H$33)" +"SUM(B23:B29)" +"B20-B30" +"Depreciation!C45" +"B33-B35" +"IS!B40*Allocation!$E$13" +"B41*-Assumptions!$H$47" +"(B41+B43)*-Assumptions!$H$46" +"SUM(B41:B44)" +"B33-B12" +"E33" +"B28" +"-B57" +"-Debt!B77*Allocation!$E$13" +"-B108" +"-Allocation!$E$13*Tax!B24" +"B61+B64+B63" +"B41" +"Assumptions!$H$48" +"B78*B79" +"B20" +"Assumptions!$H$49" +"MAX(B85,B80)" +"B41-B12" +"E41" +"B35" +"-Depreciation!C93-Depreciation!C112*Allocation!$E$13" +"SUM(B92:B94)" +"Assumptions!$H$47" +"B95*B97" +"B104" +"IF(B70>2020,0,IF(B98<0,-B98,0))" +"IF(L101>(SUM(M103:S103)+SUM(L102:S102))*-1,L101-(SUM(L103:S103)+SUM(L102:S102))*-1,0)" +"IF(B98<0,0,IF(B100>B98,-B98,-B100))" +"SUM(B100:B103)" +"IF(B98<0,0,B98+B103)" +"B87+B106" +"Brownsville!$B$5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B24+B25" +"E24+1/3*E25" +"'Power Price Assumption'!D66*12*Assumptions!$I$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!I23*Assumptions!I21/1000*(1+Assumptions!$I$33)" +"B10*(1+Assumptions!$I$33)" +"Assumptions!$I$22*Assumptions!$I$11*Assumptions!$I$8/1000*(1+Assumptions!$I$33)" +"'Contract Amortization'!$C$41*0.9/3" +"'Power Price Assumption'!G66*Assumptions!$I$9*12" +"1/3*Assumptions!$I$22*Assumptions!$I$11*Assumptions!$I$8/1000*(1+Assumptions!$I$33)^(E5-2000)+Assumptions!$I$23*Assumptions!$I$21*(1+Assumptions!$I$33)^(E5-2000)/1000" +"Assumptions!$I$27*Assumptions!$I$23/1000" +"(SUM(B9:B11)-SUM(B23:B29))*'Summary Output'!$B$31/4" +"(SUM(E9:E17)-SUM(E23:E29))*'Summary Output'!$B$31/4" +"SUM(B9:B19)" +"Assumptions!I36*(1+Assumptions!$I$33)" +"Assumptions!$I$37*(1+Assumptions!$I$33)" +"Assumptions!$I$23*Assumptions!$I$31*(1+Assumptions!$I$33)^(E5-2000)/1000" +"Assumptions!$I$32*Assumptions!$I$11*Assumptions!$I$8/1000*(1+Assumptions!$I$33)" +"B80" +"SUM(B23:B29)" +"B20-B30" +"Depreciation!C53" +"B33-B35" +"IS!B40*Allocation!$E$14" +"B41*-Assumptions!$I$47" +"(B41+B43)*-Assumptions!$I$46" +"SUM(B41:B44)" +"B33-B12" +"E33" +"B28" +"-B57" +"-Debt!B77*Allocation!$E$14" +"-B99" +"-Allocation!$E$14*Tax!B24" +"B61+B64+B63" +"Depreciation!$B$52*'Summary Output'!$B$8" +"Assumptions!I50" +"Assumptions!$I$51" +"B78*B79" +"B41-B12" +"E41" +"B35" +"-Depreciation!C99-Depreciation!C112*Allocation!$E$14" +"SUM(B85:B87)" +"Assumptions!$I$47" +"B88*B90" +"B97" +"IF(B70>2020,0,IF(B91<0,-B91,0))" +"IF(L94>(SUM(M96:S96)+SUM(L95:S95))*-1,L94-(SUM(L96:S96)+SUM(L95:S95))*-1,0)" +"IF(B91<0,0,IF(B93>B91,-B91,-B93))" +"SUM(B93:B96)" +"IF(B91<0,0,B91+B96)" +"SUM(C7:C9)" +"SUM(C10,C15)" +"E15+E10" +"C8/$C$14" +"B33" +"G8/G14" +"(C14-G12)*Allocation!C10" +"E20" +"G9/G14" +"(C14-G12)*Allocation!C15" +"SUM(B8:B9)" +"'Amortization of Power Contract'!C54" +"G12/G14" +"'Amortization of Power Contract'!C54" +"C12+C10" +"SUM(F12,F10)" +"SUM(B20:D20)" +"Debt!E98" +"Debt!J98" +"Debt!O98" +"Debt!E99" +"Debt!J99" +"Debt!O99" +"SUMPRODUCT(B25:D25,$B$20:$D$20)/E20" +"SUMPRODUCT(B26:D26,$B$20:$D$20)/E20" +"SUMPRODUCT(B27:D27,$B$20:$D$20)/E20" +"G8" +"G9" +"G8+'Amortization of Power Contract'!C46" +"G9+'Amortization of Power Contract'!C50" +"Debt!D84" +"Debt!D85" +"Debt!G84" +"Debt!G85" +"SUMPRODUCT(Assumptions!C9:E9,Assumptions!C10:E10)/SUM(Assumptions!C9:E9)" +"SUMPRODUCT(Assumptions!G9:I9,Assumptions!G10:I10)/SUM(Assumptions!G9:I9)" +"SUMPRODUCT(Assumptions!C9:I9,Assumptions!C10:I10)/Assumptions!K9" +"SUM(Assumptions!C9:E9)" +"SUM(Assumptions!G9:I9)" +"SUM(D54:E54)" +"CF!V31/F54" +"CF!B33" +"IS!B32" +"IS!B45" +"CF!C17" +"CF!C22" +"SUM(C8:I8)" +"SUMPRODUCT(C10:I10,C9:I9)/K9" +"$C$16" +"C23" +"$C$25" +"C23*C19/1000" +"C24*C11*C8/1000" +"-Brownsville!B56" +"-Caledonia!B56" +"-'New Albany'!B56" +"-Gleason!B56" +"-Wheatland!B56" +"-Wilton!B56" +"Assumptions!$C$16" +"Assumptions!C25" +"C21*(1+'Power Price Assumption'!$C$14)^(C4-1998)" +"C24/12" +"C8" +"F25" +"C34*(1+'Power Price Assumption'!$C$14)^(C4-1998)" +"C8" +"C47*(1+'Power Price Assumption'!$C$14)^(C4-1998)" +"Brownsville!$B$5" +"B5+1" +"SUM(Z5:AS5)-SUM(Z6:AS6)" +"B11+B12" +"E17" +"B24+B25" +"E24+1/3*E25" +"SUM(Caledonia!B9,'New Albany'!B9,Wheatland!B9,Wilton!B9,Brownsville!B9,Gleason!B9)" +"SUM(B10:U10)" +"SUM(Caledonia!W9,'New Albany'!W9,Wheatland!W9,Wilton!W9,Brownsville!W9,Gleason!W9)" +"W10-X10" +"SUM(B10:B19)" +"SUM(B23:B28)" +"B20-B29" +"Depreciation!C58" +"B32-B34" +"Debt!B91" +"Wheatland!B41+'New Albany'!B41+Wilton!B41+Caledonia!B41+Brownsville!B41+Gleason!B41" +"B40+B42+B43" +"B5+1" +"IS!B32-IS!B13" +"IS!E32" +"'Summary Output'!$B$19" +"B28" +"C12*$E$97*(C11-B23)/365.25" +"'Summary Output'!B20" +"C12" +"SUM(B19:U19,B26:U26)" +"B14-W14" +"B14" +"$B$14*B18" +"B17*$E$97*(B16-B11)/365.25" +"B17-B19" +"B25*$B$14" +"B24*$E$97*(B23-B16)/365.25" +"C32*$J$97*(C31-B43)/365.25" +"'Summary Output'!C20" +"B38*$B$34" +"B37*$J$97*(B36-B31)/365.25" +"B44*$J$97*(B43-B36)/365.25" +"C52*$O$97*(C51-B63)/365.25" +"'Summary Output'!D20" +"$B$54*B58" +"B57*$O$97*(B56-B51)/365.25" +"B65*$B$54" +"B64*$O$97*(B63-B56)/365.25" +"B54+B34+B14" +"C52+C32+C12" +"B68+B48+B28" +"SUM(B66,B59,B46,B39,B26,B19)" +"SUM(B13,B20,B33,B40,B53,B60,B67,B47,B27)" +"SUM(B75:B76)" +"IF(B77>0.1,B8/B77,"" "")" +"MIN(B79:D79)" +"MIN(E79:U79)" +"AVERAGE(B79:D79)" +"AVERAGE(E79:U79)" +"SUM(B13,B20,B27,B33,B40,B47,B53,B60,B67)" +"'Summary Output'!B25" +"'Summary Output'!C25" +"'Summary Output'!D25" +"E96+E95" +"('Summary Output'!B22-'Summary Output'!$B$19)/365.25" +"('Summary Output'!C22-'Summary Output'!$B$19)/365.25" +"('Summary Output'!D22-'Summary Output'!$B$19)/365.25" +"B109" +"B110" +"B111" +"B14" +"B34" +"B54" +"(B16-$B$11)/365.25" +"(B23-$B$11)/365.25" +"(SUMPRODUCT($B$105:$U$105,B19:U19)+SUMPRODUCT($B$106:$U$106,B26:U26))/E100" +"(SUMPRODUCT($B$105:$U$105,B39:U39)+SUMPRODUCT($B$106:$U$106,B46:U46))/J100" +"(SUMPRODUCT($B$105:$U$105,B59:U59)+SUMPRODUCT($B$106:$U$106,B66:U66))/O100" +"C7+1" +"'Summary Output'!B32" +"IS!B32-IS!B13" +"IS!E32" +"SUM(C10:V10)" +"SUM(Caledonia!W54,'New Albany'!W54,Wheatland!W54,Wilton!W54,Brownsville!W54,Gleason!W54)" +"W10-X10" +"IS!B27" +"SUM(IS!B27:U27)" +"SUM(Brownsville!B56,Caledonia!B56,'New Albany'!B56,Gleason!B56,Wheatland!B56,Wilton!B56)" +"-C12" +"SUM(Caledonia!W56,'New Albany'!W56,Wheatland!W56,Wilton!W56,Brownsville!W56,Gleason!W56)" +"-Debt!B75" +"SUM(Debt!B75:U75)" +"W14+X14" +"SUM(B10:B15)" +"SUM(Caledonia!W59,'New Albany'!W59,Wheatland!W59,Wilton!W59,Brownsville!W59,Gleason!W59)" +"-Tax!B8" +"-Tax!B24" +"SUM(B20,B19,B17)" +"-'Summary Output'!C8" +"B22" +"2*V10" +"SUM(B29:B31)" +"XIRR(B32:V32,B8:V8)" +"D5+1" +"90%/30" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$7+'Amortization of Power Contract'!$C$11" +"B14" +"$B$12*B10" +"B12-B13" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$8+'Amortization of Power Contract'!$C$17" +"$B$20*B18" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$9+'Amortization of Power Contract'!$C$23" +"$B$28*B26" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$12+'Amortization of Power Contract'!$C$29" +"$B$36*B34" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$13+'Amortization of Power Contract'!$C$35" +"$B$44*B42" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$14+'Amortization of Power Contract'!$C$41" +"$B$52*B50" +"SUM(B20,B28,B44,B52,B36,B12)" +"SUM(Z46:Z61)" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$7" +"B70" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$67*B68" +"B67-B69" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$8" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$73*B74" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$9" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$79*B80" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$12" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$85*B86" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$13" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$91*B92" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$14" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$97*B98" +"SUM(B67,B73,B79,B85,B91,B97)" +"SUM(B69,B75,B81,B87,B93,B99)" +"B104" +"SUM(Brownsville!B91,Caledonia!B88,'New Albany'!B88,Gleason!B91,Wheatland!B92,Wilton!B85)" +"B109+B110" +"SUM(Caledonia!B100,'New Albany'!B100,Wheatland!B106,Wilton!B97,Brownsville!B103,Gleason!B103)" +"SUM(B8:U8)" +"SUM(Brownsville!W103,Caledonia!W100,'New Albany'!W100,Gleason!W103,Wheatland!W106,Wilton!W97)" +"W8-X8" +"IS!B40-IS!B13" +"IS!E40" +"SUM(Caledonia!W86,'New Albany'!W86,Wheatland!W90,Wilton!W83,Brownsville!W89,Gleason!W89)" +"IS!B34" +"-Depreciation!C104" +"-B8" +"SUM(Brownsville!W103,Caledonia!W100,'New Albany'!W100,Gleason!W103,Wheatland!W106,Wilton!W97)" +"X15+W15" +"SUM(B12:B15)" +"Assumptions!$K$37" +"B16*B18" +"IF(B19<0,-B19,0)" +"IF(C19<0,-C19+B21-B22,B21-B22)" +"IF(B19<0,0,IF(B21>B19,B19,B21))" +"IF(B19<0,0,(B19-B22))" +"SUM(Brownsville!W62,Caledonia!W62,'New Albany'!W62,Gleason!W62,Wheatland!W62,Wilton!W62)" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!C27*12*Assumptions!$C$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!C19*Assumptions!C17/1000*(1+Assumptions!$C$25)" +"B10*(1+Assumptions!$C$25)" +"Assumptions!$C$18*Assumptions!$C$11*Assumptions!$C$8/1000*(1+Assumptions!$C$25)" +"'Amortization of Power Contract'!$C$11/3" +"'Power Price Assumption'!F27*Assumptions!$C$9*12" +"1/3*Assumptions!$C$18*Assumptions!$C$11*Assumptions!$C$8/1000*(1+Assumptions!$C$25)^(E5-2000)+Assumptions!$C$19*Assumptions!$C$17*(1+Assumptions!$C$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!C28*(1+Assumptions!$C$25)" +"Assumptions!$C$29*(1+Assumptions!$C$25)" +"Assumptions!$C$19*Assumptions!$C$23*(1+Assumptions!$C$25)^(E5-2000)/1000" +"Assumptions!$C$24*Assumptions!$C$11*Assumptions!$C$8/1000*(1+Assumptions!$C$25)" +"T26" +"B84" +"SUM(B22:B27)" +"B19-B28" +"Depreciation!C13" +"B31-B33" +"IS!B38*Allocation!$E$7" +"B39*-Assumptions!$C$38" +"(B39+B41)*-Assumptions!$C$37" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-Debt!B77*Allocation!$E$7" +"-B103" +"-Allocation!$E$7*Tax!B24" +"B59+B62+B61" +"Depreciation!C14" +"'Summary Output'!$C$8*Allocation!$C$7" +"B44-B64-B12*(Assumptions!$C$38+(1-Assumptions!$C$38)*Assumptions!$C$37)" +"C44-C64-C12*(Assumptions!$C$38+(1-Assumptions!$C$38)*Assumptions!$C$37)+B78" +"E44-E64+D78" +"Debt!B73*Allocation!$E$7" +"SUM(B77:B79)" +"MAX(B80,B76)" +"Assumptions!$C$41" +"Assumptions!$C$42" +"B39-B12" +"E39" +"B33" +"-Depreciation!C69" +"Assumptions!$C$38" +"B92*B94" +"B101" +"IF(B68>2020,0,IF(B95<0,-B95,0))" +"IF(L98>(SUM(M100:S100)+SUM(L99:S99))*-1,L98-(SUM(L100:S100)+SUM(L99:S99))*-1,0)" +"IF(B95<0,0,IF(B97>B95,-B95,-B97))" +"SUM(B97:B100)" +"IF(B95<0,0,B95+B100)" +"Brownsville!$B$5" +"Brownsville!C5" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!C27*12*Assumptions!$D$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!D19*Assumptions!D17/1000*(1+Assumptions!$D$25)" +"B10*(1+Assumptions!$D$25)" +"Assumptions!$D$18*Assumptions!$D$11*Assumptions!$D$8/1000*(1+Assumptions!$D$25)" +"'Amortization of Power Contract'!$C$17/3" +"'Power Price Assumption'!F27*Assumptions!$D$9*12" +"1/3*Assumptions!$D$18*Assumptions!$D$11*Assumptions!$D$8/1000*(1+Assumptions!$D$25)^(E5-2000)+Assumptions!$D$19*Assumptions!$D$17*(1+Assumptions!$D$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!D28*(1+Assumptions!$D$25)" +"Assumptions!$D$29*(1+Assumptions!$D$25)" +"Assumptions!$D$19*Assumptions!$D$23*(1+Assumptions!$D$25)^(E5-2000)/1000" +"Assumptions!$D$24*Assumptions!$D$11*Assumptions!$D$8/1000*(1+Assumptions!$D$25)" +"T26" +"B81" +"SUM(B22:B27)" +"B19-B28" +"Depreciation!C21" +"B31-B33" +"IS!B38*Allocation!$E$8" +"B39*-Assumptions!$D$38" +"(B39+B41)*-Assumptions!$D$37" +"SUM(B39:B42)" +"B52+1" +"B31-B12" +"E31" +"B26" +"-B55" +"-Debt!B77*Allocation!$E$8" +"-B100" +"-Allocation!$E$8*Tax!B24" +"B59+B62+B61" +"Allocation!$C$8*'Summary Output'!$C$8" +"B44-B64-B12*(Assumptions!$D$38+(1-Assumptions!$D$38)*Assumptions!$D$37)" +"C44-C64-C12*(Assumptions!$D$38+(1-Assumptions!$D$38)*Assumptions!$D$37)+B77" +"E44-E64+D77" +"Debt!B73*Allocation!$E$8" +"SUM(B76:B78)" +"Assumptions!$D$41" +"Assumptions!$D$42" +"B39-B12" +"E39" +"B33" +"-Depreciation!C75" +"Assumptions!$D$38" +"B89*B91" +"B98" +"IF(B68>2020,0,IF(B92<0,-B92,0))" +"IF(L95>(SUM(M97:S97)+SUM(L96:S96))*-1,L95-(SUM(L97:S97)+SUM(L96:S96))*-1,0)" +"IF(B92<0,0,IF(B94>B92,-B92,-B94))" +"SUM(B94:B97)" +"IF(B92<0,0,B92+B97)" +"Brownsville!B5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!C27*12*Assumptions!$E$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!E19*Assumptions!E17/1000*(1+Assumptions!$E$25)" +"B10*(1+Assumptions!$E$25)" +"Assumptions!$E$18*Assumptions!$E$11*Assumptions!$E$8/1000*(1+Assumptions!$E$25)" +"'Amortization of Power Contract'!$C$23/3" +"'Power Price Assumption'!F27*Assumptions!$E$9*12" +"1/3*Assumptions!$E$18*Assumptions!$E$11*Assumptions!$E$8/1000*(1+Assumptions!$E$25)^(E5-2000)+Assumptions!$E$19*Assumptions!$E$17*(1+Assumptions!$E$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!E28*(1+Assumptions!$E$25)" +"Assumptions!$E$29*(1+Assumptions!$E$25)" +"Assumptions!$E$19*Assumptions!$E$23*(1+Assumptions!$E$25)^(E5-2000)/1000" +"Assumptions!$E$24*Assumptions!$E$11*Assumptions!$E$8/1000*(1+Assumptions!$E$25)" +"T26" +"B81" +"SUM(B22:B27)" +"B19-B28" +"Depreciation!C29" +"B31-B33" +"IS!B38*Allocation!$E$9" +"B39*-Assumptions!$E$38" +"(B39+B41)*-Assumptions!$E$37" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-Debt!B77*Allocation!$E$9" +"-B100" +"-Allocation!$E$9*Tax!B24" +"B59+B62+B61" +"Allocation!$C$9*'Summary Output'!$C$8" +"B44-B64-B12*(Assumptions!$E$38+(1-Assumptions!$E$38)*Assumptions!$E$37)" +"C44-C64-C12*(Assumptions!$E$38+(1-Assumptions!$E$38)*Assumptions!$E$37)+B77" +"E44-E64+D77" +"Debt!B73*Allocation!$E$9" +"SUM(B76:B78)" +"Assumptions!$E$41" +"Assumptions!$E$42" +"B39-B12" +"E39" +"B33" +"-Depreciation!C81" +"Assumptions!$E$38" +"B89*B91" +"B98" +"IF(B68>2020,0,IF(B92<0,-B92,0))" +"IF(L95>(SUM(M97:S97)+SUM(L96:S96))*-1,L95-(SUM(L97:S97)+SUM(L96:S96))*-1,0)" +"IF(B92<0,0,IF(B94>B92,-B92,-B94))" +"SUM(B94:B97)" +"IF(B92<0,0,B92+B97)" +"Brownsville!$B$5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!C27*12*Assumptions!$G$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!G19*Assumptions!G17/1000*(1+Assumptions!$G$25)" +"B10*(1+Assumptions!$G$25)" +"Assumptions!$G$18*Assumptions!$G$11*Assumptions!$G$8/1000*(1+Assumptions!$G$25)" +"'Amortization of Power Contract'!$C$29/3" +"'Power Price Assumption'!F27*Assumptions!$G$9*12" +"1/3*Assumptions!$G$18*Assumptions!$G$11*Assumptions!$G$8/1000*(1+Assumptions!$G$25)^(E5-2000)+Assumptions!$G$19*Assumptions!$G$17*(1+Assumptions!$G$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!G28*(1+Assumptions!$G$25)" +"Assumptions!$G$29*(1+Assumptions!$G$25)" +"Assumptions!$G$19*Assumptions!$G$23*(1+Assumptions!$G$25)^(E5-2000)/1000" +"Assumptions!$G$24*Assumptions!$G$11*Assumptions!$G$8/1000*(1+Assumptions!$G$25)" +"B84" +"SUM(B22:B27)" +"B19-B28" +"Depreciation!C37" +"B31-B33" +"IS!B38*Allocation!$E$12" +"B39*-Assumptions!$G$38" +"(B39+B41)*-Assumptions!$G$37" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-Debt!B77*Allocation!$E$12" +"-B103" +"-Allocation!$E$12*Tax!B24" +"B59+B62+B61" +"Depreciation!C38" +"Allocation!$C$12*'Summary Output'!$C$8" +"B44-B64-B12*(Assumptions!$G$38+(1-Assumptions!$G$38)*Assumptions!$G$37)" +"C44-C64-C12*(Assumptions!$G$38+(1-Assumptions!$G$38)*Assumptions!$G$37)+B78" +"E44-E64+D78" +"Debt!B73*Allocation!$E$12" +"SUM(B77:B79)" +"MAX(B80,B76)" +"Assumptions!$G$41" +"Assumptions!$G$42" +"B39-B12" +"E39" +"B33" +"-Depreciation!C87" +"Assumptions!$G$38" +"B92*B94" +"B101" +"IF(B68>2020,0,IF(B95<0,-B95,0))" +"IF(L98>(SUM(M100:S100)+SUM(L99:S99))*-1,L98-(SUM(L100:S100)+SUM(L99:S99))*-1,0)" +"IF(B95<0,0,IF(B97>B95,-B95,-B97))" +"SUM(B97:B100)" +"IF(B95<0,0,B95+B100)" +"Brownsville!$B$5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!C40*12*Assumptions!$H$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!H19*Assumptions!H17/1000*(1+Assumptions!$H$25)" +"B10*(1+Assumptions!$H$25)" +"Assumptions!$H$18*Assumptions!$H$11*Assumptions!$H$8/1000*(1+Assumptions!$H$25)" +"'Amortization of Power Contract'!$C$35/3" +"'Power Price Assumption'!F40*Assumptions!$H$9*12" +"1/3*Assumptions!$H$18*Assumptions!$H$11*Assumptions!$H$8/1000*(1+Assumptions!$H$25)^(E5-2000)+Assumptions!$H$19*Assumptions!$H$17*(1+Assumptions!$H$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!H28*(1+Assumptions!$H$25)" +"Assumptions!$H$29*(1+Assumptions!$H$25)" +"Assumptions!$H$19*Assumptions!$H$23*(1+Assumptions!$H$25)^(E5-2000)/1000" +"Assumptions!$H$24*Assumptions!$H$11*Assumptions!$H$8/1000*(1+Assumptions!$H$25)" +"SUM(B22:B27)" +"B19-B28" +"Depreciation!C45" +"B31-B33" +"IS!B38*Allocation!$E$13" +"B39*-Assumptions!$H$38" +"(B39+B41)*-Assumptions!$H$37" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-Debt!B77*Allocation!$E$13" +"-B106" +"-Allocation!$E$13*Tax!B24" +"B59+B62+B61" +"B39-B12" +"E39" +"Assumptions!$H$39" +"B76*B77" +"B19-B12" +"E19" +"Assumptions!$H$40" +"MAX(B83,B78)" +"B39-B12" +"E39" +"B33" +"-Depreciation!C93" +"SUM(B90:B92)" +"Assumptions!$H$38" +"B93*B95" +"B102" +"IF(B68>2020,0,IF(B96<0,-B96,0))" +"IF(L99>(SUM(M101:S101)+SUM(L100:S100))*-1,L99-(SUM(L101:S101)+SUM(L100:S100))*-1,0)" +"IF(B96<0,0,IF(B98>B96,-B96,-B98))" +"SUM(B98:B101)" +"IF(B96<0,0,B96+B101)" +"B85+B104" +"Brownsville!$B$5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!C53*12*Assumptions!$I$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!I19*Assumptions!I17/1000*(1+Assumptions!$I$25)" +"B10*(1+Assumptions!$I$25)" +"Assumptions!$I$18*Assumptions!$I$11*Assumptions!$I$8/1000*(1+Assumptions!$I$25)" +"'Amortization of Power Contract'!$C$41/3" +"'Power Price Assumption'!F53*Assumptions!$I$9*12" +"1/3*Assumptions!$I$18*Assumptions!$I$11*Assumptions!$I$8/1000*(1+Assumptions!$I$25)^(E5-2000)+Assumptions!$I$19*Assumptions!$I$17*(1+Assumptions!$I$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!I28*(1+Assumptions!$I$25)" +"Assumptions!$I$29*(1+Assumptions!$I$25)" +"Assumptions!$I$19*Assumptions!$I$23*(1+Assumptions!$I$25)^(E5-2000)/1000" +"Assumptions!$I$24*Assumptions!$I$11*Assumptions!$I$8/1000*(1+Assumptions!$I$25)" +"B78" +"SUM(B22:B27)" +"B19-B28" +"Depreciation!C53" +"B31-B33" +"IS!B38*Allocation!$E$14" +"B39*-Assumptions!$I$38" +"(B39+B41)*-Assumptions!$I$37" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-Debt!B77*Allocation!$E$14" +"-B97" +"-Allocation!$E$14*Tax!B24" +"B59+B62+B61" +"Allocation!$C$14*'Summary Output'!$C$8" +"Assumptions!I41" +"Assumptions!$I$42" +"B76*B77" +"B39-B12" +"E39" +"B33" +"-Depreciation!C99" +"SUM(B83:B85)" +"Assumptions!$I$38" +"B86*B88" +"B95" +"IF(B68>2020,0,IF(B89<0,-B89,0))" +"IF(L92>(SUM(M94:S94)+SUM(L93:S93))*-1,L92-(SUM(L94:S94)+SUM(L93:S93))*-1,0)" +"IF(B89<0,0,IF(B91>B89,-B89,-B91))" +"SUM(B91:B94)" +"IF(B89<0,0,B89+B94)" +"'Power Price Assumption'!C25-4" +"Assumptions!$C$9" +"D8*D9*12" +"'Summary Output'!$E$27" +"XNPV(B11,C10:F10,C4:F4)" +"D8" +"Assumptions!$D$9" +"XNPV(B17,C16:F16,C4:F4)" +"D8" +"Assumptions!$E$9" +"XNPV(B23,C22:F22,$C$4:$F$4)" +"D8" +"Assumptions!$G$9" +"'Power Price Assumption'!C38-4" +"Assumptions!$H$9" +"'Power Price Assumption'!C51-4" +"Assumptions!$I$9" +"SUM(C10,C16,C22)" +"SUM(C28,C34,C40)" +"SUM(C40,C34,C28,C22,C16,C10)" +"SUM(C7:C9)" +"SUM(C10,C15)" +"E15+E10" +"I6/K6*1000" +"1.25*80" +"1.25*50" +"1.25*60" +"+M46" +"+M38+M36+M34+M30+M18+M14+M12+M10+M6" +"+M53" +"+MAX(M6:M38)" +"+MIN(M6:M38)" +"+SUM(M6:M38)" +"+M50-M48-M49" +"+M52/15" +"+(2107+36)+(784+1)-(1177+24)" +"+Z79-AB79" +"+(26263-16226-726-5532)+(11486-6754-370-2896)-(12600-7667-355-2669)" +"NPV($B30,$E$21:$G$21)" +"+(D$28*3094/1000)/((1+$B30)^3)" +"+SUM(D30:D31)" +"+B30+0.005" +"NPV($B30,$E$21)" +"+(D$28*3094/1000)/((1+$B30)^1)" +"+SUM(D30:D31)" +"+B30+0.005" +"NPV($B30,$E$21:$F$21)" +"+(D$28*3094/1000)/((1+$B30)^2)" +"+SUM(D30:D31)" +"+B30+0.005" +"J6/L6*1000" +"1.25*80" +"1.25*50" +"1.25*60" +"+Q44" +"+MAX(N6:N38)" +"+MIN(N6:N38)" +"+SUM(N6:N38)" +"+Q42-Q40-Q41" +"+Q43/((SUM(P6:P38)-2))" +"+N44-N42-N43" +"+P47/15" +"+(2107+36)+(784+1)-(1177+24)" +"+AA77-AC77" +"+(26263-16226-726-5532)+(11486-6754-370-2896)-(12600-7667-355-2669)" +"NPV($B30,$E$21:$G$21)" +"+(D$28*3094/1000)/((1+$B30)^3)" +"+SUM(D30:D31)" +"+B30+0.005" +"NPV($B30,$E$21)" +"+(D$28*3094/1000)/((1+$B30)^1)" +"+SUM(D30:D31)" +"+B30+0.005" +"NPV($B30,$E$21:$F$21)" +"+(D$28*3094/1000)/((1+$B30)^2)" +"+SUM(D30:D31)" +"+B30+0.005" +"'DCF-PV 3 years'!F31" +"'DCF-PV 3 years'!F35" +"'DCF-PV 3 years'!F39" +"'DCF-PV 3 years'!F43" +"C13+C11" +"C14/3094*1000" +"'DCF-PV 3 years'!H31" +"'DCF-PV 3 years'!H35" +"'DCF-PV 3 years'!H39" +"'DCF-PV 3 years'!H43" +"'DCF-PV 3 years'!J31" +"'DCF-PV 3 years'!J35" +"'DCF-PV 3 years'!J39" +"'DCF-PV 3 years'!J43" +"'DCF-PV 3 years'!L31" +"'DCF-PV 3 years'!L35" +"'DCF-PV 3 years'!L39" +"'DCF-PV 3 years'!L43" +"'DCF-PV 3 years'!N31" +"'DCF-PV 3 years'!N35" +"'DCF-PV 3 years'!N39" +"'DCF-PV 3 years'!N43" +"SUM(C45:C46)" +"'DCF-PV 3 years'!P31" +"'DCF-PV 3 years'!P35" +"'DCF-PV 3 years'!P39" +"'DCF-PV 3 years'!P43" +"+F8/E8-1" +"+E8-E11" +"-E13*$D14" +"SUM(E13:E14)" +"+E11" +"+E15+SUM(E17:E20)" +"XNPV($C$31,$D$21:$G$21,$D$7:$G$7)" +"+C31" +"3094*F$29/1000/(1+$C$31)^3" +"+SUM(F31:F32)" +"+C31+0.005" +"XNPV($C$35,$D$21:$G$21,$D$7:$G$7)" +"3094*F$29/1000/(1+$C$35)^3" +"XNPV($C$39,$D$21:$G$21,$D$7:$G$7)" +"3094*F$29/1000/(1+$C$39)^3" +"XNPV($C$43,$D$21:$G$21,$D$7:$G$7)" +"3094*F$29/1000/(1+$C$43)^3" +"Consolidated!C22" +"Depreciation!B64" +"Depreciation!B65" +"CONCATENATE(""$/kW @ ISO MW of "",SUM(Assumptions!B9:D9),"" MW"")" +"B9/SUM(Assumptions!B9:D9)" +"CONCATENATE(""$/kW @ ISO MW of "",SUM(Assumptions!F9:H9),"" MW"")" +"H9/SUM(Assumptions!F9:H9)" +"Depreciation!D64" +"SUM([2]Wilton!$BL$200,[2]Gleason!$BN$225,[2]Wheatland!$BL$200)/1000" +"Brownsville!B32" +"Caledonia!B32" +"'New Albany'!B32" +"Gleason!B32" +"Wheatland!B32" +"Wilton!B32" +"Consolidated!B32" +"Brownsville!B40" +"Caledonia!B40" +"'New Albany'!B40" +"Gleason!B40" +"Wheatland!B40" +"Wilton!B40" +"Consolidated!B40" +"SUM(B9,H9)" +"CONCATENATE(""$/kW @ ISO MW of "",Assumptions!J9,"" MW"")" +"B13/Assumptions!J9" +"TRANSPOSE(B104:D104)" +"TRANSPOSE(B105:D105)" +"TRANSPOSE(B106:D106)" +"TRANSPOSE(B102:D102)" +"TRANSPOSE(B101:D101)" +"TRANSPOSE(B103:D103)" +"TRANSPOSE(B107:D107)" +"1-B19" +"SUM(B19:D19)" +"B19*B13" +"D19*B13" +"AVERAGE(4.1732%, 1.7236%, 3.4353%)" +"SUM(B23:B24)" +"SUMPRODUCT(B25:D25,B20:D20)/B13" +"Depreciation!G66" +"B27/Assumptions!J9" +"CONCATENATE(""(Year 3 Book Value / ISO MW of "",Assumptions!J9,"" MW)"")" +"C4" +"B23" +"C4" +"P12" +"N12" +"K12" +"L12" +"O12" +"M12" +"B88" +"Q12" +"Wheatland!C6" +"Gleason!C6" +"Wilton!C6" +"Brownsville!C6" +"Caledonia!C6" +"'New Albany'!C6" +"Consolidated!C6" +"Summary!$C$4" +"Brownsville!C6" +"Brownsville!D6" +"Brownsville!E6" +"Caledonia!C6" +"Caledonia!D6" +"Caledonia!E6" +"'New Albany'!C6" +"'New Albany'!D6" +"'New Albany'!E6" +"Gleason!C6" +"Gleason!D6" +"Gleason!E6" +"Wheatland!C6" +"Wheatland!D6" +"Wheatland!E6" +"Wilton!C6" +"Wilton!D6" +"Wilton!E6" +"SUM(B7:H7)" +"B12" +"B11*B12" +"(B13*4+B17*3+B21*5)/12" +"SUMPRODUCT(B25:H25,$B$23:$H$23)/$J$23" +"B23*B26" +"B33" +"B33" +"B33" +"B33" +"B33" +"'99 Acct Sumry'!C11/1000" +"'00 Acct Sumry'!C11/1000/7*12" +"SUMIF('99 Acct Sumry'!$B$15:$B$51,""Fixed"",'99 Acct Sumry'!C$15:C$51)/1000" +"SUMIF('00 Acct Sumry'!$B$15:$B$48,""Fixed"",'00 Acct Sumry'!C$15:C$48)/1000/7*12" +"SUMIF('99 Acct Sumry'!$B$15:$B$51,""Variable"",'99 Acct Sumry'!C$15:C$51)/1000" +"SUMIF('00 Acct Sumry'!$B$15:$B$48,""Variable"",'00 Acct Sumry'!C$15:C$48)/1000/7*12" +"'99 Acct Sumry'!C40/1000" +"'00 Acct Sumry'!C37/1000/7*12" +"'99 Acct Sumry'!C38/1000" +"'00 Acct Sumry'!C35/1000/7*12" +"SUMIF('99 Acct Sumry'!$B$15:$B$51,""Owners"",'99 Acct Sumry'!C$15:C$51)/1000" +"SUMIF('00 Acct Sumry'!$B$15:$B$48,""Owners"",'00 Acct Sumry'!C$15:C$48)/1000/7*12" +"'99 Acct Sumry'!C46/1000" +"'00 Acct Sumry'!C43/1000/7*12" +"SUM(B35:B41)" +"YEAR(B6)" +"[1]Data!E5" +"[5]Sheet1!B39/1000" +"[5]Sheet1!$E$39/1000" +"[5]Sheet1!B75/1000" +"[5]Sheet1!B106/1000" +"[5]Sheet1!B38/1000" +"[5]Sheet1!B74/1000" +"[5]Sheet1!B105/1000" +"[5]Sheet1!B40/1000" +"[5]Sheet1!B76/1000" +"[5]Sheet1!B107/1000" +"SUM(B12:B14)" +"[5]Sheet1!B41/1000" +"[5]Sheet1!B77/1000" +"[5]Sheet1!B108/1000" +"[5]Sheet1!B36/1000" +"[5]Sheet1!B72/1000" +"[5]Sheet1!B103/1000" +"B15+B20" +"B12" +"H12*(1+H$9)^((H$6-$G$6)/365.25)" +"I12*(1+I$9)^((I$6-$E$6)/365.25)" +"Assumptions!$B$21" +"Assumptions!$B$17" +"(G$6-F$6)/(H$6-F$6)*Assumptions!$B$13" +"Assumptions!$B$13-G27" +"Assumptions!$B$13" +"B26/B27" +"B13" +"H13*(1+H$9)^((H$6-$G$6)/365.25)" +"I13*(1+I$9)^((I$6-$E$6)/365.25)" +"Assumptions!$C$21" +"Assumptions!$C$17" +"(G$6-F$6)/(H$6-F$6)*Assumptions!$C$13" +"Assumptions!$C$13-G31" +"Assumptions!$C$13" +"B14" +"H14*(1+H$9)^((H$6-$G$6)/365.25)" +"I14*(1+I$9)^((I$6-$E$6)/365.25)" +"Assumptions!$D$21" +"Assumptions!$D$17" +"(G$6-F$6)/(H$6-F$6)*Assumptions!$D$13" +"Assumptions!$D$13-G35" +"Assumptions!$D$13" +"SUM(B34,B30,B26)" +"E17" +"H17*(1+H$9)^((H$6-$G$6)/365.25)" +"I17*(1+I$9)^((I$6-$E$6)/365.25)" +"350*0.95-G42" +"Assumptions!$F$13" +"Assumptions!$F$17" +"Assumptions!$F$21" +"E18" +"H18*(1+H$9)^((H$6-$G$6)/365.25)" +"I18*(1+I$9)^((I$6-$E$6)/365.25)" +"Assumptions!$G$17" +"(G$6-F$6)/(H$6-F$6)*Assumptions!$G$13" +"Assumptions!$G$13-G46" +"Assumptions!$G$13" +"Assumptions!$G$21" +"E19" +"H19*(1+H$9)^((H$6-$G$6)/365.25)" +"I19*(1+I$9)^((I$6-$E$6)/365.25)" +"Assumptions!H17" +"(G$6-F$6)/(H$6-F$6)*Assumptions!$H$13" +"Assumptions!$H$13-G50" +"Assumptions!$H$13" +"Assumptions!$H$17" +"Assumptions!$H$21" +"B38+B53" +"SUM(B50,B42,B35,B31,B27,B46)" +"SUMIF($B$7:$AL$7,B$62,$B12:$AL12)" +"[5]Sheet1!$O$39/1000" +"[5]Sheet1!$N$75/1000" +"[5]Sheet1!$N$106/1000" +"B64-E64" +"[5]Sheet1!$O$38/1000" +"[5]Sheet1!$N$74/1000" +"[5]Sheet1!$N$105/1000" +"[5]Sheet1!$O$40/1000" +"[5]Sheet1!$N$76/1000" +"[5]Sheet1!$N$107/1000" +"SUMIF($B$7:$AL$7,B$62,$B17:$AL17)" +"[5]Sheet1!$O$41/1000" +"[5]Sheet1!$N$77/1000" +"[5]Sheet1!$N$108/1000" +"[5]Sheet1!$O$36/1000" +"[5]Sheet1!$N$72/1000" +"[5]Sheet1!$N$103/1000" +"[5]Sheet1!$O$37/1000" +"[5]Sheet1!$N$73/1000" +"[5]Sheet1!$N$104/1000" +"SUM(B64:B70)" +"SUMIF($B$7:$AL$7,B$62,$B26:$AL26)" +"SUMIF($B$7:$AL$7,B$62,$B30:$AL30)" +"SUMIF($B$7:$AL$7,B$62,$B34:$AL34)" +"SUMIF($B$7:$AL$7,B$62,$B41:$AL41)" +"SUMIF($B$7:$AL$7,B$62,$B45:$AL45)" +"SUMIF($B$7:$AL$7,B$62,$B49:$AL49)" +"SUMIF($B$7:$AL$7,$B$85,$B$26:$AL$26)/SUMIF($B$7:$AL$7,$B$85,$B$27:$AL$27)" +"SUMIF($B$7:$AL$7,$C$85,$B$26:$AL$26)/SUMIF($B$7:$AL$7,$C$85,$B$27:$AL$27)" +"SUMIF($B$7:$AL$7,$D$85,$B$26:$AL$26)/SUMIF($B$7:$AL$7,$D$85,$B$27:$AL$27)" +"SUMIF($B$7:$AL$7,B$85,$B$30:$AL$30)/SUMIF($B$7:$AL$7,B$85,$B$31:$AL$31)" +"SUMIF($B$7:$AL$7,B$85,$B$34:$AL$34)/SUMIF($B$7:$AL$7,B$85,$B$35:$AL$35)" +"SUMIF($B$7:$AL$7,B$85,$B$41:$AL$41)/SUMIF($B$7:$AL$7,B$85,$B$42:$AL$42)" +"SUMIF($B$7:$AL$7,B$85,$B$45:$AL$45)/SUMIF($B$7:$AL$7,B$85,$B$46:$AL$46)" +"SUMIF($B$7:$AL$7,B$85,$B$49:$AL$49)/SUMIF($B$7:$AL$7,B$85,$B$50:$AL$50)" +"SUMIF($B$7:$AL$7,B$85,$B$55:$AL$55)/SUMIF($B$7:$AL$7,B$85,$B$56:$AL$56)" +"""Source: ""&""99 O&M analysis - 0001.xls""" +"'[3]BRN Summ'!$J11" +"'[3]CAL Summ'!$J11" +"'[3]NA Summ'!$J11" +"'[3]BRN Summ'!$J16" +"'[3]CAL Summ'!$J16" +"'[3]NA Summ'!$J16" +"'[3]BRN Summ'!$J20" +"'[3]CAL Summ'!$J20" +"'[3]NA Summ'!$J20" +"'[3]BRN Summ'!$J28" +"'[3]CAL Summ'!$J28" +"'[3]NA Summ'!$J28" +"'[3]BRN Summ'!$J38" +"'[3]CAL Summ'!$J38" +"'[3]NA Summ'!$J38" +"SUM(C15:C35)" +"'[3]BRN Summ'!$J45" +"'[3]CAL Summ'!$J45" +"'[3]NA Summ'!$J45" +"SUM(C36:C40)" +"SUM(C45:C51)" +"C11+C42+C53" +"SUM(C58:C61)" +"C62+C53+C42" +"'[3]BRN Summ'!$J68" +"'[3]CAL Summ'!$J68" +"'[3]NA Summ'!$J68" +"C64-C66" +"""Source: ""&""00 O&M analysis - 0001.xls""" +"'[4]Gl Summ'!$J11" +"'[4]WH Summ'!$J11" +"'[4]WC Summ'!$J11" +"'[4]Gl Summ'!$J21" +"'[4]WH Summ'!$J21" +"'[4]WC Summ'!$J21" +"'[4]Gl Summ'!$J20" +"'[4]WH Summ'!$J20" +"'[4]WC Summ'!$J20" +"'[4]Gl Summ'!$J28" +"'[4]WH Summ'!$J28" +"'[4]WC Summ'!$J28" +"'[4]Gl Summ'!$J31" +"'[4]WH Summ'!$J31" +"'[4]WC Summ'!$J31" +"'[4]Gl Summ'!$J38" +"'[4]WH Summ'!$J38" +"'[4]WC Summ'!$J38" +"SUM(C15:C32)" +"'[4]Gl Summ'!$J45" +"'[4]WH Summ'!$J45" +"'[4]WC Summ'!$J45" +"SUM(C33:C37)" +"SUM(C42:C48)" +"C11+C39+C50" +"SUM(C55:C58)" +"C11+C59+C50+C39" +"'[4]Gl Summ'!$J68" +"'[4]WH Summ'!$J68" +"'[4]WC Summ'!$J68" +"C61-C63" +"'Spark-Spread'!B93" +"'Spark-Spread'!B71" +"'Spark-Spread'!B82" +"SUM(Brownsville!C13,Caledonia!C13,'New Albany'!C13,Gleason!C13,Wheatland!C13,Wilton!C13)" +"SUM(C13:C19)" +"C10-C20" +"Assumptions!$J$9*Summary!$B$28" +"SUM(Brownsville!E25,Caledonia!E25,'New Albany'!E25,Gleason!E25,Wheatland!E25,Wilton!E25)" +"C22" +"Summary!$F$25" +"XNPV(B30,B28:E28,B4:E4)" +"SUM(Brownsville!B32,Caledonia!B32,'New Albany'!B32,Gleason!B32,Wheatland!B32,Wilton!B32)" +"C28+C25" +"XNPV(B38,B36:E36,B4:E4)" +"'Spark-Spread'!B86" +"'Spark-Spread'!B64" +"'Spark-Spread'!B75" +"Assumptions!B35" +"C13*(1+Assumptions!$B$33)" +"C19" +"SUM(C13:C19)" +"'99 Acct Sumry'!C55/1000" +"C10-C20" +"Summary!$B$28*Assumptions!$B$9" +"C22" +"Summary!$F$25" +"XNPV(B30,B28:E28,B$4:E$4)" +"C28+C25" +"'Spark-Spread'!B87" +"'Spark-Spread'!B65" +"'Spark-Spread'!B76" +"Assumptions!C35" +"C13*(1+Assumptions!$B$33)" +"C19" +"SUM(C13:C19)" +"'99 Acct Sumry'!D55/1000" +"C10-C20" +"Summary!$B$28*Assumptions!$C$9" +"C22" +"Summary!$F$25" +"XNPV(B30,B28:E28,B$4:E$4)" +"C28+C25" +"'Spark-Spread'!B88" +"'Spark-Spread'!B66" +"'Spark-Spread'!B77" +"Assumptions!D35" +"C13*(1+Assumptions!$B$33)" +"C19" +"SUM(C13:C19)" +"'99 Acct Sumry'!E55/1000" +"C10-C20" +"Summary!$B$28*Assumptions!$D$9" +"C22" +"Summary!$F$25" +"XNPV(B30,B28:E28,B$4:E$4)" +"C28+C25" +"'Spark-Spread'!B90" +"'Spark-Spread'!B68" +"'Spark-Spread'!B79" +"Assumptions!F35" +"C14*(1+Assumptions!$B$33)" +"C19" +"SUM(C13:C19)" +"'00 Acct Sumry'!C52/1000/7*12" +"C10-C20" +"Summary!$B$28*Assumptions!$F$9" +"C22" +"Summary!$F$25" +"XNPV(B30,B28:E28,B$4:E$4)" +"C28+C25" +"'Spark-Spread'!B91" +"'Spark-Spread'!B69" +"'Spark-Spread'!B80" +"Assumptions!G35" +"C14*(1+Assumptions!$B$33)" +"C19" +"SUM(C13:C19)" +"'00 Acct Sumry'!D52/1000/7*12" +"C10-C20" +"Summary!$B$28*Assumptions!$G$9" +"C22" +"Summary!$F$25" +"XNPV(B30,B28:E28,B$4:E$4)" +"C28+C25" +"'Spark-Spread'!B92" +"'Spark-Spread'!B70" +"'Spark-Spread'!B81" +"Assumptions!H35" +"C14*(1+Assumptions!$B$33)" +"C19" +"SUM(C13:C19)" +"'00 Acct Sumry'!E52/1000/7*12" +"C10-C20" +"Summary!$B$28*Assumptions!$H$9" +"C22" +"Summary!$F$25" +"XNPV(B30,B28:E28,B$4:E$4)" +"C28+C25" +"Summary!C4" +"($C$4-Assumptions!$B$8)/365.25*12" +"($D$4-$C$4)/365.25*12" +"12-D10" +"90%/30*C10/12" +"90%/30-D11" +"90%/30" +"SUM(C11:G11)" +"0.9/30*(($G$4-Assumptions!$B$8)/365.25)" +"B13" +"C15" +"$B$13*C11" +"B13" +"C13-C14" +"($C$4-Assumptions!$C$8)/365.25*12" +"0.9/30*(($G$4-Assumptions!$C$8)/365.25)" +"$B$22*C20" +"($C$4-Assumptions!$D$8)/365.25*12" +"0.9/30*(($G$4-Assumptions!$D$8)/365.25)" +"$B$31*C29" +"IF($D$4>Assumptions!$F$8,(Depreciation!$D$4-Assumptions!$F$8)/30.5,0)" +"7-D37" +"90%/30*E37/12-D38" +"0.9/30*(($G$4-Assumptions!$F$8)/365.25)" +"[2]Gleason!$BT$225/1000" +"$B$40*C38" +"IF($D$4>Assumptions!$G$8,(Depreciation!$D$4-Assumptions!$G$8)/30.5,0)" +"0.9/30*(($G$4-Assumptions!$G$8)/365.25)" +"[2]Wheatland!$BR$200/1000" +"$B$49*C47" +"IF($D$4>Assumptions!$H$8,(Depreciation!$D$4-Assumptions!$H$8)/30.5,0)" +"0.9/30*(($G$4-Assumptions!$H$8)/365.25)" +"[2]Wilton!$BR$200/1000" +"$B$58*C56" +"SUM(B15,B24,B33)" +"SUM(B42,B51,B60)" +"SUM(B64:B65)" +"B13/$B$66" +"B22/B66" +"B31/B66" +"B40/B66" +"B49/B66" +"B58/B66" +"SUM(B70:B75)" +"(2*B10+2*D10)/4" +"C10" +"C10" +"D10" +"C10" +"G10*$A10*G$9/1000" +"A11+10" +"U45" +"U45" +"U46" +"C8/$C$14" +"B33" +"G8/G14" +"(C14-G12)*Allocation!C10" +"E20" +"G9/G14" +"(C14-G12)*Allocation!C15" +"SUM(B8:B9)" +"IS!A50" +"'Amortization of Power Contract'!C54" +"G12/G14" +"'Amortization of Power Contract'!C54" +"C12+C10" +"SUM(F12,F10)" +"SUM(B20:D20)" +"Debt!E98" +"Debt!J98" +"Debt!O98" +"Debt!E99" +"Debt!J99" +"Debt!O99" +"SUMPRODUCT(B25:D25,$B$20:$D$20)/E20" +"SUMPRODUCT(B26:D26,$B$20:$D$20)/E20" +"SUMPRODUCT(B27:D27,$B$20:$D$20)/E20" +"G8" +"G9" +"G8+'Amortization of Power Contract'!C46" +"G9+'Amortization of Power Contract'!C50" +"Debt!D84" +"Debt!D85" +"Debt!G84" +"Debt!G85" +"SUMPRODUCT(Assumptions!C9:E9,Assumptions!C10:E10)/SUM(Assumptions!C9:E9)" +"SUMPRODUCT(Assumptions!G9:I9,Assumptions!G10:I10)/SUM(Assumptions!G9:I9)" +"SUMPRODUCT(Assumptions!C9:I9,Assumptions!C10:I10)/Assumptions!K9" +"SUM(Assumptions!C9:E9)" +"SUM(Assumptions!G9:I9)" +"SUM(D54:E54)" +"CF!V31/Assumptions!K9" +"CF!B33" +"IS!B33" +"IS!B46" +"CF!C17" +"CF!C22" +"SUM(C8:I8)" +"SUMPRODUCT(C10:I10,C9:I9)/K9" +"$C$16" +"C23" +"$C$25" +"C23*C19/1000" +"C24*C11*C8/1000" +"-Brownsville!B57" +"-Caledonia!B57" +"-'New Albany'!B57" +"-Gleason!B57" +"-Wheatland!B57" +"-Wilton!B57" +"Assumptions!$C$16" +"Assumptions!C25" +"D21*(1+'Power Price Assumption'!$C$14)^(D4-1998)" +"D24/12" +"D8" +"G25" +"D34*(1+'Power Price Assumption'!$C$14)^(D4-1998)" +"D8" +"D47*(1+'Power Price Assumption'!$C$14)^(D4-1998)" +"Brownsville!$B$5" +"B5+1" +"SUM(Z5:AS5)-SUM(Z6:AS6)" +"B11+B12" +"E17" +"B24+B25" +"E24+1/3*E25" +"SUM(Caledonia!B9,'New Albany'!B9,Wheatland!B9,Wilton!B9,Brownsville!B9,Gleason!B9)" +"SUM(B10:U10)" +"SUM(Caledonia!W9,'New Albany'!W9,Wheatland!W9,Wilton!W9,Brownsville!W9,Gleason!W9)" +"W10-X10" +"SUM(B10:B19)" +"SUM(B23:B29)" +"B20-B30" +"Depreciation!C58" +"B33-B35" +"Debt!B91" +"Wheatland!B42+'New Albany'!B42+Wilton!B42+Caledonia!B42+Brownsville!B42+Gleason!B42" +"B41+B43+B44" +"PE!D6" +"PE!D9" +"B37" +"D6-10" +"$C$4*D6" +"'Summary Output'!C12" +"D8" +"D7-D8" +"$C$10*D9" +"1-C10" +"$C$11*D9" +"IS!B55" +"$C$14*D10" +"(1-$C17)*D$15" +"C17+5%" +"D$11/D17" +"(D$11+D$8)/D17" +"B5+1" +"IS!B33-IS!B13" +"IS!E33" +"'Summary Output'!$B$19" +"B28" +"C12*$E$97*(C11-B23)/365.25" +"'Summary Output'!B20" +"C12" +"SUM(B19:U19,B26:U26)" +"B14-W14" +"B14" +"$B$14*B18" +"B17*$E$97*(B16-B11)/365.25" +"B17-B19" +"B25*$B$14" +"B24*$E$97*(B23-B16)/365.25" +"C32*$J$97*(C31-B43)/365.25" +"'Summary Output'!C20" +"B38*$B$34" +"B37*$J$97*(B36-B31)/365.25" +"B44*$J$97*(B43-B36)/365.25" +"C52*$O$97*(C51-B63)/365.25" +"'Summary Output'!D20" +"$B$54*B58" +"B57*$O$97*(B56-B51)/365.25" +"B65*$B$54" +"B64*$O$97*(B63-B56)/365.25" +"B54+B34+B14" +"C52+C32+C12" +"B68+B48+B28" +"SUM(B66,B59,B46,B39,B26,B19)" +"SUM(B13,B20,B33,B40,B53,B60,B67,B47,B27)" +"SUM(B75:B76)" +"IF(B77>0.1,B8/B77,"" "")" +"MIN(B79:D79)" +"MIN(E79:U79)" +"AVERAGE(B79:D79)" +"AVERAGE(E79:U79)" +"SUM(B13,B20,B27,B33,B40,B47,B53,B60,B67)" +"'Summary Output'!B25" +"'Summary Output'!C25" +"'Summary Output'!D25" +"E96+E95" +"('Summary Output'!B22-'Summary Output'!$B$19)/365.25" +"('Summary Output'!C22-'Summary Output'!$B$19)/365.25" +"('Summary Output'!D22-'Summary Output'!$B$19)/365.25" +"B109" +"B110" +"B111" +"B14" +"B34" +"B54" +"(B16-$B$11)/365.25" +"(B23-$B$11)/365.25" +"(SUMPRODUCT($B$105:$U$105,B19:U19)+SUMPRODUCT($B$106:$U$106,B26:U26))/E100" +"(SUMPRODUCT($B$105:$U$105,B39:U39)+SUMPRODUCT($B$106:$U$106,B46:U46))/J100" +"(SUMPRODUCT($B$105:$U$105,B59:U59)+SUMPRODUCT($B$106:$U$106,B66:U66))/O100" +"C7+1" +"'Summary Output'!B32" +"IS!B33-IS!B13" +"IS!E33" +"SUM(C10:V10)" +"SUM(Caledonia!W55,'New Albany'!W55,Wheatland!W55,Wilton!W55,Brownsville!W55,Gleason!W55)" +"W10-X10" +"IS!B28" +"SUM(IS!B28:U28)" +"SUM(Brownsville!B57,Caledonia!B57,'New Albany'!B57,Gleason!B57,Wheatland!B57,Wilton!B57)" +"-C12" +"SUM(Caledonia!W57,'New Albany'!W57,Wheatland!W57,Wilton!W57,Brownsville!W57,Gleason!W57)" +"-Debt!B75" +"SUM(Debt!B75:U75)" +"W14+X14" +"SUM(B10:B15)" +"SUM(Caledonia!W60,'New Albany'!W60,Wheatland!W60,Wilton!W60,Brownsville!W60,Gleason!W60)" +"-Tax!B8" +"-Tax!B24" +"SUM(B20,B19,B17)" +"-'Summary Output'!C8" +"B22" +"2*V10" +"SUM(B29:B31)" +"XIRR(B32:V32,B8:V8)" +"D5+1" +"90%/30" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$7+'Amortization of Power Contract'!$C$11" +"B14" +"$B$12*B10" +"B12-B13" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$8+'Amortization of Power Contract'!$C$17" +"$B$20*B18" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$9+'Amortization of Power Contract'!$C$23" +"$B$28*B26" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$12+'Amortization of Power Contract'!$C$29" +"$B$36*B34" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$13+'Amortization of Power Contract'!$C$35" +"$B$44*B42" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$14+'Amortization of Power Contract'!$C$41" +"$B$52*B50" +"SUM(B20,B28,B44,B52,B36,B12)" +"SUM(Z46:Z61)" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$7" +"B70" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$67*B68" +"B67-B69" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$8" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$73*B74" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$9" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$79*B80" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$12" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$85*B86" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$13" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$91*B92" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$14" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$97*B98" +"SUM(B67,B73,B79,B85,B91,B97)" +"SUM(B69,B75,B81,B87,B93,B99)" +"B104" +"SUM(Brownsville!B92,Caledonia!B89,'New Albany'!B89,Gleason!B92,Wheatland!B93,Wilton!B86)" +"B109+B110" +"SUM(Caledonia!B101,'New Albany'!B101,Wheatland!B107,Wilton!B98,Brownsville!B104,Gleason!B104)" +"SUM(B8:U8)" +"SUM(Brownsville!W104,Caledonia!W101,'New Albany'!W101,Gleason!W104,Wheatland!W107,Wilton!W98)" +"W8-X8" +"IS!B41-IS!B13" +"IS!E41" +"SUM(Caledonia!W87,'New Albany'!W87,Wheatland!W91,Wilton!W84,Brownsville!W90,Gleason!W90)" +"IS!B35" +"-Depreciation!C104" +"-B8" +"SUM(Brownsville!W104,Caledonia!W101,'New Albany'!W101,Gleason!W104,Wheatland!W107,Wilton!W98)" +"X15+W15" +"SUM(B12:B15)" +"Assumptions!$K$38" +"B16*B18" +"IF(B19<0,-B19,0)" +"IF(C19<0,-C19+B21-B22,B21-B22)" +"IF(B19<0,0,IF(B21>B19,B19,B21))" +"IF(B19<0,0,(B19-B22))" +"SUM(Brownsville!W63,Caledonia!W63,'New Albany'!W63,Gleason!W63,Wheatland!W63,Wilton!W63)" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!D27*12*Assumptions!$C$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!C19*Assumptions!C17/1000*(1+Assumptions!$C$25)" +"B10*(1+Assumptions!$C$25)" +"Assumptions!$C$18*Assumptions!$C$11*Assumptions!$C$8/1000*(1+Assumptions!$C$25)" +"'Amortization of Power Contract'!$C$11/3" +"'Power Price Assumption'!G27*Assumptions!$C$9*12" +"1/3*Assumptions!$C$18*Assumptions!$C$11*Assumptions!$C$8/1000*(1+Assumptions!$C$25)^(E5-2000)+Assumptions!$C$19*Assumptions!$C$17*(1+Assumptions!$C$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B28))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E28))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!C28*(1+Assumptions!$C$25)" +"Assumptions!$C$29*(1+Assumptions!$C$25)" +"Assumptions!$C$19*Assumptions!$C$23*(1+Assumptions!$C$25)^(E5-2000)/1000" +"Assumptions!$C$24*Assumptions!$C$11*Assumptions!$C$8/1000*(1+Assumptions!$C$25)" +"T27" +"B85" +"SUM(B22:B28)" +"B19-B29" +"Depreciation!C13" +"B32-B34" +"IS!B39*Allocation!$E$7" +"B40*-Assumptions!$C$39" +"(B40+B42)*-Assumptions!$C$38" +"SUM(B40:B43)" +"B32-B12" +"E32" +"B27" +"-B56" +"-Debt!B77*Allocation!$E$7" +"-B104" +"-Allocation!$E$7*Tax!B24" +"B60+B63+B62" +"Depreciation!C14" +"'Summary Output'!$C$8*Allocation!$C$7" +"B45-B65-B12*(Assumptions!$C$39+(1-Assumptions!$C$39)*Assumptions!$C$38)" +"C45-C65-C12*(Assumptions!$C$39+(1-Assumptions!$C$39)*Assumptions!$C$38)+B79" +"E45-E65+D79" +"Debt!B73*Allocation!$E$7" +"SUM(B78:B80)" +"MAX(B81,B77)" +"Assumptions!$C$42" +"Assumptions!$C$43" +"B40-B12" +"E40" +"B34" +"-Depreciation!C69" +"Assumptions!$C$39" +"B93*B95" +"B102" +"IF(B69>2020,0,IF(B96<0,-B96,0))" +"IF(L99>(SUM(M101:S101)+SUM(L100:S100))*-1,L99-(SUM(L101:S101)+SUM(L100:S100))*-1,0)" +"IF(B96<0,0,IF(B98>B96,-B96,-B98))" +"SUM(B98:B101)" +"IF(B96<0,0,B96+B101)" +"Brownsville!$B$5" +"Brownsville!C5" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!D27*12*Assumptions!$D$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!D19*Assumptions!D17/1000*(1+Assumptions!$D$25)" +"B10*(1+Assumptions!$D$25)" +"Assumptions!$D$18*Assumptions!$D$11*Assumptions!$D$8/1000*(1+Assumptions!$D$25)" +"'Amortization of Power Contract'!$C$17/3" +"'Power Price Assumption'!G27*Assumptions!$D$9*12" +"1/3*Assumptions!$D$18*Assumptions!$D$11*Assumptions!$D$8/1000*(1+Assumptions!$D$25)^(E5-2000)+Assumptions!$D$19*Assumptions!$D$17*(1+Assumptions!$D$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B28))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E28))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!D28*(1+Assumptions!$D$25)" +"Assumptions!$D$29*(1+Assumptions!$D$25)" +"Assumptions!$D$19*Assumptions!$D$23*(1+Assumptions!$D$25)^(E5-2000)/1000" +"Assumptions!$D$24*Assumptions!$D$11*Assumptions!$D$8/1000*(1+Assumptions!$D$25)" +"T27" +"B82" +"SUM(B22:B28)" +"B19-B29" +"Depreciation!C21" +"B32-B34" +"IS!B39*Allocation!$E$8" +"B40*-Assumptions!$D$39" +"(B40+B42)*-Assumptions!$D$38" +"SUM(B40:B43)" +"B53+1" +"B32-B12" +"E32" +"B27" +"-B56" +"-Debt!B77*Allocation!$E$8" +"-B101" +"-Allocation!$E$8*Tax!B24" +"B60+B63+B62" +"Allocation!$C$8*'Summary Output'!$C$8" +"B45-B65-B12*(Assumptions!$D$39+(1-Assumptions!$D$39)*Assumptions!$D$38)" +"C45-C65-C12*(Assumptions!$D$39+(1-Assumptions!$D$39)*Assumptions!$D$38)+B78" +"E45-E65+D78" +"Debt!B73*Allocation!$E$8" +"SUM(B77:B79)" +"Assumptions!$D$42" +"Assumptions!$D$43" +"B40-B12" +"E40" +"B34" +"-Depreciation!C75" +"Assumptions!$D$39" +"B90*B92" +"B99" +"IF(B69>2020,0,IF(B93<0,-B93,0))" +"IF(L96>(SUM(M98:S98)+SUM(L97:S97))*-1,L96-(SUM(L98:S98)+SUM(L97:S97))*-1,0)" +"IF(B93<0,0,IF(B95>B93,-B93,-B95))" +"SUM(B95:B98)" +"IF(B93<0,0,B93+B98)" +"Brownsville!B5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!D27*12*Assumptions!$E$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!E19*Assumptions!E17/1000*(1+Assumptions!$E$25)" +"B10*(1+Assumptions!$E$25)" +"Assumptions!$E$18*Assumptions!$E$11*Assumptions!$E$8/1000*(1+Assumptions!$E$25)" +"'Amortization of Power Contract'!$C$23/3" +"'Power Price Assumption'!G27*Assumptions!$E$9*12" +"1/3*Assumptions!$E$18*Assumptions!$E$11*Assumptions!$E$8/1000*(1+Assumptions!$E$25)^(E5-2000)+Assumptions!$E$19*Assumptions!$E$17*(1+Assumptions!$E$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B28))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E28))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!E28*(1+Assumptions!$E$25)" +"Assumptions!$E$29*(1+Assumptions!$E$25)" +"Assumptions!$E$19*Assumptions!$E$23*(1+Assumptions!$E$25)^(E5-2000)/1000" +"Assumptions!$E$24*Assumptions!$E$11*Assumptions!$E$8/1000*(1+Assumptions!$E$25)" +"T27" +"B82" +"SUM(B22:B28)" +"B19-B29" +"Depreciation!C29" +"B32-B34" +"IS!B39*Allocation!$E$9" +"B40*-Assumptions!$E$39" +"(B40+B42)*-Assumptions!$E$38" +"SUM(B40:B43)" +"B32-B12" +"E32" +"B27" +"-B56" +"-Debt!B77*Allocation!$E$9" +"-B101" +"-Allocation!$E$9*Tax!B24" +"B60+B63+B62" +"Allocation!$C$9*'Summary Output'!$C$8" +"B45-B65-B12*(Assumptions!$E$39+(1-Assumptions!$E$39)*Assumptions!$E$38)" +"C45-C65-C12*(Assumptions!$E$39+(1-Assumptions!$E$39)*Assumptions!$E$38)+B78" +"E45-E65+D78" +"Debt!B73*Allocation!$E$9" +"SUM(B77:B79)" +"Assumptions!$E$42" +"Assumptions!$E$43" +"B40-B12" +"E40" +"B34" +"-Depreciation!C81" +"Assumptions!$E$39" +"B90*B92" +"B99" +"IF(B69>2020,0,IF(B93<0,-B93,0))" +"IF(L96>(SUM(M98:S98)+SUM(L97:S97))*-1,L96-(SUM(L98:S98)+SUM(L97:S97))*-1,0)" +"IF(B93<0,0,IF(B95>B93,-B93,-B95))" +"SUM(B95:B98)" +"IF(B93<0,0,B93+B98)" +"Brownsville!$B$5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!D27*12*Assumptions!$G$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!G19*Assumptions!G17/1000*(1+Assumptions!$G$25)" +"B10*(1+Assumptions!$G$25)" +"Assumptions!$G$18*Assumptions!$G$11*Assumptions!$G$8/1000*(1+Assumptions!$G$25)" +"'Amortization of Power Contract'!$C$29/3" +"'Power Price Assumption'!G27*Assumptions!$G$9*12" +"1/3*Assumptions!$G$18*Assumptions!$G$11*Assumptions!$G$8/1000*(1+Assumptions!$G$25)^(E5-2000)+Assumptions!$G$19*Assumptions!$G$17*(1+Assumptions!$G$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B28))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E28))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!G28*(1+Assumptions!$G$25)" +"Assumptions!$G$29*(1+Assumptions!$G$25)" +"Assumptions!$G$19*Assumptions!$G$23*(1+Assumptions!$G$25)^(E5-2000)/1000" +"Assumptions!$G$24*Assumptions!$G$11*Assumptions!$G$8/1000*(1+Assumptions!$G$25)" +"B85" +"SUM(B22:B28)" +"B19-B29" +"Depreciation!C37" +"B32-B34" +"IS!B39*Allocation!$E$12" +"B40*-Assumptions!$G$39" +"(B40+B42)*-Assumptions!$G$38" +"SUM(B40:B43)" +"B32-B12" +"E32" +"B27" +"-B56" +"-Debt!B77*Allocation!$E$12" +"-B104" +"-Allocation!$E$12*Tax!B24" +"B60+B63+B62" +"Depreciation!C38" +"Allocation!$C$12*'Summary Output'!$C$8" +"B45-B65-B12*(Assumptions!$G$39+(1-Assumptions!$G$39)*Assumptions!$G$38)" +"C45-C65-C12*(Assumptions!$G$39+(1-Assumptions!$G$39)*Assumptions!$G$38)+B79" +"E45-E65+D79" +"Debt!B73*Allocation!$E$12" +"SUM(B78:B80)" +"MAX(B81,B77)" +"Assumptions!$G$42" +"Assumptions!$G$43" +"B40-B12" +"E40" +"B34" +"-Depreciation!C87" +"Assumptions!$G$39" +"B93*B95" +"B102" +"IF(B69>2020,0,IF(B96<0,-B96,0))" +"IF(L99>(SUM(M101:S101)+SUM(L100:S100))*-1,L99-(SUM(L101:S101)+SUM(L100:S100))*-1,0)" +"IF(B96<0,0,IF(B98>B96,-B96,-B98))" +"SUM(B98:B101)" +"IF(B96<0,0,B96+B101)" +"Brownsville!$B$5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!D40*12*Assumptions!$H$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!H19*Assumptions!H17/1000*(1+Assumptions!$H$25)" +"B10*(1+Assumptions!$H$25)" +"Assumptions!$H$18*Assumptions!$H$11*Assumptions!$H$8/1000*(1+Assumptions!$H$25)" +"'Amortization of Power Contract'!$C$35/3" +"'Power Price Assumption'!G40*Assumptions!$H$9*12" +"1/3*Assumptions!$H$18*Assumptions!$H$11*Assumptions!$H$8/1000*(1+Assumptions!$H$25)^(E5-2000)+Assumptions!$H$19*Assumptions!$H$17*(1+Assumptions!$H$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B28))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E28))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!H28*(1+Assumptions!$H$25)" +"Assumptions!$H$29*(1+Assumptions!$H$25)" +"Assumptions!$H$19*Assumptions!$H$23*(1+Assumptions!$H$25)^(E5-2000)/1000" +"Assumptions!$H$24*Assumptions!$H$11*Assumptions!$H$8/1000*(1+Assumptions!$H$25)" +"SUM(B22:B28)" +"B19-B29" +"Depreciation!C45" +"B32-B34" +"IS!B39*Allocation!$E$13" +"B40*-Assumptions!$H$39" +"(B40+B42)*-Assumptions!$H$38" +"SUM(B40:B43)" +"B32-B12" +"E32" +"B27" +"-B56" +"-Debt!B77*Allocation!$E$13" +"-B107" +"-Allocation!$E$13*Tax!B24" +"B60+B63+B62" +"B40-B12" +"E40" +"Assumptions!$H$40" +"B77*B78" +"B19-B12" +"E19" +"Assumptions!$H$41" +"MAX(B84,B79)" +"B40-B12" +"E40" +"B34" +"-Depreciation!C93" +"SUM(B91:B93)" +"Assumptions!$H$39" +"B94*B96" +"B103" +"IF(B69>2020,0,IF(B97<0,-B97,0))" +"IF(L100>(SUM(M102:S102)+SUM(L101:S101))*-1,L100-(SUM(L102:S102)+SUM(L101:S101))*-1,0)" +"IF(B97<0,0,IF(B99>B97,-B97,-B99))" +"SUM(B99:B102)" +"IF(B97<0,0,B97+B102)" +"B86+B105" +"Brownsville!$B$5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!D53*12*Assumptions!$I$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!I19*Assumptions!I17/1000*(1+Assumptions!$I$25)" +"B10*(1+Assumptions!$I$25)" +"Assumptions!$I$18*Assumptions!$I$11*Assumptions!$I$8/1000*(1+Assumptions!$I$25)" +"'Amortization of Power Contract'!$C$41/3" +"'Power Price Assumption'!G53*Assumptions!$I$9*12" +"1/3*Assumptions!$I$18*Assumptions!$I$11*Assumptions!$I$8/1000*(1+Assumptions!$I$25)^(E5-2000)+Assumptions!$I$19*Assumptions!$I$17*(1+Assumptions!$I$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B28))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E28))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!I28*(1+Assumptions!$I$25)" +"Assumptions!$I$29*(1+Assumptions!$I$25)" +"Assumptions!$I$19*Assumptions!$I$23*(1+Assumptions!$I$25)^(E5-2000)/1000" +"Assumptions!$I$24*Assumptions!$I$11*Assumptions!$I$8/1000*(1+Assumptions!$I$25)" +"B79" +"SUM(B22:B28)" +"B19-B29" +"Depreciation!C53" +"B32-B34" +"IS!B39*Allocation!$E$14" +"B40*-Assumptions!$I$39" +"(B40+B42)*-Assumptions!$I$38" +"SUM(B40:B43)" +"B32-B12" +"E32" +"B27" +"-B56" +"-Debt!B77*Allocation!$E$14" +"-B98" +"-Allocation!$E$14*Tax!B24" +"B60+B63+B62" +"Allocation!$C$14*'Summary Output'!$C$8" +"Assumptions!I42" +"Assumptions!$I$43" +"B77*B78" +"B40-B12" +"E40" +"B34" +"-Depreciation!C99" +"SUM(B84:B86)" +"Assumptions!$I$39" +"B87*B89" +"B96" +"IF(B69>2020,0,IF(B90<0,-B90,0))" +"IF(L93>(SUM(M95:S95)+SUM(L94:S94))*-1,L93-(SUM(L95:S95)+SUM(L94:S94))*-1,0)" +"IF(B90<0,0,IF(B92>B90,-B90,-B92))" +"SUM(B92:B95)" +"IF(B90<0,0,B90+B95)" +"'Power Price Assumption'!D25-4" +"Assumptions!$C$9" +"D8*D9*12" +"'Summary Output'!$E$27" +"XNPV(B11,C10:F10,C4:F4)" +"D8" +"Assumptions!$D$9" +"XNPV(B17,C16:F16,C4:F4)" +"D8" +"Assumptions!$E$9" +"XNPV(B23,C22:F22,$C$4:$F$4)" +"D8" +"Assumptions!$G$9" +"'Power Price Assumption'!D38-4" +"Assumptions!$H$9" +"'Power Price Assumption'!D51-4" +"Assumptions!$I$9" +"SUM(C10,C16,C22)" +"SUM(C28,C34,C40)" +"SUM(C40,C34,C28,C22,C16,C10)" +"SUM(C7:C9)" +"SUM(C10,C15)" +"E15+E10" +"C8/$C$14" +"B33" +"G8/G14" +"(C14-G12)*Allocation!C10" +"E20" +"G9/G14" +"(C14-G12)*Allocation!C15" +"SUM(B8:B9)" +"IS!A50" +"'Amortization of Power Contract'!C54" +"G12/G14" +"'Amortization of Power Contract'!C54" +"C12+C10" +"SUM(F12,F10)" +"SUM(B20:D20)" +"Debt!E98" +"Debt!J98" +"Debt!O98" +"Debt!E99" +"Debt!J99" +"Debt!O99" +"SUMPRODUCT(B25:D25,$B$20:$D$20)/E20" +"SUMPRODUCT(B26:D26,$B$20:$D$20)/E20" +"SUMPRODUCT(B27:D27,$B$20:$D$20)/E20" +"G8" +"G9" +"G8+'Amortization of Power Contract'!C46" +"G9+'Amortization of Power Contract'!C50" +"Debt!D84" +"Debt!D85" +"Debt!G84" +"Debt!G85" +"SUMPRODUCT(Assumptions!C9:E9,Assumptions!C10:E10)/SUM(Assumptions!C9:E9)" +"SUMPRODUCT(Assumptions!G9:I9,Assumptions!G10:I10)/SUM(Assumptions!G9:I9)" +"SUMPRODUCT(Assumptions!C9:I9,Assumptions!C10:I10)/Assumptions!K9" +"SUM(Assumptions!C9:E9)" +"SUM(Assumptions!G9:I9)" +"SUM(D54:E54)" +"CF!V31/Assumptions!K9" +"CF!B33" +"IS!B33" +"IS!B46" +"CF!C17" +"CF!C22" +"SUM(C8:I8)" +"SUMPRODUCT(C10:I10,C9:I9)/K9" +"$C$16" +"C23" +"$C$25" +"C23*C19/1000" +"C24*C11*C8/1000" +"-Brownsville!B57" +"-Caledonia!B57" +"-'New Albany'!B57" +"-Gleason!B57" +"-Wheatland!B57" +"-Wilton!B57" +"Assumptions!$C$16" +"Assumptions!C25" +"D21*(1+'Power Price Assumption'!$C$14)^(D4-1998)" +"D24/12" +"D8" +"G25" +"D34*(1+'Power Price Assumption'!$C$14)^(D4-1998)" +"D8" +"D47*(1+'Power Price Assumption'!$C$14)^(D4-1998)" +"Brownsville!$B$5" +"B5+1" +"SUM(Z5:AS5)-SUM(Z6:AS6)" +"B11+B12" +"E17" +"B24+B25" +"E24+1/3*E25" +"SUM(Caledonia!B9,'New Albany'!B9,Wheatland!B9,Wilton!B9,Brownsville!B9,Gleason!B9)" +"SUM(B10:U10)" +"SUM(Caledonia!W9,'New Albany'!W9,Wheatland!W9,Wilton!W9,Brownsville!W9,Gleason!W9)" +"W10-X10" +"SUM(B10:B19)" +"SUM(B23:B29)" +"B20-B30" +"Depreciation!C58" +"B33-B35" +"Debt!B91" +"Wheatland!B42+'New Albany'!B42+Wilton!B42+Caledonia!B42+Brownsville!B42+Gleason!B42" +"B41+B43+B44" +"PE!D6" +"PE!D9" +"B37" +"D6-10" +"$C$4*D6" +"'Summary Output'!C12" +"D8" +"D7-D8" +"$C$10*D9" +"1-C10" +"$C$11*D9" +"IS!B55" +"$C$14*D10" +"(1-$C17)*D$15" +"C17+5%" +"D$11/D17" +"(D$11+D$8)/D17" +"B5+1" +"IS!B33-IS!B13" +"IS!E33" +"'Summary Output'!$B$19" +"B28" +"C12*$E$97*(C11-B23)/365.25" +"'Summary Output'!B20" +"C12" +"SUM(B19:U19,B26:U26)" +"B14-W14" +"B14" +"$B$14*B18" +"B17*$E$97*(B16-B11)/365.25" +"B17-B19" +"B25*$B$14" +"B24*$E$97*(B23-B16)/365.25" +"C32*$J$97*(C31-B43)/365.25" +"'Summary Output'!C20" +"B38*$B$34" +"B37*$J$97*(B36-B31)/365.25" +"B44*$J$97*(B43-B36)/365.25" +"C52*$O$97*(C51-B63)/365.25" +"'Summary Output'!D20" +"$B$54*B58" +"B57*$O$97*(B56-B51)/365.25" +"B65*$B$54" +"B64*$O$97*(B63-B56)/365.25" +"B54+B34+B14" +"C52+C32+C12" +"B68+B48+B28" +"SUM(B66,B59,B46,B39,B26,B19)" +"SUM(B13,B20,B33,B40,B53,B60,B67,B47,B27)" +"SUM(B75:B76)" +"IF(B77>0.1,B8/B77,"" "")" +"MIN(B79:D79)" +"MIN(E79:U79)" +"AVERAGE(B79:D79)" +"AVERAGE(E79:U79)" +"SUM(B13,B20,B27,B33,B40,B47,B53,B60,B67)" +"'Summary Output'!B25" +"'Summary Output'!C25" +"'Summary Output'!D25" +"E96+E95" +"('Summary Output'!B22-'Summary Output'!$B$19)/365.25" +"('Summary Output'!C22-'Summary Output'!$B$19)/365.25" +"('Summary Output'!D22-'Summary Output'!$B$19)/365.25" +"B109" +"B110" +"B111" +"B14" +"B34" +"B54" +"(B16-$B$11)/365.25" +"(B23-$B$11)/365.25" +"(SUMPRODUCT($B$105:$U$105,B19:U19)+SUMPRODUCT($B$106:$U$106,B26:U26))/E100" +"(SUMPRODUCT($B$105:$U$105,B39:U39)+SUMPRODUCT($B$106:$U$106,B46:U46))/J100" +"(SUMPRODUCT($B$105:$U$105,B59:U59)+SUMPRODUCT($B$106:$U$106,B66:U66))/O100" +"C7+1" +"'Summary Output'!B32" +"IS!B33-IS!B13" +"IS!E33" +"SUM(C10:V10)" +"SUM(Caledonia!W55,'New Albany'!W55,Wheatland!W55,Wilton!W55,Brownsville!W55,Gleason!W55)" +"W10-X10" +"IS!B28" +"SUM(IS!B28:U28)" +"SUM(Brownsville!B57,Caledonia!B57,'New Albany'!B57,Gleason!B57,Wheatland!B57,Wilton!B57)" +"-C12" +"SUM(Caledonia!W57,'New Albany'!W57,Wheatland!W57,Wilton!W57,Brownsville!W57,Gleason!W57)" +"-Debt!B75" +"SUM(Debt!B75:U75)" +"W14+X14" +"SUM(B10:B15)" +"SUM(Caledonia!W60,'New Albany'!W60,Wheatland!W60,Wilton!W60,Brownsville!W60,Gleason!W60)" +"-Tax!B8" +"-Tax!B24" +"SUM(B20,B19,B17)" +"-'Summary Output'!C8" +"B22" +"2*V10" +"SUM(B29:B31)" +"XIRR(B32:V32,B8:V8)" +"D5+1" +"90%/30" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$7+'Amortization of Power Contract'!$C$11" +"B14" +"$B$12*B10" +"B12-B13" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$8+'Amortization of Power Contract'!$C$17" +"$B$20*B18" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$9+'Amortization of Power Contract'!$C$23" +"$B$28*B26" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$12+'Amortization of Power Contract'!$C$29" +"$B$36*B34" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$13+'Amortization of Power Contract'!$C$35" +"$B$44*B42" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$14+'Amortization of Power Contract'!$C$41" +"$B$52*B50" +"SUM(B20,B28,B44,B52,B36,B12)" +"SUM(Z46:Z61)" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$7" +"B70" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$67*B68" +"B67-B69" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$8" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$73*B74" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$9" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$79*B80" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$12" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$85*B86" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$13" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$91*B92" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$14" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$97*B98" +"SUM(B67,B73,B79,B85,B91,B97)" +"SUM(B69,B75,B81,B87,B93,B99)" +"B104" +"SUM(Brownsville!B92,Caledonia!B89,'New Albany'!B89,Gleason!B92,Wheatland!B93,Wilton!B86)" +"B109+B110" +"SUM(Caledonia!B101,'New Albany'!B101,Wheatland!B107,Wilton!B98,Brownsville!B104,Gleason!B104)" +"SUM(B8:U8)" +"SUM(Brownsville!W104,Caledonia!W101,'New Albany'!W101,Gleason!W104,Wheatland!W107,Wilton!W98)" +"W8-X8" +"IS!B41-IS!B13" +"IS!E41" +"SUM(Caledonia!W87,'New Albany'!W87,Wheatland!W91,Wilton!W84,Brownsville!W90,Gleason!W90)" +"IS!B35" +"-Depreciation!C104" +"-B8" +"SUM(Brownsville!W104,Caledonia!W101,'New Albany'!W101,Gleason!W104,Wheatland!W107,Wilton!W98)" +"X15+W15" +"SUM(B12:B15)" +"Assumptions!$K$38" +"B16*B18" +"IF(B19<0,-B19,0)" +"IF(C19<0,-C19+B21-B22,B21-B22)" +"IF(B19<0,0,IF(B21>B19,B19,B21))" +"IF(B19<0,0,(B19-B22))" +"SUM(Brownsville!W63,Caledonia!W63,'New Albany'!W63,Gleason!W63,Wheatland!W63,Wilton!W63)" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!D27*12*Assumptions!$C$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!C19*Assumptions!C17/1000*(1+Assumptions!$C$25)" +"B10*(1+Assumptions!$C$25)" +"Assumptions!$C$18*Assumptions!$C$11*Assumptions!$C$8/1000*(1+Assumptions!$C$25)" +"'Amortization of Power Contract'!$C$11/3" +"'Power Price Assumption'!G27*Assumptions!$C$9*12" +"1/3*Assumptions!$C$18*Assumptions!$C$11*Assumptions!$C$8/1000*(1+Assumptions!$C$25)^(E5-2000)+Assumptions!$C$19*Assumptions!$C$17*(1+Assumptions!$C$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B28))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E28))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!C28*(1+Assumptions!$C$25)" +"Assumptions!$C$29*(1+Assumptions!$C$25)" +"Assumptions!$C$19*Assumptions!$C$23*(1+Assumptions!$C$25)^(E5-2000)/1000" +"Assumptions!$C$24*Assumptions!$C$11*Assumptions!$C$8/1000*(1+Assumptions!$C$25)" +"T27" +"B85" +"SUM(B22:B28)" +"B19-B29" +"Depreciation!C13" +"B32-B34" +"IS!B39*Allocation!$E$7" +"B40*-Assumptions!$C$39" +"(B40+B42)*-Assumptions!$C$38" +"SUM(B40:B43)" +"B32-B12" +"E32" +"B27" +"-B56" +"-Debt!B77*Allocation!$E$7" +"-B104" +"-Allocation!$E$7*Tax!B24" +"B60+B63+B62" +"Depreciation!C14" +"'Summary Output'!$C$8*Allocation!$C$7" +"B45-B65-B12*(Assumptions!$C$39+(1-Assumptions!$C$39)*Assumptions!$C$38)" +"C45-C65-C12*(Assumptions!$C$39+(1-Assumptions!$C$39)*Assumptions!$C$38)+B79" +"E45-E65+D79" +"Debt!B73*Allocation!$E$7" +"SUM(B78:B80)" +"MAX(B81,B77)" +"Assumptions!$C$42" +"Assumptions!$C$43" +"B40-B12" +"E40" +"B34" +"-Depreciation!C69" +"Assumptions!$C$39" +"B93*B95" +"B102" +"IF(B69>2020,0,IF(B96<0,-B96,0))" +"IF(L99>(SUM(M101:S101)+SUM(L100:S100))*-1,L99-(SUM(L101:S101)+SUM(L100:S100))*-1,0)" +"IF(B96<0,0,IF(B98>B96,-B96,-B98))" +"SUM(B98:B101)" +"IF(B96<0,0,B96+B101)" +"Brownsville!$B$5" +"Brownsville!C5" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!D27*12*Assumptions!$D$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!D19*Assumptions!D17/1000*(1+Assumptions!$D$25)" +"B10*(1+Assumptions!$D$25)" +"Assumptions!$D$18*Assumptions!$D$11*Assumptions!$D$8/1000*(1+Assumptions!$D$25)" +"'Amortization of Power Contract'!$C$17/3" +"'Power Price Assumption'!G27*Assumptions!$D$9*12" +"1/3*Assumptions!$D$18*Assumptions!$D$11*Assumptions!$D$8/1000*(1+Assumptions!$D$25)^(E5-2000)+Assumptions!$D$19*Assumptions!$D$17*(1+Assumptions!$D$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B28))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E28))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!D28*(1+Assumptions!$D$25)" +"Assumptions!$D$29*(1+Assumptions!$D$25)" +"Assumptions!$D$19*Assumptions!$D$23*(1+Assumptions!$D$25)^(E5-2000)/1000" +"Assumptions!$D$24*Assumptions!$D$11*Assumptions!$D$8/1000*(1+Assumptions!$D$25)" +"T27" +"B82" +"SUM(B22:B28)" +"B19-B29" +"Depreciation!C21" +"B32-B34" +"IS!B39*Allocation!$E$8" +"B40*-Assumptions!$D$39" +"(B40+B42)*-Assumptions!$D$38" +"SUM(B40:B43)" +"B53+1" +"B32-B12" +"E32" +"B27" +"-B56" +"-Debt!B77*Allocation!$E$8" +"-B101" +"-Allocation!$E$8*Tax!B24" +"B60+B63+B62" +"Allocation!$C$8*'Summary Output'!$C$8" +"B45-B65-B12*(Assumptions!$D$39+(1-Assumptions!$D$39)*Assumptions!$D$38)" +"C45-C65-C12*(Assumptions!$D$39+(1-Assumptions!$D$39)*Assumptions!$D$38)+B78" +"E45-E65+D78" +"Debt!B73*Allocation!$E$8" +"SUM(B77:B79)" +"Assumptions!$D$42" +"Assumptions!$D$43" +"B40-B12" +"E40" +"B34" +"-Depreciation!C75" +"Assumptions!$D$39" +"B90*B92" +"B99" +"IF(B69>2020,0,IF(B93<0,-B93,0))" +"IF(L96>(SUM(M98:S98)+SUM(L97:S97))*-1,L96-(SUM(L98:S98)+SUM(L97:S97))*-1,0)" +"IF(B93<0,0,IF(B95>B93,-B93,-B95))" +"SUM(B95:B98)" +"IF(B93<0,0,B93+B98)" +"Brownsville!B5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!D27*12*Assumptions!$E$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!E19*Assumptions!E17/1000*(1+Assumptions!$E$25)" +"B10*(1+Assumptions!$E$25)" +"Assumptions!$E$18*Assumptions!$E$11*Assumptions!$E$8/1000*(1+Assumptions!$E$25)" +"'Amortization of Power Contract'!$C$23/3" +"'Power Price Assumption'!G27*Assumptions!$E$9*12" +"1/3*Assumptions!$E$18*Assumptions!$E$11*Assumptions!$E$8/1000*(1+Assumptions!$E$25)^(E5-2000)+Assumptions!$E$19*Assumptions!$E$17*(1+Assumptions!$E$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B28))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E28))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!E28*(1+Assumptions!$E$25)" +"Assumptions!$E$29*(1+Assumptions!$E$25)" +"Assumptions!$E$19*Assumptions!$E$23*(1+Assumptions!$E$25)^(E5-2000)/1000" +"Assumptions!$E$24*Assumptions!$E$11*Assumptions!$E$8/1000*(1+Assumptions!$E$25)" +"T27" +"B82" +"SUM(B22:B28)" +"B19-B29" +"Depreciation!C29" +"B32-B34" +"IS!B39*Allocation!$E$9" +"B40*-Assumptions!$E$39" +"(B40+B42)*-Assumptions!$E$38" +"SUM(B40:B43)" +"B32-B12" +"E32" +"B27" +"-B56" +"-Debt!B77*Allocation!$E$9" +"-B101" +"-Allocation!$E$9*Tax!B24" +"B60+B63+B62" +"Allocation!$C$9*'Summary Output'!$C$8" +"B45-B65-B12*(Assumptions!$E$39+(1-Assumptions!$E$39)*Assumptions!$E$38)" +"C45-C65-C12*(Assumptions!$E$39+(1-Assumptions!$E$39)*Assumptions!$E$38)+B78" +"E45-E65+D78" +"Debt!B73*Allocation!$E$9" +"SUM(B77:B79)" +"Assumptions!$E$42" +"Assumptions!$E$43" +"B40-B12" +"E40" +"B34" +"-Depreciation!C81" +"Assumptions!$E$39" +"B90*B92" +"B99" +"IF(B69>2020,0,IF(B93<0,-B93,0))" +"IF(L96>(SUM(M98:S98)+SUM(L97:S97))*-1,L96-(SUM(L98:S98)+SUM(L97:S97))*-1,0)" +"IF(B93<0,0,IF(B95>B93,-B93,-B95))" +"SUM(B95:B98)" +"IF(B93<0,0,B93+B98)" +"Brownsville!$B$5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!D27*12*Assumptions!$G$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!G19*Assumptions!G17/1000*(1+Assumptions!$G$25)" +"B10*(1+Assumptions!$G$25)" +"Assumptions!$G$18*Assumptions!$G$11*Assumptions!$G$8/1000*(1+Assumptions!$G$25)" +"'Amortization of Power Contract'!$C$29/3" +"'Power Price Assumption'!G27*Assumptions!$G$9*12" +"1/3*Assumptions!$G$18*Assumptions!$G$11*Assumptions!$G$8/1000*(1+Assumptions!$G$25)^(E5-2000)+Assumptions!$G$19*Assumptions!$G$17*(1+Assumptions!$G$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B28))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E28))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!G28*(1+Assumptions!$G$25)" +"Assumptions!$G$29*(1+Assumptions!$G$25)" +"Assumptions!$G$19*Assumptions!$G$23*(1+Assumptions!$G$25)^(E5-2000)/1000" +"Assumptions!$G$24*Assumptions!$G$11*Assumptions!$G$8/1000*(1+Assumptions!$G$25)" +"B85" +"SUM(B22:B28)" +"B19-B29" +"Depreciation!C37" +"B32-B34" +"IS!B39*Allocation!$E$12" +"B40*-Assumptions!$G$39" +"(B40+B42)*-Assumptions!$G$38" +"SUM(B40:B43)" +"B32-B12" +"E32" +"B27" +"-B56" +"-Debt!B77*Allocation!$E$12" +"-B104" +"-Allocation!$E$12*Tax!B24" +"B60+B63+B62" +"Depreciation!C38" +"Allocation!$C$12*'Summary Output'!$C$8" +"B45-B65-B12*(Assumptions!$G$39+(1-Assumptions!$G$39)*Assumptions!$G$38)" +"C45-C65-C12*(Assumptions!$G$39+(1-Assumptions!$G$39)*Assumptions!$G$38)+B79" +"E45-E65+D79" +"Debt!B73*Allocation!$E$12" +"SUM(B78:B80)" +"MAX(B81,B77)" +"Assumptions!$G$42" +"Assumptions!$G$43" +"B40-B12" +"E40" +"B34" +"-Depreciation!C87" +"Assumptions!$G$39" +"B93*B95" +"B102" +"IF(B69>2020,0,IF(B96<0,-B96,0))" +"IF(L99>(SUM(M101:S101)+SUM(L100:S100))*-1,L99-(SUM(L101:S101)+SUM(L100:S100))*-1,0)" +"IF(B96<0,0,IF(B98>B96,-B96,-B98))" +"SUM(B98:B101)" +"IF(B96<0,0,B96+B101)" +"Brownsville!$B$5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!D40*12*Assumptions!$H$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!H19*Assumptions!H17/1000*(1+Assumptions!$H$25)" +"B10*(1+Assumptions!$H$25)" +"Assumptions!$H$18*Assumptions!$H$11*Assumptions!$H$8/1000*(1+Assumptions!$H$25)" +"'Amortization of Power Contract'!$C$35/3" +"'Power Price Assumption'!G40*Assumptions!$H$9*12" +"1/3*Assumptions!$H$18*Assumptions!$H$11*Assumptions!$H$8/1000*(1+Assumptions!$H$25)^(E5-2000)+Assumptions!$H$19*Assumptions!$H$17*(1+Assumptions!$H$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B28))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E28))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!H28*(1+Assumptions!$H$25)" +"Assumptions!$H$29*(1+Assumptions!$H$25)" +"Assumptions!$H$19*Assumptions!$H$23*(1+Assumptions!$H$25)^(E5-2000)/1000" +"Assumptions!$H$24*Assumptions!$H$11*Assumptions!$H$8/1000*(1+Assumptions!$H$25)" +"SUM(B22:B28)" +"B19-B29" +"Depreciation!C45" +"B32-B34" +"IS!B39*Allocation!$E$13" +"B40*-Assumptions!$H$39" +"(B40+B42)*-Assumptions!$H$38" +"SUM(B40:B43)" +"B32-B12" +"E32" +"B27" +"-B56" +"-Debt!B77*Allocation!$E$13" +"-B107" +"-Allocation!$E$13*Tax!B24" +"B60+B63+B62" +"B40-B12" +"E40" +"Assumptions!$H$40" +"B77*B78" +"B19-B12" +"E19" +"Assumptions!$H$41" +"MAX(B84,B79)" +"B40-B12" +"E40" +"B34" +"-Depreciation!C93" +"SUM(B91:B93)" +"Assumptions!$H$39" +"B94*B96" +"B103" +"IF(B69>2020,0,IF(B97<0,-B97,0))" +"IF(L100>(SUM(M102:S102)+SUM(L101:S101))*-1,L100-(SUM(L102:S102)+SUM(L101:S101))*-1,0)" +"IF(B97<0,0,IF(B99>B97,-B97,-B99))" +"SUM(B99:B102)" +"IF(B97<0,0,B97+B102)" +"B86+B105" +"Brownsville!$B$5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!D53*12*Assumptions!$I$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!I19*Assumptions!I17/1000*(1+Assumptions!$I$25)" +"B10*(1+Assumptions!$I$25)" +"Assumptions!$I$18*Assumptions!$I$11*Assumptions!$I$8/1000*(1+Assumptions!$I$25)" +"'Amortization of Power Contract'!$C$41/3" +"'Power Price Assumption'!G53*Assumptions!$I$9*12" +"1/3*Assumptions!$I$18*Assumptions!$I$11*Assumptions!$I$8/1000*(1+Assumptions!$I$25)^(E5-2000)+Assumptions!$I$19*Assumptions!$I$17*(1+Assumptions!$I$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B28))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E28))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!I28*(1+Assumptions!$I$25)" +"Assumptions!$I$29*(1+Assumptions!$I$25)" +"Assumptions!$I$19*Assumptions!$I$23*(1+Assumptions!$I$25)^(E5-2000)/1000" +"Assumptions!$I$24*Assumptions!$I$11*Assumptions!$I$8/1000*(1+Assumptions!$I$25)" +"B79" +"SUM(B22:B28)" +"B19-B29" +"Depreciation!C53" +"B32-B34" +"IS!B39*Allocation!$E$14" +"B40*-Assumptions!$I$39" +"(B40+B42)*-Assumptions!$I$38" +"SUM(B40:B43)" +"B32-B12" +"E32" +"B27" +"-B56" +"-Debt!B77*Allocation!$E$14" +"-B98" +"-Allocation!$E$14*Tax!B24" +"B60+B63+B62" +"Allocation!$C$14*'Summary Output'!$C$8" +"Assumptions!I42" +"Assumptions!$I$43" +"B77*B78" +"B40-B12" +"E40" +"B34" +"-Depreciation!C99" +"SUM(B84:B86)" +"Assumptions!$I$39" +"B87*B89" +"B96" +"IF(B69>2020,0,IF(B90<0,-B90,0))" +"IF(L93>(SUM(M95:S95)+SUM(L94:S94))*-1,L93-(SUM(L95:S95)+SUM(L94:S94))*-1,0)" +"IF(B90<0,0,IF(B92>B90,-B90,-B92))" +"SUM(B92:B95)" +"IF(B90<0,0,B90+B95)" +"'Power Price Assumption'!D25-4" +"Assumptions!$C$9" +"D8*D9*12" +"'Summary Output'!$E$27" +"XNPV(B11,C10:F10,C4:F4)" +"D8" +"Assumptions!$D$9" +"XNPV(B17,C16:F16,C4:F4)" +"D8" +"Assumptions!$E$9" +"XNPV(B23,C22:F22,$C$4:$F$4)" +"D8" +"Assumptions!$G$9" +"'Power Price Assumption'!D38-4" +"Assumptions!$H$9" +"'Power Price Assumption'!D51-4" +"Assumptions!$I$9" +"SUM(C10,C16,C22)" +"SUM(C28,C34,C40)" +"SUM(C40,C34,C28,C22,C16,C10)" +"SUM(C7:C9)" +"SUM(C10,C15)" +"E15+E10" +"SUM(B10:D10)" +"SUMPRODUCT(B15:D15,$B$10:$D$10)/E10" +"SUMPRODUCT(B16:D16,$B$10:$D$10)/E10" +"SUM(B15:B16)" +"SUMPRODUCT(B17:D17,$B$10:$D$10)/E10" +"B5+1" +"SUM(B9:B12)" +"Assumptions!C29*(1+Assumptions!$C$27)" +"B16*(1+Assumptions!$C$27)" +"Assumptions!$C$31*(1+Assumptions!$C$27)" +"Assumptions!$C$21*Assumptions!$C$25*(1+Assumptions!$C$27)^(E5-2000)/1000" +"Assumptions!$C$26*Assumptions!$C$13*Assumptions!$C$8/1000*(1+Assumptions!$C$27)" +"SUM(B17:B22)" +"B13-B23" +"B26-B28" +"B34*-Assumptions!$C$40" +"(B34+B36)*-Assumptions!$C$39" +"SUM(B34:B37)" +"B26" +"B49-B50" +"-'Project Tax'!B24" +"-'Project Tax'!B47" +"B52+B55+B54" +"'Project Financials'!B34" +"'Project Financials'!B28" +"SUM(B10:B12)" +"Assumptions!$C$40" +"B13*B15" +"B22" +"IF(B2>2020,0,IF(B16<0,-B16,0))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B16<0,0,B16+B21)" +"'Project Financials'!B34" +"'Project Financials'!B28" +"B12" +"-B24" +"Assumptions!$C$39" +"IF(B42<0,-B42,0)" +"IF(C42<0,-C42+B44-B45,B44-B45)" +"IF(B42<0,0,IF(B44>B42,B42,B44))" +"IF(B42<0,0,(B42-B45))" +"C8/$C$14" +"B33" +"G8/G14" +"(C14-G12)*Allocation!C10" +"E20" +"G9/G14" +"(C14-G12)*Allocation!C15" +"SUM(B8:B9)" +"'Amortization of Power Contract'!C54" +"G12/G14" +"'Amortization of Power Contract'!C54" +"C12+C10" +"SUM(F12,F10)" +"SUM(B20:D20)" +"Debt!E98" +"Debt!J98" +"Debt!O98" +"Debt!E99" +"Debt!J99" +"Debt!O99" +"SUMPRODUCT(B25:D25,$B$20:$D$20)/E20" +"SUMPRODUCT(B26:D26,$B$20:$D$20)/E20" +"SUMPRODUCT(B27:D27,$B$20:$D$20)/E20" +"G8" +"G9" +"G8+'Amortization of Power Contract'!C46" +"G9+'Amortization of Power Contract'!C50" +"Debt!D84" +"Debt!D85" +"Debt!G84" +"Debt!G85" +"SUMPRODUCT(Assumptions!C9:E9,Assumptions!C10:E10)/SUM(Assumptions!C9:E9)" +"SUMPRODUCT(Assumptions!G9:I9,Assumptions!G10:I10)/SUM(Assumptions!G9:I9)" +"SUMPRODUCT(Assumptions!C9:I9,Assumptions!C10:I10)/Assumptions!K9" +"SUM(Assumptions!C9:E9)" +"SUM(Assumptions!G9:I9)" +"SUM(D54:E54)" +"CF!V31/F54" +"CF!B33" +"IS!B32" +"IS!B45" +"CF!C17" +"CF!C22" +"SUM(C8:I8)" +"SUMPRODUCT(C10:I10,C9:I9)/K9" +"$C$16" +"C23" +"$C$25" +"C23*C19/1000" +"C24*C11*C8/1000" +"-Brownsville!B56" +"-Caledonia!B56" +"-'New Albany'!B56" +"-Gleason!B56" +"-Wheatland!B56" +"-Wilton!B56" +"Assumptions!$C$16" +"Assumptions!C25" +"C21*(1+'Power Price Assumption'!$C$14)^(C4-1998)" +"C24/12" +"C8" +"F25" +"C34*(1+'Power Price Assumption'!$C$14)^(C4-1998)" +"C8" +"C47*(1+'Power Price Assumption'!$C$14)^(C4-1998)" +"Brownsville!$B$5" +"B5+1" +"SUM(Z5:AS5)-SUM(Z6:AS6)" +"B11+B12" +"E17" +"B24+B25" +"E24+1/3*E25" +"SUM(Caledonia!B9,'New Albany'!B9,Wheatland!B9,Wilton!B9,Brownsville!B9,Gleason!B9)" +"SUM(B10:U10)" +"SUM(Caledonia!W9,'New Albany'!W9,Wheatland!W9,Wilton!W9,Brownsville!W9,Gleason!W9)" +"W10-X10" +"SUM(B10:B19)" +"SUM(B23:B28)" +"B20-B29" +"Depreciation!C58" +"B32-B34" +"Debt!B91" +"Wheatland!B41+'New Albany'!B41+Wilton!B41+Caledonia!B41+Brownsville!B41+Gleason!B41" +"B40+B42+B43" +"B5+1" +"IS!B32-IS!B13" +"IS!E32" +"'Summary Output'!$B$19" +"B28" +"C12*$E$97*(C11-B23)/365.25" +"'Summary Output'!B20" +"C12" +"SUM(B19:U19,B26:U26)" +"B14-W14" +"B14" +"$B$14*B18" +"B17*$E$97*(B16-B11)/365.25" +"B17-B19" +"B25*$B$14" +"B24*$E$97*(B23-B16)/365.25" +"C32*$J$97*(C31-B43)/365.25" +"'Summary Output'!C20" +"B38*$B$34" +"B37*$J$97*(B36-B31)/365.25" +"B44*$J$97*(B43-B36)/365.25" +"C52*$O$97*(C51-B63)/365.25" +"'Summary Output'!D20" +"$B$54*B58" +"B57*$O$97*(B56-B51)/365.25" +"B65*$B$54" +"B64*$O$97*(B63-B56)/365.25" +"B54+B34+B14" +"C52+C32+C12" +"B68+B48+B28" +"SUM(B66,B59,B46,B39,B26,B19)" +"SUM(B13,B20,B33,B40,B53,B60,B67,B47,B27)" +"SUM(B75:B76)" +"IF(B77>0.1,B8/B77,"" "")" +"MIN(B79:D79)" +"MIN(E79:U79)" +"AVERAGE(B79:D79)" +"AVERAGE(E79:U79)" +"SUM(B13,B20,B27,B33,B40,B47,B53,B60,B67)" +"'Summary Output'!B25" +"'Summary Output'!C25" +"'Summary Output'!D25" +"E96+E95" +"('Summary Output'!B22-'Summary Output'!$B$19)/365.25" +"('Summary Output'!C22-'Summary Output'!$B$19)/365.25" +"('Summary Output'!D22-'Summary Output'!$B$19)/365.25" +"B109" +"B110" +"B111" +"B14" +"B34" +"B54" +"(B16-$B$11)/365.25" +"(B23-$B$11)/365.25" +"(SUMPRODUCT($B$105:$U$105,B19:U19)+SUMPRODUCT($B$106:$U$106,B26:U26))/E100" +"(SUMPRODUCT($B$105:$U$105,B39:U39)+SUMPRODUCT($B$106:$U$106,B46:U46))/J100" +"(SUMPRODUCT($B$105:$U$105,B59:U59)+SUMPRODUCT($B$106:$U$106,B66:U66))/O100" +"C7+1" +"'Summary Output'!B32" +"IS!B32-IS!B13" +"IS!E32" +"SUM(C10:V10)" +"SUM(Caledonia!W54,'New Albany'!W54,Wheatland!W54,Wilton!W54,Brownsville!W54,Gleason!W54)" +"W10-X10" +"IS!B27" +"SUM(IS!B27:U27)" +"SUM(Brownsville!B56,Caledonia!B56,'New Albany'!B56,Gleason!B56,Wheatland!B56,Wilton!B56)" +"-C12" +"SUM(Caledonia!W56,'New Albany'!W56,Wheatland!W56,Wilton!W56,Brownsville!W56,Gleason!W56)" +"-Debt!B75" +"SUM(Debt!B75:U75)" +"W14+X14" +"SUM(B10:B15)" +"SUM(Caledonia!W59,'New Albany'!W59,Wheatland!W59,Wilton!W59,Brownsville!W59,Gleason!W59)" +"-Tax!B8" +"-Tax!B24" +"SUM(B20,B19,B17)" +"-'Summary Output'!C8" +"B22" +"2*V10" +"SUM(B29:B31)" +"XIRR(B32:V32,B8:V8)" +"D5+1" +"90%/30" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$7+'Amortization of Power Contract'!$C$11" +"B14" +"$B$12*B10" +"B12-B13" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$8+'Amortization of Power Contract'!$C$17" +"$B$20*B18" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$9+'Amortization of Power Contract'!$C$23" +"$B$28*B26" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$12+'Amortization of Power Contract'!$C$29" +"$B$36*B34" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$13+'Amortization of Power Contract'!$C$35" +"$B$44*B42" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$14+'Amortization of Power Contract'!$C$41" +"$B$52*B50" +"SUM(B20,B28,B44,B52,B36,B12)" +"SUM(Z46:Z61)" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$7" +"B70" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$67*B68" +"B67-B69" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$8" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$73*B74" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$9" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$79*B80" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$12" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$85*B86" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$13" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$91*B92" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$14" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$97*B98" +"SUM(B67,B73,B79,B85,B91,B97)" +"SUM(B69,B75,B81,B87,B93,B99)" +"B104" +"SUM(Brownsville!B91,Caledonia!B88,'New Albany'!B88,Gleason!B91,Wheatland!B92,Wilton!B85)" +"B109+B110" +"SUM(Caledonia!B100,'New Albany'!B100,Wheatland!B106,Wilton!B97,Brownsville!B103,Gleason!B103)" +"SUM(B8:U8)" +"SUM(Brownsville!W103,Caledonia!W100,'New Albany'!W100,Gleason!W103,Wheatland!W106,Wilton!W97)" +"W8-X8" +"IS!B40-IS!B13" +"IS!E40" +"SUM(Caledonia!W86,'New Albany'!W86,Wheatland!W90,Wilton!W83,Brownsville!W89,Gleason!W89)" +"IS!B34" +"-Depreciation!C104" +"-B8" +"SUM(Brownsville!W103,Caledonia!W100,'New Albany'!W100,Gleason!W103,Wheatland!W106,Wilton!W97)" +"X15+W15" +"SUM(B12:B15)" +"Assumptions!$K$37" +"B16*B18" +"IF(B19<0,-B19,0)" +"IF(C19<0,-C19+B21-B22,B21-B22)" +"IF(B19<0,0,IF(B21>B19,B19,B21))" +"IF(B19<0,0,(B19-B22))" +"SUM(Brownsville!W62,Caledonia!W62,'New Albany'!W62,Gleason!W62,Wheatland!W62,Wilton!W62)" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!C27*12*Assumptions!$C$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!C19*Assumptions!C17/1000*(1+Assumptions!$C$25)" +"B10*(1+Assumptions!$C$25)" +"Assumptions!$C$18*Assumptions!$C$11*Assumptions!$C$8/1000*(1+Assumptions!$C$25)" +"'Amortization of Power Contract'!$C$11/3" +"'Power Price Assumption'!F27*Assumptions!$C$9*12" +"1/3*Assumptions!$C$18*Assumptions!$C$11*Assumptions!$C$8/1000*(1+Assumptions!$C$25)^(E5-2000)+Assumptions!$C$19*Assumptions!$C$17*(1+Assumptions!$C$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!C28*(1+Assumptions!$C$25)" +"Assumptions!$C$29*(1+Assumptions!$C$25)" +"Assumptions!$C$19*Assumptions!$C$23*(1+Assumptions!$C$25)^(E5-2000)/1000" +"Assumptions!$C$24*Assumptions!$C$11*Assumptions!$C$8/1000*(1+Assumptions!$C$25)" +"T26" +"B84" +"SUM(B22:B27)" +"B19-B28" +"Depreciation!C13" +"B31-B33" +"IS!B38*Allocation!$E$7" +"B39*-Assumptions!$C$38" +"(B39+B41)*-Assumptions!$C$37" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-Debt!B77*Allocation!$E$7" +"-B103" +"-Allocation!$E$7*Tax!B24" +"B59+B62+B61" +"Depreciation!C14" +"'Summary Output'!$C$8*Allocation!$C$7" +"B44-B64-B12*(Assumptions!$C$38+(1-Assumptions!$C$38)*Assumptions!$C$37)" +"C44-C64-C12*(Assumptions!$C$38+(1-Assumptions!$C$38)*Assumptions!$C$37)+B78" +"E44-E64+D78" +"Debt!B73*Allocation!$E$7" +"SUM(B77:B79)" +"MAX(B80,B76)" +"Assumptions!$C$41" +"Assumptions!$C$42" +"B39-B12" +"E39" +"B33" +"-Depreciation!C69" +"Assumptions!$C$38" +"B92*B94" +"B101" +"IF(B68>2020,0,IF(B95<0,-B95,0))" +"IF(L98>(SUM(M100:S100)+SUM(L99:S99))*-1,L98-(SUM(L100:S100)+SUM(L99:S99))*-1,0)" +"IF(B95<0,0,IF(B97>B95,-B95,-B97))" +"SUM(B97:B100)" +"IF(B95<0,0,B95+B100)" +"Brownsville!$B$5" +"Brownsville!C5" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!C27*12*Assumptions!$D$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!D19*Assumptions!D17/1000*(1+Assumptions!$D$25)" +"B10*(1+Assumptions!$D$25)" +"Assumptions!$D$18*Assumptions!$D$11*Assumptions!$D$8/1000*(1+Assumptions!$D$25)" +"'Amortization of Power Contract'!$C$17/3" +"'Power Price Assumption'!F27*Assumptions!$D$9*12" +"1/3*Assumptions!$D$18*Assumptions!$D$11*Assumptions!$D$8/1000*(1+Assumptions!$D$25)^(E5-2000)+Assumptions!$D$19*Assumptions!$D$17*(1+Assumptions!$D$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!D28*(1+Assumptions!$D$25)" +"Assumptions!$D$29*(1+Assumptions!$D$25)" +"Assumptions!$D$19*Assumptions!$D$23*(1+Assumptions!$D$25)^(E5-2000)/1000" +"Assumptions!$D$24*Assumptions!$D$11*Assumptions!$D$8/1000*(1+Assumptions!$D$25)" +"T26" +"B81" +"SUM(B22:B27)" +"B19-B28" +"Depreciation!C21" +"B31-B33" +"IS!B38*Allocation!$E$8" +"B39*-Assumptions!$D$38" +"(B39+B41)*-Assumptions!$D$37" +"SUM(B39:B42)" +"B52+1" +"B31-B12" +"E31" +"B26" +"-B55" +"-Debt!B77*Allocation!$E$8" +"-B100" +"-Allocation!$E$8*Tax!B24" +"B59+B62+B61" +"Allocation!$C$8*'Summary Output'!$C$8" +"B44-B64-B12*(Assumptions!$D$38+(1-Assumptions!$D$38)*Assumptions!$D$37)" +"C44-C64-C12*(Assumptions!$D$38+(1-Assumptions!$D$38)*Assumptions!$D$37)+B77" +"E44-E64+D77" +"Debt!B73*Allocation!$E$8" +"SUM(B76:B78)" +"Assumptions!$D$41" +"Assumptions!$D$42" +"B39-B12" +"E39" +"B33" +"-Depreciation!C75" +"Assumptions!$D$38" +"B89*B91" +"B98" +"IF(B68>2020,0,IF(B92<0,-B92,0))" +"IF(L95>(SUM(M97:S97)+SUM(L96:S96))*-1,L95-(SUM(L97:S97)+SUM(L96:S96))*-1,0)" +"IF(B92<0,0,IF(B94>B92,-B92,-B94))" +"SUM(B94:B97)" +"IF(B92<0,0,B92+B97)" +"Brownsville!B5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!C27*12*Assumptions!$E$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!E19*Assumptions!E17/1000*(1+Assumptions!$E$25)" +"B10*(1+Assumptions!$E$25)" +"Assumptions!$E$18*Assumptions!$E$11*Assumptions!$E$8/1000*(1+Assumptions!$E$25)" +"'Amortization of Power Contract'!$C$23/3" +"'Power Price Assumption'!F27*Assumptions!$E$9*12" +"1/3*Assumptions!$E$18*Assumptions!$E$11*Assumptions!$E$8/1000*(1+Assumptions!$E$25)^(E5-2000)+Assumptions!$E$19*Assumptions!$E$17*(1+Assumptions!$E$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!E28*(1+Assumptions!$E$25)" +"Assumptions!$E$29*(1+Assumptions!$E$25)" +"Assumptions!$E$19*Assumptions!$E$23*(1+Assumptions!$E$25)^(E5-2000)/1000" +"Assumptions!$E$24*Assumptions!$E$11*Assumptions!$E$8/1000*(1+Assumptions!$E$25)" +"T26" +"B81" +"SUM(B22:B27)" +"B19-B28" +"Depreciation!C29" +"B31-B33" +"IS!B38*Allocation!$E$9" +"B39*-Assumptions!$E$38" +"(B39+B41)*-Assumptions!$E$37" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-Debt!B77*Allocation!$E$9" +"-B100" +"-Allocation!$E$9*Tax!B24" +"B59+B62+B61" +"Allocation!$C$9*'Summary Output'!$C$8" +"B44-B64-B12*(Assumptions!$E$38+(1-Assumptions!$E$38)*Assumptions!$E$37)" +"C44-C64-C12*(Assumptions!$E$38+(1-Assumptions!$E$38)*Assumptions!$E$37)+B77" +"E44-E64+D77" +"Debt!B73*Allocation!$E$9" +"SUM(B76:B78)" +"Assumptions!$E$41" +"Assumptions!$E$42" +"B39-B12" +"E39" +"B33" +"-Depreciation!C81" +"Assumptions!$E$38" +"B89*B91" +"B98" +"IF(B68>2020,0,IF(B92<0,-B92,0))" +"IF(L95>(SUM(M97:S97)+SUM(L96:S96))*-1,L95-(SUM(L97:S97)+SUM(L96:S96))*-1,0)" +"IF(B92<0,0,IF(B94>B92,-B92,-B94))" +"SUM(B94:B97)" +"IF(B92<0,0,B92+B97)" +"Brownsville!$B$5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!C27*12*Assumptions!$G$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!G19*Assumptions!G17/1000*(1+Assumptions!$G$25)" +"B10*(1+Assumptions!$G$25)" +"Assumptions!$G$18*Assumptions!$G$11*Assumptions!$G$8/1000*(1+Assumptions!$G$25)" +"'Amortization of Power Contract'!$C$29/3" +"'Power Price Assumption'!F27*Assumptions!$G$9*12" +"1/3*Assumptions!$G$18*Assumptions!$G$11*Assumptions!$G$8/1000*(1+Assumptions!$G$25)^(E5-2000)+Assumptions!$G$19*Assumptions!$G$17*(1+Assumptions!$G$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!G28*(1+Assumptions!$G$25)" +"Assumptions!$G$29*(1+Assumptions!$G$25)" +"Assumptions!$G$19*Assumptions!$G$23*(1+Assumptions!$G$25)^(E5-2000)/1000" +"Assumptions!$G$24*Assumptions!$G$11*Assumptions!$G$8/1000*(1+Assumptions!$G$25)" +"B84" +"SUM(B22:B27)" +"B19-B28" +"Depreciation!C37" +"B31-B33" +"IS!B38*Allocation!$E$12" +"B39*-Assumptions!$G$38" +"(B39+B41)*-Assumptions!$G$37" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-Debt!B77*Allocation!$E$12" +"-B103" +"-Allocation!$E$12*Tax!B24" +"B59+B62+B61" +"Depreciation!C38" +"Allocation!$C$12*'Summary Output'!$C$8" +"B44-B64-B12*(Assumptions!$G$38+(1-Assumptions!$G$38)*Assumptions!$G$37)" +"C44-C64-C12*(Assumptions!$G$38+(1-Assumptions!$G$38)*Assumptions!$G$37)+B78" +"E44-E64+D78" +"Debt!B73*Allocation!$E$12" +"SUM(B77:B79)" +"MAX(B80,B76)" +"Assumptions!$G$41" +"Assumptions!$G$42" +"B39-B12" +"E39" +"B33" +"-Depreciation!C87" +"Assumptions!$G$38" +"B92*B94" +"B101" +"IF(B68>2020,0,IF(B95<0,-B95,0))" +"IF(L98>(SUM(M100:S100)+SUM(L99:S99))*-1,L98-(SUM(L100:S100)+SUM(L99:S99))*-1,0)" +"IF(B95<0,0,IF(B97>B95,-B95,-B97))" +"SUM(B97:B100)" +"IF(B95<0,0,B95+B100)" +"Brownsville!$B$5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!C40*12*Assumptions!$H$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!H19*Assumptions!H17/1000*(1+Assumptions!$H$25)" +"B10*(1+Assumptions!$H$25)" +"Assumptions!$H$18*Assumptions!$H$11*Assumptions!$H$8/1000*(1+Assumptions!$H$25)" +"'Amortization of Power Contract'!$C$35/3" +"'Power Price Assumption'!F40*Assumptions!$H$9*12" +"1/3*Assumptions!$H$18*Assumptions!$H$11*Assumptions!$H$8/1000*(1+Assumptions!$H$25)^(E5-2000)+Assumptions!$H$19*Assumptions!$H$17*(1+Assumptions!$H$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!H28*(1+Assumptions!$H$25)" +"Assumptions!$H$29*(1+Assumptions!$H$25)" +"Assumptions!$H$19*Assumptions!$H$23*(1+Assumptions!$H$25)^(E5-2000)/1000" +"Assumptions!$H$24*Assumptions!$H$11*Assumptions!$H$8/1000*(1+Assumptions!$H$25)" +"SUM(B22:B27)" +"B19-B28" +"Depreciation!C45" +"B31-B33" +"IS!B38*Allocation!$E$13" +"B39*-Assumptions!$H$38" +"(B39+B41)*-Assumptions!$H$37" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-Debt!B77*Allocation!$E$13" +"-B106" +"-Allocation!$E$13*Tax!B24" +"B59+B62+B61" +"B39-B12" +"E39" +"Assumptions!$H$39" +"B76*B77" +"B19-B12" +"E19" +"Assumptions!$H$40" +"MAX(B83,B78)" +"B39-B12" +"E39" +"B33" +"-Depreciation!C93" +"SUM(B90:B92)" +"Assumptions!$H$38" +"B93*B95" +"B102" +"IF(B68>2020,0,IF(B96<0,-B96,0))" +"IF(L99>(SUM(M101:S101)+SUM(L100:S100))*-1,L99-(SUM(L101:S101)+SUM(L100:S100))*-1,0)" +"IF(B96<0,0,IF(B98>B96,-B96,-B98))" +"SUM(B98:B101)" +"IF(B96<0,0,B96+B101)" +"B85+B104" +"Brownsville!$B$5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!C53*12*Assumptions!$I$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!I19*Assumptions!I17/1000*(1+Assumptions!$I$25)" +"B10*(1+Assumptions!$I$25)" +"Assumptions!$I$18*Assumptions!$I$11*Assumptions!$I$8/1000*(1+Assumptions!$I$25)" +"'Amortization of Power Contract'!$C$41/3" +"'Power Price Assumption'!F53*Assumptions!$I$9*12" +"1/3*Assumptions!$I$18*Assumptions!$I$11*Assumptions!$I$8/1000*(1+Assumptions!$I$25)^(E5-2000)+Assumptions!$I$19*Assumptions!$I$17*(1+Assumptions!$I$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!I28*(1+Assumptions!$I$25)" +"Assumptions!$I$29*(1+Assumptions!$I$25)" +"Assumptions!$I$19*Assumptions!$I$23*(1+Assumptions!$I$25)^(E5-2000)/1000" +"Assumptions!$I$24*Assumptions!$I$11*Assumptions!$I$8/1000*(1+Assumptions!$I$25)" +"B78" +"SUM(B22:B27)" +"B19-B28" +"Depreciation!C53" +"B31-B33" +"IS!B38*Allocation!$E$14" +"B39*-Assumptions!$I$38" +"(B39+B41)*-Assumptions!$I$37" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-Debt!B77*Allocation!$E$14" +"-B97" +"-Allocation!$E$14*Tax!B24" +"B59+B62+B61" +"Allocation!$C$14*'Summary Output'!$C$8" +"Assumptions!I41" +"Assumptions!$I$42" +"B76*B77" +"B39-B12" +"E39" +"B33" +"-Depreciation!C99" +"SUM(B83:B85)" +"Assumptions!$I$38" +"B86*B88" +"B95" +"IF(B68>2020,0,IF(B89<0,-B89,0))" +"IF(L92>(SUM(M94:S94)+SUM(L93:S93))*-1,L92-(SUM(L94:S94)+SUM(L93:S93))*-1,0)" +"IF(B89<0,0,IF(B91>B89,-B89,-B91))" +"SUM(B91:B94)" +"IF(B89<0,0,B89+B94)" +"'Power Price Assumption'!C25-4" +"Assumptions!$C$9" +"D8*D9*12" +"'Summary Output'!$E$27" +"XNPV(B11,C10:F10,C4:F4)" +"D8" +"Assumptions!$D$9" +"XNPV(B17,C16:F16,C4:F4)" +"D8" +"Assumptions!$E$9" +"XNPV(B23,C22:F22,$C$4:$F$4)" +"D8" +"Assumptions!$G$9" +"'Power Price Assumption'!C38-4" +"Assumptions!$H$9" +"'Power Price Assumption'!C51-4" +"Assumptions!$I$9" +"SUM(C10,C16,C22)" +"SUM(C28,C34,C40)" +"SUM(C40,C34,C28,C22,C16,C10)" +"SUM(C7:C9)" +"SUM(C10,C15)" +"E15+E10" +"'Project Financials'!B21" +"SUM(B50:D50)" +"SUMPRODUCT(B55:D55,$B$10:$D$10)/E50" +"SUMPRODUCT(B56:D56,$B$10:$D$10)/E50" +"SUM(B55:B56)" +"SUMPRODUCT(B57:D57,$B$10:$D$10)/E50" +"B5+1" +"SUM(B9:B12)" +"Assumptions!C30*(1+Assumptions!$C$27)" +"B17*(1+Assumptions!$C$27)" +"Assumptions!$C$31*(1+Assumptions!$C$27)" +"Assumptions!$C$26*Assumptions!$C$13*Assumptions!$C$8/1000*(1+Assumptions!$C$27)" +"SUM(B17:B22)" +"B13-B23" +"B26-B28" +"B34*-Assumptions!$C$40" +"(B34+B36)*-Assumptions!$C$39" +"SUM(B34:B37)" +"B26" +"B49-B50" +"-'Project Tax'!B24" +"-'Project Tax'!B47" +"B52+B55+B54" +"'Project Financials'!B34" +"'Project Financials'!B28" +"SUM(B10:B12)" +"Assumptions!$C$40" +"B13*B15" +"B22" +"IF(B2>2020,0,IF(B16<0,-B16,0))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B16<0,0,B16+B21)" +"'Project Financials'!B34" +"'Project Financials'!B28" +"B12" +"-B24" +"Assumptions!$C$39" +"IF(B42<0,-B42,0)" +"IF(C42<0,-C42+B44-B45,B44-B45)" +"IF(B42<0,0,IF(B44>B42,B42,B44))" +"IF(B42<0,0,(B42-B45))" +"G6-I6" +"G10*0.99" +"SUM(G6:G11)" +"G14" +"SUM(G14:G20)" +"G12+G21:G21" +"C8/$C$14" +"B33" +"G8/G14" +"(C14-G12)*Allocation!C10" +"E20" +"G9/G14" +"(C14-G12)*Allocation!C15" +"SUM(B8:B9)" +"'Amortization of Power Contract'!C54" +"G12/G14" +"'Amortization of Power Contract'!C54" +"C12+C10" +"SUM(F12,F10)" +"SUM(B20:D20)" +"Debt!E98" +"Debt!J98" +"Debt!O98" +"Debt!E99" +"Debt!J99" +"Debt!O99" +"SUMPRODUCT(B25:D25,$B$20:$D$20)/E20" +"SUMPRODUCT(B26:D26,$B$20:$D$20)/E20" +"SUMPRODUCT(B27:D27,$B$20:$D$20)/E20" +"G8" +"G9" +"G8+'Amortization of Power Contract'!C46" +"G9+'Amortization of Power Contract'!C50" +"Debt!D84" +"Debt!D85" +"Debt!G84" +"Debt!G85" +"SUMPRODUCT(Assumptions!C9:E9,Assumptions!C10:E10)/SUM(Assumptions!C9:E9)" +"SUMPRODUCT(Assumptions!G9:I9,Assumptions!G10:I10)/SUM(Assumptions!G9:I9)" +"SUMPRODUCT(Assumptions!C9:I9,Assumptions!C10:I10)/Assumptions!K9" +"SUM(Assumptions!C9:E9)" +"SUM(Assumptions!G9:I9)" +"SUM(D54:E54)" +"CF!V31/F54" +"CF!B33" +"IS!B32" +"IS!B45" +"CF!C17" +"CF!C22" +"SUM(C8:I8)" +"SUMPRODUCT(C10:I10,C9:I9)/K9" +"$C$16" +"C23" +"$C$25" +"C23*C19/1000" +"C24*C11*C8/1000" +"-Brownsville!B56" +"-Caledonia!B56" +"-'New Albany'!B56" +"-Gleason!B56" +"-Wheatland!B56" +"-Wilton!B56" +"Assumptions!$C$16" +"Assumptions!C25" +"C21*(1+'Power Price Assumption'!$C$14)^(C4-1998)" +"C24/12" +"C8" +"F25" +"C34*(1+'Power Price Assumption'!$C$14)^(C4-1998)" +"C8" +"C47*(1+'Power Price Assumption'!$C$14)^(C4-1998)" +"Brownsville!$B$5" +"B5+1" +"SUM(Z5:AS5)-SUM(Z6:AS6)" +"B11+B12" +"E17" +"B24+B25" +"E24+1/3*E25" +"SUM(Caledonia!B9,'New Albany'!B9,Wheatland!B9,Wilton!B9,Brownsville!B9,Gleason!B9)" +"SUM(B10:U10)" +"SUM(Caledonia!W9,'New Albany'!W9,Wheatland!W9,Wilton!W9,Brownsville!W9,Gleason!W9)" +"W10-X10" +"SUM(B10:B19)" +"SUM(B23:B28)" +"B20-B29" +"Depreciation!C58" +"B32-B34" +"Debt!B91" +"Wheatland!B41+'New Albany'!B41+Wilton!B41+Caledonia!B41+Brownsville!B41+Gleason!B41" +"B40+B42+B43" +"B5+1" +"IS!B32-IS!B13" +"IS!E32" +"'Summary Output'!$B$19" +"B28" +"C12*$E$97*(C11-B23)/365.25" +"'Summary Output'!B20" +"C12" +"SUM(B19:U19,B26:U26)" +"B14-W14" +"B14" +"$B$14*B18" +"B17*$E$97*(B16-B11)/365.25" +"B17-B19" +"B25*$B$14" +"B24*$E$97*(B23-B16)/365.25" +"C32*$J$97*(C31-B43)/365.25" +"'Summary Output'!C20" +"B38*$B$34" +"B37*$J$97*(B36-B31)/365.25" +"B44*$J$97*(B43-B36)/365.25" +"C52*$O$97*(C51-B63)/365.25" +"'Summary Output'!D20" +"$B$54*B58" +"B57*$O$97*(B56-B51)/365.25" +"B65*$B$54" +"B64*$O$97*(B63-B56)/365.25" +"B54+B34+B14" +"C52+C32+C12" +"B68+B48+B28" +"SUM(B66,B59,B46,B39,B26,B19)" +"SUM(B13,B20,B33,B40,B53,B60,B67,B47,B27)" +"SUM(B75:B76)" +"IF(B77>0.1,B8/B77,"" "")" +"MIN(B79:D79)" +"MIN(E79:U79)" +"AVERAGE(B79:D79)" +"AVERAGE(E79:U79)" +"SUM(B13,B20,B27,B33,B40,B47,B53,B60,B67)" +"'Summary Output'!B25" +"'Summary Output'!C25" +"'Summary Output'!D25" +"E96+E95" +"('Summary Output'!B22-'Summary Output'!$B$19)/365.25" +"('Summary Output'!C22-'Summary Output'!$B$19)/365.25" +"('Summary Output'!D22-'Summary Output'!$B$19)/365.25" +"B109" +"B110" +"B111" +"B14" +"B34" +"B54" +"(B16-$B$11)/365.25" +"(B23-$B$11)/365.25" +"(SUMPRODUCT($B$105:$U$105,B19:U19)+SUMPRODUCT($B$106:$U$106,B26:U26))/E100" +"(SUMPRODUCT($B$105:$U$105,B39:U39)+SUMPRODUCT($B$106:$U$106,B46:U46))/J100" +"(SUMPRODUCT($B$105:$U$105,B59:U59)+SUMPRODUCT($B$106:$U$106,B66:U66))/O100" +"C7+1" +"'Summary Output'!B32" +"IS!B32-IS!B13" +"IS!E32" +"SUM(C10:V10)" +"SUM(Caledonia!W54,'New Albany'!W54,Wheatland!W54,Wilton!W54,Brownsville!W54,Gleason!W54)" +"W10-X10" +"IS!B27" +"SUM(IS!B27:U27)" +"SUM(Brownsville!B56,Caledonia!B56,'New Albany'!B56,Gleason!B56,Wheatland!B56,Wilton!B56)" +"-C12" +"SUM(Caledonia!W56,'New Albany'!W56,Wheatland!W56,Wilton!W56,Brownsville!W56,Gleason!W56)" +"-Debt!B75" +"SUM(Debt!B75:U75)" +"W14+X14" +"SUM(B10:B15)" +"SUM(Caledonia!W59,'New Albany'!W59,Wheatland!W59,Wilton!W59,Brownsville!W59,Gleason!W59)" +"-Tax!B8" +"-Tax!B24" +"SUM(B20,B19,B17)" +"-'Summary Output'!C8" +"B22" +"2*V10" +"SUM(B29:B31)" +"XIRR(B32:V32,B8:V8)" +"D5+1" +"90%/30" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$7+'Amortization of Power Contract'!$C$11" +"B14" +"$B$12*B10" +"B12-B13" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$8+'Amortization of Power Contract'!$C$17" +"$B$20*B18" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$9+'Amortization of Power Contract'!$C$23" +"$B$28*B26" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$12+'Amortization of Power Contract'!$C$29" +"$B$36*B34" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$13+'Amortization of Power Contract'!$C$35" +"$B$44*B42" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$14+'Amortization of Power Contract'!$C$41" +"$B$52*B50" +"SUM(B20,B28,B44,B52,B36,B12)" +"SUM(Z46:Z61)" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$7" +"B70" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$67*B68" +"B67-B69" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$8" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$73*B74" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$9" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$79*B80" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$12" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$85*B86" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$13" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$91*B92" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$14" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$97*B98" +"SUM(B67,B73,B79,B85,B91,B97)" +"SUM(B69,B75,B81,B87,B93,B99)" +"B104" +"SUM(Brownsville!B91,Caledonia!B88,'New Albany'!B88,Gleason!B91,Wheatland!B92,Wilton!B85)" +"B109+B110" +"SUM(Caledonia!B100,'New Albany'!B100,Wheatland!B106,Wilton!B97,Brownsville!B103,Gleason!B103)" +"SUM(B8:U8)" +"SUM(Brownsville!W103,Caledonia!W100,'New Albany'!W100,Gleason!W103,Wheatland!W106,Wilton!W97)" +"W8-X8" +"IS!B40-IS!B13" +"IS!E40" +"SUM(Caledonia!W86,'New Albany'!W86,Wheatland!W90,Wilton!W83,Brownsville!W89,Gleason!W89)" +"IS!B34" +"-Depreciation!C104" +"-B8" +"SUM(Brownsville!W103,Caledonia!W100,'New Albany'!W100,Gleason!W103,Wheatland!W106,Wilton!W97)" +"X15+W15" +"SUM(B12:B15)" +"Assumptions!$K$37" +"B16*B18" +"IF(B19<0,-B19,0)" +"IF(C19<0,-C19+B21-B22,B21-B22)" +"IF(B19<0,0,IF(B21>B19,B19,B21))" +"IF(B19<0,0,(B19-B22))" +"SUM(Brownsville!W62,Caledonia!W62,'New Albany'!W62,Gleason!W62,Wheatland!W62,Wilton!W62)" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!C27*12*Assumptions!$C$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!C19*Assumptions!C17/1000*(1+Assumptions!$C$25)" +"B10*(1+Assumptions!$C$25)" +"Assumptions!$C$18*Assumptions!$C$11*Assumptions!$C$8/1000*(1+Assumptions!$C$25)" +"'Amortization of Power Contract'!$C$11/3" +"'Power Price Assumption'!F27*Assumptions!$C$9*12" +"1/3*Assumptions!$C$18*Assumptions!$C$11*Assumptions!$C$8/1000*(1+Assumptions!$C$25)^(E5-2000)+Assumptions!$C$19*Assumptions!$C$17*(1+Assumptions!$C$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!C28*(1+Assumptions!$C$25)" +"Assumptions!$C$29*(1+Assumptions!$C$25)" +"Assumptions!$C$19*Assumptions!$C$23*(1+Assumptions!$C$25)^(E5-2000)/1000" +"Assumptions!$C$24*Assumptions!$C$11*Assumptions!$C$8/1000*(1+Assumptions!$C$25)" +"T26" +"B84" +"SUM(B22:B27)" +"B19-B28" +"Depreciation!C13" +"B31-B33" +"IS!B38*Allocation!$E$7" +"B39*-Assumptions!$C$38" +"(B39+B41)*-Assumptions!$C$37" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-Debt!B77*Allocation!$E$7" +"-B103" +"-Allocation!$E$7*Tax!B24" +"B59+B62+B61" +"Depreciation!C14" +"'Summary Output'!$C$8*Allocation!$C$7" +"B44-B64-B12*(Assumptions!$C$38+(1-Assumptions!$C$38)*Assumptions!$C$37)" +"C44-C64-C12*(Assumptions!$C$38+(1-Assumptions!$C$38)*Assumptions!$C$37)+B78" +"E44-E64+D78" +"Debt!B73*Allocation!$E$7" +"SUM(B77:B79)" +"MAX(B80,B76)" +"Assumptions!$C$41" +"Assumptions!$C$42" +"B39-B12" +"E39" +"B33" +"-Depreciation!C69" +"Assumptions!$C$38" +"B92*B94" +"B101" +"IF(B68>2020,0,IF(B95<0,-B95,0))" +"IF(L98>(SUM(M100:S100)+SUM(L99:S99))*-1,L98-(SUM(L100:S100)+SUM(L99:S99))*-1,0)" +"IF(B95<0,0,IF(B97>B95,-B95,-B97))" +"SUM(B97:B100)" +"IF(B95<0,0,B95+B100)" +"Brownsville!$B$5" +"Brownsville!C5" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!C27*12*Assumptions!$D$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!D19*Assumptions!D17/1000*(1+Assumptions!$D$25)" +"B10*(1+Assumptions!$D$25)" +"Assumptions!$D$18*Assumptions!$D$11*Assumptions!$D$8/1000*(1+Assumptions!$D$25)" +"'Amortization of Power Contract'!$C$17/3" +"'Power Price Assumption'!F27*Assumptions!$D$9*12" +"1/3*Assumptions!$D$18*Assumptions!$D$11*Assumptions!$D$8/1000*(1+Assumptions!$D$25)^(E5-2000)+Assumptions!$D$19*Assumptions!$D$17*(1+Assumptions!$D$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!D28*(1+Assumptions!$D$25)" +"Assumptions!$D$29*(1+Assumptions!$D$25)" +"Assumptions!$D$19*Assumptions!$D$23*(1+Assumptions!$D$25)^(E5-2000)/1000" +"Assumptions!$D$24*Assumptions!$D$11*Assumptions!$D$8/1000*(1+Assumptions!$D$25)" +"T26" +"B81" +"SUM(B22:B27)" +"B19-B28" +"Depreciation!C21" +"B31-B33" +"IS!B38*Allocation!$E$8" +"B39*-Assumptions!$D$38" +"(B39+B41)*-Assumptions!$D$37" +"SUM(B39:B42)" +"B52+1" +"B31-B12" +"E31" +"B26" +"-B55" +"-Debt!B77*Allocation!$E$8" +"-B100" +"-Allocation!$E$8*Tax!B24" +"B59+B62+B61" +"Allocation!$C$8*'Summary Output'!$C$8" +"B44-B64-B12*(Assumptions!$D$38+(1-Assumptions!$D$38)*Assumptions!$D$37)" +"C44-C64-C12*(Assumptions!$D$38+(1-Assumptions!$D$38)*Assumptions!$D$37)+B77" +"E44-E64+D77" +"Debt!B73*Allocation!$E$8" +"SUM(B76:B78)" +"Assumptions!$D$41" +"Assumptions!$D$42" +"B39-B12" +"E39" +"B33" +"-Depreciation!C75" +"Assumptions!$D$38" +"B89*B91" +"B98" +"IF(B68>2020,0,IF(B92<0,-B92,0))" +"IF(L95>(SUM(M97:S97)+SUM(L96:S96))*-1,L95-(SUM(L97:S97)+SUM(L96:S96))*-1,0)" +"IF(B92<0,0,IF(B94>B92,-B92,-B94))" +"SUM(B94:B97)" +"IF(B92<0,0,B92+B97)" +"Brownsville!B5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!C27*12*Assumptions!$E$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!E19*Assumptions!E17/1000*(1+Assumptions!$E$25)" +"B10*(1+Assumptions!$E$25)" +"Assumptions!$E$18*Assumptions!$E$11*Assumptions!$E$8/1000*(1+Assumptions!$E$25)" +"'Amortization of Power Contract'!$C$23/3" +"'Power Price Assumption'!F27*Assumptions!$E$9*12" +"1/3*Assumptions!$E$18*Assumptions!$E$11*Assumptions!$E$8/1000*(1+Assumptions!$E$25)^(E5-2000)+Assumptions!$E$19*Assumptions!$E$17*(1+Assumptions!$E$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!E28*(1+Assumptions!$E$25)" +"Assumptions!$E$29*(1+Assumptions!$E$25)" +"Assumptions!$E$19*Assumptions!$E$23*(1+Assumptions!$E$25)^(E5-2000)/1000" +"Assumptions!$E$24*Assumptions!$E$11*Assumptions!$E$8/1000*(1+Assumptions!$E$25)" +"T26" +"B81" +"SUM(B22:B27)" +"B19-B28" +"Depreciation!C29" +"B31-B33" +"IS!B38*Allocation!$E$9" +"B39*-Assumptions!$E$38" +"(B39+B41)*-Assumptions!$E$37" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-Debt!B77*Allocation!$E$9" +"-B100" +"-Allocation!$E$9*Tax!B24" +"B59+B62+B61" +"Allocation!$C$9*'Summary Output'!$C$8" +"B44-B64-B12*(Assumptions!$E$38+(1-Assumptions!$E$38)*Assumptions!$E$37)" +"C44-C64-C12*(Assumptions!$E$38+(1-Assumptions!$E$38)*Assumptions!$E$37)+B77" +"E44-E64+D77" +"Debt!B73*Allocation!$E$9" +"SUM(B76:B78)" +"Assumptions!$E$41" +"Assumptions!$E$42" +"B39-B12" +"E39" +"B33" +"-Depreciation!C81" +"Assumptions!$E$38" +"B89*B91" +"B98" +"IF(B68>2020,0,IF(B92<0,-B92,0))" +"IF(L95>(SUM(M97:S97)+SUM(L96:S96))*-1,L95-(SUM(L97:S97)+SUM(L96:S96))*-1,0)" +"IF(B92<0,0,IF(B94>B92,-B92,-B94))" +"SUM(B94:B97)" +"IF(B92<0,0,B92+B97)" +"Brownsville!$B$5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!C27*12*Assumptions!$G$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!G19*Assumptions!G17/1000*(1+Assumptions!$G$25)" +"B10*(1+Assumptions!$G$25)" +"Assumptions!$G$18*Assumptions!$G$11*Assumptions!$G$8/1000*(1+Assumptions!$G$25)" +"'Amortization of Power Contract'!$C$29/3" +"'Power Price Assumption'!F27*Assumptions!$G$9*12" +"1/3*Assumptions!$G$18*Assumptions!$G$11*Assumptions!$G$8/1000*(1+Assumptions!$G$25)^(E5-2000)+Assumptions!$G$19*Assumptions!$G$17*(1+Assumptions!$G$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!G28*(1+Assumptions!$G$25)" +"Assumptions!$G$29*(1+Assumptions!$G$25)" +"Assumptions!$G$19*Assumptions!$G$23*(1+Assumptions!$G$25)^(E5-2000)/1000" +"Assumptions!$G$24*Assumptions!$G$11*Assumptions!$G$8/1000*(1+Assumptions!$G$25)" +"B84" +"SUM(B22:B27)" +"B19-B28" +"Depreciation!C37" +"B31-B33" +"IS!B38*Allocation!$E$12" +"B39*-Assumptions!$G$38" +"(B39+B41)*-Assumptions!$G$37" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-Debt!B77*Allocation!$E$12" +"-B103" +"-Allocation!$E$12*Tax!B24" +"B59+B62+B61" +"Depreciation!C38" +"Allocation!$C$12*'Summary Output'!$C$8" +"B44-B64-B12*(Assumptions!$G$38+(1-Assumptions!$G$38)*Assumptions!$G$37)" +"C44-C64-C12*(Assumptions!$G$38+(1-Assumptions!$G$38)*Assumptions!$G$37)+B78" +"E44-E64+D78" +"Debt!B73*Allocation!$E$12" +"SUM(B77:B79)" +"MAX(B80,B76)" +"Assumptions!$G$41" +"Assumptions!$G$42" +"B39-B12" +"E39" +"B33" +"-Depreciation!C87" +"Assumptions!$G$38" +"B92*B94" +"B101" +"IF(B68>2020,0,IF(B95<0,-B95,0))" +"IF(L98>(SUM(M100:S100)+SUM(L99:S99))*-1,L98-(SUM(L100:S100)+SUM(L99:S99))*-1,0)" +"IF(B95<0,0,IF(B97>B95,-B95,-B97))" +"SUM(B97:B100)" +"IF(B95<0,0,B95+B100)" +"Brownsville!$B$5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!C40*12*Assumptions!$H$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!H19*Assumptions!H17/1000*(1+Assumptions!$H$25)" +"B10*(1+Assumptions!$H$25)" +"Assumptions!$H$18*Assumptions!$H$11*Assumptions!$H$8/1000*(1+Assumptions!$H$25)" +"'Amortization of Power Contract'!$C$35/3" +"'Power Price Assumption'!F40*Assumptions!$H$9*12" +"1/3*Assumptions!$H$18*Assumptions!$H$11*Assumptions!$H$8/1000*(1+Assumptions!$H$25)^(E5-2000)+Assumptions!$H$19*Assumptions!$H$17*(1+Assumptions!$H$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!H28*(1+Assumptions!$H$25)" +"Assumptions!$H$29*(1+Assumptions!$H$25)" +"Assumptions!$H$19*Assumptions!$H$23*(1+Assumptions!$H$25)^(E5-2000)/1000" +"Assumptions!$H$24*Assumptions!$H$11*Assumptions!$H$8/1000*(1+Assumptions!$H$25)" +"SUM(B22:B27)" +"B19-B28" +"Depreciation!C45" +"B31-B33" +"IS!B38*Allocation!$E$13" +"B39*-Assumptions!$H$38" +"(B39+B41)*-Assumptions!$H$37" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-Debt!B77*Allocation!$E$13" +"-B106" +"-Allocation!$E$13*Tax!B24" +"B59+B62+B61" +"B39-B12" +"E39" +"Assumptions!$H$39" +"B76*B77" +"B19-B12" +"E19" +"Assumptions!$H$40" +"MAX(B83,B78)" +"B39-B12" +"E39" +"B33" +"-Depreciation!C93" +"SUM(B90:B92)" +"Assumptions!$H$38" +"B93*B95" +"B102" +"IF(B68>2020,0,IF(B96<0,-B96,0))" +"IF(L99>(SUM(M101:S101)+SUM(L100:S100))*-1,L99-(SUM(L101:S101)+SUM(L100:S100))*-1,0)" +"IF(B96<0,0,IF(B98>B96,-B96,-B98))" +"SUM(B98:B101)" +"IF(B96<0,0,B96+B101)" +"B85+B104" +"Brownsville!$B$5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!C53*12*Assumptions!$I$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!I19*Assumptions!I17/1000*(1+Assumptions!$I$25)" +"B10*(1+Assumptions!$I$25)" +"Assumptions!$I$18*Assumptions!$I$11*Assumptions!$I$8/1000*(1+Assumptions!$I$25)" +"'Amortization of Power Contract'!$C$41/3" +"'Power Price Assumption'!F53*Assumptions!$I$9*12" +"1/3*Assumptions!$I$18*Assumptions!$I$11*Assumptions!$I$8/1000*(1+Assumptions!$I$25)^(E5-2000)+Assumptions!$I$19*Assumptions!$I$17*(1+Assumptions!$I$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!I28*(1+Assumptions!$I$25)" +"Assumptions!$I$29*(1+Assumptions!$I$25)" +"Assumptions!$I$19*Assumptions!$I$23*(1+Assumptions!$I$25)^(E5-2000)/1000" +"Assumptions!$I$24*Assumptions!$I$11*Assumptions!$I$8/1000*(1+Assumptions!$I$25)" +"B78" +"SUM(B22:B27)" +"B19-B28" +"Depreciation!C53" +"B31-B33" +"IS!B38*Allocation!$E$14" +"B39*-Assumptions!$I$38" +"(B39+B41)*-Assumptions!$I$37" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-Debt!B77*Allocation!$E$14" +"-B97" +"-Allocation!$E$14*Tax!B24" +"B59+B62+B61" +"Allocation!$C$14*'Summary Output'!$C$8" +"Assumptions!I41" +"Assumptions!$I$42" +"B76*B77" +"B39-B12" +"E39" +"B33" +"-Depreciation!C99" +"SUM(B83:B85)" +"Assumptions!$I$38" +"B86*B88" +"B95" +"IF(B68>2020,0,IF(B89<0,-B89,0))" +"IF(L92>(SUM(M94:S94)+SUM(L93:S93))*-1,L92-(SUM(L94:S94)+SUM(L93:S93))*-1,0)" +"IF(B89<0,0,IF(B91>B89,-B89,-B91))" +"SUM(B91:B94)" +"IF(B89<0,0,B89+B94)" +"'Power Price Assumption'!C25-4" +"Assumptions!$C$9" +"D8*D9*12" +"'Summary Output'!$E$27" +"XNPV(B11,C10:F10,C4:F4)" +"D8" +"Assumptions!$D$9" +"XNPV(B17,C16:F16,C4:F4)" +"D8" +"Assumptions!$E$9" +"XNPV(B23,C22:F22,$C$4:$F$4)" +"D8" +"Assumptions!$G$9" +"'Power Price Assumption'!C38-4" +"Assumptions!$H$9" +"'Power Price Assumption'!C51-4" +"Assumptions!$I$9" +"SUM(C10,C16,C22)" +"SUM(C28,C34,C40)" +"SUM(C40,C34,C28,C22,C16,C10)" +"SUM(C7:C9)" +"SUM(C10,C15)" +"E15+E10" +"B8*1.03" +"U10" +"SUM(B8:B11)" +"B14+B12" +"B16/B18" +"B20/12" +"AVERAGE(B21:AE21)" +"B8/$B$18/12" +"B14/B18/12" +"B38+B36" +"AVERAGE(B39:AE39)" +"C4*(1000/(8760*0.25*0.47))" +"F5+1" +"SUM(F8:F11)" +"NPV(0.09,F12:Y12)" +"SUM(F18:F20)" +"F27-F26-F25" +"F27+F21" +"F29-F12" +"NPV(0.09,E54:Y54)" +"SUM(F60:F69)" +"NPV(0.09,F70:Z70)" +"F70-F54" +"F12-F54" +"F29-F70" +"F14-E56" +"F31-E72" +"E85-E86" +"+C7+1" +"3076+3771" +"SUM(C9:C11)" +"+C12+SUM(D9:D11)" +"SUM(D15:H15)" +"D9*300" +"+E9*Assumptions!$D$6" +"+D15*Assumptions!$D$8" +"+D15-D16" +"+'New Unit Financial Profile'!C9+$D$9/500" +"+'New Unit Financial Profile'!C9*$E$9/500" +"+'New Unit Financial Profile'!C9*6" +"+'New Unit Financial Profile'!C9*6" +"+'New Unit Financial Profile'!C9*6" +"SUM(D21:D25)" +"+'New Unit Financial Profile'!C10*170/500" +"+'New Unit Financial Profile'!C10*$E$9/500" +"+'New Unit Financial Profile'!C10*6" +"+'New Unit Financial Profile'!C10*6" +"+'New Unit Financial Profile'!C10*6" +"+C7+1" +"+C$13*C24" +"+Assumptions!D7*Assumptions!D8" +"+C16" +"+C9" +"-C10" +"SUM(C13:C15)" +"+Assumptions!D7-'New Unit Financial Profile'!C13" +"+C21" +"-$C$19*C26" +"SUM(C19:C20)" +"NPV(0.14,C10:V10)-C13" +"IRR(B32:V32,0.1)" +"-C13" +"+C10" +"+C9" +"+C35/(1-0.385)-C35" +"+C19*Assumptions!$D$9" +"+D19*Assumptions!$D$10" +"+Assumptions!$D$7/30" +"+Assumptions!$D$7/30*(1-0.385)" +"SUM(C35:C38)" +"+C35/Assumptions!$D$5" +"+C39/Assumptions!$D$5" +"+D5*D6" +"+D9*(1-0.385)" +"+L12-1" +"+E14+1" +"+$D$7*H15" +"+C4*C5" +"+C8*(1-0.385)" +"+H11-1" +"+D13+1" +"1-SUM(D14:AE14)" +"+$C$6*D14" +"C19*C18" +"D28*$C$20" +"D42*$C$34" +"D56*$C$48" +"+B4+1" +"+B$10*B21" +"+Assumptions!C6*Assumptions!C7" +"+B13" +"+B6" +"-B7" +"SUM(B10:B12)" +"+Assumptions!C6-'New Unit Financial Profile'!B10" +"+B18" +"-$B$16*B23" +"SUM(B16:B17)" +"NPV(0.14,B7:U7)-B10" +"IRR(A29:U29,0.1)" +"-B10" +"+B7" +"+B$39*B50" +"Assumptions!C20*Assumptions!C21" +"Assumptions!C20-'New Unit Financial Profile'!B39" +"-$B$45*B52" +"+B$68*B79" +"Assumptions!C34*Assumptions!C35" +"Assumptions!C34-'New Unit Financial Profile'!B68" +"-$B$74*B81" +"+B$97*B108" +"Assumptions!C48*Assumptions!C49" +"Assumptions!C48-'New Unit Financial Profile'!B97" +"-$B$103*B110" +"+B6+1" +"Assumptions!C46" +"Assumptions!C18" +"Assumptions!C32" +"3076+3771" +"SUM(B8:B10)" +"+B11+SUM(C8:C10)" +"C8*300" +"+D8*Assumptions!$C$5" +"SUM(B15:G15)" +"Assumptions!C48" +"Assumptions!C20" +"Assumptions!C34" +"C16+C15" +"+C17*Assumptions!$C$7" +"+C17-C19" +"SUM(I19:I20)" +"'New Unit Financial Profile'!B93" +"'New Unit Financial Profile'!B35" +"'New Unit Financial Profile'!B64" +"+'New Unit Financial Profile'!B6*$C$8/500" +"+'New Unit Financial Profile'!B6*$D$8/500" +"+'New Unit Financial Profile'!B6*6" +"+'New Unit Financial Profile'!B6*6" +"+'New Unit Financial Profile'!B6*6" +"SUM(C29:C33)" +"C34+C27" +"'New Unit Financial Profile'!B94" +"'New Unit Financial Profile'!B36" +"'New Unit Financial Profile'!B65" +"+'New Unit Financial Profile'!B7*$D$8/500" +"+'New Unit Financial Profile'!B7*6" +"+'New Unit Financial Profile'!B7*6" +"+'New Unit Financial Profile'!B7*6" +"NOW()" +"+I4+1" +"+I5+(+J25/24)" +"+J5+(K25/24)" +"0.06+0.02" +"1-P11" +"(Q11*(1-Q10)*P11+P12*Q12)" +"K11+0.01" +"K10" +"IF(+S33=0,0,+S33*(+S33/R33))" +"+T33*(+T33/S33)" +"+Z49*1.05" +"+I64*I161/1000" +"I$67+SUM(I69:I71)" +"I87" +"290-84" +"290-265" +"N89+950" +"1098000*9/12" +"202000*9/12" +"170000*9/12" +"207000*9/12" +"SUM(I94:I98)" +"F166" +"+I99+I101" +"+J99+J102" +"+I105/((+I87+I101)*I25)" +"L18" +"T111" +"(I87*I25*I91*I89)/1000" +"J99*J89/1000" +"(X25*X99)/1000" +"+I102*1000*I89/1000000" +"IF($F$110=1,I110,I111)" +"+I113/(+I$25/24)" +"+J113/(+J25/24)" +"I180" +"IF(+$F$123=""Table 1"",+I94*I33,IF(+$F$123=""Table 2"",+I94*I38,""Input Error""))/1000" +"IF($F$130=1,Merchant!E20,Merchant!E14)" +"Y130*(1+Z27)" +"+I56*I119" +"SUM(I124:I133)" +"IF(+I63>0,+I63*I113/1000,+I72*I113/1000)" +"+I105*I117/1000" +"10089-I139" +"3122-J139" +"7987-K139" +"4264-L139" +"3833-M139" +"6174-N139" +"8149-O139" +"3646-P139" +"8516-Q139" +"3601-R139" +"5085-S139" +"+Y140*(1+Z$28)" +"J141*(1+K28)" +"S148*(1+T28)" +"IF(+$G147=""Y"",SUM(I138:I148),SUM(I138:I148)-I147)-I138+I137" +"+I134-I149" +"56770-17578" +"IF($F$166=1,I25*I165,0)" +"+I169/((+I159+I165)*I25)" +"+I163*1000*I161/1000000" +"+I166*1000*I161/1000000" +"SUM(I174:I175)" +"I180*(1+J28)" +"IF(+$F$186=""Table 1"",I45*I163,IF(+$F$123=""Table 2"",I46*I163,""Input Error""))/1000" +"IF($F$188=1,Merchant!E44,Merchant!E39)" +"Y188*(1+Z27)" +"+I182*I57" +"SUM(I186:I190)" +"(T175*T77)/1000" +"IF(+I64>0,+I64*I176/1000,I77*I176/1000)" +"+I180*I169/1000" +"T197*1+U28" +"11539-I197" +"7377-J197" +"3412-K197" +"6780-L197" +"4759-M197" +"3385-N197" +"7747-O197" +"8284-P197" +"3658-Q197" +"3514-R197" +"6869-S197" +"+G147" +"IF(+$F$166=1,+S206*(1+T$28),0)" +"IF(+$G205=""Y"",SUM(I196:I206),SUM(I196:I206)-I205)" +"+I151" +"+I209" +"+I253" +"+I217-I219-I221" +"+I268" +"+I223-I225" +"+$K$9" +"+I227*$F229" +"+$I$5-365" +"NPV(I233,I$229:AC$229)" +"+$N$315*$F$229" +"+J233+K233" +"+I233-0.01" +"+I301" +"+I229-I237" +"+I233" +"NPV(I242,I$239:AC$239)" +"+$I$278" +"+J242+K242+L242" +"+I257/2*I$260" +"+I257/2*I$262" +"+N314" +"+I264" +"+I260-I261" +"+I258+I259" +"+I274+0.0025" +"+I$274/2*I$278" +"+I$274/2*I$280" +"SUM(I277:T277)" +"+I277*$I$278/2" +"+I279" +"+I229" +"-I102*I103/1000" +"-I166*I167/1000" +"+I102*1000*I89/1000000*IF(+I63>0,I63,+I72)/1000" +"I166*1000*I161/1000000*IF(+I64>0,I64,+I77)/1000" +"+I275+I276+I279+I281" +"MIN(I294:AC294)" +"MIN(I294:AC294)" +"AVERAGE(I294:T294)" +"IF(+I291=0,""NA"",IF((+I289-I298)>0,(+I289-I298)/I291,""NA""))" +"IF(+I278>0,400+(+I278*0.0125),0)" +"SUM(I275:I276)" +"I279+I281" +"SUM(I298:I300)" +"+N313-I252" +"+I305-J252" +"+B255" +"+N314-I267" +"+I306-J267" +"+B270" +"+I282" +"SUM(I310:AC310)/SUM(I308:AC308)" +"SUM(I310:AC310)/SUM(I308:AC308)" +"(I305*$F$305)+(I306*$F$306)+(I307*$F$307)" +"+L312+366" +"+L313-M313" +"+I134-I132" +"+I186" +"IF(+$F$326=""Mid"",+I99*I49/1000,IF(+$F$326=""Offer"",+I99*I50/1000,""Input Error""))" +"IF(+$F$326=""Mid"",+I163*I51/1000,IF(+$F$326=""Offer"",+I163*I52/1000,""Input Error""))" +"+I322-I327" +"+I334*$F$336" +"Q11" +"Q11" +"NPV($F338,J336:$AC336)" +"I190" +"I182*I77*$F$500" +"(M489+F481*(1+I27))/1000" +"I347*(1+I$28)" +"(F479*(1+I27))/1000" +"(F477*(1+I27))/1000" +"I182/$F$502*F505*(1+I27)" +"($F$506*I182*$F$501*Merchant!G41)/1000" +"F507*(1+I27)" +"I352*(1+I27)" +"(F483*(1+I27))/1000" +"I353*(1+I27)" +"(F485*(1+I27))/1000" +"I354*(1+I27)" +"SUM(I346:I354)" +"I344-I355" +"K10" +"K10" +"50000*0.75" +"$F366*(I$25/24)*I63/1000" +"$F$366*(J25/24)*J63/1000" +"$F$366*(U25/24)*U63/1000*11/12" +"0.75*23000+25000" +"$F$367*(J$25/24)*J64/1000" +"$F$367*(T$25/24)*T77/1000" +"$F$367*(U$25/24)*U77/1000*11/12" +"+F366" +"+F366" +"$F371*(I$25/24)*I80/1000" +"+I378*$F$380" +"+U13" +"+U13" +"IF(+I$5<=$F387,+$F388*$F389,0)" +"SUM(I387:I399)" +"+I401*$F$403" +"+AC13" +"+AC13" +"IF($F$411=1,(+O418-(+$M$418/9))*1,0)" +"IF(F411=1,+I411-(+$M$418/9),0)" +"IF(F411=1,+J411-(+$M$418/9),0)" +"IF(F411=1,+K411-(+$M$418/9),0)" +"IF(F411=1,+L411-(+$M$418/9),0)" +"IF(F411=1,+M411-(+$M$418/9),0)" +"IF(F411=1,+N411-(+$M$418/9),0)" +"+O419+(60000-$M$419)/13" +"+I412+(60000-$M$419)/13" +"+I413*$F$415" +"+L417+275" +"+M417+365" +"+N417+366" +"+L418/$L$420*M420" +"+M418-(+$M$418/9)" +"+L419/$L$420*M420" +"+B305" +"+F305" +"+$F425*I305" +"+I253" +"+K$11" +"+K$11" +"NPV($F434,J433:$AC433)" +"+I434-I305" +"+I268" +"+I439-I306" +"+I435+I440" +"+I442*$F$444" +"+I338" +"-I449*$F$451" +"I361" +"-I382" +"-I405" +"-I428" +"-I444" +"-I415" +"IF(F459=1,Bellingham!B34+Sayreville!B34,600*250*0.5)" +"SUM(I449:I459)" +"+I461-J234" +"+J461-J234" +"+K461-J234" +"0.2*F477+0.18*(SUM(M480:M484))" +"D487*1.402*125*8760" +"750*0.746*D489*8760" +"SUM(M480:M486)" +"M489" +"3600000*D495" +"+G6+1" +"SUM(E11:U11)" +"+C11+C12+C13" +"+E13+E12+E11" +"NPV(0.11,E20:U20)" +"+C37+C38" +"+E43+E42" +"E70+E69" +"E76/1000" +"E71/1000" +"AVERAGE(H94:Q94)" +"(H93-G93)/G93" +"S8" +"NPV(0.14,B16:$S$16)" +"B23*(1+Model!J28)" +"Model!I143" +"B25*(1+Model!J28)" +"SUM(B23:B28)" +"C16-(C29*1000)" +"B20/300000" +"NPV(0.14,B$31:$S31)/1000*0.5" +"S8" +"NPV(0.14,B18:$S$18)" +"B23*(1+Model!I$28)" +"C23*(1+Model!J28)" +"Model!I143" +"IF(B35=1,3936,1960)" +"SUM(B23:B28)" +"C18-(C29*1000)" +"B20/300000" +"NPV(0.14,B$31:$S31)/1000*0.5" +"Model!J233" +"Model!I449" +"E29" +"E19+SUM(E21:E27)+E29" +"C8" +"E31-E33" +"E35" +"F96" +"E100" +"SUM(G85:G95)" +"(300*600)*0.5" +"E33" +"D5+1" +"SUM([1]Consolidated!I9:I12)" +"+[1]Consolidated!I14-[1]Consolidated!I37" +"+[1]Consolidated!I13" +"-[1]Consolidated!I53" +"SUM(E10:E19)" +"+[1]Consolidated!I44" +"+[1]Consolidated!I22+[1]Consolidated!I28+[1]Consolidated!I26+[1]Consolidated!I32" +"+[1]Consolidated!I25+[1]Consolidated!I31" +"+[1]Consolidated!I24-[1]Consolidated!I135" +"+[1]Consolidated!I33" +"+[1]Consolidated!I34+[1]Consolidated!I35+[1]Consolidated!I36" +"+[1]Consolidated!I39" +"+[1]Consolidated!I56" +"+[1]Consolidated!I40" +"+[1]Consolidated!I30" +"SUM(E24:E35)" +"E20-E36" +"F108" +"F39-F41" +"+[1]Consolidated!J52+[1]Consolidated!J58" +"F49*-$C$51" +"(F49+F51)*-$C$52" +"SUM(F49:F52)" +"F39" +"+[1]Consolidated!J147" +"-[1]Consolidated!J52-[1]Consolidated!J58+[1]Consolidated!J153+[1]Consolidated!J154" +"SUM(F64:F66)" +"F89" +"F69+F71" +"+C$60" +"$C$76*F54" +"+C60" +"$C$77*F73" +"E62" +"F69" +"F125+F126" +"Y98" +"F88+F89+F90" +"NPV(C95,E91:Y91)" +"Y39" +"NPV(C95,F88:Y88)" +"E95*0.5" +"Y94*Y95" +"+[1]Consolidated!$I$98+[1]Consolidated!$I$99+[1]Consolidated!$I$109+[1]Consolidated!$I$110" +"-E91" +"D100+D101" +"F5" +"D104" +"ROUND(D108/$B$108,0)" +"F108" +"$D$112*F113" +"F106" +"A64" +"F39" +"-F114" +"-F46" +"SUM(F120:F122)" +"C51" +"-F123*$C$125" +"-(F123+F125)*$C$126" +"F118" +"SUM(F33:F35)" +"C125" +"F138*$C$139" +"(F138-F139)*$C$140" +"F138-F139-F140" +"A76" +"F141+F143" +"+F137*(1-($C$139+$C$140*(1-$C$139)))" +"+F149+F150" +"NPV(C155,F151:Y151)" +"+C95" +"-E91*C76" +"SUM(F150:Y150)-D160" +"C154-D160" +"F5+1" +"F43+F36" +"F9-F8" +"NPV(0.09,F10:Z10)" +"D11*0.5" +"F44+F37" +"NPV(0.09,F16:Z16)" +"F45+F38" +"F39+F46" +"P29*(1+1.5%)" +"Q29" +"SUM(F36:F39)" +"D32*0.5" +"F47+F40" +"F8+F14+F21+F28" +"NPV(0.09,F56:Y56)" +"F70+F69" +"F68-F71" +"SUM(F79:F89)" +"NPV(0.09,E90:Y90)" +"SUM(F97:F106)" +"NPV(0.09,F107:Z107)" +"F107-F90" +"F54-F90-F68" +"F53-F107-F71" +"(F120+F124)*0.5" +"(F121+F124)*0.5" +"NPV(F133,$F$127:$Z$127)" +"NPV(F133,$F$128:$Z$128)" +"F134-F135" +"Consolidated!C22" +"Depreciation!B64" +"Depreciation!B65" +"CONCATENATE(""$/kW @ ISO MW of "",SUM(Assumptions!B9:D9),"" MW"")" +"B9/SUM(Assumptions!B9:D9)" +"CONCATENATE(""$/kW @ ISO MW of "",SUM(Assumptions!F9:H9),"" MW"")" +"H9/SUM(Assumptions!F9:H9)" +"Depreciation!D64" +"SUM([5]Wilton!$BL$201,[5]Gleason!$BN$225,[5]Wheatland!$BL$200)/1000" +"Brownsville!B32" +"Caledonia!B32" +"'New Albany'!B32" +"Gleason!B32" +"Wheatland!B32" +"Wilton!B32" +"Consolidated!B32" +"Brownsville!B40" +"Caledonia!B40" +"'New Albany'!B40" +"Gleason!B40" +"Wheatland!B40" +"Wilton!B40" +"Consolidated!B40" +"Q12-S12" +"B27" +"W12-V12" +"SUM(B9,H9)" +"CONCATENATE(""$/kW @ ISO MW of "",Assumptions!J9,"" MW"")" +"B13/Assumptions!J9" +"TRANSPOSE(B104:D104)" +"TRANSPOSE(B105:D105)" +"TRANSPOSE(B106:D106)" +"TRANSPOSE(B102:D102)" +"TRANSPOSE(B101:D101)" +"TRANSPOSE(B103:D103)" +"TRANSPOSE(B107:D107)" +"1-B19" +"SUM(B19:D19)" +"B19*B13" +"D19*B13" +"AVERAGE(370.08,177.73,324.29)/10000" +"SUM(B23:B24)" +"SUMPRODUCT(B25:D25,B20:D20)/B13" +"Depreciation!G66" +"B27/Assumptions!J9" +"CONCATENATE(""(Year 3 Book Value / ISO MW of "",Assumptions!J9,"" MW)"")" +"C4" +"B23" +"C4" +"P12" +"N12" +"K12" +"L12" +"O12" +"M12" +"B88" +"Q12" +"Wheatland!C6" +"Gleason!C6" +"Wilton!C6" +"Brownsville!C6" +"Caledonia!C6" +"'New Albany'!C6" +"Consolidated!C6" +"Summary!$C$4" +"Brownsville!C6" +"Brownsville!D6" +"Brownsville!E6" +"Caledonia!C6" +"Caledonia!D6" +"Caledonia!E6" +"'New Albany'!C6" +"'New Albany'!D6" +"'New Albany'!E6" +"Gleason!C6" +"Gleason!D6" +"Gleason!E6" +"Wheatland!C6" +"Wheatland!D6" +"Wheatland!E6" +"Wilton!C6" +"Wilton!D6" +"Wilton!E6" +"SUM(B7:H7)" +"B12" +"B11*B12" +"(B13*4+B17*3+B21*5)/12" +"SUMPRODUCT(B25:H25,$B$23:$H$23)/$J$23" +"B23*B26" +"B33" +"B33" +"B33" +"B33" +"B33" +"'99 Acct Sumry'!C11/1000" +"'00 Acct Sumry'!C11/1000/7*12" +"SUMIF('99 Acct Sumry'!$B$15:$B$51,""Fixed"",'99 Acct Sumry'!C$15:C$51)/1000" +"SUMIF('00 Acct Sumry'!$B$15:$B$48,""Fixed"",'00 Acct Sumry'!C$15:C$48)/1000/7*12" +"SUMIF('99 Acct Sumry'!$B$15:$B$51,""Variable"",'99 Acct Sumry'!C$15:C$51)/1000" +"SUMIF('00 Acct Sumry'!$B$15:$B$48,""Variable"",'00 Acct Sumry'!C$15:C$48)/1000/7*12" +"'99 Acct Sumry'!C40/1000" +"'00 Acct Sumry'!C37/1000/7*12" +"'99 Acct Sumry'!C38/1000" +"'00 Acct Sumry'!C35/1000/7*12" +"SUMIF('99 Acct Sumry'!$B$15:$B$51,""Owners"",'99 Acct Sumry'!C$15:C$51)/1000" +"SUMIF('00 Acct Sumry'!$B$15:$B$48,""Owners"",'00 Acct Sumry'!C$15:C$48)/1000/7*12" +"'99 Acct Sumry'!C46/1000" +"'00 Acct Sumry'!C43/1000/7*12" +"SUM(B35:B41)" +"[4]Sheet1!$A$1" +"YEAR(B6)" +"[3]Data!H5" +"[4]Sheet1!B39/1000" +"[4]Sheet1!$E$39/1000" +"[4]Sheet1!B77/1000" +"[4]Sheet1!B110/1000" +"[4]Sheet1!B38/1000" +"[4]Sheet1!B76/1000" +"[4]Sheet1!B109/1000" +"[4]Sheet1!B40/1000" +"[4]Sheet1!B78/1000" +"[4]Sheet1!B111/1000" +"SUM(B12:B14)" +"[4]Sheet1!B41/1000" +"[4]Sheet1!B79/1000" +"[4]Sheet1!B112/1000" +"[4]Sheet1!B36/1000" +"[4]Sheet1!B74/1000" +"[4]Sheet1!B107/1000" +"B15+B20" +"B12" +"I12*(1+I$9)^((I$6-$H$6)/365.25)" +"Assumptions!$B$21" +"Assumptions!$B$17" +"Assumptions!B13" +"(H$6-G$6)/(I$6-G$6)*Assumptions!$B$13" +"Assumptions!$B$13-H27" +"Assumptions!$B$13" +"B26/B27" +"B13" +"I13*(1+I$9)^((I$6-$H$6)/365.25)" +"Assumptions!$C$21" +"Assumptions!$C$17" +"Assumptions!C13" +"(H$6-G$6)/(I$6-G$6)*Assumptions!$C$13" +"Assumptions!$C$13-H31" +"Assumptions!$C$13" +"B14" +"I14*(1+I$9)^((I$6-$H$6)/365.25)" +"Assumptions!$D$21" +"Assumptions!$D$17" +"Assumptions!D13" +"(H$6-G$6)/(I$6-G$6)*Assumptions!$D$13" +"Assumptions!$D$13-H35" +"Assumptions!$D$13" +"SUM(B34,B30,B26)" +"E17" +"I17*(1+I$9)^((I$6-$H$6)/365.25)" +"350*0.95" +"(H$6-G$6)/(I$6-G$6)*Assumptions!F13" +"Assumptions!F13-'Spark-Spread'!H42" +"Assumptions!$F$13" +"Assumptions!$F$17" +"Assumptions!$F$21" +"E18" +"I18*(1+I$9)^((I$6-$H$6)/365.25)" +"Assumptions!$G$17" +"Assumptions!G13" +"(H$6-G$6)/(I$6-G$6)*Assumptions!$G$13" +"Assumptions!$G$13-H46" +"Assumptions!$G$13" +"Assumptions!$G$21" +"E19" +"I19*(1+I$9)^((I$6-$H$6)/365.25)" +"Assumptions!H17" +"Assumptions!H13" +"(H$6-G$6)/(I$6-G$6)*Assumptions!$H$13" +"Assumptions!$H$13-H50" +"Assumptions!$H$13" +"Assumptions!$H$17" +"Assumptions!$H$21" +"B38+B53" +"SUM(B50,B42,B35,B31,B27,B46)" +"SUMIF($B$7:$AL$7,B$62,$B12:$AL12)" +"[4]Sheet1!$O$39/1000" +"[4]Sheet1!$N$77/1000" +"[4]Sheet1!$N$110/1000" +"B64-E64" +"[4]Sheet1!$O$38/1000" +"[4]Sheet1!$N$76/1000" +"[4]Sheet1!$N$109/1000" +"[4]Sheet1!$O$40/1000" +"[4]Sheet1!$N$78/1000" +"[4]Sheet1!$N$111/1000" +"SUMIF($B$7:$AL$7,B$62,$B17:$AL17)" +"[4]Sheet1!$O$41/1000" +"[4]Sheet1!$N$79/1000" +"[4]Sheet1!$N$112/1000" +"[4]Sheet1!$O$36/1000" +"[4]Sheet1!$N$74/1000" +"[4]Sheet1!$N$107/1000" +"[4]Sheet1!$O$37/1000" +"[4]Sheet1!$N$75/1000" +"[4]Sheet1!$N$108/1000" +"SUM(B64:B70)" +"SUMIF($B$7:$AL$7,B$62,$B26:$AL26)" +"SUMIF($B$7:$AL$7,B$62,$B30:$AL30)" +"SUMIF($B$7:$AL$7,B$62,$B34:$AL34)" +"SUMIF($B$7:$AL$7,B$62,$B41:$AL41)" +"SUMIF($B$7:$AL$7,B$62,$B45:$AL45)" +"SUMIF($B$7:$AL$7,B$62,$B49:$AL49)" +"SUMIF($B$7:$AL$7,$B$85,$B$26:$AL$26)/SUMIF($B$7:$AL$7,$B$85,$B$27:$AL$27)" +"SUMIF($B$7:$AL$7,$C$85,$B$26:$AL$26)/SUMIF($B$7:$AL$7,$C$85,$B$27:$AL$27)" +"SUMIF($B$7:$AL$7,$D$85,$B$26:$AL$26)/SUMIF($B$7:$AL$7,$D$85,$B$27:$AL$27)" +"SUMIF($B$7:$AL$7,B$85,$B$30:$AL$30)/SUMIF($B$7:$AL$7,B$85,$B$31:$AL$31)" +"SUMIF($B$7:$AL$7,B$85,$B$34:$AL$34)/SUMIF($B$7:$AL$7,B$85,$B$35:$AL$35)" +"SUMIF($B$7:$AL$7,B$85,$B$41:$AL$41)/SUMIF($B$7:$AL$7,B$85,$B$42:$AL$42)" +"SUMIF($B$7:$AL$7,B$85,$B$45:$AL$45)/SUMIF($B$7:$AL$7,B$85,$B$46:$AL$46)" +"SUMIF($B$7:$AL$7,B$85,$B$49:$AL$49)/SUMIF($B$7:$AL$7,B$85,$B$50:$AL$50)" +"SUMIF($B$7:$AL$7,B$85,$B$55:$AL$55)/SUMIF($B$7:$AL$7,B$85,$B$56:$AL$56)" +"""Source: ""&""99 O&M analysis - 0001.xls""" +"'[2]BRN Summ'!$J11" +"'[2]CAL Summ'!$J11" +"'[2]NA Summ'!$J11" +"'[2]BRN Summ'!$J16" +"'[2]CAL Summ'!$J16" +"'[2]NA Summ'!$J16" +"'[2]BRN Summ'!$J20" +"'[2]CAL Summ'!$J20" +"'[2]NA Summ'!$J20" +"'[2]BRN Summ'!$J28" +"'[2]CAL Summ'!$J28" +"'[2]NA Summ'!$J28" +"'[2]BRN Summ'!$J38" +"'[2]CAL Summ'!$J38" +"'[2]NA Summ'!$J38" +"SUM(C15:C35)" +"'[2]BRN Summ'!$J45" +"'[2]CAL Summ'!$J45" +"'[2]NA Summ'!$J45" +"SUM(C36:C40)" +"SUM(C45:C51)" +"C11+C42+C53" +"SUM(C58:C61)" +"C62+C53+C42" +"'[2]BRN Summ'!$J68" +"'[2]CAL Summ'!$J68" +"'[2]NA Summ'!$J68" +"C64-C66" +"""Source: ""&""00 O&M analysis - 0001.xls""" +"'[1]Gl Summ'!$J11" +"'[1]WH Summ'!$J11" +"'[1]WC Summ'!$J11" +"'[1]Gl Summ'!$J21" +"'[1]WH Summ'!$J21" +"'[1]WC Summ'!$J21" +"'[1]Gl Summ'!$J20" +"'[1]WH Summ'!$J20" +"'[1]WC Summ'!$J20" +"'[1]Gl Summ'!$J28" +"'[1]WH Summ'!$J28" +"'[1]WC Summ'!$J28" +"'[1]Gl Summ'!$J31" +"'[1]WH Summ'!$J31" +"'[1]WC Summ'!$J31" +"'[1]Gl Summ'!$J38" +"'[1]WH Summ'!$J38" +"'[1]WC Summ'!$J38" +"SUM(C15:C32)" +"'[1]Gl Summ'!$J45" +"'[1]WH Summ'!$J45" +"'[1]WC Summ'!$J45" +"SUM(C33:C37)" +"SUM(C42:C48)" +"C11+C39+C50" +"SUM(C55:C58)" +"C11+C59+C50+C39" +"'[1]Gl Summ'!$J68" +"'[1]WH Summ'!$J68" +"'[1]WC Summ'!$J68" +"C61-C63" +"'Spark-Spread'!B93" +"'Spark-Spread'!B71" +"'Spark-Spread'!B82" +"SUM(Brownsville!C13,Caledonia!C13,'New Albany'!C13,Gleason!C13,Wheatland!C13,Wilton!C13)" +"SUM(C13:C19)" +"C10-C20" +"Assumptions!$J$9*Summary!$B$28" +"SUM(Brownsville!E25,Caledonia!E25,'New Albany'!E25,Gleason!E25,Wheatland!E25,Wilton!E25)" +"C22" +"Summary!$F$25" +"XNPV(B30,B28:E28,B4:E4)" +"SUM(Brownsville!B32,Caledonia!B32,'New Albany'!B32,Gleason!B32,Wheatland!B32,Wilton!B32)" +"C28+C25" +"XNPV(B38,B36:E36,B4:E4)" +"'Spark-Spread'!B86" +"'Spark-Spread'!B64" +"'Spark-Spread'!B75" +"Assumptions!B35" +"C13*(1+Assumptions!$B$33)" +"C19" +"SUM(C13:C19)" +"'99 Acct Sumry'!C55/1000" +"C10-C20" +"Summary!$B$28*Assumptions!$B$9" +"C22" +"Summary!$F$25" +"XNPV(B30,B28:E28,B$4:E$4)" +"C28+C25" +"'Spark-Spread'!B87" +"'Spark-Spread'!B65" +"'Spark-Spread'!B76" +"Assumptions!C35" +"C13*(1+Assumptions!$B$33)" +"C19" +"SUM(C13:C19)" +"'99 Acct Sumry'!D55/1000" +"C10-C20" +"Summary!$B$28*Assumptions!$C$9" +"C22" +"Summary!$F$25" +"XNPV(B30,B28:E28,B$4:E$4)" +"C28+C25" +"'Spark-Spread'!B88" +"'Spark-Spread'!B66" +"'Spark-Spread'!B77" +"Assumptions!D35" +"C13*(1+Assumptions!$B$33)" +"C19" +"SUM(C13:C19)" +"'99 Acct Sumry'!E55/1000" +"C10-C20" +"Summary!$B$28*Assumptions!$D$9" +"C22" +"Summary!$F$25" +"XNPV(B30,B28:E28,B$4:E$4)" +"C28+C25" +"'Spark-Spread'!B90" +"'Spark-Spread'!B68" +"'Spark-Spread'!B79" +"Assumptions!F35" +"C14*(1+Assumptions!$B$33)" +"C19" +"SUM(C13:C19)" +"'00 Acct Sumry'!C52/1000/7*12" +"C10-C20" +"Summary!$B$28*Assumptions!$F$9" +"C22" +"Summary!$F$25" +"XNPV(B30,B28:E28,B$4:E$4)" +"C28+C25" +"'Spark-Spread'!B91" +"'Spark-Spread'!B69" +"'Spark-Spread'!B80" +"Assumptions!G35" +"C14*(1+Assumptions!$B$33)" +"C19" +"SUM(C13:C19)" +"'00 Acct Sumry'!D52/1000/7*12" +"C10-C20" +"Summary!$B$28*Assumptions!$G$9" +"C22" +"Summary!$F$25" +"XNPV(B30,B28:E28,B$4:E$4)" +"C28+C25" +"'Spark-Spread'!B92" +"'Spark-Spread'!B70" +"'Spark-Spread'!B81" +"Assumptions!H35" +"C14*(1+Assumptions!$B$33)" +"C19" +"SUM(C13:C19)" +"'00 Acct Sumry'!E52/1000/7*12" +"C10-C20" +"Summary!$B$28*Assumptions!$H$9" +"C22" +"Summary!$F$25" +"XNPV(B30,B28:E28,B$4:E$4)" +"C28+C25" +"Summary!C4" +"($C$4-Assumptions!$B$8)/365.25*12" +"($D$4-$C$4)/365.25*12" +"12-D10" +"90%/30*C10/12" +"90%/30-D11" +"90%/30" +"SUM(C11:G11)" +"0.9/30*(($G$4-Assumptions!$B$8)/365.25)" +"B13" +"C15" +"$B$13*C11" +"B13" +"C13-C14" +"($C$4-Assumptions!$C$8)/365.25*12" +"0.9/30*(($G$4-Assumptions!$C$8)/365.25)" +"$B$22*C20" +"($C$4-Assumptions!$D$8)/365.25*12" +"0.9/30*(($G$4-Assumptions!$D$8)/365.25)" +"$B$31*C29" +"IF($D$4>Assumptions!$F$8,(Depreciation!$D$4-Assumptions!$F$8)/30.5,0)" +"7-D37" +"0.9/30*(($G$4-Assumptions!$F$8)/365.25)" +"[5]Gleason!$BT$225/1000" +"$B$40*C38" +"IF($D$4>Assumptions!$G$8,(Depreciation!$D$4-Assumptions!$G$8)/30.5,0)" +"0.9/30*(($G$4-Assumptions!$G$8)/365.25)" +"[5]Wheatland!$BR$200/1000" +"$B$49*C47" +"IF($D$4>Assumptions!$H$8,(Depreciation!$D$4-Assumptions!$H$8)/30.5,0)" +"0.9/30*(($G$4-Assumptions!$H$8)/365.25)" +"[5]Wilton!$BR$201/1000" +"$B$58*C56" +"SUM(B15,B24,B33)" +"SUM(B42,B51,B60)" +"SUM(B64:B65)" +"B13/$B$66" +"B22/B66" +"B31/B66" +"B40/B66" +"B49/B66" +"B58/B66" +"SUM(B70:B75)" +"(2*B10+2*D10)/4" +"C10" +"C10" +"D10" +"C10" +"G10*$A10*G$9/1000" +"A11+10" +"Cameron!A1" +"D36+2" +"'NewCo_Summary Output'!B3" +"D7+1" +"'Pacific Crest'!A1" +"J7+2" +"NewCo_BS!A2" +"'Sky River'!A1" +"NewCo_IS!A2" +"Ridgetop!A1" +"NewCo_CF!A2" +"'Green Ridge'!A1" +"NewCo_Tax!A2" +"'Mojave 16-18'!A1" +"Devel_Summary!B2" +"Morwind!A1" +"Devel_Financials!B2" +"VG!A1" +"Devel_Schedule!B2" +"'WPP 92'!A1" +"'FPLE_Valuation Summary'!B2" +"'WPP 91-2'!A1" +"'FPLE_Annual Summary'!B2" +"'WPP 89'!A1" +"FPLE_IS!A2" +"'WPP 91'!A1" +"FPLE_CF!A2" +"'WPP 90'!A1" +"FPLE_Tax!A2" +"'ENA_Summary Output'!A3" +"ENA_Assumptions!A2" +"'ENA_Power Price Assumption'!A2" +"ENA_BS!A2" +"ENA_IS!A2" +"ENA_CF!A2" +"ENA_Tax!A2" +"ENA_Debt!A2" +"ENA_Depreciation!A2" +"'FPLE_Wind Summary'!B2" +"'FPLE_Wind Annual Summary'!B3" +"'Cerro Gordo'!A1" +"'Southwest Mesa'!A1" +"'Amortization of Power Contract'!A2" +"Vansycle!A1" +"ENA_Allocation!A2" +"D11/D17" +"'ENA_Summary Output'!$B$33" +"F27" +"D11+E11" +"'ENA_Summary Output'!D58" +"ENA_Debt!C121" +"'ENA_Summary Output'!C12" +"D11/F11" +"E11/F11" +"(D11+E11)/F11" +"D14/D17" +"'FPLE_Valuation Summary'!$J$31" +"M27" +"FPLE_CF!B58" +"FPLE_Debt!E74" +"(D11+D14)/D17" +"D11+D14" +"NewCo_CF!B48" +"D17/$F$17" +"(D17+E17)/$F$17" +"'ENA_Summary Output'!$B$19" +"'ENA_Summary Output'!B20" +"SUM(C27:E27)" +"FPLE_Debt!$E$23" +"FPLE_Debt!$E$60" +"SUM(K27:L27)" +"'Segs VIII'!D160+'Segs IX'!D160+'Southwest Mesa'!D161+Cameron!D161+'Pacific Crest'!D161+'Sky River'!D161" +"'ENA_Summary Output'!$B$23" +"'ENA_Summary Output'!$C$23" +"'ENA_Summary Output'!$D$23" +"FPLE_Debt!J75" +"FPLE_Debt!J76" +"SUMPRODUCT(C32:E32,$C$27:$E$27)/F27" +"FPLE_Debt!$E$5" +"FPLE_Debt!$E$41" +"SUMPRODUCT(K27:L27,K32:L32)/M27" +"SUMPRODUCT(C33:E33,$C$27:$E$27)/F27" +"FPLE_Debt!$E$6" +"FPLE_Debt!$E$42" +"SUMPRODUCT(K27:L27,K33:L33)/M27" +"SUM(C32:C33)" +"SUMPRODUCT(C34:E34,$C$27:$E$27)/F27" +"SUMPRODUCT(K27:L27,K34:L34)/M27" +"(SUMPRODUCT(C27:E27,C34:E34)+SUMPRODUCT(K27:L27,K34:L34))/(F27+M27)" +"'ENA_Summary Output'!D48" +"MIN(FPLE_Debt!E19:X19)" +"AVERAGE(FPLE_Debt!E19:X19)" +"MIN(FPLE_Debt!E56:X56)" +"AVERAGE(FPLE_Debt!E56:X56)" +"'ENA_Summary Output'!$D$56" +"SUM(FPLE_CF!$C$56:$V$56)/'FPLE_Valuation Summary'!$F$31" +"'ENA_Summary Output'!B61" +"FPLE_CF!C10" +"FPLE_IS!C49" +"FPLE_CF!C40" +"FPLE_CF!C45" +"NewCo_IS!B15" +"NewCo_IS!B45" +"NewCo_IS!B40" +"NewCo_IS!B42" +"NewCo_CF!C28" +"(K57/$J$57)^(1/(K55-2001))-1" +"NewCo_CF!C33" +"NewCo_CF!C35" +"'FPLE_Valuation Summary'!F31+ENA_Assumptions!K12+Devel_Summary!D9" +"C61+Devel_Summary!E9" +"SUM(D71:D77)" +"+D78*(1-0.385)" +"B5+1" +"NewCo_CF!C60" +"'NewCo_Summary Output'!F17+Devel_Summary!D18" +"B11+Devel_Summary!E18" +"NewCo_IS!B19+Devel_Summary!D112" +"B12+NewCo_IS!C19+Devel_Summary!E112" +"B11-B12" +"SUM(B8:B9)+B13" +"B15-B26" +"'NewCo_Summary Output'!D17+NewCo_CF!$B$57" +"B24" +"NewCo_IS!B42" +"B25+NewCo_IS!C42" +"SUM(B24:B25)" +"B21+B26" +"B15-B28" +"B5+1" +"ENA_IS!B32" +"SUM(B7:U7)" +"ENA_IS!$X$32" +"W7-X7" +"FPLE_IS!C8" +"FPLE_IS!X8" +"B7+B8" +"FPLE_IS!C10" +"FPLE_IS!X10" +"'NewCo_Summary Output'!D78" +"B13*(1+ENA_Assumptions!$C$26)" +"FPLE_Tax!X59+Brownsville!W113+Caledonia!W110+'New Albany'!W110+Gleason!W113+Wheatland!W116+Wilton!W107" +"B9+B11-B13" +"ENA_IS!B34" +"ENA_IS!$W$34" +"FPLE_IS!C24" +"FPLE_IS!X24" +"B15-B19" +"FPLE_IS!X26+ENA_IS!$W$36-X13" +"ENA_IS!B38" +"ENA_IS!$W$38" +"FPLE_IS!C39+FPLE_IS!C41" +"'NewCo_Summary Output'!$P$34*NewCo_CF!C67" +"B21-B25+B27" +"FPLE_IS!X43+ENA_IS!$W$40-X13" +"Brownsville!B137+Caledonia!B134+'New Albany'!B134+Gleason!B137+Wheatland!B142+Wilton!B131" +"Brownsville!W137+Caledonia!W134+'New Albany'!W134+Gleason!W137+Wheatland!W142+Wilton!W131" +"FPLE_IS!C63" +"SUM(FPLE_IS!C63:V63)" +"-B27*FPLE_Debt!$E$87" +"SUM(B31:B33)" +"X31+X32" +"-(B29+B34)*0.35" +"FPLE_IS!C47" +"B29+B34+B36+B38" +"B40+Devel_Summary!D40+NewCo_CF!C63+NewCo_CF!C56*'NewCo_Summary Output'!$P$34*(1-0.385)-NewCo_CF!C66" +"B15+Devel_Summary!D76" +"C7+1" +"ENA_CF!C10" +"SUM(C10:V10)" +"ENA_CF!$W$10" +"X10-Y10" +"FPLE_CF!C10" +"FPLE_CF!X10" +"C10+C11" +"-NewCo_IS!B13" +"-NewCo_IS!W13" +"NewCo_IS!B11" +"FPLE_CF!C20" +"FPLE_CF!C34+FPLE_CF!C36" +"FPLE_CF!X34+FPLE_CF!X36" +"FPLE_CF!C38" +"FPLE_CF!X38" +"ENA_CF!C12" +"ENA_CF!W12" +"NewCo_IS!B27" +"SUM(B12:B24)" +"SUM(C12:C27)" +"FPLE_CF!X40+ENA_CF!$W$17+Y14" +"NewCo_Tax!B32" +"-NewCo_Tax!X10" +"-NewCo_Tax!B42" +"SUM(B31,B30,B28)" +"C28+C30+C31" +"C45+Devel_Summary!D58+C63-C56*'NewCo_Summary Output'!$P$34*(1-0.385)" +"-'NewCo_Summary Output'!D17" +"B33" +"IF('NewCo_Summary Output'!$P$8=1,NewCo_CF!C76,NewCo_CF!C77)" +"ENA_CF!C31+FPLE_CF!C56" +"SUM(B44:B46)" +"XIRR(B47:V47,B8:V8)" +"-Devel_Summary!D18" +"E35" +"C35" +"Devel_Summary!D21" +"82912.061018143+34000+800+12-1" +"9000+535+25-1" +"SUM(C53:C57)+B57" +"SUM(D53:D57)" +"B57" +"C58" +"C60+D58" +"'NewCo_Summary Output'!$P$34*((NewCo_CF!B60+NewCo_CF!C60)/2)*(1-0.385)" +"C67*'NewCo_Summary Output'!$P$34*(1-0.385)" +"C33" +"AA67+D33" +"Brownsville!B126+Caledonia!B123+'New Albany'!B123+Gleason!B126+Wheatland!B131+Wilton!B120" +"SUM(B8:U8)" +"Brownsville!W126+Caledonia!W123+'New Albany'!W123+Gleason!W126+Wheatland!W131+Wilton!W120" +"W8-X8" +"FPLE_Tax!C71" +"SUM(FPLE_Tax!C71:V71)" +"SUM(B8:B9)" +"X8+X9" +"NewCo_CF!C10" +"ENA_CF!$W$10" +"FPLE_IS!X8" +"-NewCo_IS!B13" +"FPLE_CF!X12" +"-NewCo_IS!B23" +"-ENA_IS!$W$38" +"-(FPLE_IS!Y39+FPLE_IS!Y41)" +"NewCo_IS!B27" +"ENA_Tax!B14" +"ENA_Tax!$W$14" +"-'FPLE_Annual Summary'!E93+FPLE_Tax!C21" +"-SUM('FPLE_Annual Summary'!E93:X93)+FPLE_Tax!Y21" +"-B10-B26*FPLE_Debt!$E$87" +"-X10" +"B17+B19+B21+B24+B26+B30+B32" +"B34*B36" +"IF(B37<0,-B37+B44,B44)" +"IF(C37<0,-C37+B39-B40+C44,B39-B40+C44)" +"IF(B37<0,0,IF(B39>B37,B37,B39))" +"IF('NewCo_Summary Output'!$P$8=1,IF(B37<0,0,(B37-B40)),NewCo_Tax!B37-NewCo_Tax!B44)" +"FPLE_IS!C47" +"B10+B42" +"-NewCo_IS!B34-NewCo_IS!B36-NewCo_IS!B38" +"B52-B53" +"B55" +"B56+C55" +"IF(B56>0,(B56),0)" +"IF(B56<0,(-B56),0)" +"+D4+1" +"Devel_Schedule!D23+Devel_Schedule!D24+Devel_Schedule!D26" +"Devel_Schedule!E27+Devel_Schedule!E28+Devel_Schedule!E29+Devel_Schedule!E33" +"Devel_Schedule!F33" +"Devel_Financials!S6" +"Devel_Financials!K6" +"Devel_Financials!O6" +"SUM(D6:D8)" +"D9" +"D10+E9" +"D6*300" +"+E6*Devel_Financials!$C$7" +"SUM(D15:W15)" +"E7*Devel_Financials!$G$7" +"Devel_Financials!S8" +"Devel_Financials!K8" +"Devel_Financials!O8" +"+(D15+D17)*Devel_Financials!$C$9+D16*Devel_Financials!$G$9" +"+D18-D20" +"D20+D21" +"Devel_Financials!C159" +"Devel_Financials!C91" +"Devel_Financials!C125" +"+Devel_Financials!C21*$D$6/500" +"+Devel_Financials!C21*$E$6/500" +"+Devel_Financials!C21*$F$6/500" +"+Devel_Financials!C21*6" +"+Devel_Financials!C21*6" +"SUM(D31:D35)" +"Devel_Financials!C55*Devel_Summary!$E$7/Devel_Financials!$G$6" +"D29+D36+D38" +"SUM(D40:W40)" +"Devel_Financials!C160" +"Devel_Financials!C92" +"Devel_Financials!C126" +"+Devel_Financials!C22*$E$6/500" +"+Devel_Financials!C22*$F$6/500" +"+Devel_Financials!C22*6" +"+Devel_Financials!C22*6" +"Devel_Financials!C56*Devel_Summary!$E$7/Devel_Financials!$G$6" +"Devel_Financials!C187" +"Devel_Financials!C119" +"Devel_Financials!C153" +"$E$6/500*Devel_Financials!C49" +"$F$6/500*Devel_Financials!C49" +"$G$6/500*Devel_Financials!C49" +"$H$6/500*Devel_Financials!C49" +"$E$7/Devel_Financials!$G$6*Devel_Financials!C85" +"90%/$C$98*Devel_Financials!$S$8" +"90%/$C$99*Devel_Financials!$K$8" +"90%/$C$100*Devel_Financials!$O$8" +"90%/30*$D$15" +"90%/30*$E$15" +"90%/30*$F$15" +"90%/30*$G$15" +"90%/30*$H$15" +"90%/$C$110*$E$16" +"Devel_Financials!$S$8*D117" +"90%*Devel_Financials!$K$8*Devel_Summary!E119" +"90%*Devel_Financials!$O$8*Devel_Summary!F121" +"D118+D120+D122" +"90%*$D$15*D125" +"90%*$E$15*D125" +"90%*$F$15*D125" +"90%*$G$15*D125" +"90%*$H$15*D125" +"90%*$E$16*E133" +"D123+D131+D134" +"D112" +"D136" +"(D141-D142)*0.385" +"IF(D145>0,(D145),0)" +"IF(D145<0,(-D145),0)" +"Devel_Financials!C171" +"Devel_Financials!C103" +"Devel_Financials!C137" +"Devel_Financials!C33*$D$6/Devel_Financials!$C$6" +"Devel_Financials!C33*$E$6/Devel_Financials!$C$6" +"Devel_Financials!C33*$F$6/Devel_Financials!$C$6" +"Devel_Financials!C33*$G$6/Devel_Financials!$C$6" +"Devel_Financials!C33*$H$6/Devel_Financials!$C$6" +"Devel_Financials!C67*Devel_Summary!$E$7/Devel_Financials!$G$6" +"+C6*C7" +"K7*K6" +"+C19+1" +"+C$25*C35" +"+Devel_Financials!C8*Devel_Financials!C9" +"+C28" +"+C21" +"-C22" +"SUM(C25:C27)" +"+Devel_Financials!C8-Devel_Financials!C25" +"+C33" +"-$C$31*C37" +"SUM(C31:C32)" +"NPV(0.14,C22:V22)-C25" +"IRR(B42:V42,0.1)" +"-C25" +"+C22" +"C21" +"+C45/(1-0.385)-C45" +"$C$10*C31" +"$C$8/30/2" +"$C$8/30" +"SUM(C45:C48)" +"C59*C69" +"C59*C70" +"Devel_Financials!G8*Devel_Financials!G9" +"Devel_Financials!G8-Devel_Financials!C59" +"-$C$65*C71" +"1-SUM(C71:R71)" +"NPV(0.14,C56:V56)-C59" +"-C59" +"+C56" +"C55" +"$G$10*C65" +"$G$8/30" +"+C$95*C105" +"Devel_Financials!K8*Devel_Financials!K9" +"Devel_Financials!K8-Devel_Financials!C95" +"-$C$101*C107" +"$K$10*C101" +"$K$8/30/2" +"$K$8/30" +"+C$129*C139" +"Devel_Financials!O8*Devel_Financials!O9" +"Devel_Financials!O8-Devel_Financials!C129" +"-$C$135*C141" +"$O$10*C135" +"$O$8/30/2" +"$O$8/30" +"+C$163*C173" +"Devel_Financials!S8*Devel_Financials!S9" +"Devel_Financials!S8-Devel_Financials!C163" +"C171" +"-$C$169*C175" +"$S$10*C169" +"$S$8/30/2" +"$S$8/30" +"SUM(C8:C12)" +"SUM(F8:F14)" +"SUM(C20:C30)" +"SUM(C31:G31)" +"SUM(C31:C33)" +"I34" +"'[33]FPLE_Valuation Summary'!$F$31-170" +"SUMPRODUCT(AV9:AV33,AW9:AW33)/SUM(AV9:AV33)" +"J12" +"+'FPLE_Annual Summary'!E10" +"+'Maine Hydro'!D162" +"+'Maine Hydro'!D100/1000" +"SUM(J12:M12)" +"+'Maine Hydro'!C95" +"T12/F12" +"N12+V12" +"Z12*FPLE_Debt!$E$34" +"Z12*FPLE_Debt!$E$23" +"J12/$J$16" +"+'Maine Hydro'!E94" +"755+31" +"+'Maine Thermal'!D162" +"+'Maine Thermal'!D100/1000" +"+'Maine Thermal'!C95" +"+'Maine Thermal'!E94" +"J19" +"(+Lamar!D162)" +"+Lamar!D100/1000*Lamar!C60" +"+Lamar!C95" +"+Lamar!E94" +"+'Marcus Hook 50'!D162" +"+'Marcus Hook 50'!D100/1000" +"+'Marcus Hook 50'!C95" +"+'Marcus Hook 50'!E94" +"J22" +"SUM(F12:F15)" +"SUMPRODUCT(F12:F15,P12:P15)/F16" +"'FPLE_Wind Summary'!J10" +"+Doswell!D162" +"+Doswell!D100/1000" +"+Doswell!C95" +"Z19*FPLE_Debt!$E$71" +"Z19*FPLE_Debt!$E$60" +"J19/$J$25" +"+Doswell!E94" +"+'Doswell CT'!D162" +"+'Doswell CT'!C95" +"+'Doswell CT'!E94" +"'FPLE_Wind Summary'!J39" +"'FPLE_Wind Summary'!J17" +"+'Segs VIII'!D162+'Segs IX'!D162" +"+'Segs VIII'!C95" +"+'Segs VIII'!E94+'Segs IX'!E94" +"+'NELP - Bellingham & Sayreville'!D162" +"+'NELP - Bellingham & Sayreville'!C95" +"+'NELP - Bellingham & Sayreville'!E94" +"+Cherokee!D162" +"+Cherokee!C95" +"+Cherokee!E94" +"SUM(F19:F24)" +"SUMPRODUCT(F19:F24,P19:P24)/F25" +"+H16+H25" +"(SUMPRODUCT(P12:P15,J12:J15)+SUMPRODUCT(P19:P24,J19:J24))/J27" +"-FPLE_Debt!E28-FPLE_Debt!E65" +"-L29+FPLE_Debt!E34+FPLE_Debt!E71" +"+FPLE_Debt!E23+FPLE_Debt!E60" +"+FPLE_Debt!X25" +"'FPLE_Wind Summary'!J29" +"+F16+F25" +"+H27+H29" +"N31/F31" +"T16+T25" +"'FPLE_Wind Summary'!J32" +"J31/N31" +"L31/N31" +"N31/(J31+L31)" +"+E7+1" +"+'Maine Hydro'!F144" +"+'Maine Thermal'!F144" +"+Lamar!F144" +"+'Marcus Hook 50'!F144" +"SUM(E10:E13)" +"+Doswell!F144" +"+'Doswell CT'!F144" +"'FPLE_Wind Annual Summary'!F76" +"+'Segs VIII'!F144+'Segs IX'!F144" +"+'NELP - Bellingham & Sayreville'!F144" +"+Cherokee!F144" +"SUM(E17:E22)" +"+E14+E23" +"-FPLE_Debt!E28-FPLE_Debt!E65" +"SUM(E25:E26)" +"+'Maine Hydro'!F77" +"+'Maine Thermal'!F77" +"+Lamar!F77+Lamar!F151" +"+'Marcus Hook 50'!F77+'Marcus Hook 50'!F151" +"+Doswell!F77+Doswell!F151" +"+'Doswell CT'!F77+'Doswell CT'!F151" +"'FPLE_Wind Annual Summary'!F114" +"+'Segs VIII'!F77+'Segs IX'!F77+'Segs VIII'!F151+'Segs IX'!F151" +"+'NELP - Bellingham & Sayreville'!F77+'NELP - Bellingham & Sayreville'!F151" +"+Cherokee!F77+Cherokee!F151" +"+E26" +"-FPLE_Debt!E24-FPLE_Debt!E61" +"SUM(E49:E51)" +"+'Maine Hydro'!F39" +"+'Maine Thermal'!F39" +"+Lamar!F39*Lamar!$C$60" +"+'Marcus Hook 50'!F39" +"+Doswell!F39" +"+'Doswell CT'!F39" +"'FPLE_Wind Annual Summary'!F13+'FPLE_Wind Annual Summary'!F25*0.5+'FPLE_Wind Annual Summary'!F36*0.5" +"+'Segs VIII'!F39*'Segs VIII'!$C$60+'Segs IX'!F39*'Segs IX'!$C$60" +"'NELP - Bellingham & Sayreville'!F39*'NELP - Bellingham & Sayreville'!$C$60" +"+Cherokee!F39*Cherokee!$C$60" +"$D$82*'Maine Hydro'!F114" +"$D$83*'Maine Thermal'!F114" +"$D$84*Lamar!F114" +"$D$85*'Marcus Hook 50'!F114" +"$D$86*Doswell!F114" +"$D$87*'Doswell CT'!F114" +"'FPLE_Wind Annual Summary'!F264" +"$D$89*'Segs VIII'!F114" +"$D$90*'Segs IX'!F114" +"$D$91*'NELP - Bellingham & Sayreville'!F114" +"$D$92*Cherokee!F114" +"SUM(E82:E92)" +"C5+1" +"'FPLE_Annual Summary'!E74" +"SUM(C8:V8)" +"SUM('Maine Hydro'!AB39,'Maine Thermal'!AB39,Lamar!AB39,'Marcus Hook 50'!AB39,Doswell!AB39,'Doswell CT'!AB39,'Segs VIII'!AB39,'Segs IX'!AB39,'NELP - Bellingham & Sayreville'!AB39,Cherokee!AB39,'Cerro Gordo'!AB39,'Southwest Mesa'!AB39,Vansycle!AB39,Cameron!AB39,'Pacific Crest'!AB39,'Sky River'!AB39,Ridgetop!AB39,'Green Ridge'!AB39,'Mojave 16-18'!AB39,Morwind!AB39,VG!AB39,'WPP 92'!AB39,'WPP 91-2'!AB39,'WPP 89'!AB39,'WPP 91'!AB39,'WPP 90'!AB39)" +"X8-Y8" +"'Maine Hydro'!F138+'Maine Thermal'!F138+Lamar!F138+'Marcus Hook 50'!F138+Doswell!F138+'Doswell CT'!F138+'Segs VIII'!F138+'Segs IX'!F138+'NELP - Bellingham & Sayreville'!F138+Cherokee!F138+'Cerro Gordo'!F139+'Southwest Mesa'!F139+Vansycle!F139+Cameron!F139+'Pacific Crest'!F139+'Sky River'!F139+Ridgetop!F139+'Green Ridge'!F139+'Mojave 16-18'!F139+Morwind!F139+VG!F139+'WPP 92'!F139+'WPP 91-2'!F139+'WPP 89'!F139+'WPP 91'!F139+'WPP 90'!F139" +"SUM('Maine Hydro'!AB138,'Maine Thermal'!AB138,Lamar!AB138,'Marcus Hook 50'!AB138,Doswell!AB138,'Doswell CT'!AB138,'Segs VIII'!AB138,'Segs IX'!AB138,'NELP - Bellingham & Sayreville'!AB138,Cherokee!AB138,'Cerro Gordo'!AB139,'Southwest Mesa'!AB139,Vansycle!AB139,Cameron!AB139,'Pacific Crest'!AB139,'Sky River'!AB139,Ridgetop!AB139,'Green Ridge'!AB139,'Mojave 16-18'!AB139,Morwind!AB139,VG!AB139,'WPP 92'!AB139,'WPP 91-2'!AB139,'WPP 89'!AB139,'WPP 91'!AB139,'WPP 90'!AB139)" +"$B$13*'Maine Hydro'!F41+'Maine Hydro'!F109" +"$B$14*'Maine Thermal'!F41+'Maine Thermal'!F109" +"$B$15*Lamar!F41+Lamar!F109" +"$B$16*'Marcus Hook 50'!F41+'Marcus Hook 50'!F109" +"$B$17*Doswell!F41+Doswell!F109" +"$B$18*'Doswell CT'!F41+'Doswell CT'!F109" +"'FPLE_Wind Annual Summary'!F176" +"$B$20*'Segs VIII'!F41+'Segs VIII'!F109" +"$B$21*'Segs IX'!F41+'Segs IX'!F109" +"$B$22*'NELP - Bellingham & Sayreville'!F41+'NELP - Bellingham & Sayreville'!F109" +"$B$23*Cherokee!F41+Cherokee!F109" +"SUM(C13:C23)" +"SUM('Maine Hydro'!AB41,'Maine Thermal'!AB41,Lamar!AB41,'Marcus Hook 50'!AB41,Doswell!AB41,'Doswell CT'!AB41,'Segs VIII'!AB41,'Segs IX'!AB41,'NELP - Bellingham & Sayreville'!AB41,Cherokee!AB41,'Cerro Gordo'!AB41,'Southwest Mesa'!AB41,Vansycle!AB41,Cameron!AB41,'Pacific Crest'!AB41,'Sky River'!AB41,Ridgetop!AB41,'Green Ridge'!AB41,'Mojave 16-18'!AB41,Morwind!AB41,VG!AB41,'WPP 92'!AB41,'WPP 91-2'!AB41,'WPP 89'!AB41,'WPP 91'!AB41,'WPP 90'!AB41)+SUM('Maine Hydro'!AA109,'Maine Thermal'!AA109,Lamar!AA109,'Marcus Hook 50'!AA109,Doswell!AA109,'Doswell CT'!AA109,'Segs VIII'!AA109,'Segs IX'!AA109,'NELP - Bellingham & Sayreville'!AA109,Cherokee!AA109,'Cerro Gordo'!AA110,'Southwest Mesa'!AA110,Vansycle!AA110,Cameron!AA110,'Pacific Crest'!AA110,'Sky River'!AA110,Ridgetop!AA110,'Green Ridge'!AA110,'Mojave 16-18'!AA110,Morwind!AA110,VG!AA110,'WPP 92'!AA110,'WPP 91-2'!AA110,'WPP 89'!AA110,'WPP 91'!AA110,'WPP 90'!AA110)" +"C8+C10-C24" +"SUM('Maine Hydro'!AB44,'Maine Thermal'!AB44,Lamar!AB44,'Marcus Hook 50'!AB44,Doswell!AB44,'Doswell CT'!AB44,'Segs VIII'!AB44,'Segs IX'!AB44,'NELP - Bellingham & Sayreville'!AB44,Cherokee!AB44,'Cerro Gordo'!AB44,'Southwest Mesa'!AB44,Vansycle!AB44,Cameron!AB44,'Pacific Crest'!AB44,'Sky River'!AB44,Ridgetop!AB44,'Green Ridge'!AB44,'Mojave 16-18'!AB44,Morwind!AB44,VG!AB44,'WPP 92'!AB44,'WPP 91-2'!AB44,'WPP 89'!AB44,'WPP 91'!AB44,'WPP 90'!AB44)-SUM('Maine Hydro'!AA109,'Maine Thermal'!AA109,Lamar!AA109,'Marcus Hook 50'!AA109,Doswell!AA109,'Doswell CT'!AA109,'Segs VIII'!AA109,'Segs IX'!AA109,'NELP - Bellingham & Sayreville'!AA109,Cherokee!AA109,'Cerro Gordo'!AA110,'Southwest Mesa'!AA110,Vansycle!AA110,Cameron!AA110,'Pacific Crest'!AA110,'Sky River'!AA110,Ridgetop!AA110,'Green Ridge'!AA110,'Mojave 16-18'!AA110,Morwind!AA110,VG!AA110,'WPP 92'!AA110,'WPP 91-2'!AA110,'WPP 89'!AA110,'WPP 91'!AA110,'WPP 90'!AA110)+Y10" +"$B$28*'Maine Hydro'!F46" +"$B$29*'Maine Thermal'!F46" +"$B$30*Lamar!F46" +"$B$31*'Marcus Hook 50'!F46" +"$B$32*Doswell!F46" +"$B$33*'Doswell CT'!F46" +"'FPLE_Wind Annual Summary'!F198" +"$B$35*'Segs VIII'!F46" +"$B$36*'Segs IX'!F46" +"$B$37*'NELP - Bellingham & Sayreville'!F46" +"$B$38*Cherokee!F46" +"SUM('Maine Hydro'!AB46,'Maine Thermal'!AB46,Lamar!AB46,'Marcus Hook 50'!AB46,Doswell!AB46,'Doswell CT'!AB46,'Segs VIII'!AB46,'Segs IX'!AB46,'NELP - Bellingham & Sayreville'!AB46,Cherokee!AB46,'Cerro Gordo'!AB46,'Southwest Mesa'!AB46,Vansycle!AB46,Cameron!AB46,'Pacific Crest'!AB46,'Sky River'!AB46,Ridgetop!AB46,'Green Ridge'!AB46,'Mojave 16-18'!AB46,Morwind!AB46,VG!AB46,'WPP 92'!AB46,'WPP 91-2'!AB46,'WPP 89'!AB46,'WPP 91'!AB46,'WPP 90'!AB46)" +"(FPLE_Debt!E27+FPLE_Debt!E64)" +"FPLE_Debt!Z27+FPLE_Debt!Z64" +"C26-C39-C41" +"SUM('Maine Hydro'!AB49,'Maine Thermal'!AB49,Lamar!AB49,'Marcus Hook 50'!AB49,Doswell!AB49,'Doswell CT'!AB49,'Segs VIII'!AB49,'Segs IX'!AB49,'NELP - Bellingham & Sayreville'!AB49,Cherokee!AB49,'Cerro Gordo'!AB49,'Southwest Mesa'!AB49,Vansycle!AB49,Cameron!AB49,'Pacific Crest'!AB49,'Sky River'!AB49,Ridgetop!AB49,'Green Ridge'!AB49,'Mojave 16-18'!AB49,Morwind!AB49,VG!AB49,'WPP 92'!AB49,'WPP 91-2'!AB49,'WPP 89'!AB49,'WPP 91'!AB49,'WPP 90'!AB49)-SUM('Maine Hydro'!AA109,'Maine Thermal'!AA109,Lamar!AA109,'Marcus Hook 50'!AA109,Doswell!AA109,'Doswell CT'!AA109,'Segs VIII'!AA109,'Segs IX'!AA109,'NELP - Bellingham & Sayreville'!AA109,Cherokee!AA109,'Cerro Gordo'!AA110,'Southwest Mesa'!AA110,Vansycle!AA110,Cameron!AA110,'Pacific Crest'!AA110,'Sky River'!AA110,Ridgetop!AA110,'Green Ridge'!AA110,'Mojave 16-18'!AA110,Morwind!AA110,VG!AA110,'WPP 92'!AA110,'WPP 91-2'!AA110,'WPP 89'!AA110,'WPP 91'!AA110,'WPP 90'!AA110)-Y41+Y10" +"FPLE_Debt!E87" +"-$B$45*C43" +"-(C43+C45)*$B$46" +"'FPLE_Wind Annual Summary'!F151" +"SUM('Cerro Gordo'!AB56,'Southwest Mesa'!AB56,Vansycle!AB56,Cameron!AB56,'Pacific Crest'!AB56,'Sky River'!AB56,Ridgetop!AB56,'Green Ridge'!AB56,'Mojave 16-18'!AB56,Morwind!AB56,VG!AB56,'WPP 92'!AB56,'WPP 91-2'!AB56,'WPP 89'!AB56,'WPP 91'!AB56,'WPP 90'!AB56)" +"C43+C45+C46+C47" +"C43" +"'NewCo_Summary Output'!$C$14*NewCo_IS!B13" +"NewCo_IS!W13*'NewCo_Summary Output'!C14" +"C57-C59" +"B45" +"-$B$63*C61" +"-Y61*B63" +"C7+1" +"'ENA_Summary Output'!B32" +"FPLE_IS!C8" +"SUM(C10:V10)" +"SUM('Maine Hydro'!AB39,'Maine Thermal'!AB39,Lamar!AB39,'Marcus Hook 50'!AB39,Doswell!AB39,'Doswell CT'!AB39,'Segs VIII'!AB39,'Segs IX'!AB39,'NELP - Bellingham & Sayreville'!AB39,Cherokee!AB39,'Cerro Gordo'!AB39,'Southwest Mesa'!AB39,Vansycle!AB39,Cameron!AB39,'Pacific Crest'!AB39,'Sky River'!AB39,Ridgetop!AB39,'Green Ridge'!AB39,'Mojave 16-18'!AB39,Morwind!AB39,VG!AB39,'WPP 92'!AB39,'WPP 91-2'!AB39,'WPP 89'!AB39,'WPP 91'!AB39,'WPP 90'!AB39)" +"X10-Y10" +"'Segs VIII'!F165/1000" +"'Segs IX'!F165/1000" +"-'Southwest Mesa'!F66-'Southwest Mesa'!F46" +"-Cameron!F66-Cameron!F46" +"-'Pacific Crest'!F66-'Pacific Crest'!F46" +"SUM(C14:C19)" +"$B$23*'Maine Hydro'!F66" +"$B$24*'Maine Thermal'!F66" +"$B$25*Lamar!F66" +"$B$26*'Marcus Hook 50'!F66" +"$B$27*Doswell!F66" +"$B$28*Doswell!F66" +"'FPLE_Wind Annual Summary'!F220" +"$B$30*'Segs VIII'!F66" +"$B$31*('Segs IX'!F66+'Segs IX'!F67)" +"$B$32*'NELP - Bellingham & Sayreville'!F66" +"$B$33*Cherokee!F66" +"SUM(C23:C33)" +"SUM('Maine Hydro'!AB66,'Maine Thermal'!AB66,Lamar!AB66,'Marcus Hook 50'!AB66,Doswell!AB66,'Doswell CT'!AB66,'Segs VIII'!AB66,'Segs IX'!AB66,'NELP - Bellingham & Sayreville'!AB66,Cherokee!AB66,'Cerro Gordo'!AB66,'Southwest Mesa'!AB66,Vansycle!AB66,Cameron!AB66,'Pacific Crest'!AB66,'Sky River'!AB66,Ridgetop!AB66,'Green Ridge'!AB66,'Mojave 16-18'!AB66,Morwind!AB66,VG!AB66,'WPP 92'!AB66,'WPP 91-2'!AB66,'WPP 89'!AB66,'WPP 91'!AB66,'WPP 90'!AB66)+'Segs IX'!AB67" +"-(FPLE_Debt!E21+FPLE_Debt!E58)" +"-(FPLE_Debt!Z24+FPLE_Debt!Z27+FPLE_Debt!Z61+FPLE_Debt!Z64)" +"'NELP - Bellingham & Sayreville'!F65*0.5" +"SUM('Maine Hydro'!AB65,'Maine Thermal'!AB65,Lamar!AB65,'Marcus Hook 50'!AB65,Doswell!AB65,'Doswell CT'!AB65,'Segs VIII'!AB65,'Segs IX'!AB65,'NELP - Bellingham & Sayreville'!AB65,Cherokee!AB65,'Cerro Gordo'!AB65,'Southwest Mesa'!AB65,Vansycle!AB65,Cameron!AB65,'Pacific Crest'!AB65,'Sky River'!AB65,Ridgetop!AB65,'Green Ridge'!AB65,'Mojave 16-18'!AB65,Morwind!AB65,VG!AB65,'WPP 92'!AB65,'WPP 91-2'!AB65,'WPP 89'!AB65,'WPP 91'!AB65,'WPP 90'!AB65)" +"C10+C12+C20+C34+C36+C38" +"SUM('Maine Hydro'!AB69,'Maine Thermal'!AB69,Lamar!AB69,'Marcus Hook 50'!AB69,Doswell!AB69,'Doswell CT'!AB69,'Segs VIII'!AB69,'Segs IX'!AB69,'NELP - Bellingham & Sayreville'!AB69,Cherokee!AB69,'Cerro Gordo'!AB69,'Southwest Mesa'!AB69,Vansycle!AB69,Cameron!AB69,'Pacific Crest'!AB69,'Sky River'!AB69,Ridgetop!AB69,'Green Ridge'!AB69,'Mojave 16-18'!AB69,Morwind!AB69,VG!AB69,'WPP 92'!AB69,'WPP 91-2'!AB69,'WPP 89'!AB69,'WPP 91'!AB69,'WPP 90'!AB69)+Y12+Y36+X20" +"-FPLE_Tax!C37" +"-FPLE_Tax!C47" +"C40+C42+C43" +"-'NewCo_Summary Output'!D14" +"C45" +"'Maine Hydro'!F90+'Maine Thermal'!F90+Lamar!F90*0.99+'Marcus Hook 50'!F90+Doswell!F90+'Doswell CT'!F90+'Segs VIII'!F90*0.5+'Segs IX'!F90*0.5+'NELP - Bellingham & Sayreville'!F90*0.5+Cherokee!F90*0.5+'Cerro Gordo'!F91+'Southwest Mesa'!F91+Vansycle!F91+Cameron!F91*0.5+'Pacific Crest'!F91*0.5+'Sky River'!F91*0.5+Ridgetop!F91*0.5+'Green Ridge'!F91*0.5+'Mojave 16-18'!F91*0.5+Morwind!F91*0.5+VG!F91*0.5+'WPP 92'!F91*0.5+'WPP 91-2'!F91*0.5+'WPP 89'!F91*0.5+'WPP 91'!F91*0.5+'WPP 90'!F91*0.5" +"SUM('Maine Hydro'!AB90,'Maine Thermal'!AB90,Lamar!AB90,'Marcus Hook 50'!AB90,Doswell!AB90,'Doswell CT'!AB90,'Segs VIII'!AB90,'Segs IX'!AB90,'NELP - Bellingham & Sayreville'!AB90,Cherokee!AB90,'Cerro Gordo'!AB91,'Southwest Mesa'!AB91,Vansycle!AB91,Cameron!AB91,'Pacific Crest'!AB91,'Sky River'!AB91,Ridgetop!AB91,'Green Ridge'!AB91,'Mojave 16-18'!AB91,Morwind!AB91,VG!AB91,'WPP 92'!AB91,'WPP 91-2'!AB91,'WPP 89'!AB91,'WPP 91'!AB91,'WPP 90'!AB91)" +"SUM(B54:B56)" +"XIRR(B57:V57,B8:V8)" +"$B$8*'Maine Hydro'!F123" +"$B$9*'Maine Thermal'!F123" +"$B$10*Lamar!F123" +"$B$11*'Marcus Hook 50'!F123" +"$B$12*Doswell!F123" +"$B$13*'Doswell CT'!F123" +"'FPLE_Wind Annual Summary'!F242" +"$B$15*'Segs VIII'!F123" +"$B$16*'Segs IX'!F123" +"$B$17*'NELP - Bellingham & Sayreville'!F123" +"$B$18*Cherokee!F123" +"SUM(C8:C18)" +"SUM(C19:V19)" +"SUM('Maine Hydro'!AB123,'Maine Thermal'!AB123,Lamar!AB123,'Marcus Hook 50'!AB123,Doswell!AB123,'Doswell CT'!AB123,'Segs VIII'!AB123,'Segs IX'!AB123,'NELP - Bellingham & Sayreville'!AB123,Cherokee!AB123,'Cerro Gordo'!AB124,'Southwest Mesa'!AB124,Vansycle!AB124,Cameron!AB124,'Pacific Crest'!AB124,'Sky River'!AB124,Ridgetop!AB124,'Green Ridge'!AB124,'Mojave 16-18'!AB124,Morwind!AB124,VG!AB124,'WPP 92'!AB124,'WPP 91-2'!AB124,'WPP 89'!AB124,'WPP 91'!AB124,'WPP 90'!AB124)" +"X19-Y19" +"-SUM('Maine Hydro'!F115,'Maine Thermal'!F115,Lamar!F115,'Marcus Hook 50'!F115,Doswell!F115,'Doswell CT'!F115,'Segs VIII'!F115,'Segs IX'!F115,'NELP - Bellingham & Sayreville'!F115,Cherokee!F115,'Cerro Gordo'!F116,'Southwest Mesa'!F116,Vansycle!F116,Cameron!F116,'Pacific Crest'!F116,'Sky River'!F116,Ridgetop!F116,'Green Ridge'!F116,'Mojave 16-18'!F116,Morwind!F116,VG!F116,'WPP 92'!F116,'WPP 91-2'!F116,'WPP 89'!F116,'WPP 91'!F116,'WPP 90'!F116)" +"-SUM('Maine Hydro'!AA115,'Maine Thermal'!AA115,Lamar!AA115,'Marcus Hook 50'!AA115,Doswell!AA115,'Doswell CT'!AA115,'Segs VIII'!AA115,'Segs IX'!AA115,'NELP - Bellingham & Sayreville'!AA115,Cherokee!AA115,'Cerro Gordo'!AA116,'Southwest Mesa'!AA116,Vansycle!AA116,Cameron!AA116,'Pacific Crest'!AA116,'Sky River'!AA116,Ridgetop!AA116,'Green Ridge'!AA116,'Mojave 16-18'!AA116,Morwind!AA116,VG!AA116,'WPP 92'!AA116,'WPP 91-2'!AA116,'WPP 89'!AA116,'WPP 91'!AA116,'WPP 90'!AA116)" +"FPLE_CF!C12" +"-FPLE_IS!C41" +"-FPLE_Debt!Z27-FPLE_Debt!Z64" +"C19+C21+C23+C25" +"FPLE_Debt!E87" +"$B$29*C27" +"Y27*B29" +"C35" +"IF(C29<0,-C29,0)" +"IF(M32>(SUM(N34:T34)+SUM(M33:T33))*-1,M32-(SUM(M34:T34)+SUM(M33:T33))*-1,0)" +"IF(C29<0,0,IF(C31>C29,-C29,-C31))" +"SUM(C31:C34)" +"IF('NewCo_Summary Output'!$P$8=1,IF(C29<0,0,C29+C34),FPLE_Tax!C29)" +"X29" +"C27-C37" +"$B$42*C40" +"Y40*0.35" +"IF(C42<0,-C42+C49,C49)" +"IF(D42<0,-D42+C44-C45+D49,C44-C45+D49)" +"IF(C42<0,0,IF(C44>C42,C42,C44))" +"IF('NewCo_Summary Output'!$P$8=1,IF(C42<0,0,(C42-C45)),FPLE_Tax!C42-FPLE_Tax!C49)" +"X42-Y49" +"FPLE_IS!C47" +"C27" +"NewCo_IS!B13*'NewCo_Summary Output'!$C$14" +"NewCo_IS!W13*'NewCo_Summary Output'!C14" +"C57-C59" +"B29" +"$B$63*C61" +"E6+E5" +"+E12+1" +"'FPLE_Annual Summary'!E63" +"SUM(FPLE_CF!C23:C26)" +"'Maine Hydro'!F138+'Maine Thermal'!F138+Lamar!F138+'Marcus Hook 50'!F138" +"E14+E15+E16" +"+$E$8" +"+E17/E19" +"+E25" +"+E21-E27" +"SUM(E24:X24)" +"+E23-E24" +"+E23*$E$7" +"+E27*(1-$E$9)" +"+E17-E24-E28" +"+E17/(E24+E27)" +"+E27-E28" +"E7" +"NPV(C34,E33:X33)" +"'FPLE_Annual Summary'!E72" +"SUM(FPLE_CF!C27:C33)" +"Doswell!F138+'Doswell CT'!F138+'Segs VIII'!F138+'Segs IX'!F138+'NELP - Bellingham & Sayreville'!F138+Cherokee!F138+'Cerro Gordo'!F139+'Southwest Mesa'!F139+Vansycle!F139+Cameron!F139+'Pacific Crest'!F139+'Sky River'!F139+Ridgetop!F139+'Green Ridge'!F139+'Mojave 16-18'!F139+Morwind!F139+VG!F139+'WPP 92'!F139+'WPP 91-2'!F139+'WPP 89'!F139+'WPP 91'!F139+'WPP 90'!F139" +"FPLE_CF!C20" +"SUM(E50:E53)" +"+$E$44" +"+E60*$E$43" +"+E64*(1-$E$45)" +"E43" +"E34+E71" +"SUMPRODUCT(E80:X80,E24:X24)/E23" +"SUMPRODUCT(E80:X80,E61:X61)/E60" +"E48-2000" +"1-(1-0.35)*(1-E87)" +"G87-E45" +"D5+1" +"SUM(F10:Y10)" +"AA10*$C$60" +"'[6]HYDRO-EBITDA'!I$13" +"'[6]HYDRO-EBITDA'!I$11" +"SUM(E12:E19)" +"SUM(F10:F19)" +"'[6]HYDRO-EBITDA'!$I$30+'[6]HYDRO-EBITDA'!I$31" +"'[6]Hydro-Assum Calcs'!I$83" +"'[6]HYDRO-EBITDA'!I$33" +"'[6]HYDRO-EBITDA'!I$32" +"SUM(E24:E35)" +"E20-E36" +"+F108" +"F39-F41" +"F171" +"F49*-$C$51" +"(F49+F51)*-$C$52" +"SUM(F49:F52)" +"F39" +"-F174" +"SUM(F64:F66)" +"F89" +"F69+F71" +"+C$60" +"$C$76*F54" +"AA76" +"+C60" +"$C$77*F73" +"E62" +"F69" +"F125+F126" +"Y98" +"F88+F89+F90" +"NPV(C95,E91:Y91)" +"Y39" +"Y94*Y95" +"-E91" +"D100+D101" +"F5" +"D104" +"ROUND(D108/$B$108,0)" +"'FPLE_Valuation Summary'!V12*D103" +"$D$112*F113" +"D109" +"$D$115*F113" +"F106" +"A64" +"F39" +"-F114" +"-F46" +"SUM(F120:F122)" +"C51" +"-F123*$C$125" +"-(F123+F125)*$C$126" +"F118" +"SUM(F33:F35)" +"C125" +"F138*$C$139" +"(F138-F139)*$C$140" +"F138-F139-F140" +"A76" +"F141+F143" +"+F137*(1-($C$139+$C$140*(1-$C$139)))" +"+F149+F150" +"NPV(C155,F151:Y151)" +"-E91*C76" +"SUM(F150:Y150)-D160" +"C154-D160" +"+D100" +"+F169" +"+$F$167/20" +"+F167-F168" +"+F167*0.085" +"+F171*(1-0.408)" +"+F168+F172" +"+F64/F174" +"D5+1" +"SUM(F10:Y10)" +"AA10*$C$60" +"[6]FS!I$16-'Maine Hydro'!E15" +"[6]FS!I$14-'Maine Hydro'!E16" +"SUM(E10:E19)" +"[6]FS!I$24" +"[6]FS!I$33+[6]FS!I$34-'Maine Hydro'!E25+15000" +"[6]FS!J$33+[6]FS!J$34-'Maine Hydro'!F25" +"'[6]WYMIV-Assum-Calcs'!I$171+'[6]WYM123-Assum-Calcs'!I$309+[6]AVEC!I$138+[6]MASON!I$166" +"[6]FS!I$36-'Maine Hydro'!E29-15000" +"[6]FS!J$36-'Maine Hydro'!F29" +"[6]FS!I$35-'Maine Hydro'!E31" +"SUM(E24:E35)" +"E20-E36" +"+F108" +"F39-F41" +"+F171" +"F49*-$C$51" +"(F49+F51)*-$C$52" +"SUM(F49:F52)" +"F39" +"-F174" +"SUM(F64:F66)" +"F89" +"F69+F71" +"+C$60" +"$C$76*F54" +"AA76" +"+C60" +"$C$77*F73" +"E62" +"F69" +"F125+F126" +"Y98" +"F88+F89+F90" +"NPV(C95,E91:Y91)" +"Y39" +"Y94*Y95" +"-E91" +"D100+D101" +"F5" +"D104" +"ROUND(D108/$B$108,0)" +"D103*'FPLE_Valuation Summary'!V13" +"$D$112*F113" +"D109" +"$D$115*F113" +"F106" +"A64" +"F39" +"-F114" +"-F46" +"SUM(F120:F122)" +"C51" +"-F123*$C$125" +"-(F123+F125)*$C$126" +"F118" +"SUM(F33:F35)" +"C125" +"F138*$C$139" +"(F138-F139)*$C$140" +"F138-F139-F140" +"A76" +"F141+F143" +"+F137*(1-($C$139+$C$140*(1-$C$139)))" +"+F149+F150" +"NPV(C155,F151:Y151)" +"-E91*C76" +"SUM(F150:Y150)-D160" +"C154-D160" +"+D100" +"+F169" +"+$F$167/20" +"+F167-F168" +"+F167*0.085" +"+F171*(1-0.408)" +"+F168+F172" +"+F64/F174" +"D5+1" +"+[4]Financials!F12" +"SUM(F10:Y10)" +"AA10*$C$60" +"+[4]Financials!F15-E10-E16" +"+'[4]Energy Sales'!D74" +"+[4]Financials!F54" +"SUM(E10:E19)" +"+[4]Financials!F20" +"+[4]Financials!F26+[4]Financials!F23+[4]Financials!F27" +"+[4]Financials!F25" +"+'[4]Operations Summary'!G169" +"+[4]Financials!F34" +"+[4]Financials!F36+[4]Financials!F37" +"+[4]Financials!F35" +"-[4]Financials!F55" +"+[4]Financials!F39+[4]Financials!F40" +"+[4]Financials!F41" +"SUM(E24:E35)" +"E20-E36" +"+F108" +"F39-F41" +"F49*-$C$51" +"(F49+F51)*-$C$52" +"SUM(F49:F52)" +"F39" +"SUM(F64:F66)" +"F89" +"F69+F71" +"+C$60" +"$C$76*F54" +"AA76" +"+C60" +"$C$77*F73" +"E62" +"F69" +"F125+F126" +"Y98" +"F88+F89+F90" +"NPV(C95,E91:Y91)" +"Y39" +"Y94*Y95" +"-E91" +"D100+D101" +"F5" +"D104" +"ROUND(D108/$B$108,0)" +"D103*'FPLE_Valuation Summary'!V14" +"$D$112*F113" +"D109" +"$D$115*F113" +"F106" +"A64" +"F39" +"-F114" +"-F46" +"SUM(F120:F122)" +"C51" +"-F123*$C$125" +"-(F123+F125)*$C$126" +"F118" +"SUM(F33:F35)" +"C125" +"F138*$C$139" +"(F138-F139)*$C$140" +"F138-F139-F140" +"A76" +"F141+F143" +"+F137*(1-($C$139+$C$140*(1-$C$139)))" +"+F149+F150" +"NPV(C155,F151:Y151)" +"-E91*C76" +"C154-D160" +"D5+1" +"SUM(F10:Y10)" +"AA10*$C$60" +"SUM(E10:E19)" +"204+163" +"213+166" +"435+170" +"452+174" +"470+178" +"489+182" +"508+186" +"528+190" +"550+194" +"572+199" +"594+204" +"618+209" +"643+214" +"669+219" +"452+224" +"470+229" +"488+235" +"508+241" +"528+247" +"40+125" +"149+125" +"56+125" +"43+125" +"44+125" +"69+125" +"96+125" +"73+125" +"187+125" +"49+125" +"50+125" +"E29*1.03" +"SUM(E24:E35)" +"E20-E36" +"F108" +"F39-F41" +"F49*-$C$51" +"(F49+F51)*-$C$52" +"SUM(F49:F52)" +"F39" +"SUM(F64:F66)" +"F89" +"F69+F71" +"+C$60" +"$C$76*F54" +"AA76" +"+C60" +"$C$77*F73" +"E62" +"F69" +"F125+F126" +"Y98" +"F88+F89+F90" +"NPV(C95,E91:Y91)" +"W88+W89" +"Y94*Y95" +"-E91" +"D100+D101" +"F5" +"D104" +"ROUND(D108/$B$108,0)" +"D103*'FPLE_Valuation Summary'!V15" +"$D$112*F113" +"D109" +"$D$115*F113" +"F106" +"A64" +"F39" +"-F114" +"-F46" +"SUM(F120:F122)" +"C51" +"-F123*$C$125" +"-(F123+F125)*$C$126" +"F118" +"SUM(F33:F35)" +"C125" +"F138*$C$139" +"(F138-F139)*$C$140" +"F138-F139-F140" +"A76" +"F141+F143" +"+F137*(1-(C139+C140*(1-C139)))" +"+G137*(1-($C$139+$C$140*(1-$C$139)))" +"+F149+F150" +"NPV(C155,F151:Y151)" +"-E91*C76" +"SUM(F150:Y150)-D160" +"C154-D160" +"D5+1" +"+[1]Financials!O$12" +"SUM(F10:Y10)" +"AA10*$C$60" +"+[1]Financials!O$13+[1]Financials!O$14" +"+[1]Financials!O$15+[1]Financials!O$16" +"+[1]Financials!O$47" +"SUM(E10:E19)" +"SUM([1]Financials!O$22:O$24)" +"+[1]Financials!O$25-E35" +"-'[1]Operating Expense'!L$30" +"+[1]Financials!O$28" +"+[1]Financials!O$27" +"+[1]Financials!O$29" +"+'[1]Operating Expense'!L14" +"SUM(E24:E35)" +"E20-E36" +"F108" +"F39-F41" +"F49*-$C$51" +"(F49+F51)*-$C$52" +"SUM(F49:F52)" +"SUM(H55:Y55)" +"F39" +"SUM(F64:F66)" +"F89" +"F69+F71" +"+C$60" +"$C$76*F54" +"AA76" +"+C60" +"$C$77*F73" +"E62" +"F69" +"F125+F126" +"Y98" +"F88+F89+F90" +"NPV(C95,E91:Y91)" +"U39" +"Y94*Y95" +"-E91" +"D100+D101" +"F5" +"D104" +"ROUND(D108/$B$108,0)" +"D103*'FPLE_Valuation Summary'!V19" +"$D$112*F113" +"D109" +"$D$115*F113" +"F106" +"A64" +"F39" +"-F114" +"-F46" +"SUM(F120:F122)" +"C51" +"-F123*$C$125" +"-(F123+F125)*$C$126" +"F118" +"SUM(F33:F35)" +"C125" +"F138*$C$139" +"(F138-F139)*$C$140" +"F138-F139-F140" +"A76" +"F141+F143" +"+F137*(1-($C$139+$C$140*(1-$C$139)))" +"+F149+F150" +"NPV(C155,F151:Y151)" +"+C95" +"-E91*C76" +"SUM(F150:Y150)-D160" +"C154-D160" +"D5+1" +"+[2]Financials!H12" +"SUM(F10:Y10)" +"AA10*$C$60" +"+[2]Financials!M12" +"+[2]Financials!H57" +"SUM(E10:E19)" +"+[2]Financials!H24" +"+[2]Financials!H28" +"+[2]Financials!H27" +"+[2]NewMaint!H107" +"+[2]Financials!H35" +"+[2]Financials!H38" +"+[2]Financials!H36" +"+[2]Financials!H39" +"SUM(E24:E35)" +"E20-E36" +"F108" +"F39-F41" +"F49*-$C$51" +"(F49+F51)*-$C$52" +"SUM(F49:F52)" +"F39" +"SUM(F64:F66)" +"F89" +"F69+F71" +"+C$60" +"$C$76*F54" +"AA76" +"+C60" +"$C$77*F73" +"E62" +"F69" +"F125+F126" +"Y98" +"F88+F89+F90" +"NPV(C95,E91:Y91)" +"Y39" +"Y94*Y95" +"-E91" +"D100+D101" +"F5" +"D104" +"ROUND(D108/$B$108,0)" +"D103*'FPLE_Valuation Summary'!V20" +"$D$112*F113" +"D109" +"$D$115*F113" +"F106" +"A64" +"F39" +"-F114" +"-F46" +"SUM(F120:F122)" +"C51" +"-F123*$C$125" +"-(F123+F125)*$C$126" +"F118" +"SUM(F33:F35)" +"C125" +"F138*$C$139" +"(F138-F139)*$C$140" +"F138-F139-F140" +"A76" +"F141+F143" +"+F137*(1-($C$139+$C$140*(1-$C$139)))" +"+F149+F150" +"NPV(C155,F151:Y151)" +"+C95" +"-E91*C76" +"SUM(F150:Y150)-D160" +"C154-D160" +"D5+1" +"ROUND([3]REVENUE!F$187/1000,0)" +"SUM(F10:Y10)" +"AA10*$C$60" +"ROUND([3]REVENUE!F$183/1000,0)" +"ROUND([3]REVENUE!F$193/1000,0)" +"ROUND('[3]GAAP FINANCIALS'!F$35/1000,0)" +"SUM(E10:E19)" +"ROUND('[3]GAAP FINANCIALS'!F$14/1000,0)" +"ROUND('[3]GAAP FINANCIALS'!F$13/1000,0)" +"ROUND('[3]GAAP FINANCIALS'!F$20/1000,0)" +"ROUND('[3]GAAP FINANCIALS'!F$16/1000,0)" +"ROUND(('[3]GAAP FINANCIALS'!F$18+'[3]GAAP FINANCIALS'!F$19+'[3]GAAP FINANCIALS'!F$21+'[3]GAAP FINANCIALS'!F$24+'[3]GAAP FINANCIALS'!F$22)/1000,0)" +"ROUND('[3]GAAP FINANCIALS'!F$17/1000,0)" +"ROUND('[3]GAAP FINANCIALS'!F$25/1000,0)" +"SUM(E24:E35)" +"E20-E36" +"F108" +"F39-F41" +"-ROUND(('[3]GAAP FINANCIALS'!G$31+'[3]GAAP FINANCIALS'!G$32)/1000,0)" +"F49*-$C$51" +"(F49+F51)*-$C$52" +"SUM(F49:F52)" +"SUM(H55:Y55)" +"F39" +"-ROUND([3]DEBT!G$26/1000,0)" +"SUM(F64:F66)" +"F89" +"F69+F71" +"$C$60" +"$C$76*F54" +"AA76" +"$C$77*F73" +"E62" +"F69" +"F125+F126" +"Y98" +"F88+F89+F90" +"NPV(C95,E91:Y91)" +"Y39" +"Y94*Y95" +"ROUND([3]DEBT!$F$51/1000,0)" +"-E91" +"D100+D101" +"F5" +"D104" +"ROUND(D108/$B$108,0)" +"D103*'FPLE_Valuation Summary'!V22*0.5" +"$D$112*F113" +"D109" +"$D$115*F113" +"F106" +"A64" +"F39" +"-F114" +"-F46" +"SUM(F120:F122)" +"C51" +"-F123*$C$125" +"-(F123+F125)*$C$126" +"F118" +"+[3]NOTE!G13/1000" +"SUM(F33:F35)" +"C125" +"F138*$C$139" +"(F138-F139)*$C$140" +"F138-F139-F140" +"A76" +"F141+F143" +"+F137*(1-($C$139+$C$140*(1-$C$139)))" +"+F149+F150" +"NPV(C155,F151:Y151)" +"-E91*C76" +"+[3]NOTE!$F$15/1000" +"+C154" +"D5+1" +"ROUND([7]REVENUE!F$187/1000,0)" +"SUM(F10:Y10)" +"AA10*$C$60" +"ROUND([7]REVENUE!F$183/1000,0)" +"ROUND([7]REVENUE!F$193/1000,0)" +"ROUND('[7]GAAP FINANCIALS'!F$35/1000,0)" +"SUM(E10:E19)" +"ROUND('[7]GAAP FINANCIALS'!F$14/1000,0)" +"ROUND('[7]GAAP FINANCIALS'!F$13/1000,0)" +"ROUND('[7]GAAP FINANCIALS'!F$20/1000,0)" +"ROUND('[7]GAAP FINANCIALS'!F$16/1000,0)" +"ROUND(('[7]GAAP FINANCIALS'!F$18+'[7]GAAP FINANCIALS'!F$19+'[7]GAAP FINANCIALS'!F$21+'[7]GAAP FINANCIALS'!F$22+'[7]GAAP FINANCIALS'!F$23+'[7]GAAP FINANCIALS'!F$24)/1000,0)" +"ROUND('[7]GAAP FINANCIALS'!F$17/1000,0)" +"ROUND('[7]GAAP FINANCIALS'!F$25/1000,0)" +"SUM(E24:E35)" +"E20-E36" +"F108" +"F39-F41" +"-ROUND(('[7]GAAP FINANCIALS'!G$31+'[7]GAAP FINANCIALS'!G$32)/1000,0)" +"F49*-$C$51" +"(F49+F51)*-$C$52" +"SUM(F49:F52)" +"SUM(H55:Y55)" +"F39" +"-F46" +"-ROUND([7]DEBT!G$24/1000,0)" +"F89" +"F69+F71" +"$C$60" +"$C$76*F54" +"AA76" +"$C$77*F73" +"E62" +"F69" +"F125+F126" +"Y98" +"F88+F89+F90" +"NPV(C95,E91:Y91)" +"Y39" +"Y94*Y95" +"ROUND([7]DEBT!$F$51/1000,0)" +"-E91" +"D100+D101" +"F5" +"D104" +"ROUND(D108/$B$108,0)" +"D103*'FPLE_Valuation Summary'!V22*0.5" +"$D$112*F113" +"D109" +"$D$115*F113" +"F106" +"A64" +"F39" +"-F114" +"-F46" +"SUM(F120:F122)" +"C51" +"-F123*$C$125" +"-(F123+F125)*$C$126" +"F118" +"+[7]NOTE!G13/1000" +"F34" +"C125" +"F138*$C$139" +"(F138-F139)*$C$140" +"F138-F139-F140" +"A76" +"F141+F143" +"+F137*(1-($C$139+$C$140*(1-$C$139)))" +"NPV(C155,F151:Y151)" +"-E91*C76" +"+[7]NOTE!$F$15/1000" +"+C154" +"D5+1" +"SUM([5]Consolidated!I9:I12)" +"SUM(F10:Y10)" +"AA10*$C$60" +"+[5]Consolidated!I14-[5]Consolidated!I37" +"+[5]Consolidated!I13" +"-[5]Consolidated!I53" +"SUM(E10:E19)" +"+[5]Consolidated!I44" +"+[5]Consolidated!I22+[5]Consolidated!I28+[5]Consolidated!I26+[5]Consolidated!I32" +"+[5]Consolidated!I25+[5]Consolidated!I31" +"+[5]Consolidated!I24-[5]Consolidated!I135" +"+[5]Consolidated!I33" +"+[5]Consolidated!I34+[5]Consolidated!I35+[5]Consolidated!I36" +"+[5]Consolidated!I39" +"+[5]Consolidated!I56" +"+[5]Consolidated!I40" +"+[5]Consolidated!I30" +"SUM(E24:E35)" +"E20-E36" +"F108" +"F39-F41" +"+[5]Consolidated!J52+[5]Consolidated!J58" +"F49*-$C$51" +"(F49+F51)*-$C$52" +"SUM(F49:F52)" +"F39" +"+[5]Consolidated!J147" +"-[5]Consolidated!J52-[5]Consolidated!J58+[5]Consolidated!J153+[5]Consolidated!J154" +"SUM(F64:F66)" +"F89" +"F69+F71" +"+C$60" +"$C$76*F54" +"AA76" +"+C60" +"$C$77*F73" +"E62" +"F69" +"F125+F126" +"Y98" +"F88+F89+F90" +"NPV(C95,E91:Y91)" +"Y39" +"Y94*Y95" +"+[5]Consolidated!$I$98+[5]Consolidated!$I$99+[5]Consolidated!$I$109+[5]Consolidated!$I$110" +"-E91" +"D100+D101" +"F5" +"D104" +"ROUND(D108/$B$108,0)" +"D103*'FPLE_Valuation Summary'!V23" +"$D$112*F113" +"D109" +"$D$115*F113" +"F106" +"A64" +"F39" +"-F114" +"-F46" +"SUM(F120:F122)" +"C51" +"-F123*$C$125" +"-(F123+F125)*$C$126" +"F118" +"SUM(F33:F35)" +"C125" +"F138*$C$139" +"(F138-F139)*$C$140" +"F138-F139-F140" +"A76" +"F141+F143" +"+F137*(1-($C$139+$C$140*(1-$C$139)))" +"+F149+F150" +"NPV(C155,F151:Y151)" +"+C95" +"-E91*C76" +"SUM(F150:Y150)-D160" +"C154-D160" +"D5+1" +"SUM(F10:Y10)" +"AA10*$C$60" +"SUM(E10:E19)" +"SUM(E24:E35)" +"E20-E36" +"F108" +"F39-F41" +"F49*-$C$51" +"(F49+F51)*-$C$52" +"SUM(F49:F52)" +"F39" +"SUM(F64:F66)" +"F88" +"F69+F71" +"$C$60" +"$C$76*F54" +"AA76" +"$C$77*F73" +"E62" +"F69" +"F125+F126" +"Y98" +"F88+F89+F90" +"NPV(C95,E91:Y91)" +"W88+W89" +"Y94*Y95" +"-(SUM(E66:Y66)+SUM(E46:Y46))" +"-E91" +"D100+D101" +"F5" +"D104" +"ROUND(D108/$B$108,0)" +"D103*'FPLE_Valuation Summary'!V24" +"$D$112*F113" +"D109" +"$D$115*F113" +"F106" +"A64" +"F39" +"-F114" +"-F46" +"SUM(F120:F122)" +"C51" +"-F123*$C$125" +"-(F123+F125)*$C$126" +"F118" +"321+214" +"F137*1.03" +"C125" +"F138*$C$139" +"(F138-F139)*$C$140" +"F138-F139-F140" +"A77" +"F76" +"F141+F143" +"+F137*(1-($C$139+$C$140*(1-$C$139)))" +"+F149+F150" +"NPV(C155,F151:Y151)" +"-E91*C77" +"C154-D160" +"'FPLE_Wind Annual Summary'!F47*'FPLE_Wind Annual Summary'!$A$1" +"'Cerro Gordo'!D163" +"J10+L10" +"'Cerro Gordo'!C96" +"T10/F10" +"N10+V10" +"Z10*FPLE_Debt!$E$71" +"Z10*FPLE_Debt!$E$60" +"J10/'FPLE_Valuation Summary'!$J$25" +"'Cerro Gordo'!E95" +"'Southwest Mesa'!D163" +"'Southwest Mesa'!C96" +"'Southwest Mesa'!E95" +"Vansycle!D163" +"Vansycle!C96" +"Vansycle!E95" +"SUM(F10:F13)" +"SUM(T10:T12)" +"Cameron!D163" +"Cameron!C96" +"Cameron!E95" +"'Pacific Crest'!D164" +"'Pacific Crest'!C96" +"'Pacific Crest'!E95" +"'Sky River'!D163" +"'Sky River'!C96" +"'Sky River'!E95" +"Ridgetop!D163" +"Ridgetop!C96" +"Ridgetop!E95" +"'Green Ridge'!D163" +"'Green Ridge'!C96" +"'Green Ridge'!E95" +"'Mojave 16-18'!D163" +"'Mojave 16-18'!C96" +"'Mojave 16-18'!E95" +"Morwind!D163" +"Morwind!C96" +"Morwind!E95" +"VG!D163" +"VG!C96" +"VG!E95" +"SUM(F17:F25)" +"SUM(T17:T24)" +"'WPP 92'!D163" +"'WPP 92'!C$96" +"'WPP 92'!E95" +"'WPP 91-2'!D163" +"'WPP 91-2'!C$96" +"'WPP 91-2'!E95" +"('WPP 89'!D160+'WPP 89'!D162)" +"'WPP 89'!C$96" +"'WPP 89'!E95" +"'WPP 91'!D163" +"'WPP 91'!C96" +"'WPP 91'!E95" +"'WPP 90'!D160" +"'WPP 90'!C$96" +"'WPP 90'!E95" +"SUM(F29:F36)" +"SUM(T29:T35)" +"F14+F26+F37" +"'FPLE_Valuation Summary'!T21" +"T39-T48" +"+F6+1" +"Y6+1" +"'Cerro Gordo'!F39/$A$1" +"'Southwest Mesa'!F39/$A$1" +"Vansycle!F39/$A$1" +"SUM(F10:F12)" +"Cameron!F39/$A$1" +"'Pacific Crest'!F39/$A$1" +"'Sky River'!F39/$A$1" +"Ridgetop!F39/$A$1" +"'Green Ridge'!F39/$A$1" +"'Mojave 16-18'!F39/$A$1" +"Morwind!F39/$A$1" +"VG!F39/$A$1" +"SUM(F17:F24)" +"'WPP 92'!F$39" +"'WPP 91-2'!F$39" +"'WPP 89'!F$39" +"'WPP 89'!G39" +"'WPP 91'!F$39" +"'WPP 90'!F$39" +"SUM(F29:F35)" +"F36+F13+F25" +"'Cerro Gordo'!F145/$A$1" +"'Southwest Mesa'!F145/$A$1" +"Vansycle!F145/$A$1" +"Cameron!F145/$A$1" +"'Pacific Crest'!F145/$A$1" +"'Sky River'!F145/$A$1" +"Ridgetop!F145/$A$1" +"'Green Ridge'!F145/$A$1" +"'Mojave 16-18'!F145/$A$1" +"Morwind!F145/$A$1" +"VG!F145/$A$1" +"'WPP 92'!F$145" +"'WPP 91-2'!F$145" +"'WPP 89'!F$145" +"'WPP 91'!F$145" +"'WPP 90'!F$145" +"E123" +"('Cerro Gordo'!F152+$E85*('Cerro Gordo'!F73+'Cerro Gordo'!F90)/$A$1)" +"('Southwest Mesa'!F152+('Southwest Mesa'!F73+'Southwest Mesa'!F90)*$E86)/$A$1" +"(Vansycle!F152+(Vansycle!F73+Vansycle!F90)*$E87)/$A$1" +"(Cameron!F152+(Cameron!F73+Cameron!F90)*$E92)/$A$1" +"('Pacific Crest'!F152+('Pacific Crest'!F73+'Pacific Crest'!F90)*$E93)/$A$1" +"('Sky River'!F152+('Sky River'!F73+'Sky River'!F90)*$E94)/$A$1" +"(Ridgetop!F152+(Ridgetop!F73+Ridgetop!F90)*$E95)/$A$1" +"('Green Ridge'!F152+('Green Ridge'!F73+'Green Ridge'!F90)*$E96)/$A$1" +"('Mojave 16-18'!F152+('Mojave 16-18'!F73+'Mojave 16-18'!F90)*$E97)/$A$1" +"((Morwind!F73+Morwind!F90)*$E98+'Mojave 16-18'!F152)/$A$1" +"(VG!F152+(VG!F73+VG!F90)*$E99)/$A$1" +"E141" +"('WPP 92'!F73+'WPP 92'!F90)*$E$104" +"('WPP 91-2'!F73+'WPP 91-2'!F90)*$E$105" +"('WPP 89'!F73+'WPP 89'!F90)*$E$107" +"'WPP 91'!C60" +"('WPP 91'!F73+'WPP 91'!F90)*$E$108" +"('WPP 90'!F73+'WPP 90'!F90)*$E$109" +"'Cerro Gordo'!C60" +"'Cerro Gordo'!F56/$A$1*$E123" +"'Southwest Mesa'!C60" +"'Southwest Mesa'!F56/$A$1*$E124" +"Vansycle!C60" +"Vansycle!F56/$A$1*$E125" +"Cameron!C60" +"Cameron!F56/$A$1*$E130" +"'Pacific Crest'!C60" +"'Pacific Crest'!F56/$A$1*$E131" +"'Sky River'!C60" +"'Sky River'!F56/$A$1*$E132" +"Ridgetop!C60" +"Ridgetop!F56/$A$1*$E133" +"'Green Ridge'!C60" +"'Green Ridge'!F56/$A$1*$E134" +"'Mojave 16-18'!C60" +"'Mojave 16-18'!F56/$A$1*$E135" +"Morwind!C60" +"Morwind!F56/$A$1*$E136" +"VG!C60" +"VG!F56/$A$1" +"'WPP 92'!$C$60" +"'WPP 91-2'!$C$60" +"'WPP 89'!$C$60" +"'WPP 89'!F$56" +"'WPP 89'!G56" +"'WPP 90'!C60" +"'WPP 91'!F$56" +"'WPP 90'!C60" +"'WPP 90'!F$56" +"F148+F126+F138" +"$E$158*'Cerro Gordo'!F41+'Cerro Gordo'!F110" +"$E$159*'Southwest Mesa'!F41+'Southwest Mesa'!F110" +"$E$160*Vansycle!F41+Vansycle!F110" +"$E$161*Cameron!F41+Cameron!F110" +"$E$162*'Pacific Crest'!F41+'Pacific Crest'!F110" +"$E$163*'Sky River'!F41+'Sky River'!F110" +"$E$164*Ridgetop!F41+Ridgetop!F110" +"$E$165*'Green Ridge'!F41+'Green Ridge'!F110" +"$E$166*'Mojave 16-18'!F41+'Mojave 16-18'!F110" +"$E$167*Morwind!F41+Morwind!F110" +"$E$168*VG!F41+VG!F110" +"$E$169*'WPP 92'!F41+'WPP 92'!F110" +"$E$170*'WPP 91-2'!F41+'WPP 91-2'!F110" +"$E$172*'WPP 89'!F41+'WPP 89'!F110" +"$E$173*'WPP 91'!F41+'WPP 91'!F110" +"$E$174*'WPP 90'!F41+'WPP 90'!F110" +"SUM(F158:F175)" +"$E$180*'Cerro Gordo'!F46" +"$E$181*'Southwest Mesa'!F46" +"$E$182*Vansycle!F46" +"$E$183*Cameron!F46" +"$E$184*'Pacific Crest'!F46" +"$E$185*'Sky River'!F46" +"$E$186*Ridgetop!F46" +"$E$187*'Green Ridge'!F46" +"$E$188*'Mojave 16-18'!F46" +"$E$189*Morwind!F46" +"$E$190*VG!F46" +"$E$191*'WPP 92'!F46" +"$E$192*'WPP 91-2'!F46" +"$E$194*'WPP 89'!F46" +"$E$195*'WPP 91'!F46" +"$E$196*'WPP 90'!F46" +"$E$202*'Cerro Gordo'!F66" +"$E$203*'Southwest Mesa'!F66" +"$E$204*Vansycle!F66" +"$E$205*Cameron!F66" +"$E$206*'Pacific Crest'!F66" +"$E$207*'Sky River'!F66" +"$E$208*Ridgetop!F66" +"$E$209*'Green Ridge'!F66" +"$E$210*'Mojave 16-18'!F66" +"$E$211*Morwind!F66" +"$E$212*VG!F66" +"E213*'WPP 92'!F66" +"$E$214*'WPP 91-2'!F66" +"$E$216*'WPP 89'!F66" +"$E$217*'WPP 91'!F66" +"$E$218*'WPP 90'!F66" +"$E$224*'Cerro Gordo'!F124" +"$E$225*'Southwest Mesa'!F124" +"$E$226*Vansycle!F124" +"$E$227*Cameron!F124" +"$E$228*'Pacific Crest'!F124" +"$E$229*'Sky River'!F124" +"$E$230*Ridgetop!F124" +"$E$231*'Green Ridge'!F124" +"$E$232*'Mojave 16-18'!F124" +"$E$233*Morwind!F124" +"$E$234*VG!F124" +"$E$235*'WPP 92'!F124" +"$E$236*'WPP 91-2'!F124" +"$E$238*'WPP 89'!F124" +"$E$239*'WPP 91'!F124" +"$E$240*'WPP 90'!F124" +"$E$246*'Cerro Gordo'!F115" +"$E$247*'Southwest Mesa'!F115" +"$E$248*Vansycle!F115" +"$E$249*Cameron!F115" +"$E$250*'Pacific Crest'!F115" +"$E$251*'Sky River'!F115" +"$E$252*Ridgetop!F115" +"$E$253*'Green Ridge'!F115" +"$E$254*'Mojave 16-18'!F115" +"$E$255*Morwind!F115" +"$E$256*VG!F115" +"$E$257*'WPP 92'!F115" +"$E$258*'WPP 91-2'!F115" +"$E$260*'WPP 89'!F115" +"$E$261*'WPP 91'!F115" +"$E$262*'WPP 90'!F115" +"D5+1" +"SUM(F10:Y10)" +"AA10*$C$60" +"[16]FINANCIALS!F$9" +"SUM(E10:E19)" +"SUM([16]FINANCIALS!F$14:F$17)" +"[16]FINANCIALS!F$18" +"[16]FINANCIALS!F$19+[16]FINANCIALS!F$22" +"[16]FINANCIALS!F$21" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"[16]TAX!F$48" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"Y39" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V10" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"D5+1" +"SUM(F10:Y10)" +"AA10*$C$60" +"[20]Financials!F$11" +"SUM(E10:E19)" +"[20]Financials!F$14+[20]Financials!F$16+[20]Financials!F$17+[20]Financials!F$23" +"[20]Financials!F$18" +"[20]Financials!F$19+[20]Financials!F$21+[20]Financials!F$26" +"[20]Financials!F$15" +"[20]Financials!F$22" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"-[20]Financials!F$34" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"[20]Tax!F$46" +"E39" +"[20]Financials!F$34+[20]Financials!F$100" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"X88" +"Y95*Y96" +"[20]Financials!$F$70+[20]Financials!$F$64" +"-SUM(F66:Y66)-SUM(F46:Y46)-D101" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V11" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46*$E$137" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"(1-((F140+F141)/F139))*F138" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"D5+1" +"SUM(F10:Y10)" +"AA10*$C$60" +"[21]FINANCIALS!F$13" +"SUM(E10:E19)" +"[21]FINANCIALS!F$16+[21]FINANCIALS!F$18+[21]FINANCIALS!F$19+[21]FINANCIALS!F$24" +"[21]FINANCIALS!F$20" +"[21]FINANCIALS!F$21" +"[21]FINANCIALS!F$17" +"[21]FINANCIALS!F$23" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"[21]TAX!F$46" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"Y39" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V12" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"D5+1" +"[14]ASSUME2!F$35" +"SUM(F10:Y10)" +"AA10*$C$60" +"[14]ASSUME2!F$36" +"SUM(E10:E19)" +"[14]FINANCIALS!F$14+[14]FINANCIALS!F$17" +"[14]FINANCIALS!F$19" +"[14]FINANCIALS!F$20+[14]FINANCIALS!F$22" +"[14]FINANCIALS!F$18" +"[14]FINANCIALS!F$15+[14]FINANCIALS!F$16" +"[14]FINANCIALS!F$23" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"[14]DEBT!E$63" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"[14]TAX!F$48" +"E39" +"-F46+[14]FINANCIALS!G$105" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"Y39" +"Y95*Y96" +"[14]FINANCIALS!$F$72+[14]FINANCIALS!$F$66" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V17" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46*$E$137" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"(F141+F140)/F139" +"A142" +"(1-((F140+F141)/F139))*F138" +"NPV(C156,F152:Y152)" +"-E92*C76" +"C155" +"D5+1" +"SUM(F10:Y10)" +"AA10*$C$60" +"[17]FINANCIALS!F$19" +"SUM(E10:E19)" +"SUM([17]FINANCIALS!F$22:F$24)+[17]FINANCIALS!F$27+[17]FINANCIALS!F$28+[17]FINANCIALS!F$30" +"[17]FINANCIALS!F$29" +"[17]FINANCIALS!F$32+[17]FINANCIALS!F$34+[17]FINANCIALS!F$35+[17]FINANCIALS!F$36" +"SUM([17]FINANCIALS!F$25:F$26)" +"[17]FINANCIALS!F$33" +"E37-E36" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"-[17]FINANCIALS!F$45" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"[17]TAX!F$50" +"E39" +"-SUM([17]DEBT!E$60:E$61)" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"X88" +"Y95*Y96" +"[17]DEBT!$F$37" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V18" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"(1-((F140+F141)/F139))*F138" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"[17]DEBT!$E$55" +"-[17]FINANCIALS!$G$117*C60" +"C155" +"D5+1" +"SUM(F10:Y10)" +"AA10*$C$60" +"[19]FINANCIALS!N$9" +"SUM(E10:E19)" +"[19]FINANCIALS!N$14+[19]FINANCIALS!N$16+[19]FINANCIALS!N$24" +"[19]FINANCIALS!N$18" +"[19]FINANCIALS!N$19+[19]FINANCIALS!N$20+[19]FINANCIALS!N$22" +"[19]FINANCIALS!N$15" +"[19]FINANCIALS!N$21" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"E39*$C$60*0.5" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"E39" +"-E39*$C$60" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"Y39" +"Y95*Y96" +"[19]FINANCIALS!$N$70+[19]FINANCIALS!$N$64" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V19" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"D102*C60" +"[19]DEBT!$L$86" +"C155" +"D5+1" +"SUM(F10:Y10)" +"AA10*$C$60" +"[18]FIN!G$21" +"SUM([18]FIN!G$22:G$26)" +"SUM(E10:E19)" +"[18]FIN!G$49-[18]FIN!G$45" +"[18]FIN!G$45" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"[18]TAX!G$53" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"X88*4" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V20" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"D5+1" +"[15]Financials!I$14" +"SUM(F10:Y10)" +"AA10*$C$60" +"[15]Financials!I$13" +"[15]Financials!I$15" +"SUM(E10:E19)" +"SUM([15]Financials!I$20:I$29)" +"[15]Financials!I$30" +"[15]Financials!I$31" +"[15]Financials!I$33" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"[15]Tax!I$48" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"R88" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V21" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"D5+1" +"[24]Financials!G$10" +"SUM(F10:Y10)" +"AA10*$C$60" +"[24]Financials!G$9" +"[24]Financials!H$11" +"SUM(E10:E19)" +"[24]Financials!G$36" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"[24]Tax!G$46" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"X88*4" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V22" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"D5+1" +"SUM(F10:Y10)" +"AA10*$C$60" +"[23]FINANCIALS!E$13" +"SUM(E10:E19)" +"[23]FINANCIALS!E$40" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"[23]TAX!E$48" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"U88" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V23" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"D5+1" +"[22]FINANCIALS!O$10" +"SUM(F10:Y10)" +"AA10*$C$60" +"[22]FINANCIALS!O$9" +"SUM(E10:E19)" +"[22]FINANCIALS!O$14+[22]FINANCIALS!O$18" +"[22]FINANCIALS!O$21" +"[22]FINANCIALS!O$20" +"[22]FINANCIALS!O$17" +"[22]FINANCIALS!O$19" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"-[22]FINANCIALS!$O$29" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"E39" +"[22]FINANCIALS!$O$29+[22]FINANCIALS!$O$104+[22]FINANCIALS!$O$92" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"S88" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V24" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"-E92*C76" +"C155-D161" +"D5+1" +"[29]Financials!H$11" +"SUM(F10:Y10)" +"AA10*$C$60" +"[29]Financials!H$10" +"[29]Financials!H$12" +"SUM(E10:E19)" +"[29]Financials!H$27" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"U88" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V29" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"D5+1" +"[28]Financials!I$12" +"SUM(F10:Y10)" +"AA10*$C$60" +"[28]Financials!I$11" +"[28]Financials!I$14" +"SUM(E10:E19)" +"[28]Financials!I$29" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"T88" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V30" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"D5+1" +"[25]Financials!H$11" +"SUM(F10:Y10)" +"AA10*$C$60" +"[25]Financials!H$10" +"[25]Financials!H$13" +"SUM(E10:E19)" +"[25]Financials!H$29" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"X88" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V32" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"D5+1" +"[27]Financials!I$11" +"SUM(F10:Y10)" +"AA10*$C$60" +"[27]Financials!I$10" +"[27]Financials!I$12+[27]Financials!I$13" +"SUM(E10:E19)" +"[27]Financials!I$28" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"W88" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V33" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"D5+1" +"[26]Financials!H$11" +"SUM(F10:Y10)" +"AA10*$C$60" +"[26]Financials!H$10" +"[26]Financials!H$12" +"SUM(E10:E19)" +"[26]Financials!H$27" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"W88" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V34" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"C8/$C$14" +"B33" +"G8/G14" +"(C14-G12)*ENA_Allocation!C10" +"E20" +"G9/G14" +"(C14-G12)*ENA_Allocation!C15" +"SUM(B8:B9)" +"'Amortization of Power Contract'!C54" +"G12/G14" +"'Amortization of Power Contract'!C54" +"C12+C10" +"SUM(F12,F10)" +"SUM(B20:D20)" +"ENA_Debt!E98" +"ENA_Debt!J98" +"ENA_Debt!O98" +"ENA_Debt!E99" +"ENA_Debt!J99" +"ENA_Debt!O99" +"SUMPRODUCT(B25:D25,$B$20:$D$20)/E20" +"SUMPRODUCT(B26:D26,$B$20:$D$20)/E20" +"SUMPRODUCT(B27:D27,$B$20:$D$20)/E20" +"G8" +"G9" +"G8+'Amortization of Power Contract'!C46" +"G9+'Amortization of Power Contract'!C50" +"ENA_Debt!D84" +"ENA_Debt!D85" +"ENA_Debt!G84" +"ENA_Debt!G85" +"SUMPRODUCT(ENA_Assumptions!C9:E9,ENA_Assumptions!C10:E10)/SUM(ENA_Assumptions!C9:E9)" +"SUMPRODUCT(ENA_Assumptions!G9:I9,ENA_Assumptions!G10:I10)/SUM(ENA_Assumptions!G9:I9)" +"SUMPRODUCT(ENA_Assumptions!C9:I9,ENA_Assumptions!C10:I10)/ENA_Assumptions!K9" +"SUM(ENA_Assumptions!C9:E9)" +"SUM(ENA_Assumptions!G9:I9)" +"SUM(D54:E54)" +"ENA_CF!V31/F54" +"ENA_CF!B33" +"ENA_IS!B32" +"ENA_IS!B45" +"ENA_CF!C17" +"ENA_CF!C22" +"SUM(C8:I8)" +"SUMPRODUCT(C10:I10,C9:I9)/K9" +"$C$17" +"C24" +"$C$26" +"C24*C20/1000" +"C25*C11*C8/1000" +"-Brownsville!B56" +"-Caledonia!B56" +"-'New Albany'!B56" +"-Gleason!B56" +"-Wheatland!B56" +"-Wilton!B56" +"ENA_Assumptions!$C$17" +"ENA_Assumptions!C26" +"C21*(1+'ENA_Power Price Assumption'!$C$14)^(C4-1998)" +"C24/12" +"C8" +"F25" +"C34*(1+'ENA_Power Price Assumption'!$C$14)^(C4-1998)" +"C8" +"C47*(1+'ENA_Power Price Assumption'!$C$14)^(C4-1998)" +"Brownsville!$B$5" +"B5+1" +"SUM(Z5:AS5)-SUM(Z6:AS6)" +"B11+B12" +"E17" +"B24+B25" +"E24+1/3*E25" +"SUM(Caledonia!B9,'New Albany'!B9,Wheatland!B9,Wilton!B9,Brownsville!B9,Gleason!B9)" +"SUM(B10:U10)" +"SUM(Caledonia!W9,'New Albany'!W9,Wheatland!W9,Wilton!W9,Brownsville!W9,Gleason!W9)" +"W10-X10" +"SUM(B10:B19)" +"SUM(B23:B28)" +"B20-B29" +"ENA_Depreciation!C58" +"B32-B34" +"ENA_Debt!B91" +"Wheatland!B41+'New Albany'!B41+Wilton!B41+Caledonia!B41+Brownsville!B41+Gleason!B41" +"B40+B42+B43" +"B5+1" +"NewCo_Tax!B58+Devel_Summary!D147" +"'ENA_Summary Output'!C14" +"B14" +"ENA_Depreciation!C58" +"B15+ENA_Depreciation!D58" +"B14-B15" +"SUM(B8:B12)+B16" +"ENA_CF!C12+ENA_CF!C13" +"B23+ENA_CF!D12+ENA_CF!D13" +"-(ENA_IS!B42+ENA_IS!B43)+(ENA_CF!C19+ENA_CF!C20)" +"B24-(ENA_IS!C42+ENA_IS!C43)+(ENA_CF!D19+ENA_CF!D20)" +"ENA_Debt!B73" +"'ENA_Summary Output'!C12-ENA_IS!B13" +"B26-ENA_IS!C13" +"SUM(B21:B26)" +"'ENA_Summary Output'!C8" +"ENA_IS!B45-ENA_CF!C22" +"B31+ENA_IS!C45-ENA_CF!D22" +"SUM(B30:B31)" +"B27+B32" +"B18-B34" +"C7+1" +"'ENA_Summary Output'!B32" +"ENA_IS!B32-ENA_IS!B13" +"ENA_IS!E32" +"SUM(C10:V10)" +"SUM(Caledonia!W54,'New Albany'!W54,Wheatland!W54,Wilton!W54,Brownsville!W54,Gleason!W54)" +"W10-X10" +"ENA_IS!B27" +"SUM(ENA_IS!B27:U27)" +"SUM(Brownsville!B56,Caledonia!B56,'New Albany'!B56,Gleason!B56,Wheatland!B56,Wilton!B56)" +"-C12" +"SUM(Caledonia!W56,'New Albany'!W56,Wheatland!W56,Wilton!W56,Brownsville!W56,Gleason!W56)" +"-ENA_Debt!B75" +"SUM(ENA_Debt!B75:U75)" +"W14+X14" +"SUM(B10:B15)" +"SUM(Caledonia!W59,'New Albany'!W59,Wheatland!W59,Wilton!W59,Brownsville!W59,Gleason!W59)" +"-ENA_Tax!B8" +"-ENA_Tax!B24" +"SUM(B20,B19,B17)" +"-'ENA_Summary Output'!C8" +"B22" +"2*V10" +"SUM(B29:B31)" +"XIRR(B32:V32,B8:V8)" +"SUM(Caledonia!B100,'New Albany'!B100,Wheatland!B106,Wilton!B97,Brownsville!B103,Gleason!B103)" +"SUM(B8:U8)" +"SUM(Brownsville!W103,Caledonia!W100,'New Albany'!W100,Gleason!W103,Wheatland!W106,Wilton!W97)" +"W8-X8" +"ENA_IS!B40-ENA_IS!B13" +"ENA_IS!E40" +"SUM(Caledonia!W86,'New Albany'!W86,Wheatland!W90,Wilton!W83,Brownsville!W89,Gleason!W89)" +"ENA_IS!B34" +"-ENA_Depreciation!C104" +"-B8" +"SUM(Brownsville!W103,Caledonia!W100,'New Albany'!W100,Gleason!W103,Wheatland!W106,Wilton!W97)" +"X15+W15" +"SUM(B12:B15)" +"ENA_Assumptions!$K$38" +"B16*B18" +"IF(B19<0,-B19,0)" +"IF(C19<0,-C19+B21-B22,B21-B22)" +"IF(B19<0,0,IF(B21>B19,B19,B21))" +"IF('NewCo_Summary Output'!$P$8=1,IF(B19<0,0,(B19-B22)),B19)" +"SUM(Brownsville!W62,Caledonia!W62,'New Albany'!W62,Gleason!W62,Wheatland!W62,Wilton!W62)" +"B5+1" +"ENA_IS!B32-ENA_IS!B13" +"ENA_IS!E32" +"'ENA_Summary Output'!$B$19" +"B28" +"C12*$E$97*(C11-B23)/365.25" +"'ENA_Summary Output'!B20" +"C12" +"SUM(B19:U19,B26:U26)" +"B14-W14" +"B14" +"$B$14*B18" +"B17*$E$97*(B16-B11)/365.25" +"B17-B19" +"B25*$B$14" +"B24*$E$97*(B23-B16)/365.25" +"C32*$J$97*(C31-B43)/365.25" +"'ENA_Summary Output'!C20" +"B38*$B$34" +"B37*$J$97*(B36-B31)/365.25" +"B44*$J$97*(B43-B36)/365.25" +"C52*$O$97*(C51-B63)/365.25" +"'ENA_Summary Output'!D20" +"$B$54*B58" +"B57*$O$97*(B56-B51)/365.25" +"B65*$B$54" +"B64*$O$97*(B63-B56)/365.25" +"B54+B34+B14" +"C52+C32+C12" +"B68+B48+B28" +"SUM(B66,B59,B46,B39,B26,B19)" +"SUM(B13,B20,B33,B40,B53,B60,B67,B47,B27)" +"SUM(B75:B76)" +"IF(B77>0.1,B8/B77,"" "")" +"MIN(B79:D79)" +"MIN(E79:U79)" +"AVERAGE(B79:D79)" +"AVERAGE(E79:U79)" +"SUM(B13,B20,B27,B33,B40,B47,B53,B60,B67)" +"'ENA_Summary Output'!B25" +"'ENA_Summary Output'!C25" +"'ENA_Summary Output'!D25" +"E96+E95" +"('ENA_Summary Output'!B22-'ENA_Summary Output'!$B$19)/365.25" +"('ENA_Summary Output'!C22-'ENA_Summary Output'!$B$19)/365.25" +"('ENA_Summary Output'!D22-'ENA_Summary Output'!$B$19)/365.25" +"B109" +"B110" +"B111" +"B14" +"B34" +"B54" +"(B16-$B$11)/365.25" +"(B23-$B$11)/365.25" +"(SUMPRODUCT($B$105:$U$105,B19:U19)+SUMPRODUCT($B$106:$U$106,B26:U26))/E100" +"(SUMPRODUCT($B$105:$U$105,B39:U39)+SUMPRODUCT($B$106:$U$106,B46:U46))/J100" +"(SUMPRODUCT($B$105:$U$105,B59:U59)+SUMPRODUCT($B$106:$U$106,B66:U66))/O100" +"FPLE_Debt!$E$9*ENA_Debt!B76" +"'ENA_Summary Output'!E27" +"NPV(B121,B120:U120)" +"D5+1" +"90%/30" +"SUM('ENA_Summary Output'!$G$8,'ENA_Summary Output'!$G$9)*ENA_Allocation!$C$7+'Amortization of Power Contract'!$C$11" +"B14" +"$B$12*B10" +"B12-B13" +"SUM('ENA_Summary Output'!$G$8,'ENA_Summary Output'!$G$9)*ENA_Allocation!$C$8+'Amortization of Power Contract'!$C$17" +"$B$20*B18" +"SUM('ENA_Summary Output'!$G$8,'ENA_Summary Output'!$G$9)*ENA_Allocation!$C$9+'Amortization of Power Contract'!$C$23" +"$B$28*B26" +"SUM('ENA_Summary Output'!$G$8,'ENA_Summary Output'!$G$9)*ENA_Allocation!$C$12+'Amortization of Power Contract'!$C$29" +"$B$36*B34" +"SUM('ENA_Summary Output'!$G$8,'ENA_Summary Output'!$G$9)*ENA_Allocation!$C$13+'Amortization of Power Contract'!$C$35" +"$B$44*B42" +"SUM('ENA_Summary Output'!$G$8,'ENA_Summary Output'!$G$9)*ENA_Allocation!$C$14+'Amortization of Power Contract'!$C$41" +"$B$52*B50" +"SUM(B20,B28,B44,B52,B36,B12)" +"SUM(Z46:Z61)" +"SUM('ENA_Summary Output'!$G$8:$G$9)*ENA_Allocation!$C$7" +"B70" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$67*B68" +"B67-B69" +"SUM('ENA_Summary Output'!$G$8:$G$9)*ENA_Allocation!$C$8" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$73*B74" +"SUM('ENA_Summary Output'!$G$8:$G$9)*ENA_Allocation!$C$9" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$79*B80" +"SUM('ENA_Summary Output'!$G$8:$G$9)*ENA_Allocation!$C$12" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$85*B86" +"SUM('ENA_Summary Output'!$G$8:$G$9)*ENA_Allocation!$C$13" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$91*B92" +"SUM('ENA_Summary Output'!$G$8:$G$9)*ENA_Allocation!$C$14" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$97*B98" +"SUM(B67,B73,B79,B85,B91,B97)" +"SUM(B69,B75,B81,B87,B93,B99)" +"B104" +"SUM(Brownsville!B91,Caledonia!B88,'New Albany'!B88,Gleason!B91,Wheatland!B92,Wilton!B85)" +"B109+B110" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'ENA_Power Price Assumption'!C27*12*ENA_Assumptions!$C$9" +"SUM(B9:U9)" +"Z7-Z8" +"ENA_Assumptions!C20*ENA_Assumptions!C18/1000*(1+ENA_Assumptions!$C$26)" +"B10*(1+ENA_Assumptions!$C$26)" +"ENA_Assumptions!$C$19*ENA_Assumptions!$C$11*ENA_Assumptions!$C$8/1000*(1+ENA_Assumptions!$C$26)" +"'Amortization of Power Contract'!$C$11/3" +"'ENA_Power Price Assumption'!F27*ENA_Assumptions!$C$9*12" +"1/3*ENA_Assumptions!$C$19*ENA_Assumptions!$C$11*ENA_Assumptions!$C$8/1000*(1+ENA_Assumptions!$C$26)^(E5-2000)+ENA_Assumptions!$C$20*ENA_Assumptions!$C$18*(1+ENA_Assumptions!$C$26)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'ENA_Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'ENA_Summary Output'!$B$29/4" +"SUM(B9:B18)" +"ENA_Assumptions!C29*(1+ENA_Assumptions!$C$26)" +"ENA_Assumptions!$C$30*(1+ENA_Assumptions!$C$26)" +"ENA_Assumptions!$C$20*ENA_Assumptions!$C$24*(1+ENA_Assumptions!$C$26)^(E5-2000)/1000" +"ENA_Assumptions!$C$25*ENA_Assumptions!$C$11*ENA_Assumptions!$C$8/1000*(1+ENA_Assumptions!$C$26)" +"T26" +"B84" +"SUM(B22:B27)" +"B19-B28" +"ENA_Depreciation!C13" +"B31-B33" +"ENA_IS!B38*ENA_Allocation!$E$7" +"B39*-ENA_Assumptions!$C$39" +"(B39+B41)*-ENA_Assumptions!$C$38" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-ENA_Debt!B77*ENA_Allocation!$E$7" +"-B103" +"-ENA_Allocation!$E$7*ENA_Tax!B24" +"B59+B62+B61" +"ENA_Depreciation!C14" +"'ENA_Summary Output'!$C$8*ENA_Allocation!$C$7" +"B44-B64-B12*(ENA_Assumptions!$C$39+(1-ENA_Assumptions!$C$39)*ENA_Assumptions!$C$38)" +"C44-C64-C12*(ENA_Assumptions!$C$39+(1-ENA_Assumptions!$C$39)*ENA_Assumptions!$C$38)+B78" +"E44-E64+D78" +"ENA_Debt!B73*ENA_Allocation!$E$7" +"SUM(B77:B79)" +"MAX(B80,B76)" +"ENA_Assumptions!$C$42" +"ENA_Assumptions!$C$43" +"B39-B12" +"E39" +"B33" +"-ENA_Depreciation!C69" +"ENA_Assumptions!$C$39" +"B92*B94" +"B101" +"IF(B68>2020,0,IF(B95<0,-B95,0))" +"IF(L98>(SUM(M100:S100)+SUM(L99:S99))*-1,L98-(SUM(L100:S100)+SUM(L99:S99))*-1,0)" +"IF(B95<0,0,IF(B97>B95,-B95,-B97))" +"SUM(B97:B100)" +"IF('NewCo_Summary Output'!$P$8=1,IF(B95<0,0,B95+B100),Brownsville!B95)" +"B92" +"W92" +"W111-X111" +"'NewCo_Summary Output'!$C$11*ENA_Allocation!$E$7*NewCo_IS!B13" +"NewCo_IS!X13*'NewCo_Summary Output'!C11*ENA_Allocation!E7" +"X115*U117" +"IF(B84>2020,0,IF(B118<0,-B118,0))" +"IF('NewCo_Summary Output'!$P$8=1,IF(B118<0,0,B118+B123),B118)" +"W118" +"B39" +"W39" +"B113" +"NewCo_IS!X13*'NewCo_Summary Output'!C11*ENA_Allocation!E7" +"-B117*B135" +"-X135*U117" +"Brownsville!$B$5" +"Brownsville!C5" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'ENA_Power Price Assumption'!C27*12*ENA_Assumptions!$D$9" +"SUM(B9:U9)" +"Z7-Z8" +"ENA_Assumptions!D20*ENA_Assumptions!D18/1000*(1+ENA_Assumptions!$D$26)" +"B10*(1+ENA_Assumptions!$D$26)" +"ENA_Assumptions!$D$19*ENA_Assumptions!$D$11*ENA_Assumptions!$D$8/1000*(1+ENA_Assumptions!$D$26)" +"'Amortization of Power Contract'!$C$17/3" +"'ENA_Power Price Assumption'!F27*ENA_Assumptions!$D$9*12" +"1/3*ENA_Assumptions!$D$19*ENA_Assumptions!$D$11*ENA_Assumptions!$D$8/1000*(1+ENA_Assumptions!$D$26)^(E5-2000)+ENA_Assumptions!$D$20*ENA_Assumptions!$D$18*(1+ENA_Assumptions!$D$26)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'ENA_Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'ENA_Summary Output'!$B$29/4" +"SUM(B9:B18)" +"ENA_Assumptions!D29*(1+ENA_Assumptions!$D$26)" +"ENA_Assumptions!$D$30*(1+ENA_Assumptions!$D$26)" +"ENA_Assumptions!$D$20*ENA_Assumptions!$D$24*(1+ENA_Assumptions!$D$26)^(E5-2000)/1000" +"ENA_Assumptions!$D$25*ENA_Assumptions!$D$11*ENA_Assumptions!$D$8/1000*(1+ENA_Assumptions!$D$26)" +"T26" +"B81" +"SUM(B22:B27)" +"B19-B28" +"ENA_Depreciation!C21" +"B31-B33" +"ENA_IS!B38*ENA_Allocation!$E$8" +"B39*-ENA_Assumptions!$D$39" +"(B39+B41)*-ENA_Assumptions!$D$38" +"SUM(B39:B42)" +"B52+1" +"B31-B12" +"E31" +"B26" +"-B55" +"-ENA_Debt!B77*ENA_Allocation!$E$8" +"-B100" +"-ENA_Allocation!$E$8*ENA_Tax!B24" +"B59+B62+B61" +"ENA_Allocation!$C$8*'ENA_Summary Output'!$C$8" +"B44-B64-B12*(ENA_Assumptions!$D$39+(1-ENA_Assumptions!$D$39)*ENA_Assumptions!$D$38)" +"C44-C64-C12*(ENA_Assumptions!$D$39+(1-ENA_Assumptions!$D$39)*ENA_Assumptions!$D$38)+B77" +"E44-E64+D77" +"ENA_Debt!B73*ENA_Allocation!$E$8" +"SUM(B76:B78)" +"ENA_Assumptions!$D$42" +"ENA_Assumptions!$D$43" +"B39-B12" +"E39" +"B33" +"-ENA_Depreciation!C75" +"ENA_Assumptions!$D$39" +"B89*B91" +"B98" +"IF(B68>2020,0,IF(B92<0,-B92,0))" +"IF(L95>(SUM(M97:S97)+SUM(L96:S96))*-1,L95-(SUM(L97:S97)+SUM(L96:S96))*-1,0)" +"IF(B92<0,0,IF(B94>B92,-B92,-B94))" +"SUM(B94:B97)" +"IF('NewCo_Summary Output'!$P$8=1,IF(B92<0,0,B92+B97),B92)" +"B89" +"W89" +"W108-X108" +"'NewCo_Summary Output'!$C$11*ENA_Allocation!$E$8*NewCo_IS!B13" +"NewCo_IS!X13*'NewCo_Summary Output'!C11*ENA_Allocation!E8" +"X112*U114" +"IF(B81>2020,0,IF(B115<0,-B115,0))" +"W115" +"B39" +"W39" +"B110" +"NewCo_IS!X13*'NewCo_Summary Output'!C11*ENA_Allocation!E8" +"-B114*B132" +"-X132*U114" +"Brownsville!B5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'ENA_Power Price Assumption'!C27*12*ENA_Assumptions!$E$9" +"SUM(B9:U9)" +"Z7-Z8" +"ENA_Assumptions!E20*ENA_Assumptions!E18/1000*(1+ENA_Assumptions!$E$26)" +"B10*(1+ENA_Assumptions!$E$26)" +"ENA_Assumptions!$E$19*ENA_Assumptions!$E$11*ENA_Assumptions!$E$8/1000*(1+ENA_Assumptions!$E$26)" +"'Amortization of Power Contract'!$C$23/3" +"'ENA_Power Price Assumption'!F27*ENA_Assumptions!$E$9*12" +"1/3*ENA_Assumptions!$E$19*ENA_Assumptions!$E$11*ENA_Assumptions!$E$8/1000*(1+ENA_Assumptions!$E$26)^(E5-2000)+ENA_Assumptions!$E$20*ENA_Assumptions!$E$18*(1+ENA_Assumptions!$E$26)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'ENA_Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'ENA_Summary Output'!$B$29/4" +"SUM(B9:B18)" +"ENA_Assumptions!E29*(1+ENA_Assumptions!$E$26)" +"ENA_Assumptions!$E$30*(1+ENA_Assumptions!$E$26)" +"ENA_Assumptions!$E$20*ENA_Assumptions!$E$24*(1+ENA_Assumptions!$E$26)^(E5-2000)/1000" +"ENA_Assumptions!$E$25*ENA_Assumptions!$E$11*ENA_Assumptions!$E$8/1000*(1+ENA_Assumptions!$E$26)" +"T26" +"B81" +"SUM(B22:B27)" +"B19-B28" +"ENA_Depreciation!C29" +"B31-B33" +"ENA_IS!B38*ENA_Allocation!$E$9" +"B39*-ENA_Assumptions!$E$39" +"(B39+B41)*-ENA_Assumptions!$E$38" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-ENA_Debt!B77*ENA_Allocation!$E$9" +"-B100" +"-ENA_Allocation!$E$9*ENA_Tax!B24" +"B59+B62+B61" +"ENA_Allocation!$C$9*'ENA_Summary Output'!$C$8" +"B44-B64-B12*(ENA_Assumptions!$E$39+(1-ENA_Assumptions!$E$39)*ENA_Assumptions!$E$38)" +"C44-C64-C12*(ENA_Assumptions!$E$39+(1-ENA_Assumptions!$E$39)*ENA_Assumptions!$E$38)+B77" +"E44-E64+D77" +"ENA_Debt!B73*ENA_Allocation!$E$9" +"SUM(B76:B78)" +"ENA_Assumptions!$E$42" +"ENA_Assumptions!$E$43" +"B39-B12" +"E39" +"B33" +"-ENA_Depreciation!C81" +"ENA_Assumptions!$E$39" +"B89*B91" +"B98" +"IF(B68>2020,0,IF(B92<0,-B92,0))" +"IF(L95>(SUM(M97:S97)+SUM(L96:S96))*-1,L95-(SUM(L97:S97)+SUM(L96:S96))*-1,0)" +"IF(B92<0,0,IF(B94>B92,-B92,-B94))" +"SUM(B94:B97)" +"IF('NewCo_Summary Output'!$P$8=1,IF(B92<0,0,B92+B97),B92)" +"B89" +"W89" +"W108-X108" +"'NewCo_Summary Output'!$C$11*ENA_Allocation!$E$9*NewCo_IS!B13" +"NewCo_IS!X13*'NewCo_Summary Output'!C11*ENA_Allocation!E9" +"X112*U114" +"IF(B81>2020,0,IF(B115<0,-B115,0))" +"W115" +"B39" +"W39" +"B110" +"NewCo_IS!X13*'NewCo_Summary Output'!C11*ENA_Allocation!E9" +"-B114*B132" +"-X132*U114" +"Brownsville!$B$5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'ENA_Power Price Assumption'!C27*12*ENA_Assumptions!$G$9" +"SUM(B9:U9)" +"Z7-Z8" +"ENA_Assumptions!G20*ENA_Assumptions!G18/1000*(1+ENA_Assumptions!$G$26)" +"B10*(1+ENA_Assumptions!$G$26)" +"ENA_Assumptions!$G$19*ENA_Assumptions!$G$11*ENA_Assumptions!$G$8/1000*(1+ENA_Assumptions!$G$26)" +"'Amortization of Power Contract'!$C$29/3" +"'ENA_Power Price Assumption'!F27*ENA_Assumptions!$G$9*12" +"1/3*ENA_Assumptions!$G$19*ENA_Assumptions!$G$11*ENA_Assumptions!$G$8/1000*(1+ENA_Assumptions!$G$26)^(E5-2000)+ENA_Assumptions!$G$20*ENA_Assumptions!$G$18*(1+ENA_Assumptions!$G$26)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'ENA_Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'ENA_Summary Output'!$B$29/4" +"SUM(B9:B18)" +"ENA_Assumptions!G29*(1+ENA_Assumptions!$G$26)" +"ENA_Assumptions!$G$30*(1+ENA_Assumptions!$G$26)" +"ENA_Assumptions!$G$20*ENA_Assumptions!$G$24*(1+ENA_Assumptions!$G$26)^(E5-2000)/1000" +"ENA_Assumptions!$G$25*ENA_Assumptions!$G$11*ENA_Assumptions!$G$8/1000*(1+ENA_Assumptions!$G$26)" +"B84" +"SUM(B22:B27)" +"B19-B28" +"ENA_Depreciation!C37" +"B31-B33" +"ENA_IS!B38*ENA_Allocation!$E$12" +"B39*-ENA_Assumptions!$G$39" +"(B39+B41)*-ENA_Assumptions!$G$38" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-ENA_Debt!B77*ENA_Allocation!$E$12" +"-B103" +"-ENA_Allocation!$E$12*ENA_Tax!B24" +"B59+B62+B61" +"ENA_Depreciation!C38" +"ENA_Allocation!$C$12*'ENA_Summary Output'!$C$8" +"B44-B64-B12*(ENA_Assumptions!$G$39+(1-ENA_Assumptions!$G$39)*ENA_Assumptions!$G$38)" +"C44-C64-C12*(ENA_Assumptions!$G$39+(1-ENA_Assumptions!$G$39)*ENA_Assumptions!$G$38)+B78" +"E44-E64+D78" +"ENA_Debt!B73*ENA_Allocation!$E$12" +"SUM(B77:B79)" +"MAX(B80,B76)" +"ENA_Assumptions!$G$42" +"ENA_Assumptions!$G$43" +"B39-B12" +"E39" +"B33" +"-ENA_Depreciation!C87" +"ENA_Assumptions!$G$39" +"B92*B94" +"B101" +"IF(B68>2020,0,IF(B95<0,-B95,0))" +"IF(L98>(SUM(M100:S100)+SUM(L99:S99))*-1,L98-(SUM(L100:S100)+SUM(L99:S99))*-1,0)" +"IF(B95<0,0,IF(B97>B95,-B95,-B97))" +"SUM(B97:B100)" +"IF('NewCo_Summary Output'!$P$8=1,IF(B95<0,0,B95+B100),B95)" +"B92" +"W92" +"W111-X111" +"'NewCo_Summary Output'!$C$11*ENA_Allocation!$E$12*NewCo_IS!B13" +"NewCo_IS!X13*'NewCo_Summary Output'!C11*ENA_Allocation!E12" +"X115*U117" +"IF(B84>2020,0,IF(B118<0,-B118,0))" +"W118" +"B39" +"W39" +"B113" +"NewCo_IS!X13*'NewCo_Summary Output'!C11*ENA_Allocation!E12" +"-B117*B135" +"-X135*U117" +"Brownsville!$B$5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'ENA_Power Price Assumption'!C40*12*ENA_Assumptions!$H$9" +"SUM(B9:U9)" +"Z7-Z8" +"ENA_Assumptions!H20*ENA_Assumptions!H18/1000*(1+ENA_Assumptions!$H$26)" +"B10*(1+ENA_Assumptions!$H$26)" +"ENA_Assumptions!$H$19*ENA_Assumptions!$H$11*ENA_Assumptions!$H$8/1000*(1+ENA_Assumptions!$H$26)" +"'Amortization of Power Contract'!$C$35/3" +"'ENA_Power Price Assumption'!F40*ENA_Assumptions!$H$9*12" +"1/3*ENA_Assumptions!$H$19*ENA_Assumptions!$H$11*ENA_Assumptions!$H$8/1000*(1+ENA_Assumptions!$H$26)^(E5-2000)+ENA_Assumptions!$H$20*ENA_Assumptions!$H$18*(1+ENA_Assumptions!$H$26)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'ENA_Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'ENA_Summary Output'!$B$29/4" +"SUM(B9:B18)" +"ENA_Assumptions!H29*(1+ENA_Assumptions!$H$26)" +"ENA_Assumptions!$H$30*(1+ENA_Assumptions!$H$26)" +"ENA_Assumptions!$H$20*ENA_Assumptions!$H$24*(1+ENA_Assumptions!$H$26)^(E5-2000)/1000" +"ENA_Assumptions!$H$25*ENA_Assumptions!$H$11*ENA_Assumptions!$H$8/1000*(1+ENA_Assumptions!$H$26)" +"SUM(B22:B27)" +"B19-B28" +"ENA_Depreciation!C45" +"B31-B33" +"ENA_IS!B38*ENA_Allocation!$E$13" +"B39*-ENA_Assumptions!$H$39" +"(B39+B41)*-ENA_Assumptions!$H$38" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-ENA_Debt!B77*ENA_Allocation!$E$13" +"-B106" +"-ENA_Allocation!$E$13*ENA_Tax!B24" +"B59+B62+B61" +"B39-B12" +"E39" +"ENA_Assumptions!$H$40" +"B76*B77" +"B19-B12" +"E19" +"ENA_Assumptions!$H$41" +"MAX(B83,B78)" +"B39-B12" +"E39" +"B33" +"-ENA_Depreciation!C93" +"SUM(B90:B92)" +"ENA_Assumptions!$H$39" +"B93*B95" +"B102" +"IF(B68>2020,0,IF(B96<0,-B96,0))" +"IF(L99>(SUM(M101:S101)+SUM(L100:S100))*-1,L99-(SUM(L101:S101)+SUM(L100:S100))*-1,0)" +"IF(B96<0,0,IF(B98>B96,-B96,-B98))" +"SUM(B98:B101)" +"IF('NewCo_Summary Output'!$P$8=1,IF(B96<0,0,B96+B101),B96)" +"B85+B104" +"B93" +"W93" +"W114-X114" +"'NewCo_Summary Output'!$C$11*ENA_Allocation!$E$13*NewCo_IS!B13" +"NewCo_IS!X13*'NewCo_Summary Output'!C11*ENA_Allocation!E13" +"B95" +"X118*U120" +"IF(B87>2020,0,IF(B121<0,-B121,0))" +"W121" +"B129+B85" +"W121+SUM(B85:U85)" +"B39" +"W39" +"B116" +"NewCo_IS!X13*'NewCo_Summary Output'!C11*ENA_Allocation!E13" +"-B120*B140" +"-X140*U120" +"Brownsville!$B$5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'ENA_Power Price Assumption'!C53*12*ENA_Assumptions!$I$9" +"SUM(B9:U9)" +"Z7-Z8" +"ENA_Assumptions!I20*ENA_Assumptions!I18/1000*(1+ENA_Assumptions!$I$26)" +"B10*(1+ENA_Assumptions!$I$26)" +"ENA_Assumptions!$I$19*ENA_Assumptions!$I$11*ENA_Assumptions!$I$8/1000*(1+ENA_Assumptions!$I$26)" +"'Amortization of Power Contract'!$C$41/3" +"'ENA_Power Price Assumption'!F53*ENA_Assumptions!$I$9*12" +"1/3*ENA_Assumptions!$I$19*ENA_Assumptions!$I$11*ENA_Assumptions!$I$8/1000*(1+ENA_Assumptions!$I$26)^(E5-2000)+ENA_Assumptions!$I$20*ENA_Assumptions!$I$18*(1+ENA_Assumptions!$I$26)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'ENA_Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'ENA_Summary Output'!$B$29/4" +"SUM(B9:B18)" +"ENA_Assumptions!I29*(1+ENA_Assumptions!$I$26)" +"ENA_Assumptions!$I$30*(1+ENA_Assumptions!$I$26)" +"ENA_Assumptions!$I$20*ENA_Assumptions!$I$24*(1+ENA_Assumptions!$I$26)^(E5-2000)/1000" +"ENA_Assumptions!$I$25*ENA_Assumptions!$I$11*ENA_Assumptions!$I$8/1000*(1+ENA_Assumptions!$I$26)" +"B78" +"SUM(B22:B27)" +"B19-B28" +"ENA_Depreciation!C53" +"B31-B33" +"ENA_IS!B38*ENA_Allocation!$E$14" +"B39*-ENA_Assumptions!$I$39" +"(B39+B41)*-ENA_Assumptions!$I$38" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-ENA_Debt!B77*ENA_Allocation!$E$14" +"-B97" +"-ENA_Allocation!$E$14*ENA_Tax!B24" +"B59+B62+B61" +"ENA_Allocation!$C$14*'ENA_Summary Output'!$C$8" +"ENA_Assumptions!I42" +"ENA_Assumptions!$I$43" +"B76*B77" +"B39-B12" +"E39" +"B33" +"-ENA_Depreciation!C99" +"SUM(B83:B85)" +"ENA_Assumptions!$I$39" +"B86*B88" +"B95" +"IF(B68>2020,0,IF(B89<0,-B89,0))" +"IF(L92>(SUM(M94:S94)+SUM(L93:S93))*-1,L92-(SUM(L94:S94)+SUM(L93:S93))*-1,0)" +"IF(B89<0,0,IF(B91>B89,-B89,-B91))" +"SUM(B91:B94)" +"IF('NewCo_Summary Output'!$P$8=1,IF(B89<0,0,B89+B94),B89)" +"B86" +"W86" +"W105-X105" +"'NewCo_Summary Output'!$C$11*ENA_Allocation!$E$14*NewCo_IS!B13" +"NewCo_IS!X13*'NewCo_Summary Output'!C11*ENA_Allocation!E14" +"X109*U111" +"IF(B78>2020,0,IF(B112<0,-B112,0))" +"W112" +"B39" +"W39" +"B107" +"NewCo_IS!X13*'NewCo_Summary Output'!C11*ENA_Allocation!E14" +"-B111*B129" +"-X129*U111" +"'ENA_Power Price Assumption'!C25-4" +"ENA_Assumptions!$C$9" +"D8*D9*12" +"'ENA_Summary Output'!$E$27" +"XNPV(B11,C10:F10,C4:F4)" +"D8" +"ENA_Assumptions!$D$9" +"XNPV(B17,C16:F16,C4:F4)" +"D8" +"ENA_Assumptions!$E$9" +"XNPV(B23,C22:F22,$C$4:$F$4)" +"D8" +"ENA_Assumptions!$G$9" +"'ENA_Power Price Assumption'!C38-4" +"ENA_Assumptions!$H$9" +"'ENA_Power Price Assumption'!C51-4" +"ENA_Assumptions!$I$9" +"SUM(C10,C16,C22)" +"SUM(C28,C34,C40)" +"SUM(C40,C34,C28,C22,C16,C10)" +"SUM(C7:C9)" +"SUM(C10,C15)" +"E15+E10" +"F1+1" +"SUM(D16:D41)" +"'Cerro Gordo'!C60" +"B7" +"NPV(C16,F16:Y16)" +"'Cerro Gordo'!F39" +"'Southwest Mesa'!C60" +"'Southwest Mesa'!F39" +"Vansycle!C60" +"B7" +"Vansycle!F39" +"Cameron!C60" +"$B$7" +"Cameron!F39" +"'Pacific Crest'!C60" +"'Pacific Crest'!F39" +"'Sky River'!C60" +"'Sky River'!F39" +"Morwind!C60" +"Morwind!F39" +"VG!C60" +"VG!F39" +"'Cerro Gordo'!D163" +"D9+E9" +"'Cerro Gordo'!C96" +"F9+J9" +"H9/C9" +"K9*195390.812936852" +"D9/1414528.2253804" +"K9*845626.328862401" +"'Cerro Gordo'!E95" +"'Southwest Mesa'!D163" +"'Southwest Mesa'!C96" +"'Southwest Mesa'!E95" +"Vansycle!D163" +"Vansycle!C96" +"Vansycle!E95" +"SUM(C9:C12)" +"SUM(H9:H11)" +"Cameron!D163" +"Cameron!C96" +"Cameron!E95" +"'Pacific Crest'!D164" +"'Pacific Crest'!C96" +"'Pacific Crest'!E95" +"'Sky River'!D163" +"'Sky River'!C96" +"'Sky River'!E95" +"Ridgetop!D163" +"Ridgetop!C96" +"Ridgetop!E95" +"'Green Ridge'!D163" +"'Green Ridge'!C96" +"'Green Ridge'!E95" +"'Mojave 16-18'!D163" +"'Mojave 16-18'!C96" +"'Mojave 16-18'!E95" +"Morwind!D163" +"Morwind!C96" +"Morwind!E95" +"VG!D163" +"VG!C96" +"VG!E95" +"SUM(C16:C24)" +"SUM(H16:H23)" +"'WPP 92'!D163" +"'WPP 92'!C$96" +"'WPP 92'!E95" +"'WPP 91-2'!D163" +"'WPP 91-2'!C$96" +"'WPP 91-2'!E95" +"('WPP 89'!D160+'WPP 89'!D162)" +"'WPP 89'!C$96" +"'WPP 89'!E95" +"'WPP 91'!D163" +"'WPP 91'!C96" +"'WPP 91'!E95" +"'WPP 90'!D160" +"'WPP 90'!C$96" +"'WPP 90'!E95" +"SUM(C28:C35)" +"SUM(H28:H34)" +"C13+C25+C36" +"D5+1" +"SUM(F10:Y10)" +"AA10*$C$60" +"[9]FINANCIALS!F$9" +"SUM(E10:E19)" +"E25/$C$1" +"SUM([9]FINANCIALS!F$14:F$17)" +"[9]FINANCIALS!F$18" +"[9]FINANCIALS!F$19+[9]FINANCIALS!F$22" +"[9]FINANCIALS!F$21" +"SUM(E24:E35)" +"E36/E20" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"[9]TAX!F$48" +"E56/(0.017*C1*8760)" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"Y39" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!J9" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"E57" +"D5+1" +"SUM(F10:Y10)" +"AA10*$C$60" +"[13]Financials!F$11" +"SUM(E10:E19)" +"E25/$C$1" +"[13]Financials!F$14+[13]Financials!F$16+[13]Financials!F$17+[13]Financials!F$23" +"[13]Financials!F$18" +"[13]Financials!F$19+[13]Financials!F$21+[13]Financials!F$26" +"[13]Financials!F$15" +"[13]Financials!F$22" +"SUM(E24:E35)" +"E36/E20" +"E20-E36" +"+F109" +"E39-E41" +"-[13]Financials!F$34" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"[13]Tax!F$46" +"E56/(0.017*C1*8760)" +"E39" +"[13]Financials!F$34+[13]Financials!F$100" +"-E64/E66" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"X88" +"Y95*Y96" +"[13]Financials!$F$70+[13]Financials!$F$64" +"-AA66-AA46" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!J10" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46*$E$137" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"(1-((F140+F141)/F139))*F138" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"E57" +"D5+1" +"SUM(F10:Y10)" +"AA10*$C$60" +"[14]FINANCIALS!F$13" +"SUM(E10:E19)" +"E25/$C$1" +"[14]FINANCIALS!F$16+[14]FINANCIALS!F$18+[14]FINANCIALS!F$19+[14]FINANCIALS!F$24" +"[14]FINANCIALS!F$20" +"[14]FINANCIALS!F$21" +"[14]FINANCIALS!F$17" +"[14]FINANCIALS!F$23" +"SUM(E24:E35)" +"E36/E20" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"[14]TAX!F$46" +"E56/(0.017*C1*8760)" +"M56/L56" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"Y39" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!J11" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"E57" +"D5+1" +"[7]ASSUME2!F$35" +"SUM(F10:Y10)" +"AA10*$C$60" +"[7]ASSUME2!F$36" +"SUM(E10:E19)" +"E25/$C$1" +"[7]FINANCIALS!F$14+[7]FINANCIALS!F$17" +"[7]FINANCIALS!F$19" +"[7]FINANCIALS!F$20+[7]FINANCIALS!F$22" +"[7]FINANCIALS!F$18" +"[7]FINANCIALS!F$15+[7]FINANCIALS!F$16" +"[7]FINANCIALS!F$23" +"SUM(E24:E35)" +"E36/E20" +"E20-E36" +"+F109" +"E39-E41" +"[7]DEBT!E$63" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"[7]TAX!F$48" +"E56/(0.017*C1*8760)" +"E39" +"-F46+[7]FINANCIALS!G$105" +"-F64/F66" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"Y39" +"Y95*Y96" +"[7]FINANCIALS!$F$72+[7]FINANCIALS!$F$66" +"-AA66-AA46" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!J16" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46*$E$137" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"(F141+F140)/F139" +"A142" +"(1-((F140+F141)/F139))*F138" +"NPV(C156,F152:Y152)" +"-E92*C76" +"C155" +"E57" +"D5+1" +"SUM(F10:Y10)" +"AA10*$C$60" +"[10]FINANCIALS!F$19" +"SUM(E10:E19)" +"E25/$C$1" +"SUM([10]FINANCIALS!F$22:F$24)+[10]FINANCIALS!F$27+[10]FINANCIALS!F$28+[10]FINANCIALS!F$30" +"[10]FINANCIALS!F$29" +"[10]FINANCIALS!F$32+[10]FINANCIALS!F$34+[10]FINANCIALS!F$35+[10]FINANCIALS!F$36" +"SUM([10]FINANCIALS!F$25:F$26)" +"[10]FINANCIALS!F$33" +"E37-E36" +"SUM(E24:E35)" +"E36/E20" +"E20-E36" +"+F109" +"E39-E41" +"-[10]FINANCIALS!F$45" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"[10]TAX!F$50" +"E56/(0.017*C1*8760)" +"N56/M56" +"E39" +"-SUM([10]DEBT!E$60:E$61)" +"-E64/E66" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"X88" +"Y95*Y96" +"[10]DEBT!$F$37" +"-AA66-AA46" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!J17" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"(1-((F140+F141)/F139))*F138" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"[10]DEBT!$E$55" +"-[10]FINANCIALS!$G$117*C60" +"C155" +"E57" +"D5+1" +"SUM(F10:Y10)" +"AA10*$C$60" +"[12]FINANCIALS!N$9" +"SUM(E10:E19)" +"E25/$C$1" +"[12]FINANCIALS!N$14+[12]FINANCIALS!N$16+[12]FINANCIALS!N$24" +"[12]FINANCIALS!N$18" +"[12]FINANCIALS!N$19+[12]FINANCIALS!N$20+[12]FINANCIALS!N$22" +"[12]FINANCIALS!N$15" +"[12]FINANCIALS!N$21" +"SUM(E24:E35)" +"E36/E20" +"E20-E36" +"+F109" +"E39-E41" +"E39*$C$60*0.5" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"E56/(0.017*C1*8760)" +"E39" +"-E39*$C$60" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"Y39" +"Y95*Y96" +"[12]FINANCIALS!$N$70+[12]FINANCIALS!$N$64" +"-AA66-AA46" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!J18" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"(1-C141)*C140+C141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"D102*C60" +"[12]DEBT!$L$86" +"C155" +"D5+1" +"SUM(F10:Y10)" +"AA10*$C$60" +"[11]FIN!G$21" +"SUM([11]FIN!G$22:G$26)" +"SUM(E10:E19)" +"E25/$C$1" +"[11]FIN!G$49-[11]FIN!G$45" +"[11]FIN!G$45" +"SUM(E24:E35)" +"E36/E20" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"[11]TAX!G$53" +"E56/(0.017*C1*8760)" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"X88*4" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!J19" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"E57" +"D5+1" +"[8]Financials!I$14" +"SUM(F10:Y10)" +"AA10*$C$60" +"[8]Financials!I$13" +"[8]Financials!I$15" +"SUM(E10:E19)" +"E25/$C$1" +"SUM([8]Financials!I$20:I$29)" +"[8]Financials!I$30" +"[8]Financials!I$31" +"[8]Financials!I$33" +"SUM(E24:E35)" +"E36/E20" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"[8]Tax!I$48" +"E56/(0.017*C1*8760)" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"R88" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!J20" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"E57" +"D5+1" +"[17]Financials!G$10" +"SUM(F10:Y10)" +"AA10*$C$60" +"[17]Financials!G$9" +"[17]Financials!H$11" +"SUM(E10:E19)" +"E25/$C$1" +"[17]Financials!G$36" +"SUM(E24:E35)" +"E36/E20" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"[17]Tax!G$46" +"E56/(0.017*C1*8760)" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"X88*4" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!J21" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"D5+1" +"SUM(F10:Y10)" +"AA10*$C$60" +"[16]FINANCIALS!E$13" +"SUM(E10:E19)" +"E25/$C$1" +"[16]FINANCIALS!E$40" +"SUM(E24:E35)" +"E36/E20" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"[16]TAX!E$48" +"E56/(0.017*C1*8760)" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"U88" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!J22" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"E57" +"D5+1" +"[15]FINANCIALS!O$10" +"SUM(F10:Y10)" +"AA10*$C$60" +"[15]FINANCIALS!O$9" +"SUM(E10:E19)" +"E25/$C$1" +"[15]FINANCIALS!O$14+[15]FINANCIALS!O$18" +"[15]FINANCIALS!O$21" +"[15]FINANCIALS!O$20" +"[15]FINANCIALS!O$17" +"[15]FINANCIALS!O$19" +"SUM(E24:E35)" +"E36/E20" +"E20-E36" +"+F109" +"E39-E41" +"-[15]FINANCIALS!$O$29" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"E56/(0.017*C1*8760)" +"E39" +"[15]FINANCIALS!$O$29+[15]FINANCIALS!$O$104+[15]FINANCIALS!$O$92" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"S88" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!J23" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"-E92*C76" +"C155-D161" +"D5+1" +"[22]Financials!H$11" +"SUM(F10:Y10)" +"AA10*$C$60" +"[22]Financials!H$10" +"[22]Financials!H$12" +"SUM(E10:E19)" +"E25/$C$1" +"[22]Financials!H$27" +"SUM(E24:E35)" +"E36/E20" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"E56/(0.017*C1*8760)" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"U88" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!J28" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"D5+1" +"[21]Financials!I$12" +"SUM(F10:Y10)" +"AA10*$C$60" +"[21]Financials!I$11" +"[21]Financials!I$14" +"SUM(E10:E19)" +"E25/$C$1" +"[21]Financials!I$29" +"SUM(E24:E35)" +"E36/E20" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"T88" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!J29" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"D5+1" +"[18]Financials!H$11" +"SUM(F10:Y10)" +"AA10*$C$60" +"[18]Financials!H$10" +"[18]Financials!H$13" +"SUM(E10:E19)" +"E25/$C$1" +"[18]Financials!H$29" +"SUM(E24:E35)" +"E36/E20" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"X88" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!J31" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"D5+1" +"[20]Financials!I$11" +"SUM(F10:Y10)" +"AA10*$C$60" +"[20]Financials!I$10" +"[20]Financials!I$12+[20]Financials!I$13" +"SUM(E10:E19)" +"E25/$C$1" +"[20]Financials!I$28" +"SUM(E24:E35)" +"E36/E20" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"W88" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!J32" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"D5+1" +"[19]Financials!H$11" +"SUM(F10:Y10)" +"AA10*$C$60" +"[19]Financials!H$10" +"[19]Financials!H$12" +"SUM(E10:E19)" +"E25/$C$1" +"[19]Financials!H$27" +"SUM(E24:E35)" +"E36/E20" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"W88" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!J33" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"IS!C27" +"IS!C28" +"IS!C29" +"IS!C30" +"SUM(Summary!C17:C34)" +"SUM(C35:C49)" +"SUM(C17:C49)" +"VLOOKUP(A17,UnitData,2)" +"VLOOKUP(A17,UnitData,3)" +"SUM(D17:G17)" +"H17/(C17*1000)" +"SUM(C17:C49)" +"Summary!C51" +"Assumptions!L16" +"Summary!F4" +"+D68+D134+D200+D266+D332+D398+D464+D530+D596+D662+D728+D794+D860+D926+D992+D1058+D1124+D1190+D1256+D1322+D1388+D1454+D1520+D1586+D1652+D1718+D1784+D1850+D1916+D1982+D2048+D2114+D2180" +"SUM(D8:D12)" +"SUM(D13:D16)" +"D17+D18+D19" +"-D18" +"SUM(C20:C23)" +"NPV($B$3,D25:H25)*(1+Assumptions!$L$16)^0.5" +"(NPV($B$3,I25:V25)/(1+$B$3)^5)*(1+Assumptions!$L$16)^0.5" +"(W25/(1+$B$3)^(20))*(1+Assumptions!$L$16)^0.5" +"NPV($B$3,D25:W25)*(1+Assumptions!$L$16)^0.5" +"D20" +"-D19" +"D21" +"SUM(D35:D37)" +"-D53" +"-D41*Assumptions!$L$15" +"SUM(D41:D42)" +"Assumptions!$L$17" +"+C30*C46" +"Assumptions!$L$18" +"C47/C48" +"Assumptions!L19" +"D6" +"+C47" +"+D56" +"+D52*$C$50" +"IF((D51-$D$51)>=$C$48,0,$C$49)" +"V54" +"+D52-D54" +"+D53*0.4" +"+D55-D58" +"+D25-D60" +"VLOOKUP($B$1,UnitData,3)" +"VLOOKUP($B$1,UnitData,15)" +"Assumptions!L16" +"VLOOKUP($B$1,UnitData,14)" +"VLOOKUP($B$1,UnitData,2)" +"IF($C$2=""BL"",'Base Revenue'!$Y$33,'Peak Revenue'!$V$33)" +"IF($C$2=""BL"",'Base Revenue'!$Y$45,'Peak Revenue'!$V$45)" +"IF($C$2=""BL"",'Base Revenue'!$Y$57,'Peak Revenue'!$V$57)" +"IF($C$2=""BL"",'Base Revenue'!$Y$69,'Peak Revenue'!$V$69)" +"IF($C$2=""BL"",'Base Revenue'!$Y$81,'Peak Revenue'!$V$81)" +"IF($C$2=""BL"",'Base Revenue'!$Y$93,'Peak Revenue'!$V$93)" +"IF($C$2=""BL"",'Base Revenue'!$Y$105,'Peak Revenue'!$V$105)" +"IF($C$2=""BL"",'Base Revenue'!$Y$117,'Peak Revenue'!$V$117)" +"IF($C$2=""BL"",'Base Revenue'!$Y$129,'Peak Revenue'!$V$129)" +"IF($C$2=""BL"",'Base Revenue'!$Y$141,'Peak Revenue'!$V$141)" +"IF($C$2=""BL"",'Base Revenue'!$Y$153,'Peak Revenue'!$V$153)" +"IF($C$2=""BL"",'Base Revenue'!$Y$165,'Peak Revenue'!$V$165)" +"IF($C$2=""BL"",'Base Revenue'!$Y$177,'Peak Revenue'!$V$177)" +"IF($C$2=""BL"",'Base Revenue'!$Y$189,'Peak Revenue'!$V$189)" +"IF($C$2=""BL"",'Base Revenue'!$Y$201,'Peak Revenue'!$V$201)" +"IF($C$2=""BL"",'Base Revenue'!$Y$213,'Peak Revenue'!$V$213)" +"IF($C$2=""BL"",'Base Revenue'!$Y$225,'Peak Revenue'!$V$225)" +"IF($C$2=""BL"",'Base Revenue'!$Y$237,'Peak Revenue'!$V$237)" +"IF($C$2=""BL"",'Base Revenue'!$Y$249,'Peak Revenue'!$V$249)" +"IF($C$2=""BL"",'Base Revenue'!$AA$33,'Peak Revenue'!$X$33)" +"IF($C$2=""BL"",'Base Revenue'!$AA$45,'Peak Revenue'!$X$45)" +"IF($C$2=""BL"",'Base Revenue'!$AA$57,'Peak Revenue'!$X$57)" +"IF($C$2=""BL"",'Base Revenue'!$AA$69,'Peak Revenue'!$X$69)" +"IF($C$2=""BL"",'Base Revenue'!$AA$81,'Peak Revenue'!$X$81)" +"IF($C$2=""BL"",'Base Revenue'!$AA$93,'Peak Revenue'!$X$93)" +"IF($C$2=""BL"",'Base Revenue'!$AA$105,'Peak Revenue'!$X$105)" +"IF($C$2=""BL"",'Base Revenue'!$AA$117,'Peak Revenue'!$X$117)" +"IF($C$2=""BL"",'Base Revenue'!$AA$129,'Peak Revenue'!$X$129)" +"IF($C$2=""BL"",'Base Revenue'!$AA$141,'Peak Revenue'!$X$141)" +"IF($C$2=""BL"",'Base Revenue'!$AA$153,'Peak Revenue'!$X$153)" +"IF($C$2=""BL"",'Base Revenue'!$AA$165,'Peak Revenue'!$X$165)" +"IF($C$2=""BL"",'Base Revenue'!$AA$177,'Peak Revenue'!$X$177)" +"IF($C$2=""BL"",'Base Revenue'!$AA$189,'Peak Revenue'!$X$189)" +"IF($C$2=""BL"",'Base Revenue'!$AA$201,'Peak Revenue'!$X$201)" +"IF($C$2=""BL"",'Base Revenue'!$AA$213,'Peak Revenue'!$X$213)" +"IF($C$2=""BL"",'Base Revenue'!$AA$225,'Peak Revenue'!$X$225)" +"IF($C$2=""BL"",'Base Revenue'!$AA$237,'Peak Revenue'!$X$237)" +"IF($C$2=""BL"",'Base Revenue'!$AA$249,'Peak Revenue'!$X$249)" +"IF($C$2=""BL"",'Base Revenue'!$AC$33,'Peak Revenue'!$Z$33)" +"IF($C$2=""BL"",'Base Revenue'!$AC$45,'Peak Revenue'!$Z$45)" +"IF($C$2=""BL"",'Base Revenue'!$AC$57,'Peak Revenue'!$Z$57)" +"IF($C$2=""BL"",'Base Revenue'!$AC$69,'Peak Revenue'!$Z$69)" +"IF($C$2=""BL"",'Base Revenue'!$AC$81,'Peak Revenue'!$Z$81)" +"IF($C$2=""BL"",'Base Revenue'!$AC$93,'Peak Revenue'!$Z$93)" +"IF($C$2=""BL"",'Base Revenue'!$AC$105,'Peak Revenue'!$Z$105)" +"IF($C$2=""BL"",'Base Revenue'!$AC$117,'Peak Revenue'!$Z$117)" +"IF($C$2=""BL"",'Base Revenue'!$AC$129,'Peak Revenue'!$Z$129)" +"IF($C$2=""BL"",'Base Revenue'!$AC$141,'Peak Revenue'!$Z$141)" +"IF($C$2=""BL"",'Base Revenue'!$AC$153,'Peak Revenue'!$Z$153)" +"IF($C$2=""BL"",'Base Revenue'!$AC$165,'Peak Revenue'!$Z$165)" +"IF($C$2=""BL"",'Base Revenue'!$AC$177,'Peak Revenue'!$Z$177)" +"IF($C$2=""BL"",'Base Revenue'!$AC$189,'Peak Revenue'!$Z$189)" +"IF($C$2=""BL"",'Base Revenue'!$AC$201,'Peak Revenue'!$Z$201)" +"IF($C$2=""BL"",'Base Revenue'!$AC$213,'Peak Revenue'!$Z$213)" +"IF($C$2=""BL"",'Base Revenue'!$AC$225,'Peak Revenue'!$Z$225)" +"IF($C$2=""BL"",'Base Revenue'!$AC$237,'Peak Revenue'!$Z$237)" +"IF($C$2=""BL"",'Base Revenue'!$AC$249,'Peak Revenue'!$Z$249)" +"IF($C$2=""BL"",'Base Revenue'!$AE$33,'Peak Revenue'!$AB$33)" +"IF($C$2=""BL"",'Base Revenue'!$AE$45,'Peak Revenue'!$AB$45)" +"IF($C$2=""BL"",'Base Revenue'!$AE$57,'Peak Revenue'!$AB$57)" +"IF($C$2=""BL"",'Base Revenue'!$AE$69,'Peak Revenue'!$AB$69)" +"IF($C$2=""BL"",'Base Revenue'!$AE$81,'Peak Revenue'!$AB$81)" +"IF($C$2=""BL"",'Base Revenue'!$AE$93,'Peak Revenue'!$AB$93)+VLOOKUP(IS!$B$1,allotval,I6-1997)" +"IF($C$2=""BL"",'Base Revenue'!$AE$105,'Peak Revenue'!$AB$105)+VLOOKUP(IS!$B$1,allotval,J6-1997)" +"IF($C$2=""BL"",'Base Revenue'!$AE$117,'Peak Revenue'!$AB$117)+VLOOKUP(IS!$B$1,allotval,K6-1997)" +"IF($C$2=""BL"",'Base Revenue'!$AE$129,'Peak Revenue'!$AB$129)+VLOOKUP(IS!$B$1,allotval,L6-1997)" +"IF($C$2=""BL"",'Base Revenue'!$AE$141,'Peak Revenue'!$AB$141)+VLOOKUP(IS!$B$1,allotval,M6-1997)" +"IF($C$2=""BL"",'Base Revenue'!$AE$153,'Peak Revenue'!$AB$153)+VLOOKUP(IS!$B$1,allotval,N6-1997)" +"IF($C$2=""BL"",'Base Revenue'!$AE$165,'Peak Revenue'!$AB$165)+VLOOKUP(IS!$B$1,allotval,O6-1997)" +"IF($C$2=""BL"",'Base Revenue'!$AE$177,'Peak Revenue'!$AB$177)+VLOOKUP(IS!$B$1,allotval,P6-1997)" +"IF($C$2=""BL"",'Base Revenue'!$AE$189,'Peak Revenue'!$AB$189)+VLOOKUP(IS!$B$1,allotval,Q6-1997)" +"IF($C$2=""BL"",'Base Revenue'!$AE$201,'Peak Revenue'!$AB$201)+VLOOKUP(IS!$B$1,allotval,R6-1997)" +"IF($C$2=""BL"",'Base Revenue'!$AE$213,'Peak Revenue'!$AB$213)+VLOOKUP(IS!$B$1,allotval,S6-1997)" +"IF($C$2=""BL"",'Base Revenue'!$AE$225,'Peak Revenue'!$AB$225)+VLOOKUP(IS!$B$1,allotval,T6-1997)" +"IF($C$2=""BL"",'Base Revenue'!$AE$237,'Peak Revenue'!$AB$237)+VLOOKUP(IS!$B$1,allotval,U6-1997)" +"IF($C$2=""BL"",'Base Revenue'!$AE$249,'Peak Revenue'!$AB$249)+VLOOKUP(IS!$B$1,allotval,V6-1997)" +"IF($C$2=""BL"",'Base Revenue'!$AG$33,'Peak Revenue'!$AB$33)" +"IF($C$2=""BL"",'Base Revenue'!$AG$45,'Peak Revenue'!$AB$45)" +"IF($C$2=""BL"",'Base Revenue'!$AG$57,'Peak Revenue'!$AB$57)" +"IF($C$2=""BL"",'Base Revenue'!$AG$69,'Peak Revenue'!$AB$69)" +"IF($C$2=""BL"",'Base Revenue'!$AG$81,'Peak Revenue'!$AB$81)" +"IF($C$2=""BL"",'Base Revenue'!$AG$93,'Peak Revenue'!$AB$93)" +"IF($C$2=""BL"",'Base Revenue'!$AG$105,'Peak Revenue'!$AB$105)" +"IF($C$2=""BL"",'Base Revenue'!$AG$117,'Peak Revenue'!$AB$117)" +"IF($C$2=""BL"",'Base Revenue'!$AG$129,'Peak Revenue'!$AB$129)" +"IF($C$2=""BL"",'Base Revenue'!$AG$141,'Peak Revenue'!$AB$141)" +"IF($C$2=""BL"",'Base Revenue'!$AG$153,'Peak Revenue'!$AB$153)" +"IF($C$2=""BL"",'Base Revenue'!$AG$165,'Peak Revenue'!$AB$165)" +"IF($C$2=""BL"",'Base Revenue'!$AG$177,'Peak Revenue'!$AB$177)" +"IF($C$2=""BL"",'Base Revenue'!$AG$189,'Peak Revenue'!$AB$189)" +"IF($C$2=""BL"",'Base Revenue'!$AG$201,'Peak Revenue'!$AB$201)" +"IF($C$2=""BL"",'Base Revenue'!$AG$213,'Peak Revenue'!$AB$213)" +"IF($C$2=""BL"",'Base Revenue'!$AG$225,'Peak Revenue'!$AB$225)" +"IF($C$2=""BL"",'Base Revenue'!$AG$237,'Peak Revenue'!$AB$237)" +"IF($C$2=""BL"",'Base Revenue'!$AG$249,'Peak Revenue'!$AB$249)" +"SUM(D8:D12)" +"-VLOOKUP($B$1,Costs,D6-1997)-VLOOKUP($B$1,EnvFOM,D6-1997)" +"-VLOOKUP($B$1,PTax,D6-1997)" +"-VLOOKUP($B$1,AGCost,D6-1997)" +"SUM(D13:D16)" +"-'Tax Depr'!D$108" +"-SUM(D17:D18)*Assumptions!$L$15" +"D17+D18+D19" +"-D18" +"-VLOOKUP($B$1,CapAds,D6-1997)" +"-VLOOKUP($B$1,ECapAds,D6-1997)" +"SUM(C20:C23)" +"(AVERAGE(M25:V25)*(1/$B$3-1/($B$3*(1+$B$3)^($B$4-20))))" +"NPV($B$3,D25:H25)*(1+Assumptions!$L$16)^0.5" +"B65" +"(NPV($B$3,I25:V25)/(1+$B$3)^5)*(1+Assumptions!$L$16)^0.5" +"(W25/(1+$B$3)^(20))*(1+Assumptions!$L$16)^0.5" +"NPV($B$3,D25:W25)*(1+Assumptions!$L$16)^0.5" +"D20" +"-D19" +"D21" +"SUM(D35:D37)" +"-'Book Depr'!D114" +"-D53" +"-D41*Assumptions!$L$15" +"SUM(D41:D42)" +"Assumptions!$L$17" +"+C30*C46" +"Assumptions!$L$18" +"C47/C48" +"Assumptions!L19" +"D6" +"+C47" +"+D56" +"+D52*$C$50" +"IF((D51-$D$51)>=$C$48,0,$C$49)" +"V54" +"+D52-D54" +"+D53*0.4" +"+D55-D58" +"+D25-D60" +"$C$47" +"NPV($B$3,C63:W63)*(1+Assumptions!$L$16)^0.5+C68" +"B6" +"C83*8760*$B$2" +"IF(C2=""BL"",'Base Hours'!$Y$21/8760,'Peak Hours'!$W$21/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$33/8760,'Peak Hours'!$W$33/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$45/8760,'Peak Hours'!$W$45/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$57/8760,'Peak Hours'!$W$57/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$69/8760,'Peak Hours'!$W$69/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$81/8760,'Peak Hours'!$W$81/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$93/8760,'Peak Hours'!$W$93/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$105/8760,'Peak Hours'!$W$105/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$117/8760,'Peak Hours'!$W$117/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$129/8760,'Peak Hours'!$W$129/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$141/8760,'Peak Hours'!$W$141/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$153/8760,'Peak Hours'!$W$153/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$165/8760,'Peak Hours'!$W$165/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$177/8760,'Peak Hours'!$W$177/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$189/8760,'Peak Hours'!$W$189/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$201/8760,'Peak Hours'!$W$201/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$213/8760,'Peak Hours'!$W$213/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$225/8760,'Peak Hours'!$W$225/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$237/8760,'Peak Hours'!$W$237/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$249/8760,'Peak Hours'!$W$249/8760)" +"IF(C83=0,0,C8/C82)" +"IF(C83=0,0,-C9/C82)" +"IF(C83=0,0,-C10/C82)" +"IF(C83=0,0,-C11/C82)" +"IF(C83=0,0,-C12/C82)" +"IF(C83=0,0,-C14/($B$2*1000))" +"IF(C83=0,0,-C15/($B$2*1000))" +"IF(C83=0,0,-C16/($B$2*1000))" +"IF(C83=0,0,-C22/($B$2*1000))" +"IF(C83=0,0,-C23/($B$2*1000))" +"Summary!A17" +"AVERAGE(C10:E10)" +"SUM(C10:C43)" +"IS!B6" +"1-G4" +"G4+G5" +"Summary!A17" +"Summary!A17" +"SUM(C9:C41)" +"Summary!A17" +"SUM(C11:C43)" +"Summary!A17" +"UnitData!H10*UnitData!F10*1000" +"C10*(1+Assumptions!$L$14)" +"SUM(C10:C42)" +"Summary!A17" +"SUM(C10:C42)" +"-VLOOKUP(IS!$B$1,CapAds,C50-1997)*-1" +"C$52*$C$53" +"C$52*$D$53" +"C$52*$E$53" +"C$52*$F$53" +"C$52*$G$53" +"C$52*$H$53" +"C$52*$I$53" +"C$52*$J$53" +"C$52*$K$53" +"C$52*$L$53" +"C$52*$M$53" +"C$52*$N$53" +"C$52*$O$53" +"C$52*$P$53" +"C$52*$Q$53" +"C$52*$R$53" +"C$52*$S$53" +"C$52*$T$53" +"C$52*$U$53" +"C$52*$V$53" +"SUM(C55:C74)" +"-VLOOKUP(IS!$B$1,ECapAds,C78-1997)*-1" +"C$80*$C$81" +"C$80*$D$81" +"C$80*$E$81" +"C$80*$F$81" +"C$80*$G$81" +"C$80*$H$81" +"C$80*$I$81" +"C$80*$J$81" +"C$80*$K$81" +"C$80*$L$81" +"C$80*$M$81" +"C$80*$N$81" +"C$80*$O$81" +"C$80*$P$81" +"C$80*$Q$81" +"C$80*$R$81" +"C$80*$S$81" +"C$80*$T$81" +"C$80*$U$81" +"C$80*$V$81" +"VLOOKUP(IS!$B$1,Depr,C78-1997)" +"C105+C103+C75" +"'GAAP Beg Depreciation'!K125" +"'GAAP Beg Depreciation'!K$124/4" +"'GAAP Beg Depreciation'!K127" +"('GAAP Beg Depreciation'!K$122)*(Summary!$C$24/((SUM(Summary!$C$24:$C$27)+Summary!$C$38)))" +"('GAAP Beg Depreciation'!K$122)*(Summary!$C$25/((SUM(Summary!$C$24:$C$27)+Summary!$C$38)))" +"('GAAP Beg Depreciation'!K$122)*(Summary!$C$26/((SUM(Summary!$C$24:$C$27)+Summary!$C$38)))" +"('GAAP Beg Depreciation'!K$122)*(Summary!$C$27/((SUM(Summary!$C$24:$C$27)+Summary!$C$38)))" +"('GAAP Beg Depreciation'!K$121)*(Summary!$C$28/((SUM(Summary!$C$28:$C$33)+SUM(Summary!$C$39:$C$42))))" +"('GAAP Beg Depreciation'!K$121)*(Summary!$C$29/((SUM(Summary!$C$28:$C$33)+SUM(Summary!$C$39:$C$42))))" +"('GAAP Beg Depreciation'!K$121)*(Summary!$C$30/((SUM(Summary!$C$28:$C$33)+SUM(Summary!$C$39:$C$42))))" +"('GAAP Beg Depreciation'!K$121)*(Summary!$C$31/((SUM(Summary!$C$28:$C$33)+SUM(Summary!$C$39:$C$42))))" +"('GAAP Beg Depreciation'!K$121)*(Summary!$C$32/((SUM(Summary!$C$28:$C$33)+SUM(Summary!$C$39:$C$42))))" +"('GAAP Beg Depreciation'!K$121)*(Summary!$C$33/((SUM(Summary!$C$28:$C$33)+SUM(Summary!$C$39:$C$42))))" +"'GAAP Beg Depreciation'!K128" +"('GAAP Beg Depreciation'!K$123)*(Summary!$C35/SUM(Summary!$C$35:$C$37))" +"('GAAP Beg Depreciation'!K$122)*(Summary!$C$38/((SUM(Summary!$C$24:$C$27)+Summary!$C$38)))" +"('GAAP Beg Depreciation'!K$121)*(Summary!$C$39/((SUM(Summary!$C$28:$C$33)+SUM(Summary!$C$39:$C$42))))" +"('GAAP Beg Depreciation'!K$121)*(Summary!$C$40/((SUM(Summary!$C$28:$C$33)+SUM(Summary!$C$39:$C$42))))" +"('GAAP Beg Depreciation'!K$121)*(Summary!$C$41/((SUM(Summary!$C$28:$C$33)+SUM(Summary!$C$39:$C$42))))" +"('GAAP Beg Depreciation'!K$121)*(Summary!$C$42/((SUM(Summary!$C$28:$C$33)+SUM(Summary!$C$39:$C$42))))" +"'GAAP Beg Depreciation'!K129/6" +"'GAAP Beg Depreciation'!K129/6" +"'GAAP Beg Depreciation'!K129/6" +"'GAAP Beg Depreciation'!K129/6" +"'GAAP Beg Depreciation'!K129/6" +"'GAAP Beg Depreciation'!K129/6" +"'GAAP Beg Depreciation'!K130" +"SUM(C10:C42)" +"-VLOOKUP(IS!$B$1,CapAds,C55-1997)*-1" +"+Assumptions!L20" +"IF((C55-$C$55)>$B$58,0,$C$57/$B$58)" +"IF((D$55-$D$55)>$B$58,0,$D$57/$B$58)" +"IF((E$55-$E$55)>$B$58,0,$E$57/$B$58)" +"IF((F$55-$F$55)>$B$58,0,$F$57/$B$58)" +"IF((G$55-$G$55)>$B$58,0,$G$57/$B$58)" +"IF((H$55-$H$55)>$B$58,0,$H$57/$B$58)" +"IF((I$55-$I$55)>$B$58,0,$I$57/$B$58)" +"IF((J$55-$J$55)>$B$58,0,$J$57/$B$58)" +"IF((K$55-$K$55)>$B$58,0,$K$57/$B$58)" +"IF((L$55-$L$55)>$B$58,0,$L$57/$B$58)" +"IF((M$55-$M$55)>$B$58,0,$M$57/$B$58)" +"IF((N$55-$N$55)>$B$58,0,$N$57/$B$58)" +"IF((O$55-$O$55)>$B$58,0,$O$57/$B$58)" +"IF((P$55-$P$55)>$B$58,0,$P$57/$B$58)" +"IF((Q$55-$Q$55)>$B$58,0,$Q$57/$B$58)" +"IF((R$55-$R$55)>$B$58,0,$R$57/$B$58)" +"IF((S$55-$S$55)>$B$58,0,$S$57/$B$58)" +"IF((T$55-$T$55)>$B$58,0,$T$57/$B$58)" +"IF((U$55-$U$55)>$B$58,0,$U$57/$B$58)" +"IF((V$55-$V$55)>$B$58,0,$V$57/$B$58)" +"SUM(C61:C80)" +"-VLOOKUP(IS!$B$1,ECapAds,C84-1997)*-1" +"Assumptions!L21" +"IF((C84-$C$84)>$B$58,0,$C$86/$B$58)" +"IF((D$84-$C$84)>$B$58,0,$D$86/$B$58)" +"IF((E$84-$C$84)>$B$58,0,$E$86/$B$58)" +"IF((F$84-$C$84)>$B$58,0,$G$86/$B$58)" +"IF((G$84-$C$84)>$B$58,0,$H$86/$B$58)" +"IF((I$84-$C$84)>$B$58,0,$I$86/$B$58)" +"IF((J$84-$C$84)>$B$58,0,$J$86/$B$58)" +"IF((K$84-$C$84)>$B$58,0,$K$86/$B$58)" +"IF((L$84-$C$84)>$B$58,0,$L$86/$B$58)" +"IF((M$84-$C$84)>$B$58,0,$M$86/$B$58)" +"IF((N$84-$C$84)>$B$58,0,$N$86/$B$58)" +"IF((O$84-$C$84)>$B$58,0,$O$86/$B$58)" +"IF((P$84-$C$84)>$B$58,0,$P$86/$B$58)" +"IF((Q$84-$C$84)>$B$58,0,$Q$86/$B$58)" +"IF((R$84-$C$84)>$B$58,0,$R$86/$B$58)" +"IF((S$84-$C$84)>$B$58,0,$S$86/$B$58)" +"IF((T$84-$C$84)>$B$58,0,$T$86/$B$58)" +"IF((U$84-$C$84)>$B$58,0,$U$86/$B$58)" +"IF((V$84-$C$84)>$B$58,0,$V$86/$B$58)" +"VLOOKUP(IS!$B$1,BookDep,C84-1997)" +"C112+C81+C110" +"+L3+1" +"E7/K7" +"+K7" +"$I7-SUM($K7:Q7)" +"I7-SUM(K7:AP7)" +"SUM(E7:E12)" +"SUM(E16:E24)" +"+E13+E25+E27+E30+E32+E34+E36+E38+E40" +"SUM(H7:H40)" +"I59/K59" +"SUM(E58:E60)" +"SUM(E64:E68)" +"+E62+E69+E71+E73+E75+E77+E79+E81" +"+E83+E42" +"+E13+E62" +"+E25+E69" +"+E27+E71" +"+E30+E73" +"+E32+E75" +"+E34+E77" +"+E36" +"+E38+E79" +"+E40+E81" +"SUM(E92:E101)" +"+K3" +"+K108*J108" +"+K121-K92" +"+I92+I108" +"+I131-I130" +"Summary!A17" +"SUM(C11:C43)" +"Summary!A17" +"SUM(D11:D42)" +"Summary!A17" +"C50*(1+Assumptions!$L$13)" +"Summary!A17" +"Summary!A17" +"H159" +"Summary!A17" +"E166*(1-X166)" +"Summary!A17" +"SUM(C204:C236)" +"Assumptions!B12" +"Assumptions!B13" +"Assumptions!B14" +"Assumptions!B15" +"Assumptions!B16" +"Assumptions!B17" +"Assumptions!B18" +"Assumptions!B19" +"Assumptions!B20" +"Assumptions!B21" +"Assumptions!B22" +"Assumptions!B23" +"Assumptions!B24" +"Assumptions!B25" +"Assumptions!B26" +"Assumptions!B27" +"Assumptions!B28" +"Assumptions!B29" +"Assumptions!B30" +"Assumptions!B31" +"Summary!A17" +"C204*C$243" +"NPV(Assumptions!$L$16,C245:V245)" +"VLOOKUP($C$1,UnitData,9)" +"IS!B1" +"VLOOKUP($C$1,UnitData,13)" +"IF($B$7=""Coal"",AG9,IF($B$7=""Gas"",AH9,IF($B$7=""Oil"",AI9,0)))" +"(B9*$B$1*1000)/1000000" +"AB9+AC9" +"(($AJ9*$B$1*AD9*1000)/2000)/1000000" +"AF9*(($AK9*$B$1*AE9*1000)/2000)/1000000" +"IF(IS!$C$2=""Peak"",""-"",SUM(C9:F9))" +"Peak!AB11" +"VLOOKUP($C$1,UnitData,10)" +"VLOOKUP($C$1,UnitData,11)" +"VLOOKUP($C$1,UnitData,12)" +"AN9" +"AVERAGE(AL9:AO9)" +"A9+30.417" +"VLOOKUP($C$1,UnitData,9)" +"IS!B1" +"VLOOKUP($C$1,UnitData,13)" +"IF($B$9=""Coal"",AG11,IF($B$9=""Gas"",AH11,IF($B$9=""Oil"",AI11,0)))" +"(B11*$B$1*1000)/1000000" +"AB11+AC11" +"(($AJ11*$B$1*AD11*1000)/2000)/1000000" +"AF11*(($AK11*$B$1*AE11*1000)/2000)/1000000" +"IF('Peak Revenue'!$A$1=""BL"",""-"",SUM(C11:F11))" +"VLOOKUP($C$1,UnitData,7)" +"VLOOKUP($C$1,EnvVOM,3)" +"Assumptions!B12" +"VLOOKUP($C$1,Coal,3)" +"Assumptions!$E$12*Assumptions!H12" +"Assumptions!$F$12*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,3)" +"VLOOKUP($C$1,NOxRate,3)" +"VLOOKUP($C$1,UnitData,10)" +"VLOOKUP($C$1,UnitData,11)" +"VLOOKUP($C$1,UnitData,12)" +"AN11" +"AVERAGE(AL11:AO11)" +"A11+30.417" +"AB11*(1+Assumptions!$L$13/12)" +"AC11" +"VLOOKUP($C$1,EnvVOM,4)" +"Assumptions!B13" +"VLOOKUP($C$1,Coal,4)" +"Assumptions!$E$13*Assumptions!H12" +"Assumptions!$F$13*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,4)" +"VLOOKUP($C$1,NOxRate,4)" +"VLOOKUP($C$1,EnvVOM,5)" +"Assumptions!B14" +"VLOOKUP($C$1,Coal,5)" +"Assumptions!$E$14*Assumptions!H12" +"Assumptions!$F$14*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,5)" +"VLOOKUP($C$1,NOxRate,5)" +"VLOOKUP($C$1,EnvVOM,6)" +"Assumptions!B15" +"IF(Assumptions!D$15=1,0,1)" +"VLOOKUP($C$1,Coal,6)" +"Assumptions!$E$15*Assumptions!H12" +"Assumptions!$F$15*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,6)" +"VLOOKUP($C$1,NOxRate,6)" +"VLOOKUP($C$1,EnvVOM,7)" +"Assumptions!B16" +"IF(Assumptions!D$16=1,0,1)" +"VLOOKUP($C$1,Coal,7)" +"Assumptions!$E$16*Assumptions!H12" +"Assumptions!$F$16*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,7)" +"VLOOKUP($C$1,NOxRate,7)" +"VLOOKUP($C$1,EnvVOM,8)" +"Assumptions!B17" +"IF(Assumptions!D$17=1,0,1)" +"VLOOKUP($C$1,Coal,8)" +"Assumptions!$E$17*Assumptions!H12" +"Assumptions!$F$17*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,8)" +"VLOOKUP($C$1,NOxRate,8)" +"VLOOKUP($C$1,EnvVOM,9)" +"Assumptions!B18" +"IF(Assumptions!D$18=1,0,1)" +"VLOOKUP($C$1,Coal,9)" +"Assumptions!$E$18*Assumptions!H12" +"Assumptions!$F$18*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,9)" +"VLOOKUP($C$1,NOxRate,9)" +"VLOOKUP($C$1,EnvVOM,10)" +"Assumptions!B19" +"IF(Assumptions!D$19=1,0,1)" +"VLOOKUP($C$1,Coal,10)" +"Assumptions!$E$19*Assumptions!H12" +"Assumptions!$F$19*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,10)" +"VLOOKUP($C$1,NOxRate,10)" +"VLOOKUP($C$1,EnvVOM,11)" +"Assumptions!B20" +"IF(Assumptions!D$20=1,0,1)" +"VLOOKUP($C$1,Coal,11)" +"Assumptions!$E$20*Assumptions!H12" +"Assumptions!$F$20*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,11)" +"VLOOKUP($C$1,NOxRate,11)" +"AD108+(Assumptions!B$21-Assumptions!B$20)/12" +"VLOOKUP($C$1,EnvVOM,12)" +"Assumptions!B21" +"IF(Assumptions!D$21=1,0,1)" +"VLOOKUP($C$1,Coal,12)" +"Assumptions!$E$21*Assumptions!H12" +"Assumptions!$F$21*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,12)" +"VLOOKUP($C$1,NOxRate,12)" +"VLOOKUP($C$1,EnvVOM,13)" +"Assumptions!B22" +"IF(Assumptions!D$22=1,0,1)" +"VLOOKUP($C$1,Coal,13)" +"Assumptions!$E$22*Assumptions!H12" +"Assumptions!$F$22*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,13)" +"VLOOKUP($C$1,NOxRate,13)" +"VLOOKUP($C$1,EnvVOM,14)" +"Assumptions!B23" +"IF(Assumptions!D$23=1,0,1)" +"VLOOKUP($C$1,Coal,14)" +"Assumptions!$E$23*Assumptions!H12" +"Assumptions!$F$23*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,14)" +"VLOOKUP($C$1,NOxRate,14)" +"VLOOKUP($C$1,EnvVOM,15)" +"Assumptions!B24" +"IF(Assumptions!D$24=1,0,1)" +"VLOOKUP($C$1,Coal,15)" +"Assumptions!$E$24*Assumptions!H12" +"Assumptions!$F$24*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,15)" +"VLOOKUP($C$1,NOxRate,15)" +"VLOOKUP($C$1,EnvVOM,16)" +"Assumptions!B25" +"IF(Assumptions!D$25=1,0,1)" +"VLOOKUP($C$1,Coal,16)" +"Assumptions!$E$25*Assumptions!H12" +"Assumptions!$F$25*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,16)" +"VLOOKUP($C$1,NOxRate,16)" +"VLOOKUP($C$1,EnvVOM,17)" +"Assumptions!B26" +"IF(Assumptions!D$26=1,0,1)" +"VLOOKUP($C$1,Coal,17)" +"Assumptions!$E$26*Assumptions!H12" +"Assumptions!$F$26*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,17)" +"VLOOKUP($C$1,NOxRate,17)" +"VLOOKUP($C$1,EnvVOM,18)" +"Assumptions!B27" +"IF(Assumptions!D$27=1,0,1)" +"VLOOKUP($C$1,Coal,18)" +"Assumptions!$E$27*Assumptions!H12" +"Assumptions!$F$27*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,18)" +"VLOOKUP($C$1,NOxRate,18)" +"VLOOKUP($C$1,EnvVOM,19)" +"Assumptions!B28" +"IF(Assumptions!D$28=1,0,1)" +"VLOOKUP($C$1,Coal,19)" +"Assumptions!$E$28*Assumptions!H12" +"Assumptions!$F$28*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,19)" +"VLOOKUP($C$1,NOxRate,19)" +"VLOOKUP($C$1,EnvVOM,20)" +"Assumptions!B29" +"IF(Assumptions!D$29=1,0,1)" +"VLOOKUP($C$1,Coal,20)" +"Assumptions!$E$29*Assumptions!H12" +"Assumptions!$F$29*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,20)" +"VLOOKUP($C$1,NOxRate,20)" +"VLOOKUP($C$1,EnvVOM,21)" +"Assumptions!B30" +"IF(Assumptions!D$30=1,0,1)" +"VLOOKUP($C$1,Coal,21)" +"Assumptions!$E$30*Assumptions!H12" +"Assumptions!$F$30*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,21)" +"VLOOKUP($C$1,NOxRate,21)" +"VLOOKUP($C$1,EnvVOM,22)" +"Assumptions!B31" +"IF(Assumptions!D$31=1,0,1)" +"VLOOKUP($C$1,Coal,22)" +"Assumptions!$E$31*Assumptions!H12" +"Assumptions!$F$31*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,22)" +"VLOOKUP($C$1,NOxRate,22)" +"IS!$C$2" +"IF($A$1=""Peak"",""-"",'Base Hours'!B10*BaseLoad!H9*IS!$B$2)" +"SUM(B10:U10)" +"(BaseLoad!C9*'Base Hours'!X10*IS!$B$2)*-1" +"(BaseLoad!D9*'Base Hours'!X10*IS!$B$2)*-1" +"(BaseLoad!E9*'Base Hours'!X10*IS!$B$2)*-1" +"(BaseLoad!F9*'Base Hours'!X10*IS!$B$2)*-1" +"A10+30.417" +"IF($A$1=""BL"",(SUM(V10:V21)),0)" +"IF(AND($A$1=""BL"",W21>0),(PPA!$B$5*8760*IS!$B$2*PPA!$G$4*BaseLoad!$AP$9),0)" +"X21+W21" +"SUM(Z10:Z21)" +"SUM(B82:U82)-(MAX(B82:U82))" +"(BaseLoad!C81*'Base Hours'!V82*IS!$B$2)*-1" +"(BaseLoad!D81*'Base Hours'!V82*IS!$B$2)*-1" +"(BaseLoad!E81*'Base Hours'!V82*IS!$B$2)*-1" +"(BaseLoad!F81*'Base Hours'!V82*IS!$B$2)*-1" +"SUM(B82:U93)" +"IS!$C$2" +"IF($A$1=""BL"",0,'Peak Hours'!B10*Peak!H11*IS!$B$2)" +"(IF($A$1=""BL"",0,Peak!C11*'Peak Hours'!V10*IS!$B$2))*-1" +"(IF($A$1=""bl"",0,Peak!D11*'Peak Hours'!V10*IS!$B$2))*-1" +"(Peak!E11*'Peak Hours'!V10*IS!$B$2)*-1" +"(Peak!F11*'Peak Hours'!V10*IS!$B$2)*-1" +"A10+30.417" +"SUM(B10:U21)" +"SUM(W10:W21)" +"'Peak Revenue'!A1" +"SUM(B8:U8)" +"IF('Peak Revenue'!$A$1=""BL"",""-"",IF(Peak!H11>Peak!$G11,B$8*Peak!$AM$11,0))" +"A10+30.417" +"SUM(V10:V21)" +"IS!C2" +"SUM(B8:U8)" +"IF($A$1=""Peak"",""-"",IF(BaseLoad!H9>BaseLoad!$G9,B$8*BaseLoad!$AM$9,0))" +"SUM(V10:W10)" +"A10+30.417" +"SUM(V10:V21)" +"IF($A$1=""Peak"",""-"",IF(BaseLoad!H21>BaseLoad!$G21,B$8*PPA!$G$5*BaseLoad!$AM$9,0))" +"IF($A$1=""Peak"",""-"",(730*PPA!$G$4*BaseLoad!$AP$9))" +"SUM(X22:X33)" +"IF($A$1=""Peak"",""-"",IF(BaseLoad!H33>BaseLoad!$G33,B$8*PPA!$H$5*BaseLoad!$AM$9,0))" +"IF($A$1=""Peak"",""-"",IF(BaseLoad!H45>BaseLoad!$G45,B$8*PPA!$I$5*BaseLoad!$AM$9,0))" +"IF($A$1=""Peak"",""-"",IF(BaseLoad!H57>BaseLoad!$G57,B$8*PPA!$J$5*BaseLoad!$AM$9,0))" +"IF($A$1=""Peak"",""-"",IF(BaseLoad!H69>BaseLoad!$G69,B$8*PPA!$K$5*BaseLoad!$AM$9,0))" +"C7/$C$9" +"B28" +"G7/G9" +"C9" +"E15" +"SUM(B7:B8)" +"SUM(F7:F7)" +"SUM(B15:D15)" +"Debt!E98" +"Debt!J98" +"Debt!O98" +"Debt!E99" +"Debt!J99" +"Debt!O99" +"SUMPRODUCT(B20:D20,$B$15:$D$15)/E15" +"SUMPRODUCT(B21:D21,$B$15:$D$15)/E15" +"SUMPRODUCT(B22:D22,$B$15:$D$15)/E15" +"G7" +"G7" +"Debt!D84" +"Debt!D85" +"SUMPRODUCT(Assumptions!C9:E9,Assumptions!C10:E10)/SUM(Assumptions!C9:E9)" +"SUM(Assumptions!C9:E9)" +"CF!V31/D48" +"CF!B33" +"IS!B27" +"IS!B40" +"CF!C17" +"CF!C22" +"SUM(C8:E8)" +"SUMPRODUCT(C10:E10,C9:E9)/G9" +"C16" +"C16" +"C23" +"C23*C19/1000" +"C24*C11*C8/1000" +"-Gleason!B50" +"-Wheatland!B50" +"-Wilton!B50" +"Assumptions!C25" +"C15*(1+'Power Price Assumption'!$C$8)^(C4-1998)" +"C18/12" +"C27*(1+'Power Price Assumption'!$C$8)^(C4-1998)" +"C39*(1+'Power Price Assumption'!$C$8)^(C4-1998)" +"SUM(Z5:AS5)-SUM(Z6:AS6)" +"B12" +"B19+1/3*B20" +"SUM(Wheatland!B9,Wilton!B9,Gleason!B9)" +"SUM(B11:U11)" +"SUM(Wheatland!W9,Wilton!W9,Gleason!W9)" +"W11-X11" +"SUM(B10:B14)" +"SUM(B18:B23)" +"B15-B24" +"Depreciation!C34" +"B27-B29" +"Debt!B91" +"Wheatland!B35+Wilton!B35+Gleason!B35" +"B35+B37+B38" +"B5+1" +"IS!B27" +"'Summary Output'!$B$14" +"B28" +"C12*$E$97*(C11-B23)/365.25" +"'Summary Output'!B15" +"C12" +"SUM(B19:U19,B26:U26)" +"B14-W14" +"B14" +"$B$14*B18" +"B17*$E$97*(B16-B11)/365.25" +"B17-B19" +"B25*$B$14" +"B24*$E$97*(B23-B16)/365.25" +"C32*$J$97*(C31-B43)/365.25" +"'Summary Output'!C15" +"B38*$B$34" +"B37*$J$97*(B36-B31)/365.25" +"B44*$J$97*(B43-B36)/365.25" +"C52*$O$97*(C51-B63)/365.25" +"'Summary Output'!D15" +"$B$54*B58" +"B57*$O$97*(B56-B51)/365.25" +"B65*$B$54" +"B64*$O$97*(B63-B56)/365.25" +"B54+B34+B14" +"C52+C32+C12" +"B68+B48+B28" +"SUM(B66,B59,B46,B39,B26,B19)" +"SUM(B13,B20,B33,B40,B53,B60,B67,B47,B27)" +"SUM(B75:B76)" +"IF(B77>0.1,B8/B77,"" "")" +"MIN(B79:U79)" +"AVERAGE(B79:U79)" +"SUM(B13,B20,B27,B33,B40,B47,B53,B60,B67)" +"'Summary Output'!B20" +"'Summary Output'!C20" +"'Summary Output'!D20" +"E96+E95" +"('Summary Output'!B17-'Summary Output'!$B$14)/365.25" +"('Summary Output'!C17-'Summary Output'!$B$14)/365.25" +"('Summary Output'!D17-'Summary Output'!$B$14)/365.25" +"B109" +"B110" +"B111" +"B14" +"B34" +"B54" +"(B16-$B$11)/365.25" +"(B23-$B$11)/365.25" +"(SUMPRODUCT($B$105:$U$105,B19:U19)+SUMPRODUCT($B$106:$U$106,B26:U26))/E100" +"(SUMPRODUCT($B$105:$U$105,B39:U39)+SUMPRODUCT($B$106:$U$106,B46:U46))/J100" +"(SUMPRODUCT($B$105:$U$105,B59:U59)+SUMPRODUCT($B$106:$U$106,B66:U66))/O100" +"C7+1" +"'Summary Output'!B27" +"IS!B27" +"SUM(C10:V10)" +"SUM(Wheatland!W48,Wilton!W48,Gleason!W48)" +"W10-X10" +"IS!B22" +"SUM(IS!B22:U22)" +"SUM(Gleason!B50,Wheatland!B50,Wilton!B50)" +"-C12" +"SUM(Wheatland!W50,Wilton!W50,Gleason!W50)" +"-Debt!B75" +"SUM(Debt!B75:U75)" +"W14+X14" +"SUM(B10:B15)" +"SUM(Wheatland!W53,Wilton!W53,Gleason!W53)" +"-Tax!B8" +"-Tax!B24" +"SUM(B20,B19,B17)" +"-'Summary Output'!C7" +"B22" +"2*V10" +"SUM(B29:B31)" +"XIRR(B32:V32,B8:V8)" +"D5+1" +"90%/30" +"'Summary Output'!$G$7*Allocation!$C$6" +"B14" +"$B$12*B10" +"B12-B13" +"'Summary Output'!$G$7*Allocation!$C$7" +"$B$20*B18" +"'Summary Output'!$G$7*Allocation!$C$8" +"$B$28*B26" +"SUM(B20,B28,B12)" +"SUM(Y22:Y37)" +"B46" +"VLOOKUP(B6,$X$21:$Y$37,2)" +"$B$43*B44" +"B43-B45" +"VLOOKUP(B6,$X$21:$Y$37,2)" +"$B$49*B50" +"VLOOKUP(B6,$X$21:$Y$37,2)" +"$B$55*B56" +"SUM(B43,B49,B55)" +"SUM(B45,B51,B57)" +"B62" +"SUM(Gleason!B85,Wheatland!B86,Wilton!B79)" +"B67+B68" +"SUM(Wheatland!B100,Wilton!B91,Gleason!B97)" +"SUM(B8:U8)" +"SUM(Gleason!W97,Wheatland!W100,Wilton!W91)" +"W8-X8" +"IS!B35" +"SUM(Wheatland!W84,Wilton!W77,Gleason!W83)" +"IS!B29" +"-Depreciation!C62" +"-B8" +"SUM(Gleason!W97,Wheatland!W100,Wilton!W91)" +"X15+W15" +"SUM(B12:B15)" +"Assumptions!$G$37" +"B16*B18" +"IF(B19<0,-B19,0)" +"IF(C19<0,-C19+B21-B22,B21-B22)" +"IF(B19<0,0,IF(B21>B19,B19,B21))" +"IF(B19<0,0,(B19-B22))" +"SUM(Gleason!W56,Wheatland!W56,Wilton!W56)" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10" +"B17+1/3*B18" +"'Power Price Assumption'!C20*Assumptions!$C$9*12" +"SUM(B9:U9)" +"Z7-Z8" +"1/3*Assumptions!$C$18*Assumptions!$C$11*Assumptions!$C$8/1000*(1+Assumptions!$C$25)^(B5-2000)+Assumptions!$C$19*Assumptions!$C$17*(1+Assumptions!$C$25)^(B5-2000)/1000" +"(SUM(B8:B10)-SUM(B16:B21))*'Summary Output'!$B$24/4" +"SUM(B8:B12)" +"Assumptions!C28*(1+Assumptions!$C$25)" +"B16*(1+Assumptions!$C$25)" +"Assumptions!$C$29*(1+Assumptions!$C$25)" +"Assumptions!$C$19*Assumptions!$C$23*(1+Assumptions!$C$25)^(E5-2000)/1000" +"Assumptions!$C$24*Assumptions!$C$11*Assumptions!$C$8/1000*(1+Assumptions!$C$25)" +"B78" +"SUM(B16:B21)" +"B13-B22" +"Depreciation!C13" +"B25-B27" +"IS!B33*Allocation!$E$6" +"B33*-Assumptions!$C$38" +"(B33+B35)*-Assumptions!$C$37" +"SUM(B33:B36)" +"B46+1" +"B25" +"B20" +"-B49" +"-Debt!B77*Allocation!$E$6" +"-B97" +"-Allocation!$E$6*Tax!B24" +"B53+B56+B55" +"Depreciation!C14" +"Allocation!$C$6*'Summary Output'!$C$7" +"B38-B58" +"C38-C58+B72" +"Debt!B73*Allocation!$E$6" +"SUM(B71:B73)" +"MAX(B74,B70)" +"Assumptions!$C$41" +"Assumptions!$C$42" +"B33" +"B27" +"-Depreciation!C45" +"Assumptions!$C$38" +"B86*B88" +"B95" +"IF(B62>2020,0,IF(B89<0,-B89,0))" +"IF(L92>(SUM(M94:S94)+SUM(L93:S93))*-1,L92-(SUM(L94:S94)+SUM(L93:S93))*-1,0)" +"IF(B89<0,0,IF(B91>B89,-B89,-B91))" +"SUM(B91:B94)" +"IF(B89<0,0,B89+B94)" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10" +"B17+1/3*B18" +"'Power Price Assumption'!C32*Assumptions!$D$9*12" +"SUM(B9:U9)" +"Z7-Z8" +"1/3*Assumptions!$D$18*Assumptions!$D$11*Assumptions!$D$8/1000*(1+Assumptions!$D$25)^(B5-2000)+Assumptions!$D$19*Assumptions!$D$17*(1+Assumptions!$D$25)^(B5-2000)/1000" +"(SUM(B8:B10)-SUM(B16:B21))*'Summary Output'!$B$24/4" +"SUM(B8:B12)" +"Assumptions!D28*(1+Assumptions!$D$25)" +"B16*(1+Assumptions!$D$25)" +"Assumptions!$D$29*(1+Assumptions!$D$25)" +"Assumptions!$D$19*Assumptions!$D$23*(1+Assumptions!$D$25)^(E5-2000)/1000" +"Assumptions!$D$24*Assumptions!$D$11*Assumptions!$D$8/1000*(1+Assumptions!$D$25)" +"SUM(B16:B21)" +"B13-B22" +"Depreciation!C21" +"B25-B27" +"IS!B33*Allocation!$E$7" +"B33*-Assumptions!$D$38" +"(B33+B35)*-Assumptions!$D$37" +"SUM(B33:B36)" +"B46+1" +"B25" +"B20" +"-B49" +"-Debt!B77*Allocation!$E$7" +"-B100" +"-Allocation!$E$7*Tax!B24" +"B53+B56+B55" +"B33" +"Assumptions!$D$39" +"B70*B71" +"B13" +"Assumptions!$D$40" +"MAX(B77,B72)" +"B33" +"B27" +"-Depreciation!C51" +"SUM(B84:B86)" +"Assumptions!$D$38" +"B87*B89" +"B96" +"IF(B62>2020,0,IF(B90<0,-B90,0))" +"IF(L93>(SUM(M95:S95)+SUM(L94:S94))*-1,L93-(SUM(L95:S95)+SUM(L94:S94))*-1,0)" +"IF(B90<0,0,IF(B92>B90,-B90,-B92))" +"SUM(B92:B95)" +"IF(B90<0,0,B90+B95)" +"B79+B98" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10" +"B17+1/3*B18" +"'Power Price Assumption'!C44*Assumptions!$E$9*12" +"SUM(B9:U9)" +"Z7-Z8" +"1/3*Assumptions!$E$18*Assumptions!$E$11*Assumptions!$E$8/1000*(1+Assumptions!$E$25)^(B5-2000)+Assumptions!$E$19*Assumptions!$E$17*(1+Assumptions!$E$25)^(B5-2000)/1000" +"(SUM(B8:B10)-SUM(B16:B21))*'Summary Output'!$B$24/4" +"SUM(B8:B12)" +"Assumptions!E28*(1+Assumptions!$E$25)" +"B16*(1+Assumptions!$E$25)" +"Assumptions!$E$29*(1+Assumptions!$E$25)" +"Assumptions!$E$19*Assumptions!$E$23*(1+Assumptions!$E$25)^(E5-2000)/1000" +"Assumptions!$E$24*Assumptions!$E$11*Assumptions!$E$8/1000*(1+Assumptions!$E$25)" +"B72" +"SUM(B16:B21)" +"B13-B22" +"Depreciation!C29" +"B25-B27" +"IS!B33*Allocation!$E$8" +"B33*-Assumptions!$E$38" +"(B33+B35)*-Assumptions!$E$37" +"SUM(B33:B36)" +"B46+1" +"B25" +"B20" +"-B49" +"-Debt!B77*Allocation!$E$8" +"-B91" +"-Allocation!$E$8*Tax!B24" +"B53+B56+B55" +"Allocation!$C$8*'Summary Output'!$C$7" +"Assumptions!E41" +"Assumptions!$E$42" +"B70*B71" +"B33" +"B27" +"-Depreciation!C57" +"SUM(B77:B79)" +"Assumptions!$E$38" +"B80*B82" +"B89" +"IF(B62>2020,0,IF(B83<0,-B83,0))" +"IF(L86>(SUM(M88:S88)+SUM(L87:S87))*-1,L86-(SUM(L88:S88)+SUM(L87:S87))*-1,0)" +"IF(B83<0,0,IF(B85>B83,-B83,-B85))" +"SUM(B85:B88)" +"IF(B83<0,0,B83+B88)" +"SUM(C6:C8)" +"IS!C27" +"IS!C28" +"IS!C29" +"IS!C30" +"SUM(Summary!C17:C34)" +"H11/C11/1000" +"SUM(C35:C49)" +"SUM(C17:C49)" +"VLOOKUP(A17,UnitData,2)" +"VLOOKUP(A17,UnitData,3)" +"SUM(D17:G17)" +"H17/(C17*1000)" +"SUM(C17:C49)" +"Summary!C51" +"Assumptions!L16" +"Summary!F4" +"+D68+D134+D200+D266+D332+D398+D464+D530+D596+D662+D728+D794+D860+D926+D992+D1058+D1124+D1190+D1256+D1322+D1388+D1454+D1520+D1586+D1652+D1718+D1784+D1850+D1916+D1982+D2048+D2114+D2180" +"SUM(D8:D12)" +"SUM(D13:D16)" +"D17+D18+D19" +"-D18" +"SUM(C20:C23)" +"NPV($B$3,D25:H25)" +"(NPV($B$3,I25:V25)/(1+$B$3)^5)" +"(W25/(1+$B$3)^(20))" +"NPV($B$3,D25:W25)" +"D20" +"-D19" +"D21" +"SUM(D35:D37)" +"-D53" +"-D41*Assumptions!$L$15" +"SUM(D41:D42)" +"Assumptions!$L$17" +"+C30*C46" +"Assumptions!$L$18" +"C47/C48" +"Assumptions!L19" +"D6" +"+C47" +"+D56" +"+D52*$C$50" +"IF((D51-$D$51)>=$C$48,0,$C$49)" +"V54" +"+D52-D54" +"+D53*0.4" +"+D55-D58" +"+D25-D60" +"VLOOKUP($B$1,UnitData,3)" +"VLOOKUP($B$1,UnitData,15)" +"Assumptions!L16" +"VLOOKUP($B$1,UnitData,14)" +"VLOOKUP($B$1,UnitData,2)" +"IF($C$2=""BL"",'Base Revenue'!$Y$33,'Peak Revenue'!$V$33)" +"IF($C$2=""BL"",'Base Revenue'!$Y$45,'Peak Revenue'!$V$45)" +"IF($C$2=""BL"",'Base Revenue'!$Y$57,'Peak Revenue'!$V$57)" +"IF($C$2=""BL"",'Base Revenue'!$Y$69,'Peak Revenue'!$V$69)" +"IF($C$2=""BL"",'Base Revenue'!$Y$81,'Peak Revenue'!$V$81)" +"IF($C$2=""BL"",'Base Revenue'!$Y$93,'Peak Revenue'!$V$93)" +"IF($C$2=""BL"",'Base Revenue'!$Y$105,'Peak Revenue'!$V$105)" +"IF($C$2=""BL"",'Base Revenue'!$Y$117,'Peak Revenue'!$V$117)" +"IF($C$2=""BL"",'Base Revenue'!$Y$129,'Peak Revenue'!$V$129)" +"IF($C$2=""BL"",'Base Revenue'!$Y$141,'Peak Revenue'!$V$141)" +"IF($C$2=""BL"",'Base Revenue'!$Y$153,'Peak Revenue'!$V$153)" +"IF($C$2=""BL"",'Base Revenue'!$Y$165,'Peak Revenue'!$V$165)" +"IF($C$2=""BL"",'Base Revenue'!$Y$177,'Peak Revenue'!$V$177)" +"IF($C$2=""BL"",'Base Revenue'!$Y$189,'Peak Revenue'!$V$189)" +"IF($C$2=""BL"",'Base Revenue'!$Y$201,'Peak Revenue'!$V$201)" +"IF($C$2=""BL"",'Base Revenue'!$Y$213,'Peak Revenue'!$V$213)" +"IF($C$2=""BL"",'Base Revenue'!$Y$225,'Peak Revenue'!$V$225)" +"IF($C$2=""BL"",'Base Revenue'!$Y$237,'Peak Revenue'!$V$237)" +"IF($C$2=""BL"",'Base Revenue'!$Y$249,'Peak Revenue'!$V$249)" +"IF($C$2=""BL"",'Base Revenue'!$AA$33,'Peak Revenue'!$X$33)" +"IF($C$2=""BL"",'Base Revenue'!$AA$45,'Peak Revenue'!$X$45)" +"IF($C$2=""BL"",'Base Revenue'!$AA$57,'Peak Revenue'!$X$57)" +"IF($C$2=""BL"",'Base Revenue'!$AA$69,'Peak Revenue'!$X$69)" +"IF($C$2=""BL"",'Base Revenue'!$AA$81,'Peak Revenue'!$X$81)" +"IF($C$2=""BL"",'Base Revenue'!$AA$93,'Peak Revenue'!$X$93)" +"IF($C$2=""BL"",'Base Revenue'!$AA$105,'Peak Revenue'!$X$105)" +"IF($C$2=""BL"",'Base Revenue'!$AA$117,'Peak Revenue'!$X$117)" +"IF($C$2=""BL"",'Base Revenue'!$AA$129,'Peak Revenue'!$X$129)" +"IF($C$2=""BL"",'Base Revenue'!$AA$141,'Peak Revenue'!$X$141)" +"IF($C$2=""BL"",'Base Revenue'!$AA$153,'Peak Revenue'!$X$153)" +"IF($C$2=""BL"",'Base Revenue'!$AA$165,'Peak Revenue'!$X$165)" +"IF($C$2=""BL"",'Base Revenue'!$AA$177,'Peak Revenue'!$X$177)" +"IF($C$2=""BL"",'Base Revenue'!$AA$189,'Peak Revenue'!$X$189)" +"IF($C$2=""BL"",'Base Revenue'!$AA$201,'Peak Revenue'!$X$201)" +"IF($C$2=""BL"",'Base Revenue'!$AA$213,'Peak Revenue'!$X$213)" +"IF($C$2=""BL"",'Base Revenue'!$AA$225,'Peak Revenue'!$X$225)" +"IF($C$2=""BL"",'Base Revenue'!$AA$237,'Peak Revenue'!$X$237)" +"IF($C$2=""BL"",'Base Revenue'!$AA$249,'Peak Revenue'!$X$249)" +"IF($C$2=""BL"",'Base Revenue'!$AC$33,'Peak Revenue'!$Z$33)" +"IF($C$2=""BL"",'Base Revenue'!$AC$45,'Peak Revenue'!$Z$45)" +"IF($C$2=""BL"",'Base Revenue'!$AC$57,'Peak Revenue'!$Z$57)" +"IF($C$2=""BL"",'Base Revenue'!$AC$69,'Peak Revenue'!$Z$69)" +"IF($C$2=""BL"",'Base Revenue'!$AC$81,'Peak Revenue'!$Z$81)" +"IF($C$2=""BL"",'Base Revenue'!$AC$93,'Peak Revenue'!$Z$93)" +"IF($C$2=""BL"",'Base Revenue'!$AC$105,'Peak Revenue'!$Z$105)" +"IF($C$2=""BL"",'Base Revenue'!$AC$117,'Peak Revenue'!$Z$117)" +"IF($C$2=""BL"",'Base Revenue'!$AC$129,'Peak Revenue'!$Z$129)" +"IF($C$2=""BL"",'Base Revenue'!$AC$141,'Peak Revenue'!$Z$141)" +"IF($C$2=""BL"",'Base Revenue'!$AC$153,'Peak Revenue'!$Z$153)" +"IF($C$2=""BL"",'Base Revenue'!$AC$165,'Peak Revenue'!$Z$165)" +"IF($C$2=""BL"",'Base Revenue'!$AC$177,'Peak Revenue'!$Z$177)" +"IF($C$2=""BL"",'Base Revenue'!$AC$189,'Peak Revenue'!$Z$189)" +"IF($C$2=""BL"",'Base Revenue'!$AC$201,'Peak Revenue'!$Z$201)" +"IF($C$2=""BL"",'Base Revenue'!$AC$213,'Peak Revenue'!$Z$213)" +"IF($C$2=""BL"",'Base Revenue'!$AC$225,'Peak Revenue'!$Z$225)" +"IF($C$2=""BL"",'Base Revenue'!$AC$237,'Peak Revenue'!$Z$237)" +"IF($C$2=""BL"",'Base Revenue'!$AC$249,'Peak Revenue'!$Z$249)" +"IF($C$2=""BL"",'Base Revenue'!$AE$33,'Peak Revenue'!$AB$33)" +"IF($C$2=""BL"",'Base Revenue'!$AE$45,'Peak Revenue'!$AB$45)" +"IF($C$2=""BL"",'Base Revenue'!$AE$57,'Peak Revenue'!$AB$57)" +"IF($C$2=""BL"",'Base Revenue'!$AE$69,'Peak Revenue'!$AB$69)" +"IF($C$2=""BL"",'Base Revenue'!$AE$81,'Peak Revenue'!$AB$81)" +"IF($C$2=""BL"",'Base Revenue'!$AE$93,'Peak Revenue'!$AB$93)+VLOOKUP(IS!$B$1,allotval,I6-1997)" +"IF($C$2=""BL"",'Base Revenue'!$AE$105,'Peak Revenue'!$AB$105)+VLOOKUP(IS!$B$1,allotval,J6-1997)" +"IF($C$2=""BL"",'Base Revenue'!$AE$117,'Peak Revenue'!$AB$117)+VLOOKUP(IS!$B$1,allotval,K6-1997)" +"IF($C$2=""BL"",'Base Revenue'!$AE$129,'Peak Revenue'!$AB$129)+VLOOKUP(IS!$B$1,allotval,L6-1997)" +"IF($C$2=""BL"",'Base Revenue'!$AE$141,'Peak Revenue'!$AB$141)+VLOOKUP(IS!$B$1,allotval,M6-1997)" +"IF($C$2=""BL"",'Base Revenue'!$AE$153,'Peak Revenue'!$AB$153)+VLOOKUP(IS!$B$1,allotval,N6-1997)" +"IF($C$2=""BL"",'Base Revenue'!$AE$165,'Peak Revenue'!$AB$165)+VLOOKUP(IS!$B$1,allotval,O6-1997)" +"IF($C$2=""BL"",'Base Revenue'!$AE$177,'Peak Revenue'!$AB$177)+VLOOKUP(IS!$B$1,allotval,P6-1997)" +"IF($C$2=""BL"",'Base Revenue'!$AE$189,'Peak Revenue'!$AB$189)+VLOOKUP(IS!$B$1,allotval,Q6-1997)" +"IF($C$2=""BL"",'Base Revenue'!$AE$201,'Peak Revenue'!$AB$201)+VLOOKUP(IS!$B$1,allotval,R6-1997)" +"IF($C$2=""BL"",'Base Revenue'!$AE$213,'Peak Revenue'!$AB$213)+VLOOKUP(IS!$B$1,allotval,S6-1997)" +"IF($C$2=""BL"",'Base Revenue'!$AE$225,'Peak Revenue'!$AB$225)+VLOOKUP(IS!$B$1,allotval,T6-1997)" +"IF($C$2=""BL"",'Base Revenue'!$AE$237,'Peak Revenue'!$AB$237)+VLOOKUP(IS!$B$1,allotval,U6-1997)" +"IF($C$2=""BL"",'Base Revenue'!$AE$249,'Peak Revenue'!$AB$249)+VLOOKUP(IS!$B$1,allotval,V6-1997)" +"IF($C$2=""BL"",'Base Revenue'!$AG$33,'Peak Revenue'!$AB$33)" +"IF($C$2=""BL"",'Base Revenue'!$AG$45,'Peak Revenue'!$AB$45)" +"IF($C$2=""BL"",'Base Revenue'!$AG$57,'Peak Revenue'!$AB$57)" +"IF($C$2=""BL"",'Base Revenue'!$AG$69,'Peak Revenue'!$AB$69)" +"IF($C$2=""BL"",'Base Revenue'!$AG$81,'Peak Revenue'!$AB$81)" +"IF($C$2=""BL"",'Base Revenue'!$AG$93,'Peak Revenue'!$AB$93)" +"IF($C$2=""BL"",'Base Revenue'!$AG$105,'Peak Revenue'!$AB$105)" +"IF($C$2=""BL"",'Base Revenue'!$AG$117,'Peak Revenue'!$AB$117)" +"IF($C$2=""BL"",'Base Revenue'!$AG$129,'Peak Revenue'!$AB$129)" +"IF($C$2=""BL"",'Base Revenue'!$AG$141,'Peak Revenue'!$AB$141)" +"IF($C$2=""BL"",'Base Revenue'!$AG$153,'Peak Revenue'!$AB$153)" +"IF($C$2=""BL"",'Base Revenue'!$AG$165,'Peak Revenue'!$AB$165)" +"IF($C$2=""BL"",'Base Revenue'!$AG$177,'Peak Revenue'!$AB$177)" +"IF($C$2=""BL"",'Base Revenue'!$AG$189,'Peak Revenue'!$AB$189)" +"IF($C$2=""BL"",'Base Revenue'!$AG$201,'Peak Revenue'!$AB$201)" +"IF($C$2=""BL"",'Base Revenue'!$AG$213,'Peak Revenue'!$AB$213)" +"IF($C$2=""BL"",'Base Revenue'!$AG$225,'Peak Revenue'!$AB$225)" +"IF($C$2=""BL"",'Base Revenue'!$AG$237,'Peak Revenue'!$AB$237)" +"IF($C$2=""BL"",'Base Revenue'!$AG$249,'Peak Revenue'!$AB$249)" +"SUM(D8:D12)" +"-VLOOKUP($B$1,Costs,D6-1997)-VLOOKUP($B$1,EnvFOM,D6-1997)" +"-VLOOKUP($B$1,PTax,D6-1997)" +"-VLOOKUP($B$1,AGCost,D6-1997)" +"SUM(D13:D16)" +"-'Tax Depr'!D$108" +"-SUM(D17:D18)*Assumptions!$L$15" +"D17+D18+D19" +"-D18" +"-VLOOKUP($B$1,CapAds,D6-1997)" +"-VLOOKUP($B$1,ECapAds,D6-1997)" +"SUM(C20:C23)" +"(AVERAGE(M25:V25)*(1/$B$3-1/($B$3*(1+$B$3)^($B$4-20))))" +"NPV($B$3,D25:H25)" +"B65" +"(NPV($B$3,I25:V25)/(1+$B$3)^5)" +"(W25/(1+$B$3)^(20))" +"NPV($B$3,D25:W25)" +"D20" +"-D19" +"D21" +"SUM(D35:D37)" +"-'Book Depr'!D114" +"-D53" +"-D41*Assumptions!$L$15" +"SUM(D41:D42)" +"Assumptions!$L$17" +"+C30*C46" +"Assumptions!$L$18" +"C47/C48" +"Assumptions!L19" +"D6" +"+C47" +"+D56" +"+D52*$C$50" +"IF((D51-$D$51)>=$C$48,0,$C$49)" +"V54" +"+D52-D54" +"+D53*0.4" +"+D55-D58" +"+D25-D60" +"$C$47" +"NPV($B$3,C63:W63)+C68" +"B6" +"C83*8760*$B$2" +"IF(C2=""BL"",'Base Hours'!$Y$21/8760,'Peak Hours'!$W$21/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$33/8760,'Peak Hours'!$W$33/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$45/8760,'Peak Hours'!$W$45/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$57/8760,'Peak Hours'!$W$57/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$69/8760,'Peak Hours'!$W$69/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$81/8760,'Peak Hours'!$W$81/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$93/8760,'Peak Hours'!$W$93/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$105/8760,'Peak Hours'!$W$105/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$117/8760,'Peak Hours'!$W$117/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$129/8760,'Peak Hours'!$W$129/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$141/8760,'Peak Hours'!$W$141/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$153/8760,'Peak Hours'!$W$153/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$165/8760,'Peak Hours'!$W$165/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$177/8760,'Peak Hours'!$W$177/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$189/8760,'Peak Hours'!$W$189/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$201/8760,'Peak Hours'!$W$201/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$213/8760,'Peak Hours'!$W$213/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$225/8760,'Peak Hours'!$W$225/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$237/8760,'Peak Hours'!$W$237/8760)" +"IF(C2=""BL"",'Base Hours'!$Y$249/8760,'Peak Hours'!$W$249/8760)" +"IF(C83=0,0,C8/C82)" +"IF(C83=0,0,-C9/C82)" +"IF(C83=0,0,-C10/C82)" +"IF(C83=0,0,-C11/C82)" +"IF(C83=0,0,-C12/C82)" +"IF(C83=0,0,-C14/($B$2*1000))" +"IF(C83=0,0,-C15/($B$2*1000))" +"IF(C83=0,0,-C16/($B$2*1000))" +"IF(C83=0,0,-C22/($B$2*1000))" +"IF(C83=0,0,-C23/($B$2*1000))" +"Summary!A17" +"AVERAGE(C10:E10)" +"SUM(C10:C43)" +"IS!B6" +"1-G4" +"G4+G5" +"Summary!A17" +"Summary!A17" +"SUM(C9:C41)" +"Summary!A17" +"SUM(C11:C43)" +"Summary!A17" +"UnitData!H10*UnitData!F10*1000" +"C10*(1+Assumptions!$L$14)" +"SUM(C10:C42)" +"Summary!A17" +"SUM(C10:C42)" +"-VLOOKUP(IS!$B$1,CapAds,C50-1997)*-1" +"C$52*$C$53" +"C$52*$D$53" +"C$52*$E$53" +"C$52*$F$53" +"C$52*$G$53" +"C$52*$H$53" +"C$52*$I$53" +"C$52*$J$53" +"C$52*$K$53" +"C$52*$L$53" +"C$52*$M$53" +"C$52*$N$53" +"C$52*$O$53" +"C$52*$P$53" +"C$52*$Q$53" +"C$52*$R$53" +"C$52*$S$53" +"C$52*$T$53" +"C$52*$U$53" +"C$52*$V$53" +"SUM(C55:C74)" +"-VLOOKUP(IS!$B$1,ECapAds,C78-1997)*-1" +"C$80*$C$81" +"C$80*$D$81" +"C$80*$E$81" +"C$80*$F$81" +"C$80*$G$81" +"C$80*$H$81" +"C$80*$I$81" +"C$80*$J$81" +"C$80*$K$81" +"C$80*$L$81" +"C$80*$M$81" +"C$80*$N$81" +"C$80*$O$81" +"C$80*$P$81" +"C$80*$Q$81" +"C$80*$R$81" +"C$80*$S$81" +"C$80*$T$81" +"C$80*$U$81" +"C$80*$V$81" +"VLOOKUP(IS!$B$1,Depr,C78-1997)" +"C105+C103+C75" +"'GAAP Beg Depreciation'!K125" +"'GAAP Beg Depreciation'!K$124/4" +"'GAAP Beg Depreciation'!K127" +"('GAAP Beg Depreciation'!K$122)*(Summary!$C$24/((SUM(Summary!$C$24:$C$27)+Summary!$C$38)))" +"('GAAP Beg Depreciation'!K$122)*(Summary!$C$25/((SUM(Summary!$C$24:$C$27)+Summary!$C$38)))" +"('GAAP Beg Depreciation'!K$122)*(Summary!$C$26/((SUM(Summary!$C$24:$C$27)+Summary!$C$38)))" +"('GAAP Beg Depreciation'!K$122)*(Summary!$C$27/((SUM(Summary!$C$24:$C$27)+Summary!$C$38)))" +"('GAAP Beg Depreciation'!K$121)*(Summary!$C$28/((SUM(Summary!$C$28:$C$33)+SUM(Summary!$C$39:$C$42))))" +"('GAAP Beg Depreciation'!K$121)*(Summary!$C$29/((SUM(Summary!$C$28:$C$33)+SUM(Summary!$C$39:$C$42))))" +"('GAAP Beg Depreciation'!K$121)*(Summary!$C$30/((SUM(Summary!$C$28:$C$33)+SUM(Summary!$C$39:$C$42))))" +"('GAAP Beg Depreciation'!K$121)*(Summary!$C$31/((SUM(Summary!$C$28:$C$33)+SUM(Summary!$C$39:$C$42))))" +"('GAAP Beg Depreciation'!K$121)*(Summary!$C$32/((SUM(Summary!$C$28:$C$33)+SUM(Summary!$C$39:$C$42))))" +"('GAAP Beg Depreciation'!K$121)*(Summary!$C$33/((SUM(Summary!$C$28:$C$33)+SUM(Summary!$C$39:$C$42))))" +"'GAAP Beg Depreciation'!K128" +"('GAAP Beg Depreciation'!K$123)*(Summary!$C35/SUM(Summary!$C$35:$C$37))" +"('GAAP Beg Depreciation'!K$122)*(Summary!$C$38/((SUM(Summary!$C$24:$C$27)+Summary!$C$38)))" +"('GAAP Beg Depreciation'!K$121)*(Summary!$C$39/((SUM(Summary!$C$28:$C$33)+SUM(Summary!$C$39:$C$42))))" +"('GAAP Beg Depreciation'!K$121)*(Summary!$C$40/((SUM(Summary!$C$28:$C$33)+SUM(Summary!$C$39:$C$42))))" +"('GAAP Beg Depreciation'!K$121)*(Summary!$C$41/((SUM(Summary!$C$28:$C$33)+SUM(Summary!$C$39:$C$42))))" +"('GAAP Beg Depreciation'!K$121)*(Summary!$C$42/((SUM(Summary!$C$28:$C$33)+SUM(Summary!$C$39:$C$42))))" +"'GAAP Beg Depreciation'!K129/6" +"'GAAP Beg Depreciation'!K129/6" +"'GAAP Beg Depreciation'!K129/6" +"'GAAP Beg Depreciation'!K129/6" +"'GAAP Beg Depreciation'!K129/6" +"'GAAP Beg Depreciation'!K129/6" +"'GAAP Beg Depreciation'!K130" +"SUM(C10:C42)" +"-VLOOKUP(IS!$B$1,CapAds,C55-1997)*-1" +"+Assumptions!L20" +"IF((C55-$C$55)>$B$58,0,$C$57/$B$58)" +"IF((D$55-$D$55)>$B$58,0,$D$57/$B$58)" +"IF((E$55-$E$55)>$B$58,0,$E$57/$B$58)" +"IF((F$55-$F$55)>$B$58,0,$F$57/$B$58)" +"IF((G$55-$G$55)>$B$58,0,$G$57/$B$58)" +"IF((H$55-$H$55)>$B$58,0,$H$57/$B$58)" +"IF((I$55-$I$55)>$B$58,0,$I$57/$B$58)" +"IF((J$55-$J$55)>$B$58,0,$J$57/$B$58)" +"IF((K$55-$K$55)>$B$58,0,$K$57/$B$58)" +"IF((L$55-$L$55)>$B$58,0,$L$57/$B$58)" +"IF((M$55-$M$55)>$B$58,0,$M$57/$B$58)" +"IF((N$55-$N$55)>$B$58,0,$N$57/$B$58)" +"IF((O$55-$O$55)>$B$58,0,$O$57/$B$58)" +"IF((P$55-$P$55)>$B$58,0,$P$57/$B$58)" +"IF((Q$55-$Q$55)>$B$58,0,$Q$57/$B$58)" +"IF((R$55-$R$55)>$B$58,0,$R$57/$B$58)" +"IF((S$55-$S$55)>$B$58,0,$S$57/$B$58)" +"IF((T$55-$T$55)>$B$58,0,$T$57/$B$58)" +"IF((U$55-$U$55)>$B$58,0,$U$57/$B$58)" +"IF((V$55-$V$55)>$B$58,0,$V$57/$B$58)" +"SUM(C61:C80)" +"-VLOOKUP(IS!$B$1,ECapAds,C84-1997)*-1" +"Assumptions!L21" +"IF((C84-$C$84)>$B$58,0,$C$86/$B$58)" +"IF((D$84-$C$84)>$B$58,0,$D$86/$B$58)" +"IF((E$84-$C$84)>$B$58,0,$E$86/$B$58)" +"IF((F$84-$C$84)>$B$58,0,$G$86/$B$58)" +"IF((G$84-$C$84)>$B$58,0,$H$86/$B$58)" +"IF((I$84-$C$84)>$B$58,0,$I$86/$B$58)" +"IF((J$84-$C$84)>$B$58,0,$J$86/$B$58)" +"IF((K$84-$C$84)>$B$58,0,$K$86/$B$58)" +"IF((L$84-$C$84)>$B$58,0,$L$86/$B$58)" +"IF((M$84-$C$84)>$B$58,0,$M$86/$B$58)" +"IF((N$84-$C$84)>$B$58,0,$N$86/$B$58)" +"IF((O$84-$C$84)>$B$58,0,$O$86/$B$58)" +"IF((P$84-$C$84)>$B$58,0,$P$86/$B$58)" +"IF((Q$84-$C$84)>$B$58,0,$Q$86/$B$58)" +"IF((R$84-$C$84)>$B$58,0,$R$86/$B$58)" +"IF((S$84-$C$84)>$B$58,0,$S$86/$B$58)" +"IF((T$84-$C$84)>$B$58,0,$T$86/$B$58)" +"IF((U$84-$C$84)>$B$58,0,$U$86/$B$58)" +"IF((V$84-$C$84)>$B$58,0,$V$86/$B$58)" +"VLOOKUP(IS!$B$1,BookDep,C84-1997)" +"C112+C81+C110" +"+L3+1" +"E7/K7" +"+K7" +"$I7-SUM($K7:Q7)" +"I7-SUM(K7:AP7)" +"SUM(E7:E12)" +"SUM(E16:E24)" +"+E13+E25+E27+E30+E32+E34+E36+E38+E40" +"SUM(H7:H40)" +"I59/K59" +"SUM(E58:E60)" +"SUM(E64:E68)" +"+E62+E69+E71+E73+E75+E77+E79+E81" +"+E83+E42" +"+E13+E62" +"+E25+E69" +"+E27+E71" +"+E30+E73" +"+E32+E75" +"+E34+E77" +"+E36" +"+E38+E79" +"+E40+E81" +"SUM(E92:E101)" +"+K3" +"+K108*J108" +"+K121-K92" +"+I92+I108" +"+I131-I130" +"Summary!A17" +"SUM(C11:C43)" +"Summary!A17" +"SUM(D11:D42)" +"Summary!A17" +"C50*(1+Assumptions!$L$13)" +"Summary!A17" +"Summary!A17" +"H159" +"Summary!A17" +"E166*(1-X166)" +"Summary!A17" +"SUM(C204:C236)" +"Assumptions!B12" +"Assumptions!B13" +"Assumptions!B14" +"Assumptions!B15" +"Assumptions!B16" +"Assumptions!B17" +"Assumptions!B18" +"Assumptions!B19" +"Assumptions!B20" +"Assumptions!B21" +"Assumptions!B22" +"Assumptions!B23" +"Assumptions!B24" +"Assumptions!B25" +"Assumptions!B26" +"Assumptions!B27" +"Assumptions!B28" +"Assumptions!B29" +"Assumptions!B30" +"Assumptions!B31" +"Summary!A17" +"C204*C$243" +"NPV(Assumptions!$L$16,C245:V245)" +"VLOOKUP($C$1,UnitData,9)" +"IS!B1" +"VLOOKUP($C$1,UnitData,13)" +"IF($B$7=""Coal"",AG9,IF($B$7=""Gas"",AH9,IF($B$7=""Oil"",AI9,0)))" +"(B9*$B$1*1000)/1000000" +"AB9+AC9" +"(($AJ9*$B$1*AD9*1000)/2000)/1000000" +"AF9*(($AK9*$B$1*AE9*1000)/2000)/1000000" +"IF(IS!$C$2=""Peak"",""-"",SUM(C9:F9))" +"Peak!AB11" +"VLOOKUP($C$1,UnitData,10)" +"VLOOKUP($C$1,UnitData,11)" +"VLOOKUP($C$1,UnitData,12)" +"AN9" +"AVERAGE(AL9:AO9)" +"A9+30.417" +"VLOOKUP($C$1,UnitData,3)" +"VLOOKUP($C$1,UnitData,4)" +"VLOOKUP($C$1,UnitData,5)" +"VLOOKUP($C$1,UnitData,9)" +"IS!B1" +"VLOOKUP($C$1,UnitData,13)" +"IF($B$9=""Coal"",AG11,IF($B$9=""Gas"",AH11,IF($B$9=""Oil"",AI11,0)))" +"(B11*$B$1*1000)/1000000" +"AB11+AC11" +"(($AJ11*$B$1*AD11*1000)/2000)/1000000" +"AF11*(($AK11*$B$1*AE11*1000)/2000)/1000000" +"IF('Peak Revenue'!$A$1=""BL"",""-"",SUM(C11:F11))" +"VLOOKUP($C$1,UnitData,7)" +"VLOOKUP($C$1,EnvVOM,3)" +"Assumptions!B12" +"VLOOKUP($C$1,Coal,3)" +"Assumptions!$E$12*Assumptions!H12" +"Assumptions!$F$12*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,3)" +"VLOOKUP($C$1,NOxRate,3)" +"VLOOKUP($C$1,UnitData,10)" +"VLOOKUP($C$1,UnitData,11)" +"VLOOKUP($C$1,UnitData,12)" +"AN11" +"AVERAGE(AL11:AO11)" +"A11+30.417" +"AB11*(1+Assumptions!$L$13/12)" +"AC11" +"VLOOKUP($C$1,UnitData,3)" +"VLOOKUP($C$1,UnitData,4)" +"VLOOKUP($C$1,UnitData,5)" +"VLOOKUP($C$1,EnvVOM,4)" +"Assumptions!B13" +"VLOOKUP($C$1,Coal,4)" +"Assumptions!$E$13*Assumptions!H12" +"Assumptions!$F$13*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,4)" +"VLOOKUP($C$1,NOxRate,4)" +"VLOOKUP($C$1,EnvVOM,5)" +"Assumptions!B14" +"VLOOKUP($C$1,Coal,5)" +"Assumptions!$E$14*Assumptions!H12" +"Assumptions!$F$14*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,5)" +"VLOOKUP($C$1,NOxRate,5)" +"VLOOKUP($C$1,EnvVOM,6)" +"Assumptions!B15" +"IF(Assumptions!D$15=1,0,1)" +"VLOOKUP($C$1,Coal,6)" +"Assumptions!$E$15*Assumptions!H12" +"Assumptions!$F$15*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,6)" +"VLOOKUP($C$1,NOxRate,6)" +"VLOOKUP($C$1,EnvVOM,7)" +"Assumptions!B16" +"IF(Assumptions!D$16=1,0,1)" +"VLOOKUP($C$1,Coal,7)" +"Assumptions!$E$16*Assumptions!H12" +"Assumptions!$F$16*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,7)" +"VLOOKUP($C$1,NOxRate,7)" +"VLOOKUP($C$1,EnvVOM,8)" +"Assumptions!B17" +"IF(Assumptions!D$17=1,0,1)" +"VLOOKUP($C$1,Coal,8)" +"Assumptions!$E$17*Assumptions!H12" +"Assumptions!$F$17*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,8)" +"VLOOKUP($C$1,NOxRate,8)" +"VLOOKUP($C$1,EnvVOM,9)" +"Assumptions!B18" +"IF(Assumptions!D$18=1,0,1)" +"VLOOKUP($C$1,Coal,9)" +"Assumptions!$E$18*Assumptions!H12" +"Assumptions!$F$18*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,9)" +"VLOOKUP($C$1,NOxRate,9)" +"VLOOKUP($C$1,EnvVOM,10)" +"Assumptions!B19" +"IF(Assumptions!D$19=1,0,1)" +"VLOOKUP($C$1,Coal,10)" +"Assumptions!$E$19*Assumptions!H12" +"Assumptions!$F$19*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,10)" +"VLOOKUP($C$1,NOxRate,10)" +"VLOOKUP($C$1,EnvVOM,11)" +"Assumptions!B20" +"IF(Assumptions!D$20=1,0,1)" +"VLOOKUP($C$1,Coal,11)" +"Assumptions!$E$20*Assumptions!H12" +"Assumptions!$F$20*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,11)" +"VLOOKUP($C$1,NOxRate,11)" +"AD108+(Assumptions!B$21-Assumptions!B$20)/12" +"VLOOKUP($C$1,EnvVOM,12)" +"Assumptions!B21" +"IF(Assumptions!D$21=1,0,1)" +"VLOOKUP($C$1,Coal,12)" +"Assumptions!$E$21*Assumptions!H12" +"Assumptions!$F$21*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,12)" +"VLOOKUP($C$1,NOxRate,12)" +"VLOOKUP($C$1,EnvVOM,13)" +"Assumptions!B22" +"IF(Assumptions!D$22=1,0,1)" +"VLOOKUP($C$1,Coal,13)" +"Assumptions!$E$22*Assumptions!H12" +"Assumptions!$F$22*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,13)" +"VLOOKUP($C$1,NOxRate,13)" +"VLOOKUP($C$1,EnvVOM,14)" +"Assumptions!B23" +"IF(Assumptions!D$23=1,0,1)" +"VLOOKUP($C$1,Coal,14)" +"Assumptions!$E$23*Assumptions!H12" +"Assumptions!$F$23*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,14)" +"VLOOKUP($C$1,NOxRate,14)" +"VLOOKUP($C$1,EnvVOM,15)" +"Assumptions!B24" +"IF(Assumptions!D$24=1,0,1)" +"VLOOKUP($C$1,Coal,15)" +"Assumptions!$E$24*Assumptions!H12" +"Assumptions!$F$24*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,15)" +"VLOOKUP($C$1,NOxRate,15)" +"VLOOKUP($C$1,EnvVOM,16)" +"Assumptions!B25" +"IF(Assumptions!D$25=1,0,1)" +"VLOOKUP($C$1,Coal,16)" +"Assumptions!$E$25*Assumptions!H12" +"Assumptions!$F$25*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,16)" +"VLOOKUP($C$1,NOxRate,16)" +"VLOOKUP($C$1,EnvVOM,17)" +"Assumptions!B26" +"IF(Assumptions!D$26=1,0,1)" +"VLOOKUP($C$1,Coal,17)" +"Assumptions!$E$26*Assumptions!H12" +"Assumptions!$F$26*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,17)" +"VLOOKUP($C$1,NOxRate,17)" +"VLOOKUP($C$1,EnvVOM,18)" +"Assumptions!B27" +"IF(Assumptions!D$27=1,0,1)" +"VLOOKUP($C$1,Coal,18)" +"Assumptions!$E$27*Assumptions!H12" +"Assumptions!$F$27*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,18)" +"VLOOKUP($C$1,NOxRate,18)" +"VLOOKUP($C$1,EnvVOM,19)" +"Assumptions!B28" +"IF(Assumptions!D$28=1,0,1)" +"VLOOKUP($C$1,Coal,19)" +"Assumptions!$E$28*Assumptions!H12" +"Assumptions!$F$28*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,19)" +"VLOOKUP($C$1,NOxRate,19)" +"VLOOKUP($C$1,EnvVOM,20)" +"Assumptions!B29" +"IF(Assumptions!D$29=1,0,1)" +"VLOOKUP($C$1,Coal,20)" +"Assumptions!$E$29*Assumptions!H12" +"Assumptions!$F$29*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,20)" +"VLOOKUP($C$1,NOxRate,20)" +"VLOOKUP($C$1,EnvVOM,21)" +"Assumptions!B30" +"IF(Assumptions!D$30=1,0,1)" +"VLOOKUP($C$1,Coal,21)" +"Assumptions!$E$30*Assumptions!H12" +"Assumptions!$F$30*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,21)" +"VLOOKUP($C$1,NOxRate,21)" +"VLOOKUP($C$1,EnvVOM,22)" +"Assumptions!B31" +"IF(Assumptions!D$31=1,0,1)" +"VLOOKUP($C$1,Coal,22)" +"Assumptions!$E$31*Assumptions!H12" +"Assumptions!$F$31*Assumptions!I12" +"VLOOKUP($C$1,SO2Rate,22)" +"VLOOKUP($C$1,NOxRate,22)" +"IS!$C$2" +"IF($A$1=""Peak"",""-"",'Base Hours'!B10*BaseLoad!H9*'Base Hours'!$AA10)" +"SUM(B10:U10)" +"(BaseLoad!C9*'Base Hours'!X10*'Base Hours'!$AA10)*-1" +"(BaseLoad!D9*'Base Hours'!X10*'Base Hours'!$AA10)*-1" +"(BaseLoad!E9*'Base Hours'!X10*'Base Hours'!$AA10)*-1" +"(BaseLoad!F9*'Base Hours'!X10*'Base Hours'!$AA10)*-1" +"A10+30.417" +"IF($A$1=""BL"",(SUM(V10:V21)),0)" +"IF(AND($A$1=""BL"",W21>0),(PPA!$B$5*8760*BaseLoad!$AP$15*PPA!$G$4*BaseLoad!$AP$9),0)" +"X21+W21" +"SUM(Z10:Z21)" +"SUM(B82:U82)-(MAX(B82:U82))" +"(BaseLoad!C81*'Base Hours'!V82*'Base Hours'!$AA82)*-1" +"(BaseLoad!D81*'Base Hours'!V82*'Base Hours'!$AA82)*-1" +"(BaseLoad!E81*'Base Hours'!V82*'Base Hours'!$AA82)*-1" +"(BaseLoad!F81*'Base Hours'!V82*'Base Hours'!$AA82)*-1" +"SUM(B82:U93)" +"IS!$C$2" +"IF($A$1=""BL"",0,'Peak Hours'!B10*Peak!H11*'Peak Hours'!$Y10)" +"(IF($A$1=""BL"",0,Peak!C11*'Peak Hours'!V10*'Peak Hours'!$Y10))*-1" +"(IF($A$1=""bl"",0,Peak!D11*'Peak Hours'!V10*'Peak Hours'!$Y10))*-1" +"(Peak!E11*'Peak Hours'!V10*'Peak Hours'!$Y10)*-1" +"(Peak!F11*'Peak Hours'!V10*'Peak Hours'!$Y10)*-1" +"A10+30.417" +"SUM(B10:U21)" +"SUM(W10:W21)" +"IS!C2" +"SUM(B8:U8)" +"IF($A$1=""Peak"",""-"",IF(BaseLoad!H9>BaseLoad!$G9,B$8*$Z10,0))" +"SUM(V10:W10)" +"CHOOSE(QUOTIENT(MONTH($A10),3)+1,BaseLoad!$AM$9,BaseLoad!$AN$9,BaseLoad!$AL$9,BaseLoad!$AO$9,BaseLoad!$AM$9)" +"CHOOSE(QUOTIENT(MONTH($A10),3)+1,BaseLoad!$AM$15,BaseLoad!$AN$15,BaseLoad!$AL$15,BaseLoad!$AO$15,BaseLoad!$AM$15)" +"A10+30.417" +"SUM(V10:V21)" +"IF($A$1=""Peak"",""-"",IF(BaseLoad!H21>BaseLoad!$G21,B$8*PPA!$G$5*$Z22,0))" +"IF($A$1=""Peak"",""-"",(730*PPA!$G$4*$Z22))" +"SUM(X22:X33)" +"'Peak Revenue'!A1" +"SUM(B8:U8)" +"IF('Peak Revenue'!$A$1=""BL"",""-"",IF(Peak!H11>Peak!$G11,B$8*$X10,0))" +"CHOOSE(QUOTIENT(MONTH($A10),3)+1,Peak!$AM$11,Peak!$AN$11,Peak!$AL$11,Peak!$AO$11,Peak!$AM$11)" +"CHOOSE(QUOTIENT(MONTH($A10),3)+1,Peak!$AM$17,Peak!$AN$17,Peak!$AL$17,Peak!$AO$17,Peak!$AM$17)" +"A10+30.417" +"SUM(V10:V21)" +"C7/$C$9" +"B28" +"G7/G9" +"C9" +"E15" +"SUM(B7:B8)" +"SUM(F7:F7)" +"SUM(B15:D15)" +"Debt!E98" +"Debt!J98" +"Debt!O98" +"Debt!E99" +"Debt!J99" +"Debt!O99" +"SUMPRODUCT(B20:D20,$B$15:$D$15)/E15" +"SUMPRODUCT(B21:D21,$B$15:$D$15)/E15" +"SUMPRODUCT(B22:D22,$B$15:$D$15)/E15" +"G7" +"G7" +"Debt!D84" +"Debt!D85" +"SUMPRODUCT(Assumptions!C9:E9,Assumptions!C10:E10)/SUM(Assumptions!C9:E9)" +"SUM(Assumptions!C9:E9)" +"CF!V31/D48" +"CF!B33" +"IS!B27" +"IS!B40" +"CF!C17" +"CF!C22" +"SUM(C8:E8)" +"SUMPRODUCT(C10:E10,C9:E9)/G9" +"C16" +"C16" +"C23" +"C23*C19/1000" +"C24*C11*C8/1000" +"-Gleason!B50" +"-Wheatland!B50" +"-Wilton!B50" +"Assumptions!C25" +"C15*(1+'Power Price Assumption'!$C$8)^(C4-1998)" +"C18/12" +"C27*(1+'Power Price Assumption'!$C$8)^(C4-1998)" +"C39*(1+'Power Price Assumption'!$C$8)^(C4-1998)" +"SUM(Z5:AS5)-SUM(Z6:AS6)" +"B12" +"B19+1/3*B20" +"SUM(Wheatland!B9,Wilton!B9,Gleason!B9)" +"SUM(B11:U11)" +"SUM(Wheatland!W9,Wilton!W9,Gleason!W9)" +"W11-X11" +"SUM(B10:B14)" +"SUM(B18:B23)" +"B15-B24" +"Depreciation!C34" +"B27-B29" +"Debt!B91" +"Wheatland!B35+Wilton!B35+Gleason!B35" +"B35+B37+B38" +"B5+1" +"IS!B27" +"'Summary Output'!$C$14" +"B28" +"C12*$E$97*(C11-B23)/365.25" +"'Summary Output'!B15" +"C12" +"SUM(B19:U19,B26:U26)" +"B14-W14" +"B14" +"$B$14*B18" +"B17*$E$97*(B16-B11)/365.25" +"B17-B19" +"B25*$B$14" +"B24*$E$97*(B23-B16)/365.25" +"C32*$J$97*(C31-B43)/365.25" +"'Summary Output'!C15" +"B38*$B$34" +"B37*$J$97*(B36-B31)/365.25" +"B38" +"B44*$J$97*(B43-B36)/365.25" +"C52*$O$97*(C51-B63)/365.25" +"'Summary Output'!D15" +"$B$54*B58" +"B57*$O$97*(B56-B51)/365.25" +"B65*$B$54" +"B64*$O$97*(B63-B56)/365.25" +"B54+B34+B14" +"C52+C32+C12" +"B68+B48+B28" +"SUM(B66,B59,B46,B39,B26,B19)" +"SUM(B13,B20,B33,B40,B53,B60,B67,B47,B27)" +"SUM(B75:B76)" +"IF(B77>0.1,B8/B77,"" "")" +"MIN(B79:U79)" +"AVERAGE(B79:U79)" +"SUM(B13,B20,B27,B33,B40,B47,B53,B60,B67)" +"'Summary Output'!B20" +"'Summary Output'!C20" +"'Summary Output'!D20" +"E96+E95" +"('Summary Output'!B17-'Summary Output'!$C$14)/365.25" +"('Summary Output'!C17-'Summary Output'!$C$14)/365.25" +"('Summary Output'!D17-'Summary Output'!$C$14)/365.25" +"B109" +"B110" +"B111" +"B14" +"B34" +"B54" +"(B16-$B$11)/365.25" +"(B23-$B$11)/365.25" +"IF(E100=0,"""",(SUMPRODUCT($B$105:$U$105,B19:U19)+SUMPRODUCT($B$106:$U$106,B26:U26))/E100)" +"(SUMPRODUCT($B$105:$U$105,B39:U39)+SUMPRODUCT($B$106:$U$106,B46:U46))/J100" +"(SUMPRODUCT($B$105:$U$105,B59:U59)+SUMPRODUCT($B$106:$U$106,B66:U66))/O100" +"C7+1" +"'Summary Output'!B27" +"IS!B27" +"SUM(C10:V10)" +"SUM(Wheatland!W48,Wilton!W48,Gleason!W48)" +"W10-X10" +"IS!B22" +"SUM(IS!B22:U22)" +"SUM(Gleason!B50,Wheatland!B50,Wilton!B50)" +"-C12" +"SUM(Wheatland!W50,Wilton!W50,Gleason!W50)" +"-Debt!B75" +"SUM(Debt!B75:U75)" +"W14+X14" +"SUM(B10:B15)" +"SUM(Wheatland!W53,Wilton!W53,Gleason!W53)" +"-Tax!B8" +"-Tax!B24" +"SUM(B20,B19,B17)" +"-'Summary Output'!C7" +"B22" +"2*V10" +"SUM(B29:B31)" +"XIRR(B32:V32,B8:V8)" +"D5+1" +"90%/30" +"'Summary Output'!$G$7*Allocation!$C$6" +"B14" +"$B$12*B10" +"B12-B13" +"'Summary Output'!$G$7*Allocation!$C$7" +"$B$20*B18" +"'Summary Output'!$G$7*Allocation!$C$8" +"$B$28*B26" +"SUM(B20,B28,B12)" +"SUM(Y22:Y37)" +"B46" +"VLOOKUP(B6,$X$21:$Y$37,2)" +"$B$43*B44" +"B43-B45" +"VLOOKUP(B6,$X$21:$Y$37,2)" +"$B$49*B50" +"VLOOKUP(B6,$X$21:$Y$37,2)" +"$B$55*B56" +"SUM(B43,B49,B55)" +"SUM(B45,B51,B57)" +"B62" +"SUM(Gleason!B85,Wheatland!B86,Wilton!B79)" +"B67+B68" +"SUM(Wheatland!B100,Wilton!B91,Gleason!B97)" +"SUM(B8:U8)" +"SUM(Gleason!W97,Wheatland!W100,Wilton!W91)" +"W8-X8" +"IS!B35" +"SUM(Wheatland!W84,Wilton!W77,Gleason!W83)" +"IS!B29" +"-Depreciation!C62" +"-B8" +"SUM(Gleason!W97,Wheatland!W100,Wilton!W91)" +"X15+W15" +"SUM(B12:B15)" +"Assumptions!$G$37" +"B16*B18" +"IF(B19<0,-B19,0)" +"IF(C19<0,-C19+B21-B22,B21-B22)" +"IF(B19<0,0,IF(B21>B19,B19,B21))" +"IF(B19<0,0,(B19-B22))" +"SUM(Gleason!W56,Wheatland!W56,Wilton!W56)" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10" +"B17+1/3*B18" +"'Power Price Assumption'!C20*Assumptions!$C$9*12" +"SUM(B9:U9)" +"Z7-Z8" +"1/3*Assumptions!$C$18*Assumptions!$C$11*Assumptions!$C$8/1000*(1+Assumptions!$C$25)^(B5-2000)+Assumptions!$C$19*Assumptions!$C$17*(1+Assumptions!$C$25)^(B5-2000)/1000" +"(SUM(B8:B10)-SUM(B16:B21))*'Summary Output'!$B$24/4" +"SUM(B8:B12)" +"Assumptions!C28*(1+Assumptions!$C$25)" +"B16*(1+Assumptions!$C$25)" +"Assumptions!$C$29*(1+Assumptions!$C$25)" +"Assumptions!$C$19*Assumptions!$C$23*(1+Assumptions!$C$25)^(E5-2000)/1000" +"Assumptions!$C$24*Assumptions!$C$11*Assumptions!$C$8/1000*(1+Assumptions!$C$25)" +"B78" +"SUM(B16:B21)" +"B13-B22" +"Depreciation!C13" +"B25-B27" +"IS!B33*Allocation!$E$6" +"B33*-Assumptions!$C$38" +"(B33+B35)*-Assumptions!$C$37" +"SUM(B33:B36)" +"B46+1" +"B25" +"B20" +"-B49" +"-Debt!B77*Allocation!$E$6" +"-B97" +"-Allocation!$E$6*Tax!B24" +"B53+B56+B55" +"Depreciation!C14" +"Allocation!$C$6*'Summary Output'!$C$7" +"B38-B58" +"C38-C58+B72" +"Debt!B73*Allocation!$E$6" +"SUM(B71:B73)" +"MAX(B74,B70)" +"Assumptions!$C$41" +"Assumptions!$C$42" +"B33" +"B27" +"-Depreciation!C45" +"Assumptions!$C$38" +"B86*B88" +"B95" +"IF(B62>2020,0,IF(B89<0,-B89,0))" +"IF(L92>(SUM(M94:S94)+SUM(L93:S93))*-1,L92-(SUM(L94:S94)+SUM(L93:S93))*-1,0)" +"IF(B89<0,0,IF(B91>B89,-B89,-B91))" +"SUM(B91:B94)" +"IF(B89<0,0,B89+B94)" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10" +"B17+1/3*B18" +"'Power Price Assumption'!C32*Assumptions!$D$9*12" +"SUM(B9:U9)" +"Z7-Z8" +"1/3*Assumptions!$D$18*Assumptions!$D$11*Assumptions!$D$8/1000*(1+Assumptions!$D$25)^(B5-2000)+Assumptions!$D$19*Assumptions!$D$17*(1+Assumptions!$D$25)^(B5-2000)/1000" +"(SUM(B8:B10)-SUM(B16:B21))*'Summary Output'!$B$24/4" +"SUM(B8:B12)" +"Assumptions!D28*(1+Assumptions!$D$25)" +"B16*(1+Assumptions!$D$25)" +"Assumptions!$D$29*(1+Assumptions!$D$25)" +"Assumptions!$D$19*Assumptions!$D$23*(1+Assumptions!$D$25)^(E5-2000)/1000" +"Assumptions!$D$24*Assumptions!$D$11*Assumptions!$D$8/1000*(1+Assumptions!$D$25)" +"SUM(B16:B21)" +"B13-B22" +"Depreciation!C21" +"B25-B27" +"IS!B33*Allocation!$E$7" +"B33*-Assumptions!$D$38" +"(B33+B35)*-Assumptions!$D$37" +"SUM(B33:B36)" +"B46+1" +"B25" +"B20" +"-B49" +"-Debt!B77*Allocation!$E$7" +"-B100" +"-Allocation!$E$7*Tax!B24" +"B53+B56+B55" +"B33" +"Assumptions!$D$39" +"B70*B71" +"B13" +"Assumptions!$D$40" +"MAX(B77,B72)" +"B33" +"B27" +"-Depreciation!C51" +"SUM(B84:B86)" +"Assumptions!$D$38" +"B87*B89" +"B96" +"IF(B62>2020,0,IF(B90<0,-B90,0))" +"IF(L93>(SUM(M95:S95)+SUM(L94:S94))*-1,L93-(SUM(L95:S95)+SUM(L94:S94))*-1,0)" +"IF(B90<0,0,IF(B92>B90,-B90,-B92))" +"SUM(B92:B95)" +"IF(B90<0,0,B90+B95)" +"B79+B98" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10" +"B17+1/3*B18" +"'Power Price Assumption'!C44*Assumptions!$E$9*12" +"SUM(B9:U9)" +"Z7-Z8" +"1/3*Assumptions!$E$18*Assumptions!$E$11*Assumptions!$E$8/1000*(1+Assumptions!$E$25)^(B5-2000)+Assumptions!$E$19*Assumptions!$E$17*(1+Assumptions!$E$25)^(B5-2000)/1000" +"(SUM(B8:B10)-SUM(B16:B21))*'Summary Output'!$B$24/4" +"SUM(B8:B12)" +"Assumptions!E28*(1+Assumptions!$E$25)" +"B16*(1+Assumptions!$E$25)" +"Assumptions!$E$29*(1+Assumptions!$E$25)" +"Assumptions!$E$19*Assumptions!$E$23*(1+Assumptions!$E$25)^(E5-2000)/1000" +"Assumptions!$E$24*Assumptions!$E$11*Assumptions!$E$8/1000*(1+Assumptions!$E$25)" +"B72" +"SUM(B16:B21)" +"B13-B22" +"Depreciation!C29" +"B25-B27" +"IS!B33*Allocation!$E$8" +"B33*-Assumptions!$E$38" +"(B33+B35)*-Assumptions!$E$37" +"SUM(B33:B36)" +"B46+1" +"B25" +"B20" +"-B49" +"-Debt!B77*Allocation!$E$8" +"-B91" +"-Allocation!$E$8*Tax!B24" +"B53+B56+B55" +"Allocation!$C$8*'Summary Output'!$C$7" +"Assumptions!E41" +"Assumptions!$E$42" +"B70*B71" +"B33" +"B27" +"-Depreciation!C57" +"SUM(B77:B79)" +"Assumptions!$E$38" +"B80*B82" +"B89" +"IF(B62>2020,0,IF(B83<0,-B83,0))" +"IF(L86>(SUM(M88:S88)+SUM(L87:S87))*-1,L86-(SUM(L88:S88)+SUM(L87:S87))*-1,0)" +"IF(B83<0,0,IF(B85>B83,-B83,-B85))" +"SUM(B85:B88)" +"IF(B83<0,0,B83+B88)" +"SUM(C6:C8)" +"C7/$C$9" +"B28" +"G7/G9" +"C9" +"E15" +"SUM(B7:B8)" +"SUM(F7:F7)" +"SUM(B15:D15)" +"Debt!E90" +"Debt!J90" +"Debt!O90" +"Debt!E91" +"Debt!J91" +"Debt!O91" +"SUMPRODUCT(B20:D20,$B$15:$D$15)/E15" +"SUMPRODUCT(B21:D21,$B$15:$D$15)/E15" +"SUMPRODUCT(B22:D22,$B$15:$D$15)/E15" +"G7" +"G7" +"Debt!B80" +"Debt!B81" +"SUMPRODUCT(Assumptions!C9:E9,Assumptions!C10:E10)/SUM(Assumptions!C9:E9)" +"SUM(Assumptions!C9:E9)" +"CF!V30/D46" +"CF!B32" +"IS!B27" +"IS!B40" +"CF!C17" +"CF!C22" +"SUM(C8:E8)" +"SUMPRODUCT(C10:E10,C9:E9)/G9" +"C22" +"C24" +"C24" +"C22*C18/1000" +"C23*C11*C8/1000" +"-Gleason!B43" +"-Wheatland!B43" +"-Wilton!B43" +"Assumptions!C24" +"C15*(1+'Power Curves'!$C$8)^(C4-1998)" +"C18/12" +"C27*(1+'Power Curves'!$C$8)^(C4-1998)" +"C39*(1+'Power Curves'!$C$8)^(C4-1998)" +"SUM(Z5:AS5)-SUM(Z6:AS6)" +"B12" +"B19+1/3*B20" +"SUM(Wheatland!B8,Wilton!B8,Gleason!B8)" +"SUM(B11:U11)" +"SUM(Wheatland!W8,Wilton!W8,Gleason!W8)" +"W11-X11" +"SUM(Wheatland!B10,Wilton!B10,Gleason!B10)" +"SUM(Wheatland!W10,Wilton!W10,Gleason!W10)" +"SUM(B10:B14)" +"SUM(B18:B23)" +"B15-B24" +"SUM(Wheatland!W22,Wilton!W22,Gleason!W22)" +"Depreciation!C34" +"B27-B29" +"Debt!B83" +"Wheatland!B32+Wilton!B32+Gleason!B32" +"B35+B37+B38" +"B5+1" +"IS!B27" +"'Summary Output'!$C$14" +"B28" +"C12*$E$89*(C11-B23)/365.25" +"'Summary Output'!B15" +"C12" +"SUM(B19:U19,B26:U26)" +"B14-W14" +"B14" +"$B$14*B18" +"B17*$E$89*(B16-B11)/365.25" +"B17-B19" +"B25*$B$14" +"B24*$E$89*(B23-B16)/365.25" +"C32*$J$89*(C31-B43)/365.25" +"'Summary Output'!C15" +"B38*$B$34" +"B37*$J$89*(B36-B31)/365.25" +"B38" +"B44*$J$89*(B43-B36)/365.25" +"C52*$O$89*(C51-B63)/365.25" +"'Summary Output'!D15" +"$B$54*B58" +"B57*$O$89*(B56-B51)/365.25" +"B65*$B$54" +"B64*$O$89*(B63-B56)/365.25" +"B54+B34+B14" +"C52+C32+C12" +"B68+B48+B28" +"SUM(B66,B59,B46,B39,B26,B19)" +"SUM(B13,B20,B33,B40,B53,B60,B67,B47,B27)" +"SUM(B75:B76)" +"IF(B77>0.1,B8/B77,"" "")" +"MIN(B79:U79)" +"AVERAGE(B79:U79)" +"SUM(B13,B20,B27,B33,B40,B47,B53,B60,B67)" +"'Summary Output'!B20" +"'Summary Output'!C20" +"'Summary Output'!D20" +"E88+E87" +"('Summary Output'!B17-'Summary Output'!$C$14)/365.25" +"('Summary Output'!C17-'Summary Output'!$C$14)/365.25" +"('Summary Output'!D17-'Summary Output'!$C$14)/365.25" +"B101" +"B102" +"B103" +"B14" +"B34" +"B54" +"(B16-$B$11)/365.25" +"(B23-$B$11)/365.25" +"IF(E92=0,"""",(SUMPRODUCT($B$97:$U$97,B19:U19)+SUMPRODUCT($B$98:$U$98,B26:U26))/E92)" +"(SUMPRODUCT($B$97:$U$97,B39:U39)+SUMPRODUCT($B$98:$U$98,B46:U46))/J92" +"(SUMPRODUCT($B$97:$U$97,B59:U59)+SUMPRODUCT($B$98:$U$98,B66:U66))/O92" +"C7+1" +"'Summary Output'!B27" +"IS!B27" +"SUM(C10:V10)" +"SUM(Wheatland!W41,Wilton!W41,Gleason!W41)" +"W10-X10" +"IS!B22" +"SUM(IS!B22:U22)" +"SUM(Gleason!B43,Wheatland!B43,Wilton!B43)" +"-C12" +"SUM(Wheatland!W43,Wilton!W43,Gleason!W43)" +"-Debt!B75" +"SUM(Debt!B75:U75)" +"W14+X14" +"SUM(B10:B15)" +"SUM(Wheatland!W46,Wilton!W46,Gleason!W46)" +"-Tax!B8" +"-Tax!B24" +"SUM(B20,B19,B17)" +"-'Summary Output'!C7" +"B22" +"2*V10" +"SUM(B28:B30)" +"XIRR(B31:V31,B8:V8)" +"D5+1" +"90%/30" +"'Summary Output'!$G$7*Allocation!$C$6" +"B14" +"$B$12*B10" +"B12-B13" +"'Summary Output'!$G$7*Allocation!$C$7" +"$B$20*B18" +"'Summary Output'!$G$7*Allocation!$C$8" +"$B$28*B26" +"SUM(B20,B28,B12)" +"SUM(Y22:Y36)" +"B45" +"VLOOKUP(B6,$X$21:$Y$36,2)" +"$B$42*B43" +"B42-B44" +"VLOOKUP(B6,$X$21:$Y$36,2)" +"$B$48*B49" +"VLOOKUP(B6,$X$21:$Y$36,2)" +"$B$54*B55" +"SUM(B42,B48,B54)" +"SUM(B44,B50,B56)" +"C61" +"SUM(Gleason!B73,Wheatland!B75,Wilton!B67)" +"C66+C67" +"SUM(Wheatland!B89,Wilton!B79,Gleason!B85)" +"SUM(B8:U8)" +"SUM(Gleason!W85,Wheatland!W89,Wilton!W79)" +"W8-X8" +"IS!B35" +"SUM(Wheatland!W73,Wilton!W65,Gleason!W71)" +"IS!B29" +"-Depreciation!C61" +"-B8" +"SUM(Gleason!W85,Wheatland!W89,Wilton!W79)" +"X15+W15" +"SUM(B12:B15)" +"Assumptions!$G$36" +"B16*B18" +"IF(B19<0,-B19,0)" +"IF(C19<0,-C19+B21-B22,B21-B22)" +"IF(B19<0,0,IF(B21>B19,B19,B21))" +"IF(B19<0,0,(B19-B22))" +"SUM(Gleason!W49,Wheatland!W49,Wilton!W49)" +"SUM(Z6:AS6)-SUM(Z7:AS7)" +"B9" +"B15+1/3*B16" +"'Power Curves'!C20*Assumptions!$C$9*12" +"SUM(B8:U8)" +"Z6-Z7" +"1/3*Assumptions!$C$17*Assumptions!$C$11*Assumptions!$C$8/1000*(1+Assumptions!$C$24)^(B5-2000)+Assumptions!$C$18*Assumptions!$C$16*(1+Assumptions!$C$24)^(B5-2000)/1000" +"(SUM(B8:B9)-SUM(B14:B19))*'Summary Output'!$B$24/4" +"SUM(B8:B10)" +"Assumptions!C27*(1+Assumptions!$C$24)" +"B14*(1+Assumptions!$C$24)" +"Assumptions!$C$28*(1+Assumptions!$C$24)" +"Assumptions!$C$18*Assumptions!$C$22*(1+Assumptions!$C$24)^(E5-2000)/1000" +"Assumptions!$C$23*Assumptions!$C$11*Assumptions!$C$8/1000*(1+Assumptions!$C$24)" +"B67" +"SUM(B14:B19)" +"B11-B20" +"Depreciation!C13" +"B22-B24" +"IS!B33*Allocation!$E$6" +"B30*-Assumptions!$C$37" +"(B30+B32)*-Assumptions!$C$36" +"SUM(B30:B33)" +"B39+1" +"B22" +"B18" +"-B42" +"-Debt!B77*Allocation!$E$6" +"-B85" +"-Allocation!$E$6*Tax!B24" +"B46+B49+B48" +"Depreciation!C14" +"Allocation!$C$6*'Summary Output'!$C$7" +"B35-B51" +"C35-C51+B61" +"Debt!B73*Allocation!$E$6" +"MAX(B63,B59)" +"Assumptions!$C$40" +"Assumptions!$C$41" +"B30" +"B24" +"-Depreciation!C44" +"Assumptions!$C$37" +"B74*B76" +"B83" +"IF(B53>2020,0,IF(B77<0,-B77,0))" +"IF(L80>(SUM(M82:S82)+SUM(L81:S81))*-1,L80-(SUM(L82:S82)+SUM(L81:S81))*-1,0)" +"IF(B77<0,0,IF(B79>B77,-B77,-B79))" +"SUM(B79:B82)" +"IF(B77<0,0,B77+B82)" +"SUM(Z6:AS6)-SUM(Z7:AS7)" +"B9" +"B15+1/3*B16" +"'Power Curves'!C32*Assumptions!$D$9*12" +"SUM(B8:U8)" +"Z6-Z7" +"1/3*Assumptions!$D$17*Assumptions!$D$11*Assumptions!$D$8/1000*(1+Assumptions!$D$24)^(B5-2000)+Assumptions!$D$18*Assumptions!$D$16*(1+Assumptions!$D$24)^(B5-2000)/1000" +"(SUM(B8:B9)-SUM(B14:B19))*'Summary Output'!$B$24/4" +"SUM(B8:B10)" +"Assumptions!D27*(1+Assumptions!$D$24)" +"B14*(1+Assumptions!$D$24)" +"Assumptions!$D$28*(1+Assumptions!$D$24)" +"Assumptions!$D$18*Assumptions!$D$22*(1+Assumptions!$D$24)^(E5-2000)/1000" +"Assumptions!$D$23*Assumptions!$D$11*Assumptions!$D$8/1000*(1+Assumptions!$D$24)" +"SUM(B14:B19)" +"B11-B20" +"Depreciation!C21" +"B22-B24" +"IS!B33*Allocation!$E$7" +"B30*-Assumptions!$D$37" +"(B30+B32)*-Assumptions!$D$36" +"SUM(B30:B33)" +"B39+1" +"B22" +"B18" +"-B42" +"-Debt!B77*Allocation!$E$7" +"-B89" +"-Allocation!$E$7*Tax!B24" +"B46+B49+B48" +"B30" +"Assumptions!$D$38" +"B60*B61" +"B11" +"Assumptions!$D$39" +"MAX(B67,B62)" +"B30" +"B24" +"MAX(X72,X68)" +"-Depreciation!C50" +"Assumptions!$D$37" +"B76*B78" +"B85" +"IF(B53>2020,0,IF(B79<0,-B79,0))" +"IF(L82>(SUM(M84:S84)+SUM(L83:S83))*-1,L82-(SUM(L84:S84)+SUM(L83:S83))*-1,0)" +"IF(B79<0,0,IF(B81>B79,-B79,-B81))" +"SUM(B81:B84)" +"IF(B79<0,0,B79+B84)" +"B69+B87" +"SUM(Z6:AS6)-SUM(Z7:AS7)" +"B9" +"B15+1/3*B16" +"'Power Curves'!C44*Assumptions!$E$9*12" +"SUM(B8:U8)" +"Z6-Z7" +"1/3*Assumptions!$E$17*Assumptions!$E$11*Assumptions!$E$8/1000*(1+Assumptions!$E$24)^(B5-2000)+Assumptions!$E$18*Assumptions!$E$16*(1+Assumptions!$E$24)^(B5-2000)/1000" +"(SUM(B8:B9)-SUM(B14:B19))*'Summary Output'!$B$24/4" +"SUM(B8:B10)" +"Assumptions!E27*(1+Assumptions!$E$24)" +"B14*(1+Assumptions!$E$24)" +"Assumptions!$E$28*(1+Assumptions!$E$24)" +"Assumptions!$E$18*Assumptions!$E$22*(1+Assumptions!$E$24)^(E5-2000)/1000" +"Assumptions!$E$23*Assumptions!$E$11*Assumptions!$E$8/1000*(1+Assumptions!$E$24)" +"B61" +"SUM(B14:B19)" +"B11-B20" +"Depreciation!C29" +"B22-B24" +"IS!B33*Allocation!$E$8" +"B30*-Assumptions!$E$37" +"(B30+B32)*-Assumptions!$E$36" +"SUM(B30:B33)" +"B39+1" +"B22" +"B18" +"-B42" +"-Debt!B77*Allocation!$E$8" +"-B79" +"-Allocation!$E$8*Tax!B24" +"B46+B49+B48" +"Allocation!$C$8*'Summary Output'!$C$7" +"Assumptions!E40" +"Assumptions!$E$41" +"B59*B60" +"B30" +"B24" +"-Depreciation!C56" +"Assumptions!$E$37" +"B68*B70" +"B77" +"IF(B53>2020,0,IF(B71<0,-B71,0))" +"IF(L74>(SUM(M76:S76)+SUM(L75:S75))*-1,L74-(SUM(L76:S76)+SUM(L75:S75))*-1,0)" +"IF(B71<0,0,IF(B73>B71,-B71,-B73))" +"SUM(B73:B76)" +"IF(B71<0,0,B71+B76)" +"SUM(C6:C8)" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"E9" +"E17*(1-E18)*(1-E19)" +"IF(O21=""no"",0,E9-O14-O15)" +"SUM(J11:J23)" +"CURVES!E3" +"O32/O34" +"CALC!EP9/1000" +"O33/O34" +"1-((1-E32)*(1-E33))" +"SUM(N32:N33)" +"J49" +"J49" +"69265/1000" +"80500-E95-E96-SUM(J27:J39)" +"D42" +"1183.38*((CCFMODEL!M125))" +"SUM(J27:J46)" +"J49/E9" +"J8+J24+J47" +"3640.55*((CCFMODEL!Q125))" +"IF($Z$56=1,150000,0)" +"1312.04*(CCFMODEL!U125)" +"4028*(CCFMODEL!Y125)" +"O64/$E$9" +"'O&M'!E9" +"'O&M'!E25" +"'O&M'!E34" +"'O&M'!E46" +"'O&M'!E56" +"'O&M'!E40" +"SUM(O64:O70)" +"N78" +"N78" +"1-D90" +"+J49-E90" +"CCFMODEL!E506" +"CCFMODEL!H577" +"CCFMODEL!J588" +"SUM(E94:E97)" +"'O&M'!E95" +"MIN(CCFMODEL!$I$751:$Z$751)" +"MAX(CCFMODEL!$I$751:$Z$751)" +"""(over ""&E112&"" years)""" +"IF(ISERROR(AVERAGE(CCFMODEL!$I$751:$Z$751)),""NA"",AVERAGE(CCFMODEL!$I$751:$Z$751))" +"CCFMODEL!J760" +"$E$101+(D107/10000)" +"IF(AND(YEAR(O110)=2000,MONTH(O110)=1),+O110,EOMONTH(O110,0))" +"1.5%" +"-CCFMODEL!H736" +"3500+300" +"CCFMODEL!$C$3" +"XNPV(O1,Q12:Q20,A12:A20)" +"YEAR(A5)" +"CALC!HH17" +"IF(Summary!$O$109=0,CALC!HE17,0)" +"SUM(CALC!GU17:HB17)*CALC!CY17/1000" +"Summary!$J$54" +"VLOOKUP(A5,CURVES!AW6:$BS$283,16)" +"Summary!$J$60" +"Summary!$J$55" +"I5*SUM(F5:H5)" +"Summary!$J$56" +"Summary!$O$23" +"Summary!$J$57" +"IF(C5>0,C5-J5,0)" +"IF(N5>0,IF(N5-SUM(K5:M5)>0,N5-SUM(K5:M5),0),0)" +"O5*D5" +"IF(A5<=Summary!$J$61,0.5*(P5),$Q$2*(P5))" +"Summary!$J$58" +"J5+(K5+L5+R5)" +"IF(D5*(C5-S5)-Q5>0,D5*(C5-S5)-Q5,0)" +"Summary!$J$59" +"IF(A5<=Summary!$J$61,(0.2*T5)+(R5*D5),(U5*T5)+(R5*D5))" +"C5*D5" +"SUMIF($B$5:$B$281,Y6,$Q$5:$Q$281)" +"SUMIF($B$5:$B$281,Y6,$V$5:$V$281)" +"AA6+Z6" +"+CELL(""filename"",E3)" +"""Year ""&ROUND(((N3)-YEAR($I$3)),0)" +"+NOW()" +"SUM(E440:AF440)" +"+E638" +"+I314" +"+YEAR(J314)" +"+CCFMODEL!A312" +"+CCFMODEL!C313 &"" ""&TEXT(NOW(),""mm/dd/yy"")" +"+CELL(""filename"",C5)" +"+I$3" +"SUM(I10:AC10)" +"Summary!J49" +"IF(Summary!$O$109=0,B11,#REF!)" +"Summary!D44" +"PV_RACCapPrice" +"Summary!D50" +"Summary!D56" +"Summary!D62" +"SUM(D10:D19)" +"SUM(D23:D24)" +"+D27+D25+D20" +"+C10" +"SUM(H10:AF10)" +"Summary!D42" +"Summary!D39" +"Summary!D40" +"Summary!D41" +"+C41" +"+D41" +"Summary!E42" +"Summary!E39" +"Summary!E40" +"Summary!E41" +"SUM(F11:AF11)" +"IF(Summary!$O$109=0,Summary!D48,#REF!)" +"Summary!D45" +"Summary!D46" +"Summary!D47" +"Summary!E48" +"Summary!E45" +"Summary!E46" +"Summary!E47" +"SUM(I12:AF12)" +"IF(Summary!$O$109=0,Summary!D44,#REF!)" +"Summary!D52" +"Summary!D53" +"Summary!E54" +"Summary!E57" +"Summary!E52" +"Summary!E53" +"IF(Summary!$O$109=0,Summary!D60,#REF!)" +"Summary!D57" +"Summary!D58" +"Summary!D59" +"Summary!E60" +"Summary!E57" +"Summary!E58" +"Summary!E59" +"IF(Summary!$O$109=0,Summary!D66,#REF!)" +"Summary!D63" +"Summary!D64" +"Summary!D65" +"Summary!E66" +"Summary!E63" +"Summary!E64" +"Summary!E65" +"IF(Summary!$O$109=1,CCFMODEL!G651-(CCFMODEL!G651/(D41*12))*(((C46-C41)/365.25)*12),0)" +"IF(Summary!$O$109=1,Summary!$J$77-(Summary!$J$77/(G41*12))*(((F46-F41)/365.25)*12),0)" +"+Summary!O110" +"G41-(+F46-F41)/365.25" +"C15" +"SUM(I15:AF15)" +"IF(Summary!$O$109=0,J46,#REF!)" +"SUM(I23:Y23)" +"F41" +"+D55+D54" +"+N56+N51-D51-D56" +"+C41" +"IF(D41=0,0,IF($H41=""SL"",SLN($D41,$E41,$G41)*IF(YEAR($F41)<(J$3-1),IF(YEAR($F41)+$G41=J$3-1,(MONTH($F41)-1)/12,IF(YEAR($F41)+$G41J$3-1,0,(12-MONTH($F41)+1)/12)),IF(YEAR($F41)>J$3-1,0,VDB($D41,$E41,$G41,IF(YEAR($F41)=J$3-1,0,MIN($G41,(DATE(J$3-1,1,1)-$F41)/365)),MIN($G41,(DATE(J$3-1,12,31)-$F41)/365),$I41))))" +"IF($D41=0,0,IF($H41=""SL"",SLN($D41,$E41,$G41)*IF(YEAR($F41)J$3,0,(12-MONTH($F41)+1)/12)),IF(YEAR($F41)>J$3,0,VDB($D41,$E41,$G41,IF(YEAR($F41)=J$3,0,MIN($G41,(DATE(J$3,1,1)-$F41)/365)),MIN($G41,(DATE(J$3,12,31)-$F41)/365),$I41))))" +"IF(Summary!O109=1,-1,1)*IF(D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)<(J$3-1),IF(YEAR($F46)+$G46=J$3-1,(MONTH($F46)-1)/12,IF(YEAR($F46)+$G46J$3-1,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>J$3-1,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=J$3-1,0,MIN($G46,(DATE(J$3-1,1,1)-$F46)/365)),MIN($G46,(DATE(J$3-1,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)J$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>J$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=J$3,0,MIN($G46,(DATE(J$3,1,1)-$F46)/365)),MIN($G46,(DATE(J$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)K$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>K$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=K$3,0,MIN($G46,(DATE(K$3,1,1)-$F46)/365)),MIN($G46,(DATE(K$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)L$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>L$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=L$3,0,MIN($G46,(DATE(L$3,1,1)-$F46)/365)),MIN($G46,(DATE(L$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)M$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>M$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=M$3,0,MIN($G46,(DATE(M$3,1,1)-$F46)/365)),MIN($G46,(DATE(M$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)N$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>N$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=N$3,0,MIN($G46,(DATE(N$3,1,1)-$F46)/365)),MIN($G46,(DATE(N$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)O$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>O$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=O$3,0,MIN($G46,(DATE(O$3,1,1)-$F46)/365)),MIN($G46,(DATE(O$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)P$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>P$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=P$3,0,MIN($G46,(DATE(P$3,1,1)-$F46)/365)),MIN($G46,(DATE(P$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)Q$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>Q$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=Q$3,0,MIN($G46,(DATE(Q$3,1,1)-$F46)/365)),MIN($G46,(DATE(Q$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)R$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>R$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=R$3,0,MIN($G46,(DATE(R$3,1,1)-$F46)/365)),MIN($G46,(DATE(R$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)S$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>S$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=S$3,0,MIN($G46,(DATE(S$3,1,1)-$F46)/365)),MIN($G46,(DATE(S$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)T$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>T$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=T$3,0,MIN($G46,(DATE(T$3,1,1)-$F46)/365)),MIN($G46,(DATE(T$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)U$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>U$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=U$3,0,MIN($G46,(DATE(U$3,1,1)-$F46)/365)),MIN($G46,(DATE(U$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)V$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>V$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=V$3,0,MIN($G46,(DATE(V$3,1,1)-$F46)/365)),MIN($G46,(DATE(V$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)W$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>W$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=W$3,0,MIN($G46,(DATE(W$3,1,1)-$F46)/365)),MIN($G46,(DATE(W$3,12,31)-$F46)/365),$I46))))" +"-$D$46-SUM(I67:W67)" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)J$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>J$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=J$3,0,MIN($G54,(DATE(J$3,1,1)-$F54)/365)),MIN($G54,(DATE(J$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)K$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>K$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=K$3,0,MIN($G54,(DATE(K$3,1,1)-$F54)/365)),MIN($G54,(DATE(K$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)L$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>L$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=L$3,0,MIN($G54,(DATE(L$3,1,1)-$F54)/365)),MIN($G54,(DATE(L$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)M$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>M$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=M$3,0,MIN($G54,(DATE(M$3,1,1)-$F54)/365)),MIN($G54,(DATE(M$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)N$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>N$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=N$3,0,MIN($G54,(DATE(N$3,1,1)-$F54)/365)),MIN($G54,(DATE(N$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)O$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>O$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=O$3,0,MIN($G54,(DATE(O$3,1,1)-$F54)/365)),MIN($G54,(DATE(O$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)P$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>P$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=P$3,0,MIN($G54,(DATE(P$3,1,1)-$F54)/365)),MIN($G54,(DATE(P$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)Q$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>Q$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=Q$3,0,MIN($G54,(DATE(Q$3,1,1)-$F54)/365)),MIN($G54,(DATE(Q$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)R$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>R$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=R$3,0,MIN($G54,(DATE(R$3,1,1)-$F54)/365)),MIN($G54,(DATE(R$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)S$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>S$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=S$3,0,MIN($G54,(DATE(S$3,1,1)-$F54)/365)),MIN($G54,(DATE(S$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)T$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>T$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=T$3,0,MIN($G54,(DATE(T$3,1,1)-$F54)/365)),MIN($G54,(DATE(T$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)U$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>U$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=U$3,0,MIN($G54,(DATE(U$3,1,1)-$F54)/365)),MIN($G54,(DATE(U$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)V$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>V$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=V$3,0,MIN($G54,(DATE(V$3,1,1)-$F54)/365)),MIN($G54,(DATE(V$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)W$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>W$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=W$3,0,MIN($G54,(DATE(W$3,1,1)-$F54)/365)),MIN($G54,(DATE(W$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)X$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>X$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=X$3,0,MIN($G54,(DATE(X$3,1,1)-$F54)/365)),MIN($G54,(DATE(X$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)Y$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>Y$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=Y$3,0,MIN($G54,(DATE(Y$3,1,1)-$F54)/365)),MIN($G54,(DATE(Y$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)Z$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>Z$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=Z$3,0,MIN($G54,(DATE(Z$3,1,1)-$F54)/365)),MIN($G54,(DATE(Z$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)AA$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>AA$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=AA$3,0,MIN($G54,(DATE(AA$3,1,1)-$F54)/365)),MIN($G54,(DATE(AA$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)AB$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>AB$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=AB$3,0,MIN($G54,(DATE(AB$3,1,1)-$F54)/365)),MIN($G54,(DATE(AB$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)AC$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>AC$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=AC$3,0,MIN($G54,(DATE(AC$3,1,1)-$F54)/365)),MIN($G54,(DATE(AC$3,12,31)-$F54)/365),$I54))))" +"+I77+I72" +"SUM(J72:J76)" +"+SUM(I79:AF79)-D51-D56" +"+L41" +"IF($N41=0,0,IF($R41=""SL"",SLN($N41,$O41,$Q41)*IF(YEAR($P41)<(J$3-1),IF(YEAR($P41)+$Q41=J$3-1,(MONTH($P41)-1)/12,IF(YEAR($P41)+$Q41J$3-1,0,(12-MONTH($P41)+1)/12)),IF(YEAR($P41)>J$3-1,0,VDB($N41,$O41,$Q41,IF(YEAR($P41)=J$3-1,0,MIN($Q41,(DATE(J$3-1,1,1)-$P41)/365)),MIN($Q41,(DATE(J$3-1,12,31)-$P41)/365),$S41))))" +"IF($N42=0,0,IF($R42=""SL"",SLN($N42,$O42,$Q42)*IF(YEAR($P42)J$3,0,(12-MONTH($P42)+1)/12)),IF(YEAR($P42)>J$3,0,VDB($N42,$O42,$Q42,IF(YEAR($P42)=J$3,0,MIN($Q42,(DATE(J$3,1,1)-$P42)/365)),MIN($Q42,(DATE(J$3,12,31)-$P42)/365),$S42))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)<(J$3-1),IF(YEAR($P46)+$Q46=J$3-1,(MONTH($P46)-1)/12,IF(YEAR($P46)+$Q46J$3-1,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>J$3-1,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=J$3-1,0,MIN($Q46,(DATE(J$3-1,1,1)-$P46)/365)),MIN($Q46,(DATE(J$3-1,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)J$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>J$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=J$3,0,MIN($Q46,(DATE(J$3,1,1)-$P46)/365)),MIN($Q46,(DATE(J$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)K$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>K$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=K$3,0,MIN($Q46,(DATE(K$3,1,1)-$P46)/365)),MIN($Q46,(DATE(K$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)L$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>L$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=L$3,0,MIN($Q46,(DATE(L$3,1,1)-$P46)/365)),MIN($Q46,(DATE(L$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)M$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>M$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=M$3,0,MIN($Q46,(DATE(M$3,1,1)-$P46)/365)),MIN($Q46,(DATE(M$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)N$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>N$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=N$3,0,MIN($Q46,(DATE(N$3,1,1)-$P46)/365)),MIN($Q46,(DATE(N$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)O$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>O$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=O$3,0,MIN($Q46,(DATE(O$3,1,1)-$P46)/365)),MIN($Q46,(DATE(O$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)P$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>P$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=P$3,0,MIN($Q46,(DATE(P$3,1,1)-$P46)/365)),MIN($Q46,(DATE(P$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)Q$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>Q$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=Q$3,0,MIN($Q46,(DATE(Q$3,1,1)-$P46)/365)),MIN($Q46,(DATE(Q$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)R$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>R$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=R$3,0,MIN($Q46,(DATE(R$3,1,1)-$P46)/365)),MIN($Q46,(DATE(R$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)S$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>S$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=S$3,0,MIN($Q46,(DATE(S$3,1,1)-$P46)/365)),MIN($Q46,(DATE(S$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)T$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>T$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=T$3,0,MIN($Q46,(DATE(T$3,1,1)-$P46)/365)),MIN($Q46,(DATE(T$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)U$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>U$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=U$3,0,MIN($Q46,(DATE(U$3,1,1)-$P46)/365)),MIN($Q46,(DATE(U$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)V$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>V$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=V$3,0,MIN($Q46,(DATE(V$3,1,1)-$P46)/365)),MIN($Q46,(DATE(V$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)W$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>W$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=W$3,0,MIN($Q46,(DATE(W$3,1,1)-$P46)/365)),MIN($Q46,(DATE(W$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)X$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>X$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=X$3,0,MIN($Q46,(DATE(X$3,1,1)-$P46)/365)),MIN($Q46,(DATE(X$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)Y$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>Y$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=Y$3,0,MIN($Q46,(DATE(Y$3,1,1)-$P46)/365)),MIN($Q46,(DATE(Y$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)Z$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>Z$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=Z$3,0,MIN($Q46,(DATE(Z$3,1,1)-$P46)/365)),MIN($Q46,(DATE(Z$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)AA$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>AA$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=AA$3,0,MIN($Q46,(DATE(AA$3,1,1)-$P46)/365)),MIN($Q46,(DATE(AA$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)AB$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>AB$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=AB$3,0,MIN($Q46,(DATE(AB$3,1,1)-$P46)/365)),MIN($Q46,(DATE(AB$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)AC$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>AC$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=AC$3,0,MIN($Q46,(DATE(AC$3,1,1)-$P46)/365)),MIN($Q46,(DATE(AC$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)AD$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>AD$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=AD$3,0,MIN($Q46,(DATE(AD$3,1,1)-$P46)/365)),MIN($Q46,(DATE(AD$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)AE$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>AE$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=AE$3,0,MIN($Q46,(DATE(AE$3,1,1)-$P46)/365)),MIN($Q46,(DATE(AE$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)AF$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>AF$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=AF$3,0,MIN($Q46,(DATE(AF$3,1,1)-$P46)/365)),MIN($Q46,(DATE(AF$3,12,31)-$P46)/365),$S46))))" +"+I93+I98" +"+SUM(I100:AF100)-N51" +"+H20" +"+H25" +"+H27" +"+H29" +"+I72" +"+E112" +"+I77" +"+I93" +"+I98" +"(1+J129)*I125" +"YEAR(I126)" +"J126" +"Summary!E71" +"J128" +"IF(Summary!$E$70=""no"",Summary!$E$71,CCFMODEL!I128)" +"1+I129" +"+I130*(1+J129)" +"(1+(+I129*0.8))" +"+I131*(1+J129*0.8)" +"curr2&"" Exchange Rate""" +"""Exchange rate: ""&curr2&""/USD""" +"""Dollar Value of ""&curr2" +"IF(E138=0,0,1/E138)" +"curr2&"" Escalation Factors""" +"(1+(+I144/12))^(+stub)" +"""Currency (USD-1, ""&curr2&""-2)""" +"+$D$153*IF($D151=1,CHOOSE($D$152,1,I130),CHOOSE($D$152,1,I145))" +"+TRANSPOSE(CALC!HS17:HS40)" +"SUM(I153:I157)" +"IF($D151=1,I158,+I158*I$139)" +"+TRANSPOSE(CALC!HR17:HR40)/1000" +"+I159" +"I165*I164" +"+J165*J164" +"XNPV(0.1,I166:AF166,I638:AF638)" +"+$D$153*IF($D170=1,CHOOSE($D$152,1,I147),CHOOSE($D$152,1,I162))" +"TRANSPOSE(CALC!HV17:HV40)" +"+TRANSPOSE(CALC!HX17:HX40)/1000" +"+TRANSPOSE(CALC!HU17:HU40)/1000" +"(I183*I184)+I182" +"+I188+1" +"Summary!O44*stub/1000" +"Summary!$O$44*(1+Summary!$N$44)/1000" +"J197*(1+Summary!$N$44)" +"I200+I201+I198+I202" +"J209+J210" +"+I166+I185+I203+I205+I214" +"+TRANSPOSE(CALC!HZ17:HZ40)/1000" +"+"" Amount per ""&H221" +"+-TRANSPOSE(CALC!IA17:IA40)" +"(I222*I221)*CHOOSE($H223,1,I$139)*IF($H223=1,CHOOSE($H224,1,I$130),CHOOSE($H224,1,I$145))" +"+TRANSPOSE(CALC!IC17:IC40)/1000" +"+-TRANSPOSE(CALC!ID17:ID40)" +"+TRANSPOSE(CALC!II17:II40)/1000" +"+-TRANSPOSE(CALC!IJ17:IJ40)" +"-TRANSPOSE(CALC!IH17:IH40)/1000" +"SUMIF(SharingAgrmt!$Y$6:$Y$30,CCFMODEL!J3,SharingAgrmt!$AB$6:$AB$30)/1000" +"+I225+I231+I237+I240" +"+J225+J231+J237+J240+J241" +"'O&M'!D60*stub" +"'O&M'!E60" +"+I249" +"+I242+I250" +"($H259)*CHOOSE($H260,1,I$139)*IF($H260=1,CHOOSE($H261,1,I$130),CHOOSE($H260,1,I$145))*stub" +"($H259)*CHOOSE($H260,1,J$139)*IF($H260=1,CHOOSE($H261,1,J$130),CHOOSE($H260,1,J$145))" +"($H259*I258)*CHOOSE($H260,1,I$139)*IF($H260=1,CHOOSE($H261,1,I$130),CHOOSE($H261,1,I$145))" +"Summary!O98" +"'O&M'!D95*stub" +"'O&M'!E95" +"+I263+I269" +"+A151" +"+J166" +"+A170" +"+J185" +"+A196" +"+J203" +"+J205" +"+J211" +"+J214" +"+E216" +"+I373+I339-I333" +"SUM(J277:J282)" +"+J253" +"SUM(I285:I285)" +"+E283-E286" +"+E271" +"+E288-E290" +"+E283" +"+E286" +"+E290" +"+H108" +"+I107" +"+I106" +"+E114" +"+E120" +"+E115" +"+CCFMODEL!H785" +"NOW()" +"+E$638" +"E771" +"E316-E317" +"E773" +"E318-E320" +"J316" +"A640" +"J326" +"SUM(E323:E325)" +"E321-E326" +"J348" +"E633" +"IF($E$632=""YES"",(I633*(I593+H593)/2),0)*stub" +"IF($E$632=""YES"",(J633*(J593+I593)/2),0)" +"J808" +"A645" +"J736" +"J425" +"J751" +"B481&"" (Interest Calc on Avg Balance)""" +"IF(I605=""YES"",IF($I$606=""YES"",-I608+((I627-I607)*(I451+I455)/2*C472),0),I627*(I451+I455)/2*C472)" +"IF(J605=""YES"",IF($I$606=""YES"",-J608+((J627-J607)*((J451+J455)/2)),0),J627*((J451+J455)/2))" +"B482&"" (Interest Calc on Avg. Balance)""" +"IF(I613=""YES"",IF($I$614=""YES"",-I616+((I628-I615)*(I458+I461)/2)*C472,0),I628*(I458+I461)/2*C472)" +"IF(J613=""YES"",IF($I$614=""YES"",-J616+((J628-J615)*(J458+J461)/2),0),J628*(J458+J461)/2)" +"+((I444+I447)/2)*I626*C472" +"+((J444+J447)/2)*J626" +"SUM(E336:E337)" +"E328+E333-E339" +"E654" +"-I316*I669" +"E341+E343" +"I341+I343+I344" +"E666" +"I710" +"E348*(1-E350)" +"E624" +"I736" +"H$638" +"I323+I324+I325" +"I715" +"(+I608*-1)+(I616*-1)" +"I653" +"H774-G369" +"I774" +"B493" +"H493" +"H577" +"I577-H577" +"A595" +"+H595-G595" +"B481" +"I603" +"I611" +"H492+H491" +"+I353+I618" +"SUM(H369:H375)" +"H366-H376" +"B481" +"H481" +"-I604" +"-I612" +"-I445-I446" +"-H378-H384-H386" +"H395" +"I569-H569" +"-I387" +"""Excess Cash Flow Recaptured on ""&B481" +"IF(I393>0,-MIN((+I393)*I609,I451-I452-I453),0)" +"H569" +"I391+I392+I393+I394" +"A515" +"N515" +"I395" +"I571" +"SUM(E399:E402)" +"H405+I777-I641" +"H406-I640" +"A524" +"N524" +"H409-I651+I489" +"I652-I323" +"I410+J652-J323" +"H413+I776-H490" +"I413+J776" +"H414+I372" +"E403+E407+E411+E413+E414" +"I574" +"+J453+J460+J446" +"+I447-J446" +"A537" +"E418+E419+E421+E420+E422" +"+K539" +"I461+I455-J453-J460" +"N540" +"I363+H426" +"E425+E426+E427" +"E428+E423" +"H383" +"H433-I619" +"H434-I618" +"H435+H436+I348" +"-I353" +"E430+E437" +"E415-E438" +"H447" +"IF(I378+I384+(I391+I392-I569)<=0,I378+I384+(I391+I392-I569),0)" +"IF(I378+I384>0,MIN(I378+I384,I444),0)" +"H444-H445-H446" +"I626" +"B481&"":""" +"-H481+H608-K536" +"I608+I604" +"H603" +"-H394" +"H451-H453-H452-H454" +"B482&"":""" +"-H482+H616" +"I616+I612" +"H611" +"I628" +"+Summary!E22" +"1-C472" +"C469*12" +"IF(12-MONTH(Summary!E22)+MONTH(E475)>=12,(12-MONTH(Summary!E22)+MONTH(E475))-12,12-MONTH(Summary!E22)+MONTH(E475))/12" +"TEXT(I638,""0"")&"".""" +"DATE(YEAR(Summary!$E$22),12,31)" +"Summary!E98" +"E481" +"-I604" +"-I612" +"+K546" +"-I619" +"A521" +"I777-H488" +"J777" +"(I774-I777-I776)-H489" +"J774-J490" +"I776-H490" +"J776" +"-I618" +"I503+I504" +"+I370" +"E485-SUM(E488:E493)" +"SUM(E488:E495)" +"E496-E485" +"Summary!E91" +"Summary!E114" +"E509-I503" +""" ""&B481" +"Summary!E113" +"450+(E481+Summary!$E$103+Summary!$E$104)*0.0025+0.004*(15000)+0.0025*(E481+Summary!$E$103+Summary!$E$104-15000)" +"Summary!$E$114" +"$I$504/15" +"C507*SUM(H482:S482)" +"E638" +"E514+1" +"F514+365" +"C467" +"I514" +"H569" +"H484" +"""at ""&TEXT(N514,""mm/dd/yy"")&"":*""" +"H571" +"N515" +"I517+K517-L517" +"H488" +"G522" +"E509" +"H10" +"Summary!E97" +"E519+E521+E522+E526+E528+E529" +"H574" +"IF($P$552=0,0,P536/$P$552)" +"N536" +"IF($R$552=0,0,R536/$R$552)" +"+B481&"" Debt""" +"Summary!E98" +"6797+590" +"+SUM(E539:E541)" +"N537+N542" +"B483" +"K530-K544" +"H492" +"H491-L547-L546" +"K551+K544" +"E530-E552" +"A569&"" (Days)""" +"A571&"" (Days)""" +"A572&"" (x)""" +"A573&"" ($)""" +"E515" +"IF(I316=0,0,H559/365*(I$316))" +"IF(I316=0,0,I559/365*(I$316))" +"A400" +"E516" +"IF(I316=0,0,H560/365*(I$316))" +"883" +"IF(J316=0,0,J560/365*(J$316))" +"K517" +"163" +"A418" +"E533" +"+H571-1011" +"834" +"IF(J317=0,0,J563/365*(J$316))" +"K534" +"E577" +"E569+E571+E572+E573-E574-E575-E576" +"E577-D577" +"+I577-H577" +"I587-H587" +"+J$453+J$460+J$339" +"""DS Reserve Account (""&Summary!$E$118*100&""% of Scheduled DS)""" +"IF(I425>0,I584*Summary!$E$118,0)" +"IF(Summary!$O$109=0,0,SUMIF($J$598:$AF$598,J598,#REF!))" +"IF(Summary!$O$109=0,Summary!$E$44*0.25,SUMIF($J$598:$AF$598,L598,#REF!))" +"IF(Summary!$O$109=0,Summary!$E$50*0.125,SUMIF($J$598:$AF$598,O598,#REF!))" +"IF(Summary!$O$109=0,Summary!$E$50*0.625,SUMIF($J$598:$AF$598,P598,#REF!))" +"IF(Summary!$O$109=0,Summary!$E$56*0.25,SUMIF($J$598:$AF$598,T598,#REF!))" +"IF(Summary!$O$109=0,Summary!$E$62*0.125,SUMIF($J$598:$AF$598,W598,#REF!))" +"IF(Summary!$O$109=0,Summary!$E$62*0.625,SUMIF($J$598:$AF$598,X598,#REF!))" +"+H593" +"+I593+I593+J588" +"IF(Summary!$O$109=0,+J593,+J593+K588)" +"-CCFMODEL!J590" +"IF(Summary!O109=1,0,K585-J585)" +"L585-K585" +"IF(Summary!$O$109=0,L587-K587,-SUM($J$598:$AF$598,L598))" +"K589-J589" +"IF(OR(H602>0,H600=0),0,IF(AND(YEAR(I598)=YEAR(Summary!$O$111),Summary!$O$109=1),1-SUM(CCFMODEL!$I599:I599),I599))" +"IF(J602>0,J602/$H$455,IF(AND(YEAR(J598)=YEAR(Summary!$O$111),Summary!$O$109=1),1-SUM(CCFMODEL!$I599:I599),MIN(J599,1-SUM($I600:I600))))" +"IF(I602>0,0,I597)" +"IF(Summary!$J$75=""YES"",0,IF(J602>0,0,J597))" +"IF(AND(YEAR(J598)=YEAR(Summary!$O$111),Summary!$O$109=1),(1-SUM(CCFMODEL!$I599:I599))*$H$455,0)" +"IF(AND(YEAR(K598)=YEAR(Summary!$O$111),Summary!$O$109=1),MIN(Summary!$J$77,(1-SUM(CCFMODEL!$I599:J599))*$H$455),0)" +"B481" +"+I601+I602" +"Summary!O103" +"Summary!O105" +"IF(I605=""YES"",((1+I607/2)^2-1)*I451*-1,0)*C472" +"IF(J605=""YES"",((1+J607/2)^2-1)*J451*-1,0)" +"IF(Summary!$J$75=""Yes"",1,0)" +"I751" +"B482" +"IF(I613=""YES"",((1+I615/2)^2-1)*(I458+I461)/2*-1,0)*C472" +"IF(J613=""YES"",((1+J615/2)^2-1)*(J458+J461)/2*-1,0)" +"B483" +"YEAR(J621)" +"B481" +"Summary!$E$107" +"IF(Summary!$E$102=1,Summary!$E$107,HLOOKUP(K620,#REF!,#REF!))" +"IF(Summary!$E$102=1,Summary!$E$108,HLOOKUP(L620,#REF!,#REF!))" +"IF(Summary!$E$102=1,Summary!$E$109,HLOOKUP(O620,#REF!,#REF!))" +"IF(Summary!$E$102=1,Summary!$E$110,HLOOKUP(R620,#REF!,#REF!))" +"IF(Summary!$E$102=1,Summary!$E$111,HLOOKUP(V620,#REF!,#REF!))" +"Summary!E75" +"+Summary!$E$76" +"Summary!E76" +"TEXT(C470,""0"")&"" M""" +"TEXT(C473,""0"")&"" M""" +"E475" +"DATE(YEAR(F638)-1,12,31)" +"C467" +"E475" +"DATE(YEAR(I638)+1,12,31)" +"I509" +"E780" +"Summary!$J$74" +"IF(AND(YEAR(J598)=YEAR(Summary!$O$111),Summary!$O$109=1),+Summary!$J$77,0)" +"I649" +"IF(J649=0,0,J649)" +"IF(J649=0,0,J649-D46)" +"I649-I653" +"I649-I657" +"Summary!E32" +"H345" +"H778+H655" +"-H343" +"-(H779+H659)" +"H658" +"G659" +"H687" +"IF(H682-H683<0,0,H682-H683)" +"IF(H680<=0,H680,0)" +"IF(H680>0,IF(H684<=H680,H684,H680),0)" +"IF(H684-H685-H686<0,0,H684-H685-H686)" +"IF(H680<=0,0,H680-H686)" +"I668" +"H689*H668" +"I667" +"(H689-H691)*H667" +"H345" +"G675" +"I668" +"H706*H668" +"I667" +"(H706-H708)*H667" +"+H693" +"H714-H713" +"+Summary!E22" +"-H483" +"I$348" +"I$324+I$325+I$323" +"+I$363" +"I$579-(I569-H569)" +"+I722+I724+I725-I726" +"-I$369" +"-I$373-I$374+I$394" +"+I$381+I$382" +"+A370" +"-I370" +"-I$372" +"+H720" +"IF(I728+SUM(I730:I735)<0,0,I728+SUM(I730:I735))" +"+SUM(I741:S741)" +"-I$386-I$383+I$375+I$392+I$393-I736+I394" +"+I824-I383-I736+I394" +"+I718" +"+""(Federal Taxes @ "" & TEXT(I667,""0.00%"")&"")""" +"+I$345+I$326" +"I339" +"+Summary!M115" +"I373" +"IF(ISERROR((I748+I749)/(I749+I750)),""NA"",(I748+I749)/(I749+I750))" +"XIRR($H736:I736,$H718:I718,0.15)" +"+$N$51-SUM($I$100:$AC$100)" +"+E753-(MAX((E753-E754)*0.35,0))" +"J451" +"+AC$577" +"+AC$414" +"-J373" +"-AC$421-AC$422-AC$425" +"(J746-TDATE)/365.25" +"+SUM(E755:E758)" +"IF(ISERROR(SUMPRODUCT(J757:Y757,J759:Y759)/SUM(J757:Y757)),""NA"",SUMPRODUCT(J757:Y757,J759:Y759)/SUM(J757:Y757))" +"""VALUATION as of ""&TEXT(H718,""m/d/y"")" +"XNPV(E750,$H$736:$AF$736,H$718:$AF718)" +"+E760/(1+E750)^((AC718-TDATE)/365)" +"Q$898" +"+AF752" +"Summary!M115" +"XNPV(B767,$H$736:$AF$736,H$718:$AF718)" +"+CCFMODEL!B296" +"+C472" +"IF(F313=""Millions"",1000000,IF(F313=""Thousands"",1000,1))" +"I361" +"A362" +"I362" +"-I654" +"A571" +"-I571+H571" +"I574-H574" +"A794" +"SUM(I795:I807)" +"A365" +"I365" +"A369" +"-I369" +"A372" +"-I372" +"-I370" +"A811" +"-SUM(I373:I374)" +"SUM(I381:I383)" +"I822+I816+I808" +"+J321+J331+J730-J726" +"(5/12)*AG826" +"IF(I831>0,B832*(I415-I407-I430),0)" +"IF(AND(I831=0,J831>0),(1-$B$832)*(J415-J407-J430),0)" +"H736" +"IF(AND(I831=0,J831=1),J832,IF(J830=1,0.5*(J736+J833),(IF($J$829=1,(J$736+J833),IF(J831=1,J832,(J736+J833))))))" +"IF(AND(AF831=0,AG831=1),AG832,IF(AG830=1,AG203-AG245,(IF($J$829=1,(AG$736+AG833),IF(AG831=1,AG832,(AG826))))))" +"CapPrice" +"IF(ValDate>H828,0,(1/((1+CapPrice)^((H828-ValDate)/365.25))))" +"+H836" +"CHOOSE(J829+1,J834,J836)*J839" +"AG834*AG839" +"SUM(I840:AH840)" +"IF(Summary!O109=1,J849,J850)" +"SUMPRODUCT($DS$17:$DS$292,$BL$17:$BL$292)+SUMPRODUCT($DT$17:$DT$292,$BM$17:$BM$292)+SUMPRODUCT($DU$17:$DU$292,$BN$17:$BN$292)" +"SUMPRODUCT($DV$17:$DV$292,$BO$17:$BO$292)" +"SUMPRODUCT($EB$17:$EB$292,$BW$17:$BW$292)" +"EP8/EX8" +"SUM($EV$17:$EV$292)" +"EP8/EX9" +"+HR17-IC17" +"EP8-EP9" +"EP8/EX10" +"SUM(EW17:EW292)*1000" +"IF($C10Summary!$N$78),GB10,IF(Summary!$O$74=1,VLOOKUP(C10,GasTable,17)+Summary!$O$78,VLOOKUP(C10,GasTable,22)))" +"IF(BasisNumber=1,""Prices"",""Basis-Adjusted Prices"")" +"+""Nevada Power Market Price Curve ""&IF(Summary!#REF!=1,""Mid"",""Offer"")" +"GD16" +"Holiday(YEAR(H7),MONTH(H7))" +"SUM(FH17:FH292)" +"+Summary!N10" +"+Summary!N11" +"+Summary!N12" +"+D17&""Q""&ROUNDUP(E17/3,0)" +"YEAR(C17)" +"EOMONTH(H7,0)+1" +"+YEAR(C17)" +"MONTH(C17)" +"IF(G17="""","""",Holiday(D17,E17))" +"(1+I17/2)^(-2*(DATE(D18,E18,20)-$H$7)/365.25)" +"IF(Summary!#REF!=1,+Summary!#REF!,I17+Summary!#REF!/10000)" +"(1+K17/2)^(-2*(DATE(D18,E18,20)-$H$7)/365.25)" +"BB17-SUM(AY17:BA17)" +"IF(AND($E17=MONTH(Summary!$E$24),$D17=YEAR(Summary!$E$24)),Summary!$E$25,1)*IF(G17="""",0,INT((H17-MOD(H17,7)-G17)/7)+1-IF(BA17,IF(WEEKDAY(F17)=7,1,0),0))" +"IF(AND($E17=MONTH(Summary!$E$24),$D17=YEAR(Summary!$E$24)),Summary!$E$25,1)*IF(G17="""",0,INT((H17-MOD(H17-1,7)-G17)/7)+1-IF(BA17,IF(WEEKDAY(F17)=1,1,0),0))" +"IF(AND($E17=MONTH(Summary!$E$24),$D17=YEAR(Summary!$E$24)),Summary!$E$25,1)*IF(G17="""",0,H17-G17+1)" +"Summary!$E$19" +"SUM(BD17:BF17)" +"SUM(BD17:BG17)" +"SUM(BL17:BN17)" +"SUM(BL17:BO17)" +"DS17*BD17" +"DS17*BD17+DT17*BE17+DU17*BF17+DV17*BG17" +"IF(C17>=Summary!$E$26,MAX(0,SUM(EH17:EK17)),0)" +"IF(C17>=Summary!$E$26,DX17*BL17,0)" +"IF(C17>=Summary!$E$26,DY17*BM17,0)" +"IF(C17>=Summary!$E$26,DZ17*BN17,0)" +"IF(C17>=Summary!$E$26,EA17*BO17,0)" +"IF(C17>=Summary!$E$26,DX17*BL17+DY17*BM17+DZ17*BN17+EA17*BO17,0)" +"IF(C17>=Summary!$E$26,MAX(0,SUM(ER17:EU17)),0)" +"(EQ17-EV17)+IF(EZ17=""Yes"",(EG17-EL17),0)" +"IF(EX17,EX17/EQ17,"""")" +"Summary!O14" +"IF(EZ17=""No"",IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),$FA17*12*AX17*(1-$BC17),$FA17*10*AX17*(1-$BC17)),0)" +"IF(EZ17=""No"",IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),0,$FA17*3*AX17*(1-$BC17)),0)" +"IF(EZ17=""No"",IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),$FA17*12*AY17*(1-$BC17),$FA17*10*AY17*(1-$BC17)),0)" +"IF(EZ17=""No"",IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),0,$FA17*3*AY17*(1-$BC17)),0)" +"IF(EZ17=""No"",IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),$FA17*12*(AZ17+BA17)*(1-$BC17),$FA17*10*(AZ17+BA17)*(1-$BC17)),0)" +"IF(EZ17=""No"",IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),0,$FA17*3*(AZ17+BA17)*(1-$BC17)),0)" +"IF(EZ17=""No"",IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),Summary!$O$15*12*(AX17+AY17+AZ17+BA17)*(1-$BC17),Summary!$O$15*13*(AX17+AY17+AZ17+BA17)*(1-$BC17)+IF(Summary!$O$16=""Yes"",(CALC!FA17+Summary!$O$15)*6*(AX17+AY17+AZ17+BA17)*(1-$BC17),0)),0)" +"IF(MONTH(C17)=5,FI16*(IF(Summary!$E$70=""no"",(1+(Summary!$E$71*0.8)),1+HLOOKUP(YEAR(C17)-1,CCFMODEL!$I$127:$AF$128,2)*0.8)),+FI16)" +"IF(MONTH(C17)=5,FJ16*(IF(Summary!$E$70=""no"",(1+(Summary!$E$71*0.8)),1+HLOOKUP(YEAR(CALC!C17)-1,CCFMODEL!$I$127:$AF$128,2)*0.8)),FJ16)" +"SUM(FB17:FG17)*FI17+FH17*FJ17" +"IF(MONTH(C17)=5,FL16*(IF(Summary!$E$70=""no"",(1+(Summary!$E$71*0.8)),1+HLOOKUP(YEAR(CALC!C17)-1,CCFMODEL!$I$127:$AF$128,2)*0.8)),+FL16)" +"IF(MONTH(C17)=5,FM16*(IF(Summary!$E$70=""no"",(1+(Summary!$E$71*0.8)),1+HLOOKUP(YEAR(CALC!C17)-1,CCFMODEL!$I$127:$AF$128,2)*0.8)),+FM16)" +"IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),SUM(FB17:FG17)/(1-BC17)*FL17,SUM(FB17:FG17)/(1-BC17)*FM17)" +"FK17+FN17" +"FB17" +"IF(ER17>0,MIN(FB17-FP17,BL17),0)" +"IF(ES17>0,MIN(FD17-FR17,BM17),0)" +"IF(ET17>0,MIN(FF17-FT17,BN17),0)" +"IF(EU17>0,MIN(FH17-FV17,BO17),0)" +"(SUM(FP17:FV17)+SUM(GU17:HB17)/(1-Summary!$O$25))*CY17/1000" +"IF($C17GC17,1,0)" +"ABS(MIN(0,GC17-$GA17))" +"GF17*(IF(Summary!$O$74=1,VLOOKUP($C17,GasTable,16)+Summary!$O$92+Summary!$O$93,VLOOKUP($C17,GasTable,19)+Summary!$O$92+Summary!$O$93))" +"+GB17*GC17+GE17+GG17+GH17-GI17" +"SUM(FP17:FV17,GU17:GX17,GY17:HB17)" +"IF(GK17>GC17/(CY17/1000),GC17/(CY17/1000),+GK17)*GL17" +"IF(SUM(GU17:HB17)=0,0,IF(Summary!$O$16=""Yes"",SUM(GX17:HB17),IF(Summary!$O$17=""Yes"",SUM(GY17:HB17),SUM(GU17:HB17))))" +"GN17*GO17" +"MAX(FB17-FP17-FW17,0)" +"MAX(FD17-FR17-FX17,0)" +"MAX(FF17-FT17-FY17,0)" +"MAX(FH17-FV17-FZ17,0)" +"SUM(HJ17:HM17)" +"IF(ISERROR(+HP17/HN17),0,+HP17/HN17)" +"(HJ17*CE17+HK17*CF17+HL17*CG17+HM17*CH17)" +"SUMIF($D$17:$D$292,HQ17,$FB$17:$FB$292)+SUMIF($D$17:$D$292,HQ17,$FC$17:$FC$292)+SUMIF($D$17:$D$292,HQ17,$FD$17:$FD$292)+SUMIF($D$17:$D$292,HQ17,$FE$17:$FE$292)+SUMIF($D$17:$D$292,HQ17,$FF$17:$FF$292)+SUMIF($D$17:$D$292,HQ17,$FG$17:$FG$292)+SUMIF($D$17:$D$292,HQ17,$FH$17:$FH$292)" +"IF(HT17=0,0,HT17/HR17)" +"SUMIF($D$17:$D$292,HQ17,$FO$17:$FO$292)" +"SUMIF($D$17:$D$292,HQ17,$HE$17:$HE$292)" +"+IF(HU17>0,HW17/HU17,0)" +"SUMIF($D$17:$D$292,HQ17,$HI$17:$HI$292)" +"HT17+HW17+HX17" +"SUMIF($D$17:$D$292,HQ17,$GA$17:$GA$292)" +"-SUMIF($D$17:$D$292,HQ17,$GJ$17:$GJ$292)" +"SUMIF($D$17:$D$292,HQ17,$GK$17:$GK$292)" +"-SUMIF($D$17:$D$292,HQ17,$GM$17:$GM$292)" +"SUMIF($D$17:$D$292,HQ17,$GN$17:$GN$292)" +"-SUMIF($D$17:$D$292,HQ17,$GP$17:$GP$292)" +"SUMIF($D$17:$D$292,HQ17,$HN$17:$HN$292)" +"-SUMIF($D$17:$D$292,HQ17,$HP$17:$HP$292)" +"HY17+IB17+IE17+IH17" +"EOMONTH(C17,0)+1" +"I17" +"M29" +"M29" +"SUM(HR17:HR40)" +"+IO45-IO44" +"IF(C141GC141,1,0),0)" +"SUMIF($A$17:$A$292,HQ251,$GF$17:$GF$292)" +"IF(HT251=0,IF(OR(SUMIF(CURVES!$AU$6:$AU$283,$HQ251,CURVES!$BQ$6:$BQ$283)=0,COUNTIF(CURVES!$AU$6:$AU$283,$HQ251)=0),0,SUMIF(CURVES!$AU$6:$AU$283,$HQ251,CURVES!$BQ$6:$BQ$283)/COUNTIF(CURVES!$AU$6:$AU$283,$HQ251)),HT251/HR251)" +"SUMIF($A$17:$A$292,HQ251,$GG$17:$GG$292)" +"SUMIF($A$17:$A$292,HQ251,$GC$17:$GC$292)" +"IF(HW251=0,0,HW251/Summary!$O$79/HU251)" +"SUMIF($A$17:$A$292,HQ251,$GH$17:$GH$292)" +"IF(OR(SUMIF(CURVES!$AU$6:$AU$283,$HQ251,CURVES!$BQ$6:$BQ$283)=0,COUNTIF(CURVES!$AU$6:$AU$283,$HQ251)=0),0,SUMIF(CURVES!$AU$6:$AU$283,$HQ251,CURVES!$BQ$6:$BQ$283)/COUNTIF(CURVES!$AU$6:$AU$283,$HQ251))" +"IF(OR(SUMIF(CURVES!$AU$6:$AU$283,$HQ251,CURVES!$BR$6:$BR$283)=0,COUNTIF(CURVES!$AU$6:$AU$283,$HQ251)=0),0,SUMIF(CURVES!$AU$6:$AU$283,$HQ251,CURVES!$BR$6:$BR$283)/COUNTIF(CURVES!$AU$6:$AU$283,$HQ251))" +"IF($C294>=Summary!$E$26,MAX(0,BY294-(CZ294+DH294)),0)" +"IF($C294>=Summary!$E$26,(DS294*BD294+DT294*BE294+DU294*BF294+DV294*BG294)/SUM(BD294:BG294),0)" +"IF($C294>=Summary!$E$26,MAX(0,CE294-(CZ294+DH294)),0)" +"IF(C294>=Summary!$E$26,(DX294*BL294+DY294*BM294+DZ294*BN294+EA294*BO294)/SUM(BL294:BO294),0)" +"MAX(O10:O29)" +"AV6&""Q""&ROUNDUP(MONTH(AW6)/3,0)" +"YEAR(GasFirstMonth)" +"+AY6+BK6" +"AY6" +"VLOOKUP($AW6,$BU$8:$BZ$291,5,FALSE)" +"VLOOKUP($AW6,$BU$8:$BZ$291,6,FALSE)" +"YEAR(AW7)" +"EOMONTH(AW6,0)+1" +"+Summary!O82" +"SUM(AS7:AS8)" +"EDATE(BU8,1)" +"AY18" +"AY18" +"+AY18" +"+BM18/BM6-1" +"+AY96/AY84-1" +"BM130" +"E5*IF(Summary!$E$70=""no"",(1+Summary!$E$71),1+HLOOKUP('O&M'!F$1,CCFMODEL!$I$127:$AF$128,2))" +"SUM(E5:E8)" +"E23*(1+Summary!$E$71)" +"SUM(E12:E24)" +"SUM(E28:E33)" +"IF(E1>2011,+Summary!$O$92+Summary!$O$93,Summary!$O$92)*Summary!$O$75*(DATE(E$1,12,31)-DATE(E$1,1,1)+1)/1000*HLOOKUP('O&M'!E$1,CCFMODEL!$I$127:$AF$131,5)" +"+Summary!$O$88*Summary!$O$75*(DATE(E$1,12,31)-DATE(E$1,1,1)+1)/1000" +"(Summary!$O$88*0.75+Summary!$O$89*0.25)*Summary!$O$75*(DATE(F$1,12,31)-DATE(F$1,1,1)+1)/1000" +"IF(G1=2011,252,IF(Summary!$N$84>DATE(G$1,1,1),+Summary!$O$89*Summary!$O$75*(DATE(G$1,12,31)-DATE(G$1,1,1)+1)/1000,0))" +"SUM(E37:E39)" +"SUM(E49:E55)" +"(E9+E25+E34+E46+E56+E40)" +"CCFMODEL!J225" +"CCFMODEL!J231" +"E60+E66+E95" +"TODAY()" +"Summary!#REF!+Summary!#REF!" +"SUM(M10:M12)" +"SUM(M14:R14)" +"S14" +"XIRR(M14:S14,M8:S8)" +"XIRR(R15:S15,R8:S8)" +"CURVES!$E$3" +"E9" +"E17*(1-E18)*(1-E19)" +"IF(O21=""no"",0,E9-O14-O15)" +"SUM(J11:J23)" +"CURVES!E3" +"O32/O34" +"CALC!EP9/1000" +"O33/O34" +"1-((1-E32)*(1-E33))" +"SUM(N32:N33)" +"J49" +"J49" +"69265/1000" +"80500-E95-E96-SUM(J27:J39)" +"D42" +"1183.38*((CCFMODEL!M125))" +"SUM(J27:J46)" +"J49/E9" +"J8+J24+J47" +"3640.55*((CCFMODEL!Q125))" +"IF($Z$56=1,150000,0)" +"1312.04*(CCFMODEL!U125)" +"4028*(CCFMODEL!Y125)" +"O64/$E$9" +"'O&M'!E9" +"'O&M'!E25" +"'O&M'!E34" +"'O&M'!E46" +"'O&M'!E56" +"'O&M'!E40" +"SUM(O64:O70)" +"N78" +"N78" +"1-D90" +"+J49-E90" +"CCFMODEL!E506" +"CCFMODEL!H577" +"CCFMODEL!J588" +"SUM(E94:E97)" +"'O&M'!E95" +"MIN(CCFMODEL!$I$751:$Z$751)" +"MAX(CCFMODEL!$I$751:$Z$751)" +"""(over ""&E112&"" years)""" +"IF(ISERROR(AVERAGE(CCFMODEL!$I$751:$Z$751)),""NA"",AVERAGE(CCFMODEL!$I$751:$Z$751))" +"CCFMODEL!J760" +"$E$101+(D107/10000)" +"IF(AND(YEAR(O110)=2000,MONTH(O110)=1),+O110,EOMONTH(O110,0))" +"1.5%" +"-CCFMODEL!H736" +"3500+300" +"CCFMODEL!$C$3" +"XNPV(O1,Q12:Q20,A12:A20)" +"YEAR(A5)" +"CALC!HH17" +"IF(Summary!$O$109=0,CALC!HE17,0)" +"SUM(CALC!GU17:HB17)*CALC!CY17/1000" +"Summary!$J$54" +"VLOOKUP(A5,CURVES!AW6:$BS$283,16)" +"Summary!$J$60" +"Summary!$J$55" +"I5*SUM(F5:H5)" +"Summary!$J$56" +"Summary!$O$23" +"Summary!$J$57" +"IF(C5>0,C5-J5,0)" +"IF(N5>0,IF(N5-SUM(K5:M5)>0,N5-SUM(K5:M5),0),0)" +"O5*D5" +"IF(A5<=Summary!$J$61,0.5*(P5),$Q$2*(P5))" +"Summary!$J$58" +"J5+(K5+L5+R5)" +"IF(D5*(C5-S5)-Q5>0,D5*(C5-S5)-Q5,0)" +"Summary!$J$59" +"IF(A5<=Summary!$J$61,(0.2*T5)+(R5*D5),(U5*T5)+(R5*D5))" +"C5*D5" +"SUMIF($B$5:$B$281,Y6,$Q$5:$Q$281)" +"SUMIF($B$5:$B$281,Y6,$V$5:$V$281)" +"AA6+Z6" +"+CELL(""filename"",E3)" +"""Year ""&ROUND(((N3)-YEAR($I$3)),0)" +"+NOW()" +"SUM(E440:AF440)" +"+E638" +"+I314" +"+YEAR(J314)" +"+CCFMODEL!A312" +"+CCFMODEL!C313 &"" ""&TEXT(NOW(),""mm/dd/yy"")" +"+CELL(""filename"",C5)" +"+I$3" +"SUM(I10:AC10)" +"Summary!J49" +"IF(Summary!$O$109=0,B11,#REF!)" +"Summary!D44" +"PV_RACCapPrice" +"Summary!D50" +"Summary!D56" +"Summary!D62" +"SUM(D10:D19)" +"SUM(D23:D24)" +"+D27+D25+D20" +"+C10" +"SUM(H10:AF10)" +"Summary!D42" +"Summary!D39" +"Summary!D40" +"Summary!D41" +"+C41" +"+D41" +"Summary!E42" +"Summary!E39" +"Summary!E40" +"Summary!E41" +"SUM(F11:AF11)" +"IF(Summary!$O$109=0,Summary!D48,#REF!)" +"Summary!D45" +"Summary!D46" +"Summary!D47" +"Summary!E48" +"Summary!E45" +"Summary!E46" +"Summary!E47" +"SUM(I12:AF12)" +"IF(Summary!$O$109=0,Summary!D44,#REF!)" +"Summary!D52" +"Summary!D53" +"Summary!E54" +"Summary!E57" +"Summary!E52" +"Summary!E53" +"IF(Summary!$O$109=0,Summary!D60,#REF!)" +"Summary!D57" +"Summary!D58" +"Summary!D59" +"Summary!E60" +"Summary!E57" +"Summary!E58" +"Summary!E59" +"IF(Summary!$O$109=0,Summary!D66,#REF!)" +"Summary!D63" +"Summary!D64" +"Summary!D65" +"Summary!E66" +"Summary!E63" +"Summary!E64" +"Summary!E65" +"IF(Summary!$O$109=1,CCFMODEL!G651-(CCFMODEL!G651/(D41*12))*(((C46-C41)/365.25)*12),0)" +"IF(Summary!$O$109=1,Summary!$J$77-(Summary!$J$77/(G41*12))*(((F46-F41)/365.25)*12),0)" +"+Summary!O110" +"G41-(+F46-F41)/365.25" +"C15" +"SUM(I15:AF15)" +"IF(Summary!$O$109=0,J46,#REF!)" +"SUM(I23:Y23)" +"F41" +"+D55+D54" +"+N56+N51-D51-D56" +"+C41" +"IF(D41=0,0,IF($H41=""SL"",SLN($D41,$E41,$G41)*IF(YEAR($F41)<(J$3-1),IF(YEAR($F41)+$G41=J$3-1,(MONTH($F41)-1)/12,IF(YEAR($F41)+$G41J$3-1,0,(12-MONTH($F41)+1)/12)),IF(YEAR($F41)>J$3-1,0,VDB($D41,$E41,$G41,IF(YEAR($F41)=J$3-1,0,MIN($G41,(DATE(J$3-1,1,1)-$F41)/365)),MIN($G41,(DATE(J$3-1,12,31)-$F41)/365),$I41))))" +"IF($D41=0,0,IF($H41=""SL"",SLN($D41,$E41,$G41)*IF(YEAR($F41)J$3,0,(12-MONTH($F41)+1)/12)),IF(YEAR($F41)>J$3,0,VDB($D41,$E41,$G41,IF(YEAR($F41)=J$3,0,MIN($G41,(DATE(J$3,1,1)-$F41)/365)),MIN($G41,(DATE(J$3,12,31)-$F41)/365),$I41))))" +"IF(Summary!O109=1,-1,1)*IF(D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)<(J$3-1),IF(YEAR($F46)+$G46=J$3-1,(MONTH($F46)-1)/12,IF(YEAR($F46)+$G46J$3-1,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>J$3-1,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=J$3-1,0,MIN($G46,(DATE(J$3-1,1,1)-$F46)/365)),MIN($G46,(DATE(J$3-1,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)J$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>J$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=J$3,0,MIN($G46,(DATE(J$3,1,1)-$F46)/365)),MIN($G46,(DATE(J$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)K$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>K$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=K$3,0,MIN($G46,(DATE(K$3,1,1)-$F46)/365)),MIN($G46,(DATE(K$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)L$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>L$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=L$3,0,MIN($G46,(DATE(L$3,1,1)-$F46)/365)),MIN($G46,(DATE(L$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)M$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>M$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=M$3,0,MIN($G46,(DATE(M$3,1,1)-$F46)/365)),MIN($G46,(DATE(M$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)N$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>N$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=N$3,0,MIN($G46,(DATE(N$3,1,1)-$F46)/365)),MIN($G46,(DATE(N$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)O$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>O$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=O$3,0,MIN($G46,(DATE(O$3,1,1)-$F46)/365)),MIN($G46,(DATE(O$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)P$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>P$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=P$3,0,MIN($G46,(DATE(P$3,1,1)-$F46)/365)),MIN($G46,(DATE(P$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)Q$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>Q$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=Q$3,0,MIN($G46,(DATE(Q$3,1,1)-$F46)/365)),MIN($G46,(DATE(Q$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)R$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>R$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=R$3,0,MIN($G46,(DATE(R$3,1,1)-$F46)/365)),MIN($G46,(DATE(R$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)S$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>S$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=S$3,0,MIN($G46,(DATE(S$3,1,1)-$F46)/365)),MIN($G46,(DATE(S$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)T$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>T$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=T$3,0,MIN($G46,(DATE(T$3,1,1)-$F46)/365)),MIN($G46,(DATE(T$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)U$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>U$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=U$3,0,MIN($G46,(DATE(U$3,1,1)-$F46)/365)),MIN($G46,(DATE(U$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)V$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>V$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=V$3,0,MIN($G46,(DATE(V$3,1,1)-$F46)/365)),MIN($G46,(DATE(V$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)W$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>W$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=W$3,0,MIN($G46,(DATE(W$3,1,1)-$F46)/365)),MIN($G46,(DATE(W$3,12,31)-$F46)/365),$I46))))" +"-$D$46-SUM(I67:W67)" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)J$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>J$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=J$3,0,MIN($G54,(DATE(J$3,1,1)-$F54)/365)),MIN($G54,(DATE(J$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)K$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>K$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=K$3,0,MIN($G54,(DATE(K$3,1,1)-$F54)/365)),MIN($G54,(DATE(K$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)L$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>L$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=L$3,0,MIN($G54,(DATE(L$3,1,1)-$F54)/365)),MIN($G54,(DATE(L$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)M$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>M$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=M$3,0,MIN($G54,(DATE(M$3,1,1)-$F54)/365)),MIN($G54,(DATE(M$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)N$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>N$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=N$3,0,MIN($G54,(DATE(N$3,1,1)-$F54)/365)),MIN($G54,(DATE(N$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)O$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>O$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=O$3,0,MIN($G54,(DATE(O$3,1,1)-$F54)/365)),MIN($G54,(DATE(O$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)P$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>P$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=P$3,0,MIN($G54,(DATE(P$3,1,1)-$F54)/365)),MIN($G54,(DATE(P$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)Q$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>Q$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=Q$3,0,MIN($G54,(DATE(Q$3,1,1)-$F54)/365)),MIN($G54,(DATE(Q$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)R$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>R$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=R$3,0,MIN($G54,(DATE(R$3,1,1)-$F54)/365)),MIN($G54,(DATE(R$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)S$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>S$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=S$3,0,MIN($G54,(DATE(S$3,1,1)-$F54)/365)),MIN($G54,(DATE(S$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)T$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>T$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=T$3,0,MIN($G54,(DATE(T$3,1,1)-$F54)/365)),MIN($G54,(DATE(T$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)U$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>U$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=U$3,0,MIN($G54,(DATE(U$3,1,1)-$F54)/365)),MIN($G54,(DATE(U$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)V$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>V$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=V$3,0,MIN($G54,(DATE(V$3,1,1)-$F54)/365)),MIN($G54,(DATE(V$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)W$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>W$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=W$3,0,MIN($G54,(DATE(W$3,1,1)-$F54)/365)),MIN($G54,(DATE(W$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)X$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>X$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=X$3,0,MIN($G54,(DATE(X$3,1,1)-$F54)/365)),MIN($G54,(DATE(X$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)Y$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>Y$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=Y$3,0,MIN($G54,(DATE(Y$3,1,1)-$F54)/365)),MIN($G54,(DATE(Y$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)Z$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>Z$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=Z$3,0,MIN($G54,(DATE(Z$3,1,1)-$F54)/365)),MIN($G54,(DATE(Z$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)AA$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>AA$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=AA$3,0,MIN($G54,(DATE(AA$3,1,1)-$F54)/365)),MIN($G54,(DATE(AA$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)AB$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>AB$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=AB$3,0,MIN($G54,(DATE(AB$3,1,1)-$F54)/365)),MIN($G54,(DATE(AB$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)AC$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>AC$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=AC$3,0,MIN($G54,(DATE(AC$3,1,1)-$F54)/365)),MIN($G54,(DATE(AC$3,12,31)-$F54)/365),$I54))))" +"+I77+I72" +"SUM(J72:J76)" +"+SUM(I79:AF79)-D51-D56" +"+L41" +"IF($N41=0,0,IF($R41=""SL"",SLN($N41,$O41,$Q41)*IF(YEAR($P41)<(J$3-1),IF(YEAR($P41)+$Q41=J$3-1,(MONTH($P41)-1)/12,IF(YEAR($P41)+$Q41J$3-1,0,(12-MONTH($P41)+1)/12)),IF(YEAR($P41)>J$3-1,0,VDB($N41,$O41,$Q41,IF(YEAR($P41)=J$3-1,0,MIN($Q41,(DATE(J$3-1,1,1)-$P41)/365)),MIN($Q41,(DATE(J$3-1,12,31)-$P41)/365),$S41))))" +"IF($N42=0,0,IF($R42=""SL"",SLN($N42,$O42,$Q42)*IF(YEAR($P42)J$3,0,(12-MONTH($P42)+1)/12)),IF(YEAR($P42)>J$3,0,VDB($N42,$O42,$Q42,IF(YEAR($P42)=J$3,0,MIN($Q42,(DATE(J$3,1,1)-$P42)/365)),MIN($Q42,(DATE(J$3,12,31)-$P42)/365),$S42))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)<(J$3-1),IF(YEAR($P46)+$Q46=J$3-1,(MONTH($P46)-1)/12,IF(YEAR($P46)+$Q46J$3-1,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>J$3-1,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=J$3-1,0,MIN($Q46,(DATE(J$3-1,1,1)-$P46)/365)),MIN($Q46,(DATE(J$3-1,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)J$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>J$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=J$3,0,MIN($Q46,(DATE(J$3,1,1)-$P46)/365)),MIN($Q46,(DATE(J$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)K$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>K$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=K$3,0,MIN($Q46,(DATE(K$3,1,1)-$P46)/365)),MIN($Q46,(DATE(K$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)L$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>L$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=L$3,0,MIN($Q46,(DATE(L$3,1,1)-$P46)/365)),MIN($Q46,(DATE(L$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)M$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>M$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=M$3,0,MIN($Q46,(DATE(M$3,1,1)-$P46)/365)),MIN($Q46,(DATE(M$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)N$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>N$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=N$3,0,MIN($Q46,(DATE(N$3,1,1)-$P46)/365)),MIN($Q46,(DATE(N$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)O$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>O$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=O$3,0,MIN($Q46,(DATE(O$3,1,1)-$P46)/365)),MIN($Q46,(DATE(O$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)P$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>P$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=P$3,0,MIN($Q46,(DATE(P$3,1,1)-$P46)/365)),MIN($Q46,(DATE(P$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)Q$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>Q$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=Q$3,0,MIN($Q46,(DATE(Q$3,1,1)-$P46)/365)),MIN($Q46,(DATE(Q$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)R$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>R$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=R$3,0,MIN($Q46,(DATE(R$3,1,1)-$P46)/365)),MIN($Q46,(DATE(R$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)S$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>S$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=S$3,0,MIN($Q46,(DATE(S$3,1,1)-$P46)/365)),MIN($Q46,(DATE(S$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)T$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>T$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=T$3,0,MIN($Q46,(DATE(T$3,1,1)-$P46)/365)),MIN($Q46,(DATE(T$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)U$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>U$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=U$3,0,MIN($Q46,(DATE(U$3,1,1)-$P46)/365)),MIN($Q46,(DATE(U$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)V$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>V$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=V$3,0,MIN($Q46,(DATE(V$3,1,1)-$P46)/365)),MIN($Q46,(DATE(V$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)W$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>W$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=W$3,0,MIN($Q46,(DATE(W$3,1,1)-$P46)/365)),MIN($Q46,(DATE(W$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)X$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>X$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=X$3,0,MIN($Q46,(DATE(X$3,1,1)-$P46)/365)),MIN($Q46,(DATE(X$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)Y$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>Y$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=Y$3,0,MIN($Q46,(DATE(Y$3,1,1)-$P46)/365)),MIN($Q46,(DATE(Y$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)Z$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>Z$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=Z$3,0,MIN($Q46,(DATE(Z$3,1,1)-$P46)/365)),MIN($Q46,(DATE(Z$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)AA$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>AA$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=AA$3,0,MIN($Q46,(DATE(AA$3,1,1)-$P46)/365)),MIN($Q46,(DATE(AA$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)AB$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>AB$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=AB$3,0,MIN($Q46,(DATE(AB$3,1,1)-$P46)/365)),MIN($Q46,(DATE(AB$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)AC$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>AC$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=AC$3,0,MIN($Q46,(DATE(AC$3,1,1)-$P46)/365)),MIN($Q46,(DATE(AC$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)AD$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>AD$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=AD$3,0,MIN($Q46,(DATE(AD$3,1,1)-$P46)/365)),MIN($Q46,(DATE(AD$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)AE$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>AE$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=AE$3,0,MIN($Q46,(DATE(AE$3,1,1)-$P46)/365)),MIN($Q46,(DATE(AE$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)AF$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>AF$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=AF$3,0,MIN($Q46,(DATE(AF$3,1,1)-$P46)/365)),MIN($Q46,(DATE(AF$3,12,31)-$P46)/365),$S46))))" +"+I93+I98" +"+SUM(I100:AF100)-N51" +"+H20" +"+H25" +"+H27" +"+H29" +"+I72" +"+E112" +"+I77" +"+I93" +"+I98" +"(1+J129)*I125" +"YEAR(I126)" +"J126" +"Summary!E71" +"J128" +"IF(Summary!$E$70=""no"",Summary!$E$71,CCFMODEL!I128)" +"1+I129" +"+I130*(1+J129)" +"(1+(+I129*0.8))" +"+I131*(1+J129*0.8)" +"curr2&"" Exchange Rate""" +"""Exchange rate: ""&curr2&""/USD""" +"""Dollar Value of ""&curr2" +"IF(E138=0,0,1/E138)" +"curr2&"" Escalation Factors""" +"(1+(+I144/12))^(+stub)" +"""Currency (USD-1, ""&curr2&""-2)""" +"+$D$153*IF($D151=1,CHOOSE($D$152,1,I130),CHOOSE($D$152,1,I145))" +"+TRANSPOSE(CALC!HS17:HS40)" +"SUM(I153:I157)" +"IF($D151=1,I158,+I158*I$139)" +"+TRANSPOSE(CALC!HR17:HR40)/1000" +"+I159" +"I165*I164" +"+J165*J164" +"XNPV(0.1,I166:AF166,I638:AF638)" +"+$D$153*IF($D170=1,CHOOSE($D$152,1,I147),CHOOSE($D$152,1,I162))" +"TRANSPOSE(CALC!HV17:HV40)" +"+TRANSPOSE(CALC!HX17:HX40)/1000" +"+TRANSPOSE(CALC!HU17:HU40)/1000" +"(I183*I184)+I182" +"+I188+1" +"Summary!O44*stub/1000" +"Summary!$O$44*(1+Summary!$N$44)/1000" +"J197*(1+Summary!$N$44)" +"I200+I201+I198+I202" +"J209+J210" +"+I166+I185+I203+I205+I214" +"+TRANSPOSE(CALC!HZ17:HZ40)/1000" +"+"" Amount per ""&H221" +"+-TRANSPOSE(CALC!IA17:IA40)" +"(I222*I221)*CHOOSE($H223,1,I$139)*IF($H223=1,CHOOSE($H224,1,I$130),CHOOSE($H224,1,I$145))" +"+TRANSPOSE(CALC!IC17:IC40)/1000" +"+-TRANSPOSE(CALC!ID17:ID40)" +"+TRANSPOSE(CALC!II17:II40)/1000" +"+-TRANSPOSE(CALC!IJ17:IJ40)" +"-TRANSPOSE(CALC!IH17:IH40)/1000" +"SUMIF(SharingAgrmt!$Y$6:$Y$30,CCFMODEL!J3,SharingAgrmt!$AB$6:$AB$30)/1000" +"+I225+I231+I237+I240" +"+J225+J231+J237+J240+J241" +"'O&M'!D60*stub" +"'O&M'!E60" +"+I249" +"+I242+I250" +"($H259)*CHOOSE($H260,1,I$139)*IF($H260=1,CHOOSE($H261,1,I$130),CHOOSE($H260,1,I$145))*stub" +"($H259)*CHOOSE($H260,1,J$139)*IF($H260=1,CHOOSE($H261,1,J$130),CHOOSE($H260,1,J$145))" +"($H259*I258)*CHOOSE($H260,1,I$139)*IF($H260=1,CHOOSE($H261,1,I$130),CHOOSE($H261,1,I$145))" +"Summary!O98" +"'O&M'!D95*stub" +"'O&M'!E95" +"+I263+I269" +"+A151" +"+J166" +"+A170" +"+J185" +"+A196" +"+J203" +"+J205" +"+J211" +"+J214" +"+E216" +"+I373+I339-I333" +"SUM(J277:J282)" +"+J253" +"SUM(I285:I285)" +"+E283-E286" +"+E271" +"+E288-E290" +"+E283" +"+E286" +"+E290" +"+H108" +"+I107" +"+I106" +"+E114" +"+E120" +"+E115" +"+CCFMODEL!H785" +"NOW()" +"+E$638" +"E771" +"E316-E317" +"E773" +"E318-E320" +"J316" +"A640" +"J326" +"SUM(E323:E325)" +"E321-E326" +"J348" +"E633" +"IF($E$632=""YES"",(I633*(I593+H593)/2),0)*stub" +"IF($E$632=""YES"",(J633*(J593+I593)/2),0)" +"J808" +"A645" +"J736" +"J425" +"J751" +"B481&"" (Interest Calc on Avg Balance)""" +"IF(I605=""YES"",IF($I$606=""YES"",-I608+((I627-I607)*(I451+I455)/2*C472),0),I627*(I451+I455)/2*C472)" +"IF(J605=""YES"",IF($I$606=""YES"",-J608+((J627-J607)*((J451+J455)/2)),0),J627*((J451+J455)/2))" +"B482&"" (Interest Calc on Avg. Balance)""" +"IF(I613=""YES"",IF($I$614=""YES"",-I616+((I628-I615)*(I458+I461)/2)*C472,0),I628*(I458+I461)/2*C472)" +"IF(J613=""YES"",IF($I$614=""YES"",-J616+((J628-J615)*(J458+J461)/2),0),J628*(J458+J461)/2)" +"+((I444+I447)/2)*I626*C472" +"+((J444+J447)/2)*J626" +"SUM(E336:E337)" +"E328+E333-E339" +"E654" +"-I316*I669" +"E341+E343" +"I341+I343+I344" +"E666" +"I710" +"E348*(1-E350)" +"E624" +"I736" +"H$638" +"I323+I324+I325" +"I715" +"(+I608*-1)+(I616*-1)" +"I653" +"H774-G369" +"I774" +"B493" +"H493" +"H577" +"I577-H577" +"A595" +"+H595-G595" +"B481" +"I603" +"I611" +"H492+H491" +"+I353+I618" +"SUM(H369:H375)" +"H366-H376" +"B481" +"H481" +"-I604" +"-I612" +"-I445-I446" +"-H378-H384-H386" +"H395" +"I569-H569" +"-I387" +"""Excess Cash Flow Recaptured on ""&B481" +"IF(I393>0,-MIN((+I393)*I609,I451-I452-I453),0)" +"H569" +"I391+I392+I393+I394" +"A515" +"N515" +"I395" +"I571" +"SUM(E399:E402)" +"H405+I777-I641" +"H406-I640" +"A524" +"N524" +"H409-I651+I489" +"I652-I323" +"I410+J652-J323" +"H413+I776-H490" +"I413+J776" +"H414+I372" +"E403+E407+E411+E413+E414" +"I574" +"+J453+J460+J446" +"+I447-J446" +"A537" +"E418+E419+E421+E420+E422" +"+K539" +"I461+I455-J453-J460" +"N540" +"I363+H426" +"E425+E426+E427" +"E428+E423" +"H383" +"H433-I619" +"H434-I618" +"H435+H436+I348" +"-I353" +"E430+E437" +"E415-E438" +"H447" +"IF(I378+I384+(I391+I392-I569)<=0,I378+I384+(I391+I392-I569),0)" +"IF(I378+I384>0,MIN(I378+I384,I444),0)" +"H444-H445-H446" +"I626" +"B481&"":""" +"-H481+H608-K536" +"I608+I604" +"H603" +"-H394" +"H451-H453-H452-H454" +"B482&"":""" +"-H482+H616" +"I616+I612" +"H611" +"I628" +"+Summary!E22" +"1-C472" +"C469*12" +"IF(12-MONTH(Summary!E22)+MONTH(E475)>=12,(12-MONTH(Summary!E22)+MONTH(E475))-12,12-MONTH(Summary!E22)+MONTH(E475))/12" +"TEXT(I638,""0"")&"".""" +"DATE(YEAR(Summary!$E$22),12,31)" +"Summary!E98" +"E481" +"-I604" +"-I612" +"+K546" +"-I619" +"A521" +"I777-H488" +"J777" +"(I774-I777-I776)-H489" +"J774-J490" +"I776-H490" +"J776" +"-I618" +"I503+I504" +"+I370" +"E485-SUM(E488:E493)" +"SUM(E488:E495)" +"E496-E485" +"Summary!E91" +"Summary!E114" +"E509-I503" +""" ""&B481" +"Summary!E113" +"450+(E481+Summary!$E$103+Summary!$E$104)*0.0025+0.004*(15000)+0.0025*(E481+Summary!$E$103+Summary!$E$104-15000)" +"Summary!$E$114" +"$I$504/15" +"C507*SUM(H482:S482)" +"E638" +"E514+1" +"F514+365" +"C467" +"I514" +"H569" +"H484" +"""at ""&TEXT(N514,""mm/dd/yy"")&"":*""" +"H571" +"N515" +"I517+K517-L517" +"H488" +"G522" +"E509" +"H10" +"Summary!E97" +"E519+E521+E522+E526+E528+E529" +"H574" +"IF($P$552=0,0,P536/$P$552)" +"N536" +"IF($R$552=0,0,R536/$R$552)" +"+B481&"" Debt""" +"Summary!E98" +"6797+590" +"+SUM(E539:E541)" +"N537+N542" +"B483" +"K530-K544" +"H492" +"H491-L547-L546" +"K551+K544" +"E530-E552" +"A569&"" (Days)""" +"A571&"" (Days)""" +"A572&"" (x)""" +"A573&"" ($)""" +"E515" +"IF(I316=0,0,H559/365*(I$316))" +"IF(I316=0,0,I559/365*(I$316))" +"A400" +"E516" +"IF(I316=0,0,H560/365*(I$316))" +"883" +"IF(J316=0,0,J560/365*(J$316))" +"K517" +"163" +"A418" +"E533" +"+H571-1011" +"834" +"IF(J317=0,0,J563/365*(J$316))" +"K534" +"E577" +"E569+E571+E572+E573-E574-E575-E576" +"E577-D577" +"+I577-H577" +"I587-H587" +"+J$453+J$460+J$339" +"""DS Reserve Account (""&Summary!$E$118*100&""% of Scheduled DS)""" +"IF(I425>0,I584*Summary!$E$118,0)" +"IF(Summary!$O$109=0,0,SUMIF($J$598:$AF$598,J598,#REF!))" +"IF(Summary!$O$109=0,Summary!$E$44*0.25,SUMIF($J$598:$AF$598,L598,#REF!))" +"IF(Summary!$O$109=0,Summary!$E$50*0.125,SUMIF($J$598:$AF$598,O598,#REF!))" +"IF(Summary!$O$109=0,Summary!$E$50*0.625,SUMIF($J$598:$AF$598,P598,#REF!))" +"IF(Summary!$O$109=0,Summary!$E$56*0.25,SUMIF($J$598:$AF$598,T598,#REF!))" +"IF(Summary!$O$109=0,Summary!$E$62*0.125,SUMIF($J$598:$AF$598,W598,#REF!))" +"IF(Summary!$O$109=0,Summary!$E$62*0.625,SUMIF($J$598:$AF$598,X598,#REF!))" +"+H593" +"+I593+I593+J588" +"IF(Summary!$O$109=0,+J593,+J593+K588)" +"-CCFMODEL!J590" +"IF(Summary!O109=1,0,K585-J585)" +"L585-K585" +"IF(Summary!$O$109=0,L587-K587,-SUM($J$598:$AF$598,L598))" +"K589-J589" +"IF(OR(H602>0,H600=0),0,IF(AND(YEAR(I598)=YEAR(Summary!$O$111),Summary!$O$109=1),1-SUM(CCFMODEL!$I599:I599),I599))" +"IF(J602>0,J602/$H$455,IF(AND(YEAR(J598)=YEAR(Summary!$O$111),Summary!$O$109=1),1-SUM(CCFMODEL!$I599:I599),MIN(J599,1-SUM($I600:I600))))" +"IF(I602>0,0,I597)" +"IF(Summary!$J$75=""YES"",0,IF(J602>0,0,J597))" +"IF(AND(YEAR(J598)=YEAR(Summary!$O$111),Summary!$O$109=1),(1-SUM(CCFMODEL!$I599:I599))*$H$455,0)" +"IF(AND(YEAR(K598)=YEAR(Summary!$O$111),Summary!$O$109=1),MIN(Summary!$J$77,(1-SUM(CCFMODEL!$I599:J599))*$H$455),0)" +"B481" +"+I601+I602" +"Summary!O103" +"Summary!O105" +"IF(I605=""YES"",((1+I607/2)^2-1)*I451*-1,0)*C472" +"IF(J605=""YES"",((1+J607/2)^2-1)*J451*-1,0)" +"IF(Summary!$J$75=""Yes"",1,0)" +"I751" +"B482" +"IF(I613=""YES"",((1+I615/2)^2-1)*(I458+I461)/2*-1,0)*C472" +"IF(J613=""YES"",((1+J615/2)^2-1)*(J458+J461)/2*-1,0)" +"B483" +"YEAR(J621)" +"B481" +"Summary!$E$107" +"IF(Summary!$E$102=1,Summary!$E$107,HLOOKUP(K620,#REF!,#REF!))" +"IF(Summary!$E$102=1,Summary!$E$108,HLOOKUP(L620,#REF!,#REF!))" +"IF(Summary!$E$102=1,Summary!$E$109,HLOOKUP(O620,#REF!,#REF!))" +"IF(Summary!$E$102=1,Summary!$E$110,HLOOKUP(R620,#REF!,#REF!))" +"IF(Summary!$E$102=1,Summary!$E$111,HLOOKUP(V620,#REF!,#REF!))" +"Summary!E75" +"+Summary!$E$76" +"Summary!E76" +"TEXT(C470,""0"")&"" M""" +"TEXT(C473,""0"")&"" M""" +"E475" +"DATE(YEAR(F638)-1,12,31)" +"C467" +"E475" +"DATE(YEAR(I638)+1,12,31)" +"I509" +"E780" +"Summary!$J$74" +"IF(AND(YEAR(J598)=YEAR(Summary!$O$111),Summary!$O$109=1),+Summary!$J$77,0)" +"I649" +"IF(J649=0,0,J649)" +"IF(J649=0,0,J649-D46)" +"I649-I653" +"I649-I657" +"Summary!E32" +"H345" +"H778+H655" +"-H343" +"-(H779+H659)" +"H658" +"G659" +"H687" +"IF(H682-H683<0,0,H682-H683)" +"IF(H680<=0,H680,0)" +"IF(H680>0,IF(H684<=H680,H684,H680),0)" +"IF(H684-H685-H686<0,0,H684-H685-H686)" +"IF(H680<=0,0,H680-H686)" +"I668" +"H689*H668" +"I667" +"(H689-H691)*H667" +"H345" +"G675" +"I668" +"H706*H668" +"I667" +"(H706-H708)*H667" +"+H693" +"H714-H713" +"+Summary!E22" +"-H483" +"I$348" +"I$324+I$325+I$323" +"+I$363" +"I$579-(I569-H569)" +"+I722+I724+I725-I726" +"-I$369" +"-I$373-I$374+I$394" +"+I$381+I$382" +"+A370" +"-I370" +"-I$372" +"+H720" +"IF(I728+SUM(I730:I735)<0,0,I728+SUM(I730:I735))" +"+SUM(I741:S741)" +"-I$386-I$383+I$375+I$392+I$393-I736+I394" +"+I824-I383-I736+I394" +"+I718" +"+""(Federal Taxes @ "" & TEXT(I667,""0.00%"")&"")""" +"+I$345+I$326" +"I339" +"+Summary!M115" +"I373" +"IF(ISERROR((I748+I749)/(I749+I750)),""NA"",(I748+I749)/(I749+I750))" +"XIRR($H736:I736,$H718:I718,0.15)" +"+$N$51-SUM($I$100:$AC$100)" +"+E753-(MAX((E753-E754)*0.35,0))" +"J451" +"+AC$577" +"+AC$414" +"-J373" +"-AC$421-AC$422-AC$425" +"(J746-TDATE)/365.25" +"+SUM(E755:E758)" +"IF(ISERROR(SUMPRODUCT(J757:Y757,J759:Y759)/SUM(J757:Y757)),""NA"",SUMPRODUCT(J757:Y757,J759:Y759)/SUM(J757:Y757))" +"""VALUATION as of ""&TEXT(H718,""m/d/y"")" +"XNPV(E750,$H$736:$AF$736,H$718:$AF718)" +"+E760/(1+E750)^((AC718-TDATE)/365)" +"Q$898" +"+AF752" +"Summary!M115" +"XNPV(B767,$H$736:$AF$736,H$718:$AF718)" +"+CCFMODEL!B296" +"+C472" +"IF(F313=""Millions"",1000000,IF(F313=""Thousands"",1000,1))" +"I361" +"A362" +"I362" +"-I654" +"A571" +"-I571+H571" +"I574-H574" +"A794" +"SUM(I795:I807)" +"A365" +"I365" +"A369" +"-I369" +"A372" +"-I372" +"-I370" +"A811" +"-SUM(I373:I374)" +"SUM(I381:I383)" +"I822+I816+I808" +"+J321+J331+J730-J726" +"(5/12)*AG826" +"IF(I831>0,B832*(I415-I407-I430),0)" +"IF(AND(I831=0,J831>0),(1-$B$832)*(J415-J407-J430),0)" +"H736" +"IF(AND(I831=0,J831=1),J832,IF(J830=1,0.5*(J736+J833),(IF($J$829=1,(J$736+J833),IF(J831=1,J832,(J736+J833))))))" +"IF(AND(AF831=0,AG831=1),AG832,IF(AG830=1,AG203-AG245,(IF($J$829=1,(AG$736+AG833),IF(AG831=1,AG832,(AG826))))))" +"CapPrice" +"IF(ValDate>H828,0,(1/((1+CapPrice)^((H828-ValDate)/365.25))))" +"+H836" +"CHOOSE(J829+1,J834,J836)*J839" +"AG834*AG839" +"SUM(I840:AH840)" +"IF(Summary!O109=1,J849,J850)" +"SUMPRODUCT($DS$17:$DS$292,$BL$17:$BL$292)+SUMPRODUCT($DT$17:$DT$292,$BM$17:$BM$292)+SUMPRODUCT($DU$17:$DU$292,$BN$17:$BN$292)" +"SUMPRODUCT($DV$17:$DV$292,$BO$17:$BO$292)" +"SUMPRODUCT($EB$17:$EB$292,$BW$17:$BW$292)" +"EP8/EX8" +"SUM($EV$17:$EV$292)" +"EP8/EX9" +"+HR17-IC17" +"EP8-EP9" +"EP8/EX10" +"SUM(EW17:EW292)*1000" +"IF($C10Summary!$N$78),GB10,IF(Summary!$O$74=1,VLOOKUP(C10,GasTable,17)+Summary!$O$78,VLOOKUP(C10,GasTable,22)))" +"IF(BasisNumber=1,""Prices"",""Basis-Adjusted Prices"")" +"+""Nevada Power Market Price Curve ""&IF(Summary!#REF!=1,""Mid"",""Offer"")" +"GD16" +"Holiday(YEAR(H7),MONTH(H7))" +"SUM(FH17:FH292)" +"+Summary!N10" +"+Summary!N11" +"+Summary!N12" +"+D17&""Q""&ROUNDUP(E17/3,0)" +"YEAR(C17)" +"EOMONTH(H7,0)+1" +"+YEAR(C17)" +"MONTH(C17)" +"IF(G17="""","""",Holiday(D17,E17))" +"(1+I17/2)^(-2*(DATE(D18,E18,20)-$H$7)/365.25)" +"IF(Summary!#REF!=1,+Summary!#REF!,I17+Summary!#REF!/10000)" +"(1+K17/2)^(-2*(DATE(D18,E18,20)-$H$7)/365.25)" +"BB17-SUM(AY17:BA17)" +"IF(AND($E17=MONTH(Summary!$E$24),$D17=YEAR(Summary!$E$24)),Summary!$E$25,1)*IF(G17="""",0,INT((H17-MOD(H17,7)-G17)/7)+1-IF(BA17,IF(WEEKDAY(F17)=7,1,0),0))" +"IF(AND($E17=MONTH(Summary!$E$24),$D17=YEAR(Summary!$E$24)),Summary!$E$25,1)*IF(G17="""",0,INT((H17-MOD(H17-1,7)-G17)/7)+1-IF(BA17,IF(WEEKDAY(F17)=1,1,0),0))" +"IF(AND($E17=MONTH(Summary!$E$24),$D17=YEAR(Summary!$E$24)),Summary!$E$25,1)*IF(G17="""",0,H17-G17+1)" +"Summary!$E$19" +"SUM(BD17:BF17)" +"SUM(BD17:BG17)" +"SUM(BL17:BN17)" +"SUM(BL17:BO17)" +"DS17*BD17" +"DS17*BD17+DT17*BE17+DU17*BF17+DV17*BG17" +"IF(C17>=Summary!$E$26,MAX(0,SUM(EH17:EK17)),0)" +"IF(C17>=Summary!$E$26,DX17*BL17,0)" +"IF(C17>=Summary!$E$26,DY17*BM17,0)" +"IF(C17>=Summary!$E$26,DZ17*BN17,0)" +"IF(C17>=Summary!$E$26,EA17*BO17,0)" +"IF(C17>=Summary!$E$26,DX17*BL17+DY17*BM17+DZ17*BN17+EA17*BO17,0)" +"IF(C17>=Summary!$E$26,MAX(0,SUM(ER17:EU17)),0)" +"(EQ17-EV17)+IF(EZ17=""Yes"",(EG17-EL17),0)" +"IF(EX17,EX17/EQ17,"""")" +"Summary!O14" +"IF(EZ17=""No"",IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),$FA17*12*AX17*(1-$BC17),$FA17*10*AX17*(1-$BC17)),0)" +"IF(EZ17=""No"",IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),0,$FA17*3*AX17*(1-$BC17)),0)" +"IF(EZ17=""No"",IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),$FA17*12*AY17*(1-$BC17),$FA17*10*AY17*(1-$BC17)),0)" +"IF(EZ17=""No"",IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),0,$FA17*3*AY17*(1-$BC17)),0)" +"IF(EZ17=""No"",IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),$FA17*12*(AZ17+BA17)*(1-$BC17),$FA17*10*(AZ17+BA17)*(1-$BC17)),0)" +"IF(EZ17=""No"",IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),0,$FA17*3*(AZ17+BA17)*(1-$BC17)),0)" +"IF(EZ17=""No"",IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),Summary!$O$15*12*(AX17+AY17+AZ17+BA17)*(1-$BC17),Summary!$O$15*13*(AX17+AY17+AZ17+BA17)*(1-$BC17)+IF(Summary!$O$16=""Yes"",(CALC!FA17+Summary!$O$15)*6*(AX17+AY17+AZ17+BA17)*(1-$BC17),0)),0)" +"IF(MONTH(C17)=5,FI16*(IF(Summary!$E$70=""no"",(1+(Summary!$E$71*0.8)),1+HLOOKUP(YEAR(C17)-1,CCFMODEL!$I$127:$AF$128,2)*0.8)),+FI16)" +"IF(MONTH(C17)=5,FJ16*(IF(Summary!$E$70=""no"",(1+(Summary!$E$71*0.8)),1+HLOOKUP(YEAR(CALC!C17)-1,CCFMODEL!$I$127:$AF$128,2)*0.8)),FJ16)" +"SUM(FB17:FG17)*FI17+FH17*FJ17" +"IF(MONTH(C17)=5,FL16*(IF(Summary!$E$70=""no"",(1+(Summary!$E$71*0.8)),1+HLOOKUP(YEAR(CALC!C17)-1,CCFMODEL!$I$127:$AF$128,2)*0.8)),+FL16)" +"IF(MONTH(C17)=5,FM16*(IF(Summary!$E$70=""no"",(1+(Summary!$E$71*0.8)),1+HLOOKUP(YEAR(CALC!C17)-1,CCFMODEL!$I$127:$AF$128,2)*0.8)),+FM16)" +"IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),SUM(FB17:FG17)/(1-BC17)*FL17,SUM(FB17:FG17)/(1-BC17)*FM17)" +"FK17+FN17" +"FB17" +"IF(ER17>0,MIN(FB17-FP17,BL17),0)" +"IF(ES17>0,MIN(FD17-FR17,BM17),0)" +"IF(ET17>0,MIN(FF17-FT17,BN17),0)" +"IF(EU17>0,MIN(FH17-FV17,BO17),0)" +"(SUM(FP17:FV17)+SUM(GU17:HB17)/(1-Summary!$O$25))*CY17/1000" +"IF($C17GC17,1,0)" +"ABS(MIN(0,GC17-$GA17))" +"GF17*(IF(Summary!$O$74=1,VLOOKUP($C17,GasTable,16)+Summary!$O$92+Summary!$O$93,VLOOKUP($C17,GasTable,19)+Summary!$O$92+Summary!$O$93))" +"+GB17*GC17+GE17+GG17+GH17-GI17" +"SUM(FP17:FV17,GU17:GX17,GY17:HB17)" +"IF(GK17>GC17/(CY17/1000),GC17/(CY17/1000),+GK17)*GL17" +"IF(SUM(GU17:HB17)=0,0,IF(Summary!$O$16=""Yes"",SUM(GX17:HB17),IF(Summary!$O$17=""Yes"",SUM(GY17:HB17),SUM(GU17:HB17))))" +"GN17*GO17" +"MAX(FB17-FP17-FW17,0)" +"MAX(FD17-FR17-FX17,0)" +"MAX(FF17-FT17-FY17,0)" +"MAX(FH17-FV17-FZ17,0)" +"SUM(HJ17:HM17)" +"IF(ISERROR(+HP17/HN17),0,+HP17/HN17)" +"(HJ17*CE17+HK17*CF17+HL17*CG17+HM17*CH17)" +"SUMIF($D$17:$D$292,HQ17,$FB$17:$FB$292)+SUMIF($D$17:$D$292,HQ17,$FC$17:$FC$292)+SUMIF($D$17:$D$292,HQ17,$FD$17:$FD$292)+SUMIF($D$17:$D$292,HQ17,$FE$17:$FE$292)+SUMIF($D$17:$D$292,HQ17,$FF$17:$FF$292)+SUMIF($D$17:$D$292,HQ17,$FG$17:$FG$292)+SUMIF($D$17:$D$292,HQ17,$FH$17:$FH$292)" +"IF(HT17=0,0,HT17/HR17)" +"SUMIF($D$17:$D$292,HQ17,$FO$17:$FO$292)" +"SUMIF($D$17:$D$292,HQ17,$HE$17:$HE$292)" +"+IF(HU17>0,HW17/HU17,0)" +"SUMIF($D$17:$D$292,HQ17,$HI$17:$HI$292)" +"HT17+HW17+HX17" +"SUMIF($D$17:$D$292,HQ17,$GA$17:$GA$292)" +"-SUMIF($D$17:$D$292,HQ17,$GJ$17:$GJ$292)" +"SUMIF($D$17:$D$292,HQ17,$GK$17:$GK$292)" +"-SUMIF($D$17:$D$292,HQ17,$GM$17:$GM$292)" +"SUMIF($D$17:$D$292,HQ17,$GN$17:$GN$292)" +"-SUMIF($D$17:$D$292,HQ17,$GP$17:$GP$292)" +"SUMIF($D$17:$D$292,HQ17,$HN$17:$HN$292)" +"-SUMIF($D$17:$D$292,HQ17,$HP$17:$HP$292)" +"HY17+IB17+IE17+IH17" +"EOMONTH(C17,0)+1" +"I17" +"M29" +"M29" +"SUM(HR17:HR40)" +"+IO45-IO44" +"IF(C141GC141,1,0),0)" +"SUMIF($A$17:$A$292,HQ251,$GF$17:$GF$292)" +"IF(HT251=0,IF(OR(SUMIF(CURVES!$AU$6:$AU$283,$HQ251,CURVES!$BQ$6:$BQ$283)=0,COUNTIF(CURVES!$AU$6:$AU$283,$HQ251)=0),0,SUMIF(CURVES!$AU$6:$AU$283,$HQ251,CURVES!$BQ$6:$BQ$283)/COUNTIF(CURVES!$AU$6:$AU$283,$HQ251)),HT251/HR251)" +"SUMIF($A$17:$A$292,HQ251,$GG$17:$GG$292)" +"SUMIF($A$17:$A$292,HQ251,$GC$17:$GC$292)" +"IF(HW251=0,0,HW251/Summary!$O$79/HU251)" +"SUMIF($A$17:$A$292,HQ251,$GH$17:$GH$292)" +"IF(OR(SUMIF(CURVES!$AU$6:$AU$283,$HQ251,CURVES!$BQ$6:$BQ$283)=0,COUNTIF(CURVES!$AU$6:$AU$283,$HQ251)=0),0,SUMIF(CURVES!$AU$6:$AU$283,$HQ251,CURVES!$BQ$6:$BQ$283)/COUNTIF(CURVES!$AU$6:$AU$283,$HQ251))" +"IF(OR(SUMIF(CURVES!$AU$6:$AU$283,$HQ251,CURVES!$BR$6:$BR$283)=0,COUNTIF(CURVES!$AU$6:$AU$283,$HQ251)=0),0,SUMIF(CURVES!$AU$6:$AU$283,$HQ251,CURVES!$BR$6:$BR$283)/COUNTIF(CURVES!$AU$6:$AU$283,$HQ251))" +"IF($C294>=Summary!$E$26,MAX(0,BY294-(CZ294+DH294)),0)" +"IF($C294>=Summary!$E$26,(DS294*BD294+DT294*BE294+DU294*BF294+DV294*BG294)/SUM(BD294:BG294),0)" +"IF($C294>=Summary!$E$26,MAX(0,CE294-(CZ294+DH294)),0)" +"IF(C294>=Summary!$E$26,(DX294*BL294+DY294*BM294+DZ294*BN294+EA294*BO294)/SUM(BL294:BO294),0)" +"E9" +"E17*(1-E18)*(1-E19)" +"IF(O21=""no"",0,E9-O14-O15)" +"SUM(J11:J23)" +"CURVES!E3" +"O32/O34" +"CALC!EP9/1000" +"O33/O34" +"1-((1-E32)*(1-E33))" +"SUM(N32:N33)" +"J49" +"J49" +"69265/1000" +"80500-E95-E96-SUM(J27:J39)" +"D42" +"1183.38*((CCFMODEL!M125))" +"SUM(J27:J46)" +"J49/E9" +"J8+J24+J47" +"3640.55*((CCFMODEL!Q125))" +"IF($Z$56=1,150000,0)" +"1312.04*(CCFMODEL!U125)" +"4028*(CCFMODEL!Y125)" +"O64/$E$9" +"'O&M'!E9" +"'O&M'!E25" +"'O&M'!E34" +"'O&M'!E46" +"'O&M'!E56" +"'O&M'!E40" +"SUM(O64:O70)" +"N78" +"N78" +"1-D90" +"+J49-E90" +"CCFMODEL!E506" +"CCFMODEL!H577" +"CCFMODEL!J588" +"SUM(E94:E97)" +"'O&M'!E95" +"MIN(CCFMODEL!$I$751:$Z$751)" +"MAX(CCFMODEL!$I$751:$Z$751)" +"""(over ""&E112&"" years)""" +"IF(ISERROR(AVERAGE(CCFMODEL!$I$751:$Z$751)),""NA"",AVERAGE(CCFMODEL!$I$751:$Z$751))" +"CCFMODEL!J760" +"$E$101+(D107/10000)" +"IF(AND(YEAR(O110)=2000,MONTH(O110)=1),+O110,EOMONTH(O110,0))" +"1.5%" +"-CCFMODEL!H736" +"3500+300" +"CCFMODEL!$C$3" +"XNPV(O1,Q12:Q20,A12:A20)" +"YEAR(A5)" +"CALC!HH17" +"IF(Summary!$O$109=0,CALC!HE17,0)" +"SUM(CALC!GU17:HB17)*CALC!CY17/1000" +"Summary!$J$54" +"VLOOKUP(A5,CURVES!AW6:$BS$283,16)" +"Summary!$J$60" +"Summary!$J$55" +"I5*SUM(F5:H5)" +"Summary!$J$56" +"Summary!$O$23" +"Summary!$J$57" +"IF(C5>0,C5-J5,0)" +"IF(N5>0,IF(N5-SUM(K5:M5)>0,N5-SUM(K5:M5),0),0)" +"O5*D5" +"IF(A5<=Summary!$J$61,0.5*(P5),$Q$2*(P5))" +"Summary!$J$58" +"J5+(K5+L5+R5)" +"IF(D5*(C5-S5)-Q5>0,D5*(C5-S5)-Q5,0)" +"Summary!$J$59" +"IF(A5<=Summary!$J$61,(0.2*T5)+(R5*D5),(U5*T5)+(R5*D5))" +"C5*D5" +"SUMIF($B$5:$B$281,Y6,$Q$5:$Q$281)" +"SUMIF($B$5:$B$281,Y6,$V$5:$V$281)" +"AA6+Z6" +"+CELL(""filename"",E3)" +"""Year ""&ROUND(((N3)-YEAR($I$3)),0)" +"+NOW()" +"SUM(E440:AF440)" +"+E638" +"+I314" +"+YEAR(J314)" +"+CCFMODEL!A312" +"+CCFMODEL!C313 &"" ""&TEXT(NOW(),""mm/dd/yy"")" +"+CELL(""filename"",C5)" +"+I$3" +"SUM(I10:AC10)" +"Summary!J49" +"IF(Summary!$O$109=0,B11,#REF!)" +"Summary!D44" +"PV_RACCapPrice" +"Summary!D50" +"Summary!D56" +"Summary!D62" +"SUM(D10:D19)" +"SUM(D23:D24)" +"+D27+D25+D20" +"+C10" +"SUM(H10:AF10)" +"Summary!D42" +"Summary!D39" +"Summary!D40" +"Summary!D41" +"+C41" +"+D41" +"Summary!E42" +"Summary!E39" +"Summary!E40" +"Summary!E41" +"SUM(F11:AF11)" +"IF(Summary!$O$109=0,Summary!D48,#REF!)" +"Summary!D45" +"Summary!D46" +"Summary!D47" +"Summary!E48" +"Summary!E45" +"Summary!E46" +"Summary!E47" +"SUM(I12:AF12)" +"IF(Summary!$O$109=0,Summary!D44,#REF!)" +"Summary!D52" +"Summary!D53" +"Summary!E54" +"Summary!E57" +"Summary!E52" +"Summary!E53" +"IF(Summary!$O$109=0,Summary!D60,#REF!)" +"Summary!D57" +"Summary!D58" +"Summary!D59" +"Summary!E60" +"Summary!E57" +"Summary!E58" +"Summary!E59" +"IF(Summary!$O$109=0,Summary!D66,#REF!)" +"Summary!D63" +"Summary!D64" +"Summary!D65" +"Summary!E66" +"Summary!E63" +"Summary!E64" +"Summary!E65" +"IF(Summary!$O$109=1,CCFMODEL!G651-(CCFMODEL!G651/(D41*12))*(((C46-C41)/365.25)*12),0)" +"IF(Summary!$O$109=1,Summary!$J$77-(Summary!$J$77/(G41*12))*(((F46-F41)/365.25)*12),0)" +"+Summary!O110" +"G41-(+F46-F41)/365.25" +"C15" +"SUM(I15:AF15)" +"IF(Summary!$O$109=0,J46,#REF!)" +"SUM(I23:Y23)" +"F41" +"+D55+D54" +"+N56+N51-D51-D56" +"+C41" +"IF(D41=0,0,IF($H41=""SL"",SLN($D41,$E41,$G41)*IF(YEAR($F41)<(J$3-1),IF(YEAR($F41)+$G41=J$3-1,(MONTH($F41)-1)/12,IF(YEAR($F41)+$G41J$3-1,0,(12-MONTH($F41)+1)/12)),IF(YEAR($F41)>J$3-1,0,VDB($D41,$E41,$G41,IF(YEAR($F41)=J$3-1,0,MIN($G41,(DATE(J$3-1,1,1)-$F41)/365)),MIN($G41,(DATE(J$3-1,12,31)-$F41)/365),$I41))))" +"IF($D41=0,0,IF($H41=""SL"",SLN($D41,$E41,$G41)*IF(YEAR($F41)J$3,0,(12-MONTH($F41)+1)/12)),IF(YEAR($F41)>J$3,0,VDB($D41,$E41,$G41,IF(YEAR($F41)=J$3,0,MIN($G41,(DATE(J$3,1,1)-$F41)/365)),MIN($G41,(DATE(J$3,12,31)-$F41)/365),$I41))))" +"IF(Summary!O109=1,-1,1)*IF(D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)<(J$3-1),IF(YEAR($F46)+$G46=J$3-1,(MONTH($F46)-1)/12,IF(YEAR($F46)+$G46J$3-1,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>J$3-1,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=J$3-1,0,MIN($G46,(DATE(J$3-1,1,1)-$F46)/365)),MIN($G46,(DATE(J$3-1,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)J$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>J$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=J$3,0,MIN($G46,(DATE(J$3,1,1)-$F46)/365)),MIN($G46,(DATE(J$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)K$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>K$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=K$3,0,MIN($G46,(DATE(K$3,1,1)-$F46)/365)),MIN($G46,(DATE(K$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)L$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>L$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=L$3,0,MIN($G46,(DATE(L$3,1,1)-$F46)/365)),MIN($G46,(DATE(L$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)M$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>M$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=M$3,0,MIN($G46,(DATE(M$3,1,1)-$F46)/365)),MIN($G46,(DATE(M$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)N$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>N$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=N$3,0,MIN($G46,(DATE(N$3,1,1)-$F46)/365)),MIN($G46,(DATE(N$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)O$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>O$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=O$3,0,MIN($G46,(DATE(O$3,1,1)-$F46)/365)),MIN($G46,(DATE(O$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)P$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>P$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=P$3,0,MIN($G46,(DATE(P$3,1,1)-$F46)/365)),MIN($G46,(DATE(P$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)Q$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>Q$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=Q$3,0,MIN($G46,(DATE(Q$3,1,1)-$F46)/365)),MIN($G46,(DATE(Q$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)R$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>R$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=R$3,0,MIN($G46,(DATE(R$3,1,1)-$F46)/365)),MIN($G46,(DATE(R$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)S$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>S$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=S$3,0,MIN($G46,(DATE(S$3,1,1)-$F46)/365)),MIN($G46,(DATE(S$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)T$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>T$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=T$3,0,MIN($G46,(DATE(T$3,1,1)-$F46)/365)),MIN($G46,(DATE(T$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)U$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>U$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=U$3,0,MIN($G46,(DATE(U$3,1,1)-$F46)/365)),MIN($G46,(DATE(U$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)V$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>V$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=V$3,0,MIN($G46,(DATE(V$3,1,1)-$F46)/365)),MIN($G46,(DATE(V$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)W$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>W$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=W$3,0,MIN($G46,(DATE(W$3,1,1)-$F46)/365)),MIN($G46,(DATE(W$3,12,31)-$F46)/365),$I46))))" +"-$D$46-SUM(I67:W67)" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)J$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>J$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=J$3,0,MIN($G54,(DATE(J$3,1,1)-$F54)/365)),MIN($G54,(DATE(J$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)K$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>K$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=K$3,0,MIN($G54,(DATE(K$3,1,1)-$F54)/365)),MIN($G54,(DATE(K$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)L$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>L$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=L$3,0,MIN($G54,(DATE(L$3,1,1)-$F54)/365)),MIN($G54,(DATE(L$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)M$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>M$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=M$3,0,MIN($G54,(DATE(M$3,1,1)-$F54)/365)),MIN($G54,(DATE(M$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)N$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>N$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=N$3,0,MIN($G54,(DATE(N$3,1,1)-$F54)/365)),MIN($G54,(DATE(N$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)O$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>O$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=O$3,0,MIN($G54,(DATE(O$3,1,1)-$F54)/365)),MIN($G54,(DATE(O$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)P$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>P$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=P$3,0,MIN($G54,(DATE(P$3,1,1)-$F54)/365)),MIN($G54,(DATE(P$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)Q$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>Q$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=Q$3,0,MIN($G54,(DATE(Q$3,1,1)-$F54)/365)),MIN($G54,(DATE(Q$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)R$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>R$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=R$3,0,MIN($G54,(DATE(R$3,1,1)-$F54)/365)),MIN($G54,(DATE(R$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)S$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>S$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=S$3,0,MIN($G54,(DATE(S$3,1,1)-$F54)/365)),MIN($G54,(DATE(S$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)T$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>T$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=T$3,0,MIN($G54,(DATE(T$3,1,1)-$F54)/365)),MIN($G54,(DATE(T$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)U$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>U$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=U$3,0,MIN($G54,(DATE(U$3,1,1)-$F54)/365)),MIN($G54,(DATE(U$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)V$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>V$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=V$3,0,MIN($G54,(DATE(V$3,1,1)-$F54)/365)),MIN($G54,(DATE(V$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)W$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>W$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=W$3,0,MIN($G54,(DATE(W$3,1,1)-$F54)/365)),MIN($G54,(DATE(W$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)X$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>X$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=X$3,0,MIN($G54,(DATE(X$3,1,1)-$F54)/365)),MIN($G54,(DATE(X$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)Y$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>Y$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=Y$3,0,MIN($G54,(DATE(Y$3,1,1)-$F54)/365)),MIN($G54,(DATE(Y$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)Z$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>Z$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=Z$3,0,MIN($G54,(DATE(Z$3,1,1)-$F54)/365)),MIN($G54,(DATE(Z$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)AA$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>AA$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=AA$3,0,MIN($G54,(DATE(AA$3,1,1)-$F54)/365)),MIN($G54,(DATE(AA$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)AB$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>AB$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=AB$3,0,MIN($G54,(DATE(AB$3,1,1)-$F54)/365)),MIN($G54,(DATE(AB$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)AC$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>AC$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=AC$3,0,MIN($G54,(DATE(AC$3,1,1)-$F54)/365)),MIN($G54,(DATE(AC$3,12,31)-$F54)/365),$I54))))" +"+I77+I72" +"SUM(J72:J76)" +"+SUM(I79:AF79)-D51-D56" +"+L41" +"IF($N41=0,0,IF($R41=""SL"",SLN($N41,$O41,$Q41)*IF(YEAR($P41)<(J$3-1),IF(YEAR($P41)+$Q41=J$3-1,(MONTH($P41)-1)/12,IF(YEAR($P41)+$Q41J$3-1,0,(12-MONTH($P41)+1)/12)),IF(YEAR($P41)>J$3-1,0,VDB($N41,$O41,$Q41,IF(YEAR($P41)=J$3-1,0,MIN($Q41,(DATE(J$3-1,1,1)-$P41)/365)),MIN($Q41,(DATE(J$3-1,12,31)-$P41)/365),$S41))))" +"IF($N42=0,0,IF($R42=""SL"",SLN($N42,$O42,$Q42)*IF(YEAR($P42)J$3,0,(12-MONTH($P42)+1)/12)),IF(YEAR($P42)>J$3,0,VDB($N42,$O42,$Q42,IF(YEAR($P42)=J$3,0,MIN($Q42,(DATE(J$3,1,1)-$P42)/365)),MIN($Q42,(DATE(J$3,12,31)-$P42)/365),$S42))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)<(J$3-1),IF(YEAR($P46)+$Q46=J$3-1,(MONTH($P46)-1)/12,IF(YEAR($P46)+$Q46J$3-1,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>J$3-1,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=J$3-1,0,MIN($Q46,(DATE(J$3-1,1,1)-$P46)/365)),MIN($Q46,(DATE(J$3-1,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)J$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>J$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=J$3,0,MIN($Q46,(DATE(J$3,1,1)-$P46)/365)),MIN($Q46,(DATE(J$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)K$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>K$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=K$3,0,MIN($Q46,(DATE(K$3,1,1)-$P46)/365)),MIN($Q46,(DATE(K$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)L$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>L$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=L$3,0,MIN($Q46,(DATE(L$3,1,1)-$P46)/365)),MIN($Q46,(DATE(L$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)M$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>M$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=M$3,0,MIN($Q46,(DATE(M$3,1,1)-$P46)/365)),MIN($Q46,(DATE(M$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)N$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>N$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=N$3,0,MIN($Q46,(DATE(N$3,1,1)-$P46)/365)),MIN($Q46,(DATE(N$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)O$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>O$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=O$3,0,MIN($Q46,(DATE(O$3,1,1)-$P46)/365)),MIN($Q46,(DATE(O$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)P$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>P$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=P$3,0,MIN($Q46,(DATE(P$3,1,1)-$P46)/365)),MIN($Q46,(DATE(P$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)Q$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>Q$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=Q$3,0,MIN($Q46,(DATE(Q$3,1,1)-$P46)/365)),MIN($Q46,(DATE(Q$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)R$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>R$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=R$3,0,MIN($Q46,(DATE(R$3,1,1)-$P46)/365)),MIN($Q46,(DATE(R$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)S$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>S$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=S$3,0,MIN($Q46,(DATE(S$3,1,1)-$P46)/365)),MIN($Q46,(DATE(S$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)T$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>T$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=T$3,0,MIN($Q46,(DATE(T$3,1,1)-$P46)/365)),MIN($Q46,(DATE(T$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)U$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>U$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=U$3,0,MIN($Q46,(DATE(U$3,1,1)-$P46)/365)),MIN($Q46,(DATE(U$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)V$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>V$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=V$3,0,MIN($Q46,(DATE(V$3,1,1)-$P46)/365)),MIN($Q46,(DATE(V$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)W$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>W$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=W$3,0,MIN($Q46,(DATE(W$3,1,1)-$P46)/365)),MIN($Q46,(DATE(W$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)X$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>X$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=X$3,0,MIN($Q46,(DATE(X$3,1,1)-$P46)/365)),MIN($Q46,(DATE(X$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)Y$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>Y$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=Y$3,0,MIN($Q46,(DATE(Y$3,1,1)-$P46)/365)),MIN($Q46,(DATE(Y$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)Z$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>Z$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=Z$3,0,MIN($Q46,(DATE(Z$3,1,1)-$P46)/365)),MIN($Q46,(DATE(Z$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)AA$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>AA$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=AA$3,0,MIN($Q46,(DATE(AA$3,1,1)-$P46)/365)),MIN($Q46,(DATE(AA$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)AB$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>AB$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=AB$3,0,MIN($Q46,(DATE(AB$3,1,1)-$P46)/365)),MIN($Q46,(DATE(AB$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)AC$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>AC$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=AC$3,0,MIN($Q46,(DATE(AC$3,1,1)-$P46)/365)),MIN($Q46,(DATE(AC$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)AD$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>AD$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=AD$3,0,MIN($Q46,(DATE(AD$3,1,1)-$P46)/365)),MIN($Q46,(DATE(AD$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)AE$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>AE$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=AE$3,0,MIN($Q46,(DATE(AE$3,1,1)-$P46)/365)),MIN($Q46,(DATE(AE$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)AF$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>AF$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=AF$3,0,MIN($Q46,(DATE(AF$3,1,1)-$P46)/365)),MIN($Q46,(DATE(AF$3,12,31)-$P46)/365),$S46))))" +"+I93+I98" +"+SUM(I100:AF100)-N51" +"+H20" +"+H25" +"+H27" +"+H29" +"+I72" +"+E112" +"+I77" +"+I93" +"+I98" +"(1+J129)*I125" +"YEAR(I126)" +"J126" +"Summary!E71" +"J128" +"IF(Summary!$E$70=""no"",Summary!$E$71,CCFMODEL!I128)" +"1+I129" +"+I130*(1+J129)" +"(1+(+I129*0.8))" +"+I131*(1+J129*0.8)" +"curr2&"" Exchange Rate""" +"""Exchange rate: ""&curr2&""/USD""" +"""Dollar Value of ""&curr2" +"IF(E138=0,0,1/E138)" +"curr2&"" Escalation Factors""" +"(1+(+I144/12))^(+stub)" +"""Currency (USD-1, ""&curr2&""-2)""" +"+$D$153*IF($D151=1,CHOOSE($D$152,1,I130),CHOOSE($D$152,1,I145))" +"+TRANSPOSE(CALC!HS17:HS40)" +"SUM(I153:I157)" +"IF($D151=1,I158,+I158*I$139)" +"+TRANSPOSE(CALC!HR17:HR40)/1000" +"+I159" +"I165*I164" +"+J165*J164" +"XNPV(0.09,I166:AF166,I638:AF638)" +"+$D$153*IF($D170=1,CHOOSE($D$152,1,I147),CHOOSE($D$152,1,I162))" +"TRANSPOSE(CALC!HV17:HV40)" +"+TRANSPOSE(CALC!HX17:HX40)/1000" +"+TRANSPOSE(CALC!HU17:HU40)/1000" +"(I183*I184)+I182" +"+I188+1" +"Summary!O44*stub/1000" +"Summary!$O$44*(1+Summary!$N$44)/1000" +"J197*(1+Summary!$N$44)" +"I200+I201+I198+I202" +"J209+J210" +"+I166+I185+I203+I205+I214" +"+TRANSPOSE(CALC!HZ17:HZ40)/1000" +"+"" Amount per ""&H221" +"+-TRANSPOSE(CALC!IA17:IA40)" +"(I222*I221)*CHOOSE($H223,1,I$139)*IF($H223=1,CHOOSE($H224,1,I$130),CHOOSE($H224,1,I$145))" +"+TRANSPOSE(CALC!IC17:IC40)/1000" +"+-TRANSPOSE(CALC!ID17:ID40)" +"+TRANSPOSE(CALC!II17:II40)/1000" +"+-TRANSPOSE(CALC!IJ17:IJ40)" +"-TRANSPOSE(CALC!IH17:IH40)/1000" +"SUMIF(SharingAgrmt!$Y$6:$Y$30,CCFMODEL!J3,SharingAgrmt!$AB$6:$AB$30)/1000" +"+I225+I231+I237+I240" +"+J225+J231+J237+J240+J241" +"'O&M'!D60*stub" +"'O&M'!E60" +"+I249" +"+I242+I250" +"($H259)*CHOOSE($H260,1,I$139)*IF($H260=1,CHOOSE($H261,1,I$130),CHOOSE($H260,1,I$145))*stub" +"($H259)*CHOOSE($H260,1,J$139)*IF($H260=1,CHOOSE($H261,1,J$130),CHOOSE($H260,1,J$145))" +"($H259*I258)*CHOOSE($H260,1,I$139)*IF($H260=1,CHOOSE($H261,1,I$130),CHOOSE($H261,1,I$145))" +"Summary!O98" +"'O&M'!D95*stub" +"'O&M'!E95" +"+I263+I269" +"+A151" +"+J166" +"+A170" +"+J185" +"+A196" +"+J203" +"+J205" +"+J211" +"+J214" +"+E216" +"+I373+I339-I333" +"SUM(J277:J282)" +"+J253" +"SUM(I285:I285)" +"+E283-E286" +"+E271" +"+E288-E290" +"+E283" +"+E286" +"+E290" +"+H108" +"+I107" +"+I106" +"+E114" +"+E120" +"+E115" +"+CCFMODEL!H785" +"NOW()" +"+E$638" +"E771" +"E316-E317" +"E773" +"E318-E320" +"J316" +"A640" +"J326" +"SUM(E323:E325)" +"E321-E326" +"J348" +"E633" +"IF($E$632=""YES"",(I633*(I593+H593)/2),0)*stub" +"IF($E$632=""YES"",(J633*(J593+I593)/2),0)" +"J808" +"A645" +"J736" +"J425" +"J751" +"B481&"" (Interest Calc on Avg Balance)""" +"IF(I605=""YES"",IF($I$606=""YES"",-I608+((I627-I607)*(I451+I455)/2*C472),0),I627*(I451+I455)/2*C472)" +"IF(J605=""YES"",IF($I$606=""YES"",-J608+((J627-J607)*((J451+J455)/2)),0),J627*((J451+J455)/2))" +"B482&"" (Interest Calc on Avg. Balance)""" +"IF(I613=""YES"",IF($I$614=""YES"",-I616+((I628-I615)*(I458+I461)/2)*C472,0),I628*(I458+I461)/2*C472)" +"IF(J613=""YES"",IF($I$614=""YES"",-J616+((J628-J615)*(J458+J461)/2),0),J628*(J458+J461)/2)" +"+((I444+I447)/2)*I626*C472" +"+((J444+J447)/2)*J626" +"SUM(E336:E337)" +"E328+E333-E339" +"E654" +"-I316*I669" +"E341+E343" +"I341+I343+I344" +"E666" +"I710" +"E348*(1-E350)" +"E624" +"I736" +"H$638" +"I323+I324+I325" +"I715" +"(+I608*-1)+(I616*-1)" +"I653" +"H774-G369" +"I774" +"B493" +"H493" +"H577" +"I577-H577" +"A595" +"+H595-G595" +"B481" +"I603" +"I611" +"H492+H491" +"+I353+I618" +"SUM(H369:H375)" +"H366-H376" +"B481" +"H481" +"-I604" +"-I612" +"-I445-I446" +"-H378-H384-H386" +"H395" +"I569-H569" +"-I387" +"""Excess Cash Flow Recaptured on ""&B481" +"IF(I393>0,-MIN((+I393)*I609,I451-I452-I453),0)" +"H569" +"I391+I392+I393+I394" +"A515" +"N515" +"I395" +"I571" +"SUM(E399:E402)" +"H405+I777-I641" +"H406-I640" +"A524" +"N524" +"H409-I651+I489" +"I652-I323" +"I410+J652-J323" +"H413+I776-H490" +"I413+J776" +"H414+I372" +"E403+E407+E411+E413+E414" +"I574" +"+J453+J460+J446" +"+I447-J446" +"A537" +"E418+E419+E421+E420+E422" +"+K539" +"I461+I455-J453-J460" +"N540" +"I363+H426" +"E425+E426+E427" +"E428+E423" +"H383" +"H433-I619" +"H434-I618" +"H435+H436+I348" +"-I353" +"E430+E437" +"E415-E438" +"H447" +"IF(I378+I384+(I391+I392-I569)<=0,I378+I384+(I391+I392-I569),0)" +"IF(I378+I384>0,MIN(I378+I384,I444),0)" +"H444-H445-H446" +"I626" +"B481&"":""" +"-H481+H608-K536" +"I608+I604" +"H603" +"-H394" +"H451-H453-H452-H454" +"B482&"":""" +"-H482+H616" +"I616+I612" +"H611" +"I628" +"+Summary!E22" +"1-C472" +"C469*12" +"IF(12-MONTH(Summary!E22)+MONTH(E475)>=12,(12-MONTH(Summary!E22)+MONTH(E475))-12,12-MONTH(Summary!E22)+MONTH(E475))/12" +"TEXT(I638,""0"")&"".""" +"DATE(YEAR(Summary!$E$22),12,31)" +"Summary!E98" +"E481" +"-I604" +"-I612" +"+K546" +"-I619" +"A521" +"I777-H488" +"J777" +"(I774-I777-I776)-H489" +"J774-J490" +"I776-H490" +"J776" +"-I618" +"I503+I504" +"+I370" +"E485-SUM(E488:E493)" +"SUM(E488:E495)" +"E496-E485" +"Summary!E91" +"Summary!E114" +"E509-I503" +""" ""&B481" +"Summary!E113" +"450+(E481+Summary!$E$103+Summary!$E$104)*0.0025+0.004*(15000)+0.0025*(E481+Summary!$E$103+Summary!$E$104-15000)" +"Summary!$E$114" +"$I$504/15" +"C507*SUM(H482:S482)" +"E638" +"E514+1" +"F514+365" +"C467" +"I514" +"H569" +"H484" +"""at ""&TEXT(N514,""mm/dd/yy"")&"":*""" +"H571" +"N515" +"I517+K517-L517" +"H488" +"G522" +"E509" +"H10" +"Summary!E97" +"E519+E521+E522+E526+E528+E529" +"H574" +"IF($P$552=0,0,P536/$P$552)" +"N536" +"IF($R$552=0,0,R536/$R$552)" +"+B481&"" Debt""" +"Summary!E98" +"6797+590" +"+SUM(E539:E541)" +"N537+N542" +"B483" +"K530-K544" +"H492" +"H491-L547-L546" +"K551+K544" +"E530-E552" +"A569&"" (Days)""" +"A571&"" (Days)""" +"A572&"" (x)""" +"A573&"" ($)""" +"E515" +"IF(I316=0,0,H559/365*(I$316))" +"IF(I316=0,0,I559/365*(I$316))" +"A400" +"E516" +"IF(I316=0,0,H560/365*(I$316))" +"883" +"IF(J316=0,0,J560/365*(J$316))" +"K517" +"163" +"A418" +"E533" +"+H571-1011" +"834" +"IF(J317=0,0,J563/365*(J$316))" +"K534" +"E577" +"E569+E571+E572+E573-E574-E575-E576" +"E577-D577" +"+I577-H577" +"I587-H587" +"+J$453+J$460+J$339" +"""DS Reserve Account (""&Summary!$E$118*100&""% of Scheduled DS)""" +"IF(I425>0,I584*Summary!$E$118,0)" +"IF(Summary!$O$109=0,0,SUMIF($J$598:$AF$598,J598,#REF!))" +"IF(Summary!$O$109=0,Summary!$E$44*0.25,SUMIF($J$598:$AF$598,L598,#REF!))" +"IF(Summary!$O$109=0,Summary!$E$50*0.125,SUMIF($J$598:$AF$598,O598,#REF!))" +"IF(Summary!$O$109=0,Summary!$E$50*0.625,SUMIF($J$598:$AF$598,P598,#REF!))" +"IF(Summary!$O$109=0,Summary!$E$56*0.25,SUMIF($J$598:$AF$598,T598,#REF!))" +"IF(Summary!$O$109=0,Summary!$E$62*0.125,SUMIF($J$598:$AF$598,W598,#REF!))" +"IF(Summary!$O$109=0,Summary!$E$62*0.625,SUMIF($J$598:$AF$598,X598,#REF!))" +"+H593" +"+I593+I593+J588" +"IF(Summary!$O$109=0,+J593,+J593+K588)" +"-CCFMODEL!J590" +"IF(Summary!O109=1,0,K585-J585)" +"L585-K585" +"IF(Summary!$O$109=0,L587-K587,-SUM($J$598:$AF$598,L598))" +"K589-J589" +"IF(OR(H602>0,H600=0),0,IF(AND(YEAR(I598)=YEAR(Summary!$O$111),Summary!$O$109=1),1-SUM(CCFMODEL!$I599:I599),I599))" +"IF(J602>0,J602/$H$455,IF(AND(YEAR(J598)=YEAR(Summary!$O$111),Summary!$O$109=1),1-SUM(CCFMODEL!$I599:I599),MIN(J599,1-SUM($I600:I600))))" +"IF(I602>0,0,I597)" +"IF(Summary!$J$75=""YES"",0,IF(J602>0,0,J597))" +"IF(AND(YEAR(J598)=YEAR(Summary!$O$111),Summary!$O$109=1),(1-SUM(CCFMODEL!$I599:I599))*$H$455,0)" +"IF(AND(YEAR(K598)=YEAR(Summary!$O$111),Summary!$O$109=1),MIN(Summary!$J$77,(1-SUM(CCFMODEL!$I599:J599))*$H$455),0)" +"B481" +"+I601+I602" +"Summary!O103" +"Summary!O105" +"IF(I605=""YES"",((1+I607/2)^2-1)*I451*-1,0)*C472" +"IF(J605=""YES"",((1+J607/2)^2-1)*J451*-1,0)" +"IF(Summary!$J$75=""Yes"",1,0)" +"I751" +"B482" +"IF(I613=""YES"",((1+I615/2)^2-1)*(I458+I461)/2*-1,0)*C472" +"IF(J613=""YES"",((1+J615/2)^2-1)*(J458+J461)/2*-1,0)" +"B483" +"YEAR(J621)" +"B481" +"Summary!$E$107" +"IF(Summary!$E$102=1,Summary!$E$107,HLOOKUP(K620,#REF!,#REF!))" +"IF(Summary!$E$102=1,Summary!$E$108,HLOOKUP(L620,#REF!,#REF!))" +"IF(Summary!$E$102=1,Summary!$E$109,HLOOKUP(O620,#REF!,#REF!))" +"IF(Summary!$E$102=1,Summary!$E$110,HLOOKUP(R620,#REF!,#REF!))" +"IF(Summary!$E$102=1,Summary!$E$111,HLOOKUP(V620,#REF!,#REF!))" +"Summary!E75" +"+Summary!$E$76" +"Summary!E76" +"TEXT(C470,""0"")&"" M""" +"TEXT(C473,""0"")&"" M""" +"E475" +"DATE(YEAR(F638)-1,12,31)" +"C467" +"E475" +"DATE(YEAR(I638)+1,12,31)" +"I509" +"E780" +"Summary!$J$74" +"IF(AND(YEAR(J598)=YEAR(Summary!$O$111),Summary!$O$109=1),+Summary!$J$77,0)" +"I649" +"IF(J649=0,0,J649)" +"IF(J649=0,0,J649-D46)" +"I649-I653" +"I649-I657" +"Summary!E32" +"H345" +"H778+H655" +"-H343" +"-(H779+H659)" +"H658" +"G659" +"H687" +"IF(H682-H683<0,0,H682-H683)" +"IF(H680<=0,H680,0)" +"IF(H680>0,IF(H684<=H680,H684,H680),0)" +"IF(H684-H685-H686<0,0,H684-H685-H686)" +"IF(H680<=0,0,H680-H686)" +"I668" +"H689*H668" +"I667" +"(H689-H691)*H667" +"H345" +"G675" +"I668" +"H706*H668" +"I667" +"(H706-H708)*H667" +"+H693" +"H714-H713" +"+Summary!E22" +"-H483" +"I$348" +"I$324+I$325+I$323" +"+I$363" +"I$579-(I569-H569)" +"+I722+I724+I725-I726" +"-I$369" +"-I$373-I$374+I$394" +"+I$381+I$382" +"+A370" +"-I370" +"-I$372" +"+H720" +"IF(I728+SUM(I730:I735)<0,0,I728+SUM(I730:I735))" +"+SUM(I741:S741)" +"-I$386-I$383+I$375+I$392+I$393-I736+I394" +"+I824-I383-I736+I394" +"+I718" +"+""(Federal Taxes @ "" & TEXT(I667,""0.00%"")&"")""" +"+I$345+I$326" +"I339" +"+Summary!M115" +"I373" +"IF(ISERROR((I748+I749)/(I749+I750)),""NA"",(I748+I749)/(I749+I750))" +"XIRR($H736:I736,$H718:I718,0.15)" +"+$N$51-SUM($I$100:$AC$100)" +"+E753-(MAX((E753-E754)*0.35,0))" +"J451" +"+AC$577" +"+AC$414" +"-J373" +"-AC$421-AC$422-AC$425" +"(J746-TDATE)/365.25" +"+SUM(E755:E758)" +"IF(ISERROR(SUMPRODUCT(J757:Y757,J759:Y759)/SUM(J757:Y757)),""NA"",SUMPRODUCT(J757:Y757,J759:Y759)/SUM(J757:Y757))" +"""VALUATION as of ""&TEXT(H718,""m/d/y"")" +"XNPV(E750,$H$736:$AF$736,H$718:$AF718)" +"+E760/(1+E750)^((AC718-TDATE)/365)" +"Q$898" +"+AF752" +"Summary!M115" +"XNPV(B767,$H$736:$AF$736,H$718:$AF718)" +"+CCFMODEL!B296" +"+C472" +"IF(F313=""Millions"",1000000,IF(F313=""Thousands"",1000,1))" +"I361" +"A362" +"I362" +"-I654" +"A571" +"-I571+H571" +"I574-H574" +"A794" +"SUM(I795:I807)" +"A365" +"I365" +"A369" +"-I369" +"A372" +"-I372" +"-I370" +"A811" +"-SUM(I373:I374)" +"SUM(I381:I383)" +"I822+I816+I808" +"+J321+J331+J730-J726" +"(5/12)*AG826" +"IF(I831>0,B832*(I415-I407-I430),0)" +"IF(AND(I831=0,J831>0),(1-$B$832)*(J415-J407-J430),0)" +"H736" +"IF(AND(I831=0,J831=1),J832,IF(J830=1,0.5*(J736+J833),(IF($J$829=1,(J$736+J833),IF(J831=1,J832,(J736+J833))))))" +"IF(AND(AF831=0,AG831=1),AG832,IF(AG830=1,AG203-AG245,(IF($J$829=1,(AG$736+AG833),IF(AG831=1,AG832,(AG826))))))" +"CapPrice" +"IF(ValDate>H828,0,(1/((1+CapPrice)^((H828-ValDate)/365.25))))" +"+H836" +"CHOOSE(J829+1,J834,J836)*J839" +"AG834*AG839" +"SUM(I840:AH840)" +"IF(Summary!O109=1,J849,J850)" +"SUMPRODUCT($DS$17:$DS$292,$BL$17:$BL$292)+SUMPRODUCT($DT$17:$DT$292,$BM$17:$BM$292)+SUMPRODUCT($DU$17:$DU$292,$BN$17:$BN$292)" +"SUMPRODUCT($DV$17:$DV$292,$BO$17:$BO$292)" +"SUMPRODUCT($EB$17:$EB$292,$BW$17:$BW$292)" +"EP8/EX8" +"SUM($EV$17:$EV$292)" +"EP8/EX9" +"+HR17-IC17" +"EP8-EP9" +"EP8/EX10" +"SUM(EW17:EW292)*1000" +"IF($C10Summary!$N$78),GB10,IF(Summary!$O$74=1,VLOOKUP(C10,GasTable,17)+Summary!$O$78,VLOOKUP(C10,GasTable,22)))" +"IF(BasisNumber=1,""Prices"",""Basis-Adjusted Prices"")" +"+""Nevada Power Market Price Curve ""&IF(Summary!#REF!=1,""Mid"",""Offer"")" +"GD16" +"Holiday(YEAR(H7),MONTH(H7))" +"SUM(FH17:FH292)" +"+Summary!N10" +"+Summary!N11" +"+Summary!N12" +"+D17&""Q""&ROUNDUP(E17/3,0)" +"YEAR(C17)" +"EOMONTH(H7,0)+1" +"+YEAR(C17)" +"MONTH(C17)" +"IF(G17="""","""",Holiday(D17,E17))" +"(1+I17/2)^(-2*(DATE(D18,E18,20)-$H$7)/365.25)" +"IF(Summary!#REF!=1,+Summary!#REF!,I17+Summary!#REF!/10000)" +"(1+K17/2)^(-2*(DATE(D18,E18,20)-$H$7)/365.25)" +"BB17-SUM(AY17:BA17)" +"IF(AND($E17=MONTH(Summary!$E$24),$D17=YEAR(Summary!$E$24)),Summary!$E$25,1)*IF(G17="""",0,INT((H17-MOD(H17,7)-G17)/7)+1-IF(BA17,IF(WEEKDAY(F17)=7,1,0),0))" +"IF(AND($E17=MONTH(Summary!$E$24),$D17=YEAR(Summary!$E$24)),Summary!$E$25,1)*IF(G17="""",0,INT((H17-MOD(H17-1,7)-G17)/7)+1-IF(BA17,IF(WEEKDAY(F17)=1,1,0),0))" +"IF(AND($E17=MONTH(Summary!$E$24),$D17=YEAR(Summary!$E$24)),Summary!$E$25,1)*IF(G17="""",0,H17-G17+1)" +"Summary!$E$19" +"SUM(BD17:BF17)" +"SUM(BD17:BG17)" +"SUM(BL17:BN17)" +"SUM(BL17:BO17)" +"DS17*BD17" +"DS17*BD17+DT17*BE17+DU17*BF17+DV17*BG17" +"IF(C17>=Summary!$E$26,MAX(0,SUM(EH17:EK17)),0)" +"IF(C17>=Summary!$E$26,DX17*BL17,0)" +"IF(C17>=Summary!$E$26,DY17*BM17,0)" +"IF(C17>=Summary!$E$26,DZ17*BN17,0)" +"IF(C17>=Summary!$E$26,EA17*BO17,0)" +"IF(C17>=Summary!$E$26,DX17*BL17+DY17*BM17+DZ17*BN17+EA17*BO17,0)" +"IF(C17>=Summary!$E$26,MAX(0,SUM(ER17:EU17)),0)" +"(EQ17-EV17)+IF(EZ17=""Yes"",(EG17-EL17),0)" +"IF(EX17,EX17/EQ17,"""")" +"Summary!O14" +"IF(EZ17=""No"",IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),$FA17*12*AX17*(1-$BC17),$FA17*10*AX17*(1-$BC17)),0)" +"IF(EZ17=""No"",IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),0,$FA17*3*AX17*(1-$BC17)),0)" +"IF(EZ17=""No"",IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),$FA17*12*AY17*(1-$BC17),$FA17*10*AY17*(1-$BC17)),0)" +"IF(EZ17=""No"",IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),0,$FA17*3*AY17*(1-$BC17)),0)" +"IF(EZ17=""No"",IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),$FA17*12*(AZ17+BA17)*(1-$BC17),$FA17*10*(AZ17+BA17)*(1-$BC17)),0)" +"IF(EZ17=""No"",IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),0,$FA17*3*(AZ17+BA17)*(1-$BC17)),0)" +"IF(EZ17=""No"",IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),Summary!$O$15*12*(AX17+AY17+AZ17+BA17)*(1-$BC17),Summary!$O$15*13*(AX17+AY17+AZ17+BA17)*(1-$BC17)+IF(Summary!$O$16=""Yes"",(CALC!FA17+Summary!$O$15)*6*(AX17+AY17+AZ17+BA17)*(1-$BC17),0)),0)" +"IF(MONTH(C17)=5,FI16*(IF(Summary!$E$70=""no"",(1+(Summary!$E$71*0.8)),1+HLOOKUP(YEAR(C17)-1,CCFMODEL!$I$127:$AF$128,2)*0.8)),+FI16)" +"IF(MONTH(C17)=5,FJ16*(IF(Summary!$E$70=""no"",(1+(Summary!$E$71*0.8)),1+HLOOKUP(YEAR(CALC!C17)-1,CCFMODEL!$I$127:$AF$128,2)*0.8)),FJ16)" +"SUM(FB17:FG17)*FI17+FH17*FJ17" +"IF(MONTH(C17)=5,FL16*(IF(Summary!$E$70=""no"",(1+(Summary!$E$71*0.8)),1+HLOOKUP(YEAR(CALC!C17)-1,CCFMODEL!$I$127:$AF$128,2)*0.8)),+FL16)" +"IF(MONTH(C17)=5,FM16*(IF(Summary!$E$70=""no"",(1+(Summary!$E$71*0.8)),1+HLOOKUP(YEAR(CALC!C17)-1,CCFMODEL!$I$127:$AF$128,2)*0.8)),+FM16)" +"IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),SUM(FB17:FG17)/(1-BC17)*FL17,SUM(FB17:FG17)/(1-BC17)*FM17)" +"FK17+FN17" +"FB17" +"IF(ER17>0,MIN(FB17-FP17,BL17),0)" +"IF(ES17>0,MIN(FD17-FR17,BM17),0)" +"IF(ET17>0,MIN(FF17-FT17,BN17),0)" +"IF(EU17>0,MIN(FH17-FV17,BO17),0)" +"(SUM(FP17:FV17)+SUM(GU17:HB17)/(1-Summary!$O$25))*CY17/1000" +"IF($C17GC17,1,0)" +"ABS(MIN(0,GC17-$GA17))" +"GF17*(IF(Summary!$O$74=1,VLOOKUP($C17,GasTable,16)+Summary!$O$92+Summary!$O$93,VLOOKUP($C17,GasTable,19)+Summary!$O$92+Summary!$O$93))" +"+GB17*GC17+GE17+GG17+GH17-GI17" +"SUM(FP17:FV17,GU17:GX17,GY17:HB17)" +"IF(GK17>GC17/(CY17/1000),GC17/(CY17/1000),+GK17)*GL17" +"IF(SUM(GU17:HB17)=0,0,IF(Summary!$O$16=""Yes"",SUM(GX17:HB17),IF(Summary!$O$17=""Yes"",SUM(GY17:HB17),SUM(GU17:HB17))))" +"GN17*GO17" +"MAX(FB17-FP17-FW17,0)" +"MAX(FD17-FR17-FX17,0)" +"MAX(FF17-FT17-FY17,0)" +"MAX(FH17-FV17-FZ17,0)" +"SUM(HJ17:HM17)" +"IF(ISERROR(+HP17/HN17),0,+HP17/HN17)" +"(HJ17*CE17+HK17*CF17+HL17*CG17+HM17*CH17)" +"SUMIF($D$17:$D$292,HQ17,$FB$17:$FB$292)+SUMIF($D$17:$D$292,HQ17,$FC$17:$FC$292)+SUMIF($D$17:$D$292,HQ17,$FD$17:$FD$292)+SUMIF($D$17:$D$292,HQ17,$FE$17:$FE$292)+SUMIF($D$17:$D$292,HQ17,$FF$17:$FF$292)+SUMIF($D$17:$D$292,HQ17,$FG$17:$FG$292)+SUMIF($D$17:$D$292,HQ17,$FH$17:$FH$292)" +"IF(HT17=0,0,HT17/HR17)" +"SUMIF($D$17:$D$292,HQ17,$FO$17:$FO$292)" +"SUMIF($D$17:$D$292,HQ17,$HE$17:$HE$292)" +"+IF(HU17>0,HW17/HU17,0)" +"SUMIF($D$17:$D$292,HQ17,$HI$17:$HI$292)" +"HT17+HW17+HX17" +"SUMIF($D$17:$D$292,HQ17,$GA$17:$GA$292)" +"-SUMIF($D$17:$D$292,HQ17,$GJ$17:$GJ$292)" +"SUMIF($D$17:$D$292,HQ17,$GK$17:$GK$292)" +"-SUMIF($D$17:$D$292,HQ17,$GM$17:$GM$292)" +"SUMIF($D$17:$D$292,HQ17,$GN$17:$GN$292)" +"-SUMIF($D$17:$D$292,HQ17,$GP$17:$GP$292)" +"SUMIF($D$17:$D$292,HQ17,$HN$17:$HN$292)" +"-SUMIF($D$17:$D$292,HQ17,$HP$17:$HP$292)" +"HY17+IB17+IE17+IH17" +"EOMONTH(C17,0)+1" +"I17" +"HD22+HC22" +"HF22+HG22" +"M29" +"M29" +"SUM(HR17:HR40)" +"+IO45-IO44" +"IF(C141GC141,1,0),0)" +"SUMIF($A$17:$A$292,HQ251,$GF$17:$GF$292)" +"IF(HT251=0,IF(OR(SUMIF(CURVES!$AU$6:$AU$283,$HQ251,CURVES!$BQ$6:$BQ$283)=0,COUNTIF(CURVES!$AU$6:$AU$283,$HQ251)=0),0,SUMIF(CURVES!$AU$6:$AU$283,$HQ251,CURVES!$BQ$6:$BQ$283)/COUNTIF(CURVES!$AU$6:$AU$283,$HQ251)),HT251/HR251)" +"SUMIF($A$17:$A$292,HQ251,$GG$17:$GG$292)" +"SUMIF($A$17:$A$292,HQ251,$GC$17:$GC$292)" +"IF(HW251=0,0,HW251/Summary!$O$79/HU251)" +"SUMIF($A$17:$A$292,HQ251,$GH$17:$GH$292)" +"IF(OR(SUMIF(CURVES!$AU$6:$AU$283,$HQ251,CURVES!$BQ$6:$BQ$283)=0,COUNTIF(CURVES!$AU$6:$AU$283,$HQ251)=0),0,SUMIF(CURVES!$AU$6:$AU$283,$HQ251,CURVES!$BQ$6:$BQ$283)/COUNTIF(CURVES!$AU$6:$AU$283,$HQ251))" +"IF(OR(SUMIF(CURVES!$AU$6:$AU$283,$HQ251,CURVES!$BR$6:$BR$283)=0,COUNTIF(CURVES!$AU$6:$AU$283,$HQ251)=0),0,SUMIF(CURVES!$AU$6:$AU$283,$HQ251,CURVES!$BR$6:$BR$283)/COUNTIF(CURVES!$AU$6:$AU$283,$HQ251))" +"IF($C294>=Summary!$E$26,MAX(0,BY294-(CZ294+DH294)),0)" +"IF($C294>=Summary!$E$26,(DS294*BD294+DT294*BE294+DU294*BF294+DV294*BG294)/SUM(BD294:BG294),0)" +"IF($C294>=Summary!$E$26,MAX(0,CE294-(CZ294+DH294)),0)" +"IF(C294>=Summary!$E$26,(DX294*BL294+DY294*BM294+DZ294*BN294+EA294*BO294)/SUM(BL294:BO294),0)" +"MAX(O10:O29)" +"AV6&""Q""&ROUNDUP(MONTH(AW6)/3,0)" +"YEAR(GasFirstMonth)" +"AY6" +"VLOOKUP($AW6,$BU$8:$BZ$291,5,FALSE)" +"VLOOKUP($AW6,$BU$8:$BZ$291,6,FALSE)" +"YEAR(AW7)" +"EOMONTH(AW6,0)+1" +"+Summary!O82" +"SUM(AS7:AS8)" +"EDATE(BU8,1)" +"AY18" +"AY18" +"+AY18" +"+BM18/BM6-1" +"+AY96/AY84-1" +"BM130" +"E5*IF(Summary!$E$70=""no"",(1+Summary!$E$71),1+HLOOKUP('O&M'!F$1,CCFMODEL!$I$127:$AF$128,2))" +"SUM(E5:E8)" +"E23*(1+Summary!$E$71)" +"SUM(E12:E24)" +"SUM(E28:E33)" +"IF(E1>2011,+Summary!$O$92+Summary!$O$93,Summary!$O$92)*Summary!$O$75*(DATE(E$1,12,31)-DATE(E$1,1,1)+1)/1000*HLOOKUP('O&M'!E$1,CCFMODEL!$I$127:$AF$131,5)" +"+Summary!$O$88*Summary!$O$75*(DATE(E$1,12,31)-DATE(E$1,1,1)+1)/1000" +"(Summary!$O$88*0.75+Summary!$O$89*0.25)*Summary!$O$75*(DATE(F$1,12,31)-DATE(F$1,1,1)+1)/1000" +"IF(G1=2011,252,IF(Summary!$N$84>DATE(G$1,1,1),+Summary!$O$89*Summary!$O$75*(DATE(G$1,12,31)-DATE(G$1,1,1)+1)/1000,0))" +"SUM(E37:E39)" +"SUM(E49:E55)" +"(E9+E25+E34+E46+E56+E40)" +"CCFMODEL!J225" +"CCFMODEL!J231" +"E60+E66+E95" +"TODAY()" +"Summary!#REF!+Summary!#REF!" +"SUM(M10:M12)" +"SUM(M14:R14)" +"S14" +"XIRR(M14:S14,M8:S8)" +"XIRR(R15:S15,R8:S8)" +"CURVES!$E$3" +"E9" +"E17*(1-E18)*(1-E19)" +"IF(O21=""no"",0,E9-O14-O15)" +"SUM(J11:J23)" +"CURVES!E3" +"O32/O34" +"CALC!EP9/1000" +"O33/O34" +"1-((1-E32)*(1-E33))" +"SUM(N32:N33)" +"J49" +"J49" +"69265/1000" +"80500-E95-E96-SUM(J27:J39)" +"D42" +"1183.38*((CCFMODEL!M125))" +"SUM(J27:J46)" +"J49/E9" +"J8+J24+J47" +"3640.55*((CCFMODEL!Q125))" +"IF($Z$56=1,150000,0)" +"1312.04*(CCFMODEL!U125)" +"4028*(CCFMODEL!Y125)" +"O64/$E$9" +"'O&M'!E9" +"'O&M'!E25" +"'O&M'!E34" +"'O&M'!E46" +"'O&M'!E56" +"'O&M'!E40" +"SUM(O64:O70)" +"N78" +"N78" +"1-D90" +"+J49-E90" +"CCFMODEL!E506" +"CCFMODEL!H577" +"CCFMODEL!J588" +"SUM(E94:E97)" +"'O&M'!E95" +"MIN(CCFMODEL!$I$751:$Z$751)" +"MAX(CCFMODEL!$I$751:$Z$751)" +"""(over ""&E112&"" years)""" +"IF(ISERROR(AVERAGE(CCFMODEL!$I$751:$Z$751)),""NA"",AVERAGE(CCFMODEL!$I$751:$Z$751))" +"CCFMODEL!J760" +"$E$101+(D107/10000)" +"IF(AND(YEAR(O110)=2000,MONTH(O110)=1),+O110,EOMONTH(O110,0))" +"1.5%" +"-CCFMODEL!H736" +"3500+300" +"CCFMODEL!$C$3" +"XNPV(O1,Q12:Q20,A12:A20)" +"YEAR(A5)" +"CALC!HH17" +"IF(Summary!$O$109=0,CALC!HE17,0)" +"SUM(CALC!GU17:HB17)*CALC!CY17/1000" +"Summary!$J$54" +"VLOOKUP(A5,CURVES!AW6:$BS$283,16)" +"Summary!$J$60" +"Summary!$J$55" +"I5*SUM(F5:H5)" +"Summary!$J$56" +"Summary!$O$23" +"Summary!$J$57" +"IF(C5>0,C5-J5,0)" +"IF(N5>0,IF(N5-SUM(K5:M5)>0,N5-SUM(K5:M5),0),0)" +"O5*D5" +"IF(A5<=Summary!$J$61,0.5*(P5),$Q$2*(P5))" +"Summary!$J$58" +"J5+(K5+L5+R5)" +"IF(D5*(C5-S5)-Q5>0,D5*(C5-S5)-Q5,0)" +"Summary!$J$59" +"IF(A5<=Summary!$J$61,(0.2*T5)+(R5*D5),(U5*T5)+(R5*D5))" +"C5*D5" +"SUMIF($B$5:$B$281,Y6,$Q$5:$Q$281)" +"SUMIF($B$5:$B$281,Y6,$V$5:$V$281)" +"AA6+Z6" +"+CELL(""filename"",E3)" +"""Year ""&ROUND(((N3)-YEAR($I$3)),0)" +"+NOW()" +"SUM(E440:AF440)" +"+E638" +"+I314" +"+YEAR(J314)" +"+CCFMODEL!A312" +"+CCFMODEL!C313 &"" ""&TEXT(NOW(),""mm/dd/yy"")" +"+CELL(""filename"",C5)" +"+I$3" +"SUM(I10:AC10)" +"Summary!J49" +"IF(Summary!$O$109=0,B11,#REF!)" +"Summary!D44" +"PV_RACCapPrice" +"Summary!D50" +"Summary!D56" +"Summary!D62" +"SUM(D10:D19)" +"SUM(D23:D24)" +"+D27+D25+D20" +"+C10" +"SUM(H10:AF10)" +"Summary!D42" +"Summary!D39" +"Summary!D40" +"Summary!D41" +"+C41" +"+D41" +"Summary!E42" +"Summary!E39" +"Summary!E40" +"Summary!E41" +"SUM(F11:AF11)" +"IF(Summary!$O$109=0,Summary!D48,#REF!)" +"Summary!D45" +"Summary!D46" +"Summary!D47" +"Summary!E48" +"Summary!E45" +"Summary!E46" +"Summary!E47" +"SUM(I12:AF12)" +"IF(Summary!$O$109=0,Summary!D44,#REF!)" +"Summary!D52" +"Summary!D53" +"Summary!E54" +"Summary!E57" +"Summary!E52" +"Summary!E53" +"IF(Summary!$O$109=0,Summary!D60,#REF!)" +"Summary!D57" +"Summary!D58" +"Summary!D59" +"Summary!E60" +"Summary!E57" +"Summary!E58" +"Summary!E59" +"IF(Summary!$O$109=0,Summary!D66,#REF!)" +"Summary!D63" +"Summary!D64" +"Summary!D65" +"Summary!E66" +"Summary!E63" +"Summary!E64" +"Summary!E65" +"IF(Summary!$O$109=1,CCFMODEL!G651-(CCFMODEL!G651/(D41*12))*(((C46-C41)/365.25)*12),0)" +"IF(Summary!$O$109=1,Summary!$J$77-(Summary!$J$77/(G41*12))*(((F46-F41)/365.25)*12),0)" +"+Summary!O110" +"G41-(+F46-F41)/365.25" +"C15" +"SUM(I15:AF15)" +"IF(Summary!$O$109=0,J46,#REF!)" +"SUM(I23:Y23)" +"F41" +"+D55+D54" +"+N56+N51-D51-D56" +"+C41" +"IF(D41=0,0,IF($H41=""SL"",SLN($D41,$E41,$G41)*IF(YEAR($F41)<(J$3-1),IF(YEAR($F41)+$G41=J$3-1,(MONTH($F41)-1)/12,IF(YEAR($F41)+$G41J$3-1,0,(12-MONTH($F41)+1)/12)),IF(YEAR($F41)>J$3-1,0,VDB($D41,$E41,$G41,IF(YEAR($F41)=J$3-1,0,MIN($G41,(DATE(J$3-1,1,1)-$F41)/365)),MIN($G41,(DATE(J$3-1,12,31)-$F41)/365),$I41))))" +"IF($D41=0,0,IF($H41=""SL"",SLN($D41,$E41,$G41)*IF(YEAR($F41)J$3,0,(12-MONTH($F41)+1)/12)),IF(YEAR($F41)>J$3,0,VDB($D41,$E41,$G41,IF(YEAR($F41)=J$3,0,MIN($G41,(DATE(J$3,1,1)-$F41)/365)),MIN($G41,(DATE(J$3,12,31)-$F41)/365),$I41))))" +"IF(Summary!O109=1,-1,1)*IF(D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)<(J$3-1),IF(YEAR($F46)+$G46=J$3-1,(MONTH($F46)-1)/12,IF(YEAR($F46)+$G46J$3-1,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>J$3-1,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=J$3-1,0,MIN($G46,(DATE(J$3-1,1,1)-$F46)/365)),MIN($G46,(DATE(J$3-1,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)J$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>J$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=J$3,0,MIN($G46,(DATE(J$3,1,1)-$F46)/365)),MIN($G46,(DATE(J$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)K$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>K$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=K$3,0,MIN($G46,(DATE(K$3,1,1)-$F46)/365)),MIN($G46,(DATE(K$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)L$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>L$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=L$3,0,MIN($G46,(DATE(L$3,1,1)-$F46)/365)),MIN($G46,(DATE(L$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)M$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>M$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=M$3,0,MIN($G46,(DATE(M$3,1,1)-$F46)/365)),MIN($G46,(DATE(M$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)N$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>N$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=N$3,0,MIN($G46,(DATE(N$3,1,1)-$F46)/365)),MIN($G46,(DATE(N$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)O$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>O$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=O$3,0,MIN($G46,(DATE(O$3,1,1)-$F46)/365)),MIN($G46,(DATE(O$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)P$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>P$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=P$3,0,MIN($G46,(DATE(P$3,1,1)-$F46)/365)),MIN($G46,(DATE(P$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)Q$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>Q$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=Q$3,0,MIN($G46,(DATE(Q$3,1,1)-$F46)/365)),MIN($G46,(DATE(Q$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)R$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>R$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=R$3,0,MIN($G46,(DATE(R$3,1,1)-$F46)/365)),MIN($G46,(DATE(R$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)S$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>S$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=S$3,0,MIN($G46,(DATE(S$3,1,1)-$F46)/365)),MIN($G46,(DATE(S$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)T$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>T$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=T$3,0,MIN($G46,(DATE(T$3,1,1)-$F46)/365)),MIN($G46,(DATE(T$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)U$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>U$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=U$3,0,MIN($G46,(DATE(U$3,1,1)-$F46)/365)),MIN($G46,(DATE(U$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)V$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>V$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=V$3,0,MIN($G46,(DATE(V$3,1,1)-$F46)/365)),MIN($G46,(DATE(V$3,12,31)-$F46)/365),$I46))))" +"IF(Summary!O109=1,-1,1)*IF($D46=0,0,IF($H46=""SL"",SLN($D46,$E46,$G46)*IF(YEAR($F46)W$3,0,(12-MONTH($F46)+1)/12)),IF(YEAR($F46)>W$3,0,VDB($D46,$E46,$G46,IF(YEAR($F46)=W$3,0,MIN($G46,(DATE(W$3,1,1)-$F46)/365)),MIN($G46,(DATE(W$3,12,31)-$F46)/365),$I46))))" +"-$D$46-SUM(I67:W67)" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)J$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>J$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=J$3,0,MIN($G54,(DATE(J$3,1,1)-$F54)/365)),MIN($G54,(DATE(J$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)K$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>K$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=K$3,0,MIN($G54,(DATE(K$3,1,1)-$F54)/365)),MIN($G54,(DATE(K$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)L$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>L$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=L$3,0,MIN($G54,(DATE(L$3,1,1)-$F54)/365)),MIN($G54,(DATE(L$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)M$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>M$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=M$3,0,MIN($G54,(DATE(M$3,1,1)-$F54)/365)),MIN($G54,(DATE(M$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)N$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>N$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=N$3,0,MIN($G54,(DATE(N$3,1,1)-$F54)/365)),MIN($G54,(DATE(N$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)O$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>O$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=O$3,0,MIN($G54,(DATE(O$3,1,1)-$F54)/365)),MIN($G54,(DATE(O$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)P$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>P$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=P$3,0,MIN($G54,(DATE(P$3,1,1)-$F54)/365)),MIN($G54,(DATE(P$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)Q$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>Q$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=Q$3,0,MIN($G54,(DATE(Q$3,1,1)-$F54)/365)),MIN($G54,(DATE(Q$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)R$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>R$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=R$3,0,MIN($G54,(DATE(R$3,1,1)-$F54)/365)),MIN($G54,(DATE(R$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)S$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>S$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=S$3,0,MIN($G54,(DATE(S$3,1,1)-$F54)/365)),MIN($G54,(DATE(S$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)T$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>T$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=T$3,0,MIN($G54,(DATE(T$3,1,1)-$F54)/365)),MIN($G54,(DATE(T$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)U$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>U$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=U$3,0,MIN($G54,(DATE(U$3,1,1)-$F54)/365)),MIN($G54,(DATE(U$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)V$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>V$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=V$3,0,MIN($G54,(DATE(V$3,1,1)-$F54)/365)),MIN($G54,(DATE(V$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)W$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>W$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=W$3,0,MIN($G54,(DATE(W$3,1,1)-$F54)/365)),MIN($G54,(DATE(W$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)X$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>X$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=X$3,0,MIN($G54,(DATE(X$3,1,1)-$F54)/365)),MIN($G54,(DATE(X$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)Y$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>Y$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=Y$3,0,MIN($G54,(DATE(Y$3,1,1)-$F54)/365)),MIN($G54,(DATE(Y$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)Z$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>Z$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=Z$3,0,MIN($G54,(DATE(Z$3,1,1)-$F54)/365)),MIN($G54,(DATE(Z$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)AA$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>AA$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=AA$3,0,MIN($G54,(DATE(AA$3,1,1)-$F54)/365)),MIN($G54,(DATE(AA$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)AB$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>AB$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=AB$3,0,MIN($G54,(DATE(AB$3,1,1)-$F54)/365)),MIN($G54,(DATE(AB$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)AC$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>AC$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=AC$3,0,MIN($G54,(DATE(AC$3,1,1)-$F54)/365)),MIN($G54,(DATE(AC$3,12,31)-$F54)/365),$I54))))" +"+I77+I72" +"SUM(J72:J76)" +"+SUM(I79:AF79)-D51-D56" +"+L41" +"IF($N41=0,0,IF($R41=""SL"",SLN($N41,$O41,$Q41)*IF(YEAR($P41)<(J$3-1),IF(YEAR($P41)+$Q41=J$3-1,(MONTH($P41)-1)/12,IF(YEAR($P41)+$Q41J$3-1,0,(12-MONTH($P41)+1)/12)),IF(YEAR($P41)>J$3-1,0,VDB($N41,$O41,$Q41,IF(YEAR($P41)=J$3-1,0,MIN($Q41,(DATE(J$3-1,1,1)-$P41)/365)),MIN($Q41,(DATE(J$3-1,12,31)-$P41)/365),$S41))))" +"IF($N42=0,0,IF($R42=""SL"",SLN($N42,$O42,$Q42)*IF(YEAR($P42)J$3,0,(12-MONTH($P42)+1)/12)),IF(YEAR($P42)>J$3,0,VDB($N42,$O42,$Q42,IF(YEAR($P42)=J$3,0,MIN($Q42,(DATE(J$3,1,1)-$P42)/365)),MIN($Q42,(DATE(J$3,12,31)-$P42)/365),$S42))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)<(J$3-1),IF(YEAR($P46)+$Q46=J$3-1,(MONTH($P46)-1)/12,IF(YEAR($P46)+$Q46J$3-1,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>J$3-1,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=J$3-1,0,MIN($Q46,(DATE(J$3-1,1,1)-$P46)/365)),MIN($Q46,(DATE(J$3-1,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)J$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>J$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=J$3,0,MIN($Q46,(DATE(J$3,1,1)-$P46)/365)),MIN($Q46,(DATE(J$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)K$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>K$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=K$3,0,MIN($Q46,(DATE(K$3,1,1)-$P46)/365)),MIN($Q46,(DATE(K$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)L$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>L$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=L$3,0,MIN($Q46,(DATE(L$3,1,1)-$P46)/365)),MIN($Q46,(DATE(L$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)M$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>M$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=M$3,0,MIN($Q46,(DATE(M$3,1,1)-$P46)/365)),MIN($Q46,(DATE(M$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)N$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>N$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=N$3,0,MIN($Q46,(DATE(N$3,1,1)-$P46)/365)),MIN($Q46,(DATE(N$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)O$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>O$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=O$3,0,MIN($Q46,(DATE(O$3,1,1)-$P46)/365)),MIN($Q46,(DATE(O$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)P$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>P$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=P$3,0,MIN($Q46,(DATE(P$3,1,1)-$P46)/365)),MIN($Q46,(DATE(P$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)Q$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>Q$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=Q$3,0,MIN($Q46,(DATE(Q$3,1,1)-$P46)/365)),MIN($Q46,(DATE(Q$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)R$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>R$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=R$3,0,MIN($Q46,(DATE(R$3,1,1)-$P46)/365)),MIN($Q46,(DATE(R$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)S$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>S$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=S$3,0,MIN($Q46,(DATE(S$3,1,1)-$P46)/365)),MIN($Q46,(DATE(S$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)T$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>T$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=T$3,0,MIN($Q46,(DATE(T$3,1,1)-$P46)/365)),MIN($Q46,(DATE(T$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)U$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>U$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=U$3,0,MIN($Q46,(DATE(U$3,1,1)-$P46)/365)),MIN($Q46,(DATE(U$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)V$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>V$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=V$3,0,MIN($Q46,(DATE(V$3,1,1)-$P46)/365)),MIN($Q46,(DATE(V$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)W$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>W$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=W$3,0,MIN($Q46,(DATE(W$3,1,1)-$P46)/365)),MIN($Q46,(DATE(W$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)X$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>X$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=X$3,0,MIN($Q46,(DATE(X$3,1,1)-$P46)/365)),MIN($Q46,(DATE(X$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)Y$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>Y$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=Y$3,0,MIN($Q46,(DATE(Y$3,1,1)-$P46)/365)),MIN($Q46,(DATE(Y$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)Z$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>Z$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=Z$3,0,MIN($Q46,(DATE(Z$3,1,1)-$P46)/365)),MIN($Q46,(DATE(Z$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)AA$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>AA$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=AA$3,0,MIN($Q46,(DATE(AA$3,1,1)-$P46)/365)),MIN($Q46,(DATE(AA$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)AB$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>AB$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=AB$3,0,MIN($Q46,(DATE(AB$3,1,1)-$P46)/365)),MIN($Q46,(DATE(AB$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)AC$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>AC$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=AC$3,0,MIN($Q46,(DATE(AC$3,1,1)-$P46)/365)),MIN($Q46,(DATE(AC$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)AD$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>AD$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=AD$3,0,MIN($Q46,(DATE(AD$3,1,1)-$P46)/365)),MIN($Q46,(DATE(AD$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)AE$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>AE$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=AE$3,0,MIN($Q46,(DATE(AE$3,1,1)-$P46)/365)),MIN($Q46,(DATE(AE$3,12,31)-$P46)/365),$S46))))" +"IF(Summary!O109=1,-1,1)*IF($N46=0,0,IF($R46=""SL"",SLN($N46,$O46,$Q46)*IF(YEAR($P46)AF$3,0,(12-MONTH($P46)+1)/12)),IF(YEAR($P46)>AF$3,0,VDB($N46,$O46,$Q46,IF(YEAR($P46)=AF$3,0,MIN($Q46,(DATE(AF$3,1,1)-$P46)/365)),MIN($Q46,(DATE(AF$3,12,31)-$P46)/365),$S46))))" +"+I93+I98" +"+SUM(I100:AF100)-N51" +"+H20" +"+H25" +"+H27" +"+H29" +"+I72" +"+E112" +"+I77" +"+I93" +"+I98" +"(1+J129)*I125" +"YEAR(I126)" +"J126" +"Summary!E71" +"J128" +"IF(Summary!$E$70=""no"",Summary!$E$71,CCFMODEL!I128)" +"1+I129" +"+I130*(1+J129)" +"(1+(+I129*0.8))" +"+I131*(1+J129*0.8)" +"curr2&"" Exchange Rate""" +"""Exchange rate: ""&curr2&""/USD""" +"""Dollar Value of ""&curr2" +"IF(E138=0,0,1/E138)" +"curr2&"" Escalation Factors""" +"(1+(+I144/12))^(+stub)" +"""Currency (USD-1, ""&curr2&""-2)""" +"+$D$153*IF($D151=1,CHOOSE($D$152,1,I130),CHOOSE($D$152,1,I145))" +"+TRANSPOSE(CALC!HS17:HS40)" +"SUM(I153:I157)" +"IF($D151=1,I158,+I158*I$139)" +"+TRANSPOSE(CALC!HR17:HR40)/1000" +"+I159" +"I165*I164" +"+J165*J164" +"XNPV(0.09,I166:AF166,I638:AF638)" +"+$D$153*IF($D170=1,CHOOSE($D$152,1,I147),CHOOSE($D$152,1,I162))" +"TRANSPOSE(CALC!HV17:HV40)" +"+TRANSPOSE(CALC!HX17:HX40)/1000" +"+TRANSPOSE(CALC!HU17:HU40)/1000" +"(I183*I184)+I182" +"+I188+1" +"Summary!O44*stub/1000" +"Summary!$O$44*(1+Summary!$N$44)/1000" +"J197*(1+Summary!$N$44)" +"I200+I201+I198+I202" +"J209+J210" +"+I166+I185+I203+I205+I214" +"+TRANSPOSE(CALC!HZ17:HZ40)/1000" +"+"" Amount per ""&H221" +"+-TRANSPOSE(CALC!IA17:IA40)" +"(I222*I221)*CHOOSE($H223,1,I$139)*IF($H223=1,CHOOSE($H224,1,I$130),CHOOSE($H224,1,I$145))" +"+TRANSPOSE(CALC!IC17:IC40)/1000" +"+-TRANSPOSE(CALC!ID17:ID40)" +"+TRANSPOSE(CALC!II17:II40)/1000" +"+-TRANSPOSE(CALC!IJ17:IJ40)" +"-TRANSPOSE(CALC!IH17:IH40)/1000" +"SUMIF(SharingAgrmt!$Y$6:$Y$30,CCFMODEL!J3,SharingAgrmt!$AB$6:$AB$30)/1000" +"+I225+I231+I237+I240" +"+J225+J231+J237+J240+J241" +"'O&M'!D60*stub" +"'O&M'!E60" +"+I249" +"+I242+I250" +"($H259)*CHOOSE($H260,1,I$139)*IF($H260=1,CHOOSE($H261,1,I$130),CHOOSE($H260,1,I$145))*stub" +"($H259)*CHOOSE($H260,1,J$139)*IF($H260=1,CHOOSE($H261,1,J$130),CHOOSE($H260,1,J$145))" +"($H259*I258)*CHOOSE($H260,1,I$139)*IF($H260=1,CHOOSE($H261,1,I$130),CHOOSE($H261,1,I$145))" +"Summary!O98" +"'O&M'!D95*stub" +"'O&M'!E95" +"+I263+I269" +"+A151" +"+J166" +"+A170" +"+J185" +"+A196" +"+J203" +"+J205" +"+J211" +"+J214" +"+E216" +"+I373+I339-I333" +"SUM(J277:J282)" +"+J253" +"SUM(I285:I285)" +"+E283-E286" +"+E271" +"+E288-E290" +"+E283" +"+E286" +"+E290" +"+H108" +"+I107" +"+I106" +"+E114" +"+E120" +"+E115" +"+CCFMODEL!H785" +"NOW()" +"+E$638" +"E771" +"E316-E317" +"E773" +"E318-E320" +"J316" +"A640" +"J326" +"SUM(E323:E325)" +"E321-E326" +"J348" +"E633" +"IF($E$632=""YES"",(I633*(I593+H593)/2),0)*stub" +"IF($E$632=""YES"",(J633*(J593+I593)/2),0)" +"J808" +"A645" +"J736" +"J425" +"J751" +"B481&"" (Interest Calc on Avg Balance)""" +"IF(I605=""YES"",IF($I$606=""YES"",-I608+((I627-I607)*(I451+I455)/2*C472),0),I627*(I451+I455)/2*C472)" +"IF(J605=""YES"",IF($I$606=""YES"",-J608+((J627-J607)*((J451+J455)/2)),0),J627*((J451+J455)/2))" +"B482&"" (Interest Calc on Avg. Balance)""" +"IF(I613=""YES"",IF($I$614=""YES"",-I616+((I628-I615)*(I458+I461)/2)*C472,0),I628*(I458+I461)/2*C472)" +"IF(J613=""YES"",IF($I$614=""YES"",-J616+((J628-J615)*(J458+J461)/2),0),J628*(J458+J461)/2)" +"+((I444+I447)/2)*I626*C472" +"+((J444+J447)/2)*J626" +"SUM(E336:E337)" +"E328+E333-E339" +"E654" +"-I316*I669" +"E341+E343" +"I341+I343+I344" +"E666" +"I710" +"E348*(1-E350)" +"E624" +"I736" +"H$638" +"I323+I324+I325" +"I715" +"(+I608*-1)+(I616*-1)" +"I653" +"H774-G369" +"I774" +"B493" +"H493" +"H577" +"I577-H577" +"A595" +"+H595-G595" +"B481" +"I603" +"I611" +"H492+H491" +"+I353+I618" +"SUM(H369:H375)" +"H366-H376" +"B481" +"H481" +"-I604" +"-I612" +"-I445-I446" +"-H378-H384-H386" +"H395" +"I569-H569" +"-I387" +"""Excess Cash Flow Recaptured on ""&B481" +"IF(I393>0,-MIN((+I393)*I609,I451-I452-I453),0)" +"H569" +"I391+I392+I393+I394" +"A515" +"N515" +"I395" +"I571" +"SUM(E399:E402)" +"H405+I777-I641" +"H406-I640" +"A524" +"N524" +"H409-I651+I489" +"I652-I323" +"I410+J652-J323" +"H413+I776-H490" +"I413+J776" +"H414+I372" +"E403+E407+E411+E413+E414" +"I574" +"+J453+J460+J446" +"+I447-J446" +"A537" +"E418+E419+E421+E420+E422" +"+K539" +"I461+I455-J453-J460" +"N540" +"I363+H426" +"E425+E426+E427" +"E428+E423" +"H383" +"H433-I619" +"H434-I618" +"H435+H436+I348" +"-I353" +"E430+E437" +"E415-E438" +"H447" +"IF(I378+I384+(I391+I392-I569)<=0,I378+I384+(I391+I392-I569),0)" +"IF(I378+I384>0,MIN(I378+I384,I444),0)" +"H444-H445-H446" +"I626" +"B481&"":""" +"-H481+H608-K536" +"I608+I604" +"H603" +"-H394" +"H451-H453-H452-H454" +"B482&"":""" +"-H482+H616" +"I616+I612" +"H611" +"I628" +"+Summary!E22" +"1-C472" +"C469*12" +"IF(12-MONTH(Summary!E22)+MONTH(E475)>=12,(12-MONTH(Summary!E22)+MONTH(E475))-12,12-MONTH(Summary!E22)+MONTH(E475))/12" +"TEXT(I638,""0"")&"".""" +"DATE(YEAR(Summary!$E$22),12,31)" +"Summary!E98" +"E481" +"-I604" +"-I612" +"+K546" +"-I619" +"A521" +"I777-H488" +"J777" +"(I774-I777-I776)-H489" +"J774-J490" +"I776-H490" +"J776" +"-I618" +"I503+I504" +"+I370" +"E485-SUM(E488:E493)" +"SUM(E488:E495)" +"E496-E485" +"Summary!E91" +"Summary!E114" +"E509-I503" +""" ""&B481" +"Summary!E113" +"450+(E481+Summary!$E$103+Summary!$E$104)*0.0025+0.004*(15000)+0.0025*(E481+Summary!$E$103+Summary!$E$104-15000)" +"Summary!$E$114" +"$I$504/15" +"C507*SUM(H482:S482)" +"E638" +"E514+1" +"F514+365" +"C467" +"I514" +"H569" +"H484" +"""at ""&TEXT(N514,""mm/dd/yy"")&"":*""" +"H571" +"N515" +"I517+K517-L517" +"H488" +"G522" +"E509" +"H10" +"Summary!E97" +"E519+E521+E522+E526+E528+E529" +"H574" +"IF($P$552=0,0,P536/$P$552)" +"N536" +"IF($R$552=0,0,R536/$R$552)" +"+B481&"" Debt""" +"Summary!E98" +"6797+590" +"+SUM(E539:E541)" +"N537+N542" +"B483" +"K530-K544" +"H492" +"H491-L547-L546" +"K551+K544" +"E530-E552" +"A569&"" (Days)""" +"A571&"" (Days)""" +"A572&"" (x)""" +"A573&"" ($)""" +"E515" +"IF(I316=0,0,H559/365*(I$316))" +"IF(I316=0,0,I559/365*(I$316))" +"A400" +"E516" +"IF(I316=0,0,H560/365*(I$316))" +"883" +"IF(J316=0,0,J560/365*(J$316))" +"K517" +"163" +"A418" +"E533" +"+H571-1011" +"834" +"IF(J317=0,0,J563/365*(J$316))" +"K534" +"E577" +"E569+E571+E572+E573-E574-E575-E576" +"E577-D577" +"+I577-H577" +"I587-H587" +"+J$453+J$460+J$339" +"""DS Reserve Account (""&Summary!$E$118*100&""% of Scheduled DS)""" +"IF(I425>0,I584*Summary!$E$118,0)" +"IF(Summary!$O$109=0,0,SUMIF($J$598:$AF$598,J598,#REF!))" +"IF(Summary!$O$109=0,Summary!$E$44*0.25,SUMIF($J$598:$AF$598,L598,#REF!))" +"IF(Summary!$O$109=0,Summary!$E$50*0.125,SUMIF($J$598:$AF$598,O598,#REF!))" +"IF(Summary!$O$109=0,Summary!$E$50*0.625,SUMIF($J$598:$AF$598,P598,#REF!))" +"IF(Summary!$O$109=0,Summary!$E$56*0.25,SUMIF($J$598:$AF$598,T598,#REF!))" +"IF(Summary!$O$109=0,Summary!$E$62*0.125,SUMIF($J$598:$AF$598,W598,#REF!))" +"IF(Summary!$O$109=0,Summary!$E$62*0.625,SUMIF($J$598:$AF$598,X598,#REF!))" +"+H593" +"+I593+I593+J588" +"IF(Summary!$O$109=0,+J593,+J593+K588)" +"-CCFMODEL!J590" +"IF(Summary!O109=1,0,K585-J585)" +"L585-K585" +"IF(Summary!$O$109=0,L587-K587,-SUM($J$598:$AF$598,L598))" +"K589-J589" +"IF(OR(H602>0,H600=0),0,IF(AND(YEAR(I598)=YEAR(Summary!$O$111),Summary!$O$109=1),1-SUM(CCFMODEL!$I599:I599),I599))" +"IF(J602>0,J602/$H$455,IF(AND(YEAR(J598)=YEAR(Summary!$O$111),Summary!$O$109=1),1-SUM(CCFMODEL!$I599:I599),MIN(J599,1-SUM($I600:I600))))" +"IF(I602>0,0,I597)" +"IF(Summary!$J$75=""YES"",0,IF(J602>0,0,J597))" +"IF(AND(YEAR(J598)=YEAR(Summary!$O$111),Summary!$O$109=1),(1-SUM(CCFMODEL!$I599:I599))*$H$455,0)" +"IF(AND(YEAR(K598)=YEAR(Summary!$O$111),Summary!$O$109=1),MIN(Summary!$J$77,(1-SUM(CCFMODEL!$I599:J599))*$H$455),0)" +"B481" +"+I601+I602" +"Summary!O103" +"Summary!O105" +"IF(I605=""YES"",((1+I607/2)^2-1)*I451*-1,0)*C472" +"IF(J605=""YES"",((1+J607/2)^2-1)*J451*-1,0)" +"IF(Summary!$J$75=""Yes"",1,0)" +"I751" +"B482" +"IF(I613=""YES"",((1+I615/2)^2-1)*(I458+I461)/2*-1,0)*C472" +"IF(J613=""YES"",((1+J615/2)^2-1)*(J458+J461)/2*-1,0)" +"B483" +"YEAR(J621)" +"B481" +"Summary!$E$107" +"IF(Summary!$E$102=1,Summary!$E$107,HLOOKUP(K620,#REF!,#REF!))" +"IF(Summary!$E$102=1,Summary!$E$108,HLOOKUP(L620,#REF!,#REF!))" +"IF(Summary!$E$102=1,Summary!$E$109,HLOOKUP(O620,#REF!,#REF!))" +"IF(Summary!$E$102=1,Summary!$E$110,HLOOKUP(R620,#REF!,#REF!))" +"IF(Summary!$E$102=1,Summary!$E$111,HLOOKUP(V620,#REF!,#REF!))" +"Summary!E75" +"+Summary!$E$76" +"Summary!E76" +"TEXT(C470,""0"")&"" M""" +"TEXT(C473,""0"")&"" M""" +"E475" +"DATE(YEAR(F638)-1,12,31)" +"C467" +"E475" +"DATE(YEAR(I638)+1,12,31)" +"I509" +"E780" +"Summary!$J$74" +"IF(AND(YEAR(J598)=YEAR(Summary!$O$111),Summary!$O$109=1),+Summary!$J$77,0)" +"I649" +"IF(J649=0,0,J649)" +"IF(J649=0,0,J649-D46)" +"I649-I653" +"I649-I657" +"Summary!E32" +"H345" +"H778+H655" +"-H343" +"-(H779+H659)" +"H658" +"G659" +"H687" +"IF(H682-H683<0,0,H682-H683)" +"IF(H680<=0,H680,0)" +"IF(H680>0,IF(H684<=H680,H684,H680),0)" +"IF(H684-H685-H686<0,0,H684-H685-H686)" +"IF(H680<=0,0,H680-H686)" +"I668" +"H689*H668" +"I667" +"(H689-H691)*H667" +"H345" +"G675" +"I668" +"H706*H668" +"I667" +"(H706-H708)*H667" +"+H693" +"H714-H713" +"+Summary!E22" +"-H483" +"I$348" +"I$324+I$325+I$323" +"+I$363" +"I$579-(I569-H569)" +"+I722+I724+I725-I726" +"-I$369" +"-I$373-I$374+I$394" +"+I$381+I$382" +"+A370" +"-I370" +"-I$372" +"+H720" +"IF(I728+SUM(I730:I735)<0,0,I728+SUM(I730:I735))" +"+SUM(I741:S741)" +"-I$386-I$383+I$375+I$392+I$393-I736+I394" +"+I824-I383-I736+I394" +"+I718" +"+""(Federal Taxes @ "" & TEXT(I667,""0.00%"")&"")""" +"+I$345+I$326" +"I339" +"+Summary!M115" +"I373" +"IF(ISERROR((I748+I749)/(I749+I750)),""NA"",(I748+I749)/(I749+I750))" +"XIRR($H736:I736,$H718:I718,0.15)" +"+$N$51-SUM($I$100:$AC$100)" +"+E753-(MAX((E753-E754)*0.35,0))" +"J451" +"+AC$577" +"+AC$414" +"-J373" +"-AC$421-AC$422-AC$425" +"(J746-TDATE)/365.25" +"+SUM(E755:E758)" +"IF(ISERROR(SUMPRODUCT(J757:Y757,J759:Y759)/SUM(J757:Y757)),""NA"",SUMPRODUCT(J757:Y757,J759:Y759)/SUM(J757:Y757))" +"""VALUATION as of ""&TEXT(H718,""m/d/y"")" +"XNPV(E750,$H$736:$AF$736,H$718:$AF718)" +"+E760/(1+E750)^((AC718-TDATE)/365)" +"Q$898" +"+AF752" +"Summary!M115" +"XNPV(B767,$H$736:$AF$736,H$718:$AF718)" +"+CCFMODEL!B296" +"+C472" +"IF(F313=""Millions"",1000000,IF(F313=""Thousands"",1000,1))" +"I361" +"A362" +"I362" +"-I654" +"A571" +"-I571+H571" +"I574-H574" +"A794" +"SUM(I795:I807)" +"A365" +"I365" +"A369" +"-I369" +"A372" +"-I372" +"-I370" +"A811" +"-SUM(I373:I374)" +"SUM(I381:I383)" +"I822+I816+I808" +"+J321+J331+J730-J726" +"(5/12)*AG826" +"IF(I831>0,B832*(I415-I407-I430),0)" +"IF(AND(I831=0,J831>0),(1-$B$832)*(J415-J407-J430),0)" +"H736" +"IF(AND(I831=0,J831=1),J832,IF(J830=1,0.5*(J736+J833),(IF($J$829=1,(J$736+J833),IF(J831=1,J832,(J736+J833))))))" +"IF(AND(AF831=0,AG831=1),AG832,IF(AG830=1,AG203-AG245,(IF($J$829=1,(AG$736+AG833),IF(AG831=1,AG832,(AG826))))))" +"CapPrice" +"IF(ValDate>H828,0,(1/((1+CapPrice)^((H828-ValDate)/365.25))))" +"+H836" +"CHOOSE(J829+1,J834,J836)*J839" +"AG834*AG839" +"SUM(I840:AH840)" +"IF(Summary!O109=1,J849,J850)" +"SUMPRODUCT($DS$17:$DS$292,$BL$17:$BL$292)+SUMPRODUCT($DT$17:$DT$292,$BM$17:$BM$292)+SUMPRODUCT($DU$17:$DU$292,$BN$17:$BN$292)" +"SUMPRODUCT($DV$17:$DV$292,$BO$17:$BO$292)" +"SUMPRODUCT($EB$17:$EB$292,$BW$17:$BW$292)" +"EP8/EX8" +"SUM($EV$17:$EV$292)" +"EP8/EX9" +"+HR17-IC17" +"EP8-EP9" +"EP8/EX10" +"SUM(EW17:EW292)*1000" +"IF($C10Summary!$N$78),GB10,IF(Summary!$O$74=1,VLOOKUP(C10,GasTable,17)+Summary!$O$78,VLOOKUP(C10,GasTable,22)))" +"IF(BasisNumber=1,""Prices"",""Basis-Adjusted Prices"")" +"+""Nevada Power Market Price Curve ""&IF(Summary!#REF!=1,""Mid"",""Offer"")" +"GD16" +"Holiday(YEAR(H7),MONTH(H7))" +"SUM(FH17:FH292)" +"+Summary!N10" +"+Summary!N11" +"+Summary!N12" +"+D17&""Q""&ROUNDUP(E17/3,0)" +"YEAR(C17)" +"EOMONTH(H7,0)+1" +"+YEAR(C17)" +"MONTH(C17)" +"IF(G17="""","""",Holiday(D17,E17))" +"(1+I17/2)^(-2*(DATE(D18,E18,20)-$H$7)/365.25)" +"IF(Summary!#REF!=1,+Summary!#REF!,I17+Summary!#REF!/10000)" +"(1+K17/2)^(-2*(DATE(D18,E18,20)-$H$7)/365.25)" +"BB17-SUM(AY17:BA17)" +"IF(AND($E17=MONTH(Summary!$E$24),$D17=YEAR(Summary!$E$24)),Summary!$E$25,1)*IF(G17="""",0,INT((H17-MOD(H17,7)-G17)/7)+1-IF(BA17,IF(WEEKDAY(F17)=7,1,0),0))" +"IF(AND($E17=MONTH(Summary!$E$24),$D17=YEAR(Summary!$E$24)),Summary!$E$25,1)*IF(G17="""",0,INT((H17-MOD(H17-1,7)-G17)/7)+1-IF(BA17,IF(WEEKDAY(F17)=1,1,0),0))" +"IF(AND($E17=MONTH(Summary!$E$24),$D17=YEAR(Summary!$E$24)),Summary!$E$25,1)*IF(G17="""",0,H17-G17+1)" +"Summary!$E$19" +"SUM(BD17:BF17)" +"SUM(BD17:BG17)" +"SUM(BL17:BN17)" +"SUM(BL17:BO17)" +"DS17*BD17" +"DS17*BD17+DT17*BE17+DU17*BF17+DV17*BG17" +"IF(C17>=Summary!$E$26,MAX(0,SUM(EH17:EK17)),0)" +"IF(C17>=Summary!$E$26,DX17*BL17,0)" +"IF(C17>=Summary!$E$26,DY17*BM17,0)" +"IF(C17>=Summary!$E$26,DZ17*BN17,0)" +"IF(C17>=Summary!$E$26,EA17*BO17,0)" +"IF(C17>=Summary!$E$26,DX17*BL17+DY17*BM17+DZ17*BN17+EA17*BO17,0)" +"IF(C17>=Summary!$E$26,MAX(0,SUM(ER17:EU17)),0)" +"(EQ17-EV17)+IF(EZ17=""Yes"",(EG17-EL17),0)" +"IF(EX17,EX17/EQ17,"""")" +"Summary!O14" +"IF(EZ17=""No"",IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),$FA17*12*AX17*(1-$BC17),$FA17*10*AX17*(1-$BC17)),0)" +"IF(EZ17=""No"",IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),0,$FA17*3*AX17*(1-$BC17)),0)" +"IF(EZ17=""No"",IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),$FA17*12*AY17*(1-$BC17),$FA17*10*AY17*(1-$BC17)),0)" +"IF(EZ17=""No"",IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),0,$FA17*3*AY17*(1-$BC17)),0)" +"IF(EZ17=""No"",IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),$FA17*12*(AZ17+BA17)*(1-$BC17),$FA17*10*(AZ17+BA17)*(1-$BC17)),0)" +"IF(EZ17=""No"",IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),0,$FA17*3*(AZ17+BA17)*(1-$BC17)),0)" +"IF(EZ17=""No"",IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),Summary!$O$15*12*(AX17+AY17+AZ17+BA17)*(1-$BC17),Summary!$O$15*13*(AX17+AY17+AZ17+BA17)*(1-$BC17)+IF(Summary!$O$16=""Yes"",(CALC!FA17+Summary!$O$15)*6*(AX17+AY17+AZ17+BA17)*(1-$BC17),0)),0)" +"IF(MONTH(C17)=5,FI16*(IF(Summary!$E$70=""no"",(1+(Summary!$E$71*0.8)),1+HLOOKUP(YEAR(C17)-1,CCFMODEL!$I$127:$AF$128,2)*0.8)),+FI16)" +"IF(MONTH(C17)=5,FJ16*(IF(Summary!$E$70=""no"",(1+(Summary!$E$71*0.8)),1+HLOOKUP(YEAR(CALC!C17)-1,CCFMODEL!$I$127:$AF$128,2)*0.8)),FJ16)" +"SUM(FB17:FG17)*FI17+FH17*FJ17" +"IF(MONTH(C17)=5,FL16*(IF(Summary!$E$70=""no"",(1+(Summary!$E$71*0.8)),1+HLOOKUP(YEAR(CALC!C17)-1,CCFMODEL!$I$127:$AF$128,2)*0.8)),+FL16)" +"IF(MONTH(C17)=5,FM16*(IF(Summary!$E$70=""no"",(1+(Summary!$E$71*0.8)),1+HLOOKUP(YEAR(CALC!C17)-1,CCFMODEL!$I$127:$AF$128,2)*0.8)),+FM16)" +"IF((OR(MONTH(C17)=5,MONTH(C17)=6,MONTH(C17)=7,MONTH(C17)=8,MONTH(C17)=9)),SUM(FB17:FG17)/(1-BC17)*FL17,SUM(FB17:FG17)/(1-BC17)*FM17)" +"FK17+FN17" +"FB17" +"IF(ER17>0,MIN(FB17-FP17,BL17),0)" +"IF(ES17>0,MIN(FD17-FR17,BM17),0)" +"IF(ET17>0,MIN(FF17-FT17,BN17),0)" +"IF(EU17>0,MIN(FH17-FV17,BO17),0)" +"(SUM(FP17:FV17)+SUM(GU17:HB17)/(1-Summary!$O$25))*CY17/1000" +"IF($C17GC17,1,0)" +"ABS(MIN(0,GC17-$GA17))" +"GF17*(IF(Summary!$O$74=1,VLOOKUP($C17,GasTable,16)+Summary!$O$92+Summary!$O$93,VLOOKUP($C17,GasTable,19)+Summary!$O$92+Summary!$O$93))" +"+GB17*GC17+GE17+GG17+GH17-GI17" +"SUM(FP17:FV17,GU17:GX17,GY17:HB17)" +"IF(GK17>GC17/(CY17/1000),GC17/(CY17/1000),+GK17)*GL17" +"IF(SUM(GU17:HB17)=0,0,IF(Summary!$O$16=""Yes"",SUM(GX17:HB17),IF(Summary!$O$17=""Yes"",SUM(GY17:HB17),SUM(GU17:HB17))))" +"GN17*GO17" +"MAX(FB17-FP17-FW17,0)" +"MAX(FD17-FR17-FX17,0)" +"MAX(FF17-FT17-FY17,0)" +"MAX(FH17-FV17-FZ17,0)" +"SUM(HJ17:HM17)" +"IF(ISERROR(+HP17/HN17),0,+HP17/HN17)" +"(HJ17*CE17+HK17*CF17+HL17*CG17+HM17*CH17)" +"SUMIF($D$17:$D$292,HQ17,$FB$17:$FB$292)+SUMIF($D$17:$D$292,HQ17,$FC$17:$FC$292)+SUMIF($D$17:$D$292,HQ17,$FD$17:$FD$292)+SUMIF($D$17:$D$292,HQ17,$FE$17:$FE$292)+SUMIF($D$17:$D$292,HQ17,$FF$17:$FF$292)+SUMIF($D$17:$D$292,HQ17,$FG$17:$FG$292)+SUMIF($D$17:$D$292,HQ17,$FH$17:$FH$292)" +"IF(HT17=0,0,HT17/HR17)" +"SUMIF($D$17:$D$292,HQ17,$FO$17:$FO$292)" +"SUMIF($D$17:$D$292,HQ17,$HE$17:$HE$292)" +"+IF(HU17>0,HW17/HU17,0)" +"SUMIF($D$17:$D$292,HQ17,$HI$17:$HI$292)" +"HT17+HW17+HX17" +"SUMIF($D$17:$D$292,HQ17,$GA$17:$GA$292)" +"-SUMIF($D$17:$D$292,HQ17,$GJ$17:$GJ$292)" +"SUMIF($D$17:$D$292,HQ17,$GK$17:$GK$292)" +"-SUMIF($D$17:$D$292,HQ17,$GM$17:$GM$292)" +"SUMIF($D$17:$D$292,HQ17,$GN$17:$GN$292)" +"-SUMIF($D$17:$D$292,HQ17,$GP$17:$GP$292)" +"SUMIF($D$17:$D$292,HQ17,$HN$17:$HN$292)" +"-SUMIF($D$17:$D$292,HQ17,$HP$17:$HP$292)" +"HY17+IB17+IE17+IH17" +"EOMONTH(C17,0)+1" +"I17" +"HD22+HC22" +"HF22+HG22" +"M29" +"M29" +"SUM(HR17:HR40)" +"+IO45-IO44" +"IF(C141GC141,1,0),0)" +"SUMIF($A$17:$A$292,HQ251,$GF$17:$GF$292)" +"IF(HT251=0,IF(OR(SUMIF(CURVES!$AU$6:$AU$283,$HQ251,CURVES!$BQ$6:$BQ$283)=0,COUNTIF(CURVES!$AU$6:$AU$283,$HQ251)=0),0,SUMIF(CURVES!$AU$6:$AU$283,$HQ251,CURVES!$BQ$6:$BQ$283)/COUNTIF(CURVES!$AU$6:$AU$283,$HQ251)),HT251/HR251)" +"SUMIF($A$17:$A$292,HQ251,$GG$17:$GG$292)" +"SUMIF($A$17:$A$292,HQ251,$GC$17:$GC$292)" +"IF(HW251=0,0,HW251/Summary!$O$79/HU251)" +"SUMIF($A$17:$A$292,HQ251,$GH$17:$GH$292)" +"IF(OR(SUMIF(CURVES!$AU$6:$AU$283,$HQ251,CURVES!$BQ$6:$BQ$283)=0,COUNTIF(CURVES!$AU$6:$AU$283,$HQ251)=0),0,SUMIF(CURVES!$AU$6:$AU$283,$HQ251,CURVES!$BQ$6:$BQ$283)/COUNTIF(CURVES!$AU$6:$AU$283,$HQ251))" +"IF(OR(SUMIF(CURVES!$AU$6:$AU$283,$HQ251,CURVES!$BR$6:$BR$283)=0,COUNTIF(CURVES!$AU$6:$AU$283,$HQ251)=0),0,SUMIF(CURVES!$AU$6:$AU$283,$HQ251,CURVES!$BR$6:$BR$283)/COUNTIF(CURVES!$AU$6:$AU$283,$HQ251))" +"IF($C294>=Summary!$E$26,MAX(0,BY294-(CZ294+DH294)),0)" +"IF($C294>=Summary!$E$26,(DS294*BD294+DT294*BE294+DU294*BF294+DV294*BG294)/SUM(BD294:BG294),0)" +"IF($C294>=Summary!$E$26,MAX(0,CE294-(CZ294+DH294)),0)" +"IF(C294>=Summary!$E$26,(DX294*BL294+DY294*BM294+DZ294*BN294+EA294*BO294)/SUM(BL294:BO294),0)" +"NOW()" +"NOW()" +"AVERAGE(C3:C6)" +"AVERAGE(C9:C14)" +"AVERAGE(C17:C19)" +"AVERAGE(C22:C29)" +"AVERAGE(C3:C6)" +"AVERAGE(C9:C14)" +"AVERAGE(C17:C19)" +"AVERAGE(C22:C29)" +"1044135-C4" +"109308-B4" +"E4/6" +"H4" +"12*E5" +"F5*12" +"E6-F6-G6-H6" +"SUM(L4:L10)" +"F8-F12" +"1256353-C18" +"178475" +"208206-B18" +"SUM(L17:L20)" +"F22-F24" +"885812-C30" +"150580-B30" +"79416-A29" +"SUM(L29)" +"F38+F14+F26" +"2535414-C4-B4" +"E4/12" +"12*E5" +"F5*12" +"SUM(L4:L6)" +"E6-F6-G6-H6" +"F9-F11" +"L16+L17" +"E19-F19-G19-H19" +"3140002" +"F33-F36" +"F38+F25+F13" +"SUM(E14:I14)" +"SUM(E14:E16)" +"32000000-E6" +"SUM(E6:E7)" +"E11*0.1" +"SUM(E11:E13)" +"3600000-E19" +"254805*5" +"E23*0.07" +"SUM(E17:E25)" +"27500000/4" +"2000000/4" +"E35+E33+E26+E14+E8" +"E37+E39" +"E6-C6" +"SUM(C6:C12)" +"NOW()" +"Summary!A5" +"+O4" +"+O4" +"+O4" +"Wilton!R179/1000" +"Wilton!BL179/1000" +"K11-G11" +"Wilton!BR179/1000" +"+E11-K11" +"+G11/K11" +"Gleason!A3" +"Gleason!R219/1000" +"Gleason!BN219/1000" +"Gleason!BT219/1000" +"Wheatland!R176/1000" +"Wheatland!BL176/1000" +"Wheatland!BR176/1000" +"SUM(C11:C15)" +"SUM(M10:M15)" +"E17/C17" +"+K17/C17" +"E9" +"+'Calvert City'!$A$3" +"O4" +"O4" +"O4" +"Wilton!BL255/1000" +"+I37+G37" +"'Calvert City'!BN205/1000" +"E39-G39" +"Wilton!BT162/1000" +"Wilton!BT89/1000" +"Wilton!BT12/1000" +"Wilton!BT15/1000" +"Wilton!BT144/1000" +"(Wilton!BT132+Wilton!BT99+Wilton!BT108)/1000" +"Wilton!BT142/1000" +"Wilton!BT172/1000" +"Wilton!BT154/1000" +"(Wilton!BT157+Wilton!BT158+Wilton!BT159+Wilton!BT160)/1000" +"-Wilton!BR161/1000" +"Wilton!BT140/1000" +"Wilton!BT170/1000" +"Wilton!BT152/1000" +"Wilton!BT121/1000" +"SUM(C57:C73)" +"Gleason!BV202/1000" +"Gleason!BV97/1000" +"Gleason!BV16/1000" +"Gleason!BV35/1000" +"Gleason!BV182/1000" +"Gleason!BV201/1000" +"Gleason!BV211/1000" +"Gleason!BV149/1000" +"Gleason!BV159/1000" +"Gleason!BV190/1000" +"Gleason!BV136/1000" +"Gleason!BV194/1000" +"Gleason!BV200/1000" +"Gleason!BV215/1000" +"Gleason!BV134/1000" +"Wheatland!BT159/1000" +"Wheatland!BT91/1000" +"Wheatland!BT12/1000" +"Wheatland!BT32/1000" +"Wheatland!BT130/1000" +"Wheatland!BT135/1000" +"Wheatland!BT157/1000" +"Wheatland!BT151/1000" +"Wheatland!BT167/1000" +"Wheatland!BT139/1000" +"Wheatland!BT115/1000" +"SUM(C98:C111)" +"CELL(""FILENAME"")" +"+Summary!A1" +"CELL(""filename"")" +"NOW()" +"Summary!A5" +"Summary!A5" +"Summary!C11" +"Summary!A5" +"+Summary!#REF!" +"+Summary!E9" +"+Summary!$O$4" +"Summary!O4" +"SUM(T9:BK9)" +"142064940-R9-192000" +"IF(+R9-BL9+BN9>0,R9-BL9+BN9,0)" +"+BL9+BP9" +"+R9-BR9" +"SUM(N9:N11)" +"+N14+P14" +"+R14-BL14+BN14" +"-740943.25+666672.85" +"5916048-5878600+220650+206600" +"SUM(N14:N30)" +"+N31+N12" +"54708-11510" +"303957-54708+123679" +"308820-123679" +"4403017-612777" +"5049977-4403017" +"5107000-5049977" +"5112000-R39" +"87721+37545" +"175242-87721+3444" +"601600-175242+14099" +"1413373-656688" +"4049893-1413373" +"4206988-4049893" +"4266000-4206988" +"4269000-R40" +"261+21574+247412+128235+27859+107400" +"227731-261+36207+20085+63844+7268+4264" +"814449-227731+31652+83503+44893+81985+5914" +"1663132-1726544" +"4196537-1663132" +"4466169-4196537" +"4654000-4466169" +"4707000-R41" +"542913-164225" +"192524" +"268032-192524" +"344773-268032" +"631966-344773" +"1097978-631966" +"1174200-1097978" +"1192000-1174200" +"1194000-R42" +"67927-47" +"70698-67927" +"34086-70698+1" +"62870-34087" +"69000-62870" +"70000-R43" +"100000-104121" +"623000-R45" +"SUM(R39:R45)" +"92620-10115" +"347139-92620" +"476088-347139" +"476183-476088" +"469000-476183" +"469000-R49" +"32997+239169+447" +"136407-32997+424960+187089+246544+650+1151" +"2851195-1236417" +"4647003-2851195" +"4924228-4647003" +"4936000-4924228" +"5655000-R50" +"40398+33588" +"524003-77287" +"838499-524003" +"846743-838499" +"885000-846743" +"885000-R51" +"744472-395216" +"818547-744472" +"828809-818547" +"831000-828809" +"831000-R52" +"SUM(R49:R52)" +"1331509+1001489" +"976794-949522" +"501323+788483-979068" +"501323+1019332-1289806" +"538000+1432000-1520655" +"1432000+538000-R56" +"84897-66938" +"261726-133215" +"1322243-261726" +"425284-1322243" +"446090-425284" +"446000-R58" +"1423431-937651" +"2311396-1423431" +"2348535-2311396" +"2349000-R59" +"561632-6350" +"1006302-561632" +"1323463-1006302" +"1329939-1323463" +"1328000-R60" +"168329-103285" +"234316-168329" +"262512-234316" +"266000-262512" +"266000-R61" +"3209322-2023550" +"3375904-3209322" +"3538842-3375904" +"3703000-3538842" +"3874000-R62" +"1062094-508620" +"1254696-1062094" +"1438156-1254696" +"1443041-1438156" +"1444000-1443041" +"1446000-R63" +"288972-52828" +"1008815-288972" +"1031462-1008815" +"1031000-R64" +"11626-4214" +"15618-11626" +"34894-15618" +"37948-34894" +"40000-37948" +"40000-R65" +"86250-0" +"534755-86250" +"548568-534755" +"549000-R66" +"194633-85469" +"350311-194633" +"350000-R67" +"2746-204390" +"17674-2746" +"18000-R68" +"150560-92600" +"479383-150560" +"495063-479383" +"562000-495063" +"562000-R69" +"44379+1584" +"358585-45963" +"1258968-358585" +"1282165-1258968" +"1282000-R70" +"1227338-46290" +"5717361-1227338" +"6038190-5717361" +"6079000-6038190" +"6083000-R71" +"32975-526" +"221751-32975" +"222321-221751" +"223000-222321" +"223000-R72" +"+BL72+BP72-3" +"581625+350016" +"208367+214658" +"304652+375201-423025" +"951000-679853" +"351000+600000-R73" +"537131+88400" +"3951728-759531" +"18615518-3951728" +"18841458-18615518" +"18854000-18841458" +"18854000-R74" +"4019526-169550" +"4411227-4019526" +"4455000-4411227" +"4457000-R75" +"57585-29554" +"259919-57585" +"286812-259919" +"292000-286812" +"292000-R77" +"116645-99225" +"236705-116645" +"254882-236705" +"251000-254882" +"77361-12201" +"421031-77361" +"234280-421031" +"240000-234280" +"SUM(R56:R79)" +"791673-28388" +"3252538-791673" +"4470197-3252538" +"4901020-4470197" +"4563000-4901020" +"4660000-R83" +"SUM(R83:R84)" +"9438462-865389" +"10717074-3623155+41531" +"-8600128+744251" +"-20774842+5385733+11527832" +"-40702546+11142580-235398" +"-3652153+977079" +"-BL87" +"SUM(N37:N88)" +"R85+R80+R53+R46+R87" +"BL85+BL80+BL53+BL46+BL87+BL86" +"BR85+BR80+BR53+BR46+BR87+BR86+BR88" +"935200/12" +"5000-1" +"2824800/12" +"SUM(N102:N107)" +"83584768.91+2296826" +"60063+44589" +"2280000-28500" +"3400-16567.86" +"11932.33+162+1167.32" +"22563.83+17013.6" +"2460+6571.33+2789.89" +"12427.46+17404.94" +"-1595" +"123790+1823.51" +"SUM(N135:N139)" +"2348.07+158267.53" +"4500000+2900000" +"-56268+[1]Wilton!$Y$62" +"1559.48+7479.23" +"661.15+767.53" +"73972.18+57369.39" +"49065-N160-6000" +"129593+5000" +"3330+7426.97+30387.78+738+100+50+20+10+11200+31000" +"10000+838.34" +"46225.52-37759.78" +"1415.06+712.75" +"2610+1500+540+200" +"1890.2+1000+2500+400.16+838.34" +"1450+1015+420+300+562.5+209+1085.4" +"17+17+540+1" +"58425.46+17.25+1500-1450-1015" +"21906+540+39105+39803.97+6077" +"17899.3+13668.55" +"1440+508.85+201.65+575+69.25" +"123+2781+68" +"82333.33+25346.23" +"199867.23-30387.78-11200-31000" +"1916.6+566.91+3047.17+16608.78+17351.65+10439.68" +"SUM(N157:N160)" +"300000-5511" +"105510.2+158699.47" +"BP168+BN168+BL168" +"10969926-N172" +"419367-6077" +"[1]Wilton!$K$40" +"[1]Wilton!$L$40" +"[1]Wilton!$N$40" +"[1]Wilton!$O$40" +"[1]Wilton!$P$40" +"[1]Wilton!$Q$40" +"[1]Wilton!$R$40" +"IF(+R172-BL172+BN172>0,R172-BL172+BN172,0)-R172+[1]Wilton!$Y$40" +"R172+R163+R154+R152+R150+R144+R140+R132+R125+R123+R121+R243+R117+R170+R142" +"BB172+BB163+BB154+BB152+BB150+BB144+BB140+BB132+BB125+BB123+BB121+BB117+BB170+BB142" +"BP117+BP121+BP123+BP125+BP132+BP140+BP142+BP144+BP150+BP152+BP154+BP163+BP170+BP172" +"BU172+BU163+BU154+BU152+BU150+BU144+BU140+BU132+BU125+BU123+BU121+BU243+BU117+BU170" +"5463580+-N176" +"R33+R99+R89+R108+R174+R176" +"BP33+BP89+BP99+BP108+BP174" +"BT33+BT89+BT99+BT108+BT176+BT174" +"BR179/B4" +"T179-T117-T125" +"-BL125" +"-BL117" +"-BL123" +"SUM(BL179:BL186)" +"166466044+94476315.48" +"BL187-BL189" +"21557+23365.91" +"43113+23365.91" +"220+59" +"1-35" +"-861-98" +"52264-47" +"-233-52264" +"R179+R240+R242+R244" +"BB179+BB240+BB242+BB244+BB243" +"982.5+18746.43" +"5134.27+591.18" +"+BP250+BL250" +"24234.66+4681.29" +"18740.38+287.37+30.79+269.69" +"558.5+6000+11878.22+34085.81+15896.29" +"#REF!+N257" +"R246+R255" +"93413104.03" +"BD148" +"BL246-BL277" +"+Summary!A1" +"CELL(""filename"")" +"NOW()" +"Summary!A5" +"Summary!C13" +"+Summary!#REF!" +"+Summary!E9" +"+Summary!$O$4" +"6170900+3056200+2997700" +"31276400" +"3107550" +"6240218.71" +"SUM(T9:BM9)" +"IF(+R9-BN9+BP9>0,R9-BN9+BP9,0)" +"+BN9+BR9" +"+R9-BT9" +"6237000+3030000+7884750" +"+N11+P11" +"SUM(N9:N15)" +"+R18-BN18+BP18" +"SUM(N18:N34)" +"+N35+N16" +"SUM(N41:N69)" +"929800/12" +"2840700/12" +"SUM(N83:N88)" +"SUM(N92:N116)" +"SUM(N120:N130)" +"SUM(N135:N137)" +"SUM(N149:N152)" +"30284.2+9574.9" +"+R156-BN156-BR156" +"4864.1+4137.5" +"776+5384.28" +"26787.21+127637.14" +"26175.94+7761.28+9133.76-776-5384.28" +"32361-12971" +"4296.87+2351.76" +"32813.71+11410.49+1" +"0" +"379522-370022" +"35000-M167" +"1992500" +"2200000-M168" +"5808.82+4463.57+8741.21+1074.93+910.57" +"5474.86+28.91+701.87+1037.61+26+59" +"1153.98+1626.89" +"1321.7+4943.09+4483.05+927.58+431.74+260.99+2710.2" +"1416.27+8201.74+60.53+956.07+795" +"16768.34-177866+173000+36433" +"49065-N188-6000" +"9600+716.66+380.63" +"1916.59+566.92+17351.64+16608.79+10439.68+3047.18" +"-163829+30287" +"SUM(N185:N188)" +"SUM(R185:R189)" +"300000-5511" +"6818.14+6268.5+3560.04+12631+3302.46+787.02" +"-300000-10271.2" +"8609.85+7441.04" +"10969926-N198" +"366584-46260" +"-11622+437418" +"'[1]Calvert City'!$I$38" +"'[1]Calvert City'!$J$38" +"'[1]Calvert City'!$K$38" +"-SUM(T198:AJ198)" +"R198+R190+R182+R180+R178+R172+R163+R153+R146+R144+R142+R140+R138+R196+R170" +"S198+S190+S182+S180+S178+S172+S163+S153+S146+S144+S142+S140+S138+S196" +"5463580+-N202" +"R202+R200+R80+R70+R37" +"S37+S80+S70+S170+S89+S200+S202" +"BT205-'[1]Calvert City'!$X$64" +"21557+23365.91" +"-1928-35" +"-22657" +"-13821" +"-99387+35" +"R205+R208+R210+R214" +"AD205+AD208+AD210+AD214+AD212" +"+Summary!A1" +"CELL(""filename"")" +"NOW()" +"Summary!A5" +"Summary!C13" +"Summary!A5" +"#REF!" +"+Summary!E9" +"+Summary!$O$4" +"BP7" +"1633000+1025570" +"SUM(T9:BM9)" +"62515521-R9" +"IF(+R9-BN9+BP9>0,R9-BN9+BP9,0)" +"+BN9+BR9" +"+R9-BT9" +"32649500-R10" +"+N11+P11" +"323838+443389.2" +"59734+767227+46974+39315-250000" +"SUM(N9:N15)" +"+R18-BN18+BP18" +"569673+1196070.3" +"2354324-1765743" +"220650+161700" +"SUM(N18:N34)" +"+N35+N16" +"104705-11452" +"490688-104705" +"1344184-490688" +"1508635-1493645" +"IF(+R43-AR43+BP43>0,R43-AR43+BP43,0)" +"+AR43+BR43" +"43084+12404" +"101222-43084+6007" +"454688-119633" +"1597694-454688" +"2075718-1564045" +"12159+19967+81333+95392+14212+60494" +"255585-12159+144018+47209+57725+37856+633442+59744" +"2452211-1506977" +"3634383-2452211" +"11814208-11021245" +"97285-58714" +"272628-97285" +"464879-272628" +"592469-538785" +"77250-11607" +"57394-77250" +"137472-57394" +"61465-19839" +"32425+454136" +"281729-264288" +"SUM(R43:R53)" +"117841-557" +"288544-117841" +"2894530-308733" +"3204369-2894530" +"3006669-3824394" +"682994-276231" +"406264-174035" +"442495-482700" +"20421-20223" +"SUM(R57:R61)" +"1350641+871112" +"2389052-204588" +"2924606+28224-2389052" +"3055302-2952830+272495+20694-249699" +"13499" +"735944-13499" +"1007521-735944" +"508478-363263" +"198522-122734" +"230143-198522" +"599775-555814" +"374050-294546" +"259344-116875" +"266441-259344" +"29294+12922" +"1404467-42216" +"1843466-1404467" +"1569522-1115136" +"577419-286589" +"645350-577419" +"97281-22214" +"108008-79049" +"15847-11125" +"27594-15847" +"29878-1183" +"141341-29878" +"101800-81956" +"658070-9122" +"200656-199748" +"184450-11300" +"202295-184450" +"21684-958" +"267349-21684" +"369817-290544" +"2254200-148038" +"1887865-1025638" +"382731-347524" +"405981+158966" +"367355+297298" +"684606-1953" +"4758976-684606" +"4361334-3436815" +"786230-72428" +"836221-582144" +"SUM(R66:R85)" +"8708878-848349" +"12182028-8708878" +"12136758-9230000" +"SUM(R89:R90)" +"6054031.56-709427" +"-5344605+5295206-291068" +"8254970+2743470+249699-250000" +"-18385535+1302930" +"-50096668+46735000" +"-52871755+46735000" +"SUM(N41:N96)" +"R91+R86+R63+R54+R95" +"AT91+AT86+AT63+AT54+AT95+AT93" +"BT97-BN97" +"BH97-1302930" +"BN97+250000" +"55868.55+55613" +"SUM(N131:N133)" +"190718.52-110182.74" +"SUM(N145:N148)" +"183926.3+6645.1" +"15594.76" +"49686.37+302" +"35000-M163" +"1992500" +"2200000-M164" +"4233+9786+3968+65917+481221+352403-1" +"18675+43024+15924+156792+116797-1" +"800+3344+41073+29332+7049" +"535+49417+54003+86107+62011-1" +"2216+5019+7461+1503+34872" +"1180+2747+5434+6643+21028" +"1072+8128+10987+8103+2831" +"1397+1090+360" +"21486+9708+3513+13253" +"152+47111+9834+24500+36357" +"1610+1653+233+2316" +"177+793+608+489" +"3035+4465+920+3264" +"4715+8109+152+8983" +"600+1287+1507+10660" +"-837000+60000" +"-3890117+2200000+132742" +"SUM(M162:M177)" +"33713.4+18457" +"11817+1362.81" +"9260.96+1975.58" +"1851.11" +"49065-N200-6000" +"43065+82700" +"19587.28" +"25566.56+6171+2683.37" +"28832.7+49463.67+9600" +"89360+43287.29-4983+22929" +"13668.55+760.23" +"100000+19970.47+1900+3870+409.33+200" +"8835+10035" +"25346.24+82333.33" +"SUM(N197:N200)" +"SUM(R197:R202)" +"300000-5511" +"15772.76+105510.2+116272.26" +"-300000-10271.2" +"165893.1+86315.36" +"10969926-N211" +"[1]Gleason!$M$40" +"[1]Gleason!$N$40" +"[1]Gleason!$O$40" +"[1]Gleason!$P$40" +"[1]Gleason!$Q$40" +"[1]Gleason!$R$40" +"[1]Gleason!$S$40" +"[1]Gleason!$V$40-6077-71" +"R211+R203+R194+R192+R190+R184+R159+R149+R142+R140+R138+R136+R134+R209" +"5463580+-N215" +"173229453-167805955" +"R37+R107+R97+R182+R112+R213+R215+R217" +"-BN142" +"-BN134" +"-BN140" +"BN226-BN228" +"-885000" +"10308.53+62748.66" +"369553.61-73057" +"SUM(S235:BL235)" +"1641.57-629" +"1005.26+15817.94+8004" +"142808.53-24827" +"SUM(BJ234:BJ236)" +"R219+R238" +"BW235+BW238" +"BF211" +"SUM(BN247:BN248)" +"#REF!-#REF!-#REF!" +"SUM(BN245:BN254)" +"#REF!-BN256" +"+Summary!A1" +"CELL(""filename"")" +"NOW()" +"Summary!A5" +"Summary!A5" +"Summary!C15" +"Summary!A5" +"+Summary!#REF!" +"+Summary!E9" +"+Summary!$O$4" +"8617667-35517" +"1077741.26*2" +"592658.8+3218306.1" +"SUM(T9:BK9)" +"353801-22200+66200" +"IF(+R9-BL9+BN9>0,R9-BL9+BN9,0)" +"+BL9+BP9" +"+R9-BR9" +"35517+533171" +"SUM(N9:N11)" +"+N14+P14" +"+R14-BL14+BN14" +"1587342-975006-215500" +"3968354-3949654+215500" +"SUM(N14:N31)" +"+N32+N12" +"128593-19960" +"434961-128593" +"1164271-1132835" +"77323+10575" +"399600-77323+12402" +"717041-422577" +"2003210-1580972" +"54748+22150+123159+88926+47401+83850" +"515063-54748+112868+268862+74246+31002+606132+21454" +"3988889-1973659-21454" +"9627760-8636947" +"179861-84553" +"421749-179861" +"465690-384721" +"70124-14301" +"33294-70124" +"SUM(R40:R47)" +"9367+346600" +"1125407-471500" +"3268613-3526570" +"877394-967394" +"4953-3829" +"466609-577625" +"SUM(R51:R54)" +"93420+927905" +"335475+372897-673702" +"431043+930942-1021325" +"56319-3903" +"271106-3780" +"518815-271106" +"763505-520119" +"127939-28611" +"146856-127939" +"205467-3169" +"362820-205467" +"678416-460629" +"101228-17185" +"123436-101228" +"374616-3445+20800" +"796722-395416" +"1395362-896017" +"520612-250012" +"10758-4537" +"148255-94449" +"7700-1645" +"2197-182" +"41160-26528" +"5580+1244" +"4374-3409" +"521832-351660" +"48259-3559" +"2693778-1672316" +"15157-308" +"510525-373497" +"357127+230665" +"3795+1050" +"85455-3795+41645" +"519279-127100-1050" +"4266355-3449390" +"46182-544" +"1011805-752310" +"17027-3058" +"SUM(R58:R79)" +"2255645-355795" +"10145929-7824800" +"SUM(R83:R84)" +"-6181306+5237441" +"4455378.55-803822" +"6181305.57-4997735" +"6627015+1.5" +"8209613+2815680" +"43494000-40678250" +"-31433706+2634960.45" +"-46166603+43494000" +"SUM(N38:N90)" +"R85+R80+R55+R48+R89" +"AT85+AT80+AT55+AT48+AT89+AT87" +"929800/12" +"2386700/12" +"SUM(N95:N101)" +"62387.82+110932" +"770000-42500" +"101925+797359.26+33000" +"127995.16+664.44" +"498821.1+2500" +"341944+23213" +"17200+23635.1+13005.59" +"60240.81+22098.49" +"1812+9493.06" +"2692.67+855.07" +"8574.67+1291.78+43955.75" +"1219+12325" +"3365.69+304.38" +"7225.26+6587.53+6939.71+1074.93+910.57" +"825.67+21.17+687.5+96.74+1098.18" +"828.24+1000.53+13.74+42+868.24" +"49065-N157-6000" +"2287.5" +"106180-83333.35" +"23517.61+1866.18+2591+150" +"66831-2500" +"39287.61" +"6994.44+1423.2+4178.48+57828.2+2495.79+37581.62-264" +"32977.26+25000" +"82333.33+25346.23+4027.9" +"17132.73+566.91+17351.65+16608.78+10439.68+3047.17" +"SUM(N154:N157)" +"SUM(R154:R159)" +"300000-5511" +"165893.1+86315.36" +"589.73+2046.96+65709.82" +"5660.15+105510.2+14897.92-6951.06" +"11000+30481" +"10969926-N169" +"250563-10722" +"11622+362544-6" +"479817-6077" +"[1]Wheatland!$I$39" +"[1]Wheatland!$J$39" +"[1]Wheatland!$K$39" +"[1]Wheatland!$L$39" +"[1]Wheatland!$M$39" +"[1]Wheatland!$N$39" +"[1]Wheatland!$O$39" +"[1]Wheatland!$P$39" +"[1]Wheatland!$Q$39" +"[1]Wheatland!$R$39" +"[1]Wheatland!$T$39" +"R169+R160+R151+R149+R147+R141+R139+R137+R130+R123+R121+R119+R117+R115+R167" +"5463580+-N173" +"3088152.1+236000" +"R34+R102+R91+R107+R171+R173" +"BR176/B4" +"-T123" +"-T115" +"-BL121" +"BL182" +"SUM(T183:BD183)" +"150359340.02" +"BL183-BL185" +"D5+1" +"1044135-C4" +"109308-B4" +"E4/6" +"H4" +"12*E5" +"F5*12" +"E6-F6-G6-H6" +"SUM(L4:L10)" +"F8-F12" +"1256353-C18" +"178475" +"208206-B18" +"SUM(L17:L20)" +"F22-F24" +"885812-C30" +"150580-B30" +"79416-A29" +"SUM(L29)" +"F38+F14+F26" +"2535414-C4-B4" +"E4/12" +"12*E5" +"F5*12" +"SUM(L4:L6)" +"E6-F6-G6-H6" +"F9-F11" +"L16+L17" +"E19-F19-G19-H19" +"3140002" +"F33-F36" +"F38+F25+F13" +"CELL(""filename"")" +"NOW()" +"SUM(B10:M10)" +"SUM(B10:D10)" +"SUM(E10:G10)" +"SUM(H10:J10)" +"SUM(K10:M10)" +"SUM(Q10:U10)" +"SUM(B13:B43)" +"SUM(B46:B51)" +"SUM(B55:B56)" +"+B10+B44+B52+B58" +"B60+B66" +"+A1" +"+A1" +"+B79-B10" +"CELL(""filename"")" +"NOW()" +"SUM(B9:M9)" +"Q9-O9" +"SUM(B12:B41)" +"SUM(B46:B47)" +"B43+B49" +"250000/12" +"84460/12" +"SUM(B53:B58)" +"92000/5" +"SUM(B61:B64)" +"B9+B51+B59+B65" +"CELL(""filename"")" +"NOW()" +"SUM(B10:M10)" +"SUM(B10:D10)" +"SUM(E10:G10)" +"SUM(H10:J10)" +"SUM(K10:M10)" +"SUM(Q10:U10)" +"SUM(B13:B43)" +"SUM(B46:B51)" +"SUM(B55:B56)" +"+B10+B44+B52+B58" +"SUM(B63:B64)" +"B60+B65" +"+A1" +"+B78+B112+B120" +"+A1" +"+B78-B10" +"CELL(""filename"")" +"NOW()" +"SUM(B9:M9)" +"Q9-O9" +"SUM(B12:B41)" +"SUM(B46:B47)" +"B43+B49" +"SUM(B53:B58)" +"SUM(B61:B64)" +"B9+B51+B59+B65" +"CELL(""filename"")" +"NOW()" +"SUM(B10:M10)" +"SUM(B10:D10)" +"SUM(E10:G10)" +"SUM(H10:J10)" +"SUM(K10:M10)" +"SUM(Q10:U10)" +"SUM(B13:B43)" +"SUM(B47:B48)" +"B44+B50" +"SUM(B54:B59)" +"B10+B52+B60+B66" +"+A1" +"+B79+B113+B121+B127" +"SUM(B132:B133)" +"B129+B134" +"+A1" +"+B79-B10" +"+B116-B55" +"+B132-B47" +"CELL(""filename"")" +"NOW()" +"SUM(B9:M9)" +"Q9-O9" +"SUM(B12:B41)" +"SUM(B46:B47)" +"B43+B49" +"SUM(B53:B58)" +"SUM(B61:B64)" +"B9+B51+B59+B65" +"B5/0.5408" +"F5/0.6209" +"J5/0.474" +"J5+F5+B5" +"N5/(0.474+0.6209+0.5408)" +"B8+F7+J8" +"B7+F11+J7" +"B5/0.5408" +"F5/0.6209" +"J5/0.474" +"B5+F5+J5+N5+Q5" +"SUM(E14:I14)" +"SUM(E14:E16)" +"32000000-E6" +"SUM(E6:E7)" +"E11*0.1" +"SUM(E11:E13)" +"3600000-E19" +"254805*5" +"E23*0.07" +"SUM(E17:E25)" +"27500000/4" +"2000000/4" +"E35+E33+E26+E14+E8" +"E37+E39" +"E6-C6" +"SUM(C6:C12)" +"NOW()" +"Summary!A5" +"+O4" +"+O4" +"+O4" +"Wilton!R179/1000" +"Wilton!BN179/1000" +"K11-G11" +"Wilton!BT179/1000" +"+E11-K11" +"+G11/K11" +"Gleason!A3" +"Gleason!R219/1000" +"Gleason!BP219/1000" +"Gleason!BV219/1000" +"Wheatland!R176/1000" +"Wheatland!BN176/1000" +"Wheatland!BT176/1000" +"SUM(C11:C15)" +"SUM(M10:M15)" +"E17/C17" +"+K17/C17" +"E9" +"+'Calvert City'!$A$3" +"O4" +"O4" +"O4" +"Wilton!BN256/1000" +"+I37+G37" +"'Calvert City'!BN205/1000" +"E39-G39" +"Wilton!BV162/1000" +"Wilton!BV89/1000" +"Wilton!BV12/1000" +"Wilton!BV15/1000" +"Wilton!BV144/1000" +"(Wilton!BV132+Wilton!BV99+Wilton!BV108)/1000" +"Wilton!BV142/1000" +"Wilton!BV172/1000" +"Wilton!BV154/1000" +"(Wilton!BV157+Wilton!BV158+Wilton!BV159+Wilton!BV160)/1000" +"-Wilton!BT161/1000" +"Wilton!BV140/1000" +"Wilton!BV170/1000" +"Wilton!BV152/1000" +"Wilton!BV121/1000" +"SUM(C57:C73)" +"Gleason!BX202/1000" +"Gleason!BX97/1000" +"Gleason!BX16/1000" +"Gleason!BX35/1000" +"Gleason!BX182/1000" +"Gleason!BX201/1000" +"Gleason!BX211/1000" +"Gleason!BX149/1000" +"Gleason!BX159/1000" +"Gleason!BX190/1000" +"Gleason!BX136/1000" +"Gleason!BX194/1000" +"Gleason!BX200/1000" +"Gleason!BX215/1000" +"Gleason!BX134/1000" +"Wheatland!BV159/1000" +"Wheatland!BV91/1000" +"Wheatland!BV12/1000" +"Wheatland!BV32/1000" +"Wheatland!BV130/1000" +"Wheatland!BV135/1000" +"Wheatland!BV157/1000" +"Wheatland!BV151/1000" +"Wheatland!BV167/1000" +"Wheatland!BV139/1000" +"Wheatland!BV115/1000" +"SUM(C98:C111)" +"CELL(""FILENAME"")" +"+Summary!A1" +"CELL(""filename"")" +"NOW()" +"Summary!A5" +"Summary!A5" +"Summary!C11" +"Summary!A5" +"+Summary!#REF!" +"+Summary!E9" +"+Summary!$O$4" +"Summary!O4" +"SUM(T9:BM9)" +"142064940-R9-192000" +"IF(+R9-BN9+BP9>0,R9-BN9+BP9,0)" +"+BN9+BR9" +"+R9-BT9" +"SUM(N9:N11)" +"+N14+P14" +"+R14-BN14+BP14" +"-740943.25+666672.85" +"5916048-5878600+220650+206600" +"SUM(N14:N30)" +"+N31+N12" +"54708-11510" +"303957-54708+123679" +"308820-123679" +"4403017-612777" +"5049977-4403017" +"5107000-5049977" +"5112000-R39" +"87721+37545" +"175242-87721+3444" +"601600-175242+14099" +"1413373-656688" +"4049893-1413373" +"4206988-4049893" +"4266000-4206988" +"4269000-R40" +"261+21574+247412+128235+27859+107400" +"227731-261+36207+20085+63844+7268+4264" +"814449-227731+31652+83503+44893+81985+5914" +"1663132-1726544" +"4196537-1663132" +"4466169-4196537" +"4654000-4466169" +"4707000-R41" +"542913-164225" +"192524" +"268032-192524" +"344773-268032" +"631966-344773" +"1097978-631966" +"1174200-1097978" +"1192000-1174200" +"1194000-R42" +"67927-47" +"70698-67927" +"34086-70698+1" +"62870-34087" +"69000-62870" +"70000-R43" +"100000-104121" +"623000-R45" +"SUM(R39:R45)" +"92620-10115" +"347139-92620" +"476088-347139" +"476183-476088" +"469000-476183" +"469000-R49" +"32997+239169+447" +"136407-32997+424960+187089+246544+650+1151" +"2851195-1236417" +"4647003-2851195" +"4924228-4647003" +"4936000-4924228" +"5655000-R50" +"40398+33588" +"524003-77287" +"838499-524003" +"846743-838499" +"885000-846743" +"885000-R51" +"744472-395216" +"818547-744472" +"828809-818547" +"831000-828809" +"831000-R52" +"SUM(R49:R52)" +"1331509+1001489" +"976794-949522" +"501323+788483-979068" +"501323+1019332-1289806" +"538000+1432000-1520655" +"1432000+538000-R56" +"84897-66938" +"261726-133215" +"1322243-261726" +"425284-1322243" +"446090-425284" +"446000-R58" +"1423431-937651" +"2311396-1423431" +"2348535-2311396" +"2349000-R59" +"561632-6350" +"1006302-561632" +"1323463-1006302" +"1329939-1323463" +"1328000-R60" +"168329-103285" +"234316-168329" +"262512-234316" +"266000-262512" +"266000-R61" +"3209322-2023550" +"3375904-3209322" +"3538842-3375904" +"3703000-3538842" +"3874000-R62" +"1062094-508620" +"1254696-1062094" +"1438156-1254696" +"1443041-1438156" +"1444000-1443041" +"1446000-R63" +"288972-52828" +"1008815-288972" +"1031462-1008815" +"1031000-R64" +"11626-4214" +"15618-11626" +"34894-15618" +"37948-34894" +"40000-37948" +"40000-R65" +"86250-0" +"534755-86250" +"548568-534755" +"549000-R66" +"194633-85469" +"350311-194633" +"350000-R67" +"2746-204390" +"17674-2746" +"18000-R68" +"150560-92600" +"479383-150560" +"495063-479383" +"562000-495063" +"562000-R69" +"44379+1584" +"358585-45963" +"1258968-358585" +"1282165-1258968" +"1282000-R70" +"1227338-46290" +"5717361-1227338" +"6038190-5717361" +"6079000-6038190" +"6083000-R71" +"32975-526" +"221751-32975" +"222321-221751" +"223000-222321" +"223000-R72" +"+BN72+BR72-3" +"581625+350016" +"208367+214658" +"304652+375201-423025" +"951000-679853" +"351000+600000-R73" +"537131+88400" +"3951728-759531" +"18615518-3951728" +"18841458-18615518" +"18854000-18841458" +"18854000-R74" +"4019526-169550" +"4411227-4019526" +"4455000-4411227" +"4457000-R75" +"57585-29554" +"259919-57585" +"286812-259919" +"292000-286812" +"292000-R77" +"116645-99225" +"236705-116645" +"254882-236705" +"251000-254882" +"77361-12201" +"421031-77361" +"234280-421031" +"240000-234280" +"SUM(R56:R79)" +"791673-28388" +"3252538-791673" +"4470197-3252538" +"4901020-4470197" +"4563000-4901020" +"4660000-R83" +"SUM(R83:R84)" +"9438462-865389" +"10717074-3623155+41531" +"-8600128+744251" +"-20774842+5385733+11527832" +"-40702546+11142580-235398" +"-3652153+977079" +"-2855719-292964" +"SUM(N37:N88)" +"R85+R80+R53+R46+R87" +"BN85+BN80+BN53+BN46+BN87+BN86" +"BT85+BT80+BT53+BT46+BT87+BT86+BT88" +"935200/12" +"2824800/12" +"SUM(N102:N107)" +"83584768.91+2296826" +"60063+44589" +"2280000-28500" +"3400-16567.86" +"11932.33+162+1167.32" +"22563.83+17013.6" +"2460+6571.33+2789.89" +"12427.46+17404.94" +"-1595" +"123790+1823.51" +"8057+4672+7631" +"SUM(N135:N139)" +"2348.07+158267.53" +"4500000+2900000" +"-56268+[1]Wilton!$Y$62" +"1559.48+7479.23" +"661.15+767.53" +"73972.18+57369.39" +"49065-N160-6000" +"129593+5000" +"3330+7426.97+30387.78+738+100+50+20+10+11200+31000" +"10000+838.34" +"46225.52-37759.78" +"1415.06+712.75" +"2610+1500+540+200" +"1890.2+1000+2500+400.16+838.34" +"1450+1015+420+300+562.5+209+1085.4" +"17+17+540+1" +"58425.46+17.25+1500-1450-1015" +"21906+540+39105+39803.97+6077" +"17899.3+13668.55" +"1440+508.85+201.65+575+69.25" +"123+2781+68" +"82333.33+25346.23" +"199867.23-30387.78-11200-31000" +"1916.6+566.91+3047.17+16608.78+17351.65+10439.68" +"SUM(N157:N160)" +"300000-5511" +"105510.2+158699.47" +"BR168+BP168+BN168" +"10969926-N172" +"419367-6077" +"[1]Wilton!$K$40" +"[1]Wilton!$L$40" +"[1]Wilton!$N$40" +"[1]Wilton!$O$40" +"[1]Wilton!$P$40" +"[1]Wilton!$Q$40" +"[1]Wilton!$R$40" +"IF(+R172-BN172+BP172>0,R172-BN172+BP172,0)-R172+[1]Wilton!$Y$40" +"R172+R163+R154+R152+R150+R144+R140+R132+R125+R123+R121+R244+R117+R170+R142" +"BB172+BB163+BB154+BB152+BB150+BB144+BB140+BB132+BB125+BB123+BB121+BB117+BB170+BB142" +"BR117+BR121+BR123+BR125+BR132+BR140+BR142+BR144+BR150+BR152+BR154+BR163+BR170+BR172" +"BW172+BW163+BW154+BW152+BW150+BW144+BW140+BW132+BW125+BW123+BW121+BW244+BW117+BW170" +"5463580+-N176" +"R33+R99+R89+R108+R174+R176" +"BR33+BR89+BR99+BR108+BR174" +"BV33+BV89+BV99+BV108+BV176+BV174" +"BT179/B4" +"T179-T117-T125" +"-BN125" +"-BN117" +"-BL179" +"SUM(BN179:BN187)" +"166825538+99238710" +"BN188-BN190" +"21557+23365.91" +"43113+23365.91" +"220+59" +"1-35" +"-861-98" +"52264-47" +"-233-52264" +"R179+R241+R243+R245" +"BB179+BB241+BB243+BB245+BB244" +"982.5+18746.43" +"5134.27+591.18" +"+BR251+BN251" +"24234.66+4681.29" +"18740.38+287.37+30.79+269.69" +"558.5+6000+11878.22+34085.81+15896.29" +"#REF!+N258" +"R247+R256" +"93413104.03" +"BD148" +"SUM(BN270:BN277)" +"BN247-BN278" +"+Summary!A1" +"CELL(""filename"")" +"NOW()" +"Summary!A5" +"Summary!C13" +"+Summary!#REF!" +"+Summary!E9" +"+Summary!$O$4" +"6170900+3056200+2997700" +"31276400" +"3107550" +"6240218.71" +"SUM(T9:BM9)" +"IF(+R9-BN9+BP9>0,R9-BN9+BP9,0)" +"+BN9+BR9" +"+R9-BT9" +"6237000+3030000+7884750" +"+N11+P11" +"SUM(N9:N15)" +"+R18-BN18+BP18" +"SUM(N18:N34)" +"+N35+N16" +"SUM(N41:N69)" +"929800/12" +"2840700/12" +"SUM(N83:N88)" +"SUM(N92:N116)" +"SUM(N120:N130)" +"SUM(N135:N137)" +"SUM(N149:N152)" +"30284.2+9574.9" +"+R156-BN156-BR156" +"4864.1+4137.5" +"776+5384.28" +"26787.21+127637.14" +"26175.94+7761.28+9133.76-776-5384.28" +"32361-12971" +"4296.87+2351.76" +"32813.71+11410.49+1" +"0" +"379522-370022" +"35000-M167" +"1992500" +"2200000-M168" +"5808.82+4463.57+8741.21+1074.93+910.57" +"5474.86+28.91+701.87+1037.61+26+59" +"1153.98+1626.89" +"1321.7+4943.09+4483.05+927.58+431.74+260.99+2710.2" +"1416.27+8201.74+60.53+956.07+795" +"16768.34-177866+173000+36433" +"49065-N188-6000" +"9600+716.66+380.63" +"1916.59+566.92+17351.64+16608.79+10439.68+3047.18" +"-163829+30287" +"SUM(N185:N188)" +"SUM(R185:R189)" +"300000-5511" +"6818.14+6268.5+3560.04+12631+3302.46+787.02" +"-300000-10271.2" +"8609.85+7441.04" +"10969926-N198" +"366584-46260" +"-11622+437418" +"'[1]Calvert City'!$I$38" +"'[1]Calvert City'!$J$38" +"'[1]Calvert City'!$K$38" +"-SUM(T198:AJ198)" +"R198+R190+R182+R180+R178+R172+R163+R153+R146+R144+R142+R140+R138+R196+R170" +"S198+S190+S182+S180+S178+S172+S163+S153+S146+S144+S142+S140+S138+S196" +"5463580+-N202" +"R202+R200+R80+R70+R37" +"S37+S80+S70+S170+S89+S200+S202" +"BT205-'[1]Calvert City'!$X$64" +"21557+23365.91" +"-1928-35" +"-22657" +"-13821" +"-99387+35" +"R205+R208+R210+R214" +"AD205+AD208+AD210+AD214+AD212" +"+Summary!A1" +"CELL(""filename"")" +"NOW()" +"Summary!A5" +"Summary!C13" +"Summary!A5" +"#REF!" +"+Summary!E9" +"+Summary!$O$4" +"BR7" +"1633000+1025570" +"SUM(T9:BO9)" +"62515521-R9" +"IF(+R9-BP9+BR9>0,R9-BP9+BR9,0)" +"+BP9+BT9" +"+R9-BV9" +"32649500-R10" +"+N11+P11" +"323838+443389.2" +"59734+767227+46974+39315-250000" +"SUM(N9:N15)" +"+R18-BP18+BR18" +"569673+1196070.3" +"2354324-1765743" +"220650+161700" +"SUM(N18:N34)" +"+N35+N16" +"104705-11452" +"490688-104705" +"1344184-490688" +"1508635-1493645" +"IF(+R43-AR43+BR43>0,R43-AR43+BR43,0)" +"+AR43+BT43" +"43084+12404" +"101222-43084+6007" +"454688-119633" +"1597694-454688" +"2075718-1564045" +"12159+19967+81333+95392+14212+60494" +"255585-12159+144018+47209+57725+37856+633442+59744" +"2452211-1506977" +"3634383-2452211" +"11814208-11021245" +"97285-58714" +"272628-97285" +"464879-272628" +"592469-538785" +"77250-11607" +"57394-77250" +"137472-57394" +"61465-19839" +"32425+454136" +"281729-264288" +"SUM(R43:R53)" +"117841-557" +"288544-117841" +"2894530-308733" +"3204369-2894530" +"3006669-3824394" +"682994-276231" +"406264-174035" +"442495-482700" +"20421-20223" +"SUM(R57:R61)" +"1350641+871112" +"2389052-204588" +"2924606+28224-2389052" +"3055302-2952830+272495+20694-249699" +"13499" +"735944-13499" +"1007521-735944" +"508478-363263" +"198522-122734" +"230143-198522" +"599775-555814" +"374050-294546" +"259344-116875" +"266441-259344" +"29294+12922" +"1404467-42216" +"1843466-1404467" +"1569522-1115136" +"577419-286589" +"645350-577419" +"97281-22214" +"108008-79049" +"15847-11125" +"27594-15847" +"29878-1183" +"141341-29878" +"101800-81956" +"658070-9122" +"200656-199748" +"184450-11300" +"202295-184450" +"21684-958" +"267349-21684" +"369817-290544" +"2254200-148038" +"1887865-1025638" +"382731-347524" +"405981+158966" +"367355+297298" +"684606-1953" +"4758976-684606" +"4361334-3436815" +"786230-72428" +"836221-582144" +"SUM(R66:R85)" +"8708878-848349" +"12182028-8708878" +"12136758-9230000" +"SUM(R89:R90)" +"6054031.56-709427" +"-5344605+5295206-291068" +"8254970+2743470+249699-250000" +"-18385535+1302930" +"-50096668+46735000" +"-52871755+46735000" +"SUM(N41:N96)" +"R91+R86+R63+R54+R95" +"AT91+AT86+AT63+AT54+AT95+AT93" +"BV97-BP97" +"BH97-1302930" +"BP97+250000" +"55868.55+55613" +"SUM(N131:N133)" +"190718.52-110182.74" +"-11745+33710" +"SUM(N145:N148)" +"183926.3+6645.1" +"15594.76" +"49686.37+302" +"21258+7631" +"35000-M163" +"1992500" +"2200000-M164" +"4233+9786+3968+65917+481221+352403-1" +"18675+43024+15924+156792+116797-1" +"800+3344+41073+29332+7049" +"535+49417+54003+86107+62011-1" +"2216+5019+7461+1503+34872" +"1180+2747+5434+6643+21028" +"1072+8128+10987+8103+2831" +"1397+1090+360" +"21486+9708+3513+13253" +"152+47111+9834+24500+36357" +"1610+1653+233+2316" +"177+793+608+489" +"3035+4465+920+3264" +"4715+8109+152+8983" +"600+1287+1507+10660" +"-837000+60000" +"-3890117+2200000+132742" +"SUM(M162:M177)" +"22193+13547+11294" +"33713.4+18457" +"11817+1362.81" +"9260.96+1975.58" +"1851.11" +"49065-N200-6000" +"43065+82700" +"19587.28" +"25566.56+6171+2683.37" +"28832.7+49463.67+9600" +"89360+43287.29-4983+22929" +"13668.55+760.23" +"100000+19970.47+1900+3870+409.33+200" +"8835+10035-4578" +"25346.24+82333.33" +"SUM(N197:N200)" +"SUM(R197:R202)" +"300000-5511" +"15772.76+105510.2+116272.26" +"-300000-10271.2" +"165893.1+86315.36" +"10969926-N211" +"[1]Gleason!$M$40" +"[1]Gleason!$N$40" +"[1]Gleason!$O$40" +"[1]Gleason!$P$40" +"[1]Gleason!$Q$40" +"[1]Gleason!$R$40" +"[1]Gleason!$S$40" +"[1]Gleason!$V$40-6077-71" +"R211+R203+R194+R192+R190+R184+R159+R149+R142+R140+R138+R136+R134+R209" +"5463580+-N215" +"173229453-167805955" +"R37+R107+R97+R182+R112+R213+R215+R217" +"-BP142" +"-BP134" +"-BP140" +"BP226-BP228" +"1703000-685000" +"10308.53+62748.66" +"SUM(S235:BL235)" +"1005.26+15817.94+8004" +"SUM(BJ234:BJ236)" +"R219+R238" +"BY235+BY238" +"BP134" +"BP238" +"BP142" +"BN241" +"SUM(BP245:BP252)" +"BP241" +"BP253-BP255" +"+Summary!A1" +"CELL(""filename"")" +"NOW()" +"Summary!A5" +"Summary!A5" +"Summary!C15" +"Summary!A5" +"+Summary!#REF!" +"+Summary!E9" +"+Summary!$O$4" +"8617667-35517" +"1077741.26*2" +"592658.8+3218306.1" +"SUM(T9:BM9)" +"353801-22200+66200" +"IF(+R9-BN9+BP9>0,R9-BN9+BP9,0)" +"+BN9+BR9" +"+R9-BT9" +"35517+533171" +"SUM(N9:N11)" +"+N14+P14" +"+R14-BN14+BP14" +"1587342-975006-215500" +"3968354-3949654+215500" +"SUM(N14:N31)" +"+N32+N12" +"128593-19960" +"434961-128593" +"1164271-1132835" +"77323+10575" +"399600-77323+12402" +"717041-422577" +"2003210-1580972" +"54748+22150+123159+88926+47401+83850" +"515063-54748+112868+268862+74246+31002+606132+21454" +"3988889-1973659-21454" +"9627760-8636947" +"179861-84553" +"421749-179861" +"465690-384721" +"70124-14301" +"33294-70124" +"SUM(R40:R47)" +"9367+346600" +"1125407-471500" +"3268613-3526570" +"877394-967394" +"4953-3829" +"466609-577625" +"SUM(R51:R54)" +"93420+927905" +"335475+372897-673702" +"431043+930942-1021325" +"56319-3903" +"271106-3780" +"518815-271106" +"763505-520119" +"127939-28611" +"146856-127939" +"205467-3169" +"362820-205467" +"678416-460629" +"101228-17185" +"123436-101228" +"374616-3445+20800" +"796722-395416" +"1395362-896017" +"520612-250012" +"10758-4537" +"148255-94449" +"7700-1645" +"2197-182" +"41160-26528" +"5580+1244" +"4374-3409" +"521832-351660" +"48259-3559" +"2693778-1672316" +"15157-308" +"510525-373497" +"357127+230665" +"3795+1050" +"85455-3795+41645" +"519279-127100-1050" +"4266355-3449390" +"46182-544" +"1011805-752310" +"17027-3058" +"SUM(R58:R79)" +"2255645-355795" +"10145929-7824800" +"SUM(R83:R84)" +"-6181306+5237441" +"4455378.55-803822" +"6181305.57-4997735" +"6627015+1.5" +"8209613+2815680" +"43494000-40678250" +"-31433706+2634960.45" +"-46166603+43494000" +"SUM(N38:N90)" +"R85+R80+R55+R48+R89" +"AT85+AT80+AT55+AT48+AT89+AT87" +"929800/12" +"2386700/12" +"SUM(N95:N101)" +"62387.82+110932" +"-35637+42515" +"770000-42500" +"101925+797359.26+33000" +"127995.16+664.44" +"498821.1+2500" +"341944+23213" +"17200+23635.1+13005.59" +"60240.81+22098.49" +"1812+9493.06" +"2692.67+855.07" +"8574.67+1291.78+43955.75" +"1219+12325+5498" +"3365.69+304.38" +"7225.26+6587.53+6939.71+1074.93+910.57" +"825.67+21.17+687.5+96.74+1098.18" +"828.24+1000.53+13.74+42+868.24" +"49065-N157-6000" +"2287.5" +"106180-83333.35" +"23517.61+1866.18+2591+150" +"66831-2500" +"39287.61" +"6994.44+1423.2+4178.48+57828.2+2495.79+37581.62-264" +"32977.26+25000" +"7304+7631+27303" +"82333.33+25346.23+4027.9" +"17132.73+566.91+17351.65+16608.78+10439.68+3047.17" +"SUM(N154:N157)" +"SUM(R154:R159)" +"300000-5511" +"165893.1+86315.36" +"589.73+2046.96+65709.82" +"5660.15+105510.2+14897.92-6951.06" +"11000+30481" +"10969926-N169" +"250563-10722" +"11622+362544-6" +"479817-6077" +"[1]Wheatland!$I$39" +"[1]Wheatland!$J$39" +"[1]Wheatland!$K$39" +"[1]Wheatland!$L$39" +"[1]Wheatland!$M$39" +"[1]Wheatland!$N$39" +"[1]Wheatland!$O$39" +"[1]Wheatland!$P$39" +"[1]Wheatland!$Q$39" +"[1]Wheatland!$R$39" +"[1]Wheatland!$T$39" +"R169+R160+R151+R149+R147+R141+R139+R137+R130+R123+R121+R119+R117+R115+R167" +"5463580+-N173" +"3088152.1+236000" +"R34+R102+R91+R107+R171+R173" +"BT176/B4" +"-T123" +"-T115" +"-BN121" +"BN182" +"SUM(T183:BD183)" +"150359340.02" +"BN183-BN185" +"SUM(E14:I14)" +"SUM(E14:E16)" +"32000000-E6" +"SUM(E6:E7)" +"E11*0.1" +"SUM(E11:E13)" +"3600000-E19" +"254805*5" +"E23*0.07" +"SUM(E17:E25)" +"27500000/4" +"2000000/4" +"E35+E33+E26+E14+E8" +"E37+E39" +"E6-C6" +"SUM(C6:C12)" +"NOW()" +"Summary!A5" +"+O4" +"+O4" +"+O4" +"Wilton!R179/1000" +"Wilton!BN179/1000" +"K11-G11" +"Wilton!BT179/1000" +"+E11-K11" +"+G11/K11" +"Gleason!A3" +"Gleason!R219/1000" +"Gleason!BP219/1000" +"Gleason!BV219/1000" +"Wheatland!R176/1000" +"Wheatland!BN176/1000" +"Wheatland!BT176/1000" +"SUM(C11:C15)" +"SUM(M10:M15)" +"E17/C17" +"+K17/C17" +"E9" +"+'Calvert City'!$A$3" +"O4" +"O4" +"O4" +"Wilton!BN256/1000" +"+I37+G37" +"'Calvert City'!BN205/1000" +"E39-G39" +"Wilton!BV162/1000" +"Wilton!BV89/1000" +"Wilton!BV12/1000" +"Wilton!BV15/1000" +"Wilton!BV144/1000" +"(Wilton!BV132+Wilton!BV99+Wilton!BV108)/1000" +"Wilton!BV142/1000" +"Wilton!BV172/1000" +"Wilton!BV154/1000" +"(Wilton!BV157+Wilton!BV158+Wilton!BV159+Wilton!BV160)/1000" +"-Wilton!BT161/1000" +"Wilton!BV140/1000" +"Wilton!BV170/1000" +"Wilton!BV152/1000" +"Wilton!BV121/1000" +"SUM(C57:C73)" +"Gleason!BX202/1000" +"Gleason!BX97/1000" +"Gleason!BX16/1000" +"Gleason!BX35/1000" +"Gleason!BX182/1000" +"Gleason!BX201/1000" +"Gleason!BX211/1000" +"Gleason!BX149/1000" +"Gleason!BX159/1000" +"Gleason!BX190/1000" +"Gleason!BX136/1000" +"Gleason!BX194/1000" +"Gleason!BX200/1000" +"Gleason!BX215/1000" +"Gleason!BX134/1000" +"Wheatland!BV159/1000" +"Wheatland!BV91/1000" +"Wheatland!BV12/1000" +"Wheatland!BV32/1000" +"Wheatland!BV130/1000" +"Wheatland!BV135/1000" +"Wheatland!BV157/1000" +"Wheatland!BV151/1000" +"Wheatland!BV167/1000" +"Wheatland!BV139/1000" +"Wheatland!BV115/1000" +"SUM(C98:C111)" +"CELL(""FILENAME"")" +"+Summary!A1" +"CELL(""filename"")" +"NOW()" +"Summary!A5" +"Summary!A5" +"Summary!C11" +"Summary!A5" +"+Summary!#REF!" +"+Summary!E9" +"+Summary!$O$4" +"Summary!O4" +"SUM(T9:BM9)" +"142064940-R9-192000" +"IF(+R9-BN9+BP9>0,R9-BN9+BP9,0)" +"+BN9+BR9" +"+R9-BT9" +"SUM(N9:N11)" +"+N14+P14" +"+R14-BN14+BP14" +"-740943.25+666672.85" +"5916048-5878600+220650+206600" +"SUM(N14:N30)" +"+N31+N12" +"54708-11510" +"303957-54708+123679" +"308820-123679" +"4403017-612777" +"5049977-4403017" +"5107000-5049977" +"5112000-R39" +"87721+37545" +"175242-87721+3444" +"601600-175242+14099" +"1413373-656688" +"4049893-1413373" +"4206988-4049893" +"4266000-4206988" +"4269000-R40" +"261+21574+247412+128235+27859+107400" +"227731-261+36207+20085+63844+7268+4264" +"814449-227731+31652+83503+44893+81985+5914" +"1663132-1726544" +"4196537-1663132" +"4466169-4196537" +"4654000-4466169" +"4707000-R41" +"542913-164225" +"192524" +"268032-192524" +"344773-268032" +"631966-344773" +"1097978-631966" +"1174200-1097978" +"1192000-1174200" +"1194000-R42" +"67927-47" +"70698-67927" +"34086-70698+1" +"62870-34087" +"69000-62870" +"70000-R43" +"100000-104121" +"623000-R45" +"SUM(R39:R45)" +"92620-10115" +"347139-92620" +"476088-347139" +"476183-476088" +"469000-476183" +"469000-R49" +"32997+239169+447" +"136407-32997+424960+187089+246544+650+1151" +"2851195-1236417" +"4647003-2851195" +"4924228-4647003" +"4936000-4924228" +"5655000-R50" +"40398+33588" +"524003-77287" +"838499-524003" +"846743-838499" +"885000-846743" +"885000-R51" +"744472-395216" +"818547-744472" +"828809-818547" +"831000-828809" +"831000-R52" +"SUM(R49:R52)" +"1331509+1001489" +"976794-949522" +"501323+788483-979068" +"501323+1019332-1289806" +"538000+1432000-1520655" +"1432000+538000-R56" +"84897-66938" +"261726-133215" +"1322243-261726" +"425284-1322243" +"446090-425284" +"446000-R58" +"1423431-937651" +"2311396-1423431" +"2348535-2311396" +"2349000-R59" +"561632-6350" +"1006302-561632" +"1323463-1006302" +"1329939-1323463" +"1328000-R60" +"168329-103285" +"234316-168329" +"262512-234316" +"266000-262512" +"266000-R61" +"3209322-2023550" +"3375904-3209322" +"3538842-3375904" +"3703000-3538842" +"3874000-R62" +"1062094-508620" +"1254696-1062094" +"1438156-1254696" +"1443041-1438156" +"1444000-1443041" +"1446000-R63" +"288972-52828" +"1008815-288972" +"1031462-1008815" +"1031000-R64" +"11626-4214" +"15618-11626" +"34894-15618" +"37948-34894" +"40000-37948" +"40000-R65" +"86250-0" +"534755-86250" +"548568-534755" +"549000-R66" +"194633-85469" +"350311-194633" +"350000-R67" +"2746-204390" +"17674-2746" +"18000-R68" +"150560-92600" +"479383-150560" +"495063-479383" +"562000-495063" +"562000-R69" +"44379+1584" +"358585-45963" +"1258968-358585" +"1282165-1258968" +"1282000-R70" +"1227338-46290" +"5717361-1227338" +"6038190-5717361" +"6079000-6038190" +"6083000-R71" +"32975-526" +"221751-32975" +"222321-221751" +"223000-222321" +"223000-R72" +"+BN72+BR72-3" +"581625+350016" +"208367+214658" +"304652+375201-423025" +"951000-679853" +"351000+600000-R73" +"537131+88400" +"3951728-759531" +"18615518-3951728" +"18841458-18615518" +"18854000-18841458" +"18854000-R74" +"4019526-169550" +"4411227-4019526" +"4455000-4411227" +"4457000-R75" +"57585-29554" +"259919-57585" +"286812-259919" +"292000-286812" +"292000-R77" +"116645-99225" +"236705-116645" +"254882-236705" +"251000-254882" +"77361-12201" +"421031-77361" +"234280-421031" +"240000-234280" +"SUM(R56:R79)" +"791673-28388" +"3252538-791673" +"4470197-3252538" +"4901020-4470197" +"4563000-4901020" +"4660000-R83" +"SUM(R83:R84)" +"9438462-865389" +"10717074-3623155+41531" +"-8600128+744251" +"-20774842+5385733+11527832" +"-40702546+11142580-235398" +"-3652153+977079" +"-2855719-292964" +"SUM(N37:N88)" +"R85+R80+R53+R46+R87" +"BN85+BN80+BN53+BN46+BN87+BN86" +"BT85+BT80+BT53+BT46+BT87+BT86+BT88" +"935200/12" +"2824800/12" +"SUM(N102:N107)" +"83584768.91+2296826" +"60063+44589" +"2280000-28500" +"3400-16567.86" +"11932.33+162+1167.32" +"22563.83+17013.6" +"2460+6571.33+2789.89" +"12427.46+17404.94" +"-1595" +"123790+1823.51" +"8057+4672+7631" +"SUM(N135:N139)" +"2348.07+158267.53" +"4500000+2900000" +"-56268+[1]Wilton!$Y$62" +"1559.48+7479.23" +"661.15+767.53" +"73972.18+57369.39" +"49065-N160-6000" +"129593+5000" +"3330+7426.97+30387.78+738+100+50+20+10+11200+31000" +"10000+838.34" +"46225.52-37759.78" +"1415.06+712.75" +"2610+1500+540+200" +"1890.2+1000+2500+400.16+838.34" +"1450+1015+420+300+562.5+209+1085.4" +"17+17+540+1" +"58425.46+17.25+1500-1450-1015" +"21906+540+39105+39803.97+6077" +"17899.3+13668.55" +"1440+508.85+201.65+575+69.25" +"123+2781+68" +"750+91726" +"82333.33+25346.23" +"199867.23-30387.78-11200-31000" +"1916.6+566.91+3047.17+16608.78+17351.65+10439.68" +"SUM(N157:N160)" +"300000-5511" +"105510.2+158699.47" +"BR168+BP168+BN168" +"10969926-N172" +"419367-6077" +"[1]Wilton!$K$40" +"[1]Wilton!$L$40" +"[1]Wilton!$N$40" +"[1]Wilton!$O$40" +"[1]Wilton!$P$40" +"[1]Wilton!$Q$40" +"[1]Wilton!$R$40" +"IF(+R172-BN172+BP172>0,R172-BN172+BP172,0)-R172+[1]Wilton!$Y$40" +"R172+R163+R154+R152+R150+R144+R140+R132+R125+R123+R121+R244+R117+R170+R142" +"BB172+BB163+BB154+BB152+BB150+BB144+BB140+BB132+BB125+BB123+BB121+BB117+BB170+BB142" +"BR117+BR121+BR123+BR125+BR132+BR140+BR142+BR144+BR150+BR152+BR154+BR163+BR170+BR172" +"BW172+BW163+BW154+BW152+BW150+BW144+BW140+BW132+BW125+BW123+BW121+BW244+BW117+BW170" +"5463580+-N176" +"R33+R99+R89+R108+R174+R176" +"BR33+BR89+BR99+BR108+BR174" +"BV33+BV89+BV99+BV108+BV176+BV174" +"BT179/B4" +"T179-T117-T125" +"-BN125" +"-BN117" +"-BL179" +"SUM(BN179:BN187)" +"166825538+99238710" +"BN188-BN190" +"93413104.03" +"BD148" +"SUM(BN217:BN224)" +"BN247-BN225" +"21557+23365.91" +"43113+23365.91" +"220+59" +"1-35" +"-861-98" +"52264-47" +"-233-52264" +"R179+R241+R243+R245" +"BB179+BB241+BB243+BB245+BB244" +"982.5+18746.43" +"5134.27+591.18" +"+BR251+BN251" +"24234.66+4681.29" +"18740.38+287.37+30.79+269.69" +"558.5+6000+11878.22+34085.81+15896.29" +"#REF!+N258" +"R247+R256" +"+Summary!A1" +"CELL(""filename"")" +"NOW()" +"Summary!A5" +"Summary!C13" +"+Summary!#REF!" +"+Summary!E9" +"+Summary!$O$4" +"6170900+3056200+2997700" +"31276400" +"3107550" +"6240218.71" +"SUM(T9:BM9)" +"IF(+R9-BN9+BP9>0,R9-BN9+BP9,0)" +"+BN9+BR9" +"+R9-BT9" +"6237000+3030000+7884750" +"+N11+P11" +"SUM(N9:N15)" +"+R18-BN18+BP18" +"SUM(N18:N34)" +"+N35+N16" +"SUM(N41:N69)" +"929800/12" +"2840700/12" +"SUM(N83:N88)" +"SUM(N92:N116)" +"SUM(N120:N130)" +"SUM(N135:N137)" +"SUM(N149:N152)" +"30284.2+9574.9" +"+R156-BN156-BR156" +"4864.1+4137.5" +"776+5384.28" +"26787.21+127637.14" +"26175.94+7761.28+9133.76-776-5384.28" +"32361-12971" +"4296.87+2351.76" +"32813.71+11410.49+1" +"0" +"379522-370022" +"35000-M167" +"1992500" +"2200000-M168" +"5808.82+4463.57+8741.21+1074.93+910.57" +"5474.86+28.91+701.87+1037.61+26+59" +"1153.98+1626.89" +"1321.7+4943.09+4483.05+927.58+431.74+260.99+2710.2" +"1416.27+8201.74+60.53+956.07+795" +"16768.34-177866+173000+36433" +"49065-N188-6000" +"9600+716.66+380.63" +"1916.59+566.92+17351.64+16608.79+10439.68+3047.18" +"-163829+30287" +"SUM(N185:N188)" +"SUM(R185:R189)" +"300000-5511" +"6818.14+6268.5+3560.04+12631+3302.46+787.02" +"-300000-10271.2" +"8609.85+7441.04" +"10969926-N198" +"366584-46260" +"-11622+437418" +"'[1]Calvert City'!$I$38" +"'[1]Calvert City'!$J$38" +"'[1]Calvert City'!$K$38" +"-SUM(T198:AJ198)" +"R198+R190+R182+R180+R178+R172+R163+R153+R146+R144+R142+R140+R138+R196+R170" +"S198+S190+S182+S180+S178+S172+S163+S153+S146+S144+S142+S140+S138+S196" +"5463580+-N202" +"R202+R200+R80+R70+R37" +"S37+S80+S70+S170+S89+S200+S202" +"BT205-'[1]Calvert City'!$X$64" +"21557+23365.91" +"-1928-35" +"-22657" +"-13821" +"-99387+35" +"R205+R208+R210+R214" +"AD205+AD208+AD210+AD214+AD212" +"+Summary!A1" +"CELL(""filename"")" +"NOW()" +"Summary!A5" +"Summary!C13" +"Summary!A5" +"#REF!" +"+Summary!E9" +"+Summary!$O$4" +"BR7" +"1633000+1025570" +"SUM(T9:BO9)" +"62515521-R9" +"IF(+R9-BP9+BR9>0,R9-BP9+BR9,0)" +"+BP9+BT9" +"+R9-BV9" +"32649500-R10" +"+N11+P11" +"323838+443389.2" +"59734+767227+46974+39315-250000" +"SUM(N9:N15)" +"+R18-BP18+BR18" +"569673+1196070.3" +"2354324-1765743" +"220650+161700" +"SUM(N18:N34)" +"+N35+N16" +"104705-11452" +"490688-104705" +"1344184-490688" +"1508635-1493645" +"IF(+R43-AR43+BR43>0,R43-AR43+BR43,0)" +"+AR43+BT43" +"43084+12404" +"101222-43084+6007" +"454688-119633" +"1597694-454688" +"2075718-1564045" +"12159+19967+81333+95392+14212+60494" +"255585-12159+144018+47209+57725+37856+633442+59744" +"2452211-1506977" +"3634383-2452211" +"11814208-11021245" +"97285-58714" +"272628-97285" +"464879-272628" +"592469-538785" +"77250-11607" +"57394-77250" +"137472-57394" +"61465-19839" +"32425+454136" +"281729-264288" +"SUM(R43:R53)" +"117841-557" +"288544-117841" +"2894530-308733" +"3204369-2894530" +"3006669-3824394" +"682994-276231" +"406264-174035" +"442495-482700" +"20421-20223" +"SUM(R57:R61)" +"1350641+871112" +"2389052-204588" +"2924606+28224-2389052" +"3055302-2952830+272495+20694-249699" +"13499" +"735944-13499" +"1007521-735944" +"508478-363263" +"198522-122734" +"230143-198522" +"599775-555814" +"374050-294546" +"259344-116875" +"266441-259344" +"29294+12922" +"1404467-42216" +"1843466-1404467" +"1569522-1115136" +"577419-286589" +"645350-577419" +"97281-22214" +"108008-79049" +"15847-11125" +"27594-15847" +"29878-1183" +"141341-29878" +"101800-81956" +"658070-9122" +"200656-199748" +"184450-11300" +"202295-184450" +"21684-958" +"267349-21684" +"369817-290544" +"2254200-148038" +"1887865-1025638" +"382731-347524" +"405981+158966" +"367355+297298" +"684606-1953" +"4758976-684606" +"4361334-3436815" +"786230-72428" +"836221-582144" +"SUM(R66:R85)" +"8708878-848349" +"12182028-8708878" +"12136758-9230000" +"SUM(R89:R90)" +"6054031.56-709427" +"-5344605+5295206-291068" +"8254970+2743470+249699-250000" +"-18385535+1302930" +"-50096668+46735000" +"-52871755+46735000" +"SUM(N41:N96)" +"R91+R86+R63+R54+R95" +"AT91+AT86+AT63+AT54+AT95+AT93" +"BV97-BP97" +"BH97-1302930" +"BP97+250000" +"55868.55+55613" +"SUM(N131:N133)" +"190718.52-110182.74" +"-11745+33710" +"SUM(N145:N148)" +"183926.3+6645.1" +"15594.76" +"49686.37+302" +"21258+7631" +"35000-M163" +"1992500" +"2200000-M164" +"4233+9786+3968+65917+481221+352403-1" +"18675+43024+15924+156792+116797-1" +"800+3344+41073+29332+7049" +"535+49417+54003+86107+62011-1" +"2216+5019+7461+1503+34872" +"1180+2747+5434+6643+21028" +"1072+8128+10987+8103+2831" +"1397+1090+360" +"21486+9708+3513+13253" +"152+47111+9834+24500+36357" +"1610+1653+233+2316" +"177+793+608+489" +"3035+4465+920+3264" +"4715+8109+152+8983" +"600+1287+1507+10660" +"-837000+60000" +"-3890117+2200000+132742" +"SUM(M162:M177)" +"22193+13547+11294" +"33713.4+18457" +"11817+1362.81" +"9260.96+1975.58" +"1851.11" +"49065-N200-6000" +"43065+82700" +"19587.28" +"25566.56+6171+2683.37" +"28832.7+49463.67+9600" +"89360+43287.29-4983+22929" +"13668.55+760.23" +"100000+19970.47+1900+3870+409.33+200" +"8835+10035-4578" +"25346.24+82333.33" +"SUM(N197:N200)" +"SUM(R197:R202)" +"300000-5511" +"15772.76+105510.2+116272.26" +"-300000-10271.2" +"165893.1+86315.36" +"10969926-N211" +"[1]Gleason!$M$40" +"[1]Gleason!$N$40" +"[1]Gleason!$O$40" +"[1]Gleason!$P$40" +"[1]Gleason!$Q$40" +"[1]Gleason!$R$40" +"[1]Gleason!$S$40" +"[1]Gleason!$V$40-6077-71" +"R211+R203+R194+R192+R190+R184+R159+R149+R142+R140+R138+R136+R134+R209" +"5463580+-N215" +"173229453-167805955" +"R37+R107+R97+R182+R112+R213+R215+R217" +"-BP142" +"-BP134" +"-BP140" +"BP226-BP228" +"1703000-685000" +"10308.53+62748.66" +"SUM(S235:BL235)" +"1005.26+15817.94+8004" +"SUM(BJ234:BJ236)" +"R219+R238" +"BY235+BY238" +"BP134" +"BP238" +"BP142" +"BN241" +"SUM(BP245:BP252)" +"BP241" +"BP253-BP255" +"+Summary!A1" +"CELL(""filename"")" +"NOW()" +"Summary!A5" +"Summary!A5" +"Summary!C15" +"Summary!A5" +"+Summary!#REF!" +"+Summary!E9" +"+Summary!$O$4" +"8617667-35517" +"1077741.26*2" +"592658.8+3218306.1" +"SUM(T9:BM9)" +"353801-22200+66200" +"IF(+R9-BN9+BP9>0,R9-BN9+BP9,0)" +"+BN9+BR9" +"+R9-BT9" +"35517+533171" +"SUM(N9:N11)" +"+N14+P14" +"+R14-BN14+BP14" +"1587342-975006-215500" +"3968354-3949654+215500" +"SUM(N14:N31)" +"+N32+N12" +"128593-19960" +"434961-128593" +"1164271-1132835" +"77323+10575" +"399600-77323+12402" +"717041-422577" +"2003210-1580972" +"54748+22150+123159+88926+47401+83850" +"515063-54748+112868+268862+74246+31002+606132+21454" +"3988889-1973659-21454" +"9627760-8636947" +"179861-84553" +"421749-179861" +"465690-384721" +"70124-14301" +"33294-70124" +"SUM(R40:R47)" +"9367+346600" +"1125407-471500" +"3268613-3526570" +"877394-967394" +"4953-3829" +"466609-577625" +"SUM(R51:R54)" +"93420+927905" +"335475+372897-673702" +"431043+930942-1021325" +"56319-3903" +"271106-3780" +"518815-271106" +"763505-520119" +"127939-28611" +"146856-127939" +"205467-3169" +"362820-205467" +"678416-460629" +"101228-17185" +"123436-101228" +"374616-3445+20800" +"796722-395416" +"1395362-896017" +"520612-250012" +"10758-4537" +"148255-94449" +"7700-1645" +"2197-182" +"41160-26528" +"5580+1244" +"4374-3409" +"521832-351660" +"48259-3559" +"2693778-1672316" +"15157-308" +"510525-373497" +"357127+230665" +"3795+1050" +"85455-3795+41645" +"519279-127100-1050" +"4266355-3449390" +"46182-544" +"1011805-752310" +"17027-3058" +"SUM(R58:R79)" +"2255645-355795" +"10145929-7824800" +"SUM(R83:R84)" +"-6181306+5237441" +"4455378.55-803822" +"6181305.57-4997735" +"6627015+1.5" +"8209613+2815680" +"43494000-40678250" +"-31433706+2634960.45" +"-46166603+43494000" +"SUM(N38:N90)" +"R85+R80+R55+R48+R89" +"AT85+AT80+AT55+AT48+AT89+AT87" +"929800/12" +"2386700/12" +"SUM(N95:N101)" +"62387.82+110932" +"-35637+42515" +"770000-42500" +"101925+797359.26+33000" +"127995.16+664.44" +"498821.1+2500" +"341944+23213" +"17200+23635.1+13005.59" +"60240.81+22098.49" +"1812+9493.06" +"2692.67+855.07" +"8574.67+1291.78+43955.75" +"1219+12325+5498" +"400000-BL139" +"3365.69+304.38" +"7225.26+6587.53+6939.71+1074.93+910.57" +"825.67+21.17+687.5+96.74+1098.18" +"828.24+1000.53+13.74+42+868.24" +"49065-N157-6000" +"2287.5" +"106180-83333.35" +"23517.61+1866.18+2591+150" +"66831-2500" +"39287.61" +"6994.44+1423.2+4178.48+57828.2+2495.79+37581.62-264" +"32977.26+25000" +"7304+7631+27303" +"82333.33+25346.23+4027.9" +"17132.73+566.91+17351.65+16608.78+10439.68+3047.17" +"SUM(N154:N157)" +"SUM(R154:R159)" +"300000-5511" +"165893.1+86315.36" +"589.73+2046.96+65709.82" +"5660.15+105510.2+14897.92-6951.06" +"11000+30481" +"10969926-N169" +"250563-10722" +"11622+362544-6" +"479817-6077" +"[1]Wheatland!$I$39" +"[1]Wheatland!$J$39" +"[1]Wheatland!$K$39" +"[1]Wheatland!$L$39" +"[1]Wheatland!$M$39" +"[1]Wheatland!$N$39" +"[1]Wheatland!$O$39" +"[1]Wheatland!$P$39" +"[1]Wheatland!$Q$39" +"[1]Wheatland!$R$39" +"[1]Wheatland!$T$39" +"R169+R160+R151+R149+R147+R141+R139+R137+R130+R123+R121+R119+R117+R115+R167" +"5463580+-N173" +"3088152.1+236000" +"R34+R102+R91+R107+R171+R173" +"BT176/B4" +"-T123" +"-T115" +"-BN121" +"BN182" +"SUM(T183:BD183)" +"150359340.02" +"BN183-BN185" +"SUM(B7:M7)" +"SUM(B10:B39)" +"SUM(B44:B45)" +"B41+B47" +"250000/12" +"84460/12" +"SUM(B51:B56)" +"92000/5" +"SUM(B59:B62)" +"B7+B49+B57+B63" +"SUM(B7:M7)" +"SUM(B10:B39)" +"SUM(B44:B45)" +"B41+B47" +"SUM(B51:B56)" +"SUM(B59:B62)" +"B7+B49+B57+B63" +"SUM(B7:M7)" +"SUM(B10:B39)" +"SUM(B44:B45)" +"B41+B47" +"SUM(B51:B56)" +"SUM(B59:B62)" +"B7+B49+B57+B63" +"SUM(B8:M8)" +"SUM(B8:D8)" +"SUM(E8:G8)" +"SUM(H8:J8)" +"SUM(K8:M8)" +"SUM(Q8:U8)" +"SUM(B11:B41)" +"SUM(B44:B49)" +"SUM(B53:B54)" +"+B8+B42+B50+B56" +"B58+B64" +"+A1" +"+A1" +"+B75-B8" +"SUM(B8:M8)" +"SUM(B8:D8)" +"SUM(E8:G8)" +"SUM(H8:J8)" +"SUM(K8:M8)" +"SUM(Q8:U8)" +"SUM(B11:B41)" +"SUM(B44:B49)" +"SUM(B53:B54)" +"+B8+B42+B50+B56" +"SUM(B61:B62)" +"B58+B63" +"+A1" +"+B74+B108+B116" +"+A1" +"+B74-B8" +"SUM(B8:M8)" +"SUM(B8:D8)" +"SUM(E8:G8)" +"SUM(H8:J8)" +"SUM(K8:M8)" +"SUM(Q8:U8)" +"SUM(B11:B41)" +"SUM(B45:B46)" +"B42+B48" +"SUM(B52:B57)" +"B8+B50+B58+B64" +"+A1" +"+B75+B109+B117+B123" +"SUM(B128:B129)" +"B125+B130" +"+A1" +"+B75-B8" +"+B112-B53" +"+B128-B45" +"B5/0.5408" +"F5/0.6209" +"J5/0.474" +"N5/(0.474+0.6209+0.5408)" +"B5/0.5408" +"F5/0.6209" +"J5/0.474" +"B5+F5+J5+N5+Q5" +"SUM(B8:M8)" +"SUM(B8:D8)" +"SUM(E8:G8)" +"SUM(H8:J8)" +"SUM(K8:M8)" +"SUM(Q8:U8)" +"SUM(B11:B41)" +"SUM(B44:B49)" +"SUM(B53:B54)" +"+B8+B42+B50+B56" +"B58+B64" +"+A1" +"+A1" +"+B75-B8" +"SUM(B8:M8)" +"SUM(B8:D8)" +"SUM(E8:G8)" +"SUM(H8:J8)" +"SUM(K8:M8)" +"SUM(Q8:U8)" +"SUM(B11:B41)" +"SUM(B44:B49)" +"SUM(B53:B54)" +"+B8+B42+B50+B56" +"B58+B64" +"+A1" +"+A1" +"+B75-B8" +"SUM(B8:M8)" +"SUM(B8:D8)" +"SUM(E8:G8)" +"SUM(H8:J8)" +"SUM(K8:M8)" +"SUM(Q8:U8)" +"SUM(B11:B41)" +"SUM(B44:B49)" +"SUM(B53:B54)" +"+B8+B42+B50+B56" +"B58+B64" +"+A1" +"+A1" +"+B75-B8" +"SUM(B7:M7)" +"SUM(B10:B39)" +"SUM(B44:B45)" +"B41+B47" +"SUM(B51:B56)" +"SUM(B59:B62)" +"B7+B49+B57+B63" +"SUM(B7:M7)" +"SUM(B10:B39)" +"SUM(B44:B45)" +"B41+B47" +"SUM(B51:B56)" +"SUM(B59:B62)" +"B7+B49+B57+B63" +"SUM(B7:M7)" +"SUM(B10:B39)" +"SUM(B44:B45)" +"B41+B47" +"SUM(B51:B56)" +"SUM(B59:B62)" +"B7+B49+B57+B63" +"SUM(E14:I14)" +"SUM(E14:E16)" +"32000000-E6" +"SUM(E6:E7)" +"E11*0.1" +"SUM(E11:E13)" +"3600000-E19" +"254805*5" +"E23*0.07" +"SUM(E17:E25)" +"27500000/4" +"2000000/4" +"E35+E33+E26+E14+E8" +"E37+E39" +"E6-C6" +"SUM(C6:C12)" +"NOW()" +"Summary!A5" +"+O4" +"+O4" +"+O4" +"Wilton!R179/1000" +"Wilton!BQ179/1000" +"K11-G11" +"Wilton!BW179/1000" +"+E11-K11" +"+G11/K11" +"Gleason!A3" +"Gleason!R219/1000" +"Gleason!BQ219/1000" +"Gleason!BW219/1000" +"Wheatland!R176/1000" +"Wheatland!BP176/1000" +"Wheatland!BV176/1000" +"SUM(C11:C15)" +"SUM(M10:M15)" +"E17/C17" +"+K17/C17" +"E9" +"+'Calvert City'!$A$3" +"O4" +"O4" +"O4" +"Wilton!BQ256/1000" +"+I37+G37" +"'Calvert City'!BN205/1000" +"E39-G39" +"Wilton!BY162/1000" +"Wilton!BY89/1000" +"Wilton!BY12/1000" +"Wilton!BY15/1000" +"Wilton!BY144/1000" +"(Wilton!BY132+Wilton!BY99+Wilton!BY108)/1000" +"Wilton!BY142/1000" +"Wilton!BY172/1000" +"Wilton!BY154/1000" +"(Wilton!BY157+Wilton!BY158+Wilton!BY159+Wilton!BY160)/1000" +"-Wilton!BW161/1000" +"Wilton!BY140/1000" +"Wilton!BY170/1000" +"Wilton!BY152/1000" +"Wilton!BY121/1000" +"SUM(C57:C73)" +"Gleason!BY202/1000" +"Gleason!BY97/1000" +"Gleason!BY16/1000" +"Gleason!BY35/1000" +"Gleason!BY182/1000" +"Gleason!BY201/1000" +"Gleason!BY211/1000" +"Gleason!BY149/1000" +"Gleason!BY159/1000" +"Gleason!BY190/1000" +"Gleason!BY136/1000" +"Gleason!BY194/1000+Gleason!BY198/1000" +"Gleason!BY200/1000" +"Gleason!BY215/1000" +"Gleason!BY134/1000" +"Wheatland!BX159/1000" +"Wheatland!BX91/1000" +"Wheatland!BX12/1000" +"Wheatland!BX32/1000" +"Wheatland!BX130/1000" +"Wheatland!BX135/1000" +"Wheatland!BX157/1000" +"Wheatland!BX151/1000" +"Wheatland!BX167/1000" +"Wheatland!BX139/1000" +"Wheatland!BX115/1000" +"SUM(C98:C111)" +"CELL(""FILENAME"")" +"+Summary!A1" +"CELL(""filename"")" +"NOW()" +"Summary!A5" +"Summary!A5" +"Summary!C11" +"+Summary!#REF!" +"+Summary!E9" +"+Summary!$O$4" +"Summary!O4" +"SUM(T9:BP9)" +"142064940-R9-192000" +"IF(+R9-BQ9+BS9>0,R9-BQ9+BS9,0)" +"+BQ9+BU9" +"+R9-BW9" +"SUM(N9:N11)" +"+N14+P14" +"SUM(T14:BM14)" +"+R14-BQ14+BS14" +"-740943.25+666672.85" +"5916048-5878600+220650+206600" +"SUM(N14:N30)" +"+N31+N12" +"54708-11510" +"303957-54708+123679" +"308820-123679" +"4403017-612777" +"5049977-4403017" +"5107000-5049977" +"5112000-R39" +"87721+37545" +"175242-87721+3444" +"601600-175242+14099" +"1413373-656688" +"4049893-1413373" +"4206988-4049893" +"4266000-4206988" +"4269000-R40" +"261+21574+247412+128235+27859+107400" +"227731-261+36207+20085+63844+7268+4264" +"814449-227731+31652+83503+44893+81985+5914" +"1663132-1726544" +"4196537-1663132" +"4466169-4196537" +"4654000-4466169" +"4707000-R41" +"542913-164225" +"192524" +"268032-192524" +"344773-268032" +"631966-344773" +"1097978-631966" +"1174200-1097978" +"1192000-1174200" +"1194000-R42" +"67927-47" +"70698-67927" +"34086-70698+1" +"62870-34087" +"69000-62870" +"70000-R43" +"100000-104121" +"623000-R45" +"SUM(R39:R45)" +"92620-10115" +"347139-92620" +"476088-347139" +"476183-476088" +"469000-476183" +"469000-R49" +"32997+239169+447" +"136407-32997+424960+187089+246544+650+1151" +"2851195-1236417" +"4647003-2851195" +"4924228-4647003" +"4936000-4924228" +"5655000-R50" +"40398+33588" +"524003-77287" +"838499-524003" +"846743-838499" +"885000-846743" +"885000-R51" +"744472-395216" +"818547-744472" +"828809-818547" +"831000-828809" +"831000-R52" +"SUM(R49:R52)" +"1331509+1001489" +"976794-949522" +"501323+788483-979068" +"501323+1019332-1289806" +"538000+1432000-1520655" +"1432000+538000-R56" +"84897-66938" +"261726-133215" +"1322243-261726" +"425284-1322243" +"446090-425284" +"446000-R58" +"1423431-937651" +"2311396-1423431" +"2348535-2311396" +"2349000-R59" +"561632-6350" +"1006302-561632" +"1323463-1006302" +"1329939-1323463" +"1328000-R60" +"168329-103285" +"234316-168329" +"262512-234316" +"266000-262512" +"266000-R61" +"3209322-2023550" +"3375904-3209322" +"3538842-3375904" +"3703000-3538842" +"3874000-R62" +"1062094-508620" +"1254696-1062094" +"1438156-1254696" +"1443041-1438156" +"1444000-1443041" +"1446000-R63" +"288972-52828" +"1008815-288972" +"1031462-1008815" +"1031000-R64" +"11626-4214" +"15618-11626" +"34894-15618" +"37948-34894" +"40000-37948" +"40000-R65" +"86250-0" +"534755-86250" +"548568-534755" +"549000-R66" +"194633-85469" +"350311-194633" +"350000-R67" +"2746-204390" +"17674-2746" +"18000-R68" +"150560-92600" +"479383-150560" +"495063-479383" +"562000-495063" +"562000-R69" +"44379+1584" +"358585-45963" +"1258968-358585" +"1282165-1258968" +"1282000-R70" +"1227338-46290" +"5717361-1227338" +"6038190-5717361" +"6079000-6038190" +"6083000-R71" +"32975-526" +"221751-32975" +"222321-221751" +"223000-222321" +"223000-R72" +"+BQ72+BU72-3" +"581625+350016" +"208367+214658" +"304652+375201-423025" +"951000-679853" +"351000+600000-R73" +"537131+88400" +"3951728-759531" +"18615518-3951728" +"18841458-18615518" +"18854000-18841458" +"18854000-R74" +"4019526-169550" +"4411227-4019526" +"4455000-4411227" +"4457000-R75" +"57585-29554" +"259919-57585" +"286812-259919" +"292000-286812" +"292000-R77" +"116645-99225" +"236705-116645" +"254882-236705" +"251000-254882" +"77361-12201" +"421031-77361" +"234280-421031" +"240000-234280" +"SUM(R56:R79)" +"791673-28388" +"3252538-791673" +"4470197-3252538" +"4901020-4470197" +"4563000-4901020" +"4660000-R83" +"SUM(R83:R84)" +"9438462-865389" +"10717074-3623155+41531" +"-8600128+744251" +"-20774842+5385733+11527832" +"-40702546+11142580-235398" +"-3652153+977079" +"-2855719-292964" +"SUM(N37:N88)" +"R85+R80+R53+R46+R87" +"BQ85+BQ80+BQ53+BQ46+BQ87+BQ86" +"BW85+BW80+BW53+BW46+BW87+BW86+BW88" +"935200/12" +"2824800/12" +"SUM(N102:N107)" +"83584768.91+2296826" +"60063+44589" +"2280000-28500" +"3400-16567.86" +"11932.33+162+1167.32" +"22563.83+17013.6" +"2460+6571.33+2789.89" +"12427.46+17404.94" +"-1595" +"123790+1823.51" +"8057+4672+7631" +"SUM(N135:N139)" +"2348.07+158267.53" +"4500000+2900000" +"-56268+[1]Wilton!$Y$62" +"1559.48+7479.23" +"661.15+767.53" +"73972.18+57369.39" +"49065-N160-6000" +"129593+5000" +"3330+7426.97+30387.78+738+100+50+20+10+11200+31000" +"10000+838.34" +"46225.52-37759.78" +"1415.06+712.75" +"2610+1500+540+200" +"1890.2+1000+2500+400.16+838.34" +"1450+1015+420+300+562.5+209+1085.4" +"17+17+540+1" +"58425.46+17.25+1500-1450-1015" +"21906+540+39105+39803.97+6077" +"17899.3+13668.55" +"1440+508.85+201.65+575+69.25" +"123+2781+68" +"750+91726" +"82333.33+25346.23" +"199867.23-30387.78-11200-31000" +"1916.6+566.91+3047.17+16608.78+17351.65+10439.68" +"SUM(N157:N160)" +"300000-5511" +"105510.2+158699.47" +"BU168+BS168+BQ168" +"10969926-N172" +"419367-6077" +"[1]Wilton!$K$40" +"[1]Wilton!$L$40" +"[1]Wilton!$N$40" +"[1]Wilton!$O$40" +"[1]Wilton!$P$40" +"[1]Wilton!$Q$40" +"[1]Wilton!$R$40" +"IF(+R172-BQ172+BS172>0,R172-BQ172+BS172,0)-R172+[1]Wilton!$Y$40" +"R172+R163+R154+R152+R150+R144+R140+R132+R125+R123+R121+R244+R117+R170+R142" +"BB172+BB163+BB154+BB152+BB150+BB144+BB140+BB132+BB125+BB123+BB121+BB117+BB170+BB142" +"BU117+BU121+BU123+BU125+BU132+BU140+BU142+BU144+BU150+BU152+BU154+BU163+BU170+BU172" +"BZ172+BZ163+BZ154+BZ152+BZ150+BZ144+BZ140+BZ132+BZ125+BZ123+BZ121+BZ244+BZ117+BZ170" +"5463580+-N176" +"R33+R99+R89+R108+R174+R176" +"BU33+BU89+BU99+BU108+BU174" +"BY33+BY89+BY99+BY108+BY176+BY174" +"BW179/B4" +"T179-T117-T125" +"-BQ125" +"-BQ117" +"SUM(BQ179:BQ187)" +"267411123-1478" +"BQ188-BQ190" +"93413104.03" +"BD148" +"SUM(BQ217:BQ224)" +"BQ247-BQ225" +"21557+23365.91" +"43113+23365.91" +"220+59" +"1-35" +"-861-98" +"52264-47" +"-233-52264" +"R179+R241+R243+R245" +"BB179+BB241+BB243+BB245+BB244" +"982.5+18746.43" +"5134.27+591.18" +"+BU251+BQ251" +"24234.66+4681.29" +"18740.38+287.37+30.79+269.69" +"558.5+6000+11878.22+34085.81+15896.29" +"#REF!+N258" +"R247+R256" +"+Summary!A1" +"CELL(""filename"")" +"NOW()" +"Summary!A5" +"Summary!C13" +"+Summary!#REF!" +"+Summary!E9" +"+Summary!$O$4" +"6170900+3056200+2997700" +"31276400" +"3107550" +"6240218.71" +"SUM(T9:BM9)" +"IF(+R9-BN9+BP9>0,R9-BN9+BP9,0)" +"+BN9+BR9" +"+R9-BT9" +"6237000+3030000+7884750" +"+N11+P11" +"SUM(N9:N15)" +"+R18-BN18+BP18" +"SUM(N18:N34)" +"+N35+N16" +"SUM(N41:N69)" +"929800/12" +"2840700/12" +"SUM(N83:N88)" +"SUM(N92:N116)" +"SUM(N120:N130)" +"SUM(N135:N137)" +"SUM(N149:N152)" +"30284.2+9574.9" +"+R156-BN156-BR156" +"4864.1+4137.5" +"776+5384.28" +"26787.21+127637.14" +"26175.94+7761.28+9133.76-776-5384.28" +"32361-12971" +"4296.87+2351.76" +"32813.71+11410.49+1" +"0" +"379522-370022" +"35000-M167" +"1992500" +"2200000-M168" +"5808.82+4463.57+8741.21+1074.93+910.57" +"5474.86+28.91+701.87+1037.61+26+59" +"1153.98+1626.89" +"1321.7+4943.09+4483.05+927.58+431.74+260.99+2710.2" +"1416.27+8201.74+60.53+956.07+795" +"16768.34-177866+173000+36433" +"49065-N188-6000" +"9600+716.66+380.63" +"1916.59+566.92+17351.64+16608.79+10439.68+3047.18" +"-163829+30287" +"SUM(N185:N188)" +"SUM(R185:R189)" +"300000-5511" +"6818.14+6268.5+3560.04+12631+3302.46+787.02" +"-300000-10271.2" +"8609.85+7441.04" +"10969926-N198" +"366584-46260" +"-11622+437418" +"'[1]Calvert City'!$I$38" +"'[1]Calvert City'!$J$38" +"'[1]Calvert City'!$K$38" +"-SUM(T198:AJ198)" +"R198+R190+R182+R180+R178+R172+R163+R153+R146+R144+R142+R140+R138+R196+R170" +"S198+S190+S182+S180+S178+S172+S163+S153+S146+S144+S142+S140+S138+S196" +"5463580+-N202" +"R202+R200+R80+R70+R37" +"S37+S80+S70+S170+S89+S200+S202" +"BT205-'[1]Calvert City'!$X$64" +"21557+23365.91" +"-1928-35" +"-22657" +"-13821" +"-99387+35" +"R205+R208+R210+R214" +"AD205+AD208+AD210+AD214+AD212" +"+Summary!A1" +"CELL(""filename"")" +"NOW()" +"Summary!A5" +"Summary!C13" +"#REF!" +"+Summary!E9" +"+Summary!$O$4" +"BS7" +"1633000+1025570" +"SUM(T9:BP9)" +"62515521-R9" +"IF(+R9-BQ9+BS9>0,R9-BQ9+BS9,0)" +"+BQ9+BU9" +"+R9-BW9" +"32649500-R10" +"+N11+P11" +"323838+443389.2" +"59734+767227+46974+39315-250000" +"SUM(N9:N15)" +"+R18-BQ18+BS18" +"569673+1196070.3" +"2354324-1765743" +"220650+161700" +"SUM(N18:N34)" +"+N35+N16" +"104705-11452" +"490688-104705" +"1344184-490688" +"1508635-1493645" +"IF(+R43-AR43+BS43>0,R43-AR43+BS43,0)" +"+AR43+BU43" +"43084+12404" +"101222-43084+6007" +"454688-119633" +"1597694-454688" +"2075718-1564045" +"12159+19967+81333+95392+14212+60494" +"255585-12159+144018+47209+57725+37856+633442+59744" +"2452211-1506977" +"3634383-2452211" +"11814208-11021245" +"97285-58714" +"272628-97285" +"464879-272628" +"592469-538785" +"77250-11607" +"57394-77250" +"137472-57394" +"61465-19839" +"32425+454136" +"281729-264288" +"SUM(R43:R53)" +"117841-557" +"288544-117841" +"2894530-308733" +"3204369-2894530" +"3006669-3824394" +"682994-276231" +"406264-174035" +"442495-482700" +"20421-20223" +"SUM(R57:R61)" +"1350641+871112" +"2389052-204588" +"2924606+28224-2389052" +"3055302-2952830+272495+20694-249699" +"13499" +"735944-13499" +"1007521-735944" +"508478-363263" +"198522-122734" +"230143-198522" +"599775-555814" +"374050-294546" +"259344-116875" +"266441-259344" +"29294+12922" +"1404467-42216" +"1843466-1404467" +"1569522-1115136" +"577419-286589" +"645350-577419" +"97281-22214" +"108008-79049" +"15847-11125" +"27594-15847" +"29878-1183" +"141341-29878" +"101800-81956" +"658070-9122" +"200656-199748" +"184450-11300" +"202295-184450" +"21684-958" +"267349-21684" +"369817-290544" +"2254200-148038" +"1887865-1025638" +"382731-347524" +"405981+158966" +"367355+297298" +"684606-1953" +"4758976-684606" +"4361334-3436815" +"786230-72428" +"836221-582144" +"SUM(R66:R85)" +"8708878-848349" +"12182028-8708878" +"12136758-9230000" +"SUM(R89:R90)" +"6054031.56-709427" +"-5344605+5295206-291068" +"8254970+2743470+249699-250000" +"-18385535+1302930" +"-50096668+46735000" +"-52871755+46735000" +"SUM(N41:N96)" +"R91+R86+R63+R54+R95" +"AT91+AT86+AT63+AT54+AT95+AT93" +"BW97-BQ97" +"BH97-1302930" +"BQ97+250000" +"7096+6741" +"55868.55+55613" +"SUM(N131:N133)" +"190718.52-110182.74" +"-11745+33710" +"SUM(N145:N148)" +"183926.3+6645.1" +"15594.76" +"49686.37+302" +"21258+7631" +"35000-M163" +"1992500" +"2200000-M164" +"4233+9786+3968+65917+481221+352403-1" +"18675+43024+15924+156792+116797-1" +"800+3344+41073+29332+7049" +"535+49417+54003+86107+62011-1" +"2216+5019+7461+1503+34872" +"1180+2747+5434+6643+21028" +"1072+8128+10987+8103+2831" +"1397+1090+360" +"21486+9708+3513+13253" +"152+47111+9834+24500+36357" +"1610+1653+233+2316" +"177+793+608+489" +"3035+4465+920+3264" +"4715+8109+152+8983" +"600+1287+1507+10660" +"-837000+60000" +"-3890117+2200000+132742" +"SUM(M162:M177)" +"22193+13547+11294" +"33713.4+18457" +"11817+1362.81" +"9260.96+1975.58" +"1851.11" +"49065-N200-6000" +"43065+82700" +"19587.28" +"25566.56+6171+2683.37" +"28832.7+49463.67+9600" +"89360+43287.29-4983+22929" +"13668.55+760.23" +"100000+19970.47+1900+3870+409.33+200" +"8835+10035" +"25346.24+82333.33" +"SUM(N197:N200)" +"SUM(R197:R202)" +"300000-5511" +"15772.76+105510.2+116272.26" +"-300000-10271.2" +"165893.1+86315.36" +"10969926-N211" +"[1]Gleason!$M$40" +"[1]Gleason!$N$40" +"[1]Gleason!$O$40" +"[1]Gleason!$P$40" +"[1]Gleason!$Q$40" +"[1]Gleason!$R$40" +"[1]Gleason!$S$40" +"[1]Gleason!$V$40-6077-71" +"R211+R203+R194+R192+R190+R184+R159+R149+R142+R140+R138+R136+R134+R209" +"5463580+-N215" +"173229453-167805955" +"R37+R107+R97+R182+R112+R213+R215+R217" +"-BQ142" +"-BQ134" +"-BQ140" +"BQ226-BQ228" +"1703000-685000" +"10308.53+62748.66" +"SUM(S235:BL235)" +"1005.26+15817.94+8004" +"SUM(BJ234:BJ236)" +"R219+R238" +"BZ235+BZ238" +"169349467-6715" +"BQ134" +"BQ238" +"BQ142" +"SUM(BQ245:BQ252)" +"BQ241" +"BQ253-BQ255" +"+Summary!A1" +"CELL(""filename"")" +"NOW()" +"Summary!A5" +"Summary!A5" +"Summary!C15" +"+Summary!#REF!" +"+Summary!E9" +"+Summary!$O$4" +"8617667-35517" +"1077741.26*2" +"592658.8+3218306.1" +"SUM(T9:BO9)" +"353801-22200+66200" +"IF(+R9-BP9+BR9>0,R9-BP9+BR9,0)" +"+BP9+BT9" +"+R9-BV9" +"35517+533171" +"SUM(N9:N11)" +"+N14+P14" +"SUM(T14:BL14)" +"+R14-BP14+BR14" +"1587342-975006-215500" +"3968354-3949654+215500" +"SUM(N14:N31)" +"+N32+N12" +"128593-19960" +"434961-128593" +"1164271-1132835" +"77323+10575" +"399600-77323+12402" +"717041-422577" +"2003210-1580972" +"54748+22150+123159+88926+47401+83850" +"515063-54748+112868+268862+74246+31002+606132+21454" +"3988889-1973659-21454" +"9627760-8636947" +"179861-84553" +"421749-179861" +"465690-384721" +"70124-14301" +"33294-70124" +"SUM(R40:R47)" +"9367+346600" +"1125407-471500" +"3268613-3526570" +"877394-967394" +"4953-3829" +"466609-577625" +"SUM(R51:R54)" +"93420+927905" +"335475+372897-673702" +"431043+930942-1021325" +"56319-3903" +"271106-3780" +"518815-271106" +"763505-520119" +"127939-28611" +"146856-127939" +"205467-3169" +"362820-205467" +"678416-460629" +"101228-17185" +"123436-101228" +"374616-3445+20800" +"796722-395416" +"1395362-896017" +"520612-250012" +"10758-4537" +"148255-94449" +"7700-1645" +"2197-182" +"41160-26528" +"5580+1244" +"4374-3409" +"521832-351660" +"48259-3559" +"2693778-1672316" +"15157-308" +"510525-373497" +"357127+230665" +"3795+1050" +"85455-3795+41645" +"519279-127100-1050" +"4266355-3449390" +"46182-544" +"1011805-752310" +"17027-3058" +"SUM(R58:R79)" +"2255645-355795" +"10145929-7824800" +"SUM(R83:R84)" +"-6181306+5237441" +"4455378.55-803822" +"6181305.57-4997735" +"6627015+1.5" +"8209613+2815680" +"43494000-40678250" +"-31433706+2634960.45" +"-46166603+43494000" +"SUM(N38:N90)" +"R85+R80+R55+R48+R89" +"AT85+AT80+AT55+AT48+AT89+AT87" +"929800/12" +"2386700/12" +"SUM(N95:N101)" +"62387.82+110932" +"-35637+42515" +"770000-42500" +"101925+797359.26+33000" +"127995.16+664.44" +"498821.1+2500" +"7500*2" +"341944+23213" +"17200+23635.1+13005.59" +"60240.81+22098.49" +"1812+9493.06" +"2692.67+855.07" +"8574.67+1291.78+43955.75" +"1219+12325+5498" +"400000-BL139" +"3365.69+304.38" +"7225.26+6587.53+6939.71+1074.93+910.57" +"825.67+21.17+687.5+96.74+1098.18" +"828.24+1000.53+13.74+42+868.24" +"49065-N157-6000" +"2287.5" +"106180-83333.35" +"23517.61+1866.18+2591+150" +"66831-2500" +"39287.61" +"6994.44+1423.2+4178.48+57828.2+2495.79+37581.62-264" +"32977.26+25000" +"7304+7631+27303" +"82333.33+25346.23+4027.9" +"17132.73+566.91+17351.65+16608.78+10439.68+3047.17" +"SUM(N154:N157)" +"SUM(R154:R159)" +"300000-5511" +"165893.1+86315.36" +"589.73+2046.96+65709.82" +"5660.15+105510.2+14897.92-6951.06" +"11000+30481" +"10969926-N169" +"250563-10722" +"11622+362544-6" +"479817-6077" +"[1]Wheatland!$I$39" +"[1]Wheatland!$J$39" +"[1]Wheatland!$K$39" +"[1]Wheatland!$L$39" +"[1]Wheatland!$M$39" +"[1]Wheatland!$N$39" +"[1]Wheatland!$O$39" +"[1]Wheatland!$P$39" +"[1]Wheatland!$Q$39" +"[1]Wheatland!$R$39" +"[1]Wheatland!$T$39" +"R169+R160+R151+R149+R147+R141+R139+R137+R130+R123+R121+R119+R117+R115+R167" +"5463580+-N173" +"3088152.1+236000" +"R34+R102+R91+R107+R171+R173" +"BV176/B4" +"-T123" +"-T115" +"-BP121" +"BP182" +"SUM(T183:BD183)" +"152979395-7760" +"150359340.02" +"BP183-BP185" +"SUM(E14:I14)" +"SUM(E14:E16)" +"32000000-E6" +"SUM(E6:E7)" +"E11*0.1" +"SUM(E11:E13)" +"3600000-E19" +"254805*5" +"E23*0.07" +"SUM(E17:E25)" +"27500000/4" +"2000000/4" +"E35+E33+E26+E14+E8" +"E37+E39" +"E6-C6" +"SUM(C6:C12)" +"NOW()" +"Summary!A5" +"+O4" +"+O4" +"+O4" +"Wilton!R179/1000" +"Wilton!BQ179/1000" +"K11-G11" +"Wilton!BW179/1000" +"+E11-K11" +"+G11/K11" +"Gleason!A3" +"Gleason!R219/1000" +"Gleason!BQ219/1000" +"Gleason!BW219/1000" +"Wheatland!R176/1000" +"Wheatland!BP176/1000" +"Wheatland!BV176/1000" +"SUM(C11:C15)" +"SUM(M10:M15)" +"E17/C17" +"+K17/C17" +"E9" +"+'Calvert City'!$A$3" +"O4" +"O4" +"O4" +"Wilton!BQ256/1000" +"+I37+G37" +"'Calvert City'!BT216/1000" +"'Calvert City'!BN216/1000" +"E39-G39" +"Wilton!BY162/1000" +"Wilton!BY89/1000" +"Wilton!BY12/1000" +"Wilton!BY15/1000" +"Wilton!BY144/1000" +"(Wilton!BY132+Wilton!BY99+Wilton!BY108)/1000" +"Wilton!BY142/1000" +"Wilton!BY172/1000" +"Wilton!BY154/1000" +"(Wilton!BY157+Wilton!BY158+Wilton!BY159+Wilton!BY160)/1000" +"-Wilton!BW161/1000" +"Wilton!BY140/1000" +"Wilton!BY170/1000" +"Wilton!BY152/1000" +"Wilton!BY121/1000" +"SUM(C57:C73)" +"Gleason!BY202/1000" +"Gleason!BY97/1000" +"Gleason!BY16/1000" +"Gleason!BY35/1000" +"Gleason!BY182/1000" +"Gleason!BY201/1000" +"Gleason!BY211/1000" +"Gleason!BY149/1000" +"Gleason!BY159/1000" +"Gleason!BY190/1000" +"Gleason!BY136/1000" +"Gleason!BY194/1000+Gleason!BY198/1000" +"Gleason!BY200/1000" +"Gleason!BY215/1000" +"Gleason!BY134/1000" +"Wheatland!BX159/1000" +"Wheatland!BX91/1000" +"Wheatland!BX12/1000" +"Wheatland!BX32/1000" +"Wheatland!BX130/1000" +"Wheatland!BX135/1000" +"Wheatland!BX157/1000" +"Wheatland!BX151/1000" +"Wheatland!BX167/1000" +"Wheatland!BX139/1000" +"Wheatland!BX115/1000" +"SUM(C98:C111)" +"CELL(""FILENAME"")" +"+Summary!A1" +"CELL(""filename"")" +"NOW()" +"Summary!A5" +"Summary!A5" +"Summary!C11" +"Summary!A5" +"+Summary!#REF!" +"+Summary!E9" +"+Summary!$O$4" +"Summary!O4" +"SUM(T9:BP9)" +"142064940-R9-192000" +"IF(+R9-BQ9+BS9>0,R9-BQ9+BS9,0)" +"+BQ9+BU9" +"+R9-BW9" +"SUM(N9:N11)" +"+N14+P14" +"SUM(T14:BM14)" +"+R14-BQ14+BS14" +"-740943.25+666672.85" +"5916048-5878600+220650+206600" +"SUM(N14:N30)" +"+N31+N12" +"54708-11510" +"303957-54708+123679" +"308820-123679" +"4403017-612777" +"5049977-4403017" +"5107000-5049977" +"5112000-R39" +"87721+37545" +"175242-87721+3444" +"601600-175242+14099" +"1413373-656688" +"4049893-1413373" +"4206988-4049893" +"4266000-4206988" +"4269000-R40" +"261+21574+247412+128235+27859+107400" +"227731-261+36207+20085+63844+7268+4264" +"814449-227731+31652+83503+44893+81985+5914" +"1663132-1726544" +"4196537-1663132" +"4466169-4196537" +"4654000-4466169" +"4707000-R41" +"542913-164225" +"192524" +"268032-192524" +"344773-268032" +"631966-344773" +"1097978-631966" +"1174200-1097978" +"1192000-1174200" +"1194000-R42" +"67927-47" +"70698-67927" +"34086-70698+1" +"62870-34087" +"69000-62870" +"70000-R43" +"100000-104121" +"623000-R45" +"SUM(R39:R45)" +"92620-10115" +"347139-92620" +"476088-347139" +"476183-476088" +"469000-476183" +"469000-R49" +"32997+239169+447" +"136407-32997+424960+187089+246544+650+1151" +"2851195-1236417" +"4647003-2851195" +"4924228-4647003" +"4936000-4924228" +"5655000-R50" +"40398+33588" +"524003-77287" +"838499-524003" +"846743-838499" +"885000-846743" +"885000-R51" +"744472-395216" +"818547-744472" +"828809-818547" +"831000-828809" +"831000-R52" +"SUM(R49:R52)" +"1331509+1001489" +"976794-949522" +"501323+788483-979068" +"501323+1019332-1289806" +"538000+1432000-1520655" +"1432000+538000-R56" +"84897-66938" +"261726-133215" +"1322243-261726" +"425284-1322243" +"446090-425284" +"446000-R58" +"1423431-937651" +"2311396-1423431" +"2348535-2311396" +"2349000-R59" +"561632-6350" +"1006302-561632" +"1323463-1006302" +"1329939-1323463" +"1328000-R60" +"168329-103285" +"234316-168329" +"262512-234316" +"266000-262512" +"266000-R61" +"3209322-2023550" +"3375904-3209322" +"3538842-3375904" +"3703000-3538842" +"3874000-R62" +"1062094-508620" +"1254696-1062094" +"1438156-1254696" +"1443041-1438156" +"1444000-1443041" +"1446000-R63" +"288972-52828" +"1008815-288972" +"1031462-1008815" +"1031000-R64" +"11626-4214" +"15618-11626" +"34894-15618" +"37948-34894" +"40000-37948" +"40000-R65" +"86250-0" +"534755-86250" +"548568-534755" +"549000-R66" +"194633-85469" +"350311-194633" +"350000-R67" +"2746-204390" +"17674-2746" +"18000-R68" +"150560-92600" +"479383-150560" +"495063-479383" +"562000-495063" +"562000-R69" +"44379+1584" +"358585-45963" +"1258968-358585" +"1282165-1258968" +"1282000-R70" +"1227338-46290" +"5717361-1227338" +"6038190-5717361" +"6079000-6038190" +"6083000-R71" +"32975-526" +"221751-32975" +"222321-221751" +"223000-222321" +"223000-R72" +"+BQ72+BU72-3" +"581625+350016" +"208367+214658" +"304652+375201-423025" +"951000-679853" +"351000+600000-R73" +"537131+88400" +"3951728-759531" +"18615518-3951728" +"18841458-18615518" +"18854000-18841458" +"18854000-R74" +"4019526-169550" +"4411227-4019526" +"4455000-4411227" +"4457000-R75" +"57585-29554" +"259919-57585" +"286812-259919" +"292000-286812" +"292000-R77" +"116645-99225" +"236705-116645" +"254882-236705" +"251000-254882" +"77361-12201" +"421031-77361" +"234280-421031" +"240000-234280" +"SUM(R56:R79)" +"791673-28388" +"3252538-791673" +"4470197-3252538" +"4901020-4470197" +"4563000-4901020" +"4660000-R83" +"SUM(R83:R84)" +"9438462-865389" +"10717074-3623155+41531" +"-8600128+744251" +"-20774842+5385733+11527832" +"-40702546+11142580-235398" +"-3652153+977079" +"-2855719-292964" +"SUM(N37:N88)" +"R85+R80+R53+R46+R87" +"BQ85+BQ80+BQ53+BQ46+BQ87+BQ86" +"BW85+BW80+BW53+BW46+BW87+BW86+BW88" +"935200/12" +"2824800/12" +"SUM(N102:N107)" +"83584768.91+2296826" +"60063+44589" +"2280000-28500" +"3400-16567.86" +"11932.33+162+1167.32" +"22563.83+17013.6" +"2460+6571.33+2789.89" +"12427.46+17404.94" +"-1595" +"123790+1823.51" +"8057+4672+7631" +"432252+2869" +"SUM(N135:N139)" +"2348.07+158267.53" +"687754" +"4500000+2900000" +"-56268+[1]Wilton!$Y$62" +"1559.48+7479.23" +"661.15+767.53" +"73972.18+57369.39" +"49065-N160-6000" +"129593+5000" +"3330+7426.97+30387.78+738+100+50+20+10+11200+31000" +"10000+838.34" +"46225.52-37759.78" +"1415.06+712.75" +"2610+1500+540+200" +"1890.2+1000+2500+400.16+838.34" +"1450+1015+420+300+562.5+209+1085.4" +"17+17+540+1" +"58425.46+17.25+1500-1450-1015" +"21906+540+39105+39803.97+6077" +"17899.3+13668.55" +"1440+508.85+201.65+575+69.25" +"123+2781+68" +"750+91726" +"82333.33+25346.23" +"199867.23-30387.78-11200-31000" +"1916.6+566.91+3047.17+16608.78+17351.65+10439.68" +"SUM(N157:N160)" +"300000-5511" +"105510.2+158699.47" +"BU168+BS168+BQ168" +"10969926-N172" +"419367-6077" +"[1]Wilton!$K$40" +"[1]Wilton!$L$40" +"[1]Wilton!$N$40" +"[1]Wilton!$O$40" +"[1]Wilton!$P$40" +"[1]Wilton!$Q$40" +"[1]Wilton!$R$40" +"R172+R163+R154+R152+R150+R144+R140+R132+R125+R123+R121+R244+R117+R170+R142" +"BB172+BB163+BB154+BB152+BB150+BB144+BB140+BB132+BB125+BB123+BB121+BB117+BB170+BB142" +"BU117+BU121+BU123+BU125+BU132+BU140+BU142+BU144+BU150+BU152+BU154+BU163+BU170+BU172" +"BZ172+BZ163+BZ154+BZ152+BZ150+BZ144+BZ140+BZ132+BZ125+BZ123+BZ121+BZ244+BZ117+BZ170" +"5463580+-N176" +"R33+R99+R89+R108+R174+R176" +"BU33+BU89+BU99+BU108+BU174" +"BY33+BY89+BY99+BY108+BY176+BY174" +"BW179/B4" +"T179-T117-T125" +"-BQ125" +"-BQ117" +"SUM(BQ179:BQ187)" +"267411123-1478" +"BQ188-BQ190" +"93413104.03" +"BD148" +"SUM(BQ217:BQ224)" +"BQ247-BQ225" +"21557+23365.91" +"43113+23365.91" +"220+59" +"1-35" +"-861-98" +"52264-47" +"-233-52264" +"R179+R241+R243+R245" +"BB179+BB241+BB243+BB245+BB244" +"982.5+18746.43" +"5134.27+591.18" +"+BU251+BQ251" +"24234.66+4681.29" +"18740.38+287.37+30.79+269.69" +"558.5+6000+11878.22+34085.81+15896.29" +"#REF!+N258" +"R247+R256" +"+Summary!A1" +"CELL(""filename"")" +"NOW()" +"Summary!A5" +"Summary!C13" +"+Summary!#REF!" +"+Summary!E9" +"+Summary!$O$4" +"6170900+3056200+2997700" +"31276400" +"3107550" +"6240218.71" +"SUM(T9:BM9)" +"IF(+R9-BN9+BP9>0,R9-BN9+BP9,0)" +"+BN9+BR9" +"+R9-BT9" +"6237000+3030000+7884750" +"+N11+P11" +"SUM(N9:N15)" +"+R18-BN18+BP18" +"SUM(N18:N34)" +"+N35+N16" +"SUM(N41:N69)" +"929800/12" +"2840700/12" +"SUM(N83:N88)" +"SUM(N92:N116)" +"SUM(N120:N130)" +"SUM(N135:N137)" +"SUM(N149:N152)" +"30284.2+9574.9" +"+R156-BN156-BR156" +"4864.1+4137.5" +"776+5384.28" +"26787.21+127637.14" +"26175.94+7761.28+9133.76-776-5384.28" +"32361-12971" +"4296.87+2351.76" +"32813.71+11410.49+1" +"0" +"379522-370022" +"35000-M167" +"1992500" +"2200000-M168" +"5808.82+4463.57+8741.21+1074.93+910.57" +"5474.86+28.91+701.87+1037.61+26+59" +"1153.98+1626.89" +"1321.7+4943.09+4483.05+927.58+431.74+260.99+2710.2" +"1416.27+8201.74+60.53+956.07+795" +"16768.34-177866+173000+36433" +"49065-N188-6000" +"9600+716.66+380.63" +"1916.59+566.92+17351.64+16608.79+10439.68+3047.18" +"-163829+30287" +"SUM(N185:N188)" +"SUM(R185:R189)" +"300000-5511" +"6818.14+6268.5+3560.04+12631+3302.46+787.02" +"-300000-10271.2" +"8609.85+7441.04" +"10969926-N198" +"366584-46260" +"-11622+437418" +"'[1]Calvert City'!$I$38" +"'[1]Calvert City'!$J$38" +"'[1]Calvert City'!$K$38" +"-SUM(T198:AJ198)" +"R198+R190+R182+R180+R178+R172+R163+R153+R146+R144+R142+R140+R138+R196+R170" +"S198+S190+S182+S180+S178+S172+S163+S153+S146+S144+S142+S140+S138+S196" +"5463580+-N202" +"R202+R200+R80+R70+R37" +"S37+S80+S70+S170+S89+S200+S202" +"BT205-'[1]Calvert City'!$X$64" +"21557+23365.91" +"-1928-35" +"-22657" +"-13821" +"-99387+35" +"R205+R208+R210+R214" +"AD205+AD208+AD210+AD214+AD212" +"+Summary!A1" +"CELL(""filename"")" +"NOW()" +"Summary!A5" +"Summary!C13" +"Summary!A5" +"#REF!" +"+Summary!E9" +"+Summary!$O$4" +"BS7" +"1633000+1025570" +"SUM(T9:BP9)" +"62515521-R9" +"IF(+R9-BQ9+BS9>0,R9-BQ9+BS9,0)" +"+BQ9+BU9" +"+R9-BW9" +"32649500-R10" +"+N11+P11" +"323838+443389.2" +"59734+767227+46974+39315-250000" +"SUM(N9:N15)" +"+R18-BQ18+BS18" +"569673+1196070.3" +"2354324-1765743" +"220650+161700" +"SUM(N18:N34)" +"+N35+N16" +"104705-11452" +"490688-104705" +"1344184-490688" +"1508635-1493645" +"IF(+R43-AR43+BS43>0,R43-AR43+BS43,0)" +"+AR43+BU43" +"43084+12404" +"101222-43084+6007" +"454688-119633" +"1597694-454688" +"2075718-1564045" +"12159+19967+81333+95392+14212+60494" +"255585-12159+144018+47209+57725+37856+633442+59744" +"2452211-1506977" +"3634383-2452211" +"11814208-11021245" +"97285-58714" +"272628-97285" +"464879-272628" +"592469-538785" +"77250-11607" +"57394-77250" +"137472-57394" +"61465-19839" +"32425+454136" +"281729-264288" +"SUM(R43:R53)" +"117841-557" +"288544-117841" +"2894530-308733" +"3204369-2894530" +"3006669-3824394" +"682994-276231" +"406264-174035" +"442495-482700" +"20421-20223" +"SUM(R57:R61)" +"1350641+871112" +"2389052-204588" +"2924606+28224-2389052" +"3055302-2952830+272495+20694-249699" +"13499" +"735944-13499" +"1007521-735944" +"508478-363263" +"198522-122734" +"230143-198522" +"599775-555814" +"374050-294546" +"259344-116875" +"266441-259344" +"29294+12922" +"1404467-42216" +"1843466-1404467" +"1569522-1115136" +"577419-286589" +"645350-577419" +"97281-22214" +"108008-79049" +"15847-11125" +"27594-15847" +"29878-1183" +"141341-29878" +"101800-81956" +"658070-9122" +"200656-199748" +"184450-11300" +"202295-184450" +"21684-958" +"267349-21684" +"369817-290544" +"2254200-148038" +"1887865-1025638" +"382731-347524" +"405981+158966" +"367355+297298" +"684606-1953" +"4758976-684606" +"4361334-3436815" +"786230-72428" +"836221-582144" +"SUM(R66:R85)" +"8708878-848349" +"12182028-8708878" +"12136758-9230000" +"SUM(R89:R90)" +"6054031.56-709427" +"-5344605+5295206-291068" +"8254970+2743470+249699-250000" +"-18385535+1302930" +"-50096668+46735000" +"-52871755+46735000" +"SUM(N41:N96)" +"R91+R86+R63+R54+R95" +"AT91+AT86+AT63+AT54+AT95+AT93" +"BW97-BQ97" +"BH97-1302930" +"BQ97+250000" +"7096+6741" +"55868.55+55613" +"SUM(N131:N133)" +"190718.52-110182.74" +"-11745+33710" +"SUM(N145:N148)" +"183926.3+6645.1" +"15594.76" +"49686.37+302" +"21258+7631" +"35000-M163" +"1992500" +"2200000-M164" +"4233+9786+3968+65917+481221+352403-1" +"18675+43024+15924+156792+116797-1" +"800+3344+41073+29332+7049" +"535+49417+54003+86107+62011-1" +"2216+5019+7461+1503+34872" +"1180+2747+5434+6643+21028" +"1072+8128+10987+8103+2831" +"1397+1090+360" +"21486+9708+3513+13253" +"152+47111+9834+24500+36357" +"1610+1653+233+2316" +"177+793+608+489" +"3035+4465+920+3264" +"4715+8109+152+8983" +"600+1287+1507+10660" +"-837000+60000" +"-3890117+2200000+132742" +"SUM(M162:M177)" +"22193+13547+11294" +"33713.4+18457" +"11817+1362.81" +"9260.96+1975.58" +"1851.11" +"49065-N200-6000" +"43065+82700" +"19587.28" +"25566.56+6171+2683.37" +"28832.7+49463.67+9600" +"89360+43287.29-4983+22929" +"13668.55+760.23" +"100000+19970.47+1900+3870+409.33+200" +"8835+10035" +"25346.24+82333.33" +"SUM(N197:N200)" +"SUM(R197:R202)" +"300000-5511" +"15772.76+105510.2+116272.26" +"-300000-10271.2" +"165893.1+86315.36" +"10969926-N211" +"[1]Gleason!$M$40" +"[1]Gleason!$N$40" +"[1]Gleason!$O$40" +"[1]Gleason!$P$40" +"[1]Gleason!$Q$40" +"[1]Gleason!$R$40" +"[1]Gleason!$S$40" +"[1]Gleason!$V$40-6077-71" +"R211+R203+R194+R192+R190+R184+R159+R149+R142+R140+R138+R136+R134+R209" +"5463580+-N215" +"173229453-167805955" +"R37+R107+R97+R182+R112+R213+R215+R217" +"-BQ142" +"-BQ134" +"-BQ140" +"BQ226-BQ228" +"1703000-685000" +"10308.53+62748.66" +"SUM(S235:BL235)" +"1005.26+15817.94+8004" +"SUM(BJ234:BJ236)" +"R219+R238" +"BZ235+BZ238" +"169349467-6715" +"BQ134" +"BQ238" +"BQ142" +"SUM(BQ245:BQ252)" +"BQ241" +"BQ253-BQ255" +"+Summary!A1" +"CELL(""filename"")" +"NOW()" +"Summary!A5" +"Summary!A5" +"Summary!C15" +"Summary!A5" +"+Summary!#REF!" +"+Summary!E9" +"+Summary!$O$4" +"8617667-35517" +"1077741.26*2" +"592658.8+3218306.1" +"SUM(T9:BO9)" +"353801-22200+66200" +"IF(+R9-BP9+BR9>0,R9-BP9+BR9,0)" +"+BP9+BT9" +"+R9-BV9" +"35517+533171" +"SUM(N9:N11)" +"+N14+P14" +"SUM(T14:BL14)" +"+R14-BP14+BR14" +"1587342-975006-215500" +"3968354-3949654+215500" +"SUM(N14:N31)" +"+N32+N12" +"128593-19960" +"434961-128593" +"1164271-1132835" +"77323+10575" +"399600-77323+12402" +"717041-422577" +"2003210-1580972" +"54748+22150+123159+88926+47401+83850" +"515063-54748+112868+268862+74246+31002+606132+21454" +"3988889-1973659-21454" +"9627760-8636947" +"179861-84553" +"421749-179861" +"465690-384721" +"70124-14301" +"33294-70124" +"SUM(R40:R47)" +"9367+346600" +"1125407-471500" +"3268613-3526570" +"877394-967394" +"4953-3829" +"466609-577625" +"SUM(R51:R54)" +"93420+927905" +"335475+372897-673702" +"431043+930942-1021325" +"56319-3903" +"271106-3780" +"518815-271106" +"763505-520119" +"127939-28611" +"146856-127939" +"205467-3169" +"362820-205467" +"678416-460629" +"101228-17185" +"123436-101228" +"374616-3445+20800" +"796722-395416" +"1395362-896017" +"520612-250012" +"10758-4537" +"148255-94449" +"7700-1645" +"2197-182" +"41160-26528" +"5580+1244" +"4374-3409" +"521832-351660" +"48259-3559" +"2693778-1672316" +"15157-308" +"510525-373497" +"357127+230665" +"3795+1050" +"85455-3795+41645" +"519279-127100-1050" +"4266355-3449390" +"46182-544" +"1011805-752310" +"17027-3058" +"SUM(R58:R79)" +"2255645-355795" +"10145929-7824800" +"SUM(R83:R84)" +"-6181306+5237441" +"4455378.55-803822" +"6181305.57-4997735" +"6627015+1.5" +"8209613+2815680" +"43494000-40678250" +"-31433706+2634960.45" +"-46166603+43494000" +"SUM(N38:N90)" +"R85+R80+R55+R48+R89" +"AT85+AT80+AT55+AT48+AT89+AT87" +"929800/12" +"2386700/12" +"SUM(N95:N101)" +"62387.82+110932" +"-35637+42515" +"770000-42500" +"101925+797359.26+33000" +"127995.16+664.44" +"498821.1+2500" +"341944+23213" +"17200+23635.1+13005.59" +"60240.81+22098.49" +"1812+9493.06" +"2692.67+855.07" +"8574.67+1291.78+43955.75" +"1219+12325+5498" +"400000-BL139" +"3365.69+304.38" +"7225.26+6587.53+6939.71+1074.93+910.57" +"825.67+21.17+687.5+96.74+1098.18" +"828.24+1000.53+13.74+42+868.24" +"49065-N157-6000" +"2287.5" +"106180-83333.35" +"23517.61+1866.18+2591+150" +"66831-2500" +"39287.61" +"6994.44+1423.2+4178.48+57828.2+2495.79+37581.62-264" +"32977.26+25000" +"7304+7631+27303" +"82333.33+25346.23+4027.9" +"17132.73+566.91+17351.65+16608.78+10439.68+3047.17" +"SUM(N154:N157)" +"SUM(R154:R159)" +"300000-5511" +"165893.1+86315.36" +"589.73+2046.96+65709.82" +"5660.15+105510.2+14897.92-6951.06" +"11000+30481" +"10969926-N169" +"250563-10722" +"11622+362544-6" +"479817-6077" +"[1]Wheatland!$I$39" +"[1]Wheatland!$J$39" +"[1]Wheatland!$K$39" +"[1]Wheatland!$L$39" +"[1]Wheatland!$M$39" +"[1]Wheatland!$N$39" +"[1]Wheatland!$O$39" +"[1]Wheatland!$P$39" +"[1]Wheatland!$Q$39" +"[1]Wheatland!$R$39" +"[1]Wheatland!$T$39" +"R169+R160+R151+R149+R147+R141+R139+R137+R130+R123+R121+R119+R117+R115+R167" +"5463580+-N173" +"3088152.1+236000" +"R34+R102+R91+R107+R171+R173" +"BV176/B4" +"-T123" +"-T115" +"-BP121" +"BP182" +"SUM(T183:BD183)" +"152979395-7760" +"150359340.02" +"BP183-BP185" +"NOW()" +"CELL(""filename"")" +"SUM(D8:H8)" +"-[1]Wilton!$BQ$132" +"-[1]Gleason!$BQ$149" +"-[1]Wheatland!$BP$130" +"-[1]Wilton!$BQ$117" +"-[1]Gleason!$BQ$134" +"-[1]Wheatland!$BP$115" +"-[1]Wilton!$BQ$125" +"-[1]Gleason!$BQ$142" +"-[1]Wheatland!$BP$123" +"+D8+D10+D11+D12" +"+D13*0.1" +"+D13-D15" +"+D16/D17" +"-+D18/12" +"SUM(D22:D28)" +"[2]Summary!I18+[2]Summary!N18+[2]Summary!S18+[2]Summary!X18+[2]Summary!AC18" +"[2]Summary!J18+[2]Summary!O18+[2]Summary!T18+[2]Summary!Y18+[2]Summary!AD18" +"[2]Summary!K18+[2]Summary!P18+[2]Summary!U18+[2]Summary!Z18+[2]Summary!AE18" +"SUM(D28:D32)" +"SUM(D33:I33)" +"B3*C3/1000000" +"SUM(C3:C7)" +"+C3+C12+C21+C36+C45+C54+C69" +"+C74+C59+C50+C41+C26+C17+C8" +"1050*C86/1000000" +"+E8+E17+E26+E41+E50+E59+E74" +"B3*C3/1000000" +"SUM(C3:C7)" +"+C3+C12+C21+C34+C43+C52+C65+C74+C83+C96+C105+C114" +"+C119+C110+C101+C88+C79+C70+C57+C48+C39+C26+C17+C8" +"1031*C133/1000000" +"+E8+E17+E26+E39+E48+E57+E70+E79+E88+E101+E110+E119" +"SUM(B4:B8)" +"+B72+B58+B48+B38+B24+B14+B4" +"SUM(B83:B87)/2000" +"SUM(B4:B8)" +"+B117+B107+B97+B86+B76+B66+B55+B45+B35+B24+B14+B4" +"SUM(B128:B132)/2000" +"D5+D6+D7-D8+D9" +"D10+D11" +"D5+D6+D7-D8+D9" +"D10+D11" +"CELL(""filename"")" +"NOW()" +"6825139*2" +"12803961+4066034" +"SUM(C9:U9)" +"W9" +"W12" +"W13" +"SUM(C9:C24)" +"+C25" +"+C26+D25" +"+V25/C39/1000" +"(+D26+D33)*$C38/12" +"W40" +"+V12*0.05+V25*0.03" +"W14" +"SUM(C29:C31)" +"+D32+C33" +"+C25+C32" +"C36+D35" +"+V35/C39/1000" +"W30" +"+C35-C29" +"1986667+880000+1340000" +"2986666.66666667+880000" +"W52" +"W50" +"W56" +"SUM(C46:C63)" +"+V49*0.05+V64*0.03" +"2880000-1440000" +"3840000-1440000" +"2986666.66666667+1440000" +"325000-35000" +"+V87*0.05+V101*0.03" +"+C112+C75+C36" +"+C116+C79+C40" +"+C120+C121" +"CELL(""filename"")" +"NOW()" +"SUM(C10:P10)" +"+[1]Brownsville!BE18" +"+R10-Q10" +"+[1]Brownsville!BE31" +"58187-31431+38249-22549-1" +"+[1]Brownsville!BE41" +"+[1]Brownsville!BE106" +"-1+1023+57" +"+[1]Brownsville!BE113" +"1048957+13938" +"+[1]Brownsville!BE115" +"+[1]Brownsville!BE120" +"+[1]Brownsville!BE130" +"+[1]Brownsville!BE132" +"1789210-500000-500000-71799" +"+[1]Brownsville!BE139" +"+[1]Brownsville!BE195" +"67487+2450-1" +"+[1]Brownsville!BE161" +"12000-7724" +"+[1]Brownsville!BE145" +"3357+1055" +"19953-16439" +"3271+1" +"+[1]Brownsville!BE179" +"181515" +"2145+126458" +"265296+1" +"+[1]Brownsville!BE193" +"+J27" +"SUM(C10:C27)" +"+C28" +"+C29+D28" +"+Q28/C59/1000" +"806147+1245945+32657" +"39185+401814+1" +"SUM($C48:D48)*E57/360*30" +"SUM($C48:E48)*F57/360*28" +"SUM($C48:F48)*G57/360*33" +"559857+123417" +"+[1]Brownsville!BE147" +"-125689+1725" +"100000-100000" +"107680-41666" +"+[1]Brownsville!BE159" +"SUM(C32:C37)" +"SUM(C38:O38)" +"+D38+C39" +"+C28+C38" +"SUM(C21:P21)" +"C41" +"C42+D41" +"+Q41/C59/1000" +"+C41-C32" +"ROUND(+L41-L32,0)" +"61516763+9309496+126459+39185" +"6803830+756250+401814+6251" +"9173314+374382+5255" +"800000+391590+4061" +"IF(+G42-F49-G47>0,G42-F49-G47,250000)" +"+C41" +"SUM(S10:S51)" +"+C52+C45" +"+K52+K45+2" +"+[1]Brownsville!BE198" +"+'New Albany'!D62" +"+Brownsville!D2" +"CELL(""filename"")" +"NOW()" +"4852796+1500000" +"1940180-1500000" +"SUM(C10:P10)" +"+[1]Caledonia!$BE$21" +"+R10-Q10" +"+[1]Caledonia!$BE$34" +"+[1]Caledonia!$BE$44" +"+[1]Caledonia!$BE$117" +"+[1]Caledonia!$BE$123" +"+[1]Caledonia!$BE$125" +"+[1]Caledonia!$BE$136" +"+[1]Caledonia!$BE$138" +"+[1]Caledonia!$BE$141" +"+[1]Caledonia!$BE$148" +"+[1]Caledonia!$BE$195" +"+[1]Caledonia!$BE$150" +"93542+479" +"+[1]Caledonia!$BE$171" +"21931+16702" +"+[1]Caledonia!$BE$152" +"+[1]Caledonia!$BE$154" +"75528+6111" +"3333+368" +"+-6110-1" +"+[1]Caledonia!$BE$184" +"150775+1" +"221476-1" +"86054-86054" +"51988-1" +"+[1]Caledonia!$BE$193" +"SUM(C10:C27)" +"+C28" +"+C29+D28" +"+Q28/C59/1000" +"2084658-1075020+3412" +"315367+27457" +"SUM($C48:D48)*E57/360*30" +"SUM($C48:E48)*F57/360*28" +"SUM($C48:F48)*G57/360*33" +"+[1]Caledonia!$BE$156" +"+Q32-R32" +"+[1]Caledonia!$BE$157" +"+[1]Caledonia!$BE$158" +"13200" +"-18334" +"+[1]Caledonia!$BE$159" +"107680-41667" +"+[1]Caledonia!$BE$169" +"SUM(C37:O37)" +"SUM(C32:C37)" +"+D38+C39" +"+C28+C38" +"ROUND(+K28+K38,0)+1" +"C41" +"C42+D41" +"+Q41/C59/1000" +"+C41-C32" +"ROUND(+L41-L32,0)" +"43104549+12435707+150775+27457" +"10781519+937500+315367+11785" +"32244564+321300+10279" +"500000+443918+6207" +"IF(+G42-F49-G47>0,G42-F49-G47,250000)" +"+C41" +"SUM(S10:S51)" +"+C52+C45" +"+[1]Caledonia!$BE$199" +"+Brownsville!D2" +"CELL(""filename"")" +"NOW()" +"52751407" +"-700000-200500-100000" +"946610+268110.4" +"56819+1500000" +"2023482-1500000" +"SUM(C10:P10)" +"+[1]NewAlbany!BE25" +"+R10-Q10" +"+[1]NewAlbany!BE27" +"9471199-7430171" +"1230000+587629" +"168550+615000" +"+[1]NewAlbany!BE41" +"66961" +"+[1]NewAlbany!BE51" +"+[1]NewAlbany!BE141" +"+[1]NewAlbany!BE147" +"+[1]NewAlbany!BE149" +"+[1]NewAlbany!BE153" +"+[1]NewAlbany!BE157" +"+[1]NewAlbany!BE159" +"+[1]NewAlbany!BE166" +"+[1]NewAlbany!BE217" +"+[1]NewAlbany!BE191" +"13553+1" +"6061-1" +"+[1]NewAlbany!BE172" +"3334+1465-1" +"5323+1" +"3979+4115" +"+[1]NewAlbany!BE205" +"111151-111151" +"5095+3575+23047+2014" +"533+2441" +"+[1]NewAlbany!BE215" +"SUM(C28:O28)" +"SUM(C10:C28)" +"+C29" +"+C30+D29" +"+O29+P29" +"+Q29/C59/1000" +"913875+384382+63984" +"40682+395397-1" +"SUM($C49:D49)*E57/360*30" +"SUM($C49:E49)*F57/360*28" +"SUM($C49:F49)*G57/360*33" +"659904+0.5" +"+[1]NewAlbany!BE174" +"+Q33-R33" +"107680-41667" +"+[1]NewAlbany!BE189" +"SUM(C33:C38)" +"+D39+C40" +"+P39+O39" +"+C29+C39" +"C42" +"C43+D42" +"O42+P42" +"+Q42/C59/1000" +"+C42-C33" +"ROUND(+L42-L33,0)" +"63865968+5818345+133167+40682" +"20473789+806250+395397+7393" +"3573648+434033+4682" +"1000000+422738+4181" +"IF(+G43-F50-G48>0,G43-F50-G48,250000)" +"+C42" +"SUM(S9:S51)" +"+C52+C46" +"+[1]NewAlbany!BE221" +"SUM(D12:F12)" +"SUM(D14:D16)" +"+D12+D17" +"SUM(D20:D23)" +"+D18+D24" +"(8223.78/3)+(241776.22/3)" +"SUM(D48:D52)" +"+D46+D53" +"+D59-D54" +"SUM(E14:I14)" +"SUM(E14:E16)" +"32000000-E6" +"SUM(E6:E7)" +"E11*0.1" +"SUM(E11:E13)" +"3600000-E19" +"254805*5" +"E23*0.07" +"SUM(E17:E25)" +"27500000/4" +"2000000/4" +"E35+E33+E26+E14+E8" +"E37+E39" +"E6-C6" +"SUM(C6:C12)" +"NOW()" +"+O3" +"+O3" +"+O3" +"+O3" +"Brownsville!O198/1000" +"Brownsville!AY198/1000" +"+Brownsville!BC198/1000" +"+I9+G9" +"+E9-K9" +"+G9/K9" +"Caledonia!O199/1000" +"Caledonia!AY199/1000" +"+Caledonia!BC199/1000" +"NewAlbany!O221/1000" +"NewAlbany!AY221/1000" +"+NewAlbany!BC221/1000" +"(+Brownsville!BE206+Caledonia!BE207+NewAlbany!BE227)/1000" +"SUM(C9:C13)" +"SUM(G9:G13)+G15" +"SUM(M8:M13)-1" +"(+G17-G15)/(K17-K15)" +"E17/C17" +"K17/C17" +"+Brownsville!BG33/1000" +"+Brownsville!BG41/1000" +"+Brownsville!BG94/1000+Brownsville!BG67/1000+Brownsville!BG102/1000+Brownsville!BG104/1000" +"(Brownsville!BG111+Brownsville!BG112)/1000" +"+Brownsville!BG130/1000+Brownsville!BG120/1000+Brownsville!BG179/1000+Brownsville!BG145/1000+Brownsville!BG193/1000+Brownsville!BG161/1000" +"+Brownsville!BG138/1000" +"+Brownsville!BG148/1000" +"+Brownsville!BG159/1000" +"+Brownsville!BG195/1000" +"+Brownsville!BG143/1000" +"+Brownsville!BG149/1000" +"+Brownsville!BG103/1000" +"+Brownsville!BG115/1000" +"SUM(C39:C53)-1" +"+Caledonia!BG36/1000" +"Caledonia!BG44/1000" +"+Caledonia!BG98/1000+Caledonia!BG70/1000+Caledonia!BG106/1000+Caledonia!BG108/1000" +"(Caledonia!BG121+Caledonia!BG122)/1000" +"+Caledonia!BG138/1000+Caledonia!BG136/1000+Caledonia!BG193/1000+Caledonia!BG184/1000+Caledonia!BG154/1000+Caledonia!BG152/1000" +"+Caledonia!BG148/1000" +"+Caledonia!BG157/1000" +"+Caledonia!BG195/1000" +"+Caledonia!BG112/1000" +"+E51" +"Caledonia!BG169/1000" +"SUM(C56:C68)-1" +"NewAlbany!BG10/1000" +"+(NewAlbany!BG30+NewAlbany!BG34+NewAlbany!BG35+NewAlbany!BG36+NewAlbany!BG37+NewAlbany!BG38+NewAlbany!BG39+NewAlbany!BG40)/1000+NewAlbany!BG23/1000" +"(NewAlbany!BG15+NewAlbany!BG28)/1000+NewAlbany!BG20/1000+NewAlbany!BG16/1000" +"+NewAlbany!BG33/1000" +"NewAlbany!BG22/1000" +"NewAlbany!BG24/1000" +"NewAlbany!BG27/1000" +"NewAlbany!BG51/1000" +"(NewAlbany!BG145+NewAlbany!BG146)/1000" +"+NewAlbany!BG141/1000-NewAlbany!BG137/1000" +"(NewAlbany!BG155+NewAlbany!BG156)/1000+NewAlbany!BG153/1000+NewAlbany!BG215/1000+NewAlbany!BG205/1000+NewAlbany!BG172/1000+NewAlbany!BG170/1000" +"NewAlbany!BG189/1000" +"+NewAlbany!BG175/1000" +"+NewAlbany!BG168/1000" +"+E64" +"+NewAlbany!BG217/1000" +"+NewAlbany!BG137/1000" +"+NewAlbany!BG166/1000" +"SUM(C71:C89)+1" +"+C90+C69+C54-1" +"CELL(""FILENAME"")" +"+Summary!A1" +"+Summary!A3" +"NOW()" +"Summary!A4" +"+Summary!$O$3" +"SUM(K9:N9)" +"48600" +"111414+3456396.2+137615" +"SUM(P9:AX9)" +"472250+60686" +"IF(+O9-AY9+BA9>0,O9-AY9+BA9,0)" +"+BC9+AY9" +"O9-AY9-BC9" +"188412+150310" +"225423+76610+21874+180000+7950+329138" +"276019" +"SUM(K9:K17)" +"795000+795000" +"795000+266200-1200" +"266200-1200" +"162015.89+530000" +"-162015.89-74482" +"5300000-AY20" +"16543+8271.5" +"165430-AY21+0.5" +"52749.2" +"7535.6+3767.8-17178.46" +"293814.5+293814.5+387000+387000" +"167894+129000+64500+83947.46" +"1678940+1290000-AY23" +"216300-3200" +"387100-AY25" +"-AY27" +"1200+3200" +"5600-AY30" +"SUM(K20:K30)" +"+O31-BE31" +"K31+K18" +"+BC31+BC18" +"39199.11+7409.74+34645.55+25948.82+25234.65" +"50969.53+50242.45+55890.53+62177.17+25831.04" +"49792.76+47659.96" +"28051.26-50166-800" +"15603.41+1665" +"5054.93" +"452687-397500-600+20874+600+8571+849" +"12545.79+1664.69+9495.5" +"47300-24500-25102" +"6458.22+5928.72" +"1419.01+6010.81+3328.55+4712.46+4807.91" +"4428.44+23454.27" +"2435.94+50166+800" +"142000-115300" +"72693-37551" +"SUM(K36:K40)" +"107.3+609.76+1957.32+553.52+171.68+37690.26+1519.66+7900.24+2370.07+14934.96+14934.96+343.48+10136.21+13602.68-14934.96" +"160227-53528+6891+247-167365" +"82024" +"133481.76+87112.24" +"274036.5+7977+100832.4+4050" +"34401+5220" +"11206.6+30448.5-770939" +"460192-1228835+7968-468160" +"6533+920" +"1104+1154-20616" +"1665.8+90040.32" +"309600" +"36582+147+3060" +"249100-337106+942+676-250718" +"O48-AY48+BA48" +"-95368" +"2600+14933+20.33+281+4834+361+15.1+315" +"73732-2765+6881+4743-85356" +"84.08+136.44+310.14" +"920+2896+500+156-428-4044" +"24027+56064+64073" +"-13696-10000-165133" +"38712-44266-38712" +"16002-63897+115+64-16181" +"1540.63+329.79" +"3672+5970+647-71558" +"42687.75" +"238467-424721-12000-25000-3375+494-198586" +"370+9558.54+102.52" +"-21954+771-44507" +"422200+78593.2+5736+1210" +"168880+506640" +"422200+506640" +"3625675-3447600+70597-3696272" +"149.96+227.71+170605.8" +"10563.6+5286.52+3570" +"218613-137799-3077+5000-220536" +"1784.65+10978+60376+29545.22" +"4142+1100.81+7901.14+278" +"127450+2141.8-271310" +"29420-16989+187642+1029+530-218621" +"3445.76+1946.85+2696.02+225+4865+96184+2988.05" +"795.1+358.13+1125.31" +"-222153-18659-54152-254036" +"60192-134000-36192+8624+4217-369841" +"18057.6-18057.6" +"121500-121500" +"89820.8+33682.8+18057.6" +"62864.1" +"494932-389130-157245-69998+66676-334365" +"SUM(K45:K66)" +"SUM(BC45:BC66)-1" +"191106-215657+1585-4405-1" +"+O70-AY70+BA70" +"18813+74949" +"941599-728097+3994-182896-11700-80000-68967-14958" +"61460+32382" +"79744+55073" +"576387-294193+78026-21233+35797+8524+32773" +"78658+49291" +"94201" +"58847+10881" +"142833+1389-141928" +"465834-365324-32814-15423+2234-6829+110" +"106159+68700" +"66124+57205-53" +"53+23769" +"1156402-1364088+6490-21647+5350+18290-1842" +"7314+292" +"8670+11856" +"1900+3400-13020-25015" +"9983+3945" +"3209+78127" +"77010-50931-1781+19184+505" +"359+705" +"48154-19817+102+575" +"57989+87643" +"323912-262088+5985+6945-2902" +"1835+17520+301.28+1336+20148.3" +"102067+122725-142833+91897" +"11644+16810" +"254350-187673+26013+4723+866+940+167365+463-9111+1865" +"4500+7000+4000-15500" +"193309+10890" +"264308-148167-5008+42719-1700-53" +"19400+360.72+730.45+23599+61916.06+127011.64+871.5+800+13265.71+35667.88+91.6+3428.19+7716.8+241+499.4+17418.24+3493.92+837.78+12701.85+6912.36" +"12229+2882.21+4622.25+2277.82+11622.63+542+1297.2+11247.85+4375+40079.82+122.5+957.67+836.81+2682" +"6628.25+37805.6+6817.19+3707.2+29109+610.4+6541.7" +"44546+164819+651.58+770939+7453+441149+93914+531+200864" +"41855+99.33+1412.26+1254.09+15291+13038.52+12931.52+640+408" +"538290-516773+79110+19604-3216+7934+468160-20616+250718+85356+4044+165133+38712+16181+1+76+268+965-1375" +"-33473+32000+5496-16186-107399" +"433597+133738" +"673192-546363+170783+33483+43023+136227" +"2981+42435.36+50117.76+1230.78+1047.37+4514.6+4222.34+159.88+719.47+4514.6" +"89801+69487+1870+42688+10031" +"-5507+57245-3993-21374+71558+198586+44507+19020-20-139275+4440" +"46674+28312.2" +"366768-71075" +"406493-447894-30809-34000+28995-71075" +"167000-40000-23670-8000+7500" +"24225+562-1853+3175379" +"180090-184852+3173+455+3696372-100-18" +"3980+386" +"69183+258150+805" +"150356+85375.5+27444+37720.8+14114.88+1615.6+9761.17+1271.06+2920.32+1264.5+25516.1" +"62000+389601" +"756211+106330+5676+9931.05+555.4+43.61+864+24191+190404+271310+114629+42134+204425" +"2012139-2065720-92000+54858+42061+123096+971+59988+3081-100000+138344+26421+96919+220536+218621+254036+36841+334365+10000-5000-4089+4089-892+94+20900" +"96186+57141" +"76188+76188" +"15285+38094+43251" +"1203+775461+1584" +"32176+10055+111745+185992+6380+12066+7230+14324.31+47632+7167+20399+11703+5943+8384+13402+10392+16538+11531+62.09+10113.05+19494.53+6000+27.5+288.2+59612+123" +"1449202+706.25+718.5+3358.8+5420+2700.75+14174.5+5220+398.68+4253+874.5+1330.75+953.58+1129.66+136.44+24.16+64.5+24707.01+299.04+1839.04+297.46+627.98+1179.49+3233.73+21272.22+2400+272.6+200+1373.6+186.49+220+8233.2+983.75+77000+58440" +"38635.08+19276.2+818.75+6170+719.75+1557.52+32503.01+5409.5+845+905.27+118.25+1057.68+8700.9+845+883+1330.76+2053.2+4073.49+12693.6+537.2+6486+1492409+3560.66+370.1+300.15+13050+1164.68+700.81+292.93+53000+1392.8+1261.1" +"1514+732868+240.1+100+748.65+909.19+8610+10977+2238.7+34400+783.95+12720+199.1+439.75+313.5+1401+57.82+12523.2+1963+72+437.4+1329.08+650" +"900+108596+141928+71075+796.71" +"7742040-7202626-274000+1184+48511-14251-1130849+6922" +"1066.02+555.4+684.6+61.4+18956.2+1420+2047.2+1800-555.4+172.9+416.75" +"278.28+778.75+52686.02-2956.73+1408.46+122+1273.5" +"35259.75+1200+1057.63+10187.17" +"SUM(K70:K92)" +"SUM(Q70:Q93)" +"135.69+45189" +"35945+10909" +"320853-561095+95622-7568-7492-19784-21665-18819-213000" +"5210+2290" +"66389-69206+9238+10739+5845+27093-33725" +"9446+58480" +"141803+145619" +"895158-887183+28245+56579+90195+64738+29700-39923+14298" +"3827456+1412082+1237930" +"291888+426759" +"846131+755968-1512675" +"1512675+420392" +"3037385-3827456+361966+68081-76645+99613+294303-172526+32783+20320-6208-986035" +"4612+45989+3582+6093-11418" +"440188+351293-467208" +"467208+133908" +"747249-815943+39078-2-20884+794766+399529-11342+9723-42261" +"2546023.1-2501005-205.52" +"62190+53711" +"1251.54+2986.4" +"4238" +"IF(+O104-AY104+BA104>0,O104-AY104+BA104,0)-320962" +"K104+K102+K94+K67" +"AQ104+AQ102+AQ94+AQ67+AQ103" +"K106+K41+K33" +"BC106+BC41" +"4583+1527.75" +"23382.12+1954.84" +"74417+200" +"173681-200" +"706219-659539+83333.33-99897-1" +"SUM(K111:K112)" +"724769.25-724769.25" +"5601.8+380.11+1228.79+501.3+43.87+89148+117206.25+22797.93-227.98+1551.15" +"436907+10000" +"SUM(K117:K119)" +"38722.4+1326+60422.24+29178.42+1522.63+42238.11-15975-9262" +"59941.69" +"30440.7-30440.7" +"125057.7-125057.7" +"24442.2-24442.2" +"15974.93+9262.34+15533.39+16343.21+9747.49" +"2000+100" +"4200" +"41000" +"15975+9262" +"+M129+K129" +"17527+14325.1+1625+3451+430" +"SUM(K122:K129)" +"SUM(P132:AT132)" +"134995.5+386664.84+124867" +"K135*0.216" +"29117.84+23858.36" +"11826.01" +"SUM(K135:K138)" +"16486.19+1213.67+73.31+650.78+458.74+1089.09+253.64+287+6093.94+806.11" +"885.42+4983.56" +"10145.07-5868.98" +"3616.15+10736.91" +"3601.92+2831.89" +"5637222-6718835+6141-9893+143+1093+1094-1921+11361+4129+252682-120713-478763+213-2-37+80480-176244+407+398-18413-18720-91-5+34297+11356-18658+5262-429077-198643+1307922+198643+321-76043-681325+1443+147-109-54-1761-27283+303+655061-12042-2332-1239314-290628" +"117476+177632+239809+271230" +"1245945+32657" +"39185.34+401814.17" +"374381.83" +"391590.46" +"358547.28+75226+340336-386409-131695" +"123417+559857" +"-125689-391000+338643+54082" +"30155-156+249-3-38+10-28+49+289-578-101-44+383-26460+153" +"2666-18334" +"SUM(K111:K150)+K109-K139-K130-K120-K113" +"SUM(BA111:BA147)+BA109-BA139-BA130-BA120-BA113" +"SUM(K154:M154)" +"8223.78-8223.78+2741.26+80592.08" +"167937.5/3" +"7600/3" +"10000/3" +"(12620.33+7000)/3" +"82333.33+25346.23" +"25000+4207+4788" +"SUBTOTAL(9,K154:K158)" +"69937-67487" +"410.56+520.84+45.35+848.93+24.71+727.6+91.22+112.07+732.6" +"477.4+23969.94" +"23+995.15+33.42+1282.42+19.29+171.35+969.17+41.43" +"2277.65+960.82" +"1428.78+786.04+1305.07" +"3710.97+3343.35+3481.92+3538.03" +"3385.34" +"3358.98+3370.6" +"26029.66+682.56+53011.08+23359" +"30444.88+20951.23" +"16217.88" +"230.09+77" +"45500+45500" +"10235.67+3312+1739.49" +"4260.58+3078.33+7891.4" +"33.02+2590.23+2053-99-1" +"1136.91+324.46+3067.15+3202.54+2218.42" +"39960.67+10857.6" +"1589.29+228.85+136.15+263.97+110.78" +"SUBTOTAL(9,Q164:Q178)" +"SUBTOTAL(9,BA164:BA177)" +"1761.25+2981.47" +"9144.13+7358.79+165+2323.43+774+135+482.06+3048.05+1575.38+30905.86+6976.23+19149+1239+243" +"26336.99+1911.01+7532.23+10052.41" +"8514.87+9018.07+5514.19+235.32" +"2031.75+23047.13" +"18189.55+22206+23066.11" +"2709.34+458.98" +"86683.03" +"16529.85+101841.14" +"447.91+4678.3" +"80.16+4421.03+2229.15+696.5+3738" +"3490.5-1" +"3387.1" +"70.62+7285.45+119286.95" +"3681.01+9-1" +"2747.72+1-1" +"299.22+2141.83" +"SUBTOTAL(9,Q182:Q192)" +"SUBTOTAL(9,BA182:BA190)" +"-650000-121949" +"K159+K161+K179+K193+K195" +"K197+K152" +"BC197+BC152+BC33" +"K198/460" +"SUM(P205:AR205)" +"+[1]Deprec!$D$29" +"+AY206" +"+K198+K205" +"+AY198+AY205+AY206" +"K207/$K$3" +"CELL(""filename"")" +"885.42+4983.56+68142828.45+19073516.93" +"0+0-Q216" +"68142828.45-U216" +"4766965.17+121026807.21" +"+U198" +"+AY207-AY206-AY115-AY111+U111+Q111" +"O220-Q220" +"+U216-U220" +"+Summary!A1" +"NOW()" +"Summary!A4" +"+Summary!$O$3" +"SUM(K9:N9)" +"4950000+6831000+6831000+6831000+4950000+6984776.48" +"6859219.62" +"1690348+195000+2687500+279947.92" +"SUM(P9:AX9)" +"IF(+O9-AY9+BA9>0,O9-AY9+BA9,0)" +"+BC9+AY9" +"O9-AY9-BC9" +"168000-7200" +"SUM(K9:K20)" +"202582+953034-714776+922500" +"615000+1230000" +"615000+615000" +"205000+205000" +"205000-953034.65+238258.65+314501.46+615000" +"-314501.46-238258.65-133340+953034.65" +"6150000-AY23" +"16543+8271.5" +"165430-AY24" +"7535.6+3767.8" +"75356-AY25" +"251841+246262.5" +"293814.5+293814.5+293814.5+293814.5+494525+492525" +"164175" +"167894+162175+83947+82087.5" +"1678940+1641750-AY26" +"442800-AY28" +"53300+53300" +"SUM(K23:K33)" +"K34+K21" +"397500-251225" +"43345.07+12903.68+6992.95+33155.2+39118.25+1430" +"45198.48+49849.04+48291.76+29357.99+56561.66" +"51276.66+54982.95" +"451000-397500+62200+22800-2277+3390" +"9495.51+12545.77+1664.69" +"1308.97+13891.32" +"47300-24500-8236" +"115300-113050" +"7097.31+2098.7" +"4812.18+5088.42+8316.9+668.53+9939.82" +"9621.68+12783.45" +"137000-115300-50000" +"122777-70600" +"SUM(K39:K43)" +"78000-21792+14000+22229+2000-116229" +"40600" +"625130-785499+5000-1100+2000-631030" +"23860-18330+500+4000-28360" +"137615+1665.8" +"226692-357180-3886-222806" +"13144+9858" +"99951-2762+916-100867" +"2891+920+3000+6700-13511" +"920-920" +"121350-192677-7000+8318-122668" +"38712-44197-38712" +"16002-49514+1615-17617" +"-11000-47003" +"300000-643354+175-4399-295776" +"-10000+490-980-6285" +"20488-17156+73865-180+155-94328" +"-200000-102918-246082" +"76524-95788-76524+35000+15509-50509" +"72029-106000-16900-16001-39128" +"-20118-871+50000-52839" +"SUM(K48:K69)" +"825+16303" +"62500-28593+100000-77945" +"17484+74287" +"845+118530-9574-24727-18595-17972+10055" +"126282+49279" +"122394" +"48395+129100" +"668414-329754+63305+76904+32208-14130-19070" +"48991+22526" +"11811+2559" +"528331-468032-70400-144686-46697-1579+873-3190" +"12421+444991" +"196650+142497" +"1676591-1299267-40000+53432-143729-42917+33025-15971-1778" +"24057+25904" +"14103+12577-433-7220-3378" +"7744+65069" +"2610-1707+9776-340-71005+71110" +"-79153+46980" +"-5347+153792" +"57311+3585-22421+22606-48843" +"41310+48083-35378" +"35378+65637" +"48852+15000+15231-4267+116229+6523+2702+2621-4998+17257" +"0" +"289555+35432" +"70885+427466-240368+712-712" +"580843+234469-725512+40600+139334+49290" +"725512+349818" +"550632-566895-4509+75000+100000+77531+631030+28360+222806+100867+13511+122668+38712+17617+124548+51452+209+335+152+1+5180-210" +"180000-92834-30000+26000-176000" +"418839+292435" +"18803+879767-239590+113794+327471-330993-327471" +"222951+47497-72876+35929" +"72876+28644" +"291034-321922+43561+47003+295776+6016-15000+15708-10-136523+5692" +"-185756-44415+13401" +"276887+10625+1500" +"971+839-2214-355" +"933931+985411+39128" +"103299+18412+1543616-484968+4036-520000+109846+83132+6285+94328+246082+50509+16001+52839+39128+20909+5319-218752+9446+9812-283267+127909" +"10290.7+1200+322" +"8464.5+707" +"909+390412" +"1334112+206182" +"4821110-5107662-127464+86561+2667+47113-177083+45956" +"29229+13142+14079+318-56404" +"175000+65.48" +"SUM(K73:K96)" +"SUM(O73:O97)" +"23668+5886" +"24992+9252" +"268179-502431+72539-22482-46870+2043+48884" +"11526+8947" +"110+9689" +"36569-72888+15268+11706+25-16489" +"453+78183" +"129085+109974" +"843894-944679+25513+117814-25215+1390-46248+33955" +"4215187+1334392+1373350" +"188385+294094" +"989305+949276-158788" +"158788+451091" +"713507" +"3238604-4215187+169686+779497-55138+70426+118441-94958+49461+21963+67707-1039110" +"1320+26220+1845+5518" +"473335+962263-70682" +"70682+729194" +"844909-917579+230285+493009+48664+1525471+1583734+7916+115420-181730-1858136+428124-104000" +"1831142.77-1798765" +"103320+80991" +"649600-173692+16987" +"SUM(K111:K112)" +"K115+K113+K108+K106+K98+K70" +"K117+K44+K36" +"BC117+BC44" +"706219-659539+83333.33-218863-1-2110" +"-25000-6111" +"IF(+O122-AY122+BA122>0,O122-AY122+BA122,0)-6110" +"95634.82+7768.5+2603.1+1702.9+753.48+548.8+404.8+71.5+47.3+28.33+37139.95+10764" +"531298" +"525298+6012" +"85800-5000" +"20000-1000" +"SUM(K127:K135)" +"207085-156576" +"439769.85+866353.31+333535.21" +"863085.98+1820.2" +"K144*0.216" +"81237.74+65064.42" +"59956-11826" +"SUM(K144:K147)" +"6432.91-50" +"78467.61+7500" +"-618307+100000" +"IF(+O150-AY150+BA150>0,O150-AY150+BA150,0)-287010" +"145042" +"8735.19" +"5519.04+1974.53+1094.54+812.57+6765.14+4370.6+1074.93+2084.27" +"5207.72+1162.33+2331.23+1018.02" +"4902263-6794524+4497-4997+215+6105+26-6761+977-26+7511-3805+305723-188481+2126-496840+148019-428224+452-452+13397-2+1-8486-94155+7381+81-2508+1076059+610-365-146416-847085-1462+161-67-1761-60520+322+778234-970-19591-1874-17127-1423378-326769" +"229515+890324+444356+520463" +"-1075020+3412" +"27457.01+315366.64" +"321299.92" +"443917.85" +"404338.17+144842-337837-325686+238860" +"85747+639396" +"49104+237690-404678" +"50562-113+126-6-154-1+171-25+1-193+98-248+1565-50-11475" +"5266+1+1+2666-5268-13066" +"-5266.51+1" +"10532.98+1+2666" +"SUM(K121:K156)+K119-K148-K136-K123" +"SUM(M121:M159)+M119-M148-M136-M123" +"SUM(K163:M163)" +"2741.26+80592.07" +"167937.5/3" +"7600/3" +"10000/3" +"(12620.33+7000)/3" +"82333.33+25346.23" +"25000+4207+4787" +"SUBTOTAL(9,K163:K168)" +"94021-93542" +"7.03+104.09+453.75" +"368.17" +"756.88+62.38+693.45+116.34+558.75" +"72.3+3671.14+431.91" +"245.53+254.81+276.5" +"1250+416.67+3333.34+3333.34" +"3710.96+3343.35+3481.92+3538.03" +"3358.98+3370.6" +"21971.39+1954.84" +"682.55+17595.36+25577.31+20305.04+26842+22771.35" +"74534.84+24708.43" +"230+77" +"53011.08+33.02+2590.23-2" +"420.18" +"2218.42+324.46+3202.54+3067.15+1136.9" +"4228.9+39960.66" +"626.32+160000" +"9935+3312+1688.33" +"4260.58+3078.33+7891.4" +"SUM(Q174:Q183)" +"2323.44+9144.13+323+135+774.48+482.07+3048.04+3280+30905.86+1575.38+1238.97+75+19149.04" +"26337+7532.22+1400.88+1911+3289.99+10052.4" +"8514.87+168.5+672.39+5514.19+7477.9+9018.07" +"2031.75+23047.12" +"4678.29+447.92" +"240.51+2089.51+6687.44+696.51+4421.02+2229.14+80.17+3737.58+7511.73" +"1811.07+11710.7+18584.13+7993.51+3575.03+634.15" +"3574.31+2014.19" +"7285.45+70.62+119286.95+1" +"3681.01+4433.71+12507.56" +"2747.71+316.3" +"500+532.88+299.22+2141.83" +"2233.33+2000" +"SUM(Q187:Q190)" +"SUM(U187:U192)" +"71014-10000" +"-650000-213964" +"K169+K171+K184+K193+K195" +"K197+K161" +"BC197+BC161+BC36" +"K199/450" +"SUM(P206:AR206)" +"+O206-BE206" +"+[1]Deprec!$F$29" +"+AY207" +"+K199+K206" +"+AY199+AY206+AY207" +"K208/$K$3" +"CELL(""filename"")" +"8735.19+10772844.84+6382.91+-10779227.75+6859219.62+24454869.33+49086841.63" +"9909898.51+142949312" +"AY199" +"+AY208-AI121-AG121-AE121-AC121-AA121-AY125-AK121-1430-AY207-AM121" +"O221-#REF!" +"+BE217-BE221" +"+Summary!A1" +"NOW()" +"Summary!A4" +"+Summary!$O$3" +"SUM(K9:N9)" +"1200000+147000" +"SUM(P9:AX9)" +"IF(+O9-AY9+BA9>0,O9-AY9+BA9,0)" +"+BC9+AY9" +"O9-AY9-BC9" +"+BE9+BJ9" +"356331+254805" +"395900-356310" +"K9*0.1" +"120000+14700" +"3025305+3025305+3025305+8250832+5500555+3025305+1650166+1" +"O13-AY13+BA13" +"371290+1251900+4756+272641+272641+509610" +"158283.73" +"7343.7+3822.08+89100+9900+1130+2093.1+1690+6664.88+2539.94+2400+1130+1130+1690+1130+3061.3+1130+1130+1130+1130" +"7971.26+281410+595.08+595.08+595.08+2539.94+595.08+1800+18450+3238.71+162884.91+658" +"87000+457425+245667.64+96072.44+18337.5+107000+107000+107000+11983+1150" +"14000+121915.98+82497.2" +"24971+155500" +"2254002" +"1000000-1274025" +"9167.59+504+504+504" +"(1329068.4+2756140.24-996801.3-2067105.18)" +"536220.8" +"6725000-185651" +"4064610+9315020+1500000" +"13392698+943800+1126671" +"9374889+10246.5+123281.75" +"-113215.4+652369.63" +"2700000+60000+442000+2259598" +"-396000-1291080+6233.29+50404.95+126037.25+47164.53+13431.12+56577.48+268566.61+77785.14+536002.1+49578.57+14147.3+680938.26+1339270+2678540+14561.54+81471.53+8313.94+35380.36+3470.23" +"147470+100000+8985+71322.02+215453.92+24949.6-268110.4" +"7416.6+2687+9937+24767.55+135431.96+183010.45+78641.11+28671.86+26120.07+62060.03+22604.87" +"(56203.06+56203.07)+114627.55+8878.19+147750+200000-16761.95-676010.24+450000+75600+29054+29946+16761.95+102200.73+186783.89+26483.91" +"31666+31666+52404.53" +"31666+25153" +"+'Parts_Refurb $s'!D43-NewAlbany!AY24+7533720+295000" +"-396000-1291080+126037.25+47164.53+13431.12+56577.48+268566.61+77785.14+536002.1+49578.57+14147.3+680938.26+1339270+2678540+14561.54+81471.53+8313.94+35380.36+3470.23" +"SUBTOTAL(9,K9:K24)" +"SUM(BC9:BC24)" +"5000000+359700+5400-167" +"3111381.03" +"+'Parts_Refurb $s'!B21+10000" +"1054144.25+198000-1013887.05+10000" +"290540+299460+117000+117000+10000+394049.03+20915.68+85985" +"85985+6018.95" +"10000+10000" +"1026626+10000" +"220127+238258.67+922500" +"615000+615000" +"410000+205000+1230000+615000" +"238258.65+615000" +"-150886-238258.65+24844+9511.28+18096" +"165430-162480" +"16543+8271.5" +"165430-AY31" +"75356-59780" +"7535.6+3767.8" +"75356-AY32" +"377761.5+246263" +"492525+492525" +"293814.5" +"293814.5+293814.5" +"82087.5+293814.5+293814.5+293814.5" +"251841+164175+125920.5+82087.5+17178.46+82087.5" +"601800-AY35" +"54600+53300" +"SUM(K27:K40)" +"SUBTOTAL(9,O30:O40)" +"SUM(BC30:BC40)" +"K25+K27+K28+K41" +"+BA41+BA25" +"SUM(BJ25:BJ40)" +"397500-251225" +"9814.21+29565.13" +"8446+7462" +"47333.27+67041.23+53481.29+19477.97+33866.18+38218.02+71208.95-4304.31-1664.69" +"84659.24+52858.29" +"56944.36+17928+103320" +"570000-397500+72200+189000+34800" +"12545.77+1664.69+9495.51" +"1308.97+13891.31" +"47300-24500-7300" +"115300-113050" +"970.36+2297.64" +"5198.51" +"11303.31+5026.39+6624.44+4304.31+23996.78+2091.18" +"14548.58+7054.59" +"9859.67-17928" +"160000-115300-60000-24652+89652" +"36347.92+103320.23" +"128679-92331" +"SUM(K46:K50)" +"+BE51+BK43" +"60105-53649" +"22467+59781+8871-151224" +"-139681+2608-499888" +"10720-224-26996" +"137615+1665.8" +"376211-375110-152824-223387" +"-116457+943-16486" +"161754-586658+27872-189626" +"7900+12835+31765-14607-37893" +"32701-235051" +"-5101-1292-40023" +"-45768+1297-54529" +"1000+10290.7" +"-32332-1535-23335" +"-70261-39138-310862" +"-67871+315-2044" +"30800-8800" +"8800-30800+1382-10182" +"16606-945000+8394+65000-5040-84960" +"142000-120000+2581-24581" +"-139624-409376" +"11760.8+4410.3" +"110718-6000-54528-56190" +"15305+11761+4410+167" +"SUM(K55:K79)" +"SUM(K83:K86)" +"99949+60366" +"503700-491386+28414+651300-255000+23957-104497+91598" +"1400+16559" +"479771-532399-100027-142782+8830-139173" +"42454+34176" +"83234+56678" +"-10000-83395-148747-2321+52164-75240" +"14804+1569" +"48311+12581" +"371835-401168-21811-80259+5424-832-15767+2229" +"171431+53926" +"196162+90539" +"1541099-1766324+121244-154855+1610-1100-83542+3700" +"5614+11895" +"-10531-21133-6522-1650" +"35448+74215" +"62086+32108-2102" +"30445+10368" +"24600+6925-4524-324+293" +"47475" +"93111+24201+18128+7101" +"60271+20840" +"23319+8681-216+151224-100+7075-7898+7589" +"5000-5000" +"71069+18019" +"28848+12551-5570-9457" +"946615+333634-894451+139281" +"1013275-597175-197392-330032-11244+499888+26996+223387+16486+189626+37893+235051+40023+54529+267268-15268+444+322-1-25403-252020-747401+62368" +"12000+50000-252000+314125-314125" +"215559+187764" +"10026+71314-3064-81670+55136" +"257611+43696-199273+11291" +"199273+29178" +"-113047-41116+23335+310862+2044+21+15991-12401-24202+1595" +"-315058-14900" +"120135+12000-12000-176350" +"365148+922795+38094+16171" +"96049-360517" +"25232+600000" +"2323080-105810+85506+2361586-14919+10182+84960+24581+409376+56190+165+568+674-2424215-515319+728688" +"9356" +"643+59448" +"35068+20233+44675+19927-1202-58610" +"15304.8+167+77224.56+57141+104736" +"76188+53.62+14962.92+76188+386" +"140279.5+67578+849" +"849+345000" +"2895829" +"911857+1295871" +"-354593+203856+6755-204261+90809" +"3395289+1107732" +"-3395289-1107732" +"112252+360517+894451+75335" +"1692567+2459246-1623553" +"11289.95+148500" +"61914.57" +"SUM(K90:K119)" +"SUM(L90:L120)" +"23019" +"70493+142326-32811" +"32811+155834-112252" +"518143-600000" +"88085-91209-97940-39686-10472-159204" +"1221+40940" +"89037+165939" +"951863-1194879-111197+54246+46516+36245-148214+126562" +"2998745+1312553+1463286" +"225923+338731" +"860179+705034-911026" +"911026+609618+1282565" +"2862030-2998745+351093-378248+155246+314000-273311-13504+115571" +"1110485+1095310" +"29241+1111+3612" +"299667+446771" +"847378-1110485-113+147785+316190-568870+400000-10364-330743+112532+32000-235394+257014" +"SUM(K124:K131)" +"975000-954000" +"1756963.15-1725897" +"84531+84156" +"-458401+20326" +"SUM(P139:AR139)" +"K139+K135+K134+K132+K121+K87+K80+K137" +"BC139+BC135+BC134+BC132+BC121+BC87+BC80+BC13-1" +"+BE141+BK51" +"K141+K51+K43" +"BC141+BC51+BC43+BC137" +"+BJ43" +"4583+1527.75" +"1954.84+9531.93" +"3064-740.92" +"706219-668000+83333.33-35845" +"SUM(K145:K146)" +"169275" +"159276+10000" +"57953.3+6951.7+29178.42+1522.63+54679.49+10804.68" +"48441.13" +"12317" +"250+106190" +"142161+342138.67+222890.65" +"K162*0.216" +"61288.35+10899.64" +"45594-11826" +"46847.32+10557.48" +"65002.32-50" +"78467.61+7500" +"-131132+100000" +"IF(+O168-AY168+BA168>0,O168-AY168+BA168,0)-231868" +"202323-825.76" +"55279-64752" +"336000+BA170-AY170" +"3959.86+1684.07+1094.54+1016.66+4370.6+1074.93+4364.16+11543" +"5207.72+8345.32" +"5899.85+161.58" +"5093175-5166467+4057+215+540+2484-23666+976-993+9891+6242+283413-10123-91078+29574+1953+60-495206-68498+2+162237-262667+108-2-1852-1218-3-1135+70374-2182-2826+4600620-42473+19780+26428+15781-27611-3646743-90040-727099-331+380-81-1761-8844+1882+721114+69-25800-1266+13261-1609+5082-1370686-1" +"643194+270681" +"395397.19+40681.75" +"434033.21" +"422737.7" +"387290.85+89072+378282-419548-170214" +"610889+127459" +"-453754+12952+376418" +"32660-100-5-14-64+3247-25+26-2666-241-168-524+242-436-706-46-2-7106" +"4002.47" +"2666-18334" +"SUM(K145:K177)+K143-K153-K166-K147-K157" +"SUM(BA145:BA174)+BA143-BA153-BA166-BA147-BA157" +"SUM(K183:M183)" +"80592.07+2741.26" +"167937.5/3" +"7600/3" +"10000/3" +"(12620.33+7000)/3" +"82333.33+25346.23" +"25000+4207+4787" +"SUBTOTAL(9,K183:K188)" +"45910.15+17625" +"7.03+104.09+453.75" +"1465.1" +"1713.19+1265.04+57.1+116.33+116.32+667.98+1387.03" +"21327.67+2610" +"7.38+22.56+882.16+1129.83+768.19+27.46+42.76+2100.45" +"151.25+300.55+256.42" +"1250+416.67+3333.33+3333.33" +"3710.96+3343.35+3481.92" +"3358.97+3370.61" +"26570.56+3538.03+53011.09+25405.73+682.55" +"35137.48+30869" +"93504.37+28622.5" +"25448.82" +"3311+1688.33" +"4260.58+3078.33+7891.38" +"33.01+2590.24+500" +"12443.36+2218.41+1136.9+324.46+3202.53+3067.16" +"10800+39960.67+4228.9" +"1589.29+11625" +"230+77" +"447.92+4678.29" +"9144.13+1027.3+135+774.48+2323.44+3048.04+482.07+2842.8+1575.38+30905.85+999.58+1238.97+19149.04" +"26337+1911+7532.22+10052.41+634.15" +"8514.86+169.13+3022+7400+9018.07+5514.18" +"2031.75+23047.12" +"7285.44+70.62-91.29" +"4433.7+3681+610+12507.56" +"2747.71+316.3" +"532.87+2141.83+299.21" +"696.51+80.17+4421.02+2229.14+2089.52+240.5+6687.43+3737.58+7511.74" +"4398.29+1099.57" +"1811.08+3575.02+11710.69+119286.95" +"3574.3+2014.19" +"SUBTOTAL(9,Q208:Q214)" +"-50000+181581" +"K215+K205+K189+K191+K217" +"K219+K179" +"Q179+Q219" +"+BC221+AY221+1" +"K221/390" +"+O226-BE226" +"+[1]Deprec!$H$29" +"+AY227" +"+K221+K226" +"+AY221+AY226+AY227" +"K228/$K$3" +"SUM(Q225:Y225)" +"CELL(""filename"")" +"7557137.38+138816653" +"+AY228-AE145-AC145-AA145-AG145-AI145-AY149-AK145-AY227-AM145-AO145" +"+BE237-BE241" +"SUM(B5:B14)" +"SUM(B17:B18)" +"+B19-B15" +"+B23+B19" +"SUM(B29:B42)" +"C8+D8" +"C8*F8" +"-PV($I$6,B8,0,H8)" +"K8*E8" +"-PV($M$6,B8,0,L8)" +"M8/L8" +"C9*F9+D9*G9" +"K8*1.02" +"SUM(I8:I18)" +"INDEX(B42:B45,B40)" +"IRR!D62" +"MIN(IRR!G28:L28)" +"AVERAGE(IRR!G28:L28)" +"MIN(IRR!N28:AS28)" +"AVERAGE(IRR!M28:AS28)" +"CF!D79" +"Debt!E119" +"Debt!E118" +"Debt!J119" +"Debt!J118" +"C8/$C$11" +"IRR!B62" +"G8/G14" +"(G14-G11)*Allocation!G10" +"C9/C11" +"Assumptions!B22+Assumptions!C22+Assumptions!D22" +"G9/G14" +"(G14-G11)*Allocation!G15-G12" +"L10" +"N10" +"SUM(C8:C9)" +"G11/$G$14" +"-(Debt!C104)" +"B13*C8" +"1-B13" +"B14*C8" +"SUM(F8:F12)" +"C11" +"IF(L19=120,1200,0)" +"IF(N19=120,1068,0)" +"L29*L14" +"L30*L14" +"INDEX('Preset Scenarios'!D42:D43,'Preset Scenarios'!D40)" +"L19" +"L19" +"L19" +"Debt!F10" +"Debt!L10" +"Debt!R10" +"SUM(B22:D22)" +"Debt!F8" +"Debt!L8" +"Debt!R8" +"Debt!F9" +"Debt!L9" +"Debt!R9" +"L49" +"'EGC Start Charge Matrix'!G22" +"'EGC Start Charge Matrix'!J22" +"Debt!F5" +"Debt!L5" +"Debt!R5" +"SUMPRODUCT(B28:D28,$B$22:$D$22)/SUM($B$22:$D$22)" +"442" +"367" +"L29" +"M29+M20" +"MAX(Debt!C106:Z106)" +"497.4*(1-L10)" +"503.6*(1-M10)" +"430.2*(1-N10)" +"535.3*(1-P10)" +"514.6*(1-Q10)" +"665.9*(1-R10)" +"L33*L14" +"L52" +"Depreciation!B18" +"Depreciation!B54" +"Depreciation!B42" +"Depreciation!B75" +"$L$50" +"MIN(Debt!C114:F114)" +"AVERAGE(Debt!B114:F114)" +"'Preset Scenarios'!B46" +"MIN(Debt!G115:V115)" +"AVERAGE(Debt!G115:V115)" +"SUMPRODUCT(L9:N9,L12:N12)/SUM(L9:N9)" +"SUMPRODUCT(P9:R9,P12:R12)/SUM(P9:R9)" +"SUMPRODUCT(L9:R9,L12:R12)/SUM(L9:R9)" +"701.45*'Preset Scenarios'!C46" +"701.45*'Preset Scenarios'!C46" +"1026.392*'Preset Scenarios'!C46" +"997*'Preset Scenarios'!C46" +"1165*'Preset Scenarios'!C46" +"997*'Preset Scenarios'!C46" +"SUM(L9:N9)" +"SUM(P9:R9)" +"SUM(D58:E58)" +"M49*M16/1000*'Preset Scenarios'!C46" +"N49*N16/1000*'Preset Scenarios'!C46" +"L49*L17/1000*'Preset Scenarios'!C46" +"M49*M17/1000*'Preset Scenarios'!C46" +"N49*N17/1000*'Preset Scenarios'!C46" +"P49*P17/1000*'Preset Scenarios'!C46" +"Q49*Q17/1000*'Preset Scenarios'!C46" +"R49*R17/1000*'Preset Scenarios'!C46" +"G14/F58" +"L49*L34/1000*'Preset Scenarios'!$C$46" +"IRR!D62" +"223.76*'Preset Scenarios'!C46" +"255.76*'Preset Scenarios'!C46" +"250.64*'Preset Scenarios'!C46" +"267*'Preset Scenarios'!C46" +"265*'Preset Scenarios'!C46" +"291*'Preset Scenarios'!C46" +"IRR!D66" +"342.956*'Preset Scenarios'!C46" +"'Preset Scenarios'!C46*443.2203" +"334.105*'Preset Scenarios'!C46" +"325*'Preset Scenarios'!C46" +"327*'Preset Scenarios'!C46" +"491*'Preset Scenarios'!C46" +"IRR!D70" +"92.957*'Preset Scenarios'!C46" +"44.11203*'Preset Scenarios'!C46" +"77.052*'Preset Scenarios'!C46" +"70*'Preset Scenarios'!C46" +"95*'Preset Scenarios'!C46" +"64.4*'Preset Scenarios'!C46" +"IS!E38" +"IS!E53" +"CF!G18" +"CF!G27" +"CONCATENATE(""(1) Assumes $"",-CF!F51/1000,"" million equity inflow on 12/31/99 and $"",-CF!F51/1000,"" million on 3/31/00."")" +"SUM(L56,L62,L63,L64,L65,L66,L69,L61)/L9/1.03" +"L59/(L9*L14)*1000/1.03" +"L12" +"SUM(L56,L62,L63,L64,L65,L66,L69,2/3*L61)/L9/1.03" +"L59/(L9*L14)*1000/1.03+1/3*(L77-L88)" +"Assumptions!L52" +"E9+1" +"F12*(1+'Power Price Assumption'!$C$6)^(F9-1998)" +"F13*(1+'Power Price Assumption'!$C$6)^(F9-1998)" +"F16/12" +"Assumptions!$L$25" +"'Preset Scenarios'!F40" +"F23" +"CHOOSE($C$25,I19,I20,I21)" +"F31*(1+'Power Price Assumption'!$C$6)^(F9-1998)" +"F32*(1+'Power Price Assumption'!$C$6)^(F9-1998)" +"C25" +"CHOOSE($C$44,I38,I39,I40)" +"F50*(1+'Power Price Assumption'!$C$6)^(F9-1998)" +"F51*(1+'Power Price Assumption'!$C$6)^(F9-1998)" +"C25" +"CHOOSE($C$63,I57,I58,I59)" +"D4+1" +"Caledonia!E10+'New Albany'!E10+Brownsville!E10+Calvert!E10+Wheatland!E10+Wilton!E10" +"Caledonia!E19+'New Albany'!E19+Brownsville!E19+Calvert!E19+Wheatland!E19+Wilton!E19" +"SUM(D8:D18)" +"Wheatland!E24+'New Albany'!E24+Wilton!E24+Calvert!E24+Brownsville!E24+Caledonia!E24" +"Assumptions!$B$33*MAX(Debt!C106:$V$106)" +"Assumptions!$B$33*MAX(Debt!$V106:V$106)" +"Assumptions!$B$33*MAX(Debt!$V106:Y$106)/2*(13-MONTH(Assumptions!$C$17))/12" +"SUM(D23:D34)" +"D19-D35" +"Depreciation!G42+Depreciation!G77" +"D38-D40" +"Debt!B46+Debt!B69+Debt!B92+Debt!B136" +"Debt!D46+Debt!D69+Debt!D92" +"D42-D44" +"(Brownsville!E49+Caledonia!E51+'New Albany'!E51+Calvert!E51+Wheatland!E51+Wilton!E51)" +"Brownsville!F49+Caledonia!F51+'New Albany'!F51+Calvert!F51+Wheatland!F51+Wilton!F51" +"D48+D50+D51" +""" The capitalized interest amounts in 1999 and 2000 are ""&ROUNDDOWN(-Debt!B136,-3)/1000&"",""&ROUND(-Debt!B136-ROUNDDOWN(-Debt!B136,-3),0)&"" and ""&ROUNDDOWN(-Debt!C136,-3)/1000&"",""&ROUND(-Debt!C136-ROUNDDOWN(-Debt!C136,-3),0)&"".""" +"D7+1" +"G7+1" +"IS!D38" +"1/12*(Brownsville!F39+Caledonia!F39+'New Albany'!F39)" +"(IS!E38-CF!E10)" +"IS!F38" +"SUM(D10:AA10)" +"-SUM(E10,E13:E16)" +"IRR!G10" +"IF(D13-Debt!B102>1,""CHECK"","""")" +"-D10" +"-D13" +"-Debt!B138" +"-Debt!C104-E14" +"-Debt!C31-Debt!B41-Debt!C54-Debt!B64-Debt!C77-Debt!B87" +"-(Debt!C36+Debt!C59+Debt!C82)" +"-(Debt!D31+Debt!D36+Debt!D54+Debt!D59+Debt!D77+Debt!D82)" +"-Debt!B42-Debt!C32-Debt!B65-Debt!C55-Debt!B88-Debt!C78" +"-Debt!C37-Debt!C60-Debt!C83" +"-(Debt!D45+Debt!D68+Debt!D91)" +"SUM(D10:D16)" +"D18+D20" +"-Tax!D28" +"-Tax!E28" +"-Tax!D39" +"(-Tax!E39*1/12)*Allocation!$I$10" +"(-Tax!E39*11/12)*Allocation!$I$10+(-Tax!E39)*Allocation!$I$15" +"-Tax!F39" +"D18+D25+D24" +"Assumptions!B13" +"$C$29*IS!E53" +"(D27)*$C$30" +"$C$30*D18" +"$C$30*D24" +"Assumptions!B13" +"(D27)*$C$49" +"-0.5*B55" +"D50" +"D50+D49" +"E44" +"D79" +"Assumptions!C8*C49" +"D51" +"5*AA10*$C$49" +"D59+D60" +"D83" +"D51" +"0.5*Assumptions!$C$11*CF!$C$49" +"D87" +"D79" +"D50+F50/((1+B77)^((F8-D8)/365))" +"D77+D49" +"G51+E51" +"H51" +"IRR(D78:Y78)" +"D50+F50/((1+B81)^((F8-D8)/365))" +"D81+D49" +"G61+E61" +"H61" +"D50+F50/((1+B85)^((F8-D8)/365))" +"D85+D49" +"G67+E67" +"H67" +"1+G2" +"H2" +"AS2+1" +"+IS!D38" +"1/12*(Brownsville!$F$39+Caledonia!$F$39+'New Albany'!$F$39)" +"6/12*(Brownsville!F39+Caledonia!F39+'New Albany'!F39)+2/7*(Wilton!F39)+1/6*(Calvert!F39+Wheatland!F39)" +"5/12*(Brownsville!F39+Caledonia!F39+'New Albany'!F39)+5/7*(Wilton!F39)+5/6*(Calvert!F39+Wheatland!F39)+1/12*(SUM(Brownsville:Wilton!G39))" +"1/2*(SUM(Brownsville:Wilton!G39))" +"5/12*(SUM(Brownsville:Wilton!G39))+1/12*(SUM(Brownsville:Wilton!H39))" +"1/2*(SUM(Brownsville:Wilton!H39))" +"5/12*(SUM(Brownsville:Wilton!H39))+1/12*(SUM(Brownsville:Wilton!I39))" +"1/2*(SUM(Brownsville:Wilton!I39))" +"5/12*(SUM(Brownsville:Wilton!I39))+1/12*(SUM(Brownsville:Wilton!J39))" +"1/2*(SUM(Brownsville:Wilton!J39))" +"5/12*(SUM(Brownsville:Wilton!J39))+1/12*(SUM(Brownsville:Wilton!K39))" +"1/2*(SUM(Brownsville:Wilton!K39))" +"5/12*(SUM(Brownsville:Wilton!K39))+1/12*(SUM(Brownsville:Wilton!L39))" +"1/2*(SUM(Brownsville:Wilton!L39))" +"5/12*(SUM(Brownsville:Wilton!L39))+1/12*(SUM(Brownsville:Wilton!M39))" +"1/2*(SUM(Brownsville:Wilton!M39))" +"5/12*(SUM(Brownsville:Wilton!M39))+1/12*(SUM(Brownsville:Wilton!N39))" +"1/2*(SUM(Brownsville:Wilton!N39))" +"5/12*(SUM(Brownsville:Wilton!N39))+1/12*(SUM(Brownsville:Wilton!O39))" +"1/2*(SUM(Brownsville:Wilton!O39))" +"5/12*(SUM(Brownsville:Wilton!O39))+1/12*(SUM(Brownsville:Wilton!P39))" +"1/2*(SUM(Brownsville:Wilton!P39))" +"5/12*(SUM(Brownsville:Wilton!P39))+1/12*(SUM(Brownsville:Wilton!Q39))" +"1/2*(SUM(Brownsville:Wilton!Q39))" +"5/12*(SUM(Brownsville:Wilton!Q39))+1/12*(SUM(Brownsville:Wilton!R39))" +"1/2*(SUM(Brownsville:Wilton!R39))" +"5/12*(SUM(Brownsville:Wilton!R39))+1/12*(SUM(Brownsville:Wilton!S39))" +"1/2*(SUM(Brownsville:Wilton!S39))" +"5/12*(SUM(Brownsville:Wilton!S39))+1/12*(SUM(Brownsville:Wilton!T39))" +"1/2*(SUM(Brownsville:Wilton!T39))" +"5/12*(SUM(Brownsville:Wilton!T39))+1/12*(SUM(Brownsville:Wilton!U39))" +"1/2*(SUM(Brownsville:Wilton!U39))" +"5/12*(SUM(Brownsville:Wilton!U39))+1/12*(SUM(Brownsville:Wilton!V39))" +"1/2*(SUM(Brownsville:Wilton!V39))" +"5/12*(SUM(Brownsville:Wilton!V39))+1/12*(SUM(Brownsville:Wilton!W39))" +"1/2*(SUM(Brownsville:Wilton!W39))" +"5/12*(SUM(Brownsville:Wilton!W39))+1/12*(SUM(Brownsville:Wilton!X39))" +"1/2*(SUM(Brownsville:Wilton!X39))" +"5/12*(SUM(Brownsville:Wilton!X39))+1/12*(SUM(Brownsville:Wilton!Y39))" +"1/2*(SUM(Brownsville:Wilton!Y39))" +"5/12*(SUM(Brownsville:Wilton!Y39))+1/12*(SUM(Brownsville:Wilton!Z39))" +"11/12*(SUM(Brownsville:Wilton!Z39))" +"SUM(D8:AU8)" +"SUM(CF!D12:E12)" +"-D8" +"-D11" +"CF!E14" +"-Debt!C31-Debt!B41-Debt!C54-Debt!B64-Debt!C77-Debt!B87" +"-(Debt!C36+Debt!C59+Debt!C82)" +"-HLOOKUP(H$2,Debt!$A$17:$V$115,94)-I13" +"-(Debt!D36+Debt!D59+Debt!D82)" +"-(Debt!E36+Debt!E59+Debt!E82)" +"-(Debt!F36+Debt!F59+Debt!F82)" +"-(Debt!G36+Debt!G59+Debt!G82)" +"-(Debt!H36+Debt!H59+Debt!H82)" +"-(Debt!I36+Debt!I59+Debt!I82)" +"-(Debt!J36+Debt!J59+Debt!J82)" +"-(Debt!K36+Debt!K59+Debt!K82)" +"-(Debt!L36+Debt!L59+Debt!L82)" +"-(Debt!M36+Debt!M59+Debt!M82)" +"-(Debt!N36+Debt!N59+Debt!N82)" +"-(Debt!O36+Debt!O59+Debt!O82)" +"-(Debt!P36+Debt!P59+Debt!P82)" +"-(Debt!Q36+Debt!Q59+Debt!Q82)" +"-(Debt!R36+Debt!R59+Debt!R82)" +"-(Debt!S36+Debt!S59+Debt!S82)" +"-(Debt!T36+Debt!T59+Debt!T82)" +"-(Debt!U36+Debt!U59+Debt!U82)" +"-(Debt!V36+Debt!V59+Debt!V82)" +"-Debt!B42-Debt!C32-Debt!B65-Debt!C55-Debt!B88-Debt!C78" +"-HLOOKUP(H$2,Debt!$A$17:$V$115,92)-I14" +"SUM(D8:D14)" +"SUM(G8:G15)" +"D16+D18" +"1/2*(Brownsville!F69+Caledonia!F69+'New Albany'!F69)+2/7*(Calvert!F69+Wheatland!F69+Wilton!F69)" +"5/12*(Brownsville!F69+Caledonia!F69+'New Albany'!F69)+5/7*(Calvert!F69+Wheatland!F69+Wilton!F69)+1/12*(SUM(Brownsville:Wilton!G69))" +"1/2*(SUM(Brownsville:Wilton!G69))" +"5/12*(SUM(Brownsville:Wilton!G69))+1/12*(SUM(Brownsville:Wilton!H69))" +"1/2*(SUM(Brownsville:Wilton!H69))" +"5/12*(SUM(Brownsville:Wilton!H69))+1/12*(SUM(Brownsville:Wilton!I69))" +"1/2*(SUM(Brownsville:Wilton!I69))" +"5/12*(SUM(Brownsville:Wilton!I69))+1/12*(SUM(Brownsville:Wilton!J69))" +"1/2*(SUM(Brownsville:Wilton!J69))" +"5/12*(SUM(Brownsville:Wilton!J69))+1/12*(SUM(Brownsville:Wilton!K69))" +"1/2*(SUM(Brownsville:Wilton!K69))" +"5/12*(SUM(Brownsville:Wilton!K69))+1/12*(SUM(Brownsville:Wilton!L69))" +"1/2*(SUM(Brownsville:Wilton!L69))" +"5/12*(SUM(Brownsville:Wilton!L69))+1/12*(SUM(Brownsville:Wilton!M69))" +"1/2*(SUM(Brownsville:Wilton!M69))" +"5/12*(SUM(Brownsville:Wilton!M69))+1/12*(SUM(Brownsville:Wilton!N69))" +"1/2*(SUM(Brownsville:Wilton!N69))" +"5/12*(SUM(Brownsville:Wilton!N69))+1/12*(SUM(Brownsville:Wilton!O69))" +"1/2*(SUM(Brownsville:Wilton!O69))" +"5/12*(SUM(Brownsville:Wilton!O69))+1/12*(SUM(Brownsville:Wilton!P69))" +"1/2*(SUM(Brownsville:Wilton!P69))" +"5/12*(SUM(Brownsville:Wilton!P69))+1/12*(SUM(Brownsville:Wilton!Q69))" +"1/2*(SUM(Brownsville:Wilton!Q69))" +"5/12*(SUM(Brownsville:Wilton!Q69))+1/12*(SUM(Brownsville:Wilton!R69))" +"1/2*(SUM(Brownsville:Wilton!R69))" +"5/12*(SUM(Brownsville:Wilton!R69))+1/12*(SUM(Brownsville:Wilton!S69))" +"1/2*(SUM(Brownsville:Wilton!S69))" +"5/12*(SUM(Brownsville:Wilton!S69))+1/12*(SUM(Brownsville:Wilton!T69))" +"1/2*(SUM(Brownsville:Wilton!T69))" +"5/12*(SUM(Brownsville:Wilton!T69))+1/12*(SUM(Brownsville:Wilton!U69))" +"1/2*(SUM(Brownsville:Wilton!U69))" +"5/12*(SUM(Brownsville:Wilton!U69))+1/12*(SUM(Brownsville:Wilton!V69))" +"1/2*(SUM(Brownsville:Wilton!V69))" +"5/12*(SUM(Brownsville:Wilton!V69))+1/12*(SUM(Brownsville:Wilton!W69))" +"1/2*(SUM(Brownsville:Wilton!W69))" +"5/12*(SUM(Brownsville:Wilton!W69))+1/12*(SUM(Brownsville:Wilton!X69))" +"1/2*(SUM(Brownsville:Wilton!X69))" +"5/12*(SUM(Brownsville:Wilton!X69))+1/12*(SUM(Brownsville:Wilton!Y69))" +"1/2*(SUM(Brownsville:Wilton!Y69))" +"5/12*(SUM(Brownsville:Wilton!Y69))+1/12*(SUM(Brownsville:Wilton!Z69))" +"11/12*(SUM(Brownsville:Wilton!Z69))" +"1/2*(-Tax!E39)*Allocation!$I$10+2/7*(-Tax!E39)*Allocation!$I$15" +"5/12*(-Tax!E39)*Allocation!$I$10+5/7*(-Tax!E39)*Allocation!$I$15+1/12*(SUM(Brownsville:Wilton!G70))" +"D20+SUM(D22:D23)" +"-SUM(E10:E14)" +"SUM(E27:AU27)" +"IF(E27=0,0,SUM(E8)/E27)" +"SUM(G8:G10)/G27" +"D20" +"Assumptions!B13" +"D25*$B$43" +"$D$75*H8" +"-0.5*B75" +"C44" +"D44+D43" +"D62" +"Assumptions!C8*B43" +"I58-E77" +"I58-G77" +"I58+365.25" +"D62" +"D44+F44/((1+B60)^((F6-D6)/365))" +"D60+$D$43" +"D61" +"E79*((1+$B$60)^((I58-E77)/365))+G79*((1+$B$60)^((I58-G77)/365))" +"H79*((1+$B$60)^($C$56/365))+I79*((1+$B$60)^($C$57/365))" +"J79*((1+$B$60)^($C$56/365))+K79*((1+$B$60)^($C$57/365))" +"L79*((1+$B$60)^($C$56/365))+M79*((1+$B$60)^($C$57/365))" +"N79*((1+$B$60)^($C$56/365))+O79*((1+$B$60)^($C$57/365))" +"P79*((1+$B$60)^($C$56/365))+Q79*((1+$B$60)^($C$57/365))" +"R79*((1+$B$60)^($C$56/365))+S79*((1+$B$60)^($C$57/365))" +"T79*((1+$B$60)^($C$56/365))+U79*((1+$B$60)^($C$57/365))" +"V79*((1+$B$60)^($C$56/365))+W79*((1+$B$60)^($C$57/365))" +"X79*((1+$B$60)^($C$56/365))+Y79*((1+$B$60)^($C$57/365))" +"Z79*((1+$B$60)^($C$56/365))+AA79*((1+$B$60)^($C$57/365))" +"AB79*((1+$B$60)^($C$56/365))+AC79*((1+$B$60)^($C$57/365))" +"AD79*((1+$B$60)^($C$56/365))+AE79*((1+$B$60)^($C$57/365))" +"AF79*((1+$B$60)^($C$56/365))+AG79*((1+$B$60)^($C$57/365))" +"AH79*((1+$B$60)^($C$56/365))+AI79*((1+$B$60)^($C$57/365))" +"AJ79*((1+$B$60)^($C$56/365))+AK79*((1+$B$60)^($C$57/365))" +"AL79*((1+$B$60)^($C$56/365))+AM79*((1+$B$60)^($C$57/365))" +"AN79*((1+$B$60)^($C$56/365))+AO79*((1+$B$60)^($C$57/365))" +"AP79*((1+$B$60)^($C$56/365))+AQ79*((1+$B$60)^($C$57/365))" +"AR79*((1+$B$60)^($C$56/365))+AS79*((1+$B$60)^($C$57/365))" +"AT79*((1+$B$60)^($C$56/365))+AU79*((1+$B$60)^($C$57/365))" +"IRR(H61:AC61)" +"D44+F44/((1+B64)^((F6-D6)/365))" +"E79*((1+$B$64)^((I58-E77)/365))+G79*((1+$B$64)^((I58-G77)/365))" +"H79*((1+$B$64)^($C$56/365))+I79*((1+$B$64)^($C$57/365))" +"J79*((1+$B$64)^($C$56/365))+K79*((1+$B$64)^($C$57/365))" +"L79*((1+$B$64)^($C$56/365))+M79*((1+$B$64)^($C$57/365))" +"N79*((1+$B$64)^($C$56/365))+O79*((1+$B$64)^($C$57/365))" +"P79*((1+$B$64)^($C$56/365))+Q79*((1+$B$64)^($C$57/365))" +"R79*((1+$B$64)^($C$56/365))+S79*((1+$B$64)^($C$57/365))" +"T79*((1+$B$64)^($C$56/365))+U79*((1+$B$64)^($C$57/365))" +"V79*((1+$B$64)^($C$56/365))+W79*((1+$B$64)^($C$57/365))" +"X79*((1+$B$64)^($C$56/365))+Y79*((1+$B$64)^($C$57/365))" +"Z79*((1+$B$64)^($C$56/365))+AA79*((1+$B$64)^($C$57/365))" +"AB79*((1+$B$64)^($C$56/365))+AC79*((1+$B$64)^($C$57/365))" +"AD79*((1+$B$64)^($C$56/365))+AE79*((1+$B$64)^($C$57/365))" +"AF79*((1+$B$64)^($C$56/365))+AG79*((1+$B$64)^($C$57/365))" +"AH79*((1+$B$64)^($C$56/365))+AI79*((1+$B$64)^($C$57/365))" +"AJ79*((1+$B$64)^($C$56/365))+AK79*((1+$B$64)^($C$57/365))" +"AL79*((1+$B$64)^($C$56/365))+AM79*((1+$B$64)^($C$57/365))" +"AN79*((1+$B$64)^($C$56/365))+AO79*((1+$B$64)^($C$57/365))" +"AP79*((1+$B$64)^($C$56/365))+AQ79*((1+$B$64)^($C$57/365))" +"AR79*((1+$B$64)^($C$56/365))+AS79*((1+$B$64)^($C$57/365))" +"AT79*((1+$B$64)^($C$56/365))+AU79*((1+$B$64)^($C$57/365))+5*IS!Y38*$B$43" +"D44+F44/((1+B68)^((F6-D6)/365))" +"E79*((1+$B$68)^((I58-E77)/365))+G79*((1+$B$68)^((I58-G77)/365))" +"H79*((1+$B$68)^($C$56/365))+I79*((1+$B$68)^($C$57/365))" +"J79*((1+$B$68)^($C$56/365))+K79*((1+$B$68)^($C$57/365))" +"L79*((1+$B$68)^($C$56/365))+M79*((1+$B$68)^($C$57/365))" +"N79*((1+$B$68)^($C$56/365))+O79*((1+$B$68)^($C$57/365))" +"P79*((1+$B$68)^($C$56/365))+Q79*((1+$B$68)^($C$57/365))" +"R79*((1+$B$68)^($C$56/365))+S79*((1+$B$68)^($C$57/365))" +"T79*((1+$B$68)^($C$56/365))+U79*((1+$B$68)^($C$57/365))" +"V79*((1+$B$68)^($C$56/365))+W79*((1+$B$68)^($C$57/365))" +"X79*((1+$B$68)^($C$56/365))+Y79*((1+$B$68)^($C$57/365))" +"Z79*((1+$B$68)^($C$56/365))+AA79*((1+$B$68)^($C$57/365))" +"AB79*((1+$B$68)^($C$56/365))+AC79*((1+$B$68)^($C$57/365))" +"AD79*((1+$B$68)^($C$56/365))+AE79*((1+$B$68)^($C$57/365))" +"AF79*((1+$B$68)^($C$56/365))+AG79*((1+$B$68)^($C$57/365))" +"AH79*((1+$B$68)^($C$56/365))+AI79*((1+$B$68)^($C$57/365))" +"AJ79*((1+$B$68)^($C$56/365))+AK79*((1+$B$68)^($C$57/365))" +"AL79*((1+$B$68)^($C$56/365))+AM79*((1+$B$68)^($C$57/365))" +"AN79*((1+$B$68)^($C$56/365))+AO79*((1+$B$68)^($C$57/365))" +"AP79*((1+$B$68)^($C$56/365))+AQ79*((1+$B$68)^($C$57/365))" +"AR79*((1+$B$68)^($C$56/365))+AS79*((1+$B$68)^($C$57/365))" +"AT79*((1+$B$68)^($C$56/365))+AU79*((1+$B$68)^($C$57/365))+0.5*Assumptions!$C$11*$B$43" +"Assumptions!C8*$B$43" +"G6" +"D45" +"F44" +"XIRR(D79:AU79,D77:AU77)" +"F6+F5" +"L5+L6" +"B131" +"B132" +"B133" +"E160" +"B17+1" +"1-SUM(B21:E21)" +"IF(SUM(B21:U21)<>1,""CHECK!"","""")" +"SUM(B190,B195,B200)/$B$189" +"1-SUM(F23:K23)" +"SUM(B77,B82,B87)/$R$10" +"1-SUM(B25:U25)" +"IF(SUM(B25:V25)<>1,""CHECK!"","""")" +"CONCATENATE(""Tranche 1 @ "",F7*100,""%"")" +"F10" +"B43" +"$B$30*C21*1/12" +"$B$30*D21*5.5/12" +"$B$30*E21*6/12" +"$B$30*F21*12/12" +"$B$30*G21*7/12" +"C30*$F$7*1/12" +"B30-B31" +"C30-C31-B41" +"B33" +"$B$30*C21*11/12" +"$B$30*D21*6.5/12" +"$B$30*E21*6/12" +"$B$30*F21*0/12" +"$B$30*G21*5/12" +"C35*$F$7*0.5" +"B30*B21" +"B40*$F$7*(13-MONTH(Assumptions!C17))/12*0" +"C40*$F$7*5/12" +"B40" +"C32+C37+B42" +"B32+B37+B42" +"B31+B36" +"C31+C36+B41" +"B41" +"CONCATENATE(""Tranche 2 @ "",L7*100,""%"")" +"L10" +"$B$53*C23*1/12" +"$B$53*D23*6/12" +"$B$53*G23*5/12" +"C53*$L$7*1/12" +"$B$53*6/12*C23" +"$B$53*F23" +"$B$53*7/12*G23" +"C58*$L$7*0.5" +"B53*5/12*C23" +"B63*$L$7*(13-MONTH(Assumptions!C17))/12*0" +"C63*$L$7*5/12" +"CONCATENATE(""Tranche 3 @ "",R7*100,""%"")" +"R10" +"$B$76*1/12*C25" +"$B$76*6/12*D25" +"C76*$R$7*1/12" +"$B$76*6/12*C25" +"$B$76*L25" +"C81*$R$7*0.5" +"L81*$R$7*5/12" +"B76*5/12*C25" +"B86*$R$7*(13-MONTH(Assumptions!C17))/12*0" +"L86*$R$7*6/12" +"IS!E38" +"B45+B31+B36" +"C45+C47" +"B68+B54+B59" +"C68+C70" +"B91+B77+B82" +"C91+C93" +"IRR!D11" +"-CF!E12" +"-CF!G12" +"-Allocation!H15*(B32+B55+B78)-4/6*(B37+B60+B83)*Allocation!$I15" +"-Allocation!I15*(C32+C55+C78)-(C37+C60+C83)*((11-Assumptions!R53)/6*Allocation!$I13+(11-Assumptions!P53)/6*Allocation!$I12+(11-Assumptions!Q53)/6*Allocation!$I14)-(B88+B65+B42)*Allocation!$I15*(MONTH(B18)-MONTH(Assumptions!C18))/(MONTH(B18)+1-MONTH(Assumptions!C17))" +"SUM(C99:C104)" +"SUM(D99:D103)" +"B45+B68+B91" +"B93+B70+B47" +"F140/SUM(F31,F32,E41,E42,F54,F55,E64,E65,F77,F78,E87,E88)" +"IF(AND(B101<0.001,B100<0.0001),""NA"",B97/(B106))" +"7/12*C97/C106" +"D97/D106" +"(IS!H13+IS!H14+IS!H15+7/12*IS!H18-7/12*IS!H35)/SUM(F36,F37,F59,F60,F82,F83)" +"G97/G106" +"AVERAGE(C114:T114)" +"AVERAGE(F115:V115)" +"MIN(C114:T114)" +"MIN(F115:V115)" +"Assumptions!C17" +"(C123-$B$123)/365" +"B31+B36" +"C31+B41" +"C36" +"D31" +"D36" +"E31" +"E36" +"F31" +"F36" +"G54" +"G59" +"H54" +"H59" +"I54" +"I59" +"J54" +"J59" +"K54" +"K59" +"L54" +"L59" +"M77" +"M82" +"N77" +"N82" +"O77" +"O82" +"P77" +"P82" +"Q77" +"Q82" +"R77" +"R82" +"S77" +"S82" +"T77" +"T82" +"U77" +"U82" +"V77" +"V82" +"SUMPRODUCT(B126:AP126,B124:AP124)/SUM(B126:AP126)" +"SUMPRODUCT(B127:AP127,B124:AP124)/SUM(B127:AP127)" +"SUMPRODUCT(B128:AP128,B124:AP124)/SUM(B128:AP128)" +"-(B88+B65+B42)*Allocation!$I15*(MONTH(B18)-MONTH(Assumptions!C18))/(MONTH(B18)+1-MONTH(Assumptions!C17))" +"D136-B136" +"C104" +"-Allocation!I15*(C32+C55+C78)-(B88+B65+B42)*Allocation!$I15*(MONTH(B18)-MONTH(Assumptions!C18))/(MONTH(B18)+1-MONTH(Assumptions!C17))" +"D136-B138" +"C97" +"F97-F154" +"(IS!H13+IS!H14+IS!H15+7/12*IS!H18-7/12*IS!H35)" +"G97" +"7/12*C140/C155-SUM(C102:C104)" +"D140/D155" +"F154/F156" +"F169" +"L197" +"V220" +"SUM(C114:E114,F113)-SUM(C155:F155)" +"SUM(F115:V115)-SUM(F156:V156)" +"SUM(C250:F250)-SUM(C155:F155)" +"SUM(F251:V251)-SUM(F156:V156)" +"A28" +"C160" +"(C157-C168-C173-C191-C196-C214-C219-B178-B201-B224-B177)*1/12" +"(D157-D168-D173-D191-D196-D214-D219-C178-C201-C224-C177)*5.5/12" +"(E157-E168-E173-E191-E196-E214-E219-D178-D201-D224-D177)*6/12" +"(F157-F168-F191-F214-E178-E201-E224-E177)" +"C157-C168-C173-B178-C191-C196-B201-C214-C219-B224-C167-B177" +"B111" +"B176*$F$7*3/12" +"D160" +"5/12*(G158-G191-F201-G214-F224-G196-G219)" +"6/12*(H158-H191-G201-H214-G224-H196-H219)" +"L189/2" +"F158-F196-F219" +"G158-G191-F201-G214-F224-G196-G219-G190" +"L190" +"B189*5/12*C156" +"B199*$L$7*3/12" +"L199*$L$7*5/12" +"E160" +"6/12*(M158-M214-L224-M219)" +"M158-M214-M219-L224-M213" +"B212*5/12*C158" +"B222*$R$7*3/12" +"C140+C154" +"-[1]CF!G145" +"C242-C106" +"MAX(B242:V242)*[1]Assumptions!$B$32*5/12" +"(SUM(IS!H8:H10)-5/12*IS!H35+5/12*IS!H18)/SUM(F167,F168,E177,E178,F190,F191,E200,E201,F213,F214,E223,E224)" +"(IS!H13+IS!H14+IS!H15+7/12*IS!H18-7/12*IS!H35)/SUM(F172,F173,F195,F196,F218,F219)" +"AVERAGE(C250:E250)" +"MIN(C250:E250)" +"C250-C155" +"Assumptions!L53" +"Assumptions!Q53" +"Assumptions!$D$41" +"VLOOKUP(G3+IF($G$5>0,1,0),$AF$14:$AG$30,2)" +"Assumptions!$D$42" +"1/20*G5/12*0" +"1/20" +"Assumptions!G8*(1-Allocation!C22)" +"$B$18*G15" +"Assumptions!G11*Allocation!G10" +"$B$19*G16" +"SUM(B18:B19)" +"B20-G20" +"G22-H20" +"G15" +"B18" +"$B$30*G26" +"$B31*G27" +"SUM(AG15:AG30)" +"IF(G36<=$B$39,(1-$C$39)/$B$39,IF(G36=$B$39+1,(1/$B39)*(1-$C$39)-$G$37,0))*Assumptions!$L$53/12" +"IF(H36<=$B$39,(1-$C$39)/$B$39,IF(H36=$B$39+1,(1/$B39)*(1-$C$39)-$G$37,0))" +"G16" +"Assumptions!$D$45" +"Assumptions!F45" +"Assumptions!$D$46" +"G37*$B$42" +"G38*$B$43" +"B18" +"B44-G42" +"VLOOKUP(G3+IF($H$7>0,1,0),$AF$14:$AG$30,2)" +"Assumptions!G9*(1-Allocation!C24)+Assumptions!G12" +"$B$54*G51" +"Assumptions!G11*Allocation!G15" +"$B$55*G52" +"G51" +"$B$65*G61" +"Assumptions!$F$45" +"((1-$C$72)/$B$72)*Assumptions!Q53/12*(Allocation!K12+Allocation!K14)+((1-$C$72)/$B$72)*Assumptions!R53/12*(Allocation!K13)" +"IF(I71<=$B$72,(1-$C$72)/$B$72,IF(I71=$B$72+1,(1/$B72)*(1-$C$72)-$G$72,0))" +"H52" +"G72*$B$75" +"G73*$B$76" +"IS!D48" +"IS!D40" +"-Depreciation!G32-Depreciation!G67" +"SUM(D11:D13)" +"D14" +"Allocation!$C$17" +"D16*D17" +"C24" +"IF(D2>2020,0,IF(D18<0,-D18,0))" +"IF(P21>(SUM(Q23:W23)+SUM(P22:W22))*-1,P21-(SUM(P23:W23)+SUM(P22:W22))*-1,0)" +"IF(D18<0,0,IF(D20>D18,-D18,-D20))" +"SUM(D20:D23)" +"IF(D18<0,0,D18+D23)" +"SUM(D26:D27)" +"D11" +"-Depreciation!G20-Depreciation!G56" +"-D28" +"IF(D4>2020,0,Assumptions!$L$43)" +"D36*D38" +"IF(D39<0,-D39+C41-C42,C41-C42)" +"IF(E39<0,0,IF(E41>E39,E39,E41))" +"IF(D39<0,0,(D39-D42))" +"E5+1" +"Assumptions!$L$29*Assumptions!L53*'Power Price Assumption'!E23" +"Assumptions!$L$30*12*'Power Price Assumption'!F23*$F$1/12" +"Assumptions!$L$30*12*'Power Price Assumption'!G23" +"Assumptions!$L$30*'Power Price Assumption'!I23*MONTH(Assumptions!$L$38)" +"Assumptions!L$26*Assumptions!L$30*Assumptions!L$14/1000*Assumptions!L$53/12" +"Assumptions!L$26*Assumptions!L$30*Assumptions!L$14/1000*(1+Assumptions!$L$39)*$F$1/12" +"F11*(1+Assumptions!$L$39)" +"(5/12*Assumptions!$L$26*Assumptions!$L$17/1000)*(1+Assumptions!$L$39)^(I5-$E$5)" +"VLOOKUP(Assumptions!$L$19,'EGC Start Charge Matrix'!$A$10:$S$35,14)*Assumptions!L$53/12" +"VLOOKUP(Assumptions!$L$19,'EGC Start Charge Matrix'!$A$10:$S$35,14)*(1+Assumptions!$L$39)*$F$1/12" +"H12*(1+Assumptions!$L$39)*5/12" +"IF(Assumptions!$L$19=120,Assumptions!$L$33*(1-Assumptions!$L$35)*'Power Price Assumption'!I25*(12-MONTH(Assumptions!$L$38)),Assumptions!$L$33*(1-Assumptions!$L$35)*'Power Price Assumption'!I25*(12-MONTH(Assumptions!$L$38))-7/12*VLOOKUP(120,'EGC Start Charge Matrix'!$U$10:$AK$35,14)*(1+Assumptions!$L$39)^(Brownsville!I5-Brownsville!$E$5)*2/3)" +"IF(Assumptions!$L$19=120,Assumptions!$L$33*(1-Assumptions!$L$35)*'Power Price Assumption'!J25*(12),Assumptions!$L$33*(1-Assumptions!$L$35)*'Power Price Assumption'!J25*(12)-2/3*VLOOKUP(120,'EGC Start Charge Matrix'!$U$10:$AK$35,14)*(1+Assumptions!$L$39)^(Brownsville!J5-Brownsville!$E$5))" +"(7/12*Assumptions!$L$26*Assumptions!$L$34/1000)*(1+Assumptions!$L$39)^(I5-$E$5)+H12*(1+Assumptions!$L$39)*7/12*1/3" +"(Assumptions!$L$26*Assumptions!$L$34/1000)*(1+Assumptions!$L$39)^(J5-$E$5)+$F$12*(1+Assumptions!$L$39)^(J5-$F$5)*1/3" +"Assumptions!$L$33*Assumptions!$L$35*Assumptions!$L$36/1000*Assumptions!$L$14*7/12" +"Assumptions!$L$33*Assumptions!$L$35*Assumptions!$L$36/1000*Assumptions!$L$14" +"(SUM(E10:E17)-SUM(E25:E35))*Assumptions!$B$34/4*$F$1/12" +"(SUM(G10:G17)-SUM(G25:G35))*Assumptions!$B$34/4" +"SUM(E10:E19)" +"Assumptions!L53/12*Assumptions!L56" +"Assumptions!L56*(1+Assumptions!$L$52)*$F$1/12" +"F25*(1+Assumptions!$L$52)" +"Assumptions!L59*Assumptions!L$53/12" +"Assumptions!L59*(1+Assumptions!$L$52)*$F$1/12" +"5/12*Assumptions!L59*((1+Assumptions!$L$52)^(Brownsville!I5-Brownsville!$E$5))+7/12*Assumptions!$L$60*((1+Assumptions!$L$52)^(I5-$E$5))" +"Assumptions!$L$60*(1+Assumptions!$L$52)^(J5-$E$5)" +"VLOOKUP(Assumptions!L19,'EGC Start Charge Matrix'!$U$10:$AM$35,14)*Assumptions!L$53/12" +"VLOOKUP(Assumptions!L19,'EGC Start Charge Matrix'!$U$10:$AM$35,14)*(1+Assumptions!$L$52)*$F$1/12" +"Assumptions!L53/12*Assumptions!L62" +"Assumptions!L62*(1+Assumptions!$L$52)*$F$1/12" +"Assumptions!L53/12*Assumptions!L63" +"+Assumptions!L64*Assumptions!L53/12" +"+Assumptions!L64*(1+Assumptions!$L$52)*$F$1/12" +"0.5*312.773898109074*Assumptions!L$53/12" +"Allocation!$I$7*IS!E31*7/12+Allocation!$K$7*IS!E31*5/12" +"Allocation!$I$7*IS!F31" +"Assumptions!$L$50*Assumptions!$L$33*7" +"Assumptions!$L$50*Assumptions!$L$33*12*(1+Assumptions!L52)" +"Assumptions!L53/12*Assumptions!L65" +"Assumptions!L53/12*Assumptions!L66" +"SUM(E24:E35)" +"E20-E36" +"Allocation!$G$7/Allocation!$G$10*IS!D40" +"Allocation!$G$7*IS!E40" +"E39-E41" +"Allocation!$K$7*(IS!$D$44)" +"Allocation!$I$7*(IS!$E$44-Debt!$C$136)" +"Assumptions!L$44" +"E47*-$C$49" +"Assumptions!L$43" +"(E47+E49)*-$C$50" +"SUM(E47:E50)" +"SUM(I53:Z53)" +"Assumptions!B13" +"E39" +"Allocation!$I$7*CF!D15" +"Allocation!$K$7*(CF!E16+CF!E15)+Allocation!$I$7*(CF!G15+CF!G16-CF!G14)" +"Allocation!$I$7*(CF!H16+CF!H15)" +"SUM(E62:E64)" +"Allocation!$I$7*CF!G24*7/12+Allocation!$K$7*CF!G24*5/12" +"Allocation!$I$7*CF!H24" +"Allocation!$K$7*CF!D25" +"Allocation!$I$7*(-Tax!E39)*7/12+Allocation!$K$7*(-Tax!E39)*5/12" +"E67+E70" +"F67+F70+F69" +"$C$58" +"$C$75*E52" +"$C$76*E72" +"E5+1" +"(Assumptions!$M$29)*Assumptions!$M$53*'Power Price Assumption'!E23" +"Assumptions!$M$29*5*'Power Price Assumption'!F23+Assumptions!$M$30*7*'Power Price Assumption'!F23" +"Assumptions!$M$30*12*'Power Price Assumption'!G23" +"Assumptions!$M$30*'Power Price Assumption'!I23*MONTH(Assumptions!$L$38)" +"Assumptions!M26*Assumptions!M$29*Assumptions!M$14/1000*Assumptions!M$53/12" +"Assumptions!M26*Assumptions!M$29*Assumptions!M$14/1000*5/12*(1+Assumptions!$M$39)^(5/12)+Assumptions!M26*Assumptions!M$30*Assumptions!M$14/1000*7/12*(1+Assumptions!$M$39)^(Caledonia!F5-Caledonia!E5)" +"Assumptions!M26*Assumptions!M$30*Assumptions!M$14/1000*(1+Assumptions!M52)^(Caledonia!G5-Caledonia!E5)" +"G11*(1+Assumptions!$M$39)" +"5/12*Assumptions!$M$26*Assumptions!$M$17/1000*(1+Assumptions!$M$39)^(I5-$E$5)" +"VLOOKUP(Assumptions!$M$19,'EGC Start Charge Matrix'!$A$10:$S$35,15)*Assumptions!M$53/12" +"VLOOKUP(Assumptions!$M$19,'EGC Start Charge Matrix'!$A$10:$S$35,15)*(1+Assumptions!$M$39)*$F$1/12" +"H12*(1+Assumptions!$M$39)*5/12" +"IF(Assumptions!$M$19=120,Assumptions!$M$33*(1-Assumptions!$M$35)*'Power Price Assumption'!I25*(12-MONTH(Assumptions!$L$38)),Assumptions!$M$33*(1-Assumptions!$M$35)*'Power Price Assumption'!I25*(12-MONTH(Assumptions!$L$38))-VLOOKUP(120,'EGC Start Charge Matrix'!$U$10:$AM$35,15)*7/12*(1+Assumptions!$M$39)^(Caledonia!I5-Caledonia!$E$5)*2/3)" +"IF(Assumptions!$M$19=120,Assumptions!$M$33*(1-Assumptions!$M$35)*'Power Price Assumption'!J25*(12),Assumptions!$M$33*(1-Assumptions!$M$35)*'Power Price Assumption'!J25*(12)-VLOOKUP(120,'EGC Start Charge Matrix'!$U$10:$AM$35,15)*(1+Assumptions!$M$39)^(Caledonia!J5-Caledonia!$E$5)*2/3)" +"(7/12*Assumptions!$M$26*Assumptions!$M$34/1000)*(1+Assumptions!$M$39)^(I5-$E$5)+H12*(1+Assumptions!$M$39)*7/12*1/3" +"(Assumptions!$M$26*Assumptions!$M$34/1000)*(1+Assumptions!$M$39)^(J5-$E$5)+$F$12*(1+Assumptions!$M$39)^(Caledonia!J5-Caledonia!$F$5)*1/3" +"Assumptions!$M$33*Assumptions!$M$35*Assumptions!$M$36*Assumptions!$M$14/1000*7/12" +"Assumptions!$M$33*Assumptions!$M$35*Assumptions!$M$36*Assumptions!$M$14/1000" +"(SUM(E10:E17)-SUM(E25:E35))*Assumptions!$B$34/4*$F$1/12" +"(SUM(G10:G17)-SUM(G25:G35))*Assumptions!$B$34/4" +"SUM(E10:E19)" +"Assumptions!$M56*Assumptions!M53/12" +"Assumptions!$M56*(1+Assumptions!$M$52)*$F$1/12" +"F25*(1+Assumptions!$M$52)" +"Assumptions!$M58*Assumptions!M$53/12" +"Assumptions!$M58*(1+Assumptions!$M$52)^(5/12)*5/12+Assumptions!$M$59*(1+Assumptions!$M$52)*7/12" +"Assumptions!$M$59*(1+Assumptions!$M$52)^(G5-$E$5)" +"5/12*Assumptions!M59*((1+Assumptions!$M$52)^(Brownsville!I5-Brownsville!$E$5))+7/12*Assumptions!$M$60*((1+Assumptions!$M$52)^(I5-$E$5))" +"Assumptions!$M$60*(1+Assumptions!$M$52)^(J5-$E$5)" +"VLOOKUP(Assumptions!M19,'EGC Start Charge Matrix'!$U$10:$AM$35,15)*Assumptions!M$53/12" +"VLOOKUP(Assumptions!M19,'EGC Start Charge Matrix'!$U$10:$AM$35,15)*(1+Assumptions!$M$52)*$F$1/12" +"Assumptions!$M62*Assumptions!M53/12" +"Assumptions!$M62*(1+Assumptions!$M$52)*$F$1/12" +"Assumptions!$M63*Assumptions!M53/12" +"(Assumptions!$M63)*(1+Assumptions!$M$52)*$F$1/12" +"+Assumptions!M64*Assumptions!M53/12" +"+Assumptions!M64*(1+Assumptions!$M$52)*$F$1/12" +"Allocation!$I$8*IS!E31*7/12+Allocation!$K$8*IS!E31*5/12" +"Allocation!$I$8*IS!F31" +"Assumptions!$M$50*Assumptions!$M$33*7" +"Assumptions!$M$50*Assumptions!$M$33*12*(1+Assumptions!M52)" +"Assumptions!$M65*Assumptions!M53/12" +"Assumptions!$M66*Assumptions!M53/12" +"SUM(E24:E35)" +"E20-E36" +"Allocation!$G$8/Allocation!$G$10*IS!D40" +"Allocation!$G$8*IS!E40" +"E39-E41" +"Allocation!$K$8*(IS!$D$44)" +"Allocation!$I$8*(IS!$E$44-Debt!$C$136)" +"Allocation!$I$8*IS!F44" +"Assumptions!$M$44" +"E49*-$C$51" +"Assumptions!$M$43" +"(E49+E51)*-$C$52" +"SUM(E49:E52)" +"SUM(I55:Z55)" +"Assumptions!B13" +"E39" +"Allocation!$I$8*CF!D15" +"Allocation!$K$8*(CF!E16+CF!E15)+Allocation!$I$8*(CF!G16+CF!G15-CF!G14)" +"Allocation!$I$8*(CF!H16+CF!H15)" +"SUM(E64:E66)" +"Allocation!$I$8*CF!G24*7/12+Allocation!$K$8*CF!G24*5/12" +"Allocation!$I$8*CF!H24" +"Allocation!$K$8*CF!D25" +"Allocation!$I$8*(-Tax!E39)*7/12+Allocation!$K$8*(-Tax!E39)*5/12" +"E67+E70+E69" +"$C$60" +"$C$75*E54" +"$C$76*E72" +"E5+1" +"(Assumptions!$N$29)*Assumptions!$N$53*'Power Price Assumption'!E23" +"5*Assumptions!$N$29*'Power Price Assumption'!F23+7*Assumptions!$N$30*'Power Price Assumption'!F23" +"12*Assumptions!$N$30*'Power Price Assumption'!G23" +"Assumptions!$N$30*'Power Price Assumption'!I23*MONTH(Assumptions!$L$38)" +"Assumptions!N$26*Assumptions!N$29*Assumptions!N$14/1000*Assumptions!N$53/12" +"Assumptions!N26*Assumptions!N$29*Assumptions!N$14/1000*5/12*(1+Assumptions!$N$39)^(5/12)+Assumptions!N26*Assumptions!N$30*Assumptions!N$14/1000*7/12*(1+Assumptions!$N$39)^(Caledonia!F5-Caledonia!E5)" +"Assumptions!N$26*Assumptions!N$30*Assumptions!N$14/1000*(1+Assumptions!N39)^(G5-E5)" +"G11*(1+Assumptions!$N$39)" +"5/12*Assumptions!$N$26*Assumptions!$N$17/1000*(1+Assumptions!$N$39)^(I5-$E$5)" +"VLOOKUP(Assumptions!$N$19,'EGC Start Charge Matrix'!$A$10:$S$35,16)*Assumptions!N$53/12" +"VLOOKUP(Assumptions!$N$19,'EGC Start Charge Matrix'!$A$10:$S$35,16)*(1+Assumptions!$N$39)*$F$1/12" +"H12*(1+Assumptions!$N$39)*5/12" +"IF(Assumptions!$N$19=120,Assumptions!$N$33*(1-Assumptions!$N$35)*'Power Price Assumption'!I25*(12-MONTH(Assumptions!$L$38)),Assumptions!$N$33*(1-Assumptions!$N$35)*'Power Price Assumption'!I25*(12-MONTH(Assumptions!$L$38))-7/12*VLOOKUP(120,'EGC Start Charge Matrix'!$U$10:$AM$35,16)*(1+Assumptions!$N$52)^(I5-$E$5)*2/3)" +"IF(Assumptions!$N$19=120,Assumptions!$N$33*(1-Assumptions!$N$35)*'Power Price Assumption'!J25*(12),Assumptions!$N$33*(1-Assumptions!$N$35)*'Power Price Assumption'!J25*(12)-2/3*VLOOKUP(120,'EGC Start Charge Matrix'!$U$10:$AM$35,16)*(1+Assumptions!$N$39)^(J5-Brownsville!$E$5))" +"7/12*Assumptions!$N$26*Assumptions!$N$34/1000*(1+Assumptions!$N$39)^(I5-$E$5)+H12*(1+Assumptions!$N$39)*7/12*1/3" +"(Assumptions!$N$26*Assumptions!$N$34/1000)*(1+Assumptions!$N$39)^(J5-$E$5)+$F$12*(1+Assumptions!$N$39)^(J5-$F$5)*1/3" +"Assumptions!$N$33*Assumptions!$N$35*Assumptions!$N$36*Assumptions!$N$14/1000*7/12" +"Assumptions!$N$33*Assumptions!$N$35*Assumptions!$N$36*Assumptions!$N$14/1000" +"(SUM(E10:E17)-SUM(E25:E35))*Assumptions!$B$34/4*$F$1/12" +"(SUM(G10:G17)-SUM(G25:G35))*Assumptions!$B$34/4" +"SUM(E10:E19)" +"Assumptions!$N56*Assumptions!N53/12" +"Assumptions!$N56*(1+Assumptions!$L$52)*$F$1/12" +"F25*(1+Assumptions!$N$52)" +"Assumptions!$N58*Assumptions!N$53/12" +"Assumptions!N58*5/12*(1+Assumptions!N52)^(5/12)+Assumptions!N59*7/12*(1+Assumptions!N52)" +"Assumptions!N59*(1+Assumptions!$N$52)^(G5-$E$5)" +"5/12*Assumptions!N59*((1+Assumptions!$N$52)^(Brownsville!I5-Brownsville!$E$5))+7/12*Assumptions!$N$60*((1+Assumptions!$N$52)^(I5-$E$5))" +"Assumptions!$N$60*(1+Assumptions!$N$52)^(J5-$E$5)" +"VLOOKUP(Assumptions!N19,'EGC Start Charge Matrix'!$U$10:$AM$35,16)*Assumptions!N$53/12" +"VLOOKUP(Assumptions!N19,'EGC Start Charge Matrix'!$U$10:$AM$35,16)*(1+Assumptions!$N$52)*$F$1/12" +"Assumptions!$N62*Assumptions!N53/12" +"Assumptions!$N62*(1+Assumptions!$N$52)*$F$1/12" +"Assumptions!$N63*Assumptions!N53/12" +"(Assumptions!$N63)*(1+Assumptions!$N$52)*$F$1/12" +"+Assumptions!N64*Assumptions!N53/12" +"+Assumptions!N64*(1+Assumptions!$L$52)*$F$1/12" +"Allocation!$I$9*IS!E31*7/12+Allocation!$K$9*IS!E31*5/12" +"Allocation!$I$9*IS!F31" +"Assumptions!$N$50*Assumptions!$N$33*7" +"Assumptions!$N$50*Assumptions!$N$33*12*(1+Assumptions!N52)" +"Assumptions!$N65*Assumptions!N53/12" +"Assumptions!$N65*(1+Assumptions!$N$52)*$F$1/12" +"Assumptions!$N66*Assumptions!N53/12" +"SUM(E24:E35)" +"E20-E36" +"Allocation!$G$9/Allocation!$G$10*IS!D40" +"Allocation!$G$9*IS!E40" +"E39-E41" +"Allocation!$K$9*(IS!$D$44)" +"Allocation!$I$9*(IS!$E$44-Debt!$C$136)" +"Allocation!$I$9*IS!F44" +"Assumptions!$N$44" +"E49*-$C$51" +"Assumptions!$N$43" +"(E49+E51)*-$C$52" +"SUM(E49:E52)" +"SUM(I55:Z55)" +"Assumptions!B13" +"E39" +"Allocation!$I$9*CF!D15" +"Allocation!$K$9*(CF!E16+CF!E15)+Allocation!$I$9*(CF!G16+CF!G15-CF!G14)" +"Allocation!$I$9*(CF!H16+CF!H15)" +"SUM(E64:E66)" +"Allocation!$I$9*CF!G24*7/12+Allocation!$K$9*CF!G24*5/12" +"Allocation!$I$9*CF!H24" +"Allocation!$K$9*CF!D25" +"Allocation!$I$9*(-Tax!E39)*7/12+Allocation!$K$9*(-Tax!E39)*5/12" +"E67+E70+E69" +"C60" +"$C$75*E54" +"C60" +"$C$76*E72" +"E5+1" +"Assumptions!$P$10*'Power Price Assumption'!E25*0" +"Assumptions!$P$30*Assumptions!$P$53*'Power Price Assumption'!F23" +"Assumptions!$P$30*12*'Power Price Assumption'!G23" +"Assumptions!$P$30*'Power Price Assumption'!I23*MONTH(Assumptions!$L$38)" +"Assumptions!P$26*Assumptions!P$30*Assumptions!P$14/1000*(1+Assumptions!$P$39)" +"F11*(1+Assumptions!$P$39)" +"5/12*Assumptions!$P$26*Assumptions!$P$17/1000*(1+Assumptions!$P$39)^(I5-$E$5)" +"VLOOKUP(Assumptions!$P$19,'EGC Start Charge Matrix'!$A$10:$S$35,17)*(1+Assumptions!$P$39)" +"H12*(1+Assumptions!$P$39)*5/12" +"IF(Assumptions!$P$19=120,Assumptions!$P$33*(1-Assumptions!$P$35)*'Power Price Assumption'!I25*(12-MONTH(Assumptions!$L$38)),Assumptions!$P$33*(1-Assumptions!$P$35)*'Power Price Assumption'!I25*(12-MONTH(Assumptions!$L$38))-7/12*VLOOKUP(120,'EGC Start Charge Matrix'!$U$10:$AM$35,17)*2/3*(1+Assumptions!$P$52)^(I5-$E$5))" +"IF(Assumptions!$P$19=120,Assumptions!$P$33*(1-Assumptions!$P$35)*'Power Price Assumption'!J25*(12),Assumptions!$P$33*(1-Assumptions!$P$35)*'Power Price Assumption'!J25*(12)-2/3*VLOOKUP(120,'EGC Start Charge Matrix'!$U$10:$AM$35,17)*(1+Assumptions!$P$52)^(J5-Brownsville!$E$5))" +"7/12*Assumptions!$P$26*Assumptions!$P$34/1000*(1+Assumptions!$P$39)^(I5-$E$5)+H12*(1+Assumptions!$P$39)*Assumptions!P53/12*1/3" +"(Assumptions!$P$26*Assumptions!$P$34/1000)*(1+Assumptions!$P$39)^(J5-$E$5)+$F$12*(1+Assumptions!$P$39)^(J5-$F$5)*1/3" +"Assumptions!$P$33*Assumptions!$P$35*Assumptions!$P$36*Assumptions!$P$14/1000*7/12" +"Assumptions!$P$33*Assumptions!$P$35*Assumptions!$P$36*Assumptions!$P$14/1000" +"(SUM(E10:E17)-SUM(E25:E35))*Assumptions!$B$34/4" +"SUM(E10:E19)" +"Assumptions!$P56*Assumptions!P53/12*(1+Assumptions!$P$52)" +"Assumptions!$P56*(1+Assumptions!$P$52)^2" +"G25*(1+Assumptions!$P$52)" +"Assumptions!$P59*(1+Assumptions!$P$52)" +"5/12*Assumptions!P59*(1+Assumptions!$P$52)^(I5-$E$5)+7/12*Assumptions!$P$60*(1+Assumptions!$P$52)^4" +"Assumptions!$P$60*(1+Assumptions!$P$52)^(J5-$E$5)" +"VLOOKUP(Assumptions!P19,'EGC Start Charge Matrix'!$U$10:$AM$35,17)*(1+Assumptions!$P$52)" +"Assumptions!$P62*Assumptions!P53/12*(1+Assumptions!$P$52)" +"Assumptions!$P62*(1+Assumptions!$P$52)^2" +"Assumptions!$P63*Assumptions!P53/12*(1+Assumptions!$P$52)" +"(Assumptions!$P63)*(1+Assumptions!$P$52)^2" +"+Assumptions!P64*(1+Assumptions!$P$52)" +"Allocation!$I$12*IS!E31*7/12" +"Allocation!$I$12*IS!F31" +"Assumptions!$P$50*Assumptions!$P$33*7" +"Assumptions!$P$50*Assumptions!$P$33*12*(1+Assumptions!P52)" +"Assumptions!$P65*Assumptions!P53/12*(1+Assumptions!$P$52)" +"Assumptions!$P66*Assumptions!P53/12*(1+Assumptions!$P$52)" +"SUM(E24:E35)" +"E20-E36" +"Allocation!$G$12*IS!E40" +"E39-E41" +"Allocation!$I$12*(IS!$E$44-Debt!C136)+Debt!C136*Allocation!$K$12" +"Allocation!$I$12*IS!F44" +"Assumptions!$P$44" +"E49*-$C$51" +"Assumptions!$P$43" +"(F49+F51)*-$C$52" +"SUM(E49:E52)" +"SUM(I55:Z55)" +"Assumptions!B13" +"E39" +"Allocation!$I$12*(CF!$G$15+CF!$G$16-CF!$G$14)+CF!$G$14*Allocation!$K$12" +"Allocation!$I$12*(CF!H16+CF!H15)" +"SUM(E64:E66)" +"Allocation!$I$12*CF!G24*7/12" +"Allocation!$I$12*CF!H24" +"Allocation!$I$12*(-Tax!E39)*7/12" +"E67+E70+E69" +"$C$60" +"$C$75*E54" +"$C$76*E72" +"E5+1" +"Assumptions!$Q$30*Assumptions!$Q$53*'Power Price Assumption'!F61" +"Assumptions!$Q$30*12*'Power Price Assumption'!G61" +"Assumptions!$Q$30*5*'Power Price Assumption'!I61" +"Assumptions!$P$30*12*'Power Price Assumption'!J23" +"E26" +"Assumptions!Q$26*Assumptions!Q$30*Assumptions!Q$14/1000*(1+Assumptions!$Q$39)" +"F11*(1+Assumptions!$Q$39)" +"5/12*Assumptions!$Q$26*Assumptions!$Q$17/1000*(1+Assumptions!$Q$39)^(I5-$E$5)" +"VLOOKUP(Assumptions!$Q$19,'EGC Start Charge Matrix'!$A$10:$S$35,18)*(1+Assumptions!$Q$39)" +"H12*(1+Assumptions!$Q$39)*5/12" +"IF(Assumptions!$Q$19=120,Assumptions!$Q$33*(1-Assumptions!$Q$35)*'Power Price Assumption'!I63*(12-MONTH(Assumptions!$L$38)),Assumptions!$Q$33*(1-Assumptions!$Q$35)*'Power Price Assumption'!I63*(12-MONTH(Assumptions!$L$38))-2/3*7/12*VLOOKUP(120,'EGC Start Charge Matrix'!$U$10:$AM$35,18)*(1+Assumptions!$Q$52)^(I5-$E$5))" +"IF(Assumptions!$Q$19=120,Assumptions!$Q$33*(1-Assumptions!$Q$35)*'Power Price Assumption'!J63*12,Assumptions!$Q$33*(1-Assumptions!$Q$35)*'Power Price Assumption'!J63*12-2/3*VLOOKUP(120,'EGC Start Charge Matrix'!$U$10:$AM$35,18)*(1+Assumptions!$Q$52)^(J5-Brownsville!$E$5))" +"7/12*Assumptions!$Q$26*Assumptions!$Q$34/1000*(1+Assumptions!$Q$39)^(I5-$E$5)+H12*(1+Assumptions!$Q$39)*Assumptions!Q53/12*1/3" +"(Assumptions!$Q$26*Assumptions!$Q$34/1000)*(1+Assumptions!$Q$39)^(J5-$E$5)+$F$12*(1+Assumptions!$Q$39)^(J5-$F$5)*1/3" +"Assumptions!$Q$33*Assumptions!$Q$35*Assumptions!$Q$36*Assumptions!$Q$14/1000*7/12" +"Assumptions!$Q$33*Assumptions!$Q$35*Assumptions!$Q$36*Assumptions!$Q$14/1000" +"(SUM(E10:E17)-SUM(E25:E35))*Assumptions!$B$34/4" +"SUM(E10:E19)" +"Assumptions!$Q56*Assumptions!Q53/12*(1+Assumptions!$Q$52)" +"Assumptions!$Q56*(1+Assumptions!$Q$52)^2" +"G25*(1+Assumptions!$Q$52)" +"Assumptions!$Q59*(1+Assumptions!$Q$52)" +"5/12*Assumptions!Q59*(1+Assumptions!$Q$52)^(I5-$E$5)+7/12*Assumptions!$Q$60*(1+Assumptions!$Q$52)^4" +"Assumptions!$Q$60*(1+Assumptions!$Q$52)^(J5-$E$5)" +"VLOOKUP(Assumptions!Q19,'EGC Start Charge Matrix'!$U$10:$AM$35,18)*(1+Assumptions!$Q$52)" +"Assumptions!$Q62*Assumptions!Q53/12*(1+Assumptions!$Q$52)" +"Assumptions!$Q62*(1+Assumptions!$Q$52)^2" +"Assumptions!$Q63*Assumptions!Q53/12*(1+Assumptions!$Q$52)" +"(Assumptions!$Q63)*(1+Assumptions!$Q$52)^2" +"+Assumptions!Q64*(1+Assumptions!$Q$52)" +"Allocation!$I$14*IS!E31*7/12" +"Allocation!$I$14*IS!F31" +"Assumptions!$Q$50*Assumptions!$Q$33*7" +"Assumptions!$Q$50*Assumptions!$Q$33*12*(1+Assumptions!Q52)" +"Assumptions!$Q65*Assumptions!Q53/12*(1+Assumptions!$Q$52)" +"Assumptions!$Q66*Assumptions!Q53/12*(1+Assumptions!$Q$52)" +"SUM(E24:E35)" +"E20-E36" +"Allocation!$G$14*IS!E40" +"E39-E41" +"Allocation!$I$14*(IS!$E$44-Debt!C136)+Debt!C136*Allocation!$K$14" +"Allocation!$I$14*IS!F44" +"Assumptions!$Q$44" +"E49*-$C$51" +"Assumptions!$Q$43" +"(F49+F51)*-$C$52" +"SUM(E49:E52)" +"SUM(I55:Z55)" +"Assumptions!B13" +"E39" +"Allocation!$I$14*(CF!$G$15+CF!$G$16-CF!$G$14)+CF!$G$14*Allocation!$K$14" +"Allocation!$I$14*(CF!H16+CF!H15)" +"SUM(E64:E66)" +"Allocation!$I$14*CF!G24*7/12" +"Allocation!$I$14*CF!H24" +"Allocation!$I$14*(-Tax!E39)*7/12" +"E67+E70+E69" +"$C$60" +"$C$75*E54" +"$C$76*E72" +"F49" +"F82*F83" +"F10+G15" +"Z10+#REF!" +"MAX(F89,F84)" +"E5+1" +"Assumptions!$R$30*Assumptions!$R$53*'Power Price Assumption'!F42" +"Assumptions!$R$30*'Power Price Assumption'!G42*12" +"Assumptions!$R$30*'Power Price Assumption'!I42*MONTH(Assumptions!$L$38)" +"Assumptions!R$26*Assumptions!R$30*Assumptions!R$14/1000*(1+Assumptions!$R$39)" +"F11*(1+Assumptions!$R$39)" +"5/12*Assumptions!$R$26*Assumptions!$R$17/1000*(1+Assumptions!$R$39)^(I5-$E$5)" +"VLOOKUP(Assumptions!$R$19,'EGC Start Charge Matrix'!$A$10:$S$35,19)*(1+Assumptions!$R$39)" +"H12*(1+Assumptions!$R$39)*5/12" +"IF(Assumptions!$R$19=120,Assumptions!$R$33*(1-Assumptions!$R$35)*'Power Price Assumption'!I44*(12-MONTH(Assumptions!$L$38)),Assumptions!$R$33*(1-Assumptions!$R$35)*'Power Price Assumption'!I44*(12-MONTH(Assumptions!$L$38))-2/3*7/12*VLOOKUP(120,'EGC Start Charge Matrix'!$U$10:$AM$35,19)*(1+Assumptions!$R$52)^(I5-$E$5))" +"IF(Assumptions!$R$19=120,Assumptions!$R$33*(1-Assumptions!$R$35)*'Power Price Assumption'!J44*(12),Assumptions!$R$33*(1-Assumptions!$R$35)*'Power Price Assumption'!J44*(12)-2/3*VLOOKUP(120,'EGC Start Charge Matrix'!$U$10:$AM$35,19)*(1+Assumptions!$R$52)^(J5-Brownsville!$E$5))" +"7/12*Assumptions!$R$26*Assumptions!$R$34/1000*(1+Assumptions!$R$39)^(I5-$E$5)+H12*(1+Assumptions!$R$39)*Assumptions!R53/12*1/3" +"(Assumptions!$R$26*Assumptions!$R$34/1000)*(1+Assumptions!$R$39)^(J5-$E$5)+$F$12*(1+Assumptions!$Q$39)^(J5-Caledonia!$F$5)*1/3" +"Assumptions!$R$33*Assumptions!$R$35*Assumptions!$R$36*Assumptions!$R$14/1000*7/12" +"Assumptions!$R$33*Assumptions!$R$35*Assumptions!$R$36*Assumptions!$R$14/1000" +"(SUM(E10:E17)-SUM(E25:E35))*Assumptions!$B$34/4" +"SUM(E10:E19)" +"Assumptions!$R56*Assumptions!R53/12*(1+Assumptions!$R$52)" +"Assumptions!$R56*(1+Assumptions!$R$52)^2" +"G25*(1+Assumptions!$R$52)" +"Assumptions!$R59*(1+Assumptions!$R$52)" +"5/12*Assumptions!R59*(1+Assumptions!$R$52)^(I5-$E$5)+7/12*Assumptions!$R$60*(1+Assumptions!$R$52)^4" +"Assumptions!$R$60*(1+Assumptions!$R$52)^(J5-$E$5)" +"VLOOKUP(Assumptions!R19,'EGC Start Charge Matrix'!$U$10:$AM$35,19)*(1+Assumptions!$R$52)" +"Assumptions!$R62*Assumptions!$Q$53*(1+Assumptions!$R$52)/12" +"Assumptions!$R62*(1+Assumptions!$R$52)^2" +"Assumptions!$R63*Assumptions!R53/12*(1+Assumptions!$R$52)" +"(Assumptions!$R63)*(1+Assumptions!$R$52)^2" +"+Assumptions!R64*(1+Assumptions!$R$52)" +"Allocation!$I$13*IS!E31*7/12" +"Allocation!$I$13*IS!F31" +"Assumptions!$R$50*Assumptions!$R$33*7" +"Assumptions!$R$50*Assumptions!$R$33*12*(1+Assumptions!R52)" +"Assumptions!$R65*(1+Assumptions!$R$52)*Assumptions!$Q$53/12" +"Assumptions!$R66*Assumptions!$Q$53*(1+Assumptions!$R$52)/12" +"SUM(E24:E35)" +"E20-E36" +"Allocation!$G$13*IS!E40" +"E39-E41" +"Allocation!$I$13*(IS!$E$44-Debt!C136)+Debt!C136*Allocation!$K$13" +"Allocation!$I$13*IS!F44" +"Assumptions!$R$44" +"E49*-$C$51" +"Assumptions!$R$43" +"(F49+F51)*-$C$52" +"SUM(E49:E52)" +"SUM(I55:Z55)" +"Assumptions!B13" +"E39" +"Allocation!$I$13*(CF!$G$15+CF!$G$16-CF!$G$14)+CF!$G$14*Allocation!$K$13" +"Allocation!$I$13*(CF!H16+CF!H15)" +"SUM(E64:E66)" +"Allocation!$I$13*CF!G24*7/12" +"Allocation!$I$13*CF!H24" +"Allocation!$I$13*(-Tax!E39)*7/12" +"E67+E70" +"F67+F70+F69" +"$C$60" +"$C$75*E54" +"$C$76*E72" +"(2*B10+2*D10)/4" +"C10" +"C10" +"D10" +"C10" +"G10*$A10*G$9/1000" +"A11+10" +"Assumptions!L44" +"Assumptions!L9" +"E7/$E$10*$G$10" +"I7/$I$10" +"Assumptions!M44" +"Assumptions!M9" +"Assumptions!N44" +"Assumptions!N9" +"SUM(E7:E9)" +"Assumptions!P44" +"Assumptions!P9" +"E12/$E$15*$G$15" +"I12/$I$15" +"Assumptions!R44" +"Assumptions!R9" +"Assumptions!Q44" +"Assumptions!Q9" +"SUMPRODUCT(C7:C9,I7:I9)+SUMPRODUCT(C12:C14,I12:I14)" +"E15+E10" +"C10/G13" +"G13" +"G10/G13" +"G11/G13" +"B10" +"SUM(F10:F11)" +"B15*C13" +"1-B15" +"B16*C13" +"1-B23" +"SUM(B23:C23)" +"B23*G13" +"C23*G13" +"SUM(B27:B28)" +"SUMPRODUCT(B29:C29,B24:C24)/C13" +"G13/SUM(Assumptions!B7:H7)" +"IS!C27" +"Brownsville!B40" +"Caledonia!B40" +"'New Albany'!B40" +"Gleason!B40" +"Wheatland!B40" +"Wilton!B40" +"IS!B40" +"Brownsville!B48" +"Caledonia!B48" +"'New Albany'!B48" +"Gleason!B48" +"Wheatland!B48" +"Wilton!B48" +"IS!B48" +"B5" +"B27" +"B5" +"B43" +"C43" +"D43" +"E43" +"F43" +"G43" +"H43" +"Brownsville!C6" +"Caledonia!C6" +"'New Albany'!C6" +"Gleason!C6" +"Wheatland!C6" +"Wilton!C6" +"IS!C6" +"Summary!$B$5" +"Brownsville!C6" +"Gleason!C6" +"Brownsville!D6" +"Gleason!D6" +"Brownsville!E6" +"Gleason!E6" +"Caledonia!C6" +"Wheatland!C6" +"Caledonia!D6" +"Wheatland!D6" +"Caledonia!E6" +"Wheatland!E6" +"'New Albany'!C6" +"Wilton!C6" +"'New Albany'!D6" +"Wilton!D6" +"'New Albany'!E6" +"Wilton!E6" +"B17*B10" +"B12" +"B12" +"B12" +"B12" +"B12" +"VLOOKUP(D12,'Start Charge Matrix'!$A$10:$S$35,9)" +"VLOOKUP(F12,'Start Charge Matrix'!$A$10:$S$35,10)" +"VLOOKUP(G12,'Start Charge Matrix'!$A$10:$S$35,11)" +"VLOOKUP(H12,'Start Charge Matrix'!$A$10:$S$35,12)" +"AVERAGE(Brownsville!C20:E22)" +"AVERAGE(Caledonia!C20:E20)" +"AVERAGE('New Albany'!C20:E20)" +"AVERAGE(Gleason!C20:E20)" +"AVERAGE(Wheatland!C20:E20)" +"AVERAGE(Wilton!C20:E20)" +"Summary!$B$19" +"Brownsville!C6*Allocation!$C$8+Caledonia!C6*Allocation!$C$9+'New Albany'!C6*Allocation!$C$10+Gleason!C6*Allocation!$C$13+Wheatland!C6*Allocation!$C$14+Wilton!C6*Allocation!$C$15" +"SUM(Brownsville!C8,Caledonia!C8,'New Albany'!C8,Gleason!C8,Wheatland!C8,Wilton!C8)" +"Wheatland!C13+'New Albany'!C13+Wilton!C13+Gleason!C13+Brownsville!C13+Caledonia!C13" +"Caledonia!C22+'New Albany'!C22+Brownsville!C22+Gleason!C22+Wheatland!C22+Wilton!C22" +"SUM(C13:C24)" +"C10-C25" +"SUM(Assumptions!B7:H7)*Summary!B31" +"C27" +"Summary!$E$29" +"XNPV(B38,B36:E36,B4:E4)" +"C36+C32" +"XNPV(B46,B44:E44,B4:E4)" +"Summary!$B$19" +"C64" +"C65" +"C66" +"SUMIF($B$53:$AL$53,""=1"",$B$55:$AL$55)" +"SUMIF($B$53:$AL$53,""=2"",$B$55:$AL$55)" +"SUMIF($B$53:$AL$53,""=3"",$B$55:$AL$55)" +"B64" +"B65" +"B66" +"Assumptions!B26" +"C14*(1+Assumptions!$B$23)" +"+Assumptions!B31" +"Assumptions!B32" +"SUM(C13:C24)" +"C10-C25" +"Summary!$B$31*Assumptions!B7" +"C27" +"Summary!$E$29" +"XNPV(B38,B36:E36,B4:E4)" +"C36+C32" +"XNPV(B46,B44:E44,B4:E4)" +"74.429" +"B55" +"D55*(1+D57)^((D54-$C$54)/365.25)" +"Assumptions!$B$17" +"B59/B60" +"SUMIF($B$53:$AL$53,""=1"",$B$59:$AL$59)" +"AVERAGE(B61,SUM(C61:D61),E61:N61)" +"SUMIF($B$53:$AL$53,""=2"",$B$59:$AL$59)" +"AVERAGE(O61:Z61)" +"SUMIF($B$53:$AL$53,""=3"",$B$59:$AL$59)" +"AVERAGE(AA61:AL61)" +"Summary!$B$19" +"C64" +"C65" +"C66" +"SUMIF($B$53:$AL$53,""=1"",$B$55:$AL$55)" +"SUMIF($B$53:$AL$53,""=2"",$B$55:$AL$55)" +"SUMIF($B$53:$AL$53,""=3"",$B$55:$AL$55)" +"B64" +"B65" +"B66" +"Assumptions!C26" +"C14*(1+Assumptions!$B$23)" +"+Assumptions!C31" +"Assumptions!C32" +"SUM(C13:C24)" +"C10-C25" +"Summary!$B$31*Assumptions!C7" +"C27" +"Summary!$E$29" +"XNPV(B38,B36:E36,B4:E4)" +"C36+C32" +"XNPV(B46,B44:E44,B4:E4)" +"B55" +"D55*(1+D57)^((D54-$C$54)/365.25)" +"Assumptions!$C$17" +"B59/B60" +"SUMIF($B$53:$AL$53,""=1"",$B$59:$AL$59)" +"AVERAGE(B61,SUM(C61:D61),E61:N61)" +"SUMIF($B$53:$AL$53,""=2"",$B$59:$AL$59)" +"AVERAGE(O61:Z61)" +"SUMIF($B$53:$AL$53,""=3"",$B$59:$AL$59)" +"AVERAGE(AA61:AL61)" +"Summary!$B$19" +"C64" +"C65" +"C66" +"SUMIF($B$53:$AL$53,""=1"",$B$55:$AL$55)" +"SUMIF($B$53:$AL$53,""=2"",$B$55:$AL$55)" +"SUMIF($B$53:$AL$53,""=3"",$B$55:$AL$55)" +"B64" +"B65" +"B66" +"Assumptions!D26" +"C14*(1+Assumptions!$B$23)" +"+Assumptions!D31" +"Assumptions!D32" +"SUM(C13:C24)" +"C10-C25" +"Summary!$B$31*Assumptions!D7" +"C27" +"Summary!$E$29" +"XNPV(B38,B36:E36,B4:E4)" +"C36+C32" +"XNPV(B46,B44:E44,B4:E4)" +"B55" +"D55*(1+D57)^((D54-$C$54)/365.25)" +"Assumptions!$D$17" +"B59/B60" +"SUMIF($B$53:$AL$53,""=1"",$B$59:$AL$59)" +"AVERAGE(B61,SUM(C61:D61),E61:N61)" +"SUMIF($B$53:$AL$53,""=2"",$B$59:$AL$59)" +"AVERAGE(O61:Z61)" +"SUMIF($B$53:$AL$53,""=3"",$B$59:$AL$59)" +"AVERAGE(AA61:AL61)" +"7/12" +"Summary!$B$19" +"C64" +"C65" +"C66" +"SUMIF($B$53:$AL$53,""=1"",$B$55:$AL$55)" +"SUMIF($B$53:$AL$53,""=2"",$B$55:$AL$55)" +"SUMIF($B$53:$AL$53,""=3"",$B$55:$AL$55)" +"B64" +"B65" +"B66" +"Assumptions!F26*C3" +"C14/$C$3*(1+Assumptions!$B$23)" +"D14*(1+Assumptions!$B$23)" +"Assumptions!F27*C3" +"Assumptions!F28*C3" +"Assumptions!F29*C3" +"Assumptions!F30*C3" +"+Assumptions!F31*C3" +"Assumptions!F32*C3" +"Assumptions!F33*C3" +"SUM(C13:C24)" +"C10-C25" +"Summary!$B$31*Assumptions!F7" +"C27" +"Summary!$E$29" +"XNPV(B38,B36:E36,B4:E4)" +"C36+C32" +"XNPV(B46,B44:E44,B4:E4)" +"B55" +"D55*(1+D57)^((D54-$C$54)/365.25)" +"Assumptions!$F$17" +"B59/B60" +"SUMIF($B$53:$AL$53,""=1"",$B$59:$AL$59)" +"AVERAGE(I61:N61)" +"SUMIF($B$53:$AL$53,""=2"",$B$59:$AL$59)" +"AVERAGE(O61:Z61)" +"SUMIF($B$53:$AL$53,""=3"",$B$59:$AL$59)" +"AVERAGE(AA61:AL61)" +"7/12" +"Summary!$B$19" +"C64" +"C65" +"C66" +"SUMIF($B$53:$AL$53,""=1"",$B$55:$AL$55)" +"SUMIF($B$53:$AL$53,""=2"",$B$55:$AL$55)" +"SUMIF($B$53:$AL$53,""=3"",$B$55:$AL$55)" +"B64" +"B65" +"B66" +"Assumptions!G26*C3" +"C14/$C$3*(1+Assumptions!$B$23)" +"D14*(1+Assumptions!$B$23)" +"Assumptions!G27*C3" +"Assumptions!G28*C3" +"Assumptions!G29*C3" +"Assumptions!G30*C3" +"+Assumptions!G31*C3" +"Assumptions!G32*C3" +"Assumptions!G33*C3" +"SUM(C13:C24)" +"C10-C25" +"Summary!$B$31*Assumptions!G7" +"C27" +"Summary!$E$29" +"XNPV(B38,B36:E36,B4:E4)" +"C36+C32" +"XNPV(B46,B44:E44,B4:E4)" +"B55" +"D55*(1+D57)^((D54-$C$54)/365.25)" +"Assumptions!$G$17" +"B59/B60" +"SUMIF($B$53:$AL$53,""=1"",$B$59:$AL$59)" +"AVERAGE(H61:N61)" +"SUMIF($B$53:$AL$53,""=2"",$B$59:$AL$59)" +"AVERAGE(O61:Z61)" +"SUMIF($B$53:$AL$53,""=3"",$B$59:$AL$59)" +"AVERAGE(AA61:AL61)" +"7/12" +"Summary!$B$19" +"C64" +"C65" +"C66" +"SUMIF($B$53:$AL$53,""=1"",$B$55:$AL$55)" +"SUMIF($B$53:$AL$53,""=2"",$B$55:$AL$55)" +"SUMIF($B$53:$AL$53,""=3"",$B$55:$AL$55)" +"B64" +"B65" +"B66" +"Assumptions!H26*C3" +"C14/$C$3*(1+Assumptions!$B$23)" +"D14*(1+Assumptions!$B$23)" +"Assumptions!H27*C3" +"Assumptions!H28*C3" +"Assumptions!H29*C3" +"Assumptions!H30*C3" +"+Assumptions!H31*C3" +"Assumptions!H32*C3" +"Assumptions!H33*C3" +"SUM(C13:C24)" +"C10-C25" +"Summary!$B$31*Assumptions!H7" +"C27" +"Summary!$E$29" +"XNPV(B38,B36:E36,B4:E4)" +"C36+C32" +"XNPV(B46,B44:E44,B4:E4)" +"B55" +"D55*(1+D57)^((D54-$C$54)/365.25)" +"Assumptions!$H$17" +"B59/B60" +"SUMIF($B$53:$AL$53,""=1"",$B$59:$AL$59)" +"AVERAGE(H61:N61)" +"SUMIF($B$53:$AL$53,""=2"",$B$59:$AL$59)" +"AVERAGE(O61:Z61)" +"SUMIF($B$53:$AL$53,""=3"",$B$59:$AL$59)" +"AVERAGE(AA61:AL61)" +"(2*B10+2*D10)/4" +"C10" +"C10" +"D10" +"C10" +"G10*$A10*G$9/1000" +"A11+10" +"Assumptions!B7" +"B8/$B$18" +"Assumptions!C7" +"Assumptions!D7" +"SUM(B8:B10)" +"Assumptions!F7" +"Assumptions!G7" +"Assumptions!H7" +"B16+B11" +"SUM(E14:I14)" +"SUM(E14:E16)" +"32000000-E6" +"SUM(E6:E7)" +"E11*0.1" +"SUM(E11:E13)" +"3600000-E19" +"254805*5" +"E23*0.07" +"SUM(E17:E25)" +"27500000/4" +"2000000/4" +"E35+E33+E26+E14+E8" +"E37+E39" +"E6-C6" +"SUM(C6:C12)" +"NOW()" +"Summary!A5" +"+O4" +"+O4" +"+O4" +"Wilton!R179/1000" +"Wilton!BL179/1000" +"K11-G11" +"Wilton!BR179/1000" +"+E11-K11" +"+G11/K11" +"Gleason!A3" +"Gleason!R219/1000" +"Gleason!BN219/1000" +"Gleason!BT219/1000" +"Wheatland!R176/1000" +"Wheatland!BL176/1000" +"Wheatland!BR176/1000" +"SUM(C11:C15)" +"SUM(M10:M15)" +"E17/C17" +"+K17/C17" +"E9" +"+'Calvert City'!$A$3" +"O4" +"O4" +"O4" +"Wilton!BL255/1000" +"+I37+G37" +"'Calvert City'!BN205/1000" +"E39-G39" +"Wilton!BT162/1000" +"Wilton!BT89/1000" +"Wilton!BT12/1000" +"Wilton!BT15/1000" +"Wilton!BT144/1000" +"(Wilton!BT132+Wilton!BT99+Wilton!BT108)/1000" +"Wilton!BT142/1000" +"Wilton!BT172/1000" +"Wilton!BT154/1000" +"(Wilton!BT157+Wilton!BT158+Wilton!BT159+Wilton!BT160)/1000" +"-Wilton!BR161/1000" +"Wilton!BT140/1000" +"Wilton!BT170/1000" +"Wilton!BT152/1000" +"Wilton!BT121/1000" +"SUM(C57:C73)" +"Gleason!BV202/1000" +"Gleason!BV97/1000" +"Gleason!BV16/1000" +"Gleason!BV35/1000" +"Gleason!BV182/1000" +"Gleason!BV201/1000" +"Gleason!BV211/1000" +"Gleason!BV149/1000" +"Gleason!BV159/1000" +"Gleason!BV190/1000" +"Gleason!BV136/1000" +"Gleason!BV194/1000" +"Gleason!BV200/1000" +"Gleason!BV215/1000" +"Gleason!BV134/1000" +"Wheatland!BT159/1000" +"Wheatland!BT91/1000" +"Wheatland!BT12/1000" +"Wheatland!BT32/1000" +"Wheatland!BT130/1000" +"Wheatland!BT135/1000" +"Wheatland!BT157/1000" +"Wheatland!BT151/1000" +"Wheatland!BT167/1000" +"Wheatland!BT115/1000" +"SUM(C98:C110)" +"CELL(""FILENAME"")" +"+Summary!A1" +"CELL(""filename"")" +"NOW()" +"Summary!A5" +"Summary!A5" +"Summary!C11" +"Summary!A5" +"+Summary!#REF!" +"+Summary!E9" +"+Summary!$O$4" +"Summary!O4" +"SUM(T9:BK9)" +"142064940-R9-192000" +"IF(+R9-BL9+BN9>0,R9-BL9+BN9,0)" +"+BL9+BP9" +"+R9-BR9" +"SUM(N9:N11)" +"+N14+P14" +"+R14-BL14+BN14" +"-740943.25+666672.85" +"5916048-5878600+220650+206600" +"SUM(N14:N30)" +"+N31+N12" +"54708-11510" +"303957-54708+123679" +"308820-123679" +"4403017-612777" +"5049977-4403017" +"5029611-R39" +"87721+37545" +"175242-87721+3444" +"601600-175242+14099" +"1413373-656688" +"4049893-1413373" +"4206988-4049893" +"4508946-R40" +"261+21574+247412+128235+27859+107400" +"227731-261+36207+20085+63844+7268+4264" +"814449-227731+31652+83503+44893+81985+5914" +"1663132-1726544" +"4196537-1663132" +"4466169-4196537" +"5191889-R41" +"542913-164225" +"192524" +"268032-192524" +"344773-268032" +"631966-344773" +"1097978-631966" +"1174200-1097978" +"1113548-R42" +"67927-47" +"70698-67927" +"34086-70698+1" +"62870-34087" +"94000-R43" +"49938-104121" +"551250-R45" +"SUM(R39:R45)" +"92620-10115" +"347139-92620" +"476088-347139" +"476183-476088" +"499073-R49" +"32997+239169+447" +"136407-32997+424960+187089+246544+650+1151" +"2851195-1236417" +"4647003-2851195" +"4924228-4647003" +"5736890-R50" +"40398+33588" +"524003-77287" +"838499-524003" +"846743-838499" +"908711-R51" +"744472-395216" +"818547-744472" +"828809-818547" +"843063-R52" +"SUM(R49:R52)" +"1331509+1001489" +"976794-949522" +"501323+788483-979068" +"501323+1019332-1289806" +"1151288+577765-R56" +"84897-66938" +"150482" +"261726-133215" +"1322243-261726" +"425284-1322243" +"446090-425284" +"460249-R58" +"1423431-937651" +"2311396-1423431" +"2348535-2311396" +"2425421-R59" +"561632-6350" +"1006302-561632" +"1323463-1006302" +"1329939-1323463" +"1329155-R60" +"168329-103285" +"234316-168329" +"262512-234316" +"281819-R61" +"3209322-2023550" +"3375904-3209322" +"3538842-3375904" +"3596047-R62" +"1062094-508620" +"1254696-1062094" +"1438156-1254696" +"1443041-1438156" +"1471618-R63" +"288972-52828" +"1008815-288972" +"1031462-1008815" +"1039642-R64" +"11626-4214" +"15618-11626" +"34894-15618" +"37948-34894" +"38833-R65" +"86250-0" +"534755-86250" +"548568-534755" +"555023-R66" +"194633-85469" +"350311-194633" +"430000-R67" +"2746-204390" +"17674-2746" +"2746-R68" +"150560-92600" +"479383-150560" +"495063-479383" +"482366-R69" +"44379+1584" +"358585-45963" +"1258968-358585" +"1282165-1258968" +"1345532-R70" +"1227338-46290" +"5717361-1227338" +"6038190-5717361" +"6443420-R71" +"32975-526" +"221751-32975" +"222321-221751" +"221748-R72" +"+BL72+BP72-3" +"581625+350016" +"208367+214658" +"304652+375201-423025" +"288000+569000-R73" +"537131+88400" +"3951728-759531" +"18615518-3951728" +"18841458-18615518" +"18956735-R74" +"4019526-169550" +"4411227-4019526" +"4402434-R75" +"57585-29554" +"259919-57585" +"286812-259919" +"259913-R77" +"116645-99225" +"236705-116645" +"254882-236705" +"-236705+223957" +"77361-12201" +"421031-77361" +"234280-421031" +"SUM(R56:R79)" +"791673-28388" +"3252538-791673" +"4470197-3252538" +"4901020-4470197" +"5762815-R83" +"SUM(R83:R84)" +"9438462-865389" +"10717074-3623155+41531" +"-8600128+744251" +"-20774842+5385733+11527832" +"-40702546+11142580-235398" +"-3652153+977079" +"-BL87" +"SUM(N37:N88)" +"R85+R80+R53+R46+R87" +"BL85+BL80+BL53+BL46+BL87+BL86" +"BR85+BR80+BR53+BR46+BR87+BR86+BR88" +"935200/12" +"5000-1" +"2824800/12" +"SUM(N102:N107)" +"83584768.91+2296826" +"60063+44589" +"2280000-28500" +"3400-16567.86" +"11932.33+162+1167.32" +"22563.83+17013.6" +"2460+6571.33+2789.89" +"12427.46+17404.94" +"-1595" +"123790+1823.51" +"SUM(N135:N139)" +"2348.07+158267.53" +"4500000+2900000" +"-56268+[1]Wilton!$Y$62" +"1559.48+7479.23" +"661.15+767.53" +"73972.18+57369.39" +"49065-N160-6000" +"129593+5000" +"3330+7426.97+30387.78+738+100+50+20+10+11200+31000" +"10000+838.34" +"46225.52-37759.78" +"1415.06+712.75" +"2610+1500+540+200" +"1890.2+1000+2500+400.16+838.34" +"1450+1015+420+300+562.5+209+1085.4" +"17+17+540+1" +"58425.46+17.25+1500-1450-1015" +"21906+540+39105+39803.97+6077" +"17899.3+13668.55" +"1440+508.85+201.65+575+69.25" +"82333.33+25346.23" +"199867.23-30387.78-11200-31000" +"1916.6+566.91+3047.17+16608.78+17351.65+10439.68" +"SUM(N157:N160)" +"300000-5511" +"105510.2+158699.47" +"BP168+BN168+BL168" +"10969926-N172" +"419367-6077" +"[1]Wilton!$K$40" +"[1]Wilton!$L$40" +"[1]Wilton!$N$40" +"[1]Wilton!$O$40" +"[1]Wilton!$P$40" +"[1]Wilton!$Q$40" +"[1]Wilton!$R$40" +"IF(+R172-BL172+BN172>0,R172-BL172+BN172,0)-R172+[1]Wilton!$Y$40" +"R172+R163+R154+R152+R150+R144+R140+R132+R125+R123+R121+R243+R117+R170+R142" +"BB172+BB163+BB154+BB152+BB150+BB144+BB140+BB132+BB125+BB123+BB121+BB117+BB170+BB142" +"BP117+BP121+BP123+BP125+BP132+BP140+BP142+BP144+BP150+BP152+BP154+BP163+BP170+BP172" +"BU172+BU163+BU154+BU152+BU150+BU144+BU140+BU132+BU125+BU123+BU121+BU243+BU117+BU170" +"5463580+-N176" +"R33+R99+R89+R108+R174+R176" +"BP33+BP89+BP99+BP108+BP174" +"BT33+BT89+BT99+BT108+BT176+BT174" +"BR179/B4" +"T179-T117-T125" +"-BL125" +"-BL117" +"-BL123" +"SUM(BL179:BL186)" +"166466044+94476315.48" +"BL187-BL189" +"21557+23365.91" +"43113+23365.91" +"220+59" +"1-35" +"-861-98" +"52264-47" +"-233-52264" +"R179+R240+R242+R244" +"BB179+BB240+BB242+BB244+BB243" +"982.5+18746.43" +"5134.27+591.18" +"+BP250+BL250" +"24234.66+4681.29" +"18740.38+287.37+30.79+269.69" +"558.5+6000+11878.22+34085.81+15896.29" +"#REF!+N257" +"R246+R255" +"93413104.03" +"BD148" +"BL246-BL277" +"+Summary!A1" +"CELL(""filename"")" +"NOW()" +"Summary!A5" +"Summary!C13" +"+Summary!#REF!" +"+Summary!E9" +"+Summary!$O$4" +"6170900+3056200+2997700" +"31276400" +"3107550" +"6240218.71" +"SUM(T9:BM9)" +"IF(+R9-BN9+BP9>0,R9-BN9+BP9,0)" +"+BN9+BR9" +"+R9-BT9" +"6237000+3030000+7884750" +"+N11+P11" +"SUM(N9:N15)" +"+R18-BN18+BP18" +"SUM(N18:N34)" +"+N35+N16" +"SUM(N41:N69)" +"929800/12" +"2840700/12" +"SUM(N83:N88)" +"SUM(N92:N116)" +"SUM(N120:N130)" +"SUM(N135:N137)" +"SUM(N149:N152)" +"30284.2+9574.9" +"+R156-BN156-BR156" +"4864.1+4137.5" +"776+5384.28" +"26787.21+127637.14" +"26175.94+7761.28+9133.76-776-5384.28" +"32361-12971" +"4296.87+2351.76" +"32813.71+11410.49+1" +"0" +"379522-370022" +"35000-M167" +"1992500" +"2200000-M168" +"5808.82+4463.57+8741.21+1074.93+910.57" +"5474.86+28.91+701.87+1037.61+26+59" +"1153.98+1626.89" +"1321.7+4943.09+4483.05+927.58+431.74+260.99+2710.2" +"1416.27+8201.74+60.53+956.07+795" +"16768.34-177866+173000+36433" +"49065-N188-6000" +"9600+716.66+380.63" +"1916.59+566.92+17351.64+16608.79+10439.68+3047.18" +"-163829+30287" +"SUM(N185:N188)" +"SUM(R185:R189)" +"300000-5511" +"6818.14+6268.5+3560.04+12631+3302.46+787.02" +"-300000-10271.2" +"8609.85+7441.04" +"10969926-N198" +"366584-46260" +"-11622+437418" +"'[1]Calvert City'!$I$38" +"'[1]Calvert City'!$J$38" +"'[1]Calvert City'!$K$38" +"-SUM(T198:AJ198)" +"R198+R190+R182+R180+R178+R172+R163+R153+R146+R144+R142+R140+R138+R196+R170" +"S198+S190+S182+S180+S178+S172+S163+S153+S146+S144+S142+S140+S138+S196" +"5463580+-N202" +"R202+R200+R80+R70+R37" +"S37+S80+S70+S170+S89+S200+S202" +"BT205-'[1]Calvert City'!$X$64" +"21557+23365.91" +"-1928-35" +"-22657" +"-13821" +"-99387+35" +"R205+R208+R210+R214" +"AD205+AD208+AD210+AD214+AD212" +"+Summary!A1" +"CELL(""filename"")" +"NOW()" +"Summary!A5" +"Summary!C13" +"Summary!A5" +"#REF!" +"+Summary!E9" +"+Summary!$O$4" +"BP7" +"1633000+1025570" +"SUM(T9:BM9)" +"62515521-R9" +"IF(+R9-BN9+BP9>0,R9-BN9+BP9,0)" +"+BN9+BR9" +"+R9-BT9" +"32649500-R10" +"+N11+P11" +"323838+443389.2" +"59734+767227+46974+39315-250000" +"SUM(N9:N15)" +"+R18-BN18+BP18" +"569673+1196070.3" +"2354324-1765743" +"220650+161700" +"SUM(N18:N34)" +"+N35+N16" +"104705-11452" +"490688-104705" +"1344184-490688" +"1508635-1493645" +"IF(+R43-AR43+BP43>0,R43-AR43+BP43,0)" +"+AR43+BR43" +"43084+12404" +"101222-43084+6007" +"454688-119633" +"1597694-454688" +"2075718-1564045" +"12159+19967+81333+95392+14212+60494" +"255585-12159+144018+47209+57725+37856+633442+59744" +"2452211-1506977" +"3634383-2452211" +"11814208-11021245" +"97285-58714" +"272628-97285" +"464879-272628" +"592469-538785" +"77250-11607" +"57394-77250" +"137472-57394" +"61465-19839" +"32425+454136" +"281729-264288" +"SUM(R43:R53)" +"117841-557" +"288544-117841" +"2894530-308733" +"3204369-2894530" +"3006669-3824394" +"682994-276231" +"406264-174035" +"442495-482700" +"20421-20223" +"SUM(R57:R61)" +"1350641+871112" +"2389052-204588" +"2924606+28224-2389052" +"3055302-2952830+272495+20694-249699" +"13499" +"735944-13499" +"1007521-735944" +"508478-363263" +"198522-122734" +"230143-198522" +"599775-555814" +"374050-294546" +"259344-116875" +"266441-259344" +"29294+12922" +"1404467-42216" +"1843466-1404467" +"1569522-1115136" +"577419-286589" +"645350-577419" +"97281-22214" +"108008-79049" +"15847-11125" +"27594-15847" +"29878-1183" +"141341-29878" +"101800-81956" +"658070-9122" +"200656-199748" +"184450-11300" +"202295-184450" +"21684-958" +"267349-21684" +"369817-290544" +"2254200-148038" +"1887865-1025638" +"382731-347524" +"405981+158966" +"367355+297298" +"684606-1953" +"4758976-684606" +"4361334-3436815" +"786230-72428" +"836221-582144" +"SUM(R66:R85)" +"8708878-848349" +"12182028-8708878" +"12136758-9230000" +"SUM(R89:R90)" +"6054031.56-709427" +"-5344605+5295206-291068" +"8254970+2743470+249699-250000" +"-18385535+1302930" +"-50096668+46735000" +"-52871755+46735000" +"SUM(N41:N96)" +"R91+R86+R63+R54+R95" +"AT91+AT86+AT63+AT54+AT95+AT93" +"BT97-BN97" +"BH97-1302930" +"BN97+250000" +"55868.55+55613" +"SUM(N131:N133)" +"190718.52-110182.74" +"SUM(N145:N148)" +"183926.3+6645.1" +"15594.76" +"49686.37+302" +"35000-M163" +"1992500" +"2200000-M164" +"4233+9786+3968+65917+481221+352403-1" +"18675+43024+15924+156792+116797-1" +"800+3344+41073+29332+7049" +"535+49417+54003+86107+62011-1" +"2216+5019+7461+1503+34872" +"1180+2747+5434+6643+21028" +"1072+8128+10987+8103+2831" +"1397+1090+360" +"21486+9708+3513+13253" +"152+47111+9834+24500+36357" +"1610+1653+233+2316" +"177+793+608+489" +"3035+4465+920+3264" +"4715+8109+152+8983" +"600+1287+1507+10660" +"-3890117+2200000+132742" +"SUM(M162:M177)" +"33713.4+18457" +"11817+1362.81" +"9260.96+1975.58" +"1851.11" +"49065-N200-6000" +"43065+82700" +"19587.28" +"25566.56+6171+2683.37" +"28832.7+49463.67+9600" +"89360+43287.29-4983+22929" +"13668.55+760.23" +"100000+19970.47+1900+3870+409.33+200" +"25346.24+82333.33" +"SUM(N197:N200)" +"SUM(R197:R202)" +"300000-5511" +"15772.76+105510.2+116272.26" +"-300000-10271.2" +"165893.1+86315.36" +"10969926-N211" +"[1]Gleason!$M$40" +"[1]Gleason!$N$40" +"[1]Gleason!$O$40" +"[1]Gleason!$P$40" +"[1]Gleason!$Q$40" +"[1]Gleason!$R$40" +"[1]Gleason!$S$40" +"[1]Gleason!$V$40-6077-71" +"R211+R203+R194+R192+R190+R184+R159+R149+R142+R140+R138+R136+R134+R209" +"5463580+-N215" +"173229453-167805955" +"R37+R107+R97+R182+R112+R213+R215+R217" +"-BN142" +"-BN134" +"-BN140" +"BN226-BN228" +"-885000" +"10308.53+62748.66" +"369553.61-73057" +"SUM(S235:BL235)" +"1641.57-629" +"1005.26+15817.94+8004" +"142808.53-24827" +"SUM(BJ234:BJ236)" +"R219+R238" +"BW235+BW238" +"BF211" +"SUM(BN247:BN248)" +"#REF!-#REF!-#REF!" +"SUM(BN245:BN254)" +"#REF!-BN256" +"+Summary!A1" +"CELL(""filename"")" +"NOW()" +"Summary!A5" +"Summary!A5" +"Summary!C15" +"Summary!A5" +"+Summary!#REF!" +"+Summary!E9" +"+Summary!$O$4" +"8617667-35517" +"1077741.26*2" +"592658.8+3218306.1" +"SUM(T9:BK9)" +"353801-22200+66200" +"IF(+R9-BL9+BN9>0,R9-BL9+BN9,0)" +"+BL9+BP9" +"+R9-BR9" +"35517+533171" +"SUM(N9:N11)" +"+N14+P14" +"+R14-BL14+BN14" +"1587342-975006-215500" +"3968354-3949654+215500" +"SUM(N14:N31)" +"+N32+N12" +"128593-19960" +"434961-128593" +"1164271-1132835" +"77323+10575" +"399600-77323+12402" +"717041-422577" +"2003210-1580972" +"54748+22150+123159+88926+47401+83850" +"515063-54748+112868+268862+74246+31002+606132+21454" +"3988889-1973659-21454" +"9627760-8636947" +"179861-84553" +"421749-179861" +"465690-384721" +"70124-14301" +"33294-70124" +"SUM(R40:R47)" +"9367+346600" +"1125407-471500" +"3268613-3526570" +"877394-967394" +"4953-3829" +"466609-577625" +"SUM(R51:R54)" +"93420+927905" +"335475+372897-673702" +"431043+930942-1021325" +"56319-3903" +"271106-3780" +"518815-271106" +"763505-520119" +"127939-28611" +"146856-127939" +"205467-3169" +"362820-205467" +"678416-460629" +"101228-17185" +"123436-101228" +"374616-3445+20800" +"796722-395416" +"1395362-896017" +"520612-250012" +"10758-4537" +"148255-94449" +"7700-1645" +"2197-182" +"41160-26528" +"5580+1244" +"4374-3409" +"521832-351660" +"48259-3559" +"2693778-1672316" +"15157-308" +"510525-373497" +"357127+230665" +"3795+1050" +"85455-3795+41645" +"519279-127100-1050" +"4266355-3449390" +"46182-544" +"1011805-752310" +"17027-3058" +"SUM(R58:R79)" +"2255645-355795" +"10145929-7824800" +"SUM(R83:R84)" +"-6181306+5237441" +"4455378.55-803822" +"6181305.57-4997735" +"6627015+1.5" +"8209613+2815680" +"43494000-40678250" +"-31433706+2634960.45" +"-46166603+43494000" +"SUM(N38:N90)" +"R85+R80+R55+R48+R89" +"AT85+AT80+AT55+AT48+AT89+AT87" +"929800/12" +"2386700/12" +"SUM(N95:N101)" +"62387.82+110932" +"770000-42500" +"101925+797359.26+33000" +"127995.16+664.44" +"498821.1+2500" +"17200+23635.1+13005.59" +"60240.81+22098.49" +"1812+9493.06" +"2692.67+855.07" +"8574.67+1291.78+43955.75" +"3365.69+304.38" +"7225.26+6587.53+6939.71+1074.93+910.57" +"992.29+80.64+872.74+179.46" +"825.67+21.17+687.5+96.74+1098.18" +"828.24+1000.53+13.74+42+868.24" +"49065-N157-6000" +"2287.5" +"106180-83333.35" +"23517.61+1866.18+2591+150" +"66831-2500" +"39287.61" +"6994.44+1423.2+4178.48+57828.2+2495.79+37581.62-264" +"32977.26+25000" +"82333.33+25346.23+4027.9" +"17132.73+566.91+17351.65+16608.78+10439.68+3047.17" +"SUM(N154:N157)" +"SUM(R154:R159)" +"300000-5511" +"165893.1+86315.36" +"589.73+2046.96+65709.82" +"5660.15+105510.2+14897.92-6951.06" +"11000+30481" +"10969926-N169" +"250563-10722" +"11622+362544-6" +"479817-6077" +"[1]Wheatland!$I$39" +"[1]Wheatland!$J$39" +"[1]Wheatland!$K$39" +"[1]Wheatland!$L$39" +"[1]Wheatland!$M$39" +"[1]Wheatland!$N$39" +"[1]Wheatland!$O$39" +"[1]Wheatland!$P$39" +"[1]Wheatland!$Q$39" +"[1]Wheatland!$R$39" +"[1]Wheatland!$T$39" +"R169+R160+R151+R149+R147+R141+R139+R137+R130+R123+R121+R119+R117+R115+R167" +"5463580+-N173" +"3088152.1+236000" +"R34+R102+R91+R107+R171+R173" +"BR176/B4" +"-T123" +"-T115" +"-BL121" +"BL182" +"SUM(T183:BD183)" +"150359340.02" +"BL183-BL185" +"F54+F63+F102" +"A51+A97" +"D54+D102" +"F54+F102" +"A60" +"D63+D111" +"F63+F111" +"A74" +"D77+D123" +"F77" +"D15*E15" +"F16/D16" +"SUM(D15:D53)" +"SUM(F43:F49)" +"SUM(D60:D62)" +"SUM(D69:D75)" +"543+636" +"1631+950" +"1242+420" +"F91/E91" +"810+12" +"860+840" +"SUM(D83:D100)" +"SUM(D107:D109)" +"SUM(D117:D121)" +"SUM(D136,D134)" +"SUMIF('FPL-Projects'!$I$15:$I$51,B51,'FPL-Projects'!$F$15:$F$51)" +"SUMIF('FPL-Projects'!$K$15:$K$60,E51,'FPL-Projects'!$F$15:$F$60)" +"SUMIF('FPL-Projects'!I15:I60,B57,'FPL-Projects'!F15:F60)" +"SUM(C51:C57)" +"SUMIF('FPL-Projects'!$K$83:$K$97,E62,'FPL-Projects'!$F$83:$F$97)" +"SUMIF('FPL-Projects'!$I$83:$I$97,B63,'FPL-Projects'!$F$83:$F$97)" +"SUM(C63:C64)" +"SUMIF($M$4:$M$27,B24,$L$4:$L$27)" +"SUM(L4:L27)" +"SUMIF($A$36:$A$70,B25,$C$36:$C$70)" +"SUMIF($F$36:$F$70,G25,$H$36:$H$70)" +"B36*$C$41" +"SUM(B36:B40)" +"'FPL-Projects'!F102" +"C41" +"SUM(C45:C68)" +"F54+F63+F101" +"A51+A96" +"D54+D101" +"F54+F101" +"A60" +"D63+D110" +"F63+F110" +"A73" +"D76+D122" +"F76" +"D15*E15" +"F16/D16" +"SUM(D15:D53)" +"SUM(F43:F49)" +"SUM(D60:D62)" +"SUM(D69:D74)" +"543+636" +"1631+950" +"1242+420" +"F90/E90" +"810+12" +"860+840" +"SUM(D82:D99)" +"SUM(D106:D108)" +"SUM(D116:D120)" +"SUM(D135,D133)" +"SUMIF('FPL-Projects'!$I$15:$I$51,B51,'FPL-Projects'!$F$15:$F$51)" +"SUMIF('FPL-Projects'!$K$15:$K$60,E51,'FPL-Projects'!$F$15:$F$60)" +"SUMIF('FPL-Projects'!I15:I60,B57,'FPL-Projects'!F15:F60)" +"SUM(C51:C57)" +"SUMIF('FPL-Projects'!$K$82:$K$96,E62,'FPL-Projects'!$F$82:$F$96)" +"SUMIF('FPL-Projects'!$I$82:$I$96,B63,'FPL-Projects'!$F$82:$F$96)" +"SUM(C63:C64)" +"SUMIF($M$4:$M$27,B24,$L$4:$L$27)" +"SUM(L4:L27)" +"SUMIF($A$36:$A$70,B25,$C$36:$C$70)" +"SUMIF($F$36:$F$70,G25,$H$36:$H$70)" +"B36*$C$41" +"SUM(B36:B40)" +"'FPL-Projects'!F101" +"C41" +"SUM(C45:C68)" +"F54+F63+F101" +"A51+A96" +"D54+D101" +"F54+F101" +"A60" +"D63+D110" +"F63+F110" +"A73" +"D76+D122" +"F76" +"D15*E15" +"F16/D16" +"SUM(D15:D53)" +"SUM(F43:F49)" +"SUM(D60:D62)" +"SUM(D69:D74)" +"AVERAGE(10065,9624,9812)" +"AVERAGE(0.61,0.39,0.64)" +"AVERAGE(9.99,7.772,11.05)" +"AVERAGE(24.65,20.68,24.64)" +"543+636" +"AVERAGE(14868,14840,9683)" +"AVERAGE(8.23,2.51,0.79)" +"AVERAGE(1.51,0.97,14.53)" +"AVERAGE(65.8,59.85,22.94)" +"1631+950" +"AVERAGE(7204,10500,10354)" +"AVERAGE(0.19,0.74,0.7)" +"AVERAGE(5.5,7.2,6.25)" +"AVERAGE(19.62,28.27,25.02)" +"1242+420" +"AVERAGE(17422,16929,10074,9910,10167)" +"AVERAGE(11.33,19.81,0.67,0.66,0.84)" +"AVERAGE(8.73,4.2,12.34,10.83,13.73)" +"AVERAGE(46.07,58.18,25.02,22.04,25.12)" +"AVERAGE(10512,9908,10292)" +"AVERAGE(1,0.82,0.71)" +"AVERAGE(13.43,16.56,12.26)" +"AVERAGE(25.75,19.68,24.9)" +"F90/E90" +"AVERAGE(10245,10736,10534)" +"AVERAGE(0.56,1.2,1.12)" +"AVERAGE(23.33,23.55,26.92)" +"810+12" +"AVERAGE(11135,10056,9910,10053,10008)" +"AVERAGE(3.68,0.44,0.44,0.72,0.77)" +"AVERAGE(90.09,6.98,7.21,12.57,12.68)" +"AVERAGE(7.08,29.74,26.36,26.23,23.17)" +"860+840" +"AVERAGE(7636,16929,16942,11283,11551)" +"AVERAGE(0.21,3.52,7.71,3.13,3.38)" +"AVERAGE(5.59,3.06,2.27,19.87,19.26)" +"AVERAGE(20.27,43.95,50.46,26.62,26.35)" +"SUM(D82:D99)" +"SUM(D106:D108)" +"SUM(D116:D120)" +"SUM(D135,D133)" +"SUMIF('FPL-Projects'!$I$15:$I$51,B51,'FPL-Projects'!$F$15:$F$51)" +"SUMIF('FPL-Projects'!$K$15:$K$60,E51,'FPL-Projects'!$F$15:$F$60)" +"SUMIF('FPL-Projects'!I15:I60,B57,'FPL-Projects'!F15:F60)" +"SUM(C51:C57)" +"SUMIF('FPL-Projects'!$I$82:$I$96,B63,'FPL-Projects'!$F$82:$F$96)" +"SUMIF('FPL-Projects'!$K$82:$K$96,E63,'FPL-Projects'!$F$82:$F$96)" +"SUM(C63:C64)" +"SUMIF($M$4:$M$27,B24,$L$4:$L$27)" +"SUM(L4:L27)" +"SUMIF($A$36:$A$70,B25,$C$36:$C$70)" +"SUMIF($F$36:$F$70,G25,$H$36:$H$70)" +"B36*$C$41" +"SUM(B36:B40)" +"'FPL-Projects'!F101" +"C41" +"SUM(C45:C68)" +"SUM(C8:H8)" +"SUM(C8:C11)" +"A8+0.1" +"B9+0.1" +"A8+1" +"A18+1" +"INDEX(B42:B45,B40)" +"IRR!D62" +"MIN(IRR!G28:L28)" +"AVERAGE(IRR!G28:L28)" +"MIN(IRR!N28:AS28)" +"AVERAGE(IRR!M28:AS28)" +"CF!D79" +"Debt!E119" +"Debt!E118" +"Debt!J119" +"Debt!J118" +"C8/$C$11" +"IRR!B62" +"IRR!B60" +"G8/G14" +"(G14-G11)*Allocation!G10" +"C9/C11" +"Assumptions!B22+Assumptions!C22+Assumptions!D22" +"G9/G14" +"(G14-G11)*Allocation!G15-G12" +"L10" +"N10" +"SUM(C8:C9)" +"G11/$G$14" +"-(Debt!C104)" +"B13*C8" +"1-B13" +"B14*C8" +"SUM(F8:F12)" +"C11" +"IF(L19=120,1200,0)" +"IF(N19=120,1068,0)" +"L29*L14" +"L30*L14" +"INDEX('Preset Scenarios'!D42:D43,'Preset Scenarios'!D40)" +"L19" +"L19" +"L19" +"Debt!F10" +"Debt!L10" +"Debt!R10" +"SUM(B22:D22)" +"Debt!F8" +"Debt!L8" +"Debt!R8" +"Debt!F9" +"Debt!L9" +"Debt!R9" +"L49" +"'EGC Start Charge Matrix'!G22" +"'EGC Start Charge Matrix'!J22" +"Debt!F5" +"Debt!L5" +"Debt!R5" +"SUMPRODUCT(B28:D28,$B$22:$D$22)/SUM($B$22:$D$22)" +"442" +"367" +"L29" +"M29+M20" +"MAX(Debt!C106:Z106)" +"497.4*(1-L10)" +"503.6*(1-M10)" +"430.2*(1-N10)" +"535.3*(1-P10)" +"514.6*(1-Q10)" +"665.9*(1-R10)" +"L33*L14" +"L52" +"Depreciation!B18" +"Depreciation!B54" +"Depreciation!B42" +"Depreciation!B75" +"$L$50" +"MIN(Debt!C114:F114)" +"AVERAGE(Debt!B114:F114)" +"'Preset Scenarios'!B46" +"MIN(Debt!G115:V115)" +"AVERAGE(Debt!G115:V115)" +"SUMPRODUCT(L9:N9,L12:N12)/SUM(L9:N9)" +"SUMPRODUCT(P9:R9,P12:R12)/SUM(P9:R9)" +"SUMPRODUCT(L9:R9,L12:R12)/SUM(L9:R9)" +"701.45*'Preset Scenarios'!C46" +"701.45*'Preset Scenarios'!C46" +"1026.392*'Preset Scenarios'!C46" +"997*'Preset Scenarios'!C46" +"1165*'Preset Scenarios'!C46" +"997*'Preset Scenarios'!C46" +"SUM(L9:N9)" +"SUM(P9:R9)" +"SUM(D58:E58)" +"M49*M16/1000*'Preset Scenarios'!C46" +"N49*N16/1000*'Preset Scenarios'!C46" +"L49*L17/1000*'Preset Scenarios'!C46" +"M49*M17/1000*'Preset Scenarios'!C46" +"N49*N17/1000*'Preset Scenarios'!C46" +"P49*P17/1000*'Preset Scenarios'!C46" +"Q49*Q17/1000*'Preset Scenarios'!C46" +"R49*R17/1000*'Preset Scenarios'!C46" +"G14/F58" +"L49*L34/1000*'Preset Scenarios'!$C$46" +"IRR!D62" +"223.76*'Preset Scenarios'!C46" +"255.76*'Preset Scenarios'!C46" +"250.64*'Preset Scenarios'!C46" +"267*'Preset Scenarios'!C46" +"265*'Preset Scenarios'!C46" +"291*'Preset Scenarios'!C46" +"IRR!D66" +"342.956*'Preset Scenarios'!C46" +"'Preset Scenarios'!C46*443.2203" +"334.105*'Preset Scenarios'!C46" +"325*'Preset Scenarios'!C46" +"327*'Preset Scenarios'!C46" +"491*'Preset Scenarios'!C46" +"IRR!D70" +"92.957*'Preset Scenarios'!C46" +"44.11203*'Preset Scenarios'!C46" +"77.052*'Preset Scenarios'!C46" +"70*'Preset Scenarios'!C46" +"95*'Preset Scenarios'!C46" +"64.4*'Preset Scenarios'!C46" +"IS!E38" +"IS!E53" +"CF!G18" +"CF!G27" +"CONCATENATE(""(1) Assumes $"",-CF!F51/1000,"" million equity inflow on 12/31/99 and $"",-CF!F51/1000,"" million on 3/31/00."")" +"SUM(L56,L62,L63,L64,L65,L66,L69,L61)/L9/1.03" +"L59/(L9*L14)*1000/1.03" +"L12" +"SUM(L56,L62,L63,L64,L65,L66,L69,2/3*L61)/L9/1.03" +"L59/(L9*L14)*1000/1.03+1/3*(L77-L88)" +"Assumptions!L52" +"E9+1" +"F12*(1+'Power Price Assumption'!$C$6)^(F9-1998)" +"F13*(1+'Power Price Assumption'!$C$6)^(F9-1998)" +"F16/12" +"Assumptions!$L$25" +"'Preset Scenarios'!F40" +"F23" +"CHOOSE($C$25,I19,I20,I21)" +"F31*(1+'Power Price Assumption'!$C$6)^(F9-1998)" +"F32*(1+'Power Price Assumption'!$C$6)^(F9-1998)" +"C25" +"CHOOSE($C$44,I38,I39,I40)" +"F50*(1+'Power Price Assumption'!$C$6)^(F9-1998)" +"F51*(1+'Power Price Assumption'!$C$6)^(F9-1998)" +"C25" +"CHOOSE($C$63,I57,I58,I59)" +"D4+1" +"Caledonia!E10+'New Albany'!E10+Brownsville!E10+Calvert!E10+Wheatland!E10+Wilton!E10" +"Caledonia!E19+'New Albany'!E19+Brownsville!E19+Calvert!E19+Wheatland!E19+Wilton!E19" +"SUM(D8:D18)" +"Wheatland!E24+'New Albany'!E24+Wilton!E24+Calvert!E24+Brownsville!E24+Caledonia!E24" +"Assumptions!$B$33*MAX(Debt!C106:$V$106)" +"Assumptions!$B$33*MAX(Debt!$V106:V$106)" +"Assumptions!$B$33*MAX(Debt!$V106:Y$106)/2*(13-MONTH(Assumptions!$C$17))/12" +"SUM(D23:D34)" +"D19-D35" +"Depreciation!G42+Depreciation!G77" +"D38-D40" +"Debt!B46+Debt!B69+Debt!B92+Debt!B136" +"Debt!D46+Debt!D69+Debt!D92" +"D42-D44" +"(Brownsville!E49+Caledonia!E51+'New Albany'!E51+Calvert!E51+Wheatland!E51+Wilton!E51)" +"Brownsville!F49+Caledonia!F51+'New Albany'!F51+Calvert!F51+Wheatland!F51+Wilton!F51" +"D48+D50+D51" +""" The capitalized interest amounts in 1999 and 2000 are ""&ROUNDDOWN(-Debt!B136,-3)/1000&"",""&ROUND(-Debt!B136-ROUNDDOWN(-Debt!B136,-3),0)&"" and ""&ROUNDDOWN(-Debt!C136,-3)/1000&"",""&ROUND(-Debt!C136-ROUNDDOWN(-Debt!C136,-3),0)&"".""" +"D7+1" +"G7+1" +"IS!D38" +"1/12*(Brownsville!F39+Caledonia!F39+'New Albany'!F39)" +"(IS!E38-CF!E10)" +"IS!F38" +"SUM(D10:AA10)" +"-SUM(E10,E13:E16)" +"IRR!G10" +"IF(D13-Debt!B102>1,""CHECK"","""")" +"-D10" +"-D13" +"-Debt!B138" +"-Debt!C104-E14" +"-Debt!C31-Debt!B41-Debt!C54-Debt!B64-Debt!C77-Debt!B87" +"-(Debt!C36+Debt!C59+Debt!C82)" +"-(Debt!D31+Debt!D36+Debt!D54+Debt!D59+Debt!D77+Debt!D82)" +"-Debt!B42-Debt!C32-Debt!B65-Debt!C55-Debt!B88-Debt!C78" +"-Debt!C37-Debt!C60-Debt!C83" +"-(Debt!D45+Debt!D68+Debt!D91)" +"SUM(D10:D16)" +"D18+D20" +"-Tax!D28" +"-Tax!E28" +"-Tax!D39" +"(-Tax!E39*1/12)*Allocation!$I$10" +"(-Tax!E39*11/12)*Allocation!$I$10+(-Tax!E39)*Allocation!$I$15" +"-Tax!F39" +"D18+D25+D24" +"Assumptions!B13" +"$C$29*IS!E53" +"(D27)*$C$30" +"$C$30*D18" +"$C$30*D24" +"Assumptions!B13" +"(D27)*$C$49" +"-0.5*B55" +"D50" +"D50+D49" +"E44" +"D79" +"Assumptions!C8*C49" +"D51" +"5*AA10*$C$49" +"D59+D60" +"D83" +"D51" +"0.5*Assumptions!$C$11*CF!$C$49" +"D87" +"D79" +"D50+F50/((1+B77)^((F8-D8)/365))" +"D77+D49" +"G51+E51" +"H51" +"IRR(D78:Y78)" +"D50+F50/((1+B81)^((F8-D8)/365))" +"D81+D49" +"G61+E61" +"H61" +"D50+F50/((1+B85)^((F8-D8)/365))" +"D85+D49" +"G67+E67" +"H67" +"1+G2" +"H2" +"AS2+1" +"+IS!D38" +"1/12*(Brownsville!$F$39+Caledonia!$F$39+'New Albany'!$F$39)" +"6/12*(Brownsville!F39+Caledonia!F39+'New Albany'!F39)+2/7*(Wilton!F39)+1/6*(Calvert!F39+Wheatland!F39)" +"5/12*(Brownsville!F39+Caledonia!F39+'New Albany'!F39)+5/7*(Wilton!F39)+5/6*(Calvert!F39+Wheatland!F39)+1/12*(SUM(Brownsville:Wilton!G39))" +"1/2*(SUM(Brownsville:Wilton!G39))" +"5/12*(SUM(Brownsville:Wilton!G39))+1/12*(SUM(Brownsville:Wilton!H39))" +"1/2*(SUM(Brownsville:Wilton!H39))" +"5/12*(SUM(Brownsville:Wilton!H39))+1/12*(SUM(Brownsville:Wilton!I39))" +"1/2*(SUM(Brownsville:Wilton!I39))" +"5/12*(SUM(Brownsville:Wilton!I39))+1/12*(SUM(Brownsville:Wilton!J39))" +"1/2*(SUM(Brownsville:Wilton!J39))" +"5/12*(SUM(Brownsville:Wilton!J39))+1/12*(SUM(Brownsville:Wilton!K39))" +"1/2*(SUM(Brownsville:Wilton!K39))" +"5/12*(SUM(Brownsville:Wilton!K39))+1/12*(SUM(Brownsville:Wilton!L39))" +"1/2*(SUM(Brownsville:Wilton!L39))" +"5/12*(SUM(Brownsville:Wilton!L39))+1/12*(SUM(Brownsville:Wilton!M39))" +"1/2*(SUM(Brownsville:Wilton!M39))" +"5/12*(SUM(Brownsville:Wilton!M39))+1/12*(SUM(Brownsville:Wilton!N39))" +"1/2*(SUM(Brownsville:Wilton!N39))" +"5/12*(SUM(Brownsville:Wilton!N39))+1/12*(SUM(Brownsville:Wilton!O39))" +"1/2*(SUM(Brownsville:Wilton!O39))" +"5/12*(SUM(Brownsville:Wilton!O39))+1/12*(SUM(Brownsville:Wilton!P39))" +"1/2*(SUM(Brownsville:Wilton!P39))" +"5/12*(SUM(Brownsville:Wilton!P39))+1/12*(SUM(Brownsville:Wilton!Q39))" +"1/2*(SUM(Brownsville:Wilton!Q39))" +"5/12*(SUM(Brownsville:Wilton!Q39))+1/12*(SUM(Brownsville:Wilton!R39))" +"1/2*(SUM(Brownsville:Wilton!R39))" +"5/12*(SUM(Brownsville:Wilton!R39))+1/12*(SUM(Brownsville:Wilton!S39))" +"1/2*(SUM(Brownsville:Wilton!S39))" +"5/12*(SUM(Brownsville:Wilton!S39))+1/12*(SUM(Brownsville:Wilton!T39))" +"1/2*(SUM(Brownsville:Wilton!T39))" +"5/12*(SUM(Brownsville:Wilton!T39))+1/12*(SUM(Brownsville:Wilton!U39))" +"1/2*(SUM(Brownsville:Wilton!U39))" +"5/12*(SUM(Brownsville:Wilton!U39))+1/12*(SUM(Brownsville:Wilton!V39))" +"1/2*(SUM(Brownsville:Wilton!V39))" +"5/12*(SUM(Brownsville:Wilton!V39))+1/12*(SUM(Brownsville:Wilton!W39))" +"1/2*(SUM(Brownsville:Wilton!W39))" +"5/12*(SUM(Brownsville:Wilton!W39))+1/12*(SUM(Brownsville:Wilton!X39))" +"1/2*(SUM(Brownsville:Wilton!X39))" +"5/12*(SUM(Brownsville:Wilton!X39))+1/12*(SUM(Brownsville:Wilton!Y39))" +"1/2*(SUM(Brownsville:Wilton!Y39))" +"5/12*(SUM(Brownsville:Wilton!Y39))+1/12*(SUM(Brownsville:Wilton!Z39))" +"11/12*(SUM(Brownsville:Wilton!Z39))" +"SUM(D8:AU8)" +"SUM(CF!D12:E12)" +"-D8" +"-D11" +"CF!E14" +"-Debt!C31-Debt!B41-Debt!C54-Debt!B64-Debt!C77-Debt!B87" +"-(Debt!C36+Debt!C59+Debt!C82)" +"-HLOOKUP(H$2,Debt!$A$17:$V$115,94)-I13" +"-(Debt!D36+Debt!D59+Debt!D82)" +"-(Debt!E36+Debt!E59+Debt!E82)" +"-(Debt!F36+Debt!F59+Debt!F82)" +"-(Debt!G36+Debt!G59+Debt!G82)" +"-(Debt!H36+Debt!H59+Debt!H82)" +"-(Debt!I36+Debt!I59+Debt!I82)" +"-(Debt!J36+Debt!J59+Debt!J82)" +"-(Debt!K36+Debt!K59+Debt!K82)" +"-(Debt!L36+Debt!L59+Debt!L82)" +"-(Debt!M36+Debt!M59+Debt!M82)" +"-(Debt!N36+Debt!N59+Debt!N82)" +"-(Debt!O36+Debt!O59+Debt!O82)" +"-(Debt!P36+Debt!P59+Debt!P82)" +"-(Debt!Q36+Debt!Q59+Debt!Q82)" +"-(Debt!R36+Debt!R59+Debt!R82)" +"-(Debt!S36+Debt!S59+Debt!S82)" +"-(Debt!T36+Debt!T59+Debt!T82)" +"-(Debt!U36+Debt!U59+Debt!U82)" +"-(Debt!V36+Debt!V59+Debt!V82)" +"-Debt!B42-Debt!C32-Debt!B65-Debt!C55-Debt!B88-Debt!C78" +"-HLOOKUP(H$2,Debt!$A$17:$V$115,92)-I14" +"SUM(D8:D14)" +"SUM(G8:G15)" +"D16+D18" +"1/2*(Brownsville!F69+Caledonia!F69+'New Albany'!F69)+2/7*(Calvert!F69+Wheatland!F69+Wilton!F69)" +"5/12*(Brownsville!F69+Caledonia!F69+'New Albany'!F69)+5/7*(Calvert!F69+Wheatland!F69+Wilton!F69)+1/12*(SUM(Brownsville:Wilton!G69))" +"1/2*(SUM(Brownsville:Wilton!G69))" +"5/12*(SUM(Brownsville:Wilton!G69))+1/12*(SUM(Brownsville:Wilton!H69))" +"1/2*(SUM(Brownsville:Wilton!H69))" +"5/12*(SUM(Brownsville:Wilton!H69))+1/12*(SUM(Brownsville:Wilton!I69))" +"1/2*(SUM(Brownsville:Wilton!I69))" +"5/12*(SUM(Brownsville:Wilton!I69))+1/12*(SUM(Brownsville:Wilton!J69))" +"1/2*(SUM(Brownsville:Wilton!J69))" +"5/12*(SUM(Brownsville:Wilton!J69))+1/12*(SUM(Brownsville:Wilton!K69))" +"1/2*(SUM(Brownsville:Wilton!K69))" +"5/12*(SUM(Brownsville:Wilton!K69))+1/12*(SUM(Brownsville:Wilton!L69))" +"1/2*(SUM(Brownsville:Wilton!L69))" +"5/12*(SUM(Brownsville:Wilton!L69))+1/12*(SUM(Brownsville:Wilton!M69))" +"1/2*(SUM(Brownsville:Wilton!M69))" +"5/12*(SUM(Brownsville:Wilton!M69))+1/12*(SUM(Brownsville:Wilton!N69))" +"1/2*(SUM(Brownsville:Wilton!N69))" +"5/12*(SUM(Brownsville:Wilton!N69))+1/12*(SUM(Brownsville:Wilton!O69))" +"1/2*(SUM(Brownsville:Wilton!O69))" +"5/12*(SUM(Brownsville:Wilton!O69))+1/12*(SUM(Brownsville:Wilton!P69))" +"1/2*(SUM(Brownsville:Wilton!P69))" +"5/12*(SUM(Brownsville:Wilton!P69))+1/12*(SUM(Brownsville:Wilton!Q69))" +"1/2*(SUM(Brownsville:Wilton!Q69))" +"5/12*(SUM(Brownsville:Wilton!Q69))+1/12*(SUM(Brownsville:Wilton!R69))" +"1/2*(SUM(Brownsville:Wilton!R69))" +"5/12*(SUM(Brownsville:Wilton!R69))+1/12*(SUM(Brownsville:Wilton!S69))" +"1/2*(SUM(Brownsville:Wilton!S69))" +"5/12*(SUM(Brownsville:Wilton!S69))+1/12*(SUM(Brownsville:Wilton!T69))" +"1/2*(SUM(Brownsville:Wilton!T69))" +"5/12*(SUM(Brownsville:Wilton!T69))+1/12*(SUM(Brownsville:Wilton!U69))" +"1/2*(SUM(Brownsville:Wilton!U69))" +"5/12*(SUM(Brownsville:Wilton!U69))+1/12*(SUM(Brownsville:Wilton!V69))" +"1/2*(SUM(Brownsville:Wilton!V69))" +"5/12*(SUM(Brownsville:Wilton!V69))+1/12*(SUM(Brownsville:Wilton!W69))" +"1/2*(SUM(Brownsville:Wilton!W69))" +"5/12*(SUM(Brownsville:Wilton!W69))+1/12*(SUM(Brownsville:Wilton!X69))" +"1/2*(SUM(Brownsville:Wilton!X69))" +"5/12*(SUM(Brownsville:Wilton!X69))+1/12*(SUM(Brownsville:Wilton!Y69))" +"1/2*(SUM(Brownsville:Wilton!Y69))" +"5/12*(SUM(Brownsville:Wilton!Y69))+1/12*(SUM(Brownsville:Wilton!Z69))" +"11/12*(SUM(Brownsville:Wilton!Z69))" +"1/2*(-Tax!E39)*Allocation!$I$10+2/7*(-Tax!E39)*Allocation!$I$15" +"5/12*(-Tax!E39)*Allocation!$I$10+5/7*(-Tax!E39)*Allocation!$I$15+1/12*(SUM(Brownsville:Wilton!G70))" +"D20+SUM(D22:D23)" +"-SUM(E10:E14)" +"SUM(E27:AU27)" +"IF(E27=0,0,SUM(E8)/E27)" +"SUM(G8:G10)/G27" +"D20" +"Assumptions!B13" +"D25*$B$43" +"$D$75*H8" +"-0.5*B75" +"C44" +"D44+D43" +"D62" +"Assumptions!C8*B43" +"I58-E77" +"I58-G77" +"I58+365.25" +"D62" +"D44+F44/((1+B60)^((F6-D6)/365))" +"D60+$D$43" +"D61" +"E79*((1+$B$60)^((I58-E77)/365))+G79*((1+$B$60)^((I58-G77)/365))" +"H79*((1+$B$60)^($C$56/365))+I79*((1+$B$60)^($C$57/365))" +"J79*((1+$B$60)^($C$56/365))+K79*((1+$B$60)^($C$57/365))" +"L79*((1+$B$60)^($C$56/365))+M79*((1+$B$60)^($C$57/365))" +"N79*((1+$B$60)^($C$56/365))+O79*((1+$B$60)^($C$57/365))" +"P79*((1+$B$60)^($C$56/365))+Q79*((1+$B$60)^($C$57/365))" +"R79*((1+$B$60)^($C$56/365))+S79*((1+$B$60)^($C$57/365))" +"T79*((1+$B$60)^($C$56/365))+U79*((1+$B$60)^($C$57/365))" +"V79*((1+$B$60)^($C$56/365))+W79*((1+$B$60)^($C$57/365))" +"X79*((1+$B$60)^($C$56/365))+Y79*((1+$B$60)^($C$57/365))" +"Z79*((1+$B$60)^($C$56/365))+AA79*((1+$B$60)^($C$57/365))" +"AB79*((1+$B$60)^($C$56/365))+AC79*((1+$B$60)^($C$57/365))" +"AD79*((1+$B$60)^($C$56/365))+AE79*((1+$B$60)^($C$57/365))" +"AF79*((1+$B$60)^($C$56/365))+AG79*((1+$B$60)^($C$57/365))" +"AH79*((1+$B$60)^($C$56/365))+AI79*((1+$B$60)^($C$57/365))" +"AJ79*((1+$B$60)^($C$56/365))+AK79*((1+$B$60)^($C$57/365))" +"AL79*((1+$B$60)^($C$56/365))+AM79*((1+$B$60)^($C$57/365))" +"AN79*((1+$B$60)^($C$56/365))+AO79*((1+$B$60)^($C$57/365))" +"AP79*((1+$B$60)^($C$56/365))+AQ79*((1+$B$60)^($C$57/365))" +"AR79*((1+$B$60)^($C$56/365))+AS79*((1+$B$60)^($C$57/365))" +"AT79*((1+$B$60)^($C$56/365))+AU79*((1+$B$60)^($C$57/365))" +"IRR(H61:AC61)" +"D44+F44/((1+B64)^((F6-D6)/365))" +"E79*((1+$B$64)^((I58-E77)/365))+G79*((1+$B$64)^((I58-G77)/365))" +"H79*((1+$B$64)^($C$56/365))+I79*((1+$B$64)^($C$57/365))" +"J79*((1+$B$64)^($C$56/365))+K79*((1+$B$64)^($C$57/365))" +"L79*((1+$B$64)^($C$56/365))+M79*((1+$B$64)^($C$57/365))" +"N79*((1+$B$64)^($C$56/365))+O79*((1+$B$64)^($C$57/365))" +"P79*((1+$B$64)^($C$56/365))+Q79*((1+$B$64)^($C$57/365))" +"R79*((1+$B$64)^($C$56/365))+S79*((1+$B$64)^($C$57/365))" +"T79*((1+$B$64)^($C$56/365))+U79*((1+$B$64)^($C$57/365))" +"V79*((1+$B$64)^($C$56/365))+W79*((1+$B$64)^($C$57/365))" +"X79*((1+$B$64)^($C$56/365))+Y79*((1+$B$64)^($C$57/365))" +"Z79*((1+$B$64)^($C$56/365))+AA79*((1+$B$64)^($C$57/365))" +"AB79*((1+$B$64)^($C$56/365))+AC79*((1+$B$64)^($C$57/365))" +"AD79*((1+$B$64)^($C$56/365))+AE79*((1+$B$64)^($C$57/365))" +"AF79*((1+$B$64)^($C$56/365))+AG79*((1+$B$64)^($C$57/365))" +"AH79*((1+$B$64)^($C$56/365))+AI79*((1+$B$64)^($C$57/365))" +"AJ79*((1+$B$64)^($C$56/365))+AK79*((1+$B$64)^($C$57/365))" +"AL79*((1+$B$64)^($C$56/365))+AM79*((1+$B$64)^($C$57/365))" +"AN79*((1+$B$64)^($C$56/365))+AO79*((1+$B$64)^($C$57/365))" +"AP79*((1+$B$64)^($C$56/365))+AQ79*((1+$B$64)^($C$57/365))" +"AR79*((1+$B$64)^($C$56/365))+AS79*((1+$B$64)^($C$57/365))" +"AT79*((1+$B$64)^($C$56/365))+AU79*((1+$B$64)^($C$57/365))+5*IS!Y38*$B$43" +"D44+F44/((1+B68)^((F6-D6)/365))" +"E79*((1+$B$68)^((I58-E77)/365))+G79*((1+$B$68)^((I58-G77)/365))" +"H79*((1+$B$68)^($C$56/365))+I79*((1+$B$68)^($C$57/365))" +"J79*((1+$B$68)^($C$56/365))+K79*((1+$B$68)^($C$57/365))" +"L79*((1+$B$68)^($C$56/365))+M79*((1+$B$68)^($C$57/365))" +"N79*((1+$B$68)^($C$56/365))+O79*((1+$B$68)^($C$57/365))" +"P79*((1+$B$68)^($C$56/365))+Q79*((1+$B$68)^($C$57/365))" +"R79*((1+$B$68)^($C$56/365))+S79*((1+$B$68)^($C$57/365))" +"T79*((1+$B$68)^($C$56/365))+U79*((1+$B$68)^($C$57/365))" +"V79*((1+$B$68)^($C$56/365))+W79*((1+$B$68)^($C$57/365))" +"X79*((1+$B$68)^($C$56/365))+Y79*((1+$B$68)^($C$57/365))" +"Z79*((1+$B$68)^($C$56/365))+AA79*((1+$B$68)^($C$57/365))" +"AB79*((1+$B$68)^($C$56/365))+AC79*((1+$B$68)^($C$57/365))" +"AD79*((1+$B$68)^($C$56/365))+AE79*((1+$B$68)^($C$57/365))" +"AF79*((1+$B$68)^($C$56/365))+AG79*((1+$B$68)^($C$57/365))" +"AH79*((1+$B$68)^($C$56/365))+AI79*((1+$B$68)^($C$57/365))" +"AJ79*((1+$B$68)^($C$56/365))+AK79*((1+$B$68)^($C$57/365))" +"AL79*((1+$B$68)^($C$56/365))+AM79*((1+$B$68)^($C$57/365))" +"AN79*((1+$B$68)^($C$56/365))+AO79*((1+$B$68)^($C$57/365))" +"AP79*((1+$B$68)^($C$56/365))+AQ79*((1+$B$68)^($C$57/365))" +"AR79*((1+$B$68)^($C$56/365))+AS79*((1+$B$68)^($C$57/365))" +"AT79*((1+$B$68)^($C$56/365))+AU79*((1+$B$68)^($C$57/365))+0.5*Assumptions!$C$11*$B$43" +"Assumptions!C8*$B$43" +"G6" +"D45" +"F44" +"XIRR(D79:AU79,D77:AU77)" +"Assumptions!C18*$B$43" +"D77" +"D45" +"F44" +"G16*$B$43" +"F6+F5" +"L5+L6" +"B131" +"B132" +"B133" +"E160" +"B17+1" +"1-SUM(B21:E21)" +"IF(SUM(B21:U21)<>1,""CHECK!"","""")" +"SUM(B190,B195,B200)/$B$189" +"1-SUM(F23:K23)" +"SUM(B77,B82,B87)/$R$10" +"1-SUM(B25:U25)" +"IF(SUM(B25:V25)<>1,""CHECK!"","""")" +"CONCATENATE(""Tranche 1 @ "",F7*100,""%"")" +"F10" +"B43" +"$B$30*C21*1/12" +"$B$30*D21*5.5/12" +"$B$30*E21*6/12" +"$B$30*F21*12/12" +"$B$30*G21*7/12" +"C30*$F$7*1/12" +"B30-B31" +"C30-C31-B41" +"B33" +"$B$30*C21*11/12" +"$B$30*D21*6.5/12" +"$B$30*E21*6/12" +"$B$30*F21*0/12" +"$B$30*G21*5/12" +"C35*$F$7*0.5" +"B30*B21" +"B40*$F$7*(13-MONTH(Assumptions!C17))/12*0" +"C40*$F$7*5/12" +"B40" +"C32+C37+B42" +"B32+B37+B42" +"B31+B36" +"C31+C36+B41" +"B41" +"CONCATENATE(""Tranche 2 @ "",L7*100,""%"")" +"L10" +"$B$53*C23*1/12" +"$B$53*D23*6/12" +"$B$53*G23*5/12" +"C53*$L$7*1/12" +"$B$53*6/12*C23" +"$B$53*F23" +"$B$53*7/12*G23" +"C58*$L$7*0.5" +"B53*5/12*C23" +"B63*$L$7*(13-MONTH(Assumptions!C17))/12*0" +"C63*$L$7*5/12" +"CONCATENATE(""Tranche 3 @ "",R7*100,""%"")" +"R10" +"$B$76*1/12*C25" +"$B$76*6/12*D25" +"C76*$R$7*1/12" +"$B$76*6/12*C25" +"$B$76*L25" +"C81*$R$7*0.5" +"L81*$R$7*5/12" +"B76*5/12*C25" +"B86*$R$7*(13-MONTH(Assumptions!C17))/12*0" +"L86*$R$7*6/12" +"IS!E38" +"B45+B31+B36" +"C45+C47" +"B68+B54+B59" +"C68+C70" +"B91+B77+B82" +"C91+C93" +"IRR!D11" +"-CF!E12" +"-CF!G12" +"-Allocation!H15*(B32+B55+B78)-4/6*(B37+B60+B83)*Allocation!$I15" +"-Allocation!I15*(C32+C55+C78)-(C37+C60+C83)*((11-Assumptions!R53)/6*Allocation!$I13+(11-Assumptions!P53)/6*Allocation!$I12+(11-Assumptions!Q53)/6*Allocation!$I14)-(B88+B65+B42)*Allocation!$I15*(MONTH(B18)-MONTH(Assumptions!C18))/(MONTH(B18)+1-MONTH(Assumptions!C17))" +"SUM(C99:C104)" +"SUM(D99:D103)" +"B45+B68+B91" +"B93+B70+B47" +"F140/SUM(F31,F32,E41,E42,F54,F55,E64,E65,F77,F78,E87,E88)" +"IF(AND(B101<0.001,B100<0.0001),""NA"",B97/(B106))" +"7/12*C97/C106" +"D97/D106" +"F97/F106" +"AVERAGE(C114:T114)" +"AVERAGE(F115:V115)" +"MIN(C114:T114)" +"MIN(F115:V115)" +"Assumptions!C17" +"(C123-$B$123)/365" +"B31+B36" +"C31+B41" +"C36" +"D31" +"D36" +"E31" +"E36" +"F31" +"F36" +"G54" +"G59" +"H54" +"H59" +"I54" +"I59" +"J54" +"J59" +"K54" +"K59" +"L54" +"L59" +"M77" +"M82" +"N77" +"N82" +"O77" +"O82" +"P77" +"P82" +"Q77" +"Q82" +"R77" +"R82" +"S77" +"S82" +"T77" +"T82" +"U77" +"U82" +"V77" +"V82" +"SUMPRODUCT(B126:AP126,B124:AP124)/SUM(B126:AP126)" +"SUMPRODUCT(B127:AP127,B124:AP124)/SUM(B127:AP127)" +"SUMPRODUCT(B128:AP128,B124:AP124)/SUM(B128:AP128)" +"-(B88+B65+B42)*Allocation!$I15*(MONTH(B18)-MONTH(Assumptions!C18))/(MONTH(B18)+1-MONTH(Assumptions!C17))" +"D136-B136" +"C104" +"-Allocation!I15*(C32+C55+C78)-(B88+B65+B42)*Allocation!$I15*(MONTH(B18)-MONTH(Assumptions!C18))/(MONTH(B18)+1-MONTH(Assumptions!C17))" +"D136-B138" +"C97" +"F97-F154" +"(IS!H13+IS!H14+IS!H15+7/12*IS!H18-7/12*IS!H35)" +"G97" +"7/12*C140/C155-SUM(C102:C104)" +"D140/D155" +"F154/F156" +"F169" +"L197" +"V220" +"SUM(C114:E114,F113)-SUM(C155:F155)" +"SUM(F115:V115)-SUM(F156:V156)" +"SUM(C250:F250)-SUM(C155:F155)" +"SUM(F251:V251)-SUM(F156:V156)" +"A28" +"C160" +"(C157-C168-C173-C191-C196-C214-C219-B178-B201-B224-B177)*1/12" +"(D157-D168-D173-D191-D196-D214-D219-C178-C201-C224-C177)*5.5/12" +"(E157-E168-E173-E191-E196-E214-E219-D178-D201-D224-D177)*6/12" +"(F157-F168-F191-F214-E178-E201-E224-E177)" +"C157-C168-C173-B178-C191-C196-B201-C214-C219-B224-C167-B177" +"B111" +"B176*$F$7*3/12" +"D160" +"5/12*(G158-G191-F201-G214-F224-G196-G219)" +"6/12*(H158-H191-G201-H214-G224-H196-H219)" +"L189/2" +"F158-F196-F219" +"G158-G191-F201-G214-F224-G196-G219-G190" +"L190" +"B189*5/12*C156" +"B199*$L$7*3/12" +"L199*$L$7*5/12" +"E160" +"6/12*(M158-M214-L224-M219)" +"M158-M214-M219-L224-M213" +"B212*5/12*C158" +"B222*$R$7*3/12" +"C140+C154" +"-[1]CF!G145" +"C242-C106" +"MAX(B242:V242)*[1]Assumptions!$B$32*5/12" +"(SUM(IS!H8:H10)-5/12*IS!H35+5/12*IS!H18)/SUM(F167,F168,E177,E178,F190,F191,E200,E201,F213,F214,E223,E224)" +"(IS!H13+IS!H14+IS!H15+7/12*IS!H18-7/12*IS!H35)/SUM(F172,F173,F195,F196,F218,F219)" +"AVERAGE(C250:E250)" +"MIN(C250:E250)" +"C250-C155" +"Assumptions!L53" +"Assumptions!Q53" +"Assumptions!$D$41" +"VLOOKUP(G3+IF($G$5>0,1,0),$AF$14:$AG$30,2)" +"Assumptions!$D$42" +"1/20*G5/12*0" +"1/20" +"Assumptions!G8*(1-Allocation!C22)" +"$B$18*G15" +"Assumptions!G11*Allocation!G10" +"$B$19*G16" +"SUM(B18:B19)" +"B20-G20" +"G22-H20" +"G15" +"B18" +"$B$30*G26" +"$B31*G27" +"SUM(AG15:AG30)" +"IF(G36<=$B$39,(1-$C$39)/$B$39,IF(G36=$B$39+1,(1/$B39)*(1-$C$39)-$G$37,0))*Assumptions!$L$53/12" +"IF(H36<=$B$39,(1-$C$39)/$B$39,IF(H36=$B$39+1,(1/$B39)*(1-$C$39)-$G$37,0))" +"G16" +"Assumptions!$D$45" +"Assumptions!F45" +"Assumptions!$D$46" +"G37*$B$42" +"G38*$B$43" +"B18" +"B44-G42" +"VLOOKUP(G3+IF($H$7>0,1,0),$AF$14:$AG$30,2)" +"Assumptions!G9*(1-Allocation!C24)+Assumptions!G12" +"$B$54*G51" +"Assumptions!G11*Allocation!G15" +"$B$55*G52" +"G51" +"$B$65*G61" +"Assumptions!$F$45" +"((1-$C$72)/$B$72)*Assumptions!Q53/12*(Allocation!K12+Allocation!K14)+((1-$C$72)/$B$72)*Assumptions!R53/12*(Allocation!K13)" +"IF(I71<=$B$72,(1-$C$72)/$B$72,IF(I71=$B$72+1,(1/$B72)*(1-$C$72)-$G$72,0))" +"H52" +"G72*$B$75" +"G73*$B$76" +"IS!D48" +"IS!D40" +"-Depreciation!G32-Depreciation!G67" +"SUM(D11:D13)" +"D14" +"Allocation!$C$17" +"D16*D17" +"C24" +"IF(D2>2020,0,IF(D18<0,-D18,0))" +"IF(P21>(SUM(Q23:W23)+SUM(P22:W22))*-1,P21-(SUM(P23:W23)+SUM(P22:W22))*-1,0)" +"IF(D18<0,0,IF(D20>D18,-D18,-D20))" +"SUM(D20:D23)" +"IF(D18<0,0,D18+D23)" +"SUM(D26:D27)" +"D11" +"-Depreciation!G20-Depreciation!G56" +"-D28" +"IF(D4>2020,0,Assumptions!$L$43)" +"D36*D38" +"IF(D39<0,-D39+C41-C42,C41-C42)" +"IF(E39<0,0,IF(E41>E39,E39,E41))" +"IF(D39<0,0,(D39-D42))" +"E5+1" +"Assumptions!$L$29*Assumptions!L53*'Power Price Assumption'!E23" +"Assumptions!$L$30*12*'Power Price Assumption'!F23*$F$1/12" +"Assumptions!$L$30*12*'Power Price Assumption'!G23" +"Assumptions!L$26*Assumptions!L$30*Assumptions!L$14/1000*Assumptions!L$53/12" +"Assumptions!L$26*Assumptions!L$30*Assumptions!L$14/1000*(1+Assumptions!$L$39)*$F$1/12" +"F11*(1+Assumptions!$L$39)" +"VLOOKUP(Assumptions!$L$19,'EGC Start Charge Matrix'!$A$10:$S$35,14)*Assumptions!L$53/12" +"VLOOKUP(Assumptions!$L$19,'EGC Start Charge Matrix'!$A$10:$S$35,14)*(1+Assumptions!$L$39)*$F$1/12" +"IF(Assumptions!$L$19=120,Assumptions!$L$33*(1-Assumptions!$L$35)*'Power Price Assumption'!I25*(12),Assumptions!$L$33*(1-Assumptions!$L$35)*'Power Price Assumption'!I25*(12)-2/3*VLOOKUP(120,'EGC Start Charge Matrix'!$U$10:$AK$35,14)*(1+Assumptions!$L$39)^(Brownsville!I5-Brownsville!$E$5))" +"(Assumptions!$L$26*Assumptions!$L$34/1000)*(1+Assumptions!$L$39)^(I5-$E$5)+$F$12*(1+Assumptions!$L$39)^(I5-$F$5)*1/3" +"Assumptions!$L$33*Assumptions!$L$35*Assumptions!$L$36/1000*Assumptions!$L$14" +"(SUM(E10:E17)-SUM(E25:E35))*Assumptions!$B$34/4*$F$1/12" +"(SUM(G10:G17)-SUM(G25:G35))*Assumptions!$B$34/4" +"SUM(E10:E19)" +"Assumptions!L53/12*Assumptions!L56" +"Assumptions!L56*(1+Assumptions!$L$52)*$F$1/12" +"F25*(1+Assumptions!$L$52)" +"Assumptions!L59*Assumptions!L$53/12" +"Assumptions!L59*(1+Assumptions!$L$52)*$F$1/12" +"Assumptions!$L$60*(1+Assumptions!$L$52)^(I5-$E$5)" +"VLOOKUP(Assumptions!L19,'EGC Start Charge Matrix'!$U$10:$AM$35,14)*Assumptions!L$53/12" +"VLOOKUP(Assumptions!L19,'EGC Start Charge Matrix'!$U$10:$AM$35,14)*(1+Assumptions!$L$52)*$F$1/12" +"Assumptions!L53/12*Assumptions!L62" +"Assumptions!L62*(1+Assumptions!$L$52)*$F$1/12" +"Assumptions!L53/12*Assumptions!L63" +"+Assumptions!L64*Assumptions!L53/12" +"+Assumptions!L64*(1+Assumptions!$L$52)*$F$1/12" +"0.5*312.773898109074*Assumptions!L$53/12" +"Allocation!$I$7*IS!E31*7/12+Allocation!$K$7*IS!E31*5/12" +"Allocation!$I$7*IS!F31" +"Assumptions!$L$50*Assumptions!$L$33*12" +"Assumptions!$L$50*Assumptions!$L$33*12*(1+Assumptions!L52)" +"Assumptions!L53/12*Assumptions!L65" +"Assumptions!L53/12*Assumptions!L66" +"SUM(E24:E35)" +"E20-E36" +"Allocation!$G$7/Allocation!$G$10*IS!D40" +"Allocation!$G$7*IS!E40" +"E39-E41" +"Allocation!$K$7*(IS!$D$44)" +"Allocation!$I$7*(IS!$E$44-Debt!$C$136)" +"Assumptions!L$44" +"E47*-$C$49" +"Assumptions!L$43" +"(E47+E49)*-$C$50" +"SUM(E47:E50)" +"SUM(I53:Z53)" +"Assumptions!B13" +"E39" +"Allocation!$I$7*CF!D15" +"Allocation!$K$7*(CF!E16+CF!E15)+Allocation!$I$7*(CF!G15+CF!G16-CF!G14)" +"Allocation!$I$7*(CF!H16+CF!H15)" +"SUM(E62:E64)" +"Allocation!$I$7*CF!G24*7/12+Allocation!$K$7*CF!G24*5/12" +"Allocation!$I$7*CF!H24" +"Allocation!$K$7*CF!D25" +"Allocation!$I$7*(-Tax!E39)*7/12+Allocation!$K$7*(-Tax!E39)*5/12" +"E67+E70" +"F67+F70+F69" +"$C$58" +"$C$75*E52" +"$C$76*E72" +"E5+1" +"(Assumptions!$M$29)*Assumptions!$M$53*'Power Price Assumption'!E23" +"Assumptions!$M$29*5*'Power Price Assumption'!F23+Assumptions!$M$30*7*'Power Price Assumption'!F23" +"Assumptions!$M$30*12*'Power Price Assumption'!G23" +"Assumptions!M26*Assumptions!M$29*Assumptions!M$14/1000*Assumptions!M$53/12" +"Assumptions!M26*Assumptions!M$29*Assumptions!M$14/1000*5/12*(1+Assumptions!$M$39)^(5/12)+Assumptions!M26*Assumptions!M$30*Assumptions!M$14/1000*7/12*(1+Assumptions!$M$39)^(Caledonia!F5-Caledonia!E5)" +"Assumptions!M26*Assumptions!M$30*Assumptions!M$14/1000*(1+Assumptions!M52)^(Caledonia!G5-Caledonia!E5)" +"G11*(1+Assumptions!$M$39)" +"VLOOKUP(Assumptions!$M$19,'EGC Start Charge Matrix'!$A$10:$S$35,15)*Assumptions!M$53/12" +"VLOOKUP(Assumptions!$M$19,'EGC Start Charge Matrix'!$A$10:$S$35,15)*(1+Assumptions!$M$39)*$F$1/12" +"IF(Assumptions!$M$19=120,Assumptions!$M$33*(1-Assumptions!$M$35)*'Power Price Assumption'!I25*(12),Assumptions!$M$33*(1-Assumptions!$M$35)*'Power Price Assumption'!I25*(12)-VLOOKUP(120,'EGC Start Charge Matrix'!$U$10:$AM$35,15)*(1+Assumptions!$M$39)^(Caledonia!I5-Caledonia!$E$5)*2/3)" +"(Assumptions!$M$26*Assumptions!$M$34/1000)*(1+Assumptions!$M$39)^(I5-$E$5)+$F$12*(1+Assumptions!$M$39)^(Caledonia!I5-Caledonia!$F$5)*1/3" +"Assumptions!$M$33*Assumptions!$M$35*Assumptions!$M$36*Assumptions!$M$14/1000" +"(SUM(E10:E17)-SUM(E25:E35))*Assumptions!$B$34/4*$F$1/12" +"(SUM(G10:G17)-SUM(G25:G35))*Assumptions!$B$34/4" +"SUM(E10:E19)" +"Assumptions!$M56*Assumptions!M53/12" +"Assumptions!$M56*(1+Assumptions!$M$52)*$F$1/12" +"F25*(1+Assumptions!$M$52)" +"Assumptions!$M58*Assumptions!M$53/12" +"Assumptions!$M58*(1+Assumptions!$M$52)^(5/12)*5/12+Assumptions!$M$59*(1+Assumptions!$M$52)*7/12" +"Assumptions!$M$59*(1+Assumptions!$M$52)^(G5-$E$5)" +"Assumptions!$M$60*(1+Assumptions!$M$52)^(I5-$E$5)" +"VLOOKUP(Assumptions!M19,'EGC Start Charge Matrix'!$U$10:$AM$35,15)*Assumptions!M$53/12" +"VLOOKUP(Assumptions!M19,'EGC Start Charge Matrix'!$U$10:$AM$35,15)*(1+Assumptions!$M$52)*$F$1/12" +"Assumptions!$M62*Assumptions!M53/12" +"Assumptions!$M62*(1+Assumptions!$M$52)*$F$1/12" +"Assumptions!$M63*Assumptions!M53/12" +"(Assumptions!$M63)*(1+Assumptions!$M$52)*$F$1/12" +"+Assumptions!M64*Assumptions!M53/12" +"+Assumptions!M64*(1+Assumptions!$M$52)*$F$1/12" +"Allocation!$I$8*IS!E31*7/12+Allocation!$K$8*IS!E31*5/12" +"Allocation!$I$8*IS!F31" +"Assumptions!$M$50*Assumptions!$M$33*12" +"Assumptions!$M$50*Assumptions!$M$33*12*(1+Assumptions!M52)" +"Assumptions!$M65*Assumptions!M53/12" +"Assumptions!$M66*Assumptions!M53/12" +"SUM(E24:E35)" +"E20-E36" +"Allocation!$G$8/Allocation!$G$10*IS!D40" +"Allocation!$G$8*IS!E40" +"E39-E41" +"Allocation!$K$8*(IS!$D$44)" +"Allocation!$I$8*(IS!$E$44-Debt!$C$136)" +"Allocation!$I$8*IS!F44" +"Assumptions!$M$44" +"E49*-$C$51" +"Assumptions!$M$43" +"(E49+E51)*-$C$52" +"SUM(E49:E52)" +"SUM(I55:Z55)" +"Assumptions!B13" +"E39" +"Allocation!$I$8*CF!D15" +"Allocation!$K$8*(CF!E16+CF!E15)+Allocation!$I$8*(CF!G16+CF!G15-CF!G14)" +"Allocation!$I$8*(CF!H16+CF!H15)" +"SUM(E64:E66)" +"Allocation!$I$8*CF!G24*7/12+Allocation!$K$8*CF!G24*5/12" +"Allocation!$I$8*CF!H24" +"Allocation!$K$8*CF!D25" +"Allocation!$I$8*(-Tax!E39)*7/12+Allocation!$K$8*(-Tax!E39)*5/12" +"E67+E70+E69" +"$C$60" +"$C$75*E54" +"$C$76*E72" +"E5+1" +"(Assumptions!$N$29)*Assumptions!$N$53*'Power Price Assumption'!E23" +"5*Assumptions!$N$29*'Power Price Assumption'!F23+7*Assumptions!$N$30*'Power Price Assumption'!F23" +"12*Assumptions!$N$30*'Power Price Assumption'!G23" +"Assumptions!N$26*Assumptions!N$29*Assumptions!N$14/1000*Assumptions!N$53/12" +"Assumptions!N26*Assumptions!N$29*Assumptions!N$14/1000*5/12*(1+Assumptions!$N$39)^(5/12)+Assumptions!N26*Assumptions!N$30*Assumptions!N$14/1000*7/12*(1+Assumptions!$N$39)^(Caledonia!F5-Caledonia!E5)" +"Assumptions!N$26*Assumptions!N$30*Assumptions!N$14/1000*(1+Assumptions!N39)^(G5-E5)" +"G11*(1+Assumptions!$N$39)" +"VLOOKUP(Assumptions!$N$19,'EGC Start Charge Matrix'!$A$10:$S$35,16)*Assumptions!N$53/12" +"VLOOKUP(Assumptions!$N$19,'EGC Start Charge Matrix'!$A$10:$S$35,16)*(1+Assumptions!$N$39)*$F$1/12" +"IF(Assumptions!$N$19=120,Assumptions!$N$33*(1-Assumptions!$N$35)*'Power Price Assumption'!I25*(12),Assumptions!$N$33*(1-Assumptions!$N$35)*'Power Price Assumption'!I25*(12)-2/3*VLOOKUP(120,'EGC Start Charge Matrix'!$U$10:$AM$35,16)*(1+Assumptions!$N$39)^(I5-Brownsville!$E$5))" +"(Assumptions!$N$26*Assumptions!$N$34/1000)*(1+Assumptions!$N$39)^(I5-$E$5)+$F$12*(1+Assumptions!$N$39)^(I5-$F$5)*1/3" +"Assumptions!$N$33*Assumptions!$N$35*Assumptions!$N$36*Assumptions!$N$14/1000" +"(SUM(E10:E17)-SUM(E25:E35))*Assumptions!$B$34/4*$F$1/12" +"(SUM(G10:G17)-SUM(G25:G35))*Assumptions!$B$34/4" +"SUM(E10:E19)" +"Assumptions!$N56*Assumptions!N53/12" +"Assumptions!$N56*(1+Assumptions!$L$52)*$F$1/12" +"F25*(1+Assumptions!$N$52)" +"Assumptions!$N58*Assumptions!N$53/12" +"Assumptions!N58*5/12*(1+Assumptions!N52)^(5/12)+Assumptions!N59*7/12*(1+Assumptions!N52)" +"Assumptions!N59*(1+Assumptions!$N$52)^(G5-$E$5)" +"Assumptions!$N$60*(1+Assumptions!$N$52)^(I5-$E$5)" +"VLOOKUP(Assumptions!N19,'EGC Start Charge Matrix'!$U$10:$AM$35,16)*Assumptions!N$53/12" +"VLOOKUP(Assumptions!N19,'EGC Start Charge Matrix'!$U$10:$AM$35,16)*(1+Assumptions!$N$52)*$F$1/12" +"Assumptions!$N62*Assumptions!N53/12" +"Assumptions!$N62*(1+Assumptions!$N$52)*$F$1/12" +"Assumptions!$N63*Assumptions!N53/12" +"(Assumptions!$N63)*(1+Assumptions!$N$52)*$F$1/12" +"+Assumptions!N64*Assumptions!N53/12" +"+Assumptions!N64*(1+Assumptions!$L$52)*$F$1/12" +"Allocation!$I$9*IS!E31*7/12+Allocation!$K$9*IS!E31*5/12" +"Allocation!$I$9*IS!F31" +"Assumptions!$N$50*Assumptions!$N$33*12" +"Assumptions!$N$50*Assumptions!$N$33*12*(1+Assumptions!N52)" +"Assumptions!$N65*Assumptions!N53/12" +"Assumptions!$N65*(1+Assumptions!$N$52)*$F$1/12" +"Assumptions!$N66*Assumptions!N53/12" +"SUM(E24:E35)" +"E20-E36" +"Allocation!$G$9/Allocation!$G$10*IS!D40" +"Allocation!$G$9*IS!E40" +"E39-E41" +"Allocation!$K$9*(IS!$D$44)" +"Allocation!$I$9*(IS!$E$44-Debt!$C$136)" +"Allocation!$I$9*IS!F44" +"Assumptions!$N$44" +"E49*-$C$51" +"Assumptions!$N$43" +"(E49+E51)*-$C$52" +"SUM(E49:E52)" +"SUM(I55:Z55)" +"Assumptions!B13" +"E39" +"Allocation!$I$9*CF!D15" +"Allocation!$K$9*(CF!E16+CF!E15)+Allocation!$I$9*(CF!G16+CF!G15-CF!G14)" +"Allocation!$I$9*(CF!H16+CF!H15)" +"SUM(E64:E66)" +"Allocation!$I$9*CF!G24*7/12+Allocation!$K$9*CF!G24*5/12" +"Allocation!$I$9*CF!H24" +"Allocation!$K$9*CF!D25" +"Allocation!$I$9*(-Tax!E39)*7/12+Allocation!$K$9*(-Tax!E39)*5/12" +"E67+E70+E69" +"C60" +"$C$75*E54" +"C60" +"$C$76*E72" +"E5+1" +"Assumptions!$P$10*'Power Price Assumption'!E25*0" +"Assumptions!$P$30*Assumptions!$P$53*'Power Price Assumption'!F23" +"Assumptions!$P$30*12*'Power Price Assumption'!G23" +"Assumptions!P$26*Assumptions!P$30*Assumptions!P$14/1000*(1+Assumptions!$P$39)" +"F11*(1+Assumptions!$P$39)" +"VLOOKUP(Assumptions!$P$19,'EGC Start Charge Matrix'!$A$10:$S$35,17)*(1+Assumptions!$P$39)" +"IF(Assumptions!$P$19=120,Assumptions!$P$33*(1-Assumptions!$P$35)*'Power Price Assumption'!I25*(12),Assumptions!$P$33*(1-Assumptions!$P$35)*'Power Price Assumption'!I25*(12)-2/3*VLOOKUP(120,'EGC Start Charge Matrix'!$U$10:$AM$35,17)*(1+Assumptions!$P$52)^(I5-Brownsville!$E$5))" +"(Assumptions!$P$26*Assumptions!$P$34/1000)*(1+Assumptions!$P$39)^(I5-$E$5)+$F$12*(1+Assumptions!$P$39)^(I5-$F$5)*1/3" +"Assumptions!$P$33*Assumptions!$P$35*Assumptions!$P$36*Assumptions!$P$14/1000" +"(SUM(E10:E17)-SUM(E25:E35))*Assumptions!$B$34/4" +"SUM(E10:E19)" +"Assumptions!$P56*Assumptions!P53/12*(1+Assumptions!$P$52)" +"Assumptions!$P56*(1+Assumptions!$P$52)^2" +"G25*(1+Assumptions!$P$52)" +"Assumptions!$P59*(1+Assumptions!$P$52)" +"Assumptions!$P$60*(1+Assumptions!$P$52)^(I5-$E$5)" +"VLOOKUP(Assumptions!P19,'EGC Start Charge Matrix'!$U$10:$AM$35,17)*(1+Assumptions!$P$52)" +"Assumptions!$P62*Assumptions!P53/12*(1+Assumptions!$P$52)" +"Assumptions!$P62*(1+Assumptions!$P$52)^2" +"Assumptions!$P63*Assumptions!P53/12*(1+Assumptions!$P$52)" +"(Assumptions!$P63)*(1+Assumptions!$P$52)^2" +"+Assumptions!P64*(1+Assumptions!$P$52)" +"Allocation!$I$12*IS!E31*7/12" +"Allocation!$I$12*IS!F31" +"Assumptions!$P$50*Assumptions!$P$33*12" +"Assumptions!$P$50*Assumptions!$P$33*12*(1+Assumptions!P52)" +"Assumptions!$P65*Assumptions!P53/12*(1+Assumptions!$P$52)" +"Assumptions!$P66*Assumptions!P53/12*(1+Assumptions!$P$52)" +"SUM(E24:E35)" +"E20-E36" +"Allocation!$G$12*IS!E40" +"E39-E41" +"Allocation!$I$12*(IS!$E$44-Debt!C136)+Debt!C136*Allocation!$K$12" +"Allocation!$I$12*IS!F44" +"Assumptions!$P$44" +"E49*-$C$51" +"Assumptions!$P$43" +"(F49+F51)*-$C$52" +"SUM(E49:E52)" +"SUM(I55:Z55)" +"Assumptions!B13" +"E39" +"Allocation!$I$12*(CF!$G$15+CF!$G$16-CF!$G$14)+CF!$G$14*Allocation!$K$12" +"Allocation!$I$12*(CF!H16+CF!H15)" +"SUM(E64:E66)" +"Allocation!$I$12*CF!G24*7/12" +"Allocation!$I$12*CF!H24" +"Allocation!$I$12*(-Tax!E39)*7/12" +"E67+E70+E69" +"$C$60" +"$C$75*E54" +"$C$76*E72" +"E5+1" +"Assumptions!$Q$30*Assumptions!$Q$53*'Power Price Assumption'!F61" +"Assumptions!$Q$30*12*'Power Price Assumption'!G61" +"Assumptions!$P$30*12*'Power Price Assumption'!J23" +"E26" +"Assumptions!Q$26*Assumptions!Q$30*Assumptions!Q$14/1000*(1+Assumptions!$Q$39)" +"F11*(1+Assumptions!$Q$39)" +"VLOOKUP(Assumptions!$Q$19,'EGC Start Charge Matrix'!$A$10:$S$35,18)*(1+Assumptions!$Q$39)" +"IF(Assumptions!$Q$19=120,Assumptions!$Q$33*(1-Assumptions!$Q$35)*'Power Price Assumption'!I63*12,Assumptions!$Q$33*(1-Assumptions!$Q$35)*'Power Price Assumption'!I63*12-2/3*VLOOKUP(120,'EGC Start Charge Matrix'!$U$10:$AM$35,18)*(1+Assumptions!$Q$52)^(I5-Brownsville!$E$5))" +"(Assumptions!$Q$26*Assumptions!$Q$34/1000)*(1+Assumptions!$Q$39)^(I5-$E$5)+$F$12*(1+Assumptions!$Q$39)^(I5-$F$5)*1/3" +"Assumptions!$Q$33*Assumptions!$Q$35*Assumptions!$Q$36*Assumptions!$Q$14/1000" +"(SUM(E10:E17)-SUM(E25:E35))*Assumptions!$B$34/4" +"SUM(E10:E19)" +"Assumptions!$Q56*Assumptions!Q53/12*(1+Assumptions!$Q$52)" +"Assumptions!$Q56*(1+Assumptions!$Q$52)^2" +"G25*(1+Assumptions!$Q$52)" +"Assumptions!$Q59*(1+Assumptions!$Q$52)" +"Assumptions!$Q$60*(1+Assumptions!$Q$52)^(I5-$E$5)" +"VLOOKUP(Assumptions!Q19,'EGC Start Charge Matrix'!$U$10:$AM$35,18)*(1+Assumptions!$Q$52)" +"Assumptions!$Q62*Assumptions!Q53/12*(1+Assumptions!$Q$52)" +"Assumptions!$Q62*(1+Assumptions!$Q$52)^2" +"Assumptions!$Q63*Assumptions!Q53/12*(1+Assumptions!$Q$52)" +"(Assumptions!$Q63)*(1+Assumptions!$Q$52)^2" +"+Assumptions!Q64*(1+Assumptions!$Q$52)" +"Allocation!$I$14*IS!E31*7/12" +"Allocation!$I$14*IS!F31" +"Assumptions!$Q$50*Assumptions!$Q$33*12" +"Assumptions!$Q$50*Assumptions!$Q$33*12*(1+Assumptions!Q52)" +"Assumptions!$Q65*Assumptions!Q53/12*(1+Assumptions!$Q$52)" +"Assumptions!$Q66*Assumptions!Q53/12*(1+Assumptions!$Q$52)" +"SUM(E24:E35)" +"E20-E36" +"Allocation!$G$14*IS!E40" +"E39-E41" +"Allocation!$I$14*(IS!$E$44-Debt!C136)+Debt!C136*Allocation!$K$14" +"Allocation!$I$14*IS!F44" +"Assumptions!$Q$44" +"E49*-$C$51" +"Assumptions!$Q$43" +"(F49+F51)*-$C$52" +"SUM(E49:E52)" +"SUM(I55:Z55)" +"Assumptions!B13" +"E39" +"Allocation!$I$14*(CF!$G$15+CF!$G$16-CF!$G$14)+CF!$G$14*Allocation!$K$14" +"Allocation!$I$14*(CF!H16+CF!H15)" +"SUM(E64:E66)" +"Allocation!$I$14*CF!G24*7/12" +"Allocation!$I$14*CF!H24" +"Allocation!$I$14*(-Tax!E39)*7/12" +"E67+E70+E69" +"$C$60" +"$C$75*E54" +"$C$76*E72" +"F49" +"F82*F83" +"F10+G15" +"Z10+#REF!" +"MAX(F89,F84)" +"E5+1" +"Assumptions!$R$30*Assumptions!$R$53*'Power Price Assumption'!F42" +"Assumptions!$R$30*'Power Price Assumption'!G42*12" +"Assumptions!R$26*Assumptions!R$30*Assumptions!R$14/1000*(1+Assumptions!$R$39)" +"F11*(1+Assumptions!$R$39)" +"VLOOKUP(Assumptions!$R$19,'EGC Start Charge Matrix'!$A$10:$S$35,19)*(1+Assumptions!$R$39)" +"IF(Assumptions!$R$19=120,Assumptions!$R$33*(1-Assumptions!$R$35)*'Power Price Assumption'!I44*(12),Assumptions!$R$33*(1-Assumptions!$R$35)*'Power Price Assumption'!I44*(12)-2/3*VLOOKUP(120,'EGC Start Charge Matrix'!$U$10:$AM$35,19)*(1+Assumptions!$R$52)^(I5-Brownsville!$E$5))" +"(Assumptions!$R$26*Assumptions!$R$34/1000)*(1+Assumptions!$R$39)^(I5-$E$5)+$F$12*(1+Assumptions!$Q$39)^(I5-Caledonia!$F$5)*1/3" +"Assumptions!$R$33*Assumptions!$R$35*Assumptions!$R$36*Assumptions!$R$14/1000" +"(SUM(E10:E17)-SUM(E25:E35))*Assumptions!$B$34/4" +"SUM(E10:E19)" +"Assumptions!$R56*Assumptions!R53/12*(1+Assumptions!$R$52)" +"Assumptions!$R56*(1+Assumptions!$R$52)^2" +"G25*(1+Assumptions!$R$52)" +"Assumptions!$R59*(1+Assumptions!$R$52)" +"Assumptions!$R$60*(1+Assumptions!$R$52)^(I5-$E$5)" +"VLOOKUP(Assumptions!R19,'EGC Start Charge Matrix'!$U$10:$AM$35,19)*(1+Assumptions!$R$52)" +"Assumptions!$R62*Assumptions!$Q$53*(1+Assumptions!$R$52)/12" +"Assumptions!$R62*(1+Assumptions!$R$52)^2" +"Assumptions!$R63*Assumptions!R53/12*(1+Assumptions!$R$52)" +"(Assumptions!$R63)*(1+Assumptions!$R$52)^2" +"+Assumptions!R64*(1+Assumptions!$R$52)" +"Allocation!$I$13*IS!E31*7/12" +"Allocation!$I$13*IS!F31" +"Assumptions!$R$50*Assumptions!$R$33*12" +"Assumptions!$R$50*Assumptions!$R$33*12*(1+Assumptions!R52)" +"Assumptions!$R65*(1+Assumptions!$R$52)*Assumptions!$Q$53/12" +"Assumptions!$R66*Assumptions!$Q$53*(1+Assumptions!$R$52)/12" +"SUM(E24:E35)" +"E20-E36" +"Allocation!$G$13*IS!E40" +"E39-E41" +"Allocation!$I$13*(IS!$E$44-Debt!C136)+Debt!C136*Allocation!$K$13" +"Allocation!$I$13*IS!F44" +"Assumptions!$R$44" +"E49*-$C$51" +"Assumptions!$R$43" +"(F49+F51)*-$C$52" +"SUM(E49:E52)" +"SUM(I55:Z55)" +"Assumptions!B13" +"E39" +"Allocation!$I$13*(CF!$G$15+CF!$G$16-CF!$G$14)+CF!$G$14*Allocation!$K$13" +"Allocation!$I$13*(CF!H16+CF!H15)" +"SUM(E64:E66)" +"Allocation!$I$13*CF!G24*7/12" +"Allocation!$I$13*CF!H24" +"Allocation!$I$13*(-Tax!E39)*7/12" +"E67+E70" +"F67+F70+F69" +"$C$60" +"$C$75*E54" +"$C$76*E72" +"(2*B10+2*D10)/4" +"C10" +"C10" +"D10" +"C10" +"G10*$A10*G$9/1000" +"A11+10" +"Assumptions!L44" +"Assumptions!L9" +"E7/$E$10*$G$10" +"I7/$I$10" +"Assumptions!M44" +"Assumptions!M9" +"Assumptions!N44" +"Assumptions!N9" +"SUM(E7:E9)" +"Assumptions!P44" +"Assumptions!P9" +"E12/$E$15*$G$15" +"I12/$I$15" +"Assumptions!R44" +"Assumptions!R9" +"Assumptions!Q44" +"Assumptions!Q9" +"SUMPRODUCT(C7:C9,I7:I9)+SUMPRODUCT(C12:C14,I12:I14)" +"E15+E10" +"IF(PROJECTCONFIGURATION!A1,""ISO"",""95*"")" +"+IF(PROJECTCONFIGURATION!A1,'OPERATIONAL CHARACTERISTICS'!$E$12,'OPERATIONAL CHARACTERISTICS'!$F$12)*PROJECTCONFIGURATION!$B$65" +"SOURCEDATA!$D$72" +"+IF(PROJECTCONFIGURATION!A1,'OPERATIONAL CHARACTERISTICS'!$E$14,'OPERATIONAL CHARACTERISTICS'!$F$14)" +"+I6+(I5/'OPERATIONAL CHARACTERISTICS'!$B$12)+(I4/'OPERATIONAL CHARACTERISTICS'!$B$12)" +"+PROJECTCONFIGURATION!I37" +"570*($M$10/1.23)" +"PROJECTCONFIGURATION!$B$65^N10" +"(125+4+22+8+13+9+31)*($M$10/1.23)" +"+D10*(D11/12)*D22*0.5*0.84*(1-D18)" +"(14+120+30+23)/2*PROJECTCONFIGURATION!$B$65" +"(40+10+14+4+7+4)*($M$10/1.23)" +"+D13*(D12+D10*(1-D18))" +"+D14+D12+D10" +"197*PROJECTCONFIGURATION!$B$65*0" +"((24+112+6+30+4)*($M$10/1.23))" +"SUM(I10:I16)/(D6*12)" +"+D15*D18" +"+D15-D19" +"-PMT($D$22/12,$D$21*12,$D$20)*12" +"+D23/12/(IF(PROJECTCONFIGURATION!A1,'OPERATIONAL CHARACTERISTICS'!E12,'OPERATIONAL CHARACTERISTICS'!H12)*PROJECTCONFIGURATION!B65)" +"+D24+I17" +"REPLACE(""XX YEAR IRR"",1,2,D21)" +"+IRR(FINANCE!S8:S38)" +"IF(B65=0,0,HLOOKUP(B65,SOURCEDATA!B3:K4,2)/B65)" +"B65*E4+G4" +"+I4/($B$65*'OPERATIONAL CHARACTERISTICS'!$B$12)" +"+I7/$B$65" +"(1+IF(G65,SOURCEDATA!B36,0))*(IF(B65=0,0,HLOOKUP(B65,SOURCEDATA!B3:K6,4))+G7)" +"IF(D65=0,0,PROJECTCONFIGURATION!$C$65*HLOOKUP(PROJECTCONFIGURATION!D65,SOURCEDATA!B8:E9,2))+G10" +"IF(E67,VLOOKUP(B65,SOURCEDATA!B12:H25,RANK(E66,E68:E74,1)),0)+G13" +"+IF(F65,HLOOKUP(B65,SOURCEDATA!B30:K31,2),0)+G16" +"IF(H65=0,0,+I19/H66)" +"IF(H65=0,0,HLOOKUP(H65,SOURCEDATA!B3:K34,32)+G19)" +"G22+IF(I65,(SOURCEDATA!B38),0)" +"G25+IF(J65,OFFSET(SOURCEDATA!B40,(700-PROJECTCONFIGURATION!E25)/100,B65),0)" +"+G28+IF(K65,HLOOKUP(B65,SOURCEDATA!B53:K54,2),0)" +"+G31+IF(M66,HLOOKUP(PROJECTCONFIGURATION!B65,SOURCEDATA!B58:K59,2))" +"G34+IF(L65,HLOOKUP(B65,SOURCEDATA!B56:K57,2),0)" +"25/20" +"25/4" +"I34+I28+I25+I22+I19+I16+I13+I10+I7+I4+I31" +"+I37/5" +"+VALUE(B66)" +"+F66" +"+IF(H66,B65,0)" +"-$E7*D8" +"-F$7*$D8" +"-$E7*D9" +"IF(PROJECTCONFIGURATION!$J$65,-SOURCEDATA!$P$48/1000,0)" +"+IF(AND(chillers,iso),E12,IF(iso,G12,IF(chillers,F12,H12)))" +"SUM(E7:E11)" +"(413000*1.03)/E12" +"(392000*1.03)/G12" +"(317000*1.03)/H12" +"C13" +"SUM(E39:E41)" +"F8" +"+H15*D15" +"F15*H15" +"2985080-(685000)" +"SUM(D17:D34)" +"SUM(D38:D60)" +"392560+155000" +"SUM(D63:D67)" +"+D68+D61" +"+D73+D72" +"+SUM(D76:D78)" +"+D79+D74+D70+D35+D15" +"4*14312000" +"2*950000" +"4*950000" +"2*280000" +"4*280000" +"+D81+D86" +"SUM(E87:E91)+D92" +"SUM(M87:M91)+K92-K86" +"D92/D13" +"E92/(2*46.9*1000)" +"G92/(2*45.3*1000)" +"J92/(4*46.9*1000)" +"L92/(4*45.3*1000)" +"E87/(2*46.9*1000)" +"G87/(2*45.3*1000)" +"J87/(4*46.9*1000)" +"L87/(4*45.3*1000)" +"E92/(2*45.3*1000)" +"G92/(2*33.6*1000)" +"J92/(4*45.3*1000)" +"L92/(4*33.6*1000)" +"E87/(2*45.3*1000)" +"G87/(2*33.6*1000)" +"J87/(4*45.3*1000)" +"L87/(4*33.6*1000)" +"1430000-850000" +"D92+D101" +"D103/D13" +"+IRR(S8:S38)" +"(IF(PROJECTCONFIGURATION!$A$1,('OPERATIONAL CHARACTERISTICS'!$E$14),('OPERATIONAL CHARACTERISTICS'!$H$14))*D7/1000)+SUMMARY!I7" +"-SUMMARY!D19" +"-IF(SUMMARY!$D$21*12>=K9,IPMT(SUMMARY!$D$22/12,K9,SUMMARY!$D$21*12,SUMMARY!$D$20),0)" +"IF(SUMMARY!$D$21*12>=K9,-PPMT(SUMMARY!$D$22/12,K9,SUMMARY!$D$21*12,SUMMARY!$D$20),0)" +"+M9+L9" +"IF(SUMMARY!$D$21>=K9,(SUMMARY!$D$24+SUMMARY!$I$17)*12*SUMMARY!$D$6,0)" +"IF(SUMMARY!$D$21>=K9,SUMMARY!$D$28*12*SUMMARY!$D$6,0)+IF(P9=SUMMARY!$D$21,SUMMARY!$D$29*SUMMARY!$D$15,0)" +"+R9-Q9" +"((SUMMARY!$D$24+SUMMARY!$I$17)*12*1000*IF(PROJECTCONFIGURATION!$A$1,('OPERATIONAL CHARACTERISTICS'!$E$12*PROJECTCONFIGURATION!$B$65),('OPERATIONAL CHARACTERISTICS'!$H$12*PROJECTCONFIGURATION!$B$65)))/($C13*IF(PROJECTCONFIGURATION!$A$1,('OPERATIONAL CHARACTERISTICS'!$E$12*PROJECTCONFIGURATION!$B$65),('OPERATIONAL CHARACTERISTICS'!$H$12*PROJECTCONFIGURATION!$B$65)))" +"+D13+$F$7" +"+$F$7" +"+C13+100" +"+C23+500" +"+SUM(E19:E21)" +"13500+450+62" +"+$B$4*C3" +"9300-(685/2)" +"$B$6*C3*$P$6+$B$6*(C3^$P$7)*(1-$P$6)" +"B6/B3" +"50+30+120+35" +"C13" +"C$15*ROUND(B16/2,0)+C$13+C$14*2" +"D$15*ROUND(B16/2,0)+D$13+D$14*2" +"E$15*ROUND(B16/2,0)+E$13+E$14*2" +"F$15*ROUND(B16/2,0)+F$13+F$14*2" +"G$15*ROUND(B16/2,0)+G$13+G$14*2" +"H$15*ROUND(B16/2,0)+H$13+H$14*2" +"+$B$31*C30^$P$31" +"+B30" +"280+225+175" +"+$B$34*C33^$P$34" +"+B33" +"+C40+1" +"PROJECTCONFIGURATION!$E$25" +"$C$43*$P$51*(66/244)*C40^$P$50" +"$C$43*$P$51*(143/244)*C40^$P$50" +"$C$43*$P$51*D40^$P$50" +"$C$43*$P$51*(369/244)*C40^$P$50" +"$C$43*$P$51*(619/244)*C40^$P$50" +"(0.91+(P42-70)/1000)*((P40+15)/650)^-0.1" +"(P41+14.7+5)/(P40+14.7-5)" +"P44*((8.584*(460+P42)*P45)/(P43*100*0.231))*((P47)^0.231-1)*0.747" +"+B33" +"+$B$54*C53^$P$54" +"+$B$57*C56^$P$57" +"+$B$59*C58^$P$59" +"(60*60)/47" +"D65/(1000/D64)" +"((60+60)*1.1*60)/47" +"D66+D70" +"480000/2" +"D74/D75" +"A4+1" +"A9+1" +"'PPA Assumptions &Summary'!A1" +"'Project Assumptions'!I67" +"'Project Assumptions'!G67" +"'PPA Assumptions &Summary'!C4" +"NPV(0.1,D9:Y9)" +"'Book Income Statement'!D17" +"'Book Income Statement'!D60" +"'Book Income Statement'!D75" +"'Cash Flow Statement'!D22" +"B19-B9" +"B600-B589" +"B722-B710" +"'PPA Assumptions &Summary'!A1" +"NetMW" +"HeatRate" +"'Project Assumptions'!H8+'Project Assumptions'!I8" +"AnnualHours" +"'Project Assumptions'!N59" +"Labor+Fixed" +"'Project Assumptions'!L11" +"'Project Assumptions'!O16" +"'Project Assumptions'!O15" +"'Project Assumptions'!N32" +"'Project Assumptions'!N34+'Project Assumptions'!N35+'Project Assumptions'!N36+'Project Assumptions'!N37" +"'Project Assumptions'!N33" +"'Book Income Statement'!D53+'Book Income Statement'!D58" +"'Project Assumptions'!N22" +"'Project Assumptions'!N24" +"VEP" +"'Project Assumptions'!F22" +"C35+1" +"[4]Calvert!F39" +"'Book Income Statement'!D63" +"C36-C37" +"[4]Calvert!F32" +"-[4]Calvert!F19" +"C38+C40+C41" +"IF(ABS(Loop)>1,""CALC TAXES!"","""")" +"CONCATENATE(""File Location: "",CELL(""filename""))" +"C8/C11" +"C61-C9" +"NetMW*AnnualHours" +"WaterTreatmentVar/M8*1000" +"AVERAGE('Book Income Statement'!E25:H25)" +"C9/C11" +"IF(I34=""Normal"",'Debt Amortization'!$B$22,I38)" +"M9*N9/1000" +"Variable/M10*1000" +"SUM(C8:C9)" +"NetMW*(1-F11)" +"SUM(L8:L10)" +"G14/8760" +"AVERAGE(Depreciation!D51:AB51)" +"N15/(H8+I8)" +"VLOOKUP(L15,Main_Table,2)" +"Main_Start*L15/1000" +"60842.74+34480.361" +"(MONTH(StartDate)+1)/12" +"N16/(H8+I8)" +"VLOOKUP(L16,Main_Table,3)" +"Fuel_Start*L16/1000" +"$C$8/'Book Income Statement'!$E$75" +"SUM(M15:M16)" +"C61/I10" +"(C61-C50)/I10" +"AVERAGE('Book Income Statement'!D37:G37)" +"VariableMwh" +"M17" +"NetMW/2890*1000" +"L23*(ISO_NetMW*(1-Deg_Rate)*12)" +"IF(ABS(SUM(BS!D38:X38))>0.01,""NO !!!!!!"",""YES"")" +"Depreciation!B40" +"SUM(N20:N24)" +"C61" +"U25-U24" +"I10" +"AnnualHours" +"C25" +"C41+C42" +"SUM(C16:C30)" +"AVERAGE('Book Income Statement'!E45:H45)" +"IF($I$34=""Normal"",'Debt Amortization'!B19,0)" +"IF($I$34=""Normal"",'Debt Amortization'!B20,0)" +"IF($I$34=""Normal"",'Debt Amortization'!B21,0)" +"SUM(F37:H37)" +"C61*0.75*0.16" +"C61*0.75*0.3" +"C61*0.75*0.54" +"SUM(N32:N37)" +"IF(I34=""Normal"",3,4)" +"IF(I34=""Normal"",20,10)" +"IF(I34=""Normal"",0,20)" +"MAX(F39,G39,H39)" +"IF(I34=""Normal"",7.75%,6.725%)" +"IF(I34=""Normal"",8%,7.57%)" +"IF(I34=""Normal"",0,8.18%)" +"IF(I34=""Normal"",F40*($F$37/$I$37)+G40*($G$37/$I$37)+H40*($H$37/$I$37),_Int1*(Principal1/I38)+_Int2*(Principal2/I38)+_Int3*(Principal3/I38))" +"IF(I34=""Normal"",F41*($F$37/$I$37)+G41*($G$37/$I$37)+H41*($H$37/$I$37),F41*(Principal1/I38)+G41*(Principal2/I38)+H41*(Principal3/I38))" +"IF(F37>0,'Debt Amortization'!$E$31,'Debt Amortization'!C74)" +"IF(G37>0,'Debt Amortization'!$E$39,'Debt Amortization'!C89)" +"IF(H37>0,'Debt Amortization'!$E$47,'Debt Amortization'!C104)" +"+'Debt Amortization'!E56" +"SUM(C33:C43)" +"L11" +"L45/AnnualHours/NetMW*1000" +"AVERAGE('PPA Assumptions &Summary'!D57:G57)" +"0.5*'Returns Summary'!$D$23" +"Main_Start*L15/1000" +"L47/L15*1000" +"AVERAGE('Book Income Statement'!E33:H33)/L15*1000" +"O16" +"AVERAGE('Book Income Statement'!E32:H32)/L16*1000" +"+IF(I46=""Financing"", I47, 0)" +"SUM(C47:C50)" +"+IF(I51=0, """", IF(OR(I51>I15, I51ProjectLife+1,0,IF(D$3=ProjectLife+1,12-$C$5,12)),IF(D$3>ProjectLife+1,0,12))" +"IF($C$5<12,IF(C$3>PPATerm+1,0,IF(C$3=PPATerm+1,12-$C$5,C$5)),IF(C$3ProjectLife+1,0,('Book Income Statement'!D17/Operations!C30*1000))" +"IF(C3>ProjectLife+1,0,IF(Operations!C30=0,0,(Operations!C44*Operations!C32/1000)))" +"IF(C3>ProjectLife+1,0,IF(Operations!C30=0,0,(VEP)*((1+VEP_ESCAL)^('PPA Assumptions &Summary'!C4-'Project Assumptions'!$N$6))))" +"IF(C3>ProjectLife+1,0,SUM(C23:C24))" +"AVERAGE(C29:V29)" +"'Book Income Statement'!D28" +"'Book Income Statement'!D34" +"'Book Income Statement'!D42+'Book Income Statement'!D51" +"'Book Income Statement'!D53" +"'Book Income Statement'!D58" +"'Returns Summary'!C23" +"SUM(C29:C34)" +"'Book Income Statement'!D38+'Book Income Statement'!D37+'Book Income Statement'!D41+'Book Income Statement'!D39" +"SUM('Book Income Statement'!D45:D50)" +"IF(Operations!C3>'Project Assumptions'!$I$15,0,C29/'Project Assumptions'!$I$10/SUM('Book Income Statement'!D6:D8))" +"IF(Operations!W3>'Project Assumptions'!$I$15+1,0,W29/'Project Assumptions'!$I$10/SUM('Book Income Statement'!X6:X8))" +"IF(Operations!C3>'Project Assumptions'!$I$15,0,C30/'Project Assumptions'!$I$10/SUM('Book Income Statement'!D6:D8))" +"IF(Operations!W3>'Project Assumptions'!$I$15+1,0,W30/'Project Assumptions'!$I$10/SUM('Book Income Statement'!X6:X8))" +"IF(Operations!C3>'Project Assumptions'!$I$15,0,C31/('Project Assumptions'!$I$10*SUM('Book Income Statement'!D6:D8)))" +"IF(Operations!W3>'Project Assumptions'!$I$15+1,0,W31/('Project Assumptions'!$I$10*SUM('Book Income Statement'!X6:X8)))" +"SUM(C42:C44)" +"C45" +"IF(Operations!C3>'Project Assumptions'!$I$15,0,C32/'Project Assumptions'!$I$10/SUM('Book Income Statement'!D6:D8))" +"IF(Operations!C3>'Project Assumptions'!$I$15,0,C33/'Project Assumptions'!$I$10/SUM('Book Income Statement'!D6:D8))" +"IF(Operations!C3>'Project Assumptions'!$I$15,0,'Returns Summary'!C23/'Project Assumptions'!$I$10/SUM('Book Income Statement'!D6:D8))" +"IF(Operations!W3>'Project Assumptions'!$I$15+1,0,'Returns Summary'!W23/'Project Assumptions'!$I$10/SUM('Book Income Statement'!X6:X8))" +"SUM(C47:C50)" +"C38/'Project Assumptions'!$I$10/SUM('Book Income Statement'!D6:D8)" +"C39/'Project Assumptions'!$I$10/SUM('Book Income Statement'!D6:D8)" +"IF(Operations!C3>'Project Assumptions'!$I$15,0,C29*1000/(Operations!C30))" +"IF(Operations!W3>'Project Assumptions'!$I$15+1,0,W29*1000/(Operations!W30))" +"IF(Operations!C3>'Project Assumptions'!$I$15,0,C30*1000/(Operations!C30))" +"IF(Operations!C3>'Project Assumptions'!$I$15,0,C31*1000/Operations!C30)" +"IF(Operations!W3>'Project Assumptions'!$I$15+1,0,W31*1000/Operations!W30)" +"IF(Operations!C3>'Project Assumptions'!$I$15,0,SUM(C57:C59))" +"IF(Operations!W3>'Project Assumptions'!$I$15+1,0,SUM(W57:W59))" +"C69*(1+'Project Assumptions'!$I$31)^('PPA Assumptions &Summary'!C4-1998)/12" +"C70*(1+'Project Assumptions'!$I$31)^('PPA Assumptions &Summary'!C4-1998)/12" +"AVERAGE(C64,C65)" +"C65+(C66-C65)*'Project Assumptions'!$C$75" +"'Project Assumptions'!I31" +"D73/(1+B73)" +"D78*((1+$B$73)^3)" +"D74/(1+B73)" +"IF('Project Assumptions'!$C$77=""yes"",C25,C23)" +"'Project Assumptions'!$A$2" +"'Book Income Statement'!D3" +"'Project Assumptions'!$I$10*(1-C6)" +"IF(C3>ProjectLife+1,0,C8)" +"IF(D3>ProjectLife+1,0,D8*'PPA Assumptions &Summary'!D6/12)" +"IF(C3>'Project Assumptions'!$I$15,0,'Project Assumptions'!$G$14)" +"IF(W3>'Project Assumptions'!$I$15+1,0,'Project Assumptions'!$G$14)" +"IF(C3>'Project Assumptions'!$I$15,0,C11*C10)" +"IF(W3>'Project Assumptions'!$I$15+1,0,W11*W10)" +"Deg_Rate*(1-'PPA Assumptions &Summary'!C18)" +"ISO_NetMW*(1-C15)" +"IF(C3>ProjectLife+1,0,(C17-C20)*'PPA Assumptions &Summary'!C7/12)" +"IF(W3>ProjectLife+1,0,(W17-W20))" +"C17*Cap_Factor_Energy*'PPA Assumptions &Summary'!C7/12" +"W17*Cap_Factor_Energy" +"IF(C3>'Project Assumptions'!$I$15,0,'Project Assumptions'!$G$14)" +"IF(W3>'Project Assumptions'!$I$15+1,0,'Project Assumptions'!$G$14)" +"IF(C3>'Project Assumptions'!$I$15,0,C21*(C19+C20))" +"IF(W3>'Project Assumptions'!$I$15+1,0,W21*(W19+W20))" +"IF(C3<=ProjectLife,IF('Project Assumptions'!$C$69=""Assumed"",'Project Assumptions'!$I$28*'Project Assumptions'!$I$27,0),0)" +"IF(D3<=ProjectLife,IF('Project Assumptions'!$C$69=""Assumed"",NetMW*AnnualHours*'PPA Assumptions &Summary'!D6/12,0),0)" +"IF(C3>'Project Assumptions'!$I$15,0,C25/C30)" +"IF(W3>'Project Assumptions'!$I$15+1,0,W25/W30)" +"IF(C3>'Project Assumptions'!$I$15,0,IF('Project Assumptions'!$C$69=""Assumed"",C22,0))" +"IF(W3>'Project Assumptions'!$I$15+1,0,IF('Project Assumptions'!$C$69=""Assumed"",W22,0))" +"IF(C3>'Project Assumptions'!$I$15,0,C27/C30)" +"IF(W3>'Project Assumptions'!$I$15+1,0,W27/W30)" +"IF(C3>'Project Assumptions'!$I$15,0,IF('Project Assumptions'!$C$69=""Assumed"",C25+C27,C25+C27))" +"IF(W3>'Project Assumptions'!$I$15+1,0,IF('Project Assumptions'!$C$69=""Assumed"",W25+W27,W25+W27))" +"IF(C3>'Project Assumptions'!$I$15,0,C26+C28)" +"IF(W3>'Project Assumptions'!$I$15+1,0,W26+W28)" +"IF(C3>'Project Assumptions'!$I$15,0,'Project Assumptions'!$I$12*(1+C7))" +"IF(W3>'Project Assumptions'!$I$15+1,0,'Project Assumptions'!$I$12*(1+W7))" +"IF(C3>'Project Assumptions'!$I$15,0,C32*C30/1000000)" +"IF(W3>'Project Assumptions'!$I$15+1,0,W32*W30/1000000)" +"IF(C3>'Project Assumptions'!$I$15,0,IF(AND('Project Assumptions'!$C$70=""No"",Operations!C3>ProjectLife),0,Operations!C$44*C33))" +"IF(W3>'Project Assumptions'!$I$15+1,0,IF(AND('Project Assumptions'!$C$70=""No"",Operations!W3>ProjectLife+1),0,Operations!W$44*W33))" +"'Tax Calculations'!D66" +"C44*'Maintenance Reserves'!D7*('Project Assumptions'!$H$8+'Project Assumptions'!$I$8)*'Project Assumptions'!$N$59/1000" +"SUM(C35:C37)" +"IF('PPA Assumptions &Summary'!C3>'Project Assumptions'!$I$15,0,'Project Assumptions'!$C$65)" +"IF('PPA Assumptions &Summary'!W3>'Project Assumptions'!$I$15+1,0,'Project Assumptions'!$C$65)" +"IF(AND('Project Assumptions'!$C$64=""Fixed"",C43>0),C42*(1+C43),IF(AND('Project Assumptions'!$C$64=""Index"",C43>0),C41+((0.03*('Book Income Statement'!D25+'Book Income Statement'!D26+'Book Income Statement'!D27+'Book Income Statement'!D42+'Book Income Statement'!D51)*C43))/C33,IF('Project Assumptions'!$C$64=""Fixed"",C42,C41)))" +"IF('PPA Assumptions &Summary'!C3>ProjectLife,'Project Assumptions'!$C$72,"""")" +"'Project Assumptions'!$A$2" +"'Book Income Statement'!D3" +"YEAR('Project Assumptions'!$G$16)" +"E5+1" +"'Book Income Statement'!D63" +"IF(E4<='Project Assumptions'!$F$39,'Project Assumptions'!$F$41,0)" +"IF(AND(E4>'Project Assumptions'!$F$39,E4<='Project Assumptions'!$G$39),'Project Assumptions'!$G$41,0)" +"IF(AND(E4>'Project Assumptions'!$G$39,E4<='Project Assumptions'!$H$39),'Project Assumptions'!$H$41,0)" +"IF(E4<='Project Assumptions'!$F$39,'Project Assumptions'!$F$40,0)" +"IF('Project Assumptions'!$G$39=0,0,IF(E4<='Project Assumptions'!$G$39,'Project Assumptions'!$G$40,0))" +"IF('Project Assumptions'!$H$39=0,0,IF(E4<='Project Assumptions'!$H$39,'Project Assumptions'!$H$40,0))" +"IF(E4>MAX('Project Assumptions'!$F$39,'Project Assumptions'!$G$39,'Project Assumptions'!$H$39),0,IF(E4<='Project Assumptions'!$F$39,E6/E8,IF(E4<='Project Assumptions'!$G$39,E6/E9,E6/E10)))" +"'Project Assumptions'!$G$16" +"DATE(YEAR('Project Assumptions'!$G$16),12,31)" +"NPV(E12*(13-MONTH('Project Assumptions'!G16))/12,C19)" +"NPV(F12,F19:AC19)+E19" +"IF(E4>'Project Assumptions'!$F$39,0,E16-E35-E43)" +"HLOOKUP('Project Assumptions'!$F$39,$E$4:$AC$20,17)" +"IF(E4<'Project Assumptions'!$F$39,0,IF(E4='Project Assumptions'!$F$39,NPV(F13,F20:$AC$20),IF(E4<='Project Assumptions'!$G$39,E16-E43,0)))" +"IF(AC4<'Project Assumptions'!$F$39,0,IF(AC4='Project Assumptions'!$F$39,NPV(AD13,$AC20:AD$20),IF(AC4<='Project Assumptions'!$G$39,AC16-AC43,0)))" +"IF('Project Assumptions'!$H$39=0,0,HLOOKUP('Project Assumptions'!$G$39,$E$4:$AC$21,18))" +"IF(OR(E4<'Project Assumptions'!$G$39,'Project Assumptions'!$G$39=0,'Project Assumptions'!$H$39=0),0,IF(E4='Project Assumptions'!$G$39,NPV(F14,F21:$AC$21),IF(E4<='Project Assumptions'!$H$39,E16,0)))" +"IF(OR(AC4<'Project Assumptions'!$G$39,'Project Assumptions'!$G$39=0,'Project Assumptions'!$H$39=0),0,IF(AC4='Project Assumptions'!$G$39,NPV(AD14,$AC21:AD$21),IF(AC4<='Project Assumptions'!$H$39,AC16,0)))" +"SUM(B19:B21)" +"IF(E4>'Project Assumptions'!$F$39,0,B19)" +"IF(F4>'Project Assumptions'!$F$39,0,E30)" +"E26*$E$12*(13-MONTH('Project Assumptions'!G16))/12" +"F26*F$12" +"IF(E4>'Project Assumptions'!$F$39,0,E29-E27)" +"IF(E4>'Project Assumptions'!$F$39,0,E19)" +"IF(E4<'Project Assumptions'!$F$39,E26-E28,IF(AND(E4='Project Assumptions'!$F$39,E26-E28>1),""ERROR"",IF(E4>'Project Assumptions'!$F$39,0,E26-E28)))" +"SUMPRODUCT(E4:AC4,E28:AC28)/B19" +"B20" +"IF(F4>'Project Assumptions'!$G$39,0,E38)" +"IF(E4>'Project Assumptions'!$F$39,E34*E13,IF(AND(E4<='Project Assumptions'!$F$39,'Project Assumptions'!$G$42=""Interest Only""),E34*E13*(13-MONTH('Project Assumptions'!G16))/12,0))" +"IF(F4>'Project Assumptions'!$F$39,F34*F13,IF(AND(F4<='Project Assumptions'!$F$39,'Project Assumptions'!$G$42=""Interest Only""),F34*F13,0))" +"IF(OR(E4<='Project Assumptions'!$F$39,E4>'Project Assumptions'!$G$39),0,E37-E35)" +"IF(E4<='Project Assumptions'!$F$39,E35,E20)" +"IF(E4<'Project Assumptions'!$G$39,E34-E36,IF(E4>'Project Assumptions'!$G$39,0,E34-E36))" +"IF('Project Assumptions'!$G$39>0,SUMPRODUCT(E4:AC4,E36:AC36)/B20,0)" +"B21" +"+IF(F4>'Project Assumptions'!$H$39, 0, E46)" +"IF('Project Assumptions'!$H$39=0,0,IF(E4>'Project Assumptions'!$G$39,E42*E14,IF(AND(E4<='Project Assumptions'!$G$39,'Project Assumptions'!$H$42=""Interest Only""),E42*E14*(13-MONTH('Project Assumptions'!G16))/12,0)))" +"IF('Project Assumptions'!$H$39=0,0,IF(F4>'Project Assumptions'!$G$39,F42*F14,IF(AND(F4<='Project Assumptions'!$G$39,'Project Assumptions'!$H$42=""Interest Only""),F42*F14,0)))" +"+E45-E43" +"IF(E4<='Project Assumptions'!$F$39,E43,E21)" +"IF(M4<='Project Assumptions'!$G$39,M43,M21)" +"IF('Project Assumptions'!$H$39=0,0,E42-E44)" +"IF('Project Assumptions'!H39>0,SUMPRODUCT(E4:AC4,E44:AC44)/B21,0)" +"IF('Project Assumptions'!$I$34=""Normal"",E26+E34+E42,E69+E84+E99)" +"IF('Project Assumptions'!$I$34=""Normal"",SUMPRODUCT(E4:AC4,E53:AC53)/B22,SUMPRODUCT(E4:AC4,E53:AC53)/('Debt Amortization'!C69+'Debt Amortization'!C84+'Debt Amortization'!C99))" +"E45+E37+E29" +"Principal1" +"_Int1" +"Term1" +"Grace1" +"E4" +"B63" +"C69" +"E73" +"E69*$B$64" +"$C$69*E75" +"E71+E70" +"E69-E71" +"SUMPRODUCT(E71:AC71,$E$66:$AC$66)/SUM(E71:AC71)" +"SUM(E75:AC75)" +"Principal2" +"_Int2" +"Term2" +"Grace2" +"E4" +"E84*$B$79" +"$C$84*E90" +"SUMPRODUCT(E86:AC86,$E$81:$AC$81)/SUM(E86:AC86)" +"Principal3" +"_Int3" +"Term3" +"Grace3" +"E4" +"E99*$B$94" +"$C$99*E105" +"SUMPRODUCT(E101:AC101,$E$96:$AC$96)/SUM(E101:AC101)" +"'Project Assumptions'!$A$2" +"'Book Income Statement'!D3" +"'Project Assumptions'!G16" +"DATE(YEAR(B6),12,31)" +"EDATE(C6,12)" +"'Project Assumptions'!C8*-1" +"'Cash Flow Statement'!D20" +"'Cash Flow Statement'!E20+'Cash Flow Statement'!E43" +"XIRR($B$7:C7,$B$6:C6)" +"XNPV('Project Assumptions'!$I$56,$B$7:C7,$B$6:C6)" +"'Project Assumptions'!C8*-1" +"'Cash Flow Statement'!D22" +"'Cash Flow Statement'!E22+'Cash Flow Statement'!E43" +"XIRR($B$11:C11,$B$6:C6)" +"XNPV('Project Assumptions'!$I$56,$B$11:C11,$B$6:C6)" +"-('Project Assumptions'!C8+'Project Assumptions'!C9)" +"+'Cash Flow Statement'!D20+'Cash Flow Statement'!D17+'Cash Flow Statement'!D13+'Cash Flow Statement'!D12+'Cash Flow Statement'!D10" +"XIRR($B$15:C15,$B$6:C6)" +"XNPV('Project Assumptions'!$I$56,$B$15:C15,$B$6:C6)" +"NPV(B18,C11:E11)" +"E15" +"'Debt Amortization'!E54" +"IF(C23<=0, ""N/A"", +'Book Income Statement'!D63/C23)" +"B29+B34" +"(($B$29+$B$34)-(IF('Project Assumptions'!$I$34=""Normal"",SUM('Debt Amortization'!$E$53:E53),SUM('Debt Amortization'!$E$108:E108))))/($B$29+$B$34)" +"+'Project Assumptions'!C50" +"B26+'Cash Flow Statement'!D16-'Cash Flow Statement'!D17" +"P26+'Cash Flow Statement'!R16+'Cash Flow Statement'!R17" +""" Debt Reserve Interest Income @ ""&'Project Assumptions'!I48*100&""%""" +"C26*'Project Assumptions'!$I$48*(SUM('Book Income Statement'!D6:D8)/12)" +"IF('Project Assumptions'!$I$34=""Normal"",'Debt Amortization'!B19,'Debt Amortization'!C69)" +"IF('Project Assumptions'!$I$34=""Normal"",'Debt Amortization'!E29,'Debt Amortization'!E72)" +"IF(C30<1, ""N/A"",'Book Income Statement'!D63/C30)" +"IF(D30<1, ""N/A"", +'Book Income Statement'!E63/D30)" +"($B$29-IF('Project Assumptions'!$I$34=""Normal"",SUM('Debt Amortization'!$E$28:E28),SUM('Debt Amortization'!$E$71:E71)))/$B$29" +"IF('Project Assumptions'!$I$34=""Normal"",'Debt Amortization'!B20,'Debt Amortization'!C84)" +"IF('Project Assumptions'!$I$34=""Normal"",'Debt Amortization'!E37,'Debt Amortization'!E86)" +"IF(C35<1, ""N/A"",'Book Income Statement'!D63/C35)" +"IF($B$34>0,(($B$34-IF('Project Assumptions'!$I$34=""Normal"",SUM('Debt Amortization'!$E$36:E36),SUM('Debt Amortization'!$E$86:E86)))/$B$34),0)" +"IF('Project Assumptions'!$I$34=""Normal"",'Debt Amortization'!B21,'Debt Amortization'!C99)" +"IF('Project Assumptions'!$I$34=""Normal"",'Debt Amortization'!E45,'Debt Amortization'!E101)" +"+IF(C40<1, ""N/A"",'Book Income Statement'!D63/C40)" +"IF($B$39>0,(($B$39-IF('Project Assumptions'!$I$34=""Normal"",SUM('Debt Amortization'!$E$44:E44),SUM('Debt Amortization'!$E$101:E101)))/$B$39),0)" +"'Project Assumptions'!$A$2" +"D3+1" +"YEAR(StartDate)" +"'PPA Assumptions &Summary'!A5" +"(Operations!C25+Operations!C27)*'PPA Assumptions &Summary'!C11/1000+'Tax Calculations'!D66" +"(PPACAPACITY*'Project Assumptions'!$I$29*D6)+((Operations!C17*(1-Cap_Factor_Energy))*'PPA Assumptions &Summary'!C64*D7)" +"(Operations!C25+Operations!C27)*'PPA Assumptions &Summary'!C24/1000" +"IF(D3>ProjectLife+1,0,(Main_Start*'Project Assumptions'!$L$15*((1+Main_Escal)^(D4-'Project Assumptions'!$N$6))+Fuel_Start*'Project Assumptions'!$L$16)/1000)+((Main_Start*1/3)*'Project Assumptions'!$L$15*((1+Main_Escal)^(D4-'Project Assumptions'!$N$6))+Fuel_Start*'Project Assumptions'!$L$16)/1000*D7/12" +"IF(E3>ProjectLife+1,0,(Main_Start*'Project Assumptions'!$L$15*((1+Main_Escal)^(E4-'Project Assumptions'!$N$6))+Fuel_Start*'Project Assumptions'!$L$16)/1000)*E6/12+((Main_Start*1/3)*'Project Assumptions'!$L$15*((1+Main_Escal)^(E4-'Project Assumptions'!$N$6))+Fuel_Start*'Project Assumptions'!$L$16)/1000*E7/12" +"IF(X3>ProjectLife+1,0,(Main_Start*'Project Assumptions'!$L$15*((1+Main_Escal)^(X4-'Project Assumptions'!$N$6))+Fuel_Start*'Project Assumptions'!$L$16)/1000)*X6/12+((Main_Start*1/3)*'Project Assumptions'!$L$15*((1+Main_Escal)^(X4-'Project Assumptions'!$N$6))+Fuel_Start*'Project Assumptions'!$L$16)/1000" +"Operations!C20*AnnualHours*(Energy_Margin)/1000*D7/12" +"'PPA Assumptions &Summary'!C14" +"SUM(D10:D16)" +"IF(D3>'Project Assumptions'!$I$15+1,0,Operations!C35+Operations!C36)" +"IF(D3>'Project Assumptions'!$I$15+1,0,(WaterMWh*(Operations!C25+Operations!C27))*((1+OM_Escal)^(D4-'Project Assumptions'!$N$6))/1000)" +"IF(D3>'Project Assumptions'!$I$15+1,0,(FercMWh*(Operations!C25+Operations!C27))*((1+OM_Escal)^(D4-'Project Assumptions'!$N$6))/1000)" +"IF(D3>'Project Assumptions'!$I$15+1,0,(MainMWh*(Operations!C25+Operations!C27))*((1+OM_Escal)^(D4-'Project Assumptions'!$N$6))/1000)" +"AVERAGE(D28:W28)" +"SUM(D25:D27)" +"D23+D28" +"IF(D3>ProjectLife+1,0,Fuel_Start*'Project Assumptions'!$L$16/1000)" +"IF(D3>ProjectLife+1,0,Main_Start*'Project Assumptions'!$L$15*((1+Main_Escal)^(D4-'Project Assumptions'!$N$6))/1000)" +"SUM(D32:D33)" +"Labor*(1+OM_Escal)*('Book Income Statement'!D6/12)" +"IF(E3>'Project Assumptions'!$I$15+1+1,0,Labor*((1+'Project Assumptions'!$N$40)^(E4-'Project Assumptions'!$N$6))*E5/12)" +"Fixed*(1+OM_Escal)*('Book Income Statement'!D6/12)" +"IF(E3>'Project Assumptions'!$I$15+1+1,0,Fixed*((1+'Project Assumptions'!$N$40)^(E4-'Project Assumptions'!$N$6))*E5/12)" +"IF(D3>'Project Assumptions'!$I$15+1+1,0,'Project Assumptions'!$N$22*(D5)/12)*((1+'Project Assumptions'!$N$40)^(D4-'Project Assumptions'!$N$6))" +"IF(D3>ProjectLife+1,0,'Project Assumptions'!$N$23*((1+OM_Escal)^(D4-2003))*D7/12)" +"IF(AB3>ProjectLife+1,0,'Project Assumptions'!$N$23*((1+OM_Escal)^(AB4-'Project Assumptions'!$N$6))*AB7/12)" +"'Project Assumptions'!$N$24*(1+OM_Escal)*D5/12" +"IF(E3>'Project Assumptions'!$I$15+1+1,0,'Project Assumptions'!$N$24*((1+OM_Escal)^(E4-'Project Assumptions'!$N$6))*E5/12)" +"SUM(D37:D41)" +"'Project Assumptions'!$N$32*(1+OM_Escal)^(D4-'Project Assumptions'!$N$28)*D5/12" +"IF(D3>ProjectLife +1,0,'Project Assumptions'!$N$33*(1+OM_Escal)^(D4-'Project Assumptions'!$N$28))" +"'Project Assumptions'!$N$34*(D5/12)*(1+OM_Escal)^(D4-'Project Assumptions'!$N$28)" +"'Project Assumptions'!$N$35*(D5/12)*((1+OM_Escal)^('Book Income Statement'!D4-'Project Assumptions'!$N$6))" +"'Project Assumptions'!$N$36*(D5/12)*((1+OM_Escal)^('Book Income Statement'!D4-'Project Assumptions'!$N$6))" +"'Project Assumptions'!$N$37*(D5/12)*((1+OM_Escal)^('Book Income Statement'!D4-'Project Assumptions'!$N$28))" +"D45+SUM(D46:D50)" +"IF(D3>'Project Assumptions'!$I$15+1,0,Depreciation!D51)" +"IF(X3>'Project Assumptions'!$I$15+1+1,0,Depreciation!X51)" +"'Tax Calculations'!D10" +"'Tax Calculations'!D15" +"D29+D34+D42+D51+D53+D58" +"D17-D60" +"Depreciation!D40" +"IF(E3>'Project Assumptions'!$I$15+1,0,Depreciation!E40)" +"IF(X3>'Project Assumptions'!$I$15+1+1,0,Depreciation!X40)" +"'Project Assumptions'!C41+'Project Assumptions'!C42" +"D63-D65-D66" +"'Debt Amortization'!E$52" +"0.05*0.25*D63" +"D69-D70" +"D67-D71" +"IF(E3>'Project Assumptions'!$I$15+1,0,E67-E71)" +"IF(X3>'Project Assumptions'!$I$15+1+1,0,X67-X71)" +"D72*'Project Assumptions'!$N$64" +"IF(E3>'Project Assumptions'!$I$15+1,0,E72*'Project Assumptions'!$N$64)" +"IF(X3>'Project Assumptions'!$I$15+1+1,0,X72*'Project Assumptions'!$N$64)" +"D72-D74" +"IF(E3>'Project Assumptions'!$I$15+1,0,E72-E74)" +"IF(X3>'Project Assumptions'!$I$15+1+1,0,X72-X74)" +"NPV('Project Assumptions'!$I$56,'Book Income Statement'!D77:F77)" +"F72+F65" +"F75" +"'Project Assumptions'!$A$2" +"D3+1" +"YEAR('Project Assumptions'!G16)" +"SUM(D6:AD6)" +"IF(D3>'Project Assumptions'!$I$15,0,'Book Income Statement'!D72)" +"IF(X3>'Project Assumptions'!$I$15+1,0,'Book Income Statement'!X72)" +"IF(D3>'Project Assumptions'!$I$15,0,'Book Income Statement'!D65)" +"IF(X3>'Project Assumptions'!$I$15+1,0,'Book Income Statement'!X65)" +"IF(D3>'Project Assumptions'!$I$15,0,'Book Income Statement'!D53)" +"IF(X3>'Project Assumptions'!$I$15+1,0,'Book Income Statement'!X53)" +"IF(D3>'Project Assumptions'!$I$15,0,0)" +"IF(E3>'Project Assumptions'!$I$15,0,Depreciation!D51)" +"IF(X3>'Project Assumptions'!$I$15+1,0,Depreciation!W51)" +"IF(D3>'Project Assumptions'!$I$15,0,'Book Income Statement'!D69)" +"IF(X3>'Project Assumptions'!$I$15+1,0,'Book Income Statement'!X69)" +"IF(D3>'Project Assumptions'!$I$15+1,0,'Debt Amortization'!E$52)" +"SUM(D13:AB13)" +"IF(D3>'Project Assumptions'!$I$15,0,'Debt Amortization'!E$53)" +"IF(X3>'Project Assumptions'!$I$15+1,0,'Debt Amortization'!Y$53)" +"IF(D3>'Project Assumptions'!$I$15,0,D6+D7+D8-D9+D10+D11-D12-D13)" +"IF(X3>'Project Assumptions'!$I$15+1,0,X6+X7+X8-X9+X10+X11-X12-X13)" +"SUM(C6:C13)" +"IF(D3>'Project Assumptions'!$I$15,0,D6+D7+D8-D9+D10+D11-D12-D13-D17-D18-D16)" +"IF(X3>'Project Assumptions'!$I$15+1,0,X6+X7+X8-X9+X10+X11-X12-X13-X17-X18-X16)" +"IF(D3>'Project Assumptions'!$I$15,0,'Tax Calculations'!D51+'Tax Calculations'!D33)" +"IF(X3>'Project Assumptions'!$I$15+1,0,'Tax Calculations'!X51+'Tax Calculations'!X33)" +"C20-C21" +"IF(D3>'Project Assumptions'!$I$15,0,D20-D21)" +"IF(X3>'Project Assumptions'!$I$15+1,0,X20-X21)" +"+IF(OR(AND(D3>'Project Assumptions'!$I$51,D30=0), 'Project Assumptions'!$I$51=0), 0, IF(D22>0, D22, 0))" +"IF('Project Assumptions'!$I$51=0, 0, +'Project Assumptions'!$I$53)" +"D28*'Project Assumptions'!$I$52" +"+D32*'Project Assumptions'!$I$52" +"+C30+D29" +"+D30-D31+E29" +"+IF(D27>D30, D30, D27)" +"+IF(D3<'Project Assumptions'!$I$51, 'Project Assumptions'!$I$53, 0)" +"+IF(E3<'Project Assumptions'!$I$51, D32, 0)" +"+D22-D31+(D32-'Project Assumptions'!$I$53)" +"+E22-E31+(E32-D32)" +"D36+D13+D12" +"(F36+F13+F12)*0.2" +"'Project Assumptions'!$A$2" +"'[1]PPA Assumptions &Summary'!C3" +"'PPA Assumptions &Summary'!C4" +"IF(D3>ProjectLife,0,'Project Assumptions'!$C$50+'Cash Flow Statement'!D17-'Cash Flow Statement'!D16)" +"'Maintenance Reserves'!D13" +"SUM(D6:D11)" +"Depreciation!$B$40" +"SUM(Depreciation!$D$40:D40)" +"D15-D16" +"'Project Assumptions'!$C$25" +"D12+SUM(D17:D19)" +"'Maintenance Reserves'!D13" +"'Tax Calculations'!D59" +"'Debt Amortization'!E55" +"'Project Assumptions'!$C$8-SUM('Book Income Statement'!$D$66:D66)" +"'Book Income Statement'!D75-'Cash Flow Statement'!D36" +"'Book Income Statement'!E75-'Cash Flow Statement'!E36+D34" +"SUM(D33:D34)" +"D30+D35" +"IF(D3>ProjectLife,0,D21-D36)" +"(SUM(D28:X28)-SUM(D44:X44))+(SUM(D35:X35)-SUM(D45:X45))" +"'Project Assumptions'!$A$2" +"D3+1" +"YEAR('Project Assumptions'!G16)" +"BS!D44+BS!D45" +"IF(D$3>'Project Assumptions'!$I$15,0,'Project Assumptions'!$N$67)" +"IF(X$3>'Project Assumptions'!$I$15+1,0,'Project Assumptions'!$N$67)" +"D8*D9" +"('Book Income Statement'!D10)*(AnnualHours-TVA_hours)/AnnualHours" +"IF(D$3>'Project Assumptions'!$I$15,0,'Project Assumptions'!$N$66)" +"IF(E3>'Project Assumptions'!$I$15,0,'Project Assumptions'!$N$66)" +"'Book Income Statement'!D72" +"'Book Income Statement'!D65" +"IF(D3<='Project Assumptions'!$I$15,Depreciation!D28*-1,0)" +"IF(X3<='Project Assumptions'!$I$15+1,Depreciation!X28*-1,0)" +"SUM(D18:D20)" +"D21" +"IF(D$3>'Project Assumptions'!$I$15,0,'Project Assumptions'!$N$63)" +"IF(X$3>'Project Assumptions'!$I$15+1,0,'Project Assumptions'!$N$63)" +"C31" +"IF('Project Assumptions'!$C$67=""NO"",0,IF(D1>ProjectLife,0,IF(D25<0,-D25,0)))" +"IF(P28>(SUM(Q30:W30)+SUM(P29:W29))*-1,P28-(SUM(P30:W30)+SUM(P29:W29))*-1,0)" +"IF('Project Assumptions'!$C$67=""No"",0,IF(D1<='Project Assumptions'!$C$67,IF(D25<0,0,IF(D27>D25,-D25,-D27)),0))" +"SUM(D27:D30)" +"IF(D25<0,0,D25+D30)" +"D18" +"SUM(D38:D39)" +"IF(D3<='Project Assumptions'!$I$15,Depreciation!D15*-1,0)" +"IF(X3<='Project Assumptions'!$I$15+1,Depreciation!X15*-1,0)" +"-D33" +"IF(D3>ProjectLife,0,'Project Assumptions'!$N$62)" +"IF(X3>ProjectLife+1,0,'Project Assumptions'!$N$62)" +"D43*D45" +"IF(D3>'Project Assumptions'!$I$15,0,IF(C48-C49+IF(D46<0,-1*D46,0)>0,C48-C49+IF(D46<0,-1*D46,0),0))" +"IF('Project Assumptions'!$C$66=""No"",0,IF(D3<='Project Assumptions'!$C$68,IF(D46<0,0,IF(D48>D46,D46,D48)),0))" +"IF(AND('Project Assumptions'!$C$66=""No"",D46<0),D46,IF(AND('Project Assumptions'!$C$66=""No"",D46>0),D46,IF(D46<0,0,(D46-D49))))" +"'Cash Flow Statement'!D21+'Cash Flow Statement'!D9" +"'Book Income Statement'!D74+'Cash Flow Statement'!D8" +"D56-D55" +"D57+C59" +"'Book Income Statement'!D34+'Book Income Statement'!D42+'Book Income Statement'!D51+'Book Income Statement'!D53+'Book Income Statement'!D28+'Book Income Statement'!D65" +"0.03*D63" +"'Project Assumptions'!$N$68*'Tax Calculations'!D64" +"'Project Assumptions'!$A$2" +"D4+1" +"YEAR('Project Assumptions'!G16)" +"IF(D4>$B$7+1,0,IF($B$7=15,VLOOKUP(D4,$A$57:$B$72,2),VLOOKUP(D4,$A$77:$B$97,2)))" +"IF(D4>$B$8,0,1/$B$8)*'Book Income Statement'!D$6/12" +"IF(E$4<=$B8,(1/$B8),IF(E$4=$B8+1,(1/$B8)-$D8,0))" +"IF(F4<=$B$8,(1/$B$8),IF(F4=$B$8+1,(1/$B$8)-$D$8,0))" +"MAX('Project Assumptions'!$F$39, 'Project Assumptions'!$G$39,'Project Assumptions'!$H$39)" +"IF(D4>$B$9,0,(1/$B$9))*'Book Income Statement'!D$6/12" +"IF(E$4<=$B$9,(1/$B$9),IF(E$4=$B$9+1,(1/$B$9)-$D$9,0))" +"'Project Assumptions'!C31-'Project Assumptions'!C25+'Project Assumptions'!C55+'Project Assumptions'!C59+'Project Assumptions'!C34" +"$B$11*D7" +"'Project Assumptions'!C44-'Project Assumptions'!C34-'Project Assumptions'!C42-'Project Assumptions'!C41" +"$B$12*D8" +"'Project Assumptions'!C47+'Project Assumptions'!C48+'Project Assumptions'!C49" +"$B$13*D9" +"B14" +"SUM(B11:B14)" +"B7" +"IF(D4>$B$19+1,0,IF($B$19=15,VLOOKUP(D4,$A$57:$B$72,2),VLOOKUP(D4,$A$77:$B$97,2)))" +"IF(D16>$B$20,0,1/$B$20)*'Book Income Statement'!D$6/12" +"IF(D16>$B$21,0,(1/$B$21))*'Book Income Statement'!D$6/12" +"IF(E$4<=$B$21,(1/$B$21),IF(E$4=$B$21+1,(1/$B$21)-$D$21,0))" +"B11" +"$B$24*D19" +"$B25*D20" +"'Project Assumptions'!U18" +"((1-$C$32)/$B$32)*'Book Income Statement'!D$6/12" +"IF(E31<=$B$32,(1-$C$32)/$B$32,IF(E31=$B$32+1,(1/$B32)-$D$32,0))" +"(1/$B33)*'Book Income Statement'!D$6/12" +"IF(E31<=$B$33,(1/$B33),IF(E31=$B$33+1,(1/$B33)-$D$33,0))" +"+B9" +"IF(E31<=$B$34,(1/$B34),IF(E31=$B$34+1,(1/$B34)-$D$34,0))" +"B11" +"D32*$B$36" +"D33*$B$37" +"D34*$B$38" +"B40-D40" +"D42-E40" +"'Project Assumptions'!C31" +"$B$45*D45" +"0.0015" +"'Project Assumptions'!C31-'Project Assumptions'!C25-200" +"$C$48*$B$48" +"SchoolMillageTaxRate+'Project Assumptions'!U9+CountyMillageTaxRate+CityTaxRate" +"'Project Assumptions'!C25" +"$C$49*$B$49" +"SchoolMillageTaxRate+'Project Assumptions'!U9+CountyMillageTaxRate+CityTaxRate" +"$C$50*$B$50" +"SUM(D48:D50)" +"SUM(B57:B72)" +"'Project Assumptions'!$A$2" +"IF(ABS(C6-C58)>1,""Total Drawdown not Updated!!!"","""")" +"'Project Assumptions'!B54" +"C7/12" +"VLOOKUP(C8,A21:F57,6)" +"C21/$C$6" +"D20+C21+E20" +"IF(A21<=$C$8,E21+F20,F20)" +"A22+1" +"IF(A24>$C$8,0,((D23+(C24/2))*($C$9))+(($C$6-SUM($C$21:C24))*($C$11/12)))" +"IF($C$13=1,I57,H57)" +"IF(A57>$C$8,0,((D56+(C57))*($C$9))+(($C$6-SUM($C$21:C57))*($C$11/12)))" +"SUM(B21:B57)" +"'Project Assumptions'!$A$2" +"D5-1" +"+YEAR('Project Assumptions'!$G$16)" +"D5+1" +"IF(D4<=ProjectLife,'Project Assumptions'!$L$15,0)" +"D7" +"D8+E7" +"'Book Income Statement'!D33" +"786.69013987284*3" +"2640.60560225593*3" +"2389.54245479454*3" +"10173.3245433799*3" +"1155.28099244319*3" +"10953.7287015803*3" +"D11" +"D13+E11-E12" +"D13*'Project Assumptions'!$U$19*'PPA Assumptions &Summary'!C5/12" +"'Project Assumptions'!N59" +"1374*3" +"$B$21*($B$23+$B$24)*$B$20*(1+$B$19)" +"G21+F21" +"G21/H21" +"1-I21" +"3334*3" +"5634*3" +"6379*3" +"7118*3" +"9120*3" +"'Project Assumtions'!$A$2" +"'Project Assumtions'!I67" +"'Project Assumtions'!G67" +"'PPA Assumptions &Summary'!C4" +"NPV(0.1,D9:Y9)" +"'Book Income Statement'!D17" +"'Book Income Statement'!D60" +"'Book Income Statement'!D81" +"'Cash Flow Statement'!D22" +"B19-B9" +"B581-B570" +"'PPA Assumptions &Summary'!A1" +"NetMW" +"HeatRate" +"'Project Assumtions'!I8" +"AnnualHours" +"'Project Assumtions'!N61" +"Labor+Fixed" +"'Project Assumtions'!L11" +"'Project Assumtions'!O16" +"'Project Assumtions'!O15" +"'Project Assumtions'!N34" +"'Project Assumtions'!N36+'Project Assumtions'!N37+'Project Assumtions'!N38+'Project Assumtions'!N39" +"'Project Assumtions'!N35" +"'Book Income Statement'!D53+'Book Income Statement'!D75" +"'Project Assumtions'!N23" +"'Project Assumtions'!N25" +"VEP" +"'Project Assumtions'!F22" +"C34+1" +"[4]Wheatland!F39" +"'Book Income Statement'!D63" +"C35-C36" +"[4]Wheatland!F32" +"-[4]Wheatland!F19" +"'Book Income Statement'!D75" +"C37+C39+C40+C41" +"CONCATENATE(""File Location: "",CELL(""filename""))" +"C8/C11" +"C60-C9" +"NetMW*AnnualHours" +"WaterTreatmentVar/M8*1000" +"AVERAGE('Book Income Statement'!E24:H24)" +"0.157545" +"C9/C11" +"IF(I34=""Normal"",'Debt Amortization'!$B$22,I38)" +"N9*M9/1000" +"Variable/M10*1000" +"SUM(C8:C9)" +"NetMW*(1-F11)" +"SUM(L8:L10)" +"AVERAGE('Book Income Statement'!D27:G27)" +"G14/8760" +"Depreciation!B64" +"N15/(I8)" +"VLOOKUP(L15,Main_Table,2)" +"Main_Start*L15/1000" +"(MONTH(StartDate)+1)/12" +"N16/I8" +"VLOOKUP(L16,Main_Table,3)" +"Fuel_Start*L16/1000" +"SUM(M15:M16)" +"$C$8/'Book Income Statement'!$E$81" +"C60/I10" +"(C60-C49)/I10" +"VariableMwh" +"AVERAGE('Book Income Statement'!E36:H36)" +"M17" +"NetMW/2890*1000" +"L24*(ISO_NetMW*12)" +"IF(ABS(SUM(BS!D38:X38))>0.01,""NO !!!!!!"",""YES"")" +"Depreciation!B15" +"SUM(N21:N25)" +"C60" +"I10" +"S26-S25" +"AnnualHours" +"C25" +"SUM(C15:C29)" +"AVERAGE('Book Income Statement'!E44:H44)" +"IF($I$34=""Normal"",'Debt Amortization'!B19,0)" +"IF($I$34=""Normal"",'Debt Amortization'!B20,0)" +"IF($I$34=""Normal"",'Debt Amortization'!B21,0)" +"SUM(F37:H37)" +"C60*0.75*0.16" +"C60*0.75*0.3" +"C60*0.75*0.54" +"IF(I34=""Normal"",3,4)" +"IF(I34=""Normal"",20,10)" +"IF(I34=""Normal"",0,20)" +"MAX(F39,G39,H39)" +"IF(I34=""Normal"",7.75%,6.73%)" +"IF(I34=""Normal"",8%,7.57%)" +"IF(I34=""normal"",0%,8.18%)" +"IF(I34=""Normal"",F40*($F$37/$I$37)+G40*($G$37/$I$37)+H40*($H$37/$I$37),_Int1*(Principal1/I38)+_Int2*(Principal2/I38)+_Int3*(Principal3/I38))" +"SUM(N34:N39)" +"IF(I34=""Normal"",F41*($F$37/$I$37)+G41*($G$37/$I$37)+H41*($H$37/$I$37),F41*(Principal1/I38)+G41*(Principal2/I38)+H41*(Principal3/I38))" +"SUM(C32:C42)" +"IF(F37>0,'Debt Amortization'!$E$31,'Debt Amortization'!C73)" +"IF(G37>0,'Debt Amortization'!$E$39,'Debt Amortization'!C87)" +"IF(H37>0,'Debt Amortization'!$E$47,'Debt Amortization'!C101)" +"+'Debt Amortization'!E56" +"0.5*'Returns Summary'!$D$23" +"L11" +"L47/AnnualHours/NetMW*1000" +"AVERAGE('PPA Assumptions &Summary'!C58:F58)" +"+IF(I46=""Financing"", I47, 0)" +"Main_Start*L15/1000" +"L49/L15*1000" +"AVERAGE('Book Income Statement'!E31:H31)/L15*1000" +"SUM(C46:C49)" +"O16" +"+IF(I51=0, """", IF(OR(I51>I15, I51ProjectLife+1+1,0,IF(D$3=ProjectLife+1+1,12-$C$5,12)),IF(D$3>ProjectLife+1,0,12))" +"IF($C$5<12,IF(C$3>PPATerm+1,0,IF(C$3=PPATerm+1,12-$C$5,C$5)),IF(C$3ProjectLife+1,0,('Book Income Statement'!D17/Operations!C30*1000))" +"IF(C3>ProjectLife+1,0,IF(Operations!C30=0,0,(Operations!C33*Operations!C43)/Operations!C30*1000))" +"IF(C3>ProjectLife+1,0,IF(Operations!C30=0,0,VEP*((1+VEP_ESCAL)^('PPA Assumptions &Summary'!C4-'Project Assumtions'!$N$6))))" +"IF(C3>ProjectLife+1,0,SUM(C24:C25))" +"AVERAGE(C30:V30)" +"'Book Income Statement'!D27" +"'Book Income Statement'!D33" +"'Book Income Statement'!D41+'Book Income Statement'!D50" +"'Book Income Statement'!D53" +"'Book Income Statement'!D58" +"'Returns Summary'!C23" +"SUM(C30:C35)" +"'Book Income Statement'!D37+'Book Income Statement'!D36+'Book Income Statement'!D40+'Book Income Statement'!D38" +"SUM('Book Income Statement'!D44:D49)" +"IF(Operations!C3>'Project Assumtions'!$I$15+1,0,C30/'Project Assumtions'!$I$10/SUM('Book Income Statement'!D6:D8))" +"IF(Operations!C3>'Project Assumtions'!$I$15+1,0,C31/'Project Assumtions'!$I$10/SUM('Book Income Statement'!D6:D8))" +"IF(Operations!C3>'Project Assumtions'!$I$15+1,0,C32/('Project Assumtions'!$I$10*SUM('Book Income Statement'!D6:D8)))" +"SUM(C43:C45)" +"C46" +"IF(Operations!C3>'Project Assumtions'!$I$15+1,0,C33/'Project Assumtions'!$I$10/SUM('Book Income Statement'!D6:D8))" +"IF(Operations!C3>'Project Assumtions'!$I$15+1,0,C34/'Project Assumtions'!$I$10/SUM('Book Income Statement'!D6:D8))" +"IF(Operations!C3>'Project Assumtions'!$I$15+1,0,'Returns Summary'!C23/'Project Assumtions'!$I$10/SUM('Book Income Statement'!D6:D8))" +"SUM(C48:C51)" +"C39/'Project Assumtions'!$I$10/SUM('Book Income Statement'!D6:D8)" +"C40/'Project Assumtions'!$I$10/SUM('Book Income Statement'!D6:D8)" +"IF(Operations!C3>'Project Assumtions'!$I$15+1,0,C30*1000/(Operations!C30))" +"IF(Operations!C3>'Project Assumtions'!$I$15+1,0,C31*1000/(Operations!C30))" +"IF(Operations!C3>'Project Assumtions'!$I$15+1,0,C32*1000/Operations!C30)" +"IF(Operations!C3>'Project Assumtions'!$I$15+1,0,SUM(C58:C60))" +"C70*(1+$B$65)^('PPA Assumptions &Summary'!C4-1998)/12" +"C71*(1+'Project Assumtions'!$I$31)^('PPA Assumptions &Summary'!C4-1998)/12" +"AVERAGE(C65,C66)" +"C66+(C67-C66)*'Project Assumtions'!$C$75" +"D74/(1+B65)" +"D79*((1+$B$65)^3)" +"D75/(1+B65)" +"IF('Project Assumtions'!$C$77=""yes"",C26,C24)" +"C70" +"(C83-C84)/C84" +"'Project Assumtions'!$A$2" +"'Book Income Statement'!D3" +"'Project Assumtions'!$I$10*(1-C6)" +"'Project Assumtions'!$I$10*(1-D6)*'PPA Assumptions &Summary'!D6/12" +"IF(C3>ProjectLife+1,0,C8)" +"IF(C3>'Project Assumtions'!$I$15+1,0,'Project Assumtions'!$G$14)" +"IF(C3>'Project Assumtions'!$I$15+1,0,C11*C10*'PPA Assumptions &Summary'!C5/12)" +"Deg_Rate*(1-'PPA Assumptions &Summary'!C19)" +"ISO_NetMW*(1-C15)" +"IF(C3>ProjectLife+1,0,(C17-C20)*'PPA Assumptions &Summary'!C7/12)" +"IF(W3>ProjectLife+1,0,(W17-W20))" +"C17*Cap_Factor_Energy*'PPA Assumptions &Summary'!C7/12" +"IF(C3>'Project Assumtions'!$I$15+1,0,'Project Assumtions'!$G$14)" +"IF(C3>'Project Assumtions'!$I$15+1,0,C21*(C20+C19)*'PPA Assumptions &Summary'!C7/12)" +"IF(F3>'Project Assumtions'!$I$15+1,0,F21*(F20+F19))" +"IF(C3<=ProjectLife+1,IF('Project Assumtions'!$C$69=""Assumed"",(NetMW*AnnualHours)*'PPA Assumptions &Summary'!C6/12,0),0)" +"IF(C3>'Project Assumtions'!$I$15+1,0,C25/C30)" +"IF(C3>'Project Assumtions'!$I$15+1,0,IF('Project Assumtions'!$C$69=""Assumed"",C22,0))" +"IF(C3>'Project Assumtions'!$I$15+1,0,C27/C30)" +"IF(C3>'Project Assumtions'!$I$15+1,0,IF('Project Assumtions'!$C$69=""Assumed"",C25+C27,C25+C27))" +"IF(C3>'Project Assumtions'!$I$15+1,0,C26+C28)" +"IF(C3>'Project Assumtions'!$I$15+1,0,'Project Assumtions'!$I$12*(1+C7))" +"IF(C3>'Project Assumtions'!$I$15+1,0,C32*C30/1000000)" +"IF(C3>'Project Assumtions'!$I$15+1,0,IF(AND('Project Assumtions'!$C$70=""No"",Operations!C3>ProjectLife+1),0,Operations!C$43*C33))" +"C43*'Maintenance Reserves'!D7*'Project Assumtions'!$I$8*'Project Assumtions'!$N$61/1000" +"SUM(C35:C36)" +"IF('PPA Assumptions &Summary'!C3>'Project Assumtions'!$I$15+1,0,'Project Assumtions'!$C$65)" +"IF('PPA Assumptions &Summary'!C3>'Project Assumtions'!$I$15+1,0,IF('Project Assumtions'!$N$71>0,'Project Assumtions'!$N$71,0))" +"IF(AND('Project Assumtions'!$C$64=""Fixed"",C42>0),C41*(1+C42),IF(AND('Project Assumtions'!$C$64=""Index"",C42>0),C40*(1+C42),IF('Project Assumtions'!$C$64=""Fixed"",C41,C40)))" +"IF('PPA Assumptions &Summary'!C3>ProjectLife+1,'Project Assumtions'!$C$72,"""")" +"'Project Assumtions'!$A$2" +"'Book Income Statement'!D3" +"YEAR('Project Assumtions'!$G$16)" +"E5+1" +"'Book Income Statement'!D63" +"IF(E4<='Project Assumtions'!$F$39,'Project Assumtions'!$F$41,0)" +"IF(AND(E4>'Project Assumtions'!$F$39,E4<='Project Assumtions'!$G$39),'Project Assumtions'!$G$41,0)" +"IF(AND(E4>'Project Assumtions'!$G$39,E4<='Project Assumtions'!$H$39),'Project Assumtions'!$H$41,0)" +"IF(E4<='Project Assumtions'!$F$39,'Project Assumtions'!$F$40,0)" +"IF('Project Assumtions'!$G$39=0,0,IF(E4<='Project Assumtions'!$G$39,'Project Assumtions'!$G$40,0))" +"IF('Project Assumtions'!$H$39=0,0,IF(E4<='Project Assumtions'!$H$39,'Project Assumtions'!$H$40,0))" +"IF(E4>MAX('Project Assumtions'!$F$39,'Project Assumtions'!$G$39,'Project Assumtions'!$H$39),0,IF(E4<='Project Assumtions'!$F$39,E6/E8,IF(E4<='Project Assumtions'!$G$39,E6/E9,E6/E10)))" +"'Project Assumtions'!$G$16" +"DATE(YEAR('Project Assumtions'!$G$16),12,31)" +"NPV(E12*(13-MONTH('Project Assumtions'!G16))/12,C19)" +"NPV(F12,F19:AC19)+E19" +"IF(E4>'Project Assumtions'!$F$39,0,E16-E35-E43)" +"HLOOKUP('Project Assumtions'!$F$39,$E$4:$AC$20,17)" +"IF(E4<'Project Assumtions'!$F$39,0,IF(E4='Project Assumtions'!$F$39,NPV(F13,F20:$AC$20),IF(E4<='Project Assumtions'!$G$39,E16-E43,0)))" +"IF(AC4<'Project Assumtions'!$F$39,0,IF(AC4='Project Assumtions'!$F$39,NPV(AD13,$AC20:AD$20),IF(AC4<='Project Assumtions'!$G$39,AC16-AC43,0)))" +"IF('Project Assumtions'!$H$39=0,0,HLOOKUP('Project Assumtions'!$G$39,$E$4:$AC$21,18))" +"IF(OR(E4<'Project Assumtions'!$G$39,'Project Assumtions'!$G$39=0,'Project Assumtions'!$H$39=0),0,IF(E4='Project Assumtions'!$G$39,NPV(F14,F21:$AC$21),IF(E4<='Project Assumtions'!$H$39,E16,0)))" +"IF(OR(AC4<'Project Assumtions'!$G$39,'Project Assumtions'!$G$39=0,'Project Assumtions'!$H$39=0),0,IF(AC4='Project Assumtions'!$G$39,NPV(AD14,$AC21:AD$21),IF(AC4<='Project Assumtions'!$H$39,AC16,0)))" +"SUM(B19:B21)" +"IF(E4>'Project Assumtions'!$F$39,0,B19)" +"IF(F4>'Project Assumtions'!$F$39,0,E30)" +"E26*$E$12*(13-MONTH('Project Assumtions'!G16))/12" +"F26*F$12" +"IF(E4>'Project Assumtions'!$F$39,0,E29-E27)" +"IF(E4>'Project Assumtions'!$F$39,0,E19)" +"IF(E4<'Project Assumtions'!$F$39,E26-E28,IF(AND(E4='Project Assumtions'!$F$39,E26-E28>1),""ERROR"",IF(E4>'Project Assumtions'!$F$39,0,E26-E28)))" +"SUMPRODUCT(E4:AC4,E28:AC28)/B19" +"B20" +"IF(F4>'Project Assumtions'!$G$39,0,E38)" +"IF(E4>'Project Assumtions'!$F$39,E34*E13,IF(AND(E4<='Project Assumtions'!$F$39,'Project Assumtions'!$G$42=""Interest Only""),E34*E13*(13-MONTH('Project Assumtions'!G16))/12,0))" +"IF(F4>'Project Assumtions'!$F$39,F34*F13,IF(AND(F4<='Project Assumtions'!$F$39,'Project Assumtions'!$G$42=""Interest Only""),F34*F13,0))" +"IF(OR(E4<='Project Assumtions'!$F$39,E4>'Project Assumtions'!$G$39),0,E37-E35)" +"IF(E4<='Project Assumtions'!$F$39,E35,E20)" +"IF(E4<'Project Assumtions'!$G$39,E34-E36,IF(E4>'Project Assumtions'!$G$39,0,E34-E36))" +"IF('Project Assumtions'!$G$39>0,SUMPRODUCT(E4:AC4,E36:AC36)/B20,0)" +"B21" +"+IF(F4>'Project Assumtions'!$H$39, 0, E46)" +"IF('Project Assumtions'!$H$39=0,0,IF(E4>'Project Assumtions'!$G$39,E42*E14,IF(AND(E4<='Project Assumtions'!$G$39,'Project Assumtions'!$H$42=""Interest Only""),E42*E14*(13-MONTH('Project Assumtions'!G16))/12,0)))" +"IF('Project Assumtions'!$H$39=0,0,IF(F4>'Project Assumtions'!$G$39,F42*F14,IF(AND(F4<='Project Assumtions'!$G$39,'Project Assumtions'!$H$42=""Interest Only""),F42*F14,0)))" +"+E45-E43" +"IF(E4<='Project Assumtions'!$F$39,E43,E21)" +"IF(M4<='Project Assumtions'!$G$39,M43,M21)" +"IF('Project Assumtions'!$H$39=0,0,E42-E44)" +"IF('Project Assumtions'!H39>0,SUMPRODUCT(E4:AC4,E44:AC44)/B21,0)" +"IF('Project Assumtions'!$I$34=""Normal"",E26+E34+E42,E68+E82+E96)" +"SUMPRODUCT(E4:AC4,E53:AC53)/B22" +"E45+E37+E29" +"Principal1" +"_Int1" +"Term1" +"E4" +"B63" +"C68" +"E72" +"E68*$B$64" +"$C$68*E74" +"E70+E69" +"E68-E70" +"SUMPRODUCT(E70:AC70,E65:AC65)/SUM(E70:AC70)" +"SUM(E74:AC74)" +"Principal2" +"_Int2" +"Term2" +"E4" +"E82*$B$78" +"$C$82*E88" +"Principal3" +"_Int3" +"Term3" +"E4" +"'[3]Consolidated Model Assumptions'!I144" +"E96*$B$92" +"$C$96*E102" +"'Project Assumtions'!$A$2" +"'Book Income Statement'!D3" +"'Project Assumtions'!G16" +"DATE(YEAR(B6),12,31)" +"EDATE(C6,12)" +"'Project Assumtions'!C8*-1" +"'Cash Flow Statement'!D20" +"'Cash Flow Statement'!E20+'Cash Flow Statement'!E43" +"XIRR($B$7:C7,$B$6:C6)" +"XNPV('Project Assumtions'!$I$56,$B$7:C7,$B$6:C6)" +"'Project Assumtions'!C8*-1" +"'Cash Flow Statement'!D22" +"'Cash Flow Statement'!E22+'Cash Flow Statement'!E43" +"XIRR($B$11:C11,$B$6:C6)" +"XNPV('Project Assumtions'!$I$56,$B$11:C11,$B$6:C6)" +"-('Project Assumtions'!C8+'Project Assumtions'!C9)" +"+'Cash Flow Statement'!D20+'Cash Flow Statement'!D17+'Cash Flow Statement'!D13+'Cash Flow Statement'!D12+'Cash Flow Statement'!D10" +"XIRR($B$15:C15,$B$6:C6)" +"XNPV('Project Assumtions'!$I$56,$B$15:C15,$B$6:C6)" +"NPV(B18,C11:E11)" +"E15" +"IF('Project Assumtions'!$I$34=""Normal"",'Debt Amortization'!E54,'Debt Amortization'!E106)" +"IF(C23<=0, ""N/A"", +'Book Income Statement'!D63/C23)" +"B29+B34" +"(($B$29+$B$34)-(IF('Project Assumtions'!$I$34=""Normal"",SUM('Debt Amortization'!$E$53:E53),SUM('Debt Amortization'!$E$105:E105))))/($B$29+$B$34)" +"+'Project Assumtions'!C49" +"B26+'Cash Flow Statement'!D16-'Cash Flow Statement'!D17" +"P26+'Cash Flow Statement'!R16+'Cash Flow Statement'!R17" +""" Debt Reserve Interest Income @ ""&'Project Assumtions'!I48*100&""%""" +"C26*'Project Assumtions'!$I$48*(SUM('Book Income Statement'!D6:D8)/12)" +"IF('Project Assumtions'!$I$34=""Normal"",'Debt Amortization'!B19,'Debt Amortization'!B76)" +"IF('Project Assumtions'!$I$34=""Normal"",'Debt Amortization'!E29,'Debt Amortization'!E81)" +"IF(C30<1, ""N/A"",'Book Income Statement'!D63/C30)" +"IF(D30<1, ""N/A"", +'Book Income Statement'!E63/D30)" +"($B$29-IF('Project Assumtions'!$I$34=""Normal"",SUM('Debt Amortization'!$E$28:E28),SUM('Debt Amortization'!$E$80:E80)))/$B$29" +"IF('Project Assumtions'!$I$34=""Normal"",'Debt Amortization'!B20,'Debt Amortization'!B77)" +"IF('Project Assumtions'!$I$34=""Normal"",'Debt Amortization'!E37,'Debt Amortization'!E96)" +"IF(C35<1, ""N/A"",'Book Income Statement'!D63/C35)" +"IF($B$34>0,(($B$34-IF('Project Assumtions'!$I$34=""Normal"",SUM('Debt Amortization'!$E$36:E36),SUM('Debt Amortization'!$E$95:E95)))/$B$34),0)" +"IF('Project Assumtions'!$I$34=""Normal"",'Debt Amortization'!B21,""N/A"")" +"IF('Project Assumtions'!$I$34=""Normal"",'Debt Amortization'!E45,""N/A"")" +"+IF(C40<1, ""N/A"",'Book Income Statement'!D63/C40)" +"IF($B$39>0,(($B$39-IF('Project Assumtions'!$I$34=""Normal"",SUM('Debt Amortization'!$E$44:E44),0))/$B$39),0)" +"'Project Assumtions'!$A$2" +"D3+1" +"YEAR(StartDate)" +"'[1]PPA Assu&Sum'!A5" +"'PPA Assumptions &Summary'!C5" +"(Operations!C25+Operations!C27)*'PPA Assumptions &Summary'!C11/1000" +"(PPACAPACITY*'PPA Assumptions &Summary'!C12*D6)+((Operations!C17*(1-Cap_Factor_Energy))*'PPA Assumptions &Summary'!C13*D7)" +"(Operations!C25+Operations!C27)*'PPA Assumptions &Summary'!C25/1000" +"IF(D3>ProjectLife+1,0,(Main_Start*'Project Assumtions'!$L$15*((1+Main_Escal)^('Book Income Statement'!D4-'Project Assumtions'!$N$6))+Fuel_Start*'Project Assumtions'!$L$16)/1000+((Main_Start*1/3)*'Project Assumtions'!$L$15*((1+Main_Escal)^('Book Income Statement'!D4-'Project Assumtions'!$N$6))+Fuel_Start*'Project Assumtions'!$L$16)/1000*D7/12)" +"IF(E3>ProjectLife+1,0,(Main_Start*'Project Assumtions'!$L$15*((1+Main_Escal)^('Book Income Statement'!E4-'Project Assumtions'!$N$6))+Fuel_Start*'Project Assumtions'!$L$16)/1000*E6/12+(((Main_Start*1/3)*'Project Assumtions'!$L$15*((1+Main_Escal)^('Book Income Statement'!E4-'Project Assumtions'!$N$6))+Fuel_Start*'Project Assumtions'!$L$16)/1000)*E7/12)" +"IF(X3>ProjectLife+1,0,(Main_Start*'Project Assumtions'!$L$15*((1+Main_Escal)^('Book Income Statement'!X4-'Project Assumtions'!$N$6))+Fuel_Start*'Project Assumtions'!$L$16)/1000*X6/12+(((Main_Start*1/3)*'Project Assumtions'!$L$15*((1+Main_Escal)^('Book Income Statement'!X4-'Project Assumtions'!$N$6))+Fuel_Start*'Project Assumtions'!$L$16)/1000))" +"Operations!C20*AnnualHours*(Energy_Margin)/1000*D7/12" +"SUM(D10:D16)" +"IF(D3>'Project Assumtions'!$I$15+1,0,Operations!C35)" +"IF(D3>'Project Assumtions'!$I$15+1,0,WaterMWh*(Operations!C25+Operations!C27))*((1+OM_Escal)^(D4-'Project Assumtions'!$N$6))/1000" +"IF(D3>'Project Assumtions'!$I$15+1,0,FercMWh*(Operations!C25+Operations!C27))*((1+OM_Escal)^(D4-'Project Assumtions'!$N$6))/1000" +"IF(D3>'Project Assumtions'!$I$15+1,0,MainMWh*(Operations!C25+Operations!C27))*((1+OM_Escal)^(D4-'Project Assumtions'!$N$6))/1000" +"AVERAGE(D27:W27)" +"SUM(D24:D26)" +"D22+D27" +"IF(D3>ProjectLife+1,0,Main_Start*'Project Assumtions'!$L$15*((1+Main_Escal)^(D4-'Project Assumtions'!$N$6))/1000)" +"IF(D3>ProjectLife+1,0,Fuel_Start*'Project Assumtions'!$L$16/1000)" +"SUM(D31:D32)" +"Labor*((1+OM_Escal)^('Book Income Statement'!D4-'Project Assumtions'!$N$6))*('Book Income Statement'!D5/12)" +"Fixed*((1+OM_Escal)^('Book Income Statement'!D4-'Project Assumtions'!$N$6)*('Book Income Statement'!D5/12))" +"'Project Assumtions'!$N$23*((1+OM_Escal)^('Book Income Statement'!D4-'Project Assumtions'!$N$6))*(D5)/12" +"IF(D3>ProjectLife+1,0,'Project Assumtions'!$N$24*((1+OM_Escal)^(D4-2003))*D7/12)" +"'Project Assumtions'!$N$25*((1+OM_Escal)^('Book Income Statement'!D4-'Project Assumtions'!$N$6))*D5/12" +"SUM(C36:C40)" +"'Project Assumtions'!$N$34*((1+OM_Escal)^('Book Income Statement'!D4-'Project Assumtions'!$N$29))*D5/12" +"IF(D3>ProjectLife+1,0,'Project Assumtions'!$N$35*((1+OM_Escal)^('Book Income Statement'!D4-'Project Assumtions'!$N$29)))" +"'Project Assumtions'!$N$36*((1+OM_Escal)^('Book Income Statement'!D4-'Project Assumtions'!$N$29))*(D5/12)" +"'Project Assumtions'!$N$37*(1+OM_Escal)^('Book Income Statement'!D4-'Project Assumtions'!$N$29)*(D5/12)" +"'Project Assumtions'!$N$38*(1+OM_Escal)^('Book Income Statement'!D4-'Project Assumtions'!$N$29)*(D5/12)" +"'Project Assumtions'!$N$39*((1+OM_Escal)^('Book Income Statement'!D4-'Project Assumtions'!$N$29))*(D5/12)" +"D44+SUM(D45:D49)" +"IF(D3>'Project Assumtions'!$I$15+1,0,Depreciation!D64)" +"D56" +"D28+D33+D41+D50+D53+D58" +"D17-D60" +"Depreciation!D40" +"IF(E3>'Project Assumtions'!$I$15+1,0,Depreciation!E40)" +"'Project Assumtions'!C41+'Project Assumtions'!C40" +"D63-D65+D66" +"'Debt Amortization'!E$52" +"0.05*0.25*D63" +"D69-D70" +"D67-D71" +"IF(E3>'Project Assumtions'!$I$15+1,0,E67-E71)" +"'Project Assumtions'!$N$65*D72" +"'Tax Calculations'!D17" +"D72-D74-D75" +"'Project Assumtions'!$N$64*'Book Income Statement'!D77" +"D77-D79" +"NPV('Project Assumtions'!$I$56,'Book Income Statement'!D83:F83)" +"F72+F65" +"F81" +"'Project Assumtions'!$A$2" +"D3+1" +"YEAR('Project Assumtions'!G16)" +"SUM(D6:AD6)" +"IF(D3>'Project Assumtions'!$I$15+1,0,'Book Income Statement'!D72)" +"IF(D3>'Project Assumtions'!$I$15+1,0,'Book Income Statement'!D65)" +"IF(D3>'Project Assumtions'!$I$15+1,0,'Book Income Statement'!D53)" +"IF(D3>'Project Assumtions'!$I$15+1,0,0)" +"IF(E3>'Project Assumtions'!$I$15+1,0,Depreciation!D64)" +"IF(D3>'Project Assumtions'!$I$15+1,0,'Book Income Statement'!D69)" +"'Debt Amortization'!E$52" +"SUM(D13:AB13)" +"IF(D3>'Project Assumtions'!$I$15+1,0,'Debt Amortization'!E$53)" +"IF(D3>'Project Assumtions'!$I$15+1,0,D6+D7+D8-D9+D10+D11-D12-D13)" +"IF(AC3>'Project Assumtions'!$I$15,0,AC6+AC7+AC8-AC9+AC10+AC11-AC12-AC13)" +"SUM(C6:C13)" +"IF(D3>'Project Assumtions'!$I$15+1,0,D6+D7+D8-D9+D10+D11-D12-D13-D17-D18-D16)" +"'Tax Calculations'!D40+'Tax Calculations'!D55" +"C20-C21" +"IF(D3>'Project Assumtions'!$I$15+1,0,D20-D21)" +"+IF(OR(AND(D3>'Project Assumtions'!$I$51,D30=0), 'Project Assumtions'!$I$51=0), 0, IF(D22>0, D22, 0))" +"IF('Project Assumtions'!$I$51=0, 0, +'Project Assumtions'!$I$53)" +"D28*'Project Assumtions'!$I$52" +"+D32*'Project Assumtions'!$I$52" +"+C30+D29" +"+D30-D31+E29" +"+IF(D27>D30, D30, D27)" +"+IF(D3<'Project Assumtions'!$I$51, 'Project Assumtions'!$I$53, 0)" +"+IF(E3<'Project Assumtions'!$I$51, D32, 0)" +"+D22-D31+(D32-'Project Assumtions'!$I$53)" +"+E22-E31+(E32-D32)" +"'Project Assumtions'!$A$2" +"'PPA Assumptions &Summary'!C3" +"IF(D3>ProjectLife+1,0,'Project Assumtions'!$C$49+'Cash Flow Statement'!D17-'Cash Flow Statement'!D16)" +"'Maintenance Reserves'!D13" +"SUM(D6:D11)" +"Depreciation!$B$40" +"SUM(Depreciation!$D$40:D40)" +"D15-D16" +"'Project Assumtions'!$C$25" +"D12+SUM(D17:D19)" +"'Maintenance Reserves'!D13" +"'Tax Calculations'!D64" +"'Debt Amortization'!E55" +"'Project Assumtions'!$C$8-SUM('Book Income Statement'!$D$66:'Book Income Statement'!D66)" +"'Book Income Statement'!D81-'Cash Flow Statement'!D36" +"'Book Income Statement'!E81-'Cash Flow Statement'!E36+D34" +"SUM(D33:D34)" +"D30+D35" +"IF(D3>ProjectLife+1,0,D21-D36)" +"'Project Assumtions'!$A$2" +"D3+1" +"YEAR('Project Assumtions'!G16)" +"'Book Income Statement'!D72" +"'Project Assumtions'!$N$68" +"D8*D9" +"'Book Income Statement'!D17-'Book Income Statement'!D10" +"IF(D$3>'Project Assumtions'!$I$15+1,0,'Project Assumtions'!$N$69)" +"IF(E3>'Project Assumtions'!$I$15+1,0,'Project Assumtions'!$N$69)" +"IF(X3>'Project Assumtions'!$I$15,0,'Project Assumtions'!$N$69)" +"MAX(D10,D15)" +"'Book Income Statement'!D72" +"SUM(D20:D22)" +"'Book Income Statement'!D65" +"IF(D3<='Project Assumtions'!$I$15+1,Depreciation!D28*-1,0)" +"IF(X3<='Project Assumtions'!$I$15,Depreciation!X28*-1,0)" +"D26" +"IF(D$3>'Project Assumtions'!$I$15+1,0,'Project Assumtions'!$N$65)" +"IF(X$3>'Project Assumtions'!$I$15,0,'Project Assumtions'!$N$65)" +"C36" +"IF('Project Assumtions'!$C$67=""NO"",0,IF(D1>ProjectLife+1,0,IF(D30<0,-D30,0)))" +"IF('Project Assumtions'!$C$67=""NO"",0,IF(X1>ProjectLife,0,IF(X30<0,-X30,0)))" +"IF(P33>(SUM(Q35:W35)+SUM(P34:W34))*-1,P33-(SUM(P35:W35)+SUM(P34:W34))*-1,0)" +"IF('Project Assumtions'!$C$67=""No"",0,IF(D1<='Project Assumtions'!$C$67,IF(D30<0,0,IF(D32>D30,-D30,-D32)),0))" +"SUM(D32:D35)" +"IF(D30<0,0,D30+D35)" +"D17" +"SUM(D38:D39)" +"D20" +"D24" +"IF(D3<='Project Assumtions'!$I$15+1,Depreciation!D15*-1,0)" +"IF(X3<='Project Assumtions'!$I$15,Depreciation!X15*-1,0)" +"-D40" +"IF(D3>ProjectLife+1,0,'Project Assumtions'!$N$64)" +"IF(Y3>ProjectLife,0,'Project Assumtions'!$N$64)" +"D47*D49" +"IF(D3>'Project Assumtions'!$I$15+1,0,IF(C52-C53+IF(D50<0,-1*D50,0)>0,C52-C53+IF(D50<0,-1*D50,0),0))" +"IF(X3>'Project Assumtions'!$I$15,0,IF(W52-W53+IF(X50<0,-1*X50,0)>0,W52-W53+IF(X50<0,-1*X50,0),0))" +"IF('Project Assumtions'!$C$66=""No"",0,IF(D3<='Project Assumtions'!$C$68,IF(D50<0,0,IF(D52>D50,D50,D52)),0))" +"IF(AND('Project Assumtions'!$C$66=""No"",D50<0),D50,IF(AND('Project Assumtions'!$C$66=""No"",D50>0),D50,IF(D50<0,0,(D50-D53))))" +"'Cash Flow Statement'!D21+'Cash Flow Statement'!D9" +"'Book Income Statement'!D75+'Book Income Statement'!D74+'Book Income Statement'!D79+'Cash Flow Statement'!D8" +"D61-D60" +"SUM($D$62:D62)" +"'Project Assumtions'!$A$2" +"D4+1" +"YEAR('Project Assumtions'!G16)" +"IF(D4>$B$7+1,0,IF($B$7=15,VLOOKUP(D4,$A$70:$B$85,2),VLOOKUP(D4,$A$90:$B$110,2)))" +"IF(D4>$B$8,0,1/$B$8)*'Book Income Statement'!D$6/12" +"IF(E$4<=$B8,(1/$B8),IF(E$4=$B8+1,(1/$B8)-$D8,0))" +"IF(F4<=$B$8,(1/$B$8),IF(F4=$B$8+1,(1/$B$8)-$D$8,0))" +"MAX('Project Assumtions'!$F$39, 'Project Assumtions'!$G$39,'Project Assumtions'!$H$39)" +"IF(D4>$B$9,0,(1/$B$9))*'Book Income Statement'!D$6/12" +"IF(E$4<=$B$9,(1/$B$9),IF(E$4=$B$9+1,(1/$B$9)-$D$9,0))" +"'Project Assumtions'!C30-'Project Assumtions'!C25+'Project Assumtions'!C54+'Project Assumtions'!C58+'Project Assumtions'!C33" +"$B$11*D7" +"'Project Assumtions'!C43-'Project Assumtions'!C33-'Project Assumtions'!C40-'Project Assumtions'!C41" +"$B$12*D8" +"'Project Assumtions'!C46+'Project Assumtions'!C47+'Project Assumtions'!C48" +"$B$13*D9" +"B14" +"SUM(B11:B14)" +"B7" +"IF(D4>$B$19+1,0,IF($B$19=15,VLOOKUP(D4,$A$70:$B$85,2),VLOOKUP(D4,$A$90:$B$110,2)))" +"IF(D16>$B$20,0,1/$B$20)*'Book Income Statement'!D$6/12" +"IF(D16>$B$21,0,(1/$B$21))*'Book Income Statement'!D$6/12" +"IF(E$4<=$B$21,(1/$B$21),IF(E$4=$B$21+1,(1/$B$21)-$D$21,0))" +"B11" +"$B$24*D19" +"$B25*D20" +"'Project Assumtions'!U19" +"((1-$C$32)/$B$32)*'Book Income Statement'!D$6/12" +"IF(E31<=$B$32,(1-$C$32)/$B$32,IF(E31=$B$32+1,(1/$B32)-$D$32,0))" +"(1/$B33)*'Book Income Statement'!D$6/12" +"IF(E31<=$B$33,(1/$B33),IF(E31=$B$33+1,(1/$B33)-$D$33,0))" +"+B9" +"IF(E31<=$B$34,(1/$B34),IF(E31=$B$34+1,(1/$B34)-$D$34,0))" +"B11" +"D32*$B$36" +"D33*$B$37" +"D34*$B$38" +"B40-D40" +"D42-E40" +"SUM(B45:B47)" +"1-SUM($D$7:F7)" +"$B$45*D49*Perc_Draw" +"$B$45*E49" +"$B$46*D49*Perc_Draw" +"$B$46*E49" +"$B$47" +"AssessedValueMultiplier" +"SUM(D51:D53)*D55" +"SchoolMillageTaxRate" +"'Project Assumtions'!U8" +"D51*SchoolMillageTaxRate*(1-D58)*(1-'Project Assumtions'!$U$8)*D55" +"'Project Assumtions'!U8" +"D52*SchoolMillageTaxRate*(1-D59)*(1-'Project Assumtions'!$U$8)*D55" +"D53*SchoolMillageTaxRate*(1-D59)*(1-'Project Assumtions'!$U$8)*D55" +"AVERAGE(D64:AB64)" +"NPV(0.1,D64:Z64)" +"D67" +"D77-D76" +"SUM(B70:B85)" +"'Project Assumtions'!$A$2" +"IF(ABS(C6-C58)>1,""Check Total Drawndown"","""")" +"'Project Assumtions'!B53" +"C7/12" +"VLOOKUP(C8,A21:F57,6)" +"C21/$C$6" +"C21+D20+E20" +"E21" +"IF(A22<=$C$8,E22+F21,F21)" +"A22+1" +"IF(A24>$C$8,0,((D23+(C24/2))*($C$9))+(($C$6-SUM($C$20:C24))*($C$11/12)))" +"IF($C$13=1,I57,H57)" +"IF(A57>$C$8,0,((D56+(C57))*($C$9))+(($C$6-SUM($C$21:C57))*($C$11/12)))" +"SUM(C21:C57)" +"'Project Assumtions'!$A$2" +"D5-1" +"+YEAR('Project Assumtions'!$G$16)" +"D5+1" +"IF(D4<=ProjectLife+1,'Project Assumtions'!$L$15,0)" +"D7" +"D8+E7" +"'Book Income Statement'!D31" +"628.7317314422*4" +"1805.57782183025*4" +"750.738567829213*4" +"7582.46103172619*4" +"2013.06924524906*4" +"4499.02308556151*4" +"D11" +"D13+E11-E12" +"D13*'Project Assumtions'!$U$20" +"'Project Assumtions'!N61" +"4*1164" +"$B$21*$B$23*($B$20*(1+$B$19))" +"G21+F21" +"G21/H21" +"1-I21" +"4*2140" +"4*4330" +"4*6112" +"4*6393" +"'PPA Assumptions &Summary'!A1" +"'Project Assumptions'!I68" +"'Project Assumptions'!G68" +"'PPA Assumptions &Summary'!C4" +"NPV(0.1,D7:Y7)" +"'Book Income Statement'!D18" +"'Book Income Statement'!D62" +"'Book Income Statement'!D77" +"'Cash Flow Statement'!D23" +"B17-B7" +"B30-B17" +"B111-B100" +"'PPA Assumptions &Summary'!A1" +"NetMW" +"HeatRate" +"'Project Assumptions'!I8" +"AnnualHours" +"'Project Assumptions'!N60" +"Labor+Fixed" +"'Project Assumptions'!L11" +"'Project Assumptions'!O16" +"'Project Assumptions'!O15" +"'Project Assumptions'!N33" +"'Project Assumptions'!N35+'Project Assumptions'!N36+'Project Assumptions'!N37+'Project Assumptions'!N38" +"'Project Assumptions'!N34" +"'Book Income Statement'!D55+'Book Income Statement'!D60" +"'Project Assumptions'!N22" +"'Project Assumptions'!N24" +"VEP" +"START_PAY" +"C35+1" +"[3]Wilton!F39" +"'Book Income Statement'!D65" +"C36-C37" +"[3]Calvert!F32" +"-[3]Wilton!F19" +"C38+C40+C41" +"IF(ABS(Loop)>1,""Run the Tax Calc!"","""")" +"CONCATENATE(""File Location: "",CELL(""filename""))" +"('Project Assumptions'!C15+'Project Assumptions'!C16+C20)*0.7576" +"15%*0.3333" +"C8/C11" +"C59-C9" +"NetMW*AnnualHours" +"WaterTreatmentVar/M8*1000" +"AVERAGE('Book Income Statement'!E26:H26)" +"C9/C11" +"IF(I34=""Normal"",'Debt Amortization'!$B$22,I38)" +"M9*N9/1000" +"Variable/M10*1000" +"Depreciation!C49" +"SUM(C8:C9)" +"NetMW*(1-F11)" +"SUM(L8:L10)" +"G14/8760" +"$C$8/'Book Income Statement'!$E$77" +"N15/(I8)" +"VLOOKUP(L15,Main_Table,2)" +"Main_Start*L15/1000" +"(MONTH(StartDate)+1)/12" +"N16/I8" +"VLOOKUP(L16,Main_Table,3)" +"Fuel_Start*L16/1000" +"SUM(M15:M16)" +"C59/I10" +"(C59-C48)/I10" +"AVERAGE('Book Income Statement'!E39:H39)" +"IF(ABS(SUM(BS!D39:X39))>0.1,""NO !!!!!!!"",""YES"")" +"VariableMwh" +"Depreciation!B15" +"M17" +"NetMW/2890*1000" +"C59" +"L23*(ISO_NetMW*(1-$F$11)*12)" +"U22-U21" +"C48+C25" +"SUM(N20:N24)" +"1000+216.382" +"I10" +"AnnualHours" +"SUM(C15:C29)" +"AVERAGE('Book Income Statement'!E47:H47)" +"IF($I$34=""Normal"",'Debt Amortization'!B19,0)" +"IF($I$34=""Normal"",'Debt Amortization'!B20,0)" +"IF($I$34=""Normal"",'Debt Amortization'!B21,0)" +"SUM(F37:H37)" +"IF(I34=""Normal"",3,4)" +"IF(I34=""Normal"",20,10)" +"IF(I34=""Normal"",0,20)" +"MAX(F39,G39,H39)" +"SUM(N33:N38)" +"IF(I34=""Normal"",7.75%,6.73%)" +"IF(I34=""Normal"",8%,7.57%)" +"IF(I34=""Normal"",0,8.18%)" +"IF(I34=""Normal"",F40*($F$37/$I$37)+G40*($G$37/$I$37)+H40*($H$37/$I$37),_Int1*(principal1/I38)+_Int2*(principal2/I38)+_Int3*(principal3/I38))" +"IF(I34=""Normal"",F41*($F$37/$I$37)+G41*($G$37/$I$37)+H41*($H$37/$I$37),F41*(principal1/I38)+G41*(principal2/I38)+H41*principal3/I38)" +"SUM(C32:C41)" +"IF(F37>0,'Debt Amortization'!$E$31,""N/A"")" +"IF(G37>0,'Debt Amortization'!$E$39,""N/A"")" +"IF(H37>0,'Debt Amortization'!$E$47,""N/A"")" +"+'Debt Amortization'!E56" +"L11" +"L46/AnnualHours/NetMW*1000" +"AVERAGE('PPA Assumptions &Summary'!D58:G58)" +"0.5*'Returns Summary'!$D$23" +"+IF(I46=""Financing"", I47, 0)" +"Main_Start*L15/1000" +"L48/L15*1000" +"AVERAGE('Book Income Statement'!E34:H34)/L15*1000" +"SUM(C45:C48)" +"O16" +"+IF(I51=0, """", IF(OR(I51>I15, I51ProjectLife+1+1,0,IF(D$3=ProjectLife+1+1,12-$C$5,12)),IF(D$3>ProjectLife+1,0,12))" +"IF($C$5<12,IF(C$3>PPATerm+1,0,IF(C$3=PPATerm+1,12-$C$5,C$5)),IF(C$3ProjectLife+1,0,('Book Income Statement'!D18/Operations!C30*1000))" +"IF(C3>ProjectLife+1,0,IF(Operations!C30=0,0,(Operations!C33*Operations!C43)/Operations!C30*1000))" +"IF(C3>ProjectLife+1,0,IF(Operations!C30=0,0,VEP*((1+VEP_ESCAL)^('PPA Assumptions &Summary'!C4-BaseYr))))" +"IF(C3>ProjectLife+1,0,SUM(C24:C25))" +"AVERAGE(C30:V30)" +"'Book Income Statement'!D29" +"'Book Income Statement'!D36" +"'Book Income Statement'!D44+'Book Income Statement'!D53" +"'Book Income Statement'!D55" +"'Book Income Statement'!D60" +"'Returns Summary'!C23" +"SUM(C30:C35)" +"'Book Income Statement'!D40+'Book Income Statement'!D39+'Book Income Statement'!D43+'Book Income Statement'!D41" +"SUM('Book Income Statement'!D47:D52)" +"IF(Operations!C3>'Project Assumptions'!$I$15+1,0,C30/'Project Assumptions'!$I$10/SUM('Book Income Statement'!D7:D9))" +"IF(Operations!C3>'Project Assumptions'!$I$15+1,0,C31/'Project Assumptions'!$I$10/SUM('Book Income Statement'!D7:D9))" +"IF(Operations!C3>'Project Assumptions'!$I$15+1,0,C32/('Project Assumptions'!$I$10*SUM('Book Income Statement'!D7:D9)))" +"SUM(C43:C45)" +"C46" +"IF(Operations!C3>'Project Assumptions'!$I$15+1,0,C33/'Project Assumptions'!$I$10/SUM('Book Income Statement'!D7:D9))" +"IF(Operations!C3>'Project Assumptions'!$I$15+1,0,C34/'Project Assumptions'!$I$10/SUM('Book Income Statement'!D7:D9))" +"IF(Operations!C3>'Project Assumptions'!$I$15+1,0,'Returns Summary'!C23/'Project Assumptions'!$I$10/SUM('Book Income Statement'!D7:D9))" +"SUM(C48:C51)" +"C39/'Project Assumptions'!$I$10/SUM('Book Income Statement'!D7:D9)" +"C40/'Project Assumptions'!$I$10/SUM('Book Income Statement'!D7:D9)" +"IF(Operations!C3>'Project Assumptions'!$I$15+1,0,C30*1000/(Operations!C30))" +"IF(Operations!C3>'Project Assumptions'!$I$15+1,0,C31*1000/(Operations!C30))" +"IF(Operations!C3>'Project Assumptions'!$I$15+1,0,C32*1000/Operations!C30)" +"IF(Operations!C3>'Project Assumptions'!$I$15+1,0,SUM(C58:C60))" +"C70*(1+'Project Assumptions'!$I$31)^('PPA Assumptions &Summary'!C4-1998)/12" +"C71*(1+'Project Assumptions'!$I$31)^('PPA Assumptions &Summary'!C4-1998)/12" +"AVERAGE(C65:C66)" +"AVERAGE(E65,D66)" +"C66+(C67-C66)*'Project Assumptions'!$C$74" +"'Project Assumptions'!I31" +"C79*((1+$B$74)^3)" +"IF('Project Assumptions'!$C$76=""yes"",C26,C24)" +"'Project Assumptions'!$A$2" +"'Book Income Statement'!D4" +"'Project Assumptions'!$I$10*(1-C6)" +"'Project Assumptions'!$I$10*(1-D6)*'PPA Assumptions &Summary'!D6/12" +"IF(C3>ProjectLife+1,0,C8)" +"IF(C3>'Project Assumptions'!$I$15+1,0,'Project Assumptions'!$G$14)" +"IF(C3>'Project Assumptions'!$I$15+1,0,C11*C10)" +"Deg_Rate*(1-'PPA Assumptions &Summary'!C19)" +"ISO_NetMW*(1-C15)" +"IF(C3>ProjectLife+1,0,(C17-C20)*'PPA Assumptions &Summary'!C7/12)" +"C17*Cap_Factor_Energy*'PPA Assumptions &Summary'!C7/12" +"IF(C3>'Project Assumptions'!$I$15+1,0,'Project Assumptions'!$G$14)" +"IF(C3>'Project Assumptions'!$I$15+1,0,C21*(C19+C20))" +"IF(C3<=ProjectLife+1,IF('Project Assumptions'!$C$68=""Assumed"",NetMW*AnnualHours,0),0)" +"IF(D3<=ProjectLife+1,IF('Project Assumptions'!$C$68=""Assumed"",NetMW*AnnualHours*'PPA Assumptions &Summary'!D6/12,0),0)" +"IF(C3>'Project Assumptions'!$I$15+1,0,C25/C30)" +"IF(C3>'Project Assumptions'!$I$15+1,0,IF('Project Assumptions'!$C$68=""Assumed"",C22,0))" +"IF(C3>'Project Assumptions'!$I$15+1,0,C27/C30)" +"IF(C3>'Project Assumptions'!$I$15+1,0,IF('Project Assumptions'!$C$68=""Assumed"",C25+C27,C25+C27))" +"IF(C3>'Project Assumptions'!$I$15+1,0,C26+C28)" +"IF(C3>'Project Assumptions'!$I$15+1,0,'Project Assumptions'!$I$12*(1+C7))" +"IF(C3>'Project Assumptions'!$I$15+1,0,C32*C30/1000000)" +"IF(C3>'Project Assumptions'!$I$15+1,0,IF(AND('Project Assumptions'!$C$69=""No"",Operations!C3>ProjectLife+1),0,Operations!C$43*C33))" +"C43*'Maintenance Reserves'!D7*('Project Assumptions'!$H$8+'Project Assumptions'!$I$8)*'Project Assumptions'!$N$60/1000" +"SUM(C35:C36)" +"IF('PPA Assumptions &Summary'!C3>'Project Assumptions'!$I$15+1,0,'Project Assumptions'!$C$64)" +"IF('PPA Assumptions &Summary'!C3>'Project Assumptions'!$I$15+1,0,IF('Project Assumptions'!$N$70>0,'Project Assumptions'!$N$70,0))" +"IF(AND('Project Assumptions'!$C$63=""Fixed"",C42>0),C41*(1+C42),IF(AND('Project Assumptions'!$C$63=""Index"",C42>0),C40*(1+C42),IF('Project Assumptions'!$C$63=""Fixed"",C41,C40)))" +"IF('PPA Assumptions &Summary'!C3>ProjectLife+1,'Project Assumptions'!$C$71,"""")" +"'Project Assumptions'!$A$2" +"'Book Income Statement'!D4" +"YEAR('Project Assumptions'!$G$16)" +"E5+1" +"'Book Income Statement'!D65" +"IF(E4<='Project Assumptions'!$F$39,'Project Assumptions'!$F$41,0)" +"IF(AND(E4>'Project Assumptions'!$F$39,E4<='Project Assumptions'!$G$39),'Project Assumptions'!$G$41,0)" +"IF(AND(E4>'Project Assumptions'!$G$39,E4<='Project Assumptions'!$H$39),'Project Assumptions'!$H$41,0)" +"IF(E4<='Project Assumptions'!$F$39,'Project Assumptions'!$F$40,0)" +"IF('Project Assumptions'!$G$39=0,0,IF(E4<='Project Assumptions'!$G$39,'Project Assumptions'!$G$40,0))" +"IF('Project Assumptions'!$H$39=0,0,IF(E4<='Project Assumptions'!$H$39,'Project Assumptions'!$H$40,0))" +"IF(E4>MAX('Project Assumptions'!$F$39,'Project Assumptions'!$G$39,'Project Assumptions'!$H$39),0,IF(E4<='Project Assumptions'!$F$39,E6/E8,IF(E4<='Project Assumptions'!$G$39,E6/E9,E6/E10)))" +"'Project Assumptions'!$G$16" +"DATE(YEAR('Project Assumptions'!$G$16),12,31)" +"NPV(E12*(13-MONTH('Project Assumptions'!G16))/12,C19)" +"NPV(F12,F19:AC19)+E19" +"IF(E4>'Project Assumptions'!$F$39,0,E16-E35-E43)" +"HLOOKUP('Project Assumptions'!$F$39,$E$4:$AC$20,17)" +"IF(E4<'Project Assumptions'!$F$39,0,IF(E4='Project Assumptions'!$F$39,NPV(F13,F20:$AC$20),IF(E4<='Project Assumptions'!$G$39,E16-E43,0)))" +"IF(AC4<'Project Assumptions'!$F$39,0,IF(AC4='Project Assumptions'!$F$39,NPV(AD13,$AC20:AD$20),IF(AC4<='Project Assumptions'!$G$39,AC16-AC43,0)))" +"IF('Project Assumptions'!$H$39=0,0,HLOOKUP('Project Assumptions'!$G$39,$E$4:$AC$21,18))" +"IF(OR(E4<'Project Assumptions'!$G$39,'Project Assumptions'!$G$39=0,'Project Assumptions'!$H$39=0),0,IF(E4='Project Assumptions'!$G$39,NPV(F14,F21:$AC$21),IF(E4<='Project Assumptions'!$H$39,E16,0)))" +"IF(OR(AC4<'Project Assumptions'!$G$39,'Project Assumptions'!$G$39=0,'Project Assumptions'!$H$39=0),0,IF(AC4='Project Assumptions'!$G$39,NPV(AD14,$AC21:AD$21),IF(AC4<='Project Assumptions'!$H$39,AC16,0)))" +"SUM(B19:B21)" +"IF(E4>'Project Assumptions'!$F$39,0,B19)" +"IF(F4>'Project Assumptions'!$F$39,0,E30)" +"E26*$E$12*(13-MONTH('Project Assumptions'!G16))/12" +"F26*F$12" +"IF(E4>'Project Assumptions'!$F$39,0,E29-E27)" +"IF(E4>'Project Assumptions'!$F$39,0,E19)" +"IF(E4<'Project Assumptions'!$F$39,E26-E28,IF(AND(E4='Project Assumptions'!$F$39,E26-E28>1),""ERROR"",IF(E4>'Project Assumptions'!$F$39,0,E26-E28)))" +"SUMPRODUCT(E4:AC4,E28:AC28)/B19" +"B20" +"IF(F4>'Project Assumptions'!$G$39,0,E38)" +"IF(E4>'Project Assumptions'!$F$39,E34*E13,IF(AND(E4<='Project Assumptions'!$F$39,'Project Assumptions'!$G$42=""Interest Only""),E34*E13*(13-MONTH('Project Assumptions'!G16))/12,0))" +"IF(F4>'Project Assumptions'!$F$39,F34*F13,IF(AND(F4<='Project Assumptions'!$F$39,'Project Assumptions'!$G$42=""Interest Only""),F34*F13,0))" +"IF(OR(E4<='Project Assumptions'!$F$39,E4>'Project Assumptions'!$G$39),0,E37-E35)" +"IF(E4<='Project Assumptions'!$F$39,E35,E20)" +"IF(E4<'Project Assumptions'!$G$39,E34-E36,IF(E4>'Project Assumptions'!$G$39,0,E34-E36))" +"IF('Project Assumptions'!$G$39>0,SUMPRODUCT(E4:AC4,E36:AC36)/B20,0)" +"B21" +"+IF(F4>'Project Assumptions'!$H$39, 0, E46)" +"IF('Project Assumptions'!$H$39=0,0,IF(E4>'Project Assumptions'!$G$39,E42*E14,IF(AND(E4<='Project Assumptions'!$G$39,'Project Assumptions'!$H$42=""Interest Only""),E42*E14*(13-MONTH('Project Assumptions'!G16))/12,0)))" +"IF('Project Assumptions'!$H$39=0,0,IF(F4>'Project Assumptions'!$G$39,F42*F14,IF(AND(F4<='Project Assumptions'!$G$39,'Project Assumptions'!$H$42=""Interest Only""),F42*F14,0)))" +"+E45-E43" +"IF(E4<='Project Assumptions'!$F$39,E43,E21)" +"IF(M4<='Project Assumptions'!$G$39,M43,M21)" +"IF('Project Assumptions'!$H$39=0,0,E42-E44)" +"IF('Project Assumptions'!H39>0,SUMPRODUCT(E4:AC4,E44:AC44)/B21,0)" +"IF('Project Assumptions'!$I$34=""Normal"",E26+E34+E42,E68+E82+E96)" +"IF('Project Assumptions'!$I$34=""Normal"",SUMPRODUCT(E4:AC4,E53:AC53)/B22,SUMPRODUCT(E4:AC4,E53:AC53)/(C68+C82+C96))" +"E45+E37+E29" +"principal1" +"_Int1" +"term1" +"E4" +"B63" +"C68" +"E72" +"E68*$B$64" +"$C$68*E74" +"E70+E69" +"E68-E70" +"SUMPRODUCT(E70:AC70,E65:AC65)/SUM(E70:AC70)" +"SUM(E74:AC74)" +"principal2" +"_Int2" +"term2" +"E4" +"E82*$B$78" +"$C$82*E88" +"principal3" +"_Int3" +"term3" +"E4" +"E96*$B$92" +"$C$96*E102" +"'Project Assumptions'!$A$2" +"'Book Income Statement'!D4" +"'Project Assumptions'!G16" +"DATE(YEAR(B6),12,31)" +"EDATE(C6,12)" +"'Project Assumptions'!C8*-1" +"'Cash Flow Statement'!D21" +"'Cash Flow Statement'!E21+'Cash Flow Statement'!E44" +"XIRR($B$7:C7,$B$6:C6)" +"XNPV('Project Assumptions'!$I$56,$B$7:C7,$B$6:C6)" +"'Project Assumptions'!C8*-1" +"'Cash Flow Statement'!D23" +"'Cash Flow Statement'!E23+'Cash Flow Statement'!E44" +"XIRR($B$11:C11,$B$6:C6)" +"XNPV('Project Assumptions'!$I$56,$B$11:C11,$B$6:C6)" +"-('Project Assumptions'!C8+'Project Assumptions'!C9)" +"+'Cash Flow Statement'!D21+'Cash Flow Statement'!D18+'Cash Flow Statement'!D14+'Cash Flow Statement'!D13+'Cash Flow Statement'!D11" +"XIRR($B$15:C15,$B$6:C6)" +"XNPV('Project Assumptions'!$I$56,$B$15:C15,$B$6:C6)" +"NPV(B18,C11:E11)" +"E15" +"'Debt Amortization'!E54" +"IF(C23<=0, ""N/A"", +'Book Income Statement'!D65/C23)" +"B29+B34+B39" +"(($B$29+$B$34)-(IF('Project Assumptions'!$I$34=""Normal"",SUM('Debt Amortization'!$E$53:E53),SUM('Debt Amortization'!$E$105:E105))))/($B$29+$B$34)" +"+'Project Assumptions'!C48" +"B26+'Cash Flow Statement'!D17-'Cash Flow Statement'!D18" +"P26+'Cash Flow Statement'!R17+'Cash Flow Statement'!R18" +""" Debt Reserve Interest Income @ ""&'Project Assumptions'!I48*100&""%""" +"C26*'Project Assumptions'!$I$48*(SUM('Book Income Statement'!D7:D9)/12)" +"IF('Project Assumptions'!$I$34=""Normal"",'Debt Amortization'!B19,'Debt Amortization'!C68)" +"IF('Project Assumptions'!$I$34=""Normal"",'Debt Amortization'!E29,'Debt Amortization'!E71)" +"IF(C30<1, ""N/A"",'Book Income Statement'!D65/C30)" +"IF(D30<1, ""N/A"", +'Book Income Statement'!E65/D30)" +"($B$29-IF('Project Assumptions'!$I$34=""Normal"",SUM('Debt Amortization'!$E$28:E28),SUM('Debt Amortization'!$E$70:E70)))/$B$29" +"IF('Project Assumptions'!$I$34=""Normal"",'Debt Amortization'!B20,'Debt Amortization'!C82)" +"IF('Project Assumptions'!$I$34=""Normal"",'Debt Amortization'!E37,'Debt Amortization'!E85)" +"IF(C35<1, ""N/A"",'Book Income Statement'!D65/C35)" +"IF($B$34>0,(($B$34-IF('Project Assumptions'!$I$34=""Normal"",SUM('Debt Amortization'!$E$36:E36),SUM('Debt Amortization'!$E$84:E84)))/$B$34),0)" +"IF('Project Assumptions'!$I$34=""Normal"",'Debt Amortization'!B21,'Debt Amortization'!C96)" +"IF('Project Assumptions'!$I$34=""Normal"",'Debt Amortization'!E45,'Debt Amortization'!E99)" +"+IF(C40<1, ""N/A"",'Book Income Statement'!D65/C40)" +"IF($B$39>0,(($B$39-IF('Project Assumptions'!$I$34=""Normal"",SUM('Debt Amortization'!$E$44:E44),SUM('Debt Amortization'!$E$98:E98)))/$B$39),0)" +"'Project Assumptions'!$A$2" +"D4+1" +"YEAR(StartDate)" +"'PPA Assumptions &Summary'!A5" +"(Operations!C25+Operations!C27)*'PPA Assumptions &Summary'!C11/1000" +"(PPACAPACITY*'PPA Assumptions &Summary'!C12*D7)+((Operations!C17*(1-Cap_Factor_Energy))*'PPA Assumptions &Summary'!C13*D8)" +"(Operations!C25+Operations!C27)*'PPA Assumptions &Summary'!C25/1000" +"IF(D4>ProjectLife+1,0,(Main_Start*'Project Assumptions'!$L$15*((1+Main_Escal)^(D5-BaseYr))+Fuel_Start*'Project Assumptions'!$L$16)/1000)+((Main_Start*1/3)*'Project Assumptions'!$L$15*((1+Main_Escal)^(D5-BaseYr))+Fuel_Start*'Project Assumptions'!$L$16)/1000*D8/12" +"IF(E4>ProjectLife+1,0,(Main_Start*'Project Assumptions'!$L$15*((1+Main_Escal)^(E5-BaseYr))+Fuel_Start*'Project Assumptions'!$L$16)/1000)*E7/12+((Main_Start*1/3)*'Project Assumptions'!$L$15*((1+Main_Escal)^(E5-BaseYr))+Fuel_Start*'Project Assumptions'!$L$16)/1000*E8/12" +"IF(X4>ProjectLife+1,0,(Main_Start*'Project Assumptions'!$L$15*((1+Main_Escal)^(X5-BaseYr))+Fuel_Start*'Project Assumptions'!$L$16)/1000)*X7/12+((Main_Start*1/3)*'Project Assumptions'!$L$15*((1+Main_Escal)^(X5-BaseYr))+Fuel_Start*'Project Assumptions'!$L$16)/1000" +"Operations!C20*AnnualHours*(Energy_Margin)/1000*D8/12" +"SUM(D11:D17)" +"IF(D4>'Project Assumptions'!$I$15+1,0,Operations!C35)" +"IF(D4>'Project Assumptions'!$I$15+1,0,WaterMWh*(Operations!C25+Operations!C27))*((1+OM_Escal)^(D5-'Project Assumptions'!$N$6))/1000" +"IF(D4>'Project Assumptions'!$I$15+1,0,FercMWh*(Operations!C25+Operations!C27))*((1+OM_Escal)^(D5-'Project Assumptions'!$N$6))/1000" +"IF(D4>'Project Assumptions'!$I$15+1,0,MainMWh*(Operations!C25+Operations!C27))*((1+OM_Escal)^(D5-'Project Assumptions'!$N$6))/1000" +"AVERAGE(D29:W29)" +"SUM(D26:D28)" +"D24+D29" +"IF(D4>ProjectLife+1,0,Main_Start*'Project Assumptions'!$L$15*((1+Main_Escal)^(D5-BaseYr))/1000)" +"IF(D4>ProjectLife+1,0,Fuel_Start*'Project Assumptions'!$L$16/1000)" +"SUM(D34:D35)" +"Labor*((1+OM_Escal)^('Book Income Statement'!D5-'Project Assumptions'!$N$6))*('Book Income Statement'!D6/12)" +"Fixed*((1+OM_Escal)^('Book Income Statement'!D5-'Project Assumptions'!$N$6))*('Book Income Statement'!D6/12)" +"'Project Assumptions'!$N$22*((1+OM_Escal)^('Book Income Statement'!D5-'Project Assumptions'!$N$6))*(D6)/12" +"IF(D4>ProjectLife+1,0,'Project Assumptions'!$N$23*((1+OM_Escal)^(D5-2003))*D8/12)" +"'Project Assumptions'!$N$24*((1+OM_Escal)^('Book Income Statement'!D5-'Project Assumptions'!$N$6))*D6/12" +"SUM(D39:D43)" +"'Project Assumptions'!$N$33*((1+OM_Escal)^('Book Income Statement'!D5-'Project Assumptions'!$N$28))*D6/12" +"IF(D4>ProjectLife+1,0,'Project Assumptions'!$N$34*(1+OM_Escal)^(('Book Income Statement'!D5-'Project Assumptions'!$N$28)))" +"'Project Assumptions'!$N$35*(1+OM_Escal)^(('Book Income Statement'!D5-'Project Assumptions'!$N$28))*(D6/12)" +"'Project Assumptions'!$N$36*((1+OM_Escal)^('Book Income Statement'!D5-'Project Assumptions'!$N$28))*(D6/12)" +"'Project Assumptions'!$N$37*((1+OM_Escal)^('Book Income Statement'!D5-'Project Assumptions'!$N$28))*(D6/12)" +"'Project Assumptions'!$N$38*((1+OM_Escal)^('Book Income Statement'!D5-'Project Assumptions'!$N$28))*(D6/12)" +"SUM(D48:D52)+D47" +"IF(D4>'Project Assumptions'!$I$15+1,0,Depreciation!D51)" +"'Tax Calculations'!D11" +"'Tax Calculations'!D17" +"D31+D36+D44+D53+D55+D60" +"D18-D62" +"Depreciation!D40" +"IF(E4>'Project Assumptions'!$I$15+1,0,Depreciation!E40)" +"'Project Assumptions'!C37+'Project Assumptions'!C40" +"D65-D67-D68" +"IF(E4>'Project Assumptions'!$I$15+1,0,E65-E67)" +"'Debt Amortization'!E$52" +"0.05*0.25*D65" +"D71-D72" +"D69-D73" +"IF(E4>'Project Assumptions'!$I$15+1,0,E69-E73)" +"D74*'Project Assumptions'!$N$65" +"IF(E4>'Project Assumptions'!$I$15+1,0,E74*'Project Assumptions'!$N$65)" +"D74-D76" +"IF(E4>'Project Assumptions'!$I$15+1,0,E74-E76)" +"NPV('Project Assumptions'!$I$56,'Book Income Statement'!D79:F79)" +"F74+F67" +"F77" +"'Project Assumptions'!$A$2" +"D4+1" +"YEAR('Project Assumptions'!G16)" +"SUM(D7:AD7)" +"IF(D4>'Project Assumptions'!$I$15+1,0,'Book Income Statement'!D74)" +"IF(D4>'Project Assumptions'!$I$15+1,0,'Book Income Statement'!D67)" +"IF(D4>'Project Assumptions'!$I$15+1,0,'Book Income Statement'!D55)" +"IF(D4>'Project Assumptions'!$I$15+1,0,0)" +"IF(E4>'Project Assumptions'!$I$15+1,0,Depreciation!D51)" +"IF(D4>'Project Assumptions'!$I$15+1,0,'Book Income Statement'!D71)" +"IF(D4>'Project Assumptions'!$I$15+1,0,'Debt Amortization'!E$52)" +"SUM(D14:AB14)" +"IF(D4>'Project Assumptions'!$I$15+1,0,'Debt Amortization'!E$53)" +"IF(D4>'Project Assumptions'!$I$15+1,0,D7+D8+D9-D10+D11+D12-D13-D14)" +"SUM(C7:C14)" +"IF(D4>'Project Assumptions'!$I$15+1,0,D7+D8+D9-D10+D11+D12-D13-D14-D18-D19-D17)" +"'Tax Calculations'!D36+'Tax Calculations'!D52" +"C21-C22" +"IF(D4>'Project Assumptions'!$I$15+1,0,D21-D22)" +"+IF(OR(AND(D4>'Project Assumptions'!$I$51,D31=0), 'Project Assumptions'!$I$51=0), 0, IF(D23>0, D23, 0))" +"IF('Project Assumptions'!$I$51=0, 0, +'Project Assumptions'!$I$53)" +"D29*'Project Assumptions'!$I$52" +"+D33*'Project Assumptions'!$I$52" +"+C31+D30" +"+D31-D32+E30" +"+IF(D28>D31, D31, D28)" +"+IF(D4<'Project Assumptions'!$I$51, 'Project Assumptions'!$I$53, 0)" +"+IF(E4<'Project Assumptions'!$I$51, D33, 0)" +"+D23-D32+(D33-'Project Assumptions'!$I$53)" +"+E23-E32+(E33-D33)" +"D37" +"'Project Assumptions'!$A$2" +"'PPA Assumptions &Summary'!C3" +"IF(D4>ProjectLife+1,0,'Project Assumptions'!$C$48+'Cash Flow Statement'!D18-'Cash Flow Statement'!D17)" +"'Maintenance Reserves'!D13" +"SUM(D7:D12)" +"Depreciation!$B$40" +"SUM(Depreciation!$D$40:D40)" +"D16-D17" +"'Project Assumptions'!$C$25" +"D13+SUM(D18:D20)" +"'Maintenance Reserves'!D13" +"'Tax Calculations'!D60" +"'Debt Amortization'!E55" +"'Project Assumptions'!$C$8-SUM('Book Income Statement'!$D$68:D68)" +"'Book Income Statement'!D77-'Cash Flow Statement'!D38" +"D35+'Book Income Statement'!E77-'Cash Flow Statement'!E38" +"SUM(D34:D35)" +"D31+D36" +"IF(D4>ProjectLife+1,0,D22-D37)" +"ABS((SUM(D29:X29)-SUM(D45:X45))+(SUM(D34:X34)-SUM(D46:X46)))" +"'Project Assumptions'!$A$2" +"D4+1" +"YEAR('Project Assumptions'!G16)" +"BS!D46" +"IF(D$4>'Project Assumptions'!$I$15+1,0,'Project Assumptions'!$N$68)" +"IF(E$4>'Project Assumptions'!$I$15+1,0,'Project Assumptions'!$N$69)" +"D9*D10" +"('Book Income Statement'!D11)*(AnnualHours-TVA_hours)/AnnualHours" +"IF(D$4>'Project Assumptions'!$I$15+1,0,'Project Assumptions'!$N$67)" +"IF(E4>'Project Assumptions'!$I$15+1,0,'Project Assumptions'!$N$67)" +"'Book Income Statement'!D74" +"SUM(D20:D20)" +"'Book Income Statement'!D67" +"IF(D4<='Project Assumptions'!$I$15+1,Depreciation!D28*-1,0)" +"SUM(D21:D23)" +"D24" +"IF(D$4>'Project Assumptions'!$I$15+1,0,'Project Assumptions'!$N$64)" +"C34" +"IF(D4>ProjectLife+1,0,IF(D28<0,-D28,0))" +"IF(R31>(SUM(S33:W33)+SUM(R32:W32))*-1,R31-(SUM(R33:W33)+SUM(R32:W32))*-1,0)" +"IF('Project Assumptions'!$C$66=""No"",0,IF(D4<='Project Assumptions'!$C$66,IF(D28<0,0,IF(D30>D28,-D28,-D30)),0))" +"SUM(D30:D33)" +"IF(AND('Project Assumptions'!$C$66=""No"",D28<0),0,IF(AND('Project Assumptions'!$C$66=""No"",D28>0),D28,IF(D28<0,0,(D28+D33))))" +"D20" +"D22" +"SUM(D39:D40)" +"IF(D4<='Project Assumptions'!$I$15+1,Depreciation!D15*-1,0)" +"-D36" +"IF(D4>ProjectLife+1,0,'Project Assumptions'!$N$63)" +"D44*D46" +"IF(D4>'Project Assumptions'!$I$15+1,0,IF(C49-C50+IF(D47<0,-1*D47,0)>0,C49-C50+IF(D47<0,-1*D47,0),0))" +"IF('Project Assumptions'!$C$65=""No"",0,IF(D4<='Project Assumptions'!$C$67,IF(D47<0,0,IF(D49>D47,D47,D49)),0))" +"IF(AND('Project Assumptions'!$C$65=""No"",D47<0),D47,IF(AND('Project Assumptions'!$C$65=""No"",D47>0),D47,IF(D47<0,0,(D47-D50))))" +"'Cash Flow Statement'!D22+'Cash Flow Statement'!D10" +"'Book Income Statement'!D76+'Book Income Statement'!D55" +"D57-D56" +"D58+C60" +"'Project Assumptions'!$A$2" +"D4+1" +"YEAR('Project Assumptions'!G16)" +"IF(D4>$B$7+1,0,IF($B$7=15,VLOOKUP(D4,$A$57:$B$72,2),VLOOKUP(D4,$A$77:$B$97,2)))" +"IF(D4>$B$8,0,1/$B$8)*'Book Income Statement'!D$7/12" +"IF(E$4<=$B8,(1/$B8),IF(E$4=$B8+1,(1/$B8)-$D8,0))" +"IF(F4<=$B$8,(1/$B$8),IF(F4=$B$8+1,(1/$B$8)-$D$8,0))" +"MAX('Project Assumptions'!$F$39, 'Project Assumptions'!$G$39,'Project Assumptions'!$H$39)" +"IF(D4>$B$9,0,(1/$B$9))*'Book Income Statement'!D$7/12" +"IF(E$4<=$B$9,(1/$B$9),IF(E$4=$B$9+1,(1/$B$9)-$D$9,0))" +"'Project Assumptions'!C30-'Project Assumptions'!C25+'Project Assumptions'!C53+'Project Assumptions'!C57+'Project Assumptions'!C33" +"$B$11*D7" +"'Project Assumptions'!C42-'Project Assumptions'!C33-'Project Assumptions'!C40-'Project Assumptions'!C37" +"$B$12*D8" +"'Project Assumptions'!C45+'Project Assumptions'!C46+'Project Assumptions'!C47" +"$B$13*D9" +"B14" +"SUM(B11:B14)" +"B7" +"IF(D4>$B$19+1,0,IF($B$19=15,VLOOKUP(D4,$A$57:$B$72,2),VLOOKUP(D4,$A$77:$B$97,2)))" +"IF(D16>$B$20,0,1/$B$20)*'Book Income Statement'!D$7/12" +"IF(D16>$B$21,0,(1/$B$21))*'Book Income Statement'!D$7/12" +"IF(E$4<=$B$21,(1/$B$21),IF(E$4=$B$21+1,(1/$B$21)-$D$21,0))" +"B11" +"$B$24*D19" +"$B25*D20" +"'Project Assumptions'!U15" +"((1-$C$32)/$B$32)*'Book Income Statement'!D$7/12" +"IF(E31<=$B$32,(1-$C$32)/$B$32,IF(E31=$B$32+1,(1/$B32)-$D$32,0))" +"(1/$B33)*'Book Income Statement'!D$7/12" +"IF(E31<=$B$33,(1/$B33),IF(E31=$B$33+1,(1/$B33)-$D$33,0))" +"+B9" +"IF(E31<=$B$34,(1/$B34),IF(E31=$B$34+1,(1/$B34)-$D$34,0))" +"B11" +"D32*$B$36" +"D33*$B$37" +"D34*$B$38" +"B40-D40" +"D42-E40" +"'Project Assumptions'!U6*AssessedValueMultiplier" +"$B$45*D45" +"SchoolMillageTaxRate" +"E48*(1.015)" +"AVERAGE(D49:X49)" +"SchoolMillageTaxRate*Depreciation!D46" +"IF(F4>ProjectLife+1,0,SchoolMillageTaxRate*Depreciation!F46)" +"SUM(D49:D50)" +"SUM(B57:B72)" +"'Project Assumptions'!$A$2" +"IF(ABS(C6-C58)>1,""Check Draw Total"","""")" +"'Project Assumptions'!B52" +"C7/12" +"VLOOKUP(C8,A21:F57,6)" +"C21/$C$6" +"D20+C21+E20" +"IF(A21<=$C$8,E21+F20,F20)" +"A22+1" +"IF(A24>$C$8,0,((D23+(C24/2))*$C$9)+(($C$6-SUM($C$20:C24))*($C$11/12)))" +"IF($C$13=1,I57,H57)" +"IF(A57>$C$8,0,((D56+(C57))*($C$9))+(($C$6-SUM($C$21:C57))*($C$11/12)))" +"SUM(C21:C57)" +"'Project Assumptions'!$A$2" +"D5-1" +"+YEAR('Project Assumptions'!$G$16)" +"D5+1" +"IF(D4<=ProjectLife+1,'Project Assumptions'!$L$15,0)" +"D7" +"D8+E7" +"'Book Income Statement'!D34" +"237.48235891*8" +"259.503385604648*8" +"1520.17618140425*8" +"319.156431944428*8" +"2231.34430356686*8" +"3707.26239365785*8" +"D11" +"D13+E11-E12" +"D13*'Project Assumptions'!$U$16" +"'Project Assumptions'!N60" +"8*457" +"$B$21*$B$23*($B$20*(1+$B$19))" +"G21+F21" +"G21/H21" +"1-I21" +"8*1243" +"8*1874" +"8*2580" +"8*3137" +"IF(PROJECTCONFIGURATION!A1,""ISO"",""95*"")" +"+IF(PROJECTCONFIGURATION!A1,'OPERATIONAL CHARACTERISTICS'!$E$12,'OPERATIONAL CHARACTERISTICS'!$F$12)*PROJECTCONFIGURATION!$B$65" +"SOURCEDATA!$D$72" +"+IF(PROJECTCONFIGURATION!A1,'OPERATIONAL CHARACTERISTICS'!$E$14,'OPERATIONAL CHARACTERISTICS'!$F$14)" +"+I6+(I5/'OPERATIONAL CHARACTERISTICS'!$B$12)+(I4/'OPERATIONAL CHARACTERISTICS'!$B$12)" +"+PROJECTCONFIGURATION!I37" +"570*($M$10/1.23)" +"PROJECTCONFIGURATION!$B$65^N10" +"(125+4+22+8+13+9+31)*($M$10/1.23)" +"+D10*(D11/12)*D22*0.5*0.84*(1-D18)" +"(14+120+30+23)/2*PROJECTCONFIGURATION!$B$65" +"(40+10+14+4+7+4)*($M$10/1.23)" +"+D13*(D12+D10*(1-D18))" +"+D14+D12+D10" +"197*PROJECTCONFIGURATION!$B$65*0" +"((24+112+6+30+4)*($M$10/1.23))" +"SUM(I10:I16)/(D6*12)" +"+D15*D18" +"+D15-D19" +"-PMT($D$22/12,$D$21*12,$D$20)*12" +"+D23/12/(IF(PROJECTCONFIGURATION!A1,'OPERATIONAL CHARACTERISTICS'!E12,'OPERATIONAL CHARACTERISTICS'!H12)*PROJECTCONFIGURATION!B65)" +"+D24+I17" +"REPLACE(""XX YEAR IRR"",1,2,D21)" +"+IRR(FINANCE!S8:S38)" +"IF(B65=0,0,HLOOKUP(B65,SOURCEDATA!B3:K4,2)/B65)" +"B65*E4+G4" +"+I4/($B$65*'OPERATIONAL CHARACTERISTICS'!$B$12)" +"+I7/$B$65" +"(1+IF(G65,SOURCEDATA!B36,0))*(IF(B65=0,0,HLOOKUP(B65,SOURCEDATA!B3:K6,4))+G7)" +"IF(D65=0,0,PROJECTCONFIGURATION!$C$65*HLOOKUP(PROJECTCONFIGURATION!D65,SOURCEDATA!B8:E9,2))+G10" +"IF(E67,VLOOKUP(B65,SOURCEDATA!B12:H25,RANK(E66,E68:E74,1)),0)+G13" +"+IF(F65,HLOOKUP(B65,SOURCEDATA!B30:K31,2),0)+G16" +"IF(H65=0,0,+I19/H66)" +"IF(H65=0,0,HLOOKUP(H65,SOURCEDATA!B3:K34,32)+G19)" +"G22+IF(I65,(SOURCEDATA!B38),0)" +"G25+IF(J65,OFFSET(SOURCEDATA!B40,(700-PROJECTCONFIGURATION!E25)/100,B65),0)" +"+G28+IF(K65,HLOOKUP(B65,SOURCEDATA!B53:K54,2),0)" +"+G31+IF(M66,HLOOKUP(PROJECTCONFIGURATION!B65,SOURCEDATA!B58:K59,2))" +"G34+IF(L65,HLOOKUP(B65,SOURCEDATA!B56:K57,2),0)" +"25/20" +"25/4" +"I34+I28+I25+I22+I19+I16+I13+I10+I7+I4+I31" +"+I37/5" +"+VALUE(B66)" +"+F66" +"+IF(H66,B65,0)" +"-$E7*D8" +"-F$7*$D8" +"-$E7*D9" +"IF(PROJECTCONFIGURATION!$J$65,-SOURCEDATA!$P$48/1000,0)" +"+IF(AND(chillers,iso),E12,IF(iso,G12,IF(chillers,F12,H12)))" +"SUM(E7:E11)" +"(413000*1.03)/E12" +"(392000*1.03)/G12" +"(317000*1.03)/H12" +"C13" +"SUM(E39:E41)" +"F8" +"+H15*D15" +"F15*H15" +"2985080-(685000)" +"SUM(D17:D34)" +"SUM(D38:D60)" +"392560+155000" +"SUM(D63:D67)" +"+D68+D61" +"+D73+D72" +"+SUM(D76:D78)" +"+D79+D74+D70+D35+D15" +"4*14312000" +"2*950000" +"4*950000" +"2*280000" +"4*280000" +"+D81+D86" +"SUM(E87:E91)+D92" +"SUM(M87:M91)+K92-K86" +"D92/D13" +"E92/(2*46.9*1000)" +"G92/(2*45.3*1000)" +"J92/(4*46.9*1000)" +"L92/(4*45.3*1000)" +"E87/(2*46.9*1000)" +"G87/(2*45.3*1000)" +"J87/(4*46.9*1000)" +"L87/(4*45.3*1000)" +"E92/(2*45.3*1000)" +"G92/(2*33.6*1000)" +"J92/(4*45.3*1000)" +"L92/(4*33.6*1000)" +"E87/(2*45.3*1000)" +"G87/(2*33.6*1000)" +"J87/(4*45.3*1000)" +"L87/(4*33.6*1000)" +"1430000-850000" +"D92+D101" +"D103/D13" +"+IRR(S8:S38)" +"(IF(PROJECTCONFIGURATION!$A$1,('OPERATIONAL CHARACTERISTICS'!$E$14),('OPERATIONAL CHARACTERISTICS'!$H$14))*D7/1000)+SUMMARY!I7" +"-SUMMARY!D19" +"-IF(SUMMARY!$D$21*12>=K9,IPMT(SUMMARY!$D$22/12,K9,SUMMARY!$D$21*12,SUMMARY!$D$20),0)" +"IF(SUMMARY!$D$21*12>=K9,-PPMT(SUMMARY!$D$22/12,K9,SUMMARY!$D$21*12,SUMMARY!$D$20),0)" +"+M9+L9" +"IF(SUMMARY!$D$21>=K9,(SUMMARY!$D$24+SUMMARY!$I$17)*12*SUMMARY!$D$6,0)" +"IF(SUMMARY!$D$21>=K9,SUMMARY!$D$28*12*SUMMARY!$D$6,0)+IF(P9=SUMMARY!$D$21,SUMMARY!$D$29*SUMMARY!$D$15,0)" +"+R9-Q9" +"((SUMMARY!$D$24+SUMMARY!$I$17)*12*1000*IF(PROJECTCONFIGURATION!$A$1,('OPERATIONAL CHARACTERISTICS'!$E$12*PROJECTCONFIGURATION!$B$65),('OPERATIONAL CHARACTERISTICS'!$H$12*PROJECTCONFIGURATION!$B$65)))/($C13*IF(PROJECTCONFIGURATION!$A$1,('OPERATIONAL CHARACTERISTICS'!$E$12*PROJECTCONFIGURATION!$B$65),('OPERATIONAL CHARACTERISTICS'!$H$12*PROJECTCONFIGURATION!$B$65)))" +"+D13+$F$7" +"+$F$7" +"+C13+100" +"+C23+500" +"+SUM(E19:E21)" +"13500+450+62" +"+$B$4*C3" +"9300-(685/2)" +"$B$6*C3*$P$6+$B$6*(C3^$P$7)*(1-$P$6)" +"B6/B3" +"50+30+120+35" +"C13" +"C$15*ROUND(B16/2,0)+C$13+C$14*2" +"D$15*ROUND(B16/2,0)+D$13+D$14*2" +"E$15*ROUND(B16/2,0)+E$13+E$14*2" +"F$15*ROUND(B16/2,0)+F$13+F$14*2" +"G$15*ROUND(B16/2,0)+G$13+G$14*2" +"H$15*ROUND(B16/2,0)+H$13+H$14*2" +"+$B$31*C30^$P$31" +"+B30" +"280+225+175" +"+$B$34*C33^$P$34" +"+B33" +"+C40+1" +"PROJECTCONFIGURATION!$E$25" +"$C$43*$P$51*(66/244)*C40^$P$50" +"$C$43*$P$51*(143/244)*C40^$P$50" +"$C$43*$P$51*D40^$P$50" +"$C$43*$P$51*(369/244)*C40^$P$50" +"$C$43*$P$51*(619/244)*C40^$P$50" +"(0.91+(P42-70)/1000)*((P40+15)/650)^-0.1" +"(P41+14.7+5)/(P40+14.7-5)" +"P44*((8.584*(460+P42)*P45)/(P43*100*0.231))*((P47)^0.231-1)*0.747" +"+B33" +"+$B$54*C53^$P$54" +"+$B$57*C56^$P$57" +"+$B$59*C58^$P$59" +"(60*60)/47" +"D65/(1000/D64)" +"((60+60)*1.1*60)/47" +"D66+D70" +"480000/2" +"D74/D75" +"A4+1" +"A9+1" +"IF(PROJECTCONFIGURATION!A1,""ISO"",""95*"")" +"+IF(PROJECTCONFIGURATION!A1,'OPERATIONAL CHARACTERISTICS'!$E$12,'OPERATIONAL CHARACTERISTICS'!$F$12)*PROJECTCONFIGURATION!$B$65" +"SOURCEDATA!$D$72" +"+IF(PROJECTCONFIGURATION!A1,'OPERATIONAL CHARACTERISTICS'!$E$14,'OPERATIONAL CHARACTERISTICS'!$F$14)" +"+I6+(I5/'OPERATIONAL CHARACTERISTICS'!$B$12)+(I4/'OPERATIONAL CHARACTERISTICS'!$B$12)" +"+PROJECTCONFIGURATION!I37" +"570*($M$10/1.23)" +"PROJECTCONFIGURATION!$B$65^N10" +"(125+4+22+8+13+9+31)*($M$10/1.23)" +"+D10*(D11/12)*D22*0.5*0.84*(1-D18)" +"(14+120+30+23)/2*PROJECTCONFIGURATION!$B$65" +"(40+10+14+4+7+4)*($M$10/1.23)" +"+D13*(D12+D10*(1-D18))" +"+D14+D12+D10" +"197*PROJECTCONFIGURATION!$B$65*0" +"((24+112+6+30+4)*($M$10/1.23))" +"SUM(I10:I16)/(D6*12)" +"+D15*D18" +"+D15-D19" +"-PMT($D$22/12,$D$21*12,$D$20)*12" +"+D23/12/(IF(PROJECTCONFIGURATION!A1,'OPERATIONAL CHARACTERISTICS'!E12,'OPERATIONAL CHARACTERISTICS'!H12)*PROJECTCONFIGURATION!B65)" +"+D24+I17" +"REPLACE(""XX YEAR IRR"",1,2,D21)" +"+IRR(FINANCE!S8:S38)" +"IF(B65=0,0,HLOOKUP(B65,SOURCEDATA!B3:K4,2)/B65)" +"B65*E4+G4" +"+I4/($B$65*'OPERATIONAL CHARACTERISTICS'!$B$12)" +"+I7/$B$65" +"(1+IF(G65,SOURCEDATA!B36,0))*(IF(B65=0,0,HLOOKUP(B65,SOURCEDATA!B3:K6,4))+G7)" +"IF(D65=0,0,PROJECTCONFIGURATION!$C$65*HLOOKUP(PROJECTCONFIGURATION!D65,SOURCEDATA!B8:E9,2))+G10" +"IF(E67,VLOOKUP(B65,SOURCEDATA!B12:H25,RANK(E66,E68:E74,1)),0)+G13" +"+IF(F65,HLOOKUP(B65,SOURCEDATA!B30:K31,2),0)+G16" +"IF(H65=0,0,+I19/H66)" +"IF(H65=0,0,HLOOKUP(H65,SOURCEDATA!B3:K34,32)+G19)" +"G22+IF(I65,(SOURCEDATA!B38),0)" +"G25+IF(J65,OFFSET(SOURCEDATA!B40,(700-PROJECTCONFIGURATION!E25)/100,B65),0)" +"+G28+IF(K65,HLOOKUP(B65,SOURCEDATA!B53:K54,2),0)" +"+G31+IF(M66,HLOOKUP(PROJECTCONFIGURATION!B65,SOURCEDATA!B58:K59,2))" +"G34+IF(L65,HLOOKUP(B65,SOURCEDATA!B56:K57,2),0)" +"25/20" +"25/4" +"I34+I28+I25+I22+I19+I16+I13+I10+I7+I4+I31" +"+I37/5" +"+VALUE(B66)" +"+F66" +"+IF(H66,B65,0)" +"-$E7*D8" +"-F$7*$D8" +"-$E7*D9" +"IF(PROJECTCONFIGURATION!$J$65,-SOURCEDATA!$P$48/1000,0)" +"+IF(AND(chillers,iso),E12,IF(iso,G12,IF(chillers,F12,H12)))" +"SUM(E7:E11)" +"(413000*1.03)/E12" +"(392000*1.03)/G12" +"(317000*1.03)/H12" +"C13" +"SUM(E39:E41)" +"F8" +"+H15*D15" +"F15*H15" +"2985080-(685000)" +"SUM(D17:D34)" +"SUM(D38:D60)" +"392560+155000" +"SUM(D63:D67)" +"+D68+D61" +"+D73+D72" +"+SUM(D76:D78)" +"+D79+D74+D70+D35+D15" +"4*14312000" +"2*950000" +"4*950000" +"2*280000" +"4*280000" +"+D81+D86" +"SUM(E87:E91)+D92" +"SUM(M87:M91)+K92-K86" +"D92/D13" +"E92/(2*46.9*1000)" +"G92/(2*45.3*1000)" +"J92/(4*46.9*1000)" +"L92/(4*45.3*1000)" +"E87/(2*46.9*1000)" +"G87/(2*45.3*1000)" +"J87/(4*46.9*1000)" +"L87/(4*45.3*1000)" +"E92/(2*45.3*1000)" +"G92/(2*33.6*1000)" +"J92/(4*45.3*1000)" +"L92/(4*33.6*1000)" +"E87/(2*45.3*1000)" +"G87/(2*33.6*1000)" +"J87/(4*45.3*1000)" +"L87/(4*33.6*1000)" +"1430000-850000" +"D92+D101" +"D103/D13" +"+IRR(S8:S38)" +"(IF(PROJECTCONFIGURATION!$A$1,('OPERATIONAL CHARACTERISTICS'!$E$14),('OPERATIONAL CHARACTERISTICS'!$H$14))*D7/1000)+SUMMARY!I7" +"-SUMMARY!D19" +"-IF(SUMMARY!$D$21*12>=K9,IPMT(SUMMARY!$D$22/12,K9,SUMMARY!$D$21*12,SUMMARY!$D$20),0)" +"IF(SUMMARY!$D$21*12>=K9,-PPMT(SUMMARY!$D$22/12,K9,SUMMARY!$D$21*12,SUMMARY!$D$20),0)" +"+M9+L9" +"IF(SUMMARY!$D$21>=K9,(SUMMARY!$D$24+SUMMARY!$I$17)*12*SUMMARY!$D$6,0)" +"IF(SUMMARY!$D$21>=K9,SUMMARY!$D$28*12*SUMMARY!$D$6,0)+IF(P9=SUMMARY!$D$21,SUMMARY!$D$29*SUMMARY!$D$15,0)" +"+R9-Q9" +"((SUMMARY!$D$24+SUMMARY!$I$17)*12*1000*IF(PROJECTCONFIGURATION!$A$1,('OPERATIONAL CHARACTERISTICS'!$E$12*PROJECTCONFIGURATION!$B$65),('OPERATIONAL CHARACTERISTICS'!$H$12*PROJECTCONFIGURATION!$B$65)))/($C13*IF(PROJECTCONFIGURATION!$A$1,('OPERATIONAL CHARACTERISTICS'!$E$12*PROJECTCONFIGURATION!$B$65),('OPERATIONAL CHARACTERISTICS'!$H$12*PROJECTCONFIGURATION!$B$65)))" +"+D13+$F$7" +"+$F$7" +"+C13+100" +"+C23+500" +"+SUM(E19:E21)" +"13500+450+62" +"+$B$4*C3" +"9300-(685/2)" +"$B$6*C3*$P$6+$B$6*(C3^$P$7)*(1-$P$6)" +"B6/B3" +"50+30+120+35" +"C13" +"C$15*ROUND(B16/2,0)+C$13+C$14*2" +"D$15*ROUND(B16/2,0)+D$13+D$14*2" +"E$15*ROUND(B16/2,0)+E$13+E$14*2" +"F$15*ROUND(B16/2,0)+F$13+F$14*2" +"G$15*ROUND(B16/2,0)+G$13+G$14*2" +"H$15*ROUND(B16/2,0)+H$13+H$14*2" +"+$B$31*C30^$P$31" +"+B30" +"280+225+175" +"+$B$34*C33^$P$34" +"+B33" +"+C40+1" +"PROJECTCONFIGURATION!$E$25" +"$C$43*$P$51*(66/244)*C40^$P$50" +"$C$43*$P$51*(143/244)*C40^$P$50" +"$C$43*$P$51*D40^$P$50" +"$C$43*$P$51*(369/244)*C40^$P$50" +"$C$43*$P$51*(619/244)*C40^$P$50" +"(0.91+(P42-70)/1000)*((P40+15)/650)^-0.1" +"(P41+14.7+5)/(P40+14.7-5)" +"P44*((8.584*(460+P42)*P45)/(P43*100*0.231))*((P47)^0.231-1)*0.747" +"+B33" +"+$B$54*C53^$P$54" +"+$B$57*C56^$P$57" +"+$B$59*C58^$P$59" +"(60*60)/47" +"D65/(1000/D64)" +"((60+60)*1.1*60)/47" +"D66+D70" +"480000/2" +"D74/D75" +"A4+1" +"A9+1" +"IF(PROJECTCONFIGURATION!A1,""ISO"",""95*"")" +"+IF(PROJECTCONFIGURATION!A1,'OPERATIONAL CHARACTERISTICS'!$E$12,'OPERATIONAL CHARACTERISTICS'!$F$12)*PROJECTCONFIGURATION!$B$65" +"SOURCEDATA!$D$72" +"+IF(PROJECTCONFIGURATION!A1,'OPERATIONAL CHARACTERISTICS'!$E$14,'OPERATIONAL CHARACTERISTICS'!$F$14)" +"+I6+(I5/'OPERATIONAL CHARACTERISTICS'!$B$12)+(I4/'OPERATIONAL CHARACTERISTICS'!$B$12)" +"+PROJECTCONFIGURATION!I37" +"570*($M$10/1.23)" +"PROJECTCONFIGURATION!$B$65^N10" +"(125+4+22+8+13+9+31)*($M$10/1.23)" +"+D10*(D11/12)*D22*0.5*0.84*(1-D18)" +"(14+120+30+23)/2*PROJECTCONFIGURATION!$B$65" +"(40+10+14+4+7+4)*($M$10/1.23)" +"+D13*(D12+D10*(1-D18))" +"+D14+D12+D10" +"197*PROJECTCONFIGURATION!$B$65*0" +"((24+112+6+30+4)*($M$10/1.23))" +"SUM(I10:I16)/(D6*12)" +"+D15*D18" +"+D15-D19" +"-PMT($D$22/12,$D$21*12,$D$20)*12" +"+D23/12/(IF(PROJECTCONFIGURATION!A1,'OPERATIONAL CHARACTERISTICS'!E12,'OPERATIONAL CHARACTERISTICS'!H12)*PROJECTCONFIGURATION!B65)" +"+D24+I17" +"REPLACE(""XX YEAR IRR"",1,2,D21)" +"+IRR(FINANCE!S8:S38)" +"IF(B65=0,0,HLOOKUP(B65,SOURCEDATA!B3:K4,2)/B65)" +"B65*E4+G4" +"+I4/($B$65*'OPERATIONAL CHARACTERISTICS'!$B$12)" +"+I7/$B$65" +"(1+IF(G65,SOURCEDATA!B36,0))*(IF(B65=0,0,HLOOKUP(B65,SOURCEDATA!B3:K6,4))+G7)" +"IF(D65=0,0,PROJECTCONFIGURATION!$C$65*HLOOKUP(PROJECTCONFIGURATION!D65,SOURCEDATA!B8:E9,2))+G10" +"IF(E67,VLOOKUP(B65,SOURCEDATA!B12:H25,RANK(E66,E68:E74,1)),0)+G13" +"+IF(F65,HLOOKUP(B65,SOURCEDATA!B30:K31,2),0)+G16" +"IF(H65=0,0,+I19/H66)" +"IF(H65=0,0,HLOOKUP(H65,SOURCEDATA!B3:K34,32)+G19)" +"G22+IF(I65,(SOURCEDATA!B38),0)" +"G25+IF(J65,OFFSET(SOURCEDATA!B40,(700-PROJECTCONFIGURATION!E25)/100,B65),0)" +"+G28+IF(K65,HLOOKUP(B65,SOURCEDATA!B53:K54,2),0)" +"+G31+IF(M66,HLOOKUP(PROJECTCONFIGURATION!B65,SOURCEDATA!B58:K59,2))" +"G34+IF(L65,HLOOKUP(B65,SOURCEDATA!B56:K57,2),0)" +"25/20" +"25/4" +"I34+I28+I25+I22+I19+I16+I13+I10+I7+I4+I31" +"+I37/5" +"+VALUE(B66)" +"+F66" +"+IF(H66,B65,0)" +"-$E7*D8" +"-F$7*$D8" +"-$E7*D9" +"IF(PROJECTCONFIGURATION!$J$65,-SOURCEDATA!$P$48/1000,0)" +"+IF(AND(chillers,iso),E12,IF(iso,G12,IF(chillers,F12,H12)))" +"SUM(E7:E11)" +"(413000*1.03)/E12" +"(392000*1.03)/G12" +"(317000*1.03)/H12" +"C13" +"SUM(E39:E41)" +"F8" +"+H15*D15" +"F15*H15" +"2985080-(685000)" +"SUM(D17:D34)" +"SUM(D38:D60)" +"392560+155000" +"SUM(D63:D67)" +"+D68+D61" +"+D73+D72" +"+SUM(D76:D78)" +"+D79+D74+D70+D35+D15" +"4*14312000" +"2*950000" +"4*950000" +"2*280000" +"4*280000" +"+D81+D86" +"SUM(E87:E91)+D92" +"SUM(M87:M91)+K92-K86" +"D92/D13" +"E92/(2*46.9*1000)" +"G92/(2*45.3*1000)" +"J92/(4*46.9*1000)" +"L92/(4*45.3*1000)" +"E87/(2*46.9*1000)" +"G87/(2*45.3*1000)" +"J87/(4*46.9*1000)" +"L87/(4*45.3*1000)" +"E92/(2*45.3*1000)" +"G92/(2*33.6*1000)" +"J92/(4*45.3*1000)" +"L92/(4*33.6*1000)" +"E87/(2*45.3*1000)" +"G87/(2*33.6*1000)" +"J87/(4*45.3*1000)" +"L87/(4*33.6*1000)" +"1430000-850000" +"D92+D101" +"D103/D13" +"+IRR(S8:S38)" +"(IF(PROJECTCONFIGURATION!$A$1,('OPERATIONAL CHARACTERISTICS'!$E$14),('OPERATIONAL CHARACTERISTICS'!$H$14))*D7/1000)+SUMMARY!I7" +"-SUMMARY!D19" +"-IF(SUMMARY!$D$21*12>=K9,IPMT(SUMMARY!$D$22/12,K9,SUMMARY!$D$21*12,SUMMARY!$D$20),0)" +"IF(SUMMARY!$D$21*12>=K9,-PPMT(SUMMARY!$D$22/12,K9,SUMMARY!$D$21*12,SUMMARY!$D$20),0)" +"+M9+L9" +"IF(SUMMARY!$D$21>=K9,(SUMMARY!$D$24+SUMMARY!$I$17)*12*SUMMARY!$D$6,0)" +"IF(SUMMARY!$D$21>=K9,SUMMARY!$D$28*12*SUMMARY!$D$6,0)+IF(P9=SUMMARY!$D$21,SUMMARY!$D$29*SUMMARY!$D$15,0)" +"+R9-Q9" +"((SUMMARY!$D$24+SUMMARY!$I$17)*12*1000*IF(PROJECTCONFIGURATION!$A$1,('OPERATIONAL CHARACTERISTICS'!$E$12*PROJECTCONFIGURATION!$B$65),('OPERATIONAL CHARACTERISTICS'!$H$12*PROJECTCONFIGURATION!$B$65)))/($C13*IF(PROJECTCONFIGURATION!$A$1,('OPERATIONAL CHARACTERISTICS'!$E$12*PROJECTCONFIGURATION!$B$65),('OPERATIONAL CHARACTERISTICS'!$H$12*PROJECTCONFIGURATION!$B$65)))" +"+D13+$F$7" +"+$F$7" +"+C13+100" +"+C23+500" +"+SUM(E19:E21)" +"13500+450+62" +"+$B$4*C3" +"9300-(685/2)" +"$B$6*C3*$P$6+$B$6*(C3^$P$7)*(1-$P$6)" +"B6/B3" +"50+30+120+35" +"C13" +"C$15*ROUND(B16/2,0)+C$13+C$14*2" +"D$15*ROUND(B16/2,0)+D$13+D$14*2" +"E$15*ROUND(B16/2,0)+E$13+E$14*2" +"F$15*ROUND(B16/2,0)+F$13+F$14*2" +"G$15*ROUND(B16/2,0)+G$13+G$14*2" +"H$15*ROUND(B16/2,0)+H$13+H$14*2" +"+$B$31*C30^$P$31" +"+B30" +"280+225+175" +"+$B$34*C33^$P$34" +"+B33" +"+C40+1" +"PROJECTCONFIGURATION!$E$25" +"$C$43*$P$51*(66/244)*C40^$P$50" +"$C$43*$P$51*(143/244)*C40^$P$50" +"$C$43*$P$51*D40^$P$50" +"$C$43*$P$51*(369/244)*C40^$P$50" +"$C$43*$P$51*(619/244)*C40^$P$50" +"(0.91+(P42-70)/1000)*((P40+15)/650)^-0.1" +"(P41+14.7+5)/(P40+14.7-5)" +"P44*((8.584*(460+P42)*P45)/(P43*100*0.231))*((P47)^0.231-1)*0.747" +"+B33" +"+$B$54*C53^$P$54" +"+$B$57*C56^$P$57" +"+$B$59*C58^$P$59" +"(60*60)/47" +"D65/(1000/D64)" +"((60+60)*1.1*60)/47" +"D66+D70" +"480000/2" +"D74/D75" +"A4+1" +"A9+1" +"INDEX(B19:B22,B17)" +"CF!#REF!" +"Debt!J97" +"Debt!J96" +"Assumptions!A3" +"Assumptions!C84" +"Assumptions!C85" +"D11/$D$14" +"D11/$I$26" +"D12/D14" +"Assumptions!B51+Assumptions!C51+Assumptions!D51" +"D18" +"D31" +"SUM(D11:D12)" +"D18" +"D31" +"D20/$D$43" +"I11*I12" +"SUM(D20:D30)" +"SUM(D34:D36)" +"I26" +"J70" +"C41+C40+C39+C37+C31" +"SUM(D39:D41,D37,D31)" +"D43/I26" +"I40*(1-I44)" +"I45*I14" +"I20-I39" +"SUM(B51:D51)" +"I64" +"#REF!" +"Debt!F9" +"Debt!L9" +"Debt!R9" +"I55*I14" +"SUMPRODUCT(B57:D57,$B$51:$D$51)/SUM($B$51:$D$51)" +"Debt!F7" +"Debt!L7" +"Debt!R7" +"MAX(Debt!C87:Z87)" +"B68*D11" +"701.45" +"I108/$I$12" +"1-B68" +"B69*D11" +"J70*I45/1000" +"J76/$I$12" +"I72/$I$12" +"255.76" +"I65/$I$12" +"Debt!B96" +"Debt!B97" +"443.2203" +"44.11203" +"I68/$I$12" +"E31" +"I72/$I$12" +"SUM(E34:E41)" +"SUM(J64:J83)" +"I77/$I$12" +"CF!D47" +"CF!D53" +"IS!E42" +"IS!E55" +"CF!E18" +"CF!E23" +"Assumptions!A3" +"Assumptions!I64" +"(Assumptions!I17/12)" +"F9+1" +"YEAR(Assumptions!I16)" +"F17/12" +"CHOOSE($C$25,F20,F21,F22,F23)" +"Assumptions!A3" +"'Power Price Assumption'!F9" +"IF(AND(C6Assumptions!$I$39),(1-D6)*12*Assumptions!$I$41*Assumptions!$I$45,0))" +"IF(AND(D6Assumptions!$I$39),(1-$D$6)*12*Assumptions!$I$41*Assumptions!$I$45,0))" +"IF(AND(D6Assumptions!$I$39),Assumptions!$J$70*Assumptions!$I$46/1000*IS!$D$6,0))" +"IF(AND(E6Assumptions!$I$39),D12*IS!$D$6*(1+Assumptions!$I$64),0))" +"IF(AND(D6>Assumptions!$I$39,IS!C6>Assumptions!$I$39),12*'Power Price Assumption'!F25*Assumptions!$I$45,IF(AND(IS!C6Assumptions!$I$39),IS!D6*'Power Price Assumption'!F25*12*Assumptions!$I$55,0))" +"IF(AND(G6>Assumptions!$I$39,IS!F6>Assumptions!$I$39),12*'Power Price Assumption'!I25*Assumptions!$I$45,IF(AND(IS!F6Assumptions!$I$39),IS!D6*'Power Price Assumption'!I25*12*Assumptions!$I$55,0))" +"IF(AND(H6>Assumptions!$I$39,IS!G6>Assumptions!$I$39),12*'Power Price Assumption'!J25*Assumptions!$I$55,IF(AND(IS!G6Assumptions!$I$39),IS!$D$6*'Power Price Assumption'!J25*12*Assumptions!$I$55,0))" +"IF(AND(D6>Assumptions!$I$39,IS!C6>Assumptions!$I$39),Assumptions!$J$71*Assumptions!$I$56/1000,IF(AND(IS!C6Assumptions!$I$39),Assumptions!$J$71*Assumptions!$I$56/1000*IS!$D$6,0))" +"IF(AND(E6>Assumptions!$I$39,IS!D6>Assumptions!$I$39),Assumptions!$J$71*Assumptions!$I$56/1000*(1+Assumptions!$I$64)^(IS!E6-IS!$D$6),IF(AND(IS!D6Assumptions!$I$39),D12*(1+Assumptions!$I$64)-E12,0))" +"IF(AND(H6>Assumptions!$I$39,IS!G6>Assumptions!$I$39),Assumptions!$J$71*Assumptions!$I$56/1000*(1+Assumptions!$I$64)^(IS!H6-IS!$D$6),IF(AND(IS!G6Assumptions!$I$39),Assumptions!$J$71*Assumptions!$I$56/1000*(1+Assumptions!$I$64)^(IS!H6-IS!$D$6)*(1-$D$6),0))" +"IF(AND(D6>Assumptions!$I$39,IS!C6>Assumptions!$I$39),Assumptions!$I$57*Assumptions!$I$14*Assumptions!$I$53*Assumptions!$I$55/1000,IF(AND(D6>Assumptions!$I$39,IS!C61,""CHECK!"","""")" +"B111" +"B116" +"CONCATENATE(""Tranche 1 @ "",F7*100,""%"")" +"Assumptions!B47" +"F10" +"B39" +"$B$31*C22/2" +"C31*$F$7/2" +"B31-B32" +"B34" +"$B$31*B22" +"$B$31*C22/2" +"B33+B38" +"B32+B37" +"CONCATENATE(""Tranche 2 @ "",L7*100,""%"")" +"A30" +"L10" +"$B$48*C24/2" +"C48*$L$7/2" +"B24*$B$48" +"C24*$B$48/2" +"B55+B50" +"B54+B49" +"CONCATENATE(""Tranche 3 @ "",R7*100,""%"")" +"A30" +"R10" +"$B$65*C26/2" +"C65*$R$7/2" +"B65*B26" +"$B$65*C26/2" +"IS!D42" +"B32+B33+B37+B38" +"B49+B50+B54+B55" +"B66+B67+B71+B72" +"SUM(B82:B84)-B85" +"B41+B58+B75" +"B77+B60+B43" +"IF(B87>0,B80/B87,"" "")" +"IF(V87>1,V80/V87,"" "")" +"AVERAGE(B93:W93)" +"MIN(B93:W93)" +"1-SUM(B104:V104)" +"100%/20" +"CHOOSE($B$102,B104,B105)" +"(SUMPRODUCT(B120:W120,B32:W32)+SUMPRODUCT(B121:W121,B37:W37))/B31" +"(SUMPRODUCT(B49:W49,B120:W120)+SUMPRODUCT(B121:W121,B54:W54))/B48" +"(SUMPRODUCT(B120:W120,B66:W66)+SUMPRODUCT(B121:W121,B71:W71))/B65" +"Assumptions!A3" +"'Power Price Assumption'!F9" +"Assumptions!I17" +"Assumptions!$N$12" +"Assumptions!$N$13" +"1/Assumptions!$N$13*E8/12" +"IF(F6=Assumptions!$N$13,1/Assumptions!$N$13-Depreciation!$E$14,IF(F6(SUM(Q25:W25)+SUM(P24:W24))*-1,P23-(SUM(P25:W25)+SUM(P24:W24))*-1,0)" +"IF(D20<0,0,IF(D22>D20,-D20,-D22))" +"SUM(D22:D25)" +"IF(D20<0,0,D20+D25)" +"SUM(D28:D29)" +"D13" +"-Depreciation!E18" +"-D30" +"Assumptions!$N$22" +"D38*D40" +"IF(D41<0,-D41+C43-C44,C43-C44)" +"IF(E41<0,0,IF(E43>E41,E41,E43))" +"IF(D41<0,0,(D41-D44))" +"F41" +"F28" +"F37" +"SUM(F7:F9)" +"12000000+12000000+11650000*4+17600000" +"119129424-C15-C16-C17" +"SUM(C15:C18)" +"SUM(C34:C42)+SUM(F15:F22)" +"C19+C32+F23+F25+F27" +"SUM(C21:C31)" +"SUM(F32:F36)" +"F28+F37" +"54296107+598035" +"6*11125000" +"+D10/5*6*1.15" +"+H11/143*40" +"SUM(H9:I11)" +"7434027-D14-D15" +"+H13/390*115" +"575000+229327+59921+152500+120000+155000+110000" +"537996+206448+167713" +"SUM(H13:I24)" +"190500+147574+20965+68178+449146" +"+D27*1.6" +"328555+302790" +"68278+47390" +"72804+37500+22500" +"2090307+107690" +"151563+75000+46680+18795" +"+D35*2" +"23000+114100" +"2025+5946+118205+142572+54522+5212" +"27805+28833+44262+15305+8350+38888+607+41318+86903+29285+44396+46595+3845+910+42334+506+49093" +"104680+678292" +"34449+58268" +"101120+46615+412554+296080+304423" +"57315+46154+68934+39647+55971" +"54000+18668+276240" +"3297+202356" +"SUM(D9:D43)" +"SUM(H9:H43)+SUM(I9:I43)" +"+D47+D46" +"SUM(H46:H48)" +"SUM(H12:H47)" +"+D49/D50" +"+H49/H$50" +"4016265-1108141" +"82500+70124" +"+H49*0.03" +"SUM(D54:D58)" +"+D59+D49" +"+H61/H$50" +"+E9*D9" +"SUM(E9:E13)" +"+F14*0.45" +"+F15+F14" +"+F16*0.15" +"+F16+F17+F18" +"SUM(F23:F24)" +"F32+F25+F19" +"'[1]Raytheon Data'!I8/1.06/1000" +"'[1]Raytheon Data'!K8*1.06" +"'[1]with Chilling'!J8/1.06/1000" +"'[1]with Chilling'!L8*1.06" +"'[1]with 105 mw stg'!J8/1.06/1000" +"'[1]with 105 mw stg'!L8*1.06" +"G17" +"[2]Plant!G5" +"[2]Plant!G16" +"($C$10*1000*D7)/1000" +"D12*(1+$C$13)" +"[2]Drivers!B35" +"D11*D12" +"($C$16*1000*D7)/1000" +"D18*(1+$C$19)" +"C13" +"($C$22*1000*D7)/1000" +"D24*(1+$C$25)" +"D14+D20+D26" +"D28/D7" +"[2]Drivers!B18" +"D31*(1+[2]Drivers!$B$36)" +"D31+D29" +"INDEX(B19:B22,B17)" +"CF!#REF!" +"Debt!J97" +"Debt!J96" +"Assumptions!A3" +"Assumptions!C84" +"Assumptions!C85" +"D11/$D$14" +"D11/$I$26" +"D12/D14" +"Assumptions!B51+Assumptions!C51+Assumptions!D51" +"D18" +"D31" +"SUM(D11:D12)" +"D18" +"D31" +"D20/$D$43" +"I11*I12" +"SUM(D20:D30)" +"SUM(D34:D36)" +"I26" +"J70" +"C41+C40+C39+C37+C31" +"SUM(D39:D41,D37,D31)" +"D43/I26" +"I40*(1-I44)" +"I45*I14" +"I20-I39" +"SUM(B51:D51)" +"I64" +"#REF!" +"Debt!F9" +"Debt!L9" +"Debt!R9" +"I55*I14" +"SUMPRODUCT(B57:D57,$B$51:$D$51)/SUM($B$51:$D$51)" +"Debt!F7" +"Debt!L7" +"Debt!R7" +"MAX(Debt!C87:Z87)" +"B68*D11" +"701.45" +"I108/$I$12" +"1-B68" +"B69*D11" +"J70*I45/1000" +"J76/$I$12" +"I72/$I$12" +"255.76" +"I65/$I$12" +"Debt!B96" +"Debt!B97" +"443.2203" +"44.11203" +"I68/$I$12" +"E31" +"I72/$I$12" +"SUM(E34:E41)" +"SUM(J64:J83)" +"I77/$I$12" +"CF!D47" +"CF!D53" +"IS!E42" +"IS!E55" +"CF!E18" +"CF!E23" +"Assumptions!A3" +"Assumptions!I64" +"(Assumptions!I17/12)" +"F9+1" +"YEAR(Assumptions!I16)" +"F17/12" +"CHOOSE($C$25,F20,F21,F22,F23)" +"Assumptions!A3" +"'Power Price Assumption'!F9" +"IF(AND(C6Assumptions!$I$39),(1-D6)*12*Assumptions!$I$41*Assumptions!$I$45,0))" +"IF(AND(D6Assumptions!$I$39),(1-$D$6)*12*Assumptions!$I$41*Assumptions!$I$45,0))" +"IF(AND(D6Assumptions!$I$39),Assumptions!$J$70*Assumptions!$I$46/1000*IS!$D$6,0))" +"IF(AND(E6Assumptions!$I$39),D12*IS!$D$6*(1+Assumptions!$I$64),0))" +"IF(AND(D6>Assumptions!$I$39,IS!C6>Assumptions!$I$39),12*'Power Price Assumption'!F25*Assumptions!$I$45,IF(AND(IS!C6Assumptions!$I$39),IS!D6*'Power Price Assumption'!F25*12*Assumptions!$I$55,0))" +"IF(AND(G6>Assumptions!$I$39,IS!F6>Assumptions!$I$39),12*'Power Price Assumption'!I25*Assumptions!$I$45,IF(AND(IS!F6Assumptions!$I$39),IS!D6*'Power Price Assumption'!I25*12*Assumptions!$I$55,0))" +"IF(AND(H6>Assumptions!$I$39,IS!G6>Assumptions!$I$39),12*'Power Price Assumption'!J25*Assumptions!$I$55,IF(AND(IS!G6Assumptions!$I$39),IS!$D$6*'Power Price Assumption'!J25*12*Assumptions!$I$55,0))" +"IF(AND(D6>Assumptions!$I$39,IS!C6>Assumptions!$I$39),Assumptions!$J$71*Assumptions!$I$56/1000,IF(AND(IS!C6Assumptions!$I$39),Assumptions!$J$71*Assumptions!$I$56/1000*IS!$D$6,0))" +"IF(AND(E6>Assumptions!$I$39,IS!D6>Assumptions!$I$39),Assumptions!$J$71*Assumptions!$I$56/1000*(1+Assumptions!$I$64)^(IS!E6-IS!$D$6),IF(AND(IS!D6Assumptions!$I$39),D12*(1+Assumptions!$I$64)-E12,0))" +"IF(AND(H6>Assumptions!$I$39,IS!G6>Assumptions!$I$39),Assumptions!$J$71*Assumptions!$I$56/1000*(1+Assumptions!$I$64)^(IS!H6-IS!$D$6),IF(AND(IS!G6Assumptions!$I$39),Assumptions!$J$71*Assumptions!$I$56/1000*(1+Assumptions!$I$64)^(IS!H6-IS!$D$6)*(1-$D$6),0))" +"IF(AND(D6>Assumptions!$I$39,IS!C6>Assumptions!$I$39),Assumptions!$I$57*Assumptions!$I$14*Assumptions!$I$53*Assumptions!$I$55/1000,IF(AND(D6>Assumptions!$I$39,IS!C61,""CHECK!"","""")" +"B111" +"B116" +"CONCATENATE(""Tranche 1 @ "",F7*100,""%"")" +"Assumptions!B47" +"F10" +"B39" +"$B$31*C22/2" +"C31*$F$7/2" +"B31-B32" +"B34" +"$B$31*B22" +"$B$31*C22/2" +"B33+B38" +"B32+B37" +"CONCATENATE(""Tranche 2 @ "",L7*100,""%"")" +"A30" +"L10" +"$B$48*C24/2" +"C48*$L$7/2" +"B24*$B$48" +"C24*$B$48/2" +"B55+B50" +"B54+B49" +"CONCATENATE(""Tranche 3 @ "",R7*100,""%"")" +"A30" +"R10" +"$B$65*C26/2" +"C65*$R$7/2" +"B65*B26" +"$B$65*C26/2" +"IS!D42" +"B32+B33+B37+B38" +"B49+B50+B54+B55" +"B66+B67+B71+B72" +"SUM(B82:B84)-B85" +"B41+B58+B75" +"B77+B60+B43" +"IF(B87>0,B80/B87,"" "")" +"IF(V87>1,V80/V87,"" "")" +"AVERAGE(B93:W93)" +"MIN(B93:W93)" +"1-SUM(B104:V104)" +"100%/20" +"CHOOSE($B$102,B104,B105)" +"(SUMPRODUCT(B120:W120,B32:W32)+SUMPRODUCT(B121:W121,B37:W37))/B31" +"(SUMPRODUCT(B49:W49,B120:W120)+SUMPRODUCT(B121:W121,B54:W54))/B48" +"(SUMPRODUCT(B120:W120,B66:W66)+SUMPRODUCT(B121:W121,B71:W71))/B65" +"Assumptions!A3" +"'Power Price Assumption'!F9" +"Assumptions!I17" +"Assumptions!$N$12" +"Assumptions!$N$13" +"1/Assumptions!$N$13*E8/12" +"IF(F6=Assumptions!$N$13,1/Assumptions!$N$13-Depreciation!$E$14,IF(F6(SUM(Q25:W25)+SUM(P24:W24))*-1,P23-(SUM(P25:W25)+SUM(P24:W24))*-1,0)" +"IF(D20<0,0,IF(D22>D20,-D20,-D22))" +"SUM(D22:D25)" +"IF(D20<0,0,D20+D25)" +"SUM(D28:D29)" +"D13" +"-Depreciation!E18" +"-D30" +"Assumptions!$N$22" +"D38*D40" +"IF(D41<0,-D41+C43-C44,C43-C44)" +"IF(E41<0,0,IF(E43>E41,E41,E43))" +"IF(D41<0,0,(D41-D44))" +"IF(PROJECTCONFIGURATION!A1,""ISO"",""95*"")" +"+IF(PROJECTCONFIGURATION!A1,'OPERATIONAL CHARACTERISTICS'!$E$12,'OPERATIONAL CHARACTERISTICS'!$F$12)*PROJECTCONFIGURATION!$B$65" +"SOURCEDATA!$D$72" +"+IF(PROJECTCONFIGURATION!A1,'OPERATIONAL CHARACTERISTICS'!$E$14,'OPERATIONAL CHARACTERISTICS'!$F$14)" +"+I6+(I5/'OPERATIONAL CHARACTERISTICS'!$B$12)+(I4/'OPERATIONAL CHARACTERISTICS'!$B$12)" +"+PROJECTCONFIGURATION!I37" +"570*($M$10/1.23)" +"PROJECTCONFIGURATION!$B$65^N10" +"(125+4+22+8+13+9+31)*($M$10/1.23)" +"+D10*(D11/12)*D22*0.5*0.84*(1-D18)" +"(14+120+30+23)/2*PROJECTCONFIGURATION!$B$65" +"(40+10+14+4+7+4)*($M$10/1.23)" +"+D13*(D12+D10*(1-D18))" +"+D14+D12+D10" +"197*PROJECTCONFIGURATION!$B$65*0" +"((24+112+6+30+4)*($M$10/1.23))" +"SUM(I10:I16)/(D6*12)" +"+D15*D18" +"+D15-D19" +"-PMT($D$22/12,$D$21*12,$D$20)*12" +"+D23/12/(IF(PROJECTCONFIGURATION!A1,'OPERATIONAL CHARACTERISTICS'!E12,'OPERATIONAL CHARACTERISTICS'!H12)*PROJECTCONFIGURATION!B65)" +"+D24+I17" +"REPLACE(""XX YEAR IRR"",1,2,D21)" +"+IRR(FINANCE!S8:S38)" +"IF(B65=0,0,HLOOKUP(B65,SOURCEDATA!B3:K4,2)/B65)" +"B65*E4+G4" +"+I4/($B$65*'OPERATIONAL CHARACTERISTICS'!$B$12)" +"+I7/$B$65" +"(1+IF(G65,SOURCEDATA!B36,0))*(IF(B65=0,0,HLOOKUP(B65,SOURCEDATA!B3:K6,4))+G7)" +"IF(D65=0,0,PROJECTCONFIGURATION!$C$65*HLOOKUP(PROJECTCONFIGURATION!D65,SOURCEDATA!B8:E9,2))+G10" +"IF(E67,VLOOKUP(B65,SOURCEDATA!B12:H25,RANK(E66,E68:E74,1)),0)+G13" +"+IF(F65,HLOOKUP(B65,SOURCEDATA!B30:K31,2),0)+G16" +"IF(H65=0,0,+I19/H66)" +"IF(H65=0,0,HLOOKUP(H65,SOURCEDATA!B3:K34,32)+G19)" +"G22+IF(I65,(SOURCEDATA!B38),0)" +"G25+IF(J65,OFFSET(SOURCEDATA!B40,(700-PROJECTCONFIGURATION!E25)/100,B65),0)" +"+G28+IF(K65,HLOOKUP(B65,SOURCEDATA!B53:K54,2),0)" +"+G31+IF(M66,HLOOKUP(PROJECTCONFIGURATION!B65,SOURCEDATA!B58:K59,2))" +"G34+IF(L65,HLOOKUP(B65,SOURCEDATA!B56:K57,2),0)" +"25/20" +"25/4" +"I34+I28+I25+I22+I19+I16+I13+I10+I7+I4+I31" +"+I37/5" +"+VALUE(B66)" +"+F66" +"+IF(H66,B65,0)" +"-$E7*D8" +"-F$7*$D8" +"-$E7*D9" +"IF(PROJECTCONFIGURATION!$J$65,-SOURCEDATA!$P$48/1000,0)" +"+IF(AND(chillers,iso),E12,IF(iso,G12,IF(chillers,F12,H12)))" +"SUM(E7:E11)" +"(413000*1.03)/E12" +"(392000*1.03)/G12" +"(317000*1.03)/H12" +"C13" +"SUM(E39:E41)" +"F8" +"+H15*D15" +"F15*H15" +"2985080-(685000)" +"SUM(D17:D34)" +"SUM(D38:D60)" +"392560+155000" +"SUM(D63:D67)" +"+D68+D61" +"+D73+D72" +"+SUM(D76:D78)" +"+D79+D74+D70+D35+D15" +"4*14312000" +"2*950000" +"4*950000" +"2*280000" +"4*280000" +"+D81+D86" +"SUM(E87:E91)+D92" +"SUM(M87:M91)+K92-K86" +"D92/D13" +"E92/(2*46.9*1000)" +"G92/(2*45.3*1000)" +"J92/(4*46.9*1000)" +"L92/(4*45.3*1000)" +"E87/(2*46.9*1000)" +"G87/(2*45.3*1000)" +"J87/(4*46.9*1000)" +"L87/(4*45.3*1000)" +"E92/(2*45.3*1000)" +"G92/(2*33.6*1000)" +"J92/(4*45.3*1000)" +"L92/(4*33.6*1000)" +"E87/(2*45.3*1000)" +"G87/(2*33.6*1000)" +"J87/(4*45.3*1000)" +"L87/(4*33.6*1000)" +"1430000-850000" +"D92+D101" +"D103/D13" +"+IRR(S8:S38)" +"(IF(PROJECTCONFIGURATION!$A$1,('OPERATIONAL CHARACTERISTICS'!$E$14),('OPERATIONAL CHARACTERISTICS'!$H$14))*D7/1000)+SUMMARY!I7" +"-SUMMARY!D19" +"-IF(SUMMARY!$D$21*12>=K9,IPMT(SUMMARY!$D$22/12,K9,SUMMARY!$D$21*12,SUMMARY!$D$20),0)" +"IF(SUMMARY!$D$21*12>=K9,-PPMT(SUMMARY!$D$22/12,K9,SUMMARY!$D$21*12,SUMMARY!$D$20),0)" +"+M9+L9" +"IF(SUMMARY!$D$21>=K9,(SUMMARY!$D$24+SUMMARY!$I$17)*12*SUMMARY!$D$6,0)" +"IF(SUMMARY!$D$21>=K9,SUMMARY!$D$28*12*SUMMARY!$D$6,0)+IF(P9=SUMMARY!$D$21,SUMMARY!$D$29*SUMMARY!$D$15,0)" +"+R9-Q9" +"((SUMMARY!$D$24+SUMMARY!$I$17)*12*1000*IF(PROJECTCONFIGURATION!$A$1,('OPERATIONAL CHARACTERISTICS'!$E$12*PROJECTCONFIGURATION!$B$65),('OPERATIONAL CHARACTERISTICS'!$H$12*PROJECTCONFIGURATION!$B$65)))/($C13*IF(PROJECTCONFIGURATION!$A$1,('OPERATIONAL CHARACTERISTICS'!$E$12*PROJECTCONFIGURATION!$B$65),('OPERATIONAL CHARACTERISTICS'!$H$12*PROJECTCONFIGURATION!$B$65)))" +"+D13+$F$7" +"+$F$7" +"+C13+100" +"+C23+500" +"+SUM(E19:E21)" +"13500+450+62" +"+$B$4*C3" +"9300-(685/2)" +"$B$6*C3*$P$6+$B$6*(C3^$P$7)*(1-$P$6)" +"B6/B3" +"50+30+120+35" +"C13" +"C$15*ROUND(B16/2,0)+C$13+C$14*2" +"D$15*ROUND(B16/2,0)+D$13+D$14*2" +"E$15*ROUND(B16/2,0)+E$13+E$14*2" +"F$15*ROUND(B16/2,0)+F$13+F$14*2" +"G$15*ROUND(B16/2,0)+G$13+G$14*2" +"H$15*ROUND(B16/2,0)+H$13+H$14*2" +"+$B$31*C30^$P$31" +"+B30" +"280+225+175" +"+$B$34*C33^$P$34" +"+B33" +"+C40+1" +"PROJECTCONFIGURATION!$E$25" +"$C$43*$P$51*(66/244)*C40^$P$50" +"$C$43*$P$51*(143/244)*C40^$P$50" +"$C$43*$P$51*D40^$P$50" +"$C$43*$P$51*(369/244)*C40^$P$50" +"$C$43*$P$51*(619/244)*C40^$P$50" +"(0.91+(P42-70)/1000)*((P40+15)/650)^-0.1" +"(P41+14.7+5)/(P40+14.7-5)" +"P44*((8.584*(460+P42)*P45)/(P43*100*0.231))*((P47)^0.231-1)*0.747" +"+B33" +"+$B$54*C53^$P$54" +"+$B$57*C56^$P$57" +"+$B$59*C58^$P$59" +"(60*60)/47" +"D65/(1000/D64)" +"((60+60)*1.1*60)/47" +"D66+D70" +"480000/2" +"D74/D75" +"A4+1" +"A9+1" +"INDEX(B19:B22,B17)" +"CF!#REF!" +"Debt!J93" +"Debt!J92" +"Assumptions!A3" +"Assumptions!I37" +"Assumptions!I38" +"I11*I12" +"C11/$C$14" +"C11/$O$12" +"C12/C14" +"C44-C11" +"SUM(O10:O11)" +"C30" +"SUM(C11:C12)" +"MIN(B48,C48,D48,B67)" +"C20/$C$44" +"I18+365.25*I20" +"Debt!B92" +"Debt!B93" +"SUM(C20:C30)" +"D31" +"D37+D39+D40+D41" +"SUM(P21:P40)" +"SUM(I31:I33)" +"CF!B43" +"CF!B49" +"IDC!D16" +"IS!C7" +"IS!C43" +"IS!C56" +"CF!C18" +"B41+B40+B39+B37+B31+B42" +"SUM(C39:C42,C37,C31)" +"C44/O12" +"CF!C23" +"C12" +"SUM(B52:D52)" +"MAX(B53:D53)" +"Debt!F9" +"Debt!L9" +"Debt!R9" +"O12*(1-I56)" +"SUMPRODUCT(B58:D58,$B$52:$D$52)/SUM($B$52:$D$52)" +"I57*I14" +"Debt!F7" +"Debt!L7" +"Debt!R7" +"I20-I52" +"MAX(Debt!B84:W84)*C62/12" +"P28" +"O12*(1-I64)" +"I65*I14" +"B68*C11" +"1-B68" +"B69*C11" +"Assumptions!A3" +"Assumptions!O21" +"(Assumptions!I19/12)" +"D9+1" +"YEAR(Assumptions!I18)" +"D17/12" +"CHOOSE($B$26,D20,D21,D22,D23)" +"([2]Assumptions!J17/12)" +"D10" +"CHOOSE($C$39,D35+D37,D36+D37)" +"Assumptions!A3" +"'Power Price Assumption'!D9" +"Assumptions!I18+365.25*Assumptions!I19/12" +"C8+365.25" +"IF(AND(B6Assumptions!$I$52),(1-C6)*12*Assumptions!$I$53*Assumptions!$I$57,0))" +"IF(AND(C6Assumptions!$I$52),(1-$C$6)*12*Assumptions!$I$53*Assumptions!$I$57,0))" +"IF(AND(D6Assumptions!$I$52),(1-$C$6)*12*Assumptions!$I$53*Assumptions!$I$57,0))" +"IF(AND(E6Assumptions!$I$52),(1-$C$6)*12*Assumptions!$I$53*Assumptions!$I$57,0))" +"IF(AND(C6Assumptions!$I$52),Assumptions!$P$27*Assumptions!$I$58/1000*IS!$C$6,0))" +"IF(AND(D6Assumptions!$I$52),C12*IS!$C$6*(1+Assumptions!$O$21),0))" +"IF(AND(C6>Assumptions!$I$52,B6>Assumptions!$I$52),12*'Power Price Assumption'!D25*Assumptions!$I$57,IF(AND(B6Assumptions!$I$52),IS!C6*'Power Price Assumption'!D25*12*Assumptions!$I$65,0))" +"IF(AND(D6>Assumptions!$I$52,IS!C6>Assumptions!$I$52),12*'Power Price Assumption'!E25*Assumptions!$I$57,IF(AND(IS!C6Assumptions!$I$52),IS!D6*'Power Price Assumption'!E25*12*Assumptions!$I$65,0))" +"IF(AND(E6>Assumptions!$I$52,IS!D6>Assumptions!$I$52),12*'Power Price Assumption'!F25*(Assumptions!$I$57/2),IF(AND(IS!D6Assumptions!$I$52),IS!E6*'Power Price Assumption'!F25*12*(Assumptions!$I$65/2),0))" +"IF(AND(F6>Assumptions!$I$52,IS!E6>Assumptions!$I$52),12*'Power Price Assumption'!G25*Assumptions!$I$57,IF(AND(IS!E6Assumptions!$I$52),IS!C6*'Power Price Assumption'!G25*12*Assumptions!$I$65,0))" +"IF(AND(G6>Assumptions!$I$52,IS!F6>Assumptions!$I$52),12*'Power Price Assumption'!H25*Assumptions!$I$65,IF(AND(IS!F6Assumptions!$I$52),IS!$C$6*'Power Price Assumption'!H25*12*Assumptions!$I$65,0))" +"IF(AND(C6>Assumptions!$I$52,B6>Assumptions!$I$52),Assumptions!$P$28*Assumptions!$I$66/1000,IF(AND(B6Assumptions!$I$52),Assumptions!$P$28*Assumptions!$I$66/1000*IS!$C$6,0))" +"IF(AND(D6>Assumptions!$I$52,IS!C6>Assumptions!$I$52),Assumptions!$P$28*Assumptions!$I$66/1000*(1+Assumptions!$O$21)^(IS!D6-IS!$C$6),IF(AND(IS!C6Assumptions!$I$52),C12*(1+Assumptions!$O$21)-D12,0))" +"IF(AND(G6>Assumptions!$I$52,IS!F6>Assumptions!$I$52),Assumptions!$P$28*Assumptions!$I$66/1000*(1+Assumptions!$O$21)^(IS!G6-IS!$C$6),IF(AND(IS!F6Assumptions!$I$52),Assumptions!$P$28*Assumptions!$I$66/1000*(1+Assumptions!$O$21)^(IS!G6-IS!$C$6)*(1-$C$6),0))" +"IF(AND(C6>Assumptions!$I$52,B6>Assumptions!$I$52),Assumptions!$I$68*Assumptions!$I$14*Assumptions!$I$69*Assumptions!$I$65/1000,IF(AND(C6>Assumptions!$I$52,B6Assumptions!$I$52,IS!C6>Assumptions!$I$52),Assumptions!$I$68*Assumptions!$I$14*Assumptions!$I$69*Assumptions!$I$65/1000,IF(AND(D6>Assumptions!$I$52,IS!C6F19,F20-F19,0)" +"+AA19/AA17" +"+E18+E21" +"-Assumptions!C11" +"+F20" +"+SUM(E26:E27)" +"+SUM(F27:F27)" +"+AA17*Assumptions!I22" +"+XIRR(E28:X28,E15:X15)" +"+E26" +"+F28" +"+X5*Assumptions!I23" +"+XIRR(E34:X34,E15:X15)" +"+XIRR(E40:X40,E15:X15)" +"Assumptions!A3" +"'Power Price Assumption'!D9" +"Assumptions!I18+365.25*Assumptions!I19/12" +"C8+365.25" +"Depreciation!$B$43" +"Depreciation!D43" +"C19-C20" +"Assumptions!$C$40" +"SUM(C17,C21,C22,C23)" +"Assumptions!B58" +"Assumptions!C58" +"Assumptions!D58" +"F6+F5" +"L5+L6" +"Assumptions!B53" +"Assumptions!C53" +"Assumptions!D53" +"B119" +"B120" +"B121" +"Assumptions!B52" +"Assumptions!C52" +"Assumptions!D52" +"Assumptions!A3" +"YEAR(MIN(Assumptions!B48,Assumptions!C48,Assumptions!D48))" +"B19+1" +"B102" +"IF(SUM(B22:W22)<>1,""CHECK!"","""")" +"B107" +"B112" +"CONCATENATE(""Tranche 1 @ "",F7*100,""%"")" +"F10" +"B39" +"$B$31*C22/2" +"C31*$F$7/2" +"B31-B32" +"B34" +"$B$31*B22" +"$B$31*C22/2" +"B33+B38" +"B32+B37" +"CONCATENATE(""Tranche 2 @ "",L7*100,""%"")" +"A30" +"L10" +"$B$47*C24/2" +"C47*$L$7/2" +"B24*$B$47" +"C24*$B$47/2" +"B54+B49" +"B53+B48" +"CONCATENATE(""Tranche 3 @ "",R7*100,""%"")" +"A30" +"R10" +"$B$63*C26/2" +"C63*$R$7/2" +"B63*B26" +"$B$63*C26/2" +"IS!C43" +"B32+B33+B37+B38" +"B48+B49+B53+B54" +"B64+B65+B69+B70" +"SUM(B79:B81)-B82" +"B41+B57+B73" +"B74+B58+B42" +"IF(B84>0,B77/B84,"" "")" +"IF(V84>1,V77/V84,"" "")" +"AVERAGE(B89:W89)" +"MIN(B89:W89)" +"C100" +"IF(AND(Assumptions!$B$54>Debt!B20,Assumptions!$B$54Assumptions!$B$54,0,1/$F$8))" +"CHOOSE($B$98,B100,B101)" +"IF(AND(Assumptions!$C$54>Debt!B20,Assumptions!$C$54Assumptions!$C$54,0,1/$L$8))" +"IF(AND(Assumptions!$D$54>Debt!B20,Assumptions!$D$54Assumptions!$D$54,0,1/$R$8))" +"(SUMPRODUCT(B116:W116,B32:W32)+SUMPRODUCT(B117:W117,B37:W37))/B31" +"(SUMPRODUCT(B48:W48,B116:W116)+SUMPRODUCT(B117:W117,B53:W53))/B47" +"(SUMPRODUCT(B116:W116,B64:W64)+SUMPRODUCT(B117:W117,B69:W69))/B63" +"Assumptions!B60" +"D8/12" +"+I42" +"+G15*G14*225" +"+[2]Assumptions!E59" +"SUM(Assumptions!C21:C30)" +"+C18" +"+E23/$E$44" +"+$E$18/$D$9" +"+E23+D23" +"G22+F23+H23" +"IF(A23>D$9,0,(F23/2+G22)*$D$10)" +"H23" +"A23+1" +"IF(A24<=$D$9,H24+I23,I23)" +"+$E$55*$E$69" +"+$F$69*$F$55" +"SUM(C23:C42)" +"+SUM(D23:D42)" +"+SUM(F22:F42)" +"SUM(D43:E43)" +"C48*E48" +"C50+D50" +"E50/365.25" +"B58*$C$48" +"+C58*(1+$F$50)^($E$54-A58)" +"+C58*(1+$F$50)^($F$54-A58)" +"SUM(C58:C68)" +"Assumptions!A3" +"'Power Price Assumption'!D9" +"IS!C8" +"Assumptions!I19" +"Assumptions!$N$46" +"Assumptions!$N$47" +"1/Assumptions!$N$47*D9/12" +"IF(AND(E6>=Assumptions!$N$47,D6=Assumptions!$N$51, D6(SUM(O25:U25)+SUM(N24:U24))*-1,N23-(SUM(N25:U25)+SUM(N24:U24))*-1,0)" +"IF(B20<0,0,IF(B22>B20,-B20,-B22))" +"SUM(B22:B25)" +"IF(B20<0,0,B20+B25)" +"SUM(B28:B29)" +"B13" +"-Depreciation!D19" +"-B30" +"Assumptions!$O$55" +"B38*B40" +"IF(B41<0,-B41,0)" +"IF(C41<0,-C41+B43-B44,B43-B44)" +"IF(C41<0,0,IF(C43>C41,C41,C43))" +"IF(B41<0,0,(B41-B44))" +"(E6*6)/12" +"+F6*1000*D6*12" +"+I6*1000*C6*12" +"+(K6*8)/12" +"+N6*B6*1000*12" +"IF((J6+G6)>O6,(J6+G6)-O6,0)" +"(J6+G6)-P6" +"+B21*4" +"+B21*4" +"+B21*2" +"+B21" +"SUM(G6:G13)" +"G16" +"G16" +"G16" +"NPV(G16,G6:G13)" +"-((545*B21*4)-(574*B21*4))*1000" +"O6-Q6" +"Q17-Q20" +"Assumptions!A3" +"F3" +"G3" +"SUM(U3:Y3)" +"203300000/(1000*1015)" +"IF(P39<20,0,IF(P39>20+AND(P39<40),1,5))" +"Assumptions!A3" +"Assumptions!C69" +"Assumptions!C70" +"B10" +"H12*H13" +"C11/C14" +"C58-C12" +"C11/$N$12" +"C12/C14" +"SUM(G31:I31)" +"SUM(N10:N11)" +"HLOOKUP((SUM($Y$14:$Z$14)),'Operational Characteristics'!$C$5:$F$13,9)" +"IF(C28>0,1,2)" +"C14/$C$14" +"SUM(C11:C12)" +"HLOOKUP((SUM($Y$14:$Z$14)),'Operational Characteristics'!$C$5:$F$16,12)" +"CHOOSE(U13,U9,U10,U11)" +"CHOOSE(V13,V9,V10,V11,V12)" +"IF(Y13=1,1,2)" +"IF(C32>0,10,20)" +"13-MONTH(H16)" +"C20/$C$58" +"H11*H12" +"62*H12" +"Debt!B31" +"G32*365.25+G28" +"SUM(B20:B33)" +"Debt!B9" +"IF(H31,Debt!L9,"" "")" +"SUM(N28:N34)" +"Debt!B7" +"IS!C17" +"IS!C25/IS!C6" +"IS!C26/IS!C6" +"AVERAGE(IS!C27:AG27)" +"IDC!H35" +"G46*C11" +"1-G46" +"G47*C11" +"SUM(C22:C33)*N64" +"SUM(B37:B49)" +"SUM(B53:B55)" +"H18-H52" +"B56+B50+B34" +"P26" +"N12*N15" +"D58" +"IS!C50" +"Debt!D67" +"Debt!D68" +"Returns!B26" +"Returns!B33" +"IS!C7" +"IS!C33" +"IS!C46" +"CF!C17" +"CF!C22" +"Assumptions!A3" +"(Assumptions!H17/12)" +"D7+1" +"YEAR(Assumptions!H16)" +"Assumptions!$H$53" +"Assumptions!V13" +"CHOOSE($A$19,D15,D16,D17,D18)" +"IF(AND(C7<$D$7+Assumptions!$H$52,D7<$D$7+Assumptions!$H$52),D12,IF(AND(C7<$D$7+Assumptions!$H$52,D7>=$D$7+Assumptions!$H$52),D12*(1-$D$7)+D19*$D$7,D19))" +"Assumptions!$N$63" +"IF(Assumptions!$U$14=""Index"",'Price Assumption'!D25*(1+'Price Assumption'!D28),IF(Assumptions!$U$14=""Fixed"",'Price Assumption'!D26*(1+'Price Assumption'!D28),'Price Assumption'!D27*(1+'Price Assumption'!D28)))" +"Assumptions!$H$14*'Price Assumption'!D30/1000" +"Assumptions!$H$59*(1+Assumptions!$N$20)^(D7)" +"SUM(D34:D35)" +"Assumptions!W14" +"IF($A$38=""Pass-through"",D36,D34)" +"Assumptions!A3" +"'Price Assumption'!D7" +"Assumptions!H16+365.25*Assumptions!H17/12" +"C8+365.25" +"IF(C6Assumptions!$H$18),(1-$C$6)*12*'Price Assumption'!D21*Assumptions!$N$12,0))" +"IF(D6Assumptions!$H$18),(1-$C$6)*12*'Price Assumption'!E21*Assumptions!$N$12,0))" +"'Price Assumption'!D38*Assumptions!$H$61/1000" +"SUM(C11:C13)" +"Assumptions!$H$61*'Price Assumption'!D30*Assumptions!$H$14/1000000" +"Assumptions!$N28*C6" +"Assumptions!$N28*(1+Assumptions!$N$20)" +"D18*(1+Assumptions!$N$20)" +"+(Assumptions!$P$24*Assumptions!$H$61)/1000*(1+Assumptions!$N$20)^IS!C6" +"Assumptions!$P$25*Assumptions!$H$61/1000*(1+Assumptions!$N$20)^IS!C6" +"Assumptions!$N29*Assumptions!H17/12" +"Assumptions!$N29*(1+Assumptions!$N$20)" +"Assumptions!$N30*Assumptions!H17/12" +"(Assumptions!$N30)*(1+Assumptions!$N$20)" +"+Assumptions!N31*Assumptions!H17/12" +"+Assumptions!N31*(1+Assumptions!$N$20)" +"Assumptions!$N$39" +"Assumptions!$N$61*Depreciation!D50*Assumptions!H17/12" +"Assumptions!$N$61*Depreciation!E50" +"IF(C8Assumptions!$G$33,C80.1,C41/(C39+C38+B57+B56),"" "")" +"Assumptions!G33" +"B45*(B44-Assumptions!H16)/365.25*$B$7" +"C45*(C44-C35)/(C53-B53)*$B$7" +"MAX(B45+B46+B48-(B44-Assumptions!H16)/(B53-Assumptions!H16)*B25,0)" +"MAX(C45+C46+C48-(C44-C35)/(C53-B53)*C25,0)" +"(B44-Assumptions!H16)/(Debt!B53-Assumptions!H16)*B23" +"(C44-C35)/(C53-B53)*C23" +"IF(B49>0.1,B50/(B48+B47),"" "")" +"B20" +"B54*(B53-B44)/365.25*$B$7" +"C54*(C53-C44)/(C53-B53)*$B$7" +"MAX(B54+B55+B57-B25*(B53-B44)/(B53-Assumptions!H16),0)" +"MAX(C54+C55+C57-C25*(C53-C44)/(C53-B53),0)" +"B47+B56+B38" +"SUM(B60:B61)" +"IF(B44=Assumptions!$G$33,IF(B62>0.1,B23/B62,"" ""),IF(B62>0.1,B23/B62,"" ""))" +"IF(C44=Assumptions!$G$33,IF(C62>0.1,(C44-B53)/(C53-B53)*C23/C62,"" ""),IF(C62>0.1,C23/C62,"" ""))" +"AVERAGE(B64:AF64)" +"MIN(B64:AF64)" +"(C44-$B$44)/365.25" +"(B53-$B$44)/365.25" +"(SUMPRODUCT(B74:AF74,B47:AF47)+SUMPRODUCT(B75:AF75,B56:AF56))/B10" +"Assumptions!A3" +"'Price Assumption'!D7" +"IS!C8" +"Assumptions!$N$48" +"Assumptions!$N$49" +"1/$B$13*D6" +"1/$B$13" +"1/B13-D13" +"Assumptions!$N$50" +"1/Assumptions!$N$50*D6" +"IF(AND(E6>=Assumptions!$N$50,D6=Assumptions!$N$53,D6Assumptions!$N$53,E6=Assumptions!$N$55, D6B22,0,-B22-SUM(B24:I24,B23:I23))" +"IF(B19<0,0,IF(B21>B19,-B19,-B21))" +"SUM(B21:B24)" +"IF(B16<0,0,B24+B19)" +"B16" +"-B27" +"SUM(B31:B32)" +"Assumptions!$N$59" +"IF(-SUM(B41:P41, B40:P40)>B39,0,-B39-SUM(B41:P41,B40:P40))" +"Assumptions!A3" +"SUM(Assumptions!C21:C33)" +"Assumptions!H15" +"Assumptions!H38" +"C8/360" +"E60*3" +"C15*$C$6" +"+E15+D15" +"F15+H15" +"H15" +"A15+1" +"100%/$C$7" +"F16+G15+H16" +"IF(A16>$C$7,0,G15*(B16-B15)*$D$8)" +"IF(A16<=$C$7,H16+I15,I15)" +"SUM(C15:C34)" +"SUM(E57:E59)" +"Assumptions!A3" +"-$B$9*C8" +"-$B$10*C8" +"-IF(Assumptions!$AA$13=1,$C$27/1000,0)" +"SUM(C8:C12)" +"(413000*1.03)/C13" +"(392000*1.03)/E13" +"(317000*1.03)/F13" +"C15*1.1" +"Assumptions!N14" +"(0.91+(C21-70)/1000)*((C19+15)/650)^-0.1" +"(C20+14.7+5)/(C19+14.7-5)" +"C23*((8.584*(460+C21)*C24)/(C22*100*0.231))*((C26)^0.231-1)*0.747" +"B6*C6" +"J6*B6" +"D10/2" +"Assumptions!A3" +"'Returns Analysis'!C39" +"Debt!E69" +"Debt!E68" +"B9" +"C11/C14" +"C58-C12" +"C11/$H$68" +"C12/C14" +"Debt!B19" +"IF(C28>0,1,2)" +"C14/$C$14" +"SUM(C11:C12)" +"CHOOSE(U13,U9,U10,U11)" +"CHOOSE(V13,V9,V10,V11,V12)" +"IF(Y13=1,1,2)" +"IF(C32>0,10,20)" +"SUM(N15:N16)" +"13-MONTH(H17)" +"C20/$C$58" +"H11*H12" +"62*H12" +"SUM(N19:N25)" +"IS!C16" +"IS!C23/IS!C6" +"IS!C24/IS!C6" +"Debt!B19" +"IS!C25/IS!C6" +"IS!C26/IS!C6" +"SUM(B20:B33)" +"Debt!E66" +"IF(H32,Debt!#REF!,"" "")" +"Debt!E64" +"IDC!H34" +"G47*C11" +"SUM(C22:C33)*N55" +"1-G47" +"G48*C11" +"SUM(B37:B49)" +"SUM(B53:B55)" +"H19-H53" +"B56+B50+B34" +"P17" +"D58" +"H68*H72" +"Debt!E68" +"Debt!E69" +"H12*H13" +"'Returns Analysis'!C39" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H23,""x EBITDA Exit Multiple Residual Value"")" +"'Returns Analysis'!C46" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H24*100,""% Initial Project Cost Residual Value"")" +"'Returns Analysis'!C53" +"CONCATENATE(""30 Yrs After-Tax Cashflow with $"",H25,""/kW Residual Value"")" +"'Returns Analysis'!C60" +"IS!C7" +"IS!C32" +"IS!C45" +"'Returns Analysis'!C13" +"'Returns Analysis'!C21" +"Assumptions!A3" +"(Assumptions!H18/12)" +"D7+1" +"YEAR(Assumptions!H17)" +"Assumptions!$H$54" +"Assumptions!V13" +"CHOOSE($A$19,D15,D16,D17,D18)" +"IF(AND(C7<$D$7+Assumptions!$H$53,D7<$D$7+Assumptions!$H$53),D12,IF(AND(C7<$D$7+Assumptions!$H$53,D7>$D$7+Assumptions!$H$53),D12*(1-$D$7)+D19*$D$7,D19))" +"IF(AND(D7<$D$7+Assumptions!$H$53,E7<$D$7+Assumptions!$H$53),E12,IF(AND(D7<$D$7+Assumptions!$H$53,E7>=$D$7+Assumptions!$H$53),E12*(1-$D$7)+E19*$D$7,E19))" +"GCurve!I8" +"GCurve!I9" +"GCurve!I10" +"GCurve!I11" +"GCurve!I12" +"GCurve!I13" +"GCurve!I14" +"GCurve!I15" +"GCurve!I16" +"GCurve!I17" +"GCurve!I18" +"GCurve!I19" +"GCurve!I20" +"GCurve!I21" +"GCurve!I22" +"GCurve!I23" +"GCurve!I24" +"GCurve!I25" +"GCurve!I26" +"GCurve!I27" +"GCurve!I28" +"Assumptions!$N$54" +"Assumptions!U13" +"IF(Assumptions!$U$14=""Index"",'Price_Technical Assumption'!D25,IF(Assumptions!$U$14=""Fixed"",'Price_Technical Assumption'!D26*(1+'Price_Technical Assumption'!D28),'Price_Technical Assumption'!D27*(1+'Price_Technical Assumption'!D28)))" +"D44*'Price_Technical Assumption'!D30/1000" +"Assumptions!$H$60*(1+Assumptions!$N$11)^(D7)" +"SUM(D34:D35)" +"Assumptions!W14" +"IF($A$38=""Pass-through"",D36,D34)" +"Assumptions!$H$14" +"D42*(1+D43)" +"E26" +"E38" +"E50" +"E62" +"E74" +"E86" +"E98" +"E110" +"E122" +"E134" +"E146" +"E158" +"E170" +"E182" +"E194" +"E206" +"E218" +"E230" +"AVERAGE(D15:D26)" +"E242" +"I26*(1+0.025)" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IF(C6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!D21*Assumptions!$H$68,0))" +"IF(D6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!E21*Assumptions!$H$68,0))" +"'Price_Technical Assumption'!D38*Assumptions!$H$62/1000" +"SUM(C10:C12)" +"Assumptions!$H$62*'Price_Technical Assumption'!D30*'Price_Technical Assumption'!D44/1000000" +"Assumptions!$N19*C6" +"Assumptions!$N19*(1+Assumptions!$N$11)" +"D17*(1+Assumptions!$N$11)" +"+(Assumptions!$P$15*Assumptions!$H$62)/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$P$16*Assumptions!$H$62/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$N20*Assumptions!H18/12" +"Assumptions!$N20*(1+Assumptions!$N$11)" +"Assumptions!$N21*Assumptions!H18/12" +"(Assumptions!$N21)*(1+Assumptions!$N$11)" +"+Assumptions!N22" +"+Assumptions!N22*(1+Assumptions!$N$11)" +"Assumptions!$N$52*Depreciation!D50*Assumptions!H18/12" +"Assumptions!$N$52*Depreciation!E50" +"IF(C8Assumptions!$G$34,C8C26,C27-C26,0)" +"+B25+B28" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"XIRR(B38:AG38,B8:AG8)" +"CONCATENATE(""With "",Assumptions!H23,""x EBITDA Exit Multiple"")" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"Assumptions!H23*IS!AF32*Assumptions!G48" +"SUM(B42:B44)" +"XIRR(B45:AG45,B8:AG8)" +"CONCATENATE(""With "",Assumptions!H24*100,""% Initial Project Cost"")" +"-Assumptions!C11*Assumptions!G48" +"+B21*Assumptions!$G$48" +"Assumptions!H24*Assumptions!C58*Assumptions!G48" +"XIRR(B52:AG52,B8:AG8)" +"CONCATENATE(""With $"",Assumptions!H25,""/kW"")" +"-Assumptions!C11*Assumptions!G48" +"B21*Assumptions!$G$48" +"Assumptions!H25*Assumptions!H68*Assumptions!G48" +"XIRR(B59:AG59,B8:AG8)" +"Assumptions!A3" +"IS!C7" +"B7+1" +"B29+B38" +"IF(MONTH(C23)=MONTH(Assumptions!G34),1,2)" +"IF(AN11=1,6,15)" +"B11/B12" +"HLOOKUP(Assumptions!G34,B23:AF39,AN12)" +"B45" +"C24-C28" +"C24*(C23-B41)/(C41-B41)*$E$64" +"MAX(C24+C25+B44+C27-0.5*C13,0)" +"(C23-B41)/(C41-B41)*IS!D32+(B41-B32)/(B41-Assumptions!H17)*IS!C32" +"(D23-C41)/(D41-C41)*IS!E32+(C41-C32)/(C41-B41)*IS!D32" +"(AF23-AE41)/(AG23-AE41)*IS!AG32+(AE41-AE32)/(AE41-AD41)*IS!AF32" +"IF(C28>0.1,C29/(C27+C26+B44),"" "")" +"B19" +"C28" +"B33*(B32-Assumptions!H17)/365.25*$E$64" +"C33*(C32-C23)/(C41-B41)*$E$64" +"MAX(B33+B34+B36-B13,0)" +"MAX(C33+C34+C36-0.5*C13,0)" +"(B32-Assumptions!H17)/(Debt!B41-Assumptions!H17)*IS!C32" +"(C32-C23)/(C41-B41)*IS!D32" +"(AF32-AF23)/(AG23-AE41)*IS!AG32" +"IF(B37>0.1,B38/(B36+B35),"" "")" +"B8" +"B42*(B41-B32)/365.25*$E$64" +"C42*(C41-C32)/(C41-B41)*$E$64" +"B42+B43" +"SUM(B35,B26)" +"B36" +"C27+C36+B44" +"SUM(B48:B49)" +"IF(B33>0.1,(B38+B29)/B50,"" "")" +"B35+B26" +"B36+B44+B27" +"Assumptions!G37" +"E63+E62" +"Assumptions!G33" +"B77" +"B19" +"AVERAGE(B52:AF52)" +"MIN(B52:AF52)" +"(C32-$B$32)/365.25" +"(C23-$B$32)/365.25" +"(SUMPRODUCT(B74:AF74,B35:AF35)+SUMPRODUCT(B75:AF75,B26:AF26))/E67" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IS!C8" +"Assumptions!$N$39" +"Assumptions!$N$40" +"1/$B$13*D6" +"1/$B$13" +"1/B13-D13" +"Assumptions!$N$41" +"1/Assumptions!$N$41*D6" +"IF(AND(E6>=Assumptions!$N$41,D6=Assumptions!$N$44,D6Assumptions!$N$44,E6=Assumptions!$N$46, D6B19,0,-B19-SUM(B21:I21,B20:I20))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B13<0,0,B21+B16)" +"B13" +"-B24" +"SUM(B28:B29)" +"Assumptions!$N$50" +"IF(-SUM(B38:P38, B37:P37)>B36,0,-B36-SUM(B38:P38,B37:P37))" +"Assumptions!A3" +"Assumptions!H16" +"Assumptions!H39" +"C8/360" +"HLOOKUP(Assumptions!$H$12,IDC!$H$40:$L$56,2+F42)" +"D59*3" +"C15*$C$6" +"+E15+D15" +"F15+H15" +"A15+1" +"F16+G15+H16" +"IF(A16>$C$7+1,0,G15*(B16-B15)*$D$8)" +"IF(A16<=$C$7+1,H16+I15,I15)" +"SUM(C15:C33)" +"SUM(H42:H56)" +"SUM(D56:D58)" +"Assumptions!A3" +"'Returns Analysis'!C39" +"Debt!E69" +"Debt!E68" +"B9" +"E8*E6" +"1200+400" +"SUM(C12:C14)" +"C16/C9" +"C17*0.7" +"C11/C14" +"C58-C12" +"C11/$H$68" +"C12/C14" +"Debt!B19" +"IF(C28>0,1,2)" +"C14/$C$14" +"SUM(C11:C12)" +"CHOOSE(U13,U9,U10,U11)" +"CHOOSE(V13,V9,V10,V11,V12)" +"IF(Y13=1,1,2)" +"IF(C32>0,10,20)" +"SUM(N15:N16)" +"13-MONTH(H17)" +"C20/$C$58" +"H11*H12" +"62*H12" +"100+26" +"SUM(N19:N25)" +"IS!C16" +"IS!C23/IS!C6" +"IS!C24/IS!C6" +"Debt!B19" +"IS!C25/IS!C6" +"IS!C26/IS!C6" +"SUM(B20:B33)" +"Debt!E66" +"IF(H32,Debt!#REF!,"" "")" +"Debt!E64" +"IDC!H34/2" +"G47*C11" +"SUM(C22:C33)*N55" +"1-G47" +"G48*C11" +"SUM(B37:B49)" +"SUM(B53:B55)" +"H19-H53" +"B56+B50+B34" +"P17" +"D58" +"H68*H72" +"Debt!E68" +"Debt!E69" +"H12*H13" +"'Returns Analysis'!C39" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H23,""x EBITDA Exit Multiple Residual Value"")" +"'Returns Analysis'!C46" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H24*100,""% Initial Project Cost Residual Value"")" +"'Returns Analysis'!C53" +"CONCATENATE(""30 Yrs After-Tax Cashflow with $"",H25,""/kW Residual Value"")" +"'Returns Analysis'!C60" +"IS!C7" +"IS!C32" +"IS!C45" +"'Returns Analysis'!C13" +"'Returns Analysis'!C21" +"Assumptions!A3" +"(Assumptions!H18/12)" +"D7+1" +"YEAR(Assumptions!H17)" +"Assumptions!$H$54" +"Assumptions!V13" +"CHOOSE($A$19,D15,D16,D17,D18)" +"IF(AND(C7<$D$7+Assumptions!$H$53,D7<$D$7+Assumptions!$H$53),D12,IF(AND(C7<$D$7+Assumptions!$H$53,D7>$D$7+Assumptions!$H$53),D12*(1-$D$7)+D19*$D$7,D19))" +"IF(AND(D7<$D$7+Assumptions!$H$53,E7<$D$7+Assumptions!$H$53),E12,IF(AND(D7<$D$7+Assumptions!$H$53,E7>=$D$7+Assumptions!$H$53),E12*(1-$D$7)+E19*$D$7,E19))" +"Assumptions!$N$54" +"IF(Assumptions!$U$14=""Index"",'Price_Technical Assumption'!D25*(1+'Price_Technical Assumption'!D28),IF(Assumptions!$U$14=""Fixed"",'Price_Technical Assumption'!D26*(1+'Price_Technical Assumption'!D28),'Price_Technical Assumption'!D27*(1+'Price_Technical Assumption'!D28)))" +"D44*'Price_Technical Assumption'!D30/1000" +"Assumptions!$H$60*(1+Assumptions!$N$11)^(D7)" +"SUM(D34:D35)" +"Assumptions!W14" +"IF($A$38=""Pass-through"",D36,D34)" +"Assumptions!$H$14" +"D42*(1+D43)" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IF(C6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!D21*Assumptions!$H$68,0))" +"IF(D6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!E21*Assumptions!$H$68,0))" +"'Price_Technical Assumption'!D38*Assumptions!$H$62/1000" +"SUM(C10:C12)" +"Assumptions!$H$62*'Price_Technical Assumption'!D30*'Price_Technical Assumption'!D44/1000000" +"Assumptions!$N19*C6" +"Assumptions!$N19*(1+Assumptions!$N$11)" +"D17*(1+Assumptions!$N$11)" +"+(Assumptions!$P$15*Assumptions!$H$62)/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$P$16*Assumptions!$H$62/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$N20*Assumptions!H18/12" +"Assumptions!$N20*(1+Assumptions!$N$11)" +"Assumptions!$N21*Assumptions!H18/12" +"(Assumptions!$N21)*(1+Assumptions!$N$11)" +"+Assumptions!N22" +"+Assumptions!N22*(1+Assumptions!$N$11)" +"C23*(1+Assumptions!$P$30)" +"Assumptions!$N$52*Depreciation!D50*Assumptions!H18/12" +"Assumptions!$N$52*Depreciation!E50" +"IF(C8Assumptions!$G$34,C8C26,C27-C26,0)" +"+B25+B28" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"XIRR(B38:W38,B8:W8)" +"CONCATENATE(""With "",Assumptions!H23,""x EBITDA Exit Multiple"")" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"AG44" +"Assumptions!H23*IS!AF32*Assumptions!G48" +"SUM(B42:B44)" +"XIRR(B45:W45,B8:W8)" +"CONCATENATE(""With "",Assumptions!H24*100,""% Initial Project Cost"")" +"-Assumptions!C11*Assumptions!G48" +"+B21*Assumptions!$G$48" +"Assumptions!H24*Assumptions!C58*Assumptions!G48" +"XIRR(B52:W52,B8:W8)" +"CONCATENATE(""With $"",Assumptions!H25,""/kW"")" +"-Assumptions!C11*Assumptions!G48" +"B21*Assumptions!$G$48" +"Assumptions!H25*Assumptions!H68*Assumptions!G48" +"XIRR(B59:W59,B8:W8)" +"Assumptions!A3" +"IS!C7" +"B7+1" +"B29+B38" +"IF(MONTH(C23)=MONTH(Assumptions!G34),1,2)" +"IF(AN11=1,6,15)" +"B11/B12" +"HLOOKUP(Assumptions!G34,B23:AF39,AN12)" +"B45" +"C24-C28" +"C24*(C23-B41)/(C41-B41)*$E$64" +"MAX(C24+C25+B44+C27-0.5*C13,0)" +"(C23-B41)/(C41-B41)*IS!D32+(B41-B32)/(B41-Assumptions!H17)*IS!C32" +"(D23-C41)/(D41-C41)*IS!E32+(C41-C32)/(C41-B41)*IS!D32" +"(AF23-AE41)/(AG23-AE41)*IS!AG32+(AE41-AE32)/(AE41-AD41)*IS!AF32" +"IF(C28>0.1,C29/(C27+C26+B44),"" "")" +"B19" +"C28" +"B33*(B32-Assumptions!H17)/365.25*$E$64" +"C33*(C32-C23)/(C41-B41)*$E$64" +"MAX(B33+B34+B36-B13,0)" +"MAX(C33+C34+C36-0.5*C13,0)" +"(B32-Assumptions!H17)/(Debt!B41-Assumptions!H17)*IS!C32" +"(C32-C23)/(C41-B41)*IS!D32" +"(AF32-AF23)/(AG23-AE41)*IS!AG32" +"IF(B37>0.1,B38/(B36+B35),"" "")" +"B8" +"B42*(B41-B32)/365.25*$E$64" +"C42*(C41-C32)/(C41-B41)*$E$64" +"B42+B43" +"SUM(B35,B26)" +"B36" +"C27+C36+B44" +"SUM(B48:B49)" +"IF(B33>0.1,(B38+B29)/B50,"" "")" +"B35+B26" +"B36+B44+B27" +"Assumptions!G37" +"E63+E62" +"Assumptions!G33" +"B77" +"B19" +"AVERAGE(B52:AF52)" +"MIN(B52:AF52)" +"(C32-$B$32)/365.25" +"(C23-$B$32)/365.25" +"(SUMPRODUCT(B74:AF74,B35:AF35)+SUMPRODUCT(B75:AF75,B26:AF26))/E67" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IS!C8" +"Assumptions!$N$39" +"Assumptions!$N$40" +"1/$B$13*D6" +"1/$B$13" +"1/B13-D13" +"Assumptions!$N$41" +"1/Assumptions!$N$41*D6" +"IF(AND(E6>=Assumptions!$N$41,D6=Assumptions!$N$44,D6Assumptions!$N$44,E6=Assumptions!$N$46, D6B19,0,-B19-SUM(B21:I21,B20:I20))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B13<0,0,B21+B16)" +"B13" +"-B24" +"SUM(B28:B29)" +"Assumptions!$N$50" +"IF(-SUM(B38:P38, B37:P37)>B36,0,-B36-SUM(B38:P38,B37:P37))" +"Assumptions!A3" +"Assumptions!H16" +"Assumptions!H39" +"C8/360" +"HLOOKUP(Assumptions!$H$12,IDC!$H$40:$L$56,2+F42)" +"D59*3" +"C15*$C$6" +"+E15+D15" +"F15+H15" +"A15+1" +"F16+G15+H16" +"IF(A16>$C$7+1,0,G15*(B16-B15)*$D$8)" +"IF(A16<=$C$7+1,H16+I15,I15)" +"SUM(C15:C33)" +"SUM(H42:H56)" +"SUM(D56:D58)" +"(NPV(0.1,#REF!)+#REF!)*0.006" +"D7/7" +"312.697*0+317" +"Tariff!C5" +"R7+Q7*365.25/12" +"C7*$B$8" +"K7+1" +"1/I10" +"D8" +"I10" +"D11*8760" +"D12+D13" +"I27" +"Tariff!C22/1200" +"M34" +"SUM(S16:S18)" +"5" +"1-SUM(N7:N21)" +"B19" +"Tariff!C27/1000" +"22*16*2" +"SUM(M7:M24)" +"S9" +"Tariff!C36/Tariff!C17/100" +"D19" +"Tariff!C42/100" +"OandM!D34/365.25*M29" +"IF(R29=""Not Correct"",ROUND(-'144A IDC'!Y103+S29*1000,2),"" "")" +"IF(ROUND('144A IDC'!Y103,2)=S29*1000,""Correct"",""Not Correct"")" +"FUEL!D88/365.25*M30" +"S29/+'ASSUM 2'!E64" +"$M$34" +"N30+N29" +"132000*42" +"PMT(0.07/12,20*12,-6000000)*12/10^6" +"OandM!C36*100" +"0.022" +"S16" +"$I$31" +"I27" +"FUEL!C5" +"C43/(1+D43)" +"FUEL!C84/FUEL!C83*10^3" +"M42+1" +"SUM('144A DEBT'!D36:I36)/6" +"I31" +"A9" +"IF(M9=1,'ASSUM 1'!H10,IF(M9=2,'ASSUM 1'!H11,IF(M9=3,'ASSUM 1'!H12,IF(M9=4,'ASSUM 1'!H13,IF(M9=5,'ASSUM 1'!H14,IF(M9=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P9=1,'ASSUM 1'!H18,IF(P9=2,'ASSUM 1'!H19,IF(P9=3,'ASSUM 1'!H20,IF(P9=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M10=1,'ASSUM 1'!H10,IF(M10=2,'ASSUM 1'!H11,IF(M10=3,'ASSUM 1'!H12,IF(M10=4,'ASSUM 1'!H13,IF(M10=5,'ASSUM 1'!H14,IF(M10=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P10=1,'ASSUM 1'!H18,IF(P10=2,'ASSUM 1'!H19,IF(P10=3,'ASSUM 1'!H20,IF(P10=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"10.8627+1.242276" +"IF(M11=1,'ASSUM 1'!H10,IF(M11=2,'ASSUM 1'!H11,IF(M11=3,'ASSUM 1'!H12,IF(M11=4,'ASSUM 1'!H13,IF(M11=5,'ASSUM 1'!H14,IF(M11=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P11=1,'ASSUM 1'!H18,IF(P11=2,'ASSUM 1'!H19,IF(P11=3,'ASSUM 1'!H20,IF(P11=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M12=1,'ASSUM 1'!H10,IF(M12=2,'ASSUM 1'!H11,IF(M12=3,'ASSUM 1'!H12,IF(M12=4,'ASSUM 1'!H13,IF(M12=5,'ASSUM 1'!H14,IF(M12=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P12=1,'ASSUM 1'!H18,IF(P12=2,'ASSUM 1'!H19,IF(P12=3,'ASSUM 1'!H20,IF(P12=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M13=1,'ASSUM 1'!H10,IF(M13=2,'ASSUM 1'!H11,IF(M13=3,'ASSUM 1'!H12,IF(M13=4,'ASSUM 1'!H13,IF(M13=5,'ASSUM 1'!H14,IF(M13=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P13=1,'ASSUM 1'!H18,IF(P13=2,'ASSUM 1'!H19,IF(P13=3,'ASSUM 1'!H20,IF(P13=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"SUM(E9:E13)" +"IF(M17=1,'ASSUM 1'!H10,IF(M17=2,'ASSUM 1'!H11,IF(M17=3,'ASSUM 1'!H12,IF(M17=4,'ASSUM 1'!H13,IF(M17=5,'ASSUM 1'!H14,IF(M17=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P17=1,'ASSUM 1'!H18,IF(P17=2,'ASSUM 1'!H19,IF(P17=3,'ASSUM 1'!H20,IF(P17=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M18=1,'ASSUM 1'!H10,IF(M18=2,'ASSUM 1'!H11,IF(M18=3,'ASSUM 1'!H12,IF(M18=4,'ASSUM 1'!H13,IF(M18=5,'ASSUM 1'!H14,IF(M18=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P18=1,'ASSUM 1'!H18,IF(P18=2,'ASSUM 1'!H19,IF(P18=3,'ASSUM 1'!H20,IF(P18=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M19=1,'ASSUM 1'!H10,IF(M19=2,'ASSUM 1'!H11,IF(M19=3,'ASSUM 1'!H12,IF(M19=4,'ASSUM 1'!H13,IF(M19=5,'ASSUM 1'!H14,IF(M19=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P19=1,'ASSUM 1'!H18,IF(P19=2,'ASSUM 1'!H19,IF(P19=3,'ASSUM 1'!H20,IF(P19=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M20=1,'ASSUM 1'!H10,IF(M20=2,'ASSUM 1'!H11,IF(M20=3,'ASSUM 1'!H12,IF(M20=4,'ASSUM 1'!H13,IF(M20=5,'ASSUM 1'!H14,IF(M20=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P20=1,'ASSUM 1'!H18,IF(P20=2,'ASSUM 1'!H19,IF(P20=3,'ASSUM 1'!H20,IF(P20=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M21=1,'ASSUM 1'!H10,IF(M21=2,'ASSUM 1'!H11,IF(M21=3,'ASSUM 1'!H12,IF(M21=4,'ASSUM 1'!H13,IF(M21=5,'ASSUM 1'!H14,IF(M21=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P21=1,'ASSUM 1'!H18,IF(P21=2,'ASSUM 1'!H19,IF(P21=3,'ASSUM 1'!H20,IF(P21=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M22=1,'ASSUM 1'!H10,IF(M22=2,'ASSUM 1'!H11,IF(M22=3,'ASSUM 1'!H12,IF(M22=4,'ASSUM 1'!H13,IF(M22=5,'ASSUM 1'!H14,IF(M22=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P22=1,'ASSUM 1'!H18,IF(P22=2,'ASSUM 1'!H19,IF(P22=3,'ASSUM 1'!H20,IF(P22=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"SUM(E17:E22)" +"IF(M27=1,'ASSUM 1'!H10,IF(M27=2,'ASSUM 1'!H11,IF(M27=3,'ASSUM 1'!H12,IF(M27=4,'ASSUM 1'!H13,IF(M27=5,'ASSUM 1'!H14,IF(M27=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P27=1,'ASSUM 1'!H18,IF(P27=2,'ASSUM 1'!H19,IF(P27=3,'ASSUM 1'!H20,IF(P27=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M28=1,'ASSUM 1'!H10,IF(M28=2,'ASSUM 1'!H11,IF(M28=3,'ASSUM 1'!H12,IF(M28=4,'ASSUM 1'!H13,IF(M28=5,'ASSUM 1'!H14,IF(M28=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P28=1,'ASSUM 1'!H18,IF(P28=2,'ASSUM 1'!H19,IF(P28=3,'ASSUM 1'!H20,IF(P28=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M29=1,'ASSUM 1'!H10,IF(M29=2,'ASSUM 1'!H11,IF(M29=3,'ASSUM 1'!H12,IF(M29=4,'ASSUM 1'!H13,IF(M29=5,'ASSUM 1'!H14,IF(M29=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P29=1,'ASSUM 1'!H18,IF(P29=2,'ASSUM 1'!H19,IF(P29=3,'ASSUM 1'!H20,IF(P29=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"SUM(E26:E29)" +"IF(M33=1,'ASSUM 1'!H10,IF(M33=2,'ASSUM 1'!H11,IF(M33=3,'ASSUM 1'!H12,IF(M33=4,'ASSUM 1'!H13,IF(M33=5,'ASSUM 1'!H14,IF(M33=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P33=1,'ASSUM 1'!H18,IF(P33=2,'ASSUM 1'!H19,IF(P33=3,'ASSUM 1'!H20,IF(P33=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"($C$34*'ASSUM 1'!Q7)/1000" +"IF(M34=1,'ASSUM 1'!H10,IF(M34=2,'ASSUM 1'!H11,IF(M34=3,'ASSUM 1'!H12,IF(M34=4,'ASSUM 1'!H13,IF(M34=5,'ASSUM 1'!H14,IF(M34=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P34=1,'ASSUM 1'!H18,IF(P34=2,'ASSUM 1'!H19,IF(P34=3,'ASSUM 1'!H20,IF(P34=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M35=1,'ASSUM 1'!H10,IF(M35=2,'ASSUM 1'!H11,IF(M35=3,'ASSUM 1'!H12,IF(M35=4,'ASSUM 1'!H13,IF(M35=5,'ASSUM 1'!H14,IF(M35=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P35=1,'ASSUM 1'!H18,IF(P35=2,'ASSUM 1'!H19,IF(P35=3,'ASSUM 1'!H20,IF(P35=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M36=1,'ASSUM 1'!H10,IF(M36=2,'ASSUM 1'!H11,IF(M36=3,'ASSUM 1'!H12,IF(M36=4,'ASSUM 1'!H13,IF(M36=5,'ASSUM 1'!H14,IF(M36=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P36=1,'ASSUM 1'!H18,IF(P36=2,'ASSUM 1'!H19,IF(P36=3,'ASSUM 1'!H20,IF(P36=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M37=1,'ASSUM 1'!H10,IF(M37=2,'ASSUM 1'!H11,IF(M37=3,'ASSUM 1'!H12,IF(M37=4,'ASSUM 1'!H13,IF(M37=5,'ASSUM 1'!H14,IF(M37=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P37=1,'ASSUM 1'!H18,IF(P37=2,'ASSUM 1'!H19,IF(P37=3,'ASSUM 1'!H20,IF(P37=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"'144A IDC'!D109/1000" +"IF(M38=1,'ASSUM 1'!H10,IF(M38=2,'ASSUM 1'!H11,IF(M38=3,'ASSUM 1'!H12,IF(M38=4,'ASSUM 1'!H13,IF(M38=5,'ASSUM 1'!H14,IF(M38=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P38=1,'ASSUM 1'!H18,IF(P38=2,'ASSUM 1'!H19,IF(P38=3,'ASSUM 1'!H20,IF(P38=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF('ASSUM 2'!L26=0,+#REF!+#REF!,0)" +"IF(M39=1,'ASSUM 1'!H10,IF(M39=2,'ASSUM 1'!H11,IF(M39=3,'ASSUM 1'!H12,IF(M39=4,'ASSUM 1'!H13,IF(M39=5,'ASSUM 1'!H14,IF(M39=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P39=1,'ASSUM 1'!H18,IF(P39=2,'ASSUM 1'!H19,IF(P39=3,'ASSUM 1'!H20,IF(P39=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M40=1,'ASSUM 1'!H10,IF(M40=2,'ASSUM 1'!H11,IF(M40=3,'ASSUM 1'!H12,IF(M40=4,'ASSUM 1'!H13,IF(M40=5,'ASSUM 1'!H14,IF(M40=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P40=1,'ASSUM 1'!H18,IF(P40=2,'ASSUM 1'!H19,IF(P40=3,'ASSUM 1'!H20,IF(P40=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M41=1,'ASSUM 1'!H10,IF(M41=2,'ASSUM 1'!H11,IF(M41=3,'ASSUM 1'!H12,IF(M41=4,'ASSUM 1'!H13,IF(M41=5,'ASSUM 1'!H14,IF(M41=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P41=1,'ASSUM 1'!H18,IF(P41=2,'ASSUM 1'!H19,IF(P41=3,'ASSUM 1'!H20,IF(P41=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M42=1,'ASSUM 1'!H10,IF(M42=2,'ASSUM 1'!H11,IF(M42=3,'ASSUM 1'!H12,IF(M42=4,'ASSUM 1'!H13,IF(M42=5,'ASSUM 1'!H14,IF(M42=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P42=1,'ASSUM 1'!H18,IF(P42=2,'ASSUM 1'!H19,IF(P42=3,'ASSUM 1'!H20,IF(P42=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M43=1,'ASSUM 1'!H10,IF(M43=2,'ASSUM 1'!H11,IF(M43=3,'ASSUM 1'!H12,IF(M43=4,'ASSUM 1'!H13,IF(M43=5,'ASSUM 1'!H14,IF(M43=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P43=1,'ASSUM 1'!H18,IF(P43=2,'ASSUM 1'!H19,IF(P43=3,'ASSUM 1'!H20,IF(P43=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M44=1,'ASSUM 1'!H10,IF(M44=2,'ASSUM 1'!H11,IF(M44=3,'ASSUM 1'!H12,IF(M44=4,'ASSUM 1'!H13,IF(M44=5,'ASSUM 1'!H14,IF(M44=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P44=1,'ASSUM 1'!H18,IF(P44=2,'ASSUM 1'!H19,IF(P44=3,'ASSUM 1'!H20,IF(P44=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M45=1,'ASSUM 1'!H10,IF(M45=2,'ASSUM 1'!H11,IF(M45=3,'ASSUM 1'!H12,IF(M45=4,'ASSUM 1'!H13,IF(M45=5,'ASSUM 1'!H14,IF(M45=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P45=1,'ASSUM 1'!H18,IF(P45=2,'ASSUM 1'!H19,IF(P45=3,'ASSUM 1'!H20,IF(P45=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M46=1,'ASSUM 1'!H10,IF(M46=2,'ASSUM 1'!H11,IF(M46=3,'ASSUM 1'!H12,IF(M46=4,'ASSUM 1'!H13,IF(M46=5,'ASSUM 1'!H14,IF(M46=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P46=1,'ASSUM 1'!H18,IF(P46=2,'ASSUM 1'!H19,IF(P46=3,'ASSUM 1'!H20,IF(P46=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"'ASSUM 1'!R46/1000" +"IF(M50=1,'ASSUM 1'!H10,IF(M50=2,'ASSUM 1'!H11,IF(M50=3,'ASSUM 1'!H12,IF(M50=4,'ASSUM 1'!H13,IF(M50=5,'ASSUM 1'!H14,IF(M50=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P50=1,'ASSUM 1'!H18,IF(P50=2,'ASSUM 1'!H19,IF(P50=3,'ASSUM 1'!H20,IF(P50=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M51=1,'ASSUM 1'!H10,IF(M51=2,'ASSUM 1'!H11,IF(M51=3,'ASSUM 1'!H12,IF(M51=4,'ASSUM 1'!H13,IF(M51=5,'ASSUM 1'!H14,IF(M51=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P51=1,'ASSUM 1'!H18,IF(P51=2,'ASSUM 1'!H19,IF(P51=3,'ASSUM 1'!H20,IF(P51=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M52=1,'ASSUM 1'!H10,IF(M52=2,'ASSUM 1'!H11,IF(M52=3,'ASSUM 1'!H12,IF(M52=4,'ASSUM 1'!H13,IF(M52=5,'ASSUM 1'!H14,IF(M52=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P52=1,'ASSUM 1'!H18,IF(P52=2,'ASSUM 1'!H19,IF(P52=3,'ASSUM 1'!H20,IF(P52=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"SUM(E33:E52)" +"A8" +"IF(M56=1,'ASSUM 1'!H10,IF(M56=2,'ASSUM 1'!H11,IF(M56=3,'ASSUM 1'!H12,IF(M56=4,'ASSUM 1'!H13,IF(M56=5,'ASSUM 1'!H14,IF(M56=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P56=1,'ASSUM 1'!H18,IF(P56=2,'ASSUM 1'!H19,IF(P56=3,'ASSUM 1'!H20,IF(P56=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"A16" +"D56" +"IF(M57=1,'ASSUM 1'!H10,IF(M57=2,'ASSUM 1'!H11,IF(M57=3,'ASSUM 1'!H12,IF(M57=4,'ASSUM 1'!H13,IF(M57=5,'ASSUM 1'!H14,IF(M57=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P57=1,'ASSUM 1'!H18,IF(P57=2,'ASSUM 1'!H19,IF(P57=3,'ASSUM 1'!H20,IF(P57=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"A25" +"IF(M58=1,'ASSUM 1'!H10,IF(M58=2,'ASSUM 1'!H11,IF(M58=3,'ASSUM 1'!H12,IF(M58=4,'ASSUM 1'!H13,IF(M58=5,'ASSUM 1'!H14,IF(M58=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P58=1,'ASSUM 1'!H18,IF(P58=2,'ASSUM 1'!H19,IF(P58=3,'ASSUM 1'!H20,IF(P58=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"A32" +"IF(M59=1,'ASSUM 1'!H10,IF(M59=2,'ASSUM 1'!H11,IF(M59=3,'ASSUM 1'!H12,IF(M59=4,'ASSUM 1'!H13,IF(M59=5,'ASSUM 1'!H14,IF(M59=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P59=1,'ASSUM 1'!H18,IF(P59=2,'ASSUM 1'!H19,IF(P59=3,'ASSUM 1'!H20,IF(P59=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF('ASSUM 1'!N26=0,+#REF!+#REF!,'144A IDC'!D115/1000)" +"IF(M62=1,'ASSUM 1'!H10,IF(M62=2,'ASSUM 1'!H11,IF(M62=3,'ASSUM 1'!H12,IF(M62=4,'ASSUM 1'!H13,IF(M62=5,'ASSUM 1'!H14,IF(M62=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P62=1,'ASSUM 1'!H18,IF(P62=2,'ASSUM 1'!H19,IF(P62=3,'ASSUM 1'!H20,IF(P62=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"E14+E23+E30+E53+E60+E62" +"Tariff!C5" +"IF($A$15=1,B78,B141)" +"B6*(1+'ASSUM 1'!D19)^(B$3-'ASSUM 1'!B19)" +"C6*(1+'ASSUM 1'!D19)^(C$3-'ASSUM 1'!B19)" +"D6*(1+'ASSUM 1'!D19)^(D$3-'ASSUM 1'!B19)" +"E6*(1+'ASSUM 1'!D19)^(E$3-'ASSUM 1'!B19)" +"F6*(1+'ASSUM 1'!D19)^(F$3-'ASSUM 1'!B19)" +"G6*(1+'ASSUM 1'!D19)^(G$3-'ASSUM 1'!B19)" +"H6*(1+'ASSUM 1'!D19)^(H$3-'ASSUM 1'!B19)" +"I6*(1+'ASSUM 1'!D19)^(I$3-'ASSUM 1'!B19)" +"J6*(1+'ASSUM 1'!D19)^(J$3-'ASSUM 1'!B19)" +"K6*(1+'ASSUM 1'!D19)^(K$3-'ASSUM 1'!B19)" +"L6*(1+'ASSUM 1'!D19)^(L$3-'ASSUM 1'!B19)" +"M6*(1+'ASSUM 1'!D19)^(M$3-'ASSUM 1'!B19)" +"N6*(1+'ASSUM 1'!D19)^(N$3-'ASSUM 1'!B19)" +"O6*(1+'ASSUM 1'!D19)^(O$3-'ASSUM 1'!B19)" +"P6*(1+'ASSUM 1'!D19)^(P$3-'ASSUM 1'!B19)" +"Q6*(1+'ASSUM 1'!D19)^(Q$3-'ASSUM 1'!B19)" +"R6*(1+'ASSUM 1'!D19)^(R$3-'ASSUM 1'!B19)" +"S6*(1+'ASSUM 1'!D19)^(S$3-'ASSUM 1'!B19)" +"T6*(1+'ASSUM 1'!D19)^(T$3-'ASSUM 1'!B19)" +"U6*(1+'ASSUM 1'!D19)^(U$3-'ASSUM 1'!B19)" +"V6*(1+'ASSUM 1'!D19)^(V$3-'ASSUM 1'!B19)" +"IF($A$15=1,B77,B140)" +"B10*(1+'ASSUM 1'!D19)^(B3-'ASSUM 1'!B19)" +"C10*(1+'ASSUM 1'!D19)^(C3-'ASSUM 1'!B19)" +"D10*(1+'ASSUM 1'!D19)^(D3-'ASSUM 1'!B19)" +"E10*(1+'ASSUM 1'!D19)^(E3-'ASSUM 1'!B19)" +"F10*(1+'ASSUM 1'!D19)^(F3-'ASSUM 1'!B19)" +"G10*(1+'ASSUM 1'!D19)^(G3-'ASSUM 1'!B19)" +"H10*(1+'ASSUM 1'!D19)^(H3-'ASSUM 1'!B19)" +"I10*(1+'ASSUM 1'!D19)^(I3-'ASSUM 1'!B19)" +"J10*(1+'ASSUM 1'!D19)^(J3-'ASSUM 1'!B19)" +"K10*(1+'ASSUM 1'!D19)^(K3-'ASSUM 1'!B19)" +"L10*(1+'ASSUM 1'!D19)^(L3-'ASSUM 1'!B19)" +"M10*(1+'ASSUM 1'!D19)^(M3-'ASSUM 1'!B19)" +"N10*(1+'ASSUM 1'!D19)^(N3-'ASSUM 1'!B19)" +"O10*(1+'ASSUM 1'!D19)^(O3-'ASSUM 1'!B19)" +"P10*(1+'ASSUM 1'!D19)^(P3-'ASSUM 1'!B19)" +"Q10*(1+'ASSUM 1'!D19)^(Q3-'ASSUM 1'!B19)" +"R10*(1+'ASSUM 1'!D19)^(R3-'ASSUM 1'!B19)" +"S10*(1+'ASSUM 1'!D19)^(S3-'ASSUM 1'!B19)" +"T10*(1+'ASSUM 1'!D19)^(T3-'ASSUM 1'!B19)" +"U10*(1+'ASSUM 1'!D19)^(U3-'ASSUM 1'!B19)" +"V10*(1+'ASSUM 1'!D19)^(V3-'ASSUM 1'!B19)" +"IF($A$15=1,B79,B142)" +"IF($A$15=1,B81,B144)" +"SUM(B18:B29)" +"A18" +"B18/B$30" +"A110" +"A48" +"B93/(45*3*8760*Tariff!C7/12)" +"C93/(45*7*8760*Tariff!D7/12)" +"B81/B$93" +"A75" +"B156/(45*3*8760*Tariff!C7/12)" +"C156/(45*7*8760*Tariff!D7/12)" +"B144/B$156" +"'ASSUM 1'!D37" +"C5+1" +"IF(C5>0,B6+1,0)" +"IF(C6=1,'ASSUM 1'!C38,IF(C6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(D6=1,'ASSUM 1'!C38,IF(D6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(E6=1,'ASSUM 1'!C38,IF(E6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(F6=1,'ASSUM 1'!C38,IF(F6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(G6=1,'ASSUM 1'!C38,IF(G6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(H6=1,'ASSUM 1'!C38,IF(H6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(I6=1,'ASSUM 1'!C38,IF(I6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(J6=1,'ASSUM 1'!C38,IF(J6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(K6=1,'ASSUM 1'!C38,IF(K6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(L6=1,'ASSUM 1'!C38,IF(L6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(M6=1,'ASSUM 1'!C38,IF(M6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(N6=1,'ASSUM 1'!C38,IF(N6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(O6=1,'ASSUM 1'!C38,IF(O6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(P6=1,'ASSUM 1'!C38,IF(P6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(Q6=1,'ASSUM 1'!C38,IF(Q6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(R6=1,'ASSUM 1'!C38,IF(R6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(S6=1,'ASSUM 1'!C38,IF(S6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(T6=1,'ASSUM 1'!C38,IF(T6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(U6=1,'ASSUM 1'!C38,IF(U6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(V6=1,'ASSUM 1'!C38,IF(V6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"('ASSUM 1'!B7*3)*(1-'ASSUM 1'!C13)^(C5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(D5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(E5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(F5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(G5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(H5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(I5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(J5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(K5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(L5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(M5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(N5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(O5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(P5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(Q5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(R5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(S5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(T5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(U5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(V5-$C$5)" +"'Stratus Report'!B13" +"8760*C11*C7/12" +"C12*(C10)" +"C13" +"SUM($C$12:C12)" +"IF(C6=1,'ASSUM 1'!B7*3,'ASSUM 1'!D8)" +"IF(D6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(E6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(F6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(G6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(H6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(I6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(J6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(K6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(L6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(M6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(N6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(O6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(P6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(Q6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(R6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(S6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(T6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(U6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(V6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"'Stratus Report'!B11" +"C22*C21*C7/12" +"D22*D21*10/12" +"E22*E21" +"+'Stratus Report'!B7" +"C10*'ASSUM 1'!B24" +"D10*'ASSUM 1'!B24" +"E10*'ASSUM 1'!B24" +"F10*'ASSUM 1'!B24" +"G10*'ASSUM 1'!B24" +"H10*'ASSUM 1'!B24" +"I10*'ASSUM 1'!B24" +"J10*'ASSUM 1'!B24" +"K10*'ASSUM 1'!B24" +"L10*'ASSUM 1'!B24" +"M10*'ASSUM 1'!B24" +"N10*'ASSUM 1'!B24" +"O10*'ASSUM 1'!B24" +"P10*'ASSUM 1'!B24" +"Q10*'ASSUM 1'!B24" +"R10*'ASSUM 1'!B24" +"S10*'ASSUM 1'!B24" +"T10*'ASSUM 1'!B24" +"U10*'ASSUM 1'!B24" +"V10*'ASSUM 1'!B24" +"(C27*C28/1000)" +"C34/C33*1000" +"C17" +"Spot!C57" +"C34+C29" +"CSHFLO!A10" +"IF(C23>0,+C23/C17*100,0)" +"'Co IS'!A11" +"IF(C29>0,+C29/C17*100,0)" +"IF(C34>0,+C34/C17*100,0)" +"SUM(C39:C41)" +"SUM('Co IS'!C10:L12)/SUM(C17:L17)*100" +"SUM('Co IS'!M10:V12)/SUM(M17:V17)*100" +"Tariff!C5" +"+Tariff!C7" +"Tariff!C17*'Stratus Report'!B33" +"'Stratus Report'!B48" +"C7*C8/1000" +"Tariff!C17*'Stratus Report'!B34" +"'Stratus Report'!B49" +"Tariff!C$17*'Stratus Report'!B35" +"'Stratus Report'!B50" +"Tariff!C$17*'Stratus Report'!B36" +"'Stratus Report'!B51" +"Tariff!C$17*'Stratus Report'!B37" +"B20" +"'Stratus Report'!B52" +"Tariff!C$17*'Stratus Report'!B38" +"'Stratus Report'!B53" +"Tariff!C$17*'Stratus Report'!B39" +"'Stratus Report'!B54" +"Tariff!C$17*'Stratus Report'!B40" +"'Stratus Report'!B55" +"Tariff!C$17*'Stratus Report'!B41" +"'Stratus Report'!B56" +"Tariff!C$17*'Stratus Report'!B42" +"'Stratus Report'!B57" +"Tariff!C$17*'Stratus Report'!B43" +"'Stratus Report'!B58" +"Tariff!C$17*'Stratus Report'!B44" +"'Stratus Report'!B59" +"C51+C47+C43+C39+C35+C31+C27+C23+C19+C15+C11+C7" +"C53+C49+C45+C41+C37+C33+C29+C25+C21+C17+C13+C9" +"C56*(1+'ASSUM 1'!D27)^(C4-('ASSUM 1'!B27))" +"D56*(1+'ASSUM 1'!D27)^(D4-('ASSUM 1'!B27))" +"E56*(1+'ASSUM 1'!D27)^(E4-('ASSUM 1'!B27))" +"F56*(1+'ASSUM 1'!D27)^(F4-('ASSUM 1'!B27))" +"G56*(1+'ASSUM 1'!D27)^(G4-('ASSUM 1'!B27))" +"H56*(1+'ASSUM 1'!D27)^(H4-('ASSUM 1'!B27))" +"I56*(1+'ASSUM 1'!D27)^(I4-('ASSUM 1'!B27))" +"J56*(1+'ASSUM 1'!D27)^(J4-('ASSUM 1'!B27))" +"K56*(1+'ASSUM 1'!D27)^(K4-('ASSUM 1'!B27))" +"L56*(1+'ASSUM 1'!D27)^(L4-('ASSUM 1'!B27))" +"M56*(1+'ASSUM 1'!D27)^(M4-('ASSUM 1'!B27))" +"N56*(1+'ASSUM 1'!D27)^(N4-('ASSUM 1'!B27))" +"O56*(1+'ASSUM 1'!D27)^(O4-('ASSUM 1'!B27))" +"P56*(1+'ASSUM 1'!D27)^(P4-('ASSUM 1'!B27))" +"Q56*(1+'ASSUM 1'!D27)^(Q4-('ASSUM 1'!B27))" +"R56*(1+'ASSUM 1'!D27)^(R4-('ASSUM 1'!B27))" +"S56*(1+'ASSUM 1'!D27)^(S4-('ASSUM 1'!B27))" +"T56*(1+'ASSUM 1'!D27)^(T4-('ASSUM 1'!B27))" +"U56*(1+'ASSUM 1'!D27)^(U4-('ASSUM 1'!B27))" +"V56*(1+'ASSUM 1'!D27)^(V4-('ASSUM 1'!B27))" +"C57/C55*1000" +"C56/C55*1000" +"FUEL!A1" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(C5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(D5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(E5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(F5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(G5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(H5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(I5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(J5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(K5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(L5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(M5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(N5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(O5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(P5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(Q5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(R5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(S5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(T5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(U5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(V5-$C$5)" +"Spot!B7" +"Spot!C7" +"C11*C8" +"D11*D$8" +"'Stratus Report'!B62" +"C12*C13/10^6" +"A11" +"Spot!C11" +"'Stratus Report'!B63" +"Spot!C15" +"'Stratus Report'!B64" +"Spot!C19" +"A18" +"'Stratus Report'!B65" +"Spot!C23" +"'Stratus Report'!B66" +"Spot!C27" +"'Stratus Report'!B67" +"Spot!C31" +"'Stratus Report'!B68" +"Spot!C35" +"'Stratus Report'!B69" +"Spot!C39" +"'Stratus Report'!B70" +"Spot!C43" +"'Stratus Report'!B71" +"Spot!C47" +"'Stratus Report'!B72" +"Spot!C51" +"'Stratus Report'!B73" +"C77+C71+C65+C59+C53+C47+C41+C35+C29+C23+C17+C11" +"(+C78+C72+C66+C60+C54+C48+C42+C36+C30+C24+C18+C12)/10^3" +"C80+C74+C68+C62+C56+C50+C44+C38+C32+C26+C20+C14" +"C83*10^6/'ASSUM 1'!$D$34" +"C84*(1+'ASSUM 1'!D43)^(C5-'ASSUM 1'!B42)" +"D84*(1+'ASSUM 1'!D43)^(D5-'ASSUM 1'!B42)" +"E84*(1+'ASSUM 1'!D43)^(E5-'ASSUM 1'!B42)" +"F84*(1+'ASSUM 1'!D43)^(F5-'ASSUM 1'!B42)" +"G84*(1+'ASSUM 1'!D43)^(G5-'ASSUM 1'!B42)" +"H84*(1+'ASSUM 1'!D43)^(H5-'ASSUM 1'!B42)" +"I84*(1+'ASSUM 1'!D43)^(I5-'ASSUM 1'!B42)" +"J84*(1+'ASSUM 1'!D43)^(J5-'ASSUM 1'!B42)" +"K84*(1+'ASSUM 1'!D43)^(K5-'ASSUM 1'!B42)" +"L84*(1+'ASSUM 1'!D43)^(L5-'ASSUM 1'!B42)" +"M84*(1+'ASSUM 1'!D43)^(M5-'ASSUM 1'!B42)" +"N84*(1+'ASSUM 1'!D43)^(N5-'ASSUM 1'!B42)" +"O84*(1+'ASSUM 1'!D43)^(O5-'ASSUM 1'!B42)" +"P84*(1+'ASSUM 1'!D43)^(P5-'ASSUM 1'!B42)" +"Q84*(1+'ASSUM 1'!D43)^(Q5-'ASSUM 1'!B42)" +"R84*(1+'ASSUM 1'!D43)^(R5-'ASSUM 1'!B42)" +"S84*(1+'ASSUM 1'!D43)^(S5-'ASSUM 1'!B42)" +"T84*(1+'ASSUM 1'!D43)^(T5-'ASSUM 1'!B42)" +"U84*(1+'ASSUM 1'!D43)^(U5-'ASSUM 1'!B42)" +"V84*(1+'ASSUM 1'!D43)^(V5-'ASSUM 1'!B42)" +"C88/C82*1000" +"C90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(C5-'ASSUM 1'!I27)" +"D90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(D5-'ASSUM 1'!I27)" +"E90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(E5-'ASSUM 1'!I27)" +"F90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(F5-'ASSUM 1'!I27)" +"G90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(G5-'ASSUM 1'!I27)" +"H90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(H5-'ASSUM 1'!I27)" +"I90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(I5-'ASSUM 1'!I27)" +"J90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(J5-'ASSUM 1'!I27)" +"K90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(K5-'ASSUM 1'!I27)" +"L90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(L5-'ASSUM 1'!I27)" +"M90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(M5-'ASSUM 1'!I27)" +"N90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(N5-'ASSUM 1'!I27)" +"O90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(O5-'ASSUM 1'!I27)" +"P90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(P5-'ASSUM 1'!I27)" +"Q90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(Q5-'ASSUM 1'!I27)" +"R90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(R5-'ASSUM 1'!I27)" +"S90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(S5-'ASSUM 1'!I27)" +"T90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(T5-'ASSUM 1'!I27)" +"U90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(U5-'ASSUM 1'!I27)" +"V90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(V5-'ASSUM 1'!I27)" +"OandM!A1" +"C5+1" +"Tariff!C18" +"'ASSUM 1'!F31" +"('ASSUM 1'!$H$31)*(1+'ASSUM 1'!$I$31)^(C$5-'ASSUM 1'!$I$27)*C$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(C$5-'ASSUM 1'!I27)*C$7/12*1000-200" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!$H33)*(1+'ASSUM 1'!$I33)^(C$5-'ASSUM 1'!$I$27)*Tariff!C17" +"('ASSUM 1'!$H34)*(1+'ASSUM 1'!$I34)^(C$5-'ASSUM 1'!$I$27)*C$7/12*1000*Tariff!C10/'ASSUM 1'!$D$7" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(D$5-'ASSUM 1'!I27)*D$7/12*1000*D7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(E$5-'ASSUM 1'!I27)*E$7/12*1000*E7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(F$5-'ASSUM 1'!I27)*F$7/12*1000*F7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(G$5-'ASSUM 1'!I27)*G$7/12*1000*G7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(H$5-'ASSUM 1'!I27)*H$7/12*1000*H7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(I$5-'ASSUM 1'!I27)*I$7/12*1000*I7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(J$5-'ASSUM 1'!I27)*J$7/12*1000*J7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(K$5-'ASSUM 1'!I27)*K$7/12*1000*K7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(L$5-'ASSUM 1'!I27)*L$7/12*1000*L7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(M$5-'ASSUM 1'!I27)*M$7/12*1000*M7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(N$5-'ASSUM 1'!I27)*N$7/12*1000*N7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(O$5-'ASSUM 1'!I27)*O$7/12*1000*O7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(P$5-'ASSUM 1'!I27)*P$7/12*1000*P7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000*Q7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(R$5-'ASSUM 1'!I27)*R$7/12*1000*R7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(S$5-'ASSUM 1'!I27)*S$7/12*1000*S7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(T$5-'ASSUM 1'!I27)*T$7/12*1000*T7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(U$5-'ASSUM 1'!I27)*U$7/12*1000*U7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(V$5-'ASSUM 1'!I27)*V$7/12*1000*V7/12" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"SUM(C11:C17)" +"'ASSUM 1'!F40" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"C56" +"'Co IS'!C13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!D13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!E13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!F13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!G13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!H13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!I13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!J13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!K13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!L13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!M13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!N13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!O13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!P13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!Q13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!R13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!S13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!T13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!U13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!V13*1000/100*'ASSUM 1'!H42/1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"SUM(C21:C31)" +"C18+C32" +"C18/Tariff!C17" +"C34/Tariff!C17" +"C14" +"C42+D14" +"O40" +"C40-C41" +"C42*'ASSUM 1'!$S$43" +"SUM($C$16:C16)" +"IF(C6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(D6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(E6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(F6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(G6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(H6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(I6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(J6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(K6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(L6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(M6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(N6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(O6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(P6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(Q6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(R6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(S6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(T6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(U6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(V6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(C6<='ASSUM 1'!M42,'ASSUM 1'!N42/100,IF(C6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(D6<='ASSUM 1'!M42,'ASSUM 1'!#REF!/100,IF(D6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(E6<='ASSUM 1'!M42,#REF!/100,IF(E6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(F6<='ASSUM 1'!M42,#REF!/100,IF(F6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(G6<='ASSUM 1'!M42,#REF!/100,IF(G6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(H6<='ASSUM 1'!M42,#REF!/100,IF(H6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(I6<='ASSUM 1'!M42,#REF!/100,IF(I6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(J6<='ASSUM 1'!M42,'ASSUM 1'!O58/100,IF(J6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(K6<='ASSUM 1'!M42,'ASSUM 1'!P58/100,IF(K6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(L6<='ASSUM 1'!M42,#REF!/100,IF(L6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(M6<='ASSUM 1'!M42,'ASSUM 1'!Q58/100,IF(M6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(N6<='ASSUM 1'!M42,'ASSUM 1'!R58/100,IF(N6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(O6<='ASSUM 1'!M42,'ASSUM 1'!S58/100,IF(O6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(P6<='ASSUM 1'!M42,#REF!/100,IF(P6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(Q6<='ASSUM 1'!M42,#REF!/100,IF(Q6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(R6<='ASSUM 1'!M42,'ASSUM 1'!T58/100,IF(R6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(S6<='ASSUM 1'!M42,'ASSUM 1'!#REF!/100,IF(S6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(T6<='ASSUM 1'!M42,'ASSUM 1'!#REF!/100,IF(T6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(U6<='ASSUM 1'!M42,'ASSUM 1'!#REF!/100,IF(U6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(V6<='ASSUM 1'!M42,'ASSUM 1'!#REF!/100,IF(V6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"C48*C49" +"'ASSUM 2'!$E$26*10^3" +"[0]!_XX1/100" +"C54+C50" +"'ASSUM 1'!M30" +"FUEL!C88/365.25*$B$59" +"'ASSUM 1'!M29" +"C34/365.25*$B$60" +"C60+C59" +"IF(D6<3,+D61-'ASSUM 1'!N31,D61-C61)-IF(D6='ASSUM 1'!D36,D61,0)" +"IF(E6<3,+E61-'ASSUM 1'!N31,E61-D61)-IF(E6='ASSUM 1'!D36,E61,0)" +"IF(F6<3,+F61-'ASSUM 1'!N31,F61-E61)-IF(F6='ASSUM 1'!D36,F61,0)" +"IF(G6<3,+G61-'ASSUM 1'!N31,G61-F61)-IF(G6='ASSUM 1'!D36,G61,0)" +"IF(H6<3,+H61-'ASSUM 1'!N31,H61-G61)-IF(H6='ASSUM 1'!D36,H61,0)" +"IF(I6<3,+I61-'ASSUM 1'!N31,I61-H61)-IF(I6='ASSUM 1'!D36,I61,0)" +"IF(J6<3,+J61-'ASSUM 1'!N31,J61-I61)-IF(J6='ASSUM 1'!D36,J61,0)" +"IF(K6<3,+K61-'ASSUM 1'!N31,K61-J61)-IF(K6='ASSUM 1'!D36,K61,0)" +"IF(L6<3,+L61-'ASSUM 1'!N31,L61-K61)-IF(L6='ASSUM 1'!D36,L61,0)" +"IF(M6<3,+M61-'ASSUM 1'!N31,M61-L61)-IF(M6='ASSUM 1'!D36,M61,0)" +"IF(N6<3,+N61-'ASSUM 1'!N31,N61-M61)-IF(N6='ASSUM 1'!D36,N61,0)" +"IF(O6<3,+O61-'ASSUM 1'!N31,O61-N61)-IF(O6='ASSUM 1'!D36,O61,0)" +"IF(P6<3,+P61-'ASSUM 1'!N31,P61-O61)-IF(P6='ASSUM 1'!D36,P61,0)" +"IF(Q6<3,+Q61-'ASSUM 1'!N31,Q61-P61)-IF(Q6='ASSUM 1'!D36,Q61,0)" +"IF(R6<3,+R61-'ASSUM 1'!N31,R61-Q61)-IF(R6='ASSUM 1'!D36,R61,0)" +"IF(S6<3,+S61-'ASSUM 1'!N31,S61-R61)-IF(S6='ASSUM 1'!D36,S61,0)" +"IF(T6<3,+T61-'ASSUM 1'!N31,T61-S61)-IF(T6='ASSUM 1'!D36,T61,0)" +"IF(U6<3,+U61-'ASSUM 1'!N31,U61-T61)-IF(U6='ASSUM 1'!D36,U61,0)" +"IF(V6<3,+V61-'ASSUM 1'!N31,V61-U61)-IF(V6='ASSUM 1'!D36,V61,0)" +"'Co IS'!A1" +"Tariff!C23" +"Tariff!C29" +"Tariff!C34" +"SUM(C10:C12)" +"FUEL!C88" +"OandM!C18" +"OandM!C32" +"C13-C19" +"'144A DEBT'!C34" +"'144A DEBT'!C44" +"-OandM!C43" +"'BKDEPR 144A'!F67" +"C29-C31" +"TAXES!C14" +"(+C33-C35)*TAXES!C26" +"(+D33-D35)*TAXES!C26" +"(+E33-E35)*TAXES!C26" +"(+F33-F35)*TAXES!C26" +"(+G33-G35)*TAXES!C26" +"(+H33-H35)*TAXES!C26" +"(+I33-I35)*TAXES!C26" +"(+J33-J35)*TAXES!C26" +"(+K33-K35)*TAXES!C26" +"(+L33-L35)*TAXES!C26" +"(+M33-M35)*TAXES!C26" +"(+N33-N35)*TAXES!C26" +"(+O33-O35)*TAXES!C26" +"(+P33-P35)*TAXES!C26" +"(+Q33-Q35)*TAXES!C26" +"(+R33-R35)*TAXES!C26" +"(+S33-S35)*TAXES!C26" +"(+T33-T35)*TAXES!C26" +"(+U33-U35)*TAXES!C26" +"(+V33-V35)*TAXES!C26" +"C36+C35" +"C33-C37" +"#REF!/0.75" +"#REF!" +"CSHFLO!A1" +"'Co IS'!C10" +"SUM(C10:C12)" +"OandM!C62" +"IF(C6='ASSUM 1'!$D$36,-OandM!C42,0)" +"CSHFLO!A19" +"SUM(C16:C20)" +"C13-C21" +"'Co IS'!C24" +"'144A DEBT'!C35" +"'Co IS'!C25" +"SUM(C26:C29)" +"+'Co IS'!A35" +"+TAXES!C33" +"TAXES!D33" +"SUM(C32:C33)" +"C13-C21-C30-C34" +"NPV(0.14648305,C36:V36)+B36" +"C5" +"IF(B41>1,B41+1,IF(C45>0,1,0))*0+C6" +"IF(C41>=1,C41+1,IF(D45>0,1,0))" +"'144A DEBT'!C34" +"C45+C44" +"SUM(C46:C47)" +"IF(C49>1,(C23)/C46,0)" +"IF('ASSUM 1'!N26=1,AVERAGE(D52:R52),AVERAGE(C52:Q58))" +"IF('ASSUM 1'!N26=1,MIN(D52:R52),MIN(C52:R52))" +"1-SUM($C$45:C45)/('ASSUM 1'!$S$29*1000)" +"IF(C49>1,(C23)/C49,0)" +"IF(R49>1,(R13-R21)/R49,0)" +"C60*C45" +"SUM(C61:R61)/90000" +"'ENA IDC'!D8" +"-'144A IDC'!D69" +"-'144A IDC'!H69-H8" +"-'ENA IDC'!T69" +"CSHFLO!C36+0.5*OandM!C11*(1-TAXES!C26)" +"0" +"CSHFLO!D36+0.5*OandM!D11*(1-TAXES!D26-'ASSUM 1'!$N$40)" +"'CSHFLO-ENA'!W36+0.5*OandM!W11*(1-'TAXES-ENA'!W26-'ASSUM 1'!$N$40)" +"SUM(D3:D4)" +"'ENA-144A Comparison'!B9" +"XNPV(B7,D$5:AL$5,D$1:AL$1)" +"XIRR(D$5:AL$5,D$1:AL$1)" +"'ENA Assumptions'!B4" +"'ASSUM 1'!S32" +"'ASSUM 1'!$S39" +"D5" +"'ASSUM 1'!S40" +"SUM(C4:C5)" +"'ENA IDC'!C41*1000" +"'144A IDC'!C41*1000" +"C7-D7" +"'ENA Debt'!B53" +"'144A DEBT'!B53" +"'ENE FCF'!C7" +"'144A FCF'!C7" +"'ENE FCF'!B8" +"'144A FCF'!B8" +"315*375" +"'ENA-144A Comparison'!C6" +"SUM(I11:I26)" +"1-D11" +"H11*J11" +"J11*C11" +"SUM(K11:K31)" +"A11+1" +"'IS-ENA'!A1" +"Tariff!C23" +"Tariff!C29" +"Tariff!C34" +"SUM(C10:C12)" +"FUEL!C88" +"OandM!C18" +"OandM!C32" +"C13-C19" +"'ENA Debt'!C34" +"'ENA Debt'!C44" +"-OandM!C43" +"'BKDEPR 144A'!F67" +"C29-C31" +"'TAXES-ENA'!C14" +"(+C33-C35)*'TAXES-ENA'!C26" +"C36+C35" +"C33-C37" +"#REF!/0.75" +"#REF!" +"'ENA IDC'!D8" +"-'ENA IDC'!D69" +"'CSHFLO-ENA'!C36+0.5*OandM!C11*(1-'TAXES-ENA'!C26)" +"0" +"'CSHFLO-ENA'!D36+0.5*OandM!D11*(1-'TAXES-ENA'!D26-'ASSUM 1'!$N$40)" +"SUM(D3:D4)" +"'ENA-144A Comparison'!B9" +"XNPV(B7,D$5:AL$5,D$1:AL$1)" +"XIRR(D$5:AL$5,D$1:AL$1)" +"D13-D12" +"138.127+156475.619" +"1308.656+172559.859" +"OandM!C34-OandM!C21-OandM!C13-OandM!C11-OandM!C14-OandM!C16+OandM!C41" +"OandM!D34-OandM!D21-OandM!D13-OandM!D11-OandM!D16-OandM!D14+OandM!D41" +"(NPV($C$17,D16:$X$16))/(1+$C$17)^D5" +"D13+E13" +"E13" +"-D17" +"SUM(D20:D21)" +"D22/315" +"'ENA Debt'!C20" +"D23-D26" +"D30-$X$30/2" +"D31*118125000/$E$31" +"(E33-F33)/$E$33" +"D31*102375000/$E$31" +"(E37-F37)/$E37" +"(F37-G37)/$E$37" +"AVERAGE(H43,J43)" +"(E43-F43)/$E43" +"'CSHFLO-ENA'!A1" +"'Co IS'!C10" +"SUM(C10:C12)" +"OandM!C62" +"IF(C6='ASSUM 1'!$D$36,-OandM!C42,0)" +"'CSHFLO-ENA'!A19" +"SUM(C16:C20)" +"C13-C21" +"'IS-ENA'!C24" +"'ENA Debt'!C35" +"'IS-ENA'!C25" +"'Co IS'!C26" +"SUM(C26:C29)" +"+'Co IS'!A35" +"+'IS-ENA'!C35" +"+'TAXES-ENA'!C33" +"SUM(C32:C33)" +"C13-C21-C30-C34" +"C5" +"IF(B41>1,B41+1,IF(C45>0,1,0))*0+C6" +"IF(C41>=1,C41+1,IF(D45>0,1,0))" +"'ENA Debt'!C34" +"C45+C44" +"SUM(C46:C47)" +"IF(C49>1,(C23)/C46,0)" +"IF('ASSUM 1'!N26=1,AVERAGE(D52:R52),AVERAGE(C52:Q58))" +"IF('ASSUM 1'!N26=1,MIN(D52:R52),MIN(C52:R52))" +"1-SUM($C$45:C45)/('ASSUM 1'!$S$29*1000)" +"IF(C49>1,(C23)/C49,0)" +"IF(R49>1,(R13-R21)/R49,0)" +"C60*C45" +"SUM(C61:V61)/'ENA Assumptions'!B2" +"'CSHFLO w ePUP'!A1" +"C29+C30" +"C14-C18-OandM!C13" +"'Co IS'!C10" +"SUM(C10:C14)" +"C11" +"'Co IS'!C18" +"OandM!C62" +"IF(C6='ASSUM 1'!$D$36,-OandM!C42,0)" +"'CSHFLO w ePUP'!A22" +"SUM(C18:C23)" +"C15-C24" +"'IS-ENA'!C24" +"'ENA Debt'!C35" +"IF(C26-C29-C30>C10,C10,C26-C29-C30)" +"'IS-ENA'!C25" +"'Co IS'!C26" +"+'Co IS'!A35" +"+'IS-ENA'!C35" +"+'TAXES-ENA'!C33" +"SUM(C36:C37)" +"C15-C24-C34-C38" +"C5" +"IF(B45>1,B45+1,IF(C49>0,1,0))*0+C6" +"IF(C45>=1,C45+1,IF(D49>0,1,0))" +"'ENA Debt'!C34" +"C49+C48" +"SUM(C50:C51)" +"IF(C53>1,(C26)/C50,0)" +"IF('ASSUM 1'!N26=1,AVERAGE(D56:R56),AVERAGE(C56:Q62))" +"IF('ASSUM 1'!N26=1,MIN(D56:R56),MIN(C56:R56))" +"1-SUM($C$49:C49)/('ASSUM 1'!$S$29*1000)" +"IF(C53>1,(C26)/C53,0)" +"IF(R53>1,(R15-R24)/R53,0)" +"C64*C49" +"SUM(C65:V65)/'ENA Assumptions'!B2" +"'144A IDC'!A1" +"Tariff!A5" +"'IS-ENA'!C29" +"'TAXDEPR 144A'!F67" +"C9-C11" +"IF(C5='ASSUM 1'!$M$39,+CSHFLO!C13*'ASSUM 1'!$N$39,C13*'ASSUM 1'!$N$40)" +"C13-C14" +"C21" +"IF(C15<0,-C15,0)" +"IF(C15<0,0,IF(C15>C18,-C18,-C15))" +"C18+C19+C20" +"IF(C15<0,0,C15+C20)" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"C23" +"C28*C26" +"C30" +"'144A DEBT'!C5" +"ROUND(B11-SUM(C35:S35),0)" +"'ENA Assumptions'!B2" +"IF('ASSUM 1'!N26=1,""Custom"",IF('ASSUM 1'!S33=0,""Mortgage"",""Levelized""))" +"IF(C$7<12,0,B26+1)" +"B11" +"C31" +"IF(C19>=1,VLOOKUP(C5,'ASSUM 1'!$K$7:$N$23,4)*$C$20/2,0)" +"VLOOKUP(D5,'ENA Assumptions'!$A$11:$E$31,3)*VLOOKUP(D5,'ENA Assumptions'!$A$11:$E$31,5)*$C$20*IF(D19=0,0,1)" +"IF(OR(C7<12,C19=0),0,+C20*'144A DEBT'!S42/2)" +"IF(OR(D7<12,D19=0),0,+D20*'ASSUM 1'!$S$42/2)" +"IF(C7<12,0,IF(C20>1,PMT('ASSUM 1'!S42/2,'144A DEBT'!S32*IF('ASSUM 1'!S34=""semi"",2,1),-(($C$20))),0))" +"D22+D21" +"C20-C21" +"+D19+1" +"C24" +"VLOOKUP(C5,'ASSUM 1'!$K$7:$N$23,4)/2*$C$20*IF(C26=0,0,1)" +"VLOOKUP(D5,'ENA Assumptions'!$A$11:$E$31,3)*VLOOKUP(D5,'ENA Assumptions'!$A$11:$E$31,4)*$C$20*IF(D26=0,0,1)" +"D27*'ASSUM 1'!$S$42/2" +"ROUND(+C29+C22,2)" +"C28+C21" +"C34+C35" +"C24" +"C31" +"D24" +"D31" +"E24" +"E31" +"F24" +"F31" +"G24" +"G31" +"H24" +"H31" +"I24" +"I31" +"J24" +"J31" +"K24" +"K31" +"L24" +"L31" +"M24" +"M31" +"N24" +"N31" +"O24" +"O31" +"P24" +"P31" +"Q24" +"Q31" +"R24" +"R31" +"S24" +"S31" +"T24" +"T31" +"U24" +"U31" +"V24" +"V30" +"W24" +"'ASSUM 1'!R46" +"C42" +"C40-((AVERAGE(D36:H36))*'ASSUM 1'!$Q$46/12)" +"C40-C41" +"C42*'ASSUM 1'!$S$46" +"SUM(C48:W48)" +"C47*C30" +"D47*D28" +"C50*D21" +"(B48+B51)/C20" +"'144A IDC'!A1" +"'ASSUM 1'!Q7" +"+'144A Draw'!A5" +"'144A Draw'!C5" +"DATE(IF(MONTH(D8)=12,YEAR(D8)+1,YEAR(D8)),IF(MONTH(D8)=12,1,(MONTH(D8)+1)),1)" +"IF(C9>0,C9+1,IF(D77<=0,0,1))" +"'144A Draw'!A8" +"'144A Draw'!B9" +"'144A Draw'!C9*$C12*1000" +"C12*1000-SUM(D12:Y12)" +"SUM(C12:C16)" +"SUM(C20:C25)" +"SUM(C29:C32)" +"D116/1000" +"SUM(C36:C55)" +"D113" +"SUM(D68:Z68)" +"D102" +"SUM(D69:Y69)" +"D127" +"C68+C69" +"D69+D68" +"C63+C56+C33+C26+C17" +"SUM(D12:D63)" +"IF(E8>=$D$92,IF(SUM($D77:D77)>=($D$91+HLOOKUP($D$92,$D$8:$Y$69,62)),0,MIN(E73,($D$91-SUM($D77:D77)+HLOOKUP($D$92,$D$8:$Y$69,62)))),0)" +"SUM(D78:Y78)-SUM(D78:G78)" +"D73-D77" +"A1" +"'ENA Assumptions'!B2" +"'ASSUM 1'!S13" +"'ASSUM 1'!S16" +"'ENA Assumptions'!B3-'ENA IDC'!D93" +"D8" +"IF(AND(MONTH(D99)=MONTH($D$92),YEAR(D99)=YEAR($D$92)),$D$91,0)" +"D77+IF(D101>0,SUM(C78:$D78),0)" +"E77+IF(E101>0,SUM($D78:D78),0)" +"SUM($D$102:D102)" +"IF(D8<=$D$92,0,IF(D103<$D$91,$D$91-D103,0))" +"IF(D7+1>0,+C107,0)" +"C106+D101" +"D93+D94+D95" +"IF(MONTH(D99)=10,$D$91*$C$107/2,0)" +"D96" +"$D$91*C109" +"IF(D9>=1,+D104*'ASSUM 1'!S43/12,0)" +"IF(E9>=1,+E104*'ASSUM 1'!S43/12,0)" +"IF(F9>=1,+F104*'ASSUM 1'!S43/12,0)" +"IF(G9>=1,+G104*'ASSUM 1'!S43/12,0)" +"IF(H9>=1,+H104*'ASSUM 1'!S43/12,0)" +"IF(I9>=1,+I104*'ASSUM 1'!S43/12,0)" +"IF(J9>=1,+J104*'ASSUM 1'!S43/12,0)" +"IF(K9>=1,+K104*'ASSUM 1'!S43/12,0)" +"IF(L9>=1,+L104*'ASSUM 1'!S43/12,0)" +"IF(M9>=1,+M104*'ASSUM 1'!S43/12,0)" +"IF(N9>=1,+N104*'ASSUM 1'!S43/12,0)" +"IF(O9>=1,+O104*'ASSUM 1'!S43/12,0)" +"IF(P9>=1,+P104*'ASSUM 1'!S43/12,0)" +"IF(Q9>=1,+Q104*'ASSUM 1'!S43/12,0)" +"IF(R9>=1,+R104*'ASSUM 1'!S43/12,0)" +"IF(S9>=1,+S104*'ASSUM 1'!S43/12,0)" +"IF(T9>=1,+T104*'ASSUM 1'!S43/12,0)" +"IF(U9>=1,+U104*'ASSUM 1'!S43/12,0)" +"IF(V9>=1,+V104*'ASSUM 1'!S43/12,0)" +"IF(W9>=1,+W104*'ASSUM 1'!S43/12,0)" +"IF(X9>=1,+X104*'ASSUM 1'!S43/12,0)" +"IF(Y9>=1,+Y104*'ASSUM 1'!S43/12,0)" +"D107" +"D112-D111" +"SUM(D113:Z113)" +"D109" +"D113+D79" +"D121+C122" +"YEAR('ASSUM 1'!R7)" +"IF(YEAR(D$8)=$B$124,D78+D113,0)" +"B124+1" +"IF(YEAR(D$8)=$B$125,D$78+D113,0)" +"-IF(I101>0,SUM($D$124:H125),0)+IF(YEAR(I$8)=$B$125,I$78+I113,0)" +"IF(YEAR(D$8)=$B$126,D$78+D113,0)" +"SUM(C124:C126)" +"B124" +"IF(YEAR(D$8)=$B$130,D$79-D$42-D$52-D$41,0)" +"IF(YEAR(D$8)=$B$131,D$79-D$42-D$52-D$41,0)" +"IF(YEAR(D$8)=$B$132,D$79-D$42-D$52-D$41,0)" +"'144A DEBT'!C5" +"ROUND(B11-SUM(C35:S35),0)" +"'ASSUM 1'!$S$29*1000" +"'ASSUM 1'!S42" +"+'ASSUM 1'!S32" +"IF('ASSUM 1'!N26=1,""Custom"",IF('ASSUM 1'!S33=0,""Mortgage"",""Levelized""))" +"'ASSUM 1'!S35" +"IF(C$7<12,0,B26+1)" +"B11" +"C31" +"IF(C19>=1,VLOOKUP(C5,'ASSUM 1'!$K$7:$N$23,4)*$C$20/2,0)" +"IF(OR(C7<12,C19=0),0,+C20*'144A DEBT'!S42/2)" +"IF(OR(D7<12,D19=0),0,+D20*'ASSUM 1'!$S$42/2)" +"IF(C7<12,0,IF(C20>1,PMT('ASSUM 1'!S42/2,'144A DEBT'!S32*IF('ASSUM 1'!S34=""semi"",2,1),-(($C$20))),0))" +"IF(D7<12,0,IF(D20>1,PMT('ASSUM 1'!$S$42/2,'ASSUM 1'!$S$32*IF('ASSUM 1'!$S$34=""semi"",2,1),-(($C$20))),0))" +"C20-C21" +"+D19+1" +"C24" +"VLOOKUP(C5,'ASSUM 1'!$K$7:$N$23,4)/2*$C$20*IF(C26=0,0,1)" +"D27*'ASSUM 1'!$S$42/2" +"IF(C27>1,PMT('ASSUM 1'!$S$42/2,'ASSUM 1'!$S$32*IF('ASSUM 1'!$S$34=""semi"",2,1),-(($C$20))),0)" +"ROUND(+C29+C22,2)" +"C28+C21" +"C34+C35" +"'ASSUM 1'!R46" +"C42" +"C40-((AVERAGE(D36:H36))*'ASSUM 1'!$Q$46/12)" +"C40-C41" +"C42*'ASSUM 1'!$S$46" +"SUM(C48:W48)" +"C47*C28" +"C50*D21" +"(B48+B51)/C20" +"#REF!" +"IF(OR((C5+1>'ASSUM 1'!$Q$7),C5=0),0,C5+1)" +"'ASSUM 1'!R7" +"C6+365.25/12" +"'ASSUM 2'!A8" +"'ASSUM 2'!E9" +"K9" +"1-SUM(C9:X9)" +"C9" +"C9" +"SUM(B9:B13)" +"SUM(B17:B22)" +"C17" +"C17" +"SUM(B26:B29)" +"(1-+C33)/($R$5-1)" +"1/(MAX(C5:X5)-1)" +"C34" +"C35" +"SUM(B33:B52)" +"B60+B53+B30+B23+B14" +"'144A IDC'!A1" +"'ASSUM 1'!Q7" +"+'144A Draw'!A5" +"'144A Draw'!C5" +"IF(C9>0,C9+1,IF(D77<=0,0,1))" +"'144A Draw'!A8" +"'144A Draw'!B9" +"'144A Draw'!C9*$C12*1000" +"C12*1000-SUM(D12:Y12)" +"SUM(C12:C16)" +"SUM(C20:C25)" +"SUM(C29:C32)" +"SUM(C36:C55)" +"D113" +"SUM(D68:Z68)" +"D102" +"SUM(D69:Y69)" +"D127" +"C68+C69" +"D69+D68" +"C63+C56+C33+C26+C17" +"SUM(D12:D63)" +"IF(E8>=$D$92,IF(SUM($D77:D77)>$D$91,0,E73),0)" +"IF(L8>=$D$92,IF(SUM($D77:K77)>$D$91,0,L73),0)-2644.07" +"SUM(D78:Y78)-SUM(D78:G78)" +"D73-D77" +"A1" +"'ASSUM 1'!S12*1000" +"'ASSUM 1'!S13" +"'ASSUM 1'!S16" +"'ASSUM 1'!S22" +"D8" +"'ASSUM 1'!S9" +"IF(AND(MONTH(D99)=MONTH($D$92),YEAR(D99)=YEAR($D$92)),$D$91,0)" +"D77+IF(D101>0,SUM(C78:$D78),0)" +"E77+IF(E101>0,SUM($D78:D78),0)" +"SUM($D$102:D102)" +"IF(D8<=$D$92,0,IF(D103<$D$91,$D$91-D103,0))" +"IF(D7+1>0,+C107,0)" +"C106+D101" +"D93+D94+D95" +"IF(MONTH(D99)=10,$D$91*$C$107/2,0)" +"D96" +"$D$91*C109" +"IF(D9>=1,+D104*'ASSUM 1'!S43/12,0)" +"IF(E9>=1,+E104*'ASSUM 1'!S43/12,0)" +"IF(F9>=1,+F104*'ASSUM 1'!S43/12,0)" +"IF(G9>=1,+G104*'ASSUM 1'!S43/12,0)" +"IF(H9>=1,+H104*'ASSUM 1'!S43/12,0)" +"IF(I9>=1,+I104*'ASSUM 1'!S43/12,0)" +"IF(J9>=1,+J104*'ASSUM 1'!S43/12,0)" +"IF(K9>=1,+K104*'ASSUM 1'!S43/12,0)" +"IF(L9>=1,+L104*'ASSUM 1'!S43/12,0)" +"IF(M9>=1,+M104*'ASSUM 1'!S43/12,0)" +"IF(N9>=1,+N104*'ASSUM 1'!S43/12,0)" +"IF(O9>=1,+O104*'ASSUM 1'!S43/12,0)" +"IF(P9>=1,+P104*'ASSUM 1'!S43/12,0)" +"IF(Q9>=1,+Q104*'ASSUM 1'!S43/12,0)" +"IF(R9>=1,+R104*'ASSUM 1'!S43/12,0)" +"IF(S9>=1,+S104*'ASSUM 1'!S43/12,0)" +"IF(T9>=1,+T104*'ASSUM 1'!S43/12,0)" +"IF(U9>=1,+U104*'ASSUM 1'!S43/12,0)" +"IF(V9>=1,+V104*'ASSUM 1'!S43/12,0)" +"IF(W9>=1,+W104*'ASSUM 1'!S43/12,0)" +"IF(X9>=1,+X104*'ASSUM 1'!S43/12,0)" +"IF(Y9>=1,+Y104*'ASSUM 1'!S43/12,0)" +"D107" +"D112-D111" +"SUM(D113:Z113)" +"D109" +"D113+D79" +"D121+C122" +"YEAR('ASSUM 1'!R7)" +"IF(YEAR(D$8)=$B$124,D78+D113,0)" +"B124+1" +"IF(YEAR(D$8)=$B$125,D$78+D113,0)" +"-IF(I101>0,SUM($D$124:H125),0)+IF(YEAR(I$8)=$B$125,I$78+I113,0)" +"IF(YEAR(D$8)=$B$126,D$78+D113,0)" +"SUM(C124:C126)" +"B124" +"IF(YEAR(D$8)=$B$130,D$79-D$42-D$52-D$41,0)" +"IF(YEAR(D$8)=$B$131,D$79-D$42-D$52-D$41,0)" +"IF(YEAR(D$8)=$B$132,D$79-D$42-D$52-D$41,0)" +"+Tariff!A1" +"FUEL!A5" +"'TAXDEPR 144A'!F7" +"F7+1" +"FUEL!C6" +"FUEL!E6" +"IF(B15=1,'ASSUM 2'!E9,0)" +"'ASSUM 2'!M9" +"IF(D15=1,'ASSUM 1'!H10,IF(D15=2,'ASSUM 1'!H11,IF(D15=3,'ASSUM 1'!H12,IF(D15=4,'ASSUM 1'!H13,IF(D15=5,'ASSUM 1'!H14,IF(D15=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"$C15*$E15*1000*F$9/12" +"IF(SUM($F15:F15)<$C15*1000,MIN(+$C15*$E15*1000,$C15*1000-SUM($F15:F15)),0)" +"SUM(F15:Y15)-C15*1000" +"IF(D16=1,'ASSUM 1'!H10,IF(D16=2,'ASSUM 1'!H11,IF(D16=3,'ASSUM 1'!H12,IF(D16=4,'ASSUM 1'!H13,IF(D16=5,'ASSUM 1'!H14,IF(D16=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D17=1,'ASSUM 1'!H10,IF(D17=2,'ASSUM 1'!H11,IF(D17=3,'ASSUM 1'!H12,IF(D17=4,'ASSUM 1'!H13,IF(D17=5,'ASSUM 1'!H14,IF(D17=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D18=1,'ASSUM 1'!H10,IF(D18=2,'ASSUM 1'!H11,IF(D18=3,'ASSUM 1'!H12,IF(D18=4,'ASSUM 1'!H13,IF(D18=5,'ASSUM 1'!H14,IF(D18=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D19=1,'ASSUM 1'!H10,IF(D19=2,'ASSUM 1'!H11,IF(D19=3,'ASSUM 1'!H12,IF(D19=4,'ASSUM 1'!H13,IF(D19=5,'ASSUM 1'!H14,IF(D19=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(B22=1,'ASSUM 2'!E17,0)" +"'ASSUM 2'!M17" +"IF(D22=1,'ASSUM 1'!H10,IF(D22=2,'ASSUM 1'!H11,IF(D22=3,'ASSUM 1'!H12,IF(D22=4,'ASSUM 1'!H13,IF(D22=5,'ASSUM 1'!H14,IF(D22=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D23=1,'ASSUM 1'!H10,IF(D23=2,'ASSUM 1'!H11,IF(D23=3,'ASSUM 1'!H12,IF(D23=4,'ASSUM 1'!H13,IF(D23=5,'ASSUM 1'!H14,IF(D23=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D24=1,'ASSUM 1'!H10,IF(D24=2,'ASSUM 1'!H11,IF(D24=3,'ASSUM 1'!H12,IF(D24=4,'ASSUM 1'!H13,IF(D24=5,'ASSUM 1'!H14,IF(D24=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D25=1,'ASSUM 1'!H10,IF(D25=2,'ASSUM 1'!H11,IF(D25=3,'ASSUM 1'!H12,IF(D25=4,'ASSUM 1'!H13,IF(D25=5,'ASSUM 1'!H14,IF(D25=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D26=1,'ASSUM 1'!H10,IF(D26=2,'ASSUM 1'!H11,IF(D26=3,'ASSUM 1'!H12,IF(D26=4,'ASSUM 1'!H13,IF(D26=5,'ASSUM 1'!H14,IF(D26=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D27=1,'ASSUM 1'!H10,IF(D27=2,'ASSUM 1'!H11,IF(D27=3,'ASSUM 1'!H12,IF(D27=4,'ASSUM 1'!H13,IF(D27=5,'ASSUM 1'!H14,IF(D27=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(B30=1,'ASSUM 2'!E26,0)" +"'ASSUM 2'!M26" +"IF(D30=1,'ASSUM 1'!H10,IF(D30=2,'ASSUM 1'!H11,IF(D30=3,'ASSUM 1'!H12,IF(D30=4,'ASSUM 1'!H13,IF(D30=5,'ASSUM 1'!H14,IF(D30=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D31=1,'ASSUM 1'!H10,IF(D31=2,'ASSUM 1'!H11,IF(D31=3,'ASSUM 1'!H12,IF(D31=4,'ASSUM 1'!H13,IF(D31=5,'ASSUM 1'!H14,IF(D31=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D32=1,'ASSUM 1'!H10,IF(D32=2,'ASSUM 1'!H11,IF(D32=3,'ASSUM 1'!H12,IF(D32=4,'ASSUM 1'!H13,IF(D32=5,'ASSUM 1'!H14,IF(D32=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D33=1,'ASSUM 1'!H10,IF(D33=2,'ASSUM 1'!H11,IF(D33=3,'ASSUM 1'!H12,IF(D33=4,'ASSUM 1'!H13,IF(D33=5,'ASSUM 1'!H14,IF(D33=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(B36=1,'ASSUM 2'!E33,0)" +"'ASSUM 2'!M33" +"IF(D36=1,'ASSUM 1'!H10,IF(D36=2,'ASSUM 1'!H11,IF(D36=3,'ASSUM 1'!H12,IF(D36=4,'ASSUM 1'!H13,IF(D36=5,'ASSUM 1'!H14,IF(D36=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D37=1,'ASSUM 1'!H10,IF(D37=2,'ASSUM 1'!H11,IF(D37=3,'ASSUM 1'!H12,IF(D37=4,'ASSUM 1'!H13,IF(D37=5,'ASSUM 1'!H14,IF(D37=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D38=1,'ASSUM 1'!H10,IF(D38=2,'ASSUM 1'!H11,IF(D38=3,'ASSUM 1'!H12,IF(D38=4,'ASSUM 1'!H13,IF(D38=5,'ASSUM 1'!H14,IF(D38=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D39=1,'ASSUM 1'!H10,IF(D39=2,'ASSUM 1'!H11,IF(D39=3,'ASSUM 1'!H12,IF(D39=4,'ASSUM 1'!H13,IF(D39=5,'ASSUM 1'!H14,IF(D39=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D40=1,'ASSUM 1'!H10,IF(D40=2,'ASSUM 1'!H11,IF(D40=3,'ASSUM 1'!H12,IF(D40=4,'ASSUM 1'!H13,IF(D40=5,'ASSUM 1'!H14,IF(D40=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D41=1,'ASSUM 1'!H10,IF(D41=2,'ASSUM 1'!H11,IF(D41=3,'ASSUM 1'!H12,IF(D41=4,'ASSUM 1'!H13,IF(D41=5,'ASSUM 1'!H14,IF(D41=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D42=1,'ASSUM 1'!H10,IF(D42=2,'ASSUM 1'!H11,IF(D42=3,'ASSUM 1'!H12,IF(D42=4,'ASSUM 1'!H13,IF(D42=5,'ASSUM 1'!H14,IF(D42=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D43=1,'ASSUM 1'!H10,IF(D43=2,'ASSUM 1'!H11,IF(D43=3,'ASSUM 1'!H12,IF(D43=4,'ASSUM 1'!H13,IF(D43=5,'ASSUM 1'!H14,IF(D43=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D44=1,'ASSUM 1'!H10,IF(D44=2,'ASSUM 1'!H11,IF(D44=3,'ASSUM 1'!H12,IF(D44=4,'ASSUM 1'!H13,IF(D44=5,'ASSUM 1'!H14,IF(D44=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D45=1,'ASSUM 1'!H10,IF(D45=2,'ASSUM 1'!H11,IF(D45=3,'ASSUM 1'!H12,IF(D45=4,'ASSUM 1'!H13,IF(D45=5,'ASSUM 1'!H14,IF(D45=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D46=1,'ASSUM 1'!H10,IF(D46=2,'ASSUM 1'!H11,IF(D46=3,'ASSUM 1'!H12,IF(D46=4,'ASSUM 1'!H13,IF(D46=5,'ASSUM 1'!H14,IF(D46=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D47=1,'ASSUM 1'!H10,IF(D47=2,'ASSUM 1'!H11,IF(D47=3,'ASSUM 1'!H12,IF(D47=4,'ASSUM 1'!H13,IF(D47=5,'ASSUM 1'!H14,IF(D47=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D48=1,'ASSUM 1'!H10,IF(D48=2,'ASSUM 1'!H11,IF(D48=3,'ASSUM 1'!H12,IF(D48=4,'ASSUM 1'!H13,IF(D48=5,'ASSUM 1'!H14,IF(D48=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D49=1,'ASSUM 1'!H10,IF(D49=2,'ASSUM 1'!H11,IF(D49=3,'ASSUM 1'!H12,IF(D49=4,'ASSUM 1'!H13,IF(D49=5,'ASSUM 1'!H14,IF(D49=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D50=1,'ASSUM 1'!H10,IF(D50=2,'ASSUM 1'!H11,IF(D50=3,'ASSUM 1'!H12,IF(D50=4,'ASSUM 1'!H13,IF(D50=5,'ASSUM 1'!H14,IF(D50=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D51=1,'ASSUM 1'!H10,IF(D51=2,'ASSUM 1'!H11,IF(D51=3,'ASSUM 1'!H12,IF(D51=4,'ASSUM 1'!H13,IF(D51=5,'ASSUM 1'!H14,IF(D51=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D52=1,'ASSUM 1'!H10,IF(D52=2,'ASSUM 1'!H11,IF(D52=3,'ASSUM 1'!H12,IF(D52=4,'ASSUM 1'!H13,IF(D52=5,'ASSUM 1'!H14,IF(D52=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D53=1,'ASSUM 1'!H10,IF(D53=2,'ASSUM 1'!H11,IF(D53=3,'ASSUM 1'!H12,IF(D53=4,'ASSUM 1'!H13,IF(D53=5,'ASSUM 1'!H14,IF(D53=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D54=1,'ASSUM 1'!H10,IF(D54=2,'ASSUM 1'!H11,IF(D54=3,'ASSUM 1'!H12,IF(D54=4,'ASSUM 1'!H13,IF(D54=5,'ASSUM 1'!H14,IF(D54=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D55=1,'ASSUM 1'!H10,IF(D55=2,'ASSUM 1'!H11,IF(D55=3,'ASSUM 1'!H12,IF(D55=4,'ASSUM 1'!H13,IF(D55=5,'ASSUM 1'!H14,IF(D55=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(B58=1,'ASSUM 2'!E56,0)" +"'ASSUM 2'!M56" +"IF(D58=1,'ASSUM 1'!H10,IF(D58=2,'ASSUM 1'!H11,IF(D58=3,'ASSUM 1'!H12,IF(D58=4,'ASSUM 1'!H13,IF(D58=5,'ASSUM 1'!H14,IF(D58=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D59=1,'ASSUM 1'!H10,IF(D59=2,'ASSUM 1'!H11,IF(D59=3,'ASSUM 1'!H12,IF(D59=4,'ASSUM 1'!H13,IF(D59=5,'ASSUM 1'!H14,IF(D59=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D60=1,'ASSUM 1'!H10,IF(D60=2,'ASSUM 1'!H11,IF(D60=3,'ASSUM 1'!H12,IF(D60=4,'ASSUM 1'!H13,IF(D60=5,'ASSUM 1'!H14,IF(D60=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D61=1,'ASSUM 1'!H10,IF(D61=2,'ASSUM 1'!H11,IF(D61=3,'ASSUM 1'!H12,IF(D61=4,'ASSUM 1'!H13,IF(D61=5,'ASSUM 1'!H14,IF(D61=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(B63=1,'ASSUM 2'!E62,0)" +"'ASSUM 2'!M62" +"IF(D63=1,'ASSUM 1'!H10,IF(D63=2,'ASSUM 1'!H11,IF(D63=3,'ASSUM 1'!H12,IF(D63=4,'ASSUM 1'!H13,IF(D63=5,'ASSUM 1'!H14,IF(D63=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"SUM(F15:F63)" +"SUM(C15:C63)*1000" +"F70" +"F69-F67" +"'BKDEPR 144A'!A1" +"FUEL!A5" +"FUEL!C5" +"'TAXDEPR 144A'!A14" +"'ASSUM 2'!P9" +"IF(SUM($E15:E15)<$C15*1000,MIN($C15*1000-SUM($C15:C15),$C15*1000*VLOOKUP(F$7,[0]!_4_15_YR_MACRS,3)),0)" +"SUM(F15:Y15)-C15*1000" +"'ASSUM 2'!P17" +"'ASSUM 2'!P26" +"IF(SUM($E30:E30)<$C30*1000,MIN($C30*1000-SUM($C30:C30),$C30*1000*(VLOOKUP(F$7,#REF!,2))),0)" +"IF(SUM($E32:E32)<$C32*1000,MIN($C32*1000-SUM($C32:C32),$C32*1000*$E32),0)" +"'ASSUM 2'!P33" +"$E$49*$C$49*1000" +"IF(SUM($E50:E50)<$C50*1000,MIN($C50*1000-SUM($C50:C50),$C50*1000*$E50),0)*F$9/12" +"'ASSUM 2'!P56" +"IF(SUM($E59:E59)<$C59*1000,MIN($C59*1000-SUM($C59:C59),$C59*1000*VLOOKUP(F$7,[0]!_4_15_YR_MACRS,2)),0)" +"'ASSUM 2'!P62" +"SUM(F15:F63)" +"SUM(C15:C63)*1000" +"F70" +"F69-F67" +"'144A IDC'!A1" +"Tariff!A5" +"'Co IS'!C29" +"'TAXDEPR 144A'!F67" +"C9-C11" +"IF(C5='ASSUM 1'!$M$39,+CSHFLO!C13*'ASSUM 1'!$N$39,C13*'ASSUM 1'!$N$40)" +"C13-C14" +"C21" +"IF(C15<0,-C15,0)" +"IF(C15<0,0,IF(C15>C18,-C18,-C15))" +"C18+C19+C20" +"IF(C15<0,0,C15+C20)" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"C23" +"C28*C26" +"C30" +"Assumptions!A3" +"'Returns Analysis'!C39" +"Debt!E69" +"Debt!E68" +"B9" +"C11/C14" +"C58-C12" +"C11/$H$68" +"C12/C14" +"Debt!B19" +"IF(C28>0,1,2)" +"C14/$C$14" +"SUM(C11:C12)" +"CHOOSE(U13,U9,U10,U11)" +"CHOOSE(V13,V9,V10,V11,V12)" +"IF(Y13=1,1,2)" +"IF(C32>0,10,20)" +"SUM(N15:N16)" +"13-MONTH(H17)" +"C20/$C$58" +"H11*H12" +"62*H12" +"SUM(N19:N25)" +"IS!C16" +"IS!C23/IS!C6" +"IS!C24/IS!C6" +"Debt!B19" +"IS!C25/IS!C6" +"IS!C26/IS!C6" +"SUM(B20:B33)" +"Debt!E66" +"IF(H32,Debt!#REF!,"" "")" +"Debt!E64" +"IDC!H34" +"G47*C11" +"SUM(C22:C33)*N55" +"1-G47" +"G48*C11" +"SUM(B37:B49)" +"SUM(B53:B55)" +"H19-H53" +"B56+B50+B34" +"P17" +"D58" +"H68*H72" +"Debt!E68" +"Debt!E69" +"H12*H13" +"'Returns Analysis'!C39" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H23,""x EBITDA Exit Multiple Residual Value"")" +"'Returns Analysis'!C46" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H24*100,""% Initial Project Cost Residual Value"")" +"'Returns Analysis'!C53" +"CONCATENATE(""30 Yrs After-Tax Cashflow with $"",H25,""/kW Residual Value"")" +"'Returns Analysis'!C60" +"IS!C7" +"IS!C32" +"IS!C45" +"'Returns Analysis'!C13" +"'Returns Analysis'!C21" +"Assumptions!A3" +"(Assumptions!H18/12)" +"D7+1" +"YEAR(Assumptions!H17)" +"Assumptions!$H$54" +"Assumptions!V13" +"CHOOSE($A$19,D15,D16,D17,D18)" +"IF(AND(C7<$D$7+Assumptions!$H$53,D7<$D$7+Assumptions!$H$53),D12,IF(AND(C7<$D$7+Assumptions!$H$53,D7>$D$7+Assumptions!$H$53),D12*(1-$D$7)+D19*$D$7,D19))" +"IF(AND(D7<$D$7+Assumptions!$H$53,E7<$D$7+Assumptions!$H$53),E12,IF(AND(D7<$D$7+Assumptions!$H$53,E7>=$D$7+Assumptions!$H$53),E12*(1-$D$7)+E19*$D$7,E19))" +"GCurve!I8" +"GCurve!I9" +"GCurve!I10" +"GCurve!I11" +"GCurve!I12" +"GCurve!I13" +"GCurve!I14" +"GCurve!I15" +"GCurve!I16" +"GCurve!I17" +"GCurve!I18" +"GCurve!I19" +"GCurve!I20" +"GCurve!I21" +"GCurve!I22" +"GCurve!I23" +"GCurve!I24" +"GCurve!I25" +"GCurve!I26" +"GCurve!I27" +"GCurve!I28" +"Assumptions!$N$54" +"Assumptions!U13" +"IF(Assumptions!$U$14=""Index"",'Price_Technical Assumption'!D25,IF(Assumptions!$U$14=""Fixed"",'Price_Technical Assumption'!D26*(1+'Price_Technical Assumption'!D28),'Price_Technical Assumption'!D27*(1+'Price_Technical Assumption'!D28)))" +"D44*'Price_Technical Assumption'!D30/1000" +"Assumptions!$H$60*(1+Assumptions!$N$11)^(D7)" +"SUM(D34:D35)" +"Assumptions!W14" +"IF($A$38=""Pass-through"",D36,D34)" +"Assumptions!$H$14" +"D42*(1+D43)" +"E26" +"E38" +"E50" +"E62" +"E74" +"E86" +"E98" +"E110" +"E122" +"E134" +"E146" +"E158" +"E170" +"E182" +"E194" +"E206" +"E218" +"E230" +"AVERAGE(D15:D26)" +"E242" +"I26*(1+0.025)" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IF(C6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!D21*Assumptions!$H$68,0))" +"IF(D6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!E21*Assumptions!$H$68,0))" +"'Price_Technical Assumption'!D38*Assumptions!$H$62/1000" +"SUM(C10:C12)" +"Assumptions!$H$62*'Price_Technical Assumption'!D30*'Price_Technical Assumption'!D44/1000000" +"Assumptions!$N19*C6" +"Assumptions!$N19*(1+Assumptions!$N$11)" +"D17*(1+Assumptions!$N$11)" +"+(Assumptions!$P$15*Assumptions!$H$62)/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$P$16*Assumptions!$H$62/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$N20*Assumptions!H18/12" +"Assumptions!$N20*(1+Assumptions!$N$11)" +"Assumptions!$N21*Assumptions!H18/12" +"(Assumptions!$N21)*(1+Assumptions!$N$11)" +"+Assumptions!N22" +"+Assumptions!N22*(1+Assumptions!$N$11)" +"Assumptions!$N$52*Depreciation!D50*Assumptions!H18/12" +"Assumptions!$N$52*Depreciation!E50" +"IF(C8Assumptions!$G$34,C8C26,C27-C26,0)" +"+B25+B28" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"XIRR(B38:AG38,B8:AG8)" +"CONCATENATE(""With "",Assumptions!H23,""x EBITDA Exit Multiple"")" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"Assumptions!H23*IS!AF32*Assumptions!G48" +"SUM(B42:B44)" +"XIRR(B45:AG45,B8:AG8)" +"CONCATENATE(""With "",Assumptions!H24*100,""% Initial Project Cost"")" +"-Assumptions!C11*Assumptions!G48" +"+B21*Assumptions!$G$48" +"Assumptions!H24*Assumptions!C58*Assumptions!G48" +"XIRR(B52:AG52,B8:AG8)" +"CONCATENATE(""With $"",Assumptions!H25,""/kW"")" +"-Assumptions!C11*Assumptions!G48" +"B21*Assumptions!$G$48" +"Assumptions!H25*Assumptions!H68*Assumptions!G48" +"XIRR(B59:AG59,B8:AG8)" +"SUM(E5:L5)" +"Assumptions!C34" +"Assumptions!C20+Assumptions!C21" +"B7-B8" +"$B$10*E5*$B$4" +"SUM(E10:L10)" +"Assumptions!A3" +"IS!C7" +"B7+1" +"B29+B38" +"IF(MONTH(C23)=MONTH(Assumptions!G34),1,2)" +"IF(AN11=1,6,15)" +"B11/B12" +"HLOOKUP(Assumptions!G34,B23:AF39,AN12)" +"B45" +"C24-C28" +"C24*(C23-B41)/(C41-B41)*$E$64" +"MAX(C24+C25+B44+C27-0.5*C13,0)" +"(C23-B41)/(C41-B41)*IS!D32+(B41-B32)/(B41-Assumptions!H17)*IS!C32" +"(D23-C41)/(D41-C41)*IS!E32+(C41-C32)/(C41-B41)*IS!D32" +"(AF23-AE41)/(AG23-AE41)*IS!AG32+(AE41-AE32)/(AE41-AD41)*IS!AF32" +"IF(C28>0.1,C29/(C27+C26+B44),"" "")" +"B19" +"C28" +"B33*(B32-Assumptions!H17)/365.25*$E$64" +"C33*(C32-C23)/(C41-B41)*$E$64" +"MAX(B33+B34+B36-B13,0)" +"MAX(C33+C34+C36-0.5*C13,0)" +"(B32-Assumptions!H17)/(Debt!B41-Assumptions!H17)*IS!C32" +"(C32-C23)/(C41-B41)*IS!D32" +"(AF32-AF23)/(AG23-AE41)*IS!AG32" +"IF(B37>0.1,B38/(B36+B35),"" "")" +"B8" +"B42*(B41-B32)/365.25*$E$64" +"C42*(C41-C32)/(C41-B41)*$E$64" +"B42+B43" +"SUM(B35,B26)" +"B36" +"C27+C36+B44" +"SUM(B48:B49)" +"IF(B33>0.1,(B38+B29)/B50,"" "")" +"B35+B26" +"B36+B44+B27" +"Assumptions!G37" +"E63+E62" +"Assumptions!G33" +"B77" +"B19" +"AVERAGE(B52:AF52)" +"MIN(B52:AF52)" +"(C32-$B$32)/365.25" +"(C23-$B$32)/365.25" +"(SUMPRODUCT(B74:AF74,B35:AF35)+SUMPRODUCT(B75:AF75,B26:AF26))/E67" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IS!C8" +"Assumptions!$N$39" +"Assumptions!$N$40" +"1/$B$13*D6" +"1/$B$13" +"1/B13-D13" +"Assumptions!$N$41" +"1/Assumptions!$N$41*D6" +"IF(AND(E6>=Assumptions!$N$41,D6=Assumptions!$N$44,D6Assumptions!$N$44,E6=Assumptions!$N$46, D6B19,0,-B19-SUM(B21:I21,B20:I20))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B13<0,0,B21+B16)" +"B13" +"-B24" +"SUM(B28:B29)" +"Assumptions!$N$50" +"IF(-SUM(B38:P38, B37:P37)>B36,0,-B36-SUM(B38:P38,B37:P37))" +"Assumptions!A3" +"Assumptions!C22" +"Assumptions!H39" +"C8/360" +"HLOOKUP(Assumptions!$H$12,IDC!$H$40:$L$56,2+F42)" +"D59*Assumptions!H12" +"C15*$C$6" +"+E15+D15" +"F15+H15" +"A15+1" +"F16+G15+H16" +"IF(A16>$C$7+1,0,G15*(B16-B15)*$D$8)" +"IF(A16<=$C$7+1,H16+I15,I15)" +"SUM(C15:C33)" +"SUM(H42:H56)" +"SUM(D56:D58)" +"Assumptions!A3" +"'Returns Analysis'!C39" +"Debt!E69" +"Debt!E68" +"B9" +"C11/C14" +"C58-C12" +"C11/$H$68" +"C12/C14" +"Debt!B19" +"IF(C28>0,1,2)" +"C14/$C$14" +"SUM(C11:C12)" +"CHOOSE(U13,U9,U10,U11)" +"CHOOSE(V13,V9,V10,V11,V12)" +"IF(Y13=1,1,2)" +"IF(C32>0,10,20)" +"SUM(N15:N16)" +"13-MONTH(H17)" +"C20/$C$58" +"H11*H12" +"62*H12" +"SUM(N19:N25)" +"IS!C16" +"IS!C23/IS!C6" +"IS!C24/IS!C6" +"Debt!B19" +"IS!C25/IS!C6" +"IS!C26/IS!C6" +"SUM(B20:B33)" +"Debt!E66" +"IF(H32,Debt!#REF!,"" "")" +"Debt!E64" +"IDC!H34" +"G47*C11" +"SUM(C22:C33)*N55" +"1-G47" +"G48*C11" +"SUM(B37:B49)" +"SUM(B53:B55)" +"H19-H53" +"B56+B50+B34" +"P17" +"D58" +"H68*H72" +"Debt!E68" +"Debt!E69" +"H12*H13" +"'Returns Analysis'!C39" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H23,""x EBITDA Exit Multiple Residual Value"")" +"'Returns Analysis'!C46" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H24*100,""% Initial Project Cost Residual Value"")" +"'Returns Analysis'!C53" +"CONCATENATE(""30 Yrs After-Tax Cashflow with $"",H25,""/kW Residual Value"")" +"'Returns Analysis'!C60" +"IS!C7" +"IS!C32" +"IS!C45" +"'Returns Analysis'!C13" +"'Returns Analysis'!C21" +"Assumptions!A3" +"(Assumptions!H18/12)" +"D7+1" +"YEAR(Assumptions!H17)" +"Assumptions!$H$54" +"Assumptions!V13" +"CHOOSE($A$19,D15,D16,D17,D18)" +"IF(AND(C7<$D$7+Assumptions!$H$53,D7<$D$7+Assumptions!$H$53),D12,IF(AND(C7<$D$7+Assumptions!$H$53,D7>$D$7+Assumptions!$H$53),D12*(1-$D$7)+D19*$D$7,D19))" +"IF(AND(D7<$D$7+Assumptions!$H$53,E7<$D$7+Assumptions!$H$53),E12,IF(AND(D7<$D$7+Assumptions!$H$53,E7>=$D$7+Assumptions!$H$53),E12*(1-$D$7)+E19*$D$7,E19))" +"GCurve!I8" +"GCurve!I9" +"GCurve!I10" +"GCurve!I11" +"GCurve!I12" +"GCurve!I13" +"GCurve!I14" +"GCurve!I15" +"GCurve!I16" +"GCurve!I17" +"GCurve!I18" +"GCurve!I19" +"GCurve!I20" +"GCurve!I21" +"GCurve!I22" +"GCurve!I23" +"GCurve!I24" +"GCurve!I25" +"GCurve!I26" +"GCurve!I27" +"GCurve!I28" +"Assumptions!$N$54" +"Assumptions!U13" +"IF(Assumptions!$U$14=""Index"",'Price_Technical Assumption'!D25,IF(Assumptions!$U$14=""Fixed"",'Price_Technical Assumption'!D26*(1+'Price_Technical Assumption'!D28),'Price_Technical Assumption'!D27*(1+'Price_Technical Assumption'!D28)))" +"D44*'Price_Technical Assumption'!D30/1000" +"Assumptions!$H$60*(1+Assumptions!$N$11)^(D7)" +"SUM(D34:D35)" +"Assumptions!W14" +"IF($A$38=""Pass-through"",D36,D34)" +"Assumptions!$H$14" +"D42*(1+D43)" +"E26" +"E38" +"E50" +"E62" +"E74" +"E86" +"E98" +"E110" +"E122" +"E134" +"E146" +"E158" +"E170" +"E182" +"E194" +"E206" +"E218" +"E230" +"AVERAGE(D15:D26)" +"E242" +"I26*(1+0.025)" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IF(C6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!D21*Assumptions!$H$68,0))" +"IF(D6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!E21*Assumptions!$H$68,0))" +"'Price_Technical Assumption'!D38*Assumptions!$H$62/1000" +"SUM(C10:C12)" +"Assumptions!$H$62*'Price_Technical Assumption'!D30*'Price_Technical Assumption'!D44/1000000" +"Assumptions!$N19*C6" +"Assumptions!$N19*(1+Assumptions!$N$11)" +"D17*(1+Assumptions!$N$11)" +"+(Assumptions!$P$15*Assumptions!$H$62)/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$P$16*Assumptions!$H$62/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$N20*Assumptions!H18/12" +"Assumptions!$N20*(1+Assumptions!$N$11)" +"Assumptions!$N21*Assumptions!H18/12" +"(Assumptions!$N21)*(1+Assumptions!$N$11)" +"+Assumptions!N22" +"+Assumptions!N22*(1+Assumptions!$N$11)" +"Assumptions!$N$52*Depreciation!D50*Assumptions!H18/12" +"Assumptions!$N$52*Depreciation!E50" +"IF(C8Assumptions!$G$34,C8C26,C27-C26,0)" +"+B25+B28" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"XIRR(B38:AG38,B8:AG8)" +"CONCATENATE(""With "",Assumptions!H23,""x EBITDA Exit Multiple"")" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"Assumptions!H23*IS!AF32*Assumptions!G48" +"SUM(B42:B44)" +"XIRR(B45:AG45,B8:AG8)" +"CONCATENATE(""With "",Assumptions!H24*100,""% Initial Project Cost"")" +"-Assumptions!C11*Assumptions!G48" +"+B21*Assumptions!$G$48" +"Assumptions!H24*Assumptions!C58*Assumptions!G48" +"XIRR(B52:AG52,B8:AG8)" +"CONCATENATE(""With $"",Assumptions!H25,""/kW"")" +"-Assumptions!C11*Assumptions!G48" +"B21*Assumptions!$G$48" +"Assumptions!H25*Assumptions!H68*Assumptions!G48" +"XIRR(B59:AG59,B8:AG8)" +"SUM(E5:L5)" +"Assumptions!C34" +"Assumptions!C20+Assumptions!C21" +"B7-B8" +"$B$10*E5*$B$4" +"SUM(E10:L10)" +"Assumptions!A3" +"IS!C7" +"B7+1" +"B29+B38" +"IF(MONTH(C23)=MONTH(Assumptions!G34),1,2)" +"IF(AN11=1,6,15)" +"B11/B12" +"HLOOKUP(Assumptions!G34,B23:AF39,AN12)" +"B45" +"C24-C28" +"C24*(C23-B41)/(C41-B41)*$E$64" +"MAX(C24+C25+B44+C27-0.5*C13,0)" +"(C23-B41)/(C41-B41)*IS!D32+(B41-B32)/(B41-Assumptions!H17)*IS!C32" +"(D23-C41)/(D41-C41)*IS!E32+(C41-C32)/(C41-B41)*IS!D32" +"(AF23-AE41)/(AG23-AE41)*IS!AG32+(AE41-AE32)/(AE41-AD41)*IS!AF32" +"IF(C28>0.1,C29/(C27+C26+B44),"" "")" +"B19" +"C28" +"B33*(B32-Assumptions!H17)/365.25*$E$64" +"C33*(C32-C23)/(C41-B41)*$E$64" +"MAX(B33+B34+B36-B13,0)" +"MAX(C33+C34+C36-0.5*C13,0)" +"(B32-Assumptions!H17)/(Debt!B41-Assumptions!H17)*IS!C32" +"(C32-C23)/(C41-B41)*IS!D32" +"(AF32-AF23)/(AG23-AE41)*IS!AG32" +"IF(B37>0.1,B38/(B36+B35),"" "")" +"B8" +"B42*(B41-B32)/365.25*$E$64" +"C42*(C41-C32)/(C41-B41)*$E$64" +"B42+B43" +"SUM(B35,B26)" +"B36" +"C27+C36+B44" +"SUM(B48:B49)" +"IF(B33>0.1,(B38+B29)/B50,"" "")" +"B35+B26" +"B36+B44+B27" +"Assumptions!G37" +"E63+E62" +"Assumptions!G33" +"B77" +"B19" +"AVERAGE(B52:AF52)" +"MIN(B52:AF52)" +"(C32-$B$32)/365.25" +"(C23-$B$32)/365.25" +"(SUMPRODUCT(B74:AF74,B35:AF35)+SUMPRODUCT(B75:AF75,B26:AF26))/E67" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IS!C8" +"Assumptions!$N$39" +"Assumptions!$N$40" +"1/$B$13*D6" +"1/$B$13" +"1/B13-D13" +"Assumptions!$N$41" +"1/Assumptions!$N$41*D6" +"IF(AND(E6>=Assumptions!$N$41,D6=Assumptions!$N$44,D6Assumptions!$N$44,E6=Assumptions!$N$46, D6B19,0,-B19-SUM(B21:I21,B20:I20))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B13<0,0,B21+B16)" +"B13" +"-B24" +"SUM(B28:B29)" +"Assumptions!$N$50" +"IF(-SUM(B38:P38, B37:P37)>B36,0,-B36-SUM(B38:P38,B37:P37))" +"Assumptions!A3" +"Assumptions!C22" +"Assumptions!H16" +"Assumptions!H39" +"C8/360" +"HLOOKUP(Assumptions!$H$12,IDC!$H$40:$L$56,2+F42)" +"D59*Assumptions!H12" +"C15*$C$6" +"+E15+D15" +"F15+H15" +"A15+1" +"F16+G15+H16" +"IF(A16>$C$7+1,0,G15*(B16-B15)*$D$8)" +"IF(A16<=$C$7+1,H16+I15,I15)" +"SUM(C15:C33)" +"SUM(H42:H56)" +"SUM(D56:D58)" +"Assumptions!A3" +"'Returns Analysis'!C39" +"Debt!E69" +"Debt!E68" +"B9" +"C11/C14" +"C58-C12" +"C11/$H$68" +"C12/C14" +"Debt!B19" +"IF(C28>0,1,2)" +"C14/$C$14" +"SUM(C11:C12)" +"CHOOSE(U13,U9,U10,U11)" +"CHOOSE(V13,V9,V10,V11,V12)" +"IF(Y13=1,1,2)" +"IF(C32>0,10,20)" +"SUM(N15:N16)" +"13-MONTH(H17)" +"C20/$C$58" +"H11*H12" +"62*H12" +"SUM(N19:N25)" +"IS!C16" +"IS!C23/IS!C6" +"IS!C24/IS!C6" +"Debt!B19" +"IS!C25/IS!C6" +"IS!C26/IS!C6" +"SUM(B20:B33)" +"Debt!E66" +"IF(H32,Debt!#REF!,"" "")" +"Debt!E64" +"IDC!H34" +"G47*C11" +"SUM(C22:C33)*N55" +"1-G47" +"G48*C11" +"SUM(B37:B49)" +"SUM(B53:B55)" +"H19-H53" +"B56+B50+B34" +"P17" +"D58" +"H68*H72" +"Debt!E68" +"Debt!E69" +"H12*H13" +"'Returns Analysis'!C39" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H23,""x EBITDA Exit Multiple Residual Value"")" +"'Returns Analysis'!C46" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H24*100,""% Initial Project Cost Residual Value"")" +"'Returns Analysis'!C53" +"CONCATENATE(""30 Yrs After-Tax Cashflow with $"",H25,""/kW Residual Value"")" +"'Returns Analysis'!C60" +"IS!C7" +"IS!C32" +"IS!C45" +"'Returns Analysis'!C13" +"'Returns Analysis'!C21" +"Assumptions!A3" +"(Assumptions!H18/12)" +"D7+1" +"YEAR(Assumptions!H17)" +"Assumptions!$H$54" +"Assumptions!V13" +"CHOOSE($A$19,D15,D16,D17,D18)" +"IF(AND(C7<$D$7+Assumptions!$H$53,D7<$D$7+Assumptions!$H$53),D12,IF(AND(C7<$D$7+Assumptions!$H$53,D7>$D$7+Assumptions!$H$53),D12*(1-$D$7)+D19*$D$7,D19))" +"IF(AND(D7<$D$7+Assumptions!$H$53,E7<$D$7+Assumptions!$H$53),E12,IF(AND(D7<$D$7+Assumptions!$H$53,E7>=$D$7+Assumptions!$H$53),E12*(1-$D$7)+E19*$D$7,E19))" +"GCurve!I8" +"GCurve!I9" +"GCurve!I10" +"GCurve!I11" +"GCurve!I12" +"GCurve!I13" +"GCurve!I14" +"GCurve!I15" +"GCurve!I16" +"GCurve!I17" +"GCurve!I18" +"GCurve!I19" +"GCurve!I20" +"GCurve!I21" +"GCurve!I22" +"GCurve!I23" +"GCurve!I24" +"GCurve!I25" +"GCurve!I26" +"GCurve!I27" +"GCurve!I28" +"Assumptions!$N$54" +"Assumptions!U13" +"IF(Assumptions!$U$14=""Index"",'Price_Technical Assumption'!D25,IF(Assumptions!$U$14=""Fixed"",'Price_Technical Assumption'!D26*(1+'Price_Technical Assumption'!D28),'Price_Technical Assumption'!D27*(1+'Price_Technical Assumption'!D28)))" +"D44*'Price_Technical Assumption'!D30/1000" +"Assumptions!$H$60*(1+Assumptions!$N$11)^(D7)" +"SUM(D34:D35)" +"Assumptions!W14" +"IF($A$38=""Pass-through"",D36,D34)" +"Assumptions!$H$14" +"D42*(1+D43)" +"E26" +"E38" +"E50" +"E62" +"E74" +"E86" +"E98" +"E110" +"E122" +"E134" +"E146" +"E158" +"E170" +"E182" +"E194" +"E206" +"E218" +"E230" +"AVERAGE(D15:D26)" +"E242" +"I26*(1+0.025)" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IF(C6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!D21*Assumptions!$H$68,0))" +"IF(D6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!E21*Assumptions!$H$68,0))" +"'Price_Technical Assumption'!D38*Assumptions!$H$62/1000" +"SUM(C10:C12)" +"Assumptions!$H$62*'Price_Technical Assumption'!D30*'Price_Technical Assumption'!D44/1000000" +"Assumptions!$N19*C6" +"Assumptions!$N19*(1+Assumptions!$N$11)" +"D17*(1+Assumptions!$N$11)" +"+(Assumptions!$P$15*Assumptions!$H$62)/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$P$16*Assumptions!$H$62/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$N20*Assumptions!H18/12" +"Assumptions!$N20*(1+Assumptions!$N$11)" +"Assumptions!$N21*Assumptions!H18/12" +"(Assumptions!$N21)*(1+Assumptions!$N$11)" +"+Assumptions!N22" +"+Assumptions!N22*(1+Assumptions!$N$11)" +"C23*(1+Assumptions!$P$30)" +"Assumptions!$N$52*Depreciation!D50*Assumptions!H18/12" +"Assumptions!$N$52*Depreciation!E50" +"IF(C8Assumptions!$G$34,C8C26,C27-C26,0)" +"+B25+B28" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"XIRR(B38:W38,B8:W8)" +"CONCATENATE(""With "",Assumptions!H23,""x EBITDA Exit Multiple"")" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"AG44" +"Assumptions!H23*IS!AF32*Assumptions!G48" +"SUM(B42:B44)" +"XIRR(B45:W45,B8:W8)" +"CONCATENATE(""With "",Assumptions!H24*100,""% Initial Project Cost"")" +"-Assumptions!C11*Assumptions!G48" +"+B21*Assumptions!$G$48" +"Assumptions!H24*Assumptions!C58*Assumptions!G48" +"XIRR(B52:W52,B8:W8)" +"CONCATENATE(""With $"",Assumptions!H25,""/kW"")" +"-Assumptions!C11*Assumptions!G48" +"B21*Assumptions!$G$48" +"Assumptions!H25*Assumptions!H68*Assumptions!G48" +"XIRR(B59:W59,B8:W8)" +"SUM(E5:L5)" +"Assumptions!C34" +"Assumptions!C20+Assumptions!C21" +"B7-B8" +"$B$10*E5*$B$4" +"SUM(E10:L10)" +"Assumptions!A3" +"IS!C7" +"B7+1" +"B29+B38" +"IF(MONTH(C23)=MONTH(Assumptions!G34),1,2)" +"IF(AN11=1,6,15)" +"B11/B12" +"HLOOKUP(Assumptions!G34,B23:AF39,AN12)" +"B45" +"C24-C28" +"C24*(C23-B41)/(C41-B41)*$E$64" +"MAX(C24+C25+B44+C27-0.5*C13,0)" +"(C23-B41)/(C41-B41)*IS!D32+(B41-B32)/(B41-Assumptions!H17)*IS!C32" +"(D23-C41)/(D41-C41)*IS!E32+(C41-C32)/(C41-B41)*IS!D32" +"(AF23-AE41)/(AG23-AE41)*IS!AG32+(AE41-AE32)/(AE41-AD41)*IS!AF32" +"IF(C28>0.1,C29/(C27+C26+B44),"" "")" +"B19" +"C28" +"B33*(B32-Assumptions!H17)/365.25*$E$64" +"C33*(C32-C23)/(C41-B41)*$E$64" +"MAX(B33+B34+B36-B13,0)" +"MAX(C33+C34+C36-0.5*C13,0)" +"(B32-Assumptions!H17)/(Debt!B41-Assumptions!H17)*IS!C32" +"(C32-C23)/(C41-B41)*IS!D32" +"(AF32-AF23)/(AG23-AE41)*IS!AG32" +"IF(B37>0.1,B38/(B36+B35),"" "")" +"B8" +"B42*(B41-B32)/365.25*$E$64" +"C42*(C41-C32)/(C41-B41)*$E$64" +"B42+B43" +"SUM(B35,B26)" +"B36" +"C27+C36+B44" +"SUM(B48:B49)" +"IF(B33>0.1,(B38+B29)/B50,"" "")" +"B35+B26" +"B36+B44+B27" +"Assumptions!G37" +"E63+E62" +"Assumptions!G33" +"B77" +"B19" +"AVERAGE(B52:AF52)" +"MIN(B52:AF52)" +"(C32-$B$32)/365.25" +"(C23-$B$32)/365.25" +"(SUMPRODUCT(B74:AF74,B35:AF35)+SUMPRODUCT(B75:AF75,B26:AF26))/E67" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IS!C8" +"Assumptions!$N$39" +"Assumptions!$N$40" +"1/$B$13*D6" +"1/$B$13" +"1/B13-D13" +"Assumptions!$N$41" +"1/Assumptions!$N$41*D6" +"IF(AND(E6>=Assumptions!$N$41,D6=Assumptions!$N$44,D6Assumptions!$N$44,E6=Assumptions!$N$46, D6B19,0,-B19-SUM(B21:I21,B20:I20))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B13<0,0,B21+B16)" +"B13" +"-B24" +"SUM(B28:B29)" +"Assumptions!$N$50" +"IF(-SUM(B38:P38, B37:P37)>B36,0,-B36-SUM(B38:P38,B37:P37))" +"Assumptions!A3" +"Assumptions!C22" +"Assumptions!H16" +"Assumptions!H39" +"C8/360" +"HLOOKUP(Assumptions!$H$12,IDC!$H$40:$L$56,2+F42)" +"D59*Assumptions!H12" +"C15*$C$6" +"+E15+D15" +"F15+H15" +"A15+1" +"F16+G15+H16" +"IF(A16>$C$7+1,0,G15*(B16-B15)*$D$8)" +"IF(A16<=$C$7+1,H16+I15,I15)" +"SUM(C15:C33)" +"SUM(H42:H56)" +"SUM(D56:D58)" +"Assumptions!A3" +"'Returns Analysis'!C39" +"Debt!E69" +"Debt!E68" +"B9" +"C11/C14" +"C58-C12" +"C11/$H$68" +"C12/C14" +"IF(C66=""Yes"",0,Debt!B19)" +"IF(C28>0,1,2)" +"C14/$C$14" +"SUM(C11:C12)" +"CHOOSE(U13,U9,U10,U11)" +"CHOOSE(V13,V9,V10,V11,V12)" +"IF(Y13=1,1,2)" +"IF(C32>0,10,20)" +"SUM(N15:N16)" +"13-MONTH(H17)" +"C20/$C$58" +"H11*H12" +"62*H12" +"SUM(N19:N25)" +"IS!C16" +"IS!C23/IS!C6" +"IS!C24/IS!C6" +"Debt!B19" +"IS!C25/IS!C6" +"IS!C26/IS!C6" +"SUM(B20:B33)" +"Debt!E66" +"IF(H32,Debt!#REF!,"" "")" +"Debt!E64" +"IF(C12=0,0,IDC!H34)" +"G47*C11" +"SUM(C22:C33)*N55" +"1-G47" +"G48*C11" +"SUM(B37:B49)" +"SUM(B53:B55)" +"H19-H53" +"B56+B50+B34" +"P17" +"D58" +"H68*H72" +"Debt!E68" +"Debt!E69" +"H12*H13" +"'Returns Analysis'!C39" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H23,""x EBITDA Exit Multiple Residual Value"")" +"'Returns Analysis'!C46" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H24*100,""% Initial Project Cost Residual Value"")" +"'Returns Analysis'!C53" +"CONCATENATE(""30 Yrs After-Tax Cashflow with $"",H25,""/kW Residual Value"")" +"'Returns Analysis'!C60" +"IS!C7" +"IS!C32" +"IS!C45" +"'Returns Analysis'!C13" +"'Returns Analysis'!C21" +"Assumptions!A3" +"(Assumptions!H18/12)" +"D7+1" +"YEAR(Assumptions!H17)" +"Assumptions!$H$54" +"Assumptions!V13" +"CHOOSE($A$19,D15,D16,D17,D18)" +"IF(AND(C7<$D$7+Assumptions!$H$53,D7<$D$7+Assumptions!$H$53),D12,IF(AND(C7<$D$7+Assumptions!$H$53,D7>$D$7+Assumptions!$H$53),D12*(1-$D$7)+D19*$D$7,D19))" +"IF(AND(D7<$D$7+Assumptions!$H$53,E7<$D$7+Assumptions!$H$53),E12,IF(AND(D7<$D$7+Assumptions!$H$53,E7>=$D$7+Assumptions!$H$53),E12*(1-$D$7)+E19*$D$7,E19))" +"GCurve!I8" +"GCurve!I9" +"GCurve!I10" +"GCurve!I11" +"GCurve!I12" +"GCurve!I13" +"GCurve!I14" +"GCurve!I15" +"GCurve!I16" +"GCurve!I17" +"GCurve!I18" +"GCurve!I19" +"GCurve!I20" +"GCurve!I21" +"GCurve!I22" +"GCurve!I23" +"GCurve!I24" +"GCurve!I25" +"GCurve!I26" +"GCurve!I27" +"GCurve!I28" +"Assumptions!$N$54" +"Assumptions!U13" +"IF(Assumptions!$U$14=""Index"",'Price_Technical Assumption'!D25,IF(Assumptions!$U$14=""Fixed"",'Price_Technical Assumption'!D26*(1+'Price_Technical Assumption'!D28),'Price_Technical Assumption'!D27*(1+'Price_Technical Assumption'!D28)))" +"D44*'Price_Technical Assumption'!D30/1000" +"Assumptions!$H$60*(1+Assumptions!$N$11)^(D7)" +"SUM(D34:D35)" +"Assumptions!W14" +"IF($A$38=""Pass-through"",D36,D34)" +"Assumptions!$H$14" +"D42*(1+D43)" +"E26" +"E38" +"E50" +"E62" +"E74" +"E86" +"E98" +"E110" +"E122" +"E134" +"E146" +"E158" +"E170" +"E182" +"E194" +"E206" +"E218" +"E230" +"AVERAGE(D15:D26)" +"E242" +"I26*(1+0.025)" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IF(C6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!D21*Assumptions!$H$68,0))" +"IF(D6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!E21*Assumptions!$H$68,0))" +"'Price_Technical Assumption'!D38*Assumptions!$H$62/1000" +"SUM(C10:C12)" +"Assumptions!$H$62*'Price_Technical Assumption'!D30*'Price_Technical Assumption'!D44/1000000" +"Assumptions!$N19*C6" +"Assumptions!$N19*(1+Assumptions!$N$11)" +"D17*(1+Assumptions!$N$11)" +"+(Assumptions!$P$15*Assumptions!$H$62)/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$P$16*Assumptions!$H$62/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$N20*Assumptions!H18/12" +"Assumptions!$N20*(1+Assumptions!$N$11)" +"Assumptions!$N21*Assumptions!H18/12" +"(Assumptions!$N21)*(1+Assumptions!$N$11)" +"+Assumptions!N22" +"+Assumptions!N22*(1+Assumptions!$N$11)" +"C23*(1+Assumptions!$P$30)" +"Assumptions!$N$52*Depreciation!D50*Assumptions!H18/12" +"Assumptions!$N$52*Depreciation!E50" +"IF(C8Assumptions!$G$34,C8C26,C27-C26,0)" +"+B25+B28" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"XIRR(B38:W38,B8:W8)" +"CONCATENATE(""With "",Assumptions!H23,""x EBITDA Exit Multiple"")" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"Assumptions!H23*IS!W32*Assumptions!G48" +"Assumptions!H23*IS!AF32*Assumptions!G48" +"SUM(B42:B44)" +"XIRR(B45:W45,B8:W8)" +"CONCATENATE(""With "",Assumptions!H24*100,""% Initial Project Cost"")" +"-Assumptions!C11*Assumptions!G48" +"+B21*Assumptions!$G$48" +"AG51" +"Assumptions!H24*Assumptions!C58*Assumptions!G48" +"XIRR(B52:W52,B8:W8)" +"CONCATENATE(""With $"",Assumptions!H25,""/kW"")" +"-Assumptions!C11*Assumptions!G48" +"B21*Assumptions!$G$48" +"Assumptions!H25*Assumptions!H68*Assumptions!G48" +"XIRR(B59:W59,B8:W8)" +"SUM(E5:L5)" +"Assumptions!C34" +"Assumptions!C20+Assumptions!C21" +"B7-B8" +"$B$10*E5*$B$4" +"SUM(E10:L10)" +"Assumptions!A3" +"IS!C7" +"B7+1" +"B29+B38" +"IF(MONTH(C23)=MONTH(Assumptions!G34),1,2)" +"IF(AN11=1,6,15)" +"B11/B12" +"HLOOKUP(Assumptions!G34,B23:AF39,AN12)" +"B45" +"C24-C28" +"C24*(C23-B41)/(C41-B41)*$E$64" +"MAX(C24+C25+B44+C27-0.5*C13,0)" +"(C23-B41)/(C41-B41)*IS!D32+(B41-B32)/(B41-Assumptions!H17)*IS!C32" +"(D23-C41)/(D41-C41)*IS!E32+(C41-C32)/(C41-B41)*IS!D32" +"(AF23-AE41)/(AG23-AE41)*IS!AG32+(AE41-AE32)/(AE41-AD41)*IS!AF32" +"IF(C28>0.1,C29/(C27+C26+B44),"" "")" +"B19" +"C28" +"B33*(B32-Assumptions!H17)/365.25*$E$64" +"C33*(C32-C23)/(C41-B41)*$E$64" +"MAX(B33+B34+B36-B13,0)" +"MAX(C33+C34+C36-0.5*C13,0)" +"(B32-Assumptions!H17)/(Debt!B41-Assumptions!H17)*IS!C32" +"(C32-C23)/(C41-B41)*IS!D32" +"(AF32-AF23)/(AG23-AE41)*IS!AG32" +"IF(B37>0.1,B38/(B36+B35),"" "")" +"B8" +"B42*(B41-B32)/365.25*$E$64" +"C42*(C41-C32)/(C41-B41)*$E$64" +"B42+B43" +"SUM(B35,B26)" +"B36" +"C27+C36+B44" +"SUM(B48:B49)" +"IF(B33>0.1,(B38+B29)/B50,"" "")" +"B35+B26" +"B36+B44+B27" +"Assumptions!G37" +"E63+E62" +"Assumptions!G33" +"B77" +"B19" +"AVERAGE(B52:AF52)" +"MIN(B52:AF52)" +"(C32-$B$32)/365.25" +"(C23-$B$32)/365.25" +"(SUMPRODUCT(B74:AF74,B35:AF35)+SUMPRODUCT(B75:AF75,B26:AF26))/E67" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IS!C8" +"Assumptions!$N$39" +"Assumptions!$N$40" +"1/$B$13*D6" +"1/$B$13" +"1/B13-D13" +"Assumptions!$N$41" +"1/Assumptions!$N$41*D6" +"IF(AND(E6>=Assumptions!$N$41,D6=Assumptions!$N$44,D6Assumptions!$N$44,E6=Assumptions!$N$46, D6B19,0,-B19-SUM(B21:I21,B20:I20))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B13<0,0,B21+B16)" +"B13" +"-B24" +"SUM(B28:B29)" +"Assumptions!$N$50" +"IF(-SUM(B38:P38, B37:P37)>B36,0,-B36-SUM(B38:P38,B37:P37))" +"Assumptions!A3" +"Assumptions!C22" +"Assumptions!H16" +"Assumptions!H39" +"C8/360" +"HLOOKUP(Assumptions!$H$12,IDC!$H$40:$L$56,2+F42)" +"D59*Assumptions!H12" +"C15*$C$6" +"+E15+D15" +"F15+H15" +"A15+1" +"F16+G15+H16" +"IF(A16>$C$7+1,0,G15*(B16-B15)*$D$8)" +"IF(A16<=$C$7+1,H16+I15,I15)" +"SUM(C15:C33)" +"SUM(H42:H56)" +"SUM(D56:D58)" +"Assumptions!A3" +"'Returns Analysis'!C39" +"Debt!E69" +"Debt!E68" +"B9" +"C11/C14" +"C58-C12" +"C11/$H$68" +"C12/C14" +"Debt!B19" +"IF(C28>0,1,2)" +"C14/$C$14" +"SUM(C11:C12)" +"CHOOSE(U13,U9,U10,U11)" +"CHOOSE(V13,V9,V10,V11,V12)" +"IF(Y13=1,1,2)" +"IF(C32>0,10,20)" +"SUM(N15:N16)" +"13-MONTH(H17)" +"C19/$C$58" +"H11*H12" +"62*H12" +"450*H12" +"SUM(N19:N25)" +"IS!C18" +"IS!C25/IS!C6" +"IS!C26/IS!C6" +"Debt!B19" +"IS!C27/IS!C6" +"IS!C28/IS!C6" +"SUM(B19:B33)" +"Debt!E66" +"IF(H32,Debt!#REF!,"" "")" +"Debt!E64" +"IDC!H34" +"G47*C11" +"SUM(C22:C33)*N55" +"1-G47" +"G48*C11" +"SUM(B37:B49)" +"SUM(B53:B55)" +"H19-H52" +"B56+B50+B34" +"P17" +"D58" +"H68*H72" +"Debt!E68" +"Debt!E69" +"H12*H13" +"'Returns Analysis'!C39" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H23,""x EBITDA Exit Multiple Residual Value"")" +"'Returns Analysis'!C46" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H24*100,""% Initial Project Cost Residual Value"")" +"'Returns Analysis'!C53" +"CONCATENATE(""30 Yrs After-Tax Cashflow with $"",H25,""/kW Residual Value"")" +"'Returns Analysis'!C60" +"IS!C7" +"IS!C34" +"IS!C47" +"'Returns Analysis'!C13" +"'Returns Analysis'!C21" +"Assumptions!A3" +"(Assumptions!H18/12)" +"D7+1" +"YEAR(Assumptions!H17)" +"Assumptions!$H$53" +"Assumptions!V13" +"CHOOSE($A$19,D15,D16,D17,D18)" +"IF(AND(C7<$D$7+Assumptions!$H$52,D7<$D$7+Assumptions!$H$52),D12,IF(AND(C7<$D$7+Assumptions!$H$52,D7>$D$7+Assumptions!$H$52),D12*(1-$D$7)+D19*$D$7,D19))" +"IF(AND(D7<$D$7+Assumptions!$H$52,E7<$D$7+Assumptions!$H$52),E12,IF(AND(D7<$D$7+Assumptions!$H$52,E7>=$D$7+Assumptions!$H$52),E12*(1-$D$7)+E19*$D$7,E19))" +"Assumptions!$N$54" +"Assumptions!U13" +"IF(Assumptions!$U$14=""Index"",'Price_Technical Assumption'!D25*(1+'Price_Technical Assumption'!D28),IF(Assumptions!$U$14=""Fixed"",'Price_Technical Assumption'!D26*(1+'Price_Technical Assumption'!D28),'Price_Technical Assumption'!D27*(1+'Price_Technical Assumption'!D28)))" +"D46*'Price_Technical Assumption'!D30/1000" +"Assumptions!$H$60*(1+Assumptions!$N$11)^(D7)" +"SUM(D34:D35)" +"Assumptions!W14" +"IF($A$38=""Pass-through"",D36,D34)" +"Assumptions!H54" +"D41" +"Assumptions!$H$14" +"D44*(1+D45)" +"'Price_Technical Assumption'!D8" +"L6" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"Options!C6*12*Assumptions!$H$66" +"IF(Assumptions!$B$16=""Yes"",Options!C16/1000*'Price_Technical Assumption'!D41,0)" +"Options!M16/1000*'Price_Technical Assumption'!N41" +"Options!C8" +"SUM(C10:C13)" +"IF(Assumptions!$B$16=""Yes"",Options!C17,0)" +"Assumptions!$H$62*'Price_Technical Assumption'!D30*'Price_Technical Assumption'!D46/1000000" +"Assumptions!$N19*C6" +"Assumptions!$N19*(1+Assumptions!$N$11)" +"D19*(1+Assumptions!$N$11)" +"+(Assumptions!$P$15*Assumptions!$H$62)/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$P$16*Assumptions!$H$62/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$N20*Assumptions!H18/12" +"Assumptions!$N20*(1+Assumptions!$N$11)" +"Assumptions!$N21*Assumptions!H18/12" +"(Assumptions!$N21)*(1+Assumptions!$N$11)" +"+Assumptions!N22" +"+Assumptions!N22*(1+Assumptions!$N$11)" +"C25*(1+Assumptions!$P$30)" +"Assumptions!$N$52*Depreciation!D50*Assumptions!H18/12" +"Assumptions!$N$52*Depreciation!E50" +"IF(C8Assumptions!$G$34,C8C26,C27-C26,0)" +"+B25+B28" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"XIRR(B38:W38,B8:W8)" +"CONCATENATE(""With "",Assumptions!H23,""x EBITDA Exit Multiple"")" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"Assumptions!H23*IS!M34*Assumptions!G48" +"Assumptions!H23*IS!W34*Assumptions!G48" +"Assumptions!H23*IS!AF34*Assumptions!G48" +"SUM(B42:B44)" +"XIRR(B45:W45,B8:W8)" +"CONCATENATE(""With "",Assumptions!H24*100,""% Initial Project Cost"")" +"-Assumptions!C11*Assumptions!G48" +"+B21*Assumptions!$G$48" +"AG51" +"Assumptions!H24*Assumptions!C58*Assumptions!G48" +"XIRR(B52:W52,B8:W8)" +"CONCATENATE(""With $"",Assumptions!H25,""/kW"")" +"-Assumptions!C11*Assumptions!G48" +"B21*Assumptions!$G$48" +"Assumptions!H25*Assumptions!H68*Assumptions!G48" +"XIRR(B59:W59,B8:W8)" +"Assumptions!A3" +"IS!C7" +"B7+1" +"B29+B38" +"IF(MONTH(C23)=MONTH(Assumptions!G34),1,2)" +"IF(AN11=1,6,15)" +"B11/B12" +"HLOOKUP(Assumptions!G34,B23:AF39,AN12)" +"B45" +"C24-C28" +"C24*(C23-B41)/(C41-B41)*$E$64" +"MAX(C24+C25+B44+C27-0.5*C13,0)" +"(C23-B41)/(C41-B41)*IS!D34+(B41-B32)/(B41-Assumptions!H17)*IS!C34" +"(D23-C41)/(D41-C41)*IS!E34+(C41-C32)/(C41-B41)*IS!D34" +"(AF23-AE41)/(AG23-AE41)*IS!AG34+(AE41-AE32)/(AE41-AD41)*IS!AF34" +"IF(C28>0.1,C29/(C27+C26+B44),"" "")" +"B19" +"C28" +"B33*(B32-Assumptions!H17)/365.25*$E$64" +"C33*(C32-C23)/(C41-B41)*$E$64" +"MAX(B33+B34+B36-B13,0)" +"MAX(C33+C34+C36-0.5*C13,0)" +"(B32-Assumptions!H17)/(Debt!B41-Assumptions!H17)*IS!C34" +"(C32-C23)/(C41-B41)*IS!D34" +"(AF32-AF23)/(AG23-AE41)*IS!AG34" +"IF(B37>0.1,B38/(B36+B35),"" "")" +"B8" +"B42*(B41-B32)/365.25*$E$64" +"C42*(C41-C32)/(C41-B41)*$E$64" +"B42+B43" +"SUM(B35,B26)" +"B36" +"C27+C36+B44" +"SUM(B48:B49)" +"IF(B33>0.1,(B38+B29)/B50,"" "")" +"B35+B26" +"B36+B44+B27" +"Assumptions!G37" +"E63+E62" +"Assumptions!G33" +"B77" +"B19" +"AVERAGE(B52:AF52)" +"MIN(B52:AF52)" +"(C32-$B$32)/365.25" +"(C23-$B$32)/365.25" +"(SUMPRODUCT(B74:AF74,B35:AF35)+SUMPRODUCT(B75:AF75,B26:AF26))/E67" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IS!C8" +"Assumptions!$N$39" +"Assumptions!$N$40" +"1/$B$13*D6" +"1/$B$13" +"1/B13-D13" +"Assumptions!$N$41" +"1/Assumptions!$N$41*D6" +"IF(AND(E6>=Assumptions!$N$41,D6=Assumptions!$N$44,D6Assumptions!$N$44,E6=Assumptions!$N$46, D6B19,0,-B19-SUM(B21:I21,B20:I20))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B13<0,0,B21+B16)" +"B13" +"-B24" +"SUM(B28:B29)" +"Assumptions!$N$50" +"IF(-SUM(B38:P38, B37:P37)>B36,0,-B36-SUM(B38:P38,B37:P37))" +"Assumptions!A3" +"Assumptions!H39" +"C8/360" +"HLOOKUP(Assumptions!$H$12,IDC!$H$40:$L$56,2+F42)" +"D59*Assumptions!H12" +"C15*$C$6" +"+E15+D15" +"F15+H15" +"A15+1" +"F16+G15+H16" +"IF(A16>$C$7+1,0,G15*(B16-B15)*$D$8)" +"IF(A16<=$C$7+1,H16+I15,I15)" +"SUM(C15:C33)" +"SUM(H42:H56)" +"SUM(D56:D58)" +"C4*-1" +"MAX(C18:EP28)" +"MIN(C18:EP28)" +"IF(C$17=""WD1"",MAX(C18:N18),0)" +"IF(O$17=""WD1"",MAX(O18:Z18),0)" +"IF(AA$17=""WD1"",MAX(AA18:AL18),0)" +"IF(AM$17=""WD1"",MAX(AM18:AX18),0)" +"IF(AY$17=""WD1"",MAX(AY18:BJ18),0)" +"IF(BK$17=""WD1"",MAX(BK18:BV18),0)" +"IF(BW$17=""WD1"",MAX(BW18:CH18),0)" +"IF(CI$17=""WD1"",MAX(CI18:CT18),0)" +"IF(CU$17=""WD1"",MAX(CU18:DF18),0)" +"IF(DG$17=""WD1"",MAX(DG18:DR18),0)" +"IF(DS$17=""WD1"",MAX(DS18:ED18),0)" +"IF(EE$17=""WD1"",MAX(EE18:EP18),0)" +"MAX(C33:N33)" +"Assumptions!A3" +"'Returns Analysis'!C39" +"Debt!E69" +"Debt!E68" +"B9" +"C11/C14" +"C58-C12" +"C11/$H$68" +"C12/C14" +"Debt!B19" +"IF(C28>0,1,2)" +"C14/$C$14" +"SUM(C11:C12)" +"CHOOSE(U13,U9,U10,U11)" +"CHOOSE(V13,V9,V10,V11,V12)" +"IF(Y13=1,1,2)" +"IF(C32>0,10,20)" +"SUM(N15:N16)" +"13-MONTH(H17)" +"C19/$C$58" +"H11*H12" +"62*H12" +"450*H12" +"SUM(N19:N25)" +"IS!#REF!" +"IS!C21/IS!C6" +"IS!C22/IS!C6" +"Debt!B19" +"IS!C23/IS!C6" +"IS!C24/IS!C6" +"SUM(B19:B33)" +"Debt!E66" +"IF(H32,Debt!#REF!,"" "")" +"Debt!E64" +"IDC!H34" +"G47*C11" +"SUM(C22:C33)*N55" +"1-G47" +"G48*C11" +"SUM(B37:B49)" +"SUM(B53:B55)" +"H19-H52" +"B56+B50+B34" +"P17" +"D58" +"H68*H72" +"Debt!E68" +"Debt!E69" +"H12*H13" +"'Returns Analysis'!C39" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H23,""x EBITDA Exit Multiple Residual Value"")" +"'Returns Analysis'!C46" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H24*100,""% Initial Project Cost Residual Value"")" +"'Returns Analysis'!C53" +"CONCATENATE(""30 Yrs After-Tax Cashflow with $"",H25,""/kW Residual Value"")" +"'Returns Analysis'!C60" +"IS!C7" +"IS!C30" +"IS!C43" +"'Returns Analysis'!C13" +"'Returns Analysis'!C21" +"Assumptions!A3" +"(Assumptions!H18/12)" +"D7+1" +"YEAR(Assumptions!H17)" +"Assumptions!$H$53" +"Assumptions!V13" +"CHOOSE($A$19,D15,D16,D17,D18)" +"IF(AND(C7<$D$7+Assumptions!$H$52,D7<$D$7+Assumptions!$H$52),D12,IF(AND(C7<$D$7+Assumptions!$H$52,D7>$D$7+Assumptions!$H$52),D12*(1-$D$7)+D19*$D$7,D19))" +"IF(AND(D7<$D$7+Assumptions!$H$52,E7<$D$7+Assumptions!$H$52),E12,IF(AND(D7<$D$7+Assumptions!$H$52,E7>=$D$7+Assumptions!$H$52),E12*(1-$D$7)+E19*$D$7,E19))" +"Assumptions!$N$54" +"Assumptions!U13" +"IF(Assumptions!$U$14=""Index"",'Price_Technical Assumption'!D25*(1+'Price_Technical Assumption'!D28),IF(Assumptions!$U$14=""Fixed"",'Price_Technical Assumption'!D26*(1+'Price_Technical Assumption'!D28),'Price_Technical Assumption'!D27*(1+'Price_Technical Assumption'!D28)))" +"D46*'Price_Technical Assumption'!D30/1000" +"Assumptions!$H$60*(1+Assumptions!$N$11)^(D7)" +"SUM(D34:D35)" +"Assumptions!W14" +"IF($A$38=""Pass-through"",D36,D34)" +"Assumptions!H54" +"D41" +"Assumptions!$H$14" +"D44*(1+D45)" +"'Price_Technical Assumption'!D8" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"Options!C6*12*Assumptions!$H$66" +"IF(Assumptions!$B$16=""Yes"",Options!C16/1000*'Price_Technical Assumption'!D41,0)" +"Options!M16/1000*'Price_Technical Assumption'!N41" +"2*6*Assumptions!H68" +"SUM(C10:C12)" +"IF(Assumptions!$B$16=""Yes"",Options!C17,0)" +"Assumptions!$N19*C6" +"Assumptions!$N19*(1+Assumptions!$N$11)" +"D17*(1+Assumptions!$N$11)" +"Assumptions!$N20*Assumptions!H18/12" +"Assumptions!$N21*Assumptions!H18/12" +"(Assumptions!$N21)*(1+Assumptions!$N$11)" +"+Assumptions!N22" +"+Assumptions!N22*(1+Assumptions!$N$11)" +"C21*(1+Assumptions!$P$30)" +"Assumptions!$N$52*Depreciation!D50*Assumptions!H18/12" +"Assumptions!$N$52*Depreciation!E50" +"IF(C8Assumptions!$G$34,C8C26,C27-C26,0)" +"+B25+B28" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"XIRR(B38:L38,B8:L8)" +"CONCATENATE(""With "",Assumptions!H23,""x EBITDA Exit Multiple"")" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"Assumptions!$H$23*IS!L30*Assumptions!$G$48" +"Assumptions!H23*IS!W30*Assumptions!G48" +"Assumptions!H23*IS!AF30*Assumptions!G48" +"SUM(B42:B44)" +"XIRR(B45:L45,B8:L8)" +"CONCATENATE(""With "",Assumptions!H24*100,""% Initial Project Cost"")" +"-Assumptions!C11*Assumptions!G48" +"+B21*Assumptions!$G$48" +"AG51" +"Assumptions!H24*Assumptions!C58*Assumptions!G48" +"XIRR(B52:L52,B8:L8)" +"CONCATENATE(""With $"",Assumptions!H25,""/kW"")" +"-Assumptions!C11*Assumptions!G48" +"B21*Assumptions!$G$48" +"Assumptions!H25*Assumptions!H68*Assumptions!G48" +"XIRR(B59:L59,B8:L8)" +"Assumptions!A3" +"IS!C7" +"B7+1" +"B29+B38" +"IF(MONTH(C23)=MONTH(Assumptions!G34),1,2)" +"IF(AN11=1,6,15)" +"B11/B12" +"HLOOKUP(Assumptions!G34,B23:AF39,AN12)" +"B45" +"C24-C28" +"C24*(C23-B41)/(C41-B41)*$E$64" +"MAX(C24+C25+B44+C27-0.5*C13,0)" +"(C23-B41)/(C41-B41)*IS!D30+(B41-B32)/(B41-Assumptions!H17)*IS!C30" +"(D23-C41)/(D41-C41)*IS!E30+(C41-C32)/(C41-B41)*IS!D30" +"(AF23-AE41)/(AG23-AE41)*IS!AG30+(AE41-AE32)/(AE41-AD41)*IS!AF30" +"IF(C28>0.1,C29/(C27+C26+B44),"" "")" +"B19" +"C28" +"B33*(B32-Assumptions!H17)/365.25*$E$64" +"C33*(C32-C23)/(C41-B41)*$E$64" +"MAX(B33+B34+B36-B13,0)" +"MAX(C33+C34+C36-0.5*C13,0)" +"(B32-Assumptions!H17)/(Debt!B41-Assumptions!H17)*IS!C30" +"(C32-C23)/(C41-B41)*IS!D30" +"(AF32-AF23)/(AG23-AE41)*IS!AG30" +"IF(B37>0.1,B38/(B36+B35),"" "")" +"B8" +"B42*(B41-B32)/365.25*$E$64" +"C42*(C41-C32)/(C41-B41)*$E$64" +"B42+B43" +"SUM(B35,B26)" +"B36" +"C27+C36+B44" +"SUM(B48:B49)" +"IF(B33>0.1,(B38+B29)/B50,"" "")" +"B35+B26" +"B36+B44+B27" +"Assumptions!G37" +"E63+E62" +"Assumptions!G33" +"B77" +"B19" +"AVERAGE(B52:AF52)" +"MIN(B52:AF52)" +"(C32-$B$32)/365.25" +"(C23-$B$32)/365.25" +"(SUMPRODUCT(B74:AF74,B35:AF35)+SUMPRODUCT(B75:AF75,B26:AF26))/E67" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IS!C8" +"Assumptions!$N$39" +"Assumptions!$N$40" +"1/$B$13*D6" +"1/$B$13" +"1/B13-D13" +"Assumptions!$N$41" +"1/Assumptions!$N$41*D6" +"IF(AND(E6>=Assumptions!$N$41,D6=Assumptions!$N$44,D6Assumptions!$N$44,E6=Assumptions!$N$46, D6B19,0,-B19-SUM(B21:I21,B20:I20))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B13<0,0,B21+B16)" +"B13" +"-B24" +"SUM(B28:B29)" +"Assumptions!$N$50" +"IF(-SUM(B38:P38, B37:P37)>B36,0,-B36-SUM(B38:P38,B37:P37))" +"Assumptions!A3" +"Assumptions!H39" +"C8/360" +"HLOOKUP(Assumptions!$H$12,IDC!$H$40:$L$56,2+F42)" +"D59*Assumptions!H12" +"C15*$C$6" +"+E15+D15" +"F15+H15" +"A15+1" +"F16+G15+H16" +"IF(A16>$C$7+1,0,G15*(B16-B15)*$D$8)" +"IF(A16<=$C$7+1,H16+I15,I15)" +"SUM(C15:C33)" +"SUM(H42:H56)" +"SUM(D56:D58)" +"C4*-1" +"MAX(C18:EP28)" +"MIN(C18:EP28)" +"IF(C$17=""WD1"",MAX(C18:N18),0)" +"IF(O$17=""WD1"",MAX(O18:Z18),0)" +"IF(AA$17=""WD1"",MAX(AA18:AL18),0)" +"IF(AM$17=""WD1"",MAX(AM18:AX18),0)" +"IF(AY$17=""WD1"",MAX(AY18:BJ18),0)" +"IF(BK$17=""WD1"",MAX(BK18:BV18),0)" +"IF(BW$17=""WD1"",MAX(BW18:CH18),0)" +"IF(CI$17=""WD1"",MAX(CI18:CT18),0)" +"IF(CU$17=""WD1"",MAX(CU18:DF18),0)" +"IF(DG$17=""WD1"",MAX(DG18:DR18),0)" +"IF(DS$17=""WD1"",MAX(DS18:ED18),0)" +"IF(EE$17=""WD1"",MAX(EE18:EP18),0)" +"MAX(C33:N33)" +"B5+1" +"B46+1" +"Assumptions!A3" +"'Returns Analysis'!C39" +"Debt!E69" +"Debt!E68" +"B9" +"C11/C14" +"C58-C12" +"C11/$H$68" +"B12*C58" +"IF(C28>0,1,2)" +"C14/$C$14" +"SUM(C11:C12)" +"CHOOSE(U13,U9,U10,U11)" +"CHOOSE(V13,V9,V10,V11,V12)" +"IF(Y13=1,1,2)" +"IF(C32>0,10,20)" +"SUM(N15:N16)" +"13-MONTH(H17)" +"C19/$C$58" +"H11*H12" +"62*H12" +"450*H12" +"SUM(N19:N25)" +"IS!C21" +"IS!C22/IS!C6" +"Debt!B19" +"IS!C23/IS!C6" +"IS!C24/IS!C6" +"SUM(B19:B33)" +"Debt!E66" +"IF(H32,Debt!#REF!,"" "")" +"Debt!E64" +"IDC!H34" +"G47*C11" +"SUM(C22:C33)*N55" +"1-G47" +"G48*C11" +"SUM(B37:B49)" +"SUM(B53:B55)" +"H19-H52" +"B56+B50+B34" +"P17" +"D58" +"H68*H72" +"Debt!E68" +"Debt!E69" +"H12*H13" +"'Returns Analysis'!C39" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H23,""x EBITDA Exit Multiple Residual Value"")" +"'Returns Analysis'!C46" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H24*100,""% Initial Project Cost Residual Value"")" +"'Returns Analysis'!C53" +"CONCATENATE(""30 Yrs After-Tax Cashflow with $"",H25,""/kW Residual Value"")" +"'Returns Analysis'!C60" +"IS!C7" +"IS!C30" +"IS!C43" +"'Returns Analysis'!C13" +"'Returns Analysis'!C21" +"Assumptions!A3" +"(Assumptions!H18/12)" +"D7+1" +"YEAR(Assumptions!H17)" +"Assumptions!$H$53" +"Assumptions!V13" +"CHOOSE($A$19,D15,D16,D17,D18)" +"IF(AND(C7<$D$7+Assumptions!$H$52,D7<$D$7+Assumptions!$H$52),D12,IF(AND(C7<$D$7+Assumptions!$H$52,D7>$D$7+Assumptions!$H$52),D12*(1-$D$7)+D19*$D$7,D19))" +"IF(AND(D7<$D$7+Assumptions!$H$52,E7<$D$7+Assumptions!$H$52),E12,IF(AND(D7<$D$7+Assumptions!$H$52,E7>=$D$7+Assumptions!$H$52),E12*(1-$D$7)+E19*$D$7,E19))" +"Assumptions!$N$54" +"Assumptions!U13" +"IF(Assumptions!$U$14=""Index"",'Price_Technical Assumption'!D25*(1+'Price_Technical Assumption'!D28),IF(Assumptions!$U$14=""Fixed"",'Price_Technical Assumption'!D26*(1+'Price_Technical Assumption'!D28),'Price_Technical Assumption'!D27*(1+'Price_Technical Assumption'!D28)))" +"D46*'Price_Technical Assumption'!D30/1000" +"Assumptions!$H$60*(1+Assumptions!$N$11)^(D7)" +"SUM(D34:D35)" +"Assumptions!W14" +"IF($A$38=""Pass-through"",D36,D34)" +"Assumptions!H54" +"D41" +"Assumptions!$H$14" +"D44*(1+D45)" +"'Price_Technical Assumption'!D8" +"15544.94*(1+$B$9)" +"15996.22*(1+B9)" +"16200.055*(1+B9)" +"16546.175*(1+B9)" +"16734.54*(1+B9)" +"16892.733*(1+B9)" +"17049.164*(1+B9)" +"17195.86*(1+B9)" +"17267.466*(1+B9)" +"17393.797*(1+B9)" +"15094.311*(1+B30)" +"24529.596*(1+B30)" +"26860.987*(1+B30)" +"28207.44*(1+B30)" +"28131.985*(1+B30)" +"28053.979*(1+B30)" +"26286.585*(1+B30)" +"26802.971*(1+B30)" +"26892.872*(1+B30)" +"19682.798*(1+B30)" +"C29" +"C29" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IF(Assumptions!$H$55=70%,Options!C7*12*Assumptions!$H$66,IF(Assumptions!$H$55=60%,Options!C16*12*Assumptions!$H$66,IF(Assumptions!$H$55=50%,Options!C22*12*Assumptions!$H$66,0)))" +"Options!M6*12*Assumptions!$H$66" +"IF(Assumptions!$B$16=""Yes"",Options!C29/1000*'Price_Technical Assumption'!D41,0)" +"Options!M29/1000*'Price_Technical Assumption'!N41" +"2*6*Assumptions!H68" +"SUM(C10:C12)" +"IF(Assumptions!$B$16=""Yes"",Options!C30,0)" +"Assumptions!$N19*C6" +"Assumptions!$N19*(1+Assumptions!$N$11)" +"D17*(1+Assumptions!$N$11)" +"Assumptions!$N20*Assumptions!H18/12" +"Assumptions!$N21*Assumptions!H18/12" +"(Assumptions!$N21)*(1+Assumptions!$N$11)" +"+Assumptions!N22" +"+Assumptions!N22*(1+Assumptions!$N$11)" +"C21*(1+Assumptions!$P$30)" +"Assumptions!$N$52*Depreciation!D50*Assumptions!H18/12" +"Assumptions!$N$52*Depreciation!E50" +"IF(C8Assumptions!$G$34,C8C26,C27-C26,0)" +"+B25+B28" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"XIRR(B38:L38,B8:L8)" +"CONCATENATE(""With "",Assumptions!H23,""x EBITDA Exit Multiple"")" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"Assumptions!$H$23*IS!L30*Assumptions!$G$48" +"Assumptions!H23*IS!W30*Assumptions!G48" +"Assumptions!H23*IS!AF30*Assumptions!G48" +"SUM(B42:B44)" +"XIRR(B45:L45,B8:L8)" +"CONCATENATE(""With "",Assumptions!H24*100,""% Initial Project Cost"")" +"-Assumptions!C11*Assumptions!G48" +"+B21*Assumptions!$G$48" +"AG51" +"Assumptions!H24*Assumptions!C58*Assumptions!G48" +"XIRR(B52:L52,B8:L8)" +"CONCATENATE(""With $"",Assumptions!H25,""/kW"")" +"-Assumptions!C11*Assumptions!G48" +"B21*Assumptions!$G$48" +"Assumptions!H25*Assumptions!H68*Assumptions!G48" +"XIRR(B59:L59,B8:L8)" +"Assumptions!A3" +"IS!C7" +"B7+1" +"B29+B38" +"IF(MONTH(C23)=MONTH(Assumptions!G34),1,2)" +"IF(AN11=1,6,15)" +"B11/B12" +"Assumptions!C12" +"HLOOKUP(Assumptions!G34,B23:AF39,AN12)" +"B45" +"C24-C28" +"C24*(C23-B41)/(C41-B41)*$E$64" +"MAX(C24+C25+B44+C27-0.5*C13,0)" +"(C23-B41)/(C41-B41)*IS!D30+(B41-B32)/(B41-Assumptions!H17)*IS!C30" +"(D23-C41)/(D41-C41)*IS!E30+(C41-C32)/(C41-B41)*IS!D30" +"(AF23-AE41)/(AG23-AE41)*IS!AG30+(AE41-AE32)/(AE41-AD41)*IS!AF30" +"IF(C28>0.1,C29/(C27+C26+B44),"" "")" +"B19" +"C28" +"B33*(B32-Assumptions!H17)/365.25*$E$64" +"C33*(C32-C23)/(C41-B41)*$E$64" +"MAX(B33+B34+B36-B13,0)" +"MAX(C33+C34+C36-0.5*C13,0)" +"(B32-Assumptions!H17)/(Debt!B41-Assumptions!H17)*IS!C30" +"(C32-C23)/(C41-B41)*IS!D30" +"(AF32-AF23)/(AG23-AE41)*IS!AG30" +"IF(B37>0.1,B38/(B36+B35),"" "")" +"B8" +"B42*(B41-B32)/365.25*$E$64" +"C42*(C41-C32)/(C41-B41)*$E$64" +"B42+B43" +"SUM(B35,B26)" +"B36" +"C27+C36+B44" +"SUM(B48:B49)" +"IF(B33>0.1,(B38+B29)/B50,"" "")" +"B35+B26" +"B36+B44+B27" +"Assumptions!G37" +"E63+E62" +"Assumptions!G33" +"B77" +"B19" +"AVERAGE(B52:AF52)" +"MIN(B52:AF52)" +"(C32-$B$32)/365.25" +"(C23-$B$32)/365.25" +"(SUMPRODUCT(B74:AF74,B35:AF35)+SUMPRODUCT(B75:AF75,B26:AF26))/E67" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IS!C8" +"Assumptions!$N$39" +"Assumptions!$N$40" +"1/$B$13*D6" +"1/$B$13" +"1/B13-D13" +"Assumptions!$N$41" +"1/Assumptions!$N$41*D6" +"IF(AND(E6>=Assumptions!$N$41,D6=Assumptions!$N$44,D6Assumptions!$N$44,E6=Assumptions!$N$46, D6B19,0,-B19-SUM(B21:I21,B20:I20))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B13<0,0,B21+B16)" +"B13" +"-B24" +"SUM(B28:B29)" +"Assumptions!$N$50" +"IF(-SUM(B38:P38, B37:P37)>B36,0,-B36-SUM(B38:P38,B37:P37))" +"Assumptions!A3" +"Assumptions!H39" +"C8/360" +"HLOOKUP(Assumptions!$H$12,IDC!$H$40:$L$56,2+F42)" +"D59*Assumptions!H12" +"C15*$C$6" +"+E15+D15" +"F15+H15" +"A15+1" +"F16+G15+H16" +"IF(A16>$C$7+1,0,G15*(B16-B15)*$D$8)" +"IF(A16<=$C$7+1,H16+I15,I15)" +"SUM(C15:C33)" +"SUM(H42:H56)" +"SUM(D56:D58)" +"C4*-1" +"MAX(C18:EP28)" +"MIN(C18:EP28)" +"IF(C$17=""WD1"",MAX(C18:N18),0)" +"IF(O$17=""WD1"",MAX(O18:Z18),0)" +"IF(AA$17=""WD1"",MAX(AA18:AL18),0)" +"IF(AM$17=""WD1"",MAX(AM18:AX18),0)" +"IF(AY$17=""WD1"",MAX(AY18:BJ18),0)" +"IF(BK$17=""WD1"",MAX(BK18:BV18),0)" +"IF(BW$17=""WD1"",MAX(BW18:CH18),0)" +"IF(CI$17=""WD1"",MAX(CI18:CT18),0)" +"IF(CU$17=""WD1"",MAX(CU18:DF18),0)" +"IF(DG$17=""WD1"",MAX(DG18:DR18),0)" +"IF(DS$17=""WD1"",MAX(DS18:ED18),0)" +"IF(EE$17=""WD1"",MAX(EE18:EP18),0)" +"MAX(C33:N33)" +"Assumptions!A3" +"'Returns Analysis'!C39" +"Debt!E69" +"Debt!E68" +"B9" +"C11/C14" +"C58-C12" +"C11/$H$69" +"B12*C58" +"IF(C28>0,1,2)" +"C14/$C$14" +"SUM(C11:C12)" +"CHOOSE(U13,U9,U10,U11)" +"CHOOSE(V13,V9,V10,V11,V12)" +"IF(Y13=1,1,2)" +"IF(C32>0,10,20)" +"SUM(N15:N16)" +"13-MONTH(H17)" +"C19/$C$58" +"H11*H12" +"62*H12" +"450*H12" +"SUM(N19:N25)" +"IS!C21" +"IS!C22/IS!C6" +"Debt!B19" +"IS!C23/IS!C6" +"IS!C24/IS!C6" +"SUM(B19:B33)" +"Debt!E66" +"IF(H32,Debt!#REF!,"" "")" +"Debt!E64" +"IDC!H34" +"G47*C11" +"SUM(C22:C33)*N55" +"1-G47" +"G48*C11" +"SUM(B37:B49)" +"SUM(B53:B55)" +"B56+B50+B34" +"H19-H52" +"P17" +"D58" +"H69*H73" +"Debt!E68" +"Debt!E69" +"H12*H13" +"'Returns Analysis'!C39" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H23,""x EBITDA Exit Multiple Residual Value"")" +"'Returns Analysis'!C46" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H24*100,""% Initial Project Cost Residual Value"")" +"'Returns Analysis'!C53" +"CONCATENATE(""30 Yrs After-Tax Cashflow with $"",H25,""/kW Residual Value"")" +"'Returns Analysis'!C60" +"IS!C7" +"IS!C30" +"IS!C43" +"'Returns Analysis'!C13" +"'Returns Analysis'!C21" +"Assumptions!A3" +"(Assumptions!H18/12)" +"D7+1" +"YEAR(Assumptions!H17)" +"Assumptions!$H$53" +"Assumptions!V13" +"CHOOSE($A$19,D15,D16,D17,D18)" +"IF(AND(C7<$D$7+Assumptions!$H$52,D7<$D$7+Assumptions!$H$52),D12,IF(AND(C7<$D$7+Assumptions!$H$52,D7>$D$7+Assumptions!$H$52),D12*(1-$D$7)+D19*$D$7,D19))" +"IF(AND(D7<$D$7+Assumptions!$H$52,E7<$D$7+Assumptions!$H$52),E12,IF(AND(D7<$D$7+Assumptions!$H$52,E7>=$D$7+Assumptions!$H$52),E12*(1-$D$7)+E19*$D$7,E19))" +"Assumptions!$N$54" +"Assumptions!U13" +"IF(Assumptions!$U$14=""Index"",'Price_Technical Assumption'!D25*(1+'Price_Technical Assumption'!D28),IF(Assumptions!$U$14=""Fixed"",'Price_Technical Assumption'!D26*(1+'Price_Technical Assumption'!D28),'Price_Technical Assumption'!D27*(1+'Price_Technical Assumption'!D28)))" +"D46*'Price_Technical Assumption'!D30/1000" +"Assumptions!$H$61*(1+Assumptions!$N$11)^(D7)" +"SUM(D34:D35)" +"Assumptions!W14" +"IF($A$38=""Pass-through"",D36,D34)" +"Assumptions!H54" +"D41" +"Assumptions!$H$14" +"D44*(1+D45)" +"'Price_Technical Assumption'!D8" +"15544.94*(1+$B$9)" +"15996.22*(1+B9)" +"16200.055*(1+B9)" +"16546.175*(1+B9)" +"16734.54*(1+B9)" +"16892.733*(1+B9)" +"17049.164*(1+B9)" +"17195.86*(1+B9)" +"17267.466*(1+B9)" +"17393.797*(1+B9)" +"Assumptions!H56" +"15094.311*(1+B30)" +"24529.596*(1+B30)" +"26860.987*(1+B30)" +"28207.44*(1+B30)" +"28131.985*(1+B30)" +"28053.979*(1+B30)" +"26286.585*(1+B30)" +"26802.971*(1+B30)" +"26892.872*(1+B30)" +"19682.798*(1+B30)" +"C29" +"C29" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IF(Assumptions!$H$55=70%,Options!C7*12*Assumptions!$H$67,IF(Assumptions!$H$55=60%,Options!C16*12*Assumptions!$H$67,IF(Assumptions!$H$55=50%,Options!C22*12*Assumptions!$H$67,0)))" +"Options!M6*12*Assumptions!$H$67" +"IF(Assumptions!$B$16=""Yes"",Options!C29/1000*'Price_Technical Assumption'!D41,0)" +"Options!M29/1000*'Price_Technical Assumption'!N41" +"2*6*Assumptions!H69" +"SUM(C10:C12)" +"IF(Assumptions!$B$16=""Yes"",Options!C30,0)" +"Assumptions!$N19*C6" +"Assumptions!$N19*(1+Assumptions!$N$11)" +"D17*(1+Assumptions!$N$11)" +"Assumptions!$N20*Assumptions!H18/12" +"Assumptions!$N21*Assumptions!H18/12" +"(Assumptions!$N21)*(1+Assumptions!$N$11)" +"+Assumptions!N22" +"+Assumptions!N22*(1+Assumptions!$N$11)" +"C21*(1+Assumptions!$P$30)" +"Assumptions!$N$52*Depreciation!D50*Assumptions!H18/12" +"Assumptions!$N$52*Depreciation!E50" +"IF(C8Assumptions!$G$34,C8C26,C27-C26,0)" +"+B25+B28" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"XIRR(B38:L38,B8:L8)" +"CONCATENATE(""With "",Assumptions!H23,""x EBITDA Exit Multiple"")" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"Assumptions!$H$23*IS!L30*Assumptions!$G$48" +"Assumptions!H23*IS!W30*Assumptions!G48" +"Assumptions!H23*IS!AF30*Assumptions!G48" +"SUM(B42:B44)" +"XIRR(B45:L45,B8:L8)" +"CONCATENATE(""With "",Assumptions!H24*100,""% Initial Project Cost"")" +"-Assumptions!C11*Assumptions!G48" +"+B21*Assumptions!$G$48" +"AG51" +"Assumptions!H24*Assumptions!C58*Assumptions!G48" +"XIRR(B52:L52,B8:L8)" +"CONCATENATE(""With $"",Assumptions!H25,""/kW"")" +"-Assumptions!C11*Assumptions!G48" +"B21*Assumptions!$G$48" +"Assumptions!H25*Assumptions!H69*Assumptions!G48" +"XIRR(B59:L59,B8:L8)" +"Assumptions!A3" +"IS!C7" +"B7+1" +"B29+B38" +"IF(MONTH(C23)=MONTH(Assumptions!G34),1,2)" +"IF(AN11=1,6,15)" +"B11/B12" +"Assumptions!C12" +"HLOOKUP(Assumptions!G34,B23:AF39,AN12)" +"B45" +"C24-C28" +"C24*(C23-B41)/(C41-B41)*$E$64" +"MAX(C24+C25+B44+C27-0.5*C13,0)" +"(C23-B41)/(C41-B41)*IS!D30+(B41-B32)/(B41-Assumptions!H17)*IS!C30" +"(D23-C41)/(D41-C41)*IS!E30+(C41-C32)/(C41-B41)*IS!D30" +"(AF23-AE41)/(AG23-AE41)*IS!AG30+(AE41-AE32)/(AE41-AD41)*IS!AF30" +"IF(C28>0.1,C29/(C27+C26+B44),"" "")" +"B19" +"C28" +"B33*(B32-Assumptions!H17)/365.25*$E$64" +"C33*(C32-C23)/(C41-B41)*$E$64" +"MAX(B33+B34+B36-B13,0)" +"MAX(C33+C34+C36-0.5*C13,0)" +"(B32-Assumptions!H17)/(Debt!B41-Assumptions!H17)*IS!C30" +"(C32-C23)/(C41-B41)*IS!D30" +"(AF32-AF23)/(AG23-AE41)*IS!AG30" +"IF(B37>0.1,B38/(B36+B35),"" "")" +"B8" +"B42*(B41-B32)/365.25*$E$64" +"C42*(C41-C32)/(C41-B41)*$E$64" +"B42+B43" +"SUM(B35,B26)" +"B36" +"C27+C36+B44" +"SUM(B48:B49)" +"IF(B33>0.1,(B38+B29)/B50,"" "")" +"B35+B26" +"B36+B44+B27" +"Assumptions!G37" +"E63+E62" +"Assumptions!G33" +"B77" +"B19" +"AVERAGE(B52:AF52)" +"MIN(B52:AF52)" +"(C32-$B$32)/365.25" +"(C23-$B$32)/365.25" +"(SUMPRODUCT(B74:AF74,B35:AF35)+SUMPRODUCT(B75:AF75,B26:AF26))/E67" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IS!C8" +"Assumptions!$N$39" +"Assumptions!$N$40" +"1/$B$13*D6" +"1/$B$13" +"1/B13-D13" +"Assumptions!$N$41" +"1/Assumptions!$N$41*D6" +"IF(AND(E6>=Assumptions!$N$41,D6=Assumptions!$N$44,D6Assumptions!$N$44,E6=Assumptions!$N$46, D6B19,0,-B19-SUM(B21:I21,B20:I20))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B13<0,0,B21+B16)" +"B13" +"-B24" +"SUM(B28:B29)" +"Assumptions!$N$50" +"IF(-SUM(B38:P38, B37:P37)>B36,0,-B36-SUM(B38:P38,B37:P37))" +"Assumptions!A3" +"Assumptions!H39" +"C8/360" +"HLOOKUP(Assumptions!$H$12,IDC!$H$40:$L$56,2+F42)" +"D59*Assumptions!H12" +"C15*$C$6" +"+E15+D15" +"F15+H15" +"A15+1" +"F16+G15+H16" +"IF(A16>$C$7+1,0,G15*(B16-B15)*$D$8)" +"IF(A16<=$C$7+1,H16+I15,I15)" +"SUM(C15:C33)" +"SUM(H42:H56)" +"SUM(D56:D58)" +"C4*-1" +"MAX(C18:EP28)" +"MIN(C18:EP28)" +"IF(C$17=""WD1"",MAX(C18:N18),0)" +"IF(O$17=""WD1"",MAX(O18:Z18),0)" +"IF(AA$17=""WD1"",MAX(AA18:AL18),0)" +"IF(AM$17=""WD1"",MAX(AM18:AX18),0)" +"IF(AY$17=""WD1"",MAX(AY18:BJ18),0)" +"IF(BK$17=""WD1"",MAX(BK18:BV18),0)" +"IF(BW$17=""WD1"",MAX(BW18:CH18),0)" +"IF(CI$17=""WD1"",MAX(CI18:CT18),0)" +"IF(CU$17=""WD1"",MAX(CU18:DF18),0)" +"IF(DG$17=""WD1"",MAX(DG18:DR18),0)" +"IF(DS$17=""WD1"",MAX(DS18:ED18),0)" +"IF(EE$17=""WD1"",MAX(EE18:EP18),0)" +"MAX(C33:N33)" +"Assumptions!A3" +"'Returns Analysis'!C39" +"Debt!E69" +"Debt!E68" +"B9" +"C11/C14" +"C58-C12" +"C11/$H$69" +"B12*C58" +"IF(C28>0,1,2)" +"C14/$C$14" +"SUM(C11:C12)" +"CHOOSE(U13,U9,U10,U11)" +"CHOOSE(V13,V9,V10,V11,V12)" +"IF(Y13=1,1,2)" +"IF(C32>0,10,20)" +"SUM(N15:N16)" +"13-MONTH(H17)" +"C19/$C$58" +"H11*H12" +"62*H12" +"450*H12" +"SUM(N19:N25)" +"IS!C21" +"IS!C22/IS!C6" +"Debt!B19" +"IS!C23/IS!C6" +"IS!C24/IS!C6" +"SUM(B19:B33)" +"Debt!E66" +"IF(H32,Debt!#REF!,"" "")" +"Debt!E64" +"IDC!H34" +"G47*C11" +"SUM(C22:C33)*N55" +"1-G47" +"G48*C11" +"SUM(B37:B49)" +"SUM(B53:B55)" +"B56+B50+B34" +"H19-H52" +"P17" +"D58" +"H69*H73" +"Debt!E68" +"Debt!E69" +"H12*H13" +"'Returns Analysis'!C39" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H23,""x EBITDA Exit Multiple Residual Value"")" +"'Returns Analysis'!C46" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H24*100,""% Initial Project Cost Residual Value"")" +"'Returns Analysis'!C53" +"CONCATENATE(""30 Yrs After-Tax Cashflow with $"",H25,""/kW Residual Value"")" +"'Returns Analysis'!C60" +"IS!C7" +"IS!C30" +"IS!C43" +"'Returns Analysis'!C13" +"'Returns Analysis'!C21" +"Assumptions!A3" +"(Assumptions!H18/12)" +"D7+1" +"YEAR(Assumptions!H17)" +"Assumptions!$H$53" +"Assumptions!V13" +"CHOOSE($A$19,D15,D16,D17,D18)" +"IF(AND(C7<$D$7+Assumptions!$H$52,D7<$D$7+Assumptions!$H$52),D12,IF(AND(C7<$D$7+Assumptions!$H$52,D7>$D$7+Assumptions!$H$52),D12*(1-$D$7)+D19*$D$7,D19))" +"IF(AND(D7<$D$7+Assumptions!$H$52,E7<$D$7+Assumptions!$H$52),E12,IF(AND(D7<$D$7+Assumptions!$H$52,E7>=$D$7+Assumptions!$H$52),E12*(1-$D$7)+E19*$D$7,E19))" +"Assumptions!$N$54" +"Assumptions!U13" +"IF(Assumptions!$U$14=""Index"",'Price_Technical Assumption'!D25*(1+'Price_Technical Assumption'!D28),IF(Assumptions!$U$14=""Fixed"",'Price_Technical Assumption'!D26*(1+'Price_Technical Assumption'!D28),'Price_Technical Assumption'!D27*(1+'Price_Technical Assumption'!D28)))" +"D46*'Price_Technical Assumption'!D30/1000" +"Assumptions!$H$61*(1+Assumptions!$N$11)^(D7)" +"SUM(D34:D35)" +"Assumptions!W14" +"IF($A$38=""Pass-through"",D36,D34)" +"Assumptions!H54" +"D41" +"Assumptions!$H$14" +"D44*(1+D45)" +"'Price_Technical Assumption'!D8" +"15544.94*(1+$B$10)" +"15996.22*(1+B10)" +"16200.055*(1+B10)" +"16546.175*(1+B10)" +"16734.54*(1+B10)" +"16892.733*(1+B10)" +"17049.164*(1+B10)" +"17195.86*(1+B10)" +"17267.466*(1+B10)" +"17393.797*(1+B10)" +"Assumptions!H56" +"15094.311*(1+B32)" +"24529.596*(1+B32)" +"26860.987*(1+B32)" +"28207.44*(1+B32)" +"28131.985*(1+B32)" +"28053.979*(1+B32)" +"26286.585*(1+B32)" +"26802.971*(1+B32)" +"26892.872*(1+B32)" +"19682.798*(1+B32)" +"C31" +"C31" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IF(Assumptions!$H$55=70%,Options!C8*12*Assumptions!$H$67,IF(Assumptions!$H$55=60%,Options!C18*12*Assumptions!$H$67,IF(Assumptions!$H$55=50%,Options!C24*12*Assumptions!$H$67,0)))" +"Options!M6*12*Assumptions!$H$67" +"IF(Assumptions!$B$16=""Yes"",Options!C31/1000*'Price_Technical Assumption'!D41,0)" +"Options!M31/1000*'Price_Technical Assumption'!N41" +"2*6*Assumptions!H69" +"SUM(C10:C12)" +"IF(Assumptions!$B$16=""Yes"",Options!C32,0)" +"Assumptions!$N19*C6" +"Assumptions!$N19*(1+Assumptions!$N$11)" +"D17*(1+Assumptions!$N$11)" +"Assumptions!$N20*Assumptions!H18/12" +"Assumptions!$N21*Assumptions!H18/12" +"(Assumptions!$N21)*(1+Assumptions!$N$11)" +"+Assumptions!N22" +"+Assumptions!N22*(1+Assumptions!$N$11)" +"C21*(1+Assumptions!$P$30)" +"Assumptions!$N$52*Depreciation!D50*Assumptions!H18/12" +"Assumptions!$N$52*Depreciation!E50" +"IF(C8Assumptions!$G$34,C8C26,C27-C26,0)" +"+B25+B28" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"XIRR(B38:L38,B8:L8)" +"CONCATENATE(""With "",Assumptions!H23,""x EBITDA Exit Multiple"")" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"Assumptions!$H$23*IS!L30*Assumptions!$G$48" +"Assumptions!H23*IS!W30*Assumptions!G48" +"Assumptions!H23*IS!AF30*Assumptions!G48" +"SUM(B42:B44)" +"XIRR(B45:L45,B8:L8)" +"CONCATENATE(""With "",Assumptions!H24*100,""% Initial Project Cost"")" +"-Assumptions!C11*Assumptions!G48" +"+B21*Assumptions!$G$48" +"AG51" +"Assumptions!H24*Assumptions!C58*Assumptions!G48" +"XIRR(B52:L52,B8:L8)" +"CONCATENATE(""With $"",Assumptions!H25,""/kW"")" +"-Assumptions!C11*Assumptions!G48" +"B21*Assumptions!$G$48" +"Assumptions!H25*Assumptions!H69*Assumptions!G48" +"XIRR(B59:L59,B8:L8)" +"Assumptions!A3" +"IS!C7" +"B7+1" +"B29+B38" +"IF(MONTH(C23)=MONTH(Assumptions!G34),1,2)" +"IF(AN11=1,6,15)" +"B11/B12" +"Assumptions!C12" +"HLOOKUP(Assumptions!G34,B23:AF39,AN12)" +"B45" +"C24-C28" +"C24*(C23-B41)/(C41-B41)*$E$64" +"MAX(C24+C25+B44+C27-0.5*C13,0)" +"(C23-B41)/(C41-B41)*IS!D30+(B41-B32)/(B41-Assumptions!H17)*IS!C30" +"(D23-C41)/(D41-C41)*IS!E30+(C41-C32)/(C41-B41)*IS!D30" +"(AF23-AE41)/(AG23-AE41)*IS!AG30+(AE41-AE32)/(AE41-AD41)*IS!AF30" +"IF(C28>0.1,C29/(C27+C26+B44),"" "")" +"B19" +"C28" +"B33*(B32-Assumptions!H17)/365.25*$E$64" +"C33*(C32-C23)/(C41-B41)*$E$64" +"MAX(B33+B34+B36-B13,0)" +"MAX(C33+C34+C36-0.5*C13,0)" +"(B32-Assumptions!H17)/(Debt!B41-Assumptions!H17)*IS!C30" +"(C32-C23)/(C41-B41)*IS!D30" +"(AF32-AF23)/(AG23-AE41)*IS!AG30" +"IF(B37>0.1,B38/(B36+B35),"" "")" +"B8" +"B42*(B41-B32)/365.25*$E$64" +"C42*(C41-C32)/(C41-B41)*$E$64" +"B42+B43" +"SUM(B35,B26)" +"B36" +"C27+C36+B44" +"SUM(B48:B49)" +"IF(B33>0.1,(B38+B29)/B50,"" "")" +"B35+B26" +"B36+B44+B27" +"Assumptions!G37" +"E63+E62" +"Assumptions!G33" +"B77" +"B19" +"AVERAGE(B52:AF52)" +"MIN(B52:AF52)" +"(C32-$B$32)/365.25" +"(C23-$B$32)/365.25" +"(SUMPRODUCT(B74:AF74,B35:AF35)+SUMPRODUCT(B75:AF75,B26:AF26))/E67" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IS!C8" +"Assumptions!$N$39" +"Assumptions!$N$40" +"1/$B$13*D6" +"1/$B$13" +"1/B13-D13" +"Assumptions!$N$41" +"1/Assumptions!$N$41*D6" +"IF(AND(E6>=Assumptions!$N$41,D6=Assumptions!$N$44,D6Assumptions!$N$44,E6=Assumptions!$N$46, D6B19,0,-B19-SUM(B21:I21,B20:I20))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B13<0,0,B21+B16)" +"B13" +"-B24" +"SUM(B28:B29)" +"Assumptions!$N$50" +"IF(-SUM(B38:P38, B37:P37)>B36,0,-B36-SUM(B38:P38,B37:P37))" +"Assumptions!A3" +"Assumptions!H39" +"C8/360" +"HLOOKUP(Assumptions!$H$12,IDC!$H$40:$L$56,2+F42)" +"D59*Assumptions!H12" +"C15*$C$6" +"+E15+D15" +"F15+H15" +"A15+1" +"F16+G15+H16" +"IF(A16>$C$7+1,0,G15*(B16-B15)*$D$8)" +"IF(A16<=$C$7+1,H16+I15,I15)" +"SUM(C15:C33)" +"SUM(H42:H56)" +"SUM(D56:D58)" +"C4*-1" +"MAX(C18:EP28)" +"MIN(C18:EP28)" +"IF(C$17=""WD1"",MAX(C18:N18),0)" +"IF(O$17=""WD1"",MAX(O18:Z18),0)" +"IF(AA$17=""WD1"",MAX(AA18:AL18),0)" +"IF(AM$17=""WD1"",MAX(AM18:AX18),0)" +"IF(AY$17=""WD1"",MAX(AY18:BJ18),0)" +"IF(BK$17=""WD1"",MAX(BK18:BV18),0)" +"IF(BW$17=""WD1"",MAX(BW18:CH18),0)" +"IF(CI$17=""WD1"",MAX(CI18:CT18),0)" +"IF(CU$17=""WD1"",MAX(CU18:DF18),0)" +"IF(DG$17=""WD1"",MAX(DG18:DR18),0)" +"IF(DS$17=""WD1"",MAX(DS18:ED18),0)" +"IF(EE$17=""WD1"",MAX(EE18:EP18),0)" +"MAX(C33:N33)" +"Assumptions!A3" +"'Returns Analysis'!C39" +"Debt!E69" +"Debt!E68" +"B9" +"C10/C13" +"C61-C11" +"C10/$H$69" +"C11/C13" +"Debt!B19" +"C13/$C$13" +"SUM(C10:C11)" +"IF(C27>0,1,2)" +"CHOOSE(U13,U9,U10,U11)" +"CHOOSE(V13,V9,V10,V11,V12)" +"IF(Y13=1,1,2)" +"IF(C34>0,10,20)" +"SUM(N15:N16)" +"C18/$C$61" +"H11*H12" +"62*H12" +"450*H12" +"SUM(N19:N25)" +"IS!C16" +"IS!C23/IS!C6" +"IS!C24/IS!C6" +"Debt!B19" +"IS!C25/IS!C6" +"IF(B14=""Yes"",Turbo!F15,0)" +"IS!C26/IS!C6" +"IF(B14=""Yes"",0,4061)" +"SUM(B18:B34)" +"Debt!E66" +"IF(H32,Debt!#REF!,"" "")" +"Debt!E64" +"G47*C10" +"1-G47" +"G48*C10" +"IDC!H34" +"SUM(C21:C34)*N55" +"SUM(B39:B52)" +"H19-H53" +"SUM(B56:B58)" +"P17" +"B59+B53+B35" +"H69*H73" +"D61" +"H12*H13" +"IF(B14=""yes"",Turbo!F21,0)" +"Debt!E68" +"Debt!E69" +"'Returns Analysis'!C39" +"CONCATENATE(""20 Yrs After-Tax Cashflow with "",H23,""x EBITDA Exit Multiple Residual Value"")" +"'Returns Analysis'!C46" +"CONCATENATE(""20 Yrs After-Tax Cashflow with "",H24*100,""% Initial Project Cost Residual Value"")" +"'Returns Analysis'!C53" +"CONCATENATE(""20 Yrs After-Tax Cashflow with $"",H25,""/kW Residual Value"")" +"'Returns Analysis'!C60" +"IS!C7" +"IS!C32" +"IS!C45" +"'Returns Analysis'!C13" +"'Returns Analysis'!C21" +"Assumptions!A3" +"(Assumptions!H18/12)" +"D7+1" +"YEAR(Assumptions!H17)" +"Assumptions!$H$54" +"CHOOSE($A$19,D15,D16,D17,D18)" +"IF(AND(C7<$D$7+Assumptions!$H$53,D7<$D$7+Assumptions!$H$53),D12,IF(AND(C7<$D$7+Assumptions!$H$53,D7>$D$7+Assumptions!$H$53),D12*(1-$D$7)+D19*$D$7,D19))" +"IF(AND(D7<$D$7+Assumptions!$H$53,E7<$D$7+Assumptions!$H$53),E12,IF(AND(D7<$D$7+Assumptions!$H$53,E7>=$D$7+Assumptions!$H$53),E12*(1-$D$7)+E19*$D$7,E19))" +"'Gas Curve'!G5" +"'Gas Curve'!G6" +"'Gas Curve'!G7" +"'Gas Curve'!G8" +"'Gas Curve'!G9" +"'Gas Curve'!G10" +"'Gas Curve'!G11" +"'Gas Curve'!G12" +"'Gas Curve'!G13" +"'Gas Curve'!G14" +"'Gas Curve'!G15" +"'Gas Curve'!G16" +"'Gas Curve'!G17" +"'Gas Curve'!G18" +"'Gas Curve'!G19" +"'Gas Curve'!G20" +"'Gas Curve'!G21" +"'Gas Curve'!G22" +"'Gas Curve'!G23" +"'Gas Curve'!G24" +"'Gas Curve'!G25" +"Assumptions!$N$54" +"Assumptions!U13" +"IF(Assumptions!$U$14=""Index"",'Price_Technical Assumption'!D25*(1+'Price_Technical Assumption'!D28),IF(Assumptions!$U$14=""Fixed"",'Price_Technical Assumption'!D26*(1+'Price_Technical Assumption'!D28),'Price_Technical Assumption'!D27*(1+'Price_Technical Assumption'!D28)))" +"D44*'Price_Technical Assumption'!D30/1000" +"Assumptions!$H$60*(1+Assumptions!$N$11)^(D7)" +"SUM(D34:D35)" +"Assumptions!W14" +"IF($A$38=""Pass-through"",D36,D34)" +"Assumptions!$H$14" +"D42*(1+D43)" +"D16" +"D28" +"D40" +"G7/G6" +"D52" +"D64" +"D76" +"D88" +"D100" +"D112" +"D124" +"D136" +"AVERAGE(C5:C16)" +"D148" +"D160" +"D172" +"D184" +"D196" +"D208" +"D220" +"D232" +"D244" +"D256" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IF(C6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!D21*Assumptions!$H$69,0))" +"IF(D6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!E21*Assumptions!$H$69,0))" +"'Price_Technical Assumption'!D38*Assumptions!$H$62/1000" +"SUM(C10:C12)" +"Assumptions!$H$62*'Price_Technical Assumption'!D30*'Price_Technical Assumption'!D44/1000000" +"Assumptions!$N19*C6" +"Assumptions!$N19*(1+Assumptions!$N$11)" +"D17*(1+Assumptions!$N$11)" +"+(Assumptions!$P$15*Assumptions!$H$62)/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$P$16*Assumptions!$H$62/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$N20*Assumptions!H18/12" +"Assumptions!$N20*(1+Assumptions!$N$11)" +"Assumptions!$N21*Assumptions!H18/12" +"(Assumptions!$N21)*(1+Assumptions!$N$11)" +"+Assumptions!N22" +"+Assumptions!N22*(1+Assumptions!$N$11)" +"C23*(1+Assumptions!$P$30)" +"Assumptions!$N$52*Depreciation!D50*Assumptions!H18/12" +"Assumptions!$N$52*Depreciation!E50" +"IF(C8Assumptions!$G$34,C8C26,C27-C26,0)" +"+B25+B28" +"-Assumptions!C10*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"XIRR(B38:W38,B8:W8)" +"CONCATENATE(""With "",Assumptions!H23,""x EBITDA Exit Multiple"")" +"-Assumptions!C10*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"Assumptions!H23*IS!W32*Assumptions!G48" +"Assumptions!H23*IS!AF32*Assumptions!G48" +"SUM(B42:B44)" +"XIRR(B45:W45,B8:W8)" +"CONCATENATE(""With "",Assumptions!H24*100,""% Initial Project Cost"")" +"-Assumptions!C10*Assumptions!G48" +"+B21*Assumptions!$G$48" +"AG51" +"Assumptions!H24*Assumptions!C61*Assumptions!G48" +"XIRR(B52:W52,B8:W8)" +"CONCATENATE(""With $"",Assumptions!H25,""/kW"")" +"-Assumptions!C10*Assumptions!G48" +"B21*Assumptions!$G$48" +"Assumptions!H25*Assumptions!H69*Assumptions!G48" +"XIRR(B59:W59,B8:W8)" +"Assumptions!A3" +"IS!C7" +"B7+1" +"B29+B38" +"IF(MONTH(C23)=MONTH(Assumptions!G34),1,2)" +"IF(AN11=1,6,15)" +"B11/B12" +"HLOOKUP(Assumptions!G34,B23:AF39,AN12)" +"B45" +"C24-C28" +"C24*(C23-B41)/(C41-B41)*$E$64" +"MAX(C24+C25+B44+C27-0.5*C13,0)" +"(C23-B41)/(C41-B41)*IS!D32+(B41-B32)/(B41-Assumptions!H17)*IS!C32" +"(D23-C41)/(D41-C41)*IS!E32+(C41-C32)/(C41-B41)*IS!D32" +"(AF23-AE41)/(AG23-AE41)*IS!AG32+(AE41-AE32)/(AE41-AD41)*IS!AF32" +"IF(C28>0.1,C29/(C27+C26+B44),"" "")" +"B19" +"C28" +"B33*(B32-Assumptions!H17)/365.25*$E$64" +"C33*(C32-C23)/(C41-B41)*$E$64" +"MAX(B33+B34+B36-B13,0)" +"MAX(C33+C34+C36-0.5*C13,0)" +"(B32-Assumptions!H17)/(Debt!B41-Assumptions!H17)*IS!C32" +"(C32-C23)/(C41-B41)*IS!D32" +"(AF32-AF23)/(AG23-AE41)*IS!AG32" +"IF(B37>0.1,B38/(B36+B35),"" "")" +"B8" +"B42*(B41-B32)/365.25*$E$64" +"C42*(C41-C32)/(C41-B41)*$E$64" +"B42+B43" +"SUM(B35,B26)" +"B36" +"C27+C36+B44" +"SUM(B48:B49)" +"IF(B33>0.1,(B38+B29)/B50,"" "")" +"B35+B26" +"B36+B44+B27" +"Assumptions!G37" +"E63+E62" +"Assumptions!G33" +"B77" +"B19" +"AVERAGE(B52:AF52)" +"MIN(B52:AF52)" +"(C32-$B$32)/365.25" +"(C23-$B$32)/365.25" +"(SUMPRODUCT(B74:AF74,B35:AF35)+SUMPRODUCT(B75:AF75,B26:AF26))/E67" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IS!C8" +"Assumptions!$N$39" +"Assumptions!$N$40" +"1/$B$13*D6" +"1/$B$13" +"1/B13-D13" +"Assumptions!$N$41" +"1/Assumptions!$N$41*D6" +"IF(AND(E6>=Assumptions!$N$41,D6=Assumptions!$N$44,D6Assumptions!$N$44,E6=Assumptions!$N$46, D6B19,0,-B19-SUM(B21:I21,B20:I20))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B13<0,0,B21+B16)" +"B13" +"-B24" +"SUM(B28:B29)" +"Assumptions!$N$50" +"IF(-SUM(B38:P38, B37:P37)>B36,0,-B36-SUM(B38:P38,B37:P37))" +"Assumptions!A3" +"Assumptions!C21" +"Assumptions!H16" +"Assumptions!H39" +"C8/360" +"HLOOKUP(Assumptions!$H$12,IDC!$H$40:$L$56,2+F42)" +"D59*Assumptions!H12" +"C15*$C$6" +"+E15+D15" +"F15+H15" +"A15+1" +"F16+G15+H16" +"IF(A16>$C$7+1,0,G15*(B16-B15)*$D$8)" +"IF(A16<=$C$7+1,H16+I15,I15)" +"SUM(C15:C33)" +"SUM(H42:H56)" +"SUM(D56:D58)" +"Assumptions!A3" +"Assumptions!C71" +"Debt!E69" +"Debt!E68" +"B9" +"C11/C14" +"C58-C12" +"C11/$H$69" +"B12*C58" +"IF(C28>0,1,2)" +"C14/$C$14" +"SUM(C11:C12)" +"CHOOSE(U13,U9,U10,U11)" +"CHOOSE(V13,V9,V10,V11,V12)" +"IF(Y13=1,1,2)" +"IF(C32>0,10,20)" +"SUM(N15:N16)" +"13-MONTH(H17)" +"C19/$C$58" +"H11*H12" +"62*H12" +"450*H12" +"SUM(N19:N25)" +"IS!C21" +"IS!C22/IS!C6" +"Debt!B19" +"IS!C23/IS!C6" +"IS!C24/IS!C6" +"SUM(B19:B33)" +"Debt!E66" +"IF(H32,Debt!#REF!,"" "")" +"Debt!E64" +"IDC!H34" +"G47*C11" +"SUM(C22:C33)*N55" +"1-G47" +"G48*C11" +"SUM(B37:B49)" +"SUM(B53:B55)" +"B56+B50+B34" +"H19-H52" +"P17" +"D58" +"H69*H73" +"Debt!E68" +"Debt!E69" +"H12*H13" +"'Returns Analysis'!C39" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H23,""x EBITDA Exit Multiple Residual Value"")" +"'Returns Analysis'!C46" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H24*100,""% Initial Project Cost Residual Value"")" +"'Returns Analysis'!C53" +"CONCATENATE(""30 Yrs After-Tax Cashflow with $"",H25,""/kW Residual Value"")" +"'Returns Analysis'!C60" +"IS!C7" +"IS!C30" +"IS!C43" +"'Returns Analysis'!C13" +"'Returns Analysis'!C21" +"Assumptions!A3" +"(Assumptions!H18/12)" +"D7+1" +"YEAR(Assumptions!H17)" +"Assumptions!$H$53" +"Assumptions!V13" +"CHOOSE($A$19,D15,D16,D17,D18)" +"IF(AND(C7<$D$7+Assumptions!$H$52,D7<$D$7+Assumptions!$H$52),D12,IF(AND(C7<$D$7+Assumptions!$H$52,D7>$D$7+Assumptions!$H$52),D12*(1-$D$7)+D19*$D$7,D19))" +"IF(AND(D7<$D$7+Assumptions!$H$52,E7<$D$7+Assumptions!$H$52),E12,IF(AND(D7<$D$7+Assumptions!$H$52,E7>=$D$7+Assumptions!$H$52),E12*(1-$D$7)+E19*$D$7,E19))" +"Assumptions!$N$54" +"Assumptions!U13" +"IF(Assumptions!$U$14=""Index"",'Price_Technical Assumption'!D25*(1+'Price_Technical Assumption'!D28),IF(Assumptions!$U$14=""Fixed"",'Price_Technical Assumption'!D26*(1+'Price_Technical Assumption'!D28),'Price_Technical Assumption'!D27*(1+'Price_Technical Assumption'!D28)))" +"D46*'Price_Technical Assumption'!D30/1000" +"Assumptions!$H$61*(1+Assumptions!$N$11)^(D7)" +"SUM(D34:D35)" +"Assumptions!W14" +"IF($A$38=""Pass-through"",D36,D34)" +"Assumptions!H54" +"D41" +"Assumptions!$H$14" +"D44*(1+D45)" +"'Price_Technical Assumption'!D8" +"15544.94*(1+$B$10)" +"15996.22*(1+B10)" +"16200.055*(1+B10)" +"16546.175*(1+B10)" +"16734.54*(1+B10)" +"16892.733*(1+B10)" +"17049.164*(1+B10)" +"17195.86*(1+B10)" +"17267.466*(1+B10)" +"17393.797*(1+B10)" +"IF(Assumptions!$H$56=0%,Options!C8,IF(Assumptions!$H$56=10%,Options!C9,IF(Assumptions!$H$56=-10%,Options!C7)))" +"Assumptions!H56" +"15094.311*(1+B29)" +"24529.596*(1+B29)" +"26860.987*(1+B29)" +"28207.44*(1+B29)" +"28131.985*(1+B29)" +"28053.979*(1+B29)" +"26286.585*(1+B29)" +"26802.971*(1+B29)" +"26892.872*(1+B29)" +"19682.798*(1+B29)" +"C28" +"C28" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IF(Assumptions!$H$55=70%,Options!C11*12*Assumptions!$H$67,IF(Assumptions!$H$55=60%,Options!C18*12*Assumptions!$H$67,IF(Assumptions!$H$55=50%,Options!C22*12*Assumptions!$H$67)))" +"IF(Assumptions!$B$16=""Yes"",Options!C28/1000*'Price_Technical Assumption'!D41,0)" +"Options!M28/1000*'Price_Technical Assumption'!N41" +"2*6*Assumptions!H69" +"SUM(C10:C12)" +"IF(Assumptions!$B$16=""Yes"",Options!C29,0)" +"Assumptions!$N19*C6" +"Assumptions!$N19*(1+Assumptions!$N$11)" +"D17*(1+Assumptions!$N$11)" +"Assumptions!$N20*Assumptions!H18/12" +"Assumptions!$N21*Assumptions!H18/12" +"(Assumptions!$N21)*(1+Assumptions!$N$11)" +"+Assumptions!N22" +"+Assumptions!N22*(1+Assumptions!$N$11)" +"C21*(1+Assumptions!$P$30)" +"Assumptions!$N$52*Depreciation!D50*Assumptions!H18/12" +"Assumptions!$N$52*Depreciation!E50" +"IF(C8Assumptions!$G$34,C8C26,C27-C26,0)" +"+B25+B28" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"XIRR(B38:L38,B8:L8)" +"CONCATENATE(""With "",Assumptions!H23,""x EBITDA Exit Multiple"")" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"Assumptions!$H$23*IS!L30*Assumptions!$G$48" +"Assumptions!H23*IS!W30*Assumptions!G48" +"Assumptions!H23*IS!AF30*Assumptions!G48" +"SUM(B42:B44)" +"XIRR(B45:L45,B8:L8)" +"CONCATENATE(""With "",Assumptions!H24*100,""% Initial Project Cost"")" +"-Assumptions!C11*Assumptions!G48" +"+B21*Assumptions!$G$48" +"AG51" +"Assumptions!H24*Assumptions!C58*Assumptions!G48" +"XIRR(B52:L52,B8:L8)" +"CONCATENATE(""With $"",Assumptions!H25,""/kW"")" +"-Assumptions!C11*Assumptions!G48" +"B21*Assumptions!$G$48" +"Assumptions!H25*Assumptions!H69*Assumptions!G48" +"XIRR(B59:L59,B8:L8)" +"Assumptions!A3" +"IS!C7" +"B7+1" +"B29+B38" +"IF(MONTH(C23)=MONTH(Assumptions!G34),1,2)" +"IF(AN11=1,6,15)" +"B11/B12" +"Assumptions!C12" +"HLOOKUP(Assumptions!G34,B23:AF39,AN12)" +"B45" +"C24-C28" +"C24*(C23-B41)/(C41-B41)*$E$64" +"MAX(C24+C25+B44+C27-0.5*C13,0)" +"(C23-B41)/(C41-B41)*IS!D30+(B41-B32)/(B41-Assumptions!H17)*IS!C30" +"(D23-C41)/(D41-C41)*IS!E30+(C41-C32)/(C41-B41)*IS!D30" +"(AF23-AE41)/(AG23-AE41)*IS!AG30+(AE41-AE32)/(AE41-AD41)*IS!AF30" +"IF(C28>0.1,C29/(C27+C26+B44),"" "")" +"B19" +"C28" +"B33*(B32-Assumptions!H17)/365.25*$E$64" +"C33*(C32-C23)/(C41-B41)*$E$64" +"MAX(B33+B34+B36-B13,0)" +"MAX(C33+C34+C36-0.5*C13,0)" +"(B32-Assumptions!H17)/(Debt!B41-Assumptions!H17)*IS!C30" +"(C32-C23)/(C41-B41)*IS!D30" +"(AF32-AF23)/(AG23-AE41)*IS!AG30" +"IF(B37>0.1,B38/(B36+B35),"" "")" +"B8" +"B42*(B41-B32)/365.25*$E$64" +"C42*(C41-C32)/(C41-B41)*$E$64" +"B42+B43" +"SUM(B35,B26)" +"B36" +"C27+C36+B44" +"SUM(B48:B49)" +"IF(B33>0.1,(B38+B29)/B50,"" "")" +"B35+B26" +"B36+B44+B27" +"Assumptions!G37" +"E63+E62" +"Assumptions!G33" +"B77" +"B19" +"AVERAGE(B52:AF52)" +"MIN(B52:AF52)" +"(C32-$B$32)/365.25" +"(C23-$B$32)/365.25" +"(SUMPRODUCT(B74:AF74,B35:AF35)+SUMPRODUCT(B75:AF75,B26:AF26))/E67" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IS!C8" +"Assumptions!$N$39" +"Assumptions!$N$40" +"1/$B$13*D6" +"1/$B$13" +"1/B13-D13" +"Assumptions!$N$41" +"1/Assumptions!$N$41*D6" +"IF(AND(E6>=Assumptions!$N$41,D6=Assumptions!$N$44,D6Assumptions!$N$44,E6=Assumptions!$N$46, D6B19,0,-B19-SUM(B21:I21,B20:I20))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B13<0,0,B21+B16)" +"B13" +"-B24" +"SUM(B28:B29)" +"Assumptions!$N$50" +"IF(-SUM(B38:P38, B37:P37)>B36,0,-B36-SUM(B38:P38,B37:P37))" +"Assumptions!A3" +"Assumptions!H39" +"C8/360" +"HLOOKUP(Assumptions!$H$12,IDC!$H$40:$L$56,2+F42)" +"D59*Assumptions!H12" +"C15*$C$6" +"+E15+D15" +"F15+H15" +"A15+1" +"F16+G15+H16" +"IF(A16>$C$7+1,0,G15*(B16-B15)*$D$8)" +"IF(A16<=$C$7+1,H16+I15,I15)" +"SUM(C15:C33)" +"SUM(H42:H56)" +"SUM(D56:D58)" +"C4*-1" +"MAX(C18:EP28)" +"MIN(C18:EP28)" +"IF(C$17=""WD1"",MAX(C18:N18),0)" +"IF(O$17=""WD1"",MAX(O18:Z18),0)" +"IF(AA$17=""WD1"",MAX(AA18:AL18),0)" +"IF(AM$17=""WD1"",MAX(AM18:AX18),0)" +"IF(AY$17=""WD1"",MAX(AY18:BJ18),0)" +"IF(BK$17=""WD1"",MAX(BK18:BV18),0)" +"IF(BW$17=""WD1"",MAX(BW18:CH18),0)" +"IF(CI$17=""WD1"",MAX(CI18:CT18),0)" +"IF(CU$17=""WD1"",MAX(CU18:DF18),0)" +"IF(DG$17=""WD1"",MAX(DG18:DR18),0)" +"IF(DS$17=""WD1"",MAX(DS18:ED18),0)" +"IF(EE$17=""WD1"",MAX(EE18:EP18),0)" +"MAX(C33:N33)" +"G8+H8" +"-PMT(B4,B7,B6)" +"B6" +"(E12-D13)/(1+$B$4)" +"C12*$B$4+D13" +"C6" +"B12-C12" +"F12" +"E12" +"Assumptions!A3" +"'Returns Analysis'!C39" +"Debt!E69" +"Debt!E68" +"B9" +"C11/C14" +"C58-C12" +"C11/$H$68" +"C12/C14" +"Debt!B19" +"IF(C28>0,1,2)" +"C14/$C$14" +"SUM(C11:C12)" +"CHOOSE(U13,U9,U10,U11)" +"CHOOSE(V13,V9,V10,V11,V12)" +"IF(Y13=1,1,2)" +"IF(C32>0,10,20)" +"HLOOKUP(Assumptions!$H$12,IDC!I40:M41,2)" +"SUM(N15:N16)" +"13-MONTH(H17)" +"C19/$C$58" +"H11*H12" +"62*H12" +"450*H12" +"SUM(N19:N25)" +"IS!C16" +"IS!C23/IS!C6" +"IS!C24/IS!C6" +"Debt!B19" +"IS!C25/IS!C6" +"IS!C26/IS!C6" +"SUM(B19:B33)" +"Debt!E66" +"IF(H32,Debt!#REF!,"" "")" +"Debt!E64" +"IDC!H34" +"G47*C11" +"SUM(C22:C33)*N55" +"1-G47" +"G48*C11" +"SUM(B37:B49)" +"SUM(B53:B55)" +"H19-H53" +"B56+B50+B34" +"P17" +"D58" +"H68*H73" +"Debt!E68" +"Debt!E69" +"H12*H13" +"'Returns Analysis'!C39" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H23,""x EBITDA Exit Multiple Residual Value"")" +"'Returns Analysis'!C46" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H24*100,""% Initial Project Cost Residual Value"")" +"'Returns Analysis'!C53" +"CONCATENATE(""30 Yrs After-Tax Cashflow with $"",H25,""/kW Residual Value"")" +"'Returns Analysis'!C60" +"IS!C7" +"IS!C32" +"IS!C45" +"'Returns Analysis'!C13" +"'Returns Analysis'!C21" +"Assumptions!A3" +"(Assumptions!H18/12)" +"D7+1" +"YEAR(Assumptions!H17)" +"Assumptions!$H$54" +"Assumptions!V13" +"CHOOSE($A$19,D15,D16,D17,D18)" +"IF(AND(C7<$D$7+Assumptions!$H$53,D7<$D$7+Assumptions!$H$53),D12,IF(AND(C7<$D$7+Assumptions!$H$53,D7>$D$7+Assumptions!$H$53),D12*(1-$D$7)+D19*$D$7,D19))" +"IF(AND(D7<$D$7+Assumptions!$H$53,E7<$D$7+Assumptions!$H$53),E12,IF(AND(D7<$D$7+Assumptions!$H$53,E7>=$D$7+Assumptions!$H$53),E12*(1-$D$7)+E19*$D$7,E19))" +"Assumptions!$N$54" +"Assumptions!U13" +"IF(Assumptions!$U$14=""Index"",'Price_Technical Assumption'!D25*(1+'Price_Technical Assumption'!D28),IF(Assumptions!$U$14=""Fixed"",'Price_Technical Assumption'!D26*(1+'Price_Technical Assumption'!D28),'Price_Technical Assumption'!D27*(1+'Price_Technical Assumption'!D28)))" +"D44*'Price_Technical Assumption'!D30/1000" +"Assumptions!$H$60*(1+Assumptions!$N$11)^(D7)" +"SUM(D34:D35)" +"Assumptions!W14" +"IF($A$38=""Pass-through"",D36,D34)" +"Assumptions!$H$14" +"D42*(1+D43)" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IF(C6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!D21*Assumptions!$H$68,0))" +"IF(D6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!E21*Assumptions!$H$68,0))" +"'Price_Technical Assumption'!D38*Assumptions!$H$62/1000" +"SUM(C10:C12)" +"Assumptions!$H$62*'Price_Technical Assumption'!D30*'Price_Technical Assumption'!D44/1000000" +"Assumptions!$N19*C6" +"Assumptions!$N19*(1+Assumptions!$N$11)" +"D17*(1+Assumptions!$N$11)" +"+(Assumptions!$P$15*Assumptions!$H$62)/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$P$16*Assumptions!$H$62/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$N20*Assumptions!H18/12" +"Assumptions!$N20*(1+Assumptions!$N$11)" +"Assumptions!$N21*Assumptions!H18/12" +"(Assumptions!$N21)*(1+Assumptions!$N$11)" +"+Assumptions!N22" +"+Assumptions!N22*(1+Assumptions!$N$11)" +"Assumptions!N30" +"Assumptions!$N$52*Depreciation!D50*Assumptions!H18/12" +"Assumptions!$N$52*Depreciation!E50" +"IF(C8Assumptions!$G$34,C8C26,C27-C26,0)" +"+B25+B28" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"XIRR(B38:AG38,B8:AG8)" +"CONCATENATE(""With "",Assumptions!H23,""x EBITDA Exit Multiple"")" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"IF(Assumptions!$H$19='Returns Analysis'!D32,Assumptions!$H$23*IS!D32*Assumptions!$G$48,0)" +"SUM(B42:B44)" +"XIRR(B45:AG45,B8:AG8)" +"CONCATENATE(""With "",Assumptions!H24*100,""% Initial Project Cost"")" +"-Assumptions!C11*Assumptions!G48" +"+B21*Assumptions!$G$48" +"IF(Assumptions!$H$19='Returns Analysis'!D32,Assumptions!$H$24*Assumptions!$C$58*Assumptions!$G$48,0)" +"XIRR(B52:AG52,B8:AG8)" +"CONCATENATE(""With $"",Assumptions!H25,""/kW"")" +"-Assumptions!C11*Assumptions!G48" +"B21*Assumptions!$G$48" +"IF(Assumptions!$H$19='Returns Analysis'!D32,Assumptions!$H$25*Assumptions!$H$68*Assumptions!$G$48,0)" +"XIRR(B59:AG59,B8:AG8)" +"Assumptions!A3" +"IS!C7" +"B7+1" +"B29+B38" +"IF(MONTH(C23)=MONTH(Assumptions!G34),1,2)" +"IF(AN11=1,6,15)" +"B11/B12" +"HLOOKUP(Assumptions!G34,B23:AF39,AN12)" +"B45" +"C24-C28" +"C24*(C23-B41)/(C41-B41)*$E$64" +"MAX(C24+C25+B44+C27-0.5*C13,0)" +"(C23-B41)/(C41-B41)*IS!D32+(B41-B32)/(B41-Assumptions!H17)*IS!C32" +"(D23-C41)/(D41-C41)*IS!E32+(C41-C32)/(C41-B41)*IS!D32" +"(AF23-AE41)/(AG23-AE41)*IS!AG32+(AE41-AE32)/(AE41-AD41)*IS!AF32" +"IF(C28>0.1,C29/(C27+C26+B44),"" "")" +"B19" +"C28" +"B33*(B32-Assumptions!H17)/365.25*$E$64" +"C33*(C32-C23)/(C41-B41)*$E$64" +"MAX(B33+B34+B36-B13,0)" +"MAX(C33+C34+C36-0.5*C13,0)" +"(B32-Assumptions!H17)/(Debt!B41-Assumptions!H17)*IS!C32" +"(C32-C23)/(C41-B41)*IS!D32" +"(AF32-AF23)/(AG23-AE41)*IS!AG32" +"IF(B37>0.1,B38/(B36+B35),"" "")" +"B8" +"B42*(B41-B32)/365.25*$E$64" +"C42*(C41-C32)/(C41-B41)*$E$64" +"B42+B43" +"SUM(B35,B26)" +"B36" +"C27+C36+B44" +"SUM(B48:B49)" +"IF(B33>0.1,(B38+B29)/B50,"" "")" +"B35+B26" +"B36+B44+B27" +"Assumptions!G37" +"E63+E62" +"Assumptions!G33" +"B77" +"B19" +"AVERAGE(B52:AF52)" +"MIN(B52:AF52)" +"(C32-$B$32)/365.25" +"(C23-$B$32)/365.25" +"(SUMPRODUCT(B74:AF74,B35:AF35)+SUMPRODUCT(B75:AF75,B26:AF26))/E67" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IS!C8" +"Assumptions!$N$39" +"Assumptions!$N$40" +"1/$B$13*D6" +"1/$B$13" +"1/B13-D13" +"Assumptions!$N$41" +"1/Assumptions!$N$41*D6" +"IF(AND(E6>=Assumptions!$N$41,D6=Assumptions!$N$44,D6Assumptions!$N$44,E6=Assumptions!$N$46, D6B19,0,-B19-SUM(B21:I21,B20:I20))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B13<0,0,B21+B16)" +"B13" +"-B24" +"SUM(B28:B29)" +"Assumptions!$N$50" +"IF(-SUM(B38:P38, B37:P37)>B36,0,-B36-SUM(B38:P38,B37:P37))" +"Assumptions!A3" +"Assumptions!C34-Assumptions!C19-Assumptions!C20-Assumptions!C21" +"Assumptions!H16" +"Assumptions!H39" +"C8/360" +"HLOOKUP(Assumptions!$H$12,IDC!$H$40:$M$56,2+F42)" +"D59*Assumptions!H12" +"C15*$C$6" +"+E15+D15" +"F15+H15" +"A15+1" +"HLOOKUP(Assumptions!$H$12,IDC!$I$40:$M$56,2+F43)" +"F16+G15+H16" +"IF(A16>$C$7+1,0,G15*(B16-B15)*$D$8)" +"IF(A16<=$C$7+1,H16+I15,I15)" +"SUM(C15:C33)" +"SUM(H42:H56)" +"SUM(D56:D58)" +"183.12/4" +"177.54/4" +"276.42/6" +"136.32/3" +"Assumptions!A3" +"'Returns Analysis'!C39" +"Debt!E69" +"Debt!E68" +"B9" +"C10/C13" +"C61-C11" +"C10/$H$69" +"C11/C13" +"Debt!B19" +"C13/$C$13" +"SUM(C10:C11)" +"IF(C27>0,1,2)" +"CHOOSE(U13,U9,U10,U11)" +"CHOOSE(V13,V9,V10,V11,V12)" +"IF(Y13=1,1,2)" +"IF(C34>0,10,20)" +"SUM(N15:N16)" +"C18/$C$61" +"H11*H12" +"62*H12" +"SUM(N19:N25)" +"IS!C16" +"IS!C23/IS!C6" +"IS!C24/IS!C6" +"Debt!B19" +"IS!C25/IS!C6" +"IF(B14=""Yes"",Turbo!F15,0)" +"IS!C26/IS!C6" +"IF(B14=""Yes"",0,4061)" +"SUM(B18:B34)" +"Debt!E66" +"IF(H32,Debt!#REF!,"" "")" +"Debt!E64" +"G47*C10" +"1-G47" +"G48*C10" +"IDC!$H$34" +"SUM(C21:C34)*N55" +"SUM(B39:B52)" +"H19-H53" +"SUM(B56:B58)" +"P17" +"B59+B53+B35" +"H69*H73" +"D61" +"H12*H13" +"IF(B14=""yes"",Turbo!F21,0)" +"Debt!E68" +"Debt!E69" +"'Returns Analysis'!C39" +"CONCATENATE(""20 Yrs After-Tax Cashflow with "",H23,""x EBITDA Exit Multiple Residual Value"")" +"'Returns Analysis'!C46" +"CONCATENATE(""20 Yrs After-Tax Cashflow with "",H24*100,""% Initial Project Cost Residual Value"")" +"'Returns Analysis'!C53" +"CONCATENATE(""20 Yrs After-Tax Cashflow with $"",H25,""/kW Residual Value"")" +"'Returns Analysis'!C60" +"IS!C7" +"IS!C32" +"IS!C45" +"'Returns Analysis'!C13" +"'Returns Analysis'!C21" +"Assumptions!A3" +"(Assumptions!H18/12)" +"D7+1" +"YEAR(Assumptions!H17)" +"Assumptions!$H$54" +"CHOOSE($A$19,D15,D16,D17,D18)" +"IF(AND(C7<$D$7+Assumptions!$H$53,D7<$D$7+Assumptions!$H$53),D12,IF(AND(C7<$D$7+Assumptions!$H$53,D7>$D$7+Assumptions!$H$53),D12*(1-$D$7)+D19*$D$7,D19))" +"IF(AND(D7<$D$7+Assumptions!$H$53,E7<$D$7+Assumptions!$H$53),E12,IF(AND(D7<$D$7+Assumptions!$H$53,E7>=$D$7+Assumptions!$H$53),E12*(1-$D$7)+E19*$D$7,E19))" +"'Gas Curve'!G5" +"'Gas Curve'!G6" +"'Gas Curve'!G7" +"'Gas Curve'!G8" +"'Gas Curve'!G9" +"'Gas Curve'!G10" +"'Gas Curve'!G11" +"'Gas Curve'!G12" +"'Gas Curve'!G13" +"'Gas Curve'!G14" +"'Gas Curve'!G15" +"'Gas Curve'!G16" +"'Gas Curve'!G17" +"'Gas Curve'!G18" +"'Gas Curve'!G19" +"'Gas Curve'!G20" +"'Gas Curve'!G21" +"'Gas Curve'!G22" +"'Gas Curve'!G23" +"'Gas Curve'!G24" +"'Gas Curve'!G25" +"Assumptions!$N$54" +"Assumptions!U13" +"IF(Assumptions!$U$14=""Index"",'Price_Technical Assumption'!D25*(1+'Price_Technical Assumption'!D28),IF(Assumptions!$U$14=""Fixed"",'Price_Technical Assumption'!D26*(1+'Price_Technical Assumption'!D28),'Price_Technical Assumption'!D27*(1+'Price_Technical Assumption'!D28)))" +"D44*'Price_Technical Assumption'!D30/1000" +"Assumptions!$H$60*(1+Assumptions!$N$11)^(D7)" +"SUM(D34:D35)" +"Assumptions!W14" +"IF($A$38=""Pass-through"",D36,D34)" +"Assumptions!$H$14" +"D42*(1+D43)" +"D16" +"D28" +"D40" +"G7/G6" +"D52" +"D64" +"D76" +"D88" +"D100" +"D112" +"D124" +"D136" +"AVERAGE(C5:C16)" +"D148" +"D160" +"D172" +"D184" +"D196" +"D208" +"D220" +"D232" +"D244" +"D256" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IF(C6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!D21*Assumptions!$H$69,0))" +"IF(D6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!E21*Assumptions!$H$69,0))" +"'Price_Technical Assumption'!D38*Assumptions!$H$62/1000" +"SUM(C10:C12)" +"Assumptions!$H$62*'Price_Technical Assumption'!D30*'Price_Technical Assumption'!D44/1000000" +"Assumptions!$N19*C6" +"Assumptions!$N19*(1+Assumptions!$N$11)" +"D17*(1+Assumptions!$N$11)" +"+(Assumptions!$P$15*Assumptions!$H$62)/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$P$16*Assumptions!$H$62/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$N20*Assumptions!H18/12" +"Assumptions!$N20*(1+Assumptions!$N$11)" +"Assumptions!$N21*Assumptions!H18/12" +"(Assumptions!$N21)*(1+Assumptions!$N$11)" +"+Assumptions!N22" +"+Assumptions!N22*(1+Assumptions!$N$11)" +"C23*(1+Assumptions!$P$30)" +"Assumptions!$N$52*Depreciation!D50*Assumptions!H18/12" +"Assumptions!$N$52*Depreciation!E50" +"IF(C8Assumptions!$G$34,C8C26,C27-C26,0)" +"+B25+B28" +"-Assumptions!C10*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"XIRR(B38:W38,B8:W8)" +"CONCATENATE(""With "",Assumptions!H23,""x EBITDA Exit Multiple"")" +"-Assumptions!C10*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"Assumptions!H23*IS!W32*Assumptions!G48" +"Assumptions!H23*IS!AF32*Assumptions!G48" +"SUM(B42:B44)" +"XIRR(B45:W45,B8:W8)" +"CONCATENATE(""With "",Assumptions!H24*100,""% Initial Project Cost"")" +"-Assumptions!C10*Assumptions!G48" +"+B21*Assumptions!$G$48" +"AG51" +"Assumptions!H24*Assumptions!C61*Assumptions!G48" +"XIRR(B52:W52,B8:W8)" +"CONCATENATE(""With $"",Assumptions!H25,""/kW"")" +"-Assumptions!C10*Assumptions!G48" +"B21*Assumptions!$G$48" +"Assumptions!H25*Assumptions!H69*Assumptions!G48" +"XIRR(B59:W59,B8:W8)" +"Assumptions!A3" +"IS!C7" +"B7+1" +"B29+B38" +"IF(MONTH(C23)=MONTH(Assumptions!G34),1,2)" +"IF(AN11=1,6,15)" +"B11/B12" +"HLOOKUP(Assumptions!G34,B23:AF39,AN12)" +"B45" +"C24-C28" +"C24*(C23-B41)/(C41-B41)*$E$64" +"MAX(C24+C25+B44+C27-0.5*C13,0)" +"(C23-B41)/(C41-B41)*IS!D32+(B41-B32)/(B41-Assumptions!H17)*IS!C32" +"(D23-C41)/(D41-C41)*IS!E32+(C41-C32)/(C41-B41)*IS!D32" +"(AF23-AE41)/(AG23-AE41)*IS!AG32+(AE41-AE32)/(AE41-AD41)*IS!AF32" +"IF(C28>0.1,C29/(C27+C26+B44),"" "")" +"B19" +"C28" +"B33*(B32-Assumptions!H17)/365.25*$E$64" +"C33*(C32-C23)/(C41-B41)*$E$64" +"MAX(B33+B34+B36-B13,0)" +"MAX(C33+C34+C36-0.5*C13,0)" +"(B32-Assumptions!H17)/(Debt!B41-Assumptions!H17)*IS!C32" +"(C32-C23)/(C41-B41)*IS!D32" +"(AF32-AF23)/(AG23-AE41)*IS!AG32" +"IF(B37>0.1,B38/(B36+B35),"" "")" +"B8" +"B42*(B41-B32)/365.25*$E$64" +"C42*(C41-C32)/(C41-B41)*$E$64" +"B42+B43" +"SUM(B35,B26)" +"B36" +"C27+C36+B44" +"SUM(B48:B49)" +"IF(B33>0.1,(B38+B29)/B50,"" "")" +"B35+B26" +"B36+B44+B27" +"Assumptions!G37" +"E63+E62" +"Assumptions!G33" +"B77" +"B19" +"AVERAGE(B52:AF52)" +"MIN(B52:AF52)" +"(C32-$B$32)/365.25" +"(C23-$B$32)/365.25" +"(SUMPRODUCT(B74:AF74,B35:AF35)+SUMPRODUCT(B75:AF75,B26:AF26))/E67" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IS!C8" +"Assumptions!$N$39" +"Assumptions!$N$40" +"1/$B$13*D6" +"1/$B$13" +"1/B13-D13" +"Assumptions!$N$41" +"1/Assumptions!$N$41*D6" +"IF(AND(E6>=Assumptions!$N$41,D6=Assumptions!$N$44,D6Assumptions!$N$44,E6=Assumptions!$N$46, D6B19,0,-B19-SUM(B21:I21,B20:I20))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B13<0,0,B21+B16)" +"B13" +"-B24" +"SUM(B28:B29)" +"Assumptions!$N$50" +"IF(-SUM(B38:P38, B37:P37)>B36,0,-B36-SUM(B38:P38,B37:P37))" +"Assumptions!A3" +"Assumptions!C21" +"Assumptions!H16" +"Assumptions!H39" +"C8/360" +"HLOOKUP(Assumptions!$H$12,IDC!$I$40:$M$56,2+F42)" +"D59*Assumptions!H12" +"C15*$C$6" +"+E15+D15" +"F15+H15" +"A15+1" +"F16+G15+H16" +"IF(A16>$C$7+1,0,G15*(B16-B15)*$D$8)" +"IF(A16<=$C$7+1,H16+I15,I15)" +"SUM(C15:C33)" +"SUM(H42:H56)" +"SUM(D56:D58)" +"Assumptions!A3" +"'Returns Analysis'!C39" +"Debt!E69" +"Debt!E68" +"B9" +"C11/C14" +"C58-C12" +"C11/$H$68" +"C12/C14" +"Debt!B19" +"IF(C28>0,1,2)" +"C14/$C$14" +"SUM(C11:C12)" +"CHOOSE(U13,U9,U10,U11)" +"CHOOSE(V13,V9,V10,V11,V12)" +"IF(Y13=1,1,2)" +"IF(C32>0,10,20)" +"HLOOKUP(Assumptions!$H$12,IDC!I40:M41,2)" +"SUM(N15:N16)" +"13-MONTH(H17)" +"C19/$C$58" +"H11*H12" +"62*H12" +"450*H12" +"SUM(N19:N25)" +"IS!C16" +"IS!C23/IS!C6" +"IS!C24/IS!C6" +"Debt!B19" +"IS!C25/IS!C6" +"IS!C26/IS!C6" +"SUM(B19:B33)" +"Debt!E66" +"IF(H32,Debt!#REF!,"" "")" +"Debt!E64" +"IDC!H34" +"G47*C11" +"SUM(C22:C33)*N55" +"1-G47" +"G48*C11" +"SUM(B37:B49)" +"SUM(B53:B55)" +"H19-H53" +"B56+B50+B34" +"P17" +"D58" +"H68*H73" +"Debt!E68" +"Debt!E69" +"H12*H13" +"'Returns Analysis'!C39" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H23,""x EBITDA Exit Multiple Residual Value"")" +"'Returns Analysis'!C46" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H24*100,""% Initial Project Cost Residual Value"")" +"'Returns Analysis'!C53" +"CONCATENATE(""30 Yrs After-Tax Cashflow with $"",H25,""/kW Residual Value"")" +"'Returns Analysis'!C60" +"IS!C7" +"IS!C32" +"IS!C45" +"'Returns Analysis'!C13" +"'Returns Analysis'!C21" +"Assumptions!A3" +"(Assumptions!H18/12)" +"D7+1" +"YEAR(Assumptions!H17)" +"Assumptions!$H$54" +"Assumptions!V13" +"CHOOSE($A$19,D15,D16,D17,D18)" +"IF(AND(C7<$D$7+Assumptions!$H$53,D7<$D$7+Assumptions!$H$53),D12,IF(AND(C7<$D$7+Assumptions!$H$53,D7>$D$7+Assumptions!$H$53),D12*(1-$D$7)+D19*$D$7,D19))" +"IF(AND(D7<$D$7+Assumptions!$H$53,E7<$D$7+Assumptions!$H$53),E12,IF(AND(D7<$D$7+Assumptions!$H$53,E7>=$D$7+Assumptions!$H$53),E12*(1-$D$7)+E19*$D$7,E19))" +"Assumptions!$N$54" +"Assumptions!U13" +"IF(Assumptions!$U$14=""Index"",'Price_Technical Assumption'!D25*(1+'Price_Technical Assumption'!D28),IF(Assumptions!$U$14=""Fixed"",'Price_Technical Assumption'!D26*(1+'Price_Technical Assumption'!D28),'Price_Technical Assumption'!D27*(1+'Price_Technical Assumption'!D28)))" +"D44*'Price_Technical Assumption'!D30/1000" +"Assumptions!$H$60*(1+Assumptions!$N$11)^(D7)" +"SUM(D34:D35)" +"Assumptions!W14" +"IF($A$38=""Pass-through"",D36,D34)" +"Assumptions!$H$14" +"D42*(1+D43)" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IF(C6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!D21*Assumptions!$H$68,0))" +"IF(D6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!E21*Assumptions!$H$68,0))" +"'Price_Technical Assumption'!D38*Assumptions!$H$62/1000" +"SUM(C10:C12)" +"Assumptions!$H$62*'Price_Technical Assumption'!D30*'Price_Technical Assumption'!D44/1000000" +"Assumptions!$N19*C6" +"Assumptions!$N19*(1+Assumptions!$N$11)" +"D17*(1+Assumptions!$N$11)" +"+(Assumptions!$P$15*Assumptions!$H$62)/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$P$16*Assumptions!$H$62/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$N20*Assumptions!H18/12" +"Assumptions!$N20*(1+Assumptions!$N$11)" +"Assumptions!$N21*Assumptions!H18/12" +"(Assumptions!$N21)*(1+Assumptions!$N$11)" +"+Assumptions!N22" +"+Assumptions!N22*(1+Assumptions!$N$11)" +"Assumptions!N30" +"Assumptions!$N$52*Depreciation!D50*Assumptions!H18/12" +"Assumptions!$N$52*Depreciation!E50" +"IF(C8Assumptions!$G$34,C8C26,C27-C26,0)" +"+B25+B28" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"XIRR(B38:AG38,B8:AG8)" +"CONCATENATE(""With "",Assumptions!H23,""x EBITDA Exit Multiple"")" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"IF(Assumptions!$H$19='Returns Analysis'!D32,Assumptions!$H$23*IS!D32*Assumptions!$G$48,0)" +"SUM(B42:B44)" +"XIRR(B45:AG45,B8:AG8)" +"CONCATENATE(""With "",Assumptions!H24*100,""% Initial Project Cost"")" +"-Assumptions!C11*Assumptions!G48" +"+B21*Assumptions!$G$48" +"IF(Assumptions!$H$19='Returns Analysis'!D32,Assumptions!$H$24*Assumptions!$C$58*Assumptions!$G$48,0)" +"XIRR(B52:AG52,B8:AG8)" +"CONCATENATE(""With $"",Assumptions!H25,""/kW"")" +"-Assumptions!C11*Assumptions!G48" +"B21*Assumptions!$G$48" +"IF(Assumptions!$H$19='Returns Analysis'!D32,Assumptions!$H$25*Assumptions!$H$68*Assumptions!$G$48,0)" +"XIRR(B59:AG59,B8:AG8)" +"Assumptions!A3" +"IS!C7" +"B7+1" +"B29+B38" +"IF(MONTH(C23)=MONTH(Assumptions!G34),1,2)" +"IF(AN11=1,6,15)" +"B11/B12" +"HLOOKUP(Assumptions!G34,B23:AF39,AN12)" +"B45" +"C24-C28" +"C24*(C23-B41)/(C41-B41)*$E$64" +"MAX(C24+C25+B44+C27-0.5*C13,0)" +"(C23-B41)/(C41-B41)*IS!D32+(B41-B32)/(B41-Assumptions!H17)*IS!C32" +"(D23-C41)/(D41-C41)*IS!E32+(C41-C32)/(C41-B41)*IS!D32" +"(AF23-AE41)/(AG23-AE41)*IS!AG32+(AE41-AE32)/(AE41-AD41)*IS!AF32" +"IF(C28>0.1,C29/(C27+C26+B44),"" "")" +"B19" +"C28" +"B33*(B32-Assumptions!H17)/365.25*$E$64" +"C33*(C32-C23)/(C41-B41)*$E$64" +"MAX(B33+B34+B36-B13,0)" +"MAX(C33+C34+C36-0.5*C13,0)" +"(B32-Assumptions!H17)/(Debt!B41-Assumptions!H17)*IS!C32" +"(C32-C23)/(C41-B41)*IS!D32" +"(AF32-AF23)/(AG23-AE41)*IS!AG32" +"IF(B37>0.1,B38/(B36+B35),"" "")" +"B8" +"B42*(B41-B32)/365.25*$E$64" +"C42*(C41-C32)/(C41-B41)*$E$64" +"B42+B43" +"SUM(B35,B26)" +"B36" +"C27+C36+B44" +"SUM(B48:B49)" +"IF(B33>0.1,(B38+B29)/B50,"" "")" +"B35+B26" +"B36+B44+B27" +"Assumptions!G37" +"E63+E62" +"Assumptions!G33" +"B77" +"B19" +"AVERAGE(B52:AF52)" +"MIN(B52:AF52)" +"(C32-$B$32)/365.25" +"(C23-$B$32)/365.25" +"(SUMPRODUCT(B74:AF74,B35:AF35)+SUMPRODUCT(B75:AF75,B26:AF26))/E67" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IS!C8" +"Assumptions!$N$39" +"Assumptions!$N$40" +"1/$B$13*D6" +"1/$B$13" +"1/B13-D13" +"Assumptions!$N$41" +"1/Assumptions!$N$41*D6" +"IF(AND(E6>=Assumptions!$N$41,D6=Assumptions!$N$44,D6Assumptions!$N$44,E6=Assumptions!$N$46, D6B19,0,-B19-SUM(B21:I21,B20:I20))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B13<0,0,B21+B16)" +"B13" +"-B24" +"SUM(B28:B29)" +"Assumptions!$N$50" +"IF(-SUM(B38:P38, B37:P37)>B36,0,-B36-SUM(B38:P38,B37:P37))" +"Assumptions!A3" +"Assumptions!C34-Assumptions!C19-Assumptions!C20-Assumptions!C21" +"Assumptions!H16" +"Assumptions!H39" +"C8/360" +"HLOOKUP(Assumptions!$H$12,IDC!$H$40:$M$56,2+F42)" +"D59*Assumptions!H12" +"C15*$C$6" +"+E15+D15" +"F15+H15" +"A15+1" +"HLOOKUP(Assumptions!$H$12,IDC!$I$40:$M$56,2+F43)" +"F16+G15+H16" +"IF(A16>$C$7+1,0,G15*(B16-B15)*$D$8)" +"IF(A16<=$C$7+1,H16+I15,I15)" +"SUM(C15:C33)" +"SUM(H42:H56)" +"SUM(D56:D58)" +"G8+H8" +"-PMT(B4,B7,B6)" +"B6" +"(E12-D13)/(1+$B$4)" +"C12*$B$4+D13" +"C6" +"B12-C12" +"F12" +"E12" +"Assumptions!A3" +"'Returns Analysis'!C39" +"Debt!E69" +"Debt!E68" +"B9" +"C11/C14" +"C61-C12" +"C11/$H$68" +"C12/C14" +"Debt!B19" +"IF(C28>0,1,2)" +"C14/$C$14" +"SUM(C11:C12)" +"CHOOSE(U13,U9,U10,U11)" +"CHOOSE(V13,V9,V10,V11,V12)" +"IF(Y13=1,1,2)" +"IF(C35>0,10,20)" +"SUM(N15:N16)" +"C20/$C$61" +"H11*H12" +"SUM(N19:N25)" +"IS!C16" +"IS!C24/IS!C6" +"Debt!B19" +"IS!C25/IS!C6" +"IS!C26/IS!C6" +"IF(B15=""Yes"",[8]Turbo!F16,0)" +"Debt!E66" +"IF(H32,Debt!#REF!,"" "")" +"SUM(B20:B35)" +"Debt!E64" +"G47*C11" +"1-G47" +"G48*C11" +"SUM(B39:B52)" +"H19-H53" +"SUM(B56:B58)" +"P17" +"B59+B53+B36" +"H68*H72" +"D61" +"H12*H13" +"Debt!E68" +"Debt!E69" +"'Returns Analysis'!C39" +"CONCATENATE(""20 Yrs After-Tax Cashflow with "",H23,""x EBITDA Exit Multiple Residual Value"")" +"'Returns Analysis'!C46" +"CONCATENATE(""20 Yrs After-Tax Cashflow with "",H24*100,""% Initial Project Cost Residual Value"")" +"'Returns Analysis'!C53" +"CONCATENATE(""20 Yrs After-Tax Cashflow with $"",H25,""/kW Residual Value"")" +"'Returns Analysis'!C60" +"IS!C7" +"IS!C32" +"IS!C45" +"'Returns Analysis'!C13" +"'Returns Analysis'!C21" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IF(C6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!D21*Assumptions!$H$68,0))" +"IF(D6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!E21*Assumptions!$H$68,0))" +"'Price_Technical Assumption'!D38*Assumptions!$H$62/1000" +"SUM(C10:C12)" +"Assumptions!$H$62*'Price_Technical Assumption'!D30*'Price_Technical Assumption'!D44/1000000" +"Assumptions!$N19*C6" +"Assumptions!$N19*(1+Assumptions!$N$11)" +"D17*(1+Assumptions!$N$11)" +"+(Assumptions!$P$15*Assumptions!$H$62)/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$P$16*Assumptions!$H$62/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$N20*Assumptions!H18/12" +"Assumptions!$N20*(1+Assumptions!$N$11)" +"Assumptions!$N21*Assumptions!H18/12" +"(Assumptions!$N21)*(1+Assumptions!$N$11)" +"+Assumptions!N22" +"+Assumptions!N22*(1+Assumptions!$N$11)" +"Assumptions!N30" +"C23*(1+Assumptions!$P$30)" +"Assumptions!$N$52*Depreciation!D50*Assumptions!H18/12" +"Assumptions!$N$52*Depreciation!E50" +"IF(C8Assumptions!$G$34,C8C26,C27-C26,0)" +"+B25+B28" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"XIRR(B38:W38,B8:W8)" +"CONCATENATE(""With "",Assumptions!H23,""x EBITDA Exit Multiple"")" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"Assumptions!H23*IS!W32" +"Assumptions!H23*IS!AF32*Assumptions!G48" +"SUM(B42:B44)" +"XIRR(B45:W45,B8:W8)" +"CONCATENATE(""With "",Assumptions!H24*100,""% Initial Project Cost"")" +"-Assumptions!C11*Assumptions!G48" +"+B21*Assumptions!$G$48" +"AG51" +"Assumptions!H24*Assumptions!C61*Assumptions!G48" +"XIRR(B52:W52,B8:W8)" +"CONCATENATE(""With $"",Assumptions!H25,""/kW"")" +"-Assumptions!C11*Assumptions!G48" +"B21*Assumptions!$G$48" +"Assumptions!H25*Assumptions!H68*Assumptions!G48" +"XIRR(B59:W59,B8:W8)" +"Assumptions!A3" +"(Assumptions!H18/12)" +"D7+1" +"YEAR(Assumptions!H17)" +"Assumptions!$H$54" +"CHOOSE($A$19,D15,D16,D17,D18)" +"IF(AND(C7<$D$7+Assumptions!$H$53,D7<$D$7+Assumptions!$H$53),D12,IF(AND(C7<$D$7+Assumptions!$H$53,D7>$D$7+Assumptions!$H$53),D12*(1-$D$7)+D19*$D$7,D19))" +"IF(AND(D7<$D$7+Assumptions!$H$53,E7<$D$7+Assumptions!$H$53),E12,IF(AND(D7<$D$7+Assumptions!$H$53,E7>=$D$7+Assumptions!$H$53),E12*(1-$D$7)+E19*$D$7,E19))" +"'Gas Curve'!G5" +"'Gas Curve'!G6" +"'Gas Curve'!G7" +"'Gas Curve'!G8" +"'Gas Curve'!G9" +"'Gas Curve'!G10" +"'Gas Curve'!G11" +"'Gas Curve'!G12" +"'Gas Curve'!G13" +"'Gas Curve'!G14" +"'Gas Curve'!G15" +"'Gas Curve'!G16" +"'Gas Curve'!G17" +"'Gas Curve'!G18" +"'Gas Curve'!G19" +"'Gas Curve'!G20" +"'Gas Curve'!G21" +"'Gas Curve'!G22" +"'Gas Curve'!G23" +"'Gas Curve'!G24" +"'Gas Curve'!G25" +"Assumptions!$N$54" +"Assumptions!U13" +"IF(Assumptions!$U$14=""Index"",'Price_Technical Assumption'!D25*(1+'Price_Technical Assumption'!D28),IF(Assumptions!$U$14=""Fixed"",'Price_Technical Assumption'!D26*(1+'Price_Technical Assumption'!D28),'Price_Technical Assumption'!D27*(1+'Price_Technical Assumption'!D28)))" +"D44*'Price_Technical Assumption'!D30/1000" +"Assumptions!$H$60*(1+Assumptions!$N$11)^(D7)" +"SUM(D34:D35)" +"Assumptions!W14" +"IF($A$38=""Pass-through"",D36,D34)" +"Assumptions!$H$14" +"D42*(1+D43)" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"Assumptions!H17+365.25*Assumptions!H18/12" +"D8+365.25" +"SUM(D11:D15)" +"Assumptions!C61" +"Depreciation!$B$48" +"SUM(Depreciation!$D$48:D48)" +"C18-C19" +"Assumptions!$C$50" +"SUM(C16,C20,C22,C23)" +"C32+('Returns Analysis'!C15+'Returns Analysis'!#REF!)+(IS!C42+IS!C43)" +"Assumptions!C12" +"Debt!#REF!+Debt!#REF!+Debt!#REF!" +"SUM(C30:C35)" +"Assumptions!$C$11" +"IS!B45-'Returns Analysis'!#REF!" +"SUM(C41:C42)" +"C43+C37" +"C25-C45" +"Assumptions!A3" +"IS!C7" +"B7+1" +"B29+B38" +"IF(MONTH(C23)=MONTH(Assumptions!G34),1,2)" +"IF(AN11=1,6,15)" +"B11/B12" +"HLOOKUP(Assumptions!G34,B23:AF39,AN12)" +"B45" +"C24-C28" +"C24*(C23-B41)/(C41-B41)*$E$64" +"MAX(C24+C25+B44+C27-0.5*C13,0)" +"(C23-B41)/(C41-B41)*IS!D32+(B41-B32)/(B41-Assumptions!H17)*IS!C32" +"(D23-C41)/(D41-C41)*IS!E32+(C41-C32)/(C41-B41)*IS!D32" +"(AF23-AE41)/(AG23-AE41)*IS!AG32+(AE41-AE32)/(AE41-AD41)*IS!AF32" +"IF(C28>0.1,C29/(C27+C26+B44),"" "")" +"B19" +"C28" +"B33*(B32-Assumptions!H17)/365.25*$E$64" +"C33*(C32-C23)/(C41-B41)*$E$64" +"MAX(B33+B34+B36-B13,0)" +"MAX(C33+C34+C36-0.5*C13,0)" +"(B32-Assumptions!H17)/(Debt!B41-Assumptions!H17)*IS!C32" +"(C32-C23)/(C41-B41)*IS!D32" +"(AF32-AF23)/(AG23-AE41)*IS!AG32" +"IF(B37>0.1,B38/(B36+B35),"" "")" +"B8" +"B42*(B41-B32)/365.25*$E$64" +"C42*(C41-C32)/(C41-B41)*$E$64" +"B42+B43" +"SUM(B35,B26)" +"B36" +"C27+C36+B44" +"SUM(B48:B49)" +"IF(B33>0.1,(B38+B29)/B50,"" "")" +"B35+B26" +"B36+B44+B27" +"Assumptions!G37" +"E63+E62" +"Assumptions!G33" +"B77" +"B19" +"AVERAGE(B52:AF52)" +"MIN(B52:AF52)" +"(C32-$B$32)/365.25" +"(C23-$B$32)/365.25" +"(SUMPRODUCT(B74:AF74,B35:AF35)+SUMPRODUCT(B75:AF75,B26:AF26))/E67" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IS!C8" +"Assumptions!$N$39" +"Assumptions!$N$40" +"1/$B$13*D6" +"1/$B$13" +"1/B13-D13" +"Assumptions!$N$41" +"1/Assumptions!$N$41*D6" +"IF(AND(E6>=Assumptions!$N$41,D6=Assumptions!$N$44,D6Assumptions!$N$44,E6=Assumptions!$N$46, D6B19,0,-B19-SUM(B21:I21,B20:I20))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B13<0,0,B21+B16)" +"B13" +"-B24" +"SUM(B28:B29)" +"Assumptions!$N$50" +"IF(-SUM(B38:P38, B37:P37)>B36,0,-B36-SUM(B38:P38,B37:P37))" +"Assumptions!A3" +"Assumptions!C22" +"Assumptions!H16" +"Assumptions!H39" +"C8/360" +"HLOOKUP(Assumptions!$H$12,IDC!$I$40:$M$56,2+F42)" +"D59*Assumptions!H12" +"C15*$C$6" +"+E15+D15" +"F15+H15" +"A15+1" +"F16+G15+H16" +"IF(A16>$C$7+1,0,G15*(B16-B15)*$D$8)" +"IF(A16<=$C$7+1,H16+I15,I15)" +"SUM(C15:C33)" +"SUM(H42:H56)" +"SUM(D56:D58)" +"(NPV(0.1,#REF!)+#REF!)*0.006" +"D7/7" +"312.697*0+317" +"Tariff!C5" +"R7+Q7*365.25/12" +"C7*$B$8" +"K7+1" +"1/I10" +"D8" +"I10" +"D11*8760" +"D12+D13" +"I27" +"Tariff!C22/1200" +"M34" +"SUM(S16:S18)" +"5" +"1-SUM(N7:N21)" +"B19" +"Tariff!C27/1000" +"22*16*2" +"SUM(M7:M24)" +"S9" +"Tariff!C36/Tariff!C17/100" +"D19" +"Tariff!C42/100" +"OandM!D34/365.25*M29" +"IF(R29=""Not Correct"",ROUND(-'144A IDC'!Y103+S29*1000,2),"" "")" +"IF(ROUND('144A IDC'!Y103,2)=S29*1000,""Correct"",""Not Correct"")" +"FUEL!D88/365.25*M30" +"S29/+'ASSUM 2'!E64" +"$M$34" +"N30+N29" +"132000*42" +"PMT(0.07/12,20*12,-6000000)*12/10^6" +"OandM!C39*100" +"0.022" +"S16" +"$I$31" +"I27" +"FUEL!C5" +"C43/(1+D43)" +"FUEL!C84/FUEL!C83*10^3" +"M42+1" +"SUM('144A DEBT'!D36:I36)/6" +"I31" +"A9" +"IF(M9=1,'ASSUM 1'!H10,IF(M9=2,'ASSUM 1'!H11,IF(M9=3,'ASSUM 1'!H12,IF(M9=4,'ASSUM 1'!H13,IF(M9=5,'ASSUM 1'!H14,IF(M9=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P9=1,'ASSUM 1'!H18,IF(P9=2,'ASSUM 1'!H19,IF(P9=3,'ASSUM 1'!H20,IF(P9=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M10=1,'ASSUM 1'!H10,IF(M10=2,'ASSUM 1'!H11,IF(M10=3,'ASSUM 1'!H12,IF(M10=4,'ASSUM 1'!H13,IF(M10=5,'ASSUM 1'!H14,IF(M10=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P10=1,'ASSUM 1'!H18,IF(P10=2,'ASSUM 1'!H19,IF(P10=3,'ASSUM 1'!H20,IF(P10=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"10.8627+1.242276" +"IF(M11=1,'ASSUM 1'!H10,IF(M11=2,'ASSUM 1'!H11,IF(M11=3,'ASSUM 1'!H12,IF(M11=4,'ASSUM 1'!H13,IF(M11=5,'ASSUM 1'!H14,IF(M11=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P11=1,'ASSUM 1'!H18,IF(P11=2,'ASSUM 1'!H19,IF(P11=3,'ASSUM 1'!H20,IF(P11=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M12=1,'ASSUM 1'!H10,IF(M12=2,'ASSUM 1'!H11,IF(M12=3,'ASSUM 1'!H12,IF(M12=4,'ASSUM 1'!H13,IF(M12=5,'ASSUM 1'!H14,IF(M12=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P12=1,'ASSUM 1'!H18,IF(P12=2,'ASSUM 1'!H19,IF(P12=3,'ASSUM 1'!H20,IF(P12=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M13=1,'ASSUM 1'!H10,IF(M13=2,'ASSUM 1'!H11,IF(M13=3,'ASSUM 1'!H12,IF(M13=4,'ASSUM 1'!H13,IF(M13=5,'ASSUM 1'!H14,IF(M13=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P13=1,'ASSUM 1'!H18,IF(P13=2,'ASSUM 1'!H19,IF(P13=3,'ASSUM 1'!H20,IF(P13=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"SUM(E9:E13)" +"IF(M17=1,'ASSUM 1'!H10,IF(M17=2,'ASSUM 1'!H11,IF(M17=3,'ASSUM 1'!H12,IF(M17=4,'ASSUM 1'!H13,IF(M17=5,'ASSUM 1'!H14,IF(M17=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P17=1,'ASSUM 1'!H18,IF(P17=2,'ASSUM 1'!H19,IF(P17=3,'ASSUM 1'!H20,IF(P17=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M18=1,'ASSUM 1'!H10,IF(M18=2,'ASSUM 1'!H11,IF(M18=3,'ASSUM 1'!H12,IF(M18=4,'ASSUM 1'!H13,IF(M18=5,'ASSUM 1'!H14,IF(M18=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P18=1,'ASSUM 1'!H18,IF(P18=2,'ASSUM 1'!H19,IF(P18=3,'ASSUM 1'!H20,IF(P18=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M19=1,'ASSUM 1'!H10,IF(M19=2,'ASSUM 1'!H11,IF(M19=3,'ASSUM 1'!H12,IF(M19=4,'ASSUM 1'!H13,IF(M19=5,'ASSUM 1'!H14,IF(M19=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P19=1,'ASSUM 1'!H18,IF(P19=2,'ASSUM 1'!H19,IF(P19=3,'ASSUM 1'!H20,IF(P19=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M20=1,'ASSUM 1'!H10,IF(M20=2,'ASSUM 1'!H11,IF(M20=3,'ASSUM 1'!H12,IF(M20=4,'ASSUM 1'!H13,IF(M20=5,'ASSUM 1'!H14,IF(M20=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P20=1,'ASSUM 1'!H18,IF(P20=2,'ASSUM 1'!H19,IF(P20=3,'ASSUM 1'!H20,IF(P20=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M21=1,'ASSUM 1'!H10,IF(M21=2,'ASSUM 1'!H11,IF(M21=3,'ASSUM 1'!H12,IF(M21=4,'ASSUM 1'!H13,IF(M21=5,'ASSUM 1'!H14,IF(M21=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P21=1,'ASSUM 1'!H18,IF(P21=2,'ASSUM 1'!H19,IF(P21=3,'ASSUM 1'!H20,IF(P21=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M22=1,'ASSUM 1'!H10,IF(M22=2,'ASSUM 1'!H11,IF(M22=3,'ASSUM 1'!H12,IF(M22=4,'ASSUM 1'!H13,IF(M22=5,'ASSUM 1'!H14,IF(M22=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P22=1,'ASSUM 1'!H18,IF(P22=2,'ASSUM 1'!H19,IF(P22=3,'ASSUM 1'!H20,IF(P22=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"SUM(E17:E22)" +"IF(M27=1,'ASSUM 1'!H10,IF(M27=2,'ASSUM 1'!H11,IF(M27=3,'ASSUM 1'!H12,IF(M27=4,'ASSUM 1'!H13,IF(M27=5,'ASSUM 1'!H14,IF(M27=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P27=1,'ASSUM 1'!H18,IF(P27=2,'ASSUM 1'!H19,IF(P27=3,'ASSUM 1'!H20,IF(P27=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M28=1,'ASSUM 1'!H10,IF(M28=2,'ASSUM 1'!H11,IF(M28=3,'ASSUM 1'!H12,IF(M28=4,'ASSUM 1'!H13,IF(M28=5,'ASSUM 1'!H14,IF(M28=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P28=1,'ASSUM 1'!H18,IF(P28=2,'ASSUM 1'!H19,IF(P28=3,'ASSUM 1'!H20,IF(P28=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M29=1,'ASSUM 1'!H10,IF(M29=2,'ASSUM 1'!H11,IF(M29=3,'ASSUM 1'!H12,IF(M29=4,'ASSUM 1'!H13,IF(M29=5,'ASSUM 1'!H14,IF(M29=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P29=1,'ASSUM 1'!H18,IF(P29=2,'ASSUM 1'!H19,IF(P29=3,'ASSUM 1'!H20,IF(P29=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"SUM(E26:E29)" +"IF(M33=1,'ASSUM 1'!H10,IF(M33=2,'ASSUM 1'!H11,IF(M33=3,'ASSUM 1'!H12,IF(M33=4,'ASSUM 1'!H13,IF(M33=5,'ASSUM 1'!H14,IF(M33=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P33=1,'ASSUM 1'!H18,IF(P33=2,'ASSUM 1'!H19,IF(P33=3,'ASSUM 1'!H20,IF(P33=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"($C$34*'ASSUM 1'!Q7)/1000" +"IF(M34=1,'ASSUM 1'!H10,IF(M34=2,'ASSUM 1'!H11,IF(M34=3,'ASSUM 1'!H12,IF(M34=4,'ASSUM 1'!H13,IF(M34=5,'ASSUM 1'!H14,IF(M34=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P34=1,'ASSUM 1'!H18,IF(P34=2,'ASSUM 1'!H19,IF(P34=3,'ASSUM 1'!H20,IF(P34=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M35=1,'ASSUM 1'!H10,IF(M35=2,'ASSUM 1'!H11,IF(M35=3,'ASSUM 1'!H12,IF(M35=4,'ASSUM 1'!H13,IF(M35=5,'ASSUM 1'!H14,IF(M35=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P35=1,'ASSUM 1'!H18,IF(P35=2,'ASSUM 1'!H19,IF(P35=3,'ASSUM 1'!H20,IF(P35=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M36=1,'ASSUM 1'!H10,IF(M36=2,'ASSUM 1'!H11,IF(M36=3,'ASSUM 1'!H12,IF(M36=4,'ASSUM 1'!H13,IF(M36=5,'ASSUM 1'!H14,IF(M36=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P36=1,'ASSUM 1'!H18,IF(P36=2,'ASSUM 1'!H19,IF(P36=3,'ASSUM 1'!H20,IF(P36=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M37=1,'ASSUM 1'!H10,IF(M37=2,'ASSUM 1'!H11,IF(M37=3,'ASSUM 1'!H12,IF(M37=4,'ASSUM 1'!H13,IF(M37=5,'ASSUM 1'!H14,IF(M37=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P37=1,'ASSUM 1'!H18,IF(P37=2,'ASSUM 1'!H19,IF(P37=3,'ASSUM 1'!H20,IF(P37=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"'144A IDC'!D109/1000" +"IF(M38=1,'ASSUM 1'!H10,IF(M38=2,'ASSUM 1'!H11,IF(M38=3,'ASSUM 1'!H12,IF(M38=4,'ASSUM 1'!H13,IF(M38=5,'ASSUM 1'!H14,IF(M38=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P38=1,'ASSUM 1'!H18,IF(P38=2,'ASSUM 1'!H19,IF(P38=3,'ASSUM 1'!H20,IF(P38=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF('ASSUM 2'!L26=0,+#REF!+#REF!,0)" +"IF(M39=1,'ASSUM 1'!H10,IF(M39=2,'ASSUM 1'!H11,IF(M39=3,'ASSUM 1'!H12,IF(M39=4,'ASSUM 1'!H13,IF(M39=5,'ASSUM 1'!H14,IF(M39=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P39=1,'ASSUM 1'!H18,IF(P39=2,'ASSUM 1'!H19,IF(P39=3,'ASSUM 1'!H20,IF(P39=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M40=1,'ASSUM 1'!H10,IF(M40=2,'ASSUM 1'!H11,IF(M40=3,'ASSUM 1'!H12,IF(M40=4,'ASSUM 1'!H13,IF(M40=5,'ASSUM 1'!H14,IF(M40=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P40=1,'ASSUM 1'!H18,IF(P40=2,'ASSUM 1'!H19,IF(P40=3,'ASSUM 1'!H20,IF(P40=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M41=1,'ASSUM 1'!H10,IF(M41=2,'ASSUM 1'!H11,IF(M41=3,'ASSUM 1'!H12,IF(M41=4,'ASSUM 1'!H13,IF(M41=5,'ASSUM 1'!H14,IF(M41=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P41=1,'ASSUM 1'!H18,IF(P41=2,'ASSUM 1'!H19,IF(P41=3,'ASSUM 1'!H20,IF(P41=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M42=1,'ASSUM 1'!H10,IF(M42=2,'ASSUM 1'!H11,IF(M42=3,'ASSUM 1'!H12,IF(M42=4,'ASSUM 1'!H13,IF(M42=5,'ASSUM 1'!H14,IF(M42=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P42=1,'ASSUM 1'!H18,IF(P42=2,'ASSUM 1'!H19,IF(P42=3,'ASSUM 1'!H20,IF(P42=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M43=1,'ASSUM 1'!H10,IF(M43=2,'ASSUM 1'!H11,IF(M43=3,'ASSUM 1'!H12,IF(M43=4,'ASSUM 1'!H13,IF(M43=5,'ASSUM 1'!H14,IF(M43=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P43=1,'ASSUM 1'!H18,IF(P43=2,'ASSUM 1'!H19,IF(P43=3,'ASSUM 1'!H20,IF(P43=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M44=1,'ASSUM 1'!H10,IF(M44=2,'ASSUM 1'!H11,IF(M44=3,'ASSUM 1'!H12,IF(M44=4,'ASSUM 1'!H13,IF(M44=5,'ASSUM 1'!H14,IF(M44=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P44=1,'ASSUM 1'!H18,IF(P44=2,'ASSUM 1'!H19,IF(P44=3,'ASSUM 1'!H20,IF(P44=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M45=1,'ASSUM 1'!H10,IF(M45=2,'ASSUM 1'!H11,IF(M45=3,'ASSUM 1'!H12,IF(M45=4,'ASSUM 1'!H13,IF(M45=5,'ASSUM 1'!H14,IF(M45=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P45=1,'ASSUM 1'!H18,IF(P45=2,'ASSUM 1'!H19,IF(P45=3,'ASSUM 1'!H20,IF(P45=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M46=1,'ASSUM 1'!H10,IF(M46=2,'ASSUM 1'!H11,IF(M46=3,'ASSUM 1'!H12,IF(M46=4,'ASSUM 1'!H13,IF(M46=5,'ASSUM 1'!H14,IF(M46=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P46=1,'ASSUM 1'!H18,IF(P46=2,'ASSUM 1'!H19,IF(P46=3,'ASSUM 1'!H20,IF(P46=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"'ASSUM 1'!R46/1000" +"IF(M50=1,'ASSUM 1'!H10,IF(M50=2,'ASSUM 1'!H11,IF(M50=3,'ASSUM 1'!H12,IF(M50=4,'ASSUM 1'!H13,IF(M50=5,'ASSUM 1'!H14,IF(M50=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P50=1,'ASSUM 1'!H18,IF(P50=2,'ASSUM 1'!H19,IF(P50=3,'ASSUM 1'!H20,IF(P50=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M51=1,'ASSUM 1'!H10,IF(M51=2,'ASSUM 1'!H11,IF(M51=3,'ASSUM 1'!H12,IF(M51=4,'ASSUM 1'!H13,IF(M51=5,'ASSUM 1'!H14,IF(M51=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P51=1,'ASSUM 1'!H18,IF(P51=2,'ASSUM 1'!H19,IF(P51=3,'ASSUM 1'!H20,IF(P51=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M52=1,'ASSUM 1'!H10,IF(M52=2,'ASSUM 1'!H11,IF(M52=3,'ASSUM 1'!H12,IF(M52=4,'ASSUM 1'!H13,IF(M52=5,'ASSUM 1'!H14,IF(M52=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P52=1,'ASSUM 1'!H18,IF(P52=2,'ASSUM 1'!H19,IF(P52=3,'ASSUM 1'!H20,IF(P52=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"SUM(E33:E52)" +"A8" +"IF(M56=1,'ASSUM 1'!H10,IF(M56=2,'ASSUM 1'!H11,IF(M56=3,'ASSUM 1'!H12,IF(M56=4,'ASSUM 1'!H13,IF(M56=5,'ASSUM 1'!H14,IF(M56=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P56=1,'ASSUM 1'!H18,IF(P56=2,'ASSUM 1'!H19,IF(P56=3,'ASSUM 1'!H20,IF(P56=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"A16" +"D56" +"IF(M57=1,'ASSUM 1'!H10,IF(M57=2,'ASSUM 1'!H11,IF(M57=3,'ASSUM 1'!H12,IF(M57=4,'ASSUM 1'!H13,IF(M57=5,'ASSUM 1'!H14,IF(M57=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P57=1,'ASSUM 1'!H18,IF(P57=2,'ASSUM 1'!H19,IF(P57=3,'ASSUM 1'!H20,IF(P57=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"A25" +"IF(M58=1,'ASSUM 1'!H10,IF(M58=2,'ASSUM 1'!H11,IF(M58=3,'ASSUM 1'!H12,IF(M58=4,'ASSUM 1'!H13,IF(M58=5,'ASSUM 1'!H14,IF(M58=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P58=1,'ASSUM 1'!H18,IF(P58=2,'ASSUM 1'!H19,IF(P58=3,'ASSUM 1'!H20,IF(P58=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"A32" +"IF(M59=1,'ASSUM 1'!H10,IF(M59=2,'ASSUM 1'!H11,IF(M59=3,'ASSUM 1'!H12,IF(M59=4,'ASSUM 1'!H13,IF(M59=5,'ASSUM 1'!H14,IF(M59=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P59=1,'ASSUM 1'!H18,IF(P59=2,'ASSUM 1'!H19,IF(P59=3,'ASSUM 1'!H20,IF(P59=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF('ASSUM 1'!N26=0,+#REF!+#REF!,'144A IDC'!D115/1000)" +"IF(M62=1,'ASSUM 1'!H10,IF(M62=2,'ASSUM 1'!H11,IF(M62=3,'ASSUM 1'!H12,IF(M62=4,'ASSUM 1'!H13,IF(M62=5,'ASSUM 1'!H14,IF(M62=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P62=1,'ASSUM 1'!H18,IF(P62=2,'ASSUM 1'!H19,IF(P62=3,'ASSUM 1'!H20,IF(P62=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"E14+E23+E30+E53+E60+E62" +"Tariff!C5" +"IF($A$15=1,B78,B141)" +"B6*(1+'ASSUM 1'!D19)^(B$3-'ASSUM 1'!B19)" +"C6*(1+'ASSUM 1'!D19)^(C$3-'ASSUM 1'!B19)" +"D6*(1+'ASSUM 1'!D19)^(D$3-'ASSUM 1'!B19)" +"E6*(1+'ASSUM 1'!D19)^(E$3-'ASSUM 1'!B19)" +"F6*(1+'ASSUM 1'!D19)^(F$3-'ASSUM 1'!B19)" +"G6*(1+'ASSUM 1'!D19)^(G$3-'ASSUM 1'!B19)" +"H6*(1+'ASSUM 1'!D19)^(H$3-'ASSUM 1'!B19)" +"I6*(1+'ASSUM 1'!D19)^(I$3-'ASSUM 1'!B19)" +"J6*(1+'ASSUM 1'!D19)^(J$3-'ASSUM 1'!B19)" +"K6*(1+'ASSUM 1'!D19)^(K$3-'ASSUM 1'!B19)" +"L6*(1+'ASSUM 1'!D19)^(L$3-'ASSUM 1'!B19)" +"M6*(1+'ASSUM 1'!D19)^(M$3-'ASSUM 1'!B19)" +"N6*(1+'ASSUM 1'!D19)^(N$3-'ASSUM 1'!B19)" +"O6*(1+'ASSUM 1'!D19)^(O$3-'ASSUM 1'!B19)" +"P6*(1+'ASSUM 1'!D19)^(P$3-'ASSUM 1'!B19)" +"Q6*(1+'ASSUM 1'!D19)^(Q$3-'ASSUM 1'!B19)" +"R6*(1+'ASSUM 1'!D19)^(R$3-'ASSUM 1'!B19)" +"S6*(1+'ASSUM 1'!D19)^(S$3-'ASSUM 1'!B19)" +"T6*(1+'ASSUM 1'!D19)^(T$3-'ASSUM 1'!B19)" +"U6*(1+'ASSUM 1'!D19)^(U$3-'ASSUM 1'!B19)" +"V6*(1+'ASSUM 1'!D19)^(V$3-'ASSUM 1'!B19)" +"IF($A$15=1,B77,B140)" +"B10*(1+'ASSUM 1'!D19)^(B3-'ASSUM 1'!B19)" +"C10*(1+'ASSUM 1'!D19)^(C3-'ASSUM 1'!B19)" +"D10*(1+'ASSUM 1'!D19)^(D3-'ASSUM 1'!B19)" +"E10*(1+'ASSUM 1'!D19)^(E3-'ASSUM 1'!B19)" +"F10*(1+'ASSUM 1'!D19)^(F3-'ASSUM 1'!B19)" +"G10*(1+'ASSUM 1'!D19)^(G3-'ASSUM 1'!B19)" +"H10*(1+'ASSUM 1'!D19)^(H3-'ASSUM 1'!B19)" +"I10*(1+'ASSUM 1'!D19)^(I3-'ASSUM 1'!B19)" +"J10*(1+'ASSUM 1'!D19)^(J3-'ASSUM 1'!B19)" +"K10*(1+'ASSUM 1'!D19)^(K3-'ASSUM 1'!B19)" +"L10*(1+'ASSUM 1'!D19)^(L3-'ASSUM 1'!B19)" +"M10*(1+'ASSUM 1'!D19)^(M3-'ASSUM 1'!B19)" +"N10*(1+'ASSUM 1'!D19)^(N3-'ASSUM 1'!B19)" +"O10*(1+'ASSUM 1'!D19)^(O3-'ASSUM 1'!B19)" +"P10*(1+'ASSUM 1'!D19)^(P3-'ASSUM 1'!B19)" +"Q10*(1+'ASSUM 1'!D19)^(Q3-'ASSUM 1'!B19)" +"R10*(1+'ASSUM 1'!D19)^(R3-'ASSUM 1'!B19)" +"S10*(1+'ASSUM 1'!D19)^(S3-'ASSUM 1'!B19)" +"T10*(1+'ASSUM 1'!D19)^(T3-'ASSUM 1'!B19)" +"U10*(1+'ASSUM 1'!D19)^(U3-'ASSUM 1'!B19)" +"V10*(1+'ASSUM 1'!D19)^(V3-'ASSUM 1'!B19)" +"IF($A$15=1,B79,B142)" +"IF($A$15=1,B81,B144)" +"SUM(B18:B29)" +"A18" +"B18/B$30" +"A110" +"A48" +"B93/(45*3*8760*Tariff!C7/12)" +"C93/(45*7*8760*Tariff!D7/12)" +"B81/B$93" +"A75" +"B156/(45*3*8760*Tariff!C7/12)" +"C156/(45*7*8760*Tariff!D7/12)" +"B144/B$156" +"'ASSUM 1'!D37" +"C5+1" +"IF(C5>0,B6+1,0)" +"IF(C6=1,'ASSUM 1'!C38,IF(C6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(D6=1,'ASSUM 1'!C38,IF(D6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(E6=1,'ASSUM 1'!C38,IF(E6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(F6=1,'ASSUM 1'!C38,IF(F6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(G6=1,'ASSUM 1'!C38,IF(G6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(H6=1,'ASSUM 1'!C38,IF(H6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(I6=1,'ASSUM 1'!C38,IF(I6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(J6=1,'ASSUM 1'!C38,IF(J6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(K6=1,'ASSUM 1'!C38,IF(K6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(L6=1,'ASSUM 1'!C38,IF(L6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(M6=1,'ASSUM 1'!C38,IF(M6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(N6=1,'ASSUM 1'!C38,IF(N6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(O6=1,'ASSUM 1'!C38,IF(O6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(P6=1,'ASSUM 1'!C38,IF(P6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(Q6=1,'ASSUM 1'!C38,IF(Q6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(R6=1,'ASSUM 1'!C38,IF(R6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(S6=1,'ASSUM 1'!C38,IF(S6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(T6=1,'ASSUM 1'!C38,IF(T6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(U6=1,'ASSUM 1'!C38,IF(U6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(V6=1,'ASSUM 1'!C38,IF(V6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"('ASSUM 1'!B7*3)*(1-'ASSUM 1'!C13)^(C5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(D5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(E5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(F5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(G5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(H5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(I5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(J5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(K5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(L5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(M5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(N5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(O5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(P5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(Q5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(R5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(S5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(T5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(U5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(V5-$C$5)" +"'Stratus Report'!B13" +"8760*C11*C7/12" +"C12*(C10)" +"C13" +"SUM($C$12:C12)" +"IF(C6=1,'ASSUM 1'!B7*3,'ASSUM 1'!D8)" +"IF(D6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(E6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(F6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(G6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(H6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(I6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(J6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(K6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(L6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(M6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(N6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(O6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(P6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(Q6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(R6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(S6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(T6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(U6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(V6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"'Stratus Report'!B11" +"C22*C21*C7/12" +"D22*D21*10/12" +"E22*E21" +"+'Stratus Report'!B7" +"C10*'ASSUM 1'!B24" +"D10*'ASSUM 1'!B24" +"E10*'ASSUM 1'!B24" +"F10*'ASSUM 1'!B24" +"G10*'ASSUM 1'!B24" +"H10*'ASSUM 1'!B24" +"I10*'ASSUM 1'!B24" +"J10*'ASSUM 1'!B24" +"K10*'ASSUM 1'!B24" +"L10*'ASSUM 1'!B24" +"M10*'ASSUM 1'!B24" +"N10*'ASSUM 1'!B24" +"O10*'ASSUM 1'!B24" +"P10*'ASSUM 1'!B24" +"Q10*'ASSUM 1'!B24" +"R10*'ASSUM 1'!B24" +"S10*'ASSUM 1'!B24" +"T10*'ASSUM 1'!B24" +"U10*'ASSUM 1'!B24" +"V10*'ASSUM 1'!B24" +"(C27*C28/1000)" +"C34/C33*1000" +"C17" +"Spot!C57" +"C34+C29" +"CSHFLO!A10" +"IF(C23>0,+C23/C17*100,0)" +"'Co IS'!A11" +"IF(C29>0,+C29/C17*100,0)" +"IF(C34>0,+C34/C17*100,0)" +"SUM(C39:C41)" +"SUM('Co IS'!C10:L12)/SUM(C17:L17)*100" +"SUM('Co IS'!M10:V12)/SUM(M17:V17)*100" +"Tariff!C5" +"+Tariff!C7" +"Tariff!C17*'Stratus Report'!B33" +"'Stratus Report'!B48" +"C7*C8/1000" +"Tariff!C17*'Stratus Report'!B34" +"'Stratus Report'!B49" +"Tariff!C$17*'Stratus Report'!B35" +"'Stratus Report'!B50" +"Tariff!C$17*'Stratus Report'!B36" +"'Stratus Report'!B51" +"Tariff!C$17*'Stratus Report'!B37" +"B20" +"'Stratus Report'!B52" +"Tariff!C$17*'Stratus Report'!B38" +"'Stratus Report'!B53" +"Tariff!C$17*'Stratus Report'!B39" +"'Stratus Report'!B54" +"Tariff!C$17*'Stratus Report'!B40" +"'Stratus Report'!B55" +"Tariff!C$17*'Stratus Report'!B41" +"'Stratus Report'!B56" +"Tariff!C$17*'Stratus Report'!B42" +"'Stratus Report'!B57" +"Tariff!C$17*'Stratus Report'!B43" +"'Stratus Report'!B58" +"Tariff!C$17*'Stratus Report'!B44" +"'Stratus Report'!B59" +"C51+C47+C43+C39+C35+C31+C27+C23+C19+C15+C11+C7" +"C53+C49+C45+C41+C37+C33+C29+C25+C21+C17+C13+C9" +"C56*(1+'ASSUM 1'!D27)^(C4-('ASSUM 1'!B27))" +"D56*(1+'ASSUM 1'!D27)^(D4-('ASSUM 1'!B27))" +"E56*(1+'ASSUM 1'!D27)^(E4-('ASSUM 1'!B27))" +"F56*(1+'ASSUM 1'!D27)^(F4-('ASSUM 1'!B27))" +"G56*(1+'ASSUM 1'!D27)^(G4-('ASSUM 1'!B27))" +"H56*(1+'ASSUM 1'!D27)^(H4-('ASSUM 1'!B27))" +"I56*(1+'ASSUM 1'!D27)^(I4-('ASSUM 1'!B27))" +"J56*(1+'ASSUM 1'!D27)^(J4-('ASSUM 1'!B27))" +"K56*(1+'ASSUM 1'!D27)^(K4-('ASSUM 1'!B27))" +"L56*(1+'ASSUM 1'!D27)^(L4-('ASSUM 1'!B27))" +"M56*(1+'ASSUM 1'!D27)^(M4-('ASSUM 1'!B27))" +"N56*(1+'ASSUM 1'!D27)^(N4-('ASSUM 1'!B27))" +"O56*(1+'ASSUM 1'!D27)^(O4-('ASSUM 1'!B27))" +"P56*(1+'ASSUM 1'!D27)^(P4-('ASSUM 1'!B27))" +"Q56*(1+'ASSUM 1'!D27)^(Q4-('ASSUM 1'!B27))" +"R56*(1+'ASSUM 1'!D27)^(R4-('ASSUM 1'!B27))" +"S56*(1+'ASSUM 1'!D27)^(S4-('ASSUM 1'!B27))" +"T56*(1+'ASSUM 1'!D27)^(T4-('ASSUM 1'!B27))" +"U56*(1+'ASSUM 1'!D27)^(U4-('ASSUM 1'!B27))" +"V56*(1+'ASSUM 1'!D27)^(V4-('ASSUM 1'!B27))" +"C57/C55*1000" +"C56/C55*1000" +"FUEL!A1" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(C5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(D5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(E5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(F5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(G5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(H5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(I5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(J5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(K5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(L5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(M5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(N5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(O5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(P5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(Q5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(R5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(S5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(T5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(U5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(V5-$C$5)" +"Spot!B7" +"Spot!C7" +"C11*C8" +"D11*D$8" +"'Stratus Report'!B62" +"C12*C13/10^6" +"A11" +"Spot!C11" +"'Stratus Report'!B63" +"Spot!C15" +"'Stratus Report'!B64" +"Spot!C19" +"A18" +"'Stratus Report'!B65" +"Spot!C23" +"'Stratus Report'!B66" +"Spot!C27" +"'Stratus Report'!B67" +"Spot!C31" +"'Stratus Report'!B68" +"Spot!C35" +"'Stratus Report'!B69" +"Spot!C39" +"'Stratus Report'!B70" +"Spot!C43" +"'Stratus Report'!B71" +"Spot!C47" +"'Stratus Report'!B72" +"Spot!C51" +"'Stratus Report'!B73" +"C77+C71+C65+C59+C53+C47+C41+C35+C29+C23+C17+C11" +"(+C78+C72+C66+C60+C54+C48+C42+C36+C30+C24+C18+C12)/10^3" +"C80+C74+C68+C62+C56+C50+C44+C38+C32+C26+C20+C14" +"C83*10^6/'ASSUM 1'!$D$34" +"C84*(1+'ASSUM 1'!D43)^(C5-'ASSUM 1'!B42)" +"D84*(1+'ASSUM 1'!D43)^(D5-'ASSUM 1'!B42)" +"E84*(1+'ASSUM 1'!D43)^(E5-'ASSUM 1'!B42)" +"F84*(1+'ASSUM 1'!D43)^(F5-'ASSUM 1'!B42)" +"G84*(1+'ASSUM 1'!D43)^(G5-'ASSUM 1'!B42)" +"H84*(1+'ASSUM 1'!D43)^(H5-'ASSUM 1'!B42)" +"I84*(1+'ASSUM 1'!D43)^(I5-'ASSUM 1'!B42)" +"J84*(1+'ASSUM 1'!D43)^(J5-'ASSUM 1'!B42)" +"K84*(1+'ASSUM 1'!D43)^(K5-'ASSUM 1'!B42)" +"L84*(1+'ASSUM 1'!D43)^(L5-'ASSUM 1'!B42)" +"M84*(1+'ASSUM 1'!D43)^(M5-'ASSUM 1'!B42)" +"N84*(1+'ASSUM 1'!D43)^(N5-'ASSUM 1'!B42)" +"O84*(1+'ASSUM 1'!D43)^(O5-'ASSUM 1'!B42)" +"P84*(1+'ASSUM 1'!D43)^(P5-'ASSUM 1'!B42)" +"Q84*(1+'ASSUM 1'!D43)^(Q5-'ASSUM 1'!B42)" +"R84*(1+'ASSUM 1'!D43)^(R5-'ASSUM 1'!B42)" +"S84*(1+'ASSUM 1'!D43)^(S5-'ASSUM 1'!B42)" +"T84*(1+'ASSUM 1'!D43)^(T5-'ASSUM 1'!B42)" +"U84*(1+'ASSUM 1'!D43)^(U5-'ASSUM 1'!B42)" +"V84*(1+'ASSUM 1'!D43)^(V5-'ASSUM 1'!B42)" +"C88/C82*1000" +"C90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(C5-'ASSUM 1'!I27)" +"D90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(D5-'ASSUM 1'!I27)" +"E90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(E5-'ASSUM 1'!I27)" +"F90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(F5-'ASSUM 1'!I27)" +"G90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(G5-'ASSUM 1'!I27)" +"H90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(H5-'ASSUM 1'!I27)" +"I90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(I5-'ASSUM 1'!I27)" +"J90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(J5-'ASSUM 1'!I27)" +"K90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(K5-'ASSUM 1'!I27)" +"L90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(L5-'ASSUM 1'!I27)" +"M90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(M5-'ASSUM 1'!I27)" +"N90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(N5-'ASSUM 1'!I27)" +"O90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(O5-'ASSUM 1'!I27)" +"P90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(P5-'ASSUM 1'!I27)" +"Q90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(Q5-'ASSUM 1'!I27)" +"R90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(R5-'ASSUM 1'!I27)" +"S90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(S5-'ASSUM 1'!I27)" +"T90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(T5-'ASSUM 1'!I27)" +"U90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(U5-'ASSUM 1'!I27)" +"V90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(V5-'ASSUM 1'!I27)" +"OandM!A1" +"C5+1" +"Tariff!C18" +"'ASSUM 1'!F31" +"('ASSUM 1'!$H$31)*(1+'ASSUM 1'!$I$31)^(C$5-'ASSUM 1'!$I$27)*C$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(C$5-'ASSUM 1'!I27)*C$7/12*1000-200" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!$H33)*(1+'ASSUM 1'!$I33)^(C$5-'ASSUM 1'!$I$27)*Tariff!C17" +"('ASSUM 1'!$H34)*(1+'ASSUM 1'!$I34)^(C$5-'ASSUM 1'!$I$27)*C$7/12*1000*Tariff!C10/'ASSUM 1'!$D$7" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(D$5-'ASSUM 1'!I27)*D$7/12*1000*D7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(E$5-'ASSUM 1'!I27)*E$7/12*1000*E7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(F$5-'ASSUM 1'!I27)*F$7/12*1000*F7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(G$5-'ASSUM 1'!I27)*G$7/12*1000*G7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(H$5-'ASSUM 1'!I27)*H$7/12*1000*H7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(I$5-'ASSUM 1'!I27)*I$7/12*1000*I7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(J$5-'ASSUM 1'!I27)*J$7/12*1000*J7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(K$5-'ASSUM 1'!I27)*K$7/12*1000*K7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(L$5-'ASSUM 1'!I27)*L$7/12*1000*L7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(M$5-'ASSUM 1'!I27)*M$7/12*1000*M7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(N$5-'ASSUM 1'!I27)*N$7/12*1000*N7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(O$5-'ASSUM 1'!I27)*O$7/12*1000*O7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(P$5-'ASSUM 1'!I27)*P$7/12*1000*P7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000*Q7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(R$5-'ASSUM 1'!I27)*R$7/12*1000*R7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(S$5-'ASSUM 1'!I27)*S$7/12*1000*S7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(T$5-'ASSUM 1'!I27)*T$7/12*1000*T7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(U$5-'ASSUM 1'!I27)*U$7/12*1000*U7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(V$5-'ASSUM 1'!I27)*V$7/12*1000*V7/12" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"SUM(C11:C17)" +"'ASSUM 1'!F40" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"C59" +"'Co IS'!C13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!D13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!E13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!F13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!G13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!H13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!I13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!J13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!K13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!L13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!M13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!N13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!O13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!P13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!Q13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!R13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!S13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!T13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!U13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!V13*1000/100*'ASSUM 1'!H42/1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"SUM(C21:C31)" +"C18+C32" +"(C34-C21-C11)/2" +"C34-C13-C11-C16-C14+C44" +"(D34-D13-D11-D16-D14+D44)/2" +"C18/Tariff!C17" +"C34/Tariff!C17" +"C14" +"C45+D14" +"O43" +"C43-C44" +"C45*'ASSUM 1'!$S$43" +"SUM($C$16:C16)" +"IF(C6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(D6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(E6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(F6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(G6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(H6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(I6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(J6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(K6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(L6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(M6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(N6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(O6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(P6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(Q6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(R6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(S6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(T6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(U6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(V6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(C6<='ASSUM 1'!M42,'ASSUM 1'!N42/100,IF(C6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(D6<='ASSUM 1'!M42,'ASSUM 1'!#REF!/100,IF(D6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(E6<='ASSUM 1'!M42,#REF!/100,IF(E6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(F6<='ASSUM 1'!M42,#REF!/100,IF(F6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(G6<='ASSUM 1'!M42,#REF!/100,IF(G6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(H6<='ASSUM 1'!M42,#REF!/100,IF(H6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(I6<='ASSUM 1'!M42,#REF!/100,IF(I6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(J6<='ASSUM 1'!M42,'ASSUM 1'!O58/100,IF(J6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(K6<='ASSUM 1'!M42,'ASSUM 1'!P58/100,IF(K6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(L6<='ASSUM 1'!M42,#REF!/100,IF(L6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(M6<='ASSUM 1'!M42,'ASSUM 1'!Q58/100,IF(M6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(N6<='ASSUM 1'!M42,'ASSUM 1'!R58/100,IF(N6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(O6<='ASSUM 1'!M42,'ASSUM 1'!S58/100,IF(O6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(P6<='ASSUM 1'!M42,#REF!/100,IF(P6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(Q6<='ASSUM 1'!M42,#REF!/100,IF(Q6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(R6<='ASSUM 1'!M42,'ASSUM 1'!T58/100,IF(R6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(S6<='ASSUM 1'!M42,'ASSUM 1'!#REF!/100,IF(S6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(T6<='ASSUM 1'!M42,'ASSUM 1'!#REF!/100,IF(T6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(U6<='ASSUM 1'!M42,'ASSUM 1'!#REF!/100,IF(U6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(V6<='ASSUM 1'!M42,'ASSUM 1'!#REF!/100,IF(V6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"C51*C52" +"'ASSUM 2'!$E$26*10^3" +"[0]!_XX1/100" +"C57+C53" +"'ASSUM 1'!M30" +"FUEL!C88/365.25*$B$62" +"'ASSUM 1'!M29" +"C34/365.25*$B$63" +"C63+C62" +"IF(D6<3,+D64-'ASSUM 1'!N31,D64-C64)-IF(D6='ASSUM 1'!D36,D64,0)" +"IF(E6<3,+E64-'ASSUM 1'!N31,E64-D64)-IF(E6='ASSUM 1'!D36,E64,0)" +"IF(F6<3,+F64-'ASSUM 1'!N31,F64-E64)-IF(F6='ASSUM 1'!D36,F64,0)" +"IF(G6<3,+G64-'ASSUM 1'!N31,G64-F64)-IF(G6='ASSUM 1'!D36,G64,0)" +"IF(H6<3,+H64-'ASSUM 1'!N31,H64-G64)-IF(H6='ASSUM 1'!D36,H64,0)" +"IF(I6<3,+I64-'ASSUM 1'!N31,I64-H64)-IF(I6='ASSUM 1'!D36,I64,0)" +"IF(J6<3,+J64-'ASSUM 1'!N31,J64-I64)-IF(J6='ASSUM 1'!D36,J64,0)" +"IF(K6<3,+K64-'ASSUM 1'!N31,K64-J64)-IF(K6='ASSUM 1'!D36,K64,0)" +"IF(L6<3,+L64-'ASSUM 1'!N31,L64-K64)-IF(L6='ASSUM 1'!D36,L64,0)" +"IF(M6<3,+M64-'ASSUM 1'!N31,M64-L64)-IF(M6='ASSUM 1'!D36,M64,0)" +"IF(N6<3,+N64-'ASSUM 1'!N31,N64-M64)-IF(N6='ASSUM 1'!D36,N64,0)" +"IF(O6<3,+O64-'ASSUM 1'!N31,O64-N64)-IF(O6='ASSUM 1'!D36,O64,0)" +"IF(P6<3,+P64-'ASSUM 1'!N31,P64-O64)-IF(P6='ASSUM 1'!D36,P64,0)" +"IF(Q6<3,+Q64-'ASSUM 1'!N31,Q64-P64)-IF(Q6='ASSUM 1'!D36,Q64,0)" +"IF(R6<3,+R64-'ASSUM 1'!N31,R64-Q64)-IF(R6='ASSUM 1'!D36,R64,0)" +"IF(S6<3,+S64-'ASSUM 1'!N31,S64-R64)-IF(S6='ASSUM 1'!D36,S64,0)" +"IF(T6<3,+T64-'ASSUM 1'!N31,T64-S64)-IF(T6='ASSUM 1'!D36,T64,0)" +"IF(U6<3,+U64-'ASSUM 1'!N31,U64-T64)-IF(U6='ASSUM 1'!D36,U64,0)" +"IF(V6<3,+V64-'ASSUM 1'!N31,V64-U64)-IF(V6='ASSUM 1'!D36,V64,0)" +"'Co IS'!A1" +"Tariff!C23" +"Tariff!C29" +"Tariff!C34" +"SUM(C10:C12)" +"FUEL!C88" +"OandM!C18" +"OandM!C32" +"C13-C19" +"'144A DEBT'!C34" +"'144A DEBT'!C44" +"-OandM!C46" +"'BKDEPR 144A'!F67" +"C29-C31" +"TAXES!C14" +"(+C33-C35)*TAXES!C26" +"(+D33-D35)*TAXES!C26" +"(+E33-E35)*TAXES!C26" +"(+F33-F35)*TAXES!C26" +"(+G33-G35)*TAXES!C26" +"(+H33-H35)*TAXES!C26" +"(+I33-I35)*TAXES!C26" +"(+J33-J35)*TAXES!C26" +"(+K33-K35)*TAXES!C26" +"(+L33-L35)*TAXES!C26" +"(+M33-M35)*TAXES!C26" +"(+N33-N35)*TAXES!C26" +"(+O33-O35)*TAXES!C26" +"(+P33-P35)*TAXES!C26" +"(+Q33-Q35)*TAXES!C26" +"(+R33-R35)*TAXES!C26" +"(+S33-S35)*TAXES!C26" +"(+T33-T35)*TAXES!C26" +"(+U33-U35)*TAXES!C26" +"(+V33-V35)*TAXES!C26" +"C36+C35" +"C33-C37" +"#REF!/0.75" +"#REF!" +"CSHFLO!A1" +"'Co IS'!C10" +"SUM(C10:C12)" +"OandM!C65" +"IF(C6='ASSUM 1'!$D$36,-OandM!C45,0)" +"CSHFLO!A19" +"SUM(C16:C20)" +"C13-C21" +"'Co IS'!C24" +"'144A DEBT'!C35" +"'Co IS'!C25" +"SUM(C26:C29)" +"+'Co IS'!A35" +"+TAXES!C33" +"TAXES!D33" +"SUM(C32:C33)" +"C13-C21-C30-C34" +"NPV(0.14648305,C36:V36)+B36" +"C5" +"IF(B41>1,B41+1,IF(C45>0,1,0))*0+C6" +"IF(C41>=1,C41+1,IF(D45>0,1,0))" +"'144A DEBT'!C34" +"C45+C44" +"SUM(C46:C47)" +"IF(C49>1,(C23)/C46,0)" +"IF('ASSUM 1'!N26=1,AVERAGE(D52:R52),AVERAGE(C52:Q58))" +"IF('ASSUM 1'!N26=1,MIN(D52:R52),MIN(C52:R52))" +"1-SUM($C$45:C45)/('ASSUM 1'!$S$29*1000)" +"IF(C49>1,(C23)/C49,0)" +"IF(R49>1,(R13-R21)/R49,0)" +"C60*C45" +"SUM(C61:R61)/90000" +"'ENA IDC'!D8" +"-'144A IDC'!D69" +"-'144A IDC'!H69-H8" +"-'ENA IDC'!T69" +"CSHFLO!C36+0.5*OandM!C11*(1-TAXES!C26)" +"0" +"CSHFLO!D36+0.5*OandM!D11*(1-TAXES!D26-'ASSUM 1'!$N$40)" +"'CSHFLO-ENA'!W36+0.5*OandM!W11*(1-'TAXES-ENA'!W26-'ASSUM 1'!$N$40)" +"SUM(D3:D4)" +"'ENA-144A Comparison'!B9" +"XNPV(B7,D$5:AL$5,D$1:AL$1)" +"XIRR(D$5:AL$5,D$1:AL$1)" +"'ENA Assumptions'!B4" +"'ASSUM 1'!S32" +"'ASSUM 1'!$S39" +"D5" +"'ASSUM 1'!S40" +"SUM(C4:C5)" +"'ENA IDC'!C41*1000" +"'144A IDC'!C41*1000" +"C7-D7" +"'ENA Debt'!B53" +"'144A DEBT'!B53" +"'ENE FCF'!C7" +"'144A FCF'!C7" +"'ENE FCF'!B8" +"'144A FCF'!B8" +"315*375" +"'ENA-144A Comparison'!C6" +"SUM(I11:I26)" +"1-D11" +"H11*J11" +"J11*C11" +"SUM(K11:K31)" +"A11+1" +"'IS-ENA'!A1" +"Tariff!C23" +"Tariff!C29" +"Tariff!C34" +"SUM(C10:C12)" +"FUEL!C88" +"OandM!C18" +"OandM!C32" +"C13-C19" +"'ENA Debt'!C34" +"'ENA Debt'!C44" +"-OandM!C46" +"'BKDEPR 144A'!F67" +"C29-C31" +"'TAXES-ENA'!C14" +"(+C33-C35)*'TAXES-ENA'!C26" +"C36+C35" +"C33-C37" +"#REF!/0.75" +"#REF!" +"'ENA IDC'!D8" +"-'ENA IDC'!D69" +"'CSHFLO-ENA'!C36+0.5*OandM!C11*(1-'TAXES-ENA'!C26)" +"0" +"'CSHFLO-ENA'!D36+0.5*OandM!D11*(1-'TAXES-ENA'!D26-'ASSUM 1'!$N$40)" +"SUM(D3:D4)" +"'ENA-144A Comparison'!B9" +"XNPV(B7,D$5:AL$5,D$1:AL$1)" +"XIRR(D$5:AL$5,D$1:AL$1)" +"D13-D12" +"138.127+156475.619" +"1308.656+172559.859" +"OandM!C34-OandM!C21-OandM!C13-OandM!C11-OandM!C14-OandM!C16+OandM!C44" +"OandM!D34-OandM!D21-OandM!D13-OandM!D11-OandM!D16-OandM!D14+OandM!D44" +"(NPV($C$17,D16:$X$16))/(1+$C$17)^D5" +"D16" +"E16/2" +"D13+E13" +"E13" +"-D17" +"SUM(D21:D22)" +"D23/315" +"'ENA Debt'!C20" +"D24-D27" +"D31-$X$31/2" +"D32*118125000/$E$32" +"(E34-F34)/$E$34" +"D32*102375000/$E$32" +"(E38-F38)/$E38" +"(F38-G38)/$E$38" +"AVERAGE(H44,J44)" +"(E44-F44)/$E44" +"'CSHFLO-ENA'!A1" +"'Co IS'!C10" +"SUM(C10:C12)" +"OandM!C65" +"IF(C6='ASSUM 1'!$D$36,-OandM!C45,0)" +"'CSHFLO-ENA'!A19" +"SUM(C16:C20)" +"C13-C21" +"'IS-ENA'!C24" +"'ENA Debt'!C35" +"'IS-ENA'!C25" +"'Co IS'!C26" +"SUM(C26:C29)" +"+'Co IS'!A35" +"+'IS-ENA'!C35" +"+'TAXES-ENA'!C33" +"SUM(C32:C33)" +"C13-C21-C30-C34" +"C5" +"IF(B41>1,B41+1,IF(C45>0,1,0))*0+C6" +"IF(C41>=1,C41+1,IF(D45>0,1,0))" +"'ENA Debt'!C34" +"C45+C44" +"SUM(C46:C47)" +"IF(C49>1,(C23)/C46,0)" +"IF('ASSUM 1'!N26=1,AVERAGE(D52:R52),AVERAGE(C52:Q58))" +"IF('ASSUM 1'!N26=1,MIN(D52:R52),MIN(C52:R52))" +"1-SUM($C$45:C45)/('ASSUM 1'!$S$29*1000)" +"IF(C49>1,(C23)/C49,0)" +"IF(R49>1,(R13-R21)/R49,0)" +"C60*C45" +"SUM(C61:V61)/'ENA Assumptions'!B2" +"'CSHFLO w ePUP'!A1" +"C29+C30" +"C14-C18-OandM!C13" +"'Co IS'!C10" +"SUM(C10:C14)" +"C11" +"'Co IS'!C18" +"OandM!C65" +"IF(C6='ASSUM 1'!$D$36,-OandM!C45,0)" +"'CSHFLO w ePUP'!A22" +"SUM(C18:C23)" +"C15-C24" +"'IS-ENA'!C24" +"'ENA Debt'!C35" +"IF(C26-C29-C30>C10,C10,C26-C29-C30)" +"'IS-ENA'!C25" +"'Co IS'!C26" +"+'Co IS'!A35" +"+'IS-ENA'!C35" +"+'TAXES-ENA'!C33" +"SUM(C36:C37)" +"C15-C24-C34-C38" +"C5" +"IF(B45>1,B45+1,IF(C49>0,1,0))*0+C6" +"IF(C45>=1,C45+1,IF(D49>0,1,0))" +"'ENA Debt'!C34" +"C49+C48" +"SUM(C50:C51)" +"IF(C53>1,(C26)/C50,0)" +"IF('ASSUM 1'!N26=1,AVERAGE(D56:R56),AVERAGE(C56:Q62))" +"IF('ASSUM 1'!N26=1,MIN(D56:R56),MIN(C56:R56))" +"1-SUM($C$49:C49)/('ASSUM 1'!$S$29*1000)" +"IF(C53>1,(C26)/C53,0)" +"IF(R53>1,(R15-R24)/R53,0)" +"C64*C49" +"SUM(C65:V65)/'ENA Assumptions'!B2" +"'144A IDC'!A1" +"Tariff!A5" +"'IS-ENA'!C29" +"'TAXDEPR 144A'!F67" +"C9-C11" +"IF(C5='ASSUM 1'!$M$39,+CSHFLO!C13*'ASSUM 1'!$N$39,C13*'ASSUM 1'!$N$40)" +"C13-C14" +"C21" +"IF(C15<0,-C15,0)" +"IF(C15<0,0,IF(C15>C18,-C18,-C15))" +"C18+C19+C20" +"IF(C15<0,0,C15+C20)" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"C23" +"C28*C26" +"C30" +"'144A DEBT'!C5" +"ROUND(B11-SUM(C35:S35),0)" +"'ENA Assumptions'!B2" +"IF('ASSUM 1'!N26=1,""Custom"",IF('ASSUM 1'!S33=0,""Mortgage"",""Levelized""))" +"IF(C$7<12,0,B26+1)" +"B11" +"C31" +"IF(C19>=1,VLOOKUP(C5,'ASSUM 1'!$K$7:$N$23,4)*$C$20/2,0)" +"VLOOKUP(D5,'ENA Assumptions'!$A$11:$E$31,3)*VLOOKUP(D5,'ENA Assumptions'!$A$11:$E$31,5)*$C$20*IF(D19=0,0,1)" +"IF(OR(C7<12,C19=0),0,+C20*'144A DEBT'!S42/2)" +"IF(OR(D7<12,D19=0),0,+D20*'ASSUM 1'!$S$42/2)" +"IF(C7<12,0,IF(C20>1,PMT('ASSUM 1'!S42/2,'144A DEBT'!S32*IF('ASSUM 1'!S34=""semi"",2,1),-(($C$20))),0))" +"D22+D21" +"C20-C21" +"+D19+1" +"C24" +"VLOOKUP(C5,'ASSUM 1'!$K$7:$N$23,4)/2*$C$20*IF(C26=0,0,1)" +"VLOOKUP(D5,'ENA Assumptions'!$A$11:$E$31,3)*VLOOKUP(D5,'ENA Assumptions'!$A$11:$E$31,4)*$C$20*IF(D26=0,0,1)" +"D27*'ASSUM 1'!$S$42/2" +"ROUND(+C29+C22,2)" +"C28+C21" +"C34+C35" +"C24" +"C31" +"D24" +"D31" +"E24" +"E31" +"F24" +"F31" +"G24" +"G31" +"H24" +"H31" +"I24" +"I31" +"J24" +"J31" +"K24" +"K31" +"L24" +"L31" +"M24" +"M31" +"N24" +"N31" +"O24" +"O31" +"P24" +"P31" +"Q24" +"Q31" +"R24" +"R31" +"S24" +"S31" +"T24" +"T31" +"U24" +"U31" +"V24" +"V30" +"W24" +"'ASSUM 1'!R46" +"C42" +"C40-((AVERAGE(D36:H36))*'ASSUM 1'!$Q$46/12)" +"C40-C41" +"C42*'ASSUM 1'!$S$46" +"SUM(C48:W48)" +"C47*C30" +"D47*D28" +"C50*D21" +"(B48+B51)/C20" +"'144A IDC'!A1" +"'ASSUM 1'!Q7" +"+'144A Draw'!A5" +"'144A Draw'!C5" +"DATE(IF(MONTH(D8)=12,YEAR(D8)+1,YEAR(D8)),IF(MONTH(D8)=12,1,(MONTH(D8)+1)),1)" +"IF(C9>0,C9+1,IF(D77<=0,0,1))" +"'144A Draw'!A8" +"'144A Draw'!B9" +"'144A Draw'!C9*$C12*1000" +"C12*1000-SUM(D12:Y12)" +"SUM(C12:C16)" +"SUM(C20:C25)" +"SUM(C29:C32)" +"D116/1000" +"SUM(C36:C55)" +"D113" +"SUM(D68:Z68)" +"D102" +"SUM(D69:Y69)" +"D127" +"C68+C69" +"D69+D68" +"C63+C56+C33+C26+C17" +"SUM(D12:D63)" +"IF(E8>=$D$92,IF(SUM($D77:D77)>=($D$91+HLOOKUP($D$92,$D$8:$Y$69,62)),0,MIN(E73,($D$91-SUM($D77:D77)+HLOOKUP($D$92,$D$8:$Y$69,62)))),0)" +"SUM(D78:Y78)-SUM(D78:G78)" +"D73-D77" +"A1" +"'ENA Assumptions'!B2" +"'ASSUM 1'!S13" +"'ASSUM 1'!S16" +"'ENA Assumptions'!B3-'ENA IDC'!D93" +"D8" +"IF(AND(MONTH(D99)=MONTH($D$92),YEAR(D99)=YEAR($D$92)),$D$91,0)" +"D77+IF(D101>0,SUM(C78:$D78),0)" +"E77+IF(E101>0,SUM($D78:D78),0)" +"SUM($D$102:D102)" +"IF(D8<=$D$92,0,IF(D103<$D$91,$D$91-D103,0))" +"IF(D7+1>0,+C107,0)" +"C106+D101" +"D93+D94+D95" +"IF(MONTH(D99)=10,$D$91*$C$107/2,0)" +"D96" +"$D$91*C109" +"IF(D9>=1,+D104*'ASSUM 1'!S43/12,0)" +"IF(E9>=1,+E104*'ASSUM 1'!S43/12,0)" +"IF(F9>=1,+F104*'ASSUM 1'!S43/12,0)" +"IF(G9>=1,+G104*'ASSUM 1'!S43/12,0)" +"IF(H9>=1,+H104*'ASSUM 1'!S43/12,0)" +"IF(I9>=1,+I104*'ASSUM 1'!S43/12,0)" +"IF(J9>=1,+J104*'ASSUM 1'!S43/12,0)" +"IF(K9>=1,+K104*'ASSUM 1'!S43/12,0)" +"IF(L9>=1,+L104*'ASSUM 1'!S43/12,0)" +"IF(M9>=1,+M104*'ASSUM 1'!S43/12,0)" +"IF(N9>=1,+N104*'ASSUM 1'!S43/12,0)" +"IF(O9>=1,+O104*'ASSUM 1'!S43/12,0)" +"IF(P9>=1,+P104*'ASSUM 1'!S43/12,0)" +"IF(Q9>=1,+Q104*'ASSUM 1'!S43/12,0)" +"IF(R9>=1,+R104*'ASSUM 1'!S43/12,0)" +"IF(S9>=1,+S104*'ASSUM 1'!S43/12,0)" +"IF(T9>=1,+T104*'ASSUM 1'!S43/12,0)" +"IF(U9>=1,+U104*'ASSUM 1'!S43/12,0)" +"IF(V9>=1,+V104*'ASSUM 1'!S43/12,0)" +"IF(W9>=1,+W104*'ASSUM 1'!S43/12,0)" +"IF(X9>=1,+X104*'ASSUM 1'!S43/12,0)" +"IF(Y9>=1,+Y104*'ASSUM 1'!S43/12,0)" +"D107" +"D112-D111" +"SUM(D113:Z113)" +"D109" +"D113+D79" +"D121+C122" +"YEAR('ASSUM 1'!R7)" +"IF(YEAR(D$8)=$B$124,D78+D113,0)" +"B124+1" +"IF(YEAR(D$8)=$B$125,D$78+D113,0)" +"-IF(I101>0,SUM($D$124:H125),0)+IF(YEAR(I$8)=$B$125,I$78+I113,0)" +"IF(YEAR(D$8)=$B$126,D$78+D113,0)" +"SUM(C124:C126)" +"B124" +"IF(YEAR(D$8)=$B$130,D$79-D$42-D$52-D$41,0)" +"IF(YEAR(D$8)=$B$131,D$79-D$42-D$52-D$41,0)" +"IF(YEAR(D$8)=$B$132,D$79-D$42-D$52-D$41,0)" +"'144A DEBT'!C5" +"ROUND(B11-SUM(C35:S35),0)" +"'ASSUM 1'!$S$29*1000" +"'ASSUM 1'!S42" +"+'ASSUM 1'!S32" +"IF('ASSUM 1'!N26=1,""Custom"",IF('ASSUM 1'!S33=0,""Mortgage"",""Levelized""))" +"'ASSUM 1'!S35" +"IF(C$7<12,0,B26+1)" +"B11" +"C31" +"IF(C19>=1,VLOOKUP(C5,'ASSUM 1'!$K$7:$N$23,4)*$C$20/2,0)" +"IF(OR(C7<12,C19=0),0,+C20*'144A DEBT'!S42/2)" +"IF(OR(D7<12,D19=0),0,+D20*'ASSUM 1'!$S$42/2)" +"IF(C7<12,0,IF(C20>1,PMT('ASSUM 1'!S42/2,'144A DEBT'!S32*IF('ASSUM 1'!S34=""semi"",2,1),-(($C$20))),0))" +"IF(D7<12,0,IF(D20>1,PMT('ASSUM 1'!$S$42/2,'ASSUM 1'!$S$32*IF('ASSUM 1'!$S$34=""semi"",2,1),-(($C$20))),0))" +"C20-C21" +"+D19+1" +"C24" +"VLOOKUP(C5,'ASSUM 1'!$K$7:$N$23,4)/2*$C$20*IF(C26=0,0,1)" +"D27*'ASSUM 1'!$S$42/2" +"IF(C27>1,PMT('ASSUM 1'!$S$42/2,'ASSUM 1'!$S$32*IF('ASSUM 1'!$S$34=""semi"",2,1),-(($C$20))),0)" +"ROUND(+C29+C22,2)" +"C28+C21" +"C34+C35" +"'ASSUM 1'!R46" +"C42" +"C40-((AVERAGE(D36:H36))*'ASSUM 1'!$Q$46/12)" +"C40-C41" +"C42*'ASSUM 1'!$S$46" +"SUM(C48:W48)" +"C47*C28" +"C50*D21" +"(B48+B51)/C20" +"#REF!" +"IF(OR((C5+1>'ASSUM 1'!$Q$7),C5=0),0,C5+1)" +"'ASSUM 1'!R7" +"C6+365.25/12" +"'ASSUM 2'!A8" +"'ASSUM 2'!E9" +"K9" +"1-SUM(C9:X9)" +"C9" +"C9" +"SUM(B9:B13)" +"SUM(B17:B22)" +"C17" +"C17" +"SUM(B26:B29)" +"(1-+C33)/($R$5-1)" +"1/(MAX(C5:X5)-1)" +"C34" +"C35" +"SUM(B33:B52)" +"B60+B53+B30+B23+B14" +"'144A IDC'!A1" +"'ASSUM 1'!Q7" +"+'144A Draw'!A5" +"'144A Draw'!C5" +"IF(C9>0,C9+1,IF(D77<=0,0,1))" +"'144A Draw'!A8" +"'144A Draw'!B9" +"'144A Draw'!C9*$C12*1000" +"C12*1000-SUM(D12:Y12)" +"SUM(C12:C16)" +"SUM(C20:C25)" +"SUM(C29:C32)" +"SUM(C36:C55)" +"D113" +"SUM(D68:Z68)" +"D102" +"SUM(D69:Y69)" +"D127" +"C68+C69" +"D69+D68" +"C63+C56+C33+C26+C17" +"SUM(D12:D63)" +"IF(E8>=$D$92,IF(SUM($D77:D77)>$D$91,0,E73),0)" +"IF(L8>=$D$92,IF(SUM($D77:K77)>$D$91,0,L73),0)-2644.07" +"SUM(D78:Y78)-SUM(D78:G78)" +"D73-D77" +"A1" +"'ASSUM 1'!S12*1000" +"'ASSUM 1'!S13" +"'ASSUM 1'!S16" +"'ASSUM 1'!S22" +"D8" +"'ASSUM 1'!S9" +"IF(AND(MONTH(D99)=MONTH($D$92),YEAR(D99)=YEAR($D$92)),$D$91,0)" +"D77+IF(D101>0,SUM(C78:$D78),0)" +"E77+IF(E101>0,SUM($D78:D78),0)" +"SUM($D$102:D102)" +"IF(D8<=$D$92,0,IF(D103<$D$91,$D$91-D103,0))" +"IF(D7+1>0,+C107,0)" +"C106+D101" +"D93+D94+D95" +"IF(MONTH(D99)=10,$D$91*$C$107/2,0)" +"D96" +"$D$91*C109" +"IF(D9>=1,+D104*'ASSUM 1'!S43/12,0)" +"IF(E9>=1,+E104*'ASSUM 1'!S43/12,0)" +"IF(F9>=1,+F104*'ASSUM 1'!S43/12,0)" +"IF(G9>=1,+G104*'ASSUM 1'!S43/12,0)" +"IF(H9>=1,+H104*'ASSUM 1'!S43/12,0)" +"IF(I9>=1,+I104*'ASSUM 1'!S43/12,0)" +"IF(J9>=1,+J104*'ASSUM 1'!S43/12,0)" +"IF(K9>=1,+K104*'ASSUM 1'!S43/12,0)" +"IF(L9>=1,+L104*'ASSUM 1'!S43/12,0)" +"IF(M9>=1,+M104*'ASSUM 1'!S43/12,0)" +"IF(N9>=1,+N104*'ASSUM 1'!S43/12,0)" +"IF(O9>=1,+O104*'ASSUM 1'!S43/12,0)" +"IF(P9>=1,+P104*'ASSUM 1'!S43/12,0)" +"IF(Q9>=1,+Q104*'ASSUM 1'!S43/12,0)" +"IF(R9>=1,+R104*'ASSUM 1'!S43/12,0)" +"IF(S9>=1,+S104*'ASSUM 1'!S43/12,0)" +"IF(T9>=1,+T104*'ASSUM 1'!S43/12,0)" +"IF(U9>=1,+U104*'ASSUM 1'!S43/12,0)" +"IF(V9>=1,+V104*'ASSUM 1'!S43/12,0)" +"IF(W9>=1,+W104*'ASSUM 1'!S43/12,0)" +"IF(X9>=1,+X104*'ASSUM 1'!S43/12,0)" +"IF(Y9>=1,+Y104*'ASSUM 1'!S43/12,0)" +"D107" +"D112-D111" +"SUM(D113:Z113)" +"D109" +"D113+D79" +"D121+C122" +"YEAR('ASSUM 1'!R7)" +"IF(YEAR(D$8)=$B$124,D78+D113,0)" +"B124+1" +"IF(YEAR(D$8)=$B$125,D$78+D113,0)" +"-IF(I101>0,SUM($D$124:H125),0)+IF(YEAR(I$8)=$B$125,I$78+I113,0)" +"IF(YEAR(D$8)=$B$126,D$78+D113,0)" +"SUM(C124:C126)" +"B124" +"IF(YEAR(D$8)=$B$130,D$79-D$42-D$52-D$41,0)" +"IF(YEAR(D$8)=$B$131,D$79-D$42-D$52-D$41,0)" +"IF(YEAR(D$8)=$B$132,D$79-D$42-D$52-D$41,0)" +"+Tariff!A1" +"FUEL!A5" +"'TAXDEPR 144A'!F7" +"F7+1" +"FUEL!C6" +"FUEL!E6" +"IF(B15=1,'ASSUM 2'!E9,0)" +"'ASSUM 2'!M9" +"IF(D15=1,'ASSUM 1'!H10,IF(D15=2,'ASSUM 1'!H11,IF(D15=3,'ASSUM 1'!H12,IF(D15=4,'ASSUM 1'!H13,IF(D15=5,'ASSUM 1'!H14,IF(D15=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"$C15*$E15*1000*F$9/12" +"IF(SUM($F15:F15)<$C15*1000,MIN(+$C15*$E15*1000,$C15*1000-SUM($F15:F15)),0)" +"SUM(F15:Y15)-C15*1000" +"IF(D16=1,'ASSUM 1'!H10,IF(D16=2,'ASSUM 1'!H11,IF(D16=3,'ASSUM 1'!H12,IF(D16=4,'ASSUM 1'!H13,IF(D16=5,'ASSUM 1'!H14,IF(D16=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D17=1,'ASSUM 1'!H10,IF(D17=2,'ASSUM 1'!H11,IF(D17=3,'ASSUM 1'!H12,IF(D17=4,'ASSUM 1'!H13,IF(D17=5,'ASSUM 1'!H14,IF(D17=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D18=1,'ASSUM 1'!H10,IF(D18=2,'ASSUM 1'!H11,IF(D18=3,'ASSUM 1'!H12,IF(D18=4,'ASSUM 1'!H13,IF(D18=5,'ASSUM 1'!H14,IF(D18=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D19=1,'ASSUM 1'!H10,IF(D19=2,'ASSUM 1'!H11,IF(D19=3,'ASSUM 1'!H12,IF(D19=4,'ASSUM 1'!H13,IF(D19=5,'ASSUM 1'!H14,IF(D19=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(B22=1,'ASSUM 2'!E17,0)" +"'ASSUM 2'!M17" +"IF(D22=1,'ASSUM 1'!H10,IF(D22=2,'ASSUM 1'!H11,IF(D22=3,'ASSUM 1'!H12,IF(D22=4,'ASSUM 1'!H13,IF(D22=5,'ASSUM 1'!H14,IF(D22=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D23=1,'ASSUM 1'!H10,IF(D23=2,'ASSUM 1'!H11,IF(D23=3,'ASSUM 1'!H12,IF(D23=4,'ASSUM 1'!H13,IF(D23=5,'ASSUM 1'!H14,IF(D23=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D24=1,'ASSUM 1'!H10,IF(D24=2,'ASSUM 1'!H11,IF(D24=3,'ASSUM 1'!H12,IF(D24=4,'ASSUM 1'!H13,IF(D24=5,'ASSUM 1'!H14,IF(D24=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D25=1,'ASSUM 1'!H10,IF(D25=2,'ASSUM 1'!H11,IF(D25=3,'ASSUM 1'!H12,IF(D25=4,'ASSUM 1'!H13,IF(D25=5,'ASSUM 1'!H14,IF(D25=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D26=1,'ASSUM 1'!H10,IF(D26=2,'ASSUM 1'!H11,IF(D26=3,'ASSUM 1'!H12,IF(D26=4,'ASSUM 1'!H13,IF(D26=5,'ASSUM 1'!H14,IF(D26=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D27=1,'ASSUM 1'!H10,IF(D27=2,'ASSUM 1'!H11,IF(D27=3,'ASSUM 1'!H12,IF(D27=4,'ASSUM 1'!H13,IF(D27=5,'ASSUM 1'!H14,IF(D27=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(B30=1,'ASSUM 2'!E26,0)" +"'ASSUM 2'!M26" +"IF(D30=1,'ASSUM 1'!H10,IF(D30=2,'ASSUM 1'!H11,IF(D30=3,'ASSUM 1'!H12,IF(D30=4,'ASSUM 1'!H13,IF(D30=5,'ASSUM 1'!H14,IF(D30=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D31=1,'ASSUM 1'!H10,IF(D31=2,'ASSUM 1'!H11,IF(D31=3,'ASSUM 1'!H12,IF(D31=4,'ASSUM 1'!H13,IF(D31=5,'ASSUM 1'!H14,IF(D31=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D32=1,'ASSUM 1'!H10,IF(D32=2,'ASSUM 1'!H11,IF(D32=3,'ASSUM 1'!H12,IF(D32=4,'ASSUM 1'!H13,IF(D32=5,'ASSUM 1'!H14,IF(D32=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D33=1,'ASSUM 1'!H10,IF(D33=2,'ASSUM 1'!H11,IF(D33=3,'ASSUM 1'!H12,IF(D33=4,'ASSUM 1'!H13,IF(D33=5,'ASSUM 1'!H14,IF(D33=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(B36=1,'ASSUM 2'!E33,0)" +"'ASSUM 2'!M33" +"IF(D36=1,'ASSUM 1'!H10,IF(D36=2,'ASSUM 1'!H11,IF(D36=3,'ASSUM 1'!H12,IF(D36=4,'ASSUM 1'!H13,IF(D36=5,'ASSUM 1'!H14,IF(D36=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D37=1,'ASSUM 1'!H10,IF(D37=2,'ASSUM 1'!H11,IF(D37=3,'ASSUM 1'!H12,IF(D37=4,'ASSUM 1'!H13,IF(D37=5,'ASSUM 1'!H14,IF(D37=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D38=1,'ASSUM 1'!H10,IF(D38=2,'ASSUM 1'!H11,IF(D38=3,'ASSUM 1'!H12,IF(D38=4,'ASSUM 1'!H13,IF(D38=5,'ASSUM 1'!H14,IF(D38=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D39=1,'ASSUM 1'!H10,IF(D39=2,'ASSUM 1'!H11,IF(D39=3,'ASSUM 1'!H12,IF(D39=4,'ASSUM 1'!H13,IF(D39=5,'ASSUM 1'!H14,IF(D39=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D40=1,'ASSUM 1'!H10,IF(D40=2,'ASSUM 1'!H11,IF(D40=3,'ASSUM 1'!H12,IF(D40=4,'ASSUM 1'!H13,IF(D40=5,'ASSUM 1'!H14,IF(D40=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D41=1,'ASSUM 1'!H10,IF(D41=2,'ASSUM 1'!H11,IF(D41=3,'ASSUM 1'!H12,IF(D41=4,'ASSUM 1'!H13,IF(D41=5,'ASSUM 1'!H14,IF(D41=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D42=1,'ASSUM 1'!H10,IF(D42=2,'ASSUM 1'!H11,IF(D42=3,'ASSUM 1'!H12,IF(D42=4,'ASSUM 1'!H13,IF(D42=5,'ASSUM 1'!H14,IF(D42=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D43=1,'ASSUM 1'!H10,IF(D43=2,'ASSUM 1'!H11,IF(D43=3,'ASSUM 1'!H12,IF(D43=4,'ASSUM 1'!H13,IF(D43=5,'ASSUM 1'!H14,IF(D43=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D44=1,'ASSUM 1'!H10,IF(D44=2,'ASSUM 1'!H11,IF(D44=3,'ASSUM 1'!H12,IF(D44=4,'ASSUM 1'!H13,IF(D44=5,'ASSUM 1'!H14,IF(D44=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D45=1,'ASSUM 1'!H10,IF(D45=2,'ASSUM 1'!H11,IF(D45=3,'ASSUM 1'!H12,IF(D45=4,'ASSUM 1'!H13,IF(D45=5,'ASSUM 1'!H14,IF(D45=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D46=1,'ASSUM 1'!H10,IF(D46=2,'ASSUM 1'!H11,IF(D46=3,'ASSUM 1'!H12,IF(D46=4,'ASSUM 1'!H13,IF(D46=5,'ASSUM 1'!H14,IF(D46=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D47=1,'ASSUM 1'!H10,IF(D47=2,'ASSUM 1'!H11,IF(D47=3,'ASSUM 1'!H12,IF(D47=4,'ASSUM 1'!H13,IF(D47=5,'ASSUM 1'!H14,IF(D47=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D48=1,'ASSUM 1'!H10,IF(D48=2,'ASSUM 1'!H11,IF(D48=3,'ASSUM 1'!H12,IF(D48=4,'ASSUM 1'!H13,IF(D48=5,'ASSUM 1'!H14,IF(D48=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D49=1,'ASSUM 1'!H10,IF(D49=2,'ASSUM 1'!H11,IF(D49=3,'ASSUM 1'!H12,IF(D49=4,'ASSUM 1'!H13,IF(D49=5,'ASSUM 1'!H14,IF(D49=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D50=1,'ASSUM 1'!H10,IF(D50=2,'ASSUM 1'!H11,IF(D50=3,'ASSUM 1'!H12,IF(D50=4,'ASSUM 1'!H13,IF(D50=5,'ASSUM 1'!H14,IF(D50=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D51=1,'ASSUM 1'!H10,IF(D51=2,'ASSUM 1'!H11,IF(D51=3,'ASSUM 1'!H12,IF(D51=4,'ASSUM 1'!H13,IF(D51=5,'ASSUM 1'!H14,IF(D51=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D52=1,'ASSUM 1'!H10,IF(D52=2,'ASSUM 1'!H11,IF(D52=3,'ASSUM 1'!H12,IF(D52=4,'ASSUM 1'!H13,IF(D52=5,'ASSUM 1'!H14,IF(D52=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D53=1,'ASSUM 1'!H10,IF(D53=2,'ASSUM 1'!H11,IF(D53=3,'ASSUM 1'!H12,IF(D53=4,'ASSUM 1'!H13,IF(D53=5,'ASSUM 1'!H14,IF(D53=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D54=1,'ASSUM 1'!H10,IF(D54=2,'ASSUM 1'!H11,IF(D54=3,'ASSUM 1'!H12,IF(D54=4,'ASSUM 1'!H13,IF(D54=5,'ASSUM 1'!H14,IF(D54=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D55=1,'ASSUM 1'!H10,IF(D55=2,'ASSUM 1'!H11,IF(D55=3,'ASSUM 1'!H12,IF(D55=4,'ASSUM 1'!H13,IF(D55=5,'ASSUM 1'!H14,IF(D55=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(B58=1,'ASSUM 2'!E56,0)" +"'ASSUM 2'!M56" +"IF(D58=1,'ASSUM 1'!H10,IF(D58=2,'ASSUM 1'!H11,IF(D58=3,'ASSUM 1'!H12,IF(D58=4,'ASSUM 1'!H13,IF(D58=5,'ASSUM 1'!H14,IF(D58=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D59=1,'ASSUM 1'!H10,IF(D59=2,'ASSUM 1'!H11,IF(D59=3,'ASSUM 1'!H12,IF(D59=4,'ASSUM 1'!H13,IF(D59=5,'ASSUM 1'!H14,IF(D59=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D60=1,'ASSUM 1'!H10,IF(D60=2,'ASSUM 1'!H11,IF(D60=3,'ASSUM 1'!H12,IF(D60=4,'ASSUM 1'!H13,IF(D60=5,'ASSUM 1'!H14,IF(D60=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D61=1,'ASSUM 1'!H10,IF(D61=2,'ASSUM 1'!H11,IF(D61=3,'ASSUM 1'!H12,IF(D61=4,'ASSUM 1'!H13,IF(D61=5,'ASSUM 1'!H14,IF(D61=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(B63=1,'ASSUM 2'!E62,0)" +"'ASSUM 2'!M62" +"IF(D63=1,'ASSUM 1'!H10,IF(D63=2,'ASSUM 1'!H11,IF(D63=3,'ASSUM 1'!H12,IF(D63=4,'ASSUM 1'!H13,IF(D63=5,'ASSUM 1'!H14,IF(D63=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"SUM(F15:F63)" +"SUM(C15:C63)*1000" +"F70" +"F69-F67" +"'BKDEPR 144A'!A1" +"FUEL!A5" +"FUEL!C5" +"'TAXDEPR 144A'!A14" +"'ASSUM 2'!P9" +"IF(SUM($E15:E15)<$C15*1000,MIN($C15*1000-SUM($C15:C15),$C15*1000*VLOOKUP(F$7,[0]!_4_15_YR_MACRS,3)),0)" +"SUM(F15:Y15)-C15*1000" +"'ASSUM 2'!P17" +"'ASSUM 2'!P26" +"IF(SUM($E30:E30)<$C30*1000,MIN($C30*1000-SUM($C30:C30),$C30*1000*(VLOOKUP(F$7,#REF!,2))),0)" +"IF(SUM($E32:E32)<$C32*1000,MIN($C32*1000-SUM($C32:C32),$C32*1000*$E32),0)" +"'ASSUM 2'!P33" +"$E$49*$C$49*1000" +"IF(SUM($E50:E50)<$C50*1000,MIN($C50*1000-SUM($C50:C50),$C50*1000*$E50),0)*F$9/12" +"'ASSUM 2'!P56" +"IF(SUM($E59:E59)<$C59*1000,MIN($C59*1000-SUM($C59:C59),$C59*1000*VLOOKUP(F$7,[0]!_4_15_YR_MACRS,2)),0)" +"'ASSUM 2'!P62" +"SUM(F15:F63)" +"SUM(C15:C63)*1000" +"F70" +"F69-F67" +"'144A IDC'!A1" +"Tariff!A5" +"'Co IS'!C29" +"'TAXDEPR 144A'!F67" +"C9-C11" +"IF(C5='ASSUM 1'!$M$39,+CSHFLO!C13*'ASSUM 1'!$N$39,C13*'ASSUM 1'!$N$40)" +"C13-C14" +"C21" +"IF(C15<0,-C15,0)" +"IF(C15<0,0,IF(C15>C18,-C18,-C15))" +"C18+C19+C20" +"IF(C15<0,0,C15+C20)" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"C23" +"C28*C26" +"C30" +"Assumptions!A3" +"'Returns Analysis'!C39" +"Debt!E69" +"Debt!E68" +"B9" +"C11/C14" +"C61-C12" +"C11/$H$68" +"C12/C14" +"Debt!B19" +"IF(C28>0,1,2)" +"C14/$C$14" +"SUM(C11:C12)" +"CHOOSE(U13,U9,U10,U11)" +"CHOOSE(V13,V9,V10,V11,V12)" +"IF(Y13=1,1,2)" +"IF(C35>0,10,20)" +"SUM(N15:N16)" +"C20/$C$61" +"H11*H12" +"SUM(N19:N25)" +"IS!C16" +"IS!C24/IS!C6" +"Debt!B19" +"IS!C25/IS!C6" +"IS!C26/IS!C6" +"IF(B15=""Yes"",[8]Turbo!F16,0)" +"Debt!E66" +"IF(H32,Debt!#REF!,"" "")" +"SUM(B20:B35)" +"Debt!E64" +"G47*C11" +"1-G47" +"G48*C11" +"SUM(B39:B52)" +"H19-H53" +"SUM(B56:B58)" +"P17" +"B59+B53+B36" +"H68*H72" +"D61" +"H12*H13" +"Debt!E68" +"Debt!E69" +"'Returns Analysis'!C39" +"CONCATENATE(""20 Yrs After-Tax Cashflow with "",H23,""x EBITDA Exit Multiple Residual Value"")" +"'Returns Analysis'!C46" +"CONCATENATE(""20 Yrs After-Tax Cashflow with "",H24*100,""% Initial Project Cost Residual Value"")" +"'Returns Analysis'!C53" +"CONCATENATE(""20 Yrs After-Tax Cashflow with $"",H25,""/kW Residual Value"")" +"'Returns Analysis'!C60" +"IS!C7" +"IS!C32" +"IS!C45" +"'Returns Analysis'!C13" +"'Returns Analysis'!C21" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IF(C6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!D21*Assumptions!$H$68,0))" +"IF(D6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!E21*Assumptions!$H$68,0))" +"'Price_Technical Assumption'!D38*Assumptions!$H$62/1000" +"SUM(C10:C12)" +"Assumptions!$H$62*'Price_Technical Assumption'!D30*'Price_Technical Assumption'!D44/1000000" +"Assumptions!$N19*C6" +"Assumptions!$N19*(1+Assumptions!$N$11)" +"D17*(1+Assumptions!$N$11)" +"+(Assumptions!$P$15*Assumptions!$H$62)/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$P$16*Assumptions!$H$62/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$N20*Assumptions!H18/12" +"Assumptions!$N20*(1+Assumptions!$N$11)" +"Assumptions!$N21*Assumptions!H18/12" +"(Assumptions!$N21)*(1+Assumptions!$N$11)" +"+Assumptions!N22" +"+Assumptions!N22*(1+Assumptions!$N$11)" +"Assumptions!N30" +"C23*(1+Assumptions!$P$30)" +"Assumptions!$N$52*Depreciation!D50*Assumptions!H18/12" +"Assumptions!$N$52*Depreciation!E50" +"IF(C8Assumptions!$G$34,C8C26,C27-C26,0)" +"+B25+B28" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"XIRR(B38:W38,B8:W8)" +"CONCATENATE(""With "",Assumptions!H23,""x EBITDA Exit Multiple"")" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"Assumptions!H23*IS!W32" +"Assumptions!H23*IS!AF32*Assumptions!G48" +"SUM(B42:B44)" +"XIRR(B45:W45,B8:W8)" +"CONCATENATE(""With "",Assumptions!H24*100,""% Initial Project Cost"")" +"-Assumptions!C11*Assumptions!G48" +"+B21*Assumptions!$G$48" +"AG51" +"Assumptions!H24*Assumptions!C61*Assumptions!G48" +"XIRR(B52:W52,B8:W8)" +"CONCATENATE(""With $"",Assumptions!H25,""/kW"")" +"-Assumptions!C11*Assumptions!G48" +"B21*Assumptions!$G$48" +"Assumptions!H25*Assumptions!H68*Assumptions!G48" +"XIRR(B59:W59,B8:W8)" +"Assumptions!A3" +"(Assumptions!H18/12)" +"D7+1" +"YEAR(Assumptions!H17)" +"Assumptions!$H$54" +"CHOOSE($A$19,D15,D16,D17,D18)" +"IF(AND(C7<$D$7+Assumptions!$H$53,D7<$D$7+Assumptions!$H$53),D12,IF(AND(C7<$D$7+Assumptions!$H$53,D7>$D$7+Assumptions!$H$53),D12*(1-$D$7)+D19*$D$7,D19))" +"IF(AND(D7<$D$7+Assumptions!$H$53,E7<$D$7+Assumptions!$H$53),E12,IF(AND(D7<$D$7+Assumptions!$H$53,E7>=$D$7+Assumptions!$H$53),E12*(1-$D$7)+E19*$D$7,E19))" +"'Gas Curve'!G5" +"'Gas Curve'!G6" +"'Gas Curve'!G7" +"'Gas Curve'!G8" +"'Gas Curve'!G9" +"'Gas Curve'!G10" +"'Gas Curve'!G11" +"'Gas Curve'!G12" +"'Gas Curve'!G13" +"'Gas Curve'!G14" +"'Gas Curve'!G15" +"'Gas Curve'!G16" +"'Gas Curve'!G17" +"'Gas Curve'!G18" +"'Gas Curve'!G19" +"'Gas Curve'!G20" +"'Gas Curve'!G21" +"'Gas Curve'!G22" +"'Gas Curve'!G23" +"'Gas Curve'!G24" +"'Gas Curve'!G25" +"Assumptions!$N$54" +"Assumptions!U13" +"IF(Assumptions!$U$14=""Index"",'Price_Technical Assumption'!D25*(1+'Price_Technical Assumption'!D28),IF(Assumptions!$U$14=""Fixed"",'Price_Technical Assumption'!D26*(1+'Price_Technical Assumption'!D28),'Price_Technical Assumption'!D27*(1+'Price_Technical Assumption'!D28)))" +"D44*'Price_Technical Assumption'!D30/1000" +"Assumptions!$H$60*(1+Assumptions!$N$11)^(D7)" +"SUM(D34:D35)" +"Assumptions!W14" +"IF($A$38=""Pass-through"",D36,D34)" +"Assumptions!$H$14" +"D42*(1+D43)" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"Assumptions!G46" +"BS!D8" +"IS!C32" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!D35,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I16,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!N16,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!D36,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I17,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!N17,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!D37,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I18,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!N18,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!D38,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I19,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!N19,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!D39,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I20,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!N20,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!D40,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I21,0))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!D41,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I22,0))" +"IF(Assumptions!$AC$14=""Lease"",0,IF(Assumptions!$AC$14=""7-Yr. Debt"",0,-'Debt Structs'!D42))" +"IF(Assumptions!$AC$14=""Lease"",0,IF(Assumptions!$AC$14=""7-Yr. Debt"",0,-'Debt Structs'!D43))" +"IF(Assumptions!$AC$14=""Lease"",0,IF(Assumptions!$AC$14=""7-Yr. Debt"",0,-'Debt Structs'!D44))" +"SUM(B11:B12)" +"-Taxes!B24-Taxes!B41" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!E35,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!J16,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!O16,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!E36,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!J17,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!O17,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!E37,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!J18,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!O18,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!E38,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!J19,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!O19,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!E39,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!J20,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!O20,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!E40,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!J21,0))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!E41,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I48,0))" +"IF(Assumptions!$AC$14=""Lease"",0,IF(Assumptions!$AC$14=""7-Yr. Debt"",0,-'Debt Structs'!E42))" +"IF(Assumptions!$AC$14=""Lease"",0,IF(Assumptions!$AC$14=""7-Yr. Debt"",0,-'Debt Structs'!E43))" +"IF(Assumptions!$AC$14=""Lease"",0,IF(Assumptions!$AC$14=""7-Yr. Debt"",0,-'Debt Structs'!E44))" +"B17+B16+B15+B13" +"B18*$B$20" +"'Debt Structs'!E8" +"B22" +"'Debt Structs'!L20" +"SUM(B31:B33)" +"XIRR(C34:G34,C8:G8)" +"-'Debt Structs'!D8" +"B22" +"'Debt Structs'!G22" +"XIRR(B42:I42,B8:I8)" +"-'Debt Structs'!D8" +"B22" +"'Debt Structs'!B44" +"XIRR(B50:L50,B8:L8)" +"Assumptions!C61" +"Assumptions!C61" +"+D3*D7" +"+D3-D8" +"-PMT($D$5,$D$6,$D$3-$D$8)" +"+B16*$D$5" +"+C16-D16" +"+D3-D8" +"+I16+J16" +"+E16" +"+E3-E8" +"+L16*$E$5" +"+H16-M16" +"+((Q16*1000)/(+$D$11*1000))/12" +"+A16+1" +"+B16-E16" +"+Q18*Q19" +"+R20+R16" +"+D3-D8" +"-PMT(+$D$5,10,$D$3-$D$8)" +"+I51*J50" +"+M50*L51" +"+J50-J51" +"+L53*M50" +"+G21+D8" +"+L20" +"+H16" +"+M16" +"+M57-J57" +"+((N57*1000)/(230000))/12" +"+D8*I58" +"+L58*M52" +"+J53*I59" +"-PMT(I60,5,,J54)" +"+I60" +"SUM(O57:O61)" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"Assumptions!H17+365.25*Assumptions!H18/12" +"D8+365.25" +"SUM(D11:D15)" +"Assumptions!C61" +"Depreciation!$B$48" +"SUM(Depreciation!$D$48:D48)" +"C18-C19" +"Assumptions!$C$50" +"SUM(C16,C20,C22,C23)" +"C32+('Returns Analysis'!C15+'Returns Analysis'!#REF!)+(IS!C42+IS!C43)" +"Assumptions!C12" +"Debt!#REF!+Debt!#REF!+Debt!#REF!" +"SUM(C30:C35)" +"Assumptions!$C$11" +"IS!B45-'Returns Analysis'!#REF!" +"SUM(C41:C42)" +"C43+C37" +"C25-C45" +"Assumptions!A3" +"IS!C7" +"B7+1" +"B29+B38" +"IF(MONTH(C23)=MONTH(Assumptions!G34),1,2)" +"IF(AN11=1,6,15)" +"B11/B12" +"HLOOKUP(Assumptions!G34,B23:AF39,AN12)" +"B45" +"C24-C28" +"C24*(C23-B41)/(C41-B41)*$E$64" +"MAX(C24+C25+B44+C27-0.5*C13,0)" +"(C23-B41)/(C41-B41)*IS!D32+(B41-B32)/(B41-Assumptions!H17)*IS!C32" +"(D23-C41)/(D41-C41)*IS!E32+(C41-C32)/(C41-B41)*IS!D32" +"(AF23-AE41)/(AG23-AE41)*IS!AG32+(AE41-AE32)/(AE41-AD41)*IS!AF32" +"IF(C28>0.1,C29/(C27+C26+B44),"" "")" +"B19" +"C28" +"B33*(B32-Assumptions!H17)/365.25*$E$64" +"C33*(C32-C23)/(C41-B41)*$E$64" +"MAX(B33+B34+B36-B13,0)" +"MAX(C33+C34+C36-0.5*C13,0)" +"(B32-Assumptions!H17)/(Debt!B41-Assumptions!H17)*IS!C32" +"(C32-C23)/(C41-B41)*IS!D32" +"(AF32-AF23)/(AG23-AE41)*IS!AG32" +"IF(B37>0.1,B38/(B36+B35),"" "")" +"B8" +"B42*(B41-B32)/365.25*$E$64" +"C42*(C41-C32)/(C41-B41)*$E$64" +"B42+B43" +"SUM(B35,B26)" +"B36" +"C27+C36+B44" +"SUM(B48:B49)" +"IF(B33>0.1,(B38+B29)/B50,"" "")" +"B35+B26" +"B36+B44+B27" +"Assumptions!G37" +"E63+E62" +"Assumptions!G33" +"B77" +"B19" +"AVERAGE(B52:AF52)" +"MIN(B52:AF52)" +"(C32-$B$32)/365.25" +"(C23-$B$32)/365.25" +"(SUMPRODUCT(B74:AF74,B35:AF35)+SUMPRODUCT(B75:AF75,B26:AF26))/E67" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IS!C8" +"Assumptions!$N$39" +"Assumptions!$N$40" +"1/$B$13*D6" +"1/$B$13" +"1/B13-D13" +"Assumptions!$N$41" +"1/Assumptions!$N$41*D6" +"IF(AND(E6>=Assumptions!$N$41,D6=Assumptions!$N$44,D6Assumptions!$N$44,E6=Assumptions!$N$46, D6B19,0,-B19-SUM(B21:I21,B20:I20))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B13<0,0,B21+B16)" +"B13" +"-B24" +"SUM(B28:B29)" +"Assumptions!$N$50" +"IF(-SUM(B38:P38, B37:P37)>B36,0,-B36-SUM(B38:P38,B37:P37))" +"Assumptions!A3" +"Assumptions!C22" +"Assumptions!H16" +"Assumptions!H39" +"C8/360" +"HLOOKUP(Assumptions!$H$12,IDC!$I$40:$M$56,2+F42)" +"D59*Assumptions!H12" +"C15*$C$6" +"+E15+D15" +"F15+H15" +"A15+1" +"F16+G15+H16" +"IF(A16>$C$7+1,0,G15*(B16-B15)*$D$8)" +"IF(A16<=$C$7+1,H16+I15,I15)" +"SUM(C15:C33)" +"SUM(H42:H56)" +"SUM(D56:D58)" +"Assumptions!A3" +"'Returns Analysis'!C39" +"Debt!E69" +"Debt!E68" +"B9" +"C11/$C$14" +"C61-C12" +"C11/$H$68" +"Debt!B19" +"IF(C28>0,1,2)" +"SUM(C11:C12)" +"CHOOSE(U13,U9,U10,U11)" +"CHOOSE(V13,V9,V10,V11,V12)" +"IF(Y13=1,1,2)" +"IF(C35>0,10,20)" +"SUM(N15:N16)" +"C20/$C$61" +"H11*H12" +"SUM(N19:N25)" +"IS!C16" +"IS!C24/IS!C6" +"Debt!B19" +"IS!C25/IS!C6" +"IS!C26/IS!C6" +"IF(B15=""Yes"",[8]Turbo!F16,0)" +"Debt!E66" +"IF(H32,Debt!#REF!,"" "")" +"SUM(B20:B35)" +"Debt!E64" +"G47*C11" +"1-G47" +"G48*C11" +"SUM(B39:B52)" +"H19-H53" +"SUM(B56:B58)" +"P17" +"B59+B53+B36" +"H68*H72" +"D61" +"H12*H13" +"Debt!E68" +"Debt!E69" +"'Returns Analysis'!C39" +"CONCATENATE(""20 Yrs After-Tax Cashflow with "",H23,""x EBITDA Exit Multiple Residual Value"")" +"'Returns Analysis'!C46" +"CONCATENATE(""20 Yrs After-Tax Cashflow with "",H24*100,""% Initial Project Cost Residual Value"")" +"'Returns Analysis'!C53" +"CONCATENATE(""20 Yrs After-Tax Cashflow with $"",H25,""/kW Residual Value"")" +"'Returns Analysis'!C60" +"IS!C7" +"IS!C32" +"IS!C45" +"'Returns Analysis'!C13" +"'Returns Analysis'!C21" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IF(C6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!D21*Assumptions!$H$68,0))" +"IF(D6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!E21*Assumptions!$H$68,0))" +"'Price_Technical Assumption'!D38*Assumptions!$H$62/1000" +"SUM(C10:C12)" +"Assumptions!$H$62*'Price_Technical Assumption'!D30*'Price_Technical Assumption'!D44/1000000" +"Assumptions!$N19*C6" +"Assumptions!$N19*(1+Assumptions!$N$11)" +"D17*(1+Assumptions!$N$11)" +"+(Assumptions!$P$15*Assumptions!$H$62)/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$P$16*Assumptions!$H$62/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$N20*Assumptions!H18/12" +"Assumptions!$N20*(1+Assumptions!$N$11)" +"Assumptions!$N21*Assumptions!H18/12" +"(Assumptions!$N21)*(1+Assumptions!$N$11)" +"+Assumptions!N22" +"+Assumptions!N22*(1+Assumptions!$N$11)" +"Assumptions!N30" +"C23*(1+Assumptions!$P$30)" +"Assumptions!$N$52*Depreciation!D50*Assumptions!H18/12" +"Assumptions!$N$52*Depreciation!E50" +"IF(C8Assumptions!$G$34,C8C26,C27-C26,0)" +"+B25+B28" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"XIRR(B38:W38,B8:W8)" +"CONCATENATE(""With "",Assumptions!H23,""x EBITDA Exit Multiple"")" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"Assumptions!H23*IS!W32" +"Assumptions!H23*IS!AF32*Assumptions!G48" +"SUM(B42:B44)" +"XIRR(B45:W45,B8:W8)" +"CONCATENATE(""With "",Assumptions!H24*100,""% Initial Project Cost"")" +"-Assumptions!C11*Assumptions!G48" +"+B21*Assumptions!$G$48" +"AG51" +"Assumptions!H24*Assumptions!C61*Assumptions!G48" +"XIRR(B52:W52,B8:W8)" +"CONCATENATE(""With $"",Assumptions!H25,""/kW"")" +"-Assumptions!C11*Assumptions!G48" +"B21*Assumptions!$G$48" +"Assumptions!H25*Assumptions!H68*Assumptions!G48" +"XIRR(B59:W59,B8:W8)" +"Assumptions!A3" +"(Assumptions!H18/12)" +"D7+1" +"YEAR(Assumptions!H17)" +"Assumptions!$H$54" +"CHOOSE($A$19,D15,D16,D17,D18)" +"IF(AND(C7<$D$7+Assumptions!$H$53,D7<$D$7+Assumptions!$H$53),D12,IF(AND(C7<$D$7+Assumptions!$H$53,D7>$D$7+Assumptions!$H$53),D12*(1-$D$7)+D19*$D$7,D19))" +"IF(AND(D7<$D$7+Assumptions!$H$53,E7<$D$7+Assumptions!$H$53),E12,IF(AND(D7<$D$7+Assumptions!$H$53,E7>=$D$7+Assumptions!$H$53),E12*(1-$D$7)+E19*$D$7,E19))" +"'Gas Curve'!G5" +"'Gas Curve'!G6" +"'Gas Curve'!G7" +"'Gas Curve'!G8" +"'Gas Curve'!G9" +"'Gas Curve'!G10" +"'Gas Curve'!G11" +"'Gas Curve'!G12" +"'Gas Curve'!G13" +"'Gas Curve'!G14" +"'Gas Curve'!G15" +"'Gas Curve'!G16" +"'Gas Curve'!G17" +"'Gas Curve'!G18" +"'Gas Curve'!G19" +"'Gas Curve'!G20" +"'Gas Curve'!G21" +"'Gas Curve'!G22" +"'Gas Curve'!G23" +"'Gas Curve'!G24" +"'Gas Curve'!G25" +"Assumptions!$N$54" +"Assumptions!U13" +"IF(Assumptions!$U$14=""Index"",'Price_Technical Assumption'!D25*(1+'Price_Technical Assumption'!D28),IF(Assumptions!$U$14=""Fixed"",'Price_Technical Assumption'!D26*(1+'Price_Technical Assumption'!D28),'Price_Technical Assumption'!D27*(1+'Price_Technical Assumption'!D28)))" +"D44*'Price_Technical Assumption'!D30/1000" +"Assumptions!$H$60*(1+Assumptions!$N$11)^(D7)" +"SUM(D34:D35)" +"Assumptions!W14" +"IF($A$38=""Pass-through"",D36,D34)" +"Assumptions!$H$14" +"D42*(1+D43)" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"Assumptions!G46" +"BS!D8" +"IS!C32" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!D35,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I16,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!N16,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!D36,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I17,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!N17,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!D37,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I18,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!N18,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!D38,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I19,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!N19,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!D39,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I20,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!N20,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!D40,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I21,0))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!D41,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I22,0))" +"IF(Assumptions!$AC$14=""Lease"",0,IF(Assumptions!$AC$14=""7-Yr. Debt"",0,-'Debt Structs'!D42))" +"IF(Assumptions!$AC$14=""Lease"",0,IF(Assumptions!$AC$14=""7-Yr. Debt"",0,-'Debt Structs'!D43))" +"IF(Assumptions!$AC$14=""Lease"",0,IF(Assumptions!$AC$14=""7-Yr. Debt"",0,-'Debt Structs'!D44))" +"SUM(B11:B12)" +"-Taxes!B24-Taxes!B41" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!E35,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!J16,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!O16,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!E36,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!J17,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!O17,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!E37,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!J18,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!O18,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!E38,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!J19,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!O19,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!E39,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!J20,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!O20,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!E40,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!J21,0))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!E41,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I48,0))" +"IF(Assumptions!$AC$14=""Lease"",0,IF(Assumptions!$AC$14=""7-Yr. Debt"",0,-'Debt Structs'!E42))" +"IF(Assumptions!$AC$14=""Lease"",0,IF(Assumptions!$AC$14=""7-Yr. Debt"",0,-'Debt Structs'!E43))" +"IF(Assumptions!$AC$14=""Lease"",0,IF(Assumptions!$AC$14=""7-Yr. Debt"",0,-'Debt Structs'!E44))" +"IF(Assumptions!$AC$14=""Lease"",IS!C34,0)" +"B18+B16+B15+B13" +"C18+C17+C16+C15+C13" +"B19*$B$21" +"'Debt Structs'!E8" +"-'Debt Structs'!E3" +"C23" +"'Debt Structs'!L20" +"SUM(B32:B34)" +"XIRR(B35:G35,B8:G8)" +"-'Debt Structs'!D8" +"B23" +"'Debt Structs'!G22" +"XIRR(B43:I43,B8:I8)" +"-'Debt Structs'!D8" +"B23" +"'Debt Structs'!B44" +"XIRR(B51:L51,B8:L8)" +"Assumptions!C61" +"Assumptions!C61" +"+D3*D7" +"+D3-D8" +"-PMT($D$5,$D$6,$D$3-$D$8)" +"+B16*$D$5" +"+C16-D16" +"+D3-D8" +"+I16+J16" +"+E16" +"+E3-E8" +"+L16*$E$5" +"+H16-M16" +"+((Q16*1000)/(+$D$11*1000))/12" +"+A16+1" +"+B16-E16" +"+Q18*Q19" +"+R20+R16" +"+D3-D8" +"-PMT(+$D$5,10,$D$3-$D$8)" +"D3" +"J50" +"+I51*J50" +"+M50*L51" +"+J50-J51" +"+L53*M50" +"+G21+D8" +"+L20" +"+H16" +"+M16" +"+M57-J57" +"+((N57*1000)/(230000))/12" +"+D8*I58" +"+L58*M52" +"+J53*I59" +"-PMT(I60,5,,J54)" +"+I60" +"SUM(O57:O61)" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"Assumptions!H17+365.25*Assumptions!H18/12" +"D8+365.25" +"SUM(D11:D15)" +"Assumptions!C61" +"Depreciation!$B$48" +"SUM(Depreciation!$D$48:D48)" +"C18-C19" +"Assumptions!$C$50" +"SUM(C16,C20,C22,C23)" +"C32+('Returns Analysis'!C15+'Returns Analysis'!#REF!)+(IS!C42+IS!C43)" +"Assumptions!C12" +"Debt!#REF!+Debt!#REF!+Debt!#REF!" +"SUM(C30:C35)" +"Assumptions!$C$11" +"IS!B45-'Returns Analysis'!#REF!" +"SUM(C41:C42)" +"C43+C37" +"C25-C45" +"Assumptions!A3" +"IS!C7" +"B7+1" +"B29+B38" +"IF(MONTH(C23)=MONTH(Assumptions!G34),1,2)" +"IF(AN11=1,6,15)" +"B11/B12" +"HLOOKUP(Assumptions!G34,B23:AF39,AN12)" +"B45" +"C24-C28" +"C24*(C23-B41)/(C41-B41)*$E$64" +"MAX(C24+C25+B44+C27-0.5*C13,0)" +"(C23-B41)/(C41-B41)*IS!D32+(B41-B32)/(B41-Assumptions!H17)*IS!C32" +"(D23-C41)/(D41-C41)*IS!E32+(C41-C32)/(C41-B41)*IS!D32" +"(AF23-AE41)/(AG23-AE41)*IS!AG32+(AE41-AE32)/(AE41-AD41)*IS!AF32" +"IF(C28>0.1,C29/(C27+C26+B44),"" "")" +"B19" +"C28" +"B33*(B32-Assumptions!H17)/365.25*$E$64" +"C33*(C32-C23)/(C41-B41)*$E$64" +"MAX(B33+B34+B36-B13,0)" +"MAX(C33+C34+C36-0.5*C13,0)" +"(B32-Assumptions!H17)/(Debt!B41-Assumptions!H17)*IS!C32" +"(C32-C23)/(C41-B41)*IS!D32" +"(AF32-AF23)/(AG23-AE41)*IS!AG32" +"IF(B37>0.1,B38/(B36+B35),"" "")" +"B8" +"B42*(B41-B32)/365.25*$E$64" +"C42*(C41-C32)/(C41-B41)*$E$64" +"B42+B43" +"SUM(B35,B26)" +"B36" +"C27+C36+B44" +"SUM(B48:B49)" +"IF(B33>0.1,(B38+B29)/B50,"" "")" +"B35+B26" +"B36+B44+B27" +"Assumptions!G37" +"E63+E62" +"Assumptions!G33" +"B77" +"B19" +"AVERAGE(B52:AF52)" +"MIN(B52:AF52)" +"(C32-$B$32)/365.25" +"(C23-$B$32)/365.25" +"(SUMPRODUCT(B74:AF74,B35:AF35)+SUMPRODUCT(B75:AF75,B26:AF26))/E67" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IS!C8" +"Assumptions!$N$39" +"Assumptions!$N$40" +"1/$B$13*D6" +"1/$B$13" +"1/B13-D13" +"Assumptions!$N$41" +"1/Assumptions!$N$41*D6" +"IF(AND(E6>=Assumptions!$N$41,D6=Assumptions!$N$44,D6Assumptions!$N$44,E6=Assumptions!$N$46, D6B19,0,-B19-SUM(B21:I21,B20:I20))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B13<0,0,B21+B16)" +"B13" +"-B24" +"SUM(B28:B29)" +"Assumptions!$N$50" +"IF(-SUM(B38:P38, B37:P37)>B36,0,-B36-SUM(B38:P38,B37:P37))" +"Assumptions!A3" +"Assumptions!C22" +"Assumptions!H16" +"Assumptions!H39" +"C8/360" +"HLOOKUP(Assumptions!$H$12,IDC!$I$40:$M$56,2+F42)" +"D59*Assumptions!H12" +"C15*$C$6" +"+E15+D15" +"F15+H15" +"A15+1" +"F16+G15+H16" +"IF(A16>$C$7+1,0,G15*(B16-B15)*$D$8)" +"IF(A16<=$C$7+1,H16+I15,I15)" +"SUM(C15:C33)" +"SUM(H42:H56)" +"SUM(D56:D58)" +"Scope!A1" +"MAX(G4:G6)+1" +"Scope!$A$2" +"Assumptions!$A$2" +"Map!$A$2" +"Summary!$A$2" +"Mob_Estimate!$A$2" +"MAX(G7:G15)+1" +"Mob_Schedule!$A$2" +"MAX(G15:G16)+1" +"MobStaff!$A$2" +"Training!$A$2" +"'Assumed ScopeSplit'!$A$2" +"'Owner''s Engineer'!$A$2" +"MAX(G18:G20)+2" +"Mob_Backup!$E$4" +"'O&M_Estimate'!$A$2" +"MAX(G21:G23)+5" +"Ops_Staff!$A$2" +"'O&M_Backup'!$A$4" +"MAX(G25:G25)+1" +"'Cap Spares'!$A$2" +"47*D16" +"IF(ROUND(G31/16,-1)*1.1<100, 100,ROUND(G31/16,-1)*1.05)" +"G31/8760" +"Scope!A1" +"IF(Scope!G24=""yes"",""not used"",""Assumes that gas compression is not required."" )" +"IF(Summary!E43=0,""Assumes that the owner will not accrue for Major scheduled GT maintenance during the term."",""not used"")" +"IF(Scope!D23>0,""Assumes that the owner will not accrue for SCR catalyst replacement during the term. Assumed catalyst life of 40,000 fired hrs."", ""not used"")" +"IF(Scope!D23>0,""Aqueous ammonia solution (19%) usage rate for the SCR is assumed to be 76 lbs/hr/GT (Peerless, Inc. quote)."",""not used"")" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!D14" +"Mob_Estimate!D6" +"1*27*1.4*2*160+1*160*0.2*27*1.4*1.5" +"0.33*375000" +"0.1*260000" +"SUBTOTAL(9,E7:E11)" +"E13/J4/1000" +"Mob_Estimate!D41" +"IF(Scope!D16=1,1000000,IF(Scope!D16=2,1100000,IF(Scope!D16=3,1250000,IF(Scope!D16=4,1300000,IF(Scope!D16=5,1320000,IF(Scope!D16=6,1350000,1500000))))))" +"E21/J4/1000" +"E23/J4/1000" +"SUM(E13:E23)" +"1*27*1.4*2080+1*27*1.4*0.2*2080*1.5" +"E33/J4/1000" +"0.33*200000" +"E34/J4/1000" +"J35+J36+J37+J38" +"E35/J4/Scope!G31" +"J39*1.1" +"0.75*E36/J4/1000" +"E36*0.25/J4/Scope!G31" +"IF(Scope!D23=0, 0,76*Scope!D23*Scope!G31*0.18)" +"0.1*26000" +"E37/J4/1000" +"2000*Scope!D16" +"0.5*E36" +"SUM(E33:E37)" +"IF(Scope!G24=""yes"",Scope!D16/2*5000+20000*Scope!D16+(35000*Scope!D16+0.2*Scope!D14*Scope!G31)+24000*Scope!D23+20000/2+8000*Scope!D16+5000*Scope!D16+7000*Scope!D16+7000*Scope!D16+20000/2+5000/2+5000/2+1000/2+0.02*615000,Scope!D16/2*5000+20000*Scope!D16+(35000*Scope!D16+0.2*Scope!D14*Scope!G31)+24000*Scope!D23+20000/2+8000*Scope!D16+5000*Scope!D16+7000*Scope!D16+7000*Scope!D16+20000/2+5000/2+5000/2+1000/2)" +"5*35000" +"0.2*235*1400" +"IF(Scope!F42*Scope!G31>40000,1200000/Scope!F42,0)" +"E42/J4/Scope!G31" +"' LM6000 MMR'!H6" +"' LM6000 MMR'!H9" +"E43/Scope!F42/J4/Scope!G31" +"5*24000" +"SUM(F33:F44)" +"'O&M_Estimate'!D54" +"E58/J4/1000" +"0.25*0.02*615000" +"0.02*615000*0.75" +"SUM(I41:I60)" +"+I61*1.1" +"SUM(I62:K62)" +"+I62/E36" +"K62/E36" +"Scope!A1" +"Mob_Backup!H16" +"Mob_Backup!H22" +"Mob_Backup!H28" +"Mob_Backup!H35" +"Mob_Backup!H43" +"Mob_Backup!H68" +"Mob_Backup!H79" +"Mob_Backup!H85" +"Mob_Backup!H93" +"Mob_Backup!H110" +"Mob_Backup!H130" +"Mob_Backup!H133" +"Mob_Backup!H137" +"Mob_Backup!H144" +"SUBTOTAL(9,D11:D23)" +"Mob_Backup!H180" +"Mob_Backup!H194" +"Mob_Backup!H213" +"Mob_Backup!H221" +"Mob_Backup!H229" +"Mob_Backup!H279" +"Mob_Backup!H285" +"SUBTOTAL(9,D27:D35)" +"D36+D24+D8+D6" +"Mob_Backup!H301" +"Mob_Backup!H311" +"ROUND(Mob_Backup!H291*(Mob_Estimate!D43+Mob_Estimate!D41+Mob_Estimate!D38),-4)" +"ROUND(Mob_Backup!H297*Mob_Estimate!D8,-4)" +"Scope!A1" +"H5-1" +"Scope!A1" +"B29/12" +"E9*D9*B9" +"SUM(B8:B16)" +"SUM(F9:F16)" +"A9" +"I46*C$27" +"I51*C$27" +"A9" +"80000/2080" +"$B46*C$44" +"$F$44*12/2080" +"SUM(B46:F46)*G$44" +"SUM(B46:H46)" +"B46*2080" +"A13" +"55600/2080" +"45000/2080" +"C$44" +"A46" +"B46*1.5" +"$B64*C$62" +"$F$62*12/2080" +"SUM(B64:F64)*G$62" +"Scope!$A$1" +"SUM(C8:C24)" +"50*20*7" +"125*12*7" +"450*7" +"(75*50)+(75*40)" +"500*5" +"1500+(40*75)" +"SUM(F34:F48)*0.05" +"SUM(F34:F50)" +"Scope!A1" +"1/5" +"20/5" +"5/5" +"3/5" +"SUM(I8:I49)" +"SUM(I56:I63)" +"SUM(K56:K62)+K53" +"SUM(I53)" +"SUM(I53)" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!A1" +"Scope!F42" +"V30" +"H6/$D$8" +"Scope!D16" +"H7/H5" +"H8/C20" +"3.5*23900" +"Scope!G31" +"$C20" +"C22+$C20" +"IF(B23=""H"",$D$8*$D15,IF(B23=""M"",$D$8*$D16,0))" +"$D$14*$D$8" +"IF(B23=""H"",$D17*$D$8,IF(B23=""M"",$D18*$D$8,0))" +"$D12*$D$8" +"IF(B23=""M"",$D$8*($D13*12),0)" +"SUM(B24:B28)" +"B30+C29" +"$D47*$D$8" +"Scope!A1" +"Scope!A1" +"3500" +"+B8*C8" +"+B8*0.5" +"SUM(D8:D18)" +"0.1*D20" +"D22+D20" +"Scope!A1" +"B6&C6&D6" +"H6" +"H6" +"9*#REF!*1.5/12" +"6*6000+150*90" +"1*3*6000" +"9*3000" +"15*75*8" +"12*1000" +"0.4*#REF!" +"H15-J15" +"SUBTOTAL(9,H6:H6)" +"SUBTOTAL(9,J6:J15)" +"MobStaff!$F$19" +"SUBTOTAL(9,H18:H21)" +"0.33*H24" +"SUBTOTAL(9,H24:H26)" +"120*75" +"5*2000+150*25" +"SUBTOTAL(9,H30:H34)" +"MobStaff!$J$46*0.5" +"SUBTOTAL(9,H37:H42)" +"80*125" +"80*75" +"160*75+2*1000+30*150" +"80*75+2*3000+15*150" +"80*75+3000+7*150" +"120*75+2*3000+14*150" +"SUBTOTAL(9,I45:I67)" +"9*100" +"9*200" +"5*100*9" +"2*40*60" +"9*750" +"0.5*'O&M_Backup'!D86" +"500*8" +"SUBTOTAL(9,H70:H78)" +"9*1000" +"1*9*150" +"1*50" +"3*6*600" +"5*6*100" +"SUBTOTAL(9,H87:H91)" +"Training!$F$51" +"SUBTOTAL(9,H95:H108)" +"5*400" +"8*2*400" +"H113/2" +"40*400" +"10*400" +"0.05*H127" +"SUBTOTAL(9,H112:H129)" +"SUBTOTAL(9,H132:H132)" +"SUBTOTAL(9,H135:H136)" +"1*350*30" +"1*3000*1" +"SUBTOTAL(9,H139:H142)" +"3*800" +"6*100" +"5*75" +"5*200" +"5*50" +"1*150" +"6*75" +"1*300" +"2*50" +"1*750" +"3*200" +"3*2500" +"3*500" +"1*2500" +"3*20" +"400+500+200" +"2*80" +"4*200" +"SUM(H146:H177)*0.05" +"SUBTOTAL(9,H146:H179)" +"30*120" +"0.05*SUM(H182:H188)" +"SUBTOTAL(9,H182:H193)" +"9*600" +"9*500" +"2*1000" +"0.05*SUM(H196:H209)" +"SUBTOTAL(9,H196:H212)" +"0.05*SUM(H215:H218)" +"2*1200" +"1*1500" +"4*1000" +"250*6" +"0.05*SUM(H231:H276)" +"SUBTOTAL(9,H231:H278)" +"'O&M_Backup'!D131/12" +"SUBTOTAL(9,I287:I287)" +"$G$293" +"0.25*H303" +"'Cap Spares'!$C$18" +"H307*0.03" +"H307*0.0025" +"Scope!A1" +"Ops_Staff!$G$17" +"'O&M_Backup'!A14" +"'O&M_Backup'!$D$23" +"'O&M_Backup'!A24" +"'O&M_Backup'!A29" +"'O&M_Backup'!$D$39" +"'O&M_Backup'!A40" +"'O&M_Backup'!$D$48" +"'O&M_Backup'!A49" +"'O&M_Backup'!$D$59" +"'O&M_Backup'!A60" +"'O&M_Backup'!$D$89" +"'O&M_Backup'!A90" +"'O&M_Backup'!$D$95" +"'O&M_Backup'!A96" +"'O&M_Backup'!A100" +"'O&M_Backup'!$D$109" +"'O&M_Backup'!A110" +"SUM(E11:E19)" +"'O&M_Backup'!$D$131" +"'O&M_Backup'!A132" +"'O&M_Backup'!D139" +"'O&M_Backup'!D149" +"'O&M_Backup'!A159" +"'O&M_Backup'!A169" +"'O&M_Backup'!A180" +"'O&M_Backup'!D189" +"'O&M_Backup'!D199" +"'O&M_Backup'!D210" +"'O&M_Backup'!D220" +"'O&M_Backup'!D230" +"'O&M_Backup'!D249" +"SUBTOTAL(9,E28:E39)" +"'O&M_Backup'!$D$281" +"E42+E40+E24+E22+E8" +"'O&M_Backup'!D272" +"D47/20" +"G47/(1200*450)" +"G47+E44" +"G56+G54+G47+G44" +"ROUND(0.1*(G56+G54+G47+E44),-4)" +"ROUND('O&M_Backup'!$D$264*'O&M_Estimate'!E8,-4)" +"Scope!A1" +"MobStaff!$A$46" +"$I$29" +"$I$48" +"B11*C11*E11" +"MobStaff!$A$49" +"$I$35" +"$I$54" +"$C$124" +"B12*((C12*E12)+(D12*F12))" +"MobStaff!A51" +"$I$34" +"$I$53" +"$C$125" +"$G$66" +"SUM(G11:G15)" +"SUM(B11:B15)" +"SUM(G9:G15)" +"[1]MobStaff!C44" +"MobStaff!A46" +"$B29*C$27" +"$F$27*12/2080" +"SUM(B29:F29)*G$27" +"SUM(B29:H29)" +"B29*2080" +"I29/B29" +"C$27" +"[1]MobStaff!F62" +"A29" +"B32*1.5" +"$B51*C$46" +"$F$46*12/2080" +"SUM(B51:F51)*G$46" +"$A$52" +"((B66*E66+C66)*F66+D66)/(E66*F66)" +"IF(COUNTA(C71:C94)>8,8,COUNTA(C71:C94))" +"IF(COUNTA(C71:C94)>8,COUNTA(C71:C94)-8,0)" +"C95*5" +"C99" +"C96*5" +"C99" +"C99" +"C99" +"D96*5" +"C99+C102+C105+C108+C111" +"C115*3" +"40*37" +"N116" +"C118+C121" +"Scope!A1" +"VLOOKUP(C11,SALARY,5)" +"B11*D11" +"VLOOKUP(C11,SALARY,12)/'SALARY-BENEFITS LOOKUP TABLE'!$E$22*(1+'SALARY-BENEFITS LOOKUP TABLE'!$E$24)*B11" +"F11+E11" +"SUM(B11:B17)" +"'O&M_Backup'!D111+'O&M_Backup'!D114" +"'O&M_Backup'!D112" +"'O&M_Backup'!D113" +"SUM(C28:E28)" +"SUM(B27:B30)" +"Scope!$A$1" +"(D8+C8)/2" +"12*E8" +"0.2*F8" +"0.3*F8" +"H8+I8+J8+L8+G8+K8" +"+M8+F8" +"(1+E29)^E28-1" +"E26-E27" +"Scope!A1" +"Scope!A1" +"E13/D13" +"1-E5" +"Ops_Staff!$G$17" +"D6-E6" +"17*C7" +"C10*C8" +"D8" +"(C11-C10)*C9" +"SUBTOTAL(9,D6:D10)" +"E23/D23" +"2700*2" +"3*1000" +"2*1500" +"SUBTOTAL(9,D15:D21)" +"E27/D27" +"52*5*12*20" +"52*48*20" +"SUBTOTAL(9,E25:E26)" +"SUBTOTAL(9,D25:D27)" +"E39/D39" +"SUBTOTAL(9,D30:D38)" +"SUBTOTAL(9,D41:D47)" +"SUBTOTAL(9,E41:E46)" +"SUBTOTAL(9,E50:E56)" +"E89/D89" +"SUM(D284:D290)" +"D292" +"SUBTOTAL(9,D61:D88)" +"E95/D95" +"18000+1200" +"1*150*12" +"SUBTOTAL(9,D91:D93)" +"D101*0.5" +"SUBTOTAL(9,D101:D108)" +"E116/D116" +"SUBTOTAL(9,D111:D114)" +"E131/D131" +"0" +"0.25*D119" +"8.8/1000*500*15*6" +"500*6*15" +"0.1*D123" +"0.1*SUM(D119:D127)" +"SUBTOTAL(9,D118:D130)" +"E139/D139" +"70000*(500/414)^0.6*0.75" +"SUBTOTAL(9,D133:D138)" +"SUBTOTAL(9,E133:E137)" +"D141*0.15" +"D151*0.25" +"0.05*0.75*D181" +"D191*0.75" +"D201*0.2" +"0.01*0.75*D201" +"SUBTOTAL(9,E212:E217)" +"E249/D249" +"600*12" +"450*12" +"SUBTOTAL(9,D232:D248)" +"'O&M_Estimate'!D63" +"SUBTOTAL(9,D251:D253)" +"SUBTOTAL(9,E251:E251)" +"SUBTOTAL(9,D260:D263)" +"GE7EA!$W$36*1000*6" +"0.2*D266" +"0.05*D267" +"SUBTOTAL(9,D274:D274)" +"E281/D281" +"0.1*Mob_Estimate!D36" +"0.75*D278" +"E295/D295" +"SUM(D284:D293)" +"Scope!$A$1" +"GE7EA!$C$125*1000" +"SUM(D8:D8)" +"SUM(C6:C14)" +"SUM(D6:D15)" +"C16*0.01" +"SUM(C16:C17)" +"D16+D17" +"C1+1" +"+($C4*D2)" +"+($C5*D2)" +"C122" +"+SUM(C8:V8)" +"$B10" +"+SUM(C8:C30)" +"C74" +"+(C32+C34)" +"(W36*1000)/2400" +"C1" +"$G$146" +"$G$147" +"G122" +"+SUM(C48:C72)" +"+D72+D45" +"+B79+1" +"D4" +"119.88*10" +"5*8000" +"5*I122" +"436852/1000" +"6*8000" +"6*I123" +"350.76+111" +"3*8000" +"3*I125" +"2*24000" +"3*24000" +"4*I127" +"2*I133" +"129.63556+70.5306" +"B14-B16" +"B18-B21" +"Assumptions!A3" +"'Returns Analysis'!C39" +"Debt!E69" +"Debt!E68" +"B9" +"C11/$C$14" +"C61-C12" +"C11/$H$68" +"Debt!B19" +"IF(C28>0,1,2)" +"SUM(C11:C12)" +"CHOOSE(U13,U9,U10,U11)" +"CHOOSE(V13,V9,V10,V11,V12)" +"IF(Y13=1,1,2)" +"IF(C35>0,10,20)" +"SUM(N15:N16)" +"C20/$C$61" +"H11*H12" +"SUM(N19:N25)" +"IS!C16" +"IS!C24/IS!C6" +"Debt!B19" +"IS!C25/IS!C6" +"IS!C26/IS!C6" +"IF(B15=""Yes"",[8]Turbo!F16,0)" +"Debt!E66" +"IF(H32,Debt!#REF!,"" "")" +"SUM(B20:B35)" +"Debt!E64" +"G47*C11" +"1-G47" +"G48*C11" +"SUM(B39:B52)" +"H19-H53" +"SUM(B56:B58)" +"P17" +"B59+B53+B36" +"H68*H72" +"D61" +"H12*H13" +"Debt!E68" +"Debt!E69" +"'Returns Analysis'!C39" +"CONCATENATE(""20 Yrs After-Tax Cashflow with "",H23,""x EBITDA Exit Multiple Residual Value"")" +"'Returns Analysis'!C46" +"CONCATENATE(""20 Yrs After-Tax Cashflow with "",H24*100,""% Initial Project Cost Residual Value"")" +"'Returns Analysis'!C53" +"CONCATENATE(""20 Yrs After-Tax Cashflow with $"",H25,""/kW Residual Value"")" +"'Returns Analysis'!C60" +"IS!C7" +"IS!C32" +"IS!C45" +"'Returns Analysis'!C13" +"'Returns Analysis'!C21" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IF(C6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!D21*Assumptions!$H$68,0))" +"IF(D6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!E21*Assumptions!$H$68,0))" +"'Price_Technical Assumption'!D38*Assumptions!$H$62/1000" +"SUM(C10:C12)" +"Assumptions!$H$62*'Price_Technical Assumption'!D30*'Price_Technical Assumption'!D44/1000000" +"Assumptions!$N19*C6" +"Assumptions!$N19*(1+Assumptions!$N$11)" +"D17*(1+Assumptions!$N$11)" +"+(Assumptions!$P$15*Assumptions!$H$62)/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$P$16*Assumptions!$H$62/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$N20*Assumptions!H18/12" +"Assumptions!$N20*(1+Assumptions!$N$11)" +"Assumptions!$N21*Assumptions!H18/12" +"(Assumptions!$N21)*(1+Assumptions!$N$11)" +"+Assumptions!N22" +"+Assumptions!N22*(1+Assumptions!$N$11)" +"Assumptions!N30" +"C23*(1+Assumptions!$P$30)" +"Assumptions!$N$52*Depreciation!D50*Assumptions!H18/12" +"Assumptions!$N$52*Depreciation!E50" +"IF(C8Assumptions!$G$34,C8C26,C27-C26,0)" +"+B25+B28" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"XIRR(B38:W38,B8:W8)" +"CONCATENATE(""With "",Assumptions!H23,""x EBITDA Exit Multiple"")" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"Assumptions!H23*IS!W32" +"Assumptions!H23*IS!AF32*Assumptions!G48" +"SUM(B42:B44)" +"XIRR(B45:W45,B8:W8)" +"CONCATENATE(""With "",Assumptions!H24*100,""% Initial Project Cost"")" +"-Assumptions!C11*Assumptions!G48" +"+B21*Assumptions!$G$48" +"AG51" +"Assumptions!H24*Assumptions!C61*Assumptions!G48" +"XIRR(B52:W52,B8:W8)" +"CONCATENATE(""With $"",Assumptions!H25,""/kW"")" +"-Assumptions!C11*Assumptions!G48" +"B21*Assumptions!$G$48" +"Assumptions!H25*Assumptions!H68*Assumptions!G48" +"XIRR(B59:W59,B8:W8)" +"Assumptions!A3" +"(Assumptions!H18/12)" +"D7+1" +"YEAR(Assumptions!H17)" +"Assumptions!$H$54" +"CHOOSE($A$19,D15,D16,D17,D18)" +"IF(AND(C7<$D$7+Assumptions!$H$53,D7<$D$7+Assumptions!$H$53),D12,IF(AND(C7<$D$7+Assumptions!$H$53,D7>$D$7+Assumptions!$H$53),D12*(1-$D$7)+D19*$D$7,D19))" +"IF(AND(D7<$D$7+Assumptions!$H$53,E7<$D$7+Assumptions!$H$53),E12,IF(AND(D7<$D$7+Assumptions!$H$53,E7>=$D$7+Assumptions!$H$53),E12*(1-$D$7)+E19*$D$7,E19))" +"'Gas Curve'!G5" +"'Gas Curve'!G6" +"'Gas Curve'!G7" +"'Gas Curve'!G8" +"'Gas Curve'!G9" +"'Gas Curve'!G10" +"'Gas Curve'!G11" +"'Gas Curve'!G12" +"'Gas Curve'!G13" +"'Gas Curve'!G14" +"'Gas Curve'!G15" +"'Gas Curve'!G16" +"'Gas Curve'!G17" +"'Gas Curve'!G18" +"'Gas Curve'!G19" +"'Gas Curve'!G20" +"'Gas Curve'!G21" +"'Gas Curve'!G22" +"'Gas Curve'!G23" +"'Gas Curve'!G24" +"'Gas Curve'!G25" +"Assumptions!$N$54" +"Assumptions!U13" +"IF(Assumptions!$U$14=""Index"",'Price_Technical Assumption'!D25*(1+'Price_Technical Assumption'!D28),IF(Assumptions!$U$14=""Fixed"",'Price_Technical Assumption'!D26*(1+'Price_Technical Assumption'!D28),'Price_Technical Assumption'!D27*(1+'Price_Technical Assumption'!D28)))" +"D44*'Price_Technical Assumption'!D30/1000" +"Assumptions!$H$60*(1+Assumptions!$N$11)^(D7)" +"SUM(D34:D35)" +"Assumptions!W14" +"IF($A$38=""Pass-through"",D36,D34)" +"Assumptions!$H$14" +"D42*(1+D43)" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"Assumptions!G46" +"BS!D8" +"IS!C32" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!D35,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I16,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!N16,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!D36,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I17,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!N17,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!D37,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I18,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!N18,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!D38,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I19,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!N19,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!D39,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I20,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!N20,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!D40,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I21,0))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!D41,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I22,0))" +"IF(Assumptions!$AC$14=""Lease"",0,IF(Assumptions!$AC$14=""7-Yr. Debt"",0,-'Debt Structs'!D42))" +"IF(Assumptions!$AC$14=""Lease"",0,IF(Assumptions!$AC$14=""7-Yr. Debt"",0,-'Debt Structs'!D43))" +"IF(Assumptions!$AC$14=""Lease"",0,IF(Assumptions!$AC$14=""7-Yr. Debt"",0,-'Debt Structs'!D44))" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!D74,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!D75,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!D76,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!D77,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!D78,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!D79,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!D80,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!D81,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!D82,0)" +"-IF(Assumptions!AC14=""Lease"",'Debt Structs'!D83,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!D84,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!D85,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!D86,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!D87,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!D88,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!J74,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!J75,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!J76,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!J77,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!J78,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!J79,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!J80,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!J81,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!J82,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!J83,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!J84,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!J85,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!J86,0)" +"SUM(B11:B12)" +"SUM(C11:C14)" +"-Taxes!B24-Taxes!B41" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!E35,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!J16,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!O16,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!E36,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!J17,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!O17,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!E37,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!J18,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!O18,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!E38,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!J19,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!O19,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!E39,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!J20,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!O20,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!E40,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!J21,0))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!E41,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!J22,0))" +"IF(Assumptions!$AC$14=""Lease"",0,IF(Assumptions!$AC$14=""7-Yr. Debt"",0,-'Debt Structs'!E42))" +"IF(Assumptions!$AC$14=""Lease"",0,IF(Assumptions!$AC$14=""7-Yr. Debt"",0,-'Debt Structs'!E43))" +"IF(Assumptions!$AC$14=""Lease"",0,IF(Assumptions!$AC$14=""7-Yr. Debt"",0,-'Debt Structs'!E44))" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E74,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E75,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E76,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E77,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E78,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E79,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E80,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E81,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E82,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E83,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E84,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E85,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E86,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E87,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E88,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!K74,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!K75,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!K76,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!K77,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!K78,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!K79,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!K80,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!K81,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!K82,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!K83,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!K84,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!K85,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!K86,0)" +"IF(Assumptions!J33=""Yes"",-'Debt Structs'!O27,0)" +"IF(Assumptions!J33=""Yes"",-'Debt Structs'!O28,0)" +"IF(Assumptions!J33=""Yes"",-'Debt Structs'!O29,0)" +"IF(Assumptions!J33=""Yes"",-'Debt Structs'!O30,0)" +"IF(Assumptions!J33=""Yes"",-'Debt Structs'!O31,0)" +"IF(Assumptions!$AC$14=""Lease"",IS!C34,0)" +"B23+B18+B17+B15" +"C23+C22+C18+C17+C15+C21" +"B24*$B$26" +"C24*(1-$B$26)" +"Assumptions!H54" +"(-'Debt Structs'!E8)*B26" +"C27" +"SUM(B35:B38)" +"G36+G38" +"IRR(B39:G39)" +"NPV(0.15,B39:G39)" +"XIRR(B40:W40,B8:W8)" +"NPV(0.15,B40:W40)" +"(-'Debt Structs'!E8)*(1-'Cash Flows'!B26)" +"B36" +"C28" +"XIRR(B53:W53,B8:W8)" +"Assumptions!H54" +"-'Debt Structs'!D64*B63" +"B27" +"SUM(B67:B69)" +"SUM(B67:B69)" +"XIRR(B70:I70,B8:I8)" +"NPV(0.15,B70:I70)" +"XIRR(B71:V71,B8:V8)" +"NPV(0.15,B71:V71)" +"-'Debt Structs'!D64*(1-B63)" +"C28" +"-'Debt Structs'!D8" +"B27" +"'Debt Structs'!G25" +"XIRR(B92:L92,B8:L8)" +"NPV(0.15,B92:L92)" +"XIRR(B84:I84,B8:I8)" +"NPV(0.15,B84:I84)" +"XIRR(B85:W85,B8:W8)" +"NPV(0.15,B85:V85)" +"NOW()" +"'Debt Structs'!E3" +"'Debt Structs'!D3" +"H5" +"+F5*F9" +"F5-F10" +"D17+D18" +"$D$15*$F$7" +"G5-G10" +"D22-D25" +"D22*$G$7" +"'Debt Structs'!J16" +"'Debt Structs'!J17" +"'Debt Structs'!J18" +"'Debt Structs'!J19" +"'Debt Structs'!J20" +"'Debt Structs'!J21" +"'Debt Structs'!J22" +"D28+1" +"G5-G10" +"'Debt Structs'!H75" +"'Debt Structs'!H76" +"'Debt Structs'!H77" +"'Debt Structs'!H78" +"'Debt Structs'!H79" +"'Debt Structs'!H80" +"'Debt Structs'!H81" +"'Debt Structs'!H82" +"'Debt Structs'!H83" +"'Debt Structs'!H84" +"'Debt Structs'!H85" +"'Debt Structs'!H86" +"'Debt Structs'!I74" +"'Debt Structs'!J74" +"'Debt Structs'!J76" +"'Debt Structs'!K74" +"D15-F11" +"'Debt Structs'!C74" +"'Debt Structs'!D74" +"'Debt Structs'!D76" +"'Debt Structs'!D77" +"'Debt Structs'!D78" +"'Debt Structs'!D79" +"'Debt Structs'!D80" +"'Debt Structs'!D81" +"'Debt Structs'!D82" +"'Debt Structs'!D83" +"'Debt Structs'!D84" +"'Debt Structs'!D85" +"'Debt Structs'!D86" +"'Debt Structs'!D87" +"'Debt Structs'!D88" +"D37-D38" +"Assumptions!C61" +"Assumptions!C61" +"+D3*D7" +"+D3-D8" +"-PMT($D$5,$D$6,$D$3-$D$8)" +"+B16*$D$5" +"+C16-D16" +"+D3-D8" +"+I16+J16" +"+E16" +"+$E$3-$E$8" +"+L16*$E$5" +"+H16-M16" +"+((Q16*1000)/(+$D$11*1000))/12" +"+A16+1" +"+B16-E16" +"+Q18*Q19" +"+R20+R16" +"J16" +"+D3-D8" +"-PMT(+$D$5,10,$D$3-$D$8)" +"D3" +"L31-E65" +"-PMT($E$61,15,$B$74)" +"B74*$E$61" +"C74-D74" +"D59-D64+D66" +"-PMT($D$61,13,$H$74)" +"H74*$D$61" +"B74-E74" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"Assumptions!H17+365.25*Assumptions!H18/12" +"D8+365.25" +"SUM(D11:D15)" +"Assumptions!C61" +"Depreciation!$B$48" +"SUM(Depreciation!$D$48:D48)" +"C18-C19" +"Assumptions!$C$50" +"SUM(C16,C20,C22,C23)" +"C32+('Returns Analysis'!C15+'Returns Analysis'!#REF!)+(IS!C42+IS!C43)" +"Assumptions!C12" +"Debt!#REF!+Debt!#REF!+Debt!#REF!" +"SUM(C30:C35)" +"Assumptions!$C$11" +"IS!B45-'Returns Analysis'!#REF!" +"SUM(C41:C42)" +"C43+C37" +"C25-C45" +"Assumptions!A3" +"IS!C7" +"B7+1" +"B29+B38" +"IF(MONTH(C23)=MONTH(Assumptions!G34),1,2)" +"IF(AN11=1,6,15)" +"B11/B12" +"HLOOKUP(Assumptions!G34,B23:AF39,AN12)" +"B45" +"C24-C28" +"C24*(C23-B41)/(C41-B41)*$E$64" +"MAX(C24+C25+B44+C27-0.5*C13,0)" +"(C23-B41)/(C41-B41)*IS!D32+(B41-B32)/(B41-Assumptions!H17)*IS!C32" +"(D23-C41)/(D41-C41)*IS!E32+(C41-C32)/(C41-B41)*IS!D32" +"(AF23-AE41)/(AG23-AE41)*IS!AG32+(AE41-AE32)/(AE41-AD41)*IS!AF32" +"IF(C28>0.1,C29/(C27+C26+B44),"" "")" +"B19" +"C28" +"B33*(B32-Assumptions!H17)/365.25*$E$64" +"C33*(C32-C23)/(C41-B41)*$E$64" +"MAX(B33+B34+B36-B13,0)" +"MAX(C33+C34+C36-0.5*C13,0)" +"(B32-Assumptions!H17)/(Debt!B41-Assumptions!H17)*IS!C32" +"(C32-C23)/(C41-B41)*IS!D32" +"(AF32-AF23)/(AG23-AE41)*IS!AG32" +"IF(B37>0.1,B38/(B36+B35),"" "")" +"B8" +"B42*(B41-B32)/365.25*$E$64" +"C42*(C41-C32)/(C41-B41)*$E$64" +"B42+B43" +"SUM(B35,B26)" +"B36" +"C27+C36+B44" +"SUM(B48:B49)" +"IF(B33>0.1,(B38+B29)/B50,"" "")" +"B35+B26" +"B36+B44+B27" +"Assumptions!G37" +"E63+E62" +"Assumptions!G33" +"B77" +"B19" +"AVERAGE(B52:AF52)" +"MIN(B52:AF52)" +"(C32-$B$32)/365.25" +"(C23-$B$32)/365.25" +"(SUMPRODUCT(B74:AF74,B35:AF35)+SUMPRODUCT(B75:AF75,B26:AF26))/E67" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IS!C8" +"Assumptions!$N$39" +"Assumptions!$N$40" +"1/$B$13*D6" +"1/$B$13" +"1/B13-D13" +"Assumptions!$N$41" +"1/Assumptions!$N$41*D6" +"IF(AND(E6>=Assumptions!$N$41,D6=Assumptions!$N$44,D6Assumptions!$N$44,E6=Assumptions!$N$46, D6B19,0,-B19-SUM(B21:I21,B20:I20))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B13<0,0,B21+B16)" +"B13" +"-B24" +"SUM(B28:B29)" +"Assumptions!$N$50" +"IF(-SUM(B38:P38, B37:P37)>B36,0,-B36-SUM(B38:P38,B37:P37))" +"Assumptions!A3" +"Assumptions!C22" +"Assumptions!H16" +"Assumptions!H39" +"C8/360" +"HLOOKUP(Assumptions!$H$12,IDC!$I$40:$M$56,2+F42)" +"D59*Assumptions!H12" +"C15*$C$6" +"+E15+D15" +"F15+H15" +"A15+1" +"F16+G15+H16" +"IF(A16>$C$7+1,0,G15*(B16-B15)*$D$8)" +"IF(A16<=$C$7+1,H16+I15,I15)" +"SUM(C15:C33)" +"SUM(H42:H56)" +"SUM(D56:D58)" +"(NPV(0.1,#REF!)+#REF!)*0.006" +"D7/7" +"312.697*0+317" +"Tariff!C5" +"R7+Q7*365.25/12" +"C7*$B$8" +"K7+1" +"1/I10" +"D8" +"I10" +"D11*8760" +"D12+D13" +"I27" +"Tariff!C22/1200" +"M34" +"SUM(S16:S18)" +"5" +"1-SUM(N7:N21)" +"B19" +"Tariff!C27/1000" +"22*16*2" +"SUM(M7:M24)" +"S9" +"Tariff!C36/Tariff!C17/100" +"D19" +"Tariff!C42/100" +"OandM!D34/365.25*M29" +"IF(R29=""Not Correct"",ROUND(-'144A IDC'!Y103+S29*1000,2),"" "")" +"IF(ROUND('144A IDC'!Y103,2)=S29*1000,""Correct"",""Not Correct"")" +"FUEL!D88/365.25*M30" +"S29/+'ASSUM 2'!E64" +"$M$34" +"N30+N29" +"132000*42" +"PMT(0.07/12,20*12,-6000000)*12/10^6" +"OandM!C39*100" +"0.022" +"S16" +"$I$31" +"I27" +"FUEL!C5" +"C43/(1+D43)" +"FUEL!C84/FUEL!C83*10^3" +"M42+1" +"SUM('144A DEBT'!D36:I36)/6" +"I31" +"A9" +"IF(M9=1,'ASSUM 1'!H10,IF(M9=2,'ASSUM 1'!H11,IF(M9=3,'ASSUM 1'!H12,IF(M9=4,'ASSUM 1'!H13,IF(M9=5,'ASSUM 1'!H14,IF(M9=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P9=1,'ASSUM 1'!H18,IF(P9=2,'ASSUM 1'!H19,IF(P9=3,'ASSUM 1'!H20,IF(P9=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M10=1,'ASSUM 1'!H10,IF(M10=2,'ASSUM 1'!H11,IF(M10=3,'ASSUM 1'!H12,IF(M10=4,'ASSUM 1'!H13,IF(M10=5,'ASSUM 1'!H14,IF(M10=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P10=1,'ASSUM 1'!H18,IF(P10=2,'ASSUM 1'!H19,IF(P10=3,'ASSUM 1'!H20,IF(P10=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"10.8627+1.242276" +"IF(M11=1,'ASSUM 1'!H10,IF(M11=2,'ASSUM 1'!H11,IF(M11=3,'ASSUM 1'!H12,IF(M11=4,'ASSUM 1'!H13,IF(M11=5,'ASSUM 1'!H14,IF(M11=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P11=1,'ASSUM 1'!H18,IF(P11=2,'ASSUM 1'!H19,IF(P11=3,'ASSUM 1'!H20,IF(P11=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M12=1,'ASSUM 1'!H10,IF(M12=2,'ASSUM 1'!H11,IF(M12=3,'ASSUM 1'!H12,IF(M12=4,'ASSUM 1'!H13,IF(M12=5,'ASSUM 1'!H14,IF(M12=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P12=1,'ASSUM 1'!H18,IF(P12=2,'ASSUM 1'!H19,IF(P12=3,'ASSUM 1'!H20,IF(P12=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M13=1,'ASSUM 1'!H10,IF(M13=2,'ASSUM 1'!H11,IF(M13=3,'ASSUM 1'!H12,IF(M13=4,'ASSUM 1'!H13,IF(M13=5,'ASSUM 1'!H14,IF(M13=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P13=1,'ASSUM 1'!H18,IF(P13=2,'ASSUM 1'!H19,IF(P13=3,'ASSUM 1'!H20,IF(P13=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"SUM(E9:E13)" +"IF(M17=1,'ASSUM 1'!H10,IF(M17=2,'ASSUM 1'!H11,IF(M17=3,'ASSUM 1'!H12,IF(M17=4,'ASSUM 1'!H13,IF(M17=5,'ASSUM 1'!H14,IF(M17=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P17=1,'ASSUM 1'!H18,IF(P17=2,'ASSUM 1'!H19,IF(P17=3,'ASSUM 1'!H20,IF(P17=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M18=1,'ASSUM 1'!H10,IF(M18=2,'ASSUM 1'!H11,IF(M18=3,'ASSUM 1'!H12,IF(M18=4,'ASSUM 1'!H13,IF(M18=5,'ASSUM 1'!H14,IF(M18=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P18=1,'ASSUM 1'!H18,IF(P18=2,'ASSUM 1'!H19,IF(P18=3,'ASSUM 1'!H20,IF(P18=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M19=1,'ASSUM 1'!H10,IF(M19=2,'ASSUM 1'!H11,IF(M19=3,'ASSUM 1'!H12,IF(M19=4,'ASSUM 1'!H13,IF(M19=5,'ASSUM 1'!H14,IF(M19=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P19=1,'ASSUM 1'!H18,IF(P19=2,'ASSUM 1'!H19,IF(P19=3,'ASSUM 1'!H20,IF(P19=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M20=1,'ASSUM 1'!H10,IF(M20=2,'ASSUM 1'!H11,IF(M20=3,'ASSUM 1'!H12,IF(M20=4,'ASSUM 1'!H13,IF(M20=5,'ASSUM 1'!H14,IF(M20=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P20=1,'ASSUM 1'!H18,IF(P20=2,'ASSUM 1'!H19,IF(P20=3,'ASSUM 1'!H20,IF(P20=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M21=1,'ASSUM 1'!H10,IF(M21=2,'ASSUM 1'!H11,IF(M21=3,'ASSUM 1'!H12,IF(M21=4,'ASSUM 1'!H13,IF(M21=5,'ASSUM 1'!H14,IF(M21=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P21=1,'ASSUM 1'!H18,IF(P21=2,'ASSUM 1'!H19,IF(P21=3,'ASSUM 1'!H20,IF(P21=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M22=1,'ASSUM 1'!H10,IF(M22=2,'ASSUM 1'!H11,IF(M22=3,'ASSUM 1'!H12,IF(M22=4,'ASSUM 1'!H13,IF(M22=5,'ASSUM 1'!H14,IF(M22=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P22=1,'ASSUM 1'!H18,IF(P22=2,'ASSUM 1'!H19,IF(P22=3,'ASSUM 1'!H20,IF(P22=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"SUM(E17:E22)" +"IF(M27=1,'ASSUM 1'!H10,IF(M27=2,'ASSUM 1'!H11,IF(M27=3,'ASSUM 1'!H12,IF(M27=4,'ASSUM 1'!H13,IF(M27=5,'ASSUM 1'!H14,IF(M27=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P27=1,'ASSUM 1'!H18,IF(P27=2,'ASSUM 1'!H19,IF(P27=3,'ASSUM 1'!H20,IF(P27=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M28=1,'ASSUM 1'!H10,IF(M28=2,'ASSUM 1'!H11,IF(M28=3,'ASSUM 1'!H12,IF(M28=4,'ASSUM 1'!H13,IF(M28=5,'ASSUM 1'!H14,IF(M28=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P28=1,'ASSUM 1'!H18,IF(P28=2,'ASSUM 1'!H19,IF(P28=3,'ASSUM 1'!H20,IF(P28=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M29=1,'ASSUM 1'!H10,IF(M29=2,'ASSUM 1'!H11,IF(M29=3,'ASSUM 1'!H12,IF(M29=4,'ASSUM 1'!H13,IF(M29=5,'ASSUM 1'!H14,IF(M29=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P29=1,'ASSUM 1'!H18,IF(P29=2,'ASSUM 1'!H19,IF(P29=3,'ASSUM 1'!H20,IF(P29=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"SUM(E26:E29)" +"IF(M33=1,'ASSUM 1'!H10,IF(M33=2,'ASSUM 1'!H11,IF(M33=3,'ASSUM 1'!H12,IF(M33=4,'ASSUM 1'!H13,IF(M33=5,'ASSUM 1'!H14,IF(M33=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P33=1,'ASSUM 1'!H18,IF(P33=2,'ASSUM 1'!H19,IF(P33=3,'ASSUM 1'!H20,IF(P33=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"($C$34*'ASSUM 1'!Q7)/1000" +"IF(M34=1,'ASSUM 1'!H10,IF(M34=2,'ASSUM 1'!H11,IF(M34=3,'ASSUM 1'!H12,IF(M34=4,'ASSUM 1'!H13,IF(M34=5,'ASSUM 1'!H14,IF(M34=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P34=1,'ASSUM 1'!H18,IF(P34=2,'ASSUM 1'!H19,IF(P34=3,'ASSUM 1'!H20,IF(P34=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M35=1,'ASSUM 1'!H10,IF(M35=2,'ASSUM 1'!H11,IF(M35=3,'ASSUM 1'!H12,IF(M35=4,'ASSUM 1'!H13,IF(M35=5,'ASSUM 1'!H14,IF(M35=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P35=1,'ASSUM 1'!H18,IF(P35=2,'ASSUM 1'!H19,IF(P35=3,'ASSUM 1'!H20,IF(P35=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M36=1,'ASSUM 1'!H10,IF(M36=2,'ASSUM 1'!H11,IF(M36=3,'ASSUM 1'!H12,IF(M36=4,'ASSUM 1'!H13,IF(M36=5,'ASSUM 1'!H14,IF(M36=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P36=1,'ASSUM 1'!H18,IF(P36=2,'ASSUM 1'!H19,IF(P36=3,'ASSUM 1'!H20,IF(P36=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M37=1,'ASSUM 1'!H10,IF(M37=2,'ASSUM 1'!H11,IF(M37=3,'ASSUM 1'!H12,IF(M37=4,'ASSUM 1'!H13,IF(M37=5,'ASSUM 1'!H14,IF(M37=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P37=1,'ASSUM 1'!H18,IF(P37=2,'ASSUM 1'!H19,IF(P37=3,'ASSUM 1'!H20,IF(P37=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"'144A IDC'!D109/1000" +"IF(M38=1,'ASSUM 1'!H10,IF(M38=2,'ASSUM 1'!H11,IF(M38=3,'ASSUM 1'!H12,IF(M38=4,'ASSUM 1'!H13,IF(M38=5,'ASSUM 1'!H14,IF(M38=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P38=1,'ASSUM 1'!H18,IF(P38=2,'ASSUM 1'!H19,IF(P38=3,'ASSUM 1'!H20,IF(P38=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF('ASSUM 2'!L26=0,+#REF!+#REF!,0)" +"IF(M39=1,'ASSUM 1'!H10,IF(M39=2,'ASSUM 1'!H11,IF(M39=3,'ASSUM 1'!H12,IF(M39=4,'ASSUM 1'!H13,IF(M39=5,'ASSUM 1'!H14,IF(M39=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P39=1,'ASSUM 1'!H18,IF(P39=2,'ASSUM 1'!H19,IF(P39=3,'ASSUM 1'!H20,IF(P39=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M40=1,'ASSUM 1'!H10,IF(M40=2,'ASSUM 1'!H11,IF(M40=3,'ASSUM 1'!H12,IF(M40=4,'ASSUM 1'!H13,IF(M40=5,'ASSUM 1'!H14,IF(M40=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P40=1,'ASSUM 1'!H18,IF(P40=2,'ASSUM 1'!H19,IF(P40=3,'ASSUM 1'!H20,IF(P40=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M41=1,'ASSUM 1'!H10,IF(M41=2,'ASSUM 1'!H11,IF(M41=3,'ASSUM 1'!H12,IF(M41=4,'ASSUM 1'!H13,IF(M41=5,'ASSUM 1'!H14,IF(M41=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P41=1,'ASSUM 1'!H18,IF(P41=2,'ASSUM 1'!H19,IF(P41=3,'ASSUM 1'!H20,IF(P41=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M42=1,'ASSUM 1'!H10,IF(M42=2,'ASSUM 1'!H11,IF(M42=3,'ASSUM 1'!H12,IF(M42=4,'ASSUM 1'!H13,IF(M42=5,'ASSUM 1'!H14,IF(M42=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P42=1,'ASSUM 1'!H18,IF(P42=2,'ASSUM 1'!H19,IF(P42=3,'ASSUM 1'!H20,IF(P42=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M43=1,'ASSUM 1'!H10,IF(M43=2,'ASSUM 1'!H11,IF(M43=3,'ASSUM 1'!H12,IF(M43=4,'ASSUM 1'!H13,IF(M43=5,'ASSUM 1'!H14,IF(M43=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P43=1,'ASSUM 1'!H18,IF(P43=2,'ASSUM 1'!H19,IF(P43=3,'ASSUM 1'!H20,IF(P43=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M44=1,'ASSUM 1'!H10,IF(M44=2,'ASSUM 1'!H11,IF(M44=3,'ASSUM 1'!H12,IF(M44=4,'ASSUM 1'!H13,IF(M44=5,'ASSUM 1'!H14,IF(M44=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P44=1,'ASSUM 1'!H18,IF(P44=2,'ASSUM 1'!H19,IF(P44=3,'ASSUM 1'!H20,IF(P44=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M45=1,'ASSUM 1'!H10,IF(M45=2,'ASSUM 1'!H11,IF(M45=3,'ASSUM 1'!H12,IF(M45=4,'ASSUM 1'!H13,IF(M45=5,'ASSUM 1'!H14,IF(M45=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P45=1,'ASSUM 1'!H18,IF(P45=2,'ASSUM 1'!H19,IF(P45=3,'ASSUM 1'!H20,IF(P45=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M46=1,'ASSUM 1'!H10,IF(M46=2,'ASSUM 1'!H11,IF(M46=3,'ASSUM 1'!H12,IF(M46=4,'ASSUM 1'!H13,IF(M46=5,'ASSUM 1'!H14,IF(M46=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P46=1,'ASSUM 1'!H18,IF(P46=2,'ASSUM 1'!H19,IF(P46=3,'ASSUM 1'!H20,IF(P46=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"'ASSUM 1'!R46/1000" +"IF(M50=1,'ASSUM 1'!H10,IF(M50=2,'ASSUM 1'!H11,IF(M50=3,'ASSUM 1'!H12,IF(M50=4,'ASSUM 1'!H13,IF(M50=5,'ASSUM 1'!H14,IF(M50=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P50=1,'ASSUM 1'!H18,IF(P50=2,'ASSUM 1'!H19,IF(P50=3,'ASSUM 1'!H20,IF(P50=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M51=1,'ASSUM 1'!H10,IF(M51=2,'ASSUM 1'!H11,IF(M51=3,'ASSUM 1'!H12,IF(M51=4,'ASSUM 1'!H13,IF(M51=5,'ASSUM 1'!H14,IF(M51=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P51=1,'ASSUM 1'!H18,IF(P51=2,'ASSUM 1'!H19,IF(P51=3,'ASSUM 1'!H20,IF(P51=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M52=1,'ASSUM 1'!H10,IF(M52=2,'ASSUM 1'!H11,IF(M52=3,'ASSUM 1'!H12,IF(M52=4,'ASSUM 1'!H13,IF(M52=5,'ASSUM 1'!H14,IF(M52=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P52=1,'ASSUM 1'!H18,IF(P52=2,'ASSUM 1'!H19,IF(P52=3,'ASSUM 1'!H20,IF(P52=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"SUM(E33:E52)" +"A8" +"IF(M56=1,'ASSUM 1'!H10,IF(M56=2,'ASSUM 1'!H11,IF(M56=3,'ASSUM 1'!H12,IF(M56=4,'ASSUM 1'!H13,IF(M56=5,'ASSUM 1'!H14,IF(M56=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P56=1,'ASSUM 1'!H18,IF(P56=2,'ASSUM 1'!H19,IF(P56=3,'ASSUM 1'!H20,IF(P56=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"A16" +"D56" +"IF(M57=1,'ASSUM 1'!H10,IF(M57=2,'ASSUM 1'!H11,IF(M57=3,'ASSUM 1'!H12,IF(M57=4,'ASSUM 1'!H13,IF(M57=5,'ASSUM 1'!H14,IF(M57=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P57=1,'ASSUM 1'!H18,IF(P57=2,'ASSUM 1'!H19,IF(P57=3,'ASSUM 1'!H20,IF(P57=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"A25" +"IF(M58=1,'ASSUM 1'!H10,IF(M58=2,'ASSUM 1'!H11,IF(M58=3,'ASSUM 1'!H12,IF(M58=4,'ASSUM 1'!H13,IF(M58=5,'ASSUM 1'!H14,IF(M58=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P58=1,'ASSUM 1'!H18,IF(P58=2,'ASSUM 1'!H19,IF(P58=3,'ASSUM 1'!H20,IF(P58=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"A32" +"IF(M59=1,'ASSUM 1'!H10,IF(M59=2,'ASSUM 1'!H11,IF(M59=3,'ASSUM 1'!H12,IF(M59=4,'ASSUM 1'!H13,IF(M59=5,'ASSUM 1'!H14,IF(M59=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P59=1,'ASSUM 1'!H18,IF(P59=2,'ASSUM 1'!H19,IF(P59=3,'ASSUM 1'!H20,IF(P59=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF('ASSUM 1'!N26=0,+#REF!+#REF!,'144A IDC'!D115/1000)" +"IF(M62=1,'ASSUM 1'!H10,IF(M62=2,'ASSUM 1'!H11,IF(M62=3,'ASSUM 1'!H12,IF(M62=4,'ASSUM 1'!H13,IF(M62=5,'ASSUM 1'!H14,IF(M62=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P62=1,'ASSUM 1'!H18,IF(P62=2,'ASSUM 1'!H19,IF(P62=3,'ASSUM 1'!H20,IF(P62=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"E14+E23+E30+E53+E60+E62" +"Tariff!C5" +"IF($A$15=1,B78,B141)" +"B6*(1+'ASSUM 1'!D19)^(B$3-'ASSUM 1'!B19)" +"C6*(1+'ASSUM 1'!D19)^(C$3-'ASSUM 1'!B19)" +"D6*(1+'ASSUM 1'!D19)^(D$3-'ASSUM 1'!B19)" +"E6*(1+'ASSUM 1'!D19)^(E$3-'ASSUM 1'!B19)" +"F6*(1+'ASSUM 1'!D19)^(F$3-'ASSUM 1'!B19)" +"G6*(1+'ASSUM 1'!D19)^(G$3-'ASSUM 1'!B19)" +"H6*(1+'ASSUM 1'!D19)^(H$3-'ASSUM 1'!B19)" +"I6*(1+'ASSUM 1'!D19)^(I$3-'ASSUM 1'!B19)" +"J6*(1+'ASSUM 1'!D19)^(J$3-'ASSUM 1'!B19)" +"K6*(1+'ASSUM 1'!D19)^(K$3-'ASSUM 1'!B19)" +"L6*(1+'ASSUM 1'!D19)^(L$3-'ASSUM 1'!B19)" +"M6*(1+'ASSUM 1'!D19)^(M$3-'ASSUM 1'!B19)" +"N6*(1+'ASSUM 1'!D19)^(N$3-'ASSUM 1'!B19)" +"O6*(1+'ASSUM 1'!D19)^(O$3-'ASSUM 1'!B19)" +"P6*(1+'ASSUM 1'!D19)^(P$3-'ASSUM 1'!B19)" +"Q6*(1+'ASSUM 1'!D19)^(Q$3-'ASSUM 1'!B19)" +"R6*(1+'ASSUM 1'!D19)^(R$3-'ASSUM 1'!B19)" +"S6*(1+'ASSUM 1'!D19)^(S$3-'ASSUM 1'!B19)" +"T6*(1+'ASSUM 1'!D19)^(T$3-'ASSUM 1'!B19)" +"U6*(1+'ASSUM 1'!D19)^(U$3-'ASSUM 1'!B19)" +"V6*(1+'ASSUM 1'!D19)^(V$3-'ASSUM 1'!B19)" +"IF($A$15=1,B77,B140)" +"B10*(1+'ASSUM 1'!D19)^(B3-'ASSUM 1'!B19)" +"C10*(1+'ASSUM 1'!D19)^(C3-'ASSUM 1'!B19)" +"D10*(1+'ASSUM 1'!D19)^(D3-'ASSUM 1'!B19)" +"E10*(1+'ASSUM 1'!D19)^(E3-'ASSUM 1'!B19)" +"F10*(1+'ASSUM 1'!D19)^(F3-'ASSUM 1'!B19)" +"G10*(1+'ASSUM 1'!D19)^(G3-'ASSUM 1'!B19)" +"H10*(1+'ASSUM 1'!D19)^(H3-'ASSUM 1'!B19)" +"I10*(1+'ASSUM 1'!D19)^(I3-'ASSUM 1'!B19)" +"J10*(1+'ASSUM 1'!D19)^(J3-'ASSUM 1'!B19)" +"K10*(1+'ASSUM 1'!D19)^(K3-'ASSUM 1'!B19)" +"L10*(1+'ASSUM 1'!D19)^(L3-'ASSUM 1'!B19)" +"M10*(1+'ASSUM 1'!D19)^(M3-'ASSUM 1'!B19)" +"N10*(1+'ASSUM 1'!D19)^(N3-'ASSUM 1'!B19)" +"O10*(1+'ASSUM 1'!D19)^(O3-'ASSUM 1'!B19)" +"P10*(1+'ASSUM 1'!D19)^(P3-'ASSUM 1'!B19)" +"Q10*(1+'ASSUM 1'!D19)^(Q3-'ASSUM 1'!B19)" +"R10*(1+'ASSUM 1'!D19)^(R3-'ASSUM 1'!B19)" +"S10*(1+'ASSUM 1'!D19)^(S3-'ASSUM 1'!B19)" +"T10*(1+'ASSUM 1'!D19)^(T3-'ASSUM 1'!B19)" +"U10*(1+'ASSUM 1'!D19)^(U3-'ASSUM 1'!B19)" +"V10*(1+'ASSUM 1'!D19)^(V3-'ASSUM 1'!B19)" +"IF($A$15=1,B79,B142)" +"IF($A$15=1,B81,B144)" +"SUM(B18:B29)" +"A18" +"B18/B$30" +"A110" +"A48" +"B93/(45*3*8760*Tariff!C7/12)" +"C93/(45*7*8760*Tariff!D7/12)" +"B81/B$93" +"A75" +"B156/(45*3*8760*Tariff!C7/12)" +"C156/(45*7*8760*Tariff!D7/12)" +"B144/B$156" +"'ASSUM 1'!D37" +"C5+1" +"IF(C5>0,B6+1,0)" +"IF(C6=1,'ASSUM 1'!C38,IF(C6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(D6=1,'ASSUM 1'!C38,IF(D6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(E6=1,'ASSUM 1'!C38,IF(E6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(F6=1,'ASSUM 1'!C38,IF(F6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(G6=1,'ASSUM 1'!C38,IF(G6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(H6=1,'ASSUM 1'!C38,IF(H6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(I6=1,'ASSUM 1'!C38,IF(I6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(J6=1,'ASSUM 1'!C38,IF(J6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(K6=1,'ASSUM 1'!C38,IF(K6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(L6=1,'ASSUM 1'!C38,IF(L6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(M6=1,'ASSUM 1'!C38,IF(M6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(N6=1,'ASSUM 1'!C38,IF(N6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(O6=1,'ASSUM 1'!C38,IF(O6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(P6=1,'ASSUM 1'!C38,IF(P6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(Q6=1,'ASSUM 1'!C38,IF(Q6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(R6=1,'ASSUM 1'!C38,IF(R6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(S6=1,'ASSUM 1'!C38,IF(S6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(T6=1,'ASSUM 1'!C38,IF(T6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(U6=1,'ASSUM 1'!C38,IF(U6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(V6=1,'ASSUM 1'!C38,IF(V6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"('ASSUM 1'!B7*3)*(1-'ASSUM 1'!C13)^(C5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(D5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(E5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(F5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(G5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(H5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(I5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(J5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(K5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(L5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(M5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(N5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(O5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(P5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(Q5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(R5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(S5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(T5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(U5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(V5-$C$5)" +"'Stratus Report'!B13" +"8760*C11*C7/12" +"C12*(C10)" +"C13" +"SUM($C$12:C12)" +"IF(C6=1,'ASSUM 1'!B7*3,'ASSUM 1'!D8)" +"IF(D6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(E6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(F6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(G6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(H6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(I6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(J6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(K6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(L6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(M6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(N6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(O6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(P6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(Q6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(R6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(S6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(T6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(U6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(V6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"'Stratus Report'!B11" +"C22*C21*C7/12" +"D22*D21*10/12" +"E22*E21" +"+'Stratus Report'!B7" +"C10*'ASSUM 1'!B24" +"D10*'ASSUM 1'!B24" +"E10*'ASSUM 1'!B24" +"F10*'ASSUM 1'!B24" +"G10*'ASSUM 1'!B24" +"H10*'ASSUM 1'!B24" +"I10*'ASSUM 1'!B24" +"J10*'ASSUM 1'!B24" +"K10*'ASSUM 1'!B24" +"L10*'ASSUM 1'!B24" +"M10*'ASSUM 1'!B24" +"N10*'ASSUM 1'!B24" +"O10*'ASSUM 1'!B24" +"P10*'ASSUM 1'!B24" +"Q10*'ASSUM 1'!B24" +"R10*'ASSUM 1'!B24" +"S10*'ASSUM 1'!B24" +"T10*'ASSUM 1'!B24" +"U10*'ASSUM 1'!B24" +"V10*'ASSUM 1'!B24" +"(C27*C28/1000)" +"C34/C33*1000" +"C17" +"Spot!C57" +"C34+C29" +"CSHFLO!A10" +"IF(C23>0,+C23/C17*100,0)" +"'Co IS'!A11" +"IF(C29>0,+C29/C17*100,0)" +"IF(C34>0,+C34/C17*100,0)" +"SUM(C39:C41)" +"SUM('Co IS'!C10:L12)/SUM(C17:L17)*100" +"SUM('Co IS'!M10:V12)/SUM(M17:V17)*100" +"Tariff!C5" +"+Tariff!C7" +"Tariff!C17*'Stratus Report'!B33" +"'Stratus Report'!B48" +"C7*C8/1000" +"Tariff!C17*'Stratus Report'!B34" +"'Stratus Report'!B49" +"Tariff!C$17*'Stratus Report'!B35" +"'Stratus Report'!B50" +"Tariff!C$17*'Stratus Report'!B36" +"'Stratus Report'!B51" +"Tariff!C$17*'Stratus Report'!B37" +"B20" +"'Stratus Report'!B52" +"Tariff!C$17*'Stratus Report'!B38" +"'Stratus Report'!B53" +"Tariff!C$17*'Stratus Report'!B39" +"'Stratus Report'!B54" +"Tariff!C$17*'Stratus Report'!B40" +"'Stratus Report'!B55" +"Tariff!C$17*'Stratus Report'!B41" +"'Stratus Report'!B56" +"Tariff!C$17*'Stratus Report'!B42" +"'Stratus Report'!B57" +"Tariff!C$17*'Stratus Report'!B43" +"'Stratus Report'!B58" +"Tariff!C$17*'Stratus Report'!B44" +"'Stratus Report'!B59" +"C51+C47+C43+C39+C35+C31+C27+C23+C19+C15+C11+C7" +"C53+C49+C45+C41+C37+C33+C29+C25+C21+C17+C13+C9" +"C56*(1+'ASSUM 1'!D27)^(C4-('ASSUM 1'!B27))" +"D56*(1+'ASSUM 1'!D27)^(D4-('ASSUM 1'!B27))" +"E56*(1+'ASSUM 1'!D27)^(E4-('ASSUM 1'!B27))" +"F56*(1+'ASSUM 1'!D27)^(F4-('ASSUM 1'!B27))" +"G56*(1+'ASSUM 1'!D27)^(G4-('ASSUM 1'!B27))" +"H56*(1+'ASSUM 1'!D27)^(H4-('ASSUM 1'!B27))" +"I56*(1+'ASSUM 1'!D27)^(I4-('ASSUM 1'!B27))" +"J56*(1+'ASSUM 1'!D27)^(J4-('ASSUM 1'!B27))" +"K56*(1+'ASSUM 1'!D27)^(K4-('ASSUM 1'!B27))" +"L56*(1+'ASSUM 1'!D27)^(L4-('ASSUM 1'!B27))" +"M56*(1+'ASSUM 1'!D27)^(M4-('ASSUM 1'!B27))" +"N56*(1+'ASSUM 1'!D27)^(N4-('ASSUM 1'!B27))" +"O56*(1+'ASSUM 1'!D27)^(O4-('ASSUM 1'!B27))" +"P56*(1+'ASSUM 1'!D27)^(P4-('ASSUM 1'!B27))" +"Q56*(1+'ASSUM 1'!D27)^(Q4-('ASSUM 1'!B27))" +"R56*(1+'ASSUM 1'!D27)^(R4-('ASSUM 1'!B27))" +"S56*(1+'ASSUM 1'!D27)^(S4-('ASSUM 1'!B27))" +"T56*(1+'ASSUM 1'!D27)^(T4-('ASSUM 1'!B27))" +"U56*(1+'ASSUM 1'!D27)^(U4-('ASSUM 1'!B27))" +"V56*(1+'ASSUM 1'!D27)^(V4-('ASSUM 1'!B27))" +"C57/C55*1000" +"C56/C55*1000" +"FUEL!A1" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(C5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(D5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(E5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(F5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(G5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(H5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(I5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(J5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(K5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(L5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(M5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(N5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(O5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(P5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(Q5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(R5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(S5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(T5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(U5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(V5-$C$5)" +"Spot!B7" +"Spot!C7" +"C11*C8" +"D11*D$8" +"'Stratus Report'!B62" +"C12*C13/10^6" +"A11" +"Spot!C11" +"'Stratus Report'!B63" +"Spot!C15" +"'Stratus Report'!B64" +"Spot!C19" +"A18" +"'Stratus Report'!B65" +"Spot!C23" +"'Stratus Report'!B66" +"Spot!C27" +"'Stratus Report'!B67" +"Spot!C31" +"'Stratus Report'!B68" +"Spot!C35" +"'Stratus Report'!B69" +"Spot!C39" +"'Stratus Report'!B70" +"Spot!C43" +"'Stratus Report'!B71" +"Spot!C47" +"'Stratus Report'!B72" +"Spot!C51" +"'Stratus Report'!B73" +"C77+C71+C65+C59+C53+C47+C41+C35+C29+C23+C17+C11" +"(+C78+C72+C66+C60+C54+C48+C42+C36+C30+C24+C18+C12)/10^3" +"C80+C74+C68+C62+C56+C50+C44+C38+C32+C26+C20+C14" +"C83*10^6/'ASSUM 1'!$D$34" +"C84*(1+'ASSUM 1'!D43)^(C5-'ASSUM 1'!B42)" +"D84*(1+'ASSUM 1'!D43)^(D5-'ASSUM 1'!B42)" +"E84*(1+'ASSUM 1'!D43)^(E5-'ASSUM 1'!B42)" +"F84*(1+'ASSUM 1'!D43)^(F5-'ASSUM 1'!B42)" +"G84*(1+'ASSUM 1'!D43)^(G5-'ASSUM 1'!B42)" +"H84*(1+'ASSUM 1'!D43)^(H5-'ASSUM 1'!B42)" +"I84*(1+'ASSUM 1'!D43)^(I5-'ASSUM 1'!B42)" +"J84*(1+'ASSUM 1'!D43)^(J5-'ASSUM 1'!B42)" +"K84*(1+'ASSUM 1'!D43)^(K5-'ASSUM 1'!B42)" +"L84*(1+'ASSUM 1'!D43)^(L5-'ASSUM 1'!B42)" +"M84*(1+'ASSUM 1'!D43)^(M5-'ASSUM 1'!B42)" +"N84*(1+'ASSUM 1'!D43)^(N5-'ASSUM 1'!B42)" +"O84*(1+'ASSUM 1'!D43)^(O5-'ASSUM 1'!B42)" +"P84*(1+'ASSUM 1'!D43)^(P5-'ASSUM 1'!B42)" +"Q84*(1+'ASSUM 1'!D43)^(Q5-'ASSUM 1'!B42)" +"R84*(1+'ASSUM 1'!D43)^(R5-'ASSUM 1'!B42)" +"S84*(1+'ASSUM 1'!D43)^(S5-'ASSUM 1'!B42)" +"T84*(1+'ASSUM 1'!D43)^(T5-'ASSUM 1'!B42)" +"U84*(1+'ASSUM 1'!D43)^(U5-'ASSUM 1'!B42)" +"V84*(1+'ASSUM 1'!D43)^(V5-'ASSUM 1'!B42)" +"C88/C82*1000" +"C90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(C5-'ASSUM 1'!I27)" +"D90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(D5-'ASSUM 1'!I27)" +"E90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(E5-'ASSUM 1'!I27)" +"F90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(F5-'ASSUM 1'!I27)" +"G90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(G5-'ASSUM 1'!I27)" +"H90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(H5-'ASSUM 1'!I27)" +"I90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(I5-'ASSUM 1'!I27)" +"J90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(J5-'ASSUM 1'!I27)" +"K90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(K5-'ASSUM 1'!I27)" +"L90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(L5-'ASSUM 1'!I27)" +"M90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(M5-'ASSUM 1'!I27)" +"N90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(N5-'ASSUM 1'!I27)" +"O90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(O5-'ASSUM 1'!I27)" +"P90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(P5-'ASSUM 1'!I27)" +"Q90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(Q5-'ASSUM 1'!I27)" +"R90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(R5-'ASSUM 1'!I27)" +"S90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(S5-'ASSUM 1'!I27)" +"T90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(T5-'ASSUM 1'!I27)" +"U90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(U5-'ASSUM 1'!I27)" +"V90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(V5-'ASSUM 1'!I27)" +"OandM!A1" +"C5+1" +"Tariff!C18" +"'ASSUM 1'!F31" +"('ASSUM 1'!$H$31)*(1+'ASSUM 1'!$I$31)^(C$5-'ASSUM 1'!$I$27)*C$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(C$5-'ASSUM 1'!I27)*C$7/12*1000-200" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!$H33)*(1+'ASSUM 1'!$I33)^(C$5-'ASSUM 1'!$I$27)*Tariff!C17" +"('ASSUM 1'!$H34)*(1+'ASSUM 1'!$I34)^(C$5-'ASSUM 1'!$I$27)*C$7/12*1000*Tariff!C10/'ASSUM 1'!$D$7" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(D$5-'ASSUM 1'!I27)*D$7/12*1000*D7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(E$5-'ASSUM 1'!I27)*E$7/12*1000*E7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(F$5-'ASSUM 1'!I27)*F$7/12*1000*F7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(G$5-'ASSUM 1'!I27)*G$7/12*1000*G7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(H$5-'ASSUM 1'!I27)*H$7/12*1000*H7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(I$5-'ASSUM 1'!I27)*I$7/12*1000*I7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(J$5-'ASSUM 1'!I27)*J$7/12*1000*J7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(K$5-'ASSUM 1'!I27)*K$7/12*1000*K7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(L$5-'ASSUM 1'!I27)*L$7/12*1000*L7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(M$5-'ASSUM 1'!I27)*M$7/12*1000*M7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(N$5-'ASSUM 1'!I27)*N$7/12*1000*N7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(O$5-'ASSUM 1'!I27)*O$7/12*1000*O7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(P$5-'ASSUM 1'!I27)*P$7/12*1000*P7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000*Q7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(R$5-'ASSUM 1'!I27)*R$7/12*1000*R7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(S$5-'ASSUM 1'!I27)*S$7/12*1000*S7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(T$5-'ASSUM 1'!I27)*T$7/12*1000*T7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(U$5-'ASSUM 1'!I27)*U$7/12*1000*U7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(V$5-'ASSUM 1'!I27)*V$7/12*1000*V7/12" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"SUM(C11:C17)" +"'ASSUM 1'!F40" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"C59" +"'Co IS'!C13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!D13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!E13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!F13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!G13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!H13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!I13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!J13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!K13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!L13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!M13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!N13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!O13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!P13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!Q13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!R13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!S13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!T13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!U13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!V13*1000/100*'ASSUM 1'!H42/1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"SUM(C21:C31)" +"C18+C32" +"(C34-C21-C11)/2" +"C34-C13-C11-C16-C14+C44" +"(D34-D13-D11-D16-D14+D44)/2" +"C18/Tariff!C17" +"C34/Tariff!C17" +"C14" +"C45+D14" +"O43" +"C43-C44" +"C45*'ASSUM 1'!$S$43" +"SUM($C$16:C16)" +"IF(C6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(D6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(E6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(F6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(G6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(H6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(I6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(J6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(K6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(L6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(M6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(N6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(O6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(P6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(Q6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(R6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(S6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(T6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(U6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(V6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(C6<='ASSUM 1'!M42,'ASSUM 1'!N42/100,IF(C6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(D6<='ASSUM 1'!M42,'ASSUM 1'!#REF!/100,IF(D6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(E6<='ASSUM 1'!M42,#REF!/100,IF(E6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(F6<='ASSUM 1'!M42,#REF!/100,IF(F6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(G6<='ASSUM 1'!M42,#REF!/100,IF(G6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(H6<='ASSUM 1'!M42,#REF!/100,IF(H6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(I6<='ASSUM 1'!M42,#REF!/100,IF(I6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(J6<='ASSUM 1'!M42,'ASSUM 1'!O58/100,IF(J6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(K6<='ASSUM 1'!M42,'ASSUM 1'!P58/100,IF(K6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(L6<='ASSUM 1'!M42,#REF!/100,IF(L6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(M6<='ASSUM 1'!M42,'ASSUM 1'!Q58/100,IF(M6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(N6<='ASSUM 1'!M42,'ASSUM 1'!R58/100,IF(N6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(O6<='ASSUM 1'!M42,'ASSUM 1'!S58/100,IF(O6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(P6<='ASSUM 1'!M42,#REF!/100,IF(P6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(Q6<='ASSUM 1'!M42,#REF!/100,IF(Q6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(R6<='ASSUM 1'!M42,'ASSUM 1'!T58/100,IF(R6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(S6<='ASSUM 1'!M42,'ASSUM 1'!#REF!/100,IF(S6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(T6<='ASSUM 1'!M42,'ASSUM 1'!#REF!/100,IF(T6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(U6<='ASSUM 1'!M42,'ASSUM 1'!#REF!/100,IF(U6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(V6<='ASSUM 1'!M42,'ASSUM 1'!#REF!/100,IF(V6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"C51*C52" +"'ASSUM 2'!$E$26*10^3" +"[0]!_XX1/100" +"C57+C53" +"'ASSUM 1'!M30" +"FUEL!C88/365.25*$B$62" +"'ASSUM 1'!M29" +"C34/365.25*$B$63" +"C63+C62" +"IF(D6<3,+D64-'ASSUM 1'!N31,D64-C64)-IF(D6='ASSUM 1'!D36,D64,0)" +"IF(E6<3,+E64-'ASSUM 1'!N31,E64-D64)-IF(E6='ASSUM 1'!D36,E64,0)" +"IF(F6<3,+F64-'ASSUM 1'!N31,F64-E64)-IF(F6='ASSUM 1'!D36,F64,0)" +"IF(G6<3,+G64-'ASSUM 1'!N31,G64-F64)-IF(G6='ASSUM 1'!D36,G64,0)" +"IF(H6<3,+H64-'ASSUM 1'!N31,H64-G64)-IF(H6='ASSUM 1'!D36,H64,0)" +"IF(I6<3,+I64-'ASSUM 1'!N31,I64-H64)-IF(I6='ASSUM 1'!D36,I64,0)" +"IF(J6<3,+J64-'ASSUM 1'!N31,J64-I64)-IF(J6='ASSUM 1'!D36,J64,0)" +"IF(K6<3,+K64-'ASSUM 1'!N31,K64-J64)-IF(K6='ASSUM 1'!D36,K64,0)" +"IF(L6<3,+L64-'ASSUM 1'!N31,L64-K64)-IF(L6='ASSUM 1'!D36,L64,0)" +"IF(M6<3,+M64-'ASSUM 1'!N31,M64-L64)-IF(M6='ASSUM 1'!D36,M64,0)" +"IF(N6<3,+N64-'ASSUM 1'!N31,N64-M64)-IF(N6='ASSUM 1'!D36,N64,0)" +"IF(O6<3,+O64-'ASSUM 1'!N31,O64-N64)-IF(O6='ASSUM 1'!D36,O64,0)" +"IF(P6<3,+P64-'ASSUM 1'!N31,P64-O64)-IF(P6='ASSUM 1'!D36,P64,0)" +"IF(Q6<3,+Q64-'ASSUM 1'!N31,Q64-P64)-IF(Q6='ASSUM 1'!D36,Q64,0)" +"IF(R6<3,+R64-'ASSUM 1'!N31,R64-Q64)-IF(R6='ASSUM 1'!D36,R64,0)" +"IF(S6<3,+S64-'ASSUM 1'!N31,S64-R64)-IF(S6='ASSUM 1'!D36,S64,0)" +"IF(T6<3,+T64-'ASSUM 1'!N31,T64-S64)-IF(T6='ASSUM 1'!D36,T64,0)" +"IF(U6<3,+U64-'ASSUM 1'!N31,U64-T64)-IF(U6='ASSUM 1'!D36,U64,0)" +"IF(V6<3,+V64-'ASSUM 1'!N31,V64-U64)-IF(V6='ASSUM 1'!D36,V64,0)" +"'Co IS'!A1" +"Tariff!C23" +"Tariff!C29" +"Tariff!C34" +"SUM(C10:C12)" +"FUEL!C88" +"OandM!C18" +"OandM!C32" +"C13-C19" +"'144A DEBT'!C34" +"'144A DEBT'!C44" +"-OandM!C46" +"'BKDEPR 144A'!F67" +"C29-C31" +"TAXES!C14" +"(+C33-C35)*TAXES!C26" +"(+D33-D35)*TAXES!C26" +"(+E33-E35)*TAXES!C26" +"(+F33-F35)*TAXES!C26" +"(+G33-G35)*TAXES!C26" +"(+H33-H35)*TAXES!C26" +"(+I33-I35)*TAXES!C26" +"(+J33-J35)*TAXES!C26" +"(+K33-K35)*TAXES!C26" +"(+L33-L35)*TAXES!C26" +"(+M33-M35)*TAXES!C26" +"(+N33-N35)*TAXES!C26" +"(+O33-O35)*TAXES!C26" +"(+P33-P35)*TAXES!C26" +"(+Q33-Q35)*TAXES!C26" +"(+R33-R35)*TAXES!C26" +"(+S33-S35)*TAXES!C26" +"(+T33-T35)*TAXES!C26" +"(+U33-U35)*TAXES!C26" +"(+V33-V35)*TAXES!C26" +"C36+C35" +"C33-C37" +"#REF!/0.75" +"#REF!" +"CSHFLO!A1" +"'Co IS'!C10" +"SUM(C10:C12)" +"OandM!C65" +"IF(C6='ASSUM 1'!$D$36,-OandM!C45,0)" +"CSHFLO!A19" +"SUM(C16:C20)" +"C13-C21" +"'Co IS'!C24" +"'144A DEBT'!C35" +"'Co IS'!C25" +"SUM(C26:C29)" +"+'Co IS'!A35" +"+TAXES!C33" +"TAXES!D33" +"SUM(C32:C33)" +"C13-C21-C30-C34" +"NPV(0.14648305,C36:V36)+B36" +"C5" +"IF(B41>1,B41+1,IF(C45>0,1,0))*0+C6" +"IF(C41>=1,C41+1,IF(D45>0,1,0))" +"'144A DEBT'!C34" +"C45+C44" +"SUM(C46:C47)" +"IF(C49>1,(C23)/C46,0)" +"IF('ASSUM 1'!N26=1,AVERAGE(D52:R52),AVERAGE(C52:Q58))" +"IF('ASSUM 1'!N26=1,MIN(D52:R52),MIN(C52:R52))" +"1-SUM($C$45:C45)/('ASSUM 1'!$S$29*1000)" +"IF(C49>1,(C23)/C49,0)" +"IF(R49>1,(R13-R21)/R49,0)" +"C60*C45" +"SUM(C61:R61)/90000" +"'ENA IDC'!D8" +"-'144A IDC'!D69" +"-'144A IDC'!H69-H8" +"-'ENA IDC'!T69" +"CSHFLO!C36+0.5*OandM!C11*(1-TAXES!C26)" +"0" +"CSHFLO!D36+0.5*OandM!D11*(1-TAXES!D26-'ASSUM 1'!$N$40)" +"'CSHFLO-ENA'!W36+0.5*OandM!W11*(1-'TAXES-ENA'!W26-'ASSUM 1'!$N$40)" +"SUM(D3:D4)" +"'ENA-144A Comparison'!B9" +"XNPV(B7,D$5:AL$5,D$1:AL$1)" +"XIRR(D$5:AL$5,D$1:AL$1)" +"'ENA Assumptions'!B4" +"'ASSUM 1'!S32" +"'ASSUM 1'!$S39" +"D5" +"'ASSUM 1'!S40" +"SUM(C4:C5)" +"'ENA IDC'!C41*1000" +"'144A IDC'!C41*1000" +"C7-D7" +"'ENA Debt'!B53" +"'144A DEBT'!B53" +"'ENE FCF'!C7" +"'144A FCF'!C7" +"'ENE FCF'!B8" +"'144A FCF'!B8" +"315*375" +"'ENA-144A Comparison'!C6" +"SUM(I11:I26)" +"1-D11" +"H11*J11" +"J11*C11" +"SUM(K11:K31)" +"A11+1" +"'IS-ENA'!A1" +"Tariff!C23" +"Tariff!C29" +"Tariff!C34" +"SUM(C10:C12)" +"FUEL!C88" +"OandM!C18" +"OandM!C32" +"C13-C19" +"'ENA Debt'!C34" +"'ENA Debt'!C44" +"-OandM!C46" +"'BKDEPR 144A'!F67" +"C29-C31" +"'TAXES-ENA'!C14" +"(+C33-C35)*'TAXES-ENA'!C26" +"C36+C35" +"C33-C37" +"#REF!/0.75" +"#REF!" +"'ENA IDC'!D8" +"-'ENA IDC'!D69" +"'CSHFLO-ENA'!C36+0.5*OandM!C11*(1-'TAXES-ENA'!C26)" +"0" +"'CSHFLO-ENA'!D36+0.5*OandM!D11*(1-'TAXES-ENA'!D26-'ASSUM 1'!$N$40)" +"SUM(D3:D4)" +"'ENA-144A Comparison'!B9" +"XNPV(B7,D$5:AL$5,D$1:AL$1)" +"XIRR(D$5:AL$5,D$1:AL$1)" +"D13-D12" +"138.127+156475.619" +"1308.656+172559.859" +"OandM!C34-OandM!C21-OandM!C13-OandM!C11-OandM!C14-OandM!C16+OandM!C44" +"OandM!D34-OandM!D21-OandM!D13-OandM!D11-OandM!D16-OandM!D14+OandM!D44" +"(NPV($C$17,D16:$X$16))/(1+$C$17)^D5" +"D16" +"E16/2" +"D13+E13" +"E13" +"-D17" +"SUM(D21:D22)" +"D23/315" +"'ENA Debt'!C20" +"D24-D27" +"D31-$X$31/2" +"D32*118125000/$E$32" +"(E34-F34)/$E$34" +"D32*102375000/$E$32" +"(E38-F38)/$E38" +"(F38-G38)/$E$38" +"AVERAGE(H44,J44)" +"(E44-F44)/$E44" +"'CSHFLO-ENA'!A1" +"'Co IS'!C10" +"SUM(C10:C12)" +"OandM!C65" +"IF(C6='ASSUM 1'!$D$36,-OandM!C45,0)" +"'CSHFLO-ENA'!A19" +"SUM(C16:C20)" +"C13-C21" +"'IS-ENA'!C24" +"'ENA Debt'!C35" +"'IS-ENA'!C25" +"'Co IS'!C26" +"SUM(C26:C29)" +"+'Co IS'!A35" +"+'IS-ENA'!C35" +"+'TAXES-ENA'!C33" +"SUM(C32:C33)" +"C13-C21-C30-C34" +"C5" +"IF(B41>1,B41+1,IF(C45>0,1,0))*0+C6" +"IF(C41>=1,C41+1,IF(D45>0,1,0))" +"'ENA Debt'!C34" +"C45+C44" +"SUM(C46:C47)" +"IF(C49>1,(C23)/C46,0)" +"IF('ASSUM 1'!N26=1,AVERAGE(D52:R52),AVERAGE(C52:Q58))" +"IF('ASSUM 1'!N26=1,MIN(D52:R52),MIN(C52:R52))" +"1-SUM($C$45:C45)/('ASSUM 1'!$S$29*1000)" +"IF(C49>1,(C23)/C49,0)" +"IF(R49>1,(R13-R21)/R49,0)" +"C60*C45" +"SUM(C61:V61)/'ENA Assumptions'!B2" +"'CSHFLO w ePUP'!A1" +"C29+C30" +"C14-C18-OandM!C13" +"'Co IS'!C10" +"SUM(C10:C14)" +"C11" +"'Co IS'!C18" +"OandM!C65" +"IF(C6='ASSUM 1'!$D$36,-OandM!C45,0)" +"'CSHFLO w ePUP'!A22" +"SUM(C18:C23)" +"C15-C24" +"'IS-ENA'!C24" +"'ENA Debt'!C35" +"IF(C26-C29-C30>C10,C10,C26-C29-C30)" +"'IS-ENA'!C25" +"'Co IS'!C26" +"+'Co IS'!A35" +"+'IS-ENA'!C35" +"+'TAXES-ENA'!C33" +"SUM(C36:C37)" +"C15-C24-C34-C38" +"C5" +"IF(B45>1,B45+1,IF(C49>0,1,0))*0+C6" +"IF(C45>=1,C45+1,IF(D49>0,1,0))" +"'ENA Debt'!C34" +"C49+C48" +"SUM(C50:C51)" +"IF(C53>1,(C26)/C50,0)" +"IF('ASSUM 1'!N26=1,AVERAGE(D56:R56),AVERAGE(C56:Q62))" +"IF('ASSUM 1'!N26=1,MIN(D56:R56),MIN(C56:R56))" +"1-SUM($C$49:C49)/('ASSUM 1'!$S$29*1000)" +"IF(C53>1,(C26)/C53,0)" +"IF(R53>1,(R15-R24)/R53,0)" +"C64*C49" +"SUM(C65:V65)/'ENA Assumptions'!B2" +"'144A IDC'!A1" +"Tariff!A5" +"'IS-ENA'!C29" +"'TAXDEPR 144A'!F67" +"C9-C11" +"IF(C5='ASSUM 1'!$M$39,+CSHFLO!C13*'ASSUM 1'!$N$39,C13*'ASSUM 1'!$N$40)" +"C13-C14" +"C21" +"IF(C15<0,-C15,0)" +"IF(C15<0,0,IF(C15>C18,-C18,-C15))" +"C18+C19+C20" +"IF(C15<0,0,C15+C20)" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"C23" +"C28*C26" +"C30" +"'144A DEBT'!C5" +"ROUND(B11-SUM(C35:S35),0)" +"'ENA Assumptions'!B2" +"IF('ASSUM 1'!N26=1,""Custom"",IF('ASSUM 1'!S33=0,""Mortgage"",""Levelized""))" +"IF(C$7<12,0,B26+1)" +"B11" +"C31" +"IF(C19>=1,VLOOKUP(C5,'ASSUM 1'!$K$7:$N$23,4)*$C$20/2,0)" +"VLOOKUP(D5,'ENA Assumptions'!$A$11:$E$31,3)*VLOOKUP(D5,'ENA Assumptions'!$A$11:$E$31,5)*$C$20*IF(D19=0,0,1)" +"IF(OR(C7<12,C19=0),0,+C20*'144A DEBT'!S42/2)" +"IF(OR(D7<12,D19=0),0,+D20*'ASSUM 1'!$S$42/2)" +"IF(C7<12,0,IF(C20>1,PMT('ASSUM 1'!S42/2,'144A DEBT'!S32*IF('ASSUM 1'!S34=""semi"",2,1),-(($C$20))),0))" +"D22+D21" +"C20-C21" +"+D19+1" +"C24" +"VLOOKUP(C5,'ASSUM 1'!$K$7:$N$23,4)/2*$C$20*IF(C26=0,0,1)" +"VLOOKUP(D5,'ENA Assumptions'!$A$11:$E$31,3)*VLOOKUP(D5,'ENA Assumptions'!$A$11:$E$31,4)*$C$20*IF(D26=0,0,1)" +"D27*'ASSUM 1'!$S$42/2" +"ROUND(+C29+C22,2)" +"C28+C21" +"C34+C35" +"C24" +"C31" +"D24" +"D31" +"E24" +"E31" +"F24" +"F31" +"G24" +"G31" +"H24" +"H31" +"I24" +"I31" +"J24" +"J31" +"K24" +"K31" +"L24" +"L31" +"M24" +"M31" +"N24" +"N31" +"O24" +"O31" +"P24" +"P31" +"Q24" +"Q31" +"R24" +"R31" +"S24" +"S31" +"T24" +"T31" +"U24" +"U31" +"V24" +"V30" +"W24" +"'ASSUM 1'!R46" +"C42" +"C40-((AVERAGE(D36:H36))*'ASSUM 1'!$Q$46/12)" +"C40-C41" +"C42*'ASSUM 1'!$S$46" +"SUM(C48:W48)" +"C47*C30" +"D47*D28" +"C50*D21" +"(B48+B51)/C20" +"'144A IDC'!A1" +"'ASSUM 1'!Q7" +"+'144A Draw'!A5" +"'144A Draw'!C5" +"DATE(IF(MONTH(D8)=12,YEAR(D8)+1,YEAR(D8)),IF(MONTH(D8)=12,1,(MONTH(D8)+1)),1)" +"IF(C9>0,C9+1,IF(D77<=0,0,1))" +"'144A Draw'!A8" +"'144A Draw'!B9" +"'144A Draw'!C9*$C12*1000" +"C12*1000-SUM(D12:Y12)" +"SUM(C12:C16)" +"SUM(C20:C25)" +"SUM(C29:C32)" +"D116/1000" +"SUM(C36:C55)" +"D113" +"SUM(D68:Z68)" +"D102" +"SUM(D69:Y69)" +"D127" +"C68+C69" +"D69+D68" +"C63+C56+C33+C26+C17" +"SUM(D12:D63)" +"IF(E8>=$D$92,IF(SUM($D77:D77)>=($D$91+HLOOKUP($D$92,$D$8:$Y$69,62)),0,MIN(E73,($D$91-SUM($D77:D77)+HLOOKUP($D$92,$D$8:$Y$69,62)))),0)" +"SUM(D78:Y78)-SUM(D78:G78)" +"D73-D77" +"A1" +"'ENA Assumptions'!B2" +"'ASSUM 1'!S13" +"'ASSUM 1'!S16" +"'ENA Assumptions'!B3-'ENA IDC'!D93" +"D8" +"IF(AND(MONTH(D99)=MONTH($D$92),YEAR(D99)=YEAR($D$92)),$D$91,0)" +"D77+IF(D101>0,SUM(C78:$D78),0)" +"E77+IF(E101>0,SUM($D78:D78),0)" +"SUM($D$102:D102)" +"IF(D8<=$D$92,0,IF(D103<$D$91,$D$91-D103,0))" +"IF(D7+1>0,+C107,0)" +"C106+D101" +"D93+D94+D95" +"IF(MONTH(D99)=10,$D$91*$C$107/2,0)" +"D96" +"$D$91*C109" +"IF(D9>=1,+D104*'ASSUM 1'!S43/12,0)" +"IF(E9>=1,+E104*'ASSUM 1'!S43/12,0)" +"IF(F9>=1,+F104*'ASSUM 1'!S43/12,0)" +"IF(G9>=1,+G104*'ASSUM 1'!S43/12,0)" +"IF(H9>=1,+H104*'ASSUM 1'!S43/12,0)" +"IF(I9>=1,+I104*'ASSUM 1'!S43/12,0)" +"IF(J9>=1,+J104*'ASSUM 1'!S43/12,0)" +"IF(K9>=1,+K104*'ASSUM 1'!S43/12,0)" +"IF(L9>=1,+L104*'ASSUM 1'!S43/12,0)" +"IF(M9>=1,+M104*'ASSUM 1'!S43/12,0)" +"IF(N9>=1,+N104*'ASSUM 1'!S43/12,0)" +"IF(O9>=1,+O104*'ASSUM 1'!S43/12,0)" +"IF(P9>=1,+P104*'ASSUM 1'!S43/12,0)" +"IF(Q9>=1,+Q104*'ASSUM 1'!S43/12,0)" +"IF(R9>=1,+R104*'ASSUM 1'!S43/12,0)" +"IF(S9>=1,+S104*'ASSUM 1'!S43/12,0)" +"IF(T9>=1,+T104*'ASSUM 1'!S43/12,0)" +"IF(U9>=1,+U104*'ASSUM 1'!S43/12,0)" +"IF(V9>=1,+V104*'ASSUM 1'!S43/12,0)" +"IF(W9>=1,+W104*'ASSUM 1'!S43/12,0)" +"IF(X9>=1,+X104*'ASSUM 1'!S43/12,0)" +"IF(Y9>=1,+Y104*'ASSUM 1'!S43/12,0)" +"D107" +"D112-D111" +"SUM(D113:Z113)" +"D109" +"D113+D79" +"D121+C122" +"YEAR('ASSUM 1'!R7)" +"IF(YEAR(D$8)=$B$124,D78+D113,0)" +"B124+1" +"IF(YEAR(D$8)=$B$125,D$78+D113,0)" +"-IF(I101>0,SUM($D$124:H125),0)+IF(YEAR(I$8)=$B$125,I$78+I113,0)" +"IF(YEAR(D$8)=$B$126,D$78+D113,0)" +"SUM(C124:C126)" +"B124" +"IF(YEAR(D$8)=$B$130,D$79-D$42-D$52-D$41,0)" +"IF(YEAR(D$8)=$B$131,D$79-D$42-D$52-D$41,0)" +"IF(YEAR(D$8)=$B$132,D$79-D$42-D$52-D$41,0)" +"'144A DEBT'!C5" +"ROUND(B11-SUM(C35:S35),0)" +"'ASSUM 1'!$S$29*1000" +"'ASSUM 1'!S42" +"+'ASSUM 1'!S32" +"IF('ASSUM 1'!N26=1,""Custom"",IF('ASSUM 1'!S33=0,""Mortgage"",""Levelized""))" +"'ASSUM 1'!S35" +"IF(C$7<12,0,B26+1)" +"B11" +"C31" +"IF(C19>=1,VLOOKUP(C5,'ASSUM 1'!$K$7:$N$23,4)*$C$20/2,0)" +"IF(OR(C7<12,C19=0),0,+C20*'144A DEBT'!S42/2)" +"IF(OR(D7<12,D19=0),0,+D20*'ASSUM 1'!$S$42/2)" +"IF(C7<12,0,IF(C20>1,PMT('ASSUM 1'!S42/2,'144A DEBT'!S32*IF('ASSUM 1'!S34=""semi"",2,1),-(($C$20))),0))" +"IF(D7<12,0,IF(D20>1,PMT('ASSUM 1'!$S$42/2,'ASSUM 1'!$S$32*IF('ASSUM 1'!$S$34=""semi"",2,1),-(($C$20))),0))" +"C20-C21" +"+D19+1" +"C24" +"VLOOKUP(C5,'ASSUM 1'!$K$7:$N$23,4)/2*$C$20*IF(C26=0,0,1)" +"D27*'ASSUM 1'!$S$42/2" +"IF(C27>1,PMT('ASSUM 1'!$S$42/2,'ASSUM 1'!$S$32*IF('ASSUM 1'!$S$34=""semi"",2,1),-(($C$20))),0)" +"ROUND(+C29+C22,2)" +"C28+C21" +"C34+C35" +"'ASSUM 1'!R46" +"C42" +"C40-((AVERAGE(D36:H36))*'ASSUM 1'!$Q$46/12)" +"C40-C41" +"C42*'ASSUM 1'!$S$46" +"SUM(C48:W48)" +"C47*C28" +"C50*D21" +"(B48+B51)/C20" +"#REF!" +"IF(OR((C5+1>'ASSUM 1'!$Q$7),C5=0),0,C5+1)" +"'ASSUM 1'!R7" +"C6+365.25/12" +"'ASSUM 2'!A8" +"'ASSUM 2'!E9" +"K9" +"1-SUM(C9:X9)" +"C9" +"C9" +"SUM(B9:B13)" +"SUM(B17:B22)" +"C17" +"C17" +"SUM(B26:B29)" +"(1-+C33)/($R$5-1)" +"1/(MAX(C5:X5)-1)" +"C34" +"C35" +"SUM(B33:B52)" +"B60+B53+B30+B23+B14" +"'144A IDC'!A1" +"'ASSUM 1'!Q7" +"+'144A Draw'!A5" +"'144A Draw'!C5" +"IF(C9>0,C9+1,IF(D77<=0,0,1))" +"'144A Draw'!A8" +"'144A Draw'!B9" +"'144A Draw'!C9*$C12*1000" +"C12*1000-SUM(D12:Y12)" +"SUM(C12:C16)" +"SUM(C20:C25)" +"SUM(C29:C32)" +"SUM(C36:C55)" +"D113" +"SUM(D68:Z68)" +"D102" +"SUM(D69:Y69)" +"D127" +"C68+C69" +"D69+D68" +"C63+C56+C33+C26+C17" +"SUM(D12:D63)" +"IF(E8>=$D$92,IF(SUM($D77:D77)>$D$91,0,E73),0)" +"IF(L8>=$D$92,IF(SUM($D77:K77)>$D$91,0,L73),0)-2644.07" +"SUM(D78:Y78)-SUM(D78:G78)" +"D73-D77" +"A1" +"'ASSUM 1'!S12*1000" +"'ASSUM 1'!S13" +"'ASSUM 1'!S16" +"'ASSUM 1'!S22" +"D8" +"'ASSUM 1'!S9" +"IF(AND(MONTH(D99)=MONTH($D$92),YEAR(D99)=YEAR($D$92)),$D$91,0)" +"D77+IF(D101>0,SUM(C78:$D78),0)" +"E77+IF(E101>0,SUM($D78:D78),0)" +"SUM($D$102:D102)" +"IF(D8<=$D$92,0,IF(D103<$D$91,$D$91-D103,0))" +"IF(D7+1>0,+C107,0)" +"C106+D101" +"D93+D94+D95" +"IF(MONTH(D99)=10,$D$91*$C$107/2,0)" +"D96" +"$D$91*C109" +"IF(D9>=1,+D104*'ASSUM 1'!S43/12,0)" +"IF(E9>=1,+E104*'ASSUM 1'!S43/12,0)" +"IF(F9>=1,+F104*'ASSUM 1'!S43/12,0)" +"IF(G9>=1,+G104*'ASSUM 1'!S43/12,0)" +"IF(H9>=1,+H104*'ASSUM 1'!S43/12,0)" +"IF(I9>=1,+I104*'ASSUM 1'!S43/12,0)" +"IF(J9>=1,+J104*'ASSUM 1'!S43/12,0)" +"IF(K9>=1,+K104*'ASSUM 1'!S43/12,0)" +"IF(L9>=1,+L104*'ASSUM 1'!S43/12,0)" +"IF(M9>=1,+M104*'ASSUM 1'!S43/12,0)" +"IF(N9>=1,+N104*'ASSUM 1'!S43/12,0)" +"IF(O9>=1,+O104*'ASSUM 1'!S43/12,0)" +"IF(P9>=1,+P104*'ASSUM 1'!S43/12,0)" +"IF(Q9>=1,+Q104*'ASSUM 1'!S43/12,0)" +"IF(R9>=1,+R104*'ASSUM 1'!S43/12,0)" +"IF(S9>=1,+S104*'ASSUM 1'!S43/12,0)" +"IF(T9>=1,+T104*'ASSUM 1'!S43/12,0)" +"IF(U9>=1,+U104*'ASSUM 1'!S43/12,0)" +"IF(V9>=1,+V104*'ASSUM 1'!S43/12,0)" +"IF(W9>=1,+W104*'ASSUM 1'!S43/12,0)" +"IF(X9>=1,+X104*'ASSUM 1'!S43/12,0)" +"IF(Y9>=1,+Y104*'ASSUM 1'!S43/12,0)" +"D107" +"D112-D111" +"SUM(D113:Z113)" +"D109" +"D113+D79" +"D121+C122" +"YEAR('ASSUM 1'!R7)" +"IF(YEAR(D$8)=$B$124,D78+D113,0)" +"B124+1" +"IF(YEAR(D$8)=$B$125,D$78+D113,0)" +"-IF(I101>0,SUM($D$124:H125),0)+IF(YEAR(I$8)=$B$125,I$78+I113,0)" +"IF(YEAR(D$8)=$B$126,D$78+D113,0)" +"SUM(C124:C126)" +"B124" +"IF(YEAR(D$8)=$B$130,D$79-D$42-D$52-D$41,0)" +"IF(YEAR(D$8)=$B$131,D$79-D$42-D$52-D$41,0)" +"IF(YEAR(D$8)=$B$132,D$79-D$42-D$52-D$41,0)" +"+Tariff!A1" +"FUEL!A5" +"'TAXDEPR 144A'!F7" +"F7+1" +"FUEL!C6" +"FUEL!E6" +"IF(B15=1,'ASSUM 2'!E9,0)" +"'ASSUM 2'!M9" +"IF(D15=1,'ASSUM 1'!H10,IF(D15=2,'ASSUM 1'!H11,IF(D15=3,'ASSUM 1'!H12,IF(D15=4,'ASSUM 1'!H13,IF(D15=5,'ASSUM 1'!H14,IF(D15=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"$C15*$E15*1000*F$9/12" +"IF(SUM($F15:F15)<$C15*1000,MIN(+$C15*$E15*1000,$C15*1000-SUM($F15:F15)),0)" +"SUM(F15:Y15)-C15*1000" +"IF(D16=1,'ASSUM 1'!H10,IF(D16=2,'ASSUM 1'!H11,IF(D16=3,'ASSUM 1'!H12,IF(D16=4,'ASSUM 1'!H13,IF(D16=5,'ASSUM 1'!H14,IF(D16=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D17=1,'ASSUM 1'!H10,IF(D17=2,'ASSUM 1'!H11,IF(D17=3,'ASSUM 1'!H12,IF(D17=4,'ASSUM 1'!H13,IF(D17=5,'ASSUM 1'!H14,IF(D17=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D18=1,'ASSUM 1'!H10,IF(D18=2,'ASSUM 1'!H11,IF(D18=3,'ASSUM 1'!H12,IF(D18=4,'ASSUM 1'!H13,IF(D18=5,'ASSUM 1'!H14,IF(D18=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D19=1,'ASSUM 1'!H10,IF(D19=2,'ASSUM 1'!H11,IF(D19=3,'ASSUM 1'!H12,IF(D19=4,'ASSUM 1'!H13,IF(D19=5,'ASSUM 1'!H14,IF(D19=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(B22=1,'ASSUM 2'!E17,0)" +"'ASSUM 2'!M17" +"IF(D22=1,'ASSUM 1'!H10,IF(D22=2,'ASSUM 1'!H11,IF(D22=3,'ASSUM 1'!H12,IF(D22=4,'ASSUM 1'!H13,IF(D22=5,'ASSUM 1'!H14,IF(D22=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D23=1,'ASSUM 1'!H10,IF(D23=2,'ASSUM 1'!H11,IF(D23=3,'ASSUM 1'!H12,IF(D23=4,'ASSUM 1'!H13,IF(D23=5,'ASSUM 1'!H14,IF(D23=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D24=1,'ASSUM 1'!H10,IF(D24=2,'ASSUM 1'!H11,IF(D24=3,'ASSUM 1'!H12,IF(D24=4,'ASSUM 1'!H13,IF(D24=5,'ASSUM 1'!H14,IF(D24=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D25=1,'ASSUM 1'!H10,IF(D25=2,'ASSUM 1'!H11,IF(D25=3,'ASSUM 1'!H12,IF(D25=4,'ASSUM 1'!H13,IF(D25=5,'ASSUM 1'!H14,IF(D25=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D26=1,'ASSUM 1'!H10,IF(D26=2,'ASSUM 1'!H11,IF(D26=3,'ASSUM 1'!H12,IF(D26=4,'ASSUM 1'!H13,IF(D26=5,'ASSUM 1'!H14,IF(D26=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D27=1,'ASSUM 1'!H10,IF(D27=2,'ASSUM 1'!H11,IF(D27=3,'ASSUM 1'!H12,IF(D27=4,'ASSUM 1'!H13,IF(D27=5,'ASSUM 1'!H14,IF(D27=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(B30=1,'ASSUM 2'!E26,0)" +"'ASSUM 2'!M26" +"IF(D30=1,'ASSUM 1'!H10,IF(D30=2,'ASSUM 1'!H11,IF(D30=3,'ASSUM 1'!H12,IF(D30=4,'ASSUM 1'!H13,IF(D30=5,'ASSUM 1'!H14,IF(D30=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D31=1,'ASSUM 1'!H10,IF(D31=2,'ASSUM 1'!H11,IF(D31=3,'ASSUM 1'!H12,IF(D31=4,'ASSUM 1'!H13,IF(D31=5,'ASSUM 1'!H14,IF(D31=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D32=1,'ASSUM 1'!H10,IF(D32=2,'ASSUM 1'!H11,IF(D32=3,'ASSUM 1'!H12,IF(D32=4,'ASSUM 1'!H13,IF(D32=5,'ASSUM 1'!H14,IF(D32=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D33=1,'ASSUM 1'!H10,IF(D33=2,'ASSUM 1'!H11,IF(D33=3,'ASSUM 1'!H12,IF(D33=4,'ASSUM 1'!H13,IF(D33=5,'ASSUM 1'!H14,IF(D33=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(B36=1,'ASSUM 2'!E33,0)" +"'ASSUM 2'!M33" +"IF(D36=1,'ASSUM 1'!H10,IF(D36=2,'ASSUM 1'!H11,IF(D36=3,'ASSUM 1'!H12,IF(D36=4,'ASSUM 1'!H13,IF(D36=5,'ASSUM 1'!H14,IF(D36=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D37=1,'ASSUM 1'!H10,IF(D37=2,'ASSUM 1'!H11,IF(D37=3,'ASSUM 1'!H12,IF(D37=4,'ASSUM 1'!H13,IF(D37=5,'ASSUM 1'!H14,IF(D37=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D38=1,'ASSUM 1'!H10,IF(D38=2,'ASSUM 1'!H11,IF(D38=3,'ASSUM 1'!H12,IF(D38=4,'ASSUM 1'!H13,IF(D38=5,'ASSUM 1'!H14,IF(D38=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D39=1,'ASSUM 1'!H10,IF(D39=2,'ASSUM 1'!H11,IF(D39=3,'ASSUM 1'!H12,IF(D39=4,'ASSUM 1'!H13,IF(D39=5,'ASSUM 1'!H14,IF(D39=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D40=1,'ASSUM 1'!H10,IF(D40=2,'ASSUM 1'!H11,IF(D40=3,'ASSUM 1'!H12,IF(D40=4,'ASSUM 1'!H13,IF(D40=5,'ASSUM 1'!H14,IF(D40=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D41=1,'ASSUM 1'!H10,IF(D41=2,'ASSUM 1'!H11,IF(D41=3,'ASSUM 1'!H12,IF(D41=4,'ASSUM 1'!H13,IF(D41=5,'ASSUM 1'!H14,IF(D41=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D42=1,'ASSUM 1'!H10,IF(D42=2,'ASSUM 1'!H11,IF(D42=3,'ASSUM 1'!H12,IF(D42=4,'ASSUM 1'!H13,IF(D42=5,'ASSUM 1'!H14,IF(D42=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D43=1,'ASSUM 1'!H10,IF(D43=2,'ASSUM 1'!H11,IF(D43=3,'ASSUM 1'!H12,IF(D43=4,'ASSUM 1'!H13,IF(D43=5,'ASSUM 1'!H14,IF(D43=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D44=1,'ASSUM 1'!H10,IF(D44=2,'ASSUM 1'!H11,IF(D44=3,'ASSUM 1'!H12,IF(D44=4,'ASSUM 1'!H13,IF(D44=5,'ASSUM 1'!H14,IF(D44=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D45=1,'ASSUM 1'!H10,IF(D45=2,'ASSUM 1'!H11,IF(D45=3,'ASSUM 1'!H12,IF(D45=4,'ASSUM 1'!H13,IF(D45=5,'ASSUM 1'!H14,IF(D45=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D46=1,'ASSUM 1'!H10,IF(D46=2,'ASSUM 1'!H11,IF(D46=3,'ASSUM 1'!H12,IF(D46=4,'ASSUM 1'!H13,IF(D46=5,'ASSUM 1'!H14,IF(D46=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D47=1,'ASSUM 1'!H10,IF(D47=2,'ASSUM 1'!H11,IF(D47=3,'ASSUM 1'!H12,IF(D47=4,'ASSUM 1'!H13,IF(D47=5,'ASSUM 1'!H14,IF(D47=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D48=1,'ASSUM 1'!H10,IF(D48=2,'ASSUM 1'!H11,IF(D48=3,'ASSUM 1'!H12,IF(D48=4,'ASSUM 1'!H13,IF(D48=5,'ASSUM 1'!H14,IF(D48=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D49=1,'ASSUM 1'!H10,IF(D49=2,'ASSUM 1'!H11,IF(D49=3,'ASSUM 1'!H12,IF(D49=4,'ASSUM 1'!H13,IF(D49=5,'ASSUM 1'!H14,IF(D49=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D50=1,'ASSUM 1'!H10,IF(D50=2,'ASSUM 1'!H11,IF(D50=3,'ASSUM 1'!H12,IF(D50=4,'ASSUM 1'!H13,IF(D50=5,'ASSUM 1'!H14,IF(D50=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D51=1,'ASSUM 1'!H10,IF(D51=2,'ASSUM 1'!H11,IF(D51=3,'ASSUM 1'!H12,IF(D51=4,'ASSUM 1'!H13,IF(D51=5,'ASSUM 1'!H14,IF(D51=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D52=1,'ASSUM 1'!H10,IF(D52=2,'ASSUM 1'!H11,IF(D52=3,'ASSUM 1'!H12,IF(D52=4,'ASSUM 1'!H13,IF(D52=5,'ASSUM 1'!H14,IF(D52=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D53=1,'ASSUM 1'!H10,IF(D53=2,'ASSUM 1'!H11,IF(D53=3,'ASSUM 1'!H12,IF(D53=4,'ASSUM 1'!H13,IF(D53=5,'ASSUM 1'!H14,IF(D53=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D54=1,'ASSUM 1'!H10,IF(D54=2,'ASSUM 1'!H11,IF(D54=3,'ASSUM 1'!H12,IF(D54=4,'ASSUM 1'!H13,IF(D54=5,'ASSUM 1'!H14,IF(D54=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D55=1,'ASSUM 1'!H10,IF(D55=2,'ASSUM 1'!H11,IF(D55=3,'ASSUM 1'!H12,IF(D55=4,'ASSUM 1'!H13,IF(D55=5,'ASSUM 1'!H14,IF(D55=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(B58=1,'ASSUM 2'!E56,0)" +"'ASSUM 2'!M56" +"IF(D58=1,'ASSUM 1'!H10,IF(D58=2,'ASSUM 1'!H11,IF(D58=3,'ASSUM 1'!H12,IF(D58=4,'ASSUM 1'!H13,IF(D58=5,'ASSUM 1'!H14,IF(D58=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D59=1,'ASSUM 1'!H10,IF(D59=2,'ASSUM 1'!H11,IF(D59=3,'ASSUM 1'!H12,IF(D59=4,'ASSUM 1'!H13,IF(D59=5,'ASSUM 1'!H14,IF(D59=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D60=1,'ASSUM 1'!H10,IF(D60=2,'ASSUM 1'!H11,IF(D60=3,'ASSUM 1'!H12,IF(D60=4,'ASSUM 1'!H13,IF(D60=5,'ASSUM 1'!H14,IF(D60=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D61=1,'ASSUM 1'!H10,IF(D61=2,'ASSUM 1'!H11,IF(D61=3,'ASSUM 1'!H12,IF(D61=4,'ASSUM 1'!H13,IF(D61=5,'ASSUM 1'!H14,IF(D61=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(B63=1,'ASSUM 2'!E62,0)" +"'ASSUM 2'!M62" +"IF(D63=1,'ASSUM 1'!H10,IF(D63=2,'ASSUM 1'!H11,IF(D63=3,'ASSUM 1'!H12,IF(D63=4,'ASSUM 1'!H13,IF(D63=5,'ASSUM 1'!H14,IF(D63=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"SUM(F15:F63)" +"SUM(C15:C63)*1000" +"F70" +"F69-F67" +"'BKDEPR 144A'!A1" +"FUEL!A5" +"FUEL!C5" +"'TAXDEPR 144A'!A14" +"'ASSUM 2'!P9" +"IF(SUM($E15:E15)<$C15*1000,MIN($C15*1000-SUM($C15:C15),$C15*1000*VLOOKUP(F$7,[0]!_4_15_YR_MACRS,3)),0)" +"SUM(F15:Y15)-C15*1000" +"'ASSUM 2'!P17" +"'ASSUM 2'!P26" +"IF(SUM($E30:E30)<$C30*1000,MIN($C30*1000-SUM($C30:C30),$C30*1000*(VLOOKUP(F$7,#REF!,2))),0)" +"IF(SUM($E32:E32)<$C32*1000,MIN($C32*1000-SUM($C32:C32),$C32*1000*$E32),0)" +"'ASSUM 2'!P33" +"$E$49*$C$49*1000" +"IF(SUM($E50:E50)<$C50*1000,MIN($C50*1000-SUM($C50:C50),$C50*1000*$E50),0)*F$9/12" +"'ASSUM 2'!P56" +"IF(SUM($E59:E59)<$C59*1000,MIN($C59*1000-SUM($C59:C59),$C59*1000*VLOOKUP(F$7,[0]!_4_15_YR_MACRS,2)),0)" +"'ASSUM 2'!P62" +"SUM(F15:F63)" +"SUM(C15:C63)*1000" +"F70" +"F69-F67" +"'144A IDC'!A1" +"Tariff!A5" +"'Co IS'!C29" +"'TAXDEPR 144A'!F67" +"C9-C11" +"IF(C5='ASSUM 1'!$M$39,+CSHFLO!C13*'ASSUM 1'!$N$39,C13*'ASSUM 1'!$N$40)" +"C13-C14" +"C21" +"IF(C15<0,-C15,0)" +"IF(C15<0,0,IF(C15>C18,-C18,-C15))" +"C18+C19+C20" +"IF(C15<0,0,C15+C20)" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"C23" +"C28*C26" +"C30" +"Sheet2!#REF!" +"0.01+G62" +"+F63+25" +"Sheet2!AD43" +"TODAY()" +"G8" +"G9-M9" +"IF(G12=1,W8,IF(G12=3,W9,IF(G12=6,W10,W11)))" +"IF(M12=1,W8,IF(M12=3,W9,IF(M12=6,W10,W11)))" +"+(G11/10000)+G13" +"M13+M11/10000" +"1-M17" +"SUM(D27:D45)" +"SUM(D46:W46)" +"1688*$D$24" +"0*$E$24" +"1857*$D$24" +"1383*$E$24" +"868*J$24" +"863*N$24" +"1745*$E$24" +"1691*F$24" +"900*R$24" +"893*V$24" +"1216*J$24" +"1860*F$24" +"1208*N$24" +"8440*$D$24" +"7932*$E$24" +"1586*$E$24" +"630*T$24" +"8454*F$24" +"1260*R$24" +"1250*V$24" +"1390*J$24" +"8685*J$24" +"1737*J$24" +"1380*N$24" +"8625*N$24" +"1725*N$24" +"1350*T$24" +"1440*R$24" +"5220*T$24" +"9000*R$24" +"5400*T$24" +"1800*R$24" +"1428*V$24" +"8925*V$24" +"1785*V$24" +"SUM(D51:D96)" +"D46+D97" +"D24" +"(D$46+D51)*(1+$G$14/12)" +"(D108+D52)*(1+$G$14/12)" +"(D120)*(1+$G$14/12)" +"IF(D152=1,D156-D99,0)" +"(1+$M$16)^YEARFRAC($A$3,D23)" +"SUMPRODUCT(D158:W158,1/D160:W160)" +"Sheet2!AD43" +"+D169+0.01" +"+C170+25" +"Sheet2!AD43" +"+D194+25" +"Sheet2!AD43" +"((D46)*(1+$G$14/12)^($A$64-$A51+1))-(D46)" +"+((F46)*(1+$G$14/12)^($A$68-$A51+1))-(F46)" +"((H46)*(1+$G$14/12)^($A$70-$A51+1))-(H46)" +"((J46)*(1+$G$14/12)^($A$74-$A51+1))-(J46)" +"((N46)*(1+$G$14/12)^($A$76-$A51+1))-(N46)" +"((P46)*(1+$G$14/12)^($A$83-$A51+1))-(P46)" +"((R46)*(1+$G$14/12)^($A$85-$A51+1))-(R46)" +"((V46)*(1+$G$14/12)^($A$88-$A51+1))-(V46)" +"((D51*$G$16)*(1+$G$14/12)^($A$64-$A51+1))-(D51*$G$16)" +"((F51*$G$16)*(1+$G$14/12)^($A$68-$A51+1))-(F51*$G$16)" +"((H51*$G$16)*(1+$G$14/12)^($A$70-$A51+1))-(H51*$G$16)" +"((J51*$G$16)*(1+$G$14/12)^($A$74-$A51+1))-(J51*$G$16)" +"((N51*$G$16)*(1+$G$14/12)^($A$76-$A51+1))-(N51*$G$16)" +"((P51*$G$16)*(1+$G$14/12)^($A$83-$A51+1))-(P51*$G$16)" +"((R51*$G$16)*(1+$G$14/12)^($A$85-$A51+1))-(R51*$G$16)" +"((V51*$G$16)*(1+$G$14/12)^($A$88-$A51+1))-(V51*$G$16)" +"SUM(D286:D332)" +"((D51*$G$16)*(1+$M$14/12)^($A$64-$A51+1))-(D51*$G$16)" +"((F51*$G$16)*(1+$M$14/12)^($A$68-$A51+1))-(F51*$G$16)" +"((H51*$G$16)*(1+$M$14/12)^($A$70-$A51+1))-(H51*$G$16)" +"((J51*$G$16)*(1+$M$14/12)^($A$74-$A51+1))-(J51*$G$16)" +"((N51*$G$16)*(1+$M$14/12)^($A$76-$A51+1))-(N51*$G$16)" +"((P51*$G$16)*(1+$M$14/12)^($A$83-$A51+1))-(P51*$G$16)" +"((R51*$G$16)*(1+$M$14/12)^($A$85-$A51+1))-(R51*$G$16)" +"((V51*$G$16)*(1+$M$14/12)^($A$88-$A51+1))-(V51*$G$16)" +"D51*$M$17" +"(D390*(1+$M$18/12)^($A$64-$A51+1))-D390" +"(F390*(1+$M$18/12)^($A$68-$A51+1))-F390" +"(H390*(1+$M$18/12)^($A$70-$A51+1))-H390" +"(J390*(1+$M$18/12)^($A$74-$A51+1))-J390" +"(N390*(1+$M$18/12)^($A$76-$A51+1))-N390" +"(P390*(1+$M$18/12)^($A$83-$A51+1))-P390" +"(R390*(1+$M$18/12)^($A$85-$A51+1))-R390" +"(V390*(1+$M$18/12)^($A$88-$A51+1))-V390" +"D148*$M$17" +"Sheet2!AD43" +"0.025+D516" +"1-D516" +"1-E516" +"1-F516" +"1-G516" +"1-H516" +"1-I$516" +"1-J$516" +"1-K$516" +"1-L$516" +"1-M$516" +"1-N$516" +"1-O$516" +"1-P$516" +"SUM(Sheet1!D51:W51)" +"Sheet1!$M$17*Sheet2!C5" +"(Sheet1!$M$18/12)*(E5+F5)" +"E5+F5+G5-H5-I5" +"(Sheet1!$G$8-Sheet1!$F$48)" +"Sheet1!$F$48" +"SUM(Sheet1!D51:W51)*Sheet1!$G$16" +"((Sheet1!$G$13+Sheet1!$G$11/10000)/12)*(M5+N5)" +"Sheet1!$G$8*Sheet1!$G$9/10000" +"L5*Sheet1!$G$10/10000/12" +"P5" +"H5" +"SUM(T5:Y5)" +"F5+N5" +"Z5+AA5-AB5" +"AC5/((1+Sheet1!$G$18/12)^(Sheet2!A5))" +"-F5+H5+I5+AA5" +"XIRR(AF5:AF42,B5:B42)" +"Sheet1!$M$8*Sheet1!$M$9/10000" +"+L5*Sheet1!$M$10/10000/12" +"P5" +"SUM(AL5:AO5)" +"+T5-AL5" +"U5-AM5" +"W5-AO5" +"G5" +"((AV5+AW5)/((1+Sheet1!$M$15)^(Sheet1!A51/12)))" +"J5" +"+Sheet1!$G$8-Sheet2!R5" +"Sheet1!D158" +"Sheet1!E158" +"SUM(Sheet1!D64:W64)-SUM(Sheet1!D64:E64)" +"Sheet1!D436+Sheet1!E436" +"Sheet1!D487+Sheet1!E487" +"(SUM(Sheet1!D64:W64)-SUM(Sheet1!D64:E64))*Sheet1!$G$16" +"(SUM(Sheet1!D51:D63)+SUM(Sheet1!E51:E63)+Sheet1!D46+Sheet1!E46)-H18" +"Sheet1!D333+Sheet1!E333" +"Sheet1!D158+Sheet1!E158" +"Sheet1!D385+Sheet1!E385" +"Sheet1!F158+Sheet1!G158" +"SUM(Sheet1!D68:W68)-SUM(Sheet1!F68:G68)" +"+Sheet1!F436+Sheet1!G436" +"+Sheet1!F487+Sheet1!G487" +"(SUM(Sheet1!D68:W68)-SUM(Sheet1!F68:G68))*Sheet1!$G$16" +"SUM(Sheet1!F51:F67)+SUM(Sheet1!G51:G67)+Sheet1!F46+Sheet1!G46-H22" +"+Sheet1!F333+Sheet1!G333" +"Sheet1!F158+Sheet1!G158" +"+Sheet1!F385+Sheet1!G385" +"Sheet1!H158+Sheet1!I158" +"SUM(Sheet1!D70:W70)-SUM(Sheet1!H70:I70)" +"+Sheet1!H436+Sheet1!I436" +"+Sheet1!H487+Sheet1!I487" +"(SUM(Sheet1!D70:W70)-SUM(Sheet1!H70:I70))*Sheet1!$G$16" +"SUM(Sheet1!H51:H69)+SUM(Sheet1!I51:I69)+Sheet1!H46+Sheet1!I46-H24" +"+Sheet1!H333+Sheet1!I333" +"Sheet1!H158+Sheet1!I158" +"+Sheet1!H385+Sheet1!I385" +"+Sheet1!J158+Sheet1!K158+Sheet1!L158+Sheet1!M158" +"SUM(Sheet1!D74:W74)-SUM(Sheet1!J74:M74)" +"+Sheet1!J436+Sheet1!K436+Sheet1!L436+Sheet1!M436" +"+Sheet1!J487+Sheet1!K487+Sheet1!L487+Sheet1!M487" +"(SUM(Sheet1!D74:W74)-SUM(Sheet1!J74:M74))*Sheet1!$G$16" +"+SUM(Sheet1!J51:J73)+SUM(Sheet1!K51:K73)+SUM(Sheet1!L51:L73)+SUM(Sheet1!M51:M73)+Sheet1!J46+Sheet1!K46+Sheet1!L46+Sheet1!M46-H28" +"+Sheet1!J333+Sheet1!K333+Sheet1!L333+Sheet1!M333" +"Sheet1!J158+Sheet1!K158+Sheet1!L158+Sheet1!M158" +"+Sheet1!J385+Sheet1!K385+Sheet1!L385+Sheet1!M385" +"+Sheet1!N158+Sheet1!O158" +"SUM(Sheet1!D76:W76)-SUM(Sheet1!N76:O76)" +"+Sheet1!N436+Sheet1!O436" +"+Sheet1!N487+Sheet1!O487" +"(SUM(Sheet1!D76:W76)-SUM(Sheet1!N76:O76))*Sheet1!$G$16" +"SUM(Sheet1!N51:N75)+SUM(Sheet1!O51:O75)+Sheet1!N46+Sheet1!O46-H30" +"+Sheet1!N333+Sheet1!O333" +"+Sheet1!N158+Sheet1!O158" +"+Sheet1!N385+Sheet1!O385" +"+Sheet1!P158+Sheet1!Q158" +"SUM(Sheet1!D83:W83)-SUM(Sheet1!P83:Q83)" +"+Sheet1!P436+Sheet1!Q436" +"+Sheet1!P487+Sheet1!Q487" +"(SUM(Sheet1!D83:W83)-SUM(Sheet1!P83:Q83))*Sheet1!$G$16" +"SUM(Sheet1!P51:P82)+SUM(Sheet1!Q51:Q82)+Sheet1!P46+Sheet1!Q46-H37" +"+Sheet1!P333+Sheet1!Q333" +"+Sheet1!P158+Sheet1!Q158" +"+Sheet1!P385+Sheet1!Q385" +"+Sheet1!R158+Sheet1!S158" +"SUM(Sheet1!D85:W85)-SUM(Sheet1!R85:U85)" +"+Sheet1!R436+Sheet1!S436+Sheet1!T436+Sheet1!U436" +"+Sheet1!R487+Sheet1!S487+Sheet1!T487+Sheet1!U487" +"(SUM(Sheet1!D85:W85)-SUM(Sheet1!R85:U85))*Sheet1!$G$16" +"SUM(Sheet1!R51:R84)+SUM(Sheet1!S51:S84)+SUM(Sheet1!T51:T84)+SUM(Sheet1!U51:U84)+Sheet1!R46+Sheet1!S46+Sheet1!T46+Sheet1!U46-H39" +"+Sheet1!R333+Sheet1!S333+Sheet1!T333+Sheet1!U333" +"+Sheet1!R158+Sheet1!S158+Sheet1!T158+Sheet1!U158" +"+Sheet1!R385+Sheet1!S385+Sheet1!T385+Sheet1!U385" +"+Sheet1!T158+Sheet1!U158" +"SUM(Sheet1!D88:W88)-SUM(Sheet1!V88:W88)" +"+Sheet1!V436+Sheet1!W436" +"+Sheet1!V487+Sheet1!W487" +"(SUM(Sheet1!D88:W88)-SUM(Sheet1!V88:W88))*Sheet1!$G$16" +"SUM(Sheet1!V51:V87)+SUM(Sheet1!W51:W87)+Sheet1!V46+Sheet1!W46-H42" +"+Sheet1!V333+Sheet1!W333" +"+Sheet1!V158+Sheet1!W158" +"+Sheet1!V385+Sheet1!W385" +"Sheet1!V158+Sheet1!W158" +"SUM(AD5:AD42)" +"SUM(AF5:AF43)" +"Assumptions!A3" +"'Returns Analysis'!C39" +"Debt!E69" +"Debt!E68" +"B9" +"C11/$C$14" +"C61-C12" +"C11/$H$68" +"Debt!B19" +"IF(C28>0,1,2)" +"SUM(C11:C12)" +"CHOOSE(U13,U9,U10,U11)" +"CHOOSE(V13,V9,V10,V11,V12)" +"IF(Y13=1,1,2)" +"IF(C35>0,10,20)" +"SUM(N15:N16)" +"C20/$C$61" +"H11*H12" +"SUM(N19:N25)" +"IS!C16" +"IS!C24/IS!C6" +"Debt!B19" +"IS!C25/IS!C6" +"IS!C26/IS!C6" +"IF(B15=""Yes"",[8]Turbo!F16,0)" +"Debt!E66" +"IF(H32,Debt!#REF!,"" "")" +"SUM(B20:B35)" +"Debt!E64" +"G47*C11" +"1-G47" +"G48*C11" +"SUM(B39:B52)" +"H19-H53" +"SUM(B56:B58)" +"P17" +"B59+B53+B36" +"H68*H72" +"D61" +"H12*H13" +"Debt!E68" +"Debt!E69" +"'Returns Analysis'!C39" +"CONCATENATE(""20 Yrs After-Tax Cashflow with "",H23,""x EBITDA Exit Multiple Residual Value"")" +"'Returns Analysis'!C46" +"CONCATENATE(""20 Yrs After-Tax Cashflow with "",H24*100,""% Initial Project Cost Residual Value"")" +"'Returns Analysis'!C53" +"CONCATENATE(""20 Yrs After-Tax Cashflow with $"",H25,""/kW Residual Value"")" +"'Returns Analysis'!C60" +"IS!C7" +"IS!C33" +"IS!C46" +"'Returns Analysis'!C13" +"'Returns Analysis'!C21" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IF(C6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!D21*Assumptions!$H$68,0))" +"IF(D6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!E21*Assumptions!$H$68,0))" +"'Price_Technical Assumption'!D38*Assumptions!$H$62/1000" +"SUM(C10:C12)" +"Assumptions!$H$62*'Price_Technical Assumption'!D30*'Price_Technical Assumption'!D44/1000000" +"Assumptions!$N19*C6" +"Assumptions!$N19*(1+Assumptions!$N$11)" +"D17*(1+Assumptions!$N$11)" +"+(Assumptions!$P$15*Assumptions!$H$62)/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$P$16*Assumptions!$H$62/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$N20*Assumptions!H18/12" +"Assumptions!$N20*(1+Assumptions!$N$11)" +"Assumptions!$N21*Assumptions!H18/12" +"(Assumptions!$N21)*(1+Assumptions!$N$11)" +"+Assumptions!N22" +"+Assumptions!N22*(1+Assumptions!$N$11)" +"Assumptions!N30" +"C23*(1+Assumptions!$P$30)" +"Assumptions!$N$52*Depreciation!D50*Assumptions!H18/12" +"Assumptions!$N$52*Depreciation!E50" +"IF(C8Assumptions!$G$34,C8C26,C27-C26,0)" +"+B25+B28" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"XIRR(B38:W38,B8:W8)" +"CONCATENATE(""With "",Assumptions!H23,""x EBITDA Exit Multiple"")" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"Assumptions!H23*IS!W33" +"Assumptions!H23*IS!AF33*Assumptions!G48" +"SUM(B42:B44)" +"XIRR(B45:W45,B8:W8)" +"CONCATENATE(""With "",Assumptions!H24*100,""% Initial Project Cost"")" +"-Assumptions!C11*Assumptions!G48" +"+B21*Assumptions!$G$48" +"AG51" +"Assumptions!H24*Assumptions!C61*Assumptions!G48" +"XIRR(B52:W52,B8:W8)" +"CONCATENATE(""With $"",Assumptions!H25,""/kW"")" +"-Assumptions!C11*Assumptions!G48" +"B21*Assumptions!$G$48" +"Assumptions!H25*Assumptions!H68*Assumptions!G48" +"XIRR(B59:W59,B8:W8)" +"Assumptions!A3" +"(Assumptions!H18/12)" +"D7+1" +"YEAR(Assumptions!H17)" +"Assumptions!$H$54" +"CHOOSE($A$19,D15,D16,D17,D18)" +"IF(AND(C7<$D$7+Assumptions!$H$53,D7<$D$7+Assumptions!$H$53),D12,IF(AND(C7<$D$7+Assumptions!$H$53,D7>$D$7+Assumptions!$H$53),D12*(1-$D$7)+D19*$D$7,D19))" +"IF(AND(D7<$D$7+Assumptions!$H$53,E7<$D$7+Assumptions!$H$53),E12,IF(AND(D7<$D$7+Assumptions!$H$53,E7>=$D$7+Assumptions!$H$53),E12*(1-$D$7)+E19*$D$7,E19))" +"'Gas Curve'!G5" +"'Gas Curve'!G6" +"'Gas Curve'!G7" +"'Gas Curve'!G8" +"'Gas Curve'!G9" +"'Gas Curve'!G10" +"'Gas Curve'!G11" +"'Gas Curve'!G12" +"'Gas Curve'!G13" +"'Gas Curve'!G14" +"'Gas Curve'!G15" +"'Gas Curve'!G16" +"'Gas Curve'!G17" +"'Gas Curve'!G18" +"'Gas Curve'!G19" +"'Gas Curve'!G20" +"'Gas Curve'!G21" +"'Gas Curve'!G22" +"'Gas Curve'!G23" +"'Gas Curve'!G24" +"'Gas Curve'!G25" +"Assumptions!$N$54" +"Assumptions!U13" +"IF(Assumptions!$U$14=""Index"",'Price_Technical Assumption'!D25*(1+'Price_Technical Assumption'!D28),IF(Assumptions!$U$14=""Fixed"",'Price_Technical Assumption'!D26*(1+'Price_Technical Assumption'!D28),'Price_Technical Assumption'!D27*(1+'Price_Technical Assumption'!D28)))" +"D44*'Price_Technical Assumption'!D30/1000" +"Assumptions!$H$60*(1+Assumptions!$N$11)^(D7)" +"SUM(D34:D35)" +"Assumptions!W14" +"IF($A$38=""Pass-through"",D36,D34)" +"Assumptions!$H$14" +"D42*(1+D43)" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"Assumptions!G46" +"BS!D8" +"IS!C33" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!D35,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I16,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!N16,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!D36,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I17,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!N17,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!D37,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I18,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!N18,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!D38,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I19,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!N19,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!D39,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I20,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!N20,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!D40,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I21,0))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!D41,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!I22,0))" +"IF(Assumptions!$AC$14=""Lease"",0,IF(Assumptions!$AC$14=""7-Yr. Debt"",0,-'Debt Structs'!D42))" +"IF(Assumptions!$AC$14=""Lease"",0,IF(Assumptions!$AC$14=""7-Yr. Debt"",0,-'Debt Structs'!D43))" +"IF(Assumptions!$AC$14=""Lease"",0,IF(Assumptions!$AC$14=""7-Yr. Debt"",0,-'Debt Structs'!D44))" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!D74,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!D75,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!D76,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!D77,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!D78,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!D79,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!D80,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!D81,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!D82,0)" +"-IF(Assumptions!AC14=""Lease"",'Debt Structs'!D83,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!D84,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!D85,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!D86,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!D87,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!D88,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!J74,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!J75,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!J76,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!J77,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!J78,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!J79,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!J80,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!J81,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!J82,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!J83,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!J84,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!J85,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!J86,0)" +"SUM(B11:B12)" +"SUM(C11:C14)" +"-Taxes!B24-Taxes!B41" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!E35,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!J16,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!O16,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!E36,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!J17,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!O17,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!E37,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!J18,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!O18,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!E38,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!J19,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!O19,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!E39,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!J20,IF(Assumptions!$AC$14=""Lease"",-'Debt Structs'!O20,0)))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!E40,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!J21,0))" +"IF(Assumptions!$AC$14=""10-Yr. Debt"",-'Debt Structs'!E41,IF(Assumptions!$AC$14=""7-Yr. Debt"",-'Debt Structs'!J22,0))" +"IF(Assumptions!$AC$14=""Lease"",0,IF(Assumptions!$AC$14=""7-Yr. Debt"",0,-'Debt Structs'!E42))" +"IF(Assumptions!$AC$14=""Lease"",0,IF(Assumptions!$AC$14=""7-Yr. Debt"",0,-'Debt Structs'!E43))" +"IF(Assumptions!$AC$14=""Lease"",0,IF(Assumptions!$AC$14=""7-Yr. Debt"",0,-'Debt Structs'!E44))" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E74,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E75,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E76,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E77,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E78,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E79,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E80,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E81,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E82,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E83,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E84,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E85,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E86,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E87,0)" +"IF(Assumptions!AC14=""Lease"",-'Debt Structs'!E88,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!K74,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!K75,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!K76,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!K77,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!K78,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!K79,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!K80,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!K81,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!K82,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!K83,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!K84,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!K85,0)" +"IF(Assumptions!AC14=""7-Yr. Debt"",-'Debt Structs'!K86,0)" +"IF(Assumptions!J33=""Yes"",-'Debt Structs'!O27,0)" +"IF(Assumptions!J33=""Yes"",-'Debt Structs'!O28,0)" +"IF(Assumptions!J33=""Yes"",-'Debt Structs'!O29,0)" +"IF(Assumptions!J33=""Yes"",-'Debt Structs'!O30,0)" +"IF(Assumptions!J33=""Yes"",-'Debt Structs'!O31,0)" +"IF(Assumptions!$AC$14=""Lease"",IS!C35,0)" +"B23+B18+B17+B15" +"C23+C22+C18+C17+C15+C21" +"B24*$B$26" +"C24*(1-$B$26)" +"Assumptions!H54" +"(-'Debt Structs'!E8)*B26" +"C27" +"SUM(B35:B38)" +"G36+G38" +"IRR(B39:G39)" +"NPV(0.15,B39:G39)" +"XIRR(B40:W40,B8:W8)" +"NPV(0.15,B40:W40)" +"(-'Debt Structs'!E8)*(1-'Cash Flows'!B26)" +"B36" +"C28" +"XIRR(B53:W53,B8:W8)" +"Assumptions!H54" +"-'Debt Structs'!D64*B63" +"B27" +"Assumptions!C61*Assumptions!H24" +"XIRR(B71:L71,B8:L8)" +"NPV(0.15,B71:L71)" +"XIRR(B72:V72,B8:V8)" +"NPV(0.15,B72:V72)" +"-'Debt Structs'!D64*(1-B63)" +"C28" +"-'Debt Structs'!D8" +"B27" +"'Debt Structs'!G25" +"SUM(B89:B91)" +"XIRR(B93:L93,B8:L8)" +"NPV(0.15,B93:L93)" +"XIRR(B85:I85,B8:I8)" +"NPV(0.15,B85:I85)" +"XIRR(B86:W86,B8:W8)" +"NPV(0.15,B86:V86)" +"NOW()" +"'Debt Structs'!E3" +"'Debt Structs'!D3" +"H5" +"+F5*F9" +"F5-F10" +"D17+D18" +"$D$15*$F$7" +"G5-G10" +"D22-D25" +"D22*$G$7" +"'Debt Structs'!J16" +"'Debt Structs'!J17" +"'Debt Structs'!J18" +"'Debt Structs'!J19" +"'Debt Structs'!J20" +"'Debt Structs'!J21" +"'Debt Structs'!J22" +"D28+1" +"G5-G10" +"'Debt Structs'!H75" +"'Debt Structs'!H76" +"'Debt Structs'!H77" +"'Debt Structs'!H78" +"'Debt Structs'!H79" +"'Debt Structs'!H80" +"'Debt Structs'!H81" +"'Debt Structs'!H82" +"'Debt Structs'!H83" +"'Debt Structs'!H84" +"'Debt Structs'!H85" +"'Debt Structs'!H86" +"'Debt Structs'!I74" +"'Debt Structs'!J74" +"'Debt Structs'!J76" +"'Debt Structs'!K74" +"D15-F11" +"'Debt Structs'!C74" +"'Debt Structs'!D74" +"'Debt Structs'!D76" +"'Debt Structs'!D77" +"'Debt Structs'!D78" +"'Debt Structs'!D79" +"'Debt Structs'!D80" +"'Debt Structs'!D81" +"'Debt Structs'!D82" +"'Debt Structs'!D83" +"'Debt Structs'!D84" +"'Debt Structs'!D85" +"'Debt Structs'!D86" +"'Debt Structs'!D87" +"'Debt Structs'!D88" +"D37-D38" +"Assumptions!C61" +"Assumptions!C61" +"+D3*D7" +"+D3-D8" +"-PMT($D$5,$D$6,$D$3-$D$8)" +"+B16*$D$5" +"+C16-D16" +"+D3-D8" +"+I16+J16" +"+E16" +"+$E$3-$E$8" +"+L16*$E$5" +"+H16-M16" +"+((Q16*1000)/(+$D$11*1000))/12" +"+A16+1" +"+B16-E16" +"+Q18*Q19" +"+R20+R16" +"J16" +"+D3-D8" +"-PMT(+$D$5,10,$D$3-$D$8)" +"D3" +"L31-E65" +"-PMT($E$61,15,$B$74)" +"B74*$E$61" +"C74-D74" +"D59-D64+D66" +"-PMT($D$61,13,$H$74)" +"H74*$D$61" +"B74-E74" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"Assumptions!H17+365.25*Assumptions!H18/12" +"D8+365.25" +"SUM(D11:D15)" +"Assumptions!C61" +"Depreciation!$B$48" +"SUM(Depreciation!$D$48:D48)" +"C18-C19" +"Assumptions!$C$50" +"SUM(C16,C20,C22,C23)" +"C32+('Returns Analysis'!C15+'Returns Analysis'!#REF!)+(IS!C43+IS!C44)" +"Assumptions!C12" +"Debt!#REF!+Debt!#REF!+Debt!#REF!" +"SUM(C30:C35)" +"Assumptions!$C$11" +"IS!B46-'Returns Analysis'!#REF!" +"SUM(C41:C42)" +"C43+C37" +"C25-C45" +"Assumptions!A3" +"IS!C7" +"B7+1" +"B29+B38" +"IF(MONTH(C23)=MONTH(Assumptions!G34),1,2)" +"IF(AN11=1,6,15)" +"B11/B12" +"HLOOKUP(Assumptions!G34,B23:AF39,AN12)" +"B45" +"C24-C28" +"C24*(C23-B41)/(C41-B41)*$E$64" +"MAX(C24+C25+B44+C27-0.5*C13,0)" +"(C23-B41)/(C41-B41)*IS!D33+(B41-B32)/(B41-Assumptions!H17)*IS!C33" +"(D23-C41)/(D41-C41)*IS!E33+(C41-C32)/(C41-B41)*IS!D33" +"(AF23-AE41)/(AG23-AE41)*IS!AG33+(AE41-AE32)/(AE41-AD41)*IS!AF33" +"IF(C28>0.1,C29/(C27+C26+B44),"" "")" +"B19" +"C28" +"B33*(B32-Assumptions!H17)/365.25*$E$64" +"C33*(C32-C23)/(C41-B41)*$E$64" +"MAX(B33+B34+B36-B13,0)" +"MAX(C33+C34+C36-0.5*C13,0)" +"(B32-Assumptions!H17)/(Debt!B41-Assumptions!H17)*IS!C33" +"(C32-C23)/(C41-B41)*IS!D33" +"(AF32-AF23)/(AG23-AE41)*IS!AG33" +"IF(B37>0.1,B38/(B36+B35),"" "")" +"B8" +"B42*(B41-B32)/365.25*$E$64" +"C42*(C41-C32)/(C41-B41)*$E$64" +"B42+B43" +"SUM(B35,B26)" +"B36" +"C27+C36+B44" +"SUM(B48:B49)" +"IF(B33>0.1,(B38+B29)/B50,"" "")" +"B35+B26" +"B36+B44+B27" +"Assumptions!G37" +"E63+E62" +"Assumptions!G33" +"B77" +"B19" +"AVERAGE(B52:AF52)" +"MIN(B52:AF52)" +"(C32-$B$32)/365.25" +"(C23-$B$32)/365.25" +"(SUMPRODUCT(B74:AF74,B35:AF35)+SUMPRODUCT(B75:AF75,B26:AF26))/E67" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IS!C8" +"Assumptions!$N$39" +"Assumptions!$N$40" +"1/$B$13*D6" +"1/$B$13" +"1/B13-D13" +"Assumptions!$N$41" +"1/Assumptions!$N$41*D6" +"IF(AND(E6>=Assumptions!$N$41,D6=Assumptions!$N$44,D6Assumptions!$N$44,E6=Assumptions!$N$46, D6B19,0,-B19-SUM(B21:I21,B20:I20))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B13<0,0,B21+B16)" +"B13" +"-B24" +"SUM(B28:B29)" +"Assumptions!$N$50" +"IF(-SUM(B38:P38, B37:P37)>B36,0,-B36-SUM(B38:P38,B37:P37))" +"Assumptions!A3" +"Assumptions!C22" +"Assumptions!H16" +"Assumptions!H39" +"C8/360" +"HLOOKUP(Assumptions!$H$12,IDC!$I$40:$M$56,2+F42)" +"D59*Assumptions!H12" +"C15*$C$6" +"+E15+D15" +"F15+H15" +"A15+1" +"F16+G15+H16" +"IF(A16>$C$7+1,0,G15*(B16-B15)*$D$8)" +"IF(A16<=$C$7+1,H16+I15,I15)" +"SUM(C15:C33)" +"SUM(H42:H56)" +"SUM(D56:D58)" +"B4*$C$9" +"C4/($D$3*1000)" +"G4/$G$9" +"G4/($H$3*1000)" +"50118000-G11" +"11680000+10975000" +"8425000" +"SUM(B4:B8)" +"C9+C11+C12" +"F41" +"F28" +"F37" +"SUM(F7:F9)" +"12000000+12000000+11650000*4+17600000" +"119129424-C15-C16-C17" +"SUM(C15:C18)" +"SUM(C34:C42)+SUM(F15:F22)" +"C19+C32+F23+F25+F27" +"SUM(C21:C31)" +"SUM(F32:F36)" +"F28+F37" +"54296107+598035" +"6*11125000" +"+D10/5*6*1.15" +"+H11/143*40" +"SUM(H9:I11)" +"7434027-D14-D15" +"+H13/390*115" +"575000+229327+59921+152500+120000+155000+110000" +"537996+206448+167713" +"SUM(H13:I24)" +"190500+147574+20965+68178+449146" +"+D27*1.6" +"328555+302790" +"68278+47390" +"72804+37500+22500" +"2090307+107690" +"151563+75000+46680+18795" +"+D35*2" +"23000+114100" +"2025+5946+118205+142572+54522+5212" +"27805+28833+44262+15305+8350+38888+607+41318+86903+29285+44396+46595+3845+910+42334+506+49093" +"104680+678292" +"34449+58268" +"101120+46615+412554+296080+304423" +"57315+46154+68934+39647+55971" +"54000+18668+276240" +"3297+202356" +"SUM(D9:D43)" +"SUM(H9:H43)+SUM(I9:I43)" +"+D47+D46" +"SUM(H46:H48)" +"SUM(H12:H47)" +"+D49/D50" +"+H49/H$50" +"4016265-1108141" +"82500+70124" +"+H49*0.03" +"SUM(D54:D58)" +"+D59+D49" +"+H61/H$50" +"+E9*D9" +"SUM(E9:E13)" +"+F14*0.45" +"+F15+F14" +"+F16*0.15" +"+F16+F17+F18" +"SUM(F23:F24)" +"F32+F25+F19" +"'[1]Raytheon Data'!I8/1.06/1000" +"'[1]Raytheon Data'!K8*1.06" +"'[1]with Chilling'!J8/1.06/1000" +"'[1]with Chilling'!L8*1.06" +"'[1]with 105 mw stg'!J8/1.06/1000" +"'[1]with 105 mw stg'!L8*1.06" +"G17" +"[2]Plant!G5" +"[2]Plant!G16" +"($C$10*1000*D7)/1000" +"D12*(1+$C$13)" +"[2]Drivers!B35" +"D11*D12" +"($C$16*1000*D7)/1000" +"D18*(1+$C$19)" +"C13" +"($C$22*1000*D7)/1000" +"D24*(1+$C$25)" +"D14+D20+D26" +"D28/D7" +"[2]Drivers!B18" +"D31*(1+[2]Drivers!$B$36)" +"D31+D29" +"Assumptions!A3" +"'Returns Analysis'!C39" +"Debt!E69" +"Debt!E68" +"B9" +"C11/C14" +"C60-C12" +"C11/$H$68" +"16800+8000" +"C12/C14" +"Debt!B19" +"IF(C30>0,1,2)" +"C14/$C$14" +"SUM(C11:C12)" +"CHOOSE(U13,U9,U10,U11)" +"CHOOSE(V13,V9,V10,V11,V12)" +"IF(Y13=1,1,2)" +"IF(C33>0,10,20)" +"SUM(N15:N16)" +"C20/$C$60" +"(H11*H12)+(I11*I12)" +"62*H12" +"'Cost Details'!D12" +"'Cost Details'!D21" +"'Cost Details'!D67" +"'Cost Details'!D86" +"SUM(N19:N25)" +"'Cost Details'!D24" +"IS!C16" +"'Cost Details'!D108" +"IS!C23/IS!C6" +"'Cost Details'!D94" +"IS!C24/IS!C6" +"Debt!B19" +"IS!C25/IS!C6" +"'Cost Details'!D69" +"IS!C26/IS!C6" +"SUM(B20:B33)" +"Debt!E66" +"IF(H32,Debt!#REF!,"" "")" +"'Cost Details'!D113" +"Debt!E64" +"G47*C11" +"IDC!H34" +"1-G47" +"G48*C11" +"'Cost Details'!D118" +"SUM(C25:C33)*N55" +"'Cost Details'!D117" +"H19-H53" +"SUM(B55:B57)" +"B58+B52+B34" +"P17" +"H68*H72" +"D60" +"(H12*H13)+(I12*I13)" +"Debt!E68" +"Debt!E69" +"'Returns Analysis'!C39" +"CONCATENATE(""20 Yrs After-Tax Cashflow with "",H23,""x EBITDA Exit Multiple Residual Value"")" +"'Returns Analysis'!C46" +"CONCATENATE(""20 Yrs After-Tax Cashflow with "",H24*100,""% Initial Project Cost Residual Value"")" +"'Returns Analysis'!C53" +"CONCATENATE(""20 Yrs After-Tax Cashflow with $"",H25,""/kW Residual Value"")" +"'Returns Analysis'!C60" +"IS!C7" +"IS!C32" +"IS!C45" +"'Returns Analysis'!C13" +"'Returns Analysis'!C21" +"SUM(D9:D11)" +"SUM(D15:D20)" +"SUM(D37:D66)" +"SUM(D72:D85)" +"SUM(D89:D93)" +"SUM(D99:D107)" +"D108+D96+D86+D69+D67+D34+D24+D21+D12" +"D113+D111" +"SUM(D117:D118)" +"D119+D115" +"Assumptions!A3" +"(Assumptions!H18/12)" +"D7+1" +"YEAR(Assumptions!H17)" +"Assumptions!$H$54" +"CHOOSE($A$19,D15,D16,D17,D18)" +"IF(AND(C7<$D$7+Assumptions!$H$53,D7<$D$7+Assumptions!$H$53),D12,IF(AND(C7<$D$7+Assumptions!$H$53,D7>$D$7+Assumptions!$H$53),D12*(1-$D$7)+D19*$D$7,D19))" +"IF(AND(D7<$D$7+Assumptions!$H$53,E7<$D$7+Assumptions!$H$53),E12,IF(AND(D7<$D$7+Assumptions!$H$53,E7>=$D$7+Assumptions!$H$53),E12*(1-$D$7)+E19*$D$7,E19))" +"'Fuel Oil Curve'!G4" +"'Fuel Oil Curve'!G5" +"'Fuel Oil Curve'!G6" +"'Fuel Oil Curve'!G7" +"'Fuel Oil Curve'!G8" +"'Fuel Oil Curve'!G9" +"'Fuel Oil Curve'!G10" +"'Fuel Oil Curve'!G11" +"'Fuel Oil Curve'!G12" +"'Fuel Oil Curve'!G13" +"'Fuel Oil Curve'!G14" +"'Fuel Oil Curve'!G15" +"'Fuel Oil Curve'!G16" +"'Fuel Oil Curve'!G17" +"'Fuel Oil Curve'!G18" +"'Fuel Oil Curve'!G19" +"'Fuel Oil Curve'!G20" +"'Fuel Oil Curve'!G21" +"'Fuel Oil Curve'!G22" +"'Fuel Oil Curve'!G23" +"'Fuel Oil Curve'!G24" +"Assumptions!$N$54" +"Assumptions!U13" +"IF(Assumptions!$U$14=""Index"",'Price_Technical Assumption'!D25*(1+'Price_Technical Assumption'!D28),IF(Assumptions!$U$14=""Fixed"",'Price_Technical Assumption'!D26*(1+'Price_Technical Assumption'!D28),'Price_Technical Assumption'!D27*(1+'Price_Technical Assumption'!D28)))" +"D44*'Price_Technical Assumption'!D30/1000" +"Assumptions!$H$60*(1+Assumptions!$N$11)^(D7)" +"SUM(D34:D35)" +"Assumptions!W14" +"IF($A$38=""Pass-through"",D36,D34)" +"Assumptions!$H$14" +"D42*(1+D43)" +"D15" +"D27" +"D39" +"D51" +"D63" +"D75" +"D87" +"D99" +"D111" +"D123" +"D135" +"AVERAGE(B4:B15)" +"D147" +"D159" +"D171" +"D183" +"D195" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IF(C6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!D21*Assumptions!$H$68,0))" +"IF(D6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!E21*Assumptions!$H$68,0))" +"'Price_Technical Assumption'!D38*Assumptions!$H$62/1000" +"SUM(C10:C12)" +"Assumptions!$H$62*'Price_Technical Assumption'!D30*'Price_Technical Assumption'!D44/1000000" +"Assumptions!$N19*C6" +"Assumptions!$N19*(1+Assumptions!$N$11)" +"D17*(1+Assumptions!$N$11)" +"+(Assumptions!$P$15*Assumptions!$H$62)/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$P$16*Assumptions!$H$62/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$N20*Assumptions!H18/12" +"Assumptions!$N20*(1+Assumptions!$N$11)" +"Assumptions!$N21*Assumptions!H18/12" +"(Assumptions!$N21)*(1+Assumptions!$N$11)" +"+Assumptions!N22" +"+Assumptions!N22*(1+Assumptions!$N$11)" +"C23*(1+Assumptions!$P$30)" +"Assumptions!$N$52*Depreciation!D50*Assumptions!H18/12" +"Assumptions!$N$52*Depreciation!E50" +"IF(C8Assumptions!$G$34,C8C26,C27-C26,0)" +"+B25+B28" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"XIRR(B38:W38,B8:W8)" +"CONCATENATE(""With "",Assumptions!H23,""x EBITDA Exit Multiple"")" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"Assumptions!H23*IS!AF32*Assumptions!G48" +"SUM(B42:B44)" +"XIRR(B45:W45,B8:W8)" +"CONCATENATE(""With "",Assumptions!H24*100,""% Initial Project Cost"")" +"-Assumptions!C11*Assumptions!G48" +"+B21*Assumptions!$G$48" +"AG51" +"Assumptions!H24*Assumptions!C60*Assumptions!G48" +"XIRR(B52:W52,B8:W8)" +"CONCATENATE(""With $"",Assumptions!H25,""/kW"")" +"-Assumptions!C11*Assumptions!G48" +"B21*Assumptions!$G$48" +"Assumptions!H25*Assumptions!H68*Assumptions!G48" +"XIRR(B59:W59,B8:W8)" +"Assumptions!A3" +"IS!C7" +"B7+1" +"B29+B38" +"IF(MONTH(C23)=MONTH(Assumptions!G34),1,2)" +"IF(AN11=1,6,15)" +"B11/B12" +"HLOOKUP(Assumptions!G34,B23:AF39,AN12)" +"B45" +"C24-C28" +"C24*(C23-B41)/(C41-B41)*$E$64" +"MAX(C24+C25+B44+C27-0.5*C13,0)" +"(C23-B41)/(C41-B41)*IS!D32+(B41-B32)/(B41-Assumptions!H17)*IS!C32" +"(D23-C41)/(D41-C41)*IS!E32+(C41-C32)/(C41-B41)*IS!D32" +"(AF23-AE41)/(AG23-AE41)*IS!AG32+(AE41-AE32)/(AE41-AD41)*IS!AF32" +"IF(C28>0.1,C29/(C27+C26+B44),"" "")" +"B19" +"C28" +"B33*(B32-Assumptions!H17)/365.25*$E$64" +"C33*(C32-C23)/(C41-B41)*$E$64" +"MAX(B33+B34+B36-B13,0)" +"MAX(C33+C34+C36-0.5*C13,0)" +"(B32-Assumptions!H17)/(Debt!B41-Assumptions!H17)*IS!C32" +"(C32-C23)/(C41-B41)*IS!D32" +"(AF32-AF23)/(AG23-AE41)*IS!AG32" +"IF(B37>0.1,B38/(B36+B35),"" "")" +"B8" +"B42*(B41-B32)/365.25*$E$64" +"C42*(C41-C32)/(C41-B41)*$E$64" +"B42+B43" +"SUM(B35,B26)" +"B36" +"C27+C36+B44" +"SUM(B48:B49)" +"IF(B33>0.1,(B38+B29)/B50,"" "")" +"B35+B26" +"B36+B44+B27" +"Assumptions!G37" +"E63+E62" +"Assumptions!G33" +"B77" +"B19" +"AVERAGE(B52:AF52)" +"MIN(B52:AF52)" +"(C32-$B$32)/365.25" +"(C23-$B$32)/365.25" +"(SUMPRODUCT(B74:AF74,B35:AF35)+SUMPRODUCT(B75:AF75,B26:AF26))/E67" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IS!C8" +"Assumptions!$N$39" +"Assumptions!$N$40" +"1/$B$13*D6" +"1/$B$13" +"1/B13-D13" +"Assumptions!$N$41" +"1/Assumptions!$N$41*D6" +"IF(AND(E6>=Assumptions!$N$41,D6=Assumptions!$N$44,D6Assumptions!$N$44,E6=Assumptions!$N$46, D6B19,0,-B19-SUM(B21:I21,B20:I20))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B13<0,0,B21+B16)" +"B13" +"-B24" +"SUM(B28:B29)" +"Assumptions!$N$50" +"IF(-SUM(B38:P38, B37:P37)>B36,0,-B36-SUM(B38:P38,B37:P37))" +"Assumptions!A3" +"Assumptions!C25" +"Assumptions!H16" +"Assumptions!H39" +"C8/360" +"HLOOKUP(Assumptions!$H$12,IDC!$H$40:$L$56,2+F42)" +"D59*Assumptions!H12" +"C15*$C$6" +"+E15+D15" +"F15+H15" +"A15+1" +"F16+G15+H16" +"IF(A16>$C$7+1,0,G15*(B16-B15)*$D$8)" +"IF(A16<=$C$7+1,H16+I15,I15)" +"SUM(C15:C33)" +"SUM(H42:H56)" +"SUM(D56:D58)" +"NOW()" +"SUM(C7:M7)" +"C8*0.98" +"Y11/Y7" +"Q7*Q10" +"U10*U7" +"C16/$C$38" +"E16/$E$38" +"G16/$G$38" +"I16/$I$38" +"K16/$K$38" +"M16/$M$38" +"O16/$O$38" +"Q16/$Q$38" +"S16/$S$38" +"U16/$U$38" +"W16/W38" +"41850+186+708+621" +"57042+248" +"AC16/$AC$38" +"AE16/AF38" +"AG16/$AG$38" +"AI16/$AI$38" +"AK16/$AK$38" +"W17/$W$38" +"Y17/$Y$38" +"AA17/$AA$38" +"AE17/$AE$38" +"21192.195-960" +"899.8+89.98" +"1708.52+2290.0715" +"SUM(C16:C37)" +"C41/$C$56" +"E41/$E$56" +"G41/$G$56" +"I41/$I$56" +"K41/$K$56" +"M41/$M$56" +"O41/$O$56" +"Q41/$Q$56" +"S41/$S$56" +"U41/$U$56" +"W41/W56" +"Y41/$Y$56" +"AA41/$AA$56" +"AI41/$AI$56" +"AK41/$AK$56" +"W42/$W$56" +"AC42/$AC$56" +"AE42/$AE$56" +"AG42/$AG$56" +"SUM(C41:C55)" +"C59/$C$63" +"E59/$E$63" +"G59/$G$63" +"O59/$O$63" +"S59/S63" +"U59/$U$63" +"W59/$W$63" +"Y59/$Y$63" +"AA59/$AA$63" +"AC59/$AC$63" +"AG59/$AG$63" +"AI59/$AI$63" +"AK59/$AK$63" +"S60/$S$63" +"AE60/$AE$63" +"SUM(C59:C62)" +"C63+C56+C38" +"C68/SUM($C$68,$C$70,$C$75,$C$77)" +"E68/SUM($E$68,$E$70,$E$75,$E$77)" +"G68/SUM($G$68,$G$70,$G$75,$G$77)" +"I68/SUM($I$68,$I$70,$I$75,$I$77)" +"K68/SUM($K$68,$K$70,$K$75,$K$77)" +"M68/SUM($M$68,$M$70,$M$75,$M$77)" +"SUMPRODUCT(C68:M68,$C$11:$M$11)/$O$11" +"O68/SUM($O$68,$O$70,$O$75,$O$77)" +"Q68/SUM($Q$68,$Q$70,$Q$75,$Q$77)" +"S68/SUM(S68,S70,S75,S77)" +"U68/SUM($U$68,$U$70,$U$75,$U$77)" +"W68/SUM($W$68,$W$70,$W$75,$W$77)" +"Y69/Y73*Y72" +"Y68/SUM($Y$68,$Y$70,$Y$75,$Y$77)" +"AA68/SUM($AA$68,$AA$70,$AA$75,$AA$77)" +"AC68/SUM($AC$68,$AC$70,$AC$75,$AC$77)" +"S70/SUM($S$68,$S$70,$S$75,$S$77)" +"Y71/Y73*Y72" +"Y70/SUM(Y68,Y70,Y75,Y77)" +"C70/C11/1200*1000" +"C68+C70" +"C72/C82" +"S75/SUM(S68,S70,S75,S77)" +"AE75/SUM($AE$68,$AE$70,$AE$75,$AE$77)" +"AG75/SUM($AG$68,$AG$70,$AG$75,$AG$77)" +"AI75/SUM($AI$68,$AI$70,$AI$75,$AI$77)" +"AK75/SUM($AK$68,$AK$70,$AK$75,$AK$77)" +"0.35*12" +"S77/S11" +"C77+C75" +"0.47*12" +"C79+C72" +"C16/C11" +"C85/$C$89" +"E85/$E$89" +"G85/$G$89" +"I85/$I$89" +"K85/$K$89" +"M85/$M$89" +"O85/$O$89" +"Q85/$Q$89" +"U85/$U$89" +"W85/$W$89" +"AA85/$AA$89" +"AI85/$AI$89" +"AK85/$AK$89" +"(C38-C16)/C11" +"S86/$S$89" +"Y86/$Y$89" +"AC86/$AC$89" +"AG86/$AG$89" +"C56/C11" +"C63/C11" +"Assumptions!A3" +"'Returns Analysis'!C39" +"Debt!E69" +"Debt!E68" +"B9" +"C11/$C$14" +"C60-C12" +"C11/$H$68" +"16800+8000" +"B12*C60" +"IF(C30>0,1,2)" +"SUM(C11:C12)" +"CHOOSE(U13,U9,U10,U11)" +"CHOOSE(V13,V9,V10,V11,V12)" +"IF(Y13=1,1,2)" +"IF(C33>0,10,20)" +"SUM(N15:N16)" +"C20/$C$60" +"(H11*H12)+(I11*I12)" +"62*H12" +"'Cost Details'!D29" +"'Cost Details'!D12" +"'Cost Details'!D21" +"'Cost Details'!D67" +"400+22.479" +"'Cost Details'!D86" +"SUM(N19:N25)" +"'Cost Details'!D30" +"'Cost Details'!D24" +"IS!C16" +"'Cost Details'!D108" +"(C34*0.7)*0.025" +"'Cost Details'!D94" +"IS!C24/IS!C6" +"Debt!B19" +"IS!C25/IS!C6" +"'Cost Details'!D69" +"IS!C26/IS!C6" +"SUM(B20:B33)" +"Debt!E66" +"IF(H32,Debt!#REF!,"" "")" +"'Cost Details'!D113" +"Debt!E64" +"G47*C11" +"IDC!H34" +"1-G47" +"G48*C11" +"'Cost Details'!D118" +"SUM(C25:C33)*N55" +"'Cost Details'!D117" +"H19-H53" +"SUM(B55:B57)" +"B58+B52+B34" +"P17" +"H68*H72" +"D60" +"(H12*H13)+(I12*I13)" +"Debt!E68" +"Debt!E69" +"'Returns Analysis'!C39" +"'Returns Analysis'!C40" +"CONCATENATE(""20 Yrs After-Tax Cashflow with "",H23,""x EBITDA Exit Multiple Residual Value"")" +"'Returns Analysis'!C46" +"'Returns Analysis'!C47" +"CONCATENATE(""20 Yrs After-Tax Cashflow with "",H24*100,""% Initial Project Cost Residual Value"")" +"'Returns Analysis'!C53" +"'Returns Analysis'!C54" +"CONCATENATE(""20 Yrs After-Tax Cashflow with $"",H25,""/kW Residual Value"")" +"'Returns Analysis'!C60" +"'Returns Analysis'!C61" +"IS!C7" +"IS!C32" +"IS!C45" +"'Returns Analysis'!C13" +"'Returns Analysis'!C21" +"SUM(D9:D11)" +"SUM(D15:D20)" +"SUM(D37:D66)" +"SUM(D72:D85)" +"SUM(D89:D93)" +"SUM(D99:D107)" +"D108+D96+D86+D69+D67+D34+D24+D21+D12" +"D113+D111" +"SUM(D117:D118)" +"D119+D115" +"Assumptions!A3" +"(Assumptions!H18/12)" +"D7+1" +"YEAR(Assumptions!H17)" +"Assumptions!$H$54" +"CHOOSE($A$19,D15,D16,D17,D18)" +"IF(AND(C7<$D$7+Assumptions!$H$53,D7<$D$7+Assumptions!$H$53),D12,IF(AND(C7<$D$7+Assumptions!$H$53,D7>$D$7+Assumptions!$H$53),D12*(1-$D$7)+D19*$D$7,D19))" +"IF(AND(D7<$D$7+Assumptions!$H$53,E7<$D$7+Assumptions!$H$53),E12,IF(AND(D7<$D$7+Assumptions!$H$53,E7>=$D$7+Assumptions!$H$53),E12*(1-$D$7)+E19*$D$7,E19))" +"'Fuel Oil Curve'!G4" +"'Fuel Oil Curve'!G5" +"'Fuel Oil Curve'!G6" +"'Fuel Oil Curve'!G7" +"'Fuel Oil Curve'!G8" +"'Fuel Oil Curve'!G9" +"'Fuel Oil Curve'!G10" +"'Fuel Oil Curve'!G11" +"'Fuel Oil Curve'!G12" +"'Fuel Oil Curve'!G13" +"'Fuel Oil Curve'!G14" +"'Fuel Oil Curve'!G15" +"'Fuel Oil Curve'!G16" +"'Fuel Oil Curve'!G17" +"'Fuel Oil Curve'!G18" +"'Fuel Oil Curve'!G19" +"'Fuel Oil Curve'!G20" +"'Fuel Oil Curve'!G21" +"'Fuel Oil Curve'!G22" +"'Fuel Oil Curve'!G23" +"'Fuel Oil Curve'!G24" +"Assumptions!$N$54" +"Assumptions!U13" +"IF(Assumptions!$U$14=""Index"",'Price_Technical Assumption'!D25*(1+'Price_Technical Assumption'!D28),IF(Assumptions!$U$14=""Fixed"",'Price_Technical Assumption'!D26*(1+'Price_Technical Assumption'!D28),'Price_Technical Assumption'!D27*(1+'Price_Technical Assumption'!D28)))" +"D44*'Price_Technical Assumption'!D30/1000" +"Assumptions!$H$60*(1+Assumptions!$N$11)^(D7)" +"SUM(D34:D35)" +"Assumptions!W14" +"IF($A$38=""Pass-through"",D36,D34)" +"Assumptions!$J$14" +"D42*(1+D43)" +"D15" +"D27" +"D39" +"D51" +"D63" +"D75" +"D87" +"D99" +"D111" +"D123" +"D135" +"AVERAGE(B4:B15)" +"D147" +"D159" +"D171" +"D183" +"D195" +"NOW()" +"Assumptions!C60" +"Assumptions!D60" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IF(C6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!D21*Assumptions!$H$68,0))" +"IF(D6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!E21*Assumptions!$H$68,0))" +"IF(Assumptions!$W$14=""Pass-through"",0,'Price_Technical Assumption'!D38*Assumptions!$H$62/1000)" +"SUM(C10:C12)" +"IF(Assumptions!$W$14=""Pass-through"",0,Assumptions!$H$62*'Price_Technical Assumption'!D30*'Price_Technical Assumption'!D44/1000000)" +"Assumptions!$N19*C6" +"Assumptions!$N19*(1+Assumptions!$N$11)" +"D17*(1+Assumptions!$N$11)" +"IF(Assumptions!W14=""Pass-through"",0,+(Assumptions!$P$15*Assumptions!$H$62)/1000*(1+Assumptions!$N$11)^IS!C6)" +"IF(Assumptions!W14=""Pass-through"",0,Assumptions!$P$16*Assumptions!$H$62/1000*(1+Assumptions!$N$11)^IS!C6)" +"Assumptions!$N20*Assumptions!H18/12" +"Assumptions!$N20*(1+Assumptions!$N$11)" +"Assumptions!$N21*Assumptions!H18/12" +"(Assumptions!$N21)*(1+Assumptions!$N$11)" +"+Assumptions!N22" +"+Assumptions!N22*(1+Assumptions!$N$11)" +"Assumptions!N30" +"C23*(1+Assumptions!$P$30)" +"Assumptions!$N$52*Depreciation!D50*Assumptions!H18/12" +"Assumptions!$N$52*Depreciation!E50" +"IF(C8Assumptions!$G$34,C8C26,C27-C26,0)" +"+B25+B28" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"XIRR(B38:W38,B8:W8)" +"NPV(0.12,B38:W38)" +"CONCATENATE(""With "",Assumptions!H23,""x EBITDA Exit Multiple"")" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"IS!W32*Assumptions!H23" +"Assumptions!H23*IS!AF32*Assumptions!G48" +"SUM(B42:B44)" +"XIRR(B45:AG45,B8:AG8)" +"NPV(0.12,B45:AG45)" +"CONCATENATE(""With "",Assumptions!H24*100,""% Initial Project Cost"")" +"-Assumptions!C11*Assumptions!G48" +"+B21*Assumptions!$G$48" +"AG51" +"Assumptions!H24*Assumptions!C60*Assumptions!G48" +"XIRR(B52:AG52,B8:AG8)" +"CONCATENATE(""With $"",Assumptions!H25,""/kW"")" +"-Assumptions!C11*Assumptions!G48" +"B21*Assumptions!$G$48" +"Assumptions!H25*Assumptions!H68*Assumptions!G48" +"XIRR(B59:AG59,B8:AG8)" +"Assumptions!A3" +"IS!C7" +"B7+1" +"B29+B38" +"IF(MONTH(C23)=MONTH(Assumptions!G34),1,2)" +"IF(AN11=1,6,15)" +"B11/B12" +"HLOOKUP(Assumptions!G34,B23:AF39,AN12)" +"B45" +"C24-C28" +"C24*(C23-B41)/(C41-B41)*$E$64" +"MAX(C24+C25+B44+C27-0.5*C13,0)" +"(C23-B41)/(C41-B41)*IS!D32+(B41-B32)/(B41-Assumptions!H17)*IS!C32" +"(D23-C41)/(D41-C41)*IS!E32+(C41-C32)/(C41-B41)*IS!D32" +"(AF23-AE41)/(AG23-AE41)*IS!AG32+(AE41-AE32)/(AE41-AD41)*IS!AF32" +"IF(C28>0.1,C29/(C27+C26+B44),"" "")" +"Assumptions!C12" +"C28" +"B33*(B32-Assumptions!H17)/365.25*$E$64" +"C33*(C32-C23)/(C41-B41)*$E$64" +"MAX(B33+B34+B36-B13,0)" +"MAX(C33+C34+C36-0.5*C13,0)" +"(B32-Assumptions!H17)/(Debt!B41-Assumptions!H17)*IS!C32" +"(C32-C23)/(C41-B41)*IS!D32" +"(AF32-AF23)/(AG23-AE41)*IS!AG32" +"IF(B37>0.1,B38/(B36+B35),"" "")" +"B8" +"B42*(B41-B32)/365.25*$E$64" +"C42*(C41-C32)/(C41-B41)*$E$64" +"B42+B43" +"SUM(B35,B26)" +"B36" +"C27+C36+B44" +"SUM(B48:B49)" +"IF(B33>0.1,(B38+B29)/B50,"" "")" +"B35+B26" +"B36+B44+B27" +"Assumptions!G37" +"E63+E62" +"Assumptions!G33" +"B77" +"B33" +"AVERAGE(B52:AF52)" +"MIN(B52:AF52)" +"(C32-$B$32)/365.25" +"(C23-$B$32)/365.25" +"(SUMPRODUCT(B74:AF74,B35:AF35)+SUMPRODUCT(B75:AF75,B26:AF26))/E67" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IS!C8" +"Assumptions!$N$39" +"Assumptions!$N$40" +"1/$B$13*D6" +"1/$B$13" +"1/B13-D13" +"Assumptions!$N$41" +"1/Assumptions!$N$41*D6" +"IF(AND(E6>=Assumptions!$N$41,D6=Assumptions!$N$44,D6Assumptions!$N$44,E6=Assumptions!$N$46, D6B19,0,-B19-SUM(B21:I21,B20:I20))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B13<0,0,B21+B16)" +"B13" +"-B24" +"SUM(B28:B29)" +"Assumptions!$N$50" +"IF(-SUM(B38:P38, B37:P37)>B36,0,-B36-SUM(B38:P38,B37:P37))" +"Assumptions!A3" +"Assumptions!C26" +"Assumptions!H16" +"Assumptions!H39" +"C8/360" +"HLOOKUP(Assumptions!$H$12,IDC!$H$40:$L$56,2+F42)" +"D59*Assumptions!H12" +"C15*$C$6" +"+E15+D15" +"F15+H15" +"A15+1" +"F16+G15+H16" +"IF(A16>$C$7+1,0,G15*(B16-B15)*$D$8)" +"IF(A16<=$C$7+1,H16+I15,I15)" +"SUM(C15:C33)" +"SUM(H42:H56)" +"SUM(D56:D58)" +"NOW()" +"Assumptions!A3" +"'Returns Analysis'!C39" +"Debt!E69" +"Debt!E68" +"B9" +"C11/C14" +"C58-C12" +"C11/$H$68" +"C12/C14" +"Debt!B19" +"IF(C28>0,1,2)" +"C14/$C$14" +"SUM(C11:C12)" +"CHOOSE(U13,U9,U10,U11)" +"CHOOSE(V13,V9,V10,V11,V12)" +"IF(Y13=1,1,2)" +"IF(C32>0,10,20)" +"HLOOKUP(Assumptions!$H$12,IDC!I40:M41,2)" +"SUM(N15:N16)" +"13-MONTH(H17)" +"C19/$C$58" +"H11*H12" +"62*H12" +"450*H12" +"SUM(N19:N25)" +"IS!C16" +"IS!C23/IS!C6" +"IS!C24/IS!C6" +"Debt!B19" +"IS!C25/IS!C6" +"IS!C26/IS!C6" +"SUM(B19:B33)" +"Debt!E66" +"IF(H32,Debt!#REF!,"" "")" +"Debt!E64" +"IDC!H34" +"G47*C11" +"SUM(C22:C33)*N55" +"1-G47" +"G48*C11" +"SUM(B37:B49)" +"SUM(B53:B55)" +"H19-H53" +"B56+B50+B34" +"N17" +"D58" +"H68*H73" +"Debt!E68" +"Debt!E69" +"H12*H13" +"'Returns Analysis'!C39" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H23,""x EBITDA Exit Multiple Residual Value"")" +"'Returns Analysis'!C46" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H24*100,""% Initial Project Cost Residual Value"")" +"'Returns Analysis'!C53" +"CONCATENATE(""30 Yrs After-Tax Cashflow with $"",H25,""/kW Residual Value"")" +"'Returns Analysis'!C60" +"IS!C7" +"IS!C32" +"IS!C45" +"'Returns Analysis'!C13" +"'Returns Analysis'!C21" +"Assumptions!A3" +"(Assumptions!H18/12)" +"D7+1" +"YEAR(Assumptions!H17)" +"Assumptions!$H$54" +"Assumptions!V13" +"CHOOSE($A$19,D15,D16,D17,D18)" +"IF(AND(C7<$D$7+Assumptions!$H$53,D7<$D$7+Assumptions!$H$53),D12,IF(AND(C7<$D$7+Assumptions!$H$53,D7>$D$7+Assumptions!$H$53),D12*(1-$D$7)+D19*$D$7,D19))" +"IF(AND(D7<$D$7+Assumptions!$H$53,E7<$D$7+Assumptions!$H$53),E12,IF(AND(D7<$D$7+Assumptions!$H$53,E7>=$D$7+Assumptions!$H$53),E12*(1-$D$7)+E19*$D$7,E19))" +"Assumptions!$N$54" +"Assumptions!U13" +"IF(Assumptions!$U$14=""Index"",'Price_Technical Assumption'!D25*(1+'Price_Technical Assumption'!D28),IF(Assumptions!$U$14=""Fixed"",'Price_Technical Assumption'!D26*(1+'Price_Technical Assumption'!D28),'Price_Technical Assumption'!D27*(1+'Price_Technical Assumption'!D28)))" +"D44*'Price_Technical Assumption'!D30/1000" +"Assumptions!$H$60*(1+Assumptions!$N$11)^(D7)" +"SUM(D34:D35)" +"Assumptions!W14" +"IF($A$38=""Pass-through"",D36,D34)" +"Assumptions!$H$14" +"D42*(1+D43)" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IF(C6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!D21*Assumptions!$H$68,0))" +"IF(D6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!E21*Assumptions!$H$68,0))" +"'Price_Technical Assumption'!D38*Assumptions!$H$62/1000" +"SUM(C10:C12)" +"Assumptions!$H$62*'Price_Technical Assumption'!D30*'Price_Technical Assumption'!D44/1000000" +"Assumptions!$N19*C6" +"Assumptions!$N19*(1+Assumptions!$N$11)" +"D17*(1+Assumptions!$N$11)" +"+(Assumptions!$N$15*Assumptions!$H$62)/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$N$16*Assumptions!$H$62/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$N20*Assumptions!H18/12" +"Assumptions!$N20*(1+Assumptions!$N$11)" +"Assumptions!$N21*Assumptions!H18/12" +"(Assumptions!$N21)*(1+Assumptions!$N$11)" +"+Assumptions!N22" +"+Assumptions!N22*(1+Assumptions!$N$11)" +"Assumptions!N30" +"Assumptions!$N$52*Depreciation!D50*Assumptions!H18/12" +"Assumptions!$N$52*Depreciation!E50" +"IF(C8Assumptions!$G$34,C8C26,C27-C26,0)" +"+B25+B28" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"XIRR(B38:AG38,B8:AG8)" +"CONCATENATE(""With "",Assumptions!H23,""x EBITDA Exit Multiple"")" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"IF(Assumptions!$H$19='Returns Analysis'!D32,Assumptions!$H$23*IS!D32*Assumptions!$G$48,0)" +"SUM(B42:B44)" +"XIRR(B45:AG45,B8:AG8)" +"CONCATENATE(""With "",Assumptions!H24*100,""% Initial Project Cost"")" +"-Assumptions!C11*Assumptions!G48" +"+B21*Assumptions!$G$48" +"IF(Assumptions!$H$19='Returns Analysis'!D32,Assumptions!$H$24*Assumptions!$C$58*Assumptions!$G$48,0)" +"XIRR(B52:AG52,B8:AG8)" +"CONCATENATE(""With $"",Assumptions!H25,""/kW"")" +"-Assumptions!C11*Assumptions!G48" +"B21*Assumptions!$G$48" +"IF(Assumptions!$H$19='Returns Analysis'!D32,Assumptions!$H$25*Assumptions!$H$68*Assumptions!$G$48,0)" +"XIRR(B59:AG59,B8:AG8)" +"Assumptions!A3" +"IS!C7" +"B7+1" +"B29+B38" +"IF(MONTH(C23)=MONTH(Assumptions!G34),1,2)" +"IF(AN11=1,6,15)" +"B11/B12" +"HLOOKUP(Assumptions!G34,B23:AF39,AN12)" +"B45" +"C24-C28" +"C24*(C23-B41)/(C41-B41)*$E$64" +"MAX(C24+C25+B44+C27-0.5*C13,0)" +"(C23-B41)/(C41-B41)*IS!D32+(B41-B32)/(B41-Assumptions!H17)*IS!C32" +"(D23-C41)/(D41-C41)*IS!E32+(C41-C32)/(C41-B41)*IS!D32" +"(AF23-AE41)/(AG23-AE41)*IS!AG32+(AE41-AE32)/(AE41-AD41)*IS!AF32" +"IF(C28>0.1,C29/(C27+C26+B44),"" "")" +"B19" +"C28" +"B33*(B32-Assumptions!H17)/365.25*$E$64" +"C33*(C32-C23)/(C41-B41)*$E$64" +"MAX(B33+B34+B36-B13,0)" +"MAX(C33+C34+C36-0.5*C13,0)" +"(B32-Assumptions!H17)/(Debt!B41-Assumptions!H17)*IS!C32" +"(C32-C23)/(C41-B41)*IS!D32" +"(AF32-AF23)/(AG23-AE41)*IS!AG32" +"IF(B37>0.1,B38/(B36+B35),"" "")" +"B8" +"B42*(B41-B32)/365.25*$E$64" +"C42*(C41-C32)/(C41-B41)*$E$64" +"B42+B43" +"SUM(B35,B26)" +"B36" +"C27+C36+B44" +"SUM(B48:B49)" +"IF(B33>0.1,(B38+B29)/B50,"" "")" +"B35+B26" +"B36+B44+B27" +"Assumptions!G37" +"E63+E62" +"Assumptions!G33" +"B77" +"B19" +"AVERAGE(B52:AF52)" +"MIN(B52:AF52)" +"(C32-$B$32)/365.25" +"(C23-$B$32)/365.25" +"(SUMPRODUCT(B74:AF74,B35:AF35)+SUMPRODUCT(B75:AF75,B26:AF26))/E67" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IS!C8" +"Assumptions!$N$39" +"Assumptions!$N$40" +"1/$B$13*D6" +"1/$B$13" +"1/B13-D13" +"Assumptions!$N$41" +"1/Assumptions!$N$41*D6" +"IF(AND(E6>=Assumptions!$N$41,D6=Assumptions!$N$44,D6Assumptions!$N$44,E6=Assumptions!$N$46, D6B19,0,-B19-SUM(B21:I21,B20:I20))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B13<0,0,B21+B16)" +"B13" +"-B24" +"SUM(B28:B29)" +"Assumptions!$N$50" +"IF(-SUM(B38:P38, B37:P37)>B36,0,-B36-SUM(B38:P38,B37:P37))" +"Assumptions!A3" +"Assumptions!C34-Assumptions!C19-Assumptions!C20-Assumptions!C21" +"Assumptions!H16" +"Assumptions!H39" +"C8/360" +"HLOOKUP(Assumptions!$H$12,IDC!$H$40:$M$56,2+F42)" +"D59*Assumptions!H12" +"C15*$C$6" +"+E15+D15" +"F15+H15" +"A15+1" +"HLOOKUP(Assumptions!$H$12,IDC!$I$40:$M$56,2+F43)" +"F16+G15+H16" +"IF(A16>$C$7+1,0,G15*(B16-B15)*$D$8)" +"IF(A16<=$C$7+1,H16+I15,I15)" +"SUM(C15:C33)" +"SUM(H42:H56)" +"SUM(D56:D58)" +"F9*H9" +"SUM(F9:F11)" +"SUM(F22:F30)" +"SUM(K16:K30)" +"F19+F31" +"K31" +"F36" +"CTGprice!$I$21" +"1134420" +"SUM(F41:F45)" +"4*1000000" +"SUM(F50:F81)" +"F46+F82+F86" +"SUM(F91:F104)" +"3*225000+3*500000+75000" +"11*425000" +"4.5*12*50000" +"F12+F33+F37+F88+F105+F113+F117+I125" +"I12+I33+I37+I88+I105+I113+I117+I125" +"$C$130*F128" +"F128+F130" +"$D$134*F132" +"$H$134*I132" +"$D$135*F132" +"$H$135*I132" +"F132+F134+F135" +"F137/(F139*1000)" +"IF(H6=$H$1,D6*$I$4,0)" +"944000/4" +"1120000/4" +"988000/4" +"192000/4" +"74000/4" +"SUM(D6:D20)" +"I21/I4" +"C3/C4" +"C5*1000/(C6*3^0.5)" +"Assumptions!A3" +"'Returns Analysis'!C39" +"Debt!E69" +"Debt!E68" +"B9" +"C11/$C$14" +"C60-C12" +"C11/$H$68" +"16800+8000" +"B12*C60" +"IF(C30>0,1,2)" +"SUM(C11:C12)" +"CHOOSE(U13,U9,U10,U11)" +"CHOOSE(V13,V9,V10,V11,V12)" +"IF(Y13=1,1,2)" +"IF(C33>0,10,20)" +"SUM(N15:N16)" +"C20/$C$60" +"(H11*H12)+(I11*I12)" +"'Cost Details'!D29" +"'Cost Details'!D12" +"'Cost Details'!D21" +"'Cost Details'!D67" +"400+22.479" +"'Cost Details'!D86" +"SUM(N19:N25)" +"'Cost Details'!D30" +"'Cost Details'!D24" +"IS!C16" +"'Cost Details'!D108" +"(C34*0.7)*0.025" +"'Cost Details'!D94" +"IS!C24/IS!C6" +"Debt!B19" +"IS!C25/IS!C6" +"'Cost Details'!D69" +"IS!C26/IS!C6" +"SUM(B20:B33)" +"Debt!E66" +"IF(H32,Debt!#REF!,"" "")" +"'Cost Details'!D113" +"Debt!E64" +"G47*C11" +"IDC!H34" +"1-G47" +"G48*C11" +"'Cost Details'!D118" +"SUM(C25:C33)*N55" +"'Cost Details'!D117" +"H19-H53" +"SUM(B55:B57)" +"B58+B52+B34" +"P17" +"H68*H72" +"D60" +"(H12*H13)+(I12*I13)" +"Debt!E68" +"Debt!E69" +"'Returns Analysis'!C39" +"'Returns Analysis'!C40" +"CONCATENATE(""20 Yrs After-Tax Cashflow with "",H23,""x EBITDA Exit Multiple Residual Value"")" +"'Returns Analysis'!C46" +"'Returns Analysis'!C47" +"CONCATENATE(""20 Yrs After-Tax Cashflow with "",H24*100,""% Initial Project Cost Residual Value"")" +"'Returns Analysis'!C53" +"'Returns Analysis'!C54" +"CONCATENATE(""20 Yrs After-Tax Cashflow with $"",H25,""/kW Residual Value"")" +"'Returns Analysis'!C60" +"'Returns Analysis'!C61" +"IS!C7" +"IS!C32" +"IS!C45" +"'Returns Analysis'!C13" +"'Returns Analysis'!C21" +"SUM(D9:D11)" +"SUM(D15:D20)" +"SUM(D37:D66)" +"SUM(D72:D85)" +"SUM(D89:D93)" +"SUM(D99:D107)" +"D108+D96+D86+D69+D67+D34+D24+D21+D12" +"D113+D111" +"SUM(D117:D118)" +"D119+D115" +"Assumptions!A3" +"(Assumptions!H18/12)" +"D7+1" +"YEAR(Assumptions!H17)" +"Assumptions!$H$54" +"CHOOSE($A$19,D15,D16,D17,D18)" +"IF(AND(C7<$D$7+Assumptions!$H$53,D7<$D$7+Assumptions!$H$53),D12,IF(AND(C7<$D$7+Assumptions!$H$53,D7>$D$7+Assumptions!$H$53),D12*(1-$D$7)+D19*$D$7,D19))" +"IF(AND(D7<$D$7+Assumptions!$H$53,E7<$D$7+Assumptions!$H$53),E12,IF(AND(D7<$D$7+Assumptions!$H$53,E7>=$D$7+Assumptions!$H$53),E12*(1-$D$7)+E19*$D$7,E19))" +"'Fuel Oil Curve'!G4" +"'Fuel Oil Curve'!G5" +"'Fuel Oil Curve'!G6" +"'Fuel Oil Curve'!G7" +"'Fuel Oil Curve'!G8" +"'Fuel Oil Curve'!G9" +"'Fuel Oil Curve'!G10" +"'Fuel Oil Curve'!G11" +"'Fuel Oil Curve'!G12" +"'Fuel Oil Curve'!G13" +"'Fuel Oil Curve'!G14" +"'Fuel Oil Curve'!G15" +"'Fuel Oil Curve'!G16" +"'Fuel Oil Curve'!G17" +"'Fuel Oil Curve'!G18" +"'Fuel Oil Curve'!G19" +"'Fuel Oil Curve'!G20" +"'Fuel Oil Curve'!G21" +"'Fuel Oil Curve'!G22" +"'Fuel Oil Curve'!G23" +"'Fuel Oil Curve'!G24" +"Assumptions!$N$54" +"Assumptions!U13" +"IF(Assumptions!$U$14=""Index"",'Price_Technical Assumption'!D25*(1+'Price_Technical Assumption'!D28),IF(Assumptions!$U$14=""Fixed"",'Price_Technical Assumption'!D26*(1+'Price_Technical Assumption'!D28),'Price_Technical Assumption'!D27*(1+'Price_Technical Assumption'!D28)))" +"D44*'Price_Technical Assumption'!D30/1000" +"Assumptions!$H$60*(1+Assumptions!$N$11)^(D7)" +"SUM(D34:D35)" +"Assumptions!W14" +"IF($A$38=""Pass-through"",D36,D34)" +"Assumptions!$J$14" +"D42*(1+D43)" +"D15" +"D27" +"D39" +"D51" +"D63" +"D75" +"D87" +"D99" +"D111" +"D123" +"D135" +"AVERAGE(B4:B15)" +"D147" +"D159" +"D171" +"D183" +"D195" +"NOW()" +"Assumptions!C60" +"Assumptions!D60" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IF(C6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!D21*Assumptions!$H$68,0))" +"IF(D6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!E21*Assumptions!$H$68,0))" +"IF(Assumptions!$W$14=""Pass-through"",0,'Price_Technical Assumption'!D38*Assumptions!$H$62/1000)" +"SUM(C10:C12)" +"IF(Assumptions!$W$14=""Pass-through"",0,Assumptions!$H$62*'Price_Technical Assumption'!D30*'Price_Technical Assumption'!D44/1000000)" +"Assumptions!$N19*C6" +"Assumptions!$N19*(1+Assumptions!$N$11)" +"D17*(1+Assumptions!$N$11)" +"IF(Assumptions!W14=""Pass-through"",0,+(Assumptions!$P$15*Assumptions!$H$62)/1000*(1+Assumptions!$N$11)^IS!C6)" +"IF(Assumptions!W14=""Pass-through"",0,Assumptions!$P$16*Assumptions!$H$62/1000*(1+Assumptions!$N$11)^IS!C6)" +"Assumptions!$N20*Assumptions!H18/12" +"Assumptions!$N20*(1+Assumptions!$N$11)" +"Assumptions!$N21*Assumptions!H18/12" +"(Assumptions!$N21)*(1+Assumptions!$N$11)" +"+Assumptions!N22" +"+Assumptions!N22*(1+Assumptions!$N$11)" +"Assumptions!N30" +"C23*(1+Assumptions!$P$30)" +"Assumptions!$N$52*Depreciation!D50*Assumptions!H18/12" +"Assumptions!$N$52*Depreciation!E50" +"IF(C8Assumptions!$G$34,C8C26,C27-C26,0)" +"+B25+B28" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"XIRR(B38:W38,B8:W8)" +"NPV(0.12,B38:W38)" +"CONCATENATE(""With "",Assumptions!H23,""x EBITDA Exit Multiple"")" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"IS!W32*Assumptions!H23" +"Assumptions!H23*IS!AF32*Assumptions!G48" +"SUM(B42:B44)" +"XIRR(B45:AG45,B8:AG8)" +"NPV(0.12,B45:AG45)" +"CONCATENATE(""With "",Assumptions!H24*100,""% Initial Project Cost"")" +"-Assumptions!C11*Assumptions!G48" +"+B21*Assumptions!$G$48" +"Assumptions!H24*Assumptions!C60*Assumptions!G48" +"XIRR(B52:AG52,B8:AG8)" +"CONCATENATE(""With $"",Assumptions!H25,""/kW"")" +"-Assumptions!C11*Assumptions!G48" +"B21*Assumptions!$G$48" +"AG58" +"Assumptions!H25*Assumptions!H68*Assumptions!G48" +"XIRR(B59:AG59,B8:AG8)" +"Assumptions!A3" +"IS!C7" +"B7+1" +"B29+B38" +"IF(MONTH(C23)=MONTH(Assumptions!G34),1,2)" +"IF(AN11=1,6,15)" +"B11/B12" +"HLOOKUP(Assumptions!G34,B23:AF39,AN12)" +"B45" +"C24-C28" +"C24*(C23-B41)/(C41-B41)*$E$64" +"MAX(C24+C25+B44+C27-0.5*C13,0)" +"(C23-B41)/(C41-B41)*IS!D32+(B41-B32)/(B41-Assumptions!H17)*IS!C32" +"(D23-C41)/(D41-C41)*IS!E32+(C41-C32)/(C41-B41)*IS!D32" +"(AF23-AE41)/(AG23-AE41)*IS!AG32+(AE41-AE32)/(AE41-AD41)*IS!AF32" +"IF(C28>0.1,C29/(C27+C26+B44),"" "")" +"Assumptions!C12" +"C28" +"B33*(B32-Assumptions!H17)/365.25*$E$64" +"C33*(C32-C23)/(C41-B41)*$E$64" +"MAX(B33+B34+B36-B13,0)" +"MAX(C33+C34+C36-0.5*C13,0)" +"(B32-Assumptions!H17)/(Debt!B41-Assumptions!H17)*IS!C32" +"(C32-C23)/(C41-B41)*IS!D32" +"(AF32-AF23)/(AG23-AE41)*IS!AG32" +"IF(B37>0.1,B38/(B36+B35),"" "")" +"B8" +"B42*(B41-B32)/365.25*$E$64" +"C42*(C41-C32)/(C41-B41)*$E$64" +"B42+B43" +"SUM(B35,B26)" +"B36" +"C27+C36+B44" +"SUM(B48:B49)" +"IF(B33>0.1,(B38+B29)/B50,"" "")" +"B35+B26" +"B36+B44+B27" +"Assumptions!G37" +"E63+E62" +"Assumptions!G33" +"B77" +"B33" +"AVERAGE(B52:AF52)" +"MIN(B52:AF52)" +"(C32-$B$32)/365.25" +"(C23-$B$32)/365.25" +"(SUMPRODUCT(B74:AF74,B35:AF35)+SUMPRODUCT(B75:AF75,B26:AF26))/E67" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IS!C8" +"Assumptions!$N$39" +"Assumptions!$N$40" +"1/$B$13*D6" +"1/$B$13" +"1/B13-D13" +"Assumptions!$N$41" +"1/Assumptions!$N$41*D6" +"IF(AND(E6>=Assumptions!$N$41,D6=Assumptions!$N$44,D6Assumptions!$N$44,E6=Assumptions!$N$46, D6B19,0,-B19-SUM(B21:I21,B20:I20))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B13<0,0,B21+B16)" +"B13" +"-B24" +"SUM(B28:B29)" +"Assumptions!$N$50" +"IF(-SUM(B38:P38, B37:P37)>B36,0,-B36-SUM(B38:P38,B37:P37))" +"Assumptions!A3" +"Assumptions!C26" +"Assumptions!H16" +"Assumptions!H39" +"C8/360" +"HLOOKUP(Assumptions!$H$12,IDC!$H$40:$L$56,2+F42)" +"D59*Assumptions!H12" +"C15*$C$6" +"+E15+D15" +"F15+H15" +"A15+1" +"F16+G15+H16" +"IF(A16>$C$7+1,0,G15*(B16-B15)*$D$8)" +"IF(A16<=$C$7+1,H16+I15,I15)" +"SUM(C15:C33)" +"SUM(H42:H56)" +"SUM(D56:D58)" +"'9905'!C72" +"'9905'!C73" +"'9906'!C70" +"'9906'!C71" +"'9907'!C72" +"'9907'!C73" +"'9908'!C73" +"'9908'!C74" +"'9909'!C70" +"'9909'!C71" +"AVERAGE(C2:C32)" +"C69-C34" +"MIN(C71:Z71)" +"MAX(C71:Z71)" +"AVERAGE(C2:C31)" +"C67-C33" +"MIN(C69:Z69)" +"MAX(C69:Z69)" +"AVERAGE(C2:C32)" +"C69-C34" +"MIN(C71:Z71)" +"MAX(C71:Z71)" +"AVERAGE(C2:C32)" +"C70-C34" +"MIN(C72:Z72)" +"MAX(C72:Z72)" +"AVERAGE(C2:C31)" +"C67-C33" +"MIN(C69:Z69)" +"MAX(C69:Z69)" +"Assumptions!A3" +"'CF & Returns'!D40" +"Debt!E69" +"Debt!E68" +"B9" +"C11/$C$14" +"C60-C12" +"C11/$H$68" +"B12*C60" +"IF(C30>0,1,2)" +"SUM(C11:C12)" +"CHOOSE(U13,U9,U10,U11)" +"CHOOSE(V13,V9,V10,V11,V12)" +"IF(Y13=1,1,2)" +"IF(C33>0,10,20)" +"SUM(N15:N16)" +"C20/$C$60" +"(H11*H12)" +"'Cost Details'!D29" +"'Cost Details'!D12" +"'Cost Details'!D21" +"'Cost Details'!D67" +"'Cost Details'!D86" +"SUM(N19:N25)" +"'Cost Details'!D32" +"'Cost Details'!D31" +"'Cost Details'!D24" +"IS!C16" +"'Cost Details'!D108" +"(C34*0.7)*0.025" +"'Cost Details'!D94" +"IS!C24/IS!C6" +"Debt!B19" +"IS!C25/IS!C6" +"'Cost Details'!D69" +"'Revised Debt'!C9" +"IS!C26/IS!C6" +"SUM(B20:B33)" +"Debt!E66" +"IF(H32,Debt!#REF!,"" "")" +"G37" +"'Cost Details'!D113" +"'Revised Debt'!C8" +"'Cost Details'!D96" +"G47*C11" +"IDC!H34" +"1-G47" +"G48*C11" +"'Cost Details'!D118" +"(C26+C25)*N55" +"'Cost Details'!D117" +"H19-H53" +"SUM(B55:B57)" +"B58+B52+B34" +"N17" +"H68*H72" +"D60" +"(H12*H13)" +"'Revised Debt'!C23" +"'Revised Debt'!C24" +"CONCATENATE(""30 Yrs Pre-Tax Cashflow with "",H24*100,""% Initial Project Cost Residual Value"")" +"'CF & Returns'!D55" +"'CF & Returns'!D56" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H24*100,""% Initial Project Cost Residual Value"")" +"'CF & Returns'!D63" +"'CF & Returns'!D64" +"IS!C7" +"IS!C32" +"IS!C45" +"'CF & Returns'!D14" +"'CF & Returns'!D22" +"SUM(D14:D16)" +"D8+D10+D12+D17+D19+D21+D23" +"I8+I10+I12+I17+I19+I21+I23+I22" +"0.02*D24" +"D24+D26" +"0.015*D27" +"0.06*D27" +"D27+D29+D30" +"D31/6" +"D30/(D27-D14)" +"D31/(D37*1000)" +"Assumptions!H12" +"Assumptions!H68" +"SUM(D9:D11)" +"SUM(D15:D20)" +"SUM(D37:D66)" +"SUM(D72:D85)" +"SUM(D89:D93)" +"SUM(D99:D107)" +"D108+D96+D86+D69+D67+D34+D24+D21+D12" +"D113+D111" +"SUM(D117:D118)" +"D119+D115" +"Assumptions!A3" +"(Assumptions!H18/12)" +"D7+1" +"YEAR(Assumptions!H17)" +"Assumptions!$H$54" +"CHOOSE($A$19,D15,D16,D17,D18)" +"IF(AND(C7<$D$7+Assumptions!$H$53,D7<$D$7+Assumptions!$H$53),D12,IF(AND(C7<$D$7+Assumptions!$H$53,D7>$D$7+Assumptions!$H$53),D12*(1-$D$7)+D19*$D$7,D19))" +"IF(AND(D7<$D$7+Assumptions!$H$53,E7<$D$7+Assumptions!$H$53),E12,IF(AND(D7<$D$7+Assumptions!$H$53,E7>=$D$7+Assumptions!$H$53),E12*(1-$D$7)+E19*$D$7,E19))" +"'Fuel Oil Curve'!G4" +"'Fuel Oil Curve'!G5" +"'Fuel Oil Curve'!G6" +"'Fuel Oil Curve'!G7" +"'Fuel Oil Curve'!G8" +"'Fuel Oil Curve'!G9" +"'Fuel Oil Curve'!G10" +"'Fuel Oil Curve'!G11" +"'Fuel Oil Curve'!G12" +"'Fuel Oil Curve'!G13" +"'Fuel Oil Curve'!G14" +"'Fuel Oil Curve'!G15" +"'Fuel Oil Curve'!G16" +"'Fuel Oil Curve'!G17" +"'Fuel Oil Curve'!G18" +"'Fuel Oil Curve'!G19" +"'Fuel Oil Curve'!G20" +"'Fuel Oil Curve'!G21" +"'Fuel Oil Curve'!G22" +"'Fuel Oil Curve'!G23" +"'Fuel Oil Curve'!G24" +"Assumptions!$N$54" +"Assumptions!U13" +"IF(Assumptions!$U$14=""Index"",'Price_Technical Assumption'!D25*(1+'Price_Technical Assumption'!D28),IF(Assumptions!$U$14=""Fixed"",'Price_Technical Assumption'!D26*(1+'Price_Technical Assumption'!D28),'Price_Technical Assumption'!D27*(1+'Price_Technical Assumption'!D28)))" +"D44*'Price_Technical Assumption'!D30/1000" +"Assumptions!$H$60*(1+Assumptions!$N$11)^(D7)" +"SUM(D34:D35)" +"Assumptions!W14" +"IF($A$38=""Pass-through"",D36,D34)" +"Assumptions!$H$14" +"D42*(1+D43)" +"D15" +"D27" +"D39" +"D51" +"D63" +"D75" +"D87" +"D99" +"D111" +"D123" +"D135" +"AVERAGE(B4:B15)" +"D147" +"D159" +"D171" +"D183" +"D195" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IF(C6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!D21*Assumptions!$H$68,0))" +"IF(D6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!E21*Assumptions!$H$68,0))" +"IF(Assumptions!$W$14=""Pass-through"",0,'Price_Technical Assumption'!D38*Assumptions!$H$62/1000)" +"SUM(C10:C12)" +"IF(Assumptions!$W$14=""Pass-through"",0,Assumptions!$H$62*'Price_Technical Assumption'!D30*'Price_Technical Assumption'!D44/1000000)" +"Assumptions!$N19*C6" +"Assumptions!$N19*(1+Assumptions!$N$11)" +"D17*(1+Assumptions!$N$11)" +"IF(Assumptions!W14=""Pass-through"",0,+(Assumptions!$N$15*Assumptions!$H$62)/1000*(1+Assumptions!$N$11)^IS!C6)" +"IF(Assumptions!W14=""Pass-through"",0,Assumptions!$N$16*Assumptions!$H$62/1000*(1+Assumptions!$N$11)^IS!C6)" +"Assumptions!$N20*Assumptions!H18/12" +"Assumptions!$N20*(1+Assumptions!$N$11)" +"Assumptions!$N21*Assumptions!H18/12" +"(Assumptions!$N21)*(1+Assumptions!$N$11)" +"+Assumptions!N22" +"+Assumptions!N22*(1+Assumptions!$N$11)" +"Assumptions!N30" +"C23*(1+Assumptions!$P$30)" +"Assumptions!$N$52*Depreciation!D50*Assumptions!H18/12" +"Assumptions!$N$52*Depreciation!E50" +"IF(C8Assumptions!$G$34,C8D27,D28-D27,0)" +"+C26+C29" +"-Assumptions!C11*Assumptions!$G$48" +"C22*Assumptions!$G$48" +"SUM(C37:C38)" +"XIRR(C39:X39,C8:X8)" +"NPV(0.12,C39:X39)" +"CONCATENATE(""With "",Assumptions!H23,""x EBITDA Exit Multiple"")" +"-Assumptions!C11*Assumptions!$G$48" +"C22*Assumptions!$G$48" +"IS!W32*Assumptions!H23" +"Assumptions!H23*IS!AF32*Assumptions!G48" +"XIRR(C46:AH46,C8:AH8)" +"NPV(0.12,C46:AH46)" +"CONCATENATE(""With "",Assumptions!H24*100,""% Initial Project Cost"")" +"-Assumptions!C11*Assumptions!G48" +"+C22*Assumptions!$G$48" +"Assumptions!H24*Assumptions!C60*Assumptions!G48" +"XIRR(C54:AH54,C8:AH8)" +"CONCATENATE(""With "",Assumptions!H24*100,""% Initial Project Cost"")" +"C51" +"D23" +"XIRR(C62:AH62,C8:AH8)" +"CONCATENATE(""With $"",Assumptions!H25,""/kW"")" +"-Assumptions!C11*Assumptions!G48" +"C22*Assumptions!$G$48" +"AH70" +"Assumptions!H25*Assumptions!H68*Assumptions!G48" +"XIRR(C71:AH71,C8:AH8)" +"D7" +"IS!C45" +"Taxes!B47" +"IS!C34" +"SUM(C80:C86)" +"Assumptions!C60" +"C3*C6" +"C9" +"Assumptions!B12" +"1-C6" +"C3-C4" +"Assumptions!H68" +"Assumptions!H54" +"IS!C6" +"C4" +"C16-C19" +"-PMT($C$8,$C$9,$C$4)" +"C16*$C$8" +"C17-C18" +"IS!C32" +"C21/(C19+C18)" +"AVERAGE(C22:AF22)" +"MIN(C22:AF22)" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"Assumptions!H17+365.25*Assumptions!H18/12" +"D8+365.25" +"SUM(D11:D15)" +"Assumptions!C60" +"Depreciation!$B$48" +"SUM(Depreciation!$D$48:D48)" +"C18-C19" +"Assumptions!$C$49" +"SUM(C16,C20,C22,C23)" +"C32+('CF & Returns'!#REF!+'CF & Returns'!#REF!)+(IS!C42+IS!C43)" +"Assumptions!C12" +"Debt!#REF!+Debt!#REF!+Debt!#REF!" +"SUM(C30:C35)" +"Assumptions!$C$11" +"IS!B45-'CF & Returns'!#REF!" +"SUM(C41:C42)" +"C43+C37" +"C25-C45" +"Assumptions!A3" +"IS!C7" +"B7+1" +"B29+B38" +"IF(MONTH(C23)=MONTH(Assumptions!G34),1,2)" +"IF(AN11=1,6,15)" +"B11/B12" +"HLOOKUP(Assumptions!G34,B23:AF39,AN12)" +"B45" +"C24-C28" +"C24*(C23-B41)/(C41-B41)*$E$64" +"MAX(C24+C25+B44+C27-0.5*C13,0)" +"(C23-B41)/(C41-B41)*IS!D32+(B41-B32)/(B41-Assumptions!H17)*IS!C32" +"(D23-C41)/(D41-C41)*IS!E32+(C41-C32)/(C41-B41)*IS!D32" +"(AF23-AE41)/(AG23-AE41)*IS!AG32+(AE41-AE32)/(AE41-AD41)*IS!AF32" +"IF(C28>0.1,C29/(C27+C26+B44),"" "")" +"Assumptions!C12" +"C28" +"B33*(B32-Assumptions!H17)/365.25*$E$64" +"C33*(C32-C23)/(C41-B41)*$E$64" +"MAX(B33+B34+B36-B13,0)" +"MAX(C33+C34+C36-0.5*C13,0)" +"(B32-Assumptions!H17)/(Debt!B41-Assumptions!H17)*IS!C32" +"(C32-C23)/(C41-B41)*IS!D32" +"(AF32-AF23)/(AG23-AE41)*IS!AG32" +"IF(B37>0.1,B38/(B36+B35),"" "")" +"B8" +"B42*(B41-B32)/365.25*$E$64" +"C42*(C41-C32)/(C41-B41)*$E$64" +"B42+B43" +"SUM(B35,B26)" +"B36" +"C27+C36+B44" +"SUM(B48:B49)" +"IF(B33>0.1,(B38+B29)/B50,"" "")" +"B35+B26" +"B36+B44+B27" +"Assumptions!G37" +"E63+E62" +"Assumptions!G33" +"B77" +"B33" +"AVERAGE(B52:AF52)" +"MIN(B52:AF52)" +"(C32-$B$32)/365.25" +"(C23-$B$32)/365.25" +"(SUMPRODUCT(B74:AF74,B35:AF35)+SUMPRODUCT(B75:AF75,B26:AF26))/E67" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IS!C8" +"Assumptions!$N$39" +"Assumptions!$N$40" +"1/$B$13*D6" +"1/$B$13" +"1/B13-D13" +"Assumptions!$N$41" +"1/Assumptions!$N$41*D6" +"IF(AND(E6>=Assumptions!$N$41,D6=Assumptions!$N$44,D6Assumptions!$N$44,E6=Assumptions!$N$46, D6B19,0,-B19-SUM(B21:I21,B20:I20))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B13<0,0,B21+B16)" +"B13" +"-B24" +"SUM(B28:B29)" +"Assumptions!$N$50" +"IF(-SUM(B38:P38, B37:P37)>B36,0,-B36-SUM(B38:P38,B37:P37))" +"B33+B24" +"-(IS!C42+IS!C43)" +"B45-B46" +"B47" +"B49+C47" +"Assumptions!A3" +"Assumptions!C26" +"Assumptions!H16" +"Assumptions!H39" +"C8/360" +"HLOOKUP(Assumptions!$H$12,IDC!$H$40:$L$56,2+F42)" +"D59*Assumptions!H12" +"C15*$C$6" +"+E15+D15" +"F15+H15" +"A15+1" +"F16+G15+H16" +"IF(A16>$C$7+1,0,G15*(B16-B15)*$D$8)" +"IF(A16<=$C$7+1,H16+I15,I15)" +"SUM(C15:C33)" +"SUM(H42:H56)" +"SUM(D56:D58)" +"NOW()" +"-AVERAGE(B3:B18)" +"AVERAGE(F3:F18)" +"C4-D4" +"AVERAGE(E4:E10)" +"AVERAGE(O4:O16)" +"AVERAGE(Y4:Y18)" +"AVERAGE(T4:T20)" +"B3-C3" +"AVERAGE(D3:D155)" +"T2-U2" +"AVERAGE(F3:F155)" +"AVERAGE(V2:V154)" +"AVERAGE(E3:AB3)" +"AVERAGE(B3:Y3)" +"AVERAGE(B33:Y33)" +"AB33-AD33" +"AVERAGE(AB33:AB185)" +"AVERAGE(AB401:AB553)" +"Assumptions!A3" +"'Returns Analysis'!C39" +"Debt!E69" +"Debt!E68" +"B9" +"C11/$C$14" +"C60-C12" +"C11/$H$68" +"B12*C60" +"IF(C30>0,1,2)" +"SUM(C11:C12)" +"CHOOSE(U13,U9,U10,U11)" +"CHOOSE(V13,V9,V10,V11,V12)" +"IF(Y13=1,1,2)" +"IF(C33>0,10,20)" +"SUM(N15:N16)" +"C20/$C$60" +"(H11*H12)" +"'Cost Details'!D29" +"'Cost Details'!D12" +"'Cost Details'!D21" +"'Cost Details'!D67" +"'Cost Details'!D86" +"SUM(N19:N25)" +"'Cost Details'!D32" +"'Cost Details'!D31" +"'Cost Details'!D24" +"IS!C16" +"'Cost Details'!D108" +"(C34*0.7)*0.025" +"'Cost Details'!D94" +"IS!C24/IS!C6" +"Debt!B19" +"IS!C25/IS!C6" +"'Cost Details'!D69" +"'Revised Debt'!C9" +"IS!C26/IS!C6" +"SUM(B20:B33)" +"Debt!E66" +"IF(H32,Debt!#REF!,"" "")" +"G37" +"'Cost Details'!D113" +"'Revised Debt'!C8" +"'Cost Details'!D96" +"G47*C11" +"IDC!H34" +"1-G47" +"G48*C11" +"(C26+C25)*N55" +"'Cost Details'!D117" +"H19-H53" +"SUM(B55:B57)" +"B58+B52+B34" +"N17" +"H68*H72" +"D60" +"(H12*H13)" +"'Revised Debt'!C23" +"'Revised Debt'!C24" +"CONCATENATE(""30 Yrs After-Tax Cashflow with "",H24*100,""% Initial Project Cost Residual Value"")" +"'Returns Analysis'!C53" +"'Returns Analysis'!C54" +"IS!C7" +"IS!C32" +"IS!C45" +"'Returns Analysis'!C13" +"'Returns Analysis'!C21" +"Assumptions!H12" +"Assumptions!H68" +"SUM(D9:D11)" +"SUM(D15:D20)" +"SUM(D37:D66)" +"SUM(D72:D85)" +"SUM(D89:D93)" +"SUM(D99:D107)" +"D108+D96+D86+D69+D67+D34+D24+D21+D12" +"D113+D111" +"SUM(D117:D118)" +"D119+D115" +"Assumptions!A3" +"(Assumptions!H18/12)" +"D7+1" +"YEAR(Assumptions!H17)" +"Assumptions!$H$54" +"CHOOSE($A$19,D15,D16,D17,D18)" +"IF(AND(C7<$D$7+Assumptions!$H$53,D7<$D$7+Assumptions!$H$53),D12,IF(AND(C7<$D$7+Assumptions!$H$53,D7>$D$7+Assumptions!$H$53),D12*(1-$D$7)+D19*$D$7,D19))" +"IF(AND(D7<$D$7+Assumptions!$H$53,E7<$D$7+Assumptions!$H$53),E12,IF(AND(D7<$D$7+Assumptions!$H$53,E7>=$D$7+Assumptions!$H$53),E12*(1-$D$7)+E19*$D$7,E19))" +"'Fuel Oil Curve'!G4" +"'Fuel Oil Curve'!G5" +"'Fuel Oil Curve'!G6" +"'Fuel Oil Curve'!G7" +"'Fuel Oil Curve'!G8" +"'Fuel Oil Curve'!G9" +"'Fuel Oil Curve'!G10" +"'Fuel Oil Curve'!G11" +"'Fuel Oil Curve'!G12" +"'Fuel Oil Curve'!G13" +"'Fuel Oil Curve'!G14" +"'Fuel Oil Curve'!G15" +"'Fuel Oil Curve'!G16" +"'Fuel Oil Curve'!G17" +"'Fuel Oil Curve'!G18" +"'Fuel Oil Curve'!G19" +"'Fuel Oil Curve'!G20" +"'Fuel Oil Curve'!G21" +"'Fuel Oil Curve'!G22" +"'Fuel Oil Curve'!G23" +"'Fuel Oil Curve'!G24" +"Assumptions!$N$54" +"Assumptions!U13" +"IF(Assumptions!$U$14=""Index"",'Price_Technical Assumption'!D25*(1+'Price_Technical Assumption'!D28),IF(Assumptions!$U$14=""Fixed"",'Price_Technical Assumption'!D26*(1+'Price_Technical Assumption'!D28),'Price_Technical Assumption'!D27*(1+'Price_Technical Assumption'!D28)))" +"D44*'Price_Technical Assumption'!D30/1000" +"Assumptions!$H$60*(1+Assumptions!$N$11)^(D7)" +"SUM(D34:D35)" +"Assumptions!W14" +"IF($A$38=""Pass-through"",D36,D34)" +"Assumptions!$H$14" +"D42*(1+D43)" +"D15" +"D27" +"D39" +"D51" +"D63" +"D75" +"D87" +"D99" +"D111" +"D123" +"D135" +"AVERAGE(B4:B15)" +"D147" +"D159" +"D171" +"D183" +"D195" +"NOW()" +"Assumptions!C60" +"Assumptions!D60" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IF(C6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!D21*Assumptions!$H$68,0))" +"IF(D6Assumptions!$H$19),(1-$C$6)*12*'Price_Technical Assumption'!E21*Assumptions!$H$68,0))" +"IF(Assumptions!$W$14=""Pass-through"",0,'Price_Technical Assumption'!D38*Assumptions!$H$62/1000)" +"SUM(C10:C12)" +"IF(Assumptions!$W$14=""Pass-through"",0,Assumptions!$H$62*'Price_Technical Assumption'!D30*'Price_Technical Assumption'!D44/1000000)" +"Assumptions!$N19*C6" +"Assumptions!$N19*(1+Assumptions!$N$11)" +"D17*(1+Assumptions!$N$11)" +"IF(Assumptions!W14=""Pass-through"",0,+(Assumptions!$N$15*Assumptions!$H$62)/1000*(1+Assumptions!$N$11)^IS!C6)" +"IF(Assumptions!W14=""Pass-through"",0,Assumptions!$N$16*Assumptions!$H$62/1000*(1+Assumptions!$N$11)^IS!C6)" +"Assumptions!$N20*Assumptions!H18/12" +"Assumptions!$N20*(1+Assumptions!$N$11)" +"Assumptions!$N21*Assumptions!H18/12" +"(Assumptions!$N21)*(1+Assumptions!$N$11)" +"+Assumptions!N22" +"+Assumptions!N22*(1+Assumptions!$N$11)" +"Assumptions!N30" +"C23*(1+Assumptions!$P$30)" +"Assumptions!$N$52*Depreciation!D50*Assumptions!H18/12" +"Assumptions!$N$52*Depreciation!E50" +"IF(C8Assumptions!$G$34,C8C26,C27-C26,0)" +"+B25+B28" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"XIRR(B38:W38,B8:W8)" +"NPV(0.12,B38:W38)" +"CONCATENATE(""With "",Assumptions!H23,""x EBITDA Exit Multiple"")" +"-Assumptions!C11*Assumptions!$G$48" +"B21*Assumptions!$G$48" +"IS!W32*Assumptions!H23" +"Assumptions!H23*IS!AF32*Assumptions!G48" +"SUM(B42:B44)" +"XIRR(B45:AG45,B8:AG8)" +"NPV(0.12,B45:AG45)" +"CONCATENATE(""With "",Assumptions!H24*100,""% Initial Project Cost"")" +"-Assumptions!C11*Assumptions!G48" +"+B21*Assumptions!$G$48" +"AG51" +"Assumptions!H24*Assumptions!C60*Assumptions!G48" +"XIRR(B52:AG52,B8:AG8)" +"CONCATENATE(""With $"",Assumptions!H25,""/kW"")" +"-Assumptions!C11*Assumptions!G48" +"B21*Assumptions!$G$48" +"Assumptions!H25*Assumptions!H68*Assumptions!G48" +"XIRR(B59:AG59,B8:AG8)" +"Assumptions!A3" +"IS!C7" +"B7+1" +"B29+B38" +"IF(MONTH(C23)=MONTH(Assumptions!G34),1,2)" +"IF(AN11=1,6,15)" +"B11/B12" +"HLOOKUP(Assumptions!G34,B23:AF39,AN12)" +"B45" +"C24-C28" +"C24*(C23-B41)/(C41-B41)*$E$64" +"MAX(C24+C25+B44+C27-0.5*C13,0)" +"(C23-B41)/(C41-B41)*IS!D32+(B41-B32)/(B41-Assumptions!H17)*IS!C32" +"(D23-C41)/(D41-C41)*IS!E32+(C41-C32)/(C41-B41)*IS!D32" +"(AF23-AE41)/(AG23-AE41)*IS!AG32+(AE41-AE32)/(AE41-AD41)*IS!AF32" +"IF(C28>0.1,C29/(C27+C26+B44),"" "")" +"Assumptions!C12" +"C28" +"B33*(B32-Assumptions!H17)/365.25*$E$64" +"C33*(C32-C23)/(C41-B41)*$E$64" +"MAX(B33+B34+B36-B13,0)" +"MAX(C33+C34+C36-0.5*C13,0)" +"(B32-Assumptions!H17)/(Debt!B41-Assumptions!H17)*IS!C32" +"(C32-C23)/(C41-B41)*IS!D32" +"(AF32-AF23)/(AG23-AE41)*IS!AG32" +"IF(B37>0.1,B38/(B36+B35),"" "")" +"B8" +"B42*(B41-B32)/365.25*$E$64" +"C42*(C41-C32)/(C41-B41)*$E$64" +"B42+B43" +"SUM(B35,B26)" +"B36" +"C27+C36+B44" +"SUM(B48:B49)" +"IF(B33>0.1,(B38+B29)/B50,"" "")" +"B35+B26" +"B36+B44+B27" +"Assumptions!G37" +"E63+E62" +"Assumptions!G33" +"B77" +"B33" +"AVERAGE(B52:AF52)" +"MIN(B52:AF52)" +"(C32-$B$32)/365.25" +"(C23-$B$32)/365.25" +"(SUMPRODUCT(B74:AF74,B35:AF35)+SUMPRODUCT(B75:AF75,B26:AF26))/E67" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IS!C8" +"Assumptions!$N$39" +"Assumptions!$N$40" +"1/$B$13*D6" +"1/$B$13" +"1/B13-D13" +"Assumptions!$N$41" +"1/Assumptions!$N$41*D6" +"IF(AND(E6>=Assumptions!$N$41,D6=Assumptions!$N$44,D6Assumptions!$N$44,E6=Assumptions!$N$46, D6B19,0,-B19-SUM(B21:I21,B20:I20))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B13<0,0,B21+B16)" +"B13" +"-B24" +"SUM(B28:B29)" +"Assumptions!$N$50" +"IF(-SUM(B38:P38, B37:P37)>B36,0,-B36-SUM(B38:P38,B37:P37))" +"Assumptions!A3" +"Assumptions!C26" +"Assumptions!H16" +"Assumptions!H39" +"C8/360" +"HLOOKUP(Assumptions!$H$12,IDC!$H$40:$L$56,2+F42)" +"D59*Assumptions!H12" +"C15*$C$6" +"+E15+D15" +"F15+H15" +"A15+1" +"F16+G15+H16" +"IF(A16>$C$7+1,0,G15*(B16-B15)*$D$8)" +"IF(A16<=$C$7+1,H16+I15,I15)" +"SUM(C15:C33)" +"SUM(H42:H56)" +"SUM(D56:D58)" +"(NPV(0.1,#REF!)+#REF!)*0.006" +"D7/7" +"312.697*0+317" +"Tariff!C5" +"R7+Q7*365.25/12" +"C7*$B$8" +"K7+1" +"1/I10" +"D8" +"I10" +"D11*8760" +"D12+D13" +"I27" +"Tariff!C22/1200" +"M34" +"SUM(S16:S18)" +"5" +"1-SUM(N7:N21)" +"B19" +"Tariff!C27/1000" +"22*16*2" +"SUM(M7:M24)" +"S9" +"Tariff!C36/Tariff!C17/100" +"D19" +"Tariff!C42/100" +"OandM!D34/365.25*M29" +"IF(R29=""Not Correct"",ROUND(-'144A IDC'!Y103+S29*1000,2),"" "")" +"IF(ROUND('144A IDC'!Y103,2)=S29*1000,""Correct"",""Not Correct"")" +"FUEL!D88/365.25*M30" +"S29/+'ASSUM 2'!E64" +"$M$34" +"N30+N29" +"132000*42" +"PMT(0.07/12,20*12,-6000000)*12/10^6" +"OandM!C39*100" +"0.022" +"S16" +"$I$31" +"I27" +"FUEL!C5" +"C43/(1+D43)" +"FUEL!C84/FUEL!C83*10^3" +"M42+1" +"SUM('144A DEBT'!D36:I36)/6" +"I31" +"A9" +"IF(M9=1,'ASSUM 1'!H10,IF(M9=2,'ASSUM 1'!H11,IF(M9=3,'ASSUM 1'!H12,IF(M9=4,'ASSUM 1'!H13,IF(M9=5,'ASSUM 1'!H14,IF(M9=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P9=1,'ASSUM 1'!H18,IF(P9=2,'ASSUM 1'!H19,IF(P9=3,'ASSUM 1'!H20,IF(P9=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M10=1,'ASSUM 1'!H10,IF(M10=2,'ASSUM 1'!H11,IF(M10=3,'ASSUM 1'!H12,IF(M10=4,'ASSUM 1'!H13,IF(M10=5,'ASSUM 1'!H14,IF(M10=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P10=1,'ASSUM 1'!H18,IF(P10=2,'ASSUM 1'!H19,IF(P10=3,'ASSUM 1'!H20,IF(P10=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"10.8627+1.242276" +"IF(M11=1,'ASSUM 1'!H10,IF(M11=2,'ASSUM 1'!H11,IF(M11=3,'ASSUM 1'!H12,IF(M11=4,'ASSUM 1'!H13,IF(M11=5,'ASSUM 1'!H14,IF(M11=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P11=1,'ASSUM 1'!H18,IF(P11=2,'ASSUM 1'!H19,IF(P11=3,'ASSUM 1'!H20,IF(P11=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M12=1,'ASSUM 1'!H10,IF(M12=2,'ASSUM 1'!H11,IF(M12=3,'ASSUM 1'!H12,IF(M12=4,'ASSUM 1'!H13,IF(M12=5,'ASSUM 1'!H14,IF(M12=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P12=1,'ASSUM 1'!H18,IF(P12=2,'ASSUM 1'!H19,IF(P12=3,'ASSUM 1'!H20,IF(P12=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M13=1,'ASSUM 1'!H10,IF(M13=2,'ASSUM 1'!H11,IF(M13=3,'ASSUM 1'!H12,IF(M13=4,'ASSUM 1'!H13,IF(M13=5,'ASSUM 1'!H14,IF(M13=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P13=1,'ASSUM 1'!H18,IF(P13=2,'ASSUM 1'!H19,IF(P13=3,'ASSUM 1'!H20,IF(P13=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"SUM(E9:E13)" +"IF(M17=1,'ASSUM 1'!H10,IF(M17=2,'ASSUM 1'!H11,IF(M17=3,'ASSUM 1'!H12,IF(M17=4,'ASSUM 1'!H13,IF(M17=5,'ASSUM 1'!H14,IF(M17=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P17=1,'ASSUM 1'!H18,IF(P17=2,'ASSUM 1'!H19,IF(P17=3,'ASSUM 1'!H20,IF(P17=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M18=1,'ASSUM 1'!H10,IF(M18=2,'ASSUM 1'!H11,IF(M18=3,'ASSUM 1'!H12,IF(M18=4,'ASSUM 1'!H13,IF(M18=5,'ASSUM 1'!H14,IF(M18=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P18=1,'ASSUM 1'!H18,IF(P18=2,'ASSUM 1'!H19,IF(P18=3,'ASSUM 1'!H20,IF(P18=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M19=1,'ASSUM 1'!H10,IF(M19=2,'ASSUM 1'!H11,IF(M19=3,'ASSUM 1'!H12,IF(M19=4,'ASSUM 1'!H13,IF(M19=5,'ASSUM 1'!H14,IF(M19=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P19=1,'ASSUM 1'!H18,IF(P19=2,'ASSUM 1'!H19,IF(P19=3,'ASSUM 1'!H20,IF(P19=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M20=1,'ASSUM 1'!H10,IF(M20=2,'ASSUM 1'!H11,IF(M20=3,'ASSUM 1'!H12,IF(M20=4,'ASSUM 1'!H13,IF(M20=5,'ASSUM 1'!H14,IF(M20=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P20=1,'ASSUM 1'!H18,IF(P20=2,'ASSUM 1'!H19,IF(P20=3,'ASSUM 1'!H20,IF(P20=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M21=1,'ASSUM 1'!H10,IF(M21=2,'ASSUM 1'!H11,IF(M21=3,'ASSUM 1'!H12,IF(M21=4,'ASSUM 1'!H13,IF(M21=5,'ASSUM 1'!H14,IF(M21=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P21=1,'ASSUM 1'!H18,IF(P21=2,'ASSUM 1'!H19,IF(P21=3,'ASSUM 1'!H20,IF(P21=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M22=1,'ASSUM 1'!H10,IF(M22=2,'ASSUM 1'!H11,IF(M22=3,'ASSUM 1'!H12,IF(M22=4,'ASSUM 1'!H13,IF(M22=5,'ASSUM 1'!H14,IF(M22=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P22=1,'ASSUM 1'!H18,IF(P22=2,'ASSUM 1'!H19,IF(P22=3,'ASSUM 1'!H20,IF(P22=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"SUM(E17:E22)" +"IF(M27=1,'ASSUM 1'!H10,IF(M27=2,'ASSUM 1'!H11,IF(M27=3,'ASSUM 1'!H12,IF(M27=4,'ASSUM 1'!H13,IF(M27=5,'ASSUM 1'!H14,IF(M27=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P27=1,'ASSUM 1'!H18,IF(P27=2,'ASSUM 1'!H19,IF(P27=3,'ASSUM 1'!H20,IF(P27=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M28=1,'ASSUM 1'!H10,IF(M28=2,'ASSUM 1'!H11,IF(M28=3,'ASSUM 1'!H12,IF(M28=4,'ASSUM 1'!H13,IF(M28=5,'ASSUM 1'!H14,IF(M28=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P28=1,'ASSUM 1'!H18,IF(P28=2,'ASSUM 1'!H19,IF(P28=3,'ASSUM 1'!H20,IF(P28=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M29=1,'ASSUM 1'!H10,IF(M29=2,'ASSUM 1'!H11,IF(M29=3,'ASSUM 1'!H12,IF(M29=4,'ASSUM 1'!H13,IF(M29=5,'ASSUM 1'!H14,IF(M29=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P29=1,'ASSUM 1'!H18,IF(P29=2,'ASSUM 1'!H19,IF(P29=3,'ASSUM 1'!H20,IF(P29=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"SUM(E26:E29)" +"IF(M33=1,'ASSUM 1'!H10,IF(M33=2,'ASSUM 1'!H11,IF(M33=3,'ASSUM 1'!H12,IF(M33=4,'ASSUM 1'!H13,IF(M33=5,'ASSUM 1'!H14,IF(M33=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P33=1,'ASSUM 1'!H18,IF(P33=2,'ASSUM 1'!H19,IF(P33=3,'ASSUM 1'!H20,IF(P33=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"($C$34*'ASSUM 1'!Q7)/1000" +"IF(M34=1,'ASSUM 1'!H10,IF(M34=2,'ASSUM 1'!H11,IF(M34=3,'ASSUM 1'!H12,IF(M34=4,'ASSUM 1'!H13,IF(M34=5,'ASSUM 1'!H14,IF(M34=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P34=1,'ASSUM 1'!H18,IF(P34=2,'ASSUM 1'!H19,IF(P34=3,'ASSUM 1'!H20,IF(P34=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M35=1,'ASSUM 1'!H10,IF(M35=2,'ASSUM 1'!H11,IF(M35=3,'ASSUM 1'!H12,IF(M35=4,'ASSUM 1'!H13,IF(M35=5,'ASSUM 1'!H14,IF(M35=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P35=1,'ASSUM 1'!H18,IF(P35=2,'ASSUM 1'!H19,IF(P35=3,'ASSUM 1'!H20,IF(P35=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M36=1,'ASSUM 1'!H10,IF(M36=2,'ASSUM 1'!H11,IF(M36=3,'ASSUM 1'!H12,IF(M36=4,'ASSUM 1'!H13,IF(M36=5,'ASSUM 1'!H14,IF(M36=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P36=1,'ASSUM 1'!H18,IF(P36=2,'ASSUM 1'!H19,IF(P36=3,'ASSUM 1'!H20,IF(P36=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M37=1,'ASSUM 1'!H10,IF(M37=2,'ASSUM 1'!H11,IF(M37=3,'ASSUM 1'!H12,IF(M37=4,'ASSUM 1'!H13,IF(M37=5,'ASSUM 1'!H14,IF(M37=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P37=1,'ASSUM 1'!H18,IF(P37=2,'ASSUM 1'!H19,IF(P37=3,'ASSUM 1'!H20,IF(P37=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"'144A IDC'!D109/1000" +"IF(M38=1,'ASSUM 1'!H10,IF(M38=2,'ASSUM 1'!H11,IF(M38=3,'ASSUM 1'!H12,IF(M38=4,'ASSUM 1'!H13,IF(M38=5,'ASSUM 1'!H14,IF(M38=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P38=1,'ASSUM 1'!H18,IF(P38=2,'ASSUM 1'!H19,IF(P38=3,'ASSUM 1'!H20,IF(P38=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF('ASSUM 2'!L26=0,+#REF!+#REF!,0)" +"IF(M39=1,'ASSUM 1'!H10,IF(M39=2,'ASSUM 1'!H11,IF(M39=3,'ASSUM 1'!H12,IF(M39=4,'ASSUM 1'!H13,IF(M39=5,'ASSUM 1'!H14,IF(M39=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P39=1,'ASSUM 1'!H18,IF(P39=2,'ASSUM 1'!H19,IF(P39=3,'ASSUM 1'!H20,IF(P39=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M40=1,'ASSUM 1'!H10,IF(M40=2,'ASSUM 1'!H11,IF(M40=3,'ASSUM 1'!H12,IF(M40=4,'ASSUM 1'!H13,IF(M40=5,'ASSUM 1'!H14,IF(M40=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P40=1,'ASSUM 1'!H18,IF(P40=2,'ASSUM 1'!H19,IF(P40=3,'ASSUM 1'!H20,IF(P40=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M41=1,'ASSUM 1'!H10,IF(M41=2,'ASSUM 1'!H11,IF(M41=3,'ASSUM 1'!H12,IF(M41=4,'ASSUM 1'!H13,IF(M41=5,'ASSUM 1'!H14,IF(M41=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P41=1,'ASSUM 1'!H18,IF(P41=2,'ASSUM 1'!H19,IF(P41=3,'ASSUM 1'!H20,IF(P41=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M42=1,'ASSUM 1'!H10,IF(M42=2,'ASSUM 1'!H11,IF(M42=3,'ASSUM 1'!H12,IF(M42=4,'ASSUM 1'!H13,IF(M42=5,'ASSUM 1'!H14,IF(M42=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P42=1,'ASSUM 1'!H18,IF(P42=2,'ASSUM 1'!H19,IF(P42=3,'ASSUM 1'!H20,IF(P42=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M43=1,'ASSUM 1'!H10,IF(M43=2,'ASSUM 1'!H11,IF(M43=3,'ASSUM 1'!H12,IF(M43=4,'ASSUM 1'!H13,IF(M43=5,'ASSUM 1'!H14,IF(M43=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P43=1,'ASSUM 1'!H18,IF(P43=2,'ASSUM 1'!H19,IF(P43=3,'ASSUM 1'!H20,IF(P43=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M44=1,'ASSUM 1'!H10,IF(M44=2,'ASSUM 1'!H11,IF(M44=3,'ASSUM 1'!H12,IF(M44=4,'ASSUM 1'!H13,IF(M44=5,'ASSUM 1'!H14,IF(M44=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P44=1,'ASSUM 1'!H18,IF(P44=2,'ASSUM 1'!H19,IF(P44=3,'ASSUM 1'!H20,IF(P44=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M45=1,'ASSUM 1'!H10,IF(M45=2,'ASSUM 1'!H11,IF(M45=3,'ASSUM 1'!H12,IF(M45=4,'ASSUM 1'!H13,IF(M45=5,'ASSUM 1'!H14,IF(M45=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P45=1,'ASSUM 1'!H18,IF(P45=2,'ASSUM 1'!H19,IF(P45=3,'ASSUM 1'!H20,IF(P45=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M46=1,'ASSUM 1'!H10,IF(M46=2,'ASSUM 1'!H11,IF(M46=3,'ASSUM 1'!H12,IF(M46=4,'ASSUM 1'!H13,IF(M46=5,'ASSUM 1'!H14,IF(M46=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P46=1,'ASSUM 1'!H18,IF(P46=2,'ASSUM 1'!H19,IF(P46=3,'ASSUM 1'!H20,IF(P46=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"'ASSUM 1'!R46/1000" +"IF(M50=1,'ASSUM 1'!H10,IF(M50=2,'ASSUM 1'!H11,IF(M50=3,'ASSUM 1'!H12,IF(M50=4,'ASSUM 1'!H13,IF(M50=5,'ASSUM 1'!H14,IF(M50=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P50=1,'ASSUM 1'!H18,IF(P50=2,'ASSUM 1'!H19,IF(P50=3,'ASSUM 1'!H20,IF(P50=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M51=1,'ASSUM 1'!H10,IF(M51=2,'ASSUM 1'!H11,IF(M51=3,'ASSUM 1'!H12,IF(M51=4,'ASSUM 1'!H13,IF(M51=5,'ASSUM 1'!H14,IF(M51=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P51=1,'ASSUM 1'!H18,IF(P51=2,'ASSUM 1'!H19,IF(P51=3,'ASSUM 1'!H20,IF(P51=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF(M52=1,'ASSUM 1'!H10,IF(M52=2,'ASSUM 1'!H11,IF(M52=3,'ASSUM 1'!H12,IF(M52=4,'ASSUM 1'!H13,IF(M52=5,'ASSUM 1'!H14,IF(M52=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P52=1,'ASSUM 1'!H18,IF(P52=2,'ASSUM 1'!H19,IF(P52=3,'ASSUM 1'!H20,IF(P52=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"SUM(E33:E52)" +"A8" +"IF(M56=1,'ASSUM 1'!H10,IF(M56=2,'ASSUM 1'!H11,IF(M56=3,'ASSUM 1'!H12,IF(M56=4,'ASSUM 1'!H13,IF(M56=5,'ASSUM 1'!H14,IF(M56=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P56=1,'ASSUM 1'!H18,IF(P56=2,'ASSUM 1'!H19,IF(P56=3,'ASSUM 1'!H20,IF(P56=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"A16" +"D56" +"IF(M57=1,'ASSUM 1'!H10,IF(M57=2,'ASSUM 1'!H11,IF(M57=3,'ASSUM 1'!H12,IF(M57=4,'ASSUM 1'!H13,IF(M57=5,'ASSUM 1'!H14,IF(M57=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P57=1,'ASSUM 1'!H18,IF(P57=2,'ASSUM 1'!H19,IF(P57=3,'ASSUM 1'!H20,IF(P57=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"A25" +"IF(M58=1,'ASSUM 1'!H10,IF(M58=2,'ASSUM 1'!H11,IF(M58=3,'ASSUM 1'!H12,IF(M58=4,'ASSUM 1'!H13,IF(M58=5,'ASSUM 1'!H14,IF(M58=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P58=1,'ASSUM 1'!H18,IF(P58=2,'ASSUM 1'!H19,IF(P58=3,'ASSUM 1'!H20,IF(P58=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"A32" +"IF(M59=1,'ASSUM 1'!H10,IF(M59=2,'ASSUM 1'!H11,IF(M59=3,'ASSUM 1'!H12,IF(M59=4,'ASSUM 1'!H13,IF(M59=5,'ASSUM 1'!H14,IF(M59=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P59=1,'ASSUM 1'!H18,IF(P59=2,'ASSUM 1'!H19,IF(P59=3,'ASSUM 1'!H20,IF(P59=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"IF('ASSUM 1'!N26=0,+#REF!+#REF!,'144A IDC'!D115/1000)" +"IF(M62=1,'ASSUM 1'!H10,IF(M62=2,'ASSUM 1'!H11,IF(M62=3,'ASSUM 1'!H12,IF(M62=4,'ASSUM 1'!H13,IF(M62=5,'ASSUM 1'!H14,IF(M62=6,'ASSUM 1'!H15,'ASSUM 1'!H15))))))" +"IF(P62=1,'ASSUM 1'!H18,IF(P62=2,'ASSUM 1'!H19,IF(P62=3,'ASSUM 1'!H20,IF(P62=4,'ASSUM 1'!H21,'ASSUM 1'!H21))))" +"E14+E23+E30+E53+E60+E62" +"Tariff!C5" +"IF($A$15=1,B78,B141)" +"B6*(1+'ASSUM 1'!D19)^(B$3-'ASSUM 1'!B19)" +"C6*(1+'ASSUM 1'!D19)^(C$3-'ASSUM 1'!B19)" +"D6*(1+'ASSUM 1'!D19)^(D$3-'ASSUM 1'!B19)" +"E6*(1+'ASSUM 1'!D19)^(E$3-'ASSUM 1'!B19)" +"F6*(1+'ASSUM 1'!D19)^(F$3-'ASSUM 1'!B19)" +"G6*(1+'ASSUM 1'!D19)^(G$3-'ASSUM 1'!B19)" +"H6*(1+'ASSUM 1'!D19)^(H$3-'ASSUM 1'!B19)" +"I6*(1+'ASSUM 1'!D19)^(I$3-'ASSUM 1'!B19)" +"J6*(1+'ASSUM 1'!D19)^(J$3-'ASSUM 1'!B19)" +"K6*(1+'ASSUM 1'!D19)^(K$3-'ASSUM 1'!B19)" +"L6*(1+'ASSUM 1'!D19)^(L$3-'ASSUM 1'!B19)" +"M6*(1+'ASSUM 1'!D19)^(M$3-'ASSUM 1'!B19)" +"N6*(1+'ASSUM 1'!D19)^(N$3-'ASSUM 1'!B19)" +"O6*(1+'ASSUM 1'!D19)^(O$3-'ASSUM 1'!B19)" +"P6*(1+'ASSUM 1'!D19)^(P$3-'ASSUM 1'!B19)" +"Q6*(1+'ASSUM 1'!D19)^(Q$3-'ASSUM 1'!B19)" +"R6*(1+'ASSUM 1'!D19)^(R$3-'ASSUM 1'!B19)" +"S6*(1+'ASSUM 1'!D19)^(S$3-'ASSUM 1'!B19)" +"T6*(1+'ASSUM 1'!D19)^(T$3-'ASSUM 1'!B19)" +"U6*(1+'ASSUM 1'!D19)^(U$3-'ASSUM 1'!B19)" +"V6*(1+'ASSUM 1'!D19)^(V$3-'ASSUM 1'!B19)" +"IF($A$15=1,B77,B140)" +"B10*(1+'ASSUM 1'!D19)^(B3-'ASSUM 1'!B19)" +"C10*(1+'ASSUM 1'!D19)^(C3-'ASSUM 1'!B19)" +"D10*(1+'ASSUM 1'!D19)^(D3-'ASSUM 1'!B19)" +"E10*(1+'ASSUM 1'!D19)^(E3-'ASSUM 1'!B19)" +"F10*(1+'ASSUM 1'!D19)^(F3-'ASSUM 1'!B19)" +"G10*(1+'ASSUM 1'!D19)^(G3-'ASSUM 1'!B19)" +"H10*(1+'ASSUM 1'!D19)^(H3-'ASSUM 1'!B19)" +"I10*(1+'ASSUM 1'!D19)^(I3-'ASSUM 1'!B19)" +"J10*(1+'ASSUM 1'!D19)^(J3-'ASSUM 1'!B19)" +"K10*(1+'ASSUM 1'!D19)^(K3-'ASSUM 1'!B19)" +"L10*(1+'ASSUM 1'!D19)^(L3-'ASSUM 1'!B19)" +"M10*(1+'ASSUM 1'!D19)^(M3-'ASSUM 1'!B19)" +"N10*(1+'ASSUM 1'!D19)^(N3-'ASSUM 1'!B19)" +"O10*(1+'ASSUM 1'!D19)^(O3-'ASSUM 1'!B19)" +"P10*(1+'ASSUM 1'!D19)^(P3-'ASSUM 1'!B19)" +"Q10*(1+'ASSUM 1'!D19)^(Q3-'ASSUM 1'!B19)" +"R10*(1+'ASSUM 1'!D19)^(R3-'ASSUM 1'!B19)" +"S10*(1+'ASSUM 1'!D19)^(S3-'ASSUM 1'!B19)" +"T10*(1+'ASSUM 1'!D19)^(T3-'ASSUM 1'!B19)" +"U10*(1+'ASSUM 1'!D19)^(U3-'ASSUM 1'!B19)" +"V10*(1+'ASSUM 1'!D19)^(V3-'ASSUM 1'!B19)" +"IF($A$15=1,B79,B142)" +"IF($A$15=1,B81,B144)" +"SUM(B18:B29)" +"A18" +"B18/B$30" +"A110" +"A48" +"B93/(45*3*8760*Tariff!C7/12)" +"C93/(45*7*8760*Tariff!D7/12)" +"B81/B$93" +"A75" +"B156/(45*3*8760*Tariff!C7/12)" +"C156/(45*7*8760*Tariff!D7/12)" +"B144/B$156" +"'ASSUM 1'!D37" +"C5+1" +"IF(C5>0,B6+1,0)" +"IF(C6=1,'ASSUM 1'!C38,IF(C6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(D6=1,'ASSUM 1'!C38,IF(D6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(E6=1,'ASSUM 1'!C38,IF(E6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(F6=1,'ASSUM 1'!C38,IF(F6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(G6=1,'ASSUM 1'!C38,IF(G6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(H6=1,'ASSUM 1'!C38,IF(H6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(I6=1,'ASSUM 1'!C38,IF(I6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(J6=1,'ASSUM 1'!C38,IF(J6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(K6=1,'ASSUM 1'!C38,IF(K6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(L6=1,'ASSUM 1'!C38,IF(L6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(M6=1,'ASSUM 1'!C38,IF(M6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(N6=1,'ASSUM 1'!C38,IF(N6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(O6=1,'ASSUM 1'!C38,IF(O6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(P6=1,'ASSUM 1'!C38,IF(P6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(Q6=1,'ASSUM 1'!C38,IF(Q6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(R6=1,'ASSUM 1'!C38,IF(R6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(S6=1,'ASSUM 1'!C38,IF(S6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(T6=1,'ASSUM 1'!C38,IF(T6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(U6=1,'ASSUM 1'!C38,IF(U6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"IF(V6=1,'ASSUM 1'!C38,IF(V6>'ASSUM 1'!D36,12-'ASSUM 1'!C38,12))" +"('ASSUM 1'!B7*3)*(1-'ASSUM 1'!C13)^(C5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(D5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(E5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(F5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(G5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(H5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(I5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(J5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(K5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(L5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(M5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(N5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(O5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(P5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(Q5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(R5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(S5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(T5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(U5-$C$5)" +"'ASSUM 1'!D11*(1-'ASSUM 1'!D13)^(V5-$C$5)" +"'Stratus Report'!B13" +"8760*C11*C7/12" +"C12*(C10)" +"C13" +"SUM($C$12:C12)" +"IF(C6=1,'ASSUM 1'!B7*3,'ASSUM 1'!D8)" +"IF(D6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(E6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(F6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(G6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(H6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(I6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(J6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(K6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(L6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(M6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(N6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(O6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(P6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(Q6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(R6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(S6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(T6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(U6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"IF(V6=1,'ASSUM 1'!B7*'ASSUM 1'!T12,'ASSUM 1'!D8)*6/12+'ASSUM 1'!C8*6/12" +"'Stratus Report'!B11" +"C22*C21*C7/12" +"D22*D21*10/12" +"E22*E21" +"+'Stratus Report'!B7" +"C10*'ASSUM 1'!B24" +"D10*'ASSUM 1'!B24" +"E10*'ASSUM 1'!B24" +"F10*'ASSUM 1'!B24" +"G10*'ASSUM 1'!B24" +"H10*'ASSUM 1'!B24" +"I10*'ASSUM 1'!B24" +"J10*'ASSUM 1'!B24" +"K10*'ASSUM 1'!B24" +"L10*'ASSUM 1'!B24" +"M10*'ASSUM 1'!B24" +"N10*'ASSUM 1'!B24" +"O10*'ASSUM 1'!B24" +"P10*'ASSUM 1'!B24" +"Q10*'ASSUM 1'!B24" +"R10*'ASSUM 1'!B24" +"S10*'ASSUM 1'!B24" +"T10*'ASSUM 1'!B24" +"U10*'ASSUM 1'!B24" +"V10*'ASSUM 1'!B24" +"(C27*C28/1000)" +"C34/C33*1000" +"C17" +"Spot!C57" +"C34+C29" +"CSHFLO!A10" +"IF(C23>0,+C23/C17*100,0)" +"'Co IS'!A11" +"IF(C29>0,+C29/C17*100,0)" +"IF(C34>0,+C34/C17*100,0)" +"SUM(C39:C41)" +"SUM('Co IS'!C10:L12)/SUM(C17:L17)*100" +"SUM('Co IS'!M10:V12)/SUM(M17:V17)*100" +"Tariff!C5" +"+Tariff!C7" +"Tariff!C17*'Stratus Report'!B33" +"'Stratus Report'!B48" +"C7*C8/1000" +"Tariff!C17*'Stratus Report'!B34" +"'Stratus Report'!B49" +"Tariff!C$17*'Stratus Report'!B35" +"'Stratus Report'!B50" +"Tariff!C$17*'Stratus Report'!B36" +"'Stratus Report'!B51" +"Tariff!C$17*'Stratus Report'!B37" +"B20" +"'Stratus Report'!B52" +"Tariff!C$17*'Stratus Report'!B38" +"'Stratus Report'!B53" +"Tariff!C$17*'Stratus Report'!B39" +"'Stratus Report'!B54" +"Tariff!C$17*'Stratus Report'!B40" +"'Stratus Report'!B55" +"Tariff!C$17*'Stratus Report'!B41" +"'Stratus Report'!B56" +"Tariff!C$17*'Stratus Report'!B42" +"'Stratus Report'!B57" +"Tariff!C$17*'Stratus Report'!B43" +"'Stratus Report'!B58" +"Tariff!C$17*'Stratus Report'!B44" +"'Stratus Report'!B59" +"C51+C47+C43+C39+C35+C31+C27+C23+C19+C15+C11+C7" +"C53+C49+C45+C41+C37+C33+C29+C25+C21+C17+C13+C9" +"C56*(1+'ASSUM 1'!D27)^(C4-('ASSUM 1'!B27))" +"D56*(1+'ASSUM 1'!D27)^(D4-('ASSUM 1'!B27))" +"E56*(1+'ASSUM 1'!D27)^(E4-('ASSUM 1'!B27))" +"F56*(1+'ASSUM 1'!D27)^(F4-('ASSUM 1'!B27))" +"G56*(1+'ASSUM 1'!D27)^(G4-('ASSUM 1'!B27))" +"H56*(1+'ASSUM 1'!D27)^(H4-('ASSUM 1'!B27))" +"I56*(1+'ASSUM 1'!D27)^(I4-('ASSUM 1'!B27))" +"J56*(1+'ASSUM 1'!D27)^(J4-('ASSUM 1'!B27))" +"K56*(1+'ASSUM 1'!D27)^(K4-('ASSUM 1'!B27))" +"L56*(1+'ASSUM 1'!D27)^(L4-('ASSUM 1'!B27))" +"M56*(1+'ASSUM 1'!D27)^(M4-('ASSUM 1'!B27))" +"N56*(1+'ASSUM 1'!D27)^(N4-('ASSUM 1'!B27))" +"O56*(1+'ASSUM 1'!D27)^(O4-('ASSUM 1'!B27))" +"P56*(1+'ASSUM 1'!D27)^(P4-('ASSUM 1'!B27))" +"Q56*(1+'ASSUM 1'!D27)^(Q4-('ASSUM 1'!B27))" +"R56*(1+'ASSUM 1'!D27)^(R4-('ASSUM 1'!B27))" +"S56*(1+'ASSUM 1'!D27)^(S4-('ASSUM 1'!B27))" +"T56*(1+'ASSUM 1'!D27)^(T4-('ASSUM 1'!B27))" +"U56*(1+'ASSUM 1'!D27)^(U4-('ASSUM 1'!B27))" +"V56*(1+'ASSUM 1'!D27)^(V4-('ASSUM 1'!B27))" +"C57/C55*1000" +"C56/C55*1000" +"FUEL!A1" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(C5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(D5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(E5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(F5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(G5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(H5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(I5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(J5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(K5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(L5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(M5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(N5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(O5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(P5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(Q5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(R5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(S5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(T5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(U5-$C$5)" +"'ASSUM 1'!D33*(1+'ASSUM 1'!C33)^(V5-$C$5)" +"Spot!B7" +"Spot!C7" +"C11*C8" +"D11*D$8" +"'Stratus Report'!B62" +"C12*C13/10^6" +"A11" +"Spot!C11" +"'Stratus Report'!B63" +"Spot!C15" +"'Stratus Report'!B64" +"Spot!C19" +"A18" +"'Stratus Report'!B65" +"Spot!C23" +"'Stratus Report'!B66" +"Spot!C27" +"'Stratus Report'!B67" +"Spot!C31" +"'Stratus Report'!B68" +"Spot!C35" +"'Stratus Report'!B69" +"Spot!C39" +"'Stratus Report'!B70" +"Spot!C43" +"'Stratus Report'!B71" +"Spot!C47" +"'Stratus Report'!B72" +"Spot!C51" +"'Stratus Report'!B73" +"C77+C71+C65+C59+C53+C47+C41+C35+C29+C23+C17+C11" +"(+C78+C72+C66+C60+C54+C48+C42+C36+C30+C24+C18+C12)/10^3" +"C80+C74+C68+C62+C56+C50+C44+C38+C32+C26+C20+C14" +"C83*10^6/'ASSUM 1'!$D$34" +"C84*(1+'ASSUM 1'!D43)^(C5-'ASSUM 1'!B42)" +"D84*(1+'ASSUM 1'!D43)^(D5-'ASSUM 1'!B42)" +"E84*(1+'ASSUM 1'!D43)^(E5-'ASSUM 1'!B42)" +"F84*(1+'ASSUM 1'!D43)^(F5-'ASSUM 1'!B42)" +"G84*(1+'ASSUM 1'!D43)^(G5-'ASSUM 1'!B42)" +"H84*(1+'ASSUM 1'!D43)^(H5-'ASSUM 1'!B42)" +"I84*(1+'ASSUM 1'!D43)^(I5-'ASSUM 1'!B42)" +"J84*(1+'ASSUM 1'!D43)^(J5-'ASSUM 1'!B42)" +"K84*(1+'ASSUM 1'!D43)^(K5-'ASSUM 1'!B42)" +"L84*(1+'ASSUM 1'!D43)^(L5-'ASSUM 1'!B42)" +"M84*(1+'ASSUM 1'!D43)^(M5-'ASSUM 1'!B42)" +"N84*(1+'ASSUM 1'!D43)^(N5-'ASSUM 1'!B42)" +"O84*(1+'ASSUM 1'!D43)^(O5-'ASSUM 1'!B42)" +"P84*(1+'ASSUM 1'!D43)^(P5-'ASSUM 1'!B42)" +"Q84*(1+'ASSUM 1'!D43)^(Q5-'ASSUM 1'!B42)" +"R84*(1+'ASSUM 1'!D43)^(R5-'ASSUM 1'!B42)" +"S84*(1+'ASSUM 1'!D43)^(S5-'ASSUM 1'!B42)" +"T84*(1+'ASSUM 1'!D43)^(T5-'ASSUM 1'!B42)" +"U84*(1+'ASSUM 1'!D43)^(U5-'ASSUM 1'!B42)" +"V84*(1+'ASSUM 1'!D43)^(V5-'ASSUM 1'!B42)" +"C88/C82*1000" +"C90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(C5-'ASSUM 1'!I27)" +"D90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(D5-'ASSUM 1'!I27)" +"E90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(E5-'ASSUM 1'!I27)" +"F90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(F5-'ASSUM 1'!I27)" +"G90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(G5-'ASSUM 1'!I27)" +"H90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(H5-'ASSUM 1'!I27)" +"I90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(I5-'ASSUM 1'!I27)" +"J90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(J5-'ASSUM 1'!I27)" +"K90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(K5-'ASSUM 1'!I27)" +"L90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(L5-'ASSUM 1'!I27)" +"M90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(M5-'ASSUM 1'!I27)" +"N90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(N5-'ASSUM 1'!I27)" +"O90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(O5-'ASSUM 1'!I27)" +"P90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(P5-'ASSUM 1'!I27)" +"Q90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(Q5-'ASSUM 1'!I27)" +"R90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(R5-'ASSUM 1'!I27)" +"S90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(S5-'ASSUM 1'!I27)" +"T90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(T5-'ASSUM 1'!I27)" +"U90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(U5-'ASSUM 1'!I27)" +"V90+'ASSUM 1'!H33*10^3*(1+'ASSUM 1'!I33)^(V5-'ASSUM 1'!I27)" +"OandM!A1" +"C5+1" +"Tariff!C18" +"'ASSUM 1'!F31" +"('ASSUM 1'!$H$31)*(1+'ASSUM 1'!$I$31)^(C$5-'ASSUM 1'!$I$27)*C$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(C$5-'ASSUM 1'!I27)*C$7/12*1000-200" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H32)*(1+'ASSUM 1'!I32)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!$H33)*(1+'ASSUM 1'!$I33)^(C$5-'ASSUM 1'!$I$27)*Tariff!C17" +"('ASSUM 1'!$H34)*(1+'ASSUM 1'!$I34)^(C$5-'ASSUM 1'!$I$27)*C$7/12*1000*Tariff!C10/'ASSUM 1'!$D$7" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(D$5-'ASSUM 1'!I27)*D$7/12*1000*D7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(E$5-'ASSUM 1'!I27)*E$7/12*1000*E7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(F$5-'ASSUM 1'!I27)*F$7/12*1000*F7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(G$5-'ASSUM 1'!I27)*G$7/12*1000*G7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(H$5-'ASSUM 1'!I27)*H$7/12*1000*H7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(I$5-'ASSUM 1'!I27)*I$7/12*1000*I7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(J$5-'ASSUM 1'!I27)*J$7/12*1000*J7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(K$5-'ASSUM 1'!I27)*K$7/12*1000*K7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(L$5-'ASSUM 1'!I27)*L$7/12*1000*L7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(M$5-'ASSUM 1'!I27)*M$7/12*1000*M7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(N$5-'ASSUM 1'!I27)*N$7/12*1000*N7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(O$5-'ASSUM 1'!I27)*O$7/12*1000*O7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(P$5-'ASSUM 1'!I27)*P$7/12*1000*P7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000*Q7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(R$5-'ASSUM 1'!I27)*R$7/12*1000*R7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(S$5-'ASSUM 1'!I27)*S$7/12*1000*S7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(T$5-'ASSUM 1'!I27)*T$7/12*1000*T7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(U$5-'ASSUM 1'!I27)*U$7/12*1000*U7/12" +"('ASSUM 1'!H35)*(1+'ASSUM 1'!I35)^(V$5-'ASSUM 1'!I27)*V$7/12*1000*V7/12" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H36)*(1+'ASSUM 1'!I36)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H37)*(1+'ASSUM 1'!I37)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"SUM(C11:C17)" +"'ASSUM 1'!F40" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H40)*(1+'ASSUM 1'!I40)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"C59" +"'Co IS'!C13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!D13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!E13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!F13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!G13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!H13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!I13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!J13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!K13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!L13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!M13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!N13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!O13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!P13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!Q13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!R13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!S13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!T13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!U13*1000/100*'ASSUM 1'!H42/1000" +"'Co IS'!V13*1000/100*'ASSUM 1'!H42/1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H43)*(1+'ASSUM 1'!I43)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H44)*(1+'ASSUM 1'!I44)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H45)*(1+'ASSUM 1'!I45)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H46)*(1+'ASSUM 1'!I46)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H47)*(1+'ASSUM 1'!I47)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H48)*(1+'ASSUM 1'!I48)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H49)*(1+'ASSUM 1'!I49)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(C$5-'ASSUM 1'!I27)*C$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(D$5-'ASSUM 1'!I27)*D$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(E$5-'ASSUM 1'!I27)*E$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(F$5-'ASSUM 1'!I27)*F$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(G$5-'ASSUM 1'!I27)*G$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(H$5-'ASSUM 1'!I27)*H$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(I$5-'ASSUM 1'!I27)*I$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(J$5-'ASSUM 1'!I27)*J$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(K$5-'ASSUM 1'!I27)*K$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(L$5-'ASSUM 1'!I27)*L$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(M$5-'ASSUM 1'!I27)*M$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(N$5-'ASSUM 1'!I27)*N$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(O$5-'ASSUM 1'!I27)*O$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(P$5-'ASSUM 1'!I27)*P$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(Q$5-'ASSUM 1'!I27)*Q$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(R$5-'ASSUM 1'!I27)*R$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(S$5-'ASSUM 1'!I27)*S$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(T$5-'ASSUM 1'!I27)*T$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(U$5-'ASSUM 1'!I27)*U$7/12*1000" +"('ASSUM 1'!H50)*(1+'ASSUM 1'!I50)^(V$5-'ASSUM 1'!I27)*V$7/12*1000" +"SUM(C21:C31)" +"C18+C32" +"(C34-C21-C11)/2" +"C34-C13-C11-C16-C14+C44" +"(D34-D13-D11-D16-D14+D44)/2" +"C18/Tariff!C17" +"C34/Tariff!C17" +"C14" +"C45+D14" +"O43" +"C43-C44" +"C45*'ASSUM 1'!$S$43" +"SUM($C$16:C16)" +"IF(C6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(D6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(E6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(F6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(G6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(H6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(I6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(J6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(K6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(L6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(M6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(N6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(O6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(P6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(Q6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(R6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(S6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(T6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(U6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(V6=1,0,+'BKDEPR 144A'!C15*1000)" +"IF(C6<='ASSUM 1'!M42,'ASSUM 1'!N42/100,IF(C6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(D6<='ASSUM 1'!M42,'ASSUM 1'!#REF!/100,IF(D6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(E6<='ASSUM 1'!M42,#REF!/100,IF(E6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(F6<='ASSUM 1'!M42,#REF!/100,IF(F6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(G6<='ASSUM 1'!M42,#REF!/100,IF(G6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(H6<='ASSUM 1'!M42,#REF!/100,IF(H6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(I6<='ASSUM 1'!M42,#REF!/100,IF(I6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(J6<='ASSUM 1'!M42,'ASSUM 1'!O58/100,IF(J6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(K6<='ASSUM 1'!M42,'ASSUM 1'!P58/100,IF(K6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(L6<='ASSUM 1'!M42,#REF!/100,IF(L6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(M6<='ASSUM 1'!M42,'ASSUM 1'!Q58/100,IF(M6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(N6<='ASSUM 1'!M42,'ASSUM 1'!R58/100,IF(N6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(O6<='ASSUM 1'!M42,'ASSUM 1'!S58/100,IF(O6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(P6<='ASSUM 1'!M42,#REF!/100,IF(P6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(Q6<='ASSUM 1'!M42,#REF!/100,IF(Q6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(R6<='ASSUM 1'!M42,'ASSUM 1'!T58/100,IF(R6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(S6<='ASSUM 1'!M42,'ASSUM 1'!#REF!/100,IF(S6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(T6<='ASSUM 1'!M42,'ASSUM 1'!#REF!/100,IF(T6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(U6<='ASSUM 1'!M42,'ASSUM 1'!#REF!/100,IF(U6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"IF(V6<='ASSUM 1'!M42,'ASSUM 1'!#REF!/100,IF(V6<='ASSUM 1'!M43,'ASSUM 1'!N43/100,'ASSUM 1'!N44/100))" +"C51*C52" +"'ASSUM 2'!$E$26*10^3" +"[0]!_XX1/100" +"C57+C53" +"'ASSUM 1'!M30" +"FUEL!C88/365.25*$B$62" +"'ASSUM 1'!M29" +"C34/365.25*$B$63" +"C63+C62" +"IF(D6<3,+D64-'ASSUM 1'!N31,D64-C64)-IF(D6='ASSUM 1'!D36,D64,0)" +"IF(E6<3,+E64-'ASSUM 1'!N31,E64-D64)-IF(E6='ASSUM 1'!D36,E64,0)" +"IF(F6<3,+F64-'ASSUM 1'!N31,F64-E64)-IF(F6='ASSUM 1'!D36,F64,0)" +"IF(G6<3,+G64-'ASSUM 1'!N31,G64-F64)-IF(G6='ASSUM 1'!D36,G64,0)" +"IF(H6<3,+H64-'ASSUM 1'!N31,H64-G64)-IF(H6='ASSUM 1'!D36,H64,0)" +"IF(I6<3,+I64-'ASSUM 1'!N31,I64-H64)-IF(I6='ASSUM 1'!D36,I64,0)" +"IF(J6<3,+J64-'ASSUM 1'!N31,J64-I64)-IF(J6='ASSUM 1'!D36,J64,0)" +"IF(K6<3,+K64-'ASSUM 1'!N31,K64-J64)-IF(K6='ASSUM 1'!D36,K64,0)" +"IF(L6<3,+L64-'ASSUM 1'!N31,L64-K64)-IF(L6='ASSUM 1'!D36,L64,0)" +"IF(M6<3,+M64-'ASSUM 1'!N31,M64-L64)-IF(M6='ASSUM 1'!D36,M64,0)" +"IF(N6<3,+N64-'ASSUM 1'!N31,N64-M64)-IF(N6='ASSUM 1'!D36,N64,0)" +"IF(O6<3,+O64-'ASSUM 1'!N31,O64-N64)-IF(O6='ASSUM 1'!D36,O64,0)" +"IF(P6<3,+P64-'ASSUM 1'!N31,P64-O64)-IF(P6='ASSUM 1'!D36,P64,0)" +"IF(Q6<3,+Q64-'ASSUM 1'!N31,Q64-P64)-IF(Q6='ASSUM 1'!D36,Q64,0)" +"IF(R6<3,+R64-'ASSUM 1'!N31,R64-Q64)-IF(R6='ASSUM 1'!D36,R64,0)" +"IF(S6<3,+S64-'ASSUM 1'!N31,S64-R64)-IF(S6='ASSUM 1'!D36,S64,0)" +"IF(T6<3,+T64-'ASSUM 1'!N31,T64-S64)-IF(T6='ASSUM 1'!D36,T64,0)" +"IF(U6<3,+U64-'ASSUM 1'!N31,U64-T64)-IF(U6='ASSUM 1'!D36,U64,0)" +"IF(V6<3,+V64-'ASSUM 1'!N31,V64-U64)-IF(V6='ASSUM 1'!D36,V64,0)" +"'Co IS'!A1" +"Tariff!C23" +"Tariff!C29" +"Tariff!C34" +"SUM(C10:C12)" +"FUEL!C88" +"OandM!C18" +"OandM!C32" +"C13-C19" +"'144A DEBT'!C34" +"'144A DEBT'!C44" +"-OandM!C46" +"'BKDEPR 144A'!F67" +"C29-C31" +"TAXES!C14" +"(+C33-C35)*TAXES!C26" +"(+D33-D35)*TAXES!C26" +"(+E33-E35)*TAXES!C26" +"(+F33-F35)*TAXES!C26" +"(+G33-G35)*TAXES!C26" +"(+H33-H35)*TAXES!C26" +"(+I33-I35)*TAXES!C26" +"(+J33-J35)*TAXES!C26" +"(+K33-K35)*TAXES!C26" +"(+L33-L35)*TAXES!C26" +"(+M33-M35)*TAXES!C26" +"(+N33-N35)*TAXES!C26" +"(+O33-O35)*TAXES!C26" +"(+P33-P35)*TAXES!C26" +"(+Q33-Q35)*TAXES!C26" +"(+R33-R35)*TAXES!C26" +"(+S33-S35)*TAXES!C26" +"(+T33-T35)*TAXES!C26" +"(+U33-U35)*TAXES!C26" +"(+V33-V35)*TAXES!C26" +"C36+C35" +"C33-C37" +"#REF!/0.75" +"#REF!" +"CSHFLO!A1" +"'Co IS'!C10" +"SUM(C10:C12)" +"OandM!C65" +"IF(C6='ASSUM 1'!$D$36,-OandM!C45,0)" +"CSHFLO!A19" +"SUM(C16:C20)" +"C13-C21" +"'Co IS'!C24" +"'144A DEBT'!C35" +"'Co IS'!C25" +"SUM(C26:C29)" +"+'Co IS'!A35" +"+TAXES!C33" +"TAXES!D33" +"SUM(C32:C33)" +"C13-C21-C30-C34" +"NPV(0.14648305,C36:V36)+B36" +"C5" +"IF(B41>1,B41+1,IF(C45>0,1,0))*0+C6" +"IF(C41>=1,C41+1,IF(D45>0,1,0))" +"'144A DEBT'!C34" +"C45+C44" +"SUM(C46:C47)" +"IF(C49>1,(C23)/C46,0)" +"IF('ASSUM 1'!N26=1,AVERAGE(D52:R52),AVERAGE(C52:Q58))" +"IF('ASSUM 1'!N26=1,MIN(D52:R52),MIN(C52:R52))" +"1-SUM($C$45:C45)/('ASSUM 1'!$S$29*1000)" +"IF(C49>1,(C23)/C49,0)" +"IF(R49>1,(R13-R21)/R49,0)" +"C60*C45" +"SUM(C61:R61)/90000" +"'ENA IDC'!D8" +"-'144A IDC'!D69" +"-'144A IDC'!H69-H8" +"-'ENA IDC'!T69" +"CSHFLO!C36+0.5*OandM!C11*(1-TAXES!C26)" +"0" +"CSHFLO!D36+0.5*OandM!D11*(1-TAXES!D26-'ASSUM 1'!$N$40)" +"'CSHFLO-ENA'!W36+0.5*OandM!W11*(1-'TAXES-ENA'!W26-'ASSUM 1'!$N$40)" +"SUM(D3:D4)" +"'ENA-144A Comparison'!B9" +"XNPV(B7,D$5:AL$5,D$1:AL$1)" +"XIRR(D$5:AL$5,D$1:AL$1)" +"'ENA Assumptions'!B4" +"'ASSUM 1'!S32" +"'ASSUM 1'!$S39" +"D5" +"'ASSUM 1'!S40" +"SUM(C4:C5)" +"'ENA IDC'!C41*1000" +"'144A IDC'!C41*1000" +"C7-D7" +"'ENA Debt'!B53" +"'144A DEBT'!B53" +"'ENE FCF'!C7" +"'144A FCF'!C7" +"'ENE FCF'!B8" +"'144A FCF'!B8" +"315*375" +"'ENA-144A Comparison'!C6" +"SUM(I11:I26)" +"1-D11" +"H11*J11" +"J11*C11" +"SUM(K11:K31)" +"A11+1" +"'IS-ENA'!A1" +"Tariff!C23" +"Tariff!C29" +"Tariff!C34" +"SUM(C10:C12)" +"FUEL!C88" +"OandM!C18" +"OandM!C32" +"C13-C19" +"'ENA Debt'!C34" +"'ENA Debt'!C44" +"-OandM!C46" +"'BKDEPR 144A'!F67" +"C29-C31" +"'TAXES-ENA'!C14" +"(+C33-C35)*'TAXES-ENA'!C26" +"C36+C35" +"C33-C37" +"#REF!/0.75" +"#REF!" +"'ENA IDC'!D8" +"-'ENA IDC'!D69" +"'CSHFLO-ENA'!C36+0.5*OandM!C11*(1-'TAXES-ENA'!C26)" +"0" +"'CSHFLO-ENA'!D36+0.5*OandM!D11*(1-'TAXES-ENA'!D26-'ASSUM 1'!$N$40)" +"SUM(D3:D4)" +"'ENA-144A Comparison'!B9" +"XNPV(B7,D$5:AL$5,D$1:AL$1)" +"XIRR(D$5:AL$5,D$1:AL$1)" +"D13-D12" +"138.127+156475.619" +"1308.656+172559.859" +"OandM!C34-OandM!C21-OandM!C13-OandM!C11-OandM!C14-OandM!C16+OandM!C44" +"OandM!D34-OandM!D21-OandM!D13-OandM!D11-OandM!D16-OandM!D14+OandM!D44" +"(NPV($C$17,D16:$X$16))/(1+$C$17)^D5" +"D16" +"E16/2" +"D13+E13" +"E13" +"-D17" +"SUM(D21:D22)" +"D23/315" +"'ENA Debt'!C20" +"D24-D27" +"D31-$X$31/2" +"D32*118125000/$E$32" +"(E34-F34)/$E$34" +"D32*102375000/$E$32" +"(E38-F38)/$E38" +"(F38-G38)/$E$38" +"AVERAGE(H44,J44)" +"(E44-F44)/$E44" +"'CSHFLO-ENA'!A1" +"'Co IS'!C10" +"SUM(C10:C12)" +"OandM!C65" +"IF(C6='ASSUM 1'!$D$36,-OandM!C45,0)" +"'CSHFLO-ENA'!A19" +"SUM(C16:C20)" +"C13-C21" +"'IS-ENA'!C24" +"'ENA Debt'!C35" +"'IS-ENA'!C25" +"'Co IS'!C26" +"SUM(C26:C29)" +"+'Co IS'!A35" +"+'IS-ENA'!C35" +"+'TAXES-ENA'!C33" +"SUM(C32:C33)" +"C13-C21-C30-C34" +"C5" +"IF(B41>1,B41+1,IF(C45>0,1,0))*0+C6" +"IF(C41>=1,C41+1,IF(D45>0,1,0))" +"'ENA Debt'!C34" +"C45+C44" +"SUM(C46:C47)" +"IF(C49>1,(C23)/C46,0)" +"IF('ASSUM 1'!N26=1,AVERAGE(D52:R52),AVERAGE(C52:Q58))" +"IF('ASSUM 1'!N26=1,MIN(D52:R52),MIN(C52:R52))" +"1-SUM($C$45:C45)/('ASSUM 1'!$S$29*1000)" +"IF(C49>1,(C23)/C49,0)" +"IF(R49>1,(R13-R21)/R49,0)" +"C60*C45" +"SUM(C61:V61)/'ENA Assumptions'!B2" +"'CSHFLO w ePUP'!A1" +"C29+C30" +"C14-C18-OandM!C13" +"'Co IS'!C10" +"SUM(C10:C14)" +"C11" +"'Co IS'!C18" +"OandM!C65" +"IF(C6='ASSUM 1'!$D$36,-OandM!C45,0)" +"'CSHFLO w ePUP'!A22" +"SUM(C18:C23)" +"C15-C24" +"'IS-ENA'!C24" +"'ENA Debt'!C35" +"IF(C26-C29-C30>C10,C10,C26-C29-C30)" +"'IS-ENA'!C25" +"'Co IS'!C26" +"+'Co IS'!A35" +"+'IS-ENA'!C35" +"+'TAXES-ENA'!C33" +"SUM(C36:C37)" +"C15-C24-C34-C38" +"C5" +"IF(B45>1,B45+1,IF(C49>0,1,0))*0+C6" +"IF(C45>=1,C45+1,IF(D49>0,1,0))" +"'ENA Debt'!C34" +"C49+C48" +"SUM(C50:C51)" +"IF(C53>1,(C26)/C50,0)" +"IF('ASSUM 1'!N26=1,AVERAGE(D56:R56),AVERAGE(C56:Q62))" +"IF('ASSUM 1'!N26=1,MIN(D56:R56),MIN(C56:R56))" +"1-SUM($C$49:C49)/('ASSUM 1'!$S$29*1000)" +"IF(C53>1,(C26)/C53,0)" +"IF(R53>1,(R15-R24)/R53,0)" +"C64*C49" +"SUM(C65:V65)/'ENA Assumptions'!B2" +"'144A IDC'!A1" +"Tariff!A5" +"'IS-ENA'!C29" +"'TAXDEPR 144A'!F67" +"C9-C11" +"IF(C5='ASSUM 1'!$M$39,+CSHFLO!C13*'ASSUM 1'!$N$39,C13*'ASSUM 1'!$N$40)" +"C13-C14" +"C21" +"IF(C15<0,-C15,0)" +"IF(C15<0,0,IF(C15>C18,-C18,-C15))" +"C18+C19+C20" +"IF(C15<0,0,C15+C20)" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"C23" +"C28*C26" +"C30" +"'144A DEBT'!C5" +"ROUND(B11-SUM(C35:S35),0)" +"'ENA Assumptions'!B2" +"IF('ASSUM 1'!N26=1,""Custom"",IF('ASSUM 1'!S33=0,""Mortgage"",""Levelized""))" +"IF(C$7<12,0,B26+1)" +"B11" +"C31" +"IF(C19>=1,VLOOKUP(C5,'ASSUM 1'!$K$7:$N$23,4)*$C$20/2,0)" +"VLOOKUP(D5,'ENA Assumptions'!$A$11:$E$31,3)*VLOOKUP(D5,'ENA Assumptions'!$A$11:$E$31,5)*$C$20*IF(D19=0,0,1)" +"IF(OR(C7<12,C19=0),0,+C20*'144A DEBT'!S42/2)" +"IF(OR(D7<12,D19=0),0,+D20*'ASSUM 1'!$S$42/2)" +"IF(C7<12,0,IF(C20>1,PMT('ASSUM 1'!S42/2,'144A DEBT'!S32*IF('ASSUM 1'!S34=""semi"",2,1),-(($C$20))),0))" +"D22+D21" +"C20-C21" +"+D19+1" +"C24" +"VLOOKUP(C5,'ASSUM 1'!$K$7:$N$23,4)/2*$C$20*IF(C26=0,0,1)" +"VLOOKUP(D5,'ENA Assumptions'!$A$11:$E$31,3)*VLOOKUP(D5,'ENA Assumptions'!$A$11:$E$31,4)*$C$20*IF(D26=0,0,1)" +"D27*'ASSUM 1'!$S$42/2" +"ROUND(+C29+C22,2)" +"C28+C21" +"C34+C35" +"C24" +"C31" +"D24" +"D31" +"E24" +"E31" +"F24" +"F31" +"G24" +"G31" +"H24" +"H31" +"I24" +"I31" +"J24" +"J31" +"K24" +"K31" +"L24" +"L31" +"M24" +"M31" +"N24" +"N31" +"O24" +"O31" +"P24" +"P31" +"Q24" +"Q31" +"R24" +"R31" +"S24" +"S31" +"T24" +"T31" +"U24" +"U31" +"V24" +"V30" +"W24" +"'ASSUM 1'!R46" +"C42" +"C40-((AVERAGE(D36:H36))*'ASSUM 1'!$Q$46/12)" +"C40-C41" +"C42*'ASSUM 1'!$S$46" +"SUM(C48:W48)" +"C47*C30" +"D47*D28" +"C50*D21" +"(B48+B51)/C20" +"'144A IDC'!A1" +"'ASSUM 1'!Q7" +"+'144A Draw'!A5" +"'144A Draw'!C5" +"DATE(IF(MONTH(D8)=12,YEAR(D8)+1,YEAR(D8)),IF(MONTH(D8)=12,1,(MONTH(D8)+1)),1)" +"IF(C9>0,C9+1,IF(D77<=0,0,1))" +"'144A Draw'!A8" +"'144A Draw'!B9" +"'144A Draw'!C9*$C12*1000" +"C12*1000-SUM(D12:Y12)" +"SUM(C12:C16)" +"SUM(C20:C25)" +"SUM(C29:C32)" +"D116/1000" +"SUM(C36:C55)" +"D113" +"SUM(D68:Z68)" +"D102" +"SUM(D69:Y69)" +"D127" +"C68+C69" +"D69+D68" +"C63+C56+C33+C26+C17" +"SUM(D12:D63)" +"IF(E8>=$D$92,IF(SUM($D77:D77)>=($D$91+HLOOKUP($D$92,$D$8:$Y$69,62)),0,MIN(E73,($D$91-SUM($D77:D77)+HLOOKUP($D$92,$D$8:$Y$69,62)))),0)" +"SUM(D78:Y78)-SUM(D78:G78)" +"D73-D77" +"A1" +"'ENA Assumptions'!B2" +"'ASSUM 1'!S13" +"'ASSUM 1'!S16" +"'ENA Assumptions'!B3-'ENA IDC'!D93" +"D8" +"IF(AND(MONTH(D99)=MONTH($D$92),YEAR(D99)=YEAR($D$92)),$D$91,0)" +"D77+IF(D101>0,SUM(C78:$D78),0)" +"E77+IF(E101>0,SUM($D78:D78),0)" +"SUM($D$102:D102)" +"IF(D8<=$D$92,0,IF(D103<$D$91,$D$91-D103,0))" +"IF(D7+1>0,+C107,0)" +"C106+D101" +"D93+D94+D95" +"IF(MONTH(D99)=10,$D$91*$C$107/2,0)" +"D96" +"$D$91*C109" +"IF(D9>=1,+D104*'ASSUM 1'!S43/12,0)" +"IF(E9>=1,+E104*'ASSUM 1'!S43/12,0)" +"IF(F9>=1,+F104*'ASSUM 1'!S43/12,0)" +"IF(G9>=1,+G104*'ASSUM 1'!S43/12,0)" +"IF(H9>=1,+H104*'ASSUM 1'!S43/12,0)" +"IF(I9>=1,+I104*'ASSUM 1'!S43/12,0)" +"IF(J9>=1,+J104*'ASSUM 1'!S43/12,0)" +"IF(K9>=1,+K104*'ASSUM 1'!S43/12,0)" +"IF(L9>=1,+L104*'ASSUM 1'!S43/12,0)" +"IF(M9>=1,+M104*'ASSUM 1'!S43/12,0)" +"IF(N9>=1,+N104*'ASSUM 1'!S43/12,0)" +"IF(O9>=1,+O104*'ASSUM 1'!S43/12,0)" +"IF(P9>=1,+P104*'ASSUM 1'!S43/12,0)" +"IF(Q9>=1,+Q104*'ASSUM 1'!S43/12,0)" +"IF(R9>=1,+R104*'ASSUM 1'!S43/12,0)" +"IF(S9>=1,+S104*'ASSUM 1'!S43/12,0)" +"IF(T9>=1,+T104*'ASSUM 1'!S43/12,0)" +"IF(U9>=1,+U104*'ASSUM 1'!S43/12,0)" +"IF(V9>=1,+V104*'ASSUM 1'!S43/12,0)" +"IF(W9>=1,+W104*'ASSUM 1'!S43/12,0)" +"IF(X9>=1,+X104*'ASSUM 1'!S43/12,0)" +"IF(Y9>=1,+Y104*'ASSUM 1'!S43/12,0)" +"D107" +"D112-D111" +"SUM(D113:Z113)" +"D109" +"D113+D79" +"D121+C122" +"YEAR('ASSUM 1'!R7)" +"IF(YEAR(D$8)=$B$124,D78+D113,0)" +"B124+1" +"IF(YEAR(D$8)=$B$125,D$78+D113,0)" +"-IF(I101>0,SUM($D$124:H125),0)+IF(YEAR(I$8)=$B$125,I$78+I113,0)" +"IF(YEAR(D$8)=$B$126,D$78+D113,0)" +"SUM(C124:C126)" +"B124" +"IF(YEAR(D$8)=$B$130,D$79-D$42-D$52-D$41,0)" +"IF(YEAR(D$8)=$B$131,D$79-D$42-D$52-D$41,0)" +"IF(YEAR(D$8)=$B$132,D$79-D$42-D$52-D$41,0)" +"'144A DEBT'!C5" +"ROUND(B11-SUM(C35:S35),0)" +"'ASSUM 1'!$S$29*1000" +"'ASSUM 1'!S42" +"+'ASSUM 1'!S32" +"IF('ASSUM 1'!N26=1,""Custom"",IF('ASSUM 1'!S33=0,""Mortgage"",""Levelized""))" +"'ASSUM 1'!S35" +"IF(C$7<12,0,B26+1)" +"B11" +"C31" +"IF(C19>=1,VLOOKUP(C5,'ASSUM 1'!$K$7:$N$23,4)*$C$20/2,0)" +"IF(OR(C7<12,C19=0),0,+C20*'144A DEBT'!S42/2)" +"IF(OR(D7<12,D19=0),0,+D20*'ASSUM 1'!$S$42/2)" +"IF(C7<12,0,IF(C20>1,PMT('ASSUM 1'!S42/2,'144A DEBT'!S32*IF('ASSUM 1'!S34=""semi"",2,1),-(($C$20))),0))" +"IF(D7<12,0,IF(D20>1,PMT('ASSUM 1'!$S$42/2,'ASSUM 1'!$S$32*IF('ASSUM 1'!$S$34=""semi"",2,1),-(($C$20))),0))" +"C20-C21" +"+D19+1" +"C24" +"VLOOKUP(C5,'ASSUM 1'!$K$7:$N$23,4)/2*$C$20*IF(C26=0,0,1)" +"D27*'ASSUM 1'!$S$42/2" +"IF(C27>1,PMT('ASSUM 1'!$S$42/2,'ASSUM 1'!$S$32*IF('ASSUM 1'!$S$34=""semi"",2,1),-(($C$20))),0)" +"ROUND(+C29+C22,2)" +"C28+C21" +"C34+C35" +"'ASSUM 1'!R46" +"C42" +"C40-((AVERAGE(D36:H36))*'ASSUM 1'!$Q$46/12)" +"C40-C41" +"C42*'ASSUM 1'!$S$46" +"SUM(C48:W48)" +"C47*C28" +"C50*D21" +"(B48+B51)/C20" +"#REF!" +"IF(OR((C5+1>'ASSUM 1'!$Q$7),C5=0),0,C5+1)" +"'ASSUM 1'!R7" +"C6+365.25/12" +"'ASSUM 2'!A8" +"'ASSUM 2'!E9" +"K9" +"1-SUM(C9:X9)" +"C9" +"C9" +"SUM(B9:B13)" +"SUM(B17:B22)" +"C17" +"C17" +"SUM(B26:B29)" +"(1-+C33)/($R$5-1)" +"1/(MAX(C5:X5)-1)" +"C34" +"C35" +"SUM(B33:B52)" +"B60+B53+B30+B23+B14" +"'144A IDC'!A1" +"'ASSUM 1'!Q7" +"+'144A Draw'!A5" +"'144A Draw'!C5" +"IF(C9>0,C9+1,IF(D77<=0,0,1))" +"'144A Draw'!A8" +"'144A Draw'!B9" +"'144A Draw'!C9*$C12*1000" +"C12*1000-SUM(D12:Y12)" +"SUM(C12:C16)" +"SUM(C20:C25)" +"SUM(C29:C32)" +"SUM(C36:C55)" +"D113" +"SUM(D68:Z68)" +"D102" +"SUM(D69:Y69)" +"D127" +"C68+C69" +"D69+D68" +"C63+C56+C33+C26+C17" +"SUM(D12:D63)" +"IF(E8>=$D$92,IF(SUM($D77:D77)>$D$91,0,E73),0)" +"IF(L8>=$D$92,IF(SUM($D77:K77)>$D$91,0,L73),0)-2644.07" +"SUM(D78:Y78)-SUM(D78:G78)" +"D73-D77" +"A1" +"'ASSUM 1'!S12*1000" +"'ASSUM 1'!S13" +"'ASSUM 1'!S16" +"'ASSUM 1'!S22" +"D8" +"'ASSUM 1'!S9" +"IF(AND(MONTH(D99)=MONTH($D$92),YEAR(D99)=YEAR($D$92)),$D$91,0)" +"D77+IF(D101>0,SUM(C78:$D78),0)" +"E77+IF(E101>0,SUM($D78:D78),0)" +"SUM($D$102:D102)" +"IF(D8<=$D$92,0,IF(D103<$D$91,$D$91-D103,0))" +"IF(D7+1>0,+C107,0)" +"C106+D101" +"D93+D94+D95" +"IF(MONTH(D99)=10,$D$91*$C$107/2,0)" +"D96" +"$D$91*C109" +"IF(D9>=1,+D104*'ASSUM 1'!S43/12,0)" +"IF(E9>=1,+E104*'ASSUM 1'!S43/12,0)" +"IF(F9>=1,+F104*'ASSUM 1'!S43/12,0)" +"IF(G9>=1,+G104*'ASSUM 1'!S43/12,0)" +"IF(H9>=1,+H104*'ASSUM 1'!S43/12,0)" +"IF(I9>=1,+I104*'ASSUM 1'!S43/12,0)" +"IF(J9>=1,+J104*'ASSUM 1'!S43/12,0)" +"IF(K9>=1,+K104*'ASSUM 1'!S43/12,0)" +"IF(L9>=1,+L104*'ASSUM 1'!S43/12,0)" +"IF(M9>=1,+M104*'ASSUM 1'!S43/12,0)" +"IF(N9>=1,+N104*'ASSUM 1'!S43/12,0)" +"IF(O9>=1,+O104*'ASSUM 1'!S43/12,0)" +"IF(P9>=1,+P104*'ASSUM 1'!S43/12,0)" +"IF(Q9>=1,+Q104*'ASSUM 1'!S43/12,0)" +"IF(R9>=1,+R104*'ASSUM 1'!S43/12,0)" +"IF(S9>=1,+S104*'ASSUM 1'!S43/12,0)" +"IF(T9>=1,+T104*'ASSUM 1'!S43/12,0)" +"IF(U9>=1,+U104*'ASSUM 1'!S43/12,0)" +"IF(V9>=1,+V104*'ASSUM 1'!S43/12,0)" +"IF(W9>=1,+W104*'ASSUM 1'!S43/12,0)" +"IF(X9>=1,+X104*'ASSUM 1'!S43/12,0)" +"IF(Y9>=1,+Y104*'ASSUM 1'!S43/12,0)" +"D107" +"D112-D111" +"SUM(D113:Z113)" +"D109" +"D113+D79" +"D121+C122" +"YEAR('ASSUM 1'!R7)" +"IF(YEAR(D$8)=$B$124,D78+D113,0)" +"B124+1" +"IF(YEAR(D$8)=$B$125,D$78+D113,0)" +"-IF(I101>0,SUM($D$124:H125),0)+IF(YEAR(I$8)=$B$125,I$78+I113,0)" +"IF(YEAR(D$8)=$B$126,D$78+D113,0)" +"SUM(C124:C126)" +"B124" +"IF(YEAR(D$8)=$B$130,D$79-D$42-D$52-D$41,0)" +"IF(YEAR(D$8)=$B$131,D$79-D$42-D$52-D$41,0)" +"IF(YEAR(D$8)=$B$132,D$79-D$42-D$52-D$41,0)" +"+Tariff!A1" +"FUEL!A5" +"'TAXDEPR 144A'!F7" +"F7+1" +"FUEL!C6" +"FUEL!E6" +"IF(B15=1,'ASSUM 2'!E9,0)" +"'ASSUM 2'!M9" +"IF(D15=1,'ASSUM 1'!H10,IF(D15=2,'ASSUM 1'!H11,IF(D15=3,'ASSUM 1'!H12,IF(D15=4,'ASSUM 1'!H13,IF(D15=5,'ASSUM 1'!H14,IF(D15=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"$C15*$E15*1000*F$9/12" +"IF(SUM($F15:F15)<$C15*1000,MIN(+$C15*$E15*1000,$C15*1000-SUM($F15:F15)),0)" +"SUM(F15:Y15)-C15*1000" +"IF(D16=1,'ASSUM 1'!H10,IF(D16=2,'ASSUM 1'!H11,IF(D16=3,'ASSUM 1'!H12,IF(D16=4,'ASSUM 1'!H13,IF(D16=5,'ASSUM 1'!H14,IF(D16=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D17=1,'ASSUM 1'!H10,IF(D17=2,'ASSUM 1'!H11,IF(D17=3,'ASSUM 1'!H12,IF(D17=4,'ASSUM 1'!H13,IF(D17=5,'ASSUM 1'!H14,IF(D17=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D18=1,'ASSUM 1'!H10,IF(D18=2,'ASSUM 1'!H11,IF(D18=3,'ASSUM 1'!H12,IF(D18=4,'ASSUM 1'!H13,IF(D18=5,'ASSUM 1'!H14,IF(D18=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D19=1,'ASSUM 1'!H10,IF(D19=2,'ASSUM 1'!H11,IF(D19=3,'ASSUM 1'!H12,IF(D19=4,'ASSUM 1'!H13,IF(D19=5,'ASSUM 1'!H14,IF(D19=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(B22=1,'ASSUM 2'!E17,0)" +"'ASSUM 2'!M17" +"IF(D22=1,'ASSUM 1'!H10,IF(D22=2,'ASSUM 1'!H11,IF(D22=3,'ASSUM 1'!H12,IF(D22=4,'ASSUM 1'!H13,IF(D22=5,'ASSUM 1'!H14,IF(D22=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D23=1,'ASSUM 1'!H10,IF(D23=2,'ASSUM 1'!H11,IF(D23=3,'ASSUM 1'!H12,IF(D23=4,'ASSUM 1'!H13,IF(D23=5,'ASSUM 1'!H14,IF(D23=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D24=1,'ASSUM 1'!H10,IF(D24=2,'ASSUM 1'!H11,IF(D24=3,'ASSUM 1'!H12,IF(D24=4,'ASSUM 1'!H13,IF(D24=5,'ASSUM 1'!H14,IF(D24=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D25=1,'ASSUM 1'!H10,IF(D25=2,'ASSUM 1'!H11,IF(D25=3,'ASSUM 1'!H12,IF(D25=4,'ASSUM 1'!H13,IF(D25=5,'ASSUM 1'!H14,IF(D25=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D26=1,'ASSUM 1'!H10,IF(D26=2,'ASSUM 1'!H11,IF(D26=3,'ASSUM 1'!H12,IF(D26=4,'ASSUM 1'!H13,IF(D26=5,'ASSUM 1'!H14,IF(D26=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D27=1,'ASSUM 1'!H10,IF(D27=2,'ASSUM 1'!H11,IF(D27=3,'ASSUM 1'!H12,IF(D27=4,'ASSUM 1'!H13,IF(D27=5,'ASSUM 1'!H14,IF(D27=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(B30=1,'ASSUM 2'!E26,0)" +"'ASSUM 2'!M26" +"IF(D30=1,'ASSUM 1'!H10,IF(D30=2,'ASSUM 1'!H11,IF(D30=3,'ASSUM 1'!H12,IF(D30=4,'ASSUM 1'!H13,IF(D30=5,'ASSUM 1'!H14,IF(D30=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D31=1,'ASSUM 1'!H10,IF(D31=2,'ASSUM 1'!H11,IF(D31=3,'ASSUM 1'!H12,IF(D31=4,'ASSUM 1'!H13,IF(D31=5,'ASSUM 1'!H14,IF(D31=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D32=1,'ASSUM 1'!H10,IF(D32=2,'ASSUM 1'!H11,IF(D32=3,'ASSUM 1'!H12,IF(D32=4,'ASSUM 1'!H13,IF(D32=5,'ASSUM 1'!H14,IF(D32=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D33=1,'ASSUM 1'!H10,IF(D33=2,'ASSUM 1'!H11,IF(D33=3,'ASSUM 1'!H12,IF(D33=4,'ASSUM 1'!H13,IF(D33=5,'ASSUM 1'!H14,IF(D33=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(B36=1,'ASSUM 2'!E33,0)" +"'ASSUM 2'!M33" +"IF(D36=1,'ASSUM 1'!H10,IF(D36=2,'ASSUM 1'!H11,IF(D36=3,'ASSUM 1'!H12,IF(D36=4,'ASSUM 1'!H13,IF(D36=5,'ASSUM 1'!H14,IF(D36=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D37=1,'ASSUM 1'!H10,IF(D37=2,'ASSUM 1'!H11,IF(D37=3,'ASSUM 1'!H12,IF(D37=4,'ASSUM 1'!H13,IF(D37=5,'ASSUM 1'!H14,IF(D37=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D38=1,'ASSUM 1'!H10,IF(D38=2,'ASSUM 1'!H11,IF(D38=3,'ASSUM 1'!H12,IF(D38=4,'ASSUM 1'!H13,IF(D38=5,'ASSUM 1'!H14,IF(D38=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D39=1,'ASSUM 1'!H10,IF(D39=2,'ASSUM 1'!H11,IF(D39=3,'ASSUM 1'!H12,IF(D39=4,'ASSUM 1'!H13,IF(D39=5,'ASSUM 1'!H14,IF(D39=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D40=1,'ASSUM 1'!H10,IF(D40=2,'ASSUM 1'!H11,IF(D40=3,'ASSUM 1'!H12,IF(D40=4,'ASSUM 1'!H13,IF(D40=5,'ASSUM 1'!H14,IF(D40=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D41=1,'ASSUM 1'!H10,IF(D41=2,'ASSUM 1'!H11,IF(D41=3,'ASSUM 1'!H12,IF(D41=4,'ASSUM 1'!H13,IF(D41=5,'ASSUM 1'!H14,IF(D41=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D42=1,'ASSUM 1'!H10,IF(D42=2,'ASSUM 1'!H11,IF(D42=3,'ASSUM 1'!H12,IF(D42=4,'ASSUM 1'!H13,IF(D42=5,'ASSUM 1'!H14,IF(D42=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D43=1,'ASSUM 1'!H10,IF(D43=2,'ASSUM 1'!H11,IF(D43=3,'ASSUM 1'!H12,IF(D43=4,'ASSUM 1'!H13,IF(D43=5,'ASSUM 1'!H14,IF(D43=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D44=1,'ASSUM 1'!H10,IF(D44=2,'ASSUM 1'!H11,IF(D44=3,'ASSUM 1'!H12,IF(D44=4,'ASSUM 1'!H13,IF(D44=5,'ASSUM 1'!H14,IF(D44=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D45=1,'ASSUM 1'!H10,IF(D45=2,'ASSUM 1'!H11,IF(D45=3,'ASSUM 1'!H12,IF(D45=4,'ASSUM 1'!H13,IF(D45=5,'ASSUM 1'!H14,IF(D45=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D46=1,'ASSUM 1'!H10,IF(D46=2,'ASSUM 1'!H11,IF(D46=3,'ASSUM 1'!H12,IF(D46=4,'ASSUM 1'!H13,IF(D46=5,'ASSUM 1'!H14,IF(D46=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D47=1,'ASSUM 1'!H10,IF(D47=2,'ASSUM 1'!H11,IF(D47=3,'ASSUM 1'!H12,IF(D47=4,'ASSUM 1'!H13,IF(D47=5,'ASSUM 1'!H14,IF(D47=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D48=1,'ASSUM 1'!H10,IF(D48=2,'ASSUM 1'!H11,IF(D48=3,'ASSUM 1'!H12,IF(D48=4,'ASSUM 1'!H13,IF(D48=5,'ASSUM 1'!H14,IF(D48=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D49=1,'ASSUM 1'!H10,IF(D49=2,'ASSUM 1'!H11,IF(D49=3,'ASSUM 1'!H12,IF(D49=4,'ASSUM 1'!H13,IF(D49=5,'ASSUM 1'!H14,IF(D49=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D50=1,'ASSUM 1'!H10,IF(D50=2,'ASSUM 1'!H11,IF(D50=3,'ASSUM 1'!H12,IF(D50=4,'ASSUM 1'!H13,IF(D50=5,'ASSUM 1'!H14,IF(D50=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D51=1,'ASSUM 1'!H10,IF(D51=2,'ASSUM 1'!H11,IF(D51=3,'ASSUM 1'!H12,IF(D51=4,'ASSUM 1'!H13,IF(D51=5,'ASSUM 1'!H14,IF(D51=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D52=1,'ASSUM 1'!H10,IF(D52=2,'ASSUM 1'!H11,IF(D52=3,'ASSUM 1'!H12,IF(D52=4,'ASSUM 1'!H13,IF(D52=5,'ASSUM 1'!H14,IF(D52=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D53=1,'ASSUM 1'!H10,IF(D53=2,'ASSUM 1'!H11,IF(D53=3,'ASSUM 1'!H12,IF(D53=4,'ASSUM 1'!H13,IF(D53=5,'ASSUM 1'!H14,IF(D53=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D54=1,'ASSUM 1'!H10,IF(D54=2,'ASSUM 1'!H11,IF(D54=3,'ASSUM 1'!H12,IF(D54=4,'ASSUM 1'!H13,IF(D54=5,'ASSUM 1'!H14,IF(D54=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D55=1,'ASSUM 1'!H10,IF(D55=2,'ASSUM 1'!H11,IF(D55=3,'ASSUM 1'!H12,IF(D55=4,'ASSUM 1'!H13,IF(D55=5,'ASSUM 1'!H14,IF(D55=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(B58=1,'ASSUM 2'!E56,0)" +"'ASSUM 2'!M56" +"IF(D58=1,'ASSUM 1'!H10,IF(D58=2,'ASSUM 1'!H11,IF(D58=3,'ASSUM 1'!H12,IF(D58=4,'ASSUM 1'!H13,IF(D58=5,'ASSUM 1'!H14,IF(D58=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D59=1,'ASSUM 1'!H10,IF(D59=2,'ASSUM 1'!H11,IF(D59=3,'ASSUM 1'!H12,IF(D59=4,'ASSUM 1'!H13,IF(D59=5,'ASSUM 1'!H14,IF(D59=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D60=1,'ASSUM 1'!H10,IF(D60=2,'ASSUM 1'!H11,IF(D60=3,'ASSUM 1'!H12,IF(D60=4,'ASSUM 1'!H13,IF(D60=5,'ASSUM 1'!H14,IF(D60=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(D61=1,'ASSUM 1'!H10,IF(D61=2,'ASSUM 1'!H11,IF(D61=3,'ASSUM 1'!H12,IF(D61=4,'ASSUM 1'!H13,IF(D61=5,'ASSUM 1'!H14,IF(D61=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"IF(B63=1,'ASSUM 2'!E62,0)" +"'ASSUM 2'!M62" +"IF(D63=1,'ASSUM 1'!H10,IF(D63=2,'ASSUM 1'!H11,IF(D63=3,'ASSUM 1'!H12,IF(D63=4,'ASSUM 1'!H13,IF(D63=5,'ASSUM 1'!H14,IF(D63=6,'ASSUM 1'!H15,'ASSUM 1'!H21))))))" +"SUM(F15:F63)" +"SUM(C15:C63)*1000" +"F70" +"F69-F67" +"'BKDEPR 144A'!A1" +"FUEL!A5" +"FUEL!C5" +"'TAXDEPR 144A'!A14" +"'ASSUM 2'!P9" +"IF(SUM($E15:E15)<$C15*1000,MIN($C15*1000-SUM($C15:C15),$C15*1000*VLOOKUP(F$7,[0]!_4_15_YR_MACRS,3)),0)" +"SUM(F15:Y15)-C15*1000" +"'ASSUM 2'!P17" +"'ASSUM 2'!P26" +"IF(SUM($E30:E30)<$C30*1000,MIN($C30*1000-SUM($C30:C30),$C30*1000*(VLOOKUP(F$7,#REF!,2))),0)" +"IF(SUM($E32:E32)<$C32*1000,MIN($C32*1000-SUM($C32:C32),$C32*1000*$E32),0)" +"'ASSUM 2'!P33" +"$E$49*$C$49*1000" +"IF(SUM($E50:E50)<$C50*1000,MIN($C50*1000-SUM($C50:C50),$C50*1000*$E50),0)*F$9/12" +"'ASSUM 2'!P56" +"IF(SUM($E59:E59)<$C59*1000,MIN($C59*1000-SUM($C59:C59),$C59*1000*VLOOKUP(F$7,[0]!_4_15_YR_MACRS,2)),0)" +"'ASSUM 2'!P62" +"SUM(F15:F63)" +"SUM(C15:C63)*1000" +"F70" +"F69-F67" +"'144A IDC'!A1" +"Tariff!A5" +"'Co IS'!C29" +"'TAXDEPR 144A'!F67" +"C9-C11" +"IF(C5='ASSUM 1'!$M$39,+CSHFLO!C13*'ASSUM 1'!$N$39,C13*'ASSUM 1'!$N$40)" +"C13-C14" +"C21" +"IF(C15<0,-C15,0)" +"IF(C15<0,0,IF(C15>C18,-C18,-C15))" +"C18+C19+C20" +"IF(C15<0,0,C15+C20)" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"'ASSUM 1'!N38" +"C23" +"C28*C26" +"C30" +"Assumptions!A3" +"'Returns Analysis'!C39" +"Debt!E69" +"Debt!E68" +"B9" +"C10/C13" +"C61-C11" +"C10/$H$70" +"B11*C61" +"C13/$C$13" +"SUM(C10:C11)" +"IF(C27>0,1,2)" +"CHOOSE(U13,U9,U10,U11)" +"CHOOSE(V13,V9,V10,V11,V12)" +"IF(Y13=1,1,2)" +"IF(C34>0,10,20)" +"SUM(N15:N16)" +"C18/$C$61" +"H11*H12" +"SUM(N19:N25)" +"IS!C16" +"IS!C23/IS!C6" +"IS!C24/IS!C6" +"IS!C25/IS!C6" +"Debt!B19" +"IS!C26/IS!C6" +"SUM(B18:B34)" +"Debt!E66" +"IF(H33,Debt!#REF!,"" "")" +"Debt!E64" +"G48*C10" +"IDC!$H$34" +"1-G48" +"G49*C10" +"SUM(C21:C34)*N55" +"SUM(B39:B52)" +"H20-H54" +"SUM(B56:B58)" +"B59+B53+B35" +"P17" +"H70*H74" +"D61" +"H12*H13" +"IF(B14=""yes"",#REF!,0)" +"Debt!E68" +"Debt!E69" +"'Returns Analysis'!C39" +"CONCATENATE(""20 Yrs After-Tax Cashflow with "",H24,""x EBITDA Exit Multiple Residual Value"")" +"'Returns Analysis'!C46" +"CONCATENATE(""20 Yrs After-Tax Cashflow with "",H25*100,""% Initial Project Cost Residual Value"")" +"'Returns Analysis'!C53" +"CONCATENATE(""20 Yrs After-Tax Cashflow with $"",H26,""/kW Residual Value"")" +"'Returns Analysis'!C60" +"IS!C7" +"IS!C32" +"IS!C45" +"'Returns Analysis'!C13" +"'Returns Analysis'!C21" +"Assumptions!A3" +"(Assumptions!H19/12)" +"D7+1" +"YEAR(Assumptions!H18)" +"Assumptions!$H$55" +"CHOOSE($A$19,D15,D16,D17,D18)" +"IF(AND(C7<$D$7+Assumptions!$H$54,D7<$D$7+Assumptions!$H$54),D12,IF(AND(C7<$D$7+Assumptions!$H$54,D7>$D$7+Assumptions!$H$54),D12*(1-$D$7)+D19*$D$7,D19))" +"IF(AND(D7<$D$7+Assumptions!$H$54,E7<$D$7+Assumptions!$H$54),E12,IF(AND(D7<$D$7+Assumptions!$H$54,E7>=$D$7+Assumptions!$H$54),E12*(1-$D$7)+E19*$D$7,E19))" +"Assumptions!$N$54" +"Assumptions!U13" +"IF(Assumptions!$U$14=""Index"",'Price_Technical Assumption'!D25*(1+'Price_Technical Assumption'!D28),IF(Assumptions!$U$14=""Fixed"",'Price_Technical Assumption'!D26*(1+'Price_Technical Assumption'!D28),'Price_Technical Assumption'!D27*(1+'Price_Technical Assumption'!D28)))" +"D44*'Price_Technical Assumption'!D30/1000" +"Assumptions!$H$61*(1+Assumptions!$N$11)^(D7)" +"SUM(D34:D35)" +"Assumptions!W14" +"IF($A$38=""Pass-through"",D36,D34)" +"Assumptions!$H$15" +"D42*(1+D43)" +"D6/E6" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IF(C6Assumptions!$H$20),(1-$C$6)*12*'Price_Technical Assumption'!D21*Assumptions!$H$70,0))" +"IF(D6Assumptions!$H$20),(1-$C$6)*12*'Price_Technical Assumption'!E21*Assumptions!$H$70,0))" +"'Price_Technical Assumption'!D38*Assumptions!$H$63/1000" +"SUM(C10:C12)" +"Assumptions!$H$63*'Price_Technical Assumption'!D30*'Price_Technical Assumption'!D44/1000000" +"Assumptions!$N19*C6" +"Assumptions!$N19*(1+Assumptions!$N$11)" +"D17*(1+Assumptions!$N$11)" +"+(Assumptions!$P$15*Assumptions!$H$63)/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$P$16*Assumptions!$H$63/1000*(1+Assumptions!$N$11)^IS!C6" +"Assumptions!$N20*Assumptions!H19/12" +"Assumptions!$N20*(1+Assumptions!$N$11)" +"Assumptions!$N21*Assumptions!H19/12" +"(Assumptions!$N21)*(1+Assumptions!$N$11)" +"+Assumptions!N22" +"+Assumptions!N22*(1+Assumptions!$N$11)" +"C23*(1+Assumptions!$P$30)" +"Assumptions!$N$52*Depreciation!D50*Assumptions!H19/12" +"Assumptions!$N$52*Depreciation!E50" +"IF(C8Assumptions!$G$35,C8C26,C27-C26,0)" +"+B25+B28" +"-Assumptions!C10*Assumptions!$G$49" +"B21*Assumptions!$G$49" +"XIRR(B38:W38,B8:W8)" +"CONCATENATE(""With "",Assumptions!H24,""x EBITDA Exit Multiple"")" +"-Assumptions!C10*Assumptions!$G$49" +"B21*Assumptions!$G$49" +"Assumptions!H24*IS!W32*Assumptions!G49" +"Assumptions!H24*IS!AF32*Assumptions!G49" +"SUM(B42:B44)" +"XIRR(B45:W45,B8:W8)" +"CONCATENATE(""With "",Assumptions!H25*100,""% Initial Project Cost"")" +"-Assumptions!C10*Assumptions!G49" +"+B21*Assumptions!$G$49" +"AG51" +"Assumptions!H25*Assumptions!C61*Assumptions!G49" +"XIRR(B52:W52,B8:W8)" +"CONCATENATE(""With $"",Assumptions!H26,""/kW"")" +"-Assumptions!C10*Assumptions!G49" +"B21*Assumptions!$G$49" +"Assumptions!H26*Assumptions!H70*Assumptions!G49" +"XIRR(B59:W59,B8:W8)" +"Assumptions!A3" +"IS!C7" +"B7+1" +"B29+B38" +"IF(MONTH(C23)=MONTH(Assumptions!G35),1,2)" +"IF(AN11=1,6,15)" +"B11/B12" +"HLOOKUP(Assumptions!G35,B23:AF39,AN12)" +"B45" +"C24-C28" +"C24*(C23-B41)/(C41-B41)*$E$64" +"MAX(C24+C25+B44+C27-0.5*C13,0)" +"(C23-B41)/(C41-B41)*IS!D32+(B41-B32)/(B41-Assumptions!H18)*IS!C32" +"(D23-C41)/(D41-C41)*IS!E32+(C41-C32)/(C41-B41)*IS!D32" +"(AF23-AE41)/(AG23-AE41)*IS!AG32+(AE41-AE32)/(AE41-AD41)*IS!AF32" +"IF(C28>0.1,C29/(C27+C26+B44),"" "")" +"B19" +"C28" +"B33*(B32-Assumptions!H18)/365.25*$E$64" +"C33*(C32-C23)/(C41-B41)*$E$64" +"MAX(B33+B34+B36-B13,0)" +"MAX(C33+C34+C36-0.5*C13,0)" +"(B32-Assumptions!H18)/(Debt!B41-Assumptions!H18)*IS!C32" +"(C32-C23)/(C41-B41)*IS!D32" +"(AF32-AF23)/(AG23-AE41)*IS!AG32" +"IF(B37>0.1,B38/(B36+B35),"" "")" +"B8" +"B42*(B41-B32)/365.25*$E$64" +"C42*(C41-C32)/(C41-B41)*$E$64" +"B42+B43" +"SUM(B35,B26)" +"B36" +"C27+C36+B44" +"SUM(B48:B49)" +"IF(B33>0.1,(B38+B29)/B50,"" "")" +"B35+B26" +"B36+B44+B27" +"Assumptions!G38" +"E63+E62" +"Assumptions!G34" +"B77" +"B19" +"AVERAGE(B52:AF52)" +"MIN(B52:AF52)" +"(C32-$B$32)/365.25" +"(C23-$B$32)/365.25" +"(SUMPRODUCT(B74:AF74,B35:AF35)+SUMPRODUCT(B75:AF75,B26:AF26))/E67" +"Assumptions!A3" +"'Price_Technical Assumption'!D7" +"IS!C8" +"Assumptions!$N$39" +"Assumptions!$N$40" +"1/$B$13*D6" +"1/$B$13" +"1/B13-D13" +"Assumptions!$N$41" +"1/Assumptions!$N$41*D6" +"IF(AND(E6>=Assumptions!$N$41,D6=Assumptions!$N$44,D6Assumptions!$N$44,E6=Assumptions!$N$46, D6B19,0,-B19-SUM(B21:I21,B20:I20))" +"IF(B16<0,0,IF(B18>B16,-B16,-B18))" +"SUM(B18:B21)" +"IF(B13<0,0,B21+B16)" +"B13" +"-B24" +"SUM(B28:B29)" +"Assumptions!$N$50" +"IF(-SUM(B38:P38, B37:P37)>B36,0,-B36-SUM(B38:P38,B37:P37))" +"Assumptions!A3" +"Assumptions!C24+Assumptions!C25" +"Assumptions!H17" +"Assumptions!H40" +"C8/360" +"HLOOKUP(Assumptions!$H$12,IDC!$I$40:$M$56,2+F42)" +"D59*Assumptions!H12" +"C15*$C$6" +"+E15+D15" +"F15+H15" +"A15+1" +"F16+G15+H16" +"IF(A16>$C$7+1,0,G15*(B16-B15)*$D$8)" +"IF(A16<=$C$7+1,H16+I15,I15)" +"SUM(C15:C33)" +"SUM(H42:H56)" +"SUM(D56:D58)" +"SUM(H2:M2)" +"150-83" +"240-90" +"590-70" +"6*45" +"D10*F10" +"D10*J10" +"M10*(G10-K10)" +"SUM(D10:D12)" +"SUM(D16:D21)" +"D25" +"CTGprice!$I$21" +"906000+27500" +"CTGprice!$D$15*G5" +"2800000*G5" +"2*718000" +"K62" +"5*920000" +"SUM(D39:D68)" +"D36+D69+D73" +"SUM(D78:D91)" +"SUM(D95:D99)" +"200000-20000" +"180000-23000" +"10*1.5*500000" +"400000+1000000" +"SUM(D107:D115)" +"D13+D22+D26+D75+D92+D100+D104+D116" +"$C$121*D119" +"D119+D121" +"D128-(D126+D123)" +"G123*F125" +"K123*F125" +"N123*F125" +"G123*F126" +"K123*F126" +"N123*F126" +"G123+G125+G126" +"D128/(D6*1000)" +"D126/(D123-D36)" +"D128" +"K134+N134" +"IF(H6=$H$1,D6*$I$4,0)" +"944000/4" +"1120000/4" +"988000/4" +"192000/4" +"74000/4" +"SUM(D6:D20)" +"I21/I4" +"907536/4" +"C3/C4" +"C5*1000/(C6*3^0.5)" +"NOW()" +"D6+SUM(D8:D13)" +"G6/F6" +"AVERAGE(F6:F28)" +"H6/G6" +"AVERAGE(G6:G34)" +"J7*1000/I7" +"B7+1" +"B8+1" +"AVERAGE(K7:K23)" +"AVERAGE(K7+K8+K10+K16+K17+K18+K20+K21+K22+K23)/10" +"AVERAGE(L7+L8+L10+L17+L18+L20+L21+L22)/8" +"J6/L6*1000" +"1.25*80" +"1.25*50" +"1.25*60" +"+Q44" +"+MAX(N6:N38)" +"+MIN(N6:N38)" +"+SUM(N6:N38)" +"+Q42-Q40-Q41" +"+Q43/((SUM(P6:P38)-2))" +"+N44-N42-N43" +"+P47/15" +"+(2107+36)+(784+1)-(1177+24)" +"+AA77-AC77" +"+(26263-16226-726-5532)+(11486-6754-370-2896)-(12600-7667-355-2669)" +"NPV($B30,$E$21:$G$21)" +"+(D$28*3094/1000)/((1+$B30)^3)" +"+SUM(D30:D31)" +"+B30+0.005" +"NPV($B30,$E$21)" +"+(D$28*3094/1000)/((1+$B30)^1)" +"+SUM(D30:D31)" +"+B30+0.005" +"NPV($B30,$E$21:$F$21)" +"+(D$28*3094/1000)/((1+$B30)^2)" +"+SUM(D30:D31)" +"+B30+0.005" +"J7*1000/I7" +"B7+1" +"B8+1" +"AVERAGE(K7:K25)" +"AVERAGE(L7:L24)" +"AVERAGE(K7+K8+K10+K17+K18+K19+K21+K22+K23+K24+K15)/11" +"AVERAGE(L7+L8+L10+L18+L19+L21+L22+L23)/8" +"J6/L6*1000" +"1.25*80" +"1.25*50" +"1.25*60" +"+Q44" +"+MAX(N6:N38)" +"+MIN(N6:N38)" +"+SUM(N6:N38)" +"+Q42-Q40-Q41" +"+Q43/((SUM(P6:P38)-2))" +"+N44-N42-N43" +"+P47/15" +"+(2107+36)+(784+1)-(1177+24)" +"+AA77-AC77" +"+(26263-16226-726-5532)+(11486-6754-370-2896)-(12600-7667-355-2669)" +"B6*C6" +"J6*B6" +"D10/2" +"SUM(C6:C8)" +"C4-C9" +"C11-C13" +"C15*$B$17" +"C19/C29" +"'Balance Sheet'!C28/'Income Statement'!C29" +"SUM(C3:C6)" +"SUM(C10:C11)" +"C12+C8" +"+C22+C20" +"C14-C30" +"'Balance Sheet'!C8/'Balance Sheet'!C20" +"('Balance Sheet'!C8-'Balance Sheet'!C6)/'Balance Sheet'!C20" +"'Income Statement'!C4/'Balance Sheet'!C6" +"'Balance Sheet'!C5/('Income Statement'!C4/360)" +"'Income Statement'!$C$4/'Balance Sheet'!C12" +"(('Balance Sheet'!C8-'Balance Sheet'!C4)+'Balance Sheet'!C12-('Balance Sheet'!C20-'Balance Sheet'!C17))/'Income Statement'!C4" +"'Balance Sheet'!C24/'Balance Sheet'!C14" +"'Income Statement'!C11/'Income Statement'!C13" +"('Income Statement'!C11+'Income Statement'!C33)/('Income Statement'!C13+'Income Statement'!C33)" +"'Income Statement'!C11*(1-'Income Statement'!C31)/'Income Statement'!C4" +"'Income Statement'!C19/'Income Statement'!C4" +"'Income Statement'!C11/'Balance Sheet'!C14" +"'Income Statement'!C19/'Balance Sheet'!C14" +"'Income Statement'!C19/'Balance Sheet'!C28" +"'Income Statement'!C27/'Income Statement'!C21" +"'Income Statement'!C27/'Income Statement'!C25" +"B44" +"B29" +"'Balance Sheet'!C14/'Balance Sheet'!C28" +"H69" +"SUM(D69:D70)" +"SUM(H73:H73)" +"SUM(D74:D75)" +"H74+H71" +"D76+D72" +"Answers!D78-H76" +"G103" +"H103-1200" +"G101/H101" +"2866+1200" +"G103-H103+H104" +"(H103-G103)*2" +"G103-G104" +"2*(H110-G110)" +"G110-G111" +"J7*1000/I7" +"B7+1" +"B8+1" +"AVERAGE(K7:K25)" +"AVERAGE(L7:L24)" +"AVERAGE(K7+K8+K10+K17+K18+K19+K21+K22+K23+K24+K15)/11" +"AVERAGE(L7+L8+L10+L18+L19+L21+L22+L23)/8" +"J6/L6*1000" +"1.25*80" +"1.25*50" +"1.25*60" +"+Q44" +"+MAX(N6:N38)" +"+MIN(N6:N38)" +"+SUM(N6:N38)" +"+Q42-Q40-Q41" +"+Q43/((SUM(P6:P38)-2))" +"+N44-N42-N43" +"+P47/15" +"+(2107+36)+(784+1)-(1177+24)" +"+AA77-AC77" +"+(26263-16226-726-5532)+(11486-6754-370-2896)-(12600-7667-355-2669)" +"J7*1000/I7" +"B7+1" +"B8+1" +"AVERAGE(K7:K27)" +"AVERAGE(L7:L24)" +"AVERAGE(K7+K8+K10+K17+K18+K19+K21+K22+K23+K24+K15+K25+K26)/13" +"AVERAGE(L7+L8+L10+L18+L19+L21+L22+L23)/8" +"J6/L6*1000" +"1.25*80" +"1.25*50" +"1.25*60" +"+Q44" +"+MAX(N6:N38)" +"+MIN(N6:N38)" +"+SUM(N6:N38)" +"+Q42-Q40-Q41" +"+Q43/((SUM(P6:P38)-2))" +"+N44-N42-N43" +"+P47/15" +"+(2107+36)+(784+1)-(1177+24)" +"+AA77-AC77" +"+(26263-16226-726-5532)+(11486-6754-370-2896)-(12600-7667-355-2669)" +"C8/$C$14" +"B33" +"G8/G14" +"(C14-G12)*Allocation!C10" +"E20" +"G9/G14" +"(C14-G12)*Allocation!C15" +"SUM(B8:B9)" +"'Amortization of Power Contract'!C54" +"G12/G14" +"'Amortization of Power Contract'!C54" +"C12+C10" +"SUM(F12,F10)" +"SUM(B20:D20)" +"Debt!E98" +"Debt!J98" +"Debt!O98" +"Debt!E99" +"Debt!J99" +"Debt!O99" +"SUMPRODUCT(B25:D25,$B$20:$D$20)/E20" +"SUMPRODUCT(B26:D26,$B$20:$D$20)/E20" +"SUMPRODUCT(B27:D27,$B$20:$D$20)/E20" +"G8" +"G9" +"G8+'Amortization of Power Contract'!C46" +"G9+'Amortization of Power Contract'!C50" +"Debt!D84" +"Debt!D85" +"Debt!G84" +"Debt!G85" +"SUMPRODUCT(Assumptions!C9:E9,Assumptions!C10:E10)/SUM(Assumptions!C9:E9)" +"SUMPRODUCT(Assumptions!G9:I9,Assumptions!G10:I10)/SUM(Assumptions!G9:I9)" +"SUMPRODUCT(Assumptions!C9:I9,Assumptions!C10:I10)/Assumptions!K9" +"SUM(Assumptions!C9:E9)" +"SUM(Assumptions!G9:I9)" +"SUM(D54:E54)" +"CF!V31/F54" +"CF!B33" +"IS!B32" +"IS!B45" +"CF!C17" +"CF!C22" +"SUM(C8:I8)" +"SUMPRODUCT(C10:I10,C9:I9)/K9" +"$C$16" +"C23" +"$C$25" +"C23*C19/1000" +"C24*C11*C8/1000" +"-Brownsville!B56" +"-Caledonia!B56" +"-'New Albany'!B56" +"-Gleason!B56" +"-Wheatland!B56" +"-Wilton!B56" +"Assumptions!$C$16" +"Assumptions!C25" +"C21*(1+'Power Price Assumption'!$C$14)^(C4-1998)" +"C24/12" +"C8" +"F25" +"C34*(1+'Power Price Assumption'!$C$14)^(C4-1998)" +"C8" +"C47*(1+'Power Price Assumption'!$C$14)^(C4-1998)" +"Brownsville!$B$5" +"B5+1" +"SUM(Z5:AS5)-SUM(Z6:AS6)" +"B11+B12" +"E17" +"B24+B25" +"E24+1/3*E25" +"SUM(Caledonia!B9,'New Albany'!B9,Wheatland!B9,Wilton!B9,Brownsville!B9,Gleason!B9)" +"SUM(B10:U10)" +"SUM(Caledonia!W9,'New Albany'!W9,Wheatland!W9,Wilton!W9,Brownsville!W9,Gleason!W9)" +"W10-X10" +"SUM(B10:B19)" +"SUM(B23:B28)" +"B20-B29" +"Depreciation!C58" +"B32-B34" +"Debt!B91" +"Wheatland!B41+'New Albany'!B41+Wilton!B41+Caledonia!B41+Brownsville!B41+Gleason!B41" +"B40+B42+B43" +"B5+1" +"IS!B32-IS!B13" +"IS!E32" +"'Summary Output'!$B$19" +"B28" +"C12*$E$97*(C11-B23)/365.25" +"'Summary Output'!B20" +"C12" +"SUM(B19:U19,B26:U26)" +"B14-W14" +"B14" +"$B$14*B18" +"B17*$E$97*(B16-B11)/365.25" +"B17-B19" +"B25*$B$14" +"B24*$E$97*(B23-B16)/365.25" +"C32*$J$97*(C31-B43)/365.25" +"'Summary Output'!C20" +"B38*$B$34" +"B37*$J$97*(B36-B31)/365.25" +"B44*$J$97*(B43-B36)/365.25" +"C52*$O$97*(C51-B63)/365.25" +"'Summary Output'!D20" +"$B$54*B58" +"B57*$O$97*(B56-B51)/365.25" +"B65*$B$54" +"B64*$O$97*(B63-B56)/365.25" +"B54+B34+B14" +"C52+C32+C12" +"B68+B48+B28" +"SUM(B66,B59,B46,B39,B26,B19)" +"SUM(B13,B20,B33,B40,B53,B60,B67,B47,B27)" +"SUM(B75:B76)" +"IF(B77>0.1,B8/B77,"" "")" +"MIN(B79:D79)" +"MIN(E79:U79)" +"AVERAGE(B79:D79)" +"AVERAGE(E79:U79)" +"SUM(B13,B20,B27,B33,B40,B47,B53,B60,B67)" +"'Summary Output'!B25" +"'Summary Output'!C25" +"'Summary Output'!D25" +"E96+E95" +"('Summary Output'!B22-'Summary Output'!$B$19)/365.25" +"('Summary Output'!C22-'Summary Output'!$B$19)/365.25" +"('Summary Output'!D22-'Summary Output'!$B$19)/365.25" +"B109" +"B110" +"B111" +"B14" +"B34" +"B54" +"(B16-$B$11)/365.25" +"(B23-$B$11)/365.25" +"(SUMPRODUCT($B$105:$U$105,B19:U19)+SUMPRODUCT($B$106:$U$106,B26:U26))/E100" +"(SUMPRODUCT($B$105:$U$105,B39:U39)+SUMPRODUCT($B$106:$U$106,B46:U46))/J100" +"(SUMPRODUCT($B$105:$U$105,B59:U59)+SUMPRODUCT($B$106:$U$106,B66:U66))/O100" +"C7+1" +"'Summary Output'!B32" +"IS!B32-IS!B13" +"IS!E32" +"SUM(C10:V10)" +"SUM(Caledonia!W54,'New Albany'!W54,Wheatland!W54,Wilton!W54,Brownsville!W54,Gleason!W54)" +"W10-X10" +"IS!B27" +"SUM(IS!B27:U27)" +"SUM(Brownsville!B56,Caledonia!B56,'New Albany'!B56,Gleason!B56,Wheatland!B56,Wilton!B56)" +"-C12" +"SUM(Caledonia!W56,'New Albany'!W56,Wheatland!W56,Wilton!W56,Brownsville!W56,Gleason!W56)" +"-Debt!B75" +"SUM(Debt!B75:U75)" +"W14+X14" +"SUM(B10:B15)" +"SUM(Caledonia!W59,'New Albany'!W59,Wheatland!W59,Wilton!W59,Brownsville!W59,Gleason!W59)" +"-Tax!B8" +"-Tax!B24" +"SUM(B20,B19,B17)" +"-'Summary Output'!C8" +"B22" +"2*V10" +"SUM(B29:B31)" +"XIRR(B32:V32,B8:V8)" +"D5+1" +"90%/30" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$7+'Amortization of Power Contract'!$C$11" +"B14" +"$B$12*B10" +"B12-B13" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$8+'Amortization of Power Contract'!$C$17" +"$B$20*B18" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$9+'Amortization of Power Contract'!$C$23" +"$B$28*B26" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$12+'Amortization of Power Contract'!$C$29" +"$B$36*B34" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$13+'Amortization of Power Contract'!$C$35" +"$B$44*B42" +"SUM('Summary Output'!$G$8,'Summary Output'!$G$9)*Allocation!$C$14+'Amortization of Power Contract'!$C$41" +"$B$52*B50" +"SUM(B20,B28,B44,B52,B36,B12)" +"SUM(Z46:Z61)" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$7" +"B70" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$67*B68" +"B67-B69" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$8" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$73*B74" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$9" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$79*B80" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$12" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$85*B86" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$13" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$91*B92" +"SUM('Summary Output'!$G$8:$G$9)*Allocation!$C$14" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$97*B98" +"SUM(B67,B73,B79,B85,B91,B97)" +"SUM(B69,B75,B81,B87,B93,B99)" +"B104" +"SUM(Brownsville!B91,Caledonia!B88,'New Albany'!B88,Gleason!B91,Wheatland!B92,Wilton!B85)" +"B109+B110" +"SUM(Caledonia!B100,'New Albany'!B100,Wheatland!B106,Wilton!B97,Brownsville!B103,Gleason!B103)" +"SUM(B8:U8)" +"SUM(Brownsville!W103,Caledonia!W100,'New Albany'!W100,Gleason!W103,Wheatland!W106,Wilton!W97)" +"W8-X8" +"IS!B40-IS!B13" +"IS!E40" +"SUM(Caledonia!W86,'New Albany'!W86,Wheatland!W90,Wilton!W83,Brownsville!W89,Gleason!W89)" +"IS!B34" +"-Depreciation!C104" +"-B8" +"SUM(Brownsville!W103,Caledonia!W100,'New Albany'!W100,Gleason!W103,Wheatland!W106,Wilton!W97)" +"X15+W15" +"SUM(B12:B15)" +"Assumptions!$K$37" +"B16*B18" +"IF(B19<0,-B19,0)" +"IF(C19<0,-C19+B21-B22,B21-B22)" +"IF(B19<0,0,IF(B21>B19,B19,B21))" +"IF(B19<0,0,(B19-B22))" +"SUM(Brownsville!W62,Caledonia!W62,'New Albany'!W62,Gleason!W62,Wheatland!W62,Wilton!W62)" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!C27*12*Assumptions!$C$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!C19*Assumptions!C17/1000*(1+Assumptions!$C$25)" +"B10*(1+Assumptions!$C$25)" +"Assumptions!$C$18*Assumptions!$C$11*Assumptions!$C$8/1000*(1+Assumptions!$C$25)" +"'Amortization of Power Contract'!$C$11/3" +"'Power Price Assumption'!F27*Assumptions!$C$9*12" +"1/3*Assumptions!$C$18*Assumptions!$C$11*Assumptions!$C$8/1000*(1+Assumptions!$C$25)^(E5-2000)+Assumptions!$C$19*Assumptions!$C$17*(1+Assumptions!$C$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!C28*(1+Assumptions!$C$25)" +"Assumptions!$C$29*(1+Assumptions!$C$25)" +"Assumptions!$C$19*Assumptions!$C$23*(1+Assumptions!$C$25)^(E5-2000)/1000" +"Assumptions!$C$24*Assumptions!$C$11*Assumptions!$C$8/1000*(1+Assumptions!$C$25)" +"T26" +"B84" +"SUM(B22:B27)" +"B19-B28" +"Depreciation!C13" +"B31-B33" +"IS!B38*Allocation!$E$7" +"B39*-Assumptions!$C$38" +"(B39+B41)*-Assumptions!$C$37" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-Debt!B77*Allocation!$E$7" +"-B103" +"-Allocation!$E$7*Tax!B24" +"B59+B62+B61" +"Depreciation!C14" +"'Summary Output'!$C$8*Allocation!$C$7" +"B44-B64-B12*(Assumptions!$C$38+(1-Assumptions!$C$38)*Assumptions!$C$37)" +"C44-C64-C12*(Assumptions!$C$38+(1-Assumptions!$C$38)*Assumptions!$C$37)+B78" +"E44-E64+D78" +"Debt!B73*Allocation!$E$7" +"SUM(B77:B79)" +"MAX(B80,B76)" +"Assumptions!$C$41" +"Assumptions!$C$42" +"B39-B12" +"E39" +"B33" +"-Depreciation!C69" +"Assumptions!$C$38" +"B92*B94" +"B101" +"IF(B68>2020,0,IF(B95<0,-B95,0))" +"IF(L98>(SUM(M100:S100)+SUM(L99:S99))*-1,L98-(SUM(L100:S100)+SUM(L99:S99))*-1,0)" +"IF(B95<0,0,IF(B97>B95,-B95,-B97))" +"SUM(B97:B100)" +"IF(B95<0,0,B95+B100)" +"Brownsville!$B$5" +"Brownsville!C5" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!C27*12*Assumptions!$D$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!D19*Assumptions!D17/1000*(1+Assumptions!$D$25)" +"B10*(1+Assumptions!$D$25)" +"Assumptions!$D$18*Assumptions!$D$11*Assumptions!$D$8/1000*(1+Assumptions!$D$25)" +"'Amortization of Power Contract'!$C$17/3" +"'Power Price Assumption'!F27*Assumptions!$D$9*12" +"1/3*Assumptions!$D$18*Assumptions!$D$11*Assumptions!$D$8/1000*(1+Assumptions!$D$25)^(E5-2000)+Assumptions!$D$19*Assumptions!$D$17*(1+Assumptions!$D$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!D28*(1+Assumptions!$D$25)" +"Assumptions!$D$29*(1+Assumptions!$D$25)" +"Assumptions!$D$19*Assumptions!$D$23*(1+Assumptions!$D$25)^(E5-2000)/1000" +"Assumptions!$D$24*Assumptions!$D$11*Assumptions!$D$8/1000*(1+Assumptions!$D$25)" +"T26" +"B81" +"SUM(B22:B27)" +"B19-B28" +"Depreciation!C21" +"B31-B33" +"IS!B38*Allocation!$E$8" +"B39*-Assumptions!$D$38" +"(B39+B41)*-Assumptions!$D$37" +"SUM(B39:B42)" +"B52+1" +"B31-B12" +"E31" +"B26" +"-B55" +"-Debt!B77*Allocation!$E$8" +"-B100" +"-Allocation!$E$8*Tax!B24" +"B59+B62+B61" +"Allocation!$C$8*'Summary Output'!$C$8" +"B44-B64-B12*(Assumptions!$D$38+(1-Assumptions!$D$38)*Assumptions!$D$37)" +"C44-C64-C12*(Assumptions!$D$38+(1-Assumptions!$D$38)*Assumptions!$D$37)+B77" +"E44-E64+D77" +"Debt!B73*Allocation!$E$8" +"SUM(B76:B78)" +"Assumptions!$D$41" +"Assumptions!$D$42" +"B39-B12" +"E39" +"B33" +"-Depreciation!C75" +"Assumptions!$D$38" +"B89*B91" +"B98" +"IF(B68>2020,0,IF(B92<0,-B92,0))" +"IF(L95>(SUM(M97:S97)+SUM(L96:S96))*-1,L95-(SUM(L97:S97)+SUM(L96:S96))*-1,0)" +"IF(B92<0,0,IF(B94>B92,-B92,-B94))" +"SUM(B94:B97)" +"IF(B92<0,0,B92+B97)" +"Brownsville!B5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!C27*12*Assumptions!$E$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!E19*Assumptions!E17/1000*(1+Assumptions!$E$25)" +"B10*(1+Assumptions!$E$25)" +"Assumptions!$E$18*Assumptions!$E$11*Assumptions!$E$8/1000*(1+Assumptions!$E$25)" +"'Amortization of Power Contract'!$C$23/3" +"'Power Price Assumption'!F27*Assumptions!$E$9*12" +"1/3*Assumptions!$E$18*Assumptions!$E$11*Assumptions!$E$8/1000*(1+Assumptions!$E$25)^(E5-2000)+Assumptions!$E$19*Assumptions!$E$17*(1+Assumptions!$E$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!E28*(1+Assumptions!$E$25)" +"Assumptions!$E$29*(1+Assumptions!$E$25)" +"Assumptions!$E$19*Assumptions!$E$23*(1+Assumptions!$E$25)^(E5-2000)/1000" +"Assumptions!$E$24*Assumptions!$E$11*Assumptions!$E$8/1000*(1+Assumptions!$E$25)" +"T26" +"B81" +"SUM(B22:B27)" +"B19-B28" +"Depreciation!C29" +"B31-B33" +"IS!B38*Allocation!$E$9" +"B39*-Assumptions!$E$38" +"(B39+B41)*-Assumptions!$E$37" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-Debt!B77*Allocation!$E$9" +"-B100" +"-Allocation!$E$9*Tax!B24" +"B59+B62+B61" +"Allocation!$C$9*'Summary Output'!$C$8" +"B44-B64-B12*(Assumptions!$E$38+(1-Assumptions!$E$38)*Assumptions!$E$37)" +"C44-C64-C12*(Assumptions!$E$38+(1-Assumptions!$E$38)*Assumptions!$E$37)+B77" +"E44-E64+D77" +"Debt!B73*Allocation!$E$9" +"SUM(B76:B78)" +"Assumptions!$E$41" +"Assumptions!$E$42" +"B39-B12" +"E39" +"B33" +"-Depreciation!C81" +"Assumptions!$E$38" +"B89*B91" +"B98" +"IF(B68>2020,0,IF(B92<0,-B92,0))" +"IF(L95>(SUM(M97:S97)+SUM(L96:S96))*-1,L95-(SUM(L97:S97)+SUM(L96:S96))*-1,0)" +"IF(B92<0,0,IF(B94>B92,-B92,-B94))" +"SUM(B94:B97)" +"IF(B92<0,0,B92+B97)" +"Brownsville!$B$5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!C27*12*Assumptions!$G$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!G19*Assumptions!G17/1000*(1+Assumptions!$G$25)" +"B10*(1+Assumptions!$G$25)" +"Assumptions!$G$18*Assumptions!$G$11*Assumptions!$G$8/1000*(1+Assumptions!$G$25)" +"'Amortization of Power Contract'!$C$29/3" +"'Power Price Assumption'!F27*Assumptions!$G$9*12" +"1/3*Assumptions!$G$18*Assumptions!$G$11*Assumptions!$G$8/1000*(1+Assumptions!$G$25)^(E5-2000)+Assumptions!$G$19*Assumptions!$G$17*(1+Assumptions!$G$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!G28*(1+Assumptions!$G$25)" +"Assumptions!$G$29*(1+Assumptions!$G$25)" +"Assumptions!$G$19*Assumptions!$G$23*(1+Assumptions!$G$25)^(E5-2000)/1000" +"Assumptions!$G$24*Assumptions!$G$11*Assumptions!$G$8/1000*(1+Assumptions!$G$25)" +"B84" +"SUM(B22:B27)" +"B19-B28" +"Depreciation!C37" +"B31-B33" +"IS!B38*Allocation!$E$12" +"B39*-Assumptions!$G$38" +"(B39+B41)*-Assumptions!$G$37" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-Debt!B77*Allocation!$E$12" +"-B103" +"-Allocation!$E$12*Tax!B24" +"B59+B62+B61" +"Depreciation!C38" +"Allocation!$C$12*'Summary Output'!$C$8" +"B44-B64-B12*(Assumptions!$G$38+(1-Assumptions!$G$38)*Assumptions!$G$37)" +"C44-C64-C12*(Assumptions!$G$38+(1-Assumptions!$G$38)*Assumptions!$G$37)+B78" +"E44-E64+D78" +"Debt!B73*Allocation!$E$12" +"SUM(B77:B79)" +"MAX(B80,B76)" +"Assumptions!$G$41" +"Assumptions!$G$42" +"B39-B12" +"E39" +"B33" +"-Depreciation!C87" +"Assumptions!$G$38" +"B92*B94" +"B101" +"IF(B68>2020,0,IF(B95<0,-B95,0))" +"IF(L98>(SUM(M100:S100)+SUM(L99:S99))*-1,L98-(SUM(L100:S100)+SUM(L99:S99))*-1,0)" +"IF(B95<0,0,IF(B97>B95,-B95,-B97))" +"SUM(B97:B100)" +"IF(B95<0,0,B95+B100)" +"Brownsville!$B$5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!C40*12*Assumptions!$H$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!H19*Assumptions!H17/1000*(1+Assumptions!$H$25)" +"B10*(1+Assumptions!$H$25)" +"Assumptions!$H$18*Assumptions!$H$11*Assumptions!$H$8/1000*(1+Assumptions!$H$25)" +"'Amortization of Power Contract'!$C$35/3" +"'Power Price Assumption'!F40*Assumptions!$H$9*12" +"1/3*Assumptions!$H$18*Assumptions!$H$11*Assumptions!$H$8/1000*(1+Assumptions!$H$25)^(E5-2000)+Assumptions!$H$19*Assumptions!$H$17*(1+Assumptions!$H$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!H28*(1+Assumptions!$H$25)" +"Assumptions!$H$29*(1+Assumptions!$H$25)" +"Assumptions!$H$19*Assumptions!$H$23*(1+Assumptions!$H$25)^(E5-2000)/1000" +"Assumptions!$H$24*Assumptions!$H$11*Assumptions!$H$8/1000*(1+Assumptions!$H$25)" +"SUM(B22:B27)" +"B19-B28" +"Depreciation!C45" +"B31-B33" +"IS!B38*Allocation!$E$13" +"B39*-Assumptions!$H$38" +"(B39+B41)*-Assumptions!$H$37" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-Debt!B77*Allocation!$E$13" +"-B106" +"-Allocation!$E$13*Tax!B24" +"B59+B62+B61" +"B39-B12" +"E39" +"Assumptions!$H$39" +"B76*B77" +"B19-B12" +"E19" +"Assumptions!$H$40" +"MAX(B83,B78)" +"B39-B12" +"E39" +"B33" +"-Depreciation!C93" +"SUM(B90:B92)" +"Assumptions!$H$38" +"B93*B95" +"B102" +"IF(B68>2020,0,IF(B96<0,-B96,0))" +"IF(L99>(SUM(M101:S101)+SUM(L100:S100))*-1,L99-(SUM(L101:S101)+SUM(L100:S100))*-1,0)" +"IF(B96<0,0,IF(B98>B96,-B96,-B98))" +"SUM(B98:B101)" +"IF(B96<0,0,B96+B101)" +"B85+B104" +"Brownsville!$B$5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'Power Price Assumption'!C53*12*Assumptions!$I$9" +"SUM(B9:U9)" +"Z7-Z8" +"Assumptions!I19*Assumptions!I17/1000*(1+Assumptions!$I$25)" +"B10*(1+Assumptions!$I$25)" +"Assumptions!$I$18*Assumptions!$I$11*Assumptions!$I$8/1000*(1+Assumptions!$I$25)" +"'Amortization of Power Contract'!$C$41/3" +"'Power Price Assumption'!F53*Assumptions!$I$9*12" +"1/3*Assumptions!$I$18*Assumptions!$I$11*Assumptions!$I$8/1000*(1+Assumptions!$I$25)^(E5-2000)+Assumptions!$I$19*Assumptions!$I$17*(1+Assumptions!$I$25)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'Summary Output'!$B$29/4" +"SUM(B9:B18)" +"Assumptions!I28*(1+Assumptions!$I$25)" +"Assumptions!$I$29*(1+Assumptions!$I$25)" +"Assumptions!$I$19*Assumptions!$I$23*(1+Assumptions!$I$25)^(E5-2000)/1000" +"Assumptions!$I$24*Assumptions!$I$11*Assumptions!$I$8/1000*(1+Assumptions!$I$25)" +"B78" +"SUM(B22:B27)" +"B19-B28" +"Depreciation!C53" +"B31-B33" +"IS!B38*Allocation!$E$14" +"B39*-Assumptions!$I$38" +"(B39+B41)*-Assumptions!$I$37" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-Debt!B77*Allocation!$E$14" +"-B97" +"-Allocation!$E$14*Tax!B24" +"B59+B62+B61" +"Allocation!$C$14*'Summary Output'!$C$8" +"Assumptions!I41" +"Assumptions!$I$42" +"B76*B77" +"B39-B12" +"E39" +"B33" +"-Depreciation!C99" +"SUM(B83:B85)" +"Assumptions!$I$38" +"B86*B88" +"B95" +"IF(B68>2020,0,IF(B89<0,-B89,0))" +"IF(L92>(SUM(M94:S94)+SUM(L93:S93))*-1,L92-(SUM(L94:S94)+SUM(L93:S93))*-1,0)" +"IF(B89<0,0,IF(B91>B89,-B89,-B91))" +"SUM(B91:B94)" +"IF(B89<0,0,B89+B94)" +"'Power Price Assumption'!C25-4" +"Assumptions!$C$9" +"D8*D9*12" +"'Summary Output'!$E$27" +"XNPV(B11,C10:F10,C4:F4)" +"D8" +"Assumptions!$D$9" +"XNPV(B17,C16:F16,C4:F4)" +"D8" +"Assumptions!$E$9" +"XNPV(B23,C22:F22,$C$4:$F$4)" +"D8" +"Assumptions!$G$9" +"'Power Price Assumption'!C38-4" +"Assumptions!$H$9" +"'Power Price Assumption'!C51-4" +"Assumptions!$I$9" +"SUM(C10,C16,C22)" +"SUM(C28,C34,C40)" +"SUM(C40,C34,C28,C22,C16,C10)" +"SUM(C7:C9)" +"SUM(C10,C15)" +"E15+E10" +"IF(OR(C307=1,C308=1),+""Daily and Monthly Pricing Matrices are to the RIGHT ""&REPT(CHAR(26),5),"""")" +"Assumptions!$C$9" +"CurveDate+1" +"Assumptions!B9/Assumptions!C9" +"CONCATENATE(PeakStart,""-"",PeakEnd)" +"'Curve Paste'!D9" +"IF(OR(U7PeakEnd),""Off-Peak"",""Peak"")" +"Assumptions!$B$9" +"YEAR(BegDate)" +"CONCATENATE(PeakEnd+100,""-"",PeakStart-100)" +"AA7+1" +"PeakPeriod" +"OffPeakPeriod" +"IF(AND(WeekDef=8,CustomMFFlag),INDEX($AZ$29:$AZ$32,AU16),"""")" +"Assumptions!C17+1" +"INDEX(AT10:BA10,WeekDef)" +"IF(AQ11=1,TRUE,FALSE)" +"IF(AND(WeekDef=8,CustomSaFlag),INDEX($AZ$29:$AZ$32,AU17),"""")" +"Assumptions!C18" +"IF(AND(WeekDef=8,CustomSuFlag),INDEX($AZ$29:$AZ$32,AU18),"""")" +"(EndDate-BegDate+1)/365.25" +"AT12" +"IF(AND(WeekDef=8,CustomHoFlag),INDEX($AZ$29:$AZ$32,AU19),"""")" +"2-AQ14" +"INDEX(AW18:AW31,AX16)" +"+L17+1" +"INDEX(AT23:AT47,AU21)" +"AQ22-1" +"IF(OBuySell=1,IF(OCallPut=1,""ECT Can Deliver Coal, Take Power"",""ECT Can Deliver Power, Take Coal""),IF(OCallPut=1,""Counterparty Can Deliver Coal, Take Power"",""Counterparty Can Deliver Power, Take Coal""))" +"Assumptions!C10" +"Assumptions!B10/Assumptions!C10" +"Assumptions!C34" +"Volume-V7" +"+CELL(""filename"",B34)" +"MONTH(BegDate)" +"$AA$58" +"AB59+$AA$58" +"AM59+$AA$58" +"AD62-0.005" +"SUM(H9:I9)" +"F9/$J9*1000" +"F9*(1+$D$4)^($C9-$D$3)" +"SUMIF($C$9:$C$284,$T9,F$9:F$284)/12" +"80/168*U9+88/168*V9" +"W9/1000" +"C45+1" +"D45" +"N273*(1+$D$4)" +"F285+F285-F273" +"Returns!E3" +"Returns!E44" +"SUM(E9:E13)" +"XNPV(0.12,E14:X14,E8:X8)" +"Returns!Z3" +"Returns!Z49" +"E22*1.02" +"SUM(E20:E22)" +"XNPV(0.12,D23:X23,D19:X19)" +"C15" +"C24" +"SUM(E27:E28)" +"Budget!D5" +"Budget!Y44" +"XIRR($Y$7:INDEX($D$3:$AS$7,5,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$Y$3:INDEX($D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"""NPV ""&Assumptions!L44" +"XNPV(Assumptions!$L$44,$Y$7:INDEX($D$3:$AS$7,5,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$Y$3:INDEX($D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"XNPV(Assumptions!$L$49,D17:X17,$D$3:$X$3)" +"Budget!D44" +"IF(AND(MONTH(D$3)=MONTH(Assumptions!$C$16),YEAR(D$3)=YEAR(Assumptions!$C$16)),IF($C$9<0,0,$C$9/(1+Assumptions!$L$44)^((Assumptions!$C$17-Assumptions!$C$16)/365.25)),0)" +"IF(AND(MONTH(D$3)=MONTH(Assumptions!$C$16),YEAR(D$3)=YEAR(Assumptions!$C$16)),IF($C$9<0,0,Assumptions!$H$25),0)" +"IF($C$9<0,-Budget!D37,0)" +"IF(AND(MONTH(D$3)=MONTH(Assumptions!$C$16),YEAR(D$3)=YEAR(Assumptions!$C$16)),IF($C$9<0,-Budget!$B$25-Budget!$B$26,0),0)" +"SUM(D17:D21)" +"IF(ISERR(XIRR(D22:X22,D3:X3)),-1,IF(XIRR(D22:X22,D3:X3)>1,"">100%"",XIRR(D22:X22,D3:X3,0.5)))" +"XNPV(Assumptions!$L$49,D22:X22,D3:X3)" +"D17" +"D19" +"D7" +"SUM(D32:D34)" +"XIRR($D$35:INDEX($D$3:$AS$35,33,MATCH(Assumptions!$C$18,$D$3:$AS$3)),$D$3:INDEX($D$3:$AS$3,1,MATCH(Assumptions!$C$18,$D$3:$AS$3)))" +"""NPV ""&Assumptions!L49" +"XNPV(Assumptions!$L$49,$D$35:INDEX($D$3:$AS$35,33,MATCH(Assumptions!$C$18,$D$3:$AS$3)),$D$3:INDEX($D$3:$AS$3,1,MATCH(Assumptions!$C$18,$D$3:$AS$3)))" +"XNPV(Assumptions!$L$57,D44:INDEX($D$3:$AS$50,42,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$D$3:INDEX(Returns!$D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"-Budget!D9" +"Budget!Y9" +"XNPV(Assumptions!$L$57,D45:INDEX($D$3:$AS$50,43,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$D$3:INDEX(Returns!$D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"XNPV(Assumptions!$L$57,D46:INDEX($D$3:$AS$50,44,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$D$3:INDEX(Returns!$D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"XNPV(Assumptions!$L$57,D47:INDEX($D$3:$AS$50,45,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$D$3:INDEX(Returns!$D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"XNPV(Assumptions!$L$57,D48:INDEX($D$3:$AS$50,46,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$D$3:INDEX(Returns!$D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"IF($C$9<0,0,-Budget!D32)" +"Budget!Y32" +"XNPV(Assumptions!$L$57,D49:INDEX($D$3:$AS$50,47,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$D$3:INDEX(Returns!$D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"IF($C$9<0,0,Assumptions!$C$41)" +"$Z$49*Template!J129" +"XNPV(Assumptions!$L$57,D50:INDEX($D$3:$AS$50,48,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$D$3:INDEX(Returns!$D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"IF($C$9<0,0,Template!I234)" +"SUM(C44:C50)" +"Assumptions!C17" +"DATE(YEAR(Y5),12,31)" +"DATE(YEAR(Z5)+1,12,31)" +"SUM(C7:X7)" +"-51.44/COUNT($E$5:$M$5)" +"(-1000-SUM($E$8:$P$8))/COUNT($Q$5:$X$5)" +"-672/COUNT($E$5:$M$5)" +"-228" +"(-1800-SUM($E$14:$P$14))/COUNT($Q$5:$X$5)" +"-427/COUNT($E$5:$M$5)" +"(-830-SUM($E$15:$P$15))/COUNT($Q$5:$X$5)" +"-294/COUNT($D$5:$M$5)" +"(-2000-SUM($D$17:$M$17))/COUNT($N$5:$X$5)" +"-567/COUNT($N$5:$X$5)" +"-188/COUNT($D$5:$M$5)" +"-16-8-5" +"-2-75-10-17-1" +"-2-11-16-2-3" +"(-500-SUM($D$20:$P$20))/COUNT($Q$5:$X$5)" +"-5000/COUNT($Q$5:$X$5)" +"SUM(C7:C21)" +"-35/COUNT($E$5:$M$5)" +"-150-203" +"-3435-120" +"-698-1823" +"-698-288-100" +"-698-2588" +"-15897-559" +"0" +"SUM(B25:B26)" +"X29" +"SUM($C$22:C22)+SUM($C$27:C27)" +"IF(AND(MONTH(C$5)=MONTH(Assumptions!$C$16),YEAR(C$5)=YEAR(Assumptions!$C$16)),-$C$57,0)" +"IF(AND(MONTH(C$5)=MONTH(Assumptions!$C$16),YEAR(C$5)=YEAR(Assumptions!$C$16)),-Assumptions!$H$32,0)" +"-750/COUNT($U$5:$X$5)" +"SUM(C34:C35)*0.1" +"SUM(C32:C36)" +"IF(AND(MONTH(C$5)=MONTH(Assumptions!$C$16),YEAR(C$5)=YEAR(Assumptions!$C$16)),IF($Y$46>0,-($B$22+$B$37+$B$27),0),0)" +"B27+B37+B22" +"B22" +"C22+C37+C27+C40" +"Template!H697+IF(Y5=Assumptions!$C$18,Template!$E$715,0)" +"SUM($C$44:C44)" +"IF(ISERR(XIRR(D44:AR44,C5:AR5,0.1)),-1,XIRR(D44:AR44,C5:AR5,0.1))" +"XNPV(Assumptions!L44,$Y$44:INDEX($Y$5:$AT$44,40,MATCH(Assumptions!$C$18,Budget!$Y$5:$AT$5)),Budget!Y5:INDEX(Budget!$Y$5:$AT$5,1,MATCH(Assumptions!$C$18,Budget!$Y$5:$AT$5)))" +"XNPV(Assumptions!L44,D44:X44,D5:X5)" +"-(XNPV(0.1,$D$12:$X$12,$D$5:$X$5))" +"-(XNPV(0.1,$D$9:$X$9,$D$5:$X$5))" +"-(XNPV(0.1,$D$10:$X$10,$D$5:$X$5))" +"-(XNPV(0.1,$D$11:$X$11,$D$5:$X$5))" +"SUM(C50:C53)" +"C55-C54" +"C56*(1.1)^((Assumptions!$C$16-Assumptions!$C$14)/365.25)" +"A7" +"SUM(D65:G65)" +"SUM(D65:J65)" +"SUM(C7:G7)" +"SUM(H7:J7)" +"SUM(K7:M7)" +"SUM(N7:P7)" +"SUM(Q7:S7)" +"SUM(T7:V7)" +"SUM(W7:X7)" +"SUM(C25:G25)" +"SUM(H25:J25)" +"SUM(K25:M25)" +"SUM(N25:P25)" +"SUM(Q25:S25)" +"SUM(T25:V25)" +"SUM(W25:X25)" +"G84" +"J84" +"SUM($D$80:D80)+SUM($D$82:D82)" +"A32" +"SUM(C32:G32)" +"SUM(H32:J32)" +"SUM(K32:M32)" +"SUM(N32:P32)" +"SUM(Q32:S32)" +"SUM(T32:V32)" +"SUM(W32:X32)" +"SUM(D94:F94)" +"D80+D92+D82" +"SUM($D$94:D94)" +"+Template!I3" +"+SUM(C7:W7)" +"+SUM(C7:C8)" +"+$C$11" +"SUM(C7:C8)*C11" +"(Assumptions!$H$54-Assumptions!H25+C29+I86+H20+H21)*Assumptions!$L$9" +"Assumptions!$H$54" +"+N32*(Q18+Q20)" +"+N31" +"+C18+SUM(C50:V50)" +"+SUM(H18:H22)-C18" +"+C29" +"+Q23-L18" +"+N36*L18" +"+C19+SUM(C49:V49)" +"IF(Assumptions!$M$21=""Yes"",Assumptions!M20*IF(Assumptions!M19=""No"",-D44+INTEXP2,INTEXP1+-C44),0)" +"+T18+T19" +"+F76" +"+T20-H23-Q23" +"I86" +"+SUM(H18:H22)" +"+SUM(Q18:Q20)" +"+SUM(C18:C19)-SUM(H18:H22)" +"+L20-Q23" +"Assumptions!M11*C18" +"+SUM(C26:C28)" +"C40+1" +"+Template!H$3" +"IF(Assumptions!$M$19=""Yes"",IF(ISERR(PPMT(Assumptions!$M$17,C40,Assumptions!$M$18,$C$18)),0,PPMT(Assumptions!$M$17,C40,Assumptions!$M$18,$C$18)),IF(ISERR(PPMT(Assumptions!$M$17,C40-1,Assumptions!$M$18,$C$18)),0,PPMT(Assumptions!$M$17,C40-1,Assumptions!$M$18,$C$18)))" +"$C$18+C44" +"C45+D44" +"+C20" +"+Debt!C13" +"Assumptions!$L$9" +"+N32" +"+C19" +"+L19" +"+C18" +"+C47*C48" +"+L18" +"+N34" +"+IF(ISERROR(PPMT($C$51,D$41-1999,$C$52,$C$50)),0,PPMT($C$51,D$41-1999,$C$52,$C$50))" +"+IF(ISERROR(PPMT($D$51,E$41-2000,$D$52,$D$50)),0,PPMT($D$51,E$41-2000,$D$52,$D$50))" +"+IF(ISERROR(PPMT($E$51,F$41-2001,$E$52,$E$50)),0,PPMT($E$51,F$41-2001,$E$52,$E$50))" +"+IF(ISERROR(PPMT($F$51,G$41-2002,$F$52,$F$50)),0,PPMT($F$51,G$41-2002,$F$52,$F$50))" +"+IF(ISERROR(PPMT($G$51,H$41-2003,$G$52,$G$50)),0,PPMT($G$51,H$41-2003,$G$52,$G$50))" +"+IF(ISERROR(PPMT($H$51,I$41-2004,$H$52,$H$50)),0,PPMT($H$51,I$41-2004,$H$52,$H$50))" +"+SUM(C54:C59)" +"+Template!J252" +"+Template!J255" +"+Template!H$3" +"+$E$65*E69/365" +"IF(E71=0,0,+E66/E71)" +"+SUM(F69:F71)" +"+E72/SUM($E$69:$E$75)" +"+E73*$E$66/365" +"+E74/365*E65" +"+SUM(E69:E71)-SUM(E73:E74)" +"+SUM(E69:E71)" +"+E77/E78" +"+SUM(E73:E74)" +"+MAX(D94:D99)" +"+MAX(F94:F99)" +"+SUM(H82:I82)" +"Assumptions!F56" +"+MAX(D100:D111)-H82" +"+MAX(F100:F111)-I82" +"Assumptions!G58" +"+MAX(D112:D123)-SUM(H82:H83)" +"+MAX(F112:F123)-SUM(I82:I83)" +"+E83/12" +"Assumptions!H56" +"+SUM(H82:H85)" +"SUM(I82:I85)" +"IF($E$87=1,J93,I93)" +"$E$82*B94" +"D94*$E$85+($E$82-D94)*(Debt!$E$84/10000)/12" +"E94" +"MINA(C94/E$86,1)" +"C94+1" +"IF(C95<=$E$86,E95+F94,F94)" +"J105+0.4/12" +"J117+0.6/12" +"+CELL(""filename"",B155)" +"H8/SUM($B$9:$C$9)" +"215000*3/2+22500" +"-Budget!B7" +"1-L9" +"Debt!C19" +"Debt!C18" +"B9*B10/1000" +"1000" +""" ""&M18&"" Yr. LIBOR Swap Rate""" +"YEAR($C$17)" +"L13+4" +"M13+0.00125" +"M13+M12" +"SUM(H11:H21)" +"C22+C21*(1-C22)" +"-Budget!B8" +"-Budget!B8" +"-Budget!B32" +"0.06+0.022" +"-Budget!B25" +"-Budget!B25" +"SUM(C31:C33)" +"-Budget!B13" +"-Budget!B13" +"-SUM(Budget!C16:U16)" +"IF($M$19=""Yes"",MIN(Template!$I$706:$W$706),MIN(Template!$J$706:$X$706))" +"3939*650/1000" +"-Budget!B34" +"IF($M$19=""Yes"",MAX(Template!$I$706:$W$706),MAX(Template!$J$706:$X$706))" +"B40*(G22+H8)*0.75" +"IF($M$19=""Yes"",AVERAGE(Template!$I$706:$W$706),AVERAGE(Template!$J$706:$X$706))" +"650*4000/1000" +"-Budget!B18" +"-Budget!B18" +"Returns!C8" +"-Budget!C77" +"1500" +"G45*(G22+H8)*0.75" +"Returns!C23" +"1000-Budget!B20" +"-Budget!B20" +"(Returns!C17+Returns!C20+Returns!C21)*(1+$L$49)^((C16-C14)/365.25)" +"G51*SUM(H8:H21,H42:H49)+Budget!B21+Budget!B26+Budget!B36" +"-Budget!B21-Budget!B26" +"Returns!C18*(1+$L$49)^((C16-C14)/365.25)" +"SUM(C38:C51)" +"SUM(H25:H51)" +"SUM(I8:I51)" +"Returns!C19*(1+$L$49)^((C16-C14)/365.25)" +"SUM(H8:H51)" +"H54-I52-H40-H39-H32-H31" +"H40+H39+H32+H31" +"C9" +"M12+M13" +"SUM(Returns!C44:C48)*(1+L57)^((C16-C14)/365.25)" +"Debt!H22" +"SUM(Returns!C49:C50)*(1+L57)^((C16-C14)/365.25)" +"Debt!C26" +"SUM(M58:M59)" +"Debt!H20" +"H59+H54+SUM(H60:H62)" +"CALC!HS18" +"M64/(8760*C9)" +"CALC!HT18" +"CALC!HZ18" +"-CALC!IA18" +"Template!J188" +"Template!J197" +"Template!J203" +"Template!J242" +"Template!J295" +"M72-M73-M74-M75-M76" +"INTEXP2" +"Template!J316" +"M77-M78-M79" +"+CELL(""filename"",E3)" +"+NOW()" +"SUM(E410:AC410)" +"+E599" +"+I283" +"+YEAR(J283)" +"+Template!A281" +"Assumptions!B5" +"+CELL(""filename"",C5)" +"+I$3" +"SUM(I10:AC10)" +"Assumptions!$H$54+Debt!C8" +"+Debt!D8" +"+Debt!E7" +"SUM(D10:D19)" +"Debt!H22" +"SUM(D23:D24)" +"+D27+D25+D20" +"+C10" +"SUM(I10:AF10)" +"TDATE+1" +"+C41" +"+D41" +"SUM(I23:Y23)" +"+D55+D54" +"+N56+N51-D51-D56" +"+C41" +"IF(D41=0,0,IF($H41=""SL"",SLN($D41,$E41,$G41)*IF(YEAR($F41)<(J$3-1),IF(YEAR($F41)+$G41=J$3-1,(MONTH($F41)-1)/12,IF(YEAR($F41)+$G41J$3-1,0,(12-MONTH($F41)+1)/12)),IF(YEAR($F41)>J$3-1,0,VDB($D41,$E41,$G41,IF(YEAR($F41)=J$3-1,0,MIN($G41,(DATE(J$3-1,1,1)-$F41)/365)),MIN($G41,(DATE(J$3-1,12,31)-$F41)/365),$I41))))" +"IF($D41=0,0,IF($H41=""SL"",SLN($D41,$E41,$G41)*IF(YEAR($F41)J$3,0,(12-MONTH($F41)+1)/12)),IF(YEAR($F41)>J$3,0,VDB($D41,$E41,$G41,IF(YEAR($F41)=J$3,0,MIN($G41,(DATE(J$3,1,1)-$F41)/365)),MIN($G41,(DATE(J$3,12,31)-$F41)/365),$I41))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)J$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>J$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=J$3,0,MIN($G54,(DATE(J$3,1,1)-$F54)/365)),MIN($G54,(DATE(J$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)K$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>K$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=K$3,0,MIN($G54,(DATE(K$3,1,1)-$F54)/365)),MIN($G54,(DATE(K$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)L$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>L$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=L$3,0,MIN($G54,(DATE(L$3,1,1)-$F54)/365)),MIN($G54,(DATE(L$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)M$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>M$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=M$3,0,MIN($G54,(DATE(M$3,1,1)-$F54)/365)),MIN($G54,(DATE(M$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)N$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>N$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=N$3,0,MIN($G54,(DATE(N$3,1,1)-$F54)/365)),MIN($G54,(DATE(N$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)O$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>O$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=O$3,0,MIN($G54,(DATE(O$3,1,1)-$F54)/365)),MIN($G54,(DATE(O$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)P$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>P$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=P$3,0,MIN($G54,(DATE(P$3,1,1)-$F54)/365)),MIN($G54,(DATE(P$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)Q$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>Q$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=Q$3,0,MIN($G54,(DATE(Q$3,1,1)-$F54)/365)),MIN($G54,(DATE(Q$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)R$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>R$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=R$3,0,MIN($G54,(DATE(R$3,1,1)-$F54)/365)),MIN($G54,(DATE(R$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)S$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>S$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=S$3,0,MIN($G54,(DATE(S$3,1,1)-$F54)/365)),MIN($G54,(DATE(S$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)T$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>T$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=T$3,0,MIN($G54,(DATE(T$3,1,1)-$F54)/365)),MIN($G54,(DATE(T$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)U$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>U$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=U$3,0,MIN($G54,(DATE(U$3,1,1)-$F54)/365)),MIN($G54,(DATE(U$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)V$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>V$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=V$3,0,MIN($G54,(DATE(V$3,1,1)-$F54)/365)),MIN($G54,(DATE(V$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)W$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>W$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=W$3,0,MIN($G54,(DATE(W$3,1,1)-$F54)/365)),MIN($G54,(DATE(W$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)X$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>X$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=X$3,0,MIN($G54,(DATE(X$3,1,1)-$F54)/365)),MIN($G54,(DATE(X$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)Y$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>Y$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=Y$3,0,MIN($G54,(DATE(Y$3,1,1)-$F54)/365)),MIN($G54,(DATE(Y$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)Z$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>Z$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=Z$3,0,MIN($G54,(DATE(Z$3,1,1)-$F54)/365)),MIN($G54,(DATE(Z$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)AA$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>AA$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=AA$3,0,MIN($G54,(DATE(AA$3,1,1)-$F54)/365)),MIN($G54,(DATE(AA$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)AB$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>AB$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=AB$3,0,MIN($G54,(DATE(AB$3,1,1)-$F54)/365)),MIN($G54,(DATE(AB$3,12,31)-$F54)/365),$I54))))" +"IF(D54=0,0,IF($H54=""SL"",SLN($D54,$E54,$G54)*IF(YEAR($F54)AC$3,0,(12-MONTH($F54)+1)/12)),IF(YEAR($F54)>AC$3,0,VDB($D54,$E54,$G54,IF(YEAR($F54)=AC$3,0,MIN($G54,(DATE(AC$3,1,1)-$F54)/365)),MIN($G54,(DATE(AC$3,12,31)-$F54)/365),$I54))))" +"+I77+I72" +"SUM(J72:J76)" +"+SUM(I79:AF79)-D51-D56" +"+L41" +"I82*$N$41" +"IF($N42=0,0,IF($R42=""SL"",SLN($N42,$O42,$Q42)*IF(YEAR($P42)<(J$3-1),IF(YEAR($P42)+$Q42=J$3-1,(MONTH($P42)-1)/12,IF(YEAR($P42)+$Q42J$3-1,0,(12-MONTH($P42)+1)/12)),IF(YEAR($P42)>J$3-1,0,VDB($N42,$O42,$Q42,IF(YEAR($P42)=J$3-1,0,MIN($Q42,(DATE(J$3-1,1,1)-$P42)/365)),MIN($Q42,(DATE(J$3-1,12,31)-$P42)/365),$S42))))" +"IF($N42=0,0,IF($R42=""SL"",SLN($N42,$O42,$Q42)*IF(YEAR($P42)J$3,0,(12-MONTH($P42)+1)/12)),IF(YEAR($P42)>J$3,0,VDB($N42,$O42,$Q42,IF(YEAR($P42)=J$3,0,MIN($Q42,(DATE(J$3,1,1)-$P42)/365)),MIN($Q42,(DATE(J$3,12,31)-$P42)/365),$S42))))" +"I95*$N$56" +"+I93+I98" +"+SUM(I100:AF100)-N51" +"+I20" +"+I25" +"+I27" +"+I29" +"+I72" +"+E112" +"+I77" +"+I93" +"+I98" +"Assumptions!$C$26" +"(1+(+I128/12))^(H278)" +"+I129*(1+J128)" +"curr2&"" Exchange Rate""" +"""Exchange rate: ""&curr2&""/USD""" +"""Dollar Value of ""&curr2" +"IF(E137=0,0,1/E137)" +"curr2&"" Escalation Factors""" +"(1+(+I143/12))^(+stub)" +"""Currency (USD-1, ""&curr2&""-2)""" +"+$D$152*IF($D150=1,CHOOSE($D$151,1,I129),CHOOSE($D$151,1,I144))" +"+TRANSPOSE(CALC!HQ17:HQ37)" +"SUM(I152:I156)" +"IF($D150=1,I157,+I157*I$138)" +"A150" +"+TRANSPOSE(CALC!HP17:HP37)/1000" +"+I158" +"+I164*I163" +"+$D$152*IF($D168=1,CHOOSE($D$151,1,I146),CHOOSE($D$151,1,I161))" +"+TRANSPOSE(CALC!HT17:HT37)" +"+TRANSPOSE(CALC!HS17:HS37)/1000" +"CALC!HY17:HY40/1000" +"TRANSPOSE(CALC!IJ17:IJ40)/1000" +"+I165+I183+I185+I186" +"+TRANSPOSE(CALC!HZ17:HZ37)/1000" +"+"" Amount per ""&H193" +"+-TRANSPOSE(CALC!IA17:IA37)" +"+$H194" +"(I194*I193)*CHOOSE($H195,1,I$138)*IF($H195=1,CHOOSE($H196,1,I$129),CHOOSE($H196,1,I$144))" +"+TRANSPOSE(CALC!IC17:IC37)/1000" +"+-TRANSPOSE(CALC!ID17:ID37)" +"+TRANSPOSE(CALC!IF17:IF37)/1000" +"+-TRANSPOSE(CALC!IG17:IG37)" +"+I197+I203+I209+I212" +"($H218)*CHOOSE($H219,1,I$138)*IF($H219=1,CHOOSE($H220,1,I$129),CHOOSE($H220,1,I$144))" +"+I221" +"+I214+I222" +"TRANSPOSE(CALC!II17:II40)/1000" +"I230*CHOOSE($H$230,1,I138)*CHOOSE($H$231,1,I129)" +"Assumptions!C52" +"$H$236*CHOOSE($H$237,1,I138)*CHOOSE($H$238,1,I129)*IF(C442>0,C442,1)" +"$H$236*CHOOSE($H$237,1,J138)*CHOOSE($H$238,1,J129)" +"+I234+I240" +"+A150" +"+I165" +"+A168" +"+I183" +"+A185" +"+I185" +"+E188" +"+SUM(I248:I251)" +"+I225" +"SUM(I254:I254)" +"+E252-E255" +"+E242" +"+E257-E259" +"+E252" +"+E255" +"+E259" +"+I108" +"+I107" +"+I106" +"+E114" +"+E120" +"+E115" +"+Template!H740" +"NOW()" +"+E$599" +"E726" +"E285-E286" +"E728" +"E287-E289" +"A601" +"SUM(E292:E294)" +"E290-E295" +"E594" +"IF($E$593=""YES"",I595*(((I362-H539)+(I366-I539))/2),0)*$C$442" +"IF($E$593=""YES"",J594*(((J361-I539)+(J365-J539))/2),0)" +"A606" +"B451&"" (Interest Calc on Avg Balance)""" +"IF(I566=""YES"",IF($I$567=""YES"",-I569+((I588-I568)*(I421+I425)/2),0),I588*(I421+I425)/2)*IF(C442>0,C442,1)" +"IF(J566=""YES"",IF($I$567=""YES"",-J569+((J588-J568)*((J421+J425)/2)),0),J588*((J421+J425)/2))" +"B452&"" (Interest Calc on Avg. Balance)""" +"IF(I574=""YES"",IF($I$575=""YES"",-I577+((I589-I576)*(I428+I431)/2)*C442,0),I589*(I428+I431)/2*C442)" +"IF(J574=""YES"",IF($I$575=""YES"",-J577+((J589-J576)*(J428+J431)/2),0),J589*(J428+J431)/2)" +"+(I414+I417)/2*I587*C442" +"+(J414+J417)/2*J587" +"SUM(E305:E306)" +"E297+E302-E308" +"E615" +"-I285*I630" +"E310+E312" +"I310+I312+I313" +"E627" +"I671" +"E317*(1-E319)" +"E585" +"IF(I320<0,0,I320*I590)*C442" +"IF(J320<0,0,J320*J590)" +"H$599" +"I292+I293+I294" +"I676" +"(+I569*-1)+(I577*-1)" +"A550" +"I614" +"SUM(I330:I335)" +"H458+H459+H460" +"I729-H339" +"J729" +"B463" +"H463" +"+Debt!Q19" +"+H546-G546" +"I546-H546" +"A559" +"+H559-G559" +"B451" +"I564" +"I572" +"H462+H461" +"+I322+I579" +"SUM(H339:H345)" +"H336-H346" +"B451" +"H451" +"-I565" +"-I573" +"-I415-I416" +"-H348-H354-H356" +"I485" +"H365" +"I539-H539" +"-H357" +"""Excess Cash Flow Recaptured on ""&B451" +"IF(I363>0,-MIN((+I363)*I570,I421-I422-I423),0)" +"H361+H362+H363+H364+K485" +"I361+I362+I363+I364" +"A485" +"N485" +"I365" +"I540" +"SUM(E369:E372)" +"H375-I602" +"H376-I601" +"J376-K601+Debt!Q19" +"A494" +"N494" +"H379-I612+(I729-I731-I732)-H459" +"I379-J612+(J729-J731-J732)" +"H380+I613-I292" +"E379+E380" +"H383+I731-H460" +"I383+J731" +"H384+I342" +"E373+E377+E381+E383+E384" +"I543" +"+J423+J430+J416" +"+I417-J416" +"A507" +"E388+E389+E391+E390+E392" +"+K509" +"I431+I425-J423-J430" +"N510" +"I332+H396" +"H397+I334" +"E395+E396+E397" +"E398+E393" +"H402" +"H403-I580" +"H404-I579" +"H405+H406+I317" +"-I322" +"E400+E407" +"E385-E408" +"H417" +"IF(I348+I354+(I361+I362-I539)<=0,I348+I354+(I361+I362-I539),0)" +"IF(I348+I354>0,MIN(I348+I354,I414),0)" +"H414-H415-H416" +"I587" +"B451&"":""" +"-H451+H569" +"I569+I565" +"H564" +"-H364" +"H421-H423-H422-H424" +"I588" +"B452&"":""" +"-H452+H577" +"I577+I573" +"H572" +"I589" +"Assumptions!C17" +"1-C442" +"C439*12" +"IF(12-MONTH(C437)+MONTH(E445)>=12,(12-MONTH(C437)+MONTH(E445))-12,12-MONTH(C437)+MONTH(E445))/12" +"TEXT(I599,""0"")&"".""" +"DATE(YEAR(Assumptions!$C$17),12,31)" +"+Debt!C18" +"E451" +"-I565" +"-I573" +"+Debt!C19" +"-I580" +"A491" +"Debt!H22" +"I732" +"+Debt!H18" +"(I729-I732-I731)-H459" +"J729-J460" +"I731-H460" +"J731" +"-I579" +"I473+I474" +"+K340" +"+Debt!H20+Debt!H21" +"H455-SUM(H458:H463)" +"SUM(E458:E465)" +"E466-E455" +"E473+E474" +"E479-I473" +"IF($C$442>0,I473,0)" +"IF($C$442=0,I473,0)" +""" ""&B451" +"+Debt!H19" +"$E476/$F476*$C$442" +"$E476/$F476" +"$E476/$F476*C439" +"+Debt!$Q$19/Template!$F$477" +"C478*SUM(H453:S453)" +"E484+1" +"C437" +"I484" +"+Debt!F69" +"H454" +"I485+K485-L485" +"""at ""&TEXT(N484,""mm/dd/yy"")&"":*""" +"H458" +"G492" +"E479" +"H459" +"H460" +"+H559" +"E489+E491+E492+E496+E498+E499" +"+Debt!F73" +"IF($P$522=0,0,P506/$P$522)" +"N506" +"IF($R$522=0,0,R506/$R$522)" +"+B451&"" &""&B452&"" Debt""" +"H451+H452" +"+SUM(E509:E511)" +"N507+N512" +"B453" +"H453" +"H462" +"H461-L517-L516" +"K521+K514" +"E500-E522" +"A539&"" (Days)""" +"Debt!E69" +"A541&"" (x)""" +"A542&"" ($)""" +"E485" +"+Debt!F69:F75" +"Debt!F69:F75" +"IF(J285=0,0,J529/365*(J$285))" +"A370" +"J530/365*(J$285)" +"IF(J531=0,0,(J$286)/J531)" +"J532" +"A388" +"E503" +"J533/365*(J$286)" +"E546" +"E539+E540+E541+E542-E543-E544-E545" +"E546-D546" +"+I546-H546" +"+I$423+I$430+I$308" +"+H555" +"+I553*0.5" +"+Debt!H20" +"+H557" +"+H554-H555" +"+H555+H556" +"+Debt!H20" +"+I556" +"B451" +"-Debt!C44" +"Assumptions!$M$12+VLOOKUP(YEAR(I562),Assumptions!$L$13:$M$16,2)" +"IF(I566=""YES"",((1+I568/2)^2-1)*I421*-1,0)*C442" +"IF(J566=""YES"",((1+J568/2)^2-1)*J421*-1,0)" +"B452" +"+-Debt!F60" +"+-Debt!W56" +"-Debt!E50" +"I589" +"IF(I574=""YES"",((1+I576/2)^2-1)*(I428+I431)/2*-1,0)*C442" +"IF(J574=""YES"",((1+J576/2)^2-1)*(J428+J431)/2*-1,0)" +"B453" +"-Debt!E49" +"B451" +"Assumptions!$M$17" +"+Debt!$N$35" +"TEXT(C440,""0"")&"" M""" +"TEXT(C443,""0"")&"" M""" +"E445" +"DATE(YEAR(F599)-1,12,31)" +"C437" +"E445" +"DATE(YEAR(I599)+1,12,31)" +"I479" +"E735" +"I610-I614" +"I610-I618" +"Assumptions!$C$21" +"Assumptions!$C$22" +"H314" +"H733+H616" +"-H312" +"-(H734+H620)" +"H619" +"G620" +"H648" +"IF(H643-H644<0,0,H643-H644)" +"IF(H641<=0,H641,0)" +"IF(H641>0,IF(H645<=H641,H645,H641),0)" +"IF(H645-H646-H647<0,0,H645-H646-H647)" +"IF(H641<=0,0,H641-H647)" +"I629" +"H650*H629" +"I628" +"(H650-H652)*H628" +"H314" +"H657" +"G636" +"I629" +"H667*H629" +"I628" +"(H667-H669)*H628" +"+H654" +"H675-H674" +"-H453" +"I$317" +"I$293+I$294+I$292" +"+I$332" +"I$548-(I539-H539)" +"+I684+I686+I687-I688" +"-I$339" +"-I$343-I$344+I$364" +"+I$351+I$352" +"+A340" +"-I340" +"+I$334-I$342" +"+H682" +"I690+I692+I693+I694+I695+I696" +"+SUM(I698:S698)" +"-I$356-I$353+I$345+I$362+I$363-I697" +"+I780-I353-I697" +"+""(Federal Taxes @ "" & TEXT(I628,""0.00%"")&"")""" +"+I680" +"+I$314+I$295" +"+I308" +"Assumptions!L44" +"I$343+I$344" +"(I703+I704)/(I704+I705)" +"XIRR($H697:I697,$H680:I680,0.15)" +"3*HLOOKUP(Assumptions!$C$18,Template!$I$283:$AF$290,8)" +"+$N$51-SUM($I$93:INDEX($I$61:$AF$93,33,MATCH(YEAR(Assumptions!$C$18),Template!$I$61:$AF$61)))" +"+E708-(MAX((E708-E709)*Assumptions!$C$23,0))" +"HLOOKUP(Assumptions!$C$18,Template!$J$538:$AF$546,9)" +"HLOOKUP(Assumptions!$C$18,Template!$I$367:$AF$384,18)" +"-HLOOKUP(Assumptions!$C$18,Template!$I$367:$AF$395,25)-HLOOKUP(Assumptions!$C$18,Template!$I$367:$AF$395,26)-HLOOKUP(Assumptions!$C$18,Template!$I$367:$AF$395,29)" +"MAX(0,+SUM(E710:E713))" +"""VALUATION as of ""&TEXT(H680,""m/d/y"")" +"XNPV(E705,$H$697:INDEX($I$680:$AF$697,18,MATCH(Assumptions!$C$18,$H$680:$AF$680)),H$680:INDEX($I$680:$AF$680,1,MATCH(Assumptions!$C$18,$H$680:$AF$680)))" +"+E715/(1+E705)^((Assumptions!$C$18-TDATE)/365)" +"Q$850" +"HLOOKUP(Assumptions!$C$18,Template!$I$702:$AC$707,6)" +"+Template!B265" +"+C442" +"IF(F282=""Millions"",1000000,IF(F282=""Thousands"",1000,1))" +"I330" +"A331" +"I331" +"-I615" +"A540" +"-I540+H540" +"I543-H543" +"A749" +"SUM(I750:I762)" +"A335" +"I335" +"A339" +"-I339" +"A334" +"I334" +"A342" +"-I342" +"-I340" +"A766" +"-I345" +"-SUM(I343:I344)" +"SUM(I351:I353)" +"I778+I772+I763" +"I317" +"I292" +"I293+I294" +"I341" +"I339" +"I829+I831+I832-I833-I834" +"S829+S831+S832" +"N485-P486" +"$S$829" +"T293+T294" +"R854" +"T341" +"Q843" +"T339" +"Q844" +"T829+T831+T842-T843-T844" +"IF(ISERR(E841/$R$854),0,E841/$R$854)" +"IF(ISERR((G841*(1+G844))/($R$854-G844)),0,(G841*(1+G844))/(R854-G844))" +"I845*I840" +"""VALUATION as of ""&TEXT(H827,""m/d/y"")" +"XNPV($R$854,$H$835:$S$835,H827:$S$827)" +"XNPV($R$854,$H$835:$S$835,$H$827:$S$827)" +"(100*Q848)/(100*Q848+100)" +"(E846/(1+$R$854)^$Q$839)/(1+$R$854)^IF($C$442=1,0,$C$442)" +"O860" +"Q840" +"Q850+((1-Q847)*(Q850-Q852)*Q848)" +"Q852*(1-Q847)" +"Q841" +"Q849*R853+R851*(1-Q849)" +"""Number of Shares Outstanding at ""&TEXT(H827,""m/d/y"")" +"Q842" +"IF(ISERR(E855/E857),0,E855/E857)" +"O857+(O858*O859)" +"'Curve Paste'!BX4" +"IF(Assumptions!$L$30=4,VLOOKUP($A6,'Henwood Reference'!$E$9:$R$296,14),'Curve Paste'!BR6)" +"I6-$H$4" +"I6+$J$4" +"IF(Assumptions!$L$30=4,0,O6+P6)" +"(IF(GasPriceCurve,IF(OBuySell=OCallPut,D6,B6),C6)+K6/1000+L6)/(1-GasTransportPercent)" +"IF(Assumptions!$L$30=4,F6,CHOOSE(Assumptions!$L$30,E6,F6,G6))" +"Assumptions!$L$32*(1+Assumptions!$C$26)^(YEAR(A6)-2000)" +"K30" +"E219-0.001" +"E231" +"BU217" +"N276+N276-N264" +"AH276" +"Assumptions!$M$28" +"EOMONTH(CurveDate+31,-1)+1" +"DL11+1" +"IF(BasisNumber=1,""Prices"",""Basis-Adjusted Prices"")" +"IF(OVolType,""Blended"",""Total"")" +"Holiday(YEAR(DateToday),MONTH(DateToday))" +"SUM(AZ17:AZ292)" +"EOMONTH(DateToday,0)+1" +"+YEAR(A17)" +"MONTH(A17)" +"IF(E17="""","""",Holiday(B17,C17))" +"IF(OR(BegDate>=A18,EndDate1,VLOOKUP(A18-1,BasisTable,2,0),0),VLOOKUP(A17,PriceTable,2,0)+IF(BasisNumber<>1,VLOOKUP(A17,BasisTable,2,0),0))+$I$1)/(1-$I$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!N24,IF(A171,VLOOKUP(A18-1,BasisTable,2,0),0),VLOOKUP(A17,PriceTable,3,0)+IF(BasisNumber<>1,VLOOKUP(A17,BasisTable,2,0),0))+$J$1)/(1-$J$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!N24,IF(A171,VLOOKUP(A18-1,BasisTable,2,0),0),VLOOKUP(A17,PriceTable,4,0)+IF(BasisNumber<>1,VLOOKUP(A17,BasisTable,2,0),0))+$K$1)/(1-$K$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!N24,IF(A171,VLOOKUP(IF(A17=H5,A18-1,A17),BasisTable,2,0),0)+$L$1)/(1-$L$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!N24,IF(A171,VLOOKUP(IF(A17=H5,A18-1,A17),BasisTable,2,0),0)+$M$1)/(1-$M$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!N24,IF(A171,VLOOKUP(IF(A17=H5,A18-1,A17),BasisTable,2,0),0)+$N$1)/(1-$N$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!O24,IF(A171,VLOOKUP(IF(A17=H5,A18-1,A17),BasisTable,3,0),0)+$O$1)/(1-$O$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!O24,IF(A171,VLOOKUP(IF(A17=H5,A18-1,A17),BasisTable,3,0),0)+$P$1)/(1-$P$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!O24,IF(A171,VLOOKUP(IF(A17=H5,A18-1,A17),BasisTable,3,0),0)+$Q$1)/(1-$Q$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!O24,IF(A171,VLOOKUP(A18-1,BasisTable,3,0),0),VLOOKUP(A17,PriceTable,6,0)+IF(BasisNumber<>1,VLOOKUP(A17,BasisTable,3,0),0))+$R$1)/(1-$R$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!O24,IF(A171,VLOOKUP(A18-1,BasisTable,3,0),0),VLOOKUP(A17,PriceTable,7,0)+IF(BasisNumber<>1,VLOOKUP(A17,BasisTable,3,0),0))+$S$1)/(1-$S$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!O24,IF(A171,VLOOKUP(A18-1,BasisTable,3,0),0),VLOOKUP(A17,PriceTable,8,0)+IF(BasisNumber<>1,VLOOKUP(A17,BasisTable,3,0),0))+$T$1)/(1-$T$2))" +"VLOOKUP($A17,VolatilityTable,14)" +"VLOOKUP($A17,VolatilityTable,15)" +"VLOOKUP($A17,VolatilityTable,16)" +"VLOOKUP($A17,VolatilityTable,18)" +"VLOOKUP($A17,VolatilityTable,19)" +"VLOOKUP($A17,VolatilityTable,20)" +"VLOOKUP($A17,VolatilityTable,22)" +"VLOOKUP($A17,VolatilityTable,23)" +"VLOOKUP($A17,VolatilityTable,24)" +"VLOOKUP($A17,VolatilityTable,26)" +"VLOOKUP($A17,VolatilityTable,27)" +"VLOOKUP($A17,VolatilityTable,28)" +"IF(CorrPeakOffPeakOverFlag,INDEX(CorrPeakOffPeakOver,C17),CorrPeakOffPeak)" +"AX17-SUM(AU17:AW17)" +"IF(E17="""",0,INT((F17-MOD(F17,7)-E17)/7)+1-IF(AW17,IF(WEEKDAY(D17)=7,1,0),0))" +"IF(E17="""",0,INT((F17-MOD(F17-1,7)-E17)/7)+1-IF(AW17,IF(WEEKDAY(D17)=1,1,0),0))" +"IF(OR(E17="""",D17="""",D17EndDate),0,1)" +"IF(E17="""",0,F17-E17+1)" +"IF(E17="""",0,MIN((1-(1-VLOOKUP(B17,MAIN!$AA$7:$AM$28,C17+1))*(1-VLOOKUP(B17,MAIN!$AA$33:$AM$54,C17+1))),1))" +"TakeFunction(TakeType,STake,OTake,CombineTakesFlag,MostExpFlag,VolumeEscType,VolumeEsc,DateToday,BegDate,EndDate,OrderedScalars,OrderedPrices,OrderedPricesSat,OrderedPricesSun,AvailDays,FirmWeek,FirmSat,FirmSun,FirmHol,OptWeek,OptSat,OptSun,OptHol)*(1-PlannedOutages)" +"SUM(AZ17:BB17)" +"SUM(AZ17:BC17)" +"SUM(BH17:BJ17)" +"SUM(BH17:BK17)" +"(IF(OVolType<>2,A17+14,IF(OptExpDateShift,ShiftBack(A17,OptExpDateShift,D16),A17))-DateToday)/365.25" +"IF(BQ17,IF(OPriceCurve,IF(OBuySell=OCallPut,I17/(1-AY17),K17/(1-AY17)),J17/(1-AY17))*BD17,0)" +"IF(BQ17,IF(OPriceCurve,IF(OBuySell=OCallPut,L17/(1-AY17),N17/(1-AY17)),M17/(1-AY17))*BE17,0)" +"IF(BQ17,IF(OPriceCurve,IF(OBuySell=OCallPut,O17/(1-AY17),Q17/(1-AY17)),P17/(1-AY17))*BF17,0)" +"IF(BQ17,IF(OPriceCurve,IF(OBuySell=OCallPut,R17/(1-AY17),T17/(1-AY17)),S17/(1-AY17))*BG17,0)" +"IF(BP17,(BU17*AZ17+BV17*BA17+BW17*BB17)/BP17,0)" +"IF(BQ17,(BY17*BP17+BX17*BC17)/BQ17,0)" +"IF(BS17,IF(OPriceCurve,IF(OBuySell=OCallPut,I17/(1-AY17),K17/(1-AY17)),J17/(1-AY17))*BL17,0)" +"IF(BS17,IF(OPriceCurve,IF(OBuySell=OCallPut,L17/(1-AY17),N17/(1-AY17)),M17/(1-AY17))*BM17,0)" +"IF(BS17,IF(OPriceCurve,IF(OBuySell=OCallPut,O17/(1-AY17),Q17/(1-AY17)),P17/(1-AY17))*BN17,0)" +"IF(BS17,IF(OPriceCurve,IF(OBuySell=OCallPut,R17/(1-AY17),T17/(1-AY17)),S17/(1-AY17))*BO17,0)" +"IF(BR17,(BU17*BH17+BV17*BI17+BW17*BJ17)/BR17,0)" +"IF(BS17,(CE17*BR17+CD17*BK17)/BS17,0)" +"IF(OR(BQ17,BS17),IF(OVolType<>2,SQRT(IF(OVolOverMonthlyPeak,OVolOverMonthlyPeak,IF(OVolCurve,IF(OBuySell,U17,W17),V17))^2*(1-15/365.25/BT17)+IF(OVolOverDailyPeak,OVolOverDailyPeak,IF(OVolCurve,IF(OBuySell,AG17,AI17),AH17))^2*15/365.25/BT17),IF(OVolOverMonthlyPeak,OVolOverMonthlyPeak,IF(OVolCurve,IF(OBuySell,U17,W17),V17))),"""")" +"IF(OR(BQ17,BS17),IF(OVolType<>2,SQRT(IF(OVolOverMonthlyPeak,OVolOverMonthlyPeak,IF(OVolCurve,IF(OBuySell,X17,Z17),Y17))^2*(1-15/365.25/BT17)+IF(OVolOverDailyPeak,OVolOverDailyPeak,IF(OVolCurve,IF(OBuySell,AJ17,AL17),AK17))^2*15/365.25/BT17),IF(OVolOverMonthlyPeak,OVolOverMonthlyPeak,IF(OVolCurve,IF(OBuySell,X17,Z17),Y17))),"""")" +"IF(OR(BQ17,BS17),IF(OVolType<>2,SQRT(IF(OVolOverMonthlyPeak,OVolOverMonthlyPeak,IF(OVolCurve,IF(OBuySell,AA17,AC17),AB17))^2*(1-15/365.25/BT17)+IF(OVolOverDailyPeak,OVolOverDailyPeak,IF(OVolCurve,IF(OBuySell,AM17,AO17),AN17))^2*15/365.25/BT17),IF(OVolOverMonthlyPeak,OVolOverMonthlyPeak,IF(OVolCurve,IF(OBuySell,AA17,AC17),AB17))),"""")" +"IF(BQ17,IF(BP17,SQRT(LN(1+((BU17*AZ17)^2*(EXP(CG17^2*BT17)-1)+(BV17*BA17)^2*(EXP(CH17^2*BT17)-1)+(BW17*BB17)^2*(EXP(CI17^2*BT17)-1)+2*BU17*AZ17*BV17*BA17*(EXP(CG17*CH17*BT17)-1)+2*BV17*BA17*BW17*BB17*(EXP(CH17*CI17*BT17)-1)+2*BW17*BB17*BU17*AZ17*(EXP(CI17*CG17*BT17)-1))/(BY17*BP17)^2)/BT17),0),"""")" +"IF(BS17,IF(BR17,SQRT(LN(1+((CA17*BH17)^2*(EXP(CG17^2*BT17)-1)+(CB17*BI17)^2*(EXP(CH17^2*BT17)-1)+(CC17*BJ17)^2*(EXP(CI17^2*BT17)-1)+2*CA17*BH17*CB17*BI17*(EXP(CG17*CH17*BT17)-1)+2*CB17*BI17*CC17*BJ17*(EXP(CH17*CI17*BT17)-1)+2*CC17*BJ17*CA17*BH17*(EXP(CI17*CG17*BT17)-1))/(CE17*BR17)^2)/BT17),0),"""")" +"IF(OR(BQ17,BS17),IF(OVolType<>2,SQRT(IF(OVolOverMonthlyOffPeak,OVolOverMonthlyOffPeak,IF(OVolCurve,IF(OBuySell,AD17,AF17),AE17))^2*(1-15/365.25/BT17)+IF(OVolOverDailyOffPeak,OVolOverDailyOffPeak,IF(OVolCurve,IF(OBuySell,AP17,AR17),AQ17))^2*15/365.25/BT17),IF(OVolOverMonthlyOffPeak,OVolOverMonthlyOffPeak,IF(OVolCurve,IF(OBuySell,AD17,AF17),AE17))),"""")" +"IF(BQ17,SQRT(LN(1+((BY17*BP17)^2*(EXP(CJ17^2*BT17)-1)+(BX17*BC17)^2*(EXP(CL17^2*BT17)-1)+2*BY17*BP17*BX17*BC17*(EXP(AS17*CJ17*CL17*BT17)-1))/(BY17*BP17+BX17*BC17)^2)/BT17),"""")" +"IF(BS17,SQRT(LN(1+((CE17*BR17)^2*(EXP(CK17^2*BT17)-1)+(CD17*BK17)^2*(EXP(CL17^2*BT17)-1)+2*CE17*BR17*CD17*BK17*(EXP(AS17*CK17*CL17*BT17)-1))/(CE17*BR17+CD17*BK17)^2)/BT17),"""")" +"IF(OR(BQ17,BS17),VLOOKUP(A17,GasTable,13)*HeatRatePeak*VLOOKUP($B17,MAIN!$AB$59:$AM$80,$C17+1)/1000,0)" +"IF(OR(BQ17,BS17),VLOOKUP(A17,GasTable,13)*HeatRatePeak*(1+VLOOKUP($B17,HeatRateDegradation,$C17+1))/1000,0)" +"IF(OR(BQ17,BS17),VLOOKUP(A17,GasTable,13)*IF(EV17,HeatRatePeak,HeatRateOffPeak)*(1+VLOOKUP($B17,HeatRateDegradation,$C17+1))/1000,0)" +"IF(OR(BQ17,BS17),VLOOKUP(A17,GasTable,13)*IF(EW17,HeatRatePeak,HeatRateOffPeak)*(1+VLOOKUP($B17,HeatRateDegradation,$C17+1))/1000,0)" +"IF(BQ17,(CO17*AZ17+CP17*BA17+CQ17*BB17+CR17*BC17)/BQ17,0)" +"IF(BS17,CO17,0)" +"IF(OR(BQ17,BS17),VLOOKUP(A17,GasTable,14),"""")" +"IF(OR(BQ17,BS17),IF(CorrPowerGasOverFlag,INDEX(CorrPowerGasOver,C17),CorrPowerGas),"""")" +"IF(OR($BQ17,$BS17),SpreadOptPowerMargin,0)*((1+Assumptions!$C$26)^($B17-YEAR(Assumptions!$C$17)))" +"IF(OR(BQ17,BS17),(CW17*(AZ17+BH17)+CX17*(BA17+BI17)+CY17*(BB17+BJ17)+CZ17*(BC17+BK17))/(BQ17+BS17),0)" +"IF(OR(BQ17,BS17),CG17+IF(OVolSmile,VLOOKUP(MAX(-5,CO17+CW17-BU17),IF(OVolSmile=1,VolSmileBook,VolSmileModel),2),0),"""")" +"IF(OR(BQ17,BS17),CH17+IF(OVolSmile,VLOOKUP(MAX(-5,CP17+CW17-BV17),IF(OVolSmile=1,VolSmileBook,VolSmileModel),2),0),"""")" +"IF(OR(BQ17,BS17),CI17+IF(OVolSmile,VLOOKUP(MAX(-5,CQ17+CW17-BW17),IF(OVolSmile=1,VolSmileBook,VolSmileModel),2),0),"""")" +"IF(OR(BQ17,BS17),CL17+IF(OVolSmile,VLOOKUP(MAX(-5,CR17+CZ17-BX17),IF(OVolSmile=1,VolSmileBook,VolSmileModel),2),0),"""")" +"IF(BQ17,CM17+IF(OVolSmile,VLOOKUP(MAX(-5,CS17+DA17-BZ17),IF(OVolSmile=1,VolSmileBook,VolSmileModel),2),0),"""")" +"IF(BS17,CN17+IF(OVolSmile,VLOOKUP(MAX(-5,CT17+DA17-CF17),IF(OVolSmile=1,VolSmileBook,VolSmileModel),2),0),"""")" +"IF(AND(BU17>0,CO17>0,DB17>0,CU17>0),newSPRDOPT(BU17,CO17,CW17,0,DB17,CU17,CV17,BT17*365.25,OCallPut,0),0)" +"IF(AND(BV17>0,CP17>0,DC17>0,CU17>0),newSPRDOPT(BV17,CP17,CX17,0,DC17,CU17,CV17,BT17*365.25,OCallPut,0),0)" +"IF(AND(BW17>0,CQ17>0,DD17>0,CU17>0),newSPRDOPT(BW17,CQ17,CY17,0,DD17,CU17,CV17,BT17*365.25,OCallPut,0),0)" +"IF(AND(BX17>0,CR17>0,DE17>0,CU17>0),newSPRDOPT(BX17,CR17,CZ17,0,DE17,CU17,CV17,BT17*365.25,OCallPut,0),0)" +"IF(OVolType,IF(AND(BZ17>0,CS17>0,DF17>0,CU17>0),newSPRDOPT(BZ17,CS17,DA17,0,DF17,CU17,CV17,BT17*365.25,OCallPut,0),0),IF(BQ17,(DH17*AZ17+DI17*BA17+DJ17*BB17+DK17*BC17)/BQ17,0))" +"IF(AND(BW17>0,CT17>0,DD17>0,CU17>0),newSPRDOPT(BW17,CT17,CY17,0,DD17,CU17,CV17,BT17*365.25,OCallPut,0),0)" +"IF(AND(BX17>0,CT17>0,DE17>0,CU17>0),newSPRDOPT(BX17,CT17,CZ17,0,DE17,CU17,CV17,BT17*365.25,OCallPut,0),0)" +"IF(BS17,(DH17*BH17+DI17*BI17+DW17*BJ17+DX17*BK17)/BS17,0)" +"DH17*AZ17" +"DL17*BQ17" +"IF(BQ17,IF(OCallPut,IF(BU17>(CO17+CW17),BU17-(CO17+CW17),0),IF((CO17+CW17)>BU17,(CO17+CW17)-BU17,0))*AZ17,0)" +"IF(BQ17,IF(OCallPut,IF(BV17>(CP17+CX17),BV17-(CP17+CX17),0),IF((CP17+CX17)>BV17,(CP17+CX17)-BV17,0))*BA17,0)" +"IF(BQ17,IF(OCallPut,IF(BW17>(CQ17+CY17),BW17-(CQ17+CY17),0),IF((CQ17+CY17)>BW17,(CQ17+CY17)-BW17,0))*BB17,0)" +"IF(BQ17,IF(OCallPut,IF(BX17>(CR17+CZ17),BX17-(CR17+CZ17),0),IF((CR17+CZ17)>BX17,(CR17+CZ17)-BX17,0))*BC17,0)" +"IF(BQ17,IF(OVolType,IF(OCallPut,IF(BZ17>(CS17+DA17),BZ17-(CS17+DA17),0),IF((CS17+DA17)>BZ17,(CS17+DA17)-BZ17,0))*BQ17,SUM(EE17:EH17)),0)" +"DZ17-EE17" +"DH17*BH17" +"DW17*BJ17" +"DY17*BS17" +"IF(BS17,IF(OCallPut,IF(CA17>(CT17+CW17),CA17-(CT17+CW17),0),IF((CT17+CW17)>CA17,(CT17+CW17)-CA17,0))*BH17,0)" +"IF(BS17,IF(OCallPut,IF(CB17>(CT17+CX17),CB17-(CT17+CX17),0),IF((CT17+CX17)>CB17,(CT17+CX17)-CB17,0))*BI17,0)" +"IF(BS17,IF(OCallPut,IF(CC17>(CT17+CY17),CC17-(CT17+CY17),0),IF((CT17+CY17)>CC17,(CT17+CY17)-CC17,0))*BJ17,0)" +"IF(BS17,IF(OCallPut,IF(CD17>(CT17+CZ17),CD17-(CT17+CZ17),0),IF((CT17+CZ17)>CD17,(CT17+CZ17)-CD17,0))*BK17,0)" +"IF(BS17,SUM(ET17:EW17),0)" +"IF(AX17,IF(VLOOKUP(C17,MAIN!$L$17:$M$28,2)=""Yes"",VLOOKUP(CALC!B17,MAIN!$H$17:$I$20,2),0),0)" +"$FD17*16*AT17*(1-$AY17)" +"$FD17*16*(AV17+AW17)*(1-$AY17)" +"$FD17*8*AX17*(1-$AY17)" +"IF(AX17,VLOOKUP(CALC!B17,MAIN!$H$17:$K$20,4),0)" +"SUM(FE17:FH17)" +"FI17*FJ17" +"IF($EI17>0,MIN(FE17,AZ17*(1+VLOOKUP($C17,WeatherCapacityAdjustment,2))),0)" +"IF($EI17>0,MIN(FH17,BC17*(1+VLOOKUP($C17,WeatherCapacityAdjustment,3))),0)" +"IF(ET17>0,MIN(FE17-FL17,BH17*(1+VLOOKUP($C17,WeatherCapacityAdjustment,2))),0)" +"IF(EW17>0,MIN(FH17-FO17,BK17*(1+VLOOKUP($C17,WeatherCapacityAdjustment,3))),0)" +"IF(AND(Assumptions!$H$71=""Yes"",A17>=Assumptions!$H$72,A17<=Assumptions!$H$73),0,IF(AND($A17>=Assumptions!$C$17,$A17<=Assumptions!$C$18),MAX(AZ17*(1+VLOOKUP($C17,WeatherCapacityAdjustment,2))-FL17,0),0))" +"IF(AND(Assumptions!$H$71=""Yes"",A17>=Assumptions!$H$72,A17<=Assumptions!$H$73),0,IF(AND($A17>=Assumptions!$C$17,$A17<=Assumptions!$C$18),MAX(BA17*(1+VLOOKUP($C17,WeatherCapacityAdjustment,2))-FM17,0),0))" +"IF(AND(Assumptions!$H$71=""Yes"",A17>=Assumptions!$H$72,A17<=Assumptions!$H$73),0,IF(AND($A17>=Assumptions!$C$17,$A17<=Assumptions!$C$18),MAX(BB17*(1+VLOOKUP($C17,WeatherCapacityAdjustment,2))-FN17,0),0))" +"IF(AND(Assumptions!$H$71=""Yes"",A17>=Assumptions!$H$72,A17<=Assumptions!$H$73),0,IF(AND($A17>=Assumptions!$C$17,$A17<=Assumptions!$C$18),MAX(BC17*(1+VLOOKUP($C17,WeatherCapacityAdjustment,3))-FO17,0),0))" +"IF(AND(Assumptions!$H$71=""Yes"",A17>=Assumptions!$H$72,A17<=Assumptions!$H$73),0,IF(ET17>0,MAX(BH17*(1+VLOOKUP($C17,WeatherCapacityAdjustment,2))-FP17,0),0))" +"IF(AND(Assumptions!$H$71=""Yes"",A17>=Assumptions!$H$72,A17<=Assumptions!$H$73),0,IF(EU17>0,MAX(BI17*(1+VLOOKUP($C17,WeatherCapacityAdjustment,3))-FQ17,0),0))" +"IF(AND(Assumptions!$H$71=""Yes"",A17>=Assumptions!$H$72,A17<=Assumptions!$H$73),0,IF(EV17>0,MAX(BJ17*(1+VLOOKUP($C17,WeatherCapacityAdjustment,2))-FR17,0),0))" +"IF(AND(Assumptions!$H$71=""Yes"",A17>=Assumptions!$H$72,A17<=Assumptions!$H$73),0,IF(EW17>0,MAX(BK17*(1+VLOOKUP($C17,WeatherCapacityAdjustment,2))-FS17,0),0))" +"SUM(FT17:GA17)" +"+IF(SUM(FT17:GA17)=0,0,(SUMPRODUCT(BU17:BX17,FT17:FW17)+SUMPRODUCT(CA17:CD17,FX17:GA17))/SUM(FT17:GA17))" +"(FT17*BU17+FX17*CA17+FU17*BV17+FY17*CB17+FV17*BW17+FZ17*CC17+FW17*BX17+GA17*CD17)" +"+IF(BQ17,((FL17+FM17+FT17+FU17)*HeatRatePeak/1000*(1+VLOOKUP($C17,WeatherHeatRateAdjustment,2))+(FN17+FV17)*IF(EV17>0,HeatRatePeak,HeatRateOffPeak)/1000*(1+VLOOKUP($C17,WeatherHeatRateAdjustment,2))+(FO17+FW17)*IF(EW17>0,HeatRatePeak,HeatRateOffPeak)/1000*(1+VLOOKUP($C17,WeatherHeatRateAdjustment,3)))*(1+VLOOKUP($B17,HeatRateDegradation,$C17+1)),0)" +"IF(BQ17,((FP17+FQ17+FR17+FX17+FY17+FZ17)*HeatRatePeak/1000*(1+VLOOKUP($C17,WeatherHeatRateAdjustment,2))+(FS17+GA17)*HeatRatePeak/1000*(1+VLOOKUP($C17,WeatherHeatRateAdjustment,3)))*(1+VLOOKUP($B17,HeatRateDegradation,$C17+1)),0)" +"IF(BQ17,VLOOKUP(A17,GasTable,13),0)" +"(GE17+GF17)*GG17" +"GB17" +"+DA17" +"+GI17*GJ17" +"MAX(FE17-FL17-FP17,0)" +"SUM(GL17:GO17)" +"IF(SUM(GL17:GO17)=0,0,((GL17*BU17+GM17*BV17+GN17*BW17+GO17*BX17)/SUM(GL17:GO17)))" +"(GL17*BU17+GM17*BV17+GN17*BW17+GO17*BX17)" +"IF($A17>=BegDate,Assumptions!$C$56*24*($A18-$A17)*(1-VLOOKUP($B17,MAIN!$AA$7:$AM$28,$C17+1))*(1-VLOOKUP($B17,MAIN!$AA$33:$AM$54,$C17+1)),0)*80/168" +"J17" +"IF($A17>=BegDate,VLOOKUP($A17,GasTable,13)+Assumptions!$C$58,0)" +"GU17*Assumptions!$C$57/1000" +"IF(Assumptions!$C$60=""Hourly"",MAX(0,GS17*(GT17-GV17)),GS17*(GT17-GV17))" +"IF($A17>=BegDate,Assumptions!$C$56*24*($A18-$A17)*(1-VLOOKUP($B17,MAIN!$AA$7:$AM$28,$C17+1))*(1-VLOOKUP($B17,MAIN!$AA$33:$AM$54,$C17+1)),0)*16/168" +"M17" +"P17" +"IF($A17>=BegDate,Assumptions!$C$56*24*($A18-$A17)*(1-VLOOKUP($B17,MAIN!$AA$7:$AM$28,$C17+1))*(1-VLOOKUP($B17,MAIN!$AA$33:$AM$54,$C17+1)),0)*56/168" +"S17" +"IF(AND(Assumptions!$H$71=""Yes"",A17>=Assumptions!$H$72,A17<=Assumptions!$H$73),Assumptions!$H$74*Assumptions!$C$9*1000,0)" +"YEAR(Template!$I$3)" +"SUMIF($B$17:$B$292,HO17,$FJ$17:$FJ$292)" +"IF(HR17=0,0,HR17/HP17)" +"SUMIF($B$17:$B$292,HO17,$FK$17:$FK$292)" +"SUMIF($B$17:$B$292,HO17,$GB$17:$GB$292)" +"+IF(HS17>0,HU17/HS17,0)" +"SUMIF($B$17:$B$292,HO17,$GD$17:$GD$292)" +"HR17+HU17" +"SUMIF($B$17:$B$292,$HO17,$EN$17:$EN$292)" +"SUMIF($B$17:$B$292,$HO17,$FC$17:$FC$292)" +"IF(Assumptions!$L$24=""Yes"",HW17+HX17,0)" +"SUMIF($B$17:$B$292,HO17,$GE$17:$GE$292)+SUMIF($B$17:$B$292,HO17,$GF$17:$GF$292)" +"-SUMIF($B$17:$B$292,HO17,$GH$17:$GH$292)" +"SUMIF($B$17:$B$292,HO17,$GI$17:$GI$292)" +"-SUMIF($B$17:$B$292,HO17,$GK$17:$GK$292)" +"SUMIF($B$17:$B$292,HO17,$GP$17:$GP$292)" +"-SUMIF($B$17:$B$292,HO17,$GR$17:$GR$292)" +"(SUMIF($B$17:$B$292,HO17,$GW$17:$GW$292)+SUMIF($B$17:$B$292,HO17,$HB$17:$HB$292)+SUMIF($B$17:$B$292,HO17,$HG$17:$HG$292)+SUMIF($B$17:$B$292,HO17,$HL$17:$HL$292))*Assumptions!$C$59" +"SUMIF($B$17:$B$292,HO17,$HM$17:$HM$292)" +"EOMONTH(A17,0)+1" +"IF(Assumptions!$L$25=4,'Henwood Reference'!N25,IF(A18=H5,VLOOKUP(A19-1,PriceTable,2,0)+IF(BasisNumber<>1,VLOOKUP(A19-1,BasisTable,2,0),0),VLOOKUP(A18,PriceTable,2,0)+IF(BasisNumber<>1,VLOOKUP(A18,BasisTable,2,0),0)+$I$1)/(1-$I$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!N25,IF(A18=H5,VLOOKUP(A19-1,PriceTable,3,0)+IF(BasisNumber<>1,VLOOKUP(A19-1,BasisTable,2,0),0),VLOOKUP(A18,PriceTable,3,0)+IF(BasisNumber<>1,VLOOKUP(A18,BasisTable,2,0),0)+$J$1)/(1-$J$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!N25,IF(A18=H5,VLOOKUP(A19-1,PriceTable,4,0)+IF(BasisNumber<>1,VLOOKUP(A19-1,BasisTable,2,0),0),VLOOKUP(A18,PriceTable,4,0)+IF(BasisNumber<>1,VLOOKUP(A18,BasisTable,2,0),0)+$K$1)/(1-$K$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!N25,(VLOOKUP(A18,PriceTableWeekend,2,0)+IF(BasisNumber<>1,VLOOKUP(IF(A18=H5,A19-1,A18),BasisTable,2,0),0)+$L$1)/(1-$L$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!N25,(VLOOKUP(A18,PriceTableWeekend,3,0)+IF(BasisNumber<>1,VLOOKUP(IF(A18=H5,A19-1,A18),BasisTable,2,0),0)+$M$1)/(1-$M$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!N25,(VLOOKUP(A18,PriceTableWeekend,4,0)+IF(BasisNumber<>1,VLOOKUP(IF(A18=H5,A19-1,A18),BasisTable,2,0),0)+$N$1)/(1-$N$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!O25,(VLOOKUP(A18,PriceTableWeekend,6,0)+IF(BasisNumber<>1,VLOOKUP(IF(A18=H5,A19-1,A18),BasisTable,3,0),0)+$O$1)/(1-$O$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!O25,(VLOOKUP(A18,PriceTableWeekend,7,0)+IF(BasisNumber<>1,VLOOKUP(IF(A18=H5,A19-1,A18),BasisTable,3,0),0)+$P$1)/(1-$P$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!O25,(VLOOKUP(A18,PriceTableWeekend,8,0)+IF(BasisNumber<>1,VLOOKUP(IF(A18=H5,A19-1,A18),BasisTable,3,0),0)+$Q$1)/(1-$Q$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!O25,IF(A18=H5,VLOOKUP(A19-1,PriceTable,6,0)+IF(BasisNumber<>1,VLOOKUP(A19-1,BasisTable,3,0),0),VLOOKUP(A18,PriceTable,6,0)+IF(BasisNumber<>1,VLOOKUP(A18,BasisTable,3,0),0)+$R$1)/(1-$R$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!O25,IF(A18=H5,VLOOKUP(A19-1,PriceTable,7,0)+IF(BasisNumber<>1,VLOOKUP(A19-1,BasisTable,3,0),0),VLOOKUP(A18,PriceTable,7,0)+IF(BasisNumber<>1,VLOOKUP(A18,BasisTable,3,0),0)+$S$1)/(1-$S$2))" +"IF(Assumptions!$L$25=4,'Henwood Reference'!O25,IF(A18=H5,VLOOKUP(A19-1,PriceTable,8,0)+IF(BasisNumber<>1,VLOOKUP(A19-1,BasisTable,3,0),0),VLOOKUP(A18,PriceTable,8,0)+IF(BasisNumber<>1,VLOOKUP(A18,BasisTable,3,0),0)+$T$1)/(1-$T$2))" +"HO17+1" +"IF(Assumptions!$L$25=4,VLOOKUP($A19,'Henwood Reference'!$E$9:$R$320,10),(VLOOKUP($A19,PriceTable,2,0)+IF(BasisNumber<>1,VLOOKUP($A19,BasisTable,2,0),0)+I$1)/(1-I$2))" +"IF(Assumptions!$L$25=4,VLOOKUP($A19,'Henwood Reference'!$E$9:$R$320,10),(VLOOKUP($A19,PriceTable,3,0)+IF(BasisNumber<>1,VLOOKUP($A19,BasisTable,2,0),0)+J$1)/(1-J$2))" +"IF(Assumptions!$L$25=4,VLOOKUP($A19,'Henwood Reference'!$E$9:$R$320,10),(VLOOKUP($A19,PriceTable,4,0)+IF(BasisNumber<>1,VLOOKUP($A19,BasisTable,2,0),0)+K$1)/(1-K$2))" +"IF(Assumptions!$L$25=4,VLOOKUP($A19,'Henwood Reference'!$E$9:$R$320,10),(VLOOKUP($A19,PriceTableWeekend,2,0)+IF(BasisNumber<>1,VLOOKUP($A19,BasisTable,2,0),0)+L$1)/(1-L$2))" +"IF(Assumptions!$L$25=4,VLOOKUP($A19,'Henwood Reference'!$E$9:$R$320,10),(VLOOKUP($A19,PriceTableWeekend,3,0)+IF(BasisNumber<>1,VLOOKUP($A19,BasisTable,2,0),0)+M$1)/(1-M$2))" +"IF(Assumptions!$L$25=4,VLOOKUP($A19,'Henwood Reference'!$E$9:$R$320,10),(VLOOKUP($A19,PriceTableWeekend,4,0)+IF(BasisNumber<>1,VLOOKUP($A19,BasisTable,2,0),0)+N$1)/(1-N$2))" +"IF(Assumptions!$L$25=4,VLOOKUP($A19,'Henwood Reference'!$E$9:$R$320,11),(VLOOKUP($A19,PriceTableWeekend,6,0)+IF(BasisNumber<>1,VLOOKUP($A19,BasisTable,3,0),0)+O$1)/(1-O$2))" +"IF(Assumptions!$L$25=4,VLOOKUP($A19,'Henwood Reference'!$E$9:$R$320,11),(VLOOKUP($A19,PriceTableWeekend,7,0)+IF(BasisNumber<>1,VLOOKUP($A19,BasisTable,3,0),0)+P$1)/(1-P$2))" +"IF(Assumptions!$L$25=4,VLOOKUP($A19,'Henwood Reference'!$E$9:$R$320,11),(VLOOKUP($A19,PriceTableWeekend,8,0)+IF(BasisNumber<>1,VLOOKUP($A19,BasisTable,3,0),0)+Q$1)/(1-Q$2))" +"IF(Assumptions!$L$25=4,VLOOKUP($A19,'Henwood Reference'!$E$9:$R$320,11),(VLOOKUP($A19,PriceTable,6,0)+IF(BasisNumber<>1,VLOOKUP($A19,BasisTable,3,0),0)+R$1)/(1-R$2))" +"IF(Assumptions!$L$25=4,VLOOKUP($A19,'Henwood Reference'!$E$9:$R$320,11),(VLOOKUP($A19,PriceTable,7,0)+IF(BasisNumber<>1,VLOOKUP($A19,BasisTable,3,0),0)+S$1)/(1-S$2))" +"IF(Assumptions!$L$25=4,VLOOKUP($A19,'Henwood Reference'!$E$9:$R$320,11),(VLOOKUP($A19,PriceTable,8,0)+IF(BasisNumber<>1,VLOOKUP($A19,BasisTable,3,0),0)+T$1)/(1-T$2))" +"IF(OR(BQ25,BS25),VLOOKUP(A25,GasTable,13)*HeatRatePeak*(1+VLOOKUP($B25,HeatRateDegradation,$C25+1))/1000,0)" +"IF(BS39,IF(OVolType,IF(OCallPut,IF(CF39>(CT39+DA39),CF39-(CT39+DA39),0),IF((CT39+DA39)>CF39,(CT39+DA39)-CF39,0))*BS39,SUM(ET39:EW39)),0)" +"IF(EI42,IF(OCallPut,IF(CA42>(CT42+CW42),CA42-(CT42+CW42),0),IF((CT42+CW42)>CA42,(CT42+CW42)-CA42,0))*BH42,0)" +"IF(EI42,IF(OCallPut,IF(CB42>(CT42+CX42),CB42-(CT42+CX42),0),IF((CT42+CX42)>CB42,(CT42+CX42)-CB42,0))*BI42,0)" +"IF(EI42,IF(OCallPut,IF(CC42>(CT42+CY42),CC42-(CT42+CY42),0),IF((CT42+CY42)>CC42,(CT42+CY42)-CC42,0))*BJ42,0)" +"IF(EI42,IF(OCallPut,IF(CD42>(CT42+CZ42),CD42-(CT42+CZ42),0),IF((CT42+CZ42)>CD42,(CT42+CZ42)-CD42,0))*BK42,0)" +"IF(EI42,SUM(ET42:EW42),0)" +"GD66-GH66" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,F5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,G5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,H5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,I5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,J5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,K5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,L5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,M5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,N5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,O5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,P5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,Q5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,R5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,S5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,T5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,U5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,V5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,W5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,X5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,Y5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,Z5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,AA5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,AB5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(VolumeHourlyOver,AC5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE5),Volume),0))" +"SUM(AF5:AU5)" +"SUM(AV5:BC5)" +"BD5+BE5" +"IF(BD5,SUMPRODUCT(AF5:AU5,F21:U21)/BD5,0)" +"IF(BE5,SUMPRODUCT(AV5:BC5,V21:AC21)/BE5,0)" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),F5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),G5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),H5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),I5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),J5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),K5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),L5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),M5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),N5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),O5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),P5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),Q5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),R5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),S5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),T5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),U5,1),IF(OR(WeekDef=1,WeekDef=2,WeekDef=4,WeekDef=6,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),V5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),W5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),X5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),Y5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),Z5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),AA5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),AB5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomMFFlag,CustomMFPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),AC5,1),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomMFFlag,OR(CustomMFPeriod=1,CustomMFPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ5),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(CI5,SUMPRODUCT(BK5:BZ5,F21:U21)/CI5,0)" +"IF(CJ5,SUMPRODUCT(CA5:CH5,V21:AC21)/CJ5,0)" +"MAX(AF5:BC5,AF19:BC19,AF33:BC33,AF47:BC47)" +"MAX(BK5:CH5,BK19:CH19,BK33:CH33,BK47:CH47)" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,F5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,G5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,H5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,I5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,J5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,K5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,L5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,M5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,N5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,O5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,P5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,Q5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,R5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,S5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,T5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,U5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,V5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,W5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,X5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,Y5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,Z5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,AA5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,AB5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(VolumeHourlyOver,AC5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE19),Volume),0))" +"IF(BD19,SUMPRODUCT(AF19:AU19,F21:U21)/BD19,0)" +"IF(BE19,SUMPRODUCT(AV19:BC19,V21:AC21)/BE19,0)" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),F5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),G5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),H5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),I5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),J5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),K5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),L5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),M5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),N5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),O5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),P5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),Q5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),R5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),S5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),T5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),U5,2),IF(OR(WeekDef=1,WeekDef=2,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),V5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),W5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),X5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),Y5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),Z5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),AA5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),AB5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSaFlag,CustomSaPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),AC5,2),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSaFlag,OR(CustomSaPeriod=1,CustomSaPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ19),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(CI19,SUMPRODUCT(BK19:BZ19,F21:U21)/CI19,0)" +"IF(CJ19,SUMPRODUCT(CA19:CH19,V21:AC21)/CJ19,0)" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,F5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,G5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,H5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,I5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,J5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,K5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,L5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,M5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,N5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,O5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,P5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,Q5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,R5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,S5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,T5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,U5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,V5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,W5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,X5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,Y5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,Z5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,AA5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,AB5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(VolumeHourlyOver,AC5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE33),Volume),0))" +"IF(BD33,SUMPRODUCT(AF33:AU33,F21:U21)/BD33,0)" +"IF(BE33,SUMPRODUCT(AV33:BC33,V21:AC21)/BE33,0)" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),F5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),G5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),H5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),I5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),J5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),K5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),L5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),M5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),N5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),O5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),P5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),Q5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),R5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),S5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),T5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),U5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=6,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=2))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),V5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),W5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),X5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),Y5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),Z5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),AA5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),AB5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(AND(WeekDef=8,CustomSuFlag,CustomSuPeriod=4),INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),AC5,3),IF(OR(WeekDef=1,WeekDef=3,WeekDef=5,WeekDef=7,AND(WeekDef=8,CustomSuFlag,OR(CustomSuPeriod=1,CustomSuPeriod=3))),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ33),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0))" +"IF(CI33,SUMPRODUCT(BK33:BZ33,F21:U21)/CI33,0)" +"IF(CJ33,SUMPRODUCT(CA33:CH33,V21:AC21)/CJ33,0)" +"IF(A37=MONTH(CurveDate+31),EOMONTH(CurveDate+31,0),EOMONTH(CurveDate+31,MOD(A37-MONTH(CurveDate+31),12)-1)+1)" +"VLOOKUP(B37,PriceTable,3,0)+IF(BasisNumber<>1,VLOOKUP(B37,BasisTable,2,0),0)" +"VLOOKUP(B37,PriceTable,7,0)+IF(BasisNumber<>1,VLOOKUP(B37,BasisTable,3,0),0)" +"C37*F21" +"C37*G21" +"C37*H21" +"C37*I21" +"C37*J21" +"C37*K21" +"C37*L21" +"C37*M21" +"C37*N21" +"C37*O21" +"C37*P21" +"C37*Q21" +"C37*R21" +"C37*S21" +"C37*T21" +"C37*U21" +"D37*W21" +"D37*X21" +"D37*Y21" +"D37*Z21" +"D37*AA21" +"D37*AB21" +"D37*AC21" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,F5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AF33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,G5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AG33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,H5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AH33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,I5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AI33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,J5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AJ33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,K5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AK33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,L5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AL33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,M5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AM33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,N5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AN33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,O5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AO33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,P5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AP33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,Q5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AQ33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,R5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AR33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,S5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AS33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,T5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AT33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,U5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AU33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,V5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AV33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,W5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AW33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,X5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AX33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,Y5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AY33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,Z5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),AZ33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,AA5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),BA33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,AB5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),BB33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(VolumeHourlyOver,AC5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(VolumeMonthlyOver,AE47),Volume),0)),0),BC33)" +"IF(BD47,SUMPRODUCT(AF47:AU47,F21:U21)/BD47,0)" +"IF(BE47,SUMPRODUCT(AV47:BC47,V21:AC21)/BE47,0)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),F5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BK33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),G5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BL33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),H5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BM33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),I5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BN33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),J5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BO33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),K5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BP33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),L5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BQ33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),M5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BR33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),N5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BS33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),O5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BT33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),P5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BU33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),Q5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BV33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),R5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BW33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),S5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BX33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),T5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BY33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),U5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=2),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),BZ33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),V5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),CA33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),W5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),CB33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),X5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),CC33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),Y5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),CD33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),Z5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),CE33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),AA5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),CF33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),AB5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),CG33)" +"IF(WeekDef=8,IF(CustomHoFlag,IF(CustomHoPeriod=4,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeHourlyOver,VolumeHourlyOver),AC5,4),IF(OR(CustomHoPeriod=1,CustomHoPeriod=3),IF(VolumeMonthlyOverFlag,INDEX(IF(DiffOptVolumeFlag,DiffOptVolumeMonthlyOver,VolumeMonthlyOver),BJ47),IF(DiffOptVolumeFlag,DiffOptVolume,Volume)),0)),0),CH33)" +"IF(CI47,SUMPRODUCT(BK47:BZ47,F21:U21)/CI47,0)" +"IF(CJ47,SUMPRODUCT(CA47:CH47,V21:AC21)/CJ47,0)" +"EOMONTH(CurveDate+31,MOD(A37-MONTH(CurveDate+31),12)-1)+1" +"VLOOKUP(B53,PriceTableWeekend,3,0)+IF(BasisNumber<>1,VLOOKUP(B37,BasisTable,2,0),0)" +"VLOOKUP(B37,PriceTable,7,0)+IF(BasisNumber<>1,VLOOKUP(B37,BasisTable,3,0),0)" +"C53*F21" +"C53*G21" +"C53*H21" +"C53*I21" +"C53*J21" +"C53*K21" +"C53*L21" +"C53*M21" +"C53*N21" +"C53*O21" +"C53*P21" +"C53*Q21" +"C53*R21" +"C53*S21" +"C53*T21" +"C53*U21" +"D53*W21" +"D53*X21" +"D53*Y21" +"D53*Z21" +"D53*AA21" +"D53*AB21" +"D53*AC21" +"EOMONTH(CurveDate+31,MOD(A37-MONTH(CurveDate+31),12)-1)+1" +"VLOOKUP(B69,PriceTableWeekend,7,0)+IF(BasisNumber<>1,VLOOKUP(B37,BasisTable,2,0),0)" +"VLOOKUP(B37,PriceTable,7,0)+IF(BasisNumber<>1,VLOOKUP(B37,BasisTable,3,0),0)" +"C69*F21" +"C69*G21" +"C69*H21" +"C69*I21" +"C69*J21" +"C69*K21" +"C69*L21" +"C69*M21" +"C69*N21" +"C69*O21" +"C69*P21" +"C69*Q21" +"C69*R21" +"C69*S21" +"C69*T21" +"C69*U21" +"D69*W21" +"D69*X21" +"D69*Y21" +"D69*Z21" +"D69*AA21" +"D69*AB21" +"D69*AC21" +"IF(OR(C307=1,C308=1),+""Daily and Monthly Pricing Matrices are to the RIGHT ""&REPT(CHAR(26),5),"""")" +"Assumptions!$C$9" +"CurveDate+1" +"Assumptions!B9/Assumptions!C9" +"CONCATENATE(PeakStart,""-"",PeakEnd)" +"'Curve Paste'!D9" +"IF(OR(U7PeakEnd),""Off-Peak"",""Peak"")" +"Assumptions!$B$9" +"YEAR(BegDate)" +"CONCATENATE(PeakEnd+100,""-"",PeakStart-100)" +"AA7+1" +"PeakPeriod" +"OffPeakPeriod" +"IF(AND(WeekDef=8,CustomMFFlag),INDEX($AZ$29:$AZ$32,AU16),"""")" +"Assumptions!C17+1" +"INDEX(AT10:BA10,WeekDef)" +"IF(AQ11=1,TRUE,FALSE)" +"IF(AND(WeekDef=8,CustomSaFlag),INDEX($AZ$29:$AZ$32,AU17),"""")" +"Assumptions!C18" +"IF(AND(WeekDef=8,CustomSuFlag),INDEX($AZ$29:$AZ$32,AU18),"""")" +"(EndDate-BegDate+1)/365.25" +"AT12" +"IF(AND(WeekDef=8,CustomHoFlag),INDEX($AZ$29:$AZ$32,AU19),"""")" +"2-AQ14" +"INDEX(AW18:AW31,AX16)" +"+L17+1" +"INDEX(AT23:AT47,AU21)" +"AQ22-1" +"IF(OBuySell=1,IF(OCallPut=1,""ECT Can Deliver Coal, Take Power"",""ECT Can Deliver Power, Take Coal""),IF(OCallPut=1,""Counterparty Can Deliver Coal, Take Power"",""Counterparty Can Deliver Power, Take Coal""))" +"Assumptions!C10" +"Assumptions!B10/Assumptions!C10" +"Assumptions!C34" +"Volume-V7" +"+CELL(""filename"",B34)" +"MONTH(BegDate)" +"$AA$58" +"AB59+$AA$58" +"AM59+$AA$58" +"AD62-0.005" +"SUM(H9:I9)" +"F9/$J9*1000" +"F9*(1+$D$4)^($C9-$D$3)" +"SUMIF($C$9:$C$284,$T9,F$9:F$284)/12" +"80/168*U9+88/168*V9" +"W9/1000" +"C45+1" +"D45" +"N273*(1+$D$4)" +"F285+F285-F273" +"Returns!E3" +"Returns!E44" +"SUM(E9:E13)" +"XNPV(0.12,E14:X14,E8:X8)" +"Returns!Z3" +"Returns!Z49" +"E22*1.02" +"SUM(E20:E22)" +"XNPV(0.12,D23:X23,D19:X19)" +"C15" +"C24" +"SUM(E27:E28)" +"Budget!D5" +"Budget!Y44" +"XIRR($Y$7:INDEX($D$3:$AS$7,5,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$Y$3:INDEX($D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"""NPV ""&Assumptions!L44" +"XNPV(Assumptions!$L$44,$Y$7:INDEX($D$3:$AS$7,5,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$Y$3:INDEX($D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"XNPV(Assumptions!$L$49,D17:X17,$D$3:$X$3)" +"Budget!D44" +"IF(AND(MONTH(D$3)=MONTH(Assumptions!$C$16),YEAR(D$3)=YEAR(Assumptions!$C$16)),IF($C$9<0,0,$C$9/(1+Assumptions!$L$44)^((Assumptions!$C$17-Assumptions!$C$16)/365.25)),0)" +"IF(AND(MONTH(D$3)=MONTH(Assumptions!$C$16),YEAR(D$3)=YEAR(Assumptions!$C$16)),IF($C$9<0,0,Assumptions!$H$25),0)" +"IF($C$9<0,-Budget!D37,0)" +"IF(AND(MONTH(D$3)=MONTH(Assumptions!$C$16),YEAR(D$3)=YEAR(Assumptions!$C$16)),IF($C$9<0,-Budget!$B$25-Budget!$B$26,0),0)" +"SUM(D17:D21)" +"IF(ISERR(XIRR(D22:X22,D3:X3)),-1,IF(XIRR(D22:X22,D3:X3)>1,"">100%"",XIRR(D22:X22,D3:X3,0.5)))" +"XNPV(Assumptions!$L$49,D22:X22,D3:X3)" +"D17" +"D19" +"D7" +"SUM(D32:D34)" +"XIRR($D$35:INDEX($D$3:$AS$35,33,MATCH(Assumptions!$C$18,$D$3:$AS$3)),$D$3:INDEX($D$3:$AS$3,1,MATCH(Assumptions!$C$18,$D$3:$AS$3)))" +"""NPV ""&Assumptions!L49" +"XNPV(Assumptions!$L$49,$D$35:INDEX($D$3:$AS$35,33,MATCH(Assumptions!$C$18,$D$3:$AS$3)),$D$3:INDEX($D$3:$AS$3,1,MATCH(Assumptions!$C$18,$D$3:$AS$3)))" +"XNPV(Assumptions!$L$57,D44:INDEX($D$3:$AS$50,42,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$D$3:INDEX(Returns!$D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"-Budget!D9" +"Budget!Y9" +"XNPV(Assumptions!$L$57,D45:INDEX($D$3:$AS$50,43,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$D$3:INDEX(Returns!$D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"XNPV(Assumptions!$L$57,D46:INDEX($D$3:$AS$50,44,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$D$3:INDEX(Returns!$D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"XNPV(Assumptions!$L$57,D47:INDEX($D$3:$AS$50,45,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$D$3:INDEX(Returns!$D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"XNPV(Assumptions!$L$57,D48:INDEX($D$3:$AS$50,46,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$D$3:INDEX(Returns!$D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"IF($C$9<0,0,-Budget!D32)" +"Budget!Y32" +"XNPV(Assumptions!$L$57,D49:INDEX($D$3:$AS$50,47,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$D$3:INDEX(Returns!$D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"IF($C$9<0,0,Assumptions!$C$41)" +"$Z$49*Template!J129" +"XNPV(Assumptions!$L$57,D50:INDEX($D$3:$AS$50,48,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)),$D$3:INDEX(Returns!$D$3:$AS$3,1,MATCH(Assumptions!$C$18,Returns!$D$3:$AS$3)))" +"IF($C$9<0,0,Template!I234)" +"SUM(C44:C50)" +"J7*1000/I7" +"B7+1" +"B8+1" +"AVERAGE(K7:K27)" +"AVERAGE(L7:L24)" +"AVERAGE(K7+K8+K10+K17+K18+K19+K21+K22+K23+K24+K15+K25+K26)/13" +"AVERAGE(L7+L8+L10+L18+L19+L21+L22+L23)/8" +"J6/L6*1000" +"1.25*80" +"1.25*50" +"1.25*60" +"+Q44" +"+MAX(N6:N38)" +"+MIN(N6:N38)" +"+SUM(N6:N38)" +"+Q42-Q40-Q41" +"+Q43/((SUM(P6:P38)-2))" +"+N44-N42-N43" +"+P47/15" +"+(2107+36)+(784+1)-(1177+24)" +"+AA77-AC77" +"+(26263-16226-726-5532)+(11486-6754-370-2896)-(12600-7667-355-2669)" +"Cameron!A1" +"D36+2" +"'NewCo_Summary Output'!B3" +"D7+1" +"'Pacific Crest'!A1" +"J7+2" +"NewCo_BS!A2" +"'Sky River'!A1" +"NewCo_IS!A2" +"Ridgetop!A1" +"NewCo_CF!A2" +"'Green Ridge'!A1" +"NewCo_Tax!A2" +"'Mojave 16-18'!A1" +"Devel_Summary!B2" +"Morwind!A1" +"Devel_Financials!B2" +"VG!A1" +"Devel_Schedule!B2" +"'WPP 92'!A1" +"'FPLE_Valuation Summary'!B2" +"'WPP 91-2'!A1" +"'FPLE_Annual Summary'!B2" +"'WPP 89'!A1" +"FPLE_IS!A2" +"'WPP 91'!A1" +"FPLE_CF!A2" +"'WPP 90'!A1" +"FPLE_Tax!A2" +"'ENA_Summary Output'!A3" +"ENA_Assumptions!A2" +"'ENA_Power Price Assumption'!A2" +"ENA_BS!A2" +"ENA_IS!A2" +"ENA_CF!A2" +"ENA_Tax!A2" +"ENA_Debt!A2" +"ENA_Depreciation!A2" +"'FPLE_Wind Summary'!B2" +"'FPLE_Wind Annual Summary'!B3" +"'Cerro Gordo'!A1" +"'Southwest Mesa'!A1" +"'Amortization of Power Contract'!A2" +"Vansycle!A1" +"ENA_Allocation!A2" +"D11/D17" +"'ENA_Summary Output'!$B$33" +"F27" +"D11+E11" +"'ENA_Summary Output'!D58" +"ENA_Debt!C121" +"'ENA_Summary Output'!C12" +"D11/F11" +"E11/F11" +"(D11+E11)/F11" +"D14/D17" +"'FPLE_Valuation Summary'!$J$31" +"M27" +"FPLE_CF!B58" +"FPLE_Debt!E74" +"(D11+D14)/D17" +"D11+D14" +"NewCo_CF!B48" +"D17/$F$17" +"(D17+E17)/$F$17" +"'ENA_Summary Output'!$B$19" +"'ENA_Summary Output'!B20" +"SUM(C27:E27)" +"FPLE_Debt!$E$23" +"FPLE_Debt!$E$60" +"SUM(K27:L27)" +"'Segs VIII'!D160+'Segs IX'!D160+'Southwest Mesa'!D161+Cameron!D161+'Pacific Crest'!D161+'Sky River'!D161" +"'ENA_Summary Output'!$B$23" +"'ENA_Summary Output'!$C$23" +"'ENA_Summary Output'!$D$23" +"FPLE_Debt!J75" +"FPLE_Debt!J76" +"SUMPRODUCT(C32:E32,$C$27:$E$27)/F27" +"FPLE_Debt!$E$5" +"FPLE_Debt!$E$41" +"SUMPRODUCT(K27:L27,K32:L32)/M27" +"SUMPRODUCT(C33:E33,$C$27:$E$27)/F27" +"FPLE_Debt!$E$6" +"FPLE_Debt!$E$42" +"SUMPRODUCT(K27:L27,K33:L33)/M27" +"SUM(C32:C33)" +"SUMPRODUCT(C34:E34,$C$27:$E$27)/F27" +"SUMPRODUCT(K27:L27,K34:L34)/M27" +"(SUMPRODUCT(C27:E27,C34:E34)+SUMPRODUCT(K27:L27,K34:L34))/(F27+M27)" +"'ENA_Summary Output'!D48" +"MIN(FPLE_Debt!E19:X19)" +"AVERAGE(FPLE_Debt!E19:X19)" +"MIN(FPLE_Debt!E56:X56)" +"AVERAGE(FPLE_Debt!E56:X56)" +"'ENA_Summary Output'!$D$56" +"SUM(FPLE_CF!$C$56:$V$56)/'FPLE_Valuation Summary'!$F$31" +"'ENA_Summary Output'!B61" +"FPLE_CF!C10" +"FPLE_IS!C49" +"FPLE_CF!C40" +"FPLE_CF!C45" +"NewCo_IS!B15" +"NewCo_IS!B45" +"NewCo_IS!B40" +"NewCo_IS!B42" +"NewCo_CF!C28" +"(K57/$J$57)^(1/(K55-2001))-1" +"NewCo_CF!C33" +"NewCo_CF!C35" +"'FPLE_Valuation Summary'!F31+ENA_Assumptions!K12+Devel_Summary!D9" +"C61+Devel_Summary!E9" +"SUM(D71:D77)" +"+D78*(1-0.385)" +"B5+1" +"NewCo_CF!C60" +"'NewCo_Summary Output'!F17+Devel_Summary!D18" +"B11+Devel_Summary!E18" +"NewCo_IS!B19+Devel_Summary!D112" +"B12+NewCo_IS!C19+Devel_Summary!E112" +"B11-B12" +"SUM(B8:B9)+B13" +"B15-B26" +"'NewCo_Summary Output'!D17+NewCo_CF!$B$57" +"B24" +"NewCo_IS!B42" +"B25+NewCo_IS!C42" +"SUM(B24:B25)" +"B21+B26" +"B15-B28" +"B5+1" +"ENA_IS!B32" +"SUM(B7:U7)" +"ENA_IS!$X$32" +"W7-X7" +"FPLE_IS!C8" +"FPLE_IS!X8" +"B7+B8" +"FPLE_IS!C10" +"FPLE_IS!X10" +"'NewCo_Summary Output'!D78" +"B13*(1+ENA_Assumptions!$C$26)" +"FPLE_Tax!X59+Brownsville!W113+Caledonia!W110+'New Albany'!W110+Gleason!W113+Wheatland!W116+Wilton!W107" +"B9+B11-B13" +"ENA_IS!B34" +"ENA_IS!$W$34" +"FPLE_IS!C24" +"FPLE_IS!X24" +"B15-B19" +"FPLE_IS!X26+ENA_IS!$W$36-X13" +"ENA_IS!B38" +"ENA_IS!$W$38" +"FPLE_IS!C39+FPLE_IS!C41" +"'NewCo_Summary Output'!$P$34*NewCo_CF!C67" +"B21-B25+B27" +"FPLE_IS!X43+ENA_IS!$W$40-X13" +"Brownsville!B137+Caledonia!B134+'New Albany'!B134+Gleason!B137+Wheatland!B142+Wilton!B131" +"Brownsville!W137+Caledonia!W134+'New Albany'!W134+Gleason!W137+Wheatland!W142+Wilton!W131" +"FPLE_IS!C63" +"SUM(FPLE_IS!C63:V63)" +"-B27*FPLE_Debt!$E$87" +"SUM(B31:B33)" +"X31+X32" +"-(B29+B34)*0.35" +"FPLE_IS!C47" +"B29+B34+B36+B38" +"B40+Devel_Summary!D40+NewCo_CF!C63+NewCo_CF!C56*'NewCo_Summary Output'!$P$34*(1-0.385)-NewCo_CF!C66" +"B15+Devel_Summary!D76" +"C7+1" +"ENA_CF!C10" +"SUM(C10:V10)" +"ENA_CF!$W$10" +"X10-Y10" +"FPLE_CF!C10" +"FPLE_CF!X10" +"C10+C11" +"-NewCo_IS!B13" +"-NewCo_IS!W13" +"NewCo_IS!B11" +"FPLE_CF!C20" +"FPLE_CF!C34+FPLE_CF!C36" +"FPLE_CF!X34+FPLE_CF!X36" +"FPLE_CF!C38" +"FPLE_CF!X38" +"ENA_CF!C12" +"ENA_CF!W12" +"NewCo_IS!B27" +"SUM(B12:B24)" +"SUM(C12:C27)" +"FPLE_CF!X40+ENA_CF!$W$17+Y14" +"NewCo_Tax!B32" +"-NewCo_Tax!X10" +"-NewCo_Tax!B42" +"SUM(B31,B30,B28)" +"C28+C30+C31" +"C45+Devel_Summary!D58+C63-C56*'NewCo_Summary Output'!$P$34*(1-0.385)" +"-'NewCo_Summary Output'!D17" +"B33" +"IF('NewCo_Summary Output'!$P$8=1,NewCo_CF!C76,NewCo_CF!C77)" +"ENA_CF!C31+FPLE_CF!C56" +"SUM(B44:B46)" +"XIRR(B47:V47,B8:V8)" +"-Devel_Summary!D18" +"E35" +"C35" +"Devel_Summary!D21" +"82912.061018143+34000+800+12-1" +"9000+535+25-1" +"SUM(C53:C57)+B57" +"SUM(D53:D57)" +"B57" +"C58" +"C60+D58" +"'NewCo_Summary Output'!$P$34*((NewCo_CF!B60+NewCo_CF!C60)/2)*(1-0.385)" +"C67*'NewCo_Summary Output'!$P$34*(1-0.385)" +"C33" +"AA67+D33" +"Brownsville!B126+Caledonia!B123+'New Albany'!B123+Gleason!B126+Wheatland!B131+Wilton!B120" +"SUM(B8:U8)" +"Brownsville!W126+Caledonia!W123+'New Albany'!W123+Gleason!W126+Wheatland!W131+Wilton!W120" +"W8-X8" +"FPLE_Tax!C71" +"SUM(FPLE_Tax!C71:V71)" +"SUM(B8:B9)" +"X8+X9" +"NewCo_CF!C10" +"ENA_CF!$W$10" +"FPLE_IS!X8" +"-NewCo_IS!B13" +"FPLE_CF!X12" +"-NewCo_IS!B23" +"-ENA_IS!$W$38" +"-(FPLE_IS!Y39+FPLE_IS!Y41)" +"NewCo_IS!B27" +"ENA_Tax!B14" +"ENA_Tax!$W$14" +"-'FPLE_Annual Summary'!E93+FPLE_Tax!C21" +"-SUM('FPLE_Annual Summary'!E93:X93)+FPLE_Tax!Y21" +"-B10-B26*FPLE_Debt!$E$87" +"-X10" +"B17+B19+B21+B24+B26+B30+B32" +"B34*B36" +"IF(B37<0,-B37+B44,B44)" +"IF(C37<0,-C37+B39-B40+C44,B39-B40+C44)" +"IF(B37<0,0,IF(B39>B37,B37,B39))" +"IF('NewCo_Summary Output'!$P$8=1,IF(B37<0,0,(B37-B40)),NewCo_Tax!B37-NewCo_Tax!B44)" +"FPLE_IS!C47" +"B10+B42" +"-NewCo_IS!B34-NewCo_IS!B36-NewCo_IS!B38" +"B52-B53" +"B55" +"B56+C55" +"IF(B56>0,(B56),0)" +"IF(B56<0,(-B56),0)" +"+D4+1" +"Devel_Schedule!D23+Devel_Schedule!D24+Devel_Schedule!D26" +"Devel_Schedule!E27+Devel_Schedule!E28+Devel_Schedule!E29+Devel_Schedule!E33" +"Devel_Schedule!F33" +"Devel_Financials!S6" +"Devel_Financials!K6" +"Devel_Financials!O6" +"SUM(D6:D8)" +"D9" +"D10+E9" +"D6*300" +"+E6*Devel_Financials!$C$7" +"SUM(D15:W15)" +"E7*Devel_Financials!$G$7" +"Devel_Financials!S8" +"Devel_Financials!K8" +"Devel_Financials!O8" +"+(D15+D17)*Devel_Financials!$C$9+D16*Devel_Financials!$G$9" +"+D18-D20" +"D20+D21" +"Devel_Financials!C159" +"Devel_Financials!C91" +"Devel_Financials!C125" +"+Devel_Financials!C21*$D$6/500" +"+Devel_Financials!C21*$E$6/500" +"+Devel_Financials!C21*$F$6/500" +"+Devel_Financials!C21*6" +"+Devel_Financials!C21*6" +"SUM(D31:D35)" +"Devel_Financials!C55*Devel_Summary!$E$7/Devel_Financials!$G$6" +"D29+D36+D38" +"SUM(D40:W40)" +"Devel_Financials!C160" +"Devel_Financials!C92" +"Devel_Financials!C126" +"+Devel_Financials!C22*$E$6/500" +"+Devel_Financials!C22*$F$6/500" +"+Devel_Financials!C22*6" +"+Devel_Financials!C22*6" +"Devel_Financials!C56*Devel_Summary!$E$7/Devel_Financials!$G$6" +"Devel_Financials!C187" +"Devel_Financials!C119" +"Devel_Financials!C153" +"$E$6/500*Devel_Financials!C49" +"$F$6/500*Devel_Financials!C49" +"$G$6/500*Devel_Financials!C49" +"$H$6/500*Devel_Financials!C49" +"$E$7/Devel_Financials!$G$6*Devel_Financials!C85" +"90%/$C$98*Devel_Financials!$S$8" +"90%/$C$99*Devel_Financials!$K$8" +"90%/$C$100*Devel_Financials!$O$8" +"90%/30*$D$15" +"90%/30*$E$15" +"90%/30*$F$15" +"90%/30*$G$15" +"90%/30*$H$15" +"90%/$C$110*$E$16" +"Devel_Financials!$S$8*D117" +"90%*Devel_Financials!$K$8*Devel_Summary!E119" +"90%*Devel_Financials!$O$8*Devel_Summary!F121" +"D118+D120+D122" +"90%*$D$15*D125" +"90%*$E$15*D125" +"90%*$F$15*D125" +"90%*$G$15*D125" +"90%*$H$15*D125" +"90%*$E$16*E133" +"D123+D131+D134" +"D112" +"D136" +"(D141-D142)*0.385" +"IF(D145>0,(D145),0)" +"IF(D145<0,(-D145),0)" +"Devel_Financials!C171" +"Devel_Financials!C103" +"Devel_Financials!C137" +"Devel_Financials!C33*$D$6/Devel_Financials!$C$6" +"Devel_Financials!C33*$E$6/Devel_Financials!$C$6" +"Devel_Financials!C33*$F$6/Devel_Financials!$C$6" +"Devel_Financials!C33*$G$6/Devel_Financials!$C$6" +"Devel_Financials!C33*$H$6/Devel_Financials!$C$6" +"Devel_Financials!C67*Devel_Summary!$E$7/Devel_Financials!$G$6" +"+C6*C7" +"K7*K6" +"+C19+1" +"+C$25*C35" +"+Devel_Financials!C8*Devel_Financials!C9" +"+C28" +"+C21" +"-C22" +"SUM(C25:C27)" +"+Devel_Financials!C8-Devel_Financials!C25" +"+C33" +"-$C$31*C37" +"SUM(C31:C32)" +"NPV(0.14,C22:V22)-C25" +"IRR(B42:V42,0.1)" +"-C25" +"+C22" +"C21" +"+C45/(1-0.385)-C45" +"$C$10*C31" +"$C$8/30/2" +"$C$8/30" +"SUM(C45:C48)" +"C59*C69" +"C59*C70" +"Devel_Financials!G8*Devel_Financials!G9" +"Devel_Financials!G8-Devel_Financials!C59" +"-$C$65*C71" +"1-SUM(C71:R71)" +"NPV(0.14,C56:V56)-C59" +"-C59" +"+C56" +"C55" +"$G$10*C65" +"$G$8/30" +"+C$95*C105" +"Devel_Financials!K8*Devel_Financials!K9" +"Devel_Financials!K8-Devel_Financials!C95" +"-$C$101*C107" +"$K$10*C101" +"$K$8/30/2" +"$K$8/30" +"+C$129*C139" +"Devel_Financials!O8*Devel_Financials!O9" +"Devel_Financials!O8-Devel_Financials!C129" +"-$C$135*C141" +"$O$10*C135" +"$O$8/30/2" +"$O$8/30" +"+C$163*C173" +"Devel_Financials!S8*Devel_Financials!S9" +"Devel_Financials!S8-Devel_Financials!C163" +"C171" +"-$C$169*C175" +"$S$10*C169" +"$S$8/30/2" +"$S$8/30" +"SUM(C8:C12)" +"SUM(F8:F14)" +"SUM(C20:C30)" +"SUM(C31:G31)" +"SUM(C31:C33)" +"I34" +"'[33]FPLE_Valuation Summary'!$F$31-170" +"SUMPRODUCT(AV9:AV33,AW9:AW33)/SUM(AV9:AV33)" +"J12" +"+'FPLE_Annual Summary'!E10" +"+'Maine Hydro'!D162" +"+'Maine Hydro'!D100/1000" +"SUM(J12:M12)" +"+'Maine Hydro'!C95" +"T12/F12" +"N12+V12" +"Z12*FPLE_Debt!$E$34" +"Z12*FPLE_Debt!$E$23" +"J12/$J$16" +"+'Maine Hydro'!E94" +"755+31" +"+'Maine Thermal'!D162" +"+'Maine Thermal'!D100/1000" +"+'Maine Thermal'!C95" +"+'Maine Thermal'!E94" +"J19" +"(+Lamar!D162)" +"+Lamar!D100/1000*Lamar!C60" +"+Lamar!C95" +"+Lamar!E94" +"+'Marcus Hook 50'!D162" +"+'Marcus Hook 50'!D100/1000" +"+'Marcus Hook 50'!C95" +"+'Marcus Hook 50'!E94" +"J22" +"SUM(F12:F15)" +"SUMPRODUCT(F12:F15,P12:P15)/F16" +"'FPLE_Wind Summary'!J10" +"+Doswell!D162" +"+Doswell!D100/1000" +"+Doswell!C95" +"Z19*FPLE_Debt!$E$71" +"Z19*FPLE_Debt!$E$60" +"J19/$J$25" +"+Doswell!E94" +"+'Doswell CT'!D162" +"+'Doswell CT'!C95" +"+'Doswell CT'!E94" +"'FPLE_Wind Summary'!J39" +"'FPLE_Wind Summary'!J17" +"+'Segs VIII'!D162+'Segs IX'!D162" +"+'Segs VIII'!C95" +"+'Segs VIII'!E94+'Segs IX'!E94" +"+'NELP - Bellingham & Sayreville'!D162" +"+'NELP - Bellingham & Sayreville'!C95" +"+'NELP - Bellingham & Sayreville'!E94" +"+Cherokee!D162" +"+Cherokee!C95" +"+Cherokee!E94" +"SUM(F19:F24)" +"SUMPRODUCT(F19:F24,P19:P24)/F25" +"+H16+H25" +"(SUMPRODUCT(P12:P15,J12:J15)+SUMPRODUCT(P19:P24,J19:J24))/J27" +"-FPLE_Debt!E28-FPLE_Debt!E65" +"-L29+FPLE_Debt!E34+FPLE_Debt!E71" +"+FPLE_Debt!E23+FPLE_Debt!E60" +"+FPLE_Debt!X25" +"'FPLE_Wind Summary'!J29" +"+F16+F25" +"+H27+H29" +"N31/F31" +"T16+T25" +"'FPLE_Wind Summary'!J32" +"J31/N31" +"L31/N31" +"N31/(J31+L31)" +"+E7+1" +"+'Maine Hydro'!F144" +"+'Maine Thermal'!F144" +"+Lamar!F144" +"+'Marcus Hook 50'!F144" +"SUM(E10:E13)" +"+Doswell!F144" +"+'Doswell CT'!F144" +"'FPLE_Wind Annual Summary'!F76" +"+'Segs VIII'!F144+'Segs IX'!F144" +"+'NELP - Bellingham & Sayreville'!F144" +"+Cherokee!F144" +"SUM(E17:E22)" +"+E14+E23" +"-FPLE_Debt!E28-FPLE_Debt!E65" +"SUM(E25:E26)" +"+'Maine Hydro'!F77" +"+'Maine Thermal'!F77" +"+Lamar!F77+Lamar!F151" +"+'Marcus Hook 50'!F77+'Marcus Hook 50'!F151" +"+Doswell!F77+Doswell!F151" +"+'Doswell CT'!F77+'Doswell CT'!F151" +"'FPLE_Wind Annual Summary'!F114" +"+'Segs VIII'!F77+'Segs IX'!F77+'Segs VIII'!F151+'Segs IX'!F151" +"+'NELP - Bellingham & Sayreville'!F77+'NELP - Bellingham & Sayreville'!F151" +"+Cherokee!F77+Cherokee!F151" +"+E26" +"-FPLE_Debt!E24-FPLE_Debt!E61" +"SUM(E49:E51)" +"+'Maine Hydro'!F39" +"+'Maine Thermal'!F39" +"+Lamar!F39*Lamar!$C$60" +"+'Marcus Hook 50'!F39" +"+Doswell!F39" +"+'Doswell CT'!F39" +"'FPLE_Wind Annual Summary'!F13+'FPLE_Wind Annual Summary'!F25*0.5+'FPLE_Wind Annual Summary'!F36*0.5" +"+'Segs VIII'!F39*'Segs VIII'!$C$60+'Segs IX'!F39*'Segs IX'!$C$60" +"'NELP - Bellingham & Sayreville'!F39*'NELP - Bellingham & Sayreville'!$C$60" +"+Cherokee!F39*Cherokee!$C$60" +"$D$82*'Maine Hydro'!F114" +"$D$83*'Maine Thermal'!F114" +"$D$84*Lamar!F114" +"$D$85*'Marcus Hook 50'!F114" +"$D$86*Doswell!F114" +"$D$87*'Doswell CT'!F114" +"'FPLE_Wind Annual Summary'!F264" +"$D$89*'Segs VIII'!F114" +"$D$90*'Segs IX'!F114" +"$D$91*'NELP - Bellingham & Sayreville'!F114" +"$D$92*Cherokee!F114" +"SUM(E82:E92)" +"C5+1" +"'FPLE_Annual Summary'!E74" +"SUM(C8:V8)" +"SUM('Maine Hydro'!AB39,'Maine Thermal'!AB39,Lamar!AB39,'Marcus Hook 50'!AB39,Doswell!AB39,'Doswell CT'!AB39,'Segs VIII'!AB39,'Segs IX'!AB39,'NELP - Bellingham & Sayreville'!AB39,Cherokee!AB39,'Cerro Gordo'!AB39,'Southwest Mesa'!AB39,Vansycle!AB39,Cameron!AB39,'Pacific Crest'!AB39,'Sky River'!AB39,Ridgetop!AB39,'Green Ridge'!AB39,'Mojave 16-18'!AB39,Morwind!AB39,VG!AB39,'WPP 92'!AB39,'WPP 91-2'!AB39,'WPP 89'!AB39,'WPP 91'!AB39,'WPP 90'!AB39)" +"X8-Y8" +"'Maine Hydro'!F138+'Maine Thermal'!F138+Lamar!F138+'Marcus Hook 50'!F138+Doswell!F138+'Doswell CT'!F138+'Segs VIII'!F138+'Segs IX'!F138+'NELP - Bellingham & Sayreville'!F138+Cherokee!F138+'Cerro Gordo'!F139+'Southwest Mesa'!F139+Vansycle!F139+Cameron!F139+'Pacific Crest'!F139+'Sky River'!F139+Ridgetop!F139+'Green Ridge'!F139+'Mojave 16-18'!F139+Morwind!F139+VG!F139+'WPP 92'!F139+'WPP 91-2'!F139+'WPP 89'!F139+'WPP 91'!F139+'WPP 90'!F139" +"SUM('Maine Hydro'!AB138,'Maine Thermal'!AB138,Lamar!AB138,'Marcus Hook 50'!AB138,Doswell!AB138,'Doswell CT'!AB138,'Segs VIII'!AB138,'Segs IX'!AB138,'NELP - Bellingham & Sayreville'!AB138,Cherokee!AB138,'Cerro Gordo'!AB139,'Southwest Mesa'!AB139,Vansycle!AB139,Cameron!AB139,'Pacific Crest'!AB139,'Sky River'!AB139,Ridgetop!AB139,'Green Ridge'!AB139,'Mojave 16-18'!AB139,Morwind!AB139,VG!AB139,'WPP 92'!AB139,'WPP 91-2'!AB139,'WPP 89'!AB139,'WPP 91'!AB139,'WPP 90'!AB139)" +"$B$13*'Maine Hydro'!F41+'Maine Hydro'!F109" +"$B$14*'Maine Thermal'!F41+'Maine Thermal'!F109" +"$B$15*Lamar!F41+Lamar!F109" +"$B$16*'Marcus Hook 50'!F41+'Marcus Hook 50'!F109" +"$B$17*Doswell!F41+Doswell!F109" +"$B$18*'Doswell CT'!F41+'Doswell CT'!F109" +"'FPLE_Wind Annual Summary'!F176" +"$B$20*'Segs VIII'!F41+'Segs VIII'!F109" +"$B$21*'Segs IX'!F41+'Segs IX'!F109" +"$B$22*'NELP - Bellingham & Sayreville'!F41+'NELP - Bellingham & Sayreville'!F109" +"$B$23*Cherokee!F41+Cherokee!F109" +"SUM(C13:C23)" +"SUM('Maine Hydro'!AB41,'Maine Thermal'!AB41,Lamar!AB41,'Marcus Hook 50'!AB41,Doswell!AB41,'Doswell CT'!AB41,'Segs VIII'!AB41,'Segs IX'!AB41,'NELP - Bellingham & Sayreville'!AB41,Cherokee!AB41,'Cerro Gordo'!AB41,'Southwest Mesa'!AB41,Vansycle!AB41,Cameron!AB41,'Pacific Crest'!AB41,'Sky River'!AB41,Ridgetop!AB41,'Green Ridge'!AB41,'Mojave 16-18'!AB41,Morwind!AB41,VG!AB41,'WPP 92'!AB41,'WPP 91-2'!AB41,'WPP 89'!AB41,'WPP 91'!AB41,'WPP 90'!AB41)+SUM('Maine Hydro'!AA109,'Maine Thermal'!AA109,Lamar!AA109,'Marcus Hook 50'!AA109,Doswell!AA109,'Doswell CT'!AA109,'Segs VIII'!AA109,'Segs IX'!AA109,'NELP - Bellingham & Sayreville'!AA109,Cherokee!AA109,'Cerro Gordo'!AA110,'Southwest Mesa'!AA110,Vansycle!AA110,Cameron!AA110,'Pacific Crest'!AA110,'Sky River'!AA110,Ridgetop!AA110,'Green Ridge'!AA110,'Mojave 16-18'!AA110,Morwind!AA110,VG!AA110,'WPP 92'!AA110,'WPP 91-2'!AA110,'WPP 89'!AA110,'WPP 91'!AA110,'WPP 90'!AA110)" +"C8+C10-C24" +"SUM('Maine Hydro'!AB44,'Maine Thermal'!AB44,Lamar!AB44,'Marcus Hook 50'!AB44,Doswell!AB44,'Doswell CT'!AB44,'Segs VIII'!AB44,'Segs IX'!AB44,'NELP - Bellingham & Sayreville'!AB44,Cherokee!AB44,'Cerro Gordo'!AB44,'Southwest Mesa'!AB44,Vansycle!AB44,Cameron!AB44,'Pacific Crest'!AB44,'Sky River'!AB44,Ridgetop!AB44,'Green Ridge'!AB44,'Mojave 16-18'!AB44,Morwind!AB44,VG!AB44,'WPP 92'!AB44,'WPP 91-2'!AB44,'WPP 89'!AB44,'WPP 91'!AB44,'WPP 90'!AB44)-SUM('Maine Hydro'!AA109,'Maine Thermal'!AA109,Lamar!AA109,'Marcus Hook 50'!AA109,Doswell!AA109,'Doswell CT'!AA109,'Segs VIII'!AA109,'Segs IX'!AA109,'NELP - Bellingham & Sayreville'!AA109,Cherokee!AA109,'Cerro Gordo'!AA110,'Southwest Mesa'!AA110,Vansycle!AA110,Cameron!AA110,'Pacific Crest'!AA110,'Sky River'!AA110,Ridgetop!AA110,'Green Ridge'!AA110,'Mojave 16-18'!AA110,Morwind!AA110,VG!AA110,'WPP 92'!AA110,'WPP 91-2'!AA110,'WPP 89'!AA110,'WPP 91'!AA110,'WPP 90'!AA110)+Y10" +"$B$28*'Maine Hydro'!F46" +"$B$29*'Maine Thermal'!F46" +"$B$30*Lamar!F46" +"$B$31*'Marcus Hook 50'!F46" +"$B$32*Doswell!F46" +"$B$33*'Doswell CT'!F46" +"'FPLE_Wind Annual Summary'!F198" +"$B$35*'Segs VIII'!F46" +"$B$36*'Segs IX'!F46" +"$B$37*'NELP - Bellingham & Sayreville'!F46" +"$B$38*Cherokee!F46" +"SUM('Maine Hydro'!AB46,'Maine Thermal'!AB46,Lamar!AB46,'Marcus Hook 50'!AB46,Doswell!AB46,'Doswell CT'!AB46,'Segs VIII'!AB46,'Segs IX'!AB46,'NELP - Bellingham & Sayreville'!AB46,Cherokee!AB46,'Cerro Gordo'!AB46,'Southwest Mesa'!AB46,Vansycle!AB46,Cameron!AB46,'Pacific Crest'!AB46,'Sky River'!AB46,Ridgetop!AB46,'Green Ridge'!AB46,'Mojave 16-18'!AB46,Morwind!AB46,VG!AB46,'WPP 92'!AB46,'WPP 91-2'!AB46,'WPP 89'!AB46,'WPP 91'!AB46,'WPP 90'!AB46)" +"(FPLE_Debt!E27+FPLE_Debt!E64)" +"FPLE_Debt!Z27+FPLE_Debt!Z64" +"C26-C39-C41" +"SUM('Maine Hydro'!AB49,'Maine Thermal'!AB49,Lamar!AB49,'Marcus Hook 50'!AB49,Doswell!AB49,'Doswell CT'!AB49,'Segs VIII'!AB49,'Segs IX'!AB49,'NELP - Bellingham & Sayreville'!AB49,Cherokee!AB49,'Cerro Gordo'!AB49,'Southwest Mesa'!AB49,Vansycle!AB49,Cameron!AB49,'Pacific Crest'!AB49,'Sky River'!AB49,Ridgetop!AB49,'Green Ridge'!AB49,'Mojave 16-18'!AB49,Morwind!AB49,VG!AB49,'WPP 92'!AB49,'WPP 91-2'!AB49,'WPP 89'!AB49,'WPP 91'!AB49,'WPP 90'!AB49)-SUM('Maine Hydro'!AA109,'Maine Thermal'!AA109,Lamar!AA109,'Marcus Hook 50'!AA109,Doswell!AA109,'Doswell CT'!AA109,'Segs VIII'!AA109,'Segs IX'!AA109,'NELP - Bellingham & Sayreville'!AA109,Cherokee!AA109,'Cerro Gordo'!AA110,'Southwest Mesa'!AA110,Vansycle!AA110,Cameron!AA110,'Pacific Crest'!AA110,'Sky River'!AA110,Ridgetop!AA110,'Green Ridge'!AA110,'Mojave 16-18'!AA110,Morwind!AA110,VG!AA110,'WPP 92'!AA110,'WPP 91-2'!AA110,'WPP 89'!AA110,'WPP 91'!AA110,'WPP 90'!AA110)-Y41+Y10" +"FPLE_Debt!E87" +"-$B$45*C43" +"-(C43+C45)*$B$46" +"'FPLE_Wind Annual Summary'!F151" +"SUM('Cerro Gordo'!AB56,'Southwest Mesa'!AB56,Vansycle!AB56,Cameron!AB56,'Pacific Crest'!AB56,'Sky River'!AB56,Ridgetop!AB56,'Green Ridge'!AB56,'Mojave 16-18'!AB56,Morwind!AB56,VG!AB56,'WPP 92'!AB56,'WPP 91-2'!AB56,'WPP 89'!AB56,'WPP 91'!AB56,'WPP 90'!AB56)" +"C43+C45+C46+C47" +"C43" +"'NewCo_Summary Output'!$C$14*NewCo_IS!B13" +"NewCo_IS!W13*'NewCo_Summary Output'!C14" +"C57-C59" +"B45" +"-$B$63*C61" +"-Y61*B63" +"C7+1" +"'ENA_Summary Output'!B32" +"FPLE_IS!C8" +"SUM(C10:V10)" +"SUM('Maine Hydro'!AB39,'Maine Thermal'!AB39,Lamar!AB39,'Marcus Hook 50'!AB39,Doswell!AB39,'Doswell CT'!AB39,'Segs VIII'!AB39,'Segs IX'!AB39,'NELP - Bellingham & Sayreville'!AB39,Cherokee!AB39,'Cerro Gordo'!AB39,'Southwest Mesa'!AB39,Vansycle!AB39,Cameron!AB39,'Pacific Crest'!AB39,'Sky River'!AB39,Ridgetop!AB39,'Green Ridge'!AB39,'Mojave 16-18'!AB39,Morwind!AB39,VG!AB39,'WPP 92'!AB39,'WPP 91-2'!AB39,'WPP 89'!AB39,'WPP 91'!AB39,'WPP 90'!AB39)" +"X10-Y10" +"'Segs VIII'!F165/1000" +"'Segs IX'!F165/1000" +"-'Southwest Mesa'!F66-'Southwest Mesa'!F46" +"-Cameron!F66-Cameron!F46" +"-'Pacific Crest'!F66-'Pacific Crest'!F46" +"SUM(C14:C19)" +"$B$23*'Maine Hydro'!F66" +"$B$24*'Maine Thermal'!F66" +"$B$25*Lamar!F66" +"$B$26*'Marcus Hook 50'!F66" +"$B$27*Doswell!F66" +"$B$28*Doswell!F66" +"'FPLE_Wind Annual Summary'!F220" +"$B$30*'Segs VIII'!F66" +"$B$31*('Segs IX'!F66+'Segs IX'!F67)" +"$B$32*'NELP - Bellingham & Sayreville'!F66" +"$B$33*Cherokee!F66" +"SUM(C23:C33)" +"SUM('Maine Hydro'!AB66,'Maine Thermal'!AB66,Lamar!AB66,'Marcus Hook 50'!AB66,Doswell!AB66,'Doswell CT'!AB66,'Segs VIII'!AB66,'Segs IX'!AB66,'NELP - Bellingham & Sayreville'!AB66,Cherokee!AB66,'Cerro Gordo'!AB66,'Southwest Mesa'!AB66,Vansycle!AB66,Cameron!AB66,'Pacific Crest'!AB66,'Sky River'!AB66,Ridgetop!AB66,'Green Ridge'!AB66,'Mojave 16-18'!AB66,Morwind!AB66,VG!AB66,'WPP 92'!AB66,'WPP 91-2'!AB66,'WPP 89'!AB66,'WPP 91'!AB66,'WPP 90'!AB66)+'Segs IX'!AB67" +"-(FPLE_Debt!E21+FPLE_Debt!E58)" +"-(FPLE_Debt!Z24+FPLE_Debt!Z27+FPLE_Debt!Z61+FPLE_Debt!Z64)" +"'NELP - Bellingham & Sayreville'!F65*0.5" +"SUM('Maine Hydro'!AB65,'Maine Thermal'!AB65,Lamar!AB65,'Marcus Hook 50'!AB65,Doswell!AB65,'Doswell CT'!AB65,'Segs VIII'!AB65,'Segs IX'!AB65,'NELP - Bellingham & Sayreville'!AB65,Cherokee!AB65,'Cerro Gordo'!AB65,'Southwest Mesa'!AB65,Vansycle!AB65,Cameron!AB65,'Pacific Crest'!AB65,'Sky River'!AB65,Ridgetop!AB65,'Green Ridge'!AB65,'Mojave 16-18'!AB65,Morwind!AB65,VG!AB65,'WPP 92'!AB65,'WPP 91-2'!AB65,'WPP 89'!AB65,'WPP 91'!AB65,'WPP 90'!AB65)" +"C10+C12+C20+C34+C36+C38" +"SUM('Maine Hydro'!AB69,'Maine Thermal'!AB69,Lamar!AB69,'Marcus Hook 50'!AB69,Doswell!AB69,'Doswell CT'!AB69,'Segs VIII'!AB69,'Segs IX'!AB69,'NELP - Bellingham & Sayreville'!AB69,Cherokee!AB69,'Cerro Gordo'!AB69,'Southwest Mesa'!AB69,Vansycle!AB69,Cameron!AB69,'Pacific Crest'!AB69,'Sky River'!AB69,Ridgetop!AB69,'Green Ridge'!AB69,'Mojave 16-18'!AB69,Morwind!AB69,VG!AB69,'WPP 92'!AB69,'WPP 91-2'!AB69,'WPP 89'!AB69,'WPP 91'!AB69,'WPP 90'!AB69)+Y12+Y36+X20" +"-FPLE_Tax!C37" +"-FPLE_Tax!C47" +"C40+C42+C43" +"-'NewCo_Summary Output'!D14" +"C45" +"'Maine Hydro'!F90+'Maine Thermal'!F90+Lamar!F90*0.99+'Marcus Hook 50'!F90+Doswell!F90+'Doswell CT'!F90+'Segs VIII'!F90*0.5+'Segs IX'!F90*0.5+'NELP - Bellingham & Sayreville'!F90*0.5+Cherokee!F90*0.5+'Cerro Gordo'!F91+'Southwest Mesa'!F91+Vansycle!F91+Cameron!F91*0.5+'Pacific Crest'!F91*0.5+'Sky River'!F91*0.5+Ridgetop!F91*0.5+'Green Ridge'!F91*0.5+'Mojave 16-18'!F91*0.5+Morwind!F91*0.5+VG!F91*0.5+'WPP 92'!F91*0.5+'WPP 91-2'!F91*0.5+'WPP 89'!F91*0.5+'WPP 91'!F91*0.5+'WPP 90'!F91*0.5" +"SUM('Maine Hydro'!AB90,'Maine Thermal'!AB90,Lamar!AB90,'Marcus Hook 50'!AB90,Doswell!AB90,'Doswell CT'!AB90,'Segs VIII'!AB90,'Segs IX'!AB90,'NELP - Bellingham & Sayreville'!AB90,Cherokee!AB90,'Cerro Gordo'!AB91,'Southwest Mesa'!AB91,Vansycle!AB91,Cameron!AB91,'Pacific Crest'!AB91,'Sky River'!AB91,Ridgetop!AB91,'Green Ridge'!AB91,'Mojave 16-18'!AB91,Morwind!AB91,VG!AB91,'WPP 92'!AB91,'WPP 91-2'!AB91,'WPP 89'!AB91,'WPP 91'!AB91,'WPP 90'!AB91)" +"SUM(B54:B56)" +"XIRR(B57:V57,B8:V8)" +"$B$8*'Maine Hydro'!F123" +"$B$9*'Maine Thermal'!F123" +"$B$10*Lamar!F123" +"$B$11*'Marcus Hook 50'!F123" +"$B$12*Doswell!F123" +"$B$13*'Doswell CT'!F123" +"'FPLE_Wind Annual Summary'!F242" +"$B$15*'Segs VIII'!F123" +"$B$16*'Segs IX'!F123" +"$B$17*'NELP - Bellingham & Sayreville'!F123" +"$B$18*Cherokee!F123" +"SUM(C8:C18)" +"SUM(C19:V19)" +"SUM('Maine Hydro'!AB123,'Maine Thermal'!AB123,Lamar!AB123,'Marcus Hook 50'!AB123,Doswell!AB123,'Doswell CT'!AB123,'Segs VIII'!AB123,'Segs IX'!AB123,'NELP - Bellingham & Sayreville'!AB123,Cherokee!AB123,'Cerro Gordo'!AB124,'Southwest Mesa'!AB124,Vansycle!AB124,Cameron!AB124,'Pacific Crest'!AB124,'Sky River'!AB124,Ridgetop!AB124,'Green Ridge'!AB124,'Mojave 16-18'!AB124,Morwind!AB124,VG!AB124,'WPP 92'!AB124,'WPP 91-2'!AB124,'WPP 89'!AB124,'WPP 91'!AB124,'WPP 90'!AB124)" +"X19-Y19" +"-SUM('Maine Hydro'!F115,'Maine Thermal'!F115,Lamar!F115,'Marcus Hook 50'!F115,Doswell!F115,'Doswell CT'!F115,'Segs VIII'!F115,'Segs IX'!F115,'NELP - Bellingham & Sayreville'!F115,Cherokee!F115,'Cerro Gordo'!F116,'Southwest Mesa'!F116,Vansycle!F116,Cameron!F116,'Pacific Crest'!F116,'Sky River'!F116,Ridgetop!F116,'Green Ridge'!F116,'Mojave 16-18'!F116,Morwind!F116,VG!F116,'WPP 92'!F116,'WPP 91-2'!F116,'WPP 89'!F116,'WPP 91'!F116,'WPP 90'!F116)" +"-SUM('Maine Hydro'!AA115,'Maine Thermal'!AA115,Lamar!AA115,'Marcus Hook 50'!AA115,Doswell!AA115,'Doswell CT'!AA115,'Segs VIII'!AA115,'Segs IX'!AA115,'NELP - Bellingham & Sayreville'!AA115,Cherokee!AA115,'Cerro Gordo'!AA116,'Southwest Mesa'!AA116,Vansycle!AA116,Cameron!AA116,'Pacific Crest'!AA116,'Sky River'!AA116,Ridgetop!AA116,'Green Ridge'!AA116,'Mojave 16-18'!AA116,Morwind!AA116,VG!AA116,'WPP 92'!AA116,'WPP 91-2'!AA116,'WPP 89'!AA116,'WPP 91'!AA116,'WPP 90'!AA116)" +"FPLE_CF!C12" +"-FPLE_IS!C41" +"-FPLE_Debt!Z27-FPLE_Debt!Z64" +"C19+C21+C23+C25" +"FPLE_Debt!E87" +"$B$29*C27" +"Y27*B29" +"C35" +"IF(C29<0,-C29,0)" +"IF(M32>(SUM(N34:T34)+SUM(M33:T33))*-1,M32-(SUM(M34:T34)+SUM(M33:T33))*-1,0)" +"IF(C29<0,0,IF(C31>C29,-C29,-C31))" +"SUM(C31:C34)" +"IF('NewCo_Summary Output'!$P$8=1,IF(C29<0,0,C29+C34),FPLE_Tax!C29)" +"X29" +"C27-C37" +"$B$42*C40" +"Y40*0.35" +"IF(C42<0,-C42+C49,C49)" +"IF(D42<0,-D42+C44-C45+D49,C44-C45+D49)" +"IF(C42<0,0,IF(C44>C42,C42,C44))" +"IF('NewCo_Summary Output'!$P$8=1,IF(C42<0,0,(C42-C45)),FPLE_Tax!C42-FPLE_Tax!C49)" +"X42-Y49" +"FPLE_IS!C47" +"C27" +"NewCo_IS!B13*'NewCo_Summary Output'!$C$14" +"NewCo_IS!W13*'NewCo_Summary Output'!C14" +"C57-C59" +"B29" +"$B$63*C61" +"E6+E5" +"+E12+1" +"'FPLE_Annual Summary'!E63" +"SUM(FPLE_CF!C23:C26)" +"'Maine Hydro'!F138+'Maine Thermal'!F138+Lamar!F138+'Marcus Hook 50'!F138" +"E14+E15+E16" +"+$E$8" +"+E17/E19" +"+E25" +"+E21-E27" +"SUM(E24:X24)" +"+E23-E24" +"+E23*$E$7" +"+E27*(1-$E$9)" +"+E17-E24-E28" +"+E17/(E24+E27)" +"+E27-E28" +"E7" +"NPV(C34,E33:X33)" +"'FPLE_Annual Summary'!E72" +"SUM(FPLE_CF!C27:C33)" +"Doswell!F138+'Doswell CT'!F138+'Segs VIII'!F138+'Segs IX'!F138+'NELP - Bellingham & Sayreville'!F138+Cherokee!F138+'Cerro Gordo'!F139+'Southwest Mesa'!F139+Vansycle!F139+Cameron!F139+'Pacific Crest'!F139+'Sky River'!F139+Ridgetop!F139+'Green Ridge'!F139+'Mojave 16-18'!F139+Morwind!F139+VG!F139+'WPP 92'!F139+'WPP 91-2'!F139+'WPP 89'!F139+'WPP 91'!F139+'WPP 90'!F139" +"FPLE_CF!C20" +"SUM(E50:E53)" +"+$E$44" +"+E60*$E$43" +"+E64*(1-$E$45)" +"E43" +"E34+E71" +"SUMPRODUCT(E80:X80,E24:X24)/E23" +"SUMPRODUCT(E80:X80,E61:X61)/E60" +"E48-2000" +"1-(1-0.35)*(1-E87)" +"G87-E45" +"D5+1" +"SUM(F10:Y10)" +"AA10*$C$60" +"'[6]HYDRO-EBITDA'!I$13" +"'[6]HYDRO-EBITDA'!I$11" +"SUM(E12:E19)" +"SUM(F10:F19)" +"'[6]HYDRO-EBITDA'!$I$30+'[6]HYDRO-EBITDA'!I$31" +"'[6]Hydro-Assum Calcs'!I$83" +"'[6]HYDRO-EBITDA'!I$33" +"'[6]HYDRO-EBITDA'!I$32" +"SUM(E24:E35)" +"E20-E36" +"+F108" +"F39-F41" +"F171" +"F49*-$C$51" +"(F49+F51)*-$C$52" +"SUM(F49:F52)" +"F39" +"-F174" +"SUM(F64:F66)" +"F89" +"F69+F71" +"+C$60" +"$C$76*F54" +"AA76" +"+C60" +"$C$77*F73" +"E62" +"F69" +"F125+F126" +"Y98" +"F88+F89+F90" +"NPV(C95,E91:Y91)" +"Y39" +"Y94*Y95" +"-E91" +"D100+D101" +"F5" +"D104" +"ROUND(D108/$B$108,0)" +"'FPLE_Valuation Summary'!V12*D103" +"$D$112*F113" +"D109" +"$D$115*F113" +"F106" +"A64" +"F39" +"-F114" +"-F46" +"SUM(F120:F122)" +"C51" +"-F123*$C$125" +"-(F123+F125)*$C$126" +"F118" +"SUM(F33:F35)" +"C125" +"F138*$C$139" +"(F138-F139)*$C$140" +"F138-F139-F140" +"A76" +"F141+F143" +"+F137*(1-($C$139+$C$140*(1-$C$139)))" +"+F149+F150" +"NPV(C155,F151:Y151)" +"-E91*C76" +"SUM(F150:Y150)-D160" +"C154-D160" +"+D100" +"+F169" +"+$F$167/20" +"+F167-F168" +"+F167*0.085" +"+F171*(1-0.408)" +"+F168+F172" +"+F64/F174" +"D5+1" +"SUM(F10:Y10)" +"AA10*$C$60" +"[6]FS!I$16-'Maine Hydro'!E15" +"[6]FS!I$14-'Maine Hydro'!E16" +"SUM(E10:E19)" +"[6]FS!I$24" +"[6]FS!I$33+[6]FS!I$34-'Maine Hydro'!E25+15000" +"[6]FS!J$33+[6]FS!J$34-'Maine Hydro'!F25" +"'[6]WYMIV-Assum-Calcs'!I$171+'[6]WYM123-Assum-Calcs'!I$309+[6]AVEC!I$138+[6]MASON!I$166" +"[6]FS!I$36-'Maine Hydro'!E29-15000" +"[6]FS!J$36-'Maine Hydro'!F29" +"[6]FS!I$35-'Maine Hydro'!E31" +"SUM(E24:E35)" +"E20-E36" +"+F108" +"F39-F41" +"+F171" +"F49*-$C$51" +"(F49+F51)*-$C$52" +"SUM(F49:F52)" +"F39" +"-F174" +"SUM(F64:F66)" +"F89" +"F69+F71" +"+C$60" +"$C$76*F54" +"AA76" +"+C60" +"$C$77*F73" +"E62" +"F69" +"F125+F126" +"Y98" +"F88+F89+F90" +"NPV(C95,E91:Y91)" +"Y39" +"Y94*Y95" +"-E91" +"D100+D101" +"F5" +"D104" +"ROUND(D108/$B$108,0)" +"D103*'FPLE_Valuation Summary'!V13" +"$D$112*F113" +"D109" +"$D$115*F113" +"F106" +"A64" +"F39" +"-F114" +"-F46" +"SUM(F120:F122)" +"C51" +"-F123*$C$125" +"-(F123+F125)*$C$126" +"F118" +"SUM(F33:F35)" +"C125" +"F138*$C$139" +"(F138-F139)*$C$140" +"F138-F139-F140" +"A76" +"F141+F143" +"+F137*(1-($C$139+$C$140*(1-$C$139)))" +"+F149+F150" +"NPV(C155,F151:Y151)" +"-E91*C76" +"SUM(F150:Y150)-D160" +"C154-D160" +"+D100" +"+F169" +"+$F$167/20" +"+F167-F168" +"+F167*0.085" +"+F171*(1-0.408)" +"+F168+F172" +"+F64/F174" +"D5+1" +"+[4]Financials!F12" +"SUM(F10:Y10)" +"AA10*$C$60" +"+[4]Financials!F15-E10-E16" +"+'[4]Energy Sales'!D74" +"+[4]Financials!F54" +"SUM(E10:E19)" +"+[4]Financials!F20" +"+[4]Financials!F26+[4]Financials!F23+[4]Financials!F27" +"+[4]Financials!F25" +"+'[4]Operations Summary'!G169" +"+[4]Financials!F34" +"+[4]Financials!F36+[4]Financials!F37" +"+[4]Financials!F35" +"-[4]Financials!F55" +"+[4]Financials!F39+[4]Financials!F40" +"+[4]Financials!F41" +"SUM(E24:E35)" +"E20-E36" +"+F108" +"F39-F41" +"F49*-$C$51" +"(F49+F51)*-$C$52" +"SUM(F49:F52)" +"F39" +"SUM(F64:F66)" +"F89" +"F69+F71" +"+C$60" +"$C$76*F54" +"AA76" +"+C60" +"$C$77*F73" +"E62" +"F69" +"F125+F126" +"Y98" +"F88+F89+F90" +"NPV(C95,E91:Y91)" +"Y39" +"Y94*Y95" +"-E91" +"D100+D101" +"F5" +"D104" +"ROUND(D108/$B$108,0)" +"D103*'FPLE_Valuation Summary'!V14" +"$D$112*F113" +"D109" +"$D$115*F113" +"F106" +"A64" +"F39" +"-F114" +"-F46" +"SUM(F120:F122)" +"C51" +"-F123*$C$125" +"-(F123+F125)*$C$126" +"F118" +"SUM(F33:F35)" +"C125" +"F138*$C$139" +"(F138-F139)*$C$140" +"F138-F139-F140" +"A76" +"F141+F143" +"+F137*(1-($C$139+$C$140*(1-$C$139)))" +"+F149+F150" +"NPV(C155,F151:Y151)" +"-E91*C76" +"C154-D160" +"D5+1" +"SUM(F10:Y10)" +"AA10*$C$60" +"SUM(E10:E19)" +"204+163" +"213+166" +"435+170" +"452+174" +"470+178" +"489+182" +"508+186" +"528+190" +"550+194" +"572+199" +"594+204" +"618+209" +"643+214" +"669+219" +"452+224" +"470+229" +"488+235" +"508+241" +"528+247" +"40+125" +"149+125" +"56+125" +"43+125" +"44+125" +"69+125" +"96+125" +"73+125" +"187+125" +"49+125" +"50+125" +"E29*1.03" +"SUM(E24:E35)" +"E20-E36" +"F108" +"F39-F41" +"F49*-$C$51" +"(F49+F51)*-$C$52" +"SUM(F49:F52)" +"F39" +"SUM(F64:F66)" +"F89" +"F69+F71" +"+C$60" +"$C$76*F54" +"AA76" +"+C60" +"$C$77*F73" +"E62" +"F69" +"F125+F126" +"Y98" +"F88+F89+F90" +"NPV(C95,E91:Y91)" +"W88+W89" +"Y94*Y95" +"-E91" +"D100+D101" +"F5" +"D104" +"ROUND(D108/$B$108,0)" +"D103*'FPLE_Valuation Summary'!V15" +"$D$112*F113" +"D109" +"$D$115*F113" +"F106" +"A64" +"F39" +"-F114" +"-F46" +"SUM(F120:F122)" +"C51" +"-F123*$C$125" +"-(F123+F125)*$C$126" +"F118" +"SUM(F33:F35)" +"C125" +"F138*$C$139" +"(F138-F139)*$C$140" +"F138-F139-F140" +"A76" +"F141+F143" +"+F137*(1-(C139+C140*(1-C139)))" +"+G137*(1-($C$139+$C$140*(1-$C$139)))" +"+F149+F150" +"NPV(C155,F151:Y151)" +"-E91*C76" +"SUM(F150:Y150)-D160" +"C154-D160" +"D5+1" +"+[1]Financials!O$12" +"SUM(F10:Y10)" +"AA10*$C$60" +"+[1]Financials!O$13+[1]Financials!O$14" +"+[1]Financials!O$15+[1]Financials!O$16" +"+[1]Financials!O$47" +"SUM(E10:E19)" +"SUM([1]Financials!O$22:O$24)" +"+[1]Financials!O$25-E35" +"-'[1]Operating Expense'!L$30" +"+[1]Financials!O$28" +"+[1]Financials!O$27" +"+[1]Financials!O$29" +"+'[1]Operating Expense'!L14" +"SUM(E24:E35)" +"E20-E36" +"F108" +"F39-F41" +"F49*-$C$51" +"(F49+F51)*-$C$52" +"SUM(F49:F52)" +"SUM(H55:Y55)" +"F39" +"SUM(F64:F66)" +"F89" +"F69+F71" +"+C$60" +"$C$76*F54" +"AA76" +"+C60" +"$C$77*F73" +"E62" +"F69" +"F125+F126" +"Y98" +"F88+F89+F90" +"NPV(C95,E91:Y91)" +"U39" +"Y94*Y95" +"-E91" +"D100+D101" +"F5" +"D104" +"ROUND(D108/$B$108,0)" +"D103*'FPLE_Valuation Summary'!V19" +"$D$112*F113" +"D109" +"$D$115*F113" +"F106" +"A64" +"F39" +"-F114" +"-F46" +"SUM(F120:F122)" +"C51" +"-F123*$C$125" +"-(F123+F125)*$C$126" +"F118" +"SUM(F33:F35)" +"C125" +"F138*$C$139" +"(F138-F139)*$C$140" +"F138-F139-F140" +"A76" +"F141+F143" +"+F137*(1-($C$139+$C$140*(1-$C$139)))" +"+F149+F150" +"NPV(C155,F151:Y151)" +"+C95" +"-E91*C76" +"SUM(F150:Y150)-D160" +"C154-D160" +"D5+1" +"+[2]Financials!H12" +"SUM(F10:Y10)" +"AA10*$C$60" +"+[2]Financials!M12" +"+[2]Financials!H57" +"SUM(E10:E19)" +"+[2]Financials!H24" +"+[2]Financials!H28" +"+[2]Financials!H27" +"+[2]NewMaint!H107" +"+[2]Financials!H35" +"+[2]Financials!H38" +"+[2]Financials!H36" +"+[2]Financials!H39" +"SUM(E24:E35)" +"E20-E36" +"F108" +"F39-F41" +"F49*-$C$51" +"(F49+F51)*-$C$52" +"SUM(F49:F52)" +"F39" +"SUM(F64:F66)" +"F89" +"F69+F71" +"+C$60" +"$C$76*F54" +"AA76" +"+C60" +"$C$77*F73" +"E62" +"F69" +"F125+F126" +"Y98" +"F88+F89+F90" +"NPV(C95,E91:Y91)" +"Y39" +"Y94*Y95" +"-E91" +"D100+D101" +"F5" +"D104" +"ROUND(D108/$B$108,0)" +"D103*'FPLE_Valuation Summary'!V20" +"$D$112*F113" +"D109" +"$D$115*F113" +"F106" +"A64" +"F39" +"-F114" +"-F46" +"SUM(F120:F122)" +"C51" +"-F123*$C$125" +"-(F123+F125)*$C$126" +"F118" +"SUM(F33:F35)" +"C125" +"F138*$C$139" +"(F138-F139)*$C$140" +"F138-F139-F140" +"A76" +"F141+F143" +"+F137*(1-($C$139+$C$140*(1-$C$139)))" +"+F149+F150" +"NPV(C155,F151:Y151)" +"+C95" +"-E91*C76" +"SUM(F150:Y150)-D160" +"C154-D160" +"D5+1" +"ROUND([3]REVENUE!F$187/1000,0)" +"SUM(F10:Y10)" +"AA10*$C$60" +"ROUND([3]REVENUE!F$183/1000,0)" +"ROUND([3]REVENUE!F$193/1000,0)" +"ROUND('[3]GAAP FINANCIALS'!F$35/1000,0)" +"SUM(E10:E19)" +"ROUND('[3]GAAP FINANCIALS'!F$14/1000,0)" +"ROUND('[3]GAAP FINANCIALS'!F$13/1000,0)" +"ROUND('[3]GAAP FINANCIALS'!F$20/1000,0)" +"ROUND('[3]GAAP FINANCIALS'!F$16/1000,0)" +"ROUND(('[3]GAAP FINANCIALS'!F$18+'[3]GAAP FINANCIALS'!F$19+'[3]GAAP FINANCIALS'!F$21+'[3]GAAP FINANCIALS'!F$24+'[3]GAAP FINANCIALS'!F$22)/1000,0)" +"ROUND('[3]GAAP FINANCIALS'!F$17/1000,0)" +"ROUND('[3]GAAP FINANCIALS'!F$25/1000,0)" +"SUM(E24:E35)" +"E20-E36" +"F108" +"F39-F41" +"-ROUND(('[3]GAAP FINANCIALS'!G$31+'[3]GAAP FINANCIALS'!G$32)/1000,0)" +"F49*-$C$51" +"(F49+F51)*-$C$52" +"SUM(F49:F52)" +"SUM(H55:Y55)" +"F39" +"-ROUND([3]DEBT!G$26/1000,0)" +"SUM(F64:F66)" +"F89" +"F69+F71" +"$C$60" +"$C$76*F54" +"AA76" +"$C$77*F73" +"E62" +"F69" +"F125+F126" +"Y98" +"F88+F89+F90" +"NPV(C95,E91:Y91)" +"Y39" +"Y94*Y95" +"ROUND([3]DEBT!$F$51/1000,0)" +"-E91" +"D100+D101" +"F5" +"D104" +"ROUND(D108/$B$108,0)" +"D103*'FPLE_Valuation Summary'!V22*0.5" +"$D$112*F113" +"D109" +"$D$115*F113" +"F106" +"A64" +"F39" +"-F114" +"-F46" +"SUM(F120:F122)" +"C51" +"-F123*$C$125" +"-(F123+F125)*$C$126" +"F118" +"+[3]NOTE!G13/1000" +"SUM(F33:F35)" +"C125" +"F138*$C$139" +"(F138-F139)*$C$140" +"F138-F139-F140" +"A76" +"F141+F143" +"+F137*(1-($C$139+$C$140*(1-$C$139)))" +"+F149+F150" +"NPV(C155,F151:Y151)" +"-E91*C76" +"+[3]NOTE!$F$15/1000" +"+C154" +"D5+1" +"ROUND([7]REVENUE!F$187/1000,0)" +"SUM(F10:Y10)" +"AA10*$C$60" +"ROUND([7]REVENUE!F$183/1000,0)" +"ROUND([7]REVENUE!F$193/1000,0)" +"ROUND('[7]GAAP FINANCIALS'!F$35/1000,0)" +"SUM(E10:E19)" +"ROUND('[7]GAAP FINANCIALS'!F$14/1000,0)" +"ROUND('[7]GAAP FINANCIALS'!F$13/1000,0)" +"ROUND('[7]GAAP FINANCIALS'!F$20/1000,0)" +"ROUND('[7]GAAP FINANCIALS'!F$16/1000,0)" +"ROUND(('[7]GAAP FINANCIALS'!F$18+'[7]GAAP FINANCIALS'!F$19+'[7]GAAP FINANCIALS'!F$21+'[7]GAAP FINANCIALS'!F$22+'[7]GAAP FINANCIALS'!F$23+'[7]GAAP FINANCIALS'!F$24)/1000,0)" +"ROUND('[7]GAAP FINANCIALS'!F$17/1000,0)" +"ROUND('[7]GAAP FINANCIALS'!F$25/1000,0)" +"SUM(E24:E35)" +"E20-E36" +"F108" +"F39-F41" +"-ROUND(('[7]GAAP FINANCIALS'!G$31+'[7]GAAP FINANCIALS'!G$32)/1000,0)" +"F49*-$C$51" +"(F49+F51)*-$C$52" +"SUM(F49:F52)" +"SUM(H55:Y55)" +"F39" +"-F46" +"-ROUND([7]DEBT!G$24/1000,0)" +"F89" +"F69+F71" +"$C$60" +"$C$76*F54" +"AA76" +"$C$77*F73" +"E62" +"F69" +"F125+F126" +"Y98" +"F88+F89+F90" +"NPV(C95,E91:Y91)" +"Y39" +"Y94*Y95" +"ROUND([7]DEBT!$F$51/1000,0)" +"-E91" +"D100+D101" +"F5" +"D104" +"ROUND(D108/$B$108,0)" +"D103*'FPLE_Valuation Summary'!V22*0.5" +"$D$112*F113" +"D109" +"$D$115*F113" +"F106" +"A64" +"F39" +"-F114" +"-F46" +"SUM(F120:F122)" +"C51" +"-F123*$C$125" +"-(F123+F125)*$C$126" +"F118" +"+[7]NOTE!G13/1000" +"F34" +"C125" +"F138*$C$139" +"(F138-F139)*$C$140" +"F138-F139-F140" +"A76" +"F141+F143" +"+F137*(1-($C$139+$C$140*(1-$C$139)))" +"NPV(C155,F151:Y151)" +"-E91*C76" +"+[7]NOTE!$F$15/1000" +"+C154" +"D5+1" +"SUM([5]Consolidated!I9:I12)" +"SUM(F10:Y10)" +"AA10*$C$60" +"+[5]Consolidated!I14-[5]Consolidated!I37" +"+[5]Consolidated!I13" +"-[5]Consolidated!I53" +"SUM(E10:E19)" +"+[5]Consolidated!I44" +"+[5]Consolidated!I22+[5]Consolidated!I28+[5]Consolidated!I26+[5]Consolidated!I32" +"+[5]Consolidated!I25+[5]Consolidated!I31" +"+[5]Consolidated!I24-[5]Consolidated!I135" +"+[5]Consolidated!I33" +"+[5]Consolidated!I34+[5]Consolidated!I35+[5]Consolidated!I36" +"+[5]Consolidated!I39" +"+[5]Consolidated!I56" +"+[5]Consolidated!I40" +"+[5]Consolidated!I30" +"SUM(E24:E35)" +"E20-E36" +"F108" +"F39-F41" +"+[5]Consolidated!J52+[5]Consolidated!J58" +"F49*-$C$51" +"(F49+F51)*-$C$52" +"SUM(F49:F52)" +"F39" +"+[5]Consolidated!J147" +"-[5]Consolidated!J52-[5]Consolidated!J58+[5]Consolidated!J153+[5]Consolidated!J154" +"SUM(F64:F66)" +"F89" +"F69+F71" +"+C$60" +"$C$76*F54" +"AA76" +"+C60" +"$C$77*F73" +"E62" +"F69" +"F125+F126" +"Y98" +"F88+F89+F90" +"NPV(C95,E91:Y91)" +"Y39" +"Y94*Y95" +"+[5]Consolidated!$I$98+[5]Consolidated!$I$99+[5]Consolidated!$I$109+[5]Consolidated!$I$110" +"-E91" +"D100+D101" +"F5" +"D104" +"ROUND(D108/$B$108,0)" +"D103*'FPLE_Valuation Summary'!V23" +"$D$112*F113" +"D109" +"$D$115*F113" +"F106" +"A64" +"F39" +"-F114" +"-F46" +"SUM(F120:F122)" +"C51" +"-F123*$C$125" +"-(F123+F125)*$C$126" +"F118" +"SUM(F33:F35)" +"C125" +"F138*$C$139" +"(F138-F139)*$C$140" +"F138-F139-F140" +"A76" +"F141+F143" +"+F137*(1-($C$139+$C$140*(1-$C$139)))" +"+F149+F150" +"NPV(C155,F151:Y151)" +"+C95" +"-E91*C76" +"SUM(F150:Y150)-D160" +"C154-D160" +"D5+1" +"SUM(F10:Y10)" +"AA10*$C$60" +"SUM(E10:E19)" +"SUM(E24:E35)" +"E20-E36" +"F108" +"F39-F41" +"F49*-$C$51" +"(F49+F51)*-$C$52" +"SUM(F49:F52)" +"F39" +"SUM(F64:F66)" +"F88" +"F69+F71" +"$C$60" +"$C$76*F54" +"AA76" +"$C$77*F73" +"E62" +"F69" +"F125+F126" +"Y98" +"F88+F89+F90" +"NPV(C95,E91:Y91)" +"W88+W89" +"Y94*Y95" +"-(SUM(E66:Y66)+SUM(E46:Y46))" +"-E91" +"D100+D101" +"F5" +"D104" +"ROUND(D108/$B$108,0)" +"D103*'FPLE_Valuation Summary'!V24" +"$D$112*F113" +"D109" +"$D$115*F113" +"F106" +"A64" +"F39" +"-F114" +"-F46" +"SUM(F120:F122)" +"C51" +"-F123*$C$125" +"-(F123+F125)*$C$126" +"F118" +"321+214" +"F137*1.03" +"C125" +"F138*$C$139" +"(F138-F139)*$C$140" +"F138-F139-F140" +"A77" +"F76" +"F141+F143" +"+F137*(1-($C$139+$C$140*(1-$C$139)))" +"+F149+F150" +"NPV(C155,F151:Y151)" +"-E91*C77" +"C154-D160" +"'FPLE_Wind Annual Summary'!F47*'FPLE_Wind Annual Summary'!$A$1" +"'Cerro Gordo'!D163" +"J10+L10" +"'Cerro Gordo'!C96" +"T10/F10" +"N10+V10" +"Z10*FPLE_Debt!$E$71" +"Z10*FPLE_Debt!$E$60" +"J10/'FPLE_Valuation Summary'!$J$25" +"'Cerro Gordo'!E95" +"'Southwest Mesa'!D163" +"'Southwest Mesa'!C96" +"'Southwest Mesa'!E95" +"Vansycle!D163" +"Vansycle!C96" +"Vansycle!E95" +"SUM(F10:F13)" +"SUM(T10:T12)" +"Cameron!D163" +"Cameron!C96" +"Cameron!E95" +"'Pacific Crest'!D164" +"'Pacific Crest'!C96" +"'Pacific Crest'!E95" +"'Sky River'!D163" +"'Sky River'!C96" +"'Sky River'!E95" +"Ridgetop!D163" +"Ridgetop!C96" +"Ridgetop!E95" +"'Green Ridge'!D163" +"'Green Ridge'!C96" +"'Green Ridge'!E95" +"'Mojave 16-18'!D163" +"'Mojave 16-18'!C96" +"'Mojave 16-18'!E95" +"Morwind!D163" +"Morwind!C96" +"Morwind!E95" +"VG!D163" +"VG!C96" +"VG!E95" +"SUM(F17:F25)" +"SUM(T17:T24)" +"'WPP 92'!D163" +"'WPP 92'!C$96" +"'WPP 92'!E95" +"'WPP 91-2'!D163" +"'WPP 91-2'!C$96" +"'WPP 91-2'!E95" +"('WPP 89'!D160+'WPP 89'!D162)" +"'WPP 89'!C$96" +"'WPP 89'!E95" +"'WPP 91'!D163" +"'WPP 91'!C96" +"'WPP 91'!E95" +"'WPP 90'!D160" +"'WPP 90'!C$96" +"'WPP 90'!E95" +"SUM(F29:F36)" +"SUM(T29:T35)" +"F14+F26+F37" +"'FPLE_Valuation Summary'!T21" +"T39-T48" +"+F6+1" +"Y6+1" +"'Cerro Gordo'!F39/$A$1" +"'Southwest Mesa'!F39/$A$1" +"Vansycle!F39/$A$1" +"SUM(F10:F12)" +"Cameron!F39/$A$1" +"'Pacific Crest'!F39/$A$1" +"'Sky River'!F39/$A$1" +"Ridgetop!F39/$A$1" +"'Green Ridge'!F39/$A$1" +"'Mojave 16-18'!F39/$A$1" +"Morwind!F39/$A$1" +"VG!F39/$A$1" +"SUM(F17:F24)" +"'WPP 92'!F$39" +"'WPP 91-2'!F$39" +"'WPP 89'!F$39" +"'WPP 89'!G39" +"'WPP 91'!F$39" +"'WPP 90'!F$39" +"SUM(F29:F35)" +"F36+F13+F25" +"'Cerro Gordo'!F145/$A$1" +"'Southwest Mesa'!F145/$A$1" +"Vansycle!F145/$A$1" +"Cameron!F145/$A$1" +"'Pacific Crest'!F145/$A$1" +"'Sky River'!F145/$A$1" +"Ridgetop!F145/$A$1" +"'Green Ridge'!F145/$A$1" +"'Mojave 16-18'!F145/$A$1" +"Morwind!F145/$A$1" +"VG!F145/$A$1" +"'WPP 92'!F$145" +"'WPP 91-2'!F$145" +"'WPP 89'!F$145" +"'WPP 91'!F$145" +"'WPP 90'!F$145" +"E123" +"('Cerro Gordo'!F152+$E85*('Cerro Gordo'!F73+'Cerro Gordo'!F90)/$A$1)" +"('Southwest Mesa'!F152+('Southwest Mesa'!F73+'Southwest Mesa'!F90)*$E86)/$A$1" +"(Vansycle!F152+(Vansycle!F73+Vansycle!F90)*$E87)/$A$1" +"(Cameron!F152+(Cameron!F73+Cameron!F90)*$E92)/$A$1" +"('Pacific Crest'!F152+('Pacific Crest'!F73+'Pacific Crest'!F90)*$E93)/$A$1" +"('Sky River'!F152+('Sky River'!F73+'Sky River'!F90)*$E94)/$A$1" +"(Ridgetop!F152+(Ridgetop!F73+Ridgetop!F90)*$E95)/$A$1" +"('Green Ridge'!F152+('Green Ridge'!F73+'Green Ridge'!F90)*$E96)/$A$1" +"('Mojave 16-18'!F152+('Mojave 16-18'!F73+'Mojave 16-18'!F90)*$E97)/$A$1" +"((Morwind!F73+Morwind!F90)*$E98+'Mojave 16-18'!F152)/$A$1" +"(VG!F152+(VG!F73+VG!F90)*$E99)/$A$1" +"E141" +"('WPP 92'!F73+'WPP 92'!F90)*$E$104" +"('WPP 91-2'!F73+'WPP 91-2'!F90)*$E$105" +"('WPP 89'!F73+'WPP 89'!F90)*$E$107" +"'WPP 91'!C60" +"('WPP 91'!F73+'WPP 91'!F90)*$E$108" +"('WPP 90'!F73+'WPP 90'!F90)*$E$109" +"'Cerro Gordo'!C60" +"'Cerro Gordo'!F56/$A$1*$E123" +"'Southwest Mesa'!C60" +"'Southwest Mesa'!F56/$A$1*$E124" +"Vansycle!C60" +"Vansycle!F56/$A$1*$E125" +"Cameron!C60" +"Cameron!F56/$A$1*$E130" +"'Pacific Crest'!C60" +"'Pacific Crest'!F56/$A$1*$E131" +"'Sky River'!C60" +"'Sky River'!F56/$A$1*$E132" +"Ridgetop!C60" +"Ridgetop!F56/$A$1*$E133" +"'Green Ridge'!C60" +"'Green Ridge'!F56/$A$1*$E134" +"'Mojave 16-18'!C60" +"'Mojave 16-18'!F56/$A$1*$E135" +"Morwind!C60" +"Morwind!F56/$A$1*$E136" +"VG!C60" +"VG!F56/$A$1" +"'WPP 92'!$C$60" +"'WPP 91-2'!$C$60" +"'WPP 89'!$C$60" +"'WPP 89'!F$56" +"'WPP 89'!G56" +"'WPP 90'!C60" +"'WPP 91'!F$56" +"'WPP 90'!C60" +"'WPP 90'!F$56" +"F148+F126+F138" +"$E$158*'Cerro Gordo'!F41+'Cerro Gordo'!F110" +"$E$159*'Southwest Mesa'!F41+'Southwest Mesa'!F110" +"$E$160*Vansycle!F41+Vansycle!F110" +"$E$161*Cameron!F41+Cameron!F110" +"$E$162*'Pacific Crest'!F41+'Pacific Crest'!F110" +"$E$163*'Sky River'!F41+'Sky River'!F110" +"$E$164*Ridgetop!F41+Ridgetop!F110" +"$E$165*'Green Ridge'!F41+'Green Ridge'!F110" +"$E$166*'Mojave 16-18'!F41+'Mojave 16-18'!F110" +"$E$167*Morwind!F41+Morwind!F110" +"$E$168*VG!F41+VG!F110" +"$E$169*'WPP 92'!F41+'WPP 92'!F110" +"$E$170*'WPP 91-2'!F41+'WPP 91-2'!F110" +"$E$172*'WPP 89'!F41+'WPP 89'!F110" +"$E$173*'WPP 91'!F41+'WPP 91'!F110" +"$E$174*'WPP 90'!F41+'WPP 90'!F110" +"SUM(F158:F175)" +"$E$180*'Cerro Gordo'!F46" +"$E$181*'Southwest Mesa'!F46" +"$E$182*Vansycle!F46" +"$E$183*Cameron!F46" +"$E$184*'Pacific Crest'!F46" +"$E$185*'Sky River'!F46" +"$E$186*Ridgetop!F46" +"$E$187*'Green Ridge'!F46" +"$E$188*'Mojave 16-18'!F46" +"$E$189*Morwind!F46" +"$E$190*VG!F46" +"$E$191*'WPP 92'!F46" +"$E$192*'WPP 91-2'!F46" +"$E$194*'WPP 89'!F46" +"$E$195*'WPP 91'!F46" +"$E$196*'WPP 90'!F46" +"$E$202*'Cerro Gordo'!F66" +"$E$203*'Southwest Mesa'!F66" +"$E$204*Vansycle!F66" +"$E$205*Cameron!F66" +"$E$206*'Pacific Crest'!F66" +"$E$207*'Sky River'!F66" +"$E$208*Ridgetop!F66" +"$E$209*'Green Ridge'!F66" +"$E$210*'Mojave 16-18'!F66" +"$E$211*Morwind!F66" +"$E$212*VG!F66" +"E213*'WPP 92'!F66" +"$E$214*'WPP 91-2'!F66" +"$E$216*'WPP 89'!F66" +"$E$217*'WPP 91'!F66" +"$E$218*'WPP 90'!F66" +"$E$224*'Cerro Gordo'!F124" +"$E$225*'Southwest Mesa'!F124" +"$E$226*Vansycle!F124" +"$E$227*Cameron!F124" +"$E$228*'Pacific Crest'!F124" +"$E$229*'Sky River'!F124" +"$E$230*Ridgetop!F124" +"$E$231*'Green Ridge'!F124" +"$E$232*'Mojave 16-18'!F124" +"$E$233*Morwind!F124" +"$E$234*VG!F124" +"$E$235*'WPP 92'!F124" +"$E$236*'WPP 91-2'!F124" +"$E$238*'WPP 89'!F124" +"$E$239*'WPP 91'!F124" +"$E$240*'WPP 90'!F124" +"$E$246*'Cerro Gordo'!F115" +"$E$247*'Southwest Mesa'!F115" +"$E$248*Vansycle!F115" +"$E$249*Cameron!F115" +"$E$250*'Pacific Crest'!F115" +"$E$251*'Sky River'!F115" +"$E$252*Ridgetop!F115" +"$E$253*'Green Ridge'!F115" +"$E$254*'Mojave 16-18'!F115" +"$E$255*Morwind!F115" +"$E$256*VG!F115" +"$E$257*'WPP 92'!F115" +"$E$258*'WPP 91-2'!F115" +"$E$260*'WPP 89'!F115" +"$E$261*'WPP 91'!F115" +"$E$262*'WPP 90'!F115" +"D5+1" +"SUM(F10:Y10)" +"AA10*$C$60" +"[16]FINANCIALS!F$9" +"SUM(E10:E19)" +"SUM([16]FINANCIALS!F$14:F$17)" +"[16]FINANCIALS!F$18" +"[16]FINANCIALS!F$19+[16]FINANCIALS!F$22" +"[16]FINANCIALS!F$21" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"[16]TAX!F$48" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"Y39" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V10" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"D5+1" +"SUM(F10:Y10)" +"AA10*$C$60" +"[20]Financials!F$11" +"SUM(E10:E19)" +"[20]Financials!F$14+[20]Financials!F$16+[20]Financials!F$17+[20]Financials!F$23" +"[20]Financials!F$18" +"[20]Financials!F$19+[20]Financials!F$21+[20]Financials!F$26" +"[20]Financials!F$15" +"[20]Financials!F$22" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"-[20]Financials!F$34" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"[20]Tax!F$46" +"E39" +"[20]Financials!F$34+[20]Financials!F$100" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"X88" +"Y95*Y96" +"[20]Financials!$F$70+[20]Financials!$F$64" +"-SUM(F66:Y66)-SUM(F46:Y46)-D101" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V11" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46*$E$137" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"(1-((F140+F141)/F139))*F138" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"D5+1" +"SUM(F10:Y10)" +"AA10*$C$60" +"[21]FINANCIALS!F$13" +"SUM(E10:E19)" +"[21]FINANCIALS!F$16+[21]FINANCIALS!F$18+[21]FINANCIALS!F$19+[21]FINANCIALS!F$24" +"[21]FINANCIALS!F$20" +"[21]FINANCIALS!F$21" +"[21]FINANCIALS!F$17" +"[21]FINANCIALS!F$23" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"[21]TAX!F$46" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"Y39" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V12" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"D5+1" +"[14]ASSUME2!F$35" +"SUM(F10:Y10)" +"AA10*$C$60" +"[14]ASSUME2!F$36" +"SUM(E10:E19)" +"[14]FINANCIALS!F$14+[14]FINANCIALS!F$17" +"[14]FINANCIALS!F$19" +"[14]FINANCIALS!F$20+[14]FINANCIALS!F$22" +"[14]FINANCIALS!F$18" +"[14]FINANCIALS!F$15+[14]FINANCIALS!F$16" +"[14]FINANCIALS!F$23" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"[14]DEBT!E$63" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"[14]TAX!F$48" +"E39" +"-F46+[14]FINANCIALS!G$105" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"Y39" +"Y95*Y96" +"[14]FINANCIALS!$F$72+[14]FINANCIALS!$F$66" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V17" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46*$E$137" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"(F141+F140)/F139" +"A142" +"(1-((F140+F141)/F139))*F138" +"NPV(C156,F152:Y152)" +"-E92*C76" +"C155" +"D5+1" +"SUM(F10:Y10)" +"AA10*$C$60" +"[17]FINANCIALS!F$19" +"SUM(E10:E19)" +"SUM([17]FINANCIALS!F$22:F$24)+[17]FINANCIALS!F$27+[17]FINANCIALS!F$28+[17]FINANCIALS!F$30" +"[17]FINANCIALS!F$29" +"[17]FINANCIALS!F$32+[17]FINANCIALS!F$34+[17]FINANCIALS!F$35+[17]FINANCIALS!F$36" +"SUM([17]FINANCIALS!F$25:F$26)" +"[17]FINANCIALS!F$33" +"E37-E36" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"-[17]FINANCIALS!F$45" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"[17]TAX!F$50" +"E39" +"-SUM([17]DEBT!E$60:E$61)" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"X88" +"Y95*Y96" +"[17]DEBT!$F$37" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V18" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"(1-((F140+F141)/F139))*F138" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"[17]DEBT!$E$55" +"-[17]FINANCIALS!$G$117*C60" +"C155" +"D5+1" +"SUM(F10:Y10)" +"AA10*$C$60" +"[19]FINANCIALS!N$9" +"SUM(E10:E19)" +"[19]FINANCIALS!N$14+[19]FINANCIALS!N$16+[19]FINANCIALS!N$24" +"[19]FINANCIALS!N$18" +"[19]FINANCIALS!N$19+[19]FINANCIALS!N$20+[19]FINANCIALS!N$22" +"[19]FINANCIALS!N$15" +"[19]FINANCIALS!N$21" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"E39*$C$60*0.5" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"E39" +"-E39*$C$60" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"Y39" +"Y95*Y96" +"[19]FINANCIALS!$N$70+[19]FINANCIALS!$N$64" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V19" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"D102*C60" +"[19]DEBT!$L$86" +"C155" +"D5+1" +"SUM(F10:Y10)" +"AA10*$C$60" +"[18]FIN!G$21" +"SUM([18]FIN!G$22:G$26)" +"SUM(E10:E19)" +"[18]FIN!G$49-[18]FIN!G$45" +"[18]FIN!G$45" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"[18]TAX!G$53" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"X88*4" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V20" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"D5+1" +"[15]Financials!I$14" +"SUM(F10:Y10)" +"AA10*$C$60" +"[15]Financials!I$13" +"[15]Financials!I$15" +"SUM(E10:E19)" +"SUM([15]Financials!I$20:I$29)" +"[15]Financials!I$30" +"[15]Financials!I$31" +"[15]Financials!I$33" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"[15]Tax!I$48" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"R88" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V21" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"D5+1" +"[24]Financials!G$10" +"SUM(F10:Y10)" +"AA10*$C$60" +"[24]Financials!G$9" +"[24]Financials!H$11" +"SUM(E10:E19)" +"[24]Financials!G$36" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"[24]Tax!G$46" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"X88*4" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V22" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"D5+1" +"SUM(F10:Y10)" +"AA10*$C$60" +"[23]FINANCIALS!E$13" +"SUM(E10:E19)" +"[23]FINANCIALS!E$40" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"[23]TAX!E$48" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"U88" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V23" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"D5+1" +"[22]FINANCIALS!O$10" +"SUM(F10:Y10)" +"AA10*$C$60" +"[22]FINANCIALS!O$9" +"SUM(E10:E19)" +"[22]FINANCIALS!O$14+[22]FINANCIALS!O$18" +"[22]FINANCIALS!O$21" +"[22]FINANCIALS!O$20" +"[22]FINANCIALS!O$17" +"[22]FINANCIALS!O$19" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"-[22]FINANCIALS!$O$29" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"E39" +"[22]FINANCIALS!$O$29+[22]FINANCIALS!$O$104+[22]FINANCIALS!$O$92" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"S88" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V24" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"-E92*C76" +"C155-D161" +"D5+1" +"[29]Financials!H$11" +"SUM(F10:Y10)" +"AA10*$C$60" +"[29]Financials!H$10" +"[29]Financials!H$12" +"SUM(E10:E19)" +"[29]Financials!H$27" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"U88" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V29" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"D5+1" +"[28]Financials!I$12" +"SUM(F10:Y10)" +"AA10*$C$60" +"[28]Financials!I$11" +"[28]Financials!I$14" +"SUM(E10:E19)" +"[28]Financials!I$29" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"T88" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V30" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"D5+1" +"[25]Financials!H$11" +"SUM(F10:Y10)" +"AA10*$C$60" +"[25]Financials!H$10" +"[25]Financials!H$13" +"SUM(E10:E19)" +"[25]Financials!H$29" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"X88" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V32" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"D5+1" +"[27]Financials!I$11" +"SUM(F10:Y10)" +"AA10*$C$60" +"[27]Financials!I$10" +"[27]Financials!I$12+[27]Financials!I$13" +"SUM(E10:E19)" +"[27]Financials!I$28" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"W88" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V33" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"D5+1" +"[26]Financials!H$11" +"SUM(F10:Y10)" +"AA10*$C$60" +"[26]Financials!H$10" +"[26]Financials!H$12" +"SUM(E10:E19)" +"[26]Financials!H$27" +"SUM(E24:E35)" +"E20-E36" +"+F109" +"E39-E41" +"E49*-$C$51" +"((E49+E51)*-$C$52)+E56" +"SUM(E49:E52)" +"E39" +"SUM(E64:E66)" +"E89" +"E69+E71" +"+C$60" +"$C$76*E54" +"AA76" +"+C60" +"$C$77*E73" +"E62" +"F69" +"F126+F127" +"F56" +"Y99" +"SUM(F88:F91)" +"NPV(C96,E92:Y92)" +"W88" +"Y95*Y96" +"-E92" +"D101+D102" +"F5" +"D105" +"ROUND(D109/$B$109,0)" +"D104*'FPLE_Wind Summary'!V34" +"$D$113*F114" +"D110" +"$D$116*F114" +"F107" +"A64" +"F39" +"-F115" +"-F46" +"SUM(F121:F123)" +"C51" +"-F124*$C$126" +"-(F124+F126)*$C$127" +"F119" +"F46" +"SUM(F33:F35)" +"C126" +"F139*$C$140" +"(F139-F140)*$C$141" +"F139-F140-F141" +"A76" +"F142+F144" +"A142" +"NPV(C156,F152:Y152)" +"C96" +"-E92*C76" +"C155-D161" +"C8/$C$14" +"B33" +"G8/G14" +"(C14-G12)*ENA_Allocation!C10" +"E20" +"G9/G14" +"(C14-G12)*ENA_Allocation!C15" +"SUM(B8:B9)" +"'Amortization of Power Contract'!C54" +"G12/G14" +"'Amortization of Power Contract'!C54" +"C12+C10" +"SUM(F12,F10)" +"SUM(B20:D20)" +"ENA_Debt!E98" +"ENA_Debt!J98" +"ENA_Debt!O98" +"ENA_Debt!E99" +"ENA_Debt!J99" +"ENA_Debt!O99" +"SUMPRODUCT(B25:D25,$B$20:$D$20)/E20" +"SUMPRODUCT(B26:D26,$B$20:$D$20)/E20" +"SUMPRODUCT(B27:D27,$B$20:$D$20)/E20" +"G8" +"G9" +"G8+'Amortization of Power Contract'!C46" +"G9+'Amortization of Power Contract'!C50" +"ENA_Debt!D84" +"ENA_Debt!D85" +"ENA_Debt!G84" +"ENA_Debt!G85" +"SUMPRODUCT(ENA_Assumptions!C9:E9,ENA_Assumptions!C10:E10)/SUM(ENA_Assumptions!C9:E9)" +"SUMPRODUCT(ENA_Assumptions!G9:I9,ENA_Assumptions!G10:I10)/SUM(ENA_Assumptions!G9:I9)" +"SUMPRODUCT(ENA_Assumptions!C9:I9,ENA_Assumptions!C10:I10)/ENA_Assumptions!K9" +"SUM(ENA_Assumptions!C9:E9)" +"SUM(ENA_Assumptions!G9:I9)" +"SUM(D54:E54)" +"ENA_CF!V31/F54" +"ENA_CF!B33" +"ENA_IS!B32" +"ENA_IS!B45" +"ENA_CF!C17" +"ENA_CF!C22" +"SUM(C8:I8)" +"SUMPRODUCT(C10:I10,C9:I9)/K9" +"$C$17" +"C24" +"$C$26" +"C24*C20/1000" +"C25*C11*C8/1000" +"-Brownsville!B56" +"-Caledonia!B56" +"-'New Albany'!B56" +"-Gleason!B56" +"-Wheatland!B56" +"-Wilton!B56" +"ENA_Assumptions!$C$17" +"ENA_Assumptions!C26" +"C21*(1+'ENA_Power Price Assumption'!$C$14)^(C4-1998)" +"C24/12" +"C8" +"F25" +"C34*(1+'ENA_Power Price Assumption'!$C$14)^(C4-1998)" +"C8" +"C47*(1+'ENA_Power Price Assumption'!$C$14)^(C4-1998)" +"Brownsville!$B$5" +"B5+1" +"SUM(Z5:AS5)-SUM(Z6:AS6)" +"B11+B12" +"E17" +"B24+B25" +"E24+1/3*E25" +"SUM(Caledonia!B9,'New Albany'!B9,Wheatland!B9,Wilton!B9,Brownsville!B9,Gleason!B9)" +"SUM(B10:U10)" +"SUM(Caledonia!W9,'New Albany'!W9,Wheatland!W9,Wilton!W9,Brownsville!W9,Gleason!W9)" +"W10-X10" +"SUM(B10:B19)" +"SUM(B23:B28)" +"B20-B29" +"ENA_Depreciation!C58" +"B32-B34" +"ENA_Debt!B91" +"Wheatland!B41+'New Albany'!B41+Wilton!B41+Caledonia!B41+Brownsville!B41+Gleason!B41" +"B40+B42+B43" +"B5+1" +"NewCo_Tax!B58+Devel_Summary!D147" +"'ENA_Summary Output'!C14" +"B14" +"ENA_Depreciation!C58" +"B15+ENA_Depreciation!D58" +"B14-B15" +"SUM(B8:B12)+B16" +"ENA_CF!C12+ENA_CF!C13" +"B23+ENA_CF!D12+ENA_CF!D13" +"-(ENA_IS!B42+ENA_IS!B43)+(ENA_CF!C19+ENA_CF!C20)" +"B24-(ENA_IS!C42+ENA_IS!C43)+(ENA_CF!D19+ENA_CF!D20)" +"ENA_Debt!B73" +"'ENA_Summary Output'!C12-ENA_IS!B13" +"B26-ENA_IS!C13" +"SUM(B21:B26)" +"'ENA_Summary Output'!C8" +"ENA_IS!B45-ENA_CF!C22" +"B31+ENA_IS!C45-ENA_CF!D22" +"SUM(B30:B31)" +"B27+B32" +"B18-B34" +"C7+1" +"'ENA_Summary Output'!B32" +"ENA_IS!B32-ENA_IS!B13" +"ENA_IS!E32" +"SUM(C10:V10)" +"SUM(Caledonia!W54,'New Albany'!W54,Wheatland!W54,Wilton!W54,Brownsville!W54,Gleason!W54)" +"W10-X10" +"ENA_IS!B27" +"SUM(ENA_IS!B27:U27)" +"SUM(Brownsville!B56,Caledonia!B56,'New Albany'!B56,Gleason!B56,Wheatland!B56,Wilton!B56)" +"-C12" +"SUM(Caledonia!W56,'New Albany'!W56,Wheatland!W56,Wilton!W56,Brownsville!W56,Gleason!W56)" +"-ENA_Debt!B75" +"SUM(ENA_Debt!B75:U75)" +"W14+X14" +"SUM(B10:B15)" +"SUM(Caledonia!W59,'New Albany'!W59,Wheatland!W59,Wilton!W59,Brownsville!W59,Gleason!W59)" +"-ENA_Tax!B8" +"-ENA_Tax!B24" +"SUM(B20,B19,B17)" +"-'ENA_Summary Output'!C8" +"B22" +"2*V10" +"SUM(B29:B31)" +"XIRR(B32:V32,B8:V8)" +"SUM(Caledonia!B100,'New Albany'!B100,Wheatland!B106,Wilton!B97,Brownsville!B103,Gleason!B103)" +"SUM(B8:U8)" +"SUM(Brownsville!W103,Caledonia!W100,'New Albany'!W100,Gleason!W103,Wheatland!W106,Wilton!W97)" +"W8-X8" +"ENA_IS!B40-ENA_IS!B13" +"ENA_IS!E40" +"SUM(Caledonia!W86,'New Albany'!W86,Wheatland!W90,Wilton!W83,Brownsville!W89,Gleason!W89)" +"ENA_IS!B34" +"-ENA_Depreciation!C104" +"-B8" +"SUM(Brownsville!W103,Caledonia!W100,'New Albany'!W100,Gleason!W103,Wheatland!W106,Wilton!W97)" +"X15+W15" +"SUM(B12:B15)" +"ENA_Assumptions!$K$38" +"B16*B18" +"IF(B19<0,-B19,0)" +"IF(C19<0,-C19+B21-B22,B21-B22)" +"IF(B19<0,0,IF(B21>B19,B19,B21))" +"IF('NewCo_Summary Output'!$P$8=1,IF(B19<0,0,(B19-B22)),B19)" +"SUM(Brownsville!W62,Caledonia!W62,'New Albany'!W62,Gleason!W62,Wheatland!W62,Wilton!W62)" +"B5+1" +"ENA_IS!B32-ENA_IS!B13" +"ENA_IS!E32" +"'ENA_Summary Output'!$B$19" +"B28" +"C12*$E$97*(C11-B23)/365.25" +"'ENA_Summary Output'!B20" +"C12" +"SUM(B19:U19,B26:U26)" +"B14-W14" +"B14" +"$B$14*B18" +"B17*$E$97*(B16-B11)/365.25" +"B17-B19" +"B25*$B$14" +"B24*$E$97*(B23-B16)/365.25" +"C32*$J$97*(C31-B43)/365.25" +"'ENA_Summary Output'!C20" +"B38*$B$34" +"B37*$J$97*(B36-B31)/365.25" +"B44*$J$97*(B43-B36)/365.25" +"C52*$O$97*(C51-B63)/365.25" +"'ENA_Summary Output'!D20" +"$B$54*B58" +"B57*$O$97*(B56-B51)/365.25" +"B65*$B$54" +"B64*$O$97*(B63-B56)/365.25" +"B54+B34+B14" +"C52+C32+C12" +"B68+B48+B28" +"SUM(B66,B59,B46,B39,B26,B19)" +"SUM(B13,B20,B33,B40,B53,B60,B67,B47,B27)" +"SUM(B75:B76)" +"IF(B77>0.1,B8/B77,"" "")" +"MIN(B79:D79)" +"MIN(E79:U79)" +"AVERAGE(B79:D79)" +"AVERAGE(E79:U79)" +"SUM(B13,B20,B27,B33,B40,B47,B53,B60,B67)" +"'ENA_Summary Output'!B25" +"'ENA_Summary Output'!C25" +"'ENA_Summary Output'!D25" +"E96+E95" +"('ENA_Summary Output'!B22-'ENA_Summary Output'!$B$19)/365.25" +"('ENA_Summary Output'!C22-'ENA_Summary Output'!$B$19)/365.25" +"('ENA_Summary Output'!D22-'ENA_Summary Output'!$B$19)/365.25" +"B109" +"B110" +"B111" +"B14" +"B34" +"B54" +"(B16-$B$11)/365.25" +"(B23-$B$11)/365.25" +"(SUMPRODUCT($B$105:$U$105,B19:U19)+SUMPRODUCT($B$106:$U$106,B26:U26))/E100" +"(SUMPRODUCT($B$105:$U$105,B39:U39)+SUMPRODUCT($B$106:$U$106,B46:U46))/J100" +"(SUMPRODUCT($B$105:$U$105,B59:U59)+SUMPRODUCT($B$106:$U$106,B66:U66))/O100" +"FPLE_Debt!$E$9*ENA_Debt!B76" +"'ENA_Summary Output'!E27" +"NPV(B121,B120:U120)" +"D5+1" +"90%/30" +"SUM('ENA_Summary Output'!$G$8,'ENA_Summary Output'!$G$9)*ENA_Allocation!$C$7+'Amortization of Power Contract'!$C$11" +"B14" +"$B$12*B10" +"B12-B13" +"SUM('ENA_Summary Output'!$G$8,'ENA_Summary Output'!$G$9)*ENA_Allocation!$C$8+'Amortization of Power Contract'!$C$17" +"$B$20*B18" +"SUM('ENA_Summary Output'!$G$8,'ENA_Summary Output'!$G$9)*ENA_Allocation!$C$9+'Amortization of Power Contract'!$C$23" +"$B$28*B26" +"SUM('ENA_Summary Output'!$G$8,'ENA_Summary Output'!$G$9)*ENA_Allocation!$C$12+'Amortization of Power Contract'!$C$29" +"$B$36*B34" +"SUM('ENA_Summary Output'!$G$8,'ENA_Summary Output'!$G$9)*ENA_Allocation!$C$13+'Amortization of Power Contract'!$C$35" +"$B$44*B42" +"SUM('ENA_Summary Output'!$G$8,'ENA_Summary Output'!$G$9)*ENA_Allocation!$C$14+'Amortization of Power Contract'!$C$41" +"$B$52*B50" +"SUM(B20,B28,B44,B52,B36,B12)" +"SUM(Z46:Z61)" +"SUM('ENA_Summary Output'!$G$8:$G$9)*ENA_Allocation!$C$7" +"B70" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$67*B68" +"B67-B69" +"SUM('ENA_Summary Output'!$G$8:$G$9)*ENA_Allocation!$C$8" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$73*B74" +"SUM('ENA_Summary Output'!$G$8:$G$9)*ENA_Allocation!$C$9" +"VLOOKUP(B5,$Y$45:$Z$61,2)" +"$B$79*B80" +"SUM('ENA_Summary Output'!$G$8:$G$9)*ENA_Allocation!$C$12" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$85*B86" +"SUM('ENA_Summary Output'!$G$8:$G$9)*ENA_Allocation!$C$13" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$91*B92" +"SUM('ENA_Summary Output'!$G$8:$G$9)*ENA_Allocation!$C$14" +"VLOOKUP(B6,$Y$45:$Z$61,2)" +"$B$97*B98" +"SUM(B67,B73,B79,B85,B91,B97)" +"SUM(B69,B75,B81,B87,B93,B99)" +"B104" +"SUM(Brownsville!B91,Caledonia!B88,'New Albany'!B88,Gleason!B91,Wheatland!B92,Wilton!B85)" +"B109+B110" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'ENA_Power Price Assumption'!C27*12*ENA_Assumptions!$C$9" +"SUM(B9:U9)" +"Z7-Z8" +"ENA_Assumptions!C20*ENA_Assumptions!C18/1000*(1+ENA_Assumptions!$C$26)" +"B10*(1+ENA_Assumptions!$C$26)" +"ENA_Assumptions!$C$19*ENA_Assumptions!$C$11*ENA_Assumptions!$C$8/1000*(1+ENA_Assumptions!$C$26)" +"'Amortization of Power Contract'!$C$11/3" +"'ENA_Power Price Assumption'!F27*ENA_Assumptions!$C$9*12" +"1/3*ENA_Assumptions!$C$19*ENA_Assumptions!$C$11*ENA_Assumptions!$C$8/1000*(1+ENA_Assumptions!$C$26)^(E5-2000)+ENA_Assumptions!$C$20*ENA_Assumptions!$C$18*(1+ENA_Assumptions!$C$26)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'ENA_Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'ENA_Summary Output'!$B$29/4" +"SUM(B9:B18)" +"ENA_Assumptions!C29*(1+ENA_Assumptions!$C$26)" +"ENA_Assumptions!$C$30*(1+ENA_Assumptions!$C$26)" +"ENA_Assumptions!$C$20*ENA_Assumptions!$C$24*(1+ENA_Assumptions!$C$26)^(E5-2000)/1000" +"ENA_Assumptions!$C$25*ENA_Assumptions!$C$11*ENA_Assumptions!$C$8/1000*(1+ENA_Assumptions!$C$26)" +"T26" +"B84" +"SUM(B22:B27)" +"B19-B28" +"ENA_Depreciation!C13" +"B31-B33" +"ENA_IS!B38*ENA_Allocation!$E$7" +"B39*-ENA_Assumptions!$C$39" +"(B39+B41)*-ENA_Assumptions!$C$38" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-ENA_Debt!B77*ENA_Allocation!$E$7" +"-B103" +"-ENA_Allocation!$E$7*ENA_Tax!B24" +"B59+B62+B61" +"ENA_Depreciation!C14" +"'ENA_Summary Output'!$C$8*ENA_Allocation!$C$7" +"B44-B64-B12*(ENA_Assumptions!$C$39+(1-ENA_Assumptions!$C$39)*ENA_Assumptions!$C$38)" +"C44-C64-C12*(ENA_Assumptions!$C$39+(1-ENA_Assumptions!$C$39)*ENA_Assumptions!$C$38)+B78" +"E44-E64+D78" +"ENA_Debt!B73*ENA_Allocation!$E$7" +"SUM(B77:B79)" +"MAX(B80,B76)" +"ENA_Assumptions!$C$42" +"ENA_Assumptions!$C$43" +"B39-B12" +"E39" +"B33" +"-ENA_Depreciation!C69" +"ENA_Assumptions!$C$39" +"B92*B94" +"B101" +"IF(B68>2020,0,IF(B95<0,-B95,0))" +"IF(L98>(SUM(M100:S100)+SUM(L99:S99))*-1,L98-(SUM(L100:S100)+SUM(L99:S99))*-1,0)" +"IF(B95<0,0,IF(B97>B95,-B95,-B97))" +"SUM(B97:B100)" +"IF('NewCo_Summary Output'!$P$8=1,IF(B95<0,0,B95+B100),Brownsville!B95)" +"B92" +"W92" +"W111-X111" +"'NewCo_Summary Output'!$C$11*ENA_Allocation!$E$7*NewCo_IS!B13" +"NewCo_IS!X13*'NewCo_Summary Output'!C11*ENA_Allocation!E7" +"X115*U117" +"IF(B84>2020,0,IF(B118<0,-B118,0))" +"IF('NewCo_Summary Output'!$P$8=1,IF(B118<0,0,B118+B123),B118)" +"W118" +"B39" +"W39" +"B113" +"NewCo_IS!X13*'NewCo_Summary Output'!C11*ENA_Allocation!E7" +"-B117*B135" +"-X135*U117" +"Brownsville!$B$5" +"Brownsville!C5" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'ENA_Power Price Assumption'!C27*12*ENA_Assumptions!$D$9" +"SUM(B9:U9)" +"Z7-Z8" +"ENA_Assumptions!D20*ENA_Assumptions!D18/1000*(1+ENA_Assumptions!$D$26)" +"B10*(1+ENA_Assumptions!$D$26)" +"ENA_Assumptions!$D$19*ENA_Assumptions!$D$11*ENA_Assumptions!$D$8/1000*(1+ENA_Assumptions!$D$26)" +"'Amortization of Power Contract'!$C$17/3" +"'ENA_Power Price Assumption'!F27*ENA_Assumptions!$D$9*12" +"1/3*ENA_Assumptions!$D$19*ENA_Assumptions!$D$11*ENA_Assumptions!$D$8/1000*(1+ENA_Assumptions!$D$26)^(E5-2000)+ENA_Assumptions!$D$20*ENA_Assumptions!$D$18*(1+ENA_Assumptions!$D$26)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'ENA_Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'ENA_Summary Output'!$B$29/4" +"SUM(B9:B18)" +"ENA_Assumptions!D29*(1+ENA_Assumptions!$D$26)" +"ENA_Assumptions!$D$30*(1+ENA_Assumptions!$D$26)" +"ENA_Assumptions!$D$20*ENA_Assumptions!$D$24*(1+ENA_Assumptions!$D$26)^(E5-2000)/1000" +"ENA_Assumptions!$D$25*ENA_Assumptions!$D$11*ENA_Assumptions!$D$8/1000*(1+ENA_Assumptions!$D$26)" +"T26" +"B81" +"SUM(B22:B27)" +"B19-B28" +"ENA_Depreciation!C21" +"B31-B33" +"ENA_IS!B38*ENA_Allocation!$E$8" +"B39*-ENA_Assumptions!$D$39" +"(B39+B41)*-ENA_Assumptions!$D$38" +"SUM(B39:B42)" +"B52+1" +"B31-B12" +"E31" +"B26" +"-B55" +"-ENA_Debt!B77*ENA_Allocation!$E$8" +"-B100" +"-ENA_Allocation!$E$8*ENA_Tax!B24" +"B59+B62+B61" +"ENA_Allocation!$C$8*'ENA_Summary Output'!$C$8" +"B44-B64-B12*(ENA_Assumptions!$D$39+(1-ENA_Assumptions!$D$39)*ENA_Assumptions!$D$38)" +"C44-C64-C12*(ENA_Assumptions!$D$39+(1-ENA_Assumptions!$D$39)*ENA_Assumptions!$D$38)+B77" +"E44-E64+D77" +"ENA_Debt!B73*ENA_Allocation!$E$8" +"SUM(B76:B78)" +"ENA_Assumptions!$D$42" +"ENA_Assumptions!$D$43" +"B39-B12" +"E39" +"B33" +"-ENA_Depreciation!C75" +"ENA_Assumptions!$D$39" +"B89*B91" +"B98" +"IF(B68>2020,0,IF(B92<0,-B92,0))" +"IF(L95>(SUM(M97:S97)+SUM(L96:S96))*-1,L95-(SUM(L97:S97)+SUM(L96:S96))*-1,0)" +"IF(B92<0,0,IF(B94>B92,-B92,-B94))" +"SUM(B94:B97)" +"IF('NewCo_Summary Output'!$P$8=1,IF(B92<0,0,B92+B97),B92)" +"B89" +"W89" +"W108-X108" +"'NewCo_Summary Output'!$C$11*ENA_Allocation!$E$8*NewCo_IS!B13" +"NewCo_IS!X13*'NewCo_Summary Output'!C11*ENA_Allocation!E8" +"X112*U114" +"IF(B81>2020,0,IF(B115<0,-B115,0))" +"W115" +"B39" +"W39" +"B110" +"NewCo_IS!X13*'NewCo_Summary Output'!C11*ENA_Allocation!E8" +"-B114*B132" +"-X132*U114" +"Brownsville!B5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'ENA_Power Price Assumption'!C27*12*ENA_Assumptions!$E$9" +"SUM(B9:U9)" +"Z7-Z8" +"ENA_Assumptions!E20*ENA_Assumptions!E18/1000*(1+ENA_Assumptions!$E$26)" +"B10*(1+ENA_Assumptions!$E$26)" +"ENA_Assumptions!$E$19*ENA_Assumptions!$E$11*ENA_Assumptions!$E$8/1000*(1+ENA_Assumptions!$E$26)" +"'Amortization of Power Contract'!$C$23/3" +"'ENA_Power Price Assumption'!F27*ENA_Assumptions!$E$9*12" +"1/3*ENA_Assumptions!$E$19*ENA_Assumptions!$E$11*ENA_Assumptions!$E$8/1000*(1+ENA_Assumptions!$E$26)^(E5-2000)+ENA_Assumptions!$E$20*ENA_Assumptions!$E$18*(1+ENA_Assumptions!$E$26)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'ENA_Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'ENA_Summary Output'!$B$29/4" +"SUM(B9:B18)" +"ENA_Assumptions!E29*(1+ENA_Assumptions!$E$26)" +"ENA_Assumptions!$E$30*(1+ENA_Assumptions!$E$26)" +"ENA_Assumptions!$E$20*ENA_Assumptions!$E$24*(1+ENA_Assumptions!$E$26)^(E5-2000)/1000" +"ENA_Assumptions!$E$25*ENA_Assumptions!$E$11*ENA_Assumptions!$E$8/1000*(1+ENA_Assumptions!$E$26)" +"T26" +"B81" +"SUM(B22:B27)" +"B19-B28" +"ENA_Depreciation!C29" +"B31-B33" +"ENA_IS!B38*ENA_Allocation!$E$9" +"B39*-ENA_Assumptions!$E$39" +"(B39+B41)*-ENA_Assumptions!$E$38" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-ENA_Debt!B77*ENA_Allocation!$E$9" +"-B100" +"-ENA_Allocation!$E$9*ENA_Tax!B24" +"B59+B62+B61" +"ENA_Allocation!$C$9*'ENA_Summary Output'!$C$8" +"B44-B64-B12*(ENA_Assumptions!$E$39+(1-ENA_Assumptions!$E$39)*ENA_Assumptions!$E$38)" +"C44-C64-C12*(ENA_Assumptions!$E$39+(1-ENA_Assumptions!$E$39)*ENA_Assumptions!$E$38)+B77" +"E44-E64+D77" +"ENA_Debt!B73*ENA_Allocation!$E$9" +"SUM(B76:B78)" +"ENA_Assumptions!$E$42" +"ENA_Assumptions!$E$43" +"B39-B12" +"E39" +"B33" +"-ENA_Depreciation!C81" +"ENA_Assumptions!$E$39" +"B89*B91" +"B98" +"IF(B68>2020,0,IF(B92<0,-B92,0))" +"IF(L95>(SUM(M97:S97)+SUM(L96:S96))*-1,L95-(SUM(L97:S97)+SUM(L96:S96))*-1,0)" +"IF(B92<0,0,IF(B94>B92,-B92,-B94))" +"SUM(B94:B97)" +"IF('NewCo_Summary Output'!$P$8=1,IF(B92<0,0,B92+B97),B92)" +"B89" +"W89" +"W108-X108" +"'NewCo_Summary Output'!$C$11*ENA_Allocation!$E$9*NewCo_IS!B13" +"NewCo_IS!X13*'NewCo_Summary Output'!C11*ENA_Allocation!E9" +"X112*U114" +"IF(B81>2020,0,IF(B115<0,-B115,0))" +"W115" +"B39" +"W39" +"B110" +"NewCo_IS!X13*'NewCo_Summary Output'!C11*ENA_Allocation!E9" +"-B114*B132" +"-X132*U114" +"Brownsville!$B$5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'ENA_Power Price Assumption'!C27*12*ENA_Assumptions!$G$9" +"SUM(B9:U9)" +"Z7-Z8" +"ENA_Assumptions!G20*ENA_Assumptions!G18/1000*(1+ENA_Assumptions!$G$26)" +"B10*(1+ENA_Assumptions!$G$26)" +"ENA_Assumptions!$G$19*ENA_Assumptions!$G$11*ENA_Assumptions!$G$8/1000*(1+ENA_Assumptions!$G$26)" +"'Amortization of Power Contract'!$C$29/3" +"'ENA_Power Price Assumption'!F27*ENA_Assumptions!$G$9*12" +"1/3*ENA_Assumptions!$G$19*ENA_Assumptions!$G$11*ENA_Assumptions!$G$8/1000*(1+ENA_Assumptions!$G$26)^(E5-2000)+ENA_Assumptions!$G$20*ENA_Assumptions!$G$18*(1+ENA_Assumptions!$G$26)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'ENA_Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'ENA_Summary Output'!$B$29/4" +"SUM(B9:B18)" +"ENA_Assumptions!G29*(1+ENA_Assumptions!$G$26)" +"ENA_Assumptions!$G$30*(1+ENA_Assumptions!$G$26)" +"ENA_Assumptions!$G$20*ENA_Assumptions!$G$24*(1+ENA_Assumptions!$G$26)^(E5-2000)/1000" +"ENA_Assumptions!$G$25*ENA_Assumptions!$G$11*ENA_Assumptions!$G$8/1000*(1+ENA_Assumptions!$G$26)" +"B84" +"SUM(B22:B27)" +"B19-B28" +"ENA_Depreciation!C37" +"B31-B33" +"ENA_IS!B38*ENA_Allocation!$E$12" +"B39*-ENA_Assumptions!$G$39" +"(B39+B41)*-ENA_Assumptions!$G$38" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-ENA_Debt!B77*ENA_Allocation!$E$12" +"-B103" +"-ENA_Allocation!$E$12*ENA_Tax!B24" +"B59+B62+B61" +"ENA_Depreciation!C38" +"ENA_Allocation!$C$12*'ENA_Summary Output'!$C$8" +"B44-B64-B12*(ENA_Assumptions!$G$39+(1-ENA_Assumptions!$G$39)*ENA_Assumptions!$G$38)" +"C44-C64-C12*(ENA_Assumptions!$G$39+(1-ENA_Assumptions!$G$39)*ENA_Assumptions!$G$38)+B78" +"E44-E64+D78" +"ENA_Debt!B73*ENA_Allocation!$E$12" +"SUM(B77:B79)" +"MAX(B80,B76)" +"ENA_Assumptions!$G$42" +"ENA_Assumptions!$G$43" +"B39-B12" +"E39" +"B33" +"-ENA_Depreciation!C87" +"ENA_Assumptions!$G$39" +"B92*B94" +"B101" +"IF(B68>2020,0,IF(B95<0,-B95,0))" +"IF(L98>(SUM(M100:S100)+SUM(L99:S99))*-1,L98-(SUM(L100:S100)+SUM(L99:S99))*-1,0)" +"IF(B95<0,0,IF(B97>B95,-B95,-B97))" +"SUM(B97:B100)" +"IF('NewCo_Summary Output'!$P$8=1,IF(B95<0,0,B95+B100),B95)" +"B92" +"W92" +"W111-X111" +"'NewCo_Summary Output'!$C$11*ENA_Allocation!$E$12*NewCo_IS!B13" +"NewCo_IS!X13*'NewCo_Summary Output'!C11*ENA_Allocation!E12" +"X115*U117" +"IF(B84>2020,0,IF(B118<0,-B118,0))" +"W118" +"B39" +"W39" +"B113" +"NewCo_IS!X13*'NewCo_Summary Output'!C11*ENA_Allocation!E12" +"-B117*B135" +"-X135*U117" +"Brownsville!$B$5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'ENA_Power Price Assumption'!C40*12*ENA_Assumptions!$H$9" +"SUM(B9:U9)" +"Z7-Z8" +"ENA_Assumptions!H20*ENA_Assumptions!H18/1000*(1+ENA_Assumptions!$H$26)" +"B10*(1+ENA_Assumptions!$H$26)" +"ENA_Assumptions!$H$19*ENA_Assumptions!$H$11*ENA_Assumptions!$H$8/1000*(1+ENA_Assumptions!$H$26)" +"'Amortization of Power Contract'!$C$35/3" +"'ENA_Power Price Assumption'!F40*ENA_Assumptions!$H$9*12" +"1/3*ENA_Assumptions!$H$19*ENA_Assumptions!$H$11*ENA_Assumptions!$H$8/1000*(1+ENA_Assumptions!$H$26)^(E5-2000)+ENA_Assumptions!$H$20*ENA_Assumptions!$H$18*(1+ENA_Assumptions!$H$26)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'ENA_Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'ENA_Summary Output'!$B$29/4" +"SUM(B9:B18)" +"ENA_Assumptions!H29*(1+ENA_Assumptions!$H$26)" +"ENA_Assumptions!$H$30*(1+ENA_Assumptions!$H$26)" +"ENA_Assumptions!$H$20*ENA_Assumptions!$H$24*(1+ENA_Assumptions!$H$26)^(E5-2000)/1000" +"ENA_Assumptions!$H$25*ENA_Assumptions!$H$11*ENA_Assumptions!$H$8/1000*(1+ENA_Assumptions!$H$26)" +"SUM(B22:B27)" +"B19-B28" +"ENA_Depreciation!C45" +"B31-B33" +"ENA_IS!B38*ENA_Allocation!$E$13" +"B39*-ENA_Assumptions!$H$39" +"(B39+B41)*-ENA_Assumptions!$H$38" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-ENA_Debt!B77*ENA_Allocation!$E$13" +"-B106" +"-ENA_Allocation!$E$13*ENA_Tax!B24" +"B59+B62+B61" +"B39-B12" +"E39" +"ENA_Assumptions!$H$40" +"B76*B77" +"B19-B12" +"E19" +"ENA_Assumptions!$H$41" +"MAX(B83,B78)" +"B39-B12" +"E39" +"B33" +"-ENA_Depreciation!C93" +"SUM(B90:B92)" +"ENA_Assumptions!$H$39" +"B93*B95" +"B102" +"IF(B68>2020,0,IF(B96<0,-B96,0))" +"IF(L99>(SUM(M101:S101)+SUM(L100:S100))*-1,L99-(SUM(L101:S101)+SUM(L100:S100))*-1,0)" +"IF(B96<0,0,IF(B98>B96,-B96,-B98))" +"SUM(B98:B101)" +"IF('NewCo_Summary Output'!$P$8=1,IF(B96<0,0,B96+B101),B96)" +"B85+B104" +"B93" +"W93" +"W114-X114" +"'NewCo_Summary Output'!$C$11*ENA_Allocation!$E$13*NewCo_IS!B13" +"NewCo_IS!X13*'NewCo_Summary Output'!C11*ENA_Allocation!E13" +"B95" +"X118*U120" +"IF(B87>2020,0,IF(B121<0,-B121,0))" +"W121" +"B129+B85" +"W121+SUM(B85:U85)" +"B39" +"W39" +"B116" +"NewCo_IS!X13*'NewCo_Summary Output'!C11*ENA_Allocation!E13" +"-B120*B140" +"-X140*U120" +"Brownsville!$B$5" +"B5+1" +"SUM(Z7:AS7)-SUM(Z8:AS8)" +"B10+B11" +"E16" +"B23+B24" +"E23+1/3*E24" +"'ENA_Power Price Assumption'!C53*12*ENA_Assumptions!$I$9" +"SUM(B9:U9)" +"Z7-Z8" +"ENA_Assumptions!I20*ENA_Assumptions!I18/1000*(1+ENA_Assumptions!$I$26)" +"B10*(1+ENA_Assumptions!$I$26)" +"ENA_Assumptions!$I$19*ENA_Assumptions!$I$11*ENA_Assumptions!$I$8/1000*(1+ENA_Assumptions!$I$26)" +"'Amortization of Power Contract'!$C$41/3" +"'ENA_Power Price Assumption'!F53*ENA_Assumptions!$I$9*12" +"1/3*ENA_Assumptions!$I$19*ENA_Assumptions!$I$11*ENA_Assumptions!$I$8/1000*(1+ENA_Assumptions!$I$26)^(E5-2000)+ENA_Assumptions!$I$20*ENA_Assumptions!$I$18*(1+ENA_Assumptions!$I$26)^(E5-2000)/1000" +"(SUM(B9:B11)-SUM(B22:B27))*'ENA_Summary Output'!$B$29/4" +"(SUM(E9:E16)-SUM(E22:E27))*'ENA_Summary Output'!$B$29/4" +"SUM(B9:B18)" +"ENA_Assumptions!I29*(1+ENA_Assumptions!$I$26)" +"ENA_Assumptions!$I$30*(1+ENA_Assumptions!$I$26)" +"ENA_Assumptions!$I$20*ENA_Assumptions!$I$24*(1+ENA_Assumptions!$I$26)^(E5-2000)/1000" +"ENA_Assumptions!$I$25*ENA_Assumptions!$I$11*ENA_Assumptions!$I$8/1000*(1+ENA_Assumptions!$I$26)" +"B78" +"SUM(B22:B27)" +"B19-B28" +"ENA_Depreciation!C53" +"B31-B33" +"ENA_IS!B38*ENA_Allocation!$E$14" +"B39*-ENA_Assumptions!$I$39" +"(B39+B41)*-ENA_Assumptions!$I$38" +"SUM(B39:B42)" +"B31-B12" +"E31" +"B26" +"-B55" +"-ENA_Debt!B77*ENA_Allocation!$E$14" +"-B97" +"-ENA_Allocation!$E$14*ENA_Tax!B24" +"B59+B62+B61" +"ENA_Allocation!$C$14*'ENA_Summary Output'!$C$8" +"ENA_Assumptions!I42" +"ENA_Assumptions!$I$43" +"B76*B77" +"B39-B12" +"E39" +"B33" +"-ENA_Depreciation!C99" +"SUM(B83:B85)" +"ENA_Assumptions!$I$39" +"B86*B88" +"B95" +"IF(B68>2020,0,IF(B89<0,-B89,0))" +"IF(L92>(SUM(M94:S94)+SUM(L93:S93))*-1,L92-(SUM(L94:S94)+SUM(L93:S93))*-1,0)" +"IF(B89<0,0,IF(B91>B89,-B89,-B91))" +"SUM(B91:B94)" +"IF('NewCo_Summary Output'!$P$8=1,IF(B89<0,0,B89+B94),B89)" +"B86" +"W86" +"W105-X105" +"'NewCo_Summary Output'!$C$11*ENA_Allocation!$E$14*NewCo_IS!B13" +"NewCo_IS!X13*'NewCo_Summary Output'!C11*ENA_Allocation!E14" +"X109*U111" +"IF(B78>2020,0,IF(B112<0,-B112,0))" +"W112" +"B39" +"W39" +"B107" +"NewCo_IS!X13*'NewCo_Summary Output'!C11*ENA_Allocation!E14" +"-B111*B129" +"-X129*U111" +"'ENA_Power Price Assumption'!C25-4" +"ENA_Assumptions!$C$9" +"D8*D9*12" +"'ENA_Summary Output'!$E$27" +"XNPV(B11,C10:F10,C4:F4)" +"D8" +"ENA_Assumptions!$D$9" +"XNPV(B17,C16:F16,C4:F4)" +"D8" +"ENA_Assumptions!$E$9" +"XNPV(B23,C22:F22,$C$4:$F$4)" +"D8" +"ENA_Assumptions!$G$9" +"'ENA_Power Price Assumption'!C38-4" +"ENA_Assumptions!$H$9" +"'ENA_Power Price Assumption'!C51-4" +"ENA_Assumptions!$I$9" +"SUM(C10,C16,C22)" +"SUM(C28,C34,C40)" +"SUM(C40,C34,C28,C22,C16,C10)" +"SUM(C7:C9)" +"SUM(C10,C15)" +"E15+E10" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"'Project Assumptions'!A2:N2" +"'Project Assumptions'!I70" +"'Project Assumptions'!G70" +"'PPA Assumptions & Summary'!C5" +"NPV(0.1,D8:Y8)" +"'Book Income Statement'!D17" +"'Book Income Statement'!D58" +"'Book Income Statement'!D72" +"'Cash Flow Statement'!D22" +"'[3]Project Assumptions'!$I$64" +"B18-B8" +"'[3]Cash Flow Statement'!D21" +"B609-B598" +"'PPA Assumptions & Summary'!A1" +"NetMW" +"HeatRate" +"'Project Assumptions'!I8" +"AnnualHours" +"'Project Assumptions'!N60" +"Labor+Fixed" +"'Project Assumptions'!L11" +"'Project Assumptions'!O16" +"'Project Assumptions'!O15" +"'Project Assumptions'!N32" +"'Project Assumptions'!N34+'Project Assumptions'!N35+'Project Assumptions'!N36+'Project Assumptions'!N37" +"'Project Assumptions'!N33" +"'Book Income Statement'!D53+'Book Income Statement'!D56" +"'Project Assumptions'!N22" +"'Project Assumptions'!N24" +"VEP" +"'Project Assumptions'!F23" +"C35+1" +"[7]Caledonia!E39" +"'Book Income Statement'!D61" +"C36-C37" +"[7]Caledonia!E32" +"-[7]Caledonia!E19" +"C38+C40+C41" +"IF(ABS(Loop)>0.1,""***Run Franchise Tax!***"","""")" +"CONCATENATE(""File Location: "",CELL(""filename""))" +"Depreciation!C48" +"C8/C10" +"C50-C9" +"45000/1000" +"NetMW*AnnualHours" +"WaterOM/M8*1000" +"AVERAGE('Book Income Statement'!E25:H25)" +"C9/C10" +"IF(I35=""Normal"",I38,I39)" +"SUM(C8:C9)" +"Variable/M10*1000" +"1/3" +"B8*I59+B9*I41" +"NetMW+15" +"SUM(L8:L10)" +"NetMW_New*(1-F12)" +"I15/8760" +"N15/(I8)" +"VLOOKUP(L15,Main_Table,2)" +"Main_Start*L15/1000" +"Depreciation!C57" +"N16/I8" +"VLOOKUP(L16,Main_Table,3)" +"Fuel_Start*L16/1000" +"(YEAR(I18)-YEAR(StartDate))*12-MONTH(I18)-MONTH(StartDate)" +"$C$8/'Book Income Statement'!$E$72" +"C50/I10" +"(C50-C41)/I10" +"465690/1000" +"235760/1000" +"VariableMwh" +"NetMW/2890*1000" +"SUM(C14:C22)" +"M17" +"L23*(ISO_MW*(1-Deg_Rate)*12)" +"200" +"SUM(N20:N24)" +"IF(ABS(SUM(BS!D38:X38))>0.1,""NO !!!!!!!"",""YES"")" +"Depreciation!B43" +"C50" +"I10" +"S27-S26" +"AnnualHours" +"C41+C18" +"'PPA Assumptions & Summary'!B63" +"AVERAGE('Book Income Statement'!E45:H45)" +"43.608+0.50403" +"SUM(C26:C33)" +"63.9576+174.2627" +"IF($I$35=""Normal"",'Debt Amortization'!B19,'Debt Amortization'!B76)" +"IF($I$35=""Normal"",'Debt Amortization'!B20,'Debt Amortization'!B92)" +"IF($I$35=""Normal"",'Debt Amortization'!B21,""N/A"")" +"SUM(F38:H38)" +"SUM(N32:N38)" +"IF(I35=""Normal"",15,10)" +"IF(I35=""Normal"",0,20)" +"MAX(F40,G40,H40)" +"+IF(I49=""Financing"", I50, 0)" +"IF(I35=""Normal"",7.75%,6.73%)" +"IF(I35=""Normal"",8%,7.57%)" +"IF(I35=""Normal"",0,8.18%)" +"IF(I35=""Normal"",F41*($F$38/$I$38)+G41*($G$38/$I$38)+H41*($H$38/$I$38),_Int1*(Principal1/I39)+_Int2*(Principal2/I39)+_Int3*(Principal3/I39))" +"SUM(C38:C41)" +"IF(I35=""Normal"",F42*($F$38/$I$38)+G42*($G$38/$I$38)+H42*($H$38/$I$38),F42*(Principal1/I39)+G42*(Principal2/I39)+H42*(Principal3/I39))" +"3172.038-426.988+40.258-10.399" +"IF(I35=""Normal"",'Debt Amortization'!$E$31,'Debt Amortization'!C76)" +"IF(I35=""Normal"",'Debt Amortization'!$E$39,'Debt Amortization'!C91)" +"IF(I35=""Normal"",'Debt Amortization'!$E$47,'Debt Amortization'!C106)" +"+'Debt Amortization'!E56" +"SUM(C45:C45)" +"L11" +"L46/(NetMW*AnnualHours)*1000" +"AVERAGE('PPA Assumptions & Summary'!D57:G57)" +"B48*(C23+C34+C42+C46-C26)" +"Main_Start*L15/1000" +"L48/L15*1000" +"AVERAGE('Book Income Statement'!E32:H32)/L15*1000" +"O16" +"C23+C34+C42+C46+C48" +"0.5*'Returns Summary'!$D$23" +"Labor+Fixed+N24+N22" +"L52/(NetMW*12)" +"AVERAGE('Book Income Statement'!E42:H42)/NetMW/12" +"N39" +"AVERAGE('Book Income Statement'!E51:H51)/NetMW/12" +"+IF(I54=0, """", IF(OR(I54>I16, I54ProjectLife+1,0,IF(D$4=ProjectLife+1,12-$C$6,12)),IF(D$4>ProjectLife,0,12))" +"IF($C$6<12,IF(C$4>PPAterm+1,0,IF(C$4=PPAterm+1,'Project Assumptions'!$I$27,C$6)),IF(C$4ProjectLife,0,('Book Income Statement'!D17/Operations!C31*1000))" +"IF(W4>ProjectLife+1,0,('Book Income Statement'!X17/Operations!W31*1000))" +"IF(C4>ProjectLife+1,0,IF(Operations!C31=0,0,(Operations!C34*Operations!C44)/Operations!C31*1000))" +"IF(C4>ProjectLife+1,0,IF(Operations!C31=0,0,VEP*((1+VEP_ESCAL)^('PPA Assumptions & Summary'!C5-'Project Assumptions'!$N$6))))" +"IF(C4>ProjectLife,0,SUM(C23:C24))" +"IF(W4>ProjectLife+1,0,SUM(W23:W24))" +"AVERAGE(C29:V29)" +"'Book Income Statement'!D28" +"'Book Income Statement'!D34" +"'Book Income Statement'!D42+'Book Income Statement'!D51" +"'Book Income Statement'!D53" +"'Book Income Statement'!D56" +"'Returns Summary'!C23" +"SUM(B29:B34)" +"'Book Income Statement'!D38+'Book Income Statement'!D37+'Book Income Statement'!D41+'Book Income Statement'!D39" +"'Book Income Statement'!D51" +"IF(Operations!C3>ProjectLife,0,C29/'Project Assumptions'!$I$10/SUM('Book Income Statement'!D6:D7))" +"IF(Operations!W3>ProjectLife+1,0,W29/'Project Assumptions'!$I$10/SUM('Book Income Statement'!X6:X7))" +"IF(Operations!C3>ProjectLife,0,C30/'Project Assumptions'!$I$10/SUM('Book Income Statement'!D6:D7))" +"IF(Operations!W3>ProjectLife+1,0,W30/'Project Assumptions'!$I$10/SUM('Book Income Statement'!X6:X7))" +"IF(Operations!C3>ProjectLife,0,C31/('Project Assumptions'!$I$10*SUM('Book Income Statement'!D6:D7)))" +"IF(Operations!W3>ProjectLife+1,0,W31/('Project Assumptions'!$I$10*SUM('Book Income Statement'!X6:X7)))" +"SUM(C42:C44)" +"C45" +"IF(Operations!C3>ProjectLife,0,C32/'Project Assumptions'!$I$10/SUM('Book Income Statement'!D6:D7))" +"IF(Operations!W3>ProjectLife+1,0,W32/'Project Assumptions'!$I$10/SUM('Book Income Statement'!X6:X7))" +"IF(Operations!C3>ProjectLife,0,C33/'Project Assumptions'!$I$10/SUM('Book Income Statement'!D6:D7))" +"IF(Operations!W3>ProjectLife+1,0,W33/'Project Assumptions'!$I$10/SUM('Book Income Statement'!X6:X7))" +"IF(Operations!C3>ProjectLife,0,'Returns Summary'!C23/'Project Assumptions'!$I$10/SUM('Book Income Statement'!D6:D7))" +"IF(Operations!W3>ProjectLife+1,0,'Returns Summary'!W23/'Project Assumptions'!$I$10/SUM('Book Income Statement'!X6:X7))" +"SUM(C47:C50)" +"'PPA Assumptions & Summary'!C38/'Project Assumptions'!$I$10/SUM('Book Income Statement'!D6:D7)" +"'PPA Assumptions & Summary'!C39/'Project Assumptions'!$I$10/SUM('Book Income Statement'!D6:D7)" +"IF(Operations!C3>ProjectLife,0,C29*1000/(Operations!C31))" +"IF(Operations!W3>ProjectLife+1,0,W29*1000/(Operations!W31))" +"IF(Operations!C3>ProjectLife,0,C31*1000/Operations!C31)" +"IF(Operations!W3>ProjectLife+1,0,W31*1000/Operations!W31)" +"IF(Operations!C3>ProjectLife,0,SUM(C57:C58))" +"IF(Operations!W3>ProjectLife+1,0,SUM(W57:W58))" +"D63/(1+'Project Assumptions'!H32)" +"D68*(1+'Project Assumptions'!$H$32)^('PPA Assumptions & Summary'!D5-1998)/12" +"D64/(1+'Project Assumptions'!H32)" +"D69*(1+'Project Assumptions'!$H$32)^('PPA Assumptions & Summary'!D5-1998)/12" +"AVERAGE(C63,C64)" +"C64+(C65-C64)*'Project Assumptions'!$C$64" +"'Project Assumptions'!H32:H32" +"D73/(1+B73)" +"D78*((1+$B$73)^3)" +"D74/(1+B73)" +"IF('Project Assumptions'!$C$66=""yes"",C25,C23)" +"D78-D79" +"'Project Assumptions'!$A$2" +"'Book Income Statement'!D3" +"IF(C4=YEAR(EVAP_Date),NetMW_New*(1-C6)*(1-MONTH(EVAP_Date)/12)+NetMW*(MONTH(EVAP_Date)/12),IF(C4>=YEAR(EVAP_Date),NetMW_New*(1-C6),NetMW*(1-C6)))" +"IF(C3>ProjectLife+1,0,C8)" +"IF(D3>ProjectLife+1,0,D8*'PPA Assumptions & Summary'!D7/12)" +"IF(C3>ProjectLife,0,'Project Assumptions'!$I$15)" +"IF(W3>ProjectLife+1,0,'Project Assumptions'!$I$15)" +"IF(C3>ProjectLife+1,0,C11*(C10))" +"Deg_Rate" +"IF(C4=YEAR(EVAP_Date),ISO_MW*(1-C15)*(1-MONTH(EVAP_Date)/12)+ISO_MW*(MONTH(EVAP_Date)/12),IF(C4>=YEAR(EVAP_Date),ISO_MW*(1-C15),NetMW*(1-C15)))" +"IF(C3>ProjectLife+1,0,(C17-C20)*'PPA Assumptions & Summary'!C8/12)" +"C17*Cap_Factor_Energy*'PPA Assumptions & Summary'!C8/12" +"IF(C3>ProjectLife+1,0,AnnualHours)" +"IF(C3>'[6]Project Assumptions'!$I$15+1,0,C21*(C19+C20))" +"C12" +"IF(C3>ProjectLife,0,C26/C31)" +"IF(W3>ProjectLife+1,0,W26/W31)" +"IF(C3>ProjectLife+1,0,IF('Project Assumptions'!$C$58=""Assumed"",C22,0))" +"IF(C3>ProjectLife,0,C28/C31)" +"IF(C3>ProjectLife+1,0,IF('Project Assumptions'!$C$58=""Assumed"",C26+C28,C26+C28))" +"IF(C3>ProjectLife,0,C27+C29)" +"IF(C3>ProjectLife,0,'Project Assumptions'!$I$13*(1+C7))" +"IF(W3>ProjectLife+1,0,'Project Assumptions'!$I$13*(1+W7))" +"IF(C3>ProjectLife,0,C33*C31/1000000)" +"IF(W3>ProjectLife+1,0,W33*W31/1000000)" +"IF(C3>ProjectLife,0,IF(AND('Project Assumptions'!$C$59=""No"",Operations!C3>ProjectLife),0,Operations!C$44*C34))" +"IF(W3>ProjectLife+1,0,IF(AND('Project Assumptions'!$C$59=""No"",Operations!W3>ProjectLife),0,Operations!W$44*W34))" +"'Project Assumptions'!$N$60*'Maintainance Reserves'!C7*Operations!C44/1000*'Project Assumptions'!$I$8" +"IF('PPA Assumptions & Summary'!C4>ProjectLife+1,0,'Project Assumptions'!$C$54)" +"IF('PPA Assumptions & Summary'!C4>ProjectLife,0,IF('Project Assumptions'!$N$69>0,'Project Assumptions'!$N$69,0))" +"IF('PPA Assumptions & Summary'!W4>ProjectLife+1,0,IF('Project Assumptions'!$N$69>0,'Project Assumptions'!$N$69,0))" +"IF(AND('Project Assumptions'!$C$53=""Fixed"",C43>0),C42*(1+C43),IF(AND('Project Assumptions'!$C$53=""Index"",C43>0),C41*(1+C43),IF('Project Assumptions'!$C$53=""Fixed"",C42,C41)))" +"IF('PPA Assumptions & Summary'!C4>ProjectLife,'Project Assumptions'!$C$61,"""")" +"'Project Assumptions'!$N$60*'Maintainance Reserves'!W7*Operations!W44/1000*'Project Assumptions'!$I$8" +"'Project Assumptions'!$N$60*'Maintainance Reserves'!Y7*Operations!X44/1000*'Project Assumptions'!$I$8" +"'Project Assumptions'!$A$2" +"E3+1" +"'Book Income Statement'!D3" +"YEAR('Project Assumptions'!$I$17)" +"'Book Income Statement'!D61" +"IF(E4<=PPAterm,'Project Assumptions'!$F$42,0)" +"IF(AND(E4>PPAterm,E4<='Project Assumptions'!$G$40),'Project Assumptions'!$G$42,0)" +"IF(AND(E4>'Project Assumptions'!$G$40,E4<='Project Assumptions'!$H$40),'Project Assumptions'!$H$42,0)" +"IF(E4<=PPAterm,'Project Assumptions'!$F$41,0)" +"IF('Project Assumptions'!$G$40=0,0,IF(E4<=PPAterm,'Project Assumptions'!$F$41,IF(E4<='Project Assumptions'!$G$40,'Project Assumptions'!$G$41,0)))" +"IF('Project Assumptions'!$H$40=0,0,IF(E4<='Project Assumptions'!$H$40,'Project Assumptions'!$H$41,0))" +"IF(E4>MAX(PPAterm,'Project Assumptions'!$G$40,'Project Assumptions'!$H$40),0,IF(E4<=PPAterm,E6/E8,IF(E4<='Project Assumptions'!$G$40,E6/E9,E6/E10)))" +"IF(F4>MAX('Project Assumptions'!$F$40,'Project Assumptions'!$G$40,'Project Assumptions'!$H$40),0,IF(F4<='Project Assumptions'!$F$40,F6/F8,IF(F4<='Project Assumptions'!$G$40,F6/F9,F6/F10)))" +"IF(S4>MAX(PPAterm,'Project Assumptions'!$G$40,'Project Assumptions'!$H$40),0,IF(S4<='Project Assumptions'!$F$40,S6/S8,IF(S4<='Project Assumptions'!$G$40,S6/S9,S6/S10)))" +"13-MONTH('Project Assumptions'!I17)" +"'Project Assumptions'!$I$17" +"DATE(YEAR('Project Assumptions'!$I$17),12,31)" +"NPV(E12*(13-MONTH('Project Assumptions'!I17))/12,C19)" +"NPV(F12,F19:AC19)+E19" +"IF(E4>'Project Assumptions'!$F$40,0,E16-E35-E43)" +"HLOOKUP('Project Assumptions'!$F$40,$E$4:$AC$20,17)" +"IF(E4<'Project Assumptions'!$F$40,0,IF(E4='Project Assumptions'!$F$40,NPV(F13,F20:$AC$20),IF(E4<='Project Assumptions'!$G$40,E16-E43,0)))" +"IF('Project Assumptions'!$H$40=0,0,HLOOKUP('Project Assumptions'!$G$40,$E$4:$AC$21,18))" +"IF(OR(E4<'Project Assumptions'!$G$40,'Project Assumptions'!$G$40=0,'Project Assumptions'!$H$40=0),0,IF(E4='Project Assumptions'!$G$40,NPV(F14,F21:$AC$21),IF(E4<='Project Assumptions'!$H$40,E16,0)))" +"SUM(B19:B21)" +"IF(E4>'Project Assumptions'!$F$40,0,B19)" +"IF(F4>'Project Assumptions'!$F$40,0,E30)" +"E26*$E$12*(13-MONTH('Project Assumptions'!I17))/12" +"F26*F$12" +"IF(E4>'Project Assumptions'!$F$40,0,E29-E27)" +"IF(E4>'Project Assumptions'!$F$40,0,E19)" +"IF(E4<'Project Assumptions'!$F$40,E26-E28,IF(AND(E4='Project Assumptions'!$F$40,E26-E28>1),""ERROR"",IF(E4>'Project Assumptions'!$F$40,0,E26-E28)))" +"SUMPRODUCT(E4:AC4,E28:AC28)/B19" +"B20" +"IF(F4>'Project Assumptions'!$G$40,0,E38)" +"IF(E4>'Project Assumptions'!$F$40,E34*E13,IF(AND(E4<='Project Assumptions'!$F$40,'Project Assumptions'!$G$43=""Interest Only""),E34*E13*(13-MONTH('Project Assumptions'!I17))/12,0))" +"IF(F4>'Project Assumptions'!$F$40,F34*F13,IF(AND(F4<='Project Assumptions'!$F$40,'Project Assumptions'!$G$43=""Interest Only""),F34*F13,0))" +"IF(OR(E4<='Project Assumptions'!$F$40,E4>'Project Assumptions'!$G$40),0,E37-E35)" +"IF(E4<='Project Assumptions'!$F$40,E35,E20)" +"IF(E4<'Project Assumptions'!$G$40,E34-E36,IF(E4>'Project Assumptions'!$G$40,0,E34-E36))" +"IF('Project Assumptions'!$G$40>0,SUMPRODUCT(E4:AC4,E36:AC36)/B20,0)" +"B21" +"+IF(F4>'Project Assumptions'!$H$40, 0, E46)" +"IF('Project Assumptions'!$H$40=0,0,IF(E4>'Project Assumptions'!$G$40,E42*E14,IF(AND(E4<='Project Assumptions'!$G$40,'Project Assumptions'!$H$43=""Interest Only""),E42*E14*(13-MONTH('Project Assumptions'!I17))/12,0)))" +"IF('Project Assumptions'!$H$40=0,0,IF(F4>'Project Assumptions'!$G$40,F42*F14,IF(AND(F4<='Project Assumptions'!$G$40,'Project Assumptions'!$H$43=""Interest Only""),F42*F14,0)))" +"+E45-E43" +"IF(E4<='Project Assumptions'!$F$40,E43,E21)" +"IF(M4<='Project Assumptions'!$G$40,M43,M21)" +"IF('Project Assumptions'!$H$40=0,0,E42-E44)" +"IF('Project Assumptions'!H40>0,SUMPRODUCT(E4:AC4,E44:AC44)/B21,0)" +"IF('Project Assumptions'!$I$35=""Normal"",E26+E34+E42,E71+E86+E101)" +"SUMPRODUCT(E4:AC4,E53:AC53)/B22" +"E45+E37+E29" +"E6/E16" +"IF(E58<>E16,""ERROR"","""")" +"Principal1" +"_Int1" +"Term1" +"GRACE1" +"E4" +"B65" +"C71" +"E75" +"E71*$B$66" +"$C$71*E77" +"E73+E72" +"E71-E73" +"SUMPRODUCT(E73:AC73,$E$69:$AC$69)/SUM(E73:AC73)" +"SUM(E77:AC77)" +"Principal2" +"_Int2" +"Term2" +"GRACE2" +"E4" +"E86*$B$81" +"$C$86*E92" +"SUMPRODUCT(E84:AC84,$E$88:$AC$88)/SUM(E88:AC88)" +"Principal3" +"_Int3" +"Term3" +"Grace3" +"E4" +"E101*$B$96" +"$C$101*E107" +"SUMPRODUCT(E99:AC99,$E$103:$AC$103)/SUM(E103:AC103)" +"'Project Assumptions'!$A$2" +"D3+1" +"YEAR('[1]Project Assumptions'!$I$14)" +"'[2]PPA Assu&Sum'!A5" +"'PPA Assumptions & Summary'!C6" +"Operations!C31*'PPA Assumptions & Summary'!C12/1000" +"(Operations!C8*'PPA Assumptions & Summary'!C13*D6)+((Operations!C17*(1-Cap_Factor_Energy))*'PPA Assumptions & Summary'!C14*D7)" +"(Operations!C12+Operations!C22)*'PPA Assumptions & Summary'!C24/1000" +"IF(D3>ProjectLife+1,0,(Main_Start*'Project Assumptions'!$L$15*((1+Main_Escal)^('Book Income Statement'!D4-'Project Assumptions'!$N$6))+Fuel_Start*'Project Assumptions'!$L$16)/1000)+((Main_Start*1/3)*'Project Assumptions'!$L$15*((1+Main_Escal)^('Book Income Statement'!D4-'Project Assumptions'!$N$6))+Fuel_Start*'Project Assumptions'!$L$16)/1000*D7/12" +"IF(E3>ProjectLife+1,0,(Main_Start*'Project Assumptions'!$L$15*((1+Main_Escal)^('Book Income Statement'!E4-'Project Assumptions'!$N$6))+Fuel_Start*'Project Assumptions'!$L$16)/1000)*E6/12+((Main_Start*1/3)*'Project Assumptions'!$L$15*((1+Main_Escal)^('Book Income Statement'!E4-'Project Assumptions'!$N$6))+Fuel_Start*'Project Assumptions'!$L$16)/1000*E7/12" +"IF(X3>ProjectLife+1,0,(Main_Start*'Project Assumptions'!$L$15*((1+Main_Escal)^('Book Income Statement'!X4-'Project Assumptions'!$N$6))+Fuel_Start*'Project Assumptions'!$L$16)/1000)*X6/12+((Main_Start*1/3)*'Project Assumptions'!$L$15*((1+Main_Escal)^('Book Income Statement'!X4-'Project Assumptions'!$N$6))+Fuel_Start*'Project Assumptions'!$L$16)/1000" +"Operations!C20*AnnualHours*(Energy_Margin)/1000*D7/12" +"SUM(D10:D16)" +"IF(D3>ProjectLife,0,Operations!C36)" +"IF(X3>ProjectLife+1,0,Operations!W36)" +"IF(D3>ProjectLife+1,0,(Operations!C12+Operations!C22)*WaterMWh*((1+OM_Escal)^(D4-'Project Assumptions'!$N$6))/1000)" +"IF(D3>ProjectLife+1,0,(Operations!C12+Operations!C22)*FercMWh*((1+OM_Escal)^(D4-'Project Assumptions'!$N$6))/1000)" +"IF(D3>ProjectLife+1,0,(Operations!C12+Operations!C22)*MainMWh*((1+OM_Escal)^(D4-'Project Assumptions'!$N$6))/1000)" +"AVERAGE(D28:W28)" +"SUM(D25:D27)" +"D23+D28" +"E28+E23" +"IF(D3>ProjectLife+1,0,Main_Start*'Project Assumptions'!$L$15*(1+Main_Escal)^(D4-'Project Assumptions'!$N$6)/1000)" +"IF(D3>ProjectLife+1,0,Fuel_Start*'Project Assumptions'!$L$16)/1000" +"SUM(D32:D33)" +"Labor*('Book Income Statement'!D6/12)" +"IF(E3>ProjectLife+1,0,Labor*((1+OM_Escal)^(E4-'Project Assumptions'!$N$6))*E5/12)" +"Fixed*('Book Income Statement'!D6/12)" +"IF(E3>ProjectLife+1,0,Fixed*((1+OM_Escal)^(E4-'Project Assumptions'!$N$6))*E5/12)" +"IF(D3>ProjectLife+1,0,'Project Assumptions'!$N$22*((1+OM_Escal)^(D4-'Project Assumptions'!$N$6))*D5/12)" +"IF(D3>ProjectLife+1,0,'Project Assumptions'!$N$23*((1+OM_Escal)^(D4-2003))*D7/12)" +"'Project Assumptions'!$N$24*D6/12" +"IF(E3>ProjectLife+1,0,'Project Assumptions'!$N$24*((1+OM_Escal)^(E4-'Project Assumptions'!$N$6))*E5/12)" +"SUM(D37:D41)" +"IF(D3>ProjectLife+1,0,'Project Assumptions'!$N$32*((1+OM_Escal)^(D4-'Project Assumptions'!$N$6))*D5/12)" +"'Project Assumptions'!$N$33" +"IF(E3>ProjectLife+1,0,'Project Assumptions'!$N$33*((1+Opcostescalation)^(E4-'Project Assumptions'!$N$6)))" +"'Project Assumptions'!$N$34*(D5/12)" +"IF(E3>ProjectLife+1,0,'Project Assumptions'!$N$34*((1+Opcostescalation)^(E4-'Project Assumptions'!$N$6))*E5/12)" +"'Project Assumptions'!$N$35*(D6/12)" +"IF(E3>ProjectLife+1,0,'Project Assumptions'!$N$35*((1+Opcostescalation)^(E4-'Project Assumptions'!$N$6))*E5/12)" +"'Project Assumptions'!$N$36*(D6/12)" +"IF(E3>ProjectLife+1,0,'Project Assumptions'!$N$36*((1+Opcostescalation)^(E4-'Project Assumptions'!$N$6))*E5/12)" +"'Project Assumptions'!$N$37*(D6/12)" +"IF(E3>ProjectLife+1,0,'Project Assumptions'!$N$37*((1+Opcostescalation)^(E4-'Project Assumptions'!$N$6))*E5/12)" +"D45+SUM(D46:D50)" +"IF(E3>ProjectLife+1,0,Depreciation!E57)" +"'Tax Calculations'!D8*'Tax Calculations'!D9" +"D29+D34+D42+D51+D53+D56" +"D17-D58" +"Depreciation!D43" +"IF(E3>ProjectLife,0,Depreciation!E43)" +"IF(X3>ProjectLife+1,0,Depreciation!X43)" +"D61-D63" +"IF(E3>ProjectLife,0,E61-E63)" +"IF(X3>ProjectLife+1,0,X61-X63)" +"'Debt Amortization'!E$52" +"0.05*0.25*D61" +"D66-D67" +"D64-D68" +"IF(E3>ProjectLife,0,E64-E68)" +"IF(X3>ProjectLife+1,0,X64-X68)" +"D69*'Project Assumptions'!$N$65" +"IF(E3>ProjectLife,0,E69*'Project Assumptions'!$N$65)" +"IF(X3>ProjectLife+1,0,X69*'Project Assumptions'!$N$65)" +"IF(E3>ProjectLife,0,E69-E71)" +"IF(X3>ProjectLife+1,0,X69-X71)" +"NPV('Project Assumptions'!$I$59,'Book Income Statement'!D74:F74)" +"F69+F63" +"F72" +"'Project Assumptions'!$A$2" +"'Book Income Statement'!D3" +"'Project Assumptions'!I17" +"DATE(YEAR(B6),12,31)" +"EDATE(C6,12)" +"'Project Assumptions'!C8*-1" +"'Cash Flow Statement'!D20" +"XIRR($B$7:C7,$B$6:C6)" +"XNPV('Project Assumptions'!$I$59,$B$7:C7,$B$6:C6)" +"'Project Assumptions'!C8*-1" +"'Cash Flow Statement'!D22" +"'Cash Flow Statement'!E22+'Cash Flow Statement'!E43" +"XIRR($B$11:C11,$B$6:C6)" +"XNPV('Project Assumptions'!$I$59,$B$11:C11,$B$6:C6)" +"-('Project Assumptions'!C8+'Project Assumptions'!C9)" +"+'Cash Flow Statement'!D20+'Cash Flow Statement'!D16+'Cash Flow Statement'!D12+'Cash Flow Statement'!D11+'Cash Flow Statement'!D10" +"XIRR($B$15:C15,$B$6:C6)" +"XNPV('Project Assumptions'!$I$59,$B$15:C15,$B$6:C6)" +"NPV(B18,B11:V11)" +"'Debt Amortization'!E54" +"IF(C23<=0, ""N/A"", +'Book Income Statement'!D61/C23)" +"B29+B34" +"(($B$29+$B$34)-(SUM('Debt Amortization'!$E$53:E53)))/($B$29+$B$34)" +"+'Project Assumptions'!C41" +"B26+'Cash Flow Statement'!D15-'Cash Flow Statement'!D16" +"P26+'Cash Flow Statement'!R15+'Cash Flow Statement'!R16" +""" Debt Reserve Interest Income @ ""&'Project Assumptions'!I51*100&""%""" +"C26*'Project Assumptions'!$I$51*(SUM('Book Income Statement'!D6:D8)/12)" +"IF('Project Assumptions'!$I$35=""Normal"",'Debt Amortization'!B19,'Debt Amortization'!C71)" +"IF('Project Assumptions'!$I$35=""Normal"",'Debt Amortization'!E29,'Debt Amortization'!E74)" +"IF(C30<1, ""N/A"",'Book Income Statement'!D61/C30)" +"IF(D30<1, ""N/A"", +'Book Income Statement'!E61/D30)" +"($B$29-IF('Project Assumptions'!$I$35=""Normal"",SUM('Debt Amortization'!$E$28:E28),SUM('Debt Amortization'!$E$88:E88)))/$B$29" +"IF('Project Assumptions'!$I$35=""Normal"",'Debt Amortization'!B20,'Debt Amortization'!C86)" +"IF('Project Assumptions'!$I$35=""Normal"",'Debt Amortization'!E37,'Debt Amortization'!E89)" +"IF(C35<1, ""N/A"",'Book Income Statement'!D61/C35)" +"IF($B$34>0,(($B$34-IF('Project Assumptions'!$I$35=""Normal"",SUM('Debt Amortization'!$E$36:E36),SUM('Debt Amortization'!$E$88:E88)))/$B$34),0)" +"IF('Project Assumptions'!$I$35=""Normal"",'Debt Amortization'!B21,""N/A"")" +"IF('Project Assumptions'!$I$35=""Normal"",'Debt Amortization'!E45,""N/A"")" +"+IF(C40<1, ""N/A"",'Book Income Statement'!D61/C40)" +"IF($B$39>0,(($B$39-IF('Project Assumptions'!$I$35=""Normal"",SUM('Debt Amortization'!$E$44:E44),0))/$B$39),0)" +"'Project Assumptions'!$A$2" +"D3+1" +"YEAR('Project Assumptions'!I17)" +"SUM(D6:AD6)" +"IF(D3>'Project Assumptions'!$I$16,0,'Book Income Statement'!D69)" +"IF(X3>'Project Assumptions'!$I$16+1,0,'Book Income Statement'!X69)" +"IF(D3>'Project Assumptions'!$I$16,0,'Book Income Statement'!D63)" +"IF(X3>'Project Assumptions'!$I$16+1,0,'Book Income Statement'!X63)" +"IF(D3>'Project Assumptions'!$I$16,0,'Book Income Statement'!D53)" +"IF(X3>'Project Assumptions'!$I$16+1,0,'Book Income Statement'!X53)" +"IF(D3>'Project Assumptions'!$I$16,0,0)" +"IF(F3>'Project Assumptions'!$I$16,0,Depreciation!E57)" +"IF(X3>'Project Assumptions'!$I$16+1,0,Depreciation!W57)" +"IF(D3>'Project Assumptions'!$I$16,0,'Book Income Statement'!D66)" +"IF(X3>'Project Assumptions'!$I$16+1,0,'Book Income Statement'!X66)" +"'Debt Amortization'!E$52" +"IF(D3>'Project Assumptions'!$I$16,0,'Debt Amortization'!E$53)" +"IF(X3>'Project Assumptions'!$I$16+1,0,'Debt Amortization'!Y$53)" +"IF(D3>'Project Assumptions'!$I$16,0,D6+D7+D8-D9+D10-D11-D12)" +"IF(X3>'Project Assumptions'!$I$16+1,0,X6+X7+X8-X9+X10-X11-X12)" +"6*500" +"SUM(C6:C12)" +"IF(D3>'Project Assumptions'!$I$16,0,D6+D7+D8-D9+D10-D11-D12-D16-D18-D15)" +"IF(E3>'Project Assumptions'!$I$16,0,E6+E7+E8-E9+E10-E11-E12-E16-E17-E18-E15)" +"IF(X3>'Project Assumptions'!$I$16+1,0,X6+X7+X8-X9+X10-X11-X12-X16-X18-X15)" +"'Tax Calculations'!D37+'Tax Calculations'!D54" +"C20-C21" +"IF(D3>'Project Assumptions'!$I$16,0,D20-D21)" +"IF(X3>'Project Assumptions'!$I$16+1,0,X20-X21)" +"+IF(OR(AND(D3>'Project Assumptions'!$I$54,D30=0), 'Project Assumptions'!$I$54=0), 0, IF(D22>0, D22, 0))" +"IF('Project Assumptions'!$I$54=0, 0, +'Project Assumptions'!$I$56)" +"D28*'Project Assumptions'!$I$55" +"+D32*'Project Assumptions'!$I$55" +"+C30+D29" +"+D30-D31+E29" +"+IF(D27>D30, D30, D27)" +"+IF(D3<'Project Assumptions'!$I$54, 'Project Assumptions'!$I$56, 0)" +"+IF(E3<'Project Assumptions'!$I$54, D32, 0)" +"+IF(X3<'Project Assumptions'!$I$54+1, W32, 0)" +"+D22-D31+(D32-'Project Assumptions'!$I$56)" +"+E22-E31+(E32-D32)" +"D36" +"D42" +"D38" +"D40+D41" +"'Book Income Statement'!D72-'Cash Flow Statement'!D37" +"'Project Assumptions'!$A$2" +"'[4]PPA Assumptions &Summary'!C3" +"'PPA Assumptions & Summary'!C5" +"IF(D3>'Project Assumptions'!$G$40,0,'Project Assumptions'!$C$41+'Cash Flow Statement'!D16-'Cash Flow Statement'!D15)" +"'Maintainance Reserves'!C13" +"SUM(D6:D11)" +"Depreciation!$B$38+Depreciation!$B$39+Depreciation!$B$40+SUM('Cash Flow Statement'!$D$17:D17)" +"SUM(Depreciation!$D$43:D43)" +"D15-D16" +"'Project Assumptions'!$C$18" +"D12+SUM(D17:D19)" +"'Maintainance Reserves'!C13" +"'Tax Calculations'!D63" +"'Debt Amortization'!E55" +"'Project Assumptions'!$C$8" +"'Book Income Statement'!D72-'Cash Flow Statement'!D37" +"'Book Income Statement'!E72-'Cash Flow Statement'!E37+D34" +"SUM(D33:D34)" +"D30+D35" +"IF(D3>ProjectLife,0,D21-D36)" +"(SUM(D28:X28)-SUM(D45:X45))+(SUM(D35:X35)-SUM(D46:X46))" +"SUM(Loan_Copy)-SUM(Loan_Paste)" +"SUM(Equity_Copy)-SUM(Equity_Paste)" +"'Project Assumptions'!$A$2" +"D3+1" +"YEAR('Project Assumptions'!I17)" +"BS!D45+BS!D46" +"IF(D$3>ProjectLife,0,'Project Assumptions'!$N$68)" +"IF(X$3>ProjectLife+1,0,'Project Assumptions'!$N$68)" +"D9*D8" +"'Book Income Statement'!D17" +"IF(D$3>'Project Assumptions'!$I$16,0,'Project Assumptions'!$N$67)" +"IF(E3>'Project Assumptions'!$I$16,0,'Project Assumptions'!$N$67)" +"'Book Income Statement'!D69" +"-D15" +"SUM(D18:D19)" +"'Book Income Statement'!D63" +"IF(D3<=ProjectLife,Depreciation!D30*-1,0)" +"SUM(D20:D22)" +"D23" +"IF(D$3>'Project Assumptions'!$I$16,0,'Project Assumptions'!$N$64)" +"IF(X$3>'Project Assumptions'!$I$16+1,0,'Project Assumptions'!$N$64)" +"D25*D26" +"C33" +"IF(D3>ProjectLife,0,IF(D27<0,-D27,0))" +"IF(D30>(SUM(E32:I32)+SUM(D31:I31))*-1,D30-(SUM(D32:I32)+SUM(D31:I31))*-1,0)" +"IF('Project Assumptions'!$C$56=""No"",0,IF(D3<='Project Assumptions'!$C$57,IF(D27<0,0,IF(D29>D27,-D27,-D29)),0))" +"SUM(D29:D32)" +"IF(AND('Project Assumptions'!$C$56=""No"",D27<0),0,IF(AND('Project Assumptions'!$C$56=""No"",D27>0),D27,IF(D27<0,0,(D27+D32))))" +"D15" +"D18" +"IF(D3<='Project Assumptions'!$I$16,Depreciation!D16*-1,0)" +"IF(D37>0,-D37,0)" +"IF(D3>ProjectLife,0,'Project Assumptions'!$N$63)" +"D46*'Project Assumptions'!$N$63" +"IF(D3>'Project Assumptions'!$I$16,0,IF(C51-C52+IF(D49<0,-1*D49,0)>0,C51-C52+IF(D49<0,-1*D49,0),0))" +"IF('Project Assumptions'!$C$55=""No"",0,IF(D3<='Project Assumptions'!$C$57,IF(D49<0,0,IF(D51>D49,D49,D51)),0))" +"IF(AND('Project Assumptions'!$C$55=""No"",D49<0),C49,IF(AND('Project Assumptions'!$C$55=""No"",D49>0),D49,IF(D49<0,0,(D49-D52))))" +"'Cash Flow Statement'!D21+'Cash Flow Statement'!D9" +"'Book Income Statement'!D71+'Cash Flow Statement'!D8" +"D60-D59" +"D61+C63" +"'Project Assumptions'!$A$2" +"D4+1" +"YEAR('Project Assumptions'!I17)" +"IF(D4>$B$7+1,0,IF($B$7=15,VLOOKUP(D4,$A$78:$B$93,2),VLOOKUP(D4,$A$98:$B$118,2)))" +"IF(D4>$B$8,0,1/$B$8)*'Book Income Statement'!D$6/12" +"IF(E$4<=$B8,(1/$B8),IF(E$4=$B8+1,(1/$B8)-$D8,0))" +"IF(F4<=$B$8,(1/$B$8),IF(F4=$B$8+1,(1/$B$8)-$D$8,0))" +"MAX('Project Assumptions'!$F$40, 'Project Assumptions'!$G$40,'Project Assumptions'!$H$40)" +"IF(D4>$B$9,0,(1/$B$9))*'Book Income Statement'!D$6/12" +"IF(E$4<=$B$9,(1/$B$9),IF(E$4=$B$9+1,(1/$B$9)-$D$9,0))" +"'Project Assumptions'!C23-'Project Assumptions'!C18+'Project Assumptions'!C46+'Project Assumptions'!C27" +"$B$11*D7" +"'Project Assumptions'!C34-'Project Assumptions'!C27" +"$B$12*D8" +"'Project Assumptions'!C38+'Project Assumptions'!C39+'Project Assumptions'!C40" +"$B$13*D9" +"'Cash Flow Statement'!E17" +"D7*$B$14" +"B15" +"SUM(B11:B15)" +"B7" +"IF(D4>$B$20+1,0,IF($B$20=15,VLOOKUP(D4,$A$78:$B$93,2),VLOOKUP(D4,$A$98:$B$118,2)))" +"IF(D17>$B$21,0,1/$B$21)*'Book Income Statement'!D$6/12" +"IF(D17>$B$22,0,(1/$B$22))*'Book Income Statement'!D$6/12" +"IF(E$4<=$B$22,(1/$B$22),IF(E$4=$B$22+1,(1/$B$22)-$D$22,0))" +"B11" +"$B$25*D20" +"$B26*D21" +"D20*$B$28" +"'Project Assumptions'!U20" +"((1-$C$34)/$B$34)*'Book Income Statement'!D$6/12" +"IF(E33<=$B$34,(1-$C$34)/$B$34,IF(E33=$B$34+1,(1/$B34)-$D$34,0))" +"(1/$B35)*'Book Income Statement'!D$6/12" +"IF(E33<=$B$35,(1/$B35),IF(E33=$B$35+1,(1/$B35)-$D$35,0))" +"+B9" +"IF(E33<=$B$36,(1/$B36),IF(E33=$B$36+1,(1/$B36)-$D$36,0))" +"B11" +"D34*$B$38" +"D35*$B$39" +"D36*$B$40" +"D34*$B$41" +"B43-D43" +"D45-E43" +"('Project Assumptions'!C14+'Project Assumptions'!C15)*'Project Assumptions'!$U$6" +"AVERAGE(D48:W48)" +"$B$48*E48" +"IF(D4=1,0,IF(D47>ProjectLife,0,IF(ISNUMBER(SchoolTaxAbatementTerm),IF(C47>SchoolTaxAbatementTerm,D49*SchoolMillageRate,D49*SchoolMillageRate*SchoolAbatementRate))))" +"IF(X4=1,0,IF(X47>ProjectLife+1,0,IF(ISNUMBER(SchoolTaxAbatementTerm),IF(W47>SchoolTaxAbatementTerm,X49*SchoolMillageRate,X49*SchoolMillageRate*SchoolAbatementRate))))" +"IF(D47=1,0,IF(D47>ProjectLife,0,IF(ISNUMBER(CountyTaxAbatementTerm),IF(C47>CountyTaxAbatementTerm,D49*CountyMillageRate,D49*CountyMillageRate*CountyAbatementRate))))" +"IF(X47=1,0,IF(X47>ProjectLife+1,0,IF(ISNUMBER(CountyTaxAbatementTerm),IF(W47>CountyTaxAbatementTerm,X49*CountyMillageRate,X49*CountyMillageRate*CountyAbatementRate))))" +"SUM(D51:D53)" +"SUM(B78:B93)" +"'Project Assumptions'!$A$2" +"IF(ABS(D6-C59)>1,""Check Total Drawdown!"","""")" +"'Project Assumptions'!B45" +"D8/12" +"VLOOKUP(D9,A22:F58,6)" +"C23/$D$6" +"C23+D22+E22" +"E23" +"A23+1" +"IF(A24<=$D$9,E24+F23,F23)" +"IF(A25>$D$9,0,(C25/2+D24)*$D$10+($D$7-SUM($C$23:C25))*$D$12/12)" +"IF(A58>$D$9,0,(C58+D57)*$D$10+($D$6-SUM($C$23:C58))*$D$12/12)" +"SUM(B23:B58)" +"SUM(C22:C58)" +"'Project Assumptions'!$A$2" +"Operations!C3" +"+YEAR('Project Assumptions'!$I$17)" +"C5+1" +"StartsYear" +"C7" +"C8+D7" +"'Book Income Statement'!D32" +"0*6" +"237.48235891*6" +"259.503385604648*6" +"1520.17618140425*6" +"319.156431944428*6" +"2231.34430356686*6" +"3707.26239365785*6" +"C11" +"C13+D11-D12" +"C13*InterestIncome" +"'Project Assumptions'!N60" +"2743" +"$C$21*$C$23*($C$20*(1+$C$19))" +"G21+F21" +"G21/H21" +"1-I21" +"7459" +"11244" +"15478" +"18822" +"NOW()" +"NOW()" +"NOW()" +"IF(loopfactor=0,"" "", ""WARNING: MODEL HAS NOT BEEN CONVERGED"")" +"IF(ABS(SUM(BS_IS!F35:Q35))<0.01,"" "",""WARNING: BALANCE SHEET IS NOT BALANCED"")" +"IF(ABS(RETURNS!O7+EQUITY)<0.1,"" "",""WARNING: EQUITY DISTRIBUTED IN THE RETURNS CALC DOES NOT EQUAL TOTAL EQUITY"")" +"2000" +"$E$15" +"RETURNS!D15" +"RETURNS!D14" +"SUM(R9:R11)" +"DISC" +"RETURNS!D28" +"RETURNS!D27" +"O13*(1+CPI)^($R$8-$O$8)" +"SUM(X12:X12)" +"DATE(E15-1900,12,1)" +"W12" +"E20+0.01" +"E20-0.01" +"1-equityperc" +"COST*DEBTPERC" +"COST*equityperc" +"DEBTPERC+equityperc" +"SUM(X20:X21)" +"AE9" +"I26*EQUITY" +"IF(ABS(K27-EQUITY)>0.01,""CHECK"","" "")" +"SUM(C56:C60)/(8760*avail*dispatch*capacity)" +"D7" +"SUM(R23:R33)" +"R35+R36+R37+R38+R39" +"CPI" +"SUM(R12+R14+R18+R22+R34+R40+R43+R47+R51)" +"SUM(C42:C53)" +"ASS!A4" +"D3+1" +"STARTYR" +"IF(D4+1-$D$4>TERM, 0, IF(D4>0, D4+1, 0))" +"IF(D3<=TERM, 12, IF(D3=TERM+1, +MOSYR1-1,))" +"IF(D3>TERM,0,capacity)" +"20*16*D7*avail*dispatch*D5/12" +"ASS!U31*ASS!U32*capacity*ASS!U33" +"ASS!W31*ASS!W32*capacity*ASS!W33" +"ASS!W31*ASS!W32*capacity*ASS!W33" +"ASS!W31*ASS!W32*capacity*ASS!W33" +"ASS!W31*ASS!W32*capacity*ASS!W33" +"ASS!W31*ASS!W32*capacity*ASS!W33" +"ASS!W31*ASS!W32*capacity*ASS!W33" +"ASS!W31*ASS!W32*capacity*ASS!W33" +"SUM(D11:M11)" +"ASS!U34" +"ASS!W34" +"ASS!W34" +"ASS!W34" +"ASS!W34" +"ASS!W34" +"ASS!W34" +"ASS!W34" +"SUM(D11:D13)" +"SUM(D15:F15)" +"ASS!$D$62*BS_IS!F7*D5/12" +"ASS!$D$62*BS_IS!Q7*H5/12" +"D14+D16" +"ASS!A42" +"ASS!$C$42*(1+ASS!$E$42)^(D4-ASS!$C$41)*D5/12" +"ASS!$C$43*(1+ASS!$E$43)^(D4-ASS!$C$41)*D5/12" +"ASS!$C$44*(1+ASS!$E$44)^(D4-ASS!$C$41)*D5/12" +"ASS!$C$45*(1+ASS!$E$45)^(D4-ASS!$C$41)*D5/12" +"ASS!$C$46*(1+ASS!$E$46)^(D4-ASS!$C$41)*D5/12" +"ASS!$C$47*(1+ASS!$E$47)^(D4-ASS!$C$41)*D5/12" +"ASS!$C$48*(1+ASS!$E$48)^(D4-ASS!$C$41)*D5/12" +"ASS!$C$49*(1+ASS!$E$49)^(D4-ASS!$C$41)*D5/12" +"ASS!$C$50*(1+ASS!$E$50)^(D4-ASS!$C$41)*D5/12" +"ASS!$C$51*(1+ASS!$E$51)^(D4-ASS!$C$41)*D5/12" +"ASS!$C$52*(1+ASS!$E$52)^(D4-ASS!$C$41)*D5/12" +"ASS!$C$53*(1+ASS!$E$53)^(D4-ASS!$C$41)*D5/12" +"SUM(D25:D36)" +"ASS!A58" +"ASS!$C$57*(1+ASS!$E$57)^(D4-ASS!$C$41)*D5/12" +"ASS!$C$58*(1+ASS!$E$58)^(D4-ASS!$C$41)*D5/12" +"ASS!$C$59*(1+ASS!$E$59)^(D4-ASS!$C$41)*D5/12" +"D37+D43" +"D45" +"D18-D47" +"(DEPR!F27)" +"DEPR!G27" +"IF(ABS(-$N$50-ASS!$I$21)<0.1,"" "",""WARNING: CHECK DEPRECIATION"")" +"D49-D50" +"D52*ASS!V24" +"E52*ASS!V24" +"F52*ASS!V24" +"I52*ASS!Y31" +"SUM(D52:D53)" +"TAXES_FEES!D14" +"DEPR!F27" +"DEPR!G26" +"DEPR!P26" +"IF(D3=TERM,SPARES,0)" +"IF(D3=TERM,WCAP,0)" +"-D56" +"-ASS!$C$57*(1+ASS!$E$57)^(D4-ASS!$C$41)*D5/12" +"IF(-D63>D40,D40,IF(D40>(BS_IS!F7+(-D63)),BS_IS!F7+(-D63),D40))" +"IF(-H63>H40,H40,IF(H40>(BS_IS!Q7+(-H63)),BS_IS!Q7+(-H63),H40))" +"TAXES_FEES!D14" +"0+TAXES_FEES!E14" +"IF(ABS(-N65-TAXES_FEES!$N$14)<0.01,"" "",""CHECK: TOTAL CASH TAXES DOES NOT MATCH TOTAL CASH TAXES CALCD"")" +"ASS!V24*CF!D65" +"ASS!Y31*CF!G65" +"SUM(D58:D66)" +"IF(equityperc>0.99,0,IF(D3>MAX(ASS!#REF!,ASS!#REF!,ASS!#REF!,ASS!#REF!,ASS!#REF!,ASS!#REF!),""n/a"",(D49+D40)/(FIN!D10-TAXES_FEES!#REF!)))" +"IF(equityperc>0.99,0,IF(D3>MAX(ASS!#REF!,ASS!#REF!,ASS!#REF!,ASS!#REF!,ASS!#REF!,ASS!#REF!),""n/a"",(D49+D65+D40)/(FIN!D10-TAXES_FEES!#REF!)))" +"ASS!A4" +"IF(D40,D10<0),D3,0)" +"SUM(E16:G16)" +"ASS!$I$26" +"G7*$A$20" +"ASS!$J$26" +"CF!C79" +"CF!D67" +"G8*$A$21" +"SUM(G21:G21)" +"$D$22+NPV(DISC, E$22:$E22)" +"$D$9+NPV(DISC, $E$22:F22)" +"$D$22+NPV(DISC, $E$22:G22)" +"IF(D22=0, 0, IRR($D$22:D22))" +"IRR($D$22:E22, D26)" +"IRR($D$22:F22, D26)" +"IRR($D$9:G9,D26)" +"$D$22+NPV(DISC,$E$22:N22)" +"IRR($D22:N$22,D26)" +"IF(AND(E23>0,C23<0),D3,0)" +"IF(AND(G23>0,F23<0),F3,0)" +"ASS!A4" +"COST" +"ASS!U40" +"E8*$D$3" +"F8" +"A8+1" +"F9+G8" +"IF(TERM_C>=A14, 1/TERM_C, 0)" +"SUM(E8:E68)" +"A72+1" +"ASS!A4" +"1" +"E4+1" +"ASS!T40" +"ASS!T41" +"ASS!T42" +"ASS!T43" +"ASS!T44" +"ASS!T45" +"L5+1" +"COST" +"ASS!V24" +"ASS!W18" +"ASS!W18" +"ASS!W18" +"E17" +"VLOOKUP(E4,DRAW_TABLE,DRAWDOWN!$F$72)" +"SUM(E16:J16)" +"SUM(E15:E16)" +"SUM($E$16:E16)/$B$9" +"E17/$D$9" +"E15*DEBTPERC" +"IF(E4>TERM_C,0,(E15+SUM(E15:E16))/2*$D$10/12)" +"E15-E22" +"K26" +"ASS!A4" +"CF!D3" +"VLOOKUP(#REF!,FIN_TABLE,26)" +"SUM(D8:X8)" +"VLOOKUP(#REF!,FIN_TABLE,27)" +"IF(ABS(AD9-DEBT)<0.01,"" "",""SUM OF PRINCIPAL PAYMENTS DOES NOT EQUAL DEBT"")" +"SUM(D8:D9)" +"ASS!#REF!" +"IF(ASS!#REF!=1,""STRAIGHT LINE AMORTIZATION"", IF(ASS!#REF!=2,""MORTGAGE STYLE AMORTIZATION"",""CHECK""))" +"STARTYR" +"IF(MOSYR1>1, 0, 1)" +"E14" +"IF($C21>0, IF(D5>6, C21*(D5-6)/12*E16, 0),0)" +"IF(D5<12,0,IF($E$17>=B21, 0, IF(C21>1, IF(ASS!#REF!=1,$E$14/(($E$15*2)-$E$17), -PMT($E$16/2,($E$15*2-$E$17),$E$14,0)-D21), 0)))" +"C21-E21" +"IF($G21>0, IF(D5>6, G21*(D5-6)/12*I16, 0),0)" +"IF(D5<12,0,IF($I$17>=$B21, 0, IF(G21>1, IF(ASS!#REF!=1,$I$14/(($I$15*2)-$I$17),-PMT($I$16/2,($I$15*2-$I$17),$I$14,0)-H21), 0)))" +"IF($K21>0, IF(D5>6, K21*(D5-6)/12*M16, 0),0)" +"IF(D5<12,0,IF($M$17>=$B21, 0, IF(K21>1, IF(ASS!#REF!=1,$M$14/(($M$15*2)-$M$17), -PMT($M$16/2,($M$15*2-$M$17),$M$14,0)-L21), 0)))" +"IF($O21>0, IF(D5>6, O21*(D5-6)/12*Q16, 0),0)" +"IF(D5<12,0,IF($Q$17>=B21, 0, IF(O21>1, IF(ASS!#REF!=1,$Q$14/(($Q$15*2)-$Q$17), -PMT($Q$16/2,($Q$15*2-$Q$17),$Q$14,0)-P21), 0)))" +"IF(S21>0, IF($D5>6, S21*($D5-6)/12*U16, 0),0)" +"IF(D5<12,0,IF($U$17>=B21, 0, IF(S21>1, IF(ASS!#REF!=1,$U$14/(($U$15*2)-$U$17), -PMT($U$16/2,($U$15*2-$U$17),$U$14,0)-T21), 0)))" +"IF(D5<12,0,IF($Y$17>=B21, 0, IF(W21>1, IF(ASS!#REF!=1,$Y$14/(($Y$15*2)-$Y$17), -PMT($Y$16/2,($Y$15*2-$Y$17),$Y$14,0)-X21), 0)))" +"A21" +"B21+1" +"F21" +"IF($D$5>6, C22*$E$16*0.5, C22*E16*$D$5/12)" +"IF($E$17>=B22, 0, IF(C22>1, IF(ASS!#REF!=1,$E$14/(($E$15*2)-$E$17), -PMT($E$16/2,($E$15*2-B21),C22,0)-D22), 0))" +"IF($D$5>6, G22*$I$16*0.5, G22*$I$16*$D$5/12)" +"IF($I$17>=B22, 0, IF(G22>1, IF(ASS!#REF!=1,$I$14/(($I$15*2)-$I$17), -PMT($I$16/2,($I$15*2-B21),G22,0)-H22), 0))" +"IF($D$5>6, K22*$M$16*0.5, K22*$M$16*$D$5/12)" +"IF($M$17>=B22, 0, IF(K22>1, IF(ASS!#REF!=1,$M$14/(($M$15*2)-$M$17), -PMT($M$16/2,($M$15*2-B21),K22,0)-L22), 0))" +"IF($D$5>6, O22*$Q$16*0.5, O22*$Q$16*$D$5/12)" +"IF($Q$17>=B22, 0, IF(O22>1, IF(ASS!#REF!=1,$Q$14/(($Q$15*2)-$Q$17), -PMT($Q$16/2,($Q$15*2-B21),O22,0)-P22), 0))" +"IF($D$5>6, S22*$U$16*0.5, S22*$U$16*$D$5/12)" +"IF($U$17>=B22, 0, IF(S22>1, IF(ASS!#REF!=1,$U$14/(($U$15*2)-$U$17), -PMT($U$16/2,($U$15*2-B21),S22,0)-T22), 0))" +"IF($D$5>6, W22*$Y$16*0.5, W22*$Y$16*$D$5/12)" +"IF($Y$17>=B22, 0, IF(W22>1, IF(ASS!#REF!=1,$Y$14/(($Y$15*2)-$Y$17), -PMT($Y$16/2,($Y$15*2-B21),W22,0)-X22), 0))" +"SUM(D21:D22,H21:H22,L21:L22, P21:P22, T21:T22, X21:X22)" +"A21+1" +"C23*$E$16*0.5" +"G23*$I$16*0.5" +"K23*$M$16*0.5" +"O23*$Q$16*0.5" +"S23*$U$16*0.5" +"W23*$Y$16*0.5" +"SUM(D21:D60)" +"ASS!A4" +"CF!D3" +"CF!D49" +"SUM(D8:F8)" +"-DEPR!F16" +"ASS!V24*DEBT" +"ASS!Y31*DEBT" +"SUM(D8:D10)" +"ASS!$I$14+USTAX" +"IF(D11<0, 0, D11*D12)" +"ASS!A4" +"COST" +"C4" +"-option" +"-WCAP" +"SUM(C4:C6)" +"F11/12*F6" +"IF($F$11=12,G6,(12-$F$11)/12*F6+($F$11)/12*G6)" +"F9+1" +"CF!D4" +"ASS!I19" +"$E$15*F7" +"SUM(F15:H15)" +"SUM(E15:E15)" +"F16" +"F17+G16" +"F22" +"SUM(F19:O19)" +"E16" +"ASS!V26" +"ASS!Y33" +"-F16" +"-G15" +"ASS!$I21" +"IF(ASS!$J$21=0, 0, IF(F9TERM,0,IF(G9TERM,0,IF(G90,(H19-(AVERAGE(R19:AK19)))*50*16*AL19*D19,0)" +"COUNT(AP19:BJ19)" +"IF(AP19>0,((AVERAGE(AP19:BJ19))-H19)*50*16*BK19*D19,0)" +"H24*D24" +"I36/D36" +"((O25*204)+(O26*234))/438" +"SUM(D24:D35)" +"SUM(E19:E71)" +"SUM(L19:L69)" +"#REF!/#REF!" +"SUM(E79:E95)" +"SUM(AM79:AM94)" +"SUM(BL79:BL79)" +"SUM(L79:L95)" +"D103*C103" +"J103*E103" +"COUNT(O107:AK107)" +"IF(O107>0,(H107-(AVERAGE(O107:AH107)))*AL107*D107*5000,0)" +"IF(AP107>0,((AVERAGE(AP107:BJ107))-H107)*D107*5000*BK107,0)" +"SUM(E103:E112)" +"SUM(BL103:BL113)" +"V147-W147" +"W155+S156" +"B12-B8" +"E8*8" +"F8" +"C8*E8*8" +"M8*H8" +"M8-L8" +"J8*Q8" +"E9*16" +"F9" +"C9*E9*24" +"M9*I9" +"SUM(F8:F9)" +"F10" +"((M8*F8)+(M9*F9))/F10" +"M10*G10" +"C13*E13*16" +"N39/G39" +"O39/H39" +"P39/I39" +"B41-B36" +"SUM(E5:E37)" +"SUM(F4:F37)" +"SUM(G6:G38)" +"SUM(H5:H38)" +"N88/G88" +"O88/H88" +"P88/I88" +"E50*24" +"SUM(G41:G87)" +"SUM(E41:E86)" +"F91*C91" +"SUM(J91:J96)" +"SUM(S5:S96)" +"C8*D8*16" +"H8-G8" +"E8*J8" +"I22/D22" +"H10*D10" +"SUM(D10:D21)" +"SUM(E8:E42)" +"SUM(L8:L42)" +"L44+Z44" +"+CONCATENATE(LOOKUP(B53,A67:A71,B67:B71),"" - "",LOOKUP(B54,A67:A71,B67:B71))" +"+CONCATENATE(LOOKUP(B54,A67:A71,B67:B71),"" - "",LOOKUP(B55,A67:A71,B67:B71))" +"+CONCATENATE(LOOKUP(B53,A67:A71,B67:B71),"" - "",LOOKUP(B55,A67:A71,B67:B71))" +"+Date" +"IF($B$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$53,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$53,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)))" +"IF($B$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$53,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+1),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$53,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+1))" +"IF($B$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$53,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+2),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$53,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+2))" +"IF($E$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$54,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$54,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)))" +"IF($E$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$54,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+1),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$54,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+1))" +"IF($E$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$54,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+2),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$54,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+2))" +"IF($H$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$55,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$55,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)))" +"IF($H$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$55,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+1),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$55,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+1))" +"IF($H$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$55,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+2),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$55,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+2))" +"IF($B$63=1,B8-E8,C8-F8)" +"IF($B$63=1,E8-H8,F8-I8)" +"IF($B$63=1,B8-H8,C8-I8)" +"+'Raw Data'!AZ6" +"+Temp!J4" +"+Temp!Q4" +"+B8/T8*1000" +"+'Raw Data'!S6" +"+IF($W8<6,B8,0)" +"+IF($W8>5,B8,0)" +"+IF($W8<6,E8,0)" +"+IF($W8>5,E8,0)" +"+IF($W8<6,H8,0)" +"+IF($W8>5,H8,0)" +"+IF($W8<6,K8,"""")" +"+IF($W8>5,K8,"""")" +"+IF($W8>5,K8,"""")" +"+IF($W8<6,L8,"""")" +"+IF($W8>5,L8,"""")" +"+IF($W8>5,L8,"""")" +"+IF($W8<6,M8,"""")" +"+IF($W8>5,M8,"""")" +"+IF($W8>5,M8,"""")" +"+IF(W8<6,T8,"""")" +"+IF(W8<6,U8,"""")" +"+IF(D8>0,D8,"""")" +"+IF(G8>0,G8,"""")" +"+IF(J8>0,J8,"""")" +"+A8+1" +"+K7" +"+AVERAGE(R8:R38)" +"+SUMIF(X8:X38,"">0"",X8:X38)/COUNTIF(X8:X38,"">0"")" +"+SUMIF(AB8:AB38,"">0"",AB8:AB38)/COUNTIF(AB8:AB38,"">0"")" +"+SUMIF(AF8:AF38,"">0"",AF8:AF38)/COUNTIF(AF8:AF38,"">0"")" +"+MAX(P8:P38)" +"+AVERAGE(AW8:AW38)" +"+SUMIF(Y8:Y38,"">0"",Y8:Y38)/COUNTIF(Y8:Y38,"">0"")" +"+SUMIF(AC8:AC38,"">0"",AC8:AC38)/COUNTIF(AC8:AC38,"">0"")" +"+SUMIF(AG8:AG38,"">0"",AG8:AG38)/COUNTIF(AG8:AG38,"">0"")" +"IF(B63=1,""Peak"",""Off"")" +"+AVERAGE(AN8:AN38)" +"+AVERAGE(AQ8:AQ38)" +"+AVERAGE(AT8:AT38)" +"MIN(IF(Q8:Q38>0,Q8:Q38))" +"+MIN(S8:S38)" +"+B45*0.67+B46*0.33" +"+AVERAGE(AX8:AX38)" +"+SUMIF(Z8:Z38,"">0"",Z8:Z38)/COUNTIF(Z8:Z38,"">0"")" +"+SUMIF(AD8:AD38,"">0"",AD8:AD38)/COUNTIF(AD8:AD38,"">0"")" +"+SUMIF(AH8:AH38,"">0"",AH8:AH38)/COUNTIF(AH8:AH38,"">0"")" +"+SUMIF(AA8:AA38,"">0"",AA8:AA38)/COUNTIF(AA8:AA38,"">0"")" +"+SUMIF(AE8:AE38,"">0"",AE8:AE38)/COUNTIF(AE8:AE38,"">0"")" +"+SUMIF(AI8:AI38,"">0"",AI8:AI38)/COUNTIF(AI8:AI38,"">0"")" +"+J46" +"+AVERAGE(AO8:AO38)" +"+AVERAGE(AR8:AR38)" +"+AVERAGE(AU8:AU38)" +"(B48*0.67+B49*0.33)" +"+AVERAGE(AY8:AY38)" +"+AVERAGE(AZ8:AZ38)" +"+AVERAGE(BA8:BA38)" +"MATCH(Strips!B1,A:A,0)-2" +"+IF(B3>700,IF(B3<2400,""On"",""Off""),""Off"")" +"+WEEKDAY(A3,2)" +"+VLOOKUP(U6,A:O,15)" +"+Date" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($C$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($C$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($C$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($D$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($D$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($D$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($E$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($E$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($E$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($F$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($F$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($F$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($G$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($G$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($G$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($H$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($H$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($H$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($I$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($I$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($I$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($J$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($J$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($J$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($K$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($K$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($K$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($L$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($L$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($L$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($M$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($M$2,$V$1+$T6,0,24,1))/8" +"+MAX(OFFSET($M$2,$V$1+$T6,0,24,1))" +"MIN(OFFSET($M$2,$V$1+$T6,0,24,1))" +"+U6+1" +"+'Raw Data'!S6" +"+Date" +"+VLOOKUP(I4,A:C,2,FALSE)" +"+VLOOKUP(I4,A:C,3,FALSE)" +"+I4" +"VLOOKUP(P4,M:N,2,FALSE)" +"+I4+1" +"+A5" +"+C8-B8-2" +"+E8*D8" +"+A2" +"+B5" +"+B2" +"+C5" +"+C2" +"+D5" +"+D2" +"+E5" +"+E2" +"+F5" +"+F2" +"+G5" +"+G2" +"+H5" +"+H2" +"+I5" +"+I2" +"+J5" +"+J2" +"+K5" +"+K2" +"+L5" +"+L2" +"+A6" +"+A3" +"+B6" +"+B3" +"+C6" +"+C3" +"+D6" +"+D3" +"+E6" +"+E3" +"+F6" +"+F3" +"+G6" +"+G3" +"+H6" +"+H3" +"+I6" +"+I3" +"+J6" +"+J3" +"+K6" +"+K3" +"+L6" +"+L3" +"+AVERAGE(B15:B30)" +"+SUM(F8:F31)" +"+AVERAGE(B8:B14,B31)" +"CONCATENATE(LOOKUP(C60,A41:A55,B60:B74),"" - "",LOOKUP(C61,A41:A55,B60:B74))" +"CONCATENATE(LOOKUP(C61,A41:A55,B60:B74),"" - "",LOOKUP(C62,A41:A55,B60:B74))" +"CONCATENATE(LOOKUP(C60,A41:A55,B60:B74),"" - "",LOOKUP(C62,A41:A55,B60:B74))" +"C1" +"IF($C$66=1,OFFSET(DATA!$AN$5,$U9,LOOKUP($C$60,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)),OFFSET(DATA!$CG$5,$U9,LOOKUP($C$60,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)))" +"IF($C$66=1,OFFSET(DATA!$AN$5,$U9,LOOKUP($C$60,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+1),OFFSET(DATA!$CG$5,$U9,LOOKUP($C$60,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+1))" +"IF($C$66=1,OFFSET(DATA!$AN$5,$U9,LOOKUP($C$60,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+2),OFFSET(DATA!$CG$5,$U9,LOOKUP($C$60,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+2))" +"IF($E$66=1,OFFSET(DATA!$AN$5,$U9,LOOKUP($C$61,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)),OFFSET(DATA!$CG$5,$U9,LOOKUP($C$61,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)))" +"IF($E$66=1,OFFSET(DATA!$AN$5,$U9,LOOKUP($C$61,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+1),OFFSET(DATA!$CG$5,$U9,LOOKUP($C$61,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+1))" +"IF($E$66=1,OFFSET(DATA!$AN$5,$U9,LOOKUP($C$61,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+2),OFFSET(DATA!$CG$5,$U9,LOOKUP($C$61,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+2))" +"IF($F$66=1,OFFSET(DATA!$AN$5,$U9,LOOKUP($C$62,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)),OFFSET(DATA!$CG$5,$U9,LOOKUP($C$62,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)))" +"IF($F$66=1,OFFSET(DATA!$AN$5,$U9,LOOKUP($C$62,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+1),OFFSET(DATA!$CG$5,$U9,LOOKUP($C$62,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+1))" +"IF($F$66=1,OFFSET(DATA!$AN$5,$U9,LOOKUP($C$62,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+2),OFFSET(DATA!$CG$5,$U9,LOOKUP($C$62,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+2))" +"IF($H$63=1,C9-F9,IF($H$63=2,D9-G9,IF($H$63=3,E9-H9,"""")))" +"+IF($H$63=1,F9-I9,IF($H$63=2,G9-J9,IF($H$63=3,H9-K9,"""")))" +"IF($H$63=1,C9-I9,IF($H$63=2,D9-J9,IF($H$63=3,E9-K9,"""")))" +"IF($K$63=1,LOAD!T5,LOAD!U5)" +"IF($K$63=1,LOAD!Z5,LOAD!AA5)" +"+O9-P9" +"IF($K$63=1,LOAD!V5,LOAD!W5)" +"R9-S9" +"+DATA!AK5" +"+IF(W9<6,C9,"""")" +"+IF(W9<6,D9,"""")" +"+IF($W$9>5,IF($W$9<8,C9,""""),"""")" +"+IF(W9>5,IF(W9<8,D9,""""),"""")" +"+E9" +"+IF(W9>5,E9,"""")" +"+IF(W9<6,F9,"""")" +"+IF(W9<6,G9,"""")" +"+IF(W9>5,IF(W9<8,F9,""""),"""")" +"+IF(W9>5,IF(W9<8,G9,""""),"""")" +"+H9" +"+IF(W9>5,H9,"""")" +"+IF(W9<6,I9,"""")" +"+IF(W9<6,J9,"""")" +"+IF(W9>5,IF(W9<8,I9,""""),"""")" +"+IF(W9>5,IF(W9<8,J9,""""),"""")" +"+K9" +"+IF(W9>5,K9,"""")" +"B9+1" +"+IF(W10>5,IF(W10<8,C10,""""),"""")" +"+X46" +"+AD46" +"+AJ46" +"+Y46" +"+AE46" +"+AK46" +"+SUM(X9:X39)" +"+Z46" +"+AF46" +"+AL46" +"+COUNTIF(X9:X39,"">0"")" +"+AA46" +"+AG46" +"+AM46" +"+COUNTIF(X9:X39,""<0"")" +"+AB46" +"+AH46" +"+AN46" +"SUM(X43:X44)" +"+AC50" +"+AI50" +"+AO50" +"+X42/X45" +"+Y42+AC42" +"+AO42+AK42" +"+Y45+AC45" +"+AI45+AE45" +"+AC48/AC49" +"+IF(X43>0,X43,"""")" +"SUM(B2:L2)" +"STRIPS!C1" +"MAX(OFFSET($M$1,$S$1+$R5,0,24,1))" +"MIN(OFFSET($M$1,$S$1+$R5,0,24,1))" +"MAX(OFFSET($O$1,$S$1+$R5,0,24,1))" +"MIN(OFFSET($O$1,$S$1+$R5,0,24,1))" +"MAX(OFFSET($N$1,$S$1+$R5,0,24,1))" +"MIN(OFFSET($N$1,$S$1+$R5,0,24,1))" +"MAX(OFFSET($P$1,$S$1+$R5,0,24,1))" +"MIN(OFFSET($P$1,$S$1+$R5,0,24,1))" +"S5+1" +"MAX(OFFSET($M$1,$S$1+$R6-1,0,24,1))" +"MIN(OFFSET($M$1,$S$1+$R6-1,0,24,1))" +"MAX(OFFSET($O$1,$S$1+$R6-1,0,24,1))" +"MIN(OFFSET($O$1,$S$1+$R6-1,0,24,1))" +"MAX(OFFSET($N$1,$S$1+$R6-1,0,24,1))" +"MIN(OFFSET($N$1,$S$1+$R6-1,0,24,1))" +"C9361+E9361+H9361+K9361+L9361" +"B9361+D9361+F9361+G9361+I9361+J9361" +"+AK1-1" +"+VLOOKUP(AM5,A:AG,33,TRUE)" +"STRIPS!C1" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($P$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$2+$AL5,0,24,1),""Off"",OFFSET($P$1,$AK$2+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$1+$AL5,0,24,1),"">0"",OFFSET($P$1,$AK$2+$AL5,0,24,2))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($G$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($G$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($G$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($K$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($K$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($K$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($N$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($N$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($N$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($F$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($F$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($F$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($M$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($M$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($M$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($O$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($O$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($O$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($E$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($E$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($E$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($C$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($C$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($C$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($L$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($L$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($L$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($I$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($I$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($I$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($B$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($B$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($B$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($J$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($J$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($J$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($D$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($D$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($D$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($H$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($H$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($H$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($AE$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($AE$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($AE$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($V$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($V$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($V$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($Z$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($Z$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($Z$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($AC$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($AC$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($AC$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($U$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($U$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($U$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($AB$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($AB$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($AB$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($AD$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($AD$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($AD$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($T$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($T$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($T$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($R$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($R$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($R$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($AA$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($AA$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($AA$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($X$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($X$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($X$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($Q$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($Q$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($Q$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($Y$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($Y$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($Y$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($S$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($S$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($S$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($W$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($W$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($W$1,$AK$2+$AL5,0,24,1))/24" +"AM5+1" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($G$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($K$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($N$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($F$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($M$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($O$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($E$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($C$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($L$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($I$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($B$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($J$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($D$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($H$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($AE$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($V$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($Z$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($AC$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($U$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($AB$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($AD$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($T$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($R$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($AA$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($X$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($Q$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($Y$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($S$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($W$1,$AK$2+$AL6,0,24,1))/8" +"IF(OR(HOUR(A9356)<7,HOUR(A9356)>22),""Off"",""On"")" +"+WEEKDAY(A9356,2)" +"+AD15962-AG15962" +"+AH15962*100" +"+AD16082-AG16082-2" +"+B5-C5" +"+AVERAGE(B5:B13)" +"+AVERAGE(B19:B30)" +"+AVERAGE(B53:B55)" +"+B5-C5" +"+AVERAGE(D53:D57)" +"+B5-C5" +"+WEEKDAY(A2,2)" +"+MONTH(A26042)" +"+YEAR(A26042)" +"AA16" +"'NYISOZone P Prices'!AA45" +"HLOOKUP($AF13,nar,2,TRUE)+$AB$31" +"HLOOKUP($AF13,nar,3,TRUE)+$AB$31" +"HLOOKUP($AF13,nar,4,TRUE)+$AB$31" +"HLOOKUP($AF13,nar,5,TRUE)+$AB$31" +"$A$40" +"NYPPWPrices!AA45" +"AA45-$AB$31" +"AVERAGE(B12:B40)" +"AVERAGE(I45:X45)" +"AVERAGE(B45:H45,Y45)" +"AVERAGE(B45:Y45)" +"AVERAGE(B31:B40)" +"AVERAGE(B38:B40)" +"B40" +"AA16" +"'NYISOZone P Prices'!AA45" +"HLOOKUP($AF13,nar,2,TRUE)+$AB$31" +"HLOOKUP($AF13,nar,3,TRUE)+$AB$31" +"HLOOKUP($AF13,nar,4,TRUE)+$AB$31" +"HLOOKUP($AF13,nar,5,TRUE)+$AB$31" +"$A$40" +"NYPPWPrices!AA45" +"AA45-$AB$31" +"AVERAGE(B12:B42)" +"AVERAGE(I46:X46)" +"AVERAGE(B46:H46,Y46)" +"AVERAGE(B46:Y46)" +"AVERAGE(B33:B42)" +"AVERAGE(B39:B42)" +"$A$42" +"B42" +"AA16" +"'NYISOZone P Prices'!AA45" +"HLOOKUP($AF13,nar,2,TRUE)+$AB$31" +"HLOOKUP($AF13,nar,3,TRUE)+$AB$31" +"HLOOKUP($AF13,nar,4,TRUE)+$AB$31" +"HLOOKUP($AF13,nar,5,TRUE)+$AB$31" +"$A$40" +"NYPPWPrices!AA45" +"AA45-$AB$31" +"AVERAGE(B12:B42)" +"AVERAGE(I45:X45)" +"AVERAGE(B45:H45,Y45)" +"AVERAGE(B45:Y45)" +"AVERAGE(B33:B42)" +"AVERAGE(B39:B42)" +"$A$42" +"B42" +"AA16" +"'NYISOZone P Prices'!AA45" +"HLOOKUP($AF13,nar,2,TRUE)+$AB$31" +"HLOOKUP($AF13,nar,3,TRUE)+$AB$31" +"HLOOKUP($AF13,nar,4,TRUE)+$AB$31" +"HLOOKUP($AF13,nar,5,TRUE)+$AB$31" +"$A$40" +"NYPPWPrices!AA45" +"AA45-$AB$31" +"AVERAGE(B12:B42)" +"AVERAGE(I45:X45)" +"AVERAGE(B45:H45,Y45)" +"AVERAGE(B45:Y45)" +"AVERAGE(B33:B42)" +"AVERAGE(B39:B42)" +"$A$42" +"B42" +"AA16" +"'NYISOZone P Prices'!AA45" +"HLOOKUP($AF13,nar,2,TRUE)" +"HLOOKUP($AF13,nar,3,TRUE)" +"HLOOKUP($AF13,nar,4,TRUE)" +"HLOOKUP($AF13,nar,5,TRUE)" +"$A$40" +"NYPPWPrices!AA45" +"AA45-$AB$31" +"AVERAGE(B12:B40)" +"AVERAGE(I45:X45)" +"AVERAGE(B45:H45,Y45)" +"AVERAGE(B45:Y45)" +"AVERAGE(B31:B40)" +"AVERAGE(B38:B40)" +"$A$42" +"B40" +"AVERAGE(B12:B40)" +"AVERAGE(I45:X45)" +"AVERAGE(B45:H45,Y45)" +"AVERAGE(B45:Y45)" +"AVERAGE(B31:B40)" +"AVERAGE(B38:B40)" +"B40" +"AVERAGE(B12:B40)" +"AVERAGE(I45:X45)" +"AVERAGE(B45:H45,Y45)" +"AVERAGE(B45:Y45)" +"AVERAGE(B31:B40)" +"AVERAGE(B38:B40)" +"B40" +"O36" +"MAX(C18:C33)" +"AVERAGE(E18:E33)" +"F7-C7" +"F7-D7" +"MAX(C11:C17,C34)" +"AVERAGE(E11:E17,E34)" +"AVERAGE(C11:C34)" +"Main!O36" +"I2*J2/100" +"L2+K2/1000*M2" +"C2" +"E2" +"CONCATENATE(Q2,"" "",R2)" +"O2" +"I2*J2/100" +"L2+K2/1000*M2" +"C2" +"E2" +"CONCATENATE(Q2,"" "",R2)" +"N2" +"T2+N3" +"+CONCATENATE(LOOKUP(B53,A67:A71,B67:B71),"" - "",LOOKUP(B54,A67:A71,B67:B71))" +"+CONCATENATE(LOOKUP(B54,A67:A71,B67:B71),"" - "",LOOKUP(B55,A67:A71,B67:B71))" +"+CONCATENATE(LOOKUP(B53,A67:A71,B67:B71),"" - "",LOOKUP(B55,A67:A71,B67:B71))" +"+Date" +"IF($B$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$53,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$53,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)))" +"IF($B$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$53,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+1),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$53,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+1))" +"IF($B$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$53,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+2),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$53,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+2))" +"IF($E$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$54,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$54,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)))" +"IF($E$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$54,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+1),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$54,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+1))" +"IF($E$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$54,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+2),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$54,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+2))" +"IF($H$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$55,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$55,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)))" +"IF($H$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$55,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+1),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$55,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+1))" +"IF($H$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$55,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+2),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$55,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+2))" +"IF($B$63=1,B8-E8,C8-F8)" +"IF($B$63=1,E8-H8,F8-I8)" +"IF($B$63=1,B8-H8,C8-I8)" +"+'Raw Data'!AZ6" +"+Temp!J4" +"+Temp!Q4" +"+B8/T8*1000" +"+'Raw Data'!S6" +"+IF($W8<6,B8,0)" +"+IF($W8>5,B8,0)" +"+IF($W8<6,E8,0)" +"+IF($W8>5,E8,0)" +"+IF($W8<6,H8,0)" +"+IF($W8>5,H8,0)" +"+IF($W8<6,K8,"""")" +"+IF($W8>5,K8,"""")" +"+IF($W8>5,K8,"""")" +"+IF($W8<6,L8,"""")" +"+IF($W8>5,L8,"""")" +"+IF($W8>5,L8,"""")" +"+IF($W8<6,M8,"""")" +"+IF($W8>5,M8,"""")" +"+IF($W8>5,M8,"""")" +"+IF(W8<6,T8,"""")" +"+IF(W8<6,U8,"""")" +"+IF(D8>0,D8,"""")" +"+IF(G8>0,G8,"""")" +"+IF(J8>0,J8,"""")" +"+A8+1" +"+K7" +"+AVERAGE(R8:R38)" +"+SUMIF(X8:X38,"">0"",X8:X38)/COUNTIF(X8:X38,"">0"")" +"+SUMIF(AB8:AB38,"">0"",AB8:AB38)/COUNTIF(AB8:AB38,"">0"")" +"+SUMIF(AF8:AF38,"">0"",AF8:AF38)/COUNTIF(AF8:AF38,"">0"")" +"+MAX(P8:P38)" +"+AVERAGE(AW8:AW38)" +"+SUMIF(Y8:Y38,"">0"",Y8:Y38)/COUNTIF(Y8:Y38,"">0"")" +"+SUMIF(AC8:AC38,"">0"",AC8:AC38)/COUNTIF(AC8:AC38,"">0"")" +"+SUMIF(AG8:AG38,"">0"",AG8:AG38)/COUNTIF(AG8:AG38,"">0"")" +"IF(B63=1,""Peak"",""Off"")" +"+AVERAGE(AN8:AN38)" +"+AVERAGE(AQ8:AQ38)" +"+AVERAGE(AT8:AT38)" +"MIN(IF(Q8:Q38>0,Q8:Q38))" +"+MIN(S8:S38)" +"+B45*0.67+B46*0.33" +"+AVERAGE(AX8:AX38)" +"+SUMIF(Z8:Z38,"">0"",Z8:Z38)/COUNTIF(Z8:Z38,"">0"")" +"+SUMIF(AD8:AD38,"">0"",AD8:AD38)/COUNTIF(AD8:AD38,"">0"")" +"+SUMIF(AH8:AH38,"">0"",AH8:AH38)/COUNTIF(AH8:AH38,"">0"")" +"+SUMIF(AA8:AA38,"">0"",AA8:AA38)/COUNTIF(AA8:AA38,"">0"")" +"+SUMIF(AE8:AE38,"">0"",AE8:AE38)/COUNTIF(AE8:AE38,"">0"")" +"+SUMIF(AI8:AI38,"">0"",AI8:AI38)/COUNTIF(AI8:AI38,"">0"")" +"+J46" +"+AVERAGE(AO8:AO38)" +"+AVERAGE(AR8:AR38)" +"+AVERAGE(AU8:AU38)" +"(B48*0.67+B49*0.33)" +"+AVERAGE(AY8:AY38)" +"+AVERAGE(AZ8:AZ38)" +"+AVERAGE(BA8:BA38)" +"MATCH(Strips!B1,A:A,0)-2" +"+IF(B3>700,IF(B3<2400,""On"",""Off""),""Off"")" +"+WEEKDAY(A3,2)" +"+VLOOKUP(U6,A:O,15)" +"+Date" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($C$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($C$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($C$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($D$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($D$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($D$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($E$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($E$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($E$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($F$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($F$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($F$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($G$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($G$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($G$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($H$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($H$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($H$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($I$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($I$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($I$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($J$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($J$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($J$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($K$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($K$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($K$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($L$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($L$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($L$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($M$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($M$2,$V$1+$T6,0,24,1))/8" +"+MAX(OFFSET($M$2,$V$1+$T6,0,24,1))" +"MIN(OFFSET($M$2,$V$1+$T6,0,24,1))" +"+U6+1" +"+'Raw Data'!S6" +"+Date" +"+VLOOKUP(I4,A:C,2,FALSE)" +"+VLOOKUP(I4,A:C,3,FALSE)" +"+I4" +"VLOOKUP(P4,M:N,2,FALSE)" +"+I4+1" +"+A5" +"+C8-B8-2" +"+E8*D8" +"+A2" +"+B5" +"+B2" +"+C5" +"+C2" +"+D5" +"+D2" +"+E5" +"+E2" +"+F5" +"+F2" +"+G5" +"+G2" +"+H5" +"+H2" +"+I5" +"+I2" +"+J5" +"+J2" +"+K5" +"+K2" +"+L5" +"+L2" +"+A6" +"+A3" +"+B6" +"+B3" +"+C6" +"+C3" +"+D6" +"+D3" +"+E6" +"+E3" +"+F6" +"+F3" +"+G6" +"+G3" +"+H6" +"+H3" +"+I6" +"+I3" +"+J6" +"+J3" +"+K6" +"+K3" +"+L6" +"+L3" +"+AVERAGE(B15:B30)" +"+SUM(F8:F31)" +"+AVERAGE(B8:B14,B31)" +"CONCATENATE(LOOKUP(C60,A41:A55,B60:B74),"" - "",LOOKUP(C61,A41:A55,B60:B74))" +"CONCATENATE(LOOKUP(C61,A41:A55,B60:B74),"" - "",LOOKUP(C62,A41:A55,B60:B74))" +"CONCATENATE(LOOKUP(C60,A41:A55,B60:B74),"" - "",LOOKUP(C62,A41:A55,B60:B74))" +"C1" +"IF($C$66=1,OFFSET(DATA!$AN$5,$U9,LOOKUP($C$60,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)),OFFSET(DATA!$CG$5,$U9,LOOKUP($C$60,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)))" +"IF($C$66=1,OFFSET(DATA!$AN$5,$U9,LOOKUP($C$60,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+1),OFFSET(DATA!$CG$5,$U9,LOOKUP($C$60,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+1))" +"IF($C$66=1,OFFSET(DATA!$AN$5,$U9,LOOKUP($C$60,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+2),OFFSET(DATA!$CG$5,$U9,LOOKUP($C$60,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+2))" +"IF($E$66=1,OFFSET(DATA!$AN$5,$U9,LOOKUP($C$61,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)),OFFSET(DATA!$CG$5,$U9,LOOKUP($C$61,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)))" +"IF($E$66=1,OFFSET(DATA!$AN$5,$U9,LOOKUP($C$61,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+1),OFFSET(DATA!$CG$5,$U9,LOOKUP($C$61,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+1))" +"IF($E$66=1,OFFSET(DATA!$AN$5,$U9,LOOKUP($C$61,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+2),OFFSET(DATA!$CG$5,$U9,LOOKUP($C$61,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+2))" +"IF($F$66=1,OFFSET(DATA!$AN$5,$U9,LOOKUP($C$62,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)),OFFSET(DATA!$CG$5,$U9,LOOKUP($C$62,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)))" +"IF($F$66=1,OFFSET(DATA!$AN$5,$U9,LOOKUP($C$62,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+1),OFFSET(DATA!$CG$5,$U9,LOOKUP($C$62,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+1))" +"IF($F$66=1,OFFSET(DATA!$AN$5,$U9,LOOKUP($C$62,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+2),OFFSET(DATA!$CG$5,$U9,LOOKUP($C$62,DATA!$AH$5:$AH$19,DATA!$AJ$5:$AJ$19)+2))" +"IF($H$63=1,C9-F9,IF($H$63=2,D9-G9,IF($H$63=3,E9-H9,"""")))" +"+IF($H$63=1,F9-I9,IF($H$63=2,G9-J9,IF($H$63=3,H9-K9,"""")))" +"IF($H$63=1,C9-I9,IF($H$63=2,D9-J9,IF($H$63=3,E9-K9,"""")))" +"IF($K$63=1,LOAD!T5,LOAD!U5)" +"IF($K$63=1,LOAD!Z5,LOAD!AA5)" +"+O9-P9" +"IF($K$63=1,LOAD!V5,LOAD!W5)" +"R9-S9" +"+DATA!AK5" +"+IF(W9<6,C9,"""")" +"+IF(W9<6,D9,"""")" +"+IF($W$9>5,IF($W$9<8,C9,""""),"""")" +"+IF(W9>5,IF(W9<8,D9,""""),"""")" +"+E9" +"+IF(W9>5,E9,"""")" +"+IF(W9<6,F9,"""")" +"+IF(W9<6,G9,"""")" +"+IF(W9>5,IF(W9<8,F9,""""),"""")" +"+IF(W9>5,IF(W9<8,G9,""""),"""")" +"+H9" +"+IF(W9>5,H9,"""")" +"+IF(W9<6,I9,"""")" +"+IF(W9<6,J9,"""")" +"+IF(W9>5,IF(W9<8,I9,""""),"""")" +"+IF(W9>5,IF(W9<8,J9,""""),"""")" +"+K9" +"+IF(W9>5,K9,"""")" +"B9+1" +"+IF(W10>5,IF(W10<8,C10,""""),"""")" +"+X46" +"+AD46" +"+AJ46" +"+Y46" +"+AE46" +"+AK46" +"+SUM(X9:X39)" +"+Z46" +"+AF46" +"+AL46" +"+COUNTIF(X9:X39,"">0"")" +"+AA46" +"+AG46" +"+AM46" +"+COUNTIF(X9:X39,""<0"")" +"+AB46" +"+AH46" +"+AN46" +"SUM(X43:X44)" +"+AC50" +"+AI50" +"+AO50" +"+X42/X45" +"+Y42+AC42" +"+AO42+AK42" +"+Y45+AC45" +"+AI45+AE45" +"+AC48/AC49" +"+IF(X43>0,X43,"""")" +"SUM(B2:L2)" +"STRIPS!C1" +"MAX(OFFSET($M$1,$S$1+$R5,0,24,1))" +"MIN(OFFSET($M$1,$S$1+$R5,0,24,1))" +"MAX(OFFSET($O$1,$S$1+$R5,0,24,1))" +"MIN(OFFSET($O$1,$S$1+$R5,0,24,1))" +"MAX(OFFSET($N$1,$S$1+$R5,0,24,1))" +"MIN(OFFSET($N$1,$S$1+$R5,0,24,1))" +"MAX(OFFSET($P$1,$S$1+$R5,0,24,1))" +"MIN(OFFSET($P$1,$S$1+$R5,0,24,1))" +"S5+1" +"MAX(OFFSET($M$1,$S$1+$R6-1,0,24,1))" +"MIN(OFFSET($M$1,$S$1+$R6-1,0,24,1))" +"MAX(OFFSET($O$1,$S$1+$R6-1,0,24,1))" +"MIN(OFFSET($O$1,$S$1+$R6-1,0,24,1))" +"MAX(OFFSET($N$1,$S$1+$R6-1,0,24,1))" +"MIN(OFFSET($N$1,$S$1+$R6-1,0,24,1))" +"C9361+E9361+H9361+K9361+L9361" +"B9361+D9361+F9361+G9361+I9361+J9361" +"+AK1-1" +"+VLOOKUP(AM5,A:AG,33,TRUE)" +"STRIPS!C1" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($P$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$2+$AL5,0,24,1),""Off"",OFFSET($P$1,$AK$2+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$1+$AL5,0,24,1),"">0"",OFFSET($P$1,$AK$2+$AL5,0,24,2))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($G$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($G$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($G$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($K$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($K$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($K$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($N$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($N$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($N$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($F$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($F$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($F$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($M$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($M$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($M$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($O$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($O$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($O$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($E$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($E$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($E$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($C$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($C$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($C$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($L$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($L$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($L$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($I$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($I$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($I$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($B$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($B$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($B$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($J$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($J$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($J$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($D$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($D$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($D$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($H$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($H$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($H$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($AE$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($AE$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($AE$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($V$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($V$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($V$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($Z$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($Z$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($Z$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($AC$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($AC$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($AC$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($U$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($U$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($U$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($AB$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($AB$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($AB$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($AD$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($AD$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($AD$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($T$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($T$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($T$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($R$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($R$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($R$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($AA$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($AA$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($AA$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($X$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($X$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($X$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($Q$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($Q$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($Q$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($Y$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($Y$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($Y$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($S$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($S$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($S$1,$AK$2+$AL5,0,24,1))/24" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""On"",OFFSET($W$1,$AK$1+$AL5,0,24,1))/16" +"SUMIF(OFFSET($AF$1,$AK$1+$AL5,0,24,1),""Off"",OFFSET($W$1,$AK$1+$AL5,0,24,1))/8" +"SUMIF(OFFSET($AG$1,$AK$2+$AL5,0,24,1),"">0"",OFFSET($W$1,$AK$2+$AL5,0,24,1))/24" +"AM5+1" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($G$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($K$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($N$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($F$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($M$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($O$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($E$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($C$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($L$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($I$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($B$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($J$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($D$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($H$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($AE$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($V$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($Z$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($AC$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($U$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($AB$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($AD$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($T$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($R$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($AA$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($X$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($Q$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($Y$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($S$1,$AK$2+$AL6,0,24,1))/8" +"SUMIF(OFFSET($AF$1,$AK$2+$AL6,0,24,1),""Off"",OFFSET($W$1,$AK$2+$AL6,0,24,1))/8" +"IF(OR(HOUR(A9356)<7,HOUR(A9356)>22),""Off"",""On"")" +"+WEEKDAY(A9356,2)" +"+AD15962-AG15962" +"+AH15962*100" +"+AD16082-AG16082-2" +"O36" +"MAX(C18:C33)" +"AVERAGE(E18:E33)" +"F7-C7" +"F7-D7" +"MAX(C11:C17,C34)" +"AVERAGE(E11:E17,E34)" +"AVERAGE(C11:C34)" +"Main!M36" +"CONCATENATE(""Day I "", S2)" +"CONCATENATE(""Day II "", S2)" +"CONCATENATE(""Day III "", S2)" +"CONCATENATE(""Day IV "", S2)" +"CONCATENATE(""Day V "", S2)" +"CONCATENATE(""Day VI "", S2)" +"CONCATENATE(""Day VII "", S2)" +"+A5" +"B5" +"+B6" +"AVERAGE(S3:Y3,AP3)" +"AVERAGE(Z3:AO3)" +"MAX(S3:AP3)" +"MIN(S3:AP3)" +"S3" +"S4" +"S5" +"S6" +"S7" +"S8" +"S9" +"+R3+1" +"+B7" +"+B8" +"+B9" +"+B10" +"+B11" +"+B12" +"+B13" +"+B14" +"+B15" +"+B16" +"+B17" +"+B18" +"+R15" +"S3-S15" +"'MTM Detail'!G30" +"'MTM Detail'!J30" +"'MTM Detail'!M30" +"'MTM Detail'!P30" +"'MTM Detail'!S30" +"'MTM Detail'!V30" +"'MTM Detail'!Y30" +"'MTM Detail'!AB30" +"SUM(B4:I4)" +"'MTM Detail'!G51" +"'MTM Detail'!J51" +"'MTM Detail'!M51" +"'MTM Detail'!P51" +"'MTM Detail'!S51" +"'MTM Detail'!V51" +"'MTM Detail'!Y51" +"'MTM Detail'!AB51" +"SUM(B4:B6)" +"'MTM Detail'!G73" +"'MTM Detail'!J73" +"'MTM Detail'!M73" +"'MTM Detail'!P73" +"'MTM Detail'!S73" +"'MTM Detail'!V73" +"'MTM Detail'!Y73" +"'MTM Detail'!AB73" +"'MTM Detail'!G90" +"'MTM Detail'!J90" +"'MTM Detail'!M90" +"'MTM Detail'!P90" +"'MTM Detail'!S90" +"'MTM Detail'!V90" +"'MTM Detail'!Y90" +"'MTM Detail'!AB90" +"'MTM Detail'!G109" +"'MTM Detail'!J109" +"'MTM Detail'!M109" +"'MTM Detail'!P109" +"'MTM Detail'!S109" +"'MTM Detail'!V109" +"'MTM Detail'!Y109" +"'MTM Detail'!AB109" +"'MTM Detail'!G118" +"'MTM Detail'!J118" +"'MTM Detail'!M118" +"'MTM Detail'!P118" +"'MTM Detail'!S118" +"'MTM Detail'!V118" +"'MTM Detail'!Y118" +"'MTM Detail'!AB118" +"B4+B10+B16" +"-(B7-C7)" +"2.286" +"2.345" +"2.412" +"2.475" +"2.528" +"2.575" +"2.577" +"AVERAGE(J1:AB1)" +"-(AD6-AE6)" +"$C9*F$5" +"IF(E9>0,E9*D9)" +"E9*G$1" +"IF(H9>0,H9*$D9)" +"SUM(E9:E28)" +"(SUM(F9:F28))/E29" +"SUM(G9:G28)/E29" +"F31-G31" +"SUM(F9:F25)" +"SUM(E35:E49)" +"(SUM(F35:F49))/E50" +"SUM(G35:G49)/E50" +"SUM(F35:F46)" +"SUM(G55:AB55)" +"G30+G51" +"E61*(G$1+G$3)" +"SUM(E61:E71)" +"SUM(F61:F71)" +"SUM(E76:E88)" +"(SUM(F76:F88))/E89" +"SUM(G76:G88)/E89" +"SUM(E93:AB93)" +"G90+G73" +"C93+C55" +"E103*(G$3)" +"SUM(F96:F107)" +"SUM(F109:AB109)" +"F108-G108" +"SUM(F113:F116)" +"C118+C109" +"C98+C120" +"C6*31" +"(F6-E6)*D6" +"C7*30" +"E6" +"SUM(C6:C14)" +"F4+1" +"'MTM Detail'!G30" +"'MTM Detail'!J30" +"'MTM Detail'!M30" +"'MTM Detail'!P30" +"'MTM Detail'!S30" +"'MTM Detail'!V30" +"'MTM Detail'!Y30" +"'MTM Detail'!AB30" +"SUM(B4:I4)" +"'MTM Detail'!G51" +"'MTM Detail'!J51" +"'MTM Detail'!M51" +"'MTM Detail'!P51" +"'MTM Detail'!S51" +"'MTM Detail'!V51" +"'MTM Detail'!Y51" +"'MTM Detail'!AB51" +"SUM(B4:B6)" +"'MTM Detail'!G73" +"'MTM Detail'!J73" +"'MTM Detail'!M73" +"'MTM Detail'!P73" +"'MTM Detail'!S73" +"'MTM Detail'!V73" +"'MTM Detail'!Y73" +"'MTM Detail'!AB73" +"'MTM Detail'!G90" +"'MTM Detail'!J90" +"'MTM Detail'!M90" +"'MTM Detail'!P90" +"'MTM Detail'!S90" +"'MTM Detail'!V90" +"'MTM Detail'!Y90" +"'MTM Detail'!AB90" +"'MTM Detail'!G109" +"'MTM Detail'!J109" +"'MTM Detail'!M109" +"'MTM Detail'!P109" +"'MTM Detail'!S109" +"'MTM Detail'!V109" +"'MTM Detail'!Y109" +"'MTM Detail'!AB109" +"'MTM Detail'!G118" +"'MTM Detail'!J118" +"'MTM Detail'!M118" +"'MTM Detail'!P118" +"'MTM Detail'!S118" +"'MTM Detail'!V118" +"'MTM Detail'!Y118" +"'MTM Detail'!AB118" +"B4+B10+B16" +"-(B7-C7)" +"2.286" +"2.345" +"2.412" +"2.475" +"2.528" +"2.575" +"2.577" +"AVERAGE(J1:AB1)" +"-(AD6-AE6)" +"$C9*F$5" +"IF(E9>0,E9*D9)" +"E9*G$1" +"IF(H9>0,H9*$D9)" +"SUM(E9:E28)" +"(SUM(F9:F28))/E29" +"SUM(G9:G28)/E29" +"F31-G31" +"SUM(F9:F25)" +"SUM(E35:E49)" +"(SUM(F35:F49))/E50" +"SUM(G35:G49)/E50" +"SUM(F35:F46)" +"SUM(G55:AB55)" +"G30+G51" +"E61*(G$1+G$3)" +"SUM(E61:E71)" +"SUM(F61:F71)" +"SUM(E76:E88)" +"(SUM(F76:F88))/E89" +"SUM(G76:G88)/E89" +"SUM(E93:AB93)" +"G90+G73" +"C93+C55" +"E103*(G$3)" +"SUM(F96:F107)" +"SUM(F109:AB109)" +"F108-G108" +"SUM(F113:F116)" +"C118+C109" +"C98+C120" +"C6*31" +"(F6-E6)*D6" +"C7*30" +"SUM(C6:C14)" +"F4+1" +"'MTM Detail'!G30" +"'MTM Detail'!J30" +"'MTM Detail'!M30" +"'MTM Detail'!P30" +"'MTM Detail'!S30" +"'MTM Detail'!V30" +"'MTM Detail'!Y30" +"'MTM Detail'!AB30" +"SUM(B4:I4)" +"'MTM Detail'!G51" +"'MTM Detail'!J51" +"'MTM Detail'!M51" +"'MTM Detail'!P51" +"'MTM Detail'!S51" +"'MTM Detail'!V51" +"'MTM Detail'!Y51" +"'MTM Detail'!AB51" +"SUM(B4:B6)" +"'MTM Detail'!G73" +"'MTM Detail'!J73" +"'MTM Detail'!M73" +"'MTM Detail'!P73" +"'MTM Detail'!S73" +"'MTM Detail'!V73" +"'MTM Detail'!Y73" +"'MTM Detail'!AB73" +"'MTM Detail'!G90" +"'MTM Detail'!J90" +"'MTM Detail'!M90" +"'MTM Detail'!P90" +"'MTM Detail'!S90" +"'MTM Detail'!V90" +"'MTM Detail'!Y90" +"'MTM Detail'!AB90" +"'MTM Detail'!G109" +"'MTM Detail'!J109" +"'MTM Detail'!M109" +"'MTM Detail'!P109" +"'MTM Detail'!S109" +"'MTM Detail'!V109" +"'MTM Detail'!Y109" +"'MTM Detail'!AB109" +"'MTM Detail'!G118" +"'MTM Detail'!J118" +"'MTM Detail'!M118" +"'MTM Detail'!P118" +"'MTM Detail'!S118" +"'MTM Detail'!V118" +"'MTM Detail'!Y118" +"'MTM Detail'!AB118" +"B4+B10+B16" +"-(B7-C7)" +"2.286" +"2.345" +"2.412" +"2.475" +"2.528" +"2.575" +"2.577" +"AVERAGE(J1:AB1)" +"-(AD6-AE6)" +"$C9*F$5" +"IF(E9>0,E9*D9)" +"E9*G$1" +"IF(H9>0,H9*$D9)" +"SUM(E9:E28)" +"(SUM(F9:F28))/E29" +"SUM(G9:G28)/E29" +"F31-G31" +"SUM(F9:F25)" +"SUM(E35:E49)" +"(SUM(F35:F49))/E50" +"SUM(G35:G49)/E50" +"SUM(F35:F46)" +"SUM(G55:AB55)" +"G30+G51" +"E61*(G$1+G$3)" +"SUM(E61:E71)" +"SUM(F61:F71)" +"SUM(E76:E88)" +"(SUM(F76:F88))/E89" +"SUM(G76:G88)/E89" +"SUM(E93:AB93)" +"G90+G73" +"C93+C55" +"E103*(G$3)" +"SUM(F96:F107)" +"SUM(F109:AB109)" +"F108-G108" +"SUM(F113:F116)" +"C118+C109" +"C98+C120" +"C6*31" +"F6*C6" +"C7*30" +"SUM(C6:C14)" +"AVERAGE(F6:F13)" +"SUM(C7:C13)" +"AVERAGE(F7:F13)" +"G29-G15" +"F18+1" +"C6+C8" +"C7+C8" +"'Nymex Close'!C15" +"D21" +"C20*D20" +"'Nymex Close'!F16" +"E21+C8" +"'Nymex Close'!C29" +"C21" +"'Nymex Close'!F30" +"E25+C8" +"'Nymex Close'!C43" +"'Nymex Close'!F44" +"E29+C8" +"'Nymex Close'!C57" +"'Nymex Close'!F58" +"E33+C8" +"Oxy!C20" +"'Nymex Close'!F15" +"C8*D8" +"'Nymex Close'!F29" +"C9" +"'Nymex Close'!F43" +"'Nymex Close'!F57" +"CONCATENATE(MONTH(P3),""/"",DAY(P3),"" "",HOUR(P3))" +"R3" +"SUM(B2,B10)" +"CONCATENATE(MONTH(AD3),""/"",DAY(AD3),"" "",(AE3))" +"+Main!D2" +"VLOOKUP(AG3,C:AA,2,FALSE)" +"DAY(AD3)" +"+AD3" +"VLOOKUP(AG4,C:AA,3,FALSE)" +"VLOOKUP(AG5,C:AA,4,FALSE)" +"VLOOKUP(AG6,C:AA,5,FALSE)" +"VLOOKUP(AG7,C:AA,6,FALSE)" +"VLOOKUP(AG8,C:AA,7,FALSE)" +"VLOOKUP(AG9,C:AA,8,FALSE)" +"VLOOKUP(AG10,C:AA,9,FALSE)" +"VLOOKUP(AG11,C:AA,10,FALSE)" +"VLOOKUP(AG12,C:AA,11,FALSE)" +"VLOOKUP(AG13,C:AA,12,FALSE)" +"VLOOKUP(AG14,C:AA,13,FALSE)" +"VLOOKUP(AG15,C:AA,14,FALSE)" +"VLOOKUP(AG16,C:AA,15,FALSE)" +"VLOOKUP(AG17,C:AA,16,FALSE)" +"VLOOKUP(AG18,C:AA,17,FALSE)" +"VLOOKUP(AG19,C:AA,18,FALSE)" +"VLOOKUP(AG20,C:AA,19,FALSE)" +"VLOOKUP(AG21,C:AA,20,FALSE)" +"VLOOKUP(AG22,C:AA,21,FALSE)" +"VLOOKUP(AG23,C:AA,22,FALSE)" +"VLOOKUP(AG24,C:AA,23,FALSE)" +"VLOOKUP(AG25,C:AA,24,FALSE)" +"VLOOKUP(AG26,C:AA,25,FALSE)" +"+AD3+1" +"+AE3" +"CONCATENATE(MONTH(T3),""/"",DAY(T3),"" "",HOUR(T3))" +"IF($B$5=1,$U3,0)+IF($C$5=1,$V3,0)+IF($D$5=1,$W3,0)+IF($E$5=1,$X3,0)+IF($F$5=1,$Y3,0)+IF($G$5=1,$Z3,0)+IF($H$5=1,$AA3,0)+IF($I$5=1,$AB3,0)+IF($J$5=1,$AC3,0)+IF($K$5=1,$AD3,0)+IF($L$5=1,$AE3,0)" +"IF($B$6=1,$U3,0)+IF($C$6=1,$V3,0)+IF($D$6=1,$W3,0)+IF($E$6=1,$X3,0)+IF($F$6=1,$Y3,0)+IF($G$6=1,$Z3,0)+IF($H$6=1,$AA3,0)+IF($I$6=1,$AB3,0)+IF($J$6=1,$AC3,0)+IF($K$6=1,$AD3,0)+IF($L$6=1,$AE3,0)" +"IF($B$7=1,$U3,0)+IF($C$7=1,$V3,0)+IF($D$7=1,$W3,0)+IF($E$7=1,$X3,0)+IF($F$7=1,$Y3,0)+IF($G$7=1,$Z3,0)+IF($H$7=1,$AA3,0)+IF($I$7=1,$AB3,0)+IF($J$7=1,$AC3,0)+IF($K$7=1,$AD3,0)+IF($L$7=1,$AE3,0)" +"SUM(D5:D6)" +"86800/1000" +"SUM(D8:D10)" +"393.3+1137" +"403.2+1249.8" +"SUM(D38:D45)" +"SUM(D47:D52)" +"SUM(I5:I76)" +"SUM(D74:D78)" +"SUM(D90:D93)" +"SUM(D103:D103)" +"D7+D11+D13+D15+D18+D21+D23+D26+D28+D30+D33+D35+D37+D46+D53+D55+D57+D64+D68+D71+D73+D79+D81+D83+D85+D87+D89+D94+D96+D98+D100+D102+D104+D109+D111" +"E3/1000" +"1069600+12400" +"1052457+12022" +"2400+680" +"2000+680" +"847000+107685" +"831000+112235" +"3000+16250+62510+16800+24700+174410" +"4000+24800+92370+16150+31820+213640" +"450+37000+1500+9900+41200" +"500+31300+1000+10380+38200" +"19760+4540+161330" +"13480+8600+177160" +"1400+4100" +"1500+8400" +"76300+50100" +"86500+57200" +"SUM(E3:E48)" +"+CONCATENATE(LOOKUP(B53,A67:A71,B67:B71),"" - "",LOOKUP(B54,A67:A71,B67:B71))" +"+CONCATENATE(LOOKUP(B54,A67:A71,B67:B71),"" - "",LOOKUP(B55,A67:A71,B67:B71))" +"+CONCATENATE(LOOKUP(B53,A67:A71,B67:B71),"" - "",LOOKUP(B55,A67:A71,B67:B71))" +"+Date" +"IF($B$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$53,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$53,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)))" +"IF($B$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$53,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+1),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$53,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+1))" +"IF($B$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$53,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+2),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$53,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+2))" +"IF($E$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$54,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$54,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)))" +"IF($E$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$54,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+1),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$54,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+1))" +"IF($E$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$54,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+2),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$54,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+2))" +"IF($H$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$55,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$55,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)))" +"IF($H$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$55,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+1),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$55,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+1))" +"IF($H$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$55,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+2),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$55,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+2))" +"IF($B$63=1,B8-E8,C8-F8)" +"IF($B$63=1,E8-H8,F8-I8)" +"IF($B$63=1,B8-H8,C8-I8)" +"+'Raw Data'!AZ6" +"+Temp!J4" +"+Temp!Q4" +"+B8/T8*1000" +"+'Raw Data'!S6" +"+IF($W8<6,B8,0)" +"+IF($W8>5,B8,0)" +"+IF($W8<6,E8,0)" +"+IF($W8>5,E8,0)" +"+IF($W8<6,H8,0)" +"+IF($W8>5,H8,0)" +"+IF($W8<6,K8,"""")" +"+IF($W8>5,K8,"""")" +"+IF($W8>5,K8,"""")" +"+IF($W8<6,L8,"""")" +"+IF($W8>5,L8,"""")" +"+IF($W8>5,L8,"""")" +"+IF($W8<6,M8,"""")" +"+IF($W8>5,M8,"""")" +"+IF($W8>5,M8,"""")" +"+IF(W8<6,T8,"""")" +"+IF(W8<6,U8,"""")" +"+IF(D8>0,D8,"""")" +"+IF(G8>0,G8,"""")" +"+IF(J8>0,J8,"""")" +"+A8+1" +"+K7" +"+AVERAGE(R8:R38)" +"+SUMIF(X8:X38,"">0"",X8:X38)/COUNTIF(X8:X38,"">0"")" +"+SUMIF(AB8:AB38,"">0"",AB8:AB38)/COUNTIF(AB8:AB38,"">0"")" +"+SUMIF(AF8:AF38,"">0"",AF8:AF38)/COUNTIF(AF8:AF38,"">0"")" +"+MAX(P8:P38)" +"+AVERAGE(AW8:AW38)" +"+SUMIF(Y8:Y38,"">0"",Y8:Y38)/COUNTIF(Y8:Y38,"">0"")" +"+SUMIF(AC8:AC38,"">0"",AC8:AC38)/COUNTIF(AC8:AC38,"">0"")" +"+SUMIF(AG8:AG38,"">0"",AG8:AG38)/COUNTIF(AG8:AG38,"">0"")" +"IF(B63=1,""Peak"",""Off"")" +"+AVERAGE(AN8:AN38)" +"+AVERAGE(AQ8:AQ38)" +"+AVERAGE(AT8:AT38)" +"MIN(IF(Q8:Q38>0,Q8:Q38))" +"+MIN(S8:S38)" +"+B45*0.67+B46*0.33" +"+AVERAGE(AX8:AX38)" +"+SUMIF(Z8:Z38,"">0"",Z8:Z38)/COUNTIF(Z8:Z38,"">0"")" +"+SUMIF(AD8:AD38,"">0"",AD8:AD38)/COUNTIF(AD8:AD38,"">0"")" +"+SUMIF(AH8:AH38,"">0"",AH8:AH38)/COUNTIF(AH8:AH38,"">0"")" +"+SUMIF(AA8:AA38,"">0"",AA8:AA38)/COUNTIF(AA8:AA38,"">0"")" +"+SUMIF(AE8:AE38,"">0"",AE8:AE38)/COUNTIF(AE8:AE38,"">0"")" +"+SUMIF(AI8:AI38,"">0"",AI8:AI38)/COUNTIF(AI8:AI38,"">0"")" +"+J46" +"+AVERAGE(AO8:AO38)" +"+AVERAGE(AR8:AR38)" +"+AVERAGE(AU8:AU38)" +"(B48*0.67+B49*0.33)" +"+AVERAGE(AY8:AY38)" +"+AVERAGE(AZ8:AZ38)" +"+AVERAGE(BA8:BA38)" +"MATCH(Strips!B1,A:A,0)-2" +"+IF(B3>700,IF(B3<2400,""On"",""Off""),""Off"")" +"+WEEKDAY(A3,2)" +"+VLOOKUP(U6,A:O,15)" +"+Date" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($C$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($C$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($C$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($D$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($D$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($D$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($E$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($E$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($E$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($F$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($F$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($F$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($G$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($G$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($G$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($H$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($H$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($H$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($I$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($I$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($I$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($J$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($J$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($J$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($K$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($K$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($K$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($L$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($L$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($L$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($M$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($M$2,$V$1+$T6,0,24,1))/8" +"+MAX(OFFSET($M$2,$V$1+$T6,0,24,1))" +"MIN(OFFSET($M$2,$V$1+$T6,0,24,1))" +"+U6+1" +"+'Raw Data'!S6" +"+Date" +"+VLOOKUP(I4,A:C,2,FALSE)" +"+VLOOKUP(I4,A:C,3,FALSE)" +"+I4" +"VLOOKUP(P4,M:N,2,FALSE)" +"+I4+1" +"+A5" +"+C8-B8-2" +"+E8*D8" +"+A2" +"+B5" +"+B2" +"+C5" +"+C2" +"+D5" +"+D2" +"+E5" +"+E2" +"+F5" +"+F2" +"+G5" +"+G2" +"+H5" +"+H2" +"+I5" +"+I2" +"+J5" +"+J2" +"+K5" +"+K2" +"+L5" +"+L2" +"+A6" +"+A3" +"+B6" +"+B3" +"+C6" +"+C3" +"+D6" +"+D3" +"+E6" +"+E3" +"+F6" +"+F3" +"+G6" +"+G3" +"+H6" +"+H3" +"+I6" +"+I3" +"+J6" +"+J3" +"+K6" +"+K3" +"+L6" +"+L3" +"+AVERAGE(B15:B30)" +"+SUM(F8:F31)" +"+AVERAGE(B8:B14,B31)" +"VLOOKUP($A2,[1]Peak_Forward!$A$7:$L$70,2,0)" +"VLOOKUP($A2,[1]Peak_Forward!$A$7:$L$70,6,0)" +"VLOOKUP($A2,[1]Peak_Forward!$A$7:$L$70,7,0)" +"VLOOKUP($A2,[1]Peak_Forward!$A$7:$L$70,10,0)" +"VLOOKUP($A2,[1]Peak_Forward!$A$7:$L$70,11,0)" +"VLOOKUP($A2,[1]Peak_Forward!$A$7:$L$70,12,0)" +"VLOOKUP($A2,[1]Fuel_Px!$I$7:$N$70,2,0)" +"VLOOKUP($A2,[1]Fuel_Px!$I$7:$N$70,6,0)" +"I2-H2" +"B2" +"[1]Peak_Forward!B8" +"[1]Peak_Forward!F8" +"[1]Peak_Forward!J8" +"AVERAGE(B3:B5)" +"AVERAGE(B6:B7)" +"AVERAGE(B8:B9)" +"B10" +"AVERAGE(B12:B13)" +"AVERAGE(B6:B17)" +"AVERAGE(B15:B17)" +"AVERAGE(B18:B19)" +"AVERAGE(B20:B21)" +"B22" +"AVERAGE(B24:B25)" +"AVERAGE(B18:B29)" +"AVERAGE(B27:B29)" +"AVERAGE(B30:B31)" +"AVERAGE(B32:B33)" +"B34" +"AVERAGE(B36:B37)" +"AVERAGE(B30:B41)" +"AVERAGE(B39:B41)" +"AVERAGE(B4:B8)" +"AVERAGE(B16:B20)" +"AVERAGE(B28:B32)" +"DATA!B103" +"AVERAGE(B2:C2)-AC2" +"DATA!B72" +"(AVERAGE(F2:G2)-X2)" +"(F2/$B2)*1000" +"(G2/$C2)*1000" +"AVERAGE(I2:J2)-AF2" +"DATA!B94" +"AVERAGE(M2:N2)-AB2" +"AVERAGE(P2:Q2)-AJ2" +"Marks!T2" +"Marks!V2" +"Marks!S2" +"(X2/$AC2)*1000" +"DATA!B102" +"DATA!B69" +"(F3/B3)*1000" +"DATA!B91" +"Marks!C3" +"$AC4+$D$13" +"Marks!T3" +"Marks!V3" +"Marks!S3" +"DATA!B61" +"DATA!B84" +"DATA!B66" +"DATA!B88" +"$AC7+$D$12" +"DATA!B86" +"DATA!B62" +"DATA!B85" +"DATA!B73" +"DATA!B95" +"DATA!B98" +"DATA!B59" +"DATA!B82" +"Marks!T9" +"Marks!V9" +"Marks!S9" +"DATA!B101" +"Marks!T34" +"Marks!T34" +"Marks!T34" +"Marks!V34" +"Marks!S34" +"DATA!B54" +"AVERAGE(B16:C16)-$Y2" +"(B16/$B2)*1000" +"(C16/$C2)*1000" +"AVERAGE(E16:F16)-AG2" +"DATA!B36" +"AVERAGE(I16:J16)-$Z2" +"AVERAGE(L16:M16)-AH2" +"DATA!B18" +"AVERAGE(P16:Q16)-$AA2" +"AVERAGE(S16:T16)-AI2" +"DATA!B51" +"DATA!B15" +"DATA!B34" +"DATA!B43" +"DATA!B24" +"DATA!B6" +"DATA!B48" +"DATA!B30" +"DATA!B12" +"DATA!B28" +"DATA!B10" +"DATA!B45" +"DATA!B26" +"DATA!B8" +"DATA!B55" +"DATA!B37" +"DATA!B19" +"DATA!B41" +"DATA!B22" +"B16-G2" +"C16-F2" +"AVERAGE(B29:C29)-(Y2-X2)" +"I16-C16" +"J16-B16" +"AVERAGE(F29:G29)-(Z2-Y2)" +"P16-J16" +"Q16-I16" +"AVERAGE(J29:K29)-(AA2-Z2)" +"I16-N2" +"J16-M2" +"AVERAGE(N29:O29)-(Z2-AB2)" +"A2" +"AVERAGE(E58:F58)" +"E58/J58*1000" +"AVERAGE(B4:B15)" +"SUM(P4:P15)" +"AVERAGE(B16:B27)" +"SUM(P16:P27)" +"AVERAGE(B28:B39)" +"SUM(P28:P39)" +"AVERAGE(B40:B51)" +"SUM(P40:P51)" +"AVERAGE(B52:B58)" +"SUM(P52:P58)" +"AVERAGE(H61:H65)" +"AVERAGE(E58:F58)" +"E58/J58*1000" +"AVERAGE(B4:B15)" +"SUM(P4:P15)" +"AVERAGE(B16:B27)" +"SUM(P16:P27)" +"AVERAGE(B28:B39)" +"SUM(P28:P39)" +"AVERAGE(B40:B51)" +"SUM(P40:P51)" +"AVERAGE(B52:B58)" +"SUM(P52:P58)" +"AVERAGE(E58:F58)" +"E58/J58*1000" +"AVERAGE(B4:B15)" +"SUM(P4:P15)" +"AVERAGE(B16:B27)" +"SUM(P16:P27)" +"AVERAGE(B28:B39)" +"SUM(P28:P39)" +"AVERAGE(B40:B51)" +"SUM(P40:P51)" +"AVERAGE(B52:B58)" +"SUM(P52:P58)" +"F58/I58*1000" +"AVERAGE(B4:B15)" +"SUM(O4:O15)" +"AVERAGE(B16:B27)" +"SUM(O16:O27)" +"AVERAGE(B28:B39)" +"SUM(O28:O39)" +"AVERAGE(B40:B51)" +"SUM(O40:O51)" +"AVERAGE(F52:F58)" +"SUM(O52:O58)" +"AVERAGE(F58:G58)" +"F58/I58*1000" +"AVERAGE(B4:B15)" +"SUM(O4:O15)" +"AVERAGE(B16:B27)" +"SUM(O16:O27)" +"AVERAGE(B28:B39)" +"SUM(O28:O39)" +"AVERAGE(B40:B51)" +"SUM(O40:O51)" +"AVERAGE(F52:F58)" +"SUM(O52:O58)" +"'Northeast Pricing'!L5-'Northeast Pricing'!K5" +"'Northeast Pricing'!E7-'Northeast Pricing'!$K7" +"'Northeast Pricing'!E7-'Northeast Pricing'!$L7" +"'Northeast Pricing'!K5-'Northeast Pricing'!L5" +"G7-E7" +"F7-E7" +"D7-K7" +"C7-K7" +"B7-K7" +"J7/M7*1000" +"J7/O7*1000" +"L7/M7*1000" +"L7/O7*1000" +"AVERAGE(F58:G58)" +"21.3972/6.36" +"MAX(B4:B15)" +"AVERAGE(C4:C15)" +"SUM(V4:V15)" +"MAX(B16:B27)" +"AVERAGE(C16:C27)" +"SUM(V16:V27)" +"MAX(B28:B39)" +"AVERAGE(C28:C39)" +"AVERAGE(J30:J39)" +"SUM(V28:V39)" +"MAX(B40:B51)" +"AVERAGE(C40:C51)" +"SUM(V40:V51)" +"MAX(B52:B60)" +"AVERAGE(C52:C60)" +"SUM(V52:V60)" +"AVERAGE(D63:D67)" +"SUM(V63:V67)" +"J40/M40*1000" +"J40/O40*1000" +"L41/M41*1000" +"L41/O41*1000" +"AVERAGE(F58:G58)" +"21.3972/6.36" +"MAX(B4:B15)" +"AVERAGE(C4:C15)" +"SUM(V4:V15)" +"MAX(B16:B27)" +"AVERAGE(C16:C27)" +"SUM(V16:V27)" +"MAX(B28:B39)" +"AVERAGE(C28:C39)" +"SUM(V28:V39)" +"MAX(B40:B51)" +"AVERAGE(C40:C51)" +"SUM(V40:V51)" +"MAX(B52:B60)" +"AVERAGE(C52:C60)" +"SUM(V52:V60)" +"AVERAGE(D63:D67)" +"SUM(V63:V67)" +"J40/M40*1000" +"J40/O40*1000" +"L41/M41*1000" +"L41/O41*1000" +"21.3972/6.36" +"MAX(B4:B15)" +"AVERAGE(C4:C15)" +"SUM(V4:V15)" +"MAX(B16:B27)" +"AVERAGE(C16:C27)" +"SUM(V16:V27)" +"MAX(B28:B39)" +"AVERAGE(C28:C39)" +"SUM(V28:V39)" +"MAX(B40:B51)" +"AVERAGE(C40:C51)" +"SUM(V40:V51)" +"MAX(B52:B60)" +"AVERAGE(C52:C60)" +"SUM(V52:V60)" +"AVERAGE(D63:D67)" +"SUM(V63:V67)" +"J40/M40*1000" +"J40/O40*1000" +"L41/M41*1000" +"L41/O41*1000" +"21.3972/6.36" +"L61*O61*1000" +"MAX(B4:B15)" +"AVERAGE(C4:C15)" +"SUM(V4:V15)" +"MAX(B16:B27)" +"AVERAGE(C16:C27)" +"SUM(V16:V27)" +"MAX(B28:B39)" +"AVERAGE(C28:C39)" +"SUM(V28:V39)" +"MAX(B40:B51)" +"AVERAGE(C40:C51)" +"SUM(V40:V51)" +"MAX(B52:B60)" +"AVERAGE(C52:C60)" +"SUM(V52:V60)" +"AVERAGE(D63:D67)" +"SUM(V63:V67)" +"I30/K30*1000" +"I30/M30*1000" +"J32/K32*1000" +"J32/M32*1000" +"AVERAGE(F58:G58)" +"21.3972/6.36" +"MAX(B4:B15)" +"AVERAGE(C4:C15)" +"SUM(T4:T15)" +"MAX(B16:B27)" +"AVERAGE(C16:C27)" +"SUM(T16:T27)" +"MAX(B28:B39)" +"AVERAGE(C28:C39)" +"AVERAGE(I30:I39)" +"SUM(T28:T39)" +"MAX(B40:B51)" +"AVERAGE(C40:C51)" +"SUM(T40:T51)" +"MAX(B52:B60)" +"AVERAGE(C52:C60)" +"SUM(T52:T60)" +"AVERAGE(D63:D67)" +"SUM(T63:T67)" +"+NOW()" +"+C6-1" +"+TODAY()" +"+J6+1" +"+L6+1" +"+B6" +"VLOOKUP(B$6,Forecast_Load!$D$2:$AB$20,2,FALSE)" +"VLOOKUP(B$6,Forecast_Load!$D$2:$AB$20,3,FALSE)" +"VLOOKUP(B$6,Forecast_Load!$D$2:$AB$20,4,FALSE)" +"VLOOKUP(B$6,Forecast_Load!$D$2:$AB$20,5,FALSE)" +"VLOOKUP(B$6,Forecast_Load!$D$2:$AB$20,6,FALSE)" +"VLOOKUP(B$6,Forecast_Load!$D$2:$AB$20,7,FALSE)" +"VLOOKUP(B$6,Forecast_Load!$D$2:$AB$20,8,FALSE)" +"VLOOKUP(B$6,Forecast_Load!$D$2:$AB$20,9,FALSE)" +"VLOOKUP(B$6,Forecast_Load!$D$2:$AB$20,10,FALSE)" +"VLOOKUP(B$6,Forecast_Load!$D$2:$AB$20,11,FALSE)" +"VLOOKUP(B$6,Forecast_Load!$D$2:$AB$20,12,FALSE)" +"VLOOKUP(B$6,Forecast_Load!$D$2:$AB$20,13,FALSE)" +"VLOOKUP(B$6,Forecast_Load!$D$2:$AB$20,14,FALSE)" +"VLOOKUP(B$6,Forecast_Load!$D$2:$AB$20,15,FALSE)" +"VLOOKUP(B$6,Forecast_Load!$D$2:$AB$20,16,FALSE)" +"VLOOKUP(B$6,Forecast_Load!$D$2:$AB$20,17,FALSE)" +"VLOOKUP(B$6,Forecast_Load!$D$2:$AB$20,18,FALSE)" +"VLOOKUP(B$6,Forecast_Load!$D$2:$AB$20,19,FALSE)" +"VLOOKUP(B$6,Forecast_Load!$D$2:$AB$20,20,FALSE)" +"VLOOKUP(B$6,Forecast_Load!$D$2:$AB$20,21,FALSE)" +"VLOOKUP(B$6,Forecast_Load!$D$2:$AB$20,22,FALSE)" +"VLOOKUP(B$6,Forecast_Load!$D$2:$AB$20,23,FALSE)" +"VLOOKUP(B$6,Forecast_Load!$D$2:$AB$20,24,FALSE)" +"VLOOKUP(B$6,Forecast_Load!$D$2:$AB$20,25,FALSE)" +"+AVERAGE(B8:B31)" +"+AVERAGE(B15:B30)" +"+AVERAGE(B31,B8:B14)" +"+MAX(B8:B31)" +"VLOOKUP(B$6,Px!$A$5:$D$100,4,FALSE)" +"VLOOKUP(K$6,Px!$A$5:$J$155,10,FALSE)" +"VLOOKUP(B$6,Px!$A$5:$G$100,7,FALSE)" +"VLOOKUP(B$6,Px!$A$5:$B$100,2,FALSE)" +"VLOOKUP(K$6,Px!$A$5:$H$155,8,FALSE)" +"VLOOKUP(B$6,Px!$A$5:$E$100,5,FALSE)" +"VLOOKUP(B$6,Px!$A$5:$C$100,3,FALSE)" +"VLOOKUP(K$6,Px!$A$5:$I$155,9,FALSE)" +"VLOOKUP(B$6,Px!$A$5:$F$100,6,FALSE)" +"+K45" +"VLOOKUP(B6,Px!$L$2:$M$100,2,FALSE)" +"+B39/B47*1000" +"+B41/B47*1000" +"+B43/B47*1000" +"+J52" +"VLOOKUP(B$52,Weather!$G$4:$H$368,2,FALSE)" +"VLOOKUP(B$52,Weather!$G$4:$I$368,3,FALSE)" +"VLOOKUP(B$52,Weather!$M$4:$N$368,2,FALSE)" +"VLOOKUP(B$52,Weather!$M$4:$O$368,3,FALSE)" +"+AVERAGE(B53,B55)" +"+VLOOKUP(B52,Weather!$A$4:$B$142,2,FALSE)" +"+VLOOKUP(N52,Weather!$A$4:$B$177,2,FALSE)" +"+VLOOKUP(B52,Weather!$A$4:$C$142,3,FALSE)" +"+VLOOKUP(N52,Weather!$A$4:$C$177,3,FALSE)" +"VLOOKUP(B$52,Weather!$S$4:$T$368,2,FALSE)" +"VLOOKUP(B$52,Weather!$S$4:$U$368,3,FALSE)" +"SUM(B67:B74)" +"+SUM(B78:B81)" +"HLOOKUP(B$6,Outages!$B$1:$GG$6,2,FALSE)" +"HLOOKUP(B$6,Outages!$B$1:$GG$6,3,FALSE)" +"HLOOKUP(B$6,Outages!$B$1:$GG$6,4,FALSE)" +"HLOOKUP(B$6,Outages!$B$1:$GG$6,5,FALSE)" +"HLOOKUP(B$6,Outages!$B$1:$GG$6,6,FALSE)" +"+SUM(B85:B89)" +"+B6" +"+B82" +"B67-B87" +"B68-B85" +"B70-B86" +"B71" +"B75-B90" +"+SUM(J93:J101)" +"+L75-L90" +"+K6" +"+L6" +"+M6" +"+N6" +"SUM(H196:H199)" +"B8" +"+J8" +"VLOOKUP(K$6,Forecast_Load!$D$24:$AB$42,2,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$24:$AB$42,3,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$24:$AB$42,4,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$24:$AB$42,5,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$24:$AB$42,6,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$24:$AB$42,7,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$24:$AB$42,8,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$24:$AB$42,9,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$24:$AB$42,10,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$24:$AB$42,11,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$24:$AB$42,12,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$24:$AB$42,13,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$24:$AB$42,14,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$24:$AB$42,15,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$24:$AB$42,16,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$24:$AB$42,17,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$24:$AB$42,18,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$24:$AB$42,19,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$24:$AB$42,20,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$24:$AB$42,21,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$24:$AB$42,22,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$24:$AB$42,23,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$24:$AB$42,24,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$24:$AB$42,25,FALSE)" +"B8" +"VLOOKUP(K$6,Forecast_Load!$D$46:$AB$64,2,FALSE)" +"+J222" +"VLOOKUP(K$6,Forecast_Load!$D$46:$AB$64,3,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$46:$AB$64,4,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$46:$AB$64,5,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$46:$AB$64,6,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$46:$AB$64,7,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$46:$AB$64,8,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$46:$AB$64,9,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$46:$AB$64,10,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$46:$AB$64,11,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$46:$AB$64,12,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$46:$AB$64,13,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$46:$AB$64,14,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$46:$AB$64,15,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$46:$AB$64,16,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$46:$AB$64,17,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$46:$AB$64,18,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$46:$AB$64,19,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$46:$AB$64,20,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$46:$AB$64,21,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$46:$AB$64,22,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$46:$AB$64,23,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$46:$AB$64,24,FALSE)" +"VLOOKUP(K$6,Forecast_Load!$D$46:$AB$64,25,FALSE)" +"VLOOKUP($A86,[6]Tregion!$A$7:$D$50,3,FALSE)" +"VLOOKUP($A86,[6]Tregion!$A$7:$G$50,7,FALSE)" +"((H86*16)+(I86*8))/24" +"[2]PhiladelphiaPA!A1463" +"DATE(D4,E4,F4)" +"[2]WashingtonD.C.!A1463" +"[3]LaGuardia!A1465" +"[1]Predicted_Load!$A2" +"[1]Predicted_Load!$B2" +"[1]Predicted_Load!$C2" +"DATE(A2,B2,C2)" +"[1]Predicted_Load!D2" +"MAX(E2:AB2)" +"AC2-AC24" +"AC2-AC46" +"[4]Results!A2" +"[5]Results!A2" +"+'Morning Report'!K92" +"+'Morning Report'!$K$93" +"+'Morning Report'!$K$94" +"+'Morning Report'!$K$95" +"+'Morning Report'!$K$96" +"+'Morning Report'!$K$97" +"+'Morning Report'!$K$98" +"+'Morning Report'!$K$99" +"+'Morning Report'!$K$100" +"+'Morning Report'!$K$101" +"+'Morning Report'!L92" +"+'Morning Report'!$L$93" +"+'Morning Report'!$L$94" +"+'Morning Report'!$L$95" +"+'Morning Report'!$L$96" +"+'Morning Report'!$L$97" +"+'Morning Report'!$L$98" +"+'Morning Report'!$L$99" +"+'Morning Report'!$L$100" +"+'Morning Report'!$L$101" +"+'Morning Report'!M6" +"+'Morning Report'!$M$93" +"+'Morning Report'!$M$94" +"+'Morning Report'!$M$95" +"+'Morning Report'!$M$96" +"+'Morning Report'!$M$97" +"+'Morning Report'!$M$98" +"+'Morning Report'!$M$99" +"+'Morning Report'!$M$100" +"+'Morning Report'!$M$101" +"+'Morning Report'!N92" +"+'Morning Report'!$N$93" +"+'Morning Report'!$N$94" +"+'Morning Report'!$N$95" +"+'Morning Report'!$N$96" +"+'Morning Report'!$N$97" +"+'Morning Report'!$N$98" +"+'Morning Report'!$N$99" +"+'Morning Report'!$N$100" +"+'Morning Report'!$N$101" +"+'Morning Report'!O92" +"+'Morning Report'!$O$93" +"+'Morning Report'!$O$94" +"+'Morning Report'!$O$95" +"+'Morning Report'!$O$96" +"+'Morning Report'!$O$97" +"+'Morning Report'!$O$98" +"+'Morning Report'!$O$99" +"+'Morning Report'!$O$100" +"+'Morning Report'!$O$101" +"+'Morning Report'!P6" +"+'Morning Report'!$P$93" +"+'Morning Report'!$P$94" +"+'Morning Report'!$P$95" +"+'Morning Report'!$P$96" +"+'Morning Report'!$P$97" +"+'Morning Report'!$P$98" +"+'Morning Report'!$P$99" +"+'Morning Report'!$P$100" +"+'Morning Report'!$P$101" +"+'Morning Report'!Q6" +"+'Morning Report'!$Q$93" +"+'Morning Report'!$Q$94" +"+'Morning Report'!$Q$95" +"+'Morning Report'!$Q$96" +"+'Morning Report'!$Q$97" +"+'Morning Report'!$Q$98" +"+'Morning Report'!$Q$99" +"+'Morning Report'!$Q$100" +"+'Morning Report'!$Q$101" +"SUM(B7:E7)" +"SUM(G7+H7)" +"SUM(J18)" +"+AVERAGE(F14:F29)" +"SUM(B7:B30)" +"TODAY()" +"VLOOKUP(WEEKDAY(A3),'Filter Dates'!$I$2:$J$8,2,0)" +"VLOOKUP(A3,'Daily load'!$D$3:$AD$44,26,0)" +"VLOOKUP(A3,'Daily load'!$D$3:$AD$44,27,0)" +"VLOOKUP($A3,'Daily load'!$D$3:$AG$44,30,0)" +"('Daily Curve'!$H$671-D3)/'Daily Curve'!$H$671" +"A3+1" +"('Daily Curve'!$H$671-D4)/'Daily Curve'!$K$671" +"('Daily Curve'!$H$671-D5)/'Daily Curve'!$N$671" +"('Daily Curve'!$H$671-D6)/'Daily Curve'!$Q$671" +"('Daily Curve'!$H$671-D7)/'Daily Curve'!$T$671" +"('Daily Curve'!$H$671-D8)/'Daily Curve'!$W$671" +"('Daily Curve'!$H$671-D9)/'Daily Curve'!$Z$671" +"('Daily Curve'!$H$671-D10)/'Daily Curve'!$AC$671" +"('Daily Curve'!$H$671-D11)/'Daily Curve'!$AF$671" +"('Daily Curve'!$H$671-D12)/'Daily Curve'!$AI$671" +"('Daily Curve'!$H$671-D13)/'Daily Curve'!$AL$671" +"('Daily Curve'!$H$671-D14)/'Daily Curve'!$AO$671" +"('Daily Curve'!$H$671-D15)/'Daily Curve'!$AR$671" +"('Daily Curve'!$H$671-D16)/'Daily Curve'!$AU$671" +"IF($B$3=""Monday"",AVERAGE($C$10:$C$14),IF($B$3=""Tuesday"",AVERAGE($C$9:$C$13),IF($B$3=""wednesday"",AVERAGE($C$8:$C$12),IF($B$3=""Thursday"",AVERAGE($C$7:$C$11),IF($B$3=""Friday"",AVERAGE($C$6:$C$10),""ERROR"")))))" +"IF($B$3=""Monday"",AVERAGE($D$10:$D$14),IF($B$3=""Tuesday"",AVERAGE($D$9:$D$13),IF($B$3=""wednesday"",AVERAGE($D$8:$D$12),IF($B$3=""Thursday"",AVERAGE($D$7:$D$11),IF($B$3=""Friday"",AVERAGE($D$6:$D$10),""ERROR"")))))" +"VLOOKUP($A22,Price!$B$24:$AB$40,27,0)" +"VLOOKUP($A22,Price!$B$43:$AB$59,27,0)" +"VLOOKUP($A22,Price!$B$62:$AB$78,27,0)" +"VLOOKUP($A22,Price!$B$81:$AB$97,27,0)" +"VLOOKUP($A22,Price!$B$100:$AB$116,27,0)" +"VLOOKUP($A22,Price!$B$119:$AB$135,27,0)" +"VLOOKUP($A22,Price!$B$138:$AB$154,27,0)" +"VLOOKUP($A22,Price!$A$3:$AA$19,27,0)" +"VLOOKUP($A22,Price!$B$157:$AB$173,27,0)" +"VLOOKUP($A22,Price!$B$176:$AB$192,27,0)" +"VLOOKUP($A22,Price!$B$195:$AB$211,27,0)" +"VLOOKUP($A22,Price!$B$214:$AB$230,27,0)" +"VLOOKUP($A22,Price!$B$233:$AB$249,27,0)" +"VLOOKUP($A22,Price!$B$252:$AB$268,27,0)" +"VLOOKUP($A22,Price!$B$271:$AB$287,27,0)" +"Variables!$B$5" +"Variables!$B$7" +"'PJM Outage Forecast'!A2" +"VLOOKUP(J40,'Daily load'!$D$49:$AD$90,26,0)" +"VLOOKUP(J40,'Daily load'!$D$49:$AD$90,27,0)" +"VLOOKUP(J40,'Daily load'!$D$97:$AD$138,26,0)" +"VLOOKUP(J40,'Daily load'!$D$97:$AD$138,27,0)" +"[5]Sheet1!$W$3" +"[2]Summary!$G$12" +"B42-C42" +"[5]Sheet1!$Y$3" +"[2]Summary!$G$9" +"[5]Sheet1!$Y$3+0.05" +"[2]Summary!$G$10" +"[5]Sheet1!$Y$3+0.35" +"[2]Summary!$G$11" +"[5]Sheet1!$I$11" +"[2]Summary!$G$7" +"[5]Sheet1!$Q$11" +"[2]Summary!$G$8" +"'PJM Outage Forecast'!A3" +"[2]Summary!R8" +"E22" +"L5" +"(O5*0.1)/'Supply Stack'!$V$670" +"IF($A$46=2,VLOOKUP('Scenario Dates'!$V$23,Variables!$D$5:$N$17,11,0),10%)" +"[2]Summary!R8" +"VLOOKUP($D22,[2]Summary!$R$8:$X$29,6,0)" +"VLOOKUP($D22,[2]Summary!$R$8:$X$29,7,0)" +"F22+0.1" +"G22+0.25" +"VLOOKUP($D22,[2]Summary!$R$8:$X$29,2,0)" +"VLOOKUP($D22,[2]Summary!$R$8:$X$29,4,0)" +"VLOOKUP($D22,[2]Summary!$R$8:$X$29,5,0)" +"VLOOKUP($D22,[2]Summary!$R$8:$Y$29,8,0)" +"IF($A$46=1,[2]Summary!$C$12,VLOOKUP(VLOOKUP('Scenario Dates'!$U$23,'Scenario Dates'!$T$6:$U$21,2,0),Variables!$D$5:$K$37,2,0))" +"IF($A$46=1,[2]Summary!$C$9,VLOOKUP(VLOOKUP('Scenario Dates'!$U$23,'Scenario Dates'!$T$6:$U$21,2,0),Variables!$D$5:$K$37,3,0))" +"IF($A$46=1,[2]Summary!$C$10,VLOOKUP(VLOOKUP('Scenario Dates'!$U$23,'Scenario Dates'!$T$6:$U$21,2,0),Variables!$D$5:$K$37,4,0))" +"IF($A$46=1,[2]Summary!$C$11,VLOOKUP(VLOOKUP('Scenario Dates'!$U$23,'Scenario Dates'!$T$6:$U$21,2,0),Variables!$D$5:$K$37,5,0))" +"IF($A$46=1,[2]Summary!$C$16,VLOOKUP(VLOOKUP('Scenario Dates'!$U$23,'Scenario Dates'!$T$6:$U$21,2,0),Variables!$D$5:$K$37,8,0))" +"IF($A$46=1,[2]Summary!$C$8,VLOOKUP(VLOOKUP('Scenario Dates'!$U$23,'Scenario Dates'!$T$6:$U$21,2,0),Variables!$D$5:$L$37,9,0))" +"IF($A$46=1,[2]Summary!$C$15,VLOOKUP(VLOOKUP('Scenario Dates'!$U$23,'Scenario Dates'!$T$6:$U$21,2,0),Variables!$D$5:$K$37,7,0))" +"VLOOKUP(MONTH('Scenario Dates'!$V$23),'Scenario Dates'!$X$6:$Y$17,2,0)" +"YEAR('Scenario Dates'!V23)" +"""PJM Supply Stack ""&R34&"" ""&S34" +"IF(OR(MONTH(Price!$A$3)<=3,MONTH(Price!$A$3)>=11),""Winter"",""Summer"")" +"MONTH(C2)" +"YEAR(C2)" +"IF(Variables!$A$47=""Summer"",F2,G2)*IF(I2=""N"",Variables!$B$8,1)" +"IF($Q2<$R2,$M2,$N2)" +"IF($Q2<$R2,$Q2,$R2)" +"T2*O2/1000" +"IF(Variables!$A$47=""Summer"",F2,G2)+V1" +"AVERAGE(Variables!$B$28:$B$30)" +"Summary!$B$47" +"Variables!$B$25" +"Variables!$B$24" +"IF(Price!$A$3>=37408,300,2.5)" +"Summary!$B$47+0.08" +"Variables!$B$24+0.15" +"Variables!B24+0.15" +"IF(Price!$A$3>=37257,568,2.5)" +"IF(Price!$A$3>=37377,545,2.5)" +"IF(Price!$A$3>=37408,830,2.5)" +"AVERAGE(Variables!$B$24,Variables!$B$25)" +"IF(Price!$A$3>=37408,350,2.5)" +"SUM(F2:F670)" +"[1]Predicted_Load!A2" +"(B3&""/""&C3&""/""&A3)+0" +"[1]Predicted_Load!D2" +"AVERAGE(L3:AA3)" +"MAX(L3:AA3)" +"AVERAGE(E3:K3,AB3)" +"MAX(E3:K3,AB3)" +"HLOOKUP(AD3,E3:AB$45,AH3,0)" +"[3]Predicted_Load!A2" +"[3]Predicted_Load!D2" +"HLOOKUP(AD49,E$45:AB49,AH49,0)" +"[4]Predicted_Load!A2" +"[4]Predicted_Load!D2" +"IF(Variables!$A$46=1,Summary!$A$3,'Scenario Dates'!$A$6)" +"VLOOKUP(VLOOKUP($A3,'Daily load'!$D$3:$AB$44,Price!B$2+1,0),'Daily Curve'!$H$3:$BI$671,$Z3)" +"AVERAGE(I3:X3)" +"AVERAGE(B3:H3,Y3)" +"IF(Variables!$A$46=1,Summary!$A$4,'Scenario Dates'!$A$7)" +"VLOOKUP(VLOOKUP($A4,'Daily load'!$D$3:$AB$44,Price!B$2+1,0),'Daily Curve'!$K$3:$BI$671,$Z4)" +"Z3-3" +"IF(Variables!$A$46=1,Summary!$A$5,'Scenario Dates'!$A$8)" +"VLOOKUP(VLOOKUP($A5,'Daily load'!$D$3:$AB$44,Price!B$2+1,0),'Daily Curve'!$N$3:$BI$671,$Z5)" +"IF(Variables!$A$46=1,Summary!$A$6,'Scenario Dates'!$A$9)" +"VLOOKUP(VLOOKUP($A6,'Daily load'!$D$3:$AB$44,Price!B$2+1,0),'Daily Curve'!$Q$3:$BI$671,$Z6)" +"IF(Variables!$A$46=1,Summary!$A$7,'Scenario Dates'!$A$10)" +"VLOOKUP(VLOOKUP($A7,'Daily load'!$D$3:$AB$44,Price!B$2+1,0),'Daily Curve'!$T$3:$BI$671,$Z7)" +"IF(Variables!$A$46=1,Summary!$A$8,'Scenario Dates'!$A$11)" +"VLOOKUP(VLOOKUP($A8,'Daily load'!$D$3:$AB$44,Price!B$2+1,0),'Daily Curve'!$W$3:$BI$671,$Z8)" +"IF(Variables!$A$46=1,Summary!$A$9,'Scenario Dates'!$A$12)" +"VLOOKUP(VLOOKUP($A9,'Daily load'!$D$3:$AB$44,Price!B$2+1,0),'Daily Curve'!$Z$3:$BI$671,$Z9)" +"IF(Variables!$A$46=1,Summary!$A$10,'Scenario Dates'!$A$13)" +"VLOOKUP(VLOOKUP($A10,'Daily load'!$D$3:$AB$44,Price!B$2+1,0),'Daily Curve'!$AC$3:$BI$671,$Z10)" +"IF(Variables!$A$46=1,Summary!$A$11,'Scenario Dates'!$A$14)" +"VLOOKUP(VLOOKUP($A11,'Daily load'!$D$3:$AB$44,Price!B$2+1,0),'Daily Curve'!$AF$3:$BI$671,$Z11)" +"IF(Variables!$A$46=1,Summary!$A$12,'Scenario Dates'!$A$15)" +"VLOOKUP(VLOOKUP($A12,'Daily load'!$D$3:$AB$44,Price!B$2+1,0),'Daily Curve'!$AI$3:$BI$671,$Z12)" +"IF(Variables!$A$46=1,Summary!$A$13,'Scenario Dates'!$A$16)" +"VLOOKUP(VLOOKUP($A13,'Daily load'!$D$3:$AB$44,Price!B$2+1,0),'Daily Curve'!$AL$3:$BI$671,$Z13)" +"IF(Variables!$A$46=1,Summary!$A$14,'Scenario Dates'!$A$17)" +"VLOOKUP(VLOOKUP($A14,'Daily load'!$D$3:$AB$44,Price!B$2+1,0),'Daily Curve'!$AO$3:$BI$671,$Z14)" +"IF(Variables!$A$46=1,Summary!$A$15,'Scenario Dates'!$A$18)" +"VLOOKUP(VLOOKUP($A15,'Daily load'!$D$3:$AB$44,Price!B$2+1,0),'Daily Curve'!$AR$3:$BI$671,$Z15)" +"IF(Variables!$A$46=1,Summary!$A$16,'Scenario Dates'!$A$19)" +"VLOOKUP(VLOOKUP($A16,'Daily load'!$D$3:$AB$44,Price!B$2+1,0),'Daily Curve'!$AU$3:$BI$671,$Z16)" +"IF(Variables!$A$46=1,Summary!$A$17,'Scenario Dates'!$A$20)" +"VLOOKUP(VLOOKUP($A17,'Daily load'!$D$3:$AB$44,Price!B$2+1,0),'Daily Curve'!$AX$3:$BI$671,$Z17)" +"IF(Variables!$A$46=1,Summary!$A$18,'Scenario Dates'!$A$21)" +"VLOOKUP(VLOOKUP($A18,'Daily load'!$D$3:$AB$44,Price!B$2+1,0),'Daily Curve'!$BA$3:$BI$671,$Z18)" +"IF(Variables!$A$46=1,Summary!$A$19,'Scenario Dates'!$A$22)" +"VLOOKUP(VLOOKUP($A19,'Daily load'!$D$3:$AB$44,Price!B$2+1,0),'Daily Curve'!$BD$3:$BI$671,$Z19)" +"VLOOKUP(VLOOKUP($B24,'Daily load'!$D$3:$AB$44,Price!C$23+1,0)+A23,'Daily Curve'!$H$3:$BI$671,$Z$3)" +"VLOOKUP(VLOOKUP($B24,'Daily load'!$D$3:$AB$44,Price!D$23+1,0)+A23,'Daily Curve'!$H$3:$BI$671,$Z$3)" +"VLOOKUP(VLOOKUP($B24,'Daily load'!$D$3:$AB$44,Price!E$23+1,0)+A23,'Daily Curve'!$H$3:$BI$671,$Z$3)" +"VLOOKUP(VLOOKUP($B24,'Daily load'!$D$3:$AB$44,Price!F$23+1,0)+A23,'Daily Curve'!$H$3:$BI$671,$Z$3)" +"VLOOKUP(VLOOKUP($B24,'Daily load'!$D$3:$AB$44,Price!G$23+1,0)+A23,'Daily Curve'!$H$3:$BI$671,$Z$3)" +"VLOOKUP(VLOOKUP($B24,'Daily load'!$D$3:$AB$44,Price!H$23+1,0)+A23,'Daily Curve'!$H$3:$BI$671,$Z$3)" +"VLOOKUP(VLOOKUP($B24,'Daily load'!$D$3:$AB$44,Price!I$23+1,0)+A23,'Daily Curve'!$H$3:$BI$671,$Z$3)" +"VLOOKUP(VLOOKUP($B24,'Daily load'!$D$3:$AB$44,Price!J$23+1,0)+A23,'Daily Curve'!$H$3:$BI$671,$Z$3)" +"VLOOKUP(VLOOKUP($B24,'Daily load'!$D$3:$AB$44,Price!K$23+1,0)+A23,'Daily Curve'!$H$3:$BI$671,$Z$3)" +"VLOOKUP(VLOOKUP($B24,'Daily load'!$D$3:$AB$44,Price!L$23+1,0)+A23,'Daily Curve'!$H$3:$BI$671,$Z$3)" +"VLOOKUP(VLOOKUP($B24,'Daily load'!$D$3:$AB$44,Price!M$23+1,0)+A23,'Daily Curve'!$H$3:$BI$671,$Z$3)" +"VLOOKUP(VLOOKUP($B24,'Daily load'!$D$3:$AB$44,Price!N$23+1,0)+A23,'Daily Curve'!$H$3:$BI$671,$Z$3)" +"VLOOKUP(VLOOKUP($B24,'Daily load'!$D$3:$AB$44,Price!O$23+1,0)+A23,'Daily Curve'!$H$3:$BI$671,$Z$3)" +"VLOOKUP(VLOOKUP($B24,'Daily load'!$D$3:$AB$44,Price!P$23+1,0)+A23,'Daily Curve'!$H$3:$BI$671,$Z$3)" +"VLOOKUP(VLOOKUP($B24,'Daily load'!$D$3:$AB$44,Price!Q$23+1,0)+A23,'Daily Curve'!$H$3:$BI$671,$Z$3)" +"VLOOKUP(VLOOKUP($B24,'Daily load'!$D$3:$AB$44,Price!R$23+1,0)+A23,'Daily Curve'!$H$3:$BI$671,$Z$3)" +"VLOOKUP(VLOOKUP($B24,'Daily load'!$D$3:$AB$44,Price!S$23+1,0)+A23,'Daily Curve'!$H$3:$BI$671,$Z$3)" +"VLOOKUP(VLOOKUP($B24,'Daily load'!$D$3:$AB$44,Price!T$23+1,0)+A23,'Daily Curve'!$H$3:$BI$671,$Z$3)" +"VLOOKUP(VLOOKUP($B24,'Daily load'!$D$3:$AB$44,Price!U$23+1,0)+A23,'Daily Curve'!$H$3:$BI$671,$Z$3)" +"VLOOKUP(VLOOKUP($B24,'Daily load'!$D$3:$AB$44,Price!V$23+1,0)+A23,'Daily Curve'!$H$3:$BI$671,$Z$3)" +"VLOOKUP(VLOOKUP($B24,'Daily load'!$D$3:$AB$44,Price!W$23+1,0)+A23,'Daily Curve'!$H$3:$BI$671,$Z$3)" +"VLOOKUP(VLOOKUP($B24,'Daily load'!$D$3:$AB$44,Price!X$23+1,0)+A23,'Daily Curve'!$H$3:$BI$671,$Z$3)" +"VLOOKUP(VLOOKUP($B24,'Daily load'!$D$3:$AB$44,Price!Y$23+1,0)+A23,'Daily Curve'!$H$3:$BI$671,$Z$3)" +"VLOOKUP(VLOOKUP($B24,'Daily load'!$D$3:$AB$44,Price!Z$23+1,0)+A23,'Daily Curve'!$H$3:$BI$671,$Z$3)" +"VLOOKUP(VLOOKUP($B25,'Daily load'!$D$3:$AB$44,Price!C$23+1,0)+A23,'Daily Curve'!$K$3:$BI$671,$Z$4)" +"VLOOKUP(VLOOKUP($B25,'Daily load'!$D$3:$AB$44,Price!D$23+1,0)+A23,'Daily Curve'!$K$3:$BI$671,$Z$4)" +"VLOOKUP(VLOOKUP($B25,'Daily load'!$D$3:$AB$44,Price!E$23+1,0)+A23,'Daily Curve'!$K$3:$BI$671,$Z$4)" +"VLOOKUP(VLOOKUP($B25,'Daily load'!$D$3:$AB$44,Price!F$23+1,0)+A23,'Daily Curve'!$K$3:$BI$671,$Z$4)" +"VLOOKUP(VLOOKUP($B25,'Daily load'!$D$3:$AB$44,Price!G$23+1,0)+A23,'Daily Curve'!$K$3:$BI$671,$Z$4)" +"VLOOKUP(VLOOKUP($B25,'Daily load'!$D$3:$AB$44,Price!H$23+1,0)+A23,'Daily Curve'!$K$3:$BI$671,$Z$4)" +"VLOOKUP(VLOOKUP($B25,'Daily load'!$D$3:$AB$44,Price!I$23+1,0)+A23,'Daily Curve'!$K$3:$BI$671,$Z$4)" +"VLOOKUP(VLOOKUP($B25,'Daily load'!$D$3:$AB$44,Price!J$23+1,0)+A23,'Daily Curve'!$K$3:$BI$671,$Z$4)" +"VLOOKUP(VLOOKUP($B25,'Daily load'!$D$3:$AB$44,Price!K$23+1,0)+A23,'Daily Curve'!$K$3:$BI$671,$Z$4)" +"VLOOKUP(VLOOKUP($B25,'Daily load'!$D$3:$AB$44,Price!L$23+1,0)+A23,'Daily Curve'!$K$3:$BI$671,$Z$4)" +"VLOOKUP(VLOOKUP($B25,'Daily load'!$D$3:$AB$44,Price!M$23+1,0)+A23,'Daily Curve'!$K$3:$BI$671,$Z$4)" +"VLOOKUP(VLOOKUP($B25,'Daily load'!$D$3:$AB$44,Price!N$23+1,0)+A23,'Daily Curve'!$K$3:$BI$671,$Z$4)" +"VLOOKUP(VLOOKUP($B25,'Daily load'!$D$3:$AB$44,Price!O$23+1,0)+A23,'Daily Curve'!$K$3:$BI$671,$Z$4)" +"VLOOKUP(VLOOKUP($B25,'Daily load'!$D$3:$AB$44,Price!P$23+1,0)+A23,'Daily Curve'!$K$3:$BI$671,$Z$4)" +"VLOOKUP(VLOOKUP($B25,'Daily load'!$D$3:$AB$44,Price!Q$23+1,0)+A23,'Daily Curve'!$K$3:$BI$671,$Z$4)" +"VLOOKUP(VLOOKUP($B25,'Daily load'!$D$3:$AB$44,Price!R$23+1,0)+A23,'Daily Curve'!$K$3:$BI$671,$Z$4)" +"VLOOKUP(VLOOKUP($B25,'Daily load'!$D$3:$AB$44,Price!S$23+1,0)+A23,'Daily Curve'!$K$3:$BI$671,$Z$4)" +"VLOOKUP(VLOOKUP($B25,'Daily load'!$D$3:$AB$44,Price!T$23+1,0)+A23,'Daily Curve'!$K$3:$BI$671,$Z$4)" +"VLOOKUP(VLOOKUP($B25,'Daily load'!$D$3:$AB$44,Price!U$23+1,0)+A23,'Daily Curve'!$K$3:$BI$671,$Z$4)" +"VLOOKUP(VLOOKUP($B25,'Daily load'!$D$3:$AB$44,Price!V$23+1,0)+A23,'Daily Curve'!$K$3:$BI$671,$Z$4)" +"VLOOKUP(VLOOKUP($B25,'Daily load'!$D$3:$AB$44,Price!W$23+1,0)+A23,'Daily Curve'!$K$3:$BI$671,$Z$4)" +"VLOOKUP(VLOOKUP($B25,'Daily load'!$D$3:$AB$44,Price!X$23+1,0)+A23,'Daily Curve'!$K$3:$BI$671,$Z$4)" +"VLOOKUP(VLOOKUP($B25,'Daily load'!$D$3:$AB$44,Price!Y$23+1,0)+A23,'Daily Curve'!$K$3:$BI$671,$Z$4)" +"VLOOKUP(VLOOKUP($B25,'Daily load'!$D$3:$AB$44,Price!Z$23+1,0)+A23,'Daily Curve'!$K$3:$BI$671,$Z$4)" +"VLOOKUP(VLOOKUP($B26,'Daily load'!$D$3:$AB$44,Price!C$23+1,0)+A23,'Daily Curve'!$N$3:$BI$671,$Z$5)" +"VLOOKUP(VLOOKUP($B26,'Daily load'!$D$3:$AB$44,Price!D$23+1,0)+A23,'Daily Curve'!$N$3:$BI$671,$Z$5)" +"VLOOKUP(VLOOKUP($B26,'Daily load'!$D$3:$AB$44,Price!E$23+1,0)+A23,'Daily Curve'!$N$3:$BI$671,$Z$5)" +"VLOOKUP(VLOOKUP($B26,'Daily load'!$D$3:$AB$44,Price!F$23+1,0)+A23,'Daily Curve'!$N$3:$BI$671,$Z$5)" +"VLOOKUP(VLOOKUP($B26,'Daily load'!$D$3:$AB$44,Price!G$23+1,0)+A23,'Daily Curve'!$N$3:$BI$671,$Z$5)" +"VLOOKUP(VLOOKUP($B26,'Daily load'!$D$3:$AB$44,Price!H$23+1,0)+A23,'Daily Curve'!$N$3:$BI$671,$Z$5)" +"VLOOKUP(VLOOKUP($B26,'Daily load'!$D$3:$AB$44,Price!I$23+1,0)+A23,'Daily Curve'!$N$3:$BI$671,$Z$5)" +"VLOOKUP(VLOOKUP($B26,'Daily load'!$D$3:$AB$44,Price!J$23+1,0)+A23,'Daily Curve'!$N$3:$BI$671,$Z$5)" +"VLOOKUP(VLOOKUP($B26,'Daily load'!$D$3:$AB$44,Price!K$23+1,0)+A23,'Daily Curve'!$N$3:$BI$671,$Z$5)" +"VLOOKUP(VLOOKUP($B26,'Daily load'!$D$3:$AB$44,Price!L$23+1,0)+A23,'Daily Curve'!$N$3:$BI$671,$Z$5)" +"VLOOKUP(VLOOKUP($B26,'Daily load'!$D$3:$AB$44,Price!M$23+1,0)+A23,'Daily Curve'!$N$3:$BI$671,$Z$5)" +"VLOOKUP(VLOOKUP($B26,'Daily load'!$D$3:$AB$44,Price!N$23+1,0)+A23,'Daily Curve'!$N$3:$BI$671,$Z$5)" +"VLOOKUP(VLOOKUP($B26,'Daily load'!$D$3:$AB$44,Price!O$23+1,0)+A23,'Daily Curve'!$N$3:$BI$671,$Z$5)" +"VLOOKUP(VLOOKUP($B26,'Daily load'!$D$3:$AB$44,Price!P$23+1,0)+A23,'Daily Curve'!$N$3:$BI$671,$Z$5)" +"VLOOKUP(VLOOKUP($B26,'Daily load'!$D$3:$AB$44,Price!Q$23+1,0)+A23,'Daily Curve'!$N$3:$BI$671,$Z$5)" +"VLOOKUP(VLOOKUP($B26,'Daily load'!$D$3:$AB$44,Price!R$23+1,0)+A23,'Daily Curve'!$N$3:$BI$671,$Z$5)" +"VLOOKUP(VLOOKUP($B26,'Daily load'!$D$3:$AB$44,Price!S$23+1,0)+A23,'Daily Curve'!$N$3:$BI$671,$Z$5)" +"VLOOKUP(VLOOKUP($B26,'Daily load'!$D$3:$AB$44,Price!T$23+1,0)+A23,'Daily Curve'!$N$3:$BI$671,$Z$5)" +"VLOOKUP(VLOOKUP($B26,'Daily load'!$D$3:$AB$44,Price!U$23+1,0)+A23,'Daily Curve'!$N$3:$BI$671,$Z$5)" +"VLOOKUP(VLOOKUP($B26,'Daily load'!$D$3:$AB$44,Price!V$23+1,0)+A23,'Daily Curve'!$N$3:$BI$671,$Z$5)" +"VLOOKUP(VLOOKUP($B26,'Daily load'!$D$3:$AB$44,Price!W$23+1,0)+A23,'Daily Curve'!$N$3:$BI$671,$Z$5)" +"VLOOKUP(VLOOKUP($B26,'Daily load'!$D$3:$AB$44,Price!X$23+1,0)+A23,'Daily Curve'!$N$3:$BI$671,$Z$5)" +"VLOOKUP(VLOOKUP($B26,'Daily load'!$D$3:$AB$44,Price!Y$23+1,0)+A23,'Daily Curve'!$N$3:$BI$671,$Z$5)" +"VLOOKUP(VLOOKUP($B26,'Daily load'!$D$3:$AB$44,Price!Z$23+1,0)+A23,'Daily Curve'!$N$3:$BI$671,$Z$5)" +"VLOOKUP(VLOOKUP($B27,'Daily load'!$D$3:$AB$44,Price!C$23+1,0)+A23,'Daily Curve'!$Q$3:$BI$671,$Z$6)" +"VLOOKUP(VLOOKUP($B27,'Daily load'!$D$3:$AB$44,Price!D$23+1,0)+A23,'Daily Curve'!$Q$3:$BI$671,$Z$6)" +"VLOOKUP(VLOOKUP($B27,'Daily load'!$D$3:$AB$44,Price!E$23+1,0)+A23,'Daily Curve'!$Q$3:$BI$671,$Z$6)" +"VLOOKUP(VLOOKUP($B27,'Daily load'!$D$3:$AB$44,Price!F$23+1,0)+A23,'Daily Curve'!$Q$3:$BI$671,$Z$6)" +"VLOOKUP(VLOOKUP($B27,'Daily load'!$D$3:$AB$44,Price!G$23+1,0)+A23,'Daily Curve'!$Q$3:$BI$671,$Z$6)" +"VLOOKUP(VLOOKUP($B27,'Daily load'!$D$3:$AB$44,Price!H$23+1,0)+A23,'Daily Curve'!$Q$3:$BI$671,$Z$6)" +"VLOOKUP(VLOOKUP($B27,'Daily load'!$D$3:$AB$44,Price!I$23+1,0)+A23,'Daily Curve'!$Q$3:$BI$671,$Z$6)" +"VLOOKUP(VLOOKUP($B27,'Daily load'!$D$3:$AB$44,Price!J$23+1,0)+A23,'Daily Curve'!$Q$3:$BI$671,$Z$6)" +"VLOOKUP(VLOOKUP($B27,'Daily load'!$D$3:$AB$44,Price!K$23+1,0)+A23,'Daily Curve'!$Q$3:$BI$671,$Z$6)" +"VLOOKUP(VLOOKUP($B27,'Daily load'!$D$3:$AB$44,Price!L$23+1,0)+A23,'Daily Curve'!$Q$3:$BI$671,$Z$6)" +"VLOOKUP(VLOOKUP($B27,'Daily load'!$D$3:$AB$44,Price!M$23+1,0)+A23,'Daily Curve'!$Q$3:$BI$671,$Z$6)" +"VLOOKUP(VLOOKUP($B27,'Daily load'!$D$3:$AB$44,Price!N$23+1,0)+A23,'Daily Curve'!$Q$3:$BI$671,$Z$6)" +"VLOOKUP(VLOOKUP($B27,'Daily load'!$D$3:$AB$44,Price!O$23+1,0)+A23,'Daily Curve'!$Q$3:$BI$671,$Z$6)" +"VLOOKUP(VLOOKUP($B27,'Daily load'!$D$3:$AB$44,Price!P$23+1,0)+A23,'Daily Curve'!$Q$3:$BI$671,$Z$6)" +"VLOOKUP(VLOOKUP($B27,'Daily load'!$D$3:$AB$44,Price!Q$23+1,0)+A23,'Daily Curve'!$Q$3:$BI$671,$Z$6)" +"VLOOKUP(VLOOKUP($B27,'Daily load'!$D$3:$AB$44,Price!R$23+1,0)+A23,'Daily Curve'!$Q$3:$BI$671,$Z$6)" +"VLOOKUP(VLOOKUP($B27,'Daily load'!$D$3:$AB$44,Price!S$23+1,0)+A23,'Daily Curve'!$Q$3:$BI$671,$Z$6)" +"VLOOKUP(VLOOKUP($B27,'Daily load'!$D$3:$AB$44,Price!T$23+1,0)+A23,'Daily Curve'!$Q$3:$BI$671,$Z$6)" +"VLOOKUP(VLOOKUP($B27,'Daily load'!$D$3:$AB$44,Price!U$23+1,0)+A23,'Daily Curve'!$Q$3:$BI$671,$Z$6)" +"VLOOKUP(VLOOKUP($B27,'Daily load'!$D$3:$AB$44,Price!V$23+1,0)+A23,'Daily Curve'!$Q$3:$BI$671,$Z$6)" +"VLOOKUP(VLOOKUP($B27,'Daily load'!$D$3:$AB$44,Price!W$23+1,0)+A23,'Daily Curve'!$Q$3:$BI$671,$Z$6)" +"VLOOKUP(VLOOKUP($B27,'Daily load'!$D$3:$AB$44,Price!X$23+1,0)+A23,'Daily Curve'!$Q$3:$BI$671,$Z$6)" +"VLOOKUP(VLOOKUP($B27,'Daily load'!$D$3:$AB$44,Price!Y$23+1,0)+A23,'Daily Curve'!$Q$3:$BI$671,$Z$6)" +"VLOOKUP(VLOOKUP($B27,'Daily load'!$D$3:$AB$44,Price!Z$23+1,0)+A23,'Daily Curve'!$Q$3:$BI$671,$Z$6)" +"VLOOKUP(VLOOKUP($B28,'Daily load'!$D$3:$AB$44,Price!C$23+1,0)+A23,'Daily Curve'!$T$3:$BI$671,$Z$7)" +"VLOOKUP(VLOOKUP($B28,'Daily load'!$D$3:$AB$44,Price!D$23+1,0)+A23,'Daily Curve'!$T$3:$BI$671,$Z$7)" +"VLOOKUP(VLOOKUP($B28,'Daily load'!$D$3:$AB$44,Price!E$23+1,0)+A23,'Daily Curve'!$T$3:$BI$671,$Z$7)" +"VLOOKUP(VLOOKUP($B28,'Daily load'!$D$3:$AB$44,Price!F$23+1,0)+A23,'Daily Curve'!$T$3:$BI$671,$Z$7)" +"VLOOKUP(VLOOKUP($B28,'Daily load'!$D$3:$AB$44,Price!G$23+1,0)+A23,'Daily Curve'!$T$3:$BI$671,$Z$7)" +"VLOOKUP(VLOOKUP($B28,'Daily load'!$D$3:$AB$44,Price!H$23+1,0)+A23,'Daily Curve'!$T$3:$BI$671,$Z$7)" +"VLOOKUP(VLOOKUP($B28,'Daily load'!$D$3:$AB$44,Price!I$23+1,0)+A23,'Daily Curve'!$T$3:$BI$671,$Z$7)" +"VLOOKUP(VLOOKUP($B28,'Daily load'!$D$3:$AB$44,Price!J$23+1,0)+A23,'Daily Curve'!$T$3:$BI$671,$Z$7)" +"VLOOKUP(VLOOKUP($B28,'Daily load'!$D$3:$AB$44,Price!K$23+1,0)+A23,'Daily Curve'!$T$3:$BI$671,$Z$7)" +"VLOOKUP(VLOOKUP($B28,'Daily load'!$D$3:$AB$44,Price!L$23+1,0)+A23,'Daily Curve'!$T$3:$BI$671,$Z$7)" +"VLOOKUP(VLOOKUP($B28,'Daily load'!$D$3:$AB$44,Price!M$23+1,0)+A23,'Daily Curve'!$T$3:$BI$671,$Z$7)" +"VLOOKUP(VLOOKUP($B28,'Daily load'!$D$3:$AB$44,Price!N$23+1,0)+A23,'Daily Curve'!$T$3:$BI$671,$Z$7)" +"VLOOKUP(VLOOKUP($B28,'Daily load'!$D$3:$AB$44,Price!O$23+1,0)+A23,'Daily Curve'!$T$3:$BI$671,$Z$7)" +"VLOOKUP(VLOOKUP($B28,'Daily load'!$D$3:$AB$44,Price!P$23+1,0)+A23,'Daily Curve'!$T$3:$BI$671,$Z$7)" +"VLOOKUP(VLOOKUP($B28,'Daily load'!$D$3:$AB$44,Price!Q$23+1,0)+A23,'Daily Curve'!$T$3:$BI$671,$Z$7)" +"VLOOKUP(VLOOKUP($B28,'Daily load'!$D$3:$AB$44,Price!R$23+1,0)+A23,'Daily Curve'!$T$3:$BI$671,$Z$7)" +"VLOOKUP(VLOOKUP($B28,'Daily load'!$D$3:$AB$44,Price!S$23+1,0)+A23,'Daily Curve'!$T$3:$BI$671,$Z$7)" +"VLOOKUP(VLOOKUP($B28,'Daily load'!$D$3:$AB$44,Price!T$23+1,0)+A23,'Daily Curve'!$T$3:$BI$671,$Z$7)" +"VLOOKUP(VLOOKUP($B28,'Daily load'!$D$3:$AB$44,Price!U$23+1,0)+A23,'Daily Curve'!$T$3:$BI$671,$Z$7)" +"VLOOKUP(VLOOKUP($B28,'Daily load'!$D$3:$AB$44,Price!V$23+1,0)+A23,'Daily Curve'!$T$3:$BI$671,$Z$7)" +"VLOOKUP(VLOOKUP($B28,'Daily load'!$D$3:$AB$44,Price!W$23+1,0)+A23,'Daily Curve'!$T$3:$BI$671,$Z$7)" +"VLOOKUP(VLOOKUP($B28,'Daily load'!$D$3:$AB$44,Price!X$23+1,0)+A23,'Daily Curve'!$T$3:$BI$671,$Z$7)" +"VLOOKUP(VLOOKUP($B28,'Daily load'!$D$3:$AB$44,Price!Y$23+1,0)+A23,'Daily Curve'!$T$3:$BI$671,$Z$7)" +"VLOOKUP(VLOOKUP($B28,'Daily load'!$D$3:$AB$44,Price!Z$23+1,0)+A23,'Daily Curve'!$T$3:$BI$671,$Z$7)" +"VLOOKUP(VLOOKUP($B29,'Daily load'!$D$3:$AB$44,Price!C$23+1,0)+A23,'Daily Curve'!$W$3:$BI$671,$Z$8)" +"VLOOKUP(VLOOKUP($B29,'Daily load'!$D$3:$AB$44,Price!D$23+1,0)+A23,'Daily Curve'!$W$3:$BI$671,$Z$8)" +"VLOOKUP(VLOOKUP($B29,'Daily load'!$D$3:$AB$44,Price!E$23+1,0)+A23,'Daily Curve'!$W$3:$BI$671,$Z$8)" +"VLOOKUP(VLOOKUP($B29,'Daily load'!$D$3:$AB$44,Price!F$23+1,0)+A23,'Daily Curve'!$W$3:$BI$671,$Z$8)" +"VLOOKUP(VLOOKUP($B29,'Daily load'!$D$3:$AB$44,Price!G$23+1,0)+A23,'Daily Curve'!$W$3:$BI$671,$Z$8)" +"VLOOKUP(VLOOKUP($B29,'Daily load'!$D$3:$AB$44,Price!H$23+1,0)+A23,'Daily Curve'!$W$3:$BI$671,$Z$8)" +"VLOOKUP(VLOOKUP($B29,'Daily load'!$D$3:$AB$44,Price!I$23+1,0)+A23,'Daily Curve'!$W$3:$BI$671,$Z$8)" +"VLOOKUP(VLOOKUP($B29,'Daily load'!$D$3:$AB$44,Price!J$23+1,0)+A23,'Daily Curve'!$W$3:$BI$671,$Z$8)" +"VLOOKUP(VLOOKUP($B29,'Daily load'!$D$3:$AB$44,Price!K$23+1,0)+A23,'Daily Curve'!$W$3:$BI$671,$Z$8)" +"VLOOKUP(VLOOKUP($B29,'Daily load'!$D$3:$AB$44,Price!L$23+1,0)+A23,'Daily Curve'!$W$3:$BI$671,$Z$8)" +"VLOOKUP(VLOOKUP($B29,'Daily load'!$D$3:$AB$44,Price!M$23+1,0)+A23,'Daily Curve'!$W$3:$BI$671,$Z$8)" +"VLOOKUP(VLOOKUP($B29,'Daily load'!$D$3:$AB$44,Price!N$23+1,0)+A23,'Daily Curve'!$W$3:$BI$671,$Z$8)" +"VLOOKUP(VLOOKUP($B29,'Daily load'!$D$3:$AB$44,Price!O$23+1,0)+A23,'Daily Curve'!$W$3:$BI$671,$Z$8)" +"VLOOKUP(VLOOKUP($B29,'Daily load'!$D$3:$AB$44,Price!P$23+1,0)+A23,'Daily Curve'!$W$3:$BI$671,$Z$8)" +"VLOOKUP(VLOOKUP($B29,'Daily load'!$D$3:$AB$44,Price!Q$23+1,0)+A23,'Daily Curve'!$W$3:$BI$671,$Z$8)" +"VLOOKUP(VLOOKUP($B29,'Daily load'!$D$3:$AB$44,Price!R$23+1,0)+A23,'Daily Curve'!$W$3:$BI$671,$Z$8)" +"VLOOKUP(VLOOKUP($B29,'Daily load'!$D$3:$AB$44,Price!S$23+1,0)+A23,'Daily Curve'!$W$3:$BI$671,$Z$8)" +"VLOOKUP(VLOOKUP($B29,'Daily load'!$D$3:$AB$44,Price!T$23+1,0)+A23,'Daily Curve'!$W$3:$BI$671,$Z$8)" +"VLOOKUP(VLOOKUP($B29,'Daily load'!$D$3:$AB$44,Price!U$23+1,0)+A23,'Daily Curve'!$W$3:$BI$671,$Z$8)" +"VLOOKUP(VLOOKUP($B29,'Daily load'!$D$3:$AB$44,Price!V$23+1,0)+A23,'Daily Curve'!$W$3:$BI$671,$Z$8)" +"VLOOKUP(VLOOKUP($B29,'Daily load'!$D$3:$AB$44,Price!W$23+1,0)+A23,'Daily Curve'!$W$3:$BI$671,$Z$8)" +"VLOOKUP(VLOOKUP($B29,'Daily load'!$D$3:$AB$44,Price!X$23+1,0)+A23,'Daily Curve'!$W$3:$BI$671,$Z$8)" +"VLOOKUP(VLOOKUP($B29,'Daily load'!$D$3:$AB$44,Price!Y$23+1,0)+A23,'Daily Curve'!$W$3:$BI$671,$Z$8)" +"VLOOKUP(VLOOKUP($B29,'Daily load'!$D$3:$AB$44,Price!Z$23+1,0)+A23,'Daily Curve'!$W$3:$BI$671,$Z$8)" +"VLOOKUP(VLOOKUP($B30,'Daily load'!$D$3:$AB$44,Price!C$23+1,0)+A23,'Daily Curve'!$Z$3:$BI$671,$Z$9)" +"VLOOKUP(VLOOKUP($B30,'Daily load'!$D$3:$AB$44,Price!D$23+1,0)+A23,'Daily Curve'!$Z$3:$BI$671,$Z$9)" +"VLOOKUP(VLOOKUP($B30,'Daily load'!$D$3:$AB$44,Price!E$23+1,0)+A23,'Daily Curve'!$Z$3:$BI$671,$Z$9)" +"VLOOKUP(VLOOKUP($B30,'Daily load'!$D$3:$AB$44,Price!F$23+1,0)+A23,'Daily Curve'!$Z$3:$BI$671,$Z$9)" +"VLOOKUP(VLOOKUP($B30,'Daily load'!$D$3:$AB$44,Price!G$23+1,0)+A23,'Daily Curve'!$Z$3:$BI$671,$Z$9)" +"VLOOKUP(VLOOKUP($B30,'Daily load'!$D$3:$AB$44,Price!H$23+1,0)+A23,'Daily Curve'!$Z$3:$BI$671,$Z$9)" +"VLOOKUP(VLOOKUP($B30,'Daily load'!$D$3:$AB$44,Price!I$23+1,0)+A23,'Daily Curve'!$Z$3:$BI$671,$Z$9)" +"VLOOKUP(VLOOKUP($B30,'Daily load'!$D$3:$AB$44,Price!J$23+1,0)+A23,'Daily Curve'!$Z$3:$BI$671,$Z$9)" +"VLOOKUP(VLOOKUP($B30,'Daily load'!$D$3:$AB$44,Price!K$23+1,0)+A23,'Daily Curve'!$Z$3:$BI$671,$Z$9)" +"VLOOKUP(VLOOKUP($B30,'Daily load'!$D$3:$AB$44,Price!L$23+1,0)+A23,'Daily Curve'!$Z$3:$BI$671,$Z$9)" +"VLOOKUP(VLOOKUP($B30,'Daily load'!$D$3:$AB$44,Price!M$23+1,0)+A23,'Daily Curve'!$Z$3:$BI$671,$Z$9)" +"VLOOKUP(VLOOKUP($B30,'Daily load'!$D$3:$AB$44,Price!N$23+1,0)+A23,'Daily Curve'!$Z$3:$BI$671,$Z$9)" +"VLOOKUP(VLOOKUP($B30,'Daily load'!$D$3:$AB$44,Price!O$23+1,0)+A23,'Daily Curve'!$Z$3:$BI$671,$Z$9)" +"VLOOKUP(VLOOKUP($B30,'Daily load'!$D$3:$AB$44,Price!P$23+1,0)+A23,'Daily Curve'!$Z$3:$BI$671,$Z$9)" +"VLOOKUP(VLOOKUP($B30,'Daily load'!$D$3:$AB$44,Price!Q$23+1,0)+A23,'Daily Curve'!$Z$3:$BI$671,$Z$9)" +"VLOOKUP(VLOOKUP($B30,'Daily load'!$D$3:$AB$44,Price!R$23+1,0)+A23,'Daily Curve'!$Z$3:$BI$671,$Z$9)" +"VLOOKUP(VLOOKUP($B30,'Daily load'!$D$3:$AB$44,Price!S$23+1,0)+A23,'Daily Curve'!$Z$3:$BI$671,$Z$9)" +"VLOOKUP(VLOOKUP($B30,'Daily load'!$D$3:$AB$44,Price!T$23+1,0)+A23,'Daily Curve'!$Z$3:$BI$671,$Z$9)" +"VLOOKUP(VLOOKUP($B30,'Daily load'!$D$3:$AB$44,Price!U$23+1,0)+A23,'Daily Curve'!$Z$3:$BI$671,$Z$9)" +"VLOOKUP(VLOOKUP($B30,'Daily load'!$D$3:$AB$44,Price!V$23+1,0)+A23,'Daily Curve'!$Z$3:$BI$671,$Z$9)" +"VLOOKUP(VLOOKUP($B30,'Daily load'!$D$3:$AB$44,Price!W$23+1,0)+A23,'Daily Curve'!$Z$3:$BI$671,$Z$9)" +"VLOOKUP(VLOOKUP($B30,'Daily load'!$D$3:$AB$44,Price!X$23+1,0)+A23,'Daily Curve'!$Z$3:$BI$671,$Z$9)" +"VLOOKUP(VLOOKUP($B30,'Daily load'!$D$3:$AB$44,Price!Y$23+1,0)+A23,'Daily Curve'!$Z$3:$BI$671,$Z$9)" +"VLOOKUP(VLOOKUP($B30,'Daily load'!$D$3:$AB$44,Price!Z$23+1,0)+A23,'Daily Curve'!$Z$3:$BI$671,$Z$9)" +"VLOOKUP(VLOOKUP($B31,'Daily load'!$D$3:$AB$44,Price!C$23+1,0)+A23,'Daily Curve'!$AC$3:$BI$671,$Z$10)" +"VLOOKUP(VLOOKUP($B31,'Daily load'!$D$3:$AB$44,Price!D$23+1,0)+A23,'Daily Curve'!$AC$3:$BI$671,$Z$10)" +"VLOOKUP(VLOOKUP($B31,'Daily load'!$D$3:$AB$44,Price!E$23+1,0)+A23,'Daily Curve'!$AC$3:$BI$671,$Z$10)" +"VLOOKUP(VLOOKUP($B31,'Daily load'!$D$3:$AB$44,Price!F$23+1,0)+A23,'Daily Curve'!$AC$3:$BI$671,$Z$10)" +"VLOOKUP(VLOOKUP($B31,'Daily load'!$D$3:$AB$44,Price!G$23+1,0)+A23,'Daily Curve'!$AC$3:$BI$671,$Z$10)" +"VLOOKUP(VLOOKUP($B31,'Daily load'!$D$3:$AB$44,Price!H$23+1,0)+A23,'Daily Curve'!$AC$3:$BI$671,$Z$10)" +"VLOOKUP(VLOOKUP($B31,'Daily load'!$D$3:$AB$44,Price!I$23+1,0)+A23,'Daily Curve'!$AC$3:$BI$671,$Z$10)" +"VLOOKUP(VLOOKUP($B31,'Daily load'!$D$3:$AB$44,Price!J$23+1,0)+A23,'Daily Curve'!$AC$3:$BI$671,$Z$10)" +"VLOOKUP(VLOOKUP($B31,'Daily load'!$D$3:$AB$44,Price!K$23+1,0)+A23,'Daily Curve'!$AC$3:$BI$671,$Z$10)" +"VLOOKUP(VLOOKUP($B31,'Daily load'!$D$3:$AB$44,Price!L$23+1,0)+A23,'Daily Curve'!$AC$3:$BI$671,$Z$10)" +"VLOOKUP(VLOOKUP($B31,'Daily load'!$D$3:$AB$44,Price!M$23+1,0)+A23,'Daily Curve'!$AC$3:$BI$671,$Z$10)" +"VLOOKUP(VLOOKUP($B31,'Daily load'!$D$3:$AB$44,Price!N$23+1,0)+A23,'Daily Curve'!$AC$3:$BI$671,$Z$10)" +"VLOOKUP(VLOOKUP($B31,'Daily load'!$D$3:$AB$44,Price!O$23+1,0)+A23,'Daily Curve'!$AC$3:$BI$671,$Z$10)" +"VLOOKUP(VLOOKUP($B31,'Daily load'!$D$3:$AB$44,Price!P$23+1,0)+A23,'Daily Curve'!$AC$3:$BI$671,$Z$10)" +"VLOOKUP(VLOOKUP($B31,'Daily load'!$D$3:$AB$44,Price!Q$23+1,0)+A23,'Daily Curve'!$AC$3:$BI$671,$Z$10)" +"VLOOKUP(VLOOKUP($B31,'Daily load'!$D$3:$AB$44,Price!R$23+1,0)+A23,'Daily Curve'!$AC$3:$BI$671,$Z$10)" +"VLOOKUP(VLOOKUP($B31,'Daily load'!$D$3:$AB$44,Price!S$23+1,0)+A23,'Daily Curve'!$AC$3:$BI$671,$Z$10)" +"VLOOKUP(VLOOKUP($B31,'Daily load'!$D$3:$AB$44,Price!T$23+1,0)+A23,'Daily Curve'!$AC$3:$BI$671,$Z$10)" +"VLOOKUP(VLOOKUP($B31,'Daily load'!$D$3:$AB$44,Price!U$23+1,0)+A23,'Daily Curve'!$AC$3:$BI$671,$Z$10)" +"VLOOKUP(VLOOKUP($B31,'Daily load'!$D$3:$AB$44,Price!V$23+1,0)+A23,'Daily Curve'!$AC$3:$BI$671,$Z$10)" +"VLOOKUP(VLOOKUP($B31,'Daily load'!$D$3:$AB$44,Price!W$23+1,0)+A23,'Daily Curve'!$AC$3:$BI$671,$Z$10)" +"VLOOKUP(VLOOKUP($B31,'Daily load'!$D$3:$AB$44,Price!X$23+1,0)+A23,'Daily Curve'!$AC$3:$BI$671,$Z$10)" +"VLOOKUP(VLOOKUP($B31,'Daily load'!$D$3:$AB$44,Price!Y$23+1,0)+A23,'Daily Curve'!$AC$3:$BI$671,$Z$10)" +"VLOOKUP(VLOOKUP($B31,'Daily load'!$D$3:$AB$44,Price!Z$23+1,0)+A23,'Daily Curve'!$AC$3:$BI$671,$Z$10)" +"VLOOKUP(VLOOKUP($B32,'Daily load'!$D$3:$AB$44,Price!C$23+1,0)+A23,'Daily Curve'!$AF$3:$BI$671,$Z$11)" +"VLOOKUP(VLOOKUP($B32,'Daily load'!$D$3:$AB$44,Price!D$23+1,0)+A23,'Daily Curve'!$AF$3:$BI$671,$Z$11)" +"VLOOKUP(VLOOKUP($B32,'Daily load'!$D$3:$AB$44,Price!E$23+1,0)+A23,'Daily Curve'!$AF$3:$BI$671,$Z$11)" +"VLOOKUP(VLOOKUP($B32,'Daily load'!$D$3:$AB$44,Price!F$23+1,0)+A23,'Daily Curve'!$AF$3:$BI$671,$Z$11)" +"VLOOKUP(VLOOKUP($B32,'Daily load'!$D$3:$AB$44,Price!G$23+1,0)+A23,'Daily Curve'!$AF$3:$BI$671,$Z$11)" +"VLOOKUP(VLOOKUP($B32,'Daily load'!$D$3:$AB$44,Price!H$23+1,0)+A23,'Daily Curve'!$AF$3:$BI$671,$Z$11)" +"VLOOKUP(VLOOKUP($B32,'Daily load'!$D$3:$AB$44,Price!I$23+1,0)+A23,'Daily Curve'!$AF$3:$BI$671,$Z$11)" +"VLOOKUP(VLOOKUP($B32,'Daily load'!$D$3:$AB$44,Price!J$23+1,0)+A23,'Daily Curve'!$AF$3:$BI$671,$Z$11)" +"VLOOKUP(VLOOKUP($B32,'Daily load'!$D$3:$AB$44,Price!K$23+1,0)+A23,'Daily Curve'!$AF$3:$BI$671,$Z$11)" +"VLOOKUP(VLOOKUP($B32,'Daily load'!$D$3:$AB$44,Price!L$23+1,0)+A23,'Daily Curve'!$AF$3:$BI$671,$Z$11)" +"VLOOKUP(VLOOKUP($B32,'Daily load'!$D$3:$AB$44,Price!M$23+1,0)+A23,'Daily Curve'!$AF$3:$BI$671,$Z$11)" +"VLOOKUP(VLOOKUP($B32,'Daily load'!$D$3:$AB$44,Price!N$23+1,0)+A23,'Daily Curve'!$AF$3:$BI$671,$Z$11)" +"VLOOKUP(VLOOKUP($B32,'Daily load'!$D$3:$AB$44,Price!O$23+1,0)+A23,'Daily Curve'!$AF$3:$BI$671,$Z$11)" +"VLOOKUP(VLOOKUP($B32,'Daily load'!$D$3:$AB$44,Price!P$23+1,0)+A23,'Daily Curve'!$AF$3:$BI$671,$Z$11)" +"VLOOKUP(VLOOKUP($B32,'Daily load'!$D$3:$AB$44,Price!Q$23+1,0)+A23,'Daily Curve'!$AF$3:$BI$671,$Z$11)" +"VLOOKUP(VLOOKUP($B32,'Daily load'!$D$3:$AB$44,Price!R$23+1,0)+A23,'Daily Curve'!$AF$3:$BI$671,$Z$11)" +"VLOOKUP(VLOOKUP($B32,'Daily load'!$D$3:$AB$44,Price!S$23+1,0)+A23,'Daily Curve'!$AF$3:$BI$671,$Z$11)" +"VLOOKUP(VLOOKUP($B32,'Daily load'!$D$3:$AB$44,Price!T$23+1,0)+A23,'Daily Curve'!$AF$3:$BI$671,$Z$11)" +"VLOOKUP(VLOOKUP($B32,'Daily load'!$D$3:$AB$44,Price!U$23+1,0)+A23,'Daily Curve'!$AF$3:$BI$671,$Z$11)" +"VLOOKUP(VLOOKUP($B32,'Daily load'!$D$3:$AB$44,Price!V$23+1,0)+A23,'Daily Curve'!$AF$3:$BI$671,$Z$11)" +"VLOOKUP(VLOOKUP($B32,'Daily load'!$D$3:$AB$44,Price!W$23+1,0)+A23,'Daily Curve'!$AF$3:$BI$671,$Z$11)" +"VLOOKUP(VLOOKUP($B32,'Daily load'!$D$3:$AB$44,Price!X$23+1,0)+A23,'Daily Curve'!$AF$3:$BI$671,$Z$11)" +"VLOOKUP(VLOOKUP($B32,'Daily load'!$D$3:$AB$44,Price!Y$23+1,0)+A23,'Daily Curve'!$AF$3:$BI$671,$Z$11)" +"VLOOKUP(VLOOKUP($B32,'Daily load'!$D$3:$AB$44,Price!Z$23+1,0)+A23,'Daily Curve'!$AF$3:$BI$671,$Z$11)" +"VLOOKUP(VLOOKUP($B33,'Daily load'!$D$3:$AB$44,Price!C$23+1,0)+A23,'Daily Curve'!$AI$3:$BI$671,$Z$12)" +"VLOOKUP(VLOOKUP($B33,'Daily load'!$D$3:$AB$44,Price!D$23+1,0)+A23,'Daily Curve'!$AI$3:$BI$671,$Z$12)" +"VLOOKUP(VLOOKUP($B33,'Daily load'!$D$3:$AB$44,Price!E$23+1,0)+A23,'Daily Curve'!$AI$3:$BI$671,$Z$12)" +"VLOOKUP(VLOOKUP($B33,'Daily load'!$D$3:$AB$44,Price!F$23+1,0)+A23,'Daily Curve'!$AI$3:$BI$671,$Z$12)" +"VLOOKUP(VLOOKUP($B33,'Daily load'!$D$3:$AB$44,Price!G$23+1,0)+A23,'Daily Curve'!$AI$3:$BI$671,$Z$12)" +"VLOOKUP(VLOOKUP($B33,'Daily load'!$D$3:$AB$44,Price!H$23+1,0)+A23,'Daily Curve'!$AI$3:$BI$671,$Z$12)" +"VLOOKUP(VLOOKUP($B33,'Daily load'!$D$3:$AB$44,Price!I$23+1,0)+A23,'Daily Curve'!$AI$3:$BI$671,$Z$12)" +"VLOOKUP(VLOOKUP($B33,'Daily load'!$D$3:$AB$44,Price!J$23+1,0)+A23,'Daily Curve'!$AI$3:$BI$671,$Z$12)" +"VLOOKUP(VLOOKUP($B33,'Daily load'!$D$3:$AB$44,Price!K$23+1,0)+A23,'Daily Curve'!$AI$3:$BI$671,$Z$12)" +"VLOOKUP(VLOOKUP($B33,'Daily load'!$D$3:$AB$44,Price!L$23+1,0)+A23,'Daily Curve'!$AI$3:$BI$671,$Z$12)" +"VLOOKUP(VLOOKUP($B33,'Daily load'!$D$3:$AB$44,Price!M$23+1,0)+A23,'Daily Curve'!$AI$3:$BI$671,$Z$12)" +"VLOOKUP(VLOOKUP($B33,'Daily load'!$D$3:$AB$44,Price!N$23+1,0)+A23,'Daily Curve'!$AI$3:$BI$671,$Z$12)" +"VLOOKUP(VLOOKUP($B33,'Daily load'!$D$3:$AB$44,Price!O$23+1,0)+A23,'Daily Curve'!$AI$3:$BI$671,$Z$12)" +"VLOOKUP(VLOOKUP($B33,'Daily load'!$D$3:$AB$44,Price!P$23+1,0)+A23,'Daily Curve'!$AI$3:$BI$671,$Z$12)" +"VLOOKUP(VLOOKUP($B33,'Daily load'!$D$3:$AB$44,Price!Q$23+1,0)+A23,'Daily Curve'!$AI$3:$BI$671,$Z$12)" +"VLOOKUP(VLOOKUP($B33,'Daily load'!$D$3:$AB$44,Price!R$23+1,0)+A23,'Daily Curve'!$AI$3:$BI$671,$Z$12)" +"VLOOKUP(VLOOKUP($B33,'Daily load'!$D$3:$AB$44,Price!S$23+1,0)+A23,'Daily Curve'!$AI$3:$BI$671,$Z$12)" +"VLOOKUP(VLOOKUP($B33,'Daily load'!$D$3:$AB$44,Price!T$23+1,0)+A23,'Daily Curve'!$AI$3:$BI$671,$Z$12)" +"VLOOKUP(VLOOKUP($B33,'Daily load'!$D$3:$AB$44,Price!U$23+1,0)+A23,'Daily Curve'!$AI$3:$BI$671,$Z$12)" +"VLOOKUP(VLOOKUP($B33,'Daily load'!$D$3:$AB$44,Price!V$23+1,0)+A23,'Daily Curve'!$AI$3:$BI$671,$Z$12)" +"VLOOKUP(VLOOKUP($B33,'Daily load'!$D$3:$AB$44,Price!W$23+1,0)+A23,'Daily Curve'!$AI$3:$BI$671,$Z$12)" +"VLOOKUP(VLOOKUP($B33,'Daily load'!$D$3:$AB$44,Price!X$23+1,0)+A23,'Daily Curve'!$AI$3:$BI$671,$Z$12)" +"VLOOKUP(VLOOKUP($B33,'Daily load'!$D$3:$AB$44,Price!Y$23+1,0)+A23,'Daily Curve'!$AI$3:$BI$671,$Z$12)" +"VLOOKUP(VLOOKUP($B33,'Daily load'!$D$3:$AB$44,Price!Z$23+1,0)+A23,'Daily Curve'!$AI$3:$BI$671,$Z$12)" +"VLOOKUP(VLOOKUP($B34,'Daily load'!$D$3:$AB$44,Price!C$23+1,0)+A23,'Daily Curve'!$AL$3:$BI$671,$Z$13)" +"VLOOKUP(VLOOKUP($B34,'Daily load'!$D$3:$AB$44,Price!D$23+1,0)+A23,'Daily Curve'!$AL$3:$BI$671,$Z$13)" +"VLOOKUP(VLOOKUP($B34,'Daily load'!$D$3:$AB$44,Price!E$23+1,0)+A23,'Daily Curve'!$AL$3:$BI$671,$Z$13)" +"VLOOKUP(VLOOKUP($B34,'Daily load'!$D$3:$AB$44,Price!F$23+1,0)+A23,'Daily Curve'!$AL$3:$BI$671,$Z$13)" +"VLOOKUP(VLOOKUP($B34,'Daily load'!$D$3:$AB$44,Price!G$23+1,0)+A23,'Daily Curve'!$AL$3:$BI$671,$Z$13)" +"VLOOKUP(VLOOKUP($B34,'Daily load'!$D$3:$AB$44,Price!H$23+1,0)+A23,'Daily Curve'!$AL$3:$BI$671,$Z$13)" +"VLOOKUP(VLOOKUP($B34,'Daily load'!$D$3:$AB$44,Price!I$23+1,0)+A23,'Daily Curve'!$AL$3:$BI$671,$Z$13)" +"VLOOKUP(VLOOKUP($B34,'Daily load'!$D$3:$AB$44,Price!J$23+1,0)+A23,'Daily Curve'!$AL$3:$BI$671,$Z$13)" +"VLOOKUP(VLOOKUP($B34,'Daily load'!$D$3:$AB$44,Price!K$23+1,0)+A23,'Daily Curve'!$AL$3:$BI$671,$Z$13)" +"VLOOKUP(VLOOKUP($B34,'Daily load'!$D$3:$AB$44,Price!L$23+1,0)+A23,'Daily Curve'!$AL$3:$BI$671,$Z$13)" +"VLOOKUP(VLOOKUP($B34,'Daily load'!$D$3:$AB$44,Price!M$23+1,0)+A23,'Daily Curve'!$AL$3:$BI$671,$Z$13)" +"VLOOKUP(VLOOKUP($B34,'Daily load'!$D$3:$AB$44,Price!N$23+1,0)+A23,'Daily Curve'!$AL$3:$BI$671,$Z$13)" +"VLOOKUP(VLOOKUP($B34,'Daily load'!$D$3:$AB$44,Price!O$23+1,0)+A23,'Daily Curve'!$AL$3:$BI$671,$Z$13)" +"VLOOKUP(VLOOKUP($B34,'Daily load'!$D$3:$AB$44,Price!P$23+1,0)+A23,'Daily Curve'!$AL$3:$BI$671,$Z$13)" +"VLOOKUP(VLOOKUP($B34,'Daily load'!$D$3:$AB$44,Price!Q$23+1,0)+A23,'Daily Curve'!$AL$3:$BI$671,$Z$13)" +"VLOOKUP(VLOOKUP($B34,'Daily load'!$D$3:$AB$44,Price!R$23+1,0)+A23,'Daily Curve'!$AL$3:$BI$671,$Z$13)" +"VLOOKUP(VLOOKUP($B34,'Daily load'!$D$3:$AB$44,Price!S$23+1,0)+A23,'Daily Curve'!$AL$3:$BI$671,$Z$13)" +"VLOOKUP(VLOOKUP($B34,'Daily load'!$D$3:$AB$44,Price!T$23+1,0)+A23,'Daily Curve'!$AL$3:$BI$671,$Z$13)" +"VLOOKUP(VLOOKUP($B34,'Daily load'!$D$3:$AB$44,Price!U$23+1,0)+A23,'Daily Curve'!$AL$3:$BI$671,$Z$13)" +"VLOOKUP(VLOOKUP($B34,'Daily load'!$D$3:$AB$44,Price!V$23+1,0)+A23,'Daily Curve'!$AL$3:$BI$671,$Z$13)" +"VLOOKUP(VLOOKUP($B34,'Daily load'!$D$3:$AB$44,Price!W$23+1,0)+A23,'Daily Curve'!$AL$3:$BI$671,$Z$13)" +"VLOOKUP(VLOOKUP($B34,'Daily load'!$D$3:$AB$44,Price!X$23+1,0)+A23,'Daily Curve'!$AL$3:$BI$671,$Z$13)" +"VLOOKUP(VLOOKUP($B34,'Daily load'!$D$3:$AB$44,Price!Y$23+1,0)+A23,'Daily Curve'!$AL$3:$BI$671,$Z$13)" +"VLOOKUP(VLOOKUP($B34,'Daily load'!$D$3:$AB$44,Price!Z$23+1,0)+A23,'Daily Curve'!$AL$3:$BI$671,$Z$13)" +"VLOOKUP(VLOOKUP($B35,'Daily load'!$D$3:$AB$44,Price!C$23+1,0)+A23,'Daily Curve'!$AO$3:$BI$671,$Z$14)" +"VLOOKUP(VLOOKUP($B35,'Daily load'!$D$3:$AB$44,Price!D$23+1,0)+A23,'Daily Curve'!$AO$3:$BI$671,$Z$14)" +"VLOOKUP(VLOOKUP($B35,'Daily load'!$D$3:$AB$44,Price!E$23+1,0)+A23,'Daily Curve'!$AO$3:$BI$671,$Z$14)" +"VLOOKUP(VLOOKUP($B35,'Daily load'!$D$3:$AB$44,Price!F$23+1,0)+A23,'Daily Curve'!$AO$3:$BI$671,$Z$14)" +"VLOOKUP(VLOOKUP($B35,'Daily load'!$D$3:$AB$44,Price!G$23+1,0)+A23,'Daily Curve'!$AO$3:$BI$671,$Z$14)" +"VLOOKUP(VLOOKUP($B35,'Daily load'!$D$3:$AB$44,Price!H$23+1,0)+A23,'Daily Curve'!$AO$3:$BI$671,$Z$14)" +"VLOOKUP(VLOOKUP($B35,'Daily load'!$D$3:$AB$44,Price!I$23+1,0)+A23,'Daily Curve'!$AO$3:$BI$671,$Z$14)" +"VLOOKUP(VLOOKUP($B35,'Daily load'!$D$3:$AB$44,Price!J$23+1,0)+A23,'Daily Curve'!$AO$3:$BI$671,$Z$14)" +"VLOOKUP(VLOOKUP($B35,'Daily load'!$D$3:$AB$44,Price!K$23+1,0)+A23,'Daily Curve'!$AO$3:$BI$671,$Z$14)" +"VLOOKUP(VLOOKUP($B35,'Daily load'!$D$3:$AB$44,Price!L$23+1,0)+A23,'Daily Curve'!$AO$3:$BI$671,$Z$14)" +"VLOOKUP(VLOOKUP($B35,'Daily load'!$D$3:$AB$44,Price!M$23+1,0)+A23,'Daily Curve'!$AO$3:$BI$671,$Z$14)" +"VLOOKUP(VLOOKUP($B35,'Daily load'!$D$3:$AB$44,Price!N$23+1,0)+A23,'Daily Curve'!$AO$3:$BI$671,$Z$14)" +"VLOOKUP(VLOOKUP($B35,'Daily load'!$D$3:$AB$44,Price!O$23+1,0)+A23,'Daily Curve'!$AO$3:$BI$671,$Z$14)" +"VLOOKUP(VLOOKUP($B35,'Daily load'!$D$3:$AB$44,Price!P$23+1,0)+A23,'Daily Curve'!$AO$3:$BI$671,$Z$14)" +"VLOOKUP(VLOOKUP($B35,'Daily load'!$D$3:$AB$44,Price!Q$23+1,0)+A23,'Daily Curve'!$AO$3:$BI$671,$Z$14)" +"VLOOKUP(VLOOKUP($B35,'Daily load'!$D$3:$AB$44,Price!R$23+1,0)+A23,'Daily Curve'!$AO$3:$BI$671,$Z$14)" +"VLOOKUP(VLOOKUP($B35,'Daily load'!$D$3:$AB$44,Price!S$23+1,0)+A23,'Daily Curve'!$AO$3:$BI$671,$Z$14)" +"VLOOKUP(VLOOKUP($B35,'Daily load'!$D$3:$AB$44,Price!T$23+1,0)+A23,'Daily Curve'!$AO$3:$BI$671,$Z$14)" +"VLOOKUP(VLOOKUP($B35,'Daily load'!$D$3:$AB$44,Price!U$23+1,0)+A23,'Daily Curve'!$AO$3:$BI$671,$Z$14)" +"VLOOKUP(VLOOKUP($B35,'Daily load'!$D$3:$AB$44,Price!V$23+1,0)+A23,'Daily Curve'!$AO$3:$BI$671,$Z$14)" +"VLOOKUP(VLOOKUP($B35,'Daily load'!$D$3:$AB$44,Price!W$23+1,0)+A23,'Daily Curve'!$AO$3:$BI$671,$Z$14)" +"VLOOKUP(VLOOKUP($B35,'Daily load'!$D$3:$AB$44,Price!X$23+1,0)+A23,'Daily Curve'!$AO$3:$BI$671,$Z$14)" +"VLOOKUP(VLOOKUP($B35,'Daily load'!$D$3:$AB$44,Price!Y$23+1,0)+A23,'Daily Curve'!$AO$3:$BI$671,$Z$14)" +"VLOOKUP(VLOOKUP($B35,'Daily load'!$D$3:$AB$44,Price!Z$23+1,0)+A23,'Daily Curve'!$AO$3:$BI$671,$Z$14)" +"VLOOKUP(VLOOKUP($B36,'Daily load'!$D$3:$AB$44,Price!C$23+1,0)+A23,'Daily Curve'!$AR$3:$BI$671,$Z$15)" +"VLOOKUP(VLOOKUP($B36,'Daily load'!$D$3:$AB$44,Price!D$23+1,0)+A23,'Daily Curve'!$AR$3:$BI$671,$Z$15)" +"VLOOKUP(VLOOKUP($B36,'Daily load'!$D$3:$AB$44,Price!E$23+1,0)+A23,'Daily Curve'!$AR$3:$BI$671,$Z$15)" +"VLOOKUP(VLOOKUP($B36,'Daily load'!$D$3:$AB$44,Price!F$23+1,0)+A23,'Daily Curve'!$AR$3:$BI$671,$Z$15)" +"VLOOKUP(VLOOKUP($B36,'Daily load'!$D$3:$AB$44,Price!G$23+1,0)+A23,'Daily Curve'!$AR$3:$BI$671,$Z$15)" +"VLOOKUP(VLOOKUP($B36,'Daily load'!$D$3:$AB$44,Price!H$23+1,0)+A23,'Daily Curve'!$AR$3:$BI$671,$Z$15)" +"VLOOKUP(VLOOKUP($B36,'Daily load'!$D$3:$AB$44,Price!I$23+1,0)+A23,'Daily Curve'!$AR$3:$BI$671,$Z$15)" +"VLOOKUP(VLOOKUP($B36,'Daily load'!$D$3:$AB$44,Price!J$23+1,0)+A23,'Daily Curve'!$AR$3:$BI$671,$Z$15)" +"VLOOKUP(VLOOKUP($B36,'Daily load'!$D$3:$AB$44,Price!K$23+1,0)+A23,'Daily Curve'!$AR$3:$BI$671,$Z$15)" +"VLOOKUP(VLOOKUP($B36,'Daily load'!$D$3:$AB$44,Price!L$23+1,0)+A23,'Daily Curve'!$AR$3:$BI$671,$Z$15)" +"VLOOKUP(VLOOKUP($B36,'Daily load'!$D$3:$AB$44,Price!M$23+1,0)+A23,'Daily Curve'!$AR$3:$BI$671,$Z$15)" +"VLOOKUP(VLOOKUP($B36,'Daily load'!$D$3:$AB$44,Price!N$23+1,0)+A23,'Daily Curve'!$AR$3:$BI$671,$Z$15)" +"VLOOKUP(VLOOKUP($B36,'Daily load'!$D$3:$AB$44,Price!O$23+1,0)+A23,'Daily Curve'!$AR$3:$BI$671,$Z$15)" +"VLOOKUP(VLOOKUP($B36,'Daily load'!$D$3:$AB$44,Price!P$23+1,0)+A23,'Daily Curve'!$AR$3:$BI$671,$Z$15)" +"VLOOKUP(VLOOKUP($B36,'Daily load'!$D$3:$AB$44,Price!Q$23+1,0)+A23,'Daily Curve'!$AR$3:$BI$671,$Z$15)" +"VLOOKUP(VLOOKUP($B36,'Daily load'!$D$3:$AB$44,Price!R$23+1,0)+A23,'Daily Curve'!$AR$3:$BI$671,$Z$15)" +"VLOOKUP(VLOOKUP($B36,'Daily load'!$D$3:$AB$44,Price!S$23+1,0)+A23,'Daily Curve'!$AR$3:$BI$671,$Z$15)" +"VLOOKUP(VLOOKUP($B36,'Daily load'!$D$3:$AB$44,Price!T$23+1,0)+A23,'Daily Curve'!$AR$3:$BI$671,$Z$15)" +"VLOOKUP(VLOOKUP($B36,'Daily load'!$D$3:$AB$44,Price!U$23+1,0)+A23,'Daily Curve'!$AR$3:$BI$671,$Z$15)" +"VLOOKUP(VLOOKUP($B36,'Daily load'!$D$3:$AB$44,Price!V$23+1,0)+A23,'Daily Curve'!$AR$3:$BI$671,$Z$15)" +"VLOOKUP(VLOOKUP($B36,'Daily load'!$D$3:$AB$44,Price!W$23+1,0)+A23,'Daily Curve'!$AR$3:$BI$671,$Z$15)" +"VLOOKUP(VLOOKUP($B36,'Daily load'!$D$3:$AB$44,Price!X$23+1,0)+A23,'Daily Curve'!$AR$3:$BI$671,$Z$15)" +"VLOOKUP(VLOOKUP($B36,'Daily load'!$D$3:$AB$44,Price!Y$23+1,0)+A23,'Daily Curve'!$AR$3:$BI$671,$Z$15)" +"VLOOKUP(VLOOKUP($B36,'Daily load'!$D$3:$AB$44,Price!Z$23+1,0)+A23,'Daily Curve'!$AR$3:$BI$671,$Z$15)" +"VLOOKUP(VLOOKUP($B37,'Daily load'!$D$3:$AB$44,Price!C$23+1,0)+A23,'Daily Curve'!$AU$3:$BI$671,$Z$16)" +"VLOOKUP(VLOOKUP($B37,'Daily load'!$D$3:$AB$44,Price!D$23+1,0)+A23,'Daily Curve'!$AU$3:$BI$671,$Z$16)" +"VLOOKUP(VLOOKUP($B37,'Daily load'!$D$3:$AB$44,Price!E$23+1,0)+A23,'Daily Curve'!$AU$3:$BI$671,$Z$16)" +"VLOOKUP(VLOOKUP($B37,'Daily load'!$D$3:$AB$44,Price!F$23+1,0)+A23,'Daily Curve'!$AU$3:$BI$671,$Z$16)" +"VLOOKUP(VLOOKUP($B37,'Daily load'!$D$3:$AB$44,Price!G$23+1,0)+A23,'Daily Curve'!$AU$3:$BI$671,$Z$16)" +"VLOOKUP(VLOOKUP($B37,'Daily load'!$D$3:$AB$44,Price!H$23+1,0)+A23,'Daily Curve'!$AU$3:$BI$671,$Z$16)" +"VLOOKUP(VLOOKUP($B37,'Daily load'!$D$3:$AB$44,Price!I$23+1,0)+A23,'Daily Curve'!$AU$3:$BI$671,$Z$16)" +"VLOOKUP(VLOOKUP($B37,'Daily load'!$D$3:$AB$44,Price!J$23+1,0)+A23,'Daily Curve'!$AU$3:$BI$671,$Z$16)" +"VLOOKUP(VLOOKUP($B37,'Daily load'!$D$3:$AB$44,Price!K$23+1,0)+A23,'Daily Curve'!$AU$3:$BI$671,$Z$16)" +"VLOOKUP(VLOOKUP($B37,'Daily load'!$D$3:$AB$44,Price!L$23+1,0)+A23,'Daily Curve'!$AU$3:$BI$671,$Z$16)" +"VLOOKUP(VLOOKUP($B37,'Daily load'!$D$3:$AB$44,Price!M$23+1,0)+A23,'Daily Curve'!$AU$3:$BI$671,$Z$16)" +"VLOOKUP(VLOOKUP($B37,'Daily load'!$D$3:$AB$44,Price!N$23+1,0)+A23,'Daily Curve'!$AU$3:$BI$671,$Z$16)" +"VLOOKUP(VLOOKUP($B37,'Daily load'!$D$3:$AB$44,Price!O$23+1,0)+A23,'Daily Curve'!$AU$3:$BI$671,$Z$16)" +"VLOOKUP(VLOOKUP($B37,'Daily load'!$D$3:$AB$44,Price!P$23+1,0)+A23,'Daily Curve'!$AU$3:$BI$671,$Z$16)" +"VLOOKUP(VLOOKUP($B37,'Daily load'!$D$3:$AB$44,Price!Q$23+1,0)+A23,'Daily Curve'!$AU$3:$BI$671,$Z$16)" +"VLOOKUP(VLOOKUP($B37,'Daily load'!$D$3:$AB$44,Price!R$23+1,0)+A23,'Daily Curve'!$AU$3:$BI$671,$Z$16)" +"VLOOKUP(VLOOKUP($B37,'Daily load'!$D$3:$AB$44,Price!S$23+1,0)+A23,'Daily Curve'!$AU$3:$BI$671,$Z$16)" +"VLOOKUP(VLOOKUP($B37,'Daily load'!$D$3:$AB$44,Price!T$23+1,0)+A23,'Daily Curve'!$AU$3:$BI$671,$Z$16)" +"VLOOKUP(VLOOKUP($B37,'Daily load'!$D$3:$AB$44,Price!U$23+1,0)+A23,'Daily Curve'!$AU$3:$BI$671,$Z$16)" +"VLOOKUP(VLOOKUP($B37,'Daily load'!$D$3:$AB$44,Price!V$23+1,0)+A23,'Daily Curve'!$AU$3:$BI$671,$Z$16)" +"VLOOKUP(VLOOKUP($B37,'Daily load'!$D$3:$AB$44,Price!W$23+1,0)+A23,'Daily Curve'!$AU$3:$BI$671,$Z$16)" +"VLOOKUP(VLOOKUP($B37,'Daily load'!$D$3:$AB$44,Price!X$23+1,0)+A23,'Daily Curve'!$AU$3:$BI$671,$Z$16)" +"VLOOKUP(VLOOKUP($B37,'Daily load'!$D$3:$AB$44,Price!Y$23+1,0)+A23,'Daily Curve'!$AU$3:$BI$671,$Z$16)" +"VLOOKUP(VLOOKUP($B37,'Daily load'!$D$3:$AB$44,Price!Z$23+1,0)+A23,'Daily Curve'!$AU$3:$BI$671,$Z$16)" +"VLOOKUP(VLOOKUP($B38,'Daily load'!$D$3:$AB$44,Price!C$23+1,0)+A23,'Daily Curve'!$AX$3:$BI$671,$Z$17)" +"VLOOKUP(VLOOKUP($B38,'Daily load'!$D$3:$AB$44,Price!D$23+1,0)+A23,'Daily Curve'!$AX$3:$BI$671,$Z$17)" +"VLOOKUP(VLOOKUP($B38,'Daily load'!$D$3:$AB$44,Price!E$23+1,0)+A23,'Daily Curve'!$AX$3:$BI$671,$Z$17)" +"VLOOKUP(VLOOKUP($B38,'Daily load'!$D$3:$AB$44,Price!F$23+1,0)+A23,'Daily Curve'!$AX$3:$BI$671,$Z$17)" +"VLOOKUP(VLOOKUP($B38,'Daily load'!$D$3:$AB$44,Price!G$23+1,0)+A23,'Daily Curve'!$AX$3:$BI$671,$Z$17)" +"VLOOKUP(VLOOKUP($B38,'Daily load'!$D$3:$AB$44,Price!H$23+1,0)+A23,'Daily Curve'!$AX$3:$BI$671,$Z$17)" +"VLOOKUP(VLOOKUP($B38,'Daily load'!$D$3:$AB$44,Price!I$23+1,0)+A23,'Daily Curve'!$AX$3:$BI$671,$Z$17)" +"VLOOKUP(VLOOKUP($B38,'Daily load'!$D$3:$AB$44,Price!J$23+1,0)+A23,'Daily Curve'!$AX$3:$BI$671,$Z$17)" +"VLOOKUP(VLOOKUP($B38,'Daily load'!$D$3:$AB$44,Price!K$23+1,0)+A23,'Daily Curve'!$AX$3:$BI$671,$Z$17)" +"VLOOKUP(VLOOKUP($B38,'Daily load'!$D$3:$AB$44,Price!L$23+1,0)+A23,'Daily Curve'!$AX$3:$BI$671,$Z$17)" +"VLOOKUP(VLOOKUP($B38,'Daily load'!$D$3:$AB$44,Price!M$23+1,0)+A23,'Daily Curve'!$AX$3:$BI$671,$Z$17)" +"VLOOKUP(VLOOKUP($B38,'Daily load'!$D$3:$AB$44,Price!N$23+1,0)+A23,'Daily Curve'!$AX$3:$BI$671,$Z$17)" +"VLOOKUP(VLOOKUP($B38,'Daily load'!$D$3:$AB$44,Price!O$23+1,0)+A23,'Daily Curve'!$AX$3:$BI$671,$Z$17)" +"VLOOKUP(VLOOKUP($B38,'Daily load'!$D$3:$AB$44,Price!P$23+1,0)+A23,'Daily Curve'!$AX$3:$BI$671,$Z$17)" +"VLOOKUP(VLOOKUP($B38,'Daily load'!$D$3:$AB$44,Price!Q$23+1,0)+A23,'Daily Curve'!$AX$3:$BI$671,$Z$17)" +"VLOOKUP(VLOOKUP($B38,'Daily load'!$D$3:$AB$44,Price!R$23+1,0)+A23,'Daily Curve'!$AX$3:$BI$671,$Z$17)" +"VLOOKUP(VLOOKUP($B38,'Daily load'!$D$3:$AB$44,Price!S$23+1,0)+A23,'Daily Curve'!$AX$3:$BI$671,$Z$17)" +"VLOOKUP(VLOOKUP($B38,'Daily load'!$D$3:$AB$44,Price!T$23+1,0)+A23,'Daily Curve'!$AX$3:$BI$671,$Z$17)" +"VLOOKUP(VLOOKUP($B38,'Daily load'!$D$3:$AB$44,Price!U$23+1,0)+A23,'Daily Curve'!$AX$3:$BI$671,$Z$17)" +"VLOOKUP(VLOOKUP($B38,'Daily load'!$D$3:$AB$44,Price!V$23+1,0)+A23,'Daily Curve'!$AX$3:$BI$671,$Z$17)" +"VLOOKUP(VLOOKUP($B38,'Daily load'!$D$3:$AB$44,Price!W$23+1,0)+A23,'Daily Curve'!$AX$3:$BI$671,$Z$17)" +"VLOOKUP(VLOOKUP($B38,'Daily load'!$D$3:$AB$44,Price!X$23+1,0)+A23,'Daily Curve'!$AX$3:$BI$671,$Z$17)" +"VLOOKUP(VLOOKUP($B38,'Daily load'!$D$3:$AB$44,Price!Y$23+1,0)+A23,'Daily Curve'!$AX$3:$BI$671,$Z$17)" +"VLOOKUP(VLOOKUP($B38,'Daily load'!$D$3:$AB$44,Price!Z$23+1,0)+A23,'Daily Curve'!$AX$3:$BI$671,$Z$17)" +"VLOOKUP(VLOOKUP($B39,'Daily load'!$D$3:$AB$44,Price!C$23+1,0)+A23,'Daily Curve'!$BA$3:$BI$671,$Z$18)" +"VLOOKUP(VLOOKUP($B39,'Daily load'!$D$3:$AB$44,Price!D$23+1,0)+A23,'Daily Curve'!$BA$3:$BI$671,$Z$18)" +"VLOOKUP(VLOOKUP($B39,'Daily load'!$D$3:$AB$44,Price!E$23+1,0)+A23,'Daily Curve'!$BA$3:$BI$671,$Z$18)" +"VLOOKUP(VLOOKUP($B39,'Daily load'!$D$3:$AB$44,Price!F$23+1,0)+A23,'Daily Curve'!$BA$3:$BI$671,$Z$18)" +"VLOOKUP(VLOOKUP($B39,'Daily load'!$D$3:$AB$44,Price!G$23+1,0)+A23,'Daily Curve'!$BA$3:$BI$671,$Z$18)" +"VLOOKUP(VLOOKUP($B39,'Daily load'!$D$3:$AB$44,Price!H$23+1,0)+A23,'Daily Curve'!$BA$3:$BI$671,$Z$18)" +"VLOOKUP(VLOOKUP($B39,'Daily load'!$D$3:$AB$44,Price!I$23+1,0)+A23,'Daily Curve'!$BA$3:$BI$671,$Z$18)" +"VLOOKUP(VLOOKUP($B39,'Daily load'!$D$3:$AB$44,Price!J$23+1,0)+A23,'Daily Curve'!$BA$3:$BI$671,$Z$18)" +"VLOOKUP(VLOOKUP($B39,'Daily load'!$D$3:$AB$44,Price!K$23+1,0)+A23,'Daily Curve'!$BA$3:$BI$671,$Z$18)" +"VLOOKUP(VLOOKUP($B39,'Daily load'!$D$3:$AB$44,Price!L$23+1,0)+A23,'Daily Curve'!$BA$3:$BI$671,$Z$18)" +"VLOOKUP(VLOOKUP($B39,'Daily load'!$D$3:$AB$44,Price!M$23+1,0)+A23,'Daily Curve'!$BA$3:$BI$671,$Z$18)" +"VLOOKUP(VLOOKUP($B39,'Daily load'!$D$3:$AB$44,Price!N$23+1,0)+A23,'Daily Curve'!$BA$3:$BI$671,$Z$18)" +"VLOOKUP(VLOOKUP($B39,'Daily load'!$D$3:$AB$44,Price!O$23+1,0)+A23,'Daily Curve'!$BA$3:$BI$671,$Z$18)" +"VLOOKUP(VLOOKUP($B39,'Daily load'!$D$3:$AB$44,Price!P$23+1,0)+A23,'Daily Curve'!$BA$3:$BI$671,$Z$18)" +"VLOOKUP(VLOOKUP($B39,'Daily load'!$D$3:$AB$44,Price!Q$23+1,0)+A23,'Daily Curve'!$BA$3:$BI$671,$Z$18)" +"VLOOKUP(VLOOKUP($B39,'Daily load'!$D$3:$AB$44,Price!R$23+1,0)+A23,'Daily Curve'!$BA$3:$BI$671,$Z$18)" +"VLOOKUP(VLOOKUP($B39,'Daily load'!$D$3:$AB$44,Price!S$23+1,0)+A23,'Daily Curve'!$BA$3:$BI$671,$Z$18)" +"VLOOKUP(VLOOKUP($B39,'Daily load'!$D$3:$AB$44,Price!T$23+1,0)+A23,'Daily Curve'!$BA$3:$BI$671,$Z$18)" +"VLOOKUP(VLOOKUP($B39,'Daily load'!$D$3:$AB$44,Price!U$23+1,0)+A23,'Daily Curve'!$BA$3:$BI$671,$Z$18)" +"VLOOKUP(VLOOKUP($B39,'Daily load'!$D$3:$AB$44,Price!V$23+1,0)+A23,'Daily Curve'!$BA$3:$BI$671,$Z$18)" +"VLOOKUP(VLOOKUP($B39,'Daily load'!$D$3:$AB$44,Price!W$23+1,0)+A23,'Daily Curve'!$BA$3:$BI$671,$Z$18)" +"VLOOKUP(VLOOKUP($B39,'Daily load'!$D$3:$AB$44,Price!X$23+1,0)+A23,'Daily Curve'!$BA$3:$BI$671,$Z$18)" +"VLOOKUP(VLOOKUP($B39,'Daily load'!$D$3:$AB$44,Price!Y$23+1,0)+A23,'Daily Curve'!$BA$3:$BI$671,$Z$18)" +"VLOOKUP(VLOOKUP($B39,'Daily load'!$D$3:$AB$44,Price!Z$23+1,0)+A23,'Daily Curve'!$BA$3:$BI$671,$Z$18)" +"VLOOKUP(VLOOKUP($B40,'Daily load'!$D$3:$AB$44,Price!C$23+1,0)+A23,'Daily Curve'!$BD$3:$BI$671,$Z$19)" +"VLOOKUP(VLOOKUP($B40,'Daily load'!$D$3:$AB$44,Price!D$23+1,0)+A23,'Daily Curve'!$BD$3:$BI$671,$Z$19)" +"VLOOKUP(VLOOKUP($B40,'Daily load'!$D$3:$AB$44,Price!E$23+1,0)+A23,'Daily Curve'!$BD$3:$BI$671,$Z$19)" +"VLOOKUP(VLOOKUP($B40,'Daily load'!$D$3:$AB$44,Price!F$23+1,0)+A23,'Daily Curve'!$BD$3:$BI$671,$Z$19)" +"VLOOKUP(VLOOKUP($B40,'Daily load'!$D$3:$AB$44,Price!G$23+1,0)+A23,'Daily Curve'!$BD$3:$BI$671,$Z$19)" +"VLOOKUP(VLOOKUP($B40,'Daily load'!$D$3:$AB$44,Price!H$23+1,0)+A23,'Daily Curve'!$BD$3:$BI$671,$Z$19)" +"VLOOKUP(VLOOKUP($B40,'Daily load'!$D$3:$AB$44,Price!I$23+1,0)+A23,'Daily Curve'!$BD$3:$BI$671,$Z$19)" +"VLOOKUP(VLOOKUP($B40,'Daily load'!$D$3:$AB$44,Price!J$23+1,0)+A23,'Daily Curve'!$BD$3:$BI$671,$Z$19)" +"VLOOKUP(VLOOKUP($B40,'Daily load'!$D$3:$AB$44,Price!K$23+1,0)+A23,'Daily Curve'!$BD$3:$BI$671,$Z$19)" +"VLOOKUP(VLOOKUP($B40,'Daily load'!$D$3:$AB$44,Price!L$23+1,0)+A23,'Daily Curve'!$BD$3:$BI$671,$Z$19)" +"VLOOKUP(VLOOKUP($B40,'Daily load'!$D$3:$AB$44,Price!M$23+1,0)+A23,'Daily Curve'!$BD$3:$BI$671,$Z$19)" +"VLOOKUP(VLOOKUP($B40,'Daily load'!$D$3:$AB$44,Price!N$23+1,0)+A23,'Daily Curve'!$BD$3:$BI$671,$Z$19)" +"VLOOKUP(VLOOKUP($B40,'Daily load'!$D$3:$AB$44,Price!O$23+1,0)+A23,'Daily Curve'!$BD$3:$BI$671,$Z$19)" +"VLOOKUP(VLOOKUP($B40,'Daily load'!$D$3:$AB$44,Price!P$23+1,0)+A23,'Daily Curve'!$BD$3:$BI$671,$Z$19)" +"VLOOKUP(VLOOKUP($B40,'Daily load'!$D$3:$AB$44,Price!Q$23+1,0)+A23,'Daily Curve'!$BD$3:$BI$671,$Z$19)" +"VLOOKUP(VLOOKUP($B40,'Daily load'!$D$3:$AB$44,Price!R$23+1,0)+A23,'Daily Curve'!$BD$3:$BI$671,$Z$19)" +"VLOOKUP(VLOOKUP($B40,'Daily load'!$D$3:$AB$44,Price!S$23+1,0)+A23,'Daily Curve'!$BD$3:$BI$671,$Z$19)" +"VLOOKUP(VLOOKUP($B40,'Daily load'!$D$3:$AB$44,Price!T$23+1,0)+A23,'Daily Curve'!$BD$3:$BI$671,$Z$19)" +"VLOOKUP(VLOOKUP($B40,'Daily load'!$D$3:$AB$44,Price!U$23+1,0)+A23,'Daily Curve'!$BD$3:$BI$671,$Z$19)" +"VLOOKUP(VLOOKUP($B40,'Daily load'!$D$3:$AB$44,Price!V$23+1,0)+A23,'Daily Curve'!$BD$3:$BI$671,$Z$19)" +"VLOOKUP(VLOOKUP($B40,'Daily load'!$D$3:$AB$44,Price!W$23+1,0)+A23,'Daily Curve'!$BD$3:$BI$671,$Z$19)" +"VLOOKUP(VLOOKUP($B40,'Daily load'!$D$3:$AB$44,Price!X$23+1,0)+A23,'Daily Curve'!$BD$3:$BI$671,$Z$19)" +"VLOOKUP(VLOOKUP($B40,'Daily load'!$D$3:$AB$44,Price!Y$23+1,0)+A23,'Daily Curve'!$BD$3:$BI$671,$Z$19)" +"VLOOKUP(VLOOKUP($B40,'Daily load'!$D$3:$AB$44,Price!Z$23+1,0)+A23,'Daily Curve'!$BD$3:$BI$671,$Z$19)" +"Price!$A$3" +"Price!$A$4" +"Price!$A$5" +"Price!$A$6" +"Price!$A$7" +"Price!$A$8" +"Price!$A$9" +"Price!$A$10" +"Price!$A$11" +"Price!$A$12" +"Price!$A$13" +"Price!$A$14" +"Price!$A$15" +"Price!$A$16" +"Price!$A$17" +"Price!$A$18" +"Price!$A$19" +"'Supply Stack'!A2" +"'Supply Stack'!U2" +"'Supply Stack'!H2" +"'Supply Stack'!S2" +"$E3*HLOOKUP(G$2,Outage!$G$1:$IQ$670,'Daily Curve'!$C3+1)*(1-Variables!$B$7)*IF('Daily Curve'!$F3=""WAT"",1-Variables!$B$6,1-Variables!$B$5)" +"G3" +"'Supply Stack'!A2" +"'Supply Stack'!U2" +"'Supply Stack'!H2" +"'Supply Stack'!S2" +"G4+H3" +"HLOOKUP($V$23,$C$5:$R$31,$S6,0)" +"VLOOKUP(U23,$T$6:$U$21,2,0)" +"Summary!$B$3" +"Summary!$B$4" +"Summary!$B$5" +"Summary!$B$6" +"Summary!$B$7" +"Summary!$B$8" +"Summary!$B$9" +"Summary!$B$10" +"Summary!$B$11" +"Summary!$B$12" +"Summary!$B$13" +"Summary!$B$14" +"Summary!$A$3" +"Summary!$A$4" +"Summary!$A$5" +"Summary!$A$6" +"Summary!$A$7" +"Summary!$A$8" +"Summary!$A$9" +"Summary!$A$10" +"Summary!$A$11" +"Summary!$A$12" +"Summary!$A$13" +"Summary!$A$14" +"VLOOKUP(B$4,'Daily load'!$D$3:$AB$44,$A5+1,0)" +"AVERAGE(B5:B20)" +"MAX(B5:B20)" +"B3" +"VLOOKUP(B$4,'Daily load'!$D$49:$AB$90,$A26+1,0)" +"B3" +"VLOOKUP(B$4,'Daily load'!$D$97:$AB$138,$A47+1,0)" +"B2" +"J12" +"B2" +"TIME((C54-1),0,0)" +"TIME(D54-1,0,0)" +"$B$2+C55" +"STDEV(C57,C58)" +"STDEV(C57,C59)" +"Z1+2" +"IF(AND(Z$1>=$N2,Z$1<=$O2),$L2,0)" +"SUM(Z2:Z958)" +"AVERAGE(A3:P3)" +"AVERAGE(Q3:AD3)" +"AVERAGE(AE3:AS3)" +"AVERAGE(AT3:BH3)" +"AVERAGE(BI3:BX3)" +"AVERAGE(BY3:CM3)" +"AVERAGE(CN3:DB3)" +"AVERAGE(DC3:DR3)" +"AVERAGE(DS3:EG3)" +"AVERAGE(EH3:EV3)" +"AVERAGE(EW3:FK3)" +"AVERAGE(FL3:GA3)" +"AVERAGE(A6:P6)" +"AVERAGE(Q6:AD6)" +"AVERAGE(AE6:AS6)" +"AVERAGE(AT6:BH6)" +"AVERAGE(BI6:BX6)" +"AVERAGE(BY6:CM6)" +"AVERAGE(CN6:DB6)" +"AVERAGE(DC6:DR6)" +"AVERAGE(DS6:EG6)" +"AVERAGE(EH6:EV6)" +"AVERAGE(EW6:FK6)" +"AVERAGE(FL6:GA6)" +"AVERAGE(A9:P9)" +"AVERAGE(Q9:AD9)" +"AVERAGE(AE9:AS9)" +"AVERAGE(AT9:BH9)" +"AVERAGE(BI9:BX9)" +"AVERAGE(BY9:CM9)" +"AVERAGE(CN9:DB9)" +"AVERAGE(DC9:DR9)" +"AVERAGE(DS9:EG9)" +"AVERAGE(EH9:EV9)" +"AVERAGE(EW9:FK9)" +"AVERAGE(FL9:GA9)" +"AVERAGE(A12:P12)" +"AVERAGE(Q12:AD12)" +"AVERAGE(AE12:AS12)" +"AVERAGE(AT12:BH12)" +"AVERAGE(BI12:BX12)" +"AVERAGE(BY12:CM12)" +"AVERAGE(CN12:DB12)" +"AVERAGE(DC12:DR12)" +"AVERAGE(DS12:EG12)" +"AVERAGE(EH12:EV12)" +"AVERAGE(EW12:FK12)" +"AVERAGE(FL12:GA12)" +"AVERAGE(A15:P15)" +"AVERAGE(Q15:AD15)" +"AVERAGE(AE15:AS15)" +"AVERAGE(AT15:BH15)" +"AVERAGE(BI15:BX15)" +"AVERAGE(BY15:CM15)" +"AVERAGE(CN15:DB15)" +"AVERAGE(DC15:DR15)" +"AVERAGE(DS15:EG15)" +"AVERAGE(EH15:EV15)" +"AVERAGE(EW15:FK15)" +"AVERAGE(FL15:GA15)" +"AVERAGE(A18:P18)" +"AVERAGE(Q18:AD18)" +"AVERAGE(AE18:AS18)" +"AVERAGE(AT18:BH18)" +"AVERAGE(BI18:BX18)" +"AVERAGE(BY18:CM18)" +"AVERAGE(CN18:DB18)" +"AVERAGE(DC18:DR18)" +"AVERAGE(DS18:EG18)" +"AVERAGE(EH18:EV18)" +"AVERAGE(EW18:FK18)" +"AVERAGE(FL18:GA18)" +"TODAY()" +"'Data Entry'!A23" +"'Data Entry'!D23" +"C5/SUM(C$5:C$14)" +"'Data Entry'!C23" +"'Data Entry'!B23" +"F5+G6" +"'Data Entry'!E23" +"'Data Entry'!A36" +"'Data Entry'!D36" +"N5/SUM($N$5:$N$13)" +"'Data Entry'!C36" +"'Data Entry'!B36" +"'Data Entry'!E36" +"'Data Entry'!A51" +"'Data Entry'!D51" +"Y5/SUM(Y$5:Y$15)" +"'Data Entry'!C51" +"'Data Entry'!B51" +"'Data Entry'!E51" +"'Data Entry'!A22" +"'Data Entry'!D22" +"'Data Entry'!C22" +"'Data Entry'!B22" +"'Data Entry'!E22" +"'Data Entry'!A35" +"'Data Entry'!D35" +"'Data Entry'!C35" +"'Data Entry'!B35" +"'Data Entry'!E35" +"'Data Entry'!A50" +"'Data Entry'!D50" +"'Data Entry'!C50" +"'Data Entry'!B50" +"'Data Entry'!E50" +"'Data Entry'!A21" +"'Data Entry'!D21" +"'Data Entry'!C21" +"'Data Entry'!B21" +"'Data Entry'!E21" +"'Data Entry'!A34" +"'Data Entry'!D34" +"'Data Entry'!C34" +"'Data Entry'!B34" +"'Data Entry'!E34" +"'Data Entry'!A49" +"'Data Entry'!D49" +"'Data Entry'!C49" +"'Data Entry'!B49" +"'Data Entry'!E49" +"'Data Entry'!A20" +"'Data Entry'!D20" +"'Data Entry'!C20" +"'Data Entry'!B20" +"'Data Entry'!E20" +"'Data Entry'!A33" +"'Data Entry'!D33" +"'Data Entry'!C33" +"'Data Entry'!B33" +"'Data Entry'!E33" +"'Data Entry'!A48" +"'Data Entry'!D48" +"'Data Entry'!C48" +"'Data Entry'!B48" +"'Data Entry'!E48" +"'Data Entry'!A19" +"'Data Entry'!D19" +"'Data Entry'!C19" +"'Data Entry'!B19" +"'Data Entry'!E19" +"'Data Entry'!A32" +"'Data Entry'!D32" +"'Data Entry'!C32" +"'Data Entry'!B32" +"'Data Entry'!E32" +"'Data Entry'!A47" +"'Data Entry'!D47" +"'Data Entry'!C47" +"'Data Entry'!B47" +"'Data Entry'!E47" +"'Data Entry'!A18" +"'Data Entry'!D18" +"'Data Entry'!C18" +"'Data Entry'!B18" +"'Data Entry'!E18" +"'Data Entry'!A31" +"'Data Entry'!D31" +"'Data Entry'!C31" +"'Data Entry'!B31" +"'Data Entry'!E31" +"'Data Entry'!A46" +"'Data Entry'!D46" +"'Data Entry'!C46" +"'Data Entry'!B46" +"'Data Entry'!E46" +"'Data Entry'!A17" +"'Data Entry'!D17" +"'Data Entry'!C17" +"'Data Entry'!B17" +"'Data Entry'!E17" +"'Data Entry'!A28" +"'Data Entry'!D28" +"'Data Entry'!C28" +"'Data Entry'!B28" +"'Data Entry'!E28" +"'Data Entry'!A45" +"'Data Entry'!D45" +"'Data Entry'!C45" +"'Data Entry'!B45" +"'Data Entry'!E45" +"'Data Entry'!A14" +"'Data Entry'!D14" +"'Data Entry'!C14" +"'Data Entry'!B14" +"'Data Entry'!E14" +"'Data Entry'!A44" +"'Data Entry'!D44" +"'Data Entry'!C44" +"'Data Entry'!B44" +"'Data Entry'!E44" +"F13+F14" +"Q13" +"'Data Entry'!A41" +"'Data Entry'!D41" +"'Data Entry'!C41" +"'Data Entry'!B41" +"'Data Entry'!E41" +"SUM(C5:C14)" +"SUM(N5:N13)" +"SUM(P4:P13)" +"SUM(Y5:Y15)" +"TODAY()" +"G5+0.2" +"G5+0.1" +"[1]Sheet1!$W$3" +"(G5+G7)/2" +"[1]Sheet1!$Y$3" +"[1]Sheet1!$AA$3" +"[1]Sheet1!$AC$3" +"[1]Sheet1!$AE$3" +"D14-C14" +"E14*F14/1000" +"A14" +"$B14" +"$G$8" +"E17*F17/1000*(1+$Q$2)" +"(E18*F18/1000)*(1+$Q$3)" +"E19*F19/1000+(1+$Q$4)" +"E20*F20/1000*(1+$Q$5)" +"$G$6" +"E21*F21/1000*(1+$Q$7)" +"E22*F22/1000*(1+$Q$6)" +"$G$4" +"E23*F23/1000*(1+$Q$9)" +"C3" +"$C$3+1" +"I24" +"$G$3" +"E50*F50/1000*(1+$Q$8)" +"I37" +"CONCATENATE(MONTH(P3),""/"",DAY(P3),"" "",HOUR(P3))" +"R3" +"SUM(B2,B10)" +"CONCATENATE(MONTH(AD3),""/"",DAY(AD3),"" "",(AE3))" +"+Main!D2" +"VLOOKUP(AG3,C:AA,2,FALSE)" +"DAY(AD3)" +"+AD3" +"VLOOKUP(AG4,C:AA,3,FALSE)" +"VLOOKUP(AG5,C:AA,4,FALSE)" +"VLOOKUP(AG6,C:AA,5,FALSE)" +"VLOOKUP(AG7,C:AA,6,FALSE)" +"VLOOKUP(AG8,C:AA,7,FALSE)" +"VLOOKUP(AG9,C:AA,8,FALSE)" +"VLOOKUP(AG10,C:AA,9,FALSE)" +"VLOOKUP(AG11,C:AA,10,FALSE)" +"VLOOKUP(AG12,C:AA,11,FALSE)" +"VLOOKUP(AG13,C:AA,12,FALSE)" +"VLOOKUP(AG14,C:AA,13,FALSE)" +"VLOOKUP(AG15,C:AA,14,FALSE)" +"VLOOKUP(AG16,C:AA,15,FALSE)" +"VLOOKUP(AG17,C:AA,16,FALSE)" +"VLOOKUP(AG18,C:AA,17,FALSE)" +"VLOOKUP(AG19,C:AA,18,FALSE)" +"VLOOKUP(AG20,C:AA,19,FALSE)" +"VLOOKUP(AG21,C:AA,20,FALSE)" +"VLOOKUP(AG22,C:AA,21,FALSE)" +"VLOOKUP(AG23,C:AA,22,FALSE)" +"VLOOKUP(AG24,C:AA,23,FALSE)" +"VLOOKUP(AG25,C:AA,24,FALSE)" +"VLOOKUP(AG26,C:AA,25,FALSE)" +"+AD3+1" +"+AE3" +"CONCATENATE(MONTH(T3),""/"",DAY(T3),"" "",HOUR(T3))" +"IF($B$5=1,$U3,0)+IF($C$5=1,$V3,0)+IF($D$5=1,$W3,0)+IF($E$5=1,$X3,0)+IF($F$5=1,$Y3,0)+IF($G$5=1,$Z3,0)+IF($H$5=1,$AA3,0)+IF($I$5=1,$AB3,0)+IF($J$5=1,$AC3,0)+IF($K$5=1,$AD3,0)+IF($L$5=1,$AE3,0)" +"IF($B$6=1,$U3,0)+IF($C$6=1,$V3,0)+IF($D$6=1,$W3,0)+IF($E$6=1,$X3,0)+IF($F$6=1,$Y3,0)+IF($G$6=1,$Z3,0)+IF($H$6=1,$AA3,0)+IF($I$6=1,$AB3,0)+IF($J$6=1,$AC3,0)+IF($K$6=1,$AD3,0)+IF($L$6=1,$AE3,0)" +"IF($B$7=1,$U3,0)+IF($C$7=1,$V3,0)+IF($D$7=1,$W3,0)+IF($E$7=1,$X3,0)+IF($F$7=1,$Y3,0)+IF($G$7=1,$Z3,0)+IF($H$7=1,$AA3,0)+IF($I$7=1,$AB3,0)+IF($J$7=1,$AC3,0)+IF($K$7=1,$AD3,0)+IF($L$7=1,$AE3,0)" +"TODAY()" +"AVERAGE('Zone G'!H4:I4)-(AVERAGE('Zone A'!H4:I4))" +"AVERAGE('Zone J'!H4:I4)-(AVERAGE('Zone A'!H4:I4))" +"AVERAGE(N4:O4)-AVERAGE(H4:I4)" +"V5*U5" +"SUM(H4*J4,H5*J5)/J6" +"SUM(I4*J4,I5*J5)/J6" +"SUM(J4,J5)" +"SUM(J4,J5,J7)" +"SUM(N6*$P$6,N7*$P$7)/$P$8" +"((B7*22)+(B8*21)+(B9*20))/63" +"SUM(U5:U10)" +"SUM(H9*J9,H10*J10,H11*J11)/J12" +"SUM(I9*J9,I10*J10,I11*J11)/J12" +"SUM(J9,J10,J11)" +"W11/U11" +"SUM(H8*J8,H12*J12,H17*J17,H21*J21)/J22" +"SUM(I8*J8,I12*J12,I17*J17,I21*J21)/J22" +"SUM(J8,J12,J17,J21)" +"+AVERAGE(H22:I22)" +"N22-I22" +"O22-H22" +"54*2/3" +"+AF24*16*50" +"(R34+S34)/2" +"E39-D39" +"(E14+F14)/2" +"SUM(F39:F48)/10" +"TODAY()" +"(AVERAGE(H4:I4)-(AVERAGE('Zone A'!H4:I4)))" +"(AVERAGE('Zone J'!H4:I4)-AVERAGE('Zone G'!H4:I4))" +"AVERAGE(N4:O4)-AVERAGE(H4:I4)" +"SUM(H4*J4,H5*J5)/J6" +"SUM(I4*J4,I5*J5)/J6" +"SUM(J4,J5)" +"SUM(N4*$P$4,N5*$P$5)/$P$6" +"AVERAGE('Zone J'!C7:D7)-AVERAGE(C7:D7)" +"SUM(J4,J5,J7)" +"((C7*22)+(C8*21)+(C9*20))/63" +"SUM(H9*J9,H10*J10,H11*J11)/J12" +"SUM(I9*J9,I10*J10,I11*J11)/J12" +"SUM(J9,J10,J11)" +"SUM(H8*J8,H12*J12,H17*J17,H21*J21)/J22" +"SUM(I8*J8,I12*J12,I17*J17,I21*J21)/J22" +"SUM(J8,J12,J17,J21)" +"N22-I22" +"O22-H22" +"+(I26*I25+J26*J25)/24" +"TODAY()" +"(U3-S3)*T3" +"U3-S3" +"AVERAGE(H4:I4)-AVERAGE('Zone A'!H4:I4)" +"AVERAGE(H4:I4)-AVERAGE('Zone G'!H4:I4)" +"AVERAGE(N4:O4)-AVERAGE(H4:I4)" +"SUM(H4*J4,H5*J5)/J6" +"SUM(I4*J4,I5*J5)/J6" +"SUM(J4,J5)" +"AVERAGE($C$7:$D$7)-AVERAGE('Zone G'!$C$7:$D$7)" +"AVERAGE($C$8:$D$8)-AVERAGE('Zone G'!$C$8:$D$8)" +"SUM(J4,J5,J7)" +"AVERAGE($C$9:$D$9)-AVERAGE('Zone G'!$C$9:$D$9)" +"SUM(V3:V8)/SUM(T3:T8)" +"((E7*22)+(E8*21)+(E9*20))/63" +"AVERAGE($C$10:$D$10)-AVERAGE('Zone G'!$C$10:$D$10)" +"SUM(H9*J9,H10*J10,H11*J11)/J12" +"SUM(I9*J9,I10*J10,I11*J11)/J12" +"SUM(J9,J10,J11)" +"SUM(H8*J8,H12*J12,H17*J17,H21*J21)/J22" +"SUM(I8*J8,I12*J12,I17*J17,I21*J21)/J22" +"SUM(J8,J12,J17,J21)" +"N22-I22" +"O22-H22" +"WEEKDAY(C3)" +"IF(OR(B4=1,B4=7),0,1)" +"IF(D5="""","""",SUM(D5:F5))" +"IF(G5="""","""",G5-G4)" +"D10" +"D10" +"+(C3+B3)/(C11+B11)*1000" +"+(C18+B18)/(C10+B10)*1000" +"+(C9+B9)/(C7+B7)*1000" +"+(C16+B16)/(C7+B7)*1000" +"+(C2+B2)/(C10+B10)*1000" +"+(C2+B2)/(C7+B7)*1000" +"67+58" +"[4]Top!$B$4" +"+P4/2" +"+AZ3*AY3+AZ4*AY4" +"[4]Top!$B$5" +"SUM(I12:I56)" +"SUM(K12:K60)" +"+AZ5/6" +"+AVERAGE(N15:N16,N18:N19,N22:N26,N29:N30,N29:N33,N36:N40,N43,N43)" +"[3]NYZoneA!$D3" +"+([4]NYZoneA!$L3+[4]NYZoneD!$L3)/16" +"CY12" +"($AN$69+IF(MONTH(A12)=MONTH(EOMONTH(TradeDate,1)),$AN$70,0))*VLOOKUP(A12,$DK$12:$DN$43,4)" +"SUM(B12:D12)" +"+[4]NYZoneA!$C3" +"IF($Q$9,Q12,P12)" +"F12+G12" +"B12*G12*DD12" +"DH12+DI12" +"A12" +"AVERAGE(N12:O12)-F12" +"H12" +"A12" +"W12+Y12+AA12+AC12+AE12+AG12+AI12+AK12+AM12+AO12+AQ12+AS12+AU12+AW12+AY12+BA12+BC12+BE12+BG12+BI12+BK12+BM12+BO12+BQ12+BS12+BU12+BW12+BY12+CA12+CC12+CE12+CG12+CI12+CK12+CM12+CO12+CQ12+CS12+CU12+CW12" +"IF(AND(CY12=0,DC12=0),0,(DF12+DG12)/DC12)" +"DC12*DD12" +"V12" +"ABS(W12)+ABS(Y12)+ABS(AA12)+ABS(AC12)+ABS(AE12)+ABS(AG12)+ABS(AI12)+ABS(AK12)+ABS(AM12)+ABS(AO12)+ABS(AQ12)+ABS(AS12)+ABS(AU12)+ABS(AW12)+ABS(AY12)+ABS(BA12)+ABS(BC12)+ABS(BE12)+ABS(BG12)+ABS(BI12)+ABS(BK12)+ABS(BM12)+ABS(BO12)+ABS(BQ12)+ABS(BS12)+ABS(BU12)+ABS(BW12)+ABS(BY12)+ABS(CA12)+ABS(CC12)+ABS(CE12)+ABS(CG12)+ABS(CI12)+ABS(CK12)+ABS(CM12)+ABS(CO12)+ABS(CQ12)+ABS(CS12)+ABS(CU12)+ABS(CW12)" +"(ABS(W12)*X12+ABS(Y12)*Z12+ABS(AA12)*AB12+ABS(AC12)*AD12+ABS(AE12)*AF12+ABS(AG12)*AH12+ABS(AI12)*AJ12+ABS(AK12)*AL12+ABS(AM12)*AN12+ABS(AO12)*AP12+ABS(AQ12)*AR12+ABS(AS12)*AT12+ABS(AU12)*AV12+ABS(AW12)*AX12+ABS(AY12)*AZ12+ABS(BA12)*BB12+ABS(BC12)*BD12+ABS(BE12)*BF12+ABS(BG12)*BH12+ABS(BI12)*BJ12)" +"ABS(BK12)*BL12+ABS(BM12)*BN12+ABS(BO12)*BP12+ABS(BQ12)*BR12+ABS(BS12)*BT12+ABS(BU12)*BV12+ABS(BW12)*BX12+ABS(BY12)*BZ12+ABS(CA12)*CB12+ABS(CC12)*CD12+ABS(CE12)*CF12+ABS(CG12)*CH12+ABS(CI12)*CJ12+ABS(CK12)*CL12+ABS(CM12)*CN12+ABS(CO12)*CP12+ABS(CQ12)*CR12+ABS(CS12)*CT12+ABS(CU12)*CV12+ABS(CW12)*CX12" +"((H12-X12)*W12+(H12-Z12)*Y12+(H12-AB12)*AA12+(H12-AD12)*AC12+(H12-AF12)*AE12+(H12-AH12)*AG12+(H12-AJ12)*AI12+(H12-AL12)*AK12+(H12-AN12)*AM12+(H12-AP12)*AO12+(H12-AR12)*AQ12+(H12-AT12)*AS12+(H12-AV12)*AU12+(H12-AX12)*AW12+(H12-AZ12)*AY12+(H12-BB12)*BA12+(H12-BD12)*BC12+(H12-BF12)*BE12+(H12-BH12)*BG12+(H12-BJ12)*BI12)*DD12*DE12" +"(((H12-BL12)*BK12+(H12-BN12)*BM12+(H12-BP12)*BO12+(H12-BR12)*BQ12+(H12-BT12)*BS12+(H12-BV12)*BU12+(H12-BX12)*BW12+(H12-BZ12)*BY12+(H12-CB12)*CA12+(H12-CD12)*CC12+(H12-CF12)*CE12+(H12-CH12)*CG12+(H12-CJ12)*CH12+(H12-CL12)*CK12+(H12-CN12)*CM12+(H12-CP12)*CO12+(H12-CR12)*CQ12+(H12-CT12)*CS12+(H12-CV12)*CU12+(H12-CX12)*CW12)*DD12*DE12)" +"[4]NYZoneA!$L3" +"IF(AND(WEEKDAY(DK12)>1,WEEKDAY(DK12)<7),1,0)" +"(IF(MONTH(A13)=MONTH(EOMONTH(TradeDate,1)),$AN$70,0)*VLOOKUP(A13,$DK$12:$DN$43,4))" +"+AVERAGE(N15:O16,N18:O19)" +"+AVERAGE(N15:O19,N22:O26,N29:O33,N36:O37)" +"+([4]NYZoneA!$L34+[4]NYZoneD!$L34)" +"B43+C43+D43" +"B43*G43" +"+[4]NYZoneA!$L35/16/DR44" +"B44*G44*DD44*DR44" +"(((H44-X44)*W44+(H44-Z44)*Y44+(H44-AB44)*AA44+(H44-AD44)*AC44+(H44-AF44)*AE44+(H44-AH44)*AG44+(H44-AJ44)*AI44+(H44-AL44)*AK44+(H44-AN44)*AM44+(H44-AP44)*AO44+(H44-AR44)*AQ44+(H44-AT44)*AS44+(H44-AV44)*AU44+(H44-AX44)*AW44+(H44-AZ44)*AY44+(H44-BB44)*BA44+(H44-BD44)*BC44+(H44-BF44)*BE44+(H44-BH44)*BG44+(H44-BJ44)*BI44)*DD44*DE44)*$DR44" +"+'NYISO G'!DR44" +"B66*B67" +"-V66*V67" +"SUM(B69:AM69)" +"L66*L67" +"N65*N66" +"Q67*Q66" +"-AF66*AF67" +"CONCATENATE(""NYPos""&IF(MONTH(TradeDate)<10,""0""&MONTH(TradeDate),MONTH(TradeDate))&IF(DAY(TradeDate)<10,""0""&DAY(TradeDate),DAY(TradeDate)))" +"+G1*F1+G2*F2" +"33171-32477" +"+G3/8" +"[4]Top!$B$4" +"[4]Top!$B$5" +"SUM(I12:I56)" +"+AVERAGE(N15:N16,N18:N19,N22:N26,N29:N30,N29:N33,N36:N40,N43,N43)" +"'NYISO A'!A12" +"+[4]NYZoneG!$L3/16" +"CY12" +"($AP$69+IF(MONTH(A12)=MONTH(EOMONTH(TradeDate,1)),$AP$70,0))*VLOOKUP(A12,$DK$12:$DN$43,4)" +"B12+C12+D12" +"[4]NYZoneG!$C3" +"IF($Q$9,Q12,P12)" +"F12+G12" +"B12*G12*DD12" +"DH12+DI12" +"A12" +"AVERAGE(N12:O12)-F12" +"H12" +"A12" +"W12+Y12+AA12+AC12+AE12+AG12+AI12+AK12+AM12+AO12+AQ12+AS12+AU12+AW12+AY12+BA12+BC12+BE12+BG12+BI12+BK12+BM12+BO12+BQ12+BS12+BU12+BW12+BY12+CA12+CC12+CE12+CG12+CI12+CK12+CM12+CO12+CQ12+CS12+CU12+CW12" +"IF(AND(CY12=0,DC12=0),0,(DF12+DG12)/DC12)" +"DC12*DD12" +"V12" +"ABS(W12)+ABS(Y12)+ABS(AA12)+ABS(AC12)+ABS(AE12)+ABS(AG12)+ABS(AI12)+ABS(AK12)+ABS(AM12)+ABS(AO12)+ABS(AQ12)+ABS(AS12)+ABS(AU12)+ABS(AW12)+ABS(AY12)+ABS(BA12)+ABS(BC12)+ABS(BE12)+ABS(BG12)+ABS(BI12)+ABS(BK12)+ABS(BM12)+ABS(BO12)+ABS(BQ12)+ABS(BS12)+ABS(BU12)+ABS(BW12)+ABS(BY12)+ABS(CA12)+ABS(CC12)+ABS(CE12)+ABS(CG12)+ABS(CI12)+ABS(CK12)+ABS(CM12)+ABS(CO12)+ABS(CQ12)+ABS(CS12)+ABS(CU12)+ABS(CW12)" +"(ABS(W12)*X12+ABS(Y12)*Z12+ABS(AA12)*AB12+ABS(AC12)*AD12+ABS(AE12)*AF12+ABS(AG12)*AH12+ABS(AI12)*AJ12+ABS(AK12)*AL12+ABS(AM12)*AN12+ABS(AO12)*AP12+ABS(AQ12)*AR12+ABS(AS12)*AT12+ABS(AU12)*AV12+ABS(AW12)*AX12+ABS(AY12)*AZ12+ABS(BA12)*BB12+ABS(BC12)*BD12+ABS(BE12)*BF12+ABS(BG12)*BH12+ABS(BI12)*BJ12)" +"ABS(BK12)*BL12+ABS(BM12)*BN12+ABS(BO12)*BP12+ABS(BQ12)*BR12+ABS(BS12)*BT12+ABS(BU12)*BV12+ABS(BW12)*BX12+ABS(BY12)*BZ12+ABS(CA12)*CB12+ABS(CC12)*CD12+ABS(CE12)*CF12+ABS(CG12)*CH12+ABS(CI12)*CJ12+ABS(CK12)*CL12+ABS(CM12)*CN12+ABS(CO12)*CP12+ABS(CQ12)*CR12+ABS(CS12)*CT12+ABS(CU12)*CV12+ABS(CW12)*CX12" +"((H12-X12)*W12+(H12-Z12)*Y12+(H12-AB12)*AA12+(H12-AD12)*AC12+(H12-AF12)*AE12+(H12-AH12)*AG12+(H12-AJ12)*AI12+(H12-AL12)*AK12+(H12-AN12)*AM12+(H12-AP12)*AO12+(H12-AR12)*AQ12+(H12-AT12)*AS12+(H12-AV12)*AU12+(H12-AX12)*AW12+(H12-AZ12)*AY12+(H12-BB12)*BA12+(H12-BD12)*BC12+(H12-BF12)*BE12+(H12-BH12)*BG12+(H12-BJ12)*BI12)*DD12*DE12" +"(((H12-BL12)*BK12+(H12-BN12)*BM12+(H12-BP12)*BO12+(H12-BR12)*BQ12+(H12-BT12)*BS12+(H12-BV12)*BU12+(H12-BX12)*BW12+(H12-BZ12)*BY12+(H12-CB12)*CA12+(H12-CD12)*CC12+(H12-CF12)*CE12+(H12-CH12)*CG12+(H12-CJ12)*CH12+(H12-CL12)*CK12+(H12-CN12)*CM12+(H12-CP12)*CO12+(H12-CR12)*CQ12+(H12-CT12)*CS12+(H12-CV12)*CU12+(H12-CX12)*CW12)*DD12*DE12)" +"IF(AND(WEEKDAY(DK12)>1,WEEKDAY(DK12)<7),1,0)" +"(IF(MONTH(A13)=MONTH(EOMONTH(TradeDate,1)),$AP$70,0)*VLOOKUP(A13,$DK$12:$DN$43,4))" +"+AVERAGE(N14:O18)" +"+AVERAGE(N14:O18,N21:O25,N28:O32,N35:O36)" +"[2]NEPOOL!$L10" +"+[4]NYZoneG!$L34" +"CY43*16" +"B43*G43" +"16" +"+[4]NYZoneG!$L35/16/DR44" +"B44*G44*DD44*DR44" +"(DH44+DI44)*$DR44" +"+VLOOKUP(A44,'NET P&L'!$AH$6:$AK$31,2)" +"SUM(DA12:DA61)" +"B66*B67" +"-V66*V67" +"SUM(B69:AO69)" +"L66*L67" +"Q67*Q66" +"-AF66*AF67" +"(B65-$H$12)*B69*16" +"($H$12-G65)*G69*16" +"V69*($H$12-V65)*16" +"[4]Top!$B$4" +"54.75-8.5" +"[4]Top!$B$5" +"SUM(I12:I56)" +"+AVERAGE(N15:N16,N18:N19,N22:N26,N29:N30,N29:N33,N36:N40,N43,N43)" +"'NYISO A'!A12" +"+[4]NYZoneJ!$L3/16" +"CY12" +"($AP$69+IF(MONTH(A12)=MONTH(EOMONTH(TradeDate,1)),$AP$70,0))*VLOOKUP(A12,$DK$12:$DN$43,4)" +"B12+C12+D12" +"[4]NYZoneJ!$C3" +"IF($Q$9,Q12,P12)" +"F12+G12" +"B12*G12*DD12" +"DH12+DI12+$AP$71" +"A12" +"AVERAGE(N12:O12)-F12" +"H12" +"A12" +"W12+Y12+AA12+AC12+AE12+AG12+AI12+AK12+AM12+AO12+AQ12+AS12+AU12+AW12+AY12+BA12+BC12+BE12+BG12+BI12+BK12+BM12+BO12+BQ12+BS12+BU12+BW12+BY12+CA12+CC12+CE12+CG12+CI12+CK12+CM12+CO12+CQ12+CS12+CU12+CW12" +"IF(AND(CY12=0,DC12=0),0,(DF12+DG12)/DC12)" +"DC12*DD12" +"V12" +"ABS(W12)+ABS(Y12)+ABS(AA12)+ABS(AC12)+ABS(AE12)+ABS(AG12)+ABS(AI12)+ABS(AK12)+ABS(AM12)+ABS(AO12)+ABS(AQ12)+ABS(AS12)+ABS(AU12)+ABS(AW12)+ABS(AY12)+ABS(BA12)+ABS(BC12)+ABS(BE12)+ABS(BG12)+ABS(BI12)+ABS(BK12)+ABS(BM12)+ABS(BO12)+ABS(BQ12)+ABS(BS12)+ABS(BU12)+ABS(BW12)+ABS(BY12)+ABS(CA12)+ABS(CC12)+ABS(CE12)+ABS(CG12)+ABS(CI12)+ABS(CK12)+ABS(CM12)+ABS(CO12)+ABS(CQ12)+ABS(CS12)+ABS(CU12)+ABS(CW12)" +"(ABS(W12)*X12+ABS(Y12)*Z12+ABS(AA12)*AB12+ABS(AC12)*AD12+ABS(AE12)*AF12+ABS(AG12)*AH12+ABS(AI12)*AJ12+ABS(AK12)*AL12+ABS(AM12)*AN12+ABS(AO12)*AP12+ABS(AQ12)*AR12+ABS(AS12)*AT12+ABS(AU12)*AV12+ABS(AW12)*AX12+ABS(AY12)*AZ12+ABS(BA12)*BB12+ABS(BC12)*BD12+ABS(BE12)*BF12+ABS(BG12)*BH12+ABS(BI12)*BJ12)" +"ABS(BK12)*BL12+ABS(BM12)*BN12+ABS(BO12)*BP12+ABS(BQ12)*BR12+ABS(BS12)*BT12+ABS(BU12)*BV12+ABS(BW12)*BX12+ABS(BY12)*BZ12+ABS(CA12)*CB12+ABS(CC12)*CD12+ABS(CE12)*CF12+ABS(CG12)*CH12+ABS(CI12)*CJ12+ABS(CK12)*CL12+ABS(CM12)*CN12+ABS(CO12)*CP12+ABS(CQ12)*CR12+ABS(CS12)*CT12+ABS(CU12)*CV12+ABS(CW12)*CX12" +"((H12-X12)*W12+(H12-Z12)*Y12+(H12-AB12)*AA12+(H12-AD12)*AC12+(H12-AF12)*AE12+(H12-AH12)*AG12+(H12-AJ12)*AI12+(H12-AL12)*AK12+(H12-AN12)*AM12+(H12-AP12)*AO12+(H12-AR12)*AQ12+(H12-AT12)*AS12+(H12-AV12)*AU12+(H12-AX12)*AW12+(H12-AZ12)*AY12+(H12-BB12)*BA12+(H12-BD12)*BC12+(H12-BF12)*BE12+(H12-BH12)*BG12+(H12-BJ12)*BI12)*DD12*DE12" +"(((H12-BL12)*BK12+(H12-BN12)*BM12+(H12-BP12)*BO12+(H12-BR12)*BQ12+(H12-BT12)*BS12+(H12-BV12)*BU12+(H12-BX12)*BW12+(H12-BZ12)*BY12+(H12-CB12)*CA12+(H12-CD12)*CC12+(H12-CF12)*CE12+(H12-CH12)*CG12+(H12-CJ12)*CH12+(H12-CL12)*CK12+(H12-CN12)*CM12+(H12-CP12)*CO12+(H12-CR12)*CQ12+(H12-CT12)*CS12+(H12-CV12)*CU12+(H12-CX12)*CW12)*DD12*DE12)" +"IF(AND(WEEKDAY(DK12)>1,WEEKDAY(DK12)<7),1,0)" +"(IF(MONTH(A13)=MONTH(EOMONTH(TradeDate,1)),$AP$70,0)*VLOOKUP(A13,$DK$12:$DN$43,4))" +"DH13+DI13" +"+AVERAGE(N14:O18)" +"+AVERAGE(N13:O15,N18:O22,N25:O29,N32:O33)" +"[2]NEPOOL!$L10" +"+[4]NYZoneJ!$L34" +"CY43*16" +"B43*G43" +"(DH43+DI43)" +"+[4]NYZoneJ!$L35/16/DR44" +"B44*G44*DD44*DR44" +"(DH44+DI44)*$DR44" +"+'NYISO G'!DR44" +"SUM(DA12:DA61)" +"B66*B67" +"-V66*V67" +"SUM(B69:AO69)" +"L66*L67" +"Q67*Q66" +"-AF66*AF67" +"(B65-$H$12)*B69*16" +"($H$12-G65)*G69*16" +"V69*($H$12-V65)*16" +"[4]Top!$B$4" +"[4]Top!$B$5" +"SUM(I12:I56)" +"'NYISO A'!A12" +"[4]Nepool!$L3/16" +"CY12" +"($AP$68+IF(MONTH(A12)=MONTH(EOMONTH(TradeDate,1)),$AP$69,0))*VLOOKUP(A12,$DK$12:$DN$43,4)" +"B12+C12+D12" +"[4]Nepool!$C3" +"IF($Q$9,Q12,P12)" +"F12+G12" +"B12*G12*DD12" +"DH12+DI12" +"+J12+I12" +"A12" +"AVERAGE(N12:O12)-F12" +"H12" +"A12" +"W12+Y12+AA12+AC12+AE12+AG12+AI12+AK12+AM12+AO12+AQ12+AS12+AU12+AW12+AY12+BA12+BC12+BE12+BG12+BI12+BK12+BM12+BO12+BQ12+BS12+BU12+BW12+BY12+CA12+CC12+CE12+CG12+CI12+CK12+CM12+CO12+CQ12+CS12+CU12+CW12" +"IF(AND(CY12=0,DC12=0),0,(DF12+DG12)/DC12)" +"DC12*DD12" +"V12" +"ABS(W12)+ABS(Y12)+ABS(AA12)+ABS(AC12)+ABS(AE12)+ABS(AG12)+ABS(AI12)+ABS(AK12)+ABS(AM12)+ABS(AO12)+ABS(AQ12)+ABS(AS12)+ABS(AU12)+ABS(AW12)+ABS(AY12)+ABS(BA12)+ABS(BC12)+ABS(BE12)+ABS(BG12)+ABS(BI12)+ABS(BK12)+ABS(BM12)+ABS(BO12)+ABS(BQ12)+ABS(BS12)+ABS(BU12)+ABS(BW12)+ABS(BY12)+ABS(CA12)+ABS(CC12)+ABS(CE12)+ABS(CG12)+ABS(CI12)+ABS(CK12)+ABS(CM12)+ABS(CO12)+ABS(CQ12)+ABS(CS12)+ABS(CU12)+ABS(CW12)" +"(ABS(W12)*X12+ABS(Y12)*Z12+ABS(AA12)*AB12+ABS(AC12)*AD12+ABS(AE12)*AF12+ABS(AG12)*AH12+ABS(AI12)*AJ12+ABS(AK12)*AL12+ABS(AM12)*AN12+ABS(AO12)*AP12+ABS(AQ12)*AR12+ABS(AS12)*AT12+ABS(AU12)*AV12+ABS(AW12)*AX12+ABS(AY12)*AZ12+ABS(BA12)*BB12+ABS(BC12)*BD12+ABS(BE12)*BF12+ABS(BG12)*BH12+ABS(BI12)*BJ12)" +"ABS(BK12)*BL12+ABS(BM12)*BN12+ABS(BO12)*BP12+ABS(BQ12)*BR12+ABS(BS12)*BT12+ABS(BU12)*BV12+ABS(BW12)*BX12+ABS(BY12)*BZ12+ABS(CA12)*CB12+ABS(CC12)*CD12+ABS(CE12)*CF12+ABS(CG12)*CH12+ABS(CI12)*CJ12+ABS(CK12)*CL12+ABS(CM12)*CN12+ABS(CO12)*CP12+ABS(CQ12)*CR12+ABS(CS12)*CT12+ABS(CU12)*CV12+ABS(CW12)*CX12" +"((H12-X12)*W12+(H12-Z12)*Y12+(H12-AB12)*AA12+(H12-AD12)*AC12+(H12-AF12)*AE12+(H12-AH12)*AG12+(H12-AJ12)*AI12+(H12-AL12)*AK12+(H12-AN12)*AM12+(H12-AP12)*AO12+(H12-AR12)*AQ12+(H12-AT12)*AS12+(H12-AV12)*AU12+(H12-AX12)*AW12+(H12-AZ12)*AY12+(H12-BB12)*BA12+(H12-BD12)*BC12+(H12-BF12)*BE12+(H12-BH12)*BG12+(H12-BJ12)*BI12)*DD12*DE12" +"(((H12-BL12)*BK12+(H12-BN12)*BM12+(H12-BP12)*BO12+(H12-BR12)*BQ12+(H12-BT12)*BS12+(H12-BV12)*BU12+(H12-BX12)*BW12+(H12-BZ12)*BY12+(H12-CB12)*CA12+(H12-CD12)*CC12+(H12-CF12)*CE12+(H12-CH12)*CG12+(H12-CJ12)*CH12+(H12-CL12)*CK12+(H12-CN12)*CM12+(H12-CP12)*CO12+(H12-CR12)*CQ12+(H12-CT12)*CS12+(H12-CV12)*CU12+(H12-CX12)*CW12)*DD12*DE12)" +"IF(AND(WEEKDAY(DK12)>1,WEEKDAY(DK12)<7),1,0)" +"(IF(MONTH(A13)=MONTH(EOMONTH(TradeDate,1)),$AP$69,0)*VLOOKUP(A13,$DK$12:$DN$43,4))" +"+AVERAGE(N15:O16,N18:O19,N22:O26,N29:O33,N36:O40,N42:O42)" +"[2]NEPOOL!$L10" +"[4]Nepool!$L34" +"B43*G43" +"16" +"B44*G44*DD44*DR44" +"+(W44*(H44-X44)+Y44*(H44-Z44)+AA44*(H44-AB44))*DD44*DR44" +"+VLOOKUP(A44,'NET P&L'!$AH$6:$AK$31,2)" +"[4]Nepool!$L36/16/DR45" +"+'NYISO J'!DR57" +"SUM(DA12:DA60)" +"+'NYISO J'!DR63" +"B65*B66" +"-V65*V66" +"SUM(B68:AO68)" +"L65*L66" +"Q66*Q65" +"-AF65*AF66" +"(B64-$H$12)*B68*16" +"($H$12-G64)*G68*16" +"V68*($H$12-V64)*16" +"[4]Top!$B$4" +"[4]Top!$B$5" +"SUM(I12:I56)" +"'NYISO A'!A12" +"+[4]WestHub!$L3/16+[4]PJM!$L3/16" +"CY12" +"($AP$65+IF(MONTH(A12)=MONTH(EOMONTH(TradeDate,1)),$AP$66,0))*VLOOKUP(A12,$DK$12:$DN$43,4)" +"+B12+C12+D12" +"[4]WestHub!$C3" +"IF($Q$9,Q12,P12)" +"F12+G12" +"B12*G12*DD12" +"DH12+DI12+$AP$67" +"A12" +"AVERAGE(N12:O12)-F12" +"H12" +"A12" +"W12+Y12+AA12+AC12+AE12+AG12+AI12+AK12+AM12+AO12+AQ12+AS12+AU12+AW12+AY12+BA12+BC12+BE12+BG12+BI12+BK12+BM12+BO12+BQ12+BS12+BU12+BW12+BY12+CA12+CC12+CE12+CG12+CI12+CK12+CM12+CO12+CQ12+CS12+CU12+CW12" +"IF(AND(CY12=0,DC12=0),0,(DF12+DG12)/DC12)" +"DC12*DD12" +"V12" +"ABS(W12)+ABS(Y12)+ABS(AA12)+ABS(AC12)+ABS(AE12)+ABS(AG12)+ABS(AI12)+ABS(AK12)+ABS(AM12)+ABS(AO12)+ABS(AQ12)+ABS(AS12)+ABS(AU12)+ABS(AW12)+ABS(AY12)+ABS(BA12)+ABS(BC12)+ABS(BE12)+ABS(BG12)+ABS(BI12)+ABS(BK12)+ABS(BM12)+ABS(BO12)+ABS(BQ12)+ABS(BS12)+ABS(BU12)+ABS(BW12)+ABS(BY12)+ABS(CA12)+ABS(CC12)+ABS(CE12)+ABS(CG12)+ABS(CI12)+ABS(CK12)+ABS(CM12)+ABS(CO12)+ABS(CQ12)+ABS(CS12)+ABS(CU12)+ABS(CW12)" +"(ABS(W12)*X12+ABS(Y12)*Z12+ABS(AA12)*AB12+ABS(AC12)*AD12+ABS(AE12)*AF12+ABS(AG12)*AH12+ABS(AI12)*AJ12+ABS(AK12)*AL12+ABS(AM12)*AN12+ABS(AO12)*AP12+ABS(AQ12)*AR12+ABS(AS12)*AT12+ABS(AU12)*AV12+ABS(AW12)*AX12+ABS(AY12)*AZ12+ABS(BA12)*BB12+ABS(BC12)*BD12+ABS(BE12)*BF12+ABS(BG12)*BH12+ABS(BI12)*BJ12)" +"ABS(BK12)*BL12+ABS(BM12)*BN12+ABS(BO12)*BP12+ABS(BQ12)*BR12+ABS(BS12)*BT12+ABS(BU12)*BV12+ABS(BW12)*BX12+ABS(BY12)*BZ12+ABS(CA12)*CB12+ABS(CC12)*CD12+ABS(CE12)*CF12+ABS(CG12)*CH12+ABS(CI12)*CJ12+ABS(CK12)*CL12+ABS(CM12)*CN12+ABS(CO12)*CP12+ABS(CQ12)*CR12+ABS(CS12)*CT12+ABS(CU12)*CV12+ABS(CW12)*CX12" +"((H12-X12)*W12+(H12-Z12)*Y12+(H12-AB12)*AA12+(H12-AD12)*AC12+(H12-AF12)*AE12+(H12-AH12)*AG12+(H12-AJ12)*AI12+(H12-AL12)*AK12+(H12-AN12)*AM12+(H12-AP12)*AO12+(H12-AR12)*AQ12+(H12-AT12)*AS12+(H12-AV12)*AU12+(H12-AX12)*AW12+(H12-AZ12)*AY12+(H12-BB12)*BA12+(H12-BD12)*BC12+(H12-BF12)*BE12+(H12-BH12)*BG12+(H12-BJ12)*BI12)*DD12*DE12" +"(((H12-BL12)*BK12+(H12-BN12)*BM12+(H12-BP12)*BO12+(H12-BR12)*BQ12+(H12-BT12)*BS12+(H12-BV12)*BU12+(H12-BX12)*BW12+(H12-BZ12)*BY12+(H12-CB12)*CA12+(H12-CD12)*CC12+(H12-CF12)*CE12+(H12-CH12)*CG12+(H12-CJ12)*CH12+(H12-CL12)*CK12+(H12-CN12)*CM12+(H12-CP12)*CO12+(H12-CR12)*CQ12+(H12-CT12)*CS12+(H12-CV12)*CU12+(H12-CX12)*CW12)*DD12*DE12)" +"IF(AND(WEEKDAY(DK12)>1,WEEKDAY(DK12)<7),1,0)" +"(IF(MONTH(A13)=MONTH(EOMONTH(TradeDate,1)),$AP$66,0)*VLOOKUP(A13,$DK$12:$DN$43,4))" +"DH13+DI13" +"+AVERAGE(N15:O16,N18:O19,N22:O26,N29:O33,N36:O40,N42:O42)" +"(ABS(W16)*X16+ABS(Y16)*Z16+ABS(AA16)*AB16+ABS(AC16)*AD16+ABS(AE16)*AF17+ABS(AG17)*AH16+ABS(AI16)*AJ16+ABS(AK16)*AL16+ABS(AM16)*AN16+ABS(AO16)*AP16+ABS(AQ16)*AR16+ABS(AS16)*AT16+ABS(AU16)*AV16+ABS(AW16)*AX16+ABS(AY16)*AZ16+ABS(BA16)*BB16+ABS(BC16)*BD16+ABS(BE16)*BF16+ABS(BG16)*BH16+ABS(BI16)*BJ16)" +"[2]NEPOOL!$L10" +"+[4]WestHub!$L34/16+[4]PJM!$L34" +"16" +"+[4]WestHub!$L35/16/DR44" +"B44+C44+D44" +"B44*G44*DD44*DR44" +"+(W44*(H44-X44)+Y44*(H44-Z44)+AA44*(H44-AB44))*DD44*DR44" +"+VLOOKUP(A44,'NET P&L'!$AH$6:$AK$31,2)" +"+F56" +"+F56" +"+NEPOOL!DR57" +"SUM(DA12:DA57)" +"B62*B63" +"-V62*V63" +"SUM(B65:AO65)" +"L62*L63" +"Q63*Q62" +"-AF62*AF63" +"(B61-$H$12)*B65*16" +"($H$12-G61)*G65*16" +"V65*($H$12-V61)*16" +"+Summary!U5" +"+Summary!B5" +"+Summary!G5" +"+Summary!L5" +"+Summary!Q5" +"+Summary!V5" +"+B4+C4+D4" +"+E4" +"A4" +"'NYISO A'!F12" +"'NYISO G'!F12" +"'NYISO J'!F12" +"'NYISO A'!H12" +"'NYISO G'!H12" +"'NYISO J'!H12" +"+P6-O6" +"'NYISO A'!F44" +"'NYISO G'!F44" +"'NYISO J'!F44" +"'NYISO A'!H44" +"'NYISO G'!H44" +"'NYISO J'!H44" +"+D1+F1+G1" +"+C2+D2+H2+I2+M2+N2+R2+S2+W2+X2" +"+SUM(C38:D38,H38:I38,R38:S38,W38:X38)" +"+SUM(C5:C36)" +"+'NET P&L'!A7" +"+('NET P&L'!B7+'NET P&L'!G7)/16" +"+'NET P&L'!L7" +"+'NET P&L'!Q7" +"+'NET P&L'!A7" +"+('NET P&L'!C7+'NET P&L'!H7)/16" +"+'NET P&L'!M7" +"+'NET P&L'!A7" +"+('NET P&L'!D7+'NET P&L'!I7)/16" +"+'NET P&L'!N7" +"+'NET P&L'!A7" +"+('NET P&L'!E7+'NET P&L'!J7)/16" +"+'NET P&L'!O7" +"+'NET P&L'!A7" +"+('NET P&L'!F7+'NET P&L'!K7)/16" +"+'NET P&L'!P7" +"+SUM(C41:C55)" +"+SUM(R41:R53)" +"+'NET P&L'!A39" +"+('NET P&L'!B39+'NET P&L'!G39)/16/'NYISO A'!DR44" +"+'NET P&L'!L39" +"+'NET P&L'!Q39" +"+'NET P&L'!A39" +"+('NET P&L'!C39+'NET P&L'!H39)/16/'NYISO G'!DR44" +"+'NET P&L'!M39" +"+'NET P&L'!A39" +"+('NET P&L'!D39+'NET P&L'!I39)/16/'NYISO J'!DR44" +"+'NET P&L'!N39" +"+'NET P&L'!A39" +"+('NET P&L'!J39+'NET P&L'!E39)/16/NEPOOL!DR44" +"+'NET P&L'!O39" +"+'NET P&L'!A39" +"+('NET P&L'!F39+'NET P&L'!K39)/16/PJM!DR44" +"+'NET P&L'!P39" +"+'EOL LINKS'!$B$3" +"+'EOL LINKS'!$C$3" +"+'EOL LINKS'!$C$19" +"+(AVERAGE(D3,E3)-AVERAGE(F3,G3))*-1" +"+AVERAGE(I3,H3)-AVERAGE(E3,D3)" +"+K3-J3" +"+AVERAGE(D3:E3)-AVERAGE(#REF!)" +"SUM(C3,C4)" +"SUM(D3*$C3,D4*$C4)/$C5" +"+'EOL LINKS'!B4" +"SUM(C3,C4,C6)" +"SUM(D5*$C$5,D6*$C$6)/$C$7" +"+'EOL LINKS'!B4" +"SUM(C8,C9,C10)" +"SUM(D8*$C8,D9*$C9,D10*$C10)/$C11" +"+'EOL LINKS'!$B$7" +"+'EOL LINKS'!$C$7" +"+'EOL LINKS'!$C$20" +"+'EOL LINKS'!B8" +"+'EOL LINKS'!$B$9" +"+'EOL LINKS'!$C$9" +"+'EOL LINKS'!$C$21" +"SUM(C7,C11,C16,C20)" +"SUM(D7*$C7,D11*$C11,D16*$C16,D20*$C20)/$C21" +"+AVERAGE(D24:E24)-AVERAGE(D3:E3)" +"SUM(E26*$C$5,E27*$C$6)/$C7" +"+SUM(L6:L38)" +"+'NYISO A'!A12" +"16*'NYISO A'!B12" +"16*'NYISO G'!B12" +"16*'NYISO J'!B12" +"16*NEPOOL!B12" +"16*PJM!B12" +"16*'NYISO A'!C12" +"16*'NYISO G'!C12" +"16*'NYISO J'!C12" +"16*NEPOOL!C12" +"16*PJM!C12" +"+'NYISO A'!I12" +"+'NYISO G'!I12" +"+'NYISO J'!I12" +"+NEPOOL!I12" +"+PJM!I12" +"+'NYISO A'!J12" +"+'NYISO G'!J12" +"+'NYISO J'!J12" +"+NEPOOL!J12" +"+PJM!J12" +"'NYISO A'!B44*16*'NYISO A'!DR44" +"16*'NYISO G'!B44*'NYISO G'!DR44" +"16*'NYISO J'!B44*'NYISO J'!DR44" +"NEPOOL!B44*16*NEPOOL!DR44" +"PJM!B44*16*PJM!DR44" +"16*'NYISO A'!C44*'NYISO A'!DR44" +"16*'NYISO G'!C44*'NYISO G'!DR44" +"16*'NYISO J'!C44*'NYISO J'!DR44" +"16*NEPOOL!C44*NEPOOL!DR44" +"16*PJM!C44*PJM!DR44" +"+EOMONTH(A39,0)+1" +"16*'NYISO J'!B61*'NYISO J'!DR61" +"NEPOOL!B60*16*NEPOOL!DR60" +"16*'NYISO J'!C61*'NYISO J'!DR61" +"+'NYISO J'!I61" +"+NEPOOL!I60" +"+'NYISO J'!J61" +"+NEPOOL!J60" +"J7/M7*1000" +"J7/O7*1000" +"L7/M7*1000" +"L7/O7*1000" +"AVERAGE(F58:G58)" +"20.0765/6.36" +"17.9446/6.36" +"16.1118/6.36" +"17.35/6.36" +"MAX(B4:B15)" +"AVERAGE(C4:C15)" +"SUM(V4:V15)" +"MAX(B16:B27)" +"AVERAGE(C16:C27)" +"SUM(V16:V27)" +"MAX(B28:B39)" +"AVERAGE(C28:C39)" +"AVERAGE(J30:J39)" +"SUM(V28:V39)" +"MAX(B40:B51)" +"AVERAGE(C40:C51)" +"SUM(V40:V51)" +"MAX(B52:B62)" +"AVERAGE(C52:C62)" +"SUM(V52:V62)" +"17.59/6.36" +"17.78/6.36" +"AVERAGE(D65:D69)" +"SUM(V65:V69)" +"J40/M40*1000" +"J40/O40*1000" +"L41/M41*1000" +"L41/O41*1000" +"20.0765/6.36" +"17.9446/6.36" +"16.1118/6.36" +"17.35/6.36" +"MAX(B4:B15)" +"AVERAGE(C4:C15)" +"SUM(V4:V15)" +"MAX(B16:B27)" +"AVERAGE(C16:C27)" +"SUM(V16:V27)" +"MAX(B28:B39)" +"AVERAGE(C28:C39)" +"SUM(V28:V39)" +"MAX(B40:B51)" +"AVERAGE(C40:C51)" +"SUM(V40:V51)" +"MAX(B52:B62)" +"AVERAGE(C52:C62)" +"SUM(V52:V62)" +"17.59/6.36" +"17.78/6.36" +"AVERAGE(D65:D69)" +"SUM(V65:V69)" +"J40/M40*1000" +"J40/O40*1000" +"L41/M41*1000" +"L41/O41*1000" +"AVERAGE(F58:G58)" +"20.0765/6.36" +"16.1118/6.36" +"MAX(B4:B15)" +"AVERAGE(C4:C15)" +"SUM(V4:V15)" +"MAX(B16:B27)" +"AVERAGE(C16:C27)" +"SUM(V16:V27)" +"MAX(B28:B39)" +"AVERAGE(C28:C39)" +"SUM(V28:V39)" +"MAX(B40:B51)" +"AVERAGE(C40:C51)" +"SUM(V40:V51)" +"MAX(B52:B62)" +"AVERAGE(C52:C62)" +"SUM(V52:V62)" +"17.59/6.36" +"17.78/6.36" +"AVERAGE(D65:D69)" +"SUM(V65:V69)" +"J40/M40*1000" +"J40/O40*1000" +"L41/M41*1000" +"L41/O41*1000" +"20.0765/6.36" +"16.1118/6.36" +"MAX(B4:B15)" +"AVERAGE(C4:C15)" +"SUM(V4:V15)" +"MAX(B16:B27)" +"AVERAGE(C16:C27)" +"SUM(V16:V27)" +"MAX(B28:B39)" +"AVERAGE(C28:C39)" +"SUM(V28:V39)" +"MAX(B40:B51)" +"AVERAGE(C40:C51)" +"SUM(V40:V51)" +"MAX(B52:B62)" +"AVERAGE(C52:C62)" +"SUM(V52:V62)" +"17.59/6.36" +"L71*O71*1000" +"17.78/6.36" +"AVERAGE(D65:D69)" +"SUM(V65:V69)" +"I30/K30*1000" +"I30/M30*1000" +"J32/K32*1000" +"J32/M32*1000" +"AVERAGE(F58:G58)" +"20.0765/6.36" +"16.1118/6.36" +"MAX(B4:B15)" +"AVERAGE(C4:C15)" +"SUM(T4:T15)" +"MAX(B16:B27)" +"AVERAGE(C16:C27)" +"SUM(T16:T27)" +"MAX(B28:B39)" +"AVERAGE(C28:C39)" +"AVERAGE(I30:I39)" +"SUM(T28:T39)" +"MAX(B40:B51)" +"AVERAGE(C40:C51)" +"SUM(T40:T51)" +"MAX(B52:B62)" +"AVERAGE(C52:C62)" +"SUM(T52:T62)" +"17.59/6.36" +"17.78/6.36" +"AVERAGE(D65:D69)" +"SUM(T65:T69)" +"TODAY()-1" +"+DATA!N5" +"IF(AND(B7>=$C$1,B7<=$C$2),+DATA!O5,"" -"")" +"IF(AND(B7>=$C$1,B7<=$C$2),+DATA!P5,"" -"")" +"IF(AND(B7>=$C$1,B7<=$C$2),+DATA!R5,"" -"")" +"IF(AND(B7>=$C$1,B7<=$C$2),IF(DATA!L5>5,DATA!T5,DATA!S5),"" -"")" +"IF(AND(B7>=$C$1,B7<=$C$2),+DATA!U5,"" -"")" +"IF(AND(B7>=$C$1,B7<=$C$2),IF(DATA!L5>5,DATA!W5,DATA!V5),"" -"")" +"IF(AND(B7>=$C$1,B7<=$C$2),+DATA!X5,"" -"")" +"IF(AND(B7>=$C$1,B7<=$C$2),IF(DATA!L5>5,DATA!Z5,DATA!Y5),"" -"")" +"IF(AND(B7>=$C$1,B7<=$C$2),+DATA!AA5,"" -"")" +"IF(AND(B7>=$C$1,B7<=$C$2),IF(DATA!L5>5,DATA!AC5,DATA!AB5),"" -"")" +"IF(AND(B7>=$C$1,B7<=$C$2),+DATA!AF5,"" -"")" +"IF(AND(B7>=$C$1,B7<=$C$2),IF(DATA!L5>5,DATA!AH5,DATA!AG5),"" -"")" +"IF(AND(B7>=$C$1,B7<=$C$2),+DATA!AD5,"" -"")" +"IF(AND(B7>=$C$1,B7<=$C$2),+DATA!AE5,"" -"")" +"+WEATHER!K5" +"+VLOOKUP(B7,WEATHER!$A$2:B2000,2,FALSE)" +"+VLOOKUP(B7,WEATHER!$A$2:C2000,3,FALSE)" +"+IF(AND(B7>=$C$1,B7<=$C$2),WEATHER!O5,"""")" +"+IF(AND(B7>=$C$1,B7<=$C$2),WEATHER!P5,"""")" +"+X7-Z7" +"IF(AND(B7>=$C$1,B7<=$C$2),+DATA!AI5,"" -"")" +"IF(AND(B7>=$C$1,B7<=$C$2),+DATA!AJ5,"" -"")" +"+WEATHER!N5" +"+DATA!L5" +"IF(AG7<6,C7,0)" +"IF(AG7<6,D7,0)" +"IF($AG7>5,IF($AG7<8,C7,0),0)" +"+IF(AND(B7>=$C$1,B7<=$C$2),+DATA!Q5,"""")" +"IF(AG7<6,F7,0)" +"IF(AG7<6,G7,0)" +"IF($AG7>5,IF($AG7<8,F7,0),0)" +"IF(AG7<6,I7,0)" +"IF(AG7<6,J7,0)" +"IF($AG7>5,IF($AG7<8,I7,0),0)" +"IF(AG7<6,L7,0)" +"IF(AG7<6,M7,0)" +"IF($AG7>5,IF($AG7<8,L7,0),0)" +"IF(AG7<6,O7,0)" +"IF(AG7<6,P7,0)" +"IF($AG7>5,IF($AG7<8,O7,0),0)" +"IF(AG7<6,R7,0)" +"IF(AG7<6,S7,0)" +"IF($AG7>5,IF($AG7<8,R7,0),0)" +"IF(AG7<6,AD7,0)" +"IF(AG7<6,AE7,0)" +"IF($AG7>5,IF($AG7<8,AD7,0),0)" +"+AI7" +"+AL7" +"+AVERAGE(X7:X37)" +"SUMIF(AH7:AH37,"">0"",AH7:AH37)/COUNTIF(AH7:AH37,"">0"")" +"SUMIF(AM7:AM37,"">0"",AM7:AM37)/COUNTIF(AM7:AM37,"">0"")" +"SUMIF(AQ7:AQ37,"">0"",AQ7:AQ37)/COUNTIF(AQ7:AQ37,"">0"")" +"SUMIF(AU7:AU37,"">0"",AU7:AU37)/COUNTIF(AU7:AU37,"">0"")" +"SUMIF(AY7:AY37,"">0"",AY7:AY37)/COUNTIF(AY7:AY37,"">0"")" +"SUMIF(BC7:BC37,"">0"",BC7:BC37)/COUNTIF(BC7:BC37,"">0"")" +"MAX(U7:U37)" +"+MAX(X7:X37)" +"+SUMIF(BK7:BL37,"">0"",BK7:BL37)/COUNTIF(BK7:BL37,"">0"")" +"SUMIF(AI7:AI37,"">0"",AI7:AI38)/COUNTIF(AI7:AI37,"">0"")" +"SUMIF(AN7:AN37,"">0"",AN7:AN38)/COUNTIF(AN7:AN37,"">0"")" +"SUMIF(AR7:AR37,"">0"",AR7:AR38)/COUNTIF(AR7:AR37,"">0"")" +"SUMIF(AV7:AV37,"">0"",AV7:AV38)/COUNTIF(AV7:AV37,"">0"")" +"SUMIF(AZ7:AZ37,"">0"",AZ7:AZ38)/COUNTIF(AZ7:AZ37,"">0"")" +"SUMIF(BD7:BD37,"">0"",BD7:BD37)/COUNTIF(BD7:BD37,"">0"")" +"MIN(IF(V7:V37>0,V7:V37))" +"+MIN(Y7:Y37)" +"+SUMIF(AI7:AI37,"">0"",AI7:AI37)/COUNTIF(AI7:AI37,"">0"")" +"+DATA!O38" +"+DATA!AF38" +"+COUNTIF(AI7:AI37,"">0"")" +"SUMIF(AJ7:AJ37,"">0"",AJ7:AJ37)/COUNTIF(AJ7:AJ37,"">0"")" +"SUMIF(AO7:AO37,"">0"",AO7:AO37)/COUNTIF(AO7:AO37,"">0"")" +"SUMIF(AS7:AS37,"">0"",AS7:AS37)/COUNTIF(AS7:AS37,"">0"")" +"SUMIF(AW7:AW37,"">0"",AW7:AW37)/COUNTIF(AW7:AW37,"">0"")" +"SUMIF(BA7:BA37,"">0"",BA7:BA37)/COUNTIF(BA7:BA37,"">0"")" +"SUMIF(BE7:BE37,"">0"",BE7:BE37)/COUNTIF(BE7:BE37,"">0"")" +"+COUNT(AL7:AL37)" +"+COUNT(AL7:AL37)" +"SUMIF(AK7:AK37,"">0"",AK7:AK37)/COUNTIF(AK7:AK37,"">0"")" +"SUMIF(AP7:AP37,"">0"",AP7:AP37)/COUNTIF(AP7:AP37,"">0"")" +"SUMIF(AT7:AT37,"">0"",AT7:AT37)/COUNTIF(AT7:AT37,"">0"")" +"SUMIF(AX7:AX37,"">0"",AX7:AX37)/COUNTIF(AX7:AX37,"">0"")" +"SUMIF(BB7:BB37,"">0"",BB7:BB37)/COUNTIF(BB7:BB37,"">0"")" +"SUMIF(BF7:BF37,"">0"",BF7:BF37)/COUNTIF(BF7:BF37,"">0"")" +"+AI41/AI42" +"C42*0.67+C43*0.33" +"+BK39" +"MATCH(STRIPS!C1,A:A,0)-1" +"MATCH(STRIPS!V1,A:A,1)" +"+IF(B2>700,IF(B2<2400,""On"",""Off""),""Off"")" +"VLOOKUP(N5,A:K,11,FALSE)" +"+STRIPS!C1" +"SUMIF(OFFSET($I$1,$O$1+$M5,0,24,1),""On"",OFFSET($C$1,$O$1+$M5,0,24,1))/16" +"SUMIF(OFFSET($I$1,$O$1+$M5,0,24,1),""Off"",OFFSET($C$1,$O$1+$M5,0,24,1))/8" +"SUMIF(OFFSET($K$1,$O$1+$M5,0,24,1),"">5"",OFFSET($C$1,$O$1+$M5,0,24,1))/24" +"SUMIF(OFFSET($I$1,$O$1+$M5,0,24,1),""On"",OFFSET($D$1,$O$1+$M5,0,24,1))/16" +"SUMIF(OFFSET($I$1,$O$1+$M5,0,24,1),""Off"",OFFSET($D$1,$O$1+$M5,0,24,1))/8" +"SUMIF(OFFSET($K$1,$O$1+$M5,0,24,1),"">5"",OFFSET($D$1,$O$1+$M5,0,24,1))/24" +"SUMIF(OFFSET($I$1,$O$1+$M5,0,24,1),""On"",OFFSET($E$1,$O$1+$M5,0,24,1))/16" +"SUMIF(OFFSET($I$1,$O$1+$M5,0,24,1),""Off"",OFFSET($E$1,$O$1+$M5,0,24,1))/8" +"SUMIF(OFFSET($K$1,$O$1+$M5,0,24,1),"">5"",OFFSET($E$1,$O$1+$M5,0,24,1))/24" +"SUMIF(OFFSET($I$1,$O$1+$M5,0,24,1),""On"",OFFSET($F$1,$O$1+$M5,0,24,1))/16" +"SUMIF(OFFSET($I$1,$O$1+$M5,0,24,1),""Off"",OFFSET($F$1,$O$1+$M5,0,24,1))/8" +"SUMIF(OFFSET($K$1,$O$1+$M5,0,24,1),"">5"",OFFSET($F$1,$O$1+$M5,0,24,1))/24" +"SUMIF(OFFSET($I$1,$O$1+$M5,0,24,1),""On"",OFFSET($G$1,$O$1+$M5,0,24,1))/16" +"SUMIF(OFFSET($I$1,$O$1+$M5,0,24,1),""Off"",OFFSET($G$1,$O$1+$M5,0,24,1))/8" +"SUMIF(OFFSET($K$1,$O$1+$M5,0,24,1),"">5"",OFFSET($G$1,$O$1+$M5,0,24,1))/24" +"MAX(OFFSET($H$1,$O$1+$M5,0,24,1))" +"MIN(OFFSET($H$1,$O$1+$M5,0,24,1))" +"SUMIF(OFFSET($I$1,$O$1+$M5,0,24,1),""On"",OFFSET($H$1,$O$1+$M5,0,24,1))/16" +"SUMIF(OFFSET($I$1,$O$1+$M5,0,24,1),""Off"",OFFSET($H$1,$O$1+$M5,0,24,1))/8" +"SUMIF(OFFSET($K$1,$O$1+$M5,0,24,1),"">5"",OFFSET($H$1,$O$1+$M5,0,24,1))/24" +"SUMIF(OFFSET($I$1,$O$1+$M5,0,24,1),""On"",OFFSET($J$1,$O$1+$M5,0,24,1))/16" +"SUMIF(OFFSET($I$1,$O$1+$M5,0,24,1),""Off"",OFFSET($J$1,$O$1+$M5,0,24,1))/8" +"SUMIF(OFFSET($K$1,$O$1+$M5,0,24,1),"">5"",OFFSET($J$1,$O$1+$M5,0,24,1))/24" +"+N5+1" +"+A2+1" +"+B2" +"WEEKDAY(A26,2)" +"SUMIF(O5:O35,"">0"",O5:O35)/COUNTIF(O5:O35,"">0"")" +"AVERAGE(R5:R35)" +"+AVERAGE(S5:S35)" +"+O37*0.67+P37*0.33" +"+WEEKDAY(N40,2)" +"+N5" +"+IF(B8762>7,IF(B8762<24,""On"",""Off""),""Off"")" +"IF(B19346>7,IF(B19346<24,""On"",""Off""),""Off"")" +"IF(B28730>""07"",IF(B28730<""24"",""On"",""Off""),""Off"")" +"+MAX(H29930:H32136)" +"+VLOOKUP(A2,$V$4:$W$337,2,FALSE)" +"+DATA!L5" +"+STRIPS!C1" +"+CONCATENATE(MONTH(I5),""/"",(DAY(I5)))" +"+VLOOKUP(I5,A:E,5,FALSE)" +"VLOOKUP(I5,A2:C732,2,TRUE)" +"VLOOKUP(I5,A2:C732,3,TRUE)" +"VLOOKUP(I5,A2:D732,4,TRUE)" +"+VLOOKUP(J5,R5:T369,2,FALSE)" +"+VLOOKUP(J5,R5:T369,3,FALSE)" +"+H5+24" +"+I5+1" +"STRIPS!R7" +"STRIPS!C7" +"STRIPS!S7" +"STRIPS!D7" +"MAX(B158:Y158)" +"AVERAGE(I158:X158)" +"AVERAGE(B158:H158,Y158)" +"AVERAGE(B158:Y158)" +"AVERAGE(AA190:AA216)" +"AVERAGE(K27,M27)" +"MAX(B158:Y158)" +"AVERAGE(I158:X158)" +"AVERAGE(B158:H158,Y158)" +"AVERAGE(B158:Y158)" +"AVERAGE(AA190:AA216)" +"MAX(B158:Y158)" +"AVERAGE(I158:X158)" +"AVERAGE(B158:H158,Y158)" +"AVERAGE(B158:Y158)" +"AVERAGE(AA190:AA216)" +"MAX(B158:Y158)" +"AVERAGE(I158:X158)" +"AVERAGE(B158:H158,Y158)" +"AVERAGE(B158:Y158)" +"AVERAGE(AA190:AA216)" +"+CONCATENATE(LOOKUP(B53,A67:A71,B67:B71),"" - "",LOOKUP(B54,A67:A71,B67:B71))" +"+CONCATENATE(LOOKUP(B54,A67:A71,B67:B71),"" - "",LOOKUP(B55,A67:A71,B67:B71))" +"+CONCATENATE(LOOKUP(B53,A67:A71,B67:B71),"" - "",LOOKUP(B55,A67:A71,B67:B71))" +"+Date" +"IF($B$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$53,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$53,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)))" +"IF($B$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$53,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+1),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$53,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+1))" +"IF($B$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$53,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+2),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$53,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+2))" +"IF($E$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$54,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$54,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)))" +"IF($E$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$54,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+1),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$54,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+1))" +"IF($E$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$54,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+2),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$54,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+2))" +"IF($H$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$55,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$55,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)))" +"IF($H$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$55,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+1),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$55,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+1))" +"IF($H$60=1,OFFSET('Raw Data'!$V$6,$V8,LOOKUP($B$55,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+2),OFFSET('Raw Data'!$AK$6,$V8,LOOKUP($B$55,'Raw Data'!$P$6:$P$10,'Raw Data'!$R$6:$R$10)+2))" +"IF($B$63=1,B8-E8,C8-F8)" +"IF($B$63=1,E8-H8,F8-I8)" +"IF($B$63=1,B8-H8,C8-I8)" +"+'Raw Data'!AZ6" +"+Temp!J4" +"+Temp!Q4" +"+B8/T8*1000" +"+'Raw Data'!S6" +"+IF($W8<6,B8,0)" +"+IF($W8>5,B8,0)" +"+IF($W8<6,E8,0)" +"+IF($W8>5,E8,0)" +"+IF($W8<6,H8,0)" +"+IF($W8>5,H8,0)" +"+IF($W8<6,K8,"""")" +"+IF($W8>5,K8,"""")" +"+IF($W8>5,K8,"""")" +"+IF($W8<6,L8,"""")" +"+IF($W8>5,L8,"""")" +"+IF($W8>5,L8,"""")" +"+IF($W8<6,M8,"""")" +"+IF($W8>5,M8,"""")" +"+IF($W8>5,M8,"""")" +"+IF(W8<6,T8,"""")" +"+IF(W8<6,U8,"""")" +"+IF(D8>0,D8,"""")" +"+IF(G8>0,G8,"""")" +"+IF(J8>0,J8,"""")" +"+A8+1" +"+K7" +"+AVERAGE(R8:R38)" +"+SUMIF(X8:X38,"">0"",X8:X38)/COUNTIF(X8:X38,"">0"")" +"+SUMIF(AB8:AB38,"">0"",AB8:AB38)/COUNTIF(AB8:AB38,"">0"")" +"+SUMIF(AF8:AF38,"">0"",AF8:AF38)/COUNTIF(AF8:AF38,"">0"")" +"+MAX(P8:P38)" +"+AVERAGE(AW8:AW38)" +"+SUMIF(Y8:Y38,"">0"",Y8:Y38)/COUNTIF(Y8:Y38,"">0"")" +"+SUMIF(AC8:AC38,"">0"",AC8:AC38)/COUNTIF(AC8:AC38,"">0"")" +"+SUMIF(AG8:AG38,"">0"",AG8:AG38)/COUNTIF(AG8:AG38,"">0"")" +"IF(B63=1,""Peak"",""Off"")" +"+AVERAGE(AN8:AN38)" +"+AVERAGE(AQ8:AQ38)" +"+AVERAGE(AT8:AT38)" +"MIN(IF(Q8:Q38>0,Q8:Q38))" +"+MIN(S8:S38)" +"+B45*0.67+B46*0.33" +"+AVERAGE(AX8:AX38)" +"+SUMIF(Z8:Z38,"">0"",Z8:Z38)/COUNTIF(Z8:Z38,"">0"")" +"+SUMIF(AD8:AD38,"">0"",AD8:AD38)/COUNTIF(AD8:AD38,"">0"")" +"+SUMIF(AH8:AH38,"">0"",AH8:AH38)/COUNTIF(AH8:AH38,"">0"")" +"+SUMIF(AA8:AA38,"">0"",AA8:AA38)/COUNTIF(AA8:AA38,"">0"")" +"+SUMIF(AE8:AE38,"">0"",AE8:AE38)/COUNTIF(AE8:AE38,"">0"")" +"+SUMIF(AI8:AI38,"">0"",AI8:AI38)/COUNTIF(AI8:AI38,"">0"")" +"+J46" +"+AVERAGE(AO8:AO38)" +"+AVERAGE(AR8:AR38)" +"+AVERAGE(AU8:AU38)" +"(B48*0.67+B49*0.33)" +"+AVERAGE(AY8:AY38)" +"+AVERAGE(AZ8:AZ38)" +"+AVERAGE(BA8:BA38)" +"MATCH(Strips!B1,A:A,0)-2" +"+IF(B3>700,IF(B3<2400,""On"",""Off""),""Off"")" +"+WEEKDAY(A3,2)" +"+VLOOKUP(U6,A:O,15)" +"+Date" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($C$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($C$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($C$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($D$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($D$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($D$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($E$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($E$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($E$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($F$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($F$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($F$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($G$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($G$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($G$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($H$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($H$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($H$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($I$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($I$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($I$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($J$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($J$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($J$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($K$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($K$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($K$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($L$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($L$2,$V$1+$T6,0,24,1))/8" +"SUMIF(OFFSET($O$2,$V$1+$T6,0,24,1),"">0"",OFFSET($L$2,$V$1+$T6,0,24,1))/24" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""On"",OFFSET($M$2,$V$1+$T6,0,24,1))/16" +"SUMIF(OFFSET($N$2,$V$1+$T6,0,24,1),""Off"",OFFSET($M$2,$V$1+$T6,0,24,1))/8" +"+MAX(OFFSET($M$2,$V$1+$T6,0,24,1))" +"MIN(OFFSET($M$2,$V$1+$T6,0,24,1))" +"+U6+1" +"+'Raw Data'!S6" +"+Date" +"+VLOOKUP(I4,A:C,2,FALSE)" +"+VLOOKUP(I4,A:C,3,FALSE)" +"+I4" +"VLOOKUP(P4,M:N,2,FALSE)" +"+I4+1" +"+A5" +"+C8-B8-2" +"+E8*D8" +"+A2" +"+B5" +"+B2" +"+C5" +"+C2" +"+D5" +"+D2" +"+E5" +"+E2" +"+F5" +"+F2" +"+G5" +"+G2" +"+H5" +"+H2" +"+I5" +"+I2" +"+J5" +"+J2" +"+K5" +"+K2" +"+L5" +"+L2" +"+A6" +"+A3" +"+B6" +"+B3" +"+C6" +"+C3" +"+D6" +"+D3" +"+E6" +"+E3" +"+F6" +"+F3" +"+G6" +"+G3" +"+H6" +"+H3" +"+I6" +"+I3" +"+J6" +"+J3" +"+K6" +"+K3" +"+L6" +"+L3" +"+AVERAGE(B15:B30)" +"+SUM(F8:F31)" +"+AVERAGE(B8:B14,B31)" +"TODAY()" +"D2+1" +"B3-D3" +"SUM(B3:B17)" +"B3-D3" +"SUM(B3:B17)" +"'MTM Detail'!G30" +"'MTM Detail'!J30" +"'MTM Detail'!M30" +"'MTM Detail'!P30" +"'MTM Detail'!S30" +"'MTM Detail'!V30" +"'MTM Detail'!Y30" +"'MTM Detail'!AB30" +"SUM(B4:I4)" +"'MTM Detail'!G51" +"'MTM Detail'!J51" +"'MTM Detail'!M51" +"'MTM Detail'!P51" +"'MTM Detail'!S51" +"'MTM Detail'!V51" +"'MTM Detail'!Y51" +"'MTM Detail'!AB51" +"SUM(B4:B6)" +"'MTM Detail'!G73" +"'MTM Detail'!J73" +"'MTM Detail'!M73" +"'MTM Detail'!P73" +"'MTM Detail'!S73" +"'MTM Detail'!V73" +"'MTM Detail'!Y73" +"'MTM Detail'!AB73" +"'MTM Detail'!G90" +"'MTM Detail'!J90" +"'MTM Detail'!M90" +"'MTM Detail'!P90" +"'MTM Detail'!S90" +"'MTM Detail'!V90" +"'MTM Detail'!Y90" +"'MTM Detail'!AB90" +"'MTM Detail'!G109" +"'MTM Detail'!J109" +"'MTM Detail'!M109" +"'MTM Detail'!P109" +"'MTM Detail'!S109" +"'MTM Detail'!V109" +"'MTM Detail'!Y109" +"'MTM Detail'!AB109" +"'MTM Detail'!G118" +"'MTM Detail'!J118" +"'MTM Detail'!M118" +"'MTM Detail'!P118" +"'MTM Detail'!S118" +"'MTM Detail'!V118" +"'MTM Detail'!Y118" +"'MTM Detail'!AB118" +"B4+B10+B16" +"-(B7-C7)" +"2.286" +"2.345" +"2.412" +"2.475" +"2.528" +"2.575" +"2.577" +"AVERAGE(J1:AB1)" +"-(AD6-AE6)" +"$C9*F$5" +"IF(E9>0,E9*D9)" +"E9*G$1" +"IF(H9>0,H9*$D9)" +"SUM(E9:E28)" +"(SUM(F9:F28))/E29" +"SUM(G9:G28)/E29" +"F31-G31" +"SUM(F9:F25)" +"SUM(E35:E49)" +"(SUM(F35:F49))/E50" +"SUM(G35:G49)/E50" +"SUM(F35:F46)" +"SUM(G55:AB55)" +"G30+G51" +"E61*(G$1+G$3)" +"SUM(E61:E71)" +"SUM(F61:F71)" +"SUM(E76:E88)" +"(SUM(F76:F88))/E89" +"SUM(G76:G88)/E89" +"SUM(E93:AB93)" +"G90+G73" +"C93+C55" +"E103*(G$3)" +"SUM(F96:F107)" +"SUM(F109:AB109)" +"F108-G108" +"SUM(F113:F116)" +"C118+C109" +"C98+C120" +"C6*31" +"(F6-E6)*D6" +"C7*30" +"(D5/C5)-1" +"SUMPRODUCT(E5:E12,D5:D12)/SUM(D5:D12)" +"ROUND(D15*(1+E13),-1)" +"D18-D19" +"IF(D8=0,0,D8+F8)" +"'Dominion Bid'!N8" +"'Oxy Bid'!N8" +"D48+F48" +"IF(E8>0,E48+G48,)" +"'Dominion Bid'!O8" +"'Oxy Bid'!O8" +"SUM(B7:I7)" +"SUM(C7:I7)" +"B$7*'NYMEX Settlements'!B8" +"(SUM(B8:I8))/J$7" +"(SUM(C8:I8))/K$7" +"IF(K8=0,0,(K$39-K8))" +"IF(J8>0,(E$2+(25123750*(K$39-K8))),0)" +"IF(K8>0,(F$2+(25123750*(K$39-K8))),0)" +"E2" +"SUM(B7:I7)" +"SUM(C7:I7)" +"B$7*'NYMEX Settlements'!B8" +"(SUM(B8:I8))/J$7" +"(SUM(C8:I8))/K$7" +"IF(J8=0,0,(J$39-J8))" +"IF(J8>0,E$2+(25123750*(J$39-J8)),0)" +"E2" +"AVERAGE(C36:I36)" +"J39-J36" +"+C7" +"XNPV(C7,B3:C3,B2:C2)" +"(1+G7)^((C2-B2)/365)" +"+C3/G8" +"+G9+B3" +"IF(D8=0,0,D8+F8)" +"'Dominion Bid'!N8" +"'Oxy Bid'!N8" +"D48+F48" +"IF(E8>0,E48+G48,)" +"'Dominion Bid'!O8" +"'Oxy Bid'!O8" +"SUM(B7:I7)" +"SUM(C7:I7)" +"B$7*'NYMEX Settlements'!B8" +"(SUM(B8:I8))/J$7" +"(SUM(C8:I8))/K$7" +"IF(K8=0,0,(K$39-K8))" +"IF(J8>0,(E$2+(25123750*(K$39-K8))),0)" +"IF(K8>0,(F$2+(19892500*(K$39-K8))),0)" +"E2" +"SUM(B7:I7)" +"SUM(C7:I7)" +"B$7*'NYMEX Settlements'!B8" +"(SUM(B8:I8))/J$7" +"(SUM(C8:I8))/K$7" +"IF(J8=0,0,(J$39-J8))" +"IF(J8>0,E$2+(25123750*(J$39-J8)),0)" +"IF(K8>0,F$2+(19892500*(K$39-K8)),0)" +"E2" +"AVERAGE(C36:I36)" +"J39-J36" +"C7-E7" +"A7+1" +"SUM(C7:C36)" +"10959/E40" +"6389.97/E41" +"1388.41/E43" +"SUM(C40:C43)" +"C7-E7" +"A7+1" +"SUM(C7:C36)" +"10959/E40" +"6389.97/E41" +"1388.41/E43" +"SUM(C40:C43)" +"C7-E7" +"A7+1" +"SUM(C7:C36)" +"SUM(C40:C43)" +"C7-E7" +"A7+1" +"SUM(C7:C36)" +"SUM(C40:C43)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"SUM(F16:F22)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(Q8:Q31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(Q8:Q31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(Q8:Q31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(J8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(F8:F31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(V8:V31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(J8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+#REF!+T8+U9" +"R9+S8+T9+U9" +"SUM(B8:B31)" +"SUM(K9:K31)" +"B8+C8+D8+E8" +"SUM(I8:M8)" +"R8+S8+T8+U9" +"SUM(I9:K9:M9)" +"SUM(B8:B31)" +"B8+C8+D8+E8" +"SUM(K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"Q8+R8+T8" +"SUM(B8:B31)" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"#REF!+R8+S8+T8" +"SUM(B8:B31)" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B8+C8+D8+E8" +"SUM(J8:L8)" +"SUM(B8:B31)" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"SUM(B8:B31)" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"SUM(B8:B31)" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"P9+Q8+R8+S8" +"SUM(B8:B31)" +"SUM(P9:P31)" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"SUM(B8:B31)" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(Q8:Q31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(Q8:Q31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(J8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(F8:F31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(V8:V31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(J8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+#REF!+T8+U9" +"R9+S8+T9+U9" +"SUM(B8:B31)" +"SUM(K9:K31)" +"B8+C8+D8+E8" +"SUM(I8:M8)" +"R8+S8+T8+U9" +"SUM(I9:K9:M9)" +"SUM(B8:B31)" +"B8+C8+D8+E8" +"SUM(K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"Q8+R8+T8" +"SUM(B8:B31)" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"#REF!+R8+S8+T8" +"SUM(B8:B31)" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B8+C8+D8+E8" +"SUM(J8:L8)" +"SUM(B8:B31)" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"SUM(B8:B31)" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"SUM(B8:B31)" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"P9+Q8+R8+S8" +"SUM(B8:B31)" +"SUM(P9:P31)" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"SUM(B8:B31)" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(Q8:Q31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"B3" +"B3" +"E4" +"I4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"I4" +"M4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"I4" +"M4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"B3" +"B3" +"I4" +"M4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"I4" +"M4" +"D4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"E4" +"I4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"I4" +"M4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"I4" +"M4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"B3" +"B3" +"I4" +"M4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"I4" +"M4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"I4" +"M4" +"D4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"E4" +"I4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"I4" +"M4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"I4" +"M4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"B3" +"B3" +"I4" +"M4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"I4" +"M4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"I4" +"M4" +"D4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"E4" +"I4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"I4" +"M4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"I4" +"M4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"I4" +"M4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"I4" +"M4" +"D4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"E4" +"I4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"I4" +"M4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"SUM(I32:M32)" +"B3" +"B3" +"I4" +"M4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"R8+S8+T8+U9" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"SUM(C8:C31)" +"B3" +"B3" +"I4" +"M4" +"D4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"D4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"D4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"J4" +"B4+4" +"B8+D8+E8+F8" +"SUM(J8:L8:N8)" +"S8+T8+U8+V8" +"SUM(B8:B31)" +"B3" +"B3" +"J4" +"E4+4" +"B8+C8+D8+E8+F8" +"((SUM(J8:L8:N8))+0)+0" +"S8+T8+U8+V8" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"D4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"SUM(C8:C31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"SUM(C8:C31)" +"B3" +"B3" +"I4" +"M4" +"D4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"D4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"D4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"J4" +"B4+4" +"B8+D8+E8+F8" +"SUM(J8:L8:N8)" +"S8+T8+U8+V8" +"SUM(B8:B31)" +"B3" +"B3" +"J4" +"E4+4" +"B8+C8+D8+E8+F8" +"((SUM(J8:L8:N8))+0)+0" +"S8+T8+U8+V8" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"D4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"SUM(C8:C31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"SUM(C8:C31)" +"B3" +"B3" +"I4" +"M4" +"D4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"D4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"D4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"J4" +"B4+4" +"B8+C8+D8+E8+F8" +"SUM(J8:L8:N8)" +"S8+T8+U8+V8" +"SUM(B8:B31)" +"B3" +"B3" +"J4" +"E4+4" +"B8+C8+D8+E8+F8" +"((SUM(J8:L8:N8))+0)+0" +"S8+T8+U8+V8" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"D4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"SUM(C8:C31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"SUM(C8:C31)" +"B3" +"B3" +"I4" +"M4" +"D4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"D4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"D4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"A1" +"A1" +"A1" +"A1" +"A1" +"#REF!" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C16)" +"E22" +"0.25+D6" +"SUM(B12:Y12)" +"SUM(B12:B16)" +"D22" +"0.25+E6" +"SUM(C12:Z12)" +"SUM(C12:C16)" +"E22" +"0.25+D6" +"SUM(B12:Y12)" +"SUM(B12:B16)" +"D22" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C35)" +"SUM(AA30:AA35)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C16)" +"SUM(C28:C33)" +"E22" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C16)" +"SUM(C28:C33)" +"E22" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C16)" +"SUM(C28:C34)" +"SUM(AA29:AA34)" +"E22" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E8" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C16)" +"SUM(C28:C34)" +"SUM(AA29:AA34)" +"E22" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E8" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C16)" +"SUM(C28:C34)" +"SUM(AA29:AA34)" +"E22" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E8" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C16)" +"SUM(C28:C34)" +"SUM(AA29:AA34)" +"E22" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E8" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C16)" +"SUM(C28:C34)" +"SUM(AA29:AA34)" +"E22" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E8" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C16)" +"SUM(C28:C34)" +"SUM(AA29:AA34)" +"E22" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"E6+0.25" +"0.5+E8" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E8" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E8" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C16)" +"SUM(C28:C34)" +"SUM(AA29:AA34)" +"E22" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C17)" +"SUM(AA13:AA17)" +"E23" +"+C5+D5" +"+E5+F5+G5" +"+H5+I5" +"+K5/L5" +"+(M5-M6)/M6" +"+B6-1" +"65-C17" +"+$D$12+($D$13*D17)" +"+C17+1" +"+C83-75" +"+(D12056+E12056)/2" +"+IF(H12421<65,65-H12421,0)" +"+IF(H12421>$L$12418,H12421-$L$12418,0)" +"+I12421+J12421" +"+(L$12416/30.25)+($L$12417*K12421)" +"+SUMIF($A$12421:$A$14580,N14575,$I$12421:$I$14580)" +"+SUMIF($A$12421:$A$14580,N14575,$J$12421:$J$14580)" +"+N14575-1" +"+R14575-1" +"+N14582+1" +"+SUMIF($B$12421:$B$12785,$M14583,$K$12421:$K$12785)" +"+SUMIF($B$12786:$B$13151,$M14583,$K$12786:$K$13151)" +"+SUMIF($B$13152:$B$13516,$M14583,$K$13152:$K$13516)" +"+SUMIF($B$13517:$B$13881,$M14583,$K$13517:$K$13881)" +"+SUMIF($B$13882:$B$14246,$M14583,$K$13882:$K$14583)" +"+N14583*'ConEd Data'!$M$9" +"+O14583*'ConEd Data'!$M$8" +"+P14583*'ConEd Data'!$M$7" +"+Q14583*'ConEd Data'!$M$6" +"+R14583*'ConEd Data'!$M$5" +"+M14583+1" +"+SUM(T14583:T14594)" +"+N14597/30.25" +"+$N$14596/P14600" +"+L14601-L14600" +"+SUMIF($B$12421:$B$12785,$S14601,$M$12421:$M$12785)" +"+SUMIF($B$12786:$B$13151,$S14601,$M$12786:$M$13151)" +"+SUMIF($B$13152:$B$13516,$S14601,$M$13152:$M$13516)" +"+SUMIF($B$13517:$B$13881,$S14601,$M$13517:$M$13881)" +"+SUMIF($B$13882:$B$14246,$S14601,$M$13882:$M$14583)" +"+SUM(T14601:T14612)" +"+T14583-T14601" +"+T14613-T14596" +"+SUM(W4:W14)" +"+SUM(Q4:Q76)" +"+SUMIF($E$7:$E$46,"">0"")" +"+SUM(F7:F46)" +"+SUMIF($E$7:$E$46,""<0"")" +"+SUMIF($L$7:$L$46,""<0"")" +"+[2]OpsData!A2" +"+C4+1" +"+VLOOKUP($B5,[2]OpsData!$A$3:$DK$1283,C$4,FALSE)" +"+SUM(F5:F10)" +"+TODAY()" +"+F5-1" +"+G2" +"+G5+1" +"+VLOOKUP(E$5,[1]Sheet1!$B$737:$CX$948,40)" +"+VLOOKUP(E$5,[1]Sheet1!$B$737:$CX$948,41)" +"+(E7+E8)/2" +"+VLOOKUP(E9,bugtemp,2)" +"+VLOOKUP(E9,lilcotemp,2)" +"+VLOOKUP(E9,pstemp,2)" +"+VLOOKUP(E9,conedtemp,3)" +"+SUM(E12:E15)" +"+F16-E16" +"+E5" +"+G2" +"+HLOOKUP(E$19,tendate,6,FALSE)" +"+HLOOKUP(E$19,tendate,8,FALSE)" +"+HLOOKUP(E$19,tendate,3,FALSE)" +"+HLOOKUP(E$19,tendate,4,FALSE)" +"+HLOOKUP(E$19,tendate,7,FALSE)" +"+HLOOKUP(E$19,tendate,5,FALSE)" +"[4]SUMMARY!$H$113*1000" +"[4]SUMMARY!$G$113*1000" +"[4]SUMMARY!$E$113*1000" +"+$D$31/$D$30*E30" +"+[3]SUMMARY!$C$17" +"[5]SUMMARY!$H$17" +"[5]SUMMARY!$G$17" +"[5]SUMMARY!$E$17" +"+D33*0.668" +"+(E33/D33)*$D$34*0.668" +"[5]SUMMARY!$H$33" +"[5]SUMMARY!$G$33" +"[5]SUMMARY!$E$33" +"+[3]SUMMARY!$C$16" +"[5]SUMMARY!$H$16" +"[5]SUMMARY!$E$16" +"+(1-(E36/E38))*$D$36*0.668" +"[5]SUMMARY!$H$32" +"[5]SUMMARY!$G$32" +"[5]SUMMARY!$E$32" +"+E37/$D$37*$D$39" +"+SUM(D21:D28)+D37+D31+D34+D39" +"+SUM(E21:E28)+E34+E31+E39" +"+SUM(G21:G28)+G36+G31+G33+G39" +"+IF(G9>=25,C82,IF(G9>=20,C83,IF(G9>=15,C84,C85)))" +"250000*$C$54" +"+D46+D44" +"+E16-E41" +"+B76+B75+B77" +"+C82+B79" +"+C83+B78+B80" +"+C84+B74-B75" +"C2-B2" +"AVERAGE(D2:D133)" +"+C6+D6" +"SUM(D5:D26)" +"SUM(L5:L27)" +"SUM(D28:D30)" +"SUM(D5:D26)" +"SUM(D28:D30)" +"SUM(D5:D27)" +"SUM(D28:D30)" +"B2-C2" +"Sheet1!B2+VLOOKUP(A2,Sheet2!A2:C86,2,0)" +"Sheet1!C2+VLOOKUP(A2,Sheet2!A2:C86,3,0)" +"B2-C2" +"Sheet1!F2+VLOOKUP(F2,Sheet2!E2:G84,2,0)" +"Sheet1!G2+VLOOKUP(F2,Sheet2!E2:G84,3,0)" +"Sheet1!J2+VLOOKUP(K2,Sheet2!I2:K85,2,0)" +"Sheet1!K2+VLOOKUP(K2,Sheet2!I2:K85,3,0)" +"Sheet1!N3+VLOOKUP(O2,Sheet2!M2:O86,2,0)" +"Sheet1!O3+VLOOKUP(O2,Sheet2!M2:O86,3,0)" +"Sheet1!R2+VLOOKUP(S2,Sheet2!Q2:S83,2,0)" +"Sheet1!S2+VLOOKUP(S2,Sheet2!Q2:S83,3,0)" +"Sheet1!R43+VLOOKUP(S41,Sheet2!Q41:S83,2,0)" +"Sheet1!S43+VLOOKUP(S41,Sheet2!Q41:S83,3,0)" +"A88" +"+B3" +"SUM(B11:B11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"SUM(B13:B36)" +"'COB N>S'!B3" +"SUM(B11:I11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"SUM(B12:C12)" +"SUM(B12:B36)" +"'COB N>S'!B3" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"+B3" +"SUM(B11:B11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"SUM(B13:B36)" +"'COB N>S'!B3" +"SUM(B11:I11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"SUM(B12:C12)" +"SUM(B12:B36)" +"'COB N>S'!B3" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"+B3" +"SUM(B11:B11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"SUM(B13:B36)" +"'COB N>S'!B3" +"SUM(B11:I11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"SUM(B12:C12)" +"SUM(B12:B36)" +"'COB N>S'!B3" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"+B3" +"SUM(B11:B11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"SUM(B13:B36)" +"'COB N>S'!B3" +"SUM(B11:I11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"SUM(B12:C12)" +"SUM(B12:B36)" +"'COB N>S'!B3" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"+B3" +"SUM(B11:B11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"SUM(B13:B36)" +"'COB N>S'!B3" +"SUM(B11:I11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"SUM(B12:C12)" +"SUM(B12:B36)" +"'COB N>S'!B3" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"+B3" +"SUM(B11:B11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"SUM(B13:B36)" +"'COB N>S'!B3" +"SUM(B11:I11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"SUM(B12:D12)" +"SUM(B12:B36)" +"'COB N>S'!B3" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"+B3" +"SUM(B11:B11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"SUM(B13:B36)" +"'COB N>S'!B3" +"SUM(B11:I11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"SUM(B12:C12)" +"SUM(B12:B36)" +"'COB N>S'!B3" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"C3*400" +"D3" +"B22*4.5%" +"SUM(D4:D26)" +"+B3" +"SUM(B11:B11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"SUM(B13:B36)" +"'COB N>S'!B3" +"SUM(B11:I11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"SUM(B12:F12)" +"SUM(B12:B36)" +"'COB N>S'!B3" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"+B3" +"SUM(B11:B11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"SUM(B13:B36)" +"'COB N>S'!B3" +"SUM(B11:I11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"SUM(B12:F12)" +"SUM(B12:B36)" +"'COB N>S'!B3" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(C18:M18)" +"SUM(C18:I18)" +"SUM(K18:M18)" +"SUM(L41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(J47)" +"SUM(C18:U18)" +"SUM(C18:Q18)" +"SUM(S18:U18)" +"SUM(T41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(K47:Q47)" +"SUM(S47:U47)" +"SUM(W19:W44)" +"ABS(V47)+ABS(R47)" +"SUM(C18:T18)" +"SUM(C18:P18)" +"SUM(R18:T18)" +"SUM(R41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(V19:V44)" +"ABS(U48)+ABS(Q48)" +"SUM(C47:P47)" +"SUM(R47:T47)" +"SUM(C18:R18)" +"SUM(C18:N18)" +"SUM(P18:R18)" +"SUM(P41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(T19:T44)" +"ABS(S48)+ABS(O48)" +"SUM(C47:N47)" +"SUM(P47:R47)" +"SUM(C18:R18)" +"SUM(C18:N18)" +"SUM(P18:R18)" +"SUM(P41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(T19:T44)" +"ABS(S48)+ABS(O48)" +"SUM(C47:N47)" +"SUM(P47:R47)" +"SUM(C18:R18)" +"SUM(C18:N18)" +"SUM(P18:R18)" +"SUM(P41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(T19:T44)" +"ABS(S48)+ABS(O48)" +"SUM(C47:N47)" +"SUM(P47:R47)" +"SUM(C18:R18)" +"SUM(C18:N18)" +"SUM(P18:R18)" +"SUM(Q41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(T19:T44)" +"ABS(S48)+ABS(O48)" +"SUM(C47:N47)" +"SUM(P47:R47)" +"SUM(C18:Q18)" +"SUM(C18:M18)" +"SUM(O18:Q18)" +"SUM(P41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(S19:S44)" +"ABS(R48)+ABS(N48)" +"SUM(C47:M47)" +"SUM(O47:Q47)" +"SUM(C18:S18)" +"SUM(C18:O18)" +"SUM(Q18:S18)" +"SUM(R41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(U19:U44)" +"ABS(T48)+ABS(P48)" +"SUM(C47:O47)" +"SUM(Q47:S47)" +"SUM(C18:W18)" +"SUM(C18:S18)" +"SUM(U18:W18)" +"SUM(V41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(Y19:Y44)" +"ABS(X48)+ABS(T48)" +"SUM(C47:S47)" +"SUM(U47:W47)" +"SUM(D18:X18)" +"SUM(D18:T18)" +"SUM(V18:X18)" +"SUM(W41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(Z19:Z44)" +"ABS(Y48)+ABS(U48)" +"SUM(C47:T47)" +"SUM(V47:X47)" +"SUM(E18:X18)" +"SUM(E18:T18)" +"SUM(V18:X18)" +"SUM(W41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(Z19:Z44)" +"ABS(Y48)+ABS(U48)" +"SUM(E47:T47)" +"SUM(V47:X47)" +"SUM(C18:V18)" +"SUM(C18:R18)" +"SUM(T18:V18)" +"SUM(U41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(X19:X44)" +"ABS(W48)+ABS(S48)" +"SUM(C47:R47)" +"SUM(T47:V47)" +"SUM(C18:T18)" +"SUM(C18:P18)" +"SUM(R18:T18)" +"SUM(S41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(V19:V44)" +"ABS(U48)+ABS(Q48)" +"SUM(C47:P47)" +"SUM(R47:T47)" +"SUM(C18:R18)" +"SUM(C18:N18)" +"SUM(P18:R18)" +"SUM(Q41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(T19:T44)" +"ABS(S48)+ABS(O48)" +"SUM(C47:N47)" +"SUM(P47:R47)" +"SUM(C18:O18)" +"SUM(C18:K18)" +"SUM(M18:O18)" +"SUM(N41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(Q19:Q44)" +"ABS(P48)+ABS(L48)" +"SUM(C47:K47)" +"SUM(M47:O47)" +"SUM(C18:P18)" +"SUM(C18:L18)" +"SUM(N18:P18)" +"SUM(O41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(R19:R44)" +"ABS(Q48)+ABS(M48)" +"SUM(C47:L47)" +"SUM(N47:P47)" +"SUM(D18:S18)" +"SUM(D18:O18)" +"SUM(Q18:S18)" +"SUM(R41)" +"SUM(D18:D41)" +"SUM(D19:D42)" +"SUM(U19:U44)" +"ABS(T48)+ABS(P48)" +"SUM(D47:O47)" +"SUM(Q47:S47)" +"SUM(D18:W18)" +"SUM(D18:R18)" +"SUM(T18:T18)" +"SUM(U18:W18)" +"SUM(V41)" +"SUM(D18:D41)" +"SUM(D19:D42)" +"SUM(Y19:Y44)" +"ABS(X48)+ABS(S48)" +"SUM(D47:R47)" +"SUM(T47:W47)" +"'DEC(1)'!AC47" +"'DEC(2)'!X47" +"'DEC(3)'!U47" +"'DEC(4)'!T47" +"'DEC(5)'!W47" +"'DEC(6)'!Y47" +"'DEC(7)'!AA47" +"'DEC(8)'!AA47" +"'DEC(9)'!AC47" +"'DEC(10)'!AB47" +"SUM(B3:B32)" +"'DEC(11)'!X47" +"'DEC(12)'!V47" +"'DEC(13)'!W47" +"'DEC(14)'!W47" +"K12*K14" +"'DEC(15)'!W47" +"'DEC(16)'!W47" +"'DEC(17)'!Y47" +"'DEC(18)'!Z47" +"+B3" +"SUM(B11:B11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"SUM(B13:B36)" +"'COB N>S'!B3" +"SUM(B11:I11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"SUM(B12:E12)" +"SUM(B12:B36)" +"'COB N>S'!B3" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"+B3" +"SUM(B11:B11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"SUM(B13:B36)" +"'COB N>S'!B3" +"SUM(B11:I11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"SUM(B12:D12)" +"SUM(B12:B36)" +"'COB N>S'!B3" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"+B3" +"SUM(B11:B11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"SUM(B13:B36)" +"'COB N>S'!B3" +"SUM(B11:I11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"SUM(B12:D12)" +"SUM(B12:B36)" +"'COB N>S'!B3" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(H5:H27)" +"H28-P28" +"SUM(H31:H49)" +"SUM(H52:H76)" +"SUM(H79:H96)" +"SUM(H110:H112)" +"SUM(H115:H119)" +"SUM(H123:H152)" +"SUM(H156:H167)" +"SUM(H170)" +"SUM(H6:H14)" +"H15-P15" +"SUM(H26:H41)" +"SUM(H43:H55)" +"SUM(H58:H62)" +"SUM(H64:H81)" +"SUM(H87:H87)" +"SUM(H95:H97)" +"SUM(H99)" +"SUM(H103:H104)" +"SUM(H6:H14)" +"H15-P15" +"SUM(H26:H41)" +"SUM(H43:H55)" +"SUM(H58:H62)" +"SUM(H64:H80)" +"SUM(H86:H86)" +"SUM(H94:H96)" +"SUM(H98)" +"SUM(H102:H103)" +"SUM(C18:J18)" +"SUM(#REF!)" +"SUM(E18:E18)" +"SUM(I18:J18)" +"SUM(D18:D41)" +"SUM(D19:D42)" +"D47+E47" +"SUM(I47:J47,#REF!,#REF!)" +"SUM(L19:L44)" +"ABS(K47)+ABS(F47)" +"SUM(C18:Q18)" +"SUM(C18:E18)" +"SUM(H18:I18)" +"SUM(M18:Q18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(M47:Q47,D47,C47)" +"SUM(S19:S44)" +"ABS(R47)+ABS(J47)" +"SUM(C18:R18)" +"SUM(C18:F18)" +"SUM(I18:J18)" +"SUM(N18:R18)" +"SUM(C18:C42)" +"SUM(D18:D41)" +"SUM(C19:C42)" +"SUM(C47:C47,F47,I47:J47)" +"SUM(N47:R47,E47,D47)" +"SUM(T19:T44)" +"ABS(S47)+ABS(K47)" +"'FEB(1)'!X47" +"'FEB(2)'!W47" +"SUM(B3:B32)" +"K12*K14" +"SUM(H3:H19)" +"H20-P20" +"SUM(H22:H25)" +"SUM(P21:P25)" +"SUM(H27:H33)" +"SUM(H40:H41)" +"SUM(H45:H46)" +"SUM(H44)" +"SUM(H3:H19)" +"H20-P20" +"SUM(H22:H25)" +"SUM(P21:P25)" +"SUM(H27:H33)" +"SUM(H40:H41)" +"SUM(H45:H46)" +"SUM(H44)" +"SUM(H5:H8)" +"H9-P9" +"SUM(P4:P8)" +"SUM(H17:H18)" +"SUM(H21)" +"SUM(H3:H20)" +"H21-P21" +"SUM(H23:H26)" +"SUM(P22:P26)" +"SUM(H28:H34)" +"SUM(H41:H42)" +"SUM(H46:H47)" +"SUM(H45)" +"SUM(H3:H20)" +"H21-P21" +"SUM(H23:H26)" +"SUM(P22:P26)" +"SUM(H28:H34)" +"SUM(H41:H42)" +"SUM(H46:H47)" +"SUM(H45)" +"SUM(H3:H6)" +"H7-P7" +"SUM(H8:H16)" +"SUM(H18:H28)" +"SUM(H30:H54)" +"SUM(P30:P56)" +"SUM(H58:H77)" +"SUM(P58:P79)" +"SUM(H82:H84)" +"SUM(H3:H6)" +"H7-P7" +"SUM(H8:H16)" +"SUM(H18:H28)" +"SUM(H30:H55)" +"SUM(P30:P56)" +"SUM(H58:H78)" +"SUM(P58:P79)" +"SUM(H82:H84)" +"SUM(H3:H5)" +"H6-P6" +"SUM(H7:H17)" +"SUM(H19:H19)" +"SUM(P19:P40)" +"SUM(H3:H6)" +"H7-P7" +"SUM(H8:H16)" +"SUM(H18:H28)" +"SUM(H30:H55)" +"SUM(P30:P56)" +"SUM(H58:H79)" +"SUM(P58:P80)" +"SUM(H83:H85)" +"SUM(H3:H6)" +"H7-P7" +"SUM(H8:H18)" +"SUM(H32:H57)" +"SUM(P32:P58)" +"SUM(H60:H81)" +"SUM(P60:P82)" +"SUM(H85:H87)" +"SUM(H6:H13)" +"H14-P14" +"SUM(H24:H39)" +"SUM(H41:H53)" +"SUM(H56:H60)" +"NOW()" +"DATEVALUE(A2)" +"+I2-K2" +"+L2-J2" +"SUM(M2:M9)" +"SUM(M12:M23)" +"SUM(M60:M62)" +"SUM(M75:M94)" +"+M95+M73+M63+M58+M48+M34+M24+M10" +"U14" +"IF(H14=""dick"",""Correct!"",(IF(H14=""chic"",""Nope, got a candy rock!"","""")))" +"IF(H14=""chic"",""(Not a good start!)"","""")" +"IF(H27=""chic"",""Correct!"",(IF(H27=""dick"",""Wrong, only real snatch here!"","""")))" +"IF(H40=""dick"",""(Hard to believe I know!)"","""")" +"IF(H66=""dick"",""(Can't believe that's not got a cock!)"","""")" +"IF(H92=""chic"",""(Mincer!)"","""")" +"IF(H144=""chic"",""(Your fuckin scaring me!)"","""")" +"IF(H183=""chic"",""(Tricky isn't it!)"","""")" +"IF(H209=""dick"",""(What!)"","""")" +"IF(H261=""chic"",""(Rather you than me cunto!)"","""")" +"COUNTIF(J14:J263,""Correct!"")" +"IF(D7=AJ7,TRUE,IF(D7="""",""""))" +"N(E7)" +"SUM(AI8:AI40)" +"AI41" +"IF(D7=AJ7,TRUE,IF(D7="""",""""))" +"N(E7)" +"SUM(AI8:AI40)" +"AI41" +"DATE(YEAR(B2),MONTH(B2),1)" +"[1]OPS_SHEET!$V$1" +"TODAY()" +"[1]OPS_SHEET!$V$2" +"DATE(YEAR(B12),MONTH(B2)-1,1)" +"DATE(YEAR(B2)-2,MONTH(B2)-1,1)" +"DATE(YEAR(C3),MONTH(C3)+2,1)" +"DATE(YEAR(B13),MONTH(B2)-1,1)" +"DATE(YEAR(B13),MONTH(B13)+1,1)" +"$B$2" +"'[1]WEST MAP '!AB4" +"DATE(YEAR(B2),MONTH(B2),1)" +"$B$2-1" +"DATE(YEAR($B$2)-1,MONTH($B$2),1)" +"DATE(YEAR($B$2),MONTH($B$2)-1,1)" +"DATE(YEAR($B$2)-2,MONTH($B$2),1)" +"$B$2-2" +"'[1]WEST MAP '!Q8" +"DATE(YEAR($B$2)-1,MONTH($B$2)+1,1)" +"B2" +"H12-1" +"C14+D14" +"J11" +"F21" +"'[1]WEST MAP '!C18" +"IF(K6<0,""--->"",""<---"")" +"'[1]WEST MAP '!O20" +"L25" +"Q22" +"-0.018*S5" +"-460-487" +"437+487" +"N37" +"'[1]WEST MAP '!X52" +"VLOOKUP(AB45,[1]Kern!$Q$615:$W$1016,[1]Kern!$W$1)" +"S50" +"VLOOKUP($B$1,[1]Kern!$AE$2:$AN$34,7)" +"VLOOKUP(AB50,[1]Kern!$AE$4:$AN$37,[1]Kern!$W$1)" +"'[1]WEST MAP '!Z58" +"AC60" +"'[1]WEST MAP '!AD62" +"AB70" +"'[1]WEST MAP '!AB61" +"'[1]WEST MAP '!AD57" +"P59" +"S63" +"AB74" +"AG81" +"'[1]WEST MAP '!AE65" +"AF60" +"$P$63" +"VLOOKUP($B$1,[1]Kern!$AE$2:$AN$34,6)" +"DATE(YEAR(S65),MONTH(S65)+1,1)" +"AH77" +"'[1]WEST MAP '!AE70" +"'[1]WEST MAP '!Y66" +"'[1]WEST MAP '!D92" +"'[1]WEST MAP '!AB69" +"P59" +"VLOOKUP($T73,[1]Kern!$Q$401:$Z$1351,[1]Kern!$Z$1)" +"VLOOKUP($T73,[1]Kern!$Q$401:$Z$1351,[1]Kern!$Y$1)" +"VLOOKUP($T73,[1]Kern!$Q$401:$Z$1351,[1]Kern!$X$1)" +"P59" +"VLOOKUP($B$1,[1]Kern!$AE$2:$AQ$34,10)" +"VLOOKUP($B$1,[1]Kern!$AE$2:$AQ$34,9)" +"VLOOKUP($B$1,[1]Kern!$AE$2:$AQ$34,8)" +"AG81" +"'[1]WEST MAP '!AE75" +"C70" +"'[1]WestCoastMap New'!$K$118" +"AB50" +"VLOOKUP(T76,[1]Kern!$AE$4:$AQ$37,[1]Kern!$Z$1)" +"VLOOKUP(T76,[1]Kern!$AE$4:$AQ$37,[1]Kern!$Y$1)" +"VLOOKUP(T76,[1]Kern!$AE$4:$AQ$37,[1]Kern!$X$1)" +"'[1]WestCoastMap New'!$L$118" +"H68" +"AG85" +"O74" +"E76" +"'[1]WestCoastMap New'!G97" +"'[1]WEST MAP '!AE81" +"'[1]WEST MAP '!Z79" +"'[1]WEST MAP '!AB79" +"X89" +"'[1]WEST MAP '!AH75" +"'[1]WEST MAP '!Y85" +"SUM(AI90:AI97)" +"'[1]WEST MAP '!Z91" +"$H$71" +"TODAY()" +"D6" +"[1]BCForecast!A8" +"TODAY()-1" +"D6-1" +"DATE(YEAR(D6)-1,MONTH(D6),1)" +"D7-E7" +"VLOOKUP(D$6,'[1]WEI Daily_Estimates'!$A$4:$H$2000,2)" +"VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AM$3999,3)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$D$2889:$D$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$D$2248:$D$3660,'[1]WEI Daily_Actuals'!$AR$2248:$AR$3660)/SUM('[1]WEI Daily_Actuals'!$AR$2248:$AR$4197)" +"VLOOKUP(D$6,'[1]WEI Daily_Estimates'!$A$4:$H$2000,4)" +"VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AM$3999,4)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$E$2889:$E$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$E$2248:$E$3660,'[1]WEI Daily_Actuals'!$AR$2248:$AR$3660)/SUM('[1]WEI Daily_Actuals'!$AR$2248:$AR$4197)" +"VLOOKUP(D$6,'[1]WEI Daily_Estimates'!$A$4:$H$2000,5)" +"VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AM$3999,8)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$I$2889:$I$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$I$2248:$I$3660,'[1]WEI Daily_Actuals'!$AR$2248:$AR$3660)/SUM('[1]WEI Daily_Actuals'!$AR$2248:$AR$4197)" +"VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AM$3999,6)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$G$2889:$G$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$G$2248:$G$3660,'[1]WEI Daily_Actuals'!$AR$2248:$AR$3660)/SUM('[1]WEI Daily_Actuals'!$AR$2248:$AR$4197)" +"VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AM$3999,7)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$H$2889:$H$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$H$2248:$H$3660,'[1]WEI Daily_Actuals'!$AR$2248:$AR$3660)/SUM('[1]WEI Daily_Actuals'!$AR$2248:$AR$4197)" +"VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AM$3999,9)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$J$2889:$J$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$J$2248:$J$3660,'[1]WEI Daily_Actuals'!$AR$2248:$AR$3660)/SUM('[1]WEI Daily_Actuals'!$AR$2248:$AR$4197)" +"VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AM$3999,11)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$L$2889:$L$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$L$2248:$L$3660,'[1]WEI Daily_Actuals'!$AR$2248:$AR$3660)/SUM('[1]WEI Daily_Actuals'!$AR$2248:$AR$4197)" +"VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AM$3999,10)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$K$2889:$K$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$K$2248:$K$3660,'[1]WEI Daily_Actuals'!$AR$2248:$AR$3660)/SUM('[1]WEI Daily_Actuals'!$AR$2248:$AR$4197)" +"VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AM$3999,13)-VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AM$3999,30)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$N$2889:$N$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$N$2248:$N$3660,'[1]WEI Daily_Actuals'!$AR$2248:$AR$3660)/SUM('[1]WEI Daily_Actuals'!$AR$2248:$AR$4197)" +"VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AM$3999,14)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$O$2889:$O$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$O$2248:$O$3660,'[1]WEI Daily_Actuals'!$AR$2248:$AR$3660)/SUM('[1]WEI Daily_Actuals'!$AR$2248:$AR$4197)" +"VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AM$3999,15)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$P$2889:$P$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$P$2248:$P$3660,'[1]WEI Daily_Actuals'!$AR$2248:$AR$3660)/SUM('[1]WEI Daily_Actuals'!$AR$2248:$AR$4197)" +"VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AM$3999,16)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$Q$2889:$Q$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$Q$2248:$Q$3660,'[1]WEI Daily_Actuals'!$AR$2248:$AR$3660)/SUM('[1]WEI Daily_Actuals'!$AR$2248:$AR$4197)" +"VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AM$3999,17)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$R$2889:$R$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$R$2248:$R$3660,'[1]WEI Daily_Actuals'!$AR$2248:$AR$3660)/SUM('[1]WEI Daily_Actuals'!$AR$2248:$AR$4197)" +"SUM(D7:D9)+SUM(E10:E19)-IF(D46>0,D46,0)" +"SUM(E7:E19)-IF(E46>0,E46,0)" +"VLOOKUP(D$6,'[1]WEI Daily_Estimates'!$A$4:$H$2000,7)" +"-VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AM$3999,'[1]WEI Daily_Actuals'!$AA$1)" +"-SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$AA$2889:$AA$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"-SUMPRODUCT('[1]WEI Daily_Actuals'!$AA$2248:$AA$3660,'[1]WEI Daily_Actuals'!$AR$2248:$AR$3660)/SUM('[1]WEI Daily_Actuals'!$AR$2248:$AR$4197)" +"VLOOKUP(D$6,'[1]WEI Daily_Estimates'!$A$4:$H$2000,8)" +"-VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AM$3999,'[1]WEI Daily_Actuals'!$W$1)" +"-SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$W$2889:$W$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"-SUMPRODUCT('[1]WEI Daily_Actuals'!$W$2248:$W$3660,'[1]WEI Daily_Actuals'!$AR$2248:$AR$3660)/SUM('[1]WEI Daily_Actuals'!$AR$2248:$AR$4197)" +"-VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AM$3999,'[1]WEI Daily_Actuals'!$V$1)" +"-SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$V$2889:$V$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"-SUMPRODUCT('[1]WEI Daily_Actuals'!$V$2248:$V$3660,'[1]WEI Daily_Actuals'!$AR$2248:$AR$3660)/SUM('[1]WEI Daily_Actuals'!$AR$2248:$AR$4197)" +"-VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AM$3999,'[1]WEI Daily_Actuals'!$X$1)" +"-SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$X$2889:$X$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"-SUMPRODUCT('[1]WEI Daily_Actuals'!$X$2248:$X$3660,'[1]WEI Daily_Actuals'!$AR$2248:$AR$3660)/SUM('[1]WEI Daily_Actuals'!$AR$2248:$AR$4197)" +"-VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AM$3999,'[1]WEI Daily_Actuals'!$U$1)" +"-SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$U$2889:$U$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"-SUMPRODUCT('[1]WEI Daily_Actuals'!$U$2248:$U$3660,'[1]WEI Daily_Actuals'!$AR$2248:$AR$3660)/SUM('[1]WEI Daily_Actuals'!$AR$2248:$AR$4197)" +"-VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AM$3999,'[1]WEI Daily_Actuals'!$Y$1)" +"-SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$Y$2889:$Y$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"-SUMPRODUCT('[1]WEI Daily_Actuals'!$Y$2248:$Y$3660,'[1]WEI Daily_Actuals'!$AR$2248:$AR$3660)/SUM('[1]WEI Daily_Actuals'!$AR$2248:$AR$4197)" +"-VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AM$3999,'[1]WEI Daily_Actuals'!$AC$1)" +"-SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$AC$2889:$AC$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"-SUMPRODUCT('[1]WEI Daily_Actuals'!$AC$2248:$AC$3660,'[1]WEI Daily_Actuals'!$AR$2248:$AR$3660)/SUM('[1]WEI Daily_Actuals'!$AR$2248:$AR$4197)" +"-VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AM$3999,'[1]WEI Daily_Actuals'!$AB$1)" +"-SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$AB$2889:$AB$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"-SUMPRODUCT('[1]WEI Daily_Actuals'!$AB$2248:$AB$3660,'[1]WEI Daily_Actuals'!$AR$2248:$AR$3660)/SUM('[1]WEI Daily_Actuals'!$AR$2248:$AR$4197)" +"D22+D23+SUM(E24:E29)" +"SUM(E22:E29)" +"VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AZ$3999,'[1]WEI Daily_Actuals'!$AU$1)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$AU$2889:$AU$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AZ$3999,'[1]WEI Daily_Actuals'!$AV$1)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$AV$2889:$AV$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AZ$3999,'[1]WEI Daily_Actuals'!$AW$1)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$AW$2889:$AW$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"SUM(E32:E34)" +"VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AZ$3999,'[1]WEI Daily_Actuals'!$AX$1)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$AX$2889:$AX$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"-VLOOKUP(D$6,'[1]WEI Daily_Estimates'!$A$4:$M$2000,13)" +"VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AZ$3999,'[1]WEI Daily_Actuals'!$AY$1)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$AY$2889:$AY$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AZ$3999,'[1]WEI Daily_Actuals'!$AZ$1)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$AZ$2889:$AZ$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$BB$3999,'[1]WEI Daily_Actuals'!$BA$1)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$BA$2889:$BA$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$BB$3999,'[1]WEI Daily_Actuals'!$BB$1)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$BB$2889:$BB$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$BR$3999,'[1]WEI Daily_Actuals'!$BR$1)" +"I41" +"E42+D37-E37" +"SUM(E36:E41)" +"E20" +"E30" +"VLOOKUP(D$6,'[1]WEI Daily_Estimates'!$A$4:$H$2000,6)" +"VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AM$3999,'[1]WEI Daily_Actuals'!$AG$1)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$AG$2889:$AG$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$Z$2248:$Z$3660,'[1]WEI Daily_Actuals'!$AR$2248:$AR$3660)/SUM('[1]WEI Daily_Actuals'!$AR$2248:$AR$4197)" +"D20+D30-D42+D46+C49" +"E20+E30-E42+E41+E46-E50" +"J20+J30-J42" +"E44+E45+E46+(F49-E49)+E52+E53-E42+E41-VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$3133:$BR$3706,'[1]WEI Daily_Actuals'!$BR$1)" +"VLOOKUP(D$6,'[1]WEI Daily_Estimates'!$A$4:$K$2000,11)" +"VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AM$3999,'[1]WEI Daily_Actuals'!$AL$1)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$AL$2248:$AL$3660,'[1]WEI Daily_Actuals'!$AR$2248:$AR$3660)/SUM('[1]WEI Daily_Actuals'!$AR$2248:$AR$4197)" +"E49-F49" +"-VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AM$3999,'[1]WEI Daily_Actuals'!$AH$1)" +"-SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$AH$2889:$AH$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AM$3999,'[1]WEI Daily_Actuals'!$AI$1)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$AI$2889:$AI$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AM$3999,'[1]WEI Daily_Actuals'!$AJ$1)" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$AJ$2889:$AJ$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)" +"VLOOKUP(E$6,'[1]WEI Daily_Actuals'!$B$4:$AM$3999,'[1]WEI Daily_Actuals'!$AK$1)" +"AC56-1" +"VLOOKUP(AC55,[1]Graph!$A$4:$D$514,4)" +"E55/48000" +"D58+1" +"D5" +"VLOOKUP(C$59,'[1]WEI Daily_Actuals'!$B$4:$CA$3999,'[1]WEI Daily_Actuals'!$BG$1)/38.8/28.174" +"VLOOKUP(D$6,'[1]WEI Daily_Actuals'!$B$4:$CA$3999,'[1]WEI Daily_Actuals'!$BG1)/38.8/28.174" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$BG$2889:$BG$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)/38.8/28.174" +"AC59+1" +"VLOOKUP(C$59,'[1]WEI Daily_Actuals'!$B$4:$CA$3999,'[1]WEI Daily_Actuals'!$BH$1)/38.8/28.174" +"VLOOKUP(D$6,'[1]WEI Daily_Actuals'!$B$4:$CA$3999,'[1]WEI Daily_Actuals'!$BH1)/38.8/28.174" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$BH$2889:$BH$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)/38.8/28.174" +"VLOOKUP(C$59,'[1]WEI Daily_Actuals'!$B$4:$CA$3999,'[1]WEI Daily_Actuals'!$BI$1)/38.8/28.174" +"VLOOKUP(D$6,'[1]WEI Daily_Actuals'!$B$4:$CA$3999,'[1]WEI Daily_Actuals'!$BI1)/38.8/28.174" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$BI$2889:$BI$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)/38.8/28.174" +"VLOOKUP(C$59,'[1]WEI Daily_Actuals'!$B$4:$CA$3999,'[1]WEI Daily_Actuals'!$BJ$1)/38.8/28.174" +"VLOOKUP(D$6,'[1]WEI Daily_Actuals'!$B$4:$CA$3999,'[1]WEI Daily_Actuals'!$BJ1)/38.8/28.174" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$BJ$2889:$BJ$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)/38.8/28.174" +"VLOOKUP(C$59,'[1]WEI Daily_Actuals'!$B$4:$CA$3999,'[1]WEI Daily_Actuals'!$BK$1)/38.8/28.174" +"VLOOKUP(D$6,'[1]WEI Daily_Actuals'!$B$4:$CA$3999,'[1]WEI Daily_Actuals'!$BK1)/38.8/28.174" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$BK$2889:$BK$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)/38.8/28.174" +"VLOOKUP(C$59,'[1]WEI Daily_Actuals'!$B$4:$CA$3999,'[1]WEI Daily_Actuals'!$BL$1)/38.8/28.174" +"VLOOKUP(D$6,'[1]WEI Daily_Actuals'!$B$4:$CA$3999,'[1]WEI Daily_Actuals'!$BL1)/38.8/28.174" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$BL$2889:$BL$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)/38.8/28.174" +"VLOOKUP(C$59,'[1]WEI Daily_Actuals'!$B$4:$CA$3999,'[1]WEI Daily_Actuals'!$BM$1)/38.8/28.174" +"VLOOKUP(D$6,'[1]WEI Daily_Actuals'!$B$4:$CA$3999,'[1]WEI Daily_Actuals'!$BM1)/38.8/28.174" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$BM$2889:$BM$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)/38.8/28.174" +"VLOOKUP(C$59,'[1]WEI Daily_Actuals'!$B$4:$CA$3999,'[1]WEI Daily_Actuals'!$BN$1)/38.8/28.174" +"VLOOKUP(D$6,'[1]WEI Daily_Actuals'!$B$4:$CA$3999,'[1]WEI Daily_Actuals'!$BN1)/38.8/28.174" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$BN$2889:$BN$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)/38.8/28.174" +"VLOOKUP(C$59,'[1]WEI Daily_Actuals'!$B$4:$CA$3999,'[1]WEI Daily_Actuals'!$BO$1)/38.8/28.174" +"VLOOKUP(D$6,'[1]WEI Daily_Actuals'!$B$4:$CA$3999,'[1]WEI Daily_Actuals'!$BO1)/38.8/28.174" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$BO$2889:$BO$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)/38.8/28.174" +"VLOOKUP(C$59,'[1]WEI Daily_Actuals'!$B$4:$CA$3999,'[1]WEI Daily_Actuals'!$BP$1)/38.8/28.174" +"VLOOKUP(D$6,'[1]WEI Daily_Actuals'!$B$4:$CA$3999,'[1]WEI Daily_Actuals'!$BP1)/38.8/28.174" +"SUMPRODUCT('[1]WEI Daily_Actuals'!$C$2889:$C$4474,'[1]WEI Daily_Actuals'!$BP$2889:$BP$4474)/SUM('[1]WEI Daily_Actuals'!$C$2889:$C$4474)/38.8/28.174" +"[1]XForecast!B36" +"[1]XForecast!AC36" +"E73+F73+G73+H73+I73-L73" +"[1]XForecast!AD50+[1]XForecast!AB50" +"[11]AecoSpreads!$O116" +"VLOOKUP(A90,[1]Mids!$A$38:$P$97,16)" +"[9]Summary!AQ$6-[9]Summary!AQ$16-[9]Summary!AQ$17" +"SUM(G4:G5)" +"SUM(G8:G11)" +"SUM(G14:G18)" +"TODAY()-1" +"VLOOKUP(B25,[2]Alliance!$D$5:$AK$584,[2]Alliance!$Y$1,FALSE)" +"TODAY()-2" +"SUMPRODUCT([2]Alliance!$A$5:$A$584,[2]Alliance!$Y$5:$Y$584)/SUM([2]Alliance!$A$5:$A$584)" +"VLOOKUP(B25,[2]Alliance!$D$5:$AK$584,[2]Alliance!$Z$1,FALSE)" +"VLOOKUP(B25,[2]Alliance!$D$5:$AK$584,[2]Alliance!$Z$1,FALSE)" +"SUMPRODUCT([2]Alliance!$A$5:$A$584,[2]Alliance!$Z$5:$Z$584)/SUM([2]Alliance!$A$5:$A$584)" +"TODAY()" +"VLOOKUP(T36,[2]data!$E$1:$FM$65536,[2]data!$FI$1)/36.66/28.174" +"-VLOOKUP(T36,[2]data!$E$1:$FM$65536,[2]data!$FJ$1)/36.66/28.174" +"U36+V36" +"M39+M47+W36" +"T36-1" +"SUMPRODUCT([2]data!$A$1284:$A$2000,[2]data!$FI$1284:$FI$2000)/SUM([2]data!$A$1284:$A$2000)/36.66/28.174" +"SUMPRODUCT([2]data!$A$1284:$A$2500,[2]data!$FJ$1284:$FJ$2500)/SUM([2]data!$A$1284:$A$2500)/36.66/28.174" +"VLOOKUP(L39,[2]data!$E$1:$DC$65536,[2]data!$F$1)" +"$F$50" +"[2]data!FI3" +"VLOOKUP(L40,[2]data!$E$1:$DC$65536,[2]data!$P$1)" +"$F$51" +"[2]data!FI2" +"-VLOOKUP(BO40,[2]data!$E$1:$FF$65536,[2]data!$EV$1)/36.66/28.174" +"BO47+BP40" +"[2]Opsheet!L8" +"[2]Opsheet!M8" +"-VLOOKUP(AO42,[2]data!$E$1:$FM$65536,[2]data!$FM$1)/36.66/28.174" +"X54+AP42" +"-SUMPRODUCT([2]data!$A$1284:$A$2500,[2]data!$EV$1284:$EV$2500)/SUM([2]data!$A$1284:$A$2500)/36.66/28.174" +"VLOOKUP(L43,'[2]OPS Historicals'!$A$39:$K$62,6)" +"VLOOKUP(Z43,[2]data!$E$1:$FM$65536,[2]data!$FK$1)/36.66/28.174" +"-VLOOKUP(Z43,[2]data!$E$1:$FM$65536,[2]data!$FL$1)/36.66/28.174-AD53-Z54" +"X36+AB43" +"-[2]data!EV3" +"-VLOOKUP(BQ43,[2]data!$E$1:$FF$65536,[2]data!$EY$1)/36.66/28.174" +"BQ40+BR43" +"-SUMPRODUCT([2]data!$A$1284:$A$2500,[2]data!$FM$1284:$FM$2500)/SUM([2]data!$A$1284:$A$2500)/36.66/28.174" +"-[2]data!EV2" +"SUMPRODUCT([2]data!$A$1284:$A$2500,[2]data!$FK$1284:$FK$2500)/SUM([2]data!$A$1284:$A$2500)/36.66/28.174" +"-SUMPRODUCT([2]data!$A$1284:$A$2500,[2]data!$FL$1284:$FL$2500)/SUM([2]data!$A$1284:$A$2500)/36.66/28.174-AD55-Z56" +"-[2]data!FM3" +"-SUMPRODUCT([2]data!$A$1284:$A$2500,[2]data!$EY$1284:$EY$2500)/SUM([2]data!$A$1284:$A$2500)/36.66/28.174" +"[2]data!FK3" +"-[2]data!FL3-AD56-Z57" +"-[2]data!FM2" +"-[2]data!EY3" +"VLOOKUP(F47,[2]data!$E$1:$DC$65536,[2]data!$H$1)" +"VLOOKUP(L47,[2]data!$E$1:$DC$65536,[2]data!$DB$1)/36.66/28.174" +"[2]data!FK2" +"-[2]data!FL2-AD57-Z58" +"(-VLOOKUP(BM47,[2]data!$E$1:$FF$65536,[2]data!$ET$1)-VLOOKUP(BM47,[2]data!$E$1:$FO$65536,[2]data!$EZ$1)-VLOOKUP(BM47,[2]data!$E$1:$FO$65536,[2]data!$EM$1))/36.66/28.174" +"BH51+BN47" +"-[2]data!EY2" +"-VLOOKUP(AY48,[2]data!$E$1:$FO$65536,[2]data!$FN$1)/36.66/28.174" +"-VLOOKUP(AY48,[2]data!$E$1:$FO$65536,[2]data!$FO$1)/36.66/28.174" +"AQ42+AZ48+BA48" +"[2]Opsheet!L10" +"SUMPRODUCT([2]data!$A$1284:$A$2500,[2]data!$DB$1284:$DB$2500)/SUM([2]data!$A$1284:$A$2500)/36.66/28.174" +"((-SUMPRODUCT([2]data!$A$1284:$A$2500,[2]data!$ET$1284:$ET$2500)-SUMPRODUCT([2]data!$A$1284:$A$2500,[2]data!$EZ$1284:$EZ$2500)+SUMPRODUCT([2]data!$A$1284:$A$2500,[2]data!$EM$1284:$EM$2500))/SUM([2]data!$A$1284:$A$2500))/36.66/28.174" +"DATE(YEAR(F47)-1,MONTH(F47),1)" +"[2]Opsheet!M10" +"[2]data!DB3" +"-SUMPRODUCT([2]data!$A$1284:$A$2500,[2]data!$FN$1284:$FN$2500)/SUM([2]data!$A$1284:$A$2500)/36.66/28.174" +"-SUMPRODUCT([2]data!$A$1284:$A$2500,[2]data!$FO$1284:$FO$2500)/SUM([2]data!$A$1284:$A$2500)/36.66/28.174" +"-[2]data!ET3-[2]data!EZ3-[2]data!EM3" +"DATE(YEAR(F47)-2,MONTH(F47),1)" +"VLOOKUP(F51,'[2]OPS Historicals'!$A$38:$Q$62,11)" +"-[2]data!FN3" +"VLOOKUP(BC51,[2]data!$E$1:$FF$65536,[2]data!$DW$1)/36.66/28.174" +"-VLOOKUP(BF51,[2]data!$E$1:$FF$65536,[2]data!$EW$1)/36.66/28.174" +"BH59+BG51" +"-[2]data!ET2-[2]data!EZ2-[2]data!EM2" +"-[2]data!FN2" +"AC43+AD53" +"-VLOOKUP(AC53,[2]data!$E$1:$FM$65536,[2]data!$EO$1)/36.66/28.174+VLOOKUP(AC53,[2]data!$E$1:$FM$65536,[2]data!$DS$1)/36.66/28.174" +"SUMPRODUCT([2]data!$A$1284:$A$2500,[2]data!$DW$1284:$DW$2500)/SUM([2]data!$A$1284:$A$2500)/36.66/28.174" +"-SUMPRODUCT([2]data!$A$1284:$A$2500,[2]data!$EW$1284:$EW$2500)/SUM([2]data!$A$1284:$A$2500)/36.66/28.174" +"AB53+Z54" +"-VLOOKUP(Y54,[2]data!$E$1:$FO$65536,[2]data!$EN$1)/36.66/28.174" +"[2]data!DW3" +"-[2]data!EW3" +"(-SUMPRODUCT([2]data!$A$1284:$A$2500,[2]data!$EO$1284:$EO$2500)+SUMPRODUCT([2]data!$A$1284:$A$2500,[2]data!$DS$1284:$DS$2500))/SUM([2]data!$A$1284:$A$2500)/36.66/28.174" +"[2]data!DW2" +"-[2]data!EW2" +"((-SUMPRODUCT([2]data!$A$1284:$A$2500,[2]data!$EN$1284:$EN$2500))/SUM([2]data!$A$1284:$A$2500))/36.66/28.174" +"-[2]data!EO3+[2]data!DS3" +"-[2]data!EN3" +"-[2]data!EO2+[2]data!DS2" +"-[2]data!EN2" +"VLOOKUP(BB58,[2]data!$E$1:$FF$65536,[2]data!$DU$1)/36.66/28.174" +"BB48+BD51+BC58" +"-VLOOKUP(BF59,[2]data!$E$1:$FF$65536,[2]data!$EH$1)/36.66/28.174" +"BD63+BG59" +"SUMPRODUCT([2]data!$A$1284:$A$2500,[2]data!$DU$1284:$DU$2500)/SUM([2]data!$A$1284:$A$2500)/36.66/28.174" +"[2]data!DU3" +"-SUMPRODUCT([2]data!$A$1284:$A$2500,[2]data!$EH$1284:$EH$2500)/SUM([2]data!$A$1284:$A$2500)/36.66/28.174" +"[2]data!DU2" +"-[2]data!EH3" +"BD58+BC64+BA66" +"-[2]data!EH2" +"VLOOKUP($BB64,[2]data!$E$1:$FF$65536,[2]data!$DR$1)/36.66/28.174+BD64" +"-VLOOKUP($BB64,[2]data!$E$1:$FP$65536,[2]data!$FG$1)/36.66/28.174" +"VLOOKUP(AZ66,[2]data!$E$1:$FM$65536,[2]data!$DY$1)/36.66/28.174-VLOOKUP(AZ66,[2]data!E$1:FM$65536,[2]data!$FB$1)/36.66/28.174-VLOOKUP(AZ66,[2]data!E$1:FO$65536,[2]data!$EK$1)/36.66/28.174" +"(SUMPRODUCT([2]data!$A$1284:$A$2500,[2]data!$DR$1284:$DR$2500)-SUMPRODUCT([2]data!$A$1284:$A$2500,[2]data!$FG$1284:$FG$2500))/SUM([2]data!$A$1284:$A$2500)/36.66/28.174" +"[2]data!DR3-[2]data!FG3" +"((SUMPRODUCT([2]data!$A$1284:$A$2500,[2]data!$DY$1284:$DY$2500)-SUMPRODUCT([2]data!$A$1284:$A$2500,[2]data!$FB$1284:$FB$2500)-SUMPRODUCT([2]data!$A$1284:$A$2500,[2]data!$EK$1284:$EK$2500))/SUM([2]data!$A$1284:$A$2500))/36.66/28.174" +"[2]data!DR2-[2]data!FG2" +"[2]data!DY3-[2]data!FB3-[2]data!EK3" +"[2]data!DY2-[2]data!FB2-[2]data!EK2" +"[2]Opsheet!$C$4-1" +"VLOOKUP(BF82,[2]Alliance!$D$1:$AK$65536,[2]Alliance!AD$1)" +"VLOOKUP(BP89,[2]Alliance!$D$1:$AK$65536,[2]Alliance!AG$1)" +"VLOOKUP(BL93,[2]Alliance!$D$1:$AK$65536,[2]Alliance!AH$1)" +"VLOOKUP(BP100,[2]Alliance!$D$1:$AK$65536,[2]Alliance!AF$1)" +"VLOOKUP(BL105,[2]Alliance!$D$1:$AK$65536,[2]Alliance!AI$1)" +"TODAY()" +"E7" +"VLOOKUP($O6,'[2]OPS Historicals'!$A$30:$AA$97,11,FALSE)" +"VLOOKUP($O6,'[2]OPS Historicals'!$A$30:$AA$97,13,FALSE)" +"VLOOKUP($O6,'[2]OPS Historicals'!$A$30:$AA$97,15,FALSE)" +"VLOOKUP($O6,'[2]OPS Historicals'!$A$30:$AA$97,17,FALSE)" +"VLOOKUP($O6,'[2]OPS Historicals'!$A$30:$AA$97,19,FALSE)" +"VLOOKUP($O6,'[2]OPS Historicals'!$A$30:$AA$97,21,FALSE)" +"VLOOKUP($O6,'[2]OPS Historicals'!$A$30:$AA$97,23,FALSE)" +"SUM(P6:V6)" +"Y6+Q6" +"VLOOKUP($O6,'[2]OPS Historicals'!$A$30:$AA$97,3,FALSE)" +"SUMIF([2]data!$FR$1344:$FR$3270,O6,[2]data!$AU$1344:$AU$3270)/COUNTIF([2]data!$FR$1344:$FR$3270,$O6)*-1" +"VLOOKUP(DATE(YEAR(O6),MONTH(O6)+1,1)-1,[2]Storage!$B$800:$R$2175,17)*1000" +"$B$4" +"E7-1" +"E8-F8" +"VLOOKUP(E$7,[2]data!$E$1:$DG$65536,[2]data!$F$1,FALSE)" +"VLOOKUP(F$7,[2]data!$E$1:$DG$65536,[2]data!$P$1,FALSE)" +"(SUMPRODUCT([2]data!$A6:$A2106,[2]data!$P$6:$P$2106))/(SUM([2]data!$A$6:$A$2106)-1)" +"(SUMPRODUCT([2]data!$C$6:$C$2106,[2]data!$P$6:$P$2106))/SUM([2]data!$C$6:$C$2106)" +"F9" +"VLOOKUP(G7,[2]Alliance!$D$1:$BA$65536,22)" +"(SUMPRODUCT([2]Alliance!$A$66:$A$491,[2]Alliance!$Y$66:$Y$491)+G9)/(SUM([2]Alliance!A66:A491)+1)" +"VLOOKUP(E$7,[2]data!$E$5:$X$2106,[2]data!$G1,FALSE)" +"VLOOKUP(F$7,[2]data!$E$5:$X$2106,[2]data!$Q1,FALSE)" +"(SUMPRODUCT([2]data!$A$6:$A$2106,[2]data!$Q$6:$Q$2106))/(SUM([2]data!$A$6:$A$2106)-1)" +"(SUMPRODUCT([2]data!$C$6:$C$2106,[2]data!$Q$6:$Q$2106))/SUM([2]data!$C$6:$C$2106)" +"VLOOKUP(E$7,[2]data!$E$5:$X$2106,[2]data!$H1,FALSE)" +"VLOOKUP(F$7,[2]data!$E$5:$X$2106,[2]data!$R1,FALSE)" +"(SUMPRODUCT([2]data!$A$6:$A$2106,[2]data!$R$6:$R$2106))/(SUM([2]data!$A$6:$A$2106)-1)" +"(SUMPRODUCT([2]data!$C$6:$C$2106,[2]data!$R$6:$R$2106))/SUM([2]data!$C$6:$C$2106)" +"VLOOKUP(E$7,[2]data!$E$5:$X$2106,[2]data!$I1,FALSE)" +"VLOOKUP(F$7,[2]data!$E$5:$X$2106,[2]data!$S1,FALSE)" +"(SUMPRODUCT([2]data!$A$6:$A$2106,[2]data!$S$6:$S$2106))/(SUM([2]data!$A$6:$A$2106)-1)" +"(SUMPRODUCT([2]data!$C$6:$C$2106,[2]data!$S$6:$S$2106))/SUM([2]data!$C$6:$C$2106)" +"VLOOKUP(E$7,[2]data!$E$5:$X$2106,[2]data!$J1,FALSE)" +"VLOOKUP(F$7,[2]data!$E$5:$X$2106,[2]data!$T1,FALSE)" +"(SUMPRODUCT([2]data!$A$6:$A$2106,[2]data!$T$6:$T$2106))/(SUM([2]data!$A$6:$A$2106)-1)" +"(SUMPRODUCT([2]data!$C$6:$C$2106,[2]data!$T$6:$T$2106))/SUM([2]data!$C$6:$C$2106)" +"VLOOKUP(F$7,[2]data!$E$5:$X$2106,[2]data!$W1,FALSE)" +"SUMPRODUCT([2]data!$A$5:$A$2106,[2]data!$W$5:$W$2106)/(SUM([2]data!$A$5:$A$2106)-1)" +"(SUMPRODUCT([2]data!$C$6:$C$2106,[2]data!$W$6:$W$2106))/SUM([2]data!$C$6:$C$2106)" +"SUM(E8:E15)" +"VLOOKUP(F$7,[2]data!$E$5:$X$2106,[2]data!$V1,FALSE)" +"SUMPRODUCT([2]data!$A$5:$A$2106,[2]data!$V$5:$V$2106)/(SUM([2]data!$A$5:$A$2106)-1)" +"SUMPRODUCT([2]data!$C$5:$C$2106,[2]data!$V$5:$V$2106)/SUM([2]data!$C$5:$C$2106)" +"F17+F16" +"428" +"-VLOOKUP(E7,[2]data!$E$1:$Y$65536,[2]data!$Y$1)" +"-SUMPRODUCT([2]data!$A$5:$A$2106,[2]data!$Y$5:$Y$2106)/(SUM([2]data!$A$5:$A$2106))" +"IF(P26<=$F$7,1,0)" +"VLOOKUP(E$7,[2]data!$E$5:$EO$2106,[2]data!$AQ$1,FALSE)" +"SUMPRODUCT([2]data!$A$6:$A$2106,[2]data!$AQ$6:$AQ$2106)/(SUM([2]data!$A$6:$A$2106)-1)" +"SUMPRODUCT([2]data!$C$6:$C$2106,[2]data!$AQ$6:$AQ$2106)/SUM([2]data!$C$5:$C$2106)" +"VLOOKUP(E$7,[2]data!$E$5:$EO$2106,[2]data!$AR$1,FALSE)" +"SUMPRODUCT([2]data!$A$6:$A$2106,[2]data!$AR$6:$AR$2106)/(SUM([2]data!$A$5:$A$2106)-1)" +"SUMPRODUCT([2]data!$C$6:$C$2106,[2]data!$AR$6:$AR$2106)/SUM([2]data!$C$5:$C$2106)" +"VLOOKUP(E$7,[2]data!$E$5:$EO$2106,[2]data!$AS$1,FALSE)" +"VLOOKUP(F$7,[2]data!$E$5:$EO$2106,[2]data!$AS$1,FALSE)+VLOOKUP(F$7,[2]data!$E$5:$EO$2106,[2]data!$AO$1,FALSE)" +"SUMPRODUCT([2]data!$A$5:$A$2106,[2]data!$AS$5:$AS$2106)/(SUM([2]data!$A$5:$A$2106)-1)" +"SUMPRODUCT([2]data!$C$5:$C$2106,[2]data!$AS$5:$AS$2106)/SUM([2]data!$C$5:$C$2106) + SUMPRODUCT([2]data!$C$5:$C$2106,[2]data!$AP$5:$AP$2106)/SUM([2]data!$C$5:$C$2106)" +"VLOOKUP($P26,[2]data!$E$1465:$V$2106,[2]data!$P$1)" +"VLOOKUP(P26,[2]Alliance!D$1:Z$65536,22)" +"VLOOKUP($P26,[2]data!$E$1465:$V$2106,[2]data!Q$1)" +"VLOOKUP($P26,[2]data!$E$1465:$W$2106,[2]data!W$1)" +"SUM(S26:W26)+Q26" +"VLOOKUP(P26,[2]data!$E$1463:$BO$2106,[2]data!$BH$1)" +"Z26-X26" +"-SUMIF([2]data!$E$1405:$E$2106,$P26,[2]data!$AU$1405:$AU$2106)" +"SUMIF([2]data!$E$1405:$E$2106,$P26,[2]data!$BM$1405:$BM$2106)" +"VLOOKUP(P26,[2]data!$E$1459:$BI$2000,[2]data!$BI$1)" +"VLOOKUP(F$7,[2]data!$E$5:$EO$2106,[2]data!$AP$1,FALSE)" +"SUMPRODUCT([2]data!$A$5:$A$2106,[2]data!$AP$5:$AP$2106)/(SUM([2]data!$A$5:$A$2106)-1)" +"VLOOKUP(E$7,[2]data!$E$5:$EO$2106,[2]data!$AT$1,FALSE)" +"SUMPRODUCT([2]data!$A$5:$A$2106,[2]data!$AT$5:$AT$2106)/(SUM([2]data!$A$5:$A$2106)-1)" +"SUMPRODUCT([2]data!$C$5:$C$2106,[2]data!$AT$5:$AT$2106)/SUM([2]data!$C$5:$C$2106)" +"SUM(E24:E28)" +"AA29" +"AA29-AB29" +"AD28+AC29" +"F40-F29" +"F33-G33" +"F34+G9" +"VLOOKUP(G$7,[2]data!$E$5:$EO$2106,[2]data!$DQ$1,FALSE)" +"K34+K9" +"SUMPRODUCT([2]data!$C$5:$C$2106,[2]data!$DQ$5:$DQ$2106)/SUM([2]data!$C$5:$C$2106)" +"VLOOKUP(F$7,[2]data!$E$5:$EO$2106,[2]data!$BC$1,FALSE)" +"SUMPRODUCT([2]data!$A$5:$A$2106,[2]data!$BC$5:$BC$2106)/(SUM([2]data!$A$5:$A$2106)-1)" +"SUMPRODUCT([2]data!$C$5:$C$2106,[2]data!$BC$5:$BC$2106)/SUM([2]data!$C$5:$C$2106)" +"VLOOKUP(F$7,[2]data!$E$5:$EO$2106,[2]data!$BD$1,FALSE)" +"VLOOKUP(F$7,[2]data!$E$5:$EO$2106,[2]data!$BE$1,FALSE)" +"VLOOKUP(F$7,[2]data!$E$5:$EO$2106,[2]data!$BF$1,FALSE)" +"VLOOKUP(F$7,[2]data!$E$5:$EO$2106,[2]data!$BK$1,FALSE)" +"VLOOKUP(F$7,[2]data!$E$1:$DG$65536,[2]data!$BL$1)" +"VLOOKUP(F7,[2]data!$E$1:$DF$65536,[2]data!$BM$1)" +"VLOOKUP(E7,[2]data!$E$1:$DF$65536,[2]data!$BI$1)" +"VLOOKUP(E7,[2]data!$E$1:$DD$65536,[2]data!$BQ$1)" +"E41-E42" +"VLOOKUP(E$7,[2]data!$E$5:$EO$2106,[2]data!$BT$1,FALSE)/38/0.028174" +"VLOOKUP(E7,[2]data!$E$1:$DG$65536,[2]data!$BU$1)/38/0.028174" +"VLOOKUP(E7,[2]data!$E$1:$DD$65536,[2]data!$BR$1)" +"VLOOKUP(E7,[2]data!$E$1:$DD$65536,[2]data!$BS$1)" +"VLOOKUP(E7,[2]data!$E$1:$DG$65536,[2]data!$CL$1)" +"F7" +"F52-F58" +"VLOOKUP(F$7,[2]data!$E$1:$HA$65536,[2]data!$GF$1)" +"(SUMPRODUCT([2]data!$A$6:$A$2106,[2]data!$GF$6:$GF$2106))/(SUM([2]data!$A$6:$A$2106)-1)" +"VLOOKUP(F$7,[2]data!$E$1:$HA$65536,[2]data!$GI$1)" +"(SUMPRODUCT([2]data!$A$6:$A$2106,[2]data!$GI$6:$GI$2106))/(SUM([2]data!$A$6:$A$2106)-1)" +"VLOOKUP(F$7,[2]data!$E$1:$HA$65536,[2]data!$GH$1)" +"(SUMPRODUCT([2]data!$A$6:$A$2106,[2]data!$GH$6:$GH$2106))/(SUM([2]data!$A$6:$A$2106)-1)" +"VLOOKUP(F$7,[2]data!$E$1:$HA$65536,[2]data!$GG$1)" +"(SUMPRODUCT([2]data!$A$6:$A$2106,[2]data!$GG$6:$GG$2106))/(SUM([2]data!$A$6:$A$2106)-1)" +"AVERAGE(Q26:Q56)" +"SUM(F54:F57)" +"W21" +"VLOOKUP(E$7,[2]data!$E$5:$DE$2106,[2]data!$DB$1,FALSE)/36.72/28.174" +"(SUMPRODUCT([2]data!$A$6:$A$2106,[2]data!$DG$6:$DG$2106))/SUM([2]data!$A$6:$A$2106)" +"SUMPRODUCT([2]data!$C$5:$C$2106,[2]data!$DG$5:$DG$2106)/SUM([2]data!$C$5:$C$2106)" +"VLOOKUP(E$7,[2]data!$E$5:$DE$2106,[2]data!$DD$1,FALSE)" +"(SUMPRODUCT([2]data!$A$6:$A$2106,[2]data!$DD$6:$DD$2106))/SUM([2]data!$A$6:$A$2106)" +"SUMPRODUCT([2]data!$C$5:$C$2106,[2]data!$DD$5:$DD$2106)/SUM([2]data!$C$5:$C$2106)" +"VLOOKUP(F7,[2]TransGas!$E$1:$I$65536,[2]TransGas!$I$1)" +"W57" +"Q57" +"SUM(Q64:W64)-R64" +"AB63+AA64*(P65-P64)" +"VLOOKUP(G7,[2]Alliance!$D$1:$U$65536,[2]Alliance!$U$1)" +"(SUMPRODUCT([2]Alliance!$A$66:$A$491,[2]Alliance!$U$66:$U$491)+G65)/(SUM([2]Alliance!A120:A545)-1)" +"VLOOKUP($P65,[2]NewForecast!$B$4:$N$39,2,FALSE)" +"VLOOKUP($P65,[2]NewForecast!$B$4:$N$39,3,FALSE)" +"VLOOKUP($P65,[2]NewForecast!$B$4:$N$39,4,FALSE)" +"VLOOKUP($P65,[2]NewForecast!$B$4:$N$39,5,FALSE)" +"VLOOKUP($P65,[2]NewForecast!$B$4:$N$39,6,FALSE)" +"VLOOKUP($P65,[2]NewForecast!$B$4:$N$39,8,FALSE)" +"VLOOKUP($P65,[2]NewForecast!$B$4:$N$39,9,FALSE)" +"VLOOKUP($P65,[2]NewForecast!$B$4:$N$39,10,FALSE)" +"VLOOKUP($P65,[2]NewForecast!$B$4:$N$39,11,FALSE)" +"VLOOKUP($P65,[2]NewForecast!$B$4:$N$39,12,FALSE)" +"AB65+AA66*(P68-P66)" +"VLOOKUP(F$7,[2]data!$E$1:$FZ$65536,[2]data!$FW$1)" +"AVERAGE(Q60:Q66)" +"VLOOKUP(F$7,[2]data!$E$1:$FZ$65536,[2]data!$FX$1)" +"VLOOKUP($P68,[2]NewForecast!$B$4:$N$39,7,FALSE)" +"AB66+AA68*(P69-P68)" +"VLOOKUP(F$7,[2]data!$E$1:$FZ$65536,[2]data!$FY$1)" +"VLOOKUP(F$7,[2]data!$E$1:$FZ$65536,[2]data!$FZ$1)" +"AB71+AA72*(DATE(YEAR(P72),MONTH(P72)+1,1)-P72)" +"F75/0.028174" +"AVERAGE(Q68:Q72)" +"VLOOKUP(F$7,[2]data!$E$1477:$FU$2106,[2]data!$FT$1)" +"#REF!" +"VLOOKUP(F$7,[2]data!$E$1477:$FU$2106,[2]data!$FU$1)" +"VLOOKUP(F$7,[2]data!$E$1477:$FV$2106,[2]data!$FV$1)" +"AC82-AE82" +"'[2]Morning Graphs'!I5" +"AC78/AB78" +"AE78/AB78" +"[2]StorageChartData!H2" +"VLOOKUP(F7,[2]PowerGen!$E$1:$H$65536,4)" +"SUMPRODUCT([2]PowerGen!$A$259:$A$724,[2]PowerGen!$H$259:$H$724)/SUM([2]PowerGen!$A$259:$A$724)" +"[2]StorageChartData!R2" +"[2]StorageChartData!W2" +"[2]StorageChartData!M2" +"VLOOKUP($H83,[2]Storage!$AS$37:$AX$61,6,FALSE)" +"VLOOKUP($H83,[2]Storage!$AS$37:$AX$61,2,FALSE)" +"VLOOKUP($H83,[2]Storage!$AS$37:$AX$61,3,FALSE)" +"VLOOKUP($H83,[2]Storage!$AS$37:$AX$61,4,FALSE)" +"VLOOKUP($H83,[2]Storage!$AS$37:$AX$61,5,FALSE)" +"AE88/AC88" +"VLOOKUP($AE$86,[4]Data!$A$7:$I$58,9)" +"VLOOKUP($AE$86,[4]Data!$A$7:$I$58,8)" +"VLOOKUP(AE86,[4]Data!$N$7:$V$58,9)" +"VLOOKUP(AE86,[4]Data!$N$7:$V$58,8)" +"325/0.64" +"VLOOKUP(AE86,[4]Data!$AB$7:$AJ$58,9)" +"VLOOKUP(AE86,[4]Data!$AB$7:$AJ$58,8)" +"1932/0.59" +"VLOOKUP(AE86,[4]Data!$AO$7:$AW$58,9)" +"VLOOKUP(AE86,[4]Data!$AO$7:$AW$58,8)" +"VLOOKUP($H99,[2]Storage!$AZ$37:$BE$61,6,FALSE)" +"VLOOKUP($H99,[2]Storage!$AZ$37:$BE$61,2,FALSE)" +"VLOOKUP($H99,[2]Storage!$AZ$37:$BE$61,3,FALSE)" +"VLOOKUP($H99,[2]Storage!$AZ$37:$BE$61,4,FALSE)" +"VLOOKUP($H99,[2]Storage!$AZ$37:$BE$61,5,FALSE)" +"VLOOKUP(AC106,'[3]Data Input'!$A$330:$G$395,7)/1000" +"VLOOKUP(AC106,'[3]Year-On-Year'!$A$5:$X$57,23)" +"AC106" +"VLOOKUP(AC111,'[3]Data Input'!$A$330:$G$395,6)/1000" +"VLOOKUP(AC111,'[3]Year-On-Year'!$A$5:$X$57,22)" +"[10]Summary!AQ$6-[10]Summary!AQ$16-[10]Summary!AQ$17" +"SUM(G4:G5)" +"SUM(G8:G11)" +"SUM(G14:G18)" +"TODAY()-1" +"VLOOKUP(B25,[1]Alliance!$D$5:$AK$584,[1]Alliance!$Y$1,FALSE)" +"TODAY()-2" +"SUMPRODUCT([1]Alliance!$A$5:$A$584,[1]Alliance!$Y$5:$Y$584)/SUM([1]Alliance!$A$5:$A$584)" +"VLOOKUP(B25,[1]Alliance!$D$5:$AK$584,[1]Alliance!$Z$1,FALSE)" +"VLOOKUP(B25,[1]Alliance!$D$5:$AK$584,[1]Alliance!$Z$1,FALSE)" +"SUMPRODUCT([1]Alliance!$A$5:$A$584,[1]Alliance!$Z$5:$Z$584)/SUM([1]Alliance!$A$5:$A$584)" +"TODAY()" +"VLOOKUP(T36,[1]data!$E$1:$FM$65536,[1]data!$FI$1)/36.66/28.174" +"-VLOOKUP(T36,[1]data!$E$1:$FM$65536,[1]data!$FJ$1)/36.66/28.174" +"U36+V36" +"M39+M47+W36" +"T36-1" +"SUMPRODUCT([1]data!$A$1284:$A$2000,[1]data!$FI$1284:$FI$2000)/SUM([1]data!$A$1284:$A$2000)/36.66/28.174" +"SUMPRODUCT([1]data!$A$1284:$A$2500,[1]data!$FJ$1284:$FJ$2500)/SUM([1]data!$A$1284:$A$2500)/36.66/28.174" +"VLOOKUP(L39,[1]data!$E$1:$DC$65536,[1]data!$F$1)" +"$F$50" +"[1]data!FI3" +"VLOOKUP(L40,[1]data!$E$1:$DC$65536,[1]data!$P$1)" +"$F$51" +"[1]data!FI2" +"-VLOOKUP(BO40,[1]data!$E$1:$FF$65536,[1]data!$EV$1)/36.66/28.174" +"BO47+BP40" +"[1]Opsheet!L8" +"[1]Opsheet!M8" +"-VLOOKUP(AO42,[1]data!$E$1:$FM$65536,[1]data!$FM$1)/36.66/28.174" +"X54+AP42" +"-SUMPRODUCT([1]data!$A$1284:$A$2500,[1]data!$EV$1284:$EV$2500)/SUM([1]data!$A$1284:$A$2500)/36.66/28.174" +"VLOOKUP(L43,'[1]OPS Historicals'!$A$39:$K$62,6)" +"VLOOKUP(Z43,[1]data!$E$1:$FM$65536,[1]data!$FK$1)/36.66/28.174" +"-VLOOKUP(Z43,[1]data!$E$1:$FM$65536,[1]data!$FL$1)/36.66/28.174-AD53-Z54" +"X36+AB43" +"-[1]data!EV3" +"-VLOOKUP(BQ43,[1]data!$E$1:$FF$65536,[1]data!$EY$1)/36.66/28.174" +"BQ40+BR43" +"-SUMPRODUCT([1]data!$A$1284:$A$2500,[1]data!$FM$1284:$FM$2500)/SUM([1]data!$A$1284:$A$2500)/36.66/28.174" +"-[1]data!EV2" +"SUMPRODUCT([1]data!$A$1284:$A$2500,[1]data!$FK$1284:$FK$2500)/SUM([1]data!$A$1284:$A$2500)/36.66/28.174" +"-SUMPRODUCT([1]data!$A$1284:$A$2500,[1]data!$FL$1284:$FL$2500)/SUM([1]data!$A$1284:$A$2500)/36.66/28.174-AD55-Z56" +"-[1]data!FM3" +"-SUMPRODUCT([1]data!$A$1284:$A$2500,[1]data!$EY$1284:$EY$2500)/SUM([1]data!$A$1284:$A$2500)/36.66/28.174" +"[1]data!FK3" +"-[1]data!FL3-AD56-Z57" +"-[1]data!FM2" +"-[1]data!EY3" +"VLOOKUP(F47,[1]data!$E$1:$DC$65536,[1]data!$H$1)" +"VLOOKUP(L47,[1]data!$E$1:$DC$65536,[1]data!$DB$1)/36.66/28.174" +"[1]data!FK2" +"-[1]data!FL2-AD57-Z58" +"(-VLOOKUP(BM47,[1]data!$E$1:$FF$65536,[1]data!$ET$1)-VLOOKUP(BM47,[1]data!$E$1:$FO$65536,[1]data!$EZ$1)-VLOOKUP(BM47,[1]data!$E$1:$FO$65536,[1]data!$EM$1))/36.66/28.174" +"BH51+BN47" +"-[1]data!EY2" +"-VLOOKUP(AY48,[1]data!$E$1:$FO$65536,[1]data!$FN$1)/36.66/28.174" +"-VLOOKUP(AY48,[1]data!$E$1:$FO$65536,[1]data!$FO$1)/36.66/28.174" +"AQ42+AZ48+BA48" +"[1]Opsheet!L10" +"SUMPRODUCT([1]data!$A$1284:$A$2500,[1]data!$DB$1284:$DB$2500)/SUM([1]data!$A$1284:$A$2500)/36.66/28.174" +"((-SUMPRODUCT([1]data!$A$1284:$A$2500,[1]data!$ET$1284:$ET$2500)-SUMPRODUCT([1]data!$A$1284:$A$2500,[1]data!$EZ$1284:$EZ$2500)+SUMPRODUCT([1]data!$A$1284:$A$2500,[1]data!$EM$1284:$EM$2500))/SUM([1]data!$A$1284:$A$2500))/36.66/28.174" +"DATE(YEAR(F47)-1,MONTH(F47),1)" +"[1]Opsheet!M10" +"[1]data!DB3" +"-SUMPRODUCT([1]data!$A$1284:$A$2500,[1]data!$FN$1284:$FN$2500)/SUM([1]data!$A$1284:$A$2500)/36.66/28.174" +"-SUMPRODUCT([1]data!$A$1284:$A$2500,[1]data!$FO$1284:$FO$2500)/SUM([1]data!$A$1284:$A$2500)/36.66/28.174" +"-[1]data!ET3-[1]data!EZ3-[1]data!EM3" +"DATE(YEAR(F47)-2,MONTH(F47),1)" +"VLOOKUP(F51,'[1]OPS Historicals'!$A$38:$Q$62,11)" +"-[1]data!FN3" +"VLOOKUP(BC51,[1]data!$E$1:$FF$65536,[1]data!$DW$1)/36.66/28.174" +"-VLOOKUP(BF51,[1]data!$E$1:$FF$65536,[1]data!$EW$1)/36.66/28.174" +"BH59+BG51" +"-[1]data!ET2-[1]data!EZ2-[1]data!EM2" +"-[1]data!FN2" +"AC43+AD53" +"-VLOOKUP(AC53,[1]data!$E$1:$FM$65536,[1]data!$EO$1)/36.66/28.174+VLOOKUP(AC53,[1]data!$E$1:$FM$65536,[1]data!$DS$1)/36.66/28.174" +"SUMPRODUCT([1]data!$A$1284:$A$2500,[1]data!$DW$1284:$DW$2500)/SUM([1]data!$A$1284:$A$2500)/36.66/28.174" +"-SUMPRODUCT([1]data!$A$1284:$A$2500,[1]data!$EW$1284:$EW$2500)/SUM([1]data!$A$1284:$A$2500)/36.66/28.174" +"AB53+Z54" +"-VLOOKUP(Y54,[1]data!$E$1:$FO$65536,[1]data!$EN$1)/36.66/28.174" +"[1]data!DW3" +"-[1]data!EW3" +"(-SUMPRODUCT([1]data!$A$1284:$A$2500,[1]data!$EO$1284:$EO$2500)+SUMPRODUCT([1]data!$A$1284:$A$2500,[1]data!$DS$1284:$DS$2500))/SUM([1]data!$A$1284:$A$2500)/36.66/28.174" +"[1]data!DW2" +"-[1]data!EW2" +"((-SUMPRODUCT([1]data!$A$1284:$A$2500,[1]data!$EN$1284:$EN$2500))/SUM([1]data!$A$1284:$A$2500))/36.66/28.174" +"-[1]data!EO3+[1]data!DS3" +"-[1]data!EN3" +"-[1]data!EO2+[1]data!DS2" +"-[1]data!EN2" +"VLOOKUP(BB58,[1]data!$E$1:$FF$65536,[1]data!$DU$1)/36.66/28.174" +"BB48+BD51+BC58" +"-VLOOKUP(BF59,[1]data!$E$1:$FF$65536,[1]data!$EH$1)/36.66/28.174" +"BD63+BG59" +"SUMPRODUCT([1]data!$A$1284:$A$2500,[1]data!$DU$1284:$DU$2500)/SUM([1]data!$A$1284:$A$2500)/36.66/28.174" +"[1]data!DU3" +"-SUMPRODUCT([1]data!$A$1284:$A$2500,[1]data!$EH$1284:$EH$2500)/SUM([1]data!$A$1284:$A$2500)/36.66/28.174" +"[1]data!DU2" +"-[1]data!EH3" +"BD58+BC64+BA66" +"-[1]data!EH2" +"VLOOKUP($BB64,[1]data!$E$1:$FF$65536,[1]data!$DR$1)/36.66/28.174+BD64" +"-VLOOKUP($BB64,[1]data!$E$1:$FP$65536,[1]data!$FG$1)/36.66/28.174" +"VLOOKUP(AZ66,[1]data!$E$1:$FM$65536,[1]data!$DY$1)/36.66/28.174-VLOOKUP(AZ66,[1]data!E$1:FM$65536,[1]data!$FB$1)/36.66/28.174-VLOOKUP(AZ66,[1]data!E$1:FO$65536,[1]data!$EK$1)/36.66/28.174" +"(SUMPRODUCT([1]data!$A$1284:$A$2500,[1]data!$DR$1284:$DR$2500)-SUMPRODUCT([1]data!$A$1284:$A$2500,[1]data!$FG$1284:$FG$2500))/SUM([1]data!$A$1284:$A$2500)/36.66/28.174" +"[1]data!DR3-[1]data!FG3" +"((SUMPRODUCT([1]data!$A$1284:$A$2500,[1]data!$DY$1284:$DY$2500)-SUMPRODUCT([1]data!$A$1284:$A$2500,[1]data!$FB$1284:$FB$2500)-SUMPRODUCT([1]data!$A$1284:$A$2500,[1]data!$EK$1284:$EK$2500))/SUM([1]data!$A$1284:$A$2500))/36.66/28.174" +"[1]data!DR2-[1]data!FG2" +"[1]data!DY3-[1]data!FB3-[1]data!EK3" +"[1]data!DY2-[1]data!FB2-[1]data!EK2" +"[1]Opsheet!$C$4-1" +"VLOOKUP(BF82,[1]Alliance!$D$1:$AK$65536,[1]Alliance!AD$1)" +"VLOOKUP(BP89,[1]Alliance!$D$1:$AK$65536,[1]Alliance!AG$1)" +"VLOOKUP(BL93,[1]Alliance!$D$1:$AK$65536,[1]Alliance!AH$1)" +"VLOOKUP(BP100,[1]Alliance!$D$1:$AK$65536,[1]Alliance!AF$1)" +"VLOOKUP(BL105,[1]Alliance!$D$1:$AK$65536,[1]Alliance!AI$1)" +"DATE(YEAR(B2),MONTH(B2),1)" +"[4]OPS_SHEET!$V$1" +"TODAY()" +"[4]OPS_SHEET!$V$2" +"DATE(YEAR(B12),MONTH(B2)-1,1)" +"DATE(YEAR(B2)-2,MONTH(B2)-1,1)" +"DATE(YEAR(C3),MONTH(C3)+2,1)" +"DATE(YEAR(B13),MONTH(B2)-1,1)" +"DATE(YEAR(B13),MONTH(B13)+1,1)" +"$B$2" +"'[4]WEST MAP '!AB4" +"DATE(YEAR(B2),MONTH(B2),1)" +"$B$2-1" +"DATE(YEAR($B$2)-1,MONTH($B$2),1)" +"DATE(YEAR($B$2),MONTH($B$2)-1,1)" +"DATE(YEAR($B$2)-2,MONTH($B$2),1)" +"$B$2-2" +"'[4]WEST MAP '!Q8" +"DATE(YEAR($B$2)-1,MONTH($B$2)+1,1)" +"B2" +"H12-1" +"C14+D14" +"J11" +"F21" +"'[4]WEST MAP '!C18" +"IF(K6<0,""--->"",""<---"")" +"'[4]WEST MAP '!O20" +"L25" +"Q22" +"-0.018*S5" +"-460-487" +"437+487" +"N37" +"'[4]WEST MAP '!X52" +"VLOOKUP(AB45,[4]Kern!$Q$615:$W$1016,[4]Kern!$W$1)" +"S50" +"VLOOKUP($B$1,[4]Kern!$AE$2:$AN$34,7)" +"VLOOKUP(AB50,[4]Kern!$AE$4:$AN$37,[4]Kern!$W$1)" +"'[4]WEST MAP '!Z58" +"AC60" +"'[4]WEST MAP '!AD62" +"AB70" +"'[4]WEST MAP '!AB61" +"'[4]WEST MAP '!AD57" +"P59" +"S63" +"AB74" +"AG81" +"'[4]WEST MAP '!AE65" +"AF60" +"$P$63" +"VLOOKUP($B$1,[4]Kern!$AE$2:$AN$34,6)" +"DATE(YEAR(S65),MONTH(S65)+1,1)" +"AH77" +"'[4]WEST MAP '!AE70" +"'[4]WEST MAP '!Y66" +"'[4]WEST MAP '!D92" +"'[4]WEST MAP '!AB69" +"P59" +"VLOOKUP($T73,[4]Kern!$Q$401:$Z$1351,[4]Kern!$Z$1)" +"VLOOKUP($T73,[4]Kern!$Q$401:$Z$1351,[4]Kern!$Y$1)" +"VLOOKUP($T73,[4]Kern!$Q$401:$Z$1351,[4]Kern!$X$1)" +"P59" +"VLOOKUP($B$1,[4]Kern!$AE$2:$AQ$34,10)" +"VLOOKUP($B$1,[4]Kern!$AE$2:$AQ$34,9)" +"VLOOKUP($B$1,[4]Kern!$AE$2:$AQ$34,8)" +"AG81" +"'[4]WEST MAP '!AE75" +"C70" +"'[4]WestCoastMap New'!$K$118" +"AB50" +"VLOOKUP(T76,[4]Kern!$AE$4:$AQ$37,[4]Kern!$Z$1)" +"VLOOKUP(T76,[4]Kern!$AE$4:$AQ$37,[4]Kern!$Y$1)" +"VLOOKUP(T76,[4]Kern!$AE$4:$AQ$37,[4]Kern!$X$1)" +"'[4]WestCoastMap New'!$L$118" +"H68" +"AG85" +"O74" +"E76" +"'[4]WestCoastMap New'!G97" +"'[4]WEST MAP '!AE81" +"'[4]WEST MAP '!Z79" +"'[4]WEST MAP '!AB79" +"X89" +"'[4]WEST MAP '!AH75" +"'[4]WEST MAP '!Y85" +"SUM(AI90:AI97)" +"'[4]WEST MAP '!Z91" +"$H$71" +"MIDS!A1" +"[56]!'bid,t'" +"[56]!'ask,t'" +"Codes!C3" +"[2]!netchange" +"[2]!LastTrade" +"[2]!Bid" +"[2]!ask" +"Codes!D3" +"[3]!LastTrade" +"[3]!netchange" +"[12]!'LastTrade,T'" +"IF(U4>0,""+"","""")" +"[12]!'netchange,T'" +"DATE(YEAR(A4),MONTH(A4)+1,1)" +"[19]!netchange" +"[19]!LastTrade" +"[19]!Bid" +"[19]!ask" +"[40]!LastTrade" +"[40]!netchange" +"AVERAGE(C33:C37)-AVERAGE(C30)" +"[57]!Lastprice/10" +"[57]!ask/10" +"[14]!'LastTrade,T'" +"[14]!'netchange,T'" +"[20]!netchange" +"[20]!LastTrade" +"[20]!Bid" +"[20]!ask" +"[41]!LastTrade" +"[41]!netchange" +"[16]!Lastprice/10" +"[16]!ask/10" +"[13]!'LastTrade,t'" +"[13]!'netchange,T'" +"[21]!netchange" +"[21]!LastTrade" +"[21]!Bid" +"[21]!ask" +"[42]!LastTrade" +"[42]!netchange" +"AVERAGE(C36:C40)-B29" +"[17]!LastPrice/10" +"[17]!ask/10" +"[15]!'LastTrade,T'" +"[15]!'netchange,T'" +"[22]!netchange" +"[22]!LastTrade" +"[22]!Bid" +"[22]!ask" +"[43]!LastTrade" +"[43]!netchange" +"[18]!LastPrice/10" +"[18]!ask/10" +"[23]!netchange" +"[23]!LastTrade" +"[23]!Bid" +"[23]!ask" +"[44]!LastTrade" +"[44]!netchange" +"[55]!LastPrice/10" +"[55]!ask/10" +"[24]!netchange" +"[24]!LastTrade" +"[24]!Bid" +"[24]!ask" +"[25]!netchange" +"[25]!LastTrade" +"[25]!Bid" +"[25]!ask" +"[26]!netchange" +"[26]!LastTrade" +"[26]!Bid" +"[26]!ask" +"[27]!netchange" +"[27]!LastTrade" +"[27]!Bid" +"[27]!ask" +"[28]!netchange" +"[28]!LastTrade" +"[28]!Bid" +"[28]!ask" +"[29]!netchange" +"[29]!LastTrade" +"[29]!Bid" +"[29]!ask" +"[30]!netchange" +"[30]!LastTrade" +"[30]!Bid" +"[30]!ask" +"[45]!netchange" +"[31]!netchange" +"[31]!LastTrade" +"[31]!Bid" +"[31]!ask" +"[46]!netchange" +"[32]!netchange" +"[32]!LastTrade" +"[32]!Bid" +"[32]!ask" +"[47]!netchange" +"[33]!netchange" +"[33]!LastTrade" +"[33]!Bid" +"[33]!ask" +"[48]!netchange" +"[34]!netchange" +"[34]!LastTrade" +"[34]!Bid" +"[34]!ask" +"[49]!netchange" +"[35]!netchange" +"[35]!LastTrade" +"[35]!Bid" +"[35]!ask" +"[50]!netchange" +"[36]!netchange" +"[36]!LastTrade" +"[36]!Bid" +"[36]!ask" +"[51]!netchange" +"[37]!netchange" +"[37]!LastTrade" +"[37]!Bid" +"[37]!ask" +"[52]!netchange" +"[38]!netchange" +"[38]!LastTrade" +"[38]!Bid" +"[38]!ask" +"[53]!netchange" +"[39]!netchange" +"[39]!LastTrade" +"[39]!Bid" +"[39]!ask" +"[54]!netchange" +"TODAY()" +"A28" +"B29*AG29" +"$C$29" +"DATE(YEAR(AF28),MONTH(AF28)+1,25)" +"((1+$AG$28/2)^(-2*(AE29-$AF$28)/365.25))" +"VLOOKUP(AQ29,MIDS!$A$34:$AI$71,35)" +"MIDS!T3/AH29*1.055056" +"DATE(YEAR(W2),MONTH(W2),1)" +"S10" +"A4" +"(C4/1000+E30)/1.055056*AR30" +"DATE(YEAR(A30),MONTH(A30)+1,25)" +"(C30-$C$29)/($AG$29+AG30)" +"AH30-AH29" +"A30" +"VLOOKUP(AJ30,MIDS!$A$35:$C$60,3)+AK29" +"AJ30" +"VLOOKUP(AJ30,MIDS!$A$35:$B$128,2)" +"C4/1000" +"A30" +"AR29+AI30" +"(C5/1000+E31)/1.055056*AR31+F31" +"VLOOKUP(A31,MIDS!$A$35:$C$60,3)-0.0075" +"VLOOKUP(A31,MIDS!$A$34:$AV$64,48)" +"VLOOKUP(AJ31,MIDS!$A$35:$C$60,3)" +"VLOOKUP(AM50,MIDS!$A$35:$B$128,2)" +"[60]!'CAD=X,BID,1'" +"[60]!'CAD=X,TICK:BID,1'" +"[60]!'CAD=X,ASK,1'" +"[60]!'NGV1,TICK:UP/DOWN,1'" +"[60]!'NGV1,NET CHANGE,1'*1000" +"[60]!'NGV1,LAST,1'" +"[60]!'NGV1,PERCENT CHANGE,1'/100" +"A3" +"[60]!'CLV1,TICK:UP/DOWN,1'" +"[60]!'CLV1,NET CHANGE,1'*100" +"[60]!'CLV1,LAST,1'" +"[60]!'.IXIC,LAST,1'" +"[60]!'.IXIC,NET CHANGE,1'" +"[60]!'.IXIC,PERCENT CHANGE,1'/100" +"DATE(YEAR(A3),MONTH(A3)+1,1)" +"[60]!'NGX1,TICK:UP/DOWN,1'" +"[60]!'NGX1,NET CHANGE,1'*1000" +"[60]!'NGX1,LAST,1'" +"[60]!'CLX1,TICK:UP/DOWN,1'" +"[60]!'CLX1,NET CHANGE,1'*100" +"[60]!'CLX1,LAST,1'" +"[60]!'.DJI,LAST,1'" +"[60]!'.DJI,NET CHANGE,1'" +"[60]!'.DJI,PERCENT CHANGE,1'/100" +"[60]!'NGZ1,TICK:UP/DOWN,1'" +"[60]!'NGZ1,NET CHANGE,1'*1000" +"[60]!'NGZ1,LAST,1'" +"[60]!'CLZ1,TICK:UP/DOWN,1'" +"[60]!'CLZ1,NET CHANGE,1'*100" +"[60]!'CLZ1,LAST,1'" +"[60]!'/ENE,LAST,1'" +"[60]!'/ENE,NET CHANGE,1'" +"[60]!'/ENE,PERCENT CHANGE,1'/100" +"[60]!'NGF2,TICK:UP/DOWN,1'" +"[60]!'NGF2,NET CHANGE,1'*1000" +"[60]!'NGF2,LAST,1'" +"[60]!'CLF2,TICK:UP/DOWN,1'" +"[60]!'CLF2,NET CHANGE,1'*100" +"[60]!'CLF2,LAST,1'" +"[60]!'NGG2,TICK:UP/DOWN,1'" +"[60]!'NGG2,NET CHANGE,1'*1000" +"[60]!'NGG2,LAST,1'" +"[60]!'CLG2,TICK:UP/DOWN,1'" +"[60]!'CLG2,NET CHANGE,1'*100" +"[60]!'CLG2,LAST,1'" +"[60]!'NGH2,TICK:UP/DOWN,1'" +"[60]!'NGH2,NET CHANGE,1'*1000" +"[60]!'NGH2,LAST,1'" +"[60]!'CLH2,TICK:UP/DOWN,1'" +"[60]!'CLH2,NET CHANGE,1'*100" +"[60]!'CLH2,LAST,1'" +"[60]!'NGJ2,TICK:UP/DOWN,1'" +"[60]!'NGJ2,NET CHANGE,1'*1000" +"[60]!'NGJ2,LAST,1'" +"[60]!'NGK2,TICK:UP/DOWN,1'" +"[60]!'NGK2,NET CHANGE,1'*1000" +"[60]!'NGK2,LAST,1'" +"[60]!'NGM2,TICK:UP/DOWN,1'" +"[60]!'NGM2,NET CHANGE,1'*1000" +"[60]!'NGM2,LAST,1'" +"G3" +"[60]!'HOV1,TICK:UP/DOWN,1'" +"[60]!'HOV1,NET CHANGE,1'" +"[60]!'HOV1,LAST,1'" +"[60]!'NGN2,NET CHANGE,1'*1000" +"[60]!'NGN2,LAST,1'" +"[60]!'NGQ2,TICK:UP/DOWN,1'" +"[60]!'NGQ2,NET CHANGE,1'" +"[60]!'NGQ2,LAST,1'" +"[60]!'NGU2,TICK:UP/DOWN,1'" +"[60]!'NGU2,NET CHANGE,1'" +"[60]!'NGU2,LAST,1'" +"[60]!'NGV2,TICK:UP/DOWN,1'" +"[60]!'NGV2,NET CHANGE,1'" +"[60]!'NGV2,LAST,1'" +"[60]!'NGX2,TICK:UP/DOWN,1'" +"[60]!'NGX2,NET CHANGE,1'" +"[60]!'NGX2,LAST,1'" +"[60]!'NGZ2,TICK:UP/DOWN,1'" +"[60]!'NGZ2,NET CHANGE,1'" +"[60]!'NGZ2,LAST,1'" +"[60]!'NGF3,TICK:UP/DOWN,1'" +"[60]!'NGF3,NET CHANGE,1'" +"[60]!'NGF3,LAST,1'" +"[60]!'NGG3,TICK:UP/DOWN,1'" +"[60]!'NGG3,NET CHANGE,1'" +"[60]!'NGG3,LAST,1'" +"[60]!'NG2000-EOL,BID,1'" +"[60]!'PW2200-EOL,BID,1'" +"[60]!'PW2200-EOL,ASK,1'" +"[60]!'NG2001-EOL,BID,1'" +"[60]!'NG1200-EOL,BID,1'" +"C29-$C$27" +"IF($C$30<0.1,"""",$C$30-C29)" +"[60]!'NG1600-EOL,BID,1'*1.055056/M2" +"IF(C30<0.1,"""",C30-$C$28)" +"[60]!'NG1900-EOL,BID,1'" +"IF(C31<0.1,"""",C31-$C$27)" +"A3" +"[60]!'NG1000-EOL,BID,1'" +"[60]!'NG1000-EOL,ASK,1'" +"I32-I31" +"[60]!'NG4700-EOL,BID,1'" +"[60]!'NG1100-EOL,BID,1'" +"[60]!'NG1100-EOL,ASK,1'" +"[60]!'NG3240-EOL,BID,1'" +"[60]!'NG9100-EOL,BID,1'" +"[60]!'NG9100-EOL,ASK,1'" +"[60]!'NG3520-EOL,BID,1'" +"[60]!'NG9000-EOL,BID,1'" +"[60]!'NG9000-EOL,ASK,1'" +"I34-I33" +"I34-I31" +"[60]!'NG4400-EOL,BID,1'" +"[60]!'NG3320-EOL,BID,1'" +"IF(C37<0.1,"""",$C$30-C36)" +"[60]!'NG1700-EOL,BID,1'" +"(I38*1.055056/$M$2)-K38" +"[60]!'NG3100-EOL,BID,1'" +"[60]!'NG1700-EOL,ASK,1'" +"[60]!'NG1500-EOL,BID,1'" +"C40-C39" +"[60]!'NG1800-EOL,BID,1'*1.055056/M2" +"C41-C39" +"[10]!netchange" +"[10]!LastTrade" +"[60]!'NG4500-EOL,BID,1'" +"C42-C39" +"C41-C42" +"[11]!netchange" +"[11]!LastTrade" +"[59]!'LastPrice,T'" +"[1]!Linetime" +"'Current Prices'!A4" +"F14-F15" +"[2]!LABEL_CONTR_SYMBOL" +"[3]!LABEL_CONTR_SYMBOL" +"[4]!LABEL_CONTR_SYMBOL" +"[5]!LABEL_CONTR_SYMBOL" +"[6]!LABEL_CONTR_SYMBOL" +"[7]!LABEL_CONTR_SYMBOL" +"[8]!LABEL_CONTR_SYMBOL" +"[9]!LABEL_CONTR_SYMBOL" +"G1" +"H1" +"I1" +"J1" +"MIDS!A1" +"[56]!'bid,t'" +"[56]!'ask,t'" +"Codes!C3" +"[2]!netchange" +"[2]!LastTrade" +"[2]!Bid" +"[2]!ask" +"Codes!D3" +"[3]!LastTrade" +"[3]!netchange" +"[12]!'LastTrade,T'" +"IF(U4>0,""+"","""")" +"[12]!'netchange,T'" +"DATE(YEAR(A4),MONTH(A4)+1,1)" +"[19]!netchange" +"[19]!LastTrade" +"[19]!Bid" +"[19]!ask" +"[40]!LastTrade" +"[40]!netchange" +"AVERAGE(C33:C37)-AVERAGE(C30)" +"[57]!Lastprice/10" +"[57]!ask/10" +"[14]!'LastTrade,T'" +"[14]!'netchange,T'" +"[20]!netchange" +"[20]!LastTrade" +"[20]!Bid" +"[20]!ask" +"[41]!LastTrade" +"[41]!netchange" +"[16]!Lastprice/10" +"[16]!ask/10" +"[13]!'LastTrade,t'" +"[13]!'netchange,T'" +"[21]!netchange" +"[21]!LastTrade" +"[21]!Bid" +"[21]!ask" +"[42]!LastTrade" +"[42]!netchange" +"AVERAGE(C36:C40)-B29" +"[17]!LastPrice/10" +"[17]!ask/10" +"[15]!'LastTrade,T'" +"[15]!'netchange,T'" +"[22]!netchange" +"[22]!LastTrade" +"[22]!Bid" +"[22]!ask" +"[43]!LastTrade" +"[43]!netchange" +"[18]!LastPrice/10" +"[18]!ask/10" +"[23]!netchange" +"[23]!LastTrade" +"[23]!Bid" +"[23]!ask" +"[44]!LastTrade" +"[44]!netchange" +"[55]!LastPrice/10" +"[55]!ask/10" +"[24]!netchange" +"[24]!LastTrade" +"[24]!Bid" +"[24]!ask" +"[25]!netchange" +"[25]!LastTrade" +"[25]!Bid" +"[25]!ask" +"[26]!netchange" +"[26]!LastTrade" +"[26]!Bid" +"[26]!ask" +"[27]!netchange" +"[27]!LastTrade" +"[27]!Bid" +"[27]!ask" +"[28]!netchange" +"[28]!LastTrade" +"[28]!Bid" +"[28]!ask" +"[29]!netchange" +"[29]!LastTrade" +"[29]!Bid" +"[29]!ask" +"[30]!netchange" +"[30]!LastTrade" +"[30]!Bid" +"[30]!ask" +"[45]!netchange" +"[31]!netchange" +"[31]!LastTrade" +"[31]!Bid" +"[31]!ask" +"[46]!netchange" +"[32]!netchange" +"[32]!LastTrade" +"[32]!Bid" +"[32]!ask" +"[47]!netchange" +"[33]!netchange" +"[33]!LastTrade" +"[33]!Bid" +"[33]!ask" +"[48]!netchange" +"[34]!netchange" +"[34]!LastTrade" +"[34]!Bid" +"[34]!ask" +"[49]!netchange" +"[35]!netchange" +"[35]!LastTrade" +"[35]!Bid" +"[35]!ask" +"[50]!netchange" +"[36]!netchange" +"[36]!LastTrade" +"[36]!Bid" +"[36]!ask" +"[51]!netchange" +"[37]!netchange" +"[37]!LastTrade" +"[37]!Bid" +"[37]!ask" +"[52]!netchange" +"[38]!netchange" +"[38]!LastTrade" +"[38]!Bid" +"[38]!ask" +"[53]!netchange" +"[39]!netchange" +"[39]!LastTrade" +"[39]!Bid" +"[39]!ask" +"[54]!netchange" +"TODAY()" +"A28" +"B29*AG29" +"$C$29" +"DATE(YEAR(AF28),MONTH(AF28)+1,25)" +"((1+$AG$28/2)^(-2*(AE29-$AF$28)/365.25))" +"VLOOKUP(AQ29,MIDS!$A$34:$AI$71,35)" +"MIDS!T3/AH29*1.055056" +"DATE(YEAR(W2),MONTH(W2),1)" +"S10" +"A4" +"(C4/1000+E30)/1.055056*AR30" +"DATE(YEAR(A30),MONTH(A30)+1,25)" +"(C30-$C$29)/($AG$29+AG30)" +"AH30-AH29" +"A30" +"VLOOKUP(AJ30,MIDS!$A$35:$C$60,3)+AK29" +"AJ30" +"VLOOKUP(AJ30,MIDS!$A$35:$B$128,2)" +"C4/1000" +"A30" +"AR29+AI30" +"(C5/1000+E31)/1.055056*AR31+F31" +"VLOOKUP(A31,MIDS!$A$35:$C$60,3)-0.0075" +"VLOOKUP(A31,MIDS!$A$34:$AV$64,48)" +"VLOOKUP(AJ31,MIDS!$A$35:$C$60,3)" +"VLOOKUP(AM50,MIDS!$A$35:$B$128,2)" +"[58]!'LastPrice,T'" +"[1]!Linetime" +"A6-A5" +"C5-D5" +"E5+F5+G5+H5-L5" +"J4+I5*(B5)" +"J5/$J$4" +"P5-O5-N5-M5" +"-X5" +"-AA5" +"-(SUM(V5:Z5)+SUM(AB5:AF5))" +"G5" +"J5+(I6*(B6))" +"SUM(E4:E15)" +"SUM(B5:B27)" +"SUM(B2:H2)" +"Data!A78" +"Data!AB80" +"TODAY()" +"SUM(O4:O6)" +"VLOOKUP(DATE(YEAR($N3)-8,MONTH($N3),DAY($N3)-2),$AN$80:$AV$131,9)" +"VLOOKUP(DATE(YEAR($N3)-8,MONTH($N3),DAY($N3)-2),$A$80:$J$131,10)" +"VLOOKUP(DATE(YEAR($N$3)-8,MONTH($N$3),DAY($N$3)-2),$M$80:$V$131,10)" +"VLOOKUP(DATE(YEAR($N$3)-8,MONTH($N$3),DAY($N$3)-2),AB80:AK131,10)" +"IF(J10>0,AVERAGE(C10:J10),AVERAGE(B10:I10))" +"IF(J10>0,J10-I10,"" "")" +"IF(J10>0,J10-K10,"" "")" +"J10" +"IF(AM10>0,AVERAGE(AF10:AM10),AVERAGE(AF10:AL10))" +"IF(AM10>0,AM10-AL10,"" "")" +"IF(BA10>0,BA10-AZ10,"""")" +"894+29" +"N10+K81" +"1735+20" +"AB10+W81" +"441+8" +"3070+57" +"BE10+AX81" +"C10-B61" +"F10-D61" +"IF(J80<10000000,AVERAGE(C80:J80),AVERAGE(B80:I80))" +"IF(J80<1000000,J80-K80,"""")" +"Q10-P61" +"IF(V80<10000000,V80-W80,"" "")" +"AT10-AS61" +"C11-C10" +"H10-H11" +"IF(I11>0,I11-I10,"" "")" +"Q11-Q10" +"IF(W11>0,W11-W10,"" "")" +"AT11-AT10" +"IF(AZ11>0,AZ11-AZ10,"" "")" +"TODAY()" +"F8-E8+1" +"H8/1.055056" +"VLOOKUP($E8,MIDS!$A$2:$H$17,MIDS!$B$1)" +"VLOOKUP($E8,MIDS!$A$2:$I$17,MIDS!$I$1)" +"VLOOKUP($E8,MIDS!$A$2:$K$17,MIDS!$K$1)+0.01" +"(1+$U8/2)^(-($W8-$A$3)/(365.25/2))" +"($Q8-$N8)*$G8*$I8*$T8*$V8" +"VLOOKUP($E64,MIDS!$A$2:$H$17,MIDS!$C$1)" +"($R64-$O64)*$G64*$I64*$V64*$T64" +"VLOOKUP($E102,MIDS!$A$2:$H$17,MIDS!$G$1)" +"($S102-$N102)*$G102*$I102*$V102*$T102" +"VLOOKUP($E107,MIDS!$A$2:$H$17,MIDS!$D$1)" +"VLOOKUP($E107,MIDS!$A$2:$K$17,MIDS!$J$1)+0.01" +"($P107-$J107)*$G107*$H107*$V107" +"VLOOKUP($E188,MIDS!$A$2:$K$17,MIDS!$H$1)" +"($J188-$S188)*$G188*$H188*$V188" +"VLOOKUP($E198,MIDS!$A$2:$H$17,MIDS!$F$1)-VLOOKUP($E198,MIDS!$A$3:$K$17,MIDS!$D$1)" +"TODAY()" +"F8-E8+1" +"H8/1.055056" +"VLOOKUP($E8,MIDS!$A$2:$H$17,MIDS!$B$1)" +"VLOOKUP($E8,MIDS!$A$2:$I$17,MIDS!$I$1)" +"VLOOKUP($E8,MIDS!$A$2:$K$17,MIDS!$K$1)+0.01" +"(1+$U8/2)^(-($W8-$A$3)/(365.25/2))" +"($Q8-$N8)*$G8*$I8*$T8*$V8" +"SUM(X8:X19)" +"$X20" +"VLOOKUP($E64,MIDS!$A$2:$H$17,MIDS!$C$1)" +"($R64-$O64)*$G64*$I64*$V64*$T64" +"SUM(X64:X66)" +"SUM(X69:X78)" +"SUM(X95:X99)" +"VLOOKUP($E102,MIDS!$A$2:$H$17,MIDS!$G$1)" +"($S102-$N102)*$G102*$I102*$V102*$T102" +"VLOOKUP($E107,MIDS!$A$2:$H$17,MIDS!$D$1)" +"VLOOKUP($E107,MIDS!$A$2:$K$17,MIDS!$J$1)+0.01" +"($P107-$J107)*$G107*$H107*$V107" +"SUM(X152:X158)" +"VLOOKUP($E188,MIDS!$A$2:$K$17,MIDS!$H$1)" +"($J188-$S188)*$G188*$H188*$V188" +"VLOOKUP($E198,MIDS!$A$2:$H$17,MIDS!$F$1)-VLOOKUP($E198,MIDS!$A$3:$K$17,MIDS!$D$1)" +"SUM(Y20:Y224)" +"A1+1" +"D3/I3*1.055056" +"B3-E3" +"'POS Dec.27 2002'!$B44" +"D3+0.04" +"'POS Dec.27 2002'!$AI44" +"'POS Dec.27 2002'!$AJ44" +"'POS Dec.27 2002'!$AK44" +"'POS Dec.27 2002'!$V45" +"'POS Dec.27 2002'!$C45" +"'POS Dec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ov 30'!$V44" +"'POS Nov 30'!$C44" +"'POS Nov 30'!$AB44" +"'POS Nov 30'!$B44" +"'POS Nov 30'!AD44" +"'POS Nov 30'!$AI44" +"'POS Nov 30'!$AJ44" +"'POS Nov 30'!$AK44" +"A6-A5" +"'[3]WEI Forecast'!$E5" +"C5-D5" +"P5-O5-N5-M5" +"E5+F5+G5+H5-I5" +"K4+(J5*(B5))" +"K5/$L$4" +"-X5" +"-AA5" +"T5-S5-R5-Q5" +"-SUM(V5:Z5)+-SUM(AB5:AF5)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"B19+SUM(N19:AP19)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"B19+SUM(N19:AP19)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"N5+O5" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"B19+SUM(N19:AP19)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"COUNTIF(F$8:F$101,$D108)" +"COUNTIF($F$8:$F$101,D109)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"B19+SUM(N19:AP19)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"B19+SUM(N19:AP19)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"B19+SUM(N19:AP19)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"AVERAGE(C6:G6)" +"H6-G6" +"H6-I6" +"894+29" +"1735+20" +"441+8" +"3070+57" +"AVERAGE(B15:G15)" +"C6-B57" +"F6-D57" +"H61-I61" +"G57+I61" +"C7-C6" +"I62-H62" +"H6+I62" +"D6-C6" +"$B17" +"[2]CURVES!$D60" +"$B4*10000*1.054615" +"[2]CURVES!$H93" +"-F4/G4" +"SUM(B4:B12)" +"H4" +"HLOOKUP($B17,$G$32:$O$51,$F$51,FALSE)" +"SUM(C17:D17)" +"$B17" +"$G4" +"[2]CURVES!$M92" +"(L17-M17)*K17*J17" +"A17+1" +"$A$17" +"G31+1" +"'[2]CurveShift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thers'!$U6" +"'[1]NWPL Others'!$Q6" +"'[1]WestCoast Historicals'!$K59/1000" +"'[1]WestCoast Historicals'!$L59/1000" +"'[1]NWPL Others'!$R6" +"'[1]WestCoast Historicals'!$M59/1000" +"'[1]WestCoast Historicals'!$O59/1000" +"'[1]WestCoast Historicals'!$R59/1000" +"'[1]WestCoast Historicals'!$P59/1000" +"'[1]NWPL Others'!$S6" +"'[1]WestCoast Historicals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ug-Oct X Forecast'!C41+20" +"SUM(C6:I6)" +"J6-K6" +"M5+(-B6*L6)" +"A7-A6" +"AVERAGE(C6:C8)" +"M8" +"F5 - 1770" +"H5 - F5" +"F6 - 445" +"F7 - 2150" +"F8 - 640" +"F9 - 1030" +"F10 - 0" +"F11 - 2830" +"F12 - 1315" +"F13 - 2495" +"F14 - 1105" +"F15 - 960" +"F16 - 1545" +"F18 - 460" +"F19 - 1560" +"F20 - 395" +"F21 - 780" +"F22 - 545" +"F23 - 425" +"F24 - 2005" +"F25 - 1795" +"F26 - 1385" +"F27 - 525" +"F28 - 760" +"F30 - 1760" +"F31 - 975" +"F33 - 1425" +"SUM(E5:E33)" +"ECAR!$B$1" +"F5 - 1595" +"H5 - F5" +"F6 - 1045" +"F7 - 1065" +"F8 - 1175" +"F9 - 1242" +"F10 - 1070" +"F11 - 1235" +"F12 - 520" +"F13 - 1415" +"F14 - 1216" +"F15 - 1230" +"SUM(F5:F15)" +"ECAR!B1" +"F5 - 2214" +"H5 - F5" +"F6 - 390" +"F7 - 1645" +"F8 - 1245" +"F9 - 1385" +"F10 - 210" +"F11 - 995" +"F12 - 845" +"NA()" +"SUM(E5:E12)" +"ECAR!B1" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"NA()" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(D42),C42),IF(ISNUMBER(D40),C40),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D25),C25),IF(ISNUMBER(D22),C22),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D6),C6))" +"SUM(IF(ISNUMBER(D47),D47),IF(ISNUMBER(D42),D42),IF(ISNUMBER(D40),D40),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D25),D25),IF(ISNUMBER(D22),D22),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D6),D6))" +"ECAR!B1" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"E2+1" +"+A4+1" +"(E4*$C4)+(E5*$C5)+(E6*$C6)+(E7*$C7)+(E8*$C8)+(E9*$C9)+(E10*$C10)+(E11*$C11)" +"R12*$C13" +"E12-E13" +"SUM(C4:C11)" +"SUM(E14:AH14)/30" +"(E18*$C18)+(E19*$C19)+(E20*$C20)+(E21*$C21)" +"SUM(C18:C21)" +"(E28*$C28)+(E29*$C29)+(E30*$C30)+(E31*$C31)+(E32*$C32)" +"SUM(C28:C32)" +"(E39*$C39)+(E40*$C40)+(E41*$C41)+(E42*$C42)+(E43*$C43)+(E44*$C44)+(E45*$C45)+(E46*$C46)+(E47*$C47)+(E48*$C48)+(E49*$C49)+(E50*$C50)+(E51*$C51)" +"SUM(C39:C51)" +"(E58*$C58)+(E59*$C59)+(E60*$C60)+(E61*$C61)+(E62*$C62)+(E63*$C63)+(E64*$C64)+(E65*$C65)+(E66*$C66)+(E67*$C67)+(E68*$C68)+(E69*$C69)+(E70*$C70)+(E71*$C71)" +"SUM(C58:C71)" +"(E78*$C78)+(E79*$C79)+(E80*$C80)+(E81*$C81)+(E82*$C82)+(E83*$C83)" +"SUM(C78:C83)" +"(E90*$C90)+(E91*$C91)+(E92*$C92)+(E93*$C93)+(E94*$C94)+(E95*$C95)+(E96*$C96)+(E97*$C97)+(E98*$C98)+(E99*$C99)+(E100*$C100)" +"SUM(C90:C100)" +"(E107*$C107)+(E108*$C108)+(E109*$C109)+(E110*$C110)+(E111*$C111)+(E112*$C112)+(E113*$C113)+(E114*$C114)+(E115*$C115)+(E116*$C116)+(E117*$C117)+(E118*$C118)+(E119*$C119)+(E120*$C120)+(E121*$C121)+(E122*$C122)+(E123*$C123)+(E124*$C124)+(E125*$C125)+(E126*$C126)+(E127*$C127)+(E128*$C128)+(E129*$C129)+(E130*$C130)+(E131*$C131)+(E132*$C132)+(E133*$C133)" +"SUM(C107:C133)" +"(E140*$C140)+(E141*$C141)+(E142*$C142)+(E143*$C143)+(E144*$C144)+(E145*$C145)+(E146*$C146)" +"SUM(C140:C146)" +"E14+E24+E35+E54+E74+E86+E103+E136+E149" +"(E12+E22+E33+E52+E72+E84+E101+E134+E147)/87012" +"E2+1" +"+A4+1" +"(E4*$C4)+(E5*$C5)+(E6*$C6)+(E7*$C7)+(E8*$C8)+(E9*$C9)+(E10*$C10)+(E11*$C11)" +"E12*$C13" +"E12-E13" +"SUM(C4:C11)" +"SUM(E14:AI14)/31" +"(E18*$C18)+(E19*$C19)+(E20*$C20)+(E21*$C21)" +"SUM(C18:C21)" +"(E28*$C28)+(E29*$C29)+(E30*$C30)+(E31*$C31)+(E32*$C32)" +"SUM(C28:C32)" +"(E39*$C39)+(E40*$C40)+(E41*$C41)+(E42*$C42)+(E43*$C43)+(E44*$C44)+(E45*$C45)+(E46*$C46)+(E47*$C47)+(E48*$C48)+(E49*$C49)+(E50*$C50)+(E51*$C51)" +"SUM(C39:C51)" +"(E58*$C58)+(E59*$C59)+(E60*$C60)+(E61*$C61)+(E62*$C62)+(E63*$C63)+(E64*$C64)+(E65*$C65)+(E66*$C66)+(E67*$C67)+(E68*$C68)+(E69*$C69)+(E70*$C70)+(E71*$C71)" +"SUM(C58:C71)" +"(E78*$C78)+(E79*$C79)+(E80*$C80)+(E81*$C81)+(E82*$C82)+(E83*$C83)" +"SUM(C78:C83)" +"(E90*$C90)+(E91*$C91)+(E92*$C92)+(E93*$C93)+(E94*$C94)+(E95*$C95)+(E96*$C96)+(E97*$C97)+(E98*$C98)+(E99*$C99)+(E100*$C100)" +"SUM(C90:C100)" +"(E107*$C107)+(E108*$C108)+(E109*$C109)+(E110*$C110)+(E111*$C111)+(E112*$C112)+(E113*$C113)+(E114*$C114)+(E115*$C115)+(E116*$C116)+(E117*$C117)+(E118*$C118)+(E119*$C119)+(E120*$C120)+(E121*$C121)+(E122*$C122)+(E123*$C123)+(E124*$C124)+(E125*$C125)+(E126*$C126)+(E127*$C127)+(E128*$C128)+(E129*$C129)+(E130*$C130)+(E131*$C131)+(E132*$C132)+(E133*$C133)" +"SUM(C107:C133)" +"(E140*$C140)+(E141*$C141)+(E142*$C142)+(E143*$C143)+(E144*$C144)+(E145*$C145)+(E146*$C146)" +"SUM(C140:C146)" +"E14+E24+E35+E54+E74+E86+E103+E136+E149" +"(E12+E22+E33+E52+E72+E84+E101+E134+E147)/87012" +"E2+1" +"+A4+1" +"(E4*$C4)+(E5*$C5)+(E6*$C6)+(E7*$C7)+(E8*$C8)+(E9*$C9)+(E10*$C10)+(E11*$C11)" +"E12*$C13" +"E12-E13" +"SUM(C4:C11)" +"SUM(E14:AI14)/31" +"(E18*$C18)+(E19*$C19)+(E20*$C20)+(E21*$C21)" +"SUM(C18:C21)" +"(E28*$C28)+(E29*$C29)+(E30*$C30)+(E31*$C31)+(E32*$C32)" +"SUM(C28:C32)" +"(E39*$C39)+(E40*$C40)+(E41*$C41)+(E42*$C42)+(E43*$C43)+(E44*$C44)+(E45*$C45)+(E46*$C46)+(E47*$C47)+(E48*$C48)+(E49*$C49)+(E50*$C50)+(E51*$C51)" +"SUM(C39:C51)" +"(E58*$C58)+(E59*$C59)+(E60*$C60)+(E61*$C61)+(E62*$C62)+(E63*$C63)+(E64*$C64)+(E65*$C65)+(E66*$C66)+(E67*$C67)+(E68*$C68)+(E69*$C69)+(E70*$C70)+(E71*$C71)" +"SUM(C58:C71)" +"(E78*$C78)+(E79*$C79)+(E80*$C80)+(E81*$C81)+(E82*$C82)+(E83*$C83)" +"SUM(C78:C83)" +"(E90*$C90)+(E91*$C91)+(E92*$C92)+(E93*$C93)+(E94*$C94)+(E95*$C95)+(E96*$C96)+(E97*$C97)+(E98*$C98)+(E99*$C99)+(E100*$C100)" +"SUM(C90:C100)" +"(E107*$C107)+(E108*$C108)+(E109*$C109)+(E110*$C110)+(E111*$C111)+(E112*$C112)+(E113*$C113)+(E114*$C114)+(E115*$C115)+(E116*$C116)+(E117*$C117)+(E118*$C118)+(E119*$C119)+(E120*$C120)+(E121*$C121)+(E122*$C122)+(E123*$C123)+(E124*$C124)+(E125*$C125)+(E126*$C126)+(E127*$C127)+(E128*$C128)+(E129*$C129)+(E130*$C130)+(E131*$C131)+(E132*$C132)+(E133*$C133)" +"SUM(C107:C133)" +"(E140*$C140)+(E141*$C141)+(E142*$C142)+(E143*$C143)+(E144*$C144)+(E145*$C145)+(E146*$C146)" +"SUM(C140:C146)" +"E14+E24+E35+E54+E74+E86+E103+E136+E149" +"(E12+E22+E33+E52+E72+E84+E101+E134+E147)/87012" +"E2+1" +"+A4+1" +"(E4*$C4)+(E5*$C5)+(E6*$C6)+(E7*$C7)+(E8*$C8)+(E9*$C9)+(E10*$C10)+(E11*$C11)" +"E12*$C13" +"E12-E13" +"SUM(C4:C11)" +"SUM(E14:AF14)/28" +"(E18*$C18)+(E19*$C19)+(E20*$C20)+(E21*$C21)" +"SUM(C18:C21)" +"(E28*$C28)+(E29*$C29)+(E30*$C30)+(E31*$C31)+(E32*$C32)" +"SUM(C28:C32)" +"(E39*$C39)+(E40*$C40)+(E41*$C41)+(E42*$C42)+(E43*$C43)+(E44*$C44)+(E45*$C45)+(E46*$C46)+(E47*$C47)+(E48*$C48)+(E49*$C49)+(E50*$C50)+(E51*$C51)" +"SUM(C39:C51)" +"(E58*$C58)+(E59*$C59)+(E60*$C60)+(E61*$C61)+(E62*$C62)+(E63*$C63)+(E64*$C64)+(E65*$C65)+(E66*$C66)+(E67*$C67)+(E68*$C68)+(E69*$C69)+(E70*$C70)+(E71*$C71)" +"SUM(C58:C71)" +"(E78*$C78)+(E79*$C79)+(E80*$C80)+(E81*$C81)+(E82*$C82)+(E83*$C83)" +"SUM(C78:C83)" +"(E90*$C90)+(E91*$C91)+(E92*$C92)+(E93*$C93)+(E94*$C94)+(E95*$C95)+(E96*$C96)+(E97*$C97)+(E98*$C98)+(E99*$C99)+(E100*$C100)" +"SUM(C90:C100)" +"(E107*$C107)+(E108*$C108)+(E109*$C109)+(E110*$C110)+(E111*$C111)+(E112*$C112)+(E113*$C113)+(E114*$C114)+(E115*$C115)+(E116*$C116)+(E117*$C117)+(E118*$C118)+(E119*$C119)+(E120*$C120)+(E121*$C121)+(E122*$C122)+(E123*$C123)+(E124*$C124)+(E125*$C125)+(E126*$C126)+(E127*$C127)+(E128*$C128)+(E129*$C129)+(E130*$C130)+(E131*$C131)+(E132*$C132)+(E133*$C133)" +"SUM(C107:C133)" +"(E140*$C140)+(E141*$C141)+(E142*$C142)+(E143*$C143)+(E144*$C144)+(E145*$C145)+(E146*$C146)" +"SUM(C140:C146)" +"E14+E24+E35+E54+E74+E86+E103+E136+E149" +"(E12+E22+E33+E52+E72+E84+E101+E134+E147)/87012" +"F5 - 2420" +"H5 - F5" +"F6 - 870" +"F7 - 905" +"F8 - 610" +"F9 - 960" +"F10 - 365" +"F11 - 2895" +"F12 - 1640" +"F13 - 1130" +"F14 - 2060" +"F15 - 1105" +"NA()" +"F16 - 1435" +"F17 - 0" +"F18 - 280" +"F19 - 2260" +"F20 - 1185" +"F22 - 655" +"F23 - 600" +"F26 - 1200" +"F27 - 350" +"F28 - 1220" +"F29 - 1175" +"F30 - 1540" +"F31 - 805" +"F32 - 940" +"F33 - 1580" +"SUM(E5:E33)" +"SUM(F26:F33,F22:F23,F5:F20)" +"SUM(H26:H33,H22:H23,H16:H20,H5:H14)" +"ECAR!$B$1" +"F5 - 1620" +"H5 - F5" +"F6 - 1025" +"F8 - 1665" +"F9 - 1230" +"NA()" +"F11 - 1215" +"F12 - 715" +"F13 - 865" +"F14 - 1216" +"F15 - 1235" +"SUM(E5:E15)" +"SUM(F11:F15,F5:F9)" +"ECAR!B1" +"F5 - 2260" +"H5 - F5" +"F6 - 1030" +"F7 - 1040" +"F8 - 695" +"F9 - 870" +"NA()" +"SUM(E5:E12)" +"SUM(F5:F9)" +"ECAR!B1" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"NA()" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(D42),C42),IF(ISNUMBER(D40),C40),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D25),C25),IF(ISNUMBER(D22),C22),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D6),C6))" +"SUM(IF(ISNUMBER(D47),D47),IF(ISNUMBER(D42),D42),IF(ISNUMBER(D40),D40),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D25),D25),IF(ISNUMBER(D22),D22),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D6),D6))" +"ECAR!B1" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(C3:C16)" +"SUM(BI3:HO3)" +"CONCATENATE(B8,J8)" +"CONCATENATE(B8,J8,I8)" +"+BC8" +"+Q8" +"V8" +"SUM(V8:AZ8)" +"+BB8/30" +"MAX(V8:AZ8)" +"SUM(BG8:HO8)-V8" +"H66" +"+BB105/31" +"MAX(V108:AX108)" +"SUM(BG109:HO109)" +"SUM(Q8:Q109)" +"BB111/31" +"BG3-SUM(BG8:BG109)" +"+BG3-BG111" +"SUM(EF112:EJ112)" +"SUM(DV112:EB112)" +"+Q117" +"Q117-SUM(BG117:DE117)" +"V118-SUM(BG118:DE118)" +"SUMIF($B$8:$B$109,""30CS"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""30CSrbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""30CSrinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""30CSWbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""30CSWinc"",$Q$8:$Q$109)" +"SUMIF($E$8:$E$109,1,$Q$8:$Q$109)" +"SUMIF($E$8:$E$109,1,$R$8:$R$109)" +"SUMIF($B$8:$B$109,""30RV"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""30RVrbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""30RVrinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""30RVWbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""30RVWinc"",$Q$8:$Q$109)" +"SUMIF($E$8:$E$109,2,$Q$8:$Q$109)" +"SUMIF($E$8:$E$109,2,$R$8:$R$109)" +"SUMIF($B$8:$B$109,833866,$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""833866rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""833866rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""833866Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""833866Winc"",$Q$8:$Q$109)" +"SUMIF($E$8:$E$109,3,$Q$8:$Q$109)" +"SUMIF($E$8:$E$109,3,$R$8:$R$109)" +"SUMIF($B$8:$B$109,833469,$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""833469rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""833469rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""833469Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""833469Winc"",$Q$8:$Q$109)" +"SUMIF($E$8:$E$109,4,$Q$8:$Q$109)" +"SUMIF($E$8:$E$109,4,$R$8:$R$109)" +"SUMIF($B$8:$B$109,831095,$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""831095rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""831095rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""831095Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""831095Winc"",$Q$8:$Q$109)" +"SUMIF($E$8:$E$109,5,$Q$8:$Q$109)" +"SUMIF($E$8:$E$109,5,$R$8:$R$109)" +"SUMIF($B$8:$B$109,21,$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""21rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""21rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""21Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""21Winc"",$Q$8:$Q$109)" +"SUMIF($E$8:$E$109,6,$Q$8:$Q$109)" +"SUMIF($E$8:$E$109,6,$R$8:$R$109)" +"SUMIF($B$8:$B$109,22,$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""22rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""22rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""22Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""22Winc"",$Q$8:$Q$109)" +"SUMIF($E$8:$E$109,7,$Q$8:$Q$109)" +"SUMIF($E$8:$E$109,7,$R$8:$R$109)" +"SUMIF($B$8:$B$109,17,$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""17rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""17rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""17Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""17Winc"",$Q$8:$Q$109)" +"SUMIF($E$8:$E$109,8,$Q$8:$Q$109)" +"SUMIF($E$8:$E$109,8,$R$8:$R$109)" +"SUMIF($B$8:$B$109,""27"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""27rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""27rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""27Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""27Winc"",$Q$8:$Q$109)" +"SUMIF($E$8:$E$109,9,$Q$8:$Q$109)" +"SUMIF($E$8:$E$109,9,$R$8:$R$109)" +"SUMIF($B$8:$B$109,""25E"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""25Erbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""25Erinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""25EWbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""25EWinc"",$Q$8:$Q$109)" +"SUMIF($E$8:$E$109,10,$Q$8:$Q$109)" +"SUMIF($E$8:$E$109,10,$R$8:$R$109)" +"SUMIF($B$8:$B$109,""19E"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""19Erbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""19Erinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""19EWbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""19EWinc"",$Q$8:$Q$109)" +"SUMIF($E$8:$E$109,""ST"",$Q$8:$Q$109)" +"SUMIF($E$8:$E$109,""ST"",$R$8:$R$109)" +"SUMIF($B$8:$B$109,""56"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""56rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""56rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""56Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""56Winc"",$Q$8:$Q$109)" +"SUMIF($B$8:$B$109,107,$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""107rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""107rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""107Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""107Winc"",$Q$8:$Q$109)" +"SUM(Q138:Q148)" +"SUMIF($B$8:$B$109,54,$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""54rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""54rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""54Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""54Winc"",$Q$8:$Q$109)" +"SUMIF($B$8:$B$109,""23N"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""23Nrbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""23Nrinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""23NWbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""23NWinc"",$Q$8:$Q$109)" +"SUMIF($B$8:$B$109,18,$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""18rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""18rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""18Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""18Winc"",$Q$8:$Q$109)" +"SUMIF($B$8:$B$109,73,$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""73rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""73rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""73Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""73Winc"",$Q$8:$Q$109)" +"SUMIF($T$8:$T$109,37147,$Q$8:$Q$109)" +"+R154/$Q$159" +"SUMIF($B$8:$B$109,23,$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""23rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""23rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""23Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""23Winc"",$Q$8:$Q$109)" +"SUMIF($T$8:$T$109,66917,$Q$8:$Q$109)" +"SUMIF($B$8:$B$109,""732999"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""732999rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""732999rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""732999Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""732999Winc"",$Q$8:$Q$109)" +"SUMIF($T$8:$T$109,""A03"",$Q$8:$Q$109)" +"SUMIF($B$8:$B$109,80,$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""80rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""80rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""80Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""80Winc"",$Q$8:$Q$109)" +"SUM(R154:R156)" +"SUMIF($B$8:$B$109,67,$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""67rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""67rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""67Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""67Winc"",$Q$8:$Q$109)" +"SUMIF($B$8:$B$109,48,$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""48rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""48rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""48Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""48Winc"",$Q$8:$Q$109)" +"SUMIF($B$8:$B$109,348,$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""348rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""348rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""348Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""348Winc"",$Q$8:$Q$109)" +"SUMIF($B$8:$B$109,44,$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""44rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""44rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""44Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""44Winc"",$Q$8:$Q$109)" +"SUMIF($T$8:$T$109,""beth gas"",$Q$8:$Q$109)" +"SUMIF($B$8:$B$109,6,$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""6rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""6rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""6Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""6Winc"",$Q$8:$Q$109)" +"SUMIF($B$8:$B$109,24,$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""24rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""24rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""24Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""24Winc"",$Q$8:$Q$109)" +"SUMIF($B$8:$B$109,25,$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""25rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""25rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""25Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""25Winc"",$Q$8:$Q$109)" +"SUMIF($B$8:$B$109,19,$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""19rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""19rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""19Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""19Winc"",$Q$8:$Q$109)" +"SUMIF($B$8:$B$109,29,$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""29rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""29rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""29Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""29Winc"",$Q$8:$Q$109)" +"SUMIF($B$8:$B$109,""56W"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""56Wrbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""56Wrinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""56WWbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""56WWinc"",$Q$8:$Q$109)" +"SUMIF($B$8:$B$109,4,$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""4rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""4rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""4Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""4Winc"",$Q$8:$Q$109)" +"SUMIF($B$8:$B$109,""loudoun"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""LOUDOUNrbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""LOUDOUNrinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""LOUDOUNWbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""LOUDOUNWinc"",$Q$8:$Q$109)" +"SUMIF($B$8:$B$109,""46"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""46rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""46rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""46Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""46Winc"",$Q$8:$Q$109)" +"SUMIF($B$8:$B$109,62,$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""62rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""62rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""62Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""62Winc"",$Q$8:$Q$109)" +"SUMIF($B$8:$B$109,78,$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""78rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""78rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""78Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""78Winc"",$Q$8:$Q$109)" +"SUMIF($B$8:$B$109,52,$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""52rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""52rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""52Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""52Winc"",$Q$8:$Q$109)" +"SUMIF($B$8:$B$109,88,$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""88rbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""88Wbase"",$Q$8:$Q$109)" +"SUMIF($B$8:$B$109,634197,$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""634198Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""634197rinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""634197Wbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""634197Winc"",$Q$8:$Q$109)" +"SUMIF($B$8:$B$109,""STOI"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""STOIrbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""STOIrinc"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""STOIWbase"",$Q$8:$Q$109)" +"SUMIF($O$8:$O$109,""STOIWinc"",$Q$8:$Q$109)" +"SUM(G138:G176)" +"-Q108" +"+G178+G180+G181" +"+G183/$F$184" +"+$G$5*C8" +"+D8*$E$7" +"+D11/25" +"+D12/30" +"+D13/30" +"+D13/25" +"+E31*$I$29" +"+F41*$G$5" +"+$G$5*C8" +"+D8*$E$7" +"+D11/25" +"+D12/30" +"+D13/30" +"+D13/25" +"+E31*$I$29" +"+F41*$G$5" +"+$G$5*C8" +"+D8*$E$7" +"+D8/25" +"+D9/25" +"+D10/25" +"+D11/25" +"+D12/30" +"+D13/30" +"+D13/25" +"+B24*1.1" +"+E36*$I$34" +"+F46*$G$5" +"+$G$5*C8" +"+D8*$E$7" +"+D8/25" +"+D9/25" +"+D10/25" +"+D11/25" +"+D12/30" +"+D13/30" +"+D13/25" +"+B24*1.1" +"+E36*$I$34" +"+F46*$G$5" +"+$G$5*C8" +"+D8*$E$7" +"+D8/25" +"+D9/25" +"+D10/25" +"+D11/25" +"+D12/30" +"+D13/30" +"+D13/25" +"+B24*1.1" +"+E36*$I$34" +"+F46*$G$5" +"+$G$5*C8" +"+D8*$E$7" +"+D8/25" +"+D9/25" +"+D10/25" +"+D11/25" +"+D12/30" +"+D13/30" +"+D13/25" +"+B24*1.1" +"+E36*$I$34" +"+F46*$G$5" +"+C7" +"+C7" +"+D7+C8" +"+D13+C15" +"SUM(C7:C37)" +"+E39*$I$35" +"+F47*$G$5" +"SUM(D10:D21)" +"+C28-C32" +"ROUND(+C$28*C38,0)" +"+D38-E38" +"+F38/(B39-B38)" +"+C39*C$34" +"SUM(C38:C46)" +"SUM(C8:E8)" +"+I8+H8" +"+L8-M8" +"IF(M8>L8,+M8,L8)" +"IF(S8*(-1)<=R8,+R8+S8,0)" +"IF(T8=0,-1*S8-R8,0)" +"+V8+W8" +"+T8-X8" +"+Z8" +"+C8" +"+AA8+Z9" +"SUM(L8:L37)" +"+C3-C7" +"ROUND(+C$28*C13,0)" +"+D13-E13" +"+F13/(B14-B13)" +"+C14*C$34" +"SUM(C13:C21)" +"+$G$5*C8" +"+D8*$E$7" +"+D8/25" +"+D9/25" +"+D10/25" +"+D11/25" +"+D12/30" +"+D13/30" +"+D13/25" +"+B24*1.1" +"+E36*$I$34" +"+F46*$G$5" +"SUM(D10:D21)" +"+C28-C32" +"ROUND(+C$28*C38,0)" +"+D38-E38" +"+F38/(B39-B38)" +"+D39" +"34140*15" +"+F39-I40" +"+I41/16" +"SUM(C38:C46)" +"+B8+C8" +"+D8-F8+H7" +"+J7+B8" +"+H8-J8" +"+A8+1" +"+B8" +"SUM(B8:B38)" +"SUM(H37)" +"+D42-F42+H39" +"+J39+B42" +"+B69" +"+D71-F71+H69" +"+J69+B71" +"SUM(B42:B73)" +"SUM(D10:D21)" +"+C28-C31" +"ROUND(+C$28*C38,0)" +"+D38-E38" +"+F38/(B39-B38)" +"SUM('Daily Activity'!H39)" +"+D38" +"+I38-K38" +"+D39" +"+D39+K38" +"+F40" +"SUM(C38:C46)" +"SUM(C5:C12)" +"SUM(C15:C29)" +"SUM(C34:C35)" +"SUM(C13,C30,C36)" +"SUM(C38:C53)" +"'Total Reqs'!E1" +"E10*30" +"D12/30" +"F12*30" +"F12-J12" +"ROUND(L13/30,0)" +"1500+870" +"SUM(F12:F23)" +"'Total Reqs'!E1" +"K1" +"K1" +"E1" +"B4" +"B12" +"SUBTOTAL(9,K11:K12)" +"K13-L13" +"IF(M13<0.9*N13,0.9*N13,IF(M13>1.1*N13,1.1*N13,M13))" +"M13-O13" +"S13-K13" +"'Total Reqs'!K14" +"(M17-O17)" +"'Total Reqs'!K17" +"'Total Reqs'!K24" +"SUBTOTAL(9,K24:K32)" +"'Total Reqs'!K32" +"'Total Reqs'!K35/I6" +"SUBTOTAL(9,K36:K40)" +"'Total Reqs'!K37" +"SUBTOTAL(9,K50:K50)" +"'Total Reqs'!K47" +"'Total Reqs'!K56" +"'Total Reqs'!K72" +"2196*(1-0.02184)" +"SUBTOTAL(9,K84:K95)" +"'Total Reqs'!K80" +"'Total Reqs'!K89" +"SUBTOTAL(9,K103:K108)" +"'Total Reqs'!K97" +"'Total Reqs'!K105" +"'Total Reqs'!K124" +"(1-0.02184)*7831" +"2886" +"'Total Reqs'!K135" +"429" +"'Total Reqs'!K149" +"354" +"'Total Reqs'!K157" +"178/30" +"113/30" +"2987" +"'Total Reqs'!K165" +"'Total Reqs'!K176" +"'Total Reqs'!K184" +"'Total Reqs'!K192" +"SUBTOTAL(9,K220:K230)" +"'Total Reqs'!K205" +"SUBTOTAL(9,S234:S237)" +"'Total Reqs'!K215" +"SUBTOTAL(9,K242:K249)" +"'Total Reqs'!K222" +"'Total Reqs'!K223/I6" +"SUBTOTAL(9,K253:K271)" +"'Total Reqs'!K242" +"SUBTOTAL(9,K274:K286)" +"'Total Reqs'!K258" +"'Total Reqs'!K265" +"SUBTOTAL(9,K299:K313)" +"'Total Reqs'!K282" +"'Total Reqs'!K286" +"'Total Reqs'!K296" +"256*(1-0.02184)" +"B349" +"'Total Reqs'!K302" +"'Total Reqs'!K320" +"SUBTOTAL(9,K11:K363)" +"'Total Reqs'!K327" +"'Total Reqs'!K332" +"'Total Reqs'!K346" +"SUBTOTAL(9,K385:K405)" +"'Total Reqs'!K402" +"SUBTOTAL(9,K409:K441)" +"'Total Reqs'!J405" +"'Total Reqs'!K406" +"SUBTOTAL(9,K446:K462)" +"'Total Reqs'!K424" +"SUBTOTAL(9,K466:K475)" +"'Total Reqs'!K436" +"SUBTOTAL(9,K479:K485)" +"'Total Reqs'!J446" +"'Total Reqs'!K453" +"'Total Reqs'!K460" +"'Total Reqs'!J475" +"SUBTOTAL(9,K506:K544)" +"'Total Reqs'!K501" +"SUBTOTAL(9,K548:K587)" +"'Total Reqs'!K543" +"'Total Reqs'!K545" +"'Total Reqs'!K550" +"'Total Reqs'!K555" +"SUBTOTAL(9,K618:K620)" +"'Total Reqs'!K569" +"'Total Reqs'!K576" +"'Total Reqs'!K582" +"'Total Reqs'!K586" +"'Total Reqs'!K589" +"'Total Reqs'!J593" +"'Total Reqs'!K594" +"'Total Reqs'!K596" +"'Total Reqs'!K599" +"'Total Reqs'!K604" +"(1-0.0235)*3109" +"'Total Reqs'!K612" +"(1-0.017)*(1-0.0158)*826" +"'Total Reqs'!K617" +"(1-0.026)*7660" +"18917-516" +"SUBTOTAL(9,K680:K778)" +"'Total Reqs'!K718" +"SUBTOTAL(9,K11:K784)" +"'Total Reqs'!E1" +"E10*30" +"D12/30" +"A4" +"A4" +"2.8932" +"A4" +"C8/$W$3" +"C8-G8" +"H8" +"(IF(H8<0,-H8*$L$7,H8*$L$7))" +"G8*$M$7" +"(N6*N7)/31" +"G8*J8+L8+M8+N8" +"A8+1" +"I8+H9" +"N8" +"SUM(B8:B38)" +"N6*N7" +"G40" +"R40-R44-R45-R46-R47-R53-R54" +"(G40*0.05)" +"NOW()" +"L40" +"SUM(R42:R50)" +"N40" +"G40*0.0154" +"R51+R53+R54+R55" +"A4" +"A4" +"2.8932" +"A4" +"C8/$W$3" +"C8-G8" +"H8" +"(IF(H8<0,-H8*$L$7,H8*$L$7))" +"G8*$M$7" +"(N6*N7)/29" +"G8*J8+L8+M8+N8" +"A8+1" +"I8+H9" +"N8" +"SUM(B8:B36)" +"N6*N7" +"'Jan 2000'!G42+'Feb 2000'!G38" +"R38-R42-R43-R44-R45-R51-R52" +"(G38*0.05)" +"NOW()" +"L38" +"SUM(R40:R48)" +"N38" +"G38*0.0154" +"R49+R51+R52+R53" +"A4" +"A4" +"2.8932" +"A4" +"C8/$W$3" +"C8-G8" +"H8" +"(IF(H8<0,-H8*$L$7,H8*$L$7))" +"G8*$M$7" +"(N6*N7)/31" +"G8*J8+L8+M8+N8" +"A8+1" +"I8+H9" +"N8" +"2.875+0.05" +"SUM(B8:B38)" +"N6*N7" +"'Feb 2000'!G40+'Mar 2000'!G40" +"R40-R44-R45-R46-R47-R53-R54" +"(G40*0.05)" +"NOW()" +"L40" +"SUM(R42:R50)" +"N40" +"G40*0.0154" +"R51+R53+R54+R55" +"A4" +"A4" +"0.0133+0.0022+0.0072" +"A4" +"C8/$Z$3" +"C8-G8" +"H8" +"(IF(H8<0,-H8*$M$7,H8*$M$7))" +"G8*$N$7" +"+G8*$Q$7" +"(G8*(J8+K8)+M8+N8+O8+P8+Q8)" +"A8+1" +"I8+H9" +"+$K$7" +"+G11*$O$7" +"+J11+K11+$N$7+$O$7+$Q$7" +"P7*5253" +"((J26/$Z$3)-J26)*G26" +"SUM(B8:B37)" +"'Mar 2000'!G42+'Apr 2000'!G39" +"U39-U43-U44-U45-U46-U47-U48-U54-U55" +"(G39*0.05)" +"NOW()" +"+M39" +"+O39" +"+P39" +"+Q39" +"SUM(U41:U51)" +"U52+U54+U55+U56" +"A4" +"A4" +"-(0.0133+0.0022+0.0072)" +"2.8932" +"A4" +"C8/$AD$3" +"C8-G8" +"H8" +"ROUND((+J8/+$AD$3)-J8,4)" +"+M8*G8" +"+$N$42*G8" +"(IF(H8<0,-H8*$P$7,H8*$P$7))" +"Q8*$R$7" +"Q8*$S$7" +"+U6*U7/31" +"+J8+K8" +"(G8*(J8+K8)+O8+P8+R8+S8+T8+U8)" +"A8+1" +"I8+H9" +"($U$6*$U$7)/31" +"+$K$7" +"ROUND(+M11*G11,2)" +"+J11+K11+$N$42" +"7510-47" +"I36+H38" +"SUM(B8:B38)" +"'Apr 2000'!G41+'MAY 2000'!G40" +"ROUND(+N40/G40,4)" +"Y40-Y44-Y45-Y46-Y47-Y48-Y49-Y50-Y53" +"(G40*0.05)" +"NOW()" +"+P40" +"+O40" +"+R40" +"+S40" +"+T40" +"SUM(Y42:Y50)" +"+U40" +"Y51+Y53+Y55+Y56+Y57" +"A4" +"A4" +"2.8932" +"A4" +"C8/$W$3" +"C8-G8" +"H8" +"(IF(H8<0,-H8*$L$7,H8*$L$7))" +"G8*$M$7" +"(N6*N7)/31" +"G8*J8+L8+M8+N8" +"A8+1" +"I8+H9" +"N8" +"SUM(B8:B38)" +"N6*N7" +"R40-R44-R45-R46-R47-R53-R54" +"(G40*0.03)" +"NOW()" +"L40" +"SUM(R42:R50)" +"N40" +"G40*0.0154" +"R51+R53+R54+R55" +"'Total Reqs'!E1" +"K1" +"K1" +"E1" +"B4" +"B12" +"SUBTOTAL(9,K11:K12)" +"K13-L13" +"IF(M13<0.9*N13,0.9*N13,IF(M13>1.1*N13,1.1*N13,M13))" +"M13-O13" +"S13-K13" +"'Total Reqs'!K14" +"(M17-O17)" +"'Total Reqs'!K17" +"'Total Reqs'!K24" +"SUBTOTAL(9,K24:K32)" +"'Total Reqs'!K32" +"'Total Reqs'!K35/I6" +"SUBTOTAL(9,K36:K40)" +"'Total Reqs'!K37" +"[2]Sheet2!K42" +"SUBTOTAL(9,K50:K50)" +"'Total Reqs'!K47" +"[2]Sheet2!K50" +"'Total Reqs'!K56" +"'Total Reqs'!K72" +"2196*(1-0.02184)" +"SUBTOTAL(9,K84:K95)" +"'Total Reqs'!K89" +"SUBTOTAL(9,K103:K108)" +"'Total Reqs'!K97" +"'Total Reqs'!K105" +"'Total Reqs'!K124" +"(1-0.02184)*7831" +"2886" +"'Total Reqs'!K135" +"429" +"'Total Reqs'!K149" +"354" +"'Total Reqs'!K157" +"178/30" +"113/30" +"2987" +"'Total Reqs'!K165" +"'Total Reqs'!K176" +"'Total Reqs'!K184" +"'Total Reqs'!K192" +"SUBTOTAL(9,K220:K230)" +"'Total Reqs'!K205" +"SUBTOTAL(9,S234:S237)" +"'Total Reqs'!K215" +"SUBTOTAL(9,K242:K249)" +"'Total Reqs'!K222" +"'Total Reqs'!K223/I6" +"[2]Sheet2!K224" +"SUBTOTAL(9,K253:K271)" +"'Total Reqs'!K242" +"[1]Sheet2!F252" +"SUBTOTAL(9,K274:K286)" +"'Total Reqs'!K258" +"'Total Reqs'!K265" +"SUBTOTAL(9,K299:K313)" +"'Total Reqs'!K282" +"'Total Reqs'!K286" +"'Total Reqs'!K296" +"256*(1-0.02184)" +"B349" +"'Total Reqs'!K302" +"'Total Reqs'!K320" +"SUBTOTAL(9,K11:K363)" +"'Total Reqs'!K327" +"'Total Reqs'!K332" +"'Total Reqs'!K346" +"SUBTOTAL(9,K385:K405)" +"'Total Reqs'!K402" +"SUBTOTAL(9,K409:K441)" +"'Total Reqs'!J405" +"'Total Reqs'!K406" +"SUBTOTAL(9,K446:K462)" +"'Total Reqs'!K424" +"SUBTOTAL(9,K466:K475)" +"'Total Reqs'!K436" +"SUBTOTAL(9,K479:K485)" +"'Total Reqs'!J446" +"'Total Reqs'!K453" +"'Total Reqs'!K460" +"'Total Reqs'!J475" +"SUBTOTAL(9,K506:K544)" +"'Total Reqs'!K501" +"SUBTOTAL(9,K548:K587)" +"'Total Reqs'!K543" +"'Total Reqs'!K545" +"'Total Reqs'!K552" +"'Total Reqs'!K555" +"SUBTOTAL(9,K618:K620)" +"'Total Reqs'!K573" +"'Total Reqs'!K576" +"'Total Reqs'!K582" +"'Total Reqs'!K586" +"'Total Reqs'!K589" +"'Total Reqs'!J593" +"'Total Reqs'!K594" +"'Total Reqs'!K596" +"'Total Reqs'!K599" +"'Total Reqs'!K604" +"(1-0.0235)*3109" +"'Total Reqs'!K612" +"(1-0.017)*(1-0.0158)*826" +"'Total Reqs'!K617" +"(1-0.026)*7660" +"18917-516" +"SUBTOTAL(9,K680:K778)" +"'Total Reqs'!K718" +"SUBTOTAL(9,K11:K784)" +"'Total Reqs'!E1" +"E10*30" +"D12/30" +"A4" +"A4" +"2.8932" +"A4" +"C8/$W$3" +"C8-G8" +"H8" +"(IF(H8<0,-H8*$L$7,H8*$L$7))" +"G8*$M$7" +"(N6*N7)/31" +"G8*J8+L8+M8+N8" +"A8+1" +"I8+H9" +"N8" +"SUM(B8:B38)" +"N6*N7" +"G40" +"R40-R44-R45-R46-R47-R53-R54" +"(G40*0.05)" +"NOW()" +"L40" +"SUM(R42:R50)" +"N40" +"G40*0.0154" +"R51+R53+R54+R55" +"A4" +"A4" +"2.8932" +"A4" +"C8/$W$3" +"C8-G8" +"H8" +"(IF(H8<0,-H8*$L$7,H8*$L$7))" +"G8*$M$7" +"(N6*N7)/29" +"G8*J8+L8+M8+N8" +"A8+1" +"I8+H9" +"N8" +"SUM(B8:B36)" +"N6*N7" +"'Jan 2000'!G42+'Feb 2000'!G38" +"R38-R42-R43-R44-R45-R51-R52" +"(G38*0.05)" +"NOW()" +"L38" +"SUM(R40:R48)" +"N38" +"G38*0.0154" +"R49+R51+R52+R53" +"A4" +"A4" +"2.8932" +"A4" +"C8/$W$3" +"C8-G8" +"H8" +"(IF(H8<0,-H8*$L$7,H8*$L$7))" +"G8*$M$7" +"(N6*N7)/31" +"G8*J8+L8+M8+N8" +"A8+1" +"I8+H9" +"N8" +"2.875+0.05" +"SUM(B8:B38)" +"N6*N7" +"'Feb 2000'!G40+'Mar 2000'!G40" +"R40-R44-R45-R46-R47-R53-R54" +"(G40*0.05)" +"NOW()" +"L40" +"SUM(R42:R50)" +"N40" +"G40*0.0154" +"R51+R53+R54+R55" +"A4" +"A4" +"0.0133+0.0022+0.0072" +"A4" +"C8/$Z$3" +"C8-G8" +"H8" +"(IF(H8<0,-H8*$M$7,H8*$M$7))" +"G8*$N$7" +"+G8*$Q$7" +"(G8*(J8+K8)+M8+N8+O8+P8+Q8)" +"A8+1" +"I8+H9" +"+$K$7" +"+G11*$O$7" +"+J11+K11+$N$7+$O$7+$Q$7" +"P7*5253" +"((J26/$Z$3)-J26)*G26" +"SUM(B8:B37)" +"'Mar 2000'!G42+'Apr 2000'!G39" +"U39-U43-U44-U45-U46-U47-U48-U54-U55" +"(G39*0.05)" +"NOW()" +"+M39" +"+O39" +"+P39" +"+Q39" +"SUM(U41:U51)" +"U52+U54+U55+U56" +"A4" +"A4" +"-(0.0133+0.0022+0.0072)" +"2.8932" +"A4" +"C8/$AD$3" +"C8-G8" +"H8" +"ROUND((+J8/+$AD$3)-J8,4)" +"+M8*G8" +"+$N$42*G8" +"(IF(H8<0,-H8*$P$7,H8*$P$7))" +"Q8*$R$7" +"Q8*$S$7" +"+U6*U7/31" +"+J8+K8" +"(G8*(J8+K8)+O8+P8+R8+S8+T8+U8)" +"A8+1" +"I8+H9" +"($U$6*$U$7)/31" +"+$K$7" +"ROUND(+M11*G11,2)" +"+J11+K11+$N$42" +"7510-47" +"I36+H38" +"SUM(B8:B38)" +"'Apr 2000'!G41+'MAY 2000'!G40" +"ROUND(+N40/G40,4)" +"Y40-Y44-Y45-Y46-Y47-Y48-Y49-Y50-Y53" +"(G40*0.05)" +"NOW()" +"+P40" +"+O40" +"+R40" +"+S40" +"+T40" +"SUM(Y42:Y50)" +"+U40" +"Y51+Y53+Y55+Y56+Y57" +"A4" +"A4" +"2.8932" +"A4" +"C8/$W$3" +"C8-G8" +"H8" +"(IF(H8<0,-H8*$L$7,H8*$L$7))" +"G8*$M$7" +"(N6*N7)/31" +"G8*J8+L8+M8+N8" +"A8+1" +"I8+H9" +"N8" +"SUM(B8:B38)" +"N6*N7" +"R40-R44-R45-R46-R47-R53-R54" +"(G40*0.03)" +"NOW()" +"L40" +"SUM(R42:R50)" +"N40" +"G40*0.0154" +"R51+R53+R54+R55" +"'Total Reqs'!E1" +"K1" +"K1" +"E1" +"B4" +"B12" +"SUBTOTAL(9,K11:K12)" +"K13-L13" +"IF(M13<0.9*N13,0.9*N13,IF(M13>1.1*N13,1.1*N13,M13))" +"M13-O13" +"S13-K13" +"'Total Reqs'!K14" +"(M17-O17)" +"'Total Reqs'!K17" +"'Total Reqs'!K24" +"SUBTOTAL(9,K24:K32)" +"'Total Reqs'!K32" +"'Total Reqs'!K35/I6" +"SUBTOTAL(9,K36:K40)" +"'Total Reqs'!K37" +"[2]Sheet2!K42" +"SUBTOTAL(9,K50:K50)" +"'Total Reqs'!K47" +"[2]Sheet2!K50" +"'Total Reqs'!K56" +"'Total Reqs'!K72" +"2196*(1-0.02184)" +"SUBTOTAL(9,K84:K95)" +"'Total Reqs'!K89" +"SUBTOTAL(9,K103:K108)" +"'Total Reqs'!K97" +"'Total Reqs'!K105" +"'Total Reqs'!K124" +"(1-0.02184)*7831" +"2886" +"'Total Reqs'!K135" +"429" +"'Total Reqs'!K149" +"354" +"'Total Reqs'!K157" +"178/30" +"113/30" +"2987" +"'Total Reqs'!K165" +"'Total Reqs'!K176" +"'Total Reqs'!K184" +"'Total Reqs'!K192" +"SUBTOTAL(9,K220:K230)" +"'Total Reqs'!K205" +"SUBTOTAL(9,S234:S237)" +"'Total Reqs'!K215" +"SUBTOTAL(9,K242:K249)" +"'Total Reqs'!K222" +"'Total Reqs'!K223/I6" +"[2]Sheet2!K224" +"SUBTOTAL(9,K253:K271)" +"'Total Reqs'!K242" +"[1]Sheet2!F252" +"SUBTOTAL(9,K274:K286)" +"'Total Reqs'!K258" +"'Total Reqs'!K265" +"SUBTOTAL(9,K299:K313)" +"'Total Reqs'!K282" +"'Total Reqs'!K286" +"'Total Reqs'!K296" +"256*(1-0.02184)" +"B349" +"'Total Reqs'!K302" +"'Total Reqs'!K320" +"SUBTOTAL(9,K11:K363)" +"'Total Reqs'!K327" +"'Total Reqs'!K332" +"'Total Reqs'!K346" +"SUBTOTAL(9,K385:K405)" +"'Total Reqs'!K402" +"SUBTOTAL(9,K409:K441)" +"'Total Reqs'!J405" +"'Total Reqs'!K406" +"SUBTOTAL(9,K446:K462)" +"'Total Reqs'!K424" +"SUBTOTAL(9,K466:K475)" +"'Total Reqs'!K436" +"SUBTOTAL(9,K479:K485)" +"'Total Reqs'!J446" +"'Total Reqs'!K453" +"'Total Reqs'!K460" +"'Total Reqs'!J475" +"SUBTOTAL(9,K506:K544)" +"'Total Reqs'!K501" +"SUBTOTAL(9,K548:K587)" +"'Total Reqs'!K543" +"'Total Reqs'!K545" +"'Total Reqs'!K552" +"'Total Reqs'!K555" +"SUBTOTAL(9,K618:K620)" +"'Total Reqs'!K573" +"'Total Reqs'!K576" +"'Total Reqs'!K582" +"'Total Reqs'!K586" +"'Total Reqs'!K589" +"'Total Reqs'!J593" +"'Total Reqs'!K594" +"'Total Reqs'!K596" +"'Total Reqs'!K599" +"'Total Reqs'!K604" +"(1-0.0235)*3109" +"'Total Reqs'!K612" +"(1-0.017)*(1-0.0158)*826" +"'Total Reqs'!K617" +"(1-0.026)*7660" +"18917-516" +"SUBTOTAL(9,K680:K778)" +"'Total Reqs'!K718" +"SUBTOTAL(9,K11:K784)" +"'Total Reqs'!E1" +"E10*30" +"D12/30" +"3.155+0.02" +"3.035+0.02" +"3.18" +"3.18-0.01" +"3.18+0.01" +"2.83" +"2.83-0.01" +"2.83+0.01" +"3.135" +"3.135-0.02" +"3.135+0.02" +"+C5-B5" +"+H5*G5" +"+D5-B5" +"+E5-B5" +"+A5+1" +"+D5" +"SUM(H5:H36)" +"+P37+L37+H37" +"SUM(B6:D6)" +"ROUND(+H6*(1-0.02116),0)" +"+F6-I6" +"188693-36124" +"+P6+O6" +"+O6-K6" +"+U6*S6" +"+A6+1" +"+D6" +"+Y30*X30" +"SUM(B6:B37)" +"SUM(V6:V34)" +"+V38-Z38" +"(6.138+0.2)/J1" +"J12*J$1*R12" +"(6.5854+0.2)/+J1" +"+(6.5854+0.2)/+J1" +"+(6.5854+0.2)/+J1" +"+(11.8368+0.2)/+J1" +"(6.5854+0.2)/+J1" +"+(6.5854+0.2)/J1" +"6.7854/J$1" +"SUM(J19:N19)" +"SUM(R12:R19)" +"5.7114/J$1" +"5.627/J$1" +"1.8533/J$1" +"+R27*J27" +"5.5884/$J$1" +"+R30*J30*$J$1" +"5.75/J$1" +"J34*1*R34" +"SUM(R22:R33)" +"SUM(T22:T35)" +"+W21" +"6.238/J1" +"1.512/J1" +"4.56/J$1" +"3.0417/30.417" +"6.029/J$1" +"J48*R48" +"6.449/J$1" +"6.372/J$1" +"3.65/J$1" +"4.8621/+J$1" +"6.423/J$1" +"4.563/J$1" +"+J85*R85*13" +"6.401/J1" +"SUM(R48:R90)" +"SUM(T38:T90)" +"SUM(#REF!)" +"+W52" +"3.145/J$1" +"3.145/J1" +"1.0603/30" +"3.145/J1" +"3.145/31" +"+J109*R109*31" +"3.15/J1" +"+R111*J111/31*21" +"+R112*J112/31*9" +"+J113*R113" +"SUM(R94:R114)" +"SUM(T94:T115)" +"+W56" +"+(5.6195+1.3875+0.2)/J$1" +"SUM(T118)" +"1.544/30" +"+J122*R122*30" +"11.2024/31" +"8.5094/31" +"445+60" +"11.2024/J1" +"5.406/31" +"SUM(T121:T128)" +"+W62" +"14.76/J$1" +"13.28/J$1" +"6.79/30" +"11.95/30" +"2.02/J1" +"SUM(T132:T140)" +"+#REF!" +"(+R151*J151)*31" +"6.279/J1" +"5.643/J1" +"7.136/J1" +"1.2167/30" +"+J163*R163*J$1" +"5.075/30" +"SUM(T150:T164)" +"+W95" +"+(0.3074*R169)*31" +"SUM(R167:R169)" +"16+34" +"7.5225/J$1" +"1246+2558" +"75+154" +"14.1875/30" +"4.7713/J$1" +"SUM(T172:T190)" +"SUM(T191,T170,T165,T141,T130,T119,T116,T92,T36,T20)" +"(-E4+D4)*C4" +"+D4" +"SUM(C4:C11)" +"SUM(C15:C26)" +"SUM(C30:C38)" +"SUM(F63,F51,F39,F27,F12)" +"'Total Reqs'!E1" +"K1" +"K1" +"E1" +"B4" +"B12" +"SUBTOTAL(9,K11:K12)" +"K13-L13" +"IF(M13<0.9*N13,0.9*N13,IF(M13>1.1*N13,1.1*N13,M13))" +"M13-O13" +"S13-K13" +"'Total Reqs'!K14" +"(M17-O17)" +"'Total Reqs'!K17" +"'Total Reqs'!K24" +"SUBTOTAL(9,K24:K32)" +"'Total Reqs'!K32" +"'Total Reqs'!K35/I6" +"SUBTOTAL(9,K36:K40)" +"'Total Reqs'!K37" +"SUBTOTAL(9,K50:K50)" +"'Total Reqs'!K47" +"'Total Reqs'!K56" +"'Total Reqs'!K72" +"2170*(1-0.02184)" +"SUBTOTAL(9,K84:K95)" +"'Total Reqs'!K89" +"SUBTOTAL(9,K103:K108)" +"'Total Reqs'!K97" +"'Total Reqs'!K105" +"'Total Reqs'!K124" +"(1-0.02184)*7451" +"'Total Reqs'!K135" +"'Total Reqs'!K149" +"'Total Reqs'!K157" +"113/30" +"'Total Reqs'!K165" +"'Total Reqs'!K176" +"'Total Reqs'!K184" +"'Total Reqs'!K192" +"SUBTOTAL(9,K220:K230)" +"'Total Reqs'!K205" +"SUBTOTAL(9,S234:S237)" +"'Total Reqs'!K215" +"SUBTOTAL(9,K242:K249)" +"'Total Reqs'!K222" +"'Total Reqs'!K223/I6" +"SUBTOTAL(9,K253:K271)" +"'Total Reqs'!K242" +"SUBTOTAL(9,K274:K286)" +"'Total Reqs'!K258" +"'Total Reqs'!K265" +"SUBTOTAL(9,K299:K313)" +"'Total Reqs'!K282" +"'Total Reqs'!K286" +"'Total Reqs'!K296" +"430*(1-0.02184)" +"B349" +"'Total Reqs'!K302" +"'Total Reqs'!K320" +"SUBTOTAL(9,K11:K363)" +"'Total Reqs'!K327" +"'Total Reqs'!K332" +"'Total Reqs'!K346" +"SUBTOTAL(9,K385:K405)" +"'Total Reqs'!K402" +"SUBTOTAL(9,K409:K441)" +"'Total Reqs'!J405" +"'Total Reqs'!K406" +"SUBTOTAL(9,K446:K462)" +"'Total Reqs'!K424" +"SUBTOTAL(9,K466:K475)" +"'Total Reqs'!K436" +"SUBTOTAL(9,K479:K485)" +"'Total Reqs'!J446" +"'Total Reqs'!K453" +"'Total Reqs'!K460" +"'Total Reqs'!J475" +"SUBTOTAL(9,K506:K544)" +"'Total Reqs'!K501" +"SUBTOTAL(9,K548:K587)" +"'Total Reqs'!K543" +"'Total Reqs'!K545" +"'Total Reqs'!K552" +"'Total Reqs'!K555" +"SUBTOTAL(9,K618:K620)" +"'Total Reqs'!K573" +"'Total Reqs'!K576" +"'Total Reqs'!K582" +"'Total Reqs'!K586" +"'Total Reqs'!K589" +"'Total Reqs'!J593" +"'Total Reqs'!K594" +"'Total Reqs'!K596" +"'Total Reqs'!K599" +"'Total Reqs'!K604" +"(1-0.0235)*2979" +"'Total Reqs'!K612" +"(1-0.017)*(1-0.0158)*792" +"'Total Reqs'!K617" +"(1-0.026)*7339" +"37494-S680" +"SUBTOTAL(9,K680:K778)" +"'Total Reqs'!K718" +"SUBTOTAL(9,K11:K784)" +"'Total Reqs'!E1" +"E10*31" +"D12/31" +"D15/30" +"K286" +"K286" +"'Total Reqs'!E1" +"K1" +"K1" +"E1" +"B4" +"B12" +"SUBTOTAL(9,K11:K12)" +"K13-L13" +"IF(M13<0.9*N13,0.9*N13,IF(M13>1.1*N13,1.1*N13,M13))" +"M13-O13" +"S13-K13" +"'Total Reqs'!K14" +"(M17-O17)" +"'Total Reqs'!K17" +"'Total Reqs'!K24" +"SUBTOTAL(9,K24:K32)" +"'Total Reqs'!K32" +"'Total Reqs'!K35/I6" +"SUBTOTAL(9,K36:K40)" +"'Total Reqs'!K37" +"SUBTOTAL(9,K50:K50)" +"'Total Reqs'!K47" +"'Total Reqs'!K56" +"'Total Reqs'!K72" +"2170*(1-0.02184)" +"SUBTOTAL(9,K84:K95)" +"'Total Reqs'!K89" +"SUBTOTAL(9,K103:K108)" +"'Total Reqs'!K97" +"'Total Reqs'!K105" +"'Total Reqs'!K124" +"(1-0.02184)*7451" +"'Total Reqs'!K135" +"'Total Reqs'!K149" +"'Total Reqs'!K157" +"113/30" +"'Total Reqs'!K165" +"'Total Reqs'!K176" +"'Total Reqs'!K184" +"'Total Reqs'!K192" +"SUBTOTAL(9,K220:K230)" +"'Total Reqs'!K205" +"SUBTOTAL(9,S234:S237)" +"'Total Reqs'!K215" +"SUBTOTAL(9,K242:K249)" +"'Total Reqs'!K222" +"'Total Reqs'!K223/I6" +"SUBTOTAL(9,K253:K271)" +"'Total Reqs'!K242" +"SUBTOTAL(9,K274:K286)" +"'Total Reqs'!K258" +"'Total Reqs'!K265" +"SUBTOTAL(9,K299:K313)" +"'Total Reqs'!K282" +"'Total Reqs'!K286" +"'Total Reqs'!K296" +"430*(1-0.02184)" +"B349" +"'Total Reqs'!K302" +"'Total Reqs'!K320" +"SUBTOTAL(9,K11:K363)" +"'Total Reqs'!K327" +"'Total Reqs'!K332" +"'Total Reqs'!K346" +"SUBTOTAL(9,K385:K405)" +"'Total Reqs'!K402" +"SUBTOTAL(9,K409:K441)" +"'Total Reqs'!J405" +"'Total Reqs'!K406" +"SUBTOTAL(9,K446:K462)" +"'Total Reqs'!K424" +"SUBTOTAL(9,K466:K475)" +"'Total Reqs'!K436" +"SUBTOTAL(9,K479:K485)" +"'Total Reqs'!J446" +"'Total Reqs'!K453" +"'Total Reqs'!K460" +"'Total Reqs'!J475" +"SUBTOTAL(9,K506:K544)" +"'Total Reqs'!K501" +"SUBTOTAL(9,K548:K587)" +"'Total Reqs'!K543" +"'Total Reqs'!K545" +"'Total Reqs'!K552" +"'Total Reqs'!K555" +"SUBTOTAL(9,K618:K620)" +"'Total Reqs'!K573" +"'Total Reqs'!K576" +"'Total Reqs'!K582" +"'Total Reqs'!K586" +"'Total Reqs'!K589" +"'Total Reqs'!J593" +"'Total Reqs'!K594" +"'Total Reqs'!K596" +"'Total Reqs'!K599" +"'Total Reqs'!K604" +"(1-0.0235)*2979" +"'Total Reqs'!K612" +"(1-0.017)*(1-0.0158)*792" +"'Total Reqs'!K617" +"(1-0.026)*7339" +"37494-S680" +"SUBTOTAL(9,K680:K778)" +"'Total Reqs'!K718" +"SUBTOTAL(9,K11:K784)" +"'Total Reqs'!E1" +"E10*31" +"D12/31" +"D15/30" +"2000-1447" +"SUM(C3:C8)" +"E33-E19" +"SUM(E4:E15)" +"E33-E19" +"SUM(E4:E15)" +"E19" +"D19" +"SUM(D7:D18)" +"K1" +"B4" +"'[1]Total Reqs'!K11" +"B12" +"SUBTOTAL(9,K11:K12)" +"K13-L13" +"IF(M13<0.9*N13,0.9*N13,IF(M13>1.1*N13,1.1*N13,M13))" +"M13-O13" +"S13-K13" +"'[1]Total Reqs'!K14" +"(M17-O17)" +"'[1]Total Reqs'!K17" +"'[1]Total Reqs'!K24" +"SUBTOTAL(9,K24:K32)" +"27+555" +"'[1]Total Reqs'!K32" +"'[1]Total Reqs'!K35/I6" +"SUBTOTAL(9,K36:K40)" +"'[1]Total Reqs'!K37" +"[3]Sheet2!K42" +"SUBTOTAL(9,K50:K50)" +"'[1]Total Reqs'!K47" +"[3]Sheet2!K50" +"'[1]Total Reqs'!K56" +"'[1]Total Reqs'!K72" +"4593-4427" +"SUBTOTAL(9,K84:K95)" +"13065+4470" +"'[1]Total Reqs'!K89" +"SUBTOTAL(9,K103:K108)" +"2162+5919" +"'[1]Total Reqs'!K97" +"800+2364" +"'[1]Total Reqs'!K105" +"'[1]Total Reqs'!K124" +"(224+381+279)/30" +"2988+11735" +"'[1]Total Reqs'!K135" +"836+1734" +"'[1]Total Reqs'!K149" +"2255+1407" +"'[1]Total Reqs'!K157" +"178/30" +"3404+11225" +"'[1]Total Reqs'!K165" +"383+1853" +"'[1]Total Reqs'!K176" +"1421+2038" +"'[1]Total Reqs'!K184" +"4988+2415" +"'[1]Total Reqs'!K192" +"75-40" +"SUBTOTAL(9,K220:K230)" +"686+75" +"'[1]Total Reqs'!K205" +"'[1]Total Reqs'!K215" +"SUBTOTAL(9,K242:K249)" +"'[1]Total Reqs'!K222" +"'[1]Total Reqs'!K223/I6" +"[3]Sheet2!K224" +"SUBTOTAL(9,K253:K271)" +"9724+10471" +"'[1]Total Reqs'!K242" +"[2]Sheet2!F252" +"SUBTOTAL(9,K274:K286)" +"'[1]Total Reqs'!K258" +"51+162" +"'[1]Total Reqs'!K265" +"SUBTOTAL(9,K299:K313)" +"418+160" +"'[1]Total Reqs'!K282" +"'[1]Total Reqs'!K286" +"SUBTOTAL(9,K322:K346)-SUM(K332:K339)" +"5307+1005" +"SUBTOTAL(9,S322:S346)" +"'[1]Total Reqs'!K313" +"B353" +"SUBTOTAL(9,K350:K354)+SUM(K332:K337)" +"482+1872" +"'[1]Total Reqs'!K320" +"SUBTOTAL(9,K358:K359)+SUM(K338:K339)" +"SUBTOTAL(9,K11:K364)" +"[2]Sheet2!F328" +"'[1]Total Reqs'!K328" +"X368-S366" +"111341+21282" +"'[1]Total Reqs'!K343" +"SUBTOTAL(9,K384:K404)" +"'[1]Total Reqs'!K366" +"SUBTOTAL(9,K408:K440)" +"'[1]Total Reqs'!K399" +"SUBTOTAL(9,K445:K461)" +"'[1]Total Reqs'!K421" +"SUBTOTAL(9,K465:K474)" +"'[1]Total Reqs'!K433" +"SUBTOTAL(9,K478:K484)" +"'[1]Total Reqs'!K440" +"'[1]Total Reqs'!K450" +"'[1]Total Reqs'!K457" +"[2]Sheet2!F484" +"SUBTOTAL(9,K505:K543)" +"'[1]Total Reqs'!K498" +"SUBTOTAL(9,K547:K586)" +"'[1]Total Reqs'!K540" +"'[1]Total Reqs'!K542" +"[2]Sheet2!F544" +"[2]Sheet2!F548" +"'[1]Total Reqs'!K548" +"'[1]Total Reqs'!K552" +"'[1]Total Reqs'!K563" +"SUBTOTAL(9,K617:K619)" +"'[1]Total Reqs'!K570" +"'[1]Total Reqs'!K573" +"'[1]Total Reqs'!K579" +"'[1]Total Reqs'!K583" +"'[1]Total Reqs'!K587" +"'[1]Total Reqs'!K590" +"'[1]Total Reqs'!K593" +"'[1]Total Reqs'!K596" +"'[1]Total Reqs'!K601" +"'[1]Total Reqs'!K609" +"'[1]Total Reqs'!K614" +"SUBTOTAL(9,K679:K777)" +"'[1]Total Reqs'!K715" +"SUBTOTAL(9,K11:K783)" +"SUM(C4:C16)" +"K286" +"K286" +"'Total Reqs'!E1" +"K1" +"K1" +"E1" +"B4" +"B12" +"SUBTOTAL(9,K11:K12)" +"K13-L13" +"IF(M13<0.9*N13,0.9*N13,IF(M13>1.1*N13,1.1*N13,M13))" +"M13-O13" +"S13-K13" +"'Total Reqs'!K14" +"(M17-O17)" +"'Total Reqs'!K17" +"'Total Reqs'!K24" +"SUBTOTAL(9,K24:K32)" +"'Total Reqs'!K32" +"'Total Reqs'!K35/I6" +"SUBTOTAL(9,K36:K40)" +"'Total Reqs'!K37" +"SUBTOTAL(9,K50:K50)" +"'Total Reqs'!K47" +"'Total Reqs'!K56" +"'Total Reqs'!K72" +"2170*(1-0.02184)" +"SUBTOTAL(9,K84:K95)" +"'Total Reqs'!K89" +"SUBTOTAL(9,K103:K108)" +"'Total Reqs'!K97" +"'Total Reqs'!K105" +"'Total Reqs'!K124" +"(1-0.02184)*7451" +"'Total Reqs'!K135" +"'Total Reqs'!K149" +"'Total Reqs'!K157" +"113/30" +"'Total Reqs'!K165" +"'Total Reqs'!K176" +"'Total Reqs'!K184" +"'Total Reqs'!K192" +"SUBTOTAL(9,K220:K230)" +"'Total Reqs'!K205" +"SUBTOTAL(9,S234:S237)" +"'Total Reqs'!K215" +"SUBTOTAL(9,K242:K249)" +"'Total Reqs'!K222" +"'Total Reqs'!K223/I6" +"SUBTOTAL(9,K253:K271)" +"'Total Reqs'!K242" +"SUBTOTAL(9,K274:K286)" +"'Total Reqs'!K258" +"'Total Reqs'!K265" +"SUBTOTAL(9,K299:K313)" +"'Total Reqs'!K282" +"'Total Reqs'!K286" +"'Total Reqs'!K296" +"430*(1-0.02184)" +"B349" +"'Total Reqs'!K302" +"'Total Reqs'!K320" +"SUBTOTAL(9,K11:K363)" +"'Total Reqs'!K327" +"'Total Reqs'!K332" +"'Total Reqs'!K346" +"SUBTOTAL(9,K385:K405)" +"'Total Reqs'!K402" +"SUBTOTAL(9,K409:K441)" +"'Total Reqs'!J405" +"'Total Reqs'!K406" +"SUBTOTAL(9,K446:K462)" +"'Total Reqs'!K424" +"SUBTOTAL(9,K466:K475)" +"'Total Reqs'!K436" +"SUBTOTAL(9,K479:K485)" +"'Total Reqs'!J446" +"'Total Reqs'!K453" +"'Total Reqs'!K460" +"'Total Reqs'!J475" +"SUBTOTAL(9,K506:K544)" +"'Total Reqs'!K501" +"SUBTOTAL(9,K548:K587)" +"'Total Reqs'!K543" +"'Total Reqs'!K545" +"'Total Reqs'!K552" +"'Total Reqs'!K555" +"SUBTOTAL(9,K618:K620)" +"'Total Reqs'!K573" +"'Total Reqs'!K576" +"'Total Reqs'!K582" +"'Total Reqs'!K586" +"'Total Reqs'!K589" +"'Total Reqs'!J593" +"'Total Reqs'!K594" +"'Total Reqs'!K596" +"'Total Reqs'!K599" +"'Total Reqs'!K604" +"(1-0.0235)*2979" +"'Total Reqs'!K612" +"(1-0.017)*(1-0.0158)*792" +"'Total Reqs'!K617" +"(1-0.026)*7339" +"37494-S680" +"SUBTOTAL(9,K680:K778)" +"'Total Reqs'!K718" +"SUBTOTAL(9,K11:K784)" +"'Total Reqs'!E1" +"E10*31" +"D12/31" +"D15/30" +"3.155+0.02" +"3.035+0.02" +"3.18" +"3.18-0.01" +"3.18+0.01" +"2.83" +"2.83-0.01" +"2.83+0.01" +"3.135" +"3.135-0.02" +"3.135+0.02" +"SUM(B6:D6)" +"ROUND(+H6*(1-0.02116),0)" +"+F6-I6" +"188693-36124" +"+P6+O6" +"+O6-K6" +"+U6*S6" +"+A6+1" +"+D6" +"+Y30*X30" +"SUM(B6:B37)" +"SUM(V6:V34)" +"+V38-Z38" +"ROUND(+C3/(1-C7)+(C5+C6),4)-C3" +"SUM(C3,C4,C8)" +"+C24" +"ROUND(+I18/(1-I21)+I20,4)-I18" +"I18+I22" +"+E24+E23+E18" +"ROUND(+D29*(1-C33),0)" +"ROUND((+C29+C30)/(1-C33)+(C31+C32),4)-C29-C30" +"SUM(C52,C47:C48,C53)" +"+C75" +"ROUND((+C69+C70)/(1-C73)-(C69+C70)+C71+C72,4)" +"SUM(C74,C69:C70)" +"0.0022+0.0072" +"+#REF!" +"3.145/J$1" +"SUM(J12:N12)" +"J12*J$1*R12" +"3.145/J1" +"3.145/31" +"+J23*R23*31" +"3.15/J1" +"+R25*J25/31*21" +"+J26*R26" +"SUM(R12:R27)" +"SUM(T12:T28)" +"1.544/J1" +"+J32*R32*30" +"1.544/31" +"10.913/J1" +"11.204/31" +"8.5094/J1" +"5.406/31" +"SUM(T31:T38)" +"6.79/30" +"11.95/30" +"J44*R44" +"2.02/J1" +"+R46*J46" +"SUM(T42:T48)" +"SUM(#REF!)" +"+W12" +"SUM(R53:R54)" +"7.5654/J$1" +"+J57" +"1232+2528" +"74+152" +"14.18/30" +"4.7713/J$1" +"SUM(T57:T71)" +"SUM(T72,T55,T51,T49,T40,T29)" +"J13*1*R13" +"SUM(#REF!)" +"SUM(T13:T14)" +"+W12" +"6.238/J1" +"SUM(J17:N17)" +"1.512/J1" +"4.56/J$1" +"J19*J$1*R19" +"3.0417/30.417" +"6.029/J$1" +"J27*R27" +"6.401/J$1" +"6.449/J$1" +"6.372/J$1" +"4.563/J$1" +"+R53*J53" +"6.401/J1" +"+J62*R62*13" +"+R63*J63/31*21" +"SUM(R29:R66)" +"SUM(T17:T66)" +"+W36" +"+(5.6195+1.3875+0.2)/J$1" +"SUM(T70)" +"SUM(T71,T68,T15,)" +"SUM(J71:L71)" +"2.344+0.61" +"+B7" +"+B8" +"+B18" +"SUM(B7:B21)" +"+D6" +"SUM(D24:F24)" +"+D22*D23" +"0.61+2.61" +"+B7" +"+B8" +"+B14-F14" +"+B18" +"SUM(B7:B21)" +"SUM(D22:F22)" +"+D6" +"SUM(D24:F24)" +"+D22*D23" +"0.61+2.603" +"+B7" +"+B8" +"+B17-D17" +"SUM(B7:B21)" +"SUM(D22:F22)" +"+D6" +"SUM(D24:F24)" +"+D22*D23" +"3.155+0.02" +"3.035+0.02" +"3.18" +"3.18-0.01" +"3.18+0.01" +"2.83" +"2.83-0.01" +"2.83+0.01" +"3.135" +"3.135-0.02" +"3.135+0.02" +"SUM(B6:D6)" +"ROUND(+H6*(1-0.02116),0)" +"+F6-I6" +"188693-36124" +"+P6+O6" +"+O6-K6" +"+U6*S6" +"+A6+1" +"+D6" +"+Y30*X30" +"SUM(B6:B37)" +"SUM(V6:V34)" +"+V38-Z38" +"ROUND(+C3/(1-C7)+(C5+C6),4)-C3" +"SUM(C3,C4,C8)" +"+C24" +"ROUND(+I18/(1-I21)+I20,4)-I18" +"I18+I22" +"+E24+E23+E18" +"ROUND(+D29*(1-C33),0)" +"ROUND((+C29+C30)/(1-C33)+(C31+C32),4)-C29-C30" +"SUM(C52,C47:C48,C53)" +"+C75" +"ROUND((+C69+C70)/(1-C73)-(C69+C70)+C71+C72,4)" +"SUM(C74,C69:C70)" +"0.0022+0.0072" +"+#REF!" +"3.145/J$1" +"SUM(J12:N12)" +"J12*J$1*R12" +"3.145/J1" +"3.145/31" +"+J23*R23*31" +"3.15/J1" +"+R25*J25/31*21" +"+J26*R26" +"SUM(R12:R27)" +"SUM(T12:T28)" +"1.544/J1" +"+J32*R32*30" +"1.544/31" +"10.913/J1" +"11.204/31" +"8.5094/J1" +"5.406/31" +"SUM(T31:T38)" +"6.79/30" +"11.95/30" +"J44*R44" +"2.02/J1" +"+R46*J46" +"SUM(T42:T48)" +"SUM(#REF!)" +"+W12" +"SUM(R53:R54)" +"7.5654/J$1" +"+J57" +"1232+2528" +"74+152" +"14.18/30" +"4.7713/J$1" +"SUM(T57:T71)" +"SUM(T72,T55,T51,T49,T40,T29)" +"J13*1*R13" +"SUM(#REF!)" +"SUM(T13:T14)" +"+W12" +"6.238/J1" +"SUM(J17:N17)" +"1.512/J1" +"4.56/J$1" +"J19*J$1*R19" +"3.0417/30.417" +"6.029/J$1" +"J27*R27" +"6.401/J$1" +"6.449/J$1" +"6.372/J$1" +"4.563/J$1" +"+R53*J53" +"6.401/J1" +"+J62*R62*13" +"+R63*J63/31*21" +"SUM(R29:R66)" +"SUM(T17:T66)" +"+W36" +"+(5.6195+1.3875+0.2)/J$1" +"SUM(T70)" +"SUM(T71,T68,T15,)" +"'Total Reqs'!E1" +"K1" +"K1" +"E1" +"B4" +"B12" +"SUBTOTAL(9,K11:K12)" +"K13-L13" +"IF(M13<0.9*N13,0.9*N13,IF(M13>1.1*N13,1.1*N13,M13))" +"M13-O13" +"S13-K13" +"'Total Reqs'!K14" +"(M17-O17)" +"'Total Reqs'!K17" +"'Total Reqs'!K24" +"SUBTOTAL(9,K24:K32)" +"'Total Reqs'!K32" +"'Total Reqs'!K35/I6" +"SUBTOTAL(9,K36:K40)" +"'Total Reqs'!K37" +"SUBTOTAL(9,K50:K50)" +"'Total Reqs'!K47" +"'Total Reqs'!K56" +"'Total Reqs'!K72" +"2149*(1-0.02184)" +"SUBTOTAL(9,K84:K95)" +"'Total Reqs'!K89" +"SUBTOTAL(9,K103:K108)" +"'Total Reqs'!K97" +"'Total Reqs'!K105" +"'Total Reqs'!K124" +"(1-0.02184)*4373" +"'Total Reqs'!K135" +"'Total Reqs'!K149" +"'Total Reqs'!K157" +"207/31" +"'Total Reqs'!K165" +"'Total Reqs'!K176" +"'Total Reqs'!K184" +"'Total Reqs'!K192" +"SUBTOTAL(9,K220:K230)" +"'Total Reqs'!K205" +"SUBTOTAL(9,S234:S237)" +"'Total Reqs'!K215" +"SUBTOTAL(9,K242:K249)" +"'Total Reqs'!K222" +"'Total Reqs'!K223/I6" +"SUBTOTAL(9,K253:K271)" +"'Total Reqs'!K242" +"SUBTOTAL(9,K274:K286)" +"'Total Reqs'!K258" +"'Total Reqs'!K265" +"SUBTOTAL(9,K299:K313)" +"'Total Reqs'!K282" +"'Total Reqs'!K286" +"'Total Reqs'!K296" +"426*(1-0.02184)" +"B349" +"'Total Reqs'!K302" +"'Total Reqs'!K320" +"SUBTOTAL(9,K11:K363)" +"'Total Reqs'!K327" +"'Total Reqs'!K332" +"'Total Reqs'!K346" +"SUBTOTAL(9,K385:K405)" +"'Total Reqs'!K402" +"SUBTOTAL(9,K409:K441)" +"'Total Reqs'!J405" +"'Total Reqs'!K406" +"SUBTOTAL(9,K446:K462)" +"'Total Reqs'!K424" +"SUBTOTAL(9,K466:K475)" +"'Total Reqs'!K436" +"SUBTOTAL(9,K479:K485)" +"'Total Reqs'!J446" +"'Total Reqs'!K453" +"'Total Reqs'!K460" +"'Total Reqs'!J475" +"SUBTOTAL(9,K506:K544)" +"'Total Reqs'!K501" +"SUBTOTAL(9,K548:K587)" +"'Total Reqs'!K543" +"'Total Reqs'!K545" +"'Total Reqs'!K552" +"'Total Reqs'!K555" +"SUBTOTAL(9,K618:K620)" +"'Total Reqs'!K573" +"'Total Reqs'!K576" +"'Total Reqs'!K582" +"'Total Reqs'!K586" +"'Total Reqs'!K589" +"'Total Reqs'!J593" +"'Total Reqs'!K594" +"'Total Reqs'!K596" +"'Total Reqs'!K599" +"'Total Reqs'!K604" +"(1-0.0235)*2949" +"'Total Reqs'!K612" +"(1-0.017)*(1-0.0158)*784" +"'Total Reqs'!K617" +"(1-0.026)*(7265-3099)" +"SUBTOTAL(9,K680:K778)" +"'Total Reqs'!K718" +"SUBTOTAL(9,K11:K784)" +"'Total Reqs'!E1" +"33134" +"D10/31" +"E11*31" +"96068/31" +"D15/30" +"8108-7998" +"'Total Reqs'!E1" +"K1" +"K1" +"E1" +"B4" +"B12" +"SUBTOTAL(9,K11:K12)" +"K13-L13" +"IF(M13<0.9*N13,0.9*N13,IF(M13>1.1*N13,1.1*N13,M13))" +"M13-O13" +"S13-K13" +"'Total Reqs'!K14" +"(M17-O17)" +"'Total Reqs'!K17" +"'Total Reqs'!K24" +"SUBTOTAL(9,K24:K32)" +"'Total Reqs'!K32" +"'Total Reqs'!K35/I6" +"SUBTOTAL(9,K36:K40)" +"'Total Reqs'!K37" +"SUBTOTAL(9,K50:K50)" +"'Total Reqs'!K47" +"'Total Reqs'!K56" +"'Total Reqs'!K72" +"2149*(1-0.02184)" +"SUBTOTAL(9,K84:K95)" +"'Total Reqs'!K89" +"SUBTOTAL(9,K103:K108)" +"'Total Reqs'!K97" +"'Total Reqs'!K105" +"'Total Reqs'!K124" +"(1-0.02184)*4373" +"'Total Reqs'!K135" +"'Total Reqs'!K149" +"'Total Reqs'!K157" +"207/31" +"'Total Reqs'!K165" +"'Total Reqs'!K176" +"'Total Reqs'!K184" +"'Total Reqs'!K192" +"SUBTOTAL(9,K220:K230)" +"'Total Reqs'!K205" +"SUBTOTAL(9,S234:S237)" +"'Total Reqs'!K215" +"SUBTOTAL(9,K242:K249)" +"'Total Reqs'!K222" +"'Total Reqs'!K223/I6" +"SUBTOTAL(9,K253:K271)" +"'Total Reqs'!K242" +"SUBTOTAL(9,K274:K286)" +"'Total Reqs'!K258" +"'Total Reqs'!K265" +"SUBTOTAL(9,K299:K313)" +"'Total Reqs'!K282" +"'Total Reqs'!K286" +"'Total Reqs'!K296" +"426*(1-0.02184)" +"B349" +"'Total Reqs'!K302" +"'Total Reqs'!K320" +"SUBTOTAL(9,K11:K363)" +"K366-K365" +"L366+30" +"'Total Reqs'!K327" +"'Total Reqs'!K332" +"'Total Reqs'!K346" +"SUBTOTAL(9,K385:K405)" +"'Total Reqs'!K402" +"SUBTOTAL(9,K409:K441)" +"'Total Reqs'!J405" +"'Total Reqs'!K406" +"SUBTOTAL(9,K446:K462)" +"'Total Reqs'!K424" +"SUBTOTAL(9,K466:K475)" +"'Total Reqs'!K436" +"SUBTOTAL(9,K479:K485)" +"'Total Reqs'!J446" +"'Total Reqs'!K453" +"'Total Reqs'!K460" +"'Total Reqs'!J475" +"SUBTOTAL(9,K506:K544)" +"'Total Reqs'!K501" +"SUBTOTAL(9,K548:K587)" +"'Total Reqs'!K543" +"'Total Reqs'!K545" +"'Total Reqs'!K552" +"'Total Reqs'!K555" +"SUBTOTAL(9,K618:K620)" +"'Total Reqs'!K573" +"'Total Reqs'!K576" +"'Total Reqs'!K582" +"'Total Reqs'!K586" +"'Total Reqs'!K589" +"'Total Reqs'!J593" +"'Total Reqs'!K594" +"'Total Reqs'!K596" +"'Total Reqs'!K599" +"'Total Reqs'!K604" +"(1-0.0235)*2949" +"'Total Reqs'!K612" +"(1-0.017)*(1-0.0158)*784" +"'Total Reqs'!K617" +"(1-0.026)*(7265-3099)" +"SUBTOTAL(9,K680:K778)" +"'Total Reqs'!K718" +"SUBTOTAL(9,K11:K784)" +"2263-2399" +"SUM(K789:K791)" +"'Total Reqs'!E1" +"33134" +"D10/31" +"E11*31" +"96068/31" +"D15/30" +"$K24" +"K313" +"K313" +"SUBTOTAL(9,K602:K720)" +"8108-7998" +"'Total Reqs'!E1" +"K1" +"K1" +"E1" +"B4" +"B12" +"SUBTOTAL(9,K11:K12)" +"K13-L13" +"IF(M13<0.9*N13,0.9*N13,IF(M13>1.1*N13,1.1*N13,M13))" +"M13-O13" +"S13-K13" +"'Total Reqs'!K14" +"(M17-O17)" +"'Total Reqs'!K17" +"'Total Reqs'!K24" +"SUBTOTAL(9,K24:K32)" +"'Total Reqs'!K32" +"'Total Reqs'!K35/I6" +"SUBTOTAL(9,K36:K40)" +"'Total Reqs'!K37" +"SUBTOTAL(9,K50:K50)" +"'Total Reqs'!K47" +"'Total Reqs'!K56" +"'Total Reqs'!K72" +"2149*(1-0.02184)" +"SUBTOTAL(9,K84:K95)" +"'Total Reqs'!K89" +"SUBTOTAL(9,K103:K108)" +"'Total Reqs'!K97" +"'Total Reqs'!K105" +"'Total Reqs'!K124" +"(1-0.02184)*4373" +"'Total Reqs'!K135" +"'Total Reqs'!K149" +"'Total Reqs'!K157" +"207/31" +"'Total Reqs'!K165" +"'Total Reqs'!K176" +"'Total Reqs'!K184" +"'Total Reqs'!K192" +"SUBTOTAL(9,K220:K230)" +"'Total Reqs'!K205" +"SUBTOTAL(9,S234:S237)" +"'Total Reqs'!K215" +"SUBTOTAL(9,K242:K249)" +"'Total Reqs'!K222" +"'Total Reqs'!K223/I6" +"SUBTOTAL(9,K253:K271)" +"'Total Reqs'!K242" +"SUBTOTAL(9,K274:K286)" +"'Total Reqs'!K258" +"'Total Reqs'!K265" +"SUBTOTAL(9,K299:K313)" +"'Total Reqs'!K282" +"'Total Reqs'!K286" +"'Total Reqs'!K296" +"426*(1-0.02184)" +"B349" +"'Total Reqs'!K302" +"'Total Reqs'!K320" +"SUBTOTAL(9,K11:K363)" +"K366-K365" +"L366+30" +"'Total Reqs'!K327" +"'Total Reqs'!K332" +"'Total Reqs'!K346" +"SUBTOTAL(9,K385:K405)" +"'Total Reqs'!K402" +"SUBTOTAL(9,K409:K441)" +"'Total Reqs'!J405" +"'Total Reqs'!K406" +"SUBTOTAL(9,K446:K462)" +"'Total Reqs'!K424" +"SUBTOTAL(9,K466:K475)" +"'Total Reqs'!K436" +"SUBTOTAL(9,K479:K485)" +"'Total Reqs'!J446" +"'Total Reqs'!K453" +"'Total Reqs'!K460" +"'Total Reqs'!J475" +"SUBTOTAL(9,K506:K544)" +"'Total Reqs'!K501" +"SUBTOTAL(9,K548:K587)" +"'Total Reqs'!K543" +"'Total Reqs'!K545" +"'Total Reqs'!K552" +"'Total Reqs'!K555" +"SUBTOTAL(9,K618:K620)" +"'Total Reqs'!K573" +"'Total Reqs'!K576" +"'Total Reqs'!K582" +"'Total Reqs'!K586" +"'Total Reqs'!K589" +"'Total Reqs'!J593" +"'Total Reqs'!K594" +"'Total Reqs'!K596" +"'Total Reqs'!K599" +"'Total Reqs'!K604" +"(1-0.0235)*2949" +"'Total Reqs'!K612" +"(1-0.017)*(1-0.0158)*784" +"'Total Reqs'!K617" +"(1-0.026)*(7265-3099)" +"SUBTOTAL(9,K680:K778)" +"'Total Reqs'!K718" +"SUBTOTAL(9,K11:K784)" +"2263-2399" +"SUM(K789:K791)" +"'Total Reqs'!E1" +"33134" +"D10/31" +"E11*31" +"96068/31" +"D15/30" +"$K24" +"K313" +"K313" +"SUBTOTAL(9,K602:K720)" +"4052*3.295" +"SUM(D18:D20)" +"+$G$5*C8" +"+D8*$E$7" +"500000+300000" +"+D9+G9" +"+D8/25" +"+D9/25" +"+D10/25" +"+D11/25" +"+D12/30" +"+D13/30" +"+D13/25" +"+B24*1.1" +"+E36*$I$34" +"+F46*$G$5" +"SUM(D10:D21)" +"+C28-C32" +"ROUND(+C$28*C38,0)" +"+D38-E38" +"+F38/(B39-B38)" +"+D39" +"34140*15" +"+F39-I40" +"+I41/16" +"SUM(C38:C46)" +"+B8+C8" +"+D8-F8" +"+D8-F8+J7" +"+L7+B8" +"+J8-L8" +"+A8+1" +"+B8" +"+P24" +"+P24" +"SUM(B8:B38)" +"SUM(J37)" +"+J40-J39" +"+D43-F43+J39" +"+L39+B43" +"SUM(B43:B74)" +"+'Strg Rules'!H9" +"+F85-N85" +"+B110+C110-F110" +"+J110/'Strg Proxy'!C28" +"+L110/'Strg Proxy'!C28" +"+'Strg Rules'!D58" +"+J110-J111" +"SUM('Strg Rules'!D59)" +"SUM(D10:D21)" +"+C28-C31" +"ROUND(+C$28*C38,0)" +"+D38-E38" +"+F38/(B39-B38)" +"SUM('Daily Activity'!J39)" +"+I38-K38" +"+D39" +"SUM('Daily Activity'!J75)" +"SUM('Daily Activity'!J110)" +"SUM('Daily Activity'!J146)" +"SUM('Daily Activity'!J182)" +"SUM('Daily Activity'!J217)" +"SUM('Daily Activity'!J253)" +"SUM(C38:C46)" +"ROUND(E3/(1-C7)-E3,4)" +"(ROUND(+E3/(1-C7)-E3,4)+C5+C6)" +"+C9" +"ROUND((E3+E9)/(1-C14)-(E3+E9),4)" +"(ROUND((+E3+C9)/(1-C14)-(E3+C9),4)+C12+C13)" +"SUM(E18,E16,E9,E3)" +"ROUND(E41/(1-C46)-E41,4)" +"(ROUND(+E41/(1-C46)-E41,4)+C44+C45)" +"ROUND((E41+E48)/(1-C53)-(E41+E48),4)" +"(ROUND((+E41+C48)/(1-C53)-(E41+C48),4)+C51+C52)" +"SUM(E57,E55,E48,E41)" +"ROUND(F61/(1-C66)-F61,4)" +"(ROUND(+F61/(1-C66)-F61,4)+C64+C65)" +"ROUND((F61+E68)/(1-C73)-(F61+E68),4)" +"(ROUND((+F61+C68)/(1-C73)-(F61+C68),4)+C71+C72)" +"SUM(E68:E77)" +"SUM(E77,E75,E68,F61)" +"'Total Reqs'!E1" +"K1" +"K1" +"E1" +"B4" +"B12" +"SUBTOTAL(9,K11:K12)" +"K13-L13" +"IF(M13<0.9*N13,0.9*N13,IF(M13>1.1*N13,1.1*N13,M13))" +"M13-O13" +"S13-K13" +"'Total Reqs'!K14" +"(M17-O17)" +"'Total Reqs'!K17" +"'Total Reqs'!K24" +"SUBTOTAL(9,K24:K32)" +"'Total Reqs'!K32" +"'Total Reqs'!K35/I6" +"SUBTOTAL(9,K36:K40)" +"'Total Reqs'!K37" +"[1]Sheet2!K42" +"SUBTOTAL(9,K50:K50)" +"'Total Reqs'!K47" +"[1]Sheet2!K50" +"'Total Reqs'!K56" +"'Total Reqs'!K72" +"2138*(1-0.02184)" +"SUBTOTAL(9,K84:K95)" +"'Total Reqs'!K89" +"SUBTOTAL(9,K103:K108)" +"'Total Reqs'!K97" +"'Total Reqs'!K105" +"'Total Reqs'!K124" +"(1-0.02184)*5808" +"'Total Reqs'!K135" +"'Total Reqs'!K149" +"'Total Reqs'!K157" +"207/31" +"'Total Reqs'!K165" +"'Total Reqs'!K176" +"'Total Reqs'!K184" +"'Total Reqs'!K192" +"SUBTOTAL(9,K220:K230)" +"'Total Reqs'!K205" +"'Total Reqs'!K215" +"SUBTOTAL(9,K242:K249)" +"'Total Reqs'!K222" +"'Total Reqs'!K223/I6" +"[1]Sheet2!K224" +"SUBTOTAL(9,K253:K271)" +"'Total Reqs'!K242" +"SUBTOTAL(9,K274:K286)" +"'Total Reqs'!K258" +"'Total Reqs'!K265" +"SUBTOTAL(9,K299:K313)" +"'Total Reqs'!K282" +"'Total Reqs'!K286" +"'Total Reqs'!K296" +"436*(1-0.02184)" +"B349" +"'Total Reqs'!K302" +"'Total Reqs'!K320" +"SUBTOTAL(9,K11:K363)" +"'Total Reqs'!K327" +"'Total Reqs'!K332" +"'Total Reqs'!K346" +"SUBTOTAL(9,K385:K405)" +"'Total Reqs'!K402" +"SUBTOTAL(9,K409:K441)" +"'Total Reqs'!J405" +"'Total Reqs'!K406" +"SUBTOTAL(9,K446:K462)" +"'Total Reqs'!K424" +"SUBTOTAL(9,K466:K475)" +"'Total Reqs'!K436" +"SUBTOTAL(9,K479:K485)" +"'Total Reqs'!J446" +"'Total Reqs'!K453" +"'Total Reqs'!K460" +"'Total Reqs'!J475" +"SUBTOTAL(9,K506:K544)" +"'Total Reqs'!K501" +"SUBTOTAL(9,K548:K587)" +"'Total Reqs'!K543" +"'Total Reqs'!K545" +"'Total Reqs'!K552" +"'Total Reqs'!K555" +"SUBTOTAL(9,K618:K620)" +"'Total Reqs'!K573" +"'Total Reqs'!K576" +"'Total Reqs'!K582" +"'Total Reqs'!K586" +"'Total Reqs'!K589" +"'Total Reqs'!J593" +"'Total Reqs'!K594" +"'Total Reqs'!K596" +"'Total Reqs'!K599" +"'Total Reqs'!K604" +"(1-0.0235)*2820" +"11910-S668" +"'Total Reqs'!K612" +"(1-0.017)*(1-0.0158)*750" +"'Total Reqs'!K617" +"(1-0.026)*(6949-0)" +"18657-497" +"SUBTOTAL(9,K680:K778)" +"'Total Reqs'!K718" +"SUBTOTAL(9,K11:K784)" +"'Total Reqs'!E1" +"E10*30" +"4052*3.295" +"SUM(D18:D20)" +"SUM(D24:D27)" +"SUM(E4:E6)" +"0.45*C6" +"E8-E7" +"SUM(D6:D8)" +"450+346+70" +"'Total Reqs'!E1" +"K1" +"K1" +"E1" +"B4" +"B12" +"SUBTOTAL(9,K11:K12)" +"K13-L13" +"IF(M13<0.9*N13,0.9*N13,IF(M13>1.1*N13,1.1*N13,M13))" +"M13-O13" +"S13-K13" +"'Total Reqs'!K14" +"(M17-O17)" +"'Total Reqs'!K17" +"'Total Reqs'!K24" +"SUBTOTAL(9,K24:K32)" +"'Total Reqs'!K32" +"'Total Reqs'!K35/I6" +"SUBTOTAL(9,K36:K40)" +"'Total Reqs'!K37" +"[1]Sheet2!K42" +"SUBTOTAL(9,K50:K50)" +"'Total Reqs'!K47" +"[1]Sheet2!K50" +"'Total Reqs'!K56" +"'Total Reqs'!K72" +"2138*(1-0.02184)" +"SUBTOTAL(9,K84:K95)" +"'Total Reqs'!K89" +"SUBTOTAL(9,K103:K108)" +"'Total Reqs'!K97" +"'Total Reqs'!K105" +"'Total Reqs'!K124" +"(1-0.02184)*5808" +"'Total Reqs'!K135" +"'Total Reqs'!K149" +"'Total Reqs'!K157" +"207/31" +"'Total Reqs'!K165" +"'Total Reqs'!K176" +"'Total Reqs'!K184" +"'Total Reqs'!K192" +"SUBTOTAL(9,K220:K230)" +"'Total Reqs'!K205" +"'Total Reqs'!K215" +"SUBTOTAL(9,K242:K249)" +"'Total Reqs'!K222" +"'Total Reqs'!K223/I6" +"[1]Sheet2!K224" +"SUBTOTAL(9,K253:K271)" +"'Total Reqs'!K242" +"SUBTOTAL(9,K274:K286)" +"'Total Reqs'!K258" +"'Total Reqs'!K265" +"SUBTOTAL(9,K299:K313)" +"'Total Reqs'!K282" +"'Total Reqs'!K286" +"'Total Reqs'!K296" +"436*(1-0.02184)" +"B349" +"'Total Reqs'!K302" +"'Total Reqs'!K320" +"SUBTOTAL(9,K11:K363)" +"'Total Reqs'!K327" +"'Total Reqs'!K332" +"'Total Reqs'!K346" +"SUBTOTAL(9,K385:K405)" +"'Total Reqs'!K402" +"SUBTOTAL(9,K409:K441)" +"'Total Reqs'!J405" +"'Total Reqs'!K406" +"SUBTOTAL(9,K446:K462)" +"'Total Reqs'!K424" +"SUBTOTAL(9,K466:K475)" +"'Total Reqs'!K436" +"SUBTOTAL(9,K479:K485)" +"'Total Reqs'!J446" +"'Total Reqs'!K453" +"'Total Reqs'!K460" +"'Total Reqs'!J475" +"SUBTOTAL(9,K506:K544)" +"'Total Reqs'!K501" +"SUBTOTAL(9,K548:K587)" +"'Total Reqs'!K543" +"'Total Reqs'!K545" +"'Total Reqs'!K552" +"'Total Reqs'!K555" +"SUBTOTAL(9,K618:K620)" +"'Total Reqs'!K573" +"'Total Reqs'!K576" +"'Total Reqs'!K582" +"'Total Reqs'!K586" +"'Total Reqs'!K589" +"'Total Reqs'!J593" +"'Total Reqs'!K594" +"'Total Reqs'!K596" +"'Total Reqs'!K599" +"'Total Reqs'!K604" +"(1-0.0235)*2820" +"11910-S668" +"'Total Reqs'!K612" +"(1-0.017)*(1-0.0158)*750" +"'Total Reqs'!K617" +"(1-0.026)*(6949-0)" +"18657-497" +"SUBTOTAL(9,K680:K778)" +"'Total Reqs'!K718" +"SUBTOTAL(9,K11:K784)" +"'Total Reqs'!E1" +"E10*30" +"3493+2599+457" +"686+175" +"450+343+102" +"'Total Reqs'!E1" +"K1" +"K1" +"E1" +"B4" +"B12" +"SUBTOTAL(9,K11:K12)" +"K13-L13" +"IF(M13<0.9*N13,0.9*N13,IF(M13>1.1*N13,1.1*N13,M13))" +"M13-O13" +"S13-K13" +"'Total Reqs'!K14" +"(M17-O17)" +"'Total Reqs'!K17" +"'Total Reqs'!K24" +"SUBTOTAL(9,K24:K32)" +"'Total Reqs'!K32" +"'Total Reqs'!K35/I6" +"SUBTOTAL(9,K36:K40)" +"'Total Reqs'!K37" +"[1]Sheet2!K42" +"SUBTOTAL(9,K50:K50)" +"'Total Reqs'!K47" +"[1]Sheet2!K50" +"'Total Reqs'!K56" +"'Total Reqs'!K72" +"2138*(1-0.02184)" +"SUBTOTAL(9,K84:K95)" +"'Total Reqs'!K89" +"SUBTOTAL(9,K103:K108)" +"'Total Reqs'!K97" +"'Total Reqs'!K105" +"'Total Reqs'!K124" +"(1-0.02184)*5808" +"'Total Reqs'!K135" +"'Total Reqs'!K149" +"'Total Reqs'!K157" +"'Total Reqs'!K165" +"'Total Reqs'!K176" +"'Total Reqs'!K184" +"'Total Reqs'!K192" +"SUBTOTAL(9,K220:K230)" +"'Total Reqs'!K205" +"'Total Reqs'!K215" +"SUBTOTAL(9,K242:K249)" +"'Total Reqs'!K222" +"'Total Reqs'!K223/I6" +"[1]Sheet2!K224" +"SUBTOTAL(9,K253:K271)" +"'Total Reqs'!K242" +"SUBTOTAL(9,K274:K286)" +"'Total Reqs'!K258" +"'Total Reqs'!K265" +"SUBTOTAL(9,K299:K313)" +"'Total Reqs'!K282" +"'Total Reqs'!K286" +"'Total Reqs'!K296" +"436*(1-0.02184)" +"B349" +"'Total Reqs'!K302" +"'Total Reqs'!K320" +"SUBTOTAL(9,K11:K363)" +"'Total Reqs'!K327" +"'Total Reqs'!K332" +"'Total Reqs'!K346" +"SUBTOTAL(9,K385:K405)" +"'Total Reqs'!K402" +"SUBTOTAL(9,K409:K441)" +"'Total Reqs'!J405" +"'Total Reqs'!K406" +"SUBTOTAL(9,K446:K462)" +"'Total Reqs'!K424" +"SUBTOTAL(9,K466:K475)" +"'Total Reqs'!K436" +"SUBTOTAL(9,K479:K485)" +"'Total Reqs'!J446" +"'Total Reqs'!K453" +"'Total Reqs'!K460" +"'Total Reqs'!J475" +"SUBTOTAL(9,K506:K544)" +"'Total Reqs'!K501" +"SUBTOTAL(9,K548:K587)" +"'Total Reqs'!K543" +"'Total Reqs'!K545" +"'Total Reqs'!K552" +"'Total Reqs'!K555" +"SUBTOTAL(9,K618:K620)" +"'Total Reqs'!K573" +"'Total Reqs'!K576" +"'Total Reqs'!K582" +"'Total Reqs'!K586" +"'Total Reqs'!K589" +"'Total Reqs'!J593" +"'Total Reqs'!K594" +"'Total Reqs'!K596" +"'Total Reqs'!K599" +"'Total Reqs'!K604" +"(1-0.0235)*2820" +"11910-S668" +"'Total Reqs'!K612" +"(1-0.017)*(1-0.0158)*750" +"'Total Reqs'!K617" +"(1-0.026)*(6949-0)" +"18657-497" +"SUBTOTAL(9,K680:K778)" +"'Total Reqs'!K718" +"SUBTOTAL(9,K11:K784)" +"'Total Reqs'!E1" +"E10*30" +"NOW()" +"NOW()+1" +"E11-E7-E8-E9" +"SUM(E11:E15)" +"SUM(E28:E31)" +"SUM(E7:E36)-E32-E16-E11" +"3.155+0.02" +"3.035+0.02" +"3.18" +"3.18-0.01" +"3.18+0.01" +"2.83" +"2.83-0.01" +"2.83+0.01" +"3.135" +"3.135-0.02" +"3.135+0.02" +"B6+C6+D6" +"I6+J6+F6+J6" +"IF((K6-M6)>0,K6-M6,0)" +"IF(N6>10,N6-10,0)" +"AC6+0.1053" +"IF((K6-Y6)>0,K6-Y6,0)" +"AC6+0.1253" +"W6+X6" +"IF((Y6-K6)>0,Y6-K6,0)" +"AC6-0.01" +"SUM(AA6*AD6)" +"4.5375-AD6" +"+AG6*AA6" +"+AK5" +"AK6+AL6+AM6+AN6" +"+AC16" +"SUM(B6:B35)" +"SUM(P6:P35)/30" +"SUM(AE5:AE36)" +"+AE37/AA37" +"-AE38+AE39" +"+AE41*AA37" +"ROUND(+C3/(1-C7)+(C5+C6),4)-C3" +"SUM(C3,C4,C8)" +"+C24" +"ROUND(+I18/(1-I21)+I20,4)-I18" +"I18+I22" +"+E24+E23+E18" +"SUM(C41,C36:C37,C42)" +"+C64" +"ROUND((+C58+C59)/(1-C62)-(C58+C59)+C60+C61,4)" +"SUM(C63,C58:C59)" +"ROUND((+C111+C112)/(1-C115)+(C113+C114),4)-C111-C112" +"0.0022+0.0072" +"+#REF!" +"3.145/J$1" +"SUM(J12:N12)" +"J12*J$1*R12" +"3.145/J1" +"3.145/31" +"+J23*R23*31" +"3.15/J1" +"+R25*J25/31*21" +"+R26*J26/31*9" +"+J27*R27" +"SUM(R12:R28)" +"SUM(T12:T29)" +"1.544/30" +"+J33*R33*30" +"11.2024/30" +"11.204/30" +"8.5094/J1" +"5.406/31" +"SUM(T32:T39)" +"6.79/30" +"11.95/30" +"J45*R45" +"2.02/J1" +"+R47*J47" +"SUM(T43:T49)" +"SUM(R52:R67)" +"+W12" +"SUM(R70:R71)" +"11.6203/30" +"14+21+16+33" +"7.5654/J$1" +"+J75" +"1234+2534" +"74+152" +"14.18/30" +"4.7713/J$1" +"SUM(T90,T72,T68,T50,T41,T30)" +"(6.1138+0.123)*0.0328767" +"J12*J$1*R12" +"(6.5854+0.2)/+J1" +"(6.5854+0.2)/+J1" +"+(6.5854+0.2)/+J1" +"+(6.5854+0.2)/+J1" +"+(6.5854+0.2)/+J1" +"+(6.5854+0.2)/+J1" +"+(11.8368+0.2)/+J1" +"+(11.8368+0.2)/+J1" +"(6.5854+0.2)/+J1" +"(6.5854+0.2)/+J1" +"+(6.5854+0.2)/J1" +"+(6.5854+0.2)/J1" +"SUM(R12:R25)" +"1.8533/J$1" +"SUM(J28:N28)" +"+R29*J29" +"5.5901/$J$1" +"+R32*J32*$J$1" +"J38*1*R38" +"SUM(R28:R37)" +"SUM(T28:T39)" +"+W27" +"6.238/J1" +"1.512/J1" +"4.56/J$1" +"3.0417/30.417" +"6.029/J$1" +"J54*R54" +"6.401/J$1" +"6.449/J$1" +"6.372/J$1" +"4.563/J$1" +"6.401/J1" +"+J84*R84*13" +"4.8621/+J$1" +"3.65/J$1" +"SUM(R56:R86)" +"SUM(T42:T86)" +"SUM(U42:U85)" +"+W63" +"+(5.6195+1.3875+0.2)/J$1" +"SUM(T92)" +"SUM(T93,T90,T40,T26)" +"G12*30" +"G12-K12" +"ROUND(M13/30,0)" +"1500+870" +"SUM(G12:G23)" +"0.0175" +"ROUND((+I33)/(1-I37)+(I35+I36),4)-I33" +"SUM(I33,I34,I38,I39)" +"+$G$5*C8" +"+D8*$E$7" +"500000+300000" +"+D9+G9" +"+D8/25" +"+D9/25" +"+D10/25" +"+D11/25" +"+D12/30" +"+D13/30" +"+D13/25" +"+B24*1.1" +"+E36*$I$34" +"+F46*$G$5" +"SUM(D10:D21)" +"+C28-C32" +"ROUND(+C$28*C38,0)" +"+D38-E38" +"+F38/(B39-B38)" +"+D39" +"34140*15" +"+F39-I40" +"+I41/16" +"SUM(C38:C46)" +"+B9+C9" +"+D9-F9" +"+D9-F9+J8" +"+L8+B9" +"+J9-L9" +"+A9+1" +"+B9" +"+P25" +"+P25" +"SUM(B9:B39)" +"SUM(J38)" +"+J41-J40" +"+D44-F44+J40" +"+L40+B44" +"SUM(B44:B75)" +"+'Strg Rules'!H9" +"+F86-N86" +"+B111+C111-F111" +"+J111/'Strg Proxy'!C28" +"+L111/'Strg Proxy'!C28" +"+'Strg Rules'!D58" +"+J111-J112" +"+B144-26" +"+C144+26" +"SUM('Strg Rules'!D59)" +"SUM(D10:D21)" +"+C28-C31" +"ROUND(+C$28*C38,0)" +"+D38-E38" +"+F38/(B39-B38)" +"SUM('Daily Activity'!J40)" +"+I38-K38" +"+D39" +"SUM('Daily Activity'!J76)" +"SUM('Daily Activity'!J111)" +"SUM('Daily Activity'!J147)" +"SUM('Daily Activity'!J183)" +"SUM('Daily Activity'!J218)" +"SUM('Daily Activity'!J254)" +"SUM(C38:C46)" +"+$G$5*C8" +"+D8*$E$7" +"500000+300000" +"+D9+G9" +"+D8/25" +"+D9/25" +"+D10/25" +"+D11/25" +"+D12/30" +"+D13/30" +"+D13/25" +"+B24*1.1" +"+E36*$I$34" +"+F46*$G$5" +"SUM(D10:D21)" +"+C28-C32" +"ROUND(+C$28*C38,0)" +"+D38-E38" +"+F38/(B39-B38)" +"+D39" +"34140*15" +"+F39-I40" +"+I41/16" +"SUM(C38:C46)" +"+B9+C9" +"+D9-F9" +"+D9-F9+J8" +"+L8+B9" +"+J9-L9" +"+A9+1" +"+B9" +"+P25" +"+P25" +"SUM(B9:B39)" +"SUM(J38)" +"+J41-J40" +"+D44-F44+J40" +"+L40+B44" +"SUM(B44:B75)" +"+'Strg Rules'!H9" +"+F86-N86" +"+B111+C111-F111" +"+J111/'Strg Proxy'!C28" +"+L111/'Strg Proxy'!C28" +"+'Strg Rules'!D58" +"+J111-J112" +"+B144-26" +"+C144+26" +"SUM('Strg Rules'!D59)" +"SUM(D10:D21)" +"+C28-C31" +"ROUND(+C$28*C38,0)" +"+D38-E38" +"+F38/(B39-B38)" +"SUM('Daily Activity'!J40)" +"+I38-K38" +"+D39" +"SUM('Daily Activity'!J76)" +"SUM('Daily Activity'!J111)" +"SUM('Daily Activity'!J147)" +"SUM('Daily Activity'!J183)" +"SUM('Daily Activity'!J218)" +"SUM('Daily Activity'!J254)" +"SUM(C38:C46)" +"3493+2599+457" +"686+175" +"450+343+105" +"'Total Reqs'!E1" +"K1" +"K1" +"E1" +"B4" +"B12" +"SUBTOTAL(9,K11:K12)" +"K13-L13" +"IF(M13<0.9*N13,0.9*N13,IF(M13>1.1*N13,1.1*N13,M13))" +"M13-O13" +"S13-K13" +"'Total Reqs'!K14" +"(M17-O17)" +"'Total Reqs'!K17" +"'Total Reqs'!K24" +"SUBTOTAL(9,K24:K32)" +"'Total Reqs'!K32" +"'Total Reqs'!K35/I6" +"SUBTOTAL(9,K36:K40)" +"'Total Reqs'!K37" +"[1]Sheet2!K42" +"SUBTOTAL(9,K50:K50)" +"'Total Reqs'!K47" +"[1]Sheet2!K50" +"'Total Reqs'!K56" +"'Total Reqs'!K72" +"2138*(1-0.02184)" +"SUBTOTAL(9,K84:K95)" +"'Total Reqs'!K89" +"SUBTOTAL(9,K103:K108)" +"'Total Reqs'!K97" +"'Total Reqs'!K105" +"'Total Reqs'!K124" +"(1-0.02184)*5808" +"'Total Reqs'!K135" +"'Total Reqs'!K149" +"'Total Reqs'!K157" +"'Total Reqs'!K165" +"'Total Reqs'!K176" +"'Total Reqs'!K184" +"'Total Reqs'!K192" +"SUBTOTAL(9,K220:K230)" +"'Total Reqs'!K205" +"'Total Reqs'!K215" +"SUBTOTAL(9,K242:K249)" +"'Total Reqs'!K222" +"'Total Reqs'!K223/I6" +"[1]Sheet2!K224" +"SUBTOTAL(9,K253:K271)" +"'Total Reqs'!K242" +"SUBTOTAL(9,K274:K286)" +"'Total Reqs'!K258" +"'Total Reqs'!K265" +"SUBTOTAL(9,K299:K313)" +"'Total Reqs'!K282" +"'Total Reqs'!K286" +"'Total Reqs'!K296" +"436*(1-0.02184)" +"B349" +"'Total Reqs'!K302" +"'Total Reqs'!K320" +"SUBTOTAL(9,K11:K363)" +"'Total Reqs'!K327" +"'Total Reqs'!K332" +"'Total Reqs'!K346" +"SUBTOTAL(9,K385:K405)" +"'Total Reqs'!K402" +"SUBTOTAL(9,K409:K441)" +"'Total Reqs'!J405" +"'Total Reqs'!K406" +"SUBTOTAL(9,K446:K462)" +"'Total Reqs'!K424" +"SUBTOTAL(9,K466:K475)" +"'Total Reqs'!K436" +"SUBTOTAL(9,K479:K485)" +"'Total Reqs'!J446" +"'Total Reqs'!K453" +"'Total Reqs'!K460" +"'Total Reqs'!J475" +"SUBTOTAL(9,K506:K544)" +"'Total Reqs'!K501" +"SUBTOTAL(9,K548:K587)" +"'Total Reqs'!K543" +"'Total Reqs'!K545" +"'Total Reqs'!K552" +"'Total Reqs'!K555" +"SUBTOTAL(9,K618:K620)" +"'Total Reqs'!K573" +"'Total Reqs'!K576" +"'Total Reqs'!K582" +"'Total Reqs'!K586" +"'Total Reqs'!K589" +"'Total Reqs'!J593" +"'Total Reqs'!K594" +"'Total Reqs'!K596" +"'Total Reqs'!K599" +"'Total Reqs'!K604" +"(1-0.0235)*2820" +"11910-S668" +"'Total Reqs'!K612" +"(1-0.017)*(1-0.0158)*750" +"'Total Reqs'!K617" +"(1-0.026)*(6949-0)" +"18657-497" +"SUBTOTAL(9,K680:K778)" +"'Total Reqs'!K718" +"SUBTOTAL(9,K11:K784)" +"'Total Reqs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trg Rules'!H9" +"+F86-N86" +"+B111+C111-F111" +"+J111/'Strg Proxy'!C28" +"+L111/'Strg Proxy'!C28" +"+'Strg Rules'!D58" +"+J111-J112" +"+B144-26" +"+C144+26" +"SUM('Strg Rules'!D59)" +"C201" +"SUM(D10:D21)" +"+C28-C31" +"ROUND(+C$28*C38,0)" +"+D38-E38" +"+F38/(B39-B38)" +"SUM('Daily Activity'!J40)" +"+I38-K38" +"+D39" +"SUM('Daily Activity'!J76)" +"SUM('Daily Activity'!J111)" +"SUM('Daily Activity'!J147)" +"SUM('Daily Activity'!J183)" +"SUM('Daily Activity'!J218)" +"SUM('Daily Activity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otal Reqs'!E1" +"K1" +"K1" +"E1" +"B4" +"'Total Reqs'!#REF!" +"'Total Reqs'!K11" +"SUBTOTAL(9,K14:K20)" +"K21-L21" +"IF(M21<0.9*N21,0.9*N21,IF(M21>1.1*N21,1.1*N21,M21))" +"(M21-O21)" +"S21-K21" +"'Total Reqs'!K15" +"2138*(1-0.02184)" +"B31" +"SUBTOTAL(9,K23:K27)" +"SUBTOTAL(9,L23:L31)" +"'Total Reqs'!K21" +"SUBTOTAL(9,K34:K37)" +"'Total Reqs'!K25" +"'Total Reqs'!K29" +"(1-0.02184)*5808" +"'Total Reqs'!K33" +"'Total Reqs'!K37" +"'Total Reqs'!K41" +"'Total Reqs'!K45" +"'Total Reqs'!K49" +"'Total Reqs'!K53" +"'Total Reqs'!K57" +"SUBTOTAL(9,K100:K105)" +"'Total Reqs'!K63" +"SUBTOTAL(9,K108:K110)" +"'Total Reqs'!K66" +"SUBTOTAL(9,K114:K118)" +"'Total Reqs'!K69" +"'Total Reqs'!K76" +"SUBTOTAL(9,K130:K131)" +"'Total Reqs'!K78" +"'Total Reqs'!K81" +"SUBTOTAL(9,L143:L152)" +"'Total Reqs'!K88" +"'Total Reqs'!K95" +"'Total Reqs'!K92" +"436*(1-0.02184)" +"'Total Reqs'!K98" +"'Total Reqs'!K101" +"SUBTOTAL(9,K172:K173)" +"SUM(K174,K174,K170,K162,K153,K141,K136,K128,K119,K111,K106,K98,K92,K82,K76,K70,K61,K52,K44,K38,K32,K21)" +"SUBTOTAL(9,L11:L174)" +"'Total Reqs'!K103" +"SUBTOTAL(9,K191:K196)" +"SUBTOTAL(9,L191:L202)" +"'Total Reqs'!K110" +"SUBTOTAL(9,K205:K206)" +"SUBTOTAL(9,S205:S217)" +"'Total Reqs'!K116" +"'Total Reqs'!K121" +"'Total Reqs'!K124" +"SUBTOTAL(9,K242:K242)" +"'Total Reqs'!K133" +"(1-0.0235)*2820" +"11910-S252" +"'Total Reqs'!K140" +"(1-0.017)*(1-0.0158)*750" +"'Total Reqs'!K144" +"(1-0.026)*(6949-1468)" +"18657-497" +"SUBTOTAL(9,K262:K360)" +"'Total Reqs'!K244" +"SUM(K367,,K361,K260,K255,K243,K240,K232,K223,K218,K203,K176)" +"SUBTOTAL(9,S11:S366)" +"'Total Reqs'!E1" +"E10*31" +"+$G$5*C8" +"+D8*$E$7" +"500000+300000" +"+D9+G9" +"+D8/25" +"+D9/25" +"+D10/25" +"+D11/25" +"+D12/30" +"+D13/30" +"+D13/25" +"+B24*1.1" +"+E36*$I$34" +"+F46*$G$5" +"SUM(D10:D21)" +"+C28-C32" +"ROUND(+C$28*C38,0)" +"+D38-E38" +"+F38/(B39-B38)" +"+D39" +"34140*15" +"+F39-I40" +"+I41/16" +"SUM(C38:C46)" +"+B9+C9" +"+D9-F9" +"+D9-F9+J8" +"+L8+B9" +"+J9-L9" +"+A9+1" +"+B9" +"+P25" +"+P25" +"SUM(B9:B39)" +"SUM(J38)" +"+J41-J40" +"+D44-F44+J40" +"+L40+B44" +"SUM(B44:B75)" +"+'Strg Rules'!H9" +"+F86-N86" +"+B111+C111-F111" +"+J111/'Strg Proxy'!C28" +"+L111/'Strg Proxy'!C28" +"+'Strg Rules'!D58" +"+J111-J112" +"+B144-26" +"+C144+26" +"SUM('Strg Rules'!D59)" +"5244+58926" +"5244+125842" +"5244+100000" +"SUM(D10:D21)" +"+C28-C31" +"ROUND(+C$28*C38,0)" +"+D38-E38" +"+F38/(B39-B38)" +"SUM('Daily Activity'!J40)" +"+I38-K38" +"+D39" +"SUM('Daily Activity'!J76)" +"SUM('Daily Activity'!J111)" +"SUM('Daily Activity'!J147)" +"SUM('Daily Activity'!J183)" +"SUM('Daily Activity'!J218)" +"SUM('Daily Activity'!J254)" +"SUM(C38:C46)" +"SUM(K11:K101)" +"SUM(K103:K117)" +"SUM(K121:K129)" +"1505+500" +"782+184" +"5511+782" +"SUM(K133:K246)" +"SUM(M99:M246)" +"'Total Reqs'!E1" +"K1" +"K1" +"E1" +"B4" +"'Total Reqs'!#REF!" +"'Total Reqs'!K11" +"SUBTOTAL(9,K14:K20)" +"K21-L21" +"IF(M21<0.9*N21,0.9*N21,IF(M21>1.1*N21,1.1*N21,M21))" +"(M21-O21)" +"S21-K21" +"'Total Reqs'!K15" +"2187*(1-0.02184)" +"B31" +"SUBTOTAL(9,K23:K27)" +"SUBTOTAL(9,L23:L31)" +"'Total Reqs'!K21" +"SUBTOTAL(9,K34:K37)" +"'Total Reqs'!K25" +"'Total Reqs'!K29" +"(1-0.02184)*5185" +"'Total Reqs'!K33" +"'Total Reqs'!K37" +"'Total Reqs'!K41" +"'Total Reqs'!K45" +"'Total Reqs'!K49" +"'Total Reqs'!K53" +"'Total Reqs'!K57" +"SUBTOTAL(9,K100:K105)" +"'Total Reqs'!K63" +"SUBTOTAL(9,K108:K110)" +"'Total Reqs'!K66" +"SUBTOTAL(9,K114:K118)" +"'Total Reqs'!K69" +"'Total Reqs'!K76" +"SUBTOTAL(9,K130:K131)" +"'Total Reqs'!K78" +"'Total Reqs'!K81" +"SUBTOTAL(9,L143:L152)" +"'Total Reqs'!K88" +"'Total Reqs'!K95" +"'Total Reqs'!K92" +"417*(1-0.02184)" +"'Total Reqs'!K98" +"'Total Reqs'!K101" +"SUBTOTAL(9,K172:K173)" +"SUM(K174,K174,K170,K162,K153,K141,K136,K128,K119,K111,K106,K98,K92,K82,K76,K70,K61,K52,K44,K38,K32,K21)" +"SUM(L174,L170,L162,L153,L141,L136,L128,L119,L111,L106,L98,L92,L82,L76,L70,L61,L52,L44,L38,L32,L21)" +"SUBTOTAL(9,M11:M174)" +"'Total Reqs'!K103" +"SUBTOTAL(9,K191:K196)" +"SUBTOTAL(9,L191:L202)" +"'Total Reqs'!K110" +"SUBTOTAL(9,K205:K206)" +"SUBTOTAL(9,S205:S217)" +"'Total Reqs'!K116" +"'Total Reqs'!K121" +"'Total Reqs'!K124" +"SUBTOTAL(9,K241:K241)" +"'Total Reqs'!K133" +"(1-0.0235)*3072" +"11910-S251" +"'Total Reqs'!K140" +"(1-0.017)*(1-0.0158)*816" +"'Total Reqs'!K144" +"(1-0.026)*(7571-1468)" +"18657-497" +"SUBTOTAL(9,K261:K359)" +"'Total Reqs'!K244" +"SUM(K366,,K360,K259,K254,K242,K239,K232,K223,K218,K203,K176)" +"SUBTOTAL(9,S11:S365)" +"'Total Reqs'!E1" +"E10*31" +"2708+3400" +"+D15*0.17" +"+B8-SUM(C8:E8)" +"+F8-G8" +"3983+5000" +"+D15*0.25" +"11600+9239" +"+D15*0.58" +"SUM(B8:B12)" +"+B8-SUM(C8:C8)" +"+E8-F8" +"+H8-I8" +"SUM(B8:B16)" +"SUM(F8:F17)" +"+B8-C8-D8" +"+F8-G8" +"+I8-J8" +"+F18" +"10333-110" +"12792*(1-0.0228)" +"+(1-0.0228)*8698" +"+F34-22014+21517" +"543*(1-0.0228)" +"13*(1-0.0228)" +"SUM(B8:B40)" +"+M9*(1+L9)*(1+J9)*(1+H9)" +"5600*0.17" +"5600*0.25" +"5600*0.58" +"+M9*(1+L9)*(1+J9)*(1+H9)" +"5600*0.17" +"5600*0.25" +"5600*0.58" +"((+R9/(1-P9))/(1-L9))/(1-H9)" +"5.24+0.15" +"0.0351+0.0022+0.0072" +"+E9/(1-H9)+G9" +"4000*(1-L9)" +"+R9*31" +"+S9/$S$23" +"+T9*Q9" +"5.29+0.15" +"0.0325+0.0022+0.0072" +"3955*(1-L10)" +"5.21+0.15" +"0.0371+0.022+0.0072" +"3400*(1-L11)" +"3045*(1-L12)" +"0.0397+0.0022" +"0.0391+0.0022+0.0072" +"543*(1-P13)*(1-L13)" +"0.0371+0.0022" +"13*(1-P14)*(1-L14)" +"2708*(1-L15)" +"3983*(1-L16)" +"9239*(1-L17)" +"5600*(1-L18)" +"5.172+0.15" +"0.0881+0.0022" +"8015*(1-P19)" +"5.2595+0.15" +"0.0388+0.0022" +"0.017+0.0022" +"0.0132+0.0022+0.0072" +"39684-R20" +"SUM(S9:S21)" +"+S23+SUM(S25:S29)" +"4000*31" +"13500*31" +"+S30+SUM(S33:S35)" +"SUM(U9:U21)" +"L8-$J8" +"O8" +"+L8+O8+R8+U8+X8+AA8+AD8+AG8+AJ8+AM8+AP8+AS8+AV8+AY8+BB8+BE8+BH8+BK8+BN8+BQ8+BT8+BW8+BZ8+CC8+CF8+CI8+CL8+CO8+CR8+CU8+CX8" +"DA8-(J8*$A$2)" +"J9" +"SUM(J8:J72)" +"SUM(J75:J84)+J73" +"SUM(J89:J94)" +"3494+2598+459" +"SUM(J99:J183)" +"J185+J96+J86" +"NOW()" +"SUM(D25:D27)" +"SUM(D28:D32)" +"SUM(D38:D39)" +"D46/D55" +"D20+D33+D45" +"SUM(E8:E9)" +"SUM(E18)" +"E10+E19" +"E32+E41" +"ROUND((+C5+C6)/(1-C9)-(C5+C6)+C7+C8,4)" +"SUM(C10,C5:C6)" +"+C15/C17" +"+C10" +"ROUND(+E15*D15,4)" +"+C5" +"ROUND(+G15*D15,4)" +"+C16/C17" +"+E10" +"+E5" +"SUM(C15:C16)" +"+H17+0.005" +"+C23" +"+F17" +"ROUND((+C23+C24)/(1-C27)+(C25+C26),4)-C23-C24" +"SUM(C23,C24,C28)" +"+F17" +"+F17" +"+E28" +"ROUND(+C64/(1-C68)+(C66+C67),4)-C64" +"SUM(C69,C64:C65,C70)" +"+C88" +"0.0022+0.0072" +"+#REF!" +"3.145/I$1" +"SUM(I12:M12)" +"I12*I$1*Q12" +"SUM(Q12:Q13)" +"SUM(S12:S14)" +"5.17/+I$1" +"5711+4212" +"I22*Q22" +"SUM(S17:S23)" +"+V12" +"SUM(Q26:Q26)" +"7.5654/I$1" +"+I29" +"14.1875/30" +"SUM(S29:S47)" +"SUM(S48,S27,#REF!,S24,#REF!,S15)" +"5.7131/$I$1" +"I12*1*Q12" +"6.25/I$1" +"I19*I1*Q19" +"1/$I$1" +"SUM(Q12:Q24)" +"+V11" +"6.238/I$1" +"SUM(I27:M27)" +"+Q32*I32" +"SUM(Q27:Q31)" +"SUM(S31:S31)" +"SUM(#REF!)" +"SUM(#REF!,S33,S25,)" +"SUM(K11:K101)" +"SUM(K103:K117)" +"SUM(K121:K129)" +"1492+500" +"785+184" +"5524+785" +"SUM(K133:K246)" +"SUM(M99:M246)" +"'Total Reqs'!E1" +"K1" +"K1" +"E1" +"B4" +"'Total Reqs'!#REF!" +"'Total Reqs'!K11" +"SUBTOTAL(9,K14:K20)" +"K21-L21" +"IF(M21<0.9*N21,0.9*N21,IF(M21>1.1*N21,1.1*N21,M21))" +"(M21-O21)" +"S21-K21" +"'Total Reqs'!K15" +"2187*(1-0.02184)" +"B31" +"SUBTOTAL(9,K23:K27)" +"SUBTOTAL(9,L23:L31)" +"'Total Reqs'!K21" +"SUBTOTAL(9,K34:K37)" +"'Total Reqs'!K25" +"'Total Reqs'!K29" +"(1-0.02184)*5185" +"'Total Reqs'!K33" +"'Total Reqs'!K37" +"'Total Reqs'!K41" +"'Total Reqs'!K45" +"'Total Reqs'!K49" +"'Total Reqs'!K53" +"'Total Reqs'!K57" +"SUBTOTAL(9,K100:K105)" +"'Total Reqs'!K63" +"SUBTOTAL(9,K108:K110)" +"'Total Reqs'!K66" +"SUBTOTAL(9,K114:K118)" +"'Total Reqs'!K69" +"'Total Reqs'!K76" +"SUBTOTAL(9,K130:K131)" +"'Total Reqs'!K78" +"'Total Reqs'!K81" +"SUBTOTAL(9,L143:L152)" +"'Total Reqs'!K88" +"'Total Reqs'!K95" +"'Total Reqs'!K92" +"417*(1-0.02184)" +"'Total Reqs'!K98" +"'Total Reqs'!K101" +"SUBTOTAL(9,K172:K173)" +"SUM(K174,K174,K170,K162,K153,K141,K136,K128,K119,K111,K106,K98,K92,K82,K76,K70,K61,K52,K44,K38,K32,K21)" +"SUM(L174,L170,L162,L153,L141,L136,L128,L119,L111,L106,L98,L92,L82,L76,L70,L61,L52,L44,L38,L32,L21)" +"SUBTOTAL(9,M11:M174)" +"'Total Reqs'!K103" +"SUBTOTAL(9,K191:K196)" +"SUBTOTAL(9,L191:L202)" +"'Total Reqs'!K110" +"SUBTOTAL(9,K205:K206)" +"SUBTOTAL(9,S205:S217)" +"'Total Reqs'!K116" +"'Total Reqs'!K121" +"'Total Reqs'!K124" +"SUBTOTAL(9,K241:K241)" +"'Total Reqs'!K133" +"(1-0.0235)*3072" +"11910-S251" +"'Total Reqs'!K140" +"(1-0.017)*(1-0.0158)*816" +"'Total Reqs'!K144" +"(1-0.026)*(7571-1468)" +"18657-497" +"SUBTOTAL(9,K261:K359)" +"'Total Reqs'!K244" +"SUM(K366,,K360,K259,K254,K242,K239,K232,K223,K218,K203,K176)" +"SUBTOTAL(9,S11:S365)" +"'Total Reqs'!E1" +"E10*31" +"(SUM(D12:D24)+Storage!E15)*(1-0.0025)" +"SUM(D9:D13)" +"SUM(D17:D18)" +"SUM(D22:D25)" +"+E22" +"+E22/(1-E23)+E24" +"+E22" +"+E22/(1-E23)-E22+E24" +"+F41*G41" +"SUM(H41:H42)" +"+H27" +"+G45*F45" +"0.0323+0.0022" +"+F9/(1-F11)-F9+F10" +"SUM(F9,F12)" +"+F15-F16" +"+F21+F20" +"ROUND((+C4+C5)/(1-C8)+(C6+C7),4)-C4-C5" +"SUM(C4:C5,C9,C10)" +"+C22" +"ROUND(+I16/(1-I19)+I18,4)-I16" +"ROUND(+C16/(1-C20)+(C18+C19),4)-C16" +"I16+I20" +"SUM(C16,C17,C21)" +"+E22+E21+E16" +"ROUND(+D39*(1-C43),0)" +"ROUND((+C57+C58)/(1-C61)-(C57+C58)+C59+C60,4)" +"SUM(C62,C57:C58)" +"0.0022+0.0072" +"+#REF!" +"3.145/J$1" +"SUM(J12:N12)" +"J12*J$1*R12" +"3.145/J1" +"3.145/J1" +"3.145/31" +"+J21*R21*31" +"3.15/J1" +"3.145/J1" +"+R23*J23*$J$1" +"3.145/J1" +"3.145/J1" +"3.145/J1" +"+R26*J26*J1" +"3.154/J1" +"SUM(R12:R28)" +"SUM(T12:T29)" +"+J32*R32" +"1.544/J1" +"+J33*R33*30" +"+(33135+524690)*1.02" +"1.544/31" +"(669+10594)*1.02" +"10.913/J1" +"4477*1.02" +"10.913/J1" +"+R37*J37*30" +"10.913/J1" +"16156*1.02" +"8.223/J1" +"340*1.02" +"10.913/J1" +"457*1.02" +"10.913/J1" +"10.913/31" +"8.223/J1" +"4.75/J1" +"431+67" +"SUM(T32:T46)" +"5.17/+J1" +"4.92/J1" +"11.95/J1" +"11.92/J1" +"J53*R53" +"2.02/J1" +"2.02/J1" +"+R57*J57" +"SUM(T49:T61)" +"+W12" +"SUM(R66:R67)" +"7.5654/J$1" +"+J70" +"853+1752" +"22+45" +"51+105" +"14.1875/30" +"366+751" +"SUM(T70:T91)" +"SUM(T92,T68,T64,T62,T47,T30)" +"J13*1*R13" +"SUM(R13:R16)" +"+W12" +"6.238/J1" +"SUM(J19:N19)" +"1.512/J1" +"4.56/J$1" +"J21*J$1*R21" +"3.0417/30.417" +"6.029/J$1" +"J29*R29" +"6.401/J$1" +"6.449/J$1" +"6.372/J$1" +"4.563/J$1" +"+R50*J50" +"3.145/J$1" +"6.401/J1" +"+J60*R60*13" +"+J62*R62" +"SUM(R31:R64)" +"SUM(T19:T64)" +"SUM(#REF!)" +"+W37" +"SUM(T68)" +"SUM(T69,T66,T17,)" +"+T74+T72" +"SUM(D8:E8)" +"23623016.85-376466" +"SUM(C8:C15)" +"SUM(F16:F19)" +"12052007-1919624" +"11755616-1373751" +"7278502-427613" +"-3606-1311209" +"7072304-715960" +"4824683-676706" +"SUM(C25:C30)" +"SUM(D26:D29)" +"SUM(F31:F32)" +"-46572+48421" +"D6+F6+H6" +"287724" +"-1082522-280412" +"SUM(D6:D9)" +"300000-41040+193106" +"SUM(D10:D15)" +"SUM(B6:B12)" +"B13-E13" +"I13-I16" +"L1+1" +"L8-$J8" +"L8" +"+L8+O8+R8+U8+X8+AA8+AD8+AG8+AJ8+AM8+AP8+AS8+AV8+AY8+BB8+BE8+BH8+BK8+BN8+BQ8+BT8+BW8+BZ8+CC8+CF8+CI8+CL8+CO8+CR8+CU8+CX8" +"DA8-(J8*$A$2)" +"J9" +"SUM(J8:J72)" +"SUM(J75:J84)+J73" +"SUM(J89:J94)" +"1492+500" +"1489+500" +"184+785" +"184+786" +"5524+785" +"5527+786" +"SUM(J99:J183)" +"J185+J96+J86" +"3.155+0.02" +"3.035+0.02" +"3.18" +"3.18-0.01" +"3.18+0.01" +"2.83" +"2.83-0.01" +"2.83+0.01" +"3.135" +"3.135-0.02" +"3.135+0.02" +"+A6+1" +"+B6" +"SUM(B6:D6)" +"ROUND(+H6*(1-0.02116),0)" +"+F6-I6" +"188693-36124" +"+P6+O6" +"+O6-K6" +"+U6*S6" +"+A6+1" +"+D6" +"+Y30*X30" +"SUM(B6:B37)" +"SUM(V6:V34)" +"+V38-Z38" +"ROUND((+C4+C5)/(1-C8)+(C6+C7),4)-C4-C5" +"SUM(C4:C5,C9,C10)" +"+C22" +"ROUND(+I16/(1-I19)+I18,4)-I16" +"ROUND(+C16/(1-C20)+(C18+C19),4)-C16" +"I16+I20" +"SUM(C16,C17,C21)" +"+E22+E21+E16" +"ROUND(+D39*(1-C43),0)" +"ROUND((+C57+C58)/(1-C61)-(C57+C58)+C59+C60,4)" +"SUM(C62,C57:C58)" +"0.0022+0.0072" +"+#REF!" +"3.145/J$1" +"SUM(J12:N12)" +"J12*J$1*R12" +"+J13*R13*31" +"+R15*J15*$J$1" +"+R23*J23*J2" +"+R24*J24*J1" +"SUM(R12:R26)" +"SUM(T12:T27)" +"+J30*R30" +"1.544/J1" +"+J31*R31*30" +"1.544/J1" +"+(33135+524690)*1.02" +"1.544/31" +"(669+10594)*1.02" +"10.913/J1" +"4477*1.02" +"10.913/J1" +"+R37*J37*30" +"10.913/J1" +"16156*1.02" +"8.223/J1" +"340*1.02" +"10.913/J1" +"457*1.02" +"10.913/J1" +"10.913/31" +"8.223/J1" +"4.75/J1" +"4.75/31" +"431+67" +"SUM(T30:T47)" +"5.17/+J1" +"4.92/J1" +"11.95/J1" +"11.92/J1" +"J54*R54" +"2.02/J1" +"2.02/J1" +"+R58*J58" +"1.17/J1" +"+R59*J59*31" +"SUM(T50:T62)" +"7.5654/J$1" +"+J65" +"853+1752" +"22+46" +"51+105" +"14.1875/30" +"15.0677/J1" +"SUM(T65:T86)" +"SUM(T87,#REF!,#REF!,T63,T48,T28)" +"J13*1*R13" +"SUM(R13:R16)" +"+W12" +"6.238/J1" +"SUM(J19:N19)" +"1.512/J1" +"3.0417/30.417" +"J21*J$1*R21" +"6.401/J$1" +"6.401/$J$1" +"+R27*J27" +"6.029/J$1" +"J34*R34" +"+J38*R38*13" +"+J55*R55" +"4.56/J$1" +"SUM(R24:R66)" +"SUM(T19:T66)" +"SUM(#REF!)" +"+W30" +"+(5.7625+0.2)/J$1" +"SUM(T70)" +"SUM(T71,T68,T17,)" +"+#REF!" +"6.238/#REF!" +"SUM(J4:N4)" +"1.512/#REF!" +"4.56/J$1" +"J6*J$1*R6" +"3.0417/30.417" +"6.029/J$1" +"J13*R13" +"6.401/J$1" +"6.449/J$1" +"4.563/J$1" +"+R34*J34" +"3.145/J$1" +"6.401/$J$1" +"6.401/#REF!" +"+J44*R44*13" +"+J46*R46" +"SUM(R15:R49)" +"SUM(T4:T49)" +"SUM(#REF!)" +"3.145/J44" +"3.145/31" +"+J64*R64*31" +"3.15/J44" +"3.145/J44" +"+R66*J66*$J$1" +"3.145/J44" +"3.145/J44" +"3.145/J44" +"+R69*J69*J44" +"3.145/J44" +"+R70*J70*J44" +"3.154/J44" +"SUM(K11:K101)" +"SUM(K103:K117)" +"SUM(K121:K129)" +"SUM(K133:K246)" +"SUM(M99:M246)" +"'Total Reqs'!E1" +"K1" +"K1" +"B4" +"'Total Reqs'!#REF!" +"'Total Reqs'!K11" +"SUBTOTAL(9,K14:K20)" +"K21-L21" +"IF(M21<0.9*N21,0.9*N21,IF(M21>1.1*N21,1.1*N21,M21))" +"(M21-O21)" +"'Total Reqs'!K15" +"2309*(1-0.02184)" +"B31" +"SUBTOTAL(9,K23:K27)" +"SUBTOTAL(9,L23:L31)" +"'Total Reqs'!K21" +"SUBTOTAL(9,K34:K37)" +"'Total Reqs'!K25" +"'Total Reqs'!K29" +"(1-0.02184)*2805" +"'Total Reqs'!K33" +"'Total Reqs'!K37" +"'Total Reqs'!K41" +"'Total Reqs'!K45" +"'Total Reqs'!K49" +"'Total Reqs'!K53" +"'Total Reqs'!K57" +"SUBTOTAL(9,K100:K105)" +"'Total Reqs'!K63" +"SUBTOTAL(9,K108:K110)" +"'Total Reqs'!K66" +"SUBTOTAL(9,K114:K118)" +"'Total Reqs'!K69" +"'Total Reqs'!K76" +"SUBTOTAL(9,K130:K131)" +"'Total Reqs'!K78" +"'Total Reqs'!K81" +"SUBTOTAL(9,L143:L152)" +"'Total Reqs'!K88" +"'Total Reqs'!K95" +"'Total Reqs'!K92" +"428*(1-0.02184)" +"'Total Reqs'!K98" +"'Total Reqs'!K101" +"SUBTOTAL(9,K172:K173)" +"SUM(K174,K174,K170,K162,K153,K141,K136,K128,K119,K111,K106,K98,K92,K82,K76,K70,K61,K52,K44,K38,K32,K21)" +"SUM(L174,L170,L162,L153,L141,L136,L128,L119,L111,L106,L98,L92,L82,L76,L70,L61,L52,L44,L38,L32,L21)" +"SUBTOTAL(9,M11:M174)" +"'Total Reqs'!K103" +"SUBTOTAL(9,K191:K196)" +"SUBTOTAL(9,L191:L202)" +"'Total Reqs'!K110" +"SUBTOTAL(9,K205:K206)" +"'Total Reqs'!K116" +"'Total Reqs'!K121" +"'Total Reqs'!K124" +"SUBTOTAL(9,K241:K241)" +"'Total Reqs'!K133" +"(1-0.0235)*2398" +"'Total Reqs'!K140" +"(1-0.017)*(1-0.0158)*636" +"'Total Reqs'!K144" +"(1-0.026)*(5910-0)" +"SUBTOTAL(9,K261:K359)" +"'Total Reqs'!K244" +"SUM(K366,,K360,K259,K254,K242,K239,K232,K223,K218,K203,K176)" +"3.155+0.02" +"3.035+0.02" +"3.18" +"3.18-0.01" +"3.18+0.01" +"2.83" +"2.83-0.01" +"2.83+0.01" +"3.135" +"3.135-0.02" +"3.135+0.02" +"+A6+1" +"+B6" +"SUM(B6:D6)" +"+F6+H6" +"+N6+M6" +"IF(O6-J6>0,O6-J6,0)" +"+S6*Q6" +"+A6+1" +"+C6" +"+M11-10000" +"SUM(B6:B37)" +"SUM(T6:T34)" +"ROUND((+C4+C5)/(1-C8)+(C6+C7),4)-C4-C5" +"SUM(C4:C5,C9,C10)" +"+C22" +"ROUND(+I16/(1-I19)+I18,4)-I16" +"ROUND(+C16/(1-C20)+(C18+C19),4)-C16" +"I16+I20" +"SUM(C16,C17,C21)" +"+E22+E21+E16" +"ROUND(+D39*(1-C43),0)" +"ROUND((+C57+C58)/(1-C61)-(C57+C58)+C59+C60,4)" +"SUM(C62,C57:C58)" +"0.0022+0.0072" +"+#REF!" +"3.145/J$1" +"SUM(J12:N12)" +"J12*J$1*R12" +"+J18*R18*31" +"+R20*J20*$J$1" +"+R23*J23*J1" +"+R24*J24*J1" +"SUM(R12:R26)" +"SUM(T12:T27)" +"+J30*R30" +"1.544/J1" +"+J31*R31*30" +"1.544/J1" +"+(33135+524690)*1.02" +"1.544/31" +"(669+10594)*1.02" +"10.913/J1" +"4477*1.02" +"10.913/J1" +"+R37*J37*30" +"10.913/J1" +"(16156+4118)*1.021" +"8.223/J1" +"340*1.02" +"10.913/J1" +"457*1.02" +"10.913/J1" +"10.913/31" +"8.223/J1" +"4.75/J1" +"4.75/31" +"431+67" +"SUM(T30:T47)" +"5.17/+J1" +"4.92/J1" +"11.95/J1" +"7.36/J1" +"J54*R54" +"2.02/J1" +"2.02/J1" +"+R58*J58" +"1.17/J1" +"+R59*J59*31" +"SUM(T50:T62)" +"7.5654/J$1" +"+J65" +"853+1752" +"22+46" +"51+105" +"14.1875/30" +"364+748" +"SUM(T65:T86)" +"SUM(T87,T63,T48,T28)" +"J13*1*R13" +"SUM(R13:R16)" +"+W12" +"6.238/J1" +"SUM(J19:N19)" +"1.512/J1" +"4.56/J$1" +"J21*J$1*R21" +"3.0417/30.417" +"6.029/J$1" +"J29*R29" +"6.401/J$1" +"4.563/J$1" +"+R46*J46" +"6.401/$J$1" +"6.401/J1" +"+J55*R55*13" +"+J57*R57" +"6.401/J1" +"SUM(R31:R60)" +"SUM(T19:T60)" +"SUM(#REF!)" +"+W37" +"+(5.7625+0.2)/J$1" +"SUM(T64)" +"SUM(T65,T62,T17,)" +"+#REF!" +"6.238/#REF!" +"SUM(J4:N4)" +"1.512/#REF!" +"4.56/J$1" +"J6*J$1*R6" +"3.0417/30.417" +"6.029/J$1" +"J17*R17" +"6.401/J$1" +"6.449/J$1" +"4.563/J$1" +"+R47*J47" +"3.145/J$1" +"6.401/$J$1" +"6.401/#REF!" +"+J57*R57*13" +"+J59*R59" +"SUM(R19:R62)" +"SUM(T4:T62)" +"SUM(#REF!)" +"3.145/J57" +"3.145/31" +"+J77*R77*31" +"3.15/J57" +"3.145/J57" +"+R79*J79*$J$1" +"3.145/J57" +"3.145/J57" +"3.145/J57" +"+R82*J82*J57" +"3.145/J57" +"+R83*J83*J57" +"3.154/J57" +"SUM(C5:C17)" +"SUM(C5:C17)" +"SUM(E8:E20)" +"3.155+0.02" +"3.035+0.02" +"3.18" +"3.18-0.01" +"3.18+0.01" +"2.83" +"2.83-0.01" +"2.83+0.01" +"3.135" +"3.135-0.02" +"3.135+0.02" +"+A6+1" +"+B6" +"SUM(B6:D6)" +"+B6+H6" +"+J6+M6" +"+T6+S6" +"IF(U6-J6>0,U6-J6,0)" +"(+Y6-0.01)*W6" +"IF(U6-J6<0,J6-U6,0)" +"(+AD6+0.01)*AB6" +"+A6+1" +"+C6" +"+S11-10000" +"SUM(B6:B37)" +"SUM(Z6:Z36)" +"ROUND(+Z38/W38,4)" +"+Z39" +"5.55+0.0075" +"+Y45*W43" +"+Y43-Y42" +"+S38" +"+T52*S52" +"-W38" +"+AB38" +"5.0595+0.1466" +"SUM(S52:S54)" +"0.0022+0.0072" +"+S55" +"+U60+U55" +"+U62/S62" +"ROUND((+C4+C5)/(1-C8)+(C6+C7),4)-C4-C5" +"SUM(C4:C5,C9,C10)" +"+C22" +"+C22" +"ROUND(+I16/(1-I19)+I18,4)-I16" +"ROUND(+C16/(1-C20)+(C18+C19),4)-C16" +"I16+I20" +"SUM(C16,C17,C21)" +"+E22+E21+E16" +"ROUND(+D44*(1-C48),0)" +"SUM(C82,C77:C78)" +"0.0022+0.0072" +"ROUND((+C135+C136)/(1-C139)-(C135+C136)+C137+C138,4)" +"+#REF!" +"3.145/J$1" +"SUM(J12:N12)" +"J12*J$1*R12" +"+J18*R18*31" +"+R20*J20*$J$1" +"+R23*J23*J1" +"+R24*J24*J1" +"SUM(R12:R26)" +"SUM(T12:T27)" +"+J30*R30" +"1.544/J1" +"+J31*R31*30" +"1.544/J1" +"+(33135+524690)*1.02" +"1.544/31" +"(669+10594)*1.02" +"10.913/J1" +"4477*1.02" +"10.913/J1" +"+R37*J37*30" +"10.913/J1" +"(16156+4118)*1.021" +"8.223/J1" +"340*1.02" +"10.913/J1" +"457*1.02" +"10.913/J1" +"10.913/31" +"8.223/J1" +"4.75/J1" +"4.75/31" +"431+67" +"SUM(T30:T47)" +"5.17/+J1" +"4.92/J1" +"11.95/J1" +"7.36/J1" +"J54*R54" +"2.02/J1" +"2.02/J1" +"+R58*J58" +"1.17/J1" +"+R59*J59*31" +"SUM(T50:T62)" +"7.5654/J$1" +"+J65" +"853+1752" +"22+46" +"51+105" +"14.1875/30" +"364+748" +"SUM(T65:T86)" +"SUM(T87,T63,T48,T28)" +"J13*1*R13" +"SUM(R13:R16)" +"+W12" +"6.238/J1" +"SUM(J19:N19)" +"1.512/J1" +"4.56/J$1" +"J21*J$1*R21" +"3.0417/30.417" +"6.029/J$1" +"J29*R29" +"6.401/J$1" +"4.563/J$1" +"+R46*J46" +"6.401/$J$1" +"6.401/J1" +"+J55*R55*13" +"+J57*R57" +"6.401/J1" +"SUM(R31:R60)" +"SUM(T19:T60)" +"SUM(#REF!)" +"+W37" +"+(5.7625+0.2)/J$1" +"SUM(T64)" +"SUM(T65,T62,T17,)" +"+#REF!" +"6.238/#REF!" +"SUM(J4:N4)" +"1.512/#REF!" +"4.56/J$1" +"J6*J$1*R6" +"3.0417/30.417" +"6.029/J$1" +"J17*R17" +"6.401/J$1" +"6.449/J$1" +"4.563/J$1" +"+R47*J47" +"3.145/J$1" +"6.401/$J$1" +"6.401/#REF!" +"+J57*R57*13" +"+J59*R59" +"SUM(R19:R62)" +"SUM(T4:T62)" +"SUM(#REF!)" +"3.145/J57" +"3.145/31" +"+J77*R77*31" +"3.15/J57" +"3.145/J57" +"+R79*J79*$J$1" +"3.145/J57" +"3.145/J57" +"3.145/J57" +"+R82*J82*J57" +"3.145/J57" +"+R83*J83*J57" +"3.154/J57" +"SUBTOTAL(9,I2:I4)" +"SUBTOTAL(9,I6:I6)" +"SUBTOTAL(9,I10:I30)" +"SUBTOTAL(9,I32:I42)" +"SUBTOTAL(9,I44:I67)" +"SUBTOTAL(9,I69:I99)" +"SUBTOTAL(9,I101:I128)" +"SUBTOTAL(9,I154:I155)" +"SUBTOTAL(9,I2:I164)" +"SUBTOTAL(9,I2:I7)" +"SUBTOTAL(9,I9:I11)" +"SUBTOTAL(9,I13:I13)" +"SUBTOTAL(9,I113:I114)" +"SUBTOTAL(9,I116:I119)" +"SUBTOTAL(9,I127:I142)" +"SUBTOTAL(9,I147:I175)" +"SUBTOTAL(9,I177:I210)" +"SUBTOTAL(9,I212:I239)" +"SUBTOTAL(9,I241:I254)" +"SUBTOTAL(9,I256:I285)" +"SUBTOTAL(9,I322:I357)" +"SUBTOTAL(9,I372:I408)" +"SUBTOTAL(9,I2:I420)" +"SUM(K11:K101)" +"SUM(K103:K117)" +"SUM(K121:K129)" +"SUM(K133:K195)" +"SUM(M99:M195)" +"'Total Reqs'!E1" +"K1" +"K1" +"B4" +"'Total Reqs'!#REF!" +"'Total Reqs'!K11" +"SUBTOTAL(9,K14:K20)" +"K21-L21" +"IF(M21<0.9*N21,0.9*N21,IF(M21>1.1*N21,1.1*N21,M21))" +"(M21-O21)" +"'Total Reqs'!K15" +"B31" +"SUBTOTAL(9,K23:K27)" +"SUBTOTAL(9,L23:L31)" +"'Total Reqs'!K21" +"SUBTOTAL(9,K34:K37)" +"'Total Reqs'!K25" +"'Total Reqs'!K29" +"4489+1315" +"'Total Reqs'!K33" +"'Total Reqs'!K37" +"'Total Reqs'!K41" +"'Total Reqs'!K45" +"'Total Reqs'!K49" +"'Total Reqs'!K53" +"'Total Reqs'!K57" +"SUBTOTAL(9,K100:K105)" +"'Total Reqs'!K63" +"SUBTOTAL(9,K108:K110)" +"'Total Reqs'!K66" +"SUBTOTAL(9,K114:K118)" +"'Total Reqs'!K69" +"'Total Reqs'!K76" +"SUBTOTAL(9,K130:K131)" +"'Total Reqs'!K78" +"'Total Reqs'!K81" +"SUBTOTAL(9,L143:L152)" +"'Total Reqs'!K88" +"'Total Reqs'!K95" +"'Total Reqs'!K92" +"'Total Reqs'!K98" +"'Total Reqs'!K101" +"SUBTOTAL(9,K172:K173)" +"SUM(K174,K174,K170,K162,K153,K141,K136,K128,K119,K111,K106,K98,K92,K82,K76,K70,K61,K52,K44,K38,K32,K21)" +"SUM(L174,L170,L162,L153,L141,L136,L128,L119,L111,L106,L98,L92,L82,L76,L70,L61,L52,L44,L38,L32,L21)" +"SUBTOTAL(9,M11:M174)" +"'Total Reqs'!K103" +"SUBTOTAL(9,K191:K196)" +"SUBTOTAL(9,L191:L202)" +"'Total Reqs'!K110" +"SUBTOTAL(9,K205:K206)" +"'Total Reqs'!K116" +"'Total Reqs'!K121" +"'Total Reqs'!K124" +"SUBTOTAL(9,K241:K241)" +"'Total Reqs'!K133" +"'Total Reqs'!K140" +"'Total Reqs'!K144" +"(1-0.026)*(2707-0)" +"#REF!" +"SUBTOTAL(9,K261:K308)" +"'Total Reqs'!K193" +"SUM(K315,,K309,K259,K254,K242,K239,K232,K223,K218,K203,K176)" +"SUBTOTAL(3,I2:I5)" +"SUBTOTAL(3,I7:I7)" +"SUBTOTAL(3,I11:I31)" +"SUBTOTAL(3,I33:I43)" +"SUBTOTAL(3,I45:I68)" +"SUBTOTAL(3,I70:I100)" +"SUBTOTAL(3,I102:I129)" +"SUBTOTAL(3,I155:I156)" +"SUBTOTAL(3,I2:I165)" +"SUBTOTAL(9,I2:I2)" +"SUBTOTAL(9,I4:I10)" +"SUBTOTAL(9,I12:I14)" +"SUBTOTAL(9,I42:I46)" +"SUBTOTAL(9,I120:I121)" +"SUBTOTAL(9,I125:I128)" +"SUBTOTAL(9,I138:I153)" +"SUBTOTAL(9,I158:I190)" +"SUBTOTAL(9,I192:I229)" +"SUBTOTAL(9,I231:I258)" +"SUBTOTAL(9,I260:I277)" +"SUBTOTAL(9,I279:I308)" +"SUBTOTAL(9,I310:I343)" +"SUBTOTAL(9,I345:I380)" +"SUBTOTAL(9,I395:I437)" +"SUBTOTAL(9,I2:I449)" +"SUM(BM3:HD3)" +"CONCATENATE(B8,J8)" +"CONCATENATE(B8,J8,I8)" +"+BC8" +"+Q8" +"V8" +"SUM(V8:AZ8)" +"+BB8/30" +"MAX(V8:AZ8)" +"SUM(BG8:GU8)-V8" +"SUM(BG13:HD13)-V13" +"+BB34/31" +"SUM(BG34:HG34)-V34" +"#REF!" +"H43" +"MAX(V71:AX71)" +"SUM(BG72:GU72)" +"SUM(Q8:Q72)" +"BB74/30" +"BG3-SUM(BG8:BG72)" +"+BG3-BG74" +"SUM(FM75:FS75)" +"+Q80" +"Q80-SUM(BG80:BR80)" +"V81-SUM(BG81:BR81)" +"FU3-SUM(FU8:FU90)" +"+FU3-FU92" +"SUMIF($B$8:$B$72,""30CS"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""30CSrbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""30CSrinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""30CSWbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""30CSWinc"",$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,1,$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,1,$R$8:$R$72)" +"SUMIF($B$8:$B$72,""30RV"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""30RVrbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""30RVrinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""30RVWbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""30RVWinc"",$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,2,$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,2,$R$8:$R$72)" +"SUMIF($B$8:$B$72,833866,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""833866rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""833866rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""833866Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""833866Winc"",$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,3,$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,3,$R$8:$R$72)" +"SUMIF($B$8:$B$72,833469,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""833469rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""833469rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""833469Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""833469Winc"",$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,4,$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,4,$R$8:$R$72)" +"SUMIF($B$8:$B$72,831095,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""831095rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""831095rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""831095Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""831095Winc"",$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,5,$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,5,$R$8:$R$72)" +"SUMIF($B$8:$B$72,21,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""21rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""21rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""21Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""21Winc"",$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,6,$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,6,$R$8:$R$72)" +"SUMIF($B$8:$B$72,22,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""22rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""22rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""22Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""22Winc"",$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,7,$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,7,$R$8:$R$72)" +"SUMIF($B$8:$B$72,17,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""17rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""17rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""17Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""17Winc"",$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,8,$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,8,$R$8:$R$72)" +"SUMIF($B$8:$B$72,""27"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""27rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""27rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""27Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""27Winc"",$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,9,$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,9,$R$8:$R$72)" +"SUMIF($B$8:$B$72,""25E"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""25Erbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""25Erinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""25EWbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""25EWinc"",$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,10,$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,10,$R$8:$R$72)" +"SUMIF($B$8:$B$72,""19E"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""19Erbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""19Erinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""19EWbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""19EWinc"",$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,""ST"",$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,""ST"",$R$8:$R$72)" +"SUMIF($B$8:$B$72,""56"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""56rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""56rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""56Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""56Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,107,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""107rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""107rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""107Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""107Winc"",$Q$8:$Q$72)" +"SUM(Q101:Q111)" +"SUMIF($B$8:$B$72,54,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""54rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""54rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""54Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""54Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,""23N"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""23Nrbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""23Nrinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""23NWbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""23NWinc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,18,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""18rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""18rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""18Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""18Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,73,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""73rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""73rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""73Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""73Winc"",$Q$8:$Q$72)" +"SUMIF($T$8:$T$72,37147,$Q$8:$Q$72)" +"+R117/$Q$122" +"SUMIF($B$8:$B$72,23,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""23rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""23rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""23Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""23Winc"",$Q$8:$Q$72)" +"SUMIF($T$8:$T$72,66917,$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,""732999"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""732999rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""732999rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""732999Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""732999Winc"",$Q$8:$Q$72)" +"SUMIF($T$8:$T$72,""A03"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,80,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""80rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""80rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""80Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""80Winc"",$Q$8:$Q$72)" +"SUM(R117:R119)" +"SUMIF($B$8:$B$72,67,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""67rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""67rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""67Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""67Winc"",$Q$8:$Q$72)" +"EU3-SUM(EU8:EU119)" +"SUMIF($B$8:$B$72,48,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""48rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""48rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""48Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""48Winc"",$Q$8:$Q$72)" +"+EU3-EU121" +"SUMIF($B$8:$B$72,348,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""348rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""348rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""348Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""348Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,44,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""44rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""44rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""44Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""44Winc"",$Q$8:$Q$72)" +"SUMIF($T$8:$T$72,""beth gas"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,6,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""6rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""6rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""6Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""6Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,24,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""24rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""24rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""24Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""24Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,25,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""25rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""25rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""25Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""25Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,19,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""19rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""19rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""19Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""19Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,29,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""29rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""29rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""29Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""29Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,""56W"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""56Wrbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""56Wrinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""56WWbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""56WWinc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,4,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""4rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""4rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""4Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""4Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,""loudoun"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""LOUDOUNrbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""LOUDOUNrinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""LOUDOUNWbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""LOUDOUNWinc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,""46"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""46rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""46rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""46Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""46Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,62,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""62rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""62rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""62Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""62Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,78,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""78rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""78rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""78Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""78Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,52,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""52rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""52rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""52Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""52Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,88,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""88rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""88Wbase"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,634197,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""634198Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""634197rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""634197Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""634197Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,""STOI"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""STOIrbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""STOIrinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""STOIWbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""STOIWinc"",$Q$8:$Q$72)" +"SUM(G101:G139)" +"-Q71" +"+G141+G143+G144" +"+G146/$F$147" +"+E22" +"+E22/(1-E23)+E24" +"+E22" +"+E22/(1-E23)-E22+E24" +"+F41*G41" +"SUM(H41:H42)" +"+H27" +"+G45*F45" +"0.0323+0.0022" +"+F9/(1-F11)-F9+F10" +"SUM(F9,F12)" +"+F15-F16" +"+F21+F20" +"3.155+0.02" +"3.035+0.02" +"3.18" +"3.18-0.01" +"3.18+0.01" +"2.83" +"2.83-0.01" +"2.83+0.01" +"3.135" +"3.135-0.02" +"3.135+0.02" +"SUM(B6:H6)" +"+A6+1" +"+B6" +"ROUND(+D6*(1-0.02184),0)" +"+B6-E6" +"+'Spot Deals'!I6" +"+J6+I6" +"+G6-K6" +"+O6*M6" +"+A6+1" +"+I6" +"SUM(B6:B37)" +"SUM(P6:P34)" +"ROUND((+C4+C5)/(1-C8)+(C6+C7),4)-C4-C5" +"SUM(C4:C5,C9,C10)" +"+C22" +"ROUND(+I16/(1-I19)+I18,4)-I16" +"ROUND(+C16/(1-C20)+(C18+C19),4)-C16" +"I16+I20" +"SUM(C16,C17,C21)" +"+E22+E21+E16" +"ROUND(+D39*(1-C43),0)" +"ROUND((+C57+C58)/(1-C61)-(C57+C58)+C59+C60,4)" +"SUM(C62,C57:C58)" +"0.0022+0.0072" +"+#REF!" +"3.145/J$1" +"SUM(J12:N12)" +"J12*J$1*R12" +"+J13*R13*31" +"+R15*J15*$J$1" +"+R23*J23*J2" +"+R24*J24*J1" +"SUM(R12:R26)" +"SUM(T12:T27)" +"+J30*R30" +"1.544/J1" +"+J31*R31*30" +"1.544/J1" +"1.544/31" +"10.913/J1" +"10.913/J1" +"+R37*J37*30" +"10.913/30" +"8.223/J1" +"340*1.02" +"10.91/30" +"10.913/J1" +"10.913/J1" +"8.223/J1" +"4.75/J1" +"10.913/31" +"SUM(T30:T46)" +"5.17/+J1" +"4.92/J1" +"SUM(T49:T51)" +"7.5654/J$1" +"+J54" +"853+1752" +"22+46" +"51+105" +"14.1875/30" +"+S65" +"7.3654/J$1" +"+R69*J69" +"15.0677/J1" +"12.0693/J1" +"12.0693/J1" +"SUM(T54:T79)" +"J13*1*R13" +"SUM(R13:R16)" +"+W12" +"6.238/J1" +"SUM(J19:N19)" +"1.512/J1" +"3.0417/30.417" +"J21*J$1*R21" +"6.431/J$1" +"6.431/$J$1" +"+R29*J29" +"6.259/J$1" +"J36*R36" +"+J40*R40*13" +"5.171/J$1" +"5.18/J$1" +"5.1807/J$1" +"+J57*R57" +"SUM(R26:R69)" +"SUM(T19:T69)" +"SUM(#REF!)" +"+W32" +"+(5.7625+0.2)/J$1" +"SUM(T73)" +"SUM(T74,T71,T17,)" +"+#REF!" +"6.238/#REF!" +"SUM(J4:N4)" +"1.512/#REF!" +"4.56/J$1" +"J6*J$1*R6" +"3.0417/30.417" +"6.029/J$1" +"J13*R13" +"6.401/J$1" +"6.449/J$1" +"4.563/J$1" +"+R34*J34" +"3.145/J$1" +"6.401/$J$1" +"6.401/#REF!" +"+J44*R44*13" +"+J46*R46" +"SUM(R15:R49)" +"SUM(T4:T49)" +"SUM(#REF!)" +"3.145/J44" +"3.145/31" +"+J64*R64*31" +"3.15/J44" +"3.145/J44" +"+R66*J66*$J$1" +"3.145/J44" +"3.145/J44" +"3.145/J44" +"+R69*J69*J44" +"3.145/J44" +"+R70*J70*J44" +"3.154/J44" +"0.025+0.0022" +"ROUND(+C5/(1-E5)-C5+D5,4)" +"+F5+C5" +"ROUND(+H5*G5,2)" +"+L5+K5+G5" +"ROUND(+M5*H5,2)" +"+P8-M8" +"+L8/(+Q8+L8)" +"0.0134+0.005" +"+P8" +"SUM(H7:H15)" +"+I16/H16" +"+O16/H16" +"SUM(B8:E8)" +"+F8-H8" +"+C8" +"+J8+F9-H9" +"SUM(B8:B9)" +"+A9+1" +"+J9+F13-H13" +"+J13+F16-H16" +"+A16+1" +"ROUND(+C5/(1-E5)-C5+D5,4)" +"+F5+C5" +"ROUND(+H5*G5,2)" +"+L5+K5+G5" +"ROUND(+M5*H5,2)" +"0.025+0.0022" +"0.0134+0.005" +"+C20" +"SUM(H7:H34)" +"+I35/H35" +"+O35/H35" +"SUM(B8:E8)" +"+F8-H8" +"+D8" +"+J8+F9-H9" +"SUM(B8:B31)" +"+A31+1" +"+J31+F35-H35" +"+A35+1" +"+J65+F68-H68" +"SUM(B3:M3)" +"NOW()" +"T14" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T24" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"SUM(B3:M3)" +"NOW()" +"T14" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T24" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"SUM(B3:M3)" +"NOW()" +"T14" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T24" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"SUM(B3:M3)" +"NOW()" +"T14" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T24" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"SUBTOTAL(9,AN2:AN10)" +"SUBTOTAL(9,AN12:AN12)" +"SUBTOTAL(9,AN14:AN19)" +"SUBTOTAL(9,AN21:AN64)" +"SUBTOTAL(9,AN68:AN69)" +"SUBTOTAL(9,AN71:AN73)" +"SUBTOTAL(9,AN2:AN73)" +"SUBTOTAL(9,AN2:AN39)" +"SUBTOTAL(9,AN41:AN42)" +"SUBTOTAL(9,AN44:AN46)" +"SUBTOTAL(9,AN48:AN48)" +"SUBTOTAL(9,AN50:AN72)" +"SUBTOTAL(9,AN74:AN224)" +"SUBTOTAL(9,AN232:AN243)" +"SUBTOTAL(9,AN2:AN243)" +"SUM(B3:M3)" +"NOW()" +"T14" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T24" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"SUM(F14:F60)" +"SUMIF($E$14:$E$58,$E64,F$14:F$58)" +"SUM(F64:F84)" +"$F$17+$F$18" +"$G$17+$G$18" +"$H$17+$H$18" +"$I$17+$I$18" +"$J$17+$J$18" +"$K$17+$K$18" +"$L$17+$L$18" +"$M$17+$M$18" +"$N$17+$N$18" +"$O$17+$O$18" +"$P$17+$P$18" +"$Q$17+$Q$18" +"$R$17+$R$18" +"$S$17+$S$18" +"$T$17+$T$18" +"F35/31" +"G35/29" +"I35/30" +"S35/28" +"33635+620+79078+162973+165230-111905" +"32335+580+73964+152556+145290-97924" +"33325+620+78703+156829+153450-111905" +"29100+77229+202382+81450-72200" +"17391+61380+161124+62620-104974" +"11520+59400+158702+59550-72200" +"11233+61380+133426+52700-73760" +"11233+55180+137704+59210-73760" +"12041+59400+137822+61200-72200" +"14756+64480+147963+63860-73760" +"13950+146723+63860-73760" +"12400+51373" +"12400+21923" +"11200+19684" +"11780+20956" +"18971+115875+4537+1083" +"17163+104521+4537+1079" +"17664+115378+4536+1075" +"16941+111554+4535+1070" +"17137+113656+4535+1066" +"16555+109374+141+1061" +"17061+112808+140+1056" +"16970+112241+140+1052" +"16025+108123+139+1047" +"16423+111111+139+1043" +"15866+107039+138" +"16351+86444" +"14849+85603" +"12584+76945" +"13525+58974" +"9559+28750+2150" +"9558+25300+2106" +"7142+20700+1679" +"27920+214" +"10224+42" +"7147+10" +"6461+6" +"6380+7" +"6639+8" +"9197+13" +"5915+34" +"7712+112" +"10562+184" +"9739+184" +"7970+184" +"933695+110000+1227" +"851060+50000+1485" +"714231+1813" +"83209+1808" +"62009+2313" +"41414+2505" +"37153+2033" +"36147+2327" +"38788+1777" +"49564+1760" +"62257+1273" +"65314+1465" +"151828+7408" +"132071+5480" +"107860+5354" +"20516+3040" +"19033+1988" +"2364+769" +"2190+232" +"2133+223" +"2132+185" +"3033+353" +"1944+953" +"595+1218" +"862+2374" +"551+1898" +"38+1625" +"67229+5487+20000" +"666318+6046+18000" +"63233+5651+20000" +"44588+4072+19000" +"39394+2462" +"6865+24303" +"7433+21859" +"5792+18398" +"6846+5552" +"4757+2116" +"3212+1222" +"3031+671" +"2985+495" +"3045+405" +"1217+804" +"685+1056" +"483+2830" +"552+4034" +"438+2537" +"234+2625" +"267012+100000" +"291828+50000" +"30297+3250+279" +"25044+2500+261" +"18609+3340+279" +"88+1039+1045+129" +"79+937+1044+128" +"82+1035+1044+128" +"78+1001+1044+127" +"79+1019+1044+127" +"77+981+32+126" +"79+1012+32+126" +"79+1007+32+125" +"74+970+32+125" +"76+997+32+124" +"73+960+32" +"76+775+32" +"69+768" +"58+690" +"63+529" +"50848+223839+92121+18404" +"42304+193190+84886+18607" +"44722+137905+85558+18416" +"59213+184797+18416" +"60976+168780+17679" +"59156+120668+17889" +"61209+100945+16837" +"60769+73364+13158" +"46108+63425" +"3498+63425" +"1535+55711" +"2+3472" +"24+4350" +"85465+25133+259314+4376+1872" +"74765+22737+233904+4375+1864" +"58264+23401+258202+4375+1856" +"35827+22443+249643+4374+1849" +"17759+22702+254347+4374+1841" +"8841+21932+244765+136+1833" +"8296+22602+252450+135+1825" +"8368+22481+251181+135+1817" +"10582+21229+241965+135+1809" +"17506+21757+248653+134+1802" +"19291+21019+239539+133" +"25997+21662+193451+133" +"12008+19671+191568" +"5332+16671+172192" +"2389+17917+131976" +"11618+4118" +"74495+775" +"56829+775" +"51253+725" +"37705+775" +"3411+750" +"14820+775" +"5921+750" +"5921+775" +"518+3200+1260+63" +"469+2887+1260+63" +"482+3187+1260+63" +"463+3081+1260+62" +"468+3139+1259+62" +"452+3021+39+62" +"466+3116+39+61" +"464+3100+39+61" +"438+2986+39+61" +"449+3069+39+61" +"433+2956+38" +"447+2387+38" +"406+2364" +"344+2125" +"369+1629" +"1719+327+3929" +"1505+295+3538" +"1173+303+3906" +"721+291+3776" +"357+294+3848" +"179+284+3703" +"167+293+3819" +"168+291+3800" +"213+275+3660" +"353+282+3761" +"391+272+3624" +"527+281+2926" +"249+255+2898" +"113+216+2605" +"52+232+1996" +"138+81" +"34861+10332+37306" +"34360+10295+33549" +"29790+10258+25569" +"25328+10220+20625" +"23319+10183+21237" +"15437+10145+20447" +"14732+10108+21052" +"14614+10071+20960" +"14496+6222+20205" +"14378+3940+20776" +"14261+1976+20002" +"13472+1084+20592" +"13095+457+20062" +"6766+274+17527" +"6468+65+4754" +"642740+15208" +"601347+10926" +"635796+13463" +"5604+12441" +"4203+11152" +"3745+11187" +"3714+10977" +"3824+10846" +"3700+10958" +"3076+12079" +"1643+11588" +"10740" +"10769" +"1324+54449+54410" +"1148+54561+49295" +"1243+52973+46052" +"1187+40496+34995" +"775+32204+30925" +"27189+27478" +"26806+27319" +"27546+27514" +"28515+27763" +"23907+29030" +"3324+6300" +"4397+6431" +"4390+7928" +"3816+7448" +"3405+7431" +"9497+16281+332631" +"9482+14660+302245" +"9497+11960+310684" +"8080+10797+18257" +"6693+9947+15077" +"6788+8933+12919" +"7004+9333+12345" +"4136+9675+12040" +"4178+24232+12569" +"21804+14143" +"5544" +"3728" +"3243" +"2690" +"2623" +"7087+27916+4164+47023" +"6158+25495+4819+43765" +"5882+24627+3288+41550" +"4739+18344+3089+26820" +"3956+14954+1646+22692" +"3489+14518+610+20850" +"3376+14445+409+19747" +"3495+14423+403+20615" +"1890+14607+495+22140" +"2899+14341+1024+23932" +"2502+3600+1009" +"2227+5890+1086" +"2526+8680+272" +"2526+6440+2089" +"2188+6820+173" +"499401+169611" +"384499+177465" +"246879+149191" +"113692+210504" +"51932+209903" +"130190+36192" +"155064+33912" +"164241+33760" +"163981+27690" +"152450+37452" +"244778+74296" +"132736+112577" +"3500+4500" +"240184+363+4477" +"189853+414+4408" +"166813+239+3404" +"85167+2379+2292" +"43589+162+762" +"23204+76+538" +"14589+77+439" +"11893+77+484" +"12111+75+449" +"20267+3+327" +"27297" +"29474" +"31418" +"19314" +"7119" +"5782+9028+43507" +"5075+7482+40769" +"3995+7174+37839" +"791+2563+26146" +"632+1727+16450" +"602+1497+13439" +"611+1402+12551" +"611+1359+12546" +"596+1358+11570" +"556+996+14928" +"536+754+18569" +"548+767+20604" +"548+767+19194" +"512+728+18612" +"544+767+17898" +"997+1560+605+9069+620+688+38419+10075+1856+1000" +"949+1435+605+8556+600+700+38361+1758+565" +"817+1300+500+610+400+29526+2507+588" +"280+400+600+26346+2829+588" +"96+300+580+24552+2930+567" +"53+200+400+24487+1201+536" +"51+100+350+22943+984+652" +"49+100+350+24562+1131+621" +"56+120+300+24633+1183+450" +"64+300+400+27441+3060+465" +"350+450+6203+480" +"605+600+7503+550" +"605+620+8433" +"605+580+5925" +"500+4579" +"90+56267+3102+650+8600+72" +"10+52659+1219+650+8000+68" +"6+4291+1143+650+7500+67" +"4+4792+1226+650+7000+76" +"16+5486+10350+650+7000+68" +"32+8205+3726+650+7020+71" +"8377+3555+650+8000" +"13012+5085+650+8000" +"11510+6478+650+8500" +"9140+5779+650+8500" +"3718+650+7000" +"102+36400" +"102+34400" +"102+23000" +"102+21000" +"868976+295129" +"683580+315505" +"422148+255108" +"193676+358596" +"91498+369826" +"68345+245852" +"64349+294239" +"61857+300931" +"53919+319316" +"73483+299110" +"131968+434789" +"207117+244206" +"SUM(E14:E57)" +"3000-E58" +"SUM(C7:C37)" +"C7/E8" +"(($G$1+I7)/E8)+(F7+G7)-($G$1+I7)" +"H7+I7" +"1-0.0451" +"1-0.0486" +"1-0.0337" +"($G$1/E14)+(F13+G13)-$G$1" +"1-0.0223" +"1-0.0279" +"J15" +"1-0.039" +"1-0.02988" +"C22/0.9773" +"(($G$1+I22)/(1-E22))+(F22+G22)-($G$1+I22)" +"I15" +"C23/0.991" +"J22" +"C24/0.9957" +"I15" +"C27/0.9865" +"I15" +"C30/0.982" +"(G36-G37)/E33" +"E36*E33" +"E37*E33" +"C7/E8" +"(($G$1+I7)/E8)+(F7+G7)-($G$1+I7)" +"H7+I7" +"1-0.0451" +"1-0.0486" +"1-0.0337" +"($G$1/E14)+(F13+G13)-$G$1" +"1-0.0223" +"1-0.0279" +"J15" +"1-0.039" +"1-0.02988" +"C22/0.9773" +"(($G$1+I22)/(1-E22))+(F22+G22)-($G$1+I22)" +"I15" +"C23/0.991" +"J22" +"C24/0.9957" +"I15" +"C27/0.9865" +"I15" +"C30/0.982" +"(G36-G37)/E33" +"E36*E33" +"E37*E33" +"C7/E8" +"(($G$1+I7)/E8)+(F7+G7)-($G$1+I7)" +"H7+I7" +"1-0.0451" +"1-0.0486" +"1-0.0337" +"($G$1/E14)+(F13+G13)-$G$1" +"1-0.0223" +"1-0.0279" +"J15" +"1-0.039" +"1-0.02988" +"C22/0.9773" +"(($G$1+I22)/(1-E22))+(F22+G22)-($G$1+I22)" +"I15" +"C23/0.991" +"J22" +"C24/0.9957" +"I15" +"C27/0.9865" +"I15" +"C30/0.982" +"(G36-G37)/E33" +"E36*E33" +"E37*E33" +"C5/E6" +"1-0.0458" +"1-0.0554" +"1-0.0287" +"1-0.0223" +"1-0.0227" +"1-0.039" +"1-0.02988" +"C20/0.9773" +"C21/0.991" +"C22/0.9957" +"C25/0.9865" +"C28/0.982" +"(G34-G35)/E31" +"E34*E31" +"C5/E6" +"1-0.0458" +"1-0.0554" +"1-0.0287" +"1-0.0223" +"1-0.0227" +"1-0.039" +"1-0.02988" +"C20/0.9773" +"C21/0.991" +"C22/0.9957" +"C25/0.9865" +"C28/0.982" +"(G34-G35)/E31" +"E34*E31" +"C5/E6" +"1-0.0458" +"1-0.0554" +"1-0.0287" +"1-0.0223" +"1-0.0227" +"1-0.039" +"C18/0.9773" +"C19/0.991" +"C20/0.9957" +"C23/0.9865" +"C26/0.982" +"(G32-G33)/E29" +"E32*E29" +"G33/E29" +"C5/E6" +"1-0.0458" +"1-0.0554" +"1-0.0287" +"1-0.0223" +"1-0.0227" +"1-0.039" +"C18/0.9773" +"C19/0.991" +"C20/0.9957" +"C23/0.9865" +"C26/0.982" +"(G32-G33)/E29" +"E32*E29" +"G33/E29" +"0.0022+0.017" +"C15+E15+P15+Q15+U15+V15+O15+N15+H15+J15+K15+L15" +"X15-W15" +"C15+E15+P15+Q15+U15+V15+F15" +"A15+1" +"+C15" +"SUM(C15:C45)" +"65+474" +"856656+13552" +"6538+103" +"17297+274" +"0.0022+0.017" +"SUM(BK3:HH3)" +"CONCATENATE(B8,J8)" +"CONCATENATE(B8,J8,I8)" +"+BC8" +"+Q8" +"V8" +"SUM(V8:AZ8)" +"+BB8/31" +"MAX(V8:AZ8)" +"SUM(BG8:HH8)-V8" +"852" +"6660+581+129+113" +"689+1100" +"1212+395" +"2208+1097" +"1244+677" +"1334+1063" +"4358+968" +"G94" +"989+419+1400" +"+G112" +"7111-123-138" +"3740+2469" +"2781+4242" +"SUM(BG155:HH155)" +"SUM(V138:V151)" +"SUM(Q8:Q155)" +"BB164/31" +"BG3-SUM(BG8:BG155)" +"+BG3-BG164" +"SUM(CI164:DC164)" +"+Q170" +"Q170-SUM(BG170:FD170)" +"V171-SUM(BG171:FD171)" +"SUMIF($B$8:$B$155,""30CS"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""30CSrbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""30CSrinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""30CSWbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""30CSWinc"",$Q$8:$Q$155)" +"SUMIF($E$8:$E$155,1,$Q$8:$Q$155)" +"SUMIF($E$8:$E$155,1,$R$8:$R$155)" +"SUMIF($B$8:$B$155,""30RV"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""30RVrbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""30RVrinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""30RVWbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""30RVWinc"",$Q$8:$Q$155)" +"SUMIF($E$8:$E$155,2,$Q$8:$Q$155)" +"SUMIF($E$8:$E$155,2,$R$8:$R$155)" +"SUMIF($B$8:$B$155,833866,$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""833866rbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""833866rinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""833866Wbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""833866Winc"",$Q$8:$Q$155)" +"SUMIF($E$8:$E$155,3,$Q$8:$Q$155)" +"SUMIF($E$8:$E$155,3,$R$8:$R$155)" +"SUMIF($B$8:$B$155,833469,$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""833469rbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""833469rinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""833469Wbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""833469Winc"",$Q$8:$Q$155)" +"SUMIF($E$8:$E$155,4,$Q$8:$Q$155)" +"SUMIF($E$8:$E$155,4,$R$8:$R$155)" +"SUMIF($B$8:$B$155,831095,$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""831095rbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""831095rinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""831095Wbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""831095Winc"",$Q$8:$Q$155)" +"SUMIF($E$8:$E$155,5,$Q$8:$Q$155)" +"SUMIF($E$8:$E$155,5,$R$8:$R$155)" +"SUMIF($B$8:$B$155,21,$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""21rbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""21rinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""21Wbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""21Winc"",$Q$8:$Q$155)" +"SUMIF($E$8:$E$155,6,$Q$8:$Q$155)" +"SUMIF($E$8:$E$155,6,$R$8:$R$155)" +"SUMIF($B$8:$B$155,22,$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""22rbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""22rinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""22Wbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""22Winc"",$Q$8:$Q$155)" +"SUMIF($E$8:$E$155,7,$Q$8:$Q$155)" +"SUMIF($E$8:$E$155,7,$R$8:$R$155)" +"SUMIF($B$8:$B$155,17,$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""17rbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""17rinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""17Wbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""17Winc"",$Q$8:$Q$155)" +"SUMIF($E$8:$E$155,8,$Q$8:$Q$155)" +"SUMIF($E$8:$E$155,8,$R$8:$R$155)" +"SUMIF($B$8:$B$155,27,$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""27rbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""27rinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""27Wbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""27Winc"",$Q$8:$Q$155)" +"SUMIF($E$8:$E$155,9,$Q$8:$Q$155)" +"SUMIF($E$8:$E$155,9,$R$8:$R$155)" +"SUMIF($B$8:$B$155,""25E"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""25Erbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""25Erinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""25EWbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""25EWinc"",$Q$8:$Q$155)" +"SUMIF($E$8:$E$155,10,$Q$8:$Q$155)" +"SUMIF($E$8:$E$155,10,$R$8:$R$155)" +"SUMIF($B$8:$B$155,""19E"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""19Erbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""19Erinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""19EWbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""19EWinc"",$Q$8:$Q$155)" +"SUMIF($E$8:$E$155,""ST"",$Q$8:$Q$155)" +"SUMIF($E$8:$E$155,""ST"",$R$8:$R$155)" +"SUMIF($B$8:$B$155,""56"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""56rbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""56rinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""56Wbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""56Winc"",$Q$8:$Q$155)" +"SUMIF($B$8:$B$155,107,$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""107rbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""107rinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""107Wbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""107Winc"",$Q$8:$Q$155)" +"SUM(Q188:Q198)" +"SUMIF($B$8:$B$155,54,$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""54rbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""54rinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""54Wbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""54Winc"",$Q$8:$Q$155)" +"SUMIF($B$8:$B$155,""23N"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""23Nrbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""23Nrinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""23NWbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""23NWinc"",$Q$8:$Q$155)" +"SUMIF($B$8:$B$155,18,$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""18rbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""18rinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""18Wbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""18Winc"",$Q$8:$Q$155)" +"SUMIF($B$8:$B$155,73,$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""73rbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""73rinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""73Wbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""73Winc"",$Q$8:$Q$155)" +"SUMIF($T$8:$T$155,48049,$Q$8:$Q$155)" +"+R204/$Q$209" +"SUMIF($B$8:$B$155,23,$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""23rbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""23rinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""23Wbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""23Winc"",$Q$8:$Q$155)" +"SUMIF($T$8:$T$155,36907,$Q$8:$Q$155)" +"SUMIF($B$8:$B$155,""732999"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""732999rbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""732999rinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""732999Wbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""732999Winc"",$Q$8:$Q$155)" +"SUMIF($T$8:$T$155,39999,$Q$8:$Q$155)" +"SUMIF($B$8:$B$155,80,$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""80rbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""80rinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""80Wbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""80Winc"",$Q$8:$Q$155)" +"SUMIF($T$8:$T$155,""A03"",$Q$8:$Q$155)" +"SUMIF($B$8:$B$155,67,$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""67rbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""67rinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""67Wbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""67Winc"",$Q$8:$Q$155)" +"SUM(R204:R207)" +"SUMIF($B$8:$B$155,48,$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""48rbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""48rinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""48Wbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""48Winc"",$Q$8:$Q$155)" +"SUMIF($B$8:$B$155,348,$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""348rbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""348rinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""348Wbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""348Winc"",$Q$8:$Q$155)" +"SUMIF($B$8:$B$155,44,$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""44rbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""44rinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""44Wbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""44Winc"",$Q$8:$Q$155)" +"SUMIF($T$8:$T$155,""beth gas"",$Q$8:$Q$155)" +"SUMIF($B$8:$B$155,6,$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""6rbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""6rinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""6Wbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""6Winc"",$Q$8:$Q$155)" +"SUMIF($B$8:$B$155,24,$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""24rbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""24rinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""24Wbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""24Winc"",$Q$8:$Q$155)" +"SUMIF($B$8:$B$155,25,$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""25rbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""25rinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""25Wbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""25Winc"",$Q$8:$Q$155)" +"SUMIF($B$8:$B$155,19,$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""19rbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""19rinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""19Wbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""19Winc"",$Q$8:$Q$155)" +"SUMIF($B$8:$B$155,29,$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""29rbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""29rinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""29Wbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""29Winc"",$Q$8:$Q$155)" +"SUMIF($B$8:$B$155,""56W"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""56Wrbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""56Wrinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""56WWbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""56WWinc"",$Q$8:$Q$155)" +"SUMIF($B$8:$B$155,4,$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""4rbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""4rinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""4Wbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""4Winc"",$Q$8:$Q$155)" +"SUMIF($B$8:$B$155,""loudoun"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""LOUDOUNrbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""LOUDOUNrinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""LOUDOUNWbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""LOUDOUNWinc"",$Q$8:$Q$155)" +"SUMIF($B$8:$B$155,""46"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""46rbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""46rinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""46Wbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""46Winc"",$Q$8:$Q$155)" +"SUMIF($B$8:$B$155,62,$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""62rbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""62rinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""62Wbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""62Winc"",$Q$8:$Q$155)" +"SUMIF($B$8:$B$155,78,$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""78rbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""78rinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""78Wbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""78Winc"",$Q$8:$Q$155)" +"SUMIF($B$8:$B$155,""STOI"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""STOIrbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""STOIrinc"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""STOIWbase"",$Q$8:$Q$155)" +"SUMIF($O$8:$O$155,""STOIWinc"",$Q$8:$Q$155)" +"SUM(G188:G223)" +"-Q154" +"+G225+G227+G228" +"+G230/$F$231" +"65+474" +"856656+13552" +"6538+103" +"17297+274" +"65+474" +"856656+13552" +"6538+103" +"17297+274" +"Q7*0.0137" +"1/7" +"G32/31" +"Q32/30" +"T32/28" +"H59/29" +"33635+620+79078+162973+165230-111905" +"32335+580+73964+152556+145290-97924" +"33325+620+78703+156829+153450-111905" +"29100+77229+202382+81450-72200" +"17391+61380+161124+62620-104974" +"11520+59400+158702+59550-72200" +"11233+61380+133426+52700-73760" +"11233+55180+137704+59210-73760" +"12041+59400+137822+61200-72200" +"14756+64480+147963+63860-73760" +"13950+146723+63860-73760" +"12400+51373" +"12400+21923" +"11200+19684" +"11780+20956" +"18971+115875+4537+1083" +"17163+104521+4537+1079" +"17664+115378+4536+1075" +"16941+111554+4535+1070" +"17137+113656+4535+1066" +"16555+109374+141+1061" +"17061+112808+140+1056" +"16970+112241+140+1052" +"16025+108123+139+1047" +"16423+111111+139+1043" +"15866+107039+138" +"16351+86444" +"14849+85603" +"12584+76945" +"13525+58974" +"9559+28750+2150" +"9558+25300+2106" +"7142+20700+1679" +"27920+214" +"10224+42" +"7147+10" +"6461+6" +"6380+7" +"6639+8" +"9197+13" +"5915+34" +"7712+112" +"10562+184" +"9739+184" +"7970+184" +"933695+110000+1227" +"851060+50000+1485" +"714231+1813" +"83209+1808" +"62009+2313" +"41414+2505" +"37153+2033" +"36147+2327" +"38788+1777" +"49564+1760" +"62257+1273" +"65314+1465" +"151828+7408" +"132071+5480" +"107860+5354" +"20516+3040" +"19033+1988" +"2364+769" +"2190+232" +"2133+223" +"2132+185" +"3033+353" +"1944+953" +"595+1218" +"862+2374" +"551+1898" +"38+1625" +"67229+5487+20000" +"666318+6046+18000" +"63233+5651+20000" +"44588+4072+19000" +"39394+2462" +"6865+24303" +"7433+21859" +"5792+18398" +"6846+5552" +"4757+2116" +"3212+1222" +"3031+671" +"2985+495" +"3045+405" +"1217+804" +"685+1056" +"483+2830" +"552+4034" +"438+2537" +"234+2625" +"267012+100000" +"291828+50000" +"30297+3250+279" +"25044+2500+261" +"18609+3340+279" +"88+1039+1045+129" +"79+937+1044+128" +"82+1035+1044+128" +"78+1001+1044+127" +"79+1019+1044+127" +"77+981+32+126" +"79+1012+32+126" +"79+1007+32+125" +"74+970+32+125" +"76+997+32+124" +"73+960+32" +"76+775+32" +"69+768" +"58+690" +"63+529" +"50848+223839+92121+18404" +"42304+193190+84886+18607" +"44722+137905+85558+18416" +"59213+184797+18416" +"60976+168780+17679" +"59156+120668+17889" +"61209+100945+16837" +"60769+73364+13158" +"46108+63425" +"3498+63425" +"1535+55711" +"2+3472" +"24+4350" +"85465+25133+259314+4376+1872" +"74765+22737+233904+4375+1864" +"58264+23401+258202+4375+1856" +"35827+22443+249643+4374+1849" +"17759+22702+254347+4374+1841" +"8841+21932+244765+136+1833" +"8296+22602+252450+135+1825" +"8368+22481+251181+135+1817" +"10582+21229+241965+135+1809" +"17506+21757+248653+134+1802" +"19291+21019+239539+133" +"25997+21662+193451+133" +"12008+19671+191568" +"5332+16671+172192" +"2389+17917+131976" +"74495+775" +"56829+775" +"51253+725" +"37705+775" +"3411+750" +"14820+775" +"5921+750" +"5921+775" +"518+3200+1260+63" +"469+2887+1260+63" +"482+3187+1260+63" +"463+3081+1260+62" +"468+3139+1259+62" +"452+3021+39+62" +"466+3116+39+61" +"464+3100+39+61" +"438+2986+39+61" +"449+3069+39+61" +"433+2956+38" +"447+2387+38" +"406+2364" +"344+2125" +"369+1629" +"1719+327+3929" +"1505+295+3538" +"1173+303+3906" +"721+291+3776" +"357+294+3848" +"179+284+3703" +"167+293+3819" +"168+291+3800" +"213+275+3660" +"353+282+3761" +"391+272+3624" +"527+281+2926" +"249+255+2898" +"113+216+2605" +"52+232+1996" +"34861+10332+37306" +"34360+10295+33549" +"29790+10258+25569" +"25328+10220+20625" +"23319+10183+21237" +"15437+10145+20447" +"14732+10108+21052" +"14614+10071+20960" +"14496+6222+20205" +"14378+3940+20776" +"14261+1976+20002" +"13472+1084+20592" +"13095+457+20062" +"6766+274+17527" +"6468+65+4754" +"642740+15208" +"601347+10926" +"635796+13463" +"5604+12441" +"4203+11152" +"3745+11187" +"3714+10977" +"3824+10846" +"3700+10958" +"3076+12079" +"1643+11588" +"10740" +"10769" +"1324+54449+54410" +"1148+54561+49295" +"1243+52973+46052" +"1187+40496+34995" +"775+32204+30925" +"27189+27478" +"26806+27319" +"27546+27514" +"28515+27763" +"23907+29030" +"3324+6300" +"4397+6431" +"4390+7928" +"3816+7448" +"3405+7431" +"9497+16281+332631" +"9482+14660+302245" +"9497+11960+310684" +"8080+10797+18257" +"6693+9947+15077" +"6788+8933+12919" +"7004+9333+12345" +"4136+9675+12040" +"4178+24232+12569" +"21804+14143" +"5544" +"3728" +"3243" +"2690" +"2623" +"7087+27916+4164+47023" +"6158+25495+4819+43765" +"5882+24627+3288+41550" +"4739+18344+3089+26820" +"3956+14954+1646+22692" +"3489+14518+610+20850" +"3376+14445+409+19747" +"3495+14423+403+20615" +"1890+14607+495+22140" +"2899+14341+1024+23932" +"2502+3600+1009" +"2227+5890+1086" +"2526+8680+272" +"2526+6440+2089" +"2188+6820+173" +"499401+169611" +"384499+177465" +"246879+149191" +"113692+210504" +"51932+209903" +"130190+36192" +"155064+33912" +"164241+33760" +"163981+27690" +"152450+37452" +"244778+74296" +"132736+112577" +"3500+4500" +"240184+363+4477" +"189853+414+4408" +"166813+239+3404" +"85167+2379+2292" +"43589+162+762" +"23204+76+538" +"14589+77+439" +"11893+77+484" +"12111+75+449" +"20267+3+327" +"27297" +"29474" +"31418" +"19314" +"7119" +"5782+9028+43507" +"5075+7482+40769" +"3995+7174+37839" +"791+2563+26146" +"632+1727+16450" +"602+1497+13439" +"611+1402+12551" +"611+1359+12546" +"596+1358+11570" +"556+996+14928" +"536+754+18569" +"548+767+20604" +"548+767+19194" +"512+728+18612" +"544+767+17898" +"997+1560+605+9069+620+688+38419+10075+1856+1000" +"949+1435+605+8556+600+700+38361+1758+565" +"817+1300+500+610+400+29526+2507+588" +"280+400+600+26346+2829+588" +"96+300+580+24552+2930+567" +"53+200+400+24487+1201+536" +"51+100+350+22943+984+652" +"49+100+350+24562+1131+621" +"56+120+300+24633+1183+450" +"64+300+400+27441+3060+465" +"350+450+6203+480" +"605+600+7503+550" +"605+620+8433" +"605+580+5925" +"500+4579" +"90+56267+3102+650+8600+72" +"10+52659+1219+650+8000+68" +"6+4291+1143+650+7500+67" +"4+4792+1226+650+7000+76" +"16+5486+10350+650+7000+68" +"32+8205+3726+650+7020+71" +"8377+3555+650+8000" +"13012+5085+650+8000" +"11510+6478+650+8500" +"9140+5779+650+8500" +"3718+650+7000" +"102+36400" +"102+34400" +"102+23000" +"102+21000" +"868976+295129" +"683580+315505" +"422148+255108" +"193676+358596" +"91498+369826" +"68345+245852" +"64349+294239" +"61857+300931" +"53919+319316" +"73483+299110" +"131968+434789" +"207117+244206" +"G34/31" +"Q34/30" +"T34/28" +"H61/29" +"33635+620+79078+162973+165230-111905" +"32335+580+73964+152556+145290-97924" +"33325+620+78703+156829+153450-111905" +"29100+77229+202382+81450-72200" +"17391+61380+161124+62620-104974" +"11520+59400+158702+59550-72200" +"11233+61380+133426+52700-73760" +"11233+55180+137704+59210-73760" +"12041+59400+137822+61200-72200" +"14756+64480+147963+63860-73760" +"13950+146723+63860-73760" +"12400+51373" +"12400+21923" +"11200+19684" +"11780+20956" +"18971+115875+4537+1083" +"17163+104521+4537+1079" +"17664+115378+4536+1075" +"16941+111554+4535+1070" +"17137+113656+4535+1066" +"16555+109374+141+1061" +"17061+112808+140+1056" +"16970+112241+140+1052" +"16025+108123+139+1047" +"16423+111111+139+1043" +"15866+107039+138" +"16351+86444" +"14849+85603" +"12584+76945" +"13525+58974" +"9559+28750+2150" +"9558+25300+2106" +"7142+20700+1679" +"27920+214" +"10224+42" +"7147+10" +"6461+6" +"6380+7" +"6639+8" +"9197+13" +"5915+34" +"7712+112" +"10562+184" +"9739+184" +"7970+184" +"933695+110000+1227" +"851060+50000+1485" +"714231+1813" +"83209+1808" +"62009+2313" +"41414+2505" +"37153+2033" +"36147+2327" +"38788+1777" +"49564+1760" +"62257+1273" +"65314+1465" +"151828+7408" +"132071+5480" +"107860+5354" +"20516+3040" +"19033+1988" +"2364+769" +"2190+232" +"2133+223" +"2132+185" +"3033+353" +"1944+953" +"595+1218" +"862+2374" +"551+1898" +"38+1625" +"67229+5487+20000" +"666318+6046+18000" +"63233+5651+20000" +"44588+4072+19000" +"39394+2462" +"6865+24303" +"7433+21859" +"5792+18398" +"6846+5552" +"4757+2116" +"3212+1222" +"3031+671" +"2985+495" +"3045+405" +"1217+804" +"685+1056" +"483+2830" +"552+4034" +"438+2537" +"234+2625" +"267012+100000" +"291828+50000" +"30297+3250+279" +"25044+2500+261" +"18609+3340+279" +"88+1039+1045+129" +"79+937+1044+128" +"82+1035+1044+128" +"78+1001+1044+127" +"79+1019+1044+127" +"77+981+32+126" +"79+1012+32+126" +"79+1007+32+125" +"74+970+32+125" +"76+997+32+124" +"73+960+32" +"76+775+32" +"69+768" +"58+690" +"63+529" +"50848+223839+92121+18404" +"42304+193190+84886+18607" +"44722+137905+85558+18416" +"59213+184797+18416" +"60976+168780+17679" +"59156+120668+17889" +"61209+100945+16837" +"60769+73364+13158" +"46108+63425" +"3498+63425" +"1535+55711" +"2+3472" +"24+4350" +"85465+25133+259314+4376+1872" +"74765+22737+233904+4375+1864" +"58264+23401+258202+4375+1856" +"35827+22443+249643+4374+1849" +"17759+22702+254347+4374+1841" +"8841+21932+244765+136+1833" +"8296+22602+252450+135+1825" +"8368+22481+251181+135+1817" +"10582+21229+241965+135+1809" +"17506+21757+248653+134+1802" +"19291+21019+239539+133" +"25997+21662+193451+133" +"12008+19671+191568" +"5332+16671+172192" +"2389+17917+131976" +"74495+775" +"56829+775" +"51253+725" +"37705+775" +"3411+750" +"14820+775" +"5921+750" +"5921+775" +"518+3200+1260+63" +"469+2887+1260+63" +"482+3187+1260+63" +"463+3081+1260+62" +"468+3139+1259+62" +"452+3021+39+62" +"466+3116+39+61" +"464+3100+39+61" +"438+2986+39+61" +"449+3069+39+61" +"433+2956+38" +"447+2387+38" +"406+2364" +"344+2125" +"369+1629" +"1719+327+3929" +"1505+295+3538" +"1173+303+3906" +"721+291+3776" +"357+294+3848" +"179+284+3703" +"167+293+3819" +"168+291+3800" +"213+275+3660" +"353+282+3761" +"391+272+3624" +"527+281+2926" +"249+255+2898" +"113+216+2605" +"52+232+1996" +"34861+10332+37306" +"34360+10295+33549" +"29790+10258+25569" +"25328+10220+20625" +"23319+10183+21237" +"15437+10145+20447" +"14732+10108+21052" +"14614+10071+20960" +"14496+6222+20205" +"14378+3940+20776" +"14261+1976+20002" +"13472+1084+20592" +"13095+457+20062" +"6766+274+17527" +"6468+65+4754" +"642740+15208" +"601347+10926" +"635796+13463" +"5604+12441" +"4203+11152" +"3745+11187" +"3714+10977" +"3824+10846" +"3700+10958" +"3076+12079" +"1643+11588" +"10740" +"10769" +"1324+54449+54410" +"1148+54561+49295" +"1243+52973+46052" +"1187+40496+34995" +"775+32204+30925" +"27189+27478" +"26806+27319" +"27546+27514" +"28515+27763" +"23907+29030" +"3324+6300" +"4397+6431" +"4390+7928" +"3816+7448" +"3405+7431" +"9497+16281+332631" +"9482+14660+302245" +"9497+11960+310684" +"8080+10797+18257" +"6693+9947+15077" +"6788+8933+12919" +"7004+9333+12345" +"4136+9675+12040" +"4178+24232+12569" +"21804+14143" +"5544" +"3728" +"3243" +"2690" +"2623" +"7087+27916+4164+47023" +"6158+25495+4819+43765" +"5882+24627+3288+41550" +"4739+18344+3089+26820" +"3956+14954+1646+22692" +"3489+14518+610+20850" +"3376+14445+409+19747" +"3495+14423+403+20615" +"1890+14607+495+22140" +"2899+14341+1024+23932" +"2502+3600+1009" +"2227+5890+1086" +"2526+8680+272" +"2526+6440+2089" +"2188+6820+173" +"499401+169611" +"384499+177465" +"246879+149191" +"113692+210504" +"51932+209903" +"130190+36192" +"155064+33912" +"164241+33760" +"163981+27690" +"152450+37452" +"244778+74296" +"132736+112577" +"3500+4500" +"240184+363+4477" +"189853+414+4408" +"166813+239+3404" +"85167+2379+2292" +"43589+162+762" +"23204+76+538" +"14589+77+439" +"11893+77+484" +"12111+75+449" +"20267+3+327" +"27297" +"29474" +"31418" +"19314" +"7119" +"5782+9028+43507" +"5075+7482+40769" +"3995+7174+37839" +"791+2563+26146" +"632+1727+16450" +"602+1497+13439" +"611+1402+12551" +"611+1359+12546" +"596+1358+11570" +"556+996+14928" +"536+754+18569" +"548+767+20604" +"548+767+19194" +"512+728+18612" +"544+767+17898" +"997+1560+605+9069+620+688+38419+10075+1856+1000" +"949+1435+605+8556+600+700+38361+1758+565" +"817+1300+500+610+400+29526+2507+588" +"280+400+600+26346+2829+588" +"96+300+580+24552+2930+567" +"53+200+400+24487+1201+536" +"51+100+350+22943+984+652" +"49+100+350+24562+1131+621" +"56+120+300+24633+1183+450" +"64+300+400+27441+3060+465" +"350+450+6203+480" +"605+600+7503+550" +"605+620+8433" +"605+580+5925" +"500+4579" +"90+56267+3102+650+8600+72" +"10+52659+1219+650+8000+68" +"6+4291+1143+650+7500+67" +"4+4792+1226+650+7000+76" +"16+5486+10350+650+7000+68" +"32+8205+3726+650+7020+71" +"8377+3555+650+8000" +"13012+5085+650+8000" +"11510+6478+650+8500" +"9140+5779+650+8500" +"3718+650+7000" +"102+36400" +"102+34400" +"102+23000" +"102+21000" +"868976+295129" +"683580+315505" +"422148+255108" +"193676+358596" +"91498+369826" +"68345+245852" +"64349+294239" +"61857+300931" +"53919+319316" +"73483+299110" +"131968+434789" +"207117+244206" +"SUM(C7:C37)" +"G34/31" +"Q34/30" +"T34/28" +"H61/29" +"33635+620+79078+162973+165230-111905" +"32335+580+73964+152556+145290-97924" +"33325+620+78703+156829+153450-111905" +"29100+77229+202382+81450-72200" +"17391+61380+161124+62620-104974" +"11520+59400+158702+59550-72200" +"11233+61380+133426+52700-73760" +"11233+55180+137704+59210-73760" +"12041+59400+137822+61200-72200" +"14756+64480+147963+63860-73760" +"13950+146723+63860-73760" +"12400+51373" +"12400+21923" +"11200+19684" +"11780+20956" +"18971+115875+4537+1083" +"17163+104521+4537+1079" +"17664+115378+4536+1075" +"16941+111554+4535+1070" +"17137+113656+4535+1066" +"16555+109374+141+1061" +"17061+112808+140+1056" +"16970+112241+140+1052" +"16025+108123+139+1047" +"16423+111111+139+1043" +"15866+107039+138" +"16351+86444" +"14849+85603" +"12584+76945" +"13525+58974" +"9559+28750+2150" +"9558+25300+2106" +"7142+20700+1679" +"27920+214" +"10224+42" +"7147+10" +"6461+6" +"6380+7" +"6639+8" +"9197+13" +"5915+34" +"7712+112" +"10562+184" +"9739+184" +"7970+184" +"933695+110000+1227" +"851060+50000+1485" +"714231+1813" +"83209+1808" +"62009+2313" +"41414+2505" +"37153+2033" +"36147+2327" +"38788+1777" +"49564+1760" +"62257+1273" +"65314+1465" +"151828+7408" +"132071+5480" +"107860+5354" +"20516+3040" +"19033+1988" +"2364+769" +"2190+232" +"2133+223" +"2132+185" +"3033+353" +"1944+953" +"595+1218" +"862+2374" +"551+1898" +"38+1625" +"67229+5487+20000" +"666318+6046+18000" +"63233+5651+20000" +"44588+4072+19000" +"39394+2462" +"6865+24303" +"7433+21859" +"5792+18398" +"6846+5552" +"4757+2116" +"3212+1222" +"3031+671" +"2985+495" +"3045+405" +"1217+804" +"685+1056" +"483+2830" +"552+4034" +"438+2537" +"234+2625" +"267012+100000" +"291828+50000" +"30297+3250+279" +"25044+2500+261" +"18609+3340+279" +"88+1039+1045+129" +"79+937+1044+128" +"82+1035+1044+128" +"78+1001+1044+127" +"79+1019+1044+127" +"77+981+32+126" +"79+1012+32+126" +"79+1007+32+125" +"74+970+32+125" +"76+997+32+124" +"73+960+32" +"76+775+32" +"69+768" +"58+690" +"63+529" +"50848+223839+92121+18404" +"42304+193190+84886+18607" +"44722+137905+85558+18416" +"59213+184797+18416" +"60976+168780+17679" +"59156+120668+17889" +"61209+100945+16837" +"60769+73364+13158" +"46108+63425" +"3498+63425" +"1535+55711" +"2+3472" +"24+4350" +"85465+25133+259314+4376+1872" +"74765+22737+233904+4375+1864" +"58264+23401+258202+4375+1856" +"35827+22443+249643+4374+1849" +"17759+22702+254347+4374+1841" +"8841+21932+244765+136+1833" +"8296+22602+252450+135+1825" +"8368+22481+251181+135+1817" +"10582+21229+241965+135+1809" +"17506+21757+248653+134+1802" +"19291+21019+239539+133" +"25997+21662+193451+133" +"12008+19671+191568" +"5332+16671+172192" +"2389+17917+131976" +"74495+775" +"56829+775" +"51253+725" +"37705+775" +"3411+750" +"14820+775" +"5921+750" +"5921+775" +"518+3200+1260+63" +"469+2887+1260+63" +"482+3187+1260+63" +"463+3081+1260+62" +"468+3139+1259+62" +"452+3021+39+62" +"466+3116+39+61" +"464+3100+39+61" +"438+2986+39+61" +"449+3069+39+61" +"433+2956+38" +"447+2387+38" +"406+2364" +"344+2125" +"369+1629" +"1719+327+3929" +"1505+295+3538" +"1173+303+3906" +"721+291+3776" +"357+294+3848" +"179+284+3703" +"167+293+3819" +"168+291+3800" +"213+275+3660" +"353+282+3761" +"391+272+3624" +"527+281+2926" +"249+255+2898" +"113+216+2605" +"52+232+1996" +"34861+10332+37306" +"34360+10295+33549" +"29790+10258+25569" +"25328+10220+20625" +"23319+10183+21237" +"15437+10145+20447" +"14732+10108+21052" +"14614+10071+20960" +"14496+6222+20205" +"14378+3940+20776" +"14261+1976+20002" +"13472+1084+20592" +"13095+457+20062" +"6766+274+17527" +"6468+65+4754" +"642740+15208" +"601347+10926" +"635796+13463" +"5604+12441" +"4203+11152" +"3745+11187" +"3714+10977" +"3824+10846" +"3700+10958" +"3076+12079" +"1643+11588" +"10740" +"10769" +"1324+54449+54410" +"1148+54561+49295" +"1243+52973+46052" +"1187+40496+34995" +"775+32204+30925" +"27189+27478" +"26806+27319" +"27546+27514" +"28515+27763" +"23907+29030" +"3324+6300" +"4397+6431" +"4390+7928" +"3816+7448" +"3405+7431" +"9497+16281+332631" +"9482+14660+302245" +"9497+11960+310684" +"8080+10797+18257" +"6693+9947+15077" +"6788+8933+12919" +"7004+9333+12345" +"4136+9675+12040" +"4178+24232+12569" +"21804+14143" +"5544" +"3728" +"3243" +"2690" +"2623" +"7087+27916+4164+47023" +"6158+25495+4819+43765" +"5882+24627+3288+41550" +"4739+18344+3089+26820" +"3956+14954+1646+22692" +"3489+14518+610+20850" +"3376+14445+409+19747" +"3495+14423+403+20615" +"1890+14607+495+22140" +"2899+14341+1024+23932" +"2502+3600+1009" +"2227+5890+1086" +"2526+8680+272" +"2526+6440+2089" +"2188+6820+173" +"499401+169611" +"384499+177465" +"246879+149191" +"113692+210504" +"51932+209903" +"130190+36192" +"155064+33912" +"164241+33760" +"163981+27690" +"152450+37452" +"244778+74296" +"132736+112577" +"3500+4500" +"240184+363+4477" +"189853+414+4408" +"166813+239+3404" +"85167+2379+2292" +"43589+162+762" +"23204+76+538" +"14589+77+439" +"11893+77+484" +"12111+75+449" +"20267+3+327" +"27297" +"29474" +"31418" +"19314" +"7119" +"5782+9028+43507" +"5075+7482+40769" +"3995+7174+37839" +"791+2563+26146" +"632+1727+16450" +"602+1497+13439" +"611+1402+12551" +"611+1359+12546" +"596+1358+11570" +"556+996+14928" +"536+754+18569" +"548+767+20604" +"548+767+19194" +"512+728+18612" +"544+767+17898" +"997+1560+605+9069+620+688+38419+10075+1856+1000" +"949+1435+605+8556+600+700+38361+1758+565" +"817+1300+500+610+400+29526+2507+588" +"280+400+600+26346+2829+588" +"96+300+580+24552+2930+567" +"53+200+400+24487+1201+536" +"51+100+350+22943+984+652" +"49+100+350+24562+1131+621" +"56+120+300+24633+1183+450" +"64+300+400+27441+3060+465" +"350+450+6203+480" +"605+600+7503+550" +"605+620+8433" +"605+580+5925" +"500+4579" +"90+56267+3102+650+8600+72" +"10+52659+1219+650+8000+68" +"6+4291+1143+650+7500+67" +"4+4792+1226+650+7000+76" +"16+5486+10350+650+7000+68" +"32+8205+3726+650+7020+71" +"8377+3555+650+8000" +"13012+5085+650+8000" +"11510+6478+650+8500" +"9140+5779+650+8500" +"3718+650+7000" +"102+36400" +"102+34400" +"102+23000" +"102+21000" +"868976+295129" +"683580+315505" +"422148+255108" +"193676+358596" +"91498+369826" +"68345+245852" +"64349+294239" +"61857+300931" +"53919+319316" +"73483+299110" +"131968+434789" +"207117+244206" +"0+32" +"G34/31" +"I54/29" +"24+176" +"33635+620+79078+162973+165230-111905" +"32335+580+73964+152556+145290-97924" +"4011+10065+400+306+1060+3785" +"18971+115875+4537+1083" +"17163+104521+4537+1079" +"9559+28750+2150" +"9558+25300+2106" +"J159+I159" +"933695+110000+1227" +"851060+50000+1485" +"151828+7408" +"132071+5480" +"67229+5487+20000" +"666318+6046+18000" +"27184" +"6865+24303" +"7433+21859" +"267012+100000" +"291828+50000" +"30297+3250+279" +"25044+2500+261" +"1968" +"88+1039+1045+129" +"79+937+1044+128" +"50848+223839+92121+18404" +"42304+193190+84886+18607" +"3094+10321+1000" +"85465+25133+259314+4376+1872" +"74765+22737+233904+4375+1864" +"9064+821" +"1800" +"74495+775" +"56829+775" +"470+1792+3500+23" +"149" +"518+3200+1260+63" +"469+2887+1260+63" +"1719+327+3929" +"1505+295+3538" +"135+17" +"+J357+I357" +"1535+971+120" +"34861+10332+37306" +"34360+10295+33549" +"642740+15208" +"601347+10926" +"910+1620" +"1324+54449+54410" +"1148+54561+49295" +"40+750+300+871+500+2800" +"9497+16281+332631" +"9482+14660+302245" +"1400+5958+553" +"7087+27916+4164+47023" +"6158+25495+4819+43765" +"4129+241" +"499401+169611" +"384499+177465" +"K426-I426" +"3500+4500" +"1490+471" +"240184+363+4477" +"189853+414+4408" +"5782+9028+43507" +"5075+7482+40769" +"997+1560+605+9069+620+688+38419+10075+1856+1000" +"949+1435+605+8556+600+700+38361+1758+565" +"90+56267+3102+650+8600+72" +"10+52659+1219+650+8000+68" +"102+36400" +"102+34400" +"868976+295129" +"683580+315505" +"SUM(C7:C37)" +"0+32" +"G34/31" +"I54/29" +"24+176" +"33635+620+79078+162973+165230-111905" +"32335+580+73964+152556+145290-97924" +"4011+10065+400+306+1060+3785" +"18971+115875+4537+1083" +"17163+104521+4537+1079" +"9559+28750+2150" +"9558+25300+2106" +"J159+I159" +"933695+110000+1227" +"851060+50000+1485" +"151828+7408" +"132071+5480" +"67229+5487+20000" +"666318+6046+18000" +"27184" +"6865+24303" +"7433+21859" +"267012+100000" +"291828+50000" +"30297+3250+279" +"25044+2500+261" +"1968" +"88+1039+1045+129" +"79+937+1044+128" +"50848+223839+92121+18404" +"42304+193190+84886+18607" +"3094+10321+1000+2" +"85465+25133+259314+4376+1872" +"74765+22737+233904+4375+1864" +"9064+821" +"1800" +"74495+775" +"56829+775" +"470+1792+3500+23" +"149" +"518+3200+1260+63" +"469+2887+1260+63" +"1719+327+3929" +"1505+295+3538" +"135+17" +"+J357+I357" +"34861+10332+37306" +"34360+10295+33549" +"642740+15208" +"601347+10926" +"910+1620" +"1324+54449+54410" +"1148+54561+49295" +"9497+16281+332631" +"9482+14660+302245" +"7087+27916+4164+47023" +"6158+25495+4819+43765" +"499401+169611" +"384499+177465" +"K426-I426" +"3500+4500" +"1490+471" +"240184+363+4477" +"189853+414+4408" +"5782+9028+43507" +"5075+7482+40769" +"997+1560+605+9069+620+688+38419+10075+1856+1000" +"949+1435+605+8556+600+700+38361+1758+565" +"90+56267+3102+650+8600+72" +"10+52659+1219+650+8000+68" +"102+36400" +"102+34400" +"868976+295129" +"683580+315505" +"SUM(BI3:HO3)" +"CONCATENATE(B8,J8)" +"CONCATENATE(B8,J8,I8)" +"+BC8" +"+Q8" +"V8" +"SUM(V8:AZ8)" +"+BB8/29" +"MAX(V8:AZ8)" +"SUM(BG8:HO8)-V8" +"10015+50" +"649+900" +"5186+621+138" +"1068+1150" +"2751+828" +"5947+862" +"1522+862" +"4578+1034" +"G83" +"1834+419" +"1792+125" +"193+126+56+394" +"2001-1090" +"SUM(BG144:HO144)" +"SUM(V126:V140)" +"SUM(Q8:Q144)" +"BB146/29" +"BG3-SUM(BG8:BG144)" +"+BG3-BG146" +"SUM(CJ146:DD146)" +"+Q152" +"Q152-SUM(BG152:FE152)" +"V153-SUM(BG153:FE153)" +"S165" +"SUMIF($B$8:$B$144,""30CS"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""30CSrbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""30CSrinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""30CSWbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""30CSWinc"",$Q$8:$Q$144)" +"SUMIF($E$8:$E$144,1,$Q$8:$Q$144)" +"SUMIF($E$8:$E$144,1,$R$8:$R$144)" +"SUMIF($B$8:$B$144,""30RV"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""30RVrbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""30RVrinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""30RVWbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""30RVWinc"",$Q$8:$Q$144)" +"SUMIF($E$8:$E$144,2,$Q$8:$Q$144)" +"SUMIF($E$8:$E$144,2,$R$8:$R$144)" +"SUMIF($B$8:$B$144,833866,$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""833866rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""833866rinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""833866Wbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""833866Winc"",$Q$8:$Q$144)" +"SUMIF($E$8:$E$144,3,$Q$8:$Q$144)" +"SUMIF($E$8:$E$144,3,$R$8:$R$144)" +"SUMIF($B$8:$B$144,833469,$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""833469rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""833469rinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""833469Wbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""833469Winc"",$Q$8:$Q$144)" +"SUMIF($E$8:$E$144,4,$Q$8:$Q$144)" +"SUMIF($E$8:$E$144,4,$R$8:$R$144)" +"SUMIF($B$8:$B$144,831095,$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""831095rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""831095rinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""831095Wbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""831095Winc"",$Q$8:$Q$144)" +"SUMIF($E$8:$E$144,5,$Q$8:$Q$144)" +"SUMIF($E$8:$E$144,5,$R$8:$R$144)" +"SUMIF($B$8:$B$144,21,$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""21rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""21rinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""21Wbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""21Winc"",$Q$8:$Q$144)" +"SUMIF($E$8:$E$144,6,$Q$8:$Q$144)" +"SUMIF($E$8:$E$144,6,$R$8:$R$144)" +"SUMIF($B$8:$B$144,22,$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""22rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""22rinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""22Wbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""22Winc"",$Q$8:$Q$144)" +"SUMIF($E$8:$E$144,7,$Q$8:$Q$144)" +"SUMIF($E$8:$E$144,7,$R$8:$R$144)" +"SUMIF($B$8:$B$144,17,$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""17rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""17rinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""17Wbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""17Winc"",$Q$8:$Q$144)" +"SUMIF($E$8:$E$144,8,$Q$8:$Q$144)" +"SUMIF($E$8:$E$144,8,$R$8:$R$144)" +"SUMIF($B$8:$B$144,27,$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""27rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""27rinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""27Wbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""27Winc"",$Q$8:$Q$144)" +"SUMIF($E$8:$E$144,9,$Q$8:$Q$144)" +"SUMIF($E$8:$E$144,9,$R$8:$R$144)" +"SUMIF($B$8:$B$144,""25E"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""25Erbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""25Erinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""25EWbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""25EWinc"",$Q$8:$Q$144)" +"SUMIF($E$8:$E$144,10,$Q$8:$Q$144)" +"SUMIF($E$8:$E$144,10,$R$8:$R$144)" +"SUMIF($B$8:$B$144,""19E"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""19Erbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""19Erinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""19EWbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""19EWinc"",$Q$8:$Q$144)" +"SUMIF($E$8:$E$144,""ST"",$Q$8:$Q$144)" +"SUMIF($E$8:$E$144,""ST"",$R$8:$R$144)" +"SUMIF($B$8:$B$144,""56"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""56rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""56rinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""56Wbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""56Winc"",$Q$8:$Q$144)" +"SUMIF($B$8:$B$144,107,$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""107rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""107rinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""107Wbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""107Winc"",$Q$8:$Q$144)" +"SUM(Q173:Q183)" +"SUMIF($B$8:$B$144,54,$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""54rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""54rinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""54Wbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""54Winc"",$Q$8:$Q$144)" +"SUMIF($B$8:$B$144,""23N"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""23Nrbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""23Nrinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""23NWbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""23NWinc"",$Q$8:$Q$144)" +"SUMIF($B$8:$B$144,18,$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""18rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""18rinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""18Wbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""18Winc"",$Q$8:$Q$144)" +"SUMIF($B$8:$B$144,73,$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""73rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""73rinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""73Wbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""73Winc"",$Q$8:$Q$144)" +"SUMIF($T$8:$T$144,48049,$Q$8:$Q$144)" +"+R189/$Q$194" +"SUMIF($B$8:$B$144,23,$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""23rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""23rinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""23Wbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""23Winc"",$Q$8:$Q$144)" +"SUMIF($T$8:$T$144,36907,$Q$8:$Q$144)" +"SUMIF($B$8:$B$144,""732999"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""732999rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""732999rinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""732999Wbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""732999Winc"",$Q$8:$Q$144)" +"SUMIF($T$8:$T$144,39999,$Q$8:$Q$144)" +"SUMIF($B$8:$B$144,80,$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""80rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""80rinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""80Wbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""80Winc"",$Q$8:$Q$144)" +"SUMIF($T$8:$T$144,""A03"",$Q$8:$Q$144)" +"SUMIF($B$8:$B$144,67,$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""67rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""67rinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""67Wbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""67Winc"",$Q$8:$Q$144)" +"SUM(R189:R192)" +"SUMIF($B$8:$B$144,48,$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""48rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""48rinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""48Wbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""48Winc"",$Q$8:$Q$144)" +"SUMIF($B$8:$B$144,348,$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""348rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""348rinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""348Wbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""348Winc"",$Q$8:$Q$144)" +"SUMIF($B$8:$B$144,44,$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""44rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""44rinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""44Wbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""44Winc"",$Q$8:$Q$144)" +"SUMIF($T$8:$T$144,""beth gas"",$Q$8:$Q$144)" +"SUMIF($B$8:$B$144,6,$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""6rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""6rinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""6Wbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""6Winc"",$Q$8:$Q$144)" +"SUMIF($B$8:$B$144,24,$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""24rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""24rinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""24Wbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""24Winc"",$Q$8:$Q$144)" +"SUMIF($B$8:$B$144,25,$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""25rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""25rinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""25Wbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""25Winc"",$Q$8:$Q$144)" +"SUMIF($B$8:$B$144,19,$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""19rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""19rinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""19Wbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""19Winc"",$Q$8:$Q$144)" +"SUMIF($B$8:$B$144,29,$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""29rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""29rinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""29Wbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""29Winc"",$Q$8:$Q$144)" +"SUMIF($B$8:$B$144,""56W"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""56Wrbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""56Wrinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""56WWbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""56WWinc"",$Q$8:$Q$144)" +"SUMIF($B$8:$B$144,4,$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""4rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""4rinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""4Wbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""4Winc"",$Q$8:$Q$144)" +"SUMIF($B$8:$B$144,""loudoun"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""LOUDOUNrbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""LOUDOUNrinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""LOUDOUNWbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""LOUDOUNWinc"",$Q$8:$Q$144)" +"SUMIF($B$8:$B$144,""46"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""46rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""46rinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""46Wbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""46Winc"",$Q$8:$Q$144)" +"SUMIF($B$8:$B$144,62,$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""62rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""62rinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""62Wbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""62Winc"",$Q$8:$Q$144)" +"SUMIF($B$8:$B$144,78,$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""78rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""78rinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""78Wbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""78Winc"",$Q$8:$Q$144)" +"SUMIF($B$8:$B$144,52,$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""52rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""52rinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""52Wbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""52Winc"",$Q$8:$Q$144)" +"SUMIF($B$8:$B$144,88,$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""88rbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""88Wbase"",$Q$8:$Q$144)" +"SUMIF($B$8:$B$144,""STOI"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""STOIrbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""STOIrinc"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""STOIWbase"",$Q$8:$Q$144)" +"SUMIF($O$8:$O$144,""STOIWinc"",$Q$8:$Q$144)" +"SUM(G173:G210)" +"-Q143" +"+G212+G214+G215" +"+G217/$F$218" +"0+32" +"G34/31" +"I54/29" +"24+176" +"33635+620+79078+162973+165230-111905" +"32335+580+73964+152556+145290-97924" +"4011+10065+400+306+1060+3785" +"18971+115875+4537+1083" +"17163+104521+4537+1079" +"9559+28750+2150" +"9558+25300+2106" +"J159+I159" +"933695+110000+1227" +"851060+50000+1485" +"151828+7408" +"132071+5480" +"67229+5487+20000" +"666318+6046+18000" +"27184" +"6865+24303" +"7433+21859" +"267012+100000" +"291828+50000" +"30297+3250+279" +"25044+2500+261" +"1968" +"88+1039+1045+129" +"79+937+1044+128" +"50848+223839+92121+18404" +"42304+193190+84886+18607" +"3094+10321+1000+2" +"85465+25133+259314+4376+1872" +"74765+22737+233904+4375+1864" +"9064+821" +"1800" +"74495+775" +"56829+775" +"470+1792+3500+23" +"149" +"518+3200+1260+63" +"469+2887+1260+63" +"1719+327+3929" +"1505+295+3538" +"135+17" +"+J357+I357" +"2611+15000" +"34861+10332+37306" +"34360+10295+33549" +"642740+15208" +"601347+10926" +"910+1620" +"1324+54449+54410" +"1148+54561+49295" +"9497+16281+332631" +"9482+14660+302245" +"7087+27916+4164+47023" +"6158+25495+4819+43765" +"499401+169611" +"384499+177465" +"K426-I426" +"3500+4500" +"1490+471" +"240184+363+4477" +"189853+414+4408" +"5782+9028+43507" +"5075+7482+40769" +"997+1560+605+9069+620+688+38419+10075+1856+1000" +"949+1435+605+8556+600+700+38361+1758+565" +"90+56267+3102+650+8600+72" +"10+52659+1219+650+8000+68" +"102+36400" +"102+34400" +"868976+295129" +"683580+315505" +"D15" +"SUM(D15:AF15)" +"SUM(D21:D33)" +"SUMIF($C$21:$C$32,$C37,D$21:D$32)" +"SUM(D37:D46)" +"325+735" +"68-68" +"68" +"48-48" +"48" +"2520-69-664-709-59-200" +"2520-69-664-709-59-200+762" +"1928-733" +"1588-733" +"1522-733" +"1470-733" +"1541-733" +"2078-733" +"2228-933+200" +"1710-1710" +"1597-861" +"2307-733-877" +"1200-733+169" +"1326-617-40" +"809" +"799" +"2050-617-68-48" +"2050-733" +"2050-733-370" +"14+40" +"SUM(F20:F78)" +"SUMIF($E$20:$E$76,$E82,F$20:F$76)" +"SUM(F82:F99)" +"0+32" +"G34/31" +"177+6900" +"I54/29" +"24+176" +"33635+620+79078+162973+165230-111905" +"32335+580+73964+152556+145290-97924" +"4011+10065+400+306+1060+3785" +"18971+115875+4537+1083" +"17163+104521+4537+1079" +"9559+28750+2150" +"9558+25300+2106" +"J159+I159" +"933695+110000+1227" +"851060+50000+1485" +"151828+7408" +"132071+5480" +"67229+5487+20000" +"666318+6046+18000" +"27184" +"6865+24303" +"7433+21859" +"267012+100000" +"291828+50000" +"30297+3250+279" +"25044+2500+261" +"1968" +"88+1039+1045+129" +"79+937+1044+128" +"50848+223839+92121+18404" +"42304+193190+84886+18607" +"3094+10321+1000+2" +"85465+25133+259314+4376+1872" +"74765+22737+233904+4375+1864" +"9064+821" +"1800" +"74495+775" +"56829+775" +"470+1792+3500+23" +"149" +"518+3200+1260+63" +"469+2887+1260+63" +"1719+327+3929" +"1505+295+3538" +"135+17" +"+J357+I357" +"2611+15000" +"34861+10332+37306" +"34360+10295+33549" +"642740+15208" +"601347+10926" +"910+1620" +"1324+54449+54410" +"1148+54561+49295" +"9497+16281+332631" +"9482+14660+302245" +"7087+27916+4164+47023" +"6158+25495+4819+43765" +"4611+6138" +"499401+169611" +"384499+177465" +"K426-I426" +"3500+4500" +"1490+471" +"240184+363+4477" +"189853+414+4408" +"5782+9028+43507" +"5075+7482+40769" +"997+1560+605+9069+620+688+38419+10075+1856+1000" +"949+1435+605+8556+600+700+38361+1758+565" +"90+56267+3102+650+8600+72" +"10+52659+1219+650+8000+68" +"102+36400" +"102+34400" +"868976+295129" +"683580+315505" +"SUM(BI3:HK3)" +"CONCATENATE(B8,J8)" +"CONCATENATE(B8,J8,I8)" +"+BC8" +"+Q8" +"V8" +"SUM(V8:AZ8)" +"+BB8/31" +"MAX(V8:AZ8)" +"SUM(BG8:HK8)-V8" +"1334-600" +"G86" +"+G104" +"2504-900" +"1064-239" +"1747-239" +"984+239" +"5209-1484" +"8946-1484" +"6054+1484" +"SUM(BG147:HK147)" +"SUM(V130:V143)" +"SUM(Q8:Q147)" +"BB149/31" +"BG3-SUM(BG8:BG147)" +"+BG3-BG149" +"SUM(CJ149:DD149)" +"+Q155" +"Q155-SUM(BG155:FE155)" +"V156-SUM(BG156:FE156)" +"SUMIF($B$8:$B$147,""30CS"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""30CSrbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""30CSrinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""30CSWbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""30CSWinc"",$Q$8:$Q$147)" +"SUMIF($E$8:$E$147,1,$Q$8:$Q$147)" +"SUMIF($E$8:$E$147,1,$R$8:$R$147)" +"SUMIF($B$8:$B$147,""30RV"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""30RVrbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""30RVrinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""30RVWbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""30RVWinc"",$Q$8:$Q$147)" +"SUMIF($E$8:$E$147,2,$Q$8:$Q$147)" +"SUMIF($E$8:$E$147,2,$R$8:$R$147)" +"SUMIF($B$8:$B$147,833866,$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""833866rbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""833866rinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""833866Wbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""833866Winc"",$Q$8:$Q$147)" +"SUMIF($E$8:$E$147,3,$Q$8:$Q$147)" +"SUMIF($E$8:$E$147,3,$R$8:$R$147)" +"SUMIF($B$8:$B$147,833469,$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""833469rbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""833469rinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""833469Wbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""833469Winc"",$Q$8:$Q$147)" +"SUMIF($E$8:$E$147,4,$Q$8:$Q$147)" +"SUMIF($E$8:$E$147,4,$R$8:$R$147)" +"SUMIF($B$8:$B$147,831095,$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""831095rbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""831095rinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""831095Wbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""831095Winc"",$Q$8:$Q$147)" +"SUMIF($E$8:$E$147,5,$Q$8:$Q$147)" +"SUMIF($E$8:$E$147,5,$R$8:$R$147)" +"SUMIF($B$8:$B$147,21,$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""21rbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""21rinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""21Wbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""21Winc"",$Q$8:$Q$147)" +"SUMIF($E$8:$E$147,6,$Q$8:$Q$147)" +"SUMIF($E$8:$E$147,6,$R$8:$R$147)" +"SUMIF($B$8:$B$147,22,$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""22rbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""22rinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""22Wbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""22Winc"",$Q$8:$Q$147)" +"SUMIF($E$8:$E$147,7,$Q$8:$Q$147)" +"SUMIF($E$8:$E$147,7,$R$8:$R$147)" +"SUMIF($B$8:$B$147,17,$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""17rbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""17rinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""17Wbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""17Winc"",$Q$8:$Q$147)" +"SUMIF($E$8:$E$147,8,$Q$8:$Q$147)" +"SUMIF($E$8:$E$147,8,$R$8:$R$147)" +"SUMIF($B$8:$B$147,27,$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""27rbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""27rinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""27Wbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""27Winc"",$Q$8:$Q$147)" +"SUMIF($E$8:$E$147,9,$Q$8:$Q$147)" +"SUMIF($E$8:$E$147,9,$R$8:$R$147)" +"SUMIF($B$8:$B$147,""25E"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""25Erbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""25Erinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""25EWbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""25EWinc"",$Q$8:$Q$147)" +"SUMIF($E$8:$E$147,10,$Q$8:$Q$147)" +"SUMIF($E$8:$E$147,10,$R$8:$R$147)" +"SUMIF($B$8:$B$147,""19E"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""19Erbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""19Erinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""19EWbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""19EWinc"",$Q$8:$Q$147)" +"SUMIF($E$8:$E$147,""ST"",$Q$8:$Q$147)" +"SUMIF($E$8:$E$147,""ST"",$R$8:$R$147)" +"SUMIF($B$8:$B$147,""56"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""56rbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""56rinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""56Wbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""56Winc"",$Q$8:$Q$147)" +"SUMIF($B$8:$B$147,107,$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""107rbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""107rinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""107Wbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""107Winc"",$Q$8:$Q$147)" +"SUM(Q173:Q183)" +"SUMIF($B$8:$B$147,54,$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""54rbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""54rinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""54Wbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""54Winc"",$Q$8:$Q$147)" +"SUMIF($B$8:$B$147,""23N"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""23Nrbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""23Nrinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""23NWbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""23NWinc"",$Q$8:$Q$147)" +"SUMIF($B$8:$B$147,18,$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""18rbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""18rinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""18Wbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""18Winc"",$Q$8:$Q$147)" +"SUMIF($B$8:$B$147,73,$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""73rbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""73rinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""73Wbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""73Winc"",$Q$8:$Q$147)" +"SUMIF($T$8:$T$147,48049,$Q$8:$Q$147)" +"+R189/$Q$194" +"SUMIF($B$8:$B$147,23,$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""23rbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""23rinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""23Wbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""23Winc"",$Q$8:$Q$147)" +"SUMIF($T$8:$T$147,36907,$Q$8:$Q$147)" +"SUMIF($B$8:$B$147,""732999"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""732999rbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""732999rinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""732999Wbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""732999Winc"",$Q$8:$Q$147)" +"SUMIF($T$8:$T$147,39999,$Q$8:$Q$147)" +"SUMIF($B$8:$B$147,80,$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""80rbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""80rinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""80Wbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""80Winc"",$Q$8:$Q$147)" +"SUMIF($T$8:$T$147,""A03"",$Q$8:$Q$147)" +"SUMIF($B$8:$B$147,67,$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""67rbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""67rinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""67Wbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""67Winc"",$Q$8:$Q$147)" +"SUM(R189:R192)" +"SUMIF($B$8:$B$147,48,$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""48rbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""48rinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""48Wbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""48Winc"",$Q$8:$Q$147)" +"SUMIF($B$8:$B$147,348,$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""348rbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""348rinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""348Wbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""348Winc"",$Q$8:$Q$147)" +"SUMIF($B$8:$B$147,44,$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""44rbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""44rinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""44Wbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""44Winc"",$Q$8:$Q$147)" +"SUMIF($T$8:$T$147,""beth gas"",$Q$8:$Q$147)" +"SUMIF($B$8:$B$147,6,$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""6rbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""6rinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""6Wbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""6Winc"",$Q$8:$Q$147)" +"SUMIF($B$8:$B$147,24,$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""24rbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""24rinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""24Wbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""24Winc"",$Q$8:$Q$147)" +"SUMIF($B$8:$B$147,25,$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""25rbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""25rinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""25Wbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""25Winc"",$Q$8:$Q$147)" +"SUMIF($B$8:$B$147,19,$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""19rbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""19rinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""19Wbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""19Winc"",$Q$8:$Q$147)" +"SUMIF($B$8:$B$147,29,$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""29rbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""29rinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""29Wbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""29Winc"",$Q$8:$Q$147)" +"SUMIF($B$8:$B$147,""56W"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""56Wrbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""56Wrinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""56WWbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""56WWinc"",$Q$8:$Q$147)" +"SUMIF($B$8:$B$147,4,$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""4rbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""4rinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""4Wbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""4Winc"",$Q$8:$Q$147)" +"SUMIF($B$8:$B$147,""loudoun"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""LOUDOUNrbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""LOUDOUNrinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""LOUDOUNWbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""LOUDOUNWinc"",$Q$8:$Q$147)" +"SUMIF($B$8:$B$147,""46"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""46rbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""46rinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""46Wbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""46Winc"",$Q$8:$Q$147)" +"SUMIF($B$8:$B$147,62,$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""62rbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""62rinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""62Wbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""62Winc"",$Q$8:$Q$147)" +"SUMIF($B$8:$B$147,78,$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""78rbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""78rinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""78Wbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""78Winc"",$Q$8:$Q$147)" +"SUMIF($B$8:$B$147,""STOI"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""STOIrbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""STOIrinc"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""STOIWbase"",$Q$8:$Q$147)" +"SUMIF($O$8:$O$147,""STOIWinc"",$Q$8:$Q$147)" +"SUM(G173:G208)" +"-Q146" +"+G210+G212+G213" +"+G215/$F$216" +"SUM(BG3:HI3)" +"CONCATENATE(B8,J8)" +"CONCATENATE(B8,J8,I8)" +"+BA8" +"+Q8" +"V8" +"SUM(V8:AX8)" +"+AZ8/29" +"MAX(V8:AX8)" +"SUM(BE8:HI8)-V8" +"#REF!" +"10015+50" +"8986-799" +"649+900" +"5186+621+138" +"1068+1150" +"2751+828" +"5947+862" +"1522+862" +"4578+1034" +"G82" +"1834+419" +"1792+125" +"193+126+56+394" +"2001-1090" +"SUM(BE143:HI143)" +"SUM(V125:V139)" +"SUM(Q8:Q143)" +"AZ145/29" +"BE3-SUM(BE8:BE143)" +"+BE3-BE145" +"SUM(FZ146:GD146)" +"SUM(CD146:CZ146)" +"SUM(FP146:FV146)" +"+Q151" +"Q151-SUM(BE151:EY151)" +"V152-SUM(BE152:EY152)" +"S164" +"SUMIF($B$8:$B$143,""30CS"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""30CSrbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""30CSrinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""30CSWbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""30CSWinc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,1,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,1,$R$8:$R$143)" +"SUMIF($B$8:$B$143,""30RV"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""30RVrbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""30RVrinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""30RVWbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""30RVWinc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,2,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,2,$R$8:$R$143)" +"SUMIF($B$8:$B$143,833866,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""833866rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""833866rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""833866Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""833866Winc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,3,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,3,$R$8:$R$143)" +"SUMIF($B$8:$B$143,833469,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""833469rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""833469rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""833469Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""833469Winc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,4,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,4,$R$8:$R$143)" +"SUMIF($B$8:$B$143,831095,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""831095rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""831095rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""831095Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""831095Winc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,5,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,5,$R$8:$R$143)" +"SUMIF($B$8:$B$143,21,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""21rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""21rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""21Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""21Winc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,6,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,6,$R$8:$R$143)" +"SUMIF($B$8:$B$143,22,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""22rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""22rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""22Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""22Winc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,7,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,7,$R$8:$R$143)" +"SUMIF($B$8:$B$143,17,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""17rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""17rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""17Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""17Winc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,8,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,8,$R$8:$R$143)" +"SUMIF($B$8:$B$143,""27"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""27rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""27rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""27Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""27Winc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,9,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,9,$R$8:$R$143)" +"SUMIF($B$8:$B$143,""25E"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""25Erbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""25Erinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""25EWbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""25EWinc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,10,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,10,$R$8:$R$143)" +"SUMIF($B$8:$B$143,""19E"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""19Erbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""19Erinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""19EWbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""19EWinc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,""ST"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,""ST"",$R$8:$R$143)" +"SUMIF($B$8:$B$143,""56"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""56rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""56rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""56Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""56Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,107,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""107rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""107rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""107Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""107Winc"",$Q$8:$Q$143)" +"SUM(Q172:Q182)" +"SUMIF($B$8:$B$143,54,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""54rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""54rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""54Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""54Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,""23N"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""23Nrbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""23Nrinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""23NWbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""23NWinc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,18,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""18rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""18rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""18Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""18Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,73,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""73rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""73rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""73Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""73Winc"",$Q$8:$Q$143)" +"SUMIF($T$8:$T$143,37147,$Q$8:$Q$143)" +"+R188/$Q$193" +"SUMIF($B$8:$B$143,23,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""23rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""23rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""23Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""23Winc"",$Q$8:$Q$143)" +"SUMIF($T$8:$T$143,39999,$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,""732999"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""732999rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""732999rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""732999Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""732999Winc"",$Q$8:$Q$143)" +"SUMIF($T$8:$T$143,""A03"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,80,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""80rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""80rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""80Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""80Winc"",$Q$8:$Q$143)" +"SUM(R188:R190)" +"SUMIF($B$8:$B$143,67,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""67rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""67rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""67Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""67Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,48,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""48rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""48rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""48Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""48Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,348,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""348rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""348rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""348Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""348Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,44,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""44rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""44rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""44Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""44Winc"",$Q$8:$Q$143)" +"SUMIF($T$8:$T$143,""beth gas"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,6,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""6rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""6rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""6Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""6Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,24,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""24rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""24rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""24Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""24Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,25,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""25rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""25rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""25Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""25Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,19,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""19rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""19rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""19Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""19Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,29,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""29rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""29rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""29Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""29Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,""56W"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""56Wrbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""56Wrinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""56WWbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""56WWinc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,4,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""4rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""4rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""4Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""4Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,""loudoun"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""LOUDOUNrbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""LOUDOUNrinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""LOUDOUNWbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""LOUDOUNWinc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,""46"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""46rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""46rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""46Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""46Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,62,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""62rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""62rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""62Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""62Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,78,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""78rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""78rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""78Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""78Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,52,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""52rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""52rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""52Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""52Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,88,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""88rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""88Wbase"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,""STOI"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""STOIrbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""STOIrinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""STOIWbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""STOIWinc"",$Q$8:$Q$143)" +"SUM(G172:G209)" +"-Q142" +"+G211+G213+G214" +"+G216/$F$217" +"SUM(E15:AI15)" +"91+232" +"24+60" +"24+30" +"24+40" +"1000+27" +"700+27" +"900+27" +"SUM(E16:E47)" +"1700-E48" +"SUMIF($D$16:$D$46,$D54,E$16:E$46)" +"SUM(E54:E63)" +"D15" +"SUM(D15:AF15)" +"SUM(D21:D33)" +"SUMIF($C$21:$C$32,$C37,D$21:D$32)" +"SUM(D37:D46)" +"E15" +"SUM(D15:AF15)" +"SUM(D15:D37)" +"SUMIF($C$24:$C$36,$C41,D$24:D$36)" +"SUM(D41:D50)" +"IF(H9=""l"",C9+$D$4,C9-$D$4)" +"IF(H9=""l"",E9+$F$4,E9-$F$4)" +"B9+D9+F9" +"IF(H9=""l"",$B$3,IF(H9=""p"",-$B$3,0))" +"IF($G$3=""x"",I8*(B8+C8),I8*G8)" +"K9*J9" +"$M$36*'Daily Volumes'!G6" +"M9*K9" +"SUM(J8:J31)/B3" +"SUM(L8:L32)" +"SUM(N9:N31)" +"L33-N33" +"G33-L34" +"L33/B3" +"M33/B3" +"N33/B3" +"O33/B3" +"M34/L34" +"M33/'Daily Volumes'!G30" +"Model!$I$8/30" +"B5+B6" +"Model!$M$36*'Daily Volumes'!C6" +"SUM(C6:C35)" +"C6+B7" +"SUM(C36:C66)" +"SUM(C67:C96)" +"SUM(C97:C127)" +"SUM('Daily Volumes'!C128:C158)" +"SUM(C159:C188)" +"SUM(C189:C219)" +"SUM(C220:C249)" +"SUM(C250:C280)" +"SUM(C281:C311)" +"SUM(C312:C339)" +"SUM(C340:C370)" +"SUM(C371:C400)" +"SUM(C401:C431)" +"SUM(C432:C461)" +"SUM(C462:C492)" +"SUM(C493:C523)" +"SUM(C524:C553)" +"SUM(C554:C584)" +"SUM(C585:C614)" +"SUM(C615:C645)" +"SUM(C646:C676)" +"SUM(C677:C704)" +"SUM(C705:C735)" +"SUM(G6:G29)" +"Model!$I$9/31" +"Model!$I$10/30" +"Model!$I$11/31" +"Model!$I$12/31" +"Model!$I$13/30" +"Model!$I$14/31" +"Model!$I$15/30" +"Model!$I$16/31" +"Model!$I$17/31" +"Model!$I$18/28" +"Model!$I$19/31" +"Model!$I$20/30" +"Model!$I$21/31" +"Model!$I$22/30" +"Model!$I$23/31" +"Model!$I$24/31" +"Model!$I$25/30" +"Model!$I$26/31" +"Model!$I$27/30" +"Model!$I$28/31" +"Model!$I$29/31" +"Model!$I$30/28" +"Model!$I$31/31" +"SUM(C6:C735)" +"IF(F8=""l"",$B$3,IF(F8=""p"",-$B$3,0))" +"IF($E$3=""x"",G7*(B7+C7),G7*E7)" +"SUM(B9:D9)" +"I9*H9" +"$K$36*'Daily Volumes'!G6" +"K9*I9" +"SUM(H8:H31)/B3" +"SUM(J8:J32)" +"SUM(L9:L31)" +"J33-L33" +"E33-J34" +"J33/B3" +"K33/B3" +"L33/B3" +"M33/B3" +"K34/J34" +"K33/'Daily Volumes'!G30" +"B5+B6" +"Model!$K$36*'Daily Volumes'!C6" +"SUM(C6:C35)" +"C6+B7" +"SUM(C36:C66)" +"SUM(C67:C96)" +"SUM(C97:C127)" +"SUM('Daily Volumes'!C128:C158)" +"SUM(C159:C188)" +"SUM(C189:C219)" +"SUM(C220:C249)" +"SUM(C250:C280)" +"SUM(C281:C311)" +"SUM(C312:C339)" +"SUM(C340:C370)" +"SUM(C371:C400)" +"SUM(C401:C431)" +"SUM(C432:C461)" +"SUM(C462:C492)" +"SUM(C493:C523)" +"SUM(C524:C553)" +"SUM(C554:C584)" +"SUM(C585:C614)" +"SUM(C615:C645)" +"SUM(C646:C676)" +"SUM(C677:C704)" +"SUM(C705:C735)" +"SUM(G6:G29)" +"Model!$G$9/31" +"Model!$G$10/30" +"Model!$G$11/31" +"Model!$G$12/31" +"Model!$G$13/30" +"Model!$G$14/31" +"Model!$G$15/30" +"Model!$G$16/31" +"Model!$G$17/31" +"Model!$G$18/28" +"Model!$G$19/31" +"Model!$G$20/30" +"Model!$G$21/31" +"Model!$G$22/30" +"Model!$G$23/31" +"Model!$G$24/31" +"Model!$G$25/30" +"Model!$G$26/31" +"Model!$G$27/30" +"Model!$G$28/31" +"Model!$G$29/31" +"Model!$G$30/28" +"Model!$G$31/31" +"SUM(C6:C735)" +"C8*0.9811" +"D8-E8" +"D8*K8" +"+A8+1" +"+C8" +"(D9-E9)+F8" +"4415+1268" +"6525+1970+3286" +"1900+2959" +"(D36-E36)+F34" +"SUM(B8:B39)" +"F39" +"4.57+0.05" +"0.0022+0.007+0.0097" +"(D$6)/(1-C13)-D$6" +"+L13-0.01" +"SUM(D11:D13)" +"+D6+D14" +"+J14+J6" +"+N6+N13+0.1" +"+D17-G17" +"+N19-N6" +"+D17+G23" +"+D23-D6" +"SUM(I58:M58)" +"I58*I$1*R58" +"1.0603/I$1" +"SUM(I12:M12)" +"I12*I$1*Q12" +"SUM(Q12:Q12)" +"+V11" +"1.0603/I$1" +"SUM(I13:M13)" +"I13*I$1*Q13" +"3.145/I$1" +"2.6805/I$1" +"3.14/I$1" +"SUM(Q13:Q26)" +"+S27-S28" +"6.195/I1" +"6.195/I$1" +"6.231/I$1" +"6.201/I$1" +"SUM(Q32:Q39)" +"+S40-S42" +"SUM(Q47:Q58)" +"SUM(S47:S52)" +"6.38/I$1" +"1.3566/I1" +"SUM(Q64:Q66)" +"+S64" +"(14.1123+0.2)/I$1" +"(8.5058)/I$1" +"SUM(S73)" +"6.1038/I$1" +"SUM(T82:T83)" +"+Q91*I91*I1" +"4.28/I$1" +"5.2701/I$1" +"+I106*Q106*I1" +"5.45/I$1" +"+I107*Q107*I1" +"+Q108*I108" +"1.15/I$1" +"+I109*Q109*I1" +"+I110*Q110" +"5.61/I$1" +"+I113*Q113*$I$1" +"SUM(Q106:Q121)" +"SUM(S106:S112)" +"10.81/I$1" +"0.76/I$1" +"SUM(T126:T128)" +"65000/12" +"SUM(Q127:Q130)" +"SUM(S127)" +"0.9171/I$1" +"I136*$I$1*Q136" +"1.5208339*0.0328767" +"SUM(Q136:Q136)" +"+I145*Q145*I$1" +"0.465/I$1" +"0.458/I$1" +"10.9043/I$1" +"SUM(Q153:Q158)" +"SUM(S155:S157)" +"+Rates!W17" +"+Rates!W16" +"+Rates!B17" +"+Rates!B22" +"+Rates!B27" +"+Rates!B32" +"+Rates!B37" +"+Rates!B42" +"+Rates!B52" +"+Rates!B57" +"+Rates!B62" +"+Rates!B67" +"+Rates!Z17" +"+Rates!B72" +"+Rates!B77" +"+Rates!B82" +"+Rates!B87" +"+Rates!Z16" +"+Rates!B92" +"+Rates!B102" +"+Rates!B107" +"+Rates!B112" +"+Rates!B122" +"SUM(Rates!AI17)" +"SUM(Rates!H137)" +"SUM(Rates!B69+Rates!B71)" +"SUM(Rates!K22+Rates!B69+Rates!B71)" +"SUM(Rates!B69+Rates!B71+Rates!K47)" +"0.0622+B14" +"SUM(K12:K13)" +"+N11-E14" +"SUM(Rates!E37)-0.0189" +"SUM(Rates!E39,Rates!E41)" +"SUM(Rates!E47)" +"SUM(Rates!E49,Rates!E51)" +"SUM(Rates!E57)" +"SUM(Rates!E67)" +"SUM(Rates!E82)" +"+N12-E14" +"+N11-D14" +"+N12-D14" +"+Rates!H22-0.0225+B35+B36" +"+Rates!H22-0.0072" +"+C27-0.0072" +"+D27-0.0225" +"+D27+0.0072" +"+Rates!H27" +"+Rates!H32" +"+Rates!H37" +"+Rates!H42" +"+Rates!H47" +"+N11-C14" +"+Rates!H52-0.0072" +"+C28+0.0072" +"+N12-C14" +"+Rates!H57-0.0225+B35+B36" +"+Rates!H57-0.0072" +"+Rates!H62" +"+Rates!H67" +"+Rates!H72" +"+Rates!H77" +"+Rates!H82" +"SUM(Rates!H87)" +"+Rates!H97" +"+Rates!H102" +"+Rates!H107" +"+Rates!H117" +"+Rates!H132" +"0.0009+0.0022+0.0075" +"0.0101*(+Rates!H4+Rates!H57-0.0225)" +"+I27-I32" +"+I29-I32" +"+Rates!K17" +"+Rates!K27" +"+Rates!K22" +"+Rates!K32" +"+Rates!K37" +"+Rates!K42" +"+Rates!N32" +"SUM(Rates!N37)" +"+Rates!K87" +"+D44" +"SUM(Rates!N77)" +"SUM(Rates!N82)" +"+Rates!K52" +"+Rates!K47" +"+Rates!K57" +"+Rates!K62" +"+Rates!K67" +"SUM(Rates!N52)" +"SUM(Rates!N57)" +"+Rates!K87" +"+Rates!K77" +"+Rates!K97" +"+Rates!K102" +"+Rates!K107" +"SUM(Rates!N77)" +"SUM(Rates!N82)" +"+Rates!K112" +"+Rates!K117" +"+Rates!K122" +"SUM(Rates!N87)" +"SUM(Rates!N92)" +"+Rates!K142" +"+Rates!K147" +"SUM(Rates!N102)" +"+Rates!K152" +"SUM(Rates!N107)" +"+Rates!Q17" +"SUM(Rates!Q22)" +"SUM(Rates!Q27)" +"SUM(Rates!Q32)" +"+Rates!AF17-0.0072" +"+G51+0.0072" +"+Rates!AF35" +"+Rates!AF23" +"SUM(Rates!AF29)" +"+Rates!AL17" +"+Rates!T32" +"+C57+B56" +"SUM(Rates!T27,Rates!T37,Rates!T32)" +"Rates!AC34" +"+Rates!T37" +"+Rates!T37+Rates!T27" +"+Rates!T27" +"+Rates!H238" +"+Rates!H244" +"+Rates!H250" +"+Rates!H256" +"+Rates!H262" +"Rates!A1" +"+Rates!H268" +"+Rates!H274" +"+Rates!H280" +"+Rates!B6" +"Rates!T3" +"+Rates!B5" +"Rates!B2" +"Rates!B4" +"+Rates!AF3" +"Rates!B3" +"+Rates!H4" +"+Rates!AR17" +"+Rates!AR41" +"+Rates!AR35" +"Rates!B7" +"+Rates!AR23" +"+Rates!AR48" +"+Rates!AR35" +"Rates!K5" +"Rates!Z3" +"Rates!K4" +"Rates!W3" +"Rates!K3" +"Rates!AI3" +"Rates!D2" +"+B3" +"4.32+0.2" +"+B1+0.035" +"+T3+T37" +"+W17+W3" +"+B1-0.01" +"+T4+T27" +"+AF2-AF3-AF23" +"+B1-0.04" +"+T5-T3" +"+AL3+AL17" +"0.004" +"+AL20+AL26+AL32" +"0.0022+0.007+0.0097" +"0.007+0.0022+0.0097" +"0.0022+0.007+0.0225" +"0.0022+0.007" +"0.0022+0.0007-0.0002" +"0.0022" +"0.0348-0.0312" +"B6/(1-A16)-B6" +"(E6)/(1-D16)-E6" +"(H$3)/(1-G16)-H$3" +"(K$5)/(1-J16)-K$5" +"+Q$3/(1-0.015)-Q$3" +"(+T3-0.108)/(1-0.00552)-(T3-0.108)" +"+W$3/(1-V16)-W$3" +"+AC3/(1-AB16)-AC3" +"+AL3/(1-0.02)-AL3" +"+AN3/(1-0.024)-AN3" +"SUM(B14:B16)" +"+AO12/(1-AO17)-AO12" +"+AO18+AO16+AO15+AO14" +"0.022" +"0.0001" +"B6/(1-A21)-B6" +"(E$6)/(1-D21)-E$6" +"+T3/(1-0.00697)-T3" +"0.007+0.0022" +"0.0022+0.007+0.0012-0.0004" +"+AC$3/(1-AB22)-AC3" +"+AI3/(1-AH22)-AI3" +"+AL3/(1-0.02)-AL3" +"+AP3/(1-0.024)-AP3" +"0.2644-0.0022" +"B6/(1-A26)-B6" +"+Q$3/(1-0.023)-Q$3" +"+T4/(1-0.02902)-T4" +"+AI3/(1-AH28)-AI3" +"+AL3/(1-0.02)-AL3" +"+AN3/(1-0.024)-AN3" +"SUM(AR27:AR28)" +"0.007+0.0097+0.0022" +"B6/(1-A31)-B6" +"+Q$3/(1-0.026)-Q$3" +"(+T3-0.108)/(1-0.00552)-(T3-0.108)" +"+AC3/(1-0.0058)-AC3" +"0.0022+0.0012" +"+AI3/(1-AH34)-AI3" +"+AL3/(1-0.02)-AL3" +"+AP3/(1-0.024)-AP3" +"B6/(1-A36)-B6" +"+E$5/(1-D36)-E$5" +"T3/(1-0.00697)-T3" +"SUM(AI35,AI3)" +"0.04+0.004+0.0022+0.0005" +"+AC3/(1-0.0058)-AC3" +"+AI3/(1-AH40)-AI3" +"+AN3/(1-0.024)-AN3" +"B6/(1-A41)-B6" +"(N$4)/(1-M41)-N$4" +"T4/(1-0.02902)-T4" +"+AI41+AI3" +"B4/(1-A46)-B4" +"T3/(1-0.00697)-T3" +"+AP3/(1-0.024)-AP3" +"B$5/(1-A51)-B$5" +"T4/(1-0.02902)-T4" +"+T54+T48" +"0.0097+0.007+0.0022" +"0.0022+0.0097" +"(E$7)/(1-D86)-E$7" +"(H4)/(1-G86)-H4" +"(N$6)/(1-M86)-(N$6)" +"0.0511-0.0022-0.0088" +"(B3)/(1-A91)-B3" +"(H5)/(1-G91)-H5" +"(B3)/(1-A96)-B3" +"(H5)/(1-G96)-H5" +"(B3)/(1-A101)-B3" +"(+H5)/(1-G101)-H5" +"+'Offseason Rate'!B102+'Offseason Rate'!B3" +"+P102*0.6" +"+'Offseason Rate'!#REF!+'Offseason Rate'!E3" +"B3/(1-A106)-B3" +"(+H5)/(1-G106)-H5" +"+'Offseason Rate'!B107+'Offseason Rate'!B3" +"+P107*0.4" +"+'Offseason Rate'!E92+'Offseason Rate'!E3" +"SUM(Q102:Q107)" +"B7/(1-A111)-B7" +"(+H$5)/(1-G111)-H$5" +"B7/(1-A116)-B7" +"(+H5)/(1-G116)-H5" +"B$7/(1-A121)-B$7" +"(+H4)/(1-G131)-H4" +"(+AI3+AI17)/(1-0.0131)-(+AI3+AI17)" +"0.1599-0.0022" +"0.0022+0.0097+0.007" +"0.0022+0+0.0225+0.007" +"(H4)/(1-G141)-H4" +"0.3212-0.0022" +"(H3)/(1-G146)-H3" +"(H3)/(1-G151)-H3" +"(H3)/(1-G156)-H3" +"(H3)/(1-G161)-H3" +"0.3703-0.0022" +"(H4)/(1-G166)-H4" +"(H4)/(1-G171)-H4" +"(H4)/(1-G176)-H4" +"(H4)/(1-G181)-H4" +"(H3)/(1-G186)-H3" +"(H5)/(1-G191)-H5" +"(E5)/(1-G196)-E5" +"(H5)/(1-G201)-H5" +"0.1786-0.0022" +"(H5)/(1-G206)-H5" +"(H5)/(1-G211)-H5" +"(H5)/(1-G216)-H5" +"(H5)/(1-G221)-H5" +"(H5)/(1-G226)-H5" +"(H5)/(1-G231)-H5" +"SUM(M7:M13)" +"+M14+N14" +"+E3" +"0.005+0.002" +"0.004" +"0.0022+0.007+0.0225" +"0.0022+0.007" +"0.0022+0.0072" +"(B$3)/(1-A16)-B$3" +"(E$5)/(1-D16)-E$5" +"+K3/(1-0.0022)-K3" +"+N3/(1-0.0058)-N3" +"+Q$3/(1-P16)-Q$3" +"SUM(B14:B16)" +"0.0022" +"0.0303+0.002" +"0.022" +"0.0072+0.0022" +"0.007+0.0022" +"+K3/(1-0.0268)-K3" +"+N3/(1-0.0058)-N3" +"0.0275+0.002" +"+K3/(1-0.0268)-K3" +"0.0152+0.002" +"0.002+0.0072+0.0022" +"+K3/(1-0.0169)-K3" +"(H$4)/(1-G41)-H$4" +"(B4)/(1-A86)-B4" +"(H$6)/(1-G86)-(H$6)" +"0.0511-0.0022-0.0088" +"(B5)/(1-A91)-B5" +"(B5)/(1-A96)-B5" +"(+B5)/(1-A101)-B5" +"(+B5)/(1-0.005)-B5" +"(H$7)/(1-G106)-H$7" +"(+B5)/(1-A111)-B5" +"(E$6)/(1-D111)-E$6" +"(+B$5)/(1-A116)-B$5" +"(+B4)/(1-A126)-B4" +"(+AC3+AC17)/(1-0.0131)-(+AC3+AC17)" +"(+B5)/(1-A136)-B5" +"0.1599-0.0022" +"0.0022+0+0.0225+0.007" +"(B4)/(1-A141)-B4" +"0.3212-0.0022" +"(B3)/(1-A146)-B3" +"(B3)/(1-A151)-B3" +"(B3)/(1-A156)-B3" +"(B3)/(1-A161)-B3" +"0.3703-0.0022" +"(B4)/(1-A166)-B4" +"(B4)/(1-A171)-B4" +"(B4)/(1-A176)-B4" +"(B4)/(1-A181)-B4" +"(B3)/(1-A186)-B3" +"(B5)/(1-A191)-B5" +"(#REF!)/(1-A196)-#REF!" +"(B5)/(1-A201)-B5" +"0.1786-0.0022" +"(B5)/(1-A206)-B5" +"(B5)/(1-A211)-B5" +"(B5)/(1-A216)-B5" +"(B5)/(1-A221)-B5" +"(B5)/(1-A226)-B5" +"+E228/(1-A243)" +"(B5)/(1-A231)-B5" +"+B256+B3" +"+B280+B4" +"+F8/(1-F10)-F8" +"+F11+F9" +"+F58/(1-F61)-F58" +"SUM(F59:F60,F62)" +"0.0022+0.0075" +"SUM(F80,F78,F77)" +"0.18+2.27" +"SUM(F146,F148)" +"+C12/C17" +"+'Offseason Rate'!E42" +"+D12*E12" +"+G12*D12" +"+F12+H12" +"+C13/C17" +"+'Offseason Rate'!E67" +"+C14/C17" +"+'Offseason Rate'!E92" +"+C15/C17" +"+'Offseason Rate'!E107" +"+C16/C17" +"+'Offseason Rate'!E92" +"SUM(C12:C16)" +"+I18-I17" +"+#REF!" +"+M29*L29" +"SUM(L29:L32)" +"+N33/L33" +"+Rates!B42" +"+Rates!B67" +"+Rates!B87" +"SUM(C36:C38)" +"+Rates!#REF!" +"+D45+C45" +"+H45-G45-F45-E45" +"+F50-D50-E50-C50" +"+Rates!H32" +"+Rates!H67" +"+Rates!H37" +"+Rates!H72" +"+C74/C74" +"+Rates!AL17" +"+F74" +"+Rates!B122" +"+E75" +"+I74+I75" +"+I78-I77-I76" +"+C88/4" +"+D102*E102" +"+F102*D102" +"(+G102*H102)" +"+I102-F102" +"+L102-E102" +"+M102*5" +"+N102*D102" +"SUM(O102:O103)" +"+C102*F102" +"+C107+C106" +"+C108/C105" +"+Rates!H32" +"+M110*7" +"+Rates!H67" +"AVERAGE(M110:M111)" +"+O112+O104" +"+O114/12" +"+M113+M105" +"+Rates!H37" +"+Rates!H72" +"+Rates!H42" +"+Rates!H77" +"C8*0.9811" +"D8-E8" +"D8*K8" +"+A8+1" +"+C8" +"(D9-E9)+F8" +"4415+1268" +"6525+1970+3286" +"1900+2959" +"936+5376+6407+1956" +"(D36-E36)+F34" +"SUM(B8:B39)" +"F39" +"(-E4+D4)*C4" +"+D4" +"SUM(C4:C11)" +"SUM(C15:C26)" +"SUM(C30:C38)" +"+D58" +"+D59" +"+D59" +"SUM(C54:C66)" +"SUM(F81:F83)" +"SUM(C81:C84)" +"SUM(F84)" +"SUM(F149,F133,F117,F101,F85,F78,F67,F51,F39,F27,F12)" +"-2500*28" +"(-E5+D5)*C5" +"2500*28" +"+D5" +"5000*28" +"-7500*28" +"-5000*28" +"SUM(C5:C45)" +"+D$49" +"-2500*31" +"5000*31" +"7500*31" +"-5000*31" +"SUM(F83:F87)" +"2500*31" +"SUM(C49:C120)" +"-5000*30" +"+D$124" +"5000*30" +"2500*30" +"-10000*30" +"7500*30" +"-2500*30" +"SUM(F158:F164)" +"SUM(F163:F168)" +"-15000*30" +"15000*30" +"750+300" +"750000-300000" +"+K171/30" +"10000*30" +"SUM(C124:C175)" +"+F176+'2001 JT'!F78" +"-15000*31" +"+D$179" +"-10000*31" +"15000*31" +"20000*31" +"12500*31" +"10000*31" +"-7500*31" +"SUM(C179:C223)" +"+F224+'2001 JT'!F113" +"+D$226" +"-7500*30" +"+D226" +"-12500*30" +"+D226" +"20000*30" +"SUM(C226:C272)" +"+F273+'2001 JT'!F199" +"-20000*31" +"+D279" +"+D277" +"-5000*151" +"+D277" +"5000*151" +"+D278" +"+D277" +"+D277" +"SUM(C275:C300)" +"+F301+'2001 JT'!F248" +"+C301/31" +"SUM(F46,F121,F176,F224,F273,F301)" +"+'2001 JT'!C155" +"SUM('2001 JT'!F155)" +"+(C306*30)/10000" +"+C303+'2001 JT'!C155" +"SUM(F303:F304)" +"+F303-F313" +"+F304-H311" +"+F306-I311" +"SUM(F309:H309)" +"+F306-I323" +"+F306-I328" +"+C307+'2001 JT'!C158" +"+C307+'2001 JT'!C158" +"+F306-F349" +"(-E5+D5)*C5" +"+D5" +"SUM(C5:C21)" +"SUM(C25:C34)" +"+F35+F22" +"+'2001 CG'!F121+'2001 JT'!F38" +"SUM('2001 CG'!D124)" +"+D$41" +"5000*30" +"2500*30" +"-5000*30" +"-2500*30" +"SUM(F50:F54)" +"SUM(F55:F60)" +"7500*30" +"15000*30" +"SUM(F66:F74)" +"+'2001 CG'!J167" +"SUM(C41:C77)" +"+C78/30" +"-15000*31" +"+'2001 CG'!D179" +"-10000*31" +"-5000*31" +"10000*31" +"15000*31" +"-2500*31" +"5000*31" +"+D88" +"12500*31" +"2500*31" +"+D89" +"+D88" +"-12500*31" +"+D87" +"SUM(C81:C112)" +"-15000*30" +"+'2001 CG'!D226" +"+D$116" +"-10000*30" +"20000*30" +"10000*30" +"-20000*31" +"+'2001 CG'!D275" +"SUM(C136:C151)" +"+C152/31" +"SUM(F22,F35,F78,F113,F133,F152)" +"SUM(C5:C10)" +"+C14-D14" +"SUM(C14:C18)" +"+C19+C11+C3" +"+D4" +"3.738+0.23" +"0.0022" +"+D6/(1-C11)-D6" +"+E6/(1-$D11)-E6" +"SUM(D9:D11)" +"+D6+D12" +"0.0022+0.0097" +"0.0022+0.007" +"+D14/(1-C18)-D14" +"+E14/(1-$D18)-E14" +"+D14+D19" +"+D23-D5" +"+D12+D19" +"+D24-D25" +"3.2903/30" +"+D31*D28" +"+D34*D33" +"SUM(D35:E35)" +"SUM(D37:Q37)" +"+L3" +"+L3" +"SUM(E4:E5)" +"0.0022" +"+E6/(1-D11)-E6" +"+F6/(1-$D11)-F6" +"SUM(E9:E11)" +"+E6+E12" +"0.0022+0.0097" +"0.0022+0.007" +"+E14/(1-D18)-E14" +"+F14/(1-$D18)-F14" +"+J6/(1-$D18)-J6" +"+E14+E19" +"+J6+J19" +"+E23-E5" +"+E12+E19" +"+E24-E25" +"3.2903/30" +"3.2903/31" +"3900-J31" +"ROUND(1000*(1-0.0081),0)" +"+E31*E28" +"+E34*E33" +"SUM(E35:F35)" +"SUM(H35:J35)" +"SUM(E37:R37)" +"10000*10000" +"+H2*0.01" +"1-0.0042" +"1-0.0086" +"1-0.0044" +"0.0035+0.005" +"1-0.0045" +"ROUND(+B4*G4,0)" +"ROUND(+C4/G4+F4,3)" +"+J4-C4" +"0.0775+0.01" +"+J8-C8" +"+J8-C8" +"0.0817" +"1-0.0707" +"+(J8-F9)*G9" +"+(J8-F10)*G10" +"+(J8-F11)*G11" +"+J8+Q8-F8" +"0.0848" +"1-0.0734" +"+(J9-F8)*G8" +"+(J9-F10)*G10" +"+(J9-F11)*G11" +"+Q8" +"1-0.0795" +"+(J10-F8)*G8" +"+(J10-F9)*G9" +"+(J10-F11)*G11" +"+Q8" +"1-0.0416" +"+(J11-F8)*G8" +"+(J11-F9)*G9" +"+(J11-F10)*G10" +"SUM(B8:B11)" +"+C8" +"1-0.0796" +"1-0.0823" +"1-0.0884" +"1-0.0505" +"+F8*0.6+F14*0.4" +"+C17" +"+F11*0.6+F17*0.4" +"SUM(B20:B22)" +"0.0022+0.007+0.0097+0.0392" +"1-0.0539" +"+(J28-F30)*G30" +"+(J28-F31)*G31" +"+(J28-F32)*G32" +"0.0022+0.007+0.0097+0.0367" +"1-0.0504" +"+(J29-F30)*G30" +"+(J29-F31)*G31" +"+(J29-F32)*G32" +"6081-5675" +"0.0022+0.007+0.0097+0.0336" +"1-0.0462" +"0.0022+0.007+0.0097+0.0305" +"1-0.0418" +"0.0022+0.007+0.0097+0.0062" +"1-0.0081" +"0.0022+0.007+0.0097+0.006" +"1-0.0077" +"0.0091" +"1-0.0121" +"1-0.0086" +"1-0.0044" +"SUM(B28:B37)" +"+((C40-F30)*G30)/(1-0.0381)+0.0467" +"+C40-F40" +"0.0022+0.0097+0.0278" +"1-0.0381" +"+J45" +"0.0134+0.0022+0.007" +"1-0.01" +"IF(J46200,+B$5,+B10+E10)" +"ROUND(+B10*B$6/12,2)" +"+C10-E10" +"+B10-C10+E10" +"+A15+31" +"+A16+30" +"+A21+28" +"C8*E8" +"(G8-E8)*C8" +"2.115+0.05" +"SUM(F8:F20)" +"SUM(H8:H19)" +"SUM(C27:C32)" +"C33-F22" +"C8*E8" +"2.115+0.05" +"SUM(C8:C21)" +"F22/C22" +"SUM(F8:F20)" +"SUM(C27:C31)" +"C32-F22" +"13690+G8:G8" +"B9*D9" +"+H8+G9-E9" +"+A9+1" +"+B9" +"+G14" +"+B3+1" +"SUM(C3:C33)" +"+B33+1" +"B11*D11" +"+G11-E11" +"+A11+1" +"2.155+0.05" +"+H11+G12-E12" +"2.15+0.05" +"SUM(B11:B35)" +"E36/B36" +"SUM(E11:E34)" +"B11*D11" +"+H11-F11" +"+A11+1" +"IF(D12>0,+D12+0.05,0)" +"B12*E12" +"+I11+H12-F12" +"+D14" +"SUM(B11:B35)" +"SUM(F11:F34)" +"C11*E11" +"+I11-G11" +"+B11+1" +"IF(E12>0,+E12+0.05,0)" +"C12*F12" +"+J11+I12-G12" +"+E14" +"SUM(C11:C35)" +"SUM(G11:G34)" +"13690+H8:H8" +"C9*E9" +"+I8+H9-F9" +"+B9+1" +"+C9" +"+H21" +"+B3+1" +"SUM(C3:C33)" +"+B33+1" +"C11*E11" +"+I11-G11" +"+B11+1" +"IF(E12>0,+E12+0.05,0)" +"C12*F12" +"+J11+I12-G12" +"+E14" +"SUM(C11:C35)" +"SUM(G11:G34)" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"+E15" +"SUM(C12:C36)" +"SUM(G12:G35)" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"SUM(C12:C36)" +"SUM(G12:G35)" +"+B8+1" +"C9*E9" +"+I8+H9-F9" +"+C9" +"+H21" +"+B3+1" +"SUM(C3:C33)" +"+B33+1" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"SUM(C12:C36)" +"SUM(G12:G35)" +"+B5/D5" +"+B6-B5" +"+A9+7" +"+B11-B9" +"+B24/2" +"SUM(I58:M58)" +"I58*I$1*R58" +"1.0603/I$1" +"SUM(I12:M12)" +"I12*I$1*Q12" +"SUM(Q12:Q12)" +"+V11" +"1.24/I$1" +"SUM(I13:M13)" +"I13*I$1*Q13" +"SUM(Q13:Q15)" +"+S16-S17" +"1.0603/I$1" +"3.145/I$1" +"2.6805/I$1" +"SUM(Q21:Q31)" +"6.195/I1" +"6.195/I$1" +"6.231/I$1" +"3.02/I$1" +"SUM(Q37:Q42)" +"+S43-S45" +"SUM(Q50:Q57)" +"SUM(S50:S53)" +"6.38/I$1" +"1.3566/I1" +"+S63" +"(14.1123+0.2)/I$1" +"(7.8557-0.0392)/I$1" +"SUM(S72)" +"6.1038/I$1" +"SUM(T81:T82)" +"1.8/30" +"+Q89*I89*I$1" +"5.2701/I$1" +"+I98*Q98*I1" +"5.45/I$1" +"+I99*Q99*I1" +"+Q100*I100" +"1.15/I$1" +"+I101*Q101*I1" +"+I102*Q102" +"5.61/I$1" +"6.08/I$1" +"SUM(Q98:Q116)" +"SUM(S98:S104)" +"10.7/I$1" +"65000/12" +"+I129*Q129*I$1" +"+Rates!W17" +"+Rates!W16" +"+Rates!B17" +"+Rates!B22" +"+Rates!B27" +"+Rates!B32" +"+Rates!B37" +"+Rates!B42" +"+Rates!B54" +"+Rates!B59" +"+Rates!B64" +"+Rates!B69" +"+Rates!Z17" +"+Rates!B74" +"+Rates!B79" +"+Rates!B84" +"+Rates!B89" +"+Rates!Z16" +"+Rates!B94" +"+Rates!B104" +"+Rates!B109" +"+Rates!B114" +"+Rates!B124" +"SUM(Rates!AI17)" +"SUM(Rates!H139)" +"SUM(Rates!B71+Rates!B73)" +"SUM(Rates!K22+Rates!B71+Rates!B73)" +"SUM(Rates!B71+Rates!B73+Rates!K47)" +"0.0622+B14" +"SUM(K12:K13)" +"+N11-E14" +"SUM(Rates!E37)-0.0189" +"SUM(Rates!E39,Rates!E41)" +"SUM(Rates!E47)" +"SUM(Rates!E51,Rates!E53)" +"SUM(Rates!E59)" +"SUM(Rates!E74)" +"SUM(Rates!E94)" +"+N12-E14" +"+N11-D14" +"+N12-D14" +"+Rates!H22-0.0225+B35+B36" +"+Rates!H22-0.0072" +"+C27-0.0072" +"+D27-0.0225" +"+D27+0.0072" +"+Rates!H27" +"+Rates!H32" +"+Rates!H37" +"+Rates!H42" +"+Rates!H47" +"+N11-C14" +"+Rates!H54-0.0072" +"+C28+0.0072" +"+N12-C14" +"+Rates!H59-0.0225+B35+B36" +"+Rates!H59-0.0072" +"+Rates!H64" +"+Rates!H69" +"+Rates!H74" +"+Rates!H79" +"+Rates!H84" +"SUM(Rates!H89)" +"+Rates!H99" +"+Rates!H104" +"+Rates!H109" +"+Rates!H119" +"+Rates!H134" +"0.0009+0.0022+0.0075" +"0.0101*(+Rates!H4+Rates!H59-0.0225)" +"+I27-I32" +"+I29-I32" +"+Rates!K17" +"+Rates!K27" +"+Rates!K22" +"+Rates!K32" +"+Rates!K37" +"+Rates!K42" +"+Rates!N32" +"SUM(Rates!N37)" +"+Rates!K89" +"+D44" +"SUM(Rates!N79)" +"SUM(Rates!N84)" +"+Rates!K54" +"+Rates!K47" +"+Rates!K59" +"+Rates!K64" +"+Rates!K69" +"SUM(Rates!N54)" +"SUM(Rates!N59)" +"+Rates!K89" +"+Rates!K79" +"+Rates!K99" +"+Rates!K104" +"+Rates!K109" +"SUM(Rates!N79)" +"SUM(Rates!N84)" +"+Rates!K114" +"+Rates!K119" +"+Rates!K124" +"SUM(Rates!N89)" +"SUM(Rates!N94)" +"+Rates!K144" +"+Rates!K149" +"SUM(Rates!N104)" +"+Rates!K154" +"SUM(Rates!N109)" +"+Rates!Q17" +"SUM(Rates!Q22)" +"SUM(Rates!Q27)" +"SUM(Rates!Q32)" +"+Rates!AF17-0.0072" +"+G51+0.0072" +"+Rates!AF35" +"+Rates!AF23" +"SUM(Rates!AF29)" +"+Rates!AL17" +"+Rates!T32" +"+C57+B56" +"SUM(Rates!T27,Rates!T37,Rates!T32)" +"Rates!AC34" +"+Rates!T37" +"+Rates!T37+Rates!T27" +"+Rates!T27" +"Rates!A1" +"+Rates!B6" +"Rates!T3" +"+Rates!B5" +"Rates!B2" +"Rates!B4" +"+Rates!AF3" +"Rates!B3" +"+Rates!H4" +"+Rates!AR17" +"+Rates!AR41" +"+Rates!AR35" +"Rates!B7" +"+Rates!AR23" +"+Rates!AR50" +"+Rates!AR35" +"Rates!K5" +"Rates!Z3" +"Rates!K4" +"Rates!W3" +"Rates!K3" +"Rates!AI3" +"Rates!AP3" +"Rates!D2" +"+B3" +"H5" +"+T3+T37" +"+W17+W3" +"+T4+T27" +"+T5-T3" +"0.004" +"0.003-0.0002" +"+AL20+AL26+AL32" +"0.0022+0.007+0.0158" +"0.007+0.0022+0.0158" +"0.0021+0.007+0.0225" +"0.0022+0.007" +"0.0021+0.007" +"0.0021+0.0007" +"0.0022" +"0.0348-0.0312" +"B6/(1-A16)-B6" +"(E6)/(1-D16)-E6" +"(H$3)/(1-G16)-H$3" +"(K$5)/(1-J16)-K$5" +"+Q$3/(1-0.015)-Q$3" +"(+T3-0.108)/(1-0.00552)-(T3-0.108)" +"+W$3/(1-V16)-W$3" +"+AC3/(1-AB16)-AC3" +"+AL3/(1-0.02)-AL3" +"+AN3/(1-0.024)-AN3" +"SUM(B14:B16)" +"+AO12/(1-AO17)-AO12" +"+AO18+AO16+AO15+AO14" +"0.0022+0.007+0.0225" +"0.022" +"0.0001" +"B6/(1-A21)-B6" +"(E$6)/(1-D21)-E$6" +"+T3/(1-0.00697)-T3" +"0.007+0.0021" +"0.0021+0.007+0.0012-0.0004" +"0.007+0.0022" +"+AC$3/(1-AB22)-AC3" +"+AI3/(1-AH22)-AI3" +"+AL3/(1-0.02)-AL3" +"+AP3/(1-0.024)-AP3" +"0.2644-0.0022" +"B6/(1-A26)-B6" +"+Q$3/(1-0.023)-Q$3" +"+T4/(1-0.02902)-T4" +"+AI3/(1-AH28)-AI3" +"+AL3/(1-0.02)-AL3" +"+AN3/(1-0.024)-AN3" +"SUM(AR27:AR28)" +"0.007+0.0158+0.0022" +"0.0021" +"B6/(1-A31)-B6" +"+Q$3/(1-0.026)-Q$3" +"(+T3-0.108)/(1-0.00552)-(T3-0.108)" +"+AC3/(1-0.0058)-AC3" +"0.0021+0.0012" +"+AI3/(1-AH34)-AI3" +"+AL3/(1-0.02)-AL3" +"+AP3/(1-0.024)-AP3" +"B6/(1-A36)-B6" +"+E$5/(1-D36)-E$5" +"T3/(1-0.00697)-T3" +"SUM(AI35,AI3)" +"0.04+0.004+0.0022+0.0005" +"+AC3/(1-0.0058)-AC3" +"+AI3/(1-AH40)-AI3" +"+AN3/(1-0.024)-AN3" +"B6/(1-A41)-B6" +"(N$4)/(1-M41)-N$4" +"T4/(1-0.02902)-T4" +"+AI41+AI3" +"B4/(1-A46)-B4" +"T3/(1-0.00697)-T3" +"+AP3/(1-0.024)-AP3" +"SUM(T45:T47)" +"+Y50/(1-0.0131)+0.0092" +"B$5/(1-A53)-B$5" +"+Y49-Y52" +"+Y52-Y50" +"T4/(1-0.02902)-T4" +"+T56+T50" +"0.0158+0.007+0.0022" +"(E$7)/(1-D88)-E$7" +"(H4)/(1-G88)-H4" +"(N$6)/(1-M88)-(N$6)" +"0.0511-0.0022-0.0088" +"(B3)/(1-A93)-B3" +"(H5)/(1-G93)-H5" +"0.0022+0.0158" +"(B3)/(1-A98)-B3" +"(H5)/(1-G98)-H5" +"(B3)/(1-A103)-B3" +"(+H5)/(1-G103)-H5" +"+'Offseason Rate'!B102+'Offseason Rate'!B3" +"+P104*0.6" +"+'Offseason Rate'!#REF!+'Offseason Rate'!E3" +"B3/(1-A108)-B3" +"(+H5)/(1-G108)-H5" +"+'Offseason Rate'!B107+'Offseason Rate'!B3" +"+P109*0.4" +"+'Offseason Rate'!E92+'Offseason Rate'!E3" +"SUM(Q104:Q109)" +"B7/(1-A113)-B7" +"(+H$5)/(1-G113)-H$5" +"B7/(1-A118)-B7" +"(+H5)/(1-G118)-H5" +"B$7/(1-A123)-B$7" +"(+H4)/(1-G133)-H4" +"(+AI3+AI17)/(1-0.0131)-(+AI3+AI17)" +"0.1599-0.0022" +"0.0022+0.0158+0.007" +"0.0021+0+0.0225+0.007" +"(H4)/(1-G143)-H4" +"0.3212-0.0022" +"(H3)/(1-G148)-H3" +"(H3)/(1-G153)-H3" +"(H3)/(1-G158)-H3" +"(H3)/(1-G163)-H3" +"0.3703-0.0022" +"(H4)/(1-G168)-H4" +"(H4)/(1-G173)-H4" +"(H4)/(1-G178)-H4" +"(H4)/(1-G183)-H4" +"(H3)/(1-G188)-H3" +"(H5)/(1-G193)-H5" +"(E5)/(1-G198)-E5" +"(H5)/(1-G203)-H5" +"(H5)/(1-G208)-H5" +"(H5)/(1-G213)-H5" +"(H5)/(1-G218)-H5" +"(H5)/(1-G223)-H5" +"(H5)/(1-G228)-H5" +"(H5)/(1-G233)-H5" +"SUM(M7:M13)" +"+M14+N14" +"+E3" +"0.005+0.002" +"0.004" +"0.0021+0.007+0.0225" +"0.0022+0.007" +"0.0022+0.0072" +"0.0021+0.007" +"(B$3)/(1-A16)-B$3" +"(E$5)/(1-D16)-E$5" +"+K3/(1-0.0022)-K3" +"+N3/(1-0.0058)-N3" +"+Q$3/(1-P16)-Q$3" +"SUM(B14:B16)" +"0.0022+0.007+0.0225" +"0.0022" +"0.0303+0.002" +"0.022" +"0.0072+0.0022" +"0.007+0.0021" +"+K3/(1-0.0268)-K3" +"+N3/(1-0.0058)-N3" +"0.0275+0.002" +"+K3/(1-0.0268)-K3" +"0.0021" +"0.0152+0.002" +"0.002+0.0072+0.0022" +"+K3/(1-0.0169)-K3" +"(H$4)/(1-G41)-H$4" +"(H$6)/(1-G86)-(H$6)" +"(B4)/(1-A88)-B4" +"0.0511-0.0022-0.0088" +"(B5)/(1-A93)-B5" +"(B5)/(1-A98)-B5" +"(+B5)/(1-A103)-B5" +"(H$7)/(1-G106)-H$7" +"(+B5)/(1-A108)-B5" +"(E$6)/(1-D111)-E$6" +"(+B$5)/(1-A113)-B$5" +"(+B5)/(1-A118)-B5" +"(+B4)/(1-A133)-B4" +"(+AC3+AC17)/(1-0.0131)-(+AC3+AC17)" +"0.1599-0.0022" +"0.0021+0+0.0225+0.007" +"(B4)/(1-A143)-B4" +"0.3212-0.0022" +"(B3)/(1-A148)-B3" +"(B3)/(1-A153)-B3" +"(B3)/(1-A158)-B3" +"(B3)/(1-A163)-B3" +"0.3703-0.0022" +"(B4)/(1-A168)-B4" +"(B4)/(1-A173)-B4" +"(B4)/(1-A178)-B4" +"(B4)/(1-A183)-B4" +"(B3)/(1-A188)-B3" +"(B5)/(1-A193)-B5" +"(#REF!)/(1-A198)-#REF!" +"(B5)/(1-A203)-B5" +"(B5)/(1-A208)-B5" +"(B5)/(1-A213)-B5" +"(B5)/(1-A218)-B5" +"(B5)/(1-A223)-B5" +"(B5)/(1-A228)-B5" +"+E228/(1-A243)" +"(B5)/(1-A233)-B5" +"+B256+B3" +"+B280+B4" +"+F8/(1-F10)-F8" +"+F11+F9" +"+F58/(1-F61)-F58" +"SUM(F59:F60,F62)" +"0.0022+0.0075" +"SUM(F80,F78,F77)" +"0.18+2.27" +"SUM(F146,F148)" +"+C12/C17" +"+'Offseason Rate'!E42" +"+D12*E12" +"+G12*D12" +"+F12+H12" +"+C13/C17" +"+'Offseason Rate'!E67" +"+C14/C17" +"+'Offseason Rate'!E92" +"+C15/C17" +"+'Offseason Rate'!E107" +"+C16/C17" +"+'Offseason Rate'!E92" +"SUM(C12:C16)" +"+I18-I17" +"+#REF!" +"+M29*L29" +"SUM(L29:L32)" +"+N33/L33" +"+Rates!B42" +"+Rates!B69" +"+Rates!B89" +"SUM(C36:C38)" +"+Rates!#REF!" +"+D45+C45" +"+H45-G45-F45-E45" +"+F50-D50-E50-C50" +"+Rates!H32" +"+Rates!H69" +"+Rates!H37" +"+Rates!H74" +"+C74/C74" +"+Rates!AL17" +"+F74" +"+Rates!B124" +"+E75" +"+I74+I75" +"+I78-I77-I76" +"+C88/4" +"+D102*E102" +"+F102*D102" +"(+G102*H102)" +"+I102-F102" +"+L102-E102" +"+M102*5" +"+N102*D102" +"SUM(O102:O103)" +"+C102*F102" +"+C107+C106" +"+C108/C105" +"+Rates!H32" +"+M110*7" +"+Rates!H69" +"AVERAGE(M110:M111)" +"+O112+O104" +"+O114/12" +"+M113+M105" +"+Rates!H37" +"+Rates!H74" +"+Rates!H42" +"+Rates!H79" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"SUM(C12:C36)" +"SUM(G12:G35)" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"IF(E29>0,+E29+0.06,0)" +"SUM(C12:C36)" +"SUM(G12:G35)" +"+E3+1" +"+E7" +"+E7+E10" +"+(E11-E8)*E7" +"+E17+0.04" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"IF(E29>0,+E29+0.06,0)" +"SUM(C12:C36)" +"SUM(G12:G35)" +"IF(E14>0,+E14+0.06,0)" +"C14*E14" +"+J12+I14-G14" +"+B14+1" +"C15*F15" +"+J14+I15-G15" +"SUM(C14:C45)" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"IF(E29>0,+E29+0.06,0)" +"SUM(C12:C36)" +"SUM(G12:G35)" +"IF(E14>0,+E14+0.06,0)" +"C14*E14" +"+J12+I14-G14" +"+B14+1" +"C15*F15" +"+J14+I15-G15" +"SUM(C14:C45)" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"IF(E29>0,+E29+0.06,0)" +"SUM(C12:C36)" +"SUM(G12:G35)" +"+'Feb 2002'!J34" +"IF(E14>0,+E14+0.06,0)" +"C14*E14" +"+J12+I14-G14" +"+B14+1" +"C15*F15" +"+J14+I15-G15" +"SUM(C14:C45)" +"SUM(E4:E8)" +"+E9-E10" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"IF(E29>0,+E29+0.06,0)" +"SUM(C12:C36)" +"SUM(G12:G35)" +"+'Feb 2002'!J34" +"IF(E14>0,+E14+0.06,0)" +"C14*E14" +"+J12+I14-G14" +"+B14+1" +"C15*F15" +"+J14+I15-G15" +"SUM(C14:C45)" +"SUM(E4:E8)" +"+E9-E10" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"IF(E29>0,+E29+0.06,0)" +"SUM(C12:C36)" +"SUM(G12:G35)" +"+'Feb 2002'!J34" +"IF(E14>0,+E14+0.06,0)" +"C14*E14" +"+J12+I14-G14" +"+B14+1" +"C15*F15" +"+J14+I15-G15" +"+E22" +"SUM(C14:C45)" +"SUM(E4:E8)" +"+E9-E10" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"IF(E29>0,+E29+0.06,0)" +"SUM(C12:C36)" +"SUM(G12:G35)" +"+'Feb 2002'!J34" +"IF(E15>0,+E15+0.06,0)" +"C15*E15" +"+J13+I15-G15" +"+B15+1" +"C16*F16" +"+J15+I16-G16" +"+E23" +"SUM(C15:C46)" +"SUM(E4:E8)" +"+E9-E10" +"+C15+7" +"+'Mar 2002'!G47" +"+E18+E11-E19" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"IF(E29>0,+E29+0.06,0)" +"SUM(C12:C36)" +"SUM(G12:G35)" +"+'Feb 2002'!J34" +"IF(E15>0,+E15+0.06,0)" +"C15*E15" +"+J13+I15-G15" +"+B15+1" +"C16*F16" +"+J15+I16-G16" +"+E23" +"SUM(C15:C46)" +"SUM(E4:E8)" +"+E9-E10" +"+C15+7" +"+'Mar 2002'!G47" +"+E18+E11-E19" +"ROUND(G10,4)" +"H10" +"(+C10+D10)/2" +"C10" +"C10" +"A10+1" +"C10" +"SUM(H10:H11)/2" +"+(J10+C11)/2" +"SUM($C$10:C11)/A11" +"SUM(H10:H12)/3" +"SUM(H10:H13)/4" +"SUM(H10:H14)/5" +"SUM(H10:H15)/6" +"SUM(H10:H16)/7" +"SUM(H10:H17)/8" +"SUM(H10:H18)/9" +"SUM(H10:H19)/10" +"SUM(H10:H20)/11" +"SUM(H10:H21)/12" +"SUM(H10:H22)/13" +"SUM(H10:H23)/14" +"SUM(H10:H24)/15" +"SUM(H10:H25)/16" +"SUM(H10:H26)/17" +"+B26" +"SUM(H10:H27)/18" +"SUM(H10:H28)/19" +"SUM(H10:H29)/20" +"SUM(H10:H30)/21" +"SUM(H10:H31)/22" +"SUM(H10:H32)/23" +"SUM(H10:H33)/24" +"SUM(H10:H34)/25" +"SUM(H10:H35)/26" +"SUM(H10:H36)/27" +"SUM(H10:H37)/28" +"SUM(H10:H38)/29" +"SUM(H10:H39)/30" +"SUM(H10:H40)/31" +"F24" +"((H42*0.925)/6.3)-0.25" +"F40" +"((H46*0.925)/6.3)-0.25" +"K40" +"0.75*(K57/6.3)" +"IF(K59>K61,K59,K61)" +"K40" +"AVERAGE(J76:J79)" +"IF(K75>K73,K75,K73)" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"IF(E29>0,+E29+0.06,0)" +"SUM(C12:C36)" +"SUM(G12:G35)" +"+'Feb 2002'!J34" +"IF(E15>0,+E15+0.06,0)" +"C15*E15" +"+J13+I15-G15" +"+B15+1" +"C16*F16" +"+J15+I16-G16" +"+E23" +"SUM(C15:C46)" +"SUM(E4:E8)" +"+E9-E10" +"+C15+7" +"+'Mar 2002'!G47" +"+E18+E11-E19" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"IF(E29>0,+E29+0.06,0)" +"SUM(C12:C36)" +"SUM(G12:G35)" +"+'Feb 2002'!J34" +"IF(E15>0,+E15+0.06,0)" +"C15*E15" +"+J13+I15-G15" +"+B15+1" +"C16*F16" +"+J15+I16-G16" +"+E23" +"SUM(C15:C46)" +"SUM(E4:E8)" +"+E9-E10" +"+C15+7" +"+'Mar 2002'!G47" +"+E18+E11-E19" +"SUM(F13:F40)" +"SUM(F13:F40)" +"D13+E13" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"IF(E29>0,+E29+0.06,0)" +"SUM(C12:C36)" +"SUM(G12:G35)" +"+'Feb 2002'!J34" +"IF(E17>0,+E17+0.06,0)" +"C17*E17" +"+J15+I17-G17" +"+B17+1" +"C18*F18" +"+J17+I18-G18" +"+E25" +"SUM(C17:C48)" +"SUM(E7:E11)" +"+E12-E13" +"+C18+7" +"+'Mar 2002'!G49" +"+E21+E14-E22" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"IF(E29>0,+E29+0.06,0)" +"SUM(C12:C36)" +"SUM(G12:G35)" +"+'Feb 2002'!J34" +"IF(E17>0,+E17+0.06,0)" +"C17*E17" +"+J15+I17-G17" +"+B17+1" +"C18*F18" +"+J17+I18-G18" +"+E25" +"SUM(C17:C48)" +"+'Mar 2002'!J47" +"+C17*F17" +"+J15+I17-G17" +"+B17+1" +"IF(E18>0,+E18+0.06,0)" +"C18*F18" +"+J17+I18-G18" +"SUM(C17:C48)" +"SUM(D8:D12)" +"-'Feb 2002'!G37" +"+D13+D14" +"+C19+7" +"SUM(D17:D23)" +"-'Mar 2002'!G49" +"+D15+D24+D25" +"SUM(D29:D32)" +"-204000*3.44" +"-(10000*3.27)-(10000*29*3.3)" +"-'Apr 2002'!G49" +"SUM(D35:D37)" +"+D38+D33+D26" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"IF(E29>0,+E29+0.06,0)" +"SUM(C12:C36)" +"SUM(G12:G35)" +"+'Feb 2002'!J34" +"IF(E17>0,+E17+0.06,0)" +"C17*E17" +"+J15+I17-G17" +"+B17+1" +"C18*F18" +"+J17+I18-G18" +"+E25" +"SUM(C17:C48)" +"+'Mar 2002'!J47" +"+C18*F18" +"+J16+I18-G18" +"+B18+1" +"IF(E19>0,+E19+0.06,0)" +"C19*F19" +"+J18+I19-G19" +"SUM(C18:C49)" +"SUM(D8:D12)" +"-'Feb 2002'!G37" +"+D13+D14" +"+C19+7" +"SUM(D17:D23)" +"-'Mar 2002'!G49" +"+D15+D24+D25" +"SUM(D29:D32)" +"-204000*3.44" +"-(10000*3.27)-(10000*29*3.3)" +"-'Apr 2002'!G50" +"SUM(D35:D37)" +"+D38+D33+D26" +"SUM(D17:D24)" +"SUM(D17:D23)" +"SUM(D17*0.99)" +"SUM(D17:D23)" +"SUM(D17:D23)" +"SUM(D17:D23)" +"B8-B9" +"B10" +"B11+C10" +"571396+B10" +"B12+C10" +"K11+B18" +"K12+B18" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"IF(E29>0,+E29+0.06,0)" +"SUM(C12:C36)" +"SUM(G12:G35)" +"+'Feb 2002'!J34" +"IF(E17>0,+E17+0.06,0)" +"C17*E17" +"+J15+I17-G17" +"+B17+1" +"C18*F18" +"+J17+I18-G18" +"+E25" +"SUM(C17:C48)" +"+'Mar 2002'!J47" +"+C18*F18" +"+J16+I18-G18" +"+B18+1" +"IF(E19>0,+E19+0.06,0)" +"C19*F19" +"+J18+I19-G19" +"SUM(C18:C49)" +"SUM(D8:D12)" +"-'Feb 2002'!G37" +"+D13+D14" +"+C19+7" +"SUM(D17:D23)" +"-'Mar 2002'!G49" +"+D15+D24+D25" +"SUM(D29:D32)" +"-204000*3.44" +"-(10000*3.27)-(10000*29*3.3)" +"-'Apr 2002'!G50" +"SUM(D35:D37)" +"+D38+D33+D26" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"IF(E29>0,+E29+0.06,0)" +"SUM(C12:C36)" +"SUM(G12:G35)" +"+'Feb 2002'!J34" +"IF(E17>0,+E17+0.06,0)" +"C17*F17" +"+J15+I17-G17" +"+B17+1" +"+J17+I18-G18" +"+E25" +"SUM(C17:C48)" +"+G49/C49" +"+'Mar 2002'!J47" +"+C18*F18" +"+J16+I18-G18" +"+B18+1" +"IF(E19>0,+E19+0.06,0)" +"C19*F19" +"+J18+I19-G19" +"SUM(C18:C49)" +"SUM(D8:D12)" +"-'Feb 2002'!G37" +"+D13+D14" +"+C19+7" +"SUM(D17:D23)" +"-'Mar 2002'!G49" +"+D15+D24+D25" +"+C29+7+1" +"+C30+7-1" +"SUM(D29:D32)" +"-204000*3.44" +"-(10000*3.27)-(10000*29*3.3)" +"-'Apr 2002'!G50" +"SUM(D35:D37)" +"+D38+D33+D26" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"IF(E29>0,+E29+0.06,0)" +"SUM(C12:C36)" +"SUM(G12:G35)" +"+'Feb 2002'!J34" +"IF(E17>0,+E17+0.06,0)" +"C17*F17" +"+J15+I17-G17" +"+B17+1" +"+J17+I18-G18" +"+E25" +"SUM(C17:C48)" +"+G49/C49" +"+'Mar 2002'!J47" +"+C18*G18" +"+K16+J18-H18" +"+B18+1" +"IF(F19>0,+F19+0.06,0)" +"C19*G19" +"+K18+J19-H19" +"SUM(C18:C49)" +"SUM(D8:D12)" +"-'Feb 2002'!G37" +"+D13+D14" +"+C19+7" +"SUM(D17:D23)" +"-'Mar 2002'!G49" +"+D15+D24+D25" +"+C29+7+1" +"+C30+7-1" +"SUM(D29:D32)" +"-204000*3.44" +"-(10000*3.27)-(10000*29*3.3)" +"-'Apr 2002'!H50" +"SUM(D35:D37)" +"+D38+D33+D26" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"IF(E29>0,+E29+0.06,0)" +"SUM(C12:C36)" +"SUM(G12:G35)" +"+'Feb 2002'!J34" +"IF(E17>0,+E17+0.06,0)" +"C17*F17" +"+J15+I17-G17" +"+B17+1" +"+J17+I18-G18" +"+E25" +"SUM(C17:C48)" +"+G49/C49" +"+'Mar 2002'!J47" +"+C18*G18" +"+K16+J18-H18" +"+B18+1" +"IF(F19>0,+F19+0.06,0)" +"C19*G19" +"+K18+J19-H19" +"SUM(C18:C49)" +"SUM(D8:D12)" +"-'Feb 2002'!G37" +"+D13+D14" +"+C19+7" +"SUM(D17:D23)" +"-'Mar 2002'!G49" +"+D15+D24+D25" +"+C29+7+1" +"+C30+7-1" +"SUM(D29:D32)" +"-204000*3.44" +"-(10000*3.27)-(10000*29*3.3)" +"-'Apr 2002'!H50" +"SUM(D35:D37)" +"+D38+D33+D26" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"IF(E29>0,+E29+0.06,0)" +"SUM(C12:C36)" +"SUM(G12:G35)" +"+'Feb 2002'!J34" +"IF(E17>0,+E17+0.06,0)" +"C17*F17" +"+J15+I17-G17" +"+B17+1" +"+J17+I18-G18" +"+E25" +"SUM(C17:C48)" +"+G49/C49" +"+'Mar 2002'!J47" +"+C18*G18" +"+K16+J18-H18" +"+B18+1" +"IF(F19>0,+F19+0.06,0)" +"C19*G19" +"+K18+J19-H19" +"SUM(C18:C49)" +"SUM(D8:D12)" +"-'Feb 2002'!G37" +"+D13+D14" +"+C19+7" +"SUM(D17:D23)" +"-'Mar 2002'!G49" +"+D15+D24+D25" +"+C29+7+1" +"+C30+7-1" +"SUM(D29:D32)" +"-204000*3.44" +"-(10000*3.27)-(10000*29*3.3)" +"-'Apr 2002'!H50" +"SUM(D35:D37)" +"+D38+D33+D26" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"IF(E29>0,+E29+0.06,0)" +"SUM(C12:C36)" +"SUM(G12:G35)" +"+'Feb 2002'!J34" +"IF(E17>0,+E17+0.06,0)" +"C17*F17" +"+J15+I17-G17" +"+B17+1" +"+J17+I18-G18" +"+E25" +"SUM(C17:C48)" +"+G49/C49" +"+'Mar 2002'!J47" +"+C18*G18" +"+K16+J18-H18" +"+B18+1" +"IF(F19>0,+F19+0.06,0)" +"C19*G19" +"+K18+J19-H19" +"SUM(C18:C49)" +"SUM(D8:D12)" +"-'Feb 2002'!G37" +"+D13+D14" +"+C19+7" +"SUM(D17:D23)" +"-'Mar 2002'!G49" +"+D15+D24+D25" +"+C29+7+1" +"SUM(D29:D32)" +"-204000*3.44" +"-(10000*3.27)-(10000*29*3.3)" +"-'Apr 2002'!H50" +"SUM(D35:D37)" +"+D38+D33+D26" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"IF(E29>0,+E29+0.06,0)" +"SUM(C12:C36)" +"SUM(G12:G35)" +"+'Feb 2002'!J34" +"IF(E17>0,+E17+0.06,0)" +"C17*F17" +"+J15+I17-G17" +"+B17+1" +"+J17+I18-G18" +"+E25" +"SUM(C17:C48)" +"+G49/C49" +"+'Mar 2002'!J47" +"+C18*G18" +"+K16+J18-H18" +"+B18+1" +"IF(F19>0,+F19+0.06,0)" +"C19*G19" +"+K18+J19-H19" +"SUM(C18:C49)" +"SUM(D8:D12)" +"-'Feb 2002'!G37" +"+D13+D14" +"+C19+7" +"SUM(D17:D23)" +"-'Mar 2002'!G49" +"+D15+D24+D25" +"+C29+7+1" +"SUM(D29:D32)" +"-204000*3.44" +"-(10000*3.27)-(10000*29*3.3)" +"-'Apr 2002'!H50" +"SUM(D35:D37)" +"+D38+D33+D26" +"B2*C2" +"SUM(B2:B33)" +"D34/B34" +"IF(D5=0,-1*(C5*E5),-1*(D5*E5))" +"I5*K5" +"IF(D32=0,-1*(C33*E32),-1*(D32*E32))" +"SUM(F5:F39)" +"F40+G40" +"3.32-3.21" +"H43*I40" +"I43/7" +"G43*H43" +"J41*12" +"I41/I42" +"F45*F46" +"SUM(F47:F49)" +"+F5+C5" +"+C5*D5+F5*G5" +"IF(M5=0,-1*(L5*N5),-1*(M5*N5))" +"C5*D5" +"IF(M32=0,-1*(L33*N32),-1*(M32*N32))" +"3.32-3.21" +"SUM(M5:M39)" +"O40+P40" +"Q43*C40" +"S43*F40" +"P43*Q43" +"R43*S43" +"C41/C42" +"O45*O46" +"SUM(O47:O49)" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"IF(E29>0,+E29+0.06,0)" +"SUM(C12:C36)" +"SUM(G12:G35)" +"+'Feb 2002'!J34" +"IF(E17>0,+E17+0.06,0)" +"C17*F17" +"+J15+I17-G17" +"+B17+1" +"+J17+I18-G18" +"+E25" +"SUM(C17:C48)" +"+G49/C49" +"+'Mar 2002'!J47" +"+C18*G18" +"+K16+J18-H18" +"+B18+1" +"IF(F19>0,+F19+0.06,0)" +"C19*G19" +"+K18+J19-H19" +"SUM(C18:C49)" +"+'Apr 2002'!K48" +"IF(F18>0,+F18+0.06,0)" +"+C18*G18" +"+K16+J18-H18" +"+B18+1" +"C19*G19" +"+K18+J19-H19" +"SUM(C18:C49)" +"SUM(D8:D12)" +"-'Feb 2002'!G37" +"+D13+D14" +"+C19+7" +"SUM(D17:D23)" +"-'Mar 2002'!G49" +"+D15+D24+D25" +"+C29+7+1" +"SUM(D29:D34)" +"-204000*3.44" +"-(10000*3.27)-(10000*29*3.3)" +"-'Apr 2002'!H50" +"SUM(D36:D38)" +"+D39+D35+D26" +"-6800*31*3.244" +"-13000*3.389*31" +"-'May 2002'!H50" +"B8-B9" +"B10" +"B11+C10" +"476030-527+B10" +"B12+C10" +"K11+B18" +"K12+B18" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"IF(E29>0,+E29+0.06,0)" +"SUM(C12:C36)" +"SUM(G12:G35)" +"+'Feb 2002'!J34" +"IF(E17>0,+E17+0.06,0)" +"C17*F17" +"+J15+I17-G17" +"+B17+1" +"+J17+I18-G18" +"+E25" +"SUM(C17:C48)" +"+G49/C49" +"+'Mar 2002'!J47" +"+C18*G18" +"+K16+J18-H18" +"+B18+1" +"IF(F19>0,+F19+0.06,0)" +"C19*G19" +"+K18+J19-H19" +"SUM(C18:C49)" +"+'Apr 2002'!K48" +"IF(F18>0,+F18+0.06,0)" +"+C18*G18" +"+K16+J18-H18" +"+B18+1" +"C19*G19" +"+K18+J19-H19" +"SUM(C18:C49)" +"SUM(D8:D12)" +"-'Feb 2002'!G37" +"+D13+D14" +"+C19+7" +"SUM(D17:D23)" +"-'Mar 2002'!G49" +"+D15+D24+D25" +"+C29+7+1" +"SUM(D29:D34)" +"-204000*3.44" +"-(10000*3.27)-(10000*29*3.3)" +"-'Apr 2002'!H50" +"SUM(D36:D38)" +"+D39+D35+D26" +"+C43+6" +"-6800*31*3.244" +"-13000*3.389*31" +"-'May 2002'!H50" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"IF(E29>0,+E29+0.06,0)" +"SUM(C12:C36)" +"SUM(G12:G35)" +"+'Feb 2002'!J34" +"IF(E17>0,+E17+0.06,0)" +"C17*F17" +"+J15+I17-G17" +"+B17+1" +"+J17+I18-G18" +"+E25" +"SUM(C17:C48)" +"+G49/C49" +"+'Mar 2002'!J47" +"+C18*G18" +"+K16+J18-H18" +"+B18+1" +"IF(F19>0,+F19+0.06,0)" +"C19*G19" +"+K18+J19-H19" +"SUM(C18:C49)" +"+'Apr 2002'!K48" +"IF(F18>0,+F18+0.06,0)" +"+C18*G18" +"+K16+J18-H18" +"+B18+1" +"C19*G19" +"+K18+J19-H19" +"SUM(C18:C49)" +"SUM(D8:D12)" +"-'Feb 2002'!G37" +"+D13+D14" +"+C19+7" +"SUM(D17:D23)" +"-'Mar 2002'!G49" +"+D15+D24+D25" +"+C29+7+1" +"SUM(D29:D34)" +"-204000*3.44" +"-(10000*3.27)-(10000*29*3.3)" +"-'Apr 2002'!H50" +"SUM(D36:D38)" +"+D39+D35+D26" +"+C43+6" +"-6800*31*3.244" +"-13000*3.389*31" +"-'May 2002'!H50" +"B8-B9" +"B10" +"B11+C10" +"547821+B10" +"B12+C10" +"K11+B18" +"K12+B18" +"SUM(D17:D24)" +"SUM(D17:D23)" +"SUM(D17*0.99)" +"SUM(D17:D23)" +"SUM(D17:D23)" +"SUM(D17:D23)" +"SUM(D17:D24)" +"SUM(D17:D22)" +"SUM(D17:D22)" +"SUM(D17:D22)" +"SUM(D18:D23)" +"SUM(D18:D23)" +"SUM(D18:D23)" +"ROUND(+D17*(1-E17),0)" +"SUM(D18:D23)" +"+F24" +"+D31" +"ROUND(+D17*(1-E17),0)" +"SUM(D18:D23)" +"+F24" +"+D31" +"ROUND(+D17*(1-E17),0)" +"SUM(D18:D23)" +"+F24" +"+D31" +"ROUND(+E17*(1-F17),0)" +"SUM(E17:E24)" +"+G25" +"+D32" +"ROUND(+E17*(1-F17),0)" +"SUM(E17:E24)" +"+G25" +"+D32" +"ROUND(+E17*(1-F17),0)" +"SUM(E17:E24)" +"+G25" +"+D32" +"B8-B9" +"B10" +"B11+C10" +"455406-527+B10" +"B12+C10" +"K11+B18" +"K12+B18" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"IF(E29>0,+E29+0.06,0)" +"SUM(C12:C36)" +"SUM(G12:G35)" +"+'Feb 2002'!J34" +"IF(E17>0,+E17+0.06,0)" +"C17*F17" +"+J15+I17-G17" +"+B17+1" +"+J17+I18-G18" +"+E25" +"SUM(C17:C48)" +"+G49/C49" +"+'Mar 2002'!J47" +"+C18*G18" +"+K16+J18-H18" +"+B18+1" +"IF(F19>0,+F19+0.06,0)" +"C19*G19" +"+K18+J19-H19" +"SUM(C18:C49)" +"+'Apr 2002'!K48" +"IF(G18>0,+G18+0.06,0)" +"+C18*H18" +"+'May 2002 Trkl'!H18" +"+M16+K18-I18+L18" +"+B18+1" +"C19*H19" +"+M18+K19-I19+L19" +"SUM(C18:C49)" +"IF(F18>0,+F18-0.05,0)" +"C18*G18" +"+B18+1" +"+C31" +"IF(F48>0,+F48+0.06,0)" +"SUM(C18:C49)" +"SUM(D8:D12)" +"-'Feb 2002'!G37" +"+D13+D14" +"+C19+7" +"SUM(D17:D23)" +"-'Mar 2002'!G49" +"+D15+D24+D25" +"+C29+7+1" +"SUM(D29:D34)" +"-204000*3.44" +"-(10000*3.27)-(10000*29*3.3)" +"-'Apr 2002'!H50" +"SUM(D36:D38)" +"+D39+D35+D26" +"+C43+6" +"-6800*31*3.244" +"-13000*3.389*31" +"-'May 2002 FGT'!I50" +"SUM('May 2002 Trkl'!H50)" +"+D53+D49+D40+D54" +"B8-B9" +"B10" +"B11+C10" +"455406-527+B10" +"B12+C10" +"K11+B18" +"K12+B18" +"+F8*E8" +"50000*31" +"12800*31" +"5000*31" +"4000*31" +"6800*30" +"6800*31" +"13000*31" +"6800*7" +"B8-B9" +"B10" +"B11+C10" +"455406-527+B10" +"B12+C10" +"K11+B18" +"K12+B18" +"-26041.19+21322.33-2256.73" +"11493.61+312749.21+4704.38" +"SUM(D6:F6)" +"-901.05+81601.44+38941.93" +"22060.2-54227.87" +"-169.34+139841.43+6577.22" +"3980.99+2379.1" +"39245.49+1875.63" +"SUM(I16:L16)" +"345.48-345.48" +"125.58-125.58" +"SUM(D6:D25)" +"SUM(D33:D41)" +"21218.8+220" +"21218.8+162.8" +"2721.31+28.22" +"2721.31+20.88" +"-62050-97.49" +"-9740-77.39" +"349.92+843.8" +"2403.03+24.92" +"2403.03+18.44" +"10609.4+110" +"SUM(D74:D75)" +"-45.08+45.08" +"-109.59+109.59" +"SUM(D4:F4)" +"SUM(I4:L4)" +"SUM(B16:D16)" +"(+I16-H16)*F16" +"SUM(J16:J22)" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"IF(E29>0,+E29+0.06,0)" +"SUM(C12:C36)" +"SUM(G12:G35)" +"+'Feb 2002'!J34" +"IF(E17>0,+E17+0.06,0)" +"C17*F17" +"+J15+I17-G17" +"+B17+1" +"+J17+I18-G18" +"+E25" +"SUM(C17:C48)" +"+G49/C49" +"+'Mar 2002'!J47" +"+C18*G18" +"+K16+J18-H18" +"+B18+1" +"IF(F19>0,+F19+0.06,0)" +"C19*G19" +"+K18+J19-H19" +"SUM(C18:C49)" +"+'Apr 2002'!K48" +"IF(G18>0,+G18+0.06,0)" +"+C18*H18" +"+'May 2002 Trkl'!H18" +"+M16+K18-I18+L18" +"+B18+1" +"C19*H19" +"+M18+K19-I19+L19" +"SUM(C18:C49)" +"IF(F18>0,+F18-0.05,0)" +"C18*G18" +"+B18+1" +"+C31" +"IF(F48>0,+F48+0.06,0)" +"SUM(C18:C49)" +"SUM(D8:D12)" +"-'Feb 2002'!G37" +"+D13+D14" +"+C19+7" +"SUM(D17:D23)" +"-'Mar 2002'!G49" +"+D15+D24+D25" +"+C29+7+1" +"SUM(D29:D34)" +"-204000*3.44" +"-(10000*3.27)-(10000*29*3.3)" +"-'Apr 2002'!H50" +"SUM(D36:D38)" +"+D39+D35+D26" +"+C43+6" +"-6800*31*3.244" +"-13000*3.389*31" +"-'May 2002 FGT'!I50" +"SUM('May 2002 Trkl'!H50)" +"+D53+D49+D40+D54" +"B8-B9" +"B10" +"B11+C10" +"353335+B10" +"B12+C10" +"K11+B18" +"K12+B18" +"B8-B9" +"B10" +"B11+C10" +"353335+B10" +"B12+C10" +"K11+B18" +"K12+B18" +"+D6" +"+E7" +"SUM(D20:D22)" +"B8-B9" +"B10" +"B11+C10" +"317634-527+B10" +"B12+C10" +"K11+B18" +"K12+B18" +"SUM(J3:J99)" +"SUM(J102:J105)" +"SUM(J3:J40)" +"SUM(J3:J30)" +"SUM(J3:J22)" +"SUM(J25:J26)" +"C8*E8" +"(G8-E8)*C8" +"SUM(F8:F19)" +"SUM(C25:C27)" +"C28-F20" +"C8*E8" +"(G8-E8)*C8" +"2.115+0.05" +"SUM(F8:F20)" +"SUM(H8:H19)" +"SUM(C27:C32)" +"C33-F22" +"C8*E8" +"2.115+0.05" +"SUM(C8:C21)" +"F22/C22" +"SUM(F8:F20)" +"SUM(C27:C31)" +"C32-F22" +"'Input Page'!#REF!" +"SUM(D6:D23)" +"+E27" +"SUM(D27:D30)" +"SUM(D34:D35)" +"+D36+D31+D24" +"+'John''s Page'!L83" +"SUM(D42:D64)" +"+'John''s Page'!L127" +"SUM(D68:D75)" +"+D83+D76+D65" +"SUM(D115:D127)" +"'Input Page'!#REF!" +"'Input Page'!A74" +"+'Input Page'!A90" +"+'Input Page'!#REF!" +"'Input Page'!A93" +"'Input Page'!A102" +"'Input Page'!A108" +"'Input Page'!A110" +"+'Input Page'!A111" +"'Input Page'!A116" +"'Input Page'!A122" +"'Input Page'!A131" +"+'Input Page'!A136" +"+F32+G32+H32" +"G32-I32" +"ABS(E32)" +"ABS(G32)" +"ABS(M32)" +"'Input Page'!A139" +"I36*$C$277" +"SUM(E6:E36)" +"'Input Page'!A55" +"'Input Page'!A10" +"'Input Page'!A61" +"'Input Page'!A65" +"+'Input Page'!A19" +"SUM(E40:E59)" +"+'Input Page'!A22" +"'Input Page'!A69" +"'Input Page'!A36" +"'Input Page'!A37" +"SUM(E63:E71)" +"E37+E60+E72" +"'Input Page'!A79" +"'Input Page'!A80" +"'Input Page'!A87" +"'Input Page'!A98" +"'Input Page'!A107" +"+'Input Page'!A109" +"'Input Page'!A123" +"'Input Page'!A128" +"'Input Page'!A137" +"SUM(E78:E120)" +"I124*$C$278" +"'Input Page'!A2" +"'Input Page'!A50" +"'Input Page'!A52" +"'Input Page'!A7" +"'Input Page'!A56" +"'Input Page'!A13" +"SUM(E124:E150)" +"'Input Page'!A70" +"'Input Page'!A29" +"'Input Page'!A71" +"'Input Page'!A30" +"+'Input Page'!A35" +"'Input Page'!A72" +"'Input Page'!A43" +"'Input Page'!A45" +"SUM(E154:E168)" +"E121+E151+E169" +"'Input Page'!A75" +"'Input Page'!A100" +"'Input Page'!A115" +"'Input Page'!A119" +"'Input Page'!A142" +"SUM(E175:E188)" +"'Input Page'!A8" +"I194*$C$276" +"SUM(E192:E194)" +"'Input Page'!A33" +"I198*$C$275" +"SUM(E199)" +"E189+E195+E200" +"'Input Page'!A78" +"'Input Page'!A88" +"'Input Page'!A96" +"'Input Page'!A106" +"'Input Page'!A113" +"'Input Page'!A120" +"'Input Page'!A126" +"'Input Page'!A129" +"SUM(E206:E228)" +"'Input Page'!A63" +"'Input Page'!A64" +"'Input Page'!A20" +"'Input Page'!A21" +"'Input Page'!A40" +"'Input Page'!A44" +"SUM(E250:E255)" +"E229+E247+E256" +"'Input Page'!A91" +"SUM(E262:E263)" +"E74+E171+E258+E264" +"F74+F171+F202+F258+F264" +"M74+M171+M202+M258" +"SUM(P6:P249)" +"+L264+L258+L171+L74" +"M266" +"N266" +"SUM(Y3:Y4)" +"ROUND(+F17*(1-G17),0)" +"SUM(E17:E24)" +"+H25" +"+F32" +"E37+E38" +"ROUND(+F17*(1-G17),0)" +"SUM(E17:E25)" +"+H26" +"+F33" +"E38+E39" +"ROUND(+F17*(1-G17),0)" +"SUM(E17:E25)" +"+H26" +"+F33" +"E38+E39" +"ROUND(+F17*(1-G17),0)" +"SUM(E17:E25)" +"+H26" +"+F33" +"E38+E39" +"ROUND(+F17*(1-G17),0)" +"SUM(E17:E27)" +"+H28" +"+F35" +"E40+E41" +"ROUND(+F17*(1-G17),0)" +"SUM(E17:E28)" +"+H29" +"+F36" +"E41+E42" +"ROUND(+F17*(1-G17),0)" +"SUM(E17:E28)" +"+H29" +"+F36" +"E41+E42" +"ROUND(+F17*(1-G17),0)" +"SUM(E17:E28)" +"+H29" +"+F36" +"E41+E42" +"ROUND(+F17*(1-G17),0)" +"SUM(E17:E28)" +"+H29" +"+F36" +"E41+E42" +"ROUND(+F17*(1-G17),0)" +"SUM(E17:E28)" +"+H29" +"+F36" +"E41+E42" +"ROUND(+F17*(1-G17),0)" +"SUM(E17:E28)" +"+H29" +"+F36" +"E41+E42" +"ROUND(+F17*(1-G17),0)" +"SUM(E17:E28)" +"+H29" +"+F36" +"E41+E42" +"ROUND(+F17*(1-G17),0)" +"SUM(E17:E28)" +"+H29" +"+F36" +"E41+E42" +"ROUND(+F17*(1-G17),0)" +"SUM(E17:E28)" +"+H29" +"+F36" +"E41+E42" +"ROUND(+F17*(1-G17),0)" +"SUM(E17:E28)" +"+H29" +"+F36" +"E41+E42" +"ROUND(+F17*(1-G17),0)" +"SUM(E17:E28)" +"+H29" +"+F36" +"E41+E42" +"ROUND(+F17*(1-G17),0)" +"SUM(E17:E28)" +"+H29" +"+F36" +"E41+E42" +"ROUND(+F17*(1-G17),0)" +"SUM(E17:E28)" +"+H29" +"+F36" +"E41+E42" +"ROUND(+F17*(1-G17),0)" +"SUM(E17:E28)" +"+H29" +"+F36" +"E41+E42" +"IF(ISNA(VLOOKUP(A2,Dedcode,4)),""na"",VLOOKUP(A2,Dedcode,4))" +"C2-ROUND(+C2*(VLOOKUP(B2,cngded,6,FALSE)),0)" +"D2-ROUND(+D2*(VLOOKUP(B2,cngded,6,FALSE)),0)" +"SUM(C2:C244)" +"SUM(B1:B243)" +"IF(ISNA(VLOOKUP(C2,CNGx,2,FALSE)),""na"",(VLOOKUP(C2,CNGx,2,FALSE)))" +"IF(ISNA(VLOOKUP(C2,CNGx,3,0)),0,VLOOKUP(C2,CNGx,3,FALSE))" +"VLOOKUP(I2,Retention,2,FALSE)" +"IF(OR(I2=""TD"",I2=""TW""),0,J2*0.0228)" +"IF(OR(I2=""TD"",I2=""TW""),0,K2*0.0228)" +"J2-ROUND(+$J2*(VLOOKUP($I2,cngded,6,FALSE)),0)" +"K2-ROUND(+$K2*(VLOOKUP($I2,cngded,6,FALSE)),0)" +"IF(ISNA(VLOOKUP(C2,INCNG,1,FALSE)),""--"", ""Y"")" +"IF(ISNA(VLOOKUP(C2,INCNG,10,FALSE)),0,VLOOKUP(C2,INCNG,10,FALSE))" +"+K2-R2" +"+P2-R2" +"ROUND(+$K2*(VLOOKUP($I2,Retention,2,FALSE)),0)" +"ROUND(+$K2*(VLOOKUP($I2,Retention,3,FALSE)),0)" +"ROUND(+$K2*(VLOOKUP($I2,Retention,4,FALSE)),0)" +"ROUND(+$K2*(VLOOKUP($I2,Retention,5,FALSE)),0)" +"SUM(U2:X2)" +"VLOOKUP(AB2,INCNG,3,FALSE)" +"ROUND(+$K171*(VLOOKUP($I171,cngded,6,FALSE)),0)" +"SUM(J2:J248)" +"IF(ISNA(VLOOKUP(B5,cngdata,7,FALSE)),""na"",VLOOKUP(B5,cngdata,7,FALSE))" +"IF(ISNA(VLOOKUP(B5,cngdata,13,FALSE)),""na"",VLOOKUP(B5,cngdata,13,FALSE))" +"$L$3*98%" +"IF(ISNA(VLOOKUP(B5,cngdata,14,FALSE)),0,VLOOKUP(B5,cngdata,14,FALSE))" +"L5-O5" +"M5*P5" +"IF(ISNA(VLOOKUP(B5,SplitVol,5,FALSE)),0,VLOOKUP(B5,SplitVol,5,FALSE))" +"+S5*L5" +"IF(ISNA(VLOOKUP(B5,SplitVol,6,FALSE)),0,VLOOKUP(B5,SplitVol,6,FALSE))" +"+U5*L5" +"IF(ISBLANK(VLOOKUP(B5,EffDate,4,FALSE)),""na"",VLOOKUP(B5,EffDate,4,FALSE))" +"+M5-S5-U5" +"$L$2*0.98" +"$L$2" +"IF(ISNA(VLOOKUP(B10,SplitVol,6,FALSE)),0,VLOOKUP(B10,SplitVol,6,FALSE))+1" +"L$2-0.01" +"L$2-0.08" +"IF(ISNA(VLOOKUP(B23,SplitVol,6,FALSE)),0,VLOOKUP(B23,SplitVol,6,FALSE))-1" +"+CNGPricing!$H$21" +"+CNGPricing!$H$32" +"+CNGPricing!$H$42" +"+CNGPricing!$H$55" +"+CNGPricing!$H$68" +"$L$2*97%" +"L$2*99%" +"$L$2+0.01" +"+CNGPricing!$H$79" +"L$3*99%" +"L$2*98%" +"+CNGPricing!$H$88" +"L$2*95%" +"L$2-0.02" +"L$2" +"+CNGPricing!$H$102" +"L$2*100%" +"L$3*98%" +"$L$2*95%" +"+CNGPricing!$H$115" +"$L$2-0.08" +"+$L$3" +"+L2-0.05" +"+L2-0.05" +"+L2-0.05" +"+L2-0.05" +"L$2*96%" +"+CNGPricing!$H$125" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"$L$2-0.01" +"+CNGPricing!$H$147" +"+CNGPricing!$H$158" +"+CNGPricing!$H$169" +"$L$2*85%" +"$L$3*99%" +"$L$2*98%" +"SUM(K5:K332)" +"+Q333/M333" +"+S333+U333" +"+CNG!$L$2" +"SUM(CNG!#REF!)" +"C7*D7" +"IF(A7>C7,A7-C7,0)" +"G5" +"SUM(C7:C8)" +"+F9/C9" +"+CNG!$L$2+0.01" +"SUM(CNG!M27:M34)" +"+A15" +"+H16" +"SUM(CNG!M35:M63)" +"SUM(CNG!M64:M75)" +"+CNG!$L$2-0.02" +"SUM(CNG!M77:M78)" +"+B47" +"C52*D52" +"+A52-C52-C53" +"H49" +"SUM(C52:C54)" +"E55/C55" +"+CNG!$L$2*0.99" +"SUM(CNG!M79)" +"F68/C68" +"SUM(CNG!M96:M106)" +"ROUND(+F79/C79,4)" +"SUM(CNG!M113:M115)" +"H83" +"SUM(CNG!M137:M154)" +"SUM(CNG!M180:M191)" +"SUM(CNG!M213:M222)" +"+A120" +"SUM(CNG!M233:M250)" +"SUM(CNG!M265:M269)" +"SUM(CNG!M270:M276)" +"SUM(CNG!M277:M279)" +"SUM(CNG!M203:M206)" +"SUM(B5:B11)" +"SUM(B61:B63)" +"SUM(B69:B70)" +"SUM(M5:M65536)" +"90107.5/31*2" +"SUM(D12:F12)" +"90107.5-F12" +"-SUM('Release Revenue'!E7:E12)" +"-SUM('Release Revenue'!E13:E34)" +"SUM(H12:K12)" +"190.02+345.48+125.58" +"345.48-345.48" +"125.58-125.58" +"I17" +"SUM(D12:D18)" +"SUM(H12:J12)" +"'Release Revenue'!M1" +"C27-C29" +"J4-K4" +"C1+D1" +"E3+K4" +"SUM(B13:B34)" +"SUM(B7:B34)" +"SUM(H7:H220)" +"M1-M3" +"-90107.5/28" +"B7+C7+D7" +"-90107.5/31" +"I1*I5" +"B7" +"C1*C5" +"H13+I7+J7" +"I7" +"-90107.5/30" +"47900/31*2" +"SUM(D12:F12)" +"47900-F12" +"4.79*10000" +"J12" +"SUM(H12:K12)" +"44412.24/31*2" +"44412.24-F13" +"I17" +"SUM(D12:D18)" +"L19" +"B24-B25" +"SUM(D2:G2)" +"16659.76+553.68" +"-887821.2-70774.85" +"SUM(D2:D16)" +"SUM(E2:E17)" +"15831.46+413.55" +"81518.06-752.12" +"275076.72+3079.96" +"SUM(D19:D24)" +"SUM(F22:F24)" +"6459.23+6435.19" +"736.66+39488.71" +"SUM(D26:D32)" +"D18+D25+D33" +"SUM(D40:D44)" +"H35+H45" +"SUM(C4:L4)" +"10005.89+16659.76" +"1342.01+27117.88" +"-1173.2-70774.85" +"-54882.82-22458.11-43338.68-299589.96-279045.98-115396.9-73108.75" +"23144.35+1911.91" +"SUM(C4:C19)" +"12075.53" +"13851+0.38" +"3591.78+1265.98+1432.37+1475.34" +"275076.72+82760.17" +"-685.84-556.27" +"12496.63+3079.96" +"SUM(C28:C33)" +"736.66+39488.71" +"SUM(C41:C47)" +"M20+M34+M48" +"D38" +"G38" +"J38" +"M39" +"SUM(E57:H57)" +"SUM(E60:E64)" +"SUM(F57:F64)" +"SUM(B6:D6)" +"B6" +"SUM(I6:I7)" +"C13" +"L13/E13" +"SUM(C13:C19)" +"SUM(J49:K49)" +"SUM(C49:C51)" +"G20/(1-0.005)" +"F20" +"G24/(1-0.0131)" +"2.661795/0.9772+0.0952" +"3.32/0.9772+0.0465" +"3.2516/0.9772+0.1164" +"SUM(B59:B72)" +"B73-B75" +"SUM(B80:B81)" +"B77-B83" +"SUMPRODUCT(B60:B70,C60:C70)/B77" +"#REF!" +"B92" +"B85" +"B90+B91" +"IF(AND(#REF!<0,B92<0,B92>#REF!),#REF!, IF(AND(#REF!<0,B92<0,B92<#REF!),((#REF!*#REF!)+(B85*B86))/B92,IF(AND(#REF!>0,B92>0,#REF!>B92),#REF!,IF(AND(#REF!>0,B92>0,#REF!B92),B94, IF(AND(B92<0,E92<0,E920,E92>0,B92>E92),B94,IF(AND(B92>0,E92>0,B920,#REF!>0),0,IF(AND(ABS(B85)>ABS(#REF!),#REF!>0,B86>#REF!),((B86-#REF!)*#REF!),IF(AND(ABS(B85)>ABS(#REF!),#REF!>0,B86<#REF!),((B86-#REF!)*#REF!),IF(AND(ABS(B85)>ABS(#REF!),#REF!<0,#REF!>B86),((B86-#REF!)*#REF!),IF(AND(ABS(B85)0,B86>#REF!),((#REF!-B86)*B85),((#REF!-B86)*B85)))))))" +"IF(AND(E85<0,B92<0),0, IF(AND(E85>0,B92>0),0,IF(AND(ABS(E85)>ABS(B92),B92>0,E86>B94),((E86-B94)*B92),IF(AND(ABS(E85)>ABS(B92),B92>0,E86ABS(B92),B92<0,B94>E86),((E86-B94)*B92),IF(AND(ABS(E85)0,E86>B94),((B94-E86)*E85),((B94-E86)*E85)))))))" +"B96-B97" +"B92*B94" +"B100-#REF!" +"E100-B100" +"B115*C115" +"+B144" +"+E115*F115" +"CA115/BY115" +"+C119*B119" +"ROUND(AI119*AJ119,2)" +"SUM(B119:B122)" +"+D123/B123" +"J131" +"SUM(AI130:AI132)" +"AK130" +"B127-B134" +"IF(B139>0,C127,C115)" +"G144-G115" +"B115+B139" +"IF(B144>0,C127,C115)" +"IF(AND(E115<0,E144<0,E144>E115),F115,IF(AND(E115<0,E144<0,E1440,E144>0,E115>E144),F115,IF(AND(E115>0,E144>0,E115C7,A7-C7,0)" +"G5" +"SUM(C7:C8)" +"+F9/C9" +"+CNG!$L$2+0.01" +"SUM(CNG!M27:M34)" +"+A15" +"+H16" +"SUM(CNG!M35:M63)" +"SUM(CNG!M64:M75)" +"+CNG!$L$2-0.02" +"SUM(CNG!M77:M78)" +"+B47" +"C52*D52" +"+A52-C52-C53" +"H49" +"SUM(C52:C54)" +"E55/C55" +"+CNG!$L$2*0.99" +"SUM(CNG!M79)" +"F68/C68" +"SUM(CNG!M96:M106)" +"ROUND(+F79/C79,4)" +"SUM(CNG!M113:M115)" +"H83" +"SUM(CNG!M137:M154)" +"SUM(CNG!M180:M191)" +"SUM(CNG!M213:M222)" +"+A120" +"SUM(CNG!M233:M250)" +"SUM(CNG!M265:M269)" +"SUM(CNG!M270:M276)" +"SUM(CNG!M277:M279)" +"SUM(CNG!M203:M206)" +"IF(ISNA(VLOOKUP(A4,cgasx,5,FALSE)),0,(VLOOKUP(A4,cgasx,5,FALSE)))" +"IF(ISNA(VLOOKUP(A4,InCGAS,1,FALSE)),""--"", ""Y"")" +"IF(ISNA(VLOOKUP(A4,InCGAS,1,FALSE)),""na"",VLOOKUP(A4,InCGAS,9,FALSE))" +"+J4-M4" +"SUM(J4:J205)" +"NOW()" +"IF(ISNA(VLOOKUP(A7,cgas9910,3,FALSE)),""na"",VLOOKUP(A7,cgas9910,3,FALSE))" +"IF(ISNA(VLOOKUP(A7,cgas9910,9,FALSE)),""na"",VLOOKUP(A7,cgas9910,9,FALSE))" +"IF(ISNA(VLOOKUP(A7,cgas9910,10,FALSE)),0,(VLOOKUP(A7,cgas9910,10,FALSE)))" +"$J$5-0.08" +"IF(ISNA(VLOOKUP(A7,cgas9910,7,FALSE)),0,(VLOOKUP(A7,cgas9910,7,FALSE)))" +"IF(K7=""N"",0,0.27)" +"J7-L7-M7" +"+H7*0.001" +"IF(AND(A7>700000,A7<800000),+I7*0.001,0)" +"+N7*I7" +"+(I7*N7)-P7" +"$J$5-0.01" +"$J$5*0.98" +"$J$5-0.05" +"$J$5*0.97" +"$J$5-0.03" +"$J$5" +"$J$5-0.02" +"+'Special Pricing'!G26" +"+'Special Pricing'!$G$38" +"+'Special Pricing'!$G$146" +"+J57-L57-M57" +"+'Special Pricing'!G168" +"+'Special Pricing'!$G$72" +"+'Special Pricing'!$G$61" +"$J$4*0.95" +"$J$5+0.01" +"+'Special Pricing'!$G$188" +"$J$5*0.99" +"-R93*0.045" +"+R93+S93" +"+'Special Pricing'!G225" +"+'Special Pricing'!$G$236" +"$J$5*0.95" +"$J$5+0.02" +"+'Special Pricing'!$G$297" +"$J$5-0.1" +"+'Special Pricing'!$G$399" +"+'Special Pricing'!$G$421" +"H171*0.001" +"(I171*N171)-O171" +"+'Special Pricing'!$G$458" +"$J$5*0.9" +"$J$4*0.99" +"$J$5*0.96" +"$J$5*0.995" +"+'Special Pricing'!$G$525" +"+'Special Pricing'!$G$537" +"+'Special Pricing'!$G$550" +"+$J$5" +"$J$5*0.985" +"+'Special Pricing'!$G$577" +"+'Special Pricing'!$G$594" +"$J$5-0.005" +"SUM(H5:H336)-H248" +"SUM(D2:D112)" +"+L2/(K2*0.001)" +"IF(ISNA(VLOOKUP(A2,GathVol,4,FALSE)),0,VLOOKUP(A2,GathVol,4,FALSE))" +"IF(ISNA(VLOOKUP(A2,InReg,1,FALSE)),""--"", ""Y"")" +"IF(ISNA(VLOOKUP(A2,InReg,1,FALSE)),""--"",VLOOKUP(A2,InReg,7,FALSE))" +"IF(Q2=""Y"",L2,0)" +"+R2-S2" +"SUM(P2:P43)" +"SUM(J2:J362)" +"SUM(T2:T339)" +"cgas!J6" +"A1" +"+cgas!J4" +"IF(ISNA(VLOOKUP(C5,gath9909,10,FALSE)),""na"",VLOOKUP(C5,gath9909,10,FALSE))" +"IF(ISNA(VLOOKUP(C5,gath9909,12,FALSE)),0,(VLOOKUP(C5,gath9909,12,FALSE)))" +"+$J$3*0.98" +"+J5-K5" +"IF(H5>=0,I5*0.001,0)" +"+L5*I5" +"(+L5*I5)-M5" +"+$J$2*0.95" +"+$J$3*0.99" +"+$J$3-0.03" +"+$J$3-0.02" +"+$J$3-0.08" +"+'Special Pricing'!$G$122" +"+$J$3*0.95" +"+$J$3*0.985" +"+'Special Pricing'!$G$26" +"+$J$3" +"+$J$3-0" +"+$J$3-0.01" +"+$J$2*0.99" +"+$J$3*1.01" +"$J$3-0.01" +"$J$3-0.02" +"+$J$3*0.97" +"$J$3-0.03" +"$J$3" +"+$J$3*0.93" +"+'Special Pricing'!$G$361" +"IF(H158>=0,I158*0.00084,0)" +"IF(H176>=0,I176*0.00083,0)" +"+$J$2*0.98" +"+'Special Pricing'!$G$421" +"$J$3*0.99" +"+'Special Pricing'!$G$434" +"+'Special Pricing'!$G$458" +"+'Special Pricing'!$G$471" +"+'Special Pricing'!$G$484" +"+$J$3-0.05" +"+$J$3*0.995" +"+'Special Pricing'!$G$537" +"$J$3-0.08" +"+'Special Pricing'!$G$550" +"+'Special Pricing'!$G$577" +"SUM(H5:H501)" +"IF(ISNA(VLOOKUP(D3,CNRVol,5,FALSE)),0,VLOOKUP(D3,CNRVol,5,FALSE))" +"IF(ISNA(VLOOKUP(D3,CNRVol,6,FALSE)),0,VLOOKUP(D3,CNRVol,6,FALSE))" +"+E3*0.9575" +"IF(ISNA(VLOOKUP(D3,CNRVol,7,FALSE)),0,VLOOKUP(D3,CNRVol,7,FALSE))" +"IF(ISNA(VLOOKUP(D3,InCNR,3,FALSE)),""--"", ""Y"")" +"IF(ISNA(VLOOKUP(D3,InCNR,3,FALSE)),0,VLOOKUP(D3,InCNR,3,FALSE))" +"+F3-K3" +"SUM(E3:E249)" +"cgas!J6" +"A1" +"+cgas!J4" +"IF(ISNA(VLOOKUP(H5,CNRGas,4,FALSE)),""na"",VLOOKUP(H5,CNRGas,4,FALSE))" +"IF(ISNA(VLOOKUP(H5,CNRGas,3,FALSE)),""na"",VLOOKUP(H5,CNRGas,3,FALSE))" +"$K$3" +"+K5-L5-M5" +"(+N5*J5)-O5" +"IF(ISNA(VLOOKUP(H6,CNRGas,5,FALSE)),""na"",VLOOKUP(H6,CNRGas,5,FALSE))" +"(-P6)*0.045" +"+P6+Q6" +"+$K$3*0.98" +"+$K$3" +"$K$3*0.95" +"+$K$3-0.0025" +"+'Special Pricing'!$G$146" +"+'Special Pricing'!$G$168" +"$K$2*0.95" +"+'Special Pricing'!$G$179" +"+'Special Pricing'!$G$188" +"$K$3*0.99" +"+$K$3*0.97" +"+'Special Pricing'!$G$199" +"+$K$3*0.99" +"$K$2*0.98" +"$K$3*0.97" +"+'Special Pricing'!$G$271" +"+'Special Pricing'!$G$297" +"+'Special Pricing'!$G$11" +"+$K$3+0.01" +"$K$3+0.02" +"+'Special Pricing'!$G$377" +"+'Special Pricing'!G410" +"$K$3-0.01" +"+P234+S234" +"+$K$3*0.95" +"+$K$3-0.08" +"+$K$3-0.02" +"+'Special Pricing'!$G$550" +"+'Special Pricing'!$G$594" +"SUM(J5:J285)-SUM(J11:J19)-SUM(J38:J58)-SUM(J254:J255)" +"SUM(I5:I286)" +"SUM(J5:J285)" +"cgas!$J$5" +"SUM(cnr!J132:J141)" +"+B4" +"+C9*D9" +"+A9-C9" +"+G6" +"SUM(C9:C10)" +"ROUND(E11/C11,4)" +"SUM(gatherco!I34:I51)+SUM(cgas!I19)" +"+A16" +"+A22-C22-C23-C24" +"+G19" +"SUM(C22:C25)" +"SUM(cgas!I26:I42)" +"SUM(cgas!I312:I320)+SUM(gatherco!I59:I76)" +"C47*D47" +"A47-C47" +"G44" +"E49/C49" +"SUM(cgas!I76:I77)" +"cgas!$J$5-0.02" +"SUM(cgas!I72:I73)" +"+A66" +"IF(A70>C70,A70-C70,0)" +"SUM(cgas!#REF!)" +"SUM(gatherco!I78:I82)" +"SUM(gatherco!I103:I106)" +"+A105-C105-C106" +"G102" +"SUM(C105:C107)" +"SUM(gatherco!I23:I30)" +"SUM(cnr!J20:J22)+SUM(cgas!I43:I55)" +"cgas!$J$5+0.02" +"SUM(cgas!I70) + SUM(cnr!J59:J65)" +"SUM(cnr!J70:J72)" +"SUM(cgas!I87:I91)+SUM(cnr!J76:J78)+SUM('EQTR-Other'!J27:J32)" +"SUM(cgas!I93)+SUM(cnr!J82:J84)" +"SUM(cgas!I94)+SUM(gatherco!I91)" +"IF(A209>C209,A209-C209-C210-C211,0)" +"G206" +"cgas!$J$5*0.95" +"SUM(cgas!I97)" +"SUM(cgas!I98:I100)+SUM('EQTR-Other'!J21)" +"SUM(cgas!I101)" +"SUM(cgas!I108)" +"SUM(cnr!J100:J109)+SUM(cgas!I113:I114)" +"SUM(cgas!I116:I118)" +"SUM(cnr!J116:J124)+SUM(cgas!I119:I120)" +"SUM(gatherco!I125)" +"cgas!$J$5-0.03" +"SUM(gatherco!I126:I128)" +"SUM(cgas!I132:I134)" +"C327" +"cgas!$J$5*0.97" +"SUM(cgas!I142:I144)" +"SUM(gatherco!I158:I176)" +"+G355" +"SUM(cnr!J169:J197)" +"+A366" +"SUM(gatherco!I177:I178)" +"cgas!$J$5*0.98" +"SUM(cnr!J202)" +"SUM(cgas!I171)+SUM(gatherco!I208:I209)" +"SUM(gatherco!I213:I271)+SUM(cgas!I174:I189)" +"SUM(cgas!I117:I119)" +"SUM(gatherco!I276:I305)+SUM(cgas!I195)" +"SUM(gatherco!I307:I312)" +"SUM(cgas!I198:I202)+SUM(gatherco!I315:I323)" +"SUM(cgas!I238)" +"SUM(cgas!I259:I266)" +"SUM(gatherco!I402:I408)+SUM(cgas!I268:I270)" +"SUM(cgas!I277:I278)+SUM(gatherco!I417:I424)+SUM(cnr!J257:J261)" +"A546-C546" +"+cgas!$J$5" +"SUM(gatherco!I469:I478)+SUM(cgas!I309)" +"SUM(cnr!J267:J272)+SUM(cgas!I313:I318)" +"B583" +"SUM(B1:B243)" +"IF(ISNA(VLOOKUP(C2,CNGx,2,FALSE)),""na"",(VLOOKUP(C2,CNGx,2,FALSE)))" +"IF(ISNA(VLOOKUP(C2,CNGx,3,0)),0,VLOOKUP(C2,CNGx,3,FALSE))" +"VLOOKUP(I2,Retention,2,FALSE)" +"IF(OR(I2=""TD"",I2=""TW""),0,J2*0.0228)" +"IF(OR(I2=""TD"",I2=""TW""),0,K2*0.0228)" +"J2-ROUND(+$J2*(VLOOKUP($I2,cngded,6,FALSE)),0)" +"K2-ROUND(+$K2*(VLOOKUP($I2,cngded,6,FALSE)),0)" +"IF(ISNA(VLOOKUP(C2,INCNG,1,FALSE)),""--"", ""Y"")" +"IF(ISNA(VLOOKUP(C2,INCNG,10,FALSE)),0,VLOOKUP(C2,INCNG,10,FALSE))" +"+K2-R2" +"+P2-R2" +"ROUND(+$K2*(VLOOKUP($I2,Retention,2,FALSE)),0)" +"ROUND(+$K2*(VLOOKUP($I2,Retention,3,FALSE)),0)" +"ROUND(+$K2*(VLOOKUP($I2,Retention,4,FALSE)),0)" +"ROUND(+$K2*(VLOOKUP($I2,Retention,5,FALSE)),0)" +"SUM(U2:X2)" +"VLOOKUP(AB2,INCNG,3,FALSE)" +"ROUND(+$K171*(VLOOKUP($I171,cngded,6,FALSE)),0)" +"SUM(J2:J248)" +"+cgas!J6" +"IF(ISNA(VLOOKUP(B5,cngdata,7,FALSE)),""na"",VLOOKUP(B5,cngdata,7,FALSE))" +"IF(ISNA(VLOOKUP(B5,cngdata,13,FALSE)),""na"",VLOOKUP(B5,cngdata,13,FALSE))" +"IF(ISNA(VLOOKUP(B5,cngdata,14,FALSE)),0,VLOOKUP(B5,cngdata,14,FALSE))" +"$M$3*98%" +"M5-N5" +"L5*O5" +"$M$2*0.98" +"$M$2" +"M$2-0.01" +"M$2-0.08" +"+CNGPricing!$H$21" +"+CNGPricing!$H$32" +"+CNGPricing!$H$42" +"+CNGPricing!$H$55" +"+CNGPricing!$H$68" +"$M$2*97%" +"M$2*99%" +"$M$2+0.01" +"+CNGPricing!$H$79" +"M$3*99%" +"M$2*98%" +"+CNGPricing!$H$88" +"M$2*95%" +"M$2-0.02" +"M$2" +"+CNGPricing!$H$102" +"M$2*100%" +"M$3*98%" +"$M$2*95%" +"+CNGPricing!$H$115" +"$M$2-0.08" +"+$M$3" +"+M2-0.05" +"+M2-0.05" +"+M2-0.05" +"+M2-0.05" +"M$2*96%" +"+CNGPricing!$H$125" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"$M$2-0.01" +"+CNGPricing!$H$147" +"+CNGPricing!$H$158" +"+CNGPricing!$H$169" +"$M$2*85%" +"$M$3*99%" +"$M$2*98%" +"SUM(K5:K332)" +"+P333/L333" +"+CNG!$M$2" +"SUM(CNG!#REF!)" +"C7*D7" +"IF(A7>C7,A7-C7,0)" +"G5" +"SUM(C7:C8)" +"+F9/C9" +"+CNG!$M$2+0.01" +"SUM(CNG!L27:L34)" +"+A15" +"+H16" +"SUM(CNG!L35:L63)" +"SUM(CNG!L64:L75)" +"+CNG!$M$2-0.02" +"SUM(CNG!L77:L78)" +"+B47" +"C52*D52" +"+A52-C52-C53" +"H49" +"SUM(C52:C54)" +"E55/C55" +"+CNG!$M$2*0.99" +"SUM(CNG!L79)" +"F68/C68" +"SUM(CNG!L96:L106)" +"ROUND(+F79/C79,4)" +"SUM(CNG!L113:L115)" +"H83" +"SUM(CNG!L137:L154)" +"SUM(CNG!L180:L191)" +"SUM(CNG!L213:L222)" +"+A120" +"SUM(CNG!L233:L250)" +"SUM(CNG!L265:L269)" +"SUM(CNG!L270:L276)" +"SUM(CNG!L277:L279)" +"SUM(CNG!L203:L206)" +"+cgas!J6" +"+cgas!J5" +"+CNG!M2" +"+cgas!J4" +"+K$2" +"K5-L5" +"J5*M5" +"+$K$2-0.01" +"+$K$2+0.03" +"+$K$2" +"+'Special Pricing'!G236" +"+K$2*0.97" +"+'Special Pricing'!$G$188" +"$K$2" +"$L$2" +"$L$2-0.05" +"$L$2-0.02" +"K$2-0.05" +"(J49*K49)-L49-M49" +"K$2" +"+cgas!J6" +"+cgas!J5" +"ROUND(D17/(1-$D$7),0)" +"IF(ISNA(VLOOKUP(B17,CNRGas,3,FALSE)),""na"",VLOOKUP(B17,CNRGas,3,FALSE))" +"D17+E17" +"F17*$D$4" +"ROUND(F17*$D$9,2)" +"ROUND(F17*$D$8,2)" +"G17-H17-I17-J17-K17-L17" +"ROUND((G21-H21-I21-J21)*$D$11,2)" +"SUM(C17:C31)" +"SUM(L17:L30)" +"SUM(E1:E131)" +"IF(ISNA(VLOOKUP(A4,cgasx,5,FALSE)),0,(VLOOKUP(A4,cgasx,5,FALSE)))" +"IF(ISNA(VLOOKUP(A4,InCGAS,1,FALSE)),""--"", ""Y"")" +"IF(ISNA(VLOOKUP(A4,InCGAS,1,FALSE)),""na"",VLOOKUP(A4,InCGAS,9,FALSE))" +"+J4-M4" +"SUM(J4:J205)" +"NOW()" +"IF(ISNA(VLOOKUP(A7,cgas9910,3,FALSE)),""na"",VLOOKUP(A7,cgas9910,3,FALSE))" +"IF(ISNA(VLOOKUP(A7,cgas9910,9,FALSE)),""na"",VLOOKUP(A7,cgas9910,9,FALSE))" +"IF(ISNA(VLOOKUP(A7,cgas9910,10,FALSE)),0,(VLOOKUP(A7,cgas9910,10,FALSE)))" +"$J$5-0.08" +"IF(ISNA(VLOOKUP(A7,cgas9910,7,FALSE)),0,(VLOOKUP(A7,cgas9910,7,FALSE)))" +"IF(K7=""N"",0,0.27)" +"J7-L7-M7" +"+H7*0.001" +"IF(AND(A7>700000,A7<800000),+I7*0.001,0)" +"+N7*I7" +"+(I7*N7)-P7" +"$J$5-0.01" +"$J$5*0.98" +"$J$5-0.05" +"$J$5*0.97" +"$J$5-0.03" +"$J$5" +"$J$5-0.02" +"+'Special Pricing'!G26" +"+'Special Pricing'!$G$38" +"+'Special Pricing'!$G$146" +"+J57-L57-M57" +"+'Special Pricing'!G168" +"+'Special Pricing'!$G$72" +"+'Special Pricing'!$G$61" +"$J$4*0.95" +"$J$5+0.01" +"+'Special Pricing'!$G$188" +"$J$5*0.99" +"-R93*0.045" +"+R93+S93" +"+'Special Pricing'!G225" +"+'Special Pricing'!$G$236" +"+'Special Pricing'!$G$247" +"$J$5*0.95" +"+'Special Pricing'!$G$271" +"$J$5+0.02" +"+'Special Pricing'!$G$297" +"$J$5-0.1" +"+'Special Pricing'!$G$399" +"+'Special Pricing'!$G$421" +"H171*0.001" +"(I171*N171)-O171" +"+'Special Pricing'!$G$434" +"+'Special Pricing'!$G$458" +"$J$5*0.9" +"$J$4*0.99" +"$J$5*0.96" +"$J$5*0.995" +"+'Special Pricing'!$G$525" +"+'Special Pricing'!$G$537" +"+'Special Pricing'!$G$550" +"+$J$5" +"$J$5*0.985" +"+'Special Pricing'!$G$577" +"+'Special Pricing'!$G$594" +"$J$5-0.005" +"SUM(H5:H336)-H248" +"SUM(D2:D112)" +"IF(ISNA(VLOOKUP(A2,InReg,1,FALSE)),""--"", ""Y"")" +"IF(ISNA(VLOOKUP(A2,InReg,1,FALSE)),""--"",VLOOKUP(A2,InReg,7,FALSE))" +"IF(Q2=""Y"",L2,0)" +"+R2-S2" +"SUM(J2:J38)" +"cgas!J6" +"A1" +"+cgas!J4" +"IF(ISNA(VLOOKUP(C5,gath9909,10,FALSE)),""na"",VLOOKUP(C5,gath9909,10,FALSE))" +"IF(ISNA(VLOOKUP(C5,gath9909,12,FALSE)),0,(VLOOKUP(C5,gath9909,12,FALSE)))" +"+$J$3*0.98" +"+J5-K5" +"IF(H5>=0,I5*0.001,0)" +"+L5*I5" +"(+L5*I5)-M5" +"+$J$2*0.95" +"+$J$3*0.99" +"+$J$3-0.03" +"+$J$3-0.02" +"+$J$3-0.08" +"+'Special Pricing'!$G$122" +"+$J$3*0.95" +"+$J$3*0.985" +"+'Special Pricing'!$G$26" +"+$J$3" +"+$J$3-0" +"+$J$3-0.01" +"+$J$2*0.99" +"+$J$3*1.01" +"$J$3-0.01" +"$J$3-0.02" +"+$J$3*0.97" +"$J$3-0.03" +"$J$3" +"+$J$3*0.93" +"+'Special Pricing'!$G$361" +"IF(H158>=0,I158*0.00084,0)" +"IF(H176>=0,I176*0.00083,0)" +"+$J$2*0.98" +"+'Special Pricing'!$G$421" +"$J$3*0.99" +"+'Special Pricing'!$G$434" +"+'Special Pricing'!$G$458" +"+'Special Pricing'!$G$471" +"+'Special Pricing'!$G$484" +"+$J$3-0.05" +"+$J$3*0.995" +"+'Special Pricing'!$G$537" +"$J$3-0.08" +"+'Special Pricing'!$G$550" +"+'Special Pricing'!$G$577" +"SUM(H5:H501)" +"SUM(E1:E18)" +"IF(ISNA(VLOOKUP(D3,CNRVol,5,FALSE)),0,VLOOKUP(D3,CNRVol,5,FALSE))" +"IF(ISNA(VLOOKUP(D3,CNRVol,6,FALSE)),0,VLOOKUP(D3,CNRVol,6,FALSE))" +"+E3*0.9575" +"IF(ISNA(VLOOKUP(D3,CNRVol,7,FALSE)),0,VLOOKUP(D3,CNRVol,7,FALSE))" +"IF(ISNA(VLOOKUP(D3,InCNR,3,FALSE)),""--"", ""Y"")" +"IF(ISNA(VLOOKUP(D3,InCNR,3,FALSE)),0,VLOOKUP(D3,InCNR,3,FALSE))" +"+F3-K3" +"SUM(E3:E249)" +"cgas!J6" +"A1" +"+cgas!J4" +"IF(ISNA(VLOOKUP(H5,CNRGas,4,FALSE)),""na"",VLOOKUP(H5,CNRGas,4,FALSE))" +"IF(ISNA(VLOOKUP(H5,CNRGas,3,FALSE)),""na"",VLOOKUP(H5,CNRGas,3,FALSE))" +"$K$3" +"+K5-L5-M5" +"(+N5*J5)-O5" +"IF(ISNA(VLOOKUP(H6,CNRGas,5,FALSE)),""na"",VLOOKUP(H6,CNRGas,5,FALSE))" +"(-P6)*0.045" +"+P6+Q6" +"+$K$3*0.98" +"+$K$3" +"$K$3*0.95" +"+$K$3-0.0025" +"+'Special Pricing'!$G$146" +"+'Special Pricing'!$G$168" +"$K$2*0.95" +"+'Special Pricing'!$G$179" +"+'Special Pricing'!$G$188" +"$K$3*0.99" +"+$K$3*0.97" +"+'Special Pricing'!$G$199" +"+$K$3*0.99" +"$K$2*0.98" +"$K$3*0.97" +"+'Special Pricing'!$G$271" +"+'Special Pricing'!$G$297" +"+'Special Pricing'!$G$11" +"+$K$3+0.01" +"$K$3+0.02" +"+'Special Pricing'!$G$377" +"+'Special Pricing'!G410" +"$K$3-0.01" +"+P234+S234" +"+$K$3*0.95" +"+$K$3-0.08" +"+$K$3-0.02" +"+'Special Pricing'!$G$550" +"+'Special Pricing'!$G$594" +"SUM(J5:J285)-SUM(J11:J19)-SUM(J38:J58)-SUM(J254:J255)" +"SUM(I5:I286)" +"SUM(J5:J285)" +"cgas!$J$5" +"SUM(cnr!J132:J141)" +"+B4" +"+C9*D9" +"+A9-C9" +"+G6" +"SUM(C9:C10)" +"ROUND(E11/C11,4)" +"SUM(gatherco!I34:I51)+SUM(cgas!I19)" +"+A16" +"+A22-C22-C23-C24" +"+G19" +"SUM(C22:C25)" +"SUM(cgas!I26:I42)" +"SUM(cgas!I312:I320)+SUM(gatherco!I59:I76)" +"C47*D47" +"A47-C47" +"G44" +"E49/C49" +"SUM(cgas!I76:I77)" +"cgas!$J$5-0.02" +"SUM(cgas!I72:I73)" +"+A66" +"IF(A70>C70,A70-C70,0)" +"SUM(cgas!#REF!)" +"SUM(gatherco!I78:I82)" +"SUM(gatherco!I103:I106)" +"+A105-C105-C106" +"G102" +"SUM(C105:C107)" +"SUM(gatherco!I23:I30)" +"SUM(cnr!J20:J22)+SUM(cgas!I43:I55)" +"cgas!$J$5+0.02" +"SUM(cgas!I70) + SUM(cnr!J59:J65)" +"SUM(cnr!J70:J72)" +"SUM(cgas!I87:I91)+SUM(cnr!J76:J78)+SUM('EQTR-Other'!J27:J32)" +"SUM(cgas!I93)+SUM(cnr!J82:J84)" +"SUM(cgas!I94)+SUM(gatherco!I91)" +"IF(A209>C209,A209-C209-C210-C211,0)" +"G206" +"cgas!$J$5*0.95" +"SUM(cgas!I97)" +"SUM(cgas!I98:I100)+SUM('EQTR-Other'!J21)" +"SUM(cgas!I101)" +"SUM(cgas!I108)" +"SUM(cnr!J100:J109)+SUM(cgas!I113:I114)" +"SUM(cgas!I116:I118)" +"SUM(cnr!J116:J124)+SUM(cgas!I119:I120)" +"SUM(gatherco!I125)" +"cgas!$J$5-0.03" +"SUM(gatherco!I126:I128)" +"SUM(cgas!I132:I134)" +"C327" +"cgas!$J$5*0.97" +"SUM(cgas!I142:I144)" +"SUM(gatherco!I158:I176)" +"+G355" +"SUM(cnr!J169:J197)" +"+A366" +"SUM(gatherco!I177:I178)" +"cgas!$J$5*0.98" +"SUM(cnr!J202)" +"SUM(cgas!I171)+SUM(gatherco!I208:I209)" +"SUM(gatherco!I213:I271)+SUM(cgas!I174:I189)" +"SUM(cgas!I117:I119)" +"SUM(gatherco!I276:I305)+SUM(cgas!I195)" +"SUM(gatherco!I307:I312)" +"SUM(cgas!I198:I202)+SUM(gatherco!I315:I323)" +"SUM(cgas!I238)" +"SUM(cgas!I259:I266)" +"SUM(gatherco!I402:I408)+SUM(cgas!I268:I270)" +"SUM(cgas!I277:I278)+SUM(gatherco!I417:I424)+SUM(cnr!J257:J261)" +"A546-C546" +"+cgas!$J$5" +"SUM(gatherco!I469:I478)+SUM(cgas!I309)" +"SUM(cnr!J267:J272)+SUM(cgas!I313:I318)" +"B583" +"SUM(B1:B243)" +"IF(ISNA(VLOOKUP(C2,CNGx,2,FALSE)),""na"",(VLOOKUP(C2,CNGx,2,FALSE)))" +"IF(ISNA(VLOOKUP(C2,CNGx,3,0)),0,VLOOKUP(C2,CNGx,3,FALSE))" +"VLOOKUP(I2,Retention,2,FALSE)" +"IF(OR(I2=""TD"",I2=""TW""),0,J2*0.0228)" +"IF(OR(I2=""TD"",I2=""TW""),0,K2*0.0228)" +"J2-ROUND(+$J2*(VLOOKUP($I2,cngded,6,FALSE)),0)" +"K2-ROUND(+$K2*(VLOOKUP($I2,cngded,6,FALSE)),0)" +"IF(ISNA(VLOOKUP(C2,INCNG,1,FALSE)),""--"", ""Y"")" +"IF(ISNA(VLOOKUP(C2,INCNG,10,FALSE)),0,VLOOKUP(C2,INCNG,10,FALSE))" +"+K2-R2" +"+P2-R2" +"ROUND(+$K2*(VLOOKUP($I2,Retention,2,FALSE)),0)" +"ROUND(+$K2*(VLOOKUP($I2,Retention,3,FALSE)),0)" +"ROUND(+$K2*(VLOOKUP($I2,Retention,4,FALSE)),0)" +"ROUND(+$K2*(VLOOKUP($I2,Retention,5,FALSE)),0)" +"SUM(U2:X2)" +"VLOOKUP(AB2,INCNG,3,FALSE)" +"ROUND(+$K171*(VLOOKUP($I171,cngded,6,FALSE)),0)" +"SUM(J2:J248)" +"+cgas!J6" +"IF(ISNA(VLOOKUP(B5,cngdata,7,FALSE)),""na"",VLOOKUP(B5,cngdata,7,FALSE))" +"IF(ISNA(VLOOKUP(B5,cngdata,13,FALSE)),""na"",VLOOKUP(B5,cngdata,13,FALSE))" +"IF(ISNA(VLOOKUP(B5,cngdata,14,FALSE)),0,VLOOKUP(B5,cngdata,14,FALSE))" +"$M$3*98%" +"M5-N5" +"L5*O5" +"$M$2*0.98" +"$M$2" +"M$2-0.01" +"M$2-0.08" +"+CNGPricing!$H$21" +"+CNGPricing!$H$32" +"+CNGPricing!$H$42" +"+CNGPricing!$H$55" +"+CNGPricing!$H$68" +"$M$2*97%" +"M$2*99%" +"$M$2+0.01" +"+CNGPricing!$H$79" +"M$3*99%" +"M$2*98%" +"+CNGPricing!$H$88" +"M$2*95%" +"M$2-0.02" +"M$2" +"+CNGPricing!$H$102" +"M$2*100%" +"M$3*98%" +"$M$2*95%" +"+CNGPricing!$H$115" +"$M$2-0.08" +"+$M$3" +"+M2-0.05" +"+M2-0.05" +"+M2-0.05" +"+M2-0.05" +"M$2*96%" +"+CNGPricing!$H$125" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"$M$2-0.01" +"+CNGPricing!$H$147" +"+CNGPricing!$H$158" +"+CNGPricing!$H$169" +"$M$2*85%" +"$M$3*99%" +"$M$2*98%" +"SUM(K5:K332)" +"+CNG!$M$2" +"SUM(CNG!#REF!)" +"C7*D7" +"IF(A7>C7,A7-C7,0)" +"G5" +"SUM(C7:C8)" +"+F9/C9" +"+CNG!$M$2+0.01" +"SUM(CNG!L27:L34)" +"+A15" +"+H16" +"SUM(CNG!L35:L63)" +"SUM(CNG!L64:L75)" +"+CNG!$M$2-0.02" +"SUM(CNG!L77:L78)" +"+B47" +"C52*D52" +"+A52-C52-C53" +"H49" +"SUM(C52:C54)" +"E55/C55" +"+CNG!$M$2*0.99" +"SUM(CNG!L79)" +"F68/C68" +"SUM(CNG!L96:L106)" +"ROUND(+F79/C79,4)" +"SUM(CNG!L113:L115)" +"H83" +"SUM(CNG!L137:L154)" +"SUM(CNG!L180:L191)" +"SUM(CNG!L213:L222)" +"+A120" +"SUM(CNG!L233:L250)" +"SUM(CNG!L265:L269)" +"SUM(CNG!L270:L276)" +"SUM(CNG!L277:L279)" +"SUM(CNG!L203:L206)" +"+cgas!J6" +"+cgas!J5" +"+CNG!M2" +"+cgas!J4" +"+K$2" +"K5-L5" +"J5*M5" +"+$K$2-0.01" +"+$K$2+0.03" +"+$K$2" +"+'Special Pricing'!G236" +"+K$2*0.97" +"+'Special Pricing'!$G$188" +"$K$2" +"$L$2" +"$L$2-0.05" +"$L$2-0.02" +"K$2-0.05" +"(J49*K49)-L49-M49" +"K$2" +"+cgas!J6" +"+cgas!J5" +"ROUND(D17/(1-$D$7),0)" +"IF(ISNA(VLOOKUP(B17,CNRGas,3,FALSE)),""na"",VLOOKUP(B17,CNRGas,3,FALSE))" +"D17+E17" +"F17*$D$4" +"ROUND(F17*$D$9,2)" +"ROUND(F17*$D$8,2)" +"G17-H17-I17-J17-K17-L17" +"ROUND((G21-H21-I21-J21)*$D$11,2)" +"SUM(C17:C31)" +"SUM(L17:L30)" +"SUM(E1:E131)" +"IF(ISNA(VLOOKUP(A4,cgasx,5,FALSE)),0,(VLOOKUP(A4,cgasx,5,FALSE)))" +"IF(ISNA(VLOOKUP(A4,InCGAS,1,FALSE)),""--"", ""Y"")" +"IF(ISNA(VLOOKUP(A4,InCGAS,1,FALSE)),""na"",VLOOKUP(A4,InCGAS,9,FALSE))" +"+J4-M4" +"SUM(J4:J205)" +"NOW()" +"IF(ISNA(VLOOKUP(A7,cgas9910,3,FALSE)),""na"",VLOOKUP(A7,cgas9910,3,FALSE))" +"IF(ISNA(VLOOKUP(A7,cgas9910,9,FALSE)),""na"",VLOOKUP(A7,cgas9910,9,FALSE))" +"IF(ISNA(VLOOKUP(A7,cgas9910,10,FALSE)),0,(VLOOKUP(A7,cgas9910,10,FALSE)))" +"$J$5-0.08" +"IF(ISNA(VLOOKUP(A7,cgas9910,7,FALSE)),0,(VLOOKUP(A7,cgas9910,7,FALSE)))" +"IF(K7=""N"",0,0.27)" +"J7-L7-M7" +"+H7*0.001" +"IF(AND(A7>700000,A7<800000),+I7*0.001,0)" +"+N7*I7" +"+(I7*N7)-P7" +"$J$5-0.01" +"$J$5*0.98" +"$J$5-0.05" +"$J$5*0.97" +"$J$5-0.03" +"$J$5" +"$J$5-0.02" +"+'Special Pricing'!G26" +"+'Special Pricing'!$G$38" +"+'Special Pricing'!$G$146" +"+J57-L57-M57" +"+'Special Pricing'!G168" +"+'Special Pricing'!$G$72" +"+'Special Pricing'!$G$61" +"$J$4*0.95" +"$J$5+0.01" +"+'Special Pricing'!$G$188" +"$J$5*0.99" +"-R93*0.045" +"+R93+S93" +"+'Special Pricing'!G225" +"+'Special Pricing'!$G$236" +"+'Special Pricing'!$G$247" +"$J$5*0.95" +"+'Special Pricing'!$G$271" +"$J$5+0.02" +"+'Special Pricing'!$G$297" +"$J$5-0.1" +"+'Special Pricing'!$G$399" +"+'Special Pricing'!$G$421" +"H171*0.001" +"(I171*N171)-O171" +"+'Special Pricing'!$G$434" +"+'Special Pricing'!$G$458" +"$J$5*0.9" +"$J$4*0.99" +"$J$5*0.96" +"$J$5*0.995" +"+'Special Pricing'!$G$525" +"+'Special Pricing'!$G$537" +"+'Special Pricing'!$G$550" +"+$J$5" +"$J$5*0.985" +"+'Special Pricing'!$G$577" +"+'Special Pricing'!$G$594" +"$J$5-0.005" +"SUM(H5:H336)-H248" +"SUM(D2:D112)" +"IF(ISNA(VLOOKUP(A2,InReg,1,FALSE)),""--"", ""Y"")" +"IF(ISNA(VLOOKUP(A2,InReg,1,FALSE)),""--"",VLOOKUP(A2,InReg,7,FALSE))" +"IF(Q2=""Y"",L2,0)" +"+R2-S2" +"SUM(J2:J28)" +"cgas!J6" +"A1" +"+cgas!J4" +"IF(ISNA(VLOOKUP(C5,gath9909,10,FALSE)),""na"",VLOOKUP(C5,gath9909,10,FALSE))" +"IF(ISNA(VLOOKUP(C5,gath9909,12,FALSE)),0,(VLOOKUP(C5,gath9909,12,FALSE)))" +"+$J$3*0.98" +"+J5-K5" +"IF(H5>=0,I5*0.001,0)" +"+L5*I5" +"(+L5*I5)-M5" +"+$J$2*0.95" +"+$J$3*0.99" +"+$J$3-0.03" +"+$J$3-0.02" +"+$J$3-0.08" +"+'Special Pricing'!$G$122" +"+$J$3*0.95" +"+$J$3*0.985" +"+'Special Pricing'!$G$26" +"+$J$3" +"+$J$3-0" +"+$J$3-0.01" +"+$J$2*0.99" +"+$J$3*1.01" +"$J$3-0.01" +"$J$3-0.02" +"+$J$3*0.97" +"$J$3-0.03" +"$J$3" +"+$J$3*0.93" +"+'Special Pricing'!$G$361" +"IF(H158>=0,I158*0.00084,0)" +"IF(H176>=0,I176*0.00083,0)" +"+$J$2*0.98" +"+'Special Pricing'!$G$421" +"$J$3*0.99" +"+'Special Pricing'!$G$434" +"+'Special Pricing'!$G$458" +"+'Special Pricing'!$G$471" +"+'Special Pricing'!$G$484" +"+$J$3-0.05" +"+$J$3*0.995" +"+'Special Pricing'!$G$537" +"$J$3-0.08" +"+'Special Pricing'!$G$550" +"+'Special Pricing'!$G$577" +"SUM(H5:H501)" +"SUM(E1:E18)" +"IF(ISNA(VLOOKUP(D3,CNRVol,5,FALSE)),0,VLOOKUP(D3,CNRVol,5,FALSE))" +"IF(ISNA(VLOOKUP(D3,CNRVol,6,FALSE)),0,VLOOKUP(D3,CNRVol,6,FALSE))" +"+E3*0.9575" +"IF(ISNA(VLOOKUP(D3,CNRVol,7,FALSE)),0,VLOOKUP(D3,CNRVol,7,FALSE))" +"IF(ISNA(VLOOKUP(D3,InCNR,3,FALSE)),""--"", ""Y"")" +"IF(ISNA(VLOOKUP(D3,InCNR,3,FALSE)),0,VLOOKUP(D3,InCNR,3,FALSE))" +"+F3-K3" +"SUM(E3:E249)" +"cgas!J6" +"A1" +"+cgas!J4" +"IF(ISNA(VLOOKUP(H5,CNRGas,4,FALSE)),""na"",VLOOKUP(H5,CNRGas,4,FALSE))" +"IF(ISNA(VLOOKUP(H5,CNRGas,3,FALSE)),""na"",VLOOKUP(H5,CNRGas,3,FALSE))" +"$K$3" +"+K5-L5-M5" +"(+N5*J5)-O5" +"IF(ISNA(VLOOKUP(H6,CNRGas,5,FALSE)),""na"",VLOOKUP(H6,CNRGas,5,FALSE))" +"(-P6)*0.045" +"+P6+Q6" +"+$K$3*0.98" +"+$K$3" +"$K$3*0.95" +"+$K$3-0.0025" +"+'Special Pricing'!$G$146" +"+'Special Pricing'!$G$168" +"$K$2*0.95" +"+'Special Pricing'!$G$179" +"+'Special Pricing'!$G$188" +"$K$3*0.99" +"+$K$3*0.97" +"+'Special Pricing'!$G$199" +"+$K$3*0.99" +"$K$2*0.98" +"$K$3*0.97" +"+'Special Pricing'!$G$271" +"+'Special Pricing'!$G$297" +"+'Special Pricing'!$G$11" +"+$K$3+0.01" +"$K$3+0.02" +"+'Special Pricing'!$G$377" +"+'Special Pricing'!G410" +"$K$3-0.01" +"+P234+S234" +"+$K$3*0.95" +"+$K$3-0.08" +"+$K$3-0.02" +"+'Special Pricing'!$G$550" +"+'Special Pricing'!$G$594" +"SUM(J5:J285)-SUM(J11:J19)-SUM(J38:J58)-SUM(J254:J255)" +"SUM(I5:I286)" +"SUM(J5:J285)" +"cgas!$J$5" +"SUM(cnr!J132:J141)" +"+B4" +"+C9*D9" +"+A9-C9" +"+G6" +"SUM(C9:C10)" +"ROUND(E11/C11,4)" +"SUM(gatherco!I34:I51)+SUM(cgas!I19)" +"+A16" +"+A22-C22-C23-C24" +"+G19" +"SUM(C22:C25)" +"SUM(cgas!I26:I42)" +"SUM(cgas!I312:I320)+SUM(gatherco!I59:I76)" +"C47*D47" +"A47-C47" +"G44" +"E49/C49" +"SUM(cgas!I76:I77)" +"cgas!$J$5-0.02" +"SUM(cgas!I72:I73)" +"+A66" +"IF(A70>C70,A70-C70,0)" +"SUM(cgas!#REF!)" +"SUM(gatherco!I78:I82)" +"SUM(gatherco!I103:I106)" +"+A105-C105-C106" +"G102" +"SUM(C105:C107)" +"SUM(gatherco!I23:I30)" +"SUM(cnr!J20:J22)+SUM(cgas!I43:I55)" +"cgas!$J$5+0.02" +"SUM(cgas!I70) + SUM(cnr!J59:J65)" +"SUM(cnr!J70:J72)" +"SUM(cgas!I87:I91)+SUM(cnr!J76:J78)+SUM('EQTR-Other'!J27:J32)" +"SUM(cgas!I93)+SUM(cnr!J82:J84)" +"SUM(cgas!I94)+SUM(gatherco!I91)" +"IF(A209>C209,A209-C209-C210-C211,0)" +"G206" +"cgas!$J$5*0.95" +"SUM(cgas!I97)" +"SUM(cgas!I98:I100)+SUM('EQTR-Other'!J21)" +"SUM(cgas!I101)" +"SUM(cgas!I108)" +"SUM(cnr!J100:J109)+SUM(cgas!I113:I114)" +"SUM(cgas!I116:I118)" +"SUM(cnr!J116:J124)+SUM(cgas!I119:I120)" +"SUM(gatherco!I125)" +"cgas!$J$5-0.03" +"SUM(gatherco!I126:I128)" +"SUM(cgas!I132:I134)" +"C327" +"cgas!$J$5*0.97" +"SUM(cgas!I142:I144)" +"SUM(gatherco!I158:I176)" +"+G355" +"SUM(cnr!J169:J197)" +"+A366" +"SUM(gatherco!I177:I178)" +"cgas!$J$5*0.98" +"SUM(cnr!J202)" +"SUM(cgas!I171)+SUM(gatherco!I208:I209)" +"SUM(gatherco!I213:I271)+SUM(cgas!I174:I189)" +"SUM(cgas!I117:I119)" +"SUM(gatherco!I276:I305)+SUM(cgas!I195)" +"SUM(gatherco!I307:I312)" +"SUM(cgas!I198:I202)+SUM(gatherco!I315:I323)" +"SUM(cgas!I238)" +"SUM(cgas!I259:I266)" +"SUM(gatherco!I402:I408)+SUM(cgas!I268:I270)" +"SUM(cgas!I277:I278)+SUM(gatherco!I417:I424)+SUM(cnr!J257:J261)" +"A546-C546" +"+cgas!$J$5" +"SUM(gatherco!I469:I478)+SUM(cgas!I309)" +"SUM(cnr!J267:J272)+SUM(cgas!I313:I318)" +"B583" +"SUM(B1:B243)" +"IF(ISNA(VLOOKUP(C2,CNGx,2,FALSE)),""na"",(VLOOKUP(C2,CNGx,2,FALSE)))" +"IF(ISNA(VLOOKUP(C2,CNGx,3,0)),0,VLOOKUP(C2,CNGx,3,FALSE))" +"VLOOKUP(I2,Retention,2,FALSE)" +"IF(OR(I2=""TD"",I2=""TW""),0,J2*0.0228)" +"IF(OR(I2=""TD"",I2=""TW""),0,K2*0.0228)" +"J2-ROUND(+$J2*(VLOOKUP($I2,cngded,6,FALSE)),0)" +"K2-ROUND(+$K2*(VLOOKUP($I2,cngded,6,FALSE)),0)" +"IF(ISNA(VLOOKUP(C2,INCNG,1,FALSE)),""--"", ""Y"")" +"IF(ISNA(VLOOKUP(C2,INCNG,10,FALSE)),0,VLOOKUP(C2,INCNG,10,FALSE))" +"+K2-R2" +"+P2-R2" +"ROUND(+$K2*(VLOOKUP($I2,Retention,2,FALSE)),0)" +"ROUND(+$K2*(VLOOKUP($I2,Retention,3,FALSE)),0)" +"ROUND(+$K2*(VLOOKUP($I2,Retention,4,FALSE)),0)" +"ROUND(+$K2*(VLOOKUP($I2,Retention,5,FALSE)),0)" +"SUM(U2:X2)" +"VLOOKUP(AB2,INCNG,3,FALSE)" +"ROUND(+$K171*(VLOOKUP($I171,cngded,6,FALSE)),0)" +"SUM(J2:J248)" +"+cgas!J6" +"IF(ISNA(VLOOKUP(B5,cngdata,7,FALSE)),""na"",VLOOKUP(B5,cngdata,7,FALSE))" +"IF(ISNA(VLOOKUP(B5,cngdata,13,FALSE)),""na"",VLOOKUP(B5,cngdata,13,FALSE))" +"IF(ISNA(VLOOKUP(B5,cngdata,14,FALSE)),0,VLOOKUP(B5,cngdata,14,FALSE))" +"$M$3*98%" +"M5-N5" +"L5*O5" +"$M$2*0.98" +"$M$2" +"M$2-0.01" +"M$2-0.08" +"+CNGPricing!$H$21" +"+CNGPricing!$H$32" +"+CNGPricing!$H$42" +"+CNGPricing!$H$55" +"+CNGPricing!$H$68" +"$M$2*97%" +"M$2*99%" +"$M$2+0.01" +"+CNGPricing!$H$79" +"M$3*99%" +"M$2*98%" +"+CNGPricing!$H$88" +"M$2*95%" +"M$2-0.02" +"M$2" +"+CNGPricing!$H$102" +"M$2*100%" +"M$3*98%" +"$M$2*95%" +"+CNGPricing!$H$115" +"$M$2-0.08" +"+$M$3" +"+M2-0.05" +"+M2-0.05" +"+M2-0.05" +"+M2-0.05" +"M$2*96%" +"+CNGPricing!$H$125" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"$M$2-0.01" +"+CNGPricing!$H$147" +"+CNGPricing!$H$158" +"+CNGPricing!$H$169" +"$M$2*85%" +"$M$3*99%" +"$M$2*98%" +"SUM(K5:K332)" +"+CNG!$M$2" +"SUM(CNG!#REF!)" +"C7*D7" +"IF(A7>C7,A7-C7,0)" +"G5" +"SUM(C7:C8)" +"+F9/C9" +"+CNG!$M$2+0.01" +"SUM(CNG!L27:L34)" +"+A15" +"+H16" +"SUM(CNG!L35:L63)" +"SUM(CNG!L64:L75)" +"+CNG!$M$2-0.02" +"SUM(CNG!L77:L78)" +"+B47" +"C52*D52" +"+A52-C52-C53" +"H49" +"SUM(C52:C54)" +"E55/C55" +"+CNG!$M$2*0.99" +"SUM(CNG!L79)" +"F68/C68" +"SUM(CNG!L96:L106)" +"ROUND(+F79/C79,4)" +"SUM(CNG!L113:L115)" +"H83" +"SUM(CNG!L137:L154)" +"SUM(CNG!L180:L191)" +"SUM(CNG!L213:L222)" +"+A120" +"SUM(CNG!L233:L250)" +"SUM(CNG!L265:L269)" +"SUM(CNG!L270:L276)" +"SUM(CNG!L277:L279)" +"SUM(CNG!L203:L206)" +"+cgas!J6" +"+cgas!J5" +"+CNG!M2" +"+cgas!J4" +"+K$2" +"K5-L5" +"J5*M5" +"+$K$2-0.01" +"+$K$2+0.03" +"+$K$2" +"+'Special Pricing'!G236" +"+K$2*0.97" +"+'Special Pricing'!$G$188" +"$K$2" +"$L$2" +"$L$2-0.05" +"$L$2-0.02" +"K$2-0.05" +"(J49*K49)-L49-M49" +"K$2" +"+cgas!J6" +"+cgas!J5" +"ROUND(D17/(1-$D$7),0)" +"IF(ISNA(VLOOKUP(B17,CNRGas,3,FALSE)),""na"",VLOOKUP(B17,CNRGas,3,FALSE))" +"D17+E17" +"F17*$D$4" +"ROUND(F17*$D$9,2)" +"ROUND(F17*$D$8,2)" +"G17-H17-I17-J17-K17-L17" +"ROUND((G21-H21-I21-J21)*$D$11,2)" +"SUM(C17:C31)" +"SUM(L17:L30)" +"SUM(E1:E131)" +"IF(ISNA(VLOOKUP(A4,cgasx,5,FALSE)),0,(VLOOKUP(A4,cgasx,5,FALSE)))" +"IF(ISNA(VLOOKUP(A4,InCGAS,1,FALSE)),""--"", ""Y"")" +"IF(ISNA(VLOOKUP(A4,InCGAS,1,FALSE)),""na"",VLOOKUP(A4,InCGAS,9,FALSE))" +"+J4-M4" +"SUM(J4:J205)" +"NOW()" +"IF(ISNA(VLOOKUP(A7,cgas9910,3,FALSE)),""na"",VLOOKUP(A7,cgas9910,3,FALSE))" +"IF(ISNA(VLOOKUP(A7,cgas9910,9,FALSE)),""na"",VLOOKUP(A7,cgas9910,9,FALSE))" +"IF(ISNA(VLOOKUP(A7,cgas9910,10,FALSE)),0,(VLOOKUP(A7,cgas9910,10,FALSE)))" +"$J$5-0.08" +"IF(ISNA(VLOOKUP(A7,cgas9910,7,FALSE)),0,(VLOOKUP(A7,cgas9910,7,FALSE)))" +"IF(K7=""N"",0,0.27)" +"J7-L7-M7" +"+H7*0.001" +"IF(AND(A7>700000,A7<800000),+I7*0.001,0)" +"+N7*I7" +"+(I7*N7)-P7" +"$J$5-0.01" +"$J$5*0.98" +"$J$5-0.05" +"$J$5*0.97" +"$J$5-0.03" +"$J$5" +"$J$5-0.02" +"+'Special Pricing'!G26" +"+'Special Pricing'!$G$38" +"+'Special Pricing'!$G$146" +"+J57-L57-M57" +"+'Special Pricing'!G168" +"+'Special Pricing'!$G$72" +"+'Special Pricing'!$G$61" +"$J$4*0.95" +"$J$5+0.01" +"+'Special Pricing'!$G$188" +"$J$5*0.99" +"-R93*0.045" +"+R93+S93" +"+'Special Pricing'!G225" +"+'Special Pricing'!$G$236" +"+'Special Pricing'!$G$247" +"$J$5*0.95" +"+'Special Pricing'!$G$271" +"$J$5+0.02" +"+'Special Pricing'!$G$297" +"$J$5-0.1" +"+'Special Pricing'!$G$399" +"+'Special Pricing'!$G$421" +"H171*0.001" +"(I171*N171)-O171" +"+'Special Pricing'!$G$434" +"+'Special Pricing'!$G$458" +"$J$5*0.9" +"$J$4*0.99" +"$J$5*0.96" +"$J$5*0.995" +"+'Special Pricing'!$G$525" +"+'Special Pricing'!$G$537" +"+'Special Pricing'!$G$550" +"+$J$5" +"$J$5*0.985" +"+'Special Pricing'!$G$577" +"+'Special Pricing'!$G$594" +"$J$5-0.005" +"SUM(H5:H336)-H248" +"SUM(D2:D112)" +"IF(ISNA(VLOOKUP(A2,InReg,1,FALSE)),""--"", ""Y"")" +"IF(ISNA(VLOOKUP(A2,InReg,1,FALSE)),""--"",VLOOKUP(A2,InReg,7,FALSE))" +"IF(Q2=""Y"",L2,0)" +"+R2-S2" +"SUM(J2:J20)" +"SUM(J25:J26)" +"cgas!J6" +"A1" +"+cgas!J4" +"IF(ISNA(VLOOKUP(C5,gath9909,10,FALSE)),""na"",VLOOKUP(C5,gath9909,10,FALSE))" +"IF(ISNA(VLOOKUP(C5,gath9909,12,FALSE)),0,(VLOOKUP(C5,gath9909,12,FALSE)))" +"+$J$3*0.98" +"+J5-K5" +"IF(H5>=0,I5*0.001,0)" +"+L5*I5" +"(+L5*I5)-M5" +"+$J$2*0.95" +"+$J$3*0.99" +"+$J$3-0.03" +"+$J$3-0.02" +"+$J$3-0.08" +"+'Special Pricing'!$G$122" +"+$J$3*0.95" +"+$J$3*0.985" +"+'Special Pricing'!$G$26" +"+$J$3" +"+$J$3-0" +"+$J$3-0.01" +"+$J$2*0.99" +"+$J$3*1.01" +"$J$3-0.01" +"$J$3-0.02" +"+$J$3*0.97" +"$J$3-0.03" +"$J$3" +"+$J$3*0.93" +"+'Special Pricing'!$G$361" +"IF(H158>=0,I158*0.00084,0)" +"IF(H176>=0,I176*0.00083,0)" +"+$J$2*0.98" +"+'Special Pricing'!$G$421" +"$J$3*0.99" +"+'Special Pricing'!$G$434" +"+'Special Pricing'!$G$458" +"+'Special Pricing'!$G$471" +"+'Special Pricing'!$G$484" +"+$J$3-0.05" +"+$J$3*0.995" +"+'Special Pricing'!$G$537" +"$J$3-0.08" +"+'Special Pricing'!$G$550" +"+'Special Pricing'!$G$577" +"SUM(H5:H501)" +"SUM(E1:E18)" +"IF(ISNA(VLOOKUP(D3,CNRVol,5,FALSE)),0,VLOOKUP(D3,CNRVol,5,FALSE))" +"IF(ISNA(VLOOKUP(D3,CNRVol,6,FALSE)),0,VLOOKUP(D3,CNRVol,6,FALSE))" +"+E3*0.9575" +"IF(ISNA(VLOOKUP(D3,CNRVol,7,FALSE)),0,VLOOKUP(D3,CNRVol,7,FALSE))" +"IF(ISNA(VLOOKUP(D3,InCNR,3,FALSE)),""--"", ""Y"")" +"IF(ISNA(VLOOKUP(D3,InCNR,3,FALSE)),0,VLOOKUP(D3,InCNR,3,FALSE))" +"+F3-K3" +"SUM(E3:E249)" +"cgas!J6" +"A1" +"+cgas!J4" +"IF(ISNA(VLOOKUP(H5,CNRGas,4,FALSE)),""na"",VLOOKUP(H5,CNRGas,4,FALSE))" +"IF(ISNA(VLOOKUP(H5,CNRGas,3,FALSE)),""na"",VLOOKUP(H5,CNRGas,3,FALSE))" +"$K$3" +"+K5-L5-M5" +"(+N5*J5)-O5" +"IF(ISNA(VLOOKUP(H6,CNRGas,5,FALSE)),""na"",VLOOKUP(H6,CNRGas,5,FALSE))" +"(-P6)*0.045" +"+P6+Q6" +"+$K$3*0.98" +"+$K$3" +"$K$3*0.95" +"+$K$3-0.0025" +"+'Special Pricing'!$G$146" +"+'Special Pricing'!$G$168" +"$K$2*0.95" +"+'Special Pricing'!$G$179" +"+'Special Pricing'!$G$188" +"$K$3*0.99" +"+$K$3*0.97" +"+'Special Pricing'!$G$199" +"+$K$3*0.99" +"$K$2*0.98" +"$K$3*0.97" +"+'Special Pricing'!$G$271" +"+'Special Pricing'!$G$297" +"+'Special Pricing'!$G$11" +"+$K$3+0.01" +"$K$3+0.02" +"+'Special Pricing'!$G$377" +"+'Special Pricing'!G410" +"$K$3-0.01" +"+P234+S234" +"+$K$3*0.95" +"+$K$3-0.08" +"+$K$3-0.02" +"+'Special Pricing'!$G$550" +"+'Special Pricing'!$G$594" +"SUM(J5:J285)-SUM(J11:J19)-SUM(J38:J58)-SUM(J254:J255)" +"SUM(I5:I286)" +"SUM(J5:J285)" +"cgas!$J$5" +"SUM(cnr!J132:J141)" +"+B4" +"+C9*D9" +"+A9-C9" +"+G6" +"SUM(C9:C10)" +"ROUND(E11/C11,4)" +"SUM(gatherco!I34:I51)+SUM(cgas!I19)" +"+A16" +"+A22-C22-C23-C24" +"+G19" +"SUM(C22:C25)" +"SUM(cgas!I26:I42)" +"SUM(cgas!I312:I320)+SUM(gatherco!I59:I76)" +"C47*D47" +"A47-C47" +"G44" +"E49/C49" +"SUM(cgas!I76:I77)" +"cgas!$J$5-0.02" +"SUM(cgas!I72:I73)" +"+A66" +"IF(A70>C70,A70-C70,0)" +"SUM(cgas!#REF!)" +"SUM(gatherco!I78:I82)" +"SUM(gatherco!I103:I106)" +"+A105-C105-C106" +"G102" +"SUM(C105:C107)" +"SUM(gatherco!I23:I30)" +"SUM(cnr!J20:J22)+SUM(cgas!I43:I55)" +"cgas!$J$5+0.02" +"SUM(cgas!I70) + SUM(cnr!J59:J65)" +"SUM(cnr!J70:J72)" +"SUM(cgas!I87:I91)+SUM(cnr!J76:J78)+SUM('EQTR-Other'!J27:J32)" +"SUM(cgas!I93)+SUM(cnr!J82:J84)" +"SUM(cgas!I94)+SUM(gatherco!I91)" +"IF(A209>C209,A209-C209-C210-C211,0)" +"G206" +"cgas!$J$5*0.95" +"SUM(cgas!I97)" +"SUM(cgas!I98:I100)+SUM('EQTR-Other'!J21)" +"SUM(cgas!I101)" +"SUM(cgas!I108)" +"SUM(cnr!J100:J109)+SUM(cgas!I113:I114)" +"SUM(cgas!I116:I118)" +"SUM(cnr!J116:J124)+SUM(cgas!I119:I120)" +"SUM(gatherco!I125)" +"cgas!$J$5-0.03" +"SUM(gatherco!I126:I128)" +"SUM(cgas!I132:I134)" +"C327" +"cgas!$J$5*0.97" +"SUM(cgas!I142:I144)" +"SUM(gatherco!I158:I176)" +"+G355" +"SUM(cnr!J169:J197)" +"+A366" +"SUM(gatherco!I177:I178)" +"cgas!$J$5*0.98" +"SUM(cnr!J202)" +"SUM(cgas!I171)+SUM(gatherco!I208:I209)" +"SUM(gatherco!I213:I271)+SUM(cgas!I174:I189)" +"SUM(cgas!I117:I119)" +"SUM(gatherco!I276:I305)+SUM(cgas!I195)" +"SUM(gatherco!I307:I312)" +"SUM(cgas!I198:I202)+SUM(gatherco!I315:I323)" +"SUM(cgas!I238)" +"SUM(cgas!I259:I266)" +"SUM(gatherco!I402:I408)+SUM(cgas!I268:I270)" +"SUM(cgas!I277:I278)+SUM(gatherco!I417:I424)+SUM(cnr!J257:J261)" +"A546-C546" +"+cgas!$J$5" +"SUM(gatherco!I469:I478)+SUM(cgas!I309)" +"SUM(cnr!J267:J272)+SUM(cgas!I313:I318)" +"B583" +"SUM(B1:B243)" +"IF(ISNA(VLOOKUP(C2,CNGx,2,FALSE)),""na"",(VLOOKUP(C2,CNGx,2,FALSE)))" +"IF(ISNA(VLOOKUP(C2,CNGx,3,0)),0,VLOOKUP(C2,CNGx,3,FALSE))" +"VLOOKUP(I2,Retention,2,FALSE)" +"IF(OR(I2=""TD"",I2=""TW""),0,J2*0.0228)" +"IF(OR(I2=""TD"",I2=""TW""),0,K2*0.0228)" +"J2-ROUND(+$J2*(VLOOKUP($I2,cngded,6,FALSE)),0)" +"K2-ROUND(+$K2*(VLOOKUP($I2,cngded,6,FALSE)),0)" +"IF(ISNA(VLOOKUP(C2,INCNG,1,FALSE)),""--"", ""Y"")" +"IF(ISNA(VLOOKUP(C2,INCNG,10,FALSE)),0,VLOOKUP(C2,INCNG,10,FALSE))" +"+K2-R2" +"+P2-R2" +"ROUND(+$K2*(VLOOKUP($I2,Retention,2,FALSE)),0)" +"ROUND(+$K2*(VLOOKUP($I2,Retention,3,FALSE)),0)" +"ROUND(+$K2*(VLOOKUP($I2,Retention,4,FALSE)),0)" +"ROUND(+$K2*(VLOOKUP($I2,Retention,5,FALSE)),0)" +"SUM(U2:X2)" +"VLOOKUP(AB2,INCNG,3,FALSE)" +"ROUND(+$K171*(VLOOKUP($I171,cngded,6,FALSE)),0)" +"SUM(J2:J248)" +"+cgas!J6" +"IF(ISNA(VLOOKUP(B5,cngdata,7,FALSE)),""na"",VLOOKUP(B5,cngdata,7,FALSE))" +"IF(ISNA(VLOOKUP(B5,cngdata,13,FALSE)),""na"",VLOOKUP(B5,cngdata,13,FALSE))" +"IF(ISNA(VLOOKUP(B5,cngdata,14,FALSE)),0,VLOOKUP(B5,cngdata,14,FALSE))" +"$M$3*98%" +"M5-N5" +"L5*O5" +"$M$2*0.98" +"$M$2" +"M$2-0.01" +"M$2-0.08" +"+CNGPricing!$H$21" +"+CNGPricing!$H$32" +"+CNGPricing!$H$42" +"+CNGPricing!$H$55" +"+CNGPricing!$H$68" +"$M$2*97%" +"M$2*99%" +"$M$2+0.01" +"+CNGPricing!$H$79" +"M$3*99%" +"M$2*98%" +"+CNGPricing!$H$88" +"M$2*95%" +"M$2-0.02" +"M$2" +"+CNGPricing!$H$102" +"M$2*100%" +"M$3*98%" +"$M$2*95%" +"+CNGPricing!$H$115" +"$M$2-0.08" +"+$M$3" +"+M2-0.05" +"+M2-0.05" +"+M2-0.05" +"+M2-0.05" +"M$2*96%" +"+CNGPricing!$H$125" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"$M$2-0.01" +"+CNGPricing!$H$147" +"+CNGPricing!$H$158" +"+CNGPricing!$H$169" +"$M$2*85%" +"$M$3*99%" +"$M$2*98%" +"SUM(K5:K332)" +"+CNG!$M$2" +"SUM(CNG!#REF!)" +"C7*D7" +"IF(A7>C7,A7-C7,0)" +"G5" +"SUM(C7:C8)" +"+F9/C9" +"+CNG!$M$2+0.01" +"SUM(CNG!L27:L34)" +"+A15" +"+H16" +"SUM(CNG!L35:L63)" +"SUM(CNG!L64:L75)" +"+CNG!$M$2-0.02" +"SUM(CNG!L77:L78)" +"+B47" +"C52*D52" +"+A52-C52-C53" +"H49" +"SUM(C52:C54)" +"E55/C55" +"+CNG!$M$2*0.99" +"SUM(CNG!L79)" +"F68/C68" +"SUM(CNG!L96:L106)" +"ROUND(+F79/C79,4)" +"SUM(CNG!L113:L115)" +"H83" +"SUM(CNG!L137:L154)" +"SUM(CNG!L180:L191)" +"SUM(CNG!L213:L222)" +"+A120" +"SUM(CNG!L233:L250)" +"SUM(CNG!L265:L269)" +"SUM(CNG!L270:L276)" +"SUM(CNG!L277:L279)" +"SUM(CNG!L203:L206)" +"+cgas!J6" +"+cgas!J5" +"+CNG!M2" +"+cgas!J4" +"+K$2" +"K5-L5" +"J5*M5" +"+$K$2-0.01" +"+$K$2+0.03" +"+$K$2" +"+'Special Pricing'!G236" +"+K$2*0.97" +"+'Special Pricing'!$G$188" +"$K$2" +"$L$2" +"$L$2-0.05" +"$L$2-0.02" +"K$2-0.05" +"(J49*K49)-L49-M49" +"K$2" +"+cgas!J6" +"+cgas!J5" +"ROUND(D17/(1-$D$7),0)" +"IF(ISNA(VLOOKUP(B17,CNRGas,3,FALSE)),""na"",VLOOKUP(B17,CNRGas,3,FALSE))" +"D17+E17" +"F17*$D$4" +"ROUND(F17*$D$9,2)" +"ROUND(F17*$D$8,2)" +"G17-H17-I17-J17-K17-L17" +"ROUND((G21-H21-I21-J21)*$D$11,2)" +"SUM(C17:C31)" +"SUM(L17:L30)" +"C3*C4" +"-1*D8*C8" +"-1*C9*D9" +"SUM(E8:E9)" +"((E11)/31)*2" +"-1*SUM(E11:E13)" +"108500-7000" +"E19-(3500*3)" +"-1*SUM(E17:E20)" +"E4+E21" +"E23+E26" +"SUM(E1:E132)" +"IF(ISNA(VLOOKUP(A4,cgasx,5,FALSE)),0,(VLOOKUP(A4,cgasx,5,FALSE)))" +"IF(ISNA(VLOOKUP(A4,InCGAS,1,FALSE)),""--"", ""Y"")" +"IF(ISNA(VLOOKUP(A4,InCGAS,1,FALSE)),""na"",VLOOKUP(A4,InCGAS,9,FALSE))" +"+J4-M4" +"SUM(J4:J206)" +"NOW()" +"IF(ISNA(VLOOKUP(A7,cgas9910,3,FALSE)),""na"",VLOOKUP(A7,cgas9910,3,FALSE))" +"IF(ISNA(VLOOKUP(A7,cgas9910,9,FALSE)),""na"",VLOOKUP(A7,cgas9910,9,FALSE))" +"IF(ISNA(VLOOKUP(A7,cgas9910,10,FALSE)),0,(VLOOKUP(A7,cgas9910,10,FALSE)))" +"$J$5-0.08" +"IF(ISNA(VLOOKUP(A7,cgas9910,7,FALSE)),0,(VLOOKUP(A7,cgas9910,7,FALSE)))" +"IF(K7=""N"",0,0.27)" +"J7-L7-M7" +"+H7*0.001" +"IF(AND(A7>700000,A7<800000),+I7*0.001,0)" +"+N7*I7" +"+(I7*N7)-P7" +"$J$5-0.01" +"$J$5*0.98" +"$J$5-0.05" +"$J$5*0.97" +"$J$5-0.03" +"$J$5" +"$J$5-0.02" +"+J57-L57-M57" +"$J$4*0.95" +"$J$5+0.01" +"$J$5*0.99" +"-R93*0.045" +"+R93+S93" +"+'Special Pricing'!$G$236" +"$J$5*0.95" +"$J$5+0.02" +"$J$5-0.1" +"+'Special Pricing'!$G$399" +"+'Special Pricing'!$G$421" +"H171*0.001" +"(I171*N171)-O171" +"$J$5*0.9" +"$J$4*0.99" +"$J$5*0.96" +"$J$5*0.995" +"+'Special Pricing'!$G$537" +"+$J$5" +"$J$5*0.985" +"$J$5-0.005" +"SUM(H5:H336)-H248" +"SUM(R7:R336)" +"SUM(D2:D112)" +"IF(ISNA(VLOOKUP(A2,InReg,1,FALSE)),""--"", ""Y"")" +"IF(ISNA(VLOOKUP(A2,InReg,1,FALSE)),""--"",VLOOKUP(A2,InReg,7,FALSE))" +"IF(Q2=""Y"",L2,0)" +"+R2-S2" +"SUM(J2:J18)" +"SUM(J23:J24)" +"cgas!J6" +"A1" +"+cgas!J4" +"IF(ISNA(VLOOKUP(C5,gath9909,10,FALSE)),""na"",VLOOKUP(C5,gath9909,10,FALSE))" +"IF(ISNA(VLOOKUP(C5,gath9909,12,FALSE)),0,(VLOOKUP(C5,gath9909,12,FALSE)))" +"+$J$3*0.98" +"+J5-K5" +"IF(H5>=0,I5*0.001,0)" +"+L5*I5" +"(+L5*I5)-M5" +"+$J$2*0.95" +"+$J$3*0.99" +"+$J$3-0.03" +"+$J$3-0.02" +"+$J$3-0.08" +"+$J$3*0.95" +"+$J$3*0.985" +"+$J$3" +"+$J$3-0" +"+$J$3-0.01" +"+$J$2*0.99" +"+$J$3*1.01" +"$J$3-0.01" +"$J$3-0.02" +"+$J$3*0.97" +"$J$3-0.03" +"$J$3" +"+$J$3*0.93" +"IF(H158>=0,I158*0.00084,0)" +"IF(H176>=0,I176*0.00083,0)" +"+$J$2*0.98" +"+'Special Pricing'!$G$421" +"$J$3*0.99" +"+'Special Pricing'!$G$471" +"+$J$3-0.05" +"+$J$3*0.995" +"+'Special Pricing'!$G$537" +"$J$3-0.08" +"SUM(H5:H501)" +"SUM(E1:E18)" +"SUM(F1:F17)" +"IF(ISNA(VLOOKUP(D3,CNRVol,5,FALSE)),0,VLOOKUP(D3,CNRVol,5,FALSE))" +"IF(ISNA(VLOOKUP(D3,CNRVol,6,FALSE)),0,VLOOKUP(D3,CNRVol,6,FALSE))" +"+E3*0.9575" +"IF(ISNA(VLOOKUP(D3,CNRVol,7,FALSE)),0,VLOOKUP(D3,CNRVol,7,FALSE))" +"IF(ISNA(VLOOKUP(D3,InCNR,3,FALSE)),""--"", ""Y"")" +"IF(ISNA(VLOOKUP(D3,InCNR,3,FALSE)),0,VLOOKUP(D3,InCNR,3,FALSE))" +"+F3-K3" +"SUM(E3:E249)" +"cgas!J6" +"A1" +"+cgas!J4" +"IF(ISNA(VLOOKUP(H5,CNRGas,4,FALSE)),""na"",VLOOKUP(H5,CNRGas,4,FALSE))" +"IF(ISNA(VLOOKUP(H5,CNRGas,3,FALSE)),""na"",VLOOKUP(H5,CNRGas,3,FALSE))" +"$K$3" +"+K5-L5-M5" +"IF(ISNA(VLOOKUP(H5,CNRGas,5,FALSE)),""na"",VLOOKUP(H5,CNRGas,5,FALSE))" +"(+N5*J5)-O5" +"(-P6)*0.045" +"+P6+Q6" +"+$K$3*0.98" +"+$K$3" +"$K$3*0.95" +"+$K$3-0.0025" +"IF(ISNA(VLOOKUP(H52,CNRGas,5,FALSE)),0,VLOOKUP(H52,CNRGas,5,FALSE))" +"$K$2*0.95" +"IF(ISNA(VLOOKUP(H72,CNRGas,3,FALSE)),0,VLOOKUP(H72,CNRGas,3,FALSE))" +"$K$3*0.99" +"+$K$3*0.97" +"+$K$3*0.99" +"$K$2*0.98" +"$K$3*0.97" +"+$K$3+0.01" +"$K$3+0.02" +"$K$3-0.01" +"+P234+S234" +"+$K$3*0.95" +"+$K$3-0.08" +"+$K$3-0.02" +"SUM(J5:J285)-SUM(J11:J19)-SUM(J38:J58)-SUM(J254:J255)" +"SUM(P5:P284)" +"SUM(I5:I286)" +"SUM(J5:J285)" +"cgas!$J$5" +"SUM(cnr!J132:J141)" +"+B4" +"+C9*D9" +"+A9-C9" +"+G6" +"SUM(C9:C10)" +"ROUND(E11/C11,4)" +"SUM(gatherco!I34:I51)+SUM(cgas!I19)" +"+A16" +"+A22-C22-C23-C24" +"+G19" +"SUM(C22:C25)" +"SUM(cgas!I26:I42)" +"SUM(cgas!I312:I320)+SUM(gatherco!I59:I76)" +"C47*D47" +"A47-C47" +"G44" +"E49/C49" +"SUM(cgas!I76:I77)" +"cgas!$J$5-0.02" +"SUM(cgas!I72:I73)" +"+A66" +"IF(A70>C70,A70-C70,0)" +"SUM(cgas!#REF!)" +"SUM(gatherco!I78:I82)" +"SUM(gatherco!I103:I106)" +"+A105-C105-C106" +"G102" +"SUM(C105:C107)" +"SUM(gatherco!I23:I30)" +"SUM(cnr!J20:J22)+SUM(cgas!I43:I55)" +"cgas!$J$5+0.02" +"SUM(cgas!I70) + SUM(cnr!J59:J65)" +"SUM(cnr!J70:J72)" +"SUM(cgas!I87:I91)+SUM(cnr!J76:J78)+SUM('EQTR-Other'!J27:J32)" +"SUM(cgas!I93)+SUM(cnr!J82:J84)" +"SUM(cgas!I94)+SUM(gatherco!I91)" +"IF(A209>C209,A209-C209-C210-C211,0)" +"G206" +"cgas!$J$5*0.95" +"SUM(cgas!I97)" +"SUM(cgas!I98:I100)+SUM('EQTR-Other'!J21)" +"SUM(cgas!I101)" +"SUM(cgas!I108)" +"SUM(cnr!J100:J109)+SUM(cgas!I113:I114)" +"SUM(cgas!I116:I118)" +"SUM(cnr!J116:J124)+SUM(cgas!I119:I120)" +"SUM(gatherco!I125)" +"cgas!$J$5-0.03" +"SUM(gatherco!I126:I128)" +"SUM(cgas!I132:I134)" +"C327" +"cgas!$J$5*0.97" +"SUM(cgas!I142:I144)" +"SUM(gatherco!I158:I176)" +"+G355" +"SUM(cnr!J169:J197)" +"+A366" +"SUM(gatherco!I177:I178)" +"cgas!$J$5*0.98" +"SUM(cnr!J202)" +"SUM(cgas!I171)+SUM(gatherco!I208:I209)" +"SUM(gatherco!I213:I271)+SUM(cgas!I174:I189)" +"SUM(cgas!I117:I119)" +"SUM(gatherco!I276:I305)+SUM(cgas!I195)" +"SUM(gatherco!I307:I312)" +"SUM(cgas!I198:I202)+SUM(gatherco!I315:I323)" +"SUM(cgas!I238)" +"SUM(cgas!I259:I266)" +"SUM(gatherco!I402:I408)+SUM(cgas!I268:I270)" +"SUM(cgas!I277:I278)+SUM(gatherco!I417:I424)+SUM(cnr!J257:J261)" +"A546-C546" +"+cgas!$J$5" +"SUM(gatherco!I469:I478)+SUM(cgas!I309)" +"SUM(cnr!J267:J272)+SUM(cgas!I313:I318)" +"B583" +"SUM(B1:B243)" +"IF(ISNA(VLOOKUP(C2,CNGx,2,FALSE)),""na"",(VLOOKUP(C2,CNGx,2,FALSE)))" +"IF(ISNA(VLOOKUP(C2,CNGx,3,0)),0,VLOOKUP(C2,CNGx,3,FALSE))" +"VLOOKUP(I2,Retention,2,FALSE)" +"IF(OR(I2=""TD"",I2=""TW""),0,J2*0.0228)" +"IF(OR(I2=""TD"",I2=""TW""),0,K2*0.0228)" +"J2-ROUND(+$J2*(VLOOKUP($I2,cngded,6,FALSE)),0)" +"K2-ROUND(+$K2*(VLOOKUP($I2,cngded,6,FALSE)),0)" +"IF(ISNA(VLOOKUP(C2,INCNG,1,FALSE)),""--"", ""Y"")" +"IF(ISNA(VLOOKUP(C2,INCNG,10,FALSE)),0,VLOOKUP(C2,INCNG,10,FALSE))" +"+K2-R2" +"+P2-R2" +"ROUND(+$K2*(VLOOKUP($I2,Retention,2,FALSE)),0)" +"ROUND(+$K2*(VLOOKUP($I2,Retention,3,FALSE)),0)" +"ROUND(+$K2*(VLOOKUP($I2,Retention,4,FALSE)),0)" +"ROUND(+$K2*(VLOOKUP($I2,Retention,5,FALSE)),0)" +"SUM(U2:X2)" +"VLOOKUP(AB2,INCNG,3,FALSE)" +"ROUND(+$K171*(VLOOKUP($I171,cngded,6,FALSE)),0)" +"SUM(J2:J248)" +"+cgas!J6" +"IF(ISNA(VLOOKUP(B5,cngdata,7,FALSE)),""na"",VLOOKUP(B5,cngdata,7,FALSE))" +"IF(ISNA(VLOOKUP(B5,cngdata,13,FALSE)),""na"",VLOOKUP(B5,cngdata,13,FALSE))" +"IF(ISNA(VLOOKUP(B5,cngdata,14,FALSE)),0,VLOOKUP(B5,cngdata,14,FALSE))" +"$M$3*98%" +"M5-N5" +"L5*O5" +"$M$2*0.98" +"$M$2" +"M$2-0.01" +"M$2-0.08" +"+CNGPricing!$H$21" +"+CNGPricing!$H$32" +"+CNGPricing!$H$42" +"+CNGPricing!$H$55" +"+CNGPricing!$H$68" +"$M$2*97%" +"M$2*99%" +"$M$2+0.01" +"+CNGPricing!$H$79" +"M$3*99%" +"M$2*98%" +"+CNGPricing!$H$88" +"M$2*95%" +"M$2-0.02" +"M$2" +"+CNGPricing!$H$102" +"M$2*100%" +"M$3*98%" +"$M$2*95%" +"+CNGPricing!$H$115" +"$M$2-0.08" +"+$M$3" +"+M2-0.05" +"+M2-0.05" +"+M2-0.05" +"+M2-0.05" +"M$2*96%" +"+CNGPricing!$H$125" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"+CNGPricing!H135" +"$M$2-0.01" +"+CNGPricing!$H$147" +"+CNGPricing!$H$158" +"+CNGPricing!$H$169" +"$M$2*85%" +"$M$3*99%" +"$M$2*98%" +"SUM(K5:K332)" +"+CNG!$M$2" +"SUM(CNG!#REF!)" +"C7*D7" +"IF(A7>C7,A7-C7,0)" +"G5" +"SUM(C7:C8)" +"+F9/C9" +"+CNG!$M$2+0.01" +"SUM(CNG!L27:L34)" +"+A15" +"+H16" +"SUM(CNG!L35:L63)" +"SUM(CNG!L64:L75)" +"+CNG!$M$2-0.02" +"SUM(CNG!L77:L78)" +"+B47" +"C52*D52" +"+A52-C52-C53" +"H49" +"SUM(C52:C54)" +"E55/C55" +"+CNG!$M$2*0.99" +"SUM(CNG!L79)" +"F68/C68" +"SUM(CNG!L96:L106)" +"ROUND(+F79/C79,4)" +"SUM(CNG!L113:L115)" +"H83" +"SUM(CNG!L137:L154)" +"SUM(CNG!L180:L191)" +"SUM(CNG!L213:L222)" +"+A120" +"SUM(CNG!L233:L250)" +"SUM(CNG!L265:L269)" +"SUM(CNG!L270:L276)" +"SUM(CNG!L277:L279)" +"SUM(CNG!L203:L206)" +"+cgas!J6" +"+cgas!J5" +"+CNG!M2" +"+cgas!J4" +"+K$2" +"K5-L5" +"J5*M5" +"+$K$2-0.01" +"+$K$2+0.03" +"+$K$2" +"+'Special Pricing'!G236" +"+K$2*0.97" +"+'Special Pricing'!$G$188" +"$K$2" +"$L$2" +"$L$2-0.05" +"$L$2-0.02" +"K$2-0.05" +"(J49*K49)-L49-M49" +"K$2" +"+cgas!J6" +"+cgas!J5" +"ROUND(D17/(1-$D$7),0)" +"IF(ISNA(VLOOKUP(B17,CNRGas,3,FALSE)),""na"",VLOOKUP(B17,CNRGas,3,FALSE))" +"D17+E17" +"F17*$D$4" +"ROUND(F17*$D$9,2)" +"ROUND(F17*$D$8,2)" +"G17-H17-I17-J17-K17-L17" +"ROUND((G21-H21-I21-J21)*$D$11,2)" +"SUM(C17:C31)" +"SUM(L17:L30)" +"4.71+3.28+4.2+0.09-0.01" +"H4/30.416667" +"4.71+3.28+1.8+0.08" +"0.0195+0.0006+0.0075+0.007+0.0022-0.0003" +"4.71+3.28+2.4+0.08" +"0.0195+0.0006+0.01+0.007+0.0022-0.0003" +"4.71+3.28+3+0.08" +"0.0195+0.0006+0.0125+0.007+0.0022-0.0003" +"4.71+3.28+3.6+0.08" +"0.0195+0.0006+0.015+0.007+0.0022-0.0003" +"4.71+3.28+4.2+0.08" +"H13/30.4166667" +"0.0195+0.0006+0.0175+0.007+0.0022-0.0003" +"2.079+2.62" +"0.0016+0.0129" +"M14/138340" +"M15/3397.82" +"M17/90207" +"M18/91687" +"M19/98880" +"M21/195068" +"10.92373*12/365" +"K3-L3" +"0.3*12/365" +"9.04954*12/365" +"1.5*12/365" +"1.2*12/365" +"10.98903*12/365" +"1.35*12/365" +"1.3*12/365" +"1.21*12/365" +"L30" +"8.306*12/365" +"10.7*12/365" +"(0.102-0.06)/2+L61" +"$D$33" +"E5*F5" +"E5" +"M5*L5" +"D5+1" +"SUM(G5:G16)" +"N17-G17" +"B21*C21:C21" +"F48-E48" +"G48*D48" +"B36+B41+'Wire Supplement'!B31+'Wire Supplement'!B36+'Wire Supplement'!B41" +"B36+B41+'Wire Supplement'!B31+'Wire Supplement'!B36+'Wire Supplement'!B41" +"+E6-D6" +"+C6*F6" +"SUM(G6:G9)" +"E5" +"C5*K5" +"M5" +"O5-M5" +"M5" +"E10-(G10-I10)" +"20915.08+292429.2" +"218391.9+15686.31" +"220224+15686.31" +"SUM(M10:M16)" +"M5+M10+M12+M14+M16" +"O21-O19" +"'Invoice Rec'!$M$12+'Invoice Rec'!$M$14+'Invoice Rec'!$M$16+'Invoice Rec'!$M$5" +"1272099" +"B5-B3" +"B9+B7" +"F6/E6-1" +"+F6-D6" +"+C6*H6" +"SUM(I6:I9)" +"A1+1" +"A5-A4" +"VLOOKUP($A4,lookup_table,12)*$B4" +"$B4*D4" +"VLOOKUP($A4,lookup_table,2)" +"D4*F4" +"VLOOKUP($A4,lookup_table,4)" +"VLOOKUP($A4,lookup_table,9)" +"VLOOKUP($A4,lookup_table,15)*$B4" +"VLOOKUP($A4,lookup_table,6)" +"$I4-($J4-M4)" +"VLOOKUP($A4,lookup_table,14)*$B4" +"VLOOKUP($A4,lookup_table,5)" +"VLOOKUP($A4,lookup_table,16)*$B4" +"VLOOKUP($A4,lookup_table,7)" +"VLOOKUP($A4,lookup_table,17)*$B4" +"VLOOKUP($A4,lookup_table,8)" +"(L4+Q4+V4+AA4)" +"O4+T4+Y4+AD4" +"E4+AF4" +"G4+AG4" +"F8*G8" +"H8+L8+P8+T8" +"3.2517-0.79167" +"3.2317-0.79167" +"2.2483+0.01067" +"4850+330+20900" +"2.5283+0.01067" +"485+67725+6790" +"2.5383+0.01067" +"3000+42000" +"2.5183+0.01067" +"1.9683+0.56633" +"129757+10243" +"1.9283+0.56633" +"2.3583+0.16867" +"2.3483+0.16867" +"2.368+0.16867" +"0.0499*1.01" +"+((((B4+B5-B6)*(1-B7))-B8-B9)*(1-B10))" +"(AV7+AV8-AV9)*(1-AV10)" +"2925-2359" +"+'[1]Wellhead Activities'!$B9-$B12" +"+'[1]Wellhead Activities'!$H9-$Y12" +"+'[2]Wellhead Activities'!$Q10-[2]Purchases!$B10" +"+[3]Wellhead!$K$138-$BS12" +"A12+1" +"2925-2485" +"2925-1388" +"300-299" +"2925-807" +"300-300" +"2925-789" +"SUM(B12:B42)" +"B43*B11" +"SUM(B43:W43)" +"F8*D8*G8" +"SUM(F8:F23)" +"F8*D8*G8" +"SUM(F8:F23)" +"F8*D8*G8" +"SUM(F8:F23)" +"0.0499*1.0099" +"0.1244*1.0099" +"(B11+B12-B13)*(1-B14)" +"+((((BK8+BK9-BK10)*(1-BK11))-BK12-BK13)*(1-BK14))" +"ROUND('[1]Wellhead Activities'!$Q57,0)" +"+[2]Wellhead!$AC138" +"+[2]Wellhead!$K138" +"+'[3]Wellhead Activities'!$G9" +"+'[3]Wellhead Activities'!$N9" +"A16+1" +"SUM(B16:B45)" +"SUM(T16:T46)" +"B47*B15" +"SUM(B47:T47)" +"0.0499*1.0099" +"0.1244*(1.0099)" +"+((((A4+A5-A6)*(1-A7))-A8-A9)*(1-A10))" +"(AO7+AO8-AO9)*(1-AO10)" +"3919*0.75" +"+'[1]Wellhead Activities'!$B9-$A12" +"+'[1]Wellhead Activities'!$G9" +"+'[2]Wellhead Activities'!$Q10-[2]Purchases!$B10" +"+[3]Wellhead!$K129-$BK12" +"SUM(A12:A39)" +"A40*A11" +"SUM(A40:CS40)" +"SUM(A40:T40)" +"SUM(U40:AM40)" +"SUM(AO38:FD38)" +"B8-B9" +"B10" +"B11+C10" +"571094+B10" +"B12+C10" +"K11+B18" +"K12+B18" +"B8-B9" +"B10" +"B11+C10" +"571396+B10" +"B12+C10" +"K11+B18" +"K12+B18" +"B8-B9" +"B10" +"B11+C10" +"443061+B10" +"B12+C10" +"K11+B18" +"K12+B18" +"B8-B9" +"B10" +"B11+C10" +"443061+B10" +"B12+C10" +"K11+B18" +"K12+B18" +"B29" +"B29+1" +"B31" +"SUM(A16+1)" +"SUM(B4:B31)" +"SUM(B32-C32)" +"A4+1" +"SUM(B4:B34)" +"SUM(B35-C35)" +"A4+1" +"SUM(B4:B33)" +"SUM(B34-C34)" +"NOW()" +"TODAY()+1" +"K20*I20" +"I20-L20" +"SUM(M20:M28)" +"I38" +"K17*M17" +"K17-N17" +"SUM(K17:K43)" +"SUM(H17:H43)" +"K45" +"K64" +"SUM(K52:K64)" +"SUM(O52:O64)" +"NOW()+1" +"M19*K19" +"K19-N19" +"SUM(H17:H43)" +"SUM(H17:H43)" +"K52" +"SUM(O52:O64)" +"SUM(C14,F14,I14,L14,O14,R14,V14,Y14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14,BJ14,BN14)" +"(C14*D14)+(F14*G14)+(I14*J14)+(L14*M14)+(O14*P14)+(R14*S14)+(V14*W14+Y14*Z14+AB14*AC14+AE14*AF14+AH14*AI14+AK14*AL14+AN14*AO14+AQ14*AR14+AT14*AU14+AW14*AX14+AZ14*BA14+BC14*BD14)+(CB14*BG14)+(SUM(V14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14)*BH14)+(BJ14*BK14)+(BN14*BO14)" +"(BG14*25000)+((2.43-0.0365)*25000)+(20000*2.401)" +"BS14-BU14" +"SUM(C14,F14,I14,L14,O14,R14)" +"C14*D14+F14*G14+I14*J14+L14*M14+O14*P14+R14*S14" +"SUM(V14,Y14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14)" +"V14*W14+Y14*Z14+AB14*AC14+AE14*AF14+AH14*AI14+AK14*AL14+AN14*AO14+AQ14*AR14+AT14*AU14+AW14*AX14+AZ14*BA14+BC14*BD14" +"CB14*BG14" +"SUM(V14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14)*BH14" +"SUM(CC14:CE14)" +"SUM(BJ14,BN14)" +"BJ14*BK14+BN14*BO14" +"Y14" +"SUM(C14:C45)" +"SUM(BY46,CB46,CH46)" +"CF46+BZ46+CI46" +"C14" +"C56*D56+F56*G56+I56*J56+L56*M56+O56*P56+R56*S56+V56*W56+Y56*Z56+AB56*AC56+AE56*AF56+AH56*AI56+AK56*AL56+AN56*AO56+AQ56*AR56+AT56*AU56+AW56*AX56+AZ56*BA56+BC56*BD56+BJ56*BK56+BN56*BO56" +"SUM(C56,F56,I56,L56,O56,R56,V56,Y56,AB56,AE56,AH56,AK56,AN56,AQ56,AT56,AW56,AZ56,BC56)" +"C56*D56+F56*G56+I56*J56+L56*M56+O56*P56+R56*S56+V56*W56+Y56*Z56+AB56*AC56+AE56*AF56+AH56*AI56+AK56*AL56+AN56*AO56+AQ56*AR56+AT56*AU56+AW56*AX56+AZ56*BA56+BC56*BD56" +"(C56*E56+F56*H56+I56*K56+L56*N56+O56*Q56+R56*T56+V56*X56+Y56*AA56+AB56*AD56+AE56*AG56+AH56*AJ56+AK56*AM56+AN56*AP56+AQ56*AS56+AT56*AV56+AW56*AY56+AZ56*BB56+BC56*BE56)/100-CC56*0.01" +"BY56-45000" +"SUM(BJ56,BN56)" +"BY56-CB56-CC56-SUM(I98,L98,O98,R98,V98,Y98,AB98,AE98,AH98,AK98,AN98,AQ98,AT98,AW98,AZ98,BC98)" +"BS14+BS56-(I98*J98+L98*M98+O98*P98+R98*S98+V98*W98+Y98*Z98+AB98*AC98+AE98*AF98+AH98*AI98+AK98*AL98+AN98*AO98+AQ98*AR98+AT98*AU98+AW98*AX98+AZ98*BA98+BC98*BD98)" +"MAX(BR14,BR56,C98)*E98+D98" +"SUM(I98,L98,O98,R98,V98,Y98,AB98,AE98,AH98,AK98,AN98,AQ98,AT98,AW98,AZ98,BC98)" +"I98*J98+L98*M98+O98*P98+R98*S98+V98*W98+Y98*Z98+AB98*AC98+AE98*AF98+AH98*AI98+AK98*AL98+AN98*AO98+AQ98*AR98+AT98*AU98+AW98*AX98+AZ98*BA98+BC98*BD98" +"BY46" +"BZ46" +"IF(D135=BY46,"""",""Volume out of Balance"")" +"IF(F135=BZ46,"""",""Dollars out of Balance"")" +"CB46" +"CF46" +"CH46" +"CI46" +"BY88" +"BZ88" +"CE88" +"CF88" +"BY130" +"BZ130" +"C130" +"F130" +"CB88" +"CC88" +"SUM(D135:D137)-SUM(D142:D143)-SUM(D145:D147)" +"IF(-SUM(F135:F140)+SUM(F142:F147)=D139*0.04,"" "",""$ Out of Balance"")" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I15)" +"SUM(I19:I30)" +"SUM(I34:AM34)*E34" +"I19" +"SUM(I43:AN43)-AQ43" +"AO43*E43" +"SUM(I43:AM43)*F43" +"I10" +"I11+I23" +"I26" +"I14" +"I15+I29" +"I30" +"SUM(I43:I57)" +"I58-(I43*$F43+I44*$F44+I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I50*$F50+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56)-I57*$F57-I73-I76-I79-I82-I85" +"AP16+AP31+AP34+AP37+AP58+AP61+AP64-AP73-AP76-AP79-AP82-AP85" +"AO16" +"AO31" +"SUM(AO33:AO39)" +"AO58" +"SUM(AO60:AO66)" +"SUM(AO72:AO85)" +"AO70" +"+(SUM(I58:AM58,I61:AM61,I64:AM64)-SUM(I57:AM57))" +"AO98*G70" +"AP97+AP98" +"AQ58" +"-AO57" +"SUM(AO89:AO91)-SUM(AO96:AO97)-AO101-AO102" +"I7+1" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69),SUM(AO33:AO41,AO17))*G73)" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"I15" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"I13" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"J11" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"I20-I82" +"SUM(I46:AN46)-AQ46" +"AO46*E46" +"SUM(I46:AM46)*F46" +"I11+I28-I84" +"I10-I86" +"I12+I24-I88" +"I27-I91" +"I29-I92" +"I15+I31-I94" +"SUM(I46:I61)" +"I62-(I46*$F46+I47*$F47+I48*$F48+I49*$F49+I50*$F50+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I60*$F60+I51*$F51)-I61*$F61-I97-I100-I103-I106-I109+I97" +"AP17+AP34+AP37+AP40+AP62+AP65+AP68-AP97-AP100-AP103-AP106-AP109" +"SUM(I82:I96)" +"SUM(AO76:AO95)" +"AO17" +"AO34" +"AO76+AO79" +"AO62" +"SUM(AO64:AO70)" +"SUM(AO76:AO109)-AO97" +"AO74" +"+(MAX((SUM(AO74:AO109)-AO97),SUM(AO62:AO70)+SUM(AQ62:AQ70),SUM(AO34:AO42,AO17)))" +"AO122*G74" +"AP121+AP122" +"AQ62" +"-AO61" +"SUM(AO113:AO115)-SUM(AO120:AO121)-AO126-AO125" +"I7+1" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO148" +"SUM(I42:I47)" +"I20-I84" +"SUM(I52:AN52)-AQ52" +"AO52*E52" +"SUM(I52:AM52)*F52" +"I11+I28-I86" +"I10-I88" +"I12+I24-I90" +"I27-I93" +"I29-I94" +"I15+I31-I96" +"I48" +"SUM(K67:AL67)" +"AO67*F67" +"SUM(I52:I66)" +"SUM(AM52:AM67)" +"I68-(I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I58*$F58+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I57*$F57)-I99-I102-I105-I108-I111+I99" +"J68-(J52*$F52+J53*$F53+J54*$F54+J55*$F55+J56*$F56+J58*$F58+J59*$F59+J60*$F60+J61*$F61+J62*$F62+J63*$F63+J64*$F64+J65*$F65+J66*$F66+J57*$F57)-J67*$F67-J99-J102-J105-J108-J111+J99" +"AP17+AP34+AP37+AP40+AP68+AP71+AP74-AP99-AP102-AP105-AP108-AP111" +"M67-(M67*$F$67)" +"SUM(M82:AN82)" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AO48" +"AO68" +"SUM(AO70:AO76)" +"SUM(AO83:AO111)-AO99" +"AO80+AO82" +"AP80+AP48" +"+(MAX((SUM(AO80:AO111)-AO99),SUM(AO68:AO76)+SUM(AQ68:AQ76),SUM(AO34:AO42,AO17)))" +"AO124*G80" +"AP123+AP124" +"AQ68" +"SUM(AO115:AO117)-SUM(AO122:AO123)-AO128-AO127" +"AD42" +"M132*M140" +"I7+1" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO147" +"SUM(I42:I47)" +"I20-I83" +"SUM(I52:AN52)-AQ52" +"AO52*E52" +"SUM(I52:AM52)*F52" +"I11+I28-I85" +"I10-I87" +"I12+I24-I89" +"I27-I92" +"I29-I93" +"I15+I31-I95" +"I48" +"SUM(K67:AL67)" +"AO67*F67" +"SUM(I52:I66)" +"SUM(AM52:AM67)" +"I68-(I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I58*$F58+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I57*$F57)-I67*$F67-I98-I101-I104-I107-I110+I98" +"AP17+AP34+AP37+AP40+AP68+AP71+AP74-AP98-AP101-AP104-AP107-AP110" +"SUM(I85:AL85)" +"SUM(I83:I97)" +"AO17" +"AO34" +"AO48" +"AO68" +"SUM(AO70:AO76)" +"SUM(AO82:AO110)-AO98" +"AO80+AO48" +"+(MAX((SUM(AO80:AO110)-AO98),SUM(AO68:AO76)+SUM(AQ68:AQ76),SUM(AO34:AO42,AO17)))" +"AO123*G80" +"AP122+AP123" +"AQ68" +"SUM(AO114:AO116)-SUM(AO121:AO122)-AO127-AO126" +"AD43" +"M131*M139" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO150" +"I20-I84" +"SUM(I53:AN53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"I10-I88" +"I12+I24-I90" +"I27-I93" +"K16" +"I29-I94" +"I15+I31-I96" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I105-I108-I111+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP105-AP108-AP111" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AO49" +"AO69" +"SUM(AO71:AO77)" +"SUM(AO83:AO111)-AO99" +"AO81+AO49" +"+(MAX((SUM(AO81:AO111)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO124*G81" +"AP123+AP124" +"AQ69" +"SUM(AO115:AO117)-SUM(AO122:AO123)-AO128-AO127" +"AD43" +"K132*K141" +"Y147*Y138" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO161" +"AO163" +"AO166" +"I20-I84" +"AA20-AA84-AA103" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"AA11+AA28-AA86-AA117-AA114" +"I10-I88" +"I12+I24-I90" +"AA12+AA24-AA90-AA107" +"I27-I93" +"K16" +"I29-I94" +"AA30-AA95-AA118" +"I15+I31-I96" +"AB32-AB97-AB113-AB117" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"SUM(AA103:AA118)" +"SUM(AA120:AI121)+AJ104+AK104+AL104+AJ114+AK114+AL114" +"AO17" +"AO34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AJ120" +"AO171" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO129*G81" +"AP128+AP129" +"AQ69" +"SUM(AO120:AO122)-SUM(AO127:AO128)-AO133-AO132" +"AH43" +"SUM(I137:I146)" +"K137*K149" +"Y158*Y146" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO161" +"AO163" +"AO166" +"I20-I84" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"L11+L28-L86-L107" +"I10-I88" +"I12+I24-I90" +"L12+L24-L90-L117" +"I27-I93" +"K16" +"I29-I94" +"I15+I31-I96" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AO107+AO117" +"AO171" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO129*G81" +"AP128+AP129" +"AQ69" +"SUM(AO120:AO122)-SUM(AO127:AO128)-AO133-AO132" +"L117" +"L117" +"L107" +"L107" +"SUM(I137:I146)" +"K137*K149" +"L150*L138" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO161" +"AO163" +"AO166" +"I20-I84" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"L11+L28-L86-L107" +"I10-I88" +"I12+I24-I90" +"L12+L24-L90-L117" +"I27-I93" +"AM16" +"I29-I94" +"I15+I31-I96" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AP17" +"AP34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AO147" +"AO171" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO129*G81" +"AP128+AP129" +"AQ69" +"SUM(AO120:AO122)-SUM(AO127:AO128)-AO133-AO132" +"L117" +"L117" +"L107" +"Q107" +"SUM(I137:I146)" +"K137*K149" +"L150*L138" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO161" +"AO163" +"AO166" +"I20-I84" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"L11+L28-L86-L107" +"I10-I88" +"I12+I24-I90" +"L12+L24-L90-L117" +"I27-I93" +"AM16" +"I29-I94" +"I15+I31-I96" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AO147" +"AO171" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO129*G81" +"AP128+AP129" +"AQ69" +"SUM(AO120:AO122)-SUM(AO127:AO128)-AO133-AO132" +"L117" +"AF117" +"L107" +"AF107" +"SUM(I137:I146)" +"K137*K149" +"L150*L138" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO161" +"AO163" +"AO166" +"I20-I84" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"L11+L28-L86-L107" +"I10-I88" +"I12+I24-I90" +"L12+L24-L90-L117" +"I27-I93" +"AM16" +"I29-I94" +"I15+I31-I96" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AO147" +"AO171" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO129*G81" +"AP128+AP129" +"AQ69" +"SUM(AO120:AO122)-SUM(AO127:AO128)-AO133-AO132" +"L117" +"AF117" +"L107" +"AF107" +"SUM(I137:I146)" +"K137*K149" +"L150*L138" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO164" +"AO168" +"I20-I84" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"K11+K28-K86" +"L11+L28-L86-L107" +"I10-I88" +"I12+I24-I90" +"L12+L24-L90-L117" +"I27-I93" +"AM16" +"I29-I94" +"I15+I31-I96" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AO148" +"AO172" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO131*G81" +"AP130+AP131" +"AQ69" +"SUM(AO122:AO124)-SUM(AO129:AO130)-AO135-AO134" +"L117" +"AF117" +"L107" +"AF107" +"SUM(I138:I147)" +"SUM(P138:P145)" +"SUM(T138:T146)" +"I150" +"I150*I138" +"N138*N150" +"SUM(I162:AJ162)" +"AH139*AH152" +"AC142*AB154" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO172" +"AO177" +"I20-I84" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"K11+K28-K86" +"L11+L28-L86-L107" +"I10-I88" +"I12+I24-I90" +"L12+L24-L90-L117" +"I27-I93" +"AM16" +"I29-I94" +"I15+I31-I96" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AO151" +"AO181" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO131*G81" +"AP130+AP131" +"AQ69" +"SUM(AO122:AO124)-SUM(AO129:AO130)-AO135-AO134" +"L117" +"AF117" +"L107" +"AF107" +"SUM(I138:I150)" +"SUM(P138:P149)" +"SUM(Q138:Q148)" +"Q154" +"I153" +"S1530" +"I153*I138" +"N138*N153" +"SUM(I168:AJ168)" +"I157*I139" +"AA139*AA157" +"AH139*AH158" +"I158*I142" +"SUM(T145*T156)" +"SUM(U156*U145)" +"I160*I144" +"AA144*AA160" +"AC144*AB160" +"AA146*AA162" +"B29" +"B29+1" +"B31" +"ROUND(+F17*(1-G17),0)" +"SUM(E17:E24)" +"+H25" +"+F32" +"E37+E38" +"SUM(F4:F11)" +"SUM(F4:F369)" +"SUMIF($F$4:$F$369,"">0"")" +"SUMIF($H$4:$H$369,"">0"")" +"SUMIF($K$4:$K$369,"">0"")" +"SUMIF($L$4:$L$369,"">0"")" +"F4+H4" +"J4+K4" +"SUMIF($F$4:$F$369,""<0"")" +"SUMIF($H$4:$H$369,""<0"")" +"SUMIF($K$4:$K$369,""<0"")" +"SUMIF($L$4:$L$369,""<0"")" +"SUM(P3:P4)" +"F369" +"H369" +"K369" +"P7+Q7+R7" +"F367" +"H367" +"K367" +"P5-SUM(P7:P8)" +"SUM(F4:F53)" +"SUM(H4:H53)" +"SUM(K4:K53)" +"P12/P3" +"C9-0.15" +"C7/0.9531-C7" +"SUM(D7+E7+G7)" +"H7+C7" +"H33" +"SUM(I7:J7)" +"C9-0.12" +"C8/0.9566-C8" +"C8+H8" +"H33" +"C9/0.9612-C9" +"H33" +"D10/0.9612-D10" +"H33" +"C15/0.99397-C15" +"C15+H15" +"C16/0.9718-C16" +"D16+E16+G16" +"H33" +"I16+J16" +"C20/0.9412-C20" +"H33" +"C21/0.9501-C21" +"H33" +"H38" +"C33/0.97816-C33" +"C38/0.9772-C38" +"SUM(BM3:HD3)" +"CONCATENATE(B8,J8)" +"CONCATENATE(B8,J8,I8)" +"+BC8" +"+Q8" +"V8" +"SUM(V8:AZ8)" +"+BB8/30" +"MAX(V8:AZ8)" +"SUM(BG8:GU8)-V8" +"SUM(BG13:HD13)-V13" +"+BB34/31" +"SUM(BG34:HG34)-V34" +"#REF!" +"H43" +"MAX(V71:AX71)" +"SUM(BG72:GU72)" +"SUM(Q8:Q72)" +"BB74/30" +"BG3-SUM(BG8:BG72)" +"+BG3-BG74" +"SUM(FM75:FS75)" +"+Q80" +"Q80-SUM(BG80:BR80)" +"V81-SUM(BG81:BR81)" +"FU3-SUM(FU8:FU90)" +"+FU3-FU92" +"SUMIF($B$8:$B$72,""30CS"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""30CSrbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""30CSrinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""30CSWbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""30CSWinc"",$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,1,$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,1,$R$8:$R$72)" +"SUMIF($B$8:$B$72,""30RV"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""30RVrbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""30RVrinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""30RVWbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""30RVWinc"",$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,2,$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,2,$R$8:$R$72)" +"SUMIF($B$8:$B$72,833866,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""833866rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""833866rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""833866Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""833866Winc"",$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,3,$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,3,$R$8:$R$72)" +"SUMIF($B$8:$B$72,833469,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""833469rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""833469rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""833469Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""833469Winc"",$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,4,$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,4,$R$8:$R$72)" +"SUMIF($B$8:$B$72,831095,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""831095rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""831095rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""831095Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""831095Winc"",$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,5,$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,5,$R$8:$R$72)" +"SUMIF($B$8:$B$72,21,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""21rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""21rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""21Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""21Winc"",$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,6,$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,6,$R$8:$R$72)" +"SUMIF($B$8:$B$72,22,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""22rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""22rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""22Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""22Winc"",$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,7,$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,7,$R$8:$R$72)" +"SUMIF($B$8:$B$72,17,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""17rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""17rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""17Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""17Winc"",$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,8,$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,8,$R$8:$R$72)" +"SUMIF($B$8:$B$72,""27"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""27rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""27rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""27Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""27Winc"",$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,9,$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,9,$R$8:$R$72)" +"SUMIF($B$8:$B$72,""25E"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""25Erbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""25Erinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""25EWbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""25EWinc"",$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,10,$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,10,$R$8:$R$72)" +"SUMIF($B$8:$B$72,""19E"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""19Erbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""19Erinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""19EWbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""19EWinc"",$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,""ST"",$Q$8:$Q$72)" +"SUMIF($E$8:$E$72,""ST"",$R$8:$R$72)" +"SUMIF($B$8:$B$72,""56"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""56rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""56rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""56Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""56Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,107,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""107rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""107rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""107Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""107Winc"",$Q$8:$Q$72)" +"SUM(Q101:Q111)" +"SUMIF($B$8:$B$72,54,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""54rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""54rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""54Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""54Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,""23N"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""23Nrbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""23Nrinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""23NWbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""23NWinc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,18,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""18rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""18rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""18Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""18Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,73,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""73rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""73rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""73Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""73Winc"",$Q$8:$Q$72)" +"SUMIF($T$8:$T$72,37147,$Q$8:$Q$72)" +"+R117/$Q$122" +"SUMIF($B$8:$B$72,23,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""23rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""23rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""23Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""23Winc"",$Q$8:$Q$72)" +"SUMIF($T$8:$T$72,66917,$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,""732999"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""732999rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""732999rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""732999Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""732999Winc"",$Q$8:$Q$72)" +"SUMIF($T$8:$T$72,""A03"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,80,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""80rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""80rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""80Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""80Winc"",$Q$8:$Q$72)" +"SUM(R117:R119)" +"SUMIF($B$8:$B$72,67,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""67rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""67rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""67Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""67Winc"",$Q$8:$Q$72)" +"EU3-SUM(EU8:EU119)" +"SUMIF($B$8:$B$72,48,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""48rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""48rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""48Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""48Winc"",$Q$8:$Q$72)" +"+EU3-EU121" +"SUMIF($B$8:$B$72,348,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""348rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""348rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""348Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""348Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,44,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""44rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""44rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""44Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""44Winc"",$Q$8:$Q$72)" +"SUMIF($T$8:$T$72,""beth gas"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,6,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""6rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""6rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""6Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""6Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,24,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""24rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""24rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""24Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""24Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,25,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""25rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""25rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""25Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""25Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,19,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""19rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""19rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""19Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""19Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,29,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""29rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""29rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""29Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""29Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,""56W"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""56Wrbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""56Wrinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""56WWbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""56WWinc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,4,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""4rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""4rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""4Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""4Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,""loudoun"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""LOUDOUNrbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""LOUDOUNrinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""LOUDOUNWbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""LOUDOUNWinc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,""46"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""46rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""46rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""46Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""46Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,62,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""62rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""62rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""62Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""62Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,78,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""78rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""78rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""78Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""78Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,52,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""52rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""52rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""52Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""52Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,88,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""88rbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""88Wbase"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,634197,$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""634198Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""634197rinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""634197Wbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""634197Winc"",$Q$8:$Q$72)" +"SUMIF($B$8:$B$72,""STOI"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""STOIrbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""STOIrinc"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""STOIWbase"",$Q$8:$Q$72)" +"SUMIF($O$8:$O$72,""STOIWinc"",$Q$8:$Q$72)" +"SUM(G101:G139)" +"-Q71" +"+G141+G143+G144" +"+G146/$F$147" +"SUM(B3:M3)" +"NOW()" +"T14" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"C8*0.981" +"D8-E8" +"D8*I8" +"(D9-E9)+F8" +"SUM(B25:B39)" +"SUM(C8:C39)" +"F38" +"SUM(K23:K39)" +"NOW( )-1" +"C12-D12" +"E12+F11" +"NOW( )" +"NOW( )+1" +"NOW( )+2" +"NOW( )+3" +"C27*E27" +"SUM(D25:D29)" +"SUM(D32:D34)" +"C8*0.981" +"D8-E8" +"D8*K8" +"(D9-E9)+F8" +"SUM(B8:B38)" +"F38" +"C8*0.981" +"D8-E8" +"D8*I8" +"(D9-E9)+F8" +"SUM(B25:B39)" +"SUM(C8:C39)" +"F38" +"SUM(K23:K39)" +"NOW( )-1" +"C12-D12" +"E12+F11" +"NOW( )" +"NOW( )+1" +"NOW( )+2" +"NOW( )+3" +"C27*E27" +"SUM(D25:D29)" +"SUM(D32:D34)" +"C8*0.981" +"D8-E8" +"D8*K8" +"(D9-E9)+F8" +"SUM(B8:B38)" +"F38" +"C8*0.981" +"D8-E8" +"D8*I8" +"(D9-E9)+F8" +"SUM(B25:B39)" +"SUM(C8:C39)" +"F38" +"SUM(K23:K39)" +"NOW( )-1" +"C12-D12" +"E12+F11" +"NOW( )" +"NOW( )+1" +"NOW( )+2" +"NOW( )+3" +"C27*E27" +"SUM(D25:D29)" +"SUM(D32:D34)" +"C8*0.981" +"D8-E8" +"D8*K8" +"(D9-E9)+F8" +"SUM(B8:B38)" +"F38" +"NOW( )-1" +"C12-D12" +"E12+F11" +"NOW( )" +"NOW( )+1" +"NOW( )+2" +"NOW( )+3" +"C27*E27" +"SUM(D25:D29)" +"SUM(D32:D34)" +"C8*0.981" +"D8-E8" +"D8*K8" +"(D9-E9)+F8" +"SUM(B8:B38)" +"F38" +"SUM(E11:E22)" +"E8+E23+E31+E33+E38" +"SUM(B3:M3)" +"NOW()" +"T14" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T24" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"SUM(B3:M3)" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$39>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J38)" +"+J39-L39" +"SUM(Q5:Q38)/IF($L$39>0,$L39,$J39)" +"Q41/(Q41+(R41-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L39/J39)" +"SUM(Q41:R41)" +"SUM(Q5:Q38)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$126" +"(R41-R42)/0.97816" +"SUM(B3:M3)" +"NOW()" +"T14" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T24" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$38>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O25)*J25" +"T10" +"T13" +"T16" +"SUM(J5:J36)" +"+J38-L38" +"SUM(Q5:Q36)/IF($L$38>0,$L38,$J38)" +"Q40/(Q40+(R40-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L38/J38)" +"SUM(Q40:R40)" +"SUM(Q5:Q36)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R40-R41)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$39>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O26)*J26" +"T10" +"T13" +"T16" +"SUM(J5:J37)" +"+J39-L39" +"SUM(Q5:Q37)/IF($L$39>0,$L39,$J39)" +"Q41/(Q41+(R41-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L39/J39)" +"SUM(Q41:R41)" +"SUM(Q5:Q37)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R41-R42)/0.97816" +"L39+14867" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$39>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O26)*J26" +"T10" +"T13" +"T16" +"SUM(J5:J37)" +"+J39-L39" +"SUM(Q5:Q37)/IF($L$39>0,$L39,$J39)" +"Q41/(Q41+(R41-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L39/J39)" +"SUM(Q41:R41)" +"SUM(Q5:Q37)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R41-R42)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$39>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O26)*J26" +"T10" +"T13" +"T16" +"SUM(J5:J37)" +"+J39-L39" +"SUM(Q5:Q37)/IF($L$39>0,$L39,$J39)" +"Q41/(Q41+(R41-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L39/J39)" +"SUM(Q41:R41)" +"SUM(Q5:Q37)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R41-R42)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$39>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O26)*J26" +"T10" +"T13" +"T16" +"SUM(J5:J37)" +"+J39-L39" +"SUM(Q5:Q37)/IF($L$39>0,$L39,$J39)" +"Q41/(Q41+(R41-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L39/J39)" +"SUM(Q41:R41)" +"SUM(Q5:Q37)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R41-R42)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$39>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O26)*J26" +"T10" +"T13" +"T16" +"SUM(J5:J37)" +"+J39-L39" +"SUM(Q5:Q37)/IF($L$39>0,$L39,$J39)" +"Q41/(Q41+(R41-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L39/J39)" +"SUM(Q41:R41)" +"SUM(Q5:Q37)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R41-R42)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$39>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O26)*J26" +"T10" +"T13" +"T16" +"SUM(J5:J37)" +"+J39-L39" +"SUM(Q5:Q37)/IF($L$39>0,$L39,$J39)" +"Q41/(Q41+(R41-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L39/J39)" +"SUM(Q41:R41)" +"SUM(Q5:Q37)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R41-R42)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$39>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O26)*J26" +"T10" +"T13" +"T16" +"SUM(J5:J37)" +"+J39-L39" +"SUM(Q5:Q37)/IF($L$39>0,$L39,$J39)" +"Q41/(Q41+(R41-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L39/J39)" +"SUM(Q41:R41)" +"SUM(Q5:Q37)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R41-R42)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$39>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O26)*J26" +"T10" +"T13" +"T16" +"SUM(J5:J37)" +"+J39-L39" +"SUM(Q5:Q37)/IF($L$39>0,$L39,$J39)" +"Q41/(Q41+(R41-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L39/J39)" +"SUM(Q41:R41)" +"SUM(Q5:Q37)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R41-R42)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$39>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O26)*J26" +"T10" +"T13" +"T16" +"SUM(J5:J37)" +"+J39-L39" +"SUM(Q5:Q37)/IF($L$39>0,$L39,$J39)" +"Q41/(Q41+(R41-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L39/J39)" +"SUM(Q41:R41)" +"SUM(Q5:Q37)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R41-R42)/0.97816" +"SUM(B3:M3)" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$39>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J38)" +"+J39-L39" +"SUM(Q5:Q38)/IF($L$39>0,$L39,$J39)" +"Q41/(Q41+(R41-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L39/J39)" +"SUM(Q41:R41)" +"SUM(Q5:Q38)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R41-R42-S41)/0.97816)+R43" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$39>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J38)" +"+J39-L39" +"SUM(Q5:Q38)/IF($L$39>0,$L39,$J39)" +"Q41/(Q41+(R41-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L39/J39)" +"SUM(Q41:R41)" +"SUM(Q5:Q38)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R41-R42-S41)/0.97816)+R43" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$39>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J38)" +"+J39-L39" +"SUM(Q5:Q38)/IF($L$39>0,$L39,$J39)" +"Q41/(Q41+(R41-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L39/J39)" +"SUM(Q41:R41)" +"SUM(Q5:Q38)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R41-R42-S41)/0.97816)+R43" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$39>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J38)" +"+J39-L39" +"SUM(Q5:Q38)/IF($L$39>0,$L39,$J39)" +"Q41/(Q41+(R41-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L39/J39)" +"SUM(Q41:R41)" +"SUM(Q5:Q38)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R41-R42-S41)/0.97816)+R43" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$39>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J38)" +"+J39-L39" +"SUM(Q5:Q38)/IF($L$39>0,$L39,$J39)" +"Q41/(Q41+(R41-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L39/J39)" +"SUM(Q41:R41)" +"R5+R7+R10+R15+R19+R21+R24+R26+R28+R30+R32+R36" +"SUM(Q5:Q38)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R41-R42-S41)/0.97816)+R43" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$39>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J38)" +"+J39-L39" +"SUM(Q5:Q38)/IF($L$39>0,$L39,$J39)" +"Q41/(Q41+(R41-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L39/J39)" +"SUM(Q41:R41)" +"SUM(Q5:Q38)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R41-R42-S41)/0.97816)+R43" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$39>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J38)" +"+J39-L39" +"SUM(Q5:Q38)/IF($L$39>0,$L39,$J39)" +"Q41/(Q41+(R41-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L39/J39)" +"SUM(Q41:R41)" +"SUM(Q5:Q38)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R41-R42-S41)/0.97816)+R43" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$39>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J38)" +"+J39-L39" +"SUM(Q5:Q38)/IF($L$39>0,$L39,$J39)" +"Q41/(Q41+(R41-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L39/J39)" +"SUM(Q41:R41)" +"SUM(Q5:Q38)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R41-R42-S41)/0.97816)+R43" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$39>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J38)" +"+J39-L39" +"SUM(Q5:Q38)/IF($L$39>0,$L39,$J39)" +"Q41/(Q41+(R41-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L39/J39)" +"SUM(Q41:R41)" +"SUM(Q5:Q38)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R41-R42-S41)/0.97816)+R43" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$39>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J38)" +"+J39-L39" +"SUM(Q5:Q38)/IF($L$39>0,$L39,$J39)" +"Q41/(Q41+(R41-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L39/J39)" +"SUM(Q41:R41)" +"SUM(Q4:Q38)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R41-R42-S41)/0.97816)+R43" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$40>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O25)*J25" +"T10" +"T13" +"T16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(Q5:Q39)/IF($L$40>0,$L40,$J40)" +"Q42/(Q42+(R42-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L40/J40)" +"SUM(Q42:R42)" +"SUM(Q5:Q39)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J3,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R42-R43-S42)/0.97816)+R44" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$40>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O25)*J25" +"T10" +"T13" +"T16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(Q5:Q39)/IF($L$40>0,$L40,$J40)" +"Q42/(Q42+(R42-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L40/J40)" +"SUM(Q42:R42)" +"SUM(Q5:Q39)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J3,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R42-R43-S42)/0.97816)+R44" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$40>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O25)*J25" +"T10" +"T13" +"T16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(Q5:Q39)/IF($L$40>0,$L40,$J40)" +"Q42/(Q42+(R42-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L40/J40)" +"SUM(Q42:R42)" +"SUM(Q5:Q39)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J3,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R42-R43-S42)/0.97816)+R44" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$40>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O25)*J25" +"T10" +"T13" +"T16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(Q5:Q39)/IF($L$40>0,$L40,$J40)" +"Q42/(Q42+(R42-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L40/J40)" +"SUM(Q42:R42)" +"SUM(Q5:Q39)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J3,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R42-R43-S42)/0.97816)+R44" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$40>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O25)*J25" +"T10" +"T13" +"T16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(Q5:Q39)/IF($L$40>0,$L40,$J40)" +"Q42/(Q42+(R42-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L40/J40)" +"SUM(Q42:R42)" +"SUM(Q5:Q39)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J3,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R42-R43-S42)/0.97816)+R44" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$40>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O25)*J25" +"T10" +"T13" +"T16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(Q5:Q39)/IF($L$40>0,$L40,$J40)" +"Q42/(Q42+(R42-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L40/J40)" +"SUM(Q42:R42)" +"SUM(Q5:Q39)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J3,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R42-R43-S42)/0.97816)+R44" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$40>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O25)*J25" +"T10" +"T13" +"T16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(Q5:Q39)/IF($L$40>0,$L40,$J40)" +"Q42/(Q42+(R42-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L40/J40)" +"SUM(Q42:R42)" +"SUM(Q5:Q39)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J3,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R42-R43-S42)/0.97816)+R44" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$40>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O25)*J25" +"T10" +"T13" +"ROUND((1-O33)*J33,0)+55" +"T16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(Q5:Q39)/IF($L$40>0,$L40,$J40)" +"Q42/(Q42+(R42-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L40/J40)" +"SUM(Q42:R42)" +"SUM(Q5:Q39)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J3,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R42-R43-S42)/0.97816)+R44" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$40>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O25)*J25" +"T10" +"T13" +"ROUND((1-O33)*J33,0)+55" +"T16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(Q5:Q39)/IF($L$40>0,$L40,$J40)" +"Q42/(Q42+(R42-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L40/J40)" +"SUM(Q42:R42)" +"SUM(Q5:Q39)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J3,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R42-R43-S42)/0.97816)+R44" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$40>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O25)*J25" +"T10" +"T13" +"ROUND((1-O33)*J33,0)+55" +"T16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(Q5:Q39)/IF($L$40>0,$L40,$J40)" +"Q42/(Q42+(R42-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L40/J40)" +"SUM(Q42:R42)" +"SUM(Q5:Q39)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J3,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R42-R43-S42)/0.97816)+R44" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$40>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O25)*J25" +"T10" +"T13" +"ROUND((1-O33)*J33,0)+55" +"T16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(Q5:Q39)/IF($L$40>0,$L40,$J40)" +"Q42/(Q42+(R42-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L40/J40)" +"SUM(Q42:R42)" +"SUM(Q5:Q39)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J3,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R42-R43-S42)/0.97816)+R44" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$40>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O25)*J25" +"T10" +"T13" +"ROUND((1-O33)*J33,0)+55" +"T16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(Q5:Q39)/IF($L$40>0,$L40,$J40)" +"Q42/(Q42+(R42-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L40/J40)" +"SUM(Q42:R42)" +"SUM(Q5:Q39)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J3,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R42-R43-S42)/0.97816)+R44" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$40>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O25)*J25" +"T10" +"T13" +"ROUND((1-O33)*J33,0)+55" +"T16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(Q5:Q39)/IF($L$40>0,$L40,$J40)" +"Q42/(Q42+(R42-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L40/J40)" +"SUM(Q42:R42)" +"SUM(Q5:Q39)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J3,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R42-R43-S42)/0.97816)+R44" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$40>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O25)*J25" +"T10" +"T13" +"ROUND((1-O33)*J33,0)+55" +"T16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(Q5:Q39)/IF($L$40>0,$L40,$J40)" +"Q42/(Q42+(R42-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L40/J40)" +"SUM(Q42:R42)" +"SUM(Q5:Q39)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J3,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R42-R43-S42)/0.97816)+R44" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$40>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O25)*J25" +"T10" +"T13" +"ROUND((1-O33)*J33,0)+55" +"T16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(Q5:Q39)/IF($L$40>0,$L40,$J40)" +"Q42/(Q42+(R42-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L40/J40)" +"SUM(Q42:R42)" +"SUM(Q5:Q39)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J3,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R42-R43-S42)/0.97816)+R44" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$40>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O25)*J25" +"T10" +"T13" +"ROUND((1-O33)*J33,0)+55" +"T16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(Q5:Q39)/IF($L$40>0,$L40,$J40)" +"Q42/(Q42+(R42-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L40/J40)" +"SUM(Q42:R42)" +"SUM(Q5:Q39)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J3,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R42-R43-S42)/0.97816)+R44" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$40>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O25)*J25" +"T10" +"T13" +"ROUND((1-O33)*J33,0)+55" +"T16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(Q5:Q39)/IF($L$40>0,$L40,$J40)" +"Q42/(Q42+(R42-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L40/J40)" +"SUM(Q42:R42)" +"SUM(Q5:Q39)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J3,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R42-R43-S42)/0.97816)+R44" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$40>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O25)*J25" +"T10" +"T13" +"ROUND((1-O33)*J33,0)+55" +"T16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(Q5:Q39)/IF($L$40>0,$L40,$J40)" +"Q42/(Q42+(R42-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L40/J40)" +"SUM(Q42:R42)" +"SUM(Q5:Q39)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J3,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R42-R43-S42)/0.97816)+R44" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$40>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O25)*J25" +"T10" +"T13" +"ROUND((1-O33)*J33,0)+55" +"T16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(Q5:Q39)/IF($L$40>0,$L40,$J40)" +"Q42/(Q42+(R42-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L40/J40)" +"SUM(Q42:R42)" +"SUM(Q5:Q39)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J3,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R42-R43-S42)/0.97816)+R44" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$40>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O25)*J25" +"T10" +"T13" +"ROUND((1-O33)*J33,0)+55" +"T16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(Q5:Q39)/IF($L$40>0,$L40,$J40)" +"Q42/(Q42+(R42-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L40/J40)" +"SUM(Q42:R42)" +"SUM(Q5:Q39)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J3,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R42-R43-S42)/0.97816)+R44" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$40>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O25)*J25" +"T10" +"T13" +"ROUND((1-O33)*J33,0)+55" +"T16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(Q5:Q39)/IF($L$40>0,$L40,$J40)" +"Q42/(Q42+(R42-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L40/J40)" +"SUM(Q42:R42)" +"SUM(Q5:Q39)" +"SUMIF(Q$5:Q$38,0,R$5:R$38)" +"LOOKUP(J3,[1]!date,[1]!buysell)+[1]COH!$G$129" +"((R42-R43-S42)/0.97816)+R44" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$31>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"Q5-AC5" +"R5" +"T6" +"T11" +"T5" +"T8" +"T9" +"(1-O18)*J18" +"AVERAGE(T5:T16)" +"T10" +"T13" +"T16" +"SUM(AC5:AC28)" +"SUM(J5:J30)" +"+J31-L31" +"SUM(Q5:Q30)/IF($L$31>0,$L31,$J31)" +"Q33/(Q33+(R33-LOOKUP(J2,[2]!date,[2]!enaft)))" +"1-(+L31/J31)" +"SUM(Q33:R33)" +"SUM(Q5:Q30)" +"SUMIF(Q$5:Q$29,0,R$5:R$29)" +"-52586+25942+7802+2815" +"((R33-R34-S33)/0.97816)+R35" +"SUM(B3:M3)" +"NOW()" +"U14" +"$U$23" +"IF(R5<0,ABS(R5),"""")" +"IF(L$40>0,L5-S5,J5-S5)" +"ROUND((1-P5)*J5,0)" +"U6" +"U11" +"U5" +"AVERAGE(U5:U16)" +"U7" +"U8" +"U9" +"(1-P25)*J25" +"U10" +"U13" +"U16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(R5:R39)/IF($L$40>0,$L40,$J40)" +"R42/(R42+(S42-LOOKUP(J2,[2]!date,[2]!enaft)))" +"1-(+L40/J40)" +"SUM(R42:S42)" +"SUM(R5:R39)" +"SUMIF(R$5:R$38,0,S$5:S$38)" +"LOOKUP(J3,[2]!date,[2]!buysell)+[2]COH!$G$129" +"((S42-S43-T42)/0.97816)+S44" +"NOW()" +"U14" +"$U$23" +"IF(R5<0,ABS(R5),"""")" +"IF(L$40>0,L5-S5,J5-S5)" +"ROUND((1-P5)*J5,0)" +"U6" +"U11" +"U5" +"AVERAGE(U5:U16)" +"U7" +"U8" +"U9" +"(1-P25)*J25" +"U10" +"U13" +"U16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(R5:R39)/IF($L$40>0,$L40,$J40)" +"R42/(R42+(S42-LOOKUP(J2,[2]!date,[2]!enaft)))" +"1-(+L40/J40)" +"SUM(R42:S42)" +"SUM(R5:R39)" +"SUMIF(R$5:R$38,0,S$5:S$38)" +"((S42-S43-T42)/0.97816)+S44" +"NOW()" +"U14" +"$U$23" +"IF(R5<0,ABS(R5),"""")" +"IF(L$40>0,L5-S5,J5-S5)" +"ROUND((1-P5)*J5,0)" +"U6" +"U11" +"U5" +"AVERAGE(U5:U16)" +"U7" +"U8" +"U9" +"(1-P25)*J25" +"U10" +"U13" +"U16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(R5:R39)/IF($L$40>0,$L40,$J40)" +"R42/(R42+(S42-LOOKUP(J2,[2]!date,[2]!enaft)))" +"1-(+L40/J40)" +"SUM(R42:S42)" +"SUM(R5:R39)" +"SUMIF(R$5:R$38,0,S$5:S$38)" +"((S42-S43-T42)/0.97816)+S44" +"NOW()" +"U14" +"$U$23" +"IF(R5<0,ABS(R5),"""")" +"IF(L$40>0,L5-S5,J5-S5)" +"ROUND((1-P5)*J5,0)" +"U6" +"U11" +"U5" +"AVERAGE(U5:U16)" +"U7" +"U8" +"U9" +"(1-P25)*J25" +"U10" +"U13" +"U16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(R5:R39)/IF($L$40>0,$L40,$J40)" +"R42/(R42+(S42-LOOKUP(J2,[2]!date,[2]!enaft)))" +"1-(+L40/J40)" +"SUM(R42:S42)" +"SUM(R5:R39)" +"SUMIF(R$5:R$38,0,S$5:S$38)" +"((S42-S43-T42)/0.97816)+S44" +"NOW()" +"U14" +"$U$23" +"IF(R5<0,ABS(R5),"""")" +"IF(L$40>0,L5-S5,J5-S5)" +"ROUND((1-P5)*J5,0)" +"U6" +"U11" +"U5" +"AVERAGE(U5:U16)" +"U7" +"U8" +"U9" +"(1-P25)*J25" +"U10" +"U13" +"U16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(R5:R39)/IF($L$40>0,$L40,$J40)" +"R42/(R42+(S42-LOOKUP(J2,[2]!date,[2]!enaft)))" +"1-(+L40/J40)" +"SUM(R42:S42)" +"SUM(R5:R39)" +"SUMIF(R$5:R$38,0,S$5:S$38)" +"((S42-S43-T42)/0.97816)+S44" +"NOW()" +"U14" +"$U$23" +"IF(R5<0,ABS(R5),"""")" +"IF(L$40>0,L5-S5,J5-S5)" +"ROUND((1-P5)*J5,0)" +"U6" +"U11" +"U5" +"AVERAGE(U5:U16)" +"U7" +"U8" +"U9" +"(1-P25)*J25" +"U10" +"U13" +"U16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(R5:R39)/IF($L$40>0,$L40,$J40)" +"R42/(R42+(S42-LOOKUP(J2,[2]!date,[2]!enaft)))" +"1-(+L40/J40)" +"SUM(R42:S42)" +"SUM(R5:R39)" +"SUMIF(R$5:R$38,0,S$5:S$38)" +"((S42-S43-T42)/0.97816)+S44" +"NOW()" +"U14" +"$U$23" +"IF(R5<0,ABS(R5),"""")" +"IF(L$40>0,L5-S5,J5-S5)" +"ROUND((1-P5)*J5,0)" +"U6" +"U11" +"U5" +"AVERAGE(U5:U16)" +"U7" +"U8" +"U9" +"(1-P25)*J25" +"U10" +"U13" +"U16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(R5:R39)/IF($L$40>0,$L40,$J40)" +"R42/(R42+(S42-LOOKUP(J2,[2]!date,[2]!enaft)))" +"1-(+L40/J40)" +"SUM(R42:S42)" +"SUM(R5:R39)" +"SUMIF(R$5:R$38,0,S$5:S$38)" +"((S42-S43-T42)/0.97816)+S44" +"NOW()" +"U14" +"$U$23" +"IF(R5<0,ABS(R5),"""")" +"IF(L$40>0,L5-S5,J5-S5)" +"ROUND((1-P5)*J5,0)" +"U6" +"U11" +"U5" +"AVERAGE(U5:U16)" +"U7" +"U8" +"U9" +"(1-P25)*J25" +"U10" +"U13" +"U16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(R5:R39)/IF($L$40>0,$L40,$J40)" +"R42/(R42+(S42-LOOKUP(J2,[2]!date,[2]!enaft)))" +"1-(+L40/J40)" +"SUM(R42:S42)" +"SUM(R5:R39)" +"SUMIF(R$5:R$38,0,S$5:S$38)" +"((S42-S43-T42)/0.97816)+S44" +"NOW()" +"U14" +"$U$23" +"IF(R5<0,ABS(R5),"""")" +"IF(L$40>0,L5-S5,J5-S5)" +"ROUND((1-P5)*J5,0)" +"U6" +"U11" +"U5" +"AVERAGE(U5:U16)" +"U7" +"U8" +"U9" +"(1-P25)*J25" +"U10" +"U13" +"U16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(R5:R39)/IF($L$40>0,$L40,$J40)" +"R42/(R42+(S42-LOOKUP(J2,[2]!date,[2]!enaft)))" +"1-(+L40/J40)" +"SUM(R42:S42)" +"SUM(R5:R39)" +"SUMIF(R$5:R$38,0,S$5:S$38)" +"((S42-S43-T42)/0.97816)+S44" +"NOW()" +"U14" +"$U$23" +"IF(R5<0,ABS(R5),"""")" +"IF(L$40>0,L5-S5,J5-S5)" +"ROUND((1-P5)*J5,0)" +"U6" +"U11" +"U5" +"AVERAGE(U5:U16)" +"U7" +"U8" +"U9" +"(1-P25)*J25" +"U10" +"U13" +"U16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(R5:R39)/IF($L$40>0,$L40,$J40)" +"R42/(R42+(S42-LOOKUP(J2,[2]!date,[2]!enaft)))" +"1-(+L40/J40)" +"SUM(R42:S42)" +"SUM(R5:R39)" +"SUMIF(R$5:R$38,0,S$5:S$38)" +"((S42-S43-T42)/0.97816)+S44" +"NOW()" +"U14" +"$U$23" +"IF(R5<0,ABS(R5),"""")" +"IF(L$40>0,L5-S5,J5-S5)" +"ROUND((1-P5)*J5,0)" +"U6" +"U11" +"U5" +"AVERAGE(U5:U16)" +"U7" +"U8" +"U9" +"(1-P25)*J25" +"U10" +"U13" +"U16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(R5:R39)/IF($L$40>0,$L40,$J40)" +"R42/(R42+(S42-LOOKUP(J2,[2]!date,[2]!enaft)))" +"1-(+L40/J40)" +"SUM(R42:S42)" +"SUM(R5:R39)" +"SUMIF(R$5:R$38,0,S$5:S$38)" +"((S42-S43-T42)/0.97816)+S44" +"NOW()" +"U14" +"$U$23" +"IF(R5<0,ABS(R5),"""")" +"IF(L$40>0,L5-S5,J5-S5)" +"ROUND((1-P5)*J5,0)" +"U6" +"U11" +"U5" +"AVERAGE(U5:U16)" +"U7" +"U8" +"U9" +"(1-P25)*J25" +"U10" +"U13" +"U16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(R5:R39)/IF($L$40>0,$L40,$J40)" +"R42/(R42+(S42-LOOKUP(J2,[2]!date,[2]!enaft)))" +"1-(+L40/J40)" +"SUM(R42:S42)" +"SUM(R5:R39)" +"SUMIF(R$5:R$38,0,S$5:S$38)" +"((S42-S43-T42)/0.97816)+S44" +"NOW()" +"U14" +"$U$23" +"IF(R5<0,ABS(R5),"""")" +"IF(L$40>0,L5-S5,J5-S5)" +"ROUND((1-P5)*J5,0)" +"U6" +"U11" +"U5" +"AVERAGE(U5:U16)" +"U7" +"U8" +"U9" +"(1-P25)*J25" +"U10" +"U13" +"U16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(R5:R39)/IF($L$40>0,$L40,$J40)" +"R42/(R42+(S42-LOOKUP(J2,[2]!date,[2]!enaft)))" +"1-(+L40/J40)" +"SUM(R42:S42)" +"SUM(R5:R39)" +"SUMIF(R$5:R$38,0,S$5:S$38)" +"((S42-S43-T42)/0.97816)+S44" +"NOW()" +"U14" +"$U$23" +"IF(R5<0,ABS(R5),"""")" +"IF(L$40>0,L5-S5,J5-S5)" +"ROUND((1-P5)*J5,0)" +"U6" +"U11" +"U5" +"AVERAGE(U5:U16)" +"U7" +"U8" +"U9" +"(1-P25)*J25" +"U10" +"U13" +"U16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(R5:R39)/IF($L$40>0,$L40,$J40)" +"R42/(R42+(S42-LOOKUP(J2,[2]!date,[2]!enaft)))" +"1-(+L40/J40)" +"SUM(R42:S42)" +"SUM(R5:R39)" +"SUMIF(R$5:R$38,0,S$5:S$38)" +"((S42-S43-T42)/0.97816)+S44" +"NOW()" +"U14" +"$U$23" +"IF(R5<0,ABS(R5),"""")" +"IF(L$40>0,L5-S5,J5-S5)" +"ROUND((1-P5)*J5,0)" +"U6" +"U11" +"U5" +"AVERAGE(U5:U16)" +"U7" +"U8" +"U9" +"(1-P25)*J25" +"U10" +"U13" +"U16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(R5:R39)/IF($L$40>0,$L40,$J40)" +"R42/(R42+(S42-LOOKUP(J2,[2]!date,[2]!enaft)))" +"1-(+L40/J40)" +"SUM(R42:S42)" +"SUM(R5:R39)" +"SUMIF(R$5:R$38,0,S$5:S$38)" +"((S42-S43-T42)/0.97816)+S44" +"NOW()" +"U14" +"$U$23" +"IF(R5<0,ABS(R5),"""")" +"IF(L$40>0,L5-S5,J5-S5)" +"ROUND((1-P5)*J5,0)" +"U6" +"U11" +"U5" +"AVERAGE(U5:U16)" +"U7" +"U8" +"U9" +"(1-P25)*J25" +"U10" +"U13" +"U16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(R5:R39)/IF($L$40>0,$L40,$J40)" +"R42/(R42+(S42-LOOKUP(J2,[2]!date,[2]!enaft)))" +"1-(+L40/J40)" +"SUM(R42:S42)" +"SUM(R5:R39)" +"SUMIF(R$5:R$38,0,S$5:S$38)" +"((S42-S43-T42)/0.97816)+S44" +"NOW()" +"U14" +"$U$23" +"IF(R5<0,ABS(R5),"""")" +"IF(L$40>0,L5-S5,J5-S5)" +"ROUND((1-P5)*J5,0)" +"U6" +"U11" +"U5" +"AVERAGE(U5:U16)" +"U7" +"U8" +"U9" +"(1-P25)*J25" +"U10" +"U13" +"U16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(R5:R39)/IF($L$40>0,$L40,$J40)" +"R42/(R42+(S42-LOOKUP(J2,[2]!date,[2]!enaft)))" +"1-(+L40/J40)" +"SUM(R42:S42)" +"SUM(R5:R39)" +"SUMIF(R$5:R$38,0,S$5:S$38)" +"((S42-S43-T42)/0.97816)+S44" +"NOW()" +"U14" +"$U$23" +"IF(R5<0,ABS(R5),"""")" +"IF(L$40>0,L5-S5,J5-S5)" +"ROUND((1-P5)*J5,0)" +"U6" +"U11" +"U5" +"AVERAGE(U5:U16)" +"U7" +"U8" +"U9" +"(1-P25)*J25" +"U10" +"U13" +"U16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(R5:R39)/IF($L$40>0,$L40,$J40)" +"R42/(R42+(S42-LOOKUP(J2,[2]!date,[2]!enaft)))" +"1-(+L40/J40)" +"SUM(R42:S42)" +"SUM(R5:R39)" +"SUMIF(R$5:R$38,0,S$5:S$38)" +"((S42-S43-T42)/0.97816)+S44" +"NOW()" +"U14" +"$U$23" +"IF(R5<0,ABS(R5),"""")" +"IF(L$40>0,L5-S5,J5-S5)" +"ROUND((1-P5)*J5,0)" +"U6" +"U11" +"U5" +"AVERAGE(U5:U16)" +"U7" +"U8" +"U9" +"(1-P25)*J25" +"U10" +"U13" +"U16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(R5:R39)/IF($L$40>0,$L40,$J40)" +"R42/(R42+(S42-LOOKUP(J2,[2]!date,[2]!enaft)))" +"1-(+L40/J40)" +"SUM(R42:S42)" +"SUM(R5:R39)" +"SUMIF(R$5:R$38,0,S$5:S$38)" +"((S42-S43-T42)/0.97816)+S44" +"NOW()" +"U14" +"$U$23" +"IF(R5<0,ABS(R5),"""")" +"IF(L$40>0,L5-S5,J5-S5)" +"ROUND((1-P5)*J5,0)" +"U6" +"U11" +"U5" +"AVERAGE(U5:U16)" +"U7" +"U8" +"U9" +"(1-P25)*J25" +"U10" +"U13" +"U16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(R5:R39)/IF($L$40>0,$L40,$J40)" +"R42/(R42+(S42-LOOKUP(J2,[2]!date,[2]!enaft)))" +"1-(+L40/J40)" +"SUM(R42:S42)" +"SUM(R5:R39)" +"SUMIF(R$5:R$38,0,S$5:S$38)" +"((S42-S43-T42)/0.97816)+S44" +"NOW()" +"U14" +"$U$23" +"IF(R5<0,ABS(R5),"""")" +"IF(L$40>0,L5-S5,J5-S5)" +"ROUND((1-P5)*J5,0)" +"U6" +"U11" +"U5" +"AVERAGE(U5:U16)" +"U7" +"U8" +"U9" +"(1-P25)*J25" +"U10" +"U13" +"U16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(R5:R39)/IF($L$40>0,$L40,$J40)" +"R42/(R42+(S42-LOOKUP(J2,[2]!date,[2]!enaft)))" +"1-(+L40/J40)" +"SUM(R42:S42)" +"SUM(R5:R39)" +"SUMIF(R$5:R$38,0,S$5:S$38)" +"((S42-S43-T42)/0.97816)+S44" +"NOW()" +"U14" +"$U$23" +"IF(R5<0,ABS(R5),"""")" +"IF(L$40>0,L5-S5,J5-S5)" +"ROUND((1-P5)*J5,0)" +"U6" +"U11" +"U5" +"AVERAGE(U5:U16)" +"U7" +"U8" +"U9" +"(1-P25)*J25" +"U10" +"U13" +"U16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(R5:R39)/IF($L$40>0,$L40,$J40)" +"R42/(R42+(S42-LOOKUP(J2,[2]!date,[2]!enaft)))" +"1-(+L40/J40)" +"SUM(R42:S42)" +"SUM(R5:R39)" +"SUMIF(R$5:R$38,0,S$5:S$38)" +"((S42-S43-T42)/0.97816)+S44" +"NOW()" +"U14" +"$U$23" +"IF(R5<0,ABS(R5),"""")" +"IF(L$40>0,L5-S5,J5-S5)" +"ROUND((1-P5)*J5,0)" +"U6" +"U11" +"U5" +"AVERAGE(U5:U16)" +"U7" +"U8" +"U9" +"(1-P25)*J25" +"U10" +"U13" +"U16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(R5:R39)/IF($L$40>0,$L40,$J40)" +"R42/(R42+(S42-LOOKUP(J2,[2]!date,[2]!enaft)))" +"1-(+L40/J40)" +"SUM(R42:S42)" +"SUM(R5:R39)" +"SUMIF(R$5:R$38,0,S$5:S$38)" +"((S42-S43-T42)/0.97816)+S44" +"NOW()" +"U14" +"$U$23" +"IF(R5<0,ABS(R5),"""")" +"IF(L$40>0,L5-S5,J5-S5)" +"ROUND((1-P5)*J5,0)" +"U6" +"U11" +"U5" +"AVERAGE(U5:U16)" +"U7" +"U8" +"U9" +"(1-P25)*J25" +"U10" +"U13" +"U16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(R5:R39)/IF($L$40>0,$L40,$J40)" +"R42/(R42+(S42-LOOKUP(J2,[2]!date,[2]!enaft)))" +"1-(+L40/J40)" +"SUM(R42:S42)" +"SUM(R5:R39)" +"SUMIF(R$5:R$38,0,S$5:S$38)" +"((S42-S43-T42)/0.97816)+S44" +"NOW()" +"U14" +"$U$23" +"IF(R5<0,ABS(R5),"""")" +"IF(L$40>0,L5-S5,J5-S5)" +"ROUND((1-P5)*J5,0)" +"U6" +"U11" +"U5" +"AVERAGE(U5:U16)" +"U7" +"U8" +"U9" +"(1-P25)*J25" +"U10" +"U13" +"U16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(R5:R39)/IF($L$40>0,$L40,$J40)" +"R42/(R42+(S42-LOOKUP(J2,[2]!date,[2]!enaft)))" +"1-(+L40/J40)" +"SUM(R42:S42)" +"SUM(R5:R39)" +"SUMIF(R$5:R$38,0,S$5:S$38)" +"((S42-S43-T42)/0.97816)+S44" +"NOW()" +"U14" +"$U$23" +"IF(R5<0,ABS(R5),"""")" +"IF(L$40>0,L5-S5,J5-S5)" +"ROUND((1-P5)*J5,0)" +"U6" +"U11" +"U5" +"AVERAGE(U5:U16)" +"U7" +"U8" +"U9" +"(1-P25)*J25" +"U10" +"U13" +"U16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(R5:R39)/IF($L$40>0,$L40,$J40)" +"R42/(R42+(S42-LOOKUP(J2,[2]!date,[2]!enaft)))" +"1-(+L40/J40)" +"SUM(R42:S42)" +"SUM(R5:R39)" +"SUMIF(R$5:R$38,0,S$5:S$38)" +"((S42-S43-T42)/0.97816)+S44" +"NOW()" +"U14" +"$U$23" +"IF(R5<0,ABS(R5),"""")" +"IF(L$40>0,L5-S5,J5-S5)" +"ROUND((1-P5)*J5,0)" +"U6" +"U11" +"U5" +"AVERAGE(U5:U16)" +"U7" +"U8" +"U9" +"(1-P25)*J25" +"U10" +"U13" +"U16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(R5:R39)/IF($L$40>0,$L40,$J40)" +"R42/(R42+(S42-LOOKUP(J2,[2]!date,[2]!enaft)))" +"1-(+L40/J40)" +"SUM(R42:S42)" +"SUM(R5:R39)" +"SUMIF(R$5:R$38,0,S$5:S$38)" +"((S42-S43-T42)/0.97816)+S44" +"NOW()" +"U14" +"$U$23" +"IF(R5<0,ABS(R5),"""")" +"IF(L$40>0,L5-S5,J5-S5)" +"ROUND((1-P5)*J5,0)" +"U6" +"U11" +"U5" +"AVERAGE(U5:U16)" +"U7" +"U8" +"U9" +"(1-P25)*J25" +"U10" +"U13" +"U16" +"SUM(J5:J39)" +"+J40-L40" +"SUM(R5:R39)/IF($L$40>0,$L40,$J40)" +"R42/(R42+(S42-LOOKUP(J2,[2]!date,[2]!enaft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rd Party Deals'!X6)" +"SUM('Spot wENA'!Z6)" +"SUM(L6:N6)" +"IF(S6>0,+B6-S6,0)" +"IF(J6-O6>0,J6-O6,0)" +"IF(O6-J6>0,O6-J6,0)" +"ROUND((+W6+0.01)/(1-0.02184)+0.0227,2)" +"+A6+1" +"+G6" +"SUM(B6:B37)" +"0.0072+0.0022" +"ROUND(+I6/(1-I9)+I8,4)-I6" +"ROUND(+C6/(1-C10)+(C8+C9),4)-C6" +"I6+I10" +"SUM(C6,C7,C11)" +"+E12+E11+E6" +"ROUND(+D18*(1-C22),0)" +"ROUND((+C18+C19)/(1-C22)+(C20+C21),4)-C18-C19" +"SUM(C56,C51:C52)" +"0.0022+0.0072" +"ROUND((+C109+C110)/(1-C113)-(C109+C110)+C111+C112,4)" +"+#REF!" +"3.145/J$1" +"+J12*R12*31" +"+R14*J14*$J$1" +"SUM(J16:N16)" +"J16*J$1*R16" +"+R22*J22*J2" +"+R23*J23*J1" +"3.145/J1" +"+R25*J25*J1" +"SUM(R12:R25)" +"SUM(T12:T26)" +"+J29*R29" +"1.544/J1" +"+J30*R30*30" +"1.544/J1" +"1.544/31" +"10.913/J1" +"10.913/J1" +"+R38*J38*30" +"10.913/J1" +"16156*1.02" +"8.223/J1" +"340*1.02" +"10.913/J1" +"457*1.02" +"10.913/J1" +"10.913/31" +"8.223/J1" +"8.223/J1" +"4.75/31" +"SUM(T29:T48)" +"SUM(T51:T51)" +"7.5654/J$1" +"+J54" +"53+109" +"22+45" +"51+105" +"7.3654/J$1" +"849+1742" +"12.0693/J1" +"12.0693/J1" +"746+364" +"+S69" +"+R72*J72" +"15.0677/J1" +"14.1875/J1" +"14.1875/J1" +"SUM(T54:T82)" +"+T83+T49+T27" +"+#REF!" +"SUM(J8:N8)" +"3.1/J$1" +"J10*J$1*R10" +"3.0417/J$1" +"6.431/J$1" +"6.431/$J$1" +"6.059/$J$1" +"J22*R22" +"5.171/J$1" +"5.18/J$1" +"5.1807/J$1" +"6.354/J$1" +"SUM(T8:T67)" +"SUM(T69)" +"+F5" +"SUM(D7:D23)" +"ROUND(123971/28,0)" +"ROUND(58318/28,0)" +"ROUND(57629/31,0)" +"ROUND(74775/30,0)" +"ROUND(70576/31,0)" +"ROUND(0.9718*41486/31,0)" +"ROUND(0.9718*36508/28,0)" +"SUM(D27:D29)" +"+G5" +"SUM(D7:D23)" +"ROUND(123971/28,0)" +"ROUND(84164/31,0)" +"ROUND(92192/30,0)" +"ROUND(58318/28,0)" +"ROUND(57629/31,0)" +"ROUND(74775/30,0)" +"ROUND(70576/31,0)" +"ROUND(0.9718*41486/31,0)" +"ROUND(0.9718*36508/28,0)" +"ROUND(0.9718*26671/31,0)" +"ROUND(0.9718*13166/31,0)" +"SUM(D29:D33)" +"SUM(D5,H5)" +"SUM(O5,S5,W5)" +"+G5" +"SUM(D7:D23)" +"ROUND(123971/28,0)" +"ROUND(84164/31,0)" +"ROUND(92192/30,0)" +"ROUND(58318/28,0)" +"ROUND(57629/31,0)" +"ROUND(74775/30,0)" +"ROUND(70576/31,0)" +"ROUND(0.9718*41486/31,0)" +"ROUND(0.9718*36508/28,0)" +"ROUND(0.9718*26671/31,0)" +"ROUND(0.9718*13166/31,0)" +"SUM(D29:D33)" +"SUM(B3:M3)" +"NOW()" +"T14" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T24" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"NOW()" +"T14" +"$T$23" +"IF(Q5<0,ABS(Q5),"""")" +"IF(L$37>0,L5-R5,J5-R5)" +"ROUND((1-O5)*J5,0)" +"T6" +"T11" +"T5" +"AVERAGE(T5:T16)" +"T7" +"T8" +"T9" +"(1-O24)*J24" +"T10" +"T13" +"T16" +"SUM(J5:J35)" +"+J37-L37" +"SUM(Q5:Q35)/IF($L$37>0,$L37,$J37)" +"Q39/(Q39+(R39-LOOKUP(J2,[1]!date,[1]!enaft)))" +"1-(+L37/J37)" +"SUM(Q39:R39)" +"SUM(Q5:Q35)" +"LOOKUP(J2,[1]!date,[1]!buysell)+[1]COH!$G$124" +"(R39-R40)/0.97816" +"365/12" +"D11+F11" +"F6*G11*C11" +"G12*F6*C12" +"SUM(H11:H12)" +"C21*D21" +"E23/C23" +"6.27+0.0125" +"+B6*C6" +"SUM(B6,F6,J6,N6,R6)" +"ROUND(+W6*(1-0.02184),0)-1" +"+A6+1" +"+B6" +"+B6*C6" +"SUM(B6,F6,J6,N6,R6,V6)" +"+A6+1" +"+B6" +"ROUND(+D6*(1-0.02184),0)" +"IF(B6-G6>0,+B6-G6,0)" +"+B6-E6" +"SUM('3rd Party Deals'!X6)" +"SUM('Spot wENA'!Z6)" +"SUM(L6:N6)" +"IF(S6>0,+B6-S6,0)" +"IF(J6-O6>0,J6-O6,0)" +"IF(O6-J6>0,O6-J6,0)" +"ROUND((+W6+0.01)/(1-0.02184)+0.0227,2)" +"+A6+1" +"+G6" +"SUM(B6:B37)" +"0.0072+0.0022" +"ROUND(+I6/(1-I9)+I8,4)-I6" +"ROUND(+C6/(1-C10)+(C8+C9),4)-C6" +"I6+I10" +"SUM(C6,C7,C11)" +"+E12+E11+E6" +"ROUND(+D18*(1-C22),0)" +"ROUND((+C18+C19)/(1-C22)+(C20+C21),4)-C18-C19" +"SUM(C56,C51:C52)" +"0.0022+0.0072" +"ROUND((+C109+C110)/(1-C113)-(C109+C110)+C111+C112,4)" +"+#REF!" +"3.145/J$1" +"+J12*R12*31" +"+R14*J14*$J$1" +"SUM(J16:N16)" +"J16*J$1*R16" +"+R22*J22*J2" +"+R23*J23*J1" +"3.145/J1" +"+R25*J25*J1" +"SUM(R12:R25)" +"SUM(T12:T26)" +"+J29*R29" +"1.544/J1" +"+J30*R30*30" +"1.544/J1" +"1.544/31" +"10.913/J1" +"10.913/J1" +"+R38*J38*30" +"10.913/J1" +"16156*1.02" +"8.223/J1" +"340*1.02" +"10.913/J1" +"457*1.02" +"10.913/J1" +"10.913/31" +"8.223/J1" +"8.223/J1" +"4.75/31" +"SUM(T29:T48)" +"SUM(T51:T51)" +"7.5654/J$1" +"+J54" +"53+109" +"22+45" +"51+105" +"7.3654/J$1" +"849+1742" +"12.0693/J1" +"12.0693/J1" +"746+364" +"+S69" +"+R72*J72" +"15.0677/J1" +"14.1875/J1" +"14.1875/J1" +"SUM(T54:T82)" +"+T83+T49+T27" +"+#REF!" +"SUM(J8:N8)" +"3.1/J$1" +"J10*J$1*R10" +"3.0417/J$1" +"6.431/J$1" +"6.431/$J$1" +"6.059/$J$1" +"J22*R22" +"5.171/J$1" +"5.18/J$1" +"5.1807/J$1" +"6.354/J$1" +"SUM(T8:T67)" +"SUM(T69)" +"6.27+0.0125" +"+B6*C6" +"SUM(B6,F6,J6,N6,R6)" +"ROUND(+W6*(1-0.02184),0)-1" +"+A6+1" +"+B6" +"+B6*C6" +"SUM(B6,F6,J6,N6,R6,V6)" +"+A6+1" +"+B6" +"6.27+0.0125" +"ROUND(+E6*(1-0.02184),0)" +"IF(B6-H6>0,+B6-H6,0)" +"+B6+C6-F6" +"SUM('3rd Party Deals'!X6)" +"SUM('Spot wENA'!Z6)" +"SUM(M6:O6)" +"IF(T6>0,+B6-T6,0)" +"IF(K6-P6>0,K6-P6,0)" +"IF(P6-K6>0,P6-K6,0)" +"ROUND((+X6+0.01)/(1-0.02184)+0.0227,2)" +"+F6-AE6" +"+A6+1" +"+C6" +"SUM(B6:B37)" +"0.0072+0.0022" +"ROUND(+I6/(1-I9)+I8,4)-I6" +"ROUND(+C6/(1-C10)+(C8+C9),4)-C6" +"I6+I10" +"SUM(C6,C7,C11)" +"+E12+E11+E6" +"ROUND(+D18*(1-C22),0)" +"ROUND((+C18+C19)/(1-C22)+(C20+C21),4)-C18-C19" +"SUM(C56,C51:C52)" +"0.0022+0.0072" +"ROUND((+C109+C110)/(1-C113)-(C109+C110)+C111+C112,4)" +"+#REF!" +"3.145/J$1" +"+J12*R12*31" +"+R14*J14*$J$1" +"SUM(J16:N16)" +"J16*J$1*R16" +"+R22*J22*J2" +"+R23*J23*J1" +"3.145/J1" +"+R25*J25*J1" +"SUM(R12:R25)" +"SUM(T12:T26)" +"+J29*R29" +"1.544/J1" +"+J30*R30*30" +"1.544/J1" +"1.544/31" +"10.913/J1" +"10.913/J1" +"+R38*J38*30" +"10.913/J1" +"16156*1.02" +"8.223/J1" +"340*1.02" +"10.913/J1" +"457*1.02" +"10.913/J1" +"10.913/31" +"8.223/J1" +"8.223/J1" +"4.75/31" +"SUM(T29:T48)" +"SUM(T51:T51)" +"7.5654/J$1" +"+J54" +"53+109" +"22+45" +"51+105" +"7.3654/J$1" +"849+1742" +"12.0693/J1" +"12.0693/J1" +"746+364" +"+S69" +"15.0677/J1" +"14.1875/J1" +"14.1875/J1" +"SUM(T54:T82)" +"+T83+T49+T27" +"+#REF!" +"SUM(J8:N8)" +"3.1/J$1" +"J10*J$1*R10" +"3.0417/J$1" +"6.431/J$1" +"6.431/$J$1" +"6.059/$J$1" +"J22*R22" +"5.171/J$1" +"5.18/J$1" +"5.1807/J$1" +"6.354/J$1" +"SUM(T8:T67)" +"SUM(T69)" +"6.27+0.0125" +"+B6*C6" +"SUM(B6,F6,J6,N6,R6)" +"ROUND(+W6*(1-0.02184),0)-1" +"+A6+1" +"+B6" +"+B6*C6" +"SUM(B6,F6,J6,N6,R6,V6)" +"+A6+1" +"+B6" +"6.27+0.0125" +"ROUND(+E6*(1-0.02184),0)" +"IF(B6-H6>0,+B6-H6,0)" +"+B6+C6-F6" +"SUM('3rd Party Deals'!X6)" +"SUM('Spot wENA'!Z6)" +"SUM(M6:O6)" +"IF(T6>0,+B6-T6,0)" +"IF(K6-P6>0,K6-P6,0)" +"IF(P6-K6>0,P6-K6,0)" +"ROUND((+X6+0.01)/(1-0.02184)+0.0227,2)" +"+F6-AE6" +"+A6+1" +"+C6" +"SUM(B6:B37)" +"0.0072+0.0022" +"ROUND(+I6/(1-I9)+I8,4)-I6" +"ROUND(+C6/(1-C10)+(C8+C9),4)-C6" +"I6+I10" +"SUM(C6,C7,C11)" +"+E12+E11+E6" +"ROUND(+D18*(1-C22),0)" +"ROUND((+C18+C19)/(1-C22)+(C20+C21),4)-C18-C19" +"SUM(C56,C51:C52)" +"0.0022+0.0072" +"ROUND((+C109+C110)/(1-C113)-(C109+C110)+C111+C112,4)" +"+#REF!" +"3.145/J$1" +"+J12*R12*31" +"+R14*J14*$J$1" +"SUM(J16:N16)" +"J16*J$1*R16" +"+R22*J22*J2" +"+R23*J23*J1" +"3.145/J1" +"+R25*J25*J1" +"SUM(R12:R25)" +"SUM(T12:T26)" +"+J29*R29" +"1.544/J1" +"+J30*R30*30" +"1.544/J1" +"1.544/31" +"10.913/J1" +"10.913/J1" +"+R38*J38*30" +"10.913/J1" +"16156*1.02" +"8.223/J1" +"340*1.02" +"10.913/J1" +"457*1.02" +"10.913/J1" +"10.913/31" +"8.223/J1" +"8.223/J1" +"4.75/31" +"SUM(T29:T48)" +"SUM(T51:T51)" +"7.5654/J$1" +"+J54" +"53+109" +"22+45" +"51+105" +"7.3654/J$1" +"849+1742" +"12.0693/J1" +"12.0693/J1" +"746+364" +"+S69" +"15.0677/J1" +"14.1875/J1" +"14.1875/J1" +"SUM(T54:T82)" +"+T83+T49+T27" +"+#REF!" +"SUM(J8:N8)" +"3.1/J$1" +"J10*J$1*R10" +"3.0417/J$1" +"6.431/J$1" +"6.431/$J$1" +"6.059/$J$1" +"J22*R22" +"5.171/J$1" +"5.18/J$1" +"5.1807/J$1" +"6.354/J$1" +"SUM(T8:T67)" +"SUM(T69)" +"+C8-D8" +"SUM(E8:E22)" +"+F23-E23" +"SUM(D7:D23)" +"ROUND(123971/28,0)" +"ROUND(84164/31,0)" +"ROUND(92192/30,0)" +"ROUND(58318/28,0)" +"ROUND(57629/31,0)" +"ROUND(74775/30,0)" +"ROUND(70576/31,0)" +"ROUND(0.9718*41486/31,0)" +"ROUND(0.9718*36508/28,0)" +"ROUND(0.9718*26671/31,0)" +"ROUND(0.9718*13166/31,0)" +"SUM(D29:D33)" +"SUM(D34,D24)" +"+D45-D36" +"10.53+0.0125" +"+B6*C6" +"SUM(B6,F6,J6,N6,R6)" +"ROUND(+V6*(1-0.02184),0)-1" +"+A6+1" +"+C6" +"+B6*C6" +"SUM(B6,F6,J6,N6,R6,V6)" +"+A6+1" +"+B6" +"ROUND(+E6*(1-0.02184),0)" +"IF(B6-H6>0,+B6-H6,0)" +"+B6+C6-F6" +"SUM('3rd Party Deals'!W6)" +"SUM('Spot wENA'!Z6)" +"SUM(M6:O6)" +"IF(T6>0,+B6-T6,0)" +"IF(K6-P6>0,K6-P6,0)" +"IF(P6-K6>0,P6-K6,0)" +"ROUND((+X6+0.01)/(1-0.02184)+0.0227,2)" +"+A6+1" +"+C6" +"SUM(B6:B37)" +"+E40-E38" +"0.0072+0.0022" +"ROUND(+I6/(1-I9)+I8,4)-I6" +"ROUND(+C6/(1-C10)+(C8+C9),4)-C6" +"I6+I10" +"SUM(C6,C7,C11)" +"+E12+E11+E6" +"+I18/31" +"+I19/28" +"ROUND(+D18*(1-C22),0)" +"ROUND((+C18+C19)/(1-C22)+(C20+C21),4)-C18-C19" +"+#REF!" +"3.145/J$1" +"+J12*R12*31" +"+R14*J14*$J$1" +"SUM(J16:N16)" +"J16*J$1*R16" +"+R22*J22*J2" +"+R23*J23*J1" +"3.145/J1" +"+R25*J25*J1" +"SUM(R12:R25)" +"SUM(T12:T26)" +"+J29*R29" +"1.544/J1" +"+J30*R30*30" +"1.544/J1" +"1.544/31" +"10.913/J1" +"10.913/J1" +"+R38*J38*30" +"10.913/J1" +"16156*1.02" +"8.223/J1" +"340*1.02" +"10.845/J1" +"10.845/J1" +"8.155/31" +"8.223/J1" +"10.845/J1" +"4.75/31" +"SUM(R37:R47)" +"SUM(T29:T48)" +"SUM(T51:T51)" +"7.4554/J$1" +"+J54" +"54+111" +"7.5654/J$1" +"365+750" +"22+46" +"7.3654/J$1" +"849+1742" +"12.0693/J1" +"11.9593/J1" +"+R70*J70" +"15.0677/J1" +"14.1875/J1" +"14.1875/J1" +"SUM(T54:T80)" +"+T81+T49+T27" +"+#REF!" +"SUM(J8:N8)" +"6.431/J$1" +"J10*J$1*R10" +"6.431/$J$1" +"6.059/$J$1" +"J20*R20" +"5.171/J$1" +"5.18/J$1" +"5.1807/J$1" +"6.354/J$1" +"SUM(T8:T66)" +"SUM(T68)" +"6.27+0.0125" +"+B6*C6" +"SUM(B6,F6,J6,N6,R6)" +"ROUND(+W6*(1-0.02184),0)-1" +"+A6+1" +"+B6" +"+B6*C6" +"SUM(B6,F6,J6,N6,R6,V6)" +"+A6+1" +"+B6" +"6.27+0.0125" +"ROUND(+E6*(1-0.02184),0)" +"IF(B6-H6>0,+B6-H6,0)" +"+B6+C6-F6" +"SUM('3rd Party Deals'!X6)" +"SUM('Spot wENA'!Z6)" +"SUM(M6:O6)" +"IF(T6>0,+B6-T6,0)" +"IF(K6-P6>0,K6-P6,0)" +"IF(P6-K6>0,P6-K6,0)" +"ROUND((+X6+0.01)/(1-0.02184)+0.0227,2)" +"+T6*Y6" +"+F6-AF6" +"+A6+1" +"+C6" +"SUM(B6:B37)" +"+AA38/T38" +"+B38" +"+AA39" +"+F43*E43" +"+E42-E43" +"SUM(Pricing!C12)" +"SUM(E43:E44)" +"+G45/E45" +"0.0072+0.0022" +"ROUND(+I6/(1-I9)+I8,4)-I6" +"ROUND(+C6/(1-C10)+(C8+C9),4)-C6" +"I6+I10" +"SUM(C6,C7,C11)" +"+E12+E11+E6" +"ROUND(+D18*(1-C22),0)" +"ROUND((+C18+C19)/(1-C22)+(C20+C21),4)-C18-C19" +"SUM(C56,C51:C52)" +"0.0022+0.0072" +"ROUND((+C109+C110)/(1-C113)-(C109+C110)+C111+C112,4)" +"+#REF!" +"3.145/J$1" +"+J12*R12*31" +"+R14*J14*$J$1" +"SUM(J16:N16)" +"J16*J$1*R16" +"+R22*J22*J2" +"+R23*J23*J1" +"3.145/J1" +"+R25*J25*J1" +"SUM(R12:R25)" +"SUM(T12:T26)" +"+J29*R29" +"1.544/J1" +"+J30*R30*30" +"1.544/J1" +"1.544/31" +"10.913/J1" +"10.913/J1" +"+R38*J38*30" +"10.913/J1" +"16156*1.02" +"8.223/J1" +"340*1.02" +"10.913/J1" +"457*1.02" +"10.913/J1" +"10.913/31" +"8.223/J1" +"8.223/J1" +"4.75/31" +"SUM(T29:T48)" +"SUM(T51:T51)" +"7.5654/J$1" +"+J54" +"53+109" +"22+45" +"51+105" +"7.3654/J$1" +"849+1742" +"12.0693/J1" +"12.0693/J1" +"746+364" +"+S69" +"15.0677/J1" +"14.1875/J1" +"14.1875/J1" +"SUM(T54:T82)" +"+T83+T49+T27" +"+#REF!" +"SUM(J8:N8)" +"3.1/J$1" +"J10*J$1*R10" +"3.0417/J$1" +"6.431/J$1" +"6.431/$J$1" +"6.059/$J$1" +"J22*R22" +"5.171/J$1" +"5.18/J$1" +"5.1807/J$1" +"6.354/J$1" +"SUM(T8:T67)" +"SUM(T69)" +"+$G$5*C8" +"+D8*$E$7" +"500000+300000" +"+D9+G9" +"+D8/25" +"+D9/25" +"+D10/25" +"+D11/25" +"+D12/30" +"+D13/30" +"+D13/25" +"+B24*1.1" +"+E36*$I$34" +"+F46*$G$5" +"SUM(D10:D21)" +"+C28-C32" +"ROUND(+C$28*C38,0)" +"+D38-E38" +"+F38/(B39-B38)" +"+D39" +"34140*15" +"+F39-I40" +"+I41/16" +"SUM(C38:C46)" +"+B9+C9" +"+D9-F9" +"+D9-F9+J8" +"+L8+B9" +"+J9-L9" +"+A9+1" +"+B9" +"+P25" +"+P25" +"SUM(B9:B39)" +"SUM(J38)" +"+J41-J40" +"+D44-F44+J40" +"+L40+B44" +"SUM(B44:B75)" +"+'Strg Rules'!H9" +"+F86-N86" +"+B111+C111-F111" +"+J111/'Strg Proxy'!C28" +"+L111/'Strg Proxy'!C28" +"+'Strg Rules'!D58" +"+J111-J112" +"+B144-26" +"+C144+26" +"SUM('Strg Rules'!D59)" +"5244+58926" +"5244+100000" +"+D222-F222+J218+J219" +"SUM(D10:D21)" +"+C28-C31" +"ROUND(+C$28*C38,0)" +"+D38-E38" +"+F38/(B39-B38)" +"SUM('Daily Activity'!J40)" +"+I38-K38" +"+D39" +"SUM('Daily Activity'!J76)" +"SUM('Daily Activity'!J111)" +"SUM('Daily Activity'!J147)" +"SUM('Daily Activity'!J183)" +"SUM('Daily Activity'!J218)" +"SUM('Daily Activity'!J254)" +"SUM(C38:C46)" +"+B5-C5" +"+B5+F5" +"C5-F5" +"+L4+B5" +"+J5-L5" +"+A5+1" +"+F5" +"18" +"B9-F9" +"B17-649" +"B18-397" +"+P21" +"20+4600+204" +"+P21" +"C20" +"20+204" +"20+292+258+741+91+1455+256" +"20+258+741+91+1455+256+77+824" +"20+213+258+741+91+1455+256+77+824" +"741+91+1455+256+77+824" +"20+258+741+91+1455+256+824+133" +"20+258+741+91+1455+1227" +"20+258+741+91+1306+1227+133" +"20+741+91+1306+1227+133" +"SUM(B5:B35)" +"SUM(C5:C36)" +"SUM(L34)" +"+D41-F41" +"(C41-F41)+J37" +"(C42-F42)+J41" +"38+669" +"14+634" +"75+276" +"75+2359+669" +"75+2359" +"75+2362+771" +"62+1576+771" +"55+1314+771" +"55+1310+951" +"49+1054+951" +"2093" +"SUM(J71)" +"C73+C37" +"+J74-J73" +"+H6*J6" +"+H6*J6" +"SUM(K2:K271)" +"H6*J6" +"K6+K7" +"SUM(D7:D23)" +"ROUND(123971/28,0)" +"ROUND(84164/31,0)" +"ROUND(92192/30,0)" +"ROUND(58318/28,0)" +"ROUND(57629/31,0)" +"ROUND(74775/30,0)" +"ROUND(70576/31,0)" +"ROUND(0.9718*41486/31,0)" +"ROUND(0.9718*36508/28,0)" +"ROUND(0.9718*26671/31,0)" +"ROUND(0.9718*13166/31,0)" +"SUM(D29:D33)" +"SUM(D34,D24)" +"+D45-D36" +"6.44+0.0125" +"+B6*C6" +"SUM(B6,F6,J6,N6)" +"ROUND(+R6*(1-0.02184),0)-1" +"+A6+1" +"+B6" +"+B6*C6" +"SUM(B6,F6,J6,N6,R6,V6)" +"+A6+1" +"+B6" +"+B5" +"ROUND(+E6*(1-0.02184),0)" +"IF(B6-H6>0,+B6-H6,0)" +"+B6+C6-F6" +"SUM('3rd Party Deals'!S6)" +"SUM('Spot wENA'!Z6)" +"SUM(M6:O6)" +"IF(T6>0,+B6-T6,0)" +"IF(K6-P6>0,K6-P6,0)" +"IF(P6-K6>0,P6-K6,0)" +"ROUND((+X6+0.01)/(1-0.02184)+0.0227,2)" +"+F6-AA6" +"+T6-AC6" +"10.8-Y6" +"+AH6*T6" +"+A6+1" +"+C6" +"SUM(AI6:AI17)" +"SUM(B6:B37)" +"+E40-E38" +"0.0072+0.0022" +"SUM(I7:I9)" +"ROUND(+C6/(1-C10)+(C8+C9),4)-C6" +"I6+I10" +"SUM(C6,C7,C11)" +"+E12+E11+E6" +"+I18/31" +"+I19/28" +"ROUND(+D18*(1-C22),0)" +"ROUND((+C18+C19)/(1-C22)+(C20+C21),4)-C18-C19" +"+#REF!" +"3.145/J$1" +"+J12*R12*31" +"+R14*J14*$J$1" +"SUM(J16:N16)" +"J16*J$1*R16" +"+R22*J22*J2" +"+R23*J23*J1" +"+R24*J24*J1" +"3.145/J1" +"+R25*J25*J1" +"SUM(R12:R25)" +"SUM(T12:T26)" +"+J29*R29" +"1.544/J1" +"+J30*R30*J1" +"1.544/J1" +"+J32*R32*30" +"1.544/J1" +"+W33" +"1.544/28" +"1.544/31" +"10.845/J1" +"10.845/J1" +"+R42*J42*30" +"10.845/J1" +"10.845/J1" +"10.845/J1" +"10.845/J1" +"8.155/J1" +"10.845/J1" +"8.155/J1" +"8.155/J1" +"10.845/J1" +"10.845/J1" +"4.75/J1" +"4.75/J1" +"4.75/J1" +"SUM(T29:T56)" +"SUM(T59:T59)" +"7.4554/J$1" +"7.5654/J$1" +"51+104" +"359+738" +"53+108" +"22+45" +"6.1326/J$1" +"14+29" +"11.9593/J1" +"839+1723" +"11.9593/J1" +"+R91*J91" +"14.9577/J1" +"14.9577/J1" +"14.0775/J1" +"+J105*R105*J1" +"14.0775/J1" +"+J106*R106*$J$1" +"14.0775/J1" +"11.9593/J1" +"SUM(T62:T108)" +"+T109+T57+T27" +"+#REF!" +"SUM(J8:N8)" +"6.285/J$1" +"J10*J$1*R10" +"6.431/$J$1" +"6.059/$J$1" +"J19*R19" +"5.171/J$1" +"5.18/J$1" +"5.1807/J$1" +"6.431/J$1" +"6.354/J$1" +"SUM(T8:T65)" +"SUM(T67)" +"SUM(AL2:AL8)" +"SUM(AL11:AL12)" +"SUM(AL18:AL21)" +"SUM(AL24:AL54)" +"SUM(AL57:AL68)" +"SUM(AM69,AM55,AM22,AM15,AM13,AM9)" +"SUM(I58:M58)" +"I58*I$1*R58" +"1.0603/I$1" +"SUM(I12:M12)" +"I12*I$1*Q12" +"SUM(Q12:Q12)" +"+V11" +"1.0603/I$1" +"SUM(I13:M13)" +"I13*I$1*Q13" +"1.6199/I$1" +"3.145/I$1" +"2.6805/I$1" +"3.14/I$1" +"1.4782/I$1" +"1.12/I$1" +"1.2/I$1" +"SUM(Q13:Q30)" +"+S31-S32" +"SUM(Q36:Q47)" +"SUM(S36:S41)" +"6.38/I$1" +"1.3566/I1" +"SUM(Q53:Q55)" +"+S53" +"SUM(S61:S61)" +"SUM(S70:S71)" +"4.28/I$1" +"5.2701/I$1" +"+I94*Q94*I1" +"5.45/I$1" +"+I95*Q95*I1" +"+Q96*I96" +"1.15/I$1" +"+I97*Q97*I1" +"+I98*Q98" +"+I99*Q99*I1" +"5.61/I$1" +"+I100*Q100*I1" +"2.26/I$1" +"I101*$I$1*Q101" +"I102*Q102*I1" +"SUM(S94:S100)" +"0.152*0.0328767" +"0.304*0.0328767" +"0.1521/31" +"+Q115*I115*31" +"SUM(Q117:Q117)" +"SUM(S111:S117)" +"+I123*Q123*I$1" +"SUM(Q123:Q126)" +"0.304/I$1" +"SUM(S136,S127,S118,S106,S89,S81,S73,S64,S56,S48,S31)" +"SUM(I12:M12)" +"SUM(#REF!)" +"SUM(S12:S13)" +"SUM(T12:T12)" +"+S14-S15" +"3.1/31" +"+Q19*I19*31" +"I20*8*Q20" +"SUM(T20:T20)" +"SUM(S18:S21)" +"I27*I$1*Q27" +"0.16*30.417" +"4.65/31" +"+Q28*I28*I1" +"4.41/I$1" +"14.56/28" +"6.201/I$1" +"IF(30,0.6,0)" +"18/I$1" +"2.42/I1" +"+Q38*I38*I1" +"SUM(Q27:Q40)" +"+S41-S43" +"+Q47*I47" +"(14.1123+0.2)/I$1" +"(8.5058)/I$1" +"SUM(Q54:Q56)" +"SUM(S55)" +"6.1038/I$1" +"10.81/I1" +"I70*$I$1*Q70" +"0.76/I$1" +"SUM(T69:T71)" +"65000/12" +"SUM(S70)" +"SUM(S82,S74,S65,S57,S49,S41,S22,S14)" +"SUM(S16,S24,S44,S51,S59,S67,S76,S84)" +"+Rates!W17" +"(E69/(1-0.02184))-Rates!W3" +"+Rates!B17" +"+Rates!B22" +"+Rates!B27" +"+Rates!B37" +"+Rates!B42" +"+Rates!B52" +"+Rates!B62" +"+Rates!B67" +"+Rates!Z17" +"+Rates!B72" +"+Rates!B77" +"+Rates!B82" +"+Rates!B87" +"(E68/(1-0.0228))-Rates!Z3" +"+Rates!B92" +"+Rates!B102" +"+Rates!B107" +"+Rates!B112" +"+Rates!B122" +"SUM(Rates!AI17)" +"SUM(Rates!H132)" +"SUM(Rates!B69+Rates!B71)" +"SUM(Rates!K22+Rates!B69+Rates!B71)" +"SUM(Rates!B69+Rates!B71+Rates!K47)" +"0.0622+B14" +"SUM(K12:K13)" +"+N11-E14" +"SUM(Rates!E37)" +"SUM(Rates!E39,Rates!E41)" +"SUM(Rates!E47)" +"SUM(Rates!E49,Rates!E51)" +"SUM(Rates!E57)" +"SUM(Rates!E72)" +"SUM(Rates!E102)" +"+N12-E14" +"+N11-D14" +"+N12-D14" +"+Rates!H22-0.0225+B35+B36" +"+Rates!H22-0.0072" +"+C27-0.0072" +"+D27-0.0225" +"+D27+0.0072" +"+Rates!H27" +"+Rates!H32" +"+Rates!H37" +"+Rates!H42" +"+Rates!H47" +"+N11-C14" +"+Rates!H52-0.0072" +"+C28+0.0072" +"+N12-C14" +"+Rates!H57-0.0225+B35+B36" +"+Rates!H57-0.0072" +"+Rates!H62" +"+Rates!H67" +"+Rates!H72" +"+Rates!H77" +"+Rates!H82" +"SUM(Rates!H87)" +"+Rates!H97" +"+Rates!H137" +"+Rates!H102" +"+Rates!H112" +"+Rates!H127" +"0.0009+0.0022+0.0075" +"0.0101*(+Rates!H4+Rates!H57-0.0225)" +"+I27-I32" +"+I29-I32" +"+Rates!K17" +"+Rates!K27" +"+Rates!K22" +"+Rates!K32" +"+Rates!K37" +"+Rates!K42" +"+Rates!N32" +"SUM(Rates!N37)" +"+Rates!K87" +"+D44" +"SUM(Rates!N77)" +"SUM(Rates!N82)" +"+Rates!K52" +"+Rates!K47" +"+Rates!K57" +"+Rates!K62" +"+Rates!K67" +"SUM(Rates!N52)" +"SUM(Rates!N57)" +"+Rates!K87" +"+Rates!K77" +"+Rates!K112" +"+Rates!K117" +"+Rates!K122" +"SUM(Rates!N77)" +"SUM(Rates!N82)" +"+Rates!K127" +"+Rates!K132" +"+Rates!K137" +"SUM(Rates!N87)" +"SUM(Rates!N92)" +"+Rates!K142" +"+Rates!K147" +"SUM(Rates!N102)" +"+Rates!K152" +"SUM(Rates!N107)" +"+Rates!Q17" +"SUM(Rates!Q22)" +"SUM(Rates!Q27)" +"SUM(Rates!Q32)" +"+Rates!AF17-0.0072" +"+G51+0.0072" +"+Rates!AF35" +"+Rates!AF23" +"SUM(Rates!AF29)" +"+Rates!AR17" +"+Rates!T32" +"+C57+B56" +"SUM(Rates!T27,Rates!T37,Rates!T32)" +"Rates!AC34" +"+Rates!T37" +"+Rates!T37+Rates!T27" +"+Rates!T27" +"+Rates!H238" +"+Rates!H244" +"+Rates!H250" +"+Rates!H256" +"+Rates!H262" +"Rates!A1" +"+Rates!H268" +"+Rates!H274" +"+Rates!H280" +"+Rates!B6" +"Rates!T3" +"+Rates!B5" +"Rates!B2" +"Rates!B4" +"+Rates!AF3" +"Rates!B3" +"+Rates!H4" +"Rates!B7" +"Rates!K5" +"Rates!Z3" +"Rates!K4" +"Rates!W3" +"Rates!K3" +"Rates!AI3" +"Rates!D2" +"+B3" +"K7" +"+Z3" +"+H3" +"+T3+T37" +"+W17+W3" +"+T4+T27" +"+T5-T3" +"0.004" +"+AR20+AR26+AR32" +"0.0022+0.007+0.0097" +"0.007+0.0022+0.0097" +"0.0022+0.007+0.0225" +"0.0022+0.007" +"0.0022+0.0007-0.0002" +"0.0022" +"B6/(1-0.0035)-B6" +"(E6)/(1-0.0035)-E6" +"(H$3)/(1-G16)-H$3" +"(K$5)/(1-J16)-K$5" +"+Q$3/(1-0.015)-Q$3" +"(+T3-0.108)/(1-0.00489)-(T3-0.108)" +"+W$3/(1-V16)-W$3" +"+AC3/(1-AB16)-AC3" +"+AO3/(1-0)-AO3" +"+AR3/(1-0.02)-AR3" +"SUM(B14:B16)" +"+AU12/(1-AU17)-AU12" +"+AU18+AU16+AU15+AU14" +"0.022" +"0.0001" +"B6/(1-0.0081)-B6" +"(E6)/(1-0.0081)-E6" +"+T3/(1-0.00603)-T3" +"0.007+0.0022" +"0.0022+0.007+0.0012-0.0004" +"+AC$3/(1-AB22)-AC3" +"+AI3/(1-AH22)-AI3" +"+AR3/(1-0.02)-AR3" +"B6/(1-0.0126)-B6" +"+Q$3/(1-0.023)-Q$3" +"+T4/(1-0.0282)-T4" +"+AI3/(1-AH28)-AI3" +"+AR3/(1-0.02)-AR3" +"0.007+0.0097+0.0022" +"B6/(1-0.0316)-B6" +"+E6/(1-0.0316)-E6" +"+Q$3/(1-0.026)-Q$3" +"(+T3-0.108)/(1-0.00489)-(T3-0.108)" +"+AC3/(1-0.0058)-AC3" +"0.0022+0.0012" +"+AI3/(1-AH34)-AI3" +"+AR3/(1-0.02)-AR3" +"B6/(1-0.0469)-B6" +"+E5/(1-0.0046)-E5" +"T3/(1-0.00603)-T3" +"SUM(AI35,AI3)" +"0.04+0.004+0.0022+0.0005" +"+AC3/(1-0.0058)-AC3" +"+AI3/(1-AH40)-AI3" +"B6/(1-0.0553)-B6" +"E5/(1-0.0091)-E5" +"(N$4)/(1-M41)-N$4" +"T4/(1-0.0282)-T4" +"+AI41+AI3" +"B4/(1-0.0046)-B4" +"(E5)/(1-0.0281)-E5" +"T3/(1-0.00603)-T3" +"B5/(1-0.0091)-B5" +"(E4)/(1-0.0045)-E4" +"T4/(1-0.0282)-T4" +"+T54+T48" +"B$5/(1-0.0281)-B$5" +"(E4)/(1-0.0235)-E4" +"0.0097+0.007+0.0022" +"B5/(1-0.0434)-B5" +"(E4)/(1-0.0472)-E4" +"B5/(1-0.0518)-B5" +"(E$3)/(1-0.019)-E$3" +"(B4)/(1-0.0045)-B4" +"(+B4)/(1-0.0235)-B4" +"(+E3)/(1-0.0059)-E3" +"B4/(1-0.0388)-B4" +"(E7)/(1-0.0084)-E7" +"0.0022+0.0097" +"B4/(1-0.0472)-B4" +"(E$7)/(1-D86)-E$7" +"(H4)/(1-G86)-H4" +"(N$6)/(1-M86)-(N$6)" +"0.0511-0.0022-0.0088" +"(B3)/(1-0.019)-B3" +"(H5)/(1-G91)-H5" +"(B3)/(1-0.0343)-B3" +"(H5)/(1-G96)-H5" +"(B3)/(1-0.0427)-B3" +"(+H5)/(1-G101)-H5" +"+'Offseason Rate'!B102+'Offseason Rate'!B3" +"+P102*0.6" +"(B3-0.09)/(1-0.0059)-(B3-0.09)" +"(+H5)/(1-0.005)-H5" +"+'Offseason Rate'!B107+'Offseason Rate'!B3" +"+P107*0.4" +"SUM(Q102:Q107)" +"B7/(1-0.0153)-B7" +"(+H5)/(1-G111)-H5" +"B7/(1-0.0237)-B7" +"(+H$5)/(1-G116)-H$5" +"B$7/(1-A121)-B$7" +"(+H4)/(1-G126)-H4" +"(K$6)/(1-J126)-K$6" +"(+AI3+AI17)/(1-0.0131)-(+AI3+AI17)" +"(+H5)/(1-G136)-H5" +"0.1599-0.0022" +"0.0022+0.0097+0.007" +"0.0022+0+0.0225+0.007" +"(H4)/(1-G141)-H4" +"0.3212-0.0022" +"(H3)/(1-G146)-H3" +"(H3)/(1-G151)-H3" +"(H3)/(1-G156)-H3" +"(H3)/(1-G161)-H3" +"0.3703-0.0022" +"(H4)/(1-G166)-H4" +"(H4)/(1-G171)-H4" +"(H4)/(1-G176)-H4" +"(H4)/(1-G181)-H4" +"(H3)/(1-G186)-H3" +"(H5)/(1-G191)-H5" +"(E5)/(1-G196)-E5" +"(H5)/(1-G201)-H5" +"0.1786-0.0022" +"(H5)/(1-G206)-H5" +"(H5)/(1-G211)-H5" +"(H5)/(1-G216)-H5" +"(H5)/(1-G221)-H5" +"(H5)/(1-G226)-H5" +"(H5)/(1-G231)-H5" +"+K243/(1-G243)" +"+H256+H3" +"+H280+H4" +"+E3" +"0.005+0.002" +"0.0022+0.0072+0.0225" +"0.0022+0.0072" +"(B3)/(1-0.0084)-B3" +"(E$5)/(1-D16)-E$5" +"(H5)/(1-0.0926)-H5" +"+K3/(1-0.0022)-K3" +"+N3/(1-0.0058)-N3" +"SUM(B14:B16)" +"0.0022" +"0.0303+0.002" +"(B3)/(1-0.0244)-B3" +"(H5)/(1-0.1089)-H5" +"0.0072+0.0022" +"+K3/(1-0.0268)-K3" +"+N3/(1-0.0058)-N3" +"(B3)/(1-0.0443)-B3" +"(H4)/(1-0.0812)-H4" +"0.0275+0.002" +"+K3/(1-0.0268)-K3" +"(B3)/(1-0.0504)-B3" +"(H4)/(1-0.0975)-H4" +"0.0152+0.002" +"0.002+0.0072+0.0022" +"+K3/(1-0.0169)-K3" +"(B3)/(1-0.058)-B3" +"(H3)/(1-0.0761)-H3" +"(B3)/(1-0.0672)-B3" +"(H3)/(1-0.0924)-H3" +"(B3)/(1-0.0742)-B3" +"(E$4)/(1-D46)-E$4" +"(H6)/(1-0.0498)-(H6)" +"(B4)/(1-0.0095)-B4" +"(H6)/(1-0.0661)-(H6)" +"(B4)/(1-0.017)-B4" +"(H6)/(1-0.0545)-H6" +"(B4)/(1-0.0369)-B4" +"(H7)/(1-0.0299)-H7" +"(B4)/(1-0.0429)-B4" +"(B4)/(1-0.0506)-B4" +"(E$3)/(1-D71)-E$3" +"(B4)/(1-0.0597)-B4" +"(B4)/(1-0.0667)-B4" +"(B4)/(1-0.0358)-B4" +"0.0511-0.0022-0.0088" +"(B5)/(1-0.0101)-B5" +"(B5)/(1-0.0192)-B5" +"(+B5)/(1-0.0117)-B5" +"(+B5)/(1-0.005)-B5" +"(+B5)/(1-0.0186)-B5" +"(E$6)/(1-D111)-(E$6)" +"(+B$5)/(1-0.0127)-B$5" +"(+B4)/(1-0.0186)-B4" +"(+AC3+AC17)/(1-0.0131)-(+AC3+AC17)" +"(E$6)/(1-D126)-E$6" +"(+B5)/(1-0.0107)-B5" +"0.1599-0.0022" +"0.0022+0+0.0225+0.0072" +"(B4)/(1-0.095)-B4" +"(E$7)/(1-D136)-E$7" +"0.3212-0.0022" +"(B3)/(1-0.0244)-B3" +"0.3703-0.0022" +"(B4)/(1-0.0369)-B4" +"0.1786-0.0022" +"(B5)/(1-0.0117)-B5" +"+F8/(1-F10)-F8" +"+F11+F9" +"+F58/(1-F61)-F58" +"SUM(F59:F60,F62)" +"0.0022+0.0075" +"SUM(F80,F78,F77)" +"0.18+2.27" +"SUM(F146,F148)" +"+C12/C17" +"+'Offseason Rate'!E42" +"+D12*E12" +"+G12*D12" +"+F12+H12" +"+C13/C17" +"+'Offseason Rate'!E67" +"+C14/C17" +"+'Offseason Rate'!E107" +"+C15/C17" +"+'Offseason Rate'!E122" +"+C16/C17" +"+'Offseason Rate'!E107" +"SUM(C12:C16)" +"+I18-I17" +"+#REF!" +"+Rates!B42" +"+Rates!B67" +"+Rates!B87" +"SUM(C36:C38)" +"+Rates!#REF!" +"+D45+C45" +"+H45-G45-F45-E45" +"+F50-D50-E50-C50" +"+Rates!H32" +"+Rates!H67" +"+Rates!H37" +"+Rates!H72" +"+C74/C74" +"+D102*E102" +"+F102*D102" +"(+G102*H102)" +"+I102-F102" +"+L102-E102" +"+M102*5" +"+N102*D102" +"SUM(O102:O103)" +"+C102*F102" +"+C107+C106" +"+C108/C105" +"+Rates!H32" +"+M110*7" +"+Rates!H67" +"AVERAGE(M110:M111)" +"+O112+O104" +"+O114/12" +"+M113+M105" +"+Rates!H37" +"+Rates!H72" +"+Rates!H42" +"+Rates!H77" +"SUM(D7:D23)" +"ROUND(123971/28,0)" +"ROUND(84164/31,0)" +"ROUND(92192/30,0)" +"ROUND(58318/28,0)" +"ROUND(57629/31,0)" +"ROUND(74775/30,0)" +"ROUND(70576/31,0)" +"ROUND(0.9718*41486/31,0)" +"ROUND(0.9718*36508/28,0)" +"ROUND(0.9718*26671/31,0)" +"ROUND(0.9718*13166/31,0)" +"SUM(D29:D33)" +"SUM(D34,D24)" +"+D45-D36" +"5.29+0.0125" +"+B6*C6" +"SUM(B6,F6,J6,N6)" +"ROUND(+S6*(1-0.02184),0)-1" +"+A6+1" +"+B6" +"+B6*C6" +"SUM(B6,F6,J6,N6,R6,V6)" +"+A6+1" +"+B6" +"+B5" +"ROUND(+E6*(1-0.02184),0)" +"IF(B6-H6>0,+B6-H6,0)" +"+B6+C6-F6" +"SUM('3rd Party Deals'!T6)" +"SUM('Spot wENA'!Z6)" +"SUM(M6:O6)" +"IF(T6>0,+B6-T6,0)" +"IF(K6-P6>0,K6-P6,0)" +"IF(P6-K6>0,P6-K6,0)" +"ROUND((+X6+0.01)/(1-0.02184)+0.0227,2)" +"+F6-AA6" +"+T6-AC6" +"10.8-Y6" +"+AH6*T6" +"+A6+1" +"+C6" +"SUM(AI6:AI17)" +"SUM(B6:B37)" +"+E40-E38" +"0.0072+0.0022" +"SUM(I7:I9)" +"ROUND(+C6/(1-C10)+(C8+C9),4)-C6" +"I6+I10" +"SUM(C6,C7,C11)" +"+E12+E11+E6" +"+I18/31" +"+I19/28" +"ROUND(+D18*(1-C22),0)" +"ROUND((+C18+C19)/(1-C22)+(C20+C21),4)-C18-C19" +"+#REF!" +"3.145/J$1" +"+J12*R12*31" +"+R14*J14*$J$1" +"SUM(J16:N16)" +"J16*J$1*R16" +"+R22*J22*J2" +"+R23*J23*J1" +"+R24*J24*J1" +"3.145/J1" +"+R25*J25*J1" +"SUM(R12:R25)" +"SUM(T12:T26)" +"+J29*R29" +"1.544/J1" +"+J30*R30*J1" +"1.544/J1" +"+J32*R32*30" +"+W31" +"1.544/J1" +"1.544/J1" +"1.544/J1" +"1.544/J1" +"+R40*J40*J1" +"1.544/28" +"10.845/J1" +"+J44*R44*J1" +"1.544/31" +"+W43" +"10.845/J1" +"10.845/J1" +"10.845/J1" +"+R48*J48*30" +"10.845/J1" +"8.115/J1" +"10.845/J1" +"10.845/J1" +"10.845/J1" +"8.15/J1" +"10.845/J1" +"10.845/J1" +"8.155/J1" +"8.155/J1" +"10.845/J1" +"10.845/J1" +"4.75/J1" +"4.75/J1" +"4.75/J1" +"SUM(R47:R63)" +"SUM(T29:T64)" +"SUM(T67:T67)" +"7.1121/J$1" +"7+14" +"23+48" +"54+112" +"385+790" +"263+540" +"7.0221/J$1" +"898+1844" +"15+32" +"11.9593/J1" +"7.1121/J1" +"113+232" +"12.6955/J1" +"839+1723" +"13.8142/J1" +"+R99*J99" +"13.8142/J1" +"11.9593/J1" +"+J116*R116*J1" +"12.6955/J1" +"+R117*J117*J1" +"12.695/J1" +"+J118*R118*J1" +"11.9593/J1" +"+J119*R119*$J$1" +"12.6955/J1" +"11.9593/J1" +"SUM(T70:T121)" +"+T122+T65+T27" +"+#REF!" +"SUM(J8:N8)" +"6.285/J$1" +"J10*J$1*R10" +"6.431/$J$1" +"6.059/$J$1" +"J19*R19" +"5.171/J$1" +"5.18/J$1" +"5.1807/J$1" +"6.431/J$1" +"6.354/J$1" +"SUM(T8:T65)" +"SUM(T67)" +"SUM(D7:D23)" +"ROUND(123971/28,0)" +"ROUND(84164/31,0)" +"ROUND(92192/30,0)" +"ROUND(58318/28,0)" +"ROUND(57629/31,0)" +"ROUND(74775/30,0)" +"ROUND(70576/31,0)" +"ROUND(0.9718*41486/31,0)" +"ROUND(0.9718*36508/28,0)" +"ROUND(0.9718*26671/31,0)" +"ROUND(0.9718*13166/31,0)" +"SUM(D29:D33)" +"SUM(D34,D24)" +"+D45-D36" +"6.44+0.0125" +"+B6*C6" +"SUM(B6,F6,J6,N6)" +"ROUND(+R6*(1-0.02184),0)-1" +"+A6+1" +"+B6" +"+B6*C6" +"SUM(B6,F6,J6,N6,R6,V6)" +"+A6+1" +"+B6" +"+B5" +"ROUND(+E6*(1-0.02184),0)" +"IF(B6-H6>0,+B6-H6,0)" +"+B6+C6-F6" +"SUM('3rd Party Deals'!S6)" +"SUM('Spot wENA'!Z6)" +"SUM(M6:O6)" +"IF(T6>0,+B6-T6,0)" +"IF(K6-P6>0,K6-P6,0)" +"IF(P6-K6>0,P6-K6,0)" +"ROUND((+X6+0.01)/(1-0.02184)+0.0227,2)" +"+A6+1" +"+C6" +"SUM(B6:B37)" +"+E40-E38" +"0.0072+0.0022" +"SUM(I7:I9)" +"ROUND(+C6/(1-C10)+(C8+C9),4)-C6" +"I6+I10" +"SUM(C6,C7,C11)" +"+E12+E11+E6" +"+I18/31" +"+I19/28" +"ROUND(+D18*(1-C22),0)" +"ROUND((+C18+C19)/(1-C22)+(C20+C21),4)-C18-C19" +"+#REF!" +"3.145/J$1" +"+J12*R12*31" +"+R14*J14*$J$1" +"SUM(J16:N16)" +"J16*J$1*R16" +"+R22*J22*J2" +"+R23*J23*J1" +"+R24*J24*J1" +"3.145/J1" +"+R25*J25*J1" +"SUM(R12:R25)" +"SUM(T12:T26)" +"+J29*R29" +"1.544/J1" +"+J30*R30*J1" +"1.544/J1" +"+J32*R32*30" +"1.544/J1" +"+W33" +"1.544/28" +"1.544/31" +"10.845/J1" +"10.845/J1" +"+R42*J42*30" +"10.845/J1" +"10.845/J1" +"10.845/J1" +"10.845/J1" +"8.155/J1" +"10.845/J1" +"8.155/J1" +"8.155/J1" +"10.845/J1" +"10.845/J1" +"4.75/J1" +"4.75/J1" +"4.75/J1" +"SUM(T29:T56)" +"SUM(T59:T59)" +"7.4554/J$1" +"7.5654/J$1" +"51+104" +"359+738" +"53+108" +"22+45" +"6.1326/J$1" +"14+29" +"11.9593/J1" +"839+1723" +"11.9593/J1" +"+R90*J90" +"14.9577/J1" +"14.9577/J1" +"+J103*R103*J1" +"14.0775/J1" +"+J104*R104*J1" +"14.0775/J1" +"+J105*R105*$J$1" +"14.0775/J1" +"11.9593/J1" +"SUM(T62:T107)" +"+T108+T57+T27" +"+#REF!" +"SUM(J8:N8)" +"6.285/J$1" +"J10*J$1*R10" +"6.431/$J$1" +"6.059/$J$1" +"J19*R19" +"5.171/J$1" +"5.18/J$1" +"5.1807/J$1" +"6.431/J$1" +"6.354/J$1" +"SUM(T8:T65)" +"SUM(T67)" +"SUM(D7:D23)" +"ROUND(123971/28,0)" +"ROUND(84164/31,0)" +"ROUND(92192/30,0)" +"ROUND(58318/28,0)" +"ROUND(57629/31,0)" +"ROUND(74775/30,0)" +"ROUND(70576/31,0)" +"ROUND(0.9718*41486/31,0)" +"ROUND(0.9718*36508/28,0)" +"ROUND(0.9718*26671/31,0)" +"ROUND(0.9718*13166/31,0)" +"SUM(D29:D33)" +"SUM(D34,D24)" +"+D45-D36" +"6.44+0.0125" +"+B6*C6" +"SUM(B6,F6,J6,N6)" +"ROUND(+R6*(1-0.02184),0)-1" +"+A6+1" +"+B6" +"+B6*C6" +"SUM(B6,F6,J6,N6,R6,V6)" +"+A6+1" +"+B6" +"+B5" +"ROUND(+E6*(1-0.02184),0)" +"IF(B6-H6>0,+B6-H6,0)" +"+B6+C6-F6" +"SUM('3rd Party Deals'!S6)" +"SUM('Spot wENA'!Z6)" +"SUM(M6:O6)" +"IF(T6>0,+B6-T6,0)" +"IF(K6-P6>0,K6-P6,0)" +"IF(P6-K6>0,P6-K6,0)" +"ROUND((+X6+0.01)/(1-0.02184)+0.0227,2)" +"+Y6*T6" +"+A6+1" +"+C6" +"21731+69953" +"SUM(B6:B37)" +"+B38-T38" +"+B42*Pricing!C12" +"+T38" +"+Z38" +"SUM(B42:B43)" +"+C44/B44" +"0.0072+0.0022" +"SUM(I7:I9)" +"ROUND(+C6/(1-C10)+(C8+C9),4)-C6" +"I6+I10" +"SUM(C6,C7,C11)" +"+E12+E11+E6" +"+I18/31" +"+I19/28" +"ROUND(+D18*(1-C22),0)" +"ROUND((+C18+C19)/(1-C22)+(C20+C21),4)-C18-C19" +"+#REF!" +"3.145/J$1" +"+J12*R12*31" +"+R14*J14*$J$1" +"SUM(J16:N16)" +"J16*J$1*R16" +"+R22*J22*J2" +"+R23*J23*J1" +"+R24*J24*J1" +"3.145/J1" +"+R25*J25*J1" +"SUM(R12:R25)" +"SUM(T12:T26)" +"+J29*R29" +"1.544/J1" +"+J30*R30*J1" +"1.544/J1" +"+J32*R32*30" +"1.544/J1" +"+W33" +"1.544/28" +"1.544/31" +"10.845/J1" +"10.845/J1" +"+R42*J42*30" +"10.845/J1" +"10.845/J1" +"10.845/J1" +"10.845/J1" +"8.155/J1" +"10.845/J1" +"8.155/J1" +"8.155/J1" +"10.845/J1" +"10.845/J1" +"4.75/J1" +"4.75/J1" +"4.75/J1" +"SUM(T29:T56)" +"SUM(T59:T59)" +"7.4554/J$1" +"7.5654/J$1" +"51+104" +"359+738" +"53+108" +"22+45" +"6.1326/J$1" +"14+29" +"11.9593/J1" +"839+1723" +"11.9593/J1" +"+R90*J90" +"14.9577/J1" +"14.9577/J1" +"+J103*R103*J1" +"14.0775/J1" +"+J104*R104*J1" +"14.0775/J1" +"+J105*R105*$J$1" +"14.0775/J1" +"11.9593/J1" +"SUM(T62:T107)" +"+T108+T57+T27" +"+#REF!" +"SUM(J8:N8)" +"6.285/J$1" +"J10*J$1*R10" +"6.431/$J$1" +"6.059/$J$1" +"J19*R19" +"5.171/J$1" +"5.18/J$1" +"5.1807/J$1" +"6.431/J$1" +"6.354/J$1" +"SUM(T8:T65)" +"SUM(T67)" +"C8*0.981" +"D8-E8" +"D8*K8" +"+A8+1" +"+E8" +"(D9-E9)+F8" +"ROUND(+C10*(1-0.019),0)" +"5.125+0.05" +"3025+1472" +"+E34" +"(D36-E36)+F34" +"SUM(B8:B39)" +"F39" +"C8*0.981" +"D8-E8" +"D8*K8" +"+A8+1" +"+E8" +"(D9-E9)+F8" +"ROUND(+C10*(1-0.019),0)" +"5.125+0.05" +"3025+1472" +"5.345+0.05" +"+E34" +"(D36-E36)+F34" +"SUM(B8:B39)" +"F39" +"SUM(D7:D23)" +"ROUND(123971/28,0)" +"ROUND(84164/31,0)" +"ROUND(92192/30,0)" +"ROUND(58318/28,0)" +"ROUND(57629/31,0)" +"ROUND(74775/30,0)" +"ROUND(70576/31,0)" +"ROUND(0.9718*41486/31,0)" +"ROUND(0.9718*36508/28,0)" +"ROUND(0.9718*26671/31,0)" +"ROUND(0.9718*13166/31,0)" +"SUM(D29:D33)" +"SUM(D34,D24)" +"+D45-D36" +"5.29+0.0125" +"+B6*C6" +"SUM(B6,F6,J6,N6)" +"ROUND(+S6*(1-0.02184),0)-1" +"+A6+1" +"+B6" +"+B6*C6" +"SUM(B6,F6,J6,N6,R6,V6)" +"+A6+1" +"+B6" +"+B5" +"ROUND(+E6*(1-0.02184),0)" +"IF(B6-H6>0,+B6-H6,0)" +"+B6+C6-F6" +"SUM('3rd Party Deals'!T6)" +"SUM('Spot wENA'!Z6)" +"SUM(M6:O6)" +"IF(T6>0,+B6-T6,0)" +"IF(K6-P6>0,K6-P6,0)" +"IF(P6-K6>0,P6-K6,0)" +"ROUND((+X6+0.01)/(1-0.02184)+0.0227,2)" +"+F6-AA6" +"+T6-AC6" +"10.8-Y6" +"+AH6*T6" +"+A6+1" +"+C6" +"SUM(AI6:AI17)" +"SUM(B6:B37)" +"+E40-E38" +"0.0072+0.0022" +"SUM(I7:I9)" +"ROUND(+C6/(1-C10)+(C8+C9),4)-C6" +"I6+I10" +"SUM(C6,C7,C11)" +"+E12+E11+E6" +"+I18/31" +"+I19/28" +"ROUND(+D18*(1-C22),0)" +"ROUND((+C18+C19)/(1-C22)+(C20+C21),4)-C18-C19" +"+#REF!" +"3.145/J$1" +"+J12*R12*31" +"+R14*J14*$J$1" +"SUM(J16:N16)" +"J16*J$1*R16" +"+R22*J22*J2" +"+R23*J23*J1" +"+R24*J24*J1" +"3.145/J1" +"+R25*J25*J1" +"SUM(R12:R25)" +"SUM(T12:T26)" +"+J29*R29" +"1.544/J1" +"+J30*R30*J1" +"1.544/J1" +"+J32*R32*30" +"+W31" +"1.544/J1" +"1.544/J1" +"1.544/J1" +"1.544/J1" +"+R40*J40*J1" +"1.544/28" +"10.845/J1" +"+J44*R44*J1" +"1.544/31" +"+W43" +"10.845/J1" +"10.845/J1" +"10.845/J1" +"+R48*J48*30" +"10.845/J1" +"8.115/J1" +"10.845/J1" +"10.845/J1" +"10.845/J1" +"8.15/J1" +"10.845/J1" +"10.845/J1" +"8.155/J1" +"8.155/J1" +"10.845/J1" +"10.845/J1" +"4.75/J1" +"4.75/J1" +"4.75/J1" +"SUM(R47:R63)" +"SUM(T29:T64)" +"SUM(T67:T67)" +"7.1121/J$1" +"7+14" +"23+48" +"54+112" +"385+790" +"263+540" +"7.0221/J$1" +"898+1844" +"15+32" +"11.9593/J1" +"7.1121/J1" +"113+232" +"12.6955/J1" +"839+1723" +"13.8142/J1" +"+R99*J99" +"13.8142/J1" +"11.9593/J1" +"+J116*R116*J1" +"12.6955/J1" +"+R117*J117*J1" +"12.695/J1" +"+J118*R118*J1" +"11.9593/J1" +"+J119*R119*$J$1" +"12.6955/J1" +"11.9593/J1" +"SUM(T70:T121)" +"+T122+T65+T27" +"+#REF!" +"SUM(J8:N8)" +"6.285/J$1" +"J10*J$1*R10" +"6.431/$J$1" +"6.059/$J$1" +"J19*R19" +"5.171/J$1" +"5.18/J$1" +"5.1807/J$1" +"6.431/J$1" +"6.354/J$1" +"SUM(T8:T65)" +"SUM(T67)" +"+B4/12" +"+E12*E11" +"+E16-E13" +"+E17-E18" +"NOW( )-1" +"C12-D12" +"E12+F11" +"NOW( )" +"NOW( )+1" +"NOW( )+2" +"NOW( )+3" +"C27*E27" +"SUM(D25:D29)" +"SUM(D32:D34)" +"C8*0.981" +"D8-E8" +"D8*K8" +"(D9-E9)+F8" +"SUM(B8:B38)" +"F38" +"C8*0.981" +"D8-E8" +"D8*I8" +"(D9-E9)+F8" +"SUM(B25:B39)" +"SUM(C8:C39)" +"F38" +"SUM(K23:K39)" +"NOW( )-1" +"C12-D12" +"E12+F11" +"NOW( )" +"NOW( )+1" +"NOW( )+2" +"NOW( )+3" +"C27*E27" +"SUM(D25:D29)" +"SUM(D32:D34)" +"C8*0.981" +"D8-E8" +"D8*K8" +"(D9-E9)+F8" +"SUM(B8:B38)" +"F38" +"NOW( )" +"NOW( )+1" +"NOW( )+2" +"NOW( )+3" +"NOW( )+4" +"NOW( )+5" +"NOW( )+6" +"NOW( )+7" +"NOW( )" +"C12-D12" +"E12+F11" +"NOW( )+1" +"NOW( )+2" +"NOW( )+3" +"C28*E28" +"SUM(D28:D30)" +"B9*0.9718" +"D9*0.0282" +"IF(B9>0,((C9-D9)),IF(B9=0,B9-(D9)))+E9" +"G8+F9" +"B9*(I9+0.065)" +"J9+K9" +"D9*I9" +"N9*0.015" +"B10*0.0282" +"IF(B10>0,((C10-D10)),IF(B10=0,B10-(D10)))" +"C33*4.55" +"B34*I34" +"IF(B37>0,((C37-D37)),IF(B37=0,B37-(D37+E37)))" +"SUM(B9:B39)" +"D41*0.05" +"SUM(L9:L40)" +"+C4-D4" +"+B4+1" +"+E4+C5-D5" +"+F5*E5" +"SUM(I58:M58)" +"I58*I$1*R58" +"1.0603/I$1" +"SUM(I12:M12)" +"I12*I$1*Q12" +"SUM(Q12:Q12)" +"+V11" +"1.0603/I$1" +"SUM(I13:M13)" +"I13*I$1*Q13" +"3.145/I$1" +"2.6805/I$1" +"3.14/I$1" +"1.12/I$1" +"1.2/I$1" +"SUM(Q13:Q29)" +"+S30-S31" +"0.16*30.417" +"6.195/I$1" +"6.231/I$1" +"6.201/I$1" +"SUM(Q35:Q42)" +"+S43-S45" +"SUM(Q50:Q61)" +"SUM(S50:S55)" +"6.38/I$1" +"1.3566/I1" +"SUM(Q67:Q69)" +"+S67" +"(14.1123+0.2)/I$1" +"(8.5058)/I$1" +"SUM(S76)" +"6.1038/I$1" +"SUM(T85:T86)" +"4.28/I$1" +"5.2701/I$1" +"+I109*Q109*I1" +"5.45/I$1" +"+I110*Q110*I1" +"+Q111*I111" +"1.15/I$1" +"+I112*Q112*I1" +"+I113*Q113" +"5.61/I$1" +"+I116*Q116*$I$1" +"+I119*Q119*I1" +"SUM(Q109:Q122)" +"SUM(S109:S115)" +"10.81/I$1" +"0.76/I$1" +"SUM(T127:T129)" +"65000/12" +"SUM(Q128:Q131)" +"SUM(S128)" +"0.9135*0.0328767" +"I137*$I$1*Q137" +"1.2166668*0.0328767" +"1.5208339*0.0328767" +"SUM(Q137:Q138)" +"+I146*Q146*I$1" +"0.45/I$1" +"+Rates!W17" +"+Rates!W16" +"+Rates!B17" +"+Rates!B22" +"+Rates!B27" +"+Rates!B32" +"+Rates!B37" +"+Rates!B42" +"+Rates!B52" +"+Rates!B57" +"+Rates!B62" +"+Rates!B67" +"+Rates!Z17" +"+Rates!B72" +"+Rates!B77" +"+Rates!B82" +"+Rates!B87" +"+Rates!Z16" +"+Rates!B92" +"+Rates!B102" +"+Rates!B107" +"+Rates!B112" +"+Rates!B122" +"SUM(Rates!AI17)" +"SUM(Rates!H137)" +"SUM(Rates!B69+Rates!B71)" +"SUM(Rates!K22+Rates!B69+Rates!B71)" +"SUM(Rates!B69+Rates!B71+Rates!K47)" +"0.0622+B14" +"SUM(K12:K13)" +"+N11-E14" +"SUM(Rates!E37)-0.0189" +"SUM(Rates!E39,Rates!E41)" +"SUM(Rates!E47)" +"SUM(Rates!E49,Rates!E51)" +"SUM(Rates!E57)" +"SUM(Rates!E67)" +"SUM(Rates!E82)" +"+N12-E14" +"+N11-D14" +"+N12-D14" +"+Rates!H22-0.0225+B35+B36" +"+Rates!H22-0.0072" +"+C27-0.0072" +"+D27-0.0225" +"+D27+0.0072" +"+Rates!H27" +"+Rates!H32" +"+Rates!H37" +"+Rates!H42" +"+Rates!H47" +"+N11-C14" +"+Rates!H52-0.0072" +"+C28+0.0072" +"+N12-C14" +"+Rates!H57-0.0225+B35+B36" +"+Rates!H57-0.0072" +"+Rates!H62" +"+Rates!H67" +"+Rates!H72" +"+Rates!H77" +"+Rates!H82" +"SUM(Rates!H87)" +"+Rates!H97" +"+Rates!H102" +"+Rates!H107" +"+Rates!H117" +"+Rates!H132" +"0.0009+0.0022+0.0075" +"0.0101*(+Rates!H4+Rates!H57-0.0225)" +"+I27-I32" +"+I29-I32" +"+Rates!K17" +"+Rates!K27" +"+Rates!K22" +"+Rates!K32" +"+Rates!K37" +"+Rates!K42" +"+Rates!N32" +"SUM(Rates!N37)" +"+Rates!K87" +"+D44" +"SUM(Rates!N77)" +"SUM(Rates!N82)" +"+Rates!K52" +"+Rates!K47" +"+Rates!K57" +"+Rates!K62" +"+Rates!K67" +"SUM(Rates!N52)" +"SUM(Rates!N57)" +"+Rates!K87" +"+Rates!K77" +"+Rates!K97" +"+Rates!K102" +"+Rates!K107" +"SUM(Rates!N77)" +"SUM(Rates!N82)" +"+Rates!K112" +"+Rates!K117" +"+Rates!K122" +"SUM(Rates!N87)" +"SUM(Rates!N92)" +"+Rates!K142" +"+Rates!K147" +"SUM(Rates!N102)" +"+Rates!K152" +"SUM(Rates!N107)" +"+Rates!Q17" +"SUM(Rates!Q22)" +"SUM(Rates!Q27)" +"SUM(Rates!Q32)" +"+Rates!AF17-0.0072" +"+G51+0.0072" +"+Rates!AF35" +"+Rates!AF23" +"SUM(Rates!AF29)" +"+Rates!AL17" +"+Rates!T32" +"+C57+B56" +"SUM(Rates!T27,Rates!T37,Rates!T32)" +"Rates!AC34" +"+Rates!T37" +"+Rates!T37+Rates!T27" +"+Rates!T27" +"+Rates!H238" +"+Rates!H244" +"+Rates!H250" +"+Rates!H256" +"+Rates!H262" +"Rates!A1" +"+Rates!H268" +"+Rates!H274" +"+Rates!H280" +"+Rates!B6" +"Rates!T3" +"+Rates!B5" +"Rates!B2" +"Rates!B4" +"+Rates!AF3" +"Rates!B3" +"+Rates!H4" +"Rates!B7" +"Rates!K5" +"Rates!Z3" +"Rates!K4" +"Rates!W3" +"Rates!K3" +"Rates!AI3" +"Rates!D2" +"+B3" +"K7" +"+T3+T37" +"+W17+W3" +"+T4+T27" +"4.91+0.06" +"+T5-T3" +"0.004" +"+AL20+AL26+AL32" +"0.0022+0.007+0.0097" +"0.007+0.0022+0.0097" +"0.0022+0.007+0.0225" +"0.0022+0.007" +"0.0022+0.0007-0.0002" +"0.0022" +"B6/(1-A16)-B6" +"(E6)/(1-D16)-E6" +"(H$3)/(1-G16)-H$3" +"(K$5)/(1-J16)-K$5" +"+Q$3/(1-0.015)-Q$3" +"(+T3-0.108)/(1-0.00552)-(T3-0.108)" +"+W$3/(1-V16)-W$3" +"+AC3/(1-AB16)-AC3" +"+AL3/(1-0.02)-AL3" +"SUM(B14:B16)" +"+AO12/(1-AO17)-AO12" +"+AO18+AO16+AO15+AO14" +"0.022" +"0.0001" +"B6/(1-A21)-B6" +"(E$6)/(1-D21)-E$6" +"+T3/(1-0.00697)-T3" +"0.007+0.0022" +"0.0022+0.007+0.0012-0.0004" +"+AC$3/(1-AB22)-AC3" +"+AI3/(1-AH22)-AI3" +"+AL3/(1-0.02)-AL3" +"0.2644-0.0022" +"B6/(1-A26)-B6" +"+Q$3/(1-0.023)-Q$3" +"+T4/(1-0.02902)-T4" +"+AI3/(1-AH28)-AI3" +"+AL3/(1-0.02)-AL3" +"0.007+0.0097+0.0022" +"B6/(1-A31)-B6" +"+Q$3/(1-0.026)-Q$3" +"(+T3-0.108)/(1-0.00552)-(T3-0.108)" +"+AC3/(1-0.0058)-AC3" +"0.0022+0.0012" +"+AI3/(1-AH34)-AI3" +"+AL3/(1-0.02)-AL3" +"B6/(1-A36)-B6" +"+E$5/(1-D36)-E$5" +"T3/(1-0.00697)-T3" +"SUM(AI35,AI3)" +"0.04+0.004+0.0022+0.0005" +"+AC3/(1-0.0058)-AC3" +"+AI3/(1-AH40)-AI3" +"B6/(1-A41)-B6" +"(N$4)/(1-M41)-N$4" +"T4/(1-0.02902)-T4" +"+AI41+AI3" +"B4/(1-A46)-B4" +"T3/(1-0.00697)-T3" +"B$5/(1-A51)-B$5" +"T4/(1-0.02902)-T4" +"+T54+T48" +"0.0097+0.007+0.0022" +"0.0022+0.0097" +"(E$7)/(1-D86)-E$7" +"(H4)/(1-G86)-H4" +"(N$6)/(1-M86)-(N$6)" +"0.0511-0.0022-0.0088" +"(B3)/(1-A91)-B3" +"(H5)/(1-G91)-H5" +"(B3)/(1-A96)-B3" +"(H5)/(1-G96)-H5" +"(B3)/(1-A101)-B3" +"(+H5)/(1-G101)-H5" +"+'Offseason Rate'!B102+'Offseason Rate'!B3" +"+P102*0.6" +"+'Offseason Rate'!#REF!+'Offseason Rate'!E3" +"B3/(1-A106)-B3" +"(+H5)/(1-G106)-H5" +"+'Offseason Rate'!B107+'Offseason Rate'!B3" +"+P107*0.4" +"+'Offseason Rate'!E92+'Offseason Rate'!E3" +"SUM(Q102:Q107)" +"B7/(1-A111)-B7" +"(+H$5)/(1-G111)-H$5" +"B7/(1-A116)-B7" +"(+H5)/(1-G116)-H5" +"B$7/(1-A121)-B$7" +"(+H4)/(1-G131)-H4" +"(+AI3+AI17)/(1-0.0131)-(+AI3+AI17)" +"0.1599-0.0022" +"0.0022+0.0097+0.007" +"0.0022+0+0.0225+0.007" +"(H4)/(1-G141)-H4" +"0.3212-0.0022" +"(H3)/(1-G146)-H3" +"(H3)/(1-G151)-H3" +"(H3)/(1-G156)-H3" +"(H3)/(1-G161)-H3" +"0.3703-0.0022" +"(H4)/(1-G166)-H4" +"(H4)/(1-G171)-H4" +"(H4)/(1-G176)-H4" +"(H4)/(1-G181)-H4" +"(H3)/(1-G186)-H3" +"(H5)/(1-G191)-H5" +"(E5)/(1-G196)-E5" +"(H5)/(1-G201)-H5" +"0.1786-0.0022" +"(H5)/(1-G206)-H5" +"(H5)/(1-G211)-H5" +"(H5)/(1-G216)-H5" +"(H5)/(1-G221)-H5" +"(H5)/(1-G226)-H5" +"(H5)/(1-G231)-H5" +"+E3" +"0.005+0.002" +"0.004" +"0.0022+0.007+0.0225" +"0.0022+0.007" +"0.0022+0.0072" +"(B$3)/(1-A16)-B$3" +"(E$5)/(1-D16)-E$5" +"+K3/(1-0.0022)-K3" +"+N3/(1-0.0058)-N3" +"+Q$3/(1-P16)-Q$3" +"SUM(B14:B16)" +"0.0022" +"0.0303+0.002" +"0.022" +"0.0072+0.0022" +"0.007+0.0022" +"+K3/(1-0.0268)-K3" +"+N3/(1-0.0058)-N3" +"0.0275+0.002" +"+K3/(1-0.0268)-K3" +"0.0152+0.002" +"0.002+0.0072+0.0022" +"+K3/(1-0.0169)-K3" +"(H$4)/(1-G41)-H$4" +"(B4)/(1-A86)-B4" +"(H$6)/(1-G86)-(H$6)" +"0.0511-0.0022-0.0088" +"(B5)/(1-A91)-B5" +"(B5)/(1-A96)-B5" +"(+B5)/(1-A101)-B5" +"(+B5)/(1-0.005)-B5" +"(H$7)/(1-G106)-H$7" +"(+B5)/(1-A111)-B5" +"(E$6)/(1-D111)-E$6" +"(+B$5)/(1-A116)-B$5" +"(+B4)/(1-A126)-B4" +"(+AC3+AC17)/(1-0.0131)-(+AC3+AC17)" +"(+B5)/(1-A136)-B5" +"0.1599-0.0022" +"0.0022+0+0.0225+0.007" +"(B4)/(1-A141)-B4" +"0.3212-0.0022" +"(B3)/(1-A146)-B3" +"(B3)/(1-A151)-B3" +"(B3)/(1-A156)-B3" +"(B3)/(1-A161)-B3" +"0.3703-0.0022" +"(B4)/(1-A166)-B4" +"(B4)/(1-A171)-B4" +"(B4)/(1-A176)-B4" +"(B4)/(1-A181)-B4" +"(B3)/(1-A186)-B3" +"(B5)/(1-A191)-B5" +"(#REF!)/(1-A196)-#REF!" +"(B5)/(1-A201)-B5" +"0.1786-0.0022" +"(B5)/(1-A206)-B5" +"(B5)/(1-A211)-B5" +"(B5)/(1-A216)-B5" +"(B5)/(1-A221)-B5" +"(B5)/(1-A226)-B5" +"+E228/(1-A243)" +"(B5)/(1-A231)-B5" +"+B256+B3" +"+B280+B4" +"+F8/(1-F10)-F8" +"+F11+F9" +"+F58/(1-F61)-F58" +"SUM(F59:F60,F62)" +"0.0022+0.0075" +"SUM(F80,F78,F77)" +"0.18+2.27" +"SUM(F146,F148)" +"+C12/C17" +"+'Offseason Rate'!E42" +"+D12*E12" +"+G12*D12" +"+F12+H12" +"+C13/C17" +"+'Offseason Rate'!E67" +"+C14/C17" +"+'Offseason Rate'!E92" +"+C15/C17" +"+'Offseason Rate'!E107" +"+C16/C17" +"+'Offseason Rate'!E92" +"SUM(C12:C16)" +"+I18-I17" +"+#REF!" +"+Rates!B42" +"+Rates!B67" +"+Rates!B87" +"SUM(C36:C38)" +"+Rates!#REF!" +"+D45+C45" +"+H45-G45-F45-E45" +"+F50-D50-E50-C50" +"+Rates!H32" +"+Rates!H67" +"+Rates!H37" +"+Rates!H72" +"+C74/C74" +"+D102*E102" +"+F102*D102" +"(+G102*H102)" +"+I102-F102" +"+L102-E102" +"+M102*5" +"+N102*D102" +"SUM(O102:O103)" +"+C102*F102" +"+C107+C106" +"+C108/C105" +"+Rates!H32" +"+M110*7" +"+Rates!H67" +"AVERAGE(M110:M111)" +"+O112+O104" +"+O114/12" +"+M113+M105" +"+Rates!H37" +"+Rates!H72" +"+Rates!H42" +"+Rates!H77" +"SUM(D7:D23)" +"ROUND(123971/28,0)" +"ROUND(84164/31,0)" +"ROUND(92192/30,0)" +"ROUND(58318/28,0)" +"ROUND(57629/31,0)" +"ROUND(74775/30,0)" +"ROUND(70576/31,0)" +"ROUND(0.9718*41486/31,0)" +"ROUND(0.9718*36508/28,0)" +"ROUND(0.9718*26671/31,0)" +"ROUND(0.9718*13166/31,0)" +"SUM(D29:D33)" +"SUM(D34,D24)" +"+D45-D36" +"5.29+0.0125" +"+B6*C6" +"SUM(B6,F6,J6,N6)" +"ROUND(+S6*(1-0.02184),0)-1" +"+A6+1" +"+B6" +"8912+3942" +"SUM(B6:B37)" +"+B6*C6" +"SUM(B6,F6,J6,N6,R6,V6)" +"+A6+1" +"+B6" +"+B5" +"ROUND(+E6*(1-0.02184),0)" +"IF(B6-H6>0,+B6-H6,0)" +"+B6+C6-F6" +"SUM('3rd Party Deals'!T6)" +"SUM('Spot wENA'!Z6)" +"SUM(M6:O6)" +"IF(T6>0,+B6-T6,0)" +"IF(K6-P6>0,K6-P6,0)" +"IF(P6-K6>0,P6-K6,0)" +"ROUND((+X6+0.01)/(1-0.02184)+0.0227,2)" +"+Y6*T6" +"(+X6-0.01)*V6" +"+A6+1" +"+C6" +"SUM(B6:B37)" +"+E40-E38" +"0.0072+0.0022" +"SUM(I7:I9)" +"ROUND(+C6/(1-C10)+(C8+C9),4)-C6" +"I6+I10" +"SUM(C6,C7,C11)" +"+E12+E11+E6" +"+I18/31" +"+I19/28" +"ROUND(+D18*(1-C22),0)" +"ROUND((+C18+C19)/(1-C22)+(C20+C21),4)-C18-C19" +"+#REF!" +"3.145/J$1" +"+J12*R12*31" +"+R14*J14*$J$1" +"SUM(J16:N16)" +"J16*J$1*R16" +"+R22*J22*J2" +"+R23*J23*J1" +"+R24*J24*J1" +"3.145/J1" +"+R25*J25*J1" +"SUM(R12:R25)" +"SUM(T12:T26)" +"+J29*R29" +"1.544/J1" +"+J30*R30*J1" +"1.544/J1" +"+J32*R32*J1" +"+W31" +"1.544/J1" +"+J34*R34*J1" +"1.544/J1" +"+J36*R36*J1" +"1.544/J1" +"+J38*R38*J1" +"1.544/J1" +"+R40*J40*J1" +"1.544/28" +"+J42*R42*J1" +"10.845/J1" +"+J44*R44*J1" +"1.544/31" +"+J45*R45*J1" +"+W43" +"10.845/J1" +"+J46*R46*J1" +"10.845/J1" +"+J47*R47*J1" +"10.845/J1" +"+R48*J48*J1" +"10.845/J1" +"+R49*J49*J1" +"8.115/J1" +"+R50*J50*J1" +"10.845/J1" +"+R51*J51*J1" +"10.845/J1" +"+R52*J52*J1" +"10.845/J1" +"+R53*J53*J1" +"8.155/J1" +"+R54*J54*J1" +"10.845/J1" +"+R55*J55*J1" +"10.845/J1" +"+R56*J56*J1" +"8.155/J1" +"8.155/J1" +"10.845/J1" +"10.845/J1" +"4.75/J1" +"4.75/J1" +"+(3+23)*1.021" +"4.75/J1" +"60*1.021" +"4.75/J1" +"412*1.021" +"SUM(R47:R64)" +"SUM(T29:T65)" +"SUM(T68:T68)" +"7.1121/J$1" +"7+14" +"23+48" +"54+112" +"385+790" +"263+540" +"7.0221/J$1" +"898+1844" +"15+32" +"11.9593/J1" +"7.1121/J1" +"113+232" +"12.6955/J1" +"13.8142/J1" +"+R100*J100" +"13.8142/J1" +"+J116*R116*J1" +"11.9593/J1" +"+J117*R117*J1" +"12.6955/J1" +"+R118*J118*J1" +"12.695/J1" +"+J119*R119*J1" +"11.9593/J1" +"+J120*R120*$J$1" +"12.6955/J1" +"11.9593/J1" +"SUM(T71:T122)" +"+T123+T66+T27" +"+#REF!" +"SUM(J8:N8)" +"6.285/J$1" +"J10*J$1*R10" +"6.431/$J$1" +"6.059/$J$1" +"J19*R19" +"5.171/J$1" +"5.18/J$1" +"5.1807/J$1" +"6.431/J$1" +"6.354/J$1" +"SUM(T8:T65)" +"SUM(T67)" +"SUM(D7:D23)" +"ROUND(123971/28,0)" +"ROUND(84164/31,0)" +"ROUND(92192/30,0)" +"ROUND(58318/28,0)" +"ROUND(57629/31,0)" +"ROUND(74775/30,0)" +"ROUND(70576/31,0)" +"ROUND(0.9718*41486/31,0)" +"ROUND(0.9718*36508/28,0)" +"ROUND(0.9718*26671/31,0)" +"ROUND(0.9718*13166/31,0)" +"SUM(D29:D33)" +"SUM(D34,D24)" +"+D45-D36" +"5.29+0.0125" +"+B6*C6" +"SUM(B6,F6,J6,N6)" +"ROUND(+S6*(1-0.02184),0)-1" +"+A6+1" +"+B6" +"8912+3942" +"SUM(B6:B37)" +"+B6*C6" +"SUM(B6,F6,J6,N6,R6,V6)" +"+A6+1" +"+B6" +"+B5" +"ROUND(+E6*(1-0.02184),0)" +"IF(B6-H6>0,+B6-H6,0)" +"+B6+C6-F6" +"SUM('3rd Party Deals'!T6)" +"SUM('Spot wENA'!Z6)" +"SUM(M6:O6)" +"IF(T6>0,+B6-T6,0)" +"IF(K6-P6>0,K6-P6,0)" +"IF(P6-K6>0,P6-K6,0)" +"ROUND((+X6+0.01)/(1-0.02184)+0.0227,2)" +"+Y6*T6" +"(+X6-0.01)*V6" +"+A6+1" +"+C6" +"SUM(B6:B37)" +"+AA38/T38" +"+AB38/V38" +"+E40-E38" +"+B38-T38" +"+F45*E45" +"+T38" +"+AA39" +"SUM(E45:E46)" +"+G47/E47" +"0.0072+0.0022" +"SUM(I7:I9)" +"ROUND(+C6/(1-C10)+(C8+C9),4)-C6" +"I6+I10" +"SUM(C6,C7,C11)" +"+E12+E11+E6" +"+I18/31" +"+I19/28" +"ROUND(+D18*(1-C22),0)" +"ROUND((+C18+C19)/(1-C22)+(C20+C21),4)-C18-C19" +"+#REF!" +"3.145/J$1" +"+J12*R12*31" +"+R14*J14*$J$1" +"SUM(J16:N16)" +"J16*J$1*R16" +"+R22*J22*J2" +"+R23*J23*J1" +"+R24*J24*J1" +"3.145/J1" +"+R25*J25*J1" +"SUM(R12:R25)" +"SUM(T12:T26)" +"+J29*R29" +"1.544/J1" +"+J30*R30*J1" +"1.544/J1" +"+J32*R32*J1" +"+W31" +"1.544/J1" +"+J34*R34*J1" +"1.544/J1" +"+J36*R36*J1" +"1.544/J1" +"+J38*R38*J1" +"1.544/J1" +"+R40*J40*J1" +"1.544/28" +"+J42*R42*J1" +"10.845/J1" +"+J44*R44*J1" +"1.544/31" +"+J45*R45*J1" +"+W43" +"10.845/J1" +"+J46*R46*J1" +"10.845/J1" +"+J47*R47*J1" +"10.845/J1" +"+R48*J48*J1" +"10.845/J1" +"+R49*J49*J1" +"8.115/J1" +"+R50*J50*J1" +"10.845/J1" +"+R51*J51*J1" +"10.845/J1" +"+R52*J52*J1" +"10.845/J1" +"+R53*J53*J1" +"8.155/J1" +"+R54*J54*J1" +"10.845/J1" +"+R55*J55*J1" +"10.845/J1" +"+R56*J56*J1" +"8.155/J1" +"8.155/J1" +"10.845/J1" +"10.845/J1" +"4.75/J1" +"4.75/J1" +"+(3+23)*1.021" +"4.75/J1" +"60*1.021" +"4.75/J1" +"412*1.021" +"SUM(R47:R64)" +"SUM(T29:T65)" +"SUM(T68:T68)" +"7.1121/J$1" +"7+14" +"23+48" +"54+112" +"385+790" +"263+540" +"7.0221/J$1" +"898+1844" +"15+32" +"11.9593/J1" +"7.1121/J1" +"113+232" +"12.6955/J1" +"13.8142/J1" +"+R100*J100" +"13.8142/J1" +"+J116*R116*J1" +"11.9593/J1" +"+J117*R117*J1" +"12.6955/J1" +"+R118*J118*J1" +"12.695/J1" +"+J119*R119*J1" +"11.9593/J1" +"+J120*R120*$J$1" +"12.6955/J1" +"11.9593/J1" +"SUM(T71:T122)" +"+T123+T66+T27" +"+#REF!" +"SUM(J8:N8)" +"6.285/J$1" +"J10*J$1*R10" +"6.431/$J$1" +"6.059/$J$1" +"J19*R19" +"5.171/J$1" +"5.18/J$1" +"5.1807/J$1" +"6.431/J$1" +"6.354/J$1" +"SUM(T8:T65)" +"SUM(T67)" +"(-E4+D4)*C4" +"+D4" +"SUM(C4:C11)" +"SUM(C15:C26)" +"SUM(C30:C38)" +"+D58" +"+D59" +"+D59" +"SUM(C54:C66)" +"SUM(F81:F83)" +"SUM(C81:C84)" +"SUM(F84)" +"SUM(F149,F133,F117,F101,F85,F78,F67,F51,F39,F27,F12)" +"-2500*28" +"(-E5+D5)*C5" +"2500*28" +"+D5" +"5000*28" +"-7500*28" +"-5000*28" +"SUM(C5:C45)" +"+D$49" +"-2500*31" +"5000*31" +"7500*31" +"-5000*31" +"SUM(F83:F87)" +"2500*31" +"SUM(C49:C120)" +"-5000*30" +"+D$124" +"5000*30" +"2500*30" +"-10000*30" +"7500*30" +"-2500*30" +"SUM(F158:F164)" +"SUM(F163:F168)" +"-15000*30" +"15000*30" +"750+300" +"750000-300000" +"+K171/30" +"10000*30" +"SUM(C124:C175)" +"+F176+'2001 JT'!F78" +"-15000*31" +"+D$179" +"-10000*31" +"15000*31" +"20000*31" +"SUM(C179:C204)" +"+F205+'2001 JT'!F97" +"+C205/31" +"SUM(F46,F121,F176,F205)" +"+C207+'2001 JT'!C100" +"+C210+'2001 JT'!C103" +"+C210+'2001 JT'!C103" +"+F209-F212" +"(-E5+D5)*C5" +"+D5" +"SUM(C5:C21)" +"SUM(C25:C34)" +"+F35+F22" +"+'2001 CG'!F121+'2001 JT'!F38" +"SUM('2001 CG'!D124)" +"+D$41" +"5000*30" +"2500*30" +"-5000*30" +"-2500*30" +"SUM(F50:F54)" +"SUM(F55:F60)" +"7500*30" +"15000*30" +"SUM(F66:F74)" +"+'2001 CG'!J167" +"SUM(C41:C77)" +"+C78/30" +"-15000*31" +"+'2001 CG'!D179" +"-10000*31" +"-5000*31" +"10000*31" +"15000*31" +"-2500*31" +"+D91" +"SUM(C81:C96)" +"+C97/31" +"SUM(F22,F35,F78,F97)" +"+B4/12" +"+E12*E11" +"+E16-E13" +"+E17-E18" +"NOW( )-1" +"C12-D12" +"E12+F11" +"NOW( )" +"NOW( )+1" +"NOW( )+2" +"NOW( )+3" +"C27*E27" +"SUM(D25:D29)" +"SUM(D32:D34)" +"C8*0.9811" +"D8-E8" +"D8*K8" +"(D9-E9)+F8" +"C38*0.981" +"SUM(B8:B38)" +"F38" +"+E6*F6" +"+G6" +"+G11+G10" +"+G13+G14" +"+G20+G21+G22" +"SUM(I6:I38)" +"SUM(G42:G44)" +"+I40+I45" +"+E6*F6" +"+G6" +"+E6-M6" +"+G6-N6" +"+G7+G8" +"+E7+E8-M8" +"+G7+G8-N8" +"+G9+G10+G11" +"+G27+G26" +"SUM(I6:I39)" +"SUM(G44:G48)" +"+I41+I48" +"SUM(BI3:GQ3)" +"CONCATENATE(B8,J8)" +"CONCATENATE(B8,J8,I8)" +"+BC8" +"+Q8" +"V8" +"SUM(V8:AZ8)" +"+BB8/31" +"MAX(V8:AZ8)" +"SUM(BG8:GQ8)-V8" +"G82" +"MAX(V142:AX142)" +"SUM(BG143:GQ143)" +"SUM(V125:V139)" +"SUM(Q8:Q143)" +"BB145/29" +"BG3-SUM(BG8:BG143)" +"+BG3-BG145" +"SUM(FF146:FJ146)" +"SUM(BX146:CT146)" +"SUM(EV146:FB146)" +"+Q151" +"Q151-SUM(BG151:EE151)" +"V152-SUM(BG152:EE152)" +"SUMIF($B$8:$B$143,""30CS"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""30CSrbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""30CSrinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""30CSWbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""30CSWinc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,1,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,1,$R$8:$R$143)" +"SUMIF($B$8:$B$143,""30RV"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""30RVrbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""30RVrinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""30RVWbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""30RVWinc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,2,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,2,$R$8:$R$143)" +"SUMIF($B$8:$B$143,833866,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""833866rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""833866rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""833866Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""833866Winc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,3,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,3,$R$8:$R$143)" +"SUMIF($B$8:$B$143,833469,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""833469rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""833469rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""833469Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""833469Winc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,4,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,4,$R$8:$R$143)" +"SUMIF($B$8:$B$143,831095,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""831095rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""831095rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""831095Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""831095Winc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,5,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,5,$R$8:$R$143)" +"SUMIF($B$8:$B$143,21,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""21rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""21rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""21Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""21Winc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,6,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,6,$R$8:$R$143)" +"SUMIF($B$8:$B$143,22,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""22rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""22rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""22Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""22Winc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,7,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,7,$R$8:$R$143)" +"SUMIF($B$8:$B$143,17,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""17rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""17rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""17Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""17Winc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,8,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,8,$R$8:$R$143)" +"SUMIF($B$8:$B$143,""27"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""27rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""27rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""27Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""27Winc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,9,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,9,$R$8:$R$143)" +"SUMIF($B$8:$B$143,""25E"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""25Erbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""25Erinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""25EWbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""25EWinc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,10,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,10,$R$8:$R$143)" +"SUMIF($B$8:$B$143,""19E"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""19Erbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""19Erinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""19EWbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""19EWinc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,""ST"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,""ST"",$R$8:$R$143)" +"SUMIF($B$8:$B$143,""56"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""56rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""56rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""56Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""56Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,107,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""107rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""107rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""107Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""107Winc"",$Q$8:$Q$143)" +"SUM(Q172:Q182)" +"SUMIF($B$8:$B$143,54,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""54rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""54rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""54Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""54Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,""23N"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""23Nrbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""23Nrinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""23NWbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""23NWinc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,18,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""18rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""18rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""18Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""18Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,73,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""73rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""73rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""73Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""73Winc"",$Q$8:$Q$143)" +"SUMIF($T$8:$T$143,37147,$Q$8:$Q$143)" +"+R188/$Q$193" +"SUMIF($B$8:$B$143,23,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""23rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""23rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""23Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""23Winc"",$Q$8:$Q$143)" +"SUMIF($T$8:$T$143,66917,$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,""732999"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""732999rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""732999rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""732999Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""732999Winc"",$Q$8:$Q$143)" +"SUMIF($T$8:$T$143,""A03"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,80,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""80rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""80rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""80Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""80Winc"",$Q$8:$Q$143)" +"SUM(R188:R190)" +"SUMIF($B$8:$B$143,67,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""67rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""67rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""67Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""67Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,48,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""48rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""48rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""48Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""48Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,348,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""348rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""348rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""348Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""348Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,44,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""44rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""44rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""44Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""44Winc"",$Q$8:$Q$143)" +"SUMIF($T$8:$T$143,""beth gas"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,6,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""6rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""6rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""6Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""6Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,24,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""24rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""24rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""24Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""24Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,25,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""25rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""25rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""25Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""25Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,19,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""19rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""19rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""19Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""19Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,29,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""29rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""29rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""29Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""29Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,""56W"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""56Wrbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""56Wrinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""56WWbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""56WWinc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,4,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""4rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""4rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""4Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""4Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,""loudoun"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""LOUDOUNrbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""LOUDOUNrinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""LOUDOUNWbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""LOUDOUNWinc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,""46"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""46rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""46rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""46Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""46Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,62,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""62rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""62rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""62Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""62Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,78,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""78rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""78rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""78Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""78Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,52,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""52rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""52rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""52Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""52Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,88,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""88rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""88Wbase"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,""STOI"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""STOIrbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""STOIrinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""STOIWbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""STOIWinc"",$Q$8:$Q$143)" +"SUM(G172:G209)" +"-Q142" +"+G211+G213+G214" +"+G216/$F$217" +"G6+1" +"44061-6081" +"47880-6081" +"SUM(F9:F11)" +"G6" +"SUM(F20)" +"F12+F21" +"I6" +"54815-6081" +"41680-6081" +"29246-23000-6246" +"TODAY()" +"NOW()" +"(D8+E8)/2-65" +"120000-23000-17000" +"85000" +"45000+48400" +"45000+33800" +"SUM(D17:D21)" +"D22*0.973182" +"26091+3155-23000-6246" +"57970-3155" +"54815-10754" +"11198+2863+33819" +"54815-2754-13000+17219-1465" +"54815-10754-2381" +"SUM(D28:D30)" +"-5076-4181" +"SUM(D41:D42)" +"12493+2000" +"14493" +"D48*0.9975" +"D49/D58" +"D23+D36+D48" +"D11-D58" +"TODAY()" +"NOW()" +"(D8+E8)/2-65" +"100000-12000-13000" +"120000-23000-17000" +"SUM(D17:D21)" +"D22*0.973182" +"26091+3155-23000-6246" +"57970-3155" +"11198+2863" +"54815-2754-13000" +"54815-10754" +"SUM(D28:D30)" +"-5076+2323" +"SUM(D41:D42)" +"11852+1460" +"D48*0.9975" +"D49/D58" +"D23+D36+D48" +"D11-D58" +"TODAY()" +"NOW()" +"(D8+E8)/2-65" +"SUM(D17:D21)" +"D22*0.973182" +"SUM(D28:D30)" +"SUM(D41:D42)" +"D48*0.9975" +"D49/D58" +"D23+D36+D48" +"D11-D58" +"TODAY()" +"NOW()" +"(D8+E8)/2-65" +"SUM(D17:D21)" +"D22*0.973182" +"14198-5000" +"14198+27000" +"SUM(D28:D30)" +"SUM(D41:D42)" +"D48*0.9975" +"D49/D58" +"D23+D36+D48" +"D11-D58" +"NOW()" +"SUM(D14:D18)" +"SUM(D25:D27)" +"SUM(D38:D39)" +"D45*0.9975" +"D46/D55" +"D20+D33+D45" +"NOW()" +"SUM(D14:D18)" +"SUM(D25:D27)" +"SUM(D38:D39)" +"D45*0.9975" +"D46/D55" +"D20+D33+D45" +"NOW()" +"SUM(D25:D27)" +"SUM(D28:D32)" +"-16599" +"SUM(D38:D39)" +"D45*0.9975" +"D46/D55" +"D20+D33+D45" +"TODAY()" +"SUM(B13:R13)" +"A13+1" +"4386" +"4386+40" +"SUM(B13:B44)" +"TODAY()" +"SUM(B12:AB12)" +"AC12-9448" +"A12+1" +"9448-41" +"9448" +"41+2043" +"41+3065" +"3959-41" +"41+3106" +"6000-41" +"41+1079-41" +"SUM(B12:B43)" +"D3*12" +"C9/0.99407" +"I9/0.9796" +"4455+5" +"E43" +"SUM(S9,N9,I9)" +"A9+1" +"4386+74" +"SUM(C9:C40)" +"3.145/31" +"6.56/31" +"E9/C44+(C42+C43)" +"C49/0.8911" +"H49/0.9076" +"R49/0.9239" +"SUM(R49,M49,H49,C49)" +"6448" +"N66/$N$84+($N$82+$N$83)" +"S66/$S$84+($S$82+$S$83)" +"2027+5959" +"2027+4959" +"2027+2959" +"19.28/31" +"15.05/31" +"15/31" +"12.28/31" +"J49/I84+(I82+I83)" +"TODAY()" +"D13/0.99407" +"A13+1" +"SUM(B13:B44)" +"B4+(1-B4)*C5" +"C4+(1-B4)*(1-C5)*D6" +"D4+(1-B4)*(1-C5)*(1-D6)*E7" +"C5 + (1-C5)*B4" +"C6 + (1-D6)*(1-C5)*B4" +"C7+(1-E7)*(1-D6)*(1-C5)*B4" +"B11*B12" +"B19/B61" +"B11*D19" +"B20/B61" +"B11*D20" +"B21/B61" +"B11*D21" +"B22/B61" +"B11*D22" +"B23/B61" +"B11*D23" +"B24/B61" +"B11*D24" +"B25/B61" +"B11*D25" +"B26/B61" +"B11*D26" +"B27/B61" +"B11*D27" +"B28/B61" +"B11*D28" +"B29/B61" +"B11*D29" +"B30/B61" +"B11*D30" +"B31/B61" +"B11*D31" +"B32/B61" +"B11*D32" +"B33/B61" +"B11*D33" +"B34/B61" +"B11*D34" +"B35/B61" +"B11*D35" +"B36/B61" +"B11*D36" +"B37/B61" +"B11*D37" +"B38/B61" +"B11*D38" +"B39/B61" +"B11*D39" +"B40/B61" +"B11*D40" +"B41/B61" +"B11*D41" +"B42/B61" +"B11*D42" +"B43/B61" +"B11*D43" +"B44/B61" +"B11*D44" +"B45/B61" +"B11*D45" +"B46/B61" +"B11*D46" +"B47/B61" +"B11*D47" +"B48/B61" +"B11*D48" +"B49/B61" +"B11*D49" +"B50/B61" +"B11*D50" +"B51/B61" +"B11*D51" +"B52/B61" +"B11*D52" +"B53/B61" +"B11*D53" +"B54/B61" +"B11*D54" +"B55/B61" +"B11*D55" +"B56/B61" +"B11*D56" +"B57/B61" +"B11*D57" +"B58/B61" +"B11*D58" +"B59/B61" +"B11*D59" +"SUM(B19:B60)" +"SUM(B77:B86)" +"SUM(B103:B106)" +"SUM(B144:B149)" +"SUM(B167:B169)" +"SUM(D161:D169)" +"B11*B12" +"B19/B61" +"B11*D19" +"B20/B61" +"B11*D20" +"B21/B61" +"B11*D21" +"B22/B61" +"B11*D22" +"B23/B61" +"B11*D23" +"B24/B61" +"B11*D24" +"B25/B61" +"B11*D25" +"B26/B61" +"B11*D26" +"B27/B61" +"B11*D27" +"B28/B61" +"B11*D28" +"B29/B61" +"B11*D29" +"B30/B61" +"B11*D30" +"B31/B61" +"B11*D31" +"B32/B61" +"B11*D32" +"B33/B61" +"B11*D33" +"B34/B61" +"B11*D34" +"B35/B61" +"B11*D35" +"B36/B61" +"B11*D36" +"B37/B61" +"B11*D37" +"B38/B61" +"B11*D38" +"B39/B61" +"B11*D39" +"B40/B61" +"B11*D40" +"B41/B61" +"B11*D41" +"B42/B61" +"B11*D42" +"B43/B61" +"B11*D43" +"B44/B61" +"B11*D44" +"B45/B61" +"B11*D45" +"B46/B61" +"B11*D46" +"B47/B61" +"B11*D47" +"B48/B61" +"B11*D48" +"B49/B61" +"B11*D49" +"B50/B61" +"B11*D50" +"B51/B61" +"B11*D51" +"B52/B61" +"B11*D52" +"B53/B61" +"B11*D53" +"B54/B61" +"B11*D54" +"B55/B61" +"B11*D55" +"B56/B61" +"B11*D56" +"B57/B61" +"B11*D57" +"B58/B61" +"B11*D58" +"B59/B61" +"B11*D59" +"SUM(B19:B60)" +"SUM(B77:B86)" +"SUM(B103:B106)" +"SUM(B144:B149)" +"SUM(B167:B169)" +"SUM(D161:D169)" +"B11*B12" +"B19/B61" +"B11*D19" +"B20/B61" +"B11*D20" +"B21/B61" +"B11*D21" +"B22/B61" +"B11*D22" +"B23/B61" +"B11*D23" +"B24/B61" +"B11*D24" +"B25/B61" +"B11*D25" +"B26/B61" +"B11*D26" +"B27/B61" +"B11*D27" +"B28/B61" +"B11*D28" +"B29/B61" +"B11*D29" +"B30/B61" +"B11*D30" +"B31/B61" +"B11*D31" +"B32/B61" +"B11*D32" +"B33/B61" +"B11*D33" +"B34/B61" +"B11*D34" +"B35/B61" +"B11*D35" +"B36/B61" +"B11*D36" +"B37/B61" +"B11*D37" +"B38/B61" +"B11*D38" +"B39/B61" +"B11*D39" +"B40/B61" +"B11*D40" +"B41/B61" +"B11*D41" +"B42/B61" +"B11*D42" +"B43/B61" +"B11*D43" +"B44/B61" +"B11*D44" +"B45/B61" +"B11*D45" +"B46/B61" +"B11*D46" +"B47/B61" +"B11*D47" +"B48/B61" +"B11*D48" +"B49/B61" +"B11*D49" +"B50/B61" +"B11*D50" +"B51/B61" +"B11*D51" +"B52/B61" +"B11*D52" +"B53/B61" +"B11*D53" +"B54/B61" +"B11*D54" +"B55/B61" +"B11*D55" +"B56/B61" +"B11*D56" +"B57/B61" +"B11*D57" +"B58/B61" +"B11*D58" +"B59/B61" +"B11*D59" +"SUM(B19:B60)" +"SUM(B77:B86)" +"SUM(B103:B106)" +"SUM(B144:B149)" +"SUM(B167:B169)" +"SUM(D161:D169)" +"SUM(F14:F60)" +"SUMIF($E$14:$E$58,$E64,F$14:F$58)" +"SUM(F64:F84)" +"6.7854/I$1" +"SUM(I12:M12)" +"I12*I$1*Q12" +"SUM(Q12:Q25)" +"5.769/I$1" +"5.627/I$1" +"1.8533/I$1" +"+Q34*I34" +"5.75/I$1" +"6.25/I$1" +"SUM(Q28:Q39)" +"+V27" +"4.56/I$1" +"6.53/I$1" +"6.359/I$1" +"2.91/I$1" +"I50*Q50" +"4.563/I$1" +"SUM(Q46:Q73)" +"SUM(S46:S46)" +"+V53" +"3.145/I$1" +"I90*'Ces Wholesale'!I$1*Q90" +"SUM(Q76:Q93)" +"+V63" +"SUM(Q103:Q112)" +"SUM(Q115:Q120)" +"73+149" +"7.5958/I$1" +"1312+2693" +"57+116" +"78+160" +"15.0624/I$1" +"14.174/I$1" +"4.7713/I$1" +"0.33" +"1.0603/I$1" +"SUM(I12:M12)" +"I12*I$1*Q12" +"3.145/I$1" +"SUM(Q12:Q18)" +"+V11" +"6.53/I$1" +"SUM(Q22:Q32)" +"+V2" +"8.061/$I$1" +"65+474" +"856656+13552" +"6538+103" +"17297+274" +"0.0022+0.017" +"2520-69" +"SUM(F19:F65)" +"SUMIF($E$19:$E$63,$E69,F$19:F$63)" +"SUM(F69:F89)" +"#REF!*#REF!" +"D8*E8" +"SUM(D8:D49)" +"ROUND(SUM(F8:F49)/SUM(D8:D49),2)" +"MAX(E8:E49)" +"MIN(E8:E49)" +"+(D50-D57)/D57" +"C8*D8" +"SUM(C8:C49)" +"ROUND(SUM(E8:E49)/SUM(C8:C49),4)" +"MAX(D8:D49)" +"MIN(D8:D49)" +"+(C50-C57)/C57" +"C9*D9" +"SUM(C9:C50)" +"ROUND(SUM(E9:E50)/SUM(C9:C50),2)" +"MAX(D9:D50)" +"MAX(H8:H50)" +"MIN(D9:D50)" +"MIN(H8:H50)" +"+(C51-C58)/C58" +"(G51-G58)/G58" +"C8*D8" +"0.03+H8" +"SUM(C8:C49)" +"ROUND(SUM(E8:E49)/SUM(C8:C49),2)" +"MAX(D8:D49)" +"MIN(D8:D49)" +"+(C50-C57)/C57" +"#REF!*#REF!" +"C9*D9" +"SUM(C9:C49)" +"ROUND(SUM(E9:E49)/SUM(C9:C49),2)" +"MAX(D8:D49)" +"MIN(D8:D49)" +"(C50-C57)/C57" +"6.7854/I$1" +"SUM(I12:M12)" +"I12*I$1*Q12" +"SUM(Q12:Q25)" +"5.769/I$1" +"5.627/I$1" +"1.8533/I$1" +"+Q34*I34" +"5.75/I$1" +"SUM(Q28:Q36)" +"+V27" +"6.53/'Ces Wholesale'!I$1" +"I42*'Ces Wholesale'!I$1*Q42" +"2.91/I$1" +"I43*Q43" +"4.56/I$1" +"6.53/I$1" +"6.359/I$1" +"4.563/I$1" +"3.72/'Ces Wholesale'!I$1" +"SUM(Q54:Q80)" +"SUM(S42:S80)" +"SUM(T54:T54)" +"+V61" +"3.145/I$1" +"SUM(Q83:Q100)" +"+V71" +"6.74/31" +"+V77" +"SUM(Q113:Q123)" +"+V89" +"I132*$B$2*R132" +"SUM(Q126:Q132)" +"+#REF!" +"73+149" +"7.5958/I$1" +"1312+2693" +"57+116" +"78+160" +"15.0624/I$1" +"14.174/I$1" +"4.7713/I$1" +"1.0603/I$1" +"SUM(I12:M12)" +"I12*I$1*Q12" +"SUM(Q12:Q12)" +"+V11" +"5.75/'Ces Retail'!I$1" +"SUM(I12:M12)" +"I12*I$1*Q12" +"6.25/'Ces Retail'!I$1" +"SUM(S12:S14)" +"1.0603/I$1" +"3.145/I$1" +"SUM(Q17:Q27)" +"+V16" +"6.53/I$1" +"SUM(Q30:Q36)" +"+V29" +"7.007/$I$1" +"SUM(S39)" +"+V38" +"23/$I$1" +"+V41" +"8.061/$I$1" +"SUM(S47:S48)" +"SUM(S49,S45,S40,S37,S28,S15)" +"SUM(S42:S44,S30:S35,S24:S27)" +"+S52-S53" +"6.7854/I$1" +"SUM(I12:M12)" +"I12*I$1*Q12" +"SUM(Q12:Q25)" +"5.769/I$1" +"5.627/I$1" +"1.8533/I$1" +"+Q34*I34" +"5.75/I$1" +"SUM(Q28:Q36)" +"+V27" +"6.53/'Ces Wholesale'!I$1" +"I42*'Ces Wholesale'!I$1*Q42" +"I43*Q43" +"4.56/I$1" +"6.53/I$1" +"6.359/I$1" +"4.563/I$1" +"3.72/'Ces Wholesale'!I$1" +"SUM(Q54:Q80)" +"SUM(S42:S80)" +"SUM(T54:T54)" +"+V61" +"3.145/I$1" +"SUM(Q83:Q100)" +"+V71" +"6.74/31" +"+V77" +"SUM(Q113:Q123)" +"+V89" +"I132*$B$2*R132" +"SUM(Q126:Q132)" +"+#REF!" +"73+149" +"7.5958/I$1" +"1312+2693" +"57+116" +"78+160" +"15.0624/I$1" +"14.174/I$1" +"4.7713/I$1" +"1.0603/I$1" +"SUM(I12:M12)" +"I12*I$1*Q12" +"SUM(Q12:Q12)" +"+V11" +"5.75/'Ces Retail'!I$1" +"SUM(I12:M12)" +"I12*I$1*Q12" +"6.25/'Ces Retail'!I$1" +"SUM(S12:S14)" +"1.0603/I$1" +"3.145/I$1" +"SUM(Q17:Q27)" +"+V16" +"6.53/I$1" +"SUM(Q30:Q36)" +"+V29" +"7.007/$I$1" +"SUM(S39)" +"+V38" +"23/$I$1" +"+V41" +"8.061/$I$1" +"SUM(S47:S48)" +"SUM(S49,S45,S40,S37,S28,S15)" +"SUM(S42:S44,S30:S35,S24:S27)" +"+S52-S53" +"SUM(AN2:AN27)" +"+H5*J5" +"2.49+0.0075" +"SUBTOTAL(9,AN2:AN17)" +"SUBTOTAL(9,AN19:AN22)" +"SUBTOTAL(9,AN24:AN25)" +"SUBTOTAL(9,AN27:AN154)" +"SUBTOTAL(9,AN156:AN161)" +"SUBTOTAL(9,AN173:AN173)" +"SUBTOTAL(9,AN175:AN192)" +"SUBTOTAL(9,AN194:AN218)" +"SUBTOTAL(9,AN220:AN222)" +"SUBTOTAL(9,AN229:AN239)" +"SUBTOTAL(9,AN241:AN260)" +"SUBTOTAL(9,AN268:AN288)" +"SUBTOTAL(9,AN296:AN300)" +"SUBTOTAL(9,AN2:AN300)" +"0.0022+0.0072" +"ROUND(+C2/(1-C5)+(C3+C4),4)-C2" +"SUM(C2,C6)" +"ROUND((+C10+C11)/(1-C14)-(C10+C11)+C12+C13,4)" +"SUM(C15,C10:C11)" +"0.0022" +"SUM(C43,C38:C39,C44)" +"1167*31" +"160583-36177" +"SUM(B102:B104)" +"0.0022+0.0072+0.0131" +"ROUND((+C108+C109)/(1-C112)+(C110+C111),4)-C108-C109" +"+D119+C119" +"+F119*E119" +"+C$113" +"+G$113" +"+K$113" +"ROUND(SUM(G119:G121),4)" +"+G122" +"+K122" +"SUM(D124:D125)" +"+C$135" +"+G$135" +"+K$135" +"SUM(C152:C153,C157)" +"ROUND((+C162)/(1-C165)+(C163+C164),4)-C162" +"SUM(C162:C162,C166)" +"SUM(B8:D8)" +"SUM(H8:U8)" +"+F8-V8" +"IF(W8>X8,+W8-X8,0)" +"+W8-Y8" +"+A8+1" +"+H8" +"+AG9+AH9" +"+AI9*AF9" +"19590-6812" +"SUM(AF9:AF23)" +"ROUND(+AJ24/AF24,4)" +"3622" +"4619+1132+2015+6700+13064" +"4619+1198+2015+6938+13239" +"4619+1197+2035+6700+10290" +"SUM(B8:B38)" +"+B39+C39+D39" +"+V39" +"+Z39" +"+Y39" +"SUM(X45:X47)" +"+X48-X43" +"+X46" +"+X51-X52" +"SUM(F22:F37)" +"+E132" +"+F52/F55" +"+F40" +"+F53/F55" +"+F25-F52-F53" +"+F54/F55" +"SUM(F52:F54)" +"+D60+E60" +"+F60*C60" +"+B60+1" +"19590-6812" +"SUM(C60:C74)" +"ROUND(+G75/C75,4)" +"IF(C101>D101,+C101-D101,0)" +"+C101-E101" +"SUM(C101:C131)" +"+E132+F132" +"6.5854*0.0328767" +"J12*J$1*R12" +"SUM(T12)" +"6.7854/J$1" +"SUM(J15:N15)" +"SUM(R15:R28)" +"5.75/J$1" +"5.627/J$1" +"1.8533/J$1" +"+R37*J37" +"J40*1*R40" +"SUM(R31:R39)" +"+W30" +"6.5/J$1" +"J46*R46" +"4.56/J$1" +"3.0417/30.417" +"6.53/J$1" +"6.329/J$1" +"4.862/30.417" +"4.563/J$1" +"6.5/31" +"3.72/J$1" +"SUM(R60:R89)" +"SUM(T45:T89)" +"SUM(U60:U60)" +"+W67" +"3.145/J$1" +"1.0603/J$1" +"SUM(R92:R110)" +"+W77" +"6.74/31" +"SUM(R113:R121)" +"+W84" +"SUM(R124:R134)" +"+W98" +"0.3033+0.0066" +"J143*$C$2*S143" +"SUM(R137:R143)" +"+#REF!" +"73+149" +"7.5958/J$1" +"1312+2693" +"106+218" +"78+160" +"15.0624/J$1" +"14.174/J$1" +"4.7713/J$1" +"4.2584/J$1" +"SUM(T146:T169)" +"SUM(T170,T144,T135,T122,T111,T90,T43,T29,T13)" +"SUM(AN2:AN27)" +"G15/31" +"Q15/30" +"T15/28" +"H42/29" +"33635+620+79078+162973+165230-111905" +"32335+580+73964+152556+145290-97924" +"33325+620+78703+156829+153450-111905" +"29100+77229+202382+81450-72200" +"17391+61380+161124+62620-104974" +"11520+59400+158702+59550-72200" +"11233+61380+133426+52700-73760" +"11233+55180+137704+59210-73760" +"12041+59400+137822+61200-72200" +"14756+64480+147963+63860-73760" +"13950+146723+63860-73760" +"12400+51373" +"12400+21923" +"11200+19684" +"11780+20956" +"18971+115875+4537+1083" +"17163+104521+4537+1079" +"17664+115378+4536+1075" +"16941+111554+4535+1070" +"17137+113656+4535+1066" +"16555+109374+141+1061" +"17061+112808+140+1056" +"16970+112241+140+1052" +"16025+108123+139+1047" +"16423+111111+139+1043" +"15866+107039+138" +"16351+86444" +"14849+85603" +"12584+76945" +"13525+58974" +"9559+28750+2150" +"9558+25300+2106" +"7142+20700+1679" +"27920+214" +"10224+42" +"7147+10" +"6461+6" +"6380+7" +"6639+8" +"9197+13" +"5915+34" +"7712+112" +"10562+184" +"9739+184" +"7970+184" +"933695+110000+1227" +"851060+50000+1485" +"714231+1813" +"83209+1808" +"62009+2313" +"41414+2505" +"37153+2033" +"36147+2327" +"38788+1777" +"49564+1760" +"62257+1273" +"65314+1465" +"151828+7408" +"132071+5480" +"107860+5354" +"20516+3040" +"19033+1988" +"2364+769" +"2190+232" +"2133+223" +"2132+185" +"3033+353" +"1944+953" +"595+1218" +"862+2374" +"551+1898" +"38+1625" +"67229+5487+20000" +"666318+6046+18000" +"63233+5651+20000" +"44588+4072+19000" +"39394+2462" +"6865+24303" +"7433+21859" +"5792+18398" +"6846+5552" +"4757+2116" +"3212+1222" +"3031+671" +"2985+495" +"3045+405" +"1217+804" +"685+1056" +"483+2830" +"552+4034" +"438+2537" +"234+2625" +"267012+100000" +"291828+50000" +"30297+3250+279" +"25044+2500+261" +"18609+3340+279" +"88+1039+1045+129" +"79+937+1044+128" +"82+1035+1044+128" +"78+1001+1044+127" +"79+1019+1044+127" +"77+981+32+126" +"79+1012+32+126" +"79+1007+32+125" +"74+970+32+125" +"76+997+32+124" +"73+960+32" +"76+775+32" +"69+768" +"58+690" +"63+529" +"50848+223839+92121+18404" +"42304+193190+84886+18607" +"44722+137905+85558+18416" +"59213+184797+18416" +"60976+168780+17679" +"59156+120668+17889" +"61209+100945+16837" +"60769+73364+13158" +"46108+63425" +"3498+63425" +"1535+55711" +"2+3472" +"24+4350" +"85465+25133+259314+4376+1872" +"74765+22737+233904+4375+1864" +"58264+23401+258202+4375+1856" +"35827+22443+249643+4374+1849" +"17759+22702+254347+4374+1841" +"8841+21932+244765+136+1833" +"8296+22602+252450+135+1825" +"8368+22481+251181+135+1817" +"10582+21229+241965+135+1809" +"17506+21757+248653+134+1802" +"19291+21019+239539+133" +"25997+21662+193451+133" +"12008+19671+191568" +"5332+16671+172192" +"2389+17917+131976" +"74495+775" +"56829+775" +"51253+725" +"37705+775" +"3411+750" +"14820+775" +"5921+750" +"5921+775" +"518+3200+1260+63" +"469+2887+1260+63" +"482+3187+1260+63" +"463+3081+1260+62" +"468+3139+1259+62" +"452+3021+39+62" +"466+3116+39+61" +"464+3100+39+61" +"438+2986+39+61" +"449+3069+39+61" +"433+2956+38" +"447+2387+38" +"406+2364" +"344+2125" +"369+1629" +"1719+327+3929" +"1505+295+3538" +"1173+303+3906" +"721+291+3776" +"357+294+3848" +"179+284+3703" +"167+293+3819" +"168+291+3800" +"213+275+3660" +"353+282+3761" +"391+272+3624" +"527+281+2926" +"249+255+2898" +"113+216+2605" +"52+232+1996" +"34861+10332+37306" +"34360+10295+33549" +"29790+10258+25569" +"25328+10220+20625" +"23319+10183+21237" +"15437+10145+20447" +"14732+10108+21052" +"14614+10071+20960" +"14496+6222+20205" +"14378+3940+20776" +"14261+1976+20002" +"13472+1084+20592" +"13095+457+20062" +"6766+274+17527" +"6468+65+4754" +"642740+15208" +"601347+10926" +"635796+13463" +"5604+12441" +"4203+11152" +"3745+11187" +"3714+10977" +"3824+10846" +"3700+10958" +"3076+12079" +"1643+11588" +"10740" +"10769" +"1324+54449+54410" +"1148+54561+49295" +"1243+52973+46052" +"1187+40496+34995" +"775+32204+30925" +"27189+27478" +"26806+27319" +"27546+27514" +"28515+27763" +"23907+29030" +"3324+6300" +"4397+6431" +"4390+7928" +"3816+7448" +"3405+7431" +"9497+16281+332631" +"9482+14660+302245" +"9497+11960+310684" +"8080+10797+18257" +"6693+9947+15077" +"6788+8933+12919" +"7004+9333+12345" +"4136+9675+12040" +"4178+24232+12569" +"21804+14143" +"5544" +"3728" +"3243" +"2690" +"2623" +"7087+27916+4164+47023" +"6158+25495+4819+43765" +"5882+24627+3288+41550" +"4739+18344+3089+26820" +"3956+14954+1646+22692" +"3489+14518+610+20850" +"3376+14445+409+19747" +"3495+14423+403+20615" +"1890+14607+495+22140" +"2899+14341+1024+23932" +"2502+3600+1009" +"2227+5890+1086" +"2526+8680+272" +"2526+6440+2089" +"2188+6820+173" +"499401+169611" +"384499+177465" +"246879+149191" +"113692+210504" +"51932+209903" +"130190+36192" +"155064+33912" +"164241+33760" +"163981+27690" +"152450+37452" +"244778+74296" +"132736+112577" +"3500+4500" +"240184+363+4477" +"189853+414+4408" +"166813+239+3404" +"85167+2379+2292" +"43589+162+762" +"23204+76+538" +"14589+77+439" +"11893+77+484" +"12111+75+449" +"20267+3+327" +"27297" +"29474" +"31418" +"19314" +"7119" +"5782+9028+43507" +"5075+7482+40769" +"3995+7174+37839" +"791+2563+26146" +"632+1727+16450" +"602+1497+13439" +"611+1402+12551" +"611+1359+12546" +"596+1358+11570" +"556+996+14928" +"536+754+18569" +"548+767+20604" +"548+767+19194" +"512+728+18612" +"544+767+17898" +"997+1560+605+9069+620+688+38419+10075+1856+1000" +"949+1435+605+8556+600+700+38361+1758+565" +"817+1300+500+610+400+29526+2507+588" +"280+400+600+26346+2829+588" +"96+300+580+24552+2930+567" +"53+200+400+24487+1201+536" +"51+100+350+22943+984+652" +"49+100+350+24562+1131+621" +"56+120+300+24633+1183+450" +"64+300+400+27441+3060+465" +"350+450+6203+480" +"605+600+7503+550" +"605+620+8433" +"605+580+5925" +"500+4579" +"90+56267+3102+650+8600+72" +"10+52659+1219+650+8000+68" +"6+4291+1143+650+7500+67" +"4+4792+1226+650+7000+76" +"16+5486+10350+650+7000+68" +"32+8205+3726+650+7020+71" +"8377+3555+650+8000" +"13012+5085+650+8000" +"11510+6478+650+8500" +"9140+5779+650+8500" +"3718+650+7000" +"102+36400" +"102+34400" +"102+23000" +"102+21000" +"868976+295129" +"683580+315505" +"422148+255108" +"193676+358596" +"91498+369826" +"68345+245852" +"64349+294239" +"61857+300931" +"53919+319316" +"73483+299110" +"131968+434789" +"207117+244206" +"+N1" +"+K11" +"K11+N11+Q11+T11+W11+Z11+AC11+AF11+AI11+AL11+AO11+AR11+AU11+AX11+BA11+BD11+BG11+BJ11+BM11+BP11+BS11+BV11+BY11+CB11+CE11+CH11+CK11+CN11+CQ11+CT11+CW11" +"146+30" +"855-K26" +"183+3" +"13177-500" +"9466-K91" +"3846-K99" +"389+600" +"1492-16" +"18638-K129" +"5546+581+129" +"2786-K140" +"562+825" +"2213-K151" +"2458+806" +"17225-K159" +"5662+1640" +"+K161" +"2900-K167" +"3168-K178" +"1554+500" +"3858-K186" +"1540+46" +"65+152" +"1+40" +"1943-K231" +"156+419" +"9662+323" +"39-K270" +"1406+137+102+40+281-K288" +"899-157" +"1484-12" +"442+145+776+10000" +"5504+1918" +"12+10" +"13227-K603" +"799-K606" +"4083-K611" +"+H5*J5" +"2.49+0.0075" +"SUBTOTAL(9,AN2:AN17)" +"SUBTOTAL(9,AN19:AN22)" +"SUBTOTAL(9,AN24:AN25)" +"SUBTOTAL(9,AN27:AN154)" +"SUBTOTAL(9,AN156:AN161)" +"SUBTOTAL(9,AN173:AN173)" +"SUBTOTAL(9,AN175:AN192)" +"SUBTOTAL(9,AN194:AN218)" +"SUBTOTAL(9,AN220:AN222)" +"SUBTOTAL(9,AN229:AN239)" +"SUBTOTAL(9,AN241:AN260)" +"SUBTOTAL(9,AN268:AN288)" +"SUBTOTAL(9,AN296:AN300)" +"SUBTOTAL(9,AN2:AN300)" +"SUBTOTAL(9,AN2:AN19)" +"SUBTOTAL(9,AN21:AN185)" +"SUBTOTAL(9,AN187:AN282)" +"SUBTOTAL(9,AN2:AN282)" +"+AN186" +"+AN293-490172" +"+AU293-Billing!K12" +"SUM(Billing!H5:H15)" +"SUM(Billing!K5:K20)" +"+AN293+AN290" +"+AN283" +"35670+2573+79325" +"+AN302*2.8618" +"+AN303*2.65" +"+AN304*2.32" +"18469+3718" +"+AN305*2.75" +"SUM(AN301:AN305)" +"+AN20" +"+CB315-AY315-BC315" +"+H5*J5" +"2.49+0.0075" +"SUBTOTAL(9,AN2:AN17)" +"SUBTOTAL(9,AN19:AN22)" +"SUBTOTAL(9,AN24:AN25)" +"SUBTOTAL(9,AN27:AN154)" +"SUBTOTAL(9,AN156:AN161)" +"SUBTOTAL(9,AN173:AN173)" +"SUBTOTAL(9,AN175:AN192)" +"SUBTOTAL(9,AN194:AN218)" +"SUBTOTAL(9,AN220:AN222)" +"SUBTOTAL(9,AN229:AN239)" +"SUBTOTAL(9,AN241:AN260)" +"SUBTOTAL(9,AN268:AN288)" +"SUBTOTAL(9,AN296:AN300)" +"SUBTOTAL(9,AN2:AN300)" +"SUBTOTAL(9,AN2:AN19)" +"SUBTOTAL(9,AN21:AN185)" +"SUBTOTAL(9,AN187:AN282)" +"SUBTOTAL(9,AN2:AN282)" +"+AN186" +"+AN293-490172" +"+AU293-Billing!K12" +"SUM(Billing!H5:H15)" +"SUM(Billing!K5:K20)" +"+AN293+AN290" +"+AN283" +"35670+2573+79325" +"+AN302*2.8618" +"+AN303*2.65" +"+AN304*2.32" +"18469+3718" +"+AN305*2.75" +"SUM(AN301:AN305)" +"+AN20" +"+CB315-AY315-BC315" +"0.0022+0.0072" +"ROUND(+C2/(1-C5)+(C3+C4),4)-C2" +"SUM(C2,C6)" +"ROUND((+C10+C11)/(1-C14)-(C10+C11)+C12+C13,4)" +"SUM(C15,C10:C11)" +"0.0022" +"SUM(C43,C38:C39,C44)" +"1167*31" +"160583-36177" +"SUM(B102:B104)" +"0.0022+0.0072+0.0131" +"ROUND((+C108+C109)/(1-C112)+(C110+C111),4)-C108-C109" +"+D119+C119" +"+F119*E119" +"+C$113" +"+G$113" +"+K$113" +"ROUND(SUM(G119:G121),4)" +"+G122" +"+K122" +"SUM(D124:D125)" +"+C135+C131+C130" +"+K130+K135+K131" +"+C$135" +"+G$135" +"+K$135" +"SUM(C152:C153,C157)" +"ROUND((+C162)/(1-C165)+(C163+C164),4)-C162" +"SUM(C162:C162,C166)" +"SUM(B8:D8)" +"SUM(H8:U8)" +"+F8-V8" +"IF(W8>X8,+W8-X8,0)" +"+W8-Y8" +"+A8+1" +"+H8" +"+AG9+AH9" +"+AI9*AF9" +"19590-6812" +"SUM(AF9:AF23)" +"ROUND(+AJ24/AF24,4)" +"3622" +"4619+1132+2015+6700+13064" +"4619+1198+2015+6938+13239" +"4619+1197+2035+6700+10290" +"SUM(B8:B38)" +"+B39+C39+D39" +"+V39" +"+Z39" +"+Y39" +"SUM(X45:X47)" +"+X48-X43" +"+X46" +"+X51-X52" +"6.5854*0.0328767" +"J12*J$1*R12" +"SUM(T12)" +"6.7854/J$1" +"SUM(J15:N15)" +"SUM(R15:R28)" +"5.75/J$1" +"5.627/J$1" +"1.8533/J$1" +"+R37*J37" +"J40*1*R40" +"SUM(R31:R39)" +"+W30" +"6.5/J$1" +"J46*R46" +"4.56/J$1" +"3.0417/30.417" +"6.53/J$1" +"6.329/J$1" +"4.862/30.417" +"4.563/J$1" +"6.5/31" +"3.72/J$1" +"SUM(R60:R89)" +"SUM(T45:T89)" +"SUM(U60:U60)" +"+W67" +"3.145/J$1" +"1.0603/J$1" +"SUM(R92:R110)" +"+W66" +"6.74/31" +"SUM(R113:R121)" +"+W84" +"(+S145*J145)*31" +"1.2167/30.417" +"5.075/31" +"+W98" +"0.3033+0.0066" +"J157*$C$2*S157" +"SUM(R151:R157)" +"+#REF!" +"73+149" +"7.5958/J$1" +"1312+2693" +"106+218" +"78+160" +"15.0624/J$1" +"14.174/J$1" +"4.7713/J$1" +"4.2584/J$1" +"SUM(T160:T183)" +"SUM(T184,T158,T149,T133,T111,T90,T43,T29,T13)" +"0.0022+0.0072" +"ROUND(+C2/(1-C5)+(C3+C4),4)-C2" +"SUM(C2,C6)" +"ROUND((+C10+C11)/(1-C14)-(C10+C11)+C12+C13,4)" +"SUM(C15,C10:C11)" +"0.0022" +"SUM(C48,C43:C44,C49)" +"1169*29" +"160583-C51:C51" +"+C66" +"0.1953+0.0174" +"0.0022+0.0072+0.0131" +"ROUND((+C113+C114)/(1-C117)+(C115+C116),4)-C113-C114" +"SUM(C135:C136,C140)" +"ROUND((+C145)/(1-C148)+(C146+C147),4)-C145" +"SUM(C145:C145,C149)" +"SUM(B6:D6)" +"ROUND(+H6*(1-0.02116),0)" +"+I6" +"+F6-J6" +"+Q6+P6" +"+P6-L6" +"+V6*T6" +"SUM(AA6:AF6)" +"+A6+1" +"+AA6" +"320418-150000" +"SUM(B6:B35)" +"SUM(W6:W34)" +"+V38*U38" +"SUM(Y6:Y35)" +"SUM(AA6:AA34)" +"+W36-W44" +"6.7854/J$1" +"SUM(J12:N12)" +"J12*J$1*S12" +"#REF!*#REF!*#REF!" +"SUM(S12:S25)" +"5.7114/J$1" +"5.5884/J$1" +"1.8533/J$1" +"+S34*J34" +"J37*1*S37" +"SUM(S28:S36)" +"SUM(U28:U38)" +"+Y27" +"6.5/J$1" +"J42*S42" +"4.56/J$1" +"3.0417/J$1" +"6.329/J$1" +"3.65/J$1" +"4.8621/J$1" +"4.563/J$1" +"3.48/J$1" +"SUM(S55:S82)" +"SUM(U41:U86)" +"SUM(V55:V55)" +"+Y62" +"3.145/J$1" +"1.0603/J$1" +"SUM(S89:S106)" +"SUM(U89:U108)" +"+Y66" +"+(5.6195+1.3875+0.2)/J$1" +"SUM(U111)" +"9.1068/J$1" +"11.8606/J$1" +"SUM(S114:S118)" +"+Y72" +"14.76/J$1" +"13.28/J$1" +"5.61/31" +"7.36/J$1" +"SUM(S121:S133)" +"+Y78" +"(+S144*J144)*31" +"1.2167*0.0328767" +"5.075*0.0328767" +"+Y95" +"SUM(S152:S158)" +"+#REF!" +"69+142" +"7.5958/J$1" +"79+161" +"1326+2722" +"14.174/J$1" +"15.0624/30.417" +"52+107" +"4.7713/J$1" +"SUM(U161:U185)" +"SUM(U186,U159,U150,U134,U119,U109,U112,U87,U39,U26)" +"SUM(U189:U190)" +"ROUND(+D5*C5,2)" +"SUM(E13:E14)" +"0.0022+0.0072" +"ROUND(+C2/(1-C5)+(C3+C4),4)-C2" +"SUM(C2,C6)" +"ROUND((+C10+C11)/(1-C14)-(C10+C11)+C12+C13,4)" +"SUM(C15,C10:C11)" +"0.0022" +"SUM(C48,C43:C44,C49)" +"1169*29" +"160583-C51:C51" +"+C66" +"0.1953+0.0174" +"0.0022+0.0072+0.0131" +"ROUND((+C113+C114)/(1-C117)+(C115+C116),4)-C113-C114" +"SUM(C135:C136,C140)" +"ROUND((+C145)/(1-C148)+(C146+C147),4)-C145" +"SUM(C145:C145,C149)" +"SUM(B6:D6)" +"ROUND(+H6*(1-0.02116),0)" +"+F6-I6" +"+AS6:AS6" +"+P6+O6" +"+Q6-K6" +"+S6*(U6-0.01)" +"2.76+0.0075" +"+W6-U6-0.01" +"+X6*S6" +"SUM(AB6:AG6)" +"SUM(AK6:AR6)" +"+A6+1" +"+AB6" +"320418-150000" +"SUM(B6:B35)" +"SUM(V6:V34)" +"+V36/S36" +"6.7854/J$1" +"SUM(J12:N12)" +"J12*J$1*S12" +"#REF!*#REF!*#REF!" +"SUM(S12:S25)" +"5.7114/J$1" +"5.5884/J$1" +"1.8533/J$1" +"+S34*J34" +"J37*1*S37" +"SUM(S28:S36)" +"SUM(U28:U38)" +"+Y27" +"6.5/J$1" +"J42*S42" +"4.56/J$1" +"3.0417/J$1" +"6.329/J$1" +"3.65/J$1" +"4.8621/J$1" +"4.563/J$1" +"3.48/J$1" +"SUM(S55:S82)" +"SUM(U41:U86)" +"SUM(V55:V55)" +"+Y62" +"3.145/J$1" +"1.0603/J$1" +"SUM(S89:S106)" +"SUM(U89:U108)" +"+Y66" +"+(5.6195+1.3875+0.2)/J$1" +"SUM(U111)" +"9.1068/J$1" +"11.8606/J$1" +"SUM(S114:S118)" +"+Y72" +"14.76/J$1" +"13.28/J$1" +"5.61/31" +"7.36/J$1" +"SUM(S121:S133)" +"+Y78" +"(+S144*J144)*31" +"1.2167*0.0328767" +"5.075*0.0328767" +"+Y95" +"SUM(S152:S158)" +"+#REF!" +"69+142" +"7.5958/J$1" +"79+161" +"1326+2722" +"14.174/J$1" +"15.0624/30.417" +"52+107" +"4.7713/J$1" +"SUM(U161:U185)" +"SUM(U186,U159,U150,U134,U119,U109,U112,U87,U39,U26)" +"SUM(U189:U190)" +"SUM(C5:C17)" +"[1]Residential!M8" +"[1]Commercial!M8" +"SUM(B6:C6)" +"G6*F6" +"D6-H6" +"B12" +"C12-N12" +"0.1648*C12" +"1000*0.84" +"1000-M22" +"0.84*605" +"605-M23" +"L22-L23" +"+AE6+0.08" +"+A6+1" +"+C7*B7" +"+AF7*AD7" +"SUM(AD7,Z7,V7,R7,N7,J7,F7,B7)" +"SUM(B7:B29)" +"SUM(D7:D22)" +"+AG30+AB30+D30" +"+AG30+J30+D30" +"K1" +"B4" +"'Total Reqs.'!K11" +"B12" +"SUBTOTAL(9,K11:K12)" +"K13-L13" +"IF(M13<0.9*N13,0.9*N13,IF(M13>1.1*N13,1.1*N13,M13))" +"M13-O13" +"S13-K13" +"'Total Reqs.'!K14" +"(M17-O17)" +"'Total Reqs.'!K17" +"'Total Reqs.'!K24" +"SUBTOTAL(9,K24:K32)" +"27+555" +"'Total Reqs.'!K32" +"'Total Reqs.'!K35/I6" +"SUBTOTAL(9,K36:K40)" +"'Total Reqs.'!K37" +"[6]Sheet2!K42" +"SUBTOTAL(9,K50:K50)" +"'Total Reqs.'!K47" +"[6]Sheet2!K50" +"'Total Reqs.'!K56" +"'Total Reqs.'!K72" +"4593-4427" +"SUBTOTAL(9,K84:K95)" +"13065+4470" +"'Total Reqs.'!K89" +"SUBTOTAL(9,K103:K108)" +"2162+5919" +"'Total Reqs.'!K97" +"800+2364" +"'Total Reqs.'!K105" +"'Total Reqs.'!K124" +"(224+381+279)/30" +"2988+11735" +"'Total Reqs.'!K135" +"836+1734" +"'Total Reqs.'!K149" +"2255+1407" +"'Total Reqs.'!K157" +"178/30" +"3404+11225" +"'Total Reqs.'!K165" +"383+1853" +"'Total Reqs.'!K176" +"1421+2038" +"'Total Reqs.'!K184" +"4988+2415" +"'Total Reqs.'!K192" +"75-40" +"SUBTOTAL(9,K220:K230)" +"686+75" +"'Total Reqs.'!K205" +"'Total Reqs.'!K215" +"SUBTOTAL(9,K242:K249)" +"'Total Reqs.'!K222" +"'Total Reqs.'!K223/I6" +"[6]Sheet2!K224" +"SUBTOTAL(9,K253:K271)" +"9724+10471" +"'Total Reqs.'!K242" +"[1]Sheet2!F252" +"SUBTOTAL(9,K274:K286)" +"'Total Reqs.'!K258" +"51+162" +"'Total Reqs.'!K265" +"SUBTOTAL(9,K299:K313)" +"418+160" +"'Total Reqs.'!K282" +"'Total Reqs.'!K286" +"SUBTOTAL(9,K322:K346)-SUM(K332:K339)" +"5307+1005" +"SUBTOTAL(9,S322:S346)" +"'Total Reqs.'!K313" +"B353" +"SUBTOTAL(9,K350:K354)+SUM(K332:K337)" +"482+1872" +"'Total Reqs.'!K320" +"SUBTOTAL(9,K358:K359)+SUM(K338:K339)" +"SUBTOTAL(9,K11:K364)" +"[1]Sheet2!F328" +"'Total Reqs.'!K328" +"'Total Reqs.'!K343" +"SUBTOTAL(9,K384:K404)" +"'Total Reqs.'!K366" +"SUBTOTAL(9,K408:K440)" +"'Total Reqs.'!K399" +"SUBTOTAL(9,K445:K461)" +"'Total Reqs.'!K421" +"SUBTOTAL(9,K465:K474)" +"'Total Reqs.'!K433" +"SUBTOTAL(9,K478:K484)" +"'Total Reqs.'!K440" +"'Total Reqs.'!K450" +"'Total Reqs.'!K457" +"[1]Sheet2!F484" +"SUBTOTAL(9,K505:K543)" +"'Total Reqs.'!K498" +"SUBTOTAL(9,K547:K586)" +"'Total Reqs.'!K540" +"'Total Reqs.'!K542" +"[1]Sheet2!F544" +"[1]Sheet2!F548" +"'Total Reqs.'!K548" +"'Total Reqs.'!K552" +"'Total Reqs.'!K563" +"SUBTOTAL(9,K617:K619)" +"'Total Reqs.'!K570" +"'Total Reqs.'!K573" +"'Total Reqs.'!K579" +"'Total Reqs.'!K583" +"'Total Reqs.'!K587" +"'Total Reqs.'!K590" +"'Total Reqs.'!K593" +"'Total Reqs.'!K596" +"'Total Reqs.'!K601" +"'Total Reqs.'!K609" +"'Total Reqs.'!K614" +"SUBTOTAL(9,K679:K777)" +"'Total Reqs.'!K715" +"SUBTOTAL(9,K11:K783)" +"K1" +"[1]Sheet2!K11" +"K11+N11+Q11+T11+W11+Z11+AC11+AF11+AI11+AL11+AO11+AR11+AU11+AX11+BA11+BD11+BG11+BJ11+BM11+BP11+BS11+BV11+BY11+CB11+CE11+CH11+CK11+CN11+CQ11+CT11+CW11" +"[5]Sheet2!K24" +"[6]Sheet2!K32" +"[4]Sheet2!K135" +"+F252" +"[2]Sheet2!K469" +"[2]Sheet2!K590" +"[3]Sheet2!K601" +"SUM(C7:C19)" +"C7*D5" +"C24-C23" +"C25/30" +"C8*D8" +"+F8" +"SUM(C8:C44)" +"ROUND(SUM(E8:E44)/SUM(C8:C44),2)" +"AVERAGE(H8:H27)" +"MAX(D8:D32)" +"MAX(K8:K23)" +"MIN(D8:D32)" +"MIN(K8:K23)" +"+(C45-C52)/C52" +"C8*D8" +"SUM(C8:C49)" +"ROUND(SUM(E8:E49)/SUM(C8:C49),2)" +"MAX(D8:D49)" +"MIN(D8:D49)" +"+(C50-C57)/C57" +"SUM(C7:C19)" +"C7*D5" +"C24-C23" +"C25/30" +"3.155+0.02" +"3.035+0.02" +"3.18" +"3.18-0.01" +"3.18+0.01" +"2.83" +"2.83-0.01" +"2.83+0.01" +"3.18-0.02" +"3.18+0.05" +"3.135" +"3.135-0.02" +"3.135+0.02" +"+C5-B5" +"+H5*G5" +"+D5-B5" +"+E5-B5" +"+A5+1" +"+D5" +"SUM(H5:H36)" +"+P37+L37+H37" +"SUM(B6:D6)" +"ROUND(+H6*(1-0.02116),0)" +"+F6-I6" +"188693-36124" +"+P6+O6" +"+O6-K6" +"+U6*S6" +"+A6+1" +"+D6" +"+Y30*X30" +"SUM(B6:B37)" +"SUM(V6:V34)" +"+V38-Z38" +"0.0022+0.0072" +"ROUND(+C2/(1-C6)+(C4+C5),4)-C2" +"SUM(C2,C3,C7)" +"ROUND((+C11+C12)/(1-C15)-(C11+C12)+C13+C14,4)" +"SUM(C16,C11:C12)" +"0.0022" +"SUM(C49,C44:C45,C50)" +"1169*29" +"160583-C52:C52" +"+C72" +"0.1953+0.0174" +"0.0022+0.0072+0.0131" +"ROUND((+C119+C120)/(1-C123)+(C121+C122),4)-C119-C120" +"SUM(C141:C142,C146)" +"ROUND((+C151)/(1-C154)+(C152+C153),4)-C151" +"SUM(C151:C151,C155)" +"6.7854*0.0328767" +"SUM(J12:N12)" +"J12*J$1*S12" +"6.3138/J$1" +"6.7854/J$1" +"#REF!*#REF!*#REF!" +"SUM(S13:S28)" +"5.7114/J$1" +"5.627/J$1" +"1.8533/J$1" +"+S37*J37" +"5.75/J$1" +"J40*1*S40" +"SUM(S31:S39)" +"SUM(U31:U41)" +"+X30" +"6.449/J$1" +"J45*S45" +"4.56/J$1" +"3.0417/30.417" +"6.4493/J$1" +"1.521/J$1" +"6.129/J$1" +"1.3687/J$1" +"6.372/J$1" +"3.65/J$1" +"4.8621/+J$1" +"6.423/J$1" +"4.563/J$1" +"6.077/J$1" +"3.72/J$1" +"SUM(S59:S96)" +"SUM(U44:U96)" +"SUM(V59:V59)" +"+X66" +"3.145/J$1" +"1.0603/31" +"3.145/J1" +"3.145/31" +"+J119*S119*31" +"3.15/J1" +"+J121*S121" +"SUM(S100:S123)" +"SUM(U100:U124)" +"+X70" +"+(5.6195+1.3875+0.2)/J$1" +"1.475/31" +"11.2809/30" +"9.8771/31" +"509*1.02" +"SUM(U130:U135)" +"+X76" +"14.76/J$1" +"13.28/J$1" +"6.79/30" +"11.95/30" +"1.5/31" +"SUM(U138:U149)" +"+X82" +"(+S160*J160)*31" +"1.2167*0.0328767" +"+J164*S164*J$1" +"5.075*0.0328767" +"SUM(S152:S165)" +"+(0.3074*S174)*31" +"SUM(S168:S174)" +"+#REF!" +"7.5958/J$1" +"1264+2594" +"76+156" +"14.1875/30" +"15.0624/J$1" +"4.7713/J$1" +"SUM(U177:U197)" +"SUM(U198,U175,U166,U150,U98,U42,U29)" +"0.0022+0.0072" +"ROUND(+C2/(1-C5)+(C3+C4),4)-C2" +"SUM(C2,C6)" +"ROUND((+C10+C11)/(1-C14)-(C10+C11)+C12+C13,4)" +"SUM(C15,C10:C11)" +"0.0022" +"SUM(C43,C38:C39,C44)" +"1167*31" +"160583-36177" +"SUM(B102:B104)" +"0.0022+0.0072+0.0131" +"ROUND((+C108+C109)/(1-C112)+(C110+C111),4)-C108-C109" +"+D119+C119" +"+F119*E119" +"+C$113" +"+G$113" +"+K$113" +"ROUND(SUM(G119:G121),4)" +"+G122" +"+K122" +"SUM(D124:D125)" +"+C135+C131+C130" +"+K130+K135+K131" +"+C$135" +"+G$135" +"+K$135" +"SUM(C152:C153,C157)" +"ROUND((+C162)/(1-C165)+(C163+C164),4)-C162" +"SUM(C162:C162,C166)" +"SUM(B8:D8)" +"SUM(H8:U8)" +"+F8-V8" +"IF(W8>X8,+W8-X8,0)" +"+W8-Y8" +"+A8+1" +"+H8" +"+AG9+AH9" +"+AI9*AF9" +"19590-6812" +"SUM(AF9:AF23)" +"ROUND(+AJ24/AF24,4)" +"3622" +"4619+1132+2015+6700+13064" +"4619+1198+2015+6938+13239" +"4619+1197+2035+6700+10290" +"SUM(B8:B38)" +"+B39+C39+D39" +"+V39" +"+Z39" +"+Y39" +"SUM(X45:X47)" +"+X48-X43" +"+X46" +"+X51-X52" +"6.5854*0.0328767" +"J26*J$1*R26" +"SUM(T26)" +"6.7854/J$1" +"SUM(J29:N29)" +"SUM(R29:R42)" +"5.75/J$1" +"5.627/J$1" +"1.8533/J$1" +"+R51*J51" +"J54*1*R54" +"SUM(R45:R53)" +"+W44" +"6.5/J$1" +"J60*R60" +"4.56/J$1" +"3.0417/30.417" +"6.53/J$1" +"6.329/J$1" +"4.862/30.417" +"4.563/J$1" +"6.5/31" +"3.72/J$1" +"SUM(R74:R103)" +"SUM(T59:T103)" +"+W81" +"3.145/J$1" +"1.0603/J$1" +"SUM(R106:R124)" +"+W70" +"(0.2+1.3875+5.6195)/J$1" +"SUM(R127:R127)" +"5.406/J$1" +"+W80" +"9.1068/J$1" +"11.8606/J$1" +"SUM(R133:R137)" +"+W91" +"6.74/31" +"SUM(R140:R152)" +"(+S165*J165)*31" +"1.2167/30.417" +"5.075/31" +"+W112" +"0.3033+0.0066" +"J177*$C$2*S177" +"SUM(R171:R177)" +"+#REF!" +"73+149" +"7.5958/J$1" +"1312+2693" +"106+218" +"805.16+1655.96" +"78+160" +"15.0624/J$1" +"14.174/J$1" +"4.7713/J$1" +"4.2584/J$1" +"SUM(T180:T203)" +"SUM(T204,T178,T169,T153,T138,T125,T104,T57,T43,T27)" +"SUM(D7:D18)" +"SUM(D10:D21)" +"+C28-C32" +"+C38*C$34" +"+D38/(B39-B38)" +"SUM(C38:C46)" +"SUM(C8:E8)" +"+I8+H8" +"+L8-M8" +"IF(M8>L8,+M8,L8)" +"IF(S8*(-1)<=R8,+R8+S8,0)" +"IF(T8=0,-1*S8-R8,0)" +"+V8+W8" +"+T8-X8" +"+Z8" +"+C8" +"+AA8+Z9" +"SUM(L8:L37)" +"+J6-H6" +"+E6" +"+A7+1" +"+C7+C6" +"(+C3-C8)*(1-C4)" +"14750+5187" +"SUM(C8:E8)" +"21282+15127" +"IF(H8>0,F8-G8-H8,F8-G8)" +"H8-J8" +"H8+G8" +"M8-137679" +"E8" +"21282+8357" +"21282+4496" +"E10+1650" +"2796+5972" +"15093+1478" +"25109-9292" +"M14-M13" +"E14+10400+122" +"-12154-18+5731" +"10187+1512-18-12913" +"E16+8288" +"H40" +"K19-N19" +"SUM(H8:H37)" +"638460-SUM(H8:H18)" +"H39/19" +"SUM(D10:D21)" +"+C28-C32" +"+C38*C28-C32" +"+D38/30" +"+C38*C$34" +"+F38/(B39-B38)" +"SUM(C38:C46)" +"SUM(C8:E8)" +"+I8+H8" +"+L8-M8" +"IF(M8>L8,+M8,L8)" +"IF(S8*(-1)<=R8,+R8+S8,0)" +"IF(T8=0,-1*S8-R8,0)" +"+V8+W8" +"+T8-X8" +"+Z8" +"+C8" +"+AA8+Z9" +"SUM(L8:L37)" +"+I10-H10" +"+N10-O10" +"+E10" +"+Q10+N11-O11" +"+A11+1" +"+C22" +"+H5*J5" +"SUM(F2:F18)" +"SUM(J2:J25)" +"0.0022+0.0072" +"ROUND(+C2/(1-C6)+(C4+C5),4)-C2" +"SUM(C2,C3,C7)" +"ROUND((+C11+C12)/(1-C15)-(C11+C12)+C13+C14,4)" +"SUM(C16,C11:C12)" +"SUM(C31,C26:C27)" +"SUM(E26:E27,E31,E32)" +"0.0022" +"SUM(C50,C45:C46,C51)" +"1167*31" +"127249-C53" +"+C73" +"0.1953+0.0174" +"0.0022+0.0072+0.0131" +"ROUND((+C122+C123)/(1-C126)+(C124+C125),4)-C122-C123" +"SUM(C144:C145,C149)" +"ROUND((+C154)/(1-C157)+(C155+C156),4)-C154" +"SUM(C154:C154,C158,C159)" +"SUM(B6:D6)" +"ROUND(+H6*(1-0.02116),0)" +"+F6-I6" +"182667-36300" +"+P6+O6" +"IF((+Q6-K6)>0,+Q6-K6,0)" +"+U6-0.01" +"+S6*V6" +"SUM(AC6:AH6)" +"SUM(AL6:AS6)" +"+A6+1" +"+D6" +"+U10" +"17332+1977" +"37599+1977" +"36648+1977" +"34723+1977" +"39957+1977" +"50583+1977" +"49878+1977" +"34488+1977" +"SUM(B6:B37)" +"SUM(W6:W34)" +"SUM(AC6:AC36)" +"+W38/S38" +"2.73+0.0075" +"2.73+0.0075-0.0153" +"6.7854*0.0328767" +"SUM(J12:N12)" +"J12*J$1*S12" +"6.3138/J$1" +"#REF!*#REF!*#REF!" +"SUM(S12:S20)" +"SUM(V14:V20)" +"5.7114/J$1" +"5.627/J$1" +"1.8533/J$1" +"+S29*J29" +"5.75/J$1" +"J32*1*S32" +"SUM(S23:S31)" +"SUM(U23:U33)" +"+Y22" +"6.449/J$1" +"J37*S37" +"4.56/J$1" +"3.0417/30.417" +"6.4493/J$1" +"1.521/J$1" +"6.129/J$1" +"1.3687/J$1" +"6.372/J$1" +"3.65/J$1" +"4.8621/+J$1" +"6.423/J$1" +"4.563/J$1" +"6.077/J$1" +"3.72/J$1" +"SUM(S51:S84)" +"SUM(U36:U84)" +"SUM(V51:V51)" +"+Y58" +"3.145/J$1" +"1.0603/31" +"3.145/31" +"+J106*S106*31" +"+J107*S107" +"SUM(S87:S105)" +"SUM(U87:U109)" +"+Y62" +"+(5.6195+1.3875+0.2)/J$1" +"SUM(U112)" +"12.9509/31" +"9.8771/31" +"509*1.02" +"SUM(U115:U120)" +"+Y68" +"14.76/J$1" +"13.28/J$1" +"5.61/31" +"1.5/31" +"SUM(U123:U134)" +"+Y74" +"(+S145*J145)*31" +"1.2167*0.0328767" +"+J149*S149*J$1" +"5.075*0.0328767" +"SUM(S137:S150)" +"+Y93" +"+(0.3074*S159)*31" +"+#REF!" +"7.5958/J$1" +"1311+2692" +"78+160" +"14.174/J$1" +"15.0624/J$1" +"4.7713/J$1" +"SUM(U162:U182)" +"SUM(U183,U160,U151,U135,U121,U113,U110,U85,U34,U21)" +"ROUND((+C2+C3)/(1-C6)-(C2+C3)+C4+C5,4)" +"SUM(C7,C2:C3)" +"+C13-B13" +"+A13+1" +"+E17" +"+D18*(E18+G18+H18)" +"+E23" +"SUM(B13:B44)" +"0.0022+0.0072" +"ROUND(+C2/(1-C6)+(C4+C5),4)-C2" +"SUM(C2,C3,C7)" +"ROUND((+C11+C12)/(1-C15)-(C11+C12)+C13+C14,4)" +"SUM(C16,C11:C12)" +"SUM(C31,C26:C27)" +"SUM(E26:E27,E31,E32)" +"0.0022" +"SUM(C50,C45:C46,C51)" +"1167*31" +"127249-C53" +"+C73" +"0.1953+0.0174" +"0.0022+0.0072+0.0131" +"ROUND((+C122+C123)/(1-C126)+(C124+C125),4)-C122-C123" +"SUM(C144:C145,C149)" +"ROUND((+C154)/(1-C157)+(C155+C156),4)-C154" +"SUM(C154:C154,C158,C159)" +"SUM(B6:D6)" +"ROUND(+H6*(1-0.02116),0)" +"+F6-I6" +"182667-36300" +"+P6+O6" +"IF((+Q6-K6)>0,+Q6-K6,0)" +"+U6-0.01" +"+S6*V6" +"SUM(AC6:AH6)" +"SUM(AL6:AS6)" +"+A6+1" +"+D6" +"+U10" +"17332+1977" +"37599+1977" +"36648+1977" +"34723+1977" +"39957+1977" +"50583+1977" +"49878+1977" +"34488+1977" +"SUM(B6:B37)" +"SUM(W6:W34)" +"SUM(AC6:AC36)" +"+W38/S38" +"2.73+0.0075" +"2.73+0.0075-0.0153" +"6.7854*0.0328767" +"SUM(J12:N12)" +"J12*J$1*S12" +"6.3138/J$1" +"#REF!*#REF!*#REF!" +"SUM(S12:S20)" +"SUM(V14:V20)" +"5.7114/J$1" +"5.627/J$1" +"1.8533/J$1" +"+S29*J29" +"5.75/J$1" +"J32*1*S32" +"SUM(S23:S31)" +"SUM(U23:U33)" +"+Y22" +"6.449/J$1" +"J37*S37" +"4.56/J$1" +"3.0417/30.417" +"6.4493/J$1" +"1.521/J$1" +"6.129/J$1" +"1.3687/J$1" +"6.372/J$1" +"3.65/J$1" +"4.8621/+J$1" +"6.423/J$1" +"4.563/J$1" +"6.077/J$1" +"3.72/J$1" +"SUM(S51:S84)" +"SUM(U36:U84)" +"SUM(V51:V51)" +"+Y58" +"3.145/J$1" +"1.0603/31" +"3.145/31" +"+J106*S106*31" +"+J107*S107" +"SUM(S87:S105)" +"SUM(U87:U109)" +"+Y62" +"+(5.6195+1.3875+0.2)/J$1" +"SUM(U112)" +"12.9509/31" +"9.8771/31" +"509*1.02" +"SUM(U115:U120)" +"+Y68" +"14.76/J$1" +"13.28/J$1" +"5.61/31" +"1.5/31" +"SUM(U123:U134)" +"+Y74" +"6.237*0.0328767" +"(+S146*J146)*31" +"1.2167*0.0328767" +"+J150*S150*J$1" +"5.075*0.0328767" +"SUM(S137:S151)" +"+Y93" +"+S160*J160*30" +"+(0.3074*S161)*31" +"SUM(S154:S161)" +"+#REF!" +"7.5958/J$1" +"1311+2692" +"78+160" +"14.174/J$1" +"15.0624/J$1" +"4.7713/J$1" +"SUM(U164:U184)" +"SUM(U185,U162,U152,U135,U121,U113,U110,U85,U34,U21)" +"ROUND((+C2+C3)/(1-C6)-(C2+C3)+C4+C5,4)" +"SUM(C7,C2:C3)" +"+C13-B13" +"+A13+1" +"+E17" +"+D18*(E18+G18+H18)" +"+E23" +"SUM(B13:B44)" +"0.0022+0.0072" +"ROUND(+C2/(1-C5)+(C3+C4),4)-C2" +"SUM(C2,C6)" +"ROUND((+C10+C11)/(1-C14)-(C10+C11)+C12+C13,4)" +"SUM(C15,C10:C11)" +"0.0022" +"SUM(C48,C43:C44,C49)" +"1169*29" +"160583-C51:C51" +"+C66" +"0.1953+0.0174" +"0.0022+0.0072+0.0131" +"ROUND((+C113+C114)/(1-C117)+(C115+C116),4)-C113-C114" +"SUM(C135:C136,C140)" +"ROUND((+C145)/(1-C148)+(C146+C147),4)-C145" +"SUM(C145:C145,C149)" +"SUM(B6:D6)" +"ROUND(+H6*(1-0.02116),0)" +"+F6-I6" +"+AS6:AS6" +"+P6+O6" +"+Q6-K6" +"+S6*(U6-0.01)" +"2.76+0.0075" +"+W6-U6-0.01" +"+X6*S6" +"SUM(AB6:AG6)" +"SUM(AK6:AR6)" +"+A6+1" +"+AB6" +"320418-150000" +"SUM(B6:B35)" +"SUM(V6:V34)" +"+V36/S36" +"6.7854/J$1" +"SUM(J12:N12)" +"J12*J$1*S12" +"#REF!*#REF!*#REF!" +"SUM(S12:S25)" +"5.7114/J$1" +"5.5884/J$1" +"1.8533/J$1" +"+S34*J34" +"J37*1*S37" +"SUM(S28:S36)" +"SUM(U28:U38)" +"+Y27" +"6.449/J$1" +"J42*S42" +"4.56/J$1" +"3.0417/J$1" +"1.521/J$1" +"6.329/J$1" +"6.372/J$1" +"3.65/J$1" +"4.8621/J$1" +"4.563/J$1" +"6.077/J$1" +"3.48/J$1" +"SUM(S55:S82)" +"SUM(U41:U86)" +"SUM(V55:V55)" +"+Y62" +"3.145/J$1" +"1.0603/J$1" +"SUM(S89:S107)" +"SUM(U89:U109)" +"+Y66" +"+(5.6195+1.3875+0.2)/J$1" +"SUM(U112)" +"9.1068/J$1" +"11.8606/J$1" +"SUM(S115:S119)" +"+Y72" +"14.76/J$1" +"13.28/J$1" +"5.61/31" +"7.36/J$1" +"SUM(S122:S134)" +"+Y78" +"(+S145*J145)*31" +"1.2167*0.0328767" +"5.075*0.0328767" +"+Y95" +"SUM(S153:S159)" +"+#REF!" +"69+142" +"7.5958/J$1" +"79+161" +"600.07+1222.92" +"1326+2722" +"10072.03+20675.77" +"14.174/J$1" +"15.0624/30.417" +"52+107" +"736.79+1519.16" +"4.7713/J$1" +"SUM(U162:U186)" +"SUM(U187,U160,U151,U135,U120,U110,U113,U87,U39,U26)" +"SUM(U190:U191)" +"0.0022+0.0072" +"ROUND(+C2/(1-C5)+(C3+C4),4)-C2" +"SUM(C2,C6)" +"ROUND((+C10+C11)/(1-C14)-(C10+C11)+C12+C13,4)" +"SUM(C15,C10:C11)" +"0.0022" +"SUM(C43,C38:C39,C44)" +"1167*31" +"160583-36177" +"SUM(B102:B104)" +"0.0022+0.0072+0.0131" +"ROUND((+C108+C109)/(1-C112)+(C110+C111),4)-C108-C109" +"+D119+C119" +"+F119*E119" +"+C$113" +"+G$113" +"+K$113" +"ROUND(SUM(G119:G121),4)" +"+G122" +"+K122" +"SUM(D124:D125)" +"+C137+C133+C132" +"+K132+K137+K133" +"+C$137" +"+G$137" +"+K$137" +"SUM(C154:C155,C159)" +"ROUND((+C164)/(1-C167)+(C165+C166),4)-C164" +"SUM(C164:C164,C168)" +"SUM(B8:D8)" +"SUM(H8:U8)" +"+F8-V8" +"IF(W8>X8,+W8-X8,0)" +"+W8-Y8" +"+A8+1" +"+H8" +"+AG9+AH9" +"+AI9*AF9" +"19590-6812" +"SUM(AF9:AF23)" +"ROUND(+AJ24/AF24,4)" +"3622" +"4619+1132+2015+6700+13064" +"4619+1198+2015+6938+13239" +"4619+1197+2035+6700+10290" +"SUM(B8:B38)" +"+B39+C39+D39" +"+V39" +"+Z39" +"+Y39" +"SUM(X45:X47)" +"+X48-X43" +"+X46" +"1-Y52" +"+X51-X52" +"+X52/Z52" +"6.5854*0.0328767" +"J26*J$1*R26" +"26846+384.4" +"SUM(T26)" +"6.7854/J$1" +"SUM(J29:N29)" +"SUM(R29:R42)" +"5.75/J$1" +"5.627/J$1" +"1.8533/J$1" +"+R51*J51" +"J54*1*R54" +"SUM(R45:R53)" +"+W44" +"6.5/J$1" +"J60*R60" +"4.56/J$1" +"3.0417/30.417" +"6.53/J$1" +"6.329/J$1" +"4.862/30.417" +"4.563/J$1" +"6.5/31" +"3.72/J$1" +"SUM(R74:R103)" +"SUM(T59:T103)" +"+W81" +"3.145/J$1" +"1.0603/J$1" +"SUM(R106:R124)" +"+W70" +"(0.2+1.3875+5.6195)/J$1" +"SUM(R127:R127)" +"5.406/J$1" +"+W80" +"9.1068/J$1" +"11.8606/J$1" +"SUM(R133:R137)" +"+W91" +"6.74/31" +"SUM(R140:R152)" +"(+S165*J165)*31" +"1.2167/30.417" +"5.075/31" +"+W112" +"0.3033+0.0066" +"SUM(R171:R177)" +"+#REF!" +"73+149" +"7.5958/J$1" +"1312+2693" +"106+218" +"805.16+1655.96" +"78+160" +"15.0624/J$1" +"14.174/J$1" +"4.7713/J$1" +"4.2584/J$1" +"SUM(T180:T203)" +"SUM(T204,T178,T169,T153,T138,T125,T104,T57,T43,T27)" +"3.155+0.02" +"3.035+0.02" +"3.18" +"3.18-0.01" +"3.18+0.01" +"2.83" +"2.83-0.01" +"2.83+0.01" +"3.18-0.02" +"3.18+0.05" +"3.135" +"3.135-0.02" +"3.135+0.02" +"+C5-B5" +"+H5*G5" +"+D5-B5" +"+E5-B5" +"+A5+1" +"+D5" +"SUM(H5:H36)" +"+P37+L37+H37" +"SUM(B6:D6)" +"ROUND(+H6*(1-0.02116),0)" +"+F6-I6" +"188693-36124" +"+P6+O6" +"+O6-K6" +"+U6*S6" +"+A6+1" +"+D6" +"+Y30*X30" +"SUM(B6:B37)" +"SUM(V6:V34)" +"+V38-Z38" +"6.7854*0.0328767" +"SUM(J12:N12)" +"6.3138/J$1" +"6.7854/J$1" +"J27*J$1*R27" +"(6.138+0.2)/J1" +"(6.5854+0.2)/+J1" +"+(6.5854+0.2)/+J1" +"+(6.5854+0.2)/+J1" +"+(11.8368+0.2)/+J1" +"(6.5854+0.2)/+J1" +"+(6.5854+0.2)/J1" +"SUM(R13:R35)" +"SUM(T12:T35)" +"5.7114/J$1" +"5.627/J$1" +"1.8533/J$1" +"+R43*J43" +"5.5884/$J$1" +"+R46*J46*$J$1" +"5.75/J$1" +"J51*1*R51" +"SUM(R38:R50)" +"SUM(T38:T52)" +"+W37" +"6.449/J$1" +"J56*R56" +"4.56/J$1" +"3.0417/30.417" +"6.4493/J$1" +"1.521/J$1" +"6.129/J$1" +"1.3687/J$1" +"6.372/J$1" +"3.65/J$1" +"4.8621/+J$1" +"6.423/J$1" +"4.563/J$1" +"6.077/J$1" +"SUM(R70:R114)" +"SUM(T55:T114)" +"SUM(U70:U70)" +"+W77" +"3.145/J$1" +"3.145/J1" +"1.0603/30" +"3.145/J1" +"3.145/31" +"+J138*R138*31" +"3.15/J1" +"+J140*R140" +"SUM(R118:R142)" +"SUM(T118:T143)" +"+W81" +"+(5.6195+1.3875+0.2)/J$1" +"SUM(T146)" +"1.544/30" +"+J150*R150*30" +"11.2809/30" +"8.5871/30" +"11.2809/J1" +"5.406/30" +"(61+436)*1.02" +"SUM(T149:T154)" +"+W87" +"14.76/J$1" +"13.28/J$1" +"6.79/30" +"11.95/30" +"1.5/31" +"2.02/J1" +"SUM(T157:T169)" +"+W93" +"(+R180*J180)*31" +"6.279/J1" +"5.643/J1" +"7.136/J1" +"1.2167/30" +"+J192*R192*J$1" +"5.075/30" +"SUM(R172:R193)" +"+W124" +"+(0.3074*R202)*31" +"SUM(R196:R202)" +"+#REF!" +"42+85" +"7.5958/J$1" +"1264+2594" +"76+156" +"14.1875/30" +"4.7713/J$1" +"SUM(T205:T223)" +"SUM(T224,T203,T194,T170,T155,T147,T144,T116,T53,T36)" +"0.0022+0.0072" +"ROUND(+C2/(1-C5)+(C3+C4),4)-C2" +"SUM(C2,C6)" +"ROUND((+C10+C11)/(1-C14)-(C10+C11)+C12+C13,4)" +"SUM(C15,C10:C11)" +"0.0022" +"SUM(C48,C43:C44,C49)" +"1169*29" +"160583-C51:C51" +"+C66" +"0.1953+0.0174" +"0.0022+0.0072+0.0131" +"ROUND((+C113+C114)/(1-C117)+(C115+C116),4)-C113-C114" +"SUM(C135:C136,C140)" +"ROUND((+C145)/(1-C148)+(C146+C147),4)-C145" +"SUM(C145:C145,C149)" +"SUM(B6:D6)" +"ROUND(+H6*(1-0.02116),0)" +"+F6-I6" +"+AS6:AS6" +"+P6+O6" +"+Q6-K6" +"+S6*(U6-0.01)" +"2.76+0.0075" +"+W6-U6-0.01" +"+X6*S6" +"SUM(AB6:AG6)" +"SUM(AK6:AR6)" +"+A6+1" +"+AB6" +"320418-150000" +"SUM(B6:B35)" +"SUM(V6:V34)" +"+V36/S36" +"6.7854/J$1" +"SUM(J12:N12)" +"J12*J$1*S12" +"#REF!*#REF!*#REF!" +"SUM(S12:S25)" +"5.7114/J$1" +"5.5884/J$1" +"1.8533/J$1" +"+S34*J34" +"J37*1*S37" +"SUM(S28:S36)" +"SUM(U28:U38)" +"+Y27" +"6.449/J$1" +"J42*S42" +"4.56/J$1" +"3.0417/J$1" +"1.521/J$1" +"6.329/J$1" +"6.372/J$1" +"3.65/J$1" +"4.8621/J$1" +"4.563/J$1" +"6.077/J$1" +"3.48/J$1" +"SUM(S55:S82)" +"SUM(U41:U86)" +"SUM(V55:V55)" +"+Y62" +"3.145/J$1" +"1.0603/J$1" +"SUM(S89:S107)" +"SUM(U89:U109)" +"+Y66" +"+(5.6195+1.3875+0.2)/J$1" +"SUM(U112)" +"9.1068/J$1" +"11.8606/J$1" +"SUM(S115:S119)" +"+Y72" +"14.76/J$1" +"13.28/J$1" +"5.61/31" +"7.36/J$1" +"SUM(S122:S134)" +"+Y78" +"(+S145*J145)*31" +"1.2167*0.0328767" +"5.075*0.0328767" +"+Y95" +"SUM(S153:S159)" +"+#REF!" +"69+142" +"7.5958/J$1" +"79+161" +"600.07+1222.92" +"1326+2722" +"10072.03+20675.77" +"14.174/J$1" +"15.0624/30.417" +"52+107" +"736.79+1519.16" +"4.7713/J$1" +"SUM(U162:U186)" +"SUM(U187,U160,U151,U135,U120,U110,U113,U87,U39,U26)" +"SUM(U190:U191)" +"0.0022+0.0072" +"ROUND(+C2/(1-C6)+(C4+C5),4)-C2" +"SUM(C2,C3,C7)" +"ROUND((+C11+C12)/(1-C15)-(C11+C12)+C13+C14,4)" +"SUM(C16,C11:C12)" +"SUM(C31,C26:C27)" +"SUM(E26:E27,E31,E32)" +"0.0022" +"SUM(C50,C45:C46,C51)" +"1167*31" +"127249-C53" +"+C73" +"0.1953+0.0174" +"0.0022+0.0072+0.0131" +"ROUND((+C122+C123)/(1-C126)+(C124+C125),4)-C122-C123" +"SUM(C144:C145,C149)" +"ROUND((+C154)/(1-C157)+(C155+C156),4)-C154" +"SUM(C154:C154,C158,C159)" +"SUM(B6:D6)" +"ROUND(+H6*(1-0.02116),0)" +"+F6-I6" +"182667-36300" +"+P6+O6" +"IF((+Q6-K6)>0,+Q6-K6,0)" +"+U6-0.01" +"+S6*V6" +"SUM(AC6:AH6)" +"SUM(AL6:AS6)" +"+A6+1" +"+D6" +"+U10" +"17332+1977" +"37599+1977" +"36648+1977" +"34723+1977" +"39957+1977" +"50583+1977" +"49878+1977" +"34488+1977" +"SUM(B6:B37)" +"SUM(W6:W34)" +"SUM(AC6:AC36)" +"+W38/S38" +"2.73+0.0075" +"2.73+0.0075-0.0153" +"6.7854*0.0328767" +"SUM(J12:N12)" +"J12*J$1*S12" +"6.3138/J$1" +"#REF!*#REF!*#REF!" +"SUM(S12:S20)" +"SUM(V14:V20)" +"5.7114/J$1" +"5.627/J$1" +"1.8533/J$1" +"+S29*J29" +"5.75/J$1" +"J32*1*S32" +"SUM(S23:S31)" +"SUM(U23:U33)" +"+Y22" +"6.449/J$1" +"J37*S37" +"4.56/J$1" +"3.0417/30.417" +"6.4493/J$1" +"1.521/J$1" +"6.129/J$1" +"1.3687/J$1" +"6.372/J$1" +"3.65/J$1" +"4.8621/+J$1" +"6.423/J$1" +"4.563/J$1" +"6.077/J$1" +"3.72/J$1" +"SUM(S51:S84)" +"SUM(U36:U84)" +"SUM(V51:V51)" +"+Y58" +"3.145/J$1" +"1.0603/31" +"3.145/31" +"+J106*S106*31" +"+J107*S107" +"SUM(S87:S105)" +"SUM(U87:U109)" +"+Y62" +"+(5.6195+1.3875+0.2)/J$1" +"SUM(U112)" +"12.9509/31" +"9.8771/31" +"509*1.02" +"SUM(U115:U120)" +"+Y68" +"14.76/J$1" +"13.28/J$1" +"5.61/31" +"1.5/31" +"SUM(U123:U134)" +"+Y74" +"6.237*0.0328767" +"(+S146*J146)*31" +"1.2167*0.0328767" +"+J150*S150*J$1" +"5.075*0.0328767" +"SUM(S137:S151)" +"+Y93" +"+S160*J160*30" +"+(0.3074*S161)*31" +"SUM(S154:S161)" +"+#REF!" +"7.5958/J$1" +"1311+2692" +"78+160" +"14.174/J$1" +"15.0624/J$1" +"4.7713/J$1" +"SUM(U164:U184)" +"SUM(U185,U162,U152,U135,U121,U113,U110,U85,U34,U21)" +"ROUND((+C2+C3)/(1-C6)-(C2+C3)+C4+C5,4)" +"SUM(C7,C2:C3)" +"+C13-B13" +"+A13+1" +"+E17" +"+D18*(E18+G18+H18)" +"+E23" +"SUM(B13:B44)" +"SUM(D10:D21)" +"+C28-C32" +"+C38*C28-C32" +"+D38/30" +"+C38*C$34" +"+F38/(B39-B38)" +"SUM(C38:C46)" +"SUM(C8:E8)" +"+I8+H8" +"+L8-M8" +"IF(M8>L8,+M8,L8)" +"IF(S8*(-1)<=R8,+R8+S8,0)" +"IF(T8=0,-1*S8-R8,0)" +"+V8+W8" +"+T8-X8" +"+Z8" +"+C8" +"+AA8+Z9" +"SUM(L8:L37)" +"+I10-H10" +"+N10-O10" +"+E10" +"+Q10+N11-O11" +"+A11+1" +"+C30" +"SUM(B10:B40)" +"'Total Reqs'!E1" +"C9/31" +"K11+N11+Q11+T11+W11+Z11+AC11+AF11+AI11+AL11+AO11+AR11+AU11+AX11+BA11+BD11+BG11+BJ11+BM11+BP11+BS11+BV11+BY11+CB11+CE11+CH11+CK11+CN11+CQ11+CT11+CW11" +"[1]Sheet2!F252" +"J402+N402+Q402+T402+W402+Z402+AC402+AF402+AI402+AL402+AO402+AR402+AU402+AX402+BA402+BD402+BG402+BJ402+BM402+BP402+BS402+BV402+BY402+CB402+CE402+CH402+CK402+CN402+CQ402+CT402+CW402" +"K11+N11+Q11+T11+W11+Z11+AC11+AF11+AI11+AL11+AO11+AR11+AU11+AX11+BA11+BD11+BG11+BJ11+BM11+BP11+BS11+BV11+BY11+CB11+CE11+CH11+CK11+CN11+CQ11+CT11+CW11" +"'[1]Total Reqs'!E1" +"E10*31" +"D12/31" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+K6*H7,0)" +"ROUND(+Q6-N6+O7,0)" +"+R7-O7" +"+R8-Q6" +"ROUND(+K10*H10,0)" +"SUM(F6:F52)" +"SUM(J8+J12+J16+J20+J24+J28+J32+J36+J40+J44+J48+J52)" +"S8+S12+S16+S20+S24+S28+S32+S36+S40+S44+S48+S52" +"SUMIF($I$6:$I$51,""22STOW"",$J$6:$J$51)" +"SUMIF($I$6:$I$51,""22STOW"",$L$6:$L$51)" +"SUMIF($I$6:$I$51,""22STOW"",$O$6:$O$51)" +"SUMIF($I$6:$I$51,""22STOW"",$R$6:$R$51)" +"SUMIF($I$6:$I$51,""23nSTOW"",$J$6:$J$51)" +"SUMIF($I$6:$I$51,""23nSTOW"",$L$6:$L$51)" +"SUMIF($I$6:$I$51,""23nSTOW"",$O$6:$O$51)" +"SUMIF($I$6:$I$51,""23nSTOW"",$R$6:$R$51)" +"SUMIF($I$6:$I$51,""23STOW"",$J$6:$J$51)" +"SUMIF($I$6:$I$51,""23STOW"",$L$6:$L$51)" +"SUMIF($I$6:$I$51,""23STOW"",$O$6:$O$51)" +"SUMIF($I$6:$I$51,""23STOW"",$R$6:$R$51)" +"SUMIF($I$6:$I$51,""24STOW"",$J$6:$J$51)" +"SUMIF($I$6:$I$51,""24STOW"",$L$6:$L$51)" +"SUMIF($I$6:$I$51,""24STOW"",$O$6:$O$51)" +"SUMIF($I$6:$I$51,""24STOW"",$R$6:$R$51)" +"+J62/0.97816" +"SUM(J57:J60)" +"+L62/0.97816" +"SUMIF($A$6:$A$51,63281,$L$6:$L$51)" +"SUMIF($A$6:$A$51,63281,$O$6:$O$51)" +"SUMIF($A$6:$A$51,63281,$R$6:$R$51)" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6*H6,0)" +"ROUND(+K6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+K6*H7,0)" +"ROUND(+Q6-N6+O7,0)" +"+R7-O7" +"+R8-Q6" +"SUM(F6:F52)" +"SUM(J8+J12+J16+J20+J24+J28+J32+J36+J40+J44+J48+J52)" +"S8+S12+S16+S20+S24+S28+S32+S36+S40+S44+S48+S52" +"SUMIF($I$6:$I$51,""22STOW"",$J$6:$J$51)" +"SUMIF($I$6:$I$51,""22STOW"",$L$6:$L$51)" +"SUMIF($I$6:$I$51,""22STOW"",$O$6:$O$51)" +"SUMIF($I$6:$I$51,""22STOW"",$R$6:$R$51)" +"SUMIF($I$6:$I$51,""23nSTOW"",$J$6:$J$51)" +"SUMIF($I$6:$I$51,""23nSTOW"",$L$6:$L$51)" +"SUMIF($I$6:$I$51,""23nSTOW"",$O$6:$O$51)" +"SUMIF($I$6:$I$51,""23nSTOW"",$R$6:$R$51)" +"SUMIF($I$6:$I$51,""23STOW"",$J$6:$J$51)" +"SUMIF($I$6:$I$51,""23STOW"",$L$6:$L$51)" +"SUMIF($I$6:$I$51,""23STOW"",$O$6:$O$51)" +"SUMIF($I$6:$I$51,""23STOW"",$R$6:$R$51)" +"SUMIF($I$6:$I$51,""24STOW"",$J$6:$J$51)" +"SUMIF($I$6:$I$51,""24STOW"",$L$6:$L$51)" +"SUMIF($I$6:$I$51,""24STOW"",$O$6:$O$51)" +"SUMIF($I$6:$I$51,""24STOW"",$R$6:$R$51)" +"+J62/0.97816" +"SUM(J57:J60)" +"+L62/0.97816" +"SUMIF($A$6:$A$51,63281,$L$6:$L$51)" +"SUMIF($A$6:$A$51,63281,$O$6:$O$51)" +"SUMIF($A$6:$A$51,63281,$R$6:$R$51)" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6*H6,0)" +"ROUND(+K6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+K6*H7,0)" +"ROUND(+Q6-N6+O7,0)" +"+R7-O7" +"+R8-Q6" +"SUM(F6:F52)" +"SUM(J8+J12+J16+J20+J24+J28+J32+J36+J40+J44+J48+J52)" +"S8+S12+S16+S20+S24+S28+S32+S36+S40+S44+S48+S52" +"SUMIF($I$6:$I$51,""22STOW"",$J$6:$J$51)" +"SUMIF($I$6:$I$51,""22STOW"",$L$6:$L$51)" +"SUMIF($I$6:$I$51,""22STOW"",$O$6:$O$51)" +"SUMIF($I$6:$I$51,""22STOW"",$R$6:$R$51)" +"SUMIF($I$6:$I$51,""23nSTOW"",$J$6:$J$51)" +"SUMIF($I$6:$I$51,""23nSTOW"",$L$6:$L$51)" +"SUMIF($I$6:$I$51,""23nSTOW"",$O$6:$O$51)" +"SUMIF($I$6:$I$51,""23nSTOW"",$R$6:$R$51)" +"SUMIF($I$6:$I$51,""23STOW"",$J$6:$J$51)" +"SUMIF($I$6:$I$51,""23STOW"",$L$6:$L$51)" +"SUMIF($I$6:$I$51,""23STOW"",$O$6:$O$51)" +"SUMIF($I$6:$I$51,""23STOW"",$R$6:$R$51)" +"SUMIF($I$6:$I$51,""24STOW"",$J$6:$J$51)" +"SUMIF($I$6:$I$51,""24STOW"",$L$6:$L$51)" +"SUMIF($I$6:$I$51,""24STOW"",$O$6:$O$51)" +"SUMIF($I$6:$I$51,""24STOW"",$R$6:$R$51)" +"+J62/0.97816" +"SUM(J57:J60)" +"+L62/0.97816" +"SUMIF($A$6:$A$51,63281,$L$6:$L$51)" +"SUMIF($A$6:$A$51,63281,$O$6:$O$51)" +"SUMIF($A$6:$A$51,63281,$R$6:$R$51)" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6*H6,0)" +"ROUND(+H6*N6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+K6*H7,0)" +"ROUND(+H7*N6,0)" +"+R7-O7" +"+R8-Q6" +"ROUND(+O10,0)" +"ROUND(+Q10-N10+O11,0)" +"SUM(J10:J11)-1" +"+L10+L11" +"ROUND(+H18*N18,0)-10000" +"ROUND(+G18*H20,0)" +"ROUND(+K18*H20,0)" +"ROUND(+H20*N18,0)" +"ROUND(+Q18-N18+O20,0)" +"SUM(J18:J20)" +"+R21-Q18" +"ROUND(+G40*H41,0)-1" +"SUM(F6:F54)" +"SUM(L8+L12+L16+L21+L25+L29+L34+L38+L42+L46+L50+L54)" +"S54+S50+S46+S42+S38+S34+S29+S25+S21+S16+S12+S8" +"R56-S56" +"SUMIF($I$6:$I$53,""22STOW"",$J$6:$J$53)" +"SUMIF($I$6:$I$53,""22STOW"",$L$6:$L$53)" +"SUMIF($I$6:$I$53,""22STOW"",$O$6:$O$53)" +"SUMIF($I$6:$I$53,""22STOW"",$R$6:$R$53)" +"SUMIF($I$6:$I$53,""23nSTOW"",$J$6:$J$53)" +"SUMIF($I$6:$I$53,""23nSTOW"",$L$6:$L$53)" +"SUMIF($I$6:$I$53,""23nSTOW"",$O$6:$O$53)" +"SUMIF($I$6:$I$53,""23nSTOW"",$R$6:$R$53)" +"SUMIF($I$6:$I$53,""23STOW"",$J$6:$J$53)" +"SUMIF($I$6:$I$53,""23STOW"",$L$6:$L$53)" +"SUMIF($I$6:$I$53,""23STOW"",$O$6:$O$53)" +"SUMIF($I$6:$I$53,""23STOW"",$R$6:$R$53)" +"SUMIF($I$6:$I$53,""24STOW"",$J$6:$J$53)" +"SUMIF($I$6:$I$53,""24STOW"",$L$6:$L$53)" +"SUMIF($I$6:$I$53,""24STOW"",$O$6:$O$53)" +"SUMIF($I$6:$I$53,""24STOW"",$R$6:$R$53)" +"SUM(J59:J62)" +"+L64/0.97816" +"SUMIF($A$6:$A$53,""67693"",$L$6:$L$53)" +"SUMIF($A$6:$A$53,""67693"",$O$6:$O$53)" +"SUMIF($A$6:$A$53,""67693"",$R$6:$R$53)" +"SUMIF($A$6:$A$53,""38021"",$L$6:$L$53)" +"SUMIF($A$6:$A$53,""38021"",$O$6:$O$53)" +"SUMIF($A$6:$A$53,""38021"",$R$6:$R$53)" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6*H6,0)" +"ROUND(+K6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+K6*H7,0)" +"ROUND(+Q6-N6+O7,0)" +"+R7-O7" +"+R8-Q6" +"ROUND(+K18*H18,0)-10000-3639" +"ROUND(+G18*H20,0)" +"ROUND(+K18*H20,0)" +"ROUND(+Q18-N18+O20,0)" +"SUM(J18:J20)" +"+R21-Q18" +"ROUND(+K31*H31,0)-10000-1950" +"SUM(F6:F54)" +"SUM(J8+J12+J16+J21+J25+J29+J34+J38+J42+J46+J50+J54)" +"S8+S12+S16+S21+S25+S29+S34+S38+S42+S46+S50+S54" +"SUMIF($I$6:$I$53,""22STOW"",$J$6:$J$53)" +"SUMIF($I$6:$I$53,""22STOW"",$L$6:$L$53)" +"SUMIF($I$6:$I$53,""22STOW"",$O$6:$O$53)" +"SUMIF($I$6:$I$53,""22STOW"",$R$6:$R$53)" +"SUMIF($I$6:$I$53,""23nSTOW"",$J$6:$J$53)" +"SUMIF($I$6:$I$53,""23nSTOW"",$L$6:$L$53)" +"SUMIF($I$6:$I$53,""23nSTOW"",$O$6:$O$53)" +"SUMIF($I$6:$I$53,""23nSTOW"",$R$6:$R$53)" +"SUMIF($I$6:$I$53,""23STOW"",$J$6:$J$53)" +"SUMIF($I$6:$I$53,""23STOW"",$L$6:$L$53)" +"SUMIF($I$6:$I$53,""23STOW"",$O$6:$O$53)" +"SUMIF($I$6:$I$53,""23STOW"",$R$6:$R$53)" +"SUMIF($I$6:$I$53,""24STOW"",$J$6:$J$53)" +"SUMIF($I$6:$I$53,""24STOW"",$L$6:$L$53)" +"SUMIF($I$6:$I$53,""24STOW"",$O$6:$O$53)" +"SUMIF($I$6:$I$53,""24STOW"",$R$6:$R$53)" +"+J64/0.97816" +"SUM(J59:J62)" +"+L64/0.97816" +"SUMIF($A$6:$A$53,63281,$L$6:$L$53)" +"SUMIF($A$6:$A$53,63281,$O$6:$O$53)" +"SUMIF($A$6:$A$53,63281,$R$6:$R$53)" +"SUMIF($A$6:$A$53,""67693"",$L$6:$L$53)" +"SUMIF($A$6:$A$53,""67693"",$O$6:$O$53)" +"SUMIF($A$6:$A$53,""67693"",$R$6:$R$53)" +"SUMIF($A$6:$A$53,""38021"",$L$6:$L$53)" +"SUMIF($A$6:$A$53,""38021"",$O$6:$O$53)" +"SUMIF($A$6:$A$53,""38021"",$R$6:$R$53)" +"SUMIF($A$6:$A$53,""40998"",$L$6:$L$53)" +"SUMIF($A$6:$A$53,""40998"",$O$6:$O$53)" +"SUMIF($A$6:$A$53,""40998"",$R$6:$R$53)" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6*H6,0)" +"ROUND(+K6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+K6*H7,0)" +"ROUND(+Q6-N6+O7,0)" +"+R7-O7" +"+R8-Q6" +"L19" +"L19" +"ROUND(+G18*H20,0)" +"ROUND(+K18*H20,0)" +"ROUND(+Q18-N18+O20,0)" +"SUM(J18:J20)" +"+R21-Q18" +"SUM(F6:F54)" +"SUM(J8+J12+J16+J21+J25+J29+J34+J38+J42+J46+J50+J54)" +"S8+S12+S16+S21+S25+S29+S34+S38+S42+S46+S50+S54" +"SUMIF($I$6:$I$53,""22STOW"",$J$6:$J$53)" +"SUMIF($I$6:$I$53,""22STOW"",$L$6:$L$53)" +"SUMIF($I$6:$I$53,""22STOW"",$O$6:$O$53)" +"SUMIF($I$6:$I$53,""22STOW"",$R$6:$R$53)" +"SUMIF($I$6:$I$53,""23nSTOW"",$J$6:$J$53)" +"SUMIF($I$6:$I$53,""23nSTOW"",$L$6:$L$53)" +"SUMIF($I$6:$I$53,""23nSTOW"",$O$6:$O$53)" +"SUMIF($I$6:$I$53,""23nSTOW"",$R$6:$R$53)" +"SUMIF($I$6:$I$53,""23STOW"",$J$6:$J$53)" +"SUMIF($I$6:$I$53,""23STOW"",$L$6:$L$53)" +"SUMIF($I$6:$I$53,""23STOW"",$O$6:$O$53)" +"SUMIF($I$6:$I$53,""23STOW"",$R$6:$R$53)" +"SUMIF($I$6:$I$53,""24STOW"",$J$6:$J$53)" +"SUMIF($I$6:$I$53,""24STOW"",$L$6:$L$53)" +"SUMIF($I$6:$I$53,""24STOW"",$O$6:$O$53)" +"SUMIF($I$6:$I$53,""24STOW"",$R$6:$R$53)" +"+J64/0.97816" +"SUM(J59:J62)" +"+L64/0.97816" +"SUMIF($A$6:$A$53,63281,$L$6:$L$53)" +"SUMIF($A$6:$A$53,63281,$O$6:$O$53)" +"SUMIF($A$6:$A$53,63281,$R$6:$R$53)" +"SUMIF($A$6:$A$55,""67693"",$L$6:$L$55)" +"SUMIF($A$6:$A$55,""67693"",$O$6:$O$55)" +"SUMIF($A$6:$A$55,""67693"",$R$6:$R$55)" +"SUMIF($A$6:$A$55,""38021"",$L$6:$L$55)" +"SUMIF($A$6:$A$55,""38021"",$O$6:$O$55)" +"SUMIF($A$6:$A$55,""38021"",$R$6:$R$55)" +"SUMIF($A$6:$A$53,""40998"",$L$6:$L$53)" +"SUMIF($A$6:$A$53,""40998"",$O$6:$O$53)" +"SUMIF($A$6:$A$53,""40998"",$R$6:$R$53)" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6*H6,0)" +"ROUND(+K6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+Q6-N6+O7,0)" +"+R7-O7" +"+R8-Q6" +"ROUND(+K10*H11,0)" +"SUM(F6:F52)" +"SUM(J8+J12+J16+J20+J24+J28+J32+J36+J40+J44+J48+J52)" +"S8+S12+S16+S20+S24+S28+S32+S36+S40+S44+S48+S52" +"SUMIF($I$6:$I$51,""22STOW"",$J$6:$J$51)" +"SUMIF($I$6:$I$51,""22STOW"",$L$6:$L$51)" +"SUMIF($I$6:$I$51,""22STOW"",$O$6:$O$51)" +"SUMIF($I$6:$I$51,""22STOW"",$R$6:$R$51)" +"SUMIF($I$6:$I$51,""23nSTOW"",$J$6:$J$51)" +"SUMIF($I$6:$I$51,""23nSTOW"",$L$6:$L$51)" +"SUMIF($I$6:$I$51,""23nSTOW"",$O$6:$O$51)" +"SUMIF($I$6:$I$51,""23nSTOW"",$R$6:$R$51)" +"SUMIF($I$6:$I$51,""23STOW"",$J$6:$J$51)" +"SUMIF($I$6:$I$51,""23STOW"",$L$6:$L$51)" +"SUMIF($I$6:$I$51,""23STOW"",$O$6:$O$51)" +"SUMIF($I$6:$I$51,""23STOW"",$R$6:$R$51)" +"SUMIF($I$6:$I$51,""24STOW"",$J$6:$J$51)" +"SUMIF($I$6:$I$51,""24STOW"",$L$6:$L$51)" +"SUMIF($I$6:$I$51,""24STOW"",$O$6:$O$51)" +"SUMIF($I$6:$I$51,""24STOW"",$R$6:$R$51)" +"+J62/0.97816" +"SUM(J57:J60)" +"+L62/0.97816" +"SUMIF($A$6:$A$51,63281,$L$6:$L$51)" +"SUMIF($A$6:$A$51,63281,$O$6:$O$51)" +"SUMIF($A$6:$A$51,63281,$R$6:$R$51)" +"SUMIF($A$6:$A$53,""67693"",$L$6:$L$53)" +"SUMIF($A$6:$A$53,""67693"",$O$6:$O$53)" +"SUMIF($A$6:$A$53,""67693"",$R$6:$R$53)" +"SUMIF($A$6:$A$53,""38021"",$L$6:$L$53)" +"SUMIF($A$6:$A$53,""38021"",$O$6:$O$53)" +"SUMIF($A$6:$A$53,""38021"",$R$6:$R$53)" +"SUMIF($A$6:$A$53,""40998"",$L$6:$L$53)" +"SUMIF($A$6:$A$53,""40998"",$O$6:$O$53)" +"SUMIF($A$6:$A$53,""40998"",$R$6:$R$53)" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+Q6-N6+O7,0)" +"+R7-O7" +"+R8-Q6" +"ROUND(+K10*H10,0)" +"ROUND(+K10*H11,0)" +"ROUND(+G18*H20,0)" +"ROUND(+K18*H20,0)" +"ROUND(+Q18-N18+O20,0)" +"SUM(J18:J20)" +"+R21-Q18" +"SUM(F6:F53)" +"SUM(J8+J12+J16+J21+J25+J29+J33+J37+J41+J45+J49+J53)" +"S8+S12+S16+S21+S25+S29+S33+S37+S41+S45+S49+S53" +"SUMIF($I$6:$I$52,""22STOW"",$J$6:$J$52)" +"SUMIF($I$6:$I$52,""22STOW"",$L$6:$L$52)" +"SUMIF($I$6:$I$52,""22STOW"",$O$6:$O$52)" +"SUMIF($I$6:$I$52,""22STOW"",$R$6:$R$52)" +"SUMIF($I$6:$I$52,""23nSTOW"",$J$6:$J$52)" +"SUMIF($I$6:$I$52,""23nSTOW"",$L$6:$L$52)" +"SUMIF($I$6:$I$52,""23nSTOW"",$O$6:$O$52)" +"SUMIF($I$6:$I$52,""23nSTOW"",$R$6:$R$52)" +"SUMIF($I$6:$I$52,""23STOW"",$J$6:$J$52)" +"SUMIF($I$6:$I$52,""23STOW"",$L$6:$L$52)" +"SUMIF($I$6:$I$52,""23STOW"",$O$6:$O$52)" +"SUMIF($I$6:$I$52,""23STOW"",$R$6:$R$52)" +"SUMIF($I$6:$I$52,""24STOW"",$J$6:$J$52)" +"SUMIF($I$6:$I$52,""24STOW"",$L$6:$L$52)" +"SUMIF($I$6:$I$52,""24STOW"",$O$6:$O$52)" +"SUMIF($I$6:$I$52,""24STOW"",$R$6:$R$52)" +"+J63/0.97816" +"SUM(J58:J61)" +"+L63/0.97816" +"SUMIF($A$6:$A$52,63281,$L$6:$L$52)" +"SUMIF($A$6:$A$52,63281,$O$6:$O$52)" +"SUMIF($A$6:$A$52,63281,$R$6:$R$52)" +"SUMIF($A$6:$A$54,""67693"",$L$6:$L$54)" +"SUMIF($A$6:$A$54,""67693"",$O$6:$O$54)" +"SUMIF($A$6:$A$54,""67693"",$R$6:$R$54)" +"SUMIF($A$6:$A$54,""38021"",$L$6:$L$54)" +"SUMIF($A$6:$A$54,""38021"",$O$6:$O$54)" +"SUMIF($A$6:$A$54,""38021"",$R$6:$R$54)" +"SUMIF($A$6:$A$53,""40998"",$L$6:$L$53)" +"SUMIF($A$6:$A$53,""40998"",$O$6:$O$53)" +"SUMIF($A$6:$A$53,""40998"",$R$6:$R$53)" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6*H6,0)" +"ROUND(+K6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+K6*H7,0)" +"ROUND(+Q6-N6+O7,0)" +"+R7-O7" +"+R8-Q6" +"ROUND(+K10*H10,0)-3000" +"L11" +"L11" +"ROUND(+G10*H12,0)" +"ROUND(+K10*H12,0)" +"ROUND(+Q10-N10+O12,0)" +"SUM(J10:J12)" +"+R13-Q10" +"ROUND(+K19*H19,0)-4000-10874" +"ROUND(+G19*H22,0)" +"ROUND(+K19*H22,0)" +"ROUND(+Q19-N19+O22,0)" +"SUM(J19:J22)" +"+R23-Q19" +"ROUND(+K33*H33,0)-4000-8352" +"SUM(F6:F57)" +"SUM(J8+J13+J17+J23+J27+J31+J37+J41+J45+J49+J53+J57)" +"S8+S13+S17+S23+S27+S31+S37+S41+S45+S49+S53+S57" +"SUMIF($I$6:$I$56,""22STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""22STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""22STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""22STOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""23STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""23STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""23STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""23STOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""24STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""24STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""24STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""24STOW"",$R$6:$R$56)" +"+J67/0.97816" +"SUM(J62:J65)" +"+L67/0.97816" +"SUMIF($A$6:$A$56,63281,$L$6:$L$56)" +"SUMIF($A$6:$A$56,63281,$O$6:$O$56)" +"SUMIF($A$6:$A$56,63281,$R$6:$R$56)" +"SUMIF($A$6:$A$58,""67693"",$L$6:$L$58)" +"SUMIF($A$6:$A$58,""67693"",$O$6:$O$58)" +"SUMIF($A$6:$A$58,""67693"",$R$6:$R$58)" +"SUMIF($A$6:$A$58,""38021"",$L$6:$L$58)" +"SUMIF($A$6:$A$58,""38021"",$O$6:$O$58)" +"SUMIF($A$6:$A$58,""38021"",$R$6:$R$58)" +"SUMIF($A$6:$A$53,""40998"",$L$6:$L$53)" +"SUMIF($A$6:$A$53,""40998"",$O$6:$O$53)" +"SUMIF($A$6:$A$53,""40998"",$R$6:$R$53)" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6*H6,0)" +"ROUND(+K6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+K6*H7,0)" +"ROUND(+Q6-N6+O7,0)" +"+R7-O7" +"+R8-Q6" +"L11" +"L11" +"ROUND(+G10*H12,0)" +"ROUND(+K10*H12,0)" +"ROUND(+Q10-N10+O12,0)" +"SUM(J10:J12)" +"+R13-Q10" +"ROUND(+K19*H19,0)-4000-8404" +"ROUND(+G19*H22,0)" +"ROUND(+K19*H22,0)" +"ROUND(+Q19-N19+O22,0)" +"SUM(J19:J22)" +"+R23-Q19" +"ROUND(+K33*H33,0)-4000-4000" +"SUM(F6:F57)" +"SUM(J8+J13+J17+J23+J27+J31+J37+J41+J45+J49+J53+J57)" +"S8+S13+S17+S23+S27+S31+S37+S41+S45+S49+S53+S57" +"SUMIF($I$6:$I$56,""22STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""22STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""22STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""22STOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""23STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""23STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""23STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""23STOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""24STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""24STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""24STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""24STOW"",$R$6:$R$56)" +"+J67/0.97816" +"SUM(J62:J65)" +"+L67/0.97816" +"SUMIF($A$6:$A$56,63281,$L$6:$L$56)" +"SUMIF($A$6:$A$56,63281,$O$6:$O$56)" +"SUMIF($A$6:$A$56,63281,$R$6:$R$56)" +"SUMIF($A$6:$A$58,""67693"",$L$6:$L$58)" +"SUMIF($A$6:$A$58,""67693"",$O$6:$O$58)" +"SUMIF($A$6:$A$58,""67693"",$R$6:$R$58)" +"SUMIF($A$6:$A$58,""38021"",$L$6:$L$58)" +"SUMIF($A$6:$A$58,""38021"",$O$6:$O$58)" +"SUMIF($A$6:$A$58,""38021"",$R$6:$R$58)" +"SUMIF($A$6:$A$53,""40998"",$L$6:$L$53)" +"SUMIF($A$6:$A$53,""40998"",$O$6:$O$53)" +"SUMIF($A$6:$A$53,""40998"",$R$6:$R$53)" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6*H6,0)" +"ROUND(+K6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+K6*H7,0)" +"+R7-O7" +"+R8-Q6" +"L11" +"L11" +"ROUND(+G10*H12,0)" +"ROUND(+K10*H12,0)" +"ROUND(+Q10-N10+O12,0)" +"SUM(J10:J12)" +"+R13-Q10" +"ROUND(+Q15-N15+O16,0)" +"ROUND(+K19*H19,0)-4000-4200" +"ROUND(+G19*H22,0)" +"ROUND(+K19*H22,0)" +"ROUND(+Q19-N19+O22,0)" +"SUM(J19:J22)" +"+R23-Q19" +"ROUND(+K33*H33,0)-4000-4000" +"SUM(F6:F57)" +"SUM(J8+J13+J17+J23+J27+J31+J37+J41+J45+J49+J53+J57)" +"S8+S13+S17+S23+S27+S31+S37+S41+S45+S49+S53+S57" +"SUMIF($I$6:$I$56,""22STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""22STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""22STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""22STOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""23STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""23STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""23STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""23STOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""24STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""24STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""24STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""24STOW"",$R$6:$R$56)" +"+J67/0.97816" +"SUM(J62:J65)" +"+L67/0.97816" +"SUMIF($A$6:$A$56,63281,$L$6:$L$56)" +"SUMIF($A$6:$A$56,63281,$O$6:$O$56)" +"SUMIF($A$6:$A$56,63281,$R$6:$R$56)" +"SUMIF($A$6:$A$58,""67693"",$L$6:$L$58)" +"SUMIF($A$6:$A$58,""67693"",$O$6:$O$58)" +"SUMIF($A$6:$A$58,""67693"",$R$6:$R$58)" +"SUMIF($A$6:$A$58,""38021"",$L$6:$L$58)" +"SUMIF($A$6:$A$58,""38021"",$O$6:$O$58)" +"SUMIF($A$6:$A$58,""38021"",$R$6:$R$58)" +"SUMIF($A$6:$A$53,""40998"",$L$6:$L$53)" +"SUMIF($A$6:$A$53,""40998"",$O$6:$O$53)" +"SUMIF($A$6:$A$53,""40998"",$R$6:$R$53)" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6*H6,0)" +"ROUND(+K6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+K6*H7,0)" +"ROUND(+Q6-N6+O7,0)" +"+R7-O7" +"+R8-Q6" +"L11" +"L11" +"ROUND(+G10*H12,0)" +"ROUND(+K10*H12,0)" +"ROUND(+Q10-N10+O12,0)" +"SUM(J10:J12)" +"+R13-Q10" +"ROUND(+K19*H19,0)-4000-10051" +"ROUND(+G19*H22,0)" +"ROUND(+K19*H22,0)" +"ROUND(+Q19-N19+O22,0)" +"SUM(J19:J22)" +"+R23-Q19" +"ROUND(+K33*H33,0)-4000-7147" +"SUM(F6:F57)" +"SUM(J8+J13+J17+J23+J27+J31+J37+J41+J45+J49+J53+J57)" +"S8+S13+S17+S23+S27+S31+S37+S41+S45+S49+S53+S57" +"SUMIF($I$6:$I$56,""22STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""22STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""22STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""22STOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""23STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""23STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""23STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""23STOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""24STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""24STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""24STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""24STOW"",$R$6:$R$56)" +"+J67/0.97816" +"SUM(J62:J65)" +"+L67/0.97816" +"SUMIF($A$6:$A$56,63281,$L$6:$L$56)" +"SUMIF($A$6:$A$56,63281,$O$6:$O$56)" +"SUMIF($A$6:$A$56,63281,$R$6:$R$56)" +"SUMIF($A$6:$A$58,""67693"",$L$6:$L$58)" +"SUMIF($A$6:$A$58,""67693"",$O$6:$O$58)" +"SUMIF($A$6:$A$58,""67693"",$R$6:$R$58)" +"SUMIF($A$6:$A$58,""38021"",$L$6:$L$58)" +"SUMIF($A$6:$A$58,""38021"",$O$6:$O$58)" +"SUMIF($A$6:$A$58,""38021"",$R$6:$R$58)" +"SUMIF($A$6:$A$53,""40998"",$L$6:$L$53)" +"SUMIF($A$6:$A$53,""40998"",$O$6:$O$53)" +"SUMIF($A$6:$A$53,""40998"",$R$6:$R$53)" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6*H6,0)" +"ROUND(+K6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+K6*H7,0)" +"ROUND(+Q6-N6+O7,0)" +"+R7-O7" +"+R8-Q6" +"L11" +"L11" +"ROUND(+G10*H12,0)" +"ROUND(+K10*H12,0)" +"ROUND(+Q10-N10+O12,0)" +"SUM(J10:J12)" +"+R13-Q10" +"ROUND(+K19*H19,0)-4000-6000" +"ROUND(+G19*H22,0)" +"ROUND(+K19*H22,0)" +"ROUND(+Q19-N19+O22,0)" +"SUM(J19:J22)" +"+R23-Q19" +"ROUND(+K33*H33,0)-4000" +"SUM(F6:F57)" +"SUM(J8+J13+J17+J23+J27+J31+J37+J41+J45+J49+J53+J57)" +"S8+S13+S17+S23+S27+S31+S37+S41+S45+S49+S53+S57" +"SUMIF($I$6:$I$56,""22STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""22STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""22STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""22STOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""23STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""23STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""23STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""23STOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""24STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""24STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""24STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""24STOW"",$R$6:$R$56)" +"+J67/0.97816" +"SUM(J62:J65)" +"+L67/0.97816" +"SUMIF($A$6:$A$56,63281,$L$6:$L$56)" +"SUMIF($A$6:$A$56,63281,$O$6:$O$56)" +"SUMIF($A$6:$A$56,63281,$R$6:$R$56)" +"SUMIF($A$6:$A$58,""67693"",$L$6:$L$58)" +"SUMIF($A$6:$A$58,""67693"",$O$6:$O$58)" +"SUMIF($A$6:$A$58,""67693"",$R$6:$R$58)" +"SUMIF($A$6:$A$58,""38021"",$L$6:$L$58)" +"SUMIF($A$6:$A$58,""38021"",$O$6:$O$58)" +"SUMIF($A$6:$A$58,""38021"",$R$6:$R$58)" +"SUMIF($A$6:$A$53,""40998"",$L$6:$L$53)" +"SUMIF($A$6:$A$53,""40998"",$O$6:$O$53)" +"SUMIF($A$6:$A$53,""40998"",$R$6:$R$53)" +"+D72-R72" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6*H6,0)" +"ROUND(+K6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+K6*H7,0)" +"ROUND(+Q6-N6+O7,0)" +"+R7-O7" +"+R8-Q6" +"L11" +"L11" +"ROUND(+G10*H12,0)" +"ROUND(+K10*H12,0)" +"ROUND(+Q10-N10+O12,0)" +"SUM(J10:J12)" +"+R13-Q10" +"ROUND(+G19*H22,0)" +"ROUND(+K19*H22,0)" +"ROUND(+Q19-N19+O22,0)" +"SUM(J19:J22)" +"+R23-Q19" +"SUM(F6:F57)" +"SUM(J8+J13+J17+J23+J27+J31+J37+J41+J45+J49+J53+J57)" +"S8+S13+S17+S23+S27+S31+S37+S41+S45+S49+S53+S57" +"SUMIF($I$6:$I$56,""22STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""22STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""22STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""22STOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""23STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""23STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""23STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""23STOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""24STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""24STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""24STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""24STOW"",$R$6:$R$56)" +"+J67/0.97816" +"SUM(J62:J65)" +"+L67/0.97816" +"SUMIF($A$6:$A$56,63281,$L$6:$L$56)" +"SUMIF($A$6:$A$56,63281,$O$6:$O$56)" +"SUMIF($A$6:$A$56,63281,$R$6:$R$56)" +"SUMIF($A$6:$A$58,""67693"",$L$6:$L$58)" +"SUMIF($A$6:$A$58,""67693"",$O$6:$O$58)" +"SUMIF($A$6:$A$58,""67693"",$R$6:$R$58)" +"SUMIF($A$6:$A$58,""38021"",$L$6:$L$58)" +"SUMIF($A$6:$A$58,""38021"",$O$6:$O$58)" +"SUMIF($A$6:$A$58,""38021"",$R$6:$R$58)" +"SUMIF($A$6:$A$53,""40998"",$L$6:$L$53)" +"SUMIF($A$6:$A$53,""40998"",$O$6:$O$53)" +"SUMIF($A$6:$A$53,""40998"",$R$6:$R$53)" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6*H6,0)" +"ROUND(+K6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+K6*H7,0)" +"+R7-O7" +"+R8-Q6" +"L11" +"L11" +"ROUND(+G10*H12,0)" +"ROUND(+K10*H12,0)" +"SUM(J10:J12)" +"+R13-Q10" +"ROUND(+O19,0)-1000" +"ROUND(+G19*H22,0)" +"ROUND(+K19*H22,0)" +"SUM(J19:J22)" +"+R23-Q19" +"SUM(F6:F57)" +"SUM(J8+J13+J17+J23+J27+J31+J37+J41+J45+J49+J53+J57)" +"S8+S13+S17+S23+S27+S31+S37+S41+S45+S49+S53+S57" +"R59-S59" +"SUMIF($I$6:$I$56,""22STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""22STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""22STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""22STOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""23STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""23STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""23STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""23STOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""24STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""24STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""24STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""24STOW"",$R$6:$R$56)" +"+J67/0.97816" +"SUM(J62:J65)" +"+L67/0.97816" +"SUMIF($A$6:$A$56,63281,$L$6:$L$56)" +"SUMIF($A$6:$A$56,63281,$O$6:$O$56)" +"SUMIF($A$6:$A$56,63281,$R$6:$R$56)" +"SUMIF($A$6:$A$58,""67693"",$L$6:$L$58)" +"SUMIF($A$6:$A$58,""67693"",$O$6:$O$58)" +"SUMIF($A$6:$A$58,""67693"",$R$6:$R$58)" +"SUMIF($A$6:$A$58,""38021"",$L$6:$L$58)" +"SUMIF($A$6:$A$58,""38021"",$O$6:$O$58)" +"SUMIF($A$6:$A$58,""38021"",$R$6:$R$58)" +"SUMIF($A$6:$A$53,""40998"",$L$6:$L$53)" +"SUMIF($A$6:$A$53,""40998"",$O$6:$O$53)" +"SUMIF($A$6:$A$53,""40998"",$R$6:$R$53)" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6*H6,0)" +"ROUND(+K6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+K6*H7,0)" +"+R7-O7" +"+R8-Q6" +"L11" +"L11" +"ROUND(+G10*H12,0)" +"ROUND(+K10*H12,0)" +"ROUND(+Q10-N10+O12,0)" +"SUM(J10:J12)" +"+R13-Q10" +"ROUND(+Q15-N15+O16,0)" +"ROUND(+G19*H22,0)" +"ROUND(+K19*H22,0)" +"ROUND(+Q19-N19+O22,0)" +"SUM(J19:J22)" +"+R23-Q19" +"SUM(F6:F57)" +"SUM(J8+J13+J17+J23+J27+J31+J37+J41+J45+J49+J53+J57)" +"S8+S13+S17+S23+S27+S31+S37+S41+S45+S49+S53+S57" +"R59-S59" +"SUMIF($I$6:$I$56,""22STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""22STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""22STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""22STOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""23STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""23STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""23STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""23STOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""24STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""24STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""24STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""24STOW"",$R$6:$R$56)" +"+J67/0.97816" +"SUM(J62:J65)" +"+L67/0.97816" +"SUMIF($A$6:$A$56,63281,$L$6:$L$56)" +"SUMIF($A$6:$A$56,63281,$O$6:$O$56)" +"SUMIF($A$6:$A$56,63281,$R$6:$R$56)" +"SUMIF($A$6:$A$58,""67693"",$L$6:$L$58)" +"SUMIF($A$6:$A$58,""67693"",$O$6:$O$58)" +"SUMIF($A$6:$A$58,""67693"",$R$6:$R$58)" +"SUMIF($A$6:$A$58,""38021"",$L$6:$L$58)" +"SUMIF($A$6:$A$58,""38021"",$O$6:$O$58)" +"SUMIF($A$6:$A$58,""38021"",$R$6:$R$58)" +"SUMIF($A$6:$A$53,""40998"",$L$6:$L$53)" +"SUMIF($A$6:$A$53,""40998"",$O$6:$O$53)" +"SUMIF($A$6:$A$53,""40998"",$R$6:$R$53)" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6*H6,0)" +"ROUND(+K6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+Q6-N6+O7,0)" +"+R7-O7" +"+R8-Q6" +"L11" +"L11" +"ROUND(+G10*H12,0)" +"ROUND(+K10*H12,0)" +"ROUND(+Q10-N10+O12,0)" +"SUM(J10:J12)" +"+R13-Q10" +"ROUND(+K15*H16,0)" +"ROUND(+G19*H22,0)" +"ROUND(+K19*H22,0)" +"ROUND(+Q19-N19+O22,0)" +"SUM(J19:J22)" +"+R23-Q19" +"SUM(F6:F57)" +"SUM(J8+J13+J17+J23+J27+J31+J37+J41+J45+J49+J53+J57)" +"S8+S13+S17+S23+S27+S31+S37+S41+S45+S49+S53+S57" +"SUMIF($I$6:$I$56,""22STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""22STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""22STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""22STOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""23STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""23STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""23STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""23STOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""24STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""24STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""24STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""24STOW"",$R$6:$R$56)" +"+J67/0.97816" +"SUM(J62:J65)" +"+L67/0.97816" +"SUMIF($A$6:$A$56,63281,$L$6:$L$56)" +"SUMIF($A$6:$A$56,63281,$O$6:$O$56)" +"SUMIF($A$6:$A$56,63281,$R$6:$R$56)" +"SUMIF($A$6:$A$58,""67693"",$L$6:$L$58)" +"SUMIF($A$6:$A$58,""67693"",$O$6:$O$58)" +"SUMIF($A$6:$A$58,""67693"",$R$6:$R$58)" +"SUMIF($A$6:$A$58,""38021"",$L$6:$L$58)" +"SUMIF($A$6:$A$58,""38021"",$O$6:$O$58)" +"SUMIF($A$6:$A$58,""38021"",$R$6:$R$58)" +"SUMIF($A$6:$A$53,""40998"",$L$6:$L$53)" +"SUMIF($A$6:$A$53,""40998"",$O$6:$O$53)" +"SUMIF($A$6:$A$53,""40998"",$R$6:$R$53)" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6*H6,0)" +"ROUND(+K6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+K6*H7,0)" +"ROUND(+Q6-N6+O7,0)" +"+R7-O7" +"+R8-Q6" +"L11" +"L11" +"ROUND(+G10*H12,0)" +"ROUND(+K10*H12,0)" +"ROUND(+Q10-N10+O12,0)" +"SUM(J10:J12)" +"+R13-Q10" +"ROUND(+G19*H22,0)" +"ROUND(+K19*H22,0)" +"ROUND(+Q19-N19+O22,0)" +"SUM(J19:J22)" +"+R23-Q19" +"SUM(F6:F57)" +"SUM(J8+J13+J17+J23+J27+J31+J37+J41+J45+J49+J53+J57)" +"S8+S13+S17+S23+S27+S31+S37+S41+S45+S49+S53+S57" +"SUMIF($I$6:$I$56,""22STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""22STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""22STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""22STOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""23STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""23STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""23STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""23STOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""24STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""24STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""24STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""24STOW"",$R$6:$R$56)" +"+J67/0.97816" +"SUM(J62:J65)" +"+L67/0.97816" +"SUMIF($A$6:$A$56,63281,$L$6:$L$56)" +"SUMIF($A$6:$A$56,63281,$O$6:$O$56)" +"SUMIF($A$6:$A$56,63281,$R$6:$R$56)" +"SUMIF($A$6:$A$58,""67693"",$L$6:$L$58)" +"SUMIF($A$6:$A$58,""67693"",$O$6:$O$58)" +"SUMIF($A$6:$A$58,""67693"",$R$6:$R$58)" +"SUMIF($A$6:$A$58,""38021"",$L$6:$L$58)" +"SUMIF($A$6:$A$58,""38021"",$O$6:$O$58)" +"SUMIF($A$6:$A$58,""38021"",$R$6:$R$58)" +"SUMIF($A$6:$A$53,""40998"",$L$6:$L$53)" +"SUMIF($A$6:$A$53,""40998"",$O$6:$O$53)" +"SUMIF($A$6:$A$53,""40998"",$R$6:$R$53)" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6*H6,0)" +"ROUND(+K6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+K6*H7,0)" +"ROUND(+Q6-N6+O7,0)" +"+R7-O7" +"+R8-Q6" +"L11" +"L11" +"ROUND(+G10*H12,0)" +"ROUND(+K10*H12,0)" +"ROUND(+Q10-N10+O12,0)" +"SUM(J10:J12)" +"+R13-Q10" +"ROUND(+G19*H22,0)" +"ROUND(+K19*H22,0)" +"ROUND(+Q19-N19+O22,0)" +"SUM(J19:J22)" +"+R23-Q19" +"SUM(F6:F57)" +"SUM(J8+J13+J17+J23+J27+J31+J37+J41+J45+J49+J53+J57)" +"S8+S13+S17+S23+S27+S31+S37+S41+S45+S49+S53+S57" +"SUMIF($I$6:$I$56,""22STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""22STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""22STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""22STOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""23STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""23STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""23STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""23STOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""24STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""24STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""24STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""24STOW"",$R$6:$R$56)" +"+J67/0.97816" +"SUM(J62:J65)" +"+L67/0.97816" +"SUMIF($A$6:$A$56,63281,$L$6:$L$56)" +"SUMIF($A$6:$A$56,63281,$O$6:$O$56)" +"SUMIF($A$6:$A$56,63281,$R$6:$R$56)" +"SUMIF($A$6:$A$58,""67693"",$L$6:$L$58)" +"SUMIF($A$6:$A$58,""67693"",$O$6:$O$58)" +"SUMIF($A$6:$A$58,""67693"",$R$6:$R$58)" +"SUMIF($A$6:$A$58,""38021"",$L$6:$L$58)" +"SUMIF($A$6:$A$58,""38021"",$O$6:$O$58)" +"SUMIF($A$6:$A$58,""38021"",$R$6:$R$58)" +"SUMIF($A$6:$A$53,""40998"",$L$6:$L$53)" +"SUMIF($A$6:$A$53,""40998"",$O$6:$O$53)" +"SUMIF($A$6:$A$53,""40998"",$R$6:$R$53)" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6*H6,0)" +"ROUND(+K6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+K6*H7,0)" +"ROUND(+Q6-N6+O7,0)" +"+R7-O7" +"+R8-Q6" +"L11" +"L11" +"ROUND(+G10*H12,0)" +"ROUND(+K10*H12,0)" +"ROUND(+Q10-N10+O12,0)" +"SUM(J10:J12)" +"+R13-Q10" +"ROUND(+G19*H22,0)" +"ROUND(+K19*H22,0)" +"ROUND(+Q19-N19+O22,0)" +"SUM(J19:J22)" +"+R23-Q19" +"SUM(F6:F57)" +"SUM(J8+J13+J17+J23+J27+J31+J37+J41+J45+J49+J53+J57)" +"S8+S13+S17+S23+S27+S31+S37+S41+S45+S49+S53+S57" +"SUMIF($I$6:$I$56,""22STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""22STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""22STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""22STOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""23STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""23STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""23STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""23STOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""24STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""24STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""24STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""24STOW"",$R$6:$R$56)" +"+J67/0.97816" +"SUM(J62:J65)" +"+L67/0.97816" +"SUMIF($A$6:$A$56,63281,$L$6:$L$56)" +"SUMIF($A$6:$A$56,63281,$O$6:$O$56)" +"SUMIF($A$6:$A$56,63281,$R$6:$R$56)" +"SUMIF($A$6:$A$58,""67693"",$L$6:$L$58)" +"SUMIF($A$6:$A$58,""67693"",$O$6:$O$58)" +"SUMIF($A$6:$A$58,""67693"",$R$6:$R$58)" +"SUMIF($A$6:$A$58,""38021"",$L$6:$L$58)" +"SUMIF($A$6:$A$58,""38021"",$O$6:$O$58)" +"SUMIF($A$6:$A$58,""38021"",$R$6:$R$58)" +"SUMIF($A$6:$A$53,""40998"",$L$6:$L$53)" +"SUMIF($A$6:$A$53,""40998"",$O$6:$O$53)" +"SUMIF($A$6:$A$53,""40998"",$R$6:$R$53)" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6*H6,0)" +"ROUND(+K6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+K6*H7,0)" +"ROUND(+Q6-N6+O7,0)" +"+R7-O7" +"+R8-Q6" +"L11" +"L11" +"ROUND(+G10*H12,0)" +"ROUND(+K10*H12,0)" +"ROUND(+Q10-N10+O12,0)" +"SUM(J10:J12)" +"+R13-Q10" +"ROUND(+G19*H22,0)" +"ROUND(+K19*H22,0)" +"ROUND(+Q19-N19+O22,0)" +"SUM(J19:J22)" +"+R23-Q19" +"SUM(F6:F57)" +"SUM(J8+J13+J17+J23+J27+J31+J37+J41+J45+J49+J53+J57)" +"S8+S13+S17+S23+S27+S31+S37+S41+S45+S49+S53+S57" +"SUMIF($I$6:$I$56,""22STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""22STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""22STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""22STOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""23nSTOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""23STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""23STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""23STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""23STOW"",$R$6:$R$56)" +"SUMIF($I$6:$I$56,""24STOW"",$J$6:$J$56)" +"SUMIF($I$6:$I$56,""24STOW"",$L$6:$L$56)" +"SUMIF($I$6:$I$56,""24STOW"",$O$6:$O$56)" +"SUMIF($I$6:$I$56,""24STOW"",$R$6:$R$56)" +"+J67/0.97816" +"SUM(J62:J65)" +"+L67/0.97816" +"SUMIF($A$6:$A$56,63281,$L$6:$L$56)" +"SUMIF($A$6:$A$56,63281,$O$6:$O$56)" +"SUMIF($A$6:$A$56,63281,$R$6:$R$56)" +"SUMIF($A$6:$A$58,""67693"",$L$6:$L$58)" +"SUMIF($A$6:$A$58,""67693"",$O$6:$O$58)" +"SUMIF($A$6:$A$58,""67693"",$R$6:$R$58)" +"SUMIF($A$6:$A$58,""38021"",$L$6:$L$58)" +"SUMIF($A$6:$A$58,""38021"",$O$6:$O$58)" +"SUMIF($A$6:$A$58,""38021"",$R$6:$R$58)" +"SUMIF($A$6:$A$53,""40998"",$L$6:$L$53)" +"SUMIF($A$6:$A$53,""40998"",$O$6:$O$53)" +"SUMIF($A$6:$A$53,""40998"",$R$6:$R$53)" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+K6*H7,0)" +"ROUND(+Q6-N6+O7,0)" +"+R7-O7" +"+R8-Q6" +"L11" +"L11" +"ROUND(+G10*H12,0)" +"ROUND(+K10*H12,0)" +"ROUND(+Q10-N10+O12,0)" +"SUM(J10:J12)" +"+R13-Q10" +"ROUND(+K15*H15,0)" +"ROUND(+K19*H19,0)-5000" +"ROUND(+G19*H23,0)" +"ROUND(+K19*H23,0)" +"ROUND(+Q19-N19+O23,0)" +"SUM(J19:J23)" +"+R24-Q19" +"ROUND(+K34*H34,0)-3527" +"SUM(F6:F59)" +"SUM(J8+J13+J17+J24+J28+J32+J39+J43+J47+J51+J55+J59)" +"S8+S13+S17+S24+S28+S32+S39+S43+S47+S51+S55+S59" +"SUMIF($I$6:$I$58,""22STOW"",$J$6:$J$58)" +"SUMIF($I$6:$I$58,""22STOW"",$L$6:$L$58)" +"SUMIF($I$6:$I$58,""22STOW"",$O$6:$O$58)" +"SUMIF($I$6:$I$58,""22STOW"",$R$6:$R$58)" +"SUMIF($I$6:$I$58,""23nSTOW"",$J$6:$J$58)" +"SUMIF($I$6:$I$58,""23nSTOW"",$L$6:$L$58)" +"SUMIF($I$6:$I$58,""23nSTOW"",$O$6:$O$58)" +"SUMIF($I$6:$I$58,""23nSTOW"",$R$6:$R$58)" +"SUMIF($I$6:$I$58,""23STOW"",$J$6:$J$58)" +"SUMIF($I$6:$I$58,""23STOW"",$L$6:$L$58)" +"SUMIF($I$6:$I$58,""23STOW"",$O$6:$O$58)" +"SUMIF($I$6:$I$58,""23STOW"",$R$6:$R$58)" +"SUMIF($I$6:$I$58,""24STOW"",$J$6:$J$58)" +"SUMIF($I$6:$I$58,""24STOW"",$L$6:$L$58)" +"SUMIF($I$6:$I$58,""24STOW"",$O$6:$O$58)" +"SUMIF($I$6:$I$58,""24STOW"",$R$6:$R$58)" +"+J69/0.97816" +"SUM(J64:J67)" +"+L69/0.97816" +"SUMIF($A$6:$A$58,63281,$L$6:$L$58)" +"SUMIF($A$6:$A$58,63281,$O$6:$O$58)" +"SUMIF($A$6:$A$58,63281,$R$6:$R$58)" +"SUMIF($A$6:$A$60,""67693"",$L$6:$L$60)" +"SUMIF($A$6:$A$60,""67693"",$O$6:$O$60)" +"SUMIF($A$6:$A$60,""67693"",$R$6:$R$60)" +"SUMIF($A$6:$A$60,""38021"",$L$6:$L$60)" +"SUMIF($A$6:$A$60,""38021"",$O$6:$O$60)" +"SUMIF($A$6:$A$60,""38021"",$R$6:$R$60)" +"SUMIF($A$6:$A$55,""40998"",$L$6:$L$55)" +"SUMIF($A$6:$A$55,""40998"",$O$6:$O$55)" +"SUMIF($A$6:$A$55,""40998"",$R$6:$R$55)" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6*H6,0)" +"ROUND(+K6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+K6*H7,0)" +"ROUND(+Q6-N6+O7,0)" +"+R7-O7" +"+R8-Q6" +"L11" +"L11" +"ROUND(+G10*H12,0)" +"ROUND(+K10*H12,0)" +"ROUND(+Q10-N10+O12,0)" +"SUM(J10:J12)" +"+R13-Q10" +"ROUND(+G19*H25,0)" +"ROUND(+K19*H25,0)" +"ROUND(+Q19-N19+O25,0)" +"SUM(J19:J25)" +"+R26-Q19" +"SUM(F6:F63)" +"SUM(J8+J13+J17+J26+J30+J34+J43+J47+J51+J55+J59+J63)" +"S8+S13+S17+S26+S30+S34+S43+S47+S51+S55+S59+S63" +"SUMIF($I$6:$I$62,""22STOW"",$J$6:$J$62)" +"SUMIF($I$6:$I$62,""22STOW"",$L$6:$L$62)" +"SUMIF($I$6:$I$62,""22STOW"",$O$6:$O$62)" +"SUMIF($I$6:$I$62,""22STOW"",$R$6:$R$62)" +"SUMIF($I$6:$I$62,""23nSTOW"",$J$6:$J$62)" +"SUMIF($I$6:$I$62,""23nSTOW"",$L$6:$L$62)" +"SUMIF($I$6:$I$62,""23nSTOW"",$O$6:$O$62)" +"SUMIF($I$6:$I$62,""23nSTOW"",$R$6:$R$62)" +"SUMIF($I$6:$I$62,""23STOW"",$J$6:$J$62)" +"SUMIF($I$6:$I$62,""23STOW"",$L$6:$L$62)" +"SUMIF($I$6:$I$62,""23STOW"",$O$6:$O$62)" +"SUMIF($I$6:$I$62,""23STOW"",$R$6:$R$62)" +"SUMIF($I$6:$I$62,""24STOW"",$J$6:$J$62)" +"SUMIF($I$6:$I$62,""24STOW"",$L$6:$L$62)" +"SUMIF($I$6:$I$62,""24STOW"",$O$6:$O$62)" +"SUMIF($I$6:$I$62,""24STOW"",$R$6:$R$62)" +"+J73/0.97816" +"SUM(J68:J71)" +"+L73/0.97816" +"SUMIF($A$6:$A$62,63281,$L$6:$L$62)" +"SUMIF($A$6:$A$62,63281,$O$6:$O$62)" +"SUMIF($A$6:$A$62,63281,$R$6:$R$62)" +"SUMIF($A$6:$A$64,""67693"",$L$6:$L$64)" +"SUMIF($A$6:$A$64,""67693"",$O$6:$O$64)" +"SUMIF($A$6:$A$64,""67693"",$R$6:$R$64)" +"SUMIF($A$6:$A$64,""38021"",$L$6:$L$64)" +"SUMIF($A$6:$A$64,""38021"",$O$6:$O$64)" +"SUMIF($A$6:$A$64,""38021"",$R$6:$R$64)" +"SUMIF($A$6:$A$59,""40998"",$L$6:$L$59)" +"SUMIF($A$6:$A$59,""40998"",$O$6:$O$59)" +"SUMIF($A$6:$A$59,""40998"",$R$6:$R$59)" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+K6*H7,0)" +"ROUND(+Q6-N6+O7,0)" +"+R7-O7" +"+R8-Q6" +"L11" +"L11" +"ROUND(+G10*H12,0)" +"ROUND(+K10*H12,0)" +"ROUND(+Q10-N10+O12,0)" +"SUM(J10:J12)" +"+R13-Q10" +"ROUND(+G19*H25,0)" +"ROUND(+K19*H25,0)" +"ROUND(+Q19-N19+O25,0)" +"SUM(J19:J25)" +"+R26-Q19" +"ROUND(+K28*H28,0)" +"6275-3527" +"SUM(F6:F63)" +"SUM(J8+J13+J17+J26+J30+J34+J43+J47+J51+J55+J59+J63)" +"S8+S13+S17+S26+S30+S34+S43+S47+S51+S55+S59+S63" +"SUMIF($I$6:$I$62,""22STOW"",$J$6:$J$62)" +"SUMIF($I$6:$I$62,""22STOW"",$L$6:$L$62)" +"SUMIF($I$6:$I$62,""22STOW"",$O$6:$O$62)" +"SUMIF($I$6:$I$62,""22STOW"",$R$6:$R$62)" +"SUMIF($I$6:$I$62,""23nSTOW"",$J$6:$J$62)" +"SUMIF($I$6:$I$62,""23nSTOW"",$L$6:$L$62)" +"SUMIF($I$6:$I$62,""23nSTOW"",$O$6:$O$62)" +"SUMIF($I$6:$I$62,""23nSTOW"",$R$6:$R$62)" +"SUMIF($I$6:$I$62,""23STOW"",$J$6:$J$62)" +"SUMIF($I$6:$I$62,""23STOW"",$L$6:$L$62)" +"SUMIF($I$6:$I$62,""23STOW"",$O$6:$O$62)" +"SUMIF($I$6:$I$62,""23STOW"",$R$6:$R$62)" +"SUMIF($I$6:$I$62,""24STOW"",$J$6:$J$62)" +"SUMIF($I$6:$I$62,""24STOW"",$L$6:$L$62)" +"SUMIF($I$6:$I$62,""24STOW"",$O$6:$O$62)" +"SUMIF($I$6:$I$62,""24STOW"",$R$6:$R$62)" +"+J73/0.97816" +"SUM(J68:J71)" +"+L73/0.97816" +"SUMIF($A$6:$A$62,63281,$L$6:$L$62)" +"SUMIF($A$6:$A$62,63281,$O$6:$O$62)" +"SUMIF($A$6:$A$62,63281,$R$6:$R$62)" +"SUMIF($A$6:$A$64,""67693"",$L$6:$L$64)" +"SUMIF($A$6:$A$64,""67693"",$O$6:$O$64)" +"SUMIF($A$6:$A$64,""67693"",$R$6:$R$64)" +"SUMIF($A$6:$A$64,""38021"",$L$6:$L$64)" +"SUMIF($A$6:$A$64,""38021"",$O$6:$O$64)" +"SUMIF($A$6:$A$64,""38021"",$R$6:$R$64)" +"SUMIF($A$6:$A$59,""40998"",$L$6:$L$59)" +"SUMIF($A$6:$A$59,""40998"",$O$6:$O$59)" +"SUMIF($A$6:$A$59,""40998"",$R$6:$R$59)" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+K6*H7,0)" +"ROUND(+Q6-N6+O7,0)" +"+R7-O7" +"+R8-Q6" +"L11" +"L11" +"ROUND(+G10*H12,0)" +"ROUND(+K10*H12,0)" +"ROUND(+Q10-N10+O12,0)" +"SUM(J10:J12)" +"+R13-Q10" +"ROUND(+G19*H25,0)" +"ROUND(+K19*H25,0)" +"ROUND(+Q19-N19+O25,0)" +"SUM(J19:J25)" +"+R26-Q19" +"ROUND(+K28*H28,0)" +"SUM(F6:F63)" +"SUM(J8+J13+J17+J26+J30+J34+J43+J47+J51+J55+J59+J63)" +"S8+S13+S17+S26+S30+S34+S43+S47+S51+S55+S59+S63" +"SUMIF($I$6:$I$62,""22STOW"",$J$6:$J$62)" +"SUMIF($I$6:$I$62,""22STOW"",$L$6:$L$62)" +"SUMIF($I$6:$I$62,""22STOW"",$O$6:$O$62)" +"SUMIF($I$6:$I$62,""22STOW"",$R$6:$R$62)" +"SUMIF($I$6:$I$62,""23nSTOW"",$J$6:$J$62)" +"SUMIF($I$6:$I$62,""23nSTOW"",$L$6:$L$62)" +"SUMIF($I$6:$I$62,""23nSTOW"",$O$6:$O$62)" +"SUMIF($I$6:$I$62,""23nSTOW"",$R$6:$R$62)" +"SUMIF($I$6:$I$62,""23STOW"",$J$6:$J$62)" +"SUMIF($I$6:$I$62,""23STOW"",$L$6:$L$62)" +"SUMIF($I$6:$I$62,""23STOW"",$O$6:$O$62)" +"SUMIF($I$6:$I$62,""23STOW"",$R$6:$R$62)" +"SUMIF($I$6:$I$62,""24STOW"",$J$6:$J$62)" +"SUMIF($I$6:$I$62,""24STOW"",$L$6:$L$62)" +"SUMIF($I$6:$I$62,""24STOW"",$O$6:$O$62)" +"SUMIF($I$6:$I$62,""24STOW"",$R$6:$R$62)" +"+J73/0.97816" +"SUM(J68:J71)" +"+L73/0.97816" +"SUMIF($A$6:$A$62,63281,$L$6:$L$62)" +"SUMIF($A$6:$A$62,63281,$O$6:$O$62)" +"SUMIF($A$6:$A$62,63281,$R$6:$R$62)" +"SUMIF($A$6:$A$64,""67693"",$L$6:$L$64)" +"SUMIF($A$6:$A$64,""67693"",$O$6:$O$64)" +"SUMIF($A$6:$A$64,""67693"",$R$6:$R$64)" +"SUMIF($A$6:$A$64,""38021"",$L$6:$L$64)" +"SUMIF($A$6:$A$64,""38021"",$O$6:$O$64)" +"SUMIF($A$6:$A$64,""38021"",$R$6:$R$64)" +"SUMIF($A$6:$A$59,""40998"",$L$6:$L$59)" +"SUMIF($A$6:$A$59,""40998"",$O$6:$O$59)" +"SUMIF($A$6:$A$59,""40998"",$R$6:$R$59)" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6*H6,0)" +"ROUND(+K6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+Q6-N6+O7,0)" +"+R7-O7" +"+R8-Q6" +"L11" +"L11" +"ROUND(+G10*H12,0)" +"ROUND(+K10*H12,0)" +"ROUND(+Q10-N10+O12,0)" +"SUM(J10:J12)" +"+R13-Q10" +"ROUND(+G19*H25,0)" +"ROUND(+Q19-N19+O25,0)" +"SUM(J19:J25)" +"+R26-Q19" +"ROUND(+K28*H29,0)" +"SUM(F6:F63)" +"SUM(J8+J13+J17+J26+J30+J34+J43+J47+J51+J55+J59+J63)" +"S8+S13+S17+S26+S30+S34+S43+S47+S51+S55+S59+S63" +"SUMIF($I$6:$I$62,""22STOW"",$J$6:$J$62)" +"SUMIF($I$6:$I$62,""22STOW"",$L$6:$L$62)" +"SUMIF($I$6:$I$62,""22STOW"",$O$6:$O$62)" +"SUMIF($I$6:$I$62,""22STOW"",$R$6:$R$62)" +"SUMIF($I$6:$I$62,""23nSTOW"",$J$6:$J$62)" +"SUMIF($I$6:$I$62,""23nSTOW"",$L$6:$L$62)" +"SUMIF($I$6:$I$62,""23nSTOW"",$O$6:$O$62)" +"SUMIF($I$6:$I$62,""23nSTOW"",$R$6:$R$62)" +"SUMIF($I$6:$I$62,""23STOW"",$J$6:$J$62)" +"SUMIF($I$6:$I$62,""23STOW"",$L$6:$L$62)" +"SUMIF($I$6:$I$62,""23STOW"",$O$6:$O$62)" +"SUMIF($I$6:$I$62,""23STOW"",$R$6:$R$62)" +"SUMIF($I$6:$I$62,""24STOW"",$J$6:$J$62)" +"SUMIF($I$6:$I$62,""24STOW"",$L$6:$L$62)" +"SUMIF($I$6:$I$62,""24STOW"",$O$6:$O$62)" +"SUMIF($I$6:$I$62,""24STOW"",$R$6:$R$62)" +"+J73/0.97816" +"SUM(J68:J71)" +"+L73/0.97816" +"SUMIF($A$6:$A$62,63281,$L$6:$L$62)" +"SUMIF($A$6:$A$62,63281,$O$6:$O$62)" +"SUMIF($A$6:$A$62,63281,$R$6:$R$62)" +"SUMIF($A$6:$A$64,""67693"",$L$6:$L$64)" +"SUMIF($A$6:$A$64,""67693"",$O$6:$O$64)" +"SUMIF($A$6:$A$64,""67693"",$R$6:$R$64)" +"SUMIF($A$6:$A$64,""38021"",$L$6:$L$64)" +"SUMIF($A$6:$A$64,""38021"",$O$6:$O$64)" +"SUMIF($A$6:$A$64,""38021"",$R$6:$R$64)" +"SUMIF($A$6:$A$59,""40998"",$L$6:$L$59)" +"SUMIF($A$6:$A$59,""40998"",$O$6:$O$59)" +"SUMIF($A$6:$A$59,""40998"",$R$6:$R$59)" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6*H6,0)" +"ROUND(+K6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+Q6-N6+O7,0)" +"+R7-O7" +"+R8-Q6" +"L11" +"L11" +"ROUND(+G10*H12,0)" +"ROUND(+K10*H12,0)" +"ROUND(+Q10-N10+O12,0)" +"SUM(J10:J12)" +"+R13-Q10" +"ROUND(+K15*H16,0)" +"ROUND(+G19*H26,0)" +"ROUND(+K19*H26,0)" +"ROUND(+Q19-N19+O26,0)" +"SUM(J19:J26)" +"+R27-Q19" +"SUM(F6:F65)" +"SUM(J8+J13+J17+J27+J31+J35+J45+J49+J53+J57+J61+J65)" +"S8+S13+S17+S27+S31+S35+S45+S49+S53+S57+S61+S65" +"SUMIF($I$6:$I$64,""22STOW"",$J$6:$J$64)" +"SUMIF($I$6:$I$64,""22STOW"",$L$6:$L$64)" +"SUMIF($I$6:$I$64,""22STOW"",$O$6:$O$64)" +"SUMIF($I$6:$I$64,""22STOW"",$R$6:$R$64)" +"SUMIF($I$6:$I$64,""23nSTOW"",$J$6:$J$64)" +"SUMIF($I$6:$I$64,""23nSTOW"",$L$6:$L$64)" +"SUMIF($I$6:$I$64,""23nSTOW"",$O$6:$O$64)" +"SUMIF($I$6:$I$64,""23nSTOW"",$R$6:$R$64)" +"SUMIF($I$6:$I$64,""23STOW"",$J$6:$J$64)" +"SUMIF($I$6:$I$64,""23STOW"",$L$6:$L$64)" +"SUMIF($I$6:$I$64,""23STOW"",$O$6:$O$64)" +"SUMIF($I$6:$I$64,""23STOW"",$R$6:$R$64)" +"SUMIF($I$6:$I$64,""24STOW"",$J$6:$J$64)" +"SUMIF($I$6:$I$64,""24STOW"",$L$6:$L$64)" +"SUMIF($I$6:$I$64,""24STOW"",$O$6:$O$64)" +"SUMIF($I$6:$I$64,""24STOW"",$R$6:$R$64)" +"+J75/0.97816" +"SUM(J70:J73)" +"+L75/0.97816" +"SUMIF($A$6:$A$64,63281,$L$6:$L$64)" +"SUMIF($A$6:$A$64,63281,$O$6:$O$64)" +"SUMIF($A$6:$A$64,63281,$R$6:$R$64)" +"SUMIF($A$6:$A$66,""67693"",$L$6:$L$66)" +"SUMIF($A$6:$A$66,""67693"",$O$6:$O$66)" +"SUMIF($A$6:$A$66,""67693"",$R$6:$R$66)" +"SUMIF($A$6:$A$66,""38021"",$L$6:$L$66)" +"SUMIF($A$6:$A$66,""38021"",$O$6:$O$66)" +"SUMIF($A$6:$A$66,""38021"",$R$6:$R$66)" +"SUMIF($A$6:$A$61,""40998"",$L$6:$L$61)" +"SUMIF($A$6:$A$61,""40998"",$O$6:$O$61)" +"SUMIF($A$6:$A$61,""40998"",$R$6:$R$61)" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+Q6-N6+O7,0)" +"+R7-O7" +"+R8-Q6" +"ROUND(+K10*H10,0)" +"L11" +"L11" +"ROUND(+G10*H12,0)" +"ROUND(+K10*H12,0)" +"ROUND(+Q10-N10+O12,0)" +"SUM(J10:J12)" +"+R13-Q10" +"ROUND(+K15*H16,0)" +"ROUND(+G19*H26,0)" +"ROUND(+Q19-N19+O26,0)" +"SUM(J19:J26)" +"+R27-Q19" +"SUM(F6:F65)" +"SUM(J8+J13+J17+J27+J31+J35+J45+J49+J53+J57+J61+J65)" +"S8+S13+S17+S27+S31+S35+S45+S49+S53+S57+S61+S65" +"SUMIF($I$6:$I$64,""22STOW"",$J$6:$J$64)" +"SUMIF($I$6:$I$64,""22STOW"",$L$6:$L$64)" +"SUMIF($I$6:$I$64,""22STOW"",$O$6:$O$64)" +"SUMIF($I$6:$I$64,""22STOW"",$R$6:$R$64)" +"SUMIF($I$6:$I$64,""23nSTOW"",$J$6:$J$64)" +"SUMIF($I$6:$I$64,""23nSTOW"",$L$6:$L$64)" +"SUMIF($I$6:$I$64,""23nSTOW"",$O$6:$O$64)" +"SUMIF($I$6:$I$64,""23nSTOW"",$R$6:$R$64)" +"SUMIF($I$6:$I$64,""23STOW"",$J$6:$J$64)" +"SUMIF($I$6:$I$64,""23STOW"",$L$6:$L$64)" +"SUMIF($I$6:$I$64,""23STOW"",$O$6:$O$64)" +"SUMIF($I$6:$I$64,""23STOW"",$R$6:$R$64)" +"SUMIF($I$6:$I$64,""24STOW"",$J$6:$J$64)" +"SUMIF($I$6:$I$64,""24STOW"",$L$6:$L$64)" +"SUMIF($I$6:$I$64,""24STOW"",$O$6:$O$64)" +"SUMIF($I$6:$I$64,""24STOW"",$R$6:$R$64)" +"+J75/0.97816" +"SUM(J70:J73)" +"+L75/0.97816" +"SUMIF($A$6:$A$64,63281,$L$6:$L$64)" +"SUMIF($A$6:$A$64,63281,$O$6:$O$64)" +"SUMIF($A$6:$A$64,63281,$R$6:$R$64)" +"SUMIF($A$6:$A$66,""67693"",$L$6:$L$66)" +"SUMIF($A$6:$A$66,""67693"",$O$6:$O$66)" +"SUMIF($A$6:$A$66,""67693"",$R$6:$R$66)" +"SUMIF($A$6:$A$66,""38021"",$L$6:$L$66)" +"SUMIF($A$6:$A$66,""38021"",$O$6:$O$66)" +"SUMIF($A$6:$A$66,""38021"",$R$6:$R$66)" +"SUMIF($A$6:$A$61,""40998"",$L$6:$L$61)" +"SUMIF($A$6:$A$61,""40998"",$O$6:$O$61)" +"SUMIF($A$6:$A$61,""40998"",$R$6:$R$61)" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6*H6,0)" +"ROUND(+K6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+K6*H7,0)" +"ROUND(+Q6-N6+O7,0)" +"+R7-O7" +"+R8-Q6" +"L11" +"L11" +"ROUND(+G10*H12,0)" +"ROUND(+K10*H12,0)" +"ROUND(+Q10-N10+O12,0)" +"SUM(J10:J12)" +"+R13-Q10" +"ROUND(+G19*H25,0)" +"ROUND(+K19*H25,0)" +"ROUND(+Q19-N19+O25,0)" +"SUM(J19:J25)" +"+R26-Q19" +"SUM(F6:F63)" +"SUM(J8+J13+J17+J26+J30+J34+J43+J47+J51+J55+J59+J63)" +"S8+S13+S17+S26+S30+S34+S43+S47+S51+S55+S59+S63" +"SUMIF($I$6:$I$62,""22STOW"",$J$6:$J$62)" +"SUMIF($I$6:$I$62,""22STOW"",$L$6:$L$62)" +"SUMIF($I$6:$I$62,""22STOW"",$O$6:$O$62)" +"SUMIF($I$6:$I$62,""22STOW"",$R$6:$R$62)" +"SUMIF($I$6:$I$62,""23nSTOW"",$J$6:$J$62)" +"SUMIF($I$6:$I$62,""23nSTOW"",$L$6:$L$62)" +"SUMIF($I$6:$I$62,""23nSTOW"",$O$6:$O$62)" +"SUMIF($I$6:$I$62,""23nSTOW"",$R$6:$R$62)" +"SUMIF($I$6:$I$62,""23STOW"",$J$6:$J$62)" +"SUMIF($I$6:$I$62,""23STOW"",$L$6:$L$62)" +"SUMIF($I$6:$I$62,""23STOW"",$O$6:$O$62)" +"SUMIF($I$6:$I$62,""23STOW"",$R$6:$R$62)" +"SUMIF($I$6:$I$62,""24STOW"",$J$6:$J$62)" +"SUMIF($I$6:$I$62,""24STOW"",$L$6:$L$62)" +"SUMIF($I$6:$I$62,""24STOW"",$O$6:$O$62)" +"SUMIF($I$6:$I$62,""24STOW"",$R$6:$R$62)" +"+J73/0.97816" +"SUM(J68:J71)" +"+L73/0.97816" +"SUMIF($A$6:$A$62,63281,$L$6:$L$62)" +"SUMIF($A$6:$A$62,63281,$O$6:$O$62)" +"SUMIF($A$6:$A$62,63281,$R$6:$R$62)" +"SUMIF($A$6:$A$64,""67693"",$L$6:$L$64)" +"SUMIF($A$6:$A$64,""67693"",$O$6:$O$64)" +"SUMIF($A$6:$A$64,""67693"",$R$6:$R$64)" +"SUMIF($A$6:$A$64,""38021"",$L$6:$L$64)" +"SUMIF($A$6:$A$64,""38021"",$O$6:$O$64)" +"SUMIF($A$6:$A$64,""38021"",$R$6:$R$64)" +"SUMIF($A$6:$A$59,""40998"",$L$6:$L$59)" +"SUMIF($A$6:$A$59,""40998"",$O$6:$O$59)" +"SUMIF($A$6:$A$59,""40998"",$R$6:$R$59)" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6*H6,0)" +"ROUND(+K6,0)" +"+O6" +"+L7" +"+$B$2" +"ROUND(+G6*H8,0)" +"ROUND(+K6*H8,0)-L7" +"ROUND(+Q6-N6+O8,0)" +"+R8-O8" +"SUM(J6:J8)" +"+R9-Q6" +"+L13+L14" +"ROUND(+G11*H14,0)" +"ROUND(+K11*H14,0)-L12-L13" +"ROUND(+Q11-N11+O14,0)" +"SUM(J11:J14)" +"+R15-Q11" +"+L25+L27" +"ROUND(+G23*H27,0)" +"ROUND(+K23*H27,0)-L24-L25-L26" +"ROUND(+Q23-N23+O27,0)" +"SUM(J23:J27)" +"+R28-Q23" +"SUM(F6:F70)" +"SUM(L9+L15+L21+L28+L33+L38+L44+L50+L55+L60+L65+L70)" +"S9+S15+S21+S28+S33+S38+S44+S50+S55+S60+S65+S70" +"SUMIF($I$6:$I$69,""22STOW"",$J$6:$J$69)" +"SUMIF($I$6:$I$69,""22STOW"",$L$6:$L$69)" +"SUMIF($I$6:$I$69,""22STOW"",$O$6:$O$69)" +"SUMIF($I$6:$I$69,""22STOW"",$R$6:$R$69)" +"SUMIF($I$6:$I$69,""23nSTOW"",$J$6:$J$69)" +"SUMIF($I$6:$I$69,""23nSTOW"",$L$6:$L$69)" +"SUMIF($I$6:$I$69,""23nSTOW"",$O$6:$O$69)" +"SUMIF($I$6:$I$69,""23nSTOW"",$R$6:$R$69)" +"SUMIF($I$6:$I$69,""23STOW"",$J$6:$J$69)" +"SUMIF($I$6:$I$69,""23STOW"",$L$6:$L$69)" +"SUMIF($I$6:$I$69,""23STOW"",$O$6:$O$69)" +"SUMIF($I$6:$I$69,""23STOW"",$R$6:$R$69)" +"SUMIF($I$6:$I$69,""24STOW"",$J$6:$J$69)" +"SUMIF($I$6:$I$69,""24STOW"",$L$6:$L$69)" +"SUMIF($I$6:$I$69,""24STOW"",$O$6:$O$69)" +"SUMIF($I$6:$I$69,""24STOW"",$R$6:$R$69)" +"SUM(J75:J78)" +"SUMIF($A$6:$A$69,63281,$L$6:$L$69)" +"SUMIF($A$6:$A$69,63281,$O$6:$O$69)" +"SUMIF($A$6:$A$69,63281,$R$6:$R$69)" +"SUM(B1:B2)" +"+$B$1" +"ROUND(+G6*H6,0)" +"ROUND(+K6*H6,0)" +"ROUND(+H6*N6,0)" +"+O6" +"+$B$2" +"ROUND(+G6*H7,0)" +"ROUND(+K6*H7,0)" +"ROUND(+H7*N6,0)" +"ROUND(+Q6-N6+O7,0)" +"+R7-O7" +"+R8-Q6" +"ROUND(+O10,0)" +"SUM(J10:J11)-1" +"+L10+L11" +"ROUND(+G38*H39,0)-1" +"SUM(F6:F52)" +"SUM(L8+L12+L16+L20+L24+L28+L32+L36+L40+L44+L48+L52)" +"SUMIF($I$6:$I$51,""22STOW"",$J$6:$J$51)" +"SUMIF($I$6:$I$51,""22STOW"",$L$6:$L$51)" +"SUMIF($I$6:$I$51,""22STOW"",$O$6:$O$51)" +"SUMIF($I$6:$I$51,""22STOW"",$R$6:$R$51)" +"SUMIF($I$6:$I$51,""23nSTOW"",$J$6:$J$51)" +"SUMIF($I$6:$I$51,""23nSTOW"",$L$6:$L$51)" +"SUMIF($I$6:$I$51,""23nSTOW"",$O$6:$O$51)" +"SUMIF($I$6:$I$51,""23nSTOW"",$R$6:$R$51)" +"SUMIF($I$6:$I$51,""23STOW"",$J$6:$J$51)" +"SUMIF($I$6:$I$51,""23STOW"",$L$6:$L$51)" +"SUMIF($I$6:$I$51,""23STOW"",$O$6:$O$51)" +"SUMIF($I$6:$I$51,""23STOW"",$R$6:$R$51)" +"SUMIF($I$6:$I$51,""24STOW"",$J$6:$J$51)" +"SUMIF($I$6:$I$51,""24STOW"",$L$6:$L$51)" +"SUMIF($I$6:$I$51,""24STOW"",$O$6:$O$51)" +"SUMIF($I$6:$I$51,""24STOW"",$R$6:$R$51)" +"SUM(J57:J60)" +"+'Apr 1'!R54+89" +"SUM(B4:F4)" +"+'Apr 1'!L54" +"+H4-G4" +"110+89+307+558" +"3381+3000" +"+B4+K4+L4" +"+'Apr 1'!Q62+92" +"SUM(Q4:S4)" +"(+Y4-T4)*0.9983" +"+AA4" +"+Q4+R4" +"+AD4+AE4" +"+AA4-AE4" +"+'Apr 2'!R54" +"+'Apr 2'!L54" +"110+89+307+587" +"6281+3000" +"+'Apr 2'!Q62" +"+AB4+AA5" +"+'Apr 3 intra-day'!R66" +"+'Apr 3 intra-day'!R67" +"+'Apr 3 intra-day'!L56" +"110+89+307+554" +"3000" +"+'Apr 3 intra-day'!Q64-2" +"+'April 4'!R68" +"+'April 4'!R69" +"+'April 4'!R70" +"+'April 4'!L56" +"+'April 4'!Q64-1" +"+'April 5'!R69" +"+'April 5'!R70" +"+'April 5'!R71" +"+'April 5'!R19+'April 5'!R32" +"+'April 5'!L56" +"110+89+307+548" +"+'April 5'!Q64+1" +"15171+431" +"+'April 6'!R67" +"+'April 6'!R68" +"+'April 6'!R69" +"+'April 6'!L54" +"+'April 6'!Q62-2" +"41374" +"+'April 7'!R68" +"+'April 7'!R69" +"+'April 7'!R70" +"+'April 7'!L55" +"+'April 7'!Q63+1" +"+'April 8'!R72" +"+'April 8'!R73" +"+'April 8'!R74" +"+'April 8'!R21+'April 8'!R35" +"+'April 8'!L59" +"+'April 8'!Q67" +"27970" +"(+Y11-T11)*0.9983-1" +"+'April 9'!R72" +"+'April 9'!R73" +"+'April 9'!R74" +"+'April 9'!R21+'April 9'!R35" +"+'April 9'!L59" +"110+89+307+732" +"+'April 9'!Q67+1" +"28047" +"+'April 10'!R72" +"+'April 10'!R73" +"+'April 10'!R74" +"+'April 10'!R21+'April 10'!R35" +"+'April 10'!L59" +"110+89+307+615" +"+'April 11'!R72" +"+'April 11'!R73" +"+'April 11'!R74" +"+'April 11'!R21+'April 11'!R35" +"+'April 11'!L59" +"(+Y14-T14)*0.9983-61" +"+'April 12'!R72" +"+'April 12'!R73" +"+'April 12'!R74" +"+'April 12'!R35+'April 12'!R21" +"+'April 12'!L59" +"110+89+307+610" +"+'April 13'!R72" +"+'April 13'!R73" +"+'April 13'!R74" +"+'April 13'!L59" +"110+89+307+576" +"42696-18925" +"+'April 14'!R72" +"+'April 14'!R73" +"+'April 14'!R74" +"+'April 14'!L59" +"110+89+307+565" +"+'April 15'!R72" +"+'April 15'!R73" +"+'April 15'!R74" +"+'April 15'!L59" +"110+89+307+358" +"+'April 16'!R72" +"+'April 16'!R73" +"+'April 16'!R74" +"+'April 16'!L59" +"+'April 17'!R72" +"+'April 17'!R73" +"+'April 17'!R74" +"+'April 17'!L59" +"42881-18637" +"+'April 18'!R72" +"+'April 18'!R73" +"+'April 18'!R74" +"+'April 18'!L59" +"42941-S21" +"+'April 19'!R72" +"+'April 19'!R73" +"+'April 19'!R74" +"+'April 19'!L59" +"38329-S22" +"+'April 20'!R72" +"+'April 20'!R73" +"+'April 20'!R74" +"+'April 20'!L59" +"307+30" +"5607-S23" +"+'April 21'!R74" +"+'April 21'!R75" +"+'April 21'!R22+'April 21'!R37" +"+'April 21'!R76" +"35459-S24" +"+'Apr 22'!R78" +"+'Apr 22'!R79" +"+'Apr 22'!R22+'Apr 22'!R39" +"+'Apr 22'!R80" +"35016-S25" +"+'Apr 23'!R78" +"+'Apr 23'!R79" +"+'Apr 23'!R22+'Apr 23'!R39" +"+'Apr 23'!R80" +"307+206" +"14403-S26" +"+'Apr 24'!R78" +"+'Apr 24'!R79" +"+'Apr 24'!R22+'Apr 24'!R39" +"+'Apr 24'!R80" +"307+98" +"12584-S27" +"+'Apr 25'!R78" +"+'Apr 25'!R79" +"+'Apr 25'!R80" +"+'Apr 25'!R21+'Apr 25'!R38" +"307+648" +"22576-S28" +"+'Apr 26'!O80" +"+'Apr 26'!O81" +"+'Apr 26'!R82" +"307+643" +"27820-S29" +"+'Apr 27'!O80" +"+'Apr 27'!O81" +"+'Apr 27'!R82" +"307+612" +"26233-S30" +"SUM(B4:B33)" +"+AB33+AB37" +"+AE35+AE37" +"E10*31" +"D12/31" +"L11-K11" +"E15" +"SUM(D15:AF15)" +"SUM(D15:D37)" +"SUMIF($C$24:$C$36,$C41,D$24:D$36)" +"SUM(D41:D50)" +"E15" +"SUM(D15:AF15)" +"SUM(D15:D41)" +"SUMIF($C$27:$C$40,$C45,D$27:D$40)" +"SUM(D45:D54)" +"F16" +"SUM(E16:AG16)" +"SUM(E16:E42)" +"SUMIF($D$28:$D$41,$D46,E$28:E$41)" +"SUM(E46:E55)" +"F16" +"SUM(E16:AG16)" +"SUM(E16:E42)" +"SUMIF($D$28:$D$41,$D46,E$28:E$41)" +"SUM(E46:E55)" +"F16" +"SUM(E16:AG16)" +"SUM(E16:E49)" +"SUMIF($D$31:$D$48,$D53,E$31:E$48)" +"SUM(E53:E62)" +"1536+241" +"F11+Q11+AA11+I11+R11" +"ROUND(F11/0.962,0)" +"ROUND(H11/0.984,0)" +"763-31" +"E11+G11+J11" +"F11+H11+K11+I11" +"ROUND(Q11/0.9691,0)" +"ROUND(T11/0.99,0)" +"Q11+T11+R11" +"ROUND(Y11/0.983,0)" +"ROUND(AA11/0.9825,0)" +"ROUND(AC11/0.9905,0)" +"X11+AB11" +"Z11" +"AA11" +"H11+T11+AC11" +"A11+1" +"1528+240" +"763-40" +"N11" +"1499+235" +"763-74" +"1516+238" +"763-54" +"1451+228" +"763-129" +"1449+227" +"763-132" +"1472+231" +"763-105" +"1415+222" +"763-171" +"1196+188" +"763-424" +"1264+199" +"670-345" +"763" +"1444+227" +"670-137" +"670-105" +"1397+219" +"670-192" +"1473+231" +"670-104" +"670" +"SUM(B11:B42)" +"SUM(AI11:AI41)" +"H43*0.9787" +"I43/0.962" +"R43/0.969" +"(F48+H44)-I44" +"F50+(T44+AC44)-R45" +"SUM(F48:F51)" +"F52-H53" +"F52-H54" +"G52-F53" +"1462+234" +"F11+Q11+Z11+I11" +"ROUND(F11/0.962,0)" +"ROUND(H11/0.984,0)" +"E11+G11+J11" +"F11+H11+K11+I11" +"ROUND(Q11/0.9691,0)" +"ROUND(S11/0.99,0)" +"Q11+S11" +"ROUND(X11/0.983,0)" +"ROUND(Z11/0.9825,0)" +"ROUND(AB11/0.9905,0)" +"W11+AA11" +"Y11" +"Z11" +"H11+S11+AB11" +"A11+1" +"1572+252" +"N11" +"1483+238" +"1587+254" +"236+120" +"1597+256" +"236+132" +"1520+244" +"1536+246" +"1238+198" +"362-49" +"1156+185" +"362-144" +"1269+203" +"362-13" +"1409+226" +"362+150" +"1419+227" +"1593+255" +"1472+236" +"362+223" +"1163+186" +"362-136" +"1212+194" +"362-79" +"1336+214" +"362+65" +"1559+250" +"362+324" +"1606+257" +"362+378" +"1888+303" +"362+706" +"1869+299" +"362+683" +"1647+264" +"362+426" +"1688+270" +"362+473" +"1824+292" +"362+631" +"1944+312" +"362+771" +"2050+329" +"362+894" +"1970+316" +"362+801" +"1716+276" +"362+507" +"1504+242" +"362+261" +"1509+242" +"362+266" +"1589+255" +"362+359" +"SUM(B11:B42)" +"SUM(AH11:AH41)" +"H43*0.9787" +"I43/0.963" +"50464-41" +"(F48+H44)-I44" +"F50+(S44+AB44)" +"SUM(F48:F51)" +"88929-11222" +"G52-F53" +"F11+Q11+Z11+I11" +"ROUND(F11/0.962,0)" +"ROUND(H11/0.984,0)" +"E11+G11+J11" +"F11+H11+K11+I11" +"ROUND(Q11/0.9691,0)" +"400" +"ROUND(S11/0.99,0)" +"Q11+S11" +"ROUND(X11/0.983,0)" +"ROUND(Z11/0.9825,0)" +"ROUND(AB11/0.9905,0)" +"W11+AA11" +"Y11" +"Z11" +"H11+S11+AB11" +"A11+1" +"N11" +"400-18" +"400-155" +"265+243" +"SUM(B11:B42)" +"SUM(AH11:AH41)" +"H43*0.9787" +"(F48+H44)-I43" +"F50+(S44+AB44)" +"SUM(F48:F51)" +"100151-11212" +"G52-F53" +"F11+Q11+Z11+I11" +"ROUND(F11/0.962,0)" +"ROUND(H11/0.984,0)" +"E11+G11+J11" +"ROUND(Q11/0.9691,0)" +"ROUND(S11/0.99,0)" +"Q11+S11" +"ROUND(X11/0.983,0)" +"ROUND(Z11/0.9825,0)" +"735-374" +"ROUND(AB11/0.9905,0)" +"W11+AA11" +"Y11" +"Z11" +"H11+S11+AB11" +"A11+1" +"N11" +"400-244" +"400-107" +"400-2" +"400-13" +"400-256" +"400-85" +"400-21" +"400-164" +"374+393" +"SUM(B11:B42)" +"SUM(AH11:AH41)" +"H43*0.9787" +"(F48+H44)-I43" +"F50+(S44+AB44)" +"SUM(F48:F51)" +"G52-F53" +"F11+Q11+Z11" +"ROUND(F11/0.962,0)" +"B11+0" +"ROUND(H11/0.984,0)" +"E11+G11+J11" +"ROUND(Q11/0.9737,0)" +"ROUND(S11/0.99,0)" +"Q11+S11" +"ROUND(X11/0.983,0)" +"ROUND(Z11/0.9825,0)" +"ROUND(AB11/0.9905,0)" +"W11+AA11" +"Y11" +"Z11" +"H11+S11+AB11" +"A11+1" +"N11" +"380+86" +"440+137" +"402-142-16" +"SUM(B11:B42)" +"SUM(AH11:AH41)" +"H43*0.9787" +"(F48+H44)-I43" +"F50+(S44+AB44)" +"SUM(F48:F51)" +"G52-F53" +"F11+P11+Y11" +"ROUND(F11/0.962,0)" +"B11+641" +"ROUND(H11/0.984,0)" +"E11+G11+I11" +"ROUND(P11/0.9737,0)" +"ROUND(R11/0.99,0)" +"P11+R11" +"ROUND(W11/0.983,0)" +"ROUND(Y11/0.9825,0)" +"ROUND(AA11/0.9905,0)" +"V11+Z11" +"X11" +"Y11" +"H11+R11+AA11" +"A11+1" +"M11" +"SUM(B11:B42)" +"SUM(AG11:AG41)" +"H43*0.9787" +"F48+H44" +"F50+(R44+AA44)" +"SUM(F48:F51)" +"F11+P11+Y11" +"ROUND(F11/0.962,0)" +"ROUND(H11/0.984,0)" +"E11+G11+I11" +"ROUND(P11/0.9737,0)" +"ROUND(R11/0.99,0)" +"P11+R11" +"ROUND(W11/0.983,0)" +"ROUND(Y11/0.9809,0)" +"ROUND(AA11/0.9905,0)" +"V11+Z11" +"X11" +"Y11" +"H11+R11+AA11" +"A11+1" +"V16+Z16+1" +"262-240" +"SUM(B11:B42)" +"SUM(AG11:AG41)" +"H43*0.9787" +"H44" +"R44+AA44" +"SUM(G48:G51)" +"F11+P11+Y11" +"ROUND(F11/0.962,0)" +"ROUND(H11/0.984,0)" +"E11+G11+I11" +"ROUND(P11/0.9737,0)" +"ROUND(R11/0.99,0)" +"P11+R11" +"ROUND(W11/0.983,0)" +"ROUND(Y11/0.9809,0)" +"ROUND(AA11/0.9905,0)" +"V11+Z11" +"X11" +"Y11" +"H11+R11+AA11" +"A11+1" +"SUM(B11:B42)" +"SUM(AG11:AG41)" +"H43*0.9787" +"F48+H44" +"F50+(R44+AA44)" +"SUM(F48:F51)" +"F11+P11+Y11" +"ROUND(F11/0.962,0)" +"ROUND(H11/0.984,0)" +"E11+G11+I11" +"ROUND(P11/0.9737,0)" +"ROUND(R11/0.99,0)" +"P11+R11" +"ROUND(W11/0.983,0)" +"ROUND(Y11/0.9809,0)" +"ROUND(AA11/0.9905,0)" +"V11+Z11" +"X11" +"Y11" +"H11+R11+AA11" +"A11+1" +"824-7" +"M11" +"835-2" +"53+7" +"122+7" +"67+8" +"824+11" +"SUM(B11:B42)" +"SUM(AG11:AG41)" +"H43*0.9787" +"F48+H44" +"F50+(R44+AA44)" +"SUM(F48:F51)" +"F11+P11+Y11" +"ROUND(F11/0.962,0)" +"ROUND(H11/0.984,0)" +"E11+G11+I11" +"ROUND(P11/0.9737,0)" +"ROUND(R11/0.99,0)" +"P11+R11" +"ROUND(W11/0.983,0)" +"ROUND(Y11/0.9809,0)" +"ROUND(AA11/0.9905,0)" +"V11+Z11" +"X11" +"Y11" +"H11+R11+AA11" +"A11+1" +"M11" +"SUM(B11:B42)" +"SUM(AG11:AG41)" +"H43*0.9787" +"F48+H44" +"F50+(R44+AA44)" +"SUM(F48:F51)" +"F11+P11+Y11" +"ROUND(F11/0.962,0)" +"450+768" +"ROUND(H11/0.984,0)" +"E11+G11+I11" +"ROUND(P11/0.9737,0)" +"ROUND(R11/0.99,0)" +"P11+R11" +"ROUND(W11/0.983,0)" +"ROUND(Y11/0.9825,0)" +"ROUND(AA11/0.9905,0)" +"V11+Z11" +"X11" +"Y11" +"H11+R11+AA11" +"A11+1" +"514+768" +"M11" +"459+768" +"401+768" +"SUM(B11:B42)" +"SUM(AG11:AG41)" +"H43*0.9787" +"F48+H44" +"F50+(R44+AA44)" +"SUM(F48:F51)" +"F16" +"SUM(E16:AG16)" +"SUM(E16:E55)" +"SUMIF($D$34:$D$54,$D59,E$34:E$54)" +"SUM(E59:E68)" +"F16" +"SUM(E16:AG16)" +"SUM(E16:E55)" +"SUMIF($D$34:$D$54,$D59,E$34:E$54)" +"SUM(E59:E68)" +"F16" +"SUM(E16:AG16)" +"SUM(E16:E60)" +"SUMIF($D$37:$D$59,$D64,E$37:E$59)" +"SUM(E64:E73)" +"SUM(BI3:HK3)" +"CONCATENATE(B8,J8)" +"CONCATENATE(B8,J8,I8)" +"+BC8" +"+Q8" +"V8" +"SUM(V8:AZ8)" +"+BB8/31" +"MAX(V8:AZ8)" +"SUM(BG8:HK8)-V8" +"8986-799" +"G82" +"SUM(V142:AX142)" +"+BB142/29" +"MAX(V142:AX142)" +"SUM(BG143:HK143)" +"SUM(V125:V139)" +"SUM(Q8:Q143)" +"BB145/29" +"BG3-SUM(BG8:BG143)" +"+BG3-BG145" +"SUM(GB146:GF146)" +"SUM(CF146:DB146)" +"SUM(FR146:FX146)" +"+Q151" +"Q151-SUM(BG151:FA151)" +"V152-SUM(BG152:FA152)" +"S164" +"SUMIF($B$8:$B$143,""30CS"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""30CSrbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""30CSrinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""30CSWbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""30CSWinc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,1,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,1,$R$8:$R$143)" +"SUMIF($B$8:$B$143,""30RV"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""30RVrbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""30RVrinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""30RVWbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""30RVWinc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,2,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,2,$R$8:$R$143)" +"SUMIF($B$8:$B$143,833866,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""833866rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""833866rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""833866Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""833866Winc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,3,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,3,$R$8:$R$143)" +"SUMIF($B$8:$B$143,833469,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""833469rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""833469rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""833469Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""833469Winc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,4,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,4,$R$8:$R$143)" +"SUMIF($B$8:$B$143,831095,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""831095rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""831095rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""831095Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""831095Winc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,5,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,5,$R$8:$R$143)" +"SUMIF($B$8:$B$143,21,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""21rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""21rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""21Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""21Winc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,6,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,6,$R$8:$R$143)" +"SUMIF($B$8:$B$143,22,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""22rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""22rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""22Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""22Winc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,7,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,7,$R$8:$R$143)" +"SUMIF($B$8:$B$143,17,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""17rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""17rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""17Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""17Winc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,8,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,8,$R$8:$R$143)" +"SUMIF($B$8:$B$143,""27"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""27rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""27rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""27Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""27Winc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,9,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,9,$R$8:$R$143)" +"SUMIF($B$8:$B$143,""25E"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""25Erbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""25Erinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""25EWbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""25EWinc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,10,$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,10,$R$8:$R$143)" +"SUMIF($B$8:$B$143,""19E"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""19Erbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""19Erinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""19EWbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""19EWinc"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,""ST"",$Q$8:$Q$143)" +"SUMIF($E$8:$E$143,""ST"",$R$8:$R$143)" +"SUMIF($B$8:$B$143,""56"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""56rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""56rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""56Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""56Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,107,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""107rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""107rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""107Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""107Winc"",$Q$8:$Q$143)" +"SUM(Q172:Q182)" +"SUMIF($B$8:$B$143,54,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""54rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""54rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""54Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""54Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,""23N"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""23Nrbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""23Nrinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""23NWbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""23NWinc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,18,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""18rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""18rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""18Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""18Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,73,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""73rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""73rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""73Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""73Winc"",$Q$8:$Q$143)" +"SUMIF($T$8:$T$143,37147,$Q$8:$Q$143)" +"+R188/$Q$193" +"SUMIF($B$8:$B$143,23,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""23rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""23rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""23Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""23Winc"",$Q$8:$Q$143)" +"SUMIF($T$8:$T$143,39999,$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,""732999"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""732999rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""732999rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""732999Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""732999Winc"",$Q$8:$Q$143)" +"SUMIF($T$8:$T$143,""A03"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,80,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""80rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""80rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""80Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""80Winc"",$Q$8:$Q$143)" +"SUM(R188:R190)" +"SUMIF($B$8:$B$143,67,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""67rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""67rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""67Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""67Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,48,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""48rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""48rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""48Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""48Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,348,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""348rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""348rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""348Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""348Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,44,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""44rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""44rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""44Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""44Winc"",$Q$8:$Q$143)" +"SUMIF($T$8:$T$143,""beth gas"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,6,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""6rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""6rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""6Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""6Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,24,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""24rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""24rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""24Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""24Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,25,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""25rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""25rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""25Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""25Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,19,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""19rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""19rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""19Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""19Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,29,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""29rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""29rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""29Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""29Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,""56W"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""56Wrbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""56Wrinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""56WWbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""56WWinc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,4,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""4rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""4rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""4Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""4Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,""loudoun"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""LOUDOUNrbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""LOUDOUNrinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""LOUDOUNWbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""LOUDOUNWinc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,""46"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""46rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""46rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""46Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""46Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,62,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""62rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""62rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""62Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""62Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,78,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""78rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""78rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""78Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""78Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,52,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""52rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""52rinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""52Wbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""52Winc"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,88,$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""88rbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""88Wbase"",$Q$8:$Q$143)" +"SUMIF($B$8:$B$143,""STOI"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""STOIrbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""STOIrinc"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""STOIWbase"",$Q$8:$Q$143)" +"SUMIF($O$8:$O$143,""STOIWinc"",$Q$8:$Q$143)" +"SUM(G172:G209)" +"-Q142" +"+G211+G213+G214" +"+G216/$F$217" +"F16" +"SUM(E16:AG16)" +"SUM(E16:E64)" +"SUMIF($D$40:$D$63,$D68,E$40:E$63)" +"SUM(E68:E77)" +"F16" +"SUM(F16:AH16)" +"SUM(F15:F33)" +"SUMIF($E$15:$E$32,$E37,F$15:F$32)" +"SUM(F37:F54)" +"F16" +"SUM(E16:AG16)" +"SUM(E16:E64)" +"SUMIF($D$40:$D$63,$D68,E$40:E$63)" +"SUM(E68:E77)" +"G15/31" +"Q15/30" +"T15/28" +"H42/29" +"33635+620+79078+162973+165230-111905" +"32335+580+73964+152556+145290-97924" +"33325+620+78703+156829+153450-111905" +"29100+77229+202382+81450-72200" +"17391+61380+161124+62620-104974" +"11520+59400+158702+59550-72200" +"11233+61380+133426+52700-73760" +"11233+55180+137704+59210-73760" +"12041+59400+137822+61200-72200" +"14756+64480+147963+63860-73760" +"13950+146723+63860-73760" +"12400+51373" +"12400+21923" +"11200+19684" +"11780+20956" +"18971+115875+4537+1083" +"17163+104521+4537+1079" +"17664+115378+4536+1075" +"16941+111554+4535+1070" +"17137+113656+4535+1066" +"16555+109374+141+1061" +"17061+112808+140+1056" +"16970+112241+140+1052" +"16025+108123+139+1047" +"16423+111111+139+1043" +"15866+107039+138" +"16351+86444" +"14849+85603" +"12584+76945" +"13525+58974" +"9559+28750+2150" +"9558+25300+2106" +"7142+20700+1679" +"27920+214" +"10224+42" +"7147+10" +"6461+6" +"6380+7" +"6639+8" +"9197+13" +"5915+34" +"7712+112" +"10562+184" +"9739+184" +"7970+184" +"933695+110000+1227" +"851060+50000+1485" +"714231+1813" +"83209+1808" +"62009+2313" +"41414+2505" +"37153+2033" +"36147+2327" +"38788+1777" +"49564+1760" +"62257+1273" +"65314+1465" +"151828+7408" +"132071+5480" +"107860+5354" +"20516+3040" +"19033+1988" +"2364+769" +"2190+232" +"2133+223" +"2132+185" +"3033+353" +"1944+953" +"595+1218" +"862+2374" +"551+1898" +"38+1625" +"67229+5487+20000" +"666318+6046+18000" +"63233+5651+20000" +"44588+4072+19000" +"39394+2462" +"6865+24303" +"7433+21859" +"5792+18398" +"6846+5552" +"4757+2116" +"3212+1222" +"3031+671" +"2985+495" +"3045+405" +"1217+804" +"685+1056" +"483+2830" +"552+4034" +"438+2537" +"234+2625" +"267012+100000" +"291828+50000" +"30297+3250+279" +"25044+2500+261" +"18609+3340+279" +"88+1039+1045+129" +"79+937+1044+128" +"82+1035+1044+128" +"78+1001+1044+127" +"79+1019+1044+127" +"77+981+32+126" +"79+1012+32+126" +"79+1007+32+125" +"74+970+32+125" +"76+997+32+124" +"73+960+32" +"76+775+32" +"69+768" +"58+690" +"63+529" +"50848+223839+92121+18404" +"42304+193190+84886+18607" +"44722+137905+85558+18416" +"59213+184797+18416" +"60976+168780+17679" +"59156+120668+17889" +"61209+100945+16837" +"60769+73364+13158" +"46108+63425" +"3498+63425" +"1535+55711" +"2+3472" +"24+4350" +"85465+25133+259314+4376+1872" +"74765+22737+233904+4375+1864" +"58264+23401+258202+4375+1856" +"35827+22443+249643+4374+1849" +"17759+22702+254347+4374+1841" +"8841+21932+244765+136+1833" +"8296+22602+252450+135+1825" +"8368+22481+251181+135+1817" +"10582+21229+241965+135+1809" +"17506+21757+248653+134+1802" +"19291+21019+239539+133" +"25997+21662+193451+133" +"12008+19671+191568" +"5332+16671+172192" +"2389+17917+131976" +"74495+775" +"56829+775" +"51253+725" +"37705+775" +"3411+750" +"14820+775" +"5921+750" +"5921+775" +"518+3200+1260+63" +"469+2887+1260+63" +"482+3187+1260+63" +"463+3081+1260+62" +"468+3139+1259+62" +"452+3021+39+62" +"466+3116+39+61" +"464+3100+39+61" +"438+2986+39+61" +"449+3069+39+61" +"433+2956+38" +"447+2387+38" +"406+2364" +"344+2125" +"369+1629" +"1719+327+3929" +"1505+295+3538" +"1173+303+3906" +"721+291+3776" +"357+294+3848" +"179+284+3703" +"167+293+3819" +"168+291+3800" +"213+275+3660" +"353+282+3761" +"391+272+3624" +"527+281+2926" +"249+255+2898" +"113+216+2605" +"52+232+1996" +"34861+10332+37306" +"34360+10295+33549" +"29790+10258+25569" +"25328+10220+20625" +"23319+10183+21237" +"15437+10145+20447" +"14732+10108+21052" +"14614+10071+20960" +"14496+6222+20205" +"14378+3940+20776" +"14261+1976+20002" +"13472+1084+20592" +"13095+457+20062" +"6766+274+17527" +"6468+65+4754" +"642740+15208" +"601347+10926" +"635796+13463" +"5604+12441" +"4203+11152" +"3745+11187" +"3714+10977" +"3824+10846" +"3700+10958" +"3076+12079" +"1643+11588" +"10740" +"10769" +"1324+54449+54410" +"1148+54561+49295" +"1243+52973+46052" +"1187+40496+34995" +"775+32204+30925" +"27189+27478" +"26806+27319" +"27546+27514" +"28515+27763" +"23907+29030" +"3324+6300" +"4397+6431" +"4390+7928" +"3816+7448" +"3405+7431" +"9497+16281+332631" +"9482+14660+302245" +"9497+11960+310684" +"8080+10797+18257" +"6693+9947+15077" +"6788+8933+12919" +"7004+9333+12345" +"4136+9675+12040" +"4178+24232+12569" +"21804+14143" +"5544" +"3728" +"3243" +"2690" +"2623" +"7087+27916+4164+47023" +"6158+25495+4819+43765" +"5882+24627+3288+41550" +"4739+18344+3089+26820" +"3956+14954+1646+22692" +"3489+14518+610+20850" +"3376+14445+409+19747" +"3495+14423+403+20615" +"1890+14607+495+22140" +"2899+14341+1024+23932" +"2502+3600+1009" +"2227+5890+1086" +"2526+8680+272" +"2526+6440+2089" +"2188+6820+173" +"499401+169611" +"384499+177465" +"246879+149191" +"113692+210504" +"51932+209903" +"130190+36192" +"155064+33912" +"164241+33760" +"163981+27690" +"152450+37452" +"244778+74296" +"132736+112577" +"3500+4500" +"240184+363+4477" +"189853+414+4408" +"166813+239+3404" +"85167+2379+2292" +"43589+162+762" +"23204+76+538" +"14589+77+439" +"11893+77+484" +"12111+75+449" +"20267+3+327" +"27297" +"29474" +"31418" +"19314" +"7119" +"5782+9028+43507" +"5075+7482+40769" +"3995+7174+37839" +"791+2563+26146" +"632+1727+16450" +"602+1497+13439" +"611+1402+12551" +"611+1359+12546" +"596+1358+11570" +"556+996+14928" +"536+754+18569" +"548+767+20604" +"548+767+19194" +"512+728+18612" +"544+767+17898" +"997+1560+605+9069+620+688+38419+10075+1856+1000" +"949+1435+605+8556+600+700+38361+1758+565" +"817+1300+500+610+400+29526+2507+588" +"280+400+600+26346+2829+588" +"96+300+580+24552+2930+567" +"53+200+400+24487+1201+536" +"51+100+350+22943+984+652" +"49+100+350+24562+1131+621" +"56+120+300+24633+1183+450" +"64+300+400+27441+3060+465" +"350+450+6203+480" +"605+600+7503+550" +"605+620+8433" +"605+580+5925" +"500+4579" +"90+56267+3102+650+8600+72" +"10+52659+1219+650+8000+68" +"6+4291+1143+650+7500+67" +"4+4792+1226+650+7000+76" +"16+5486+10350+650+7000+68" +"32+8205+3726+650+7020+71" +"8377+3555+650+8000" +"13012+5085+650+8000" +"11510+6478+650+8500" +"9140+5779+650+8500" +"3718+650+7000" +"102+36400" +"102+34400" +"102+23000" +"102+21000" +"868976+295129" +"683580+315505" +"422148+255108" +"193676+358596" +"91498+369826" +"68345+245852" +"64349+294239" +"61857+300931" +"53919+319316" +"73483+299110" +"131968+434789" +"207117+244206" +"+N1" +"K6+N6+Q6+T6+W6+Z6+AC6+AF6+AI6+AL6+AO6+AR6+AU6+AX6+BA6+BD6+BG6+BJ6+BM6+BP6+BS6+BV6+BY6+CB6+CE6+CH6+CK6+CN6+CQ6" +"+K11" +"K32+N32+Q32+T32+W32+Z32+AC32+AF32+AI32+AL32+AO32+AR32+AU32+AX32+BA32+BD32+BG32+BJ32+BM32+BP32+BS32+BV32+BY32+CB32+CE32+CH32+CK32+CN32+CQ32+CT32+CW32" +"183+3" +"389+668" +"5656+581+129" +"562+825" +"2458+806" +"1554+500" +"65+152" +"1+40" +"156+419" +"1408+137+102+40+281-K288" +"442+111+917+15000" +"75+253" +"F16" +"SUM(E16:AG16)" +"SUM(E16:E64)" +"SUMIF($D$40:$D$63,$D68,E$40:E$63)" +"SUM(E68:E77)" +"G15/31" +"Q15/30" +"T15/28" +"H42/29" +"33635+620+79078+162973+165230-111905" +"32335+580+73964+152556+145290-97924" +"33325+620+78703+156829+153450-111905" +"29100+77229+202382+81450-72200" +"17391+61380+161124+62620-104974" +"11520+59400+158702+59550-72200" +"11233+61380+133426+52700-73760" +"11233+55180+137704+59210-73760" +"12041+59400+137822+61200-72200" +"14756+64480+147963+63860-73760" +"13950+146723+63860-73760" +"12400+51373" +"12400+21923" +"11200+19684" +"11780+20956" +"18971+115875+4537+1083" +"17163+104521+4537+1079" +"17664+115378+4536+1075" +"16941+111554+4535+1070" +"17137+113656+4535+1066" +"16555+109374+141+1061" +"17061+112808+140+1056" +"16970+112241+140+1052" +"16025+108123+139+1047" +"16423+111111+139+1043" +"15866+107039+138" +"16351+86444" +"14849+85603" +"12584+76945" +"13525+58974" +"9559+28750+2150" +"9558+25300+2106" +"7142+20700+1679" +"27920+214" +"10224+42" +"7147+10" +"6461+6" +"6380+7" +"6639+8" +"9197+13" +"5915+34" +"7712+112" +"10562+184" +"9739+184" +"7970+184" +"933695+110000+1227" +"851060+50000+1485" +"714231+1813" +"83209+1808" +"62009+2313" +"41414+2505" +"37153+2033" +"36147+2327" +"38788+1777" +"49564+1760" +"62257+1273" +"65314+1465" +"151828+7408" +"132071+5480" +"107860+5354" +"20516+3040" +"19033+1988" +"2364+769" +"2190+232" +"2133+223" +"2132+185" +"3033+353" +"1944+953" +"595+1218" +"862+2374" +"551+1898" +"38+1625" +"67229+5487+20000" +"666318+6046+18000" +"63233+5651+20000" +"44588+4072+19000" +"39394+2462" +"6865+24303" +"7433+21859" +"5792+18398" +"6846+5552" +"4757+2116" +"3212+1222" +"3031+671" +"2985+495" +"3045+405" +"1217+804" +"685+1056" +"483+2830" +"552+4034" +"438+2537" +"234+2625" +"267012+100000" +"291828+50000" +"30297+3250+279" +"25044+2500+261" +"18609+3340+279" +"88+1039+1045+129" +"79+937+1044+128" +"82+1035+1044+128" +"78+1001+1044+127" +"79+1019+1044+127" +"77+981+32+126" +"79+1012+32+126" +"79+1007+32+125" +"74+970+32+125" +"76+997+32+124" +"73+960+32" +"76+775+32" +"69+768" +"58+690" +"63+529" +"50848+223839+92121+18404" +"42304+193190+84886+18607" +"44722+137905+85558+18416" +"59213+184797+18416" +"60976+168780+17679" +"59156+120668+17889" +"61209+100945+16837" +"60769+73364+13158" +"46108+63425" +"3498+63425" +"1535+55711" +"2+3472" +"24+4350" +"85465+25133+259314+4376+1872" +"74765+22737+233904+4375+1864" +"58264+23401+258202+4375+1856" +"35827+22443+249643+4374+1849" +"17759+22702+254347+4374+1841" +"8841+21932+244765+136+1833" +"8296+22602+252450+135+1825" +"8368+22481+251181+135+1817" +"10582+21229+241965+135+1809" +"17506+21757+248653+134+1802" +"19291+21019+239539+133" +"25997+21662+193451+133" +"12008+19671+191568" +"5332+16671+172192" +"2389+17917+131976" +"74495+775" +"56829+775" +"51253+725" +"37705+775" +"3411+750" +"14820+775" +"5921+750" +"5921+775" +"518+3200+1260+63" +"469+2887+1260+63" +"482+3187+1260+63" +"463+3081+1260+62" +"468+3139+1259+62" +"452+3021+39+62" +"466+3116+39+61" +"464+3100+39+61" +"438+2986+39+61" +"449+3069+39+61" +"433+2956+38" +"447+2387+38" +"406+2364" +"344+2125" +"369+1629" +"1719+327+3929" +"1505+295+3538" +"1173+303+3906" +"721+291+3776" +"357+294+3848" +"179+284+3703" +"167+293+3819" +"168+291+3800" +"213+275+3660" +"353+282+3761" +"391+272+3624" +"527+281+2926" +"249+255+2898" +"113+216+2605" +"52+232+1996" +"34861+10332+37306" +"34360+10295+33549" +"29790+10258+25569" +"25328+10220+20625" +"23319+10183+21237" +"15437+10145+20447" +"14732+10108+21052" +"14614+10071+20960" +"14496+6222+20205" +"14378+3940+20776" +"14261+1976+20002" +"13472+1084+20592" +"13095+457+20062" +"6766+274+17527" +"6468+65+4754" +"642740+15208" +"601347+10926" +"635796+13463" +"5604+12441" +"4203+11152" +"3745+11187" +"3714+10977" +"3824+10846" +"3700+10958" +"3076+12079" +"1643+11588" +"10740" +"10769" +"1324+54449+54410" +"1148+54561+49295" +"1243+52973+46052" +"1187+40496+34995" +"775+32204+30925" +"27189+27478" +"26806+27319" +"27546+27514" +"28515+27763" +"23907+29030" +"3324+6300" +"4397+6431" +"4390+7928" +"3816+7448" +"3405+7431" +"9497+16281+332631" +"9482+14660+302245" +"9497+11960+310684" +"8080+10797+18257" +"6693+9947+15077" +"6788+8933+12919" +"7004+9333+12345" +"4136+9675+12040" +"4178+24232+12569" +"21804+14143" +"5544" +"3728" +"3243" +"2690" +"2623" +"7087+27916+4164+47023" +"6158+25495+4819+43765" +"5882+24627+3288+41550" +"4739+18344+3089+26820" +"3956+14954+1646+22692" +"3489+14518+610+20850" +"3376+14445+409+19747" +"3495+14423+403+20615" +"1890+14607+495+22140" +"2899+14341+1024+23932" +"2502+3600+1009" +"2227+5890+1086" +"2526+8680+272" +"2526+6440+2089" +"2188+6820+173" +"499401+169611" +"384499+177465" +"246879+149191" +"113692+210504" +"51932+209903" +"130190+36192" +"155064+33912" +"164241+33760" +"163981+27690" +"152450+37452" +"244778+74296" +"132736+112577" +"3500+4500" +"240184+363+4477" +"189853+414+4408" +"166813+239+3404" +"85167+2379+2292" +"43589+162+762" +"23204+76+538" +"14589+77+439" +"11893+77+484" +"12111+75+449" +"20267+3+327" +"27297" +"29474" +"31418" +"19314" +"7119" +"5782+9028+43507" +"5075+7482+40769" +"3995+7174+37839" +"791+2563+26146" +"632+1727+16450" +"602+1497+13439" +"611+1402+12551" +"611+1359+12546" +"596+1358+11570" +"556+996+14928" +"536+754+18569" +"548+767+20604" +"548+767+19194" +"512+728+18612" +"544+767+17898" +"997+1560+605+9069+620+688+38419+10075+1856+1000" +"949+1435+605+8556+600+700+38361+1758+565" +"817+1300+500+610+400+29526+2507+588" +"280+400+600+26346+2829+588" +"96+300+580+24552+2930+567" +"53+200+400+24487+1201+536" +"51+100+350+22943+984+652" +"49+100+350+24562+1131+621" +"56+120+300+24633+1183+450" +"64+300+400+27441+3060+465" +"350+450+6203+480" +"605+600+7503+550" +"605+620+8433" +"605+580+5925" +"500+4579" +"90+56267+3102+650+8600+72" +"10+52659+1219+650+8000+68" +"6+4291+1143+650+7500+67" +"4+4792+1226+650+7000+76" +"16+5486+10350+650+7000+68" +"32+8205+3726+650+7020+71" +"8377+3555+650+8000" +"13012+5085+650+8000" +"11510+6478+650+8500" +"9140+5779+650+8500" +"3718+650+7000" +"102+36400" +"102+34400" +"102+23000" +"102+21000" +"868976+295129" +"683580+315505" +"422148+255108" +"193676+358596" +"91498+369826" +"68345+245852" +"64349+294239" +"61857+300931" +"53919+319316" +"73483+299110" +"131968+434789" +"207117+244206" +"+N1" +"K6+N6+Q6+T6+W6+Z6+AC6+AF6+AI6+AL6+AO6+AR6+AU6+AX6+BA6+BD6+BG6+BJ6+BM6+BP6+BS6+BV6+BY6+CB6+CE6+CH6+CK6+CN6+CQ6" +"+K11" +"855-K26" +"K32+N32+Q32+T32+W32+Z32+AC32+AF32+AI32+AL32+AO32+AR32+AU32+AX32+BA32+BD32+BG32+BJ32+BM32+BP32+BS32+BV32+BY32+CB32+CE32+CH32+CK32+CN32+CQ32+CT32+CW32" +"183+3" +"9466-K91" +"3846-K99" +"389+600" +"18638-K129" +"5656+581+129" +"2786-K140" +"562+825" +"2213-K151" +"2458+806" +"17225-K159" +"2900-K167" +"3168-K178" +"1554+500" +"3858-K186" +"65+152" +"1+40" +"1943-K231" +"156+419" +"9662+323" +"39-K270" +"1408+137+102+40+281-K288" +"442+145+917+15000" +"75+253" +"G15/31" +"Q15/30" +"T15/28" +"H42/29" +"33635+620+79078+162973+165230-111905" +"32335+580+73964+152556+145290-97924" +"33325+620+78703+156829+153450-111905" +"29100+77229+202382+81450-72200" +"17391+61380+161124+62620-104974" +"11520+59400+158702+59550-72200" +"11233+61380+133426+52700-73760" +"11233+55180+137704+59210-73760" +"12041+59400+137822+61200-72200" +"14756+64480+147963+63860-73760" +"13950+146723+63860-73760" +"12400+51373" +"12400+21923" +"11200+19684" +"11780+20956" +"18971+115875+4537+1083" +"17163+104521+4537+1079" +"17664+115378+4536+1075" +"16941+111554+4535+1070" +"17137+113656+4535+1066" +"16555+109374+141+1061" +"17061+112808+140+1056" +"16970+112241+140+1052" +"16025+108123+139+1047" +"16423+111111+139+1043" +"15866+107039+138" +"16351+86444" +"14849+85603" +"12584+76945" +"13525+58974" +"9559+28750+2150" +"9558+25300+2106" +"7142+20700+1679" +"27920+214" +"10224+42" +"7147+10" +"6461+6" +"6380+7" +"6639+8" +"9197+13" +"5915+34" +"7712+112" +"10562+184" +"9739+184" +"7970+184" +"933695+110000+1227" +"851060+50000+1485" +"714231+1813" +"83209+1808" +"62009+2313" +"41414+2505" +"37153+2033" +"36147+2327" +"38788+1777" +"49564+1760" +"62257+1273" +"65314+1465" +"151828+7408" +"132071+5480" +"107860+5354" +"20516+3040" +"19033+1988" +"2364+769" +"2190+232" +"2133+223" +"2132+185" +"3033+353" +"1944+953" +"595+1218" +"862+2374" +"551+1898" +"38+1625" +"67229+5487+20000" +"666318+6046+18000" +"63233+5651+20000" +"44588+4072+19000" +"39394+2462" +"6865+24303" +"7433+21859" +"5792+18398" +"6846+5552" +"4757+2116" +"3212+1222" +"3031+671" +"2985+495" +"3045+405" +"1217+804" +"685+1056" +"483+2830" +"552+4034" +"438+2537" +"234+2625" +"267012+100000" +"291828+50000" +"30297+3250+279" +"25044+2500+261" +"18609+3340+279" +"88+1039+1045+129" +"79+937+1044+128" +"82+1035+1044+128" +"78+1001+1044+127" +"79+1019+1044+127" +"77+981+32+126" +"79+1012+32+126" +"79+1007+32+125" +"74+970+32+125" +"76+997+32+124" +"73+960+32" +"76+775+32" +"69+768" +"58+690" +"63+529" +"50848+223839+92121+18404" +"42304+193190+84886+18607" +"44722+137905+85558+18416" +"59213+184797+18416" +"60976+168780+17679" +"59156+120668+17889" +"61209+100945+16837" +"60769+73364+13158" +"46108+63425" +"3498+63425" +"1535+55711" +"2+3472" +"24+4350" +"85465+25133+259314+4376+1872" +"74765+22737+233904+4375+1864" +"58264+23401+258202+4375+1856" +"35827+22443+249643+4374+1849" +"17759+22702+254347+4374+1841" +"8841+21932+244765+136+1833" +"8296+22602+252450+135+1825" +"8368+22481+251181+135+1817" +"10582+21229+241965+135+1809" +"17506+21757+248653+134+1802" +"19291+21019+239539+133" +"25997+21662+193451+133" +"12008+19671+191568" +"5332+16671+172192" +"2389+17917+131976" +"74495+775" +"56829+775" +"51253+725" +"37705+775" +"3411+750" +"14820+775" +"5921+750" +"5921+775" +"518+3200+1260+63" +"469+2887+1260+63" +"482+3187+1260+63" +"463+3081+1260+62" +"468+3139+1259+62" +"452+3021+39+62" +"466+3116+39+61" +"464+3100+39+61" +"438+2986+39+61" +"449+3069+39+61" +"433+2956+38" +"447+2387+38" +"406+2364" +"344+2125" +"369+1629" +"1719+327+3929" +"1505+295+3538" +"1173+303+3906" +"721+291+3776" +"357+294+3848" +"179+284+3703" +"167+293+3819" +"168+291+3800" +"213+275+3660" +"353+282+3761" +"391+272+3624" +"527+281+2926" +"249+255+2898" +"113+216+2605" +"52+232+1996" +"34861+10332+37306" +"34360+10295+33549" +"29790+10258+25569" +"25328+10220+20625" +"23319+10183+21237" +"15437+10145+20447" +"14732+10108+21052" +"14614+10071+20960" +"14496+6222+20205" +"14378+3940+20776" +"14261+1976+20002" +"13472+1084+20592" +"13095+457+20062" +"6766+274+17527" +"6468+65+4754" +"642740+15208" +"601347+10926" +"635796+13463" +"5604+12441" +"4203+11152" +"3745+11187" +"3714+10977" +"3824+10846" +"3700+10958" +"3076+12079" +"1643+11588" +"10740" +"10769" +"1324+54449+54410" +"1148+54561+49295" +"1243+52973+46052" +"1187+40496+34995" +"775+32204+30925" +"27189+27478" +"26806+27319" +"27546+27514" +"28515+27763" +"23907+29030" +"3324+6300" +"4397+6431" +"4390+7928" +"3816+7448" +"3405+7431" +"9497+16281+332631" +"9482+14660+302245" +"9497+11960+310684" +"8080+10797+18257" +"6693+9947+15077" +"6788+8933+12919" +"7004+9333+12345" +"4136+9675+12040" +"4178+24232+12569" +"21804+14143" +"5544" +"3728" +"3243" +"2690" +"2623" +"7087+27916+4164+47023" +"6158+25495+4819+43765" +"5882+24627+3288+41550" +"4739+18344+3089+26820" +"3956+14954+1646+22692" +"3489+14518+610+20850" +"3376+14445+409+19747" +"3495+14423+403+20615" +"1890+14607+495+22140" +"2899+14341+1024+23932" +"2502+3600+1009" +"2227+5890+1086" +"2526+8680+272" +"2526+6440+2089" +"2188+6820+173" +"499401+169611" +"384499+177465" +"246879+149191" +"113692+210504" +"51932+209903" +"130190+36192" +"155064+33912" +"164241+33760" +"163981+27690" +"152450+37452" +"244778+74296" +"132736+112577" +"3500+4500" +"240184+363+4477" +"189853+414+4408" +"166813+239+3404" +"85167+2379+2292" +"43589+162+762" +"23204+76+538" +"14589+77+439" +"11893+77+484" +"12111+75+449" +"20267+3+327" +"27297" +"29474" +"31418" +"19314" +"7119" +"5782+9028+43507" +"5075+7482+40769" +"3995+7174+37839" +"791+2563+26146" +"632+1727+16450" +"602+1497+13439" +"611+1402+12551" +"611+1359+12546" +"596+1358+11570" +"556+996+14928" +"536+754+18569" +"548+767+20604" +"548+767+19194" +"512+728+18612" +"544+767+17898" +"997+1560+605+9069+620+688+38419+10075+1856+1000" +"949+1435+605+8556+600+700+38361+1758+565" +"817+1300+500+610+400+29526+2507+588" +"280+400+600+26346+2829+588" +"96+300+580+24552+2930+567" +"53+200+400+24487+1201+536" +"51+100+350+22943+984+652" +"49+100+350+24562+1131+621" +"56+120+300+24633+1183+450" +"64+300+400+27441+3060+465" +"350+450+6203+480" +"605+600+7503+550" +"605+620+8433" +"605+580+5925" +"500+4579" +"90+56267+3102+650+8600+72" +"10+52659+1219+650+8000+68" +"6+4291+1143+650+7500+67" +"4+4792+1226+650+7000+76" +"16+5486+10350+650+7000+68" +"32+8205+3726+650+7020+71" +"8377+3555+650+8000" +"13012+5085+650+8000" +"11510+6478+650+8500" +"9140+5779+650+8500" +"3718+650+7000" +"102+36400" +"102+34400" +"102+23000" +"102+21000" +"868976+295129" +"683580+315505" +"422148+255108" +"193676+358596" +"91498+369826" +"68345+245852" +"64349+294239" +"61857+300931" +"53919+319316" +"73483+299110" +"131968+434789" +"207117+244206" +"+N1" +"K6+N6+Q6+T6+W6+Z6+AC6+AF6+AI6+AL6+AO6+AR6+AU6+AX6+BA6+BD6+BG6+BJ6+BM6+BP6+BS6+BV6+BY6+CB6+CE6+CH6+CK6+CN6+CQ6" +"+K11" +"855-K26" +"K32+N32+Q32+T32+W32+Z32+AC32+AF32+AI32+AL32+AO32+AR32+AU32+AX32+BA32+BD32+BG32+BJ32+BM32+BP32+BS32+BV32+BY32+CB32+CE32+CH32+CK32+CN32+CQ32+CT32+CW32" +"183+3" +"9466-K91" +"3846-K99" +"389+600" +"18638-K129" +"5546+581+129" +"2786-K140" +"562+825" +"2213-K151" +"2458+806" +"17225-K159" +"2900-K167" +"3168-K178" +"1554+500" +"3858-K186" +"65+152" +"1+40" +"1943-K231" +"156+419" +"9662+323" +"39-K270" +"1408+137+102+40+281-K288" +"442+145+917+10000" +"12+10" +"75+253" +"13227-K602" +"799-K605" +"4083-K610" +"SUM(B2:F2)*19525*0.000001" +"SUM(B2:F2)/7.09" +"SUM(L2:P2)/0.0443*1036*0.000001" +"SUM(I2-H3+J3)" +"SUM(H2:H33)" +"SUM(G2:G32)" +"SUM(L2:L32)/0.0443*1036*0.000001" +"SUM(B2:B32)/7.09" +"SUM(B36:F36)" +"SUM(B2:F2)*19525*0.000001" +"SUM(B2:F2)/7.09" +"SUM('Jan 00'!I32-H2+J2)" +"SUM(L2:P2)/0.0443*1036*0.000001" +"SUM(I2-H3+J3)" +"SUM(H2:H31)" +"SUM(G2:G30)" +"SUM(L2:L30)/0.0443*1036*0.000001" +"SUM(B2:B30)/7.09" +"SUM(B34:F34)" +"SUM(B2:F2)*19525*0.000001" +"SUM(B2:F2)/7.09" +"'Feb 00'!I30-H2+J2" +"SUM(L2:P2)/0.0443*1036*0.000001" +"SUM(I2-H3+J3)" +"SUM(H2:H33)" +"SUM(G2:G32)" +"SUM(L2:L32)/0.0443*1036*0.000001" +"SUM(B2:B32)/7.09" +"SUM(B36:F36)" +"SUM(B2:F2)*19525*0.000001" +"SUM(B2:F2)/7.09" +"SUM(L2:P2)/0.0443*1036*0.000001" +"SUM(I2-H3)" +"SUM(H2:H32)" +"SUM(G2:G31)" +"SUM(L2:L31)/0.0443*1036*0.000001" +"SUM(B2:B31)/7.09" +"SUM(B35:F35)" +"SUM(B2:F2)*19525*0.000001" +"SUM(B2:F2)/7.09" +"SUM(L2:P2)/0.0443*1036*0.000001" +"SUM(I2-H3)" +"SUM(H2:H33)" +"SUM(G2:G32)" +"SUM(L2:L32)/0.0443*1036*0.000001" +"SUM(B2:B32)/7.09" +"SUM(B36:F36)" +"SUM(B2:F2)*19525*0.000001" +"SUM(B2:F2)/7.09" +"SUM(L2:P2)/0.0443*1036*0.000001" +"SUM(I2-H3)" +"SUM(H2:H32)" +"SUM(G2:G31)" +"SUM(L2:L31)/0.0443*1036*0.000001" +"SUM(B2:B31)/7.09" +"SUM(B35:F35)" +"SUM(B2:F2)*19525*0.000001" +"SUM(B2:F2)/7.09" +"SUM(L2:P2)/0.0443*1036*0.000001" +"SUM(I2-H3)" +"SUM(H2:H33)" +"SUM(G2:G32)" +"SUM(L2:L32)/0.0443*1036*0.000001" +"SUM(B2:B32)/7.09" +"SUM(B36:F36)" +"SUM(B2:F2)*19525*0.000001" +"SUM(B2:F2)/7.09" +"SUM(L2:P2)/0.0443*1036*0.000001" +"SUM(I2-H3)" +"SUM(H2:H33)" +"SUM(G2:G32)" +"SUM(L2:L32)/0.0443*1036*0.000001" +"SUM(B2:B32)/7.09" +"SUM(B36:F36)" +"SUM(B2:F2)*19525*0.000001" +"SUM(B2:F2)/7.09" +"SUM(L2:P2)/0.0443*1036*0.000001" +"SUM(I2-H3)" +"SUM(H2:H33)" +"SUM(G2:G32)" +"SUM(L2:L32)/0.0443*1036*0.000001" +"SUM(B2:B32)/7.09" +"SUM(B36:F36)" +"SUM(B2:F2)*19525*0.000001" +"SUM(B2:F2)/7.09" +"SUM(L2:P2)/0.0443*1036*0.000001" +"SUM(I2-H3)" +"SUM(H2:H33)" +"SUM(G2:G32)" +"SUM(L2:L32)/0.0443*1036*0.000001" +"SUM(B2:B32)/7.09" +"SUM(B36:F36)" +"SUM(B2:F2)*19525*0.000001" +"SUM(B2:F2)/7.09" +"SUM(L2:P2)/0.0443*1036*0.000001" +"SUM(I2-H3)" +"SUM(H2:H33)" +"SUM(G2:G32)" +"SUM(L2:L32)/0.0443*1036*0.000001" +"SUM(B2:B32)/7.09" +"SUM(B36:F36)" +"SUM(B2:F2)*19525*0.000001" +"SUM(B2:F2)/7.09" +"SUM(L2:P2)/0.0443*1036*0.000001" +"SUM(I2-H3)" +"SUM(H2:H33)" +"SUM(G2:G32)" +"SUM(L2:L32)/0.0443*1036*0.000001" +"SUM(B2:B32)/7.09" +"SUM(B36:F36)" +"IF(C4>1,C4-B4,0)" +"7501+7501" +"C4" +"7500+7503" +"7202+7251+7501" +"7503+4082" +"7502+7501" +"7502+7503" +"C30" +"C30" +"SUM(D4:D59)" +"E60+F60+G60+H60" +"E62+E63-E64" +"'GELP OIL DELIVERY SHEET #1'!C59" +"IF(C4>1,C4-B4,0)" +"C4" +"C5" +"SUM(D3:D58)" +"SUM(E4:E58)" +"'GELP OIL DELIVERY SHEET #1'!E65" +"E59+F59+G59+H59" +"E61+E62-E63" +"'GELP OIL DELIVERY SHEET #2'!C58" +"IF(C4>1,C4-B4,0)" +"C4" +"C5" +"C54" +"SUM(D3:D59)" +"SUM(E4:E59)" +"'GELP OIL DELIVERY SHEET #2'!E64" +"E60+F60+G60+H60" +"E62+E63-E64" +"'GELP OIL DELIVERY SHEET #1'!D60+'GELP OIL DELIVERY SHEET #2'!D59+'GELP OIL DELIVERY SHEET #3'!D60" +"E5-E7" +"C7+C8" +"C9" +"D7+E7+F7+G7" +"D7+E7+F7+G7" +"C7" +"D7+E7+F7+G7" +"C13-C14" +"1-C13/C14" +"E10" +"F19*F20" +"IF(C4>1,C4-B4,0)" +"C4" +"7501+7501+7501" +"7502+7502" +"7501+7501+7502" +"7500+7507" +"7501+7501" +"SUM(D4:D69)" +"E70+F70+G70+H70" +"E72+E73-E74" +"'GELP OIL DELIVERY SHEET #1'!C69" +"IF(C4>1,C4-B4,0)" +"C4" +"C5" +"SUM(D3:D58)" +"SUM(E4:E58)" +"'GELP OIL DELIVERY SHEET #1'!E75" +"E59+F59+G59+H59" +"E61+E62-E63" +"'GELP OIL DELIVERY SHEET #2'!C58" +"IF(C4>1,C4-B4,0)" +"C4" +"C5" +"C54" +"SUM(D3:D59)" +"SUM(E4:E59)" +"'GELP OIL DELIVERY SHEET #2'!E64" +"E60+F60+G60+H60" +"E62+E63-E64" +"'GELP OIL DELIVERY SHEET #1'!D70+'GELP OIL DELIVERY SHEET #2'!D59+'GELP OIL DELIVERY SHEET #3'!D60" +"E5+E6-E8" +"C8+C9" +"C10" +"D8+E8+F8+G8" +"D8+E8+F8+G8" +"C8" +"D8+E8+F8+G8" +"C14-C15" +"1-C14/C15" +"E11" +"F20*F21" +"IF(C4>1,C4-B4,0)" +"C4" +"7602+7703" +"7602+7603" +"C30" +"SUM(D4:D59)" +"E60+F60+G60+H60" +"E62+E63-E64" +"'GELP OIL DELIVERY SHEET #1'!C59" +"IF(C4>1,C4-B4,0)" +"C4" +"C5" +"SUM(D3:D58)" +"SUM(E4:E58)" +"'GELP OIL DELIVERY SHEET #1'!E65" +"E59+F59+G59+H59" +"E61+E62-E63" +"'GELP OIL DELIVERY SHEET #2'!C58" +"IF(C4>1,C4-B4,0)" +"C4" +"C5" +"C54" +"SUM(D3:D59)" +"SUM(E4:E59)" +"'GELP OIL DELIVERY SHEET #2'!E64" +"E60+F60+G60+H60" +"E62+E63-E64" +"'GELP OIL DELIVERY SHEET #1'!D60+'GELP OIL DELIVERY SHEET #2'!D59+'GELP OIL DELIVERY SHEET #3'!D60" +"E5-E7" +"C7+C8" +"C9" +"D7+E7+F7+G7" +"D7+E7+F7+G7" +"C7" +"D7+E7+F7+G7" +"C14-C15" +"1-C14/C15" +"E10" +"F20*F21" +"SUM(B4:B25)" +"A30-1" +"B26+E26+H26" +"E30+E31+E33+E34+E35" +"IF(E31<((E33+E34)*-1),E30-A32,0)" +"-60135+-112500" +"A31" +"A34+1" +"E30+E31+E32+E33+E34+E35" +"1.025+0.0522" +"SUM(B4:B25)" +"A30-1" +"B26+E26+H26" +"'JANUARY 2000'!E31+'JANUARY 2000'!E33+'JANUARY 2000'!E34" +"E30+E31+E32+E34+E35+E36" +"IF((E31+E32)<((E34+E35)*-1),E30-A33,0)" +"A31" +"-7500*3" +"A35+1" +"E30+E31+E32+E33+E34+E35+E36" +"SUM(B4:B25)" +"A30-1" +"B26+E26+H26" +"E30+E31+E33+E34+E35" +"IF(E31<((E33+E34)*-1),E30-A32,0)" +"A31" +"A34+1" +"E30+E31+E32+E33+E34+E35" +"7500*25" +"SUM(B4:B25)" +"A30-1" +"B26+D26+F26" +"D30+D31+D33+D34+D35" +"IF(D31<((D33+D34)*-1),D30-A32,0)" +"A31" +"A34+1" +"D30+D31+D32+D33+D34+D35" +"IF(C4>1,C4-B4,0)" +"C4" +"7502+7500+7502" +"7501+7502" +"C30" +"C30" +"SUM(D4:D59)" +"120000+150000+240000+90000+165000+120000" +"E60+F60+G60+H60" +"E62+E63-E64" +"'GELP OIL DELIVERY SHEET #1'!C59" +"IF(C4>1,C4-B4,0)" +"C4" +"C5" +"SUM(D3:D58)" +"SUM(E4:E58)" +"'GELP OIL DELIVERY SHEET #1'!E65" +"E59+F59+G59+H59" +"E61+E62-E63" +"'GELP OIL DELIVERY SHEET #2'!C58" +"IF(C4>1,C4-B4,0)" +"C4" +"C5" +"C54" +"SUM(D3:D59)" +"SUM(E4:E59)" +"'GELP OIL DELIVERY SHEET #2'!E64" +"E60+F60+G60+H60" +"E62+E63-E64" +"150000+240000+90000+120000" +"'GELP OIL DELIVERY SHEET #1'!D60+'GELP OIL DELIVERY SHEET #2'!D59+'GELP OIL DELIVERY SHEET #3'!D60" +"(E5+F5+G5)-C7" +"E5-E7" +"C7+C8" +"C7" +"D7+E7+F7+G7" +"D7+E7+F7+G7" +"C7" +"D7+E7+F7+G7" +"C14-C15" +"1-C14/C15" +"E10" +"F20*F21" +"G15/31" +"Q15/30" +"T15/28" +"H42/29" +"33635+620+79078+162973+165230-111905" +"32335+580+73964+152556+145290-97924" +"33325+620+78703+156829+153450-111905" +"29100+77229+202382+81450-72200" +"17391+61380+161124+62620-104974" +"11520+59400+158702+59550-72200" +"11233+61380+133426+52700-73760" +"11233+55180+137704+59210-73760" +"12041+59400+137822+61200-72200" +"14756+64480+147963+63860-73760" +"13950+146723+63860-73760" +"12400+51373" +"12400+21923" +"11200+19684" +"11780+20956" +"18971+115875+4537+1083" +"17163+104521+4537+1079" +"17664+115378+4536+1075" +"16941+111554+4535+1070" +"17137+113656+4535+1066" +"16555+109374+141+1061" +"17061+112808+140+1056" +"16970+112241+140+1052" +"16025+108123+139+1047" +"16423+111111+139+1043" +"15866+107039+138" +"16351+86444" +"14849+85603" +"12584+76945" +"13525+58974" +"9559+28750+2150" +"9558+25300+2106" +"7142+20700+1679" +"27920+214" +"10224+42" +"7147+10" +"6461+6" +"6380+7" +"6639+8" +"9197+13" +"5915+34" +"7712+112" +"10562+184" +"9739+184" +"7970+184" +"933695+110000+1227" +"851060+50000+1485" +"714231+1813" +"83209+1808" +"62009+2313" +"41414+2505" +"37153+2033" +"36147+2327" +"38788+1777" +"49564+1760" +"62257+1273" +"65314+1465" +"151828+7408" +"132071+5480" +"107860+5354" +"20516+3040" +"19033+1988" +"2364+769" +"2190+232" +"2133+223" +"2132+185" +"3033+353" +"1944+953" +"595+1218" +"862+2374" +"551+1898" +"38+1625" +"67229+5487+20000" +"666318+6046+18000" +"63233+5651+20000" +"44588+4072+19000" +"39394+2462" +"6865+24303" +"7433+21859" +"5792+18398" +"6846+5552" +"4757+2116" +"3212+1222" +"3031+671" +"2985+495" +"3045+405" +"1217+804" +"685+1056" +"483+2830" +"552+4034" +"438+2537" +"234+2625" +"267012+100000" +"291828+50000" +"30297+3250+279" +"25044+2500+261" +"18609+3340+279" +"88+1039+1045+129" +"79+937+1044+128" +"82+1035+1044+128" +"78+1001+1044+127" +"79+1019+1044+127" +"77+981+32+126" +"79+1012+32+126" +"79+1007+32+125" +"74+970+32+125" +"76+997+32+124" +"73+960+32" +"76+775+32" +"69+768" +"58+690" +"63+529" +"50848+223839+92121+18404" +"42304+193190+84886+18607" +"44722+137905+85558+18416" +"59213+184797+18416" +"60976+168780+17679" +"59156+120668+17889" +"61209+100945+16837" +"60769+73364+13158" +"46108+63425" +"3498+63425" +"1535+55711" +"2+3472" +"24+4350" +"85465+25133+259314+4376+1872" +"74765+22737+233904+4375+1864" +"58264+23401+258202+4375+1856" +"35827+22443+249643+4374+1849" +"17759+22702+254347+4374+1841" +"8841+21932+244765+136+1833" +"8296+22602+252450+135+1825" +"8368+22481+251181+135+1817" +"10582+21229+241965+135+1809" +"17506+21757+248653+134+1802" +"19291+21019+239539+133" +"25997+21662+193451+133" +"12008+19671+191568" +"5332+16671+172192" +"2389+17917+131976" +"74495+775" +"56829+775" +"51253+725" +"37705+775" +"3411+750" +"14820+775" +"5921+750" +"5921+775" +"518+3200+1260+63" +"469+2887+1260+63" +"482+3187+1260+63" +"463+3081+1260+62" +"468+3139+1259+62" +"452+3021+39+62" +"466+3116+39+61" +"464+3100+39+61" +"438+2986+39+61" +"449+3069+39+61" +"433+2956+38" +"447+2387+38" +"406+2364" +"344+2125" +"369+1629" +"1719+327+3929" +"1505+295+3538" +"1173+303+3906" +"721+291+3776" +"357+294+3848" +"179+284+3703" +"167+293+3819" +"168+291+3800" +"213+275+3660" +"353+282+3761" +"391+272+3624" +"527+281+2926" +"249+255+2898" +"113+216+2605" +"52+232+1996" +"34861+10332+37306" +"34360+10295+33549" +"29790+10258+25569" +"25328+10220+20625" +"23319+10183+21237" +"15437+10145+20447" +"14732+10108+21052" +"14614+10071+20960" +"14496+6222+20205" +"14378+3940+20776" +"14261+1976+20002" +"13472+1084+20592" +"13095+457+20062" +"6766+274+17527" +"6468+65+4754" +"642740+15208" +"601347+10926" +"635796+13463" +"5604+12441" +"4203+11152" +"3745+11187" +"3714+10977" +"3824+10846" +"3700+10958" +"3076+12079" +"1643+11588" +"10740" +"10769" +"1324+54449+54410" +"1148+54561+49295" +"1243+52973+46052" +"1187+40496+34995" +"775+32204+30925" +"27189+27478" +"26806+27319" +"27546+27514" +"28515+27763" +"23907+29030" +"3324+6300" +"4397+6431" +"4390+7928" +"3816+7448" +"3405+7431" +"9497+16281+332631" +"9482+14660+302245" +"9497+11960+310684" +"8080+10797+18257" +"6693+9947+15077" +"6788+8933+12919" +"7004+9333+12345" +"4136+9675+12040" +"4178+24232+12569" +"21804+14143" +"5544" +"3728" +"3243" +"2690" +"2623" +"7087+27916+4164+47023" +"6158+25495+4819+43765" +"5882+24627+3288+41550" +"4739+18344+3089+26820" +"3956+14954+1646+22692" +"3489+14518+610+20850" +"3376+14445+409+19747" +"3495+14423+403+20615" +"1890+14607+495+22140" +"2899+14341+1024+23932" +"2502+3600+1009" +"2227+5890+1086" +"2526+8680+272" +"2526+6440+2089" +"2188+6820+173" +"499401+169611" +"384499+177465" +"246879+149191" +"113692+210504" +"51932+209903" +"130190+36192" +"155064+33912" +"164241+33760" +"163981+27690" +"152450+37452" +"244778+74296" +"132736+112577" +"3500+4500" +"240184+363+4477" +"189853+414+4408" +"166813+239+3404" +"85167+2379+2292" +"43589+162+762" +"23204+76+538" +"14589+77+439" +"11893+77+484" +"12111+75+449" +"20267+3+327" +"27297" +"29474" +"31418" +"19314" +"7119" +"5782+9028+43507" +"5075+7482+40769" +"3995+7174+37839" +"791+2563+26146" +"632+1727+16450" +"602+1497+13439" +"611+1402+12551" +"611+1359+12546" +"596+1358+11570" +"556+996+14928" +"536+754+18569" +"548+767+20604" +"548+767+19194" +"512+728+18612" +"544+767+17898" +"997+1560+605+9069+620+688+38419+10075+1856+1000" +"949+1435+605+8556+600+700+38361+1758+565" +"817+1300+500+610+400+29526+2507+588" +"280+400+600+26346+2829+588" +"96+300+580+24552+2930+567" +"53+200+400+24487+1201+536" +"51+100+350+22943+984+652" +"49+100+350+24562+1131+621" +"56+120+300+24633+1183+450" +"64+300+400+27441+3060+465" +"350+450+6203+480" +"605+600+7503+550" +"605+620+8433" +"605+580+5925" +"500+4579" +"90+56267+3102+650+8600+72" +"10+52659+1219+650+8000+68" +"6+4291+1143+650+7500+67" +"4+4792+1226+650+7000+76" +"16+5486+10350+650+7000+68" +"32+8205+3726+650+7020+71" +"8377+3555+650+8000" +"13012+5085+650+8000" +"11510+6478+650+8500" +"9140+5779+650+8500" +"3718+650+7000" +"102+36400" +"102+34400" +"102+23000" +"102+21000" +"868976+295129" +"683580+315505" +"422148+255108" +"193676+358596" +"91498+369826" +"68345+245852" +"64349+294239" +"61857+300931" +"53919+319316" +"73483+299110" +"131968+434789" +"207117+244206" +"+N1" +"K6+N6+Q6+T6+W6+Z6+AC6+AF6+AI6+AL6+AO6+AR6+AU6+AX6+BA6+BD6+BG6+BJ6+BM6+BP6+BS6+BV6+BY6+CB6+CE6+CH6+CK6+CN6+CQ6" +"+K11" +"855-K26" +"K32+N32+Q32+T32+W32+Z32+AC32+AF32+AI32+AL32+AO32+AR32+AU32+AX32+BA32+BD32+BG32+BJ32+BM32+BP32+BS32+BV32+BY32+CB32+CE32+CH32+CK32+CN32+CQ32+CT32+CW32" +"183+3" +"9466-K91" +"3846-K99" +"389+600" +"18638-K129" +"5546+581+129" +"2786-K140" +"562+825" +"2213-K151" +"2458+806" +"17225-K159" +"2900-K167" +"3168-K178" +"1554+500" +"3858-K186" +"65+152" +"1+40" +"1943-K231" +"156+419" +"9662+323" +"39-K270" +"1406+137+102+40+281-K288" +"442+145+917+10000" +"12+10" +"75+253" +"13227-K602" +"799-K605" +"4083-K610" +"F16" +"SUM(E16:AG16)" +"SUM(E16:E64)" +"SUMIF($D$40:$D$63,$D68,E$40:E$63)" +"SUM(E68:E77)" +"G15/31" +"Q15/30" +"T15/28" +"H42/29" +"33635+620+79078+162973+165230-111905" +"32335+580+73964+152556+145290-97924" +"33325+620+78703+156829+153450-111905" +"29100+77229+202382+81450-72200" +"17391+61380+161124+62620-104974" +"11520+59400+158702+59550-72200" +"11233+61380+133426+52700-73760" +"11233+55180+137704+59210-73760" +"12041+59400+137822+61200-72200" +"14756+64480+147963+63860-73760" +"13950+146723+63860-73760" +"12400+51373" +"12400+21923" +"11200+19684" +"11780+20956" +"18971+115875+4537+1083" +"17163+104521+4537+1079" +"17664+115378+4536+1075" +"16941+111554+4535+1070" +"17137+113656+4535+1066" +"16555+109374+141+1061" +"17061+112808+140+1056" +"16970+112241+140+1052" +"16025+108123+139+1047" +"16423+111111+139+1043" +"15866+107039+138" +"16351+86444" +"14849+85603" +"12584+76945" +"13525+58974" +"9559+28750+2150" +"9558+25300+2106" +"7142+20700+1679" +"27920+214" +"10224+42" +"7147+10" +"6461+6" +"6380+7" +"6639+8" +"9197+13" +"5915+34" +"7712+112" +"10562+184" +"9739+184" +"7970+184" +"933695+110000+1227" +"851060+50000+1485" +"714231+1813" +"83209+1808" +"62009+2313" +"41414+2505" +"37153+2033" +"36147+2327" +"38788+1777" +"49564+1760" +"62257+1273" +"65314+1465" +"151828+7408" +"132071+5480" +"107860+5354" +"20516+3040" +"19033+1988" +"2364+769" +"2190+232" +"2133+223" +"2132+185" +"3033+353" +"1944+953" +"595+1218" +"862+2374" +"551+1898" +"38+1625" +"67229+5487+20000" +"666318+6046+18000" +"63233+5651+20000" +"44588+4072+19000" +"39394+2462" +"6865+24303" +"7433+21859" +"5792+18398" +"6846+5552" +"4757+2116" +"3212+1222" +"3031+671" +"2985+495" +"3045+405" +"1217+804" +"685+1056" +"483+2830" +"552+4034" +"438+2537" +"234+2625" +"267012+100000" +"291828+50000" +"30297+3250+279" +"25044+2500+261" +"18609+3340+279" +"88+1039+1045+129" +"79+937+1044+128" +"82+1035+1044+128" +"78+1001+1044+127" +"79+1019+1044+127" +"77+981+32+126" +"79+1012+32+126" +"79+1007+32+125" +"74+970+32+125" +"76+997+32+124" +"73+960+32" +"76+775+32" +"69+768" +"58+690" +"63+529" +"50848+223839+92121+18404" +"42304+193190+84886+18607" +"44722+137905+85558+18416" +"59213+184797+18416" +"60976+168780+17679" +"59156+120668+17889" +"61209+100945+16837" +"60769+73364+13158" +"46108+63425" +"3498+63425" +"1535+55711" +"2+3472" +"24+4350" +"85465+25133+259314+4376+1872" +"74765+22737+233904+4375+1864" +"58264+23401+258202+4375+1856" +"35827+22443+249643+4374+1849" +"17759+22702+254347+4374+1841" +"8841+21932+244765+136+1833" +"8296+22602+252450+135+1825" +"8368+22481+251181+135+1817" +"10582+21229+241965+135+1809" +"17506+21757+248653+134+1802" +"19291+21019+239539+133" +"25997+21662+193451+133" +"12008+19671+191568" +"5332+16671+172192" +"2389+17917+131976" +"74495+775" +"56829+775" +"51253+725" +"37705+775" +"3411+750" +"14820+775" +"5921+750" +"5921+775" +"518+3200+1260+63" +"469+2887+1260+63" +"482+3187+1260+63" +"463+3081+1260+62" +"468+3139+1259+62" +"452+3021+39+62" +"466+3116+39+61" +"464+3100+39+61" +"438+2986+39+61" +"449+3069+39+61" +"433+2956+38" +"447+2387+38" +"406+2364" +"344+2125" +"369+1629" +"1719+327+3929" +"1505+295+3538" +"1173+303+3906" +"721+291+3776" +"357+294+3848" +"179+284+3703" +"167+293+3819" +"168+291+3800" +"213+275+3660" +"353+282+3761" +"391+272+3624" +"527+281+2926" +"249+255+2898" +"113+216+2605" +"52+232+1996" +"34861+10332+37306" +"34360+10295+33549" +"29790+10258+25569" +"25328+10220+20625" +"23319+10183+21237" +"15437+10145+20447" +"14732+10108+21052" +"14614+10071+20960" +"14496+6222+20205" +"14378+3940+20776" +"14261+1976+20002" +"13472+1084+20592" +"13095+457+20062" +"6766+274+17527" +"6468+65+4754" +"642740+15208" +"601347+10926" +"635796+13463" +"5604+12441" +"4203+11152" +"3745+11187" +"3714+10977" +"3824+10846" +"3700+10958" +"3076+12079" +"1643+11588" +"10740" +"10769" +"1324+54449+54410" +"1148+54561+49295" +"1243+52973+46052" +"1187+40496+34995" +"775+32204+30925" +"27189+27478" +"26806+27319" +"27546+27514" +"28515+27763" +"23907+29030" +"3324+6300" +"4397+6431" +"4390+7928" +"3816+7448" +"3405+7431" +"9497+16281+332631" +"9482+14660+302245" +"9497+11960+310684" +"8080+10797+18257" +"6693+9947+15077" +"6788+8933+12919" +"7004+9333+12345" +"4136+9675+12040" +"4178+24232+12569" +"21804+14143" +"5544" +"3728" +"3243" +"2690" +"2623" +"7087+27916+4164+47023" +"6158+25495+4819+43765" +"5882+24627+3288+41550" +"4739+18344+3089+26820" +"3956+14954+1646+22692" +"3489+14518+610+20850" +"3376+14445+409+19747" +"3495+14423+403+20615" +"1890+14607+495+22140" +"2899+14341+1024+23932" +"2502+3600+1009" +"2227+5890+1086" +"2526+8680+272" +"2526+6440+2089" +"2188+6820+173" +"499401+169611" +"384499+177465" +"246879+149191" +"113692+210504" +"51932+209903" +"130190+36192" +"155064+33912" +"164241+33760" +"163981+27690" +"152450+37452" +"244778+74296" +"132736+112577" +"3500+4500" +"240184+363+4477" +"189853+414+4408" +"166813+239+3404" +"85167+2379+2292" +"43589+162+762" +"23204+76+538" +"14589+77+439" +"11893+77+484" +"12111+75+449" +"20267+3+327" +"27297" +"29474" +"31418" +"19314" +"7119" +"5782+9028+43507" +"5075+7482+40769" +"3995+7174+37839" +"791+2563+26146" +"632+1727+16450" +"602+1497+13439" +"611+1402+12551" +"611+1359+12546" +"596+1358+11570" +"556+996+14928" +"536+754+18569" +"548+767+20604" +"548+767+19194" +"512+728+18612" +"544+767+17898" +"997+1560+605+9069+620+688+38419+10075+1856+1000" +"949+1435+605+8556+600+700+38361+1758+565" +"817+1300+500+610+400+29526+2507+588" +"280+400+600+26346+2829+588" +"96+300+580+24552+2930+567" +"53+200+400+24487+1201+536" +"51+100+350+22943+984+652" +"49+100+350+24562+1131+621" +"56+120+300+24633+1183+450" +"64+300+400+27441+3060+465" +"350+450+6203+480" +"605+600+7503+550" +"605+620+8433" +"605+580+5925" +"500+4579" +"90+56267+3102+650+8600+72" +"10+52659+1219+650+8000+68" +"6+4291+1143+650+7500+67" +"4+4792+1226+650+7000+76" +"16+5486+10350+650+7000+68" +"32+8205+3726+650+7020+71" +"8377+3555+650+8000" +"13012+5085+650+8000" +"11510+6478+650+8500" +"9140+5779+650+8500" +"3718+650+7000" +"102+36400" +"102+34400" +"102+23000" +"102+21000" +"868976+295129" +"683580+315505" +"422148+255108" +"193676+358596" +"91498+369826" +"68345+245852" +"64349+294239" +"61857+300931" +"53919+319316" +"73483+299110" +"131968+434789" +"207117+244206" +"+N1" +"K6+N6+Q6+T6+W6+Z6+AC6+AF6+AI6+AL6+AO6+AR6+AU6+AX6+BA6+BD6+BG6+BJ6+BM6+BP6+BS6+BV6+BY6+CB6+CE6+CH6+CK6+CN6+CQ6" +"+K11" +"855-K26" +"K32+N32+Q32+T32+W32+Z32+AC32+AF32+AI32+AL32+AO32+AR32+AU32+AX32+BA32+BD32+BG32+BJ32+BM32+BP32+BS32+BV32+BY32+CB32+CE32+CH32+CK32+CN32+CQ32+CT32+CW32" +"183+3" +"9466-K91" +"3846-K99" +"389+600" +"18638-K129" +"5546+581+129" +"2786-K140" +"562+825" +"2213-K151" +"2458+806" +"17225-K159" +"2900-K167" +"3168-K178" +"1554+500" +"3858-K186" +"65+152" +"1+40" +"1943-K231" +"156+419" +"9662+323" +"39-K270" +"1406+137+102+40+281-K288" +"442+145+776+10000" +"12+10" +"75+253" +"13227-K602" +"799-K605" +"4083-K610" +"F16" +"SUM(E16:AG16)" +"SUM(E16:E70)" +"SUMIF($D$43:$D$69,$D74,E$43:E$69)" +"SUM(E74:E83)" +"282794-40000-19293" +"+B8" +"+B8-B13" +"7110+3500" +"7410+3200" +"3843+62+1252" +"2177+70+2874" +"2177+2747" +"2177+1919" +"2177+1728" +"9455+3546" +"9878+3103" +"3794+7338" +"3794+7338+3065" +"7347+6017+10000" +"3954+6185+15000" +"8938+3843+15838" +"8938+3843+12335" +"8938+3843+5000" +"161+1722" +"+IF(B73=0,0,B73/0.97884)" +"+B46-B39-B41-B44" +"SUM(B39:AF39)" +"+SUM(B13:B23)+SUM(B26:B28)+SUM(B31:B35)+B39+B41+B44" +"+IF(B46B6,0,B46-B6)" +"SUM(AG54:AG55)" +"G15/31" +"Q15/30" +"T15/28" +"H42/29" +"33635+620+79078+162973+165230-111905" +"32335+580+73964+152556+145290-97924" +"33325+620+78703+156829+153450-111905" +"29100+77229+202382+81450-72200" +"17391+61380+161124+62620-104974" +"11520+59400+158702+59550-72200" +"11233+61380+133426+52700-73760" +"11233+55180+137704+59210-73760" +"12041+59400+137822+61200-72200" +"14756+64480+147963+63860-73760" +"13950+146723+63860-73760" +"12400+51373" +"12400+21923" +"11200+19684" +"11780+20956" +"18971+115875+4537+1083" +"17163+104521+4537+1079" +"17664+115378+4536+1075" +"16941+111554+4535+1070" +"17137+113656+4535+1066" +"16555+109374+141+1061" +"17061+112808+140+1056" +"16970+112241+140+1052" +"16025+108123+139+1047" +"16423+111111+139+1043" +"15866+107039+138" +"16351+86444" +"14849+85603" +"12584+76945" +"13525+58974" +"9559+28750+2150" +"9558+25300+2106" +"7142+20700+1679" +"27920+214" +"10224+42" +"7147+10" +"6461+6" +"6380+7" +"6639+8" +"9197+13" +"5915+34" +"7712+112" +"10562+184" +"9739+184" +"7970+184" +"933695+110000+1227" +"851060+50000+1485" +"714231+1813" +"83209+1808" +"62009+2313" +"41414+2505" +"37153+2033" +"36147+2327" +"38788+1777" +"49564+1760" +"62257+1273" +"65314+1465" +"151828+7408" +"132071+5480" +"107860+5354" +"20516+3040" +"19033+1988" +"2364+769" +"2190+232" +"2133+223" +"2132+185" +"3033+353" +"1944+953" +"595+1218" +"862+2374" +"551+1898" +"38+1625" +"67229+5487+20000" +"666318+6046+18000" +"63233+5651+20000" +"44588+4072+19000" +"39394+2462" +"6865+24303" +"7433+21859" +"5792+18398" +"6846+5552" +"4757+2116" +"3212+1222" +"3031+671" +"2985+495" +"3045+405" +"1217+804" +"685+1056" +"483+2830" +"552+4034" +"438+2537" +"234+2625" +"267012+100000" +"291828+50000" +"30297+3250+279" +"25044+2500+261" +"18609+3340+279" +"88+1039+1045+129" +"79+937+1044+128" +"82+1035+1044+128" +"78+1001+1044+127" +"79+1019+1044+127" +"77+981+32+126" +"79+1012+32+126" +"79+1007+32+125" +"74+970+32+125" +"76+997+32+124" +"73+960+32" +"76+775+32" +"69+768" +"58+690" +"63+529" +"50848+223839+92121+18404" +"42304+193190+84886+18607" +"44722+137905+85558+18416" +"59213+184797+18416" +"60976+168780+17679" +"59156+120668+17889" +"61209+100945+16837" +"60769+73364+13158" +"46108+63425" +"3498+63425" +"1535+55711" +"2+3472" +"24+4350" +"85465+25133+259314+4376+1872" +"74765+22737+233904+4375+1864" +"58264+23401+258202+4375+1856" +"35827+22443+249643+4374+1849" +"17759+22702+254347+4374+1841" +"8841+21932+244765+136+1833" +"8296+22602+252450+135+1825" +"8368+22481+251181+135+1817" +"10582+21229+241965+135+1809" +"17506+21757+248653+134+1802" +"19291+21019+239539+133" +"25997+21662+193451+133" +"12008+19671+191568" +"5332+16671+172192" +"2389+17917+131976" +"74495+775" +"56829+775" +"51253+725" +"37705+775" +"3411+750" +"14820+775" +"5921+750" +"5921+775" +"518+3200+1260+63" +"469+2887+1260+63" +"482+3187+1260+63" +"463+3081+1260+62" +"468+3139+1259+62" +"452+3021+39+62" +"466+3116+39+61" +"464+3100+39+61" +"438+2986+39+61" +"449+3069+39+61" +"433+2956+38" +"447+2387+38" +"406+2364" +"344+2125" +"369+1629" +"1719+327+3929" +"1505+295+3538" +"1173+303+3906" +"721+291+3776" +"357+294+3848" +"179+284+3703" +"167+293+3819" +"168+291+3800" +"213+275+3660" +"353+282+3761" +"391+272+3624" +"527+281+2926" +"249+255+2898" +"113+216+2605" +"52+232+1996" +"34861+10332+37306" +"34360+10295+33549" +"29790+10258+25569" +"25328+10220+20625" +"23319+10183+21237" +"15437+10145+20447" +"14732+10108+21052" +"14614+10071+20960" +"14496+6222+20205" +"14378+3940+20776" +"14261+1976+20002" +"13472+1084+20592" +"13095+457+20062" +"6766+274+17527" +"6468+65+4754" +"642740+15208" +"601347+10926" +"635796+13463" +"5604+12441" +"4203+11152" +"3745+11187" +"3714+10977" +"3824+10846" +"3700+10958" +"3076+12079" +"1643+11588" +"10740" +"10769" +"1324+54449+54410" +"1148+54561+49295" +"1243+52973+46052" +"1187+40496+34995" +"775+32204+30925" +"27189+27478" +"26806+27319" +"27546+27514" +"28515+27763" +"23907+29030" +"3324+6300" +"4397+6431" +"4390+7928" +"3816+7448" +"3405+7431" +"9497+16281+332631" +"9482+14660+302245" +"9497+11960+310684" +"8080+10797+18257" +"6693+9947+15077" +"6788+8933+12919" +"7004+9333+12345" +"4136+9675+12040" +"4178+24232+12569" +"21804+14143" +"5544" +"3728" +"3243" +"2690" +"2623" +"7087+27916+4164+47023" +"6158+25495+4819+43765" +"5882+24627+3288+41550" +"4739+18344+3089+26820" +"3956+14954+1646+22692" +"3489+14518+610+20850" +"3376+14445+409+19747" +"3495+14423+403+20615" +"1890+14607+495+22140" +"2899+14341+1024+23932" +"2502+3600+1009" +"2227+5890+1086" +"2526+8680+272" +"2526+6440+2089" +"2188+6820+173" +"499401+169611" +"384499+177465" +"246879+149191" +"113692+210504" +"51932+209903" +"130190+36192" +"155064+33912" +"164241+33760" +"163981+27690" +"152450+37452" +"244778+74296" +"132736+112577" +"3500+4500" +"240184+363+4477" +"189853+414+4408" +"166813+239+3404" +"85167+2379+2292" +"43589+162+762" +"23204+76+538" +"14589+77+439" +"11893+77+484" +"12111+75+449" +"20267+3+327" +"27297" +"29474" +"31418" +"19314" +"7119" +"5782+9028+43507" +"5075+7482+40769" +"3995+7174+37839" +"791+2563+26146" +"632+1727+16450" +"602+1497+13439" +"611+1402+12551" +"611+1359+12546" +"596+1358+11570" +"556+996+14928" +"536+754+18569" +"548+767+20604" +"548+767+19194" +"512+728+18612" +"544+767+17898" +"997+1560+605+9069+620+688+38419+10075+1856+1000" +"949+1435+605+8556+600+700+38361+1758+565" +"817+1300+500+610+400+29526+2507+588" +"280+400+600+26346+2829+588" +"96+300+580+24552+2930+567" +"53+200+400+24487+1201+536" +"51+100+350+22943+984+652" +"49+100+350+24562+1131+621" +"56+120+300+24633+1183+450" +"64+300+400+27441+3060+465" +"350+450+6203+480" +"605+600+7503+550" +"605+620+8433" +"605+580+5925" +"500+4579" +"90+56267+3102+650+8600+72" +"10+52659+1219+650+8000+68" +"6+4291+1143+650+7500+67" +"4+4792+1226+650+7000+76" +"16+5486+10350+650+7000+68" +"32+8205+3726+650+7020+71" +"8377+3555+650+8000" +"13012+5085+650+8000" +"11510+6478+650+8500" +"9140+5779+650+8500" +"3718+650+7000" +"102+36400" +"102+34400" +"102+23000" +"102+21000" +"868976+295129" +"683580+315505" +"422148+255108" +"193676+358596" +"91498+369826" +"68345+245852" +"64349+294239" +"61857+300931" +"53919+319316" +"73483+299110" +"131968+434789" +"207117+244206" +"+N1" +"+K11" +"K11+N11+Q11+T11+W11+Z11+AC11+AF11+AI11+AL11+AO11+AR11+AU11+AX11+BA11+BD11+BG11+BJ11+BM11+BP11+BS11+BV11+BY11+CB11+CE11+CH11+CK11+CN11+CQ11+CT11+CW11" +"146+30" +"855-K26" +"183+3" +"13177-500" +"9466-K91" +"3846-K99" +"389+600" +"18638-K129" +"5546+581+129" +"2786-K140" +"562+825" +"2213-K151" +"2458+806" +"17225-K159" +"2900-K167" +"3168-K178" +"1554+500" +"3858-K186" +"1540+46" +"65+152" +"1+40" +"1943-K231" +"156+419" +"9662+323" +"39-K270" +"1406+137+102+40+281-K288" +"899-157" +"1484-12" +"442+145+776+10000" +"5504+1918" +"12+10" +"13227-K603" +"799-K606" +"4083-K611" +"G15/31" +"Q15/30" +"T15/28" +"H42/29" +"33635+620+79078+162973+165230-111905" +"32335+580+73964+152556+145290-97924" +"33325+620+78703+156829+153450-111905" +"29100+77229+202382+81450-72200" +"17391+61380+161124+62620-104974" +"11520+59400+158702+59550-72200" +"11233+61380+133426+52700-73760" +"11233+55180+137704+59210-73760" +"12041+59400+137822+61200-72200" +"14756+64480+147963+63860-73760" +"13950+146723+63860-73760" +"12400+51373" +"12400+21923" +"11200+19684" +"11780+20956" +"18971+115875+4537+1083" +"17163+104521+4537+1079" +"17664+115378+4536+1075" +"16941+111554+4535+1070" +"17137+113656+4535+1066" +"16555+109374+141+1061" +"17061+112808+140+1056" +"16970+112241+140+1052" +"16025+108123+139+1047" +"16423+111111+139+1043" +"15866+107039+138" +"16351+86444" +"14849+85603" +"12584+76945" +"13525+58974" +"9559+28750+2150" +"9558+25300+2106" +"7142+20700+1679" +"27920+214" +"10224+42" +"7147+10" +"6461+6" +"6380+7" +"6639+8" +"9197+13" +"5915+34" +"7712+112" +"10562+184" +"9739+184" +"7970+184" +"933695+110000+1227" +"851060+50000+1485" +"714231+1813" +"83209+1808" +"62009+2313" +"41414+2505" +"37153+2033" +"36147+2327" +"38788+1777" +"49564+1760" +"62257+1273" +"65314+1465" +"151828+7408" +"132071+5480" +"107860+5354" +"20516+3040" +"19033+1988" +"2364+769" +"2190+232" +"2133+223" +"2132+185" +"3033+353" +"1944+953" +"595+1218" +"862+2374" +"551+1898" +"38+1625" +"67229+5487+20000" +"666318+6046+18000" +"63233+5651+20000" +"44588+4072+19000" +"39394+2462" +"6865+24303" +"7433+21859" +"5792+18398" +"6846+5552" +"4757+2116" +"3212+1222" +"3031+671" +"2985+495" +"3045+405" +"1217+804" +"685+1056" +"483+2830" +"552+4034" +"438+2537" +"234+2625" +"267012+100000" +"291828+50000" +"30297+3250+279" +"25044+2500+261" +"18609+3340+279" +"88+1039+1045+129" +"79+937+1044+128" +"82+1035+1044+128" +"78+1001+1044+127" +"79+1019+1044+127" +"77+981+32+126" +"79+1012+32+126" +"79+1007+32+125" +"74+970+32+125" +"76+997+32+124" +"73+960+32" +"76+775+32" +"69+768" +"58+690" +"63+529" +"50848+223839+92121+18404" +"42304+193190+84886+18607" +"44722+137905+85558+18416" +"59213+184797+18416" +"60976+168780+17679" +"59156+120668+17889" +"61209+100945+16837" +"60769+73364+13158" +"46108+63425" +"3498+63425" +"1535+55711" +"2+3472" +"24+4350" +"85465+25133+259314+4376+1872" +"74765+22737+233904+4375+1864" +"58264+23401+258202+4375+1856" +"35827+22443+249643+4374+1849" +"17759+22702+254347+4374+1841" +"8841+21932+244765+136+1833" +"8296+22602+252450+135+1825" +"8368+22481+251181+135+1817" +"10582+21229+241965+135+1809" +"17506+21757+248653+134+1802" +"19291+21019+239539+133" +"25997+21662+193451+133" +"12008+19671+191568" +"5332+16671+172192" +"2389+17917+131976" +"74495+775" +"56829+775" +"51253+725" +"37705+775" +"3411+750" +"14820+775" +"5921+750" +"5921+775" +"518+3200+1260+63" +"469+2887+1260+63" +"482+3187+1260+63" +"463+3081+1260+62" +"468+3139+1259+62" +"452+3021+39+62" +"466+3116+39+61" +"464+3100+39+61" +"438+2986+39+61" +"449+3069+39+61" +"433+2956+38" +"447+2387+38" +"406+2364" +"344+2125" +"369+1629" +"1719+327+3929" +"1505+295+3538" +"1173+303+3906" +"721+291+3776" +"357+294+3848" +"179+284+3703" +"167+293+3819" +"168+291+3800" +"213+275+3660" +"353+282+3761" +"391+272+3624" +"527+281+2926" +"249+255+2898" +"113+216+2605" +"52+232+1996" +"34861+10332+37306" +"34360+10295+33549" +"29790+10258+25569" +"25328+10220+20625" +"23319+10183+21237" +"15437+10145+20447" +"14732+10108+21052" +"14614+10071+20960" +"14496+6222+20205" +"14378+3940+20776" +"14261+1976+20002" +"13472+1084+20592" +"13095+457+20062" +"6766+274+17527" +"6468+65+4754" +"642740+15208" +"601347+10926" +"635796+13463" +"5604+12441" +"4203+11152" +"3745+11187" +"3714+10977" +"3824+10846" +"3700+10958" +"3076+12079" +"1643+11588" +"10740" +"10769" +"1324+54449+54410" +"1148+54561+49295" +"1243+52973+46052" +"1187+40496+34995" +"775+32204+30925" +"27189+27478" +"26806+27319" +"27546+27514" +"28515+27763" +"23907+29030" +"3324+6300" +"4397+6431" +"4390+7928" +"3816+7448" +"3405+7431" +"9497+16281+332631" +"9482+14660+302245" +"9497+11960+310684" +"8080+10797+18257" +"6693+9947+15077" +"6788+8933+12919" +"7004+9333+12345" +"4136+9675+12040" +"4178+24232+12569" +"21804+14143" +"5544" +"3728" +"3243" +"2690" +"2623" +"7087+27916+4164+47023" +"6158+25495+4819+43765" +"5882+24627+3288+41550" +"4739+18344+3089+26820" +"3956+14954+1646+22692" +"3489+14518+610+20850" +"3376+14445+409+19747" +"3495+14423+403+20615" +"1890+14607+495+22140" +"2899+14341+1024+23932" +"2502+3600+1009" +"2227+5890+1086" +"2526+8680+272" +"2526+6440+2089" +"2188+6820+173" +"499401+169611" +"384499+177465" +"246879+149191" +"113692+210504" +"51932+209903" +"130190+36192" +"155064+33912" +"164241+33760" +"163981+27690" +"152450+37452" +"244778+74296" +"132736+112577" +"3500+4500" +"240184+363+4477" +"189853+414+4408" +"166813+239+3404" +"85167+2379+2292" +"43589+162+762" +"23204+76+538" +"14589+77+439" +"11893+77+484" +"12111+75+449" +"20267+3+327" +"27297" +"29474" +"31418" +"19314" +"7119" +"5782+9028+43507" +"5075+7482+40769" +"3995+7174+37839" +"791+2563+26146" +"632+1727+16450" +"602+1497+13439" +"611+1402+12551" +"611+1359+12546" +"596+1358+11570" +"556+996+14928" +"536+754+18569" +"548+767+20604" +"548+767+19194" +"512+728+18612" +"544+767+17898" +"997+1560+605+9069+620+688+38419+10075+1856+1000" +"949+1435+605+8556+600+700+38361+1758+565" +"817+1300+500+610+400+29526+2507+588" +"280+400+600+26346+2829+588" +"96+300+580+24552+2930+567" +"53+200+400+24487+1201+536" +"51+100+350+22943+984+652" +"49+100+350+24562+1131+621" +"56+120+300+24633+1183+450" +"64+300+400+27441+3060+465" +"350+450+6203+480" +"605+600+7503+550" +"605+620+8433" +"605+580+5925" +"500+4579" +"90+56267+3102+650+8600+72" +"10+52659+1219+650+8000+68" +"6+4291+1143+650+7500+67" +"4+4792+1226+650+7000+76" +"16+5486+10350+650+7000+68" +"32+8205+3726+650+7020+71" +"8377+3555+650+8000" +"13012+5085+650+8000" +"11510+6478+650+8500" +"9140+5779+650+8500" +"3718+650+7000" +"102+36400" +"102+34400" +"102+23000" +"102+21000" +"868976+295129" +"683580+315505" +"422148+255108" +"193676+358596" +"91498+369826" +"68345+245852" +"64349+294239" +"61857+300931" +"53919+319316" +"73483+299110" +"131968+434789" +"207117+244206" +"+N1" +"+K11" +"K11+N11+Q11+T11+W11+Z11+AC11+AF11+AI11+AL11+AO11+AR11+AU11+AX11+BA11+BD11+BG11+BJ11+BM11+BP11+BS11+BV11+BY11+CB11+CE11+CH11+CK11+CN11+CQ11+CT11+CW11" +"855-K26" +"183+3" +"9466-K91" +"3846-K99" +"389+600" +"18638-K129" +"5546+581+129" +"2786-K140" +"562+825" +"2213-K151" +"2458+806" +"17225-K159" +"2900-K167" +"3168-K178" +"1554+500" +"3858-K186" +"65+152" +"1+40" +"1943-K231" +"156+419" +"9662+323" +"39-K270" +"1406+137+102+40+281-K288" +"442+145+776+10000" +"5504+1918" +"12+10" +"13227-K603" +"799-K606" +"4083-K611" +"NOW()" +"NOW()+1" +"SUM(B10:B11)" +"SUM(C12:C20)" +"14184-1199" +"14184-1410" +"14184-1261" +"14184-1744" +"14184-1243" +"14184-1811" +"14184-1415" +"1198+334-199" +"12386+900" +"8485+900" +"SUM(C2:C8)" +"SUM(A11:A13)" +"SUM(AU10:AU13)" +"SUM(A35:A36)" +"SUM(A39:A46)" +"C53+C51+C47+C37+C33+C28+C19+C14+C9" +"AO55+AO51+AO47+AO37+AO33+AO28+AO19+AO14+AO9" +"SUM(C5:F5)" +"SUM(C5:C35)" +"NOW()" +"NOW()+1" +"SUM(B10:B11)" +"SUM(C12:C20)" +"14184-1199" +"14184-1410" +"14184-1261" +"14184-1744" +"14184-1243" +"14184-1811" +"14184-1415" +"1198+334-199" +"12386+900" +"8485+900" +"SUM(C2:C8)" +"SUM(A11:A13)" +"SUM(AU10:AU13)" +"SUM(A35:A36)" +"SUM(A39:A46)" +"C53+C51+C47+C37+C33+C28+C19+C14+C9" +"AO55+AO51+AO47+AO37+AO33+AO28+AO19+AO14+AO9" +"SUM(C5:F5)" +"SUM(C5:C35)" +"NOW()" +"NOW()+1" +"SUM(B10:B11)" +"SUM(C12:C20)" +"SUM(C2:C7)" +"SUM(A10:A12)" +"SUM(C9:C12)" +"SUM(A20:A26)" +"SUM(A34:A35)" +"SUM(A38:A45)" +"C54+C50+C46+C36+C32+C27+C18+C13+C8" +"D52+D50+D46+D36+D32+D27+D18+D13+D8" +"+H10" +"SUM(I6:I10)" +"+L11-K11" +"SUM(I12:I18)" +"SUM(I52:I59)" +"SUM(I70:I79)" +"+H8" +"SUM(I6:I8)" +"+L9-M9" +"+L9-K9" +"SUM(I30:I33)" +"SUM(I39:I43)" +"4957+2084" +"20234+2310" +"2.705+0.22-0.015" +"4957+2084" +"20234+2310" +"2.705+0.22-0.015" +"4957+2084" +"20234+2310" +"2.705+0.22-0.015" +"+C2-D2" +"+C5-D5" +"+F5" +"SUM(E2:E30)" +"+E32+F32" +"SUM(BI3:GQ3)" +"CONCATENATE(B8,J8)" +"CONCATENATE(B8,J8,I8)" +"+BC8" +"+Q8" +"V8" +"SUM(V8:AZ8)" +"+BB8/30" +"MAX(V8:AZ8)" +"SUM(BG8:GQ8)-V8" +"G82" +"+BB142/31" +"MAX(V144:AX144)" +"SUM(BG145:GQ145)" +"SUM(V127:V141)" +"SUM(Q8:Q145)" +"BB147/29" +"BG3-SUM(BG8:BG145)" +"+BG3-BG147" +"SUM(FF148:FJ148)" +"SUM(BX148:CT148)" +"SUM(EV148:FB148)" +"+Q153" +"Q153-SUM(BG153:EE153)" +"V154-SUM(BG154:EE154)" +"SUMIF($B$8:$B$145,""30CS"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""30CSrbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""30CSrinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""30CSWbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""30CSWinc"",$Q$8:$Q$145)" +"SUMIF($E$8:$E$145,1,$Q$8:$Q$145)" +"SUMIF($E$8:$E$145,1,$R$8:$R$145)" +"SUMIF($B$8:$B$145,""30RV"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""30RVrbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""30RVrinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""30RVWbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""30RVWinc"",$Q$8:$Q$145)" +"SUMIF($E$8:$E$145,2,$Q$8:$Q$145)" +"SUMIF($E$8:$E$145,2,$R$8:$R$145)" +"SUMIF($B$8:$B$145,833866,$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""833866rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""833866rinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""833866Wbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""833866Winc"",$Q$8:$Q$145)" +"SUMIF($E$8:$E$145,3,$Q$8:$Q$145)" +"SUMIF($E$8:$E$145,3,$R$8:$R$145)" +"SUMIF($B$8:$B$145,833469,$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""833469rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""833469rinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""833469Wbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""833469Winc"",$Q$8:$Q$145)" +"SUMIF($E$8:$E$145,4,$Q$8:$Q$145)" +"SUMIF($E$8:$E$145,4,$R$8:$R$145)" +"SUMIF($B$8:$B$145,831095,$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""831095rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""831095rinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""831095Wbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""831095Winc"",$Q$8:$Q$145)" +"SUMIF($E$8:$E$145,5,$Q$8:$Q$145)" +"SUMIF($E$8:$E$145,5,$R$8:$R$145)" +"SUMIF($B$8:$B$145,21,$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""21rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""21rinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""21Wbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""21Winc"",$Q$8:$Q$145)" +"SUMIF($E$8:$E$145,6,$Q$8:$Q$145)" +"SUMIF($E$8:$E$145,6,$R$8:$R$145)" +"SUMIF($B$8:$B$145,22,$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""22rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""22rinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""22Wbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""22Winc"",$Q$8:$Q$145)" +"SUMIF($E$8:$E$145,7,$Q$8:$Q$145)" +"SUMIF($E$8:$E$145,7,$R$8:$R$145)" +"SUMIF($B$8:$B$145,17,$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""17rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""17rinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""17Wbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""17Winc"",$Q$8:$Q$145)" +"SUMIF($E$8:$E$145,8,$Q$8:$Q$145)" +"SUMIF($E$8:$E$145,8,$R$8:$R$145)" +"SUMIF($B$8:$B$145,""27"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""27rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""27rinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""27Wbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""27Winc"",$Q$8:$Q$145)" +"SUMIF($E$8:$E$145,9,$Q$8:$Q$145)" +"SUMIF($E$8:$E$145,9,$R$8:$R$145)" +"SUMIF($B$8:$B$145,""25E"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""25Erbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""25Erinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""25EWbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""25EWinc"",$Q$8:$Q$145)" +"SUMIF($E$8:$E$145,10,$Q$8:$Q$145)" +"SUMIF($E$8:$E$145,10,$R$8:$R$145)" +"SUMIF($B$8:$B$145,""19E"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""19Erbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""19Erinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""19EWbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""19EWinc"",$Q$8:$Q$145)" +"SUMIF($E$8:$E$145,""ST"",$Q$8:$Q$145)" +"SUMIF($E$8:$E$145,""ST"",$R$8:$R$145)" +"SUMIF($B$8:$B$145,""56"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""56rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""56rinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""56Wbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""56Winc"",$Q$8:$Q$145)" +"SUMIF($B$8:$B$145,107,$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""107rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""107rinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""107Wbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""107Winc"",$Q$8:$Q$145)" +"SUM(Q174:Q184)" +"SUMIF($B$8:$B$145,54,$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""54rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""54rinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""54Wbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""54Winc"",$Q$8:$Q$145)" +"SUMIF($B$8:$B$145,""23N"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""23Nrbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""23Nrinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""23NWbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""23NWinc"",$Q$8:$Q$145)" +"SUMIF($B$8:$B$145,18,$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""18rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""18rinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""18Wbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""18Winc"",$Q$8:$Q$145)" +"SUMIF($B$8:$B$145,73,$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""73rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""73rinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""73Wbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""73Winc"",$Q$8:$Q$145)" +"SUMIF($T$8:$T$145,37147,$Q$8:$Q$145)" +"+R190/$Q$195" +"SUMIF($B$8:$B$145,23,$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""23rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""23rinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""23Wbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""23Winc"",$Q$8:$Q$145)" +"SUMIF($T$8:$T$145,39999,$Q$8:$Q$145)" +"SUMIF($B$8:$B$145,""732999"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""732999rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""732999rinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""732999Wbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""732999Winc"",$Q$8:$Q$145)" +"SUMIF($T$8:$T$145,""A03"",$Q$8:$Q$145)" +"SUMIF($B$8:$B$145,80,$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""80rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""80rinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""80Wbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""80Winc"",$Q$8:$Q$145)" +"SUM(R190:R192)" +"SUMIF($B$8:$B$145,67,$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""67rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""67rinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""67Wbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""67Winc"",$Q$8:$Q$145)" +"SUMIF($B$8:$B$145,48,$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""48rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""48rinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""48Wbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""48Winc"",$Q$8:$Q$145)" +"SUMIF($B$8:$B$145,348,$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""348rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""348rinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""348Wbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""348Winc"",$Q$8:$Q$145)" +"SUMIF($B$8:$B$145,44,$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""44rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""44rinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""44Wbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""44Winc"",$Q$8:$Q$145)" +"SUMIF($T$8:$T$145,""beth gas"",$Q$8:$Q$145)" +"SUMIF($B$8:$B$145,6,$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""6rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""6rinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""6Wbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""6Winc"",$Q$8:$Q$145)" +"SUMIF($B$8:$B$145,24,$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""24rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""24rinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""24Wbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""24Winc"",$Q$8:$Q$145)" +"SUMIF($B$8:$B$145,25,$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""25rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""25rinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""25Wbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""25Winc"",$Q$8:$Q$145)" +"SUMIF($B$8:$B$145,19,$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""19rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""19rinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""19Wbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""19Winc"",$Q$8:$Q$145)" +"SUMIF($B$8:$B$145,29,$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""29rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""29rinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""29Wbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""29Winc"",$Q$8:$Q$145)" +"SUMIF($B$8:$B$145,""56W"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""56Wrbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""56Wrinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""56WWbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""56WWinc"",$Q$8:$Q$145)" +"SUMIF($B$8:$B$145,4,$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""4rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""4rinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""4Wbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""4Winc"",$Q$8:$Q$145)" +"SUMIF($B$8:$B$145,""loudoun"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""LOUDOUNrbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""LOUDOUNrinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""LOUDOUNWbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""LOUDOUNWinc"",$Q$8:$Q$145)" +"SUMIF($B$8:$B$145,""46"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""46rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""46rinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""46Wbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""46Winc"",$Q$8:$Q$145)" +"SUMIF($B$8:$B$145,62,$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""62rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""62rinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""62Wbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""62Winc"",$Q$8:$Q$145)" +"SUMIF($B$8:$B$145,78,$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""78rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""78rinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""78Wbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""78Winc"",$Q$8:$Q$145)" +"SUMIF($B$8:$B$145,52,$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""52rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""52rinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""52Wbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""52Winc"",$Q$8:$Q$145)" +"SUMIF($B$8:$B$145,88,$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""88rbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""88Wbase"",$Q$8:$Q$145)" +"SUMIF($B$8:$B$145,""STOI"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""STOIrbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""STOIrinc"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""STOIWbase"",$Q$8:$Q$145)" +"SUMIF($O$8:$O$145,""STOIWinc"",$Q$8:$Q$145)" +"SUM(G174:G211)" +"-Q144" +"+G213+G215+G216" +"+G218/$F$219" +"[2]Sheet2!K11" +"'[1]03-24-00AM Vols.'!CB11-$DD11" +"K11+N11+Q11+T11+W11+Z11+AC11+AF11+AI11+AL11+AO11+AR11+AU11+AX11+BA11+BD11+BG11+BJ11+BM11+BP11+BS11+BV11+BY11+CB11+CE11+CH11+CK11+CN11+CQ11+CT11+CW11" +"[5]Sheet2!K21" +"[3]Sheet2!K24" +"[7]Sheet2!K32" +"3227/31" +"2100/31" +"[4]Sheet2!K469" +"[6]Sheet2!K601" +"K1" +"B4" +"'Total Reqs.'!K11" +"B12" +"SUBTOTAL(9,K11:K12)" +"K13-L13" +"IF(M13<0.9*N13,0.9*N13,IF(M13>1.1*N13,1.1*N13,M13))" +"M13-O13" +"S13-K13" +"'Total Reqs.'!K14" +"(M17-O17)" +"'Total Reqs.'!K17" +"'Total Reqs.'!K24" +"SUBTOTAL(9,K24:K32)" +"27+555" +"'Total Reqs.'!K32" +"'Total Reqs.'!K35/I6" +"SUBTOTAL(9,K36:K40)" +"'Total Reqs.'!K37" +"SUBTOTAL(9,K50:K50)" +"'Total Reqs.'!K47" +"'Total Reqs.'!K56" +"'Total Reqs.'!K72" +"4593-4427" +"SUBTOTAL(9,K84:K95)" +"13065+4470" +"'Total Reqs.'!K89" +"SUBTOTAL(9,K103:K108)" +"2162+5919" +"'Total Reqs.'!K97" +"800+2364" +"'Total Reqs.'!K105" +"'Total Reqs.'!K124" +"(224+381+279)/30" +"2988+11735" +"'Total Reqs.'!K135" +"836+1734" +"'Total Reqs.'!K149" +"2255+1407" +"'Total Reqs.'!K157" +"178/30" +"3404+11225" +"'Total Reqs.'!K165" +"383+1853" +"'Total Reqs.'!K176" +"1421+2038" +"'Total Reqs.'!K184" +"4988+2415" +"'Total Reqs.'!K192" +"75-40" +"SUBTOTAL(9,K220:K230)" +"686+75" +"'Total Reqs.'!K205" +"'Total Reqs.'!K215" +"SUBTOTAL(9,K242:K249)" +"'Total Reqs.'!K222" +"'Total Reqs.'!K223/I6" +"SUBTOTAL(9,K253:K271)" +"9724+10471" +"'Total Reqs.'!K242" +"SUBTOTAL(9,K274:K286)" +"'Total Reqs.'!K258" +"51+162" +"'Total Reqs.'!K265" +"SUBTOTAL(9,K299:K313)" +"418+160" +"'Total Reqs.'!K282" +"'Total Reqs.'!K286" +"SUBTOTAL(9,K322:K346)-SUM(K332:K339)" +"5307+1005" +"SUBTOTAL(9,S322:S346)" +"'Total Reqs.'!K313" +"B353" +"SUBTOTAL(9,K350:K354)+SUM(K332:K337)" +"482+1872" +"'Total Reqs.'!K320" +"SUBTOTAL(9,K358:K359)+SUM(K338:K339)" +"SUBTOTAL(9,K11:K364)" +"'Total Reqs.'!K328" +"'Total Reqs.'!K343" +"SUBTOTAL(9,K384:K404)" +"'Total Reqs.'!K366" +"SUBTOTAL(9,K408:K440)" +"'Total Reqs.'!K399" +"SUBTOTAL(9,K445:K461)" +"'Total Reqs.'!K421" +"SUBTOTAL(9,K465:K474)" +"'Total Reqs.'!K433" +"SUBTOTAL(9,K478:K484)" +"'Total Reqs.'!K440" +"'Total Reqs.'!K450" +"'Total Reqs.'!K457" +"SUBTOTAL(9,K505:K543)" +"'Total Reqs.'!K498" +"SUBTOTAL(9,K547:K586)" +"'Total Reqs.'!K540" +"'Total Reqs.'!K542" +"'Total Reqs.'!K548" +"'Total Reqs.'!K552" +"'Total Reqs.'!K563" +"SUBTOTAL(9,K617:K619)" +"'Total Reqs.'!K570" +"'Total Reqs.'!K573" +"'Total Reqs.'!K579" +"'Total Reqs.'!K583" +"'Total Reqs.'!K587" +"'Total Reqs.'!K590" +"'Total Reqs.'!K593" +"'Total Reqs.'!K596" +"'Total Reqs.'!K601" +"'Total Reqs.'!K609" +"'Total Reqs.'!K614" +"SUBTOTAL(9,K679:K777)" +"'Total Reqs.'!K715" +"SUBTOTAL(9,K11:K783)" +"-41.33-55.1" +"-19.13+17.42" +"17595.4+179.72" +"2888.64+945.46+37.44" +"375.07+0.3" +"SUM(I5:I80)" +"G34/31" +"Q34/30" +"T34/28" +"H61/29" +"33635+620+79078+162973+165230-111905" +"32335+580+73964+152556+145290-97924" +"33325+620+78703+156829+153450-111905" +"29100+77229+202382+81450-72200" +"17391+61380+161124+62620-104974" +"11520+59400+158702+59550-72200" +"11233+61380+133426+52700-73760" +"11233+55180+137704+59210-73760" +"12041+59400+137822+61200-72200" +"14756+64480+147963+63860-73760" +"13950+146723+63860-73760" +"12400+51373" +"12400+21923" +"11200+19684" +"11780+20956" +"18971+115875+4537+1083" +"17163+104521+4537+1079" +"17664+115378+4536+1075" +"16941+111554+4535+1070" +"17137+113656+4535+1066" +"16555+109374+141+1061" +"17061+112808+140+1056" +"16970+112241+140+1052" +"16025+108123+139+1047" +"16423+111111+139+1043" +"15866+107039+138" +"16351+86444" +"14849+85603" +"12584+76945" +"13525+58974" +"9559+28750+2150" +"9558+25300+2106" +"7142+20700+1679" +"27920+214" +"10224+42" +"7147+10" +"6461+6" +"6380+7" +"6639+8" +"9197+13" +"5915+34" +"7712+112" +"10562+184" +"9739+184" +"7970+184" +"933695+110000+1227" +"851060+50000+1485" +"714231+1813" +"83209+1808" +"62009+2313" +"41414+2505" +"37153+2033" +"36147+2327" +"38788+1777" +"49564+1760" +"62257+1273" +"65314+1465" +"151828+7408" +"132071+5480" +"107860+5354" +"20516+3040" +"19033+1988" +"2364+769" +"2190+232" +"2133+223" +"2132+185" +"3033+353" +"1944+953" +"595+1218" +"862+2374" +"551+1898" +"38+1625" +"67229+5487+20000" +"666318+6046+18000" +"63233+5651+20000" +"44588+4072+19000" +"39394+2462" +"6865+24303" +"7433+21859" +"5792+18398" +"6846+5552" +"4757+2116" +"3212+1222" +"3031+671" +"2985+495" +"3045+405" +"1217+804" +"685+1056" +"483+2830" +"552+4034" +"438+2537" +"234+2625" +"267012+100000" +"291828+50000" +"30297+3250+279" +"25044+2500+261" +"18609+3340+279" +"88+1039+1045+129" +"79+937+1044+128" +"82+1035+1044+128" +"78+1001+1044+127" +"79+1019+1044+127" +"77+981+32+126" +"79+1012+32+126" +"79+1007+32+125" +"74+970+32+125" +"76+997+32+124" +"73+960+32" +"76+775+32" +"69+768" +"58+690" +"63+529" +"50848+223839+92121+18404" +"42304+193190+84886+18607" +"44722+137905+85558+18416" +"59213+184797+18416" +"60976+168780+17679" +"59156+120668+17889" +"61209+100945+16837" +"60769+73364+13158" +"46108+63425" +"3498+63425" +"1535+55711" +"2+3472" +"24+4350" +"85465+25133+259314+4376+1872" +"74765+22737+233904+4375+1864" +"58264+23401+258202+4375+1856" +"35827+22443+249643+4374+1849" +"17759+22702+254347+4374+1841" +"8841+21932+244765+136+1833" +"8296+22602+252450+135+1825" +"8368+22481+251181+135+1817" +"10582+21229+241965+135+1809" +"17506+21757+248653+134+1802" +"19291+21019+239539+133" +"25997+21662+193451+133" +"12008+19671+191568" +"5332+16671+172192" +"2389+17917+131976" +"74495+775" +"56829+775" +"51253+725" +"37705+775" +"3411+750" +"14820+775" +"5921+750" +"5921+775" +"518+3200+1260+63" +"469+2887+1260+63" +"482+3187+1260+63" +"463+3081+1260+62" +"468+3139+1259+62" +"452+3021+39+62" +"466+3116+39+61" +"464+3100+39+61" +"438+2986+39+61" +"449+3069+39+61" +"433+2956+38" +"447+2387+38" +"406+2364" +"344+2125" +"369+1629" +"1719+327+3929" +"1505+295+3538" +"1173+303+3906" +"721+291+3776" +"357+294+3848" +"179+284+3703" +"167+293+3819" +"168+291+3800" +"213+275+3660" +"353+282+3761" +"391+272+3624" +"527+281+2926" +"249+255+2898" +"113+216+2605" +"52+232+1996" +"34861+10332+37306" +"34360+10295+33549" +"29790+10258+25569" +"25328+10220+20625" +"23319+10183+21237" +"15437+10145+20447" +"14732+10108+21052" +"14614+10071+20960" +"14496+6222+20205" +"14378+3940+20776" +"14261+1976+20002" +"13472+1084+20592" +"13095+457+20062" +"6766+274+17527" +"6468+65+4754" +"642740+15208" +"601347+10926" +"635796+13463" +"5604+12441" +"4203+11152" +"3745+11187" +"3714+10977" +"3824+10846" +"3700+10958" +"3076+12079" +"1643+11588" +"10740" +"10769" +"1324+54449+54410" +"1148+54561+49295" +"1243+52973+46052" +"1187+40496+34995" +"775+32204+30925" +"27189+27478" +"26806+27319" +"27546+27514" +"28515+27763" +"23907+29030" +"3324+6300" +"4397+6431" +"4390+7928" +"3816+7448" +"3405+7431" +"9497+16281+332631" +"9482+14660+302245" +"9497+11960+310684" +"8080+10797+18257" +"6693+9947+15077" +"6788+8933+12919" +"7004+9333+12345" +"4136+9675+12040" +"4178+24232+12569" +"21804+14143" +"5544" +"3728" +"3243" +"2690" +"2623" +"7087+27916+4164+47023" +"6158+25495+4819+43765" +"5882+24627+3288+41550" +"4739+18344+3089+26820" +"3956+14954+1646+22692" +"3489+14518+610+20850" +"3376+14445+409+19747" +"3495+14423+403+20615" +"1890+14607+495+22140" +"2899+14341+1024+23932" +"2502+3600+1009" +"2227+5890+1086" +"2526+8680+272" +"2526+6440+2089" +"2188+6820+173" +"499401+169611" +"384499+177465" +"246879+149191" +"113692+210504" +"51932+209903" +"130190+36192" +"155064+33912" +"164241+33760" +"163981+27690" +"152450+37452" +"244778+74296" +"132736+112577" +"3500+4500" +"240184+363+4477" +"189853+414+4408" +"166813+239+3404" +"85167+2379+2292" +"43589+162+762" +"23204+76+538" +"14589+77+439" +"11893+77+484" +"12111+75+449" +"20267+3+327" +"27297" +"29474" +"31418" +"19314" +"7119" +"5782+9028+43507" +"5075+7482+40769" +"3995+7174+37839" +"791+2563+26146" +"632+1727+16450" +"602+1497+13439" +"611+1402+12551" +"611+1359+12546" +"596+1358+11570" +"556+996+14928" +"536+754+18569" +"548+767+20604" +"548+767+19194" +"512+728+18612" +"544+767+17898" +"997+1560+605+9069+620+688+38419+10075+1856+1000" +"949+1435+605+8556+600+700+38361+1758+565" +"817+1300+500+610+400+29526+2507+588" +"280+400+600+26346+2829+588" +"96+300+580+24552+2930+567" +"53+200+400+24487+1201+536" +"51+100+350+22943+984+652" +"49+100+350+24562+1131+621" +"56+120+300+24633+1183+450" +"64+300+400+27441+3060+465" +"350+450+6203+480" +"605+600+7503+550" +"605+620+8433" +"605+580+5925" +"500+4579" +"90+56267+3102+650+8600+72" +"10+52659+1219+650+8000+68" +"6+4291+1143+650+7500+67" +"4+4792+1226+650+7000+76" +"16+5486+10350+650+7000+68" +"32+8205+3726+650+7020+71" +"8377+3555+650+8000" +"13012+5085+650+8000" +"11510+6478+650+8500" +"9140+5779+650+8500" +"3718+650+7000" +"102+36400" +"102+34400" +"102+23000" +"102+21000" +"868976+295129" +"683580+315505" +"422148+255108" +"193676+358596" +"91498+369826" +"68345+245852" +"64349+294239" +"61857+300931" +"53919+319316" +"73483+299110" +"131968+434789" +"207117+244206" +"3.155+0.02" +"3.035+0.02" +"3.18" +"3.18-0.01" +"3.18+0.01" +"2.83" +"2.83-0.01" +"2.83+0.01" +"3.135" +"3.135-0.02" +"3.135+0.02" +"SUM(B6:D6)" +"ROUND(+H6*(1-0.02116),0)" +"+F6-I6" +"188693-36124" +"+P6+O6" +"+O6-K6" +"+U6*S6" +"+A6+1" +"+D6" +"+Y30*X30" +"SUM(B6:B37)" +"SUM(V6:V34)" +"+V38-Z38" +"ROUND(+C3/(1-C7)+(C5+C6),4)-C3" +"SUM(C3,C4,C8)" +"+C24" +"ROUND(+I18/(1-I21)+I20,4)-I18" +"I18+I22" +"+E24+E23+E18" +"SUM(C41,C36:C37,C42)" +"+C64" +"ROUND((+C58+C59)/(1-C62)-(C58+C59)+C60+C61,4)" +"SUM(C63,C58:C59)" +"ROUND((+C111+C112)/(1-C115)+(C113+C114),4)-C111-C112" +"0.0022+0.0072" +"+#REF!" +"3.145/J$1" +"SUM(J12:N12)" +"J12*J$1*R12" +"3.145/J1" +"1.0603/30" +"3.145/J1" +"3.145/31" +"+J27*R27*31" +"3.15/J1" +"+R29*J29/31*21" +"+R30*J30/31*9" +"+J31*R31" +"SUM(R12:R32)" +"SUM(T12:T33)" +"1.544/30" +"+J37*R37*30" +"11.2024/30" +"11.204/30" +"8.5094/J1" +"5.406/31" +"SUM(T36:T43)" +"14.76/J$1" +"13.28/J$1" +"6.79/30" +"11.95/30" +"J51*R51" +"2.02/J1" +"+R53*J53" +"SUM(T47:T55)" +"(+R66*J66)*31" +"6.279/J1" +"5.643/J1" +"7.136/J1" +"1.2167/30" +"+J76*R76*J$1" +"5.075/30" +"7.136/J$1" +"SUM(R58:R85)" +"+W13" +"+(0.3074*R90)*31" +"SUM(R88:R90)" +"16+34" +"7.5654/J$1" +"+J96" +"1234+2534" +"74+152" +"14.18/30" +"4.7713/J$1" +"SUM(T93:T110)" +"SUM(T111,T91,T86,T56,T45,T34)" +"(6.138+0.2)/J1" +"J12*J$1*R12" +"(6.5854+0.2)/+J1" +"+(6.5854+0.2)/+J1" +"+(6.5854+0.2)/+J1" +"+(11.8368+0.2)/+J1" +"(6.5854+0.2)/+J1" +"+(6.5854+0.2)/J1" +"6.7854/J$1" +"SUM(J19:N19)" +"SUM(R12:R19)" +"5.7114/J$1" +"1.8533/J$1" +"+R24*J24" +"J25*R25" +"5.5884/$J$1" +"+R27*J27*$J$1" +"5.75/J$1" +"J31*1*R31" +"SUM(R22:R30)" +"SUM(T22:T32)" +"+W21" +"6.238/J1" +"1.512/J1" +"4.56/J$1" +"3.0417/30.417" +"6.029/J$1" +"6.449/J$1" +"6.401/J$1" +"6.372/J$1" +"3.65/J$1" +"4.8621/+J$1" +"6.423/J$1" +"4.563/J$1" +"+J84*R84*13" +"6.401/J1" +"SUM(R46:R89)" +"SUM(T35:T89)" +"SUM(#REF!)" +"+W54" +"+(5.6195+1.3875+0.2)/J$1" +"SUM(T93)" +"SUM(T94,T91,T33,T20)" +"G12*30" +"G12-K12" +"ROUND(M13/30,0)" +"1500+870" +"SUM(G12:G23)" +"(6.138+0.2)/J1" +"J12*J$1*R12" +"(6.5854+0.2)/+J1" +"+(6.5854+0.2)/+J1" +"+(6.5854+0.2)/+J1" +"+(11.8368+0.2)/+J1" +"(6.5854+0.2)/+J1" +"+(6.5854+0.2)/J1" +"6.7854/J$1" +"SUM(J19:N19)" +"SUM(R12:R19)" +"5.7114/J$1" +"5.627/J$1" +"1.8533/J$1" +"+R27*J27" +"5.5884/$J$1" +"+R30*J30*$J$1" +"5.75/J$1" +"J34*1*R34" +"SUM(R22:R33)" +"SUM(T22:T35)" +"+W21" +"6.238/J1" +"1.512/J1" +"4.56/J$1" +"3.0417/30.417" +"6.029/J$1" +"J48*R48" +"6.449/J$1" +"6.372/J$1" +"3.65/J$1" +"4.8621/+J$1" +"6.423/J$1" +"4.563/J$1" +"+J84*R84*13" +"6.401/J1" +"SUM(R48:R89)" +"SUM(T38:T89)" +"SUM(#REF!)" +"+W52" +"3.145/J$1" +"3.145/J1" +"1.0603/30" +"3.145/J1" +"3.145/31" +"+J108*R108*31" +"3.15/J1" +"+R110*J110/31*21" +"+R111*J111/31*9" +"+J112*R112" +"SUM(R93:R113)" +"SUM(T93:T114)" +"+W56" +"+(5.6195+1.3875+0.2)/J$1" +"SUM(T117)" +"1.544/30" +"+J121*R121*30" +"11.2024/31" +"8.5094/31" +"445+60" +"11.2024/J1" +"5.406/31" +"SUM(T120:T127)" +"+W62" +"14.76/J$1" +"13.28/J$1" +"6.79/30" +"11.95/30" +"2.02/J1" +"SUM(T131:T139)" +"+#REF!" +"(+R150*J150)*31" +"6.279/J1" +"5.643/J1" +"7.136/J1" +"1.2167/30" +"+J160*R160*J$1" +"5.075/30" +"7.136/J$1" +"SUM(R142:R161)" +"SUM(T142:T169)" +"+W94" +"+(0.3074*R174)*31" +"SUM(R172:R174)" +"16+34" +"7.5225/J$1" +"1246+2558" +"75+154" +"14.1875/30" +"4.7713/J$1" +"SUM(T177:T193)" +"SUM(T194,T175,T170,T140,T129,T118,T115,T91,T36,T20)" +"SUM('CES Retail East'!T114)" +"SUM('CES Retail Mrkt'!T97)" +"SUM(T200:T201)" +"0.61+2.61" +"+B7" +"+B8" +"+B18" +"SUM(B7:B21)" +"+D6" +"SUM(D24:F24)" +"+D22*D23" +"0.61+2.61" +"+B7" +"+B8" +"+B14-F14" +"+B18" +"SUM(B7:B21)" +"SUM(D22:F22)" +"+D6" +"SUM(D24:F24)" +"+D22*D23" +"0.61+2.603" +"+B7" +"+B8" +"+B17-D17" +"SUM(B7:B21)" +"SUM(D22:F22)" +"+D6" +"SUM(D24:F24)" +"+D22*D23" +"SUM(F3:F272)/1000" +"+C7+C6" +"+C9*C8" +"G5+G6+G7" +"G12+G13" +"F17*I15" +"F18*I15" +"F27/(1-F25)" +"F28" +"(((G9-I17)*(1-F25))-I36)*(1-F44)" +"G9-I17-I36" +"F47" +"G53*G52" +"I54*I52" +"0.0022+0.0007" +"G7+G8" +"ROUND((+I4-I9)*(1-F10),4)" +"0.007+0.0022" +"ROUND((I4/(1-F19))+I18,4)" +"+I12" +"+I21" +"+J28+0.08" +"+J28+0.09" +"+J28+0.285" +"+J28+0.18" +"2.22+1.15" +"G5+G6+G7" +"G12+G13" +"F17*I15" +"F18*I15" +"F27/(1-F25)" +"F28" +"(((G9-I17)*(1-F25))-I36)*(1-F44)" +"G9-I17-I36" +"F47" +"G53*G52" +"I54*I52" +"E3*C3" +"H3+G3" +"I3*F3" +"K3+I3" +"L3*F3" +"#REF!+H64" +"J64*I64" +"H67" +"SUM(I64:I69)" +"K70/I70" +"+H2*J2" +"SUM(K2:K37)" +"C3-I3" +"-I12" +"C12-I13" +"E15-K16" +"C16-I18" +"E21-K23" +"C41-I44" +"C46-I50" +"E49-K54" +"C50-I55" +"C80-I86" +"E88-K94" +"SUM(M3:M99)" +"H3-B3" +"H18-B23" +"+D10-C10" +"+C9" +"+C17" +"1000000-C16-C17" +"SUM(C16:C18)" +"+E7-D7" +"SUM(D7:D8)" +"+D7-D11" +"+B8" +"+B9" +"SUM(G8:G12)" +"IF(E2>=0,""E"",""R"")" +"ABS(E2)" +"IF(F2>=0,""R"",""E"")" +"ABS(F2)" +"'SE Extract'!B2" +"'SE Extract'!A2" +"'SE Extract'!G2" +"'SE Extract'!F2" +"'Cust Extract'!B25" +"'Cust Extract'!A25" +"'Cust Extract'!C25" +"'Cust Extract'!B2" +"'Cust Extract'!A2" +"'Cust Extract'!C2" +"'Cust Extract'!A45" +"'Cust Extract'!C45" +"'Cust Extract'!H45" +"'Cust Extract'!A60" +"'Cust Extract'!C60" +"'Cust Extract'!H60" +"'Cust Extract'!B30" +"'Cust Extract'!A30" +"'Cust Extract'!C30" +"'Cust Extract'!A3" +"'Cust Extract'!C3" +"'Cust Extract'!H3" +"'Cust Extract'!B76" +"'Cust Extract'!A76" +"'Cust Extract'!C76" +"'Cust Extract'!A8" +"'Cust Extract'!C8" +"'Cust Extract'!H8" +"'Cust Extract'!B4" +"'Cust Extract'!A4" +"'Cust Extract'!C4" +"'Cust Extract'!B36" +"'Cust Extract'!A36" +"'Cust Extract'!C36" +"'Cust Extract'!B6" +"'Cust Extract'!A6" +"'Cust Extract'!C6" +"'Cust Extract'!B38" +"'Cust Extract'!A38" +"'Cust Extract'!C38" +"'Cust Extract'!A17" +"'Cust Extract'!C17" +"'Cust Extract'!H17" +"'Cust Extract'!B13" +"'Cust Extract'!A13" +"'Cust Extract'!C13" +"'Cust Extract'!B58" +"'Cust Extract'!A58" +"'Cust Extract'!C58" +"'Cust Extract'!B65" +"'Cust Extract'!A65" +"'Cust Extract'!C65" +"'Cust Extract'!B77" +"'Cust Extract'!A77" +"'Cust Extract'!C77" +"'Cust Extract'!B85" +"'Cust Extract'!A85" +"'Cust Extract'!C85" +"'Cust Extract'!B27" +"'Cust Extract'!A27" +"'Cust Extract'!C27" +"'SE Extract'!B4" +"'SE Extract'!A4" +"'SE Extract'!G4" +"'SE Extract'!F4" +"'Cust Extract'!B29" +"'Cust Extract'!A29" +"'Cust Extract'!C29" +"'Cust Extract'!B7" +"'Cust Extract'!A7" +"'Cust Extract'!C7" +"'Cust Extract'!B14" +"'Cust Extract'!A14" +"'Cust Extract'!C14" +"'Cust Extract'!A48" +"'Cust Extract'!C48" +"'Cust Extract'!H48" +"'Cust Extract'!B35" +"'Cust Extract'!A35" +"'Cust Extract'!C35" +"'Cust Extract'!B19" +"'Cust Extract'!A19" +"'Cust Extract'!C19" +"'Cust Extract'!A51" +"'Cust Extract'!C51" +"'Cust Extract'!H51" +"'Cust Extract'!B40" +"'Cust Extract'!A40" +"'Cust Extract'!C40" +"'Cust Extract'!A54" +"'Cust Extract'!C54" +"'Cust Extract'!H54" +"'Cust Extract'!B22" +"'Cust Extract'!A22" +"'Cust Extract'!C22" +"'Cust Extract'!B33" +"'Cust Extract'!A33" +"'Cust Extract'!C33" +"'Cust Extract'!B44" +"'Cust Extract'!A44" +"'Cust Extract'!C44" +"'Cust Extract'!B53" +"'Cust Extract'!A53" +"'Cust Extract'!C53" +"'Cust Extract'!B70" +"'Cust Extract'!A70" +"'Cust Extract'!C70" +"SUM(G2:G8)-SUM(G11:G90)" +"G14+G12+G9+G7+G5+G3" +"G91+G87+G84+G82+G79+G77+G75+G72+G70+G67+G64+G60+G58+G55+G49+G46+G43+G38+G35+G32+G30+G27+G24+G21+G19+G16" +"G3+G5+G7+G9+G12+G14" +"G91+G87+G84+G82+G79+G77+G75+G72+G70+G67+G64+G60+G58+G55+G49+G46+G43+G38+G35+G32+G30+G27+G24+G21+G19+G16" +"'SE Extract'!B2" +"'SE Extract'!A2" +"'SE Extract'!G2" +"'SE Extract'!F2" +"'Cust Extract'!B25" +"'Cust Extract'!A25" +"'Cust Extract'!C25" +"'Cust Extract'!B2" +"'Cust Extract'!A2" +"'Cust Extract'!C2" +"'Cust Extract'!A45" +"'Cust Extract'!C45" +"'Cust Extract'!H45" +"'Cust Extract'!A60" +"'Cust Extract'!C60" +"'Cust Extract'!H60" +"'Cust Extract'!B30" +"'Cust Extract'!A30" +"'Cust Extract'!C30" +"'Cust Extract'!A3" +"'Cust Extract'!C3" +"'Cust Extract'!H3" +"'Cust Extract'!B76" +"'Cust Extract'!A76" +"'Cust Extract'!C76" +"'Cust Extract'!A8" +"'Cust Extract'!C8" +"'Cust Extract'!H8" +"'Cust Extract'!B4" +"'Cust Extract'!A4" +"'Cust Extract'!C4" +"'Cust Extract'!B36" +"'Cust Extract'!A36" +"'Cust Extract'!C36" +"'Cust Extract'!B6" +"'Cust Extract'!A6" +"'Cust Extract'!C6" +"'Cust Extract'!B38" +"'Cust Extract'!A38" +"'Cust Extract'!C38" +"'Cust Extract'!A17" +"'Cust Extract'!C17" +"'Cust Extract'!H17" +"'Cust Extract'!B13" +"'Cust Extract'!A13" +"'Cust Extract'!C13" +"'Cust Extract'!B58" +"'Cust Extract'!A58" +"'Cust Extract'!C58" +"'Cust Extract'!B65" +"'Cust Extract'!A65" +"'Cust Extract'!C65" +"'Cust Extract'!B77" +"'Cust Extract'!A77" +"'Cust Extract'!C77" +"'Cust Extract'!B85" +"'Cust Extract'!A85" +"'Cust Extract'!C85" +"'Cust Extract'!B27" +"'Cust Extract'!A27" +"'Cust Extract'!C27" +"'SE Extract'!B4" +"'SE Extract'!A4" +"'SE Extract'!G4" +"'SE Extract'!F4" +"'Cust Extract'!B29" +"'Cust Extract'!A29" +"'Cust Extract'!C29" +"'Cust Extract'!B7" +"'Cust Extract'!A7" +"'Cust Extract'!C7" +"'Cust Extract'!B14" +"'Cust Extract'!A14" +"'Cust Extract'!C14" +"'Cust Extract'!A48" +"'Cust Extract'!C48" +"'Cust Extract'!H48" +"'Cust Extract'!B35" +"'Cust Extract'!A35" +"'Cust Extract'!C35" +"'Cust Extract'!B19" +"'Cust Extract'!A19" +"'Cust Extract'!C19" +"'Cust Extract'!A51" +"'Cust Extract'!C51" +"'Cust Extract'!H51" +"'Cust Extract'!B40" +"'Cust Extract'!A40" +"'Cust Extract'!C40" +"'Cust Extract'!A54" +"'Cust Extract'!C54" +"'Cust Extract'!H54" +"'Cust Extract'!B22" +"'Cust Extract'!A22" +"'Cust Extract'!C22" +"'Cust Extract'!B33" +"'Cust Extract'!A33" +"'Cust Extract'!C33" +"'Cust Extract'!B44" +"'Cust Extract'!A44" +"'Cust Extract'!C44" +"'Cust Extract'!B53" +"'Cust Extract'!A53" +"'Cust Extract'!C53" +"'Cust Extract'!B70" +"'Cust Extract'!A70" +"'Cust Extract'!C70" +"G2+G6+G8" +"G90+G89+G86+G83+G81+G78+G76+G74+G71+G69+G66+G65+G63+G62+G59+G57+G54+G53+G52+G51+G48+G45+G42+G40+G37+G34+G31+G29+G26+G23+G20+G18+G15+G13+G11" +"'SE Extract'!B2" +"'SE Extract'!A2" +"'SE Extract'!G2" +"'SE Extract'!F2" +"'Cust Extract'!B25" +"'Cust Extract'!A25" +"'Cust Extract'!C25" +"'Cust Extract'!B2" +"'Cust Extract'!A2" +"'Cust Extract'!C2" +"'Cust Extract'!A45" +"'Cust Extract'!C45" +"'Cust Extract'!H45" +"'Cust Extract'!A60" +"'Cust Extract'!C60" +"'Cust Extract'!H60" +"'Cust Extract'!B30" +"'Cust Extract'!A30" +"'Cust Extract'!C30" +"'Cust Extract'!A3" +"'Cust Extract'!C3" +"'Cust Extract'!H3" +"'Cust Extract'!B76" +"'Cust Extract'!A76" +"'Cust Extract'!C76" +"'Cust Extract'!A8" +"'Cust Extract'!C8" +"'Cust Extract'!H8" +"'Cust Extract'!B4" +"'Cust Extract'!A4" +"'Cust Extract'!C4" +"'Cust Extract'!B36" +"'Cust Extract'!A36" +"'Cust Extract'!C36" +"'Cust Extract'!B6" +"'Cust Extract'!A6" +"'Cust Extract'!C6" +"'Cust Extract'!B38" +"'Cust Extract'!A38" +"'Cust Extract'!C38" +"'Cust Extract'!A17" +"'Cust Extract'!C17" +"'Cust Extract'!H17" +"'Cust Extract'!B13" +"'Cust Extract'!A13" +"'Cust Extract'!C13" +"'Cust Extract'!B58" +"'Cust Extract'!A58" +"'Cust Extract'!C58" +"'Cust Extract'!B65" +"'Cust Extract'!A65" +"'Cust Extract'!C65" +"'Cust Extract'!B77" +"'Cust Extract'!A77" +"'Cust Extract'!C77" +"'Cust Extract'!B85" +"'Cust Extract'!A85" +"'Cust Extract'!C85" +"'Cust Extract'!B27" +"'Cust Extract'!A27" +"'Cust Extract'!C27" +"'SE Extract'!B4" +"'SE Extract'!A4" +"'SE Extract'!G4" +"'SE Extract'!F4" +"'Cust Extract'!B29" +"'Cust Extract'!A29" +"'Cust Extract'!C29" +"'Cust Extract'!B7" +"'Cust Extract'!A7" +"'Cust Extract'!C7" +"'Cust Extract'!B14" +"'Cust Extract'!A14" +"'Cust Extract'!C14" +"'Cust Extract'!A48" +"'Cust Extract'!C48" +"'Cust Extract'!H48" +"'Cust Extract'!B35" +"'Cust Extract'!A35" +"'Cust Extract'!C35" +"'Cust Extract'!B19" +"'Cust Extract'!A19" +"'Cust Extract'!C19" +"'Cust Extract'!A51" +"'Cust Extract'!C51" +"'Cust Extract'!H51" +"'Cust Extract'!B40" +"'Cust Extract'!A40" +"'Cust Extract'!C40" +"'Cust Extract'!A54" +"'Cust Extract'!C54" +"'Cust Extract'!H54" +"'Cust Extract'!B22" +"'Cust Extract'!A22" +"'Cust Extract'!C22" +"'Cust Extract'!B33" +"'Cust Extract'!A33" +"'Cust Extract'!C33" +"'Cust Extract'!B44" +"'Cust Extract'!A44" +"'Cust Extract'!C44" +"'Cust Extract'!B53" +"'Cust Extract'!A53" +"'Cust Extract'!C53" +"'Cust Extract'!B70" +"'Cust Extract'!A70" +"'Cust Extract'!C70" +"G4+G10+G17+G22+G25+G28+G33+G36+G39+G41" +"G44+G47+G50+G56+G61+G68+G73+G80+G85+G88" +"D24-D25" +"+C6-E6" +"+C6-E6-G6" +"+C7-E7" +"3632" +"+E6+E8+E10+E12+E14+E16+E18+E20+E22+E24+E26+E28+E30+E32+E34+E36+E38+E40+E42+E44+E46+E48+E50+E52+E54+E56+E58+E60+E62+E64+E66" +"S4*T4" +"SUM(O4:O15)" +"SUM(S18:S20)" +"SUM(S21,S16)" +"C4-D4" +"SUM(E4:E27)" +"+E6-G6" +"+E11+G11" +"B2-C2" +"E21-G21" +"+E25-G25" +"9153.64925" +"SUM(K2:AH2)" +"J26/J27" +"SUBTOTAL(9,K2:K25)" +"2866444.38" +"12843.83" +"G6+H6-I6-G7" +"J6-K6" +"H9-K6" +"G6-G7-G8" +"G9+H6" +"5620348.22" +"I11" +"2892026.8" +"1199461.37-828966.58" +"G23+H23-I23" +"1426017.8-531351.27" +"680400-616304.42" +"-27906.45" +"2468979-1760192.17" +"474556-250400-195421.1" +"SUM(G49:H49)" +"SUM(G6:G53)" +"D5+F5-B5" +"SUM(I5:I12)" +"G3-H3" +"SUM(G3:G11)" +"SUM(C3:C20)" +"C21-D21" +"G3-H3" +"SUM(G3:G11)" +"SUM(C3:C20)" +"C21-D21" +"D3" +"D3-G3" +"D4*0.2265" +"SUM(D3:D7)" +"D8*0.2265" +"D8-D9" +"A871+1" +"A1792+1" +"B16/B17" +"SUM(D23:D28)" +"SUM(C8:C11)" +"SUM(F2:F17)" +"SUM(L6:L9)" +"L8*0.23" +"D6-D12" +"L12+L6" +"SUM(L16:L18)" +"H14-H16" +"L19/L30" +"L26/L30" +"L26+L19" +"L14*L28" +"L32-L33" +"L34+L33" +"L14*L21" +"L10-L36-L38" +"M13" +"SUM(M8:M12)" +"SUM(E10:E13)" +"E8-E14" +"SUM(I10:I15)" +"I8-I16" +"I18-I20" +"SUM(D8:D11)" +"D6-D12" +"SUM(H8:H16)" +"H19-H21" +"SUM(L24:L27)" +"SUM(L24:L27)" +"SUM(N1:N46)" +"SUM('CARP Detail for Invoice 2'!M1:M5)" +"SUM('CARP Detail for Invoice 2'!U1:U5)" +"SUM('CARP Detail for Invoice 2'!M7:M22)" +"SUM('CARP Detail for Invoice 2'!U7:U21)" +"SUM(L24:L29)" +"SUM(L24:L29)" +"SUM(L24:L29)" +"SUM(L24:L29)" +"G7*3200" +"H7*265" +"SUM(G7:G13)" +"SUM(L24:L29)" +"B7+B10+B13" +"B16+B17" +"M17" +"SUM(M8:M9)" +"M11+M10" +"SUM(E10:E13)" +"E8-E14" +"M16+M15" +"SUM(I10:I17)" +"I8-I18" +"SUM(O12:O21)" +"I20-I22" +"L24-L25" +"SUM(N7:N8)" +"SUM(D8:D11)" +"D6-D12" +"SUM(N9:N13)" +"K13+K15" +"SUM(H8:H18)" +"N18-N19-12024" +"H6-H19" +"N20-N21" +"P22-P24" +"H21-H23" +"B7+B10+B13" +"B16+B17" +"SUBTOTAL(9,#REF!)" +"SUBTOTAL(9,AA8:AA170)" +"EEMC!C2-EPMI!C2" +"SUM(C2:Z2)" +"EEMC!P188-EPMI!P189" +"2866444.38" +"12843.83" +"G6+H6-I6-G7" +"J6-K6" +"H9-K6" +"G6-G7-G8" +"G9+H6" +"5620348.22" +"I11" +"2892026.8" +"1199461.37-828966.58" +"G23+H23-I23" +"1426017.8-531351.27" +"680400-616304.42" +"-27906.45" +"2468979-1760192.17" +"474556-250400-195421.1" +"SUM(G49:H49)" +"SUM(G6:G53)" +"D5+F5-B5" +"SUM(I5:I12)" +"SUM(N23:N25)" +"SUM(C3:C14)" +"SUM(B2:B33)" +"SUM(E2:E30)" +"B34+E34+H34+K34" +"SUM(D26:D28)" +"D32-D26" +"D32-E26" +"D32-F26" +"D26-E26" +"$E32-D26" +"D26-E26" +"D39-D52" +"D58-D45" +"CPtype&"" Charge Viewer""" +"EndDt" +"""EPMI "" & Top!CPtype & "" ECT "" & TEXT(Top!D4,""mm/dd/yyyy"") & "" - "" & TEXT(Top!D5,""mm/dd/yyyy"")" +"Top!Customer & "" "" & Top!CPtype & "" Settlement "" & TEXT(Top!D4,""mm/dd/yyyy"") & "" - "" & TEXT(Top!D5,""mm/dd/yyyy"")" +"""EPMI "" & Top!CPtype & "" Total Deviation "" & TEXT(Top!D4,""mm/dd/yyyy"") & "" - "" & TEXT(Top!D5,""mm/dd/yyyy"")" +"CPtype&"" Charge Viewer""" +"EndDt" +"""EPMI "" & Top!CPtype & "" ECT "" & TEXT(Top!D4,""mm/dd/yyyy"") & "" - "" & TEXT(Top!D5,""mm/dd/yyyy"")" +"""EPMI "" & Top!CPtype & "" Customers "" & TEXT(Top!D4,""mm/dd/yyyy"") & "" - "" & TEXT(Top!D5,""mm/dd/yyyy"")" +"""EPMI "" & Top!CPtype & "" Total Deviation "" & TEXT(Top!D4,""mm/dd/yyyy"") & "" - "" & TEXT(Top!D5,""mm/dd/yyyy"")" +"CPtype&"" Charge Viewer""" +"EndDt" +"""EPMI "" & Top!CPtype & "" ECT "" & TEXT(Top!D4,""mm/dd/yyyy"") & "" - "" & TEXT(Top!D5,""mm/dd/yyyy"")" +"""EPMI "" & Top!CPtype & "" Customers "" & TEXT(Top!D4,""mm/dd/yyyy"") & "" - "" & TEXT(Top!D5,""mm/dd/yyyy"")" +"""EPMI "" & Top!CPtype & "" Total Deviation "" & TEXT(Top!D4,""mm/dd/yyyy"") & "" - "" & TEXT(Top!D5,""mm/dd/yyyy"")" +"CPtype&"" Charge Viewer""" +"EndDt" +"""EPMI "" & Top!CPtype & "" ECT "" & TEXT(Top!D4,""mm/dd/yyyy"") & "" - "" & TEXT(Top!D5,""mm/dd/yyyy"")" +"""EPMI "" & Top!CPtype & "" Customers "" & TEXT(Top!D4,""mm/dd/yyyy"") & "" - "" & TEXT(Top!D5,""mm/dd/yyyy"")" +"""EPMI "" & Top!CPtype & "" Total Deviation "" & TEXT(Top!D4,""mm/dd/yyyy"") & "" - "" & TEXT(Top!D5,""mm/dd/yyyy"")" +"SUM(B2:B32)" +"SUM(E2:E29)" +"B33+E33+H33+K33+N33" +"SUM(B14:C84)+B13" +"SUM(G3:G153)" +"IF(F6>0,C6/F6,0)" +"C45" +"SUM(B14:C84)+B13" +"COUNTA(C4:I4)" +"COUNTA(C4:I4)" +"COUNTA(C4:H4)" +"+SUM('Non-gas CALI_deal_sum'!L12:L14)-'Gas Deals'!C13" +"-'Gas Deals'!C33" +"+'Non-gas CALI_deal_sum'!L16-'Gas Deals'!C23" +"+'Non-gas CALI_deal_sum'!L26-'Gas Deals'!C18" +"+SUM('Non-gas CALI_deal_sum'!L32:L35)" +"+'Non-gas CALI_deal_sum'!L28" +"+'Gas Deals'!B25" +"-'Gas Deals'!C28" +"+'Gas Deals'!B15" +"-'Gas Deals'!C18" +"-'Gas Deals'!C7" +"+'Non-gas CALI_deal_sum'!L18+'Non-gas CALI_deal_sum'!L19" +"-'Gas Deals'!C43" +"+'Non-gas CALI_deal_sum'!L25" +"+'Non-gas CALI_deal_sum'!L17+'Non-gas CALI_deal_sum'!L27" +"+'Non-gas CALI_deal_sum'!L30" +"+'Non-gas CALI_deal_sum'!L24" +"+'Non-gas CALI_deal_sum'!L31" +"+'Non-gas CALI_deal_sum'!L15" +"+'Non-gas CALI_deal_sum'!L11" +"+'Non-gas CALI_deal_sum'!L29" +"SUM(C4:C22)" +"SUM(I11:J11)" +"+L11/K11" +"SUM(G11:G18)" +"SUM(K11:K20)" +"SUM(G23:G35)" +"SUM(K23:K36)" +"K41+#REF!+K37+K21" +"SUM(L21+L37+#REF!+L41)" +"C5+C11+C16+C21+C26+C31+C41+C36" +"(D9-C9)*E9" +"F10-F9" +"((D9-C10)*E9)-F9" +"(E10-E9)*(D10-C10)" +"SUM(I10:J10)" +"SUM(I9:I18)" +"'[1]Average Monthly Prices'!V24" +"'[1]Average Monthly Prices'!AV24" +"'[1]Average Monthly Prices'!BV24" +"CONCATENATE(""AVG WD 99 & 00 PX "",'Weekday 99 & 00 vs AVG'!$J$3,"" Scalers "")" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C15:C30),AVERAGE(C14:C29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C8:C14,C31),AVERAGE(C8:C13,C30:C31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(D15:D30),AVERAGE(D14:D29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(D8:D14,D31),AVERAGE(D8:D13,D30:D31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(E15:E30),AVERAGE(E14:E29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(E8:E14,E31),AVERAGE(E8:E13,E30:E31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(F15:F30),AVERAGE(F14:F29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(F8:F14,F31),AVERAGE(F8:F13,F30:F31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(G15:G30),AVERAGE(G14:G29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(G8:G14,G31),AVERAGE(G8:G13,G30:G31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(H15:H30),AVERAGE(H14:H29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(H8:H14,H31),AVERAGE(H8:H13,H30:H31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(I15:I30),AVERAGE(I14:I29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(I8:I14,I31),AVERAGE(I8:I13,I30:I31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(J15:J30),AVERAGE(J14:J29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(J8:J14,J31),AVERAGE(J8:J13,J30:J31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(K15:K30),AVERAGE(K14:K29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(K8:K14,K31),AVERAGE(K8:K13,K30:K31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(L15:L30),AVERAGE(L14:L29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(L8:L14,L31),AVERAGE(L8:L13,L30:L31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(M15:M30),AVERAGE(M14:M29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(M8:M14,M31),AVERAGE(M8:M13,M30:M31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(N15:N30),AVERAGE(N14:N29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(N8:N14,N31),AVERAGE(N8:N13,N30:N31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE('AVG WD'!C8:C10,'AVG WD'!C31),AVERAGE('AVG WD'!C8:C9,'AVG WD'!C30:C31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C11:C14),AVERAGE(C10:C13))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C15:C18),AVERAGE(C14:C17))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C19:C22),AVERAGE(C18:C21))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C23:C26),AVERAGE(C22:C25))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C27:C30),AVERAGE(C26:C29))" +"C41" +"CONCATENATE(""AVG WE 99 & 00 PX "",'Weekday 99 & 00 vs AVG'!$J$3,"" Scalers "")" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C15:C30),AVERAGE(C14:C29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C8:C14,C31),AVERAGE(C8:C13,C30:C31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(D15:D30),AVERAGE(D14:D29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(D8:D14,D31),AVERAGE(D8:D13,D30:D31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(E15:E30),AVERAGE(E14:E29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(E8:E14,E31),AVERAGE(E8:E13,E30:E31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(F15:F30),AVERAGE(F14:F29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(F8:F14,F31),AVERAGE(F8:F13,F30:F31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(G15:G30),AVERAGE(G14:G29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(G8:G14,G31),AVERAGE(G8:G13,G30:G31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(H15:H30),AVERAGE(H14:H29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(H8:H14,H31),AVERAGE(H8:H13,H30:H31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(I15:I30),AVERAGE(I14:I29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(I8:I14,I31),AVERAGE(I8:I13,I30:I31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(J15:J30),AVERAGE(J14:J29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(J8:J14,J31),AVERAGE(J8:J13,J30:J31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(K15:K30),AVERAGE(K14:K29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(K8:K14,K31),AVERAGE(K8:K13,K30:K31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(L15:L30),AVERAGE(L14:L29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(L8:L14,L31),AVERAGE(L8:L13,L30:L31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(M15:M30),AVERAGE(M14:M29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(M8:M14,M31),AVERAGE(M8:M13,M30:M31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(N15:N30),AVERAGE(N14:N29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(N8:N14,N31),AVERAGE(N8:N13,N30:N31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE('AVG WE'!C8:C10,'AVG WE'!C31),AVERAGE('AVG WE'!C8:C9,'AVG WE'!C30:C31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C11:C14),AVERAGE(C10:C13))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C15:C18),AVERAGE(C14:C17))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C19:C22),AVERAGE(C18:C21))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C23:C26),AVERAGE(C22:C25))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C27:C30),AVERAGE(C26:C29))" +"C41" +"CONCATENATE(""Weekday 1999 - "",'Weekday 99 & 00 vs AVG'!$J$3,"" - Historical Price Relationship"")" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C13:C28),AVERAGE(C12:C27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C6:C12,C29),AVERAGE(C6:C11,C28:C29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(D13:D28),AVERAGE(D12:D27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(D6:D12,D29),AVERAGE(D6:D11,D28:D29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(E13:E28),AVERAGE(E12:E27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(E6:E12,E29),AVERAGE(E6:E11,E28:E29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(F13:F28),AVERAGE(F12:F27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(F6:F12,F29),AVERAGE(F6:F11,F28:F29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(G13:G28),AVERAGE(G12:G27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(G6:G12,G29),AVERAGE(G6:G11,G28:G29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(H13:H28),AVERAGE(H12:H27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(H6:H12,H29),AVERAGE(H6:H11,H28:H29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(I13:I28),AVERAGE(I12:I27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(I6:I12,I29),AVERAGE(I6:I11,I28:I29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(J13:J28),AVERAGE(J12:J27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(J6:J12,J29),AVERAGE(J6:J11,J28:J29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(K13:K28),AVERAGE(K12:K27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(K6:K12,K29),AVERAGE(K6:K11,K28:K29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(L13:L28),AVERAGE(L12:L27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(L6:L12,L29),AVERAGE(L6:L11,L28:L29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(M13:M28),AVERAGE(M12:M27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(M6:M12,M29),AVERAGE(M6:M11,M28:M29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(N13:N28),AVERAGE(N12:N27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(N6:N12,N29),AVERAGE(N6:N11,N28:N29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C6:C8,C29),AVERAGE(C6:C7,C28:C29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C9:C12),AVERAGE(C8:C11))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C13:C16),AVERAGE(C12:C15))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C17:C20),AVERAGE(C16:C19))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C21:C24),AVERAGE(C20:C23))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C25:C28),AVERAGE(C24:C27))" +"CONCATENATE(""Weekday 2000 - "",'[1]Weekday Current vs Hist'!$J$3,"" - Historical Price Relationship"")" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C13:C28),AVERAGE(C12:C27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C6:C12,C29),AVERAGE(C6:C11,C28:C29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(D13:D28),AVERAGE(D12:D27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(D6:D12,D29),AVERAGE(D6:D11,D28:D29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(E13:E28),AVERAGE(E12:E27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(E6:E12,E29),AVERAGE(E6:E11,E28:E29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(F13:F28),AVERAGE(F12:F27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(F6:F12,F29),AVERAGE(F6:F11,F28:F29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(G13:G28),AVERAGE(G12:G27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(G6:G12,G29),AVERAGE(G6:G11,G28:G29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(H13:H28),AVERAGE(H12:H27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(H6:H12,H29),AVERAGE(H6:H11,H28:H29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(I13:I28),AVERAGE(I12:I27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(I6:I12,I29),AVERAGE(I6:I11,I28:I29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(J13:J28),AVERAGE(J12:J27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(J6:J12,J29),AVERAGE(J6:J11,J28:J29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(K13:K28),AVERAGE(K12:K27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(K6:K12,K29),AVERAGE(K6:K11,K28:K29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(L13:L28),AVERAGE(L12:L27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(L6:L12,L29),AVERAGE(L6:L11,L28:L29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(M13:M28),AVERAGE(M12:M27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(M6:M12,M29),AVERAGE(M6:M11,M28:M29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(N13:N28),AVERAGE(N12:N27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(N6:N12,N29),AVERAGE(N6:N11,N28:N29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""West"",""Monday through Saturday; Hours 7 through 22"",""Monday through Saturday; Hours 8 through 23"")" +"IF('[1]Weekday Current vs Hist'!$J$2=""West"",""Monday through Sunday; Hours 1 through 6, and Hours 23 & 24"",""Monday through Sunday; Hours 1 through 7, and Hours 24"")" +"IF('[1]Weekday Current vs Hist'!$J$2=""West"",""Sunday; Hours 7 through 22"",""Sunday; Hours 8 through 23"")" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C6:C8,C29),AVERAGE(C6:C7,C28:C29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C9:C12),AVERAGE(C8:C11))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C13:C16),AVERAGE(C12:C15))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C17:C20),AVERAGE(C16:C19))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C21:C24),AVERAGE(C20:C23))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C25:C28),AVERAGE(C24:C27))" +"CONCATENATE(""Weekend 2000 - "",'[1]Weekday Current vs Hist'!$J$3,"" - Historical Price Relationship"")" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C13:C28),AVERAGE(C12:C27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C6:C12,C29),AVERAGE(C6:C11,C28:C29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(D13:D28),AVERAGE(D12:D27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(D6:D12,D29),AVERAGE(D6:D11,D28:D29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(E13:E28),AVERAGE(E12:E27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(E6:E12,E29),AVERAGE(E6:E11,E28:E29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(F13:F28),AVERAGE(F12:F27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(F6:F12,F29),AVERAGE(F6:F11,F28:F29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(G13:G28),AVERAGE(G12:G27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(G6:G12,G29),AVERAGE(G6:G11,G28:G29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(H13:H28),AVERAGE(H12:H27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(H6:H12,H29),AVERAGE(H6:H11,H28:H29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(I13:I28),AVERAGE(I12:I27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(I6:I12,I29),AVERAGE(I6:I11,I28:I29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(J13:J28),AVERAGE(J12:J27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(J6:J12,J29),AVERAGE(J6:J11,J28:J29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(K13:K28),AVERAGE(K12:K27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(K6:K12,K29),AVERAGE(K6:K11,K28:K29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(L13:L28),AVERAGE(L12:L27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(L6:L12,L29),AVERAGE(L6:L11,L28:L29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(M13:M28),AVERAGE(M12:M27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(M6:M12,M29),AVERAGE(M6:M11,M28:M29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(N13:N28),AVERAGE(N12:N27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(N6:N12,N29),AVERAGE(N6:N11,N28:N29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""West"",""Monday through Saturday; Hours 7 through 22"",""Monday through Saturday; Hours 8 through 23"")" +"IF('[1]Weekday Current vs Hist'!$J$2=""West"",""Monday through Sunday; Hours 1 through 6, and Hours 23 & 24"",""Monday through Sunday; Hours 1 through 7, and Hours 24"")" +"IF('[1]Weekday Current vs Hist'!$J$2=""West"",""Sunday; Hours 7 through 22"",""Sunday; Hours 8 through 23"")" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C6:C8,C29),AVERAGE(C6:C7,C28:C29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C9:C12),AVERAGE(C8:C11))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C13:C16),AVERAGE(C12:C15))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C17:C20),AVERAGE(C16:C19))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C21:C24),AVERAGE(C20:C23))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C25:C28),AVERAGE(C24:C27))" +"CONCATENATE(""Weekend 1999 - "",'Weekday 99 & 00 vs AVG'!$J$3,"" - Historical Price Relationship"")" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C13:C28),AVERAGE(C12:C27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C6:C12,C29),AVERAGE(C6:C11,C28:C29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(D13:D28),AVERAGE(D12:D27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(D6:D12,D29),AVERAGE(D6:D11,D28:D29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(E13:E28),AVERAGE(E12:E27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(E6:E12,E29),AVERAGE(E6:E11,E28:E29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(F13:F28),AVERAGE(F12:F27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(F6:F12,F29),AVERAGE(F6:F11,F28:F29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(G13:G28),AVERAGE(G12:G27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(G6:G12,G29),AVERAGE(G6:G11,G28:G29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(H13:H28),AVERAGE(H12:H27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(H6:H12,H29),AVERAGE(H6:H11,H28:H29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(I13:I28),AVERAGE(I12:I27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(I6:I12,I29),AVERAGE(I6:I11,I28:I29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(J13:J28),AVERAGE(J12:J27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(J6:J12,J29),AVERAGE(J6:J11,J28:J29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(K13:K28),AVERAGE(K12:K27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(K6:K12,K29),AVERAGE(K6:K11,K28:K29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(L13:L28),AVERAGE(L12:L27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(L6:L12,L29),AVERAGE(L6:L11,L28:L29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(M13:M28),AVERAGE(M12:M27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(M6:M12,M29),AVERAGE(M6:M11,M28:M29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(N13:N28),AVERAGE(N12:N27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(N6:N12,N29),AVERAGE(N6:N11,N28:N29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C6:C8,C29),AVERAGE(C6:C7,C28:C29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C9:C12),AVERAGE(C8:C11))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C13:C16),AVERAGE(C12:C15))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C17:C20),AVERAGE(C16:C19))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C21:C24),AVERAGE(C20:C23))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C25:C28),AVERAGE(C24:C27))" +"CONCATENATE(""Weekday 2000 - "",'Weekday 99 & 00 vs AVG'!$J$3,"" - Historical Price Relationship"")" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C13:C28),AVERAGE(C12:C27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C6:C12,C29),AVERAGE(C6:C11,C28:C29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(D13:D28),AVERAGE(D12:D27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(D6:D12,D29),AVERAGE(D6:D11,D28:D29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(E13:E28),AVERAGE(E12:E27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(E6:E12,E29),AVERAGE(E6:E11,E28:E29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(F13:F28),AVERAGE(F12:F27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(F6:F12,F29),AVERAGE(F6:F11,F28:F29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(G13:G28),AVERAGE(G12:G27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(G6:G12,G29),AVERAGE(G6:G11,G28:G29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(H13:H28),AVERAGE(H12:H27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(H6:H12,H29),AVERAGE(H6:H11,H28:H29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(I13:I28),AVERAGE(I12:I27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(I6:I12,I29),AVERAGE(I6:I11,I28:I29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(J13:J28),AVERAGE(J12:J27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(J6:J12,J29),AVERAGE(J6:J11,J28:J29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(K13:K28),AVERAGE(K12:K27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(K6:K12,K29),AVERAGE(K6:K11,K28:K29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(L13:L28),AVERAGE(L12:L27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(L6:L12,L29),AVERAGE(L6:L11,L28:L29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(M13:M28),AVERAGE(M12:M27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(M6:M12,M29),AVERAGE(M6:M11,M28:M29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(N13:N28),AVERAGE(N12:N27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(N6:N12,N29),AVERAGE(N6:N11,N28:N29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C6:C8,C29),AVERAGE(C6:C7,C28:C29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C9:C12),AVERAGE(C8:C11))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C13:C16),AVERAGE(C12:C15))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C17:C20),AVERAGE(C16:C19))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C21:C24),AVERAGE(C20:C23))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C25:C28),AVERAGE(C24:C27))" +"CONCATENATE(""Weekend 2000 - "",'Weekday 99 & 00 vs AVG'!$J$3,"" - Historical Price Relationship"")" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C13:C28),AVERAGE(C12:C27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C6:C12,C29),AVERAGE(C6:C11,C28:C29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(D13:D28),AVERAGE(D12:D27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(D6:D12,D29),AVERAGE(D6:D11,D28:D29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(E13:E28),AVERAGE(E12:E27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(E6:E12,E29),AVERAGE(E6:E11,E28:E29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(F13:F28),AVERAGE(F12:F27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(F6:F12,F29),AVERAGE(F6:F11,F28:F29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(G13:G28),AVERAGE(G12:G27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(G6:G12,G29),AVERAGE(G6:G11,G28:G29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(H13:H28),AVERAGE(H12:H27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(H6:H12,H29),AVERAGE(H6:H11,H28:H29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(I13:I28),AVERAGE(I12:I27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(I6:I12,I29),AVERAGE(I6:I11,I28:I29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(J13:J28),AVERAGE(J12:J27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(J6:J12,J29),AVERAGE(J6:J11,J28:J29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(K13:K28),AVERAGE(K12:K27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(K6:K12,K29),AVERAGE(K6:K11,K28:K29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(L13:L28),AVERAGE(L12:L27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(L6:L12,L29),AVERAGE(L6:L11,L28:L29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(M13:M28),AVERAGE(M12:M27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(M6:M12,M29),AVERAGE(M6:M11,M28:M29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(N13:N28),AVERAGE(N12:N27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(N6:N12,N29),AVERAGE(N6:N11,N28:N29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C6:C8,C29),AVERAGE(C6:C7,C28:C29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C9:C12),AVERAGE(C8:C11))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C13:C16),AVERAGE(C12:C15))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C17:C20),AVERAGE(C16:C19))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C21:C24),AVERAGE(C20:C23))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C25:C28),AVERAGE(C24:C27))" +"CONCATENATE(""Justification for Weekday Scaler to Simulate an Hourly California Price Exchange - Using "",'Weekend 99 & 00 vs AVG'!$J$3,"" block price quotes"")" +"'AVG WD'!C8*IF(J2=""East"",(IF(AND($A31>7,$A31<24),HLOOKUP(C$29,$C$8:$N$10,2,FALSE),HLOOKUP(C$29,$C$8:$N$10,3,FALSE))),IF(AND($A31>6,$A31<23),HLOOKUP(C$29,$C$8:$N$10,2,FALSE),HLOOKUP(C$29,$C$8:$N$10,3,FALSE)))" +"IF(J2=""East"",(IF(AND($A31>7,$A31<24),HLOOKUP(C$29,$C$8:$N$10,2,FALSE),HLOOKUP(C$29,$C$8:$N$10,3,FALSE))),IF(AND($A31>6,$A31<23),HLOOKUP(C$29,$C$8:$N$10,2,FALSE),HLOOKUP(C$29,$C$8:$N$10,3,FALSE)))*'Historical 99 Scalers WD'!C6" +"IF(J2=""East"",(IF(AND($A31>7,$A31<24),HLOOKUP(C$29,$C$8:$N$10,2,FALSE),HLOOKUP(C$29,$C$8:$N$10,3,FALSE))),IF(AND($A31>6,$A31<23),HLOOKUP(C$29,$C$8:$N$10,2,FALSE),HLOOKUP(C$29,$C$8:$N$10,3,FALSE)))*'Historical 00 Scalers WD'!C6" +"IF(J31=""East"",(IF(AND($A60>7,$A60<24),HLOOKUP(C$29,$C$8:$N$10,2,FALSE),HLOOKUP(C$29,$C$8:$N$10,3,FALSE))),IF(AND($A60>6,$A60<23),HLOOKUP(C$29,$C$8:$N$10,2,FALSE),HLOOKUP(C$29,$C$8:$N$10,3,FALSE)))*'PX 99 + 00 WD'!C6" +"CONCATENATE(""Justification for Weekend Scaler to Simulate an Hourly California Price Exchange - Using "",'Weekend 99 & 00 vs AVG'!$J$3,"" block price quotes"")" +"'AVG WE'!C8*IF(J2=""East"",(IF(AND($A31>7,$A31<24),HLOOKUP(C$29,$C$8:$N$10,2,FALSE),HLOOKUP(C$29,$C$8:$N$10,3,FALSE))),IF(AND($A31>6,$A31<23),HLOOKUP(C$29,$C$8:$N$10,2,FALSE),HLOOKUP(C$29,$C$8:$N$10,3,FALSE)))" +"IF(J2=""East"",(IF(AND($A31>7,$A31<24),HLOOKUP(C$29,$C$8:$N$10,2,FALSE),HLOOKUP(C$29,$C$8:$N$10,3,FALSE))),IF(AND($A31>6,$A31<23),HLOOKUP(C$29,$C$8:$N$10,2,FALSE),HLOOKUP(C$29,$C$8:$N$10,3,FALSE)))*'Historical 99 Scalers WE'!C6" +"IF(J2=""East"",(IF(AND($A31>7,$A31<24),HLOOKUP(C$29,$C$8:$N$10,2,FALSE),HLOOKUP(C$29,$C$8:$N$10,3,FALSE))),IF(AND($A31>6,$A31<23),HLOOKUP(C$29,$C$8:$N$10,2,FALSE),HLOOKUP(C$29,$C$8:$N$10,3,FALSE)))*'Historical 00 Scalers WE'!C6" +"IF(J31=""East"",(IF(AND($A60>7,$A60<24),HLOOKUP(C$29,$C$146:$N$148,2,FALSE),HLOOKUP(C$29,$C$146:$N$148,3,FALSE))),IF(AND($A60>6,$A60<23),HLOOKUP(C$29,$C$146:$N$148,2,FALSE),HLOOKUP(C$29,$C$146:$N$148,3,FALSE)))*'PX 99 + 00 WE'!C6" +"CONCATENATE(""AVG WD 99 & 00 PX "",'Weekday 99 & 00 vs AVG'!$J$3,"" Scalers "")" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C15:C30),AVERAGE(C14:C29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C8:C14,C31),AVERAGE(C8:C13,C30:C31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(D15:D30),AVERAGE(D14:D29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(D8:D14,D31),AVERAGE(D8:D13,D30:D31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(E15:E30),AVERAGE(E14:E29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(E8:E14,E31),AVERAGE(E8:E13,E30:E31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(F15:F30),AVERAGE(F14:F29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(F8:F14,F31),AVERAGE(F8:F13,F30:F31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(G15:G30),AVERAGE(G14:G29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(G8:G14,G31),AVERAGE(G8:G13,G30:G31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(H15:H30),AVERAGE(H14:H29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(H8:H14,H31),AVERAGE(H8:H13,H30:H31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(I15:I30),AVERAGE(I14:I29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(I8:I14,I31),AVERAGE(I8:I13,I30:I31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(J15:J30),AVERAGE(J14:J29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(J8:J14,J31),AVERAGE(J8:J13,J30:J31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(K15:K30),AVERAGE(K14:K29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(K8:K14,K31),AVERAGE(K8:K13,K30:K31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(L15:L30),AVERAGE(L14:L29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(L8:L14,L31),AVERAGE(L8:L13,L30:L31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(M15:M30),AVERAGE(M14:M29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(M8:M14,M31),AVERAGE(M8:M13,M30:M31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(N15:N30),AVERAGE(N14:N29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(N8:N14,N31),AVERAGE(N8:N13,N30:N31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE('AVG WD'!C8:C10,'AVG WD'!C31),AVERAGE('AVG WD'!C8:C9,'AVG WD'!C30:C31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C11:C14),AVERAGE(C10:C13))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C15:C18),AVERAGE(C14:C17))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C19:C22),AVERAGE(C18:C21))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C23:C26),AVERAGE(C22:C25))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C27:C30),AVERAGE(C26:C29))" +"C41" +"CONCATENATE(""AVG WE 99 & 00 PX "",'Weekday 99 & 00 vs AVG'!$J$3,"" Scalers "")" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C15:C30),AVERAGE(C14:C29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C8:C14,C31),AVERAGE(C8:C13,C30:C31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(D15:D30),AVERAGE(D14:D29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(D8:D14,D31),AVERAGE(D8:D13,D30:D31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(E15:E30),AVERAGE(E14:E29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(E8:E14,E31),AVERAGE(E8:E13,E30:E31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(F15:F30),AVERAGE(F14:F29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(F8:F14,F31),AVERAGE(F8:F13,F30:F31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(G15:G30),AVERAGE(G14:G29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(G8:G14,G31),AVERAGE(G8:G13,G30:G31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(H15:H30),AVERAGE(H14:H29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(H8:H14,H31),AVERAGE(H8:H13,H30:H31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(I15:I30),AVERAGE(I14:I29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(I8:I14,I31),AVERAGE(I8:I13,I30:I31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(J15:J30),AVERAGE(J14:J29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(J8:J14,J31),AVERAGE(J8:J13,J30:J31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(K15:K30),AVERAGE(K14:K29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(K8:K14,K31),AVERAGE(K8:K13,K30:K31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(L15:L30),AVERAGE(L14:L29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(L8:L14,L31),AVERAGE(L8:L13,L30:L31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(M15:M30),AVERAGE(M14:M29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(M8:M14,M31),AVERAGE(M8:M13,M30:M31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(N15:N30),AVERAGE(N14:N29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(N8:N14,N31),AVERAGE(N8:N13,N30:N31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE('AVG WE'!C8:C10,'AVG WE'!C31),AVERAGE('AVG WE'!C8:C9,'AVG WE'!C30:C31))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C11:C14),AVERAGE(C10:C13))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C15:C18),AVERAGE(C14:C17))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C19:C22),AVERAGE(C18:C21))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C23:C26),AVERAGE(C22:C25))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C27:C30),AVERAGE(C26:C29))" +"C41" +"CONCATENATE(""Weekday 1999 - "",'Weekday 99 & 00 vs AVG'!$J$3,"" - Historical Price Relationship"")" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C13:C28),AVERAGE(C12:C27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C6:C12,C29),AVERAGE(C6:C11,C28:C29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(D13:D28),AVERAGE(D12:D27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(D6:D12,D29),AVERAGE(D6:D11,D28:D29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(E13:E28),AVERAGE(E12:E27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(E6:E12,E29),AVERAGE(E6:E11,E28:E29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(F13:F28),AVERAGE(F12:F27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(F6:F12,F29),AVERAGE(F6:F11,F28:F29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(G13:G28),AVERAGE(G12:G27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(G6:G12,G29),AVERAGE(G6:G11,G28:G29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(H13:H28),AVERAGE(H12:H27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(H6:H12,H29),AVERAGE(H6:H11,H28:H29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(I13:I28),AVERAGE(I12:I27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(I6:I12,I29),AVERAGE(I6:I11,I28:I29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(J13:J28),AVERAGE(J12:J27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(J6:J12,J29),AVERAGE(J6:J11,J28:J29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(K13:K28),AVERAGE(K12:K27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(K6:K12,K29),AVERAGE(K6:K11,K28:K29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(L13:L28),AVERAGE(L12:L27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(L6:L12,L29),AVERAGE(L6:L11,L28:L29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(M13:M28),AVERAGE(M12:M27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(M6:M12,M29),AVERAGE(M6:M11,M28:M29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(N13:N28),AVERAGE(N12:N27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(N6:N12,N29),AVERAGE(N6:N11,N28:N29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C6:C8,C29),AVERAGE(C6:C7,C28:C29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C9:C12),AVERAGE(C8:C11))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C13:C16),AVERAGE(C12:C15))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C17:C20),AVERAGE(C16:C19))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C21:C24),AVERAGE(C20:C23))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C25:C28),AVERAGE(C24:C27))" +"CONCATENATE(""Weekday 2000 - "",'[1]Weekday Current vs Hist'!$J$3,"" - Historical Price Relationship"")" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C13:C28),AVERAGE(C12:C27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C6:C12,C29),AVERAGE(C6:C11,C28:C29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(D13:D28),AVERAGE(D12:D27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(D6:D12,D29),AVERAGE(D6:D11,D28:D29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(E13:E28),AVERAGE(E12:E27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(E6:E12,E29),AVERAGE(E6:E11,E28:E29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(F13:F28),AVERAGE(F12:F27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(F6:F12,F29),AVERAGE(F6:F11,F28:F29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(G13:G28),AVERAGE(G12:G27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(G6:G12,G29),AVERAGE(G6:G11,G28:G29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(H13:H28),AVERAGE(H12:H27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(H6:H12,H29),AVERAGE(H6:H11,H28:H29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(I13:I28),AVERAGE(I12:I27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(I6:I12,I29),AVERAGE(I6:I11,I28:I29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(J13:J28),AVERAGE(J12:J27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(J6:J12,J29),AVERAGE(J6:J11,J28:J29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(K13:K28),AVERAGE(K12:K27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(K6:K12,K29),AVERAGE(K6:K11,K28:K29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(L13:L28),AVERAGE(L12:L27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(L6:L12,L29),AVERAGE(L6:L11,L28:L29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(M13:M28),AVERAGE(M12:M27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(M6:M12,M29),AVERAGE(M6:M11,M28:M29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(N13:N28),AVERAGE(N12:N27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(N6:N12,N29),AVERAGE(N6:N11,N28:N29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""West"",""Monday through Saturday; Hours 7 through 22"",""Monday through Saturday; Hours 8 through 23"")" +"IF('[1]Weekday Current vs Hist'!$J$2=""West"",""Monday through Sunday; Hours 1 through 6, and Hours 23 & 24"",""Monday through Sunday; Hours 1 through 7, and Hours 24"")" +"IF('[1]Weekday Current vs Hist'!$J$2=""West"",""Sunday; Hours 7 through 22"",""Sunday; Hours 8 through 23"")" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C6:C8,C29),AVERAGE(C6:C7,C28:C29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C9:C12),AVERAGE(C8:C11))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C13:C16),AVERAGE(C12:C15))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C17:C20),AVERAGE(C16:C19))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C21:C24),AVERAGE(C20:C23))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C25:C28),AVERAGE(C24:C27))" +"CONCATENATE(""Weekend 2000 - "",'[1]Weekday Current vs Hist'!$J$3,"" - Historical Price Relationship"")" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C13:C28),AVERAGE(C12:C27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C6:C12,C29),AVERAGE(C6:C11,C28:C29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(D13:D28),AVERAGE(D12:D27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(D6:D12,D29),AVERAGE(D6:D11,D28:D29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(E13:E28),AVERAGE(E12:E27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(E6:E12,E29),AVERAGE(E6:E11,E28:E29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(F13:F28),AVERAGE(F12:F27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(F6:F12,F29),AVERAGE(F6:F11,F28:F29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(G13:G28),AVERAGE(G12:G27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(G6:G12,G29),AVERAGE(G6:G11,G28:G29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(H13:H28),AVERAGE(H12:H27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(H6:H12,H29),AVERAGE(H6:H11,H28:H29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(I13:I28),AVERAGE(I12:I27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(I6:I12,I29),AVERAGE(I6:I11,I28:I29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(J13:J28),AVERAGE(J12:J27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(J6:J12,J29),AVERAGE(J6:J11,J28:J29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(K13:K28),AVERAGE(K12:K27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(K6:K12,K29),AVERAGE(K6:K11,K28:K29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(L13:L28),AVERAGE(L12:L27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(L6:L12,L29),AVERAGE(L6:L11,L28:L29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(M13:M28),AVERAGE(M12:M27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(M6:M12,M29),AVERAGE(M6:M11,M28:M29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(N13:N28),AVERAGE(N12:N27))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(N6:N12,N29),AVERAGE(N6:N11,N28:N29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""West"",""Monday through Saturday; Hours 7 through 22"",""Monday through Saturday; Hours 8 through 23"")" +"IF('[1]Weekday Current vs Hist'!$J$2=""West"",""Monday through Sunday; Hours 1 through 6, and Hours 23 & 24"",""Monday through Sunday; Hours 1 through 7, and Hours 24"")" +"IF('[1]Weekday Current vs Hist'!$J$2=""West"",""Sunday; Hours 7 through 22"",""Sunday; Hours 8 through 23"")" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C6:C8,C29),AVERAGE(C6:C7,C28:C29))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C9:C12),AVERAGE(C8:C11))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C13:C16),AVERAGE(C12:C15))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C17:C20),AVERAGE(C16:C19))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C21:C24),AVERAGE(C20:C23))" +"IF('[1]Weekday Current vs Hist'!$J$2=""East"",AVERAGE(C25:C28),AVERAGE(C24:C27))" +"CONCATENATE(""Weekend 1999 - "",'Weekday 99 & 00 vs AVG'!$J$3,"" - Historical Price Relationship"")" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C13:C28),AVERAGE(C12:C27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C6:C12,C29),AVERAGE(C6:C11,C28:C29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(D13:D28),AVERAGE(D12:D27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(D6:D12,D29),AVERAGE(D6:D11,D28:D29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(E13:E28),AVERAGE(E12:E27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(E6:E12,E29),AVERAGE(E6:E11,E28:E29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(F13:F28),AVERAGE(F12:F27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(F6:F12,F29),AVERAGE(F6:F11,F28:F29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(G13:G28),AVERAGE(G12:G27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(G6:G12,G29),AVERAGE(G6:G11,G28:G29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(H13:H28),AVERAGE(H12:H27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(H6:H12,H29),AVERAGE(H6:H11,H28:H29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(I13:I28),AVERAGE(I12:I27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(I6:I12,I29),AVERAGE(I6:I11,I28:I29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(J13:J28),AVERAGE(J12:J27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(J6:J12,J29),AVERAGE(J6:J11,J28:J29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(K13:K28),AVERAGE(K12:K27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(K6:K12,K29),AVERAGE(K6:K11,K28:K29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(L13:L28),AVERAGE(L12:L27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(L6:L12,L29),AVERAGE(L6:L11,L28:L29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(M13:M28),AVERAGE(M12:M27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(M6:M12,M29),AVERAGE(M6:M11,M28:M29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(N13:N28),AVERAGE(N12:N27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(N6:N12,N29),AVERAGE(N6:N11,N28:N29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C6:C8,C29),AVERAGE(C6:C7,C28:C29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C9:C12),AVERAGE(C8:C11))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C13:C16),AVERAGE(C12:C15))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C17:C20),AVERAGE(C16:C19))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C21:C24),AVERAGE(C20:C23))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C25:C28),AVERAGE(C24:C27))" +"CONCATENATE(""Weekday 2000 - "",'Weekday 99 & 00 vs AVG'!$J$3,"" - Historical Price Relationship"")" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C13:C28),AVERAGE(C12:C27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C6:C12,C29),AVERAGE(C6:C11,C28:C29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(D13:D28),AVERAGE(D12:D27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(D6:D12,D29),AVERAGE(D6:D11,D28:D29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(E13:E28),AVERAGE(E12:E27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(E6:E12,E29),AVERAGE(E6:E11,E28:E29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(F13:F28),AVERAGE(F12:F27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(F6:F12,F29),AVERAGE(F6:F11,F28:F29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(G13:G28),AVERAGE(G12:G27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(G6:G12,G29),AVERAGE(G6:G11,G28:G29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(H13:H28),AVERAGE(H12:H27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(H6:H12,H29),AVERAGE(H6:H11,H28:H29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(I13:I28),AVERAGE(I12:I27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(I6:I12,I29),AVERAGE(I6:I11,I28:I29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(J13:J28),AVERAGE(J12:J27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(J6:J12,J29),AVERAGE(J6:J11,J28:J29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(K13:K28),AVERAGE(K12:K27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(K6:K12,K29),AVERAGE(K6:K11,K28:K29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(L13:L28),AVERAGE(L12:L27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(L6:L12,L29),AVERAGE(L6:L11,L28:L29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(M13:M28),AVERAGE(M12:M27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(M6:M12,M29),AVERAGE(M6:M11,M28:M29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(N13:N28),AVERAGE(N12:N27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(N6:N12,N29),AVERAGE(N6:N11,N28:N29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C6:C8,C29),AVERAGE(C6:C7,C28:C29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C9:C12),AVERAGE(C8:C11))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C13:C16),AVERAGE(C12:C15))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C17:C20),AVERAGE(C16:C19))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C21:C24),AVERAGE(C20:C23))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C25:C28),AVERAGE(C24:C27))" +"CONCATENATE(""Weekend 2000 - "",'Weekday 99 & 00 vs AVG'!$J$3,"" - Historical Price Relationship"")" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C13:C28),AVERAGE(C12:C27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C6:C12,C29),AVERAGE(C6:C11,C28:C29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(D13:D28),AVERAGE(D12:D27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(D6:D12,D29),AVERAGE(D6:D11,D28:D29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(E13:E28),AVERAGE(E12:E27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(E6:E12,E29),AVERAGE(E6:E11,E28:E29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(F13:F28),AVERAGE(F12:F27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(F6:F12,F29),AVERAGE(F6:F11,F28:F29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(G13:G28),AVERAGE(G12:G27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(G6:G12,G29),AVERAGE(G6:G11,G28:G29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(H13:H28),AVERAGE(H12:H27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(H6:H12,H29),AVERAGE(H6:H11,H28:H29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(I13:I28),AVERAGE(I12:I27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(I6:I12,I29),AVERAGE(I6:I11,I28:I29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(J13:J28),AVERAGE(J12:J27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(J6:J12,J29),AVERAGE(J6:J11,J28:J29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(K13:K28),AVERAGE(K12:K27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(K6:K12,K29),AVERAGE(K6:K11,K28:K29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(L13:L28),AVERAGE(L12:L27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(L6:L12,L29),AVERAGE(L6:L11,L28:L29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(M13:M28),AVERAGE(M12:M27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(M6:M12,M29),AVERAGE(M6:M11,M28:M29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(N13:N28),AVERAGE(N12:N27))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(N6:N12,N29),AVERAGE(N6:N11,N28:N29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C6:C8,C29),AVERAGE(C6:C7,C28:C29))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C9:C12),AVERAGE(C8:C11))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C13:C16),AVERAGE(C12:C15))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C17:C20),AVERAGE(C16:C19))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C21:C24),AVERAGE(C20:C23))" +"IF('Weekday 99 & 00 vs AVG'!$J$2=""East"",AVERAGE(C25:C28),AVERAGE(C24:C27))" +"CONCATENATE(""Justification for Weekend Scaler to Simulate an Hourly California Price Exchange - Using "",'Weekend 99 & 00 vs AVG'!$J$3,"" block price quotes"")" +"'AVG WD'!C8*IF(J2=""East"",(IF(AND($A31>7,$A31<24),HLOOKUP(C$29,$C$8:$N$10,2,FALSE),HLOOKUP(C$29,$C$8:$N$10,3,FALSE))),IF(AND($A31>6,$A31<23),HLOOKUP(C$29,$C$8:$N$10,2,FALSE),HLOOKUP(C$29,$C$8:$N$10,3,FALSE)))" +"IF(J2=""East"",(IF(AND($A31>7,$A31<24),HLOOKUP(C$29,$C$8:$N$10,2,FALSE),HLOOKUP(C$29,$C$8:$N$10,3,FALSE))),IF(AND($A31>6,$A31<23),HLOOKUP(C$29,$C$8:$N$10,2,FALSE),HLOOKUP(C$29,$C$8:$N$10,3,FALSE)))*'Historical 99 Scalers WD'!C6" +"IF(J2=""East"",(IF(AND($A31>7,$A31<24),HLOOKUP(C$29,$C$8:$N$10,2,FALSE),HLOOKUP(C$29,$C$8:$N$10,3,FALSE))),IF(AND($A31>6,$A31<23),HLOOKUP(C$29,$C$8:$N$10,2,FALSE),HLOOKUP(C$29,$C$8:$N$10,3,FALSE)))*'Historical 00 Scalers WD'!C6" +"IF($J$2=""East"",(IF(AND($A60>7,$A60<24),HLOOKUP(C$29,$C$8:$N$10,2,FALSE),HLOOKUP(C$29,$C$8:$N$10,3,FALSE))),IF(AND($A60>6,$A60<23),HLOOKUP(C$29,$C$8:$N$10,2,FALSE),HLOOKUP(C$29,$C$8:$N$10,3,FALSE)))*'PX 99 + 00 WD'!C6" +"CONCATENATE(""Justification for Weekend Scaler to Simulate an Hourly California Price Exchange - Using "",'Weekend 99 & 00 vs AVG'!$J$3,"" block price quotes"")" +"'AVG WE'!C8*IF(J2=""East"",(IF(AND($A31>7,$A31<24),HLOOKUP(C$29,$C$8:$N$10,2,FALSE),HLOOKUP(C$29,$C$8:$N$10,3,FALSE))),IF(AND($A31>6,$A31<23),HLOOKUP(C$29,$C$8:$N$10,2,FALSE),HLOOKUP(C$29,$C$8:$N$10,3,FALSE)))" +"IF(J2=""East"",(IF(AND($A31>7,$A31<24),HLOOKUP(C$29,$C$8:$N$10,2,FALSE),HLOOKUP(C$29,$C$8:$N$10,3,FALSE))),IF(AND($A31>6,$A31<23),HLOOKUP(C$29,$C$8:$N$10,2,FALSE),HLOOKUP(C$29,$C$8:$N$10,3,FALSE)))*'Historical 99 Scalers WE'!C6" +"IF(J2=""East"",(IF(AND($A31>7,$A31<24),HLOOKUP(C$29,$C$8:$N$10,2,FALSE),HLOOKUP(C$29,$C$8:$N$10,3,FALSE))),IF(AND($A31>6,$A31<23),HLOOKUP(C$29,$C$8:$N$10,2,FALSE),HLOOKUP(C$29,$C$8:$N$10,3,FALSE)))*'Historical 00 Scalers WE'!C6" +"IF(J31=""East"",(IF(AND($A60>7,$A60<24),HLOOKUP(C$29,$C$146:$N$148,2,FALSE),HLOOKUP(C$29,$C$146:$N$148,3,FALSE))),IF(AND($A60>6,$A60<23),HLOOKUP(C$29,$C$146:$N$148,2,FALSE),HLOOKUP(C$29,$C$146:$N$148,3,FALSE)))*'PX 99 + 00 WE'!C6" +"VLOOKUP(WEEKDAY(C4),P4:Q10,2)" +"A12" +"VLOOKUP(WEEKDAY(G4),P4:Q10,2)" +"A18" +"K8" +"SUM(B12:B18)" +"IF(ABS(MAX(D12:D18))0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F9+Deals!F10+Deals!F11" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD118" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E10:AC10)" +"F93" +"F123" +"SUM(AA83:AC83)" +"AD88*D83" +"D93-0.25" +"D93+0.56" +"SUM(AD14:AD68)" +"SUM(AD71:AD91)" +"SUM(AE70:AE91)" +"SUM(AD90:AD92)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E10:AC10)" +"F116" +"F146" +"SUM(AA106:AC106)" +"SUM(F113:AC113)" +"SUM(F114:AC114)" +"D116-0.25" +"D116+0.56" +"SUM(AD14:AD71)" +"SUM(AD71:AD107)" +"SUM(AD107:AD110)" +"SUM(B4:Y4)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F9+Deals!F10+Deals!F11" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD136" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E10:AC10)" +"F116" +"F146" +"SUM(AA106:AC106)" +"SUM(F113:AC113)" +"SUM(F114:AC114)" +"D116-0.25" +"D116+0.56" +"SUM(AD14:AD71)" +"SUM(AD71:AD107)" +"SUM(AD107:AD110)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E10:AC10)" +"F112" +"F142" +"SUM(AA102:AC102)" +"SUM(F109:AC109)" +"SUM(F110:AC110)" +"D112-0.25" +"D112+0.56" +"SUM(AD14:AD75)" +"SUM(AD75:AD103)" +"SUM(AD103:AD106)" +"SUM(B4:Y4)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F9+Deals!F10+Deals!F11" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD132" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E10:AC10)" +"F112" +"F142" +"SUM(AA102:AC102)" +"SUM(F109:AC109)" +"SUM(F110:AC110)" +"D112-0.25" +"D112+0.56" +"SUM(AD14:AD75)" +"SUM(AD75:AD103)" +"SUM(AD103:AD106)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E11:AC11)" +"F106" +"F136" +"SUM(F103:AC103)" +"SUM(F104:AC104)" +"D106-0.25" +"D106+0.56" +"SUM(AD19:AD89)" +"SUM(AD89:AD97)" +"SUM(AD97:AD100)" +"SUM(B4:Y4)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F17" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"SUM(Deals!F9:'Deals'!F16)" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD126" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E11:AC11)" +"F106" +"F136" +"SUM(F103:AC103)" +"SUM(F104:AC104)" +"D106-0.25" +"D106+0.56" +"SUM(AD19:AD89)" +"SUM(AD89:AD97)" +"SUM(AD97:AD100)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E10:AC10)" +"F106" +"F136" +"SUM(AA97:AC97)" +"SUM(F104:AC104)" +"D106-0.25" +"D106+0.56" +"SUM(AD23:AD86)" +"SUM(AD87:AD97)" +"SUM(AD98:AD100)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F21" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(Deals!F9:'Deals'!F21)" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD126" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E10:AC10)" +"F106" +"F136" +"SUM(AA97:AC97)" +"SUM(F104:AC104)" +"D106-0.25" +"D106+0.56" +"SUM(AD23:AD86)" +"SUM(AD87:AD97)" +"SUM(AD98:AD100)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E9:AC9)" +"F96" +"F126" +"SUM(AA84:AC84)" +"SUM(F94:AC94)" +"D96-0.25" +"D96+0.56" +"SUM(AD24:AD80)" +"SUM(AD81:AD87)" +"SUM(AD88:AD90)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(Deals!F8:'Deals'!F22)" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD116" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E9:AC9)" +"F96" +"F126" +"SUM(AA84:AC84)" +"SUM(F94:AC94)" +"D96-0.25" +"D96+0.56" +"SUM(AD24:AD80)" +"SUM(AD81:AD87)" +"SUM(AD88:AD90)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E9:AC9)" +"F98" +"F128" +"SUM(AA88:AC88)" +"SUM(F96:AC96)" +"D98-0.25" +"D98+0.56" +"SUM(AD24:AD84)" +"SUM(AD85:AD89)" +"SUM(AD90:AD92)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(Deals!F8:'Deals'!F22)" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD118" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E9:AC9)" +"F98" +"F128" +"SUM(AA88:AC88)" +"SUM(F96:AC96)" +"D98-0.25" +"D98+0.56" +"SUM(AD24:AD84)" +"SUM(AD85:AD89)" +"SUM(AD90:AD92)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E11:AC11)" +"F97" +"F127" +"SUM(AA80:AC80)" +"SUM(F95:AC95)" +"D97-0.25" +"D97+0.56" +"SUM(AD15:AD76)" +"SUM(AD77:AD88)" +"SUM(AD89:AD91)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(Deals!F8:'Deals'!F13)" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD117" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E11:AC11)" +"F97" +"F127" +"SUM(AA80:AC80)" +"SUM(F95:AC95)" +"D97-0.25" +"D97+0.56" +"SUM(AD15:AD76)" +"SUM(AD77:AD88)" +"SUM(AD89:AD91)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E11:AC11)" +"F103" +"F133" +"SUM(AA90:AC90)" +"SUM(F101:AC101)" +"D103-0.25" +"D103+0.56" +"SUM(AD15:AD86)" +"SUM(AD87:AD94)" +"SUM(AD95:AD97)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(Deals!F8:'Deals'!F13)" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD123" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E11:AC11)" +"F103" +"F133" +"SUM(AA90:AC90)" +"SUM(F101:AC101)" +"D103-0.25" +"D103+0.56" +"SUM(AD15:AD86)" +"SUM(AD87:AD94)" +"SUM(AD95:AD97)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E10:AC10)" +"F99" +"F129" +"SUM(AA84:AC84)" +"SUM(F97:AC97)" +"D99-0.25" +"D99+0.56" +"SUM(AD23:AD80)" +"SUM(AD81:AD90)" +"SUM(AD91:AD93)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F21" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(Deals!F8:'Deals'!F21)" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD119" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E10:AC10)" +"F99" +"F129" +"SUM(AA84:AC84)" +"SUM(F97:AC97)" +"D99-0.25" +"D99+0.56" +"SUM(AD23:AD80)" +"SUM(AD81:AD90)" +"SUM(AD91:AD93)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E9:AC9)" +"F94" +"F124" +"SUM(AA78:AC78)" +"SUM(F92:AC92)" +"SUM(AD14:AD64)+SUM(AD68:AD74)" +"SUM(AD74:AD76)+SUM(AD77:AD83)" +"SUM(AD86:AD88)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD114" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"G4*F4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E9:AC9)" +"F94" +"F124" +"SUM(AA78:AC78)" +"SUM(F92:AC92)" +"SUM(AD14:AD64)+SUM(AD68:AD74)" +"SUM(AD74:AD76)+SUM(AD77:AD83)" +"SUM(AD86:AD88)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E9:AC9)" +"F94" +"F124" +"SUM(AA78:AC78)" +"SUM(F92:AC92)" +"SUM(AD14:AD64)+SUM(AD68:AD74)" +"SUM(AD74:AD76)+SUM(AD77:AD83)" +"SUM(AD86:AD88)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD114" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"G4*F4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E9:AC9)" +"F94" +"F124" +"SUM(AA78:AC78)" +"SUM(F92:AC92)" +"SUM(AD14:AD64)+SUM(AD68:AD74)" +"SUM(AD74:AD76)+SUM(AD77:AD83)" +"SUM(AD86:AD88)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E9:AC9)" +"F99" +"F129" +"SUM(AA83:AC83)" +"SUM(F97:AC97)" +"SUM(AD14:AD74)+SUM(AD75:AD79)" +"SUM(AD79:AD81)+SUM(AD82:AD87)" +"SUM(AD91:AD93)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD119" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"G4*F4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E9:AC9)" +"F99" +"F129" +"SUM(AA83:AC83)" +"SUM(F97:AC97)" +"SUM(AD14:AD74)+SUM(AD75:AD79)" +"SUM(AD79:AD81)+SUM(AD82:AD87)" +"SUM(AD91:AD93)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E9:AC9)" +"F107" +"F137" +"SUM(AA95:AC95)" +"SUM(F105:AC105)" +"SUM(AD14:AD73)+SUM(AD74:AD81)" +"SUM(AD81:AD83)+SUM(AD84:AD96)" +"SUM(AD99:AD101)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD127" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"G4*F4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E9:AC9)" +"F107" +"F137" +"SUM(AA95:AC95)" +"SUM(F105:AC105)" +"SUM(AD14:AD73)+SUM(AD74:AD81)" +"SUM(AD81:AD83)+SUM(AD84:AD96)" +"SUM(AD99:AD101)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E9:AC9)" +"F97" +"F127" +"SUM(AA81:AC81)" +"SUM(F95:AC95)" +"SUM(AD14:AD64)+SUM(AD69:AD74)" +"SUM(AD74:AD79)+SUM(AD80:AD86)" +"SUM(AD89:AD91)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD117" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"G4*F4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E9:AC9)" +"F97" +"F127" +"SUM(AA81:AC81)" +"SUM(F95:AC95)" +"SUM(AD14:AD64)+SUM(AD69:AD74)" +"SUM(AD74:AD79)+SUM(AD80:AD86)" +"SUM(AD89:AD91)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD118" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E8:AC8)" +"F98" +"F128" +"SUM(AA85:AC85)" +"SUM(F96:AC96)" +"SUM(AD16:AD66)+SUM(AD76:AD80)" +"SUM(AD80:AD83)+SUM(AD84:AD87)" +"SUM(AD90:AD92)" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"G4*F4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD118" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD114" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E8:AC8)" +"F94" +"F124" +"SUM(AA80:AC80)" +"SUM(F92:AC92)" +"SUM(AD16:AD66)+SUM(AD72:AD75)" +"SUM(AD75:AD78)+SUM(AD79:AD83)" +"SUM(AD86:AD88)" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"G4*F4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD114" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD121" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E8:AC8)" +"F101" +"F131" +"SUM(AA84:AC84)" +"SUM(F99:AC99)" +"SUM(AD16:AD66)+SUM(AD73:AD77)" +"SUM(AD77:AD82)+SUM(AD83:AD92)" +"SUM(AD94:AD95)" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"G4*F4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD121" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"CONCATENATE(""ERCOT Load Forecast "",TEXT(C3,""ddd mm/dd""))" +"CONCATENATE(YEAR($B$3),IF(MONTH($B$3)<10,0,""""),MONTH($B$3),IF(DAY($B$3)<10,0,""""),DAY($B$3),""ERCOT_FLOW.xls"")" +"CONCATENATE(YEAR($B$3),IF(MONTH($B$3)<10,0,""""),MONTH($B$3),IF(DAY($B$3)<10,0,""""),DAY($B$3),""ERCOT_LOAD.xls"")" +"C3-1" +"TODAY()" +"C3+1" +"TEXT(WEEKDAY(B3),""ddd"")" +"HLOOKUP(B$3,[1]daily_archive!$B$3:$IG$27,2,FALSE)" +"HLOOKUP(B$3,[1]daily_archive!$B$3:$IG$27,3,FALSE)" +"HLOOKUP(B$3,[1]daily_archive!$B$3:$IG$27,4,FALSE)" +"HLOOKUP(B$3,[1]daily_archive!$B$3:$IG$27,5,FALSE)" +"HLOOKUP(B$3,[1]daily_archive!$B$3:$IG$27,6,FALSE)" +"HLOOKUP(B$3,[1]daily_archive!$B$3:$IG$27,7,FALSE)" +"HLOOKUP(B$3,[1]daily_archive!$B$3:$IG$27,8,FALSE)" +"HLOOKUP(B$3,[1]daily_archive!$B$3:$IG$27,9,FALSE)" +"HLOOKUP(B$3,[1]daily_archive!$B$3:$IG$27,10,FALSE)" +"HLOOKUP(B$3,[1]daily_archive!$B$3:$IG$27,11,FALSE)" +"HLOOKUP(B$3,[1]daily_archive!$B$3:$IG$27,12,FALSE)" +"HLOOKUP(B$3,[1]daily_archive!$B$3:$IG$27,13,FALSE)" +"HLOOKUP(B$3,[1]daily_archive!$B$3:$IG$27,14,FALSE)" +"HLOOKUP(B$3,[1]daily_archive!$B$3:$IG$27,15,FALSE)" +"HLOOKUP(B$3,[1]daily_archive!$B$3:$IG$27,16,FALSE)" +"HLOOKUP(B$3,[1]daily_archive!$B$3:$IG$27,17,FALSE)" +"HLOOKUP(B$3,[1]daily_archive!$B$3:$IG$27,18,FALSE)" +"HLOOKUP(B$3,[1]daily_archive!$B$3:$IG$27,19,FALSE)" +"HLOOKUP(B$3,[1]daily_archive!$B$3:$IG$27,20,FALSE)" +"HLOOKUP(B$3,[1]daily_archive!$B$3:$IG$27,21,FALSE)" +"HLOOKUP(B$3,[1]daily_archive!$B$3:$IG$27,22,FALSE)" +"HLOOKUP(B$3,[1]daily_archive!$B$3:$IG$27,23,FALSE)" +"HLOOKUP(B$3,[1]daily_archive!$B$3:$IG$27,24,FALSE)" +"HLOOKUP(B$3,[1]daily_archive!$B$3:$IG$27,25,FALSE)" +"HLOOKUP(B$3,[1]daily_archive!$B$3:$IG$32,27,FALSE)" +"HLOOKUP(B$3,[1]daily_archive!$B$3:$IG$32,28,FALSE)" +"HLOOKUP(B$3,[1]daily_archive!$B$3:$IG$32,29,FALSE)" +"HLOOKUP(B$3,[1]daily_archive!$B$3:$IG$32,30,FALSE)" +"[1]daily_archive!B67" +"[1]daily_archive!C56+C103+C104" +"C38-C31" +"IF(OR(WEEKDAY(H$3)=1,WEEKDAY(H$3)=7),"""",VLOOKUP(H$3,[2]Sheet1!$A$1:$D$65536,3,FALSE))" +"IF(OR(WEEKDAY(H$3)=1,WEEKDAY(H$3)=7),"""",VLOOKUP(H$3,[2]Sheet1!$A$1:$D$65536,4,FALSE))" +"[1]bigE_crvs!M18" +"[1]bigE_crvs!O18" +"EOMONTH((EOMONTH($C$3,0)+1),0)" +"H45" +"IF(OR(WEEKDAY($B$3)=1,WEEKDAY($B$3)=7),$B$3-2,$B$3)" +"CONCATENATE(""R6_"",IF(MONTH($J$45)<10,0,""""),MONTH($J$45),IF(DAY($J$45)<10,0,""""),DAY($J$45),"".xls"")" +"CONCATENATE(""R5_"",IF(MONTH($J$45)<10,0,""""),MONTH($J$45),IF(DAY($J$45)<10,0,""""),DAY($J$45),"".xls"")" +"IF(OR(WEEKDAY(B$3)=1,WEEKDAY(B$3)=7),"""",VLOOKUP(B$3,[1]xmim!$G$1:$H$65536,2))" +"VLOOKUP(D$3,[1]bigE_crvs!$A$1:$D$65536,3)" +"IF(HLOOKUP(B$3,[1]daily_archive!$B$3:$GT$35,33,FALSE)="""","""",HLOOKUP(B$3,[1]daily_archive!$B$3:$GT$35,33,FALSE))" +"IF(OR(WEEKDAY(B$3)=1,WEEKDAY(B$3)=7),"""",VLOOKUP(B$3,[1]xmim!$K$1:$L$65536,2))" +"VLOOKUP(D$3,[1]bigE_crvs!$F$1:$I$65536,3)" +"IF(OR(WEEKDAY(B$3)=1,WEEKDAY(B$3)=7),"""",VLOOKUP(B$3,[1]xmim!$A$1:$B$65536,2))" +"IF(OR(WEEKDAY(B$3)=1,WEEKDAY(B$3)=7),"""",VLOOKUP(B$3,[1]xmim!$C$1:$D$65536,2))" +"IF(OR(WEEKDAY(B$3)=1,WEEKDAY(B$3)=7),"""",VLOOKUP(B$3,[1]xmim!$E$1:$F$65536,2))" +"IF(OR(B47="""",B51=""""),"""",B47/B51*1000)" +"CONCATENATE(VLOOKUP(B$3,[1]temps!$AN$3:$AZ$520,2),"" / "",VLOOKUP(B$3,[1]temps!$AN$3:$AZ$520,3))" +"CONCATENATE(VLOOKUP(B$3,[1]temps!$BE$3:$BQ$367,2,FALSE),"" / "",VLOOKUP(B$3,[1]temps!$BE$3:$BQ$367,3,FALSE))" +"CONCATENATE(VLOOKUP(B$3,[1]temps!$AN$3:$AZ$520,4),"" / "",VLOOKUP(B$3,[1]temps!$AN$3:$AZ$520,5))" +"CONCATENATE(VLOOKUP(B$3,[1]temps!$BE$3:$BQ$367,4,FALSE),"" / "",VLOOKUP(B$3,[1]temps!$BE$3:$BQ$367,5,FALSE))" +"CONCATENATE(VLOOKUP(B$3,[1]temps!$AN$3:$AZ$520,6),"" / "",VLOOKUP(B$3,[1]temps!$AN$3:$AZ$520,7))" +"CONCATENATE(VLOOKUP(B$3,[1]temps!$BE$3:$BQ$367,6,FALSE),"" / "",VLOOKUP(B$3,[1]temps!$BE$3:$BQ$367,7,FALSE))" +"CONCATENATE(VLOOKUP(B$3,[1]temps!$AN$3:$AZ$520,8),"" / "",VLOOKUP(B$3,[1]temps!$AN$3:$AZ$520,9))" +"CONCATENATE(VLOOKUP(B$3,[1]temps!$BE$3:$BQ$367,8,FALSE),"" / "",VLOOKUP(B$3,[1]temps!$BE$3:$BQ$367,9,FALSE))" +"CONCATENATE(VLOOKUP(B$3,[1]temps!$AN$3:$AZ$520,10),"" / "",VLOOKUP(B$3,[1]temps!$AN$3:$AZ$520,11))" +"CONCATENATE(VLOOKUP(B$3,[1]temps!$BE$3:$BQ$367,10,FALSE),"" / "",VLOOKUP(B$3,[1]temps!$BE$3:$BQ$367,11,FALSE))" +"CONCATENATE(VLOOKUP(B$3,[1]temps!$AN$3:$AZ$520,12),"" / "",VLOOKUP(B$3,[1]temps!$AN$3:$AZ$520,13))" +"CONCATENATE(VLOOKUP(B$3,[1]temps!$BE$3:$BQ$367,12,FALSE),"" / "",VLOOKUP(B$3,[1]temps!$BE$3:$BQ$367,13,FALSE))" +"[1]stack!$R$7-B88" +"[1]stack!$R$6-B89" +"[1]stack!$R$8-B90" +"[1]stack!$R$2-B91" +"[1]stack!$R$9-B92" +"[1]stack!$R$10-B93" +"[1]stack!$R$11-B94" +"[1]stack!$R$12-B95" +"[1]stack!$R$4-B96" +"[1]stack!$R$5-B97" +"[1]stack!$R$3-B98" +"SUM(B73:B83)" +"SUM(I73:$I$83)" +"[1]outages!AB2" +"MW*OFFSET(SF_anchor,radio_button_value,2,1,1)" +"MW*OFFSET(SF_anchor,radio_button_value,1,1,1)" +"F4-F2" +"F4-F3" +"F2-F3" +"F2-F4" +"F3-F4" +"F3-F2" +"P55" +"P55" +"P55" +"($B$3+0.07)*7.7+2.25" +"SUM(C7:T7)" +"(IF(U7>0,VLOOKUP(U7,'Gas Calculator'!D3:E503,2),0))" +"((B$3+0.06)*AC7+H$3)*U7" +"U7*AC7" +"SUM(C7:C30)" +"SUM(G31:T31)" +"4.23-0.22" +"1.18-0.22" +"AG22" +"AG22" +"AG27" +"AG27" +"C6" +"16*100" +"(C5*C31)+(D5*D31)+(E5*E31)+(F5*F31)+(G5*G31)+(H5*H31)+(I5*I31)+(J5*J31)+(K5*K31)+(L5*L31)+(M5*M31)+(N5*N31)+(O5*O31)+(P5*P31)+(Q5*Q31)+(R5*R31)+(S5*S31)+(T5*T31)" +"(C5*C31)+(D5*D31)+(E5*E31)+(F5*F31)+(G5*G31)+(H5*H31)+(I5*I31)+(J5*J31)+(K5*K31)+(L5*L31)+(M5*M31)+(N5*N31)+(O5*O31)+(P5*P31)+(Q5*Q31)+(R5*R31)+(S5*S31)+(T5*T31)" +"C34+D34+E34+F34" +"C34+D34+E34+F34" +"(G36*G31)+(H36*H31)+(I36*I31)+(J36*J31)+(K36*K31)+(L36*L31)+(M36*M31)+(N36*N31)+(O36*O31)+(P36*P31)+(Q36*Q31)+(R36*R31)+(S36*S31)+(T36*T31)" +"(G36*G31)+(H36*H31)+(I36*I31)+(J36*J31)+(K36*K31)+(L36*L31)+(M36*M31)+(N36*N31)+(O36*O31)+(P36*P31)+(Q36*Q31)+(R36*R31)+(S36*S31)+(T36*T31)" +"SUM(P44:P46)" +"SUM(P44:P46)" +"AD31" +"AD31" +"SUM(H44:H52)" +"SUM(P49:P52)" +"SUM(P49:P52)" +"H42*16" +"J53/J54" +"P47-P53" +"P47-P53" +"D3+1" +"(IF(AND(B10>0,B10<11),HLOOKUP(B10,B6:K7,2,FALSE),""Dead Zone""))" +"C14" +"M14" +"(IF($A$6>0,HLOOKUP($A$6,C4:M5,2),1))" +"-(C6-C7)/C6" +"K6*(1+F7)+I7" +"L6*(1+G7)" +"K7*L7/K8" +"-(C7-C9)/C7" +"K7*(1+F9)+I9" +"K6/4" +"data!$K$12" +"data!$L$6" +"data!$K$14" +"data!$L$8" +"data!$K$15" +"data!$L$9" +"data!$K$16" +"data!$L$10" +"SUM(C13:C16)" +"C10/$C$10" +"$C$4" +"$C$5" +"$C$6" +"((C13*C22)+(C14*C23)+(C15*C24)+(C16*C25))/C10" +"C19/$C$19" +"$D$3" +"$D$4" +"$D$5" +"$D$6" +"E28/10492" +"1-E29" +"F28*F29" +"C31+4*1250" +"C10" +"C19*$F$30" +"D10" +"C32/$C$31" +"D19*$F$30" +"E10" +"E19*$F$30" +"F10" +"F19*$F$30" +"G10" +"G19*$F$30" +"H10" +"H19*$F$30" +"I10" +"I19*$F$30" +"N10" +"N19*$F$30" +"O10" +"O19*$F$30" +"P10" +"P19*$F$30" +"Q10" +"Q19*$F$30" +"R10" +"R19*$F$30" +"S10" +"S19*$F$30" +"T10" +"T19*$F$30" +"U10" +"U19*$F$30" +"V10" +"V19*$F$30" +"W10" +"W19*$F$30" +"X10" +"X19*$F$30" +"Z10" +"Z19*$F$30" +"AA10" +"AA19*$F$30" +"AB10" +"AB19*$F$30" +"AD10" +"AD19*$F$30" +"AE10" +"AE19*$F$30" +"AF10" +"AF19*$F$30" +"IF(C7>0,G7-D7,"""")" +"IF(C7>0,H7*ABS(C7),"""")" +"IF(C7=0,"""",1)" +"IF(C7=0,"""",G7-(D7+1))" +"IF(C7=0,"""",C7*J7)" +"IF(C7=0,"""",C7*K7)" +"IF(C7=0,"""",D7)" +"IF(C7=0,"""",D7+1)" +"IF(C7=0,"""",N7*C7)" +"IF(C7=0,"""",O7*C7)" +"IF(C7=0,"""",L7)" +"IF(C7=0,"""",M7)" +"IF($C13=0,"""",$H13*0.4)" +"IF($C13=0,"""",$H13*0.6)" +"IF(C13=0,"""",J13*$C13)" +"IF(C13=0,"""",D13+J13)" +"IF(C7>0,G7-D7,"""")" +"IF(C7>0,H7*ABS(C7),"""")" +"IF(C7=0,"""",1)" +"IF(C7=0,"""",G7-(D7+1))" +"IF(C7=0,"""",C7*J7)" +"IF(C7=0,"""",C7*K7)" +"IF(C7=0,"""",D7)" +"IF(C7=0,"""",D7+1)" +"IF(C7=0,"""",N7*C7)" +"IF(C7=0,"""",O7*C7)" +"IF(C7=0,"""",L7)" +"IF(C7=0,"""",M7)" +"IF($C13=0,"""",$H13*0.4)" +"IF($C13=0,"""",$H13*0.6)" +"IF(C13=0,"""",J13*$C13)" +"IF(C13=0,"""",D13+J13)" +"$C$2" +"INDEX(DaMw,C34,0)" +"INDEX(DaPrice,C34,0)" +"VLOOKUP(A7,Gas,4,FALSE)" +"VLOOKUP(A7,Gas,5,FALSE)" +"VLOOKUP(A7,Bogey,2,FALSE)" +"IF(C7>0,G7-D7,"""")" +"IF(C7>0,H7*ABS(C7),"""")" +"IF(C7=0,"""",1)" +"IF(C7=0,"""",G7-(D7+1))" +"IF(C7=0,"""",C7*J7)" +"IF(C7=0,"""",C7*K7)" +"IF(C7=0,"""",D7)" +"IF(C7=0,"""",D7+1)" +"IF(C7=0,"""",N7*C7)" +"IF(C7=0,"""",O7*C7)" +"IF(C7=0,"""",L7)" +"IF(C7=0,"""",M7)" +"INDEX(DaMw,C34+1,0)" +"INDEX(DaPrice,C34+1,0)" +"INDEX(DaMw,C34+2,0)" +"INDEX(DaPrice,C34+2,0)" +"INDEX(DaMw,C34+3,0)" +"INDEX(DaPrice,C34+3,0)" +"INDEX(DaMw,C34+4,0)" +"INDEX(DaPrice,C34+4,0)" +"INDEX(DaMw,C34+5,0)" +"INDEX(DaPrice,C34+5,0)" +"INDEX(DaMw,C34+6,0)" +"INDEX(DaPrice,C34+6,0)" +"IF($C13=0,"""",$H13*0.4)" +"IF($C13=0,"""",$H13*0.6)" +"IF(C13=0,"""",J13*$C13)" +"IF(C13=0,"""",D13+J13)" +"INDEX(DaMw,C34+7,0)" +"INDEX(DaPrice,C34+7,0)" +"INDEX(DaMw,C34+8,0)" +"INDEX(DaPrice,C34+8,0)" +"INDEX(DaMw,C34+9,0)" +"INDEX(DaPrice,C34+9,0)" +"INDEX(DaMw,C34+10,0)" +"INDEX(DaPrice,C34+10,0)" +"INDEX(DaMw,C34+11,0)" +"INDEX(DaPrice,C34+11,0)" +"INDEX(DaMw,C34+12,0)" +"INDEX(DaPrice,C34+12,0)" +"INDEX(DaMw,C34+13,0)" +"INDEX(DaPrice,C34+13,0)" +"INDEX(DaMw,C34+14,0)" +"INDEX(DaPrice,C34+14,0)" +"INDEX(DaMw,C34+15,0)" +"INDEX(DaPrice,C34+15,0)" +"INDEX(DaMw,C34+16,0)" +"INDEX(DaPrice,C34+16,0)" +"INDEX(DaMw,C34+17,0)" +"INDEX(DaPrice,C34+17,0)" +"INDEX(DaMw,C34+18,0)" +"INDEX(DaPrice,C34+18,0)" +"INDEX(DaMw,C34+19,0)" +"INDEX(DaPrice,C34+19,0)" +"INDEX(DaMw,C34+20,0)" +"INDEX(DaPrice,C34+20,0)" +"INDEX(DaMw,C34+21,0)" +"INDEX(DaPrice,C34+21,0)" +"INDEX(DaMw,C34+22,0)" +"INDEX(DaPrice,C34+22,0)" +"INDEX(DaMw,C34+23,0)" +"INDEX(DaPrice,C34+23,0)" +"SUM(Q7:Q30)" +"MATCH(C2,DaDate,0)" +"INDEX(RtMw,C68,0)" +"INDEX(RTPrice,C68,0)" +"INDEX(RtMw,C68+1,0)" +"INDEX(RTPrice,C68+1,0)" +"INDEX(RtMw,C68+2,0)" +"INDEX(RTPrice,C68+2,0)" +"INDEX(RtMw,C68+3,0)" +"INDEX(RTPrice,C68+3,0)" +"INDEX(RtMw,C68+4,0)" +"INDEX(RTPrice,C68+4,0)" +"INDEX(RtMw,C68+5,0)" +"INDEX(RTPrice,C68+5,0)" +"INDEX(RtMw,C68+6,0)" +"INDEX(RTPrice,C68+6,0)" +"INDEX(RtMw,C68+7,0)" +"INDEX(RTPrice,C68+7,0)" +"INDEX(RtMw,C68+8,0)" +"INDEX(RTPrice,C68+8,0)" +"INDEX(RtMw,C68+9,0)" +"INDEX(RTPrice,C68+9,0)" +"INDEX(RtMw,C68+10,0)" +"INDEX(RTPrice,C68+10,0)" +"INDEX(RtMw,C68+11,0)" +"INDEX(RTPrice,C68+11,0)" +"INDEX(RtMw,C68+12,0)" +"INDEX(RTPrice,C68+12,0)" +"INDEX(RtMw,C68+13,0)" +"INDEX(RTPrice,C68+13,0)" +"INDEX(RtMw,C68+14,0)" +"INDEX(RTPrice,C68+14,0)" +"INDEX(RtMw,C68+15,0)" +"INDEX(RTPrice,C68+15,0)" +"INDEX(RtMw,C68+16,0)" +"INDEX(RTPrice,C68+16,0)" +"INDEX(RtMw,C68+17,0)" +"INDEX(RTPrice,C68+17,0)" +"INDEX(RtMw,C68+18,0)" +"INDEX(RTPrice,C68+18,0)" +"INDEX(RtMw,C68+19,0)" +"INDEX(RTPrice,C68+19,0)" +"INDEX(RtMw,C68+20,0)" +"INDEX(RTPrice,C68+20,0)" +"INDEX(RtMw,C68+21,0)" +"INDEX(RTPrice,C68+21,0)" +"INDEX(RtMw,C68+22,0)" +"INDEX(RTPrice,C68+22,0)" +"INDEX(RtMw,C68+23,0)" +"INDEX(RTPrice,C68+23,0)" +"SUM(Q41:Q65)" +"MATCH(C2,RTDate,0)" +"$C$2" +"INDEX(DaMw,C34,0)" +"INDEX(DaPrice,C34,0)" +"VLOOKUP(A7,Gas,4,FALSE)" +"VLOOKUP(A7,Gas,5,FALSE)" +"VLOOKUP(A7,Bogey,2,FALSE)" +"IF(C7>0,G7-D7,"""")" +"IF(C7>0,H7*ABS(C7),"""")" +"IF(C7=0,"""",1)" +"IF(C7=0,"""",G7-(D7+1))" +"IF(C7=0,"""",C7*J7)" +"IF(C7=0,"""",C7*K7)" +"IF(C7=0,"""",D7)" +"IF(C7=0,"""",D7+1)" +"IF(C7=0,"""",N7*C7)" +"IF(C7=0,"""",O7*C7)" +"IF(C7=0,"""",L7)" +"IF(C7=0,"""",M7)" +"INDEX(DaMw,C34+1,0)" +"INDEX(DaPrice,C34+1,0)" +"INDEX(DaMw,C34+2,0)" +"INDEX(DaPrice,C34+2,0)" +"INDEX(DaMw,C34+3,0)" +"INDEX(DaPrice,C34+3,0)" +"INDEX(DaMw,C34+4,0)" +"INDEX(DaPrice,C34+4,0)" +"INDEX(DaMw,C34+5,0)" +"INDEX(DaPrice,C34+5,0)" +"INDEX(DaMw,C34+6,0)" +"INDEX(DaPrice,C34+6,0)" +"IF($C13=0,"""",$H13*0.4)" +"IF($C13=0,"""",$H13*0.6)" +"IF(C13=0,"""",J13*$C13)" +"IF(C13=0,"""",D13+J13)" +"INDEX(DaMw,C34+7,0)" +"INDEX(DaPrice,C34+7,0)" +"INDEX(DaMw,C34+8,0)" +"INDEX(DaPrice,C34+8,0)" +"INDEX(DaMw,C34+9,0)" +"INDEX(DaPrice,C34+9,0)" +"INDEX(DaMw,C34+10,0)" +"INDEX(DaPrice,C34+10,0)" +"INDEX(DaMw,C34+11,0)" +"INDEX(DaPrice,C34+11,0)" +"INDEX(DaMw,C34+12,0)" +"INDEX(DaPrice,C34+12,0)" +"INDEX(DaMw,C34+13,0)" +"INDEX(DaPrice,C34+13,0)" +"INDEX(DaMw,C34+14,0)" +"INDEX(DaPrice,C34+14,0)" +"INDEX(DaMw,C34+15,0)" +"INDEX(DaPrice,C34+15,0)" +"INDEX(DaMw,C34+16,0)" +"INDEX(DaPrice,C34+16,0)" +"INDEX(DaMw,C34+17,0)" +"INDEX(DaPrice,C34+17,0)" +"INDEX(DaMw,C34+18,0)" +"INDEX(DaPrice,C34+18,0)" +"INDEX(DaMw,C34+19,0)" +"INDEX(DaPrice,C34+19,0)" +"INDEX(DaMw,C34+20,0)" +"INDEX(DaPrice,C34+20,0)" +"INDEX(DaMw,C34+21,0)" +"INDEX(DaPrice,C34+21,0)" +"INDEX(DaMw,C34+22,0)" +"INDEX(DaPrice,C34+22,0)" +"INDEX(DaMw,C34+23,0)" +"INDEX(DaPrice,C34+23,0)" +"SUM(Q7:Q30)" +"MATCH(C2,DaDate,0)" +"INDEX(RtMw,C68,0)" +"INDEX(RTPrice,C68,0)" +"INDEX(RtMw,C68+1,0)" +"INDEX(RTPrice,C68+1,0)" +"INDEX(RtMw,C68+2,0)" +"INDEX(RTPrice,C68+2,0)" +"INDEX(RtMw,C68+3,0)" +"INDEX(RTPrice,C68+3,0)" +"INDEX(RtMw,C68+4,0)" +"INDEX(RTPrice,C68+4,0)" +"INDEX(RtMw,C68+5,0)" +"INDEX(RTPrice,C68+5,0)" +"INDEX(RtMw,C68+6,0)" +"INDEX(RTPrice,C68+6,0)" +"INDEX(RtMw,C68+7,0)" +"INDEX(RTPrice,C68+7,0)" +"INDEX(RtMw,C68+8,0)" +"INDEX(RTPrice,C68+8,0)" +"INDEX(RtMw,C68+9,0)" +"INDEX(RTPrice,C68+9,0)" +"INDEX(RtMw,C68+10,0)" +"INDEX(RTPrice,C68+10,0)" +"INDEX(RtMw,C68+11,0)" +"INDEX(RTPrice,C68+11,0)" +"INDEX(RtMw,C68+12,0)" +"INDEX(RTPrice,C68+12,0)" +"INDEX(RtMw,C68+13,0)" +"INDEX(RTPrice,C68+13,0)" +"INDEX(RtMw,C68+14,0)" +"INDEX(RTPrice,C68+14,0)" +"INDEX(RtMw,C68+15,0)" +"INDEX(RTPrice,C68+15,0)" +"INDEX(RtMw,C68+16,0)" +"INDEX(RTPrice,C68+16,0)" +"INDEX(RtMw,C68+17,0)" +"INDEX(RTPrice,C68+17,0)" +"INDEX(RtMw,C68+18,0)" +"INDEX(RTPrice,C68+18,0)" +"INDEX(RtMw,C68+19,0)" +"INDEX(RTPrice,C68+19,0)" +"INDEX(RtMw,C68+20,0)" +"INDEX(RTPrice,C68+20,0)" +"INDEX(RtMw,C68+21,0)" +"INDEX(RTPrice,C68+21,0)" +"INDEX(RtMw,C68+22,0)" +"INDEX(RTPrice,C68+22,0)" +"INDEX(RtMw,C68+23,0)" +"INDEX(RTPrice,C68+23,0)" +"SUM(Q41:Q65)" +"MATCH(C2,RTDate,0)" +"$C$2" +"INDEX(DaMw,C34,0)" +"INDEX(DaPrice,C34,0)" +"VLOOKUP(A7,Gas,4,FALSE)" +"VLOOKUP(A7,Gas,5,FALSE)" +"VLOOKUP(A7,Bogey,2,FALSE)" +"IF(C7>0,G7-D7,"""")" +"IF(C7>0,H7*ABS(C7),"""")" +"IF(C7=0,"""",1)" +"IF(C7=0,"""",G7-(D7+1))" +"IF(C7=0,"""",C7*J7)" +"IF(C7=0,"""",C7*K7)" +"IF(C7=0,"""",D7)" +"IF(C7=0,"""",D7+1)" +"IF(C7=0,"""",N7*C7)" +"IF(C7=0,"""",O7*C7)" +"IF(C7=0,"""",L7)" +"IF(C7=0,"""",M7)" +"INDEX(DaMw,C34+1,0)" +"INDEX(DaPrice,C34+1,0)" +"INDEX(DaMw,C34+2,0)" +"INDEX(DaPrice,C34+2,0)" +"INDEX(DaMw,C34+3,0)" +"INDEX(DaPrice,C34+3,0)" +"INDEX(DaMw,C34+4,0)" +"INDEX(DaPrice,C34+4,0)" +"INDEX(DaMw,C34+5,0)" +"INDEX(DaPrice,C34+5,0)" +"INDEX(DaMw,C34+6,0)" +"INDEX(DaPrice,C34+6,0)" +"IF($C13=0,"""",$H13*0.4)" +"IF($C13=0,"""",$H13*0.6)" +"IF(C13=0,"""",J13*$C13)" +"IF(C13=0,"""",D13+J13)" +"INDEX(DaMw,C34+7,0)" +"INDEX(DaPrice,C34+7,0)" +"INDEX(DaMw,C34+8,0)" +"INDEX(DaPrice,C34+8,0)" +"INDEX(DaMw,C34+9,0)" +"INDEX(DaPrice,C34+9,0)" +"INDEX(DaMw,C34+10,0)" +"INDEX(DaPrice,C34+10,0)" +"INDEX(DaMw,C34+11,0)" +"INDEX(DaPrice,C34+11,0)" +"INDEX(DaMw,C34+12,0)" +"INDEX(DaPrice,C34+12,0)" +"INDEX(DaMw,C34+13,0)" +"INDEX(DaPrice,C34+13,0)" +"INDEX(DaMw,C34+14,0)" +"INDEX(DaPrice,C34+14,0)" +"INDEX(DaMw,C34+15,0)" +"INDEX(DaPrice,C34+15,0)" +"INDEX(DaMw,C34+16,0)" +"INDEX(DaPrice,C34+16,0)" +"INDEX(DaMw,C34+17,0)" +"INDEX(DaPrice,C34+17,0)" +"INDEX(DaMw,C34+18,0)" +"INDEX(DaPrice,C34+18,0)" +"INDEX(DaMw,C34+19,0)" +"INDEX(DaPrice,C34+19,0)" +"INDEX(DaMw,C34+20,0)" +"INDEX(DaPrice,C34+20,0)" +"INDEX(DaMw,C34+21,0)" +"INDEX(DaPrice,C34+21,0)" +"INDEX(DaMw,C34+22,0)" +"INDEX(DaPrice,C34+22,0)" +"INDEX(DaMw,C34+23,0)" +"INDEX(DaPrice,C34+23,0)" +"SUM(Q7:Q30)" +"MATCH(C2,DaDate,0)" +"INDEX(RtMw,C68,0)" +"INDEX(RTPrice,C68,0)" +"INDEX(RtMw,C68+1,0)" +"INDEX(RTPrice,C68+1,0)" +"INDEX(RtMw,C68+2,0)" +"INDEX(RTPrice,C68+2,0)" +"INDEX(RtMw,C68+3,0)" +"INDEX(RTPrice,C68+3,0)" +"INDEX(RtMw,C68+4,0)" +"INDEX(RTPrice,C68+4,0)" +"INDEX(RtMw,C68+5,0)" +"INDEX(RTPrice,C68+5,0)" +"INDEX(RtMw,C68+6,0)" +"INDEX(RTPrice,C68+6,0)" +"INDEX(RtMw,C68+7,0)" +"INDEX(RTPrice,C68+7,0)" +"INDEX(RtMw,C68+8,0)" +"INDEX(RTPrice,C68+8,0)" +"INDEX(RtMw,C68+9,0)" +"INDEX(RTPrice,C68+9,0)" +"INDEX(RtMw,C68+10,0)" +"INDEX(RTPrice,C68+10,0)" +"INDEX(RtMw,C68+11,0)" +"INDEX(RTPrice,C68+11,0)" +"INDEX(RtMw,C68+12,0)" +"INDEX(RTPrice,C68+12,0)" +"INDEX(RtMw,C68+13,0)" +"INDEX(RTPrice,C68+13,0)" +"INDEX(RtMw,C68+14,0)" +"INDEX(RTPrice,C68+14,0)" +"INDEX(RtMw,C68+15,0)" +"INDEX(RTPrice,C68+15,0)" +"INDEX(RtMw,C68+16,0)" +"INDEX(RTPrice,C68+16,0)" +"INDEX(RtMw,C68+17,0)" +"INDEX(RTPrice,C68+17,0)" +"INDEX(RtMw,C68+18,0)" +"INDEX(RTPrice,C68+18,0)" +"INDEX(RtMw,C68+19,0)" +"INDEX(RTPrice,C68+19,0)" +"INDEX(RtMw,C68+20,0)" +"INDEX(RTPrice,C68+20,0)" +"INDEX(RtMw,C68+21,0)" +"INDEX(RTPrice,C68+21,0)" +"INDEX(RtMw,C68+22,0)" +"INDEX(RTPrice,C68+22,0)" +"INDEX(RtMw,C68+23,0)" +"INDEX(RTPrice,C68+23,0)" +"SUM(Q41:Q65)" +"MATCH(C2,RTDate,0)" +"$C$2" +"INDEX(DaMw,C34,0)" +"INDEX(DaPrice,C34,0)" +"VLOOKUP(A7,Gas,4,FALSE)" +"VLOOKUP(A7,Gas,5,FALSE)" +"VLOOKUP(A7,Bogey,2,FALSE)" +"IF(C7>0,G7-D7,"""")" +"IF(C7>0,H7*ABS(C7),"""")" +"IF(C7=0,"""",1)" +"IF(C7=0,"""",G7-(D7+1))" +"IF(C7=0,"""",C7*J7)" +"IF(C7=0,"""",C7*K7)" +"IF(C7=0,"""",D7)" +"IF(C7=0,"""",D7+1)" +"IF(C7=0,"""",N7*C7)" +"IF(C7=0,"""",O7*C7)" +"IF(C7=0,"""",L7)" +"IF(C7=0,"""",M7)" +"INDEX(DaMw,C34+1,0)" +"INDEX(DaPrice,C34+1,0)" +"INDEX(DaMw,C34+2,0)" +"INDEX(DaPrice,C34+2,0)" +"INDEX(DaMw,C34+3,0)" +"INDEX(DaPrice,C34+3,0)" +"INDEX(DaMw,C34+4,0)" +"INDEX(DaPrice,C34+4,0)" +"INDEX(DaMw,C34+5,0)" +"INDEX(DaPrice,C34+5,0)" +"INDEX(DaMw,C34+6,0)" +"INDEX(DaPrice,C34+6,0)" +"IF($C13=0,"""",$H13*0.4)" +"IF($C13=0,"""",$H13*0.6)" +"IF(C13=0,"""",J13*$C13)" +"IF(C13=0,"""",D13+J13)" +"INDEX(DaMw,C34+7,0)" +"INDEX(DaPrice,C34+7,0)" +"INDEX(DaMw,C34+8,0)" +"INDEX(DaPrice,C34+8,0)" +"INDEX(DaMw,C34+9,0)" +"INDEX(DaPrice,C34+9,0)" +"INDEX(DaMw,C34+10,0)" +"INDEX(DaPrice,C34+10,0)" +"INDEX(DaMw,C34+11,0)" +"INDEX(DaPrice,C34+11,0)" +"INDEX(DaMw,C34+12,0)" +"INDEX(DaPrice,C34+12,0)" +"INDEX(DaMw,C34+13,0)" +"INDEX(DaPrice,C34+13,0)" +"INDEX(DaMw,C34+14,0)" +"INDEX(DaPrice,C34+14,0)" +"INDEX(DaMw,C34+15,0)" +"INDEX(DaPrice,C34+15,0)" +"INDEX(DaMw,C34+16,0)" +"INDEX(DaPrice,C34+16,0)" +"INDEX(DaMw,C34+17,0)" +"INDEX(DaPrice,C34+17,0)" +"INDEX(DaMw,C34+18,0)" +"INDEX(DaPrice,C34+18,0)" +"INDEX(DaMw,C34+19,0)" +"INDEX(DaPrice,C34+19,0)" +"INDEX(DaMw,C34+20,0)" +"INDEX(DaPrice,C34+20,0)" +"INDEX(DaMw,C34+21,0)" +"INDEX(DaPrice,C34+21,0)" +"INDEX(DaMw,C34+22,0)" +"INDEX(DaPrice,C34+22,0)" +"INDEX(DaMw,C34+23,0)" +"INDEX(DaPrice,C34+23,0)" +"SUM(Q7:Q30)" +"MATCH(C2,DaDate,0)" +"INDEX(RtMw,C68,0)" +"INDEX(RTPrice,C68,0)" +"INDEX(RtMw,C68+1,0)" +"INDEX(RTPrice,C68+1,0)" +"INDEX(RtMw,C68+2,0)" +"INDEX(RTPrice,C68+2,0)" +"INDEX(RtMw,C68+3,0)" +"INDEX(RTPrice,C68+3,0)" +"INDEX(RtMw,C68+4,0)" +"INDEX(RTPrice,C68+4,0)" +"INDEX(RtMw,C68+5,0)" +"INDEX(RTPrice,C68+5,0)" +"INDEX(RtMw,C68+6,0)" +"INDEX(RTPrice,C68+6,0)" +"INDEX(RtMw,C68+7,0)" +"INDEX(RTPrice,C68+7,0)" +"INDEX(RtMw,C68+8,0)" +"INDEX(RTPrice,C68+8,0)" +"INDEX(RtMw,C68+9,0)" +"INDEX(RTPrice,C68+9,0)" +"INDEX(RtMw,C68+10,0)" +"INDEX(RTPrice,C68+10,0)" +"INDEX(RtMw,C68+11,0)" +"INDEX(RTPrice,C68+11,0)" +"INDEX(RtMw,C68+12,0)" +"INDEX(RTPrice,C68+12,0)" +"INDEX(RtMw,C68+13,0)" +"INDEX(RTPrice,C68+13,0)" +"INDEX(RtMw,C68+14,0)" +"INDEX(RTPrice,C68+14,0)" +"INDEX(RtMw,C68+15,0)" +"INDEX(RTPrice,C68+15,0)" +"INDEX(RtMw,C68+16,0)" +"INDEX(RTPrice,C68+16,0)" +"INDEX(RtMw,C68+17,0)" +"INDEX(RTPrice,C68+17,0)" +"INDEX(RtMw,C68+18,0)" +"INDEX(RTPrice,C68+18,0)" +"INDEX(RtMw,C68+19,0)" +"INDEX(RTPrice,C68+19,0)" +"INDEX(RtMw,C68+20,0)" +"INDEX(RTPrice,C68+20,0)" +"INDEX(RtMw,C68+21,0)" +"INDEX(RTPrice,C68+21,0)" +"INDEX(RtMw,C68+22,0)" +"INDEX(RTPrice,C68+22,0)" +"INDEX(RtMw,C68+23,0)" +"INDEX(RTPrice,C68+23,0)" +"SUM(Q41:Q65)" +"MATCH(C2,RTDate,0)" +"$C$2" +"INDEX(DaMw,C34,0)" +"INDEX(DaPrice,C34,0)" +"VLOOKUP(A7,Gas,4,FALSE)" +"VLOOKUP(A7,Gas,5,FALSE)" +"VLOOKUP(A7,Bogey,2,FALSE)" +"IF(C7>0,G7-D7,"""")" +"IF(C7>0,H7*ABS(C7),"""")" +"IF(C7=0,"""",1)" +"IF(C7=0,"""",G7-(D7+1))" +"IF(C7=0,"""",C7*J7)" +"IF(C7=0,"""",C7*K7)" +"IF(C7=0,"""",D7)" +"IF(C7=0,"""",D7+1)" +"IF(C7=0,"""",N7*C7)" +"IF(C7=0,"""",O7*C7)" +"IF(C7=0,"""",L7)" +"IF(C7=0,"""",M7)" +"INDEX(DaMw,C34+1,0)" +"INDEX(DaPrice,C34+1,0)" +"INDEX(DaMw,C34+2,0)" +"INDEX(DaPrice,C34+2,0)" +"INDEX(DaMw,C34+3,0)" +"INDEX(DaPrice,C34+3,0)" +"INDEX(DaMw,C34+4,0)" +"INDEX(DaPrice,C34+4,0)" +"INDEX(DaMw,C34+5,0)" +"INDEX(DaPrice,C34+5,0)" +"INDEX(DaMw,C34+6,0)" +"INDEX(DaPrice,C34+6,0)" +"IF($C13=0,"""",$H13*0.4)" +"IF($C13=0,"""",$H13*0.6)" +"IF(C13=0,"""",J13*$C13)" +"IF(C13=0,"""",D13+J13)" +"INDEX(DaMw,C34+7,0)" +"INDEX(DaPrice,C34+7,0)" +"INDEX(DaMw,C34+8,0)" +"INDEX(DaPrice,C34+8,0)" +"INDEX(DaMw,C34+9,0)" +"INDEX(DaPrice,C34+9,0)" +"INDEX(DaMw,C34+10,0)" +"INDEX(DaPrice,C34+10,0)" +"INDEX(DaMw,C34+11,0)" +"INDEX(DaPrice,C34+11,0)" +"INDEX(DaMw,C34+12,0)" +"INDEX(DaPrice,C34+12,0)" +"INDEX(DaMw,C34+13,0)" +"INDEX(DaPrice,C34+13,0)" +"INDEX(DaMw,C34+14,0)" +"INDEX(DaPrice,C34+14,0)" +"INDEX(DaMw,C34+15,0)" +"INDEX(DaPrice,C34+15,0)" +"INDEX(DaMw,C34+16,0)" +"INDEX(DaPrice,C34+16,0)" +"INDEX(DaMw,C34+17,0)" +"INDEX(DaPrice,C34+17,0)" +"INDEX(DaMw,C34+18,0)" +"INDEX(DaPrice,C34+18,0)" +"INDEX(DaMw,C34+19,0)" +"INDEX(DaPrice,C34+19,0)" +"INDEX(DaMw,C34+20,0)" +"INDEX(DaPrice,C34+20,0)" +"INDEX(DaMw,C34+21,0)" +"INDEX(DaPrice,C34+21,0)" +"INDEX(DaMw,C34+22,0)" +"INDEX(DaPrice,C34+22,0)" +"INDEX(DaMw,C34+23,0)" +"INDEX(DaPrice,C34+23,0)" +"SUM(Q7:Q30)" +"MATCH(C2,DaDate,0)" +"INDEX(RtMw,C68,0)" +"INDEX(RTPrice,C68,0)" +"INDEX(RtMw,C68+1,0)" +"INDEX(RTPrice,C68+1,0)" +"INDEX(RtMw,C68+2,0)" +"INDEX(RTPrice,C68+2,0)" +"INDEX(RtMw,C68+3,0)" +"INDEX(RTPrice,C68+3,0)" +"INDEX(RtMw,C68+4,0)" +"INDEX(RTPrice,C68+4,0)" +"INDEX(RtMw,C68+5,0)" +"INDEX(RTPrice,C68+5,0)" +"INDEX(RtMw,C68+6,0)" +"INDEX(RTPrice,C68+6,0)" +"INDEX(RtMw,C68+7,0)" +"INDEX(RTPrice,C68+7,0)" +"INDEX(RtMw,C68+8,0)" +"INDEX(RTPrice,C68+8,0)" +"INDEX(RtMw,C68+9,0)" +"INDEX(RTPrice,C68+9,0)" +"INDEX(RtMw,C68+10,0)" +"INDEX(RTPrice,C68+10,0)" +"INDEX(RtMw,C68+11,0)" +"INDEX(RTPrice,C68+11,0)" +"INDEX(RtMw,C68+12,0)" +"INDEX(RTPrice,C68+12,0)" +"INDEX(RtMw,C68+13,0)" +"INDEX(RTPrice,C68+13,0)" +"INDEX(RtMw,C68+14,0)" +"INDEX(RTPrice,C68+14,0)" +"INDEX(RtMw,C68+15,0)" +"INDEX(RTPrice,C68+15,0)" +"INDEX(RtMw,C68+16,0)" +"INDEX(RTPrice,C68+16,0)" +"INDEX(RtMw,C68+17,0)" +"INDEX(RTPrice,C68+17,0)" +"INDEX(RtMw,C68+18,0)" +"INDEX(RTPrice,C68+18,0)" +"INDEX(RtMw,C68+19,0)" +"INDEX(RTPrice,C68+19,0)" +"INDEX(RtMw,C68+20,0)" +"INDEX(RTPrice,C68+20,0)" +"INDEX(RtMw,C68+21,0)" +"INDEX(RTPrice,C68+21,0)" +"INDEX(RtMw,C68+22,0)" +"INDEX(RTPrice,C68+22,0)" +"INDEX(RtMw,C68+23,0)" +"INDEX(RTPrice,C68+23,0)" +"SUM(Q41:Q65)" +"MATCH(C2,RTDate,0)" +"$C$2" +"INDEX(DaMw,C34,0)" +"INDEX(DaPrice,C34,0)" +"VLOOKUP(A7,Gas,4,FALSE)" +"VLOOKUP(A7,Gas,5,FALSE)" +"VLOOKUP(A7,Bogey,2,FALSE)" +"IF(C7>0,G7-D7,"""")" +"IF(C7>0,H7*ABS(C7),"""")" +"IF(C7=0,"""",1)" +"IF(C7=0,"""",G7-(D7+1))" +"IF(C7=0,"""",C7*J7)" +"IF(C7=0,"""",C7*K7)" +"IF(C7=0,"""",D7)" +"IF(C7=0,"""",D7+1)" +"IF(C7=0,"""",N7*C7)" +"IF(C7=0,"""",O7*C7)" +"IF(C7=0,"""",L7)" +"IF(C7=0,"""",M7)" +"INDEX(DaMw,C34+1,0)" +"INDEX(DaPrice,C34+1,0)" +"INDEX(DaMw,C34+2,0)" +"INDEX(DaPrice,C34+2,0)" +"INDEX(DaMw,C34+3,0)" +"INDEX(DaPrice,C34+3,0)" +"INDEX(DaMw,C34+4,0)" +"INDEX(DaPrice,C34+4,0)" +"INDEX(DaMw,C34+5,0)" +"INDEX(DaPrice,C34+5,0)" +"INDEX(DaMw,C34+6,0)" +"INDEX(DaPrice,C34+6,0)" +"IF($C13=0,"""",$H13*0.4)" +"IF($C13=0,"""",$H13*0.6)" +"IF(C13=0,"""",J13*$C13)" +"IF(C13=0,"""",D13+J13)" +"INDEX(DaMw,C34+7,0)" +"INDEX(DaPrice,C34+7,0)" +"INDEX(DaMw,C34+8,0)" +"INDEX(DaPrice,C34+8,0)" +"INDEX(DaMw,C34+9,0)" +"INDEX(DaPrice,C34+9,0)" +"INDEX(DaMw,C34+10,0)" +"INDEX(DaPrice,C34+10,0)" +"INDEX(DaMw,C34+11,0)" +"INDEX(DaPrice,C34+11,0)" +"INDEX(DaMw,C34+12,0)" +"INDEX(DaPrice,C34+12,0)" +"INDEX(DaMw,C34+13,0)" +"INDEX(DaPrice,C34+13,0)" +"INDEX(DaMw,C34+14,0)" +"INDEX(DaPrice,C34+14,0)" +"INDEX(DaMw,C34+15,0)" +"INDEX(DaPrice,C34+15,0)" +"INDEX(DaMw,C34+16,0)" +"INDEX(DaPrice,C34+16,0)" +"INDEX(DaMw,C34+17,0)" +"INDEX(DaPrice,C34+17,0)" +"INDEX(DaMw,C34+18,0)" +"INDEX(DaPrice,C34+18,0)" +"INDEX(DaMw,C34+19,0)" +"INDEX(DaPrice,C34+19,0)" +"INDEX(DaMw,C34+20,0)" +"INDEX(DaPrice,C34+20,0)" +"INDEX(DaMw,C34+21,0)" +"INDEX(DaPrice,C34+21,0)" +"INDEX(DaMw,C34+22,0)" +"INDEX(DaPrice,C34+22,0)" +"INDEX(DaMw,C34+23,0)" +"INDEX(DaPrice,C34+23,0)" +"SUM(Q7:Q30)" +"MATCH(C2,DaDate,0)" +"INDEX(RtMw,C68,0)" +"INDEX(RTPrice,C68,0)" +"INDEX(RtMw,C68+1,0)" +"INDEX(RTPrice,C68+1,0)" +"INDEX(RtMw,C68+2,0)" +"INDEX(RTPrice,C68+2,0)" +"INDEX(RtMw,C68+3,0)" +"INDEX(RTPrice,C68+3,0)" +"INDEX(RtMw,C68+4,0)" +"INDEX(RTPrice,C68+4,0)" +"INDEX(RtMw,C68+5,0)" +"INDEX(RTPrice,C68+5,0)" +"INDEX(RtMw,C68+6,0)" +"INDEX(RTPrice,C68+6,0)" +"INDEX(RtMw,C68+7,0)" +"INDEX(RTPrice,C68+7,0)" +"INDEX(RtMw,C68+8,0)" +"INDEX(RTPrice,C68+8,0)" +"INDEX(RtMw,C68+9,0)" +"INDEX(RTPrice,C68+9,0)" +"INDEX(RtMw,C68+10,0)" +"INDEX(RTPrice,C68+10,0)" +"INDEX(RtMw,C68+11,0)" +"INDEX(RTPrice,C68+11,0)" +"INDEX(RtMw,C68+12,0)" +"INDEX(RTPrice,C68+12,0)" +"INDEX(RtMw,C68+13,0)" +"INDEX(RTPrice,C68+13,0)" +"INDEX(RtMw,C68+14,0)" +"INDEX(RTPrice,C68+14,0)" +"INDEX(RtMw,C68+15,0)" +"INDEX(RTPrice,C68+15,0)" +"INDEX(RtMw,C68+16,0)" +"INDEX(RTPrice,C68+16,0)" +"INDEX(RtMw,C68+17,0)" +"INDEX(RTPrice,C68+17,0)" +"INDEX(RtMw,C68+18,0)" +"INDEX(RTPrice,C68+18,0)" +"INDEX(RtMw,C68+19,0)" +"INDEX(RTPrice,C68+19,0)" +"INDEX(RtMw,C68+20,0)" +"INDEX(RTPrice,C68+20,0)" +"INDEX(RtMw,C68+21,0)" +"INDEX(RTPrice,C68+21,0)" +"INDEX(RtMw,C68+22,0)" +"INDEX(RTPrice,C68+22,0)" +"INDEX(RtMw,C68+23,0)" +"INDEX(RTPrice,C68+23,0)" +"SUM(Q41:Q65)" +"MATCH(C2,RTDate,0)" +"$C$2" +"INDEX(DaMw,C34,0)" +"INDEX(DaPrice,C34,0)" +"VLOOKUP(A7,Gas,4,FALSE)" +"VLOOKUP(A7,Gas,5,FALSE)" +"VLOOKUP(A7,Bogey,2,FALSE)" +"IF(C7>0,G7-D7,"""")" +"IF(C7>0,H7*ABS(C7),"""")" +"IF(C7=0,"""",1)" +"IF(C7=0,"""",G7-(D7+1))" +"IF(C7=0,"""",C7*J7)" +"IF(C7=0,"""",C7*K7)" +"IF(C7=0,"""",D7)" +"IF(C7=0,"""",D7+1)" +"IF(C7=0,"""",N7*C7)" +"IF(C7=0,"""",O7*C7)" +"IF(C7=0,"""",L7)" +"IF(C7=0,"""",M7)" +"INDEX(DaMw,C34+1,0)" +"INDEX(DaPrice,C34+1,0)" +"INDEX(DaMw,C34+2,0)" +"INDEX(DaPrice,C34+2,0)" +"INDEX(DaMw,C34+3,0)" +"INDEX(DaPrice,C34+3,0)" +"INDEX(DaMw,C34+4,0)" +"INDEX(DaPrice,C34+4,0)" +"INDEX(DaMw,C34+5,0)" +"INDEX(DaPrice,C34+5,0)" +"INDEX(DaMw,C34+6,0)" +"INDEX(DaPrice,C34+6,0)" +"IF($C13=0,"""",$H13*0.4)" +"IF($C13=0,"""",$H13*0.6)" +"IF(C13=0,"""",J13*$C13)" +"IF(C13=0,"""",D13+J13)" +"INDEX(DaMw,C34+7,0)" +"INDEX(DaPrice,C34+7,0)" +"INDEX(DaMw,C34+8,0)" +"INDEX(DaPrice,C34+8,0)" +"INDEX(DaMw,C34+9,0)" +"INDEX(DaPrice,C34+9,0)" +"INDEX(DaMw,C34+10,0)" +"INDEX(DaPrice,C34+10,0)" +"INDEX(DaMw,C34+11,0)" +"INDEX(DaPrice,C34+11,0)" +"INDEX(DaMw,C34+12,0)" +"INDEX(DaPrice,C34+12,0)" +"INDEX(DaMw,C34+13,0)" +"INDEX(DaPrice,C34+13,0)" +"INDEX(DaMw,C34+14,0)" +"INDEX(DaPrice,C34+14,0)" +"INDEX(DaMw,C34+15,0)" +"INDEX(DaPrice,C34+15,0)" +"INDEX(DaMw,C34+16,0)" +"INDEX(DaPrice,C34+16,0)" +"INDEX(DaMw,C34+17,0)" +"INDEX(DaPrice,C34+17,0)" +"INDEX(DaMw,C34+18,0)" +"INDEX(DaPrice,C34+18,0)" +"INDEX(DaMw,C34+19,0)" +"INDEX(DaPrice,C34+19,0)" +"INDEX(DaMw,C34+20,0)" +"INDEX(DaPrice,C34+20,0)" +"INDEX(DaMw,C34+21,0)" +"INDEX(DaPrice,C34+21,0)" +"INDEX(DaMw,C34+22,0)" +"INDEX(DaPrice,C34+22,0)" +"INDEX(DaMw,C34+23,0)" +"INDEX(DaPrice,C34+23,0)" +"SUM(Q7:Q30)" +"MATCH(C2,DaDate,0)" +"INDEX(RtMw,C68,0)" +"INDEX(RTPrice,C68,0)" +"INDEX(RtMw,C68+1,0)" +"INDEX(RTPrice,C68+1,0)" +"INDEX(RtMw,C68+2,0)" +"INDEX(RTPrice,C68+2,0)" +"INDEX(RtMw,C68+3,0)" +"INDEX(RTPrice,C68+3,0)" +"INDEX(RtMw,C68+4,0)" +"INDEX(RTPrice,C68+4,0)" +"INDEX(RtMw,C68+5,0)" +"INDEX(RTPrice,C68+5,0)" +"INDEX(RtMw,C68+6,0)" +"INDEX(RTPrice,C68+6,0)" +"INDEX(RtMw,C68+7,0)" +"INDEX(RTPrice,C68+7,0)" +"INDEX(RtMw,C68+8,0)" +"INDEX(RTPrice,C68+8,0)" +"INDEX(RtMw,C68+9,0)" +"INDEX(RTPrice,C68+9,0)" +"INDEX(RtMw,C68+10,0)" +"INDEX(RTPrice,C68+10,0)" +"INDEX(RtMw,C68+11,0)" +"INDEX(RTPrice,C68+11,0)" +"INDEX(RtMw,C68+12,0)" +"INDEX(RTPrice,C68+12,0)" +"INDEX(RtMw,C68+13,0)" +"INDEX(RTPrice,C68+13,0)" +"INDEX(RtMw,C68+14,0)" +"INDEX(RTPrice,C68+14,0)" +"INDEX(RtMw,C68+15,0)" +"INDEX(RTPrice,C68+15,0)" +"INDEX(RtMw,C68+16,0)" +"INDEX(RTPrice,C68+16,0)" +"INDEX(RtMw,C68+17,0)" +"INDEX(RTPrice,C68+17,0)" +"INDEX(RtMw,C68+18,0)" +"INDEX(RTPrice,C68+18,0)" +"INDEX(RtMw,C68+19,0)" +"INDEX(RTPrice,C68+19,0)" +"INDEX(RtMw,C68+20,0)" +"INDEX(RTPrice,C68+20,0)" +"INDEX(RtMw,C68+21,0)" +"INDEX(RTPrice,C68+21,0)" +"INDEX(RtMw,C68+22,0)" +"INDEX(RTPrice,C68+22,0)" +"INDEX(RtMw,C68+23,0)" +"INDEX(RTPrice,C68+23,0)" +"SUM(Q41:Q65)" +"MATCH(C2,RTDate,0)" +"(K6+K5+K7)/(K5+K4+K7)" +"(D34+C34+E34)/(C34+B34+E34)" +"B34+B64+B97" +"B129+B162+B325+B357+B390" +"SUM(B194,B227,B260,B292)" +"(D64+C64+E64)/(C64+B64+E64)" +"C34+C64+C97" +"C129+C162+C325+C357+C390" +"SUM(C194,C227,C260,C292)" +"(D97+C97+E97)/(C97+B97+E97)" +"D34+D64+D97" +"D129+D162+D325+D357+D390" +"SUM(D194,D227,D260,D292)" +"E34+E64+E97+E129+E162+E325+E357+E390" +"E129+E162+E325+E357+E390" +"SUM(E194,E227,E260,E292)" +"SUM(B3:B33)" +"SUM(B36:B63)" +"SUM(B99:B128)" +"SUM(C15:C38,F15:F38,I15:I38,L15:L38)" +"SUM(D15:D38,G15:G38,J15:J38,M15:M38)" +"+((B5+C5)*D5)+E5" +"+F68-G68" +"+I68*H68" +"SUM(J68:J95)" +"+(B4*C4)+D4" +"+E76-F76" +"+G76*H76" +"COUNT('2CSC3ZONES 01SUM1 BASE CASE'!E2:'2CSC3ZONES 01SUM1 BASE CASE'!E2357)" +"SUM('2CSC3ZONES 01SUM1 BASE CASE'!E2:'2CSC3ZONES 01SUM1 BASE CASE'!E2357)" +"COUNT('2CSC3ZONES 01SUM1 BASE CASE'!F2:'2CSC3ZONES 01SUM1 BASE CASE'!F2357)" +"SUM('2CSC3ZONES 01SUM1 BASE CASE'!F2:'2CSC3ZONES 01SUM1 BASE CASE'!F2357)" +"SUM('2CSC3ZONES 01SUM1 BASE CASE'!M2:'2CSC3ZONES 01SUM1 BASE CASE'!M2357)" +"I3/(D3+F3+H3)" +"J3/(D3+F3+H3)" +"COUNT('2CSC3ZONES 01SUM1 BASE CASE'!E2358:'2CSC3ZONES 01SUM1 BASE CASE'!E3313)" +"SUM('2CSC3ZONES 01SUM1 BASE CASE'!E2358:'2CSC3ZONES 01SUM1 BASE CASE'!E3313)" +"COUNT('2CSC3ZONES 01SUM1 BASE CASE'!F2358:'2CSC3ZONES 01SUM1 BASE CASE'!F3313)" +"SUM('2CSC3ZONES 01SUM1 BASE CASE'!F2358:'2CSC3ZONES 01SUM1 BASE CASE'!F3313)" +"SUM('2CSC3ZONES 01SUM1 BASE CASE'!M2358:'2CSC3ZONES 01SUM1 BASE CASE'!M3313)" +"COUNT('2CSC3ZONES 01SUM1 BASE CASE'!E3314:'2CSC3ZONES 01SUM1 BASE CASE'!E4998)" +"SUM('2CSC3ZONES 01SUM1 BASE CASE'!E3314:'2CSC3ZONES 01SUM1 BASE CASE'!E4998)" +"COUNT('2CSC3ZONES 01SUM1 BASE CASE'!F3314:'2CSC3ZONES 01SUM1 BASE CASE'!F4998)" +"SUM('2CSC3ZONES 01SUM1 BASE CASE'!F3314:'2CSC3ZONES 01SUM1 BASE CASE'!F4998)" +"SUM('2CSC3ZONES 01SUM1 BASE CASE'!M3314:'2CSC3ZONES 01SUM1 BASE CASE'!M4998)" +"SUM(B3:B5)" +"(H2+F2+E2)*K2" +"(H2+F2+E2)*L2" +"C2-D2" +"(J2+G2+C2)*N2" +"(J2+G2+C2)*O2" +"H3-D2" +"J3-D2" +"C4-C4*360*(1/SUM(C4:C5))" +"C5-C5*360*(1/SUM(C4:C5))" +"H9-H9*D8/(SUM(H9:H10))" +"J9-J9*D8/(SUM(J9:J10))" +"H10-H10*D8/(SUM(H9:H10))" +"J10-J10*D8/(SUM(J9:J10))" +"H12-H12*D11/(SUM(H12:H14))" +"J12-J12*D11/(SUM(J12:J14))" +"H13-H13*D$11/(SUM(H$12:H$14))" +"J13-J13*D11/(SUM(J12:J14))" +"J14-J14*D11/(SUM(J12:J14))" +"H18-H18*D$17/(SUM(H$18:H$20))" +"H25-H25*D$24/(SUM(H$25:H$31))" +"J25-J25*D$24/(SUM(J$25:J$31))" +"J35-J35*D$34/(SUM(J$35:J$37))" +"H36-H36*D$34/(SUM(H$35:H$37))" +"(G38+#REF!+C38)*L38" +"H45-H45*D$43/(SUM(H$44:H$45))" +"J45-J45*D$43/(SUM(J$44:J$45))" +"H51-H51*D$50/(SUM(H$51:H$55))" +"J51-J51*D$50/(SUM(J$51:J$55))" +"(G62+#REF!+C62)*#REF!" +"(J63+#REF!+C63)*#REF!" +"TODAY()" +"TODAY()" +"TODAY()" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E8:AC8)" +"F106" +"F136" +"D106-0.25" +"D106+0.56" +"SUM(AD17:AD79)" +"SUM(AD79:AD97)" +"SUM(AD97:AD100)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F15" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F9+Deals!F10+Deals!F11+Deals!F12+Deals!F13" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD126" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E8:AC8)" +"F106" +"F136" +"D106-0.25" +"D106+0.56" +"SUM(AD17:AD79)" +"SUM(AD79:AD97)" +"SUM(AD97:AD100)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E8:AC8)" +"F98" +"F128" +"D98-0.25" +"D98+0.56" +"SUM(AD16:AD69)" +"SUM(AD70:AD88)" +"SUM(AD89:AD92)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F14" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F9+Deals!F10+Deals!F11+Deals!F12" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD118" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E8:AC8)" +"F98" +"F128" +"D98-0.25" +"D98+0.56" +"SUM(AD16:AD69)" +"SUM(AD70:AD88)" +"SUM(AD89:AD92)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"D4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"SUM(C8:C31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"SUM(C8:C31)" +"B3" +"B3" +"I4" +"M4" +"D4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"D4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"D4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"D4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"SUM(C8:C31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"SUM(C8:C31)" +"B3" +"B3" +"I4" +"M4" +"D4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"D4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"D4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"D4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"SUM(C8:C31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"SUM(C8:C31)" +"B3" +"B3" +"I4" +"M4" +"D4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"D4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"D4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+10" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"B3" +"B3" +"I4" +"M4" +"B4+4" +"B8+C8+D8+E8" +"SUM(I8:K8:M8)" +"SUM(B8:B31)" +"SUM(B3:B29)" +"SUM(D4:D31)" +"G10" +"SUM(F3:F31)" +"$C$3/16" +"$E$3/16" +"$H$3/22" +"$I$3/22" +"C4+E4+H4+I4+K4+L4" +"$H$3/22/2" +"$I$3/22/2" +"SUM(C4:C30)" +"K33-L33" +"SUM(C33:I33)" +"SUM(K4:K32)" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C16)" +"SUM(C28:C33)" +"E22" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C16)" +"SUM(C28:C34)" +"SUM(AA29:AA34)" +"E22" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C12:C16)" +"SUM(C28:C34)" +"SUM(AA29:AA34)" +"E22" +"0.5+E6" +"SUM(C12:Z12)" +"SUM(C13:C17)" +"SUM(C29:C34)" +"E23" +"IF(K7=""01"",K13,0)+IF(K7=""02"",K13,0)+IF(K7=""03"",K13,0)+IF(K7=""04"",K13,0)+IF(K7=""05"",K13,0)+IF(K7=""06"",K13,0)+IF(K7=""07"",K13,0)+IF(K7=""08"",K13,0)+IF(K7=""09"",K13,0)+IF(K7=""21"",K13,0)+IF(K7=""22"",K13,0)+IF(K7=""23"",K13,0)+IF(K7=""24"",K13,0)+IF(K7=""25"",K13,0)+IF(K7=""26"",K13,0)+IF(K7=""27"",K13,0)+IF(K7=""28"",K13,0)+IF(K7=""29"",K13,0)+IF(K7=""40"",K13,0)+IF(K7=""70"",K13,0)+IF(K7=""80"",K13,0)+IF(K7=""81"",K13,0)+IF(K7=""83"",K13,0)+IF(K7=""84"",K13,0)+IF(K7=""86"",K13,0)+IF(K7=""89"",K13,0)" +"IF(W7=""01"",W13,0)+IF(W7=""02"",W13,0)+IF(W7=""03"",W13,0)+IF(W7=""04"",W13,0)+IF(W7=""05"",W13,0)+IF(W7=""06"",W13,0)+IF(W7=""07"",W13,0)+IF(W7=""08"",W13,0)+IF(W7=""09"",W13,0)+IF(W7=""21"",W13,0)+IF(W7=""22"",W13,0)+IF(W7=""23"",W13,0)+IF(W7=""24"",W13,0)+IF(W7=""25"",W13,0)+IF(W7=""26"",W13,0)+IF(W7=""27"",W13,0)+IF(W7=""28"",W13,0)+IF(W7=""29"",W13,0)+IF(W7=""40"",W13,0)+IF(W7=""70"",W13,0)+IF(W7=""80"",W13,0)+IF(W7=""81"",W13,0)+IF(W7=""83"",W13,0)+IF(W7=""84"",W13,0)+IF(W7=""86"",W13,0)+IF(W7=""89"",W13,0)" +"IF(AI7=""01"",AI13,0)+IF(AI7=""02"",AI13,0)+IF(AI7=""03"",AI13,0)+IF(AI7=""04"",AI13,0)+IF(AI7=""05"",AI13,0)+IF(AI7=""06"",AI13,0)+IF(AI7=""07"",AI13,0)+IF(AI7=""08"",AI13,0)+IF(AI7=""09"",AI13,0)+IF(AI7=""21"",AI13,0)+IF(AI7=""22"",AI13,0)+IF(AI7=""23"",AI13,0)+IF(AI7=""24"",AI13,0)+IF(AI7=""25"",AI13,0)+IF(AI7=""26"",AI13,0)+IF(AI7=""27"",AI13,0)+IF(AI7=""28"",AI13,0)+IF(AI7=""29"",AI13,0)+IF(AI7=""40"",AI13,0)+IF(AI7=""70"",AI13,0)+IF(AI7=""80"",AI13,0)+IF(AI7=""81"",AI13,0)+IF(AI7=""83"",AI13,0)+IF(AI7=""84"",AI13,0)+IF(AI7=""86"",AI13,0)+IF(AI7=""89"",AI13,0)" +"IF(AU7=""01"",AU13,0)+IF(AU7=""02"",AU13,0)+IF(AU7=""03"",AU13,0)+IF(AU7=""04"",AU13,0)+IF(AU7=""05"",AU13,0)+IF(AU7=""06"",AU13,0)+IF(AU7=""07"",AU13,0)+IF(AU7=""08"",AU13,0)+IF(AU7=""09"",AU13,0)+IF(AU7=""21"",AU13,0)+IF(AU7=""22"",AU13,0)+IF(AU7=""23"",AU13,0)+IF(AU7=""24"",AU13,0)+IF(AU7=""25"",AU13,0)+IF(AU7=""26"",AU13,0)+IF(AU7=""27"",AU13,0)+IF(AU7=""28"",AU13,0)+IF(AU7=""29"",AU13,0)+IF(AU7=""40"",AU13,0)+IF(AU7=""70"",AU13,0)+IF(AU7=""80"",AU13,0)+IF(AU7=""81"",AU13,0)+IF(AU7=""83"",AU13,0)+IF(AU7=""84"",AU13,0)+IF(AU7=""86"",AU13,0)+IF(AU7=""89"",AU13,0)" +"IF(BG7=""01"",BG13,0)+IF(BG7=""02"",BG13,0)+IF(BG7=""03"",BG13,0)+IF(BG7=""04"",BG13,0)+IF(BG7=""05"",BG13,0)+IF(BG7=""06"",BG13,0)+IF(BG7=""07"",BG13,0)+IF(BG7=""08"",BG13,0)+IF(BG7=""09"",BG13,0)+IF(BG7=""21"",BG13,0)+IF(BG7=""22"",BG13,0)+IF(BG7=""23"",BG13,0)+IF(BG7=""24"",BG13,0)+IF(BG7=""25"",BG13,0)+IF(BG7=""26"",BG13,0)+IF(BG7=""27"",BG13,0)+IF(BG7=""28"",BG13,0)+IF(BG7=""29"",BG13,0)+IF(BG7=""40"",BG13,0)+IF(BG7=""70"",BG13,0)+IF(BG7=""80"",BG13,0)+IF(BG7=""81"",BG13,0)+IF(BG7=""83"",BG13,0)+IF(BG7=""84"",BG13,0)+IF(BG7=""86"",BG13,0)+IF(BG7=""89"",BG13,0)" +"IF(BS7=""01"",BS13,0)+IF(BS7=""02"",BS13,0)+IF(BS7=""03"",BS13,0)+IF(BS7=""04"",BS13,0)+IF(BS7=""05"",BS13,0)+IF(BS7=""06"",BS13,0)+IF(BS7=""07"",BS13,0)+IF(BS7=""08"",BS13,0)+IF(BS7=""09"",BS13,0)+IF(BS7=""21"",BS13,0)+IF(BS7=""22"",BS13,0)+IF(BS7=""23"",BS13,0)+IF(BS7=""24"",BS13,0)+IF(BS7=""25"",BS13,0)+IF(BS7=""26"",BS13,0)+IF(BS7=""27"",BS13,0)+IF(BS7=""28"",BS13,0)+IF(BS7=""29"",BS13,0)+IF(BS7=""40"",BS13,0)+IF(BS7=""70"",BS13,0)+IF(BS7=""80"",BS13,0)+IF(BS7=""81"",BS13,0)+IF(BS7=""83"",BS13,0)+IF(BS7=""84"",BS13,0)+IF(BS7=""86"",BS13,0)+IF(BS7=""89"",BS13,0)" +"IF(CE7=""01"",CE13,0)+IF(CE7=""02"",CE13,0)+IF(CE7=""03"",CE13,0)+IF(CE7=""04"",CE13,0)+IF(CE7=""05"",CE13,0)+IF(CE7=""06"",CE13,0)+IF(CE7=""07"",CE13,0)+IF(CE7=""08"",CE13,0)+IF(CE7=""09"",CE13,0)+IF(CE7=""21"",CE13,0)+IF(CE7=""22"",CE13,0)+IF(CE7=""23"",CE13,0)+IF(CE7=""24"",CE13,0)+IF(CE7=""25"",CE13,0)+IF(CE7=""26"",CE13,0)+IF(CE7=""27"",CE13,0)+IF(CE7=""28"",CE13,0)+IF(CE7=""29"",CE13,0)+IF(CE7=""40"",CE13,0)+IF(CE7=""70"",CE13,0)+IF(CE7=""80"",CE13,0)+IF(CE7=""81"",CE13,0)+IF(CE7=""83"",CE13,0)+IF(CE7=""84"",CE13,0)+IF(CE7=""86"",CE13,0)+IF(CE7=""89"",CE13,0)" +"IF(CQ7=""01"",CQ13,0)+IF(CQ7=""02"",CQ13,0)+IF(CQ7=""03"",CQ13,0)+IF(CQ7=""04"",CQ13,0)+IF(CQ7=""05"",CQ13,0)+IF(CQ7=""06"",CQ13,0)+IF(CQ7=""07"",CQ13,0)+IF(CQ7=""08"",CQ13,0)+IF(CQ7=""09"",CQ13,0)+IF(CQ7=""21"",CQ13,0)+IF(CQ7=""22"",CQ13,0)+IF(CQ7=""23"",CQ13,0)+IF(CQ7=""24"",CQ13,0)+IF(CQ7=""25"",CQ13,0)+IF(CQ7=""26"",CQ13,0)+IF(CQ7=""27"",CQ13,0)+IF(CQ7=""28"",CQ13,0)+IF(CQ7=""29"",CQ13,0)+IF(CQ7=""40"",CQ13,0)+IF(CQ7=""70"",CQ13,0)+IF(CQ7=""80"",CQ13,0)+IF(CQ7=""81"",CQ13,0)+IF(CQ7=""83"",CQ13,0)+IF(CQ7=""84"",CQ13,0)+IF(CQ7=""86"",CQ13,0)+IF(CQ7=""89"",CQ13,0)" +"IF(K7=""11"",K13,0)+IF(K7=""12"",K13,0)+IF(K7=""13"",K13,0)+IF(K7=""14"",K13,0)+IF(K7=""15"",K13,0)+IF(K7=""16"",K13,0)+IF(K7=""17"",K13,0)+IF(K7=""18"",K13,0)+IF(K7=""19"",K13,0)+IF(K7=""31"",K13,0)+IF(K7=""32"",K13,0)+IF(K7=""34"",K13,0)+IF(K7=""35"",K13,0)+IF(K7=""36"",K13,0)+IF(K7=""37"",K13,0)+IF(K7=""38"",K13,0)+IF(K7=""39"",K13,0)+IF(K7=""50"",K13,0)+IF(K7=""75"",K13,0)+IF(K7=""90"",K13,0)+IF(K7=""91"",K13,0)+IF(K7=""93"",K13,0)+IF(K7=""94"",K13,0)+IF(K7=""95"",K13,0)+IF(K7=""96"",K13,0)+IF(K7=""99"",K13,0)" +"IF(W7=""11"",W13,0)+IF(W7=""12"",W13,0)+IF(W7=""13"",W13,0)+IF(W7=""14"",W13,0)+IF(W7=""15"",W13,0)+IF(W7=""16"",W13,0)+IF(W7=""17"",W13,0)+IF(W7=""18"",W13,0)+IF(W7=""19"",W13,0)+IF(W7=""31"",W13,0)+IF(W7=""32"",W13,0)+IF(W7=""34"",W13,0)+IF(W7=""35"",W13,0)+IF(W7=""36"",W13,0)+IF(W7=""37"",W13,0)+IF(W7=""38"",W13,0)+IF(W7=""39"",W13,0)+IF(W7=""50"",W13,0)+IF(W7=""75"",W13,0)+IF(W7=""90"",W13,0)+IF(W7=""91"",W13,0)+IF(W7=""93"",W13,0)+IF(W7=""94"",W13,0)+IF(W7=""95"",W13,0)+IF(W7=""96"",W13,0)+IF(W7=""99"",W13,0)" +"IF(AI7=""11"",AI13,0)+IF(AI7=""12"",AI13,0)+IF(AI7=""13"",AI13,0)+IF(AI7=""14"",AI13,0)+IF(AI7=""15"",AI13,0)+IF(AI7=""16"",AI13,0)+IF(AI7=""17"",AI13,0)+IF(AI7=""18"",AI13,0)+IF(AI7=""19"",AI13,0)+IF(AI7=""31"",AI13,0)+IF(AI7=""32"",AI13,0)+IF(AI7=""34"",AI13,0)+IF(AI7=""35"",AI13,0)+IF(AI7=""36"",AI13,0)+IF(AI7=""37"",AI13,0)+IF(AI7=""38"",AI13,0)+IF(AI7=""39"",AI13,0)+IF(AI7=""50"",AI13,0)+IF(AI7=""75"",AI13,0)+IF(AI7=""90"",AI13,0)+IF(AI7=""91"",AI13,0)+IF(AI7=""93"",AI13,0)+IF(AI7=""94"",AI13,0)+IF(AI7=""95"",AI13,0)+IF(AI7=""96"",AI13,0)+IF(AI7=""99"",AI13,0)" +"IF(AU7=""11"",AU13,0)+IF(AU7=""12"",AU13,0)+IF(AU7=""13"",AU13,0)+IF(AU7=""14"",AU13,0)+IF(AU7=""15"",AU13,0)+IF(AU7=""16"",AU13,0)+IF(AU7=""17"",AU13,0)+IF(AU7=""18"",AU13,0)+IF(AU7=""19"",AU13,0)+IF(AU7=""31"",AU13,0)+IF(AU7=""32"",AU13,0)+IF(AU7=""34"",AU13,0)+IF(AU7=""35"",AU13,0)+IF(AU7=""36"",AU13,0)+IF(AU7=""37"",AU13,0)+IF(AU7=""38"",AU13,0)+IF(AU7=""39"",AU13,0)+IF(AU7=""50"",AU13,0)+IF(AU7=""75"",AU13,0)+IF(AU7=""90"",AU13,0)+IF(AU7=""91"",AU13,0)+IF(AU7=""93"",AU13,0)+IF(AU7=""94"",AU13,0)+IF(AU7=""95"",AU13,0)+IF(AU7=""96"",AU13,0)+IF(AU7=""99"",AU13,0)" +"IF(BG7=""11"",BG13,0)+IF(BG7=""12"",BG13,0)+IF(BG7=""13"",BG13,0)+IF(BG7=""14"",BG13,0)+IF(BG7=""15"",BG13,0)+IF(BG7=""16"",BG13,0)+IF(BG7=""17"",BG13,0)+IF(BG7=""18"",BG13,0)+IF(BG7=""19"",BG13,0)+IF(BG7=""31"",BG13,0)+IF(BG7=""32"",BG13,0)+IF(BG7=""34"",BG13,0)+IF(BG7=""35"",BG13,0)+IF(BG7=""36"",BG13,0)+IF(BG7=""37"",BG13,0)+IF(BG7=""38"",BG13,0)+IF(BG7=""39"",BG13,0)+IF(BG7=""50"",BG13,0)+IF(BG7=""75"",BG13,0)+IF(BG7=""90"",BG13,0)+IF(BG7=""91"",BG13,0)+IF(BG7=""93"",BG13,0)+IF(BG7=""94"",BG13,0)+IF(BG7=""95"",BG13,0)+IF(BG7=""96"",BG13,0)+IF(BG7=""99"",BG13,0)" +"IF(BS7=""11"",BS13,0)+IF(BS7=""12"",BS13,0)+IF(BS7=""13"",BS13,0)+IF(BS7=""14"",BS13,0)+IF(BS7=""15"",BS13,0)+IF(BS7=""16"",BS13,0)+IF(BS7=""17"",BS13,0)+IF(BS7=""18"",BS13,0)+IF(BS7=""19"",BS13,0)+IF(BS7=""31"",BS13,0)+IF(BS7=""32"",BS13,0)+IF(BS7=""34"",BS13,0)+IF(BS7=""35"",BS13,0)+IF(BS7=""36"",BS13,0)+IF(BS7=""37"",BS13,0)+IF(BS7=""38"",BS13,0)+IF(BS7=""39"",BS13,0)+IF(BS7=""50"",BS13,0)+IF(BS7=""75"",BS13,0)+IF(BS7=""90"",BS13,0)+IF(BS7=""91"",BS13,0)+IF(BS7=""93"",BS13,0)+IF(BS7=""94"",BS13,0)+IF(BS7=""95"",BS13,0)+IF(BS7=""96"",BS13,0)+IF(BS7=""99"",BS13,0)" +"IF(CE7=""11"",CE13,0)+IF(CE7=""12"",CE13,0)+IF(CE7=""13"",CE13,0)+IF(CE7=""14"",CE13,0)+IF(CE7=""15"",CE13,0)+IF(CE7=""16"",CE13,0)+IF(CE7=""17"",CE13,0)+IF(CE7=""18"",CE13,0)+IF(CE7=""19"",CE13,0)+IF(CE7=""31"",CE13,0)+IF(CE7=""32"",CE13,0)+IF(CE7=""34"",CE13,0)+IF(CE7=""35"",CE13,0)+IF(CE7=""36"",CE13,0)+IF(CE7=""37"",CE13,0)+IF(CE7=""38"",CE13,0)+IF(CE7=""39"",CE13,0)+IF(CE7=""50"",CE13,0)+IF(CE7=""75"",CE13,0)+IF(CE7=""90"",CE13,0)+IF(CE7=""91"",CE13,0)+IF(CE7=""93"",CE13,0)+IF(CE7=""94"",CE13,0)+IF(CE7=""95"",CE13,0)+IF(CE7=""96"",CE13,0)+IF(CE7=""99"",CE13,0)" +"IF(CQ7=""11"",CQ13,0)+IF(CQ7=""12"",CQ13,0)+IF(CQ7=""13"",CQ13,0)+IF(CQ7=""14"",CQ13,0)+IF(CQ7=""15"",CQ13,0)+IF(CQ7=""16"",CQ13,0)+IF(CQ7=""17"",CQ13,0)+IF(CQ7=""18"",CQ13,0)+IF(CQ7=""19"",CQ13,0)+IF(CQ7=""31"",CQ13,0)+IF(CQ7=""32"",CQ13,0)+IF(CQ7=""34"",CQ13,0)+IF(CQ7=""35"",CQ13,0)+IF(CQ7=""36"",CQ13,0)+IF(CQ7=""37"",CQ13,0)+IF(CQ7=""38"",CQ13,0)+IF(CQ7=""39"",CQ13,0)+IF(CQ7=""50"",CQ13,0)+IF(CQ7=""75"",CQ13,0)+IF(CQ7=""90"",CQ13,0)+IF(CQ7=""91"",CQ13,0)+IF(CQ7=""93"",CQ13,0)+IF(CQ7=""94"",CQ13,0)+IF(CQ7=""95"",CQ13,0)+IF(CQ7=""96"",CQ13,0)+IF(CQ7=""99"",CQ13,0)" +"+A8+1" +"+A11+1" +"+A18+1" +"+A22+1" +"+Q22" +"+G55" +"+C4-C5" +"-C6*0.28" +"-C6*0.062" +"-C6*0.0145" +"SUM(C6:C10)" +"C11*C12" +"62-2.75" +"+C5+0.25" +"+C5-C6" +"-C7*0.28" +"-C7*0.062" +"-C7*0.0145" +"SUM(C7:C11)" +"64.75-67.5+64.75" +"67.5-70.25+67.5" +"62-2.75" +"+C5+0.25" +"+C5-C6" +"-C7*0.28" +"-C7*0.062" +"-C7*0.0145" +"SUM(C7:C11)" +"64.75-67.5+64.75" +"67.5-70.25+67.5" +"62-2.75" +"+C5+0.25" +"+C5-C6" +"-C7*0.28" +"-C7*0.062" +"-C7*0.0145" +"SUM(C7:C11)" +"64.75-67.5+64.75" +"67.5-70.25+67.5" +"+C3-C4" +"-C5*0.28" +"-C5*0.062" +"-C5*0.0145" +"SUM(C5:C9)" +"C10*C11" +"62-2.75" +"+C5+0.25" +"+C5-C6" +"-C7*0.28" +"-C7*0.062" +"-C7*0.0145" +"SUM(C7:C11)" +"64.75-67.5+64.75" +"67.5-70.25+67.5" +"62-2.75" +"+C5+0.25" +"+C5-C6" +"-C7*0.28" +"-C7*0.062" +"-C7*0.0145" +"SUM(C7:C11)" +"64.75-67.5+64.75" +"67.5-70.25+67.5" +"62-2.75" +"+C5+0.25" +"+C5-C6" +"-C7*0.28" +"-C7*0.062" +"-C7*0.0145" +"SUM(C7:C11)" +"64.75-67.5+64.75" +"67.5-70.25+67.5" +"62-2.75" +"+C5+0.25" +"+C5-C6" +"-C7*0.28" +"-C7*0.062" +"-C7*0.0145" +"SUM(C7:C11)" +"64.75-67.5+64.75" +"67.5-70.25+67.5" +"IF($K$8=""40"",$K$14,0)+IF($W$8=""40"",$W$14,0)+IF($AI$8=""40"",$AI$14,0)+IF($AU$8=""40"",$AU$14,0)+IF($BG$8=""40"",$BG$14,0)+IF($BS$8=""40"",$BS$14,0)+IF($CE$8=""40"",$CE$14,0)+IF($CQ$8=""40"",$CQ$14,0)" +"NOW()" +"IF($K$8=""50"",$K$14,0)+IF($W$8=""50"",$W$14,0)+IF($AI$8=""50"",$AI$14,0)+IF($AU$8=""50"",$AU$14,0)+IF($BG$8=""50"",$BG$14,0)+IF($BS$8=""50"",$BS$14,0)+IF($CE$8=""50"",$CE$14,0)+IF($CQ$8=""50"",$CQ$14,0)" +"IF(K8=""01"",K14,0)+IF(K8=""02"",K14,0)+IF(K8=""03"",K14,0)+IF(K8=""04"",K14,0)+IF(K8=""05"",K14,0)+IF(K8=""06"",K14,0)+IF(K8=""07"",K14,0)+IF(K8=""08"",K14,0)+IF(K8=""09"",K14,0)+IF(K8=""21"",K14,0)+IF(K8=""22"",K14,0)+IF(K8=""23"",K14,0)+IF(K8=""24"",K14,0)+IF(K8=""25"",K14,0)+IF(K8=""26"",K14,0)+IF(K8=""27"",K14,0)+IF(K8=""28"",K14,0)+IF(K8=""29"",K14,0)+IF(K8=""40"",K14,0)+IF(K8=""70"",K14,0)+IF(K8=""80"",K14,0)+IF(K8=""81"",K14,0)+IF(K8=""83"",K14,0)+IF(K8=""84"",K14,0)+IF(K8=""86"",K14,0)+IF(K8=""89"",K14,0)" +"IF(W8=""01"",W16,0)+IF(W8=""02"",W16,0)+IF(W8=""03"",W16,0)+IF(W8=""04"",W16,0)+IF(W8=""05"",W16,0)+IF(W8=""06"",W16,0)+IF(W8=""07"",W16,0)+IF(W8=""08"",W16,0)+IF(W8=""09"",W16,0)+IF(W8=""21"",W16,0)+IF(W8=""22"",W16,0)+IF(W8=""23"",W16,0)+IF(W8=""24"",W16,0)+IF(W8=""25"",W16,0)+IF(W8=""26"",W16,0)+IF(W8=""27"",W16,0)+IF(W8=""28"",W16,0)+IF(W8=""29"",W16,0)+IF(W8=""40"",W16,0)+IF(W8=""70"",W16,0)+IF(W8=""80"",W16,0)+IF(W8=""81"",W16,0)+IF(W8=""83"",W16,0)+IF(W8=""84"",W16,0)+IF(W8=""86"",W16,0)+IF(W8=""89"",W16,0)" +"IF(AI8=""01"",AI16,0)+IF(AI8=""02"",AI16,0)+IF(AI8=""03"",AI16,0)+IF(AI8=""04"",AI16,0)+IF(AI8=""05"",AI16,0)+IF(AI8=""06"",AI16,0)+IF(AI8=""07"",AI16,0)+IF(AI8=""08"",AI16,0)+IF(AI8=""09"",AI16,0)+IF(AI8=""21"",AI16,0)+IF(AI8=""22"",AI16,0)+IF(AI8=""23"",AI16,0)+IF(AI8=""24"",AI16,0)+IF(AI8=""25"",AI16,0)+IF(AI8=""26"",AI16,0)+IF(AI8=""27"",AI16,0)+IF(AI8=""28"",AI16,0)+IF(AI8=""29"",AI16,0)+IF(AI8=""40"",AI16,0)+IF(AI8=""70"",AI16,0)+IF(AI8=""80"",AI16,0)+IF(AI8=""81"",AI16,0)+IF(AI8=""83"",AI16,0)+IF(AI8=""84"",AI16,0)+IF(AI8=""86"",AI16,0)+IF(AI8=""89"",AI16,0)" +"IF(AU8=""01"",AU16,0)+IF(AU8=""02"",AU16,0)+IF(AU8=""03"",AU16,0)+IF(AU8=""04"",AU16,0)+IF(AU8=""05"",AU16,0)+IF(AU8=""06"",AU16,0)+IF(AU8=""07"",AU16,0)+IF(AU8=""08"",AU16,0)+IF(AU8=""09"",AU16,0)+IF(AU8=""21"",AU16,0)+IF(AU8=""22"",AU16,0)+IF(AU8=""23"",AU16,0)+IF(AU8=""24"",AU16,0)+IF(AU8=""25"",AU16,0)+IF(AU8=""26"",AU16,0)+IF(AU8=""27"",AU16,0)+IF(AU8=""28"",AU16,0)+IF(AU8=""29"",AU16,0)+IF(AU8=""40"",AU16,0)+IF(AU8=""70"",AU16,0)+IF(AU8=""80"",AU16,0)+IF(AU8=""81"",AU16,0)+IF(AU8=""83"",AU16,0)+IF(AU8=""84"",AU16,0)+IF(AU8=""86"",AU16,0)+IF(AU8=""89"",AU16,0)" +"IF(#REF!=""01"",BG16,0)+IF(#REF!=""02"",BG16,0)+IF(#REF!=""03"",BG16,0)+IF(#REF!=""04"",BG16,0)+IF(#REF!=""05"",BG16,0)+IF(#REF!=""06"",BG16,0)+IF(#REF!=""07"",BG16,0)+IF(#REF!=""08"",BG16,0)+IF(#REF!=""09"",BG16,0)+IF(#REF!=""21"",BG16,0)+IF(#REF!=""22"",BG16,0)+IF(#REF!=""23"",BG16,0)+IF(#REF!=""24"",BG16,0)+IF(#REF!=""25"",BG16,0)+IF(#REF!=""26"",BG16,0)+IF(#REF!=""27"",BG16,0)+IF(#REF!=""28"",BG16,0)+IF(#REF!=""29"",BG16,0)+IF(#REF!=""40"",BG16,0)+IF(#REF!=""70"",BG16,0)+IF(#REF!=""80"",BG16,0)+IF(#REF!=""81"",BG16,0)+IF(#REF!=""83"",BG16,0)+IF(#REF!=""84"",BG16,0)+IF(#REF!=""86"",BG16,0)+IF(#REF!=""89"",BG16,0)" +"IF(BS8=""01"",BS16,0)+IF(BS8=""02"",BS16,0)+IF(BS8=""03"",BS16,0)+IF(BS8=""04"",BS16,0)+IF(BS8=""05"",BS16,0)+IF(BS8=""06"",BS16,0)+IF(BS8=""07"",BS16,0)+IF(BS8=""08"",BS16,0)+IF(BS8=""09"",BS16,0)+IF(BS8=""21"",BS16,0)+IF(BS8=""22"",BS16,0)+IF(BS8=""23"",BS16,0)+IF(BS8=""24"",BS16,0)+IF(BS8=""25"",BS16,0)+IF(BS8=""26"",BS16,0)+IF(BS8=""27"",BS16,0)+IF(BS8=""28"",BS16,0)+IF(BS8=""29"",BS16,0)+IF(BS8=""40"",BS16,0)+IF(BS8=""70"",BS16,0)+IF(BS8=""80"",BS16,0)+IF(BS8=""81"",BS16,0)+IF(BS8=""83"",BS16,0)+IF(BS8=""84"",BS16,0)+IF(BS8=""86"",BS16,0)+IF(BS8=""89"",BS16,0)" +"IF(CE8=""01"",CE16,0)+IF(CE8=""02"",CE16,0)+IF(CE8=""03"",CE16,0)+IF(CE8=""04"",CE16,0)+IF(CE8=""05"",CE16,0)+IF(CE8=""06"",CE16,0)+IF(CE8=""07"",CE16,0)+IF(CE8=""08"",CE16,0)+IF(CE8=""09"",CE16,0)+IF(CE8=""21"",CE16,0)+IF(CE8=""22"",CE16,0)+IF(CE8=""23"",CE16,0)+IF(CE8=""24"",CE16,0)+IF(CE8=""25"",CE16,0)+IF(CE8=""26"",CE16,0)+IF(CE8=""27"",CE16,0)+IF(CE8=""28"",CE16,0)+IF(CE8=""29"",CE16,0)+IF(CE8=""40"",CE16,0)+IF(CE8=""70"",CE16,0)+IF(CE8=""80"",CE16,0)+IF(CE8=""81"",CE16,0)+IF(CE8=""83"",CE16,0)+IF(CE8=""84"",CE16,0)+IF(CE8=""86"",CE16,0)+IF(CE8=""89"",CE16,0)" +"IF(CQ8=""01"",CQ16,0)+IF(CQ8=""02"",CQ16,0)+IF(CQ8=""03"",CQ16,0)+IF(CQ8=""04"",CQ16,0)+IF(CQ8=""05"",CQ16,0)+IF(CQ8=""06"",CQ16,0)+IF(CQ8=""07"",CQ16,0)+IF(CQ8=""08"",CQ16,0)+IF(CQ8=""09"",CQ16,0)+IF(CQ8=""21"",CQ16,0)+IF(CQ8=""22"",CQ16,0)+IF(CQ8=""23"",CQ16,0)+IF(CQ8=""24"",CQ16,0)+IF(CQ8=""25"",CQ16,0)+IF(CQ8=""26"",CQ16,0)+IF(CQ8=""27"",CQ16,0)+IF(CQ8=""28"",CQ16,0)+IF(CQ8=""29"",CQ16,0)+IF(CQ8=""40"",CQ16,0)+IF(CQ8=""70"",CQ16,0)+IF(CQ8=""80"",CQ16,0)+IF(CQ8=""81"",CQ16,0)+IF(CQ8=""83"",CQ16,0)+IF(CQ8=""84"",CQ16,0)+IF(CQ8=""86"",CQ16,0)+IF(CQ8=""89"",CQ16,0)" +"IF(K8=""11"",K14,0)+IF(K8=""12"",K14,0)+IF(K8=""13"",K14,0)+IF(K8=""14"",K14,0)+IF(K8=""15"",K14,0)+IF(K8=""16"",K14,0)+IF(K8=""17"",K14,0)+IF(K8=""18"",K14,0)+IF(K8=""19"",K14,0)+IF(K8=""31"",K14,0)+IF(K8=""32"",K14,0)+IF(K8=""34"",K14,0)+IF(K8=""35"",K14,0)+IF(K8=""36"",K14,0)+IF(K8=""37"",K14,0)+IF(K8=""38"",K14,0)+IF(K8=""39"",K14,0)+IF(K8=""50"",K14,0)+IF(K8=""75"",K14,0)+IF(K8=""90"",K14,0)+IF(K8=""91"",K14,0)+IF(K8=""93"",K14,0)+IF(K8=""94"",K14,0)+IF(K8=""95"",K14,0)+IF(K8=""96"",K14,0)+IF(K8=""99"",K14,0)" +"IF(W8=""11"",W16,0)+IF(W8=""12"",W16,0)+IF(W8=""13"",W16,0)+IF(W8=""14"",W16,0)+IF(W8=""15"",W16,0)+IF(W8=""16"",W16,0)+IF(W8=""17"",W16,0)+IF(W8=""18"",W16,0)+IF(W8=""19"",W16,0)+IF(W8=""31"",W16,0)+IF(W8=""32"",W16,0)+IF(W8=""34"",W16,0)+IF(W8=""35"",W16,0)+IF(W8=""36"",W16,0)+IF(W8=""37"",W16,0)+IF(W8=""38"",W16,0)+IF(W8=""39"",W16,0)+IF(W8=""50"",W16,0)+IF(W8=""75"",W16,0)+IF(W8=""90"",W16,0)+IF(W8=""91"",W16,0)+IF(W8=""93"",W16,0)+IF(W8=""94"",W16,0)+IF(W8=""95"",W16,0)+IF(W8=""96"",W16,0)+IF(W8=""99"",W16,0)" +"IF(AI8=""11"",AI16,0)+IF(AI8=""12"",AI16,0)+IF(AI8=""13"",AI16,0)+IF(AI8=""14"",AI16,0)+IF(AI8=""15"",AI16,0)+IF(AI8=""16"",AI16,0)+IF(AI8=""17"",AI16,0)+IF(AI8=""18"",AI16,0)+IF(AI8=""19"",AI16,0)+IF(AI8=""31"",AI16,0)+IF(AI8=""32"",AI16,0)+IF(AI8=""34"",AI16,0)+IF(AI8=""35"",AI16,0)+IF(AI8=""36"",AI16,0)+IF(AI8=""37"",AI16,0)+IF(AI8=""38"",AI16,0)+IF(AI8=""39"",AI16,0)+IF(AI8=""50"",AI16,0)+IF(AI8=""75"",AI16,0)+IF(AI8=""90"",AI16,0)+IF(AI8=""91"",AI16,0)+IF(AI8=""93"",AI16,0)+IF(AI8=""94"",AI16,0)+IF(AI8=""95"",AI16,0)+IF(AI8=""96"",AI16,0)+IF(AI8=""99"",AI16,0)" +"IF(AU8=""11"",AU16,0)+IF(AU8=""12"",AU16,0)+IF(AU8=""13"",AU16,0)+IF(AU8=""14"",AU16,0)+IF(AU8=""15"",AU16,0)+IF(AU8=""16"",AU16,0)+IF(AU8=""17"",AU16,0)+IF(AU8=""18"",AU16,0)+IF(AU8=""19"",AU16,0)+IF(AU8=""31"",AU16,0)+IF(AU8=""32"",AU16,0)+IF(AU8=""34"",AU16,0)+IF(AU8=""35"",AU16,0)+IF(AU8=""36"",AU16,0)+IF(AU8=""37"",AU16,0)+IF(AU8=""38"",AU16,0)+IF(AU8=""39"",AU16,0)+IF(AU8=""50"",AU16,0)+IF(AU8=""75"",AU16,0)+IF(AU8=""90"",AU16,0)+IF(AU8=""91"",AU16,0)+IF(AU8=""93"",AU16,0)+IF(AU8=""94"",AU16,0)+IF(AU8=""95"",AU16,0)+IF(AU8=""96"",AU16,0)+IF(AU8=""99"",AU16,0)" +"IF(#REF!=""11"",BG16,0)+IF(#REF!=""12"",BG16,0)+IF(#REF!=""13"",BG16,0)+IF(#REF!=""14"",BG16,0)+IF(#REF!=""15"",BG16,0)+IF(#REF!=""16"",BG16,0)+IF(#REF!=""17"",BG16,0)+IF(#REF!=""18"",BG16,0)+IF(#REF!=""19"",BG16,0)+IF(#REF!=""31"",BG16,0)+IF(#REF!=""32"",BG16,0)+IF(#REF!=""34"",BG16,0)+IF(#REF!=""35"",BG16,0)+IF(#REF!=""36"",BG16,0)+IF(#REF!=""37"",BG16,0)+IF(#REF!=""38"",BG16,0)+IF(#REF!=""39"",BG16,0)+IF(#REF!=""50"",BG16,0)+IF(#REF!=""75"",BG16,0)+IF(#REF!=""90"",BG16,0)+IF(#REF!=""91"",BG16,0)+IF(#REF!=""93"",BG16,0)+IF(#REF!=""94"",BG16,0)+IF(#REF!=""95"",BG16,0)+IF(#REF!=""96"",BG16,0)+IF(#REF!=""99"",BG16,0)" +"IF(BS8=""11"",BS16,0)+IF(BS8=""12"",BS16,0)+IF(BS8=""13"",BS16,0)+IF(BS8=""14"",BS16,0)+IF(BS8=""15"",BS16,0)+IF(BS8=""16"",BS16,0)+IF(BS8=""17"",BS16,0)+IF(BS8=""18"",BS16,0)+IF(BS8=""19"",BS16,0)+IF(BS8=""31"",BS16,0)+IF(BS8=""32"",BS16,0)+IF(BS8=""34"",BS16,0)+IF(BS8=""35"",BS16,0)+IF(BS8=""36"",BS16,0)+IF(BS8=""37"",BS16,0)+IF(BS8=""38"",BS16,0)+IF(BS8=""39"",BS16,0)+IF(BS8=""50"",BS16,0)+IF(BS8=""75"",BS16,0)+IF(BS8=""90"",BS16,0)+IF(BS8=""91"",BS16,0)+IF(BS8=""93"",BS16,0)+IF(BS8=""94"",BS16,0)+IF(BS8=""95"",BS16,0)+IF(BS8=""96"",BS16,0)+IF(BS8=""99"",BS16,0)" +"IF(CE8=""11"",CE16,0)+IF(CE8=""12"",CE16,0)+IF(CE8=""13"",CE16,0)+IF(CE8=""14"",CE16,0)+IF(CE8=""15"",CE16,0)+IF(CE8=""16"",CE16,0)+IF(CE8=""17"",CE16,0)+IF(CE8=""18"",CE16,0)+IF(CE8=""19"",CE16,0)+IF(CE8=""31"",CE16,0)+IF(CE8=""32"",CE16,0)+IF(CE8=""34"",CE16,0)+IF(CE8=""35"",CE16,0)+IF(CE8=""36"",CE16,0)+IF(CE8=""37"",CE16,0)+IF(CE8=""38"",CE16,0)+IF(CE8=""39"",CE16,0)+IF(CE8=""50"",CE16,0)+IF(CE8=""75"",CE16,0)+IF(CE8=""90"",CE16,0)+IF(CE8=""91"",CE16,0)+IF(CE8=""93"",CE16,0)+IF(CE8=""94"",CE16,0)+IF(CE8=""95"",CE16,0)+IF(CE8=""96"",CE16,0)+IF(CE8=""99"",CE16,0)" +"IF(CQ8=""11"",CQ16,0)+IF(CQ8=""12"",CQ16,0)+IF(CQ8=""13"",CQ16,0)+IF(CQ8=""14"",CQ16,0)+IF(CQ8=""15"",CQ16,0)+IF(CQ8=""16"",CQ16,0)+IF(CQ8=""17"",CQ16,0)+IF(CQ8=""18"",CQ16,0)+IF(CQ8=""19"",CQ16,0)+IF(CQ8=""31"",CQ16,0)+IF(CQ8=""32"",CQ16,0)+IF(CQ8=""34"",CQ16,0)+IF(CQ8=""35"",CQ16,0)+IF(CQ8=""36"",CQ16,0)+IF(CQ8=""37"",CQ16,0)+IF(CQ8=""38"",CQ16,0)+IF(CQ8=""39"",CQ16,0)+IF(CQ8=""50"",CQ16,0)+IF(CQ8=""75"",CQ16,0)+IF(CQ8=""90"",CQ16,0)+IF(CQ8=""91"",CQ16,0)+IF(CQ8=""93"",CQ16,0)+IF(CQ8=""94"",CQ16,0)+IF(CQ8=""95"",CQ16,0)+IF(CQ8=""96"",CQ16,0)+IF(CQ8=""99"",CQ16,0)" +"IF($E$14=""40"",$Y$14,0)+IF($E$19=""40"",$Y$19,0)+IF($E$24=""40"",$Y$24,0)+IF($E$29=""40"",$Y$29,0)+IF($E$34=""40"",$Y$34,0)+IF($E$39=""40"",$Y$39,0)+IF($E$44=""40"",$Y$44,0)+IF($E$49=""40"",$Y$49,0)" +"IF($E$14=""50"",$Y$14,0)+IF($E$19=""50"",$Y$19,0)+IF($E$24=""50"",$Y$24,0)+IF($E$29=""50"",$Y$29,0)+IF($E$34=""50"",$Y$34,0)+IF($E$39=""50"",$Y$39,0)+IF($E$44=""50"",$Y$44,0)+IF($E$49=""50"",$Y$49,0)" +"IF(#REF!=""01"",Y14,0)+IF(#REF!=""02"",Y14,0)+IF(#REF!=""03"",Y14,0)+IF(#REF!=""04"",Y14,0)+IF(#REF!=""05"",Y14,0)+IF(#REF!=""06"",Y14,0)+IF(#REF!=""07"",Y14,0)+IF(#REF!=""08"",Y14,0)+IF(#REF!=""09"",Y14,0)+IF(#REF!=""21"",Y14,0)+IF(#REF!=""22"",Y14,0)+IF(#REF!=""23"",Y14,0)+IF(#REF!=""24"",Y14,0)+IF(#REF!=""25"",Y14,0)+IF(#REF!=""26"",Y14,0)+IF(#REF!=""27"",Y14,0)+IF(#REF!=""28"",Y14,0)+IF(#REF!=""29"",Y14,0)+IF(#REF!=""40"",Y14,0)+IF(#REF!=""70"",Y14,0)+IF(#REF!=""80"",Y14,0)+IF(#REF!=""81"",Y14,0)+IF(#REF!=""83"",Y14,0)+IF(#REF!=""84"",Y14,0)+IF(#REF!=""86"",Y14,0)+IF(#REF!=""89"",Y14,0)" +"IF(AS9=""01"",#REF!,0)+IF(AS9=""02"",#REF!,0)+IF(AS9=""03"",#REF!,0)+IF(AS9=""04"",#REF!,0)+IF(AS9=""05"",#REF!,0)+IF(AS9=""06"",#REF!,0)+IF(AS9=""07"",#REF!,0)+IF(AS9=""08"",#REF!,0)+IF(AS9=""09"",#REF!,0)+IF(AS9=""21"",#REF!,0)+IF(AS9=""22"",#REF!,0)+IF(AS9=""23"",#REF!,0)+IF(AS9=""24"",#REF!,0)+IF(AS9=""25"",#REF!,0)+IF(AS9=""26"",#REF!,0)+IF(AS9=""27"",#REF!,0)+IF(AS9=""28"",#REF!,0)+IF(AS9=""29"",#REF!,0)+IF(AS9=""40"",#REF!,0)+IF(AS9=""70"",#REF!,0)+IF(AS9=""80"",#REF!,0)+IF(AS9=""81"",#REF!,0)+IF(AS9=""83"",#REF!,0)+IF(AS9=""84"",#REF!,0)+IF(AS9=""86"",#REF!,0)+IF(AS9=""89"",#REF!,0)" +"IF(BL9=""01"",#REF!,0)+IF(BL9=""02"",#REF!,0)+IF(BL9=""03"",#REF!,0)+IF(BL9=""04"",#REF!,0)+IF(BL9=""05"",#REF!,0)+IF(BL9=""06"",#REF!,0)+IF(BL9=""07"",#REF!,0)+IF(BL9=""08"",#REF!,0)+IF(BL9=""09"",#REF!,0)+IF(BL9=""21"",#REF!,0)+IF(BL9=""22"",#REF!,0)+IF(BL9=""23"",#REF!,0)+IF(BL9=""24"",#REF!,0)+IF(BL9=""25"",#REF!,0)+IF(BL9=""26"",#REF!,0)+IF(BL9=""27"",#REF!,0)+IF(BL9=""28"",#REF!,0)+IF(BL9=""29"",#REF!,0)+IF(BL9=""40"",#REF!,0)+IF(BL9=""70"",#REF!,0)+IF(BL9=""80"",#REF!,0)+IF(BL9=""81"",#REF!,0)+IF(BL9=""83"",#REF!,0)+IF(BL9=""84"",#REF!,0)+IF(BL9=""86"",#REF!,0)+IF(BL9=""89"",#REF!,0)" +"IF(#REF!=""01"",#REF!,0)+IF(#REF!=""02"",#REF!,0)+IF(#REF!=""03"",#REF!,0)+IF(#REF!=""04"",#REF!,0)+IF(#REF!=""05"",#REF!,0)+IF(#REF!=""06"",#REF!,0)+IF(#REF!=""07"",#REF!,0)+IF(#REF!=""08"",#REF!,0)+IF(#REF!=""09"",#REF!,0)+IF(#REF!=""21"",#REF!,0)+IF(#REF!=""22"",#REF!,0)+IF(#REF!=""23"",#REF!,0)+IF(#REF!=""24"",#REF!,0)+IF(#REF!=""25"",#REF!,0)+IF(#REF!=""26"",#REF!,0)+IF(#REF!=""27"",#REF!,0)+IF(#REF!=""28"",#REF!,0)+IF(#REF!=""29"",#REF!,0)+IF(#REF!=""40"",#REF!,0)+IF(#REF!=""70"",#REF!,0)+IF(#REF!=""80"",#REF!,0)+IF(#REF!=""81"",#REF!,0)+IF(#REF!=""83"",#REF!,0)+IF(#REF!=""84"",#REF!,0)+IF(#REF!=""86"",#REF!,0)+IF(#REF!=""89"",#REF!,0)" +"IF(CP9=""01"",#REF!,0)+IF(CP9=""02"",#REF!,0)+IF(CP9=""03"",#REF!,0)+IF(CP9=""04"",#REF!,0)+IF(CP9=""05"",#REF!,0)+IF(CP9=""06"",#REF!,0)+IF(CP9=""07"",#REF!,0)+IF(CP9=""08"",#REF!,0)+IF(CP9=""09"",#REF!,0)+IF(CP9=""21"",#REF!,0)+IF(CP9=""22"",#REF!,0)+IF(CP9=""23"",#REF!,0)+IF(CP9=""24"",#REF!,0)+IF(CP9=""25"",#REF!,0)+IF(CP9=""26"",#REF!,0)+IF(CP9=""27"",#REF!,0)+IF(CP9=""28"",#REF!,0)+IF(CP9=""29"",#REF!,0)+IF(CP9=""40"",#REF!,0)+IF(CP9=""70"",#REF!,0)+IF(CP9=""80"",#REF!,0)+IF(CP9=""81"",#REF!,0)+IF(CP9=""83"",#REF!,0)+IF(CP9=""84"",#REF!,0)+IF(CP9=""86"",#REF!,0)+IF(CP9=""89"",#REF!,0)" +"IF(#REF!=""11"",Y14,0)+IF(#REF!=""12"",Y14,0)+IF(#REF!=""13"",Y14,0)+IF(#REF!=""14"",Y14,0)+IF(#REF!=""15"",Y14,0)+IF(#REF!=""16"",Y14,0)+IF(#REF!=""17"",Y14,0)+IF(#REF!=""18"",Y14,0)+IF(#REF!=""19"",Y14,0)+IF(#REF!=""31"",Y14,0)+IF(#REF!=""32"",Y14,0)+IF(#REF!=""34"",Y14,0)+IF(#REF!=""35"",Y14,0)+IF(#REF!=""36"",Y14,0)+IF(#REF!=""37"",Y14,0)+IF(#REF!=""38"",Y14,0)+IF(#REF!=""39"",Y14,0)+IF(#REF!=""50"",Y14,0)+IF(#REF!=""75"",Y14,0)+IF(#REF!=""90"",Y14,0)+IF(#REF!=""91"",Y14,0)+IF(#REF!=""93"",Y14,0)+IF(#REF!=""94"",Y14,0)+IF(#REF!=""95"",Y14,0)+IF(#REF!=""96"",Y14,0)+IF(#REF!=""99"",Y14,0)" +"IF(AS9=""11"",#REF!,0)+IF(AS9=""12"",#REF!,0)+IF(AS9=""13"",#REF!,0)+IF(AS9=""14"",#REF!,0)+IF(AS9=""15"",#REF!,0)+IF(AS9=""16"",#REF!,0)+IF(AS9=""17"",#REF!,0)+IF(AS9=""18"",#REF!,0)+IF(AS9=""19"",#REF!,0)+IF(AS9=""31"",#REF!,0)+IF(AS9=""32"",#REF!,0)+IF(AS9=""34"",#REF!,0)+IF(AS9=""35"",#REF!,0)+IF(AS9=""36"",#REF!,0)+IF(AS9=""37"",#REF!,0)+IF(AS9=""38"",#REF!,0)+IF(AS9=""39"",#REF!,0)+IF(AS9=""50"",#REF!,0)+IF(AS9=""75"",#REF!,0)+IF(AS9=""90"",#REF!,0)+IF(AS9=""91"",#REF!,0)+IF(AS9=""93"",#REF!,0)+IF(AS9=""94"",#REF!,0)+IF(AS9=""95"",#REF!,0)+IF(AS9=""96"",#REF!,0)+IF(AS9=""99"",#REF!,0)" +"IF(BL9=""11"",#REF!,0)+IF(BL9=""12"",#REF!,0)+IF(BL9=""13"",#REF!,0)+IF(BL9=""14"",#REF!,0)+IF(BL9=""15"",#REF!,0)+IF(BL9=""16"",#REF!,0)+IF(BL9=""17"",#REF!,0)+IF(BL9=""18"",#REF!,0)+IF(BL9=""19"",#REF!,0)+IF(BL9=""31"",#REF!,0)+IF(BL9=""32"",#REF!,0)+IF(BL9=""34"",#REF!,0)+IF(BL9=""35"",#REF!,0)+IF(BL9=""36"",#REF!,0)+IF(BL9=""37"",#REF!,0)+IF(BL9=""38"",#REF!,0)+IF(BL9=""39"",#REF!,0)+IF(BL9=""50"",#REF!,0)+IF(BL9=""75"",#REF!,0)+IF(BL9=""90"",#REF!,0)+IF(BL9=""91"",#REF!,0)+IF(BL9=""93"",#REF!,0)+IF(BL9=""94"",#REF!,0)+IF(BL9=""95"",#REF!,0)+IF(BL9=""96"",#REF!,0)+IF(BL9=""99"",#REF!,0)" +"IF(BX9=""01"",#REF!,0)+IF(BX9=""02"",#REF!,0)+IF(BX9=""03"",#REF!,0)+IF(BX9=""04"",#REF!,0)+IF(BX9=""05"",#REF!,0)+IF(BX9=""06"",#REF!,0)+IF(BX9=""07"",#REF!,0)+IF(BX9=""08"",#REF!,0)+IF(BX9=""09"",#REF!,0)+IF(BX9=""21"",#REF!,0)+IF(BX9=""22"",#REF!,0)+IF(BX9=""23"",#REF!,0)+IF(BX9=""24"",#REF!,0)+IF(BX9=""25"",#REF!,0)+IF(BX9=""26"",#REF!,0)+IF(BX9=""27"",#REF!,0)+IF(BX9=""28"",#REF!,0)+IF(BX9=""29"",#REF!,0)+IF(BX9=""40"",#REF!,0)+IF(BX9=""70"",#REF!,0)+IF(BX9=""80"",#REF!,0)+IF(BX9=""81"",#REF!,0)+IF(BX9=""83"",#REF!,0)+IF(BX9=""84"",#REF!,0)+IF(BX9=""86"",#REF!,0)+IF(BX9=""89"",#REF!,0)" +"IF(#REF!=""11"",#REF!,0)+IF(#REF!=""12"",#REF!,0)+IF(#REF!=""13"",#REF!,0)+IF(#REF!=""14"",#REF!,0)+IF(#REF!=""15"",#REF!,0)+IF(#REF!=""16"",#REF!,0)+IF(#REF!=""17"",#REF!,0)+IF(#REF!=""18"",#REF!,0)+IF(#REF!=""19"",#REF!,0)+IF(#REF!=""31"",#REF!,0)+IF(#REF!=""32"",#REF!,0)+IF(#REF!=""34"",#REF!,0)+IF(#REF!=""35"",#REF!,0)+IF(#REF!=""36"",#REF!,0)+IF(#REF!=""37"",#REF!,0)+IF(#REF!=""38"",#REF!,0)+IF(#REF!=""39"",#REF!,0)+IF(#REF!=""50"",#REF!,0)+IF(#REF!=""75"",#REF!,0)+IF(#REF!=""90"",#REF!,0)+IF(#REF!=""91"",#REF!,0)+IF(#REF!=""93"",#REF!,0)+IF(#REF!=""94"",#REF!,0)+IF(#REF!=""95"",#REF!,0)+IF(#REF!=""96"",#REF!,0)+IF(#REF!=""99"",#REF!,0)" +"IF(CP9=""11"",#REF!,0)+IF(CP9=""12"",#REF!,0)+IF(CP9=""13"",#REF!,0)+IF(CP9=""14"",#REF!,0)+IF(CP9=""15"",#REF!,0)+IF(CP9=""16"",#REF!,0)+IF(CP9=""17"",#REF!,0)+IF(CP9=""18"",#REF!,0)+IF(CP9=""19"",#REF!,0)+IF(CP9=""31"",#REF!,0)+IF(CP9=""32"",#REF!,0)+IF(CP9=""34"",#REF!,0)+IF(CP9=""35"",#REF!,0)+IF(CP9=""36"",#REF!,0)+IF(CP9=""37"",#REF!,0)+IF(CP9=""38"",#REF!,0)+IF(CP9=""39"",#REF!,0)+IF(CP9=""50"",#REF!,0)+IF(CP9=""75"",#REF!,0)+IF(CP9=""90"",#REF!,0)+IF(CP9=""91"",#REF!,0)+IF(CP9=""93"",#REF!,0)+IF(CP9=""94"",#REF!,0)+IF(CP9=""95"",#REF!,0)+IF(CP9=""96"",#REF!,0)+IF(CP9=""99"",#REF!,0)" +"NOW()" +"CELL(""filename"")" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"'E1.XLS '!A5" +"A2" +"SUM(C15:E15)" +"SUM(C15:C32)" +"S7" +"'E1.XLS '!A5" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"'E1.XLS '!A5" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"'E1.XLS '!A5" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"'E1.XLS '!A5" +"A2" +"SUM(C14:O14)" +"SUM(E14:E18)" +"150+221" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"'E1.XLS '!A5" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"'E1.XLS '!A5" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"'E1.XLS '!A5" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"'E1.XLS '!A5" +"A2" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"'E1.XLS '!A5" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"'E1.XLS '!A5" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"'E1.XLS '!A5" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"'E1.XLS '!A5" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"'E1.XLS '!A5" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"'E1.XLS '!A5" +"+A2" +"SUM(E14:Q14)" +"SUM(E14:E22)" +"E18" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"'E1.XLS '!A5" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"483550.45" +"497420.35+388311.69-2187-883538.22" +"304713" +"2338887.43-2660756.26+304910-304713" +"-525578.38" +"SUM(C30:C38)" +"A2" +"SUM(D8:D11)" +"SUM(F6:F12)" +"SUM(F13:F20)" +"SUM(D24:D25)" +"SUM(F21:F26)" +"D31+D25+D24+D17" +"D19+F38" +"D33+D32+D30+D18+D10+D9+D8" +"D16+D11" +"SUM(D43:D47)" +"'E1.XLS '!A7" +"A2" +"SUM(C15:E15)" +"SUM(C15:C32)" +"S7" +"'E1.XLS '!A7" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"'E1.XLS '!A5" +"A2" +"2040676.69-555352.9" +"-2338887.43+304713-304910" +"300389-2178.44-23480-13452+79985-42856+5386.52" +"706379.56-300389+200481+23480-79985" +"SUM(C18:O18)" +"47361.21+23453.48+419988.35+154413.98" +"-47361.21-157566+365072-419988.35" +"-483550.45-2182512.57" +"-497420.35-388311.69+2187" +"61933.1-29845.69-1985.1+26528.73-2187-61933+29846+16279+15808" +"-61933.1+1985.1+28872+61933-16279" +"-132056.68" +"-8989+132056.68" +"-231470.35+2.35" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"'E1.XLS '!A7" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"A2" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"+A2" +"SUM(E14:Q14)" +"173377+1" +"SUM(E14:E22)" +"E18" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"A2" +"A2" +"SUM(C4:C16)" +"SUM(C19:C20)" +"CELL(""filename"",A1)" +"NOW()" +"CELL(""filename"",A1)" +"NOW()" +"CELL(""filename"",A1)" +"NOW()" +"CELL(""filename"",A1)" +"NOW()" +"CELL(""filename"",A1)" +"NOW()" +"CELL(""filename"",B8)" +"NOW()" +"CELL(""filename"",B8)" +"NOW()" +"CELL(""filename"",B8)" +"NOW()" +"CELL(""filename"",A1)" +"NOW()" +"CELL(""filename"",A1)" +"NOW()" +"CELL(""filename"",A1)" +"NOW()" +"CELL(""filename"",A1)" +"NOW()" +"CELL(""filename"",A1)" +"NOW()" +"CELL(""filename"")" +"A21" +"A20" +"A22" +"A23" +"C18" +"CELL(""filename"")" +"CELL(""filename"")" +"62-2.75" +"+C5+0.25" +"+C5-C6" +"-C7*0.28" +"-C7*0.062" +"-C7*0.0145" +"SUM(C7:C11)" +"64.75-67.5+64.75" +"67.5-70.25+67.5" +"62-2.75" +"+C5+0.25" +"+C5-C6" +"-C7*0.28" +"-C7*0.062" +"-C7*0.0145" +"SUM(C7:C11)" +"64.75-67.5+64.75" +"67.5-70.25+67.5" +"62-2.75" +"+C5+0.25" +"+C5-C6" +"-C7*0.28" +"-C7*0.062" +"-C7*0.0145" +"SUM(C7:C11)" +"64.75-67.5+64.75" +"67.5-70.25+67.5" +"+C3-C4" +"-C5*0.28" +"-C5*0.062" +"-C5*0.0145" +"SUM(C5:C9)" +"C10*C11" +"62-2.75" +"+C5+0.25" +"+C5-C6" +"-C7*0.28" +"-C7*0.062" +"-C7*0.0145" +"SUM(C7:C11)" +"64.75-67.5+64.75" +"67.5-70.25+67.5" +"62-2.75" +"+C5+0.25" +"+C5-C6" +"-C7*0.28" +"-C7*0.062" +"-C7*0.0145" +"SUM(C7:C11)" +"64.75-67.5+64.75" +"67.5-70.25+67.5" +"62-2.75" +"+C5+0.25" +"+C5-C6" +"-C7*0.28" +"-C7*0.062" +"-C7*0.0145" +"SUM(C7:C11)" +"64.75-67.5+64.75" +"67.5-70.25+67.5" +"+F5+0.25" +"+C5-C6" +"-C7*0.28" +"-C7*0.062" +"-C7*0.0145" +"SUM(C7:C11)" +"64.75-67.5+64.75" +"67.5-70.25+67.5" +"SUM(FRCC!G2:G13)" +"SUM(FRCC!G14:G61)" +"SUM(FRCC!G62:G121)" +"SUM(NEPOOL!G2:G121)" +"SUM('PJM-E'!G2:G121)" +"SUM(C9:C13)" +"SUM(G4:G39)" +"SUBTOTAL(9,G4:G39)" +"C18-C17" +"SUM(C54:C58)" +"C55*D42" +"NOW()" +"D19+E19" +"I21-G21" +"E21*J21" +"F24/E24" +"-F25" +"E27*J27-1" +"SUM(E24:E27)" +"C19+C28" +"L19+L21+L28" +"C30" +"L70+L72+L79+1" +"C149+C164" +"L149+L157+L164" +"L166+L174+L181-1" +"L217+L225+L232+1" +"E342" +"I344" +"I344" +"E367*J367+2" +"E469*J469+1" +"E495*I495" +"F504*-1" +"-8213093-F518" +"84+132054+5909" +"721+1056170+48320-3" +"E520*J520-2" +"I529" +"412421-F535" +"73+115469+5685" +"423+639755+31105" +"I531" +"E540*I540+1" +"-3537508-F552" +"2400036+146580+4502+7138" +"12960939+742576+36813+34653" +"-7887254-F569" +"1903028+138512+918+8725" +"9099008+685276+4638+44203+2" +"SUM(L568:L571)+1" +"117432-F586" +"1566821+126267+8965" +"5667443+500737+36355-1" +"SUM(L585:L588)-1" +"-236262-F603" +"46522+148336+51147-1969" +"141440+510507+271352+1491-1" +"-40163-F620" +"107802+450+7400" +"309187+1319+21698" +"E19*I19" +"E19" +"I21-G21" +"E21*J21" +"F24/E24" +"I21" +"-F25" +"I21" +"I21" +"D28+E28" +"SUM(E24:E27)" +"F28*-1" +"C19+C28" +"L19+L21+L28" +"E19*I19" +"E19" +"I21-G21" +"E21*J21" +"-8213093-F25" +"F24/E24" +"I21" +"-F25" +"I21" +"84+132054+5909" +"721+1056170+48320-3" +"I21" +"E27*J27-2" +"D28+E28" +"SUM(E24:E27)" +"F28*-1" +"C19+C28" +"I21" +"L19+L21+L28" +"D19+E19" +"E19*I19" +"E19" +"I19" +"I21-G21" +"E21*J21" +"412421-F25" +"F24/E24" +"I21" +"-F25" +"I21" +"73+115469+5685" +"423+639755+31105" +"I21" +"E27*J27+1" +"SUM(E24:E27)" +"F28*-1" +"C19+C28" +"I21" +"L19+L21+L28" +"E30*I30+1" +"D19+E19" +"E19*I19" +"E19" +"I19" +"I21-G21" +"E21*J21" +"-3537508-F25" +"F24/E24" +"I21" +"-F25" +"I21" +"2400036+146580+4502+7138" +"12960939+742576+36813+34653" +"I21" +"E27*J27-1" +"SUM(E24:E27)" +"F28*-1" +"C19+C28" +"I21" +"L19+L21+L28" +"D19+E19" +"E19" +"I19" +"I21-G21" +"E21*J21" +"-7887254-F25" +"F24/E24" +"I21" +"-F25" +"I21" +"1903028+138512+918+8725" +"9099008+685276+4638+44203+2" +"I21" +"SUM(E24:E27)" +"SUM(L24:L27)+1" +"F28*-1" +"C19+C28" +"I21" +"L19+L21+L28" +"E30*I30+1" +"D19+E19" +"E19" +"I19" +"I21-G21" +"E21*J21" +"117432-F25" +"F24/E24" +"I21" +"-F25" +"I21" +"1566821+126267+8965" +"5667443+500737+36355-1" +"I21" +"SUM(E24:E27)" +"SUM(L24:L27)-1" +"F28*-1" +"C19+C28" +"I21" +"L19+L21+L28+1" +"E30*I30" +"D19+E19" +"N19+P19" +"E19" +"I19" +"I21-G21" +"E21*J21" +"-236262-F25" +"F24/E24" +"I21" +"-F25" +"I21" +"46522+148336+51147-1969" +"141440+510507+271352+1491-1" +"I21" +"SUM(E24:E27)" +"F28*-1" +"C19+C28" +"I21" +"L19+L21+L28" +"E30*I30" +"D19+E19" +"N19+P19" +"E19" +"I19" +"I21-G21" +"E21*J21" +"-40163-F25" +"F24/E24" +"I21" +"-F25" +"I21" +"107802+450+7400" +"309187+1319+21698" +"I21" +"SUM(E24:E27)" +"F28*-1" +"C19+C28" +"I21" +"L19+L21+L28-1" +"E30*I30" +"+G17*F17" +"SUM(G13:G38)" +"CELL(""filename"")" +"'Commercial Net Contribution-FGT'!B16+'Commercial Net Contribution-NNG'!B6+'Commercial Net Contribution-TW'!B13" +"+B6+E6+H6+K6" +"'Commercial Net Contribution-FGT'!B23+'Commercial Net Contribution-NNG'!B10+'Commercial Net Contribution-TW'!B20" +"SUM(B6:B11)" +"CELL(""filename"")" +"+C3" +"+B6+E6+H6+K6" +"SUM(B6:B15)" +"+G21" +"SUM(B21:B22)" +"+B16+B18+B23" +"CELL(""filename"")" +"+B6+E6+H6+K6" +"SUM(B6:B11)" +"CELL(""filename"")" +"+B6+E6+H6+K6" +"SUM(B6:B12)" +"+B15+E15+H15+K15-0.1" +"+G18" +"SUM(B18:B19)" +"+B13+B15+B20" +"CELL(""filename"")" +"+NPV(0.08/12,C20:C41)" +"+C20" +"+D17+G17+H17" +"+C17+F17" +"-SUM(C20:C24)-SUM(F20:F31)" +"-SUM(F32:F36)" +"+SUM(G52:G58)" +"+'Contractual Obligations'!G52" +"+'Contractual Obligations'!H54" +"-(235000*5)-(448000*12)-(490000*12)-1000000-69000" +"+C23" +"+SUM(C22:C23)" +"-C20" +"-E13" +"CELL(""filename"")" +"SUM(E9:E15)" +"1.27" +"4.418+3.192" +"SUM(E19:E22)" +"SUM(E25:E27)" +"SUM(E35:E42)" +"SUM(F15:F46)" +"+F50+F48+F7" +"E12/30.4" +"+E12*C12" +"+G12*F12" +"11.994+0.066" +"E20*C20" +"F23/C23" +"H23/G23" +"C28*E28" +"G28*F28-2" +"H30/C30" +"H32/1057000" +"H33/2996000" +"SUM(H12:H52)" +"F58*G58" +"H58*0.1" +"G60*F60" +"C64*E64*8" +"C66*E66*18" +"G68*E68*C68" +"C80*E80*G80" +"SUM(H58:H87)" +"CELL(""filename"")" +"H53" +"J88" +"SUM(J92:J97)" +"+E11*30.4" +"+F11*D11" +"+H11*G11" +"+F20/30.4" +"SUM(I11:I20)" +"+H27*G27+2" +"17882+6847" +"+G33/D33" +"+I33/H33" +"11.994+0.066" +"SUM(I24:I36)" +"+D40*F40" +"+I42/12" +"1641650-148920" +"+G44*H44" +"SUM(I40:I46)" +"+I50/2" +"3351+3670" +"2554+3352" +"SUM(I50:I61)" +"SUM(I11:I62)/2+I64" +"9152/5" +"78868*3" +"SUM(K72:K85)" +"+K95-K93-K91" +"+I67" +"+K86" +"CELL(""filename"")" +"+E12*C12" +"+G12*F12" +"+H12*I12" +"+H21*I21-1" +"SUM(H12:H23)" +"SUM(H31:H34)" +"J26" +"CELL(""filename"")" +"J36" +"2789519-1500000" +"+E10/30.4" +"+F10/C10" +"+J10/H10" +"+F10+J10" +"+L10" +"SUM(P10:P12)" +"SUM(L14:L17)" +"SUM(L25:L27)" +"SUM(L29:L30)" +"+L38" +"SUM(C9:C38)" +"SUM(R10:R38)" +"+J51+F51" +"SUM(F45:F52)" +"+P53" +"+T53-T54" +"+X58+X57" +"CELL(""filename"")" +"L58+L59+L60" +"31459256.56" +"+T55" +"+AA61+AA62" +"D3" +"+Q94" +"SUM(Q94:Q101)" +"H10*I10*1000" +"+H10" +"+H10" +"R10/P10/1000" +"+J10+N10" +"394.692+69.418" +"SUM(J10:J13)" +"SUM(R9:R13)" +"SUM(J14:J15)" +"L19*M19*1000+1" +"SUM(H18:H24)" +"SUM(J19:J24)" +"F27+J27" +"SUM(J27:J29)" +"+J25+J30" +"+L25+L29" +"L33*M33*1000-2" +"(R33/P33)/1000" +"+M42*L42*1000" +"+H45" +"F16+F31+F38+F47+F49+F51" +"+D4" +"(R65/1000)/P65" +"SUM(F63:F74)" +"F53+F75" +"2.7+0.3" +"SUM(C17:H17)" +"6.4" +"5.4+0.6" +"SUM(C17:C22)" +"SUM(C23:C29)" +"SUM(C30:C37)" +"SUM(M23:M37)" +"+C38+C41" +"SUM(G45:G49)" +"+H9-F9" +"SUM(F9:F21)" +"SUM(D11:D17)" +"+'[1]Revenuest 2CE'!G16+'[1]Revenuest 2CE'!G29" +"+'[1]Revenuest 2CE'!H16+'[1]Revenuest 2CE'!H29" +"H22+H8" +"D19+E19" +"I21-G21" +"E21*J21" +"F24/E24" +"-F25" +"E27*J27-1" +"SUM(E24:E27)" +"C19+C28" +"L19+L21+L28" +"C30" +"L70+L72+L79+1" +"C149+C164" +"L149+L157+L164" +"L166+L174+L181-1" +"L217+L225+L232+1" +"E342" +"I344" +"I344" +"E367*J367+2" +"E469*J469+1" +"E495*I495" +"L497" +"F504*-1" +"F504" +"L504" +"-8213093-F518" +"84+132054+5909" +"721+1056170+48320-3" +"E520*J520-2" +"I529" +"412421-F535" +"73+115469+5685" +"423+639755+31105" +"I531" +"E540*I540+1" +"-3537508-F552" +"2400036+146580+4502+7138" +"12960939+742576+36813+34653" +"-7887254-F569" +"1903028+138512+918+8725" +"9099008+685276+4638+44203+2" +"SUM(L568:L571)+1" +"117432-F586" +"1566821+126267+8965" +"5667443+500737+36355-1" +"SUM(L585:L588)-1" +"-236262-F603" +"46522+148336+51147-1969" +"141440+510507+271352+1491-1" +"-40163-F620" +"107802+450+7400" +"309187+1319+21698" +"-827904-F637" +"-393+101835+7400" +"-2720+338842+21106" +"E19*I19" +"E19" +"I21-G21" +"E21*J21" +"L21" +"F24/E24" +"I21" +"-F25" +"I21" +"I21" +"D28+E28" +"SUM(E24:E27)" +"F28*-1" +"F28" +"L28" +"C19+C28" +"L19+L21+L28" +"E19*I19" +"E19" +"I21-G21" +"E21*J21" +"L21" +"-8213093-F25" +"F24/E24" +"I21" +"-F25" +"I21" +"84+132054+5909" +"721+1056170+48320-3" +"I21" +"E27*J27-2" +"D28+E28" +"SUM(E24:E27)" +"F28*-1" +"F28" +"L28" +"C19+C28" +"I21" +"L19+L21+L28" +"D19+E19" +"E19*I19" +"E19" +"I19" +"I21-G21" +"E21*J21" +"L21" +"412421-F25" +"F24/E24" +"I21" +"-F25" +"I21" +"73+115469+5685" +"423+639755+31105" +"I21" +"E27*J27+1" +"SUM(E24:E27)" +"F28*-1" +"F28" +"L28" +"C19+C28" +"I21" +"L19+L21+L28" +"E30*I30+1" +"D19+E19" +"E19*I19" +"E19" +"I19" +"I21-G21" +"E21*J21" +"L21" +"-3537508-F25" +"F24/E24" +"I21" +"-F25" +"I21" +"2400036+146580+4502+7138" +"12960939+742576+36813+34653" +"I21" +"E27*J27-1" +"SUM(E24:E27)" +"F28*-1" +"F28" +"L28" +"C19+C28" +"I21" +"L19+L21+L28" +"D19+E19" +"E19" +"I19" +"I21-G21" +"E21*J21" +"L21" +"-7887254-F25" +"F24/E24" +"I21" +"-F25" +"I21" +"1903028+138512+918+8725" +"9099008+685276+4638+44203+2" +"I21" +"SUM(E24:E27)" +"SUM(L24:L27)+1" +"F28*-1" +"F28" +"L28" +"C19+C28" +"I21" +"L19+L21+L28" +"E30*I30+1" +"D19+E19" +"E19" +"I19" +"I21-G21" +"E21*J21" +"L21" +"117432-F25" +"F24/E24" +"I21" +"-F25" +"I21" +"1566821+126267+8965" +"5667443+500737+36355-1" +"I21" +"SUM(E24:E27)" +"SUM(L24:L27)-1" +"F28*-1" +"F28" +"L28" +"C19+C28" +"I21" +"L19+L21+L28+1" +"E30*I30" +"D19+E19" +"N19+P19" +"E19" +"I19" +"I21-G21" +"E21*J21" +"L21" +"-236262-F25" +"F24/E24" +"I21" +"-F25" +"I21" +"46522+148336+51147-1969" +"141440+510507+271352+1491-1" +"I21" +"SUM(E24:E27)" +"F28*-1" +"F28" +"L28" +"C19+C28" +"I21" +"L19+L21+L28" +"E30*I30" +"D19+E19" +"N19+P19" +"E19" +"I19" +"I21-G21" +"E21*J21" +"L21" +"-40163-F25" +"F24/E24" +"I21" +"-F25" +"I21" +"107802+450+7400" +"309187+1319+21698" +"I21" +"SUM(E24:E27)" +"F28*-1" +"F28" +"L28" +"C19+C28" +"I21" +"L19+L21+L28-1" +"E30*I30" +"D19+E19" +"N19+P19" +"E19" +"I19" +"I21-G21" +"E21*J21" +"L21" +"-827904-F25" +"F24/E24" +"I21" +"-F25" +"I21" +"-393+101835+7400" +"-2720+338842+21106" +"I21" +"SUM(E24:E27)" +"F28*-1" +"F28" +"L28" +"C19+C28" +"I21" +"L19+L21+L28-1" +"E30*I30" +"SUBTOTAL(9,C2:C2)" +"SUBTOTAL(9,C14:C15)" +"SUBTOTAL(9,C2:C30)" +"SUBTOTAL(9,C33:C667)" +"SUBTOTAL(9,C669:C868)" +"SUBTOTAL(9,C870:C893)" +"SUBTOTAL(9,C895:C969)" +"SUBTOTAL(9,C33:C969)" +"SUBTOTAL(9,C972:C978)" +"SUBTOTAL(9,C972:C978)" +"SUBTOTAL(9,C981:C988)" +"SUBTOTAL(9,C991:C1000)" +"SUBTOTAL(9,C991:C1008)" +"SUBTOTAL(9,C1011:C1031)" +"SUBTOTAL(9,C1033:C1051)" +"SUBTOTAL(9,C1011:C1051)" +"SUBTOTAL(9,C1054:C1183)" +"SUBTOTAL(9,C1185:C1234)" +"SUBTOTAL(9,C1236:C1240)" +"SUBTOTAL(9,C1054:C1240)" +"SUBTOTAL(9,C1243:C1277)" +"SUBTOTAL(9,C1243:C1299)" +"SUBTOTAL(9,C1302:C1317)" +"SUBTOTAL(9,C1302:C1317)" +"SUBTOTAL(9,C1320:C1355)" +"SUBTOTAL(9,C1357:C1374)" +"SUBTOTAL(9,C1376:C1525)" +"SUBTOTAL(9,C1527:C1635)" +"SUBTOTAL(9,C1637:C1642)" +"SUBTOTAL(9,C1654:C1681)" +"SUBTOTAL(9,C1320:C1724)" +"SUBTOTAL(9,C1727:C1782)" +"SUBTOTAL(9,C1784:C1956)" +"SUBTOTAL(9,C1958:C2015)" +"SUBTOTAL(9,C2017:C2038)" +"SUBTOTAL(9,C2040:C2064)" +"SUBTOTAL(9,C2088:C2091)" +"SUBTOTAL(9,C1727:C2091)" +"SUBTOTAL(9,C2105:C2107)" +"SUBTOTAL(9,C2094:C2107)" +"SUBTOTAL(9,C2110:C2111)" +"SUBTOTAL(9,C2114:C2182)" +"SUBTOTAL(9,C2184:C2191)" +"SUBTOTAL(9,C2114:C2191)" +"SUBTOTAL(9,C2194:C2203)" +"SUBTOTAL(9,C2225:C2262)" +"SUBTOTAL(9,C2265:C2277)" +"SUBTOTAL(9,C2265:C2277)" +"SUBTOTAL(9,C2348:C2367)" +"SUBTOTAL(9,C2280:C2367)" +"SUBTOTAL(9,C2391:C2391)" +"SUBTOTAL(9,C2394:C2405)" +"SUBTOTAL(9,C2408:C2495)" +"SUBTOTAL(9,C2516:C2547)" +"SUBTOTAL(9,C2574:C2711)" +"SUBTOTAL(9,C2719:C2813)" +"SUBTOTAL(9,C2815:C2825)" +"SUBTOTAL(9,C2827:C3045)" +"SUBTOTAL(9,C3047:C3123)" +"SUBTOTAL(9,C2408:C3129)" +"SUBTOTAL(9,C3146:C3151)" +"SUBTOTAL(9,C3154:C3188)" +"SUBTOTAL(9,C3233:C3269)" +"SUBTOTAL(9,C3191:C3269)" +"SUBTOTAL(9,C3272:C3314)" +"SUBTOTAL(9,C3317:C3445)" +"SUBTOTAL(9,C3317:C3445)" +"SUBTOTAL(9,C3460:C3578)" +"SUBTOTAL(9,C3639:C3721)" +"SUBTOTAL(9,C3723:C3739)" +"SUBTOTAL(9,C3741:C3788)" +"SUBTOTAL(9,C3581:C3809)" +"SUBTOTAL(9,C3812:C3852)" +"SUBTOTAL(9,C3892:C3915)" +"SUBTOTAL(9,C3942:C3946)" +"SUBTOTAL(9,C3949:C3975)" +"SUBTOTAL(9,C3949:C3975)" +"SUBTOTAL(9,C4004:C4012)" +"SUBTOTAL(9,C3982:C4023)" +"SUBTOTAL(9,C4026:C4037)" +"SUBTOTAL(9,C4082:C4204)" +"SUBTOTAL(9,C4040:C4204)" +"SUBTOTAL(9,C4207:C4223)" +"SUBTOTAL(9,C4226:C4256)" +"SUBTOTAL(9,C4226:C4278)" +"SUBTOTAL(9,C4281:C4351)" +"SUBTOTAL(9,C4281:C4351)" +"SUBTOTAL(9,C4354:C4376)" +"SUBTOTAL(9,C4400:C4429)" +"SUBTOTAL(9,C4354:C4434)" +"SUBTOTAL(9,C4437:C4528)" +"SUBTOTAL(9,C4437:C4528)" +"SUBTOTAL(9,C4531:C4541)" +"SUBTOTAL(9,C4544:C4703)" +"SUBTOTAL(9,C4706:C4750)" +"SUBTOTAL(9,C4706:C4775)" +"SUBTOTAL(9,C4790:C4946)" +"SUBTOTAL(9,C4948:C5106)" +"SUBTOTAL(9,C4778:C5146)" +"SUBTOTAL(9,C5168:C5209)" +"SUBTOTAL(9,C5212:C5290)" +"SUBTOTAL(9,C5293:C5391)" +"SUBTOTAL(9,C5393:C5524)" +"SUBTOTAL(9,C5293:C5577)" +"SUBTOTAL(9,C5580:C5598)" +"SUBTOTAL(9,C5601:C5712)" +"SUBTOTAL(9,C5715:C5757)" +"SUBTOTAL(9,C5759:C5826)" +"SUBTOTAL(9,C5828:C5841)" +"SUBTOTAL(9,C5715:C5880)" +"SUBTOTAL(9,C5905:C6165)" +"SUBTOTAL(9,C5883:C6181)" +"SUBTOTAL(9,C6198:C6246)" +"SUBTOTAL(9,C6198:C6246)" +"SUBTOTAL(9,C6249:C6286)" +"SUBTOTAL(9,C6297:C6340)" +"SUBTOTAL(9,C6343:C6357)" +"SUBTOTAL(9,C6359:C6418)" +"SUBTOTAL(9,C6431:C6602)" +"SUBTOTAL(9,C6604:C6655)" +"SUBTOTAL(9,C6343:C6717)" +"SUBTOTAL(9,C6720:C6739)" +"SUBTOTAL(9,C6742:C6950)" +"SUBTOTAL(9,C6742:C6999)" +"SUBTOTAL(9,C7031:C7070)" +"SUBTOTAL(9,C7031:C7070)" +"SUBTOTAL(9,C7073:C7100)" +"SUBTOTAL(9,C7118:C7154)" +"SUBTOTAL(9,C7157:C7279)" +"SUBTOTAL(9,C7304:C7388)" +"SUBTOTAL(9,C7391:C7608)" +"SUBTOTAL(9,C7619:C9404)" +"SUBTOTAL(9,C9413:C9473)" +"SUBTOTAL(9,C7391:C9503)" +"SUBTOTAL(9,C9531:C9682)" +"SUBTOTAL(9,C9531:C9682)" +"SUBTOTAL(9,C9699:C9920)" +"SUBTOTAL(9,C9685:C9920)" +"SUBTOTAL(9,C2:C9920)" +"SUBTOTAL(9,C2:C9920)" +"SUBTOTAL(9,C2:C2)" +"SUBTOTAL(9,C14:C15)" +"SUBTOTAL(9,C32:C666)" +"SUBTOTAL(9,C668:C867)" +"SUBTOTAL(9,C869:C892)" +"SUBTOTAL(9,C894:C968)" +"SUBTOTAL(9,C970:C976)" +"SUBTOTAL(9,C987:C996)" +"SUBTOTAL(9,C1006:C1026)" +"SUBTOTAL(9,C1028:C1046)" +"SUBTOTAL(9,C1048:C1177)" +"SUBTOTAL(9,C1179:C1228)" +"SUBTOTAL(9,C1230:C1234)" +"SUBTOTAL(9,C1236:C1270)" +"SUBTOTAL(9,C1294:C1309)" +"SUBTOTAL(9,C1311:C1346)" +"SUBTOTAL(9,C1348:C1365)" +"SUBTOTAL(9,C1367:C1516)" +"SUBTOTAL(9,C1518:C1626)" +"SUBTOTAL(9,C1628:C1633)" +"SUBTOTAL(9,C1645:C1672)" +"SUBTOTAL(9,C1717:C1772)" +"SUBTOTAL(9,C1774:C1946)" +"SUBTOTAL(9,C1948:C2005)" +"SUBTOTAL(9,C2007:C2028)" +"SUBTOTAL(9,C2030:C2054)" +"SUBTOTAL(9,C2078:C2081)" +"SUBTOTAL(9,C2094:C2096)" +"SUBTOTAL(9,C2101:C2169)" +"SUBTOTAL(9,C2171:C2178)" +"SUBTOTAL(9,C2210:C2247)" +"SUBTOTAL(9,C2249:C2261)" +"SUBTOTAL(9,C2331:C2350)" +"SUBTOTAL(9,C2386:C2473)" +"SUBTOTAL(9,C2494:C2525)" +"SUBTOTAL(9,C2552:C2689)" +"SUBTOTAL(9,C2697:C2791)" +"SUBTOTAL(9,C2793:C2803)" +"SUBTOTAL(9,C2805:C3023)" +"SUBTOTAL(9,C3025:C3101)" +"SUBTOTAL(9,C3207:C3243)" +"SUBTOTAL(9,C3289:C3417)" +"SUBTOTAL(9,C3608:C3690)" +"SUBTOTAL(9,C3692:C3708)" +"SUBTOTAL(9,C3710:C3757)" +"SUBTOTAL(9,C3780:C3820)" +"SUBTOTAL(9,C3911:C3937)" +"SUBTOTAL(9,C3964:C3972)" +"SUBTOTAL(9,C3985:C3996)" +"SUBTOTAL(9,C4040:C4162)" +"SUBTOTAL(9,C4182:C4212)" +"SUBTOTAL(9,C4236:C4306)" +"SUBTOTAL(9,C4308:C4330)" +"SUBTOTAL(9,C4354:C4383)" +"SUBTOTAL(9,C4390:C4481)" +"SUBTOTAL(9,C4656:C4700)" +"SUBTOTAL(9,C4739:C4895)" +"SUBTOTAL(9,C4897:C5055)" +"SUBTOTAL(9,C5115:C5156)" +"SUBTOTAL(9,C5158:C5236)" +"SUBTOTAL(9,C5238:C5336)" +"SUBTOTAL(9,C5338:C5469)" +"SUBTOTAL(9,C5657:C5699)" +"SUBTOTAL(9,C5701:C5768)" +"SUBTOTAL(9,C5770:C5783)" +"SUBTOTAL(9,C5846:C6106)" +"SUBTOTAL(9,C6137:C6185)" +"SUBTOTAL(9,C6278:C6292)" +"SUBTOTAL(9,C6294:C6353)" +"SUBTOTAL(9,C6366:C6537)" +"SUBTOTAL(9,C6539:C6590)" +"SUBTOTAL(9,C6675:C6883)" +"SUBTOTAL(9,C6962:C7001)" +"SUBTOTAL(9,C7314:C7531)" +"SUBTOTAL(9,C7542:C9327)" +"SUBTOTAL(9,C9336:C9396)" +"SUBTOTAL(9,C9451:C9602)" +"SUBTOTAL(9,C9618:C9839)" +"SUBTOTAL(9,C2:C9839)" +"COUNT(B3:B49)" +"COUNTA(C3:C49)" +"SUM(S3:S50)" +"+S51/Q51" +"+T51/Q51" +"P3*0.0375" +"S3+P3" +"+P3*AB3" +"+V3+P3" +"COUNTA(D3:D52)" +"SUM(P3:P53)" +"SUM(U3:U52)" +"SUM(V54+W54)" +"SUM(V54+W54)" +"SUM(S3:S53)+U54" +"+P54*0.0375" +"+P58/P54" +"+S55/P54" +"SUM(S8:S13)" +"+S14+S18" +"SUM(S17:S19)" +"SUM(S20,S14)" +"+W26" +"66000+136400" +"142500+215450" +"126000+198400" +"119250+191425" +"SUM(S26:S43)" +"SUM(S46:S49)" +"SUM(C2:C10)" +"+C2" +"+C3" +"SUM(C22:D22)" +"+C5" +"+C6" +"+C9" +"+C10" +"SUM(C22:C26)" +"+G15" +"+G16" +"+G17" +"+G18" +"+O17" +"+O18" +"+O19" +"SUM(C29:C30)" +"+A11" +"SUBTOTAL(5,F7:F11)" +"SUBTOTAL(4,H7:H11)" +"SUBTOTAL(9,O7:O11)" +"SUBTOTAL(1,P7:P11)" +"SUBTOTAL(9,S7:S61)" +"+A12" +"SUBTOTAL(5,F8:F12)" +"SUBTOTAL(4,H8:H12)" +"SUBTOTAL(9,O8:O12)" +"SUBTOTAL(1,P8:P12)" +"SUBTOTAL(5,F14:F14)" +"SUBTOTAL(4,H14:H14)" +"SUBTOTAL(9,O14:O14)" +"SUBTOTAL(1,P14:P14)" +"SUBTOTAL(9,S8:S23)" +"SUBTOTAL(5,F33:F34)" +"SUBTOTAL(4,H33:H34)" +"SUBTOTAL(9,O33:O34)" +"SUBTOTAL(1,P33:P34)" +"SUBTOTAL(9,S27:S38)" +"SUM(S39,S24)" +"SUBTOTAL(5,F57:F80)" +"SUBTOTAL(4,H57:H80)" +"SUBTOTAL(9,O57:O80)" +"SUBTOTAL(1,P57:P80)" +"SUBTOTAL(5,F163:F166)" +"SUBTOTAL(4,H163:H166)" +"SUBTOTAL(9,O163:O166)" +"SUBTOTAL(1,P163:P166)" +"SUBTOTAL(5,F223:F234)" +"SUBTOTAL(4,H223:H234)" +"SUBTOTAL(1,P223:P234)" +"SUBTOTAL(9,S45:S275)" +"SUBTOTAL(9,S278:S353)" +"VLOOKUP(E6,'Deal List'!$C$2:$L$118,9,FALSE)" +"VLOOKUP(E6,'Deal List'!$C$2:$L$118,10,FALSE)" +"VLOOKUP(E6,'Deal List'!$C$2:$L$118,3,FALSE)" +"VLOOKUP(E6,'Deal List'!$C$2:$L$118,7,FALSE)" +"+A13" +"SUBTOTAL(5,F9:F13)" +"SUBTOTAL(4,H9:H13)" +"SUBTOTAL(9,O9:O13)" +"SUBTOTAL(1,P9:P13)" +"SUBTOTAL(5,F69:F70)" +"SUBTOTAL(4,H69:H70)" +"SUBTOTAL(9,O69:O70)" +"SUBTOTAL(1,P69:P70)" +"SUBTOTAL(5,F87:F87)" +"SUBTOTAL(4,H87:H87)" +"SUBTOTAL(9,O87:O87)" +"SUBTOTAL(1,P87:P87)" +"SUBTOTAL(5,F97:F120)" +"SUBTOTAL(4,H97:H120)" +"SUBTOTAL(9,O97:O120)" +"SUBTOTAL(1,P97:P120)" +"SUBTOTAL(5,F147:F324)" +"SUBTOTAL(4,H147:H324)" +"SUBTOTAL(9,O147:O324)" +"SUBTOTAL(1,P147:P324)" +"SUBTOTAL(5,F326:F435)" +"SUBTOTAL(4,H326:H435)" +"SUBTOTAL(9,O326:O435)" +"SUBTOTAL(1,P326:P435)" +"SUBTOTAL(5,F437:F556)" +"SUBTOTAL(4,H437:H556)" +"SUBTOTAL(9,O437:O556)" +"SUBTOTAL(1,P437:P556)" +"SUBTOTAL(5,F679:F846)" +"SUBTOTAL(4,H679:H846)" +"SUBTOTAL(9,O679:O846)" +"SUBTOTAL(1,P679:P846)" +"SUBTOTAL(9,O9:O1941)" +"SUBTOTAL(5,F1990:F2001)" +"SUBTOTAL(4,H1990:H2001)" +"SUBTOTAL(9,O1990:O2001)" +"SUBTOTAL(1,P1990:P2001)" +"SUBTOTAL(5,F2147:F2150)" +"SUBTOTAL(4,H2147:H2150)" +"SUBTOTAL(9,O2147:O2150)" +"SUBTOTAL(1,P2147:P2150)" +"SUBTOTAL(9,O1953:O2257)" +"CONCATENATE(U8,"" "",W8)" +"SUBTOTAL(9,S8:S10)" +"SUBTOTAL(9,S12:S17)" +"SUBTOTAL(9,S19:S19)" +"SUBTOTAL(9,S25:S32)" +"SUBTOTAL(9,S34:S40)" +"SUBTOTAL(9,S42:S52)" +"SUBTOTAL(9,S8:S52)" +"SUBTOTAL(9,S59:S62)" +"SUBTOTAL(9,S69:S78)" +"SUBTOTAL(9,S59:S83)" +"SUM(S7:S51)" +"COUNT(B3:B5)" +"COUNTA(C3:C5)" +"SUM(S3:S6)" +"P3*0.0375" +"S3+P3" +"COUNTA(D3:D5)" +"SUM(P3:P6)" +"SUM(U3:U5)" +"SUM(V7+W7)" +"SUM(V7+W7)" +"SUM(S3:S6)+U7" +"COUNT(B3:B8)" +"COUNTA(C3:C8)" +"SUM(S3:S9)" +"P3*0.0375" +"S3+P3" +"COUNTA(D3:D10)" +"SUM(P3:P11)" +"SUM(U3:U10)" +"SUM(V12+W12)" +"SUM(V12+W12)" +"SUM(S3:S11)+U12" +"COUNT(B3:B17)" +"COUNTA(C3:C17)" +"SUM(Q3:Q18)" +"P3*0.0375" +"S3+P3" +"COUNTA(D3:D19)" +"SUM(P3:P20)" +"SUM(U3:U19)" +"SUM(V21+W21)" +"SUM(S3:S20)+U21" +"COUNT(B3:B49)" +"COUNTA(C3:C49)" +"SUM(S3:S50)" +"+S51/Q51" +"+T51/Q51" +"+'Current Month - CE'!K57/1000" +"1.3-0.8" +"SUM(E13:E17)" +"0.446+1.385+1.746+E18" +"+'Current Month - CE'!M29/1000" +"+'Current Month - CE'!M31/1000" +"+'Current Month - CE'!M33/1000" +"SUM(E21:E23)" +"-0.06+0.883+0.229+E24" +"0.344+0.401+0.635+E26" +"-0.1-0.2-0.1" +"B27" +"-0.1+0.31+E27" +"0.026+0.019+0.03+0.048+0.029-0.159+E28" +"+E29+E24+E18" +"-E15" +"-0.256-0.226-0.756+E33" +"E34" +"+E35+E29+E24+E33+E18+E36+E34" +"+E37/E11" +"+O35+O29+O24+O33+O34+O18+O36" +"+E11+E37" +"0.2" +"0.508+1.266-0.534+E44" +"+E45" +"SUM(E42:E45)" +"0.203+0.028+E50" +"+E11+E42+E49" +"+E37" +"O37" +"+E44+E45" +"O44+O45" +"SUM(E50:E51)" +"+Q39+Q46+Q52" +"O59-Q59" +"+Data!N3/1000" +"+F11-K11" +"+Data!N2/1000" +"SUM(F11:F13)" +"+Data!N5/1000" +"+Data!N4/1000" +"+Data!S5/1000" +"SUM(D14:D20)" +"+Data!H3/1000" +"+F26/D26" +"+Data!I3/1000" +"+Data!C3/1000" +"+Data!D3/1000" +"ROUND((D26*N26),0)" +"ROUND((J26*M26),0)" +"+Data!H2/1000" +"+Data!I2/1000" +"+Data!C2/1000" +"+Data!D2/1000" +"Data!H4/1000" +"Data!I4/1000" +"Data!H6/1000" +"Data!I6/1000" +"+Data!C7/1000" +"+Data!D7/1000" +"Data!H5/1000" +"Data!I5/1000" +"+Data!C6/1000" +"+Data!D6/1000" +"+Data!W2/1000" +"+Data!D4/1000" +"-100-200-100" +"SUM(F40:F44)" +"+F22+F37+F46+F48" +"+K22+K37+K46" +"+F50+F51" +"331" +"SUM(F52:F56)" +"'Current Month - CE'!B4" +"313+440" +"247+61-18" +"139+10+133-61+18-72+12" +"G19-SUM(F9:F18)" +"+'Current Month - CE'!O14" +"+'Current Month - CE'!S29" +"+'Current Month - CE'!Q29" +"+'Current Month - CE'!O29" +"SUM(G19:G22)" +"SUM(F27:F32)" +"+G32+G39" +"SUM(F44:F46)" +"+'Current Month - CE'!O20" +"+'Current Month - CE'!O35" +"+'Current Month - CE'!O43" +"-F11" +"SUM(F58:F60)" +"+'Current Month - CE'!O40" +"SUM(F62:F65)" +"SUM(G59:G65)" +"H66+H54+H47+H40+H23" +"'Current Month - CE'!O54" +"+'Current Month - CE'!O55" +"+'Current Month - CE'!O51" +"SUM(H68:H72)" +"SUM(C2:C6)" +"SUM(D2:D7)" +"SUM(M2:M8)" +"SUM(R2:R5)" +"SUM(S2:S6)" +"[1]Numbers!G23/1000" +"(I6-G6)/G6" +"[1]Numbers!H44" +"[1]Numbers!E59/1000" +"[1]Numbers!H53" +"E15*E19" +"[1]Numbers!E65/1000/E19" +"[1]Numbers!G67/1000/G19" +"[1]Numbers!E118" +"E17/E19" +"[1]Numbers!$G$110" +"[1]Numbers!$I$110" +"[1]Numbers!$K$110" +"[1]Numbers!$M$110" +"[1]Numbers!$O$110" +"CTA!N35" +"[1]Numbers!$G$113" +"[1]Numbers!$I$113" +"[1]Numbers!$K$113" +"[1]Numbers!$M$113" +"[1]Numbers!$O$113" +"CTA!N36" +"$C26*G6" +"CTA!P36" +"$C28*I11" +"CPA!Q29" +"$C30*G6" +"CPA!T29" +"IF(G11>0,$C32*G11,0)" +"$C32*I11" +"CPA!M29" +"DCF!F44" +"DCF!F48" +"AVERAGE(E26:E38)" +"MEDIAN(E26:E38)" +"0.8333*E19" +"[1]Summary!$D$53" +"[1]Summary!$E$53" +"[1]Summary!$F$53" +"[1]Summary!$G$53" +"[1]Summary!$H$53" +"E43/E19" +"G43/G6" +"G43/G23" +"I43/I11" +"I43/I24" +"K43/K14" +"[1]Numbers!S110" +"[1]Numbers!S113" +"[1]Numbers!S117" +"IF(H25/H22>0,H25/H22,""nm"")" +"IF(K25/K23>0,K25/K23,""nm"")" +"[1]Numbers!S118" +"D25/D29" +"[1]Numbers!S128/1000" +"'CPA Companies'!D9" +"AVERAGE('CPA Companies'!J10:J13)" +"AVERAGE('CPA Companies'!J10:J13)" +"AVERAGE('CPA Companies'!J6:J9)" +"AVERAGE('CPA Companies'!H10:H13)" +"AVERAGE('CPA Companies'!H10:H13)" +"AVERAGE('CPA Companies'!H6:H9)" +"AVERAGE('CPA Companies'!I10:I13)" +"'CPA Companies'!D28" +"AVERAGE('CPA Companies'!J29:J32)" +"AVERAGE('CPA Companies'!J29:J32)" +"AVERAGE('CPA Companies'!J25:J28)" +"AVERAGE('CPA Companies'!H29:H32)" +"AVERAGE('CPA Companies'!H29:H32)" +"AVERAGE('CPA Companies'!H25:H28)" +"AVERAGE('CPA Companies'!I25:I28)" +"'CPA Companies'!D47" +"AVERAGE('CPA Companies'!J48:J51)" +"AVERAGE('CPA Companies'!J48:J51)" +"AVERAGE('CPA Companies'!J44:J47)" +"AVERAGE('CPA Companies'!H48:H51)" +"AVERAGE('CPA Companies'!H48:H51)" +"AVERAGE('CPA Companies'!H44:H47)" +"AVERAGE('CPA Companies'!I48:I51)" +"'CPA Companies'!D120" +"AVERAGE('CPA Companies'!J124:J127)" +"AVERAGE('CPA Companies'!J124:J127)" +"AVERAGE('CPA Companies'!J120:J123)" +"AVERAGE('CPA Companies'!H124:H127)" +"AVERAGE('CPA Companies'!H124:H127)" +"AVERAGE('CPA Companies'!H120:H123)" +"AVERAGE('CPA Companies'!I124:I127)" +"'CPA Companies'!D66" +"AVERAGE('CPA Companies'!H67:H70)" +"AVERAGE('CPA Companies'!H67:H70)" +"AVERAGE('CPA Companies'!H63:H66)" +"AVERAGE('CPA Companies'!I49:I52)" +"'CPA Companies'!D216" +"AVERAGE('CPA Companies'!J217:J220)" +"AVERAGE('CPA Companies'!J219:J222)" +"AVERAGE('CPA Companies'!J215:J218)" +"AVERAGE('CPA Companies'!H217:H220)" +"AVERAGE('CPA Companies'!H219:H222)" +"AVERAGE('CPA Companies'!H215:H218)" +"AVERAGE('CPA Companies'!I217:I220)" +"'CPA Companies'!D82" +"AVERAGE('CPA Companies'!$J$86:$J$89)" +"AVERAGE('CPA Companies'!$J$82:$J$85)" +"AVERAGE('CPA Companies'!H86:H89)" +"AVERAGE('CPA Companies'!H86:H89)" +"AVERAGE('CPA Companies'!H82:H85)" +"AVERAGE('CPA Companies'!I86:I89)" +"'CPA Companies'!D104" +"AVERAGE('CPA Companies'!$H$105:$H$108)" +"AVERAGE('CPA Companies'!$H$101:$H$104)" +"'CPA Companies'!D139" +"AVERAGE('CPA Companies'!J143:J146)" +"AVERAGE('CPA Companies'!J143:J146)" +"AVERAGE('CPA Companies'!J139:J142)" +"AVERAGE('CPA Companies'!H143:H146)" +"AVERAGE('CPA Companies'!H143:H146)" +"AVERAGE('CPA Companies'!H139:H142)" +"AVERAGE('CPA Companies'!I143:I146)" +"MAX(J13:J18)" +"MAX(L13:L23)" +"AVERAGE(J13:J18)" +"AVERAGE(L13:L23)" +"MEDIAN(J13:J18)" +"MEDIAN(L13:L23)" +"MIN(J13:J18)" +"MIN(L13:L23)" +"N25" +"PNV!H11" +"L22/(4*16.454)" +"L22/(4*1.818651)" +"L22/(4*1.2165264)" +"19.91*22.424" +"L24/(4*19.267)" +"L24/(4*5.194)" +"L24/(4*3.705)" +"L26/0.825" +"'CPA Companies'!H110" +"MAX(L18:L28)" +"AVERAGE(L18:L28)" +"MEDIAN(L18:L28)" +"MIN(L18:L28)" +"MEDIAN(N18:N26)" +"SUM(F18:P18)" +"[1]Numbers!G23/1000" +"(J18-H18)/H18" +"[1]Numbers!E38/1000" +"[1]Numbers!G41/1000" +"D21/D18" +"[1]Numbers!E56/1000" +"D24/D18" +"[1]Numbers!G61/1000" +"D27/D18" +"SUM([1]Numbers!G63:G64)/1000" +"D30/D18" +"F18-(F21+F24+F27+F30+F33+F34)" +"$R$15*P36" +"0.75*H36" +"H36*0.5" +"NPV($D$44,$H$36,$J$36,$L$36,$N$36,$P$36,$R$36)" +"NPV($D$44,$J$36,$L$36,$N$36,$P$36,$R$36)" +"NPV($D$44,$L$36,$N$36,$P$36,$R$36)" +"NPV($D$44,$N$36,$P$36,$R$36)" +"NPV($D$44,,$P$36,$R$36)" +"H44/H18" +"NPV($D$46,$H$36,$J$36,$L$36,$N$36,$P$36,$R$36)" +"NPV($D$46,$J$36,$L$36,$N$36,$P$36,$R$36)" +"NPV($D$46,$L$36,$N$36,$P$36,$R$36)" +"NPV($D$46,$N$36,$P$36,$R$36)" +"NPV($D$46,,$P$36,$R$36)" +"H46/H18" +"NPV($D$48,$H$36,$J$36,$L$36,$N$36,$P$36,$R$36)" +"NPV($D$48,$J$36,$L$36,$N$36,$P$36,$R$36)" +"NPV($D$48,$L$36,$N$36,$P$36,$R$36)" +"NPV($D$48,$N$36,$P$36,$R$36)" +"NPV($D$48,,$P$36,$R$36)" +"H48/H18" +"NPV($D$44,$H$38,$J$38,$L$38,$N$38,$P$38,$R$38)" +"NPV($D$44,$J$38,$L$38,$N$38,$P$38,$R$38)" +"NPV($D$44,$L$38,$N$38,$P$38,$R$38)" +"NPV($D$44,$N$38,$P$38,$R$38)" +"NPV($D$44,$P$38,$R$38)" +"NPV($D$44,$H$40,$J$40,$L$40,$N$40,$P$40,$R$40)" +"NPV($D$44,$J$40,$L$40,$N$40,$P$40,$R$40)" +"NPV($D$44,$L$40,$N$40,$P$40,$R$40)" +"NPV($D$44,$N$40,$P$40,$R$40)" +"NPV($D$44,$P$40,$R$40)" +"B6*C6" +"AVERAGE(E7:E10)" +"E6*F7/E7" +"E6*G7/E7" +"D6/E6" +"IF(F6>0,D6/F6,""N/A"")" +"IF(G6>0,D6/G6,""N/A"")" +"4*713.255" +"4*210.954" +"4*149.072" +"4*684.021" +"4*-390.948" +"4*-248.723" +"(C10+C12)/2" +"4*(3196.78-713.521-727.741-1120.073)" +"4*(722.538-217.734-71.791-259.921)" +"4*(670.211-154.701-199.716-177.119)" +"4*713.521" +"4*217.734" +"4*154.701" +"4*727.741" +"4*71.791" +"4*199.716" +"4*1120.073" +"4*259.921" +"4*177.119" +"4*(3937.299-1004.866-932.395-941.223)" +"4*(405.14-98.379-5.189-77.948)" +"4*(200.879-58.958+42.62-48.53)" +"4*150.29" +"4*1004.866" +"4*98.379" +"4*58.958" +"8*72.307" +"4*932.395" +"4*5.189" +"4*-42.62" +"8*70.522" +"4*941.223" +"4*77.948" +"4*48.53" +"4*(3347.87-760.553-875.497-785.854)" +"4*(242.665-53.353-51.301-52.895)" +"4*(108.532-5.843-26.011-36.762)" +"8*69.287" +"4*875.497" +"4*53.353" +"4*5.843" +"8*68.934" +"4*760.553" +"4*51.301" +"4*26.011" +"SUM(F9:F21)/SUM(E9:E21)" +"SUM(G9:G21)/SUM(E9:E21)" +"AVERAGE(H9:H21)" +"C26" +"E26+E26-E27" +"4*9493" +"4*758" +"4*531" +"4*9255" +"4*420" +"4*204" +"3*715.4" +"4*8768" +"4*640" +"4*448" +"4*(33075-(8223+8030+7736))" +"4*(1283-(164+372+289))" +"4*(891-(114+255+199))" +"4*8223" +"4*164" +"4*114" +"4*8030" +"4*372" +"4*255" +"3*702.8" +"4*7736" +"4*289" +"4*199" +"4*(31340-(6886+7023+7152))" +"4*(-1280-(257-1897+39))" +"4*(-907-(180-1328+27))" +"3*598.7" +"4*7152" +"4*39" +"4*27" +"3*597.9" +"4*7023" +"4*-1897" +"4*-1328" +"3*597.4" +"4*6886" +"4*257" +"4*180" +"D44/F44" +"D44/G44" +"4*2858.8" +"4*316.2" +"4*121.1" +"448.617" +"4*2859.1" +"4*473.9" +"4*351.8" +"4*2427.7" +"4*267.3" +"4*99.7" +"4*8593.1-SUM(E53:E55)" +"4*848.6-SUM(F53:F54)" +"4*218.6-SUM(G53:G54)" +"4*2207.7" +"4*222.6" +"4*28.1" +"4*1993" +"4*183.6" +"4*18.1" +"4*1944.1" +"4*226.5" +"4*51.3" +"4*7658.3-SUM(E57:E59)" +"4*716.8-SUM(F57:F58)" +"4*115.2-SUM(G57:G58)" +"4*1886.8" +"4*173.6" +"4*32.1" +"4*1774.2" +"4*221.9" +"4*59.1" +"4*1958.8" +"4*227.4" +"4*68.1" +"IF(F63>0,D63/F63, ""NM"")" +"IF(G63>0,D63/G63, ""nm"")" +"4*20.7-SUM(E69:E71)" +"4*-6.733-SUM(F69:F71)" +"4*-4.589-SUM(G69:G71)" +"4*4.12" +"4*-2.292" +"4*-1.314" +"2*6.332898" +"4*4.936" +"4*-1.884" +"4*-1.711" +"4*3.591" +"4*-0.091" +"4*0.187" +"4*19.964-SUM(E73:E75)" +"4*-2.247-SUM(F73:F75)" +"4*-0.985-SUM(G73:G75)" +"4*4.416" +"4*-0.369" +"4*-0.2" +"4*5.788" +"4*-0.573" +"4*-0.348" +"2*6.247898" +"4*6.284" +"4*-0.585" +"2*6.121" +"4*6" +"2*E83-E84" +"4*142.622" +"4*(58.267+16.643)" +"4*22.731" +"4*133.235" +"4*(53.837+16.357)" +"4*21.239" +"4*113.24" +"4*(35.947+16.149)" +"4*11.282" +"4*417.662-SUM(E91:E93)" +"4*(136.082+60.198)-SUM(F91:F93)" +"4*47.225-SUM(G91:G93)" +"4*116.491" +"4*(42.034+15.637)" +"4*16.255" +"4*106.487" +"4*(38.162+14.903)" +"4*14.606" +"4*89.419" +"4*(24.203+13.924)" +"4*6.873" +"4*283.087-SUM(E95:E97)" +"4*(67.252+42.293)-SUM(F95:F97)" +"4*428.038-SUM(G95:G97)" +"4*81.006" +"4*(15.582+10.865)" +"4*5.492" +"4*70.044" +"4*(21.421+10.015)" +"4*10.116" +"4*54.231" +"4*(9.126+9.43)" +"4*4.802" +"5+3/16" +"4*1.002" +"4*-64.778" +"4*-63.406" +"4*0.719" +"4*-31.231" +"4*-29.436" +"4*0.424" +"4*-25.809" +"4*-24.055" +"4*0.223-SUM(E110:E112)" +"4*-69.012-SUM(F110:F112)" +"4*-66.565-SUM(G110:G112)" +"4*0.033" +"4*-20.378" +"4*-20.045" +"4*0.008" +"4*-6.121" +"4*-6.113" +"4*-5.566" +"4*-5.515" +"4*-9.837-SUM(F114:F116)" +"4*-9.721-SUM(G114:G116)" +"4*-2.719" +"4*-2.68" +"4*-1.848" +"4*-1.842" +"4*-1.22" +"4*-1.204" +"G124/4/0.84" +"4*3919.465" +"4*(544.1+83.6-13.7)" +"4*357.339" +"G125/4/0.86" +"4*4065.032" +"4*(569.6+83.4+28.8)" +"4*370.975" +"G126/4/0.87" +"4*4041.795" +"4*(574.1+83.2+12.1)" +"4*373.758" +"G127/4/0.88" +"4*3894.7" +"4*(538.6+60.9+29.5)" +"4*352.8" +"G128/4/0.75" +"4*3543.3" +"4*(324.9+52+4.6)" +"4*324.9" +"4*14265.9-SUM(E130:E132)" +"4*1313.6-SUM(G130:G132)" +"G130/4/0.8" +"4*3634" +"4*(534.2+48.9+15.4)" +"4*345.1" +"4*3588.7" +"4*(504.3+44.8+31.1)" +"4*325.9" +"G132/4/0.769" +"4*3426.7" +"4*(472.4+44.9+6.4)" +"4*302.4" +"(4*13447)-(E134+E135+(4*3171.5))" +"4*1228.6-(G134+G135+(4*282.3))" +"G134/4/0.74" +"4*3465.2" +"4*(507.5+37.3+24.5)" +"4*324.8" +"G135/4/0.7" +"4*3382.4" +"4*(480.6+39.7+29.1)" +"4*307.6" +"AVERAGE(G142:G144)" +"4*945.896" +"4*386.45" +"4*-71.636" +"4*902.212" +"4*(354.1)" +"4*838.146" +"4*801.179" +"4*337.023" +"4*91.229" +"4*779.9" +"4*325.538" +"4*1067.516" +"4*838.149" +"4*291.075" +"4*113.056" +"4*809.1" +"4*314.947" +"4*11.86" +"4*752.159" +"4*315.317" +"4*505.833" +"2*277.448177" +"4*498.546" +"4*302.565" +"4*251.179" +"G151/4/0.19/3" +"4*486.7" +"4*111.9" +"4*317.9" +"G152/4/1.97" +"4*447.873" +"4*179.316" +"4*1064.974" +"G153/4/-0.02" +"4*444.251" +"4*177.193" +"4*-12.246" +"G154/2/-0.38" +"4*430.992" +"4*169.266" +"4*-101.919" +"4*2.384" +"4*(-106.992+11.967)" +"4*-95.971" +"4*3.932" +"4*(-58.923+3.963)" +"4*-41.526" +"4*2.307" +"4*(-45.006+2.428)" +"4*-31.335" +"4*3.223" +"4*-28.439" +"4*-19.317" +"4*4.88" +"4*(-20.977+1.596)" +"4*-18.064" +"4*4.795" +"4*(-19.956+1.114)" +"4*-16.634" +"4*4.663" +"4*(-15.142+1.065)" +"4*-16.557" +"4*4.1866" +"4*-13.948" +"4*-15.018" +"4*15.859-SUM(E171:E173)" +"4*-82.14-SUM(F171:F173)" +"4*-84.164-SUM(G171:G173)" +"4*4.195" +"4*-20.507" +"4*-21.006" +"4*4.361" +"4*-12.939" +"4*-13.221" +"4*3.603" +"4*-11.248" +"4*-11.207" +"E177*SUM(F178:F181)/SUM(E178:E181)" +"E177*SUM(G178:G181)/SUM(E178:E181)" +"4*49453" +"4*676" +"4*405" +"4*100789-SUM(E182:E184)" +"4*1953-SUM(F182:F184)" +"4*979-SUM(G182:G184)" +"4*30007" +"4*532" +"4*271" +"4*16886" +"4*419" +"4*268" +"4*13145" +"4*272" +"4*318" +"4*40112-SUM(E186:E188)" +"4*802-SUM(F186:F188)" +"4*1378-SUM(G186:G188)" +"4*11835" +"4*-36" +"4*233" +"4*203" +"4*7632" +"4*385" +"4*118" +"4*31260-SUM(E190:E192)" +"4*703-SUM(G190:G192)" +"4*11320" +"4*390" +"2*346" +"4*6557" +"4*198" +"4*140" +"2*330" +"4*5682" +"4*412" +"4*210" +"4*20.022" +"4*-17.631" +"4*-22.396" +"88.820624" +"4*30.997" +"4*-31.416" +"4*-46.655" +"4*85.521-(E200+E203+E202)" +"4*-78.193-(F200+F203+F202)" +"4*-85.733-(G200+G203+G202)" +"85.476506" +"4*-14.057" +"4*-14.742" +"4*18.156" +"4*-22.127" +"4*52.874" +"4*5.807" +"4*3.13" +"4*47.478" +"4*3.798" +"4*1.54" +"4*183.972-SUM(E220:E222)" +"4*11.319-SUM(F220:F222)" +"4*4.657-SUM(G220:G222)" +"4*42.521" +"4*2.457" +"4*1.04" +"4*44.814" +"4*2.131" +"4*0.886" +"4*47.658" +"4*1.984" +"4*1.832" +"4*193.412-SUM(E224:E226)" +"(4*-93.405)-SUM(F224:F226)" +"(4*-68.596)-SUM(G224:G226)" +"4*48.543" +"4*-7.004" +"4*-5.868" +"4*51.221" +"4*-0.664" +"4*-1.582" +"4*51.945" +"4*1.629" +"4*3.429" +"4*241.402-SUM(E228:E230)" +"4*-2.383-SUM(F228:F230)" +"4*-6.225-SUM(G228:G230)" +"4*54.839" +"4*-7.007" +"4*-5.929" +"4*60.769" +"4*0.12" +"4*-1.076" +"4*63.708" +"4*1.67" +"4*0.153" +"B5*C5" +"4*6.391782" +"4*-21.31701" +"4*-22.802932" +"D6/E6" +"IF(F6>0,D6/F6,""N/A"")" +"IF(G6>0,D6/G6,""N/A"")" +"4*5.557039" +"4*-18.533088" +"4*-20.01901" +"4*4.722296" +"4*-16.205097" +"4*-18.078589" +"4*3.829295" +"4*-13.410671" +"4*-15.389417" +"4*3.380691" +"4*-11.854727" +"4*-14.322956" +"4*2.455917" +"4*-12.982575" +"4*-14.996354" +"4*2.287604" +"4*-6.985124" +"-4*9.202242" +"AVERAGE(Overview!E36:E38)*1000000" +"C9*(1-C11)" +"F12+C13" +"C16/$C$25" +"C16" +"F16/$F$25" +"F12/C26" +"SUM(C16:C21)" +"120000+2145000" +"SUM(C22:C24)" +"C13/C25" +"42485000*0.8333" +"F12+C13" +"C16/$C$25" +"C16" +"F16/$F$25" +"F12/C26" +"SUM(C16:C21)" +"1845000+120000" +"SUM(C22:C24)" +"C13/C25" +"AVERAGE(Overview!E36:E38)*1000000" +"2*125900000" +"C9*(1-C11)" +"F12+C13" +"C16/$C$25" +"C16" +"F16/$F$25" +"F12/C26" +"SUM(C16:C21)" +"120000+2145000" +"SUM(C22:C24)" +"C13/C25" +"AVERAGE(Overview!E36:E38)*1000000" +"C9*(1-C11)" +"F12+C13" +"C16/$C$25" +"C16" +"F16/$F$25" +"F12/C26" +"SUM(C16:C21)" +"120000+2145000" +"SUM(C22:C24)" +"C13/C25" +"Revenue!C$1" +"+CF!D11" +"-CF!D10" +"+CF!D16" +"+CF!D13" +"SUM(D2:D5)" +"+CF!D17+CF!D18" +"SUM(D7:D7)" +"IF(D6+D8<0,-(D8+D6),0)+IF(C18<0,-C18,0)" +"SUM(D9:N9)" +"-IF(CF!D20>0,IF(CF!D20>=SUM(C$9:$D9)+SUM(C$10:$D10),SUM(C$9:$D9)+SUM(C$10:$D10),CF!D20),0)" +"-IF(CF!F20>0,IF(CF!F20>=SUM($D$9:E9)+SUM($D$10:E10),SUM($D$9:E9)+SUM($D$10:E10),CF!F20),0)" +"-SUM($C$9:C10)*$C$11+C25*$C$25" +"SUM(D9:D11)" +"$C$14*CF!D14" +"+D13+D14" +"+D15+D12+D6+D8" +"+C18" +"IF(+D35-C35>0,D35-C35,0)" +"IF(D35-C35<0,D35-C35,0)" +"CF!D5/365*$C$24" +"IF(D18>0,D18,0)" +"$C$26*(CF!D3/365)" +"$C$27*SUM(Costs!D35,Costs!D36,Costs!D41,Costs!D44)/365" +"$C$28*SUM(Costs!D42:D43)/365" +"SUM(D24:D28)" +"Costs!D52+Costs!D53" +"Costs!E52+Costs!E53+D30" +"-Costs!D55" +"-Costs!E55+D31" +"+D32+D29" +"$C$34*SUM(Costs!D29,Costs!D31,Costs!D32,Costs!D34,Costs!D35,Costs!D36,Costs!D37,Costs!D38,Costs!D39,Costs!D40,Costs!D41,Costs!D42,Costs!D43,Costs!D44)/365" +"IF(D18<0,-D18,0)" +"+D9+D10" +"+E9+E10+D36" +"BS!D13+C38" +"CF!D14" +"+C39+C40" +"+D41+D37" +"+D42-D33" +"+E33-E42" +"Revenue!C$1" +"Revenue!D63" +"-Costs!D57" +"+D3+D4" +"-Costs!D58" +"-Costs!D59" +"-Costs!D60" +"+BS!D11" +"-(D11+D12)*$C$13" +"SUM(D11:D13)" +"-D12" +"BS!D34-BS!D24-BS!D26-BS!D27-BS!D28" +"-BS!E24-BS!E26-BS!E27-BS!E28+BS!D28+BS!D27+BS!D26+BS!D24+BS!E34-BS!D34" +"-Costs!D52" +"-D10" +"SUM(D14:D19)" +"NPV($B$21,$D$20:D20)+MAX(PV($B$21,D2,,-D20/($B$21-$C$21)),SUM(Costs!$D$52:'Costs'!D52)-SUM(Costs!$D$55:D55))" +"IRR($D$20:D20)" +"A2" +"D3/D$3" +"A54" +"D3/Costs!D$47" +"D3/Revenue!D$12" +"CF!A2" +"D3*(1-$C$3)" +"D4*(1+$C$4)" +"+D5/D4" +"+E4*$C$5" +"E5*$C$6" +"I8" +"+D8*D6/D5" +"+D9*D5/D4" +"+D8*D6" +"+E12/D12-1" +"+D14*(1-$C$14)" +"ROUNDUP((D12-C12)/D14,0)" +"C16+D15" +"'Basic Calculations'!D17" +"+$C$18*D12" +"+D12*D23" +"+Capacity!D8" +"+D20" +"'Basic Calculations'!D7" +"1-'Basic Calculations'!D9/'Basic Calculations'!D7" +"+D20*D21*(1-D22)" +"+D21*D20" +"(C12+(D12-C12)/2)*D23+(C12+(D12-C12)/2)*$C$18*D24" +"+E26*1.4" +"1-D26" +"CF!A2" +"C$1" +"+'Basic Calculations'!D10" +"+$D$30*E31" +"+'Basic Calculations'!D11" +"+'Basic Calculations'!D19" +"+D30*D32" +"D34*D23" +"+D33*D30" +"+D36*D24" +"+D34+D36*$C$18" +"+D38*(1-D40)" +"+D38" +"D46*D45*D44*D20*D12" +"+D48*D49*D12*D20" +"+D51*D53*D52*D12*D20" +"+D55*D56*D57*D20*D12" +"+D26*D25*D41" +"+D27*D25*D38" +"+D58+D54+D50+D47" +"SUM(D60:D62)" +"Revenue!A$1" +"(Revenue!D38*Revenue!D23)*($C4)*(Revenue!C12+(Revenue!D12-Revenue!C12)/2)" +"+D4/(Revenue!C12+(Revenue!D12-Revenue!C12)/2)" +"+'Basic Calculations'!D25" +"+C6" +"(Revenue!C12+(Revenue!D12-Revenue!C12)/2)*Revenue!D23*D6" +"+'Basic Calculations'!D26" +"+D7*D8*$C$9" +"+E8*E7" +"+D9/(Revenue!C12+(Revenue!D12-Revenue!C12)/2)" +"+D9+D4" +"+D11/(Revenue!C12+(Revenue!D12-Revenue!C12)/2)" +"(Revenue!D63)*($C14)" +"(Revenue!E$61+Revenue!E$60)*($C14)" +"+D14/D47" +"(Revenue!D63)*($C16)" +"+D16/(Revenue!C12+(Revenue!D12-Revenue!C12)/2)" +"+D18/Revenue!D16" +"SUM(D4,D14,D16,D18)" +"+D20/Revenue!D63" +"+$D$23*Revenue!E31" +"D24" +"+$C$25*D24" +"D24+D25+D26*Revenue!$C$18" +"+D27*Revenue!D25" +"+D28*D23" +"+D29/Revenue!D25" +"+$C$31*Revenue!D63" +"+$C$32*Revenue!D63" +"(((50/30/24)/('Basic Calculations'!D4/365))/(1-Revenue!D22))/(1-Revenue!D45)" +"AVERAGE(14800/968,1200100/29168,7584000/112268,21822200/271868,46832900/541268)" +"+$C$34*D47" +"+$Q$33*P34" +"AVERAGE(59600/968,3207300/29168,20269300/112268,58322700/271868,62583500/541268)" +"+$C$35*D47" +"AVERAGE(29800/968,1603700/29168,10134600/112268,29161400/271868,62583500/541268)" +"+$C$36*D47" +"9.38*12" +"+$C37*D$47" +"8*12" +"2*12" +"+$C$40*Costs!D47/Capacity!$D$17" +"+$C$41*D48" +"AVERAGE((711400+51200)/968,(242700+6615900+210600)/29168,(548000+28918900+669300)/112268,(788800+77705000+1670200)/271868,(968000+163268700+3427100)/541268)" +"+$C$42*D47" +"+$C$43*D47" +"MIN(+Revenue!D63*$C$44,1000000)" +"+Capacity!$D$25*Revenue!D12" +"+D47-C47" +"+D48+E48/12*D49" +"F48/12*E49+E48/12*(12-E49)" +"+D51*D50-D53" +"SUM(D52:N52)" +"+D47*D51" +"+O53+O52" +"((D53+D52)/$C$55)" +"((E53+E52)/$C$55)+D55" +"((I53+I52)/$C$55)+H55-SUM(D52:D53)/$C$55" +"SUM(C55:N55)" +"+A20" +"+A29" +"SUM(D34:D44)" +"+D55" +"SUM(D57:D60)" +"AVERAGE(C4,E4)" +"24*(1-C6)" +"C5" +"8/18" +"24*C6" +"24-E5" +"C9/C7" +"C13/C9" +"C9*C10*C11" +"C11*C10*C9*C4" +"+C10" +"+C19*C18" +"+C19*C18*C9" +"+C21*C4" +"C28/C9" +"C26*C25*C9" +"C28*C4" +"+C27+C20*C17+C12" +"+C28+C13+C21*C17" +"+C29+C22*C17+C14" +"+C4" +"+C6/C4" +"367066-145935" +"AVERAGE(C6,E6)" +"MAX(Revenue!D12:N12)" +"MIN(Revenue!D12:N12)" +"+'Basic Calculations'!C4" +"+C8/365" +"'Basic Calculations'!B7" +"((1+C11)^(1/365)-1)*C8" +"2.25*(1-C12)" +"(C7*C9)/C13" +"+C14*C15" +"+C4" +"+C16/C17" +"+C18/C5" +"+C16/C6" +"+C16*365*24" +"C7*C10*C8/C21" +"+'Basic Calculations'!C9" +"+C7*C23*C8/C21" +"+C16/C7" +"C2/70" +"56/59" +"C1/76" +"H1/71" +"STDEV(G11:G80)" +"STDEV(B11:B84)" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"+B6*C6" +"18258-B6" +"SUM(B6:B7)" +"-B10*C10" +"+B10-1355" +"SUM(D8:D12)" +"3.075-6.44" +"3.075-5.29" +"+D14+D16+D19" +"VLOOKUP(B4,ProdCrossRef,2,FALSE)" +"VLOOKUP(B4,ProdCrossRef,2,FALSE)" +"+VLOOKUP($D7,TermsWest,2,FALSE)" +"+VLOOKUP($D7,TermsWest,3,FALSE)" +"+VLOOKUP($D37,TermsEast,2,FALSE)" +"+VLOOKUP($D37,TermsEast,3,FALSE)" +"VLOOKUP(B13,ProdCrossRef,2,FALSE)" +"+C206" +"SUM(C3:C205)" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"0.8*F10" +"0.1*F10" +"0.1*D8" +"NOW()" +"NOW()" +"F4/31" +"F5/30" +"SUM(F10:F15)" +"SUM(F4:F9)" +"SUM(I10:I15)" +"SUM(I4:I9)" +"F10/28" +"+E2" +"+E93" +"SUBTOTAL(9,E4:E92)" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"+A12-A11" +"+E12*$C12" +"+M12*C12" +"+M12+K12+I12+G12+E12" +"+R12*C12" +"+T12*C12" +"+V12*C12" +"+X12*C12" +"+Z12*C12" +"+AB12+O12" +"+V119" +"SUM(E11:E131)/120" +"SUM(F11:F131)" +"SUM(H11:H130)" +"SUM(N12:N131)" +"+A13-A12" +"+((H12-(L12/2))*(G12/(G12+O12)))+((P12-(T12/2))*(O12/(G12+O12)))" +"+Purchasers!P12" +"+H12*G12" +"+J12*G12" +"+H12-J12" +"+L12*G12" +"+Purchasers!AC12" +"G12+O12" +"+Y12/W12" +"+AA12/W12" +"+H114*1.02" +"+H126-0.00699" +"SUM(E12:E132)/144" +"SUM(G10:G131)" +"SUM(H10:H131)/120" +"M133/G133" +"SUM(W8:W10)" +"+B13-$A$12" +"+(C13/365)*12" +"Swaps!G12" +"(Swaps!H12+Swaps!J12)/2" +"+H13*F13" +"+F13*G13+I13" +"Swaps!O12" +"(Swaps!P12+Swaps!R12)/2" +"F13+L13" +"+U13/S13" +"+P13+J13" +"1/(1+$W$11/12)^D13" +"+U13*W13" +"SUM(F12:F132)" +"SUM(G13:G133)/120" +"SUM(P13:P133)" +"NOW()" +"249+9281+36917+2800+52171" +"210+10000+70431+2800+70982" +"201+10000+36802+2800+86853" +"160+10000+37532+2800+116363" +"185+10000+37981+2800+84199" +"220+10000+38380+2800+59386" +"221+10000+39747+2800+188695" +"236+10000+59097+2800+185640" +"147+10000+54637+2800+147403" +"143+10000+39036+2800+131832" +"191+10000+41389+2800+104882" +"C12-D12-E12" +"(C12-D12-E12)*3" +"I12*3" +"I12-M12" +"O12-178000" +"O12-P12" +"T12*U12/1000*24" +"R12+X12" +"(C13-D13-E13)*16" +"I13*16" +"ROUND(192291/2-D14/2,0)" +"(C14-D14-E14)*15" +"IF(F14<=106000,F14-80571-4105,106000)" +"I14*15" +"IF(I14<=25000,I14,25000)" +"G13+G14" +"(C16-D16-E16)*30" +"I16*30" +"ROUND(T16*U16/1000*24,0)" +"(C17-D17-E17)*31" +"I17*31" +"(C19-D19-E19)*28" +"I19*28" +"G12+G13+G14+G16+G17+G18+G19+G20" +"C12-D12-E12" +"(C12-D12-E12)*2" +"I12*2" +"I12-M12" +"O12-178000" +"O12-P12" +"T12*U12/1000*24" +"R12+X12" +"(C13-D13-E13)*16" +"I13*16" +"ROUND(192291/2-D14/2,0)" +"(C14-D14-E14)*15" +"I14*15" +"IF(I14<=25000,I14,25000)" +"G13+G14" +"(C16-D16-E16)*30" +"I16*30" +"ROUND(T16*U16/1000*24,0)" +"(C17-D17-E17)*31" +"I17*31" +"(C19-D19-E19)*28" +"I19*28" +"G12+G13+G14+G16+G17+G18+G19+G20" +"NOW()" +"SUM(D5:E5)" +"SUM(G5:J5)" +"SUM(E8:J8)" +"SUM(E8:E19)/11" +"SUM(F6:H6)" +"SUM(K6-F6)" +"SUM(F8:G8)" +"SUM(F6:F18)/12" +"SUM(O6:O17)/12" +"SUM(D23*E23)" +"SUM(F23*G23)" +"SUM(M23:N23)" +"SUM(M40-N40)" +"SUM(F40:F52)/12" +"SUM(I57:N57)" +"SUM(G82:G92)/11" +"SUM(K121:K134)/12" +"SUM(C6:C16)/11" +"SUM(G3-E3)" +"SUM(E3:E15)/12" +"SUM(G57:G67)/11" +"NOW()" +"NOW()" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"IF(ISNUMBER(D91),IF(ISNA(INDEX('[1]Global Ctrc'!$A$3:$E$4000,MATCH('[1]Buy-Sell'!C91,'[1]Global Ctrc'!$A$3:$A$4000,0),5)),""Contract Not Assigned"",INDEX('[1]Global Ctrc'!$A$3:$E$4000,MATCH('[1]Buy-Sell'!C91,'[1]Global Ctrc'!$A$3:$A$4000,0),5)),"" "")" +"IF(ISNUMBER(F91),IF(ISNA(INDEX('[1]Global Ctrc'!$A$3:$E$4000,MATCH('[1]Buy-Sell'!D91,'[1]Global Ctrc'!$A$3:$A$4000,0),5)),""Contract Not Assigned"",INDEX('[1]Global Ctrc'!$A$3:$E$4000,MATCH('[1]Buy-Sell'!D91,'[1]Global Ctrc'!$A$3:$A$4000,0),5)),"" "")" +"AVERAGE(D8:Q8)" +"S8-T8" +"SUM(S8:S21)" +"S23-T23" +"SUM(S27:S28)" +"'GC Recon'!#REF!" +"B8+1" +"SUM(B10:AG10)" +"SUM(B12:B19)" +"B10-B12-SUM(B13:B19)" +"AH20" +"B32-B33-B34" +"B36/(30-COUNT(B10:AF10))" +"L46" +"-(15357+11019+4655-5955)" +"'GC Recon'!#REF!+'GC Recon'!#REF!+'GC Recon'!#REF!" +"Storage!#REF!" +"-8564-680" +"-50000+35000" +"-69583+29583" +"-80000+2369" +"-70000+10000" +"-15000+35000" +"Storage!#REF!" +"C11-G11" +"+E3" +"9277+6597" +"+W5-U5" +"+W5-V5" +"45177+214" +"46496+555" +"48434-158" +"3596-434" +"4793" +"5250-2017" +"4321+425" +"3056-17" +"2395-361" +"563+395" +"5192-169" +"7091-291" +"23+545" +"617+26" +"558+23" +"224+9" +"63+47" +"20280+4000" +"385+16" +"4521-105" +"5210-752" +"649-87" +"655-88" +"1641-103" +"4780-17" +"4986-25" +"4564" +"35364-98" +"39102+30" +"7875+353" +"COUNTA(H6:H620)" +"SUBTOTAL(9,Q5:Q621)" +"SUBTOTAL(9,Y6:Y621)" +"65518/30" +"SUM(R622:R647)" +"+M651" +"+B5+C5" +"+B5/$D$31*$J$32" +"+B5+F5+I5" +"-171-705" +"-25-46-1137" +"-1500" +"SUM(B5:B30)" +"+B31/D31" +"+C31/D31" +"+G31+F31" +"+D60-G32" +"+$D40*B$32" +"+D46" +"SUM(D35:D46)" +"SUM(D48:D58)" +"SUM(B35:B59)" +"SUM(G46:G59)" +"+B31+(B32*G60)" +"+C31+(C32*G60)" +"+C63+B63" +"+B31+B60" +"+E3" +"+W5-U5" +"+W7-V7" +"4780-17" +"4986-25" +"5250-2017" +"4321+425" +"1641-103" +"9277+6597" +"7875+353" +"20280+4000" +"45177+214" +"46496+555" +"48434-158" +"3596-434" +"649-87" +"655-88" +"4564" +"4793" +"35364-98" +"39102+30" +"563+395" +"5192-169" +"7091-291" +"3056-17" +"2395-361" +"4521-105" +"5210-752" +"23+545" +"617+26" +"558+23" +"224+9" +"385+16" +"63+47" +"COUNTA(H6:H620)" +"SUBTOTAL(9,Q5:Q621)" +"SUBTOTAL(9,Y6:Y621)" +"65518/30" +"SUM(R622:R647)" +"+M651" +"+B5+C5" +"+B5/$D$31*$J$32" +"+B5+F5+I5" +"-171-705" +"-25-46-1137" +"-1500" +"SUM(B5:B30)" +"+B31/D31" +"+C31/D31" +"+G31+F31" +"+D60-G32" +"+$D40*B$32" +"+D46" +"SUM(D35:D46)" +"SUM(D48:D58)" +"SUM(B35:B59)" +"SUM(G46:G59)" +"+B31+(B32*G60)" +"+C31+(C32*G60)" +"+C63+B63" +"+B31+B60" +"AVERAGE(D8:G8)" +"I8-J8" +"SUM(I8:I34)" +"I36-J36" +"SUM(I40:I40)" +"'GC Recon'!#REF!" +"B8+1" +"SUM(B10:AG10)" +"SUM(B12:B19)" +"B10-B12-SUM(B13:B19)" +"AH20" +"B32-B33-B34" +"B36/(30-COUNT(B10:AF10))" +"L46" +"-(15357+11019+4655-5955)" +"'GC Recon'!#REF!+'GC Recon'!#REF!+'GC Recon'!#REF!" +"Storage!#REF!" +"-8564-680" +"-50000+35000" +"-69583+29583" +"-80000+2369" +"-70000+10000" +"-15000+35000" +"'GC Recon'!Y7" +"Storage!#REF!" +"C11-G11" +"AVERAGE(D8:K8)" +"M8-N8" +"SUM(M8:M34)" +"M36-N36" +"SUM(M40:M43)" +"'GC Recon'!#REF!" +"B8+1" +"SUM(B10:AG10)" +"SUM(B12:B19)" +"B10-B12-SUM(B13:B19)" +"AH20" +"B32-B33-B34" +"B36/(30-COUNT(B10:AF10))" +"L46" +"-(15357+11019+4655-5955)" +"'GC Recon'!#REF!+'GC Recon'!#REF!+'GC Recon'!#REF!" +"Storage!#REF!" +"-8564-680" +"-50000+35000" +"-69583+29583" +"-80000+2369" +"-70000+10000" +"-15000+35000" +"'GC Recon'!Y7" +"Storage!#REF!" +"C11-G11" +"AVERAGE(D10:K10)" +"M10-N10" +"SUM(M10:M36)" +"M38-N38" +"SUM(M44:M47)" +"'GC Recon'!#REF!" +"B8+1" +"SUM(B10:AG10)" +"SUM(B12:B19)" +"B10-B12-SUM(B13:B19)" +"AH20" +"B32-B33-B34" +"B36/(30-COUNT(B10:AF10))" +"L46" +"-(15357+11019+4655-5955)" +"'GC Recon'!#REF!+'GC Recon'!#REF!+'GC Recon'!#REF!" +"Storage!#REF!" +"-8564-680" +"-50000+35000" +"-69583+29583" +"-80000+2369" +"-70000+10000" +"-15000+35000" +"'GC Recon'!Y7" +"Storage!#REF!" +"C11-G11" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"N7*30" +"N8*31" +"AVERAGE(N7:N13)" +"SUM(O7:O13)" +"SUM(P7:P14)" +"O15/214" +"30000*31" +"30000*28" +"20000*31" +"20000*30" +"+N26*31" +"+N27*30" +"SUM(G17:G29)" +"AVERAGE(N19:N30)" +"SUM(O19:O30)" +"O32/365" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F27)" +"SUM(F36:F40)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F25)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F25)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F25)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F25)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F25)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F25)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F25)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F27)" +"SUM(F36:F40)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F27)" +"SUM(F36:F40)" +"N7*30" +"N8*31" +"AVERAGE(N7:N13)" +"SUM(O7:O13)" +"SUM(P7:P14)" +"O15/214" +"30000*31" +"30000*28" +"20000*31" +"20000*30" +"+N26*31" +"+N27*30" +"SUM(G17:G29)" +"AVERAGE(N19:N30)" +"SUM(O19:O30)" +"O32/365" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F25)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F25)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F25)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F25)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F25)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F25)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F27)" +"SUM(F36:F40)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F27)" +"SUM(F36:F40)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F27)" +"SUM(F36:F40)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F27)" +"SUM(F36:F40)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F27)" +"SUM(F36:F40)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F27)" +"SUM(F36:F40)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F27)" +"SUM(F36:F40)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F27)" +"SUM(F36:F40)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"N7*30" +"N8*31" +"AVERAGE(N7:N13)" +"SUM(O7:O13)" +"SUM(P7:P14)" +"O15/214" +"30000*31" +"30000*28" +"20000*31" +"20000*30" +"30000*30" +"+N26*31" +"+N27*30" +"SUM(G17:G29)" +"AVERAGE(N19:N30)" +"SUM(O19:O30)" +"O32/365" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F25)" +"SUM(F35:F39)" +"[4]Apr!$J$10" +"+'[3]BAM-EGS'!$BB$9" +"+'[2]BAM-EGS'!$BB$9" +"'[1]BAM-3RD'!$BK$2468" +"SUM(E6,H6,I6)" +"L5*30" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BB$9+'[2]BAM-EGS'!$BB$9" +"+'[3]BAM-EGS'!$BB12" +"+'[2]BAM-EGS'!$BB12" +"'[1]BAM-3RD'!$BK2436" +"SUM(H8:I8)" +"[4]Apr!$K16" +"$Q$6/30" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$37-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C35:C38)" +"SUM([5]BMSPT066!$K$37:$K$38)+SUM(K8:K12)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K13:K19)" +"SUM(K20:K26)" +"+W45-W43" +"SUM(K27:K33)" +"SUM(C10:C11)" +"SUM(C16:C19)" +"C12+C20" +"D20" +"SUM(C10:C12)" +"SUM(C17:C20)" +"C13+C21" +"D21" +"SUM(D27:D31)" +"SUM(D37:D38)" +"SUM(C10:C11)" +"SUM(C16:C19)" +"C12+C20" +"D20" +"D26" +"SUM(C14,F14,I14,L14,O14,R14,V14,Y14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14,BJ14,BN14)" +"(C14*D14)+(F14*G14)+(I14*J14)+(L14*M14)+(O14*P14)+(R14*S14)+(V14*W14+Y14*Z14+AB14*AC14+AE14*AF14+AH14*AI14+AK14*AL14+AN14*AO14+AQ14*AR14+AT14*AU14+AW14*AX14+AZ14*BA14+BC14*BD14)+(CB14*BG14)+(SUM(V14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14)*BH14)+(BJ14*BK14)+(BN14*BO14)" +"(BG14*25000)+((2.43-0.0365)*25000)+(20000*2.401)" +"BS14-BU14" +"SUM(C14,F14,I14,L14,O14,R14)" +"C14*D14+F14*G14+I14*J14+L14*M14+O14*P14+R14*S14" +"SUM(V14,Y14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14)" +"V14*W14+Y14*Z14+AB14*AC14+AE14*AF14+AH14*AI14+AK14*AL14+AN14*AO14+AQ14*AR14+AT14*AU14+AW14*AX14+AZ14*BA14+BC14*BD14" +"CB14*BG14" +"SUM(V14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14)*BH14" +"SUM(CC14:CE14)" +"SUM(BJ14,BN14)" +"BJ14*BK14+BN14*BO14" +"Y14" +"SUM(C14:C45)" +"SUM(BY46,CB46,CH46)" +"CF46+BZ46+CI46" +"C14" +"C56*D56+F56*G56+I56*J56+L56*M56+O56*P56+R56*S56+V56*W56+Y56*Z56+AB56*AC56+AE56*AF56+AH56*AI56+AK56*AL56+AN56*AO56+AQ56*AR56+AT56*AU56+AW56*AX56+AZ56*BA56+BC56*BD56+BJ56*BK56+BN56*BO56" +"SUM(C56,F56,I56,L56,O56,R56,V56,Y56,AB56,AE56,AH56,AK56,AN56,AQ56,AT56,AW56,AZ56,BC56)" +"C56*D56+F56*G56+I56*J56+L56*M56+O56*P56+R56*S56+V56*W56+Y56*Z56+AB56*AC56+AE56*AF56+AH56*AI56+AK56*AL56+AN56*AO56+AQ56*AR56+AT56*AU56+AW56*AX56+AZ56*BA56+BC56*BD56" +"(C56*E56+F56*H56+I56*K56+L56*N56+O56*Q56+R56*T56+V56*X56+Y56*AA56+AB56*AD56+AE56*AG56+AH56*AJ56+AK56*AM56+AN56*AP56+AQ56*AS56+AT56*AV56+AW56*AY56+AZ56*BB56+BC56*BE56)/100-CC56*0.01" +"BY56-45000" +"SUM(BJ56,BN56)" +"BY56-CB56-CC56-SUM(I98,L98,O98,R98,V98,Y98,AB98,AE98,AH98,AK98,AN98,AQ98,AT98,AW98,AZ98,BC98)" +"BS14+BS56-(I98*J98+L98*M98+O98*P98+R98*S98+V98*W98+Y98*Z98+AB98*AC98+AE98*AF98+AH98*AI98+AK98*AL98+AN98*AO98+AQ98*AR98+AT98*AU98+AW98*AX98+AZ98*BA98+BC98*BD98)" +"MAX(BR14,BR56,C98)*E98+D98" +"SUM(I98,L98,O98,R98,V98,Y98,AB98,AE98,AH98,AK98,AN98,AQ98,AT98,AW98,AZ98,BC98)" +"I98*J98+L98*M98+O98*P98+R98*S98+V98*W98+Y98*Z98+AB98*AC98+AE98*AF98+AH98*AI98+AK98*AL98+AN98*AO98+AQ98*AR98+AT98*AU98+AW98*AX98+AZ98*BA98+BC98*BD98" +"BY46" +"BZ46" +"IF(D135=BY46,"""",""Volume out of Balance"")" +"IF(F135=BZ46,"""",""Dollars out of Balance"")" +"CB46" +"CF46" +"CH46" +"CI46" +"BY88" +"BZ88" +"CE88" +"CF88" +"BY130" +"BZ130" +"C130" +"F130" +"CB88" +"CC88" +"SUM(D135:D137)-SUM(D142:D143)-SUM(D145:D147)" +"IF(-SUM(F135:F140)+SUM(F142:F147)=D139*0.04,"" "",""$ Out of Balance"")" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I15)" +"SUM(I19:I30)" +"SUM(I34:AM34)*E34" +"I19" +"SUM(I43:AN43)-AQ43" +"AO43*E43" +"SUM(I43:AM43)*F43" +"I10" +"I11+I23" +"I26" +"I14" +"I15+I29" +"I30" +"SUM(I43:I57)" +"I58-(I43*$F43+I44*$F44+I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I50*$F50+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56)-I57*$F57-I73-I76-I79-I82-I85" +"AP16+AP31+AP34+AP37+AP58+AP61+AP64-AP73-AP76-AP79-AP82-AP85" +"AO16" +"AO31" +"SUM(AO33:AO39)" +"AO58" +"SUM(AO60:AO66)" +"SUM(AO72:AO85)" +"AO70" +"+(SUM(I58:AM58,I61:AM61,I64:AM64)-SUM(I57:AM57))" +"AO98*G70" +"AP97+AP98" +"AQ58" +"-AO57" +"SUM(AO89:AO91)-SUM(AO96:AO97)-AO101-AO102" +"I7+1" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69),SUM(AO33:AO41,AO17))*G73)" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"I15" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"AVERAGE(D8:G8)" +"I8-J8" +"SUM(I8:I33)" +"I35-J35" +"SUM(I39:I42)" +"'GC Recon'!#REF!" +"B8+1" +"SUM(B10:AG10)" +"SUM(B12:B19)" +"B10-B12-SUM(B13:B19)" +"AH20" +"B32-B33-B34" +"B36/(30-COUNT(B10:AF10))" +"L46" +"-(15357+11019+4655-5955)" +"'GC Recon'!#REF!+'GC Recon'!#REF!+'GC Recon'!#REF!" +"Storage!#REF!" +"-8564-680" +"-50000+35000" +"-69583+29583" +"-80000+2369" +"-70000+10000" +"-15000+35000" +"'GC Recon'!Y7" +"Storage!#REF!" +"C11-G11" +"450+300+500" +"450+300+500" +"U10-V10" +"AVERAGE(D12:S12)" +"SUM(U10:U28)" +"U30-V30" +"SUM(U36:U37)" +"#REF!" +"B8+1" +"SUM(B10:AG10)" +"SUM(B12:B19)" +"B10-B12-SUM(B13:B19)" +"AH20" +"B32-B33-B34" +"B36/(30-COUNT(B10:AF10))" +"L46" +"-(15357+11019+4655-5955)" +"#REF!+#REF!+#REF!" +"-8564-680" +"-50000+35000" +"-69583+29583" +"-80000+2369" +"-70000+10000" +"-15000+35000" +"#REF!" +"C11-G11" +"AVERAGE(D8:S8)" +"U8-V8" +"SUM(U8:U23)" +"U25-V25" +"SUM(U29:U29)" +"#REF!" +"B8+1" +"SUM(B10:AG10)" +"SUM(B12:B19)" +"B10-B12-SUM(B13:B19)" +"AH20" +"B32-B33-B34" +"B36/(30-COUNT(B10:AF10))" +"L46" +"-(15357+11019+4655-5955)" +"#REF!+#REF!+#REF!" +"-8564-680" +"-50000+35000" +"-69583+29583" +"-80000+2369" +"-70000+10000" +"-15000+35000" +"#REF!" +"C11-G11" +"AVERAGE(D8:S8)" +"U8-V8" +"SUM(U8:U23)" +"U25-V25" +"SUM(U29:U29)" +"#REF!" +"B8+1" +"SUM(B10:AG10)" +"SUM(B12:B19)" +"B10-B12-SUM(B13:B19)" +"AH20" +"B32-B33-B34" +"B36/(30-COUNT(B10:AF10))" +"L46" +"-(15357+11019+4655-5955)" +"#REF!+#REF!+#REF!" +"-8564-680" +"-50000+35000" +"-69583+29583" +"-80000+2369" +"-70000+10000" +"-15000+35000" +"#REF!" +"C11-G11" +"SUM(C9:J9)" +"SUM(C9:C39)" +"SUM(C14,F14,I14,L14,O14,R14,V14,Y14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14,BJ14,BN14)" +"(C14*D14)+(F14*G14)+(I14*J14)+(L14*M14)+(O14*P14)+(R14*S14)+(V14*W14+Y14*Z14+AB14*AC14+AE14*AF14+AH14*AI14+AK14*AL14+AN14*AO14+AQ14*AR14+AT14*AU14+AW14*AX14+AZ14*BA14+BC14*BD14)+(CB14*BG14)+(SUM(V14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14)*BH14)+(BJ14*BK14)+(BN14*BO14)" +"(BG14*25000)+((2.43-0.0365)*25000)+(20000*2.401)" +"BS14-BU14" +"SUM(C14,F14,I14,L14,O14,R14)" +"C14*D14+F14*G14+I14*J14+L14*M14+O14*P14+R14*S14" +"SUM(V14,Y14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14)" +"V14*W14+Y14*Z14+AB14*AC14+AE14*AF14+AH14*AI14+AK14*AL14+AN14*AO14+AQ14*AR14+AT14*AU14+AW14*AX14+AZ14*BA14+BC14*BD14" +"CB14*BG14" +"SUM(V14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14)*BH14" +"SUM(CC14:CE14)" +"SUM(BJ14,BN14)" +"BJ14*BK14+BN14*BO14" +"Y14" +"SUM(C14:C45)" +"SUM(BY46,CB46,CH46)" +"CF46+BZ46+CI46" +"C14" +"C56*D56+F56*G56+I56*J56+L56*M56+O56*P56+R56*S56+V56*W56+Y56*Z56+AB56*AC56+AE56*AF56+AH56*AI56+AK56*AL56+AN56*AO56+AQ56*AR56+AT56*AU56+AW56*AX56+AZ56*BA56+BC56*BD56+BJ56*BK56+BN56*BO56" +"SUM(C56,F56,I56,L56,O56,R56,V56,Y56,AB56,AE56,AH56,AK56,AN56,AQ56,AT56,AW56,AZ56,BC56)" +"C56*D56+F56*G56+I56*J56+L56*M56+O56*P56+R56*S56+V56*W56+Y56*Z56+AB56*AC56+AE56*AF56+AH56*AI56+AK56*AL56+AN56*AO56+AQ56*AR56+AT56*AU56+AW56*AX56+AZ56*BA56+BC56*BD56" +"(C56*E56+F56*H56+I56*K56+L56*N56+O56*Q56+R56*T56+V56*X56+Y56*AA56+AB56*AD56+AE56*AG56+AH56*AJ56+AK56*AM56+AN56*AP56+AQ56*AS56+AT56*AV56+AW56*AY56+AZ56*BB56+BC56*BE56)/100-CC56*0.01" +"BY56-45000" +"SUM(BJ56,BN56)" +"BY56-CB56-CC56-SUM(I98,L98,O98,R98,V98,Y98,AB98,AE98,AH98,AK98,AN98,AQ98,AT98,AW98,AZ98,BC98)" +"BS14+BS56-(I98*J98+L98*M98+O98*P98+R98*S98+V98*W98+Y98*Z98+AB98*AC98+AE98*AF98+AH98*AI98+AK98*AL98+AN98*AO98+AQ98*AR98+AT98*AU98+AW98*AX98+AZ98*BA98+BC98*BD98)" +"MAX(BR14,BR56,C98)*E98+D98" +"SUM(I98,L98,O98,R98,V98,Y98,AB98,AE98,AH98,AK98,AN98,AQ98,AT98,AW98,AZ98,BC98)" +"I98*J98+L98*M98+O98*P98+R98*S98+V98*W98+Y98*Z98+AB98*AC98+AE98*AF98+AH98*AI98+AK98*AL98+AN98*AO98+AQ98*AR98+AT98*AU98+AW98*AX98+AZ98*BA98+BC98*BD98" +"BY46" +"BZ46" +"IF(D135=BY46,"""",""Volume out of Balance"")" +"IF(F135=BZ46,"""",""Dollars out of Balance"")" +"CB46" +"CF46" +"CH46" +"CI46" +"BY88" +"BZ88" +"CE88" +"CF88" +"BY130" +"BZ130" +"C130" +"F130" +"CB88" +"CC88" +"SUM(D135:D137)-SUM(D142:D143)-SUM(D145:D147)" +"IF(-SUM(F135:F140)+SUM(F142:F147)=D139*0.04,"" "",""$ Out of Balance"")" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I15)" +"SUM(I19:I30)" +"SUM(I34:AM34)*E34" +"I19" +"SUM(I43:AN43)-AQ43" +"AO43*E43" +"SUM(I43:AM43)*F43" +"I10" +"I11+I23" +"I26" +"I14" +"I15+I29" +"I30" +"SUM(I43:I57)" +"I58-(I43*$F43+I44*$F44+I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I50*$F50+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56)-I57*$F57-I73-I76-I79-I82-I85" +"AP16+AP31+AP34+AP37+AP58+AP61+AP64-AP73-AP76-AP79-AP82-AP85" +"AO16" +"AO31" +"SUM(AO33:AO39)" +"AO58" +"SUM(AO60:AO66)" +"SUM(AO72:AO85)" +"AO70" +"+(SUM(I58:AM58,I61:AM61,I64:AM64)-SUM(I57:AM57))" +"AO98*G70" +"AP97+AP98" +"AQ58" +"-AO57" +"SUM(AO89:AO91)-SUM(AO96:AO97)-AO101-AO102" +"I7+1" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69),SUM(AO33:AO41,AO17))*G73)" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"I15" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"A11+A16+A21+A25+A30+A34+A40+A44+A47+A50+A55+A57+A60" +"SUM(O29+O46)" +"Q11+Q16+Q21+Q25+Q29+Q30+Q34+Q40+Q44+Q46+Q47+Q50+Q55+Q57+Q60" +"SUM(G65:G71)" +"SUM(D10:G10)" +"D54+D55" +"SUM(D62:D64)" +"SUM(D10:D15)" +"SUM(D18)" +"D16+D19+D22+D24" +"4000+0+2500+4000" +"SUM(D32:D35)" +"D27-D36-D59-D66-D72" +"D36+D38" +"7000+2000" +"SUM(D49:D49)" +"SUM(D43:D50)" +"D51+D57" +"SUM(D69:D71)" +"D72+D66+D59+D40" +"D74-D27" +"SUM(C14,F14,I14,L14,O14,R14,V14,Y14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14,BJ14,BN14)" +"(C14*D14)+(F14*G14)+(I14*J14)+(L14*M14)+(O14*P14)+(R14*S14)+(V14*W14+Y14*Z14+AB14*AC14+AE14*AF14+AH14*AI14+AK14*AL14+AN14*AO14+AQ14*AR14+AT14*AU14+AW14*AX14+AZ14*BA14+BC14*BD14)+(CB14*BG14)+(SUM(V14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14)*BH14)+(BJ14*BK14)+(BN14*BO14)" +"(BG14*25000)+((2.43-0.0365)*25000)+(20000*2.401)" +"BS14-BU14" +"SUM(C14,F14,I14,L14,O14,R14)" +"C14*D14+F14*G14+I14*J14+L14*M14+O14*P14+R14*S14" +"SUM(V14,Y14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14)" +"V14*W14+Y14*Z14+AB14*AC14+AE14*AF14+AH14*AI14+AK14*AL14+AN14*AO14+AQ14*AR14+AT14*AU14+AW14*AX14+AZ14*BA14+BC14*BD14" +"CB14*BG14" +"SUM(V14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14)*BH14" +"SUM(CC14:CE14)" +"SUM(BJ14,BN14)" +"BJ14*BK14+BN14*BO14" +"Y14" +"SUM(C14:C45)" +"SUM(BY46,CB46,CH46)" +"CF46+BZ46+CI46" +"C14" +"C56*D56+F56*G56+I56*J56+L56*M56+O56*P56+R56*S56+V56*W56+Y56*Z56+AB56*AC56+AE56*AF56+AH56*AI56+AK56*AL56+AN56*AO56+AQ56*AR56+AT56*AU56+AW56*AX56+AZ56*BA56+BC56*BD56+BJ56*BK56+BN56*BO56" +"SUM(C56,F56,I56,L56,O56,R56,V56,Y56,AB56,AE56,AH56,AK56,AN56,AQ56,AT56,AW56,AZ56,BC56)" +"C56*D56+F56*G56+I56*J56+L56*M56+O56*P56+R56*S56+V56*W56+Y56*Z56+AB56*AC56+AE56*AF56+AH56*AI56+AK56*AL56+AN56*AO56+AQ56*AR56+AT56*AU56+AW56*AX56+AZ56*BA56+BC56*BD56" +"(C56*E56+F56*H56+I56*K56+L56*N56+O56*Q56+R56*T56+V56*X56+Y56*AA56+AB56*AD56+AE56*AG56+AH56*AJ56+AK56*AM56+AN56*AP56+AQ56*AS56+AT56*AV56+AW56*AY56+AZ56*BB56+BC56*BE56)/100-CC56*0.01" +"BY56-45000" +"SUM(BJ56,BN56)" +"BY56-CB56-CC56-SUM(I98,L98,O98,R98,V98,Y98,AB98,AE98,AH98,AK98,AN98,AQ98,AT98,AW98,AZ98,BC98)" +"BS14+BS56-(I98*J98+L98*M98+O98*P98+R98*S98+V98*W98+Y98*Z98+AB98*AC98+AE98*AF98+AH98*AI98+AK98*AL98+AN98*AO98+AQ98*AR98+AT98*AU98+AW98*AX98+AZ98*BA98+BC98*BD98)" +"MAX(BR14,BR56,C98)*E98+D98" +"SUM(I98,L98,O98,R98,V98,Y98,AB98,AE98,AH98,AK98,AN98,AQ98,AT98,AW98,AZ98,BC98)" +"I98*J98+L98*M98+O98*P98+R98*S98+V98*W98+Y98*Z98+AB98*AC98+AE98*AF98+AH98*AI98+AK98*AL98+AN98*AO98+AQ98*AR98+AT98*AU98+AW98*AX98+AZ98*BA98+BC98*BD98" +"BY46" +"BZ46" +"IF(D135=BY46,"""",""Volume out of Balance"")" +"IF(F135=BZ46,"""",""Dollars out of Balance"")" +"CB46" +"CF46" +"CH46" +"CI46" +"BY88" +"BZ88" +"CE88" +"CF88" +"BY130" +"BZ130" +"C130" +"F130" +"CB88" +"CC88" +"SUM(D135:D137)-SUM(D142:D143)-SUM(D145:D147)" +"IF(-SUM(F135:F140)+SUM(F142:F147)=D139*0.04,"" "",""$ Out of Balance"")" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I15)" +"SUM(I19:I30)" +"SUM(I34:AM34)*E34" +"I19" +"SUM(I43:AN43)-AQ43" +"AO43*E43" +"SUM(I43:AM43)*F43" +"I10" +"I11+I23" +"I26" +"I14" +"I15+I29" +"I30" +"SUM(I43:I57)" +"I58-(I43*$F43+I44*$F44+I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I50*$F50+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56)-I57*$F57-I73-I76-I79-I82-I85" +"AP16+AP31+AP34+AP37+AP58+AP61+AP64-AP73-AP76-AP79-AP82-AP85" +"AO16" +"AO31" +"SUM(AO33:AO39)" +"AO58" +"SUM(AO60:AO66)" +"SUM(AO72:AO85)" +"AO70" +"+(SUM(I58:AM58,I61:AM61,I64:AM64)-SUM(I57:AM57))" +"AO98*G70" +"AP97+AP98" +"AQ58" +"-AO57" +"SUM(AO89:AO91)-SUM(AO96:AO97)-AO101-AO102" +"I7+1" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69),SUM(AO33:AO41,AO17))*G73)" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"I15" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"AP111+AP108+AP107" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"SUM(C14,F14,I14,L14,O14,R14,V14,Y14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14,BJ14,BN14)" +"(C14*D14)+(F14*G14)+(I14*J14)+(L14*M14)+(O14*P14)+(R14*S14)+(V14*W14+Y14*Z14+AB14*AC14+AE14*AF14+AH14*AI14+AK14*AL14+AN14*AO14+AQ14*AR14+AT14*AU14+AW14*AX14+AZ14*BA14+BC14*BD14)+(CB14*BG14)+(SUM(V14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14)*BH14)+(BJ14*BK14)+(BN14*BO14)" +"(BG14*25000)+((2.43-0.0365)*25000)+(20000*2.401)" +"BS14-BU14" +"SUM(C14,F14,I14,L14,O14,R14)" +"C14*D14+F14*G14+I14*J14+L14*M14+O14*P14+R14*S14" +"SUM(V14,Y14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14)" +"V14*W14+Y14*Z14+AB14*AC14+AE14*AF14+AH14*AI14+AK14*AL14+AN14*AO14+AQ14*AR14+AT14*AU14+AW14*AX14+AZ14*BA14+BC14*BD14" +"CB14*BG14" +"SUM(V14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14)*BH14" +"SUM(CC14:CE14)" +"SUM(BJ14,BN14)" +"BJ14*BK14+BN14*BO14" +"Y14" +"SUM(C14:C45)" +"SUM(BY46,CB46,CH46)" +"CF46+BZ46+CI46" +"C14" +"C56*D56+F56*G56+I56*J56+L56*M56+O56*P56+R56*S56+V56*W56+Y56*Z56+AB56*AC56+AE56*AF56+AH56*AI56+AK56*AL56+AN56*AO56+AQ56*AR56+AT56*AU56+AW56*AX56+AZ56*BA56+BC56*BD56+BJ56*BK56+BN56*BO56" +"SUM(C56,F56,I56,L56,O56,R56,V56,Y56,AB56,AE56,AH56,AK56,AN56,AQ56,AT56,AW56,AZ56,BC56)" +"C56*D56+F56*G56+I56*J56+L56*M56+O56*P56+R56*S56+V56*W56+Y56*Z56+AB56*AC56+AE56*AF56+AH56*AI56+AK56*AL56+AN56*AO56+AQ56*AR56+AT56*AU56+AW56*AX56+AZ56*BA56+BC56*BD56" +"(C56*E56+F56*H56+I56*K56+L56*N56+O56*Q56+R56*T56+V56*X56+Y56*AA56+AB56*AD56+AE56*AG56+AH56*AJ56+AK56*AM56+AN56*AP56+AQ56*AS56+AT56*AV56+AW56*AY56+AZ56*BB56+BC56*BE56)/100-CC56*0.01" +"BY56-45000" +"SUM(BJ56,BN56)" +"BY56-CB56-CC56-SUM(I98,L98,O98,R98,V98,Y98,AB98,AE98,AH98,AK98,AN98,AQ98,AT98,AW98,AZ98,BC98)" +"BS14+BS56-(I98*J98+L98*M98+O98*P98+R98*S98+V98*W98+Y98*Z98+AB98*AC98+AE98*AF98+AH98*AI98+AK98*AL98+AN98*AO98+AQ98*AR98+AT98*AU98+AW98*AX98+AZ98*BA98+BC98*BD98)" +"MAX(BR14,BR56,C98)*E98+D98" +"SUM(I98,L98,O98,R98,V98,Y98,AB98,AE98,AH98,AK98,AN98,AQ98,AT98,AW98,AZ98,BC98)" +"I98*J98+L98*M98+O98*P98+R98*S98+V98*W98+Y98*Z98+AB98*AC98+AE98*AF98+AH98*AI98+AK98*AL98+AN98*AO98+AQ98*AR98+AT98*AU98+AW98*AX98+AZ98*BA98+BC98*BD98" +"BY46" +"BZ46" +"IF(D135=BY46,"""",""Volume out of Balance"")" +"IF(F135=BZ46,"""",""Dollars out of Balance"")" +"CB46" +"CF46" +"CH46" +"CI46" +"BY88" +"BZ88" +"CE88" +"CF88" +"BY130" +"BZ130" +"C130" +"F130" +"CB88" +"CC88" +"SUM(D135:D137)-SUM(D142:D143)-SUM(D145:D147)" +"IF(-SUM(F135:F140)+SUM(F142:F147)=D139*0.04,"" "",""$ Out of Balance"")" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I15)" +"SUM(I19:I30)" +"SUM(I34:AM34)*E34" +"I19" +"SUM(I43:AN43)-AQ43" +"AO43*E43" +"SUM(I43:AM43)*F43" +"I10" +"I11+I23" +"I26" +"I14" +"I15+I29" +"I30" +"SUM(I43:I57)" +"I58-(I43*$F43+I44*$F44+I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I50*$F50+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56)-I57*$F57-I73-I76-I79-I82-I85" +"AP16+AP31+AP34+AP37+AP58+AP61+AP64-AP73-AP76-AP79-AP82-AP85" +"AO16" +"AO31" +"SUM(AO33:AO39)" +"AO58" +"SUM(AO60:AO66)" +"SUM(AO72:AO85)" +"AO70" +"+(SUM(I58:AM58,I61:AM61,I64:AM64)-SUM(I57:AM57))" +"AO98*G70" +"AP97+AP98" +"AQ58" +"-AO57" +"SUM(AO89:AO91)-SUM(AO96:AO97)-AO101-AO102" +"I7+1" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69),SUM(AO33:AO41,AO17))*G73)" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"I15" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"I13" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"AP107+AP108+AP111" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"SUM(C14,F14,I14,L14,O14,R14,V14,Y14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14,BJ14,BN14)" +"(C14*D14)+(F14*G14)+(I14*J14)+(L14*M14)+(O14*P14)+(R14*S14)+(V14*W14+Y14*Z14+AB14*AC14+AE14*AF14+AH14*AI14+AK14*AL14+AN14*AO14+AQ14*AR14+AT14*AU14+AW14*AX14+AZ14*BA14+BC14*BD14)+(CB14*BG14)+(SUM(V14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14)*BH14)+(BJ14*BK14)+(BN14*BO14)" +"(BG14*25000)+((2.43-0.0365)*25000)+(20000*2.401)" +"BS14-BU14" +"SUM(C14,F14,I14,L14,O14,R14)" +"C14*D14+F14*G14+I14*J14+L14*M14+O14*P14+R14*S14" +"SUM(V14,Y14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14)" +"V14*W14+Y14*Z14+AB14*AC14+AE14*AF14+AH14*AI14+AK14*AL14+AN14*AO14+AQ14*AR14+AT14*AU14+AW14*AX14+AZ14*BA14+BC14*BD14" +"CB14*BG14" +"SUM(V14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14)*BH14" +"SUM(CC14:CE14)" +"SUM(BJ14,BN14)" +"BJ14*BK14+BN14*BO14" +"Y14" +"SUM(C14:C45)" +"SUM(BY46,CB46,CH46)" +"CF46+BZ46+CI46" +"C14" +"C56*D56+F56*G56+I56*J56+L56*M56+O56*P56+R56*S56+V56*W56+Y56*Z56+AB56*AC56+AE56*AF56+AH56*AI56+AK56*AL56+AN56*AO56+AQ56*AR56+AT56*AU56+AW56*AX56+AZ56*BA56+BC56*BD56+BJ56*BK56+BN56*BO56" +"SUM(C56,F56,I56,L56,O56,R56,V56,Y56,AB56,AE56,AH56,AK56,AN56,AQ56,AT56,AW56,AZ56,BC56)" +"C56*D56+F56*G56+I56*J56+L56*M56+O56*P56+R56*S56+V56*W56+Y56*Z56+AB56*AC56+AE56*AF56+AH56*AI56+AK56*AL56+AN56*AO56+AQ56*AR56+AT56*AU56+AW56*AX56+AZ56*BA56+BC56*BD56" +"(C56*E56+F56*H56+I56*K56+L56*N56+O56*Q56+R56*T56+V56*X56+Y56*AA56+AB56*AD56+AE56*AG56+AH56*AJ56+AK56*AM56+AN56*AP56+AQ56*AS56+AT56*AV56+AW56*AY56+AZ56*BB56+BC56*BE56)/100-CC56*0.01" +"BY56-45000" +"SUM(BJ56,BN56)" +"BY56-CB56-CC56-SUM(I98,L98,O98,R98,V98,Y98,AB98,AE98,AH98,AK98,AN98,AQ98,AT98,AW98,AZ98,BC98)" +"BS14+BS56-(I98*J98+L98*M98+O98*P98+R98*S98+V98*W98+Y98*Z98+AB98*AC98+AE98*AF98+AH98*AI98+AK98*AL98+AN98*AO98+AQ98*AR98+AT98*AU98+AW98*AX98+AZ98*BA98+BC98*BD98)" +"MAX(BR14,BR56,C98)*E98+D98" +"SUM(I98,L98,O98,R98,V98,Y98,AB98,AE98,AH98,AK98,AN98,AQ98,AT98,AW98,AZ98,BC98)" +"I98*J98+L98*M98+O98*P98+R98*S98+V98*W98+Y98*Z98+AB98*AC98+AE98*AF98+AH98*AI98+AK98*AL98+AN98*AO98+AQ98*AR98+AT98*AU98+AW98*AX98+AZ98*BA98+BC98*BD98" +"BY46" +"BZ46" +"IF(D135=BY46,"""",""Volume out of Balance"")" +"IF(F135=BZ46,"""",""Dollars out of Balance"")" +"CB46" +"CF46" +"CH46" +"CI46" +"BY88" +"BZ88" +"CE88" +"CF88" +"BY130" +"BZ130" +"C130" +"F130" +"CB88" +"CC88" +"SUM(D135:D137)-SUM(D142:D143)-SUM(D145:D147)" +"IF(-SUM(F135:F140)+SUM(F142:F147)=D139*0.04,"" "",""$ Out of Balance"")" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I15)" +"SUM(I19:I30)" +"SUM(I34:AM34)*E34" +"I19" +"SUM(I43:AN43)-AQ43" +"AO43*E43" +"SUM(I43:AM43)*F43" +"I10" +"I11+I23" +"I26" +"I14" +"I15+I29" +"I30" +"SUM(I43:I57)" +"I58-(I43*$F43+I44*$F44+I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I50*$F50+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56)-I57*$F57-I73-I76-I79-I82-I85" +"AP16+AP31+AP34+AP37+AP58+AP61+AP64-AP73-AP76-AP79-AP82-AP85" +"AO16" +"AO31" +"SUM(AO33:AO39)" +"AO58" +"SUM(AO60:AO66)" +"SUM(AO72:AO85)" +"AO70" +"+(SUM(I58:AM58,I61:AM61,I64:AM64)-SUM(I57:AM57))" +"AO98*G70" +"AP97+AP98" +"AQ58" +"-AO57" +"SUM(AO89:AO91)-SUM(AO96:AO97)-AO101-AO102" +"I7+1" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69),SUM(AO33:AO41,AO17))*G73)" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"I15" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"I13" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"I13" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"SUM(C14,F14,I14,L14,O14,R14,V14,Y14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14,BJ14,BN14)" +"(C14*D14)+(F14*G14)+(I14*J14)+(L14*M14)+(O14*P14)+(R14*S14)+(V14*W14+Y14*Z14+AB14*AC14+AE14*AF14+AH14*AI14+AK14*AL14+AN14*AO14+AQ14*AR14+AT14*AU14+AW14*AX14+AZ14*BA14+BC14*BD14)+(CB14*BG14)+(SUM(V14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14)*BH14)+(BJ14*BK14)+(BN14*BO14)" +"(BG14*25000)+((2.43-0.0365)*25000)+(20000*2.401)" +"BS14-BU14" +"SUM(C14,F14,I14,L14,O14,R14)" +"C14*D14+F14*G14+I14*J14+L14*M14+O14*P14+R14*S14" +"SUM(V14,Y14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14)" +"V14*W14+Y14*Z14+AB14*AC14+AE14*AF14+AH14*AI14+AK14*AL14+AN14*AO14+AQ14*AR14+AT14*AU14+AW14*AX14+AZ14*BA14+BC14*BD14" +"CB14*BG14" +"SUM(V14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14)*BH14" +"SUM(CC14:CE14)" +"SUM(BJ14,BN14)" +"BJ14*BK14+BN14*BO14" +"Y14" +"SUM(C14:C45)" +"SUM(BY46,CB46,CH46)" +"CF46+BZ46+CI46" +"C14" +"C56*D56+F56*G56+I56*J56+L56*M56+O56*P56+R56*S56+V56*W56+Y56*Z56+AB56*AC56+AE56*AF56+AH56*AI56+AK56*AL56+AN56*AO56+AQ56*AR56+AT56*AU56+AW56*AX56+AZ56*BA56+BC56*BD56+BJ56*BK56+BN56*BO56" +"SUM(C56,F56,I56,L56,O56,R56,V56,Y56,AB56,AE56,AH56,AK56,AN56,AQ56,AT56,AW56,AZ56,BC56)" +"C56*D56+F56*G56+I56*J56+L56*M56+O56*P56+R56*S56+V56*W56+Y56*Z56+AB56*AC56+AE56*AF56+AH56*AI56+AK56*AL56+AN56*AO56+AQ56*AR56+AT56*AU56+AW56*AX56+AZ56*BA56+BC56*BD56" +"(C56*E56+F56*H56+I56*K56+L56*N56+O56*Q56+R56*T56+V56*X56+Y56*AA56+AB56*AD56+AE56*AG56+AH56*AJ56+AK56*AM56+AN56*AP56+AQ56*AS56+AT56*AV56+AW56*AY56+AZ56*BB56+BC56*BE56)/100-CC56*0.01" +"BY56-45000" +"SUM(BJ56,BN56)" +"BY56-CB56-CC56-SUM(I98,L98,O98,R98,V98,Y98,AB98,AE98,AH98,AK98,AN98,AQ98,AT98,AW98,AZ98,BC98)" +"BS14+BS56-(I98*J98+L98*M98+O98*P98+R98*S98+V98*W98+Y98*Z98+AB98*AC98+AE98*AF98+AH98*AI98+AK98*AL98+AN98*AO98+AQ98*AR98+AT98*AU98+AW98*AX98+AZ98*BA98+BC98*BD98)" +"MAX(BR14,BR56,C98)*E98+D98" +"SUM(I98,L98,O98,R98,V98,Y98,AB98,AE98,AH98,AK98,AN98,AQ98,AT98,AW98,AZ98,BC98)" +"I98*J98+L98*M98+O98*P98+R98*S98+V98*W98+Y98*Z98+AB98*AC98+AE98*AF98+AH98*AI98+AK98*AL98+AN98*AO98+AQ98*AR98+AT98*AU98+AW98*AX98+AZ98*BA98+BC98*BD98" +"BY46" +"BZ46" +"IF(D135=BY46,"""",""Volume out of Balance"")" +"IF(F135=BZ46,"""",""Dollars out of Balance"")" +"CB46" +"CF46" +"CH46" +"CI46" +"BY88" +"BZ88" +"CE88" +"CF88" +"BY130" +"BZ130" +"C130" +"F130" +"CB88" +"CC88" +"SUM(D135:D137)-SUM(D142:D143)-SUM(D145:D147)" +"IF(-SUM(F135:F140)+SUM(F142:F147)=D139*0.04,"" "",""$ Out of Balance"")" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I15)" +"SUM(I19:I30)" +"SUM(I34:AM34)*E34" +"I19" +"SUM(I43:AN43)-AQ43" +"AO43*E43" +"SUM(I43:AM43)*F43" +"I10" +"I11+I23" +"I26" +"I14" +"I15+I29" +"I30" +"SUM(I43:I57)" +"I58-(I43*$F43+I44*$F44+I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I50*$F50+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56)-I57*$F57-I73-I76-I79-I82-I85" +"AP16+AP31+AP34+AP37+AP58+AP61+AP64-AP73-AP76-AP79-AP82-AP85" +"AO16" +"AO31" +"SUM(AO33:AO39)" +"AO58" +"SUM(AO60:AO66)" +"SUM(AO72:AO85)" +"AO70" +"+(SUM(I58:AM58,I61:AM61,I64:AM64)-SUM(I57:AM57))" +"AO98*G70" +"AP97+AP98" +"AQ58" +"-AO57" +"SUM(AO89:AO91)-SUM(AO96:AO97)-AO101-AO102" +"I7+1" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69),SUM(AO33:AO41,AO17))*G73)" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"I15" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"I13" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AR107:AR111)" +"SUM(AO75:AO103)-AO91" +"AO73" +"SUM(AR112:AR114)" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"SUM(AR115:AR116)" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"SUM(AR117:AR120)" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"I13" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"SUM(C14,F14,I14,L14,O14,R14,V14,Y14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14,BJ14,BN14)" +"(C14*D14)+(F14*G14)+(I14*J14)+(L14*M14)+(O14*P14)+(R14*S14)+(V14*W14+Y14*Z14+AB14*AC14+AE14*AF14+AH14*AI14+AK14*AL14+AN14*AO14+AQ14*AR14+AT14*AU14+AW14*AX14+AZ14*BA14+BC14*BD14)+(CB14*BG14)+(SUM(V14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14)*BH14)+(BJ14*BK14)+(BN14*BO14)" +"(BG14*25000)+((2.43-0.0365)*25000)+(20000*2.401)" +"BS14-BU14" +"SUM(C14,F14,I14,L14,O14,R14)" +"C14*D14+F14*G14+I14*J14+L14*M14+O14*P14+R14*S14" +"SUM(V14,Y14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14)" +"V14*W14+Y14*Z14+AB14*AC14+AE14*AF14+AH14*AI14+AK14*AL14+AN14*AO14+AQ14*AR14+AT14*AU14+AW14*AX14+AZ14*BA14+BC14*BD14" +"CB14*BG14" +"SUM(V14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14)*BH14" +"SUM(CC14:CE14)" +"SUM(BJ14,BN14)" +"BJ14*BK14+BN14*BO14" +"Y14" +"SUM(C14:C45)" +"SUM(BY46,CB46,CH46)" +"CF46+BZ46+CI46" +"C14" +"C56*D56+F56*G56+I56*J56+L56*M56+O56*P56+R56*S56+V56*W56+Y56*Z56+AB56*AC56+AE56*AF56+AH56*AI56+AK56*AL56+AN56*AO56+AQ56*AR56+AT56*AU56+AW56*AX56+AZ56*BA56+BC56*BD56+BJ56*BK56+BN56*BO56" +"SUM(C56,F56,I56,L56,O56,R56,V56,Y56,AB56,AE56,AH56,AK56,AN56,AQ56,AT56,AW56,AZ56,BC56)" +"C56*D56+F56*G56+I56*J56+L56*M56+O56*P56+R56*S56+V56*W56+Y56*Z56+AB56*AC56+AE56*AF56+AH56*AI56+AK56*AL56+AN56*AO56+AQ56*AR56+AT56*AU56+AW56*AX56+AZ56*BA56+BC56*BD56" +"(C56*E56+F56*H56+I56*K56+L56*N56+O56*Q56+R56*T56+V56*X56+Y56*AA56+AB56*AD56+AE56*AG56+AH56*AJ56+AK56*AM56+AN56*AP56+AQ56*AS56+AT56*AV56+AW56*AY56+AZ56*BB56+BC56*BE56)/100-CC56*0.01" +"BY56-45000" +"SUM(BJ56,BN56)" +"BY56-CB56-CC56-SUM(I98,L98,O98,R98,V98,Y98,AB98,AE98,AH98,AK98,AN98,AQ98,AT98,AW98,AZ98,BC98)" +"BS14+BS56-(I98*J98+L98*M98+O98*P98+R98*S98+V98*W98+Y98*Z98+AB98*AC98+AE98*AF98+AH98*AI98+AK98*AL98+AN98*AO98+AQ98*AR98+AT98*AU98+AW98*AX98+AZ98*BA98+BC98*BD98)" +"MAX(BR14,BR56,C98)*E98+D98" +"SUM(I98,L98,O98,R98,V98,Y98,AB98,AE98,AH98,AK98,AN98,AQ98,AT98,AW98,AZ98,BC98)" +"I98*J98+L98*M98+O98*P98+R98*S98+V98*W98+Y98*Z98+AB98*AC98+AE98*AF98+AH98*AI98+AK98*AL98+AN98*AO98+AQ98*AR98+AT98*AU98+AW98*AX98+AZ98*BA98+BC98*BD98" +"BY46" +"BZ46" +"IF(D135=BY46,"""",""Volume out of Balance"")" +"IF(F135=BZ46,"""",""Dollars out of Balance"")" +"CB46" +"CF46" +"CH46" +"CI46" +"BY88" +"BZ88" +"CE88" +"CF88" +"BY130" +"BZ130" +"C130" +"F130" +"CB88" +"CC88" +"SUM(D135:D137)-SUM(D142:D143)-SUM(D145:D147)" +"IF(-SUM(F135:F140)+SUM(F142:F147)=D139*0.04,"" "",""$ Out of Balance"")" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I15)" +"SUM(I19:I30)" +"SUM(I34:AM34)*E34" +"I19" +"SUM(I43:AN43)-AQ43" +"AO43*E43" +"SUM(I43:AM43)*F43" +"I10" +"I11+I23" +"I26" +"I14" +"I15+I29" +"I30" +"SUM(I43:I57)" +"I58-(I43*$F43+I44*$F44+I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I50*$F50+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56)-I57*$F57-I73-I76-I79-I82-I85" +"AP16+AP31+AP34+AP37+AP58+AP61+AP64-AP73-AP76-AP79-AP82-AP85" +"AO16" +"AO31" +"SUM(AO33:AO39)" +"AO58" +"SUM(AO60:AO66)" +"SUM(AO72:AO85)" +"AO70" +"+(SUM(I58:AM58,I61:AM61,I64:AM64)-SUM(I57:AM57))" +"AO98*G70" +"AP97+AP98" +"AQ58" +"-AO57" +"SUM(AO89:AO91)-SUM(AO96:AO97)-AO101-AO102" +"I7+1" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69),SUM(AO33:AO41,AO17))*G73)" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"I15" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"I13" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"J11" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"I20-I77" +"SUM(I46:AN46)-AQ46" +"AO46*E46" +"SUM(I46:AM46)*F46" +"I11+I28-I79" +"I10-I81" +"I12+I24-I83" +"I27-I86" +"I29-I87" +"I15+I31-I89" +"SUM(I46:I61)" +"I62-(I46*$F46+I47*$F47+I48*$F48+I49*$F49+I50*$F50+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I60*$F60+I51*$F51)-I61*$F61-I92-I95-I98-I101-I104+I92" +"AP17+AP34+AP37+AP40+AP62+AP65+AP68-AP92-AP95-AP98-AP101-AP104" +"SUM(I77:I91)" +"AO17" +"AO34" +"SUM(AO36:AO41)" +"AO62" +"SUM(AO64:AO70)" +"SUM(AO76:AO104)-AO92" +"AO74" +"+(MAX((SUM(AO74:AO104)-AO92),SUM(AO62:AO70)+SUM(AQ62:AQ70),SUM(AO34:AO42,AO17)))" +"AO117*G74" +"AP116+AP117" +"AQ62" +"-AO61" +"SUM(AO108:AO110)-SUM(AO115:AO116)-AO121-AO120" +"I7+1" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"I20-I77" +"SUM(I46:AN46)-AQ46" +"AO46*E46" +"SUM(I46:AM46)*F46" +"I11+I28-I79" +"I10-I81" +"I12+I24-I83" +"I27-I86" +"I29-I87" +"I15+I31-I89" +"SUM(I46:I61)" +"I62-(I46*$F46+I47*$F47+I48*$F48+I49*$F49+I50*$F50+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I60*$F60+I51*$F51)-I61*$F61-I92-I95-I98-I101-I104+I92" +"AP17+AP34+AP37+AP40+AP62+AP65+AP68-AP92-AP95-AP98-AP101-AP104" +"SUM(I77:I91)" +"AO17" +"AO34" +"SUM(AO36:AO41)" +"AO62" +"SUM(AO64:AO70)" +"SUM(AO76:AO104)-AO92" +"AO74" +"+(MAX((SUM(AO74:AO104)-AO92),SUM(AO62:AO70)+SUM(AQ62:AQ70),SUM(AO34:AO42,AO17)))" +"AO117*G74" +"AP116+AP117" +"AQ62" +"-AO61" +"SUM(AO108:AO110)-SUM(AO115:AO116)-AO121-AO120" +"SUM(C18*E18)" +"SUM(C18:C20)" +" SUM(C11*E11)" +" SUM(C11-F11)*G11" +" SUM(C11-F11-H11)" +" SUM(I11*J11)" +" SUM(I11-K11)" +"+G15*C15" +"SUM(C59:C63)" +" SUM(C11:C85)-C64" +" SUM(H11:H85)-H59-H60-H61-H62-H63" +"Z19*AA19*Y19" +"Z19*31" +"AA19" +"AC19*AD19" +"(Z22*AA22*Y22)" +"SUM(Z19:Z28)" +"AB29*AF29" +"AB29-AG29" +"SUM(Z32:Z107)" +"AB109-AD109" +"SUM(Z111:Z135)" +"SUM(AE111:AE136)" +"Z141+Z142" +"SUM(K147:K161)" +"AVERAGE(D10:S10)" +"U10-V10" +"SUM(U10:U28)" +"U30-V30" +"SUM(U36:U37)" +"#REF!" +"B8+1" +"SUM(B10:AG10)" +"SUM(B12:B19)" +"B10-B12-SUM(B13:B19)" +"AH20" +"B32-B33-B34" +"B36/(30-COUNT(B10:AF10))" +"L46" +"-(15357+11019+4655-5955)" +"#REF!+#REF!+#REF!" +"-8564-680" +"-50000+35000" +"-69583+29583" +"-80000+2369" +"-70000+10000" +"-15000+35000" +"#REF!" +"C11-G11" +"U10-V10" +"AVERAGE(D12:S12)" +"SUM(U10:U28)" +"U30-V30" +"SUM(U36:U37)" +"#REF!" +"B8+1" +"SUM(B10:AG10)" +"SUM(B12:B19)" +"B10-B12-SUM(B13:B19)" +"AH20" +"B32-B33-B34" +"B36/(30-COUNT(B10:AF10))" +"L46" +"-(15357+11019+4655-5955)" +"#REF!+#REF!+#REF!" +"-8564-680" +"-50000+35000" +"-69583+29583" +"-80000+2369" +"-70000+10000" +"-15000+35000" +"#REF!" +"C11-G11" +"+H7/31" +"23+545" +"385+16" +"COUNTA(C6:C488)" +"SUBTOTAL(9,I5:I489)" +"[4]Apr!$J$10" +"+'[3]BAM-EGS'!$BB$9" +"+'[2]BAM-EGS'!$BB$9" +"'[1]BAM-3RD'!$BK$2468" +"SUM(E6,H6,I6)" +"L5*30" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BB$9+'[2]BAM-EGS'!$BB$9" +"+'[3]BAM-EGS'!$BB12" +"+'[2]BAM-EGS'!$BB12" +"'[1]BAM-3RD'!$BK2436" +"SUM(H8:I8)" +"[4]Apr!$K16" +"$Q$6/30" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$37-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C38:C38)" +"SUM([5]BMSPT066!$K$37:$K$38)+SUM(K8:K12)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K13:K19)" +"SUM(K20:K26)" +"+W45-W43" +"SUM(K27:K33)" +"AVERAGE(D8:I8)" +"K8-L8" +"SUM(K8:K29)" +"K31-L31" +"SUM(K35:K35)" +"'GC Recon'!#REF!" +"B8+1" +"SUM(B10:AG10)" +"SUM(B12:B19)" +"B10-B12-SUM(B13:B19)" +"AH20" +"B32-B33-B34" +"B36/(30-COUNT(B10:AF10))" +"L46" +"-(15357+11019+4655-5955)" +"'GC Recon'!#REF!+'GC Recon'!#REF!+'GC Recon'!#REF!" +"Storage!#REF!" +"-8564-680" +"-50000+35000" +"-69583+29583" +"-80000+2369" +"-70000+10000" +"-15000+35000" +"'GC Recon'!Y7" +"Storage!#REF!" +"C11-G11" +"AVERAGE(D8:I8)" +"K8-L8" +"SUM(K8:K27)" +"K29-L29" +"SUM(K33:K33)" +"'GC Recon'!#REF!" +"B8+1" +"SUM(B10:AG10)" +"SUM(B12:B19)" +"B10-B12-SUM(B13:B19)" +"AH20" +"B32-B33-B34" +"B36/(30-COUNT(B10:AF10))" +"L46" +"-(15357+11019+4655-5955)" +"'GC Recon'!#REF!+'GC Recon'!#REF!+'GC Recon'!#REF!" +"Storage!#REF!" +"-8564-680" +"-50000+35000" +"-69583+29583" +"-80000+2369" +"-70000+10000" +"-15000+35000" +"'GC Recon'!Y7" +"Storage!#REF!" +"C11-G11" +"AVERAGE(D8:I8)" +"K8-L8" +"SUM(K8:K27)" +"K29-L29" +"SUM(K33:K33)" +"#REF!" +"B8+1" +"SUM(B10:AG10)" +"SUM(B12:B19)" +"B10-B12-SUM(B13:B19)" +"AH20" +"B32-B33-B34" +"B36/(30-COUNT(B10:AF10))" +"L46" +"-(15357+11019+4655-5955)" +"#REF!+#REF!+#REF!" +"-8564-680" +"-50000+35000" +"-69583+29583" +"-80000+2369" +"-70000+10000" +"-15000+35000" +"#REF!" +"C11-G11" +"AVERAGE(D8:P8)" +"R8-S8" +"SUM(R8:R19)" +"R21-S21" +"SUM(R25:R25)" +"#REF!" +"B8+1" +"SUM(B10:AG10)" +"SUM(B12:B19)" +"B10-B12-SUM(B13:B19)" +"AH20" +"B32-B33-B34" +"B36/(30-COUNT(B10:AF10))" +"L46" +"-(15357+11019+4655-5955)" +"#REF!+#REF!+#REF!" +"-8564-680" +"-50000+35000" +"-69583+29583" +"-80000+2369" +"-70000+10000" +"-15000+35000" +"#REF!" +"C11-G11" +"+H5/31" +"+Z5-X5" +"+Z7-Y7" +"4780-17" +"4986-25" +"5250-2017" +"4321+425" +"1641-103" +"9277+6597" +"7875+353" +"20280+4000" +"45177+214" +"46496+555" +"3596-434" +"649-87" +"655-88" +"4564" +"4793" +"35364-98" +"39102+30" +"21517*0.2343165" +"563+395" +"23194+1408" +"5192-169" +"7091-291" +"21517*0.2733693" +"3056-17" +"2395-361" +"4521-105" +"5210-752" +"23+545" +"617+26" +"558+23" +"224+9" +"385+16" +"63+47" +"SUM(G5:G652)" +"COUNTA(C6:C654)" +"SUBTOTAL(9,N5:N655)" +"SUBTOTAL(9,AB6:AB655)" +"65518/30" +"SUM(U656:U681)" +"+#REF!" +"+U685" +"+F21" +"SUBTOTAL(9,C5:C672)" +"+B5+C5" +"+B5/$D$31*$J$32" +"+B5+F5+I5" +"-171-705" +"-25-46-1137" +"-1500" +"SUM(B5:B30)" +"+B31/D31" +"+C31/D31" +"+G31+F31" +"+D60-G32" +"+$D40*B$32" +"+D46" +"SUM(D35:D46)" +"SUM(D48:D58)" +"SUM(B35:B59)" +"SUM(G46:G59)" +"+B31+(B32*G60)" +"+C31+(C32*G60)" +"+C63+B63" +"+B31+B60" +"+#REF!/31" +"+F19" +"SUM(I5:I657)" +"SUBTOTAL(9,C5:C659)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C15:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]Apr!$J$10" +"+'[3]BAM-EGS'!$BB$9" +"+'[2]BAM-EGS'!$BB$9" +"'[1]BAM-3RD'!$BK$2468" +"SUM(E6,H6,I6)" +"L5*30" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BB$9+'[2]BAM-EGS'!$BB$9" +"+'[3]BAM-EGS'!$BB12" +"+'[2]BAM-EGS'!$BB12" +"'[1]BAM-3RD'!$BK2436" +"SUM(H8:I8)" +"[4]Apr!$K16" +"$Q$6/30" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$37-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C33:C38)" +"SUM([5]BMSPT066!$K$37:$K$38)+SUM(K8:K12)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K13:K19)" +"SUM(K20:K26)" +"+W45-W43" +"SUM(K27:K33)" +"[4]Apr!$J$10" +"+'[3]BAM-EGS'!$BB$9" +"+'[2]BAM-EGS'!$BB$9" +"'[1]BAM-3RD'!$BK$2468" +"SUM(E6,H6,I6)" +"L5*30" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BB$9+'[2]BAM-EGS'!$BB$9" +"+'[3]BAM-EGS'!$BB12" +"+'[2]BAM-EGS'!$BB12" +"'[1]BAM-3RD'!$BK2436" +"SUM(H8:I8)" +"[4]Apr!$K16" +"$Q$6/30" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$37-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C32:C38)" +"SUM([5]BMSPT066!$K$37:$K$38)+SUM(K8:K12)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K13:K19)" +"SUM(K20:K26)" +"+W45-W43" +"SUM(K27:K33)" +"[4]Apr!$J$10" +"+'[3]BAM-EGS'!$BB$9" +"+'[2]BAM-EGS'!$BB$9" +"'[1]BAM-3RD'!$BK$2468" +"SUM(E6,H6,I6)" +"L5*30" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BB$9+'[2]BAM-EGS'!$BB$9" +"+'[3]BAM-EGS'!$BB12" +"+'[2]BAM-EGS'!$BB12" +"'[1]BAM-3RD'!$BK2436" +"SUM(H8:I8)" +"[4]Apr!$K16" +"$Q$6/30" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$37-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C34:C38)" +"SUM([5]BMSPT066!$K$37:$K$38)+SUM(K8:K12)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K13:K19)" +"SUM(K20:K26)" +"+W45-W43" +"SUM(K27:K33)" +"[4]Apr!$J$10" +"+'[3]BAM-EGS'!$BB$9" +"+'[2]BAM-EGS'!$BB$9" +"'[1]BAM-3RD'!$BK$2468" +"SUM(E6,H6,I6)" +"L5*30" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BB$9+'[2]BAM-EGS'!$BB$9" +"+'[3]BAM-EGS'!$BB12" +"+'[2]BAM-EGS'!$BB12" +"'[1]BAM-3RD'!$BK2436" +"SUM(H8:I8)" +"[4]Apr!$K16" +"$Q$6/30" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$37-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C34:C38)" +"SUM([5]BMSPT066!$K$37:$K$38)+SUM(K8:K12)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K13:K19)" +"SUM(K20:K26)" +"+W45-W43" +"SUM(K27:K33)" +"[4]Apr!$J$10" +"+'[3]BAM-EGS'!$BB$9" +"+'[2]BAM-EGS'!$BB$9" +"'[1]BAM-3RD'!$BK$2468" +"SUM(E6,H6,I6)" +"L5*30" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BB$9+'[2]BAM-EGS'!$BB$9" +"+'[3]BAM-EGS'!$BB12" +"+'[2]BAM-EGS'!$BB12" +"'[1]BAM-3RD'!$BK2436" +"SUM(H8:I8)" +"[4]Apr!$K16" +"$Q$6/30" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$37-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C35:C38)" +"SUM([5]BMSPT066!$K$37:$K$38)+SUM(K8:K12)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K13:K19)" +"SUM(K20:K26)" +"+W45-W43" +"SUM(K27:K33)" +"[4]Apr!$J$10" +"+'[3]BAM-EGS'!$BB$9" +"+'[2]BAM-EGS'!$BB$9" +"'[1]BAM-3RD'!$BK$2468" +"SUM(E6,H6,I6)" +"L5*30" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BB$9+'[2]BAM-EGS'!$BB$9" +"+'[3]BAM-EGS'!$BB12" +"+'[2]BAM-EGS'!$BB12" +"'[1]BAM-3RD'!$BK2436" +"SUM(H8:I8)" +"[4]Apr!$K16" +"$Q$6/30" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$37-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C38:C38)" +"SUM([5]BMSPT066!$K$37:$K$38)+SUM(K8:K12)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K13:K19)" +"SUM(K20:K26)" +"+W45-W43" +"SUM(K27:K33)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C9:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]Apr!$J$10" +"+'[3]BAM-EGS'!$BB$9" +"+'[2]BAM-EGS'!$BB$9" +"'[1]BAM-3RD'!$BK$2468" +"SUM(E6,H6,I6)" +"L5*30" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BB$9+'[2]BAM-EGS'!$BB$9" +"+'[3]BAM-EGS'!$BB12" +"+'[2]BAM-EGS'!$BB12" +"'[1]BAM-3RD'!$BK2436" +"SUM(H8:I8)" +"[4]Apr!$K16" +"$Q$6/30" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$37-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C38:C38)" +"SUM([5]BMSPT066!$K$37:$K$38)+SUM(K8:K12)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K13:K19)" +"SUM(K20:K26)" +"+W45-W43" +"SUM(K27:K33)" +"[4]Apr!$J$10" +"+'[3]BAM-EGS'!$BB$9" +"+'[2]BAM-EGS'!$BB$9" +"'[1]BAM-3RD'!$BK$2468" +"SUM(E6,H6,I6)" +"L5*30" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BB$9+'[2]BAM-EGS'!$BB$9" +"+'[3]BAM-EGS'!$BB12" +"+'[2]BAM-EGS'!$BB12" +"'[1]BAM-3RD'!$BK2436" +"SUM(H8:I8)" +"[4]Apr!$K16" +"$Q$6/30" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$37-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C38:C38)" +"SUM([5]BMSPT066!$K$37:$K$38)+SUM(K8:K12)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K13:K19)" +"SUM(K20:K26)" +"+W45-W43" +"SUM(K27:K33)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C9:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C10:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]Apr!$J$10" +"+'[3]BAM-EGS'!$BB$9" +"+'[2]BAM-EGS'!$BB$9" +"'[1]BAM-3RD'!$BK$2468" +"SUM(E6,H6,I6)" +"L5*30" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BB$9+'[2]BAM-EGS'!$BB$9" +"+'[3]BAM-EGS'!$BB12" +"+'[2]BAM-EGS'!$BB12" +"'[1]BAM-3RD'!$BK2436" +"SUM(H8:I8)" +"[4]Apr!$K16" +"$Q$6/30" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$37-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C38:C38)" +"SUM([5]BMSPT066!$K$37:$K$38)+SUM(K8:K12)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K13:K19)" +"SUM(K20:K26)" +"+W45-W43" +"SUM(K27:K33)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C10:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C11:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C12:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C12:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C15:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C16:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C16:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C17:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C17:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C18:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C19:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C18:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C19:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C22:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C22:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C23:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C23:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C24:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C24:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C25:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C25:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C26:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C26:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C29:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C29:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C30:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C31:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C30:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C31:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C32:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C32:C38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C32:C38)" +"SUM(W33:W38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C32:C38)" +"SUM(W37:W38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C32:C38)" +"SUM(W38:W38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[4]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[4]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C32:C38)" +"SUM(W38:W38)" +"SUM([5]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[5]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[5]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C32:C38)" +"SUM(W38:W38)" +"SUM([4]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"[5]May!$J$10" +"+'[3]BAM-EGS'!$BC$9" +"+'[2]BAM-EGS'!$BC$9" +"'[1]BAM-3RD'!$BK$2511" +"SUM(E6,H6,I6)" +"L5*30" +"N5*31" +"SUM(L6:N6)" +"+'[3]BAM-EGS'!$BC$9+'[2]BAM-EGS'!$BC$9" +"+'[3]BAM-EGS'!$BC12" +"+'[2]BAM-EGS'!$BC12" +"'[1]BAM-3RD'!$BK2479" +"SUM(H8:I8)" +"[5]May!$K16" +"$Q$6/31" +"IF(L8>0,$L$5-L8,0)+($M$5-M8)+($N$5-N8)" +"E8-Q8-R8" +"SUM(Q8:S8)" +"SUM(H8)" +"IF(K8>0,K8,0)" +"A8+1" +"((L$6)-SUM(L$8:L8))/($A$38-$A8)" +"SUM(C8:C38)" +"SUM(H8:H39)" +"X40*AA42" +"AA38*AA39" +"AA38*0.075*0.075" +"E40-E6" +"SUM(AA40:AA41)" +"SUM(C32:C38)" +"SUM(W38:W38)" +"SUM([4]BMSPT066!$K$34:$K$37)+SUM(K8:K10)" +"IF(Q43>0,""SHORT"",""LONG"")" +"SUM(K11:K17)" +"SUM(K18:K24)" +"+W45-W43" +"SUM(K25:K31)" +"+D8-E8" +"SUM(D8:D16)" +"SUM(D19:D21)" +"+D17+D19+D28" +"+E17+E22+E28" +"+D29-D30" +"SUM(B8:O8)" +"Q8-S8-T8" +"SUM(B8:B37)" +"L38+K38+I38+H38+F38+D38+C38+B38+O38-S38-T38" +"N38+M38+I38" +"SUM(C14,F14,I14,L14,O14,R14,V14,Y14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14,BJ14,BN14)" +"(C14*D14)+(F14*G14)+(I14*J14)+(L14*M14)+(O14*P14)+(R14*S14)+(V14*W14+Y14*Z14+AB14*AC14+AE14*AF14+AH14*AI14+AK14*AL14+AN14*AO14+AQ14*AR14+AT14*AU14+AW14*AX14+AZ14*BA14+BC14*BD14)+(CB14*BG14)+(SUM(V14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14)*BH14)+(BJ14*BK14)+(BN14*BO14)" +"(BG14*25000)+((2.43-0.0365)*25000)+(20000*2.401)" +"BS14-BU14" +"SUM(C14,F14,I14,L14,O14,R14)" +"C14*D14+F14*G14+I14*J14+L14*M14+O14*P14+R14*S14" +"SUM(V14,Y14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14)" +"V14*W14+Y14*Z14+AB14*AC14+AE14*AF14+AH14*AI14+AK14*AL14+AN14*AO14+AQ14*AR14+AT14*AU14+AW14*AX14+AZ14*BA14+BC14*BD14" +"CB14*BG14" +"SUM(V14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14)*BH14" +"SUM(CC14:CE14)" +"SUM(BJ14,BN14)" +"BJ14*BK14+BN14*BO14" +"Y14" +"SUM(C14:C45)" +"SUM(BY46,CB46,CH46)" +"CF46+BZ46+CI46" +"C14" +"C56*D56+F56*G56+I56*J56+L56*M56+O56*P56+R56*S56+V56*W56+Y56*Z56+AB56*AC56+AE56*AF56+AH56*AI56+AK56*AL56+AN56*AO56+AQ56*AR56+AT56*AU56+AW56*AX56+AZ56*BA56+BC56*BD56+BJ56*BK56+BN56*BO56" +"SUM(C56,F56,I56,L56,O56,R56,V56,Y56,AB56,AE56,AH56,AK56,AN56,AQ56,AT56,AW56,AZ56,BC56)" +"C56*D56+F56*G56+I56*J56+L56*M56+O56*P56+R56*S56+V56*W56+Y56*Z56+AB56*AC56+AE56*AF56+AH56*AI56+AK56*AL56+AN56*AO56+AQ56*AR56+AT56*AU56+AW56*AX56+AZ56*BA56+BC56*BD56" +"(C56*E56+F56*H56+I56*K56+L56*N56+O56*Q56+R56*T56+V56*X56+Y56*AA56+AB56*AD56+AE56*AG56+AH56*AJ56+AK56*AM56+AN56*AP56+AQ56*AS56+AT56*AV56+AW56*AY56+AZ56*BB56+BC56*BE56)/100-CC56*0.01" +"BY56-45000" +"SUM(BJ56,BN56)" +"BY56-CB56-CC56-SUM(I98,L98,O98,R98,V98,Y98,AB98,AE98,AH98,AK98,AN98,AQ98,AT98,AW98,AZ98,BC98)" +"BS14+BS56-(I98*J98+L98*M98+O98*P98+R98*S98+V98*W98+Y98*Z98+AB98*AC98+AE98*AF98+AH98*AI98+AK98*AL98+AN98*AO98+AQ98*AR98+AT98*AU98+AW98*AX98+AZ98*BA98+BC98*BD98)" +"MAX(BR14,BR56,C98)*E98+D98" +"SUM(I98,L98,O98,R98,V98,Y98,AB98,AE98,AH98,AK98,AN98,AQ98,AT98,AW98,AZ98,BC98)" +"I98*J98+L98*M98+O98*P98+R98*S98+V98*W98+Y98*Z98+AB98*AC98+AE98*AF98+AH98*AI98+AK98*AL98+AN98*AO98+AQ98*AR98+AT98*AU98+AW98*AX98+AZ98*BA98+BC98*BD98" +"BY46" +"BZ46" +"IF(D135=BY46,"""",""Volume out of Balance"")" +"IF(F135=BZ46,"""",""Dollars out of Balance"")" +"CB46" +"CF46" +"CH46" +"CI46" +"BY88" +"BZ88" +"CE88" +"CF88" +"BY130" +"BZ130" +"C130" +"F130" +"CB88" +"CC88" +"SUM(D135:D137)-SUM(D142:D143)-SUM(D145:D147)" +"IF(-SUM(F135:F140)+SUM(F142:F147)=D139*0.04,"" "",""$ Out of Balance"")" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I15)" +"SUM(I19:I30)" +"SUM(I34:AM34)*E34" +"I19" +"SUM(I43:AN43)-AQ43" +"AO43*E43" +"SUM(I43:AM43)*F43" +"I10" +"I11+I23" +"I26" +"I14" +"I15+I29" +"I30" +"SUM(I43:I57)" +"I58-(I43*$F43+I44*$F44+I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I50*$F50+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56)-I57*$F57-I73-I76-I79-I82-I85" +"AP16+AP31+AP34+AP37+AP58+AP61+AP64-AP73-AP76-AP79-AP82-AP85" +"AO16" +"AO31" +"SUM(AO33:AO39)" +"AO58" +"SUM(AO60:AO66)" +"SUM(AO72:AO85)" +"AO70" +"+(SUM(I58:AM58,I61:AM61,I64:AM64)-SUM(I57:AM57))" +"AO98*G70" +"AP97+AP98" +"AQ58" +"-AO57" +"SUM(AO89:AO91)-SUM(AO96:AO97)-AO101-AO102" +"I7+1" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69),SUM(AO33:AO41,AO17))*G73)" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"I15" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"I13" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"J11" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"I20-I77" +"SUM(I46:AN46)-AQ46" +"AO46*E46" +"SUM(I46:AM46)*F46" +"I11+I28-I79" +"I10-I81" +"I12+I24-I83" +"I27-I86" +"I29-I87" +"I15+I31-I89" +"SUM(I46:I61)" +"I62-(I46*$F46+I47*$F47+I48*$F48+I49*$F49+I50*$F50+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I60*$F60+I51*$F51)-I61*$F61-I92-I95-I98-I101-I104+I92" +"AP17+AP34+AP37+AP40+AP62+AP65+AP68-AP92-AP95-AP98-AP101-AP104" +"SUM(I77:I91)" +"AO17" +"AO34" +"SUM(AO36:AO41)" +"AO62" +"SUM(AO64:AO70)" +"SUM(AO76:AO104)-AO92" +"AO74" +"SUM(AR108:AR115)" +"+(MAX((SUM(AO74:AO104)-AO92),SUM(AO62:AO70)+SUM(AQ62:AQ70),SUM(AO34:AO42,AO17)))" +"AO117*G74" +"AP116+AP117" +"SUM(AR116:AR117)" +"AQ62" +"-AO61" +"SUM(AO108:AO110)-SUM(AO115:AO116)-AO121-AO120" +"I7+1" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"I20-I77" +"SUM(I46:AN46)-AQ46" +"AO46*E46" +"SUM(I46:AM46)*F46" +"I11+I28-I79" +"I10-I81" +"I12+I24-I83" +"I27-I86" +"I29-I87" +"I15+I31-I89" +"SUM(I46:I61)" +"I62-(I46*$F46+I47*$F47+I48*$F48+I49*$F49+I50*$F50+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I60*$F60+I51*$F51)-I61*$F61-I92-I95-I98-I101-I104+I92" +"AP17+AP34+AP37+AP40+AP62+AP65+AP68-AP92-AP95-AP98-AP101-AP104" +"SUM(I77:I91)" +"AO17" +"AO34" +"SUM(AO36:AO41)" +"AO62" +"SUM(AO64:AO70)" +"SUM(AO76:AO104)-AO92" +"AO74" +"+(MAX((SUM(AO74:AO104)-AO92),SUM(AO62:AO70)+SUM(AQ62:AQ70),SUM(AO34:AO42,AO17)))" +"AO117*G74" +"AP116+AP117" +"AQ62" +"-AO61" +"SUM(AO108:AO110)-SUM(AO115:AO116)-AO121-AO120" +"SUM(D10:E10)" +"D54+D55" +"D66" +"SUM(D10:D15)" +"SUM(D18)" +"D16+D19+D22+D24" +"4000+0+2500+4000" +"SUM(D32:D35)" +"D27-D36-D59-D66-D72" +"D36+D38" +"7000+2000" +"SUM(D49:D49)" +"SUM(D43:D50)" +"D51+D57" +"SUM(D69:D71)" +"D72+D66+D59+D40" +"D74-D27" +"+D7+1" +"SUM(D10:AA10)" +"D54+D55" +"D66" +"SUM(D10:D15)" +"SUM(D18)" +"D16+D19+D22+D24" +"4000+0+2500+4000" +"SUM(D32:D35)" +"D27-D36-D59-D66-D72" +"D36+D38" +"7000+2000" +"SUM(D49:D49)" +"SUM(D43:D50)" +"D51+D57" +"SUM(D69:D71)" +"D72+D66+D59+D40" +"D74-D27" +"SUBTOTAL(9,G2:G120)" +"SUBTOTAL(9,G122:G249)" +"SUBTOTAL(9,G380:G506)" +"SUBTOTAL(9,G508:G640)" +"SUBTOTAL(9,G642:G763)" +"SUBTOTAL(9,G1008:G1143)" +"SUBTOTAL(9,G1419:G1539)" +"SUBTOTAL(9,G1541:G1648)" +"SUBTOTAL(9,G1650:G1766)" +"SUBTOTAL(9,G1888:G2011)" +"SUBTOTAL(9,G2:G2261)" +"SUM(B12:H12)" +"SUM(B12:B42)" +"#REF!" +"+B8+D8+C8" +"+A10+1" +"SUM(B8:B35)" +" SUM(D8*E8)" +" SUM(D8-F8)" +"NOW()" +"SUM(F18:F19)" +"SUM(F24:F24)" +"SUM(G23:G24)" +"SUM(F30:F34)" +" SUM(C8*0.02)" +" SUM(C8-D8)" +" SUM(E8*F8)" +" SUM(E8-G8)" +"NOW()" +"SUM(F18:F23)" +"SUM(F28:F28)" +"SUM(G27:G28)" +"SUM(F34:F38)" +"D7+1" +"SUM(D10:Z10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"SUM(D17)" +"SUM(Z20:Z20)" +"D15+D18+D20" +"AA15+AA18" +"4000+0+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +" SUM(C11*D11)" +" SUM(C11-E11)*F11" +" SUM(C11-E11-G11)" +" SUM(H11-J11)" +" SUM(C11:C98)" +"K12*L12" +"K12*31" +"L12" +"SUM(K12:K23)" +"SUM(P12:P24)" +"M25*Q25" +"M25-R25" +"K28*L28*J28" +"SUM(K28:K37)" +"SUM(K41:K114)" +"M116-O116" +"SUM(K118:K140)" +"SUM(P118:P141)" +"K146+K147" +"SUM(K152:K165)" +"NOW()" +"SUM(F18:F22)" +"SUM(F27:F27)" +"SUM(G26:G27)" +"SUM(F33:F37)" +"NOW()" +"SUM(F18:F22)" +"SUM(F28:F28)" +"SUM(G26:G28)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"E16*31" +"+E17*29" +"E19*30" +"40000*31" +"65000*30" +"65000*31" +"SUM(G16:G28)" +"35000*30" +"35000*31" +"SUM(G16:G28)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"SUM(D10:E10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"SUM(D17)" +"SUM(E20:E20)" +"D15+D18+D20" +"F15+F18" +"4000+0+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"B1" +"+A1" +"B1" +"SUM(B7:B13)" +"+J9-B9" +"SUM(B5:B24)" +"SUM(B6:B39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"+D6+E6" +"+G6+F6" +"SUM(D6:D7)" +"+'[1]CoOwner Vols'!O51" +"+E52" +"+'[1]CoOwner Vols'!O60" +"SUM(D10:D13)" +"+F18" +"SUM(D18:D20)" +"+I27" +"SUM(D23:D31)" +"+D43*C46" +"+C46-D46" +"+D43*C47" +"+C46+C47" +"++E46+E47" +"+D13" +"+E47" +"+E48-E50-E51" +"SUM(K13:K19)" +"+K23*(1-$R$23)" +"SUM(K23:K51)" +"SUM(N23:N51)" +"+M51-O51" +"+K52*(1-$R$24)" +"SUM(K52:K60)" +"SUM(N52:N60)" +"SUM(K23:K60)" +"+M60+M51" +"SUM(K64:K65)" +"SUM(K74:K76)" +"-0.15-0.11" +"+K77" +"SUM(K78:K79)" +"SUM(K74:K96)" +"SUM(K96,K74:K76)" +"SUM(K77:K95)" +"SUM(K100:K102)" +"+K106" +" SUM(C11*D11)" +" SUM(C11-E11)*F11" +" SUM(C11-E11-G11)" +" SUM(H11-J11)" +" SUM(C11:C98)" +"K12*L12" +"K12*31" +"L12" +"SUM(K12:K23)" +"SUM(P12:P24)" +"M25*Q25" +"M25-R25" +"K28*L28*J28" +"SUM(K28:K37)" +"SUM(K41:K114)" +"M116-O116" +"SUM(K118:K140)" +"SUM(P118:P141)" +"K146+K147" +"SUM(K152:K165)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"D7+1" +"SUM(D10:AH10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"SUM(D17)" +"SUM(AH20:AH20)" +"D15+D18+D20" +"AI15+AI18" +"4000+0+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"D7+1" +"SUM(D10:AH10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"SUM(D17)" +"SUM(AH20:AH20)" +"D15+D18+D20" +"AI15+AI18" +"4000+0+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +" SUM(D8*E8)" +" SUM(D8-F8)" +"NOW()" +"SUM(F18:F22)" +"SUM(F27:F29)" +"SUM(G26:G29)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"+'Page 1 of 2'!C1" +"+'Page 1 of 2'!D4:F4" +"+'Page 1 of 2'!D4:F4" +"+'Page 1 of 2'!D4:F4" +"+'Page 1 of 2'!D20" +"+'Page 1 of 2'!D20" +"+'Page 1 of 2'!C1" +"+'Page 1 of 2'!C1" +"+'Page 1 of 2'!D10" +"+'Page 1 of 2'!D10" +"+'Page 1 of 2'!D18:F18" +"+'Page 1 of 2'!D22" +"+'Page 1 of 2'!D22" +"+'Page 1 of 2'!D4" +"+'Page 1 of 2'!D4" +"+'Page 1 of 2'!D4" +"+'Page 1 of 2'!D4" +"'Page 1 of 2'!C4" +"'Page 1 of 2'!C4" +"+C12+365" +"+'Page 1 of 2'!J40" +"SUM(G31:G35)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"B1" +"+A1" +"SUM(E5:E11)" +"B1" +"+A1" +"SUM(E5:E17)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +" SUM(D8*E8)" +" SUM(D8-F8)" +"D7+1" +"SUM(D10:R10)" +"+D35+D54+D55" +"SUM(D62:D64)" +"SUM(D10:D14)" +"SUM(D17)" +"SUM(R23:R23)" +"D15+D18+D21+D23" +"S15+S18" +"4000+0+2500+4000" +"D26-D36-D59-D66-D72" +"D36+D38" +"7000+2000" +"SUM(D43:D50)" +"SUM(D53:D56)" +"D51+D57" +"21000-6000" +"SUM(D69:D71)" +"D72+D66+D59+D40" +"D74-D26" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F30)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F30)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F30)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F30)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F31)" +"SUM(F37:F41)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F31)" +"SUM(F37:F41)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F31)" +"SUM(F37:F41)" +" SUM(C11*D11)" +" SUM(C11-E11)*F11" +" SUM(C11-E11-G11)" +" SUM(H11-J11)" +" SUM(C11:C98)" +"K12*L12" +"K12*31" +"L12" +"SUM(K12:K23)" +"SUM(P12:P24)" +"M25*Q25" +"M25-R25" +"K28*L28*J28" +"SUM(K28:K37)" +"SUM(K41:K114)" +"M116-O116" +"SUM(K118:K140)" +"SUM(P118:P141)" +"K146+K147" +"SUM(K152:K165)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"+(8480+8300+3500+15180)/30+15000+25000+15000" +"+B2+C2+D2" +"40590/30" +"+E2" +"+(275100+24900)/30" +"36267/30" +"+(125370+556400+43500+12900+600000+806346+27880+6863+743714)/30+15000" +"+(960277+32766)/30" +"1228173/30+9000" +"333.333333333333+15000" +"-I10" +"+(15000+360000)/30" +"+(270000+30000+375000)/30+10000" +"+(25000+19350)/30+10000" +"+(53730+6750)/30+10000" +"1302500/30" +"+(96000+30+30+3900)/30+12000" +"+(600000+2460)/30+12000+10000+9000" +"+(5400+7500+6750+19350)/30" +"+(286500+13500)/30+15000+10000+10000+5000+15000" +"+(6750)/30" +"+(8480+8300+3500+15180)/30+15000+25000+15000" +"+B2+C2+D2" +"40590/30" +"+E2" +"+(275100+24900)/30" +"36267/30" +"+(125370+556400+43500+12900+600000+806346+27880+6863+743714)/30+15000" +"+(960277+32766)/30" +"1228173/30+9000" +"333.333333333333+15000" +"-I10" +"+(15000+360000)/30" +"+(270000+30000+375000)/30+10000" +"+(25000+19350)/30+10000" +"+(53730+6750)/30+10000" +"1302500/30" +"+(96000+30+30+3900)/30+12000" +"+(600000+2460)/30+12000+10000+9000" +"+(5400+7500+6750+19350)/30" +"+(286500+13500)/30+15000+10000+10000+5000+15000" +"+(6750)/30" +"55159+7500+35000+45000" +"+B2+C2" +"+D2" +"5771+10000" +"48212" +"3400+7300+15000" +"7000+10000" +"-G10" +"12500+5000+7500+13000+40000" +"12500+10000" +"25000+1000+10000" +"236+10000" +"130+1000" +"10237+9000+20000+60000" +"20000+15000+25000+13000" +"SUM(B2:B27)" +"55159+7500+35000+5000+34197+1423" +"SUM(B2:D2)" +"+E2" +"150+1764" +"5771+10000+6000" +"48212+15000+18896+20000" +"10000+7000" +"3400+7300+15000" +"7000+10000+11701" +"-I10" +"12500+5000+7500+13000+40000" +"12500+10000+10000+10000" +"25000+1000+10000+30000" +"11550+17705" +"236+10000+580" +"130+1000+8000+3000" +"10237+9000+20000+35864+10000" +"20000+15000+25000+13000+5000" +"SUM(B2:B27)" +"26260+55000" +"SUM(B2:D2)" +"+E2" +"5984+26000" +"5684+10000" +"1814+91500" +"2840+6300" +"-I10" +"9900+20000" +"25000+62500" +"409+51000" +"1248+8000" +"132+3000" +"512+38800" +"SUM(B2:B27)" +"26260+55000" +"SUM(B2:D2)" +"+E2" +"5984+26000" +"5684+10000+10500" +"1814+91500+4500+15000" +"2840+6300" +"-I10" +"9900+20000+10000+4000" +"25000+62500" +"25000+20000" +"409+51000" +"1248+8000+1000" +"132+3000+1000" +"512+38800" +"769+200" +"SUM(B2:B27)" +"13127+108907" +"SUM(B2:D2)" +"1378" +"10120" +"+E2" +"2827+29400" +"612+19651" +"521+26974" +"-I6" +"5883" +"9619+49538" +"1225+20000+425+16350" +"81991+18212" +"10000+7" +"2050+124400" +"5001+7132" +"5036+23650" +"290301" +"50001+702" +"55000+10220" +"100+13713" +"1+12674" +"1+129078" +"829+3534" +"1+2081" +"1+16701" +"1501" +"1+1645" +"SUM(B2:B27)" +"SUM(E2:E26)" +"43320+50000" +"SUM(B2:D2)" +"+E2" +"-I6" +"23265+20000+50000+13000+7500" +"391+7500" +"10000+31000" +"18500+5000+15000" +"35000+15000+15000" +"30500+22100" +"10909+40000+1900" +"15000+20000+10000" +"35449+15000" +"1199+10000" +"10000+25000+20000+13000" +"SUM(B2:B27)" +"SUM(E2:E26)" +"SUM(B2:D2)" +"+E2" +"-I6" +"SUM(B2:B27)" +"SUM(E2:E26)" +"36730+50000" +"SUM(B2:D2)" +"+E2" +"-I6" +"41225+45000+15000" +"40000+17000+13000+15000+11500" +"9735+11500" +"41292+10000" +"37000+10000" +"30246+5000" +"15000+40000" +"SUM(B2:B27)" +"SUM(E2:E26)" +"34690+74000" +"SUM(B2:D2)" +"+E2" +"-I6" +"45692+60000+40000" +"15321+20000" +"35000+49000" +"5735+5000" +"30246+20000" +"15000+25000" +"SUM(B2:B27)" +"SUM(E2:E26)" +"SUM(B2:D2)" +"+E2" +"-I6" +"SUM(B2:B27)" +"SUM(E2:E26)" +"E16*31" +"+E17*29" +"E19*30" +"40000*31" +"65000*30" +"65000*31" +"SUM(G16:G28)" +"35000*30" +"35000*31" +"SUM(G17:G29)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"SUM(D10:E10)" +"+D35+D54+D55" +"SUM(D62:D64)" +"SUM(D10:D14)" +"SUM(D17)" +"SUM(E23:E23)" +"D15+D18+D21+D23" +"F15+F18" +"4000+0+2500+4000" +"D26-D36-D59-D66-D72" +"D36+D38" +"7000+2000" +"SUM(D43:D50)" +"SUM(D53:D56)" +"D51+D57" +"21000-6000" +"SUM(D69:D71)" +"D72+D66+D59+D40" +"D74-D26" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"+D6+E6" +"+G6+F6" +"SUM(D6:D7)" +"+'[1]CoOwner Vols'!O51" +"+E52" +"+'[1]CoOwner Vols'!O60" +"SUM(D10:D13)" +"+F18" +"SUM(D18:D20)" +"+I27" +"SUM(D23:D31)" +"+D43*C46" +"+C46-D46" +"+D43*C47" +"+C46+C47" +"++E46+E47" +"+D13" +"+E47" +"+E48-E50-E51" +"SUM(K13:K19)" +"+K23*(1-$R$23)" +"SUM(K23:K51)" +"SUM(N23:N51)" +"+M51-O51" +"+K52*(1-$R$24)" +"SUM(K52:K60)" +"SUM(N52:N60)" +"SUM(K23:K60)" +"+M60+M51" +"SUM(K64:K65)" +"SUM(K74:K76)" +"-0.15-0.11" +"+K77" +"SUM(K78:K79)" +"SUM(K74:K96)" +"SUM(K96,K74:K76)" +"SUM(K77:K95)" +"SUM(K100:K102)" +"+K106" +" SUM(C11*D11)" +" SUM(C11-E11)*F11" +" SUM(C11-E11-G11)" +" SUM(H11-J11)" +" SUM(C11:C98)" +"K12*L12" +"K12*31" +"L12" +"SUM(K12:K23)" +"SUM(P12:P24)" +"M25*Q25" +"M25-R25" +"K28*L28*J28" +"SUM(K28:K37)" +"SUM(K41:K114)" +"M116-O116" +"SUM(K118:K140)" +"SUM(P118:P141)" +"K146+K147" +"SUM(K152:K166)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F39)" +"C4*0" +"SUM(C4:D4)" +"G4+F4" +"H4*C4" +"(SUM(M4:Q4)*E4)+I4+R4" +"S4/E4" +"SUM(C4:C49)" +"I50/E50" +"SUM(D52:D52)" +"H52*D52" +"SUM(C52:C74)" +"SUM(C75,C50)" +"SUM(C82:C84)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F40)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"C4*0" +"SUM(C4:D4)" +"G4+F4" +"H4*C4" +"(SUM(M4:Q4)*E4)+I4+R4" +"S4/E4" +"SUM(C4:C50)" +"I51/E51" +"SUM(D53:D53)" +"H53*D53" +"SUM(C53:C75)" +"SUM(C76,C51)" +"SUM(C83:C85)" +"NOW()" +"IF(C15/D15<1,1,IF(C15/D15>1.05,1,C15/D15))" +"C15-SUM(C10:C14)" +"AQ9" +"AQ21" +"SUM(K9:AO9)" +"IF(C10=0,0,(C10/($C$15/$D$15)))" +"SUM(H9:H14)" +"E21+H9" +"SUM(F21:F26)+1" +"C28/1.05" +"C27+C28" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F30)" +" SUM(C8*D8)" +" SUM(F8-G8)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F30)" +"B1" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F31)" +"SUM(F37:F41)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F30)" +"NOW()" +"SUM(K19:K21)" +"SUM(K26:K30)" +"+K32+K23" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F30)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F30)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"SUM(E5:E94)" +"SUM(G5:G87)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"NOW()" +"Date" +"'System Detail'!N12/1000" +"'System Detail'!M10/1000" +"'System Detail'!N30/1000" +"'System Detail'!N50/1000" +"'System Detail'!N63/1000" +"'System Detail'!N72/1000" +"'System Detail'!N97/1000" +"'System Detail'!N111/1000" +"KATY/-1000" +"PARISH/-1000" +"('System Detail'!M113+'System Detail'!M114)/1000" +"'System Detail'!N120/1000" +"'System Detail'!N125/1000" +"SUM('System Detail'!M126:M163)/1000" +"'System Detail'!N163/1000" +"('System Detail'!M178+'System Detail'!M179)/1000" +"'System Detail'!N208/1000" +"SUM('System Detail'!M209:M223)/1000" +"'System Detail'!M180/-1000" +"SUM(F9:F28)" +"F30-(SUM(F34:F38))" +"F30" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"SUM(D5:D20)" +"SUM(D22:O22)" +"SUM(P22:V22)" +"V4" +"SUM(D27:D32)" +"V4" +"SUM(D39:D56)" +"SUM(D22, D34, D58)" +"SUM(B2:M2)" +"B2-B3-B4-B5" +"B6-B14" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +" SUM(C11*D11)" +" SUM(C11-E11)*F11" +" SUM(C11-E11-G11)" +" SUM(H11-J11)" +" SUM(C11:C98)" +"K15*L15" +"K15*31" +"L15" +"SUM(K15:K26)" +"SUM(P15:P27)" +"M28*Q28" +"M28-R28" +"K31*L31*J31" +"SUM(K31:K40)" +"SUM(K44:K117)" +"M119-O119" +"SUM(K121:K143)" +"SUM(P121:P144)" +"K149+K150" +"SUM(K155:K169)" +"E16*31" +"+E17*29" +"E19*30" +"40000*31" +"65000*30" +"65000*31" +"SUM(G16:G28)" +"35000*30" +"35000*31" +"SUM(G17:G29)" +"SUM(D10:E10)" +"+D36+D55+D56" +"SUM(D63:D65)" +"SUM(D10:D15)" +"SUM(D18)" +"SUM(E24:E24)" +"D16+D19+D22+D24" +"F16+F19" +"4000+0+2500+4000" +"SUM(D32:D36)" +"D27-D37-D60-D67-D73" +"D37+D39" +"7000+2000" +"SUM(D44:D51)" +"SUM(D54:D57)" +"D52+D58" +"21000-6000" +"SUM(D70:D72)" +"D73+D67+D60+D41" +"D75-D27" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +" SUM(C11*D11)" +" SUM(C11-E11)*F11" +" SUM(C11-E11-G11)" +" SUM(H11-J11)" +" SUM(C11:C98)" +"K15*L15" +"K15*31" +"L15" +"SUM(K15:K26)" +"SUM(P15:P27)" +"M28*Q28" +"M28-R28" +"K31*L31*J31" +"SUM(K31:K40)" +"SUM(K44:K117)" +"M119-O119" +"SUM(K121:K143)" +"SUM(P121:P144)" +"K149+K150" +"SUM(K155:K169)" +"+D6+E6" +"+G6+F6" +"SUM(D6:D7)" +"+'[1]CoOwner Vols'!O51" +"+E52" +"+'[1]CoOwner Vols'!O60" +"SUM(D10:D13)" +"+F18" +"SUM(D18:D20)" +"+I27" +"SUM(D23:D31)" +"+D43*C46" +"+C46-D46" +"+D43*C47" +"+C46+C47" +"++E46+E47" +"+D13" +"+E47" +"+E48-E50-E51" +"SUM(K13:K19)" +"+K23*(1-$R$23)" +"SUM(K23:K51)" +"SUM(N23:N51)" +"+M51-O51" +"+K52*(1-$R$24)" +"SUM(K52:K60)" +"SUM(N52:N60)" +"SUM(K23:K60)" +"+M60+M51" +"SUM(K64:K65)" +"SUM(K74:K76)" +"-0.15-0.11" +"+K77" +"SUM(K78:K79)" +"SUM(K74:K96)" +"SUM(K96,K74:K76)" +"SUM(K77:K95)" +"SUM(K100:K102)" +"+K106" +"NOW()" +"B29" +"+D6+E6" +"+G6+F6" +"SUM(D6:D7)" +"+'[1]CoOwner Vols'!O51" +"+E52" +"+'[1]CoOwner Vols'!O60" +"SUM(D10:D13)" +"+F18" +"SUM(D18:D20)" +"+I27" +"SUM(D23:D31)" +"+D43*C46" +"+C46-D46" +"+D43*C47" +"+C46+C47" +"++E46+E47" +"+D13" +"+E47" +"+E48-E50-E51" +"SUM(K14:K20)" +"+K24*(1-$R$24)" +"SUM(K24:K52)" +"SUM(N24:N52)" +"+M52-O52" +"+K53*(1-$R$25)" +"SUM(K53:K61)" +"SUM(N53:N61)" +"SUM(K24:K61)" +"+M61+M52" +"SUM(K65:K66)" +"SUM(K75:K77)" +"-0.15-0.11" +"+K78" +"SUM(K79:K80)" +"SUM(K75:K97)" +"SUM(K97,K75:K77)" +"SUM(K78:K96)" +"SUM(K101:K103)" +"+K107" +" SUM(C11*D11)" +" SUM(C11-E11)*F11" +" SUM(C11-E11-G11)" +" SUM(H11-J11)" +" SUM(C11:C98)" +"K15*L15" +"K15*31" +"L15" +"SUM(K15:K26)" +"SUM(P15:P27)" +"M28*Q28" +"M28-R28" +"K31*L31*J31" +"SUM(K31:K40)" +"SUM(K44:K117)" +"M119-O119" +"SUM(K121:K143)" +"SUM(P121:P144)" +"K149+K150" +"SUM(K155:K169)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"20000/45000" +"+F5*E5" +"25000/45000" +"+J5+G5+D5+C5+A5+B5" +"C4*0" +"SUM(C4:D4)" +"H4+G4" +"I4*C4" +"(SUM(N4:R4)*F4)+J4+S4" +"T4/F4" +"SUM(C4:C50)" +"J51/F51" +"SUM(D53:D53)" +"SUM(G53:H53)" +"I53*D53" +"SUM(C53:C75)" +"SUM(E78)" +"I78*E78" +"SUM(C78:C81)" +"J82/E82" +"SUM(C76,C51,C82)" +"SUM(S76,S51)" +"SUM(C88:C90)" +"SUM(D10:E10)" +"+D36+D55+D56" +"SUM(D63:D65)" +"SUM(D10:D15)" +"SUM(D18)" +"SUM(E24:E24)" +"D16+D19+D22+D24" +"F16+F19" +"4000+0+2500+4000" +"SUM(D32:D36)" +"D27-D37-D60-D67-D73" +"D37+D39" +"7000+2000" +"SUM(D44:D51)" +"SUM(D54:D57)" +"D52+D58" +"21000-6000" +"SUM(D70:D72)" +"D73+D67+D60+D41" +"D75-D27" +"SUM(D10:E10)" +"+D36+D55+D56" +"SUM(D63:D65)" +"SUM(D10:D15)" +"SUM(D18)" +"SUM(E24:E24)" +"D16+D19+D22+D24" +"F16+F19" +"4000+0+2500+4000" +"SUM(D32:D36)" +"D27-D37-D60-D67-D73" +"D37+D39" +"7000+2000" +"SUM(D44:D51)" +"SUM(D54:D57)" +"D52+D58" +"SUM(D70:D72)" +"D73+D67+D60+D41" +"D75-D27" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"P57" +"P59" +"D20+G17" +"IF(B17-D17>0,B17-D17,0)" +"ROUND(B17*1.03,0)" +"IF(C17-F17>0,C17-F17,0)" +"(B17-E17)" +"E17" +"SUM($K$11-0.04)" +"ROUND(K17*I17,2)" +"ROUND(J17*H17,2)" +"SUM(L17:M17)" +"O17-0.05" +"IF($K$11-P17>0,$K$11-P17,0)" +"IF(P17-$K$11>0,P17-$K$11,0)" +"ROUND(Q17*G17,2)" +"ROUND(R17*G17,2)" +"ROUND(C18*1.03,0)" +"SUM(B17:B47)" +"SUM(M17:M45)" +"H48" +"M48" +"C48-G48" +"V48" +"I48" +"L48" +"G48" +"T48" +"S48" +"SUM(L50:L51)" +"I53-L52" +"SUM(H48:I48)" +"SUM(J50:J52)" +"($E$7+$C$59)*B60" +"($E$7+$G$59)*F60" +"B60+D60+F60+H60+J60+L60+N60" +"SUM(H60:H89)" +"Q91/P91" +"Q57" +"Q59" +"ROUND(C17*1.03,0)" +"IF(B17-D17>0,B17-D17,0)" +"ROUND(B17*1.03,0)" +"IF(C17-F17>0,C17-F17,0)" +"(B17-E17)" +"E17" +"SUM($L$11-0.04)" +"ROUND(K17*I17,2)" +"ROUND(J17*H17,2)" +"SUM(L17:M17)" +"O17-0.05" +"IF($L$11-P17>0,$L$11-P17,0)" +"IF(P17-$L$11>0,P17-$L$11,0)" +"ROUND(Q17*G17,2)" +"ROUND(R17*G17,2)" +"($E$7+$H$59)*X17" +"SUM(B17:B47)" +"SUM(M17:M45)" +"G48-G49" +"H48" +"M48" +"C48-G48" +"V48" +"I48" +"L48" +"G48" +"T48" +"SUM(I50:I51)" +"SUM(L50:L52)" +"I54-L52" +"J54-M54" +"S48" +"SUM(H48:I48)" +"($E$7+$C$59)*B60" +"W17-X17" +"B60+D60+G60+I60+K60+M60+O60" +"($E$7+$H$59)*F91" +"SUM(I60:I89)" +"R91/Q91" +"NOW()" +"SUM(F18:F22)" +"SUM(F28:F30)" +"SUM(F36:F40)" +"NOW()" +"SUM(F18:F22)" +"SUM(F28:F30)" +"SUM(G26:G30)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F30)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"+J6" +"D7+1" +"SUM(D10:M10)" +"+D36+D55+D56" +"SUM(D63:D65)" +"SUM(D10:D15)" +"SUM(D18)" +"SUM(M24:M24)" +"D16+D19+D22+D24" +"N16+N19" +"4000+0+2500+4000" +"SUM(D32:D36)" +"D27-D37-D60-D67-D73" +"D37+D39" +"7000+2000" +"SUM(D44:D51)" +"SUM(D54:D57)" +"D52+D58" +"SUM(D70:D72)" +"D73+D67+D60+D41" +"D75-D27" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"Q57" +"Q59" +"Q60" +"ROUND(C17*1.03,0)" +"IF(B17-D17>0,B17-D17,0)" +"ROUND(B17*1.03,0)" +"IF(C17-F17>0,C17-F17,0)" +"(B17-E17)" +"E17" +"SUM($L$11-0.04)" +"P17-0.02" +"ROUND(L17*J17,2)" +"ROUND(K17*I17,2)" +"SUM(M17:N17)" +"P17-0.05" +"IF($L$11-Q17>0,$L$11-Q17,0)" +"IF(Q17-$L$11>0,Q17-$L$11,0)" +"ROUND(R17*H17,2)" +"ROUND(S17*H17,2)" +"($E$7+$H$59)*Y17" +"SUM(B17:B47)" +"SUM(F17:F48)" +"I48" +"N48" +"C48-H48" +"W48" +"J48" +"M48" +"H48" +"U48" +"T48" +"SUM(M50:M51)" +"J53-M52" +"K53-N54" +"SUM(I48:J48)" +"SUM(K50:K52)" +"-Y48" +"($E$7+$C$59)*B60" +"X17" +"($E$7+$H$59)*F60" +"($E$7+$N$59)*M60" +"($E$7+$P$59)*O60" +"B60+D60+F60+I60+K60+M60+O60" +"C60+E60+H60+J60+L60+N60+P60" +"SUM(I60:I89)" +"R91/Q91" +"Master!B15" +"Master!D15" +"Master!H15" +"+B19-+C19" +"P19+Q19+W19" +"Z19+X19" +"A1-B1" +"14889+54" +"SUM(A1:A31)" +"Q57" +"Q59" +"Q60" +"ROUND(C17*1.03,0)" +"IF(B17-D17>0,B17-D17,0)" +"ROUND(B17*1.03,0)" +"IF(C17-F17>0,C17-F17,0)" +"(B17-E17)" +"E17" +"SUM($L$11-0.04)" +"P17-0.02" +"ROUND(L17*J17,2)" +"ROUND(K17*I17,2)" +"SUM(M17:N17)" +"P17-0.05" +"IF($L$11-Q17>0,$L$11-Q17,0)" +"IF(Q17-$L$11>0,Q17-$L$11,0)" +"ROUND(R17*H17,2)" +"ROUND(S17*H17,2)" +"F60+Y17" +"($E$7+$H$59)*Y17" +"SUM(B17:B47)" +"SUM(F17:F48)" +"I48" +"N48" +"C48-H48" +"W48" +"J48" +"M48" +"H48" +"U48" +"T48" +"SUM(M50:M51)" +"J53-M54" +"SUM(I48:J48)" +"SUM(K50:K52)" +"-Y48" +"($E$7+$C$59)*B60" +"X17" +"($E$7+$H$59)*F60" +"($E$7+$N$59)*M60" +"($E$7+$P$59)*O60" +"B60+D60+F60+I60+K60+M60+O60" +"C60+E60+H60+J60+L60+N60+P60" +"SUM(I60:I89)" +"R91/Q91" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"+J6" +"A2+1" +"A10+1" +"A16+1" +"A17+1" +"A20+1" +"A33+1" +"A35+1" +"A56+1" +"A77+1" +"+J6" +"+test!B21" +"+test!C21" +"+test!G21" +"+C6" +"NOW()" +"B29" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"D7+1" +"SUM(D10:Z10)" +"+D36+D55+D56" +"SUM(D63:D65)" +"SUM(D10:D15)" +"SUM(D18)" +"SUM(Z24:Z24)" +"D16+D19+D22+D24" +"AA16+AA19" +"4000+0+2500+4000" +"SUM(D32:D36)" +"D27-D37-D60-D67-D73" +"D37+D39" +"7000+2000" +"SUM(D44:D51)" +"SUM(D54:D57)" +"D52+D58" +"SUM(D70:D72)" +"D73+D67+D60+D41" +"D75-D27" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"+November!D22" +"+November!D4" +"AVERAGE(C4:G4)" +"+November!D5" +"1390-1358" +"+November!D31" +"+November!P16/1000" +"+November!P41/1000" +"+C12+C11" +"+November!D36" +"+November!P34/1000" +"+November!D33" +"+December!E22" +"+December!C4" +"+December!C5" +"+December!E31" +"+December!P16/1000" +"+December!P41/1000" +"+C28+C29" +"+December!E36" +"+December!P34/1000" +"+December!E33" +"+January!D22" +"+January!C4" +"+December!C5" +"+January!D31" +"+January!C10" +"+January!P16/1000" +"+January!P41/1000" +"+January!D36" +"+January!P34/1000" +"AVERAGE(C50,D50,E50,G50)" +"+February!E25" +"+February!C4" +"+February!C5" +"+February!E34" +"+February!P16/1000" +"+February!P41/1000" +"+February!E40" +"+February!P34/1000" +"+February!D38" +"+March!E22" +"+March!B4" +"+March!B5" +"+March!E31" +"+March!P16/1000" +"+March!P41/1000" +"+March!E36" +"+March!P34/1000" +"+March!E40" +"+P8*$K$3" +"+D11+D10" +"118190+(77963/30)" +"+P14+P12" +"SUM(P37:P40)" +"+P41+P34+P16" +"+P39+P38+P8+P11+P14+P37" +"+P8*$K$3" +"+B10+B11" +"+B13+B12" +"207442+(132592/31)" +"+P14+P12" +"+P32+P26" +"SUM(P37:P40)" +"+P41+P34+P16" +"+P39+P38+P8+P11+P14+P37" +"+P8*$K$3" +"258043+(162168/K3)" +"+P14+P12" +"+P32+P26" +"SUM(P37:P40)" +"+P41+P34+P16" +"+P39+P38+P8+P11+P14+P37" +"+P8*$K$3" +"+B10+B11" +"+B13+B12" +"195783+(113999/K3)" +"+P14+P12" +"+P32+P26" +"SUM(P37:P40)" +"+P41+P34+P16" +"+P39+P38+P8+P11+P14+P37" +"+P8*$K$3" +"+A10+A11" +"+A13+A12" +"140791+(94811/K3)" +"+P14+P12" +"+D31+D32-D33" +"+P32+P26" +"SUM(P37:P40)" +"+P41+P34+P16" +"+P39+P38+P8+P11+P14+P37" +"+November!D22" +"+November!D4" +"AVERAGE(C4:G4)" +"+November!D5" +"1390-1358" +"+November!D31" +"+November!P16/1000" +"+November!P41/1000" +"+C12+C11" +"+November!D36" +"+November!P34/1000" +"+November!D33" +"+December!E22" +"+December!C4" +"+December!C5" +"+December!E31" +"+December!P16/1000" +"+December!P41/1000" +"+C28+C29" +"+December!E36" +"+December!P34/1000" +"+December!E33" +"+January!D22" +"+January!C4" +"+December!C5" +"+January!D31" +"+January!C10" +"+January!P16/1000" +"+January!P41/1000" +"+January!D36" +"+January!P34/1000" +"+February!E25" +"+February!C4" +"+February!C5" +"+February!E34" +"+February!P16/1000" +"+February!P41/1000" +"+February!E40" +"+February!P34/1000" +"+February!D38" +"+March!E22" +"+March!B4" +"+March!B5" +"+March!E31" +"+March!P16/1000" +"+March!P41/1000" +"+March!E36" +"+March!P34/1000" +"+March!E40" +"+P8*$K$3" +"+D11+D10" +"118190+(77963/30)" +"+P14+P12" +"SUM(P37:P40)" +"+P41+P34+P16" +"+P39+P38+P8+P11+P14+P37" +"+P8*$K$3" +"+B10+B11" +"+B13+B12" +"207442+(132592/31)" +"+P14+P12" +"+P32+P26" +"SUM(P37:P40)" +"+P41+P34+P16" +"+P39+P38+P8+P11+P14+P37" +"+P8*$K$3" +"258043+(162168/K3)" +"+P14+P12" +"+P32+P26" +"SUM(P37:P40)" +"+P41+P34+P16" +"+P39+P38+P8+P11+P14+P37" +"+P8*$K$3" +"+B10+B11" +"+B13+B12" +"195783+(113999/K3)" +"+P14+P12" +"+P32+P26" +"SUM(P37:P40)" +"+P41+P34+P16" +"+P39+P38+P8+P11+P14+P37" +"+P8*$K$3" +"+A10+A11" +"+A13+A12" +"140791+(94811/K3)" +"+P14+P12" +"+D31+D32-D33" +"+P32+P26" +"SUM(P37:P40)" +"+P41+P34+P16" +"+P39+P38+P8+P11+P14+P37" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"+O11*N11" +"35000*30" +"35000*31" +"+E26*31" +"SUM(G17:G29)" +"579-61" +"SUM(P11:P30)" +"+P31/N31" +"E16*31" +"+E17*29" +"E19*30" +"40000*31" +"65000*30" +"65000*31" +"+E25*31" +"SUM(G16:G28)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +" SUM(C11*D11)" +" SUM(C11-E11)*F11" +" SUM(C11-E11-G11)" +" SUM(H11-J11)" +" SUM(C11:C99)" +"K12*L12" +"K12*30" +"L12" +"SUM(K12:K23)" +"SUM(P12:P24)" +"M25*Q25" +"M25-R25" +"K28*L28*J28" +"SUM(K28:K37)" +"SUM(K41:K115)" +"M117-O117" +"SUM(K119:K142)" +"SUM(P119:P143)" +"K148*31" +"K148+K149" +"SUM(K154:K168)" +" SUM(C11*D11)" +" SUM(C11-E11)*F11" +" SUM(C11-E11-G11)" +" SUM(H11-J11)" +" SUM(C11:C99)" +"K12*L12" +"K12*30" +"L12" +"SUM(K12:K23)" +"SUM(P12:P24)" +"M25*Q25" +"M25-R25" +"K28*L28*J28" +"SUM(K28:K37)" +"SUM(K41:K115)" +"M117-O117" +"SUM(K119:K142)" +"SUM(P119:P143)" +"K148*31" +"K148+K149" +"SUM(K154:K168)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"CONCATENATE(""EPFS Allocation: "",'System Detail'!Y234)" +"'System Detail'!Y235" +"_sch11159+_sch6148+(_sch16088*-1)" +"_act11159+_act56015+(_act16088*-1)" +"'System Detail'!D2" +"D4-D3" +"'System Detail'!D3" +"currentsetting" +"IF(A7=""Total Accumulated Volumes(mmbtu)"",CONCATENATE(""**Schedule values are prorated to "",TEXT([1]Extracts!I1,""0.0%""),"" of flow day""),"""")" +"CONCATENATE(""Count of Comm errors = "",DCOUNTA(masterlist,""Err"",critcomm),"" "")" +"CONCATENATE(""Vol= "",ROUND(DSUM(masterlist,""TTL Act"",critcomm),1),"" mm"")" +"recttl" +"recttlsch" +"reccig" +"reccigsch" +"rechpl" +"rechplsch" +"delttl" +"delttlsch" +"delcig" +"delcigsch" +"delhpl" +"delhplsch" +"H31+H32" +"LPChange" +"LAUF" +"H35/H31" +"LPack" +"VLOOKUP(88888,Cigsch,2,FALSE)" +"'System Detail'!I179+'System Detail'!I180" +"'System Detail'!J179+'System Detail'!J180" +"'System Detail'!J32+'System Detail'!J33" +"'System Detail'!I32+'System Detail'!I33" +"'System Detail'!J29+'System Detail'!J30" +"'System Detail'!I29+'System Detail'!I30" +"'System Detail'!J34+'System Detail'!J35" +"'System Detail'!I34+'System Detail'!I35" +"'System Detail'!J58+'System Detail'!J59" +"'System Detail'!I58+'System Detail'!I59" +"_sch16151+_sch16354" +"_act16151+_act16354" +"_sch26150+_sch26106" +"_act26150+_act26106" +"'System Detail'!J221+'System Detail'!J222" +"'System Detail'!I221+'System Detail'!I222" +"SUM('System Detail'!J127:J164)" +"SUM('System Detail'!I127:I164)" +"'System Detail'!N127" +"'System Detail'!I133" +"'System Detail'!D2" +"'System Detail'!D2" +"'System Detail'!I136" +"'System Detail'!I158" +"currentsetting" +"'System Detail'!N162" +"IF(A7=""Total Accumulated Volumes(mmbtu)"",CONCATENATE(""**Schedule values are prorated to "",TEXT([1]Extracts!I1,""0.0%""),"" of flow day""),"""")" +"CONCATENATE(""Count of Comm errors = "",DCOUNTA(masterlist,""Err"",critcomm),"" "")" +"CONCATENATE(""Vol= "",ROUND(DSUM(masterlist,""TTL Act"",critcomm),1),"" mm"")" +"recttl" +"recttlsch" +"reccig" +"reccigsch" +"rechpl" +"rechplsch" +"delttl" +"delttlsch" +"delcig" +"delcigsch" +"delhpl" +"delhplsch" +"H31+H32" +"LPChange" +"LAUF" +"H35/H31" +"LPack" +"'System Detail'!N179+'System Detail'!N180" +"'System Detail'!O179+'System Detail'!O180" +"'System Detail'!O32+'System Detail'!O33" +"'System Detail'!N32+'System Detail'!N33" +"'System Detail'!O58+'System Detail'!O59" +"'System Detail'!N58+'System Detail'!N59" +"'System Detail'!O221+'System Detail'!O222" +"'System Detail'!N221+'System Detail'!N222" +"SUM('System Detail'!O127:O164)" +"SUM('System Detail'!N127:N164)" +"flowDate" +"readingtime" +"currentsetting" +"actKR" +"schKR" +"E6-F6" +"actkrhpl" +"schkrhpl" +"actkrcig" +"schkrcig" +"actST" +"schST" +"actSThpl" +"schSThpl" +"actSTcig" +"schSTcig" +"_LP802*BTUDefault" +"LP802b-VLOOKUP(A8,Cigsch,2,FALSE)" +"_act802" +"_sch802" +"act802hpl" +"sch802hpl" +"act802cig" +"sch802cig" +"_LP804*BTUDefault" +"LP804b-VLOOKUP(A9,Cigsch,2,FALSE)" +"_act804" +"_sch804" +"act804hpl" +"sch804hpl" +"act804cig" +"sch804cig" +"_LP806*BTUDefault" +"LP806b-VLOOKUP(A10,Cigsch,2,FALSE)" +"_act806" +"_sch806" +"act806hpl" +"sch806hpl" +"act806cig" +"sch806cig" +"_LP809*BTUDefault" +"LP809b-VLOOKUP(A11,Cigsch,2,FALSE)" +"_act809" +"_sch809" +"act809hpl" +"sch809hpl" +"act809cig" +"sch809cig" +"_LP812*BTUDefault" +"LP812b-VLOOKUP(A12,Cigsch,2,FALSE)" +"_act812" +"_sch812" +"act812hpl" +"sch812hpl" +"act812cig" +"sch812cig" +"_act813" +"_sch813" +"act813hpl" +"sch813hpl" +"act813cig" +"sch813cig" +"LP8141A*BTUDefault" +"LP8141Ab-VLOOKUP(A14,Cigsch,2,FALSE)" +"act8141a" +"sch8141a" +"act8141ahpl" +"sch8141ahpl" +"act8141acig" +"sch8141acig" +"(_LP820+LPSabine)*BTUDefault" +"LPsabineb-VLOOKUP(A15,Cigsch,2,FALSE)" +"_act820" +"_sch820" +"act820hpl" +"sch820hpl" +"act820cig" +"sch820cig" +"SUM(C8:C15)" +"PDAD" +"_PS802" +"_PD802" +"_PS804" +"_PD804" +"_PS806" +"_PD806" +"PDBLESS" +"_PS809" +"_PD809" +"PS8121A" +"PD8121A" +"_PD812" +"_PD813" +"PSLomax" +"_PD26167" +"D2" +"CONCATENATE(""Count of Comm errors = "",DCOUNTA(masterlist,""Err"",critcomm),"" "")" +"CONCATENATE(""Vol= "",ROUND(DSUM(masterlist,""TTL Act"",critcomm),1),"" mm"")" +"IF(POLLHOUR<=0.375,INT(D3-1)+0.375,INT(D3)+0.375)" +"VLOOKUP(6101,spotdata,4,FALSE)" +"VLOOKUP($B5,BTU,2,FALSE)/1000" +"VLOOKUP($B5,spotdata,3,FALSE)" +"IF(VLOOKUP($B5,errordata,3,FALSE)=""UNAV"",J5*POLLHOURSFLOWED,IF(LEFT(B5,1)=""1"",VLOOKUP($B5,totalvolume,2,FALSE)*G5/1000,VLOOKUP($B5,totalvolume,2,FALSE)*G5/1000*-1))" +"O5+T5" +"I5-J5" +"I5" +"I5-N5" +"IF(LEFT(B5,1)=""1"",VLOOKUP(B5,Cigsch,2,FALSE)/1000,VLOOKUP(B5,Cigsch,2,FALSE)/1000*-1)*POLLHOURSFLOWED" +"S5-Y5" +"IF(F5=""OBA"",I5-J5,0)" +"L5+I6" +"I12*-1" +"VLOOKUP(20679,BTU,2,FALSE)/1000" +"VLOOKUP(20679,spotdata,3,FALSE)" +"IF(VLOOKUP(20679,errordata,3,FALSE)=""UNAV"",J32*POLLHOURSFLOWED,IF(LEFT(B32,1)=""1"",VLOOKUP(20679,totalvolume,2,FALSE)*G32/1000,VLOOKUP(20679,totalvolume,2,FALSE)*G32/1000*-1))" +"IF(F32=""CIG"",O32,IF(F32=""OBA"",O32,IF(F32=""HPL"",I32-T32,IF(ISERR((O32/$J32)*$I32),0,IF(F32=""TP"",(O32/$J32)*$I32)))))" +"IF(LEFT(B32,1)=""1"",VLOOKUP(B32,Cigsch,3,FALSE)/1000,VLOOKUP(B32,Cigsch,3,FALSE)/1000*-1)*POLLHOURSFLOWED" +"SUM(I28:I223)" +"L223" +"DSUM(meterdataAS,I4,critttlrec)-I179" +"I179" +"I225+I226" +"DSUM(meterdataAS,I4,critttldel)-I180" +"I180" +"DSUM(totalvolume,""Value"",critfuel)*BTUDefault/-1000" +"Fuel*uafhpl" +"Fuel*uafcig" +"I228+I229+I230" +"I227+I231" +"LPChange" +"LPChange*uafhpl" +"LPChange*uafcig" +"I233-I232" +"I234/I227" +"IF(Y235>0,""Withdrawal"",IF(Y235<0,""Injection"",""N/A""))" +"LPack" +"Y226+Y229" +"LP802b" +"LP804b" +"LP806b" +"LP809b" +"LP812b" +"LP8141Ab" +"LPsabineb" +"Fuel" +"I233" +"I235" +"BTUDefault" +"(VLOOKUP(56006,totalvolume,2,FALSE)-(VLOOKUP(56031,totalvolume,2,FALSE)))*BTUDefault/1000" +"(VLOOKUP(56039,totalvolume,2,FALSE)-(VLOOKUP(56040,totalvolume,2,FALSE)))*BTUDefault/1000" +"(VLOOKUP(56041,totalvolume,2,FALSE)-(VLOOKUP(56042,totalvolume,2,FALSE)))*BTUDefault/1000" +"(VLOOKUP(56043,totalvolume,2,FALSE)-(VLOOKUP(56044,totalvolume,2,FALSE)))*BTUDefault/1000" +"IF(LEFT(B250,1)=""1"",VLOOKUP(B250,Cigsch,2,FALSE)/1000,VLOOKUP(B250,Cigsch,2,FALSE)/1000*-1)*POLLHOURSFLOWED" +"IF(VLOOKUP($B251,errordata,3,FALSE)=""UNAV"",J251*POLLHOURSFLOWED,IF(LEFT(B251,1)=""1"",VLOOKUP($B251,totalvolume,2,FALSE)*G251/1000,VLOOKUP($B251,totalvolume,2,FALSE)*G251/1000*-1))*-1" +"VLOOKUP(26194,Cigsch,2,FALSE)/-1000*POLLHOURSFLOWED" +"IF(VLOOKUP($B254,errordata,3,FALSE)=""UNAV"",J254*POLLHOURSFLOWED,IF(LEFT(B254,1)=""1"",VLOOKUP($B254,totalvolume,2,FALSE)*G254/1000,VLOOKUP($B254,totalvolume,2,FALSE)*G254/1000))" +"VLOOKUP("" 26083-GT "",misc,2,FALSE)" +"VLOOKUP("" 16340-GT "",misc,2,FALSE)" +"VLOOKUP("" 804-DT "",misc,2,FALSE)" +"VLOOKUP(""CIG806_ST_MLSUCT_TEMP"",rngPomsData,2,FALSE)" +"VLOOKUP(""CIG806_ST_MLDISCH_TEMP"",rngPomsData,2,FALSE)" +"VLOOKUP(""CIG809_ST_MLSUCT_TEMP"",rngPomsData,2,FALSE)" +"VLOOKUP(""CIG809_ST_MLDISCH_TEMP"",rngPomsData,2,FALSE)" +"VLOOKUP("" 16088-GT "",misc,2,FALSE)" +"VLOOKUP("" 26006-GT "",misc,2,FALSE)" +"VLOOKUP("" 26157-GT "",misc,2,FALSE)" +"VLOOKUP("" 16179-GT "",misc,2,FALSE)" +"VLOOKUP("" 16297-PR "",misc,2,FALSE)" +"VLOOKUP("" 16354-CPR "",misc,2,FALSE)" +"VLOOKUP("" 16354-PR "",misc,2,FALSE)" +"VLOOKUP("" 26081-PR "",misc,2,FALSE)" +"VLOOKUP("" 26114-PR "",misc,2,FALSE)" +"VLOOKUP("" 26153-PR "",misc,2,FALSE)" +"VLOOKUP("" 26164-PR "",misc,2,FALSE)" +"VLOOKUP("" 26167-PR "",misc,2,FALSE)" +"VLOOKUP("" 26157-PR "",misc,2,FALSE)" +"VLOOKUP("" 26156-PR "",misc,2,FALSE)" +"VLOOKUP("" 06148-PR "",misc,2,FALSE)" +"VLOOKUP("" 56015-CPR "",misc,2,FALSE)" +"VLOOKUP("" 56006-PR "",misc,2,FALSE)" +"VLOOKUP("" 802-UP "",misc,2,FALSE)" +"VLOOKUP("" 802-DN "",misc,2,FALSE)" +"VLOOKUP("" 804-S "",misc,2,FALSE)" +"VLOOKUP("" 804-D "",misc,2,FALSE)" +"VLOOKUP(""CIG806_ST_MLSUCT_PRESS"",rngPomsData,2,FALSE)" +"VLOOKUP(""CIG806_ST_MLDISCH_PRESS"",rngPomsData,2,FALSE)" +"VLOOKUP(""CIG809_ST_MLSUCT_PRESS"",rngPomsData,2,FALSE)" +"VLOOKUP(""CIG809_ST_MLDISCH_PRESS"",rngPomsData,2,FALSE)" +"VLOOKUP("" 812-S "",misc,2,FALSE)" +"VLOOKUP("" 812-D "",misc,2,FALSE)" +"VLOOKUP("" 813-PR "",misc,2,FALSE)" +"VLOOKUP("" 812-1A-UP "",misc,2,FALSE)" +"VLOOKUP("" 812-1A-DN "",misc,2,FALSE)" +"VLOOKUP("" 56001-PR "",misc,2,FALSE)" +"IF(ISNA(VLOOKUP(D293,misc,2,FALSE))=TRUE,0,VLOOKUP(D293,misc,2,FALSE))" +"IF(VLOOKUP(""CIG806_1A_UNIT_STATUS"",rngPomsData,2,FALSE)=5,1,0)" +"IF(VLOOKUP(""CIG806_1A_UNIT_STATUS"",rngPomsData,2,FALSE)=0,0,IF(VLOOKUP(""CIG806_1A_UNIT_STATUS"",rngPomsData,2,FALSE)=1,0,1))" +"IF(VLOOKUP(""CIG806_2A_UNIT_STATUS"",rngPomsData,2,FALSE)=5,1,0)" +"IF(VLOOKUP(""CIG806_2A_UNIT_STATUS"",rngPomsData,2,FALSE)=0,0,IF(VLOOKUP(""CIG806_2A_UNIT_STATUS"",rngPomsData,2,FALSE)=1,0,1))" +"IF(VLOOKUP(""CIG806_3A_UNIT_STATUS"",rngPomsData,2,FALSE)=5,1,0)" +"IF(VLOOKUP(""CIG806_3A_UNIT_STATUS"",rngPomsData,2,FALSE)=0,0,IF(VLOOKUP(""CIG806_3A_UNIT_STATUS"",rngPomsData,2,FALSE)=1,0,1))" +"IF(VLOOKUP(""CIG809_2A_UNIT_STATUS"",rngPomsData,2,FALSE)=5,1,0)" +"IF(VLOOKUP(""CIG809_2A_UNIT_STATUS"",rngPomsData,2,FALSE)=0,0,IF(VLOOKUP(""CIG809_2A_UNIT_STATUS"",rngPomsData,2,FALSE)=1,0,1))" +"IF(VLOOKUP(""CIG809_3A_UNIT_STATUS"",rngPomsData,2,FALSE)=5,1,0)" +"IF(VLOOKUP(""CIG809_3A_UNIT_STATUS"",rngPomsData,2,FALSE)=0,0,IF(VLOOKUP(""CIG809_3A_UNIT_STATUS"",rngPomsData,2,FALSE)=1,0,1))" +"IF(VLOOKUP(""CIG809_1B_UNIT_STATUS"",rngPomsData,2,FALSE)=5,1,0)" +"IF(VLOOKUP(""CIG809_1B_UNIT_STATUS"",rngPomsData,2,FALSE)=0,0,IF(VLOOKUP(""CIG809_1B_UNIT_STATUS"",rngPomsData,2,FALSE)=1,0,1))" +"Y225+Y228" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"+D6+E6" +"+G6+F6" +"SUM(D6:D7)" +"+'[1]CoOwner Vols'!O51" +"+E52" +"+'[1]CoOwner Vols'!O60" +"SUM(D10:D13)" +"+F18" +"SUM(D18:D20)" +"+I27" +"SUM(D23:D31)" +"+D43*C46" +"+C46-D46" +"+D43*C47" +"+C46+C47" +"++E46+E47" +"+D13" +"+E47" +"+E48-E50-E51" +"SUM(K14:K20)" +"+K24*(1-$R$24)" +"SUM(K24:K52)" +"SUM(N24:N52)" +"+M52-O52" +"+K53*(1-$R$25)" +"SUM(K53:K61)" +"SUM(N53:N61)" +"SUM(K24:K61)" +"+M61+M52" +"SUM(K65:K66)" +"SUM(K75:K77)" +"-0.15-0.11" +"+K78" +"SUM(K79:K80)" +"SUM(K75:K97)" +"SUM(K97,K75:K77)" +"SUM(K78:K96)" +"SUM(K101:K103)" +"+K107" +"SUM(D10:E10)" +"+D36+D55+D56" +"SUM(D63:D65)" +"SUM(D10:D15)" +"SUM(D18)" +"SUM(E24:E24)" +"D16+D19+D22+D24" +"F16+F19" +"4000+0+2500+4000" +"SUM(D32:D36)" +"D27-D37-D60-D67-D73" +"D37+D39" +"7000+2000" +"SUM(D44:D51)" +"SUM(D54:D57)" +"D52+D58" +"SUM(D70:D72)" +"D73+D67+D60+D41" +"D75-D27" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F30)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F31)" +"SUM(F37:F41)" +"SUM(B4:I4)" +"SUM(B7:B10)" +"+B4*$J$2" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F30)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F30)" +"+E3-B3" +"+E23" +"+B4" +"+C4-D4" +"F7" +"+O7" +"SUM(B4:B16)" +"SUM(D4:D15)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"SUM(D10:M10)" +"+D36+D55+D56" +"SUM(D63:D65)" +"SUM(D10:D15)" +"SUM(D18)" +"SUM(M24:M24)" +"D16+D19+D22+D24" +"N16+N19" +"4000+0+2500+4000" +"SUM(D32:D36)" +"D27-D37-D60-D67-D73" +"D37+D39" +"7000+2000" +"SUM(D44:D51)" +"SUM(D54:D57)" +"D52+D58" +"SUM(D70:D72)" +"D73+D67+D60+D41" +"D75-D27" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"Q57" +"Q59" +"Q60" +"ROUND(C17*1.03,0)" +"IF(B17-D17>0,B17-D17,0)" +"ROUND(B17*1.03,0)" +"IF(C17-F17>0,C17-F17,0)" +"(B17-E17)" +"E17" +"SUM($L$11-0.04)" +"P17-0.02" +"ROUND(L17*J17,2)" +"ROUND(K17*I17,2)" +"SUM(M17:N17)" +"P17-0.05" +"IF($L$11-Q17>0,$L$11-Q17,0)" +"IF(Q17-$L$11>0,Q17-$L$11,0)" +"ROUND(R17*H17,2)" +"ROUND(S17*H17,2)" +"X17" +"($E$7+$H$59)*Y17" +"SUM(B17:B47)" +"SUM(F17:F48)" +"I48" +"N48" +"C48-H48" +"W48" +"J48" +"M48" +"H48" +"U48" +"T48" +"SUM(M50:M51)" +"J53-M54" +"SUM(I48:J48)" +"SUM(K50:K52)" +"-Y48" +"J53-M54-Q52" +"($E$7+$C$59)*B60" +"X17" +"($E$7+$H$59)*F60" +"($E$7+$N$59)*M60" +"($E$7+$P$59)*O60" +"B60+D60+F60+I60+K60+M60+O60" +"C60+E60+H60+J60+L60+N60+P60" +"V62-X62" +"SUM(Y62:Y65)" +"($E$7+$L$59)*K84" +"SUM(I60:I89)" +"R91/Q91" +"SUM(D10:M10)" +"+D36+D55+D56" +"SUM(D63:D65)" +"SUM(D10:D15)" +"SUM(D18)" +"SUM(M24:M24)" +"D16+D19+D22+D24" +"N16+N19" +"4000+0+2500+4000" +"SUM(D32:D36)" +"D27-D37-D60-D67-D73" +"D37+D39" +"7000+2000" +"SUM(D44:D51)" +"SUM(D54:D57)" +"D52+D58" +"SUM(D70:D72)" +"D73+D67+D60+D41" +"D75-D27" +"SUM(B4:I4)" +"178*2" +"SUM(B7:B10)" +"+B4*$J$2" +"SUM(D10:M10)" +"+D36+D55+D56" +"SUM(D63:D65)" +"SUM(D10:D15)" +"70000+60000" +"SUM(D18)" +"SUM(M24:M24)" +"D16+D19+D22+D24" +"N16+N19" +"4000+0+2500+4000" +"SUM(D32:D36)" +"D27-D37-D60-D67-D73" +"D37+D39" +"7000+2000" +"SUM(D44:D51)" +"SUM(D54:D57)" +"D52+D58" +"SUM(D70:D72)" +"D73+D67+D60+D41" +"D75-D27" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"D7+1" +"SUM(D10:P10)" +"+D36+D55+D56" +"SUM(D63:D65)" +"SUM(D10:D15)" +"70000+60000" +"70000" +"SUM(D18)" +"SUM(P24:P24)" +"D16+D19+D22+D24" +"Q16+Q19" +"4000+0+2500+4000" +"SUM(D32:D36)" +"D27-D37-D60-D67-D73" +"D37+D39" +"7000+2000" +"SUM(D44:D51)" +"SUM(D54:D57)" +"D52+D58" +"SUM(D70:D72)" +"D73+D67+D60+D41" +"D75-D27" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"+B5" +"+C5-D5" +"+K8" +"SUM(B5:B17)" +"SUM(D5:D16)" +"F27" +"+D4*B4" +"SUM(B4:B9)" +"+F10/B10" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +" SUM(C11*D11)" +" SUM(C11-E11)*F11" +" SUM(C11-E11-G11)" +" SUM(H11-J11)" +" SUM(C11:C99)" +"K18*L18" +"K18*31" +"L18" +"SUM(K18:K29)" +"SUM(P18:P30)" +"M31*Q31" +"M31-R31" +"K34*L34*J34" +"SUM(K34:K43)" +"SUM(K47:K121)" +"M123-O123" +"SUM(K125:K150)" +"SUM(P125:P151)" +"K156+K157" +"SUM(K162:K176)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +" SUM(C11*D11)" +" SUM(C11-E11)*F11" +" SUM(C11-E11-G11)" +" SUM(H11-J11)" +" SUM(C11:C99)" +"K18*L18" +"K18*31" +"L18" +"SUM(K18:K29)" +"SUM(P18:P30)" +"M31*Q31" +"M31-R31" +"K34*L34*J34" +"SUM(K34:K43)" +"SUM(K47:K121)" +"M123-O123" +"SUM(K125:K150)" +"SUM(P125:P151)" +"K156+K157" +"SUM(K162:K176)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"E16*31" +"+E17*29" +"E19*30" +"40000*31" +"65000*30" +"65000*31" +"+E25*31" +"SUM(G16:G28)" +"+O11*N11" +"35000*30" +"35000*31" +"+E26*31" +"SUM(G17:G29)" +"579-61" +"SUM(P11:P30)" +"+P31/N31" +"SUM(S8:S10)" +"SUM(S13:S14)" +"145000*2.82" +"SUM(S17:S24)" +"428625+212.2" +"5000*2.82" +"3201526.75-6078.31" +"57200+174600+29144.71+7834.82+12857.16" +"SUM(S35:S50)" +"SUM(S53:S58)" +"S84*2.98" +"48610+5980" +"11320+35070+12260+48480+43120+42840+29850+24160" +"SUM(S65:S218)" +"94850+13550+162600" +"348705" +"77420+19355+132720" +"29700+59600" +"46000+371250" +"704000-29800" +"28600+174000" +"23520+87300" +"33615.9+37080+9270" +"141000+84750" +"SUM(S221:S250)" +"+S257+S255+S251+S219+S63+S61+S59+S51+S33+S31+S29+S25+S15+S11" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"#REF!+1" +"SUM(D10:E10)" +"+D35+D54+D55" +"SUM(D62:D64)" +"SUM(D10:D14)" +"SUM(D17)" +"SUM(E23:E23)" +"D15+D18+D21+D23" +"F15+F18" +"4000+0+2500+4000" +"D26-D36-D59-D66-D72" +"D36+D38" +"7000+2000" +"SUM(D43:D50)" +"SUM(D53:D56)" +"D51+D57" +"SUM(D69:D71)" +"D72+D66+D59+D40" +"D74-D26" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"+D6+E6" +"+G6+F6" +"SUM(D6:D7)" +"+'[1]CoOwner Vols'!O51" +"+E52" +"+'[1]CoOwner Vols'!O60" +"SUM(D10:D13)" +"+F18" +"SUM(D18:D20)" +"+I27" +"SUM(D23:D31)" +"+D43*C46" +"+C46-D46" +"+D43*C47" +"+C46+C47" +"++E46+E47" +"+D13" +"+E47" +"+E48-E50-E51" +"SUM(K14:K20)" +"+K24*(1-$R$24)" +"SUM(K24:K52)" +"SUM(N24:N52)" +"+M52-O52" +"+K53*(1-$R$25)" +"SUM(K53:K61)" +"SUM(N53:N61)" +"SUM(K24:K61)" +"+M61+M52" +"SUM(K65:K66)" +"SUM(K75:K77)" +"-0.15-0.11" +"+K78" +"SUM(K79:K80)" +"SUM(K75:K97)" +"SUM(K97,K75:K77)" +"SUM(K78:K96)" +"SUM(K101:K103)" +"+K107" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"C4*0" +"SUM(C4:D4)" +"H4+G4" +"I4*C4" +"(SUM(N4:R4)*F4)+J4+S4" +"T4/F4" +"SUM(C4:C55)" +"J56/F56" +"SUM(D58:D58)" +"SUM(G58:H58)" +"I58*D58" +"SUM(C58:C89)" +"SUM(E92)" +"I92*E92" +"SUM(C92:C97)" +"J98/E98" +"SUM(C90,C56,C98)" +"SUM(S90,S56)" +"SUM(C104:C106)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"CELL(""Filename"",C25)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"SUM(G8:G10)" +"SUM(G13:G14)" +"SUM(G17:G24)" +"SUM(G35:G50)" +"SUM(G53:G58)" +"SUM(G65:G218)" +"SUM(G221:G250)" +"+G257+G255+G251+G219+G63+G61+G59+G51+G33+G31+G29+G25+G15+G11" +"+A4" +"SUM(F4:F19)" +"SUM(F20:I20)" +"SUM(B4:B25)" +"+C25/30" +"SUM(B26:B32)" +"SUM(B33:B46)" +"SUM(B48:B50)" +"SUM(B54:B63)" +"SUM(B65:B69)" +"SUM(B70:B71)" +"SUM(B76:B87)" +"SUM(B88:B103)" +"SUM(B104:B107)" +"SUM(D4:D107)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"NOW()" +"SUM(A7:A48)" +"I63" +"SUM(A63:A73)" +"SUM(F9:F11)" +"SUM(F14:F15)" +"SUM(F18:F30)" +"SUM(F38:F41)" +"SUM(F44:F48)" +"SUM(F51:F83)" +"SUM(F86:F94)" +"SUM(F97:F111)" +"SUM(F117:F268)" +"SUM(F271:F299)" +"+F313+F306+F300+F269+F114+F112+F95+F84+F49+F42+F36+F31+F16+F12" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"C7-0.01" +"+B12-C12" +"E12*C$8" +"IF(D12>18000,D12-18000,0)" +"J12*K12" +"IF(D12J12,J12,C12-E12-I12)" +"IF(C12-E12-I12-K12>0,C12-E12-I12-K12,0)" +"J12-K12" +"SUM(C12:C42)" +"D43+J43+N43" +"E43+K43+N43+O43" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"+C5/30.4" +"SUM(C5:C13)" +"+D15/30.4" +"+D14+D16" +"+F18-F17" +"+C5/30.4" +"SUM(C5:C13)" +"+G24-G14" +"+D15/30.4" +"+D14+D16" +"+F18-F17" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F34:F38)" +"5+2.5+1.1+0.4+0.05+1.5" +"+C115-38" +"15+12.5" +"SUM(C79:C165)+SUM(C67:C75)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F36:F40)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F30)" +" SUM(C11*D11)" +" SUM(C11-E11)*F11" +" SUM(C11-E11-G11)" +" SUM(H11-J11)" +"9973+1760" +" SUM(C11:C78)" +"K18*L18" +"K18*31" +"L18" +"SUM(K18:K29)" +"SUM(P18:P30)" +"M31*Q31" +"M31-R31" +"K34*L34*J34" +"SUM(K34:K43)" +"SUM(K47:K122)" +"M124-O124" +"SUM(K126:K151)" +"SUM(P126:P152)" +"K157+K158" +"SUM(K163:K177)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F36:F40)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F36:F40)" +"E16*31" +"+E17*29" +"E19*30" +"40000*31" +"65000*30" +"65000*31" +"+E25*31" +"SUM(G16:G28)" +"N7*30" +"N8*31" +"AVERAGE(N7:N13)" +"SUM(O7:O13)" +"SUM(P7:P14)" +"O15/214" +"35000*30" +"35000*31" +"+E26*31" +"+N26*31" +"+N27*30" +"SUM(G17:G29)" +"AVERAGE(N19:N30)" +"SUM(O19:O30)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F36:F40)" +" SUM(C11*E11)" +" SUM(C11-F11)*G11" +" SUM(C11-F11-H11)" +" SUM(I11*J11)" +" SUM(I11-K11)" +"9973+1760" +" SUM(C11:C78)" +"K18*L18" +"K18*31" +"L18" +"SUM(K18:K29)" +"SUM(P18:P30)" +"M31*Q31" +"M31-R31" +"K34*L34*J34" +"SUM(K34:K43)" +"SUM(K47:K122)" +"M124-O124" +"SUM(K126:K151)" +"SUM(P126:P152)" +"K157+K158" +"SUM(K163:K177)" +"+D6+E6" +"+G6+F6" +"SUM(D6:D7)" +"+'[1]CoOwner Vols'!O51" +"+E52" +"+'[1]CoOwner Vols'!O60" +"SUM(D10:D13)" +"+F18" +"SUM(D18:D20)" +"+I27" +"SUM(D23:D31)" +"+D43*C46" +"+C46-D46" +"+D43*C47" +"+C46+C47" +"++E46+E47" +"+D13" +"+E47" +"+E48-E50-E51" +"730+533+48" +"SUM(K14:K20)" +"+K24*(1-$R$24)" +"SUM(K24:K52)" +"SUM(N24:N52)" +"+M52-O52" +"+K53*(1-$R$25)" +"SUM(K53:K61)" +"SUM(N53:N61)" +"SUM(K24:K61)" +"+M61+M52" +"SUM(K65:K66)" +"SUM(K75:K77)" +"-0.15-0.11" +"+K78" +"SUM(K79:K80)" +"SUM(K75:K97)" +"SUM(K97,K75:K77)" +"SUM(K78:K96)" +"SUM(K101:K103)" +"+K107" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F36:F40)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F36:F40)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F37:F41)" +"SUM(H7:H20)" +"SUM(F6:F19)" +"SUM(F6:F19)" +"SUM(F6:F20)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F37:F41)" +" SUM(C11*E11)" +" SUM(C11-F11)*G11" +" SUM(C11-F11-H11)" +" SUM(I11*J11)" +" SUM(I11-K11)" +"9973+1760" +" SUM(C11:C78)" +"K18*L18" +"K18*31" +"L18" +"SUM(K18:K29)" +"SUM(P18:P30)" +"M31*Q31" +"M31-R31" +"K34*L34*J34" +"SUM(K34:K43)" +"SUM(K47:K122)" +"M124-O124" +"SUM(K126:K151)" +"SUM(P126:P152)" +"K157+K158" +"SUM(K163:K177)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F37:F41)" +"SUBTOTAL(9,F2:F3)" +"SUBTOTAL(9,F8:F19)" +"SUBTOTAL(9,F24:F27)" +"SUBTOTAL(9,F35:F40)" +"SUBTOTAL(9,F48:F50)" +"SUBTOTAL(9,F55:F120)" +"SUBTOTAL(9,F122:F126)" +"SUBTOTAL(9,F164:F174)" +"SUBTOTAL(9,F195:F202)" +"SUBTOTAL(9,F227:F258)" +"SUBTOTAL(9,F424:F430)" +"SUBTOTAL(9,F492:F509)" +"SUBTOTAL(9,F531:F540)" +"SUBTOTAL(9,F708:F741)" +"SUBTOTAL(9,F798:F820)" +"SUBTOTAL(9,F822:F830)" +"SUBTOTAL(9,F835:F835)" +"SUBTOTAL(9,F848:F961)" +"SUBTOTAL(9,F999:F1043)" +"SUBTOTAL(9,F1053:F1113)" +"SUBTOTAL(9,F1115:F1158)" +"SUBTOTAL(9,F1312:F1335)" +"SUBTOTAL(9,F1374:F1427)" +"SUBTOTAL(9,F1429:F1838)" +"SUBTOTAL(9,F1840:F1908)" +"SUBTOTAL(9,F1930:F1945)" +"SUBTOTAL(9,F2036:F2054)" +"SUBTOTAL(9,F2163:F2176)" +"SUBTOTAL(9,F2268:F2292)" +"SUBTOTAL(9,F2438:F2458)" +"SUBTOTAL(9,F2474:F2541)" +"SUBTOTAL(9,F2548:F2589)" +"SUBTOTAL(9,F2649:F2670)" +"SUBTOTAL(9,F2719:F2748)" +"SUBTOTAL(9,F2770:F2782)" +"SUBTOTAL(9,F2787:F2801)" +"SUBTOTAL(9,F2913:F2939)" +"SUBTOTAL(9,F2:F3238)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F26)" +"SUM(G26:G27)" +"SUM(F36:F40)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F27)" +"SUM(F36:F40)" +"D7+1" +"#REF!+1" +"SUM(D10:I10)" +"+D35+D54+D55" +"SUM(D62:D64)" +"SUM(D10:D14)" +"SUM(D17)" +"SUM(I23:I23)" +"D15+D18+D21+D23" +"4000+0+2500+4000" +"D26-D36-D59-D66-D72" +"D36+D38" +"7000+2000" +"SUM(D43:D50)" +"SUM(D53:D56)" +"D51+D57" +"SUM(D69:D71)" +"D72+D66+D59+D40" +"D74-D26" +"SUM(C10:C18)" +"SUM(C23:C26)" +"SUM(D33:D37)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F26)" +"SUM(F35:F39)" +"SUM(C10:C18)" +"SUM(C23:C26)" +"D19" +"D27" +"-C14" +"SUM(D33:D37)" +"SUM(D42:D44)" +"SUM(C10:C15)" +"SUM(C20:C23)" +"D16" +"D24" +"-C12" +"SUM(D30:D34)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F26)" +"SUM(F35:F39)" +"C10-G10" +"SUM(C10:C18)" +"SUM(C23:C27)" +"D19" +"D28" +"-C14" +"SUM(D43:D45)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F27)" +"SUM(F36:F40)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F37:F41)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F37:F41)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F28)" +"SUM(F37:F41)" +"N7*30" +"N8*31" +"AVERAGE(N7:N13)" +"SUM(O7:O13)" +"SUM(P7:P14)" +"O15/214" +"30000*31" +"+N26*31" +"+N27*30" +"SUM(G17:G29)" +"AVERAGE(N19:N30)" +"SUM(O19:O30)" +"O2-R2" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F38:F42)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F38:F42)" +"D7+1" +"#REF!+1" +"SUM(D10:AF10)" +"+D36+D55+D56" +"SUM(D63:D65)" +"SUM(D10:D15)" +"SUM(D18)" +"SUM(AF24:AF24)" +"D16+D19+D22+D24" +"4000+0+2500+4000" +"SUM(D32:D36)" +"D27-D37-D60-D67-D73" +"D37+D39" +"7000+2000" +"SUM(D44:D51)" +"SUM(D54:D57)" +"D52+D58" +"SUM(D70:D72)" +"D73+D67+D60+D41" +"D75-D27" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F29)" +"SUM(F38:F42)" +"NOW()" +"SUM(F18:F22)" +"SUM(F39:F43)" +"NOW()" +"SUM(F18:F22)" +"SUM(F39:F43)" +"#REF!+1" +"SUM(D10:E10)" +"+D36+D55+D56" +"SUM(D63:D65)" +"SUM(D10:D15)" +"SUM(D18)" +"SUM(E24:E24)" +"D16+D19+D22+D24" +"4000+0+2500+4000" +"SUM(D32:D36)" +"D27-D37-D60-D67-D73" +"D37+D39" +"7000+2000" +"SUM(D44:D51)" +"SUM(D54:D57)" +"D52+D58" +"SUM(D70:D72)" +"D73+D67+D60+D41" +"D75-D27" +" SUM(C11*D11)" +" SUM(C11-E11)*F11" +" SUM(C11-E11-G11)" +" SUM(H11-J11)" +" SUM(C11:C78)" +"K18*L18" +"K18*31" +"L18" +"SUM(K18:K29)" +"SUM(P18:P30)" +"K34*L34*J34" +"SUM(K34:K43)" +"SUM(K47:K122)" +"M124-O124" +"SUM(K126:K151)" +"SUM(P126:P152)" +"K157+K158" +"NOW()" +"SUM(F18:F22)" +"SUM(F39:F43)" +" SUM(C11*E11)" +" SUM(C11-F11)*G11" +" SUM(C11-F11-H11)" +" SUM(I11*J11)" +" SUM(I11-K11)" +" SUM(C11:C79)" +"K18*L18" +"K18*31" +"L18" +"SUM(K18:K29)" +"SUM(P18:P30)" +"K34*L34*J34" +"SUM(K34:K43)" +"SUM(K47:K122)" +"M124-O124" +"SUM(K126:K151)" +"SUM(P126:P152)" +"K157+K158" +"SUM(F6:F22)" +"NOW()" +"SUM(F18:F22)" +"SUM(F39:F43)" +"NOW()" +"SUM(F18:F22)" +"SUM(F39:F43)" +"SUM(C10:C18)" +"SUM(C23:C26)" +"D19" +"D27" +"-C14" +"SUM(D33:D37)" +"SUM(D42:D44)" +"SUM(C10:C14)" +"SUM(C19:C22)" +"D15" +"D23" +"-C11" +"SUM(D39:D41)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F27)" +"SUM(F36:F40)" +"NOW()" +"SUM(F18:F22)" +"SUM(F26:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(A7:A44)" +"I59" +"SUM(A59:A69)" +"NOW()" +"SUM(A7:A44)" +"I59" +"SUM(A59:A69)" +"NOW()" +"SUM(A7:A44)" +"I59" +"SUM(A59:A69)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F25)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F25)" +"SUM(F34:F38)" +"SUM(C10:C18)" +"SUM(C23:C26)" +"D19" +"D27" +"-C14" +"SUM(D33:D37)" +"SUM(D42:D44)" +"SUM(C10:C14)" +"SUM(C19:C22)" +"D15" +"D23" +"-C11" +"SUM(D39:D41)" +"D42-D44" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F25)" +"SUM(F34:F38)" +"'GC Recon'!A4" +"-34198+10000" +"5820+8748" +"D10" +"F10" +"C10" +"C11-30000" +"D12-H12" +"-160660-9000+10000" +"C20+25000-15174" +"-160000-5774" +"-103584+20000" +"-85000-21384+20000" +"-34702+15000+3231+3231+15000-9000+5000" +"14707-10000-9352" +"-35716+12000-7500" +"C24-5750" +"D25+L25" +"C25-50000" +"-160228+10000+23000-8000-5750" +"-185781-6500+3000" +"SUM(D10:D40)" +"D42-H42" +"C8+1" +"IF(C10=0,"" "",1)" +"Storage!D10" +"Storage!D11" +"Storage!D12" +"Storage!D13" +"Storage!D14" +"Storage!D15" +"Storage!D16" +"Storage!D17" +"Storage!D18" +"Storage!D19" +"Storage!D20" +"Storage!D21" +"Storage!D22" +"Storage!D23" +"Storage!D24" +"Storage!D25" +"Storage!D26" +"Storage!D27" +"Storage!D28" +"Storage!D29" +"Storage!D30" +"Storage!D31" +"Storage!D32" +"Storage!D33" +"Storage!D34" +"Storage!D35" +"Storage!D36" +"Storage!D37" +"Storage!D38" +"Storage!D39" +"Storage!D40" +"C181-C192" +"C184-C195" +"C183-C194" +"C180-C191" +"C187-C197" +"C186-C196" +"C188-C198" +"SUM(O24:O40)" +"SUM(C43:C60)" +"SUM(C63:C138)" +"SUM(Q65:Q138)" +"C204-C283" +"SUM(C142:C144)" +"SUM(K142:K145)" +"-11000-3000-5000" +"7080-15000" +"2689+5000" +"SUM(C144:AH144)" +"SUM(C10:C22)+C23+C42+C62+C141" +"Storage!G10" +"Storage!H11" +"Storage!H12" +"Storage!H13" +"Storage!H14" +"Storage!H15" +"Storage!H16" +"Storage!H17" +"Storage!H18" +"Storage!H19" +"Storage!H20" +"Storage!H21" +"Storage!H22" +"Storage!H23" +"Storage!H24" +"Storage!H25" +"Storage!H26" +"Storage!H27" +"Storage!H28" +"Storage!H29" +"Storage!H30" +"Storage!H31" +"Storage!H32" +"Storage!H33" +"Storage!H34" +"Storage!H35" +"Storage!H36" +"Storage!H37" +"Storage!H38" +"Storage!H39" +"Storage!H40" +"C150-SUM(C151:C153)" +"+C147-C154" +"D156+C156" +"E156+D158" +"SUM(C156:AH156)" +"AI147" +"AH158" +"C164-C165" +"SUM(C10:AH10)" +"C168/(31-COUNT(C9:AG9))" +"AI154" +"AI168-AI169" +"C8" +"26000+41643" +"90000+20000" +"7500+1000+650+888+1200" +"C179" +"U180" +"40892+26954-30000" +"28237+10000+93035" +"U186" +"C8" +"C278-C250-C248-C237-C251-C252-C253-C254-C255-C256-C257-C258-C259-C260-C277-C261-C262-C263-C264-C265-C266-C267-C268-C269-C270-C271-C272-C273" +"AI278-AI250-AI248-AI237-AI251-AI252-AI253-AI254-AI255-AI256-AI257-AI258-AI259-AI260-AI261-AI262-AI263-AI264-AI265-AI266-AI267-AI268-AI269-AI270-AI271-AI272-AI273-AI274-AI275-AI276-AI277" +"35000+15000" +"15000+10000" +"13320+1680" +"90000-12200" +"90000-12200-5000" +"25000+10000" +"0+25000" +"11500-5000" +"SUM(C204:C277)" +"SUM(U204:U253)" +"U204" +"15900-13000" +"22563+10096" +"22648+10101" +"21062+10101" +"24410+10098" +"22546+10098" +"20054+10104" +"21869+10098" +"19608+10096" +"17815+10098" +"15051+9343" +"18757+10104" +"21836+10096" +"19369+10169" +"19283+10167" +"13570+10166" +"26286+10167" +"23502+10171" +"10480+11920" +"10099+11920" +"12639+11920" +"12213+11919" +"12436+11920" +"9645+11919" +"11499+11926" +"10844+11921" +"10465+11919" +"11259+11921" +"11326+11924" +"10921+11926" +"10780+11920" +"11183+11924" +"11428+11921" +"12049+11925" +"12241+11925" +"10174-10000" +"B3-B31" +"-20000+40000" +"-20000-20000+20000+20000" +"B9" +"SUM(B3:B12)" +"SUM(B16:B17)" +"B13-B18" +"SUM(E19:E20)+E13" +"IF((-(B21-B31)+H3)<0,0,(-(B21-B31)+H3))" +"IF(B21-H4<0,0,B21-H4)" +"IF(B3-K3<0,0,B3-K3)" +"K8-L8" +"AVERAGE(D9:I9)" +"SUM(K8:K40)" +"K42-L42" +"'GC Recon'!A4" +"B8+1" +"'GC Recon'!C$147" +"SUM(B10:AG10)" +"'GC Recon'!AD150" +"SUM(B12:B19)" +"B10-B12-SUM(B13:B19)" +"AH20" +"B32-B33-B34" +"B36/(30-COUNT(B10:AF10))" +"'GC Recon'!L189" +"L46" +"'GC Recon'!L204" +"'GC Recon'!L218" +"-(15357+11019+4655-5955)" +"'GC Recon'!L226" +"'GC Recon'!P314+'GC Recon'!#REF!+'GC Recon'!P316" +"'GC Recon'!Q314" +"Storage!H115" +"Storage!H116" +"Storage!H132" +"Storage!H133" +"'GC Recon'!S372" +"Storage!H166" +"-8564-680" +"-50000+35000" +"-69583+29583" +"-80000+2369" +"-70000+10000" +"-15000+35000" +"Storage!A5" +"C11-G11" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F25)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F25)" +"SUM(F34:F38)" +"Q57" +"Q59" +"Q60" +"ROUND(C17*1.03,0)" +"IF(B17-D17>0,B17-D17,0)" +"ROUND(B17*1.03,0)" +"IF(C17-F17>0,C17-F17,0)" +"(B17-E17)" +"E17" +"SUM($L$11-0.04)" +"P17-0.02" +"ROUND(L17*J17,2)" +"ROUND(K17*I17,2)" +"SUM(M17:N17)" +"P17-0.05" +"IF($L$11-Q17>0,$L$11-Q17,0)" +"IF(Q17-$L$11>0,Q17-$L$11,0)" +"ROUND(R17*H17,2)" +"ROUND(S17*H17,2)" +"X17" +"($E$7+$H$59)*Y17" +"SUM(B17:B47)" +"SUM(F17:F48)" +"I48" +"N48" +"C48-H48" +"W48" +"J48" +"M48" +"H48" +"U48" +"T48" +"SUM(M50:M51)" +"J53-M54" +"SUM(I48:J48)" +"SUM(K50:K52)" +"-Y48" +"J53-M54-Q52" +"($E$7+$C$59)*B60" +"X17" +"($E$7+$H$59)*F60" +"($E$7+$N$59)*M60" +"($E$7+$P$59)*O60" +"B60+D60+F60+I60+K60+M60+O60" +"C60+E60+H60+J60+L60+N60+P60" +"K53" +"N54" +"V62-X62" +"SUM(Y62:Y65)" +"($E$7+$L$59)*K84" +"SUM(I60:I89)" +"R91/Q91" +"+'[1]Purchase.Sales Summary'!A3" +"+I6-0.05" +"SUM(C10:F10)" +"G10-B10" +"$I$6" +"IF(G10*1.03>B10,B10,G10*1.03)" +"+I10-0.04" +"+K10*L10" +"+B10-K10" +"+J10-0.02" +"+K10+N10" +"IF(ISERR(S10/Q10),0,S10/Q10)" +"+C10" +"IF(B10>0,T10,""0"")" +"+I10-0.05" +"IF(B10=0,""0"", T10*V10)" +"IF(B10=0,T10,""0"")" +"+J10-0.1" +"+C10" +"+AA10*$AB$6" +"+Z10-AB10" +"(+B10-D10-F10)*0.92" +"+D10" +"+I10-0.06" +"+E10" +"+I10-0.0375" +"+F10" +"+I10-0.0825" +"AM10*AN10" +"+T10+AG10+AJ10+AM10" +"+W10+Z10+AI10+AL10+AO10" +"I$6-0.06" +"S10" +"+Q10" +"+W10+Z10+AI10+AL10" +"+U10+X10+AG10+AJ10" +"+AA10" +"+AF10" +"+AD10" +"AU10" +"-AV10+AX10-BD10" +"(+AX10+BB10)-AV10-AZ10-BD10" +"A10 + 1" +"+J15+0.04" +"+W15+Z15+AI15+AL15+AO15" +"+U15+X15+AG15+AJ15+AM15" +"SUM(B10:B40)" +"SUM(U9:U40)" +"IF(ISERR(X44/T41),0,X44/T41)" +"AU41/AS41" +"+Q41-B41" +"+C41-T41" +"+D41-AG41" +"+E41-AJ41" +"+F41-AM41" +"+G41-AP41" +"804695.85+318310.7" +"1578268+266408.66" +"+F10" +"+'[1]HPL Agreement'!BE41" +"E24" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F25)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F25)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F25)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F25)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F25)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F25)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F25)" +"SUM(F34:F38)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"B5-0.05" +"F7-$C$6" +"C7*$C$6" +"D7*F7" +"$C$6-F7-0.05" +"N7-O7" +"Q7-S7-T7-U7" +"3000-318" +"W11*$C$6" +"W11*(F11-0.05)" +"500-30" +"8682-7000-5000" +"7967-C16" +"8000-533" +"7611-C17" +"8000-889" +"7846-C18" +"8000-654" +"7681-C19" +"8000-819" +"886-C20" +"N21-C21-7000" +"AVERAGE(F7:F35)" +"SUM(H7:H36)" +"SUM(Y11:Y37)" +"SUM(H37:J37)" +"SUM(T37:U37)" +"IF(C12-SUM(D12:H12)=0,"" "",""Out of Balance!"")" +"60000-7800-20000-15000" +"45000-7800" +"IF(C12-SUM(D12:I12)=0,"" "",""Out of Balance!"")" +"F12" +"40800-5000" +"32800+4000" +"IF(C46-SUM(D46:H46)=0,"" "",""Out of Balance!"")" +"IF(C12-SUM(D12:I12)=0,"" "",""Out of Balance!"")" +"F12" +"IF(C42-SUM(D42:H42)=0,"" "",""Out of Balance!"")" +"IF(C12-SUM(D12:J12)=0,"" "",""Out of Balance!"")" +"F12" +"A12+1" +"C36*4/24" +"C37-SUM(E37:J37)" +"A36+1" +"E36" +"C42" +"IF(C46-SUM(D46:H46)=0,"" "",""Out of Balance!"")" +"IF(C12-SUM(D12:J12)=0,"" "",""Out of Balance!"")" +"F12" +"7800*3" +"IF(C43-SUM(D43:H43)=0,"" "",""Out of Balance!"")" +"IF(C12-SUM(D12:J12)=0,"" "",""Out of Balance!"")" +"F12" +"30000-10545" +"19455-8500" +"30000-7400" +"IF(C44-SUM(D44:H44)=0,"" "",""Out of Balance!"")" +"IF(C12-SUM(D12:J12)=0,"" "",""Out of Balance!"")" +"F12" +"IF(C44-SUM(D44:H44)=0,"" "",""Out of Balance!"")" +"IF(C12-SUM(D12:J12)=0,"" "",""Out of Balance!"")" +"F12" +"IF(C42-SUM(D42:H42)=0,"" "",""Out of Balance!"")" +"IF(C12-SUM(D12:J12)=0,"" "",""Out of Balance!"")" +"F12" +"IF(C42-SUM(D42:H42)=0,"" "",""Out of Balance!"")" +"IF(C12-SUM(D12:J12)=0,"" "",""Out of Balance!"")" +"F12" +"IF(C42-SUM(D42:H42)=0,"" "",""Out of Balance!"")" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +" SUM(C11*E11)" +" SUM(C11-F11)*G11" +" SUM(C11-F11-H11)" +" SUM(I11*J11)" +" SUM(I11-K11)" +"SUM(C59:C63)" +" SUM(C11:C85)-C59-C60-C61-C62-C63" +" SUM(F11:F85)--F60-F61-F62-F63" +"SUM(K11:K85)" +"K18*L18" +"K18*31" +"L18" +"SUM(K18:K29)" +"SUM(P18:P30)" +"M31*Q31" +"M31-R31" +"K34*L34*J34" +"(K37*L37*J37)-1" +"SUM(K34:K43)" +"SUM(K47:K122)" +"M124-O124" +"SUM(K126:K151)" +"SUM(P126:P152)" +"K157+K158" +"SUM(K163:K176)" +" SUM(C11*E11)" +" SUM(C11-F11)*G11" +" SUM(C11-F11-H11)" +" SUM(I11*J11)" +" SUM(I11-K11)" +"SUM(C59:C63)" +" SUM(C11:C85)-C59-C60-C61-C62-C63" +" SUM(F11:F85)--F60-F61-F62-F63" +"SUM(K11:K85)" +"K18*L18" +"K18*31" +"L18" +"SUM(K18:K29)" +"SUM(P18:P30)" +"M31*Q31" +"M31-R31" +"K34*L34*J34" +"(K37*L37*J37)-1" +"SUM(K34:K43)" +"SUM(K47:K122)" +"M124-O124" +"SUM(K126:K151)" +"SUM(P126:P152)" +"K157+K158" +"SUM(K163:K176)" +"+E3" +"+W5-U5" +"+W5-V5" +"5250-2017" +"9277+6597" +"45177+214" +"46496+555" +"1912-17" +"649-87" +"4564" +"4793" +"37199-344" +"35364-98" +"958+45" +"563+395" +"5192-169" +"3705+745" +"6778-1435" +"23+545" +"782+33" +"617+26" +"385+16" +"209+9" +"224+9" +"448+19" +"COUNTA(H6:H610)" +"SUBTOTAL(9,Q5:Q611)" +"SUBTOTAL(9,Y6:Y611)" +"65518/30" +"SUM(R612:R637)" +"+N641" +"+R641" +"+B5+C5" +"+B5/$D$31*$J$32" +"+B5+F5+I5" +"-171-705" +"-25-46-1137" +"-1500" +"SUM(B5:B30)" +"+B31/D31" +"+C31/D31" +"+G31+F31" +"+D60-G32" +"+$D40*B$32" +"+D46" +"SUM(D35:D46)" +"SUM(D48:D58)" +"SUM(B35:B59)" +"SUM(G46:G59)" +"+B31+(B32*G60)" +"+C31+(C32*G60)" +"+C63+B63" +"+B31+B60" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"N7*30" +"N8*31" +"AVERAGE(N7:N13)" +"SUM(O7:O13)" +"SUM(P7:P14)" +"O15/214" +"30000*31" +"30000*28" +"+N26*31" +"+N27*30" +"SUM(G17:G29)" +"AVERAGE(N19:N30)" +"SUM(O19:O30)" +"O32/365" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"SUM(F6:F22)" +"SUM(F6:F23)" +"SUM(F6:F24)" +"SUM(F6:F26)" +"SUM(F6:F26)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"H8*J8" +"J15" +"-5*3*150" +"SUM(L3:L19)" +"L20/A25" +"SUM(D4:D25)" +"SUM(V29:V30)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"SUM(C14,F14,I14,L14,O14,R14,V14,Y14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14,BJ14,BN14)" +"(C14*D14)+(F14*G14)+(I14*J14)+(L14*M14)+(O14*P14)+(R14*S14)+(V14*W14+Y14*Z14+AB14*AC14+AE14*AF14+AH14*AI14+AK14*AL14+AN14*AO14+AQ14*AR14+AT14*AU14+AW14*AX14+AZ14*BA14+BC14*BD14)+(CB14*BG14)+(SUM(V14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14)*BH14)+(BJ14*BK14)+(BN14*BO14)" +"(BG14*25000)+((2.43-0.0365)*25000)+(20000*2.401)" +"BS14-BU14" +"SUM(C14,F14,I14,L14,O14,R14)" +"C14*D14+F14*G14+I14*J14+L14*M14+O14*P14+R14*S14" +"SUM(V14,Y14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14)" +"V14*W14+Y14*Z14+AB14*AC14+AE14*AF14+AH14*AI14+AK14*AL14+AN14*AO14+AQ14*AR14+AT14*AU14+AW14*AX14+AZ14*BA14+BC14*BD14" +"CB14*BG14" +"SUM(V14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14)*BH14" +"SUM(CC14:CE14)" +"SUM(BJ14,BN14)" +"BJ14*BK14+BN14*BO14" +"Y14" +"SUM(C14:C45)" +"SUM(BY46,CB46,CH46)" +"CF46+BZ46+CI46" +"C14" +"C56*D56+F56*G56+I56*J56+L56*M56+O56*P56+R56*S56+V56*W56+Y56*Z56+AB56*AC56+AE56*AF56+AH56*AI56+AK56*AL56+AN56*AO56+AQ56*AR56+AT56*AU56+AW56*AX56+AZ56*BA56+BC56*BD56+BJ56*BK56+BN56*BO56" +"SUM(C56,F56,I56,L56,O56,R56,V56,Y56,AB56,AE56,AH56,AK56,AN56,AQ56,AT56,AW56,AZ56,BC56)" +"C56*D56+F56*G56+I56*J56+L56*M56+O56*P56+R56*S56+V56*W56+Y56*Z56+AB56*AC56+AE56*AF56+AH56*AI56+AK56*AL56+AN56*AO56+AQ56*AR56+AT56*AU56+AW56*AX56+AZ56*BA56+BC56*BD56" +"(C56*E56+F56*H56+I56*K56+L56*N56+O56*Q56+R56*T56+V56*X56+Y56*AA56+AB56*AD56+AE56*AG56+AH56*AJ56+AK56*AM56+AN56*AP56+AQ56*AS56+AT56*AV56+AW56*AY56+AZ56*BB56+BC56*BE56)/100-CC56*0.01" +"BY56-45000" +"SUM(BJ56,BN56)" +"BY56-CB56-CC56-SUM(I98,L98,O98,R98,V98,Y98,AB98,AE98,AH98,AK98,AN98,AQ98,AT98,AW98,AZ98,BC98)" +"BS14+BS56-(I98*J98+L98*M98+O98*P98+R98*S98+V98*W98+Y98*Z98+AB98*AC98+AE98*AF98+AH98*AI98+AK98*AL98+AN98*AO98+AQ98*AR98+AT98*AU98+AW98*AX98+AZ98*BA98+BC98*BD98)" +"MAX(BR14,BR56,C98)*E98+D98" +"SUM(I98,L98,O98,R98,V98,Y98,AB98,AE98,AH98,AK98,AN98,AQ98,AT98,AW98,AZ98,BC98)" +"I98*J98+L98*M98+O98*P98+R98*S98+V98*W98+Y98*Z98+AB98*AC98+AE98*AF98+AH98*AI98+AK98*AL98+AN98*AO98+AQ98*AR98+AT98*AU98+AW98*AX98+AZ98*BA98+BC98*BD98" +"BY46" +"BZ46" +"IF(D135=BY46,"""",""Volume out of Balance"")" +"IF(F135=BZ46,"""",""Dollars out of Balance"")" +"CB46" +"CF46" +"CH46" +"CI46" +"BY88" +"BZ88" +"CE88" +"CF88" +"BY130" +"BZ130" +"C130" +"F130" +"CB88" +"CC88" +"SUM(D135:D137)-SUM(D142:D143)-SUM(D145:D147)" +"IF(-SUM(F135:F140)+SUM(F142:F147)=D139*0.04,"" "",""$ Out of Balance"")" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I15)" +"SUM(I19:I30)" +"SUM(I34:AM34)*E34" +"I19" +"SUM(I43:AM43)*F43" +"I10" +"I11+I23" +"I26" +"I14" +"I15+I29" +"I30" +"SUM(I43:I57)" +"I58-(I43*$F43+I44*$F44+I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I50*$F50+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56)-I57*$F57-I73-I76-I79-I82-I85" +"AP16+AP31+AP34+AP37+AP58+AP61+AP64-AP73-AP76-AP79-AP82-AP85+((SUM(I58:AM58,I61:AM61,I64:AM64)-SUM(I57:AM57))*G70)" +"AO16" +"AO31" +"SUM(AO33:AO39)" +"AO58" +"SUM(AO60:AO66)" +"SUM(AO72:AO85)" +"AO70" +"AQ58" +"-AO57" +"SUM(AO89:AO91)-SUM(AO96:AO97)-AO99-AO100" +"-(SUM(AP89:AP94)-SUM(AP96:AP97))" +"I7+1" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69),SUM(AO33:AO41,AO17))*G73)" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO117-AO118" +"-(SUM(AP107:AP112)-SUM(AP114:AP115))" +"MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO70),SUM(AO17,AO33,AO34:AO42))*0.04" +"'GC Recon'!A4" +"-34198+10000" +"5820+8748" +"D10" +"F10" +"C10" +"C11-30000" +"D12-H12" +"-160660-9000+10000" +"C20+25000-15174" +"-160000-5774" +"-103584+20000" +"-85000-21384+20000" +"-34702+15000+3231+3231+15000-9000+5000" +"14707-10000-9352" +"-35716+12000-7500" +"C24-5750" +"D25+L25" +"C25-50000" +"-160228+10000+23000-8000-5750" +"-185781-6500+3000" +"SUM(D10:D40)" +"D42-H42" +"C8+1" +"IF(C10=0,"" "",1)" +"Storage!D10" +"Storage!D11" +"Storage!D12" +"Storage!D13" +"Storage!D14" +"Storage!D15" +"Storage!D16" +"Storage!D17" +"Storage!D18" +"Storage!D19" +"Storage!D20" +"Storage!D21" +"Storage!D22" +"Storage!D23" +"Storage!D24" +"Storage!D25" +"Storage!D26" +"Storage!D27" +"Storage!D28" +"Storage!D29" +"Storage!D30" +"Storage!D31" +"Storage!D32" +"Storage!D33" +"Storage!D34" +"Storage!D35" +"Storage!D36" +"Storage!D37" +"Storage!D38" +"Storage!D39" +"Storage!D40" +"C181-C192" +"C184-C195" +"C183-C194" +"C180-C191" +"C187-C197" +"C186-C196" +"C188-C198" +"SUM(O24:O40)" +"SUM(C43:C60)" +"SUM(C63:C138)" +"SUM(Q65:Q138)" +"C204-C283" +"SUM(C142:C144)" +"SUM(K142:K145)" +"-11000-3000-5000" +"7080-15000" +"2689+5000" +"SUM(C144:AH144)" +"SUM(C10:C22)+C23+C42+C62+C141" +"Storage!G10" +"Storage!H11" +"Storage!H12" +"Storage!H13" +"Storage!H14" +"Storage!H15" +"Storage!H16" +"Storage!H17" +"Storage!H18" +"Storage!H19" +"Storage!H20" +"Storage!H21" +"Storage!H22" +"Storage!H23" +"Storage!H24" +"Storage!H25" +"Storage!H26" +"Storage!H27" +"Storage!H28" +"Storage!H29" +"Storage!H30" +"Storage!H31" +"Storage!H32" +"Storage!H33" +"Storage!H34" +"Storage!H35" +"Storage!H36" +"Storage!H37" +"Storage!H38" +"Storage!H39" +"Storage!H40" +"C150-SUM(C151:C153)" +"+C147-C154" +"D156+C156" +"E156+D158" +"SUM(C156:AH156)" +"AI147" +"AH158" +"C164-C165" +"SUM(C10:AH10)" +"C168/(31-COUNT(C9:AG9))" +"AI154" +"AI168-AI169" +"C8" +"26000+41643" +"90000+20000" +"7500+1000+650+888+1200" +"C179" +"U180" +"40892+26954-30000" +"28237+10000+93035" +"U186" +"C8" +"C278-C250-C248-C237-C251-C252-C253-C254-C255-C256-C257-C258-C259-C260-C277-C261-C262-C263-C264-C265-C266-C267-C268-C269-C270-C271-C272-C273" +"AI278-AI250-AI248-AI237-AI251-AI252-AI253-AI254-AI255-AI256-AI257-AI258-AI259-AI260-AI261-AI262-AI263-AI264-AI265-AI266-AI267-AI268-AI269-AI270-AI271-AI272-AI273-AI274-AI275-AI276-AI277" +"35000+15000" +"15000+10000" +"13320+1680" +"90000-12200" +"90000-12200-5000" +"25000+10000" +"0+25000" +"11500-5000" +"SUM(C204:C277)" +"SUM(U204:U253)" +"U204" +"15900-13000" +"22563+10096" +"22648+10101" +"21062+10101" +"24410+10098" +"22546+10098" +"20054+10104" +"21869+10098" +"19608+10096" +"17815+10098" +"15051+9343" +"18757+10104" +"21836+10096" +"19369+10169" +"19283+10167" +"13570+10166" +"26286+10167" +"23502+10171" +"10480+11920" +"10099+11920" +"12639+11920" +"12213+11919" +"12436+11920" +"9645+11919" +"11499+11926" +"10844+11921" +"10465+11919" +"11259+11921" +"11326+11924" +"10921+11926" +"10780+11920" +"11183+11924" +"11428+11921" +"12049+11925" +"12241+11925" +"10174-10000" +"B3-B31" +"-20000+40000" +"-20000-20000+20000+20000" +"B9" +"SUM(B3:B12)" +"SUM(B16:B17)" +"B13-B18" +"SUM(E19:E20)+E13" +"IF((-(B21-B31)+H3)<0,0,(-(B21-B31)+H3))" +"IF(B21-H4<0,0,B21-H4)" +"IF(B3-K3<0,0,B3-K3)" +"AVERAGE(D8:I8)" +"K8-L8" +"SUM(K8:K28)" +"K30-L30" +"SUM(K34:K36)" +"'GC Recon'!A4" +"B8+1" +"'GC Recon'!C$147" +"SUM(B10:AG10)" +"'GC Recon'!AD150" +"SUM(B12:B19)" +"B10-B12-SUM(B13:B19)" +"AH20" +"B32-B33-B34" +"B36/(30-COUNT(B10:AF10))" +"'GC Recon'!L189" +"L46" +"'GC Recon'!L204" +"'GC Recon'!L218" +"-(15357+11019+4655-5955)" +"'GC Recon'!L226" +"'GC Recon'!P314+'GC Recon'!#REF!+'GC Recon'!P316" +"'GC Recon'!Q314" +"Storage!H115" +"Storage!H116" +"Storage!H132" +"Storage!H133" +"'GC Recon'!S372" +"Storage!H166" +"-8564-680" +"-50000+35000" +"-69583+29583" +"-80000+2369" +"-70000+10000" +"-15000+35000" +"Storage!A5" +"C11-G11" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"D16*F16" +"D16-H16" +"SUM(D16:D35)" +"+E3" +"+W5-U5" +"+W8-V8" +"4780-17" +"5250-2017" +"4321+425" +"9277+6597" +"45177+214" +"46496+555" +"1912-17" +"649-87" +"655-88" +"4564" +"4793" +"37199-344" +"35364-98" +"35958-347" +"958+45" +"563+395" +"5192-169" +"3056-17" +"4521-105" +"6778-1435" +"385+16" +"209+9" +"224+9" +"23+545" +"782+33" +"617+26" +"558+23" +"COUNTA(H6:H610)" +"SUBTOTAL(9,Q5:Q611)" +"SUBTOTAL(9,Y6:Y611)" +"65518/30" +"SUM(R612:R637)" +"+N641" +"+P641" +"+B5+C5" +"+B5/$D$31*$J$32" +"+B5+F5+I5" +"-171-705" +"-25-46-1137" +"-1500" +"SUM(B5:B30)" +"+B31/D31" +"+C31/D31" +"+G31+F31" +"+D60-G32" +"+$D40*B$32" +"+D46" +"SUM(D35:D46)" +"SUM(D48:D58)" +"SUM(B35:B59)" +"SUM(G46:G59)" +"+B31+(B32*G60)" +"+C31+(C32*G60)" +"+C63+B63" +"+B31+B60" +" SUM(C11*E11)" +" SUM(C11-F11)*G11" +" SUM(C11-F11-H11)" +" SUM(I11*J11)" +" SUM(I11-K11)" +"+G15*C15" +"SUM(C59:C63)" +" SUM(C11:C85)-C59-C60-C61-C62-C63" +" SUM(F11:F85)--F60-F61-F62-F63" +"K16*L16" +"K16*31" +"L16" +"SUM(K16:K27)" +"SUM(P16:P28)" +"M29*Q29" +"M29-R29" +"K32*L32*J32" +"K33*L33*J33-1" +"(K35*L35*J35)" +"(K36*L36*J36)-1" +"SUM(K32:K41)" +"SUM(K45:K120)" +"M122-O122" +"SUM(K124:K149)" +"SUM(P124:P150)" +"K155+K156" +"SUM(K161:K175)" +"SUM(K163:K176)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"N7*30" +"N8*31" +"AVERAGE(N7:N13)" +"SUM(O7:O13)" +"SUM(P7:P14)" +"O15/214" +"30000*31" +"30000*28" +"20000*31" +"+N26*31" +"+N27*30" +"SUM(G17:G29)" +"AVERAGE(N19:N30)" +"SUM(O19:O30)" +"O32/365" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"SUM(F6:F22)" +"SUM(F6:F23)" +"SUM(F6:F24)" +"SUM(F6:F26)" +"SUM(F6:F26)" +"SUM(F6:F32)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"SUBTOTAL(9,AD3:AD9)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"'GC Recon'!A4" +"-34198+10000" +"5820+8748" +"D10" +"F10" +"C10" +"C11-30000" +"D12-H12" +"-160660-9000+10000" +"C20+25000-15174" +"-160000-5774" +"-103584+20000" +"-85000-21384+20000" +"-34702+15000+3231+3231+15000-9000+5000" +"14707-10000-9352" +"-35716+12000-7500" +"C24-5750" +"D25+L25" +"C25-50000" +"-160228+10000+23000-8000-5750" +"-185781-6500+3000" +"SUM(D10:D40)" +"D42-H42" +"C8+1" +"IF(C10=0,"" "",1)" +"Storage!D10" +"Storage!D11" +"Storage!D12" +"Storage!D13" +"Storage!D14" +"Storage!D15" +"Storage!D16" +"Storage!D17" +"Storage!D18" +"Storage!D19" +"Storage!D20" +"Storage!D21" +"Storage!D22" +"Storage!D23" +"Storage!D24" +"Storage!D25" +"Storage!D26" +"Storage!D27" +"Storage!D28" +"Storage!D29" +"Storage!D30" +"Storage!D31" +"Storage!D32" +"Storage!D33" +"Storage!D34" +"Storage!D35" +"Storage!D36" +"Storage!D37" +"Storage!D38" +"Storage!D39" +"Storage!D40" +"C181-C192" +"C184-C195" +"C183-C194" +"C180-C191" +"C187-C197" +"C186-C196" +"C188-C198" +"SUM(O24:O40)" +"SUM(C43:C60)" +"SUM(C63:C138)" +"SUM(Q65:Q138)" +"C204-C283" +"SUM(C142:C144)" +"SUM(K142:K145)" +"-11000-3000-5000" +"7080-15000" +"2689+5000" +"SUM(C144:AH144)" +"SUM(C10:C22)+C23+C42+C62+C141" +"Storage!G10" +"Storage!H11" +"Storage!H12" +"Storage!H13" +"Storage!H14" +"Storage!H15" +"Storage!H16" +"Storage!H17" +"Storage!H18" +"Storage!H19" +"Storage!H20" +"Storage!H21" +"Storage!H22" +"Storage!H23" +"Storage!H24" +"Storage!H25" +"Storage!H26" +"Storage!H27" +"Storage!H28" +"Storage!H29" +"Storage!H30" +"Storage!H31" +"Storage!H32" +"Storage!H33" +"Storage!H34" +"Storage!H35" +"Storage!H36" +"Storage!H37" +"Storage!H38" +"Storage!H39" +"Storage!H40" +"C150-SUM(C151:C153)" +"+C147-C154" +"D156+C156" +"E156+D158" +"SUM(C156:AH156)" +"AI147" +"AH158" +"C164-C165" +"SUM(C10:AH10)" +"C168/(31-COUNT(C9:AG9))" +"AI154" +"AI168-AI169" +"C8" +"26000+41643" +"90000+20000" +"7500+1000+650+888+1200" +"C179" +"U180" +"40892+26954-30000" +"28237+10000+93035" +"U186" +"C8" +"C278-C250-C248-C237-C251-C252-C253-C254-C255-C256-C257-C258-C259-C260-C277-C261-C262-C263-C264-C265-C266-C267-C268-C269-C270-C271-C272-C273" +"AI278-AI250-AI248-AI237-AI251-AI252-AI253-AI254-AI255-AI256-AI257-AI258-AI259-AI260-AI261-AI262-AI263-AI264-AI265-AI266-AI267-AI268-AI269-AI270-AI271-AI272-AI273-AI274-AI275-AI276-AI277" +"35000+15000" +"15000+10000" +"13320+1680" +"90000-12200" +"90000-12200-5000" +"25000+10000" +"0+25000" +"11500-5000" +"SUM(C204:C277)" +"SUM(U204:U253)" +"U204" +"15900-13000" +"22563+10096" +"22648+10101" +"21062+10101" +"24410+10098" +"22546+10098" +"20054+10104" +"21869+10098" +"19608+10096" +"17815+10098" +"15051+9343" +"18757+10104" +"21836+10096" +"19369+10169" +"19283+10167" +"13570+10166" +"26286+10167" +"23502+10171" +"10480+11920" +"10099+11920" +"12639+11920" +"12213+11919" +"12436+11920" +"9645+11919" +"11499+11926" +"10844+11921" +"10465+11919" +"11259+11921" +"11326+11924" +"10921+11926" +"10780+11920" +"11183+11924" +"11428+11921" +"12049+11925" +"12241+11925" +"10174-10000" +"B3-B31" +"-20000+40000" +"-20000-20000+20000+20000" +"B9" +"SUM(B3:B12)" +"SUM(B16:B17)" +"B13-B18" +"SUM(E19:E20)+E13" +"IF((-(B21-B31)+H3)<0,0,(-(B21-B31)+H3))" +"IF(B21-H4<0,0,B21-H4)" +"IF(B3-K3<0,0,B3-K3)" +"AVERAGE(D8:I8)" +"K8-L8" +"SUM(K8:K33)" +"K35-L35" +"SUM(K39:K40)" +"'GC Recon'!A4" +"B8+1" +"'GC Recon'!C$147" +"SUM(B10:AG10)" +"'GC Recon'!AD150" +"SUM(B12:B19)" +"B10-B12-SUM(B13:B19)" +"AH20" +"B32-B33-B34" +"B36/(30-COUNT(B10:AF10))" +"'GC Recon'!L189" +"L46" +"'GC Recon'!L204" +"'GC Recon'!L218" +"-(15357+11019+4655-5955)" +"'GC Recon'!L226" +"'GC Recon'!P314+'GC Recon'!#REF!+'GC Recon'!P316" +"'GC Recon'!Q314" +"Storage!H115" +"Storage!H116" +"Storage!H132" +"Storage!H133" +"'GC Recon'!S372" +"Storage!H166" +"-8564-680" +"-50000+35000" +"-69583+29583" +"-80000+2369" +"-70000+10000" +"-15000+35000" +"Storage!A5" +"C11-G11" +"NOW()" +"SUM(F18:F21)" +"SUM(F25:F26)" +"SUM(F35:F39)" +"VLOOKUP(D2,Lookup!$C$2:$D$6211,2,FALSE)" +"B1" +"LEFT(RIGHT(E2,LEN(E2)-FIND(""-"",E2,1)),4)" +"B1" +"+A1" +"239-E5-E7-E8-E9-E10-E11" +"SUM(E5:E11)" +"LEFT(RIGHT(E2,LEN(E2)-FIND(""-"",E2,1)),4)" +"B1" +"+A1" +"SUM(E5:E18)" +"+C4+D4" +"+H4-I4" +"+N4/M4" +"+E5-E4" +"+(E5-E4)/E5" +"MAX(C4:C369)" +"MIN(C4:C369)" +"D3-B3" +"SUM(C8+E8)" +"G8+I8" +"-SUM(E24+G24)" +"SUM(C8:C30)" +"D3*1.091+35" +"E3-D3" +"C3-E3" +"SUM(G3:G19)" +" SUM(C11*D11)" +" SUM(C11-E11)*F11" +" SUM(C11-E11-G11)" +" SUM(H11-J11)" +" SUM(C11:C96)" +"J12*K12" +"SUM(J12:J23)" +"M25*L25" +"L25-N25" +"J28*K28*I28" +"SUM(J28:J37)" +"SUM(J41:J114)" +"SUM(J118:J140)" +"J146+J147" +"SUM(J152:J165)" +"D16*F16" +"D16-H16" +"SUM(D16:D33)" +"+E3" +"+T5-R5" +"+T5-S5" +"8291+388" +"9277+52143" +"9277+6597" +"18531+8682+1348" +"1310+860" +"4786+28" +"8958+28" +"24936+6204" +"3418+1179" +"482+20" +"23+545" +"357+15" +"366+15" +"385+16" +"COUNTA(H6:H539)" +"SUBTOTAL(9,Q5:Q540)" +"SUBTOTAL(9,V6:V540)" +"65518/30" +"SUM(R541:R566)" +"+P570" +"+B5+C5" +"+B5/$D$31*$J$32" +"+B5+F5+I5" +"-171-705" +"-25-46-1137" +"-1500" +"SUM(B5:B30)" +"+B31/D31" +"+C31/D31" +"+G31+F31" +"+D60-G32" +"+$D40*B$32" +"+D46" +"SUM(D35:D46)" +"SUM(D48:D58)" +"SUM(B35:B59)" +"SUM(G46:G59)" +"+B31+(B32*G60)" +"+C31+(C32*G60)" +"+C63+B63" +"+B31+B60" +"SUM(D10:E10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"SUM(D17)" +"SUM(E20:E20)" +"D15+D18+D20" +"F15+F18" +"4000+0+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"+E3" +"+T5-R5" +"+T5-S5" +"8291+388" +"9277+52143" +"9277+6597" +"18531+8682+1348" +"1310+860" +"4786+28" +"8958+28" +"24936+6204" +"3418+1179" +"482+20" +"23+545" +"357+15" +"366+15" +"385+16" +"COUNTA(H6:H547)" +"SUBTOTAL(9,Q5:Q548)" +"SUBTOTAL(9,V6:V548)" +"65518/30" +"SUM(R549:R574)" +"+R578" +"+B5+C5" +"+B5/$D$31*$J$32" +"+B5+F5+I5" +"-171-705" +"-25-46-1137" +"-1500" +"SUM(B5:B30)" +"+B31/D31" +"+C31/D31" +"+G31+F31" +"+D60-G32" +"+$D40*B$32" +"+D46" +"SUM(D35:D46)" +"SUM(D48:D58)" +"SUM(B35:B59)" +"SUM(G46:G59)" +"+B31+(B32*G60)" +"+C31+(C32*G60)" +"+C63+B63" +"+B31+B60" +" SUM(C11*D11)" +" SUM(C11-E11)*F11" +" SUM(C11-E11-G11)" +" SUM(H11-J11)" +" SUM(C11:C96)" +"J12*K12" +"SUM(J12:J23)" +"M25*L25" +"L25-N25" +"J28*K28*I28" +"SUM(J28:J37)" +"SUM(J41:J114)" +"SUM(J118:J140)" +"J146+J147" +"SUM(J152:J165)" +"D16*F16" +"D16-H16" +"SUM(D16:D33)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +"+D6+E6" +"+G6+F6" +"SUM(D6:D7)" +"+'[1]CoOwner Vols'!O51" +"+E52" +"+'[1]CoOwner Vols'!O60" +"SUM(D10:D13)" +"+F18" +"SUM(D18:D20)" +"+I27" +"SUM(D23:D31)" +"+D43*C46" +"+C46-D46" +"+D43*C47" +"+C46+C47" +"++E46+E47" +"+D13" +"+E47" +"+E48-E50-E51" +"SUM(K13:K19)" +"+K23*(1-$R$23)" +"SUM(K23:K51)" +"SUM(N23:N51)" +"+M51-O51" +"+K52*(1-$R$24)" +"SUM(K52:K60)" +"SUM(N52:N60)" +"SUM(K23:K60)" +"+M60+M51" +"SUM(K64:K65)" +"SUM(K74:K76)" +"-0.15-0.11" +"+K77" +"SUM(K78:K79)" +"SUM(K74:K96)" +"SUM(K96,K74:K76)" +"SUM(K77:K95)" +"SUM(K100:K102)" +"+K106" +" SUM(C11*D11)" +" SUM(C11-E11)*F11" +" SUM(C11-E11-G11)" +" SUM(H11-J11)" +" SUM(C11:C96)" +"J12*K12" +"SUM(J12:J23)" +"M25*L25" +"L25-N25" +"J28*K28*I28" +"SUM(J28:J37)" +"SUM(J41:J114)" +"SUM(J118:J140)" +"J146+J147" +"SUM(J152:J165)" +"D16*F16" +"D16-H16" +"SUM(D16:D33)" +"+D7+E7" +"+H8+H9+H13+H15+H11+H12" +"+I11" +"SUM(D7:D15)" +" SUM(C11*D11)" +" SUM(C11-E11)*F11" +" SUM(C11-E11-G11)" +" SUM(H11-J11)" +" SUM(C11:C96)" +"J12*K12" +"SUM(J12:J23)" +"M25*L25" +"L25-N25" +"J28*K28*I28" +"SUM(J28:J37)" +"SUM(J41:J114)" +"SUM(J118:J140)" +"J146+J147" +"SUM(J152:J165)" +"D16*F16" +"D16-H16" +"SUM(D16:D33)" +" SUM(C8*D8)" +" SUM(C8-E8)" +"LEFT(RIGHT(E2,LEN(E2)-FIND(""-"",E2,1)),4)" +"B1" +"+A1" +" SUM(C11*D11)" +" SUM(C11-E11)*F11" +" SUM(C11-E11-G11)" +" SUM(H11-J11)" +" SUM(C11:C96)" +" SUM(C11*D11)" +" SUM(C11-E11)*F11" +" SUM(C11-E11-G11)" +" SUM(H11-J11)" +" SUM(C11:C96)" +" SUM(D8*E8)" +" SUM(D8-F8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +"NOW()" +"SUM(F18:F19)" +"SUM(F23:F26)" +"SUM(F32:F37)" +"C33-D33" +"B33" +"E6-E7" +"SUM(B3:B32)" +"NOW()" +"SUM(F18:F19)" +"SUM(F23:F26)" +"SUM(F32:F37)" +"D4" +"+F5" +"+F5" +"C196+C216" +"696.541-E11-E12" +"D7*1.1" +"D7*0.9" +"C123" +"65.7+96" +"73.512+94.368" +"74.712+42.511" +"73+105" +"65.7+60" +"C124+C200" +"38.325-5" +"C130+C202" +"26.165+1.377" +"C132+C203" +"C139+C204" +"90*1.05" +"90*0.95" +"C149+C207" +"30+25" +"1839.749/31" +"C148+C206" +"B77" +"[1]Dec!D14" +"D14*1.05" +"D14*0.95" +"C152+C208" +"C164+C210" +"F78-B77" +"C120" +"SUM(D7:D16)" +"C182+C212" +"D29" +"C183" +"C187+C215" +"D19+D18+D17" +"D41" +"D21" +"D21" +"D21-D20" +"E20-E21" +"+G20-G21" +"+(H20-H21)" +"38.059" +"D22+D25+D24" +"(B30+B31)/31" +"37.5+5+25" +"45+10" +"+I30-J30" +"-30+20" +"K196/1000" +"L78" +"J31+I35+J35+I37+J37" +"637.762+14-19.33-2.759-7.672-0.148-0.7+0.16-0.2+0.214" +"+F5" +"SUM(D36:D39)" +"SUM(F30:F39)" +"SUM(H30:H40)" +"6.345+0.18" +"12.1+7.8" +"6.533+3.5" +"15.5+10.7" +"SUM(B44:B76)" +"+B77+F77+D77" +"J77+L77" +"+$G$83*(E84/100)" +"SUM(F84:F87)" +"SUM(F91:F93)" +"C114-E114" +"(20*21)/31" +"1445+1+1500+1281" +"200+60" +"115" +"1+8000+677" +"SUM(C114:C195)" +"C195-E195" +"SUM(F203:F211)" +"SUM(C200:C215)" +"C196+C216" +"E196-C218" +"SUM(J234:J240)" +"K264" +"SUM(P244:P248)" +"22000+P252" +"P250+M254" +"M249-M252" +"M254+K264" +"SUM(J255:J264)" +"-M254-K264" +"SUM(J252:J265)" +"551878-11621" +"D4" +"+F5" +"+F5" +"C199+C219" +"D7*1.1" +"D7*0.9" +"C126" +"73+96" +"74.712+42.511" +"73+105" +"65.7+60" +"C127+C203" +"C133+C205" +"C135+C206" +"C142+C207" +"90*1.05" +"90*0.95" +"C152+C210" +"1839.749/31" +"C151+C209" +"B80" +"D14*1.05" +"D14*0.95" +"C155+C211" +"SUM(D16:D18)" +"240+3" +"C167+C213" +"F81-B80" +"C123" +"SUM(D7:D19)-D15" +"SUM(F7:F19)" +"C185+C215" +"D32" +"C186" +"C190+C218" +"D22+D21+D20" +"D44" +"D24" +"D24" +"D24-D23" +"E23-E24" +"+G23-G24" +"+(H23-H24)" +"D25+D28+D27" +"(B33+B34)/31" +"37.5+5+25" +"45+10" +"+I33-J33" +"-30+20" +"K199/1000" +"L81" +"J34+I38+J38+I40+J40" +"637.762+14-19.33-2.759-7.672-0.148-0.7+0.16-0.2+0.214" +"+F5" +"SUM(D39:D42)" +"SUM(F33:F42)" +"SUM(H33:H43)" +"SUM(B47:B79)" +"+B80+F80+D80" +"J80+L80" +"+$G$86*(E87/100)" +"SUM(F87:F90)" +"SUM(F94:F96)" +"C117-E117" +"1445+1+1500+1281" +"200+60" +"115" +"1+8000+677" +"SUM(C117:C198)" +"C198-E198" +"SUM(F206:F214)" +"SUM(C203:C218)" +"C199+C219" +"E199-C221" +"SUM(J237:J243)" +"K267" +"SUM(P247:P251)" +"22000+P255" +"P253+M257" +"M252-M255" +"M257+K267" +"SUM(J258:J267)" +"-M257-K267" +"SUM(J255:J268)" +"551878-11621" +"D4" +"+F5" +"+F5" +"C213+C233" +"736.504-E11-E12" +"D7*1.1" +"D7*0.9" +"C140" +"70+70" +"71.396+94.42" +"39.366+43.281" +"73+105" +"65.7+60" +"C141+C217" +"C147+C219" +"C149+C220" +"87.241+15+0.4" +"C156+C221" +"90*1.05" +"90*0.95" +"C166+C224" +"C165+C223" +"B94" +"D14*1.05" +"D14*0.95" +"C169+C225" +"SUM(D16:D18)" +"C181+C227" +"127+5" +"C137" +"C199+C229" +"C200" +"F95-B94" +"Jan!D16" +"C204+C232" +"SUM(D7:D19)-D15" +"SUM(G7:G19)" +"D32" +"D22+D21+D20" +"D44" +"D24" +"D24" +"D24+D25-D23" +"E24-E23+E25" +"F24-F23" +"+G23-G24" +"+(H23-H24)" +"D26+D28" +"-386.673*29" +"57.5+5" +"60+5+10+15+10" +"+I33-J33" +"10-30+10" +"K218/1000" +"L95" +"J34+I38+J38+I40+J40" +"+F5" +"SUM(D39:D42)" +"SUM(F33:F42)" +"SUM(H33:H43)" +"SUM(B47:B93)" +"+B94+F94+D94" +"J94+L94" +"+$G$100*(E101/100)" +"SUM(F101:F104)" +"SUM(F108:F110)" +"C131-E131" +"SUM(C131:C212)" +"C212-E212" +"SUM(K131:K217)" +"SUM(F220:F228)" +"SUM(C217:C232)" +"C213+C233" +"E213-C235" +"SUM(J256:J262)" +"K286" +"SUM(P261:P265)" +"22000+P269" +"P267+M271" +"M266-M269" +"M271+K286" +"SUM(J277:J286)" +"-M271-K286" +"SUM(J274:J287)" +"551878-11621" +"D4" +"+F5" +"+F5" +"C186+C206" +"736.504-E11-E12" +"D7*1.1" +"D7*0.9" +"C113" +"70+70" +"71.396+94.42" +"39.366+43.281" +"73+105" +"65.7+60" +"C114+C190" +"C120+C192" +"C122+C193" +"110+15+0.4" +"C129+C194" +"90*1.05" +"90*0.95" +"C139+C197" +"C138+C196" +"B67" +"D14*1.05" +"D14*0.95" +"C142+C198" +"SUM(D16:D18)" +"C154+C200" +"127+5" +"C110" +"C172+C202" +"C173" +"F68-B67" +"Jan!D16" +"C177+C205" +"SUM(D7:D19)-D15" +"SUM(G7:G19)" +"D32" +"D22+D21+D20" +"D44" +"D24" +"D24" +"D24+D25-D23" +"E24-E23+E25" +"F24-F23" +"+G23-G24" +"+(H23-H24)" +"D26+D28" +"57.5+5" +"60+5+10+15+10" +"+I33-J33" +"10-30+10" +"K191/1000" +"L68" +"J34+I38+J38+I40+J40" +"642.804+10+20+7" +"+F5" +"SUM(D39:D42)" +"SUM(F33:F42)" +"SUM(H33:H43)" +"SUM(B47:B66)" +"+B67+F67+D67" +"J67+L67" +"+$G$73*(E74/100)" +"SUM(F74:F77)" +"SUM(F81:F83)" +"C104-E104" +"SUM(C104:C185)" +"C185-E185" +"SUM(K104:K190)" +"SUM(F193:F201)" +"SUM(C190:C205)" +"C186+C206" +"E186-C208" +"SUM(J229:J235)" +"K259" +"SUM(P234:P238)" +"22000+P242" +"P240+M244" +"M239-M242" +"M244+K259" +"SUM(J250:J259)" +"-M244-K259" +"SUM(J247:J260)" +"551878-11621" +"D4" +"+F5" +"+F5" +"C186+C206" +"736.504-E11-E12" +"D7*1.1" +"D7*0.9" +"C113" +"70+70" +"71.396+94.42" +"39.366+43.281" +"73+105" +"65.7+60" +"C114+C190" +"C120+C192" +"C122+C193" +"110+15+0.4" +"C129+C194" +"90*1.05" +"90*0.95" +"C139+C197" +"C138+C196" +"B67" +"D14*1.05" +"D14*0.95" +"C142+C198" +"SUM(D16:D18)" +"C154+C200" +"127+5" +"C110" +"C172+C202" +"C173" +"F68-B67" +"Jan!D16" +"C177+C205" +"SUM(D7:D19)-D15" +"SUM(G7:G19)" +"D32" +"D22+D21+D20" +"D44" +"D24" +"D24" +"D24+D25-D23" +"E24-E23+E25" +"F24-F23" +"+G23-G24" +"+(H23-H24)" +"D26+D28" +"57.5+5" +"60+5+10+15+10" +"+I33-J33" +"10-30+10" +"K191/1000" +"L68" +"J34+I38+J38+I40+J40" +"642.804+10+20+7" +"+F5" +"SUM(D39:D42)" +"SUM(F33:F42)" +"SUM(H33:H43)" +"SUM(B47:B66)" +"+B67+F67+D67" +"J67+L67" +"+$G$73*(E74/100)" +"SUM(F74:F77)" +"SUM(F81:F83)" +"C104-E104" +"SUM(C104:C185)" +"C185-E185" +"SUM(K104:K190)" +"SUM(F193:F201)" +"SUM(C190:C205)" +"C186+C206" +"E186-C208" +"SUM(J229:J235)" +"K259" +"SUM(P234:P238)" +"22000+P242" +"P240+M244" +"M239-M242" +"M244+K259" +"SUM(J250:J259)" +"-M244-K259" +"SUM(J247:J260)" +"551878-11621" +"D4" +"+F5" +"+F5" +"C212+C232" +"(971.314*0.75)-E11-E12" +"D7*1.1" +"D7*0.9" +"C141" +"73+80" +"(1377.53/16)+(1021.561/16)" +"73+105" +"65.7+60" +"C142+C216" +"468.419/16" +"C147+C218" +"(522.842/20)+(34.12/20)+(12.038/20)+((149.835-20)/20)" +"C149+C219" +"100+15+0.4" +"+(255.899+1421.511)/16" +"C157+C220" +"+(640.222+799.778)/16-(37.452/16)" +"90*1.05" +"90*0.95" +"C167+C223" +"C166+C222" +"B95" +"Feb!D14" +"D14*1.05" +"D14*0.95" +"C170+C224" +"SUM(D16:D18)" +"C181+C226" +"C138" +"C198+C228" +"C199" +"F96-B95" +"C203+C231" +"SUM(D7:D19)-D15" +"SUM(G7:G19)" +"D32" +"D22+D21+D20" +"D44" +"D24" +"D24" +"D24+D25-D23" +"E24-E23+E25" +"F24-F23" +"+G23-G24" +"+(H23-H24)" +"D26+D28" +"B33/31" +"7.5+20+10+20+15+20+5" +"95-10+5" +"+I33-J33" +"25+10-30+20+10" +"K208/1000" +"L96" +"40+25+30" +"J34+I38+J38+I40+J40" +"+F5" +"SUM(D39:D42)" +"SUM(F33:F42)" +"SUM(H33:H43)" +"5+2.1+2-5" +"SUM(B47:B94)" +"+B95+F95+D95" +"J95+L95" +"+$G$101*(E102/100)" +"SUM(F102:F105)" +"SUM(F109:F111)" +"599+31" +"SUM(K132:K207)" +"SUM(C132:C211)" +"SUM(F221:F229)" +"SUM(C216:C231)" +"C212+C232" +"E214-C234" +"SUM(J240:J246)" +"K270" +"SUM(P262:P266)" +"SUM(J261:J270)" +"P268+M272" +"22000+P270" +"-M272-K270" +"SUM(J258:J271)" +"M267-M270" +"M272+K270" +"551878-11621" +"D4" +"+F5" +"+F5" +"C209+C229" +"(20767.228*0.75)/22-E11-E12" +"D7*1.1" +"D7*0.9" +"C138" +"73+80" +"(1524.828/21)+(1621.486/21)" +"73+105" +"65.7+60" +"C139+C213" +"731.463/21" +"C144+C215" +"31.723+10" +"(624.101/21)+(10.786/21)" +"C146+C216" +"100+15+0.4" +"+(323.906+2011.786+156)/21" +"C154+C217" +"+(840.032+66.778+1049.968+3.712)/21-(1.674/21)" +"90*1.05" +"90*0.95" +"C164+C220" +"30+20" +"C163+C219" +"B92" +"'Mar prebid'!D14" +"D14*1.05" +"D14*0.95" +"C167+C221" +"SUM(D16:D18)" +"C178+C223" +"C135" +"C195+C225" +"C196" +"F93-B92" +"C200+C228" +"SUM(D7:D19)-D15" +"SUM(G7:G19)" +"D32" +"D22+D21+D20" +"D44" +"D24" +"D24" +"D24+D25-D23" +"E24-E23+E25" +"F24-F23" +"+G23-G24" +"+(H23-H24)" +"D26+D28" +"B33/30" +"7.5+20+5+10" +"20+5+5+5+5+20" +"+I33-J33" +"5+10-30" +"K206/1000" +"L93" +"20+20+30+10+60" +"J34+I38+J38+I40+J40" +"700.302-3.543+10+5.174" +"+F5" +"SUM(D39:D42)" +"SUM(F33:F42)" +"SUM(H33:H43)" +"2.1" +"SUM(B47:B91)" +"+B92+F92+D92" +"J92+L92" +"+$G$98*(E99/100)" +"SUM(F99:F102)" +"SUM(F106:F108)" +"5455+6000-6000" +"20+10+29.167" +"SUM(K129:K205)" +"SUM(C129:C208)" +"SUM(F218:F226)" +"SUM(C213:C228)" +"C209+C229" +"E211-C231" +"SUM(J238:J244)" +"K268" +"SUM(P259:P263)" +"P265+M269" +"22000+P267" +"SUM(J259:J268)" +"-M269-K268" +"M264-M267" +"SUM(J256:J269)" +"M269+K268" +"551878-11621" +"D4" +"+F5" +"+F5" +"C214+C234" +"(20280.525*0.75)/22-E11-E12" +"D7*1.1" +"D7*0.9" +"C139" +"73+85" +"(1538.234/22)+(1841.558/22)" +"73+105" +"65.7+60" +"C140+C218" +"(529.546-8.263)/19" +"C145+C220" +"31.723+10" +"(660.659/22)+(20.811/22)+10" +"C147+C221" +"90+15+0.4" +"+(2074.026+39.511+271.7)/22" +"C155+C222" +"+(1098.402+17.843+0.289+881.598+116.092)/22-(15.509/22)" +"90*1.05" +"90*0.95" +"C167+C225" +"40+30" +"C166+C224" +"B93" +"'Mar prebid'!D14" +"D14*1.05" +"D14*0.95" +"C170+C226" +"SUM(D16:D18)" +"C182+C228" +"90+4" +"C136" +"C200+C230" +"C201" +"F94-B93" +"C205+C233" +"SUM(D7:D19)-D15" +"SUM(G7:G19)" +"D32" +"D22+D21+D20" +"D44" +"D24" +"D24" +"D24+D25-D23" +"E24-E23+E25" +"F24-F23" +"+G23-G24" +"+(H23-H24)" +"10+88.34-20-10" +"D26+D28" +"B33/30" +"7.5+20+15+15+15+5+5+10+5+5" +"15+15+15" +"+I33-J33" +"20+10-30" +"K212/1000" +"L94" +"10+20+20+10+10+20+25-15" +"J34+I38+J38+I40+J40" +"741.07-23-10" +"+F5" +"SUM(D39:D42)" +"SUM(F33:F42)" +"SUM(H33:H43)" +"2.825+7" +"SUM(B47:B92)" +"+B93+F93+D93" +"J93+L93" +"+$G$99*(E100/100)" +"SUM(F100:F103)" +"SUM(F107:F109)" +"SUM(K130:K211)" +"SUM(C130:C213)" +"SUM(F221:F229)" +"SUM(C218:C233)" +"C214+C234" +"E216-C236" +"SUM(J244:J250)" +"K274" +"SUM(P262:P266)" +"P268+M274" +"22000+P270" +"SUM(J265:J274)" +"M269-M272" +"-M274-K274" +"SUM(J262:J275)" +"M274+K274" +"551878-11621" +"D4" +"+F5" +"+F5" +"C226+C246" +"(18555.692*0.75)/21-E11-E12" +"D7*1.1" +"D7*0.9" +"C149" +"73+85" +"(1484.225/21)+(1954.867/21)" +"73+105" +"65.7+60" +"C150+C230" +"25+10" +"31.475+10" +"C155+C232" +"31+10" +"(88.576/21)+(505.701/21)+(70.139/21)+10" +"C157+C233" +"100+5+0.4" +"+(2136.132+109.248+0.4)/21" +"C165+C234" +"+(1050+15.085+0.943+840+73.945)/21-(18.555/21)" +"90*1.05" +"90*0.95" +"C177+C237" +"65+40" +"3680.677/30" +"C176+C236" +"B103" +"May!D14" +"D14*1.05" +"D14*0.95" +"C180+C238" +"SUM(D16:D18)" +"C192+C240" +"C146" +"C211+C242" +"C212" +"F104-B103" +"'Mar prebid'!D19" +"C217+C245" +"SUM(D7:D19)-D15" +"SUM(G7:G19)" +"D32" +"D22+D21+D20" +"D44" +"D24" +"D24" +"D24+D25-D23" +"E24-E23+E25" +"F24-F23" +"+G23-G24" +"+(H23-H24)" +"10+88.34-30-20+25" +"D26+D28" +"B33/30" +"7.5+20+5+5+10+20+10" +"5+5+2+5+10+5+5" +"10+10" +"+I33-J33" +"15-30" +"K224/1000" +"L104" +"20+20+10+20+10+5" +"J34+I38+J38+I40+J40" +"713.151-51.927+42.8-16.882+20-5.175+16.78-0.084-0.139-1-1.5-0.25-0.2" +"+F5" +"SUM(D39:D42)" +"SUM(F33:F42)" +"SUM(H33:H43)" +"3+1.225+1.2" +"SUM(B47:B102)" +"+B103+F103+D103" +"J103+L103" +"+$G$109*(E110/100)" +"SUM(F110:F113)" +"SUM(F117:F119)" +"SUM(K140:K223)" +"SUM(C140:C225)" +"SUM(F233:F241)" +"SUM(C230:C245)" +"C226+C246" +"E228-C248" +"SUM(J256:J262)" +"K286" +"SUM(P274:P278)" +"P280+M286" +"22000+P282" +"SUM(J277:J286)" +"M281-M284" +"-M286-K286" +"SUM(J274:J287)" +"M286+K286" +"551878-11621" +"NOW()" +"SUM(F18:F19)" +"SUM(F23:F26)" +"SUM(F32:F37)" +"NOW()" +"SUM(F18:F19)" +"SUM(F23:F26)" +"SUM(F32:F37)" +"NOW()" +"SUM(F18:F19)" +"SUM(F23:F25)" +"SUM(F31:F36)" +"NOW()" +"SUM(F18:F19)" +"SUM(F23:F26)" +"SUM(F32:F37)" +"C4*0" +"SUM(C4:D4)" +"G4+F4" +"H4*C4" +"(SUM(M4:Q4)*E4)+I4+R4" +"S4/E4" +"SUM(C4:C50)" +"I51/E51" +"SUM(D53:D53)" +"H53*D53" +"SUM(C53:C78)" +"SUM(C79,C51)" +"SUM(C86)" +"C4*-0.0043" +"SUM(C4:D4)" +"G4+F4" +"H4*C4" +"(SUM(M4:Q4)*E4)+I4+R4" +"S4/E4" +"SUM(C4)" +"I5/C5" +"C7*0" +"SUM(F6:G7)" +"SUM(C10:C44)" +"SUM(C5,C8,C45)" +"I47/E47" +"SUM(C54:C55)" +"SUM(C68:C70)" +"-123149+123149" +"SUM(C122:C125)" +"C129*-0.02" +"SUM(C47,C56,C60,C65,C75,C71,C81,C87,C93,C99,C105,C109,C115,C119,C126,C130,C134)" +"SUM(I47,I56,I60,I65,I71,I75,I81,I87,I93,I99,I105,I109,I115,I119,I126,I130,I134)" +"SUM(R47,R56,R65,R60,R71,R75,R81,R87,R93,R99,R105,R109,R115,R119,R126,R130,R134)" +"C4*-0.0043" +"SUM(C4:D4)" +"G4+F4" +"H4*C4" +"(SUM(M4:Q4)*E4)+I4+R4" +"S4/E4" +"SUM(C4)" +"I5/C5" +"C7*0" +"SUM(F6:G7)" +"SUM(C10:C50)" +"SUM(C5,C8,C51)" +"I53/E53" +"SUM(C56:C57)" +"SUM(C70:C72)" +"-123149+123149" +"SUM(C124:C127)" +"C131*-0.02" +"SUM(C53,C58,C62,C67,C77,C73,C83,C89,C95,C101,C107,C111,C117,C121,C128,C132,C136)" +"SUM(I53,I58,I62,I67,I73,I77,I83,I89,I95,I101,I107,I111,I117,I121,I128,I132,I136)" +"SUM(R53,R58,R67,R62,R73,R77,R83,R89,R95,R101,R107,R111,R117,R121,R128,R132,R136)" +"C4*-0.0043" +"SUM(C4:D4)" +"G4+F4" +"H4*C4" +"(SUM(M4:Q4)*E4)+I4+R4" +"S4/E4" +"SUM(C4)" +"I5/C5" +"C8*0" +"SUM(C8:C11)" +"SUM(C14:C43)" +"SUM(C5,C12,C44)" +"I46/E46" +"SUM(C56:C57)" +"93000-93000" +"SUM(C71:C73)" +"-123149+123149" +"C132*-0.02" +"SUM(C46,C58,C63,C68,C78,C74,C84,C90,C96,C102,C108,C112,C118,C122,C129,C133,C137)" +"SUM(I46,I58,I63,I68,I74,I78,I84,I90,I96,I102,I108,I112,I118,I122,I129,I133,I137)" +"SUM(R46,R58,R68,R63,R74,R78,R84,R90,R96,R102,R108,R112,R118,R122,R129,R133,R137)" +"TODAY()" +"NOMS!J2" +"NOMS!J48" +"E19*F19" +"G19*G27" +"J12*K12" +"SUM(J12:J23)" +"M25*L25" +"L25-N25" +"J28*K28*I28" +"SUM(J28:J37)" +"SUM(J41:J114)" +"SUM(J118:J140)" +"J146+J147" +"SUM(J152:J165)" +" SUM(C8*D8)" +" SUM(C8-E8)" +"NOW()" +"SUM(F18:F19)" +"SUM(F23:F25)" +"SUM(F31:F36)" +"+[1]SUMMARY!B5" +"+[1]SUMMARY!B5" +"+[1]SUMMARY!B5" +"+[1]SUMMARY!B5" +"+[1]SUMMARY!B5" +"+[1]SUMMARY!B5" +"+[1]SUMMARY!B5" +"SUM(E9:E57)" +"+F60" +"F59*F60" +"H60*H59" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +"SUM(A10-14.7)" +"SUM(B8/2)" +"SUM(E8)*E8*3.1416" +"SUM(C9*B9)" +"SUM(C13:C16)/4" +"SUM(D13*B13)" +"SUM(F8:F27)" +"SUM(B9*1.01949)" +"SUM(B9:B39)" +"NOW()" +"SUM(F18:F19)" +"SUM(F23:F25)" +"SUM(F31:F36)" +"D7+1" +"SUM(D10:K10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"SUM(D17)" +"SUM(K20:K20)" +"D15+D18+D20" +"L15+L18" +"4000+0+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +" SUM(D8*E8)" +" SUM(D8-F8)" +" SUM(D8*E8)" +" SUM(D8-F8)" +" SUM(D8*E8)" +" SUM(D8-F8)" +" SUM(D8*E8)" +" SUM(D8-F8)" +" SUM(D8*E8)" +" SUM(D8-F8)" +" SUM(D8*E8)" +" SUM(D8-F8)" +" SUM(D8*E8)" +" SUM(D8-F8)" +" SUM(D8*E8)" +" SUM(D8-F8)" +" SUM(D8*E8)" +" SUM(D8-F8)" +"NOW()" +"SUM(F18:F19)" +"SUM(F23:F26)" +"SUM(F32:F37)" +"NOW()" +"SUM(K19:K23)" +"5+26.5" +"SUM(K5:K28)" +"SUM(L28:L52)" +"SUM(K56:K69)" +"+K71+K54+K26" +"NOW()" +"SUM(F18:F19)" +"SUM(F23:F26)" +"SUM(F32:F37)" +"IF(J89>1,1,0)" +"622512-658169" +"SUM(M89:M177)" +"+M178/L176" +"NOW()" +"SUM(F18:F19)" +"SUM(F23:F26)" +"SUM(F32:F37)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(G8-F8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +"D16*F16" +"D16-H16" +"SUM(D16:D33)" +"D16*F16" +"D16-H16" +"SUM(D16:D33)" +"D16*F16" +"D16-H16" +"SUM(D16:D33)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +"NOW()" +"SUM(F18:F19)" +"SUM(F23:F24)" +"SUM(F30:F35)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*0.02)" +" SUM(C8-D8)" +" SUM(E8*F8)" +" SUM(E8-G8)" +"NOW()" +"SUM(F18:F19)" +"SUM(F26:F29)" +"SUM(F35:F40)" +"O8-F8" +"SUM(F3:F20)" +"SUM(L4:L20)" +"SUM(P8:P20)" +"K6-C6" +"1432200+985424.91" +"3011186.62+287321.41" +"SUM(C3:C51)" +"SUM(L3:L50)" +"NOW()" +"SUM(F18:F19)" +"SUM(F23:F25)" +"SUM(F31:F36)" +"NOW()" +"SUM(F18:F19)" +"SUM(F23:F25)" +"SUM(F31:F36)" +"NOW()" +"SUM(F18:F19)" +"SUM(F23:F23)" +"SUM(F29:F34)" +"+R6" +"SUM(N6:N7)" +"3.355+0.769" +"3.5+0.769" +"3.17+0.769" +"+N20+N18+N17+N16+N25+N26+N27+N28+N29" +"SUM(P11:P29)" +"SUM(N37:N42)" +"SUM(X37:X41)" +"SUM(N62:N65)" +"N66+N57+N43+N52+N47+N33+N8" +"SUM(X62:X62)" +"+R6" +"SUM(N6:N7)" +"+N20+N18+N17+N16+N25+N26" +"SUM(P11:P26)" +"SUM(N31:N36)" +"SUM(X31:X35)" +"SUM(N56:N59)" +"N60+N51+N37+N46+N41+N27+N8" +"SUM(X56:X56)" +"NOW()" +"SUM(F18:F19)" +"SUM(F23:F23)" +"SUM(F29:F33)" +" SUM(C8*D8)" +" SUM(C8-E8)" +"NOW()" +"SUM(F18:F19)" +"SUM(F23:F23)" +"SUM(F29:F33)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*0.02)" +" SUM(C8-D8)" +" SUM(E8*F8)" +" SUM(E8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +"NOW()" +"SUM(F18:F19)" +"SUM(F23:F23)" +"SUM(F29:F33)" +" SUM(D8*E8)" +" SUM(D8-F8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*0.02)" +" SUM(C8-D8)" +" SUM(E8*F8)" +" SUM(E8-G8)" +"NOW()" +"SUM(F18:F19)" +"SUM(F23:F23)" +"SUM(F29:F33)" +"SUM(B12:H12)" +"IF(J12=0,0,+[2]Nom!E8)" +"SUM(L12:O12)" +"IF(J12-Q12>nom,IF((+J12-Q12-S12)>40000-nom,40000-nom,J12-Q12-S12),0)" +"IF(J12-Q12>40000,J12-Q12-S12-T12,0)" +"+S12+T12+U12" +"SUM(Q12:U12)" +"+J12-X12" +"IF(SUM(AB12:AF12)=Q12,""*"",""ERROR!"")" +"IF(SUM(AH12:AL12)=V12,""*"",""ERROR!"")" +"IF(AM12=""ERROR!"",SUM(AH12:AL12)-V12,"" "")" +"S12" +"+Nom!H36" +"S30" +"SUM(B12:B42)" +"SUM(L12:L41)" +"#REF!" +"+B8+D8+C8" +"+A10+1" +"SUM(B8:B35)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*D8)" +" SUM(C8-E8)" +" SUM(F8-G8)" +" SUM(C8*0.02)" +" SUM(C8-D8)" +" SUM(E8*F8)" +" SUM(E8-G8)" +"+E3" +"+T5-R5" +"+T5-S5" +"1666+1477" +"9277+6597" +"9277+6178" +"5260-800" +"23+545" +"26+633" +"343+14" +"3+62" +"385+16" +"259+11" +"22+1" +"COUNTA(H6:H547)" +"SUBTOTAL(9,Q5:Q548)" +"SUBTOTAL(9,V6:V548)" +"65518/30" +"SUM(R549:R574)" +"+P578" +"+B5+C5" +"+B5/$D$31*$J$32" +"+B5+F5+I5" +"-171-705" +"-25-46-1137" +"-1500" +"SUM(B5:B30)" +"+B31/D31" +"+C31/D31" +"+G31+F31" +"+D60-G32" +"+$D40*B$32" +"+D46" +"SUM(D35:D46)" +"SUM(D48:D58)" +"SUM(B35:B59)" +"SUM(G46:G59)" +"+B31+(B32*G60)" +"+C31+(C32*G60)" +"+C63+B63" +"+B31+B60" +"ROUND(Q10/O10,0)" +"ROUND(Q10*$C$4,0)" +"SUM(M10:M20)" +"ROUND(Q21/M21,3)" +"SUM(M28:M33)" +"Q49/O49" +"Q49*C4" +"Q50*C4" +"Q51*C4" +"SUM(M41:M53)" +"ROUND(M61*O61,0)" +"SUM(M61:M63)" +"M21+M34+M65+M54" +"S21+S34+S54+S65" +"O11" +"IF(U76>Q11,Q11,U76)" +"Q11" +"O14" +"IF(U78>Q14,Q14,U78)" +"Q14" +"O29" +"Q29" +"10000-Q84-Q83-Q82-Q80-Q79-Q78-Q77-Q76" +"O16" +"IF(U82>Q16,Q16,U82)" +"Q16" +"O32" +"IF(U84>Q31,Q31,U84)" +"Q32" +"SUM(M76:M85)" +"M10" +"ROUND(M11-M76,0)" +"ROUND(M14-M78,0)" +"ROUND(M16-M82,0)" +"ROUND(M29-M79,0)" +"ROUND(M32-M84,0)" +"M48" +"Q153-(Q130+Q150)" +"SUM(K18:K43)" +"SUM(L18:L43)" +"+E3" +"+T5-R5" +"+T5-S5" +"850+1000" +"9277+6597" +"35783+9277" +"12351+3000" +"5580-800" +"7697-1000" +"1140+620" +"23+545" +"548+23" +"343+14" +"225+9" +"3+62" +"55+2" +"385+16" +"259+11" +"191+8" +"22+1" +"COUNTA(H6:H553)" +"SUBTOTAL(9,Q5:Q554)" +"SUBTOTAL(9,V6:V554)" +"65518/30" +"SUM(R555:R580)" +"+R584" +"+B5+C5" +"+B5/$D$31*$J$32" +"+B5+F5+I5" +"-171-705" +"-25-46-1137" +"-1500" +"SUM(B5:B30)" +"+B31/D31" +"+C31/D31" +"+G31+F31" +"+D60-G32" +"+$D40*B$32" +"+D46" +"SUM(D35:D46)" +"SUM(D48:D58)" +"SUM(B35:B59)" +"SUM(G46:G59)" +"+B31+(B32*G60)" +"+C31+(C32*G60)" +"+C63+B63" +"+B31+B60" +"'GC Recon'!A4" +"-34198+10000" +"5820+8748" +"D10" +"F10" +"C10" +"C11-30000" +"D12-H12" +"-160660-9000+10000" +"C20+25000-15174" +"-160000-5774" +"-103584+20000" +"-85000-21384+20000" +"-34702+15000+3231+3231+15000-9000+5000" +"14707-10000-9352" +"-35716+12000-7500" +"C24-5750" +"D25+L25" +"C25-50000" +"-160228+10000+23000-8000-5750" +"-185781-6500+3000" +"SUM(D10:D40)" +"D42-H42" +"C8+1" +"IF(C10=0,"" "",1)" +"Storage!D10" +"Storage!D11" +"Storage!D12" +"Storage!D13" +"Storage!D14" +"Storage!D15" +"Storage!D16" +"Storage!D17" +"Storage!D18" +"Storage!D19" +"Storage!D20" +"Storage!D21" +"Storage!D22" +"Storage!D23" +"Storage!D24" +"Storage!D25" +"Storage!D26" +"Storage!D27" +"Storage!D28" +"Storage!D29" +"Storage!D30" +"Storage!D31" +"Storage!D32" +"Storage!D33" +"Storage!D34" +"Storage!D35" +"Storage!D36" +"Storage!D37" +"Storage!D38" +"Storage!D39" +"Storage!D40" +"C181-C192" +"C184-C195" +"C183-C194" +"C180-C191" +"C187-C197" +"C186-C196" +"C188-C198" +"SUM(O24:O40)" +"SUM(C43:C60)" +"SUM(C63:C138)" +"SUM(Q65:Q138)" +"C204-C283" +"SUM(C142:C144)" +"SUM(K142:K145)" +"-11000-3000-5000" +"7080-15000" +"2689+5000" +"SUM(C144:AH144)" +"SUM(C10:C22)+C23+C42+C62+C141" +"Storage!G10" +"Storage!H11" +"Storage!H12" +"Storage!H13" +"Storage!H14" +"Storage!H15" +"Storage!H16" +"Storage!H17" +"Storage!H18" +"Storage!H19" +"Storage!H20" +"Storage!H21" +"Storage!H22" +"Storage!H23" +"Storage!H24" +"Storage!H25" +"Storage!H26" +"Storage!H27" +"Storage!H28" +"Storage!H29" +"Storage!H30" +"Storage!H31" +"Storage!H32" +"Storage!H33" +"Storage!H34" +"Storage!H35" +"Storage!H36" +"Storage!H37" +"Storage!H38" +"Storage!H39" +"Storage!H40" +"C150-SUM(C151:C153)" +"+C147-C154" +"D156+C156" +"E156+D158" +"SUM(C156:AH156)" +"AI147" +"AH158" +"C164-C165" +"SUM(C10:AH10)" +"C168/(31-COUNT(C9:AG9))" +"AI154" +"AI168-AI169" +"C8" +"26000+41643" +"90000+20000" +"7500+1000+650+888+1200" +"C179" +"U180" +"40892+26954-30000" +"28237+10000+93035" +"U186" +"C8" +"C278-C250-C248-C237-C251-C252-C253-C254-C255-C256-C257-C258-C259-C260-C277-C261-C262-C263-C264-C265-C266-C267-C268-C269-C270-C271-C272-C273" +"AI278-AI250-AI248-AI237-AI251-AI252-AI253-AI254-AI255-AI256-AI257-AI258-AI259-AI260-AI261-AI262-AI263-AI264-AI265-AI266-AI267-AI268-AI269-AI270-AI271-AI272-AI273-AI274-AI275-AI276-AI277" +"35000+15000" +"15000+10000" +"13320+1680" +"90000-12200" +"90000-12200-5000" +"25000+10000" +"0+25000" +"11500-5000" +"SUM(C204:C277)" +"SUM(U204:U253)" +"U204" +"15900-13000" +"22563+10096" +"22648+10101" +"21062+10101" +"24410+10098" +"22546+10098" +"20054+10104" +"21869+10098" +"19608+10096" +"17815+10098" +"15051+9343" +"18757+10104" +"21836+10096" +"19369+10169" +"19283+10167" +"13570+10166" +"26286+10167" +"23502+10171" +"10480+11920" +"10099+11920" +"12639+11920" +"12213+11919" +"12436+11920" +"9645+11919" +"11499+11926" +"10844+11921" +"10465+11919" +"11259+11921" +"11326+11924" +"10921+11926" +"10780+11920" +"11183+11924" +"11428+11921" +"12049+11925" +"12241+11925" +"10174-10000" +"B3-B31" +"-20000+40000" +"-20000-20000+20000+20000" +"B9" +"SUM(B3:B12)" +"SUM(B16:B17)" +"B13-B18" +"SUM(E19:E20)+E13" +"IF((-(B21-B31)+H3)<0,0,(-(B21-B31)+H3))" +"IF(B21-H4<0,0,B21-H4)" +"IF(B3-K3<0,0,B3-K3)" +"AVERAGE(D8:I8)" +"K8-L8" +"SUM(K8:K31)" +"K33-L33" +"D45*0.8" +"AVERAGE(D47:H47)" +"K47-L46" +"'GC Recon'!A4" +"B8+1" +"'GC Recon'!C$147" +"SUM(B10:AG10)" +"'GC Recon'!AD150" +"SUM(B12:B19)" +"B10-B12-SUM(B13:B19)" +"AH20" +"B32-B33-B34" +"B36/(30-COUNT(B10:AF10))" +"'GC Recon'!L189" +"L46" +"'GC Recon'!L204" +"'GC Recon'!L218" +"-(15357+11019+4655-5955)" +"'GC Recon'!L226" +"'GC Recon'!P314+'GC Recon'!#REF!+'GC Recon'!P316" +"'GC Recon'!Q314" +"Storage!H115" +"Storage!H116" +"Storage!H132" +"Storage!H133" +"'GC Recon'!S372" +"Storage!H166" +"-8564-680" +"-50000+35000" +"-69583+29583" +"-80000+2369" +"-70000+10000" +"-15000+35000" +"Storage!A5" +"C11-G11" +"+E3" +"+U5-R5" +"+U5-T5" +"51+115" +"9277+6597" +"35783+9277" +"35944" +"4+206" +"1386+36" +"570+1030" +"994+636" +"23+545" +"548+23" +"225+9" +"55+2" +"385+16" +"191+8" +"COUNTA(H6:H562)" +"SUBTOTAL(9,Q5:Q563)" +"SUBTOTAL(9,W6:W563)" +"65518/30" +"SUM(R564:R589)" +"+R593" +"+B5+C5" +"+B5/$D$31*$J$32" +"+B5+F5+I5" +"-171-705" +"-25-46-1137" +"-1500" +"SUM(B5:B30)" +"+B31/D31" +"+C31/D31" +"+G31+F31" +"+D60-G32" +"+$D40*B$32" +"+D46" +"SUM(D35:D46)" +"SUM(D48:D58)" +"SUM(B35:B59)" +"SUM(G46:G59)" +"+B31+(B32*G60)" +"+C31+(C32*G60)" +"+C63+B63" +"+B31+B60" +"+E3" +"+U5-R5" +"+U5-T5" +"51+115" +"9277+6597" +"35944" +"4+206" +"1386+36" +"5317-800" +"4793" +"510+880" +"23+545" +"385+16" +"423-39" +"COUNTA(H6:H567)" +"SUBTOTAL(9,Q5:Q568)" +"SUBTOTAL(9,W6:W568)" +"65518/30" +"SUM(R569:R594)" +"+O598" +"+B5+C5" +"+B5/$D$31*$J$32" +"+B5+F5+I5" +"-171-705" +"-25-46-1137" +"-1500" +"SUM(B5:B30)" +"+B31/D31" +"+C31/D31" +"+G31+F31" +"+D60-G32" +"+$D40*B$32" +"+D46" +"SUM(D35:D46)" +"SUM(D48:D58)" +"SUM(B35:B59)" +"SUM(G46:G59)" +"+B31+(B32*G60)" +"+C31+(C32*G60)" +"+C63+B63" +"+B31+B60" +"+E3" +"+U5-R5" +"+U5-T5" +"51+115" +"9277+6597" +"35944" +"4+206" +"1386+36" +"5317-800" +"4793" +"510+880" +"23+545" +"385+16" +"423-39" +"COUNTA(H6:H567)" +"SUBTOTAL(9,Q5:Q568)" +"SUBTOTAL(9,W6:W568)" +"65518/30" +"SUM(R569:R594)" +"+O598" +"+B5+C5" +"+B5/$D$31*$J$32" +"+B5+F5+I5" +"-171-705" +"-25-46-1137" +"-1500" +"SUM(B5:B30)" +"+B31/D31" +"+C31/D31" +"+G31+F31" +"+D60-G32" +"+$D40*B$32" +"+D46" +"SUM(D35:D46)" +"SUM(D48:D58)" +"SUM(B35:B59)" +"SUM(G46:G59)" +"+B31+(B32*G60)" +"+C31+(C32*G60)" +"+C63+B63" +"+B31+B60" +"+E3" +"+U5-R5" +"+U5-T5" +"9277+6597" +"649-87" +"5317-800" +"4564" +"4793" +"4122-1000" +"8259-5000" +"3582-1000" +"23+545" +"385+16" +"COUNTA(H6:H572)" +"SUBTOTAL(9,Q5:Q573)" +"SUBTOTAL(9,W6:W573)" +"65518/30" +"SUM(R574:R599)" +"+O603" +"+B5+C5" +"+B5/$D$31*$J$32" +"+B5+F5+I5" +"-171-705" +"-25-46-1137" +"-1500" +"SUM(B5:B30)" +"+B31/D31" +"+C31/D31" +"+G31+F31" +"+D60-G32" +"+$D40*B$32" +"+D46" +"SUM(D35:D46)" +"SUM(D48:D58)" +"SUM(B35:B59)" +"SUM(G46:G59)" +"+B31+(B32*G60)" +"+C31+(C32*G60)" +"+C63+B63" +"+B31+B60" +"+E3" +"+V5-R5" +"+V5-U5" +"9277+6597" +"44309+529" +"45177+214" +"46496+555" +"649-87" +"5901" +"4564" +"4793" +"2999+511" +"958+45" +"195+155" +"2459+1291" +"3705+745" +"6200+578" +"23+545" +"782+33" +"209+9" +"385+16" +"COUNTA(H6:H599)" +"SUBTOTAL(9,Q5:Q600)" +"SUBTOTAL(9,X6:X600)" +"65518/30" +"SUM(R601:R626)" +"+O630" +"+R630" +"+B5+C5" +"+B5/$D$31*$J$32" +"+B5+F5+I5" +"-171-705" +"-25-46-1137" +"-1500" +"SUM(B5:B30)" +"+B31/D31" +"+C31/D31" +"+G31+F31" +"+D60-G32" +"+$D40*B$32" +"+D46" +"SUM(D35:D46)" +"SUM(D48:D58)" +"SUM(B35:B59)" +"SUM(G46:G59)" +"+B31+(B32*G60)" +"+C31+(C32*G60)" +"+C63+B63" +"+B31+B60" +"B9*1.10491" +"C9*D9" +"SUM(B9:B39)" +"SUM(E9:E40)" +"E41-J41" +"B9*1.10491" +"C9*D9" +"28*0.781055" +"B24*1.104836" +"8654*0.781055" +"22705*0.781055" +"20777*0.781055" +"14719*0.781055" +"16400*0.781055" +"19498*0.781055" +"14095*0.781055" +"14232*0.781055" +"14037*0.781055" +"14158*0.781055" +"13244*0.781055" +"15474*0.781055" +"13681*0.781055" +"14664*0.781055" +"13670*0.781055" +"SUM(B9:B39)" +"SUM(E9:E40)" +"E41-J41" +"+D6+E6" +"SUM(D6:D7)" +"SUM(D10:D13)" +"SUM(D18:D20)" +"SUM(D23:D31)" +"+D6+E6" +"SUM(D6:D7)" +"SUM(D10:D13)" +"SUM(D18:D20)" +"SUM(D23:D31)" +"+D3" +"+D5" +"+D13" +"+D15" +"+C17" +"16068-5050-3319" +"+D3" +"+D5" +"+D13" +"+D15" +"+C17" +"16068-5050-3319" +"+B16" +" SUM(B11*C11)" +" SUM(B11-D11)" +"SUM(G54:H54)" +" SUM(B11:B96)" +"J12*K12" +"SUM(J12:J23)" +"M25*L25" +"L25-N25" +"J28*K28*I28" +"SUM(J28:J37)" +"SUM(J41:J114)" +"SUM(J118:J140)" +"J146+J147" +"SUM(J152:J165)" +"D16*F16" +"D16-H16" +"SUM(D16:D33)" +"7170+448" +"+D3" +"+D5" +"+D13" +"+D15" +"+C17" +"16068-5050-3319" +"+B16" +"375*31" +"1353+458" +"SUM(K13:K19)" +"SUM(K23:K60)" +"SUM(K64:K65)" +"-0.15" +"-0.15-0.11" +"SUM(K74:K97)" +"SUM(K101:K103)" +"+K108" +"SUM(K13:K19)" +"SUM(K23:K51)" +"SUM(K52:K60)" +"SUM(K23:K60)" +"SUM(K64:K65)" +"SUM(K74:K76)" +"-0.15-0.11" +"+K77" +"SUM(K78:K79)" +"SUM(K74:K96)" +"SUM(K96,K74:K76)" +"SUM(K77:K95)" +"SUM(K100:K102)" +"+K106" +"+D6+E6" +"SUM(D6:D7)" +"SUM(D10:D13)" +"SUM(D18:D20)" +"SUM(D23:D31)" +"+D6+E6" +"SUM(D6:D7)" +"SUM(D10:D13)" +"SUM(D18:D20)" +"SUM(D23:D31)" +"+D6+E6" +"SUM(D6:D7)" +"62391-3500" +"SUM(D10:D13)" +"+F18" +"+G19+F19" +"28+13+83" +"SUM(D18:D20)" +"SUM(D23:D31)" +"+D6+E6" +"SUM(D6:D7)" +"62391-3500" +"SUM(D10:D13)" +"+F18" +"+G19+F19" +"28+13+83" +"SUM(D18:D20)" +"8088-4189" +"SUM(D23:D31)" +"+B3+C3-E3" +"10000+10000+10000+7170+10000+448" +"480+4553+303+50+1839+309" +"SUM(B3:B15)" +"SUM(F3:F14)" +"+B3+C3-E3" +"7220+472" +"SUM(B3:B15)" +"SUM(F3:F14)" +" SUM(B11*C11)" +" SUM(B11-D11)" +"SUM(G54:H54)" +" SUM(B11:B96)" +"SUM(K13:K19)" +"SUM(K23:K51)" +"SUM(K52:K60)" +"SUM(K23:K60)" +"SUM(K64:K65)" +"SUM(K74:K76)" +"-0.15-0.11" +"+K77" +"SUM(K78:K79)" +"SUM(K74:K96)" +"SUM(K96,K74:K76)" +"SUM(K77:K95)" +"SUM(K100:K102)" +"+K106" +"7170+448" +"+D3" +"+D5" +"+D13" +"+D15" +"+C17" +"16068-5050-3319" +"+B16" +"375*31" +"1353+458" +"SUM(K13:K19)" +"SUM(K23:K60)" +"SUM(K64:K65)" +"-0.15" +"-0.15-0.11" +"SUM(K74:K97)" +"SUM(K101:K103)" +"+K108" +"SUM(K13:K19)" +"SUM(K23:K51)" +"SUM(K52:K60)" +"SUM(K23:K60)" +"SUM(K64:K65)" +"SUM(K74:K76)" +"-0.15-0.11" +"+K77" +"SUM(K78:K79)" +"SUM(K74:K96)" +"SUM(K96,K74:K76)" +"SUM(K77:K95)" +"SUM(K100:K102)" +"+K106" +"SUM(K13:K19)" +"SUM(K23:K51)" +"SUM(K52:K60)" +"SUM(K23:K60)" +"SUM(K64:K65)" +"SUM(K74:K76)" +"-0.15-0.11" +"+K77" +"SUM(K78:K79)" +"SUM(K74:K96)" +"SUM(K96,K74:K76)" +"SUM(K77:K95)" +"SUM(K100:K102)" +"+K106" +"NOW()" +"+E3" +"+R5-Q5" +"+V5-R5" +"+V5-U5" +"3893+7922" +"633+13" +"551+12" +"20881+535" +"14438+10974" +"652+47" +"675+100" +"5220+21506" +"329-40" +"4200+189" +"22+191" +"12816+26000" +"8440+30540+3379" +"31800+2077+8498" +"6031+28308" +"27612+6204" +"288+1545" +"260+3090" +"188+19" +"208+69" +"92+86" +"14+16+15" +"8615+2000" +"17+410" +"42+524" +"13+321" +"15+347" +"2+60" +"3+58" +"15+357" +"14+404" +"1+22" +"23+1" +"217+25" +"13+103" +"34+1342" +"1344+35" +"4005+1576" +"999+3573" +"4276+7795+5807" +"COUNTA(H5:H490)" +"SUBTOTAL(9,Q5:Q491)" +"65518/30" +"SUM(R492:R517)" +"+B5+C5" +"+B5/$D$31*$J$32" +"+B5+F5+I5" +"-171-705" +"-25-46-1137" +"-1500" +"SUM(B5:B30)" +"+B31/D31" +"+C31/D31" +"+G31+F31" +"+D60-G32" +"+$D40*B$32" +"+D46" +"SUM(D35:D46)" +"SUM(D48:D58)" +"SUM(B35:B59)" +"SUM(G46:G59)" +"+B31+(B32*G60)" +"+C31+(C32*G60)" +"+C63+B63" +"+B31+B60" +"SUM(B8:J8)" +"SUM(M8:T8)" +"+K8-U8" +"+A8+1" +"SUM(C8:C27)" +"D7+1" +"X7+2" +"130000+50000" +"SUM(D10:Y10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"20000+25000" +"D15+D18+D20" +"Z15+Z18" +"4000+5000+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"SUM(D10:F10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"D15+D18+D20" +"G15+G18" +"4000+5000+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"NOW()" +"SUM(F18:F19)" +"SUM(F22:F25)" +"SUM(F30:F34)" +"SUM(D15:D20)" +"D13" +"10000+5000" +"SUM(D25:D33)" +"SUM(B8:D8)" +"1+A8" +"SUM(B8:B38)" +"7000+300" +"SUM(D15:D39)" +"D13" +"6000+4000+2000+5000+450" +"SUM(D44:D74)" +"D40-D75" +"SUM(D15:D26)" +"D13" +"SUM(D31:D52)" +"D27-D53" +"SUM(D15:D17)" +"D13" +"SUM(D22:D25)" +"D18-D26" +"SUM(B8:J8)" +"SUM(M8:T8)" +"+K8-U8" +"+A8+1" +"SUM(B8:B38)" +"SUM(C8:C27)" +"SUM(M38:T39)" +"NOW()" +"SUM(F18:F19)" +"SUM(F22:F25)" +"SUM(F30:F34)" +"- on the hour" +"SUM(B8:L8)" +"SUM(O8:V8)" +"+M8-W8" +"+A8+1" +"SUM(B8:B38)" +"SUM(I8:I27)" +"SUM(C7:C13)" +"SUM(C7:C10)/12" +"SUM(C11:C13)" +"SUM(C19:C20)" +"SUM(C23)" +"SUM(C26:C29)" +"C26/8" +"C27" +"SUM(C36:C38)" +"C36/7" +"C44/9" +"C49/5" +"811396*0.015" +"SUM(B54:C54)" +"382000*0.015" +"258873*0.015" +"SUM(B68:D72)" +"SUM(D54:D56)+(D57*9)+C49+C39+C30+C14+C19" +"$C$20+(D58*12)+C23" +"(D59*3)" +"$D$4" +"SUM(B68:M68)" +"$D$15" +"$D$31" +"$D$40" +"$D$45" +"$D$50" +"D54" +"D55" +"D56" +"$D$57" +"C11" +"C27" +"SUM(B76:M80)+N75" +"$C$21/12" +"$D$41" +"SUM(G89:M89)" +"$D$58" +"SUM(B85:B92)" +"C95" +"$C$23/13" +"SUM(N81,N97,N104,N110)" +"C4*-0.0043" +"SUM(C4:D4)" +"G4+F4" +"H4*C4" +"(SUM(M4:Q4)*E4)+I4+R4" +"S4/E4" +"SUM(C4)" +"I5/C5" +"C7*0" +"SUM(C7:C11)" +"SUM(C14:C41)" +"SUM(C5,C12,C42)" +"I44/E44" +"SUM(C51:C52)" +"SUM(C65:C67)" +"-123149+123149" +"SUM(C119:C122)" +"C126*-0.02" +"SUM(C44,C53,C57,C62,C72,C68,C78,C84,C90,C96,C102,C106,C112,C116,C123,C127,C131)" +"SUM(I44,I53,I57,I62,I68,I72,I78,I84,I90,I96,I102,I106,I112,I116,I123,I127,I131)" +"SUM(R44,R53,R62,R57,R68,R72,R78,R84,R90,R96,R102,R106,R112,R116,R123,R127,R131)" +"SUM(B8:L8)" +"SUM(O8:V8)" +"+M8-W8" +"+A8+1" +"SUM(B8:B38)" +"SUM(I8:I27)" +"SUM(B8:L8)" +"SUM(P8:W8)" +"+N8-X8" +"SUM(B8:B40)" +"SUM(I8:I27)" +"SUM(D10:G10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"D15+D18+D20" +"H15+H18" +"4000+5000+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"10000+10000" +"SUM(D15:D20)" +"D13" +"10000+5000" +"SUM(D25:D33)" +"SUM(B8:D8)" +"1+A8" +"SUM(B8:B38)" +"D14+1" +"7000+300" +"SUM(D15:D39)" +"D13" +"6000+4000+2000+5000+450" +"17300+150" +"SUM(D44:D74)" +"D40-D75" +"SUM(D15:D26)" +"D13" +"SUM(D31:D52)" +"D27-D53" +"SUM(D15:D17)" +"D13" +"SUM(D22:D25)" +"D18-D26" +"10000+10000" +"SUM(D15:D20)" +"D13" +"10000+5000" +"SUM(D25:D33)" +"SUM(B8:D8)" +"1+A8" +"SUM(B8:B38)" +"D14+1" +"7000+300" +"SUM(D15:D39)" +"D13" +"6000+4000+2000+5000+450" +"17300+150" +"SUM(D44:D74)" +"D40-D75" +"SUM(D15:D26)" +"D13" +"SUM(D31:D52)" +"D27-D53" +"SUM(D15:D17)" +"D13" +"SUM(D22:D25)" +"D18-D26" +"D7+1" +"SUM(D10:L10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"D15+D18+D20" +"M15+M18" +"4000+5000+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"SUM(B8:L8)" +"SUM(O8:V8)" +"+M8-W8" +"+A8+1" +"SUM(B8:B38)" +"SUM(I8:I27)" +"SUM(B8:L8)" +"SUM(P8:W8)" +"+N8-X8" +"SUM(B8:B40)" +"SUM(I8:I27)" +"[2]COVER!$C$4" +"[1]Sheet1!C31/1000" +"F5-F4" +"F3-M3" +"SUM(I20,I22,I37,C3,I7)" +"C4" +"C4" +"IF(C5>0,""Bammel Injection"",""Bammel Withdrawal"")" +"SUM(C3:C4)" +"[2]COVER!$C$17" +"[2]COVER!$D$31" +"C7-F7" +"I7" +"I9" +"[2]COVER!$C$33" +"I20" +"I22" +"I37" +"SUM(M7:M11)" +"[1]Sheet1!$C$37/1000" +"[2]COVER!$C$83" +"[1]Sheet1!$C$41/1000" +"[2]COVER!$C$86" +"SUM(C16:C17)" +"[1]Sheet1!$C$45/1000" +"[2]COVER!$C$91" +"[1]Sheet1!$C$46/1000" +"[2]COVER!$C$92" +"[1]Sheet1!$C$40/1000" +"[2]COVER!$C$84" +"[1]Sheet1!$C$42/1000" +"[2]COVER!$C$90" +"SUM(C16:C19,C13:C14)" +"[1]Sheet1!$C$48/1000" +"[2]COVER!$F$146" +"IF([2]ADJUSTED!C18<>0,[2]ADJUSTED!C18,"" "")" +"IF([2]ADJUSTED!D18<>0,[2]ADJUSTED!D18,"" "")" +"SUM(F25:F36)" +"[2]COVER!$D$4" +"[1]Sheet1!D31/1000" +"[2]COVER!$D$83" +"[2]COVER!$D$86" +"[2]COVER!$D$91" +"[2]COVER!$D$92" +"[2]COVER!D60" +"[2]COVER!$D$84" +"[2]COVER!$D$90" +"[2]COVER!$F$146+[2]COVER!$E$8" +"SUM(B8:L8)" +"SUM(O8:V8)" +"+M8-W8" +"+A8+1" +"SUM(B8:B38)" +"SUM(I8:I27)" +"SUM(B8:L8)" +"SUM(P8:W8)" +"+N8-X8" +"SUM(B8:B40)" +"SUM(I8:I27)" +"B3/D3" +"B3+$B$37" +"(SUM(B3:B33))" +"B34+B35" +"C34" +"B35/31" +"E36*0.8" +"E36*0.9" +"E36*0.95" +"B3+F3" +"SUM(B3:B33)" +"AVERAGE(B3:B33)" +"NOW()" +"SUM(F18:F19)" +"SUM(F23:F26)" +"SUM(F31:F35)" +"NOW()" +"SUM(F18:F19)" +"SUM(F23:F26)" +"SUM(F31:F35)" +"+N6+O6" +"SUM(T6:AD6)" +"SUM(AH6:AM6)" +"SUM(AQ6:AS6)" +"SUM(L6:BS6)-AG6-AP6-M6-S6-BB6" +"1-BT6" +"SUM(BC51:BF51)" +"D7+1" +"SUM(D10:V10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"D15+D18+D20" +"W15+W18" +"4000+5000+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"D7+1" +"SUM(D10:W10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"D15+D18+D20" +"X15+X18" +"4000+5000+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"D7+1" +"SUM(D10:X10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"D15+D18+D20" +"Y15+Y18" +"4000+5000+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"SUM(B8:L8)" +"SUM(O8:V8)" +"+M8-W8" +"+A8+1" +"SUM(B8:B38)" +"SUM(I8:I27)" +"SUM(B8:L8)" +"SUM(P8:W8)" +"+N8-X8" +"SUM(B8:B40)" +"SUM(I8:I27)" +"SUM(F7:K7)" +"10000+10000" +"SUM(D15:D20)" +"D13" +"10000+5000" +"SUM(D25:D33)" +"SUM(B8:D8)" +"1+A8" +"SUM(B8:B38)" +"D14+1" +"7000+300" +"SUM(D15:D39)" +"D13" +"6000+4000+2000+5000+450" +"17300+150" +"SUM(D44:D75)" +"D40-D76" +"SUM(D15:D26)" +"D13" +"SUM(D31:D52)" +"D27-D53" +"SUM(D15:D17)" +"D13" +"SUM(D22:D25)" +"D18-D26" +"SUM(F7:O7)" +"D7+1" +"SUM(D10:Y10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"D15+D18+D20" +"Z15+Z18" +"4000+5000+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"+E2-D4-C4" +"+E4-D5-C5" +"+E3" +"+R5-Q5" +"+X5-V5" +"+X5-W5" +"5514-918" +"3893+7922" +"3786+946" +"633+13" +"551+12" +"8885+4000" +"20881+535" +"17973+461" +"8885-2000" +"14438+10974" +"652+47" +"675+100" +"5220+21506" +"4106+20129" +"7425+800" +"329-40" +"4200+189" +"22+191" +"12816+26000" +"8440+30540+3379" +"31800+2077+8498" +"1654+33283+8688" +"6031+28308" +"27612+6204" +"6209+28156" +"288+1545" +"0.09*1888" +"260+3090" +"0.91*1888" +"188+19" +"173-14" +"14" +"208+69" +"92+86" +"76+75" +"8615+2000" +"2016+8755" +"8671" +"17+410" +"42+524" +"12+283" +"13+321" +"15+347" +"8+196" +"2+60" +"3+58" +"1+35" +"15+357" +"14+404" +"10+229" +"1+22" +"23+1" +"78+724" +"217+25" +"13+103" +"34+1342" +"1344+35" +"27+1045" +"4005+1576" +"999+3573" +"3181+1730" +"4276+7795+5807" +"9277+40146" +"6684+7000" +"COUNTA(H5:H498)" +"SUBTOTAL(9,Q5:Q499)" +"65518/30" +"SUM(R500:R525)" +"+B5+C5" +"+B5/$D$31*$J$32" +"+B5+F5+I5" +"-171-705" +"-25-46-1137" +"-1500" +"SUM(B5:B30)" +"+B31/D31" +"+C31/D31" +"+G31+F31" +"+D60-G32" +"+$D40*B$32" +"+D46" +"SUM(D35:D46)" +"SUM(D48:D58)" +"SUM(B35:B59)" +"SUM(G46:G59)" +"+B31+(B32*G60)" +"+C31+(C32*G60)" +"+C63+B63" +"+B31+B60" +"B2*1.619+37" +"SUM(C2:C25)" +"AVERAGE(C2:C25)" +"NOW()" +"SUM(F18:F19)" +"SUM(F23:F26)" +"SUM(F31:F35)" +"D7+1" +"SUM(D10:F10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"D15+D18+D20" +"G15+G18" +"4000+5000+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"D7+1" +"SUM(D10:AD10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"D15+D18+D20" +"AE15+AE18" +"4000+5000+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"D7+1" +"SUM(D10:F10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"D15+D18+D20" +"G15+G18" +"4000+5000+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"10000+10000" +"SUM(D15:D20)" +"D13" +"10000+5000" +"SUM(D25:D33)" +"SUM(B8:D8)" +"1+A8" +"SUM(B8:B38)" +"SUM(D15:D39)" +"D13" +"6000+4000+3103+3000-153-3000" +"SUM(D44:D76)" +"D40-D77" +"SUM(D15:D26)" +"D13" +"SUM(D31:D52)" +"D27-D53" +"SUM(D15:D17)" +"D13" +"SUM(D22:D25)" +"D18-D26" +"D7+1" +"SUM(D10:AG10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"D15+D18+D20" +"AH15+AH18" +"4000+5000+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"D14+1" +"10000+10000" +"SUM(D15:D21)" +"D13" +"10000+5000" +"SUM(D26:D34)" +"SUM(B8:D8)" +"1+A8" +"SUM(B8:B38)" +"D14+1" +"7000+300" +"SUM(D15:D39)" +"D13" +"6000+4000+2000+5000+450" +"17300+150" +"SUM(D44:D75)" +"D40-D76" +"SUM(D15:D26)" +"D13" +"SUM(D31:D52)" +"D27-D53" +"SUM(D15:D17)" +"D13" +"SUM(D22:D25)" +"D18-D26" +"25/230" +"125/230" +"40/230" +"10/230" +"20/230" +"SUM(E5:E10)" +"SUM(E13:E17)" +"SUM(E21:E30)" +"D7+1" +"SUM(D10:F10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"D15+D18+D20" +"G15+G18" +"4000+5000+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"10000+10000" +"SUM(D15:D20)" +"D13" +"10000+5000" +"SUM(D25:D33)" +"SUM(B8:D8)" +"1+A8" +"SUM(B8:B38)" +"7000+1142" +"SUM(D15:D39)" +"D13" +"6000+4000+3103+3000-153-3000+1842" +"SUM(D44:D76)" +"D40-D77" +"SUM(D15:D26)" +"D13" +"SUM(D31:D52)" +"D27-D53" +"SUM(D15:D17)" +"D13" +"SUM(D22:D25)" +"D18-D26" +"10000+10000" +"SUM(D15:D20)" +"D13" +"10000+5000" +"SUM(D25:D33)" +"SUM(B8:D8)" +"1+A8" +"SUM(B8:B38)" +"7000+1142" +"SUM(D15:D39)" +"D13" +"6000+4000+3103+3000-153-3000+1842" +"SUM(D44:D76)" +"D40-D77" +"SUM(D15:D26)" +"D13" +"SUM(D31:D52)" +"D27-D53" +"SUM(D15:D17)" +"D13" +"SUM(D22:D25)" +"D18-D26" +"C4*-0.0043" +"SUM(C4:D4)" +"G4+F4" +"H4*C4" +"(SUM(M4:Q4)*E4)+I4+R4" +"S4/E4" +"SUM(C4)" +"I5/C5" +"C7*0" +"SUM(F6:G7)" +"SUM(C10:C24)" +"I25/E25" +"SUM(C5,C8,C25)" +"SUM(C30:C31)" +"SUM(C44:C46)" +"-123149+123149" +"SUM(C98:C101)" +"C105*-0.02" +"SUM(C27,C32,C36,C41,C51,C47,C57,C63,C69,C75,C81,C85,C91,C95,C102,C106,C110)" +"SUM(I27,I32,I36,I41,I47,I51,I57,I63,I69,I75,I81,I85,I91,I95,I102,I106,I110)" +"SUM(R27,R32,R41,R36,R47,R51,R57,R63,R69,R75,R81,R85,R91,R95,R102,R106,R110)" +"C4*-0.0043" +"SUM(C4:D4)" +"G4+F4" +"H4*C4" +"(SUM(M4:Q4)*E4)+I4+R4" +"S4/E4" +"SUM(C4)" +"I5/C5" +"C8*0" +"SUM(C8:C11)" +"SUM(C14:C39)" +"SUM(C5,C12,C40)" +"I42/E42" +"SUM(C52:C53)" +"93000-93000" +"SUM(C67:C69)" +"-123149+123149" +"C128*-0.02" +"SUM(C42,C54,C59,C64,C74,C70,C80,C86,C92,C98,C104,C108,C114,C118,C125,C129,C133)" +"SUM(I42,I54,I59,I64,I70,I74,I80,I86,I92,I98,I104,I108,I114,I118,I125,I129,I133)" +"SUM(R42,R54,R64,R59,R70,R74,R80,R86,R92,R98,R104,R108,R114,R118,R125,R129,R133)" +"C4*-0.0043" +"SUM(C4:D4)" +"G4+F4" +"H4*C4" +"(SUM(M4:Q4)*E4)+I4+R4" +"S4/E4" +"SUM(C4)" +"I5/C5" +"C7*0" +"SUM(C7:C11)" +"SUM(C14:C43)" +"SUM(C5,C12,C44)" +"I46/E46" +"SUM(C53:C54)" +"SUM(C67:C69)" +"-123149+123149" +"SUM(C121:C124)" +"C128*-0.02" +"SUM(C46,C55,C59,C64,C74,C70,C80,C86,C92,C98,C104,C108,C114,C118,C125,C129,C133)" +"SUM(I46,I55,I59,I64,I70,I74,I80,I86,I92,I98,I104,I108,I114,I118,I125,I129,I133)" +"SUM(R46,R55,R64,R59,R70,R74,R80,R86,R92,R98,R104,R108,R114,R118,R125,R129,R133)" +"SUM(B8:L8)" +"SUM(O8:V8)" +"+M8-W8" +"+A8+1" +"SUM(B8:B38)" +"SUM(I8:I27)" +"SUM(B8:L8)" +"SUM(P8:W8)" +"+N8-X8" +"SUM(B8:B40)" +"SUM(I8:I27)" +"C5-B9" +"D9-B10" +"SUM(B9:B36)" +"C5-B9" +"+A9+1" +"D9-B10" +"SUM(B9:B40)" +"SUM(C9:C39)" +"C5-B9" +"D9-B10" +"SUM(B9:B40)" +"SUM(C9:C39)" +"C5-B41" +"C5-B9" +"D9-B10" +"SUM(B9:B40)" +"SUM(C9:C39)" +"C5-B41" +"C5-B9" +"+A9+1" +"D9-B10" +"SUM(B9:B40)" +"SUM(C9:C39)" +"C5-B9" +"+A9+1" +"D9-B10" +"SUM(B9:B40)" +"SUM(C9:C39)" +"C5-B9" +"+A9+1" +"D9-B10" +"SUM(B9:B40)" +"SUM(C9:C39)" +"NOW()" +"C5-B9" +"IF(A9=A1,(D9/(A39-A9)),0)" +"D9-B10" +"IF(A10=A1,(D10/(A39-A10)),0)" +"IF(A11=A1,(D11/(A39-A11)),0)" +"IF(A12=A1,(D12/(A39-A12)),0)" +"IF(A13=A1,(D13/(A39-A13)),0)" +"IF(A14=A1,(D14/(A39-A14)),0)" +"IF(A15=A1,(D15/(A39-A15)),0)" +"IF(A16=A1,(D16/(A39-A16)),0)" +"IF(A17=A1,(D17/(A39-A17)),0)" +"IF(A18=A1,(D18/(A39-A18)),0)" +"IF(A19=A1,(D19/(A39-A19)),0)" +"IF(A20=A1,(D20/(A39-A20)),0)" +"IF(A21=A1,(D21/(A39-A21)),0)" +"IF(A22=A1,(D22/(A39-A22)),0)" +"IF(A23=A1,(D23/(A39-A23)),0)" +"IF(A24=A1,(D24/(A39-A24)),0)" +"IF(A26=A1,(D26/(A39-A26)),0)" +"IF(A27=A1,(D27/(A39-A27)),0)" +"IF(A28=A1,(D28/(A39-A28)),0)" +"IF(A29=A1,(D29/(A39-A29)),0)" +"IF(A30=A1,(D30/(A39-A30)),0)" +"IF(A31=A1,(D31/(A39-A31)),0)" +"IF(A32=A1,(D32/(A39-A32)),0)" +"IF(A33=A1,(D33/(A39-A33)),0)" +"IF(A34=A1,(D34/(A39-A34)),0)" +"IF(A35=A1,(D35/(A39-A35)),0)" +"IF(A36=A1,(D36/(A39-A36)),0)" +"IF(A37=A1,(D37/(A39-A37)),0)" +"IF(A38=A1,(D38/(A39-A38)),0)" +"SUM(B9:B40)" +"SUM(C9:C39)" +"NOW()" +"C5-B9" +"+A9+1" +"D9-B10" +"SUM(B9:B40)" +"SUM(C9:C39)" +"NOW()" +"2000000-'Dec 99'!B41" +"C5-B9" +"+A9+1" +"D9-B10" +"SUM(B9:B40)" +"SUM(C9:C39)" +"NOW()" +"2000000-'Dec 99'!B41-'Jan 00'!B41" +"C5-B9" +"+A9+1" +"D9-B10" +"SUM(B9:B38)" +"SUM(C9:C37)" +"D7+1" +"D7+1" +"SUM(D10:H10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"20000+40000" +"D15+D18+D20" +"I15+I18" +"4000+5000+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"D7+1" +"SUM(D10:H10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"20000+40000" +"20000+40000+45000" +"D15+D18+D20" +"I15+I18" +"4000+5000+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"D7+1" +"SUM(D10:H10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"20000+40000" +"20000+40000+45000" +"D15+D18+D20" +"I15+I18" +"4000+5000+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"D14+1" +"10000+10000" +"10000+10000-10000" +"SUM(D15:D20)" +"D13" +"10000+5000" +"10000-10000" +"SUM(D25:D33)" +"SUM(B8:D8)" +"1+A8" +"SUM(B8:B38)" +"D14+1" +"7000+1442" +"SUM(D15:D39)" +"D13" +"6000+4000+3103+3000-153-3000+1842+300" +"SUM(D44:D76)" +"D40-D77" +"SUM(D15:D26)" +"D13" +"SUM(D31:D52)" +"D27-D53" +"D14+1" +"SUM(D15:D17)" +"D13" +"SUM(D22:D25)" +"D18-D26" +"T3" +"T3" +"T3" +"T3" +"T3" +"T3" +"T3" +"T3" +"IF(ISNUMBER(T4),T4,B4+V4)" +"+(D4+E4)/2" +"IF(F4<65,65-F4,0)" +"+G4" +"+D4-E4" +"IF(ISNUMBER(X4),X4,K4+Z4)" +"[1]Sheet1!AK341" +"D4-B4" +"[2]Sheet1!BO341" +"M4-K4" +"(SUM(M4:M33)-SUM(D4:D33))/30" +"+H4+G5" +"AD4" +"B34+AD34" +"(SUM(M34:M64)-SUM(D34:D64))/31" +"V107" +"+M189-Q155" +"+O189*N189" +"+P189+Q189" +"+Q155-Q33-M190" +"+P190" +"+R190+R189" +"X3" +"X3" +"X3" +"X3" +"X3" +"X3" +"X3" +"X3" +"X3" +"X3" +"+'IAH & HOU'!B125" +"AVERAGE(B4:C4)" +"IF(AVERAGE(B4:C4)<65,65-AVERAGE(B4:C4),0)" +"+'IAH & HOU'!D125" +"+(F4+G4)/2" +"IF(H4<65,65-H4,0)" +"+I4" +"+F4-G4" +"+'IAH & HOU'!M125" +"[1]Sheet1!AK402" +"F4-B4" +"[2]Sheet1!BO402" +"Q4-M4" +"(SUM(Q4:Q34)-SUM(F4:F34))/31" +"+A4+1" +"+J4+I5" +"AH4" +"AVERAGE(B4:B34)" +"SUM(E4:E34)" +"X3" +"X3" +"X3" +"X3" +"X3" +"X3" +"X3" +"X3" +"X3" +"X3" +"AVERAGE(B4:C4)" +"IF(AVERAGE(B4:C4)<65,65-AVERAGE(B4:C4),0)" +"IF(ISNUMBER(X4),X4,B4+Z4)" +"+(F4+G4)/2" +"IF(H4<65,65-H4,0)" +"+I4" +"+F4-G4" +"B4+AH4" +"IF(ISNUMBER(AB4),AB4,M4+AD4)" +"[1]Sheet1!AK433" +"F4-B4" +"[2]Sheet1!BO433" +"Q4-M4" +"+J4+I5" +"Z15" +"AVERAGE(B4:B32)" +"SUM(E4:E32)" +"X3" +"X3" +"X3" +"X3" +"X3" +"X3" +"X3" +"X3" +"X3" +"X3" +"AVERAGE(B4:C4)" +"IF(AVERAGE(B4:C4)<65,65-AVERAGE(B4:C4),0)" +"IF(ISNUMBER(X4),X4,B4+Z4)" +"+(F4+G4)/2" +"IF(H4<65,65-H4,0)" +"+I4" +"+F4-G4" +"B4+AH4" +"IF(ISNUMBER(AB4),AB4,M4+AD4)" +"[1]Sheet1!AK402" +"F4-B4" +"[2]Sheet1!BO402" +"Q4-M4" +"(SUM(Q4:Q34)-SUM(F4:F34))/31" +"+J4+I5" +"AH4" +"AVERAGE(B4:B34)" +"SUM(E4:E34)" +"X3" +"X3" +"X3" +"X3" +"X3" +"X3" +"X3" +"X3" +"X3" +"X3" +"AVERAGE(B4:C4)" +"IF(AVERAGE(B4:C4)<65,65-AVERAGE(B4:C4),0)" +"IF(ISNUMBER(X4),X4,B4+Z4)" +"+(F4+G4)/2" +"IF(H4<65,65-H4,0)" +"+I4" +"+F4-G4" +"B4+AH4" +"IF(ISNUMBER(AB4),AB4,M4+AD4)" +"[1]Sheet1!AK371" +"F4-B4" +"[2]Sheet1!BO371" +"Q4-M4" +"(SUM(Q4:Q34)-SUM(F4:F34))/31" +"+J4+I5" +"AH4" +"Z77" +"AVERAGE(B4:B34)" +"SUM(E4:E34)" +"X3" +"X3" +"X3" +"X3" +"X3" +"X3" +"X3" +"X3" +"X3" +"X3" +"AVERAGE(B4:C4)" +"IF(AVERAGE(B4:C4)<65,65-AVERAGE(B4:C4),0)" +"IF(ISNUMBER(X4),X4,B4+Z4)" +"+(F4+G4)/2" +"IF(H4<65,65-H4,0)" +"+I4" +"+F4-G4" +"IF(ISNUMBER(AB4),AB4,M4+AD4)" +"[1]Sheet1!AK341" +"F4-B4" +"[2]Sheet1!BO341" +"Q4-M4" +"(SUM(Q4:Q33)-SUM(F4:F33))/30" +"+J4+I5" +"AH4" +"SUM(E4:E32)" +"B34+AH34" +"(SUM(Q34:Q64)-SUM(F34:F64))/31" +"Z107" +"AVERAGE(B4:B33)" +"SUM(E4:E33)" +"D7+1" +"SUM(D10:L10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"20000+40000" +"20000+40000+45000" +"D15+D18+D20" +"M15+M18" +"4000+5000+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"+N7-X7" +"SUM(B8:L8)" +"SUM(P8:W8)" +"SUM(B8:B40)" +"SUM(I8:I27)" +"SUM(B8:L8)" +"SUM(O8:V8)" +"+M8-W8" +"+A8+1" +"SUM(B8:B38)" +"SUM(I8:I27)" +"SUM(B8:L8)" +"SUM(P8:W8)" +"+N8-X8" +"SUM(B8:B40)" +"SUM(I8:I27)" +"D14+1" +"10000+10000" +"10000+10000-10000" +"SUM(D15:D20)" +"D13" +"10000+5000" +"10000-10000" +"SUM(D25:D33)" +"SUM(B8:D8)" +"1+A8" +"SUM(B8:B38)" +"D14+1" +"7000+1442" +"10000" +"10000-1591" +"SUM(D15:D40)" +"D13" +"6000+4000+3103+3000-153-3000+1842+300" +"SUM(D45:D77)" +"D41-D78" +"SUM(D15:D26)" +"D13" +"SUM(D31:D52)" +"D27-D53" +"D14+1" +"SUM(D15:D17)" +"D13" +"SUM(D22:D25)" +"D18-D26" +"D14+1" +"10000+10000" +"10000+10000-10000" +"SUM(D15:D20)" +"D13" +"10000+5000" +"10000-10000" +"SUM(D25:D33)" +"SUM(B8:D8)" +"1+A8" +"SUM(B8:B38)" +"D14+1" +"7000+1442" +"10000" +"10000-1591" +"SUM(D15:D40)" +"D13" +"6000+4000+3103+3000-153-3000+1842+300" +"SUM(D45:D77)" +"D41-D78" +"SUM(D15:D26)" +"D13" +"SUM(D31:D52)" +"D27-D53" +"D14+1" +"SUM(D15:D17)" +"D13" +"SUM(D22:D25)" +"D18-D26" +"D7+1" +"SUM(D10:N10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"20000+40000" +"20000+40000+45000" +"20000+40000+45000-80000" +"D15+D18+D20" +"O15+O18" +"4000+5000+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"D7+1" +"SUM(D10:O10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"20000+40000" +"20000+40000+45000" +"20000+40000+45000-80000" +"D15+D18+D20" +"P15+P18" +"4000+5000+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"D7+1" +"SUM(D10:S10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"20000+40000" +"20000+40000+45000" +"20000+40000+45000-80000" +"D15+D18+D20" +"T15+T18" +"4000+5000+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"NOW()" +"SUM(F18:F19)" +"SUM(F23:F26)" +"SUM(F31:F35)" +"D7+1" +"SUM(D10:W10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"20000+40000" +"20000+40000+45000" +"20000+40000+45000-80000" +"D15+D18+D20" +"X15+X18" +"4000+5000+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"D14+1" +"10000+10000" +"10000+10000-10000" +"SUM(D15:D20)" +"D13" +"10000+5000" +"10000-10000" +"SUM(D25:D33)" +"SUM(B8:D8)" +"1+A8" +"SUM(B8:B38)" +"D14+1" +"7000+1442" +"10000" +"10000-1591" +"SUM(D15:D40)" +"D13" +"6000+4000+3103+3000-153-3000+1842+300" +"SUM(D45:D77)" +"D41-D78" +"SUM(D15:D26)" +"D13" +"SUM(D31:D52)" +"D27-D53" +"D14+1" +"SUM(D15:D17)" +"D13" +"SUM(D22:D25)" +"D18-D26" +" SUM(B11*C11)" +" SUM(B11-D11)" +" SUM(B11:B97)" +"+N7-X7" +"SUM(B8:L8)" +"SUM(P8:W8)" +"SUM(B8:B40)" +"SUM(I8:I27)" +"SUM(B8:L8)" +"SUM(O8:V8)" +"+M8-W8" +"+A8+1" +"SUM(B8:B38)" +"SUM(I8:I27)" +"SUM(B8:L8)" +"SUM(P8:W8)" +"+N8-X8" +"SUM(B8:B40)" +"SUM(I8:I27)" +"D7+1" +"SUM(D10:AA10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"20000+40000" +"20000+40000+45000" +"20000+40000+45000-80000" +"D15+D18+D20" +"AB15+AB18" +"4000+5000+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"D14+1" +"10000+10000" +"10000+10000-10000" +"SUM(D15:D20)" +"D13" +"10000+5000" +"10000-10000" +"SUM(D25:D33)" +"SUM(B8:D8)" +"1+A8" +"SUM(B8:B38)" +"D14+1" +"7000+1442" +"7000+550" +"7000" +"10000" +"10000-1591" +"SUM(D15:D40)" +"D13" +"6000+4000+3103+3000-153-3000+1842+300" +"SUM(D45:D77)" +"D41-D78" +"SUM(D15:D26)" +"D13" +"SUM(D31:D52)" +"D27-D53" +"D14+1" +"SUM(D15:D17)" +"D13" +"SUM(D22:D25)" +"D18-D26" +"50000+50000" +"SUM(D10:E10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"SUM(D17)" +"D15+D18+D20" +"F15+F18" +"4000+0+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"D14+1" +"10000+10000" +"10000+10000-10000" +"SUM(D15:D20)" +"D13" +"10000+5000" +"10000+5000-5000" +"10000-10000" +"SUM(D25:D33)" +"SUM(B8:D8)" +"1+A8" +"SUM(B8:B38)" +"D14+1" +"7000+1442" +"7000+550" +"7000" +"10000" +"10000-1591" +"SUM(D15:D40)" +"D13" +"6000+4000+3103+3000-153-3000+1842+300" +"SUM(D45:D77)" +"D41-D78" +"SUM(D15:D26)" +"D13" +"SUM(D31:D52)" +"D27-D53" +"D14+1" +"SUM(D15:D17)" +"D13" +"SUM(D22:D25)" +"D18-D26" +"SUM(D15:D20)" +"D13" +"5000+5000" +"SUM(D25:D33)" +"SUM(B8:F8)" +"1+A8" +"SUM(B8:B38)" +"7000+1156" +"SUM(D15:D40)" +"D13" +"6000+2000+5000+306" +"SUM(D45:D77)" +"D41-D78" +"SUM(D15:D26)" +"D13" +"SUM(D31:D52)" +"D27-D53" +"SUM(D15:D17)" +"D13" +"SUM(D22:D25)" +"D18-D26" +"B1" +"+N7-X7" +"SUM(B8:L8)" +"SUM(P8:W8)" +"+X8-N8" +"SUM(B8:B40)" +"SUM(I8:I27)" +"SUM(B8:L8)" +"SUM(O8:V8)" +"+M8-W8" +"+A8+1" +"SUM(B8:B38)" +"SUM(I8:I27)" +"SUM(B8:L8)" +"SUM(P8:W8)" +"+N8-X8" +"SUM(B8:B40)" +"SUM(I8:I27)" +"SUM(H3:H22)" +"SUM(C3:C47)" +"1326093-D7-D11-D13" +"SUM(D5:D18)" +"C5-E5" +"51614" +"40452+3120" +"SUM(C8:C9)" +"SUM(G5:G15)" +"SUM(C25:C30)" +"843877-D9-D11-D15-D17" +"17747.45-D26" +"76129.46-D17-D24" +"SUM(D5:D29)" +"1083457-D7-D9-D11-D13-D15-D17-D19" +"SUM(D5:D24)" +"SUM(F21:F23)" +"823333-D7-D9-D11-D13-D15-D17" +"SUM(D5:D21)" +"SUM(F19:F20)" +"689539+3500*31-D7-D9-D11-D13-D15-D17+5020" +"SUM(D5:D23)" +"SUM(F19:F22)" +"784705.54+4000*30-D7-D9-D11-D13-D15" +"85495.614+33882" +"SUM(D5:D20)" +"SUM(F17:F19)" +"868568.27+4000*31-D7-D9-D11-D13-D15-D17-D19" +"SUM(D5:D24)" +"SUM(H21:H23)" +"977753-D7-D9-D11-D13-D15-D17-D19" +"32379.33" +"SUM(D5:D25)" +"SUM(F21:F24)" +"+D43-SUM(D7:D40)-K6" +"+D5-K5-K6" +"SUM(F38:F41)" +"+D27-SUM(D7:D24)" +"10473.75*31" +"+D5-K5" +"1812576-K6" +"SUM(F22:F25)" +"784490+108050+175+2973+355947" +"27011+99286.89" +"SUM(D7:D31)" +"SUM(F27:F32)" +"1090338+303201-531" +"4870.55+80247.25" +"SUM(D7:D35)" +"SUM(F33:F37)" +"936208+319269" +"24577.02+8696.02" +"47959.2+58688" +"SUM(D7:D27)" +"SUM(F25:F29)" +"1650890.4+321346" +"103822.68+165443" +"SUM(D7:D27)" +"SUM(F25:F29)" +"948084+251751+266504" +"119066+162279" +"SUM(D7:D33)" +"SUM(F31:F35)" +"799981+289305+224431" +"64391+179405" +"SUM(D7:D35)" +"SUM(F33:F37)" +"SUM(C10:C52)" +"C53/29" +"D7+1" +"50000+50000" +"SUM(D10:H10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"SUM(D17)" +"D15+D18+D20" +"I15+I18" +"4000+0+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"D14+1" +"SUM(D15:D20)" +"D13" +"10000+5000" +"5000+5000" +"SUM(D25:D34)" +"SUM(B8:F8)" +"1+A8" +"SUM(B8:B38)" +"7000+1156" +"SUM(D15:D40)" +"D13" +"6000+2000+5000+306" +"SUM(D45:D77)" +"D41-D78" +"SUM(D15:D26)" +"D13" +"SUM(D31:D52)" +"D27-D53" +"SUM(D15:D17)" +"D13" +"SUM(D22:D25)" +"D18-D26" +"D14+1" +"SUM(D15:D20)" +"D13" +"10000+5000" +"5000+5000" +"SUM(D25:D34)" +"SUM(B8:F8)" +"1+A8" +"SUM(B8:B38)" +"D14+1" +"7000+1156" +"SUM(D15:D40)" +"D13" +"6000+2000+5000+306" +"SUM(D45:D77)" +"D41-D78" +"SUM(D15:D26)" +"D13" +"SUM(D31:D52)" +"D27-D53" +"SUM(D15:D17)" +"D13" +"SUM(D22:D25)" +"D18-D26" +"C5-B9" +"D9-B10" +"SUM(B9:B36)" +"C5-B9" +"+A9+1" +"D9-B10" +"SUM(B9:B40)" +"SUM(C9:C39)" +"C5-B9" +"D9-B10" +"SUM(B9:B40)" +"SUM(C9:C39)" +"C5-B41" +"C5-B9" +"D9-B10" +"SUM(B9:B40)" +"SUM(C9:C39)" +"C5-B41" +"C5-B9" +"+A9+1" +"D9-B10" +"SUM(B9:B40)" +"SUM(C9:C39)" +"C5-B9" +"+A9+1" +"D9-B10" +"SUM(B9:B40)" +"SUM(C9:C39)" +"C5-B9" +"+A9+1" +"D9-B10" +"SUM(B9:B40)" +"SUM(C9:C39)" +"NOW()" +"C5-B9" +"IF(A9=A1,(D9/(A39-A9)),0)" +"D9-B10" +"IF(A10=A1,(D10/(A39-A10)),0)" +"IF(A11=A1,(D11/(A39-A11)),0)" +"IF(A12=A1,(D12/(A39-A12)),0)" +"IF(A13=A1,(D13/(A39-A13)),0)" +"IF(A14=A1,(D14/(A39-A14)),0)" +"IF(A15=A1,(D15/(A39-A15)),0)" +"IF(A16=A1,(D16/(A39-A16)),0)" +"IF(A17=A1,(D17/(A39-A17)),0)" +"IF(A18=A1,(D18/(A39-A18)),0)" +"IF(A19=A1,(D19/(A39-A19)),0)" +"IF(A20=A1,(D20/(A39-A20)),0)" +"IF(A21=A1,(D21/(A39-A21)),0)" +"IF(A22=A1,(D22/(A39-A22)),0)" +"IF(A23=A1,(D23/(A39-A23)),0)" +"IF(A24=A1,(D24/(A39-A24)),0)" +"IF(A26=A1,(D26/(A39-A26)),0)" +"IF(A27=A1,(D27/(A39-A27)),0)" +"IF(A28=A1,(D28/(A39-A28)),0)" +"IF(A29=A1,(D29/(A39-A29)),0)" +"IF(A30=A1,(D30/(A39-A30)),0)" +"IF(A31=A1,(D31/(A39-A31)),0)" +"IF(A32=A1,(D32/(A39-A32)),0)" +"IF(A33=A1,(D33/(A39-A33)),0)" +"IF(A34=A1,(D34/(A39-A34)),0)" +"IF(A35=A1,(D35/(A39-A35)),0)" +"IF(A36=A1,(D36/(A39-A36)),0)" +"IF(A37=A1,(D37/(A39-A37)),0)" +"IF(A38=A1,(D38/(A39-A38)),0)" +"SUM(B9:B40)" +"SUM(C9:C39)" +"NOW()" +"C5-B9" +"+A9+1" +"D9-B10" +"SUM(B9:B40)" +"SUM(C9:C39)" +"NOW()" +"2000000-'Dec 99'!B41" +"C5-B9" +"+A9+1" +"D9-B10" +"SUM(B9:B40)" +"SUM(C9:C39)" +"NOW()" +"2000000-'Dec 99'!B41-'Jan 00'!B41" +"C5-B9" +"+A9+1" +"D9-B10" +"SUM(B9:B38)" +"SUM(C9:C37)" +"NOW()" +"+'Feb 00'!D37" +"C5-B9" +"+A9+1" +"D9-B10" +"SUM(B9:B40)" +"SUM(C9:C37)" +"LEFT(RIGHT(E2,LEN(E2)-FIND(""-"",E2,1)),4)" +"B1" +"+A1" +"D14+1" +"SUM(D15:D21)" +"D13" +"10000+5000" +"5000+5000" +"SUM(D26:D35)" +"SUM(B8:F8)" +"1+A8" +"SUM(B8:B38)" +"D14+1" +"7000+1156" +"SUM(D15:D41)" +"D13" +"6000+2000+5000+306" +"SUM(D46:D78)" +"D42-D79" +"SUM(D15:D26)" +"D13" +"SUM(D31:D52)" +"D27-D53" +"SUM(D15:D17)" +"D13" +"SUM(D22:D25)" +"D18-D26" +"D7+1" +"50000+50000" +"SUM(D10:Y10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"SUM(D17)" +"SUM(G20:Y20)" +"D15+D18+D20" +"Z15+Z18" +"4000+0+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"+'Page 1 of 2'!C1" +"+'Page 1 of 2'!D20" +"+'Page 1 of 2'!D20" +"D7+1" +"50000+50000" +"SUM(D10:Y10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"SUM(D17)" +"SUM(G20:Y20)" +"D15+D18+D20" +"AA15+AA18" +"4000+0+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"NOW()" +"+E3" +"+R5-Q5" +"+X5-V5" +"+X5-W5" +"208+69" +"68+108" +"258+542+206" +"45779+9277" +"9277+47332" +"8440+30540+3379" +"30365+3037+10269" +"19105+8682+1404" +"4932+15544" +"329-40" +"633+13" +"346+13" +"34+1342" +"773+11" +"3893+7922" +"9360-4550" +"730+1450" +"3763+1827" +"260+3090" +"4005+1576" +"550+7450" +"8615+2000" +"10827+2063" +"17+1+16+1" +"217+25" +"8960-73" +"4786-73" +"6451+367" +"21294+7411" +"6031+28308" +"28570+6280" +"30390+6204" +"179+394" +"22000*0.68" +"17+410" +"1+612" +"13+321" +"1+322" +"2+60" +"15+357" +"1+251" +"1+22" +"1+25" +"48+223" +"COUNTA(H5:H525)" +"SUBTOTAL(9,Q5:Q526)" +"65518/30" +"SUM(R527:R552)" +"+B5+C5" +"+B5/$D$31*$J$32" +"+B5+F5+I5" +"-171-705" +"-25-46-1137" +"-1500" +"SUM(B5:B30)" +"+B31/D31" +"+C31/D31" +"+G31+F31" +"+D60-G32" +"+$D40*B$32" +"+D46" +"SUM(D35:D46)" +"SUM(D48:D58)" +"SUM(B35:B59)" +"SUM(G46:G59)" +"+B31+(B32*G60)" +"+C31+(C32*G60)" +"+C63+B63" +"+B31+B60" +"D14+1" +"SUM(D15:D21)" +"D13" +"10000+5000" +"5000+5000" +"SUM(D26:D35)" +"SUM(B8:F8)" +"1+A8" +"SUM(B8:B38)" +"D14+1" +"7000+1156" +"SUM(D15:D41)" +"D13" +"6000+2000+5000+306" +"SUM(D46:D78)" +"D42-D79" +"SUM(D15:D26)" +"D13" +"SUM(D31:D52)" +"D27-D53" +"SUM(D15:D17)" +"D13" +"SUM(D22:D25)" +"D18-D26" +"VLOOKUP(E3,F3:G14,2)" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"IF(Input!$D$3>='Engergy Ops'!P$2,""ACTUAL"",""PLAN99"")" +"C2" +"IF(Input!$D$3>='Engergy Ops'!P$2,""Actual"",""Plan"")" +"_xll.HPVAL($A$1,C$3,$A10,C$2,C$4,$A$4)" +"E10-C10" +"SUM(P10:AL10)" +"_xll.HPVAL($A$1,C$3,$A14,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A25,C$2,C$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A23,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A29,C$2,C$4,$A$4)" +"SUM(C10:C26)" +"C27+C29" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"IF(Input!$D$3>='Texas Natural Gas Ops'!P$2,""ACTUAL"",""PLAN2000"")" +"+Input!A14" +"C2" +"IF(Input!$D$3>='Texas Natural Gas Ops'!P$2,""Actual"",""Plan"")" +"_xll.HPVAL($A$1,C$3,$A10,C$2,C$4,$A$4)" +"E10-C10" +"_xll.HPVAL($A$1,P$3,$P$1,P$2,$C$4,$A$4)" +"SUM(P10:AL10)" +"_xll.HPVAL($A$1,P$3,$O$1,P$2,$C$4,$A$4)+_xll.HPVAL($A$1,P$3,$O$2,P$2,$C$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A14,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A25,C$2,C$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A10,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A14,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A25,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A23,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A29,C$2,C$4,$A$4)" +"SUM(C10:C26)" +"_xll.HPVAL($A$1,P$3,$A23,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A29,P$2,P$4,$A$4)" +"C27+C29" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"IF(Input!$D$3>='Texas Natural Gas Ops'!P$2,""ACTUAL"",""PLAN2000"")" +"+Input!A14" +"C2" +"IF(Input!$D$3>='0688'!P$2,""Actual"",""Plan"")" +"_xll.HPVAL($A$1,C$3,$A10,C$2,C$4,$A$4)" +"E10-C10" +"_xll.HPVAL($A$1,P$3,$P$1,P$2,$C$4,$A$4)" +"SUM(P10:AL10)" +"_xll.HPVAL($A$1,P$3,$O$1,P$2,$C$4,$A$4)+_xll.HPVAL($A$1,P$3,$O$2,P$2,$C$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A14,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A25,C$2,C$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A10,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A14,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A25,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A23,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A29,C$2,C$4,$A$4)" +"SUM(C10:C26)" +"_xll.HPVAL($A$1,P$3,$A23,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A29,P$2,P$4,$A$4)" +"C27+C29" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"IF(Input!$D$3>='Texas Natural Gas Ops'!P$2,""ACTUAL"",""PLAN2000"")" +"+Input!A14" +"C2" +"IF(Input!$D$3>='1160'!P$2,""Actual"",""Plan"")" +"_xll.HPVAL($A$1,C$3,$A10,C$2,C$4,$A$4)" +"E10-C10" +"_xll.HPVAL($A$1,P$3,$P$1,P$2,$C$4,$A$4)" +"SUM(P10:AL10)" +"_xll.HPVAL($A$1,P$3,$O$1,P$2,$C$4,$A$4)+_xll.HPVAL($A$1,P$3,$O$2,P$2,$C$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A14,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A25,C$2,C$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A10,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A14,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A25,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A23,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A29,C$2,C$4,$A$4)" +"SUM(C10:C26)" +"_xll.HPVAL($A$1,P$3,$A23,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A29,P$2,P$4,$A$4)" +"C27+C29" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"IF(Input!$D$3>='Texas Natural Gas Ops'!P$2,""ACTUAL"",""PLAN2000"")" +"+Input!A14" +"C2" +"IF(Input!$D$3>='1497'!P$2,""Actual"",""Plan"")" +"_xll.HPVAL($A$1,C$3,$A10,C$2,C$4,$A$4)" +"E10-C10" +"_xll.HPVAL($A$1,P$3,$P$1,P$2,$C$4,$A$4)" +"SUM(P10:AL10)" +"_xll.HPVAL($A$1,P$3,$O$1,P$2,$C$4,$A$4)+_xll.HPVAL($A$1,P$3,$O$2,P$2,$C$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A14,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A25,C$2,C$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A10,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A14,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A25,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A23,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A29,C$2,C$4,$A$4)" +"SUM(C10:C26)" +"_xll.HPVAL($A$1,P$3,$A23,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A29,P$2,P$4,$A$4)" +"C27+C29" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"IF(Input!$D$3>='Texas Natural Gas Ops'!P$2,""ACTUAL"",""PLAN2000"")" +"+Input!A14" +"C2" +"IF(Input!$D$3>='1638'!P$2,""Actual"",""Plan"")" +"_xll.HPVAL($A$1,C$3,$A10,C$2,C$4,$A$4)" +"E10-C10" +"_xll.HPVAL($A$1,P$3,$P$1,P$2,$C$4,$A$4)" +"SUM(P10:AL10)" +"_xll.HPVAL($A$1,P$3,$O$1,P$2,$C$4,$A$4)+_xll.HPVAL($A$1,P$3,$O$2,P$2,$C$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A14,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A25,C$2,C$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A10,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A14,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A25,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A23,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A29,C$2,C$4,$A$4)" +"SUM(C10:C26)" +"_xll.HPVAL($A$1,P$3,$A23,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A29,P$2,P$4,$A$4)" +"C27+C29" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"IF(Input!$D$3>='Texas Natural Gas Ops'!P$2,""ACTUAL"",""PLAN2000"")" +"+Input!A14" +"C2" +"IF(Input!$D$3>='2632'!P$2,""Actual"",""Plan"")" +"_xll.HPVAL($A$1,C$3,$A10,C$2,C$4,$A$4)" +"E10-C10" +"_xll.HPVAL($A$1,P$3,$P$1,P$2,$C$4,$A$4)" +"SUM(P10:AL10)" +"_xll.HPVAL($A$1,P$3,$O$1,P$2,$C$4,$A$4)+_xll.HPVAL($A$1,P$3,$O$2,P$2,$C$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A14,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A25,C$2,C$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A10,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A14,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A25,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A23,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A29,C$2,C$4,$A$4)" +"SUM(C10:C26)" +"_xll.HPVAL($A$1,P$3,$A23,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A29,P$2,P$4,$A$4)" +"C27+C29" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"IF(Input!$D$3>='Texas Natural Gas Ops'!P$2,""ACTUAL"",""PLAN2000"")" +"+Input!A14" +"C2" +"IF(Input!$D$3>='2675'!P$2,""Actual"",""Plan"")" +"_xll.HPVAL($A$1,C$3,$A10,C$2,C$4,$A$4)" +"E10-C10" +"_xll.HPVAL($A$1,P$3,$P$1,P$2,$C$4,$A$4)" +"SUM(P10:AL10)" +"_xll.HPVAL($A$1,P$3,$O$1,P$2,$C$4,$A$4)+_xll.HPVAL($A$1,P$3,$O$2,P$2,$C$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A14,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A25,C$2,C$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A10,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A14,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A25,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A23,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A29,C$2,C$4,$A$4)" +"SUM(C10:C26)" +"_xll.HPVAL($A$1,P$3,$A23,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A29,P$2,P$4,$A$4)" +"C27+C29" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"IF(Input!$D$3>='Texas Natural Gas Ops'!P$2,""ACTUAL"",""PLAN2000"")" +"+Input!A14" +"C2" +"IF(Input!$D$3>='2933'!P$2,""Actual"",""Plan"")" +"_xll.HPVAL($A$1,C$3,$A10,C$2,C$4,$A$4)" +"E10-C10" +"_xll.HPVAL($A$1,P$3,$P$1,P$2,$C$4,$A$4)" +"SUM(P10:AL10)" +"_xll.HPVAL($A$1,P$3,$O$1,P$2,$C$4,$A$4)+_xll.HPVAL($A$1,P$3,$O$2,P$2,$C$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A14,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A25,C$2,C$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A10,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A14,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A25,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A23,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A29,C$2,C$4,$A$4)" +"SUM(C10:C26)" +"_xll.HPVAL($A$1,P$3,$A23,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A29,P$2,P$4,$A$4)" +"C27+C29" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"IF(Input!$D$3>='Texas Natural Gas Ops'!P$2,""ACTUAL"",""PLAN2000"")" +"+Input!A14" +"C2" +"IF(Input!$D$3>='2939'!P$2,""Actual"",""Plan"")" +"_xll.HPVAL($A$1,C$3,$A10,C$2,C$4,$A$4)" +"E10-C10" +"_xll.HPVAL($A$1,P$3,$P$1,P$2,$C$4,$A$4)" +"SUM(P10:AL10)" +"_xll.HPVAL($A$1,P$3,$O$1,P$2,$C$4,$A$4)+_xll.HPVAL($A$1,P$3,$O$2,P$2,$C$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A14,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A25,C$2,C$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A10,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A14,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A25,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A23,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A29,C$2,C$4,$A$4)" +"SUM(C10:C26)" +"_xll.HPVAL($A$1,P$3,$A23,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A29,P$2,P$4,$A$4)" +"C27+C29" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"IF(Input!$D$3>='Texas Natural Gas Ops'!P$2,""ACTUAL"",""PLAN2000"")" +"+Input!A14" +"C2" +"IF(Input!$D$3>='2940'!P$2,""Actual"",""Plan"")" +"_xll.HPVAL($A$1,C$3,$A10,C$2,C$4,$A$4)" +"E10-C10" +"_xll.HPVAL($A$1,P$3,$P$1,P$2,$C$4,$A$4)" +"SUM(P10:AL10)" +"_xll.HPVAL($A$1,P$3,$O$1,P$2,$C$4,$A$4)+_xll.HPVAL($A$1,P$3,$O$2,P$2,$C$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A14,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A25,C$2,C$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A10,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A14,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A25,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A23,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A29,C$2,C$4,$A$4)" +"SUM(C10:C26)" +"_xll.HPVAL($A$1,P$3,$A23,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A29,P$2,P$4,$A$4)" +"C27+C29" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"IF(Input!$D$3>='Texas Natural Gas Ops'!P$2,""ACTUAL"",""PLAN2000"")" +"+Input!A14" +"C2" +"IF(Input!$D$3>='2663'!P$2,""Actual"",""Plan"")" +"_xll.HPVAL($A$1,C$3,$A10,C$2,C$4,$A$4)" +"E10-C10" +"_xll.HPVAL($A$1,P$3,$P$1,P$2,$C$4,$A$4)" +"SUM(P10:AL10)" +"_xll.HPVAL($A$1,P$3,$O$1,P$2,$C$4,$A$4)+_xll.HPVAL($A$1,P$3,$O$2,P$2,$C$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A14,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A25,C$2,C$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A10,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A14,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A25,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A23,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A29,C$2,C$4,$A$4)" +"SUM(C10:C26)" +"_xll.HPVAL($A$1,P$3,$A23,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A29,P$2,P$4,$A$4)" +"C27+C29" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"IF(Input!$D$3>='Texas Natural Gas Ops'!P$2,""ACTUAL"",""PLAN2000"")" +"+Input!A14" +"C2" +"IF(Input!$D$3>='2664'!P$2,""Actual"",""Plan"")" +"_xll.HPVAL($A$1,C$3,$A10,C$2,C$4,$A$4)" +"E10-C10" +"_xll.HPVAL($A$1,P$3,$P$1,P$2,$C$4,$A$4)" +"SUM(P10:AL10)" +"_xll.HPVAL($A$1,P$3,$O$1,P$2,$C$4,$A$4)+_xll.HPVAL($A$1,P$3,$O$2,P$2,$C$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A14,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A25,C$2,C$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A10,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A14,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A25,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A23,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A29,C$2,C$4,$A$4)" +"SUM(C10:C26)" +"_xll.HPVAL($A$1,P$3,$A23,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A29,P$2,P$4,$A$4)" +"C27+C29" +"+Input!A14" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"+Input!A19" +"Input!D3" +"Input!D3" +"_xll.HPVAL($A18,D$7,$A$3,D$6,D$5)" +"F18-D18" +"H18/F18" +"+K26+K27+K28+K29" +"_xll.HPVAL($A18,D$7,$A$4,D$6,D$5)" +"SUM(D18:D20)" +"SUM(O18:O21)" +"+B44" +"IF(F26=0,""N/A"", H26/F26)" +"+B35" +"+B54" +"_xll.HPFNA(A44,$A$1)" +"+H26/1000" +"(+H35+H36)/1000" +"(+H37+H38)/1000" +"+D6+E6" +"+G6+F6" +"SUM(D6:D7)" +"SUM(D10:D13)" +"+F18" +"SUM(D18:D20)" +"SUM(D23:D31)" +"+B3+C3-E3" +"7220+472" +"SUM(B3:B15)" +"SUM(F3:F14)" +" SUM(B11*C11)" +" SUM(B11-D11)" +"SUM(G54:H54)" +" SUM(B11:B96)" +"SUM(K13:K19)" +"SUM(K23:K51)" +"SUM(K52:K60)" +"SUM(K23:K60)" +"SUM(K64:K65)" +"SUM(K74:K76)" +"-0.15-0.11" +"+K77" +"SUM(K78:K79)" +"SUM(K74:K96)" +"SUM(K96,K74:K76)" +"SUM(K77:K95)" +"SUM(K100:K102)" +"+K106" +"7170+448" +"+D3" +"+D5" +"+D13" +"+D15" +"+C17" +"16068-5050-3319" +"+B16" +"375*31" +"NOW()" +"SUM(F18:F19)" +"SUM(F23:F26)" +"SUM(F31:F35)" +"SUM(D10:E10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"SUM(D17)" +"SUM(E20:E20)" +"D15+D18+D20" +"F15+F18" +"4000+0+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"SUM(D10:E10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"SUM(D17)" +"SUM(E20:E20)" +"D15+D18+D20" +"F15+F18" +"4000+0+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"10000+10000+10000+10000" +"10000+6000" +"SUM(D15:D21)" +"D13" +"10000+5000" +"21000+10000" +"SUM(D26:D35)" +"SUM(B8:F8)" +"1+A8" +"SUM(B8:B38)" +"7000+795" +"SUM(D15:D41)" +"D13" +"8000+5000+610" +"SUM(D46:D80)" +"D42-D81" +"SUM(D15:D26)" +"D13" +"SUM(D31:D52)" +"D27-D53" +"SUM(D15:D17)" +"D13" +"SUM(D22:D25)" +"D18-D26" +"LEFT(RIGHT(E2,LEN(E2)-FIND(""-"",E2,1)),4)" +"B1" +"+A1" +"VLOOKUP(D2,Lookup!$C$2:$D$2820,2,FALSE)" +"B1" +"SUM(D10:H10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"SUM(D17)" +"SUM(H20:H20)" +"D15+D18+D20" +"I15+I18" +"4000+0+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"+R6" +"SUM(N6:N7)" +"+N20+N18+N17+N16" +"SUM(P11:P23)" +"+N33+N30" +"SUM(P29:P33)" +"SUM(X30:X33)" +"SUM(N53:N53)" +"N56+N48+N34+N43+N38+N29+N25+N8" +"P56+P48+P34+P43+P38+P25+P8" +"SUM(X53:X53)" +"+E3" +"+R5-Q5" +"+X5-V5" +"+X5-W5" +"208+69" +"68+108" +"258+542+206" +"45779+9277" +"9277+47332" +"8440+30540+3379" +"30365+3037+10269" +"19105+8682+1404" +"4932+15544" +"329-40" +"633+13" +"346+13" +"34+1342" +"773+11" +"3893+7922" +"730+1450" +"3763+1827" +"690+1260" +"260+3090" +"4005+1576" +"550+7450" +"8615+2000" +"10827+2063" +"17+1+16+1" +"217+25" +"8960-73" +"4786-73" +"6451+367" +"10000+2000" +"21294+7411" +"6031+28308" +"28570+6280" +"30390+6204" +"179+394" +"474+2026" +"22000*0.68" +"17+410" +"1+612" +"13+321" +"1+322" +"2+60" +"15+357" +"1+251" +"1+22" +"1+25" +"48+223" +"COUNTA(H5:H528)" +"SUBTOTAL(9,Q5:Q529)" +"65518/30" +"SUM(R530:R555)" +"+V559" +"+B5+C5" +"+B5/$D$31*$J$32" +"+B5+F5+I5" +"-171-705" +"-25-46-1137" +"-1500" +"SUM(B5:B30)" +"+B31/D31" +"+C31/D31" +"+G31+F31" +"+D60-G32" +"+$D40*B$32" +"+D46" +"SUM(D35:D46)" +"SUM(D48:D58)" +"SUM(B35:B59)" +"SUM(G46:G59)" +"+B31+(B32*G60)" +"+C31+(C32*G60)" +"+C63+B63" +"+B31+B60" +"VLOOKUP(E3,F3:G14,2)" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"IF(Input!$D$3>='Engergy Ops'!P$2,""ACTUAL"",""PLAN99"")" +"C2" +"IF(Input!$D$3>='Engergy Ops'!P$2,""Actual"",""Plan"")" +"_xll.HPVAL($A$1,C$3,$A10,C$2,C$4,$A$4)" +"E10-C10" +"SUM(P10:AL10)" +"_xll.HPVAL($A$1,C$3,$A14,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A25,C$2,C$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A23,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A29,C$2,C$4,$A$4)" +"SUM(C10:C26)" +"C27+C29" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"IF(Input!$D$3>='Texas Natural Gas Ops'!P$2,""ACTUAL"",""PLAN2000"")" +"+Input!A14" +"C2" +"IF(Input!$D$3>='Texas Natural Gas Ops'!P$2,""Actual"",""Plan"")" +"_xll.HPVAL($A$1,C$3,$A10,C$2,C$4,$A$4)" +"E10-C10" +"_xll.HPVAL($A$1,P$3,$P$1,P$2,$C$4,$A$4)" +"SUM(P10:AL10)" +"_xll.HPVAL($A$1,P$3,$O$1,P$2,$C$4,$A$4)+_xll.HPVAL($A$1,P$3,$O$2,P$2,$C$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A14,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A25,C$2,C$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A10,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A14,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A25,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A23,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A29,C$2,C$4,$A$4)" +"SUM(C10:C26)" +"_xll.HPVAL($A$1,P$3,$A23,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A29,P$2,P$4,$A$4)" +"C27+C29" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"IF(Input!$D$3>='Texas Natural Gas Ops'!P$2,""ACTUAL"",""PLAN2000"")" +"+Input!A14" +"C2" +"IF(Input!$D$3>='0688 - Gas Assets Settlements '!P$2,""Actual"",""Plan"")" +"_xll.HPVAL($A$1,C$3,$A10,C$2,C$4,$A$4)" +"E10-C10" +"_xll.HPVAL($A$1,P$3,$P$1,P$2,$C$4,$A$4)" +"SUM(P10:AL10)" +"_xll.HPVAL($A$1,P$3,$O$1,P$2,$C$4,$A$4)+_xll.HPVAL($A$1,P$3,$O$2,P$2,$C$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A14,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A25,C$2,C$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A10,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A14,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A25,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A23,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A29,C$2,C$4,$A$4)" +"SUM(C10:C26)" +"_xll.HPVAL($A$1,P$3,$A23,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A29,P$2,P$4,$A$4)" +"C27+C29" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"IF(Input!$D$3>='Texas Natural Gas Ops'!P$2,""ACTUAL"",""PLAN2000"")" +"+Input!A14" +"C2" +"IF(Input!$D$3>='1160 - Gas Assets Volume Mgmt'!P$2,""Actual"",""Plan"")" +"_xll.HPVAL($A$1,C$3,$A10,C$2,C$4,$A$4)" +"E10-C10" +"_xll.HPVAL($A$1,P$3,$P$1,P$2,$C$4,$A$4)" +"SUM(P10:AL10)" +"_xll.HPVAL($A$1,P$3,$O$1,P$2,$C$4,$A$4)+_xll.HPVAL($A$1,P$3,$O$2,P$2,$C$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A14,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A25,C$2,C$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A10,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A14,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A25,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A23,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A29,C$2,C$4,$A$4)" +"SUM(C10:C26)" +"_xll.HPVAL($A$1,P$3,$A23,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A29,P$2,P$4,$A$4)" +"C27+C29" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"IF(Input!$D$3>='Texas Natural Gas Ops'!P$2,""ACTUAL"",""PLAN2000"")" +"+Input!A14" +"C2" +"IF(Input!$D$3>='1638 - Texas Risk Mgmt'!P$2,""Actual"",""Plan"")" +"_xll.HPVAL($A$1,C$3,$A10,C$2,C$4,$A$4)" +"E10-C10" +"_xll.HPVAL($A$1,P$3,$P$1,P$2,$C$4,$A$4)" +"SUM(P10:AL10)" +"_xll.HPVAL($A$1,P$3,$O$1,P$2,$C$4,$A$4)+_xll.HPVAL($A$1,P$3,$O$2,P$2,$C$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A14,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A25,C$2,C$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A10,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A14,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A25,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A23,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A29,C$2,C$4,$A$4)" +"SUM(C10:C26)" +"_xll.HPVAL($A$1,P$3,$A23,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A29,P$2,P$4,$A$4)" +"C27+C29" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"IF(Input!$D$3>='Texas Natural Gas Ops'!P$2,""ACTUAL"",""PLAN2000"")" +"+Input!A14" +"C2" +"IF(Input!$D$3>='2632 - Gas Assets Ops Mgmt'!P$2,""Actual"",""Plan"")" +"_xll.HPVAL($A$1,C$3,$A10,C$2,C$4,$A$4)" +"E10-C10" +"_xll.HPVAL($A$1,P$3,$P$1,P$2,$C$4,$A$4)" +"SUM(P10:AL10)" +"_xll.HPVAL($A$1,P$3,$O$1,P$2,$C$4,$A$4)+_xll.HPVAL($A$1,P$3,$O$2,P$2,$C$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A14,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A25,C$2,C$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A10,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A14,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A25,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A23,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A29,C$2,C$4,$A$4)" +"SUM(C10:C26)" +"_xll.HPVAL($A$1,P$3,$A23,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A29,P$2,P$4,$A$4)" +"C27+C29" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"IF(Input!$D$3>='Texas Natural Gas Ops'!P$2,""ACTUAL"",""PLAN2000"")" +"+Input!A14" +"C2" +"IF(Input!$D$3>='1497 - Texas Trading Support'!P$2,""Actual"",""Plan"")" +"_xll.HPVAL($A$1,C$3,$A10,C$2,C$4,$A$4)" +"E10-C10" +"_xll.HPVAL($A$1,P$3,$P$1,P$2,$C$4,$A$4)" +"SUM(P10:AL10)" +"_xll.HPVAL($A$1,P$3,$O$1,P$2,$C$4,$A$4)+_xll.HPVAL($A$1,P$3,$O$2,P$2,$C$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A14,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A25,C$2,C$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A10,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A14,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A25,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A23,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A29,C$2,C$4,$A$4)" +"SUM(C10:C26)" +"_xll.HPVAL($A$1,P$3,$A23,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A29,P$2,P$4,$A$4)" +"C27+C29" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"IF(Input!$D$3>='Texas Natural Gas Ops'!P$2,""ACTUAL"",""PLAN2000"")" +"+Input!A14" +"C2" +"IF(Input!$D$3>='2675 - Regulatory Compliance'!P$2,""Actual"",""Plan"")" +"_xll.HPVAL($A$1,C$3,$A10,C$2,C$4,$A$4)" +"E10-C10" +"_xll.HPVAL($A$1,P$3,$P$1,P$2,$C$4,$A$4)" +"SUM(P10:AL10)" +"_xll.HPVAL($A$1,P$3,$O$1,P$2,$C$4,$A$4)+_xll.HPVAL($A$1,P$3,$O$2,P$2,$C$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A14,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A25,C$2,C$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A10,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A14,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A25,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A23,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A29,C$2,C$4,$A$4)" +"SUM(C10:C26)" +"_xll.HPVAL($A$1,P$3,$A23,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A29,P$2,P$4,$A$4)" +"C27+C29" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"IF(Input!$D$3>='Texas Natural Gas Ops'!P$2,""ACTUAL"",""PLAN2000"")" +"+Input!A14" +"C2" +"IF(Input!$D$3>='2933 - Tx Trans & Rate Mgmt'!P$2,""Actual"",""Plan"")" +"_xll.HPVAL($A$1,C$3,$A10,C$2,C$4,$A$4)" +"E10-C10" +"_xll.HPVAL($A$1,P$3,$P$1,P$2,$C$4,$A$4)" +"SUM(P10:AL10)" +"_xll.HPVAL($A$1,P$3,$O$1,P$2,$C$4,$A$4)+_xll.HPVAL($A$1,P$3,$O$2,P$2,$C$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A14,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A25,C$2,C$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A10,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A14,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A25,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A23,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A29,C$2,C$4,$A$4)" +"SUM(C10:C26)" +"_xll.HPVAL($A$1,P$3,$A23,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A29,P$2,P$4,$A$4)" +"C27+C29" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"IF(Input!$D$3>='Texas Natural Gas Ops'!P$2,""ACTUAL"",""PLAN2000"")" +"+Input!A14" +"C2" +"IF(Input!$D$3>='2664 - Texas Logistics'!P$2,""Actual"",""Plan"")" +"_xll.HPVAL($A$1,C$3,$A10,C$2,C$4,$A$4)" +"E10-C10" +"_xll.HPVAL($A$1,P$3,$P$1,P$2,$C$4,$A$4)" +"SUM(P10:AL10)" +"_xll.HPVAL($A$1,P$3,$O$1,P$2,$C$4,$A$4)+_xll.HPVAL($A$1,P$3,$O$2,P$2,$C$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A14,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A25,C$2,C$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A10,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A14,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A25,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A23,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A29,C$2,C$4,$A$4)" +"SUM(C10:C26)" +"_xll.HPVAL($A$1,P$3,$A23,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A29,P$2,P$4,$A$4)" +"C27+C29" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"IF(Input!$D$3>='Texas Natural Gas Ops'!P$2,""ACTUAL"",""PLAN2000"")" +"+Input!A14" +"C2" +"IF(Input!$D$3>='2663 - EMS Denver'!P$2,""Actual"",""Plan"")" +"_xll.HPVAL($A$1,C$3,$A10,C$2,C$4,$A$4)" +"E10-C10" +"_xll.HPVAL($A$1,P$3,$P$1,P$2,$C$4,$A$4)" +"SUM(P10:AL10)" +"_xll.HPVAL($A$1,P$3,$O$1,P$2,$C$4,$A$4)+_xll.HPVAL($A$1,P$3,$O$2,P$2,$C$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A14,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A25,C$2,C$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A10,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A14,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A25,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A23,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A29,C$2,C$4,$A$4)" +"SUM(C10:C26)" +"_xll.HPVAL($A$1,P$3,$A23,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A29,P$2,P$4,$A$4)" +"C27+C29" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"IF(Input!$D$3>='Texas Natural Gas Ops'!P$2,""ACTUAL"",""PLAN2000"")" +"+Input!A14" +"C2" +"IF(Input!$D$3>='2939 - Global Contracts Tx Ops'!P$2,""Actual"",""Plan"")" +"_xll.HPVAL($A$1,C$3,$A10,C$2,C$4,$A$4)" +"E10-C10" +"_xll.HPVAL($A$1,P$3,$P$1,P$2,$C$4,$A$4)" +"SUM(P10:AL10)" +"_xll.HPVAL($A$1,P$3,$O$1,P$2,$C$4,$A$4)+_xll.HPVAL($A$1,P$3,$O$2,P$2,$C$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A14,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A25,C$2,C$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A10,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A14,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A25,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A23,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A29,C$2,C$4,$A$4)" +"SUM(C10:C26)" +"_xll.HPVAL($A$1,P$3,$A23,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A29,P$2,P$4,$A$4)" +"C27+C29" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"IF(Input!$D$3>='Texas Natural Gas Ops'!P$2,""ACTUAL"",""PLAN2000"")" +"+Input!A14" +"C2" +"IF(Input!$D$3>='2940 - Global Facilities Tx Ops'!P$2,""Actual"",""Plan"")" +"_xll.HPVAL($A$1,C$3,$A10,C$2,C$4,$A$4)" +"E10-C10" +"_xll.HPVAL($A$1,P$3,$P$1,P$2,$C$4,$A$4)" +"SUM(P10:AL10)" +"_xll.HPVAL($A$1,P$3,$O$1,P$2,$C$4,$A$4)+_xll.HPVAL($A$1,P$3,$O$2,P$2,$C$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A14,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A25,C$2,C$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A10,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,P$3,$A14,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A25,P$2,P$4,$A$4)" +"_xll.HPVAL($A$1,C$3,$A23,C$2,C$4,$A$4)-_xll.HPVAL($A$1,C$3,$A29,C$2,C$4,$A$4)" +"SUM(C10:C26)" +"_xll.HPVAL($A$1,P$3,$A23,P$2,P$4,$A$4)-_xll.HPVAL($A$1,P$3,$A29,P$2,P$4,$A$4)" +"C27+C29" +"+D6+E6" +"+G6+F6" +"SUM(D6:D7)" +"1067+4686" +"SUM(D10:D13)" +"+F18" +"SUM(D18:D20)" +"+I27" +"SUM(D23:D31)" +"+D6+E6" +"+G6+F6" +"SUM(D6:D7)" +"+'CoOwner Vols'!O51" +"+E52" +"+'CoOwner Vols'!O60" +"SUM(D10:D13)" +"+F18" +"SUM(D18:D20)" +"+I27" +"SUM(D23:D31)" +"+D43*C46" +"+C46-D46" +"+D43*C47" +"+C46+C47" +"++E46+E47" +"+D13" +"+E47" +"+E48-E50-E51" +"+B3+C3-E3" +"+#REF!" +"7220+472" +"SUM(B3:B15)" +"SUM(F3:F14)" +" SUM(B11*C11)" +" SUM(B11-D11)" +"SUM(G54:H54)" +" SUM(B11:B96)" +"SUM(K13:K19)" +"+K23*(1-$R$23)" +"SUM(K23:K51)" +"SUM(N23:N51)" +"+M51-O51" +"+K52*(1-$R$24)" +"SUM(K52:K60)" +"SUM(N52:N60)" +"SUM(K23:K60)" +"+M60+M51" +"SUM(K64:K65)" +"SUM(K74:K76)" +"-0.15-0.11" +"+K77" +"SUM(K78:K79)" +"SUM(K74:K96)" +"SUM(K96,K74:K76)" +"SUM(K77:K95)" +"SUM(K100:K102)" +"+K106" +"7170+448" +"+B16" +"+D3" +"+D5" +"+D13" +"+D15" +"+C17" +"16068-5050-3319" +"375*31" +"+D6+E6" +"+G6+F6" +"SUM(D6:D7)" +"+'CoOwner Vols'!O51" +"+E52" +"+'CoOwner Vols'!O60" +"SUM(D10:D13)" +"+F18" +"SUM(D18:D20)" +"+I27" +"SUM(D23:D31)" +"+D43*C46" +"+C46-D46" +"+D43*C47" +"+C46+C47" +"++E46+E47" +"+D13" +"+E47" +"+E48-E50-E51" +"P57" +"P59" +"ROUND(C17*1.03,0)" +"IF(B17-D17>0,B17-D17,0)" +"ROUND(B17*1.03,0)" +"IF(C17-F17>0,C17-F17,0)" +"(B17-E17)" +"E17" +"SUM($K$11-0.04)" +"ROUND(K17*I17,2)" +"ROUND(J17*H17,2)" +"SUM(L17:M17)" +"O17-0.05" +"IF($K$11-P17>0,$K$11-P17,0)" +"IF(P17-$K$11>0,P17-$K$11,0)" +"ROUND(Q17*G17,2)" +"ROUND(R17*G17,2)" +"SUM(B17:B47)" +"SUM(M17:M45)" +"H48" +"M48" +"C48-G48" +"V48" +"I48" +"L48" +"G48" +"T48" +"S48" +"SUM(L50:L51)" +"I53-L52" +"SUM(H48:I48)" +"SUM(J50:J52)" +"($E$7+$C$59)*B60" +"($E$7+$G$59)*F60" +"B60+D60+F60+H60+J60+L60+N60" +"SUM(H60:H89)" +"Q91/P91" +"Master!B15" +"Master!D15" +"+B19-+C19" +"P19+Q19+W19" +"Z19+X19" +"NOW()" +"SUM(F18:F19)" +"SUM(F23:F27)" +"SUM(D10:Q10)" +"+D32+D51+D52" +"SUM(D59:D61)" +"SUM(D10:D14)" +"SUM(D17)" +"SUM(Q20:Q20)" +"D15+D18+D20" +"R15+R18" +"4000+0+2500+4000" +"D23-D33-D56-D63-D69" +"D33+D35" +"7000+2000" +"SUM(D40:D47)" +"SUM(D50:D53)" +"D48+D54" +"21000-6000" +"SUM(D66:D68)" +"D69+D63+D56+D37" +"D71-D23" +"LEFT(RIGHT(E2,LEN(E2)-FIND(""-"",E2,1)),4)" +"B1" +"+A1" +"165-19-5-5-15-16" +"LEFT(RIGHT(E2,LEN(E2)-FIND(""-"",E2,1)),4)" +"B1" +"+A1" +"132+8-10+6+70" +"SUM(D5:D17)" +"G2-E2" +"SUM(D2:D6)" +"SUM(D7:D8)" +"+D9" +"+J7" +"SUM(C4:C12)" +"SUM(J6:J11)" +"+B3-E3" +"+E3" +"+T5-R5" +"+T5-S5" +"9277+47332" +"9277+52143" +"19105+8682+1404" +"18531+8682+1348" +"3763+1827" +"690+1260" +"8291+388" +"10000+2000" +"30390+6204" +"24936+6204" +"3418+1179" +"474+2026" +"482+20" +"357+15" +"366+15" +"COUNTA(H6:H537)" +"SUBTOTAL(9,Q5:Q538)" +"SUBTOTAL(9,V6:V538)" +"65518/30" +"SUM(R539:R564)" +"+P568" +"+B5+C5" +"+B5/$D$31*$J$32" +"+B5+F5+I5" +"-171-705" +"-25-46-1137" +"-1500" +"SUM(B5:B30)" +"+B31/D31" +"+C31/D31" +"+G31+F31" +"+D60-G32" +"+$D40*B$32" +"+D46" +"SUM(D35:D46)" +"SUM(D48:D58)" +"SUM(B35:B59)" +"SUM(G46:G59)" +"+B31+(B32*G60)" +"+C31+(C32*G60)" +"+C63+B63" +"+B31+B60" +"+C3-F3" +"C3*1.4022+32" +"D3-B3" +"SUM(B3:B29)" +"B1" +"D14+1" +"10000+10000+10000+10000" +"SUM(D15:D23)" +"D13" +"21000+13000" +"21000+13000+4000" +"SUM(D38:D50)" +"SUM(B8:F8)" +"1+A8" +"SUM(B8:B38)" +"D14+1" +"7000+589" +"4000-71-164" +"SUM(D15:D41)" +"D13" +"8000+3000+2000+104" +"SUM(D46:D80)" +"D42-D81" +"D14+1" +"SUM(D15:D26)" +"D13" +"SUM(D31:D52)" +"D27-D53" +"D14+1" +"SUM(D15:D17)" +"D13" +"SUM(D22:D25)" +"D18-D26" +"SUM(D15:D18)" +"D13" +"SUM(D23:D27)" +"D19-D28" +"C2*E2" +"C2/458733" +"I2*E2" +"SUM(C2:C51)" +"+B7/$B$12" +"SUM(B7:B11)" +"G8*H8" +"SUM(G8:G32)" +"SUM(I8:I33)" +"G8*H8" +"SUM(G8:G32)" +"SUM(I8:I33)" +"+'[2]1001'!$K$39" +"NOW()" +"+'[2]1001'!$M$39" +"+'[2]1001'!$E$39" +"+Calpine!D41" +"+B12/$J$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B15)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+burlington!D42" +"+B20/$J$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B19:B20)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+DEFS!F53" +"+DEFS!M53" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+SidR!D41" +"+B33/$J$5" +"+SidR!D48" +"+SidR!A41" +"+Dominion!D41" +"+Dominion!D48" +"+Dominion!A41" +"+WTG!V43" +"+WTG!D50" +"+WTG!A43" +"+Devon!D41" +"+Devon!D48" +"+Devon!A41" +"+crosstex!F41" +"+crosstex!D48" +"+crosstex!A41" +"+Amarillo!P41" +"+Amarillo!D48" +"+Amarillo!A41" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B24:B41)" +"SUBTOTAL(9,B12:B41)" +"+J3" +"+Mojave!D40" +"+B59*$J$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"+williams!J40" +"+B66*$J$3" +"+williams!D48" +"+williams!A40" +"+'Red C'!F43" +"+B67*J3" +"+'Red C'!D52" +"+'Red C'!B43" +"+Amoco!D40" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"SUBTOTAL(9,B66:B70)" +"+NGPL!F38" +"+B74*$J$5" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+CIG!D42" +"+CIG!D49" +"+CIG!A42" +"+Oasis!D40" +"+Oasis!D47" +"+Oasis!B40" +"+Lonestar!F42" +"+Lonestar!D49" +"+Lonestar!B42" +"SUBTOTAL(9,B59:B78)" +"+C81+B44" +"+B81+C44" +"+A122*A121" +"+'[2]1001'!$K$39" +"NOW()" +"+'[2]1001'!$M$39" +"+'[2]1001'!$E$39" +"+Duke!$C$20" +"+B8/$H$4" +"+Duke!A7" +"+B8+B9+B40" +"+Duke!$C$54+Duke!$C$53+Duke!$C$48+Duke!$C$33" +"+DEFS!A40" +"+NNG!$D$24" +"+NNG!A24" +"+PNM!$D$23" +"+PNM!A23" +"+mewborne!$J$43" +"+mewborne!A43" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+Conoco!$F$41" +"+Conoco!A41" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+C16*$H$4" +"+Mojave!D40" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!A40" +"+C18*$H$5" +"+NGPL!F38" +"+NGPL!A38" +"+C19*$H$3" +"+williams!J40" +"+williams!A40" +"+Dominion!D41" +"+B20/$H$5" +"+Dominion!A41" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+'Red C'!F43" +"+'Red C'!B43" +"+Devon!D41" +"+Devon!A41" +"+Agave!$D$24" +"+Agave!A24" +"+Amarillo!P41" +"+Amarillo!A41" +"+EPFS!D41" +"+EPFS!A41" +"+Calpine!D41" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"SUM(N22:N28)" +"+'El Paso'!C39*summary!H4+'El Paso'!E39*summary!H3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+N29" +"+SidR!D41" +"+SidR!A41" +"+NW!$F$41" +"+NW!B41" +"+CIG!D42" +"+CIG!A42" +"+Continental!F43" +"+Continental!A43" +"+Lonestar!F42" +"+Lonestar!B42" +"+PEPL!D41" +"+PEPL!A41" +"SUM(N32:N35)" +"+transcol!$D$43" +"+transcol!A43" +"SUM(N22:N35)" +"SUM(B8:B36)" +"+DEFS!$C$40+DEFS!$E$40+DEFS!$F$44+DEFS!$F$45+DEFS!$F$46+DEFS!$F$47+DEFS!$F$48" +"+B40/H5" +"+DEFS!A40" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!A41" +"+crosstex!F41" +"+crosstex!A41" +"+PGETX!$H$39" +"+PGETX!E39" +"+Amoco!D40" +"+Amoco!A40" +"+EOG!J41" +"+EOG!A41" +"+Oasis!D40" +"+Oasis!B40" +"+WTG!V43" +"+WTG!A43" +"+burlington!D42" +"+B50/$H$3" +"+burlington!A42" +"SUM(B40:B50)" +"+B51+B37" +"+Mojave!A40" +"+Mojave!D40" +"+SoCal!F40" +"+'PG&E'!D40" +"+'El Paso'!C39" +"+NGPL!C34-NGPL!B34+volvalue!K11" +"+NGPL!E34-NGPL!D34+volvalue!K12" +"+PEPL!D41" +"+Oasis!D40" +"+Lonestar!F42" +"SUM(B7:B15)" +"+'[1]1001'!$M$39" +"+C18*B16" +"+D19-C19" +"+williams!J40" +"+Amoco!D40" +"+'El Paso'!E39" +"+NW!F41" +"SUM(B23:B26)" +"+'[1]1001'!$K$39" +"+J27*K29" +"+D31+D20" +"+H27+H16" +"+H30+H19" +"+K40-K41" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O6-N6" +"+Q6*P6" +"SUM(P6:P12)" +"+N27" +"+[3]williams!$C$35+[3]williams!$E$35+[3]williams!$G$35+[3]williams!$I$35" +"+'[2]1001'!$K$39" +"SUM(P5:P20)" +"+P22*P21" +"SUM(N23:N26)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type_area'!J3" +"+D47+D46" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+B41" +"+F36*'by type_area'!J4" +"+D48+D47" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!J4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!J4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+M9-L9" +"+O9*N9" +"-3230259-283308-283488+283308" +"-4979779-80784" +"SUM(P9:P15)" +"SUM(B4:B34)" +"+summary!H4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+C37*summary!H4" +"+E37*summary!H3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F42+F39" +"+AF42+AF39" +"+AR47*AR45" +"+B42" +"+F39*'by type_area'!J3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!J3" +"+D46+D45" +"+H46*H45" +"+H47-H48" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+B38" +"+B40" +"+D36*'by type_area'!J4" +"+D46+D45" +"+C5-B5" +"218508+23671" +"113202+16609" +"25312+3716" +"41552+3328" +"SUM(D5:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!H4" +"+C37" +"+C37*C36" +"+E38+C38" +"+F38+F40" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!J3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"1753-1835" +"855+119" +"212313-131794-20942-20942" +"+C40" +"3813-2488-266" +"1372-1479" +"3813-3477" +"SUM(J11:J14)" +"180-181" +"438668-410469-57999" +"SUM(B8:B17)" +"+B32" +"+B19*B18" +"+C19+C5" +"+B30+B29" +"+summary!H4" +"+C32+C26" +"+A5" +"+A7" +"+B18" +"+B31" +"+B46" +"+H40+G40+F40" +"SUM(B43:B45)" +"+B32" +"+C47+C40" +"+C54+C53+C48+C33+C20" +"SUM(I40:I54)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!H5" +"+C37" +"+F36*E37" +"+C37*C36" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C57" +"+Duke!I57" +"+F51+F49" +"+M51+K49" +"+K45" +"+F45" +"+K48" +"+F48" +"+K46" +"+F46" +"+K44" +"+F44" +"+I36" +"+C40" +"+J36" +"+E40" +"+Duke!I53:I53" +"+Duke!C53" +"+Duke!I54" +"+Duke!H40" +"+Duke!C48" +"+Duke!G40" +"+Duke!C33" +"+Duke!F40" +"+Duke!C20" +"+C81/B81" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!H4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D33+D32" +"-25882-3075" +"+C5-B5" +"-522186-84682" +"SUM(D5:D16)" +"+summary!H4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"+K10-J10" +"+L10*M10" +"1647210-1647210+1654290" +"1305497-1305497+1309597" +"1436775-1436775+1438269" +"SUM(L10:L15)" +"SUM(N9:N15)" +"SUM(B3:B33)" +"+F37+F34" +"+A37" +"+F34*'by type_area'!J4" +"+D44+D43" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!J4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!H4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+G6+H6+I6" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!H4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+D41+D39" +"+A41" +"+D39*summary!H4" +"+D48+D47" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!H4" +"+D13*D12" +"+D16+D14" +"+A16" +"+A18" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+E41*D41" +"+A40" +"+D37*'by type_area'!J4" +"+D46+D45" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+U6+S6+Q6+O6+M6+K6+I6+G6+E6+C6-T6-R6-P6-N6-L6-J6-H6-F6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+V38*V37" +"+V41+V39" +"+A41" +"+A43" +"+V37" +"+D49+D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!H4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+C6+E6+I6+K6+M6+O6-B6-D6-F6-H6-J6-L6-N6" +"SUM(B6:B36)" +"+summary!H4" +"+P38*P37" +"+P40+P39" +"+A40" +"+P37" +"+C7-B7" +"SUM(B7:B37)" +"+summary!H3" +"+D39*D38" +"+D41+D40" +"+H42-H43" +"+A41" +"+D38" +"+'[2]1001'!$K$39" +"NOW()" +"+'[2]1001'!$M$39" +"+'[2]1001'!$E$39" +"+Calpine!D41" +"+B12/$J$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B15)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+burlington!D42" +"+B20/$J$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B19:B20)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+DEFS!F53" +"+DEFS!M53" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+SidR!D41" +"+B33/$J$5" +"+SidR!D48" +"+SidR!A41" +"+Dominion!D41" +"+Dominion!D48" +"+Dominion!A41" +"+WTGmktg!J43" +"+WTGmktg!D50" +"+WTGmktg!A43" +"+Devon!D41" +"+Devon!D48" +"+Devon!A41" +"+crosstex!F41" +"+crosstex!D48" +"+crosstex!A41" +"+Amarillo!P41" +"+Amarillo!D48" +"+Amarillo!A41" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B24:B41)" +"SUBTOTAL(9,B12:B41)" +"+J3" +"+Mojave!D40" +"+B59*$J$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"+williams!J40" +"+B66*$J$3" +"+williams!D48" +"+williams!A40" +"+'Red C'!F43" +"+B67*J3" +"+'Red C'!D52" +"+'Red C'!B43" +"+Amoco!D40" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"SUBTOTAL(9,B66:B70)" +"+NGPL!F38" +"+B74*$J$5" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+CIG!D42" +"+CIG!D49" +"+CIG!A42" +"+Oasis!D40" +"+Oasis!D47" +"+Oasis!B40" +"+Lonestar!F42" +"+Lonestar!D49" +"+Lonestar!B42" +"SUBTOTAL(9,B59:B78)" +"+C81+B44" +"+B81+C44" +"+A122*A121" +"+'[2]1001'!$K$39" +"NOW()" +"+'[2]1001'!$M$39" +"+'[2]1001'!$E$39" +"+Duke!$C$20" +"+B8/$H$5" +"+Duke!A7" +"+Duke!$C$54+Duke!$C$53+Duke!$C$48+Duke!$C$33" +"+DEFS!A40" +"+NNG!$D$24" +"+B10/$H$4" +"+NNG!A24" +"+PNM!$D$23" +"+PNM!A23" +"+mewborne!$J$43" +"+mewborne!A43" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+C14*$H$4" +"+Mojave!D40" +"+Mojave!A40" +"+Conoco!$F$41" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+SoCal!F40" +"+SoCal!A40" +"+C18*$H$5" +"+NGPL!F38" +"+NGPL!A38" +"+Dominion!D41" +"+Dominion!A41" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+Agave!$D$24" +"+Agave!A24" +"+C22*$H$3" +"+'Red C'!F43" +"+'Red C'!B43" +"+Devon!D41" +"+Devon!A41" +"+Amarillo!P41" +"+Amarillo!A41" +"+Calpine!D41" +"+Calpine!A41" +"+'El Paso'!C39*summary!H4+'El Paso'!E39*summary!H3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"SUM(N21:N27)" +"+EPFS!D41" +"+EPFS!A41" +"+N28" +"+SidR!D41" +"+SidR!A41" +"+CIG!D42" +"+CIG!A42" +"+'WTG inc'!N43" +"+SidR!A40" +"+NW!$F$41" +"+NW!B41" +"+Continental!F43" +"+Continental!A43" +"+burlington!D42" +"+B34/$H$3" +"+burlington!A42" +"+Lonestar!F42" +"+Lonestar!B42" +"SUM(B8:B35)" +"+DEFS!$C$40+DEFS!$E$40+DEFS!$F$44+DEFS!$F$45+DEFS!$F$46+DEFS!$F$47+DEFS!$F$48" +"+DEFS!A40" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!A41" +"+Amoco!D40" +"+Amoco!A40" +"+crosstex!F41" +"+crosstex!A41" +"+PGETX!$H$39" +"+PGETX!E39" +"+PEPL!D41" +"+PEPL!A41" +"+WTGmktg!J43" +"+WTGmktg!A43" +"+EOG!$J$41" +"+EOG!A41" +"+williams!J35" +"+williams!A40" +"+Oasis!D40" +"+Oasis!B40" +"+transcol!$D$43" +"+transcol!A43" +"+SWGasTrans!$D$41" +"+SWGasTrans!A41" +"SUM(B39:B52)" +"+B53+B36" +"44144.84-58339.66" +"SUM(B105:B143)" +"+Mojave!A40" +"+Mojave!D40" +"+SoCal!F40" +"+'PG&E'!D40" +"+'El Paso'!C39" +"+NGPL!C34-NGPL!B34+volvalue!K11" +"+NGPL!E34-NGPL!D34+volvalue!K12" +"+PEPL!D41" +"+Oasis!D40" +"+Lonestar!F42" +"SUM(B7:B15)" +"+'[1]1001'!$M$39" +"+C18*B16" +"+D19-C19" +"+williams!J40" +"+Amoco!D40" +"+'El Paso'!E39" +"+NW!F41" +"SUM(B23:B26)" +"+'[1]1001'!$K$39" +"+J27*K29" +"+D31+D20" +"+H27+H16" +"+H30+H19" +"+K40-K41" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O6-N6" +"+Q6*P6" +"SUM(P6:P12)" +"+N27" +"+[3]williams!$C$35+[3]williams!$E$35+[3]williams!$G$35+[3]williams!$I$35" +"+'[2]1001'!$K$39" +"SUM(P5:P20)" +"+P22*P21" +"SUM(N23:N26)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type_area'!J3" +"+D47+D46" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+B41" +"+F36*'by type_area'!J4" +"+D48+D47" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!J4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!J4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+M9-L9" +"+O9*N9" +"-3230259-283308-283488+283308" +"-4979779-80784" +"SUM(P9:P15)" +"SUM(B4:B34)" +"+summary!H4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+C37*summary!H4" +"+E37*summary!H3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F42+F39" +"+AF42+AF39" +"+AR47*AR45" +"+B42" +"+F39*'by type_area'!J3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!J3" +"+D46+D45" +"+H46*H45" +"+H47-H48" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+B38" +"+B40" +"+D36*'by type_area'!J4" +"+D46+D45" +"+C5-B5" +"SUM(D5:D17)" +"+summary!H5" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+summary!H4" +"+F37*F35" +"+F38+F40" +"+A40" +"-18785+23342" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"43731-22975" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!J3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"2213-1885" +"274313-235467" +"+C40" +"4813-3684" +"1372-1479" +"4813-4253" +"SUM(J11:J14)" +"312-279" +"556732-579413" +"SUM(B8:B17)" +"+summary!H5" +"+B19*B18" +"+C19+C5" +"+B30+B29" +"+summary!H4" +"+C32+C26" +"+A5" +"+A7" +"+B18" +"+B31" +"+B46" +"+H40+G40+F40" +"SUM(B43:B45)" +"+summary!H5" +"+C47+C40" +"+C54+C53+C48+C33+C20" +"SUM(I40:I54)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!H5" +"+C37" +"+F36*E37" +"+C37*C36" +"44144.84-58339.66" +"26521-24566" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C57" +"+Duke!I57" +"+F51+F49" +"+M51+K49" +"+K45" +"+F45" +"+K48" +"+F48" +"+K46" +"+F46" +"+K44" +"+F44" +"+I36" +"+C40" +"+J36" +"+E40" +"+Duke!I53:I53" +"+Duke!C53" +"+Duke!I54" +"+Duke!H40" +"+Duke!C48" +"+Duke!G40" +"+Duke!C33" +"+Duke!F40" +"+Duke!C20" +"+C81/B81" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!H4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"-23241-2261" +"SUM(D5:D16)" +"+summary!H4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"+K10-J10" +"+L10*M10" +"1647210-1647210+1654290" +"1305497-1305497+1309597" +"1436775-1436775+1438269" +"SUM(L10:L15)" +"SUM(N9:N15)" +"SUM(B3:B33)" +"+F37+F34" +"+A37" +"+F34*'by type_area'!J4" +"+D44+D43" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!J4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!H4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+G6+H6+I6" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!H4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+D41+D39" +"+A41" +"+D39*summary!H4" +"+D48+D47" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!H4" +"+D13*D12" +"+D16+D14" +"+A16" +"+A18" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"-23051+9445" +"+D40+D37" +"+E41*D41" +"+A40" +"+D37*'by type_area'!J4" +"+D46+D45" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+I6+G6+E6+C6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+J38*J37" +"+J41+J39" +"+A41" +"+A43" +"+J37" +"+D49+D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!H4" +"+F38*F37" +"-7085.01-120842.49" +"+F40+F39" +"+A40" +"-658-37833" +"+F37" +"+C6+E6+I6+K6+M6+O6-B6-D6-F6-H6-J6-L6-N6" +"SUM(B6:B36)" +"+summary!H4" +"+P38*P37" +"+P40+P39" +"+A40" +"+P37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C7-B7" +"SUM(B7:B37)" +"+summary!H3" +"+D39*D38" +"+D41+D40" +"+H42-H43" +"+A41" +"+D38" +"NOW()" +"+Calpine!D41" +"+B12/$J$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B15)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+burlington!D42" +"+B20/$J$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B19:B20)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+DEFS!F53" +"+DEFS!M53" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+SidR!D41" +"+B33/$J$5" +"+SidR!D48" +"+SidR!A41" +"+Dominion!D41" +"+Dominion!D48" +"+Dominion!A41" +"+WTGmktg!J43" +"+WTGmktg!D50" +"+WTGmktg!A43" +"+Devon!D41" +"+Devon!D48" +"+Devon!A41" +"+crosstex!F41" +"+crosstex!D48" +"+crosstex!A41" +"+Amarillo!P41" +"+Amarillo!D48" +"+Amarillo!A41" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B24:B41)" +"SUBTOTAL(9,B12:B41)" +"+Mojave!D40" +"+B59*$J$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"+williams!J40" +"+B66*$J$3" +"+williams!D48" +"+williams!A40" +"+'Red C'!F43" +"+B67*J3" +"+'Red C'!D52" +"+'Red C'!B43" +"+Amoco!D40" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"SUBTOTAL(9,B66:B70)" +"+NGPL!F38" +"+B74*$J$5" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+CIG!D42" +"+CIG!D49" +"+CIG!A42" +"+Oasis!D40" +"+Oasis!D47" +"+Oasis!B40" +"+Lonestar!F42" +"+Lonestar!D49" +"+Lonestar!B42" +"SUBTOTAL(9,B59:B78)" +"+C81+B44" +"+B81+C44" +"+A122*A121" +"NOW()" +"+Duke!$C$20" +"+B8/$H$5" +"+Duke!A7" +"+Duke!$C$54+Duke!$C$53+Duke!$C$48+Duke!$C$33" +"+DEFS!A40" +"+PNM!$D$23" +"+B10/$H$4" +"+PNM!A23" +"+Conoco!$F$41" +"+Conoco!A41" +"+C12*$H$4" +"+Mojave!D40" +"+Mojave!A40" +"+mewborne!$J$43" +"+mewborne!A43" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+C15*$H$5" +"+NGPL!F38" +"+NGPL!A38" +"+B8+B9+B40" +"+SoCal!F40" +"+SoCal!A40" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+Calpine!D41" +"+Calpine!A41" +"+Dominion!D41" +"+Dominion!A41" +"+Devon!D41" +"+Devon!A41" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+Amarillo!P41" +"+Amarillo!A41" +"+EPFS!D41" +"+EPFS!A41" +"+'El Paso'!C39*summary!H4+'El Paso'!E39*summary!H3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+Agave!$D$24" +"+Agave!A24" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+C27*$H$3" +"+'Red C'!$F$45" +"+'Red C'!A45" +"SUM(N21:N27)" +"+NNG!$D$24" +"+NNG!A24" +"+N28" +"+burlington!D42" +"+B29/$H$3" +"+burlington!A42" +"+SidR!D41" +"+SidR!A41" +"+CIG!D42" +"+CIG!A42" +"+'WTG inc'!N43" +"+'WTG inc'!A43" +"+Continental!F43" +"+Continental!A43" +"+Lonestar!F43" +"+Lonestar!A43" +"+transcol!$D$43" +"+transcol!A43" +"+EOG!$J$41" +"+EOG!A41" +"SUM(B8:B36)" +"+DEFS!$C$40+DEFS!$E$40+DEFS!$F$44+DEFS!$F$45+DEFS!$F$46+DEFS!$F$47+DEFS!$F$48" +"+DEFS!A40" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!A41" +"+crosstex!F41" +"+crosstex!A41" +"+williams!J35" +"+williams!A40" +"+PGETX!$H$39" +"+PGETX!E39" +"+Amoco!D40" +"+Amoco!A40" +"+NW!$F$41" +"+NW!B41" +"135710*1.98" +"+WTGmktg!J43" +"+WTGmktg!A43" +"+Oasis!$D$40" +"+Oasis!A40" +"+PEPL!D41" +"+PEPL!A41" +"+SWGasTrans!$D$41" +"+SWGasTrans!A41" +"SUM(B40:B52)" +"+B53+B37" +"44144.84-58339.66" +"SUM(B105:B143)" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O6-N6" +"+Q6*P6" +"SUM(P6:P12)" +"+N27" +"+[2]williams!$C$35+[2]williams!$E$35+[2]williams!$G$35+[2]williams!$I$35" +"+'[1]1001'!$K$39" +"SUM(P5:P20)" +"+P22*P21" +"SUM(N23:N26)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type_area'!J3" +"+D47+D46" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+summary!H5" +"+F39*F36" +"+F40+F42" +"+A42" +"+F36" +"+D49+D48" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!J4" +"+D46+D45" +"+E4+C4-D4-B4" +"-730195" +"-728895-10000" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!J4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+M9-L9" +"+O9*N9" +"-3230259-283308-283488+283308" +"-4979779-80784" +"SUM(P9:P15)" +"SUM(B4:B34)" +"+summary!H4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+C37*summary!H4" +"+E37*summary!H3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C8-B8+E8-D8" +"+AE8-AD8" +"+N9*M9" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"+A45" +"+B39" +"+summary!H3" +"169958+2000" +"SUM(M9:M23)" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"111145-21345" +"+F44+F39" +"+AF42+AF39" +"+AR47*AR45" +"+A44" +"+F39*summary!H3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"3252482-3155382" +"+F100/B100" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!J3" +"+D46+D45" +"+H46*H45" +"+H47-H48" +"+C5-B5" +"SUM(B5:B35)" +"+summary!H5" +"+D37*D36" +"+D39+D38" +"+A39" +"+D36" +"884474+32544+31570" +"+C5-B5" +"913216+30471" +"1164343+38795" +"510496+17459" +"1646012+52083" +"109265+3557" +"171861+5827" +"SUM(D5:D17)" +"+summary!H5" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+summary!H4" +"+F37*F35" +"+F38+F40" +"+A40" +"-18785+23342" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"43731-22975" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!J3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"7043-1885" +"3888+139" +"902847-830819-30526" +"+C40" +"15313-11707-178" +"5512-4383" +"15313-9200-2" +"SUM(J11:J14)" +"-648-121" +"1725578-1716049-52368" +"SUM(B8:B17)" +"+summary!H5" +"+B19*B18" +"+C19+C5" +"+B30+B29" +"+summary!H4" +"+C32+C26" +"+A5" +"+A7" +"+B18" +"+B31" +"+B46" +"+H40+G40+F40" +"SUM(B43:B45)" +"+summary!H5" +"+C47+C40" +"+C54+C53+C48+C33+C20" +"SUM(I40:I54)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!H5" +"+C37" +"+F36*E37" +"+C37*C36" +"+C39+E39+F45+F46+F47+F48" +"44144.84-58339.66" +"26521-24566" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C57" +"+Duke!I57" +"+F51+F49" +"+M51+K49" +"+K45" +"+F45" +"+K48" +"+F48" +"+K46" +"+F46" +"+K44" +"+F44" +"+I36" +"+C40" +"+J36" +"+E40" +"+Duke!I53:I53" +"+Duke!C53" +"+Duke!I54" +"+Duke!H40" +"+Duke!C48" +"+Duke!G40" +"+Duke!C33" +"+Duke!F40" +"+Duke!C20" +"+C81/B81" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!H4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"-1100818-122" +"+C6-B6" +"SUM(D6:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D33+D32" +"-122858-5928" +"+C5-B5" +"-2684188-89346" +"-68079-2260" +"SUM(D5:D16)" +"+summary!H4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"+K10-J10" +"+L10*M10" +"1647210-1647210+1654290" +"1305497-1305497+1309597" +"1436775-1436775+1438269" +"SUM(L10:L15)" +"SUM(N9:N15)" +"SUM(B3:B33)" +"+F37+F34" +"+A37" +"+F34*'by type_area'!J4" +"+D44+D43" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!J4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!H4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+G6+H6+I6" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!H4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+D41+D39" +"+A41" +"+D39*summary!H4" +"+D48+D47" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"-10126-272" +"-32072-994" +"SUM(D5:D11)" +"+summary!H4" +"+D13*D12" +"+D16+D14" +"+A16" +"+A18" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"-23051+9445" +"+D40+D37" +"+A40" +"+D37*'by type_area'!J4" +"+D46+D45" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+I6+G6+E6+C6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+J38*J37" +"+J41+J39" +"+A41" +"+A43" +"+J37" +"+D49+D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!H4" +"+F38*F37" +"-7085.01-120842.49" +"+F40+F39" +"+A40" +"-658-37833" +"+F37" +"+C6+E6+I6+K6+M6+O6-B6-D6-F6-H6-J6-L6-N6" +"SUM(B6:B36)" +"+summary!H4" +"+P38*P37" +"+P40+P39" +"+A40" +"+P37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C7-B7" +"SUM(B7:B37)" +"+summary!H3" +"+D39*D38" +"+D41+D40" +"+H42-H43" +"+A41" +"+D38" +"G8*H8" +"SUM(G8:G32)" +"SUM(I8:I33)" +"+summary!H3" +"NOW()" +"+Calpine!D41" +"+B12/$J$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+summary!$B$52" +"+summary!$C$52" +"+SWGasTrans!$D$48" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B16)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+summary!$B$37" +"+summary!$C$37" +"+C21" +"+williams!A40" +"+burlington!D42" +"+B22/$J$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B20:B22)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+summary!$B$9" +"+summary!$C$9" +"+Duke!$G$40+Duke!$H$40+Duke!$I$53+Duke!$I$54" +"+Duke!A42" +"+summary!$B$8" +"+B31/$J$5" +"+Duke!$F$40" +"+Duke!A7" +"+summary!$B$41" +"+DEFS!$I$36+DEFS!$J$36+DEFS!$K$45+DEFS!$K$46+DEFS!$K$47+DEFS!$K$48" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+summary!$B$49" +"+summary!$C$49" +"+Oasis!D47" +"+Oasis!A40" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+summary!$B$44" +"+summary!$C$44" +"+MiVida_Rich!D48" +"+MiVida_Rich!A41" +"+Dominion!D41" +"+Dominion!D48" +"+Dominion!A41" +"+WTGmktg!J43" +"+WTGmktg!D50" +"+WTGmktg!A43" +"+summary!$B$30" +"+summary!$C$30" +"+'WTG inc'!D50" +"+'WTG inc'!A43" +"+Devon!D41" +"+Devon!D48" +"+Devon!A41" +"+crosstex!F41" +"+crosstex!D48" +"+crosstex!A41" +"+Amarillo!P41" +"+Amarillo!D48" +"+Amarillo!A41" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B26:B48)" +"SUBTOTAL(9,B12:B48)" +"+J3" +"+Mojave!D40" +"+B66*$J$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B66:B69)" +"+summary!$C$27" +"+B73*J3" +"+'Red C'!D52" +"+'Red C'!A45" +"+Amoco!D40" +"+B74*$J$3" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"+NGPL!F38" +"+B80*$J$5" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+CIG!D42" +"+CIG!D49" +"+CIG!A42" +"+summary!C34" +"+B83*$J$59" +"+Lonestar!D50" +"+Lonestar!A43" +"SUBTOTAL(9,B66:B83)" +"+C86+B51" +"+B86+C51" +"+A127*A126" +"+'[3]1001'!$K$39" +"NOW()" +"+'[3]1001'!$M$39" +"+'[3]1001'!$E$39" +"+Duke!$C$20" +"+B8/$H$5" +"+Duke!A7" +"+Duke!$C$54+Duke!$C$53+Duke!$C$48+Duke!$C$33" +"+DEFS!A40" +"+PNM!$D$23" +"+B10/$H$4" +"+PNM!A23" +"+Conoco!$F$41" +"+Conoco!A41" +"+C12*$H$4" +"+Mojave!D40" +"+Mojave!A40" +"+mewborne!$J$43" +"+mewborne!A43" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+SoCal!F40" +"+SoCal!A40" +"+B8+B9+B41" +"+C16*$H$5" +"+NGPL!F38" +"+NGPL!A38" +"+Dominion!D41" +"+Dominion!A41" +"+Calpine!D41" +"+Calpine!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+Devon!D41" +"+Devon!A41" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+Amarillo!P41" +"+Amarillo!A41" +"+EPFS!D41" +"+EPFS!A41" +"+NNG!$D$24" +"+NNG!A24" +"+'El Paso'!C39*summary!H4+'El Paso'!E39*summary!H3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+C27*$H$3" +"+'Red C'!$F$45" +"+'Red C'!A45" +"SUM(N21:N27)" +"+burlington!D42" +"+B28/$H$3" +"+burlington!A42" +"+N28" +"+CIG!D42" +"+CIG!A42" +"+'WTG inc'!N43" +"+'WTG inc'!A43" +"+Continental!F43" +"+Continental!A43" +"+SidR!D41" +"+SidR!A41" +"+Agave!$D$24" +"+Agave!A24" +"+C34*H5" +"+Lonestar!F43" +"+Lonestar!A43" +"+transcol!$D$43" +"+transcol!A43" +"+EOG!$J$41" +"+EOG!A41" +"+williams!J40" +"+williams!A40" +"SUM(B8:B37)" +"+DEFS!$C$40+DEFS!$E$40+DEFS!$F$44+DEFS!$F$45+DEFS!$F$46+DEFS!$F$47+DEFS!$F$48" +"+DEFS!A40" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!A41" +"+crosstex!F41" +"+crosstex!A41" +"+Amoco!D40" +"+Amoco!A40" +"+PGETX!$H$39" +"+PGETX!E39" +"+NW!$F$41" +"+NW!B41" +"135710*1.98" +"+Oasis!$D$40" +"+Oasis!A40" +"+WTGmktg!J43" +"+WTGmktg!A43" +"+PEPL!D41" +"+PEPL!A41" +"+SWGasTrans!$D$41" +"+SWGasTrans!A41" +"SUM(B41:B52)" +"+B53+B38" +"44144.84-58339.66" +"SUM(B105:B143)" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O6-N6" +"+Q6*P6" +"SUM(P6:P12)" +"+N27" +"+[2]williams!$C$35+[2]williams!$E$35+[2]williams!$G$35+[2]williams!$I$35" +"+'[1]1001'!$K$39" +"SUM(P5:P20)" +"+P22*P21" +"SUM(N23:N26)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type_area'!J3" +"+D47+D46" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+summary!H5" +"+F39*F36" +"+F40+F42" +"+A42" +"+F36" +"+D49+D48" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!J4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!J4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+M9-L9" +"+O9*N9" +"-3230259-283308-283488+283308" +"-4979779-80784" +"SUM(P9:P15)" +"SUM(B4:B34)" +"+summary!H4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+G42-G43" +"+C37*summary!H4" +"+E37*summary!H3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C8-B8+E8-D8" +"+AE8-AD8" +"+N9*M9" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"+A45" +"+B39" +"+summary!H3" +"169958+2000" +"SUM(M9:M23)" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F44+F39" +"+AF42+AF39" +"+AR47*AR45" +"+A44" +"+F39*summary!H3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"3252482-3155382" +"+F100/B100" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!J3" +"+D46+D45" +"+H46*H45" +"+H47-H48" +"+C5-B5" +"SUM(B5:B35)" +"+summary!H5" +"+D37*D36" +"+D39+D38" +"+A39" +"+D36" +"+C5-B5" +"13445+11437" +"12858+5800" +"11547+5747" +"SUM(D5:D17)" +"+summary!H5" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+summary!H4" +"+F37*F35" +"+F38+F40" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!J3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"+C40" +"SUM(J11:J14)" +"SUM(B8:B17)" +"+summary!H5" +"+B19*B18" +"+C19+C5" +"+B30+B29" +"+summary!H4" +"+C32+C26" +"+A5" +"+A7" +"+B18" +"+B31" +"+B46" +"+H40+G40+F40" +"SUM(B43:B45)" +"+summary!H5" +"+C47+C40" +"+C54+C53+C48+C33+C20" +"SUM(I40:I54)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!H5" +"+C37" +"+F36*E37" +"+C37*C36" +"+C39+E39+F45+F46+F47+F48" +"44144.84-58339.66" +"26521-24566" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C57" +"+Duke!I57" +"+F51+F49" +"+M51+K49" +"+K45" +"+F45" +"+K48" +"+F48" +"+K46" +"+F46" +"+K44" +"+F44" +"+I36" +"+C40" +"+J36" +"+E40" +"+Duke!I53:I53" +"+Duke!C53" +"+Duke!I54" +"+Duke!H40" +"+Duke!C48" +"+Duke!G40" +"+Duke!C33" +"+Duke!F40" +"+Duke!C20" +"+C81/B81" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!H4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"-134360-8380" +"+C6-B6" +"-56978-27236" +"-36658-64102" +"SUM(D6:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"-4517-2296" +"SUM(D5:D16)" +"+summary!H4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"+K10-J10" +"+L10*M10" +"1647210-1647210+1654290" +"1305497-1305497+1309597" +"1436775-1436775+1438269" +"SUM(L10:L15)" +"SUM(N9:N15)" +"SUM(B3:B33)" +"+F37+F34" +"+A37" +"+F34*'by type_area'!J4" +"+D44+D43" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!J4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!H4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!H4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+D41+D39" +"+A41" +"+D39*summary!H4" +"+D48+D47" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!H4" +"+D13*D12" +"+D16+D14" +"+A16" +"+A18" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type_area'!J4" +"+D46+D45" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+I6+G6+E6+C6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+J38*J37" +"+J41+J39" +"+A41" +"+A43" +"+J37" +"+D49+D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!H4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+C6+E6+I6+K6+M6+O6-B6-D6-F6-H6-J6-L6-N6" +"SUM(B6:B36)" +"+summary!H4" +"+P38*P37" +"+P40+P39" +"+A40" +"+P37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C7-B7" +"SUM(B7:B37)" +"+summary!H3" +"+D39*D38" +"+D41+D40" +"+H42-H43" +"+A41" +"+D38" +"+summary!H3" +"NOW()" +"+Calpine!D41" +"+B12/$J$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+SWGasTrans!D41" +"+B14/J4" +"+SWGasTrans!$D$48" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B16)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+C21*J3" +"+williams!J40" +"+C21" +"+williams!A40" +"+burlington!D42" +"+B22/$J$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B20:B22)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+summary!B9" +"+B30/$J$5" +"+Duke!$G$40+Duke!$H$40+Duke!$I$53+Duke!$I$54" +"+Duke!A42" +"+summary!B8" +"+Duke!$F$40" +"+Duke!A7" +"+summary!B40" +"+DEFS!$I$36+DEFS!$J$36+DEFS!$K$45+DEFS!$K$46+DEFS!$K$47+DEFS!$K$48" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+Oasis!D40" +"+B37/J5" +"+Oasis!D47" +"+Oasis!A40" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+summary!$B$43" +"+summary!$C$43" +"+MiVida_Rich!D48" +"+MiVida_Rich!A41" +"+Dominion!D41" +"+Dominion!D48" +"+Dominion!A41" +"+WTGmktg!J43" +"+WTGmktg!D50" +"+WTGmktg!A43" +"+'WTG inc'!N43" +"+B42/J4" +"+'WTG inc'!D50" +"+'WTG inc'!A43" +"+Devon!D41" +"+Devon!D48" +"+Devon!A41" +"+crosstex!F41" +"+crosstex!D48" +"+crosstex!A41" +"+Amarillo!P41" +"+Amarillo!D48" +"+Amarillo!A41" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B26:B48)" +"SUBTOTAL(9,B12:B48)" +"+J3" +"+Mojave!D40" +"+B66*$J$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B66:B69)" +"+'Red C'!F45" +"+B73*J57" +"+'Red C'!D52" +"+'Red C'!A45" +"+Amoco!D40" +"+B74*$J$3" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"+NGPL!F38" +"+B80*$J$5" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+CIG!D42" +"+CIG!D49" +"+CIG!A42" +"+Lonestar!F43" +"+B83*J59" +"+Lonestar!D50" +"+Lonestar!A43" +"SUBTOTAL(9,B66:B83)" +"+C86+B51" +"+B86+C51" +"+A127*A126" +"+'[3]1001'!$K$39" +"NOW()" +"+'[3]1001'!$M$39" +"+'[3]1001'!$E$39" +"+Duke!$C$20" +"+B8/$H$5" +"+Duke!A7" +"+Duke!$C$54+Duke!$C$53+Duke!$C$48+Duke!$C$33" +"+DEFS!A40" +"+PNM!$D$23" +"+B10/$H$4" +"+PNM!A23" +"+Conoco!$F$41" +"+Conoco!A41" +"+C12*$H$4" +"+Mojave!D40" +"+Mojave!A40" +"+mewborne!$J$43" +"+mewborne!A43" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+C15*$H$5" +"+NGPL!F38" +"+NGPL!A38" +"+B8+B9+B40" +"+SoCal!F40" +"+SoCal!A40" +"+Calpine!D41" +"+Calpine!A41" +"+Dominion!D41" +"+Dominion!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+Devon!D41" +"+Devon!A41" +"+Amarillo!P41" +"+Amarillo!A41" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+EPFS!D41" +"+EPFS!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+EOG!$J$41" +"+EOG!A41" +"+'El Paso'!C39*summary!H4+'El Paso'!E39*summary!H3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+C27*$H$3" +"+williams!J40" +"+williams!A40" +"SUM(N21:N27)" +"+'Red C'!$F$45" +"+'Red C'!A45" +"+N28" +"+C29*H4" +"+Lonestar!F43" +"+Lonestar!A43" +"+CIG!D42" +"+CIG!A42" +"+SidR!D41" +"+SidR!A41" +"+transcol!$D$43" +"+transcol!A43" +"+'WTG inc'!N43" +"+'WTG inc'!A43" +"+Continental!F43" +"+Continental!A43" +"+burlington!D42" +"+B35/$H$3" +"+burlington!A42" +"+NNG!$D$24" +"+NNG!A24" +"SUM(B8:B36)" +"+DEFS!$C$40+DEFS!$E$40+DEFS!$F$44+DEFS!$F$45+DEFS!$F$46+DEFS!$F$47+DEFS!$F$48" +"+DEFS!A40" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!A41" +"+crosstex!F41" +"+crosstex!A41" +"+Amoco!D40" +"+Amoco!A40" +"+NW!$F$41" +"+NW!B41" +"+PGETX!$H$39" +"+PGETX!E39" +"135710*1.98" +"+Oasis!$D$40" +"+Oasis!A40" +"+WTGmktg!J43" +"+WTGmktg!A43" +"+PEPL!D41" +"+PEPL!A41" +"+Agave!$D$24" +"+Agave!A24" +"+SWGasTrans!$D$41" +"+SWGasTrans!A41" +"SUM(B40:B52)" +"+B53+B37" +"44144.84-58339.66" +"SUM(B105:B143)" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O6-N6" +"+Q6*P6" +"SUM(P6:P12)" +"+N27" +"+[2]williams!$C$35+[2]williams!$E$35+[2]williams!$G$35+[2]williams!$I$35" +"+'[1]1001'!$K$39" +"SUM(P5:P20)" +"+P22*P21" +"SUM(N23:N26)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type_area'!J3" +"+D47+D46" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+summary!H5" +"+F39*F36" +"+F40+F42" +"+A42" +"+F36" +"+D49+D48" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!J4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!J4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+M9-L9" +"+O9*N9" +"-3230259-283308-283488+283308" +"-4979779-80784" +"SUM(P9:P15)" +"SUM(B4:B34)" +"+summary!H4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+G42-G43" +"+C37*summary!H4" +"+E37*summary!H3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C8-B8+E8-D8" +"+AE8-AD8" +"+N9*M9" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"+A45" +"+B39" +"+summary!H3" +"169958+2000" +"SUM(M9:M23)" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F44+F39" +"+AF42+AF39" +"+AR47*AR45" +"+A44" +"+F39*summary!H3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"3252482-3155382" +"+F100/B100" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!J3" +"+D46+D45" +"+H46*H45" +"+H47-H48" +"+C5-B5" +"SUM(B5:B35)" +"+summary!H5" +"+D37*D36" +"+D39+D38" +"+A39" +"+D36" +"+C5-B5" +"SUM(D5:D17)" +"+summary!H5" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+summary!H4" +"+F37*F35" +"+F38+F40" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!J3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"1380-715-37" +"687+134" +"89400-54190-13456-13368" +"+C40" +"2400-2497-624" +"1080-10" +"2400-180" +"SUM(J11:J14)" +"-75-11-1" +"337930-56828-278830" +"SUM(B8:B17)" +"+summary!H5" +"+B19*B18" +"+C19+C5" +"+B30+B29" +"+summary!H4" +"+C32+C26" +"+A5" +"+A7" +"+B18" +"+B31" +"+B46" +"+H40+G40+F40" +"SUM(B43:B45)" +"+summary!H5" +"+C47+C40" +"+C54+C53+C48+C33+C20" +"SUM(I40:I54)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!H5" +"+C37" +"+F36*E37" +"+C37*C36" +"+C39+E39+F45+F46+F47+F48" +"44144.84-58339.66" +"26521-24566" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C57" +"+Duke!I57" +"+F51+F49" +"+M51+K49" +"+K45" +"+F45" +"+K48" +"+F48" +"+K46" +"+F46" +"+K44" +"+F44" +"+I36" +"+C40" +"+J36" +"+E40" +"+Duke!I53:I53" +"+Duke!C53" +"+Duke!I54" +"+Duke!H40" +"+Duke!C48" +"+Duke!G40" +"+Duke!C33" +"+Duke!F40" +"+Duke!C20" +"+C81/B81" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!H4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"-234626-22396" +"+C6-B6" +"-155277-33322" +"-59034-11819" +"-358965-42000" +"24003" +"-57079-26771" +"SUM(D6:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!H4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"+K10-J10" +"+L10*M10" +"1647210-1647210+1654290" +"1305497-1305497+1309597" +"1436775-1436775+1438269" +"SUM(L10:L15)" +"SUM(N9:N15)" +"SUM(B3:B33)" +"+F37+F34" +"+A37" +"+F34*'by type_area'!J4" +"+D44+D43" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!J4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!H4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!H4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+D41+D39" +"+A41" +"+D39*summary!H4" +"+D48+D47" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!H4" +"+D13*D12" +"+D16+D14" +"+A16" +"+A18" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type_area'!J4" +"+D46+D45" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+I6+G6+E6+C6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+J38*J37" +"+J41+J39" +"+A41" +"+A43" +"+J37" +"+D49+D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!H4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+C6+E6+I6+K6+M6+O6-B6-D6-F6-H6-J6-L6-N6" +"SUM(B6:B36)" +"+summary!H4" +"+P38*P37" +"+P40+P39" +"+A40" +"+P37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C7-B7" +"SUM(B7:B37)" +"+summary!H3" +"+D39*D38" +"+D41+D40" +"+H42-H43" +"+A41" +"+D38" +"+summary!G3" +"NOW()" +"+Calpine!D41" +"+B12/$G$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+SWGasTrans!D41" +"+B14/G4" +"+SWGasTrans!$D$48" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B16)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+C21*G3" +"+williams!J40" +"+C21" +"+williams!A40" +"+burlington!D42" +"+B22/$G$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B20:B22)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+summary!B9" +"+B30/$G$5" +"+Duke!$G$40+Duke!$H$40+Duke!$I$53+Duke!$I$54" +"+Duke!A42" +"+summary!B8" +"+Duke!$F$40" +"+Duke!A7" +"+summary!B40" +"+DEFS!$I$36+DEFS!$J$36+DEFS!$K$45+DEFS!$K$46+DEFS!$K$47+DEFS!$K$48" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$37" +"+PGETX!E46" +"+PGETX!E37" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+Oasis!D40" +"+B37/G5" +"+Oasis!D47" +"+Oasis!A40" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+summary!$B$43" +"+summary!$C$43" +"+MiVida_Rich!D48" +"+MiVida_Rich!A41" +"+Dominion!D41" +"+Dominion!D48" +"+Dominion!A41" +"+WTGmktg!J43" +"+WTGmktg!D50" +"+WTGmktg!A43" +"+'WTG inc'!N43" +"+B42/G4" +"+'WTG inc'!D50" +"+'WTG inc'!A43" +"+Devon!D41" +"+Devon!D48" +"+Devon!A41" +"+crosstex!F41" +"+crosstex!D48" +"+crosstex!A41" +"+Amarillo!P41" +"+Amarillo!D48" +"+Amarillo!A41" +"+Stratland!$D$41" +"+Stratland!D48" +"+Stratland!A41" +"+Plains!$N$43" +"+Plains!D50" +"+Plains!A43" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B26:B50)" +"SUBTOTAL(9,B12:B50)" +"+G3" +"+Mojave!D40" +"+B68*$G$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B68:B71)" +"+'Red C'!F45" +"+B75*G59" +"+'Red C'!D52" +"+'Red C'!A45" +"+Amoco!D40" +"+B76*$G$3" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"+NGPL!F38" +"+B82*$G$5" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+CIG!D42" +"+CIG!D49" +"+CIG!A42" +"+Lonestar!F43" +"+B85*G61" +"+Lonestar!D50" +"+Lonestar!A43" +"SUBTOTAL(9,B68:B85)" +"+C88+B53" +"+B88+C53" +"+A129*A128" +"+'[3]1001'!$K$39" +"NOW()" +"+'[3]1001'!$M$39" +"+'[3]1001'!$E$39" +"+Duke!$C$20" +"+B8/$G$5" +"+Duke!A7" +"+Duke!$C$54+Duke!$C$53+Duke!$C$48+Duke!$C$33" +"+DEFS!A40" +"+PNM!$D$23" +"+B10/$G$4" +"+PNM!A23" +"+Conoco!$F$41" +"+Conoco!A41" +"+C12*$G$4" +"+Mojave!D40" +"+Mojave!A40" +"+mewborne!$J$43" +"+mewborne!A43" +"+C14*$G$5" +"+NGPL!F38" +"+NGPL!A38" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+B8+B9+B40" +"+SoCal!F40" +"+SoCal!A40" +"+Calpine!D41" +"+Calpine!A41" +"+Dominion!D41" +"+Dominion!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+Devon!D41" +"+Devon!A41" +"+Plains!$N$43" +"+Plains!A43" +"+Amarillo!P41" +"+Amarillo!A41" +"+EPFS!D41" +"+EPFS!A41" +"+Lonestar!F43" +"+Lonestar!A43" +"+EOG!$J$41" +"+EOG!A41" +"+C26*$G$3" +"+williams!J40" +"+williams!A40" +"+'Red C'!$F$45" +"+'Red C'!A45" +"SUM(O22:O27)" +"+Stratland!$D$41" +"+EOG!A47" +"+O28" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+CIG!D42" +"+CIG!A42" +"+'WTG inc'!N43" +"+'WTG inc'!A43" +"+Continental!F43" +"+Continental!A43" +"+NNG!$D$24" +"+NNG!A24" +"+transcol!$D$43" +"+transcol!A43" +"+SidR!D41" +"+SidR!A41" +"+Amoco!D40" +"+Amoco!A40" +"SUM(B8:B36)" +"+DEFS!$C$40+DEFS!$E$40+DEFS!$F$44+DEFS!$F$45+DEFS!$F$46+DEFS!$F$47+DEFS!$F$48" +"+DEFS!A40" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!A41" +"+Agave!$D$24" +"+Agave!A24" +"+crosstex!F41" +"+crosstex!A41" +"+PGETX!$H$37" +"+PGETX!E37" +"135710*1.98" +"+PEPL!D41" +"+PEPL!A41" +"+Oasis!$D$40" +"+Oasis!A40" +"+WTGmktg!J43" +"+WTGmktg!A43" +"+NW!$F$41" +"+NW!B41" +"+SWGasTrans!$D$41" +"+SWGasTrans!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+'El Paso'!C39*summary!G4+'El Paso'!E39*summary!G3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+burlington!D42" +"+B54/$G$3" +"+burlington!A42" +"SUM(B40:B54)" +"+B55+B37" +"775*2.25" +"44144.84-58339.66" +"1974.11-1974.11" +"SUM(B107:B140)" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O6-N6" +"+Q6*P6" +"SUM(P6:P12)" +"+N27" +"+[2]williams!$C$35+[2]williams!$E$35+[2]williams!$G$35+[2]williams!$I$35" +"+'[1]1001'!$K$39" +"SUM(P5:P20)" +"+P22*P21" +"SUM(N23:N26)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type_area'!G3" +"+D47+D46" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+summary!G5" +"+F39*F36" +"+F40+F42" +"+A42" +"+F36" +"+D49+D48" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!G4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+O4+M4-N4-L4" +"+Q4*P4" +"-283308+283308-283488" +"-1041253-80784" +"SUM(P4:P16)" +"+R19+R17" +"SUM(B4:B32)" +"+summary!G4" +"+H34*H33" +"+H36+H35" +"+E36" +"27452*2.81" +"+H33" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+G42-G43" +"+C37*summary!G4" +"+E37*summary!G3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C8-B8+E8-D8" +"+AE8-AD8" +"+N9*M9" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"+A45" +"+B39" +"+summary!G3" +"169958+2000" +"SUM(M9:M23)" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F44+F39" +"+AF42+AF39" +"+AR47*AR45" +"+A44" +"+F39*summary!G3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"3252482-3155382" +"+F100/B100" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!G3" +"+D46+D45" +"+H46*H45" +"+H47-H48" +"+C5-B5" +"SUM(B5:B35)" +"+summary!G5" +"+D37*D36" +"+D39+D38" +"+A39" +"+D36" +"+C5-B5" +"SUM(D5:D17)" +"+summary!G5" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+summary!G4" +"+F37*F35" +"+F38+F40" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!G3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"2760-2245-365" +"1453+136" +"178760-151754-17897" +"+C40" +"4800-6040-563" +"2160-777" +"4800-775-12" +"SUM(J11:J14)" +"676924-615694-50036" +"SUM(B8:B17)" +"+summary!G5" +"+B19*B18" +"+C19+C5" +"+B30+B29" +"+summary!G4" +"+C32+C26" +"+A5" +"+A7" +"+B18" +"+B31" +"+B46" +"+H40+G40+F40" +"SUM(B43:B45)" +"+summary!G5" +"+C47+C40" +"+C54+C53+C48+C33+C20" +"SUM(I40:I54)" +"+DEFS!F49" +"+C61+C57" +"+I57+DEFS!K49" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!G5" +"+C37" +"+F36*E37" +"+C37*C36" +"+C39+E39+F45+F46+F47+F48" +"44144.84-58339.66" +"26521-24566" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C57" +"+Duke!I57" +"+F51+F49" +"+M51+K49" +"+K45" +"+F45" +"+K48" +"+F48" +"+K46" +"+F46" +"+K44" +"+F44" +"+I36" +"+C40" +"+J36" +"+E40" +"+Duke!I53:I53" +"+Duke!C53" +"+Duke!I54" +"+Duke!H40" +"+Duke!C48" +"+Duke!G40" +"+Duke!C33" +"+Duke!F40" +"+Duke!C20" +"+C81/B81" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!G4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!G4" +"+D19*D18" +"+D22+D20" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!G4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"+K10-J10" +"+L10*M10" +"1647210-1647210+1654290" +"1305497-1305497+1309597" +"1436775-1436775+1438269" +"SUM(L10:L15)" +"SUM(N9:N15)" +"SUM(B3:B33)" +"8222+107019" +"+F37+F34" +"+A37" +"+F34*'by type_area'!G4" +"+D44+D43" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!G4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+G6+H6+I6" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!G4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+D41+D39" +"+A41" +"+D39*summary!G4" +"+D48+D47" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"-3711-393" +"-9366-710" +"SUM(D5:D11)" +"+summary!G4" +"+D13*D12" +"+D16+D14" +"+A16" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type_area'!G4" +"+D46+D45" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+I6+G6+E6+C6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+J38*J37" +"+J41+J39" +"+A41" +"+A43" +"+J37" +"+D49+D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!G4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+C6+E6+I6+K6+M6+O6-B6-D6-F6-H6-J6-L6-N6" +"SUM(B6:B36)" +"+summary!G4" +"+P38*P37" +"+P40+P39" +"+A40" +"+P37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C7-B7" +"SUM(B7:B37)" +"+summary!G3" +"+D39*D38" +"+D41+D40" +"+H42-H43" +"+A41" +"+D38" +"+summary!G3" +"NOW()" +"+Calpine!D41" +"+B12/$G$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+SWGasTrans!D41" +"+B14/G4" +"+SWGasTrans!$D$48" +"+SWGasTrans!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B16)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+C21*G3" +"+williams!J40" +"+C21" +"+williams!A40" +"+burlington!D42" +"+B22/$G$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B20:B22)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+summary!B9" +"+B30/$G$5" +"+Duke!$G$40+Duke!$H$40+Duke!$I$53+Duke!$I$54" +"+Duke!A42" +"+summary!B8" +"+Duke!$F$40" +"+Duke!A7" +"+summary!B41" +"+DEFS!$I$36+DEFS!$J$36+DEFS!$K$45+DEFS!$K$46+DEFS!$K$47+DEFS!$K$48" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+Oasis!D40" +"+B37/G5" +"+Oasis!D47" +"+Oasis!A40" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+summary!$B$44" +"+summary!$C$44" +"+MiVida_Rich!D48" +"+MiVida_Rich!A41" +"+Dominion!D41" +"+Dominion!D48" +"+Dominion!A41" +"+WTGmktg!J43" +"+WTGmktg!D50" +"+WTGmktg!A43" +"+'WTG inc'!N43" +"+B42/G4" +"+'WTG inc'!D50" +"+'WTG inc'!A43" +"+Devon!D41" +"+Devon!D48" +"+Devon!A41" +"+crosstex!F41" +"+crosstex!D48" +"+crosstex!A41" +"+Amarillo!P41" +"+Amarillo!D48" +"+Amarillo!A41" +"+Stratland!$D$41" +"+Stratland!D48" +"+Stratland!A41" +"+Plains!$N$43" +"+Plains!D50" +"+Plains!A43" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B26:B50)" +"SUBTOTAL(9,B12:B50)" +"+G3" +"+Mojave!D40" +"+B68*$G$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B68:B71)" +"+'Red C'!F45" +"+B75*G59" +"+'Red C'!D52" +"+'Red C'!A45" +"+Amoco!D40" +"+B76*$G$3" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"+NGPL!F38" +"+B82*$G$5" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+CIG!D42" +"+CIG!D49" +"+CIG!A42" +"+Lonestar!F43" +"+B85*G61" +"+Lonestar!D50" +"+Lonestar!A43" +"SUBTOTAL(9,B68:B85)" +"+C88+B53" +"+B88+C53" +"+A129*A128" +"+'[3]1001'!$K$39" +"NOW()" +"+'[3]1001'!$M$39" +"+'[3]1001'!$E$39" +"+Duke!$C$20" +"+B8/$G$5" +"+Duke!A7" +"+Duke!$C$54+Duke!$C$53+Duke!$C$48+Duke!$C$33" +"+DEFS!A40" +"+PNM!$D$23" +"+B10/$G$4" +"+PNM!A23" +"+Conoco!$F$41" +"+Conoco!A41" +"+C12*$G$4" +"+Mojave!D40" +"+Mojave!A40" +"+mewborne!$J$43" +"+mewborne!A43" +"+C14*$G$5" +"+NGPL!F38" +"+NGPL!A38" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+B8+B9+B41" +"+Dominion!D41" +"+Dominion!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+Devon!D41" +"+Devon!A41" +"+SoCal!F40" +"+SoCal!A40" +"+Plains!$N$43" +"+Plains!A43" +"+Amarillo!P41" +"+Amarillo!A41" +"+C22*$G$3" +"+williams!J40" +"+williams!A40" +"+Lonestar!F43" +"+Lonestar!A43" +"+EPFS!D41" +"+EPFS!A41" +"+Continental!F43" +"+Continental!A43" +"+Calpine!D41" +"+Calpine!A41" +"+'PG&E'!D40" +"+'PG&E'!A40" +"SUM(O22:O27)" +"+EOG!$J$41" +"+EOG!A41" +"+O28" +"+'Red C'!$F$45" +"+'Red C'!A45" +"+Stratland!$D$41" +"+EOG!A47" +"+CIG!D42" +"+CIG!A42" +"+'WTG inc'!N43" +"+'WTG inc'!A43" +"+SidR!D41" +"+SidR!A41" +"+NNG!$D$24" +"+NNG!A24" +"+'El Paso'!C39*summary!G4+'El Paso'!E39*summary!G3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+Amoco!D40" +"+Amoco!A40" +"+transcol!$D$43" +"+transcol!A43" +"SUM(B8:B37)" +"+DEFS!$C$40+DEFS!$E$40+DEFS!$F$44+DEFS!$F$45+DEFS!$F$46+DEFS!$F$47+DEFS!$F$48" +"+DEFS!A40" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!A41" +"+Agave!$D$24" +"+Agave!A24" +"+crosstex!F41" +"+crosstex!A41" +"+NW!$F$41" +"+NW!B41" +"135710*1.98" +"+PEPL!D41" +"+PEPL!A41" +"+WTGmktg!J43" +"+WTGmktg!A43" +"+PGETX!$H$39" +"+PGETX!E39" +"+SWGasTrans!$D$41" +"+SWGasTrans!A41" +"+burlington!D42" +"+B52/$G$3" +"+burlington!A42" +"+Oasis!$D$40" +"+Oasis!A40" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"SUM(B41:B54)" +"+B55+B38" +"775*2.25" +"44144.84-58339.66" +"1974.11-1974.11" +"SUM(B107:B140)" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O6-N6" +"+Q6*P6" +"SUM(P6:P12)" +"+N27" +"+[2]williams!$C$35+[2]williams!$E$35+[2]williams!$G$35+[2]williams!$I$35" +"+'[1]1001'!$K$39" +"SUM(P5:P20)" +"+P22*P21" +"SUM(N23:N26)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type_area'!G3" +"+D47+D46" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+summary!G5" +"+F39*F36" +"+F40+F42" +"+A42" +"+F36" +"+D49+D48" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!G4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+O4+M4-N4-L4" +"+Q4*P4" +"-283308+283308-283488" +"-1041253-80784" +"SUM(P4:P16)" +"+R21+R19" +"SUM(B4:B34)" +"+summary!G4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+G42-G43" +"+C37*summary!G4" +"+E37*summary!G3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C8-B8+E8-D8" +"+AE8-AD8" +"+N9*M9" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"+A45" +"+B39" +"+summary!G3" +"169958+2000" +"SUM(M9:M23)" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F44+F39" +"+AF42+AF39" +"+AR47*AR45" +"+A44" +"+F39*summary!G3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"3252482-3155382" +"+F100/B100" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!G3" +"+D46+D45" +"+H46*H45" +"+H47-H48" +"+C5-B5" +"SUM(B5:B35)" +"+summary!G5" +"+D37*D36" +"+D39+D38" +"+A39" +"+D36" +"+C5-B5" +"SUM(D5:D17)" +"+summary!G5" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+summary!G4" +"+F37*F35" +"+F38+F40" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!G3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"4600-4355" +"301793-305090" +"+C40" +"8000-10202" +"3600-2200" +"800-1901" +"SUM(J11:J14)" +"1121335-1120140" +"SUM(B8:B17)" +"+summary!G5" +"+B19*B18" +"+C19+C5" +"+B30+B29" +"+summary!G4" +"+C32+C26" +"+A5" +"+A7" +"+B18" +"+B31" +"+B46" +"+H40+G40+F40" +"SUM(B43:B45)" +"+summary!G5" +"+C47+C40" +"+C54+C53+C48+C33+C20" +"SUM(I40:I54)" +"+DEFS!F49" +"+C61+C57" +"+I57+DEFS!K49" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!G5" +"+C37" +"+F36*E37" +"+C37*C36" +"+C39+E39+F45+F46+F47+F48" +"44144.84-58339.66" +"26521-24566" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C57" +"+Duke!I57" +"+F51+F49" +"+M51+K49" +"+K45" +"+F45" +"+K48" +"+F48" +"+K46" +"+F46" +"+K44" +"+F44" +"+I36" +"+C40" +"+J36" +"+E40" +"+Duke!I53:I53" +"+Duke!C53" +"+Duke!I54" +"+Duke!H40" +"+Duke!C48" +"+Duke!G40" +"+Duke!C33" +"+Duke!F40" +"+Duke!C20" +"+C81/B81" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!G4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!G4" +"+D19*D18" +"+D22+D20" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!G4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"+K10-J10" +"+L10*M10" +"1647210-1647210+1654290" +"1305497-1305497+1309597" +"1436775-1436775+1438269" +"SUM(L10:L15)" +"SUM(N9:N15)" +"+Q32*P32" +"SUM(B3:B33)" +"+R33+R32" +"8222+107019" +"+F37+F34" +"+A37" +"+F34*'by type_area'!G4" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!G4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+G6+H6+I6" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!G4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+F41/2.01" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+D41+D39" +"+A41" +"+D39*summary!G4" +"+D48+D47" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!G4" +"+D13*D12" +"+D16+D14" +"+A16" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type_area'!G4" +"+D46+D45" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+I6+G6+E6+C6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+J38*J37" +"+J41+J39" +"+A41" +"+A43" +"+J37" +"+D49+D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!G4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+C6+E6+I6+K6+M6+O6-B6-D6-F6-H6-J6-L6-N6" +"SUM(B6:B36)" +"+summary!G4" +"+P38*P37" +"+P40+P39" +"+A40" +"+P37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C7-B7" +"SUM(B7:B37)" +"+summary!G3" +"+D39*D38" +"+D41+D40" +"+H42-H43" +"+A41" +"+D38" +"+summary!G3" +"NOW()" +"+Calpine!D41" +"+B12/$G$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+SWGasTrans!D41" +"+B14/G4" +"+SWGasTrans!$D$48" +"+SWGasTrans!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B16)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+C21*G3" +"+williams!J40" +"+C21" +"+williams!A40" +"+burlington!D42" +"+B22/$G$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B20:B22)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+summary!B9" +"+B30/$G$5" +"+Duke!$G$40+Duke!$H$40+Duke!$I$53+Duke!$I$54" +"+Duke!A42" +"+summary!B8" +"+Duke!$F$40" +"+Duke!A7" +"+summary!B42" +"+DEFS!$I$36+DEFS!$J$36+DEFS!$K$45+DEFS!$K$46+DEFS!$K$47+DEFS!$K$48" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+Oasis!D40" +"+B37/G5" +"+Oasis!D47" +"+Oasis!A40" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+summary!$B$45" +"+summary!$C$45" +"+MiVida_Rich!D48" +"+MiVida_Rich!A41" +"+Dominion!D41" +"+Dominion!D48" +"+Dominion!A41" +"+WTGmktg!J43" +"+WTGmktg!D50" +"+WTGmktg!A43" +"+'WTG inc'!N43" +"+B42/G4" +"+'WTG inc'!D50" +"+'WTG inc'!A43" +"+Devon!D41" +"+Devon!D48" +"+Devon!A41" +"+crosstex!F41" +"+crosstex!D48" +"+crosstex!A41" +"+Amarillo!P41" +"+Amarillo!D48" +"+Amarillo!A41" +"+Stratland!$D$41" +"+Stratland!D48" +"+Stratland!A41" +"+Plains!$N$43" +"+Plains!D50" +"+Plains!A43" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B26:B50)" +"SUBTOTAL(9,B12:B50)" +"+G3" +"+Mojave!D40" +"+B68*$G$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B68:B71)" +"+'Red C'!F45" +"+B75*G59" +"+'Red C'!D52" +"+'Red C'!A45" +"+Amoco!D40" +"+B76*$G$3" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"+NGPL!F38" +"+B82*$G$5" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+CIG!D42" +"+CIG!D49" +"+CIG!A42" +"+Lonestar!F43" +"+B85*G61" +"+Lonestar!D50" +"+Lonestar!A43" +"SUBTOTAL(9,B68:B85)" +"+C88+B53" +"+B88+C53" +"+A129*A128" +"+'[3]1001'!$K$39" +"NOW()" +"+'[3]1001'!$M$39" +"+'[3]1001'!$E$39" +"+Duke!$C$20" +"+B8/$G$5" +"+Duke!A7" +"+Duke!$C$54+Duke!$C$53+Duke!$C$48+Duke!$C$33" +"+DEFS!A40" +"+PNM!$D$23" +"+B10/$G$4" +"+PNM!A23" +"+Conoco!$F$41" +"+Conoco!A41" +"+C12*$G$4" +"+Mojave!D40" +"+Mojave!A40" +"+mewborne!$J$43" +"+mewborne!A43" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+C15*$G$5" +"+NGPL!F38" +"+NGPL!A38" +"+B8+B9+B42" +"+Dominion!D41" +"+Dominion!A41" +"+SoCal!F40" +"+SoCal!A40" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+Devon!D41" +"+Devon!A41" +"+Plains!$N$43" +"+Plains!A43" +"+Amarillo!P41" +"+Amarillo!A41" +"+EPFS!D41" +"+EPFS!A41" +"+Continental!F43" +"+Continental!A43" +"+C24*$G$3" +"+williams!J40" +"+williams!A40" +"+Lonestar!F43" +"+Lonestar!A43" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+EOG!$J$41" +"+EOG!A41" +"SUM(O22:O27)" +"+Stratland!$D$41" +"+EOG!A47" +"+O28" +"+'Red C'!$F$45" +"+'Red C'!A45" +"+SidR!D41" +"+SidR!A41" +"+CIG!D42" +"+CIG!A42" +"+'WTG inc'!N43" +"+'WTG inc'!A43" +"+Calpine!D41" +"+Calpine!A41" +"+NNG!$D$24" +"+NNG!A24" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+Amoco!D40" +"+Amoco!A40" +"+transcol!$D$43" +"+transcol!A43" +"+'El Paso'!C39*summary!G4+'El Paso'!E39*summary!G3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"SUM(B8:B38)" +"+DEFS!$C$40+DEFS!$E$40+DEFS!$F$44+DEFS!$F$45+DEFS!$F$46+DEFS!$F$47+DEFS!$F$48" +"+DEFS!A40" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!A41" +"+Agave!$D$24" +"+Agave!A24" +"+crosstex!F41" +"+crosstex!A41" +"+NW!$F$41" +"+NW!B41" +"135710*1.98" +"+PEPL!D41" +"+PEPL!A41" +"+PGETX!$H$39" +"+PGETX!E39" +"+WTGmktg!J43" +"+WTGmktg!A43" +"+SWGasTrans!$D$41" +"+SWGasTrans!A41" +"+burlington!D42" +"+B53/$G$3" +"+burlington!A42" +"+Oasis!$D$40" +"+Oasis!A40" +"SUM(B42:B54)" +"+B55+B39" +"775*2.25" +"44144.84-58339.66" +"1974.11-1974.11" +"SUM(B107:B140)" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O6-N6" +"+Q6*P6" +"SUM(P6:P12)" +"+N27" +"+[2]williams!$C$35+[2]williams!$E$35+[2]williams!$G$35+[2]williams!$I$35" +"+'[1]1001'!$K$39" +"SUM(P5:P20)" +"+P22*P21" +"SUM(N23:N26)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type_area'!G3" +"+D47+D46" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+summary!G5" +"+F39*F36" +"+F40+F42" +"+A42" +"+F36" +"+D49+D48" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!G4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+O4+M4-N4-L4" +"+Q4*P4" +"-283308+283308-283488" +"-1041253-80784" +"SUM(P4:P16)" +"+R21+R19" +"SUM(B4:B34)" +"+summary!G4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+G42-G43" +"+C37*summary!G4" +"+E37*summary!G3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C8-B8+E8-D8" +"+AE8-AD8" +"+N9*M9" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"+A45" +"+B39" +"+summary!G3" +"169958+2000" +"SUM(M9:M23)" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F44+F39" +"+AF42+AF39" +"+AR47*AR45" +"+A44" +"+F39*summary!G3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"3252482-3155382" +"+F100/B100" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!G3" +"+D46+D45" +"+H46*H45" +"+H47-H48" +"+C5-B5" +"SUM(B5:B35)" +"+summary!G5" +"+D37*D36" +"+D39+D38" +"+A39" +"+D36" +"+C5-B5" +"SUM(D5:D17)" +"+summary!G5" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+summary!G4" +"+F37*F35" +"+F38+F40" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!G3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"4600-4355" +"301793-305090" +"+C40" +"8000-10202" +"3600-2200" +"800-1901" +"SUM(J11:J14)" +"1121335-1120140" +"SUM(B8:B17)" +"+summary!G5" +"+B19*B18" +"+C19+C5" +"+B30+B29" +"+summary!G4" +"+C32+C26" +"+A5" +"+A7" +"+B18" +"+B31" +"+B46" +"+H40+G40+F40" +"SUM(B43:B45)" +"+summary!G5" +"+C47+C40" +"+C54+C53+C48+C33+C20" +"SUM(I40:I54)" +"+DEFS!F49" +"+C61+C57" +"+I57+DEFS!K49" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!G5" +"+C37" +"+F36*E37" +"+C37*C36" +"+C39+E39+F45+F46+F47+F48" +"44144.84-58339.66" +"26521-24566" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C57" +"+Duke!I57" +"+F51+F49" +"+M51+K49" +"+K45" +"+F45" +"+K48" +"+F48" +"+K46" +"+F46" +"+K44" +"+F44" +"+I36" +"+C40" +"+J36" +"+E40" +"+Duke!I53:I53" +"+Duke!C53" +"+Duke!I54" +"+Duke!H40" +"+Duke!C48" +"+Duke!G40" +"+Duke!C33" +"+Duke!F40" +"+Duke!C20" +"+C81/B81" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!G4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!G4" +"+D19*D18" +"+D22+D20" +"+A24" +"+D18" +"+D33+D32" +"-75003-2581" +"+C5-B5" +"-2098816-90504" +"-905201-62944" +"-49031-2310" +"SUM(D5:D16)" +"+summary!G4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"+K10-J10" +"+L10*M10" +"1647210-1647210+1654290" +"1305497-1305497+1309597" +"1436775-1436775+1438269" +"SUM(L10:L15)" +"SUM(N9:N15)" +"+Q32*P32" +"SUM(B3:B33)" +"+R33+R32" +"8222+107019" +"+F37+F34" +"+A37" +"+F34*'by type_area'!G4" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!G4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+G6+H6+I6" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!G4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+F41/2.01" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+D41+D39" +"+A41" +"+D39*summary!G4" +"+D48+D47" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!G4" +"+D13*D12" +"+D16+D14" +"+A16" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type_area'!G4" +"+D46+D45" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+I6+G6+E6+C6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+J38*J37" +"+J41+J39" +"+A41" +"+A43" +"+J37" +"+D49+D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!G4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+C6+E6+I6+K6+M6+O6-B6-D6-F6-H6-J6-L6-N6" +"SUM(B6:B36)" +"+summary!G4" +"+P38*P37" +"+P40+P39" +"+A40" +"+P37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C7-B7" +"SUM(B7:B37)" +"+summary!G3" +"+D39*D38" +"+D41+D40" +"+H42-H43" +"+A41" +"+D38" +"+summary!G3" +"NOW()" +"+Calpine!D41" +"+B12/$G$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+SWGasTrans!D41" +"+B14/G4" +"+SWGasTrans!$D$48" +"+SWGasTrans!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B16)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+C21*G3" +"+williams!J40" +"+C21" +"+williams!A40" +"+burlington!D42" +"+B22/$G$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B20:B22)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+summary!B9" +"+B30/$G$5" +"+Duke!$G$40+Duke!$H$40+Duke!$I$53+Duke!$I$54" +"+Duke!A42" +"+summary!B8" +"+Duke!$F$40" +"+Duke!A7" +"+summary!B42" +"+DEFS!$I$36+DEFS!$J$36+DEFS!$K$45+DEFS!$K$46+DEFS!$K$47+DEFS!$K$48" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+Oasis!D40" +"+B37/G5" +"+Oasis!D47" +"+Oasis!A40" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+summary!$B$45" +"+summary!$C$45" +"+MiVida_Rich!D48" +"+MiVida_Rich!A41" +"+Dominion!D41" +"+Dominion!D48" +"+Dominion!A41" +"+WTGmktg!J43" +"+WTGmktg!D50" +"+WTGmktg!A43" +"+'WTG inc'!N43" +"+B42/G4" +"+'WTG inc'!D50" +"+'WTG inc'!A43" +"+Devon!D41" +"+Devon!D48" +"+Devon!A41" +"+crosstex!F41" +"+crosstex!D48" +"+crosstex!A41" +"+Amarillo!P41" +"+Amarillo!D48" +"+Amarillo!A41" +"+Stratland!$D$41" +"+Stratland!D48" +"+Stratland!A41" +"+Plains!$N$43" +"+Plains!D50" +"+Plains!A43" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B26:B50)" +"SUBTOTAL(9,B12:B50)" +"+G3" +"+Mojave!D40" +"+B68*$G$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B68:B71)" +"+'Red C'!F45" +"+B75*G59" +"+'Red C'!D52" +"+'Red C'!A45" +"+Amoco!D40" +"+B76*$G$3" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"+NGPL!F38" +"+B82*$G$5" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+CIG!D42" +"+CIG!D49" +"+CIG!A42" +"+Lonestar!F43" +"+B85*G61" +"+Lonestar!D50" +"+Lonestar!A43" +"SUBTOTAL(9,B68:B85)" +"+C88+B53" +"+B88+C53" +"+A129*A128" +"+'[3]1001'!$K$39" +"NOW()" +"+'[3]1001'!$M$39" +"+'[3]1001'!$E$39" +"+Duke!$C$20" +"+B8/$G$5" +"+Duke!A7" +"+Duke!$C$54+Duke!$C$53+Duke!$C$48+Duke!$C$33" +"+DEFS!A40" +"+PNM!$D$23" +"+B10/$G$4" +"+PNM!A23" +"+Conoco!$F$41" +"+Conoco!A41" +"+C12*$G$4" +"+Mojave!D40" +"+Mojave!A40" +"+mewborne!$J$43" +"+mewborne!A43" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+C15*$G$5" +"+NGPL!F38" +"+NGPL!A38" +"+B8+B9+B42" +"+Dominion!D41" +"+Dominion!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+SoCal!F40" +"+SoCal!A40" +"+Devon!D41" +"+Devon!A41" +"+Plains!$N$43" +"+Plains!A43" +"+Amarillo!P41" +"+Amarillo!A41" +"+EPFS!D41" +"+EPFS!A41" +"+C23*$G$3" +"+williams!J40" +"+williams!A40" +"+Continental!F43" +"+Continental!A43" +"+Lonestar!F43" +"+Lonestar!A43" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+EOG!$J$41" +"+EOG!A41" +"SUM(O22:O27)" +"+SidR!D41" +"+SidR!A41" +"+O28" +"+Stratland!$D$41" +"+Stratland!A41" +"+'Red C'!$F$45" +"+'Red C'!A45" +"+'WTG inc'!N43" +"+'WTG inc'!A43" +"+CIG!D42" +"+CIG!A42" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+NNG!$D$24" +"+NNG!A24" +"+Calpine!D41" +"+Calpine!A41" +"+Amoco!D40" +"+Amoco!A40" +"+transcol!$D$43" +"+transcol!A43" +"+'El Paso'!C39*summary!G4+'El Paso'!E39*summary!G3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"SUM(B8:B38)" +"+DEFS!$C$40+DEFS!$E$40+DEFS!$F$44+DEFS!$F$45+DEFS!$F$46+DEFS!$F$47+DEFS!$F$48" +"+DEFS!A40" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!A41" +"+crosstex!F41" +"+crosstex!A41" +"+NW!$F$41" +"+NW!B41" +"+Agave!$D$24" +"+Agave!A24" +"+PGETX!$H$39" +"+PGETX!E39" +"+WTGmktg!J43" +"+WTGmktg!A43" +"+PEPL!D41" +"+PEPL!A41" +"+SWGasTrans!$D$41" +"+SWGasTrans!A41" +"+burlington!D42" +"+B53/$G$3" +"+burlington!A42" +"+Oasis!$D$40" +"+Oasis!A40" +"SUM(B42:B54)" +"+B55+B39" +"775*2.25" +"44144.84-58339.66" +"1974.11-1974.11" +"SUM(B107:B140)" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O6-N6" +"+Q6*P6" +"SUM(P6:P12)" +"+N27" +"+[2]williams!$C$35+[2]williams!$E$35+[2]williams!$G$35+[2]williams!$I$35" +"+'[1]1001'!$K$39" +"SUM(P5:P20)" +"+P22*P21" +"SUM(N23:N26)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type_area'!G3" +"+D47+D46" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+summary!G5" +"+F39*F36" +"+F40+F42" +"+A42" +"+F36" +"+D49+D48" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!G4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+O4+M4-N4-L4" +"+Q4*P4" +"-283308+283308-283488" +"-1041253-80784" +"SUM(P4:P16)" +"+R21+R19" +"SUM(B4:B34)" +"+summary!G4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+G42-G43" +"+C37*summary!G4" +"+E37*summary!G3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C8-B8+E8-D8" +"+AE8-AD8" +"+N9*M9" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"+A45" +"+B39" +"+summary!G3" +"169958+2000" +"SUM(M9:M23)" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F44+F39" +"+AF42+AF39" +"+AR47*AR45" +"+A44" +"+F39*summary!G3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"3252482-3155382" +"+F100/B100" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!G3" +"+D46+D45" +"+H46*H45" +"+H47-H48" +"+C5-B5" +"SUM(B5:B35)" +"+summary!G5" +"+D37*D36" +"+D39+D38" +"+A39" +"+D36" +"+C5-B5" +"SUM(D5:D17)" +"+summary!G5" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+summary!G4" +"+F37*F35" +"+F38+F40" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!G3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"5060-4681" +"333760-322053-16676" +"+C40" +"8000-10202" +"3960-2611" +"8800-1904" +"SUM(J11:J14)" +"1235027-1241199" +"SUM(B8:B17)" +"+summary!G5" +"+B19*B18" +"+C19+C5" +"+B30+B29" +"+summary!G4" +"+C32+C26" +"+A5" +"+A7" +"+B18" +"+B31" +"+B46" +"+H40+G40+F40" +"SUM(B43:B45)" +"+summary!G5" +"+C47+C40" +"+C54+C53+C48+C33+C20" +"SUM(I40:I54)" +"+DEFS!F49" +"+C61+C57" +"+I57+DEFS!K49" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!G5" +"+C37" +"+F36*E37" +"+C37*C36" +"+C39+E39+F45+F46+F47+F48" +"44144.84-58339.66" +"26521-24566" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C57" +"+Duke!I57" +"+F51+F49" +"+M51+K49" +"+K45" +"+F45" +"+K48" +"+F48" +"+K46" +"+F46" +"+K44" +"+F44" +"+I36" +"+C40" +"+J36" +"+E40" +"+Duke!I53:I53" +"+Duke!C53" +"+Duke!I54" +"+Duke!H40" +"+Duke!C48" +"+Duke!G40" +"+Duke!C33" +"+Duke!F40" +"+Duke!C20" +"+C81/B81" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!G4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!G4" +"+D19*D18" +"+D22+D20" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!G4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"+K10-J10" +"+L10*M10" +"1647210-1647210+1654290" +"1305497-1305497+1309597" +"1436775-1436775+1438269" +"SUM(L10:L15)" +"SUM(N9:N15)" +"+Q32*P32" +"SUM(B3:B33)" +"+R33+R32" +"8222+107019" +"+F37+F34" +"+A37" +"+F34*'by type_area'!G4" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!G4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+G6+H6+I6" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!G4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+F41/2.01" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+D41+D39" +"+A41" +"+D39*summary!G4" +"+D48+D47" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!G4" +"+D13*D12" +"+D16+D14" +"+A16" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type_area'!G4" +"+D46+D45" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+I6+G6+E6+C6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+J38*J37" +"+J41+J39" +"+A41" +"+A43" +"+J37" +"+D49+D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!G4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+C6+E6+I6+K6+M6+O6-B6-D6-F6-H6-J6-L6-N6" +"SUM(B6:B36)" +"+summary!G4" +"+P38*P37" +"+P40+P39" +"+A40" +"+P37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C7-B7" +"SUM(B7:B37)" +"+summary!G3" +"+D39*D38" +"+D41+D40" +"+H42-H43" +"+A41" +"+D38" +"+summary!G3" +"NOW()" +"+Calpine!D41" +"+B12/$G$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+SWGasTrans!D41" +"+B14/G4" +"+SWGasTrans!$D$48" +"+SWGasTrans!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B16)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+C21*G3" +"+williams!J40" +"+C21" +"+williams!A40" +"+burlington!D42" +"+B22/$G$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B20:B22)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+summary!B9" +"+B30/$G$5" +"+Duke!$G$40+Duke!$H$40+Duke!$I$53+Duke!$I$54" +"+Duke!A42" +"+summary!B8" +"+Duke!$F$40" +"+Duke!A7" +"+summary!B41" +"+DEFS!$I$36+DEFS!$J$36+DEFS!$K$45+DEFS!$K$46+DEFS!$K$47+DEFS!$K$48" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+Oasis!D40" +"+B37/G5" +"+Oasis!D47" +"+Oasis!A40" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+summary!$B$44" +"+summary!$C$44" +"+MiVida_Rich!D48" +"+MiVida_Rich!A41" +"+Dominion!D41" +"+Dominion!D48" +"+Dominion!A41" +"+WTGmktg!J43" +"+WTGmktg!D50" +"+WTGmktg!A43" +"+'WTG inc'!N43" +"+B42/G4" +"+'WTG inc'!D50" +"+'WTG inc'!A43" +"+Devon!D41" +"+Devon!D48" +"+Devon!A41" +"+crosstex!F41" +"+crosstex!D48" +"+crosstex!A41" +"+Amarillo!P41" +"+Amarillo!D48" +"+Amarillo!A41" +"+Stratland!$D$41" +"+Stratland!D48" +"+Stratland!A41" +"+Plains!$N$43" +"+Plains!D50" +"+Plains!A43" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B26:B50)" +"SUBTOTAL(9,B12:B50)" +"+G3" +"+Mojave!D40" +"+B68*$G$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B68:B71)" +"+'Red C'!F45" +"+B75*G59" +"+'Red C'!D52" +"+'Red C'!A45" +"+Amoco!D40" +"+B76*$G$3" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"+NGPL!F38" +"+B82*$G$5" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+CIG!D42" +"+CIG!D49" +"+CIG!A42" +"+Lonestar!F43" +"+B85*G61" +"+Lonestar!D50" +"+Lonestar!A43" +"SUBTOTAL(9,B68:B85)" +"+C88+B53" +"+B88+C53" +"+A129*A128" +"+'[3]1001'!$K$39" +"NOW()" +"+'[3]1001'!$M$39" +"+'[3]1001'!$E$39" +"+Duke!$C$20" +"+B8/$G$5" +"+Duke!A7" +"+Duke!$C$54+Duke!$C$53+Duke!$C$48+Duke!$C$33" +"+DEFS!A40" +"+PNM!$D$23" +"+B10/$G$4" +"+PNM!A23" +"+Conoco!$F$41" +"+Conoco!A41" +"+C12*$G$4" +"+Mojave!D40" +"+Mojave!A40" +"+mewborne!$J$43" +"+mewborne!A43" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+C15*$G$5" +"+NGPL!F38" +"+NGPL!A38" +"+B8+B9+B41" +"+Dominion!D41" +"+Dominion!A41" +"+SoCal!F40" +"+SoCal!A40" +"+Devon!D41" +"+Devon!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+Lonestar!F43" +"+Lonestar!A43" +"+Agave!$D$24" +"+Agave!A24" +"+Plains!$N$43" +"+Plains!A43" +"+Amarillo!P41" +"+Amarillo!A41" +"+EPFS!D41" +"+EPFS!A41" +"+NNG!$D$24" +"+NNG!A24" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+C27*$G$3" +"+williams!J40" +"+williams!A40" +"SUM(O22:O27)" +"+'Red C'!$F$45" +"+'Red C'!A45" +"+O28" +"+Continental!F43" +"+Continental!A43" +"+SidR!D41" +"+SidR!A41" +"+CIG!D42" +"+CIG!A42" +"+'WTG inc'!N43" +"+'WTG inc'!A43" +"+Stratland!$D$41" +"+Stratland!A41" +"+transcol!$D$43" +"+transcol!A43" +"+EOG!$J$41" +"+EOG!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+'El Paso'!C39*summary!G4+'El Paso'!E39*summary!G3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"SUM(B8:B37)" +"+DEFS!$C$40+DEFS!$E$40+DEFS!$F$44+DEFS!$F$45+DEFS!$F$46+DEFS!$F$47+DEFS!$F$48" +"+DEFS!A40" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!A41" +"+crosstex!F41" +"+crosstex!A41" +"+Oasis!$D$40" +"+Oasis!A40" +"+WTGmktg!J43" +"+WTGmktg!A43" +"+SWGasTrans!$D$41" +"+SWGasTrans!A41" +"+NW!$F$41" +"+NW!B41" +"+Calpine!D41" +"+Calpine!A41" +"+burlington!D42" +"+B51/$G$3" +"+burlington!A42" +"+PEPL!D41" +"+PEPL!A41" +"+Amoco!D40" +"+Amoco!A40" +"+PGETX!$H$39" +"+PGETX!E39" +"SUM(B41:B54)" +"+B55+B38" +"775*2.25" +"44144.84-58339.66" +"1974.11-1974.11" +"SUM(B107:B140)" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O6-N6" +"+Q6*P6" +"SUM(P6:P12)" +"+N27" +"+[2]williams!$C$35+[2]williams!$E$35+[2]williams!$G$35+[2]williams!$I$35" +"+'[1]1001'!$K$39" +"SUM(P5:P20)" +"+P22*P21" +"SUM(N23:N26)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type_area'!G3" +"+D47+D46" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+summary!G5" +"+F39*F36" +"+F40+F42" +"+A42" +"+F36" +"+D49+D48" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!G4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+O4+M4-N4-L4" +"+Q4*P4" +"-283308+283308-283488" +"-1041253-80784" +"SUM(P4:P16)" +"+R21+R19" +"SUM(B4:B34)" +"+summary!G4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+G42-G43" +"+C37*summary!G4" +"+E37*summary!G3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C8-B8+E8-D8" +"+AE8-AD8" +"+N9*M9" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"+A45" +"+B39" +"+summary!G3" +"169958+2000" +"SUM(M9:M23)" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F44+F39" +"+AF42+AF39" +"+AR47*AR45" +"+A44" +"+F39*summary!G3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"3252482-3155382" +"+F100/B100" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!G3" +"+D46+D45" +"+C5-B5" +"SUM(B5:B35)" +"+summary!G5" +"+D37*D36" +"+D39+D38" +"+A39" +"+D36" +"+C5-B5" +"SUM(D5:D17)" +"+summary!G5" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+summary!G4" +"+F37*F35" +"+F38+F40" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!G3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"6210-5507-261" +"3038+101" +"413760-367651-13525-18584-14561" +"+C40" +"10800-12669-585" +"4860-3184" +"10800-3526-601" +"SUM(J11:J14)" +"1524217-1484235-57314" +"SUM(B8:B17)" +"+summary!G5" +"+B19*B18" +"+C19+C5" +"+B30+B29" +"+summary!G4" +"+C32+C26" +"+A5" +"+A7" +"+B18" +"+B31" +"+B46" +"+H40+G40+F40" +"2865+92" +"2447+94" +"SUM(B43:B45)" +"+summary!G5" +"+C47+C40" +"+C54+C53+C48+C33+C20" +"SUM(I40:I54)" +"+DEFS!F49" +"+C61+C57" +"+I57+DEFS!K49" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!G5" +"+C37" +"+F36*E37" +"+C37*C36" +"+C39+E39+F45+F46+F47+F48" +"44144.84-58339.66" +"26521-24566" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C57" +"+Duke!I57" +"+F51+F49" +"+M51+K49" +"+K45" +"+F45" +"+K48" +"+F48" +"+K46" +"+F46" +"+K44" +"+F44" +"+I36" +"+C40" +"+J36" +"+E40" +"+Duke!I53:I53" +"+Duke!C53" +"+Duke!I54" +"+Duke!H40" +"+Duke!C48" +"+Duke!G40" +"+Duke!C33" +"+Duke!F40" +"+Duke!C20" +"+C81/B81" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!G4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!G4" +"+D19*D18" +"+D22+D20" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!G4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"+K10-J10" +"+L10*M10" +"1647210-1647210+1654290" +"1305497-1305497+1309597" +"1436775-1436775+1438269" +"SUM(L10:L15)" +"SUM(N9:N15)" +"+Q32*P32" +"SUM(B3:B33)" +"+R33+R32" +"8222+107019" +"+F37+F34" +"+A37" +"+F34*'by type_area'!G4" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!G4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+G6+H6+I6" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!G4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+F41/2.01" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+D41+D39" +"+A41" +"+D39*summary!G4" +"+D48+D47" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!G4" +"+D13*D12" +"+D16+D14" +"+A16" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type_area'!G4" +"+D46+D45" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+I6+G6+E6+C6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+J38*J37" +"+J41+J39" +"+A41" +"+A43" +"+J37" +"+D49+D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!G4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+C6+E6+I6+K6+M6+O6-B6-D6-F6-H6-J6-L6-N6" +"SUM(B6:B36)" +"+summary!G4" +"+P38*P37" +"+P40+P39" +"+A40" +"+P37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C7-B7" +"SUM(B7:B37)" +"+summary!G3" +"+D39*D38" +"+D41+D40" +"+H42-H43" +"+A41" +"+D38" +"+summary!G3" +"NOW()" +"+Calpine!D41" +"+B12/$G$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+SWGasTrans!D41" +"+B14/G4" +"+SWGasTrans!$D$48" +"+SWGasTrans!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B16)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+C21*G3" +"+williams!J40" +"+C21" +"+williams!A40" +"+burlington!D42" +"+B22/$G$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B20:B22)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+summary!B9" +"+B30/$G$5" +"+Duke!$G$40+Duke!$H$40+Duke!$I$53+Duke!$I$54" +"+Duke!A42" +"+summary!B8" +"+Duke!$F$40" +"+Duke!A7" +"+summary!B41" +"+DEFS!$I$36+DEFS!$J$36+DEFS!$K$45+DEFS!$K$46+DEFS!$K$47+DEFS!$K$48" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+Oasis!D40" +"+B37/G5" +"+Oasis!D47" +"+Oasis!A40" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+summary!$B$44" +"+summary!$C$44" +"+MiVida_Rich!D48" +"+MiVida_Rich!A41" +"+Dominion!D41" +"+Dominion!D48" +"+Dominion!A41" +"+WTGmktg!J43" +"+WTGmktg!D50" +"+WTGmktg!A43" +"+'WTG inc'!N43" +"+B42/G4" +"+'WTG inc'!D50" +"+'WTG inc'!A43" +"+Devon!D41" +"+Devon!D48" +"+Devon!A41" +"+crosstex!F41" +"+crosstex!D48" +"+crosstex!A41" +"+Amarillo!P41" +"+Amarillo!D48" +"+Amarillo!A41" +"+Stratland!$D$41" +"+Stratland!D48" +"+Stratland!A41" +"+Plains!$N$43" +"+Plains!D50" +"+Plains!A43" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B26:B50)" +"SUBTOTAL(9,B12:B50)" +"+G3" +"+Mojave!D40" +"+B68*$G$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B68:B71)" +"+'Red C'!F45" +"+B75*G59" +"+'Red C'!D52" +"+'Red C'!A45" +"+Amoco!D40" +"+B76*$G$3" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"+NGPL!F38" +"+B82*$G$5" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+CIG!D42" +"+CIG!D49" +"+CIG!A42" +"+Lonestar!F43" +"+B85*G61" +"+Lonestar!D50" +"+Lonestar!A43" +"SUBTOTAL(9,B68:B85)" +"+C88+B53" +"+B88+C53" +"+A129*A128" +"+'[3]1001'!$K$39" +"NOW()" +"+'[3]1001'!$M$39" +"+'[3]1001'!$E$39" +"+Duke!$C$20" +"+B8/$G$5" +"+Duke!A7" +"+Duke!$C$54+Duke!$C$53+Duke!$C$48+Duke!$C$33" +"+DEFS!A40" +"+PNM!$D$23" +"+B10/$G$4" +"+PNM!A23" +"+Conoco!$F$41" +"+Conoco!A41" +"+C12*$G$4" +"+Mojave!D40" +"+Mojave!A40" +"+mewborne!$J$43" +"+mewborne!A43" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+C15*$G$5" +"+NGPL!F38" +"+NGPL!A38" +"+B8+B9+B41" +"+Dominion!D41" +"+Dominion!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+SoCal!F40" +"+SoCal!A40" +"+Devon!D41" +"+Devon!A41" +"+Plains!$N$43" +"+Plains!A43" +"+Agave!$D$24" +"+Agave!A24" +"+Amarillo!P41" +"+Amarillo!A41" +"+Lonestar!F43" +"+Lonestar!A43" +"+EPFS!D41" +"+EPFS!A41" +"+C25*$G$3" +"+williams!J40" +"+williams!A40" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+Continental!F43" +"+Continental!A43" +"SUM(O22:O27)" +"+Stratland!$D$41" +"+Stratland!A41" +"+O28" +"+SidR!D41" +"+SidR!A41" +"+CIG!D42" +"+CIG!A42" +"+'WTG inc'!N43" +"+'WTG inc'!A43" +"+'Red C'!$F$45" +"+'Red C'!A45" +"+transcol!$D$43" +"+transcol!A43" +"+EOG!$J$41" +"+EOG!A41" +"+NNG!$D$24" +"+NNG!A24" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+'El Paso'!C39*summary!G4+'El Paso'!E39*summary!G3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"SUM(B8:B37)" +"+DEFS!$C$40+DEFS!$E$40+DEFS!$F$44+DEFS!$F$45+DEFS!$F$46+DEFS!$F$47+DEFS!$F$48" +"+DEFS!A40" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!A41" +"+crosstex!F41" +"+crosstex!A41" +"+Oasis!$D$40" +"+Oasis!A40" +"+NW!$F$41" +"+NW!B41" +"+WTGmktg!J43" +"+WTGmktg!A43" +"+PEPL!D41" +"+PEPL!A41" +"+Calpine!D41" +"+Calpine!A41" +"+SWGasTrans!$D$41" +"+SWGasTrans!A41" +"+burlington!D42" +"+B52/$G$3" +"+burlington!A42" +"+PGETX!$H$39" +"+PGETX!E39" +"+Amoco!D40" +"+Amoco!A40" +"SUM(B41:B54)" +"+B55+B38" +"775*2.25" +"44144.84-58339.66" +"1974.11-1974.11" +"SUM(B107:B140)" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O6-N6" +"+Q6*P6" +"SUM(P6:P12)" +"+N27" +"+[2]williams!$C$35+[2]williams!$E$35+[2]williams!$G$35+[2]williams!$I$35" +"+'[1]1001'!$K$39" +"SUM(P5:P20)" +"+P22*P21" +"SUM(N23:N26)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type_area'!G3" +"+D47+D46" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+summary!G5" +"+F39*F36" +"+F40+F42" +"+A42" +"+F36" +"+D49+D48" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!G4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+O4+M4-N4-L4" +"+Q4*P4" +"-283308+283308-283488" +"-1041253-80784" +"SUM(P4:P16)" +"+R21+R19" +"SUM(B4:B34)" +"+summary!G4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+G42-G43" +"+C37*summary!G4" +"+E37*summary!G3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C8-B8+E8-D8" +"+AE8-AD8" +"+N9*M9" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"+A45" +"+B39" +"+summary!G3" +"169958+2000" +"SUM(M9:M23)" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F44+F39" +"+AF42+AF39" +"+AR47*AR45" +"+A44" +"+F39*summary!G3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"3252482-3155382" +"+F100/B100" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!G3" +"+D46+D45" +"+H46*H45" +"+H47-H48" +"+C5-B5" +"SUM(B5:B35)" +"+summary!G5" +"+D37*D36" +"+D39+D38" +"+A39" +"+D36" +"+C5-B5" +"738933+24604" +"SUM(D5:D17)" +"+summary!G5" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+summary!G4" +"+F37*F35" +"+F38+F40" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!G3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"6210-5507-261" +"3038+101" +"413760-367651-13525-18584-14561" +"+C40" +"10800-12669-585" +"4860-3184" +"10800-3526-601" +"SUM(J11:J14)" +"1524217-1484235-57314" +"SUM(B8:B17)" +"+summary!G5" +"+B19*B18" +"+C19+C5" +"+B30+B29" +"+summary!G4" +"+C32+C26" +"+A5" +"+A7" +"+B18" +"+B31" +"+B46" +"+H40+G40+F40" +"2865+92" +"2447+94" +"SUM(B43:B45)" +"+summary!G5" +"+C47+C40" +"+C54+C53+C48+C33+C20" +"SUM(I40:I54)" +"+DEFS!F49" +"+C61+C57" +"+I57+DEFS!K49" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!G5" +"+C37" +"+F36*E37" +"+C37*C36" +"+C39+E39+F45+F46+F47+F48" +"44144.84-58339.66" +"26521-24566" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C57" +"+Duke!I57" +"+F51+F49" +"+M51+K49" +"+K45" +"+F45" +"+K48" +"+F48" +"+K46" +"+F46" +"+K44" +"+F44" +"+I36" +"+C40" +"+J36" +"+E40" +"+Duke!I53:I53" +"+Duke!C53" +"+Duke!I54" +"+Duke!H40" +"+Duke!C48" +"+Duke!G40" +"+Duke!C33" +"+Duke!F40" +"+Duke!C20" +"+C81/B81" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!G4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!G4" +"+D19*D18" +"+D22+D20" +"+A24" +"+D18" +"+D33+D32" +"-87913-4569" +"+C5-B5" +"SUM(D5:D16)" +"+summary!G4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"+K10-J10" +"+L10*M10" +"1647210-1647210+1654290" +"1305497-1305497+1309597" +"1436775-1436775+1438269" +"SUM(L10:L15)" +"SUM(N9:N15)" +"+Q32*P32" +"SUM(B3:B33)" +"+R33+R32" +"8222+107019" +"+F37+F34" +"+A37" +"+F34*'by type_area'!G4" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!G4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+G6+H6+I6" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!G4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+F41/2.01" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+D41+D39" +"+A41" +"+D39*summary!G4" +"+D48+D47" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!G4" +"+D13*D12" +"+D16+D14" +"+A16" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type_area'!G4" +"+D46+D45" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+I6+G6+E6+C6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+J38*J37" +"+J41+J39" +"+A41" +"+A43" +"+J37" +"+D49+D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!G4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+C6+E6+I6+K6+M6+O6-B6-D6-F6-H6-J6-L6-N6" +"SUM(B6:B36)" +"+summary!G4" +"+P38*P37" +"+P40+P39" +"+A40" +"+P37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C7-B7" +"SUM(B7:B37)" +"+summary!G3" +"+D39*D38" +"+D41+D40" +"+H42-H43" +"+A41" +"+D38" +"SUM(B2:D2)" +"(E2-5)*0.98" +"+summary!G3" +"NOW()" +"+Calpine!D41" +"+B12/$G$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+SWGasTrans!D41" +"+B14/G4" +"+SWGasTrans!$D$48" +"+SWGasTrans!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B16)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+C21*G3" +"+williams!J40" +"+C21" +"+williams!A40" +"+burlington!D42" +"+B22/$G$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B20:B22)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+summary!B9" +"+B30/$G$5" +"+Duke!$G$40+Duke!$H$40+Duke!$I$53+Duke!$I$54" +"+Duke!A42" +"+summary!B8" +"+Duke!$F$40" +"+Duke!A7" +"+summary!B43" +"+DEFS!$I$36+DEFS!$J$36+DEFS!$K$45+DEFS!$K$46+DEFS!$K$47+DEFS!$K$48" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+Oasis!D40" +"+B37/G5" +"+Oasis!D47" +"+Oasis!A40" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+summary!$B$46" +"+summary!$C$46" +"+MiVida_Rich!D48" +"+MiVida_Rich!A41" +"+Dominion!D41" +"+Dominion!D48" +"+Dominion!A41" +"+WTGmktg!J43" +"+WTGmktg!D50" +"+WTGmktg!A43" +"+'WTG inc'!N43" +"+B42/G4" +"+'WTG inc'!D50" +"+'WTG inc'!A43" +"+Devon!D41" +"+Devon!D48" +"+Devon!A41" +"+crosstex!F41" +"+crosstex!D48" +"+crosstex!A41" +"+Amarillo!P41" +"+Amarillo!D48" +"+Amarillo!A41" +"+Stratland!$D$41" +"+Stratland!D48" +"+Stratland!A41" +"+Plains!$N$43" +"+Plains!D50" +"+Plains!A43" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B26:B50)" +"SUBTOTAL(9,B12:B50)" +"+G3" +"+Mojave!D40" +"+B68*$G$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B68:B71)" +"+'Red C'!F45" +"+B75*G59" +"+'Red C'!D52" +"+'Red C'!A45" +"+Amoco!D40" +"+B76*$G$3" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"+NGPL!F38" +"+B82*$G$5" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+CIG!D42" +"+CIG!D49" +"+CIG!A42" +"+Lonestar!F43" +"+B85*G61" +"+Lonestar!D50" +"+Lonestar!A43" +"SUBTOTAL(9,B68:B85)" +"+C88+B53" +"+B88+C53" +"+A129*A128" +"+'[3]1001'!$K$39" +"NOW()" +"+'[3]1001'!$M$39" +"+'[3]1001'!$H$39" +"+Duke!$C$20" +"+B8/$G$5" +"+Duke!A7" +"+Duke!$C$54+Duke!$C$53+Duke!$C$48+Duke!$C$33" +"+DEFS!A40" +"+PNM!$D$23" +"+B10/$G$4" +"+PNM!A23" +"+Conoco!$F$41" +"+Conoco!A41" +"+C12*$G$4" +"+Mojave!D40" +"+Mojave!A40" +"+mewborne!$J$43" +"+mewborne!A43" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+C15*$G$5" +"+NGPL!F38" +"+NGPL!A38" +"+B8+B9+B43" +"+Lonestar!F43" +"+Lonestar!A43" +"+Agave!$D$24" +"+Agave!A24" +"+Dominion!D41" +"+Dominion!A41" +"+SoCal!F40" +"+SoCal!A40" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+Devon!D41" +"+Devon!A41" +"+EPFS!D41" +"+EPFS!A41" +"+Plains!$N$43" +"+Plains!A43" +"+Amarillo!P41" +"+Amarillo!A41" +"+'El Paso'!C39*summary!G4+'El Paso'!E39*summary!G3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+C27*$G$3" +"+'Red C'!$F$45" +"+'Red C'!A45" +"+O27" +"+CIG!D42" +"+CIG!A42" +"+Stratland!$D$41" +"+Stratland!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+transcol!$D$43" +"+transcol!A43" +"+NW!$F$41" +"+NW!B41" +"+Continental!F43" +"+Continental!A43" +"+'WTG inc'!N43" +"+'WTG inc'!A43" +"+EOG!$J$41" +"+EOG!A41" +"+Calpine!D41" +"+Calpine!A41" +"+Amoco!D40" +"+Amoco!A40" +"+PGETX!$H$39" +"+PGETX!E39" +"+SidR!D41" +"+SidR!A41" +"SUM(B8:B39)" +"+DEFS!$C$40+DEFS!$E$40+DEFS!$F$44+DEFS!$F$45+DEFS!$F$46+DEFS!$F$47+DEFS!$F$48" +"+DEFS!A40" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!A41" +"+Oasis!$D$40" +"+Oasis!A40" +"+crosstex!F41" +"+crosstex!A41" +"+NNG!$D$24" +"+NNG!A24" +"+WTGmktg!J43" +"+WTGmktg!A43" +"+SWGasTrans!$D$41" +"+SWGasTrans!A41" +"+burlington!D42" +"+B52/$G$3" +"+burlington!A42" +"+williams!J40" +"+williams!A40" +"+PEPL!D41" +"+PEPL!A41" +"SUM(B43:B54)" +"+B55+B40" +"775*2.25" +"44144.84-58339.66" +"SUM(B77:B96)" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O6-N6" +"+Q6*P6" +"SUM(P6:P12)" +"+N27" +"+[2]williams!$C$35+[2]williams!$E$35+[2]williams!$G$35+[2]williams!$I$35" +"+'[1]1001'!$K$39" +"SUM(P5:P20)" +"+P22*P21" +"SUM(N23:N26)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type_area'!G3" +"+D47+D46" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+summary!G5" +"+F39*F36" +"+F40+F42" +"+A42" +"+F36" +"+D49+D48" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!G4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+O4+M4-N4-L4" +"+Q4*P4" +"-283308+283308-283488" +"-1041253-80784" +"SUM(P4:P16)" +"+R21+R19" +"SUM(B4:B34)" +"+summary!G4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+G42-G43" +"+C37*summary!G4" +"+E37*summary!G3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C8-B8+E8-D8" +"+AE8-AD8" +"+N9*M9" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"+A45" +"+B39" +"+summary!G3" +"169958+2000" +"SUM(M9:M23)" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F44+F39" +"+AF42+AF39" +"+AR47*AR45" +"+A44" +"+F39*summary!G3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"3252482-3155382" +"+F100/B100" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!G3" +"+D46+D45" +"+C5-B5" +"SUM(B5:B35)" +"+summary!G5" +"+D37*D36" +"+D39+D38" +"+A39" +"+D36" +"65850+33383" +"+C5-B5" +"23264+12167" +"53434+30138" +"64779+32687" +"35269+18307" +"50555+50671+52097" +"6872+3415" +"12231+6000" +"2713+1494" +"SUM(D5:D17)" +"+summary!G5" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+summary!G4" +"+F37*F35" +"+F38+F40" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!G3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"+C40" +"SUM(J11:J14)" +"SUM(B8:B17)" +"+summary!G5" +"+B19*B18" +"+C19+C5" +"+B30+B29" +"+summary!G4" +"+C32+C26" +"+A5" +"+A7" +"+B18" +"+B31" +"+B46" +"+H40+G40+F40" +"SUM(B43:B45)" +"+summary!G5" +"+C47+C40" +"+C54+C53+C48+C33+C20" +"SUM(I40:I54)" +"+DEFS!F49" +"+C61+C57" +"+I57+DEFS!K49" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!G5" +"+C37" +"+F36*E37" +"+C37*C36" +"+C39+E39+F45+F46+F47+F48" +"44144.84-58339.66" +"26521-24566" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C57" +"+Duke!I57" +"+F51+F49" +"+M51+K49" +"+K45" +"+F45" +"+K48" +"+F48" +"+K46" +"+F46" +"+K44" +"+F44" +"+I36" +"+C40" +"+J36" +"+E40" +"+Duke!I53:I53" +"+Duke!C53" +"+Duke!I54" +"+Duke!H40" +"+Duke!C48" +"+Duke!G40" +"+Duke!C33" +"+Duke!F40" +"+Duke!C20" +"+C81/B81" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!G4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"-56073-30987" +"-28440+21842" +"SUM(D6:D17)" +"+summary!G4" +"+D19*D18" +"+D22+D20" +"+A24" +"+D18" +"+D33+D32" +"-9479-3735" +"+C5-B5" +"-2827-1418" +"-216151-88124" +"-200655-65617" +"-4744-2337" +"SUM(D5:D16)" +"+summary!G4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"+K10-J10" +"+L10*M10" +"1647210-1647210+1654290" +"1305497-1305497+1309597" +"1436775-1436775+1438269" +"SUM(L10:L15)" +"SUM(N9:N15)" +"+Q32*P32" +"SUM(B3:B33)" +"+R33+R32" +"+F37+F34" +"+A37" +"+F34*'by type_area'!G4" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!G4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!G4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+D41+D39" +"+A41" +"+D39*summary!G4" +"+D48+D47" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!G4" +"+D13*D12" +"+D16+D14" +"+A16" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type_area'!G4" +"+D46+D45" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+I6+G6+E6+C6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+J38*J37" +"+J41+J39" +"+A41" +"+A43" +"+J37" +"+D49+D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!G4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+C6+E6+I6+K6+M6+O6-B6-D6-F6-H6-J6-L6-N6" +"SUM(B6:B36)" +"+summary!G4" +"+P38*P37" +"+P40+P39" +"+A40" +"+P37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C7-B7" +"SUM(B7:B37)" +"+summary!G3" +"+D39*D38" +"+D41+D40" +"+H42-H43" +"+A41" +"+D38" +"'[1]Main Data Input'!C8" +"NOW()" +"'[1]Main Data Input'!C7" +"ROUND(([1]Weekly_Transport_Plan!P10+[1]Weekly_Transport_Plan!P20+[1]Weekly_Transport_Plan!P27+[1]Weekly_Transport_Plan!P33+[1]Weekly_Transport_Plan!P40)/1000,3)" +"ROUND(([1]Weekly_Transport_Plan!N10+[1]Weekly_Transport_Plan!N20+[1]Weekly_Transport_Plan!N27+[1]Weekly_Transport_Plan!N33+[1]Weekly_Transport_Plan!N40)/1000,3)" +"D9-C9" +"((ROUND([1]Weekly_Transport_Plan!P46,3))/1000)-[1]SHarris_Mthly_Rpt_Plan!C9" +"((ROUND([1]Weekly_Transport_Plan!N46,3))/1000)-[1]SHarris_Mthly_Rpt_Plan!D9" +"ROUND((([1]Weekly_Transport_Plan!P50+[1]Weekly_Transport_Plan!P56+[1]Weekly_Transport_Plan!P62+[1]Weekly_Transport_Plan!P69)/1000),3)" +"ROUND((([1]Weekly_Transport_Plan!N50+[1]Weekly_Transport_Plan!N56+[1]Weekly_Transport_Plan!N62+[1]Weekly_Transport_Plan!N69)/1000),3)" +"ROUND([1]Weekly_Transport_Plan!P75/1000,3)-[1]SHarris_Mthly_Rpt_Plan!C13" +"ROUND([1]Weekly_Transport_Plan!N75/1000,3)-D13" +"ROUND(([1]Weekly_Transport_Plan!P78+[1]Weekly_Transport_Plan!P84)/1000,3)" +"ROUND(([1]Weekly_Transport_Plan!N78+[1]Weekly_Transport_Plan!N84)/1000,3)" +"ROUND([1]Weekly_Transport_Plan!P89/1000,3)-[1]SHarris_Mthly_Rpt_Plan!C17" +"ROUND([1]Weekly_Transport_Plan!N89/1000,3)-[1]SHarris_Mthly_Rpt_Plan!D17" +"'[1]Main Data Input'!C106/1000" +"SUM(C9:C21)" +"ROUND([1]Weekly_Fuel_Plan!M73/1000,3)-0.001" +"ROUND([1]Weekly_Fuel_Plan!G73/1000,3)" +"ROUND([1]Weekly_Fuel_Plan!M72/1000,3)" +"ROUND([1]Weekly_Fuel_Plan!G72/1000,3)" +"ROUND(([1]Weekly_Fuel_Plan!M70+[1]Weekly_Fuel_Plan!M71)/1000,3)" +"ROUND(([1]Weekly_Fuel_Plan!G70+[1]Weekly_Fuel_Plan!G71)/1000,3)" +"[1]Weekly_Fuel_Plan!Y35/1000" +"SUM(C27:C38)" +"SUM(D41-C41)" +"C24+C39+C41+C43" +"C49" +"SUM(C46:C54)+0.001" +"SUM(E46:E54)" +"SUM(C55:C64)" +"+summary!G3" +"NOW()" +"+Calpine!D41" +"+B12/$G$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+SWGasTrans!D41" +"+B14/G4" +"+SWGasTrans!$D$48" +"+SWGasTrans!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B16)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+C21*G3" +"+williams!J40" +"+C21" +"+williams!A40" +"+burlington!D42" +"+B22/$G$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B20:B22)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+summary!B9" +"+B30/$G$5" +"+Duke!$G$40+Duke!$H$40+Duke!$I$53+Duke!$I$54" +"+Duke!A42" +"+summary!B8" +"+Duke!$F$40" +"+Duke!A7" +"+summary!B45" +"+DEFS!$I$36+DEFS!$J$36+DEFS!$K$45+DEFS!$K$46+DEFS!$K$47+DEFS!$K$48" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+Oasis!D40" +"+B37/G5" +"+Oasis!D47" +"+Oasis!A40" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+summary!$B$48" +"+summary!$C$48" +"+MiVida_Rich!D48" +"+MiVida_Rich!A41" +"+Dominion!D41" +"+Dominion!D48" +"+Dominion!A41" +"+WTGmktg!J43" +"+WTGmktg!D50" +"+WTGmktg!A43" +"+'WTG inc'!N43" +"+B42/G4" +"+'WTG inc'!D50" +"+'WTG inc'!A43" +"+Devon!D41" +"+Devon!D48" +"+Devon!A41" +"+crosstex!F41" +"+crosstex!D48" +"+crosstex!A41" +"+Amarillo!P41" +"+Amarillo!D48" +"+Amarillo!A41" +"+Stratland!$D$41" +"+Stratland!D48" +"+Stratland!A41" +"+Plains!$N$43" +"+Plains!D50" +"+Plains!A43" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B26:B50)" +"SUBTOTAL(9,B12:B50)" +"+G3" +"+Mojave!D40" +"+B68*$G$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B68:B71)" +"+'Red C'!F45" +"+B75*G59" +"+'Red C'!D52" +"+'Red C'!A45" +"+Amoco!D40" +"+B76*$G$3" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"+NGPL!F38" +"+B82*$G$5" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+CIG!D42" +"+CIG!D49" +"+CIG!A42" +"+Lonestar!F43" +"+B85*G61" +"+Lonestar!D50" +"+Lonestar!A43" +"SUBTOTAL(9,B68:B85)" +"+C88+B53" +"+B88+C53" +"+A129*A128" +"+'[3]1001'!$K$39" +"NOW()" +"+'[3]1001'!$M$39" +"+'[3]1001'!$H$39" +"+Duke!$C$20" +"+B8/$G$5" +"+Duke!A7" +"+Duke!$C$54+Duke!$C$53+Duke!$C$48+Duke!$C$33" +"+DEFS!A40" +"+PNM!$D$23" +"+B10/$G$4" +"+PNM!A23" +"+Conoco!$F$41" +"+Conoco!A41" +"+C12*$G$4" +"+Mojave!D40" +"+Mojave!A40" +"+mewborne!$J$43" +"+mewborne!A43" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+C15*$G$5" +"+NGPL!F38" +"+NGPL!A38" +"+B8+B9+B45" +"+Agave!$D$24" +"+Agave!A24" +"+Lonestar!F43" +"+Lonestar!A43" +"+Dominion!D41" +"+Dominion!A41" +"+SoCal!F40" +"+SoCal!A40" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+Devon!D41" +"+Devon!A41" +"+EPFS!D41" +"+EPFS!A41" +"+Plains!$N$43" +"+Plains!A43" +"+Amarillo!P41" +"+Amarillo!A41" +"+'El Paso'!C39*summary!G4+'El Paso'!E39*summary!G3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+O27" +"+C28*$G$3" +"+NW!$F$41" +"+NW!B41" +"+PGETX!$H$39" +"+PGETX!E39" +"+CIG!D42" +"+CIG!A42" +"+'Red C'!$F$45" +"+'Red C'!A45" +"+Stratland!$D$41" +"+Stratland!A41" +"+transcol!$D$43" +"+transcol!A43" +"+Continental!F43" +"+Continental!A43" +"+'WTG inc'!N43" +"+'WTG inc'!A43" +"+EOG!$J$41" +"+EOG!A41" +"+NNG!$D$24" +"+NNG!A24" +"+Calpine!D41" +"+Calpine!A41" +"+Amoco!D40" +"+Amoco!A40" +"+williams!J40" +"+williams!A40" +"+SidR!D41" +"+SidR!A41" +"SUM(B8:B41)" +"+DEFS!$C$40+DEFS!$E$40+DEFS!$F$44+DEFS!$F$45+DEFS!$F$46+DEFS!$F$47+DEFS!$F$48" +"+DEFS!A40" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!A41" +"+Oasis!$D$40" +"+Oasis!A40" +"+crosstex!F41" +"+crosstex!A41" +"+WTGmktg!J43" +"+WTGmktg!A43" +"+SWGasTrans!$D$41" +"+SWGasTrans!A41" +"+burlington!D42" +"+B53/$G$3" +"+burlington!A42" +"+PEPL!D41" +"+PEPL!A41" +"SUM(B45:B54)" +"+B55+B42" +"775*2.25" +"44144.84-58339.66" +"SUM(B77:B96)" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O6-N6" +"+Q6*P6" +"SUM(P6:P12)" +"+N27" +"+[2]williams!$C$35+[2]williams!$E$35+[2]williams!$G$35+[2]williams!$I$35" +"+'[1]1001'!$K$39" +"SUM(P5:P20)" +"+P22*P21" +"SUM(N23:N26)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type_area'!G3" +"+D47+D46" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+summary!G5" +"+F39*F36" +"+F40+F42" +"+A42" +"+F36" +"+D49+D48" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!G4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+O4+M4-N4-L4" +"+Q4*P4" +"-283308+283308-283488" +"-1041253-80784" +"SUM(P4:P16)" +"+R21+R19" +"SUM(B4:B34)" +"+summary!G4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+G42-G43" +"+C37*summary!G4" +"+E37*summary!G3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C8-B8+E8-D8" +"+AE8-AD8" +"+N9*M9" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"+A45" +"+B39" +"+summary!G3" +"169958+2000" +"SUM(M9:M23)" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F44+F39" +"+AF42+AF39" +"+AR47*AR45" +"+A44" +"+F39*summary!G3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"3252482-3155382" +"+F100/B100" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!G3" +"+D46+D45" +"+C5-B5" +"SUM(B5:B35)" +"+summary!G5" +"+D37*D36" +"+D39+D38" +"+A39" +"+D36" +"65850+33383" +"+C5-B5" +"23264+12167" +"53434+30138" +"64779+32687" +"35269+18307" +"50555+50671+52097" +"6872+3415" +"12231+6000" +"2713+1494" +"SUM(D5:D17)" +"+summary!G5" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+summary!G4" +"+F37*F35" +"+F38+F40" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!G3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"210+210+210-228-222-78" +"11718+11725+11724-38466" +"+C40" +"500+500+500-872" +"135+135+135-414-502-508" +"SUM(J11:J14)" +"53779+53810+53810-60373-62145-56543" +"SUM(B8:B17)" +"+summary!G5" +"+B19*B18" +"+C19+C5" +"+B30+B29" +"+summary!G4" +"+C32+C26" +"+A5" +"+A7" +"+B18" +"+B31" +"+B46" +"+H40+G40+F40" +"SUM(B43:B45)" +"+summary!G5" +"+C47+C40" +"+C54+C53+C48+C33+C20" +"SUM(I40:I54)" +"+DEFS!F49" +"+C61+C57" +"+I57+DEFS!K49" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!G5" +"+C37" +"+F36*E37" +"+C37*C36" +"+C39+E39+F45+F46+F47+F48" +"44144.84-58339.66" +"26521-24566" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C57" +"+Duke!I57" +"+F51+F49" +"+M51+K49" +"+K45" +"+F45" +"+K48" +"+F48" +"+K46" +"+F46" +"+K44" +"+F44" +"+I36" +"+C40" +"+J36" +"+E40" +"+Duke!I53:I53" +"+Duke!C53" +"+Duke!I54" +"+Duke!H40" +"+Duke!C48" +"+Duke!G40" +"+Duke!C33" +"+Duke!F40" +"+Duke!C20" +"+C81/B81" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!G4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!G4" +"+D19*D18" +"+D22+D20" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"-13101-4000" +"SUM(D5:D16)" +"+summary!G4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"+K10-J10" +"+L10*M10" +"1647210-1647210+1654290" +"1305497-1305497+1309597" +"1436775-1436775+1438269" +"SUM(L10:L15)" +"SUM(N9:N15)" +"+Q32*P32" +"SUM(B3:B33)" +"+R33+R32" +"+F37+F34" +"+A37" +"+F34*'by type_area'!G4" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!G4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!G4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+D41+D39" +"+A41" +"+D39*summary!G4" +"+D48+D47" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+F9-F8" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!G4" +"+D13*D12" +"+D16+D14" +"+A16" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type_area'!G4" +"+D46+D45" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+I6+G6+E6+C6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+J38*J37" +"+J41+J39" +"+A41" +"+A43" +"+J37" +"+D49+D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!G4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+C6+E6+I6+K6+M6+O6-B6-D6-F6-H6-J6-L6-N6" +"SUM(B6:B36)" +"+summary!G4" +"+P38*P37" +"+P40+P39" +"+A40" +"+P37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C7-B7" +"SUM(B7:B37)" +"+summary!G3" +"+D39*D38" +"+D41+D40" +"+H42-H43" +"+A41" +"+D38" +"+summary!G3" +"NOW()" +"+Calpine!D41" +"+B12/$G$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+SWGasTrans!D41" +"+B14/G4" +"+SWGasTrans!$D$48" +"+SWGasTrans!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B16)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+C21*G3" +"+williams!J40" +"+C21" +"+williams!A40" +"+burlington!D42" +"+B22/$G$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B20:B22)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+summary!B42" +"+B30/$G$5" +"+DEFS!$I$36+DEFS!$J$36+DEFS!$K$45+DEFS!$K$46+DEFS!$K$47+DEFS!$K$48" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+Oasis!D40" +"+B35/G5" +"+Oasis!D47" +"+Oasis!A40" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+summary!$B$45" +"+summary!$C$45" +"+MiVida_Rich!D48" +"+MiVida_Rich!A41" +"+Dominion!D41" +"+Dominion!D48" +"+Dominion!A41" +"+WTGmktg!J43" +"+WTGmktg!D50" +"+WTGmktg!A43" +"+'WTG inc'!N43" +"+B40/G4" +"+'WTG inc'!D50" +"+'WTG inc'!A43" +"+Devon!D41" +"+Devon!D48" +"+Devon!A41" +"+crosstex!F41" +"+crosstex!D48" +"+crosstex!A41" +"+Amarillo!P41" +"+Amarillo!D48" +"+Amarillo!A41" +"+Stratland!$D$41" +"+Stratland!D48" +"+Stratland!A41" +"+Plains!$N$43" +"+Plains!D50" +"+Plains!A43" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B26:B48)" +"SUBTOTAL(9,B12:B48)" +"+G3" +"+Mojave!D40" +"+B66*$G$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B66:B69)" +"+'Red C'!F45" +"+B73*G57" +"+'Red C'!D52" +"+'Red C'!A45" +"+Amoco!D40" +"+B74*$G$3" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"+NGPL!F38" +"+B80*$G$5" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+CIG!D42" +"+CIG!D49" +"+CIG!A42" +"+Lonestar!F43" +"+B83*G59" +"+Lonestar!D50" +"+Lonestar!A43" +"SUBTOTAL(9,B66:B83)" +"+C86+B51" +"+B86+C51" +"+A127*A126" +"+'[3]1001'!$K$39" +"NOW()" +"+'[3]1001'!$M$39" +"+'[3]1001'!$H$39" +"+PNM!$D$23" +"+B8/$G$4" +"+PNM!A23" +"+Conoco!$F$41" +"+Conoco!A41" +"+C10*$G$4" +"+Mojave!D40" +"+Mojave!A40" +"+mewborne!$J$43" +"+mewborne!A43" +"+Agave!$D$24" +"+Agave!A24" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+#REF!+#REF!+B42" +"+C14*$G$5" +"+NGPL!F38" +"+NGPL!A38" +"+Dominion!D41" +"+B15/$G$5" +"+Dominion!A41" +"+SoCal!F40" +"+SoCal!A40" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+'El Paso'!C39*summary!G4+'El Paso'!E39*summary!G3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+Devon!D41" +"+Devon!A41" +"+EPFS!D41" +"+EPFS!A41" +"+Plains!$N$43" +"+Plains!A43" +"+Lonestar!F43" +"+Lonestar!A43" +"+Amarillo!P41" +"+Amarillo!A41" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+Stratland!$D$41" +"+Stratland!A41" +"+C27*$G$3" +"+'Red C'!$F$45" +"+'Red C'!A45" +"+CIG!D42" +"+CIG!A42" +"+transcol!$D$43" +"+transcol!A43" +"+EOG!$J$41" +"+EOG!A41" +"+Continental!F43" +"+Continental!A43" +"+'WTG inc'!N43" +"+'WTG inc'!A43" +"+Calpine!D41" +"+Calpine!A41" +"+NNG!$D$24" +"+NNG!A24" +"+Amoco!D40" +"+Amoco!A40" +"+SidR!D41" +"+SidR!A41" +"+PGETX!$H$39" +"+PGETX!E39" +"+williams!J40" +"+williams!A40" +"SUM(B8:B38)" +"+Duke!B83" +"+DEFS!A40" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!A41" +"+Oasis!$D$40" +"+Oasis!A40" +"+crosstex!F41" +"+crosstex!A41" +"+WTGmktg!J43" +"+WTGmktg!A43" +"+SWGasTrans!$D$41" +"+SWGasTrans!A41" +"+O49" +"+burlington!D42" +"+B50/$G$3" +"+burlington!A42" +"+NW!$F$41" +"+NW!B41" +"+PEPL!D41" +"+PEPL!A41" +"SUM(B42:B52)" +"+B53+B39" +"775*2.25" +"44144.84-58339.66" +"SUM(B75:B94)" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O6-N6" +"+Q6*P6" +"SUM(P6:P12)" +"+N27" +"+[2]williams!$C$35+[2]williams!$E$35+[2]williams!$G$35+[2]williams!$I$35" +"+'[1]1001'!$K$39" +"SUM(P5:P20)" +"+P22*P21" +"SUM(N23:N26)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type_area'!G3" +"+D47+D46" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"+N11+L11-M11-K11" +"+P10+O11" +"SUM(B5:B35)" +"+summary!G5" +"+F39*F36" +"+F42+F36" +"+A42" +"+F36" +"+D49+D48" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!G4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+O4+M4-N4-L4" +"+Q4*P4" +"-283308+283308-283488" +"-1041253-80784" +"SUM(P4:P16)" +"+R21+R19" +"SUM(B4:B34)" +"+summary!G4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+G42-G43" +"+C37*summary!G4" +"+E37*summary!G3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C8-B8+E8-D8" +"+AE8-AD8" +"+N9*M9" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"+A45" +"+B39" +"+summary!G3" +"169958+2000" +"SUM(M9:M23)" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F44+F39" +"+AF42+AF39" +"+AR47*AR45" +"+A44" +"+F39*summary!G3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"3252482-3155382" +"+F100/B100" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!G3" +"+D46+D45" +"+C5-B5" +"SUM(B5:B35)" +"+summary!G5" +"+D37*D36" +"+D39+D38" +"+A39" +"+D36" +"+C5-B5" +"SUM(D5:D17)" +"+summary!G5" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+summary!G4" +"+F37*F35" +"+F38+F40" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!G3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"210+210+210-228-222-78" +"11718+11725+11724-38466" +"+C40" +"500+500+500-872" +"135+135+135-414-502-508" +"SUM(J11:J14)" +"53779+53810+53810-60373-62145-56543" +"SUM(B8:B17)" +"+summary!G5" +"+B19*B18" +"+C19+C5" +"+B30+B29" +"+summary!G4" +"+C32+C26" +"+A5" +"+A7" +"+B18" +"+B31" +"+B46" +"+H40+G40+F40" +"SUM(B43:B45)" +"+summary!G5" +"+C47+C40" +"+C54+C53+C48+C33+C20" +"SUM(I40:I54)" +"+DEFS!F49" +"+C61+C57" +"+I57+DEFS!K49" +"+C20" +"+F40" +"+C33" +"+G40" +"+C48" +"+H40" +"+C53" +"+I53" +"+DEFS!C40" +"+DEFS!I36" +"+DEFS!E40" +"+DEFS!J36" +"+DEFS!F45" +"+DEFS!K45" +"SUM(B72:B82)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!G5" +"+C37" +"+F36*E37" +"+C37*C36" +"+C39+E39+F45+F46+F47+F48" +"44144.84-58339.66" +"26521-24566" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C57" +"+Duke!I57" +"+F51+F49" +"+M51+K49" +"+K45" +"+F45" +"+K48" +"+F48" +"+K46" +"+F46" +"+K44" +"+F44" +"+I36" +"+C40" +"+J36" +"+E40" +"+Duke!I53:I53" +"+Duke!C53" +"+Duke!I54" +"+Duke!H40" +"+Duke!C48" +"+Duke!G40" +"+Duke!C33" +"+Duke!F40" +"+Duke!C20" +"+C81/B81" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!G4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!G4" +"+D19*D18" +"+D22+D20" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"-7603" +"-3449-134" +"SUM(D5:D16)" +"+summary!G4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"+K10-J10" +"+L10*M10" +"1647210-1647210+1654290" +"1305497-1305497+1309597" +"1436775-1436775+1438269" +"SUM(L10:L15)" +"SUM(N9:N15)" +"+Q32*P32" +"SUM(B3:B33)" +"+R33+R32" +"+F37+F34" +"+A37" +"+F34*'by type_area'!G4" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!G4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!G4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+D41+D39" +"+A41" +"+D39*summary!G4" +"+D48+D47" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!G4" +"+D13*D12" +"+D16+D14" +"+A16" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type_area'!G4" +"+D46+D45" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+I6+G6+E6+C6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+J38*J37" +"+J41+J39" +"+A41" +"+A43" +"+J37" +"+D49+D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!G4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+C6+E6+I6+K6+M6+O6-B6-D6-F6-H6-J6-L6-N6" +"SUM(B6:B36)" +"+summary!G4" +"+P38*P37" +"+P40+P39" +"+A40" +"+P37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C7-B7" +"SUM(B7:B37)" +"+summary!G3" +"+D39*D38" +"+D41+D40" +"+H42-H43" +"+A41" +"+D38" +"SUM(B3+70)" +"SUM(B3+70)" +"SUM(B3+70)" +"+summary!G3" +"NOW()" +"+Calpine!D41" +"+B12/$G$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+SWGasTrans!D41" +"+B14/G4" +"+SWGasTrans!$D$48" +"+SWGasTrans!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B16)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+C21*G3" +"+williams!J40" +"+C21" +"+williams!A40" +"+burlington!D42" +"+B22/$G$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B20:B22)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+summary!B43" +"+B30/$G$5" +"+DEFS!$I$36+DEFS!$J$36+DEFS!$K$45+DEFS!$K$46+DEFS!$K$47+DEFS!$K$48" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+Oasis!D40" +"+B35/G5" +"+Oasis!D47" +"+Oasis!A40" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+summary!$B$46" +"+summary!$C$46" +"+MiVida_Rich!D48" +"+MiVida_Rich!A41" +"+Dominion!D41" +"+Dominion!D48" +"+Dominion!A41" +"+WTGmktg!J43" +"+WTGmktg!D50" +"+WTGmktg!A43" +"+'WTG inc'!N43" +"+B40/G4" +"+'WTG inc'!D50" +"+'WTG inc'!A43" +"+Devon!D41" +"+Devon!D48" +"+Devon!A41" +"+crosstex!F41" +"+crosstex!D48" +"+crosstex!A41" +"+Amarillo!P41" +"+Amarillo!D48" +"+Amarillo!A41" +"+Stratland!$D$41" +"+Stratland!D48" +"+Stratland!A41" +"+Plains!$N$43" +"+Plains!D50" +"+Plains!A43" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B26:B48)" +"SUBTOTAL(9,B12:B48)" +"+G3" +"+Mojave!D40" +"+B66*$G$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B66:B69)" +"+'Red C'!F45" +"+B73*G57" +"+'Red C'!D52" +"+'Red C'!A45" +"+Amoco!D40" +"+B74*$G$3" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"+NGPL!H38" +"+B80*$G$5" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+CIG!D42" +"+CIG!D49" +"+CIG!A42" +"+Lonestar!F43" +"+B83*G59" +"+Lonestar!D50" +"+Lonestar!A43" +"SUBTOTAL(9,B66:B83)" +"+C86+B51" +"+B86+C51" +"+A127*A126" +"+'[3]1001'!$K$39" +"NOW()" +"+'[3]1001'!$M$39" +"+'[3]1001'!$H$39" +"+PNM!$D$23" +"+B8/$G$4" +"+PNM!A23" +"+Conoco!$F$41" +"+Conoco!A41" +"+C10*$G$4" +"+Mojave!D40" +"+Mojave!A40" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+mewborne!$J$43" +"+mewborne!A43" +"+C13*$G$5" +"+NGPL!H38" +"+NGPL!A38" +"+#REF!+#REF!+B43" +"+Dominion!D41" +"+B14/$G$5" +"+Dominion!A41" +"+'El Paso'!C39*summary!G4+'El Paso'!E39*summary!G3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+SoCal!F40" +"+SoCal!A40" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+EPFS!D41" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!A24" +"+Devon!D41" +"+Devon!A41" +"+Amarillo!P41" +"+Amarillo!A41" +"+Lonestar!F43" +"+Lonestar!A43" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+Plains!$N$43" +"+Plains!A43" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+Stratland!$D$41" +"+Stratland!A41" +"+Continental!F43" +"+Continental!A43" +"+PEPL!D41" +"+PEPL!A41" +"+Calpine!D41" +"+Calpine!A41" +"+CIG!D42" +"+CIG!A42" +"+C31*$G$3" +"+'Red C'!$F$45" +"+'Red C'!A45" +"+EOG!$J$41" +"+EOG!A41" +"+Oasis!$D$40" +"+Oasis!A40" +"+transcol!$D$43" +"+transcol!A43" +"+'WTG inc'!N43" +"+'WTG inc'!A43" +"+NNG!$D$24" +"+NNG!A24" +"+PGETX!$H$39" +"+PGETX!E39" +"+SidR!D41" +"+SidR!A41" +"+Amoco!D40" +"+Amoco!A40" +"SUM(B8:B39)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!A41" +"+crosstex!F41" +"+crosstex!A41" +"+Duke!B83" +"+DEFS!A40" +"+NW!$F$41" +"+NW!B41" +"+WTGmktg!J43" +"+WTGmktg!A43" +"+SWGasTrans!$D$41" +"+SWGasTrans!A41" +"+O50" +"+williams!J40" +"+williams!A40" +"+burlington!D42" +"+B52/$G$3" +"+burlington!A42" +"SUM(B43:B52)" +"+B53+B40" +"775*2.08" +"44144.84-58339.66" +"SUM(B75:B94)" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O6-N6" +"+Q6*P6" +"SUM(P6:P12)" +"+N27" +"+[2]williams!$C$35+[2]williams!$E$35+[2]williams!$G$35+[2]williams!$I$35" +"+'[1]1001'!$K$39" +"SUM(P5:P20)" +"+P22*P21" +"SUM(N23:N26)" +"SUM(B4:B34)" +"3060-3060" +"+J38+J35" +"+A38" +"6364.8-6364.8" +"+A40" +"+J35*'by type_area'!G3" +"+D47+D46" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"+N11+L11-M11-K11" +"+P10+O11" +"SUM(B5:B35)" +"+summary!G5" +"+F39*F36" +"9676+25004" +"+F42+F36" +"+A42" +"+F36" +"+D49+D48" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!G4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+O4+M4-N4-L4" +"+Q4*P4" +"-283308+283308-283488" +"-1041253-80784" +"SUM(P4:P16)" +"+R21+R19" +"SUM(B4:B34)" +"+summary!G4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+G42-G43" +"+C37*summary!G4" +"+E37*summary!G3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C8-B8+E8-D8" +"+AE8-AD8" +"+N9*M9" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"+A45" +"+B39" +"+summary!G3" +"169958+2000" +"SUM(M9:M23)" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F44+F39" +"+AF42+AF39" +"+AR47*AR45" +"+A44" +"+F39*summary!G3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"3252482-3155382" +"+F100/B100" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!G3" +"+D46+D45" +"+C5-B5" +"SUM(B5:B35)" +"+summary!G5" +"+D37*D36" +"+D39+D38" +"+A39" +"+D36" +"+C5-B5" +"SUM(D5:D17)" +"+summary!G5" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+summary!G4" +"+F37*F35" +"+F38+F40" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!G3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"2085-2011" +"147010-136849-17950" +"+C40" +"4964-2506" +"1191-1198" +"1340-5995" +"SUM(J11:J14)" +"536201-551901" +"SUM(B8:B17)" +"+summary!G5" +"+B19*B18" +"+C19+C5" +"+B30+B29" +"+summary!G4" +"+C32+C26" +"+A5" +"+A7" +"+B18" +"+B31" +"+B46" +"+H40+G40+F40" +"SUM(B43:B45)" +"+summary!G5" +"+C47+C40" +"+C54+C53+C48+C33+C20" +"SUM(I40:I54)" +"+DEFS!F49" +"+C61+C57" +"+I57+DEFS!K49" +"+C20" +"+F40" +"+C33" +"+G40" +"+C48" +"+H40" +"+C53" +"+I53" +"+DEFS!C40" +"+DEFS!I36" +"+DEFS!E40" +"+DEFS!J36" +"+DEFS!F45" +"+DEFS!K45" +"SUM(B72:B82)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!G5" +"+C37" +"+F36*E37" +"+C37*C36" +"+C39+E39+F45+F46+F47+F48" +"44144.84-58339.66" +"26521-24566" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C57" +"+Duke!I57" +"+F51+F49" +"+M51+K49" +"+K45" +"+F45" +"+K48" +"+F48" +"+K46" +"+F46" +"+K44" +"+F44" +"+I36" +"+C40" +"+J36" +"+E40" +"+Duke!I53:I53" +"+Duke!C53" +"+Duke!I54" +"+Duke!H40" +"+Duke!C48" +"+Duke!G40" +"+Duke!C33" +"+Duke!F40" +"+Duke!C20" +"+C81/B81" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!G4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!G4" +"+D19*D18" +"+D22+D20" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"-897353-84325" +"SUM(D5:D16)" +"+summary!G4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3+G3-F3" +"+M10-L10" +"+N10*O10" +"1647210-1647210+1654290" +"1305497-1305497+1309597" +"1436775-1436775+1438269" +"SUM(N10:N15)" +"SUM(P9:P15)" +"+S32*R32" +"SUM(B3:B33)" +"+T33+T32" +"8222+127244" +"+H37+H34" +"+A37" +"139025.55+196742" +"+H34*'by type_area'!G4" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!G4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!G4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+D41+D39" +"+A41" +"+D39*summary!G4" +"+D48+D47" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"-9480-1050" +"SUM(D5:D11)" +"+summary!G4" +"+D13*D12" +"+D16+D14" +"+A16" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type_area'!G4" +"+D46+D45" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+I6+G6+E6+C6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+J38*J37" +"+J41+J39" +"+A41" +"+A43" +"+J37" +"+D49+D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!G4" +"+F38*F37" +"-125437.16+8640.37" +"+F40+F39" +"+A40" +"6619-39586" +"+F37" +"+C6+E6+I6+K6+M6+O6-B6-D6-F6-H6-J6-L6-N6" +"SUM(B6:B36)" +"+summary!G4" +"+P38*P37" +"+P40+P39" +"+A40" +"+P37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"121241.56-58000" +"+N41+N39" +"+A41" +"42706-20422" +"+A43" +"+N37" +"+D49+D48" +"+C7-B7" +"SUM(B7:B37)" +"+summary!G3" +"+D39*D38" +"+D41+D40" +"+H42-H43" +"+A41" +"+D38" +"'[1]Main Data Input'!C8" +"NOW()" +"'[1]Main Data Input'!C7" +"ROUND(([1]Weekly_Transport_Plan!P10+[1]Weekly_Transport_Plan!P20+[1]Weekly_Transport_Plan!P27+[1]Weekly_Transport_Plan!P33+[1]Weekly_Transport_Plan!P40)/1000,3)" +"ROUND(([1]Weekly_Transport_Plan!N10+[1]Weekly_Transport_Plan!N20+[1]Weekly_Transport_Plan!N27+[1]Weekly_Transport_Plan!N33+[1]Weekly_Transport_Plan!N40)/1000,3)" +"D9-C9" +"((ROUND([1]Weekly_Transport_Plan!P46,3))/1000)-[1]SHarris_Mthly_Rpt_Plan!C9" +"((ROUND([1]Weekly_Transport_Plan!N46,3))/1000)-[1]SHarris_Mthly_Rpt_Plan!D9+0.002" +"ROUND((([1]Weekly_Transport_Plan!P50+[1]Weekly_Transport_Plan!P56+[1]Weekly_Transport_Plan!P62+[1]Weekly_Transport_Plan!P69)/1000),3)" +"ROUND((([1]Weekly_Transport_Plan!N50+[1]Weekly_Transport_Plan!N56+[1]Weekly_Transport_Plan!N62+[1]Weekly_Transport_Plan!N69)/1000),3)" +"ROUND([1]Weekly_Transport_Plan!P75/1000,3)-[1]SHarris_Mthly_Rpt_Plan!C13" +"ROUND([1]Weekly_Transport_Plan!N75/1000,3)-D13" +"ROUND(([1]Weekly_Transport_Plan!P78+[1]Weekly_Transport_Plan!P84)/1000,3)" +"ROUND(([1]Weekly_Transport_Plan!N78+[1]Weekly_Transport_Plan!N84)/1000,3)" +"ROUND([1]Weekly_Transport_Plan!P89/1000,3)-[1]SHarris_Mthly_Rpt_Plan!C17" +"ROUND([1]Weekly_Transport_Plan!N89/1000,3)-[1]SHarris_Mthly_Rpt_Plan!D17" +"'[1]Main Data Input'!C106/1000" +"SUM(C9:C21)" +"ROUND([1]Weekly_Fuel_Plan!M75/1000,3)-0.001" +"ROUND([1]Weekly_Fuel_Plan!G75/1000,3)" +"ROUND([1]Weekly_Fuel_Plan!M74/1000,3)" +"ROUND([1]Weekly_Fuel_Plan!G74/1000,3)" +"ROUND(([1]Weekly_Fuel_Plan!M72+[1]Weekly_Fuel_Plan!M73)/1000,3)" +"ROUND(([1]Weekly_Fuel_Plan!G72+[1]Weekly_Fuel_Plan!G73)/1000,3)" +"[1]Weekly_Fuel_Plan!Y35/1000" +"SUM(C27:C38)" +"SUM(D41-C41)" +"C24+C39+C41+C43" +"C49" +"SUM(C46:C54)+0.001" +"SUM(E46:E54)" +"SUM(C55:C64)" +"+summary!G3" +"NOW()" +"+Calpine!D41" +"+B12/$G$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+SWGasTrans!D41" +"+B14/G4" +"+SWGasTrans!$D$48" +"+SWGasTrans!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B16)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+C21*G3" +"+williams!J40" +"+C21" +"+williams!A40" +"+burlington!D42" +"+B22/$G$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B20:B22)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+summary!B41" +"+B30/$G$5" +"+DEFS!$I$36+DEFS!$J$36+DEFS!$K$45+DEFS!$K$46+DEFS!$K$47+DEFS!$K$48" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+Oasis!D40" +"+B35/G5" +"+Oasis!D47" +"+Oasis!A40" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+summary!$B$44" +"+summary!$C$44" +"+MiVida_Rich!D48" +"+MiVida_Rich!A41" +"+Dominion!D41" +"+Dominion!D48" +"+Dominion!A41" +"+WTGmktg!J43" +"+WTGmktg!D50" +"+WTGmktg!A43" +"+'WTG inc'!N43" +"+B40/G4" +"+'WTG inc'!D50" +"+'WTG inc'!A43" +"+Devon!D41" +"+Devon!D48" +"+Devon!A41" +"+crosstex!F41" +"+crosstex!D48" +"+crosstex!A41" +"+Amarillo!P41" +"+Amarillo!D48" +"+Amarillo!A41" +"+Stratland!$D$41" +"+Stratland!D48" +"+Stratland!A41" +"+Plains!$N$43" +"+Plains!D50" +"+Plains!A43" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B26:B48)" +"SUBTOTAL(9,B12:B48)" +"+G3" +"+Mojave!D40" +"+B66*$G$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B66:B69)" +"+'Red C'!F45" +"+B73*G57" +"+'Red C'!D52" +"+'Red C'!A45" +"+Amoco!D40" +"+B74*$G$3" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"+NGPL!H38" +"+B80*$G$5" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+CIG!D42" +"+CIG!D49" +"+CIG!A42" +"+Lonestar!F43" +"+B83*G59" +"+Lonestar!D50" +"+Lonestar!A43" +"SUBTOTAL(9,B66:B83)" +"+C86+B51" +"+B86+C51" +"+A127*A126" +"+'[3]1001'!$K$39" +"NOW()" +"+'[3]1001'!$M$39" +"+'[3]1001'!$H$39" +"+PNM!$D$23" +"+B8/$G$4" +"+PNM!A23" +"+Conoco!$F$41" +"+Conoco!A41" +"+C10*$G$4" +"+Mojave!D40" +"+Mojave!A40" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+mewborne!$J$43" +"+mewborne!A43" +"+C13*$G$5" +"+NGPL!H38" +"+NGPL!A38" +"+#REF!+#REF!+B41" +"+Dominion!D41" +"+B14/$G$5" +"+Dominion!A41" +"+SoCal!F40" +"+SoCal!A40" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+'El Paso'!C39*summary!G4+'El Paso'!E39*summary!G3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+EPFS!D41" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!A24" +"+Amarillo!P41" +"+Amarillo!A41" +"+Lonestar!F43" +"+Lonestar!A43" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+C24*$G$3" +"+'Red C'!$F$45" +"+'Red C'!A45" +"+Plains!$N$43" +"+Plains!A43" +"+Calpine!D41" +"+Calpine!A41" +"+Stratland!$D$41" +"+Stratland!A41" +"+Continental!F43" +"+Continental!A43" +"+PEPL!D41" +"+PEPL!A41" +"+CIG!D42" +"+CIG!A42" +"+NNG!$D$24" +"+NNG!A24" +"+EOG!$J$41" +"+EOG!A41" +"+'WTG inc'!N43" +"+'WTG inc'!A43" +"+transcol!$D$43" +"+transcol!A43" +"+PGETX!$H$39" +"+PGETX!E39" +"+Oasis!$D$40" +"+Oasis!A40" +"+SidR!D41" +"+SidR!A41" +"SUM(B8:B37)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!A41" +"+crosstex!F41" +"+crosstex!A41" +"+Duke!B83" +"+DEFS!A40" +"+NW!$F$41" +"+NW!B41" +"+burlington!D42" +"+B47/$G$3" +"+burlington!A42" +"+WTGmktg!J43" +"+WTGmktg!A43" +"+williams!J40" +"+williams!A40" +"+SWGasTrans!$D$41" +"+SWGasTrans!A41" +"+O50" +"+Amoco!D40" +"+Amoco!A40" +"+Devon!D41" +"+Devon!A41" +"SUM(B41:B52)" +"+B53+B38" +"775*2.08" +"44144.84-58339.66" +"SUM(B75:B94)" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O6-N6" +"+Q6*P6" +"SUM(P6:P12)" +"+N27" +"+[2]williams!$C$35+[2]williams!$E$35+[2]williams!$G$35+[2]williams!$I$35" +"+'[1]1001'!$K$39" +"SUM(P5:P20)" +"+P22*P21" +"SUM(N23:N26)" +"SUM(B4:B34)" +"3060-3060" +"+J38+J35" +"+A38" +"6364.8-6364.8" +"+A40" +"+J35*'by type_area'!G3" +"+D47+D46" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"+N11+L11-M11-K11" +"+P10+O11" +"SUM(B5:B35)" +"+summary!G5" +"+F39*F36" +"9676+25004" +"+F42+F36" +"+A42" +"+F36" +"+D49+D48" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!G4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+O4+M4-N4-L4" +"+Q4*P4" +"-283308+283308-283488" +"-1041253-80784" +"SUM(P4:P16)" +"+R21+R19" +"SUM(B4:B34)" +"+summary!G4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+G42-G43" +"+C37*summary!G4" +"+E37*summary!G3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C8-B8+E8-D8" +"+AE8-AD8" +"+N9*M9" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"+A45" +"+B39" +"+summary!G3" +"169958+2000" +"SUM(M9:M23)" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F44+F39" +"+AF42+AF39" +"+AR47*AR45" +"+A44" +"+F39*summary!G3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"3252482-3155382" +"+F100/B100" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!G3" +"+D46+D45" +"+C5-B5" +"SUM(B5:B35)" +"+summary!G5" +"+D37*D36" +"+D39+D38" +"+A39" +"+D36" +"+C5-B5" +"SUM(D5:D17)" +"+summary!G5" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+summary!G4" +"+F37*F35" +"+F38+F40" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!G3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"2295-2046" +"182557-154794-15360-18460" +"+C40" +"4964-2506" +"1191-1198" +"1610-5995-142" +"SUM(J11:J14)" +"643299-605181-53892" +"SUM(B8:B17)" +"+summary!G5" +"+B19*B18" +"+C19+C5" +"+B30+B29" +"+summary!G4" +"+C32+C26" +"+A5" +"+A7" +"+B18" +"+B31" +"+B46" +"+H40+G40+F40" +"926+85" +"988+81" +"SUM(B43:B45)" +"+summary!G5" +"+C47+C40" +"+C54+C53+C48+C33+C20" +"SUM(I40:I54)" +"+DEFS!F49" +"+C61+C57" +"+I57+DEFS!K49" +"+C20" +"+F40" +"+C33" +"+G40" +"+C48" +"+H40" +"+C53" +"+I53" +"+DEFS!C40" +"+DEFS!I36" +"+DEFS!E40" +"+DEFS!J36" +"+DEFS!F45" +"+DEFS!K45" +"SUM(B72:B82)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!G5" +"+C37" +"+F36*E37" +"+C37*C36" +"+C39+E39+F45+F46+F47+F48" +"44144.84-58339.66" +"26521-24566" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C57" +"+Duke!I57" +"+F51+F49" +"+M51+K49" +"+K45" +"+F45" +"+K48" +"+F48" +"+K46" +"+F46" +"+K44" +"+F44" +"+I36" +"+C40" +"+J36" +"+E40" +"+Duke!I53:I53" +"+Duke!C53" +"+Duke!I54" +"+Duke!H40" +"+Duke!C48" +"+Duke!G40" +"+Duke!C33" +"+Duke!F40" +"+Duke!C20" +"+C81/B81" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!G4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!G4" +"+D19*D18" +"+D22+D20" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!G4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3+G3-F3" +"+M10-L10" +"+N10*O10" +"1647210-1647210+1654290" +"1305497-1305497+1309597" +"1436775-1436775+1438269" +"SUM(N10:N15)" +"SUM(P9:P15)" +"+S32*R32" +"SUM(B3:B33)" +"+T33+T32" +"8222+127244" +"+H37+H34" +"+A37" +"139025.55+196742" +"+H34*'by type_area'!G4" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!G4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!G4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+D41+D39" +"+A41" +"+D39*summary!G4" +"+D48+D47" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"-9480-1050" +"SUM(D5:D11)" +"+summary!G4" +"+D13*D12" +"+D16+D14" +"+A16" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type_area'!G4" +"+D46+D45" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+I6+G6+E6+C6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+J38*J37" +"+J41+J39" +"+A41" +"+A43" +"+J37" +"+D49+D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!G4" +"+F38*F37" +"-125437.16+8640.37" +"+F40+F39" +"+A40" +"6619-39586" +"+F37" +"+C6+E6+I6+K6+M6+O6-B6-D6-F6-H6-J6-L6-N6" +"SUM(B6:B36)" +"+summary!G4" +"+P38*P37" +"+P40+P39" +"+A40" +"+P37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"121241.56-58000" +"+N41+N39" +"+A41" +"42706-20422" +"+A43" +"+N37" +"+D49+D48" +"+C7-B7" +"SUM(B7:B37)" +"+summary!G3" +"+D39*D38" +"+D41+D40" +"+H42-H43" +"+A41" +"+D38" +"+summary!G3" +"NOW()" +"+Calpine!D41" +"+B12/$G$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+SWGasTrans!D41" +"+B14/G4" +"+SWGasTrans!$D$48" +"+SWGasTrans!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B16)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+C21*G3" +"+williams!J40" +"+C21" +"+williams!A40" +"+burlington!D42" +"+B22/$G$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B20:B22)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+summary!$B$43" +"+B30/$G$5" +"+DEFS!$I$36+DEFS!$J$36+DEFS!$K$45+DEFS!$K$46+DEFS!$K$47+DEFS!$K$48+Duke!I53+Duke!I54+Duke!F40+Duke!G40+Duke!H40" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+Oasis!D40" +"+B35/G5" +"+Oasis!D47" +"+Oasis!A40" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+summary!$B$42" +"+summary!$C$42" +"+MiVida_Rich!D48" +"+MiVida_Rich!A41" +"+Dominion!D41" +"+Dominion!D48" +"+Dominion!A41" +"+WTGmktg!J43" +"+WTGmktg!D50" +"+WTGmktg!A43" +"+'WTG inc'!N43" +"+B40/G4" +"+'WTG inc'!D50" +"+'WTG inc'!A43" +"+Devon!D41" +"+Devon!D48" +"+Devon!A41" +"+crosstex!F41" +"+crosstex!D48" +"+crosstex!A41" +"+Amarillo!P41" +"+Amarillo!D48" +"+Amarillo!A41" +"+Stratland!$D$41" +"+Stratland!D48" +"+Stratland!A41" +"+Plains!$N$43" +"+Plains!D50" +"+Plains!A43" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B26:B48)" +"SUBTOTAL(9,B12:B48)" +"+G3" +"+Mojave!D40" +"+B66*$G$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B66:B69)" +"+'Red C'!F45" +"+B73*G57" +"+'Red C'!D52" +"+'Red C'!A45" +"+Amoco!D40" +"+B74*$G$3" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"+NGPL!H38" +"+B80*$G$5" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+CIG!D42" +"+CIG!D49" +"+CIG!A42" +"+Lonestar!F43" +"+B83*G59" +"+Lonestar!D50" +"+Lonestar!A43" +"SUBTOTAL(9,B66:B83)" +"+C86+B51" +"+B86+C51" +"+'[3]1001'!$K$39" +"NOW()" +"+'[3]1001'!$M$39" +"+'[3]1001'!$H$39" +"+PNM!$D$23" +"+B8/$G$4" +"+PNM!A23" +"+Conoco!$F$41" +"+Conoco!A41" +"+C10*$G$4" +"+Mojave!D40" +"+Mojave!A40" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+mewborne!$J$43" +"+mewborne!A43" +"+SoCal!F40" +"+SoCal!A40" +"+#REF!+#REF!+B39" +"+C14*$G$5" +"+NGPL!H38" +"+NGPL!A38" +"+Dominion!D41" +"+B15/$G$5" +"+Dominion!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+EPFS!D41" +"+EPFS!A41" +"+C18*$G$3" +"+'Red C'!$F$45" +"+'Red C'!A45" +"+Agave!$D$24" +"+Agave!A24" +"+Amarillo!P41" +"+Amarillo!A41" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+Lonestar!F43" +"+Lonestar!A43" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+Plains!$N$43" +"+Plains!A43" +"+Calpine!D41" +"+Calpine!A41" +"+PEPL!D41" +"+PEPL!A41" +"+Stratland!$D$41" +"+Stratland!A41" +"+Continental!F43" +"+Continental!A43" +"+'El Paso'!C39*summary!G4+'El Paso'!E39*summary!G3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+CIG!D42" +"+CIG!A42" +"+NNG!$D$24" +"+NNG!A24" +"+'WTG inc'!N43" +"+'WTG inc'!A43" +"+Oasis!$D$40" +"+Oasis!A40" +"+PGETX!$H$39" +"+PGETX!E39" +"+SidR!D41" +"+SidR!A41" +"SUM(B8:B35)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!A41" +"+crosstex!F41" +"+crosstex!A41" +"+Duke!B83" +"+DEFS!A40" +"+burlington!D42" +"+B44/$G$3" +"+burlington!A42" +"+williams!J40" +"+williams!A40" +"+SWGasTrans!$D$41" +"+SWGasTrans!A41" +"+WTGmktg!J43" +"+WTGmktg!A43" +"+NW!$F$41" +"+NW!B41" +"+EOG!$J$41" +"+EOG!A41" +"+O49" +"+Devon!D41" +"+Devon!A41" +"+Amoco!D40" +"+Amoco!A40" +"+transcol!$D$43" +"+transcol!A43" +"SUM(B39:B52)" +"+B53+B36" +"775*2.08" +"44144.84-58339.66" +"SUM(B75:B94)" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O6-N6" +"+Q6*P6" +"SUM(P6:P12)" +"+N27" +"+[2]williams!$C$35+[2]williams!$E$35+[2]williams!$G$35+[2]williams!$I$35" +"+'[1]1001'!$K$39" +"SUM(P5:P20)" +"+P22*P21" +"SUM(N23:N26)" +"SUM(B4:B34)" +"3060-3060" +"+J38+J35" +"+A38" +"6364.8-6364.8" +"+A40" +"+J35*'by type_area'!G3" +"+D47+D46" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"+N11+L11-M11-K11" +"+P10+O11" +"SUM(B5:B35)" +"+summary!G5" +"+F39*F36" +"9676+25004" +"+F42+F36" +"+A42" +"+F36" +"+D49+D48" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!G4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+O4+M4-N4-L4" +"+Q4*P4" +"-283308+283308-283488" +"-1041253-80784" +"SUM(P4:P16)" +"+R21+R19" +"SUM(B4:B34)" +"+summary!G4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+G42-G43" +"+C37*summary!G4" +"+E37*summary!G3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C8-B8+E8-D8" +"+AE8-AD8" +"+N9*M9" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"+A45" +"+B39" +"+summary!G3" +"169958+2000" +"SUM(M9:M23)" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F44+F39" +"+AF42+AF39" +"+AR47*AR45" +"+A44" +"+F39*summary!G3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"3252482-3155382" +"+F100/B100" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!G3" +"+D46+D45" +"+C5-B5" +"SUM(B5:B35)" +"+summary!G5" +"+D37*D36" +"+D39+D38" +"+A39" +"+D36" +"+C5-B5" +"SUM(D5:D17)" +"+summary!G5" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+summary!G4" +"+F37*F35" +"+F38+F40" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!G3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"3531-3455" +"274057-243484-15678-20163" +"+C40" +"8408-6400" +"2017-1827" +"2270-8422" +"SUM(J11:J14)" +"910718-928535" +"SUM(B8:B17)" +"+summary!G5" +"+B19*B18" +"+C19+C5" +"+B30+B29" +"+summary!G4" +"+C32+C26" +"+A5" +"+A7" +"+B18" +"+B31" +"+B46" +"+H40+G40+F40" +"SUM(B43:B45)" +"+summary!G5" +"+C47+C40" +"+C54+C53+C48+C33+C20" +"SUM(I40:I54)" +"+DEFS!F49" +"+C61+C57" +"+I57+DEFS!K49" +"+C20" +"+F40" +"+C33" +"+G40" +"+C48" +"+H40" +"+C53" +"+I53" +"+DEFS!C40" +"+DEFS!I36" +"+DEFS!E40" +"+DEFS!J36" +"+DEFS!F45" +"+DEFS!K45" +"SUM(B72:B82)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!G5" +"+C37" +"+F36*E37" +"+C37*C36" +"+C39+E39+F45+F46+F47+F48" +"44144.84-58339.66" +"26521-24566" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C57" +"+Duke!I57" +"+F51+F49" +"+M51+K49" +"+K45" +"+F45" +"+K48" +"+F48" +"+K46" +"+F46" +"+K44" +"+F44" +"+I36" +"+C40" +"+J36" +"+E40" +"+Duke!I53:I53" +"+Duke!C53" +"+Duke!I54" +"+Duke!H40" +"+Duke!C48" +"+Duke!G40" +"+Duke!C33" +"+Duke!F40" +"+Duke!C20" +"+C81/B81" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!G4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!G4" +"+D19*D18" +"+D22+D20" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!G4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3+G3-F3" +"+M10-L10" +"+N10*O10" +"1647210-1647210+1654290" +"1305497-1305497+1309597" +"1436775-1436775+1438269" +"SUM(N10:N15)" +"SUM(P9:P15)" +"+S32*R32" +"SUM(B3:B33)" +"+T33+T32" +"8222+127244" +"+H37+H34" +"+A37" +"139025.55+196742" +"+H34*'by type_area'!G4" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!G4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!G4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+D41+D39" +"+A41" +"+D39*summary!G4" +"+D48+D47" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!G4" +"+D13*D12" +"+D16+D14" +"+A16" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type_area'!G4" +"+D46+D45" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+I6+G6+E6+C6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+J38*J37" +"+J41+J39" +"+A41" +"+A43" +"+J37" +"+D49+D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!G4" +"+F38*F37" +"-125437.16+8640.37" +"+F40+F39" +"+A40" +"6619-39586" +"+F37" +"+C6+E6+I6+K6+M6+O6-B6-D6-F6-H6-J6-L6-N6" +"SUM(B6:B36)" +"+summary!G4" +"+P38*P37" +"+P40+P39" +"+A40" +"+P37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"121241.56-58000" +"+N41+N39" +"+A41" +"42706-20422" +"+A43" +"+N37" +"+D49+D48" +"+C7-B7" +"SUM(B7:B37)" +"+summary!G3" +"+D39*D38" +"+D41+D40" +"+H42-H43" +"+A41" +"+D38" +"+summary!G3" +"NOW()" +"+Calpine!D41" +"+B12/$G$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+SWGasTrans!D41" +"+B14/G4" +"+SWGasTrans!$D$48" +"+SWGasTrans!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B16)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+C21*G3" +"+williams!J40" +"+C21" +"+williams!A40" +"+burlington!D42" +"+B22/$G$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B20:B22)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+summary!$B$43" +"+B30/$G$5" +"+DEFS!$I$36+DEFS!$J$36+DEFS!$K$45+DEFS!$K$46+DEFS!$K$47+DEFS!$K$48+Duke!I53+Duke!I54+Duke!F40+Duke!G40+Duke!H40" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+Oasis!D40" +"+B35/G5" +"+Oasis!D47" +"+Oasis!A40" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!D48" +"+MiVida_Rich!A41" +"+Dominion!D41" +"+Dominion!D48" +"+Dominion!A41" +"+WTGmktg!J43" +"+WTGmktg!D50" +"+WTGmktg!A43" +"+'WTG inc'!N43" +"+B40/G4" +"+'WTG inc'!D50" +"+'WTG inc'!A43" +"+Devon!D41" +"+Devon!D48" +"+Devon!A41" +"+crosstex!F41" +"+crosstex!D48" +"+crosstex!A41" +"+Amarillo!P41" +"+Amarillo!D48" +"+Amarillo!A41" +"+Stratland!$D$41" +"+Stratland!D48" +"+Stratland!A41" +"+Plains!$N$43" +"+Plains!D50" +"+Plains!A43" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B26:B48)" +"SUBTOTAL(9,B12:B48)" +"+G3" +"+Mojave!D40" +"+B66*$G$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B66:B69)" +"+'Red C'!F45" +"+B73*G57" +"+'Red C'!D52" +"+'Red C'!A45" +"+Amoco!D40" +"+B74*$G$3" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"+NGPL!H38" +"+B80*$G$5" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+CIG!D42" +"+CIG!D49" +"+CIG!A42" +"+Lonestar!F43" +"+B83*G59" +"+Lonestar!D50" +"+Lonestar!A43" +"SUBTOTAL(9,B66:B83)" +"+C86+B51" +"+B86+C51" +"+'[3]1001'!$K$39" +"NOW()" +"+'[3]1001'!$M$39" +"+'[3]1001'!$H$39" +"+PNM!$D$23" +"+B8/$G$4" +"+PNM!A23" +"+Conoco!$F$41" +"+Conoco!A41" +"+C10*$G$4" +"+Mojave!D40" +"+Mojave!A40" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+mewborne!$J$43" +"+mewborne!A43" +"+C13*$G$5" +"+NGPL!H38" +"+NGPL!A38" +"+#REF!+#REF!+B39" +"+Dominion!D41" +"+B14/$G$5" +"+Dominion!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+SoCal!F40" +"+SoCal!A40" +"+EPFS!D41" +"+EPFS!A41" +"+C18*$G$3" +"+'Red C'!$F$45" +"+'Red C'!A45" +"+Agave!$D$24" +"+Agave!A24" +"+Amarillo!P41" +"+Amarillo!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+Lonestar!F43" +"+Lonestar!A43" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+Plains!$N$43" +"+Plains!A43" +"+Calpine!D41" +"+Calpine!A41" +"+PEPL!D41" +"+PEPL!A41" +"+Stratland!$D$41" +"+Stratland!A41" +"+'El Paso'!C39*summary!G4+'El Paso'!E39*summary!G3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+Continental!F43" +"+Continental!A43" +"+CIG!D42" +"+CIG!A42" +"+NNG!$D$24" +"+NNG!A24" +"+'WTG inc'!N43" +"+'WTG inc'!A43" +"+Oasis!$D$40" +"+Oasis!A40" +"+PGETX!$H$39" +"+PGETX!E39" +"+SidR!D41" +"+SidR!A41" +"SUM(B8:B35)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!A41" +"+crosstex!F41" +"+crosstex!A41" +"+Duke!B83" +"+DEFS!A40" +"+burlington!D42" +"+B44/$G$3" +"+burlington!A42" +"+SWGasTrans!$D$41" +"+SWGasTrans!A41" +"+WTGmktg!J43" +"+WTGmktg!A43" +"+NW!$F$41" +"+NW!B41" +"+williams!J40" +"+williams!A40" +"+EOG!$J$41" +"+EOG!A41" +"+O49" +"+Devon!D41" +"+Devon!A41" +"+Amoco!D40" +"+Amoco!A40" +"+transcol!$D$43" +"+transcol!A43" +"SUM(B39:B52)" +"+B53+B36" +"775*2.08" +"44144.84-58339.66" +"SUM(B75:B94)" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O6-N6" +"+Q6*P6" +"SUM(P6:P12)" +"+N27" +"+[2]williams!$C$35+[2]williams!$E$35+[2]williams!$G$35+[2]williams!$I$35" +"+'[1]1001'!$K$39" +"SUM(P5:P20)" +"+P22*P21" +"SUM(N23:N26)" +"SUM(B4:B34)" +"3060-3060" +"+J38+J35" +"+A38" +"6364.8-6364.8" +"+A40" +"+J35*'by type_area'!G3" +"+D47+D46" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"+N11+L11-M11-K11" +"+P10+O11" +"SUM(B5:B35)" +"+summary!G5" +"+F39*F36" +"9676+25004" +"+F42+F36" +"+A42" +"+F36" +"+D49+D48" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!G4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+O4+M4-N4-L4" +"+Q4*P4" +"-283308+283308-283488" +"-1041253-80784" +"SUM(P4:P16)" +"+R21+R19" +"SUM(B4:B34)" +"+summary!G4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+G42-G43" +"+C37*summary!G4" +"+E37*summary!G3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C8-B8+E8-D8" +"+AE8-AD8" +"+N9*M9" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"+A45" +"+B39" +"+summary!G3" +"169958+2000" +"SUM(M9:M23)" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F44+F39" +"+AF42+AF39" +"+AR47*AR45" +"+A44" +"+F39*summary!G3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"3252482-3155382" +"+F100/B100" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!G3" +"+D46+D45" +"+C5-B5" +"SUM(B5:B35)" +"+summary!G5" +"+D37*D36" +"+D39+D38" +"+A39" +"+D36" +"585778+30937" +"+C5-B5" +"212279+10600" +"577690+31991" +"668836+36966" +"313636+15726" +"844029+46179+47595" +"59494+3199" +"128849+9000" +"66484+4913" +"SUM(D5:D17)" +"+summary!G5" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+summary!G4" +"+F37*F35" +"+F38+F40" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!G3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"3531-3455" +"274057-243484-15678-20163" +"+C40" +"8408-6400" +"2017-1827" +"2270-8422" +"SUM(J11:J14)" +"910718-928535" +"SUM(B8:B17)" +"+summary!G5" +"+B19*B18" +"+C19+C5" +"+B30+B29" +"+summary!G4" +"+C32+C26" +"+A5" +"+A7" +"+B18" +"+B31" +"+B46" +"+H40+G40+F40" +"SUM(B43:B45)" +"+summary!G5" +"+C47+C40" +"+C54+C53+C48+C33+C20" +"SUM(I40:I54)" +"+DEFS!F49" +"+C61+C57" +"+I57+DEFS!K49" +"+C20" +"+F40" +"+C33" +"+G40" +"+C48" +"+H40" +"+C53" +"+I53" +"+DEFS!C40" +"+DEFS!I36" +"+DEFS!E40" +"+DEFS!J36" +"+DEFS!F45" +"+DEFS!K45" +"SUM(B72:B82)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!G5" +"+C37" +"+F36*E37" +"+C37*C36" +"+C39+E39+F45+F46+F47+F48" +"44144.84-58339.66" +"26521-24566" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C57" +"+Duke!I57" +"+F51+F49" +"+M51+K49" +"+K45" +"+F45" +"+K48" +"+F48" +"+K46" +"+F46" +"+K44" +"+F44" +"+I36" +"+C40" +"+J36" +"+E40" +"+Duke!I53:I53" +"+Duke!C53" +"+Duke!I54" +"+Duke!H40" +"+Duke!C48" +"+Duke!G40" +"+Duke!C33" +"+Duke!F40" +"+Duke!C20" +"+C81/B81" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!G4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!G4" +"+D19*D18" +"+D22+D20" +"+A24" +"+D18" +"+D33+D32" +"-69310-3578" +"+C5-B5" +"-16006-327" +"-1545820-79636" +"-1154600-66220" +"-34486-3231" +"-56495-2000" +"SUM(D5:D16)" +"+summary!G4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3+G3-F3" +"+M10-L10" +"+N10*O10" +"1647210-1647210+1654290" +"1305497-1305497+1309597" +"1436775-1436775+1438269" +"SUM(N10:N15)" +"SUM(P9:P15)" +"+S32*R32" +"SUM(B3:B33)" +"+T33+T32" +"8222+127244" +"+H37+H34" +"+A37" +"139025.55+196742" +"+H34*'by type_area'!G4" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!G4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!G4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+D41+D39" +"+A41" +"+D39*summary!G4" +"+D48+D47" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!G4" +"+D13*D12" +"+D16+D14" +"+A16" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type_area'!G4" +"+D46+D45" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+I6+G6+E6+C6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+J38*J37" +"+J41+J39" +"+A41" +"+A43" +"+J37" +"+D49+D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!G4" +"+F38*F37" +"-125437.16+8640.37" +"+F40+F39" +"+A40" +"6619-39586" +"+F37" +"+C6+E6+I6+K6+M6+O6-B6-D6-F6-H6-J6-L6-N6" +"SUM(B6:B36)" +"+summary!G4" +"+P38*P37" +"+P40+P39" +"+A40" +"+P37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"121241.56-58000" +"+N41+N39" +"+A41" +"42706-20422" +"+A43" +"+N37" +"+D49+D48" +"+C7-B7" +"SUM(B7:B37)" +"+summary!G3" +"+D39*D38" +"+D41+D40" +"+H42-H43" +"+A41" +"+D38" +"+summary!G3" +"NOW()" +"+Calpine!D41" +"+B12/$G$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+SWGasTrans!D41" +"+B14/G4" +"+SWGasTrans!$D$48" +"+SWGasTrans!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B16)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+C21*G3" +"+williams!J40" +"+C21" +"+williams!A40" +"+burlington!D42" +"+B22/$G$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B20:B22)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+summary!$B$45" +"+B30/$G$5" +"+DEFS!$I$36+DEFS!$J$36+DEFS!$K$45+DEFS!$K$46+DEFS!$K$47+DEFS!$K$48+Duke!I53+Duke!I54+Duke!F40+Duke!G40+Duke!H40" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+Oasis!D40" +"+B35/G5" +"+Oasis!D47" +"+Oasis!A40" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!D48" +"+MiVida_Rich!A41" +"+Dominion!D41" +"+Dominion!D48" +"+Dominion!A41" +"+WTGmktg!J43" +"+WTGmktg!D50" +"+WTGmktg!A43" +"+'WTG inc'!N43" +"+B40/G4" +"+'WTG inc'!D50" +"+'WTG inc'!A43" +"+Devon!D41" +"+Devon!D48" +"+Devon!A41" +"+crosstex!F41" +"+crosstex!D48" +"+crosstex!A41" +"+Amarillo!P41" +"+Amarillo!D48" +"+Amarillo!A41" +"+Stratland!$D$41" +"+Stratland!D48" +"+Stratland!A41" +"+Plains!$N$43" +"+Plains!D50" +"+Plains!A43" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B26:B48)" +"SUBTOTAL(9,B12:B48)" +"+G3" +"+Mojave!D40" +"+B66*$G$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B66:B69)" +"+'Red C'!F45" +"+B73*G57" +"+'Red C'!D52" +"+'Red C'!A45" +"+Amoco!D40" +"+B74*$G$3" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"+NGPL!H38" +"+B80*$G$5" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+CIG!D42" +"+CIG!D49" +"+CIG!A42" +"+Lonestar!F43" +"+B83*G59" +"+Lonestar!D50" +"+Lonestar!A43" +"SUBTOTAL(9,B66:B83)" +"+C86+B51" +"+B86+C51" +"+'[3]1001'!$K$39" +"NOW()" +"+'[3]1001'!$M$39" +"+'[3]1001'!$H$39" +"+PNM!$D$23" +"+B8/$G$4" +"+PNM!A23" +"+Conoco!$F$41" +"+Conoco!A41" +"+C10*$G$4" +"+Mojave!D40" +"+Mojave!A40" +"+mewborne!$J$43" +"+mewborne!A43" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+C13*$G$5" +"+NGPL!H38" +"+NGPL!A38" +"+#REF!+#REF!+B41" +"+SoCal!F40" +"+SoCal!A40" +"+Dominion!D41" +"+B15/$G$5" +"+Dominion!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+EPFS!D41" +"+EPFS!A41" +"+C18*$G$3" +"+'Red C'!$F$45" +"+'Red C'!A45" +"+Amarillo!P41" +"+Amarillo!A41" +"+Agave!$D$24" +"+Agave!A24" +"+Lonestar!F43" +"+Lonestar!A43" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+williams!J40" +"+williams!A40" +"+Plains!$N$43" +"+Plains!A43" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+Stratland!$D$41" +"+Stratland!A41" +"+Calpine!D41" +"+Calpine!A41" +"+Continental!F43" +"+Continental!A43" +"+CIG!D42" +"+CIG!A42" +"+NNG!$D$24" +"+NNG!A24" +"+PEPL!D41" +"+PEPL!A41" +"+'WTG inc'!N43" +"+'WTG inc'!A43" +"+Oasis!$D$40" +"+Oasis!A40" +"+PGETX!$H$39" +"+PGETX!E39" +"+SidR!D41" +"+SidR!A41" +"+transcol!$D$43" +"+transcol!A43" +"+'El Paso'!C39*summary!G4+'El Paso'!E39*summary!G3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"SUM(B8:B37)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!A41" +"+crosstex!F41" +"+crosstex!A41" +"+Duke!B83" +"+DEFS!A40" +"+burlington!D42" +"+B46/$G$3" +"+burlington!A42" +"+NW!$F$41" +"+NW!B41" +"+SWGasTrans!$D$41" +"+SWGasTrans!A41" +"+WTGmktg!J43" +"+WTGmktg!A43" +"+EOG!$J$41" +"+EOG!A41" +"+O50" +"+Amoco!D40" +"+Amoco!A40" +"+Devon!D41" +"+Devon!A41" +"SUM(B41:B52)" +"+B53+B38" +"775*2.08" +"44144.84-58339.66" +"SUM(B75:B94)" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O6-N6" +"+Q6*P6" +"SUM(P6:P12)" +"+N27" +"+[2]williams!$C$35+[2]williams!$E$35+[2]williams!$G$35+[2]williams!$I$35" +"+'[1]1001'!$K$39" +"SUM(P5:P20)" +"+P22*P21" +"SUM(N23:N26)" +"SUM(B4:B34)" +"3060-3060" +"+J38+J35" +"+A38" +"6364.8-6364.8" +"+A40" +"+J35*'by type_area'!G3" +"+D47+D46" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"+N11+L11-M11-K11" +"+P10+O11" +"SUM(B5:B35)" +"+summary!G5" +"+F39*F36" +"9676+25004" +"+F42+F36" +"+A42" +"+F36" +"+D49+D48" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!G4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+O4+M4-N4-L4" +"+Q4*P4" +"-283308+283308-283488" +"-1041253-80784" +"SUM(P4:P16)" +"+R21+R19" +"SUM(B4:B34)" +"+summary!G4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+G42-G43" +"+C37*summary!G4" +"+E37*summary!G3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C8-B8+E8-D8" +"+AE8-AD8" +"+N9*M9" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"+A45" +"+B39" +"+summary!G3" +"169958+2000" +"SUM(M9:M23)" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F44+F39" +"+AF42+AF39" +"+AR47*AR45" +"+A44" +"+F39*summary!G3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+D52/F45" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"3252482-3155382" +"+F100/B100" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!G3" +"+D46+D45" +"+C5-B5" +"SUM(B5:B35)" +"+summary!G5" +"+D37*D36" +"+D39+D38" +"+A39" +"+D36" +"616715+30811" +"+C5-B5" +"212279+10600+11892" +"609739+30889" +"705759+36922" +"313636+15726" +"937803+48323" +"59494+3199+3101" +"137860+9000" +"71360+4954" +"SUM(D5:D17)" +"+summary!G5" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+summary!G4" +"+F37*F35" +"+F38+F40" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!G3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"3951-3829" +"311693-299464-14490" +"+C40" +"9408-7801" +"2257-2286" +"2540-9416" +"SUM(J11:J14)" +"1017852-1034805" +"SUM(B8:B17)" +"+summary!G5" +"+B19*B18" +"+C19+C5" +"+B30+B29" +"+summary!G4" +"+C32+C26" +"+A5" +"+A7" +"+B18" +"+B31" +"+B46" +"+H40+G40+F40" +"SUM(B43:B45)" +"+summary!G5" +"+C47+C40" +"+C54+C53+C48+C33+C20" +"SUM(I40:I54)" +"+DEFS!F49" +"+C61+C57" +"+I57+DEFS!K49" +"+C20" +"+F40" +"+C33" +"+G40" +"+C48" +"+H40" +"+C53" +"+I53" +"+DEFS!C40" +"+DEFS!I36" +"+DEFS!E40" +"+DEFS!J36" +"+DEFS!F45" +"+DEFS!K45" +"SUM(B72:B82)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!G5" +"+C37" +"+F36*E37" +"+C37*C36" +"+C39+E39+F45+F46+F47+F48" +"44144.84-58339.66" +"26521-24566" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C57" +"+Duke!I57" +"+F51+F49" +"+M51+K49" +"+K45" +"+F45" +"+K48" +"+F48" +"+K46" +"+F46" +"+K44" +"+F44" +"+I36" +"+C40" +"+J36" +"+E40" +"+Duke!I53:I53" +"+Duke!C53" +"+Duke!I54" +"+Duke!H40" +"+Duke!C48" +"+Duke!G40" +"+Duke!C33" +"+Duke!F40" +"+Duke!C20" +"+C81/B81" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!G4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"-573419-29904" +"72221+2404" +"SUM(D6:D17)" +"+summary!G4" +"+D19*D18" +"+D22+D20" +"+A24" +"+D18" +"+D33+D32" +"-69310-3578-2041" +"+C5-B5" +"-16334-247" +"-1625457-66838" +"-1154600-66220-30929" +"-34486-3231-3203" +"-56495-2000" +"SUM(D5:D16)" +"+summary!G4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3+G3-F3" +"+M10-L10" +"+N10*O10" +"1647210-1647210+1654290" +"1305497-1305497+1309597" +"1436775-1436775+1438269" +"SUM(N10:N15)" +"SUM(P9:P15)" +"+S32*R32" +"SUM(B3:B33)" +"+T33+T32" +"8222+127244" +"+H37+H34" +"+A37" +"139025.55+196742" +"+H34*'by type_area'!G4" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!G4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!G4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+D41+D39" +"+A41" +"+D39*summary!G4" +"+D48+D47" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"-8597-244" +"-17260-543" +"SUM(D5:D11)" +"+summary!G4" +"+D13*D12" +"+D16+D14" +"+A16" +"+D12" +"+D23+D22" +"+D18/D24" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type_area'!G4" +"+D46+D45" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+I6+G6+E6+C6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+J38*J37" +"+J41+J39" +"+A41" +"+A43" +"+J37" +"+D49+D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!G4" +"+F38*F37" +"-125437.16+8640.37" +"+F40+F39" +"+A40" +"6619-39586" +"+F37" +"+C6+E6+I6+K6+M6+O6-B6-D6-F6-H6-J6-L6-N6" +"SUM(B6:B36)" +"+summary!G4" +"+P38*P37" +"+P40+P39" +"+A40" +"+P37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"121241.56-58000" +"+N41+N39" +"+A41" +"42706-20422" +"+A43" +"+N37" +"+D49+D48" +"+C7-B7" +"SUM(B7:B37)" +"+summary!G3" +"+D39*D38" +"+D41+D40" +"+H42-H43" +"+A41" +"+D38" +"+summary!G3" +"NOW()" +"+Calpine!D41" +"+B12/$G$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+SWGasTrans!D41" +"+B14/G4" +"+SWGasTrans!$D$48" +"+SWGasTrans!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B16)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+C21*G3" +"+williams!J40" +"+C21" +"+williams!A40" +"+burlington!D42" +"+B22/$G$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B20:B22)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+summary!B44" +"+B30/$G$5" +"+DEFS!$I$36+DEFS!$J$36+DEFS!$K$45+DEFS!$K$46+DEFS!$K$47+DEFS!$K$48+Duke!I53+Duke!I54+Duke!F40+Duke!G40+Duke!H40" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+Oasis!D40" +"+B35/G5" +"+Oasis!D47" +"+Oasis!A40" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!D48" +"+MiVida_Rich!A41" +"+Dominion!D41" +"+Dominion!D48" +"+Dominion!A41" +"+WTGmktg!J43" +"+WTGmktg!D50" +"+WTGmktg!A43" +"+'WTG inc'!N43" +"+B40/G4" +"+'WTG inc'!D50" +"+'WTG inc'!A43" +"+Devon!D41" +"+Devon!D48" +"+Devon!A41" +"+crosstex!F41" +"+crosstex!D48" +"+crosstex!A41" +"+Amarillo!P41" +"+Amarillo!D48" +"+Amarillo!A41" +"+Stratland!$D$41" +"+Stratland!D48" +"+Stratland!A41" +"+Plains!$N$43" +"+Plains!D50" +"+Plains!A43" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B26:B48)" +"SUBTOTAL(9,B12:B48)" +"+G3" +"+Mojave!D40" +"+B66*$G$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B66:B69)" +"+'Red C'!F45" +"+B73*G57" +"+'Red C'!D52" +"+'Red C'!A45" +"+Amoco!D40" +"+B74*$G$3" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"+NGPL!H38" +"+B80*$G$5" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+CIG!D42" +"+CIG!D49" +"+CIG!A42" +"+Lonestar!F43" +"+B83*G59" +"+Lonestar!D50" +"+Lonestar!A43" +"SUBTOTAL(9,B66:B83)" +"+C86+B51" +"+B86+C51" +"+'[3]1001'!$K$39" +"NOW()" +"+'[3]1001'!$M$39" +"+'[3]1001'!$H$39" +"+PNM!$D$23" +"+B8/$G$4" +"+PNM!A23" +"+Conoco!$F$41" +"+Conoco!A41" +"+C10*$G$4" +"+Mojave!D40" +"+Mojave!A40" +"+mewborne!$J$43" +"+mewborne!A43" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+#REF!+#REF!+B41" +"+Dominion!D41" +"+B14/$G$5" +"+Dominion!A41" +"+EPFS!D41" +"+EPFS!A41" +"+SoCal!F40" +"+SoCal!A40" +"+C17*$G$5" +"+NGPL!H38" +"+NGPL!A38" +"+C18*$G$3" +"+'Red C'!$F$45" +"+'Red C'!A45" +"+Agave!$D$24" +"+Agave!A24" +"+Amarillo!P41" +"+Amarillo!A41" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+Lonestar!F43" +"+Lonestar!A43" +"+williams!J40" +"+williams!A40" +"+Plains!$N$43" +"+Plains!A43" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+Stratland!$D$41" +"+Stratland!A41" +"+Continental!F43" +"+Continental!A43" +"+Calpine!D41" +"+Calpine!A41" +"+CIG!D42" +"+CIG!A42" +"+PGETX!$H$39" +"+PGETX!E39" +"+PEPL!D41" +"+PEPL!A41" +"+transcol!$D$43" +"+transcol!A43" +"+'WTG inc'!N43" +"+'WTG inc'!A43" +"+Oasis!$D$40" +"+Oasis!A40" +"+NNG!$D$24" +"+NNG!A24" +"+SidR!D41" +"+SidR!A41" +"+EOG!$J$41" +"+EOG!A41" +"SUM(B8:B37)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!A41" +"+Duke!B83" +"+DEFS!A40" +"+crosstex!F41" +"+crosstex!A41" +"+burlington!D42" +"+B46/$G$3" +"+burlington!A42" +"+NW!$F$41" +"+NW!B41" +"+WTGmktg!J43" +"+WTGmktg!A43" +"+SWGasTrans!$D$41" +"+SWGasTrans!A41" +"+'El Paso'!C39*summary!G4+'El Paso'!E39*summary!G3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+O50" +"+Devon!D41" +"+Devon!A41" +"+Amoco!D40" +"+Amoco!A40" +"SUM(B41:B52)" +"+B53+B38" +"775*2.08" +"44144.84-58339.66" +"SUM(B75:B94)" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O6-N6" +"+Q6*P6" +"SUM(P6:P12)" +"+N27" +"+[2]williams!$C$35+[2]williams!$E$35+[2]williams!$G$35+[2]williams!$I$35" +"+'[1]1001'!$K$39" +"SUM(P5:P20)" +"+P22*P21" +"SUM(N23:N26)" +"SUM(B4:B34)" +"3060-3060" +"+J38+J35" +"+A38" +"6364.8-6364.8" +"+A40" +"+J35*'by type_area'!G3" +"+D47+D46" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"+N11+L11-M11-K11" +"+P10+O11" +"SUM(B5:B35)" +"+summary!G5" +"+F39*F36" +"9676+25004" +"+F42+F36" +"+A42" +"+F36" +"+D49+D48" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!G4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+O4+M4-N4-L4" +"+Q4*P4" +"-283308+283308-283488" +"-1041253-80784" +"SUM(P4:P16)" +"+R21+R19" +"SUM(B4:B34)" +"+summary!G4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+G42-G43" +"+C37*summary!G4" +"+E37*summary!G3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C8-B8+E8-D8" +"+AE8-AD8" +"+N9*M9" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"+A45" +"+B39" +"+summary!G3" +"169958+2000" +"SUM(M9:M23)" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F44+F39" +"+AF42+AF39" +"+AR47*AR45" +"+A44" +"+F39*summary!G3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+D52/F45" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"3252482-3155382" +"+F100/B100" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!G3" +"+D46+D45" +"+C5-B5" +"SUM(B5:B35)" +"+summary!G5" +"+D37*D36" +"+D39+D38" +"+A39" +"+D36" +"+C5-B5" +"212279+10600+11892+13007+11964+11345" +"313636+15726+16374+16282+16545+15874" +"59494+3199+3101+3206+3195+3202" +"SUM(D5:D17)" +"+summary!G5" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+summary!G4" +"+F37*F35" +"+F38+F40" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!G3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"4791-4550" +"370713-345099-16581-16483" +"+C40" +"11408-9805" +"2737-2716" +"3080-11751" +"SUM(J11:J14)" +"1232692-1261790" +"SUM(B8:B17)" +"+summary!G5" +"+B19*B18" +"+C19+C5" +"+B30+B29" +"+summary!G4" +"+C32+C26" +"+A5" +"+A7" +"+B18" +"+B31" +"+B46" +"+H40+G40+F40" +"SUM(B43:B45)" +"+summary!G5" +"+C47+C40" +"+C54+C53+C48+C33+C20" +"SUM(I40:I54)" +"+DEFS!F49" +"+C61+C57" +"+I57+DEFS!K49" +"+C20" +"+F40" +"+C33" +"+G40" +"+C48" +"+H40" +"+C53" +"+I53" +"+DEFS!C40" +"+DEFS!I36" +"+DEFS!E40" +"+DEFS!J36" +"+DEFS!F45" +"+DEFS!K45" +"SUM(B72:B82)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!G5" +"+C37" +"+F36*E37" +"+C37*C36" +"+C39+E39+F45+F46+F47+F48" +"44144.84-58339.66" +"26521-24566" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C57" +"+Duke!I57" +"+F51+F49" +"+M51+K49" +"+K45" +"+F45" +"+K48" +"+F48" +"+K46" +"+F46" +"+K44" +"+F44" +"+I36" +"+C40" +"+J36" +"+E40" +"+Duke!I53:I53" +"+Duke!C53" +"+Duke!I54" +"+Duke!H40" +"+Duke!C48" +"+Duke!G40" +"+Duke!C33" +"+Duke!F40" +"+Duke!C20" +"+C81/B81" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!G4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!G4" +"+D19*D18" +"+D22+D20" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!G4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3+G3-F3" +"+M10-L10" +"+N10*O10" +"1647210-1647210+1654290" +"1305497-1305497+1309597" +"1436775-1436775+1438269" +"SUM(N10:N15)" +"SUM(P9:P15)" +"+S32*R32" +"SUM(B3:B33)" +"+T33+T32" +"8222+127244" +"+H37+H34" +"+A37" +"139025.55+196742" +"+H34*'by type_area'!G4" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!G4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!G4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+D41+D39" +"+A41" +"+D39*summary!G4" +"+D48+D47" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!G4" +"+D13*D12" +"+D16+D14" +"+A16" +"+D12" +"+D23+D22" +"+D18/D24" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type_area'!G4" +"+D46+D45" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+I6+G6+E6+C6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+J38*J37" +"+J41+J39" +"+A41" +"+A43" +"+J37" +"+D49+D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!G4" +"+F38*F37" +"-125437.16+8640.37" +"+F40+F39" +"+A40" +"6619-39586" +"+F37" +"+C6+E6+I6+K6+M6+O6-B6-D6-F6-H6-J6-L6-N6" +"SUM(B6:B36)" +"+summary!G4" +"+P38*P37" +"+P40+P39" +"+A40" +"+P37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"121241.56-58000" +"+N41+N39" +"+A41" +"42706-20422" +"+A43" +"+N37" +"+D49+D48" +"+C7-B7" +"SUM(B7:B37)" +"+summary!G3" +"+D39*D38" +"+D41+D40" +"+H42-H43" +"+A41" +"+D38" +"+summary!G3" +"NOW()" +"+Calpine!D41" +"+B12/$G$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+SWGasTrans!D41" +"+B14/G4" +"+SWGasTrans!$D$48" +"+SWGasTrans!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B16)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+C21*G3" +"+williams!J40" +"+C21" +"+williams!A40" +"+burlington!D42" +"+B22/$G$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B20:B22)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+summary!B44" +"+B30/$G$5" +"+DEFS!$I$36+DEFS!$J$36+DEFS!$K$45+DEFS!$K$46+DEFS!$K$47+DEFS!$K$48+Duke!I53+Duke!I54+Duke!F40+Duke!G40+Duke!H40" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+Oasis!D40" +"+B35/G5" +"+Oasis!D47" +"+Oasis!A40" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!D48" +"+MiVida_Rich!A41" +"+Dominion!D41" +"+Dominion!D48" +"+Dominion!A41" +"+WTGmktg!J43" +"+WTGmktg!D50" +"+WTGmktg!A43" +"+'WTG inc'!N43" +"+B40/G4" +"+'WTG inc'!D50" +"+'WTG inc'!A43" +"+Devon!D41" +"+Devon!D48" +"+Devon!A41" +"+crosstex!F41" +"+crosstex!D48" +"+crosstex!A41" +"+Amarillo!P41" +"+Amarillo!D48" +"+Amarillo!A41" +"+Stratland!$D$41" +"+Stratland!D48" +"+Stratland!A41" +"+Plains!$N$43" +"+Plains!D50" +"+Plains!A43" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$25" +"+Agave!D31" +"+Agave!A25" +"SUBTOTAL(9,B26:B48)" +"SUBTOTAL(9,B12:B48)" +"+G3" +"+Mojave!D40" +"+B66*$G$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B66:B69)" +"+'Red C'!F45" +"+B73*G57" +"+'Red C'!D52" +"+'Red C'!A45" +"+Amoco!D40" +"+B74*$G$3" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"+NGPL!H38" +"+B80*$G$5" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+CIG!D42" +"+CIG!D49" +"+CIG!A42" +"+Lonestar!F43" +"+B83*G59" +"+Lonestar!D50" +"+Lonestar!A43" +"SUBTOTAL(9,B66:B83)" +"+C86+B51" +"+B86+C51" +"+'[3]1001'!$K$39" +"NOW()" +"+'[3]1001'!$M$39" +"+'[3]1001'!$H$39" +"+PNM!$D$23" +"+B8/$G$4" +"+PNM!A23" +"+Conoco!$F$41" +"+Conoco!A41" +"+C10*$G$4" +"+Mojave!D40" +"+Mojave!A40" +"+mewborne!$J$43" +"+mewborne!A43" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+#REF!+#REF!+B41" +"+Dominion!D41" +"+B14/$G$5" +"+Dominion!A41" +"+EPFS!D41" +"+EPFS!A41" +"+SoCal!F40" +"+SoCal!A40" +"+C17*$G$5" +"+NGPL!H38" +"+NGPL!A38" +"+C18*$G$3" +"+'Red C'!$F$45" +"+'Red C'!A45" +"+Agave!$D$25" +"+Agave!A25" +"+Amarillo!P41" +"+Amarillo!A41" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+Lonestar!F43" +"+Lonestar!A43" +"+williams!J40" +"+williams!A40" +"+Plains!$N$43" +"+Plains!A43" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+Stratland!$D$41" +"+Stratland!A41" +"+Continental!F43" +"+Continental!A43" +"+Calpine!D41" +"+Calpine!A41" +"+CIG!D42" +"+CIG!A42" +"+PGETX!$H$39" +"+PGETX!E39" +"+PEPL!D41" +"+PEPL!A41" +"+transcol!$D$43" +"+transcol!A43" +"+'WTG inc'!N43" +"+'WTG inc'!A43" +"+Oasis!$D$40" +"+Oasis!A40" +"+NNG!$D$24" +"+NNG!A24" +"+SidR!D41" +"+SidR!A41" +"+EOG!$J$41" +"+EOG!A41" +"SUM(B8:B37)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!A41" +"+Duke!B83" +"+DEFS!A40" +"+crosstex!F41" +"+crosstex!A41" +"+burlington!D42" +"+B46/$G$3" +"+burlington!A42" +"+NW!$F$41" +"+NW!B41" +"+WTGmktg!J43" +"+WTGmktg!A43" +"+SWGasTrans!$D$41" +"+SWGasTrans!A41" +"+'El Paso'!C39*summary!G4+'El Paso'!E39*summary!G3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+O50" +"+Devon!D41" +"+Devon!A41" +"+Amoco!D40" +"+Amoco!A40" +"SUM(B41:B52)" +"+B53+B38" +"775*2.08" +"44144.84-58339.66" +"SUM(B75:B94)" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O6-N6" +"+Q6*P6" +"SUM(P6:P12)" +"+N27" +"+[2]williams!$C$35+[2]williams!$E$35+[2]williams!$G$35+[2]williams!$I$35" +"+'[1]1001'!$K$39" +"SUM(P5:P20)" +"+P22*P21" +"SUM(N23:N26)" +"SUM(B4:B34)" +"3060-3060" +"+J38+J35" +"+A38" +"6364.8-6364.8" +"+A40" +"+J35*'by type_area'!G3" +"+D47+D46" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"+N11+L11-M11-K11" +"+P10+O11" +"SUM(B5:B35)" +"+summary!G5" +"+F39*F36" +"9676+25004" +"+F42+F36" +"+A42" +"+F36" +"+D49+D48" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!G4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+O4+M4-N4-L4" +"+Q4*P4" +"-283308+283308-283488" +"-1041253-80784" +"SUM(P4:P16)" +"+R21+R19" +"SUM(B4:B34)" +"+summary!G4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+G42-G43" +"+C37*summary!G4" +"+E37*summary!G3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C8-B8+E8-D8" +"+AE8-AD8" +"+N9*M9" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"+A45" +"+B39" +"+summary!G3" +"169958+2000" +"SUM(M9:M23)" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F44+F39" +"+AF42+AF39" +"+AR47*AR45" +"+A44" +"+F39*summary!G3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+D52/F45" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"3252482-3155382" +"+F100/B100" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!G3" +"+D46+D45" +"+C5-B5" +"SUM(B5:B35)" +"+summary!G5" +"+D37*D36" +"+D39+D38" +"+A39" +"+D36" +"+C5-B5" +"271089+12681" +"19294+966+972+850+816+857+857" +"SUM(D5:D18)" +"+summary!G5" +"+D20*D19" +"121616.94-11831*2.08" +"+D23+D21" +"+A23" +"70652-11831" +"+A25" +"+D19" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+summary!G4" +"+F37*F35" +"+F38+F40" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!G3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"4791-4550" +"370713-345099-16581-16483" +"+C40" +"11408-9805" +"2737-2716" +"3080-11751" +"SUM(J11:J14)" +"1232692-1261790" +"SUM(B8:B17)" +"+summary!G5" +"+B19*B18" +"+C19+C5" +"+B30+B29" +"+summary!G4" +"+C32+C26" +"+A5" +"+A7" +"+B18" +"+B31" +"+B46" +"+H40+G40+F40" +"SUM(B43:B45)" +"+summary!G5" +"+C47+C40" +"+C54+C53+C48+C33+C20" +"SUM(I40:I54)" +"+DEFS!F49" +"+C61+C57" +"+I57+DEFS!K49" +"+C20" +"+F40" +"+C33" +"+G40" +"+C48" +"+H40" +"+C53" +"+I53" +"+DEFS!C40" +"+DEFS!I36" +"+DEFS!E40" +"+DEFS!J36" +"+DEFS!F45" +"+DEFS!K45" +"SUM(B72:B82)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!G5" +"+C37" +"+F36*E37" +"+C37*C36" +"+C39+E39+F45+F46+F47+F48" +"44144.84-58339.66" +"26521-24566" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C57" +"+Duke!I57" +"+F51+F49" +"+M51+K49" +"+K45" +"+F45" +"+K48" +"+F48" +"+K46" +"+F46" +"+K44" +"+F44" +"+I36" +"+C40" +"+J36" +"+E40" +"+Duke!I53:I53" +"+Duke!C53" +"+Duke!I54" +"+Duke!H40" +"+Duke!C48" +"+Duke!G40" +"+Duke!C33" +"+Duke!F40" +"+Duke!C20" +"+C81/B81" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!G4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!G4" +"+D19*D18" +"+D22+D20" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!G4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3+G3-F3" +"+M10-L10" +"+N10*O10" +"1647210-1647210+1654290" +"1305497-1305497+1309597" +"1436775-1436775+1438269" +"SUM(N10:N15)" +"SUM(P9:P15)" +"+S32*R32" +"SUM(B3:B33)" +"+T33+T32" +"8222+127244" +"+H37+H34" +"+A37" +"139025.55+196742" +"+H34*'by type_area'!G4" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!G4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!G4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+D41+D39" +"+A41" +"+D39*summary!G4" +"+D48+D47" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!G4" +"+D13*D12" +"+D16+D14" +"+A16" +"+D12" +"+D23+D22" +"+D18/D24" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type_area'!G4" +"+D46+D45" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+I6+G6+E6+C6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+J38*J37" +"+J41+J39" +"+A41" +"+A43" +"+J37" +"+D49+D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!G4" +"+F38*F37" +"-125437.16+8640.37" +"+F40+F39" +"+A40" +"6619-39586" +"+F37" +"+C6+E6+I6+K6+M6+O6-B6-D6-F6-H6-J6-L6-N6" +"SUM(B6:B36)" +"+summary!G4" +"+P38*P37" +"+P40+P39" +"+A40" +"+P37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"121241.56-58000" +"+N41+N39" +"+A41" +"42706-20422" +"+A43" +"+N37" +"+D49+D48" +"+C7-B7" +"SUM(B7:B37)" +"+summary!G3" +"+D39*D38" +"+D41+D40" +"+H42-H43" +"+A41" +"+D38" +"+summary!G3" +"NOW()" +"+Calpine!D41" +"+B12/$G$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+SWGasTrans!D41" +"+B14/G4" +"+SWGasTrans!$D$48" +"+SWGasTrans!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B16)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+C21*G3" +"+williams!J40" +"+C21" +"+williams!A40" +"+burlington!D42" +"+B22/$G$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B20:B22)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+summary!B46" +"+B30/$G$5" +"+DEFS!$I$36+DEFS!$J$36+DEFS!$K$45+DEFS!$K$46+DEFS!$K$47+DEFS!$K$48+Duke!I53+Duke!I54+Duke!F40+Duke!G40+Duke!H40" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+Oasis!D40" +"+B35/G5" +"+Oasis!D47" +"+Oasis!A40" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!D48" +"+MiVida_Rich!A41" +"+Dominion!D41" +"+Dominion!D48" +"+Dominion!A41" +"+WTGmktg!J43" +"+WTGmktg!D50" +"+WTGmktg!A43" +"+'WTG inc'!N43" +"+B40/G4" +"+'WTG inc'!D50" +"+'WTG inc'!A43" +"+Devon!D41" +"+Devon!D48" +"+Devon!A41" +"+crosstex!F41" +"+crosstex!D48" +"+crosstex!A41" +"+Amarillo!P41" +"+Amarillo!D48" +"+Amarillo!A41" +"+Stratland!$D$41" +"+Stratland!D48" +"+Stratland!A41" +"+Plains!$N$43" +"+Plains!D50" +"+Plains!A43" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$25" +"+Agave!D31" +"+Agave!A25" +"SUBTOTAL(9,B26:B48)" +"SUBTOTAL(9,B12:B48)" +"+G3" +"+Mojave!D40" +"+B66*$G$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B66:B69)" +"+'Red C'!F45" +"+B73*G57" +"+'Red C'!D52" +"+'Red C'!A45" +"+Amoco!D40" +"+B74*$G$3" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"+NGPL!H38" +"+B80*$G$5" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+CIG!D42" +"+CIG!D49" +"+CIG!A42" +"+Lonestar!F43" +"+B83*G59" +"+Lonestar!D50" +"+Lonestar!A43" +"SUBTOTAL(9,B66:B83)" +"+C86+B51" +"+B86+C51" +"+'[3]1001'!$K$39" +"NOW()" +"+'[3]1001'!$M$39" +"+'[3]1001'!$H$39" +"+PNM!$D$23" +"+B8/$G$4" +"+PNM!A23" +"+Conoco!$F$41" +"+Conoco!A41" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+mewborne!$J$43" +"+mewborne!A43" +"+C12*$G$4" +"+Mojave!D40" +"+Mojave!A40" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+#REF!+#REF!+B43" +"+Dominion!D41" +"+B14/$G$5" +"+Dominion!A41" +"+EPFS!D41" +"+EPFS!A41" +"+SoCal!F40" +"+SoCal!A40" +"+C17*$G$5" +"+NGPL!H38" +"+NGPL!A38" +"+C18*$G$3" +"+'Red C'!$F$45" +"+'Red C'!A45" +"+Lonestar!F43" +"+Lonestar!A43" +"+Amarillo!P41" +"+Amarillo!A41" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+Agave!$D$25" +"+Agave!A25" +"+williams!J40" +"+williams!A40" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+Plains!$N$43" +"+Plains!A43" +"+Continental!F43" +"+Continental!A43" +"+Stratland!$D$41" +"+Stratland!A41" +"+PGETX!$H$39" +"+PGETX!E39" +"+Calpine!D41" +"+Calpine!A41" +"+CIG!D42" +"+CIG!A42" +"+NNG!$D$24" +"+NNG!A24" +"+'WTG inc'!N43" +"+'WTG inc'!A43" +"+transcol!$D$43" +"+transcol!A43" +"+EOG!$J$41" +"+EOG!A41" +"+Oasis!$D$40" +"+Oasis!A40" +"+Amoco!D40" +"+Amoco!A40" +"+PEPL!D41" +"+PEPL!A41" +"+'El Paso'!C39*summary!G4+'El Paso'!E39*summary!G3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+SidR!D41" +"+SidR!A41" +"SUM(B8:B39)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!A41" +"+Duke!B83" +"+DEFS!A40" +"+crosstex!F41" +"+crosstex!A41" +"+burlington!D42" +"+B48/$G$3" +"+burlington!A42" +"+NW!$F$41" +"+NW!B41" +"+WTGmktg!J43" +"+WTGmktg!A43" +"+SWGasTrans!$D$41" +"+SWGasTrans!A41" +"+Devon!D41" +"+Devon!A41" +"SUM(B43:B52)" +"+B53+B40" +"775*2.08" +"44144.84-58339.66" +"SUM(B75:B94)" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O6-N6" +"+Q6*P6" +"SUM(P6:P12)" +"+N27" +"+[2]williams!$C$35+[2]williams!$E$35+[2]williams!$G$35+[2]williams!$I$35" +"+'[1]1001'!$K$39" +"SUM(P5:P20)" +"+P22*P21" +"SUM(N23:N26)" +"SUM(B4:B34)" +"3060-3060" +"+J38+J35" +"+A38" +"6364.8-6364.8" +"+A40" +"+J35*'by type_area'!G3" +"+D47+D46" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"+N11+L11-M11-K11" +"+P10+O11" +"SUM(B5:B35)" +"+summary!G5" +"+F39*F36" +"9676+25004" +"+F42+F36" +"+A42" +"+F36" +"+D49+D48" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!G4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+O4+M4-N4-L4" +"+Q4*P4" +"-283308+283308-283488" +"-1041253-80784" +"SUM(P4:P16)" +"+R21+R19" +"SUM(B4:B34)" +"+summary!G4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+G42-G43" +"+C37*summary!G4" +"+E37*summary!G3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C8-B8+E8-D8" +"+AE8-AD8" +"+N9*M9" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"+A45" +"+B39" +"+summary!G3" +"169958+2000" +"SUM(M9:M23)" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F44+F39" +"+AF42+AF39" +"+AR47*AR45" +"+A44" +"+F39*summary!G3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+D52/F45" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"3252482-3155382" +"+F100/B100" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!G3" +"+D46+D45" +"+C5-B5" +"SUM(B5:B35)" +"+summary!G5" +"+D37*D36" +"+D39+D38" +"+A39" +"+D36" +"+C5-B5" +"271089+9594" +"410180+16204" +"78593+2991" +"SUM(D5:D18)" +"+summary!G5" +"+D20*D19" +"121616.94-11831*2.08" +"+D23+D21" +"+A23" +"70652-11831" +"+A25" +"+D19" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+summary!G4" +"+F37*F35" +"+F38+F40" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!G3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"5211-4985" +"409189-393532-19545" +"+C40" +"12408-10586" +"2977-2968" +"3350-12753" +"SUM(J11:J14)" +"1339642-1364582" +"SUM(B8:B17)" +"+summary!G5" +"+B19*B18" +"+C19+C5" +"+B30+B29" +"+summary!G4" +"+C32+C26" +"+A5" +"+A7" +"+B18" +"+B31" +"+B46" +"+H40+G40+F40" +"SUM(B43:B45)" +"+summary!G5" +"+C47+C40" +"+C54+C53+C48+C33+C20" +"SUM(I40:I54)" +"+DEFS!F49" +"+C61+C57" +"+I57+DEFS!K49" +"+C20" +"+F40" +"+C33" +"+G40" +"+C48" +"+H40" +"+C53" +"+I53" +"+DEFS!C40" +"+DEFS!I36" +"+DEFS!E40" +"+DEFS!J36" +"+DEFS!F45" +"+DEFS!K45" +"SUM(B72:B82)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!G5" +"+C37" +"+F36*E37" +"+C37*C36" +"+C39+E39+F45+F46+F47+F48" +"44144.84-58339.66" +"26521-24566" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C57" +"+Duke!I57" +"+F51+F49" +"+M51+K49" +"+K45" +"+F45" +"+K48" +"+F48" +"+K46" +"+F46" +"+K44" +"+F44" +"+I36" +"+C40" +"+J36" +"+E40" +"+Duke!I53:I53" +"+Duke!C53" +"+Duke!I54" +"+Duke!H40" +"+Duke!C48" +"+Duke!G40" +"+Duke!C33" +"+Duke!F40" +"+Duke!C20" +"+C81/B81" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!G4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!G4" +"+D19*D18" +"+D22+D20" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!G4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3+G3-F3" +"+M10-L10" +"+N10*O10" +"1647210-1647210+1654290" +"1305497-1305497+1309597" +"1436775-1436775+1438269" +"SUM(N10:N15)" +"SUM(P9:P15)" +"+S32*R32" +"SUM(B3:B33)" +"+T33+T32" +"8222+127244" +"+H37+H34" +"+A37" +"139025.55+196742" +"+H34*'by type_area'!G4" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!G4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!G4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+D41+D39" +"+A41" +"+D39*summary!G4" +"+D48+D47" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"-9696-291" +"-20262-601" +"SUM(D5:D11)" +"+summary!G4" +"+D13*D12" +"+D16+D14" +"+A16" +"+D12" +"+D23+D22" +"+D18/D24" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type_area'!G4" +"+D46+D45" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+I6+G6+E6+C6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+J38*J37" +"+J41+J39" +"+A41" +"+A43" +"+J37" +"+D49+D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!G4" +"+F38*F37" +"-125437.16+8640.37" +"+F40+F39" +"+A40" +"6619-39586" +"+F37" +"+C6+E6+I6+K6+M6+O6-B6-D6-F6-H6-J6-L6-N6" +"SUM(B6:B36)" +"+summary!G4" +"+P38*P37" +"+P40+P39" +"+A40" +"+P37" +"+P41/D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"121241.56-58000" +"+N41+N39" +"+A41" +"42706-20422" +"+A43" +"+N37" +"+D49+D48" +"+C7-B7" +"SUM(B7:B37)" +"+summary!G3" +"+D39*D38" +"+D41+D40" +"+H42-H43" +"+A41" +"+D38" +"SUM(E4-G4)" +"SUM(I4-E4)" +"SUM(I4-G4)" +"SUM(M4-N4)" +"SUM(O4-M4)" +"SUM(O4-N4)" +"SUM(M23/5280)" +"H5*0.72" +"SUM(L5, M5)" +"SUM(Q5/5280)" +"SUM(O5-P5)" +"+summary!G3" +"NOW()" +"+Calpine!D41" +"+B12/$G$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+SWGasTrans!D41" +"+B14/G4" +"+SWGasTrans!$D$48" +"+SWGasTrans!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B16)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+C21*G3" +"+williams!J40" +"+C21" +"+williams!A40" +"+burlington!D42" +"+B22/$G$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B20:B22)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+summary!B46" +"+B30/$G$5" +"+DEFS!$I$36+DEFS!$J$36+DEFS!$K$45+DEFS!$K$46+DEFS!$K$47+DEFS!$K$48+Duke!I53+Duke!I54+Duke!F40+Duke!G40+Duke!H40" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+Oasis!D40" +"+B35/G5" +"+Oasis!D47" +"+Oasis!A40" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!D48" +"+MiVida_Rich!A41" +"+Dominion!D41" +"+Dominion!D48" +"+Dominion!A41" +"+WTGmktg!J43" +"+WTGmktg!D50" +"+WTGmktg!A43" +"+'WTG inc'!N43" +"+B40/G4" +"+'WTG inc'!D50" +"+'WTG inc'!A43" +"+Devon!D41" +"+Devon!D48" +"+Devon!A41" +"+crosstex!F41" +"+crosstex!D48" +"+crosstex!A41" +"+Amarillo!P41" +"+Amarillo!D48" +"+Amarillo!A41" +"+Stratland!$D$41" +"+Stratland!D48" +"+Stratland!A41" +"+Plains!$N$43" +"+Plains!D50" +"+Plains!A43" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$25" +"+Agave!D31" +"+Agave!A25" +"SUBTOTAL(9,B26:B48)" +"SUBTOTAL(9,B12:B48)" +"+summary!G3" +"+Mojave!D40" +"+B66*$G$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B66:B69)" +"+'Red C'!F45" +"+B73*G57" +"+'Red C'!D52" +"+'Red C'!A45" +"+Amoco!D40" +"+B74*$G$3" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"+NGPL!H38" +"+B80*$G$5" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+CIG!D42" +"+CIG!D49" +"+CIG!A42" +"+Lonestar!F43" +"+B83*G59" +"+Lonestar!D50" +"+Lonestar!A43" +"SUBTOTAL(9,B66:B83)" +"+C86+B51" +"+B86+C51" +"+'[3]1001'!$K$39" +"NOW()" +"+'[3]1001'!$M$39" +"+'[3]1001'!$E$39" +"+PNM!$D$23" +"+B8/$G$4" +"+PNM!A23" +"+Conoco!$F$41" +"+Conoco!A41" +"+mewborne!$J$43" +"+mewborne!A43" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+Dominion!D41" +"+B13/$G$5" +"+Dominion!A41" +"+#REF!+#REF!+B43" +"+Amarillo!P41" +"+Amarillo!A41" +"+C15*$G$4" +"+SoCal!F40" +"+SoCal!A40" +"+C16*$G$3" +"+'Red C'!$F$45" +"+'Red C'!A45" +"+C17*$G$5" +"+NGPL!H38" +"+NGPL!A38" +"+Agave!$D$25" +"+Agave!A25" +"+EPFS!D41" +"+EPFS!A41" +"+Lonestar!F43" +"+Lonestar!A43" +"+Plains!$N$43" +"+Plains!A43" +"+williams!J40" +"+williams!A40" +"+Continental!F43" +"+Continental!A43" +"+Stratland!$D$41" +"+Stratland!A41" +"+PGETX!$H$39" +"+PGETX!E39" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+CIG!D42" +"+CIG!A42" +"+NNG!$D$24" +"+NNG!A24" +"+EOG!$J$41" +"+EOG!A41" +"+transcol!$D$43" +"+transcol!A43" +"+'WTG inc'!N43" +"+'WTG inc'!A43" +"+Oasis!$D$40" +"+Oasis!A40" +"+PEPL!D41" +"+PEPL!A41" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+'El Paso'!C39*summary!G4+'El Paso'!E39*summary!G3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+Amoco!D40" +"+Amoco!A40" +"+SidR!D41" +"+SidR!A41" +"+Devon!D41" +"+Devon!A41" +"+Mojave!D40" +"+Mojave!A40" +"SUM(B8:B39)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!A41" +"+Duke!B83" +"+DEFS!A40" +"+crosstex!F41" +"+crosstex!A41" +"+WTGmktg!J43" +"+WTGmktg!A43" +"+NW!$F$41" +"+NW!B41" +"+burlington!D42" +"+B50/$G$3" +"+burlington!A42" +"+SWGasTrans!$D$41" +"+SWGasTrans!A41" +"+Calpine!D41" +"+Calpine!A41" +"SUM(B43:B52)" +"+B53+B40" +"775*2.08" +"44144.84-58339.66" +"SUM(B75:B94)" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O6-N6" +"+Q6*P6" +"SUM(P6:P12)" +"+N27" +"+[2]williams!$C$35+[2]williams!$E$35+[2]williams!$G$35+[2]williams!$I$35" +"+'[1]1001'!$K$39" +"SUM(P5:P20)" +"+P22*P21" +"SUM(N23:N26)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type_area'!G3" +"+D47+D46" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"+N11+L11-M11-K11" +"+P10+O11" +"SUM(B5:B35)" +"+summary!G5" +"+F39*F36" +"+F42+F36" +"+A42" +"+F36" +"+D49+D48" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!G4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+O4+M4-N4-L4" +"+Q4*P4" +"-283308+283308-283488" +"-1041253-80784" +"SUM(P4:P16)" +"+R21+R19" +"SUM(B4:B34)" +"+summary!G4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+G42-G43" +"+C37*summary!G4" +"+E37*summary!G3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C8-B8+E8-D8" +"+AE8-AD8" +"+N9*M9" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"+A45" +"+B39" +"+summary!G3" +"169958+2000" +"SUM(M9:M23)" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F44+F39" +"+AF42+AF39" +"+AR47*AR45" +"+A44" +"+F39*summary!G3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+D52/F45" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"3252482-3155382" +"+F100/B100" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!G3" +"+D46+D45" +"+C5-B5" +"SUM(B5:B35)" +"+summary!G5" +"+D37*D36" +"+D39+D38" +"+A39" +"+D36" +"+C5-B5" +"SUM(D5:D18)" +"+summary!G5" +"+D20*D19" +"+D23+D21" +"+A23" +"+A25" +"+D19" +"+D30+D29" +"+D25/D31" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+summary!G4" +"+F37*F35" +"+F38+F40" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!G3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"+C40" +"SUM(J11:J14)" +"SUM(B8:B17)" +"+summary!G5" +"+B19*B18" +"+C19+C5" +"+B30+B29" +"+summary!G4" +"+C32+C26" +"+A5" +"+A7" +"+B18" +"+B31" +"+B46" +"+H40+G40+F40" +"SUM(B43:B45)" +"+summary!G5" +"+C47+C40" +"+C54+C53+C48+C33+C20" +"SUM(I40:I54)" +"+DEFS!F49" +"+C61+C57" +"+I57+DEFS!K49" +"+C20" +"+F40" +"+C33" +"+G40" +"+C48" +"+H40" +"+C53" +"+I53" +"+DEFS!C40" +"+DEFS!I36" +"+DEFS!E40" +"+DEFS!J36" +"+DEFS!F45" +"+DEFS!K45" +"SUM(B72:B82)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!G5" +"+C37" +"+F36*E37" +"+C37*C36" +"+C39+E39+F45+F46+F47+F48" +"44144.84-58339.66" +"26521-24566" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C57" +"+Duke!I57" +"+F51+F49" +"+M51+K49" +"+K45" +"+F45" +"+K48" +"+F48" +"+K46" +"+F46" +"+K44" +"+F44" +"+I36" +"+C40" +"+J36" +"+E40" +"+Duke!I53:I53" +"+Duke!C53" +"+Duke!I54" +"+Duke!H40" +"+Duke!C48" +"+Duke!G40" +"+Duke!C33" +"+Duke!F40" +"+Duke!C20" +"+C81/B81" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!G4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!G4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!G4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+D23/D30" +"+E3-D3+C3-B3+G3-F3" +"+M10-L10" +"+N10*O10" +"1647210-1647210+1654290" +"1305497-1305497+1309597" +"1436775-1436775+1438269" +"SUM(N10:N15)" +"SUM(P9:P15)" +"+S32*R32" +"SUM(B3:B33)" +"+T33+T32" +"+H37+H34" +"+A37" +"+H34*'by type_area'!G4" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!G4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!G4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+D41+D39" +"+A41" +"+D39*summary!G4" +"+D48+D47" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!G4" +"+D13*D12" +"+D16+D14" +"+A16" +"+D12" +"+D23+D22" +"+D18/D24" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type_area'!G4" +"+D46+D45" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+I6+G6+E6+C6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+J38*J37" +"+J41+J39" +"+A41" +"+A43" +"+J37" +"+D49+D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!G4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+C6+E6+I6+K6+M6+O6-B6-D6-F6-H6-J6-L6-N6" +"SUM(B6:B36)" +"+summary!G4" +"+P38*P37" +"+P40+P39" +"+A40" +"+P37" +"+P41/D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"121241.56-58000" +"+N41+N39" +"+A41" +"42706-20422" +"+A43" +"+N37" +"+D49+D48" +"+C7-B7" +"SUM(B7:B37)" +"+summary!G3" +"+D39*D38" +"+D41+D40" +"+H42-H43" +"+A41" +"+D38" +"'[1]Main Data Input'!C8" +"NOW()" +"'[1]Main Data Input'!C7" +"ROUND(([1]Weekly_Transport_Plan!P10+[1]Weekly_Transport_Plan!P20+[1]Weekly_Transport_Plan!P27+[1]Weekly_Transport_Plan!P33+[1]Weekly_Transport_Plan!P40)/1000,3)" +"ROUND(([1]Weekly_Transport_Plan!N10+[1]Weekly_Transport_Plan!N20+[1]Weekly_Transport_Plan!N27+[1]Weekly_Transport_Plan!N33+[1]Weekly_Transport_Plan!N40)/1000,3)" +"D9-C9" +"((ROUND([1]Weekly_Transport_Plan!P46,3))/1000)-[1]SHarris_Mthly_Rpt_Plan!C9" +"((ROUND([1]Weekly_Transport_Plan!N46,3))/1000)-[1]SHarris_Mthly_Rpt_Plan!D9" +"ROUND((([1]Weekly_Transport_Plan!P50+[1]Weekly_Transport_Plan!P56+[1]Weekly_Transport_Plan!P62+[1]Weekly_Transport_Plan!P69)/1000),3)" +"ROUND((([1]Weekly_Transport_Plan!N50+[1]Weekly_Transport_Plan!N56+[1]Weekly_Transport_Plan!N62+[1]Weekly_Transport_Plan!N69)/1000),3)" +"ROUND([1]Weekly_Transport_Plan!P75/1000,3)-[1]SHarris_Mthly_Rpt_Plan!C13" +"ROUND([1]Weekly_Transport_Plan!N75/1000,3)-D13" +"ROUND(([1]Weekly_Transport_Plan!P78+[1]Weekly_Transport_Plan!P84)/1000,3)" +"ROUND(([1]Weekly_Transport_Plan!N78+[1]Weekly_Transport_Plan!N84)/1000,3)" +"ROUND([1]Weekly_Transport_Plan!P89/1000,3)-[1]SHarris_Mthly_Rpt_Plan!C17" +"ROUND([1]Weekly_Transport_Plan!N89/1000,3)-[1]SHarris_Mthly_Rpt_Plan!D17" +"'[1]Main Data Input'!C106/1000" +"SUM(C9:C21)" +"ROUND([1]Weekly_Fuel_Plan!M75/1000,3)-0.003" +"ROUND([1]Weekly_Fuel_Plan!G75/1000,3)" +"ROUND([1]Weekly_Fuel_Plan!M74/1000,3)" +"ROUND([1]Weekly_Fuel_Plan!G74/1000,3)" +"ROUND(([1]Weekly_Fuel_Plan!M72+[1]Weekly_Fuel_Plan!M73)/1000,3)" +"ROUND(([1]Weekly_Fuel_Plan!G72+[1]Weekly_Fuel_Plan!G73)/1000,3)" +"[1]Weekly_Fuel_Plan!Y35/1000" +"SUM(C27:C38)" +"SUM(D41-C41)" +"C24+C39+C41+C43" +"C51" +"SUM(C46:C54)" +"SUM(D46:D54)+0.001" +"SUM(C55:C64)" +"+williams!J35" +"+williams!A40" +"+Lonestar!F36" +"+Lonestar!A43" +"+'PG&E'!D35" +"+'PG&E'!A40" +"+SoCal!F35" +"+SoCal!A40" +"+PGETX!H35" +"+PGETX!E39" +"+'El Paso'!H36" +"+'El Paso'!A39" +"+'Red C'!F39" +"+'Red C'!A45" +"+Amoco!D37" +"+Amoco!A40" +"+Oasis!D36" +"+Oasis!A40" +"+Agave!D19" +"+Agave!A25" +"+Conoco!F35" +"+Conoco!A41" +"+NW!F36" +"+NW!B41" +"+transcol!D39" +"+transcol!A43" +"+Duke!B18+Duke!B31+Duke!B46+DEFS!C36+DEFS!E36" +"+Duke!A7" +"+mewborne!J39" +"+mewborne!A43" +"+'Amoco Abo'!F39" +"+'Amoco Abo'!A43" +"+NNG!D18" +"+NNG!A24" +"+PNM!D17" +"+PNM!A23" +"+NGPL!H34" +"+NGPL!A38" +"+Mojave!D35" +"+Mojave!A40" +"+EOG!J35" +"+EOG!A41" +"+KN_Westar!F37" +"+KN_Westar!A41" +"+Continental!F39" +"+Continental!A43" +"+CIG!D39" +"+Calpine!D37" +"+Calpine!A41" +"+EPFS!D37" +"+EPFS!A41" +"+SidR!D39" +"+SidR!A41" +"+'NS Steel'!D37" +"+'NS Steel'!A41" +"+'Citizens-Griffith'!D37" +"+'Citizens-Griffith'!A41" +"+Citizens!D14" +"+Citizens!A18" +"+PEPL!D37" +"+PEPL!A41" +"+MiVida_Rich!D39" +"+WTGmktg!J37" +"+WTGmktg!A43" +"+'WTG inc'!N37" +"+'WTG inc'!A43" +"+Dominion!D37" +"+Dominion!A41" +"+Devon!D37" +"+Devon!A41" +"+Amarillo!P37" +"+Amarillo!A41" +"+SWGasTrans!D37" +"+SWGasTrans!A41" +"+Stratland!D39" +"+Plains!N37" +"+burlington!D38" +"+burlington!A42" +"SUM(B5:B46)" +"+summary!G3" +"NOW()" +"+Calpine!D41" +"+B12/$G$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+SWGasTrans!D41" +"+B14/G4" +"+SWGasTrans!$D$48" +"+SWGasTrans!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B16)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+C21*G3" +"+williams!J40" +"+C21" +"+williams!A40" +"+burlington!D42" +"+B22/$G$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B20:B22)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+Duke!B83" +"+B30/$G$5" +"+DEFS!$I$36+DEFS!$J$36+DEFS!$K$45+DEFS!$K$46+DEFS!$K$47+DEFS!$K$48+Duke!I53+Duke!I54+Duke!F40+Duke!G40+Duke!H40" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+Oasis!D40" +"+B35/G5" +"+Oasis!D47" +"+Oasis!A40" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!D48" +"+MiVida_Rich!A41" +"+Dominion!D41" +"+Dominion!D48" +"+Dominion!A41" +"+WTGmktg!J43" +"+WTGmktg!D50" +"+WTGmktg!A43" +"+'WTG inc'!N43" +"+B40/G4" +"+'WTG inc'!D50" +"+'WTG inc'!A43" +"+Devon!D41" +"+Devon!D48" +"+Devon!A41" +"+crosstex!F41" +"+crosstex!D48" +"+crosstex!A41" +"+Amarillo!P41" +"+Amarillo!D48" +"+Amarillo!A41" +"+Stratland!$D$41" +"+Stratland!D48" +"+Stratland!A41" +"+Plains!$N$43" +"+Plains!D50" +"+Plains!A43" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$25" +"+Agave!D31" +"+Agave!A25" +"SUBTOTAL(9,B26:B48)" +"SUBTOTAL(9,B12:B48)" +"+summary!G3" +"+Mojave!D40" +"+B66*$I$5" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+B67*$G$4" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B66:B69)" +"+'Red C'!F45" +"+B73*G57" +"+'Red C'!D52" +"+'Red C'!A45" +"+Amoco!D40" +"+B74*$G$3" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"+NGPL!H38" +"+B80*$G$5" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+CIG!D42" +"+CIG!D49" +"+CIG!A42" +"+Lonestar!F43" +"+B83*G59" +"+Lonestar!D50" +"+Lonestar!A43" +"SUBTOTAL(9,B66:B83)" +"+C86+B51" +"+B86+C51" +"+'[3]1001'!$K$39" +"NOW()" +"+'[3]1001'!$M$39" +"+'[3]1001'!$E$39" +"+PNM!$D$23" +"+B8/$G$4" +"+PNM!A23" +"+Conoco!$F$41" +"+Conoco!A41" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+mewborne!$J$43" +"+mewborne!A43" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+Dominion!D41" +"+B13/$G$5" +"+Dominion!A41" +"+#REF!+#REF!+B41" +"+Agave!$D$25" +"+Agave!A25" +"+Amarillo!P41" +"+Amarillo!A41" +"+C16*$G$3" +"+'Red C'!$F$45" +"+'Red C'!A45" +"+EPFS!D41" +"+EPFS!A41" +"+C18*$G$5" +"+Lonestar!F43" +"+Lonestar!A43" +"+Stratland!$D$41" +"+Stratland!A41" +"+C20*$G$4" +"+PEPL!D41" +"+PEPL!A41" +"+Plains!$N$43" +"+Plains!A43" +"+NNG!$D$24" +"+NNG!A24" +"+NGPL!H38" +"+NGPL!A38" +"+PGETX!$H$39" +"+PGETX!E39" +"+Continental!F43" +"+Continental!A43" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+CIG!D42" +"+CIG!A42" +"+williams!J40" +"+williams!A40" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+Oasis!$D$40" +"+Oasis!A40" +"+SidR!D41" +"+SidR!A41" +"+'WTG inc'!N43" +"+'WTG inc'!A43" +"+transcol!$D$43" +"+transcol!A43" +"+'El Paso'!C39*summary!G4+'El Paso'!E39*summary!G3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+Devon!D41" +"+Devon!A41" +"+Amoco!D40" +"+Amoco!A40" +"+C37*$I$5" +"+Mojave!D40" +"+Mojave!A40" +"SUM(B8:B37)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!A41" +"+crosstex!F41" +"+crosstex!A41" +"+SoCal!F40" +"+SoCal!A40" +"+Duke!B83" +"+DEFS!A40" +"+NW!$F$41" +"+NW!B41" +"+WTGmktg!J43" +"+WTGmktg!A43" +"+burlington!D42" +"+B49/$G$3" +"+burlington!A42" +"+EOG!$J$41" +"+EOG!A41" +"+SWGasTrans!$D$41" +"+SWGasTrans!A41" +"+Calpine!D41" +"+Calpine!A41" +"SUM(B41:B52)" +"+B53+B38" +"775*2.11" +"44144.84-58339.66" +"SUM(B75:B94)" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O6-N6" +"+Q6*P6" +"SUM(P6:P12)" +"+N27" +"+[2]williams!$C$35+[2]williams!$E$35+[2]williams!$G$35+[2]williams!$I$35" +"+'[1]1001'!$K$39" +"SUM(P5:P20)" +"+P22*P21" +"SUM(N23:N26)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type_area'!G3" +"+D47+D46" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"+N11+L11-M11-K11" +"+P10+O11" +"SUM(B5:B35)" +"+summary!G5" +"+F39*F36" +"34680+26891" +"+F42+F36" +"+A42" +"+F36" +"+D49+D48" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!G4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+O4+M4-N4-L4" +"+Q4*P4" +"-283308+283308-283488" +"-1041253-80784" +"SUM(P4:P16)" +"+R21+R19" +"SUM(B4:B34)" +"+summary!G4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+G42-G43" +"+C37*summary!G4" +"+E37*summary!G3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C8-B8+E8-D8" +"+AE8-AD8" +"+N9*M9" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"+A45" +"+B39" +"+summary!G3" +"169958+2000" +"SUM(M9:M23)" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"30072+34117" +"+F44+F39" +"+AF42+AF39" +"+AR47*AR45" +"+A44" +"+F39*summary!G3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+D52/F45" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"3252482-3155382" +"+F100/B100" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C6-B6" +"SUM(B6:B36)" +"28749-30200" +"+D39+D37" +"+A39" +"+D37*'by type_area'!G3" +"+D46+D45" +"+C5-B5" +"SUM(B5:B35)" +"+summary!G5" +"+D37*D36" +"+D39+D38" +"+A39" +"+D36" +"+D40/D47" +"314276+31240" +"+C5-B5" +"218175+17249" +"4834+98" +"305190+29677" +"371015+39983" +"154284+14793" +"467865+48458" +"27670+2991" +"77877+8000" +"40448+3700" +"SUM(D5:D18)" +"+summary!G5" +"+D20*D19" +"+D23+D21" +"+A23" +"+A25" +"+D19" +"+D30+D29" +"+D25/D31" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+summary!G4" +"+F37*F35" +"+F38+F40" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"-35191+19052" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!G3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"1596-1610" +"205492-158037-32519" +"+C40" +"3352-3716" +"958-223" +"3990-3927" +"SUM(J11:J14)" +"286712-276510" +"SUM(B8:B17)" +"+summary!G5" +"+B19*B18" +"+C19+C5" +"+B30+B29" +"+summary!G4" +"+C32+C26" +"+A5" +"+A7" +"+B18" +"+B31" +"+B46" +"+H40+G40+F40" +"SUM(B43:B45)" +"+summary!G5" +"+C47+C40" +"+C54+C53+C48+C33+C20" +"SUM(I40:I54)" +"+DEFS!F49" +"+C61+C57" +"+I57+DEFS!K49" +"+C20" +"+F40" +"+C33" +"+G40" +"+C48" +"+H40" +"+C53" +"+I53" +"+DEFS!C40" +"+DEFS!I36" +"+DEFS!E40" +"+DEFS!J36" +"+DEFS!F45" +"+DEFS!K45" +"SUM(B72:B82)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!G5" +"+C37" +"+F36*E37" +"+C37*C36" +"+C39+E39+F45+F46+F47+F48" +"44144.84-58339.66" +"26521-24566" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C57" +"+Duke!I57" +"+F51+F49" +"+M51+K49" +"+K45" +"+F45" +"+K48" +"+F48" +"+K46" +"+F46" +"+K44" +"+F44" +"+I36" +"+C40" +"+J36" +"+E40" +"+Duke!I53:I53" +"+Duke!C53" +"+Duke!I54" +"+Duke!H40" +"+Duke!C48" +"+Duke!G40" +"+Duke!C33" +"+Duke!F40" +"+Duke!C20" +"+C81/B81" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!G4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"-494091-103344" +"+C6-B6" +"-329741-30689" +"SUM(D6:D17)" +"+summary!G4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D33+D32" +"-56064-5289" +"+C5-B5" +"-3914-211" +"-864939-50721" +"-23312-2308" +"SUM(D5:D16)" +"+summary!G4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+D23/D30" +"+E3-D3+C3-B3+G3-F3" +"+M10-L10" +"+N10*O10" +"1647210-1647210+1654290" +"1305497-1305497+1309597" +"1436775-1436775+1438269" +"SUM(N10:N15)" +"SUM(P9:P15)" +"+S32*R32" +"SUM(B3:B33)" +"+T33+T32" +"8222+127244-171166" +"+H37+H34" +"+A37" +"+H34*'by type_area'!G4" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!G4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!G4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+D41+D39" +"+A41" +"+D39*summary!G4" +"+D48+D47" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+D41/D47" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"-4619-297-218" +"-8446-547" +"SUM(D5:D11)" +"+summary!G4" +"+D13*D12" +"+D16+D14" +"+A16" +"+D12" +"+D23+D22" +"+D18/D24" +"+C6-B6" +"SUM(B6:B36)" +"-22463+19592" +"+D40+D37" +"+A40" +"+D37*'by type_area'!G4" +"+D46+D45" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+I6+G6+E6+C6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+J38*J37" +"+J41+J39" +"+A41" +"+A43" +"+J37" +"+D49+D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!G4" +"+F38*F37" +"14041.97-135014.45" +"+F40+F39" +"+A40" +"9179-44125" +"+F37" +"+C6+E6+I6+K6+M6+O6-B6-D6-F6-H6-J6-L6-N6" +"SUM(B6:B36)" +"+summary!G4" +"+P38*P37" +"+P40+P39" +"+A40" +"+P37" +"+P41/D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+D41/D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C7-B7" +"SUM(B7:B37)" +"+summary!G3" +"+D39*D38" +"+D41+D40" +"+H42-H43" +"+A41" +"+D38" +"+williams!J35" +"+williams!A40" +"+Lonestar!F36" +"+Lonestar!A43" +"+'PG&E'!D35" +"+'PG&E'!A40" +"+SoCal!F35" +"+SoCal!A40" +"+PGETX!H35" +"+PGETX!E39" +"+'El Paso'!H36" +"+'El Paso'!A39" +"+'Red C'!F39" +"+'Red C'!A45" +"+Amoco!D37" +"+Amoco!A40" +"+Oasis!D36" +"+Oasis!A40" +"+Agave!D19" +"+Agave!A25" +"+Conoco!F35" +"+Conoco!A41" +"+NW!F36" +"+NW!B41" +"+transcol!D39" +"+transcol!A43" +"+Duke!B18+Duke!B31+Duke!B46+DEFS!C36+DEFS!E36" +"+Duke!A7" +"+mewborne!J39" +"+mewborne!A43" +"+'Amoco Abo'!F39" +"+'Amoco Abo'!A43" +"+NNG!D18" +"+NNG!A24" +"+PNM!D17" +"+PNM!A23" +"+NGPL!H34" +"+NGPL!A38" +"+Mojave!D35" +"+Mojave!A40" +"+EOG!J35" +"+EOG!A41" +"+KN_Westar!F37" +"+KN_Westar!A41" +"+Continental!F39" +"+Continental!A43" +"+CIG!D39" +"+Calpine!D37" +"+Calpine!A41" +"+EPFS!D37" +"+EPFS!A41" +"+SidR!D39" +"+SidR!A41" +"+'NS Steel'!D37" +"+'NS Steel'!A41" +"+'Citizens-Griffith'!D37" +"+'Citizens-Griffith'!A41" +"+Citizens!D14" +"+Citizens!A18" +"+PEPL!D37" +"+PEPL!A41" +"+MiVida_Rich!D39" +"+WTGmktg!J37" +"+WTGmktg!A43" +"+'WTG inc'!N37" +"+'WTG inc'!A43" +"+Dominion!D37" +"+Dominion!A41" +"+Devon!D37" +"+Devon!A41" +"+Amarillo!P37" +"+Amarillo!A41" +"+SWGasTrans!D37" +"+SWGasTrans!A41" +"+Stratland!D39" +"+Plains!N37" +"+burlington!D38" +"+burlington!A42" +"736495+80308-817422" +"SUM(B5:B46)" +"+summary!G3" +"NOW()" +"+Calpine!D41" +"+B12/$G$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+SWGasTrans!D41" +"+B14/G4" +"+SWGasTrans!$D$48" +"+SWGasTrans!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B16)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+C21*G3" +"+williams!J40" +"+C21" +"+williams!A40" +"+burlington!D42" +"+B22/$G$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B20:B22)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+Duke!B83" +"+B30/$G$5" +"+DEFS!$I$36+DEFS!$J$36+DEFS!$K$45+DEFS!$K$46+DEFS!$K$47+DEFS!$K$48+Duke!I53+Duke!I54+Duke!F40+Duke!G40+Duke!H40" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+Oasis!D40" +"+B35/G5" +"+Oasis!D47" +"+Oasis!A40" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!D48" +"+MiVida_Rich!A41" +"+Dominion!D41" +"+Dominion!D48" +"+Dominion!A41" +"+WTGmktg!J43" +"+WTGmktg!D50" +"+WTGmktg!A43" +"+'WTG inc'!N43" +"+B40/G4" +"+'WTG inc'!D50" +"+'WTG inc'!A43" +"+Devon!D41" +"+Devon!D48" +"+Devon!A41" +"+crosstex!F41" +"+crosstex!D48" +"+crosstex!A41" +"+Amarillo!P41" +"+Amarillo!D48" +"+Amarillo!A41" +"+Stratland!$D$41" +"+Stratland!D48" +"+Stratland!A41" +"+Plains!$N$43" +"+Plains!D50" +"+Plains!A43" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$25" +"+Agave!D31" +"+Agave!A25" +"SUBTOTAL(9,B26:B48)" +"SUBTOTAL(9,B12:B48)" +"+summary!G3" +"+Mojave!D40" +"+B66*$I$5" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+B67*$G$4" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B66:B69)" +"+'Red C'!F45" +"+B73*G57" +"+'Red C'!D52" +"+'Red C'!A45" +"+Amoco!D40" +"+B74*$G$3" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"+NGPL!H38" +"+B80*$G$5" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+CIG!D42" +"+CIG!D49" +"+CIG!A42" +"+Lonestar!F43" +"+B83*G59" +"+Lonestar!D50" +"+Lonestar!A43" +"SUBTOTAL(9,B66:B83)" +"+C86+B51" +"+B86+C51" +"+'[3]1001'!$K$39" +"NOW()" +"+'[3]1001'!$M$39" +"+'[3]1001'!$E$39" +"+PNM!$D$23" +"+B8/$G$4" +"+PNM!A23" +"+Conoco!$F$41" +"+Conoco!A41" +"+mewborne!$J$43" +"+mewborne!A43" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+Dominion!D41" +"+B13/$G$5" +"+Dominion!A41" +"+#REF!+#REF!+B39" +"+EPFS!D41" +"+EPFS!A41" +"+Amarillo!P41" +"+Amarillo!A41" +"+Agave!$D$25" +"+Agave!A25" +"+C17*$G$5" +"+Lonestar!F43" +"+Lonestar!A43" +"+Oasis!$D$40" +"+Oasis!A40" +"+C19*$G$3" +"+'Red C'!$F$45" +"+'Red C'!A45" +"+williams!J40" +"+williams!A40" +"+Stratland!$D$41" +"+Stratland!A41" +"+Plains!$N$43" +"+Plains!A43" +"+Continental!F43" +"+Continental!A43" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+PGETX!$H$39" +"+PGETX!E39" +"+C26*$G$4" +"+CIG!D42" +"+CIG!A42" +"+NNG!$D$24" +"+NNG!A24" +"+NGPL!H38" +"+NGPL!A38" +"+'WTG inc'!N43" +"+'WTG inc'!A43" +"+PEPL!D41" +"+PEPL!A41" +"+Devon!D41" +"+Devon!A41" +"+transcol!$D$43" +"+transcol!A43" +"+Calpine!D41" +"+Calpine!A41" +"+SidR!D41" +"+SidR!A41" +"+C35*$I$5" +"+Mojave!D40" +"+Mojave!A40" +"SUM(B8:B35)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!A41" +"+SoCal!F40" +"+SoCal!A40" +"+crosstex!F41" +"+crosstex!A41" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+'El Paso'!C39*summary!G4+'El Paso'!E39*summary!G3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+EOG!$J$41" +"+EOG!A41" +"+NW!$F$41" +"+NW!B41" +"+Duke!B83" +"+DEFS!A40" +"+WTGmktg!J43" +"+WTGmktg!A43" +"+Amoco!D40" +"+Amoco!A40" +"+SWGasTrans!$D$41" +"+SWGasTrans!A41" +"+burlington!D42" +"+B52/$G$3" +"+burlington!A42" +"SUM(B39:B52)" +"+B53+B36" +"775*2.11" +"44144.84-58339.66" +"SUM(B75:B94)" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O6-N6" +"+Q6*P6" +"SUM(P6:P12)" +"+N27" +"+[2]williams!$C$35+[2]williams!$E$35+[2]williams!$G$35+[2]williams!$I$35" +"+'[1]1001'!$K$39" +"SUM(P5:P20)" +"+P22*P21" +"SUM(N23:N26)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type_area'!G3" +"+D47+D46" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"+N11+L11-M11-K11" +"+P10+O11" +"SUM(B5:B35)" +"+summary!G5" +"+F39*F36" +"34680+26891" +"+F42+F36" +"+A42" +"+F36" +"+D49+D48" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!G4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+O4+M4-N4-L4" +"+Q4*P4" +"-283308+283308-283488" +"-1041253-80784" +"SUM(P4:P16)" +"+R21+R19" +"SUM(B4:B34)" +"+summary!G4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+G42-G43" +"+C37*summary!G4" +"+E37*summary!G3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C8-B8+E8-D8" +"+AE8-AD8" +"+N9*M9" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"+A45" +"+B39" +"+summary!G3" +"169958+2000" +"SUM(M9:M23)" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"30072+34117" +"+F44+F39" +"+AF42+AF39" +"+AR47*AR45" +"+A44" +"+F39*summary!G3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+D52/F45" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"3252482-3155382" +"+F100/B100" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C6-B6" +"SUM(B6:B36)" +"28749-30200" +"+D39+D37" +"+A39" +"+D37*'by type_area'!G3" +"+D46+D45" +"+C5-B5" +"SUM(B5:B35)" +"+summary!G5" +"+D37*D36" +"+D39+D38" +"+A39" +"+D36" +"+D40/D47" +"+C5-B5" +"SUM(D5:D18)" +"+summary!G5" +"+D20*D19" +"+D23+D21" +"+A23" +"+A25" +"+D19" +"+D30+D29" +"+D25/D31" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+summary!G4" +"+F37*F35" +"+F38+F40" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"-35191+19052" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!G3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"2196-2237" +"313711-256692-31379" +"+C40" +"4612-4773" +"1318-299" +"5490-5561" +"SUM(J11:J14)" +"369228-182133-17721-30705-26486-25441-25527-26726" +"SUM(B8:B17)" +"+summary!G5" +"+B19*B18" +"+C19+C5" +"+B30+B29" +"+summary!G4" +"+C32+C26" +"+A5" +"+A7" +"+B18" +"+B31" +"+B46" +"+H40+G40+F40" +"SUM(B43:B45)" +"+summary!G5" +"+C47+C40" +"+C54+C53+C48+C33+C20" +"SUM(I40:I54)" +"+DEFS!F49" +"+C61+C57" +"+I57+DEFS!K49" +"+C20" +"+F40" +"+C33" +"+G40" +"+C48" +"+H40" +"+C53" +"+I53" +"+DEFS!C40" +"+DEFS!I36" +"+DEFS!E40" +"+DEFS!J36" +"+DEFS!F45" +"+DEFS!K45" +"SUM(B72:B82)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!G5" +"+C37" +"+F36*E37" +"+C37*C36" +"+C39+E39+F45+F46+F47+F48" +"44144.84-58339.66" +"26521-24566" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C57" +"+Duke!I57" +"+F51+F49" +"+M51+K49" +"+K45" +"+F45" +"+K48" +"+F48" +"+K46" +"+F46" +"+K44" +"+F44" +"+I36" +"+C40" +"+J36" +"+E40" +"+Duke!I53:I53" +"+Duke!C53" +"+Duke!I54" +"+Duke!H40" +"+Duke!C48" +"+Duke!G40" +"+Duke!C33" +"+Duke!F40" +"+Duke!C20" +"+C81/B81" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!G4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!G4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!G4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+D23/D30" +"+E3-D3+C3-B3+G3-F3" +"+M10-L10" +"+N10*O10" +"1647210-1647210+1654290" +"1305497-1305497+1309597" +"1436775-1436775+1438269" +"SUM(N10:N15)" +"SUM(P9:P15)" +"+I19+I18" +"+I20-106762" +"+J24-J20" +"+S32*R32" +"SUM(B3:B33)" +"-106762+8222+127244" +"+H37+H34" +"+A37" +"+H34*'by type_area'!G4" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!G4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!G4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+D41+D39" +"+A41" +"+D39*summary!G4" +"+D48+D47" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+D41/D47" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!G4" +"+D13*D12" +"+D16+D14" +"+A16" +"+D12" +"+D23+D22" +"+D18/D24" +"+C6-B6" +"SUM(B6:B36)" +"-22463+19592" +"+D40+D37" +"+A40" +"+D37*'by type_area'!G4" +"+D46+D45" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+I6+G6+E6+C6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+J38*J37" +"+J41+J39" +"+A41" +"+A43" +"+J37" +"+D49+D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!G4" +"+F38*F37" +"14041.97-135014.45" +"+F40+F39" +"+A40" +"9179-44125" +"+F37" +"+C6+E6+I6+K6+M6+O6-B6-D6-F6-H6-J6-L6-N6" +"SUM(B6:B36)" +"+summary!G4" +"+P38*P37" +"+P40+P39" +"+A40" +"+P37" +"+P41/D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+D41/D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C7-B7" +"SUM(B7:B37)" +"+summary!G3" +"+D39*D38" +"+D41+D40" +"+H42-H43" +"+A41" +"+D38" +"+Calpine!D37" +"+Calpine!A41" +"+'Citizens-Griffith'!D37" +"+'Citizens-Griffith'!A41" +"+SWGasTrans!D37" +"+SWGasTrans!A41" +"+'NS Steel'!D37" +"+'NS Steel'!A41" +"+Citizens!D14" +"+Citizens!A18" +"+Mojave!D35" +"+Mojave!A40" +"+SoCal!F35" +"+SoCal!A40" +"+'PG&E'!D35" +"+'PG&E'!A40" +"+'El Paso'!C37" +"+'El Paso'!A39" +"SUM(B6:B14)" +"+williams!J35" +"+williams!A40" +"+transcol!D39" +"+transcol!A43" +"+burlington!D38" +"+burlington!A42" +"+'Red C'!F39" +"+'Red C'!A45" +"+Amoco!D37" +"+Amoco!A40" +"+NW!F36" +"+NW!B41" +"+'El Paso'!E37" +"+'El Paso'!A39" +"SUM(B18:B20)" +"+NNG!D18" +"+NNG!A24" +"+Conoco!F35" +"+Conoco!A41" +"+'Amoco Abo'!F39" +"+'Amoco Abo'!A43" +"+KN_Westar!F37" +"+KN_Westar!A41" +"+Duke!B18+Duke!B31+Duke!B46+DEFS!C36+DEFS!E36" +"+Duke!A7" +"+mewborne!J39" +"+mewborne!A43" +"+PGETX!H35" +"+PGETX!E39" +"+PNM!D17" +"+PNM!A23" +"+EOG!J35" +"+EOG!A41" +"+Oasis!D36" +"+Oasis!A40" +"+SidR!D39" +"+SidR!A41" +"+MiVida_Rich!D39" +"+Dominion!D37" +"+Dominion!A41" +"+WTGmktg!J37" +"+WTGmktg!A43" +"+'WTG inc'!N37" +"+'WTG inc'!A43" +"+Devon!D37" +"+Devon!A41" +"+crosstex!F37" +"+crosstex!A41" +"+Amarillo!P37" +"+Amarillo!A41" +"+Stratland!D39" +"+Plains!N37" +"+Continental!F39" +"+Continental!A43" +"+EPFS!D37" +"+EPFS!A41" +"+Agave!D19" +"+Agave!A25" +"+NGPL!H34" +"+NGPL!A38" +"+PEPL!D37" +"+PEPL!A41" +"+CIG!D39" +"+Lonestar!F36" +"+Lonestar!A43" +"1015175-1014557" +"+C20" +"SUM(B28:B55)" +"+B56+B25+B15" +"+summary!G3" +"NOW()" +"+Calpine!D41" +"+B12/$G$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+SWGasTrans!D41" +"+B14/G4" +"+SWGasTrans!$D$48" +"+SWGasTrans!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B16)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+C21*G3" +"+williams!J40" +"+C21" +"+williams!A40" +"+burlington!D42" +"+B22/$G$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B20:B22)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+Duke!B83" +"+B30/$G$5" +"+DEFS!$I$36+DEFS!$J$36+DEFS!$K$45+DEFS!$K$46+DEFS!$K$47+DEFS!$K$48+Duke!I53+Duke!I54+Duke!F40+Duke!G40+Duke!H40" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+Oasis!D40" +"+B35/G5" +"+Oasis!D47" +"+Oasis!A40" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!D48" +"+MiVida_Rich!A41" +"+Dominion!D41" +"+Dominion!D48" +"+Dominion!A41" +"+WTGmktg!J43" +"+WTGmktg!D50" +"+WTGmktg!A43" +"+'WTG inc'!N43" +"+B40/G4" +"+'WTG inc'!D50" +"+'WTG inc'!A43" +"+Devon!D41" +"+Devon!D48" +"+Devon!A41" +"+crosstex!F41" +"+crosstex!D48" +"+crosstex!A41" +"+Amarillo!P41" +"+Amarillo!D48" +"+Amarillo!A41" +"+Stratland!$D$41" +"+Stratland!D48" +"+Stratland!A41" +"+Plains!$N$43" +"+Plains!D50" +"+Plains!A43" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$25" +"+Agave!D31" +"+Agave!A25" +"SUBTOTAL(9,B26:B48)" +"SUBTOTAL(9,B12:B48)" +"+summary!G3" +"+Mojave!D40" +"+B66*$I$5" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+B67*$G$4" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B66:B69)" +"+'Red C'!F45" +"+B73*G57" +"+'Red C'!D52" +"+'Red C'!A45" +"+Amoco!D40" +"+B74*$G$3" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"+NGPL!H38" +"+B80*$G$5" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+CIG!D42" +"+CIG!D49" +"+CIG!A42" +"+Lonestar!F43" +"+B83*G59" +"+Lonestar!D50" +"+Lonestar!A43" +"SUBTOTAL(9,B66:B83)" +"+C86+B51" +"+B86+C51" +"+'[3]1001'!$K$39" +"NOW()" +"+'[3]1001'!$M$39" +"+'[3]1001'!$E$39" +"+PNM!$D$23" +"+B8/$G$4" +"+PNM!A23" +"+Conoco!$F$41" +"+Conoco!A41" +"+mewborne!$J$43" +"+mewborne!A43" +"+C11*$G$3" +"+williams!J40" +"+williams!A40" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+#REF!+#REF!+B39" +"+Dominion!D41" +"+B14/$G$5" +"+Dominion!A41" +"+EPFS!D41" +"+EPFS!A41" +"+Amarillo!P41" +"+Amarillo!A41" +"+'Red C'!$F$45" +"+'Red C'!A45" +"+C18*$G$5" +"+Lonestar!F43" +"+Lonestar!A43" +"+Oasis!$D$40" +"+Oasis!A40" +"+Agave!$D$25" +"+Agave!A25" +"+Continental!F43" +"+Continental!A43" +"+Stratland!$D$41" +"+Stratland!A41" +"+Plains!$N$43" +"+Plains!A43" +"+PGETX!$H$39" +"+PGETX!E39" +"+C25*$G$4" +"+CIG!D42" +"+CIG!A42" +"+transcol!$D$43" +"+transcol!A43" +"+NNG!$D$24" +"+NNG!A24" +"+burlington!D42" +"+B28/$G$3" +"+burlington!A42" +"+Amoco!D40" +"+Amoco!A40" +"+'WTG inc'!N43" +"+'WTG inc'!A43" +"+PEPL!D41" +"+PEPL!A41" +"+Duke!B83" +"+DEFS!A40" +"+Devon!D41" +"+Devon!A41" +"+SidR!D41" +"+SidR!A41" +"+C35*$I$5" +"+Mojave!D40" +"+Mojave!A40" +"SUM(B8:B35)" +"+Citizens!D18" +"+Citizens!A18" +"+SoCal!F40" +"+SoCal!A40" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!A41" +"+'El Paso'!C39*summary!G4+'El Paso'!E39*summary!G3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+crosstex!F41" +"+crosstex!A41" +"+NGPL!H38" +"+NGPL!A38" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+EOG!$J$41" +"+EOG!A41" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+WTGmktg!J43" +"+WTGmktg!A43" +"+NW!$F$41" +"+NW!B41" +"+SWGasTrans!$D$41" +"+SWGasTrans!A41" +"+Calpine!D41" +"+Calpine!A41" +"SUM(B39:B52)" +"+B53+B36" +"775*2.11" +"44144.84-58339.66" +"SUM(B75:B94)" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O6-N6" +"+Q6*P6" +"SUM(P6:P12)" +"+N27" +"+[2]williams!$C$35+[2]williams!$E$35+[2]williams!$G$35+[2]williams!$I$35" +"+'[1]1001'!$K$39" +"SUM(P5:P20)" +"+P22*P21" +"SUM(N23:N26)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type_area'!G3" +"+D47+D46" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"+N11+L11-M11-K11" +"+P10+O11" +"SUM(B5:B35)" +"+summary!G5" +"+F39*F36" +"34680+26891" +"+F42+F36" +"+A42" +"+F36" +"+D49+D48" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!G4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+O4+M4-N4-L4" +"+Q4*P4" +"-283308+283308-283488" +"-1041253-80784" +"SUM(P4:P16)" +"+R21+R19" +"SUM(B4:B34)" +"+summary!G4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+G42-G43" +"+C37*summary!G4" +"+E37*summary!G3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C8-B8+E8-D8" +"+AE8-AD8" +"+N9*M9" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"+A45" +"+B39" +"+summary!G3" +"169958+2000" +"SUM(M9:M23)" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"30072+34117" +"+F44+F39" +"+AF42+AF39" +"+AR47*AR45" +"+A44" +"+F39*summary!G3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+D52/F45" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"3252482-3155382" +"+F100/B100" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C6-B6" +"SUM(B6:B36)" +"28749-30200" +"+D39+D37" +"+A39" +"+D37*'by type_area'!G3" +"+D46+D45" +"+C5-B5" +"SUM(B5:B35)" +"+summary!G5" +"+D37*D36" +"+D39+D38" +"+A39" +"+D36" +"+D40/D47" +"+C5-B5" +"SUM(D5:D18)" +"+summary!G5" +"+D20*D19" +"+D23+D21" +"+A23" +"+A25" +"+D19" +"+D30+D29" +"+D25/D31" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+summary!G4" +"+F37*F35" +"+F38+F40" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"-35191+19052" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!G3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"3196-2856-230-192" +"404264-305066-16918-20925-15496-21267" +"+C40" +"6712-6608-589-581" +"1918-344" +"7990-7157-423-577" +"SUM(J11:J14)" +"626039-17721-30705-26486-25441-25527-26726-51134-50401-47830-53210-51605-182133" +"SUM(B8:B17)" +"+summary!G5" +"+B19*B18" +"+C19+C5" +"+B30+B29" +"+summary!G4" +"+C32+C26" +"+A5" +"+A7" +"+B18" +"+B31" +"+B46" +"+H40+G40+F40" +"SUM(B43:B45)" +"+summary!G5" +"+C47+C40" +"+C54+C53+C48+C33+C20" +"SUM(I40:I54)" +"+DEFS!F49" +"+C61+C57" +"+I57+DEFS!K49" +"+C20" +"+F40" +"+C33" +"+G40" +"+C48" +"+H40" +"+C53" +"+I53" +"+DEFS!C40" +"+DEFS!I36" +"+DEFS!E40" +"+DEFS!J36" +"+DEFS!F45" +"+DEFS!K45" +"SUM(B72:B82)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!G5" +"+C37" +"+F36*E37" +"+C37*C36" +"+C39+E39+F45+F46+F47+F48" +"44144.84-58339.66" +"26521-24566" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C57" +"+Duke!I57" +"+F51+F49" +"+M51+K49" +"+K45" +"+F45" +"+K48" +"+F48" +"+K46" +"+F46" +"+K44" +"+F44" +"+I36" +"+C40" +"+J36" +"+E40" +"+Duke!I53:I53" +"+Duke!C53" +"+Duke!I54" +"+Duke!H40" +"+Duke!C48" +"+Duke!G40" +"+Duke!C33" +"+Duke!F40" +"+Duke!C20" +"+C81/B81" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!G4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!G4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!G4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+D23/D30" +"+E3-D3+C3-B3+G3-F3" +"+M10-L10" +"+N10*O10" +"1647210-1647210+1654290" +"1305497-1305497+1309597" +"1436775-1436775+1438269" +"SUM(N10:N15)" +"SUM(P9:P15)" +"+I19+I18" +"+I20-106762" +"+J24-J20" +"+S32*R32" +"SUM(B3:B33)" +"-106762+8222+127244" +"+H37+H34" +"+A37" +"+H34*'by type_area'!G4" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!G4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!G4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+D41+D39" +"+A41" +"+D39*summary!G4" +"+D48+D47" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+D41/D47" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+D41/D48" +"+C5-B5" +"SUM(D5:D11)" +"+summary!G4" +"+D13*D12" +"+D16+D14" +"+A16" +"+D12" +"+D23+D22" +"+D18/D24" +"+C6-B6" +"SUM(B6:B36)" +"-22463+19592" +"+D40+D37" +"+A40" +"+D37*'by type_area'!G4" +"+D46+D45" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+I6+G6+E6+C6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+J38*J37" +"+J41+J39" +"+A41" +"+A43" +"+J37" +"+D49+D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!G4" +"+F38*F37" +"14041.97-135014.45" +"+F40+F39" +"+A40" +"9179-44125" +"+F37" +"+C6+E6+I6+K6+M6+O6-B6-D6-F6-H6-J6-L6-N6" +"SUM(B6:B36)" +"+summary!G4" +"+P38*P37" +"+P40+P39" +"+A40" +"+P37" +"+P41/D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+D41/D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C7-B7" +"SUM(B7:B37)" +"+summary!G3" +"+D39*D38" +"+D41+D40" +"+H42-H43" +"+A41" +"+D38" +"'[1]Main Data Input'!C8" +"NOW()" +"'[1]Main Data Input'!C7" +"ROUND(([1]Weekly_Transport_Plan!P10+[1]Weekly_Transport_Plan!P20+[1]Weekly_Transport_Plan!P27+[1]Weekly_Transport_Plan!P33+[1]Weekly_Transport_Plan!P40)/1000,3)" +"ROUND(([1]Weekly_Transport_Plan!N10+[1]Weekly_Transport_Plan!N20+[1]Weekly_Transport_Plan!N27+[1]Weekly_Transport_Plan!N33+[1]Weekly_Transport_Plan!N40)/1000,3)" +"D9-C9" +"((ROUND([1]Weekly_Transport_Plan!P46,3))/1000)-[1]SHarris_Mthly_Rpt_Plan!C9" +"((ROUND([1]Weekly_Transport_Plan!N46,3))/1000)-[1]SHarris_Mthly_Rpt_Plan!D9" +"ROUND((([1]Weekly_Transport_Plan!P50+[1]Weekly_Transport_Plan!P56+[1]Weekly_Transport_Plan!P62+[1]Weekly_Transport_Plan!P69)/1000),3)" +"ROUND((([1]Weekly_Transport_Plan!N50+[1]Weekly_Transport_Plan!N56+[1]Weekly_Transport_Plan!N62+[1]Weekly_Transport_Plan!N69)/1000),3)" +"ROUND([1]Weekly_Transport_Plan!P75/1000,3)-[1]SHarris_Mthly_Rpt_Plan!C13" +"ROUND([1]Weekly_Transport_Plan!N75/1000,3)-D13" +"ROUND(([1]Weekly_Transport_Plan!P78+[1]Weekly_Transport_Plan!P84)/1000,3)" +"ROUND(([1]Weekly_Transport_Plan!N78+[1]Weekly_Transport_Plan!N84)/1000,3)" +"ROUND([1]Weekly_Transport_Plan!P89/1000,3)-[1]SHarris_Mthly_Rpt_Plan!C17" +"ROUND([1]Weekly_Transport_Plan!N89/1000,3)-[1]SHarris_Mthly_Rpt_Plan!D17" +"'[1]Main Data Input'!C106/1000" +"SUM(C9:C21)" +"ROUND([1]Weekly_Fuel_Plan!M75/1000,3)-0.003" +"ROUND([1]Weekly_Fuel_Plan!G75/1000,3)" +"ROUND([1]Weekly_Fuel_Plan!M74/1000,3)" +"ROUND([1]Weekly_Fuel_Plan!G74/1000,3)" +"ROUND(([1]Weekly_Fuel_Plan!M72+[1]Weekly_Fuel_Plan!M73)/1000,3)" +"ROUND(([1]Weekly_Fuel_Plan!G72+[1]Weekly_Fuel_Plan!G73)/1000,3)" +"[1]Weekly_Fuel_Plan!Y35/1000" +"SUM(C27:C38)" +"SUM(D41-C41)" +"C24+C39+C41+C43" +"C51" +"SUM(C46:C54)" +"SUM(D46:D54)+0.001" +"SUM(C55:C64)" +"0.3385+0.0243+0.0021+0.007" +"+summary!G3" +"NOW()" +"+Calpine!D41" +"+B12/$G$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+SWGasTrans!D41" +"+B14/G4" +"+SWGasTrans!$D$48" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B16)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+C21*G3" +"+williams!J40" +"+C21" +"+williams!A40" +"+burlington!D42" +"+B22/$G$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B20:B22)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+summary!B9" +"+B30/$G$5" +"+Duke!$G$40+Duke!$H$40+Duke!$I$53+Duke!$I$54" +"+Duke!A42" +"+summary!B8" +"+Duke!$F$40" +"+Duke!A7" +"+summary!B40" +"+DEFS!$I$36+DEFS!$J$36+DEFS!$K$45+DEFS!$K$46+DEFS!$K$47+DEFS!$K$48" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+Oasis!D40" +"+B37/G5" +"+Oasis!D47" +"+Oasis!A40" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+summary!$B$43" +"+summary!$C$43" +"+MiVida_Rich!D48" +"+MiVida_Rich!A41" +"+Dominion!D41" +"+Dominion!D48" +"+Dominion!A41" +"+WTGmktg!J43" +"+WTGmktg!D50" +"+WTGmktg!A43" +"+'WTG inc'!N43" +"+B42/G4" +"+'WTG inc'!D50" +"+'WTG inc'!A43" +"+Devon!D41" +"+Devon!D48" +"+Devon!A41" +"+crosstex!F41" +"+crosstex!D48" +"+crosstex!A41" +"+Amarillo!P41" +"+Amarillo!D48" +"+Amarillo!A41" +"+Stratland!$D$41" +"+Stratland!D48" +"+Stratland!A41" +"+Plains!$N$43" +"+Plains!D50" +"+Plains!A43" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B26:B50)" +"SUBTOTAL(9,B12:B50)" +"+G3" +"+Mojave!D40" +"+B68*$G$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B68:B71)" +"+'Red C'!F45" +"+B75*G59" +"+'Red C'!D52" +"+'Red C'!A45" +"+Amoco!D40" +"+B76*$G$3" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"+NGPL!F38" +"+B82*$G$5" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+CIG!D42" +"+CIG!D49" +"+CIG!A42" +"+Lonestar!F43" +"+B85*G61" +"+Lonestar!D50" +"+Lonestar!A43" +"SUBTOTAL(9,B68:B85)" +"+C88+B53" +"+B88+C53" +"+A129*A128" +"+'[3]1001'!$K$39" +"NOW()" +"+'[3]1001'!$M$39" +"+'[3]1001'!$E$39" +"+Duke!$C$20" +"+B8/$G$5" +"+Duke!A7" +"+Duke!$C$54+Duke!$C$53+Duke!$C$48+Duke!$C$33" +"+DEFS!A40" +"+PNM!$D$23" +"+B10/$G$4" +"+PNM!A23" +"+Conoco!$F$41" +"+Conoco!A41" +"+C12*$G$4" +"+Mojave!D40" +"+Mojave!A40" +"+mewborne!$J$43" +"+mewborne!A43" +"+C14*$G$5" +"+NGPL!F38" +"+NGPL!A38" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+B8+B9+B40" +"+Dominion!D41" +"+Dominion!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+SoCal!F40" +"+SoCal!A40" +"+Devon!D41" +"+Devon!A41" +"+Calpine!D41" +"+Calpine!A41" +"+Plains!$N$43" +"+Plains!A43" +"+Amarillo!P41" +"+Amarillo!A41" +"+Lonestar!F43" +"+Lonestar!A43" +"+EPFS!D41" +"+EPFS!A41" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+EOG!$J$41" +"+EOG!A41" +"+C27*$G$3" +"+williams!J40" +"+williams!A40" +"SUM(O22:O27)" +"+'Red C'!$F$45" +"+'Red C'!A45" +"+O28" +"+Stratland!$D$41" +"+EOG!A47" +"+CIG!D42" +"+CIG!A42" +"+'WTG inc'!N43" +"+'WTG inc'!A43" +"+Continental!F43" +"+Continental!A43" +"+NNG!$D$24" +"+NNG!A24" +"+transcol!$D$43" +"+transcol!A43" +"+Amoco!D40" +"+Amoco!A40" +"+SidR!D41" +"+SidR!A41" +"SUM(B8:B36)" +"+DEFS!$C$40+DEFS!$E$40+DEFS!$F$44+DEFS!$F$45+DEFS!$F$46+DEFS!$F$47+DEFS!$F$48" +"+DEFS!A40" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!A41" +"+Agave!$D$24" +"+Agave!A24" +"+crosstex!F41" +"+crosstex!A41" +"+PGETX!$H$39" +"+PGETX!E39" +"135710*1.98" +"+PEPL!D41" +"+PEPL!A41" +"+Oasis!$D$40" +"+Oasis!A40" +"+WTGmktg!J43" +"+WTGmktg!A43" +"+NW!$F$41" +"+NW!B41" +"+SWGasTrans!$D$41" +"+SWGasTrans!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+'El Paso'!C39*summary!G4+'El Paso'!E39*summary!G3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+burlington!D42" +"+B54/$G$3" +"+burlington!A42" +"SUM(B40:B54)" +"+B55+B37" +"775*2.25" +"44144.84-58339.66" +"1974.11-1974.11" +"SUM(B107:B140)" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O6-N6" +"+Q6*P6" +"SUM(P6:P12)" +"+N27" +"+[2]williams!$C$35+[2]williams!$E$35+[2]williams!$G$35+[2]williams!$I$35" +"+'[1]1001'!$K$39" +"SUM(P5:P20)" +"+P22*P21" +"SUM(N23:N26)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type_area'!G3" +"+D47+D46" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+summary!G5" +"+F39*F36" +"+F40+F42" +"+A42" +"+F36" +"+D49+D48" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!G4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+O4+M4-N4-L4" +"+Q4*P4" +"-283308+283308-283488" +"-1041253-80784" +"SUM(P4:P16)" +"+R21+R19" +"SUM(B4:B34)" +"+summary!G4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+G42-G43" +"+C37*summary!G4" +"+E37*summary!G3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C8-B8+E8-D8" +"+AE8-AD8" +"+N9*M9" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"+A45" +"+B39" +"+summary!G3" +"169958+2000" +"SUM(M9:M23)" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F44+F39" +"+AF42+AF39" +"+AR47*AR45" +"+A44" +"+F39*summary!G3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"3252482-3155382" +"+F100/B100" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!G3" +"+D46+D45" +"+H46*H45" +"+H47-H48" +"+C5-B5" +"SUM(B5:B35)" +"+summary!G5" +"+D37*D36" +"+D39+D38" +"+A39" +"+D36" +"503386+31805" +"+C5-B5" +"199220+9658" +"414869+25321" +"489285+38180" +"818272+52570" +"43375+3926" +"122220+6700" +"89821+5381" +"SUM(D5:D17)" +"+summary!G5" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+summary!G4" +"+F37*F35" +"+F38+F40" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!G3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"3910-3553-228" +"253793-238041-17043" +"+C40" +"6800-8961" +"3060-1791" +"6800-1365-210" +"SUM(J11:J14)" +"951324-875703-59041" +"SUM(B8:B17)" +"+summary!G5" +"+B19*B18" +"+C19+C5" +"+B30+B29" +"+summary!G4" +"+C32+C26" +"+A5" +"+A7" +"+B18" +"+B31" +"+B46" +"+H40+G40+F40" +"SUM(B43:B45)" +"+summary!G5" +"+C47+C40" +"+C54+C53+C48+C33+C20" +"SUM(I40:I54)" +"+DEFS!F49" +"+C61+C57" +"+I57+DEFS!K49" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!G5" +"+C37" +"+F36*E37" +"+C37*C36" +"+C39+E39+F45+F46+F47+F48" +"44144.84-58339.66" +"26521-24566" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C57" +"+Duke!I57" +"+F51+F49" +"+M51+K49" +"+K45" +"+F45" +"+K48" +"+F48" +"+K46" +"+F46" +"+K44" +"+F44" +"+I36" +"+C40" +"+J36" +"+E40" +"+Duke!I53:I53" +"+Duke!C53" +"+Duke!I54" +"+Duke!H40" +"+Duke!C48" +"+Duke!G40" +"+Duke!C33" +"+Duke!F40" +"+Duke!C20" +"+C81/B81" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!G4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!G4" +"+D19*D18" +"+D22+D20" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!G4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"+K10-J10" +"+L10*M10" +"1647210-1647210+1654290" +"1305497-1305497+1309597" +"1436775-1436775+1438269" +"SUM(L10:L15)" +"SUM(N9:N15)" +"+Q32*P32" +"SUM(B3:B33)" +"+R33+R32" +"8222+107019" +"+F37+F34" +"+A37" +"+F34*'by type_area'!G4" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!G4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+G6+H6+I6" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!G4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+F41/2.01" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+D41+D39" +"+A41" +"+D39*summary!G4" +"+D48+D47" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!G4" +"+D13*D12" +"+D16+D14" +"+A16" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type_area'!G4" +"+D46+D45" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+I6+G6+E6+C6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+J38*J37" +"+J41+J39" +"+A41" +"+A43" +"+J37" +"+D49+D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!G4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+C6+E6+I6+K6+M6+O6-B6-D6-F6-H6-J6-L6-N6" +"SUM(B6:B36)" +"+summary!G4" +"+P38*P37" +"+P40+P39" +"+A40" +"+P37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C7-B7" +"SUM(B7:B37)" +"+summary!G3" +"+D39*D38" +"+D41+D40" +"+H42-H43" +"+A41" +"+D38" +"G8*H8" +"SUM(G8:G32)" +"SUM(I8:I33)" +"B5+C5" +"SUM(D5:X5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"SUM(D6:T6)" +"AA5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"+B5+1" +"SUM(Y5:Y6)" +"SUM(Y12)" +"SUM(E5:E19)" +"SUM(E42,J42)" +"SUM(E20,J20,O20:P20,T20,Y7,Y13,Y20,E42,J42)" +"SUM(E29:E41)" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"C7*11" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"+summary!G3" +"NOW()" +"+Calpine!D41" +"+B12/$G$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+SWGasTrans!D41" +"+B14/G4" +"+SWGasTrans!$D$48" +"+SWGasTrans!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B16)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+C21*G3" +"+williams!J40" +"+C21" +"+williams!A40" +"+burlington!D42" +"+B22/$G$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B20:B22)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+summary!B9" +"+B30/$G$5" +"+Duke!$G$40+Duke!$H$40+Duke!$I$53+Duke!$I$54" +"+Duke!A42" +"+summary!B8" +"+Duke!$F$40" +"+Duke!A7" +"+summary!B41" +"+DEFS!$I$36+DEFS!$J$36+DEFS!$K$45+DEFS!$K$46+DEFS!$K$47+DEFS!$K$48" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+Oasis!D40" +"+B37/G5" +"+Oasis!D47" +"+Oasis!A40" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+summary!$B$44" +"+summary!$C$44" +"+MiVida_Rich!D48" +"+MiVida_Rich!A41" +"+Dominion!D41" +"+Dominion!D48" +"+Dominion!A41" +"+WTGmktg!J43" +"+WTGmktg!D50" +"+WTGmktg!A43" +"+'WTG inc'!N43" +"+B42/G4" +"+'WTG inc'!D50" +"+'WTG inc'!A43" +"+Devon!D41" +"+Devon!D48" +"+Devon!A41" +"+crosstex!F41" +"+crosstex!D48" +"+crosstex!A41" +"+Amarillo!P41" +"+Amarillo!D48" +"+Amarillo!A41" +"+Stratland!$D$41" +"+Stratland!D48" +"+Stratland!A41" +"+Plains!$N$43" +"+Plains!D50" +"+Plains!A43" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B26:B50)" +"SUBTOTAL(9,B12:B50)" +"+G3" +"+Mojave!D40" +"+B68*$G$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B68:B71)" +"+'Red C'!F45" +"+B75*G59" +"+'Red C'!D52" +"+'Red C'!A45" +"+Amoco!D40" +"+B76*$G$3" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"+NGPL!F38" +"+B82*$G$5" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+CIG!D42" +"+CIG!D49" +"+CIG!A42" +"+Lonestar!F43" +"+B85*G61" +"+Lonestar!D50" +"+Lonestar!A43" +"SUBTOTAL(9,B68:B85)" +"+C88+B53" +"+B88+C53" +"+A129*A128" +"+'[3]1001'!$K$39" +"NOW()" +"+'[3]1001'!$M$39" +"+'[3]1001'!$E$39" +"+Duke!$C$20" +"+B8/$G$5" +"+Duke!A7" +"+Duke!$C$54+Duke!$C$53+Duke!$C$48+Duke!$C$33" +"+DEFS!A40" +"+PNM!$D$23" +"+B10/$G$4" +"+PNM!A23" +"+Conoco!$F$41" +"+Conoco!A41" +"+C12*$G$4" +"+Mojave!D40" +"+Mojave!A40" +"+mewborne!$J$43" +"+mewborne!A43" +"+C14*$G$5" +"+NGPL!F38" +"+NGPL!A38" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+B8+B9+B41" +"+Dominion!D41" +"+Dominion!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+Devon!D41" +"+Devon!A41" +"+SoCal!F40" +"+SoCal!A40" +"+Plains!$N$43" +"+Plains!A43" +"+Amarillo!P41" +"+Amarillo!A41" +"+EPFS!D41" +"+EPFS!A41" +"+C23*$G$3" +"+williams!J40" +"+williams!A40" +"+Lonestar!F43" +"+Lonestar!A43" +"+Continental!F43" +"+Continental!A43" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+EOG!$J$41" +"+EOG!A41" +"SUM(O22:O27)" +"+'Red C'!$F$45" +"+'Red C'!A45" +"+O28" +"+Calpine!D41" +"+Calpine!A41" +"+Stratland!$D$41" +"+EOG!A47" +"+CIG!D42" +"+CIG!A42" +"+'WTG inc'!N43" +"+'WTG inc'!A43" +"+SidR!D41" +"+SidR!A41" +"+NNG!$D$24" +"+NNG!A24" +"+'El Paso'!C39*summary!G4+'El Paso'!E39*summary!G3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+Amoco!D40" +"+Amoco!A40" +"+transcol!$D$43" +"+transcol!A43" +"SUM(B8:B37)" +"+DEFS!$C$40+DEFS!$E$40+DEFS!$F$44+DEFS!$F$45+DEFS!$F$46+DEFS!$F$47+DEFS!$F$48" +"+DEFS!A40" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!A41" +"+Agave!$D$24" +"+Agave!A24" +"+crosstex!F41" +"+crosstex!A41" +"+NW!$F$41" +"+NW!B41" +"135710*1.98" +"+PEPL!D41" +"+PEPL!A41" +"+WTGmktg!J43" +"+WTGmktg!A43" +"+PGETX!$H$39" +"+PGETX!E39" +"+SWGasTrans!$D$41" +"+SWGasTrans!A41" +"+burlington!D42" +"+B52/$G$3" +"+burlington!A42" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+Oasis!$D$40" +"+Oasis!A40" +"SUM(B41:B54)" +"+B55+B38" +"+G57*2.15" +"775*2.25" +"44144.84-58339.66" +"1974.11-1974.11" +"SUM(B107:B140)" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O6-N6" +"+Q6*P6" +"SUM(P6:P12)" +"+N27" +"+[2]williams!$C$35+[2]williams!$E$35+[2]williams!$G$35+[2]williams!$I$35" +"+'[1]1001'!$K$39" +"SUM(P5:P20)" +"+P22*P21" +"SUM(N23:N26)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type_area'!G3" +"+D47+D46" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+summary!G5" +"+F39*F36" +"+F40+F42" +"+A42" +"+F36" +"+D49+D48" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!G4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+O4+M4-N4-L4" +"+Q4*P4" +"-283308+283308-283488" +"-1041253-80784" +"SUM(P4:P16)" +"+R21+R19" +"SUM(B4:B34)" +"+summary!G4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+G42-G43" +"+C37*summary!G4" +"+E37*summary!G3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C8-B8+E8-D8" +"+AE8-AD8" +"+N9*M9" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"+A45" +"+B39" +"+summary!G3" +"169958+2000" +"SUM(M9:M23)" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F44+F39" +"+AF42+AF39" +"+AR47*AR45" +"+A44" +"+F39*summary!G3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"3252482-3155382" +"+F100/B100" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!G3" +"+D46+D45" +"+H46*H45" +"+H47-H48" +"+C5-B5" +"SUM(B5:B35)" +"+summary!G5" +"+D37*D36" +"+D39+D38" +"+A39" +"+D36" +"+C5-B5" +"SUM(D5:D17)" +"+summary!G5" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+summary!G4" +"+F37*F35" +"+F38+F40" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!G3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"4600-4355" +"301793-305090" +"+C40" +"8000-10202" +"3600-2200" +"800-1901" +"SUM(J11:J14)" +"1121335-1120140" +"SUM(B8:B17)" +"+summary!G5" +"+B19*B18" +"+C19+C5" +"+B30+B29" +"+summary!G4" +"+C32+C26" +"+A5" +"+A7" +"+B18" +"+B31" +"+B46" +"+H40+G40+F40" +"SUM(B43:B45)" +"+summary!G5" +"+C47+C40" +"+C54+C53+C48+C33+C20" +"SUM(I40:I54)" +"+DEFS!F49" +"+C61+C57" +"+I57+DEFS!K49" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!G5" +"+C37" +"+F36*E37" +"+C37*C36" +"+C39+E39+F45+F46+F47+F48" +"44144.84-58339.66" +"26521-24566" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C57" +"+Duke!I57" +"+F51+F49" +"+M51+K49" +"+K45" +"+F45" +"+K48" +"+F48" +"+K46" +"+F46" +"+K44" +"+F44" +"+I36" +"+C40" +"+J36" +"+E40" +"+Duke!I53:I53" +"+Duke!C53" +"+Duke!I54" +"+Duke!H40" +"+Duke!C48" +"+Duke!G40" +"+Duke!C33" +"+Duke!F40" +"+Duke!C20" +"+C81/B81" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!G4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!G4" +"+D19*D18" +"+D22+D20" +"+A24" +"+D18" +"+D33+D32" +"-71599-3404" +"+C5-B5" +"-9232-301" +"-2025983-72832" +"-815212-89989" +"-46706-2325" +"-3022-387" +"SUM(D5:D16)" +"+summary!G4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"+K10-J10" +"+L10*M10" +"1647210-1647210+1654290" +"1305497-1305497+1309597" +"1436775-1436775+1438269" +"SUM(L10:L15)" +"SUM(N9:N15)" +"+Q32*P32" +"SUM(B3:B33)" +"+R33+R32" +"8222+107019" +"+F37+F34" +"+A37" +"+F34*'by type_area'!G4" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!G4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+G6+H6+I6" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!G4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+F41/2.01" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+D41+D39" +"+A41" +"+D39*summary!G4" +"+D48+D47" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!G4" +"+D13*D12" +"+D16+D14" +"+A16" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type_area'!G4" +"+D46+D45" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+I6+G6+E6+C6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+J38*J37" +"+J41+J39" +"+A41" +"+A43" +"+J37" +"+D49+D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!G4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+C6+E6+I6+K6+M6+O6-B6-D6-F6-H6-J6-L6-N6" +"SUM(B6:B36)" +"+summary!G4" +"+P38*P37" +"+P40+P39" +"+A40" +"+P37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C7-B7" +"SUM(B7:B37)" +"+summary!G3" +"+D39*D38" +"+D41+D40" +"+H42-H43" +"+A41" +"+D38" +"B5+C5" +"SUM(D5:X5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"SUM(D6:T6)" +"AA5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"+B5+1" +"SUM(Y5:Y6)" +"SUM(Y12)" +"SUM(E5:E19)" +"SUM(E42,J42)" +"SUM(E20,J20,O20:P20,T20,Y7,Y13,Y20,E42,J42)" +"SUM(E29:E41)" +"NOW()" +"SUM(B31:L31)" +"CELL(""filename"")" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"G8*H8" +"SUM(G8:G32)" +"SUM(I8:I33)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"C7*11" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"B5+C5" +"SUM(D5:X5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"SUM(D6:T6)" +"AA5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"+B5+1" +"SUM(Y5:Y6)" +"SUM(Y12)" +"SUM(E5:E19)" +"SUM(E42,J42)" +"SUM(E20,J20,O20:P20,T20,Y7,Y13,Y20,E42,J42)" +"SUM(E29:E41)" +"+summary!G3" +"NOW()" +"+Calpine!D41" +"+B12/$G$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+SWGasTrans!D41" +"+B14/G4" +"+SWGasTrans!$D$48" +"+SWGasTrans!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B16)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+C21*G3" +"+williams!J40" +"+C21" +"+williams!A40" +"+burlington!D42" +"+B22/$G$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B20:B22)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+summary!B9" +"+B30/$G$5" +"+Duke!$G$40+Duke!$H$40+Duke!$I$53+Duke!$I$54" +"+Duke!A42" +"+summary!B8" +"+Duke!$F$40" +"+Duke!A7" +"+summary!B42" +"+DEFS!$I$36+DEFS!$J$36+DEFS!$K$45+DEFS!$K$46+DEFS!$K$47+DEFS!$K$48" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+Oasis!D40" +"+B37/G5" +"+Oasis!D47" +"+Oasis!A40" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+summary!$B$45" +"+summary!$C$45" +"+MiVida_Rich!D48" +"+MiVida_Rich!A41" +"+Dominion!D41" +"+Dominion!D48" +"+Dominion!A41" +"+WTGmktg!J43" +"+WTGmktg!D50" +"+WTGmktg!A43" +"+'WTG inc'!N43" +"+B42/G4" +"+'WTG inc'!D50" +"+'WTG inc'!A43" +"+Devon!D41" +"+Devon!D48" +"+Devon!A41" +"+crosstex!F41" +"+crosstex!D48" +"+crosstex!A41" +"+Amarillo!P41" +"+Amarillo!D48" +"+Amarillo!A41" +"+Stratland!$D$41" +"+Stratland!D48" +"+Stratland!A41" +"+Plains!$N$43" +"+Plains!D50" +"+Plains!A43" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B26:B50)" +"SUBTOTAL(9,B12:B50)" +"+G3" +"+Mojave!D40" +"+B68*$G$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B68:B71)" +"+'Red C'!F45" +"+B75*G59" +"+'Red C'!D52" +"+'Red C'!A45" +"+Amoco!D40" +"+B76*$G$3" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"+NGPL!F38" +"+B82*$G$5" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+CIG!D42" +"+CIG!D49" +"+CIG!A42" +"+Lonestar!F43" +"+B85*G61" +"+Lonestar!D50" +"+Lonestar!A43" +"SUBTOTAL(9,B68:B85)" +"+C88+B53" +"+B88+C53" +"+A129*A128" +"+'[3]1001'!$K$39" +"NOW()" +"+'[3]1001'!$M$39" +"+'[3]1001'!$E$39" +"+Duke!$C$20" +"+B8/$G$5" +"+Duke!A7" +"+Duke!$C$54+Duke!$C$53+Duke!$C$48+Duke!$C$33" +"+DEFS!A40" +"+PNM!$D$23" +"+B10/$G$4" +"+PNM!A23" +"+Conoco!$F$41" +"+Conoco!A41" +"+C12*$G$4" +"+Mojave!D40" +"+Mojave!A40" +"+mewborne!$J$43" +"+mewborne!A43" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+C15*$G$5" +"+NGPL!F38" +"+NGPL!A38" +"+B8+B9+B42" +"+Dominion!D41" +"+Dominion!A41" +"+SoCal!F40" +"+SoCal!A40" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+Devon!D41" +"+Devon!A41" +"+Plains!$N$43" +"+Plains!A43" +"+Amarillo!P41" +"+Amarillo!A41" +"+EPFS!D41" +"+EPFS!A41" +"+Continental!F43" +"+Continental!A43" +"+Lonestar!F43" +"+Lonestar!A43" +"+C25*$G$3" +"+williams!J40" +"+williams!A40" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+EOG!$J$41" +"+EOG!A41" +"SUM(O22:O27)" +"+SidR!D41" +"+SidR!A41" +"+O28" +"+Stratland!$D$41" +"+Stratland!A41" +"+'Red C'!$F$45" +"+'Red C'!A45" +"+'WTG inc'!N43" +"+'WTG inc'!A43" +"+CIG!D42" +"+CIG!A42" +"+Calpine!D41" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+NNG!$D$24" +"+NNG!A24" +"+Amoco!D40" +"+Amoco!A40" +"+transcol!$D$43" +"+transcol!A43" +"+'El Paso'!C39*summary!G4+'El Paso'!E39*summary!G3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"SUM(B8:B38)" +"+DEFS!$C$40+DEFS!$E$40+DEFS!$F$44+DEFS!$F$45+DEFS!$F$46+DEFS!$F$47+DEFS!$F$48" +"+DEFS!A40" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+MiVida_Rich!D41" +"+MiVida_Rich!A41" +"+Agave!$D$24" +"+Agave!A24" +"+crosstex!F41" +"+crosstex!A41" +"+NW!$F$41" +"+NW!B41" +"+PGETX!$H$39" +"+PGETX!E39" +"+WTGmktg!J43" +"+WTGmktg!A43" +"+PEPL!D41" +"+PEPL!A41" +"+SWGasTrans!$D$41" +"+SWGasTrans!A41" +"+burlington!D42" +"+B53/$G$3" +"+burlington!A42" +"+Oasis!$D$40" +"+Oasis!A40" +"SUM(B42:B54)" +"+B55+B39" +"775*2.25" +"44144.84-58339.66" +"1974.11-1974.11" +"SUM(B107:B140)" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O6-N6" +"+Q6*P6" +"SUM(P6:P12)" +"+N27" +"+[2]williams!$C$35+[2]williams!$E$35+[2]williams!$G$35+[2]williams!$I$35" +"+'[1]1001'!$K$39" +"SUM(P5:P20)" +"+P22*P21" +"SUM(N23:N26)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type_area'!G3" +"+D47+D46" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+summary!G5" +"+F39*F36" +"+F40+F42" +"+A42" +"+F36" +"+D49+D48" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!G4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+O4+M4-N4-L4" +"+Q4*P4" +"-283308+283308-283488" +"-1041253-80784" +"SUM(P4:P16)" +"+R21+R19" +"SUM(B4:B34)" +"+summary!G4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+G42-G43" +"+C37*summary!G4" +"+E37*summary!G3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C8-B8+E8-D8" +"+AE8-AD8" +"+N9*M9" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"+A45" +"+B39" +"+summary!G3" +"169958+2000" +"SUM(M9:M23)" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F44+F39" +"+AF42+AF39" +"+AR47*AR45" +"+A44" +"+F39*summary!G3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"3252482-3155382" +"+F100/B100" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!G3" +"+D46+D45" +"+H46*H45" +"+H47-H48" +"+C5-B5" +"SUM(B5:B35)" +"+summary!G5" +"+D37*D36" +"+D39+D38" +"+A39" +"+D36" +"+C5-B5" +"SUM(D5:D17)" +"+summary!G5" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+summary!G4" +"+F37*F35" +"+F38+F40" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!G3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"5060-4681" +"333760-322053-16676" +"+C40" +"8000-10202" +"3960-2611" +"8800-1904" +"SUM(J11:J14)" +"1235027-1241199" +"SUM(B8:B17)" +"+summary!G5" +"+B19*B18" +"+C19+C5" +"+B30+B29" +"+summary!G4" +"+C32+C26" +"+A5" +"+A7" +"+B18" +"+B31" +"+B46" +"+H40+G40+F40" +"SUM(B43:B45)" +"+summary!G5" +"+C47+C40" +"+C54+C53+C48+C33+C20" +"SUM(I40:I54)" +"+DEFS!F49" +"+C61+C57" +"+I57+DEFS!K49" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!G5" +"+C37" +"+F36*E37" +"+C37*C36" +"+C39+E39+F45+F46+F47+F48" +"44144.84-58339.66" +"26521-24566" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C57" +"+Duke!I57" +"+F51+F49" +"+M51+K49" +"+K45" +"+F45" +"+K48" +"+F48" +"+K46" +"+F46" +"+K44" +"+F44" +"+I36" +"+C40" +"+J36" +"+E40" +"+Duke!I53:I53" +"+Duke!C53" +"+Duke!I54" +"+Duke!H40" +"+Duke!C48" +"+Duke!G40" +"+Duke!C33" +"+Duke!F40" +"+Duke!C20" +"+C81/B81" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!G4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!G4" +"+D19*D18" +"+D22+D20" +"+A24" +"+D18" +"+D33+D32" +"-75003-2581" +"+C5-B5" +"-2098816-90504" +"-905201-62944" +"-49031-2310" +"SUM(D5:D16)" +"+summary!G4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"+K10-J10" +"+L10*M10" +"1647210-1647210+1654290" +"1305497-1305497+1309597" +"1436775-1436775+1438269" +"SUM(L10:L15)" +"SUM(N9:N15)" +"+Q32*P32" +"SUM(B3:B33)" +"+R33+R32" +"8222+107019" +"+F37+F34" +"+A37" +"+F34*'by type_area'!G4" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!G4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!G4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+G6+H6+I6" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!G4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+F41/2.01" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!G4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+D41+D39" +"+A41" +"+D39*summary!G4" +"+D48+D47" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!G4" +"+D13*D12" +"+D16+D14" +"+A16" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type_area'!G4" +"+D46+D45" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+I6+G6+E6+C6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+J38*J37" +"+J41+J39" +"+A41" +"+A43" +"+J37" +"+D49+D48" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!G4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+C6+E6+I6+K6+M6+O6-B6-D6-F6-H6-J6-L6-N6" +"SUM(B6:B36)" +"+summary!G4" +"+P38*P37" +"+P40+P39" +"+A40" +"+P37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!G5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+M6+K6+I6+G6+E6+C6-L6-J6-H6-F6-D6-B6" +"SUM(B6:B36)" +"+summary!G4" +"+N38*N37" +"+N41+N39" +"+A41" +"+A43" +"+N37" +"+D49+D48" +"+C7-B7" +"SUM(B7:B37)" +"+summary!G3" +"+D39*D38" +"+D41+D40" +"+H42-H43" +"+A41" +"+D38" +"B5+C5" +"SUM(D5:X5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"SUM(D6:T6)" +"AA5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"+B5+1" +"SUM(Y5:Y6)" +"SUM(Y12)" +"SUM(E5:E19)" +"SUM(E42,J42)" +"SUM(E20,J20,O20:P20,T20,Y7,Y13,Y20,E42,J42)" +"SUM(E29:E41)" +"NOW()" +"SUM(B31:L31)" +"CELL(""filename"")" +"NOW()" +"SUM(B31:L31)" +"CELL(""filename"")" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"B5+C5" +"SUM(D5:X5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"SUM(D6:T6)" +"AA5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"+B5+1" +"SUM(Y5:Y6)" +"SUM(Y12)" +"SUM(E5:E19)" +"SUM(E42,J42)" +"SUM(E20,J20,O20:P20,T20,Y7,Y13,Y20,E42,J42)" +"SUM(E29:E41)" +"B5+C5" +"SUM(D5:X5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"SUM(D6:T6)" +"AA5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"+B5+1" +"SUM(Y5:Y6)" +"SUM(Y12)" +"SUM(E5:E19)" +"SUM(E42,J42)" +"SUM(E20,J20,O20:P20,T20,Y7,Y13,Y20,E42,J42)" +"SUM(E29:E41)" +"E31" +"B5+C5" +"SUM(D5:X5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"SUM(D6:T6)" +"AA5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"+B5+1" +"SUM(Y5:Y6)" +"SUM(Y12)" +"SUM(E5:E19)" +"SUM(E42,J42)" +"SUM(E20,J20,O20:P20,T20,Y7,Y13,Y20,E42,J42)" +"SUM(E29:E41)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"C7*11" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"NOW()" +"SUM(B31:L31)" +"CELL(""filename"")" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"0.3385+0.0243+0.0021+0.007" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"C7*11" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B5+C5" +"SUM(D5:X5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"SUM(D6:T6)" +"AA5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:X5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"SUM(D6:T6)" +"AA5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"+B5+1" +"SUM(Y5:Y6)" +"SUM(Y12)" +"SUM(E5:E19)" +"SUM(E42,J42)" +"SUM(E20,J20,O20:P20,T20,Y7,Y13,Y20,E42,J42)" +"SUM(E29:E41)" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"SUM(B31:L31)" +"CELL(""filename"")" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"C7*11" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B5+C5" +"SUM(D5:X5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"SUM(D6:T6)" +"AA5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:X5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"SUM(D6:T6)" +"AA5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"+B5+1" +"SUM(Y5:Y6)" +"SUM(Y12)" +"SUM(E5:E19)" +"SUM(E42,J42)" +"SUM(E20,J20,O20:P20,T20,Y7,Y13,Y20,E42,J42)" +"SUM(E29:E41)" +"NOW()" +"SUM(B31:L31)" +"CELL(""filename"")" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"SUM(B31:L31)" +"CELL(""filename"")" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"C7*11" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"SUM(B31:L31)" +"CELL(""filename"")" +"B5+C5" +"SUM(D5:X5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"SUM(D6:T6)" +"AA5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:X5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"SUM(D6:T6)" +"AA5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"+B5+1" +"SUM(Y5:Y6)" +"SUM(Y12)" +"SUM(E5:E19)" +"SUM(E42,J42)" +"SUM(E20,J20,O20:P20,T20,Y7,Y13,Y20,E42,J42)" +"SUM(E29:E41)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"'1'!A1:H1" +"B7*13.5" +"C7*11" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"'[1]Main Data Input'!C8" +"NOW()" +"'[1]Main Data Input'!C7" +"ROUND(([1]Weekly_Transport_Plan!P10+[1]Weekly_Transport_Plan!P20+[1]Weekly_Transport_Plan!P27+[1]Weekly_Transport_Plan!P33+[1]Weekly_Transport_Plan!P40)/1000,3)" +"ROUND(([1]Weekly_Transport_Plan!N10+[1]Weekly_Transport_Plan!N20+[1]Weekly_Transport_Plan!N27+[1]Weekly_Transport_Plan!N33+[1]Weekly_Transport_Plan!N40)/1000,3)" +"D9-C9" +"((ROUND([1]Weekly_Transport_Plan!P46,3))/1000)-[1]SHarris_Mthly_Rpt_Plan!C9" +"((ROUND([1]Weekly_Transport_Plan!N46,3))/1000)-[1]SHarris_Mthly_Rpt_Plan!D9" +"ROUND((([1]Weekly_Transport_Plan!P50+[1]Weekly_Transport_Plan!P56+[1]Weekly_Transport_Plan!P62+[1]Weekly_Transport_Plan!P69)/1000),3)" +"ROUND((([1]Weekly_Transport_Plan!N50+[1]Weekly_Transport_Plan!N56+[1]Weekly_Transport_Plan!N62+[1]Weekly_Transport_Plan!N69)/1000),3)" +"ROUND([1]Weekly_Transport_Plan!P75/1000,3)-[1]SHarris_Mthly_Rpt_Plan!C13" +"ROUND([1]Weekly_Transport_Plan!N75/1000,3)-D13" +"ROUND(([1]Weekly_Transport_Plan!P78+[1]Weekly_Transport_Plan!P84)/1000,3)" +"ROUND(([1]Weekly_Transport_Plan!N78+[1]Weekly_Transport_Plan!N84)/1000,3)" +"ROUND([1]Weekly_Transport_Plan!P89/1000,3)-[1]SHarris_Mthly_Rpt_Plan!C17" +"ROUND([1]Weekly_Transport_Plan!N89/1000,3)-[1]SHarris_Mthly_Rpt_Plan!D17" +"'[1]Main Data Input'!C105/1000" +"SUM(C9:C21)-0.001" +"SUM(D9:D21)" +"ROUND([1]Weekly_Fuel_Plan!M73/1000,3)" +"ROUND([1]Weekly_Fuel_Plan!G73/1000,3)" +"ROUND([1]Weekly_Fuel_Plan!M72/1000,3)" +"ROUND([1]Weekly_Fuel_Plan!G72/1000,3)" +"ROUND(([1]Weekly_Fuel_Plan!M70+[1]Weekly_Fuel_Plan!M71)/1000,3)" +"ROUND(([1]Weekly_Fuel_Plan!G70+[1]Weekly_Fuel_Plan!G71)/1000,3)" +"[1]Weekly_Fuel_Plan!Y35/1000" +"SUM(C27:C38)" +"SUM(D41-C41)" +"C24+C39+C41+C43" +"C49" +"SUM(C46:C54)+0.001" +"SUM(E46:E54)" +"SUM(C55:C64)" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"+D10" +"+$F$5-E10" +"+D10*24" +"+C10+1" +"+E10+D11" +"NOW()" +"SUM(B31:L31)" +"CELL(""filename"")" +"NOW()" +"SUM(B31:L31)" +"CELL(""filename"")" +"NOW()" +"SUM(B31:L31)" +"CELL(""filename"")" +"'Astra 500621'!$B$11" +"'Astra 500621'!$C$11" +"'Astra 500621'!$E$11" +"'Astra 500621'!$J$11" +"'Astra 500621'!$G$48" +"J7/F7" +"'Astra 500621'!$U$46" +"'Astra 500621'!$K$42" +"'Astra 500622'!$B$11" +"'Astra 500622'!$C$11" +"'Astra 500622'!$E$11" +"'Astra 500622'!$J$11" +"'Astra 500622'!$G$48" +"'Astra 500622'!$U$46" +"'Astra 500622'!$K$42" +"'PNM 500617'!B11" +"'PNM 500617'!$E$11" +"'PNM 500617'!$J$11" +"'PNM 500617'!$T$43" +"'PNM 500617'!$K$42" +"'PNM 500617'!$U$48" +"'PNM 500617'!B11" +"'PNM 500617'!$G$48" +"'PNM 500617'!$U$50" +"'USGT 500616'!$B$11" +"'USGT 500616'!$C$11" +"'USGT 500616'!$E$11" +"'USGT 500616'!$J$11" +"'USGT 500616'!$G$48" +"'USGT 500616'!$U$45" +"'USGT 500616'!$K$42" +"'USGT 500616'!$U$46" +"'USGT 500616'!$Z$11" +"'USGT 500616'!$Y$48" +"'USGT 500616'!$AK$45" +"'USGT 500616'!$AA$41" +"'USGT 500616'!$AK$47" +"'USGT 500615'!$B$11" +"'USGT 500615'!$C$11" +"'USGT 500615'!$E$11" +"'USGT 500615'!$J$11" +"'USGT 500615'!$G$46" +"'USGT 500615'!$S$45" +"'USGT 500615'!$K$42" +"'USGT 500615'!$U$47" +"'USGT 500617 '!B11" +"'USGT 500617 '!$E$11" +"'USGT 500617 '!$J$11" +"'USGT 500617 '!$G$48" +"'USGT 500617 '!$U$45" +"'USGT 500617 '!$K$41" +"'USGT 500617 '!$U$47" +"'USGT 500621'!B11" +"'USGT 500621'!$E$11" +"'USGT 500621'!$J$11" +"'USGT 500621'!$G$46" +"'USGT 500621'!$T$45" +"'USGT 500621'!$K$42" +"'USGT 500621'!$T$47" +"'USGT 500622'!$B$11" +"'USGT 500622'!$C$11" +"'USGT 500622'!$E$11" +"'USGT 500622'!$J$11" +"'USGT 500622'!$G$29" +"ABS('USGT 500622'!$U$28)" +"'USGT 500622'!$U$47" +"ABS('USGT 500622'!$K$29)" +"ABS('USGT 500622'!$U$29)" +"ABS('USGT 500622'!$H$35)" +"ABS('USGT 500622'!$U$35)" +"'Duke 500621'!$B$11" +"'Duke 500621'!$C$11" +"'Duke 500621'!$E$11" +"'Duke 500621'!$J$11" +"'Duke 500621'!$G$46" +"'Duke 500621'!$T$45" +"'Duke 500621'!$K$42" +"'Duke 500621'!$U$47" +"'Duke 500622'!B11" +"'Duke 500622'!$E$11" +"'Duke 500622'!$J$11" +"ABS('Duke 500622'!$G$47)" +"'Duke 500622'!$U$46" +"'Duke 500622'!$K$42" +"'Duke 500623'!$B$11" +"'Duke 500623'!$C$11" +"'Duke 500623'!$E$11" +"'Duke 500623'!$J$11" +"'Duke 500623'!$G$46" +"'Duke 500623'!$T$45" +"'Duke 500623'!$K$42" +"'Duke 500623'!$U$47" +"'PG&E 500622'!$B$11" +"'PG&E 500622'!$C$11" +"'PG&E 500622'!$E$11" +"'PG&E 500622'!$J$11" +"'PG&E 500622'!$G$46" +"'PG&E 500622'!$T$45" +"'PG&E 500622'!$K$42" +"'Calpine 78151'!$B$11" +"'Calpine 78151'!$C$11" +"'Calpine 78151'!$E$11" +"'Calpine 78151'!$J$11" +"'Calpine 78151'!$G$46" +"'Calpine 78151'!$T$45" +"'Calpine 78151'!$K$42" +"'Calpine 78151'!$U$47" +"'Virginia Pw 500623'!$B$11" +"'Virginia Pw 500623'!$C$11" +"'Virginia Pw 500623'!$E$11" +"'Virginia Pw 500623'!$J$11" +"'Virginia Pw 500623'!$G$46" +"'Virginia Pw 500623'!$U$46" +"'Virginia Pw 500623'!$K$42" +"'Virginia Pw 500623'!$U$47" +"'Richardson 500622'!$B$11" +"'Richardson 500622'!$C$11" +"'Richardson 500622'!$E$11" +"'Richardson 500622'!$J$11" +"'Richardson 500622'!$G$46" +"'Richardson 500622'!$U$46" +"'Richardson 500622'!$K$42" +"'Richardson 500622'!$U$47" +"'Oneok 500617'!$B$11" +"'Oneok 500617'!$C$11" +"'Oneok 500617'!$E$11" +"'Oneok 500617'!$J$11" +"'Oneok 500617'!$G$46" +"'Oneok 500617'!$T$45" +"'Oneok 500617'!$K$42" +"'Oneok 500617'!$U$47" +"'Sempra 500622'!$B$11" +"'Sempra 500622'!$C$11" +"'Sempra 500622'!$E$11" +"'Sempra 500622'!$J$11" +"'Sempra 500622'!$G$48" +"'Sempra 500622'!$U$46" +"'Sempra 500622'!$K$42" +"'Sempra 500622'!$U$47" +"'Astra 500622'!B11" +"'Astra 500622'!$U$48" +"'Cinergy M&T 500621'!$B$11" +"'Cinergy M&T 500621'!$C$11" +"'Cinergy M&T 500621'!$E$11" +"'Cinergy M&T 500621'!$J$11" +"'Cinergy M&T 500621'!$G$48" +"'Cinergy M&T 500621'!$T$45" +"SUM(F7:F29)" +"SUM(L9:L27)" +"J31/F31" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"SUM(T19:T24)" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"ABS(SUM(U12:U42))" +"T43+((ABS(U43)))" +"+G43" +"+H43" +"ABS(G47)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"SUM(T12:T36)" +"+R43-S43" +"+G43" +"(ABS(T43))+ABS(U43)" +"+H43" +"ABS(H30)" +"ABS(G47)" +"G46+G47" +"ABS(U43)" +"Y43+ABS(U43)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O51:O53)" +"MIN(O54,N46)" +"IF(K6>0,K6*L6,0)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,L12*M12,0)" +"+K12+I13" +"IF(K13<0,K13*M13,0)" +"ABS(SUM(U24:U26))" +"IF(I35<0,I35*M35,0)" +"ABS(SUM(U40:U42))" +"SUM(G12:G42)" +"+SUM(I12:I42)" +"ABS(SUM(U12:U42))" +"T43+(ABS((U43)))" +"SUM(V27:V42)" +"+G43" +"+H43" +"ABS(G47)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*#REF!" +"SUM(O50:O52)" +"MIN(O53,O45)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"ABS(K21)" +"T43+(ABS((U43)))" +"+H43" +"ABS(K24)" +"ABS(G47)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"T43+((ABS(U43)))" +"+G43" +"+H43" +"ABS(G47)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S46" +"SUM(O50:O52)" +"MIN(O53,#REF!)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"ABS(SUM(U12:U42))" +"ABS(T43)+(U43)" +"+G43" +"+W43" +"+H43" +"+X43" +"ABS(G46)" +"U45+AK45" +"+G43*0.0128" +"+H43*-0.0128" +"G43+W43" +"0.0761*S48" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"SUM(T12:T36)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"ABS(G47)" +"G46+G47" +"Y43+ABS(U43)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O51:O53)" +"MIN(O54,N46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"SUM(T12:T36)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"ABS(G47)" +"G46+G47" +"Y43+ABS(U43)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O51:O53)" +"MIN(O54,N46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"ABS(G47)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S46" +"SUM(O50:O52)" +"MIN(O53,#REF!)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"ABS(SUM(U12:U42))" +"T43+((ABS(U43)))" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"ABS(SUM(U12:U42))" +"T43+((ABS(U43)))" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"SUM(T12:T36)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"ABS(G47)" +"G46+G47" +"Y43+ABS(U43)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O51:O53)" +"MIN(O54,N46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"ABS(U43)" +"+G43" +"+H43" +"G46" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"+H43" +"G46*H47" +"G46*H47" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"ABS(G47)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"SUM(T12:T36)" +"+R43-S43" +"+G43" +"(ABS(T43))+ABS(U43)" +"+H43" +"ABS(H30)" +"ABS(G47)" +"G46+G47" +"ABS(U43)" +"Y43+ABS(U43)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O51:O53)" +"MIN(O54,N46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"T43+((ABS(U43)))" +"+G43" +"+H43" +"ABS(G47)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"ABS(G47)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S46" +"SUM(O50:O52)" +"MIN(O53,#REF!)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"SUM(T19:T24)" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"ABS(SUM(U12:U42))" +"T43+((ABS(U43)))" +"+G43" +"+H43" +"ABS(G47)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF(K6>0,K6*L6,0)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,L12*M12,0)" +"+K12+I13" +"IF(K13<0,K13*M13,0)" +"ABS(SUM(U24:U26))" +"ABS(SUM(U40:U42))" +"SUM(G12:G42)" +"+SUM(I12:I42)" +"ABS(SUM(U12:U42))" +"T43+(ABS((U43)))" +"SUM(V27:V42)" +"+G43" +"+H43" +"ABS(G47)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*#REF!" +"SUM(O50:O52)" +"MIN(O53,O45)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"ABS(SUM(U12:U42))" +"ABS(T43)+(U43)" +"+G43" +"+W43" +"+H43" +"+X43" +"ABS(G46)" +"U45+AK45" +"+G43*0.0128" +"+H43*-0.0128" +"G43+W43" +"0.0761*S48" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"SUM(T12:T36)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"ABS(G47)" +"G46+G47" +"Y43+ABS(U43)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O51:O53)" +"MIN(O54,N46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"SUM(T12:T36)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"ABS(G47)" +"G46+G47" +"Y43+ABS(U43)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O51:O53)" +"MIN(O54,N46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"ABS(G47)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S46" +"SUM(O50:O52)" +"MIN(O53,#REF!)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"ABS(SUM(U12:U42))" +"T43+((ABS(U43)))" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"ABS(SUM(U12:U42))" +"T43+((ABS(U43)))" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"SUM(T12:T36)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"ABS(G47)" +"G46+G47" +"Y43+ABS(U43)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O51:O53)" +"MIN(O54,N46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"ABS(U43)" +"+G43" +"+H43" +"G46" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"+H43" +"G46*H47" +"G46*H47" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"ABS(G47)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,+A36,"""")" +"A41" +"D6" +"+'[1]0501'!$K$39" +"+'[1]0501'!$M$39" +"+C12*$P$11" +"+'El Paso'!H38" +"+'El Paso'!A38" +"+'[1]0501'!$H$39" +"+NNG!$D$24" +"+B13/$P$11" +"+NNG!A24" +"+C14*$P$10" +"+williams!J40" +"+williams!A40" +"+SidR!D41" +"+SidR!A41" +"+'Amoco Abo'!$D$43" +"+'Amoco Abo'!A43" +"+PNM!$D$23" +"+PNM!A23" +"+'Red C'!$D$43" +"+B18/$P$10" +"+'Red C'!B43" +"+Conoco!$F$41" +"+Conoco!A41" +"+EOG!J41" +"+EOG!A41" +"+NGPL!F38" +"+NGPL!A38" +"+CIG!D43" +"+CIG!A43" +"+mewborne!$J$43" +"+mewborne!A43" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+Amoco!D40" +"+Amoco!A40" +"+burlington!D42" +"+burlington!A42" +"+PGETX!$H$39" +"+PGETX!E39" +"+Lonestar!F42" +"+Lonestar!B42" +"+Agave!$D$24" +"+Agave!A24" +"+transcol!$D$43" +"+transcol!A43" +"+Mojave!D40" +"+Mojave!A40" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"SUM(B12:B32)" +"+O35*O34" +"+Citizens!D18" +"+Citizens!A18" +"+Calpine!D41" +"+Calpine!A41" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+DEFS!F54" +"+DEFS!A40" +"+SoCal!F40" +"+SoCal!A40" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+EPFS!D41" +"+B43/$P$12" +"+EPFS!A41" +"+Continental!F43" +"+Continental!A43" +"+Oasis!D40" +"+Oasis!B40" +"+NW!$F$41" +"+NW!B41" +"SUM(B37:B46)" +"+B47+B33" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+J38+J35" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+B5+D5-C5-E5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+C4-B4+E4-D4" +"SUM(B4:B34)" +"+F38+F35" +"+G4-F4+D4-E4+B4-C4" +"SUM(B4:B34)" +"+summary!P11" +"+H36*H35" +"+H38+H37" +"314800*1.01" +"+G5-F5+D5-E5+C5-B5" +"378200*1" +"276400*1.01" +"338300*1.01" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"251500*1.01" +"242800*1.01" +"243600*1.01" +"262000*1.01" +"274800*1.01" +"347700*1.01" +"361100*1.01" +"10183197-10183197+10173543" +"310900*1.01" +"292400*1.01" +"293500*1.01" +"SUM(H5:H19)" +"298600*1.01" +"8929716-8929716+9021175" +"301800*1.01" +"322800*1.01" +"297900*1.01" +"340100*1.01" +"309600*1.01" +"378800*1.01" +"383900*1.01" +"6540119+6303" +"364200*1.01" +"347100*1.01" +"347600*1.01" +"310500*1.01" +"328800*1.01" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+E37+C37" +"-1997073+2069285+1997073" +"+C37+C36-B36" +"+E37+D36-E36" +"+H37+H36" +"7754753-7770993-7771397+7770993+7771397" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+C8-B8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+summary!P10" +"+D40*D39" +"+D42+D41" +"+AD42+AD39" +"+AP47*AP45" +"+AP45*1.88" +"+AF50-AF51" +"+AF54-AF56" +"+C86*B86" +"3252482-3155382" +"+D100/B100" +"SUM(B86:B100)" +"+AL39" +"+B103" +"11102+3" +"SUM(G86:G113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+C5-B5" +"SUM(D5:D17)" +"+summary!P11" +"+D19*D18" +"+D22+D20" +"+E4+C4-D4-B4" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!P11" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+D5+C5-E5-B5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+C8-B8" +"SUM(B8:B38)" +"+summary!P11" +"+D40*D39" +"+D42+D41" +"21649-25028" +"16973-15717" +"1234-3390" +"20743-18109" +"5614-3882" +"1886812-1766246" +"SUM(B8:B15)" +"+B30" +"+B17*B16" +"+C17+C5" +"+B28+B27" +"+summary!P11" +"+C30+C24" +"SUM(B41:B43)" +"+B30" +"+C45+C38" +"+C18+C31+C46+C51+C52+C53+C54+C55+C56+C57+C58+C59+C60+C61" +"+E4+C4-D4-B4" +"SUM(B4:B34)" +"+C35-B35" +"+E36+C36" +"+summary!P12" +"+C37" +"+E37" +"+C37*C36" +"+C39+C38" +"SUM(F40:F49)" +"+Duke!C62" +"+F52+F50" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!P11" +"+J40*J39" +"+J42+J41" +"+C8-B8" +"SUM(B8:B38)" +"+summary!P11" +"+D40*D39" +"+D42+D41" +"+C6-B6" +"-104102-9076" +"SUM(D6:D17)" +"+summary!P11" +"+D19*D18" +"+D22+D20" +"+C5-B5" +"SUM(D5:D16)" +"+summary!P11" +"+D18*D17" +"+D21+D19" +"+C3-B3+D3-E3" +"SUM(B3:B33)" +"37185+19880" +"+F37+F34" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!P11" +"+J36*J35" +"+J39+J37" +"212.09*12" +"58.33*12" +"+D67+D66" +"+D68/12" +"SUM(D71:D74)" +"+E6-D6+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+F38*F37" +"+F40+F39" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!P11" +"+F40*F39" +"+F42+F41" +"+C8-B8" +"SUM(B8:B38)" +"+summary!P11" +"+D40*D39" +"+D42+D41" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P12" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C5-B5" +"-18310-50" +"SUM(D5:D11)" +"+summary!P11" +"+D13*D12" +"+D16+D14" +"+C7-B7" +"SUM(B7:B37)" +"+summary!P10" +"+D39*D38" +"+D41+D40" +"+'[1]0601'!$K$39" +"+'[1]0601'!$M$39" +"+NNG!$D$24" +"+B12/$P$11" +"+NNG!A24" +"+'[1]0601'!$H$39" +"+C13*$P$11" +"+'El Paso'!H38" +"+'El Paso'!A38" +"+C14*$P$10" +"+williams!J40" +"+williams!A40" +"+SidR!D41" +"+SidR!A41" +"+PNM!$D$23" +"+PNM!A23" +"+'Amoco Abo'!$D$43" +"+'Amoco Abo'!A43" +"+'Red C'!$D$43" +"+B18/$P$10" +"+'Red C'!B43" +"+EOG!J41" +"+EOG!A41" +"+Conoco!$F$41" +"+Conoco!A41" +"+NGPL!F38" +"+NGPL!A38" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+CIG!D43" +"+CIG!A43" +"+burlington!D42" +"+burlington!A42" +"+mewborne!$J$43" +"+mewborne!A43" +"+Amoco!D40" +"+Amoco!A40" +"+PGETX!$H$39" +"+PGETX!E39" +"+Lonestar!F42" +"+Lonestar!B42" +"+Agave!$D$24" +"+Agave!A24" +"+transcol!$D$43" +"+transcol!A43" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+Mojave!D40" +"+Mojave!A40" +"SUM(B12:B32)" +"+O35*O34" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+Calpine!D41" +"+Calpine!A41" +"+DEFS!F54" +"+DEFS!A40" +"+SoCal!F40" +"+SoCal!A40" +"+EPFS!D41" +"+B42/$P$12" +"+EPFS!A41" +"+Oasis!D40" +"+Oasis!B40" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+Continental!F43" +"+Continental!A43" +"+NW!$F$41" +"+NW!B41" +"SUM(B37:B46)" +"+B47+B33" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+J38+J35" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+B5+D5-C5-E5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+C4-B4+E4-D4" +"SUM(B4:B34)" +"+F38+F35" +"+G4-F4+D4-E4+B4-C4" +"SUM(B4:B34)" +"+summary!P11" +"+H36*H35" +"+H38+H37" +"+G5-F5+D5-E5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"SUM(H20:H34)" +"5306295+24983" +"SUM(F5:F35)" +"-6868413+6873298+6868413" +"+E37+C37" +"-1997073+2069285+1997073" +"+C37+C36-B36" +"+E37+D36-E36" +"+H37+H36" +"7754753-7770993-7771397+7770993+7771397" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+C8-B8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+summary!P10" +"+D40*D39" +"+D42+D41" +"+AD42+AD39" +"+AP47*AP45" +"+AP45*1.88" +"+AF50-AF51" +"+AF54-AF56" +"+C86*B86" +"3252482-3155382" +"+D100/B100" +"SUM(B86:B100)" +"+AL39" +"+B103" +"11102+3" +"SUM(G86:G113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"131768+33844" +"+C5-B5" +"126243+31402" +"158156+38916" +"64614+16232" +"26530+6351" +"139727+35294" +"8314+2210" +"28886+7041" +"SUM(D5:D17)" +"+summary!P11" +"+D19*D18" +"+D22+D20" +"+E4+C4-D4-B4" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!P11" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+D5+C5-E5-B5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+C8-B8" +"SUM(B8:B38)" +"+summary!P11" +"+D40*D39" +"+D42+D41" +"2824-3155" +"2029-2551" +"238-1019" +"576+590+590+590-750-736-740-760" +"557-115" +"227814-60000-175072" +"SUM(B8:B15)" +"+B30" +"+B17*B16" +"+C17+C5" +"+B28+B27" +"+summary!P11" +"+C30+C24" +"SUM(B41:B43)" +"+B30" +"+C45+C38" +"+C18+C31+C46+C51+C52+C53+C54+C55+C56+C57+C58+C59+C60+C61" +"+E4+C4-D4-B4" +"SUM(B4:B34)" +"+C35-B35" +"+E36+C36" +"+summary!P12" +"+C37" +"+E37" +"+C37*C36" +"+C39+C38" +"SUM(F40:F49)" +"+Duke!C62" +"+F52+F50" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!P11" +"+J40*J39" +"+J42+J41" +"+C8-B8" +"SUM(B8:B38)" +"+summary!P11" +"+D40*D39" +"+D42+D41" +"+C6-B6" +"-99348-22630" +"-77346-65470" +"41411+188" +"SUM(D6:D17)" +"+summary!P11" +"+D19*D18" +"+D22+D20" +"-7560-1832" +"+C5-B5" +"-488842-142747" +"315056+77006" +"-2347-423" +"SUM(D5:D16)" +"+summary!P11" +"+D18*D17" +"+D21+D19" +"+C3-B3+D3-E3" +"SUM(B3:B33)" +"+F37+F34" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!P11" +"+J36*J35" +"+J39+J37" +"212.09*12" +"58.33*12" +"+D67+D66" +"+D68/12" +"SUM(D71:D74)" +"+E6-D6+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+F38*F37" +"+F40+F39" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!P11" +"+F40*F39" +"+F42+F41" +"+C8-B8" +"SUM(B8:B38)" +"+summary!P11" +"+D40*D39" +"+D42+D41" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P12" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C5-B5" +"SUM(D5:D11)" +"+summary!P11" +"+D13*D12" +"+D16+D14" +"+C7-B7" +"SUM(B7:B37)" +"+summary!P10" +"+D39*D38" +"+D41+D40" +"+'[1]0601'!$K$39" +"+'[1]0601'!$M$39" +"+NNG!$D$24" +"+B12/$P$11" +"+NNG!A24" +"+'[1]0601'!$H$39" +"+C13*$P$10" +"+williams!J40" +"+williams!A40" +"+SidR!D41" +"+SidR!A41" +"+'El Paso'!E38*summary!P10+'El Paso'!C38*summary!P11" +"+'El Paso'!H38" +"+'El Paso'!A38" +"+PNM!$D$23" +"+PNM!A23" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+'Red C'!$F$43" +"+B18/$P$10" +"+'Red C'!B43" +"+EOG!J41" +"+EOG!A41" +"+Conoco!$F$41" +"+Conoco!A41" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+mewborne!$J$43" +"+mewborne!A43" +"+CIG!D43" +"+CIG!A43" +"+Amoco!D40" +"+Amoco!A40" +"+PGETX!$H$39" +"+PGETX!E39" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+C27*$P$11" +"+NGPL!F38" +"+NGPL!A38" +"+Lonestar!F42" +"+Lonestar!B42" +"+transcol!$D$43" +"+transcol!A43" +"+Agave!$D$24" +"+Agave!A24" +"+burlington!D42" +"+burlington!A42" +"+Oasis!D40" +"+Oasis!B40" +"+Mojave!D40" +"+Mojave!A40" +"SUM(B12:B33)" +"+O36*O35" +"+Citizens!D18" +"+Citizens!A18" +"+Calpine!D41" +"+Calpine!A41" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+DEFS!F54" +"+DEFS!A40" +"+SoCal!F40" +"+SoCal!A40" +"+EPFS!D41" +"+B43/$P$12" +"+EPFS!A41" +"+NW!$F$41" +"+NW!B41" +"+Continental!F43" +"+Continental!A43" +"+'PG&E'!D40" +"+'PG&E'!A40" +"SUM(B38:B46)" +"+B47+B34" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+J38+J35" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+B5+D5-C5-E5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+C4-B4+E4-D4" +"SUM(B4:B34)" +"+F38+F35" +"+G4-F4+D4-E4+B4-C4" +"SUM(B4:B34)" +"+summary!P11" +"+H36*H35" +"+H38+H37" +"+G5-F5+D5-E5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"SUM(H20:H34)" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"236345+64615" +"+C37+E37+G37" +"-1997073+2069285+1997073" +"+C37+C36-B36" +"+E37+D36-E36" +"+H37+H36" +"7754753-7770993-7771397+7770993+7771397" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+summary!P10" +"+F40*F39" +"+F42+F41" +"+AF42+AF39" +"+AR47*AR45" +"+AR45*1.88" +"+AH50-AH51" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+C5-B5" +"SUM(D5:D17)" +"+summary!P11" +"+D19*D18" +"+D22+D20" +"+E4+C4-D4-B4" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!P11" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+D5+C5-E5-B5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+C8-B8" +"SUM(B8:B38)" +"+summary!P11" +"+D40*D39" +"+D42+D41" +"6354-9793" +"2029-2551" +"238-1019" +"576+590+590+590-750-736-740-760" +"557-115" +"227814-60000-175072" +"SUM(B8:B15)" +"+B30" +"+B17*B16" +"+C17+C5" +"+B28+B27" +"+summary!P11" +"+C30+C24" +"SUM(B41:B43)" +"+B30" +"+C45+C38" +"+C18+C31+C46+C51+C52+C53+C54+C55+C56+C57+C58+C59+C60+C61" +"+E4+C4-D4-B4" +"SUM(B4:B34)" +"+C35-B35" +"+E36+C36" +"+summary!P12" +"+C37" +"+E37" +"+C37*C36" +"+C39+C38" +"SUM(F40:F49)" +"+Duke!C62" +"+F52+F50" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!P11" +"+J40*J39" +"+J42+J41" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!P11" +"+F40*F39" +"+F42+F41" +"+C6-B6" +"-247170-23357" +"-282423+27473" +"137298+46556" +"SUM(D6:D17)" +"+summary!P11" +"+D19*D18" +"+D22+D20" +"+C5-B5" +"SUM(D5:D16)" +"+summary!P11" +"+D18*D17" +"+D21+D19" +"+E3-D3+C3-B3" +"SUM(B3:B33)" +"37616+54911" +"+F37+F34" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!P11" +"+J36*J35" +"+J39+J37" +"212.09*12" +"58.33*12" +"+D67+D66" +"+D68/12" +"SUM(D71:D74)" +"+E6-D6+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+F38*F37" +"+F40+F39" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!P11" +"+F40*F39" +"+F42+F41" +"+C8-B8" +"SUM(B8:B38)" +"+summary!P11" +"+D40*D39" +"+D42+D41" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P12" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C5-B5" +"SUM(D5:D11)" +"+summary!P11" +"+D13*D12" +"+D16+D14" +"+C7-B7" +"SUM(B7:B37)" +"+summary!P10" +"+D39*D38" +"+D41+D40" +"+'[1]0601'!$K$39" +"+'[1]0601'!$M$39" +"+NNG!$D$24" +"+B12/$P$11" +"+NNG!A24" +"+'[1]0601'!$H$39" +"+C13*$P$10" +"+williams!J40" +"+williams!A40" +"+SidR!D41" +"+SidR!A41" +"+PNM!$D$23" +"+PNM!A23" +"+'Red C'!$F$43" +"+B16/$P$10" +"+'Red C'!B43" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+'El Paso'!E38*summary!P10+'El Paso'!C38*summary!P11" +"+'El Paso'!H38" +"+'El Paso'!A38" +"+Conoco!$F$41" +"+Conoco!A41" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+EOG!J41" +"+EOG!A41" +"+mewborne!$J$43" +"+mewborne!A43" +"+CIG!D43" +"+CIG!A43" +"+Amoco!D40" +"+Amoco!A40" +"+PGETX!$H$39" +"+PGETX!E39" +"+C26*$P$11" +"+NGPL!F38" +"+NGPL!A38" +"+Lonestar!F42" +"+Lonestar!B42" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+Agave!$D$24" +"+Agave!A24" +"+transcol!$D$43" +"+transcol!A43" +"+Oasis!D40" +"+Oasis!B40" +"+Mojave!D40" +"+Mojave!A40" +"+EPFS!D41" +"+B33/$P$12" +"+EPFS!A41" +"+burlington!D42" +"+burlington!A42" +"SUM(B12:B34)" +"+O37*O36" +"+Citizens!D18" +"+Citizens!A18" +"+Calpine!D41" +"+Calpine!A41" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+SoCal!F40" +"+SoCal!A40" +"+DEFS!F54" +"+DEFS!A40" +"+NW!$F$41" +"+NW!B41" +"+Continental!F43" +"+Continental!A43" +"+'PG&E'!D40" +"+'PG&E'!A40" +"SUM(B39:B46)" +"+B47+B35" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+J38+J35" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+B5+D5-C5-E5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+C4-B4+E4-D4" +"SUM(B4:B34)" +"+F38+F35" +"+G4-F4+D4-E4+B4-C4" +"SUM(B4:B34)" +"+summary!P11" +"+H36*H35" +"+H38+H37" +"+G5-F5+D5-E5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"SUM(H20:H34)" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"236345+64615" +"+C37+E37+G37" +"-1997073+2069285+1997073" +"+C37+C36-B36" +"+E37+D36-E36" +"+H37+H36" +"7754753-7770993-7771397+7770993+7771397" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+summary!P10" +"+F40*F39" +"+F42+F41" +"+AF42+AF39" +"+AR47*AR45" +"+AR45*1.88" +"+AH50-AH51" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+C5-B5" +"SUM(D5:D17)" +"+summary!P11" +"+D19*D18" +"+D22+D20" +"+E4+C4-D4-B4" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!P11" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+D5+C5-E5-B5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+C8-B8" +"SUM(B8:B38)" +"+summary!P11" +"+D40*D39" +"+D42+D41" +"8469-13341" +"6109-7259" +"718-1813" +"7066-8329" +"1677-2334" +"696771-657758" +"SUM(B8:B15)" +"+B30" +"+B17*B16" +"+C17+C5" +"+B28+B27" +"+summary!P11" +"+C30+C24" +"SUM(B41:B43)" +"+B30" +"+C45+C38" +"+C18+C31+C46+C51+C52+C53+C54+C55+C56+C57+C58+C59+C60+C61" +"+E4+C4-D4-B4" +"SUM(B4:B34)" +"+C35-B35" +"+E36+C36" +"+summary!P12" +"+C37" +"+E37" +"+C37*C36" +"+C39+C38" +"SUM(F40:F49)" +"+Duke!C62" +"+F52+F50" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!P11" +"+J40*J39" +"+J42+J41" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!P11" +"+F40*F39" +"+F42+F41" +"+C6-B6" +"-337192-101246" +"184988+30785" +"SUM(D6:D17)" +"+summary!P11" +"+D19*D18" +"+D22+D20" +"+C5-B5" +"SUM(D5:D16)" +"+summary!P11" +"+D18*D17" +"+D21+D19" +"+E3-D3+C3-B3" +"SUM(B3:B33)" +"37616+54911" +"+F37+F34" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!P11" +"+J36*J35" +"+J39+J37" +"212.09*12" +"58.33*12" +"+D67+D66" +"+D68/12" +"SUM(D71:D74)" +"+E6-D6+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+F38*F37" +"+F40+F39" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!P11" +"+F40*F39" +"+F42+F41" +"+C8-B8" +"SUM(B8:B38)" +"+summary!P11" +"+D40*D39" +"+D42+D41" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P12" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C5-B5" +"SUM(D5:D11)" +"+summary!P11" +"+D13*D12" +"+D16+D14" +"+C7-B7" +"SUM(B7:B37)" +"+summary!P10" +"+D39*D38" +"+D41+D40" +"+'[1]0601'!$K$39" +"+'[1]0601'!$M$39" +"+NNG!$D$24" +"+B12/$P$11" +"+NNG!A24" +"+'[1]0601'!$H$39" +"+SidR!D41" +"+SidR!A41" +"+PNM!$D$23" +"+PNM!A23" +"+'Red C'!$F$43" +"+B15/$P$10" +"+'Red C'!B43" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+Conoco!$F$41" +"+Conoco!A41" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+mewborne!$J$43" +"+mewborne!A43" +"+EOG!J41" +"+EOG!A41" +"+CIG!D43" +"+CIG!A43" +"+PGETX!$H$39" +"+PGETX!E39" +"+transcol!$D$43" +"+transcol!A43" +"+burlington!D42" +"+burlington!A42" +"+DEFS!F54" +"+DEFS!A40" +"+EPFS!D41" +"+B26/$P$12" +"+EPFS!A41" +"+Continental!F43" +"+Continental!A43" +"+Agave!$D$24" +"+Agave!A24" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+Calpine!D41" +"+Calpine!A41" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!A18" +"SUM(B12:B32)" +"+C36*$P$10" +"+williams!J40" +"+williams!A40" +"+C37*$P$11" +"+NGPL!F38" +"+NGPL!A38" +"+'El Paso'!E38*summary!P10+'El Paso'!C38*summary!P11" +"+'El Paso'!H38" +"+'El Paso'!A38" +"+Lonestar!F42" +"+Lonestar!B42" +"+Amoco!D40" +"+Amoco!A40" +"+PEPL!D41" +"+PEPL!A41" +"+NW!$F$41" +"+NW!B41" +"+Oasis!D40" +"+Oasis!B40" +"+Mojave!D40" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!A40" +"+'PG&E'!D40" +"+'PG&E'!A40" +"SUM(B36:B46)" +"+B47+B33" +"+'[1]0601'!$K$39" +"+'[1]0601'!$M$39" +"+NNG!$D$24" +"+B12/$P$11" +"+NNG!A24" +"+'[1]0601'!$H$39" +"+SidR!D41" +"+SidR!A41" +"+C14*$P$10" +"+williams!J40" +"+williams!A40" +"+PNM!$D$23" +"+PNM!A23" +"+'Red C'!$F$43" +"+B16/$P$10" +"+'Red C'!B43" +"+C17*$P$11" +"+NGPL!F38" +"+NGPL!A38" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+'El Paso'!E38*summary!P10+'El Paso'!C38*summary!P11" +"+'El Paso'!H38" +"+'El Paso'!A38" +"+Conoco!$F$41" +"+Conoco!A41" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+mewborne!$J$43" +"+mewborne!A43" +"+EOG!J41" +"+EOG!A41" +"+CIG!D43" +"+CIG!A43" +"+PGETX!$H$39" +"+PGETX!E39" +"+Lonestar!F42" +"+Lonestar!B42" +"+Amoco!D40" +"+Amoco!A40" +"+PEPL!D41" +"+PEPL!A41" +"+NW!$F$41" +"+NW!B41" +"+transcol!$D$43" +"+transcol!A43" +"+Oasis!D40" +"+Oasis!B40" +"+Mojave!D40" +"+Mojave!A40" +"+burlington!D42" +"+burlington!A42" +"SUM(B12:B33)" +"+O36*O35" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+Calpine!D41" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+SoCal!F40" +"+SoCal!A40" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+Agave!$D$24" +"+Agave!A24" +"+Continental!F43" +"+Continental!A43" +"+EPFS!D41" +"+B46/$P$12" +"+EPFS!A41" +"+DEFS!F54" +"+DEFS!A40" +"SUM(B38:B47)" +"+B48+B34" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+J38+J35" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+B5+D5-C5-E5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+C4-B4+E4-D4" +"SUM(B4:B34)" +"+F38+F35" +"+G4-F4+D4-E4+B4-C4" +"SUM(B4:B34)" +"+summary!P11" +"+H36*H35" +"+H38+H37" +"+G5-F5+D5-E5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"236345+64615" +"+C37+E37+G37" +"-1997073+2069285+1997073" +"+C37+C36-B36" +"+E37+D36-E36" +"+H37+H36" +"7754753-7770993-7771397+7770993+7771397" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+summary!P10" +"+F40*F39" +"+F42+F41" +"+AF42+AF39" +"+AR47*AR45" +"+AR45*1.88" +"+AH50-AH51" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+C5-B5" +"817187+35829" +"157940+6928" +"SUM(D5:D17)" +"+summary!P11" +"+D19*D18" +"+D22+D20" +"+E4+C4-D4-B4" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!P11" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+D5+C5-E5-B5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+C8-B8" +"SUM(B8:B38)" +"+summary!P11" +"+D40*D39" +"+D42+D41" +"17376-25477" +"11719-13996" +"1378-3353" +"13556-14112" +"3217-6308" +"1360307-1307738" +"SUM(B8:B15)" +"+B30" +"+B17*B16" +"+C17+C5" +"+B28+B27" +"+summary!P11" +"+C30+C24" +"SUM(B41:B43)" +"+B30" +"+C45+C38" +"+C18+C31+C46+C51+C52+C53+C54+C55+C56+C57+C58+C59+C60+C61" +"+E4+C4-D4-B4" +"SUM(B4:B34)" +"+C35-B35" +"+E36+C36" +"+summary!P12" +"+C37" +"+E37" +"+C37*C36" +"+C39+C38" +"SUM(F40:F49)" +"+Duke!C62" +"+F52+F50" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!P11" +"+J40*J39" +"+J42+J41" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!P11" +"+F40*F39" +"+F42+F41" +"+C6-B6" +"-987094-49907" +"540168+48866" +"SUM(D6:D17)" +"+summary!P11" +"+D19*D18" +"+D22+D20" +"-41702-2035-2035-2035" +"+C5-B5" +"-2405567-104671" +"1720250+90021" +"-5975-1" +"SUM(D5:D16)" +"+summary!P11" +"+D18*D17" +"+D21+D19" +"+E3-D3+C3-B3" +"SUM(B3:B33)" +"37616+54911" +"+F37+F34" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!P11" +"+J36*J35" +"+J39+J37" +"212.09*12" +"58.33*12" +"+D67+D66" +"+D68/12" +"SUM(D71:D74)" +"+E6-D6+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+F38*F37" +"+F40+F39" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!P11" +"+F40*F39" +"+F42+F41" +"+C8-B8" +"SUM(B8:B38)" +"+summary!P11" +"+D40*D39" +"+D42+D41" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P12" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C5-B5" +"SUM(D5:D11)" +"+summary!P11" +"+D13*D12" +"+D16+D14" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+C7-B7" +"SUM(B7:B37)" +"+summary!P10" +"+D39*D38" +"+D41+D40" +"+'[1]0601'!$K$39" +"+'[1]0601'!$M$39" +"+NNG!$D$24" +"+B12/$P$11" +"+NNG!A24" +"+'[1]0601'!$H$39" +"+SidR!D41" +"+SidR!A41" +"+C14*$P$10" +"+williams!J40" +"+williams!A40" +"+PNM!$D$23" +"+PNM!A23" +"+'Red C'!$F$43" +"+B16/$P$10" +"+'Red C'!B43" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+'El Paso'!E38*summary!P10+'El Paso'!C38*summary!P11" +"+'El Paso'!H38" +"+'El Paso'!A38" +"+Conoco!$F$41" +"+Conoco!A41" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+EOG!J41" +"+EOG!A41" +"+mewborne!$J$43" +"+mewborne!A43" +"+CIG!D43" +"+CIG!A43" +"+C24*$P$11" +"+NGPL!F38" +"+NGPL!A38" +"+PGETX!$H$39" +"+PGETX!E39" +"+Amoco!D40" +"+Amoco!A40" +"+Lonestar!F42" +"+Lonestar!B42" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+transcol!$D$43" +"+transcol!A43" +"+Oasis!D40" +"+Oasis!B40" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+SoCal!F40" +"+SoCal!A40" +"+EPFS!D41" +"+B33/$P$12" +"+EPFS!A41" +"+Mojave!D40" +"+Mojave!A40" +"+burlington!D42" +"+burlington!A42" +"SUM(B12:B35)" +"+O38*O37" +"+Citizens!D18" +"+Citizens!A18" +"+Calpine!D41" +"+Calpine!A41" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+DEFS!F54" +"+DEFS!A40" +"+PEPL!D41" +"+PEPL!A41" +"+NW!$F$41" +"+NW!B41" +"+Agave!$D$24" +"+Agave!A24" +"+Continental!F43" +"+Continental!A43" +"SUM(B40:B47)" +"+B48+B36" +"+'[1]0601'!$K$39" +"+'[1]0601'!$M$39" +"+NNG!$D$24" +"+B12/$P$11" +"+NNG!A24" +"+'[1]0601'!$H$39" +"+SidR!D41" +"+SidR!A41" +"+PNM!$D$23" +"+PNM!A23" +"+'Red C'!$F$43" +"+B15/$P$10" +"+'Red C'!B43" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+Conoco!$F$41" +"+Conoco!A41" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+EOG!J41" +"+EOG!A41" +"+mewborne!$J$43" +"+mewborne!A43" +"+CIG!D43" +"+CIG!A43" +"+PGETX!$H$39" +"+PGETX!E39" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+transcol!$D$43" +"+transcol!A43" +"+EPFS!D41" +"+B25/$P$12" +"+EPFS!A41" +"+burlington!D42" +"+burlington!A42" +"+Continental!F43" +"+Continental!A43" +"+Agave!$D$24" +"+Agave!A24" +"+DEFS!F54" +"+DEFS!A40" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+Calpine!D41" +"+Calpine!A41" +"+Citizens!D18" +"+Citizens!A18" +"SUM(B12:B32)" +"+C36*$P$10" +"+NW!$F$41" +"+NW!B41" +"+C37*$P$11" +"+PEPL!D41" +"+PEPL!A41" +"+SoCal!F40" +"+SoCal!A40" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+Mojave!D40" +"+Mojave!A40" +"+Oasis!D40" +"+Oasis!B40" +"+Amoco!D40" +"+Amoco!A40" +"+Lonestar!F42" +"+Lonestar!B42" +"+NGPL!F38" +"+NGPL!A38" +"+'El Paso'!E38*summary!P10+'El Paso'!C38*summary!P11" +"+'El Paso'!H38" +"+'El Paso'!A38" +"+williams!J40" +"+williams!A40" +"SUM(B36:B46)" +"+B47+B33" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+J38+J35" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+B5+D5-C5-E5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+C4-B4+E4-D4" +"SUM(B4:B34)" +"+F38+F35" +"+G4-F4+D4-E4+B4-C4" +"SUM(B4:B34)" +"+summary!P11" +"+H36*H35" +"+H38+H37" +"+G5-F5+D5-E5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"236345+64615" +"+C37+E37+G37" +"-1997073+2069285+1997073" +"+C37+C36-B36" +"+E37+D36-E36" +"+H37+H36" +"7754753-7770993-7771397+7770993+7771397" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+summary!P10" +"+F40*F39" +"+F42+F41" +"+AF42+AF39" +"+AR47*AR45" +"+AR45*1.88" +"+AH50-AH51" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+C5-B5" +"SUM(D5:D17)" +"+summary!P11" +"+D19*D18" +"+D22+D20" +"+E4+C4-D4-B4" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!P11" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+D5+C5-E5-B5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+C8-B8" +"SUM(B8:B38)" +"+summary!P11" +"+D40*D39" +"+D42+D41" +"11160-17820" +"8149-9664" +"958-2398" +"9426-10343" +"2237-3557" +"924788-898141" +"SUM(B8:B15)" +"+B30" +"+B17*B16" +"+C17+C5" +"+B28+B27" +"+summary!P11" +"+C30+C24" +"SUM(B41:B43)" +"+B30" +"+C45+C38" +"+C18+C31+C46+C51+C52+C53+C54+C55+C56+C57+C58+C59+C60+C61" +"+E4+C4-D4-B4" +"SUM(B4:B34)" +"+C35-B35" +"+E36+C36" +"+summary!P12" +"+C37" +"+E37" +"+C37*C36" +"+C39+C38" +"SUM(F40:F49)" +"+Duke!C62" +"+F52+F50" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!P11" +"+J40*J39" +"+J42+J41" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!P11" +"+F40*F39" +"+F42+F41" +"+C6-B6" +"-793636-28215" +"350527+25960" +"-76062-45847" +"SUM(D6:D17)" +"+summary!P11" +"+D19*D18" +"+D22+D20" +"-35015-2304" +"+C5-B5" +"-1852678-104949" +"1317136+85581" +"-6855-729" +"-5975-1" +"SUM(D5:D16)" +"+summary!P11" +"+D18*D17" +"+D21+D19" +"+E3-D3+C3-B3" +"SUM(B3:B33)" +"37616+54911" +"+F37+F34" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!P11" +"+J36*J35" +"+J39+J37" +"212.09*12" +"58.33*12" +"+D67+D66" +"+D68/12" +"SUM(D71:D74)" +"+E6-D6+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+F38*F37" +"+F40+F39" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!P11" +"+F40*F39" +"+F42+F41" +"+C8-B8" +"SUM(B8:B38)" +"+summary!P11" +"+D40*D39" +"+D42+D41" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P12" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C5-B5" +"SUM(D5:D11)" +"+summary!P11" +"+D13*D12" +"+D16+D14" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+C7-B7" +"SUM(B7:B37)" +"+summary!P10" +"+D39*D38" +"+D41+D40" +"SUM(D5:F5)" +"G5*H5" +"SUM(I6:I30)" +"+'[1]0601'!$K$39" +"+'[1]0601'!$M$39" +"+NNG!$D$24" +"+B12/$P$11" +"+NNG!A24" +"+'[1]0601'!$H$39" +"+SidR!D41" +"+SidR!A41" +"+PNM!$D$23" +"+PNM!A23" +"+'Red C'!$F$43" +"+B15/$P$10" +"+'Red C'!B43" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+Conoco!$F$41" +"+Conoco!A41" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+mewborne!$J$43" +"+mewborne!A43" +"+EOG!J41" +"+EOG!A41" +"+CIG!D43" +"+CIG!A43" +"+PGETX!$H$39" +"+PGETX!E39" +"+transcol!$D$43" +"+transcol!A43" +"+burlington!D42" +"+burlington!A42" +"+DEFS!F54" +"+DEFS!A40" +"+EPFS!D41" +"+B26/$P$12" +"+EPFS!A41" +"+Continental!F43" +"+Continental!A43" +"+Agave!$D$24" +"+Agave!A24" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+Calpine!D41" +"+Calpine!A41" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!A18" +"SUM(B12:B32)" +"+C36*$P$10" +"+williams!J40" +"+williams!A40" +"+C37*$P$11" +"+NGPL!F38" +"+NGPL!A38" +"+'El Paso'!E38*summary!P10+'El Paso'!C38*summary!P11" +"+'El Paso'!H38" +"+'El Paso'!A38" +"+Lonestar!F42" +"+Lonestar!B42" +"+Amoco!D40" +"+Amoco!A40" +"+PEPL!D41" +"+PEPL!A41" +"+NW!$F$41" +"+NW!B41" +"+Oasis!D40" +"+Oasis!B40" +"+Mojave!D40" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!A40" +"+'PG&E'!D40" +"+'PG&E'!A40" +"SUM(B36:B46)" +"+B47+B33" +"+'[1]0601'!$K$39" +"+'[1]0601'!$M$39" +"+NNG!$D$24" +"+B12/$P$11" +"+NNG!A24" +"+'[1]0601'!$H$39" +"+SidR!D41" +"+SidR!A41" +"+C14*$P$10" +"+williams!J40" +"+williams!A40" +"+PNM!$D$23" +"+PNM!A23" +"+'Red C'!$F$43" +"+B16/$P$10" +"+'Red C'!B43" +"+C17*$P$11" +"+NGPL!F38" +"+NGPL!A38" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+Conoco!$F$41" +"+Conoco!A41" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+'El Paso'!E38*summary!P10+'El Paso'!C38*summary!P11" +"+'El Paso'!H38" +"+'El Paso'!A38" +"+EOG!J41" +"+EOG!A41" +"+mewborne!$J$43" +"+mewborne!A43" +"+CIG!D43" +"+CIG!A43" +"+PGETX!$H$39" +"+PGETX!E39" +"+Lonestar!F42" +"+Lonestar!B42" +"+PEPL!D41" +"+PEPL!A41" +"+Amoco!D40" +"+Amoco!A40" +"+Agave!$D$24" +"+Agave!A24" +"+NW!$F$41" +"+NW!B41" +"+transcol!$D$43" +"+transcol!A43" +"+Oasis!D40" +"+Oasis!B40" +"+DEFS!F54" +"+DEFS!A40" +"+Mojave!D40" +"+Mojave!A40" +"+burlington!D42" +"+burlington!A42" +"SUM(B12:B35)" +"+O38*O37" +"+Citizens!D18" +"+Citizens!A18" +"+Calpine!D41" +"+Calpine!A41" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+SoCal!F40" +"+SoCal!A40" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+EPFS!D41" +"+B46/$P$12" +"+EPFS!A41" +"+Continental!F43" +"+Continental!A43" +"SUM(B40:B47)" +"+B48+B36" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+J38+J35" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+B5+D5-C5-E5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+C4-B4+E4-D4" +"SUM(B4:B34)" +"+F38+F35" +"+G4-F4+D4-E4+B4-C4" +"151669+675" +"SUM(B4:B34)" +"+summary!P11" +"+H36*H35" +"+H38+H37" +"+G5-F5+D5-E5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"236345+64615" +"+C37+E37+G37" +"-1997073+2069285+1997073" +"+C37+C36-B36" +"+E37+D36-E36" +"+H37+H36" +"7754753-7770993-7771397+7770993+7771397" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+summary!P10" +"+F40*F39" +"+F42+F41" +"+AF42+AF39" +"+AR47*AR45" +"+AR45*1.88" +"+AH50-AH51" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+C5-B5" +"183396+6928" +"SUM(D5:D17)" +"+summary!P11" +"+D19*D18" +"+D22+D20" +"+E4+C4-D4-B4" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!P11" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+D5+C5-E5-B5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+C8-B8" +"SUM(B8:B38)" +"+summary!P11" +"+D40*D39" +"+D42+D41" +"20928-29724" +"13759-16424" +"1618-3353" +"13556-14112" +"3217-6308" +"1611421-1547825" +"SUM(B8:B15)" +"+B30" +"+B17*B16" +"+C17+C5" +"+B28+B27" +"+summary!P11" +"+C30+C24" +"SUM(B41:B43)" +"+B30" +"+C45+C38" +"+C18+C31+C46+C51+C52+C53+C54+C55+C56+C57+C58+C59+C60+C61" +"+E4+C4-D4-B4" +"SUM(B4:B34)" +"+C35-B35" +"+E36+C36" +"+summary!P12" +"+C37" +"+E37" +"+C37*C36" +"+F39+F44+F45+F46+F47+F48+F49" +"+C39+C38" +"+Duke!C5+Duke!C24+Duke!C38+Duke!C51+Duke!C52+Duke!C53+Duke!C54+Duke!C55+Duke!C56+Duke!C57+Duke!C58+Duke!C59+Duke!C60+Duke!C61" +"SUM(F40:F49)" +"+Duke!C62" +"+F52+F50" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!P11" +"+J40*J39" +"+J42+J41" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!P11" +"+F40*F39" +"+F42+F41" +"+C6-B6" +"-987140-49907-2655-48602-20712" +"540168+48866+48610+19632+18583" +"SUM(D6:D17)" +"+summary!P11" +"+D19*D18" +"+D22+D20" +"+C5-B5" +"1720250+90021+44878+71461+89308" +"19288+3300+3732+3710+1457" +"SUM(D5:D16)" +"+summary!P11" +"+D18*D17" +"+D21+D19" +"+E3-D3+C3-B3" +"SUM(B3:B33)" +"37616+54911" +"+F37+F34" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!P11" +"+J36*J35" +"+J39+J37" +"212.09*12" +"58.33*12" +"+D67+D66" +"+D68/12" +"SUM(D71:D74)" +"+E6-D6+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+F38*F37" +"+F40+F39" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!P11" +"+F40*F39" +"+F42+F41" +"+C8-B8" +"SUM(B8:B38)" +"+summary!P11" +"+D40*D39" +"+D42+D41" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P12" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C5-B5" +"SUM(D5:D11)" +"+summary!P11" +"+D13*D12" +"+D16+D14" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+C7-B7" +"SUM(B7:B37)" +"+summary!P10" +"+D39*D38" +"+D41+D40" +"SUM(D5:F5)" +"G5*H5" +"SUM(I6:I30)" +"SUM(D5:F5)" +"G5*H5" +"SUM(I6:I30)" +"SUM(D5:F5)" +"G5*H5" +"SUM(I6:I30)" +"+'[1]0701'!$K$39" +"+'[1]0701'!$M$39" +"+NNG!$D$24" +"+B12/$P$11" +"+NNG!A24" +"+'[1]0701'!$H$39" +"+SidR!D41" +"+SidR!A41" +"+PNM!$D$23" +"+PNM!A23" +"+'Red C'!$F$43" +"+B15/$P$10" +"+'Red C'!B43" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+Conoco!$F$41" +"+Conoco!A41" +"+mewborne!$J$43" +"+mewborne!A43" +"+EOG!J41" +"+EOG!A41" +"+CIG!D43" +"+CIG!A43" +"+PGETX!$H$39" +"+PGETX!E39" +"+DEFS!F54" +"+DEFS!A40" +"+transcol!$D$43" +"+transcol!A43" +"+burlington!D42" +"+burlington!A42" +"+Continental!F43" +"+Continental!A43" +"+Agave!$D$24" +"+Agave!A24" +"+EPFS!D41" +"+B28/$P$12" +"+EPFS!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+Calpine!D41" +"+Calpine!A41" +"+Citizens!D18" +"+Citizens!A18" +"SUM(B12:B32)" +"+C36*$P$10" +"+williams!J40" +"+williams!A40" +"+C37*$P$11" +"+NGPL!F38" +"+NGPL!A38" +"+'El Paso'!E38*summary!P10+'El Paso'!C38*summary!P11" +"+'El Paso'!H38" +"+'El Paso'!A38" +"+SoCal!F40" +"+SoCal!A40" +"+Lonestar!F42" +"+Lonestar!B42" +"+Amoco!D40" +"+Amoco!A40" +"+PEPL!D41" +"+PEPL!A41" +"+Oasis!D40" +"+Oasis!B40" +"+Mojave!D40" +"+Mojave!A40" +"+NW!$F$41" +"+NW!B41" +"+'PG&E'!D40" +"+'PG&E'!A40" +"SUM(B36:B46)" +"+B47+B33" +"+'[1]0701'!$K$39" +"+'[1]0701'!$M$39" +"+NNG!$D$24" +"+B12/$P$11" +"+NNG!A24" +"+'[1]0701'!$H$39" +"+SidR!D41" +"+SidR!A41" +"+'Red C'!$F$43" +"+B14/$P$10" +"+'Red C'!B43" +"+PNM!$D$23" +"+PNM!A23" +"+C16*$P$10" +"+williams!J40" +"+williams!A40" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+Conoco!$F$41" +"+Conoco!A41" +"+'El Paso'!E38*summary!P10+'El Paso'!C38*summary!P11" +"+'El Paso'!H38" +"+'El Paso'!A38" +"+C21*$P$11" +"+NGPL!F38" +"+NGPL!A38" +"+mewborne!$J$43" +"+mewborne!A43" +"+SoCal!F40" +"+SoCal!A40" +"+CIG!D43" +"+CIG!A43" +"+EOG!J41" +"+EOG!A41" +"+PGETX!$H$39" +"+PGETX!E39" +"+Lonestar!F42" +"+Lonestar!B42" +"+Amoco!D40" +"+Amoco!A40" +"+PEPL!D41" +"+PEPL!A41" +"+DEFS!F54" +"+DEFS!A40" +"+Oasis!D40" +"+Oasis!B40" +"+transcol!$D$43" +"+transcol!A43" +"+Mojave!D40" +"+Mojave!A40" +"+Agave!$D$24" +"+Agave!A24" +"+NW!$F$41" +"+NW!B41" +"+burlington!D42" +"+burlington!A42" +"SUM(B12:B36)" +"+O39*O38" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+Calpine!D41" +"+Calpine!A41" +"+EPFS!D41" +"+B45/$P$12" +"+EPFS!A41" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+Continental!F43" +"+Continental!A43" +"SUM(B41:B47)" +"+B48+B37" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+J38+J35" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+C4+E4-B4-D4" +"+G5-F5+D5-E5+B5-C5" +"SUM(B4:B34)" +"+summary!P11" +"+H36*H35" +"+H38+H37" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C37+E37+G37" +"-1997073+2069285+1997073" +"+C37+C36-B36" +"+E37+D36-E36" +"+H37+H36" +"7754753-7770993-7771397+7770993+7771397" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+summary!P10" +"+F40*F39" +"+F42+F41" +"+AF42+AF39" +"+AR47*AR45" +"+AR45*1.88" +"+AH50-AH51" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+C5-B5" +"SUM(D5:D17)" +"+summary!P11" +"+D19*D18" +"+D22+D20" +"+E4+C4-D4-B4" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!P11" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+C8-B8" +"SUM(B8:B38)" +"+summary!P11" +"+D40*D39" +"+D42+D41" +"2463-2113-1073" +"1654-1776" +"1654-1214-390" +"689-837-426" +"172155-100648-52050" +"SUM(B8:B15)" +"+B30" +"+B17*B16" +"+C17+C5" +"+B28+B27" +"+summary!P11" +"+C30+C24" +"SUM(B41:B43)" +"+B30" +"+C45+C38" +"+C18+C31+C46+C51+C52+C53+C54+C55+C56+C57+C58+C59+C60+C61" +"+E4+C4-D4-B4" +"SUM(B4:B34)" +"+C35-B35" +"+E36+C36" +"+summary!P12" +"+C37" +"+E37" +"+C37*C36" +"+F39+F44+F45+F46+F47+F48+F49" +"+C39+C38" +"+Duke!C5+Duke!C24+Duke!C38+Duke!C51+Duke!C52+Duke!C53+Duke!C54+Duke!C55+Duke!C56+Duke!C57+Duke!C58+Duke!C59+Duke!C60+Duke!C61" +"SUM(F40:F49)" +"+Duke!C62" +"+F52+F50" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!P11" +"+J40*J39" +"+J42+J41" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!P11" +"+F40*F39" +"+F42+F41" +"+C6-B6" +"SUM(D6:D17)" +"+summary!P11" +"+D19*D18" +"+D22+D20" +"+C5-B5" +"SUM(D5:D16)" +"+summary!P11" +"+D18*D17" +"+D21+D19" +"+E3-D3+C3-B3" +"SUM(B3:B33)" +"+F37+F34" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!P11" +"+J36*J35" +"+J39+J37" +"212.09*12" +"58.33*12" +"+D67+D66" +"+D68/12" +"SUM(D71:D74)" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!P11" +"+F38*F37" +"+F40+F39" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!P11" +"+F40*F39" +"+F42+F41" +"+C8-B8" +"SUM(B8:B38)" +"+summary!P11" +"+D40*D39" +"+D42+D41" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P12" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C5-B5" +"SUM(D5:D11)" +"+summary!P11" +"+D13*D12" +"+D16+D14" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+C7-B7" +"SUM(B7:B37)" +"+summary!P10" +"+D39*D38" +"+D41+D40" +"G5-(D5+E5)" +"G5*H5" +"SUM(G5:G30)" +"SUM(I6:I30)" +"G5-(D5+E5)" +"G5*H5" +"SUM(G5:G30)" +"SUM(I6:I30)" +"+'[1]0701'!$K$39" +"+'[1]0701'!$M$39" +"+NNG!$D$24" +"+B12/$P$11" +"+NNG!A24" +"+'[1]0701'!$H$39" +"+'Red C'!$F$43" +"+B13/$P$10" +"+'Red C'!B43" +"+PNM!$D$23" +"+PNM!A23" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+Conoco!$F$41" +"+Conoco!A41" +"+mewborne!$J$43" +"+mewborne!A43" +"+DEFS!F54" +"+DEFS!A40" +"+CIG!D43" +"+CIG!A43" +"+EOG!J41" +"+EOG!A41" +"+PGETX!$H$39" +"+PGETX!E39" +"+Agave!$D$24" +"+Agave!A24" +"+SidR!D41" +"+SidR!A41" +"+transcol!$D$43" +"+transcol!A43" +"+burlington!D42" +"+burlington!A42" +"+Continental!F43" +"+Continental!A43" +"+Calpine!D41" +"+Calpine!A41" +"+EPFS!D41" +"+B29/$P$12" +"+EPFS!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!A18" +"SUM(B12:B32)" +"+C36*$P$10" +"+williams!J40" +"+williams!A40" +"+C37*$P$11" +"+SoCal!F40" +"+SoCal!A40" +"+NGPL!F38" +"+NGPL!A38" +"+'El Paso'!E38*summary!P10+'El Paso'!C38*summary!P11" +"+'El Paso'!H38" +"+'El Paso'!A38" +"+PEPL!D41" +"+PEPL!A41" +"+Lonestar!F42" +"+Lonestar!B42" +"+Amoco!D40" +"+Amoco!A40" +"+Oasis!D40" +"+Oasis!B40" +"+NW!$F$41" +"+NW!B41" +"+Mojave!D40" +"+Mojave!A40" +"+'PG&E'!D40" +"+'PG&E'!A40" +"SUM(B36:B46)" +"+B47+B33" +"+'[1]0701'!$K$39" +"+'[1]0701'!$M$39" +"+NNG!$D$24" +"+B12/$P$11" +"+NNG!A24" +"+'[1]0701'!$H$39" +"+C13*$P$10" +"+williams!J40" +"+williams!A40" +"+'Red C'!$F$43" +"+B14/$P$10" +"+'Red C'!B43" +"+PNM!$D$23" +"+PNM!A23" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+C18*$P$11" +"+SoCal!F40" +"+SoCal!A40" +"+Conoco!$F$41" +"+$B$20/P10" +"+Conoco!A41" +"+NGPL!F38" +"+NGPL!A38" +"+'El Paso'!C38*summary!P11+'El Paso'!E38*summary!P10" +"+'El Paso'!H38" +"+'El Paso'!A38" +"+mewborne!$J$43" +"+mewborne!A43" +"+DEFS!F54" +"+DEFS!A40" +"+CIG!D43" +"+CIG!A43" +"+EOG!J41" +"+EOG!A41" +"+PGETX!$H$39" +"+PGETX!E39" +"+PEPL!D41" +"+PEPL!A41" +"+Lonestar!F42" +"+Lonestar!B42" +"+Agave!$D$24" +"+Agave!A24" +"+Amoco!D40" +"+Amoco!A40" +"+Oasis!D40" +"+Oasis!B40" +"+SidR!D41" +"+SidR!A41" +"+transcol!$D$43" +"+transcol!A43" +"+NW!$F$41" +"+NW!B41" +"+Mojave!D40" +"+Mojave!A40" +"+burlington!D42" +"+burlington!A42" +"SUM(B12:B36)" +"+O39*O38" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+EPFS!D41" +"+B44/$P$12" +"+EPFS!A41" +"+Calpine!D41" +"+Calpine!A41" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+Continental!F43" +"+Continental!A43" +"SUM(B41:B47)" +"+B48+B37" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+J38+J35" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+C4+E4-B4-D4" +"+G5-F5+D5-E5+B5-C5" +"SUM(B4:B34)" +"+summary!P11" +"+H36*H35" +"+H38+H37" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C37+E37+G37" +"-1997073+2069285+1997073" +"+C37+C36-B36" +"+H37+H36" +"7754753-7770993-7771397+7770993+7771397" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+summary!P10" +"+F40*F39" +"+F42+F41" +"+AF42+AF39" +"+AR47*AR45" +"+AR45*1.88" +"+AH50-AH51" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+C5-B5" +"SUM(D5:D17)" +"+summary!P11" +"+D19*D18" +"+D22+D20" +"+E4+C4-D4-B4" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!P11" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+C8-B8" +"SUM(B8:B38)" +"+summary!P11" +"+D40*D39" +"+D42+D41" +"8210-10359" +"5811-5538" +"968-1466" +"5812-5076" +"2421-3980" +"603078-545420" +"SUM(B8:B15)" +"+B30" +"+B17*B16" +"+C17+C5" +"+B28+B27" +"+summary!P11" +"+C30+C24" +"SUM(B41:B43)" +"+B30" +"+C45+C38" +"+C18+C31+C46+C51+C52+C53+C54+C55+C56+C57+C58+C59+C60+C61+C62" +"+E4+C4-D4-B4" +"SUM(B4:B34)" +"+C35-B35" +"+E36+C36" +"+summary!P12" +"+C37" +"+E37" +"+C37*C36" +"+F39+F44+F45+F46+F47+F48+F49" +"+C39+C38" +"+Duke!C5+Duke!C24+Duke!C38+Duke!C51+Duke!C52+Duke!C53+Duke!C54+Duke!C55+Duke!C56+Duke!C57+Duke!C58+Duke!C59+Duke!C60+Duke!C62" +"SUM(F40:F49)" +"+Duke!C63" +"+F52+F50" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!P11" +"+J40*J39" +"+J42+J41" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!P11" +"+F40*F39" +"+F42+F41" +"+C6-B6" +"SUM(D6:D17)" +"+summary!P11" +"+D19*D18" +"+D22+D20" +"+C5-B5" +"SUM(D5:D16)" +"+summary!P11" +"+D18*D17" +"+D21+D19" +"+E3-D3+C3-B3" +"SUM(B3:B33)" +"72277+120061" +"+F37+F34" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!P11" +"+J36*J35" +"+J39+J37" +"212.09*12" +"58.33*12" +"+D67+D66" +"+D68/12" +"SUM(D71:D74)" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!P11" +"+F38*F37" +"+F40+F39" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!P11" +"+F40*F39" +"+F42+F41" +"+C8-B8" +"SUM(B8:B38)" +"+summary!P11" +"+D40*D39" +"+D42+D41" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P12" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P12" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!P11" +"+D38*D37" +"+D40+D39" +"+C5-B5" +"SUM(D5:D11)" +"+summary!P11" +"+D13*D12" +"+D16+D14" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+C7-B7" +"SUM(B7:B37)" +"+summary!P10" +"+D39*D38" +"+D41+D40" +"G5*H5" +"SUM(G5:G30)" +"SUM(I6:I30)" +"G5*H5" +"G21*H22" +"SUM(G5:G28)" +"SUM(I6:I30)" +"G6*H6" +"G22*H23" +"SUM(G6:G29)" +"SUM(I7:I31)" +"G8*H8" +"G24*H25" +"SUM(G8:G31)" +"SUM(I9:I33)" +"G8*H8" +"G24*H25" +"SUM(G8:G31)" +"SUM(I9:I33)" +"+'[1]0701'!$K$39" +"+'[1]0701'!$M$39" +"+'[1]0701'!$H$39" +"+NNG!$D$24" +"+B8/$H$4" +"+NNG!A24" +"+'Red C'!$F$43" +"+B9/$H$3" +"+'Red C'!B43" +"+Conoco!$F$41" +"+Conoco!A41" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+PNM!$D$23" +"+PNM!A23" +"+DEFS!H54" +"+DEFS!A40" +"+mewborne!$J$43" +"+mewborne!A43" +"+CIG!D43" +"+CIG!A43" +"+PGETX!$H$39" +"+PGETX!E39" +"+EOG!J41" +"+EOG!A41" +"+SidR!D41" +"+SidR!A41" +"+Agave!$D$24" +"+Agave!A24" +"+transcol!$D$43" +"+transcol!A43" +"+Calpine!D41" +"+Calpine!A41" +"+Continental!F43" +"+Continental!A43" +"+burlington!D42" +"+burlington!A42" +"+EPFS!D41" +"+B25/$H$5" +"+EPFS!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!A18" +"SUM(B8:B28)" +"+C32*$H$3" +"+williams!J40" +"+williams!A40" +"+C33*$H$4" +"+SoCal!F40" +"+SoCal!A40" +"+NGPL!F38" +"+NGPL!A38" +"+Mojave!D40" +"+Mojave!A40" +"+PEPL!D41" +"+PEPL!A41" +"+'El Paso'!E38*summary!H3+'El Paso'!C38*summary!H4" +"+'El Paso'!H38" +"+'El Paso'!A38" +"+Lonestar!F42" +"+Lonestar!B42" +"+Amoco!D40" +"+Amoco!A40" +"+Oasis!D40" +"+Oasis!B40" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+NW!$F$41" +"+NW!B41" +"SUM(B32:B42)" +"+B43+B29" +"+'[1]0701'!$K$39" +"+'[1]0701'!$M$39" +"+'[1]0701'!$H$39" +"+NNG!$D$24" +"+B8/$H$4" +"+NNG!A24" +"+C9*$H$3" +"+williams!J40" +"+williams!A40" +"+'Red C'!$F$43" +"+B10/$H$3" +"+'Red C'!B43" +"+Conoco!$F$41" +"+Conoco!A41" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+C14*$H$4" +"+SoCal!F40" +"+SoCal!A40" +"+PNM!$D$23" +"+PNM!A23" +"+DEFS!H54" +"+DEFS!A40" +"+NGPL!F38" +"+NGPL!A38" +"+mewborne!$J$43" +"+mewborne!A43" +"+Mojave!D40" +"+Mojave!A40" +"+CIG!D43" +"+CIG!A43" +"+PGETX!$H$39" +"+PGETX!E39" +"+PEPL!D41" +"+PEPL!A41" +"+EOG!J41" +"+EOG!A41" +"+'El Paso'!C38*summary!H4+'El Paso'!E38*summary!H3" +"+'El Paso'!H38" +"+'El Paso'!A38" +"+Lonestar!F42" +"+Lonestar!B42" +"+Amoco!D40" +"+Amoco!A40" +"+Oasis!D40" +"+Oasis!B40" +"+SidR!D41" +"+SidR!A41" +"+Agave!$D$24" +"+Agave!A24" +"+transcol!$D$43" +"+transcol!A43" +"+Calpine!D41" +"+Calpine!A41" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+NW!$F$41" +"+NW!B41" +"SUM(B8:B33)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+EPFS!D41" +"+B40/$H$5" +"+EPFS!A41" +"+burlington!D42" +"+burlington!A42" +"+Continental!F43" +"+Continental!A43" +"SUM(B37:B42)" +"+B43+B34" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+J38+J35" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+C4+E4-B4-D4" +"+G5-F5+D5-E5+B5-C5" +"SUM(B4:B34)" +"+summary!H4" +"+H36*H35" +"+H38+H37" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C37+E37+G37" +"-1997073+2069285+1997073" +"+C37+C36-B36" +"+H37+H36" +"7754753-7770993-7771397+7770993+7771397" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+summary!H3" +"+F40*F39" +"+F42+F41" +"+AF42+AF39" +"+AR47*AR45" +"+AR45*1.88" +"+AH50-AH51" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+C5-B5" +"SUM(D5:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+E4+C4-D4-B4" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!H4" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"14778-18397" +"10611-10486" +"1768-3042" +"10612-10503" +"4421-6917" +"1068870-1004763" +"SUM(B8:B15)" +"+B30" +"+B17*B16" +"+C17+C5" +"+B28+B27" +"+summary!H4" +"+C30+C24" +"SUM(B41:B43)" +"+B30" +"+C45+C38" +"+C18+C31+C46+C51+C52+C53+C54+C55+C56+C57+C58+C59+C60+C61+C62" +"+E4+C4-D4-B4+G4-F4" +"SUM(B4:B34)" +"+C35-B35" +"+E36+C36" +"+summary!H5" +"+E37" +"+C37*C36" +"+G39+C39" +"+H39+H44+H45+H46+H47+H48+H49" +"+C39+C38" +"+Duke!C5+Duke!C24+Duke!C38+Duke!C51+Duke!C52+Duke!C53+Duke!C54+Duke!C55+Duke!C56+Duke!C57+Duke!C58+Duke!C59+Duke!C60+Duke!C62" +"SUM(H40:H49)" +"+Duke!C63" +"+H52+H50" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!H4" +"+J40*J39" +"+J42+J41" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+C6-B6" +"SUM(D6:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+C5-B5" +"8690+1053+1898+2176+2548+3000+2563+2563" +"SUM(D5:D16)" +"+summary!H4" +"+D18*D17" +"+D21+D19" +"+E3-D3+C3-B3" +"SUM(B3:B33)" +"72277+120061" +"+F37+F34" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!H4" +"+J36*J35" +"+J39+J37" +"212.09*12" +"58.33*12" +"+D67+D66" +"+D68/12" +"SUM(D71:D74)" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!H4" +"+F38*F37" +"+F40+F39" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+C5-B5" +"SUM(D5:D11)" +"+summary!H4" +"+D13*D12" +"+D16+D14" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+C7-B7" +"SUM(B7:B37)" +"+summary!H3" +"+D39*D38" +"+D41+D40" +"G8*H8" +"G24*H25" +"SUM(G8:G31)" +"SUM(I9:I33)" +"(NOW()-1)+J2" +"H3*1000" +"H4" +"J1" +"B13+1" +"B13" +"H20/1000" +"Sheet1!$F$7" +"Sheet1!$H$12" +"Sheet1!$J$1" +"Sheet1!$F$13" +"Sheet1!$F$20" +"Sheet1!$F$3" +"Sheet1!$F$8" +"E9+1" +"Sheet1!$F$14" +"Sheet1!$F$21" +"Sheet1!$F$15" +"Sheet1!$F$22" +"Sheet1!$F$16" +"Sheet1!$F$23" +"Sheet1!$F$4" +"Sheet1!$F$9" +"Sheet1!$F$17" +"Sheet1!$A$29" +"G8*H8" +"G24*H25" +"SUM(G8:G32)" +"+'[1]0701'!$K$39" +"+'[1]0701'!$M$39" +"+'[1]0701'!$H$39" +"+NNG!$D$24" +"+B8/$H$4" +"+NNG!A24" +"+'Red C'!$F$43" +"+B9/$H$3" +"+'Red C'!B43" +"+Conoco!$F$41" +"+Conoco!A41" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+PNM!$D$23" +"+PNM!A23" +"+mewborne!$J$43" +"+mewborne!A43" +"+DEFS!H54" +"+DEFS!A40" +"+CIG!D43" +"+CIG!A43" +"+PGETX!$H$39" +"+PGETX!E39" +"+EOG!J41" +"+EOG!A41" +"+SidR!D41" +"+SidR!A41" +"+Calpine!D41" +"+Calpine!A41" +"+transcol!$D$43" +"+transcol!A43" +"+Continental!F43" +"+Continental!A43" +"+burlington!D42" +"+burlington!A42" +"+Agave!$D$24" +"+Agave!A24" +"+EPFS!D41" +"+B25/$H$5" +"+EPFS!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!A18" +"SUM(B8:B28)" +"+C32*$H$3" +"+williams!J40" +"+williams!A40" +"+C33*$H$4" +"+SoCal!F40" +"+SoCal!A40" +"+NGPL!F38" +"+NGPL!A38" +"+Mojave!D40" +"+Mojave!A40" +"+PEPL!D41" +"+PEPL!A41" +"+Lonestar!F42" +"+Lonestar!B42" +"+Amoco!D40" +"+Amoco!A40" +"+'El Paso'!E38*summary!H3+'El Paso'!C38*summary!H4" +"+'El Paso'!H38" +"+'El Paso'!A38" +"+Oasis!D40" +"+Oasis!B40" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+NW!$F$41" +"+NW!B41" +"SUM(B32:B42)" +"+B43+B29" +"+'[1]0701'!$K$39" +"+'[1]0701'!$M$39" +"+'[1]0701'!$H$39" +"+NNG!$D$24" +"+B8/$H$4" +"+NNG!A24" +"+C9*$H$3" +"+williams!J40" +"+williams!A40" +"+'Red C'!$F$43" +"+B10/$H$3" +"+'Red C'!B43" +"+Conoco!$F$41" +"+Conoco!A41" +"+C12*$H$4" +"+SoCal!F40" +"+SoCal!A40" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+PNM!$D$23" +"+PNM!A23" +"+NGPL!F38" +"+NGPL!A38" +"+mewborne!$J$43" +"+mewborne!A43" +"+Mojave!D40" +"+Mojave!A40" +"+DEFS!H54" +"+DEFS!A40" +"+CIG!D43" +"+CIG!A43" +"+PGETX!$H$39" +"+PGETX!E39" +"+PEPL!D41" +"+PEPL!A41" +"+EOG!J41" +"+EOG!A41" +"+Lonestar!F42" +"+Lonestar!B42" +"+SidR!D41" +"+SidR!A41" +"+Amoco!D40" +"+Amoco!A40" +"+'El Paso'!C38*summary!H4+'El Paso'!E38*summary!H3" +"+'El Paso'!H38" +"+'El Paso'!A38" +"+Oasis!D40" +"+Oasis!B40" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+Calpine!D41" +"+Calpine!A41" +"+transcol!$D$43" +"+transcol!A43" +"SUM(B8:B31)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+EPFS!D41" +"+B38/$H$5" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!A24" +"+burlington!D42" +"+burlington!A42" +"+Continental!F43" +"+Continental!A43" +"+NW!$F$41" +"+NW!B41" +"SUM(B35:B42)" +"+B43+B32" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+J38+J35" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+C4+E4-B4-D4" +"+G5-F5+D5-E5+B5-C5" +"SUM(B4:B34)" +"+summary!H4" +"+H36*H35" +"+H38+H37" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C37+E37+G37" +"-1997073+2069285+1997073" +"+C37+C36-B36" +"+H37+H36" +"7754753-7770993-7771397+7770993+7771397" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+summary!H3" +"+F40*F39" +"+F42+F41" +"+AF42+AF39" +"+AR47*AR45" +"+AR45*1.88" +"+AH50-AH51" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+C5-B5" +"SUM(D5:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+E4+C4-D4-B4" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!H4" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"14778-18397" +"10611-10486" +"1768-3042" +"10612-10503" +"4421-6917" +"1068870-1004763" +"SUM(B8:B15)" +"+B30" +"+B17*B16" +"+C17+C5" +"+B28+B27" +"+summary!H4" +"+C30+C24" +"SUM(B41:B43)" +"+B30" +"+C45+C38" +"+C18+C31+C46+C51+C52+C53+C54+C55+C56+C57+C58+C59+C60+C61+C62" +"+E4+C4-D4-B4+G4-F4" +"SUM(B4:B34)" +"+C35-B35" +"+G35-F35+E35-D35" +"+summary!H5" +"+C37" +"+C37*C36" +"+G38+C38" +"+C39+C38" +"SUM(H40:H49)" +"+Duke!C63" +"+H52+H50" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!H4" +"+J40*J39" +"+J42+J41" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+C6-B6" +"-702294-25549" +"1017272+43" +"SUM(D6:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+C5-B5" +"8690+1053+1898+2176+2548+3000+2563+2563" +"SUM(D5:D16)" +"+summary!H4" +"+D18*D17" +"+D21+D19" +"+E3-D3+C3-B3" +"SUM(B3:B33)" +"72277+120061" +"+F37+F34" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!H4" +"+J36*J35" +"+J39+J37" +"212.09*12" +"58.33*12" +"+D67+D66" +"+D68/12" +"SUM(D71:D74)" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!H4" +"+F38*F37" +"+F40+F39" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+C5-B5" +"SUM(D5:D11)" +"+summary!H4" +"+D13*D12" +"+D16+D14" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+C7-B7" +"SUM(B7:B37)" +"+summary!H3" +"+D39*D38" +"+D41+D40" +"+'[1]0701'!$K$39" +"NOW()" +"+'[1]0701'!$M$39" +"+'[1]0701'!$H$39" +"+NNG!$D$24" +"+B8/$H$4" +"+NNG!A24" +"+'Red C'!$F$43" +"+B9/$H$3" +"+'Red C'!B43" +"+Conoco!$F$41" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+mewborne!$J$43" +"+mewborne!A43" +"+CIG!D43" +"+CIG!A43" +"+PNM!$D$23" +"+PNM!A23" +"+DEFS!H54" +"+DEFS!A40" +"+PGETX!$H$39" +"+PGETX!E39" +"+EOG!J41" +"+EOG!A41" +"+SidR!D41" +"+SidR!A41" +"+Calpine!D41" +"+Calpine!A41" +"+transcol!$D$43" +"+transcol!A43" +"+Continental!F43" +"+Continental!A43" +"+burlington!D42" +"+burlington!A42" +"+EPFS!D41" +"+B24/$H$5" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!A24" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!A18" +"SUM(B8:B28)" +"+C32*$H$3" +"+williams!J40" +"+williams!A40" +"+C33*$H$4" +"+NGPL!F38" +"+NGPL!A38" +"+SoCal!F40" +"+SoCal!A40" +"+Mojave!D40" +"+Mojave!A40" +"+PEPL!D41" +"+PEPL!A41" +"+'El Paso'!E38*summary!H3+'El Paso'!C38*summary!H4" +"+'El Paso'!H38" +"+'El Paso'!A38" +"+Lonestar!F42" +"+Lonestar!B42" +"+Amoco!D40" +"+Amoco!A40" +"+Oasis!D40" +"+Oasis!B40" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+NW!$F$41" +"+NW!B41" +"SUM(B32:B42)" +"+B43+B29" +"+'[1]0701'!$K$39" +"NOW()" +"+'[1]0701'!$M$39" +"+'[1]0701'!$H$39" +"+C8*$H$3" +"+williams!J40" +"+williams!A40" +"+NNG!$D$24" +"+B9/$H$4" +"+NNG!A24" +"+'Red C'!$F$43" +"+B10/$H$3" +"+'Red C'!B43" +"+Conoco!$F$41" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+C13*$H$4" +"+NGPL!F38" +"+NGPL!A38" +"+SoCal!F40" +"+SoCal!A40" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+Mojave!D40" +"+Mojave!A40" +"+mewborne!$J$43" +"+mewborne!A43" +"+CIG!D43" +"+CIG!A43" +"+PNM!$D$23" +"+PNM!A23" +"+PEPL!D41" +"+PEPL!A41" +"+DEFS!H54" +"+DEFS!A40" +"+PGETX!$H$39" +"+PGETX!E39" +"+'El Paso'!C38*summary!H4+'El Paso'!E38*summary!H3" +"+'El Paso'!H38" +"+'El Paso'!A38" +"+EOG!J41" +"+EOG!A41" +"+SidR!D41" +"+SidR!A41" +"+Lonestar!F42" +"+Lonestar!B42" +"+Amoco!D40" +"+Amoco!A40" +"+Oasis!D40" +"+Oasis!B40" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+Calpine!D41" +"+Calpine!A41" +"+transcol!$D$43" +"+transcol!A43" +"+NW!$F$41" +"+NW!B41" +"SUM(B8:B32)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+Agave!$D$24" +"+Agave!A24" +"+EPFS!D41" +"+B40/$H$5" +"+EPFS!A41" +"+burlington!D42" +"+burlington!A42" +"+Continental!F43" +"+Continental!A43" +"SUM(B36:B42)" +"+B43+B33" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+J38+J35" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+C4+E4-B4-D4" +"+G5-F5+D5-E5+B5-C5" +"SUM(B4:B34)" +"+summary!H4" +"+H36*H35" +"+H38+H37" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C37+E37+G37" +"-1997073+2069285+1997073" +"+C37+C36-B36" +"+H37+H36" +"7754753-7770993-7771397+7770993+7771397" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+summary!H3" +"+F40*F39" +"+F42+F41" +"+AF42+AF39" +"+AR47*AR45" +"+AR45*1.88" +"+AH50-AH51" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+C5-B5" +"128993+5507" +"SUM(D5:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+E4+C4-D4-B4" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!H4" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"22664-28249" +"-16611-15726" +"2768-3921" +"16612-15991" +"6921-10563" +"1647587-1592343" +"SUM(B8:B15)" +"+B30" +"+B17*B16" +"+C17+C5" +"+B28+B27" +"+summary!H4" +"+C30+C24" +"SUM(B41:B43)" +"+B30" +"+C45+C38" +"+C18+C31+C46+C51+C52+C53+C54+C55+C56+C57+C58+C59+C60+C61+C62" +"+E4+C4-D4-B4+G4-F4" +"SUM(B4:B34)" +"+C35-B35" +"+G35-F35+E35-D35" +"+summary!H5" +"+C37" +"+C37*C36" +"+G38+C38" +"+C39+C38" +"SUM(H40:H49)" +"+Duke!C63" +"+H52+H50" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!H4" +"+J40*J39" +"+J42+J41" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+C6-B6" +"SUM(D6:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+C5-B5" +"8690+1053+1898+2176+2548+3000+2563+2563" +"SUM(D5:D16)" +"+summary!H4" +"+D18*D17" +"+D21+D19" +"+E3-D3+C3-B3" +"SUM(B3:B33)" +"72277+120061" +"+F37+F34" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!H4" +"+J36*J35" +"+J39+J37" +"212.09*12" +"58.33*12" +"+D67+D66" +"+D68/12" +"SUM(D71:D74)" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!H4" +"+F38*F37" +"+F40+F39" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+C5-B5" +"SUM(D5:D11)" +"+summary!H4" +"+D13*D12" +"+D16+D14" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+C7-B7" +"SUM(B7:B37)" +"+summary!H3" +"+D39*D38" +"+D41+D40" +"G8*H8" +"G24*H25" +"SUM(G8:G32)" +"G8*H8" +"G24*H25" +"SUM(G8:G32)" +"G8*H8" +"G24*H25" +"SUM(G8:G32)" +"SUM(I9:I33)" +"+summary!H3" +"NOW()" +"+Calpine!D41" +"+B12/$H$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B15)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+burlington!D42" +"+B20/$H$3" +"+C20" +"+burlington!A42" +"SUBTOTAL(9,B19:B20)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+DEFS!H54" +"+Duke!I52+DEFS!M44" +"+DEFS!A40" +"+CIG!D43" +"+CIG!D49" +"+CIG!A43" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+SidR!D41" +"+SidR!A41" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+B36/$H$5" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B24:B37)" +"SUBTOTAL(9,B12:B37)" +"+H3" +"+Mojave!D40" +"+B57*$H$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B57:B59)" +"+williams!J40" +"+B63*$H$3" +"+williams!D48" +"+williams!A40" +"+'Red C'!F43" +"+B64*H3" +"+'Red C'!D52" +"+'Red C'!B43" +"+Amoco!D40" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!H39" +"+'El Paso'!E39*summary!H3+'El Paso'!C39*summary!H4" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"SUBTOTAL(9,B63:B67)" +"+NGPL!F38" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+Oasis!D40" +"+Oasis!D47" +"+Oasis!B40" +"+Lonestar!F42" +"+Lonestar!D49" +"+Lonestar!B42" +"SUBTOTAL(9,B57:B74)" +"+C77+B40" +"+B77+C40" +"+'[1]0701'!$K$39" +"NOW()" +"+'[1]0701'!$M$39" +"+'[1]0701'!$H$39" +"+C8*$H$3" +"+williams!J40" +"+williams!A40" +"+NNG!$D$24" +"+B9/$H$4" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!A41" +"+C11*$H$4" +"+NGPL!F38" +"+NGPL!A38" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+Mojave!D40" +"+Mojave!A40" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+DEFS!H54" +"+DEFS!A40" +"+C16*H3" +"+'Red C'!F43" +"+'Red C'!B43" +"+SoCal!F40" +"+SoCal!A40" +"+CIG!D43" +"+CIG!A43" +"+mewborne!$J$43" +"+mewborne!A43" +"+Amoco!D40" +"+Amoco!A40" +"+PEPL!D41" +"+PEPL!A41" +"+PGETX!$H$39" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!A23" +"+EOG!J41" +"+EOG!A41" +"+SidR!D41" +"+SidR!A41" +"+'El Paso'!C39*summary!H4+'El Paso'!E39*summary!H3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+Oasis!D40" +"+Oasis!B40" +"+Lonestar!F42" +"+Lonestar!B42" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+NW!$F$41" +"+NW!B41" +"+transcol!$D$43" +"+transcol!A43" +"SUM(B8:B31)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+Agave!$D$24" +"+Agave!A24" +"+EPFS!D41" +"+B39/$H$5" +"+EPFS!A41" +"+burlington!D42" +"+B40/$H$3" +"+burlington!A42" +"+Calpine!D41" +"+Calpine!A41" +"+Continental!F43" +"+Continental!A43" +"SUM(B35:B42)" +"+B43+B32" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type'!H3" +"+D47+D46" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+B41" +"+F36*'by type'!H4" +"+D48+D47" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type'!H4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type'!H4" +"+D46+D45" +"+B4+D4+F4-C4-E4-G4" +"SUM(B4:B34)" +"+summary!H4" +"+H36*H35" +"+H38+H37" +"+E38" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+E44+C44" +"+A39" +"+C37*summary!H4" +"+E37*summary!H3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type'!H3" +"+D46+D45" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F42+F39" +"+AF42+AF39" +"+AR47*AR45" +"+B42" +"+F39*'by type'!H3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+B38" +"+B40" +"+D36*'by type'!H4" +"+D46+D45" +"+C5-B5" +"SUM(D5:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!H4" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type'!H3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"2896-4234" +"-2400-2109" +"360-293" +"-2200-2725" +"-1600-1299" +"238320-231737" +"SUM(B8:B15)" +"+B30" +"+B17*B16" +"+C17+C5" +"+B28+B27" +"+summary!H4" +"+C30+C24" +"+A5" +"+A7" +"+B16" +"+B29" +"+B44" +"+H38+G38+F38" +"SUM(B41:B43)" +"+B30" +"+C45+C38" +"SUM(I40:I51)" +"+C18+C31+C46+C51+C52+C53+C54+C55+C56+C57+C58+C59+C60+C61+C62" +"+E4+C4-D4-B4+G4-F4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+G36" +"+C35-B35" +"+G35-F35+E35-D35" +"+K35+K34" +"+L36+K36" +"+summary!H5" +"+C37" +"+C37*C36" +"+G38+C38" +"SUM(M36:M43)" +"SUM(H40:H49)" +"+Duke!C63" +"+Duke!I52" +"+H52+H50" +"+M52+M44" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!H4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"-95498-27998" +"116374+36127" +"SUM(D6:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!H4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"SUM(B3:B33)" +"+F37+F34" +"+A37" +"+F34*'by type'!H4" +"+D44+D43" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type'!H4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!H4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"212.09*12" +"58.33*12" +"+D68/12" +"SUM(D71:D74)" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!H4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!H4" +"+D13*D12" +"+D16+D14" +"+A16" +"+A18" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type'!H4" +"+D46+D45" +"+C7-B7" +"SUM(B7:B37)" +"+summary!H3" +"+D39*D38" +"+D41+D40" +"+summary!H3" +"NOW()" +"+Calpine!D41" +"+B12/$J$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B15)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+burlington!D42" +"+B20/$J$3" +"+C20" +"+burlington!A42" +"SUBTOTAL(9,B19:B20)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+DEFS!H54" +"+Duke!I52+DEFS!M44" +"+DEFS!A40" +"+CIG!D43" +"+CIG!D49" +"+CIG!A43" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+SidR!D41" +"+SidR!A41" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+B36/$J$5" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B24:B37)" +"SUBTOTAL(9,B12:B37)" +"+J3" +"+Mojave!D40" +"+B57*$J$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B57:B59)" +"+williams!J40" +"+B63*$J$3" +"+williams!D48" +"+williams!A40" +"+'Red C'!F43" +"+B64*J3" +"+'Red C'!D52" +"+'Red C'!B43" +"+Amoco!D40" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!H39" +"+'El Paso'!E39*summary!H3+'El Paso'!C39*summary!H4" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"SUBTOTAL(9,B63:B67)" +"+NGPL!F38" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+Oasis!D40" +"+Oasis!D47" +"+Oasis!B40" +"+Lonestar!F42" +"+Lonestar!D49" +"+Lonestar!B42" +"SUBTOTAL(9,B57:B74)" +"+C77+B40" +"+B77+C40" +"+'[1]0701'!$K$39" +"NOW()" +"+'[1]0701'!$M$39" +"+'[1]0701'!$H$39" +"+C8*$H$3" +"+williams!J40" +"+williams!A40" +"+Conoco!$F$41" +"+B9/$H$4" +"+Conoco!A41" +"+NNG!$D$24" +"+NNG!A24" +"+C11*$H$4" +"+NGPL!F38" +"+NGPL!A38" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+DEFS!H54" +"+DEFS!A40" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+Mojave!D40" +"+Mojave!A40" +"+CIG!D43" +"+CIG!A43" +"+C17*H4" +"+'Red C'!F43" +"+'Red C'!B43" +"+SoCal!F40" +"+SoCal!A40" +"+mewborne!$J$43" +"+mewborne!A43" +"+PEPL!D41" +"+PEPL!A41" +"+Amoco!D40" +"+Amoco!A40" +"+PGETX!$H$39" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!A23" +"+'El Paso'!C39*summary!H4+'El Paso'!E39*summary!H3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+SidR!D41" +"+SidR!A41" +"+EOG!J41" +"+EOG!A41" +"+Oasis!D40" +"+Oasis!B40" +"+Lonestar!F42" +"+Lonestar!B42" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+NW!$F$41" +"+NW!B41" +"+transcol!$D$43" +"+transcol!A43" +"SUM(B8:B31)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+Agave!$D$24" +"+Agave!A24" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+EPFS!D41" +"+B39/$H$5" +"+EPFS!A41" +"+burlington!D42" +"+B40/$H$3" +"+burlington!A42" +"+Continental!F43" +"+Continental!A43" +"+Calpine!D41" +"+Calpine!A41" +"SUM(B35:B42)" +"+B43+B32" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type'!J3" +"+D47+D46" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+B41" +"+F36*'by type'!J4" +"+D48+D47" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type'!J4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type'!J4" +"+D46+D45" +"+B4+D4+F4-C4-E4-G4" +"SUM(B4:B34)" +"+summary!H4" +"+H36*H35" +"+H38+H37" +"+E38" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+E44+C44" +"+A39" +"+C37*summary!H4" +"+E37*summary!H3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type'!J3" +"+D46+D45" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F42+F39" +"+AF42+AF39" +"+AR47*AR45" +"+B42" +"+F39*'by type'!J3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+B38" +"+B40" +"+D36*'by type'!J4" +"+D46+D45" +"+C5-B5" +"SUM(D5:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!H4" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type'!J3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"3861-5416" +"3600-3113" +"540-526" +"3300-4084" +"2400-1873" +"359429-343843" +"SUM(B8:B15)" +"+B30" +"+B17*B16" +"+C17+C5" +"+B28+B27" +"+summary!H4" +"+C30+C24" +"+A5" +"+A7" +"+B16" +"+B29" +"+B44" +"+H38+G38+F38" +"SUM(B41:B43)" +"+B30" +"+C45+C38" +"SUM(I40:I51)" +"+C18+C31+C46+C51+C52+C53+C54+C55+C56+C57+C58+C59+C60+C61+C62" +"+E4+C4-D4-B4+G4-F4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+G36" +"+C35-B35" +"+G35-F35+E35-D35" +"+K35+K34" +"+L36+K36" +"+summary!H5" +"+C37" +"+C37*C36" +"+G38+C38" +"SUM(M36:M43)" +"SUM(H40:H49)" +"+Duke!C63" +"+Duke!I52" +"+H52+H50" +"+M52+M44" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!H4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!H4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"SUM(B3:B33)" +"+F37+F34" +"+A37" +"+F34*'by type'!J4" +"+D44+D43" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type'!J4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!H4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"212.09*12" +"58.33*12" +"+D68/12" +"SUM(D71:D74)" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!H4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"51512-16559.7-13216" +"+D40+D39" +"+A40" +"117315-4335-4130" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!H4" +"+D13*D12" +"+D16+D14" +"+A16" +"+A18" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type'!J4" +"+D46+D45" +"+C7-B7" +"SUM(B7:B37)" +"+summary!H3" +"+D39*D38" +"+D41+D40" +"G8*H8" +"G24*H25" +"SUM(G8:G33)" +"+summary!H3" +"NOW()" +"+Calpine!D41" +"+B12/$J$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B15)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+burlington!D42" +"+B20/$J$3" +"+C20" +"+burlington!A42" +"SUBTOTAL(9,B19:B20)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+DEFS!H54" +"+Duke!I52+DEFS!M44" +"+DEFS!A40" +"+CIG!D43" +"+CIG!D49" +"+CIG!A43" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+SidR!D41" +"+SidR!A41" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+B36/$J$5" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B24:B37)" +"SUBTOTAL(9,B12:B37)" +"+J3" +"+Mojave!D40" +"+B57*$J$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B57:B59)" +"+williams!J40" +"+B63*$J$3" +"+williams!D48" +"+williams!A40" +"+'Red C'!F43" +"+B64*J3" +"+'Red C'!D52" +"+'Red C'!B43" +"+Amoco!D40" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!H39" +"+'El Paso'!E39*summary!H3+'El Paso'!C39*summary!H4" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"SUBTOTAL(9,B63:B67)" +"+NGPL!F38" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+Oasis!D40" +"+Oasis!D47" +"+Oasis!B40" +"+Lonestar!F42" +"+Lonestar!D49" +"+Lonestar!B42" +"SUBTOTAL(9,B57:B74)" +"+C77+B40" +"+B77+C40" +"+'[1]0701'!$K$39" +"NOW()" +"+'[1]0701'!$M$39" +"+'[1]0701'!$H$39" +"+C8*$H$3" +"+williams!J40" +"+williams!A40" +"+Conoco!$F$41" +"+B9/$H$4" +"+Conoco!A41" +"+NNG!$D$24" +"+NNG!A24" +"+C11*$H$4" +"+NGPL!F38" +"+NGPL!A38" +"+PGETX!$H$39" +"+PGETX!E39" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+DEFS!H54" +"+DEFS!A40" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+Mojave!D40" +"+Mojave!A40" +"+CIG!$D$43" +"+CIG!A43" +"+C18*H3" +"+'Red C'!F43" +"+'Red C'!B43" +"+SoCal!F40" +"+SoCal!A40" +"+mewborne!$J$43" +"+mewborne!A43" +"+Amoco!D40" +"+Amoco!A40" +"+'El Paso'!C39*summary!H4+'El Paso'!E39*summary!H3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+PNM!$D$23" +"+PNM!A23" +"+PEPL!D41" +"+PEPL!A41" +"+EOG!J41" +"+EOG!A41" +"+SidR!D41" +"+SidR!A41" +"+Lonestar!F42" +"+Lonestar!B42" +"+Oasis!D40" +"+Oasis!B40" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+Calpine!D41" +"+Calpine!A41" +"+NW!$F$41" +"+NW!B41" +"SUM(B8:B31)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+Agave!$D$24" +"+Agave!A24" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+EPFS!D41" +"+B39/$H$5" +"+EPFS!A41" +"+burlington!D42" +"+B40/$H$3" +"+burlington!A42" +"+Continental!F43" +"+Continental!A43" +"+transcol!$D$43" +"+transcol!A43" +"SUM(B35:B42)" +"+B43+B32" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type'!J3" +"+D47+D46" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+B41" +"+F36*'by type'!J4" +"+D48+D47" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type'!J4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type'!J4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!H4" +"+H36*H35" +"+H38+H37" +"+E38" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+E44+C44" +"+A39" +"+C37*summary!H4" +"+E37*summary!H3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type'!J3" +"+D46+D45" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F42+F39" +"+AF42+AF39" +"+AR47*AR45" +"+B42" +"+F39*'by type'!J3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+B38" +"+B40" +"+D36*'by type'!J4" +"+D46+D45" +"+C5-B5" +"SUM(D5:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!H4" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type'!J3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"1357+171" +"3861-5448" +"5400-4142-511" +"810-927" +"4950-5473-686" +"3600-2414-270" +"540349-454507-60409" +"+E13-E14" +"SUM(B8:B15)" +"+B30" +"+B17*B16" +"+C17+C5" +"+B28+B27" +"+summary!H4" +"+C30+C24" +"+A5" +"+A7" +"+B16" +"+B29" +"+B44" +"+H38+G38+F38" +"SUM(B41:B43)" +"+B30" +"+C45+C38" +"SUM(I40:I51)" +"+C18+C31+C46+C51+C52+C53+C54+C55+C56+C57+C58+C59+C60+C61+C62" +"+E4+C4-D4-B4+G4-F4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+G36" +"+C35-B35" +"+G35-F35+E35-D35" +"+K35+K34" +"+L36+K36" +"+summary!H5" +"+C37" +"+C37*C36" +"+G38+C38" +"SUM(M36:M43)" +"SUM(H40:H49)" +"+Duke!C63" +"+Duke!I52" +"+H52+H50" +"+M52+M44" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!H4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!H4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"SUM(B3:B33)" +"120271+30271" +"+F37+F34" +"+A37" +"201367.37+184384.51" +"+F34*'by type'!J4" +"+D44+D43" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type'!J4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!H4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!H4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"117315-4335-4130" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!H4" +"+D13*D12" +"+D16+D14" +"+A16" +"+A18" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type'!J4" +"+D46+D45" +"+C7-B7" +"SUM(B7:B37)" +"+summary!H3" +"+D39*D38" +"+D41+D40" +"+summary!H3" +"NOW()" +"+Calpine!D41" +"+B12/$J$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B15)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+burlington!D42" +"+B20/$J$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B19:B20)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+DEFS!F54" +"+Duke!I53+DEFS!K44" +"+DEFS!A40" +"+CIG!D43" +"+CIG!D49" +"+CIG!A43" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+B36/$J$5" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B24:B37)" +"SUBTOTAL(9,B12:B37)" +"+J3" +"+Mojave!D40" +"+B57*$J$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B57:B59)" +"+williams!J40" +"+B63*$J$3" +"+williams!D48" +"+williams!A40" +"+'Red C'!F43" +"+B64*J3" +"+'Red C'!D52" +"+'Red C'!B43" +"+Amoco!D40" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!H39" +"+'El Paso'!E39*summary!H3+'El Paso'!C39*summary!H4" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"SUBTOTAL(9,B63:B67)" +"+NGPL!F38" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+Oasis!D40" +"+Oasis!D47" +"+Oasis!B40" +"+Lonestar!F42" +"+Lonestar!D49" +"+Lonestar!B42" +"SUBTOTAL(9,B57:B74)" +"+C77+B40" +"+B77+C40" +"+'[1]0701'!$K$39" +"NOW()" +"+'[1]0701'!$M$39" +"+'[1]0701'!$H$39" +"+C8*$H$3" +"+williams!J40" +"+williams!A40" +"+NNG!$D$24" +"+B9/$H$4" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!A41" +"+PGETX!$H$39" +"+PGETX!E39" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+CIG!$D$43" +"+CIG!A43" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+C15*$H$4" +"+NGPL!F38" +"+NGPL!A38" +"+DEFS!F54" +"+DEFS!A40" +"+Mojave!D40" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!A40" +"+C19*H3" +"+'Red C'!F43" +"+'Red C'!B43" +"+mewborne!$J$43" +"+mewborne!A43" +"+Amoco!D40" +"+Amoco!A40" +"+PEPL!D41" +"+PEPL!A41" +"+PNM!$D$23" +"+PNM!A23" +"+Lonestar!F42" +"+Lonestar!B42" +"+EOG!J41" +"+EOG!A41" +"+'El Paso'!C39*summary!H4+'El Paso'!E39*summary!H3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+SidR!D41" +"+SidR!A41" +"+Oasis!D40" +"+Oasis!B40" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+NW!$F$41" +"+NW!B41" +"+burlington!D42" +"+B31/$H$3" +"+burlington!A42" +"+transcol!$D$43" +"+transcol!A43" +"SUM(B8:B32)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+Agave!$D$24" +"+Agave!A24" +"+EPFS!D41" +"+B40/$H$5" +"+EPFS!A41" +"+Calpine!D41" +"+Calpine!A41" +"+Continental!F43" +"+Continental!A43" +"SUM(B36:B42)" +"+B43+B33" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O5-N5" +"+Q5*P5" +"SUM(P5:P21)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type'!J3" +"+D47+D46" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+B41" +"+F36*'by type'!J4" +"+D48+D47" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type'!J4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type'!J4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+M9-L9" +"+O9*N9" +"-3230259-283308-283488+283308" +"-4979779-80784" +"SUM(P9:P15)" +"SUM(B4:B34)" +"+summary!H4" +"+H36*H35" +"+H38+H37" +"+E38" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+E44+C44" +"+A39" +"+C37*summary!H4" +"+E37*summary!H3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type'!J3" +"+D46+D45" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F42+F39" +"+AF42+AF39" +"+AR47*AR45" +"+B42" +"+F39*'by type'!J3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+B38" +"+B40" +"+D36*'by type'!J4" +"+D46+D45" +"+C5-B5" +"SUM(D5:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!H4" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type'!J3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"100806-90448-3784" +"3861-5448" +"10800-9654" +"1620-2066" +"9900-11295" +"7200-5134" +"1078154-1050309" +"+E14-E15" +"SUM(B8:B16)" +"+B31" +"+B18*B17" +"+C18+C5" +"+B29+B28" +"+summary!H4" +"+C31+C25" +"+A5" +"+A7" +"+B17" +"+B30" +"+B45" +"+H39+G39+F39" +"SUM(B42:B44)" +"+B31" +"+C46+C39" +"SUM(I41:I52)" +"+C19+C32+C47+C52+C53+C54+C55+C56+C57+C58+C59+C60+C61+C62+C63" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!H5" +"+C37" +"+F36*E37" +"+C37*C36" +"SUM(K36:K43)" +"SUM(F40:F49)" +"+Duke!C64" +"+Duke!I53" +"+F52+F50" +"+M52+K44" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!H4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!H4" +"+D18*D17" +"+D21+D19" +"+A21" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"SUM(B3:B33)" +"120271+30271" +"+F37+F34" +"+A37" +"201367.37+184384.51" +"+F34*'by type'!J4" +"+D44+D43" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type'!J4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!H4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!H4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"117315-4335-4130" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"-17552-1028" +"+C5-B5" +"SUM(D5:D11)" +"+summary!H4" +"+D13*D12" +"+D16+D14" +"+A16" +"+A18" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type'!J4" +"+D46+D45" +"+C7-B7" +"SUM(B7:B37)" +"+summary!H3" +"+D39*D38" +"+D41+D40" +"+A41" +"+D38" +"G8*H8" +"G24*H25" +"SUM(G8:G32)" +"+summary!H3" +"NOW()" +"+Calpine!D41" +"+B12/$J$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B15)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+burlington!D42" +"+B20/$J$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B19:B20)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+DEFS!F54" +"+Duke!I53+DEFS!K44" +"+DEFS!A40" +"+CIG!D43" +"+CIG!D49" +"+CIG!A43" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+B36/$J$5" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B24:B37)" +"SUBTOTAL(9,B12:B37)" +"+J3" +"+Mojave!D40" +"+B57*$J$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B57:B59)" +"+williams!J40" +"+B63*$J$3" +"+williams!D48" +"+williams!A40" +"+'Red C'!F43" +"+B64*J3" +"+'Red C'!D52" +"+'Red C'!B43" +"+Amoco!D40" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!H39" +"+'El Paso'!E39*summary!H3+'El Paso'!C39*summary!H4" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"SUBTOTAL(9,B63:B67)" +"+NGPL!F38" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+Oasis!D40" +"+Oasis!D47" +"+Oasis!B40" +"+Lonestar!F42" +"+Lonestar!D49" +"+Lonestar!B42" +"SUBTOTAL(9,B57:B74)" +"+C77+B40" +"+B77+C40" +"+'[1]0701'!$K$39" +"NOW()" +"+'[1]0701'!$M$39" +"+'[1]0701'!$H$39" +"+C8*$H$3" +"+williams!J40" +"+williams!A40" +"+NNG!$D$24" +"+B9/$H$4" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!A41" +"+PGETX!$H$39" +"+PGETX!E39" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+CIG!$D$43" +"+CIG!A43" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+C15*$H$4" +"+NGPL!F38" +"+NGPL!A38" +"+DEFS!F54" +"+DEFS!A40" +"+Mojave!D40" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!A40" +"+C19*H3" +"+'Red C'!F43" +"+'Red C'!B43" +"+mewborne!$J$43" +"+mewborne!A43" +"+Amoco!D40" +"+Amoco!A40" +"+PEPL!D41" +"+PEPL!A41" +"+PNM!$D$23" +"+PNM!A23" +"+Lonestar!F42" +"+Lonestar!B42" +"+EOG!J41" +"+EOG!A41" +"+'El Paso'!C39*summary!H4+'El Paso'!E39*summary!H3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+SidR!D41" +"+SidR!A41" +"+Oasis!D40" +"+Oasis!B40" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+Calpine!D41" +"+Calpine!A41" +"+NW!$F$41" +"+NW!B41" +"+burlington!D42" +"+B32/$H$3" +"+burlington!A42" +"+transcol!$D$43" +"+transcol!A43" +"SUM(B8:B33)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+Agave!$D$24" +"+Agave!A24" +"+EPFS!D41" +"+B41/$H$5" +"+EPFS!A41" +"+Continental!F43" +"+Continental!A43" +"SUM(B37:B42)" +"+B43+B34" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O5-N5" +"+Q5*P5" +"SUM(P5:P21)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type'!J3" +"+D47+D46" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+B41" +"+F36*'by type'!J4" +"+D48+D47" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type'!J4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type'!J4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+M9-L9" +"+O9*N9" +"-3230259-283308-283488+283308" +"-4979779-80784" +"SUM(P9:P15)" +"SUM(B4:B34)" +"+summary!H4" +"+H36*H35" +"+H38+H37" +"+E38" +"+H35" +"-306663-500" +"+E5-D5+C5-B5" +"-256855-500" +"-279637-500" +"-263561-500" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"-239483-500" +"-258498-500" +"-249479-500" +"-272276-500" +"-266075-500" +"-278307-500" +"-287669-500" +"-273937-500" +"10183197-10183197+10173543" +"-286926-500" +"-240327-500-500" +"-274050-500-500" +"-302256-500-500" +"8929716-8929716+9021175" +"-290427-500-500" +"-297326-500-500" +"-275043-750-250" +"-301972-750-250" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+E44+C44" +"+A39" +"+C37*summary!H4" +"+E37*summary!H3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type'!J3" +"+D46+D45" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F42+F39" +"+AF42+AF39" +"+AR47*AR45" +"+B42" +"+F39*'by type'!J3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+B38" +"+B40" +"+D36*'by type'!J4" +"+D46+D45" +"+C5-B5" +"SUM(D5:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!H4" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type'!J3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"100806-90448-3784" +"3861-5448" +"12000-10708" +"1800-2302" +"11000-11874" +"8000-5411" +"1194556-1165483" +"+E14-E15" +"SUM(B8:B16)" +"+B31" +"+B18*B17" +"+C18+C5" +"+B29+B28" +"+summary!H4" +"+C31+C25" +"+A5" +"+A7" +"+B17" +"+B30" +"+B45" +"+H39+G39+F39" +"SUM(B42:B44)" +"+B31" +"+C46+C39" +"SUM(I41:I52)" +"+C19+C32+C47+C52+C53+C54+C55+C56+C57+C58+C59+C60+C61+C62+C63" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!H5" +"+C37" +"+F36*E37" +"+C37*C36" +"SUM(K36:K43)" +"SUM(F40:F49)" +"+Duke!C64" +"+Duke!I53" +"+F52+F50" +"+M52+K44" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!H4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!H4" +"+D18*D17" +"+D21+D19" +"+A21" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"SUM(B3:B33)" +"120271+30271" +"+F37+F34" +"+A37" +"201367.37+184384.51" +"+F34*'by type'!J4" +"+D44+D43" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type'!J4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!H4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!H4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"117315-4335-4130" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!H4" +"+D13*D12" +"+D16+D14" +"+A16" +"+A18" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type'!J4" +"+D46+D45" +"+C7-B7" +"SUM(B7:B37)" +"+summary!H3" +"+D39*D38" +"+D41+D40" +"+A41" +"+D38" +"+summary!H3" +"NOW()" +"+Calpine!D41" +"+B12/$J$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B15)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+burlington!D42" +"+B20/$J$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B19:B20)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+DEFS!F53" +"+DEFS!M53" +"+DEFS!A40" +"+CIG!D43" +"+CIG!D49" +"+CIG!A43" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+B36/$J$5" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B24:B37)" +"SUBTOTAL(9,B12:B37)" +"+J3" +"+Mojave!D40" +"+B57*$J$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B57:B59)" +"+williams!J40" +"+B63*$J$3" +"+williams!D48" +"+williams!A40" +"+'Red C'!F43" +"+B64*J3" +"+'Red C'!D52" +"+'Red C'!B43" +"+Amoco!D40" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!H39" +"+'El Paso'!E39*summary!H3+'El Paso'!C39*summary!H4" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"SUBTOTAL(9,B63:B67)" +"+NGPL!F38" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+Oasis!D40" +"+Oasis!D47" +"+Oasis!B40" +"+Lonestar!F42" +"+Lonestar!D49" +"+Lonestar!B42" +"SUBTOTAL(9,B57:B74)" +"+C77+B40" +"+B77+C40" +"+'[1]0701'!$K$39" +"NOW()" +"+'[1]0701'!$M$39" +"+'[1]0701'!$H$39" +"+C8*$H$3" +"+williams!J40" +"+williams!A40" +"+Conoco!$F$41" +"+B9/$H$4" +"+Conoco!A41" +"+C10*$H$4" +"+SoCal!F40" +"+SoCal!A40" +"+PGETX!$H$39" +"+PGETX!E39" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+CIG!$D$43" +"+CIG!A43" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+Mojave!D40" +"+Mojave!A40" +"+NNG!$D$24" +"+NNG!A24" +"+NGPL!F38" +"+NGPL!A38" +"+'Red C'!F43" +"+'Red C'!B43" +"+mewborne!$J$43" +"+mewborne!A43" +"+DEFS!F53" +"+DEFS!A40" +"+Amoco!D40" +"+Amoco!A40" +"+NW!$F$41" +"+NW!B41" +"+PEPL!D41" +"+PEPL!A41" +"+Lonestar!F42" +"+Lonestar!B42" +"+PNM!$D$23" +"+PNM!A23" +"+Calpine!D41" +"+Calpine!A41" +"+Oasis!D40" +"+Oasis!B40" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+EOG!J41" +"+EOG!A41" +"+'El Paso'!C39*summary!H4+'El Paso'!E39*summary!H3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+transcol!$D$43" +"+transcol!A43" +"+burlington!D42" +"+B32/$H$3" +"+burlington!A42" +"+SidR!D41" +"+SidR!A41" +"SUM(B8:B33)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+Agave!$D$24" +"+Agave!A24" +"+EPFS!D41" +"+B41/$H$5" +"+EPFS!A41" +"+Continental!F43" +"+Continental!A43" +"SUM(B37:B42)" +"+B43+B34" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O5-N5" +"+Q5*P5" +"SUM(P5:P21)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type'!J3" +"+D47+D46" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+B41" +"+F36*'by type'!J4" +"+D48+D47" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type'!J4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type'!J4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+M9-L9" +"+O9*N9" +"-3230259-283308-283488+283308" +"-4979779-80784" +"SUM(P9:P15)" +"SUM(B4:B34)" +"+summary!H4" +"+H36*H35" +"+H38+H37" +"+E38" +"+H35" +"-306663-500" +"+E5-D5+C5-B5" +"-256855-500" +"-279637-500" +"-263561-500" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"-239483-500" +"-258498-500" +"-249479-500" +"-272276-500" +"-266075-500" +"-278307-500" +"-287669-500" +"-273937-500" +"10183197-10183197+10173543" +"-286926-500" +"-240327-500-500" +"-274050-500-500" +"-302256-500-500" +"8929716-8929716+9021175" +"-290427-500-500" +"-297326-500-500" +"-275043-750-250" +"-301972-750-250" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+E44+C44" +"+A39" +"+C37*summary!H4" +"+E37*summary!H3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type'!J3" +"+D46+D45" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F42+F39" +"+AF42+AF39" +"+AR47*AR45" +"+B42" +"+F39*'by type'!J3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+B38" +"+B40" +"+D36*'by type'!J4" +"+D46+D45" +"+C5-B5" +"SUM(D5:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!H4" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type'!J3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"145339-123471" +"3861-5448" +"13200-11740" +"1980-2808" +"12100-13198" +"8800-5417" +"1307464-1279841" +"+E14-E15" +"SUM(B8:B16)" +"+B31" +"+B18*B17" +"+C18+C5" +"+B29+B28" +"+summary!H4" +"+C31+C25" +"+A5" +"+A7" +"+B17" +"+B30" +"+B45" +"+H39+G39+F39" +"SUM(B42:B44)" +"+B31" +"+C46+C39" +"+C53+C52+C47+C32+C19" +"SUM(I39:I53)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!H5" +"+C37" +"+F36*E37" +"+C37*C36" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C56" +"+Duke!I56" +"+F51+F49" +"+M51+K49" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!H4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!H4" +"+D18*D17" +"+D21+D19" +"+A21" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"SUM(B3:B33)" +"120271+30271" +"+F37+F34" +"+A37" +"201367.37+184384.51" +"+F34*'by type'!J4" +"+D44+D43" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type'!J4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!H4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!H4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"117315-4335-4130" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!H4" +"+D13*D12" +"+D16+D14" +"+A16" +"+A18" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type'!J4" +"+D46+D45" +"+C7-B7" +"SUM(B7:B37)" +"+summary!H3" +"+D39*D38" +"+D41+D40" +"+A41" +"+D38" +"+summary!H3" +"NOW()" +"+Calpine!D41" +"+B12/$J$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B15)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+burlington!D42" +"+B20/$J$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B19:B20)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+DEFS!F53" +"+DEFS!M53" +"+DEFS!A40" +"+CIG!D43" +"+CIG!D49" +"+CIG!A43" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+B36/$J$5" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B24:B37)" +"SUBTOTAL(9,B12:B37)" +"+J3" +"+Mojave!D40" +"+B55*$J$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A31" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"+williams!J40" +"+B62*$J$3" +"+williams!D48" +"+williams!A40" +"+'Red C'!F43" +"+B63*J3" +"+'Red C'!D52" +"+'Red C'!B43" +"+Amoco!D40" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"SUBTOTAL(9,B62:B66)" +"+NGPL!F38" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+Oasis!D40" +"+Oasis!D47" +"+Oasis!B40" +"+Lonestar!F42" +"+Lonestar!D49" +"+Lonestar!B42" +"SUBTOTAL(9,B55:B73)" +"+C76+B40" +"+summary!B45" +"+B76+C40" +"+summary!C45" +"+'[1]0701'!$K$39" +"NOW()" +"+'[1]0701'!$M$39" +"+'[1]0701'!$H$39" +"+C8*$H$3" +"+williams!J40" +"+williams!A40" +"+Conoco!$F$41" +"+B9/$H$4" +"+Conoco!A41" +"+C10*$H$4" +"+SoCal!F40" +"+SoCal!A40" +"+PGETX!$H$39" +"+PGETX!E39" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+CIG!$D$43" +"+CIG!A43" +"+Mojave!D40" +"+Mojave!A40" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+NGPL!F38" +"+NGPL!A38" +"+NNG!$D$24" +"+NNG!A24" +"+'Red C'!F43" +"+'Red C'!B43" +"+mewborne!$J$43" +"+mewborne!A43" +"+DEFS!F53" +"+DEFS!A40" +"+Amoco!D40" +"+Amoco!A40" +"+NW!$F$41" +"+NW!B41" +"+Lonestar!F42" +"+Lonestar!B42" +"+PEPL!D41" +"+PEPL!A41" +"+PNM!$D$23" +"+PNM!A23" +"+Oasis!D40" +"+Oasis!B40" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+Calpine!D41" +"+Calpine!A41" +"+EOG!J41" +"+EOG!A41" +"+transcol!$D$43" +"+transcol!A43" +"+SidR!D41" +"+SidR!A41" +"+'El Paso'!C39*summary!H4+'El Paso'!E39*summary!H3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+burlington!D42" +"+B33/$H$3" +"+burlington!A42" +"SUM(B8:B33)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+Agave!$D$24" +"+Agave!A24" +"+EPFS!D41" +"+B41/$H$5" +"+EPFS!A41" +"+Continental!F43" +"+Continental!A43" +"SUM(B37:B42)" +"+B43+B34" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O5-N5" +"+Q5*P5" +"SUM(P5:P21)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type'!J3" +"+D47+D46" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+B41" +"+F36*'by type'!J4" +"+D48+D47" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type'!J4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type'!J4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+M9-L9" +"+O9*N9" +"-3230259-283308-283488+283308" +"-4979779-80784" +"SUM(P9:P15)" +"SUM(B4:B34)" +"+summary!H4" +"+H36*H35" +"+H38+H37" +"+E38" +"+H35" +"-306663-750" +"+E5-D5+C5-B5" +"-256855-750" +"-279637-750" +"-263561-750" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"-239483-750" +"-258498-750" +"-249479-750" +"-272276-750" +"-266075-750" +"-278307-750" +"-287669-750" +"-273937-750" +"10183197-10183197+10173543" +"-286926-750" +"-240327-500-500" +"-274050-500-500" +"-302256-500-500" +"8929716-8929716+9021175" +"-290427-500-500" +"-297326-500-500" +"-275043-750-250" +"-301972-750-250" +"-313689-750" +"-323768-750" +"-340426-750" +"6540119+6303" +"-316024-750" +"-286955-750" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+E44+C44" +"+A39" +"+C37*summary!H4" +"+E37*summary!H3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type'!J3" +"+D46+D45" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F42+F39" +"+AF42+AF39" +"+AR47*AR45" +"+B42" +"+F39*'by type'!J3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+B38" +"+B40" +"+D36*'by type'!J4" +"+D46+D45" +"+C5-B5" +"SUM(D5:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!H4" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type'!J3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"174590-155992" +"3861-5448" +"15000-13387" +"2250-3047" +"13750-14655" +"10000-5427" +"1481731-1447824" +"+E14-E15" +"SUM(B8:B16)" +"+B31" +"+B18*B17" +"+C18+C5" +"+B29+B28" +"+summary!H4" +"+C31+C25" +"+A5" +"+A7" +"+B17" +"+B30" +"+B45" +"+H39+G39+F39" +"SUM(B42:B44)" +"+B31" +"+C46+C39" +"+C53+C52+C47+C32+C19" +"SUM(I39:I53)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!H5" +"+C37" +"+F36*E37" +"+C37*C36" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C56" +"+Duke!I56" +"+F51+F49" +"+M51+K49" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!H4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!H4" +"+D18*D17" +"+D21+D19" +"+A21" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"SUM(B3:B33)" +"120271+30271" +"+F37+F34" +"+A37" +"201367.37+184384.51" +"+F34*'by type'!J4" +"+D44+D43" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type'!J4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!H4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!H4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"117315-4335-4130" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!H4" +"+D13*D12" +"+D16+D14" +"+A16" +"+A18" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type'!J4" +"+D46+D45" +"+C7-B7" +"SUM(B7:B37)" +"+summary!H3" +"+D39*D38" +"+D41+D40" +"+A41" +"+D38" +"G8*H8" +"G24*H25" +"SUM(G8:G32)" +"NOW()" +"+Calpine!D41" +"+B12/$J$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B15)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+burlington!D42" +"+B20/$J$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B19:B20)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+DEFS!F53" +"+DEFS!M53" +"+DEFS!A40" +"+CIG!D43" +"+CIG!D49" +"+CIG!A43" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+B36/$J$5" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B24:B37)" +"SUBTOTAL(9,B12:B37)" +"+Mojave!D40" +"+B55*$J$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"+williams!J40" +"+B62*$J$3" +"+williams!D48" +"+williams!A40" +"+'Red C'!F43" +"+B63*J3" +"+'Red C'!D52" +"+'Red C'!B43" +"+Amoco!D40" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"SUBTOTAL(9,B62:B66)" +"+NGPL!F38" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+Oasis!D40" +"+Oasis!D47" +"+Oasis!B40" +"+Lonestar!F42" +"+Lonestar!D49" +"+Lonestar!B42" +"SUBTOTAL(9,B55:B73)" +"+C76+B40" +"+B76+C40" +"+A117*A116" +"NOW()" +"+C8*$H$3" +"+williams!J40" +"+williams!A40" +"+Conoco!$F$41" +"+B9/$H$4" +"+Conoco!A41" +"+PGETX!$H$39" +"+PGETX!E39" +"+CIG!$D$43" +"+CIG!A43" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+C13*$H$4" +"+SoCal!F40" +"+SoCal!A40" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+Mojave!D40" +"+Mojave!A40" +"+'Red C'!F43" +"+'Red C'!B43" +"+NGPL!F38" +"+NGPL!A38" +"+mewborne!$J$43" +"+mewborne!A43" +"+NNG!$D$24" +"+NNG!A24" +"+Amoco!D40" +"+Amoco!A40" +"+DEFS!F53" +"+DEFS!A40" +"+Lonestar!F42" +"+Lonestar!B42" +"+NW!$F$41" +"+NW!B41" +"+PNM!$D$23" +"+PNM!A23" +"+PEPL!D41" +"+PEPL!A41" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+Oasis!D40" +"+Oasis!B40" +"+Calpine!D41" +"+Calpine!A41" +"+EOG!J41" +"+EOG!A41" +"+transcol!$D$43" +"+transcol!A43" +"+SidR!D41" +"+SidR!A41" +"+burlington!D42" +"+B32/$H$3" +"+burlington!A42" +"SUM(B8:B32)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+Agave!$D$24" +"+Agave!A24" +"+EPFS!D41" +"+B40/$H$5" +"+EPFS!A41" +"+'El Paso'!C39*summary!H4+'El Paso'!E39*summary!H3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+Continental!F43" +"+Continental!A43" +"SUM(B36:B42)" +"+B43+B33" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O5-N5" +"+Q5*P5" +"SUM(P5:P21)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type'!J3" +"+D47+D46" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+B41" +"+F36*'by type'!J4" +"+D48+D47" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type'!J4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type'!J4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+M9-L9" +"+O9*N9" +"-3230259-283308-283488+283308" +"-4979779-80784" +"SUM(P9:P15)" +"-164546+138850" +"SUM(B4:B34)" +"+summary!H4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"-306663-750" +"+E5-D5+C5-B5" +"-256855-750" +"-279637-750" +"-263561-750" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"-239483-750" +"-258498-750" +"-249479-750" +"-272276-750" +"-266075-750" +"-278307-750" +"-287669-750" +"-273937-750" +"10183197-10183197+10173543" +"-286926-750" +"-240327-500-500" +"-274050-500-500" +"-302256-500-500" +"8929716-8929716+9021175" +"-290427-500-500" +"-297326-500-500" +"-275043-750-250" +"-301972-750-250" +"-313689-750" +"-323768-750" +"-340426-750" +"6540119+6303" +"-316024-750" +"-286955-750" +"-263744-750" +"-264751-750" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+E44+C44" +"+A39" +"+C37*summary!H4" +"+E37*summary!H3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type'!J3" +"+D46+D45" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F42+F39" +"+AF42+AF39" +"+AR47*AR45" +"+B42" +"+F39*'by type'!J3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+B38" +"+B40" +"+D36*'by type'!J4" +"+D46+D45" +"+C5-B5" +"SUM(D5:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!H4" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type'!J3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"214138-208767" +"3861-5448" +"17400-15877" +"2610-3781" +"15950-17211" +"11600-6207" +"1717014-1684394" +"+E14-E15" +"SUM(B8:B16)" +"+B31" +"+B18*B17" +"+C18+C5" +"+B29+B28" +"+summary!H4" +"+C31+C25" +"+A5" +"+A7" +"+B17" +"+B30" +"+B45" +"+H39+G39+F39" +"SUM(B42:B44)" +"+B31" +"+C46+C39" +"+C53+C52+C47+C32+C19" +"SUM(I39:I53)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!H5" +"+C37" +"+F36*E37" +"+C37*C36" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C56" +"+Duke!I56" +"+F51+F49" +"+M51+K49" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!H4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!H4" +"+D18*D17" +"+D21+D19" +"+A21" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"SUM(B3:B33)" +"120271+30271" +"+F37+F34" +"+A37" +"201367.37+184384.51" +"+F34*'by type'!J4" +"+D44+D43" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type'!J4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!H4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!H4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"11834*2.81" +"+D42+D41" +"+F42-F43" +"+A42" +"+D39" +"SUM(G42:G54)" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"117315-4335-4130" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!H4" +"+D13*D12" +"+D16+D14" +"+A16" +"+A18" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type'!J4" +"+D46+D45" +"+C7-B7" +"SUM(B7:B37)" +"+summary!H3" +"+D39*D38" +"+D41+D40" +"+A41" +"+D38" +"G8*H8" +"G24*H25" +"SUM(G8:G32)" +"G8*H8" +"G24*H25" +"SUM(G8:G32)" +"G8*H8" +"G24*H25" +"SUM(G8:G32)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"C7*11" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"+summary!H3" +"NOW()" +"+Calpine!D41" +"+B12/$J$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B15)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+burlington!D42" +"+B20/$J$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B19:B20)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+DEFS!F53" +"+DEFS!M53" +"+DEFS!A40" +"+CIG!D43" +"+CIG!D49" +"+CIG!A43" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+B36/$J$5" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B24:B37)" +"SUBTOTAL(9,B12:B37)" +"+J3" +"+Mojave!D40" +"+B55*$J$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"+williams!J40" +"+B62*$J$3" +"+williams!D48" +"+williams!A40" +"+'Red C'!F43" +"+B63*J3" +"+'Red C'!D52" +"+'Red C'!B43" +"+Amoco!D40" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"SUBTOTAL(9,B62:B66)" +"+NGPL!F38" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+Oasis!D40" +"+Oasis!D47" +"+Oasis!B40" +"+Lonestar!F42" +"+Lonestar!D49" +"+Lonestar!B42" +"SUBTOTAL(9,B55:B73)" +"+C76+B40" +"+B76+C40" +"+A117*A116" +"+'[1]0701'!$K$39" +"NOW()" +"+'[1]0701'!$M$39" +"+'[1]0701'!$H$39" +"+Conoco!$F$41" +"+B8/$H$4" +"+Conoco!A41" +"+C9*$H$3" +"+williams!J40" +"+williams!A40" +"+PGETX!$H$39" +"+PGETX!E39" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+NNG!$D$24" +"+NNG!A24" +"+CIG!$D$43" +"+CIG!A43" +"+C14*$H$4" +"+NGPL!F38" +"+NGPL!A38" +"+mewborne!$J$43" +"+mewborne!A43" +"+SoCal!F40" +"+SoCal!A40" +"+Mojave!D40" +"+Mojave!A40" +"+'Red C'!F43" +"+'Red C'!B43" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+DEFS!F53" +"+DEFS!A40" +"+Amoco!D40" +"+Amoco!A40" +"+Lonestar!F42" +"+Lonestar!B42" +"+PEPL!D41" +"+PEPL!A41" +"+NW!$F$41" +"+NW!B41" +"+PNM!$D$23" +"+PNM!A23" +"+Calpine!D41" +"+Calpine!A41" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+EOG!J41" +"+EOG!A41" +"+Oasis!D40" +"+Oasis!B40" +"+Agave!$D$24" +"+Agave!A24" +"+transcol!$D$43" +"+transcol!A43" +"+SidR!D41" +"+SidR!A41" +"+burlington!D42" +"+B33/$H$3" +"+burlington!A42" +"SUM(B8:B33)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+'El Paso'!C39*summary!H4+'El Paso'!E39*summary!H3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+EPFS!D41" +"+B41/$H$5" +"+EPFS!A41" +"+Continental!F43" +"+Continental!A43" +"SUM(B37:B42)" +"+B43+B34" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O5-N5" +"+Q5*P5" +"SUM(P5:P21)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type'!J3" +"+D47+D46" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+B41" +"+F36*'by type'!J4" +"+D48+D47" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type'!J4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type'!J4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+M9-L9" +"+O9*N9" +"-3230259-283308-283488+283308" +"-4979779-80784" +"SUM(P9:P15)" +"SUM(B4:B34)" +"+summary!H4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+C37*summary!H4" +"+E37*summary!H3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type'!J3" +"+D46+D45" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F42+F39" +"+AF42+AF39" +"+AR47*AR45" +"+B42" +"+F39*'by type'!J3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+B38" +"+B40" +"+D36*'by type'!J4" +"+D46+D45" +"+C5-B5" +"SUM(D5:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!H4" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type'!J3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"2650-2789" +"600-730" +"3000-2948" +"1300-1266" +"256891-284733" +"SUM(B8:B16)" +"+B31" +"+B18*B17" +"+C18+C5" +"+B29+B28" +"+summary!H4" +"+C31+C25" +"+A5" +"+A7" +"+B17" +"+B30" +"+B45" +"+H39+G39+F39" +"SUM(B42:B44)" +"+B31" +"+C46+C39" +"+C53+C52+C47+C32+C19" +"SUM(I39:I53)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!H5" +"+C37" +"+F36*E37" +"+C37*C36" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C56" +"+Duke!I56" +"+F51+F49" +"+M51+K49" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!H4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!H4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"SUM(B3:B33)" +"+F37+F34" +"+A37" +"+F34*'by type'!J4" +"+D44+D43" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type'!J4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!H4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!H4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!H4" +"+D13*D12" +"+D16+D14" +"+A16" +"+A18" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type'!J4" +"+D46+D45" +"+C7-B7" +"SUM(B7:B37)" +"+summary!H3" +"+D39*D38" +"+D41+D40" +"+A41" +"+D38" +"G8*H8" +"G24*H25" +"SUM(G8:G32)" +"+summary!H3" +"NOW()" +"+Calpine!D41" +"+B12/$J$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B15)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+burlington!D42" +"+B20/$J$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B19:B20)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+DEFS!F53" +"+DEFS!M53" +"+DEFS!A40" +"+CIG!D43" +"+CIG!D49" +"+CIG!A43" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+B36/$J$5" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B24:B37)" +"SUBTOTAL(9,B12:B37)" +"+J3" +"+Mojave!D40" +"+B55*$J$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"+williams!J40" +"+B62*$J$3" +"+williams!D48" +"+williams!A40" +"+'Red C'!F43" +"+B63*J3" +"+'Red C'!D52" +"+'Red C'!B43" +"+Amoco!D40" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"SUBTOTAL(9,B62:B66)" +"+NGPL!F38" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+Oasis!D40" +"+Oasis!D47" +"+Oasis!B40" +"+Lonestar!F42" +"+Lonestar!D49" +"+Lonestar!B42" +"SUBTOTAL(9,B55:B73)" +"+C76+B40" +"+B76+C40" +"+A117*A116" +"+'[1]0901'!$K$39" +"NOW()" +"+'[1]0901'!$M$39" +"+'[1]0901'!$H$39" +"+NNG!$D$24" +"+B8/$H$4" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!A41" +"+PGETX!$H$39" +"+PGETX!E39" +"+C11*$H$3" +"+williams!J40" +"+williams!A40" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+CIG!$D$43" +"+CIG!A43" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+mewborne!$J$43" +"+mewborne!A43" +"+C16*$H$4" +"+SoCal!F40" +"+SoCal!A40" +"+NGPL!F38" +"+NGPL!A38" +"+Mojave!D40" +"+Mojave!A40" +"+'Red C'!F43" +"+'Red C'!B43" +"+Lonestar!F42" +"+Lonestar!B42" +"+PEPL!D41" +"+PEPL!A41" +"+NW!$F$41" +"+NW!B41" +"+Agave!$D$24" +"+Agave!A24" +"+Amoco!D40" +"+Amoco!A40" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+Oasis!D40" +"+Oasis!B40" +"+Calpine!D41" +"+Calpine!A41" +"+PNM!$D$23" +"+PNM!A23" +"+EOG!J41" +"+EOG!A41" +"+SidR!D41" +"+SidR!A41" +"+DEFS!F53" +"+DEFS!A40" +"+transcol!$D$43" +"+transcol!A43" +"+burlington!D42" +"+B33/$H$3" +"+burlington!A42" +"+Continental!F43" +"+Continental!A43" +"SUM(B8:B34)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+'El Paso'!C39*summary!H4+'El Paso'!E39*summary!H3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+EPFS!D41" +"+B42/$H$5" +"+EPFS!A41" +"SUM(B38:B42)" +"+B43+B35" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O5-N5" +"+Q5*P5" +"SUM(P5:P21)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type_area'!J3" +"+D47+D46" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+B41" +"+F36*'by type_area'!J4" +"+D48+D47" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!J4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!J4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+M9-L9" +"+O9*N9" +"-3230259-283308-283488+283308" +"-4979779-80784" +"SUM(P9:P15)" +"SUM(B4:B34)" +"+summary!H4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+C37*summary!H4" +"+E37*summary!H3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!J3" +"+D46+D45" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F42+F39" +"+AF42+AF39" +"+AR47*AR45" +"+B42" +"+F39*'by type_area'!J3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+B38" +"+B40" +"+D36*'by type_area'!J4" +"+D46+D45" +"+C5-B5" +"354168+35821" +"SUM(D5:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!H4" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+A40" +"36388+33437" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!J3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"4240-3893" +"960-992" +"4800-4116" +"2080-1983" +"427557-443466" +"SUM(B8:B16)" +"+B31" +"+B18*B17" +"+C18+C5" +"+B29+B28" +"+summary!H4" +"+C31+C25" +"+A5" +"+A7" +"+B17" +"+B30" +"+B45" +"+H39+G39+F39" +"SUM(B42:B44)" +"+B31" +"+C46+C39" +"+C53+C52+C47+C32+C19" +"SUM(I39:I53)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!H5" +"+C37" +"+F36*E37" +"+C37*C36" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C56" +"+Duke!I56" +"+F51+F49" +"+M51+K49" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!H4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!H4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"SUM(B3:B33)" +"12393+127284" +"+F37+F34" +"+A37" +"151845.69+204392.22" +"+F34*'by type_area'!J4" +"+D44+D43" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!J4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!H4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"-13751-16" +"+C6+E6-B6-D6" +"-6539-22239" +"-17873-14141" +"SUM(B6:B36)" +"+summary!H4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!H4" +"+D13*D12" +"+D16+D14" +"+A16" +"+A18" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type_area'!J4" +"+D46+D45" +"+C7-B7" +"SUM(B7:B37)" +"+summary!H3" +"+D39*D38" +"+D41+D40" +"+A41" +"+D38" +"+summary!H3" +"NOW()" +"+Calpine!D41" +"+B12/$J$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B15)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+burlington!D42" +"+B20/$J$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B19:B20)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+DEFS!F53" +"+DEFS!M53" +"+DEFS!A40" +"+CIG!D43" +"+CIG!D49" +"+CIG!A43" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+B36/$J$5" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B24:B37)" +"SUBTOTAL(9,B12:B37)" +"+J3" +"+Mojave!D40" +"+B55*$J$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"+williams!J40" +"+B62*$J$3" +"+williams!D48" +"+williams!A40" +"+'Red C'!F43" +"+B63*J3" +"+'Red C'!D52" +"+'Red C'!B43" +"+Amoco!D40" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"SUBTOTAL(9,B62:B66)" +"+NGPL!F38" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+Oasis!D40" +"+Oasis!D47" +"+Oasis!B40" +"+Lonestar!F42" +"+Lonestar!D49" +"+Lonestar!B42" +"SUBTOTAL(9,B55:B73)" +"+C76+B40" +"+B76+C40" +"+A117*A116" +"+'[1]0901'!$K$39" +"NOW()" +"+'[1]0901'!$M$39" +"+'[1]0901'!$H$39" +"+NNG!$D$24" +"+B8/$H$4" +"+NNG!A24" +"+PGETX!$H$39" +"+PGETX!E39" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+Conoco!$F$41" +"+Conoco!A41" +"+C12*$H$3" +"+williams!J40" +"+williams!A40" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+CIG!$D$43" +"+CIG!A43" +"+C15*$H$4" +"+SoCal!F40" +"+SoCal!A40" +"+mewborne!$J$43" +"+mewborne!A43" +"+NGPL!F38" +"+NGPL!A38" +"+Mojave!D40" +"+Mojave!A40" +"+'Red C'!F43" +"+'Red C'!B43" +"+Agave!$D$24" +"+Agave!A24" +"+Lonestar!F42" +"+Lonestar!B42" +"+PNM!$D$23" +"+PNM!A23" +"+Amoco!D40" +"+Amoco!A40" +"+NW!$F$41" +"+NW!B41" +"+PEPL!D41" +"+PEPL!A41" +"+Oasis!D40" +"+Oasis!B40" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+Calpine!D41" +"+Calpine!A41" +"+EOG!J41" +"+EOG!A41" +"+SidR!D41" +"+SidR!A41" +"+transcol!$D$43" +"+transcol!A43" +"+burlington!D42" +"+B32/$H$3" +"+burlington!A42" +"+Continental!F43" +"+Continental!A43" +"SUM(B8:B33)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+EPFS!D41" +"+B40/$H$5" +"+EPFS!A41" +"+DEFS!F53" +"+DEFS!A40" +"+'El Paso'!C39*summary!H4+'El Paso'!E39*summary!H3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"SUM(B37:B42)" +"+B43+B34" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O5-N5" +"+Q5*P5" +"SUM(P5:P21)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type_area'!J3" +"+D47+D46" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+B41" +"+F36*'by type_area'!J4" +"+D48+D47" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!J4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!J4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+M9-L9" +"+O9*N9" +"-3230259-283308-283488+283308" +"-4979779-80784" +"SUM(P9:P15)" +"SUM(B4:B34)" +"+summary!H4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+C37*summary!H4" +"+E37*summary!H3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!J3" +"+D46+D45" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F42+F39" +"+AF42+AF39" +"+AR47*AR45" +"+B42" +"+F39*'by type_area'!J3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+B38" +"+B40" +"+D36*'by type_area'!J4" +"+D46+D45" +"+C5-B5" +"SUM(D5:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!H4" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+A40" +"36388+33437" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!J3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"7950-7886" +"1800-2013" +"9000-8227" +"3900-3241" +"824168-864661" +"SUM(B8:B16)" +"+B31" +"+B18*B17" +"+C18+C5" +"+B29+B28" +"+summary!H4" +"+C31+C25" +"+A5" +"+A7" +"+B17" +"+B30" +"+B45" +"+H39+G39+F39" +"SUM(B42:B44)" +"+B31" +"+C46+C39" +"+C53+C52+C47+C32+C19" +"SUM(I39:I53)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!H5" +"+C37" +"+F36*E37" +"+C37*C36" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C56" +"+Duke!I56" +"+F51+F49" +"+M51+K49" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!H4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!H4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"SUM(B3:B33)" +"12393+127284" +"+F37+F34" +"+A37" +"151845.69+204392.22" +"+F34*'by type_area'!J4" +"+D44+D43" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!J4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!H4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"-13751-16" +"+C6+E6-B6-D6" +"-6539-22239" +"-17873-14141" +"-8986-77" +"-18029-3693" +"-13205-4228" +"SUM(B6:B36)" +"+summary!H4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!H4" +"+D13*D12" +"+D16+D14" +"+A16" +"+A18" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type_area'!J4" +"+D46+D45" +"+C7-B7" +"SUM(B7:B37)" +"+summary!H3" +"+D39*D38" +"+D41+D40" +"+A41" +"+D38" +"G8*H8" +"G24*H25" +"SUM(G8:G32)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"C7*11" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"+summary!H3" +"NOW()" +"+Calpine!D41" +"+B12/$J$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B15)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+burlington!D42" +"+B20/$J$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B19:B20)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+DEFS!F53" +"+DEFS!M53" +"+DEFS!A40" +"+CIG!D43" +"+CIG!D49" +"+CIG!A43" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+B36/$J$5" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B24:B37)" +"SUBTOTAL(9,B12:B37)" +"+J3" +"+Mojave!D40" +"+B55*$J$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"+williams!J40" +"+B62*$J$3" +"+williams!D48" +"+williams!A40" +"+'Red C'!F43" +"+B63*J3" +"+'Red C'!D52" +"+'Red C'!B43" +"+Amoco!D40" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"SUBTOTAL(9,B62:B66)" +"+NGPL!F38" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+Oasis!D40" +"+Oasis!D47" +"+Oasis!B40" +"+Lonestar!F42" +"+Lonestar!D49" +"+Lonestar!B42" +"SUBTOTAL(9,B55:B73)" +"+C76+B40" +"+B76+C40" +"+A117*A116" +"+'[1]0901'!$K$39" +"NOW()" +"+'[1]0901'!$M$39" +"+'[1]0901'!$H$39" +"+KN_Westar!F41" +"+B8/$H$4" +"+KN_Westar!A41" +"+C9*$H$4" +"+SoCal!F40" +"+SoCal!A40" +"+PGETX!$H$39" +"+PGETX!E39" +"+NNG!$D$24" +"+NNG!A24" +"+CIG!$D$43" +"+CIG!A43" +"+Conoco!$F$41" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+C15*$H$3" +"+williams!J40" +"+williams!A40" +"+mewborne!$J$43" +"+mewborne!A43" +"+Mojave!D40" +"+Mojave!A40" +"+PNM!$D$23" +"+PNM!A23" +"+'Red C'!F43" +"+'Red C'!B43" +"+NGPL!F38" +"+NGPL!A38" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+Lonestar!F42" +"+Lonestar!B42" +"+DEFS!F53" +"+DEFS!A40" +"+NW!$F$41" +"+NW!B41" +"+Amoco!D40" +"+Amoco!A40" +"+Oasis!D40" +"+Oasis!B40" +"+Agave!$D$24" +"+Agave!A24" +"+EOG!J41" +"+EOG!A41" +"+Calpine!D41" +"+Calpine!A41" +"+transcol!$D$43" +"+transcol!A43" +"+burlington!D42" +"+B31/$H$3" +"+burlington!A42" +"+Continental!F43" +"+Continental!A43" +"+'El Paso'!C39*summary!H4+'El Paso'!E39*summary!H3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+SidR!D41" +"+SidR!A41" +"SUM(B8:B34)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+EPFS!D41" +"+B40/$H$5" +"+EPFS!A41" +"+PEPL!D41" +"+PEPL!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"SUM(B38:B42)" +"+B43+B35" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O5-N5" +"+Q5*P5" +"SUM(P5:P21)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type_area'!J3" +"+D47+D46" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+B41" +"+F36*'by type_area'!J4" +"+D48+D47" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!J4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!J4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+M9-L9" +"+O9*N9" +"-3230259-283308-283488+283308" +"-4979779-80784" +"SUM(P9:P15)" +"SUM(B4:B34)" +"+summary!H4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"-315175-750" +"+E5-D5+C5-B5" +"-294010-750" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+C37*summary!H4" +"+E37*summary!H3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!J3" +"+D46+D45" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F42+F39" +"+AF42+AF39" +"+AR47*AR45" +"+B42" +"+F39*'by type_area'!J3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+B38" +"+B40" +"+D36*'by type_area'!J4" +"+D46+D45" +"+C5-B5" +"SUM(D5:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!H4" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!J3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"52400-27720" +"829-742" +"216-511" +"912-875" +"332-338" +"106346-105014" +"SUM(B8:B16)" +"+B31" +"+B18*B17" +"+C18+C5" +"+B29+B28" +"+summary!H4" +"+C31+C25" +"+A5" +"+A7" +"+B17" +"+B30" +"+B45" +"+H39+G39+F39" +"SUM(B42:B44)" +"+B31" +"+C46+C39" +"+C53+C52+C47+C32+C19" +"SUM(I39:I53)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!H5" +"+C37" +"+F36*E37" +"+C37*C36" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C56" +"+Duke!I56" +"+F51+F49" +"+M51+K49" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!H4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"-21006-20998" +"-8230-86408" +"96350+49276" +"SUM(D6:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D33+D32" +"-580-329" +"+C5-B5" +"-96252-96757" +"77731+75255" +"-1755-1350" +"SUM(D5:D16)" +"+summary!H4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"SUM(B3:B33)" +"+F37+F34" +"+A37" +"+F34*'by type_area'!J4" +"+D44+D43" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!J4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!H4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!H4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!H4" +"+D13*D12" +"+D16+D14" +"+A16" +"+A18" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type_area'!J4" +"+D46+D45" +"+C7-B7" +"SUM(B7:B37)" +"+summary!H3" +"+D39*D38" +"+D41+D40" +"+A41" +"+D38" +"+summary!H3" +"NOW()" +"+Calpine!D41" +"+B12/$J$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B15)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+burlington!D42" +"+B20/$J$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B19:B20)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+DEFS!F53" +"+DEFS!M53" +"+DEFS!A40" +"+CIG!D43" +"+CIG!D49" +"+CIG!A43" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+B36/$J$5" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B24:B37)" +"SUBTOTAL(9,B12:B37)" +"+J3" +"+Mojave!D40" +"+B55*$J$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"+williams!J40" +"+B62*$J$3" +"+williams!D48" +"+williams!A40" +"+'Red C'!F43" +"+B63*J3" +"+'Red C'!D52" +"+'Red C'!B43" +"+Amoco!D40" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"SUBTOTAL(9,B62:B66)" +"+NGPL!F38" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+Oasis!D40" +"+Oasis!D47" +"+Oasis!B40" +"+Lonestar!F42" +"+Lonestar!D49" +"+Lonestar!B42" +"SUBTOTAL(9,B55:B73)" +"+C76+B40" +"+B76+C40" +"+A117*A116" +"+'[1]0901'!$K$39" +"NOW()" +"+'[1]0901'!$M$39" +"+'[1]0901'!$H$39" +"+C8*$H$4" +"+SoCal!F40" +"+SoCal!A40" +"+PGETX!$H$39" +"+B9/$H$4" +"+PGETX!E39" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+NNG!$D$24" +"+NNG!A24" +"+C12*$H$3" +"+williams!J40" +"+williams!A40" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+Conoco!$F$41" +"+Conoco!A41" +"+CIG!$D$43" +"+CIG!A43" +"+mewborne!$J$43" +"+mewborne!A43" +"+Mojave!D40" +"+Mojave!A40" +"+'Red C'!F43" +"+'Red C'!B43" +"+NGPL!F38" +"+NGPL!A38" +"+PNM!$D$23" +"+PNM!A23" +"+Lonestar!F42" +"+Lonestar!B42" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+Agave!$D$24" +"+Agave!A24" +"+Amoco!D40" +"+Amoco!A40" +"+Oasis!D40" +"+Oasis!B40" +"+Calpine!D41" +"+Calpine!A41" +"+NW!$F$41" +"+NW!B41" +"+EOG!J41" +"+EOG!A41" +"+transcol!$D$43" +"+transcol!A43" +"+SidR!D41" +"+SidR!A41" +"+Continental!F43" +"+Continental!A43" +"+burlington!D42" +"+B32/$H$3" +"+burlington!A42" +"SUM(B8:B32)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+DEFS!F53" +"+DEFS!A40" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+EPFS!D41" +"+B40/$H$5" +"+EPFS!A41" +"+'El Paso'!C39*summary!H4+'El Paso'!E39*summary!H3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+PEPL!D41" +"+PEPL!A41" +"SUM(B36:B42)" +"+B43+B33" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O5-N5" +"+Q5*P5" +"SUM(P5:P21)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type_area'!J3" +"+D47+D46" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+B41" +"+F36*'by type_area'!J4" +"+D48+D47" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!J4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!J4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+M9-L9" +"+O9*N9" +"-3230259-283308-283488+283308" +"-4979779-80784" +"SUM(P9:P15)" +"SUM(B4:B34)" +"+summary!H4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"-250508-750" +"+E5-D5+C5-B5" +"-266868-750" +"-280823-750" +"-269685-750" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"-292953-750" +"-302287-750" +"-316556-750" +"-299575-750" +"-299393-750" +"-304849-750" +"-311901-750" +"-316740-750" +"10183197-10183197+10173543" +"-259400-750" +"-317090-750" +"-294314-750" +"-298603-750" +"8929716-8929716+9021175" +"-267728-750" +"-293746-750" +"-303611-750" +"-242504-750" +"-294995-750" +"-268006-750" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+C37*summary!H4" +"+E37*summary!H3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!J3" +"+D46+D45" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F42+F39" +"+AF42+AF39" +"+AR47*AR45" +"+B42" +"+F39*'by type_area'!J3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+B38" +"+B40" +"+D36*'by type_area'!J4" +"+D46+D45" +"+C5-B5" +"SUM(D5:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!H4" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+A40" +"36388+33437" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!J3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"11660-9438" +"2640-3000" +"13200-12192" +"5720-3903" +"1225241-1226317-47702" +"SUM(B8:B16)" +"+B31" +"+B18*B17" +"+C18+C5" +"+B29+B28" +"+summary!H4" +"+C31+C25" +"+A5" +"+A7" +"+B17" +"+B30" +"+B45" +"+H39+G39+F39" +"SUM(B42:B44)" +"+B31" +"+C46+C39" +"+C53+C52+C47+C32+C19" +"SUM(I39:I53)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!H5" +"+C37" +"+F36*E37" +"+C37*C36" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C56" +"+Duke!I56" +"+F51+F49" +"+M51+K49" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!H4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!H4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"SUM(B3:B33)" +"12393+127284" +"+F37+F34" +"+A37" +"151845.69+204392.22" +"+F34*'by type_area'!J4" +"+D44+D43" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!J4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!H4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"-13751-16" +"+C6+E6-B6-D6" +"-6539-22239" +"-17873-14141" +"-8986-77" +"-18029-3693" +"-13205-4228" +"SUM(B6:B36)" +"+summary!H4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!H4" +"+D13*D12" +"+D16+D14" +"+A16" +"+A18" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type_area'!J4" +"+D46+D45" +"+C7-B7" +"SUM(B7:B37)" +"+summary!H3" +"+D39*D38" +"+D41+D40" +"+A41" +"+D38" +"G8*H8" +"SUM(G8:G32)" +"+summary!H3" +"NOW()" +"+Calpine!D41" +"+B12/$J$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B15)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+burlington!D42" +"+B20/$J$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B19:B20)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+DEFS!F53" +"+DEFS!M53" +"+DEFS!A40" +"+CIG!D43" +"+CIG!D49" +"+CIG!A43" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+B36/$J$5" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B24:B37)" +"SUBTOTAL(9,B12:B37)" +"+J3" +"+Mojave!D40" +"+B55*$J$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"+williams!J40" +"+B62*$J$3" +"+williams!D48" +"+williams!A40" +"+'Red C'!F43" +"+B63*J3" +"+'Red C'!D52" +"+'Red C'!B43" +"+Amoco!D40" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"SUBTOTAL(9,B62:B66)" +"+NGPL!F38" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+Oasis!D40" +"+Oasis!D47" +"+Oasis!B40" +"+Lonestar!F42" +"+Lonestar!D49" +"+Lonestar!B42" +"SUBTOTAL(9,B55:B73)" +"+C76+B40" +"+B76+C40" +"+A117*A116" +"+'[1]1001'!$K$39" +"NOW()" +"+'[1]1001'!$M$39" +"+'[1]1001'!$H$39" +"+KN_Westar!F41" +"+B8/$H$4" +"+KN_Westar!A41" +"+C9*$H$4" +"+SoCal!F40" +"+SoCal!A40" +"+PGETX!$H$39" +"+PGETX!E39" +"+CIG!$D$43" +"+CIG!A43" +"+Conoco!$F$41" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+NNG!$D$24" +"+NNG!A24" +"+C15*$H$3" +"+williams!J40" +"+williams!A40" +"+mewborne!$J$43" +"+mewborne!A43" +"+Mojave!D40" +"+Mojave!A40" +"+'Red C'!F43" +"+'Red C'!B43" +"+PNM!$D$23" +"+PNM!A23" +"+NGPL!F38" +"+NGPL!A38" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+Lonestar!F42" +"+Lonestar!B42" +"+NW!$F$41" +"+NW!B41" +"+DEFS!F53" +"+DEFS!A40" +"+Agave!$D$24" +"+Agave!A24" +"+Oasis!D40" +"+Oasis!B40" +"+Amoco!D40" +"+Amoco!A40" +"+EOG!J41" +"+EOG!A41" +"+transcol!$D$43" +"+transcol!A43" +"+Calpine!D41" +"+Calpine!A41" +"+PEPL!D41" +"+PEPL!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+burlington!D42" +"+B33/$H$3" +"+burlington!A42" +"+Continental!F43" +"+Continental!A43" +"+SidR!D41" +"+SidR!A41" +"SUM(B8:B35)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+EPFS!D41" +"+B41/$H$5" +"+EPFS!A41" +"+'El Paso'!C39*summary!H4+'El Paso'!E39*summary!H3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"SUM(B39:B42)" +"+B43+B36" +"SUM(B7:B15)" +"+'[1]1001'!$M$39" +"+C18*B16" +"+L16*M18" +"+D19-C19" +"SUM(B23:B26)" +"+'[1]1001'!$K$39" +"+J27*K29" +"+D31+D20" +"+H27+H16" +"+H30+H19" +"+K40-K41" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O5-N5" +"+Q5*P5" +"SUM(P5:P21)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type_area'!J3" +"+D47+D46" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+B41" +"+F36*'by type_area'!J4" +"+D48+D47" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!J4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type_area'!J4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+M9-L9" +"+O9*N9" +"-3230259-283308-283488+283308" +"-4979779-80784" +"SUM(P9:P15)" +"SUM(B4:B34)" +"+summary!H4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"-315175-750" +"+E5-D5+C5-B5" +"-294010-750" +"-282296-750" +"-250828-750" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"-288293-750" +"-260814-750" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+C37*summary!H4" +"+E37*summary!H3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type_area'!J3" +"+D46+D45" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F42+F39" +"+AF42+AF39" +"+AR47*AR45" +"+B42" +"+F39*'by type_area'!J3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+B38" +"+B40" +"+D36*'by type_area'!J4" +"+D46+D45" +"+C5-B5" +"SUM(D5:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!H4" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type_area'!J3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"156642-130264" +"721-1199" +"331-771" +"3052-1643" +"1110-1577" +"308804-317172" +"SUM(B8:B16)" +"+B31" +"+B18*B17" +"+C18+C5" +"+B29+B28" +"+summary!H4" +"+C31+C25" +"+A5" +"+A7" +"+B17" +"+B30" +"+B45" +"+H39+G39+F39" +"SUM(B42:B44)" +"+B31" +"+C46+C39" +"+C53+C52+C47+C32+C19" +"SUM(I39:I53)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!H5" +"+C37" +"+F36*E37" +"+C37*C36" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C56" +"+Duke!I56" +"+F51+F49" +"+M51+K49" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!H4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!H4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"SUM(B3:B33)" +"+F37+F34" +"+A37" +"+F34*'by type_area'!J4" +"+D44+D43" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type_area'!J4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!H4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"-2+20959" +"SUM(B6:B36)" +"+I37+H37+G37" +"+summary!H4" +"+H37+G37" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"+C6-B6" +"+K8*J8" +"+L9+L8" +"+M9+L10" +"-1443069+4335" +"-1584593+4130" +"SUM(J8:J16)" +"+B37" +"+D38" +"+J19+J17" +"+L24/K19" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"-5566-1103" +"+C5-B5" +"-124-32" +"SUM(D5:D11)" +"+summary!H4" +"+D13*D12" +"+D16+D14" +"+A16" +"+A18" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type_area'!J4" +"+D46+D45" +"+C7-B7" +"SUM(B7:B37)" +"+summary!H3" +"+D39*D38" +"+D41+D40" +"+A41" +"+D38" +"'Astra 500621'!$B$11" +"'Astra 500621'!$C$11" +"'Astra 500621'!$E$11" +"'Astra 500621'!$J$11" +"'Astra 500621'!$G$48" +"J7/F7" +"'Astra 500621'!$U$46" +"'Astra 500621'!$K$42" +"'Astra 500622'!$B$11" +"'Astra 500622'!$C$11" +"'Astra 500622'!$E$11" +"'Astra 500622'!$J$11" +"'Astra 500622'!$G$48" +"'Astra 500622'!$U$46" +"'Astra 500622'!$K$42" +"'PNM 500617'!B11" +"'PNM 500617'!$E$11" +"'PNM 500617'!$J$11" +"'PNM 500617'!$G$48" +"'PNM 500617'!$U$46" +"'PNM 500617'!$K$42" +"'USGT 500616'!$B$11" +"'USGT 500616'!$C$11" +"'USGT 500616'!$E$11" +"'USGT 500616'!$J$11" +"'USGT 500616'!$G$48" +"'USGT 500616'!$U$45" +"'USGT 500616'!$K$42" +"'USGT 500616'!$U$46" +"'USGT 500616'!$Z$11" +"'USGT 500616'!$Y$48" +"'USGT 500616'!$AK$45" +"'USGT 500616'!$AA$41" +"'USGT 500616'!$AK$47" +"'USGT 500615'!$B$11" +"'USGT 500615'!$C$11" +"'USGT 500615'!$E$11" +"'USGT 500615'!$J$11" +"'USGT 500615'!$G$46" +"'USGT 500615'!$S$45" +"'USGT 500615'!$K$42" +"'USGT 500615'!$U$47" +"'USGT 500617 '!B11" +"'USGT 500617 '!$E$11" +"'USGT 500617 '!$J$11" +"'USGT 500617 '!$G$48" +"'USGT 500617 '!$U$45" +"'USGT 500617 '!$K$41" +"'USGT 500617 '!$U$47" +"'USGT 500621'!B11" +"'USGT 500621'!$E$11" +"'USGT 500621'!$J$11" +"'USGT 500621'!$G$46" +"'USGT 500621'!$T$45" +"'USGT 500621'!$K$42" +"'USGT 500621'!$T$47" +"'USGT 500622'!$B$11" +"'USGT 500622'!$C$11" +"'USGT 500622'!$E$11" +"'USGT 500622'!$J$11" +"ABS('USGT 500622'!$G$43)" +"'USGT 500622'!$U$45" +"'USGT 500622'!$U$47" +"'Duke 500621'!$B$11" +"'Duke 500621'!$C$11" +"'Duke 500621'!$E$11" +"'Duke 500621'!$J$11" +"'Duke 500621'!$G$46" +"'Duke 500621'!$T$45" +"'Duke 500621'!$K$42" +"'Duke 500621'!$U$47" +"'Duke 500622'!B11" +"'Duke 500622'!$E$11" +"'Duke 500622'!$J$11" +"ABS('Duke 500622'!$G$47)" +"'Duke 500622'!$U$46" +"'Duke 500622'!$K$42" +"'Duke 500623'!$B$11" +"'Duke 500623'!$C$11" +"'Duke 500623'!$E$11" +"'Duke 500623'!$J$11" +"'Duke 500623'!$G$46" +"'Duke 500623'!$T$45" +"'Duke 500623'!$K$42" +"'Duke 500623'!$U$47" +"'PG&E 500622'!$B$11" +"'PG&E 500622'!$C$11" +"'PG&E 500622'!$E$11" +"'PG&E 500622'!$J$11" +"'PG&E 500622'!$G$46" +"'PG&E 500622'!$T$45" +"'PG&E 500622'!$K$42" +"'Calpine 78151'!$B$11" +"'Calpine 78151'!$C$11" +"'Calpine 78151'!$E$11" +"'Calpine 78151'!$J$11" +"'Calpine 78151'!$G$46" +"'Calpine 78151'!$T$45" +"'Calpine 78151'!$K$42" +"'Calpine 78151'!$U$47" +"'EES 500616'!$B$11" +"'EES 500616'!$C$11" +"'EES 500616'!$E$11" +"'EES 500616'!$J$11" +"'EES 500616'!$G$46" +"'EES 500616'!$T$45" +"'EES 500616'!$K$42" +"'EES 500616'!$U$47" +"'Richardson 500622'!$B$11" +"'Richardson 500622'!$C$11" +"'Richardson 500622'!$E$11" +"'Richardson 500622'!$J$11" +"'Richardson 500622'!$G$46" +"'Richardson 500622'!$U$46" +"'Richardson 500622'!$K$42" +"'Richardson 500622'!$U$47" +"'Oneok 500617'!$B$11" +"'Oneok 500617'!$C$11" +"'Oneok 500617'!$E$11" +"'Oneok 500617'!$J$11" +"'Oneok 500617'!$G$46" +"'Oneok 500617'!$T$45" +"'Oneok 500617'!$K$42" +"'Oneok 500617'!$U$47" +"'Sempra 500622'!$B$11" +"'Sempra 500622'!$C$11" +"'Sempra 500622'!$E$11" +"'Sempra 500622'!$J$11" +"'Sempra 500622'!$G$48" +"'Sempra 500622'!$U$46" +"'Sempra 500622'!$K$42" +"'Sempra 500622'!$U$47" +"'Astra 500622'!B11" +"'Astra 500622'!$U$48" +"SUM(F7:F26)" +"SUM(L9:L24)" +"J27/F27" +"IF(K6>0,K6*L6,0)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,L12*M12,0)" +"+K12+I13" +"IF(K13<0,K13*M13,0)" +"ABS(SUM(U24:U26))" +"ABS(SUM(U40:U42))" +"SUM(G12:G42)" +"+SUM(I12:I42)" +"ABS(SUM(U12:U42))" +"T43+(ABS((U43)))" +"SUM(V27:V42)" +"+G43" +"+H43" +"ABS(G47)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*#REF!" +"SUM(O50:O52)" +"MIN(O53,O45)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"ABS(SUM(U12:U42))" +"T43+((ABS(U43)))" +"+G43" +"+H43" +"ABS(G47)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S46" +"SUM(O50:O52)" +"MIN(O53,#REF!)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"ABS(SUM(U12:U42))" +"ABS(T43)+(U43)" +"+G43" +"+W43" +"+H43" +"+X43" +"ABS(G46)" +"U45+AK45" +"+G43*0.0128" +"+H43*-0.0128" +"G43+W43" +"0.0761*S48" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"SUM(T12:T36)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"ABS(G47)" +"G46+G47" +"Y43+ABS(U43)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O51:O53)" +"MIN(O54,N46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"SUM(T12:T36)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"ABS(G47)" +"G46+G47" +"Y43+ABS(U43)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O51:O53)" +"MIN(O54,N46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"SUM(T12:T36)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"ABS(G47)" +"G46+G47" +"Y43+ABS(U43)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O51:O53)" +"MIN(O54,N46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"ABS(G47)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S46" +"SUM(O50:O52)" +"MIN(O53,#REF!)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"ABS(SUM(U12:U42))" +"T43+((ABS(U43)))" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"ABS(SUM(U12:U42))" +"T43+((ABS(U43)))" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"SUM(T12:T36)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"ABS(G47)" +"G46+G47" +"Y43+ABS(U43)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O51:O53)" +"MIN(O54,N46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"ABS(U43)" +"+G43" +"+H43" +"G46" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"T43+((ABS(U43)))" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"+H43" +"G46*H47" +"G46*H47" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"ABS(G47)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,+A36,"""")" +"A41" +"E6" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"C7*11" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"ROUND(B9*C9,0)" +"'DETM-Receipts'!N8+'PPL-Receipts'!H8" +"D9+E9" +"F9" +"'DETM-Receipts'!AC8+'PPL-Receipts'!Q8" +"D9+K9" +"P9" +"P9-U9" +"U9+W9+X9" +"V9-Y9-Z9" +"A9+1" +"G9+F10" +"SUM(B9:B39)" +"ROUND(D40/B40,4)" +"G39" +"(-37761.85/1.82)" +"E8+J8" +"Allocation!W9" +"'DETM-Receipts'!N8" +"B9-C9" +"E8+D9" +"Allocation!X9" +"'DETM-Receipts'!AC8" +"A9+1" +"SUM(C9:C39)" +"E39" +"C8+E8+G8+I8+K8+M8" +"N8" +"N8+AC8" +"A8+1" +"O8+N9" +"SUM(C8:C38)" +"O38" +"U39+AC39+AE39" +"Allocation!F3" +"G8+N8" +"IF('PPL-OBA'!Q9=0,0,(Allocation!V9*('PPL-OBA'!E9/'PPL-OBA'!Q9)))" +"Allocation!Y9" +"B9+C9" +"'PPL-Receipts'!H8" +"E9-D9" +"G8+F9" +"IF(('PPL-OBA'!Q9)=0,0,(Allocation!V9*('PPL-OBA'!L9/'PPL-OBA'!Q9)))" +"Allocation!Z9" +"'PPL-Receipts'!Q8" +"B9+I9" +"A9+1" +"SUM(B9:B39)" +"G39" +"Allocation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ain Data Input'!C8" +"NOW()" +"'[1]Main Data Input'!C7" +"ROUND(([1]Weekly_Transport_CE!P10+[1]Weekly_Transport_CE!P20+[1]Weekly_Transport_CE!P27+[1]Weekly_Transport_CE!P33+[1]Weekly_Transport_CE!P40)/1000,3)" +"ROUND(([1]Weekly_Transport_CE!N10+[1]Weekly_Transport_CE!N20+[1]Weekly_Transport_CE!N27+[1]Weekly_Transport_CE!N33+[1]Weekly_Transport_CE!N40)/1000,3)" +"D9-C9" +"((ROUND([1]Weekly_Transport_CE!P46,3))/1000)-[1]SHarris_Mthly_Rpt_CE!C9" +"((ROUND([1]Weekly_Transport_CE!N46,3))/1000)-[1]SHarris_Mthly_Rpt_CE!D9" +"ROUND((([1]Weekly_Transport_CE!P50+[1]Weekly_Transport_CE!P56+[1]Weekly_Transport_CE!P62+[1]Weekly_Transport_CE!P69)/1000),3)" +"ROUND((([1]Weekly_Transport_CE!N50+[1]Weekly_Transport_CE!N56+[1]Weekly_Transport_CE!N62+[1]Weekly_Transport_CE!N69)/1000),3)" +"ROUND([1]Weekly_Transport_CE!P75/1000,3)-[1]SHarris_Mthly_Rpt_CE!C13" +"ROUND([1]Weekly_Transport_CE!N75/1000,3)-D13" +"ROUND(([1]Weekly_Transport_CE!P78+[1]Weekly_Transport_CE!P84)/1000,3)" +"ROUND(([1]Weekly_Transport_CE!N78+[1]Weekly_Transport_CE!N84)/1000,3)" +"ROUND([1]Weekly_Transport_CE!P89/1000,3)-[1]SHarris_Mthly_Rpt_CE!C17" +"ROUND([1]Weekly_Transport_CE!N89/1000,3)-[1]SHarris_Mthly_Rpt_CE!D17" +"'[1]Main Data Input'!C104/1000" +"SUM(C9:C22)" +"ROUND([1]Weekly_Fuel_CE!M75/1000,3)" +"ROUND([1]Weekly_Fuel_CE!G75/1000,3)" +"ROUND([1]Weekly_Fuel_CE!M74/1000,3)" +"ROUND([1]Weekly_Fuel_CE!G74/1000,3)" +"ROUND(([1]Weekly_Fuel_CE!M71+[1]Weekly_Fuel_CE!M72)/1000,3)" +"ROUND(([1]Weekly_Fuel_CE!G71+[1]Weekly_Fuel_CE!G72)/1000,3)" +"SUM(C27:C36)" +"SUM(D27:D36)+0.001" +"C24+C37" +"C24+C37+C41+C43+C45" +"G8*H8" +"SUM(G8:G32)" +"SUM(I8:I33)" +"G8*H8" +"SUM(G8:G32)" +"SUM(I8:I33)" +"IF(O2="""",TODAY()-M2,O2-M2)" +"IF(O2="""",TODAY()-M2,O2-M2)" +"G8*H8" +"SUM(G8:G32)" +"SUM(I8:I33)" +"+B5+1" +"SUM(Y5:Y6)" +"SUM(Y12)" +"SUM(E5:E19)" +"SUM(E42,J42)" +"SUM(E20,J20,O20:P20,T20,Y7,Y13,Y20,E42,J42)" +"SUM(E29:E41)" +"B5+C5" +"D5+F5+H5+J5+L5" +"+A6" +"+F6" +"+H6" +"+J6" +"+L6" +"+N6" +"P5+1" +"SUM(B37:C37)" +"SUM(B6:B36)+B37" +"B5+B38" +"+Q43+R43" +"+D78-D79" +"B5+C5" +"D5+F5+H5+J5+L5" +"+A6" +"+F6" +"+H6" +"+J6" +"+L6" +"+N6" +"P5+1" +"+B36" +"+F36" +"+H36" +"+J36" +"+L36" +"+N36" +"SUM(B37:C37)" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D80-D81" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B38" +"+F38" +"+B38+C38" +"SUM(B6:B36)+B38" +"B5+B39" +"+D79-D80" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"G8*H8" +"SUM(G8:G32)" +"SUM(I8:I33)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"C7*11" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*14" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"B7*13.5" +"C7*11" +"E7+F7" +"D7+G7" +"SUM(B7:B30)" +"G8*H8" +"SUM(G8:G32)" +"SUM(I8:I33)" +"G8*H8" +"SUM(G8:G32)" +"SUM(I8:I33)" +"+B5+1" +"SUM(Y5:Y6)" +"SUM(Y12)" +"SUM(E5:E19)" +"SUM(E42,J42)" +"SUM(E20,J20,O20:P20,T20,Y7,Y13,Y20,E42,J42)" +"SUM(E29:E41)" +"B5+C5" +"D5+F5+H5+J5+L5" +"+A6" +"+F6" +"+H6" +"+J6" +"+L6" +"+N6" +"P5+1" +"SUM(B37:C37)" +"SUM(B6:B36)+B37" +"B5+B38" +"+Q43+R43" +"+D78-D79" +"B5+C5" +"D5+F5+H5+J5+L5" +"+A6" +"+F6" +"+H6" +"+J6" +"+L6" +"+N6" +"P5+1" +"+B36" +"+F36" +"+H36" +"+J36" +"+L36" +"+N36" +"SUM(B37:C37)" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D80-D81" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B38" +"+F38" +"+B38+C38" +"SUM(B6:B36)+B38" +"N38-9=SUM(T6:T36)+T38" +"B5+B39" +"+D79-D80" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"+B5+1" +"SUM(Y5:Y6)" +"SUM(Y12)" +"SUM(E5:E19)" +"SUM(E42,J42)" +"SUM(E20,J20,O20:P20,T20,Y7,Y13,Y20,E42,J42)" +"SUM(E29:E41)" +"B5+C5" +"D5+F5+H5+J5+L5" +"+A6" +"+F6" +"+H6" +"+J6" +"+L6" +"+N6" +"P5+1" +"SUM(B37:C37)" +"SUM(B6:B36)+B37" +"B5+B38" +"+Q43+R43" +"+D78-D79" +"B5+C5" +"D5+F5+H5+J5+L5" +"+A6" +"+F6" +"+H6" +"+J6" +"+L6" +"+N6" +"P5+1" +"+B36" +"+F36" +"+H36" +"+J36" +"+L36" +"+N36" +"SUM(B37:C37)" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D80-D81" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B38" +"+F38" +"+B38+C38" +"SUM(B6:B36)+B38" +"B5+B39" +"+D79-D80" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"ROUND(1-(C5/D5),2)" +"SUM(C5:C12)" +"SUM(D5:D11)" +"SUM(C13:C15)" +"ROUND(C16*0.062,0)" +"SUM(C16:C20)" +"SUM(C21:C24)" +"PMT(C32/12,C33,C28,0)*-1" +"ROUND(1-(C5/D5),2)" +"SUM(C5:C12)" +"SUM(C13:C15)" +"ROUND(C16*0.062,0)" +"SUM(C16:C20)" +"SUM(C21:C24)" +"C25*-0.1" +"PMT(C32/12,C33,C28,0)*-1" +"ROUND(1-(C5/D5),2)" +"SUM(C5:C8)" +"SUM(C9:C11)" +"ROUND(C12*0.062,0)" +"SUM(C12:C16)" +"PMT(C28/12,C29,C24,0)*-1" +"ROUND(1-(C5/D5),2)" +"SUM(C5:C7)" +"ROUND(C11*0.062,0)" +"SUM(C11:C15)" +"SUM(C16:C19)" +"PMT(C27/12,C28,C23,0)*-1" +"ROUND(1-(C5/D5),2)" +"SUM(C5:C8)" +"SUM(C9:C11)" +"ROUND(C12*0.062,0)" +"SUM(C12:C16)" +"PMT(C28/12,C29,C24,0)*-1" +"ROUND(1-(C5/D5),2)" +"SUM(C5:C8)" +"SUM(C9:C11)" +"ROUND(C12*0.062,0)" +"SUM(C12:C16)" +"PMT(C28/12,C29,C24,0)*-1" +"ROUND(1-(C5/D5),2)" +"SUM(C5:C10)" +"SUM(C11:C13)" +"ROUND(C14*0.062,0)" +"SUM(C14:C18)" +"SUM(C19:C22)" +"PMT(C30/12,C31,C26,0)*-1" +"ROUND(1-(C5/D5),2)" +"SUM(C5:C14)" +"SUM(C15:C17)" +"ROUND(C18*0.062,0)" +"SUM(C18:C22)" +"SUM(C23:C26)" +"PMT(C34/12,C35,C30,0)*-1" +"VLOOKUP(B4,Current!$A$4:$A$565,1,FALSE)" +"VLOOKUP(B4,Current!$A$4:$A$565,1,FALSE)" +"SUM(F4:F65536)" +"SUM(F4:F65536)" +"SUM(F4:F65536)" +"SUMIF('Peoples Baseload Sale'!$A$4:$A$733,$A7,'Peoples Baseload Sale'!$F$4:$F$733)+SUMIF(Transport!$A$4:$A$877,$A7,Transport!$F$4:$F$877)" +"SUMIF(PERC!$A$4:$A$75,$G7,PERC!$F$4:$F$75)" +"SUM(B7:B38)" +"SUM(F4:F65536)" +"SUM(F4:F65536)" +"SUM(F4:F65536)" +"NOW()" +"ROUND(1-(C5/D5),2)" +"SUM(C5:C12)" +"SUM(D5:D11)" +"SUM(C13:C15)" +"ROUND(C16*0.062,0)" +"SUM(C16:C20)" +"SUM(C21:C24)" +"PMT(C32/12,C33,C28,0)*-1" +"ROUND(1-(C5/D5),2)" +"SUM(C5:C12)" +"SUM(C13:C15)" +"ROUND(C16*0.062,0)" +"SUM(C16:C20)" +"SUM(C21:C24)" +"C25*-0.1" +"PMT(C32/12,C33,C28,0)*-1" +"ROUND(1-(C5/D5),2)" +"SUM(C5:C8)" +"SUM(C9:C11)" +"ROUND(C12*0.062,0)" +"SUM(C12:C16)" +"PMT(C28/12,C29,C24,0)*-1" +"ROUND(1-(C5/D5),2)" +"SUM(C5:C7)" +"ROUND(C11*0.062,0)" +"SUM(C11:C15)" +"SUM(C16:C19)" +"PMT(C27/12,C28,C23,0)*-1" +"ROUND(1-(C5/D5),2)" +"SUM(C5:C8)" +"SUM(C9:C11)" +"ROUND(C12*0.062,0)" +"SUM(C12:C16)" +"PMT(C28/12,C29,C24,0)*-1" +"ROUND(1-(C5/D5),2)" +"SUM(C5:C8)" +"SUM(C9:C11)" +"ROUND(C12*0.062,0)" +"SUM(C12:C16)" +"PMT(C28/12,C29,C24,0)*-1" +"ROUND(1-(C5/D5),2)" +"SUM(C5:C11)" +"SUM(C12:C14)" +"ROUND(C15*0.062,0)" +"SUM(C15:C19)" +"SUM(C20:C23)" +"PMT(C31/12,C32,C27,0)*-1" +"ROUND(1-(C5/D5),2)" +"SUM(C5:C13)" +"SUM(C14:C16)" +"ROUND(C17*0.062,0)" +"SUM(C17:C21)" +"SUM(C22:C25)" +"PMT(C33/12,C34,C29,0)*-1" +"SUMIF('Peoples Baseload Sale'!$A$4:$A$733,$A7,'Peoples Baseload Sale'!$F$4:$F$733)+SUMIF(Transport!$A$4:$A$877,$A7,Transport!$F$4:$F$877)" +"SUMIF(PERC!$A$4:$A$75,$G7,PERC!$F$4:$F$75)" +"SUM(B7:B38)" +"SUM(F4:F65536)" +"SUM(F4:F65536)" +"SUM(F4:F65536)" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"-348.65+129733.65" +"SUM(C7:C10)" +"SUM(C13:C14)" +"F22" +"L739" +"F4+L4" +"SUM(Q7:Q39)" +"SUMIF($K$7:$K$735,""=2/1/02"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=3/1/02"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=4/1/02"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=5/1/02"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=6/1/02"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=7/1/02"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=8/1/02"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=9/1/02"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=10/1/02"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=11/1/02"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=12/1/02"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=1/1/03"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=2/1/03"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=3/1/03"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=4/1/03"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=5/1/03"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=6/1/03"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=7/1/03"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=8/1/03"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=9/1/03"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=10/1/03"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=11/1/03"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=12/1/03"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=1/1/04"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=2/1/04"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=3/1/04"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=4/1/04"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=5/1/04"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=6/1/04"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=7/1/04"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=8/1/04"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=9/1/04"",$L$7:$L$735)" +"SUMIF($K$7:$K$735,""=10/1/04"",$L$7:$L$735)" +"SUM(E6:E130)" +"SUM(E133:E364)" +"SUM(E369:E414)" +"SUM(E418:E454)" +"SUM(E458:E848)" +"SUM(E852:E7056)" +"11486465.4191001/10000" +"15495725.9372/10000" +"3194371.1356/10000" +"353855.7867/10000" +"562566.272900001/10000" +"13241479.7848/10000" +"SUM(E5:E11)" +"NOW()" +"DAY(C7)" +"C7" +"+A21" +"D25+1" +"+'Run Query'!A21" +"NOW()+1" +"EOMONTH(F7,1)" +"EOMONTH(F7,1)" +"EOMONTH(L8,1)" +"EOMONTH(F7,1)" +"EOMONTH(L7,0)" +"EOMONTH(N$8,1)" +"CONCATENATE(TEXT(F7,""mmm-yy""),""/"",(TEXT(AH8,""mmm-yy"")))" +"F10+SUM(J10:AH10)" +"-1.1-1.47-1.52-1.29-1.13" +"-1.05-1.4-1.35-1.21-0.97" +"+SUM(F11:AH11)-H11" +"F12+SUM(J12:AJ12)" +"+F13+F14+F10" +"SUM(H10:H14)" +"+'Run Query'!A21" +"SUM(F2:F103)" +"973788+290156-43974" +"-1095075+1931-95" +"1095075-1931+95" +"-1184013-172370-686+68006" +"-78397-93693" +"475505/10000" +"SUM(J3:J39)" +"SUM(J40:J44)" +"20382700-171625-52874" +"589564-418043-656+4689991+769703+1802" +"SUBTOTAL(9,H2:H4)" +"SUBTOTAL(9,H62:H63)" +"SUBTOTAL(9,H65:H65)" +"SUBTOTAL(9,H107:H116)" +"SUBTOTAL(9,H118:H137)" +"SUBTOTAL(9,H186:H192)" +"SUBTOTAL(9,H445:H450)" +"SUBTOTAL(9,H570:H581)" +"SUBTOTAL(9,H894:H897)" +"SUBTOTAL(9,H1207:H1237)" +"SUBTOTAL(9,H2:H1263)" +"H1265-H5" +"SUMIF(C2:C1265,""NX1"",Q2:Q1265)/10000" +"A10" +"SUBTOTAL(9,H2:H10)" +"SUBTOTAL(9,H22:H27)" +"SUBTOTAL(9,H46:H47)" +"SUBTOTAL(9,H49:H51)" +"SUBTOTAL(9,H75:H86)" +"SUBTOTAL(9,H88:H88)" +"SUBTOTAL(9,H2:H88)" +"SUMIF(C2:C88,""NX1"",Q2:Q88)" +"SUBTOTAL(9,H2:H13)" +"SUBTOTAL(9,H15:H20)" +"SUBTOTAL(9,H29:H35)" +"SUBTOTAL(9,H37:H39)" +"SUBTOTAL(9,H2:H83)" +"SUBTOTAL(9,H2:H9)" +"SUBTOTAL(9,H11:H15)" +"SUBTOTAL(9,H17:H19)" +"SUBTOTAL(9,H21:H21)" +"SUBTOTAL(9,H23:H24)" +"SUBTOTAL(9,H2:H77)" +"SUBTOTAL(9,D2:D7)" +"SUBTOTAL(9,D16:D141)" +"SUBTOTAL(9,D2:D141)" +"SUMIF(C16:C141,""NX1"",G16:G141)/10000" +"SUMIF(C2:C142,""NX1"",G2:G142)" +"G143/30000" +"SUMIF(C9:C14,""NX1"",G9:G14)/10000" +"SUMIF(C2:C7,""NX1"",G2:G7)/10000" +"F146+'NSS2 Deals Killed'!O213" +"SUBTOTAL(9,G2:G31)" +"SUBTOTAL(9,G33:G86)" +"SUBTOTAL(9,G88:G174)" +"SUBTOTAL(9,G176:G193)" +"SUBTOTAL(9,G195:G200)" +"SUBTOTAL(9,G2:G207)" +"#REF!/3" +"SUMIF(C2:C207,""NX1"",P2:P207)/10000" +"SUMIF(C2:C207,""NX1"",O2:O207)" +"SUBTOTAL(9,D2:D10)" +"SUBTOTAL(9,D42:D47)" +"SUBTOTAL(9,D56:D57)" +"SUBTOTAL(9,D59:D59)" +"SUBTOTAL(9,D2:D66)" +"SUBTOTAL(9,D2:D55)" +"SUBTOTAL(9,G2:G55)/10000" +"SUBTOTAL(9,D56:D67)" +"SUBTOTAL(9,G56:G67)/10000" +"211690961.97-780468.2" +"+B11+C11" +"SUM(G6:G10)" +"+G11-G13" +"SUM(B14:B17)" +"SUM(B21:B25)" +"1082" +"2917" +"-32421080.5600001-780468.2" +"69607+17130+4" +"159+99" +"SUM(B42:B48)" +"4781476.42-780468.2" +"SUM(B51:B56)" +"SUBTOTAL(9,F2:F323)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"(+D8+D9)/2" +"ROUND(C62-C63,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"(+D8+D9)/2" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D9+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"-(D8+(C72-D13)-C70)" +"-(D9+(C73-D13)-C70)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D9+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"-(D8+(C72-D13)-C70)" +"-(D9+(C73-D13)-C70)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D9+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"-(D8+(C72-D13)-C70)" +"-(D9+(C73-D13)-C70)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D9+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"-(D8+(C72-D13)-C70)" +"-(D9+(C73-D13)-C70)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D9+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"-(D8+(C72-D13)-C70)" +"-(D9+(C73-D13)-C70)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D9+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"-(D8+(C72-D13)-C70)" +"-(D9+(C73-D13)-C70)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D9+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"-(D8+(C72-D13)-C70)" +"-(D9+(C73-D13)-C70)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D11+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"-(D8+(C72-D13)-C70)" +"-(D9+(C73-D13)-C70)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"SUM(C43:C44)" +"+H44-H43" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D11+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"-(D8+(C72-D13)-C70)" +"+D9" +"-(D9+(C73-D13)-C70)" +"+D12" +"+D8" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"SUM(C43:C44)" +"+H44-H43" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D11+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"-(D8+(C72-D13)-C70)" +"+D9" +"-(D9+(C73-D13)-C70)" +"+D12" +"+D8" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"SUM(C43:C44)" +"+H44-H43" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D11+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"-(D8+(C72-D13)-C70)" +"+D9" +"-(D9+(C73-D13)-C70)" +"+D12" +"+D8" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"SUM(C43:C44)" +"+H44-H43" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D11+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"-(D8+(C72-D13)-C70)" +"+D9" +"-(D9+(C73-D13)-C70)" +"+D12" +"+D8" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"SUM(C43:C44)" +"+H44-H43" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D11+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"-(D8+(C72-D13)-C70)" +"+D9" +"-(D9+(C73-D13)-C70)" +"+D12" +"+D8" +"+Price!$M$38" +"+Index!$M$38" +"+GasDaily!$M$38" +"+Price!$B$68" +"+Index!$B$68" +"+GasDaily!$B$67" +"SUM(A2:E2)" +"VLOOKUP($A$3,'[1]May 00'!$A$8:$M$39,2,FALSE)" +"VLOOKUP($A$3,'[1]May 00'!$A$8:$M$39,4,FALSE)" +"'Top Pages'!F2" +"'Top Pages'!F7" +"'Top Pages'!F12" +"SUM(B6:D6)" +"SUM(B6:B8)" +"'Top Pages'!U2+'Top Pages'!U3" +"'Top Pages'!W7" +"'Top Pages'!J12" +"'Top Pages'!V2" +"'Top Pages'!X2" +"'Top Pages'!I2+'Top Pages'!I3" +"'Top Pages'!I7" +"'Top Pages'!I12" +"+B63-B47" +"'Top Pages'!K2+'Top Pages'!K3" +"'Top Pages'!K7" +"'Top Pages'!K12" +"'Top Pages'!L2+'Top Pages'!L3" +"'Top Pages'!L7" +"'Top Pages'!L12" +"'Top Pages'!M2+'Top Pages'!M3" +"'Top Pages'!M7" +"'Top Pages'!M12" +"'Top Pages'!N2+'Top Pages'!N3" +"'Top Pages'!N7" +"'Top Pages'!N12" +"'Top Pages'!O2+'Top Pages'!O3" +"'Top Pages'!O7" +"'Top Pages'!O12" +"'Top Pages'!P7" +"'Top Pages'!P12" +"'Top Pages'!Q2+'Top Pages'!Q3" +"'Top Pages'!Q7" +"'Top Pages'!Q12" +"'Top Pages'!R2+'Top Pages'!R3" +"'Top Pages'!R7" +"'Top Pages'!R12" +"-453-3433" +"SUM(B12:B29)" +"'Top Pages'!H3" +"SUM(B32:B36)" +"+B40-B57" +"+B40-Price!D24" +"+C40-Index!E24" +"+D40-GasDaily!E24" +"+B55+B11" +"'Top Pages'!G2" +"'Top Pages'!G7" +"'Top Pages'!G12" +"Input!A3" +"Input!B4" +"Input!C4" +"Input!D4" +"M38" +"Input!A3" +"Input!B4" +"Input!B52" +"Input!B6" +"Input!B32*10000" +"SUM(L9:Q9)" +"IF(R9>=0,R9/1000000,0)" +"IF(R9>=0,0,R9/1000000)" +"Input!B54" +"Input!B8" +"+E160" +"SUM(L9:L13)/1000000" +"SUM(M9:M13)/100" +"SUM(R9:R12)/1000000" +"SUM(S9:S13)" +"+L160" +"IF(R16=0,0,R17/R16)" +"IF(SUM(S14:T14)-R14=0,""-"",SUM(S14:T14)-R14)" +"+E186" +"(X16-W16)/1000000" +"SUM(L15*L16)" +"W16+W17" +"SUM(E9:E16)" +"SUM(E19)" +"+B64" +"-M215" +"B62" +"B103" +"M31" +"B119" +"+B68" +"B70-B59-B60-B65-B66" +"B77" +"B64" +"F239" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C77)-C62-C69-C70" +"SUM(D47:D77)-G62-D69-D70" +"SUM(U47:U77)-S62-T69-T70" +"SUM(AE47:AE77)-AF61-AF69-AF70" +"B4" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"+Input!$B$12" +"+Input!$B$13" +"+Input!$B$14" +"+Input!$B$15" +"+Input!$B$16" +"+Input!$B$22" +"+Input!$B$17" +"+Input!$B$18" +"+Input!$B$19" +"+Input!$B$20" +"+Input!$B$21" +"+Input!$B$25" +"+Input!$B$26" +"+Input!$B$27+Input!$B$28" +"+Input!$B$39" +"+Input!$B$23" +"+Input!$B$24" +"+Input!$B$29" +"SUM(AJ80:AJ178)" +"SUM(B47:B76)-B62-B59-B60-B65-B66" +"(+B59+B60)*-1" +"SUM(C87:C102)" +"SUM(B89:B102)" +"SUM(C109:C118)" +"B44" +"SUM(B109:B118)" +"SUM(E127:E159)" +"SUM(E166:E185)" +"SUM(M192:M214)" +"SUM(F220:F238)" +"M38" +"Price!B3" +"Input!A3" +"Input!C4" +"Input!C52" +"Input!C6" +"Input!C32*10000" +"SUM(L9:Q9)" +"IF(R9>=0,R9/1000000,0)" +"IF(R9>=0,0,R9/1000000)" +"+E160" +"SUM(L9:L13)/1000000" +"SUM(R9:R12)/1000000" +"SUM(S9:S13)" +"+L160" +"IF(R16=0,0,R17/R16)" +"IF(SUM(S14:T14)-R14=0,""-"",SUM(S14:T14)-R14)" +"+E186" +"(X16-W16)/1000000" +"SUM(L15*L16)" +"W16+W17" +"SUM(E9:E16)" +"SUM(E19)" +"B64" +"-M215" +"B62" +"B103" +"M31" +"B119" +"+B68" +"B70-B59-B60" +"B77" +"B64" +"F239" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C77)-C62-C69-C70" +"SUM(D47:D77)-G62-D69-D70" +"SUM(Q47:Q77)-R62-Q69-Q70" +"SUM(U47:U77)-S62-T69-T70" +"SUM(AE47:AE77)-AF62-AF69-AF70" +"B4" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"+Input!$C$13" +"+Input!$C$12" +"+Input!$C$14" +"+Input!$C$15" +"+Input!$C$16" +"+Input!$C$17" +"+Input!$C$18" +"+Input!$C$19" +"+Input!$C$20" +"+Input!$C$21" +"+Input!$C$25" +"+Input!$C$26" +"+Input!$C$27+Input!$C$28" +"+Input!$C$29" +"SUM(AJ80:AJ178)" +"SUM(B47:B76)-B62-B59-B60" +"(+B59+B60)*-1" +"SUM(C86:C102)" +"B44" +"SUM(B88:B102)" +"SUM(C109:C118)" +"B44" +"SUM(B109:B118)" +"SUM(E127:E159)" +"SUM(E166:E185)" +"SUM(M192:M214)" +"SUM(F220:F238)" +"M38" +"Price!B3" +"Input!A3" +"Input!D4" +"Input!D52" +"Input!D6" +"Input!D32*10000" +"SUM(L9:Q9)" +"IF(R9>=0,R9/1000000,0)" +"IF(R9>=0,0,R9/1000000)" +"+E159" +"SUM(L9:L13)/1000000" +"SUM(R9:R12)/1000000" +"SUM(S9:S13)" +"+L159" +"IF(R16=0,0,R17/R16)" +"IF(SUM(S14:T14)-R14=0,""-"",SUM(S14:T14)-R14)" +"+E185" +"(X16-W16)/1000000" +"SUM(L15*L16)" +"W16+W17" +"SUM(E9:E16)" +"SUM(E19)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B68" +"B69-B58-B59" +"B76" +"B63" +"F238" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C48:C71)-C61-C68-C69" +"SUM(D48:D71)-G61-G68-D69" +"SUM(G47:G71)-G61-G68-G69" +"SUM(W47:W71)-Z61-Z68-W69" +"SUM(AE47:AE71)-AF61-AF68-AF69" +"B4" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"+Input!$D$12" +"+Input!$D$14" +"+Input!$D$15" +"+Input!$D$16" +"+Input!$D$17" +"+Input!$D$18" +"+Input!$D$19" +"+Input!$D$20" +"+Input!$D$21" +"+Input!$D$25" +"+Input!$D$26" +"+Input!$D$27+Input!$D$28" +"+Input!$D$29" +"E22" +"SUM(B47:B75)-B61-B67-B58-B59" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E184)" +"SUM(M191:M213)" +"SUM(F219:F237)" +"Price!C$44" +"Price!C$45" +"D4" +"IF(A4='Spot Rates'!$J$5,'Spot Rates'!E4,"""")" +"Price!D$44" +"Price!D$45" +"AVERAGE(D$4:D5)" +"Price!B5" +"Price!E$44" +"Price!E$45" +"D5" +"Price!F$44" +"Price!F$45" +"Price!G$44" +"Price!G$45" +"Price!H$44" +"Price!H$45" +"Price!I$44" +"Price!I$45" +"Price!J$44" +"Price!J$45" +"Price!K$44" +"Price!K$45" +"Price!L$44" +"Price!L$45" +"Price!M$44" +"Price!M$45" +"Price!N$44" +"Price!N$45" +"Price!O$44" +"Price!O$45" +"Price!P$44" +"Price!P$45" +"Price!Q$44" +"Price!Q$45" +"Price!R$44" +"Price!R$45" +"Price!S$44" +"Price!S$45" +"Price!T$44" +"Price!T$45" +"Price!U$44" +"Price!U$45" +"Price!V$44" +"Price!V$45" +"Price!W$44" +"Price!W$45" +"Price!X$44" +"Price!X$45" +"Price!Y$44" +"Price!Y$45" +"Price!Z44" +"Price!Z$45" +"Price!AA$44" +"Price!AB$44" +"Price!AB$45" +"Price!AC$44" +"Price!AC$45" +"Price!AD$44" +"Price!AD$45" +"Price!AE$44" +"Price!AE$45" +"Price!AF$44" +"Price!AF$45" +"Price!AG$44" +"Price!AG$45" +"D34" +"SUM(F4:F33)" +"C8*'Spot Rates'!$J$2" +"L8+N8" +"SUM(U8:AB8)" +"E8+L8+AC8" +"+AJ8+AF8" +"A8+1" +"C8" +"C9*'Spot Rates'!$F$36" +"E9-E8" +"IF(G9=-C8,G9*0,G9)" +"IF(R9=-P8,R9*0,R9)" +"AC9-AC8" +"IF(AD9=-AC8,AD9*0,AD9)" +"H9+S9+AE9" +"+AJ39-AJ38" +"+Price!E24" +"+#REF!" +"+Report!I66" +"+AF43-AF41" +"M38" +"Price!B4" +"SUM(L9:Q9)" +"IF(R9>=0,R9/1000000,0)" +"IF(R9>=0,0,R9/1000000)" +"+E159" +"SUM(L9:L13)/1000000" +"SUM(R9:R12)/1000000" +"SUM(S9:S13)" +"+L159" +"IF(R16=0,0,R17/R16)" +"IF(SUM(S14:T14)-R14=0,""-"",SUM(S14:T14)-R14)" +"+E185" +"(X16-W16)/1000000" +"SUM(L15*L16)" +"W16+W17" +"SUM(E9:E16)" +"SUM(E19)-SUM(B58+B59+B64+B65)" +"B63" +"-M214" +"B61" +"B102" +"B118" +"+B67" +"B69" +"B63" +"F238" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"B44" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"(Price!B50+Index!B50+#REF!)/'Spot Rates'!$F$36" +"(Price!B67+Index!B67+#REF!)/'Spot Rates'!$F$36" +"SUM(B47:B75)-B61-B68-B69" +"SUM(C85:C101)" +"B44" +"SUM(C85:AG85)" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E184)" +"SUM(M191:M213)" +"SUM(F219:F237)" +"Price!B4" +"SUM(L9:Q9)" +"IF(R9>=0,R9/1000000,0)" +"IF(R9>=0,0,R9/1000000)" +"+E159" +"SUM(L9:L13)/1000000" +"SUM(R9:R12)/1000000" +"SUM(S9:S13)" +"+L159" +"IF(R16=0,0,R17/R16)" +"IF(SUM(S14:T14)-R14=0,""-"",SUM(S14:T14)-R14)" +"+E185" +"(X16-W16)/1000000" +"SUM(L15*L16)" +"W16+W17" +"SUM(E9:E16)" +"SUM(E19)-SUM(B58+B59)" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B68" +"B76" +"B63" +"F238" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"C44+1" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"PrudCalc!$AH9" +"PrudCalc!$AH10" +"SUM(B47:B75)-B61-B67-B68-B69" +"(+B58+B59)*-1" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E184)" +"SUM(M191:M213)" +"SUM(F219:F237)" +"Price!B4" +"SUM(L9:Q9)" +"IF(R9>=0,R9/1000000,0)" +"IF(R9>=0,0,R9/1000000)" +"+E159" +"SUM(L9:L13)/1000000" +"SUM(R9:R12)/1000000" +"SUM(S9:S13)" +"+L159" +"IF(R16=0,0,R17/R16)" +"IF(SUM(S14:T14)-R14=0,""-"",SUM(S14:T14)-R14)" +"+E185" +"(X16-W16)/1000000" +"SUM(L15*L16)" +"W16+W17" +"SUM(E9:E16)" +"SUM(E19)-SUM(B58+B59)" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B68" +"B76" +"B63" +"F238" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"C44+1" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"SUM(B47:B75)-B61-B67-B68-B69" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E184)" +"SUM(M191:M213)" +"SUM(F219:F237)" +"Price!B4" +"SUM(L9:Q9)" +"IF(R9>=0,R9/1000000,0)" +"IF(R9>=0,0,R9/1000000)" +"+E159" +"SUM(L9:L13)/1000000" +"SUM(R9:R12)/1000000" +"SUM(S9:S13)" +"+L159" +"IF(R16=0,0,R17/R16)" +"IF(SUM(S14:T14)-R14=0,""-"",SUM(S14:T14)-R14)" +"+E185" +"(X16-W16)/1000000" +"SUM(L15*L16)" +"W16+W17" +"SUM(E9:E16)" +"SUM(E19)-SUM(B58+B59)" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B68" +"B76" +"B63" +"F238" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"C44+1" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"0" +"SUM(B47:B75)-B61-B67-B68-B69" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E184)" +"SUM(M191:M213)" +"SUM(F219:F237)" +"Price!B4" +"SUM(L9:Q9)" +"IF(R9>=0,R9/1000000,0)" +"IF(R9>=0,0,R9/1000000)" +"+E159" +"SUM(L9:L13)/1000000" +"SUM(R9:R12)/1000000" +"SUM(S9:S13)" +"+L159" +"IF(R16=0,0,R17/R16)" +"IF(SUM(S14:T14)-R14=0,""-"",SUM(S14:T14)-R14)" +"+E185" +"(X16-W16)/1000000" +"SUM(L15*L16)" +"W16+W17" +"SUM(E9:E16)" +"SUM(E19)-SUM(B58+B59)" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B68" +"B76" +"B63" +"F238" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"C44+1" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"SUM(B47:B75)-B61-B67-B68-B69" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E184)" +"SUM(M191:M213)" +"SUM(F219:F237)" +"Price!B3" +"Price!B5" +"Q8/1000" +"SUBTOTAL(9,K8:K8)" +"SUBTOTAL(9,K8:K14)" +"SUBTOTAL(9,S9:S14)" +"LEFT(RIGHT(E2,LEN(E2)-FIND(""-"",E2,1)),4)" +"B1" +"+A1" +"LEFT(RIGHT(E2,LEN(E2)-FIND(""-"",E2,1)),4)" +"B1" +"+A1" +"NOW()" +"NOW()" +"B4" +"NOW()" +"B33" +"T11*(S12-S11)*R11" +"(V11-W11)*-U11" +"T18*(31)*R18" +"SUM(X11:X18)" +"+X34+X19" +"1+price_post_id" +"1+basis_post_id" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"(+D8+D9)/2" +"ROUND(C62-C63,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"(+D8+D9)/2" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D9+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"-(D8+(C72-D13)-C70)" +"-(D9+(C73-D13)-C70)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D9+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"-(D8+(C72-D13)-C70)" +"-(D9+(C73-D13)-C70)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D9+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"-(D8+(C72-D13)-C70)" +"-(D9+(C73-D13)-C70)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D9+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"-(D8+(C72-D13)-C70)" +"-(D9+(C73-D13)-C70)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D9+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"-(D8+(C72-D13)-C70)" +"-(D9+(C73-D13)-C70)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D9+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"-(D8+(C72-D13)-C70)" +"-(D9+(C73-D13)-C70)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D9+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"-(D8+(C72-D13)-C70)" +"-(D9+(C73-D13)-C70)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D11+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"-(D8+(C72-D13)-C70)" +"-(D9+(C73-D13)-C70)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"SUM(C43:C44)" +"+H44-H43" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D11+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"-(D8+(C72-D13)-C70)" +"+D9" +"-(D9+(C73-D13)-C70)" +"+D12" +"+D8" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"SUM(C43:C44)" +"+H44-H43" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D11+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"-(D8+(C72-D13)-C70)" +"+D9" +"-(D9+(C73-D13)-C70)" +"+D12" +"+D8" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"SUM(C43:C44)" +"+H44-H43" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D11+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"-(D8+(C72-D13)-C70)" +"+D9" +"-(D9+(C73-D13)-C70)" +"+D12" +"+D8" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"SUM(C43:C44)" +"+H44-H43" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D11+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"-(D8+(C72-D13)-C70)" +"+D9" +"-(D9+(C73-D13)-C70)" +"+D12" +"+D8" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"SUM(C43:C44)" +"+H44-H43" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D11+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"-(D8+(C72-D13)-C70)" +"+D9" +"-(D9+(C73-D13)-C70)" +"+D12" +"+D8" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"SUM(C43:C44)" +"+H44-H43" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D11+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"-(D8+(C72-D13)-C70)" +"+D9" +"-(D9+(C73-D13)-C70)" +"+D12" +"+D8" +"((B4/5.8)*0.55)-(D4-C4)" +"((B4/5.826)*0.545)-(D4-C4)" +"((B4/5.8)*0.6)-0.1" +"((B4/5.826)*0.535)-(D4-E4)" +"((B4/5.826)*0.57)-(D4-F4)" +"((B4/5.8)*0.55)-(D4-C4)" +"((B4/5.826)*0.545)-(D4-C4)" +"((B4/5.8)*0.6)-0.1" +"((B4/5.826)*0.535)-(D4-E4)" +"((B4/5.826)*0.57)-(D4-F4)" +"((B4/5.8)*0.55)-(D4-C4)" +"((B4/5.826)*0.545)-(D4-C4)" +"((B4/5.8)*0.6)-0.1" +"((B4/5.826)*0.535)-(D4-E4)" +"((B4/5.826)*0.57)-(D4-F4)" +"((B4/5.8)*0.55)-(D4-C4)" +"((B4/5.826)*0.545)-(D4-C4)" +"((B4/5.8)*0.6)-0.1" +"((B4/5.826)*0.535)-(D4-E4)" +"((B4/5.826)*0.57)-(D4-F4)" +"((B4/5.8)*0.55)-(D4-C4)" +"((B4/5.826)*0.545)-(D4-C4)" +"((B4/5.8)*0.6)-0.1" +"((B4/5.826)*0.535)-(D4-E4)" +"((B4/5.826)*0.57)-(D4-F4)" +"((B4/5.8)*0.55)-(D4-C4)" +"((B4/5.826)*0.545)-(D4-C4)" +"((B4/5.8)*0.6)-0.1" +"((B4/5.826)*0.535)-(D4-E4)" +"((B4/5.826)*0.57)-(D4-F4)" +"((C4/5.8)*0.55)-(E4-D4)" +"((C4/5.826)*0.545)-(E4-D4)" +"-(D4+(I11-H4)-G11)" +"((C4/5.8)*0.6)-0.1" +"((C4/5.826)*0.535)-(E4-F4)" +"((C4/5.826)*0.57)-(E4-G4)" +"G20-G4" +"((C4/5.8)*0.55)-(E4-D4)" +"((C4/5.826)*0.545)-(E4-D4)" +"((C4/5.8)*0.6)-0.1" +"((C4/5.826)*0.535)-(E4-F4)" +"((C4/5.826)*0.57)-(E4-G4)" +"G20-G4" +"((C4/5.8)*0.55)-(E4-D4)" +"((C4/5.826)*0.545)-(E4-D4)" +"((C4/5.8)*0.6)-0.1" +"((C4/5.826)*0.535)-(E4-F4)" +"((C4/5.826)*0.57)-(E4-G4)" +"G20-G4" +"((C4/5.8)*0.55)-(E4-D4)" +"((C4/5.826)*0.545)-(E4-D4)" +"((C4/5.8)*0.6)-0.1" +"((C4/5.826)*0.535)-(E4-F4)" +"((C4/5.826)*0.57)-(E4-G4)" +"G20-G4" +"((C4/5.8)*0.55)-(E4-D4)" +"((C4/5.826)*0.545)-(E4-D4)" +"((C4/5.8)*0.6)-0.1" +"((C4/5.826)*0.535)-(E4-F4)" +"((C4/5.826)*0.57)-(E4-G4)" +"G20-G4" +"((C4/5.8)*0.55)-(E4-D4)" +"((C4/5.826)*0.545)-(E4-D4)" +"((C4/5.8)*0.6)-0.1" +"((C4/5.826)*0.535)-(E4-F4)" +"((C4/5.826)*0.57)-(E4-G4)" +"G20-G4" +"((C4/5.8)*0.55)-(E4-D4)" +"((C4/5.826)*0.545)-(E4-D4)" +"((C4/5.8)*0.6)-0.1" +"((C4/5.826)*0.535)-(E4-F4)" +"((C4/5.826)*0.57)-(E4-G4)" +"G20-G4" +"((C4/5.8)*0.55)-(E4-D4)" +"((C4/5.826)*0.545)-(E4-D4)" +"((C4/5.8)*0.6)-0.1" +"((C4/5.826)*0.535)-(E4-F4)" +"((C4/5.826)*0.57)-(E4-G4)" +"G20-G4" +"((C4/5.8)*0.55)-(E4-D4)" +"((C4/5.826)*0.545)-(E4-D4)" +"((C4/5.8)*0.6)-0.1" +"((C4/5.826)*0.535)-(E4-F4)" +"((C4/5.826)*0.57)-(E4-G4)" +"G20-G4" +"((C4/5.8)*0.55)-(E4-D4)" +"((C4/5.826)*0.545)-(E4-D4)" +"((C4/5.8)*0.6)-0.1" +"((C4/5.826)*0.535)-(E4-F4)" +"((C4/5.826)*0.57)-(E4-G4)" +"G20-G4" +"((C4/5.8)*0.55)-(E4-D4)" +"((C4/5.826)*0.545)-(E4-D4)" +"((C4/5.8)*0.6)-0.1" +"((C4/5.826)*0.535)-(E4-F4)" +"((C4/5.826)*0.57)-(E4-G4)" +"G20-G4" +"((C4/5.8)*0.55)-(E4-D4)" +"((C4/5.826)*0.545)-(E4-D4)" +"((C4/5.8)*0.6)-0.1" +"((C4/5.826)*0.535)-(E4-F4)" +"IF(I20=""NNG"",((C4/5.826)*0.57)-(E4-H4),((C4/5.826)*0.57)-(E4-G4))" +"IF(I20=""NNG"",G20-H4,G20-G4)" +"((C4/5.8)*0.55)-(E4-D4)" +"((C4/5.826)*0.545)-(E4-D4)" +"((C4/5.8)*0.6)-0.1" +"((C4/5.826)*0.535)-(E4-F4)" +"IF(I20=""NNG"",((C4/5.826)*0.57)-(E4-H4),((C4/5.826)*0.57)-(E4-G4))" +"IF(I20=""NNG"",G20-H4,G20-G4)" +"+price_post_id+1" +"+basis_post_id+1" +"+B2" +"B13+G13" +"ROUND(B2/12/2,2)" +"ROUND(-B13*0.113982,2)" +"ROUND(-G13*0.115721,2)" +"(D3+I3)*-1" +"+M3/M2" +"ROUND(440.66/2,2)" +"ROUND(-B10*0.062314,2)" +"ROUND(-G10*0.062299,2)" +"ROUND(-453.4/2,2)" +"ROUND(-B11*0.014573,2)" +"ROUND(-72.08/2,2)" +"ROUND(-13.88/2,2)" +"ROUND(-25.28/2,2)+0.01" +"ROUND(-0.83/2,2)+0.01" +"ROUND(-25.28/2,2)" +"-0.83/2" +"ROUND(-16.18/2,2)+0.01" +"B12" +"ROUND(-16.18/2,2)" +"ROUND(-13.74/2,2)" +"ROUND(-25/2,2)" +"SUM(B3:B9)" +"ROUND(-10/2,2)" +"B10" +"ROUND((-B3*0.15*2)/2,0)" +"SUM(B11:B12)" +"SUM(D3:D10)+SUM(B4:B9)" +"B3+D13" +"D15+I15" +"K15/M2" +"B17" +"B22+G22" +"B17/12/2" +"-B22*0.10048278" +"SUM(B18:B18)" +"-B20*0.0145" +"-B19*0.064003" +"-B19*0.002502" +"B21" +"SUM(D18:D25)" +"+B3+B18" +"B18+D26" +"K28/M17" +"M2+M17" +"M2+M17" +"K15+K28" +"K31/K30" +"D15+D28" +"+B3/B28" +"+D15/D36" +"+K15/K31" +"+B18/B28" +"+D28/D36" +"+K28/K31" +"1368+1822+677" +"1170+1170" +"SUM(C3:C6)" +"C14/C63" +"C19/C63" +"SUM(C17:C18)" +"C26/C63" +"C35/C63" +"SUM(C29:C34)" +"C44/C63" +"C48/C63" +"SUM(C47)" +"C53/C63" +"C61/C63" +"SUM(C56:C60)" +"SUM(C14,C19,C26,C35,C44,C48,C53,C61)" +"C7-C14-C19-C26-C35-C44-C48-C53-C61" +"1718+1718+800" +"1305+1305+270" +"1305+1305" +"253+33+100" +"SUM(C3:C5)" +"C15/C68" +"SUM(C9:C14)" +"C20/C68" +"101+35" +"SUM(C18:C19)" +"C27/C68" +"30+29+19+22+7+20+32+31+31+22" +"SUM(C23:C26)" +"C37/C68" +"30+253" +"20+17" +"4+41" +"SUM(C30:C36)" +"C48/C68" +"36+32+31" +"23+11+54+77" +"83+69" +"20+12+50+13" +"SUM(C40:C47)" +"C52/C68" +"SUM(C51)" +"C57/C68" +"20+16+12+16+31+24+14+10+9+61+13+10+9+18+4+6+4+5+12+10+11+37+10+26" +"C66/C68" +"SUM(C15,C20,C27,C37,C48,C52,C57,C66)" +"C6-C68" +"1368+1822+677" +"1170+1170" +"SUM(C3:C6)" +"C14/C63" +"C19/C63" +"SUM(C17:C18)" +"C26/C63" +"C35/C63" +"SUM(C29:C34)" +"C44/C63" +"C48/C63" +"SUM(C47)" +"C53/C63" +"C61/C63" +"SUM(C56:C60)" +"SUM(C14,C19,C26,C35,C44,C48,C53,C61)" +"C7-C14-C19-C26-C35-C44-C48-C53-C61" +"1718+1718+800" +"1305+1305+270" +"1305+1305" +"253+33+100" +"SUM(C3:C5)" +"C15/C68" +"SUM(C9:C14)" +"C20/C68" +"101+35" +"160+21+30+160" +"SUM(C18:C19)" +"C27/C68" +"19+22+7+20+32+31+31+22" +"29+20+21+28+20+30+29+21+28+28" +"SUM(C23:C26)" +"C37/C68" +"30+253" +"20+17" +"20+20" +"4+41" +"SUM(C30:C36)" +"C48/C68" +"36+32+31" +"71+29+36" +"23+11+54+77" +"79+19+19+27+84+73" +"83+69" +"95+12+27+14+23+13+19+6+25" +"20+12+50+13" +"25+92+36+10" +"457-13" +"67+22+5+4+30+16+63+48+10+65+50+23+12+13+29+23+63+23+14+53+25" +"SUM(C40:C47)" +"C52/C68" +"10+150" +"SUM(C51)" +"C57/C68" +"31+24+14+10+9+61+13+10+9+18+4+6+4+5+12+10+11+37+10+26" +"17+6+6+54+9+20+14+15+6+10+19+19+20+6+20+16+12+16+12+33+14+11+5+8+14+11" +"C66/C68" +"150+175" +"SUM(C15,C20,C27,C37,C48,C52,C57,C66)" +"C6-C68" +"SUM(M5:M65536)" +"SUM(M5:M65536)" +"(C8*10000)*D8" +"SUM(C7:C25)" +"+E26" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"(+D8+D9)/2" +"ROUND(C62-C63,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"(+D8+D9)/2" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"+D12" +"+D11" +"+D12" +"ROUND((+D8+D9)/2,2)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D9+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"-(D8+(C72-D13)-C70)" +"-(D9+(C73-D13)-C70)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D9+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"-(D8+(C72-D13)-C70)" +"-(D9+(C73-D13)-C70)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D9+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"-(D8+(C72-D13)-C70)" +"-(D9+(C73-D13)-C70)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D9+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"-(D8+(C72-D13)-C70)" +"-(D9+(C73-D13)-C70)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D9+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"-(D8+(C72-D13)-C70)" +"-(D9+(C73-D13)-C70)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D9+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"-(D8+(C72-D13)-C70)" +"-(D9+(C73-D13)-C70)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D9+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"-(D8+(C72-D13)-C70)" +"-(D9+(C73-D13)-C70)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"+C43-C44" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D11+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"-(D8+(C72-D13)-C70)" +"-(D9+(C73-D13)-C70)" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"SUM(C43:C44)" +"+H44-H43" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D11+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"-(D8+(C72-D13)-C70)" +"+D9" +"-(D9+(C73-D13)-C70)" +"+D12" +"+D8" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"SUM(C43:C44)" +"+H44-H43" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D11+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"-(D8+(C72-D13)-C70)" +"+D9" +"-(D9+(C73-D13)-C70)" +"+D12" +"+D8" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"SUM(C43:C44)" +"+H44-H43" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D11+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"-(D8+(C72-D13)-C70)" +"+D9" +"-(D9+(C73-D13)-C70)" +"+D12" +"+D8" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"SUM(C43:C44)" +"+H44-H43" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D11+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"-(D8+(C72-D13)-C70)" +"+D9" +"-(D9+(C73-D13)-C70)" +"+D12" +"+D8" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"SUM(C43:C44)" +"+H44-H43" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D11+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"-(D8+(C72-D13)-C70)" +"+D9" +"-(D9+(C73-D13)-C70)" +"+D12" +"+D8" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"SUM(C43:C44)" +"+H44-H43" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D11+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"-(D8+(C72-D13)-C70)" +"+D9" +"-(D9+(C73-D13)-C70)" +"+D12" +"+D8" +"4.1-0.17" +"4.4-0.17" +"4.9-0.17" +"5.2-0.13" +"5.56-0.13" +"5.95-0.13" +"2.97-0.2" +"3.1-0.2" +"3.5-0.17" +"+D12" +"+H45" +"+D10" +"SUM(C43:C44)" +"+H44-H43" +"-(D10+(C47-D13)-C45)" +"+D12" +"+D11" +"-(D11+(C59-D13)-C57)" +"+D12" +"ROUND((+D8+D9)/2,2)" +"+D12" +"-(D8+(C72-D13)-C70)" +"+D9" +"-(D9+(C73-D13)-C70)" +"+D12" +"+D8" +"B6" +"D6" +"IF(D3=""Sale"",(B13-A13)*D13,(A13-B13)*D13)" +"B7-B6" +"D7" +"D13" +"IF(D3=""Sale"",(B17-A17)*D17,(A17-B17)*D17)" +"B8" +"D8" +"IF(D3=""Sale"",(B21-A21)*D21,(A21-B21)*D21)" +"SUM(F13,F17,F21)" +"368900+17050+2000" +"3000*0.33" +"10223*0.03" +"310000+15084" +"79050+18600" +"20000+20000" +"5000+4400" +"10000+120000+405000" +"2000+24600+89100" +"0.07*6381" +"52000*0.21" +"40000+866+99.2+262+200+345.42+140+1620+1663.52" +"186000+2325" +"300+136+55+100+100" +"2000+50" +"NOW()" +"((B4/5.8)*0.55)-(D4-C4)" +"((B4/5.826)*0.545)-(D4-C4)" +"((B4/5.8)*0.6)-0.1" +"((B4/5.826)*0.535)-(D4-E4)" +"((B4/5.826)*0.57)-(D4-F4)" +"((B4/5.8)*0.55)-(D4-C4)" +"((B4/5.826)*0.545)-(D4-C4)" +"((B4/5.8)*0.6)-0.1" +"((B4/5.826)*0.535)-(D4-E4)" +"((B4/5.826)*0.57)-(D4-F4)" +"((B4/5.8)*0.55)-(D4-C4)" +"((B4/5.826)*0.545)-(D4-C4)" +"((B4/5.8)*0.6)-0.1" +"((B4/5.826)*0.535)-(D4-E4)" +"((B4/5.826)*0.57)-(D4-F4)" +"((B4/5.8)*0.55)-(D4-C4)" +"((B4/5.826)*0.545)-(D4-C4)" +"((B4/5.8)*0.6)-0.1" +"((B4/5.826)*0.535)-(D4-E4)" +"((B4/5.826)*0.57)-(D4-F4)" +"((B4/5.8)*0.55)-(D4-C4)" +"((B4/5.826)*0.545)-(D4-C4)" +"((B4/5.8)*0.6)-0.1" +"((B4/5.826)*0.535)-(D4-E4)" +"((B4/5.826)*0.57)-(D4-F4)" +"((B4/5.8)*0.55)-(D4-C4)" +"((B4/5.826)*0.545)-(D4-C4)" +"((B4/5.8)*0.6)-0.1" +"((B4/5.826)*0.535)-(D4-E4)" +"((B4/5.826)*0.57)-(D4-F4)" +"((C4/5.8)*0.55)-(E4-D4)" +"((C4/5.826)*0.545)-(E4-D4)" +"-(D4+(I11-H4)-G11)" +"((C4/5.8)*0.6)-0.1" +"((C4/5.826)*0.535)-(E4-F4)" +"((C4/5.826)*0.57)-(E4-G4)" +"G20-G4" +"((C4/5.8)*0.55)-(E4-D4)" +"((C4/5.826)*0.545)-(E4-D4)" +"((C4/5.8)*0.6)-0.1" +"((C4/5.826)*0.535)-(E4-F4)" +"((C4/5.826)*0.57)-(E4-G4)" +"G20-G4" +"((C4/5.8)*0.55)-(E4-D4)" +"((C4/5.826)*0.545)-(E4-D4)" +"((C4/5.8)*0.6)-0.1" +"((C4/5.826)*0.535)-(E4-F4)" +"((C4/5.826)*0.57)-(E4-G4)" +"G20-G4" +"((C4/5.8)*0.55)-(E4-D4)" +"((C4/5.826)*0.545)-(E4-D4)" +"((C4/5.8)*0.6)-0.1" +"((C4/5.826)*0.535)-(E4-F4)" +"((C4/5.826)*0.57)-(E4-G4)" +"G20-G4" +"((C4/5.8)*0.55)-(E4-D4)" +"((C4/5.826)*0.545)-(E4-D4)" +"((C4/5.8)*0.6)-0.1" +"((C4/5.826)*0.535)-(E4-F4)" +"((C4/5.826)*0.57)-(E4-G4)" +"G20-G4" +"((C4/5.8)*0.55)-(E4-D4)" +"((C4/5.826)*0.545)-(E4-D4)" +"((C4/5.8)*0.6)-0.1" +"((C4/5.826)*0.535)-(E4-F4)" +"((C4/5.826)*0.57)-(E4-G4)" +"G20-G4" +"((C4/5.8)*0.55)-(E4-D4)" +"((C4/5.826)*0.545)-(E4-D4)" +"((C4/5.8)*0.6)-0.1" +"((C4/5.826)*0.535)-(E4-F4)" +"((C4/5.826)*0.57)-(E4-G4)" +"G20-G4" +"((C4/5.8)*0.55)-(E4-D4)" +"((C4/5.826)*0.545)-(E4-D4)" +"((C4/5.8)*0.6)-0.1" +"((C4/5.826)*0.535)-(E4-F4)" +"((C4/5.826)*0.57)-(E4-G4)" +"G20-G4" +"((C4/5.8)*0.55)-(E4-D4)" +"((C4/5.826)*0.545)-(E4-D4)" +"((C4/5.8)*0.6)-0.1" +"((C4/5.826)*0.535)-(E4-F4)" +"((C4/5.826)*0.57)-(E4-G4)" +"G20-G4" +"((C4/5.8)*0.55)-(E4-D4)" +"((C4/5.826)*0.545)-(E4-D4)" +"((C4/5.8)*0.6)-0.1" +"((C4/5.826)*0.535)-(E4-F4)" +"((C4/5.826)*0.57)-(E4-G4)" +"G20-G4" +"((C4/5.8)*0.55)-(E4-D4)" +"((C4/5.826)*0.545)-(E4-D4)" +"((C4/5.8)*0.6)-0.1" +"((C4/5.826)*0.535)-(E4-F4)" +"((C4/5.826)*0.57)-(E4-G4)" +"G20-G4" +"((C4/5.8)*0.55)-(E4-D4)" +"((C4/5.826)*0.545)-(E4-D4)" +"((C4/5.8)*0.6)-0.1" +"((C4/5.826)*0.535)-(E4-F4)" +"IF(I20=""NNG"",((C4/5.826)*0.57)-(E4-H4),((C4/5.826)*0.57)-(E4-G4))" +"IF(I20=""NNG"",G20-H4,G20-G4)" +"((C4/5.8)*0.55)-(E4-D4)" +"((C4/5.826)*0.545)-(E4-D4)" +"((C4/5.8)*0.6)-0.1" +"((C4/5.826)*0.535)-(E4-F4)" +"IF(I20=""NNG"",((C4/5.826)*0.57)-(E4-H4),((C4/5.826)*0.57)-(E4-G4))" +"IF(I20=""NNG"",G20-H4,G20-G4)" +"((C4/5.8)*0.55)-(E4-D4)" +"((C4/5.826)*0.545)-(E4-D4)" +"((C4/5.8)*0.6)-0.1" +"((C4/5.826)*0.535)-(E4-F4)" +"IF(I20=""NNG"",((C4/5.826)*0.57)-(E4-H4),((C4/5.826)*0.57)-(E4-G4))" +"IF(I20=""NNG"",G20-H4,G20-G4)" +"((C4/5.8)*0.55)-(E4-D4)" +"((C4/5.826)*0.545)-(E4-D4)" +"((C4/5.8)*0.6)-0.1" +"((C4/5.826)*0.535)-(E4-F4)" +"IF(I20=""NNG"",((C4/5.826)*0.57)-(E4-H4),((C4/5.826)*0.57)-(E4-G4))" +"IF(I20=""NNG"",G20-H4,G20-G4)" +"VLOOKUP($A$2,'[3]EMW-Aug00'!$A$5:$BZ$27,16,FALSE)" +"VLOOKUP($A$2,'[3]EMW-Aug00'!$A$5:$BZ$27,17,FALSE)" +"VLOOKUP($A$2,'[3]EMW-Aug00'!$A$5:$BZ$27,18,FALSE)" +"VLOOKUP($A$2,'[3]EMW-Aug00'!$A$5:$BZ$27,19,FALSE)" +"VLOOKUP($A$2,'[3]EMW-Aug00'!$A$5:$BZ$27,20,FALSE)" +"VLOOKUP($A$2,'[3]EMW-Aug00'!$A$5:$BZ$27,21,FALSE)" +"VLOOKUP($A$2,'[3]EMW-Aug00'!$A$5:$BZ$27,22,FALSE)" +"VLOOKUP($A$2,'[3]EMW-Aug00'!$A$5:$BZ$27,23,FALSE)" +"VLOOKUP($A$2,'[3]EMW-Aug00'!$A$5:$BZ$27,24,FALSE)" +"VLOOKUP($A$2,'[3]EMW-Aug00'!$A$5:$BZ$27,25,FALSE)" +"VLOOKUP($A$2,'[3]EMW-Aug00'!$A$5:$BZ$27,26,FALSE)" +"VLOOKUP($A$2,'[3]EMW-Aug00'!$A$5:$BZ$27,27,FALSE)" +"Input!A2" +"Input!C2" +"Input!B2" +"'Top Pages'!F2" +"'Top Pages'!I2" +"'Top Pages'!F7" +"'Top Pages'!F12" +"SUM(D4:D11)-D5" +"SUM(D15:D21)" +"D4-D25" +"+D6-D26" +"D7-D27" +"'Top Pages'!F17" +"'Top Pages'!I17" +"'Top Pages'!F22" +"'Top Pages'!F27" +"SUM(D4:D11)-D5" +"SUM(D15:D21)" +"+'Intra-EMWNSS1'!B24" +"D4+-D25" +"+D6-D26" +"D7-D27" +"'Top Pages'!F32-F4" +"'Top Pages'!I32-F5" +"'Top Pages'!F37-F6" +"'Top Pages'!F42" +"SUM(D4:D11)-D5" +"SUM(D15:D21)" +"+'Intra-EMWNSS1'!B24" +"D4-D25" +"+D6-D26" +"D7-D27" +"'Top Pages'!F47" +"'Top Pages'!I47" +"'Top Pages'!F52" +"'Top Pages'!F57" +"SUM(D4:D11)-D5" +"SUM(D15:D21)" +"+'Intra-EMWNSS1'!B24" +"D4+-D25" +"+D6-D26" +"D7-D27" +"'Intra-EMWNSS1'!D4+'Intra-EMWNSS2'!D4+'Intra-EMWMEH'!D4+'TP-EMWNSS'!D4" +"SUM(D4:D11)-D5" +"D4+-D25" +"+D6-D26" +"D7-D27" +"SUM(D35:D41)" +"D5-D6" +"-F5+F6" +"13182225-3" +"S4-S5+S6-S7" +"-U4+U5-U6+U7" +"S8" +"D7" +"+S11-S12" +"F7*F17" +"F17" +"-[2]Other!E6" +"+-[2]Other!E27" +"K7" +"D7+D17-D21+D23" +"-134505-133507" +"D28+D29-D30" +"1893604-2" +"D41" +"K41" +"+F17" +"M17" +"S4+S16+S28+S40" +"+S7+S19+S31+S43" +"-[2]Other!E20" +"SUM(E4:E9)" +"'Intra-EMWNSS1'!F12+'Intra-EMWNSS2'!F12+'ENRON MIDWEST P&L'!E25+'ENRON MIDWEST P&L'!E33+'TP-EMWNSS'!D12-'Total Financial'!F35-9289031" +"G18-K18-I18" +"+I19+K19+M19-G18" +"I18*0.125" +"K18*0.15" +"M18*0.2" +"-G20*0.5" +"+'Intra-EMWMEH'!F12" +"SUM(E26:E27)" +"'ENRON MIDWEST P&L'!A4" +"Physical!D25+Physical!D26-Physical!D10-Physical!D20" +"Physical!K25+Physical!K26-Physical!K10-Physical!K20" +"Physical!D59+Physical!D60-Physical!D44-Physical!D54" +"Physical!K59+Physical!K60-Physical!K44-Physical!K54" +"SUM(E10:K10)" +"Physical!D31" +"Physical!K31" +"Physical!D65" +"Physical!K65" +"Physical!D33" +"Physical!K33" +"Physical!D67" +"Physical!K67" +"SUM(E10:E13)" +"'Intra-EMWNSS1'!D15+'Intra-EMWNSS1'!D25+'Intra-EMWNSS1'!D35+66606" +"'Intra-EMWNSS2'!D15+'Intra-EMWNSS2'!D25+'Intra-EMWNSS2'!D35" +"'Intra-EMWMEH'!D15+'Intra-EMWMEH'!D25+'Intra-EMWMEH'!D35+127591" +"'TP-EMWNSS'!D15+'TP-EMWNSS'!D25+'TP-EMWNSS'!D35+3902" +"'Intra-EMWNSS1'!D19+'Intra-EMWNSS1'!D20+'Intra-EMWNSS1'!D29+'Intra-EMWNSS1'!D30+'Intra-EMWNSS1'!D39+'Intra-EMWNSS1'!D40" +"'Intra-EMWNSS2'!D19+'Intra-EMWNSS2'!D20+'Intra-EMWNSS2'!D29+'Intra-EMWNSS2'!D30+'Intra-EMWNSS2'!D39+'Intra-EMWNSS2'!D40" +"'Intra-EMWMEH'!D19+'Intra-EMWMEH'!D20+'Intra-EMWMEH'!D29+'Intra-EMWMEH'!D30+'Intra-EMWMEH'!D39+'Intra-EMWMEH'!D40" +"'TP-EMWNSS'!D19+'TP-EMWNSS'!D20+'TP-EMWNSS'!D29+'TP-EMWNSS'!D30+'TP-EMWNSS'!D39+'TP-EMWNSS'!D40" +"'Intra-EMWNSS1'!D16+'Intra-EMWNSS1'!D26+'Intra-EMWNSS1'!D36" +"'Intra-EMWNSS2'!D16+'Intra-EMWNSS2'!D26+'Intra-EMWNSS2'!D36" +"'Intra-EMWMEH'!D16+'Intra-EMWMEH'!D26+'Intra-EMWMEH'!D36" +"'TP-EMWNSS'!D16+'TP-EMWNSS'!D26+'TP-EMWNSS'!D36" +"'Intra-EMWNSS1'!D21+'Intra-EMWNSS1'!D31+'Intra-EMWNSS1'!D41" +"'Intra-EMWNSS2'!D21+'Intra-EMWNSS2'!D31+'Intra-EMWNSS2'!D41" +"'Intra-EMWMEH'!D21+'Intra-EMWMEH'!D31+'Intra-EMWMEH'!D41" +"'TP-EMWNSS'!D21+'TP-EMWNSS'!D31+'TP-EMWNSS'!D41" +"Physical!D35" +"Physical!K35" +"Physical!D69" +"Physical!K69" +"SUM(E17:E23)" +"SUM(E27:E28)" +"Physical!D21" +"Physical!K21" +"Physical!D55" +"Physical!K55" +"Physical!D11" +"Physical!K11" +"Physical!D45" +"Physical!K45" +"Physical!D15" +"Physical!K15" +"Physical!D49" +"Physical!K49" +"Physical!D10" +"Physical!K10" +"Physical!D44" +"Physical!K44" +"Physical!D14" +"Physical!K14" +"Physical!D48" +"Physical!K48" +"Other!E42" +"Other!E31" +"Other!E43" +"Other!E36" +"E14+E24+E29+E39+E49+E56" +"E10-'Prior DPR'!E10" +"SUM(E67,E77,E82,E92,E102,E109,)" +"E59" +"E114+83837+43140+40697+32360+16180+16180" +"G114" +"I114+30000+196372+98186+98186+19296+9648+9647+368125+184062+184062+600000+300000+300000+12500+17792-5292+1173728+586865+581864" +"K114+71393+35696+35696+484+242+242" +"E116+G116+I116+K116" +"E63+E80" +"'P&L Without Sharing'!E121" +"SUM(E121:L121)" +"-E32-E33-E42-E43" +"E120-E121-E122-E123-E124" +"SUM(E127:E130)" +"'Top Pages'!I2" +"'Top Pages'!I17" +"'Top Pages'!I32" +"'Top Pages'!I47" +"'Top Pages'!I7" +"'Top Pages'!I22" +"'Top Pages'!I37" +"'Top Pages'!I52" +"'Top Pages'!I12" +"'Top Pages'!I27" +"'Top Pages'!I42" +"'Top Pages'!I57" +"'ENRON MIDWEST P&L'!A4" +"Physical!D25+Physical!D26-Physical!D10-Physical!D20" +"Physical!K25+Physical!K26-Physical!K10-Physical!K20" +"Physical!D59+Physical!D60-Physical!D44-Physical!D54" +"Physical!K59+Physical!K60-Physical!K44-Physical!K54" +"SUM(E10:K10)" +"Physical!D31" +"Physical!K31" +"Physical!D65" +"Physical!K65" +"Physical!D33" +"Physical!K33" +"Physical!D67" +"Physical!K67" +"SUM(E10:E13)" +"'Intra-EMWNSS1'!D15+'Intra-EMWNSS1'!D25+'Intra-EMWNSS1'!D35+66606" +"'Intra-EMWNSS2'!D15+'Intra-EMWNSS2'!D25+'Intra-EMWNSS2'!D35" +"'Intra-EMWMEH'!D15+'Intra-EMWMEH'!D25+'Intra-EMWMEH'!D35+127591" +"'TP-EMWNSS'!D15+'TP-EMWNSS'!D25+'TP-EMWNSS'!D35+3902" +"'Intra-EMWNSS1'!D19+'Intra-EMWNSS1'!D20+'Intra-EMWNSS1'!D29+'Intra-EMWNSS1'!D30+'Intra-EMWNSS1'!D39+'Intra-EMWNSS1'!D40" +"'Intra-EMWNSS2'!D19+'Intra-EMWNSS2'!D20+'Intra-EMWNSS2'!D29+'Intra-EMWNSS2'!D30+'Intra-EMWNSS2'!D39+'Intra-EMWNSS2'!D40" +"'Intra-EMWMEH'!D19+'Intra-EMWMEH'!D20+'Intra-EMWMEH'!D29+'Intra-EMWMEH'!D30+'Intra-EMWMEH'!D39+'Intra-EMWMEH'!D40" +"'TP-EMWNSS'!D19+'TP-EMWNSS'!D20+'TP-EMWNSS'!D29+'TP-EMWNSS'!D30+'TP-EMWNSS'!D39+'TP-EMWNSS'!D40" +"'Intra-EMWNSS1'!D16+'Intra-EMWNSS1'!D26+'Intra-EMWNSS1'!D36" +"'Intra-EMWNSS2'!D16+'Intra-EMWNSS2'!D26+'Intra-EMWNSS2'!D36" +"'Intra-EMWMEH'!D16+'Intra-EMWMEH'!D26+'Intra-EMWMEH'!D36" +"'TP-EMWNSS'!D16+'TP-EMWNSS'!D26+'TP-EMWNSS'!D36" +"'Intra-EMWNSS1'!D21+'Intra-EMWNSS1'!D31+'Intra-EMWNSS1'!D41" +"'Intra-EMWNSS2'!D21+'Intra-EMWNSS2'!D31+'Intra-EMWNSS2'!D41" +"'Intra-EMWMEH'!D21+'Intra-EMWMEH'!D31+'Intra-EMWMEH'!D41" +"'TP-EMWNSS'!D21+'TP-EMWNSS'!D31+'TP-EMWNSS'!D41" +"Physical!D35" +"Physical!K35" +"Physical!D69" +"Physical!K69" +"SUM(E17:E23)" +"SUM(E27:E28)" +"Physical!D21" +"Physical!K21" +"Physical!D55" +"Physical!K55" +"Physical!D11" +"Physical!K11" +"Physical!D45" +"Physical!K45" +"Physical!D15" +"Physical!K15" +"Physical!D49" +"Physical!K49" +"Physical!D10" +"Physical!K10" +"Physical!D44" +"Physical!K44" +"Physical!D14" +"Physical!K14" +"Physical!D48" +"Physical!K48" +"E14+E24+E29+E39+E49+E56" +"E10-'Prior P&L Without Sharing'!E10" +"E28-'Prior P&L'!E28" +"SUM(E67,E77,E82,E92,E102,E109,)" +"E59" +"E114+670695+258882" +"G114" +"I114+3672584+2342457" +"K114+571140+3878" +"+E116+G116+I116+K116" +"E63+E80" +"SUM(E121:L121)" +"-G32-G33-G42-G43" +"E120-E121-E122-E123-E124" +"SUM(E127:E130)" +"'Top Pages'!I2" +"'Top Pages'!I17" +"'Top Pages'!I32" +"'Top Pages'!I47" +"'Top Pages'!I7" +"'Top Pages'!I22" +"'Top Pages'!I37" +"'Top Pages'!I52" +"'Top Pages'!I12" +"'Top Pages'!I27" +"'Top Pages'!I42" +"'Top Pages'!I57" +"'ENRON MIDWEST P&L'!A4" +"Physical!D25+Physical!D26-Physical!D10-Physical!D20" +"Physical!K25+Physical!K26-Physical!K10-Physical!K20" +"Physical!D59+Physical!D60-Physical!D44-Physical!D54" +"Physical!K59+Physical!K60-Physical!K44-Physical!K54" +"SUM(E10:K10)" +"Physical!D31" +"Physical!K31" +"Physical!D65" +"Physical!K65" +"Physical!D33" +"Physical!K33" +"Physical!D67" +"Physical!K67" +"SUM(E10:E13)" +"'Intra-EMWNSS1'!D15+'Intra-EMWNSS1'!D25+'Intra-EMWNSS1'!D35+66606" +"'Intra-EMWNSS2'!D15+'Intra-EMWNSS2'!D25+'Intra-EMWNSS2'!D35" +"'Intra-EMWMEH'!D15+'Intra-EMWMEH'!D25+'Intra-EMWMEH'!D35+127591" +"'TP-EMWNSS'!D15+'TP-EMWNSS'!D25+'TP-EMWNSS'!D35+3902" +"'Intra-EMWNSS1'!D19+'Intra-EMWNSS1'!D20+'Intra-EMWNSS1'!D29+'Intra-EMWNSS1'!D30+'Intra-EMWNSS1'!D39+'Intra-EMWNSS1'!D40" +"'Intra-EMWNSS2'!D19+'Intra-EMWNSS2'!D20+'Intra-EMWNSS2'!D29+'Intra-EMWNSS2'!D30+'Intra-EMWNSS2'!D39+'Intra-EMWNSS2'!D40" +"'Intra-EMWMEH'!D19+'Intra-EMWMEH'!D20+'Intra-EMWMEH'!D29+'Intra-EMWMEH'!D30+'Intra-EMWMEH'!D39+'Intra-EMWMEH'!D40" +"'TP-EMWNSS'!D19+'TP-EMWNSS'!D20+'TP-EMWNSS'!D29+'TP-EMWNSS'!D30+'TP-EMWNSS'!D39+'TP-EMWNSS'!D40" +"'Intra-EMWNSS1'!D16+'Intra-EMWNSS1'!D26+'Intra-EMWNSS1'!D36" +"'Intra-EMWNSS2'!D16+'Intra-EMWNSS2'!D26+'Intra-EMWNSS2'!D36" +"'Intra-EMWMEH'!D16+'Intra-EMWMEH'!D26+'Intra-EMWMEH'!D36" +"'TP-EMWNSS'!D16+'TP-EMWNSS'!D26+'TP-EMWNSS'!D36" +"'Intra-EMWNSS1'!D21+'Intra-EMWNSS1'!D31+'Intra-EMWNSS1'!D41" +"'Intra-EMWNSS2'!D21+'Intra-EMWNSS2'!D31+'Intra-EMWNSS2'!D41" +"'Intra-EMWMEH'!D21+'Intra-EMWMEH'!D31+'Intra-EMWMEH'!D41" +"'TP-EMWNSS'!D21+'TP-EMWNSS'!D31+'TP-EMWNSS'!D41" +"Physical!D35" +"Physical!K35" +"Physical!D69" +"Physical!K69" +"SUM(E17:E23)" +"SUM(E27:E28)" +"Physical!D21" +"Physical!K21" +"Physical!D55" +"Physical!K55" +"Physical!D11" +"Physical!K11" +"Physical!D45" +"Physical!K45" +"Physical!D15" +"Physical!K15" +"Physical!D49" +"Physical!K49" +"Physical!D10" +"Physical!K10" +"Physical!D44" +"Physical!K44" +"Physical!D14" +"Physical!K14" +"Physical!D48" +"Physical!K48" +"Other!E30" +"Other!E31" +"Other!E32" +"Other!E33" +"Other!E35" +"Other!E36" +"Other!E37" +"Other!E38" +"E14+E24+E29+E39+E49+E56" +"E10-'Prior P&L'!E10" +"SUM(E67,E77,E82,E92,E102,E109,)" +"E59" +"E114+16180+40697" +"G114" +"I114+581864+30000+98186+9647+184062+300000-5292" +"K114+243+35696" +"+E116+I116+K116" +"E63+E80" +"'P&L Without Sharing'!E121" +"SUM(E121:L121)" +"-E32-E33-E42-E43" +"E120-E121-E122-E123-E124" +"SUM(E127:E130)" +"'Top Pages'!I2" +"'Top Pages'!I17" +"'Top Pages'!I32" +"'Top Pages'!I47" +"'Top Pages'!I7" +"'Top Pages'!I22" +"'Top Pages'!I37" +"'Top Pages'!I52" +"'Top Pages'!I12" +"'Top Pages'!I27" +"'Top Pages'!I42" +"'Top Pages'!I57" +"B2-E2" +"A4" +"Physical!S4+Physical!S16+Physical!S28+Physical!S40" +"+Physical!U4+Physical!U16+Physical!U28+Physical!U40" +"-E69" +"-E38" +"Physical!S6+Physical!S18+Physical!S30+Physical!S42" +"SUM(E9:E12)" +"Physical!S5+Physical!S17+Physical!S29+Physical!S41" +"Physical!S7+Physical!S19+Physical!S31+Physical!S43" +"(+E13-E19)" +"-G13+G19" +"+G23*Physical!F17" +"+G21" +"+E25-J25" +"+E21+E23" +"Physical!D31+Physical!K31+Physical!D65+Physical!K65" +"Physical!D26+Physical!K26+Physical!D60+Physical!K60-'ENRON MIDWEST P&L'!E48-'ENRON MIDWEST P&L'!E49" +"Physical!D21+Physical!K21+Physical!D55+Physical!K55" +"Physical!D11+Physical!K11+Physical!D45+Physical!K45" +"Physical!D15+Physical!K15+Physical!D49+Physical!K49" +"SUM(E38:E42)" +"Physical!D10+Physical!K10+Physical!D44+Physical!K44" +"Physical!D14+Physical!K14+Physical!D48+Physical!K48" +"SUM(E60:E61)" +"+E45+E55+E62" +"-E76" +"SUM(E68:E70)" +"+E71+E77" +"Physical!D33+Physical!K33+Physical!D67+Physical!K67" +"'Total Financial'!D15+'Total Financial'!D19+'Total Financial'!D25+'Total Financial'!D29+'Total Financial'!D35+'Total Financial'!D39+66606+127591+3902" +"'Total Financial'!D16+'Total Financial'!D20+'Total Financial'!D26+'Total Financial'!D30+'Total Financial'!D36+'Total Financial'!D40" +"'Total Financial'!D17+'Total Financial'!D27+'Total Financial'!D37" +"'Total Financial'!D18+'Total Financial'!D28+'Total Financial'!D38" +"SUM(E86:E96)" +"SUM(E101:E102)" +"Other!E30+Other!E31+Other!E32+Other!E33" +"Other!E35+Other!E36+Other!E37+Other!E38" +"+Other!E21" +"+Other!E28" +"+C25+C33+C64+C79+C81+C82+C98+C104+C110" +"+D12-K12" +"+L2*M29" +"D5/E5" +"#REF!/D13" +"+B18" +"SUM(K9:K24)" +"SUM(D9:D25)" +"+K25+K5" +"+D26+D5" +"K5" +"+L5" +"+D12-K12" +"+L2*M29" +"D5/E5" +"#REF!/D13" +"+B18" +"SUM(K9:K24)" +"SUM(D9:D25)" +"+K25+K5" +"+D26+D5" +"K5" +"+L5" +"+D12-K12" +"+L2*M29" +"D5/E5" +"#REF!/D13" +"+B18" +"SUM(K9:K24)" +"SUM(D9:D25)" +"+K25+K5" +"+D26+D5" +"K5" +"L5+1" +"MEH!E5+'NSS1'!E5+'NSS2'!E5" +"MEH!D5+'NSS1'!D5+'NSS2'!D5" +"MEH!E10+MEH!E11+MEH!E12+MEH!E19+MEH!E23+MEH!E16+'NSS1'!E10+'NSS1'!E11+'NSS1'!E12+'NSS1'!E16+'NSS1'!E19+'NSS1'!E23+'NSS2'!E10+'NSS2'!E11+'NSS2'!E12+'NSS2'!E16+'NSS2'!E19+'NSS2'!E23" +"MEH!D9+MEH!D10+MEH!D11+MEH!D12+MEH!D19+MEH!D23+MEH!D16+'NSS1'!D10+'NSS1'!D11+'NSS1'!D12+'NSS1'!D16+'NSS1'!D19+'NSS1'!D23+'NSS2'!D10+'NSS2'!D11+'NSS2'!D12+'NSS2'!D16+'NSS2'!D19+'NSS2'!D23+'NSS1'!D9+'NSS2'!D9" +"SUMIF(MEH!$A$1:$F$68,'[1]OA Flash '!$A14,MEH!$E$1:$E$68)+SUMIF(MEH!$H$1:$M$67,'[1]OA Flash '!$A14,MEH!$L$1:$L$67)+SUMIF(Other!$A$1:$E$21,'[1]OA Flash '!$A14,Other!$D$1:$D$21)+SUMIF('Total Financial'!$A$1:$D$73,'[1]OA Flash '!$A14,'Total Financial'!$C$1:$C$73)+SUMIF('NSS1'!$A$1:$F$68,'[1]OA Flash '!$A14,'NSS1'!$E$1:$E$68)+SUMIF('NSS1'!$H$1:$M$67,'[1]OA Flash '!$A14,'NSS1'!$L$1:$L$67)+SUMIF('NSS1'!$A$1:$F$68,'[1]OA Flash '!$A14,'NSS2'!$E$1:$E$68)+SUMIF('NSS2'!$H$1:$M$67,'[1]OA Flash '!$A14,'NSS2'!$L$1:$L$67)" +"SUMIF(MEH!$A$1:$F$68,'[1]OA Flash '!$A14,MEH!$D$1:$D$68)+SUMIF(MEH!$H$1:$M$67,'[1]OA Flash '!$A14,MEH!$K$1:$K$67)+SUMIF(Other!$A$1:$E$21,'[1]OA Flash '!$A14,Other!$E$1:$E$21)+SUMIF('Total Financial'!$A$1:$D$73,'[1]OA Flash '!$A14,'Total Financial'!$D$1:$D$73)+SUMIF('NSS1'!$A$1:$F$68,'[1]OA Flash '!$A14,'NSS1'!$D$1:$D$68)+SUMIF('NSS1'!$H$1:$M$67,'[1]OA Flash '!$A14,'NSS1'!$K$1:$K$67)+SUMIF('NSS2'!$A$1:$F$68,'[1]OA Flash '!$A14,'NSS2'!$D$1:$D$68)+SUMIF('NSS2'!$H$1:$M$67,'[1]OA Flash '!$A14,'NSS2'!$K$1:$K$67)" +"SUMIF(MEH!$A$1:$F$68,'[1]OA Flash '!$A15,MEH!$E$1:$E$68)+SUMIF(MEH!$H$1:$M$67,'[1]OA Flash '!$A15,MEH!$L$1:$L$67)+SUMIF(Other!$A$1:$E$21,'[1]OA Flash '!$A15,Other!$D$1:$D$21)+SUMIF('Total Financial'!$A$1:$D$73,'[1]OA Flash '!$A15,'Total Financial'!$C$1:$C$73)+SUMIF('NSS1'!$A$1:$F$68,'[1]OA Flash '!$A15,'NSS1'!$E$1:$E$68)+SUMIF('NSS1'!$H$1:$M$67,'[1]OA Flash '!$A15,'NSS1'!$L$1:$L$67)+SUMIF('NSS2'!$A$1:$F$68,'[1]OA Flash '!$A15,'NSS2'!$E$1:$E$68)+SUMIF('NSS2'!$H$1:$M$67,'[1]OA Flash '!$A15,'NSS2'!$L$1:$L$67)" +"SUM(D11:D15)" +"-MEH!L22-MEH!L5+-'NSS1'!L22-'NSS1'!L5+-'NSS2'!L22-'NSS2'!L5" +"-MEH!K22-MEH!K5+-'NSS1'!K22-'NSS1'!K5+-'NSS2'!K22-'NSS2'!K5" +"-MEH!L9-MEH!L10-MEH!L11-MEH!L12-MEH!L15-MEH!L18+-'NSS1'!L9-'NSS1'!L10-'NSS1'!L11-'NSS1'!L12-'NSS1'!L15-'NSS1'!L18+-'NSS2'!L9-'NSS2'!L10-'NSS2'!L11-'NSS2'!L12-'NSS2'!L15-'NSS2'!L18" +"-MEH!K9-MEH!K10-MEH!K11-MEH!K12-MEH!K15-MEH!K18+-'NSS1'!K9-'NSS1'!K10-'NSS1'!K11-'NSS1'!K12-'NSS1'!K15-'NSS1'!K18+-'NSS2'!K9-'NSS2'!K10-'NSS2'!K11-'NSS2'!K12-'NSS2'!K15-'NSS2'!K18" +"MEH!E21+'NSS1'!E21+'NSS2'!E21" +"MEH!D21+'NSS1'!D21+'NSS2'!D21" +"SUM(D27:D28)" +"+MEH!E22-MEH!L21+'NSS1'!E22-'NSS1'!L21+'NSS2'!E22-'NSS2'!L21" +"+MEH!D22-MEH!K21+'NSS1'!D22-'NSS1'!K21+'NSS2'!D22-'NSS2'!K21" +"(SUMIF(MEH!$A$1:$F$68,'[1]OA Flash '!$A33,MEH!$E$1:$E$68))+(SUMIF('NSS1'!$A$1:$F$68,'[1]OA Flash '!$A33,'NSS1'!$E$1:$E$68))+(SUMIF('NSS2'!$A$1:$F$68,'[1]OA Flash '!$A33,'NSS2'!$E$1:$E$68))" +"(SUMIF(MEH!$A$1:$F$68,'[1]OA Flash '!$A33,MEH!$D$1:$D$68))+(SUMIF('NSS1'!$A$1:$F$68,'[1]OA Flash '!$A33,'NSS1'!$D$1:$D$68))+(SUMIF('NSS2'!$A$1:$F$68,'[1]OA Flash '!$A33,'NSS2'!$D$1:$D$68))" +"SUMIF(MEH!$H$1:$M$67,'[1]OA Flash '!$A34,MEH!$L$1:$L$67)+SUMIF('NSS1'!$H$1:$M$67,'[1]OA Flash '!$A34,'NSS1'!$L$1:$L$67)+SUMIF('NSS2'!$H$1:$M$67,'[1]OA Flash '!$A34,'NSS2'!$L$1:$L$67)" +"SUMIF(MEH!$H$1:$M$67,'[1]OA Flash '!$A34,MEH!$K$1:$K$67)+SUMIF('NSS1'!$H$1:$M$67,'[1]OA Flash '!$A34,'NSS1'!$K$1:$K$67)+SUMIF('NSS2'!$H$1:$M$67,'[1]OA Flash '!$A34,'NSS2'!$K$1:$K$67)" +"(SUMIF(MEH!$A$1:$F$68,'[1]OA Flash '!$A35,MEH!$E$1:$E$68)+(SUMIF(MEH!$H$1:$M$67,'[1]OA Flash '!$A35,MEH!$L$1:$L$67)*-1))+(SUMIF('NSS1'!$A$1:$F$68,'[1]OA Flash '!$A35,'NSS1'!$E$1:$E$68)+(SUMIF('NSS1'!$H$1:$M$67,'[1]OA Flash '!$A35,'NSS1'!$L$1:$L$67)*-1))+(SUMIF('NSS2'!$A$1:$F$68,'[1]OA Flash '!$A35,'NSS2'!$E$1:$E$68)+(SUMIF('NSS2'!$H$1:$M$67,'[1]OA Flash '!$A35,'NSS2'!$L$1:$L$67)*-1))" +"(SUMIF(MEH!$A$1:$F$68,'[1]OA Flash '!$A35,MEH!$D$1:$D$68)+(SUMIF(MEH!$H$1:$M$67,'[1]OA Flash '!$A35,MEH!$K$1:$K$67)*-1))+(SUMIF('NSS1'!$A$1:$F$68,'[1]OA Flash '!$A35,'NSS1'!$D$1:$D$68)+(SUMIF('NSS1'!$H$1:$M$67,'[1]OA Flash '!$A35,'NSS1'!$K$1:$K$67)*-1))+(SUMIF('NSS2'!$A$1:$F$68,'[1]OA Flash '!$A35,'NSS2'!$D$1:$D$68)+(SUMIF('NSS2'!$H$1:$M$67,'[1]OA Flash '!$A35,'NSS2'!$K$1:$K$67)*-1))" +"SUM(D32:D35)" +"(SUMIF(MEH!$A$1:$F$68,'[1]OA Flash '!$A40,MEH!$E$1:$E$68)+SUMIF(MEH!$H$1:$M$67,'[1]OA Flash '!$A40,MEH!$L$1:$L$67)+SUMIF(Other!$A$1:$E$21,'[1]OA Flash '!$A40,Other!$E$1:$E$21)+SUMIF('Total Financial'!$A$1:$D$73,'[1]OA Flash '!$A40,'Total Financial'!$D$1:$D$73)+SUMIF('NSS1'!$A$1:$F$68,'[1]OA Flash '!$A40,'NSS1'!$E$1:$E$68)+SUMIF('NSS1'!$H$1:$M$67,'[1]OA Flash '!$A40,'NSS1'!$L$1:$L$67)+SUMIF('NSS2'!$A$1:$F$68,'[1]OA Flash '!$A40,'NSS2'!$E$1:$E$68)+SUMIF('NSS2'!$H$1:$M$67,'[1]OA Flash '!$A40,'NSS2'!$L$1:$L$67))*-1" +"(SUMIF(MEH!$A$1:$F$68,'[1]OA Flash '!$A40,MEH!$D$1:$D$68)+SUMIF(MEH!$H$1:$M$67,'[1]OA Flash '!$A40,MEH!$K$1:$K$67)+SUMIF(Other!$A$1:$E$21,'[1]OA Flash '!$A40,Other!$E$1:$E$21)+SUMIF('Total Financial'!$A$1:$D$73,'[1]OA Flash '!$A40,'Total Financial'!$D$1:$D$73)+SUMIF('NSS1'!$A$1:$F$68,'[1]OA Flash '!$A40,'NSS1'!$D$1:$D$68)+SUMIF('NSS1'!$H$1:$M$67,'[1]OA Flash '!$A40,'NSS1'!$K$1:$K$67)+SUMIF('NSS2'!$A$1:$F$68,'[1]OA Flash '!$A40,'NSS2'!$D$1:$D$68)+SUMIF('NSS2'!$H$1:$M$67,'[1]OA Flash '!$A40,'NSS2'!$K$1:$K$67))*-1" +"D42+D39" +"+'ENRON MIDWEST P&L'!G23" +"+'ENRON MIDWEST P&L'!E23" +"-D23" +"+Other!E5+Other!E6+Other!E7-E51" +"SUMIF(MEH!$A$1:$F$68,'[1]OA Flash '!$A60,MEH!$E$1:$E$68)+SUMIF(MEH!$H$1:$M$67,'[1]OA Flash '!$A60,MEH!$L$1:$L$67)+SUMIF(Other!$A$1:$E$21,'[1]OA Flash '!$A60,Other!$D$1:$D$21)+SUMIF('Total Financial'!$A$1:$D$73,'[1]OA Flash '!$A60,'Total Financial'!$C$1:$C$73)+SUMIF('NSS1'!$A$1:$F$68,'[1]OA Flash '!$A60,'NSS1'!$E$1:$E$68)+SUMIF('NSS1'!$H$1:$M$67,'[1]OA Flash '!$A60,'NSS2'!$L$1:$L$67)+SUMIF('NSS2'!$A$1:$F$68,'[1]OA Flash '!$A60,'NSS2'!$E$1:$E$68)+SUMIF('NSS1'!$H$1:$M$67,'[1]OA Flash '!$A60,'NSS2'!$L$1:$L$67)" +"+'Total Financial'!D42+MEH!D30+'NSS1'!D30+'NSS2'!D30" +"+'Total Financial'!D22+MEH!D31+'NSS1'!D31+'NSS2'!D31" +"+'Total Financial'!D32" +"+Other!G18" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'ENRON MIDWEST P&L'!E114" +"E82-E84" +"VLOOKUP($A$2,'[3]EMW-Sep00'!$A$5:$BZ$27,16,FALSE)" +"VLOOKUP($A$2,'[3]EMW-Sep00'!$A$5:$BZ$27,17,FALSE)" +"VLOOKUP($A$2,'[3]EMW-Sep00'!$A$5:$BZ$27,18,FALSE)" +"VLOOKUP($A$2,'[3]EMW-Sep00'!$A$5:$BZ$27,19,FALSE)" +"VLOOKUP($A$2,'[3]EMW-Sep00'!$A$5:$BZ$27,20,FALSE)" +"VLOOKUP($A$2,'[3]EMW-Sep00'!$A$5:$BZ$27,21,FALSE)" +"VLOOKUP($A$2,'[3]EMW-Sep00'!$A$5:$BZ$27,22,FALSE)" +"VLOOKUP($A$2,'[3]EMW-Sep00'!$A$5:$BZ$27,23,FALSE)" +"VLOOKUP($A$2,'[3]EMW-Sep00'!$A$5:$BZ$27,24,FALSE)" +"VLOOKUP($A$2,'[3]EMW-Sep00'!$A$5:$BZ$27,25,FALSE)" +"VLOOKUP($A$2,'[3]EMW-Sep00'!$A$5:$BZ$27,26,FALSE)" +"VLOOKUP($A$2,'[3]EMW-Sep00'!$A$5:$BZ$27,27,FALSE)" +"Input!A2" +"Input!C2" +"Input!B2" +"'Top Pages'!F2" +"'Top Pages'!I2" +"'Top Pages'!F7" +"'Top Pages'!F12" +"SUM(D4:D11)-D5" +"SUM(D15:D21)" +"D4-D25" +"+D6-D26" +"D7-D27" +"'Top Pages'!F17" +"'Top Pages'!I17" +"'Top Pages'!F22" +"'Top Pages'!F27" +"SUM(D4:D11)-D5" +"SUM(D15:D21)" +"+'Intra-EMWNSS1'!B24" +"D4+-D25" +"+D6-D26" +"D7-D27" +"'Top Pages'!F32-F4-G4" +"'Top Pages'!I32-F5" +"'Top Pages'!F37-F6" +"'Top Pages'!F42" +"SUM(D4:D11)-D5" +"SUM(D15:D21)" +"+'Intra-EMWNSS1'!B24" +"D4-D25" +"+D6-D26" +"D7-D27" +"'Top Pages'!F47" +"'Top Pages'!I47" +"'Top Pages'!F52" +"'Top Pages'!F57" +"SUM(D4:D11)-D5" +"SUM(D15:D21)" +"+'Intra-EMWNSS1'!B24" +"D4+-D25" +"+D6-D26" +"D7-D27" +"'Intra-EMWNSS1'!D4+'Intra-EMWNSS2'!D4+'Intra-EMWMEH'!D4+'TP-EMWNSS'!D4" +"SUM(D4:D11)-D5" +"'Intra-EMWNSS1'!D22+'Intra-EMWNSS2'!D22+'Intra-EMWMEH'!D22" +"D4+-D25" +"+D6-D26" +"D7-D27" +"SUM(D35:D41)" +"D5-D6" +"-F5+F6" +"S4-S5+S6-S7" +"-U4+U5-U6+U7" +"S8" +"D7" +"+S11-S12" +"F7*F17" +"F17" +"-[2]Other!E6" +"+-[2]Other!E27" +"K7" +"D7+D17-D21+D23" +"D28+D29-D30" +"D41" +"K41" +"+F17" +"M17" +"S4+S16+S28+S40" +"+S7+S19+S31+S43" +"-[2]Other!E20" +"SUM(E4:E9)" +"'Intra-EMWNSS1'!F12+'Intra-EMWNSS2'!F12+'ENRON MIDWEST P&L'!E25+'ENRON MIDWEST P&L'!E33+'TP-EMWNSS'!D12-'Total Financial'!F35-9289031" +"G18-K18-I18" +"+I19+K19+M19-G18" +"I18*0.125" +"K18*0.15" +"M18*0.2" +"-G20*0.5" +"+'Intra-EMWMEH'!F12" +"SUM(E26:E27)" +"-112205*0.875" +"-160605*0.5" +"-2768*0.875" +"-14023*0.5" +"-346*0.5" +"'ENRON MIDWEST P&L'!A4" +"Physical!D25+Physical!D26-Physical!D10-Physical!D20" +"Physical!K25+Physical!K26-Physical!K10-Physical!K20" +"Physical!D59+Physical!D60-Physical!D44-Physical!D54" +"Physical!K59+Physical!K60-Physical!K44-Physical!K54" +"SUM(E10:K10)" +"Physical!D31" +"Physical!K31" +"Physical!D65" +"Physical!K65" +"Physical!D33" +"Physical!K33" +"Physical!D67" +"Physical!K67" +"SUM(E10:E13)" +"'Intra-EMWNSS1'!D15+'Intra-EMWNSS1'!D25+'Intra-EMWNSS1'!D35" +"'Intra-EMWNSS2'!D15+'Intra-EMWNSS2'!D25+'Intra-EMWNSS2'!D35" +"'Intra-EMWMEH'!D15+'Intra-EMWMEH'!D25+'Intra-EMWMEH'!D35" +"'TP-EMWNSS'!D15+'TP-EMWNSS'!D25+'TP-EMWNSS'!D35" +"'Intra-EMWNSS1'!D19+'Intra-EMWNSS1'!D20+'Intra-EMWNSS1'!D29+'Intra-EMWNSS1'!D30+'Intra-EMWNSS1'!D39+'Intra-EMWNSS1'!D40" +"'Intra-EMWNSS2'!D19+'Intra-EMWNSS2'!D20+'Intra-EMWNSS2'!D29+'Intra-EMWNSS2'!D30+'Intra-EMWNSS2'!D39+'Intra-EMWNSS2'!D40" +"'Intra-EMWMEH'!D19+'Intra-EMWMEH'!D20+'Intra-EMWMEH'!D29+'Intra-EMWMEH'!D30+'Intra-EMWMEH'!D39+'Intra-EMWMEH'!D40" +"'TP-EMWNSS'!D19+'TP-EMWNSS'!D20+'TP-EMWNSS'!D29+'TP-EMWNSS'!D30+'TP-EMWNSS'!D39+'TP-EMWNSS'!D40" +"'Intra-EMWNSS1'!D16+'Intra-EMWNSS1'!D26+'Intra-EMWNSS1'!D36" +"'Intra-EMWNSS2'!D16+'Intra-EMWNSS2'!D26+'Intra-EMWNSS2'!D36" +"'Intra-EMWMEH'!D16+'Intra-EMWMEH'!D26+'Intra-EMWMEH'!D36" +"'TP-EMWNSS'!D16+'TP-EMWNSS'!D26+'TP-EMWNSS'!D36" +"'Intra-EMWNSS1'!D21+'Intra-EMWNSS1'!D31+'Intra-EMWNSS1'!D41" +"'Intra-EMWNSS2'!D21+'Intra-EMWNSS2'!D31+'Intra-EMWNSS2'!D41" +"'Intra-EMWMEH'!D21+'Intra-EMWMEH'!D31+'Intra-EMWMEH'!D41" +"'TP-EMWNSS'!D21+'TP-EMWNSS'!D31+'TP-EMWNSS'!D41" +"Physical!D35" +"Physical!K35" +"Physical!D69" +"Physical!K69" +"SUM(E17:E23)" +"SUM(E27:E28)" +"Physical!D21" +"Physical!K21" +"Physical!D55" +"Physical!K55" +"Physical!D11" +"Physical!K11" +"Physical!D45" +"Physical!K45" +"Physical!D15" +"Physical!K15" +"Physical!D49" +"Physical!K49" +"Physical!D10" +"Physical!K10" +"Physical!D44" +"Physical!K44" +"Physical!D14" +"Physical!K14" +"Physical!D48" +"Physical!K48" +"Other!E42" +"Other!E31" +"Other!E43" +"Other!E36" +"E14+E24+E29+E39+E49+E56" +"E10-'Prior DPR'!E10" +"SUM(E67,E77,E82,E92,E102,E109,)" +"E59" +"E114+83837+43140+40697+32360+16180+16180+17653" +"G114" +"I114+30000+196372+98186+98186+19296+9648+9647+368125+184062+184062+600000+300000+300000+12500+17792-5292+1173728+586865+581864+169802" +"K114+71393+35696+35696+484+242+242+975" +"E116+G116+I116+K116" +"E63+E80" +"'P&L Without Sharing'!E121" +"SUM(E121:L121)" +"-E32-E33-E42-E43" +"E120-E121-E122-E123-E124" +"SUM(E127:E130)" +"'Top Pages'!I2" +"'Top Pages'!I17" +"'Top Pages'!I32" +"'Top Pages'!I47" +"'Top Pages'!I7" +"'Top Pages'!I22" +"'Top Pages'!I37" +"'Top Pages'!I52" +"'Top Pages'!I12" +"'Top Pages'!I27" +"'Top Pages'!I42" +"'Top Pages'!I57" +"'ENRON MIDWEST P&L'!A4" +"Physical!D25+Physical!D26-Physical!D10-Physical!D20" +"Physical!K25+Physical!K26-Physical!K10-Physical!K20" +"Physical!D59+Physical!D60-Physical!D44-Physical!D54" +"Physical!K59+Physical!K60-Physical!K44-Physical!K54" +"SUM(E10:K10)" +"Physical!D31" +"Physical!K31" +"Physical!D65" +"Physical!K65" +"Physical!D33" +"Physical!K33" +"Physical!D67" +"Physical!K67" +"SUM(E10:E13)" +"'Intra-EMWNSS1'!D15+'Intra-EMWNSS1'!D25+'Intra-EMWNSS1'!D35" +"'Intra-EMWNSS2'!D15+'Intra-EMWNSS2'!D25+'Intra-EMWNSS2'!D35" +"'Intra-EMWMEH'!D15+'Intra-EMWMEH'!D25+'Intra-EMWMEH'!D35" +"'TP-EMWNSS'!D15+'TP-EMWNSS'!D25+'TP-EMWNSS'!D35" +"'Intra-EMWNSS1'!D19+'Intra-EMWNSS1'!D20+'Intra-EMWNSS1'!D29+'Intra-EMWNSS1'!D30+'Intra-EMWNSS1'!D39+'Intra-EMWNSS1'!D40" +"'Intra-EMWNSS2'!D19+'Intra-EMWNSS2'!D20+'Intra-EMWNSS2'!D29+'Intra-EMWNSS2'!D30+'Intra-EMWNSS2'!D39+'Intra-EMWNSS2'!D40" +"'Intra-EMWMEH'!D19+'Intra-EMWMEH'!D20+'Intra-EMWMEH'!D29+'Intra-EMWMEH'!D30+'Intra-EMWMEH'!D39+'Intra-EMWMEH'!D40" +"'TP-EMWNSS'!D19+'TP-EMWNSS'!D20+'TP-EMWNSS'!D29+'TP-EMWNSS'!D30+'TP-EMWNSS'!D39+'TP-EMWNSS'!D40" +"'Intra-EMWNSS1'!D16+'Intra-EMWNSS1'!D26+'Intra-EMWNSS1'!D36" +"'Intra-EMWNSS2'!D16+'Intra-EMWNSS2'!D26+'Intra-EMWNSS2'!D36" +"'Intra-EMWMEH'!D16+'Intra-EMWMEH'!D26+'Intra-EMWMEH'!D36" +"'TP-EMWNSS'!D16+'TP-EMWNSS'!D26+'TP-EMWNSS'!D36" +"'Intra-EMWNSS1'!D21+'Intra-EMWNSS1'!D31+'Intra-EMWNSS1'!D41" +"'Intra-EMWNSS2'!D21+'Intra-EMWNSS2'!D31+'Intra-EMWNSS2'!D41" +"'Intra-EMWMEH'!D21+'Intra-EMWMEH'!D31+'Intra-EMWMEH'!D41" +"'TP-EMWNSS'!D21+'TP-EMWNSS'!D31+'TP-EMWNSS'!D41" +"Physical!D35" +"Physical!K35" +"Physical!D69" +"Physical!K69" +"SUM(E17:E23)" +"SUM(E27:E28)" +"Physical!D21" +"Physical!K21" +"Physical!D55" +"Physical!K55" +"Physical!D11" +"Physical!K11" +"Physical!D45" +"Physical!K45" +"Physical!D15" +"Physical!K15" +"Physical!D49" +"Physical!K49" +"Physical!D10" +"Physical!K10" +"Physical!D44" +"Physical!K44" +"Physical!D14" +"Physical!K14" +"Physical!D48" +"Physical!K48" +"E14+E24+E29+E39+E49+E56" +"E10-'Prior P&L Without Sharing'!E10" +"E28-'Prior P&L'!E28" +"SUM(E67,E77,E82,E92,E102,E109,)" +"E59" +"E114+670695+258882+71581" +"G114" +"I114+3672584+2342457+173797" +"K114+571140+3878+4162" +"+E116+G116+I116+K116" +"E63+E80" +"SUM(E121:L121)" +"-G32-G33-G42-G43" +"E120-E121-E122-E123-E124" +"SUM(E127:E130)" +"'Top Pages'!I2" +"'Top Pages'!I17" +"'Top Pages'!I32" +"'Top Pages'!I47" +"'Top Pages'!I7" +"'Top Pages'!I22" +"'Top Pages'!I37" +"'Top Pages'!I52" +"'Top Pages'!I12" +"'Top Pages'!I27" +"'Top Pages'!I42" +"'Top Pages'!I57" +"'ENRON MIDWEST P&L'!A4" +"Physical!D25+Physical!D26-Physical!D10-Physical!D20" +"Physical!K25+Physical!K26-Physical!K10-Physical!K20" +"Physical!D59+Physical!D60-Physical!D44-Physical!D54" +"Physical!K59+Physical!K60-Physical!K44-Physical!K54" +"SUM(E10:K10)" +"Physical!D31" +"Physical!K31" +"Physical!D65" +"Physical!K65" +"Physical!D33" +"Physical!K33" +"Physical!D67" +"Physical!K67" +"SUM(E10:E13)" +"'Intra-EMWNSS1'!D15+'Intra-EMWNSS1'!D25+'Intra-EMWNSS1'!D35" +"'Intra-EMWNSS2'!D15+'Intra-EMWNSS2'!D25+'Intra-EMWNSS2'!D35" +"'Intra-EMWMEH'!D15+'Intra-EMWMEH'!D25+'Intra-EMWMEH'!D35" +"'TP-EMWNSS'!D15+'TP-EMWNSS'!D25+'TP-EMWNSS'!D35" +"'Intra-EMWNSS1'!D19+'Intra-EMWNSS1'!D20+'Intra-EMWNSS1'!D29+'Intra-EMWNSS1'!D30+'Intra-EMWNSS1'!D39+'Intra-EMWNSS1'!D40" +"'Intra-EMWNSS2'!D19+'Intra-EMWNSS2'!D20+'Intra-EMWNSS2'!D29+'Intra-EMWNSS2'!D30+'Intra-EMWNSS2'!D39+'Intra-EMWNSS2'!D40" +"'Intra-EMWMEH'!D19+'Intra-EMWMEH'!D20+'Intra-EMWMEH'!D29+'Intra-EMWMEH'!D30+'Intra-EMWMEH'!D39+'Intra-EMWMEH'!D40" +"'TP-EMWNSS'!D19+'TP-EMWNSS'!D20+'TP-EMWNSS'!D29+'TP-EMWNSS'!D30+'TP-EMWNSS'!D39+'TP-EMWNSS'!D40" +"'Intra-EMWNSS1'!D16+'Intra-EMWNSS1'!D26+'Intra-EMWNSS1'!D36" +"'Intra-EMWNSS2'!D16+'Intra-EMWNSS2'!D26+'Intra-EMWNSS2'!D36" +"'Intra-EMWMEH'!D16+'Intra-EMWMEH'!D26+'Intra-EMWMEH'!D36" +"'TP-EMWNSS'!D16+'TP-EMWNSS'!D26+'TP-EMWNSS'!D36" +"'Intra-EMWNSS1'!D21+'Intra-EMWNSS1'!D31+'Intra-EMWNSS1'!D41" +"'Intra-EMWNSS2'!D21+'Intra-EMWNSS2'!D31+'Intra-EMWNSS2'!D41" +"'Intra-EMWMEH'!D21+'Intra-EMWMEH'!D31+'Intra-EMWMEH'!D41" +"'TP-EMWNSS'!D21+'TP-EMWNSS'!D31+'TP-EMWNSS'!D41" +"Physical!D35" +"Physical!K35" +"Physical!D69" +"Physical!K69" +"SUM(E17:E23)" +"SUM(E27:E28)" +"Physical!D21" +"Physical!K21" +"Physical!D55" +"Physical!K55" +"Physical!D11" +"Physical!K11" +"Physical!D45" +"Physical!K45" +"Physical!D15" +"Physical!K15" +"Physical!D49" +"Physical!K49" +"Physical!D10" +"Physical!K10" +"Physical!D44" +"Physical!K44" +"Physical!D14" +"Physical!K14" +"Physical!D48" +"Physical!K48" +"Other!E30" +"Other!E31" +"Other!E32" +"Other!E33" +"Other!E35" +"Other!E36" +"Other!E37" +"Other!E38" +"E14+E24+E29+E39+E49+E56" +"E10-'Prior P&L'!E10" +"SUM(E67,E77,E82,E92,E102,E109,)" +"E59" +"E114+16180+40697+4975" +"G114" +"I114+581864+30000+98186+9647+184062+300000-5292+46206" +"K114+243+35696+262" +"+E116+I116+K116" +"E63+E80" +"'P&L Without Sharing'!E121" +"SUM(E121:L121)" +"-E32-E33-E42-E43" +"E120-E121-E122-E123-E124" +"SUM(E127:E130)" +"'Top Pages'!I2" +"'Top Pages'!I17" +"'Top Pages'!I32" +"'Top Pages'!I47" +"'Top Pages'!I7" +"'Top Pages'!I22" +"'Top Pages'!I37" +"'Top Pages'!I52" +"'Top Pages'!I12" +"'Top Pages'!I27" +"'Top Pages'!I42" +"'Top Pages'!I57" +"B2-E2" +"A4" +"Physical!S4+Physical!S16+Physical!S28+Physical!S40" +"+Physical!U4+Physical!U16+Physical!U28+Physical!U40" +"-E69" +"-E38" +"Physical!S6+Physical!S18+Physical!S30+Physical!S42" +"SUM(E9:E12)" +"Physical!S5+Physical!S17+Physical!S29+Physical!S41" +"Physical!S7+Physical!S19+Physical!S31+Physical!S43" +"(+E13-E19)" +"-G13+G19" +"+G23*Physical!F17" +"+G21" +"+E25-J25" +"+E21+E23" +"Physical!D31+Physical!K31+Physical!D65+Physical!K65" +"Physical!D26+Physical!K26+Physical!D60+Physical!K60-'ENRON MIDWEST P&L'!E48-'ENRON MIDWEST P&L'!E49" +"Physical!D21+Physical!K21+Physical!D55+Physical!K55" +"Physical!D11+Physical!K11+Physical!D45+Physical!K45" +"Physical!D15+Physical!K15+Physical!D49+Physical!K49" +"SUM(E38:E42)" +"Physical!D10+Physical!K10+Physical!D44+Physical!K44" +"Physical!D14+Physical!K14+Physical!D48+Physical!K48" +"SUM(E60:E61)" +"+E45+E55+E62" +"-E76" +"SUM(E68:E70)" +"+E71+E77" +"Physical!D33+Physical!K33+Physical!D67+Physical!K67" +"'Total Financial'!D15+'Total Financial'!D19+'Total Financial'!D25+'Total Financial'!D29+'Total Financial'!D35+'Total Financial'!D39" +"'Total Financial'!D16+'Total Financial'!D20+'Total Financial'!D26+'Total Financial'!D30+'Total Financial'!D36+'Total Financial'!D40" +"'Total Financial'!D17+'Total Financial'!D27+'Total Financial'!D37" +"'Total Financial'!D18+'Total Financial'!D28+'Total Financial'!D38" +"SUM(E86:E96)" +"SUM(E101:E102)" +"Other!E30+Other!E31+Other!E32+Other!E33" +"Other!E35+Other!E36+Other!E37+Other!E38" +"+Other!E21" +"+Other!E28" +"+C25+C33+C64+C79+C81+C82+C98+C104+C110" +"+D12-K12" +"+L2*M29" +"D5/E5" +"#REF!/D13" +"+B18" +"SUM(K9:K24)" +"SUM(D9:D25)" +"+K25+K5" +"+D26+D5" +"K5" +"+L5" +"+D12-K12" +"+L2*M29" +"D5/E5" +"#REF!/D13" +"+B18" +"SUM(K9:K24)" +"SUM(D9:D25)" +"+K25+K5" +"+D26+D5" +"K5" +"+L5" +"+D12-K12" +"+L2*M29" +"D5/E5" +"#REF!/D13" +"+B18" +"SUM(K9:K24)" +"SUM(D9:D25)" +"+K25+K5" +"+D26+D5" +"K5" +"L5+1" +"MEH!E5+'NSS1'!E5+'NSS2'!E5" +"MEH!D5+'NSS1'!D5+'NSS2'!D5" +"MEH!E10+MEH!E11+MEH!E12+MEH!E19+MEH!E23+MEH!E16+'NSS1'!E10+'NSS1'!E11+'NSS1'!E12+'NSS1'!E16+'NSS1'!E19+'NSS1'!E23+'NSS2'!E10+'NSS2'!E11+'NSS2'!E12+'NSS2'!E16+'NSS2'!E19+'NSS2'!E23" +"MEH!D9+MEH!D10+MEH!D11+MEH!D12+MEH!D19+MEH!D23+MEH!D16+'NSS1'!D10+'NSS1'!D11+'NSS1'!D12+'NSS1'!D16+'NSS1'!D19+'NSS1'!D23+'NSS2'!D10+'NSS2'!D11+'NSS2'!D12+'NSS2'!D16+'NSS2'!D19+'NSS2'!D23+'NSS1'!D9+'NSS2'!D9" +"SUMIF(MEH!$A$1:$F$68,'[1]OA Flash '!$A14,MEH!$E$1:$E$68)+SUMIF(MEH!$H$1:$M$67,'[1]OA Flash '!$A14,MEH!$L$1:$L$67)+SUMIF(Other!$A$1:$E$21,'[1]OA Flash '!$A14,Other!$D$1:$D$21)+SUMIF('Total Financial'!$A$1:$D$73,'[1]OA Flash '!$A14,'Total Financial'!$C$1:$C$73)+SUMIF('NSS1'!$A$1:$F$68,'[1]OA Flash '!$A14,'NSS1'!$E$1:$E$68)+SUMIF('NSS1'!$H$1:$M$67,'[1]OA Flash '!$A14,'NSS1'!$L$1:$L$67)+SUMIF('NSS1'!$A$1:$F$68,'[1]OA Flash '!$A14,'NSS2'!$E$1:$E$68)+SUMIF('NSS2'!$H$1:$M$67,'[1]OA Flash '!$A14,'NSS2'!$L$1:$L$67)" +"SUMIF(MEH!$A$1:$F$68,'[1]OA Flash '!$A14,MEH!$D$1:$D$68)+SUMIF(MEH!$H$1:$M$67,'[1]OA Flash '!$A14,MEH!$K$1:$K$67)+SUMIF(Other!$A$1:$E$21,'[1]OA Flash '!$A14,Other!$E$1:$E$21)+SUMIF('Total Financial'!$A$1:$D$73,'[1]OA Flash '!$A14,'Total Financial'!$D$1:$D$73)+SUMIF('NSS1'!$A$1:$F$68,'[1]OA Flash '!$A14,'NSS1'!$D$1:$D$68)+SUMIF('NSS1'!$H$1:$M$67,'[1]OA Flash '!$A14,'NSS1'!$K$1:$K$67)+SUMIF('NSS2'!$A$1:$F$68,'[1]OA Flash '!$A14,'NSS2'!$D$1:$D$68)+SUMIF('NSS2'!$H$1:$M$67,'[1]OA Flash '!$A14,'NSS2'!$K$1:$K$67)" +"SUMIF(MEH!$A$1:$F$68,'[1]OA Flash '!$A15,MEH!$E$1:$E$68)+SUMIF(MEH!$H$1:$M$67,'[1]OA Flash '!$A15,MEH!$L$1:$L$67)+SUMIF(Other!$A$1:$E$21,'[1]OA Flash '!$A15,Other!$D$1:$D$21)+SUMIF('Total Financial'!$A$1:$D$73,'[1]OA Flash '!$A15,'Total Financial'!$C$1:$C$73)+SUMIF('NSS1'!$A$1:$F$68,'[1]OA Flash '!$A15,'NSS1'!$E$1:$E$68)+SUMIF('NSS1'!$H$1:$M$67,'[1]OA Flash '!$A15,'NSS1'!$L$1:$L$67)+SUMIF('NSS2'!$A$1:$F$68,'[1]OA Flash '!$A15,'NSS2'!$E$1:$E$68)+SUMIF('NSS2'!$H$1:$M$67,'[1]OA Flash '!$A15,'NSS2'!$L$1:$L$67)" +"SUM(D11:D15)" +"-MEH!L22-MEH!L5+-'NSS1'!L22-'NSS1'!L5+-'NSS2'!L22-'NSS2'!L5" +"-MEH!K22-MEH!K5+-'NSS1'!K22-'NSS1'!K5+-'NSS2'!K22-'NSS2'!K5" +"-MEH!L9-MEH!L10-MEH!L11-MEH!L12-MEH!L15-MEH!L18+-'NSS1'!L9-'NSS1'!L10-'NSS1'!L11-'NSS1'!L12-'NSS1'!L15-'NSS1'!L18+-'NSS2'!L9-'NSS2'!L10-'NSS2'!L11-'NSS2'!L12-'NSS2'!L15-'NSS2'!L18" +"-MEH!K9-MEH!K10-MEH!K11-MEH!K12-MEH!K15-MEH!K18+-'NSS1'!K9-'NSS1'!K10-'NSS1'!K11-'NSS1'!K12-'NSS1'!K15-'NSS1'!K18+-'NSS2'!K9-'NSS2'!K10-'NSS2'!K11-'NSS2'!K12-'NSS2'!K15-'NSS2'!K18" +"MEH!E21+'NSS1'!E21+'NSS2'!E21" +"MEH!D21+'NSS1'!D21+'NSS2'!D21" +"SUM(D27:D28)" +"+MEH!E22-MEH!L21+'NSS1'!E22-'NSS1'!L21+'NSS2'!E22-'NSS2'!L21" +"+MEH!D22-MEH!K21+'NSS1'!D22-'NSS1'!K21+'NSS2'!D22-'NSS2'!K21" +"(SUMIF(MEH!$A$1:$F$68,'[1]OA Flash '!$A33,MEH!$E$1:$E$68))+(SUMIF('NSS1'!$A$1:$F$68,'[1]OA Flash '!$A33,'NSS1'!$E$1:$E$68))+(SUMIF('NSS2'!$A$1:$F$68,'[1]OA Flash '!$A33,'NSS2'!$E$1:$E$68))" +"(SUMIF(MEH!$A$1:$F$68,'[1]OA Flash '!$A33,MEH!$D$1:$D$68))+(SUMIF('NSS1'!$A$1:$F$68,'[1]OA Flash '!$A33,'NSS1'!$D$1:$D$68))+(SUMIF('NSS2'!$A$1:$F$68,'[1]OA Flash '!$A33,'NSS2'!$D$1:$D$68))" +"SUMIF(MEH!$H$1:$M$67,'[1]OA Flash '!$A34,MEH!$L$1:$L$67)+SUMIF('NSS1'!$H$1:$M$67,'[1]OA Flash '!$A34,'NSS1'!$L$1:$L$67)+SUMIF('NSS2'!$H$1:$M$67,'[1]OA Flash '!$A34,'NSS2'!$L$1:$L$67)" +"SUMIF(MEH!$H$1:$M$67,'[1]OA Flash '!$A34,MEH!$K$1:$K$67)+SUMIF('NSS1'!$H$1:$M$67,'[1]OA Flash '!$A34,'NSS1'!$K$1:$K$67)+SUMIF('NSS2'!$H$1:$M$67,'[1]OA Flash '!$A34,'NSS2'!$K$1:$K$67)" +"(SUMIF(MEH!$A$1:$F$68,'[1]OA Flash '!$A35,MEH!$E$1:$E$68)+(SUMIF(MEH!$H$1:$M$67,'[1]OA Flash '!$A35,MEH!$L$1:$L$67)*-1))+(SUMIF('NSS1'!$A$1:$F$68,'[1]OA Flash '!$A35,'NSS1'!$E$1:$E$68)+(SUMIF('NSS1'!$H$1:$M$67,'[1]OA Flash '!$A35,'NSS1'!$L$1:$L$67)*-1))+(SUMIF('NSS2'!$A$1:$F$68,'[1]OA Flash '!$A35,'NSS2'!$E$1:$E$68)+(SUMIF('NSS2'!$H$1:$M$67,'[1]OA Flash '!$A35,'NSS2'!$L$1:$L$67)*-1))" +"(SUMIF(MEH!$A$1:$F$68,'[1]OA Flash '!$A35,MEH!$D$1:$D$68)+(SUMIF(MEH!$H$1:$M$67,'[1]OA Flash '!$A35,MEH!$K$1:$K$67)*-1))+(SUMIF('NSS1'!$A$1:$F$68,'[1]OA Flash '!$A35,'NSS1'!$D$1:$D$68)+(SUMIF('NSS1'!$H$1:$M$67,'[1]OA Flash '!$A35,'NSS1'!$K$1:$K$67)*-1))+(SUMIF('NSS2'!$A$1:$F$68,'[1]OA Flash '!$A35,'NSS2'!$D$1:$D$68)+(SUMIF('NSS2'!$H$1:$M$67,'[1]OA Flash '!$A35,'NSS2'!$K$1:$K$67)*-1))" +"SUM(D32:D35)" +"(SUMIF(MEH!$A$1:$F$68,'[1]OA Flash '!$A40,MEH!$E$1:$E$68)+SUMIF(MEH!$H$1:$M$67,'[1]OA Flash '!$A40,MEH!$L$1:$L$67)+SUMIF(Other!$A$1:$E$21,'[1]OA Flash '!$A40,Other!$E$1:$E$21)+SUMIF('Total Financial'!$A$1:$D$73,'[1]OA Flash '!$A40,'Total Financial'!$D$1:$D$73)+SUMIF('NSS1'!$A$1:$F$68,'[1]OA Flash '!$A40,'NSS1'!$E$1:$E$68)+SUMIF('NSS1'!$H$1:$M$67,'[1]OA Flash '!$A40,'NSS1'!$L$1:$L$67)+SUMIF('NSS2'!$A$1:$F$68,'[1]OA Flash '!$A40,'NSS2'!$E$1:$E$68)+SUMIF('NSS2'!$H$1:$M$67,'[1]OA Flash '!$A40,'NSS2'!$L$1:$L$67))*-1" +"(SUMIF(MEH!$A$1:$F$68,'[1]OA Flash '!$A40,MEH!$D$1:$D$68)+SUMIF(MEH!$H$1:$M$67,'[1]OA Flash '!$A40,MEH!$K$1:$K$67)+SUMIF(Other!$A$1:$E$21,'[1]OA Flash '!$A40,Other!$E$1:$E$21)+SUMIF('Total Financial'!$A$1:$D$73,'[1]OA Flash '!$A40,'Total Financial'!$D$1:$D$73)+SUMIF('NSS1'!$A$1:$F$68,'[1]OA Flash '!$A40,'NSS1'!$D$1:$D$68)+SUMIF('NSS1'!$H$1:$M$67,'[1]OA Flash '!$A40,'NSS1'!$K$1:$K$67)+SUMIF('NSS2'!$A$1:$F$68,'[1]OA Flash '!$A40,'NSS2'!$D$1:$D$68)+SUMIF('NSS2'!$H$1:$M$67,'[1]OA Flash '!$A40,'NSS2'!$K$1:$K$67))*-1" +"D42+D39" +"+'ENRON MIDWEST P&L'!G23" +"+'ENRON MIDWEST P&L'!E23" +"-D23" +"+Other!E5+Other!E6+Other!E7-E51" +"SUMIF(MEH!$A$1:$F$68,'[1]OA Flash '!$A60,MEH!$E$1:$E$68)+SUMIF(MEH!$H$1:$M$67,'[1]OA Flash '!$A60,MEH!$L$1:$L$67)+SUMIF(Other!$A$1:$E$21,'[1]OA Flash '!$A60,Other!$D$1:$D$21)+SUMIF('Total Financial'!$A$1:$D$73,'[1]OA Flash '!$A60,'Total Financial'!$C$1:$C$73)+SUMIF('NSS1'!$A$1:$F$68,'[1]OA Flash '!$A60,'NSS1'!$E$1:$E$68)+SUMIF('NSS1'!$H$1:$M$67,'[1]OA Flash '!$A60,'NSS2'!$L$1:$L$67)+SUMIF('NSS2'!$A$1:$F$68,'[1]OA Flash '!$A60,'NSS2'!$E$1:$E$68)+SUMIF('NSS1'!$H$1:$M$67,'[1]OA Flash '!$A60,'NSS2'!$L$1:$L$67)" +"+'Total Financial'!D42+MEH!D30+'NSS1'!D30+'NSS2'!D30" +"+'Total Financial'!D22+MEH!D31+'NSS1'!D31+'NSS2'!D31" +"+'Total Financial'!D32" +"+Other!G18" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'ENRON MIDWEST P&L'!E114" +"E82-E84" +"IF(C8=""B"",F8*30,(F8*30*-1))" +"IF(G8>0,((G8*H8)*-1),((G8*H8)*-1))" +"SUBTOTAL(9,G8:G14)" +"IF(C24=""B"",F24*30,(F24*30*-1))+(-10)" +"SUBTOTAL(9,G16:G24)" +"SUBTOTAL(9,G7:G24)" +"IF(C31=""B"",F31*30,(F31*30*-1))+10" +"SUM(G30:G31)" +"IF(G8>0,((G8*H8)*-1),((G8*H8)*-1))" +"4271*3" +"5594*31" +"IF(C11=""B"",F11*31,(F11*31*-1))" +"385*3" +"15074*31" +"26193*31" +"SUBTOTAL(9,G8:G19)" +"-13000*3" +"-7705*3" +"SUBTOTAL(9,G21:G52)" +"7705*3" +"13000*3" +"-5594*31" +"-2540*31" +"-4168*31" +"-385*3" +"-15074*31" +"-26193*31" +"SUBTOTAL(9,G8:G98)" +"27*1193" +"-27*1193" +"+I106+I105" +"IF(D8=""B"",F8*30,(F8*30*-1))" +"IF(G8>0,((G8*H8)*-1),((G8*H8)*-1))" +"SUBTOTAL(9,G55:G63)" +"+G65*H65*-1" +"SUBTOTAL(9,G65:G97)" +"SUBTOTAL(9,G55:G97)" +"+E8*31" +"IF(F8>0,((F8*G8)*-1),((F8*G8)*-1))" +"+E16*5" +"+E100*3" +"SUBTOTAL(9,F8:F102)" +"SUBTOTAL(9,F104:F107)" +"SUBTOTAL(9,F109:F154)" +"SUBTOTAL(9,F8:F312)" +"IF(F8>0,((F8*G8)*-1),((F8*G8)*-1))" +"SUBTOTAL(9,H8:H16)" +"SUBTOTAL(9,F8:F21)" +"SUBTOTAL(9,H18:H21)" +"SUBTOTAL(9,F23:F55)" +"SUBTOTAL(9,F8:F55)" +"4921*31" +"IF(F8>0,((F8*G8)*-1),((F8*G8)*-1))" +"7620*31" +"49347*31" +"10000*3" +"SUBTOTAL(9,F8:F33)" +"-4077*31" +"-4839*31" +"+-10000*3" +"SUBTOTAL(9,F35:F63)" +"10170*31" +"4122*31" +"2540*31" +"32*31" +"5000*3" +"SUBTOTAL(9,F65:F97)" +"-682*31" +"-521*31" +"-12710*31" +"-3411*31" +"-440*31" +"-2047*31" +"-323*31" +"-1563*31" +"3.835-0.175" +"+-5000*7" +"-2394*3" +"SUBTOTAL(9,F126:F126)" +"SUBTOTAL(9,F130:F137)" +"SUBTOTAL(9,F139:F141)" +"SUBTOTAL(9,F143:F170)" +"SUBTOTAL(9,F172:F198)" +"SUBTOTAL(9,F200:F222)" +"SUBTOTAL(9,F224:F259)" +"SUBTOTAL(9,F8:F278)" +"IF(D8=""B"",G8*30,(G8*30*-1))" +"IF(H8>0,((H8*I8)*-1),((H8*I8)*-1))" +"IF(D23=""B"",G23*30,(G23*30*-1))+(-10)" +"IF(D25=""B"",G25*30,(G25*30*-1))+10" +"4271*3" +"5594*31" +"IF(D29=""B"",G29*31,(G29*31*-1))" +"385*3" +"15074*31" +"26193*31" +"-13000*3" +"-7705*3" +"7705*3" +"13000*3" +"-5594*31" +"-2540*31" +"-4168*31" +"-385*3" +"-15074*31" +"-26193*31" +"+G156*31" +"+G164*5" +"+G248*3" +"4921*31" +"7620*31" +"49347*31" +"10000*3" +"-4077*31" +"-4839*31" +"+-10000*3" +"10170*31" +"4122*31" +"2540*31" +"32*31" +"5000*3" +"-682*31" +"-521*31" +"-12710*31" +"-3411*31" +"-440*31" +"-2047*31" +"-323*31" +"-1563*31" +"3.835-0.175" +"+-5000*7" +"-2394*3" +"+price_post_id+1" +"+basis_post_id+1" +"+G2/F2" +"SUBTOTAL(9,F2:F11)" +"SUBTOTAL(9,F13:F25)" +"SUBTOTAL(9,F27:F27)" +"SUBTOTAL(9,F29:F30)" +"SUBTOTAL(9,F32:F43)" +"SUBTOTAL(9,F45:F50)" +"SUBTOTAL(9,F65:F83)" +"SUBTOTAL(9,F85:F98)" +"SUBTOTAL(9,F106:F135)" +"SUBTOTAL(9,F137:F157)" +"SUBTOTAL(9,F163:F165)" +"SUBTOTAL(9,F167:F173)" +"SUBTOTAL(9,F195:F198)" +"SUBTOTAL(9,F272:F276)" +"SUBTOTAL(9,F2:F319)" +"+price_post_id+1" +"+basis_post_id+1" +"+E3-C3" +"347776+115925" +"NOW()" +"NOW()" +"NOW()" +"(C8)" +"(D10 & E10 & F10 & G10 & I10)" +"+#REF!" +"SUM(F7:F28)" +"SUM(F7:F28)" +"SUM(F7:F28)" +"IF(ISBLANK(G3),""-"",CONCATENATE(E3,G3))" +"INDEX('PRD Location_Def'!$A$3:$B$5000,MATCH('Desk Mapping'!A3,'PRD Location_Def'!$B$3:$B$5000,0),1)" +"INDEX('PRD Location_Def'!$C$3:$D$5000,MATCH('Desk Mapping'!D3,'PRD Location_Def'!$C$3:$C$5000,0),2)" +"INDEX('PRD Location_Def'!$E$3:$F$5000,MATCH('Desk Mapping'!E3,'PRD Location_Def'!$E$3:$E$5000,0),2)" +"IF(ISBLANK(G3),"" "",IF(ISNA(INDEX('PRD Location_Def'!$N$3:$O$5000,MATCH('Desk Mapping'!M3,'PRD Location_Def'!$N$3:$N$5000,0),2)),CONCATENATE(""Facility # "",G3),(INDEX('PRD Location_Def'!$N$3:$O$5000,MATCH('Desk Mapping'!M3,'PRD Location_Def'!$N$3:$N$5000,0),2))))" +"INDEX('CPR Pub Codes'!$A$2:$E$999,MATCH('Desk Mapping'!$H3,'CPR Pub Codes'!$C$2:$C$999,0),4)" +"INDEX('CPR Pub Codes'!$A$2:$E$999,MATCH('Desk Mapping'!$H3,'CPR Pub Codes'!$C$2:$C$999,0),1)" +"INDEX('CPR Pub Codes'!$A$2:$E$999,MATCH('Desk Mapping'!$J3,'CPR Pub Codes'!$C$2:$C$999,0),4)" +"INDEX('CPR Pub Codes'!$A$2:$E$999,MATCH('Desk Mapping'!$J3,'CPR Pub Codes'!$C$2:$C$999,0),1)" +"INDEX('CPR Pub Codes'!$A$2:$E$999,MATCH('Desk Mapping'!$K3,'CPR Pub Codes'!$C$2:$C$999,0),4)" +"INDEX('CPR Pub Codes'!$A$2:$E$999,MATCH('Desk Mapping'!$K3,'CPR Pub Codes'!$C$2:$C$999,0),1)" +"CONCATENATE(E3,L3)" +"CONCATENATE(K3,"" / "",H3)" +"B3" +"H3" +"K3" +"VLOOKUP(B2,'[1]RS Download'!$A$2:$B$10000,2,FALSE)" +"SUM($G$2:$G$9)" +"SUM($G$11:$G$11)" +"SUM($G$13:$G$15)" +"SUM(G17:G18)" +"SUM($G$20:$G$22)" +"SUM($G$24:$G$26)" +"SUM($G$28:$G$29)" +"SUM($G$31:$G$32)" +"SUM($G$34:$G$35)" +"SUM($G$37:$G$41)" +"SUM($G$43:$G$47)" +"SUM($G$49:$G$55)" +"SUM($G$57:$G$58)" +"SUM($G$60:$G$60)" +"SUM($G$62:$G$62)" +"SUM($G$64:$G$67)" +"GetCorrelName1($E22)" +"GetCorrelName2($E22)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"NOW()" +"NOW()" +"NOW()" +"SUM(F7:F28)" +"SUM(F7:F28)" +"A2" +"INDEX('Books-Comm'!$A$3:$B$3019,MATCH(E2,'Books-Comm'!$A$3:$A$3019,0),2)" +"IF(B2=B1,""N"",""Y"")" +"COUNTA(B7:IV7)" +"EOMONTH(B4,0)+1" +"B5" +"COUNTA(B9:IV9)" +"EOMONTH(B9,0)+1" +"B9+1+IF(WEEKDAY(B9)>5,8-WEEKDAY(B9),0)" +"B4" +"EOMONTH(A11,0)+1" +"SUM(M5:M65536)" +"((C10/5.8)*0.55)-(E10-D10)" +"((C10/5.826)*0.545)-(E10-D10)" +"((C10/5.8)*0.6)-0.1" +"((C10/5.826)*0.535)-(E10-F10)" +"((C10/5.826)*0.57)-(E10-G10)" +"NOW()" +"((C10/5.8)*0.55)-(E10-D10)" +"((C10/5.826)*0.545)-(E10-D10)" +"((C10/5.8)*0.6)-0.1" +"((C10/5.826)*0.535)-(E10-F10)" +"((C10/5.826)*0.57)-(E10-G10)" +"NOW()" +"((C10/5.8)*0.55)-(E10-D10)" +"((C10/5.826)*0.545)-(E10-D10)" +"((C10/5.8)*0.6)-0.1" +"((C10/5.826)*0.535)-(E10-F10)" +"((C10/5.826)*0.57)-(E10-G10)" +"NOW()" +"((C10/5.8)*0.55)-(E10-D10)" +"((C10/5.826)*0.545)-(E10-D10)" +"((C10/5.8)*0.6)-0.1" +"((C10/5.826)*0.535)-(E10-F10)" +"((C10/5.826)*0.57)-(E10-G10)" +"NOW()" +"((C10/5.8)*0.55)-(E10-D10)" +"((C10/5.826)*0.545)-(E10-D10)" +"((C10/5.8)*0.6)-0.1" +"((C10/5.826)*0.535)-(E10-F10)" +"((C10/5.826)*0.57)-(E10-G10)" +"NOW()" +"((C10/5.8)*0.55)-(E10-D10)" +"((C10/5.826)*0.545)-(E10-D10)" +"((C10/5.8)*0.6)-0.1" +"((C10/5.826)*0.535)-(E10-F10)" +"((C10/5.826)*0.57)-(E10-G10)" +"NOW()" +"((C10/5.8)*0.55)-(E10-D10)" +"((C10/5.826)*0.545)-(E10-D10)" +"((C10/5.8)*0.6)-0.1" +"((C10/5.826)*0.535)-(E10-F10)" +"((C10/5.826)*0.57)-(E10-G10)" +"NOW()" +"((C10/5.8)*0.55)-(E10-D10)" +"((C10/5.826)*0.545)-(E10-D10)" +"((C10/5.8)*0.6)-0.1" +"((C10/5.826)*0.535)-(E10-F10)" +"((C10/5.826)*0.57)-(E10-G10)" +"NOW()" +"((C10/5.8)*0.55)-(E10-D10)" +"((C10/5.826)*0.545)-(E10-D10)" +"((C10/5.8)*0.6)-0.1" +"((C10/5.826)*0.535)-(E10-F10)" +"((C10/5.826)*0.57)-(E10-G10)" +"NOW()" +"((C10/5.8)*0.55)-(E10-D10)" +"((C10/5.826)*0.545)-(E10-D10)" +"((C10/5.8)*0.6)-0.1" +"((C10/5.826)*0.535)-(E10-F10)" +"((C10/5.826)*0.57)-(E10-G10)" +"NOW()" +"((C10/5.8)*0.55)-(E10-D10)" +"((C10/5.826)*0.545)-(E10-D10)" +"((C10/5.8)*0.6)-0.1" +"((C10/5.826)*0.535)-(E10-F10)" +"((C10/5.826)*0.57)-(E10-G10)" +"NOW()" +"((C10/5.8)*0.55)-(E10-D10)" +"((C10/5.826)*0.545)-(E10-D10)" +"((C10/5.8)*0.6)-0.1" +"((C10/5.826)*0.535)-(E10-F10)" +"((C10/5.826)*0.57)-(E10-G10)" +"NOW()" +"COUNTA(B7:IV7)" +"EOMONTH(B4,0)+1" +"B5" +"COUNTA(B9:IV9)" +"EOMONTH(B9,0)+1" +"B9+1+IF(WEEKDAY(B9)>5,8-WEEKDAY(B9),0)" +"B4" +"EOMONTH(A11,0)+1" +"SUM(H7:H9)" +"SUM(D7:D11)" +"+D12-H10" +"SUM(C4:C24)" +"+H10*$H$34" +"+M10*$M$34" +"+Q10*$Q$34" +"+S10+O10+K10" +"+U10" +"+W10+U11" +"SUM(H10:H32)" +"+H69*$K$33" +"+M69*$O$33" +"+Q69*$S$33" +"+K69+O69+S69" +"SUM(B3:B13)" +"+H10*$H$32" +"+L10*$L$32" +"+P10*$P$32" +"+R10+N10+J10" +"+T10" +"+V10+T11" +"SUM(H10:H29)" +"SUM(H32:P32)" +"SUM(T10:T31)" +"+H64*$H$85" +"+L64*$L$85" +"+P64*$P$85" +"ROUND(+E11*$D$35,2)" +"SUM(E9:E33)" +"SUM(D9:D33)" +"+EEIM!R10" +"+EEIM!T9" +"+I9" +"+EEIM!N3" +"+EEIM!N168" +"+EEIM!R168" +"+EEIM!BC168" +"+K11+I11" +"+E11-M11" +"+I11/M11" +"SUM(C11:C12)" +"SUM(O10:O12)" +"E14/C14" +"G14/C14" +"Assum!$F$19&"" ""&FIXED(Assum!$F$31,2,TRUE)&"" MW Project""" +"G1+1" +"Assum!H25" +"CELL(""FILENAME"")" +"NOW()" +"SUM(F18:H18)" +"SUMPRODUCT(F17:H17,F18:H18)/1000" +"764.255+5+3.25" +"SUM(F19:F20)" +"SUMPRODUCT(F18:H18,F21:H21,F22:H22)" +"Internal!G41-SUMPRODUCT(Internal!F18:H18,Internal!F21:H21)" +"SUMPRODUCT(F18:H18,F31:H31,F32:H32)" +"Internal!G42-SUMPRODUCT(Internal!F18:H18,Internal!F31:H31)" +"G41/Assum!$F$30" +"Internal!F24" +"Internal!F34" +"4.1+0.58+2" +"F43*Assum!$F$30" +"F46*Assum!F30" +"E47*SUM(G41:G42)" +"SUM(F41:F46)" +"SUM(G41:G47)" +"+G51/Assum!$F$30" +"3495.324-1200" +"SUM(G60:G62)" +"G63+G58" +"SUM(G66:G70)" +"G58+G63+G71" +"$G$73*C75" +"SUM(G73:G76)" +"EWCSum!L25" +"G88+G81+G76+F36+F26" +"Srcs_Uses!E10-SUM(F93:F111)-SUM(Srcs_Uses!E16:E32)" +"IF(G86=1,G84,G83)" +"Internal!B41" +"Srcs_Uses!$E$3*(Internal!G41)" +"F93/Srcs_Uses!E$33" +"F93/Assum!$F$31" +"F93/$D$18" +"B93" +"Srcs_Uses!$E$3*(Internal!G44+Internal!G43)" +"Internal!B42" +"Srcs_Uses!$E$3*Internal!G42" +"Internal!B45" +"Srcs_Uses!$E$3*Internal!G45" +"Internal!B51" +"Srcs_Uses!$E$3*Internal!G51" +"Srcs_Uses!$E$3*Internal!G63" +"Srcs_Uses!$E$3*Internal!G71" +"B74" +"G74" +"IF(G86=1,Internal!G81,Srcs_Uses!$E$3*Internal!G81)" +"(IF(G86=1,Internal!G88,Srcs_Uses!$E$3*Internal!G88))" +"SUM(F93:F112)" +"Internal!F16" +"Internal!G16" +"Internal!H16" +"Internal!F17" +"Internal!G17" +"Internal!H17" +"Internal!F18" +"Internal!G18" +"Internal!H18" +"Internal!F113" +"-Internal!F97" +"Internal!B97" +"-Internal!F104" +"Internal!B104" +"E1+1" +"$H$25" +"CELL(""FILENAME"")" +"NOW()" +"YEARFRAC(F24,F25)" +"IF(H23<=1,IF(H23>0.75,1,IF(H23>0.5,0.75,IF(H23>0.25,0.5,0.25))),1)" +"YEAR(F24)" +"Internal!F16" +"SUM(H30:J30)" +"SUMPRODUCT(H29:J29,H30:J30)/1000" +"F36/F30" +"Internal!F113" +"H25" +"F39-1" +"H39-1" +"SUM(H40:K40)" +"IF(4*$F$31>340,340,4*$F$31)" +"IF(3*$F$31>375,375,3*$F$31)" +"IF(4*$F$31>520,520,4*$F$31)" +"IF(1*$F$31>127,127,1*$F$31)" +"IF(200+IF($F$31>50,2*($F$31-50),0)>360,360,200+IF($F$31>50,2*($F$31-50),0))" +"IF(60+IF($F$31>15,2*($F$31-15),0)>225,225,60+IF($F$31>15,2*($F$31-15),0))" +"50+IF($F$31>50,1*($F$31-50),0)" +"250+IF($F$31>50,5*($F$31-50),0)" +"F55/$F$30" +"SUM(F40:F54)" +"E159" +"TABLE_2" +"$E$159*I59/100" +"H64*H66*0+95.391" +"$E$160*I60/100" +"P58+P59" +"SUM(Srcs_Uses!E15:E17)*P61*(P60/12)*P57+P62" +"I61*F21" +"5000/1000" +"E174*(1-D175)" +"I62*F30*F21" +"70/1000" +"F63/F30" +"SUM(F60:F62)" +"(+$E$159+E160)*I63/100" +"SUM(H57:H63)" +"P57/12" +"IF(100+IF($F$31>15,5*($F$31-15),0)>665,665,100+IF($F$31>15,5*($F$31-15),0))" +"C75*D75" +"IF(5*$F$31>640,640,5*$F$31)" +"Assum!E230" +"D78*C78" +"C274" +"SUM(F67:F79)" +"zcell10+F55+F63+F80" +"Srcs_Uses!E33" +"6061.1*F30" +"$F$31*8760" +"E87/E88" +"Assum!$H$25" +"E89" +"E93" +"E$93*(1+E$94)*(1+E$95)*(1+E$96)*(1+E$97)*(1+E$98)*(1+E$99)*(1+E$100)*(1+E101)" +"(E102*$F$31*8760)*E104" +"EWCSum!L25" +"C110" +"IF(E109<$E$116,E110+E112,E111+E112)" +"1-F119" +"H23" +"PMT(D122,20,-(NPV(D122,CashFlow!E8:X8)))" +"F71" +"F76" +"IF($D$136=1,E132,E130)" +"11*(1+H134)" +"E140*(1+HLOOKUP(F$139,INFL,6))" +"15" +"IF(+E153*(1-$C$153)<$D$153,$D$153,E153*(1-$C$153))" +"E159" +"E158*F31*F21" +"CashFlow!F13+CashFlow!F66" +"(+$E$159+E160)*F163/100" +"E160*F165/100" +"(+$E$159+E160)*F166/100" +"F167*F30*F21" +"SUM(E163:E167)*0+101.105" +"E171-($E$171-$N$171)/9" +"IF(H23<1,N171*(1-H23),0)" +"IF(H23<1,N172*(1+HLOOKUP(O$139,INFL,6))*(1-H23),0)" +"E172+E171" +"NPV(D174,E192:AI192)" +"E140*$F$30" +"$E$144/1000*$F$30*E114" +"$E$147*CashFlow!E13" +"F147" +"E183*(1+HLOOKUP(E178,INFL,7))" +"$E$154*$E$155*E153" +"E168" +"E168*(1+HLOOKUP(E178,INFL,6))" +"F185*(1+HLOOKUP(F178,INFL,6))" +"E186*(1+HLOOKUP(E178,INFL,6))" +"IF(F177<=$E$238,E187*(1+HLOOKUP(E178,INFL,6)),0)" +"IF(F$177<=$E$283,E188*(1+HLOOKUP(E$178,INFL,6)),0)" +"IF(F$177<=$E$238,E189*(1+HLOOKUP(E$178,INFL,6)),0)" +"E173*$F$30" +"E193*(1+HLOOKUP(E178,INFL,6))" +"F198+(1-F198)*G198" +"IF(H24=0.25,""MACRS MIDQ"",""MACRS HALFYR"")" +"Income!$E$6*D208" +"ROUNDDOWN(C231,0)" +"F22" +"SUM(D208:D211)" +"H25" +"(1+F135)*(1+G135)*(1+H135)" +"E216*E217*E218" +"E219*(1+HLOOKUP(F202,INFL,7))" +"ROUND(E219*100,1)/100" +"IF(C231>E238,""---- DEBT OVERLOADED ----"","""")" +"SrDebt!C111" +"SrDebt!C117" +"SUM(C230:D230)" +"SrDebt!G21" +"SrDebt!G66" +"HLOOKUP($E$238,SR_COVRATIO,3)" +"HLOOKUP($E$257,SR_COVRATIO_B,3)" +"HLOOKUP($E$238+1,SR_COVRATIO,3)" +"HLOOKUP($E$257+1,SR_COVRATIO_B,3)" +"E244" +"E263" +"Outside!D65" +"EWC!D65" +"EDATE(F24,6)-1" +"EDATE(E241,6)" +"TABLE" +"1-E254" +"E241" +"IF(E274>E283+0.5,""---- DEBT OVERLOADED ----"","""")" +"HLOOKUP($E$283,JR_COVRATIO,3)" +"HLOOKUP($E$283+1,JR_COVRATIO,3)" +"JrDebt!C70" +"JrDebt!G38" +"E290" +"Outside!D65" +"IF(E288=1,""YES"", ""NO"")" +"EWC!D65" +"EDATE($F$24,6)" +"E243" +"$E$292+$E$293+E294" +"E242" +"Outside!F66+EWC!F66" +"1-D331" +"E329*D330" +"Outside!D65" +"EWC!D65" +"E329*D331" +"D331" +"D331" +"D331" +"Assum!$F$19&"" ""&FIXED(Assum!$F$31,2,TRUE)&"" MW Project""" +"Internal!F16" +"Assum!F30" +"Internal!F18" +"Assum!I102" +"Assum!I105" +"Assum!F20" +"Assum!I25" +"Assum!H25" +"Assum!I23" +"Assum!H23" +"Assum!B22" +"Assum!F22" +"Assum!B21" +"Assum!E21" +"Assum!D122" +"Assum!E110*D13" +"CashFlow!E8" +"Srcs_Uses!E5" +"Srcs_Uses!B6" +"C18/Assum!$F$31" +"C18/Assum!$F$30" +"Srcs_Uses!B10" +"Srcs_Uses!E10" +"IF(EWCSum!$O$35=1,Outside!D40,Outside!D70)" +"IF(EWCSum!$O$35=1,Outside!D35,Outside!D65)" +"IF($O$36=1,EWC!D40,+EWC!D70)" +"IF($O$36=1,EWC!D35,+EWC!D65)" +"Internal!B93" +"Internal!F93" +"C28/$C$40" +"$D$13*Internal!F26" +"(C28-G28)/$C$42" +"C29/$C$42" +"Assum!E326" +"Assum!$E$326" +"Assum!E326" +"Assum!E326" +"Internal!F36" +"IF($O$35=1,Outside!E40,Outside!E70)" +"IF($O$35=1,Outside!E40,Outside!E65)" +"IF($O$36=1,EWC!E40,+EWC!E70)" +"IF($O$36=1,EWC!E35,+EWC!E65)" +"SUM(Internal!F99:F110)" +"Internal!G76" +"Internal!B111" +"Internal!F111" +"C35" +"C18" +"K36/$K$38" +"Assum!E198" +"Assum!B39" +"Assum!F55" +"Assum!B63" +"Assum!F63" +"SUM(K36:K37)" +"Assum!B80" +"Assum!F80" +"SUM(C28:C39)" +"SUM(G28:G38)" +"C40-G40" +"G28/(C28-G28)" +"G40/C42" +"ROUNDDOWN(SrDebt!G21,0)" +"Assum!E249" +"SrDebt!C111" +"C42/D8" +"ROUNDDOWN(SrDebt!G66,0)" +"Assum!E268" +"SrDebt!C117" +"ROUNDDOWN(JrDebt!G38,0)" +"Assum!E295" +"Assum!C274" +"(N45/N48)*M45+(N46/N48)*M46+(N47/N48)*M47" +"SUM(N45:N47)" +"G40" +"C19" +"K45" +"K46" +"E50-E51" +"TRANSPOSE(SrDebt!E39:AC39)" +"TRANSPOSE(SrDebt!E12:AC12)" +"TRANSPOSE(SrDebt!E57:AC57)" +"TRANSPOSE(JrDebt!E30:AC30)" +"NPV(D53,EWC!E21:AI21)" +"CashFlow!B74" +"NPV(D56,CashFlow!E75:AI75)" +"SUM(E52:E56)" +"E57/C42" +"D61+1" +"Assum!H25" +"IF(C65>0.5,0,G40)" +"Assum!D331" +"-C65*D63" +"-$D$65/Assum!$F$22" +"Basis!D29" +"SUM(D63:D66)" +"CapAcc!D42" +"-(Income!E84+Income!E85)*Assum!E338" +"SUM(CapAcc!D45:D46)" +"Assum!E199" +"-D72*$C$73" +"-ABS(Income!E88-Income!E50)*Assum!E342*EWCSum!$C$73" +"EWC!E22" +"ExecSum!$E$4" +"Assum!B21" +"Assum!E21" +"(IF(Assum!E327=1,$E$3*Assum!E330,J6*Assum!D330))" +"$E6/$E$12" +"E6/Assum!$F$31" +"E6/Assum!$F$30" +"E33-SUM(E8:E9)" +"(IF(Assum!E327=1,$E$3*Assum!E331,J6*Assum!D331))" +"SrDebt!C123" +"JrDebt!C70" +"SUM(E6:E9)" +"SUM(E10:E11)" +"Assum!B35" +"Assum!F36" +"E15/E$33" +"Assum!B55" +"$E$3*Assum!F55" +"Assum!F60" +"IF(ISERROR(Assum!F61),0,Assum!F61)" +"Assum!B62" +"$E$3*Assum!F62" +"IF(Assum!D175=1,""CASHFLOW FEE"","""")" +"Assum!B67" +"$E$3*Assum!F67" +"Assum!F77" +"SUM(E15:E32)" +"ExecSum!$E$4" +"Assum!$H$25" +"E2+1" +"Assum!$B$21" +"Assum!$E$21" +"Assum!$F$21" +"Assum!H23" +"IF(F2-$E$2YEAR(SrDebt!$E$120),0,IF(SUM(E54:E56)>0,SUM(E54:E56),0))" +"IF(SUM(F54:F56)>0,SUM(F54:F56),0)" +"-E57" +"SUM(E54:E55)+E58" +"IF(E57>1,E57*Assum!E337,0)" +"IF(E57>1,E57*Assum!E338,0)" +"E61+E62" +"Assum!E220" +"E65*CashFlow!E7*$E$4" +"O65*CashFlow!O7*$E$4*(1-Assum!H23)" +"AA65*CashFlow!AA7*Assum!$F$21" +"SUM(E47:E48)-E41" +"SUM(E42:E43)" +"IF(E69=0,""N/A"",E68/E69)" +"E68/E66*Assum!E281" +"E7*$C$74" +"E74*$C$75" +"D1+1" +"Assum!H25" +"CashFlow!B49" +"D11" +"IF(D4<0,-D4,0)" +"D7*$B9" +"IF(AND(D4>0,SUM(D7:D8)>0),MIN(SUM(D7:D9),D4),0)" +"SUM(D7:D9)-D10" +"ExecSum!$E$4" +"SUM(E4:AI4)" +"CashFlow!E30" +"IF(CashFlow!E30<0,0,(CashFlow!E30+(1-Assum!$H$23)*CashFlow!F30))" +"IF(CashFlow!F30<0,0,(CashFlow!F30*Assum!$H$23+(1-Assum!$H$23)*CashFlow!G30))" +"Assum!E254" +"$D$8*E5" +"Assum!E245" +"IF(E46=0,"" "",E8/E46)" +"Assum!E249" +"PV(E14,E$1,0,-1,0)" +"D8/D11" +"IF(D1<=$E$21,D8/D11,0)+IF(AND(D1=$E$21+1,Assum!$H$23<1),(1-Assum!$H$23)*SrDebt!D8/SrDebt!D11,0)" +"IF(E$1<=$E$21,E8/E11,0)" +"IF(F1<=$E$21,F8/F11,0)" +"E18*E15" +"SUM(E19:AI19)+Assum!E239" +"Assum!E238" +"SUM(E40:AJ41)/2" +"Assum!$E$243" +"E17*$C$23" +"1-C23" +"E17*$C$24" +"Assum!F24" +"E39" +"IF(Assum!$E$244=2,E33-E27,0)" +"E20" +"E38" +"E29*E14*E28/Assum!$E$240" +"MAX(0,IF(E23-E300.1,1,0)" +"IF(E35>0.1,1,0)" +"SUM(E35:AI35)/E35" +"SUM(E44:AI44)" +"E30+E36" +"SUM(E44:E45)" +"1-E48" +"IF(E28=0,0,IF(YEAR(E33)=YEAR(E108),1,ROUND(((E108-E27)/E28),2)))" +"IF(Assum!$E$244=1,(1-(ABS(SrDebt!E108-SrDebt!E39)/SrDebt!E34)),IF(YEAR(E39)=YEAR(E108),1,IF(F108-F33<0,0,ROUND(((E108-E33)/E34),2))))" +"Assum!F254" +"IF($D$53=0,0,E5-E18*E11)" +"Assum!E268" +"IF(D$1<=$E$66,D53/D56,0)" +"E60*E63" +"SUM(E64:AI64)+Assum!E258" +"Assum!E257" +"SUM(E85:AI86)/2" +"Assum!$E$262" +"Assum!F24" +"E74*E59*E73/Assum!$E$259" +"Assum!E260" +"E80*E59*E79/Assum!$E$259" +"Assum!E261" +"IF(E73=0,0,IF(YEAR(E78)=YEAR(E114),1,ROUND(((E114-E72)/E73),2)))" +"IF(Assum!$E$244=1,(1-(ABS(SrDebt!E114-SrDebt!E84)/SrDebt!E79)),IF(YEAR(E84)=YEAR(E114),1,IF(F114-F78<0,0,ROUND(((E114-E78)/E79),2))))" +"E29+E74" +"E44+E89" +"SUM(E98:E99)" +"Assum!$F$25" +"D29" +"$E$29" +"E112" +"$D$48*C30+$D$49*C36+$E$48*D30+$E$49*D36" +"$D$48*D$30+$D$49*D$36+$E$48*E$30+$E$49*E$36" +"$D$48*D$31+$D$49*D$37+$E$48*E$31+$E$49*E$37" +"D38" +"E74" +"$D$93*D$75+$D$94*D$81+$E$93*E$75+$E$94*E$81" +"$D$93*D$76+$D$94*D$82+$E$93*E$76+$E$94*E$82" +"F114" +"E109+E115" +"ExecSum!$E$4" +"Assum!$H$25" +"E2+1" +"IF(CashFlow!E66<0,0,CashFlow!E66+CashFlow!F66*(1-Assum!$H$23))" +"IF(CashFlow!F66<0,0,CashFlow!F66*Assum!$H$23+CashFlow!G66*(1-Assum!$H$23))" +"IF(CashFlow!N66<0,0,CashFlow!N66*Assum!$H$23+CashFlow!O66)" +"Assum!B297" +"E6*E7" +"Assum!E302" +"IF(Assum!$E$303>=E1,-Assum!$E$302*E8,0)" +"Assum!E304" +"IF(Assum!$E$303>=E1,0,-Assum!$E$304*JrDebt!E8)" +"E6+SUM(E9:E10)" +"Assum!E341" +"E11*Assum!E341" +"E11*Assum!E342" +"Assum!E305*Assum!$E$281" +"E12*$C$14" +"E13*$C$15" +"SUM(E14:E15)" +"Assum!B298" +"E6/E18" +"IF(CashFlow!E41<0,0,CashFlow!E41+CashFlow!F41*(1-Assum!$H$23))" +"IF(CashFlow!F41<0,0,CashFlow!F41*Assum!$H$23+CashFlow!G41*(1-Assum!$H$23))" +"Assum!E299" +"E22/E23" +"E16+E24" +"Assum!E300" +"IF(E58>0,+E26/E58,"""")" +"Assum!E295" +"PV(E32,E1,0,-1,0)" +"SUM(E35:AI35)" +"IF(MIN(D19,D26/D29)<0,0,MIN(D19,D26/D29))" +"E35*E33" +"SUM(E36:AI36)+Assum!E284" +"Assum!E283" +"(SUM(E60:AH60)+SUM(E61:AH61))/2" +"Assum!F24" +"E53" +"IF(Assum!$E$290=2,E47-E41,0)" +"E37*Assum!E281" +"E52" +"E43*E32*E42/Assum!$E$285" +"IF(E35*E42/Assum!$E$285-E440.1,1,0)" +"IF(E49>0.1,1,0)" +"SUM(E49:AI49)/E49" +"1-E64" +"IF(E42=0,0,IF(YEAR(E47)=YEAR(E67),1,ROUND(((E67-E41)/E42),2)))" +"IF(Assum!$E$290=1,(1-(ABS(E67-E53)/E48)),IF(YEAR(E53)=YEAR(E67),1,IF(F67-F47<0,0,ROUND(((E67-E47)/E48),2))))" +"Assum!F25" +"D43" +"C57" +"E71" +"$D$43*C44+$D$44*C50+$E$43*D44+$E$44*D50" +"$D$64*D44+$D$65*D50+$E$64*E44+$E$65*E50" +"D52" +"SUMPRODUCT($D$65:$E$65,C14:D14)" +"ExecSum!$E$4" +"E1+1" +"Assum!H25" +"Srcs_Uses!E33" +"Srcs_Uses!B24" +"-Srcs_Uses!E24" +"SUM(E4:E5)" +"Assum!D208" +"$E$6*C8" +"E12/$E$12" +"E8+E9+E10+E11" +"D15" +"Assum!$H$25" +"CashFlow!E6" +"D8" +"IF(Assum!$H$24>0.25,Assum!E204,Assum!E203)" +"1/$D$11*E17" +"SUM(E21:AH21)" +"$E$8*E18" +"SUM(E22:AI22)" +"IF(E15<=$D$9,$E$9/$D$9,0)*E17" +"IF(F15<=$D$9,$E$9/$D$9,0)+IF(F15=$D$9+1,(1-$E$17)*E25,0)" +"IF(E15<=$D$10,$E$10/$D$10,0)*E17" +"IF(F15<=$D$10,$E$10/$D$10,0)+IF(F15=$D$10+1,(1-$E$17)*E26,0)" +"IF(E15<=$D$11,$E$11/$D$11,0)*E17" +"IF(F15<=$D$11,$E$11/$D$11,0)+IF(F15=$D$11+1,(1-$E$17)*E27,0)" +"SUM(E25:E27)" +"C22+C28" +"CashFlow!E13" +"E33/E$33" +"CashFlow!E28" +"CashFlow!E36+CashFlow!E38+CashFlow!E48" +"CashFlow!E39" +"CashFlow!E29" +"SUM(E34:E37)" +"E33+E38" +"SUM(E41:AH41)" +"-E21" +"-E28" +"E39+E43" +"-SrDebt!E122" +"-JrDebt!E69" +"-Revolver!D9" +"Srcs_Uses!E12-Srcs_Uses!E24" +"D55+E43" +"D55/D$57" +"Srcs_Uses!E24" +"-(CashFlow!E35+CashFlow!E47)" +"Srcs_Uses!E8" +"SrDebt!E124+CashFlow!E35" +"JrDebt!E71+CashFlow!E47" +"Revolver!D11" +"SUM(D60:D62)" +"D71" +"Srcs_Uses!J6" +"Basis!D10+Basis!D28" +"E50" +"-CashFlow!E63" +"SUM(D66:D70)" +"D64+D71" +"D57-D73" +"E33" +"E80/E$80" +"SUM(E35:E37)" +"-E22" +"-E28" +"E49" +"ExecSum!$E$4" +"Assum!$H$25" +"D2+1" +"Assum!E337" +"Assum!E341" +"D25" +"Srcs_Uses!E6" +"CashFlow!E42" +"Basis!B84" +"Basis!D85" +"D66*D$7" +"CashFlow!E58*D6" +"SUM(D9:D23)" +"D25/(D25+D51)" +"SUM(D12:D22)" +"Assum!E338" +"Assum!E342" +"Srcs_Uses!E7" +"CashFlow!E43" +"Basis!B84" +"Basis!D86" +"D66*D$33" +"D74*D32" +"D51/(D25+D51)" +"Srcs_Uses!E6+Srcs_Uses!E7" +"SUM(CashFlow!E42:E43)" +"Income!E33" +"SUM(Income!E35:E37)" +"Income!E43" +"Income!E46" +"CashFlow!E58" +"SUM(D84:AG84)" +"SrDebt!E123+JrDebt!E70" +"D62+SUM(D66:D68)+SUM(D70:D74)" +"C84-C86" +"D86-D84" +"D10+D36" +"SUM(D87:AG87)" +"C86+C89" +"Srcs_Uses!E12" +"C90-C91" +"-SUM(D18:AG18)-SUM(D44:AG44)" +"AG51+AG25" +"C91-C94" +"Srcs_Uses!E12" +"Income!E12" +"Srcs_Uses!E24" +"AG25+AG51" +"ExecSum!$E$4" +"Assum!$H$25" +"D2+1" +"D16" +"D13" +"Srcs_Uses!E6" +"CashFlow!E42" +"SUM(CapAcc!D12:D15)" +"SUM(CapAcc!D16:D23)" +"SUM(D7:D12)" +"D75+(D$60-SUM(D$75:D$76))*D56" +"SUM(D13:D14)" +"CapAcc!D28" +"IF(D18>=0,0,IF(D16<0,-D18,IF(ABS(D18)=0,E6>=0),MAX(-E6,-SUM($D19:D19)),IF(AND(E18<0,E6<0),-E18,IF(AND(E18<0,E6>=0),IF(ABS(E18)<=E6,MAX(-E6-E18,-SUM($D19:D19)),ABS(E18)-E6),0)))" +"Srcs_Uses!E7" +"CashFlow!E43" +"SUM(CapAcc!D38:D41)" +"SUM(CapAcc!D42:D49)" +"D76+(D$60-SUM(D$75:D$76))*D57" +"+CapAcc!D54" +"D53" +"CapAcc!D60" +"CapAcc!D61" +"SUM(CapAcc!D63:D66)" +"SUM(CapAcc!D67:D74)" +"(SrDebt!E124+JrDebt!D71)" +"SUM(D51:D52)" +"CapAcc!D7" +"CapAcc!D33" +"D52" +"IF(D61>D60,0,D60-D61)" +"D62-C62" +"SUM(D67:AL67)" +"IF(D$64>0,D$64*D56,0)" +"IF(E$64>0,0,-E$64*D77)" +"SUM($D$67:D67)-SUM($D$71:D71)" +"SUM($D$68:D68)-SUM($D$72:D72)" +"IF(SUM(D$75:D$76)=0,0,D75/(SUM(D$75:D$76)))" +"ABS(D$64)*D56" +"D67+D71-D81" +"C81-C67-C71" +"ExecSum!$E$4" +"Assum!$H$25" +"E2+1" +"Basis!D18" +"SUM(E5:E6)" +"Assum!E198" +"Assum!E198" +"Assum!E198" +"Assum!E198" +"Assum!E198" +"Assum!E198" +"Assum!E198" +"Assum!E198" +"Assum!E198" +"Assum!E198" +"Assum!E198" +"Assum!E198" +"Assum!E198" +"Assum!E198" +"Assum!E198" +"Assum!E198" +"Assum!E198" +"Assum!E198" +"Assum!E198" +"Assum!E198" +"Assum!E198" +"Assum!E198" +"Assum!E198" +"Assum!E198" +"Assum!E198" +"Assum!E198" +"Assum!E198" +"Assum!E198" +"Assum!E198" +"Assum!E198" +"-E7*E8" +"CashFlow!E66" +"Assum!E341" +"E12*Assum!E341" +"-Srcs_Uses!E6" +"-CashFlow!E42" +"CashFlow!E61" +"E9" +"E14" +"SUM(D19:D20)" +"E21" +"D25" +"D26+E25" +"SUM(D19:D23)" +"SUM(E20:E23)" +"Assum!E326" +"IRR(D28:N28,0.05)" +"NPV(E34,D28:N28)" +"IRR(D28:X28)" +"NPV(E34,D28:X28)" +"IRR(D28:AH28)" +"NPV(E34,D28:AH28)" +"IRR(D25:N25,-0.05)" +"NPV((E34),D25:N25)" +"IRR(D25:X25,0.05)" +"NPV((E34),D25:X25)" +"IRR(D25:AH25,0.05)" +"NPV((E34),D25:AH25)" +"Assum!F24" +"IF(Assum!$F$25-274Assum!$F$30,""ERROR"",SUM(E9:T9))" +"Internal!G17" +"E11" +"IF(E7<=Assum!$P$57,1/Assum!$P$57,0)" +"+Internal!B93" +"SUM(E15:T15)" +"+Internal!#REF!" +"+Internal!B94" +"+Srcs_Uses!#REF!" +"+E19" +"+Internal!B106" +"+E25" +"+E24" +"+Srcs_Uses!B18" +"+E30" +"+Internal!B112" +"+Srcs_Uses!B16" +"+Srcs_Uses!B20" +"+Srcs_Uses!B17" +"+Srcs_Uses!B19" +"+Draw!C15" +"+Draw!E15*Internal!$F$93" +"+T61-Internal!F93" +"+Draw!E16*Internal!#REF!" +"+T62-Internal!#REF!" +"+Draw!E17*Internal!$F$94" +"+T63-Internal!F94" +"+Draw!E18*Internal!$F$95" +"+Draw!E19*Internal!$F$96" +"+Draw!E20*Internal!$F$97" +"+Draw!C22" +"+Draw!E22*Internal!$F$99" +"+Draw!E23*Internal!$F$100" +"+Draw!E24*Internal!$F$101" +"+Draw!E25*Internal!$F$102" +"+Draw!E26*Internal!$F$103" +"+Draw!E27*Internal!$F$104" +"+Draw!E28*Internal!$F$105" +"+Draw!C30" +"+Draw!E30*Internal!$F$106" +"+Draw!E31*Internal!$F$107" +"+Draw!E32*Srcs_Uses!$E$18" +"+T76-Srcs_Uses!E18" +"+Draw!E33*Internal!$F$112" +"+T77-Internal!F112" +"+Draw!E34*Internal!$F$111" +"+T78-Internal!F111" +"+Draw!E35*Srcs_Uses!$E$16" +"+T79-Srcs_Uses!E16" +"+Draw!E36*Srcs_Uses!$E$20" +"+T80-Srcs_Uses!E20" +"+Draw!E37*Srcs_Uses!$E$21" +"+Draw!E38*Srcs_Uses!$E$22" +"+Draw!E39*Srcs_Uses!$E$23" +"+Draw!E40*Srcs_Uses!$E$24" +"+Draw!E41*Srcs_Uses!$E$25" +"+Draw!E42*Srcs_Uses!$E$26" +"+Draw!E43*Srcs_Uses!$E$27" +"+Draw!E44*Srcs_Uses!$E$28" +"+Draw!E45*Srcs_Uses!$E$17" +"+T89-Srcs_Uses!E17" +"+Draw!E46*Srcs_Uses!$E$19" +"+T90-Srcs_Uses!E19" +"+Draw!E47*Srcs_Uses!#REF!" +"+T91-Srcs_Uses!#REF!" +"SUM(D61:D91)" +"+C59" +"+D99" +"+D100+E99" +"+Draw!E9" +"D107+E106" +"Draw!E11" +"+Assum!$E$102*D108*Draw!D107*(8760*Draw!E12)*0.001" +"+CashFlow!E8" +"+D110" +"+D110*D109" +"(+Assum!$E$140+Assum!#REF!)*D106" +"+Assum!$E$147*D112" +"+Assum!H64*Assum!H66" +"SUM(D115:D118)" +"+D112-D119" +"IF((+D99-D121)>0,(+D99-D121),0)" +"IF((E123)>0,(D124+E123),0)" +"Assum!$F$19&"" ""&FIXED(Assum!$F$31,2,TRUE)&""MW Project""" +"zcell1" +"Assum!F30" +"Assum!E102" +"Assum!D122" +"Assum!E110" +"CashFlow!E8" +"Srcs_Uses!B5" +"Srcs_Uses!E5" +"Srcs_Uses!E6" +"H20/$H$22" +"Assum!E198" +"SUM(H20:H21)" +"Assum!E337" +"Assum!E341" +"Assum!E338" +"Assum!E342" +"Srcs_Uses!B14" +"Srcs_Uses!E15" +"Outside!D70" +"Outside!D65" +"EWC!D70" +"EWC!D65" +"Assum!$E$326" +"Assum!E326" +"Assum!E326" +"Outside!E70" +"Outside!E65" +"EWC!E70" +"EWC!E65" +"SrDebt!E27" +"ROUNDDOWN(SrDebt!G21,0)" +"Assum!E249" +"Assum!E230" +"SrDebt!E12" +"ROUNDDOWN(JrDebt!G38,0)" +"Assum!E292" +"Assum!C274" +"JrDebt!E30" +"(E55/E57)*D55+(E56/E57)*D56" +"E55+E56" +"SrDebt!O27" +"SrDebt!O12" +"JrDebt!O30" +"Assum!$F$19&"" ""&FIXED(Assum!$F$31,2,TRUE)&"" MW Project""" +"G1+1" +"Assum!H25" +"CELL(""FILENAME"")" +"NOW()" +"SUM(F18:H18)" +"SUMPRODUCT(F17:H17,F18:H18)/1000" +"SUM(F19:F20)" +"SUMPRODUCT(F18:H18,F21:H21,F22:H22)" +"Internal!G41-SUMPRODUCT(Internal!F18:H18,Internal!F21:H21)" +"SUMPRODUCT(F18:H18,F31:H31,F32:H32)" +"Internal!G43-SUMPRODUCT(Internal!F18:H18,Internal!F31:H31)" +"G41/Assum!$F$30" +"Internal!F24" +"Internal!F34" +"F44*Assum!$F$30" +"6.3+6.623" +"20+38/D18" +"F47*Assum!F30" +"E48*SUM(G41:G43)" +"SUM(F41:F47)" +"+G52/Assum!$F$30" +"SUM(F52:F58)" +"+E68*(G54+G52)" +"SUM(G66:G70)" +"G59+G63+G71" +"G73*C75" +"SUM(G73:G76)" +"G77+G49+Assum!F77+Assum!F52" +"EWCSum!K25" +"J77*I77" +"Srcs_Uses!E10-SUM(F93:F112)-SUM(Srcs_Uses!E16:E32)" +"IF(G86=1,G84,G83)" +"Internal!B41" +"Srcs_Uses!$E$3*(Internal!G41)" +"F93/Srcs_Uses!E$33" +"F93/Assum!$F$31" +"F93/$D$18" +"B93" +"Srcs_Uses!$E$3*(Internal!G45+Internal!G44)" +"Internal!B43" +"Srcs_Uses!$E$3*Internal!G43" +"Internal!B46" +"Srcs_Uses!$E$3*Internal!G46" +"Internal!B52" +"Srcs_Uses!$E$3*Internal!G52" +"Srcs_Uses!$E$3*Internal!G63" +"Srcs_Uses!$E$3*Internal!G71" +"B74" +"G74" +"IF(G86=1,Internal!G81,Srcs_Uses!$E$3*Internal!G81)" +"(IF(G86=1,Internal!G88,Srcs_Uses!$E$3*Internal!G88))" +"SUM(F93:F113)" +"Internal!F16" +"Internal!G16" +"Internal!H16" +"Internal!F17" +"Internal!G17" +"Internal!H17" +"Internal!F18" +"Internal!G18" +"Internal!H18" +"Internal!F114" +"-Internal!F98" +"Internal!B98" +"-Internal!F105" +"Internal!B105" +"E1+1" +"$H$25" +"CELL(""FILENAME"")" +"NOW()" +"YEARFRAC(F24,F25)" +"IF(H23<=1,IF(H23>0.75,1,IF(H23>0.5,0.75,IF(H23>0.25,0.5,0.25))),1)" +"YEAR(F24)" +"Internal!F16" +"SUM(H30:J30)" +"SUMPRODUCT(H29:J29,H30:J30)/1000" +"F36/F30" +"Internal!F114" +"H25" +"F39-1" +"H39-1" +"SUM(H40:K40)" +"0.03*18864" +"F52/$F$30" +"SUM(F40:F51)" +"E163" +"$E$163*I56/100" +"H61*H63" +"$E$164*I57/100" +"P55+P56" +"SUM(Srcs_Uses!E15:E17)*P58*(P57/12)*P54+P59" +"I58*F21" +"5000/1000" +"E178*(1-D179)" +"I59*F30*F21" +"70/1000" +"F60/F30" +"SUM(F57:F59)" +"(+$E$163+E164)*I60/100" +"SUM(H54:H60)" +"P54/12" +"4/1000*J53" +"Assum!E234" +"D75*C75" +"C278" +"SUM(F64:F76)" +"zcell10+F52+F60+F77" +"Srcs_Uses!E33" +"5450*F30" +"$F$31*8760" +"E84/E85" +"Assum!$H$25" +"E90" +"E$90*(1+E$91)*(1+E$92)*(1+E$93)*(1+E$94)*(1+E$95)*(1+E$96)*(1+E$97)*(1+E98)" +"(E99*$F$31*8760)*E101" +"EWCSum!G41" +"C107*D107" +"E107*(1+$C$106)" +"O108*(1+$C$108)" +"IF(E106<$E$113,E107+E109,E108+E109)" +"1-F116" +"H23" +"PMT(D119,20,-(NPV(D119,CashFlow!E8:X8)))" +"F68" +"F73" +"IF($D$133=1,E129,E127)" +"E137*(1+HLOOKUP(F$136,INFL,6))" +"J142/1000" +"Internal!G41+Internal!G42+Internal!G43+Internal!G53+Internal!G54+Internal!G55+Internal!G57+Internal!G63" +"C155" +"F155*(1+$D$155)" +"(F155-F157)*F156*$E$154" +"E162*F31" +"CashFlow!F13+CashFlow!F70" +"(+$E$163+E164)*F167/100" +"E164*F169/100" +"(+$E$163+E164)*F170/100" +"F171*F30*F21" +"SUM(E167:E171)" +"E175-($E$175-$N$175)/9" +"IF(H23<1,N175*(1-H23),0)" +"E176+E175" +"NPV(D178,E196:AI196)" +"E137*$F$30" +"$E$142/1000*$F$30*E111" +"$E$148*CashFlow!E13+Assum!$F$148" +"$E$149*CashFlow!T13+Assum!$F$149" +"E152*CashFlow!E11" +"E158" +"E172" +"E172*(1+HLOOKUP(E182,INFL,6))" +"F189*(1+HLOOKUP(F182,INFL,6))" +"E145" +"E145*(1+HLOOKUP(E182,INFL,6))" +"F190*(1+HLOOKUP(F182,INFL,6))" +"IF(F181<=$E$242,E191*(1+HLOOKUP(E182,INFL,6)),0)" +"IF(F$181<=$E$287,E192*(1+HLOOKUP(E$182,INFL,6)),0)" +"IF(F$181<=$E$242,E193*(1+HLOOKUP(E$182,INFL,6)),0)" +"E177*$F$30" +"E197*(1+HLOOKUP(E182,INFL,6))" +"F202+(1-F202)*G202" +"G202" +"IF(H24=0.25,""MACRS MIDQ"",""MACRS HALFYR"")" +"Income!$E$8*D212" +"ROUNDDOWN(C235,0)" +"F22" +"SUM(D212:D215)" +"H25" +"(1+G130)*(1+H130)" +"E220*E221*E222" +"E223*(1+HLOOKUP(F206,INFL,7))" +"ROUND(E223*100,1)/100" +"IF(C235>E242,""---- DEBT OVERLOADED ----"","""")" +"SrDebt!C111" +"SrDebt!C117" +"SUM(C234:D234)" +"SrDebt!G21" +"SrDebt!G66" +"HLOOKUP($E$242,SR_COVRATIO,3)" +"HLOOKUP($E$261,SR_COVRATIO_B,3)" +"HLOOKUP($E$242+1,SR_COVRATIO,3)" +"HLOOKUP($E$261+1,SR_COVRATIO_B,3)" +"E248" +"E267" +"Outside!D65" +"EWC!D65" +"EDATE(F24,6)-1" +"EDATE(E245,6)" +"P252+0.0005" +"1-E258" +"E245" +"IF(E278>E287+0.5,""---- DEBT OVERLOADED ----"","""")" +"HLOOKUP($E$287,JR_COVRATIO,3)" +"HLOOKUP($E$287+1,JR_COVRATIO,3)" +"JrDebt!C70" +"JrDebt!G38" +"E294" +"Outside!D65" +"IF(E292=1,""YES"", ""NO"")" +"EWC!D65" +"EDATE($F$24,6)" +"E247" +"$E$296+$E$297+E298" +"E246" +"Outside!F66+EWC!F66" +"E329" +"1-D335" +"E333*D334" +"Outside!D65" +"EWC!D65" +"E333*D335" +"D335" +"D335" +"D335" +"EWCIRR!G3" +"-C5" +"-NPV(B2,CashFlow!E11:X11)" +"EWCIRR!G13" +"EWCIRR!E12" +"EWCIRR!E6" +"SUM(B5:F5)" +"B4" +"D5*0.5" +"D4" +"D5*0.5" +"D4" +"(1+G3)^(1/4)-1" +"(1+IRR(F6:F91))^4-1" +"SUM(G6:G13)" +"Assum!F52" +"Internal!G77+Assum!F60" +"Internal!G49" +"Assum!F77" +"M5+O5+Q5+S5" +"SUM(F6:F11)" +"-U6" +"SUMPRODUCT(F6:F11,I6:I11)" +"1/(1+$I$3)^A6" +"M$5*L6" +"EDATE(B6,3)" +"$M$5*L7" +"F12" +"EWCSum!C41" +"F12*I12" +"$E$13*EWCSum!$D$8/4/1000" +"SUMPRODUCT(F13:F91,I13:I91)" +"Assum!$F$19&"" ""&FIXED(Assum!$F$31,2,TRUE)&"" MW Project""" +"Internal!F16" +"Assum!F30" +"Internal!F18" +"Assum!I99" +"Assum!I102" +"Assum!F20" +"Assum!I25" +"Assum!H25" +"Assum!I23" +"Assum!H23" +"Assum!B22" +"Assum!F22" +"Assum!B21" +"Assum!E21" +"Assum!D119" +"Assum!E107*D13" +"CashFlow!E8" +"Srcs_Uses!E5" +"Srcs_Uses!B6" +"C18/Assum!$F$31" +"C18/Assum!$F$30" +"Srcs_Uses!B10" +"Srcs_Uses!E10" +"IF(EWCSum!$N$35=1,Outside!D40,Outside!D70)" +"IF(EWCSum!$N$35=1,Outside!D35,Outside!D65)" +"IF($N$36=1,EWC!D40,+EWC!D70)" +"IF($N$36=1,EWC!D35,+EWC!D65)" +"Internal!B93" +"Internal!F93" +"C28/$C$41" +"$D$13*Internal!F26" +"Assum!E330" +"Assum!$E$330" +"Assum!E330" +"Assum!E330" +"IF($N$35=1,Outside!E40,Outside!E70)" +"IF($N$35=1,Outside!E40,Outside!E65)" +"IF($N$36=1,EWC!E40,+EWC!E70)" +"IF($N$36=1,EWC!E35,+EWC!E65)" +"Internal!F36" +"SUM(Internal!F100:F111)" +"Internal!G76" +"Internal!B112" +"Internal!F112" +"C36" +"C18" +"J36/$J$38" +"Assum!E202" +"Assum!B39" +"Assum!F52" +"SUM(J36:J37)" +"Assum!B60" +"Assum!F60" +"Assum!B77" +"Assum!F77" +"SUM(C28:C40)" +"SUM(G28:G39)" +"C41-G41" +"Internal!G74+Internal!G75+Assum!F51+Assum!F72" +"G28/(C28-G28)" +"SrDebt!G21" +"Assum!E253" +"SrDebt!C111" +"G41/C43" +"SrDebt!G66" +"Assum!E272" +"SrDebt!C117" +"C43/D8" +"JrDebt!G38" +"Assum!E299" +"Assum!C278" +"(M45/M48)*L45+(M46/M48)*L46+(M47/M48)*L47" +"SUM(M45:M47)" +"G41" +"C19" +"J45" +"J46" +"E50-E51" +"TRANSPOSE(SrDebt!E39:AC39)" +"TRANSPOSE(SrDebt!E12:AC12)" +"TRANSPOSE(SrDebt!E57:AC57)" +"TRANSPOSE(JrDebt!E30:AC30)" +"NPV(D53,EWC!E21:AI21)" +"SUM(E52:E55)" +"E56/C43" +"D61+1" +"Assum!H25" +"IF(C65>0.5,0,G41)" +"Assum!D335" +"-C65*D63" +"-$D$65/Assum!$F$22" +"Basis!D29" +"CapAcc!D42" +"-(Income!E87+Income!E88)*Assum!E342" +"SUM(CapAcc!D45:D46)" +"Assum!E203" +"-D72*$C$73" +"-ABS(Income!E92-Income!E52)*Assum!E346*EWCSum!$C$73" +"EWC!E22" +"SUM(D72:D76)" +"ExecSum!$E$4" +"Assum!B21" +"Assum!E21" +"(IF(Assum!E331=1,$E$3*Assum!E334,J6*Assum!D334))" +"$E6/$E$12" +"E6/Assum!$F$31" +"E6/Assum!$F$30" +"E33-SUM(E8:E9)" +"(IF(Assum!E331=1,$E$3*Assum!E335,J6*Assum!D335))" +"SrDebt!C123" +"JrDebt!C70" +"SUM(E6:E9)" +"SUM(E10:E11)" +"Assum!B35" +"Assum!F36" +"E15/E$33" +"Assum!B52" +"$E$3*Assum!F52" +"Assum!F57" +"IF(ISERROR(Assum!F58),0,Assum!F58)" +"Assum!B59" +"$E$3*Assum!F59" +"IF(Assum!D179=1,""CASHFLOW FEE"","""")" +"Assum!B64" +"$E$3*Assum!F64" +"SUM(E15:E32)" +"ExecSum!$E$4" +"Assum!$H$25" +"E2+1" +"Assum!$B$21" +"Assum!$E$21" +"Assum!$F$21" +"Assum!H23" +"IF(F2-$E$20,(Assum!$E$321*F15*Assum!$E$322),0)" +"$E$4*E6*Assum!E197" +"SUM(E40:E41)" +"E38-E42" +"JrDebt!E73" +"JrDebt!E69" +"F51*Assum!$E$318*Assum!$E$319" +"SUM(E43:E46)-E51-E52" +"Revolver!D8" +"-Revolver!D10" +"E53+SUM(E55:E56)" +"Srcs_Uses!E24" +"E67" +"E57" +"$E$4*IF(E1YEAR(SrDebt!$E$120),0,IF(SUM(E59:E61)>0,SUM(E59:E61),0))" +"IF(SUM(F59:F61)>0,SUM(F59:F61),0)" +"IF(E62>1,E62*Assum!E341,0)" +"IF(E62>1,E62*Assum!E342,0)" +"E64+E65" +"SUM(E59:E60)-E66" +"Assum!E224" +"E69*CashFlow!E7*$E$4" +"O69*CashFlow!O7*$E$4*(1-Assum!H23)" +"AA69*CashFlow!AA7*Assum!$F$21" +"SUM(E51:E52)-E43" +"SUM(E45:E46)" +"IF(E73=0,""N/A"",E72/E73)" +"E72/E70*Assum!E285" +"D1+1" +"Assum!H25" +"CashFlow!B53" +"D11" +"IF(D4<0,-D4,0)" +"D7*$B9" +"IF(AND(D4>0,SUM(D7:D8)>0),MIN(SUM(D7:D9),D4),0)" +"SUM(D7:D9)-D10" +"ExecSum!$E$4" +"SUM(E4:AI4)" +"CashFlow!E30" +"IF(CashFlow!E30<0,0,(CashFlow!E30+(1-Assum!$H$23)*CashFlow!F30))" +"IF(CashFlow!F30<0,0,(CashFlow!F30*Assum!$H$23+(1-Assum!$H$23)*CashFlow!G30))" +"Assum!E258" +"$D$8*E5" +"Assum!E249" +"IF(E46=0,"" "",E8/E46)" +"Assum!E253" +"PV(E14,E$1,0,-1,0)" +"D8/D11" +"IF(D1<=$E$21,D8/D11,0)+IF(AND(D1=$E$21+1,Assum!$H$23<1),(1-Assum!$H$23)*SrDebt!D8/SrDebt!D11,0)" +"IF(E$1<=$E$21,E8/E11,0)" +"IF(F1<=$E$21,F8/F11,0)" +"E18*E15" +"SUM(E19:AI19)+Assum!E243" +"Assum!E242" +"SUM(E40:AJ41)/2" +"Assum!$E$247" +"E17*$C$23" +"1-C23" +"E17*$C$24" +"Assum!F24" +"E39" +"IF(Assum!$E$248=2,E33-E27,0)" +"E20" +"E38" +"E29*E14*E28/Assum!$E$244" +"IF(E23-E300.1,1,0)" +"IF(E35>0.1,1,0)" +"SUM(E35:AI35)/E35" +"SUM(E44:AI44)" +"E30+E36" +"SUM(E44:E45)" +"1-E48" +"IF(E28=0,0,IF(YEAR(E33)=YEAR(E108),1,ROUND(((E108-E27)/E28),2)))" +"IF(Assum!$E$248=1,(1-(ABS(SrDebt!E108-SrDebt!E39)/SrDebt!E34)),IF(YEAR(E39)=YEAR(E108),1,IF(F108-F33<0,0,ROUND(((E108-E33)/E34),2))))" +"Assum!F258" +"IF($D$53=0,0,E5-E18*E11)" +"Assum!E272" +"IF(D$1<=$E$66,D53/D56,0)" +"E60*E63" +"SUM(E64:AI64)+Assum!E262" +"Assum!E261" +"SUM(E85:AI86)/2" +"Assum!$E$266" +"Assum!F24" +"E74*E59*E73/Assum!$E$263" +"Assum!E264" +"E80*E59*E79/Assum!$E$263" +"Assum!E265" +"IF(E73=0,0,IF(YEAR(E78)=YEAR(E114),1,ROUND(((E114-E72)/E73),2)))" +"IF(Assum!$E$248=1,(1-(ABS(SrDebt!E114-SrDebt!E84)/SrDebt!E79)),IF(YEAR(E84)=YEAR(E114),1,IF(F114-F78<0,0,ROUND(((E114-E78)/E79),2))))" +"E29+E74" +"E44+E89" +"SUM(E98:E99)" +"Assum!$F$25" +"D29" +"$E$29" +"E112" +"$D$48*C30+$D$49*C36+$E$48*D30+$E$49*D36" +"$D$48*D$30+$D$49*D$36+$E$48*E$30+$E$49*E$36" +"$D$48*D$31+$D$49*D$37+$E$48*E$31+$E$49*E$37" +"D38" +"E74" +"$D$93*D$75+$D$94*D$81+$E$93*E$75+$E$94*E$81" +"$D$93*D$76+$D$94*D$82+$E$93*E$76+$E$94*E$82" +"F114" +"E109+E115" +"ExecSum!$E$4" +"Assum!$H$25" +"E2+1" +"IF(CashFlow!E70<0,0,CashFlow!E70+CashFlow!F70*(1-Assum!$H$23))" +"IF(CashFlow!F70<0,0,CashFlow!F70*Assum!$H$23+CashFlow!G70*(1-Assum!$H$23))" +"IF(CashFlow!N70<0,0,CashFlow!N70*Assum!$H$23+CashFlow!O70)" +"Assum!B301" +"E6*E7" +"Assum!E306" +"IF(Assum!$E$307>=E1,-Assum!$E$306*E8,0)" +"Assum!E308" +"IF(Assum!$E$307>=E1,0,-Assum!$E$308*JrDebt!E8)" +"E6+SUM(E9:E10)" +"Assum!E345" +"E11*Assum!E345" +"E11*Assum!E346" +"Assum!E309*Assum!$E$285" +"E12*$C$14" +"E13*$C$15" +"SUM(E14:E15)" +"Assum!B302" +"E6/E18" +"IF(CashFlow!E43<0,0,CashFlow!E43+CashFlow!F43*(1-Assum!$H$23))" +"IF(CashFlow!F43<0,0,CashFlow!F43*Assum!$H$23+CashFlow!G43*(1-Assum!$H$23))" +"Assum!E303" +"E22/E23" +"E16+E24" +"Assum!E304" +"IF(E58>0,+E26/E58,"""")" +"Assum!E299" +"PV(E32,E1,0,-1,0)" +"SUM(E35:AI35)" +"IF(MIN(D19,D26/D29)<0,0,MIN(D19,D26/D29))" +"E35*E33" +"SUM(E36:AI36)+Assum!E288" +"Assum!E287" +"(SUM(E60:AH60)+SUM(E61:AH61))/2" +"Assum!F24" +"E53" +"IF(Assum!$E$294=2,E47-E41,0)" +"E37*Assum!E285" +"E52" +"E43*E32*E42/Assum!$E$289" +"IF(E35*E42/Assum!$E$289-E440.1,1,0)" +"IF(E49>0.1,1,0)" +"SUM(E49:AI49)/E49" +"1-E64" +"IF(E42=0,0,IF(YEAR(E47)=YEAR(E67),1,ROUND(((E67-E41)/E42),2)))" +"IF(Assum!$E$294=1,(1-(ABS(E67-E53)/E48)),IF(YEAR(E53)=YEAR(E67),1,IF(F67-F47<0,0,ROUND(((E67-E47)/E48),2))))" +"Assum!F25" +"D43" +"C57" +"E71" +"$D$43*C44+$D$44*C50+$E$43*D44+$E$44*D50" +"$D$64*D44+$D$65*D50+$E$64*E44+$E$65*E50" +"D52" +"SUMPRODUCT($D$65:$E$65,C14:D14)" +"ExecSum!$E$4" +"E1+1" +"Assum!H25" +"Srcs_Uses!E33" +"Internal!B98" +"-Internal!F98" +"Internal!B105" +"-Internal!F105" +"Srcs_Uses!B24" +"-Srcs_Uses!E24" +"SUM(E4:E7)" +"Assum!D212" +"$E$8*C10" +"E14/$E$14" +"E10+E11+E12+E13" +"D17" +"Assum!$H$25" +"CashFlow!E6" +"D10" +"IF(Assum!$H$24>0.25,Assum!E208,Assum!E207)" +"1/$D$13*E19" +"SUM(E23:AH23)" +"$E$10*E20" +"SUM(E24:AI24)" +"IF(E17<=$D$11,$E$11/$D$11,0)*E19" +"IF(F17<=$D$11,$E$11/$D$11,0)+IF(F17=$D$11+1,(1-$E$19)*E27,0)" +"IF(E17<=$D$12,$E$12/$D$12,0)*E19" +"IF(F17<=$D$12,$E$12/$D$12,0)+IF(F17=$D$12+1,(1-$E$19)*E28,0)" +"IF(E17<=$D$13,$E$13/$D$13,0)*E19" +"IF(F17<=$D$13,$E$13/$D$13,0)+IF(F17=$D$13+1,(1-$E$19)*E29,0)" +"SUM(E27:E29)" +"C24+C30" +"CashFlow!E13" +"E35/E$35" +"CashFlow!E28" +"CashFlow!E37+CashFlow!E40+CashFlow!E52" +"CashFlow!E41" +"CashFlow!E29" +"E35-E40" +"SUM(E43:AH43)" +"E23" +"E30" +"SUM(D43:D44)" +"E41-E45" +"SrDebt!E122" +"JrDebt!E69" +"Revolver!D9" +"Srcs_Uses!E12-Srcs_Uses!E24" +"D57-E45" +"D57/D$59" +"Srcs_Uses!E24" +"CashFlow!E67" +"CashFlow!E36+CashFlow!E51" +"Srcs_Uses!E8" +"SrDebt!E124-CashFlow!E36" +"JrDebt!E71-CashFlow!E51" +"Revolver!D11" +"SUM(D62:D64)" +"D73" +"Srcs_Uses!J6" +"Basis!D10+Basis!D28" +"E52" +"-CashFlow!E66" +"SUM(D68:D72)" +"D66+D73" +"D59-D75" +"E35" +"E82/E$82" +"SUM(E37:E39)" +"E82-E83-E84" +"E24" +"E30" +"E85-E87-E88" +"E51" +"E89-E91" +"ExecSum!$E$4" +"Assum!$H$25" +"D2+1" +"Assum!E341" +"Assum!E345" +"D25" +"Srcs_Uses!E6" +"CashFlow!E45" +"Basis!B84" +"Basis!D85" +"D66*D$7" +"-CashFlow!E62*D6" +"SUM(D9:D23)" +"D25/(D25+D51)" +"SUM(D12:D22)" +"Assum!E342" +"Assum!E346" +"Srcs_Uses!E7" +"CashFlow!E46" +"Basis!B84" +"Basis!D86" +"D66*D$33" +"-CashFlow!E62*D32" +"D51/(D25+D51)" +"Srcs_Uses!E6+Srcs_Uses!E7" +"SUM(CashFlow!E45:E46)" +"Income!E35" +"-Income!E36" +"-SUM(Income!E37:E39)" +"-Income!E45" +"-Income!E48" +"-CashFlow!E62" +"SUM(D84:AG84)" +"SrDebt!E123+JrDebt!E70" +"D62+SUM(D66:D68)+SUM(D70:D74)" +"C84-C86" +"D86-D84" +"D10+D36" +"SUM(D87:AG87)" +"C86+C89" +"Srcs_Uses!E12" +"C90-C91" +"-SUM(D18:AG18)-SUM(D44:AG44)" +"AG51+AG25" +"C91-C94" +"Srcs_Uses!E12" +"Income!E14" +"Srcs_Uses!E24" +"AG25+AG51" +"ExecSum!$E$4" +"Assum!$H$25" +"D2+1" +"D16" +"D13" +"Srcs_Uses!E6" +"CashFlow!E45" +"SUM(CapAcc!D12:D15)" +"SUM(CapAcc!D16:D23)" +"SUM(D7:D12)" +"D75+(D$60-SUM(D$75:D$76))*D56" +"SUM(D13:D14)" +"CapAcc!D28" +"IF(D18>=0,0,IF(D16<0,-D18,IF(ABS(D18)=0,E6>=0),MAX(-E6,-SUM($D19:D19)),IF(AND(E18<0,E6<0),-E18,IF(AND(E18<0,E6>=0),IF(ABS(E18)<=E6,MAX(-E6-E18,-SUM($D19:D19)),ABS(E18)-E6),0)))" +"Srcs_Uses!E7" +"CashFlow!E46" +"SUM(CapAcc!D38:D41)" +"SUM(CapAcc!D42:D49)" +"D76+(D$60-SUM(D$75:D$76))*D57" +"+CapAcc!D54" +"D53" +"CapAcc!D60" +"CapAcc!D61" +"SUM(CapAcc!D63:D66)" +"SUM(CapAcc!D67:D74)" +"(SrDebt!E124+JrDebt!D71)" +"SUM(D51:D52)" +"CapAcc!D7" +"CapAcc!D33" +"D52" +"IF(D61>D60,0,D60-D61)" +"D62-C62" +"SUM(D67:AL67)" +"IF(D$64>0,D$64*D56,0)" +"IF(E$64>0,0,-E$64*D77)" +"SUM($D$67:D67)-SUM($D$71:D71)" +"SUM($D$68:D68)-SUM($D$72:D72)" +"IF(SUM(D$75:D$76)=0,0,D75/(SUM(D$75:D$76)))" +"ABS(D$64)*D56" +"D67+D71-D81" +"C81-C67-C71" +"ExecSum!$E$4" +"Assum!$H$25" +"E2+1" +"Basis!D18" +"SUM(E5:E6)" +"Assum!E202" +"Assum!E202" +"Assum!E202" +"Assum!E202" +"Assum!E202" +"Assum!E202" +"Assum!E202" +"Assum!E202" +"Assum!E202" +"Assum!E202" +"Assum!E202" +"Assum!E202" +"Assum!E202" +"Assum!E202" +"Assum!E202" +"Assum!E202" +"Assum!E202" +"Assum!E202" +"Assum!E202" +"Assum!E202" +"Assum!E202" +"Assum!E202" +"Assum!E202" +"Assum!E202" +"Assum!E202" +"Assum!E202" +"Assum!E202" +"Assum!E202" +"Assum!E202" +"Assum!E202" +"-E7*E8" +"CashFlow!E70" +"Assum!E345" +"E12*Assum!E345" +"-Srcs_Uses!E6" +"-CashFlow!E45" +"CashFlow!E64" +"E9" +"E14" +"SUM(D19:D20)" +"E21" +"D25" +"D26+E25" +"SUM(D19:D23)" +"SUM(E20:E23)" +"Assum!E330" +"IRR(D28:N28,0.05)" +"NPV(E34,D28:N28)" +"IRR(D28:X28)" +"NPV(E34,D28:X28)" +"IRR(D28:AH28)" +"NPV(E34,D28:AH28)" +"IRR(D25:N25,-0.05)" +"NPV((E34),D25:N25)" +"IRR(D25:X25,0.05)" +"NPV((E34),D25:X25)" +"IRR(D25:AH25,0.05)" +"NPV((E34),D25:AH25)" +"Assum!F24" +"IF(Assum!$F$25-274Assum!$F$30,""ERROR"",SUM(E9:T9))" +"Internal!G17" +"E11" +"IF(E7<=Assum!$P$54,1/Assum!$P$54,0)" +"+Internal!B93" +"SUM(E15:T15)" +"+Srcs_Uses!#REF!" +"+E19" +"+Internal!B107" +"+E25" +"+E24" +"+Srcs_Uses!B18" +"+E30" +"+Internal!B113" +"+Srcs_Uses!B16" +"+Srcs_Uses!B20" +"+Srcs_Uses!B17" +"+Srcs_Uses!B19" +"+Draw!C15" +"+Draw!E15*Internal!$F$93" +"+T61-Internal!F93" +"+Draw!E16*Internal!$F$94" +"+Draw!E17*Internal!$F$95" +"+Draw!E18*Internal!$F$96" +"+Draw!E19*Internal!$F$97" +"+Draw!E20*Internal!$F$98" +"+Draw!C22" +"+Draw!E22*Internal!$F$100" +"+T67-Internal!F100" +"+Draw!E23*Internal!$F$101" +"+Draw!E24*Internal!$F$102" +"+Draw!E25*Internal!$F$103" +"+Draw!E26*Internal!$F$104" +"+Draw!E27*Internal!$F$105" +"+Draw!E28*Internal!$F$106" +"+Draw!C30" +"+Draw!E30*Internal!$F$107" +"+Draw!E31*Internal!$F$108" +"+Draw!E32*Srcs_Uses!$E$18" +"+T76-Srcs_Uses!E18" +"+Draw!E33*Internal!$F$113" +"+T77-Internal!F113" +"+Draw!E34*Internal!$F$112" +"+T78-Internal!F112" +"+Draw!E35*Srcs_Uses!$E$16" +"+T79-Srcs_Uses!E16" +"+Draw!E36*Srcs_Uses!$E$20" +"+T80-Srcs_Uses!E20" +"+Draw!E37*Srcs_Uses!$E$21" +"+Draw!E38*Srcs_Uses!$E$22" +"+Draw!E39*Srcs_Uses!$E$23" +"+Draw!E40*Srcs_Uses!$E$24" +"+Draw!E41*Srcs_Uses!$E$25" +"+Draw!E42*Srcs_Uses!$E$26" +"+Draw!E43*Srcs_Uses!$E$27" +"+Draw!E44*Srcs_Uses!$E$28" +"+Draw!E45*Srcs_Uses!$E$17" +"+T89-Srcs_Uses!E17" +"+Draw!E46*Srcs_Uses!$E$19" +"+T90-Srcs_Uses!E19" +"+Draw!E47*Srcs_Uses!#REF!" +"+T91-Srcs_Uses!#REF!" +"SUM(D61:D91)" +"+C59" +"+D99" +"+D100+E99" +"+Draw!E9" +"D107+E106" +"Draw!E11" +"+Assum!$E$99*D108*Draw!D107*(8760*Draw!E12)*0.001" +"+CashFlow!E8" +"+D110" +"+D110*D109" +"(+Assum!$E$137+Assum!#REF!)*D106" +"+Assum!$E$148*D112" +"+Assum!H61*Assum!H63" +"SUM(D115:D118)" +"+D112-D119" +"IF((+D99-D121)>0,(+D99-D121),0)" +"IF((E123)>0,(D124+E123),0)" +"Assum!$F$19&"" ""&FIXED(Assum!$F$31,2,TRUE)&""MW Project""" +"zcell1" +"Assum!F30" +"Assum!E99" +"Assum!D119" +"Assum!E107" +"CashFlow!E8" +"Srcs_Uses!B5" +"Srcs_Uses!E5" +"Srcs_Uses!E6" +"H20/$H$22" +"Assum!E202" +"SUM(H20:H21)" +"Assum!E341" +"Assum!E345" +"Assum!E342" +"Assum!E346" +"Srcs_Uses!B14" +"Srcs_Uses!E15" +"Outside!D70" +"Outside!D65" +"EWC!D70" +"EWC!D65" +"Assum!$E$330" +"Assum!E330" +"Assum!E330" +"Outside!E70" +"Outside!E65" +"EWC!E70" +"EWC!E65" +"SrDebt!E27" +"SrDebt!G21" +"Assum!E253" +"Assum!E234" +"SrDebt!E12" +"JrDebt!G38" +"Assum!E296" +"Assum!C278" +"JrDebt!E30" +"(E55/E57)*D55+(E56/E57)*D56" +"E55+E56" +"SrDebt!O27" +"SrDebt!O12" +"JrDebt!O30" +"C11*C10" +"E12+C12" +"(C13*C12+E13*E12)/E14" +"E36/E14" +"E33+E34" +"'Cash Flow & Returns'!B21" +"E34" +"MIN('Debt Amortization'!$D$14:$S$14)" +"AVERAGE('Debt Amortization'!$D$14:$S$14)" +"MAX('Debt Amortization'!$D$14:$S$14)" +"'Book Income Statement'!C34" +"'Book Income Statement'!C28" +"'Book Income Statement'!C31" +"'Debt Amortization'!D8" +"E6+E7+E8-E9-E10" +"-'Project Assumptions'!E33-127.5" +"E11*'Project Assumptions'!$J$40" +"U11*'Project Assumptions'!Z40" +"NPV('Project Assumptions'!E47,'Cash Flow & Returns'!D21:AH21)" +"D20+D19+D17" +"SUM(E17:E20)" +"('Cash Flow & Returns'!E11+'Cash Flow & Returns'!E10+'Cash Flow & Returns'!E9)/'Debt Amortization'!D10" +"'Operations Summary'!C9*'Operations Summary'!C22*'Operations Summary'!C5" +"'Operations Summary'!C9*'Operations Summary'!C23*'Operations Summary'!C5" +"C19+C22" +"C15+C17" +"SUM(C7:C11)" +"'Operations Summary'!C18" +"C17*(1+'Project Assumptions'!$J$12)" +"766+126" +"C22+C19+C17+C15" +"C12-C24" +"C26-C28" +"C31-C32" +"C29-C33" +"'Project Assumptions'!E14" +"C7" +"C7" +"0.7*Q10" +"C10*C9" +"C11" +"C15*C14/1000000" +"C16*C27" +"'Project Assumptions'!E22" +"'Project Assumptions'!E25" +"C23*(1+'Project Assumptions'!$E$26)" +"C23+C22" +"D27*1.01" +"IF(K1=1,"""", IF(H1=1,"""",""X""))" +"SUM(C4:C29)" +"1000500-1000500" +"956260+183957-956260-183957" +"115175+57978-115175-57978" +"SUM(I9:M9)" +"SUM(Q9:S9)" +"U9+O9" +"(110400000+108000000+105600000)*(C10/24)" +"((10800000+6700000)*(C10/24))" +"45*C11" +"(166/2)*C15" +"SUM(C9:C15)" +"(60/2)*C20" +"SUM(C20)" +"SUM(I20:I20)" +"SUM(D25:D27)" +"D34+D28+D21+D16" +"+H10*$H$34" +"+M10*$M$34" +"+Q10*$Q$34" +"+S10+O10+K10" +"+U10" +"+W10+U11" +"SUM(H10:H32)" +"+H69*$K$33" +"+M69*$O$33" +"+Q69*$S$33" +"+K69+O69+S69" +"SUM(B3:B13)" +"+H10*$H$32" +"+L10*$L$32" +"+P10*$P$32" +"+R10+N10+J10" +"+T10" +"+V10+T11" +"SUM(H10:H29)" +"SUM(H32:P32)" +"SUM(T10:T31)" +"+H64*$H$85" +"+L64*$L$85" +"+P64*$P$85" +"ROUND(+E11*$D$35,2)" +"SUM(E9:E33)" +"SUM(D9:D33)" +"SUM(C4:C28)" +"1000500-1000500" +"956260+183957-956260-183957" +"115175+57978-115175-57978" +"SUM(I10:M10)" +"SUM(Q10:S10)" +"U10+O10" +"(110400000+108000000+105600000)*(C11/24)" +"((10800000+6700000)*(C11/24))" +"45*C12" +"(166/2)*C16" +"SUM(C10:C16)" +"(60/2)*C21" +"SUM(C21)" +"SUM(I21:I21)" +"SUM(D26:D28)" +"D35+D29+D22+D17" +"+H10*$H$34" +"+M10*$M$34" +"+Q10*$Q$34" +"+S10+O10+K10" +"+U10" +"+W10+U11" +"SUM(H10:H32)" +"+H69*$K$33" +"+M69*$O$33" +"+Q69*$S$33" +"+K69+O69+S69" +"SUM(B3:B13)" +"+H10*$H$32" +"+L10*$L$32" +"+P10*$P$32" +"+R10+N10+J10" +"+T10" +"+V10+T11" +"SUM(H10:H29)" +"SUM(H32:P32)" +"SUM(T10:T31)" +"+H64*$H$85" +"+L64*$L$85" +"+P64*$P$85" +"ROUND(+E11*$D$35,2)" +"SUM(E9:E33)" +"SUM(D9:D33)" +"(B8-B5)/B5" +"B9*B12" +"(B8-B5)" +"B13/100" +"F4/100" +"C4" +"C5*C6" +"F10/100" +"+F16/100" +"50*E10" +"C7*B11*B12" +"C11/C16" +"200*G10" +"100*E10" +"C7*B14*B15" +"C14/C16" +"100*G10" +"SUM(C11:C15)" +"C16/$C$16" +"1000*C19" +"C7*B21" +"700*C19" +"C7*B22" +"1000*C19" +"C7*B24" +"3000*C19" +"C7*B26" +"SUM(C21:C26)" +"C16-C27" +"SUM(C32:C45)" +"C29-C46" +"(C16-C48)/(C7*(B11+B14))" +"H4/100" +"H4/100" +"H4/100" +"C4" +"C6" +"C6" +"C5*C6" +"H10/100" +"+H16/100" +"50*G10" +"C7*$B$11*$B$12" +"C11/C16" +"200*I10" +"100*G10" +"C7*$B$14*$B$15" +"C14/C16" +"100*I10" +"SUM(C11:C15)" +"C16/$C$16" +"H19/100" +"1000*B19" +"C7*$B$21" +"700*B19" +"C7*$B$22" +"1000*B19" +"C7*$B$24" +"3000*B19" +"C7*$B$26" +"SUM(C21:C26)" +"C16-C27" +"SUM(C32:C46)" +"C29-C47" +"(C16-C49)/(C7*($B$11+$B$14))" +"NOW()" +"+O4" +"+O4" +"+O4" +"'Austin Energy'!R153/1000" +"'Austin Energy'!AY153/1000" +"K11-G11" +"'Austin Energy'!BE153/1000" +"+E11-K11" +"+G11/K11" +"SUM(C11:C11)" +"SUM(M10:M11)" +"E13/C13" +"+K13/C13" +"E9" +"+'[1]Calvert City'!$A$3" +"SUM(E20:E24)" +"SUM(M19:M24)" +"CELL(""FILENAME"")" +"CELL(""filename"")" +"NOW()" +"summary!O4" +"T7" +"T7" +"SUM(T9:AX9)" +"IF(+R9-AY9+BA9>0,R9-AY9+BA9,0)" +"+AY9+BC9" +"+R9-BE9" +"SUM(N9:N11)" +"+R14-AY14+BA14" +"SUM(N14:N31)" +"+N32+N12" +"529716+212087" +"209897+662015+450000+6750" +"SUM(N40:N47)" +"12025339+2902357" +"SUM(N51:N54)" +"164407+20209" +"R73-N73" +"75000+50000" +"SUM(N59:N74)" +"SUM(#REF!)" +"N77+N75+N56+N48" +"P75" +"BH77+BH75+BH56+BH48+#REF!" +"500000" +"SUM(N82:N88)" +"SUM(N92:N93)" +"N94+N89+N79+N34" +"SUM(N109:N112)" +"+N120+P120" +"1197+1491" +"1946+2420" +"SUM(N130:N134)" +"N146+N137+N127+N125+N123+N117+N115+N113+N106+N104+N102+N144" +"S146+S137+S127+S125+S123+S117+S115+S113+#REF!+S106+S104+#REF!+S102+S144" +"N34+N89+N79+N94+N148+N150" +"A17" +"1000000-L17" +"SUM(L2:L19)" +"'Wish List'!E3" +"'Wish List'!F4" +"'Wish List'!J4" +"'Wish List'!AA4" +"'Wish List'!P4" +"'Wish List'!AD4" +"'Wish List'!S5" +"'Wish List'!A63" +"'Wish List'!E63" +"'Wish List'!J63" +"IF(ROUND(-I11/$E11*100,0)=0,"" "",ROUND(-I11/$E11*100,0)&""%"")" +"'Wish List'!AA63" +"'Wish List'!P63" +"'Wish List'!AD63" +"'Wish List'!S81" +"SUM(B11:B53)" +"L54" +"SUM(B54:B55)" +"B56-'Wish List'!E108" +"G56-'Wish List'!S108" +"H56-'Wish List'!J108" +"L56-'Wish List'!Z108" +"Q56-'Wish List'!P108" +"T56-'Wish List'!AD108" +"'Wish List'!A111" +"'Wish List'!E111" +"'Wish List'!S111" +"'Wish List'!J111" +"'Wish List'!Z111" +"'Wish List'!P111" +"'Wish List'!AD111" +"SUM(B61:B72)" +"B75-'Wish List'!E125" +"G75-'Wish List'!S125" +"H75-'Wish List'!J125" +"L75-'Wish List'!Z125" +"Q75-'Wish List'!P125" +"T75-'Wish List'!AD125" +"""Raptor Asset Values as of ""&E5&"", Remaining Asset Values as of ""&E6" +"""Raptor Asset Values as of ""&E5&"", Remaining Asset Values as of ""&E6" +"""Raptor Asset Values as of ""&E5&"", Remaining Asset Values as of ""&E6" +"""Raptor Asset Values as of ""&E5&"", Remaining Asset Values as of ""&E6" +"""Raptor Asset Values as of ""&E5&"", Remaining Asset Values as of ""&E6" +"""Raptor Asset Values as of ""&E5&"", Remaining Asset Values as of ""&E6" +"""Raptor Asset Values as of ""&E5&"", Remaining Asset Values as of ""&E6" +"""Raptor Asset Values as of ""&E5&"", Remaining Asset Values as of ""&E6" +"""Raptor Asset Values as of ""&E5&"", Remaining Asset Values as of ""&E6" +"""Raptor Asset Values as of ""&E5&"", Remaining Asset Values as of ""&E6" +"""Raptor Asset Values as of ""&E5&"", Remaining Asset Values as of ""&E6" +"""Raptor Asset Values as of ""&E5&"", Remaining Asset Values as of ""&E6" +"""Raptor Asset Values as of ""&E5&"", Remaining Asset Values as of ""&E6" +"""Raptor Asset Values as of ""&E5&"", Remaining Asset Values as of ""&E6" +"""Raptor Asset Values as of ""&E5&"", Remaining Asset Values as of ""&E6" +"""Raptor Asset Values as of ""&E5&"", Remaining Asset Values as of ""&E6" +"""Raptor Asset Values as of ""&E5&"", Remaining Asset Values as of ""&E6" +"E5" +"E8/F8" +"K8*F8" +"Catalytica!F21-H8" +"""$""&ROUND(Catalytica!F31/1000000,1)&""mm Enterprise Value""" +"Q8*F8" +"H8+K8" +"'MPR 80300'!U6" +"'MPR 80300'!U289" +"36100410-H10" +"'Asset Detail'!K14*0.625" +"'Asset Detail'!K15" +"""$""&ROUND('Asset Detail'!K11/1000000,0)&""mm Equity Value""" +"'MPR 80300'!U57" +"33467000-H12" +"'MPR 80300'!U259-60750" +"'MPR 80300'!U290" +"1833000-H14" +"'MPR 80300'!U61" +"11974000-H15" +"'MPR 80300'!U258" +"2025000-H16" +"5000000+1701010" +"1276383*D17-(5000000+1701010)" +"SUM(E8:E17)" +"'Asset Detail'!F18" +"-H20" +"ROUND(-K20/H20*100,0)&""% Write-Down""" +"'Asset Detail'!F24" +"'Asset Detail'!C34" +"'Asset Detail'!F9" +"'Asset Detail'!F14" +"'Asset Detail'!C42" +"'MPR 80300'!U223" +"'MPR 80300'!U116+'MPR 80300'!U117" +"'MPR 80300'!U200" +"-H27*0.5" +"ROUND(-K27/H27*100,1)&""% Write-Down""" +"'MPR 80300'!U228" +"-H28*0.4" +"Q29*0.3612" +"'MPR 80300'!U54" +"7544000-H30" +"0.3612*K30" +"H30*0.3612" +"'Asset Detail'!D47" +"ROUND(-K32/H32*100,0)&""% Write-Down b/c accrual asset""" +"'Asset Detail'!C49" +"'MPR 80300'!U224" +"-2444129.72+1975072" +"'MPR 82800'!U7+'MPR 82800'!U98" +"'MPR 82800'!U41" +"AmCoal!I40" +"'MPR 80300'!U158" +"SUM(E20:E41)" +"'Asset Detail'!E34" +"'Asset Detail'!E32+'Asset Detail'!E33" +"'Large Positions 82800'!X57" +"J45/F45" +"'Large Positions 82800'!X12" +"'Large Positions 82800'!X68-'Large Positions 82800'!X13-SUM(J43:J46)" +"SUM(E42:E47)" +"SUM(O42:O43)" +"J18+J48" +"J50+J55+J56+J57" +"60000000-H54" +"Mariner!G19" +"""$""&ROUND('Asset Detail'!O15/1000000,1)&""mm Enterprise Value""" +"Mariner!G25" +"Mariner!G28*0" +"SUM(J54:J57)" +"J50+J58" +"P8" +"$K63*$F63" +"ROUND(-$K63/$H63*100,0)&""% Write-Down""" +"F63" +"V63*H63" +"$AB63*$F63" +"ROUND(-$AB63/$H63*100,0)&""% Write-Down""" +"AE63*F63" +"AB63+H63" +"P17" +"P10" +"-H66*0.25" +"-H67*0.2" +"P24" +"-H68*0" +"-H69*0.1" +"A26" +"P31" +"'Asset Detail'!D56" +"'Asset Detail'!D64" +"P12" +"3100000*0.625" +"P15" +"3750000*0.625" +"P28" +"-H83*1" +"-H83*1" +"P30" +"'MPR 80300'!U216" +"-H85*0.3" +"-H85*0.5" +"'MPR 80300'!U218" +"-H87*0.3" +"'MPR 80300'!U243" +"'MPR 80300'!U245" +"2000000*0.625" +"-H91*1/3" +"'MPR 80300'!U254" +"'MPR 80300'!U256" +"P16" +"P13" +"'MPR 80300'!U263+390855" +"-H96*0.1" +"'MPR 80300'!U277" +"'MPR 80300'!U279" +"'MPR 80300'!U271" +"'MPR 80300'!U9" +"'MPR 80300'!U286" +"P14" +"SUM(E63:E105)" +"T106" +"S106" +"H107+J107" +"Z106" +"E106+E107" +"-H111*0.235" +"-H111*0.13" +"P54" +"'MPR 82800'!U47" +"'MPR 82800'!U51" +"'MPR 82800'!U246" +"'MPR 82800'!U44" +"2100000*0.5" +"'MPR 82800'!U258" +"'MPR 82800'!U247" +"SUM(E111:E122)" +"SUM(S111:S116)" +"T125" +"SUM('MPR 82800'!U12:U16)" +"#REF!" +"D131*$P$35" +"'Large Positions 82800'!A12" +"3314340*D133" +"'MPR 82800'!U37" +"'MPR 82800'!U40" +"'MPR 82800'!U42" +"'MPR 82800'!U147" +"'MPR 82800'!U193" +"'MPR 82800'!U268" +"'MPR 82800'!U35" +"'MPR 82800'!U53" +"'MPR 82800'!U66" +"'MPR 82800'!U68" +"'MPR 82800'!U71" +"'MPR 82800'!U74" +"'MPR 82800'!U77" +"'MPR 82800'!U164" +"'Large Positions 82800'!A57" +"'MPR 82800'!U161" +"'MPR 82800'!U240" +"'MPR 82800'!U250" +"'MPR 82800'!U280" +"'MPR 82800'!U282" +"SUM(E165:E172)" +"'Wish List'!A110" +"'Wish List'!A63" +"'Wish List'!E63" +"'Wish List'!A111" +"'Wish List'!E111" +"'Wish List'!A66" +"'Wish List'!E66" +"'Wish List'!A68" +"'Wish List'!E68" +"'Wish List'!A71&""***""" +"SUM(I8:I19)" +"'Wish List'!A124&""**""" +"I20+I21" +"I22-'Wish List'!E125" +"'Wish List'!A67" +"'Wish List'!E67" +"'Wish List'!A91" +"'Wish List'!E91" +"'Wish List'!A101" +"'Wish List'!E101" +"'Wish List'!A104" +"'Wish List'!E104" +"SUM(D8:D37)" +"'Wish List'!A65" +"'Wish List'!D17" +"'Wish List'!E65" +"'Wish List'!A102" +"'Wish List'!E102" +"'Wish List'!A85" +"'Wish List'!E85" +"'Wish List'!A97" +"'Wish List'!E97" +"SUM(D40:D52)" +"'Wish List'!A107&""*""" +"'Wish List'!E107" +"'Wish List'!A108" +"D55+D53+D38" +"D56-'Wish List'!E108" +"'Wish List'!E5" +"'Large Positions 82800'!A58" +"'Large Positions 82800'!B52" +"'Large Positions 82800'!B14+'Large Positions 82800'!B16" +"'Large Positions 82800'!B58" +"K5+K6" +"'Large Positions 82800'!B99" +"-K7*0.5" +"SUM(C5:C8)" +"'MPR 82800'!U134" +"'MPR 82800'!U135+'MPR 82800'!U130" +"K11*0.28" +"K11*0.28*0.625" +"SUM(C11:C13)" +"'MPR 82800'!U236/0.625" +"K14*0.625" +"K13-K14" +"K14*0.625" +"'MPR 82800'!U115" +"SUM(C16:C17)" +"'MPR 80300'!E216" +"'MPR 80300'!U216" +"K23/0.625" +"'MPR 80300'!E223" +"'MPR 80300'!U223" +"'MPR 80300'!E246" +"'MPR 80300'!U246" +"C24+C18+C14+C9" +"C26+C28" +"K24+K28" +"C29+1815000" +"D29+1815000-D13+C13" +"C3" +"C4" +"C9+C11+C12" +"K29+K25+K23" +"D3" +"D9+D11+D12" +"D32-D31" +"E3" +"E9+E11+E12" +"F3" +"F9+F11+F12" +"F9-C9+F12-C12" +"'Large Positions 82800'!X98" +"'MPR 80300'!U138" +"19485000+719506" +"B47*$C$45" +"C47+D47" +"G47" +"D47/C47" +"C48" +"C49+D49" +"-C60*100&""% Write-Down""" +"-C60*100&""% Write-Down""" +"-C60*100&""% Write-Down""" +"-C60*100&""% Write-Down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filename"",C43)" +"TODAY()" +"+F8*(1+$E$10)" +"XNPV($D$12,E8:Q8,E$6:Q$6)" +"+D12" +"XNPV($D$16,E$14:$H14,E$6:$H6)" +"+E6" +"SUM(F21:F23)" +"+F26*(1+G28)" +"+F26*F24" +"+F$30/((1+$D32)^(YEAR(F$18)-YEAR($E$18)))" +"+G30/((1+$D$32)^(YEAR(G18)-YEAR($E$18)))" +"+$E$12+$E$16+F32" +"SUM(F36:R36)" +"SUM(F38:R38)" +"+F34*F36" +"+E6" +"+F8" +"+H8" +"+I8" +"+J8" +"+K8" +"+L$8" +"+Q8" +"XNPV($D$12,E$48:Q$48,E$6:Q$6)" +"XNPV($D$12,F$49:Q$49,F$6:Q$6)" +"XNPV($D$12,G$50:Q$50,G$6:Q$6)" +"XNPV($D$12,H$51:Q$51,H$6:Q$6)" +"XNPV($D$12,I$52:Q$52,I$6:Q$6)" +"XNPV($D$12,J$53:Q$53,J$6:Q$6)" +"XNPV($D$12,K$54:Q$54,K$6:Q$6)" +"XNPV($D$12,L$55:Q$55,L$6:Q$6)" +"XNPV($D$12,M$56:Q$56,M$6:Q$6)" +"XNPV($D$12,N$57:Q$57,N$6:Q$6)" +"XNPV($D$12,O$58:Q$58,O$6:Q$6)" +"XNPV($D$12,P$59:Q$59,P$6:Q$6)" +"SUM(C6+C7+C8+C9+C10+C11+C12+C13+C14+C15+C16+C17+C18+C19+C20+C21+C22+C23+C24+C25+C26+C27+C28+C29+C30+C31+C32+C33+C34+C35+C36+C37)" +"SUM(F8:F15)" +"SUM(F20:F26)" +"SUM(F31:F34)" +"SUM(F39:F43)" +"SUM(F48:F49)" +"+F62+F54+F50+F44+F35+F27+F16" +"SUM(F8:F13)" +"SUM(F18:F22)" +"SUM(F27:F28)" +"SUM(F33:F40)" +"+F60+F51+F47+F41+F29+F23+F14+F64" +"+B10" +"+R8-S8" +"+S8/R8" +"+B24" +"+D10/C10" +"+B39" +"+B50" +"+B63" +"+B75" +"+B86" +"+B98" +"+B108" +"+B116" +"+B124" +"SUM(Q8:Q18)" +"+B98*0.1" +"+C124" +"SUM(G8:G13)" +"SUM(G18:G22)" +"SUM(G27:G28)" +"SUM(G33:G40)" +"SUM(G51:G53)" +"+G63+G54+G47+G41+G29+G23+G14+G67" +"SUM(F8:F13)" +"SUM(F28:F30)" +"SUM(F35:F39)" +"SUM(F45:F46)" +"+F64+F54+F47+F41+F31+F24+F14+F68" +"SUM(E9:I9)" +"+J9-K9" +"+J9/S9" +"471000+83000" +"+J9-N9-O9" +"353000+83000" +"1657000-1500000" +"684000+83000" +"2214000-2200000" +"9597000+14385000" +"271000-300000" +"1000000+83000" +"1553000-1600000" +"2519000+524000" +"2145540*0.6" +"3069056+613523+1500503" +"107146+47960+32283" +"56277+154364+281970+66" +"809000+3333333" +"SUM(E9:E20)" +"SUM(B5:B28)" +"SUM(F5:F24)" +"SUM(B31:B32)" +"SUM(F31-F32)" +"SUM(T5*12)" +"SUM(T5*12)" +"SUBTOTAL(9,C2:C2)" +"SUBTOTAL(9,C4:C22)" +"SUBTOTAL(9,C26:C50)" +"SUBTOTAL(9,C52:C56)" +"SUBTOTAL(9,C58:C63)" +"SUBTOTAL(9,C65:C66)" +"SUBTOTAL(9,C70:C73)" +"SUBTOTAL(9,C81:C100)" +"SUBTOTAL(9,C118:C125)" +"SUBTOTAL(9,C129:C140)" +"SUBTOTAL(9,C153:C173)" +"SUBTOTAL(9,C175:C205)" +"SUBTOTAL(9,C207:C289)" +"SUBTOTAL(9,C291:C293)" +"SUBTOTAL(9,C309:C349)" +"SUBTOTAL(9,C351:C357)" +"SUBTOTAL(9,C380:C395)" +"SUBTOTAL(9,C399:C426)" +"SUBTOTAL(9,C437:C454)" +"SUBTOTAL(9,C631:C640)" +"SUBTOTAL(9,C675:C687)" +"SUBTOTAL(9,C689:C699)" +"SUBTOTAL(9,C709:C814)" +"SUBTOTAL(9,C881:C894)" +"SUBTOTAL(9,C915:C1002)" +"SUBTOTAL(9,C1449:C1478)" +"SUBTOTAL(9,C1564:C1586)" +"SUBTOTAL(9,C1588:C1641)" +"SUBTOTAL(9,C1679:C1702)" +"SUBTOTAL(9,C1736:C1780)" +"SUBTOTAL(9,C2034:C2042)" +"SUBTOTAL(9,C2124:C2145)" +"SUBTOTAL(9,C2220:C2236)" +"SUBTOTAL(9,C2238:C2313)" +"SUBTOTAL(9,C2703:C2728)" +"SUBTOTAL(9,C2783:C2923)" +"SUBTOTAL(9,C3029:C3070)" +"SUBTOTAL(9,C3264:C3363)" +"SUBTOTAL(9,C3537:C3595)" +"SUBTOTAL(9,C3614:C3663)" +"SUBTOTAL(9,C3828:C3905)" +"SUBTOTAL(9,C3945:C4070)" +"SUBTOTAL(9,C4188:C4226)" +"SUBTOTAL(9,C4499:C4538)" +"SUBTOTAL(9,C4585:C4691)" +"SUBTOTAL(9,C5085:C5119)" +"SUBTOTAL(9,C5603:C5635)" +"SUBTOTAL(9,C5781:C5809)" +"SUBTOTAL(9,C6130:C6222)" +"SUBTOTAL(9,C6354:C6368)" +"SUBTOTAL(9,C6383:C6449)" +"SUBTOTAL(9,C6554:C6623)" +"SUBTOTAL(9,C6627:C6699)" +"SUBTOTAL(9,C6872:C6908)" +"SUBTOTAL(9,C7184:C7257)" +"SUBTOTAL(9,C7323:C7401)" +"SUBTOTAL(9,C7593:C7640)" +"SUBTOTAL(9,C7828:C7909)" +"SUBTOTAL(9,C8777:C8823)" +"SUBTOTAL(9,C8925:C8951)" +"SUBTOTAL(9,C2:C8968)" +"SUM(B2*12)" +"SUM(F3:F102)" +"SUBTOTAL(9,F104:F159)" +"SUBTOTAL(9,F161:F162)" +"SUBTOTAL(9,F164:F164)" +"SUBTOTAL(9,F171:F173)" +"SUBTOTAL(9,F175:F178)" +"SUBTOTAL(9,F180:F186)" +"SUBTOTAL(9,F211:F223)" +"SUBTOTAL(9,F242:F249)" +"SUBTOTAL(9,F254:F258)" +"SUBTOTAL(9,F260:F269)" +"SUBTOTAL(9,F281:F294)" +"SUBTOTAL(9,F323:F334)" +"SUBTOTAL(9,F336:F344)" +"SUBTOTAL(9,F359:F375)" +"SUBTOTAL(9,F451:F456)" +"SUBTOTAL(9,F536:F563)" +"SUBTOTAL(9,F1040:F1079)" +"SUBTOTAL(9,F1110:F1145)" +"SUBTOTAL(9,F1170:F1208)" +"SUBTOTAL(9,F1222:F1287)" +"SUBTOTAL(9,F1331:F1363)" +"SUBTOTAL(9,F1399:F1420)" +"SUBTOTAL(9,F1495:F1509)" +"SUBTOTAL(9,F1554:F1604)" +"SUBTOTAL(9,F1680:F1695)" +"SUBTOTAL(9,F3:F1787)" +"SUM(B5-#REF!)" +"SUM(B7:B78)" +"SUM(F5:F78)" +"SUM(B83:B98)" +"SUM(F83:F97)" +"SUM(B79,B99)" +"SUM(B79,B105,B99)" +"D102" +"SUM(H8:H13)" +"5247541+5601579" +"+H24+H23+H21+H20+H19+H14" +"+H25-H28" +"+'commercial income'!J18" +"+'commercial income'!X18" +"+F8-G8" +"+'commercial income'!J29" +"+'commercial income'!X29" +"+'commercial income'!J44" +"+'commercial income'!X44" +"+'commercial income'!J54" +"+'commercial income'!X54" +"+'commercial income'!J56" +"+'commercial income'!X56" +"+'commercial income'!J58" +"+'commercial income'!X58" +"+'commercial income'!J60" +"+'commercial income'!X60" +"+'commercial income'!J62" +"+'commercial income'!X62" +"+'commercial income'!J64" +"+'commercial income'!X64" +"+'commercial income'!J66" +"+'commercial income'!X66" +"+'commercial income'!J70" +"+'commercial income'!X70" +"SUM(F8:F18)" +"+DriftPrepay!H30" +"+'group expenses'!P7" +"+'group expenses'!E34" +"+'group expenses'!E37" +"+'group expenses'!E48" +"SUM(H38:H41)" +"+'group expenses'!E56" +"SUM(H46:H54)" +"+H63+H61+H59+H57+H55" +"+'group expenses'!E80" +"SUM(H67:H71)" +"SUM(H76:H78)" +"+H19-H21-H35-H42-H64-H72-H79" +"SUM(F8:I8)" +"+J8-K8" +"2286000+209000" +"+M8/AB8" +"+W8+V8+U8+T8+S8+R8+Q8+P8+O8+M8" +"+J8-X8" +"2795000+253000" +"+'balance sheet'!K17" +"+'balance sheet'!J17" +"3410000+194000" +"4132000+334000" +"1128000+136000" +"4625000+91000" +"2863000+392000" +"2310000+312000" +"3760000+425000" +"18607000-10818000" +"2242000+177000" +"1991000+371000" +"1161000+129000" +"SUM(F8:F17)" +"686000+851000" +"205000+239000" +"329000+1097000" +"4380000+65000" +"519000+217000" +"1280000+18000" +"818000+11000" +"72000+40000" +"SUM(F21:F28)" +"2783000+369000" +"5043000+273000+383000" +"4867000+369000" +"20000+2534000" +"2182000+242000" +"1036000+237000" +"2509000+363000" +"+J38-K38:K38" +"4040000+644000" +"55000+2000" +"9257000+1546000" +"626885+13045+18932+5150+4585+32015+49771+91466" +"1464000+17000" +"2096000+152000" +"898000+100000" +"1602000+247000" +"SUM(F32:F43)" +"4377000+207000" +"1411000+68000" +"2035000+56000" +"4070000+270000" +"828000+19000" +"624000+22000" +"3308000+853000" +"SUM(F47:F53)" +"2351000+501000" +"+F58+G58+H58+I58" +"4205000+398000" +"219000+318000" +"2202000+266000" +"153000+231000" +"5301000+630000" +"391000+81000" +"2128000+203000" +"146000+132000" +"2649000+314000+249000+22000" +"381000+37000" +"210000+52000" +"285000+152000+6000+6000" +"8609000+11742000" +"2+24" +"20+10" +"30000000+650000000" +"+'balance sheet'!K12+'balance sheet'!K13+'balance sheet'!K14+'balance sheet'!K16+'balance sheet'!K18" +"+'balance sheet'!J12+'balance sheet'!J13+'balance sheet'!J14+'balance sheet'!J16+'balance sheet'!J18" +"SUM(F69:F69)" +"+F70+F66+F64+F62+F60+F58+F56+F54+F44+F29+F18" +"+T73+R73" +"+M123+O123+P123+V123+W123" +"SUM(E7:I7)" +"+J7-K7" +"+J7/S7" +"+J7-N7-O7" +"1537000-1509000" +"2214000-2200000" +"9597000+14385000" +"271000-271000" +"1054000-1021000" +"2519000+524000" +"SUM(E7:E17)" +"SUM(E26:E33)" +"SUM(E41:E47)" +"+E48+E38+E37+E34" +"SUM(E56:E64)" +"+E65+E67+E69+E71+E73" +"SUM(E80:E84)" +"+H4+H3" +"+(I4+I3)/2" +"+H9" +"8000000*0.5" +"+H12*0.5*I5" +"+K12+L12" +"5000000*0.5" +"+H13*0.5*I5" +"+H14*I5*0.5" +"+H16*0.5*I5" +"+H17*L5" +"4000000*0.5" +"+H18*I5*0.5" +"SUM(H12:H18)" +"+C32" +"+I38*$I$5" +"+L38+K38" +"+H97*$I$5" +"204986+184957+211310+194298+240269+226276" +"27083*6" +"+(8583+2000)*6" +"SUM(E6:H6)" +"189943+183269+201971+189528+224436+208967" +"48283*6" +"346952+309688+361730+332426+365401+393256" +"46333*6" +"+(8583+5000)*6+100" +"316547+316547+346846+392830+369646+367647" +"18400*6" +"+(7038+5000)*6+100" +"375999+376109+360162+271475+415062+582639" +"20400*6" +"SUM(E6:E10)" +"SUM(H8:H13)" +"5247541+5601579" +"+H24+H23+H21+H20+H19+H14" +"+H25-H28" +"+'commercial income'!H18" +"+'commercial income'!T18" +"+F8-G8" +"+'commercial income'!H29" +"+'commercial income'!T29" +"+'commercial income'!H44" +"+'commercial income'!T44" +"+'commercial income'!H54" +"+'commercial income'!T54" +"+'commercial income'!H56" +"+'commercial income'!T56" +"+'commercial income'!H58" +"+'commercial income'!T58" +"+'commercial income'!H60" +"+'commercial income'!T60" +"+'commercial income'!H62" +"+'commercial income'!T62" +"+'commercial income'!H64" +"+'commercial income'!T64" +"+'commercial income'!H66" +"+'commercial income'!T66" +"+'commercial income'!H69" +"+'commercial income'!T69" +"SUM(F8:F18)" +"+DriftPrepay!H30" +"+'group expenses'!P7" +"+'group expenses'!E34" +"+'group expenses'!E37" +"+'group expenses'!E48" +"SUM(H38:H41)" +"+'group expenses'!E56" +"SUM(H46:H54)" +"+H63+H61+H59+H57+H55" +"+'group expenses'!E80" +"SUM(H67:H71)" +"+'commercial income'!K73" +"+'balance sheet'!L183" +"+H82-H83" +"+H19-H21-H35-H42-H64-H72-H79+H84" +"SUM(D8:G8)" +"2286000+209000" +"+I8/V8" +"39000+15000+15000" +"+I8+K8+L8+M8+N8+O8+P8+Q8+R8+S8" +"+H8-T8" +"+(U8+K8)/V8" +"2795000+253000" +"3410000+194000" +"4132000+334000" +"+K12+L12+O12" +"1128000+136000" +"+'balance sheet alloc'!F6" +"5000+'balance sheet'!G6+4172689+488749+34333+322600+100" +"40000+830000+109000+239000" +"4625000+91000" +"+'balance sheet alloc'!E6" +"+(W12+K12)/X12" +"2863000+392000" +"2310000+312000" +"+'balance sheet alloc'!F16" +"3760000+425000" +"2242000+177000" +"1991000+371000" +"1161000+129000" +"SUM(D8:D17)" +"+(U18+K18)/X18" +"+'balance sheet alloc'!F21" +"686000+851000" +"+'balance sheet alloc'!E21" +"+'balance sheet alloc'!F38" +"205000+239000" +"+'balance sheet alloc'!E38" +"+'balance sheet alloc'!F53" +"329000+1097000" +"4380000+65000" +"519000+217000" +"1280000+18000" +"818000+11000" +"72000+40000" +"SUM(D21:D28)" +"2783000+369000" +"5043000+273000+383000" +"+'balance sheet alloc'!F58" +"+'balance sheet alloc'!E58" +"4867000+369000" +"+'balance sheet alloc'!F60" +"20000+2534000" +"+'balance sheet alloc'!E60" +"2182000+242000" +"1036000+237000" +"2509000+363000" +"4040000+644000" +"+'balance sheet alloc'!F67" +"55000+2000" +"+'balance sheet alloc'!E67" +"56000000*0.4" +"+'balance sheet alloc'!F71" +"+'balance sheet alloc'!E71" +"+'HP&L'!J20" +"+'HP&L'!H22+'HP&L'!H25" +"+'HP&L'!J36+'HP&L'!J38" +"+'HP&L'!J37" +"+'HP&L'!H23" +"+'HP&L'!H26" +"+'HP&L'!H27" +"+'HP&L'!H28" +"+'HP&L'!H24+'HP&L'!H29" +"+'HP&L'!H30" +"+'HP&L'!H31" +"+'HP&L'!I57" +"2096000+152000" +"898000+100000" +"1602000+247000" +"SUM(D32:D43)" +"4377000+207000" +"1411000+68000" +"+'balance sheet alloc'!F81" +"2035000+56000" +"4070000+270000" +"+'balance sheet'!L29" +"828000+19000" +"624000+22000" +"+'balance sheet alloc'!F88" +"+'balance sheet alloc'!E88" +"3308000+853000" +"SUM(D47:D53)" +"2351000+501000" +"+S56+R56+Q56+P56+O56+N56+M56+L56+K56+I56" +"4205000+398000" +"+'balance sheet alloc'!F105" +"219000+318000" +"+'balance sheet alloc'!E105" +"2202000+266000" +"+'balance sheet alloc'!F130" +"153000+231000" +"+'balance sheet alloc'!E130" +"5301000+630000" +"+'balance sheet alloc'!F150" +"391000+81000" +"+'balance sheet alloc'!E150" +"2128000+203000" +"+'balance sheet alloc'!F160" +"146000+132000" +"+'balance sheet alloc'!E160" +"2649000+314000+249000+22000" +"+'balance sheet alloc'!F206" +"381000+37000" +"210000+52000" +"285000+152000+6000+6000" +"2+24" +"+'balance sheet alloc'!E206" +"2703000+169000+223000-1399000" +"+'balance sheet alloc'!F224" +"+'balance sheet alloc'!G224+'pks o&m'!I11" +"+'balance sheet alloc'!E224" +"+D18+D29+D44+D54+D56+D58+D60+D62+D64+D66+D69" +"+'balance sheet alloc'!E16+'balance sheet alloc'!E53" +"+X74+X73" +"+'balance sheet alloc'!E237" +"+'HP&L'!I57" +"+I125+K125+L125+R125+S125" +"SUM(E7:I7)" +"+J7-K7" +"+J7/S7" +"+J7-N7-O7" +"1537000-1509000" +"2214000-2200000" +"9597000+14385000" +"271000-271000" +"1054000-1021000" +"2519000+524000" +"SUM(E7:E17)" +"SUM(E26:E33)" +"SUM(E41:E47)" +"+E48+E38+E37+E34" +"SUM(E56:E64)" +"+E65+E67+E69+E71+E73" +"SUM(E80:E84)" +"+G6*0.5" +"+I6+H6" +"25500000*0.5" +"SUM(G6:G10)" +"+G11-G18" +"SUM(G22:G31)" +"+G20-G32" +"+H36*2" +"+H57" +"+J57" +"30300000*0.5" +"10800000*0.5" +"+G34-G36-G37-G38" +"+I34-I38-I37-I36" +"+'balance sheet'!H85" +"+G45*'balance sheet'!$I$5*0.5" +"+I45*'balance sheet'!$L$5*0.5" +"+'balance sheet'!I89" +"+'balance sheet'!H98" +"+'balance sheet'!I161" +"SUM(G45:G56)" +"+'balance sheet'!C17" +"+'balance sheet'!H17" +"+'balance sheet'!K17" +"+'commercial income'!A14" +"+'balance sheet'!C27" +"+'balance sheet'!H27" +"+'balance sheet'!K27" +"+'balance sheet'!C30" +"+'balance sheet'!I30*0.5" +"+'balance sheet'!L30*0.5" +"+'balance sheet'!I32" +"+H10" +"SUM(E8:E11)" +"SUM(E13:E14)" +"+E15+E12" +"+'balance sheet'!C112" +"+'balance sheet'!H112" +"+'balance sheet'!K112" +"+'balance sheet'!C57" +"+'balance sheet'!I57" +"+'balance sheet'!K57" +"+'balance sheet'!C60" +"+'balance sheet'!I60" +"+'balance sheet'!K60" +"+'balance sheet'!C99" +"+'balance sheet'!H99" +"+'balance sheet'!K99" +"+'balance sheet'!C124" +"+'balance sheet'!H124" +"+'balance sheet'!K124" +"+'balance sheet'!C131" +"+'balance sheet'!H131" +"+'balance sheet'!K131" +"SUM(E25:E31)" +"+(E25+E26+E29+E30)*-1" +"+E33*'balance sheet'!I5*0.75" +"+E34*'balance sheet'!I5" +"+E34*0.5*-1" +"+E35*'balance sheet'!I5" +"+E36*'balance sheet'!I5" +"+E37+E32" +"+'balance sheet'!C24" +"+'balance sheet'!I24" +"+'balance sheet'!L24" +"+'balance sheet'!H25+'balance sheet'!I25" +"+'balance sheet'!C30" +"+'balance sheet'!I30*0.5" +"+'balance sheet'!L30*0.5" +"SUM(E41:E45)" +"+E41*-1" +"+(E44+E45)*-1" +"+E52+E46" +"+'balance sheet'!C157" +"+'balance sheet'!H157" +"+'balance sheet'!K157" +"+'balance sheet'!C176" +"+'balance sheet'!H176" +"+'balance sheet'!K176" +"+'balance sheet'!C71" +"+'balance sheet'!I71" +"+'balance sheet'!K71" +"+'balance sheet'!C154" +"+'balance sheet'!H154" +"+'balance sheet'!K154" +"SUM(E62:E64)" +"+E66*'balance sheet'!I5" +"+E66+E65" +"+'balance sheet'!C94" +"+'balance sheet'!H94" +"+'balance sheet'!K94" +"+'balance sheet'!C178" +"+'balance sheet'!H178" +"+'balance sheet'!K178" +"+'balance sheet'!C62" +"+'balance sheet'!I62" +"+'balance sheet'!K62" +"+'balance sheet'!C105" +"+'balance sheet'!H105" +"+'balance sheet'!K105" +"+'balance sheet'!C107" +"+'balance sheet'!H107" +"+'balance sheet'!K107" +"+'balance sheet'!C152" +"+'balance sheet'!H152" +"+'balance sheet'!K152" +"+E79*-1" +"+E80*'balance sheet'!I5*0.5" +"+E79+E80" +"+'balance sheet'!C29" +"+'balance sheet'!I29" +"+'balance sheet'!C177" +"+'balance sheet'!H177" +"+'balance sheet'!K177" +"+E84*-1" +"+'balance sheet'!C53" +"+'balance sheet'!I53" +"+'balance sheet'!K53" +"+'balance sheet'!C109" +"+'balance sheet'!H109" +"+'balance sheet'!K109" +"+'balance sheet'!C129" +"+'balance sheet'!H129" +"+'balance sheet'!K129" +"+'balance sheet'!C163" +"+'balance sheet'!I163" +"+'balance sheet'!K163" +"+(E97+E96)*0.5*-1" +"+E98*'balance sheet'!I5" +"SUM(E90:E98)" +"+(E90+E91+E92)*-1" +"+E100*'balance sheet'!I5*0.75" +"+E101*'balance sheet'!I5" +"+E102*'balance sheet'!I5" +"+E103*'balance sheet'!I5" +"+'balance sheet'!C51" +"+'balance sheet'!I51" +"+'balance sheet'!K51" +"+'balance sheet'!C102" +"+'balance sheet'!H102" +"+'balance sheet'!K102" +"+'balance sheet'!C104" +"+'balance sheet'!H104" +"+'balance sheet'!K104" +"+'balance sheet'!C114" +"+'balance sheet'!H114" +"+'balance sheet'!K114" +"+'balance sheet'!C118" +"+'balance sheet'!H118" +"+'balance sheet'!K119" +"+'balance sheet'!K119" +"+'balance sheet'!C123" +"+'balance sheet'!H123" +"+'balance sheet'!K123" +"+'balance sheet'!C130" +"+'balance sheet'!H130" +"+'balance sheet'!K130" +"+'balance sheet'!C132" +"+'balance sheet'!H132" +"+'balance sheet'!K132" +"SUM(E107:E122)" +"+(E107+E110)*-1" +"+E124*'balance sheet'!I5*0.5" +"+E108*-1" +"+E125*'balance sheet'!I5*0.5" +"+E117*-1" +"+E126*'balance sheet'!I5*0.75" +"+E122*-1" +"+E127*'balance sheet'!I5*0.25" +"+E128*'balance sheet'!I5" +"+'balance sheet'!C38" +"+'balance sheet'!I38" +"+'balance sheet'!K38" +"+'balance sheet'!C43" +"+'balance sheet'!I43" +"+'balance sheet'!K43" +"+'balance sheet'!C52" +"+'balance sheet'!I52" +"+'balance sheet'!K52" +"+'balance sheet'!C61" +"+'balance sheet'!I61" +"+'balance sheet'!K61" +"+'balance sheet'!C63" +"+'balance sheet'!I63" +"+'balance sheet'!K63" +"+'balance sheet'!C66" +"+'balance sheet'!I66" +"+'balance sheet'!K66" +"+'balance sheet'!C69" +"+'balance sheet'!I69" +"+'balance sheet'!K69" +"+'balance sheet'!C101" +"+'balance sheet'!H101" +"+'balance sheet'!K101" +"+'balance sheet'!C111" +"+'balance sheet'!H111" +"+'balance sheet'!K111" +"+'balance sheet'!C116" +"+'balance sheet'!H116" +"+'balance sheet'!K116" +"+'balance sheet'!C122" +"+'balance sheet'!H122" +"+'balance sheet'!K122" +"+'balance sheet'!H133" +"+E149*'balance sheet'!I5" +"+'balance sheet'!C41" +"+'balance sheet'!I41" +"+'balance sheet'!K41" +"+'balance sheet'!C106" +"+'balance sheet'!H106" +"+'balance sheet'!K106" +"+'balance sheet'!C127" +"+'balance sheet'!H127" +"+'balance sheet'!K127" +"+(E152+E153+E154)*-1" +"+E157*'balance sheet'!I5*0.25" +"+E158*'balance sheet'!I5*0.25" +"+'balance sheet'!C39" +"+'balance sheet'!I39" +"+'balance sheet'!K39" +"+'balance sheet'!C42" +"+'balance sheet'!I42" +"+'balance sheet'!K42" +"+'balance sheet'!C44" +"+'balance sheet'!I44" +"+'balance sheet'!K44" +"+'balance sheet'!C55" +"+'balance sheet'!I55" +"+'balance sheet'!K55" +"+'balance sheet'!C64" +"+'balance sheet'!I64" +"+'balance sheet'!K64" +"+'balance sheet'!C67" +"+'balance sheet'!I67" +"+'balance sheet'!K67" +"+'balance sheet'!C72" +"+'balance sheet'!I72" +"+'balance sheet'!K72" +"+'balance sheet'!C77" +"+'balance sheet'!I77" +"+'balance sheet'!K77" +"+'balance sheet'!C100" +"+'balance sheet'!H100" +"+'balance sheet'!K100" +"+'balance sheet'!C121" +"+'balance sheet'!H121" +"+'balance sheet'!K121" +"+'balance sheet'!H126" +"+'balance sheet'!H128" +"+'balance sheet'!K128" +"+'balance sheet'!C139" +"+'balance sheet'!H139" +"+'balance sheet'!K139" +"+'balance sheet'!C143" +"+'balance sheet'!H143" +"+'balance sheet'!K143" +"+'balance sheet'!C153" +"+'balance sheet'!H153" +"+'balance sheet'!K153" +"+'balance sheet'!C156" +"+'balance sheet'!H156" +"+'balance sheet'!K156" +"SUM(E163:E196)" +"+E164*-1" +"+(E176+E177+E178+E179)*-1" +"+E199*'balance sheet'!I5*0.5" +"+E181*-1" +"+E200*'balance sheet'!I5*0.75" +"+E189*-1" +"+E201*'balance sheet'!I5*0.25" +"+(E190+E191+E192+E193+E194)*-1" +"+E202*'balance sheet'!I5*0.25" +"+(E195+E196)*-1" +"+E203*'balance sheet'!I5*0.5" +"+(E188+E187+E185+E184+E183+E182+E180+E174+E173+E172+E171+E170+E169+E168+E167+E166+E165+E163)*-1" +"+E204*'balance sheet'!I5*0.5" +"+E205+E197" +"+'balance sheet'!C12" +"+'balance sheet'!H12" +"+'balance sheet'!K12" +"+'balance sheet'!C16" +"+'balance sheet'!H16" +"+'balance sheet'!K16" +"+'balance sheet'!C18" +"+'balance sheet'!H18" +"+'balance sheet'!K18" +"SUM(E209:E218)" +"+(E209+E210+E211)*-1" +"+E220*'balance sheet'!I5*0.5" +"+(G209+G210+G211)*0.5*-1" +"+(E212+E213)*-1" +"+E221*'balance sheet'!I5*0.5" +"+(G212+G213)*0.5*-1" +"+E222*'balance sheet'!I5*0.5" +"+E223+E219" +"+F219+F223" +"+E6+E12+E21+E32+E46+E58+E60+E65+E71+E79+E86+E99+E123+E148+E156+E197+E219" +"+'balance sheet'!H183+'balance sheet'!I183" +"+'balance sheet'!M183" +"+'balance sheet'!J183" +"+E98" +"+'HP&L'!G57*-1" +"+E227-E232" +"+E15+E37+E52+E66+E80+E87+E104+E129+E149+E159+E205+E223" +"+E6+E16+E21+E38+E53+E58+E60+E67+E71+E81+E88+E105+E130+E150+E160+E206+E224" +"+F227+F236" +"+'HP&L'!I57" +"+E229" +"+H4+H3" +"+(I4+I3)/2" +"+H9" +"8080000" +"+H12*I5" +"+K12+L12" +"4800000" +"+H13*I5" +"5300000" +"+H14*I5" +"4600000" +"+H16*I5" +"+H17*L5" +"3770000" +"+H18*I5" +"SUM(H12:H18)" +"+I24/($I$33-$I$29)*3000000" +"+H27*L5" +"+L27+K27" +"SUM(H24:H32)" +"+I33-I29" +"+I38*$I$5" +"SUM(H38:H45)" +"+I71*I5" +"SUM(H51:H72)" +"SUM(H77:H80)" +"+H94*$I$5" +"SUM(H85:H94)" +"+H106*$I$5*2/12" +"+H154*I5" +"+H155*I5" +"SUM(H98:H157)" +"+I163*I5" +"+I162+I161+H98+H85+H86+H87+H88+I89+I90+H91+H92+H93" +"+H170*I5" +"+H171*L5" +"+H172*L5" +"+H173*I5" +"+H175*L5" +"+H176*$L$5" +"SUM(L170:L176)" +"+H180+H165+H158+H95+H81+H73+H46+H33+H19" +"+C2-B2" +"SUM(E2:E19)" +"+F7+G7" +"+H7+E7" +"+H9+E9" +"+G10+F10" +"+H10+E10+D10" +"+H12" +"SUM(J7:J12)" +"+SUM(J15:J16)" +"+D20" +"+SUM(J19:J22)+SUM(K19:K22)" +"+F25-G25" +"+J25+J26" +"+H37+D37" +"SUM(J15:J42)" +"+L23+L27+L17" +"+L45+SUM(J29:J31)+SUM(K29:K31)+SUM(J34:J42)+SUM(K34:K42)" +"SUM(J47:J48)" +"+J49" +"+J13+J44+J49" +"+L13+L45+L50" +"+L13+N45+L50" +"+J53-J25-J11-J10-J42-J12" +"+'PG&E Corp. '!B2" +"+H7+E7" +"+F8-G8" +"+G9+F9" +"+H9+E9+D9" +"2255200.29+62275.7+62275.7" +"+F11+G11" +"SUM(J7:J11)" +"+D19" +"+H20" +"SUM(J16:J26)" +"+J28" +"+J28+K28" +"+J28+J12" +"+L12+J28" +"+L12+N29" +"+J28+J12-J11-J10-J9-J8-J20-J19" +"+'PG&E Corp. '!B2" +"77653215-27346350-659005" +"+F7" +"-42747380+28936761-599752+21" +"-7816951+1884397-137662" +"SUM(F7:F12)" +"-1967079+35761" +"-874535+19401" +"27467988-14941737" +"-32647600" +"G23" +"-26739+1573" +"-29231764+13902201" +"+E26" +"E26" +"SUM(F20:F27)" +"+L35-J35" +"+'PG&E Corp. '!L13" +"+'PG&E Corp. '!L17+'PG&E Corp. '!L27+'PG&E Corp. '!L32+'PG&E Corp. '!L43" +"+'PG&E Corp. '!J49" +"+'Edison Int''l '!J8" +"+'Edison Int''l '!L12" +"+'Edison Int''l '!J28" +"SUM(G35:G39)" +"SUM(J10:J12)" +"+J14" +"+J27" +"+J29" +"+G42+G43" +"+'PG&E Corp. '!J7+'PG&E Corp. '!K7+'PG&E Corp. '!J8+'PG&E Corp. '!K8+'PG&E Corp. '!J9+'PG&E Corp. '!K9" +"+'PG&E Corp. '!J10+'PG&E Corp. '!K10+'PG&E Corp. '!J11+'PG&E Corp. '!K11" +"+'PG&E Corp. '!J12+'PG&E Corp. '!K12" +"SUM(B7:G7)" +"+'PG&E Corp. '!J15+'PG&E Corp. '!K15+'PG&E Corp. '!J16+'PG&E Corp. '!K16+'PG&E Corp. '!J20+'PG&E Corp. '!K20+'PG&E Corp. '!J21+'PG&E Corp. '!K21+'PG&E Corp. '!J22+'PG&E Corp. '!K22+'PG&E Corp. '!J26+'PG&E Corp. '!J29+'PG&E Corp. '!J30+'PG&E Corp. '!J31+'PG&E Corp. '!J34+'PG&E Corp. '!J35+'PG&E Corp. '!J36+'PG&E Corp. '!J37+'PG&E Corp. '!J38+'PG&E Corp. '!J39+'PG&E Corp. '!J40+'PG&E Corp. '!J41+'PG&E Corp. '!J47+'PG&E Corp. '!J48" +"++'PG&E Corp. '!J25+'PG&E Corp. '!J42" +"+'PG&E Corp. '!J19+'PG&E Corp. '!K19" +"+'Edison Int''l '!J7+'Edison Int''l '!K7" +"+'Edison Int''l '!J9+'Edison Int''l '!K9+'Edison Int''l '!J10+'Edison Int''l '!K10" +"+'Edison Int''l '!J11+'Edison Int''l '!K11" +"+'Edison Int''l '!J8+'Edison Int''l '!K8" +"+'Edison Int''l '!J21+'Edison Int''l '!J25+'Edison Int''l '!J26" +"+'Edison Int''l '!J16+'Edison Int''l '!J17+'Edison Int''l '!J19+'Edison Int''l '!J20+'Edison Int''l '!J18" +"+'Px - ISO '!J7+'Px - ISO '!J8+'Px - ISO '!J9" +"+'Px - ISO '!J10+'Px - ISO '!J11+'Px - ISO '!J12" +"+'Px - ISO '!J20+'Px - ISO '!J21+'Px - ISO '!J22+'Px - ISO '!J23+'Px - ISO '!J24+'Px - ISO '!J25+'Px - ISO '!J26" +"+'Px - ISO '!J27" +"SUM(B7:B12)" +"SUM(H7:H12)" +"+H15+('Edison Int''l '!N33-'Edison Int''l '!L33)+('PG&E Corp. '!N54-'PG&E Corp. '!L54)" +"+'PG&E Corp. '!B2" +"+'PG&E Corp. '!D25" +"+'PG&E Corp. '!D10+'PG&E Corp. '!D11" +"+'PG&E Corp. '!D42" +"+'Edison Int''l '!D9+'Edison Int''l '!D10" +"SUM(I6:I9)" +"+'PG&E Corp. '!D7" +"+'PG&E Corp. '!D15" +"+'PG&E Corp. '!D29" +"+'PG&E Corp. '!D34" +"+'PG&E Corp. '!D47" +"SUM(I13:I18)" +"+'Edison Int''l '!D16" +"SUM(I22:I23)" +"+'Edison Int''l '!D18" +"+'PG&E Corp. '!D19" +"+'Edison Int''l '!D19" +"+'Edison Int''l '!D21" +"+'PG&E Corp. '!D8" +"+'PG&E Corp. '!D16" +"+'PG&E Corp. '!D20" +"+'PG&E Corp. '!D31" +"+'PG&E Corp. '!D37" +"+'PG&E Corp. '!D48" +"SUM(I37:I47)" +"77653215-27346350-659005" +"+E51" +"-42747380+28936761-599752+21" +"-7816951+1884397-137662" +"-1967079+35761" +"-874535+19401" +"27467988-14941737" +"-32647600" +"F57" +"-26739+1573" +"-29231764+13902201" +"+D60" +"+'Edison Int''l '!D26" +"+'PG&E Corp. '!D9" +"+'PG&E Corp. '!D22" +"+'Edison Int''l '!D7" +"SUM(I51:I64)" +"+'PG&E Corp. '!D12" +"+'Edison Int''l '!D11" +"+SUM(I68:I69)" +"+'PG&E Corp. '!D39" +"SUM(I73)" +"+'Edison Int''l '!D8" +"SUM(I77:I81)" +"+I82+I74+I70+I65+I48+I34+I29+I24+I19+I10" +"+J28+J41+J64+J62+I84" +"+'PG&E Corp. '!J53+'Edison Int''l '!J32+'Px - ISO '!J29+'Px - ISO '!J14" +"+'PG&E Corp. '!J53+'Edison Int''l '!J32+'Px - ISO '!J14+'Px - ISO '!J29" +"14200-6940" +"+B8*E8" +"0.90355*F8" +"0.34*12000" +"0.8*F8-H8" +"+G8-H8-I8" +"SUM(H8:J8)" +"22000-6940" +"27700-15060" +"0.90419*F9" +"0.66*12000" +"2600-1950" +"0.9202*F10" +"+G10" +"SUM(B8:B10)" +"F15" +"0.8*F15" +"+G15-I15" +"15400-12500" +"0.93087*F18" +"+F18*0.8" +"MAX(0,0.8*F18-H18)" +"+G18-I18-H18" +"+G19" +"SUM(B18:B19)" +"0.997*F24" +"0.5*F24" +"0.89775*F25" +"+G25" +"F26/($F$18+$F$26)*10000" +"0.90596*F27" +"0.95543*F28" +"SUM(B24:B28)" +"+B29+B20+B11" +"SUM(F8:F29)" +"SUM(G8:G29)-G29-G11" +"SUM(K8:K28)" +"+K30-K32" +"+C36*E36" +"0.9238*F40" +"0.8975*F42" +"0.8917*F43" +"SUM(G36:G43)" +"SUM(D36:D44)" +"+K30+K44+K47" +"SUM(K51:K56)" +"+K48-K57" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"2" +"226" +"SUM(D2:F2)" +"1+23" +"303" +"50+13+238" +"7" +"192" +"6+138+2" +"4" +"1+393" +"62" +"1+1+1" +"273+18" +"26+97" +"227" +"57" +"1+2+12" +"82+131" +"3+19" +"34+488+431" +"1" +"59" +"SUM(D2:D28)" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"NOW()" +"NOW()" +"-317230.32*0-504162.5" +"SUM(H4:H9)" +"SUM(C5:C19)" +"SUM(D5:D18)" +"SUM(H6:H19)" +"SUM(C20:C23)" +"SUM(D5:D20)" +"SUM(F4:F19)" +"SUM(G6)" +"SUM(D21:D24)" +"SUM(C3:AP3)" +"108686345-50000000" +"SUM(C6:C79)" +"108686345-50000000" +"SUM(C6:C79)" +"108686345-50000000" +"SUM(C6:C79)" +"108686345-50000000" +"SUM(C6:C79)" +"108686345-50000000" +"SUM(C6:C79)" +"'West Contracts 2002-2006'!A2" +"'West Contracts 2002-2006'!A9" +"SUM(H5:FG5)" +"'West Contracts 2002-2006'!A43" +"'West Contracts 2002-2006'!A55" +"'West Contracts 2002-2006'!A65" +"'West Contracts 2002-2006'!A25" +"'West Contracts 2002-2006'!A19" +"'West Contracts 2002-2006'!A14" +"'West Contracts 2002-2006'!A54" +"'West Contracts 2002-2006'!A59" +"'West Contracts 2002-2006'!A66" +"'West Contracts 2002-2006'!A22" +"'West Contracts 2002-2006'!A15" +"'West Contracts 2002-2006'!A63" +"'West Contracts 2002-2006'!A13" +"'West Contracts 2002-2006'!A33" +"'West Contracts 2002-2006'!A38" +"'West Contracts 2002-2006'!A11" +"'West Contracts 2002-2006'!A35" +"'West Contracts 2002-2006'!A7" +"'West Contracts 2002-2006'!A36" +"'West Contracts 2002-2006'!A8" +"'West Contracts 2002-2006'!A44" +"'West Contracts 2002-2006'!A5" +"'West Contracts 2002-2006'!A16" +"'West Contracts 2002-2006'!A52" +"'West Contracts 2002-2006'!A3" +"'West Contracts 2002-2006'!A32" +"'West Contracts 2002-2006'!A61" +"'West Contracts 2002-2006'!A58" +"'West Contracts 2002-2006'!A12" +"'West Contracts 2002-2006'!A21" +"'West Contracts 2002-2006'!A42" +"'West Contracts 2002-2006'!A17" +"'West Contracts 2002-2006'!A10" +"'West Contracts 2002-2006'!A45" +"'West Contracts 2002-2006'!A37" +"'West Contracts 2002-2006'!A34" +"'West Contracts 2002-2006'!A28" +"'West Contracts 2002-2006'!A23" +"'West Contracts 2002-2006'!A39" +"'West Contracts 2002-2006'!A4" +"'West Contracts 2002-2006'!A26" +"'West Contracts 2002-2006'!A40" +"'West Contracts 2002-2006'!A20" +"'West Contracts 2002-2006'!A56" +"SUM(F5:F68)" +"SUM(F74:F128)" +"'West Contracts 2007-2011'!C3+'West Contracts 2007-2011'!D3+'West Contracts 2007-2011'!E3+'West Contracts 2007-2011'!F3" +"'West Contracts 2007-2011'!G3+'West Contracts 2007-2011'!H3+'West Contracts 2007-2011'!I3+'West Contracts 2007-2011'!J3" +"'West Contracts 2007-2011'!K3+'West Contracts 2007-2011'!L3+'West Contracts 2007-2011'!M3+'West Contracts 2007-2011'!N3" +"'West Contracts 2007-2011'!O3+'West Contracts 2007-2011'!P3+'West Contracts 2007-2011'!Q3+'West Contracts 2007-2011'!R3" +"'West Contracts 2007-2011'!S3+'West Contracts 2007-2011'!T3+'West Contracts 2007-2011'!U3+'West Contracts 2007-2011'!V3" +"'West Contracts 2007-2011'!W3+'West Contracts 2007-2011'!X3+'West Contracts 2007-2011'!Y3+'West Contracts 2007-2011'!Z3" +"'West Contracts 2007-2011'!AA3+'West Contracts 2007-2011'!AB3+'West Contracts 2007-2011'!AC3+'West Contracts 2007-2011'!AD3" +"'West Contracts 2007-2011'!AE3+'West Contracts 2007-2011'!AF3+'West Contracts 2007-2011'!AG3+'West Contracts 2007-2011'!AH3" +"'West Contracts 2007-2011'!AI3+'West Contracts 2007-2011'!AJ3+'West Contracts 2007-2011'!AK3+'West Contracts 2007-2011'!AL3" +"'West Contracts 2007-2011'!AM3+'West Contracts 2007-2011'!AN3+'West Contracts 2007-2011'!AO3+'West Contracts 2007-2011'!AP3" +"'West Contracts 2007-2011'!AQ3+'West Contracts 2007-2011'!AR3+'West Contracts 2007-2011'!AS3+'West Contracts 2007-2011'!AT3" +"'West Contracts 2007-2011'!AU3+'West Contracts 2007-2011'!AV3+'West Contracts 2007-2011'!AW3+'West Contracts 2007-2011'!AX3" +"'West Contracts 2007-2011'!AY3+'West Contracts 2007-2011'!AZ3+'West Contracts 2007-2011'!BA3+'West Contracts 2007-2011'!BB3" +"'West Contracts 2007-2011'!BC3+'West Contracts 2007-2011'!BD3+'West Contracts 2007-2011'!BE3+'West Contracts 2007-2011'!BF3" +"'West Contracts 2007-2011'!BG3+'West Contracts 2007-2011'!BH3+'West Contracts 2007-2011'!BI3+'West Contracts 2007-2011'!BJ3" +"'West Contracts 2007-2011'!BK3+'West Contracts 2007-2011'!BL3+'West Contracts 2007-2011'!BM3+'West Contracts 2007-2011'!BN3" +"'West Contracts 2007-2011'!BO3+'West Contracts 2007-2011'!BP3+'West Contracts 2007-2011'!BQ3+'West Contracts 2007-2011'!BR3" +"'West Contracts 2007-2011'!BS3+'West Contracts 2007-2011'!BT3+'West Contracts 2007-2011'!BU3+'West Contracts 2007-2011'!BV3" +"'West Contracts 2007-2011'!BW3+'West Contracts 2007-2011'!BX3+'West Contracts 2007-2011'!BY3+'West Contracts 2007-2011'!BZ3" +"'West Contracts 2007-2011'!CA3+'West Contracts 2007-2011'!CB3+'West Contracts 2007-2011'!CC3+'West Contracts 2007-2011'!CD3" +"'West Contracts 2007-2011'!CE3+'West Contracts 2007-2011'!CF3+'West Contracts 2007-2011'!CG3+'West Contracts 2007-2011'!CH3" +"'West Contracts 2007-2011'!CI3+'West Contracts 2007-2011'!CJ3+'West Contracts 2007-2011'!CK3+'West Contracts 2007-2011'!CL3" +"'West Contracts 2007-2011'!CM3+'West Contracts 2007-2011'!CN3+'West Contracts 2007-2011'!CO3+'West Contracts 2007-2011'!CP3" +"'West Contracts 2007-2011'!CQ3+'West Contracts 2007-2011'!CR3+'West Contracts 2007-2011'!CS3+'West Contracts 2007-2011'!CT3" +"'West Contracts 2007-2011'!CU3+'West Contracts 2007-2011'!CV3+'West Contracts 2007-2011'!CW3+'West Contracts 2007-2011'!CX3" +"'West Contracts 2007-2011'!CY3+'West Contracts 2007-2011'!CZ3+'West Contracts 2007-2011'!DA3+'West Contracts 2007-2011'!DB3" +"'West Contracts 2007-2011'!DC3+'West Contracts 2007-2011'!DD3+'West Contracts 2007-2011'!DE3+'West Contracts 2007-2011'!DF3" +"'West Contracts 2007-2011'!DG3+'West Contracts 2007-2011'!DH3+'West Contracts 2007-2011'!DI3+'West Contracts 2007-2011'!DJ3" +"'West Contracts 2007-2011'!DK3+'West Contracts 2007-2011'!DL3+'West Contracts 2007-2011'!DM3+'West Contracts 2007-2011'!DN3" +"'West Contracts 2007-2011'!DO3+'West Contracts 2007-2011'!DP3+'West Contracts 2007-2011'!DQ3+'West Contracts 2007-2011'!DR3" +"'West Contracts 2007-2011'!DS3+'West Contracts 2007-2011'!DT3+'West Contracts 2007-2011'!DU3+'West Contracts 2007-2011'!DV3" +"'West Contracts 2007-2011'!DW3+'West Contracts 2007-2011'!DX3+'West Contracts 2007-2011'!DY3+'West Contracts 2007-2011'!DZ3" +"'West Contracts 2007-2011'!EA3+'West Contracts 2007-2011'!EB3+'West Contracts 2007-2011'!EC3+'West Contracts 2007-2011'!ED3" +"'West Contracts 2007-2011'!EE3+'West Contracts 2007-2011'!EF3+'West Contracts 2007-2011'!EG3+'West Contracts 2007-2011'!EH3" +"'West Contracts 2007-2011'!EI3+'West Contracts 2007-2011'!EJ3+'West Contracts 2007-2011'!EK3+'West Contracts 2007-2011'!EL3" +"'West Contracts 2007-2011'!EM3+'West Contracts 2007-2011'!EN3+'West Contracts 2007-2011'!EO3+'West Contracts 2007-2011'!EP3" +"'West Contracts 2007-2011'!EQ3+'West Contracts 2007-2011'!ER3+'West Contracts 2007-2011'!ES3+'West Contracts 2007-2011'!ET3" +"'West Contracts 2007-2011'!EU3+'West Contracts 2007-2011'!EV3+'West Contracts 2007-2011'!EW3+'West Contracts 2007-2011'!EX3" +"'West Contracts 2007-2011'!EY3+'West Contracts 2007-2011'!EZ3+'West Contracts 2007-2011'!FA3+'West Contracts 2007-2011'!FB3" +"'West Contracts 2007-2011'!FC3+'West Contracts 2007-2011'!FD3+'West Contracts 2007-2011'!FE3+'West Contracts 2007-2011'!FF3" +"'West Contracts 2007-2011'!FG3+'West Contracts 2007-2011'!FH3+'West Contracts 2007-2011'!FI3+'West Contracts 2007-2011'!FJ3" +"'West Contracts 2007-2011'!FK3+'West Contracts 2007-2011'!FL3+'West Contracts 2007-2011'!FM3+'West Contracts 2007-2011'!FN3" +"'West Contracts 2007-2011'!FO3+'West Contracts 2007-2011'!FP3+'West Contracts 2007-2011'!FQ3+'West Contracts 2007-2011'!FR3" +"'West Contracts 2007-2011'!FS3+'West Contracts 2007-2011'!FT3+'West Contracts 2007-2011'!FU3+'West Contracts 2007-2011'!FV3" +"'West Contracts 2007-2011'!FW3+'West Contracts 2007-2011'!FX3+'West Contracts 2007-2011'!FY3+'West Contracts 2007-2011'!FZ3" +"'West Contracts 2007-2011'!GA3+'West Contracts 2007-2011'!GB3+'West Contracts 2007-2011'!GC3+'West Contracts 2007-2011'!GD3" +"'West Contracts 2007-2011'!GE3+'West Contracts 2007-2011'!GF3+'West Contracts 2007-2011'!GG3+'West Contracts 2007-2011'!GH3" +"'West Contracts 2007-2011'!GI3+'West Contracts 2007-2011'!GJ3+'West Contracts 2007-2011'!GK3+'West Contracts 2007-2011'!GL3" +"'West Contracts 2007-2011'!GM3+'West Contracts 2007-2011'!GN3+'West Contracts 2007-2011'!GO3+'West Contracts 2007-2011'!GP3" +"'West Contracts 2007-2011'!GQ3+'West Contracts 2007-2011'!GR3+'West Contracts 2007-2011'!GS3+'West Contracts 2007-2011'!GT3" +"'West Contracts 2007-2011'!GU3+'West Contracts 2007-2011'!GV3+'West Contracts 2007-2011'!GW3+'West Contracts 2007-2011'!GX3" +"'West Contracts 2007-2011'!GY3+'West Contracts 2007-2011'!GZ3+'West Contracts 2007-2011'!HA3+'West Contracts 2007-2011'!HB3" +"'West Contracts 2007-2011'!HC3+'West Contracts 2007-2011'!HD3+'West Contracts 2007-2011'!HE3+'West Contracts 2007-2011'!HF3" +"'West Contracts 2007-2011'!HG3+'West Contracts 2007-2011'!HH3+'West Contracts 2007-2011'!HI3+'West Contracts 2007-2011'!HJ3" +"'West Contracts 2007-2011'!HK3+'West Contracts 2007-2011'!HL3+'West Contracts 2007-2011'!HM3+'West Contracts 2007-2011'!HN3" +"'West Contracts 2007-2011'!HO3+'West Contracts 2007-2011'!HP3+'West Contracts 2007-2011'!HQ3+'West Contracts 2007-2011'!HR3" +"'West Contracts 2007-2011'!HS3+'West Contracts 2007-2011'!HT3+'West Contracts 2007-2011'!HU3+'West Contracts 2007-2011'!HV3" +"'West Contracts 2007-2011'!HW3+'West Contracts 2007-2011'!HX3+'West Contracts 2007-2011'!HY3+'West Contracts 2007-2011'!HZ3" +"'West Contracts 2007-2011'!IA3+'West Contracts 2007-2011'!IB3+'West Contracts 2007-2011'!IC3+'West Contracts 2007-2011'!ID3" +"'West Contracts 2007-2011'!IE3+'West Contracts 2007-2011'!IF3+'West Contracts 2007-2011'!IG3+'West Contracts 2007-2011'!IH3" +"'West Contracts 2012-2014'!C3+'West Contracts 2012-2014'!D3+'West Contracts 2012-2014'!E3+'West Contracts 2012-2014'!F3" +"'West Contracts 2012-2014'!G3+'West Contracts 2012-2014'!H3+'West Contracts 2012-2014'!I3+'West Contracts 2012-2014'!J3" +"'West Contracts 2012-2014'!K3+'West Contracts 2012-2014'!L3+'West Contracts 2012-2014'!M3+'West Contracts 2012-2014'!N3" +"'West Contracts 2012-2014'!O3+'West Contracts 2012-2014'!P3+'West Contracts 2012-2014'!Q3+'West Contracts 2012-2014'!R3" +"'West Contracts 2012-2014'!S3+'West Contracts 2012-2014'!T3+'West Contracts 2012-2014'!U3+'West Contracts 2012-2014'!V3" +"'West Contracts 2012-2014'!W3+'West Contracts 2012-2014'!X3+'West Contracts 2012-2014'!Y3+'West Contracts 2012-2014'!Z3" +"'West Contracts 2012-2014'!AA3+'West Contracts 2012-2014'!AB3+'West Contracts 2012-2014'!AC3+'West Contracts 2012-2014'!AD3" +"'West Contracts 2012-2014'!AE3+'West Contracts 2012-2014'!AF3+'West Contracts 2012-2014'!AG3+'West Contracts 2012-2014'!AH3" +"'West Contracts 2012-2014'!AI3+'West Contracts 2012-2014'!AJ3+'West Contracts 2012-2014'!AK3+'West Contracts 2012-2014'!AL3" +"'West Contracts 2012-2014'!AM3+'West Contracts 2012-2014'!AN3+'West Contracts 2012-2014'!AO3+'West Contracts 2012-2014'!AP3" +"'West Contracts 2012-2014'!AQ3+'West Contracts 2012-2014'!AR3+'West Contracts 2012-2014'!AS3+'West Contracts 2012-2014'!AT3" +"'West Contracts 2012-2014'!AU3+'West Contracts 2012-2014'!AV3+'West Contracts 2012-2014'!AW3+'West Contracts 2012-2014'!AX3" +"'West Contracts 2012-2014'!AY3+'West Contracts 2012-2014'!AZ3+'West Contracts 2012-2014'!BA3+'West Contracts 2012-2014'!BB3" +"'West Contracts 2012-2014'!BC3+'West Contracts 2012-2014'!BD3+'West Contracts 2012-2014'!BE3+'West Contracts 2012-2014'!BF3" +"'West Contracts 2012-2014'!BG3+'West Contracts 2012-2014'!BH3+'West Contracts 2012-2014'!BI3+'West Contracts 2012-2014'!BJ3" +"'West Contracts 2012-2014'!BK3+'West Contracts 2012-2014'!BL3+'West Contracts 2012-2014'!BM3+'West Contracts 2012-2014'!BN3" +"'West Contracts 2012-2014'!BO3+'West Contracts 2012-2014'!BP3+'West Contracts 2012-2014'!BQ3+'West Contracts 2012-2014'!BR3" +"'West Contracts 2012-2014'!BS3+'West Contracts 2012-2014'!BT3+'West Contracts 2012-2014'!BU3+'West Contracts 2012-2014'!BV3" +"'West Contracts 2012-2014'!BW3+'West Contracts 2012-2014'!BX3+'West Contracts 2012-2014'!BY3+'West Contracts 2012-2014'!BZ3" +"'West Contracts 2012-2014'!CA3+'West Contracts 2012-2014'!CB3+'West Contracts 2012-2014'!CC3+'West Contracts 2012-2014'!CD3" +"'West Contracts 2012-2014'!CE3+'West Contracts 2012-2014'!CF3+'West Contracts 2012-2014'!CG3+'West Contracts 2012-2014'!CH3" +"'West Contracts 2012-2014'!CI3+'West Contracts 2012-2014'!CJ3+'West Contracts 2012-2014'!CK3+'West Contracts 2012-2014'!CL3" +"'West Contracts 2012-2014'!CM3+'West Contracts 2012-2014'!CN3+'West Contracts 2012-2014'!CO3+'West Contracts 2012-2014'!CP3" +"'West Contracts 2012-2014'!CQ3+'West Contracts 2012-2014'!CR3+'West Contracts 2012-2014'!CS3+'West Contracts 2012-2014'!CT3" +"'West Contracts 2012-2014'!CU3+'West Contracts 2012-2014'!CV3+'West Contracts 2012-2014'!CW3+'West Contracts 2012-2014'!CX3" +"'West Contracts 2012-2014'!CY3+'West Contracts 2012-2014'!CZ3+'West Contracts 2012-2014'!DA3+'West Contracts 2012-2014'!DB3" +"'West Contracts 2012-2014'!DC3+'West Contracts 2012-2014'!DD3+'West Contracts 2012-2014'!DE3+'West Contracts 2012-2014'!DF3" +"'West Contracts 2012-2014'!DG3+'West Contracts 2012-2014'!DH3+'West Contracts 2012-2014'!DI3+'West Contracts 2012-2014'!DJ3" +"'West Contracts 2012-2014'!DK3+'West Contracts 2012-2014'!DL3+'West Contracts 2012-2014'!DM3+'West Contracts 2012-2014'!DN3" +"'West Contracts 2012-2014'!DO3+'West Contracts 2012-2014'!DP3+'West Contracts 2012-2014'!DQ3+'West Contracts 2012-2014'!DR3" +"'West Contracts 2012-2014'!DS3+'West Contracts 2012-2014'!DT3+'West Contracts 2012-2014'!DU3+'West Contracts 2012-2014'!DV3" +"'West Contracts 2012-2014'!DW3+'West Contracts 2012-2014'!DX3+'West Contracts 2012-2014'!DY3+'West Contracts 2012-2014'!DZ3" +"'West Contracts 2012-2014'!EA3+'West Contracts 2012-2014'!EB3+'West Contracts 2012-2014'!EC3+'West Contracts 2012-2014'!ED3" +"'West Contracts 2012-2014'!EE3+'West Contracts 2012-2014'!EF3+'West Contracts 2012-2014'!EG3+'West Contracts 2012-2014'!EH3" +"'West Contracts 2012-2014'!EI3+'West Contracts 2012-2014'!EJ3+'West Contracts 2012-2014'!EK3+'West Contracts 2012-2014'!EL3" +"'West Contracts 2012-2014'!EM3+'West Contracts 2012-2014'!EN3+'West Contracts 2012-2014'!EO3+'West Contracts 2012-2014'!EP3" +"108686345-50000000" +"SUM(C6:C79)" +"108686345-50000000" +"SUM(C6:C79)" +"TODAY()" +"C28" +"NOW()" +"SUM(C6:F6)" +"SUM(H6:L6)" +"SUM(M6:S6)" +"SUM(U6:W6)" +"AF6+AB6+X6+T6" +"AO6+AK6" +"J19" +"S19" +"F25" +"S27" +"SUM(C6:C29)" +"SUM(G5:G39)" +"108686345-50000000" +"SUM(C6:C79)" +"108686345-50000000" +"SUM(C6:C79)" +"108686345-50000000" +"SUM(C6:C79)" +"-+C2" +"108686345-50000000" +"SUM(C6:C79)" +"108686345-50000000" +"SUM(C6:C79)" +"108686345-50000000" +"SUM(C6:C79)" +"108686345-50000000" +"SUM(C6:C79)" +"108686345-50000000" +"SUM(C6:C79)" +"108686345-50000000" +"SUM(C6:C79)" +"108686345-50000000" +"SUM(C6:C79)" +"B6*C6" +"SUM(B6:B36)" +"SUM(D37+G37+J37)" +"SUM(H37+E37+B37)" +"95.88+134.64+6120+695.66" +"SUM(I3:I10)" +"+I14" +"SUM(I43:I51)" +"SUM(I55:I67)" +"SUM(I71:I72)" +"SUM(I115:I120)" +"SUM(I139:I141)" +"SUM(I143:I146)" +"SUM(B2*E2)+(C2*F2)" +"SUM(((B2+0.25)*E2)+(C2+0.25)*F2)" +"(K2*54.65)+(J2*33.5)" +"D5*G5" +"(D5+0.25)*G5" +"M7*231.5" +"N7*305" +"SUM(E2:E27)" +"SUM(J1:J27)" +"SUM(K2:K32)" +"SUM(E33:G33)" +"K33" +"J33" +"SUM(I37:I38)" +"I33" +"L33" +"(O33+P33)* -1" +"I40+I41+I42+I43" +" SUMIF($D2:$D95, ""Quantity"",E2:AH95)" +"SUM(E97:AH97)" +" SUMIF($D2:$D95, ""Price"",E2:AH95)" +"SUMIF($D102:$D153, ""Quantity"", E102:AH153)" +"SUMIF($D103:$D154, ""Price"", E103:AH154)" +"+E97+E157" +"C3*400" +"D3" +"SUM(D30:E30)" +"SUM(L6:L8)-L5" +"B22*4.5%" +"SUM(D4:D26)" +"SUM(D3:D26)" +"C3*400" +"D3" +"SUM(D30:E30)" +"SUM(L6:L8)-L5" +"B22*4.5%" +"SUM(D4:D26)" +"SUM(D3:D26)" +"SUM(E15-E16)" +"SUM(E18:E23)" +"SUM(E25:E28)" +"+ˉ" +"- unable to initialize heap" +"- not enough space for lowio initialization" +"- not enough space for stdio initialization" +"- pure virtual function call" +"- not enough space for _onexit/atexit table" +"- unable to open console device" +"- unexpected heap error" +"- unexpected multithread lock error" +"- not enough space for thread data" +"- not enough space for environment" +"- not enough space for arguments" +"- floating point not loaded" +"+ the title of the document" +"+ the title of the current page" +"+ the number of the current page" +"4*D15" +"-132257.96" +"SUM(H4:H12)" +"SUM(H4:H13)" +"#REF!" +"B3" +"[22]Report!$AZ$13" +"[3]Report!$AZ$13" +"[13]Report!$AZ$13" +"[4]Report!$AZ$13" +"[5]Report!$AZ$13" +"[6]Report!$AZ$13" +"[7]Report!$AZ$13" +"[15]Report!$AZ$13" +"[8]Report!$AZ$13" +"[21]Report!$AZ$13" +"[9]Report!$AZ$13" +"[10]Report!$AZ$13" +"[23]Report!$AZ$13" +"[11]Report!$AZ$13" +"[12]Report!$AZ$13" +"[18]Report!$AZ$13" +"[16]Report!$AZ$13" +"[19]Report!$AZ$13" +"[20]Report!$AZ$13" +"[17]Report!$AZ$13" +"[22]Report!$AZ$14" +"[3]Report!$AZ$14" +"[13]Report!$AZ$14" +"[4]Report!$AZ$14" +"[5]Report!$AZ$14" +"[6]Report!$AZ$14" +"[7]Report!$AZ$14" +"[15]Report!$AZ$14" +"[8]Report!$AZ$14" +"[21]Report!$AZ$14" +"[9]Report!$AZ$14" +"[10]Report!$AZ$14" +"[23]Report!$AZ$14" +"[11]Report!$AZ$14" +"[12]Report!$AZ$14" +"[18]Report!$AZ$14" +"[16]Report!$AZ$14" +"[19]Report!$AZ$14" +"[20]Report!$AZ$14" +"[17]Report!$AZ$14" +"[22]Report!$AZ$15" +"[3]Report!$AZ$15" +"[13]Report!$AZ$15" +"[4]Report!$AZ$15" +"[5]Report!$AZ$15" +"[6]Report!$AZ$15" +"[7]Report!$AZ$15" +"[15]Report!$AZ$15" +"[8]Report!$AZ$15" +"[21]Report!$AZ$15" +"[9]Report!$AZ$15" +"[10]Report!$AZ$15" +"[23]Report!$AZ$15" +"[11]Report!$AZ$15" +"[12]Report!$AZ$15" +"[18]Report!$AZ$15" +"[16]Report!$AZ$15" +"[19]Report!$AZ$15" +"[20]Report!$AZ$15" +"[17]Report!$AZ$15" +"[22]Report!$AZ$19" +"[3]Report!$AZ$19" +"[13]Report!$AZ$19" +"[4]Report!$AZ$19" +"[5]Report!$AZ$19" +"[6]Report!$AZ$19" +"[7]Report!$AZ$19" +"[15]Report!$AZ$19" +"[8]Report!$AZ$19" +"[21]Report!$AZ$19" +"[9]Report!$AZ$19" +"[10]Report!$AZ$19" +"[23]Report!$AZ$19" +"[11]Report!$AZ$19" +"[12]Report!$AZ$19" +"[18]Report!$AZ$19" +"[16]Report!$AZ$19" +"[19]Report!$AZ$19" +"[20]Report!$AZ$19" +"[17]Report!$AZ$19" +"[22]Report!$AZ$20" +"[3]Report!$AZ$20" +"[13]Report!$AZ$20" +"[4]Report!$AZ$20" +"[5]Report!$AZ$20" +"[6]Report!$AZ$20" +"[7]Report!$AZ$20" +"[15]Report!$AZ$20" +"[8]Report!$AZ$20" +"[21]Report!$AZ$20" +"[9]Report!$AZ$20" +"[10]Report!$AZ$20" +"[23]Report!$AZ$20" +"[11]Report!$AZ$20" +"[12]Report!$AZ$20" +"[18]Report!$AZ$20" +"[16]Report!$AZ$20" +"[19]Report!$AZ$20" +"[20]Report!$AZ$20" +"[17]Report!$AZ$20" +"[22]Report!$AZ$21" +"[3]Report!$AZ$21" +"[13]Report!$AZ$21" +"[4]Report!$AZ$21" +"[5]Report!$AZ$21" +"[6]Report!$AZ$21" +"[7]Report!$AZ$21" +"[15]Report!$AZ$21" +"[8]Report!$AZ$21" +"[21]Report!$AZ$21" +"[9]Report!$AZ$21" +"[10]Report!$AZ$21" +"[23]Report!$AZ$21" +"[11]Report!$AZ$21" +"[12]Report!$AZ$21" +"[18]Report!$AZ$21" +"[16]Report!$AZ$21" +"[19]Report!$AZ$21" +"[20]Report!$AZ$21" +"[17]Report!$AZ$21" +"EOMONTH($B$3,-1)" +"[22]Report!$AZ$33" +"[3]Report!$AZ$33" +"[13]Report!$AZ$33" +"[4]Report!$AZ$33" +"[5]Report!$AZ$33" +"[6]Report!$AZ$33" +"[7]Report!$AZ$33" +"[15]Report!$AZ$33" +"[8]Report!$AZ$33" +"[21]Report!$AZ$33" +"[9]Report!$AZ$33" +"[10]Report!$AZ$33" +"[23]Report!$AZ$33" +"[11]Report!$AZ$33" +"[12]Report!$AZ$33" +"[18]Report!$AZ$33" +"[16]Report!$AZ$33" +"[19]Report!$AZ$33" +"[20]Report!$AZ$33" +"[17]Report!$AZ$33" +"[22]Report!$AZ$34" +"[3]Report!$AZ$34" +"[13]Report!$AZ$34" +"[4]Report!$AZ$34" +"[5]Report!$AZ$34" +"[6]Report!$AZ$34" +"[7]Report!$AZ$34" +"[15]Report!$AZ$34" +"[8]Report!$AZ$34" +"[21]Report!$AZ$34" +"[9]Report!$AZ$34" +"[10]Report!$AZ$34" +"[23]Report!$AZ$34" +"[11]Report!$AZ$34" +"[12]Report!$AZ$34" +"[18]Report!$AZ$34" +"[16]Report!$AZ$34" +"[19]Report!$AZ$34" +"[20]Report!$AZ$34" +"[17]Report!$AZ$34" +"[22]Report!$AZ$35" +"[3]Report!$AZ$35" +"[13]Report!$AZ$35" +"[4]Report!$AZ$35" +"[5]Report!$AZ$35" +"[6]Report!$AZ$35" +"[7]Report!$AZ$35" +"[15]Report!$AZ$35" +"[8]Report!$AZ$35" +"[21]Report!$AZ$35" +"[9]Report!$AZ$35" +"[10]Report!$AZ$35" +"[23]Report!$AZ$35" +"[11]Report!$AZ$35" +"[12]Report!$AZ$35" +"[18]Report!$AZ$35" +"[16]Report!$AZ$35" +"[19]Report!$AZ$35" +"[20]Report!$AZ$35" +"[17]Report!$AZ$35" +"[22]Report!$AZ$36" +"[3]Report!$AZ$36" +"[13]Report!$AZ$36" +"[4]Report!$AZ$36" +"[5]Report!$AZ$36" +"[6]Report!$AZ$36" +"[7]Report!$AZ$36" +"[15]Report!$AZ$36" +"[8]Report!$AZ$36" +"[21]Report!$AZ$36" +"[9]Report!$AZ$36" +"[10]Report!$AZ$36" +"[23]Report!$AZ$36" +"[11]Report!$AZ$36" +"[12]Report!$AZ$36" +"[18]Report!$AZ$36" +"[16]Report!$AZ$36" +"[19]Report!$AZ$36" +"[20]Report!$AZ$36" +"[17]Report!$AZ$36" +"B3" +"[22]Report!$AZ$39" +"[3]Report!$AZ$39" +"[13]Report!$AZ$39" +"[4]Report!$AZ$39" +"[5]Report!$AZ$39" +"[6]Report!$AZ$39" +"[7]Report!$AZ$39" +"[15]Report!$AZ$39" +"[8]Report!$AZ$39" +"[21]Report!$AZ$39" +"[9]Report!$AZ$39" +"[10]Report!$AZ$39" +"[23]Report!$AZ$39" +"[11]Report!$AZ$39" +"[12]Report!$AZ$39" +"[18]Report!$AZ$39" +"[16]Report!$AZ$39" +"[19]Report!$AZ$39" +"[20]Report!$AZ$39" +"[17]Report!$AZ$39" +"[22]Report!$AZ$41" +"[3]Report!$AZ$41" +"[13]Report!$AZ$41" +"[4]Report!$AZ$41" +"[5]Report!$AZ$41" +"[6]Report!$AZ$41" +"[7]Report!$AZ$41" +"[15]Report!$AZ$41" +"[8]Report!$AZ$41" +"[21]Report!$AZ$41" +"[9]Report!$AZ$41" +"[10]Report!$AZ$41" +"[23]Report!$AZ$41" +"[11]Report!$AZ$41" +"[12]Report!$AZ$41" +"[18]Report!$AZ$41" +"[16]Report!$AZ$41" +"[19]Report!$AZ$41" +"[20]Report!$AZ$41" +"[17]Report!$AZ$41" +"[22]Report!$AZ$42" +"[3]Report!$AZ$42" +"[13]Report!$AZ$42" +"[4]Report!$AZ$42" +"[5]Report!$AZ$42" +"[6]Report!$AZ$42" +"[7]Report!$AZ$42" +"[15]Report!$AZ$42" +"[8]Report!$AZ$42" +"[21]Report!$AZ$42" +"[9]Report!$AZ$42" +"[10]Report!$AZ$42" +"[23]Report!$AZ$42" +"[11]Report!$AZ$42" +"[12]Report!$AZ$42" +"[18]Report!$AZ$42" +"[16]Report!$AZ$42" +"[19]Report!$AZ$42" +"[20]Report!$AZ$42" +"[17]Report!$AZ$42" +"[22]Report!$AZ$43" +"[3]Report!$AZ$43" +"[13]Report!$AZ$43" +"[4]Report!$AZ$43" +"[5]Report!$AZ$43" +"[6]Report!$AZ$43" +"[7]Report!$AZ$43" +"[15]Report!$AZ$43" +"[8]Report!$AZ$43" +"[21]Report!$AZ$43" +"[9]Report!$AZ$43" +"[10]Report!$AZ$43" +"[23]Report!$AZ$43" +"[11]Report!$AZ$43" +"[12]Report!$AZ$43" +"[18]Report!$AZ$43" +"[16]Report!$AZ$43" +"[19]Report!$AZ$43" +"[20]Report!$AZ$43" +"[17]Report!$AZ$43" +"[22]Report!$AZ$44" +"[3]Report!$AZ$44" +"[13]Report!$AZ$44" +"[4]Report!$AZ$44" +"[5]Report!$AZ$44" +"[6]Report!$AZ$44" +"[7]Report!$AZ$44" +"[15]Report!$AZ$44" +"[8]Report!$AZ$44" +"[21]Report!$AZ$44" +"[9]Report!$AZ$44" +"[10]Report!$AZ$44" +"[23]Report!$AZ$44" +"[11]Report!$AZ$44" +"[12]Report!$AZ$44" +"[18]Report!$AZ$44" +"[16]Report!$AZ$44" +"[19]Report!$AZ$44" +"[20]Report!$AZ$44" +"[17]Report!$AZ$44" +"[22]Report!$AZ$45" +"[3]Report!$AZ$45" +"[13]Report!$AZ$45" +"[4]Report!$AZ$45" +"[5]Report!$AZ$45" +"[6]Report!$AZ$45" +"[7]Report!$AZ$45" +"[15]Report!$AZ$45" +"[8]Report!$AZ$45" +"[21]Report!$AZ$45" +"[9]Report!$AZ$45" +"[10]Report!$AZ$45" +"[23]Report!$AZ$45" +"[11]Report!$AZ$45" +"[12]Report!$AZ$45" +"[18]Report!$AZ$45" +"[16]Report!$AZ$45" +"[19]Report!$AZ$45" +"[20]Report!$AZ$45" +"[17]Report!$AZ$45" +"[22]Report!$AZ$46" +"[3]Report!$AZ$46" +"[13]Report!$AZ$46" +"[4]Report!$AZ$46" +"[5]Report!$AZ$46" +"[6]Report!$AZ$46" +"[7]Report!$AZ$46" +"[15]Report!$AZ$46" +"[8]Report!$AZ$46" +"[21]Report!$AZ$46" +"[9]Report!$AZ$46" +"[10]Report!$AZ$46" +"[23]Report!$AZ$46" +"[11]Report!$AZ$46" +"[12]Report!$AZ$46" +"[18]Report!$AZ$46" +"[16]Report!$AZ$46" +"[19]Report!$AZ$46" +"[20]Report!$AZ$46" +"[17]Report!$AZ$46" +"[22]Report!$AZ$47" +"[3]Report!$AZ$47" +"[13]Report!$AZ$47" +"[4]Report!$AZ$47" +"[5]Report!$AZ$47" +"[6]Report!$AZ$47" +"[7]Report!$AZ$47" +"[15]Report!$AZ$47" +"[8]Report!$AZ$47" +"[21]Report!$AZ$47" +"[9]Report!$AZ$47" +"[10]Report!$AZ$47" +"[23]Report!$AZ$47" +"[11]Report!$AZ$47" +"[12]Report!$AZ$47" +"[18]Report!$AZ$47" +"[16]Report!$AZ$47" +"[19]Report!$AZ$47" +"[20]Report!$AZ$47" +"[17]Report!$AZ$47" +"[22]Report!$AZ$48" +"[3]Report!$AZ$48" +"[13]Report!$AZ$48" +"[4]Report!$AZ$48" +"[5]Report!$AZ$48" +"[6]Report!$AZ$48" +"[7]Report!$AZ$48" +"[15]Report!$AZ$48" +"[8]Report!$AZ$48" +"[21]Report!$AZ$48" +"[9]Report!$AZ$48" +"[10]Report!$AZ$48" +"[23]Report!$AZ$48" +"[11]Report!$AZ$48" +"[12]Report!$AZ$48" +"[18]Report!$AZ$48" +"[16]Report!$AZ$48" +"[19]Report!$AZ$48" +"[20]Report!$AZ$48" +"[17]Report!$AZ$48" +"[22]Report!$AZ$49" +"[3]Report!$AZ$49" +"[13]Report!$AZ$49" +"[4]Report!$AZ$49" +"[5]Report!$AZ$49" +"[6]Report!$AZ$49" +"[7]Report!$AZ$49" +"[15]Report!$AZ$49" +"[8]Report!$AZ$49" +"[21]Report!$AZ$49" +"[9]Report!$AZ$49" +"[10]Report!$AZ$49" +"[23]Report!$AZ$49" +"[11]Report!$AZ$49" +"[12]Report!$AZ$49" +"[18]Report!$AZ$49" +"[16]Report!$AZ$49" +"[19]Report!$AZ$49" +"[20]Report!$AZ$49" +"[17]Report!$AZ$49" +"[22]Report!$AZ$50" +"[3]Report!$AZ$50" +"[13]Report!$AZ$50" +"[4]Report!$AZ$50" +"[5]Report!$AZ$50" +"[6]Report!$AZ$50" +"[7]Report!$AZ$50" +"[15]Report!$AZ$50" +"[8]Report!$AZ$50" +"[21]Report!$AZ$50" +"[9]Report!$AZ$50" +"[10]Report!$AZ$50" +"[23]Report!$AZ$50" +"[11]Report!$AZ$50" +"[12]Report!$AZ$50" +"[18]Report!$AZ$50" +"[16]Report!$AZ$50" +"[19]Report!$AZ$50" +"[20]Report!$AZ$50" +"[17]Report!$AZ$50" +"[22]Report!$AZ$51" +"[3]Report!$AZ$51" +"[13]Report!$AZ$51" +"[4]Report!$AZ$51" +"[5]Report!$AZ$51" +"[6]Report!$AZ$51" +"[7]Report!$AZ$51" +"[15]Report!$AZ$51" +"[8]Report!$AZ$51" +"[21]Report!$AZ$51" +"[9]Report!$AZ$51" +"[10]Report!$AZ$51" +"[23]Report!$AZ$51" +"[11]Report!$AZ$51" +"[12]Report!$AZ$51" +"[18]Report!$AZ$51" +"[16]Report!$AZ$51" +"[19]Report!$AZ$51" +"[20]Report!$AZ$51" +"[17]Report!$AZ$51" +"[22]Report!$AZ$52" +"[3]Report!$AZ$52" +"[13]Report!$AZ$52" +"[4]Report!$AZ$52" +"[5]Report!$AZ$52" +"[6]Report!$AZ$52" +"[7]Report!$AZ$52" +"[15]Report!$AZ$52" +"[8]Report!$AZ$52" +"[21]Report!$AZ$52" +"[9]Report!$AZ$52" +"[10]Report!$AZ$52" +"[23]Report!$AZ$52" +"[11]Report!$AZ$52" +"[12]Report!$AZ$52" +"[18]Report!$AZ$52" +"[16]Report!$AZ$52" +"[19]Report!$AZ$52" +"[20]Report!$AZ$52" +"[17]Report!$AZ$52" +"[22]Report!$AZ$53" +"[3]Report!$AZ$53" +"[13]Report!$AZ$53" +"[4]Report!$AZ$53" +"[5]Report!$AZ$53" +"[6]Report!$AZ$53" +"[7]Report!$AZ$53" +"[15]Report!$AZ$53" +"[8]Report!$AZ$53" +"[21]Report!$AZ$53" +"[9]Report!$AZ$53" +"[10]Report!$AZ$53" +"[23]Report!$AZ$53" +"[11]Report!$AZ$53" +"[12]Report!$AZ$53" +"[18]Report!$AZ$53" +"[16]Report!$AZ$53" +"[19]Report!$AZ$53" +"[20]Report!$AZ$53" +"[17]Report!$AZ$53" +"[22]Report!$AZ$54" +"[3]Report!$AZ$54" +"[13]Report!$AZ$54" +"[4]Report!$AZ$54" +"[5]Report!$AZ$54" +"[6]Report!$AZ$54" +"[7]Report!$AZ$54" +"[15]Report!$AZ$54" +"[8]Report!$AZ$54" +"[21]Report!$AZ$54" +"[9]Report!$AZ$54" +"[10]Report!$AZ$54" +"[23]Report!$AZ$54" +"[11]Report!$AZ$54" +"[12]Report!$AZ$54" +"[18]Report!$AZ$54" +"[16]Report!$AZ$54" +"[19]Report!$AZ$54" +"[20]Report!$AZ$54" +"[17]Report!$AZ$54" +"[22]Report!$AZ$55" +"[3]Report!$AZ$55" +"[13]Report!$AZ$55" +"[4]Report!$AZ$55" +"[5]Report!$AZ$55" +"[6]Report!$AZ$55" +"[7]Report!$AZ$55" +"[15]Report!$AZ$55" +"[8]Report!$AZ$55" +"[21]Report!$AZ$55" +"[9]Report!$AZ$55" +"[10]Report!$AZ$55" +"[23]Report!$AZ$55" +"[11]Report!$AZ$55" +"[12]Report!$AZ$55" +"[18]Report!$AZ$55" +"[16]Report!$AZ$55" +"[19]Report!$AZ$55" +"[20]Report!$AZ$55" +"[17]Report!$AZ$55" +"[22]Report!$AZ$56" +"[3]Report!$AZ$56" +"[13]Report!$AZ$56" +"[4]Report!$AZ$56" +"[5]Report!$AZ$56" +"[6]Report!$AZ$56" +"[7]Report!$AZ$56" +"[15]Report!$AZ$56" +"[8]Report!$AZ$56" +"[21]Report!$AZ$56" +"[9]Report!$AZ$56" +"[10]Report!$AZ$56" +"[23]Report!$AZ$56" +"[11]Report!$AZ$56" +"[12]Report!$AZ$56" +"[18]Report!$AZ$56" +"[16]Report!$AZ$56" +"[19]Report!$AZ$56" +"[20]Report!$AZ$56" +"[17]Report!$AZ$56" +"[22]Report!$AZ$57" +"[3]Report!$AZ$57" +"[13]Report!$AZ$57" +"[4]Report!$AZ$57" +"[5]Report!$AZ$57" +"[6]Report!$AZ$57" +"[7]Report!$AZ$57" +"[15]Report!$AZ$57" +"[8]Report!$AZ$57" +"[21]Report!$AZ$57" +"[9]Report!$AZ$57" +"[10]Report!$AZ$57" +"[23]Report!$AZ$57" +"[11]Report!$AZ$57" +"[12]Report!$AZ$57" +"[18]Report!$AZ$57" +"[16]Report!$AZ$57" +"[19]Report!$AZ$57" +"[20]Report!$AZ$57" +"[17]Report!$AZ$57" +"B3" +"[22]Report!$AZ$60" +"[3]Report!$AZ$60" +"[13]Report!$AZ$60" +"[4]Report!$AZ$60" +"[5]Report!$AZ$60" +"[6]Report!$AZ$60" +"[7]Report!$AZ$60" +"[15]Report!$AZ$60" +"[8]Report!$AZ$60" +"[21]Report!$AZ$60" +"[9]Report!$AZ$60" +"[10]Report!$AZ$60" +"[23]Report!$AZ$60" +"[11]Report!$AZ$60" +"[12]Report!$AZ$60" +"[18]Report!$AZ$60" +"[16]Report!$AZ$60" +"[19]Report!$AZ$60" +"[20]Report!$AZ$60" +"[17]Report!$AZ$60" +"[22]Report!$AZ$61" +"[3]Report!$AZ$61" +"[13]Report!$AZ$61" +"[4]Report!$AZ$61" +"[5]Report!$AZ$61" +"[6]Report!$AZ$61" +"[7]Report!$AZ$61" +"[15]Report!$AZ$61" +"[8]Report!$AZ$61" +"[21]Report!$AZ$61" +"[9]Report!$AZ$61" +"[10]Report!$AZ$61" +"[23]Report!$AZ$61" +"[11]Report!$AZ$61" +"[12]Report!$AZ$61" +"[18]Report!$AZ$61" +"[16]Report!$AZ$61" +"[19]Report!$AZ$61" +"[20]Report!$AZ$61" +"[17]Report!$AZ$61" +"[22]Report!$AZ$62" +"[3]Report!$AZ$62" +"[13]Report!$AZ$62" +"[4]Report!$AZ$62" +"[5]Report!$AZ$62" +"[6]Report!$AZ$62" +"[7]Report!$AZ$62" +"[15]Report!$AZ$62" +"[8]Report!$AZ$62" +"[21]Report!$AZ$62" +"[9]Report!$AZ$62" +"[10]Report!$AZ$62" +"[23]Report!$AZ$62" +"[11]Report!$AZ$62" +"[12]Report!$AZ$62" +"[18]Report!$AZ$62" +"[16]Report!$AZ$62" +"[19]Report!$AZ$62" +"[20]Report!$AZ$62" +"[17]Report!$AZ$62" +"[22]Report!$AZ$64" +"[3]Report!$AZ$64" +"[13]Report!$AZ$64" +"[4]Report!$AZ$64" +"[5]Report!$AZ$64" +"[6]Report!$AZ$64" +"[7]Report!$AZ$64" +"[15]Report!$AZ$64" +"[8]Report!$AZ$64" +"[21]Report!$AZ$64" +"[9]Report!$AZ$64" +"[10]Report!$AZ$64" +"[23]Report!$AZ$64" +"[11]Report!$AZ$64" +"[12]Report!$AZ$64" +"[18]Report!$AZ$64" +"[16]Report!$AZ$64" +"[19]Report!$AZ$64" +"[20]Report!$AZ$64" +"[17]Report!$AZ$64" +"[22]Report!$AZ$65" +"[3]Report!$AZ$65" +"[13]Report!$AZ$65" +"[4]Report!$AZ$65" +"[5]Report!$AZ$65" +"[6]Report!$AZ$65" +"[7]Report!$AZ$65" +"[15]Report!$AZ$65" +"[8]Report!$AZ$65" +"[21]Report!$AZ$65" +"[9]Report!$AZ$65" +"[10]Report!$AZ$65" +"[23]Report!$AZ$65" +"[11]Report!$AZ$65" +"[12]Report!$AZ$65" +"[18]Report!$AZ$65" +"[16]Report!$AZ$65" +"[19]Report!$AZ$65" +"[20]Report!$AZ$65" +"[17]Report!$AZ$65" +"[22]Report!$AZ$66" +"[3]Report!$AZ$66" +"[13]Report!$AZ$66" +"[4]Report!$AZ$66" +"[5]Report!$AZ$66" +"[6]Report!$AZ$66" +"[7]Report!$AZ$66" +"[15]Report!$AZ$66" +"[8]Report!$AZ$66" +"[21]Report!$AZ$66" +"[9]Report!$AZ$66" +"[10]Report!$AZ$66" +"[23]Report!$AZ$66" +"[11]Report!$AZ$66" +"[12]Report!$AZ$66" +"[18]Report!$AZ$66" +"[16]Report!$AZ$66" +"[19]Report!$AZ$66" +"[20]Report!$AZ$66" +"[17]Report!$AZ$66" +"[22]Report!$AZ$67" +"[3]Report!$AZ$67" +"[13]Report!$AZ$67" +"[4]Report!$AZ$67" +"[5]Report!$AZ$67" +"[6]Report!$AZ$67" +"[7]Report!$AZ$67" +"[15]Report!$AZ$67" +"[8]Report!$AZ$67" +"[21]Report!$AZ$67" +"[9]Report!$AZ$67" +"[10]Report!$AZ$67" +"[23]Report!$AZ$67" +"[11]Report!$AZ$67" +"[12]Report!$AZ$67" +"[18]Report!$AZ$67" +"[16]Report!$AZ$67" +"[19]Report!$AZ$67" +"[20]Report!$AZ$67" +"[17]Report!$AZ$67" +"[22]Report!$AZ$70" +"[3]Report!$AZ$70" +"[13]Report!$AZ$70" +"[4]Report!$AZ$70" +"[5]Report!$AZ$70" +"[6]Report!$AZ$70" +"[7]Report!$AZ$70" +"[15]Report!$AZ$70" +"[8]Report!$AZ$70" +"[21]Report!$AZ$70" +"[9]Report!$AZ$70" +"[10]Report!$AZ$70" +"[23]Report!$AZ$70" +"[11]Report!$AZ$70" +"[12]Report!$AZ$70" +"[18]Report!$AZ$70" +"[16]Report!$AZ$70" +"[19]Report!$AZ$70" +"[20]Report!$AZ$70" +"[17]Report!$AZ$70" +"B3" +"[22]Report!$AZ$73" +"[3]Report!$AZ$73" +"[13]Report!$AZ$73" +"[4]Report!$AZ$73" +"[5]Report!$AZ$73" +"[6]Report!$AZ$73" +"[7]Report!$AZ$73" +"[15]Report!$AZ$73" +"[8]Report!$AZ$73" +"[21]Report!$AZ$73" +"[9]Report!$AZ$73" +"[10]Report!$AZ$73" +"[23]Report!$AZ$73" +"[11]Report!$AZ$73" +"[12]Report!$AZ$73" +"[18]Report!$AZ$73" +"[16]Report!$AZ$73" +"[19]Report!$AZ$73" +"[20]Report!$AZ$73" +"[17]Report!$AZ$73" +"[22]Report!$AZ$74" +"[3]Report!$AZ$74" +"[13]Report!$AZ$74" +"[4]Report!$AZ$74" +"[5]Report!$AZ$74" +"[6]Report!$AZ$74" +"[7]Report!$AZ$74" +"[15]Report!$AZ$74" +"[8]Report!$AZ$74" +"[21]Report!$AZ$74" +"[9]Report!$AZ$74" +"[10]Report!$AZ$74" +"[23]Report!$AZ$74" +"[11]Report!$AZ$74" +"[12]Report!$AZ$74" +"[18]Report!$AZ$74" +"[16]Report!$AZ$74" +"[19]Report!$AZ$74" +"[20]Report!$AZ$74" +"[17]Report!$AZ$74" +"[22]Report!$AZ$75" +"[3]Report!$AZ$75" +"[13]Report!$AZ$75" +"[4]Report!$AZ$75" +"[5]Report!$AZ$75" +"[6]Report!$AZ$75" +"[7]Report!$AZ$75" +"[15]Report!$AZ$75" +"[8]Report!$AZ$75" +"[21]Report!$AZ$75" +"[9]Report!$AZ$75" +"[10]Report!$AZ$75" +"[23]Report!$AZ$75" +"[11]Report!$AZ$75" +"[12]Report!$AZ$75" +"[18]Report!$AZ$75" +"[16]Report!$AZ$75" +"[19]Report!$AZ$75" +"[20]Report!$AZ$75" +"[17]Report!$AZ$75" +"[22]Report!$AZ$76" +"[3]Report!$AZ$76" +"[13]Report!$AZ$76" +"[4]Report!$AZ$76" +"[5]Report!$AZ$76" +"[6]Report!$AZ$76" +"[7]Report!$AZ$76" +"[15]Report!$AZ$76" +"[8]Report!$AZ$76" +"[21]Report!$AZ$76" +"[9]Report!$AZ$76" +"[10]Report!$AZ$76" +"[23]Report!$AZ$76" +"[11]Report!$AZ$76" +"[12]Report!$AZ$76" +"[18]Report!$AZ$76" +"[16]Report!$AZ$76" +"[19]Report!$AZ$76" +"[20]Report!$AZ$76" +"[17]Report!$AZ$76" +"[22]Report!$AZ$77" +"[3]Report!$AZ$77" +"[13]Report!$AZ$77" +"[4]Report!$AZ$77" +"[5]Report!$AZ$77" +"[6]Report!$AZ$77" +"[7]Report!$AZ$77" +"[15]Report!$AZ$77" +"[8]Report!$AZ$77" +"[21]Report!$AZ$77" +"[9]Report!$AZ$77" +"[10]Report!$AZ$77" +"[23]Report!$AZ$77" +"[11]Report!$AZ$77" +"[12]Report!$AZ$77" +"[18]Report!$AZ$77" +"[16]Report!$AZ$77" +"[19]Report!$AZ$77" +"[20]Report!$AZ$77" +"[17]Report!$AZ$77" +"[22]Report!$AZ$80" +"[3]Report!$AZ$80" +"[13]Report!$AZ$80" +"[4]Report!$AZ$80" +"[5]Report!$AZ$80" +"[6]Report!$AZ$80" +"[7]Report!$AZ$80" +"[15]Report!$AZ$80" +"[8]Report!$AZ$80" +"[21]Report!$AZ$80" +"[9]Report!$AZ$80" +"[10]Report!$AZ$80" +"[23]Report!$AZ$80" +"[11]Report!$AZ$80" +"[12]Report!$AZ$80" +"[18]Report!$AZ$80" +"[16]Report!$AZ$80" +"[19]Report!$AZ$80" +"[20]Report!$AZ$80" +"[17]Report!$AZ$80" +"[22]Report!$AZ$82" +"[3]Report!$AZ$82" +"[13]Report!$AZ$82" +"[4]Report!$AZ$82" +"[5]Report!$AZ$82" +"[6]Report!$AZ$82" +"[7]Report!$AZ$82" +"[15]Report!$AZ$82" +"[8]Report!$AZ$82" +"[21]Report!$AZ$82" +"[9]Report!$AZ$82" +"[10]Report!$AZ$82" +"[23]Report!$AZ$82" +"[11]Report!$AZ$82" +"[12]Report!$AZ$82" +"[18]Report!$AZ$82" +"[16]Report!$AZ$82" +"[19]Report!$AZ$82" +"[20]Report!$AZ$82" +"[17]Report!$AZ$82" +"[22]Report!$AZ$83" +"[3]Report!$AZ$83" +"[13]Report!$AZ$83" +"[4]Report!$AZ$83" +"[5]Report!$AZ$83" +"[6]Report!$AZ$83" +"[7]Report!$AZ$83" +"[15]Report!$AZ$83" +"[8]Report!$AZ$83" +"[21]Report!$AZ$83" +"[9]Report!$AZ$83" +"[10]Report!$AZ$83" +"[23]Report!$AZ$83" +"[11]Report!$AZ$83" +"[12]Report!$AZ$83" +"[18]Report!$AZ$83" +"[16]Report!$AZ$83" +"[19]Report!$AZ$83" +"[20]Report!$AZ$83" +"[17]Report!$AZ$83" +"[22]Report!$AZ$84" +"[3]Report!$AZ$84" +"[13]Report!$AZ$84" +"[4]Report!$AZ$84" +"[5]Report!$AZ$84" +"[6]Report!$AZ$84" +"[7]Report!$AZ$84" +"[15]Report!$AZ$84" +"[8]Report!$AZ$84" +"[21]Report!$AZ$84" +"[9]Report!$AZ$84" +"[10]Report!$AZ$84" +"[23]Report!$AZ$84" +"[11]Report!$AZ$84" +"[12]Report!$AZ$84" +"[18]Report!$AZ$84" +"[16]Report!$AZ$84" +"[19]Report!$AZ$84" +"[20]Report!$AZ$84" +"[17]Report!$AZ$84" +"[22]Report!$AZ$85" +"[3]Report!$AZ$85" +"[13]Report!$AZ$85" +"[4]Report!$AZ$85" +"[5]Report!$AZ$85" +"[6]Report!$AZ$85" +"[7]Report!$AZ$85" +"[15]Report!$AZ$85" +"[8]Report!$AZ$85" +"[21]Report!$AZ$85" +"[9]Report!$AZ$85" +"[10]Report!$AZ$85" +"[23]Report!$AZ$85" +"[11]Report!$AZ$85" +"[12]Report!$AZ$85" +"[18]Report!$AZ$85" +"[16]Report!$AZ$85" +"[19]Report!$AZ$85" +"[20]Report!$AZ$85" +"[17]Report!$AZ$85" +"[22]Report!$AZ$86" +"[3]Report!$AZ$86" +"[13]Report!$AZ$86" +"[4]Report!$AZ$86" +"[5]Report!$AZ$86" +"[6]Report!$AZ$86" +"[7]Report!$AZ$86" +"[15]Report!$AZ$86" +"[8]Report!$AZ$86" +"[21]Report!$AZ$86" +"[9]Report!$AZ$86" +"[10]Report!$AZ$86" +"[23]Report!$AZ$86" +"[11]Report!$AZ$86" +"[12]Report!$AZ$86" +"[18]Report!$AZ$86" +"[16]Report!$AZ$86" +"[19]Report!$AZ$86" +"[20]Report!$AZ$86" +"[17]Report!$AZ$86" +"[22]Report!$AZ$87" +"[3]Report!$AZ$87" +"[13]Report!$AZ$87" +"[4]Report!$AZ$87" +"[5]Report!$AZ$87" +"[6]Report!$AZ$87" +"[7]Report!$AZ$87" +"[15]Report!$AZ$87" +"[8]Report!$AZ$87" +"[21]Report!$AZ$87" +"[9]Report!$AZ$87" +"[10]Report!$AZ$87" +"[23]Report!$AZ$87" +"[11]Report!$AZ$87" +"[12]Report!$AZ$87" +"[18]Report!$AZ$87" +"[16]Report!$AZ$87" +"[19]Report!$AZ$87" +"[20]Report!$AZ$87" +"[17]Report!$AZ$87" +"[22]Report!$AZ$88" +"[3]Report!$AZ$88" +"[13]Report!$AZ$88" +"[4]Report!$AZ$88" +"[5]Report!$AZ$88" +"[6]Report!$AZ$88" +"[7]Report!$AZ$88" +"[15]Report!$AZ$88" +"[8]Report!$AZ$88" +"[21]Report!$AZ$88" +"[9]Report!$AZ$88" +"[10]Report!$AZ$88" +"[23]Report!$AZ$88" +"[11]Report!$AZ$88" +"[12]Report!$AZ$88" +"[18]Report!$AZ$88" +"[16]Report!$AZ$88" +"[19]Report!$AZ$88" +"[20]Report!$AZ$88" +"[17]Report!$AZ$88" +"[22]Report!$AZ$89" +"[3]Report!$AZ$89" +"[13]Report!$AZ$89" +"[4]Report!$AZ$89" +"[5]Report!$AZ$89" +"[6]Report!$AZ$89" +"[7]Report!$AZ$89" +"[15]Report!$AZ$89" +"[8]Report!$AZ$89" +"[21]Report!$AZ$89" +"[9]Report!$AZ$89" +"[10]Report!$AZ$89" +"[23]Report!$AZ$89" +"[11]Report!$AZ$89" +"[12]Report!$AZ$89" +"[18]Report!$AZ$89" +"[16]Report!$AZ$89" +"[19]Report!$AZ$89" +"[20]Report!$AZ$89" +"[17]Report!$AZ$89" +"[22]Report!$AZ$90" +"[3]Report!$AZ$90" +"[13]Report!$AZ$90" +"[4]Report!$AZ$90" +"[5]Report!$AZ$90" +"[6]Report!$AZ$90" +"[7]Report!$AZ$90" +"[15]Report!$AZ$90" +"[8]Report!$AZ$90" +"[21]Report!$AZ$90" +"[9]Report!$AZ$90" +"[10]Report!$AZ$90" +"[23]Report!$AZ$90" +"[11]Report!$AZ$90" +"[12]Report!$AZ$90" +"[18]Report!$AZ$90" +"[16]Report!$AZ$90" +"[19]Report!$AZ$90" +"[20]Report!$AZ$90" +"[17]Report!$AZ$90" +"[22]Report!$AZ$91" +"[3]Report!$AZ$91" +"[13]Report!$AZ$91" +"[4]Report!$AZ$91" +"[5]Report!$AZ$91" +"[6]Report!$AZ$91" +"[7]Report!$AZ$91" +"[15]Report!$AZ$91" +"[8]Report!$AZ$91" +"[21]Report!$AZ$91" +"[9]Report!$AZ$91" +"[10]Report!$AZ$91" +"[23]Report!$AZ$91" +"[11]Report!$AZ$91" +"[12]Report!$AZ$91" +"[18]Report!$AZ$91" +"[16]Report!$AZ$91" +"[19]Report!$AZ$91" +"[20]Report!$AZ$91" +"[17]Report!$AZ$91" +"[22]Report!$AZ$92" +"[3]Report!$AZ$92" +"[13]Report!$AZ$92" +"[4]Report!$AZ$92" +"[5]Report!$AZ$92" +"[6]Report!$AZ$92" +"[7]Report!$AZ$92" +"[15]Report!$AZ$92" +"[8]Report!$AZ$92" +"[21]Report!$AZ$92" +"[9]Report!$AZ$92" +"[10]Report!$AZ$92" +"[23]Report!$AZ$92" +"[11]Report!$AZ$92" +"[12]Report!$AZ$92" +"[18]Report!$AZ$92" +"[16]Report!$AZ$92" +"[19]Report!$AZ$92" +"[20]Report!$AZ$92" +"[17]Report!$AZ$92" +"[22]Report!$AZ$93" +"[3]Report!$AZ$93" +"[13]Report!$AZ$93" +"[4]Report!$AZ$93" +"[5]Report!$AZ$93" +"[6]Report!$AZ$93" +"[7]Report!$AZ$93" +"[15]Report!$AZ$93" +"[8]Report!$AZ$93" +"[21]Report!$AZ$93" +"[9]Report!$AZ$93" +"[10]Report!$AZ$93" +"[23]Report!$AZ$93" +"[11]Report!$AZ$93" +"[12]Report!$AZ$93" +"[18]Report!$AZ$93" +"[16]Report!$AZ$93" +"[19]Report!$AZ$93" +"[20]Report!$AZ$93" +"[17]Report!$AZ$93" +"[22]Report!$AZ$94" +"[3]Report!$AZ$94" +"[13]Report!$AZ$94" +"[4]Report!$AZ$94" +"[5]Report!$AZ$94" +"[6]Report!$AZ$94" +"[7]Report!$AZ$94" +"[15]Report!$AZ$94" +"[8]Report!$AZ$94" +"[21]Report!$AZ$94" +"[9]Report!$AZ$94" +"[10]Report!$AZ$94" +"[23]Report!$AZ$94" +"[11]Report!$AZ$94" +"[12]Report!$AZ$94" +"[18]Report!$AZ$94" +"[16]Report!$AZ$94" +"[19]Report!$AZ$94" +"[20]Report!$AZ$94" +"[17]Report!$AZ$94" +"[22]Report!$AZ$95" +"[3]Report!$AZ$95" +"[13]Report!$AZ$95" +"[4]Report!$AZ$95" +"[5]Report!$AZ$95" +"[6]Report!$AZ$95" +"[7]Report!$AZ$95" +"[15]Report!$AZ$95" +"[8]Report!$AZ$95" +"[21]Report!$AZ$95" +"[9]Report!$AZ$95" +"[10]Report!$AZ$95" +"[23]Report!$AZ$95" +"[11]Report!$AZ$95" +"[12]Report!$AZ$95" +"[18]Report!$AZ$95" +"[16]Report!$AZ$95" +"[19]Report!$AZ$95" +"[20]Report!$AZ$95" +"[17]Report!$AZ$95" +"[22]Report!$AZ$96" +"[3]Report!$AZ$96" +"[13]Report!$AZ$96" +"[4]Report!$AZ$96" +"[5]Report!$AZ$96" +"[6]Report!$AZ$96" +"[7]Report!$AZ$96" +"[15]Report!$AZ$96" +"[8]Report!$AZ$96" +"[21]Report!$AZ$96" +"[9]Report!$AZ$96" +"[10]Report!$AZ$96" +"[23]Report!$AZ$96" +"[11]Report!$AZ$96" +"[12]Report!$AZ$96" +"[18]Report!$AZ$96" +"[16]Report!$AZ$96" +"[19]Report!$AZ$96" +"[20]Report!$AZ$96" +"[17]Report!$AZ$96" +"[22]Report!$AZ$97" +"[3]Report!$AZ$97" +"[13]Report!$AZ$97" +"[4]Report!$AZ$97" +"[5]Report!$AZ$97" +"[6]Report!$AZ$97" +"[7]Report!$AZ$97" +"[15]Report!$AZ$97" +"[8]Report!$AZ$97" +"[21]Report!$AZ$97" +"[9]Report!$AZ$97" +"[10]Report!$AZ$97" +"[23]Report!$AZ$97" +"[11]Report!$AZ$97" +"[12]Report!$AZ$97" +"[18]Report!$AZ$97" +"[16]Report!$AZ$97" +"[19]Report!$AZ$97" +"[20]Report!$AZ$97" +"[17]Report!$AZ$97" +"((B70-B67)+B77)+(B67-(SUM(B64:B66)))" +"+#REF!" +"'[2]REGION (1)'!E78" +"'[2]Region (1A)'!E77" +"'[2]REGION (2)'!G78" +"'[2]REGION (3A)'!G78" +"'[2]Region (3)'!E76" +"'[2]REGION (4)'!E77" +"'[2]Region (4A)'!G78" +"'[2]REGION (5)'!E77" +"'[2]REGION (6)'!E77" +"'[2]REGION (7)'!G77" +"'[2]REGION (8)'!G78" +"SUM(E9:Y9)" +"'[2]GAS-Price'!E76" +"'[2]Hedge-Basis'!E76" +"SUM(AC9:AG9)" +"AI9+AA9" +"+AS9-(AM9/1000)" +"'[2]Region (3)'!E80" +"'[2]Hedge-Basis'!E80" +"[2]SO2!E85" +"SUM(E12:E22)" +"'[2]Region (4A)'!G92" +"SUM(AC12:AC21)" +"'[2]REGION (1)'!E93" +"'[2]Region (1A)'!E92" +"'[2]REGION (2)'!G93" +"'[2]REGION (3A)'!G93" +"'[2]REGION (4)'!E92" +"'[2]REGION (5)'!E92" +"'[2]REGION (6)'!E92" +"'[2]REGION (7)'!G92" +"'[2]REGION (8)'!G93" +"'[2]GAS-Price'!E90" +"'[2]Hedge-Basis'!E92" +"E9+E24+E25+E26+E27+E28" +"E26" +"SUM(E31:E32)" +"SUM(AC31:AC32)" +"B3" +"'[2]REGION (1)'!E39" +"'[2]Region (1A)'!E38" +"'[2]REGION (2)'!G39" +"'[2]REGION (3A)'!G39" +"'[2]Region (3)'!E38" +"'[2]REGION (4)'!E38" +"'[2]Region (4A)'!G39" +"'[2]REGION (5)'!E38" +"'[2]REGION (6)'!E38" +"'[2]REGION (7)'!G38" +"'[2]REGION (8)'!G39" +"'[2]GAS-Price'!E38" +"'[2]Hedge-Basis'!E38" +"[2]SO2!E40" +"'[2]Region (4A)'!G53" +"'[2]REGION (1)'!E54" +"'[2]Region (1A)'!E53" +"'[2]REGION (2)'!G54" +"'[2]REGION (3A)'!G54" +"'[2]Region (3)'!E53" +"'[2]REGION (4)'!E53" +"'[2]REGION (5)'!E53" +"'[2]REGION (6)'!E53" +"'[2]REGION (7)'!G53" +"'[2]REGION (8)'!G54" +"'[2]GAS-Price'!E52" +"'[2]Hedge-Basis'!E53" +"'[2]Hedge-Basis'!E53" +"-4440-4400-4400-4400-4400-8898.5-4400-4440-4440-4440-8880-4440-4440" +"B3" +"'[2]REGION (1)'!E61" +"'[2]Region (1A)'!E60" +"'[2]REGION (2)'!G61" +"'[2]REGION (3A)'!G61" +"'[2]Region (3)'!E60" +"'[2]REGION (4)'!E60" +"'[2]Region (4A)'!G61" +"'[2]REGION (5)'!E60" +"'[2]REGION (6)'!E60" +"'[2]REGION (7)'!G60" +"'[2]REGION (8)'!G61" +"'[2]GAS-Price'!E59" +"'[2]Hedge-Basis'!E60" +"[2]SO2!E64" +"'[2]REGION (7)'!E62" +"SUM(E67:E70)" +"B3" +"[2]SO2!E74" +"'[2]REGION (1)'!E71" +"'[2]Region (1A)'!E70" +"'[2]REGION (2)'!G71" +"'[2]REGION (3A)'!G71" +"'[2]Region (3)'!E70" +"'[2]REGION (4)'!E70" +"'[2]Region (4A)'!G71" +"'[2]REGION (5)'!E70" +"'[2]REGION (6)'!E70" +"'[2]REGION (7)'!G70" +"'[2]REGION (8)'!G71" +"'[2]GAS-Price'!E69" +"'[2]Hedge-Basis'!E70" +"B3" +"'[2]REGION (1)'!E9" +"'[2]Region (1A)'!E9" +"'[2]REGION (2)'!G10" +"'[2]REGION (3A)'!G10" +"'[2]Region (3)'!E9" +"'[2]REGION (4)'!E9" +"'[2]Region (4A)'!G10" +"'[2]REGION (5)'!E9" +"'[2]REGION (6)'!E9" +"'[2]REGION (7)'!G9" +"'[2]REGION (8)'!G10" +"'[2]GAS-Price'!E9" +"'[2]Hedge-Basis'!E9" +"[2]SO2!E8" +"[2]SO2!E11" +"'[28]Power-Summary'!B3" +"IF([25]WEST_DPR!C5,[25]WEST_DPR!A5,[25]WEST_DPR!A6)" +"'[28]Power West P&L'!$K$7" +"'[28]Power West P&L'!D8" +"'[28]Power West P&L'!$K$8" +"+[25]WEST_DPR!BB71-[25]WEST_DPR!BB67" +"M8-K8+37229*0" +"'[27]Power West P&L'!J8+D8-K8" +"'[27]Power West P&L'!F8+D8-F8" +"[25]WEST_DPR!BB103-[25]WEST_DPR!BB111" +"[25]WEST_DPR!BB102-[25]WEST_DPR!BB110" +"[25]WEST_DPR!BB101-[25]WEST_DPR!BB109" +"'[28]Power West P&L'!$K$9" +"+[25]WEST_DPR!BJ71-[25]WEST_DPR!BJ67" +"M9-K9+450636" +"[25]WEST_DPR!BJ103-[25]WEST_DPR!BJ111" +"[25]WEST_DPR!BJ102-[25]WEST_DPR!BJ110" +"[25]WEST_DPR!BJ101-[25]WEST_DPR!BJ109" +"'[28]Power West P&L'!$K$10" +"+[25]WEST_DPR!BR71-[25]WEST_DPR!BR67" +"M10-K10" +"[25]WEST_DPR!BR103-[25]WEST_DPR!BR111" +"[25]WEST_DPR!BR102-[25]WEST_DPR!BR110" +"[25]WEST_DPR!BR101-[25]WEST_DPR!BR109" +"'[28]Power West P&L'!$K$11" +"+[25]WEST_DPR!BZ71-[25]WEST_DPR!BZ67" +"M11-K11-98453" +"[25]WEST_DPR!BZ103-[25]WEST_DPR!BZ111" +"[25]WEST_DPR!BZ102-[25]WEST_DPR!BZ110" +"[25]WEST_DPR!BZ101-[25]WEST_DPR!BZ109" +"+[25]WEST_DPR!CD71-[25]WEST_DPR!CD67" +"M12-K12+118805" +"[25]WEST_DPR!CD103-[25]WEST_DPR!CD111" +"[25]WEST_DPR!CD102-[25]WEST_DPR!CD110" +"[25]WEST_DPR!CD101-[25]WEST_DPR!CD109" +"+[25]WEST_DPR!CB71-[25]WEST_DPR!CB67" +"[25]WEST_DPR!CB103-[25]WEST_DPR!CB111" +"[25]WEST_DPR!CB102-[25]WEST_DPR!CB110" +"[25]WEST_DPR!CB101-[25]WEST_DPR!CB109" +"'[27]Power West P&L'!H14+D14+I14-K14" +"'[27]Power West P&L'!I14+E14-L14" +"SUM(M8:M13)" +"M18-K18+508218-37230" +"[25]WEST_DPR!CS103-[25]WEST_DPR!CS111" +"[25]WEST_DPR!CS102-[25]WEST_DPR!CS110" +"[25]WEST_DPR!CS101-[25]WEST_DPR!CS109" +"'[28]Power West P&L'!$K$19" +"[25]WEST_DPR!E71-[25]WEST_DPR!E67" +"M19-K19-8810" +"[25]WEST_DPR!E103-[25]WEST_DPR!E111" +"[25]WEST_DPR!E102-[25]WEST_DPR!E110" +"[25]WEST_DPR!E101-[25]WEST_DPR!E109" +"'[28]Power West P&L'!$K$20" +"+[25]WEST_DPR!P71-[25]WEST_DPR!P67" +"M20-K20-1218" +"[25]WEST_DPR!P103-[25]WEST_DPR!P111" +"[25]WEST_DPR!P102-[25]WEST_DPR!P110" +"[25]WEST_DPR!P101-[25]WEST_DPR!P109" +"'[28]Power West P&L'!$K$21" +"+[25]WEST_DPR!AF71-[25]WEST_DPR!AF67" +"[25]WEST_DPR!AF103-[25]WEST_DPR!AF111" +"[25]WEST_DPR!AF102-[25]WEST_DPR!AF110" +"[25]WEST_DPR!AF101-[25]WEST_DPR!AF109" +"+[25]WEST_DPR!AL71-[25]WEST_DPR!AL67" +"M22-K22-1016" +"[25]WEST_DPR!AL103-[25]WEST_DPR!AL111" +"[25]WEST_DPR!AL102-[25]WEST_DPR!AL110" +"[25]WEST_DPR!AL101-[25]WEST_DPR!AL109" +"+[25]WEST_DPR!X71-[25]WEST_DPR!X67" +"[25]WEST_DPR!X103-[25]WEST_DPR!X111" +"[25]WEST_DPR!X102-[25]WEST_DPR!X110" +"[25]WEST_DPR!X101-[25]WEST_DPR!X109" +"+[25]WEST_DPR!AN71-[25]WEST_DPR!AN67" +"[25]WEST_DPR!AN103-[25]WEST_DPR!AN111" +"[25]WEST_DPR!AN102-[25]WEST_DPR!AN110" +"[25]WEST_DPR!AN101-[25]WEST_DPR!AN109" +"+[25]WEST_DPR!AM71-[25]WEST_DPR!AM67" +"[25]WEST_DPR!AM101-[25]WEST_DPR!AM109" +"+[25]WEST_DPR!G71-[25]WEST_DPR!G67" +"[25]WEST_DPR!G103-[25]WEST_DPR!G111" +"[25]WEST_DPR!G102-[25]WEST_DPR!G110" +"[25]WEST_DPR!G101-[25]WEST_DPR!G109" +"SUM(M19:M26)" +"M32-K32-11044" +"[25]WEST_DPR!AT103-[25]WEST_DPR!AT111" +"[25]WEST_DPR!AT102-[25]WEST_DPR!AT110" +"[25]WEST_DPR!AT101-[25]WEST_DPR!AT109" +"G33" +"'[28]Power West P&L'!$K$34" +"M32+M18" +"[25]WEST_DPR!CU103-[25]WEST_DPR!CU111+R33" +"[25]WEST_DPR!CU102-[25]WEST_DPR!CU110+S33" +"[25]WEST_DPR!CU101-[25]WEST_DPR!CU109+T33" +"'[28]Power West P&L'!D38" +"'[28]Power West P&L'!$K$39" +"SUM(T36:T42)" +"C87" +"SUM(C70:C74)" +"(319126+18727)+225341" +"H8+I8" +"500000" +"25000000*0.5" +"-78020160.21-25000000-25000000" +"78020160+25000000+25000000" +"-607541.92-1185237.24" +"SUBTOTAL(9,H8:H21)" +"SUBTOTAL(9,H23:H25)" +"SUBTOTAL(9,H27:H30)" +"28574466+1686032" +"SUBTOTAL(9,H32:H32)" +"-351180-685112" +"107522264+50000000*0" +"I46+H46" +"SUBTOTAL(9,H8:H46)" +"I49+H49" +"H47+H42+H37+H33+H31+H26+H22" +"108686345-50000000" +"SUM(C6:C79)" +"108686345-50000000" +"SUM(C6:C79)" +"108686345-50000000" +"SUM(C6:C79)" +"108686345-50000000" +"SUM(C6:C79)" +"108686345-50000000" +"SUM(C6:C79)" +"108686345-50000000" +"SUM(C6:C79)" +"108686345-50000000" +"SUM(C6:C79)" +"108686345-50000000" +"SUM(C6:C79)" +"SUM(H7:H13)" +"H14-P14" +"SUM(P7:P12)" +"SUM(H15:H26)" +"SUM(P17:P26)" +"SUM(H31:H39)" +"SUM(P28:P40)" +"SUM(P43:P50)" +"SUM(H6:H16)" +"H17-P17" +"SUM(H21:H26)" +"SUM(P18:P26)" +"SUM(H7:H11)" +"H12-P12" +"SUM(P6:P11)" +"SUM(H15:H21)" +"SUM(P15:P20)" +"SUM(H24:H33)" +"SUM(P35:P42)" +"SUM(H7:H11)" +"H12-P12" +"SUM(P6:P11)" +"SUM(H15:H21)" +"SUM(P15:P20)" +"SUM(H24:H33)" +"SUM(P35:P42)" +"SUM(H7:H11)" +"H12-P12" +"SUM(P6:P11)" +"SUM(H15:H21)" +"SUM(P15:P20)" +"SUM(H27:H36)" +"SUM(H39:H44)" +"SUM(P38:P45)" +"SUM(H7:H11)" +"H13-P13" +"SUM(P6:P12)" +"SUM(H14:H22)" +"SUM(P15:P21)" +"SUM(H25:H34)" +"SUM(P24:P34)" +"SUM(H37:H42)" +"SUM(H5:H13)" +"H14-P14" +"SUM(P6:P12)" +"SUM(H17:H22)" +"SUM(H4:H5)" +"H6-P6" +"SUM(H7:H10)" +"SUM(P8:P10)" +"SUM(H18:H23)" +"SUM(H3:H6)" +"H7-P7" +"SUM(P4:P6)" +"SUM(H9:H14)" +"SUM(H6:H9)" +"H10-P10" +"SUM(P12:P14)" +"SUM(H22:H27)" +"SUM(H7:H10)" +"H11-P11" +"SUM(P13:P15)" +"SUM(H18:H26)" +"SUM(H6:H10)" +"H11-P11" +"SUM(H13:H16)" +"SUM(P17:P20)" +"SUM(H509:H532)" +"H533-P533" +"SUM(P509:P531)" +"SUM(H621:H642)" +"SUM(P621:P643)" +"SUM(H646:H647)" +"SUM(H662:H669)" +"SUM(H676:H680)" +"SUM(P672:P680)" +"SUM(H509:H533)" +"H534-P534" +"SUM(P509:P532)" +"SUM(H622:H643)" +"SUM(P622:P644)" +"SUM(H647:H648)" +"SUM(H663:H670)" +"SUM(H677:H681)" +"SUM(P673:P681)" +"SUM(H510:H534)" +"H535-P535" +"SUM(P510:P533)" +"SUM(H623:H640)" +"SUM(H644:H645)" +"SUM(H660:H667)" +"SUM(H674:H678)" +"SUM(P670:P678)" +"SUM(H597:H614)" +"H616-P616" +"SUM(H618:H619)" +"SUM(H634:H641)" +"SUM(H648:H652)" +"SUM(P644:P652)" +"SUM(H510:H534)" +"H535-P535" +"SUM(P510:P533)" +"SUM(H623:H640)" +"SUM(H644:H645)" +"SUM(H660:H667)" +"SUM(H674:H678)" +"SUM(P670:P678)" +"SUM(H510:H534)" +"H535-P535" +"SUM(P510:P533)" +"SUM(H623:H640)" +"SUM(H644:H645)" +"SUM(H660:H667)" +"SUM(H674:H678)" +"SUM(P670:P678)" +"SUM(H524:H535)" +"H536-P536" +"SUM(H623:H639)" +"SUM(P623:P640)" +"SUM(H645:H646)" +"SUM(H661:H668)" +"SUM(H675:H679)" +"SUM(P671:P679)" +"SUM(H525:H533)" +"H534-P534" +"SUM(H621:H637)" +"SUM(P621:P640)" +"SUM(H643:H644)" +"SUM(H659:H666)" +"SUM(H673:H677)" +"SUM(H524:H533)" +"H534-P534" +"SUM(H621:H637)" +"SUM(P621:P640)" +"SUM(H643:H644)" +"SUM(H659:H666)" +"SUM(H673:H677)" +"SUM(P669:P677)" +"SUM(H523:H531)" +"H532-P532" +"SUM(H619:H635)" +"SUM(P619:P636)" +"SUM(H639:H640)" +"SUM(H655:H662)" +"SUM(H669:H673)" +"SUM(H88:H105)" +"H106-P106" +"SUM(H108:H109)" +"SUM(H129:H133)" +"SUM(P125:P133)" +"SUM(H510:H532)" +"H533-P533" +"SUM(P510:P531)" +"SUM(H620:H637)" +"SUM(H640:H641)" +"SUM(H656:H663)" +"SUM(H670:H674)" +"SUM(P666:P674)" +"SUM(H510:H533)" +"H534-P534" +"SUM(P510:P532)" +"SUM(H621:H638)" +"SUM(H641:H642)" +"SUM(H657:H664)" +"SUM(H671:H675)" +"SUM(P667:P675)" +"SUM(H505:H528)" +"H529-P529" +"SUM(H614:H634)" +"SUM(H637:H638)" +"SUM('LIGHT LOAD MDC'!H7:H8)" +"SUM(#REF!)" +"SUM(H653:H660)" +"SUM(H667:H671)" +"SUM(H502:H525)" +"H526-P526" +"SUM(H613:H633)" +"SUM(H636:H637)" +"SUM('LIGHT LOAD MDC'!H7:H8)" +"SUM(#REF!)" +"SUM(H652:H659)" +"SUM(H662:H670)" +"SUM(H406:H440)" +"H441-P441" +"SUM(H498:H524)" +"SUM(H527:H528)" +"SUM('LIGHT LOAD MDC'!H7:H8)" +"SUM(#REF!)" +"SUM(H543:H550)" +"SUM(H553:H562)" +"SUM(H224:H257)" +"H258-P258" +"SUM(P224:P256)" +"SUM(H287:H308)" +"SUM(H311:H312)" +"SUM('LIGHT LOAD MDC'!H7:H8)" +"SUM(#REF!)" +"SUM(H327:H334)" +"SUM(H337:H346)" +"SUM(H18:H19)" +"H20-P20" +"SUM(H26:H54)" +"SUM('LIGHT LOAD MDC'!H7:H8)" +"SUM(#REF!)" +"SUM(H74:H82)" +"SUM(H3:H86)" +"H87-P87" +"SUM(H90:H134)" +"SUM(H137:H138)" +"SUM('LIGHT LOAD MDC'!H7:H8)" +"SUM(P117:P117)" +"SUM(H153:H160)" +"SUM(H163:H172)" +"SUBTOTAL(9,H3:H150)" +"H151-P151" +"SUBTOTAL(9,H3:H29)" +"H32-P32:P32" +"SUM(H9:H12)" +"H13-P13" +"SUM(H22:H26)" +"SUM(H9:H12)" +"H13-P13" +"SUM(H16:H20)" +"SUM(H22:H27)" +"SUM(H7:H9)" +"H10-P10" +"SUM(H13:H18)" +"SUM(H9:H12)" +"H13-P13" +"SUM(H16:H20)" +"SUM(H22:H29)" +"SUM(H9:H12)" +"H13-P13" +"SUM(H16:H20)" +"SUM(H22:H29)" +"SUM(H9:H12)" +"H13-P13" +"SUM(H16:H21)" +"SUM(H23:H27)" +"SUM(H9:H12)" +"H13-P13" +"SUM(H17:H17)" +"SUM(H21:H22)" +"SUM(H10:H13)" +"H14-P14" +"SUM(H24:H30)" +"SUM(H32:H39)" +"SUM(H41:H43)" +"SUM(H45:H56)" +"SUM(P58)" +"SUM(H81:H82)" +"SUM(H148:H152)" +"SUM(H10:H13)" +"H14-P14" +"SUM(H24:H30)" +"SUM(H32:H39)" +"SUM(H41:H43)" +"SUM(H45:H56)" +"SUM(P58)" +"SUM(H81:H82)" +"SUM(H120:H120)" +"SUM(H146:H150)" +"SUM(H24:H30)" +"H31-P31" +"SUM(H32:H39)" +"SUM(H41:H43)" +"SUM(H45:H56)" +"SUM(P58)" +"SUM(H76:H79)" +"SUM(H81:H82)" +"SUM(H120:H120)" +"SUM(H146:H150)" +"SUM(H21)" +"H22-P22" +"SUM(H23:H26)" +"SUM(H28:H30)" +"SUM(H38:H42)" +"SUM(H66:H67)" +"SUM(H24:H30)" +"H31-P31" +"SUM(H32:H39)" +"SUM(H41:H43)" +"SUM(H45:H56)" +"SUM(P58)" +"SUM(H76:H79)" +"SUM(H81:H82)" +"SUM(H120:H125)" +"SUM(H151:H155)" +"SUM(H24:H30)" +"H31-P31" +"SUM(H32:H39)" +"SUM(H41:H43)" +"SUM(H45:H56)" +"SUM(P58)" +"SUM(H76:H79)" +"SUM(H81:H82)" +"SUM(H109:H119)" +"SUM(H145:H149)" +"SUM(H24:H30)" +"H31-P31" +"SUM(H32:H39)" +"SUM(H41:H43)" +"SUM(H45:H56)" +"SUM(P58)" +"SUM(H76:H79)" +"SUM(H81:H82)" +"SUM(H148:H152)" +"SUM(H24:H30)" +"H31-P31" +"SUM(H32:H39)" +"SUM(H41:H43)" +"SUM(H45:H56)" +"SUM(P58)" +"SUM(H76:H79)" +"SUM(H81:H82)" +"SUM(H90:H98)" +"SUM(H132:H136)" +"SUM(P154:P156)" +"SUM(H70:H82)" +"H83-P83" +"SUM(H114:H122)" +"SUM(H14:H22)" +"H23-P23" +"SUM(H25:H53)" +"H54-P54" +"SUM(H73:H88)" +"SUBTOTAL(9,H4:H79)" +"H82-P82" +"SUBTOTAL(9, H85:H123)" +"SUBTOTAL(9,H3:H48)" +"H50-P50" +"SUBTOTAL(9, H3:H30)" +"H32-P32" +"108686345-50000000" +"SUM(C6:C79)" +"108686345-50000000" +"SUM(C6:C79)" +"108686345-50000000" +"SUM(C6:C79)" +"+A14" +"B16*C16" +"C16" +"E16+H16" +"IF(CA16+CB16=0,""NA"",CC16/CB16)" +"IF(MIN($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16, $BJ16,$BO16,$BT16,$BY16)=0,""NA"",MIN($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16,$BJ16,$BO16,$BT16,$BY16))" +"IF(MAX($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16,$BJ16,$BO16,$BT16,$BY16)=0,""NA"",MAX($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16,$BJ16,$BO16,$BT16,$BY16))" +"A16" +"SUM(CB16:CB31)" +"+A14" +"B16*C16" +"C16" +"E16+H16" +"IF(CA16+CB16=0,""NA"",CC16/CB16)" +"IF(MIN($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16, $BJ16,$BO16,$BT16,$BY16)=0,""NA"",MIN($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16,$BJ16,$BO16,$BT16,$BY16))" +"IF(MAX($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16,$BJ16,$BO16,$BT16,$BY16)=0,""NA"",MAX($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16,$BJ16,$BO16,$BT16,$BY16))" +"A16" +"SUM(CB16:CB31)" +"+A14" +"B16*C16" +"C16" +"E16+H16" +"IF(CA16+CB16=0,""NA"",CC16/CB16)" +"IF(MIN($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16, $BJ16,$BO16,$BT16,$BY16)=0,""NA"",MIN($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16,$BJ16,$BO16,$BT16,$BY16))" +"IF(MAX($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16,$BJ16,$BO16,$BT16,$BY16)=0,""NA"",MAX($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16,$BJ16,$BO16,$BT16,$BY16))" +"A16" +"SUM(CB16:CB31)" +"+A14" +"B16*C16" +"C16" +"E16+H16" +"IF(CA16+CB16=0,""NA"",CC16/CB16)" +"IF(MIN($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16, $BJ16,$BO16,$BT16,$BY16)=0,""NA"",MIN($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16,$BJ16,$BO16,$BT16,$BY16))" +"IF(MAX($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16,$BJ16,$BO16,$BT16,$BY16)=0,""NA"",MAX($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16,$BJ16,$BO16,$BT16,$BY16))" +"A16" +"SUM(CB16:CB31)" +"+A14" +"B16*C16" +"C16" +"E16+H16" +"IF(CA16+CB16=0,""NA"",CC16/CB16)" +"IF(MIN($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16, $BJ16,$BO16,$BT16,$BY16)=0,""NA"",MIN($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16,$BJ16,$BO16,$BT16,$BY16))" +"IF(MAX($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16,$BJ16,$BO16,$BT16,$BY16)=0,""NA"",MAX($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16,$BJ16,$BO16,$BT16,$BY16))" +"A16" +"SUM(CB16:CB31)" +"A18+1" +"J20+3" +"J33+2" +"SUM(B18:B41)" +"+A14" +"G16*H16" +"E16+H16" +"IF(CA16+CB16=0,""NA"",CC16/CB16)" +"IF(MIN($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16, $BJ16,$BO16,$BT16,$BY16)=0,""NA"",MIN($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16,$BJ16,$BO16,$BT16,$BY16))" +"IF(MAX($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16,$BJ16,$BO16,$BT16,$BY16)=0,""NA"",MAX($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16,$BJ16,$BO16,$BT16,$BY16))" +"A16" +"SUM(CB16:CB31)" +"C36" +"+A14" +"G16*H16" +"E16+H16" +"IF(CA16+CB16=0,""NA"",CC16/CB16)" +"IF(MIN($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16, $BJ16,$BO16,$BT16,$BY16)=0,""NA"",MIN($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16,$BJ16,$BO16,$BT16,$BY16))" +"IF(MAX($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16,$BJ16,$BO16,$BT16,$BY16)=0,""NA"",MAX($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16,$BJ16,$BO16,$BT16,$BY16))" +"A16" +"SUM(CB16:CB31)" +"C36" +"+A14" +"G16*H16" +"E16+H16" +"IF(CA16+CB16=0,""NA"",CC16/CB16)" +"IF(MIN($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16, $BJ16,$BO16,$BT16,$BY16)=0,""NA"",MIN($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16,$BJ16,$BO16,$BT16,$BY16))" +"IF(MAX($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16,$BJ16,$BO16,$BT16,$BY16)=0,""NA"",MAX($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16,$BJ16,$BO16,$BT16,$BY16))" +"A16" +"SUM(CB16:CB31)" +"C36" +"+A14" +"G16*H16" +"E16+H16" +"IF(CA16+CB16=0,""NA"",CC16/CB16)" +"IF(MIN($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16, $BJ16,$BO16,$BT16,$BY16)=0,""NA"",MIN($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16,$BJ16,$BO16,$BT16,$BY16))" +"IF(MAX($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16,$BJ16,$BO16,$BT16,$BY16)=0,""NA"",MAX($B16,$G16,$L16,$Q16,$V16,$AA16,$AF16,$AK16,$AP16,$AU16,$AZ16,$BE16,$BJ16,$BO16,$BT16,$BY16))" +"A16" +"SUM(CB16:CB31)" +"C36" +"+A15" +"B17*C17" +"C17" +"E17+H17" +"IF(CA17+CB17=0,""NA"",CC17/CB17)" +"IF(MIN($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17, $BJ17,$BO17,$BT17,$BY17)=0,""NA"",MIN($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17,$BJ17,$BO17,$BT17,$BY17))" +"IF(MAX($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17,$BJ17,$BO17,$BT17,$BY17)=0,""NA"",MAX($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17,$BJ17,$BO17,$BT17,$BY17))" +"A17" +"SUM(CB17:CB32)" +"+A15" +"#REF!*#REF!" +"#REF!" +"D17" +"G17*H17" +"E17+H17" +"IF(CA17+CB17=0,""NA"",CC17/CB17)" +"IF(MIN(#REF!,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17, $BJ17,$BO17,$BT17,$BY17)=0,""NA"",MIN(#REF!,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17,$BJ17,$BO17,$BT17,$BY17))" +"IF(MAX(#REF!,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17,$BJ17,$BO17,$BT17,$BY17)=0,""NA"",MAX(#REF!,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17,$BJ17,$BO17,$BT17,$BY17))" +"A17" +"SUM(CB17:CB32)" +"IF(MIN($B37,$G37,$L37,$Q37,$V37,$AA37,$AF37,$AK37,$AP37,$AU37,$AZ37,$BE37, $BJ37,$BO37,$BT37,$BY37)=0,""NA"",MIN($B37,$G37,$L37,$Q37,$V37,$AA37,$AF37,$AK37,$AP37,$AU37,$AZ37,$BE37,$BJ37,$BO37,$BT37,$BY37))" +"IF(MAX($B37,$G37,$L37,$Q37,$V37,$AA37,$AF37,$AK37,$AP37,$AU37,$AZ37,$BE37,$BJ37,$BO37,$BT37,$BY37)=0,""NA"",MAX($B37,$G37,$L37,$Q37,$V37,$AA37,$AF37,$AK37,$AP37,$AU37,$AZ37,$BE37,$BJ37,$BO37,$BT37,$BY37))" +"B17*C17" +"C17" +"IF(MIN($B17,$G57,$L57,$Q57,$V57,$AA57,$AF57,$AK57,$AP57,$AU57,$AZ57,$BE57, $BJ57,$BO57,$BT57,$BY57)=0,""NA"",MIN($B17,$G57,$L57,$Q57,$V57,$AA57,$AF57,$AK57,$AP57,$AU57,$AZ57,$BE57,$BJ57,$BO57,$BT57,$BY57))" +"IF(MAX($B17,$G57,$L57,$Q57,$V57,$AA57,$AF57,$AK57,$AP57,$AU57,$AZ57,$BE57,$BJ57,$BO57,$BT57,$BY57)=0,""NA"",MAX($B17,$G57,$L57,$Q57,$V57,$AA57,$AF57,$AK57,$AP57,$AU57,$AZ57,$BE57,$BJ57,$BO57,$BT57,$BY57))" +"+A15" +"B17*C17" +"C17" +"E17+H17" +"IF(CA17+CB17=0,""NA"",CC17/CB17)" +"IF(MIN($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17, $BJ17,$BO17,$BT17,$BY17)=0,""NA"",MIN($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17,$BJ17,$BO17,$BT17,$BY17))" +"IF(MAX($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17,$BJ17,$BO17,$BT17,$BY17)=0,""NA"",MAX($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17,$BJ17,$BO17,$BT17,$BY17))" +"A17" +"SUM(CB17:CB32)" +"+A15" +"B17*C17" +"C17" +"E17+H17" +"IF(CA17+CB17=0,""NA"",CC17/CB17)" +"IF(MIN($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17, $BJ17,$BO17,$BT17,$BY17)=0,""NA"",MIN($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17,$BJ17,$BO17,$BT17,$BY17))" +"IF(MAX($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17,$BJ17,$BO17,$BT17,$BY17)=0,""NA"",MAX($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17,$BJ17,$BO17,$BT17,$BY17))" +"A17" +"SUM(CB17:CB32)" +"+A15" +"B17*C17" +"C17" +"E17+H17" +"IF(CA17+CB17=0,""NA"",CC17/CB17)" +"IF(MIN($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17, $BJ17,$BO17,$BT17,$BY17)=0,""NA"",MIN($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17,$BJ17,$BO17,$BT17,$BY17))" +"IF(MAX($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17,$BJ17,$BO17,$BT17,$BY17)=0,""NA"",MAX($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17,$BJ17,$BO17,$BT17,$BY17))" +"A17" +"SUM(CB17:CB32)" +"B6*D6" +"SUM(E6:E9)" +"E10*100/$E$36" +"SUM(E12:E23)+E10" +"E24*D25/100" +"D6*0.135+(B6-1)*D6*0.13*0.75+D7*0.13+(B7-1)*D7*0.13*0.75+D8*0.5+(B8-1)*D8*0.5*0.75+D9*0.6+(B9-1)*D9*0.6*0.75+SUM(E12:E22)*0.2" +"0.26*(E31)" +"E31*D33/100" +"SUM(E31:E33)" +"SUM(E24:E32)*D35/100" +"SUM(E24:E33)+E35" +"1000*E36/E38" +"B6*D6" +"SUM(E6:E9)" +"E10*100/$E$36" +"SUM(E12:E23)+E10" +"E24*D25/100" +"D6*0.135+(B6-1)*D6*0.13*0.75+D7*0.13+(B7-1)*D7*0.13*0.75+D8*0.5+(B8-1)*D8*0.5*0.75+D9*0.6+(B9-1)*D9*0.6*0.75+SUM(E12:E22)*0.2" +"0.26*(E31)" +"E31*D33/100" +"SUM(E31:E33)" +"SUM(E24:E32)*D35/100" +"SUM(E24:E33)+E35" +"1000*E36/E38" +"100*B7/(100-E5)" +"1-B10" +"-12*PMT($E$6/1200,$B$6*12,B10*(100-$B$4))" +"-12*((1+($E$6/1200))^(B6*12))*PMT($E$6/1200,($E$4-$B$6)*12,C10*(100-$B$4))" +"-12*PMT($B$5/1200,$B$6*12,$B$4)" +"-12*PMT($B$5/1200,$B$6*12,0)" +"B12+B13" +"B17" +"E18*(1.05)^(B18/12)-E18" +"B17*0.005" +"0.025*B17" +"0.01*B17" +"E41/8" +"0.1*B24*B22/B25" +"SUM(E18:E27)" +"0.02*E28*B4/100+0.3" +"B14*E30/100" +"B20*B19*B21*B22/1000000000" +"E41" +"0.01*E30" +"SUM(B30:B34)" +"B23*B19*B27/1000000" +"B35-B36" +"B20*B19" +"SUM(E35:E39)*0.1" +"1000000*B37/B39" +"SUM(E35:E40)" +"100*B7/(100-E5)" +"1-B10" +"-12*PMT($E$6/1200,$B$6*12,B10*(100-$B$4))" +"-12*((1+($E$6/1200))^(B6*12))*PMT($E$6/1200,($E$4-$B$6)*12,C10*(100-$B$4))" +"-12*PMT($B$5/1200,$B$6*12,$B$4)" +"-12*PMT($B$5/1200,$B$6*12,0)" +"B12+B13" +"B17" +"E18*(1.05)^(B18/12)-E18" +"B17*0.005" +"0.025*B17" +"0.01*B17" +"E41/8" +"0.1*B24*B22/B25" +"SUM(E18:E27)" +"0.02*E28*B4/100+0.3" +"B14*E30/100" +"B20*B19*B21*B22/1000000000" +"E41" +"0.01*E30" +"SUM(B30:B34)" +"B23*B19*B27/1000000" +"B35-B36" +"B20*B19" +"SUM(E35:E39)*0.1" +"1000000*B37/B39" +"SUM(E35:E40)" +"COUNTA(B2:B87)" +"102620-151050" +"7953292-8082279" +"SUM(D10:D14)" +"E8+D15" +"808155-770177" +"SUM(D20:D25)" +"E17+D27" +"238000-620000+952036" +"313877+43803" +"68341+8302+3287" +"SUM(D66:D72)" +"E64+D73" +"CELL(""FILENAME"")" +"NOW()" +"'Legal Summary'!C8" +"'111678 (0013)'!E56" +"'111679 (0014)'!E56" +"'111681 (0026)'!E56" +"'111693 (0162)'!E56" +"'111705 (0237)'!E56" +"'111706 (0238)'!E56" +"+D6+E6+F6+H6+I6+J6+K6+L6+M6" +"+U7+V7+W7+X7+Y7+Z7+AA7+AB7+AC7" +"+(D11+D10)/2" +"+D8/2" +"+(D6+D9)/2" +"+D12/2" +"+N12/3+N7/3" +"SUM(D6:D17)" +"$C21*$C$21" +"SUM(D21:N21)" +"+U7+U8+U9+U10+U11+U12+U13" +"SUM(F21:F25)" +"$C29*$E$28" +"SUM(E29:E35)" +"$C39*$D$38" +"0.3-V25" +"$C$49*D48" +"$C$50*D48" +"SUM(D49:D50)" +"D18+D26+D36+D46+D51" +"D53/$O$53" +"VLOOKUP($I$1,$S$4:$T$13,2,FALSE)" +"$I14-G14" +"SUMIF('111693 (0162)'!$A$62:$A$84,'Cmpy Rpt'!$A$4,'111693 (0162)'!C$62:C$84)" +"SUMIF('111693 (0162)'!$A$62:$A$84,'Cmpy Rpt'!$A$4,'111693 (0162)'!G$62:G$84)" +"SUMIF('111693 (0162)'!$A$62:$A$84,'Cmpy Rpt'!$A$4,'111693 (0162)'!I$62:I$84)" +"SUMIF('111693 (0162)'!$A$62:$A$84,'Cmpy Rpt'!$A$4,'111693 (0162)'!W$62:W$84)" +"$I14-B14" +"SUMIF('111678 (0013)'!$A$62:$A$80,'Cmpy Rpt'!$A$4,'111678 (0013)'!C$62:C$78)" +"SUMIF('111678 (0013)'!$A$62:$A$80,'Cmpy Rpt'!$A$4,'111678 (0013)'!G$62:G$80)" +"SUMIF('111678 (0013)'!$A$62:$A$80,'Cmpy Rpt'!$A$4,'111678 (0013)'!I$62:I$80)" +"SUMIF('111678 (0013)'!$A$62:$A$80,'Cmpy Rpt'!$A$4,'111678 (0013)'!W$62:W$80)" +"$I15-G15" +"SUMIF('111679 (0014)'!$A$62:$A$84,'Cmpy Rpt'!$A$4,'111679 (0014)'!C62:C84)" +"SUMIF('111679 (0014)'!$A$62:$A$84,'Cmpy Rpt'!$A$4,'111679 (0014)'!G62:G84)" +"SUMIF('111679 (0014)'!$A$62:$A$84,'Cmpy Rpt'!$A$4,'111679 (0014)'!I62:I84)" +"SUMIF('111679 (0014)'!$A$62:$A$84,'Cmpy Rpt'!$A$4,'111679 (0014)'!W62:W84)" +"SUMIF('111681 (0026)'!$A$62:$A$84,'Cmpy Rpt'!$A$4,'111681 (0026)'!C62:C84)" +"SUMIF('111681 (0026)'!$A$62:$A$84,'Cmpy Rpt'!$A$4,'111681 (0026)'!G62:G84)" +"SUMIF('111681 (0026)'!$A$62:$A$84,'Cmpy Rpt'!$A$4,'111681 (0026)'!I62:I84)" +"SUMIF('111681 (0026)'!$A$62:$A$84,'Cmpy Rpt'!$A$4,'111681 (0026)'!W62:W84)" +"SUMIF('111705 (0237)'!$A$62:$A$84,'Cmpy Rpt'!$A$4,'111705 (0237)'!C62:C84)" +"SUMIF('111705 (0237)'!$A$62:$A$84,'Cmpy Rpt'!$A$4,'111705 (0237)'!G62:G84)" +"SUMIF('111705 (0237)'!$A$62:$A$84,'Cmpy Rpt'!$A$4,'111705 (0237)'!I62:I84)" +"SUMIF('111705 (0237)'!$A$62:$A$84,'Cmpy Rpt'!$A$4,'111705 (0237)'!W62:W84)" +"SUMIF('111706 (0238)'!$A$62:$A$80,'Cmpy Rpt'!$A$4,'111706 (0238)'!C62:C80)" +"SUMIF('111706 (0238)'!$A$62:$A$80,'Cmpy Rpt'!$A$4,'111706 (0238)'!G62:G80)" +"SUMIF('111706 (0238)'!$A$62:$A$80,'Cmpy Rpt'!$A$4,'111706 (0238)'!I62:I80)" +"SUMIF('111706 (0238)'!$A$62:$A$80,'Cmpy Rpt'!$A$4,'111706 (0238)'!W62:W80)" +"SUMIF(#REF!,'Cmpy Rpt'!$A$4,#REF!)" +"SUM(B14:B20)" +"SUM(D15:D19)+D14" +"SUM(O15:O19)+O11" +"+K23/B23" +"+O23/G23" +"CELL(""FILENAME"")" +"NOW()" +"$K11-I11" +"SUM(Q11:Q19)" +"'Legal Summary'!C34+'Legal Summary'!C36+'Legal Summary'!C37" +"'Legal Summary'!W34+'Legal Summary'!W36+'Legal Summary'!W37" +"$K27-C27" +"'Legal Summary'!C62" +"'Legal Summary'!W62" +"K31-C31" +"'Legal Summary'!#REF!" +"'Legal Summary'!C80" +"'Legal Summary'!W80" +"SUM(C31:C55)" +"C56-C25" +"C35+C40" +"C36" +"C49+C52+C53" +"C42+C45+C50" +"SUM(C61:C64)" +"CELL(""filename"")" +"NOW()" +"NOW()" +"CELL(""FILENAME"")" +"SUM('111678 (0013):111706 (0238)'!C8)" +"SUM(K14:V14)" +"W14-E14" +"W14-I14" +"SUM(E14:E39)" +"+E42+E41" +"SUM(W41:W42)" +"SUM(E44:E47)" +"+E48+E43+E40" +"+E49+E55" +"SUM('111678 (0013):111706 (0238)'!E62:E62)" +"W62/$W$81" +"$W62-E62" +"$W62-I62" +"SUM(J62:J80)" +"E81-E56" +"NOW()" +"CELL(""FILENAME"")" +"SUM(K14:V14)" +"W14-E14" +"W14-I14" +"SUM(W14:W39)" +"SUM(Y41:Y42)" +"SUM(Y44:Y47)" +"+W49+W55" +"$W62-E62" +"$W62-I62" +"AA34+AA36+AA37+#REF!" +"SUM(W62:W80)" +"SUM(AE67:AE80)" +"W81-W56" +"NOW()" +"CELL(""FILENAME"")" +"SUM(K14:V14)" +"W14-E14" +"W14-I14" +"SUM(W14:W39)" +"SUM(Y41:Y42)" +"SUM(Y44:Y47)" +"+W49+W55" +"$W62-E62" +"$W62-I62" +"AA34+AA36+AA37+#REF!" +"SUM(W62:W80)" +"W81-W56" +"NOW()" +"CELL(""FILENAME"")" +"SUM(K14:V14)" +"W14-E14" +"W14-I14" +"SUM(W14:W39)" +"SUM(Y41:Y42)" +"SUM(Y44:Y47)" +"+W49+W55" +"$W62-E62" +"$W62-I62" +"AA34+AA36+AA37+#REF!" +"SUM(W62:W80)" +"W81-W56" +"NOW()" +"CELL(""FILENAME"")" +"SUM(K14:V14)" +"W14-E14" +"W14-I14" +"SUM(W14:W39)" +"SUM(Y41:Y42)" +"SUM(Y44:Y47)" +"+W49+W55" +"$W62-E62" +"$W62-I62" +"SUM(W62:W80)" +"W81-W56" +"NOW()" +"CELL(""FILENAME"")" +"SUM(K14:V14)" +"W14-E14" +"W14-I14" +"SUM(W14:W39)" +"SUM(Y41:Y42)" +"SUM(Y44:Y47)" +"+W49+W55" +"$W62-E62" +"$W62-I62" +"29000-35000" +"94000-75000" +"109000-82000" +"(70000*0.3)-(40000*0.3)" +"(70000*0.5)-(40000*0.5)" +"(70000*0.2)-(40000*0.2)" +"SUM(W62:W80)" +"15000-15000" +"W81-W56" +"65000-65000" +"SUM(AE62:AE84)" +"NOW()" +"CELL(""FILENAME"")" +"SUM(K14:V14)" +"W14-E14" +"W14-I14" +"SUM(W14:W39)" +"SUM(Y41:Y42)" +"SUM(Y44:Y47)" +"+E49+E55" +"IF($J62=0,0,K$56*$J62)" +"$W62-E62" +"$W62-I62" +"C62/#REF!" +"'Overhead Allocation'!E55" +"'Overhead Allocation'!F55" +"'Overhead Allocation'!D55" +"'Overhead Allocation'!K55" +"'Overhead Allocation'!L55" +"'Overhead Allocation'!M55" +"'Overhead Allocation'!J55" +"'Overhead Allocation'!H55+'Overhead Allocation'!I55" +"SUM(E62:E80)" +"+E81-E56" +"SUM(J23:J24)" +"SUM(J25:J26)" +"M10-L10" +"SUM(AB10:AB39)" +"M10-L10" +"SUM(AB10:AB41)" +"M10-L10" +"SUM(AB10:AB42)" +"'Short Form'!N27" +"'Short Form'!A29" +"'Short Form'!N42" +"'Short Form'!A44" +"'Travel Form'!O49" +"'Travel Form'!B49" +"'Travel Form'!D49:G49" +"'Travel Form'!H49:I49" +"'Meals and Ent Sup'!N49" +"'Meals and Ent Sup'!B49" +"'Misc. Exp. Sup'!O49" +"'Misc. Exp. Sup'!B49" +"'Travel Sup (2)'!O49" +"'Travel Sup (2)'!B49" +"'Meals and Ent Sup (2)'!N49" +"'Meals and Ent Sup (2)'!B49" +"'Misc. Exp. Sup (2)'!O49" +"'Misc. Exp. Sup (2)'!B49" +"'Misc. Exp. Sup (2)'!J49" +"SUM(A3:A42)" +"TODAY()" +"1+VALUE(H62)+VALUE(I62)+VALUE(J62)+VALUE(K62)+VALUE(L62)+VALUE(M62)" +"IF(M14="" "",L14*1,L14*M14)" +"SUM(N14:N26)" +"'Meals and Ent Sup'!N55+'Meals and Ent Sup (2)'!N55" +"SUM(N27:N28)" +"SUM(N34:N41)" +"'Misc. Exp. Sup'!O55+'Misc. Exp. Sup (2)'!O55" +"'Travel Form'!O55+'Travel Sup (2)'!O55" +"N48+N44+N29" +"F53" +"IF($N$49-$N$50<0,""X"","" "")" +"IF($N$49-$N$50>0,""X"","" "")" +"ABS(N49-N50)" +"SUM(F50:F52)" +"IF(ISBLANK($A$6),TRIM("" ""),$A$6)" +"IF(ISBLANK($E$6),TRIM("" ""),$E$6)" +"TEXT(IF(ISBLANK($N$2),"" "",$N$2),""000000"")" +"TEXT($K$6,""###-##-####"")" +"TEXT($N$52,""######0.00"")" +"TEXT(IF(COUNTA('Travel Form'!$A$12:$N$40) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Meals and Ent Sup'!$A$10:$M$40,'Meals and Ent Sup'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Misc. Exp. Sup'!$A$10:$N$40,'Misc. Exp. Sup'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Travel Sup (2)'!$A$12:$N$40,'Travel Sup (2)'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Meals and Ent Sup (2)'!$A$10:$M$40,'Meals and Ent Sup (2)'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Misc. Exp. Sup (2)'!$A$10:$N$40,'Misc. Exp. Sup (2)'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT($A$8,""####"")" +"IF(VALUE('Short Form'!H62)<>0,2,"""")" +"IF(N2=0,"""",'Short Form'!N3)" +"'Short Form'!A6" +"IF(N12="" "",M12*1,M12*N12)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$12:$A$40,IF($L$49="" "",$A$49,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$50="" "",$A$50,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF( $L$51="" "",$A$51,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$52="" "",$A$52,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$53="" "",$A$53,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$54="" "",$A$54,"" ""),$O$12:$O$40)))" +"SUM(O12:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$12:$A$40,A49,$O$12:$O$40),$K$41*$L$49)" +"IF($L$51="" "",SUMIF($A$12:$A$40,A51,$O$12:$O$40),$K$41*$L$51)" +"IF($L$53="" "",SUMIF($A$12:$A$40,A53,$O$12:$O$40),$K$41*$L$53)" +"SUM(O49:O54)" +"IF((VALUE('Short Form'!I62)<>0),1+VALUE('Short Form'!H62)+VALUE('Short Form'!I62),"""")" +"IF((M2=0),"""",'Short Form'!N3)" +"'Short Form'!A6" +"'Short Form'!K6" +"IF(M10="" "",L10*1,L10*M10)" +"IF(SUM(L49:L54)=0,0,$N$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF( $L$51="" "",$A$51,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$N$10:$N$40)))" +"SUM(N10:N40)" +"IF($N$41=$N$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$N$10:$N$40),$K$41*$L$49)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$N$10:$N$40),$K$41*$L$51)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$N$10:$N$40),$K$41*$L$53)" +"SUM(N49:N54)" +"IF((VALUE('Short Form'!J62)<>0),1+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!H62),"""")" +"IF((N2=0),"""",'Short Form'!$N3)" +"'Short Form'!A6" +"IF(N10="" "",M10*1,M10*N10)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$51="" "",$A$51,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$O$10:$O$40)))" +"SUM(O10:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$O$10:$O$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$10:$A$40,A50,$O$10:$O$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$O$10:$O$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$10:$A$40,A52,$O$10:$O$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$O$10:$O$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$12:$A$40,A54,$O$12:$O$40),$K$41*$L$54)" +"SUM(L49:L54)" +"IF((VALUE('Short Form'!K62)<>0),1+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!H62)+VALUE('Short Form'!K62),"""")" +"IF(N2=0,"""",'Short Form'!N3)" +"'Short Form'!A6" +"IF(N12="" "",M12*1,M12*N12)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$12:$A$40,IF($L$49="" "",$A$49,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$50="" "",$A$50,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF( $L$51="" "",$A$51,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$52="" "",$A$52,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$53="" "",$A$53,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$54="" "",$A$54,"" ""),$O$12:$O$40)))" +"SUM(O12:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$12:$A$40,A49,$O$12:$O$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$12:$A$40,A50,$O$12:$O$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$12:$A$40,A51,$O$12:$O$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$12:$A$40,A52,$O$12:$O$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$12:$A$40,A53,$O$12:$O$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$12:$A$40,A54,$O$12:$O$40),$K$41*$L$54)" +"L49+L50+L51+L52+L53+L54" +"SUM(O49:O54)" +"IF((VALUE('Short Form'!L62)<>0),1+VALUE('Short Form'!H62)+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!K62)+VALUE('Short Form'!L62),"""")" +"IF((M2=0),"""",'Short Form'!N3)" +"'Short Form'!A6" +"'Short Form'!K6" +"IF(M10="" "",L10*1,L10*M10)" +"IF(SUM(L49:L54)=0,0,$N$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF( $L$51="" "",$A$51,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$N$10:$N$40)))" +"SUM(N10:N40)" +"IF($N$41=$N$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$N$10:$N$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$10:$A$40,A50,$N$10:$N$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$N$10:$N$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$10:$A$40,A52,$N$10:$N$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$N$10:$N$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$10:$A$40,A54,$N$10:$N$40),$K$41*$L$54)" +"SUM(L49:L54)" +"IF((VALUE('Short Form'!M62)<>0),1+VALUE('Short Form'!H62)+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!K62)+VALUE('Short Form'!L62)+VALUE('Short Form'!M62),"""")" +"IF((N2=0),"""",'Short Form'!$N3)" +"'Short Form'!A6" +"IF(N10="" "",M10*1,M10*N10)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$51="" "",$A$51,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$O$10:$O$40)))" +"SUM(O10:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$O$10:$O$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$10:$A$40,A50,$O$10:$O$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$O$10:$O$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$10:$A$40,A52,$O$10:$O$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$O$10:$O$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$12:$A$40,A54,$O$12:$O$40),$K$41*$L$54)" +"SUM(L49:L54)" +"+Avista_1_Expired!D10" +"(SUM(Avista_1_Expired!G10:G21)+SUM(Avista_1_Expired!H26:H37))/12" +"-O11/M11" +"-Avista_1_Expired!F22" +"+M11/365" +"-Avista_1_Expired!I22" +"+Avista_1_Expired!D26" +"(SUM(Avista_1_Expired!G26:G37)+SUM(Avista_1_Expired!H26:H37))/12" +"+O12/M12" +"-Avista_1_Expired!F38" +"-Avista_1_Expired!I38" +"+L11+L12" +"SUM(M11:M12)" +"+Sempra_1_Expired!D9" +"(SUM(Sempra_1_Expired!G9:H20)/12)" +"-Sempra_1_Expired!F21" +"+M15/366" +"-Sempra_1_Expired!I21" +"+Sempra_1_Expired!D25" +"(SUM(Sempra_1_Expired!G25:H36)/12)" +"-Sempra_1_Expired!F37" +"-Sempra_1_Expired!I37" +"+M11+M12" +"+Avista_2_Expired!D9" +"(SUM(Avista_2_Expired!G9:G23)+SUM(Avista_2_Expired!H9:H23))/15" +"-Avista_2_Expired!F24" +"+M19/457" +"-Avista_2_Expired!I24" +"+Avista_2_Expired!D28" +"(SUM(Avista_2_Expired!G28:G42)+SUM(Avista_2_Expired!H28:H42))/15" +"-Avista_2_Expired!F43" +"-Avista_2_Expired!I43" +"+M20+M19" +"+Sempra_2_Expired!D9" +"(SUM(Sempra_2_Expired!G9:G23)+SUM(Sempra_2_Expired!H9:H23))/15" +"-Sempra_2_Expired!F24" +"-Sempra_2_Expired!I24" +"+Sempra_2_Expired!D28" +"(SUM(Sempra_2_Expired!G28:G42)+SUM(Sempra_2_Expired!H28:H42))/15" +"-Sempra_2_Expired!F43" +"-Sempra_2_Expired!I43" +"(SUM(Sempra_2.1_Expired!G9:G16)+SUM(Sempra_2.1_Expired!H9:H19))/8" +"-Sempra_2.1_Expired!F17" +"+M27/245" +"-Sempra_2.1_Expired!I17" +"(SUM(Sempra_2.1_Expired!G21:G28)+SUM(Sempra_2.1_Expired!H21:H28))/8" +"-Sempra_2.1_Expired!F29" +"-Sempra_2.1_Expired!I29" +"(SUM(RMTC_2!G9:G20)+SUM(RMTC_2!H9:H20))/12" +"-RMTC_2!F22" +"-RMTC_2!I22" +"(SUM(RMTC_2!G26:G37)+SUM(RMTC_2!H26:H37))/12" +"-RMTC_2!F39" +"-RMTC_2!I39" +"SUM(Elpaso_6!G9:H13)/5" +"O35/M35" +"-Elpaso_6!F15" +"+M35/153" +"-Elpaso_6!I15" +"SUM(Elpaso_6!G9:H13)/5" +"-Elpaso_6!F23" +"Elpaso_6!I15" +"-Elpaso_6!J26" +"+L35-L36" +"SUM(MEC_8_Expired!H9:H14)/6" +"-MEC_8_Expired!F15" +"+M39/182" +"-MEC_8_Expired!I15" +"SUM(MEC_8_Expired!H20:H25)/6" +"-MEC_8_Expired!F26" +"-MEC_8_Expired!I26" +"(SUM(ENA_9!G9:G20)+SUM(ENA_9!H9:H20))/12" +"-ENA_9!F22" +"-ENA_9!I22" +"(SUM(ENA_9!G26:G37)+SUM(ENA_9!H26:H37))/12" +"-ENA_9!F39" +"-ENA_9!I39" +"(SUM(ENA_10!G9:G20)+SUM(ENA_10!H9:H20))/12" +"-ENA_10!F22" +"-ENA_10!I22" +"(SUM(ENA_9!G26:G37)+SUM(ENA_9!H26:H37))/12" +"-ENA_10!F39" +"-ENA_10!J39" +"+O48" +"(SUM(ENA_11!G9:G20)+SUM(ENA_11!H9:H20))/12" +"-ENA_11!F22" +"-ENA_11!I22" +"(SUM(ENA_11!G26:G37)+SUM(ENA_11!H26:H37))/12" +"-ENA_11!F39" +"-ENA_11!I39" +"(SUM(ENA_12!G26:G37)+SUM(ENA_12!H26:H37))/12" +"-ENA_12!F22" +"-ENA_12!I22" +"(SUM(ENA_12!G26:G37)+SUM(ENA_12!H26:H37))/12" +"-ENA_12!F39" +"-ENA_12!I39" +"(SUM(ENA_13!G26:G37)+SUM(ENA_13!H26:H37))/12" +"-ENA_13!F22" +"-ENA_13!I22" +"(SUM(ENA_12!G26:G37)+SUM(ENA_12!H26:H37))/12" +"-ENA_13!F39" +"-ENA_13!I39" +"+M55+M50+M45+M33+M59+M63" +"-Elpaso_6!F15" +"-Elpaso_6!I15" +"+O79" +"SUM(Elpaso_6!G9:G13)+SUM(Elpaso_6!H9:H13)/5" +"+J80-K80" +"-Elpaso_6!I15" +"SUM(Elpaso_6!G17:G21)+SUM(Elpaso_6!H17:H21)/5" +"-Elpaso_6!I23" +"(+M85/1034)" +"+M89/1978" +"SUM(M80:M91)" +"SUM(N85:N91)" +"SUM(O82:O92)" +"-15000*31" +"(+D9-G9)*F9" +"+I9" +"-15000*29" +"-15000*30" +"SUM(D16-H16)*F16" +"+I16" +"+[1]Sheet1!$F35" +"SUM(F9:F20)" +"15000*31" +"15000*29" +"15000*30" +"+[1]Sheet1!$R9" +"SUM(F26:F38)" +"+F39+F22" +"+[1]Elpaso!$F9" +"(-H9+D9)*F9" +"+I9" +"SUM(F9:F14)" +"+[1]Elpaso!$F9" +"(+H17-D17)*F17" +"+I23+I15" +"-5000*31" +"+[1]Sheet1!$F39" +"SUM(D9-H9)*F9" +"+I9" +"-5000*28" +"-5000*30" +"SUM(F9:F20)" +"5000*31" +"+[1]Sheet1!$R13" +"(+D26-H26)*F26" +"5000*28" +"5000*30" +"SUM(F26:F38)" +"+F39+F22" +"-5000*31" +"+[1]Sheet1!$F39" +"-F9*D9" +"+I9" +"-5000*28" +"-5000*30" +"SUM(F9:F20)" +"5000*31" +"+[1]Sheet1!$R13" +"(+D26-H26)*F26" +"5000*28" +"5000*30" +"SUM(F26:F38)" +"+F39+F22" +"-5000*31" +"+[1]Sheet1!$F39" +"SUM(D9-H9)*F9" +"+I9" +"-5000*28" +"-5000*30" +"SUM(F9:F20)" +"5000*31" +"+[1]Sheet1!$R13" +"(+D26-H26)*F26" +"5000*28" +"5000*30" +"SUM(F26:F38)" +"+F39+F22" +"-5000*31" +"+[1]Sheet1!$F39" +"SUM(D9-H9)*F9" +"+I9" +"-5000*28" +"-5000*30" +"SUM(F9:F20)" +"5000*31" +"+[1]Sheet1!$R13" +"(+D26-H26)*F26" +"5000*28" +"5000*30" +"SUM(F26:F38)" +"+F39+F22" +"-5000*31" +"+[1]Sheet1!$F39" +"SUM(D9-H9)*F9" +"+I9" +"-5000*28" +"-5000*30" +"SUM(F9:F20)" +"5000*31" +"+[1]Sheet1!$R13" +"(+D26-H26)*F26" +"5000*28" +"5000*30" +"SUM(F26:F38)" +"+F39+F22" +"250*30" +"SUM(D9-G9)*F9" +"+I9" +"250*31" +"250*29" +"SUM(F9:F20)" +"+J21+K21-I21" +"26125" +"-8600*30" +"-F9" +"-8600*31" +"-8600*28" +"+F21+F37" +"+G9*F9" +"+I9" +"SUM(F9:F14)" +"+F26+F15" +"2.22" +"250*30" +"1.82" +"SUM(D10-G10)*F10" +"+I10" +"250*31" +"1.86" +"1.81" +"1.55" +"1.67" +"250*28" +"SUM(F10:F21)" +"+J22+K22-I22" +"26125" +"-8600*30" +"1.84" +"-8600*31" +"2.02" +"1.75" +"1.76" +"-8600*28" +"SUM(I27:I37)" +"+F22+F38" +"2.005" +"-2500*31" +"1.82" +"SUM(D9-G9)*F9" +"+I9" +"-2500*30" +"-2500*28" +"SUM(F9:F23)" +"+J24+K24-I24" +"2500*31" +"2500*30" +"2500*28" +"+F43+F24" +"2.1" +"-2500*31" +"1.82" +"SUM(D9-G9)*F9" +"+I9" +"-2500*30" +"-2500*28" +"SUM(F9:F23)" +"2500*31" +"2500*30" +"2500*28" +"+F43+F24" +"-10000*31" +"SUM(D9-G9)*F9" +"+I9" +"-10000*30" +"SUM(F9:F16)" +"10000*31" +"10000*30" +"+F29+F17" +"+E9-F9" +"IF(G9<-20000,G9+20000,0)" +"+J9*K9*L9" +"IF(H9<0,-H9*K9,0)" +"+I9+G10-H10" +"+D10+1" +"+K10+0.03" +"SUM(E9:E39)" +"+I39" +"AVERAGE(K9:K39)" +"+I39+400000" +"+M51/-J51" +"+M40" +"+H40" +"+N40/-J52" +"+N40" +"+D43" +"+J53*-K53" +"+G40" +"+M51+M52+M53" +"+E9-F9" +"IF(G9<-20000,G9+20000,0)" +"+L9*K9+(M9*K9*1.1)+(N9*K9*1.2)" +"IF(H9<0,-H9*K9,0)" +"+I9+G10-H10" +"+D10+1" +"+K10+0.03" +"-5200+1140" +"+G26+(E26*0.05)" +"18000-5960" +"20000-M38" +"19000-M39" +"SUM(E9:E39)" +"+I39" +"+I39+400000" +"+O51/-J51" +"+O40" +"+H40" +"+P40/-J52" +"+P40" +"+D43" +"+J53*-K53" +"+G40" +"+O51+O52+O53" +"'Short Form'!N27" +"'Short Form'!A29" +"'Short Form'!C29" +"'Short Form'!C29" +"'Short Form'!C29" +"'Short Form'!N42" +"'Short Form'!A44" +"'Short Form'!C44" +"'Short Form'!C44" +"'Short Form'!C44" +"'Travel Form'!O49" +"'Travel Form'!B49" +"'Travel Form'!D49:G49" +"'Travel Form'!D49:G49" +"'Travel Form'!D49:G49" +"'Travel Form'!D49:G49" +"'Travel Form'!H49:I49" +"'Travel Form'!H49:I49" +"'Meals and Ent Sup'!N49" +"'Meals and Ent Sup'!B49" +"'Meals and Ent Sup'!D49" +"'Meals and Ent Sup'!D49" +"'Meals and Ent Sup'!D49" +"'Misc. Exp. Sup'!O49" +"'Misc. Exp. Sup'!B49" +"'Misc. Exp. Sup'!D49" +"'Misc. Exp. Sup'!D49" +"'Misc. Exp. Sup'!D49" +"'Travel Sup (2)'!O49" +"'Travel Sup (2)'!B49" +"'Travel Sup (2)'!D49" +"'Travel Sup (2)'!D49" +"'Travel Sup (2)'!D49" +"'Meals and Ent Sup (2)'!N49" +"'Meals and Ent Sup (2)'!B49" +"'Meals and Ent Sup (2)'!D49" +"'Meals and Ent Sup (2)'!D49" +"'Meals and Ent Sup (2)'!D49" +"'Misc. Exp. Sup (2)'!O49" +"'Misc. Exp. Sup (2)'!B49" +"'Misc. Exp. Sup (2)'!D49" +"'Misc. Exp. Sup (2)'!D49" +"'Misc. Exp. Sup (2)'!D49" +"SUM(A3:A42)" +"TODAY()" +"1+VALUE(H62)+VALUE(I62)+VALUE(J62)+VALUE(K62)+VALUE(L62)+VALUE(M62)" +"IF(M14="" "",L14*1,L14*M14)" +"SUM(N14:N26)" +"'Meals and Ent Sup'!N55+'Meals and Ent Sup (2)'!N55" +"SUM(N27:N28)" +"SUM(N34:N41)" +"'Misc. Exp. Sup'!O55+'Misc. Exp. Sup (2)'!O55" +"'Travel Form'!O55+'Travel Sup (2)'!O55" +"N48+N44+N29" +"F53" +"IF($N$49-$N$50<0,""X"","" "")" +"IF($N$49-$N$50>0,""X"","" "")" +"ABS(N49-N50)" +"SUM(F50:F52)" +"IF(ISBLANK($A$6),TRIM("" ""),$A$6)" +"IF(ISBLANK($E$6),TRIM("" ""),$E$6)" +"TEXT(IF(ISBLANK($N$2),"" "",$N$2),""000000"")" +"TEXT($K$6,""#########"")" +"TEXT($N$52,""######0.00"")" +"TEXT(IF(COUNTA('Travel Form'!$A$12:$N$40) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Meals and Ent Sup'!$A$10:$M$40,'Meals and Ent Sup'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Misc. Exp. Sup'!$A$10:$N$40,'Misc. Exp. Sup'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Travel Sup (2)'!$A$12:$N$40,'Travel Sup (2)'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Meals and Ent Sup (2)'!$A$10:$M$40,'Meals and Ent Sup (2)'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Misc. Exp. Sup (2)'!$A$10:$N$40,'Misc. Exp. Sup (2)'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT($A$8,""####"")" +"IF(VALUE('Short Form'!H62)<>0,2,"""")" +"IF(N2=0,"""",'Short Form'!N3)" +"'Short Form'!A6" +"IF(N12="" "",M12*1,M12*N12)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$12:$A$40,IF($L$49="" "",$A$49,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$50="" "",$A$50,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF( $L$51="" "",$A$51,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$52="" "",$A$52,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$53="" "",$A$53,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$54="" "",$A$54,"" ""),$O$12:$O$40)))" +"SUM(O12:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$12:$A$40,A49,$O$12:$O$40),$K$41*$L$49)" +"IF($L$51="" "",SUMIF($A$12:$A$40,A51,$O$12:$O$40),$K$41*$L$51)" +"IF($L$53="" "",SUMIF($A$12:$A$40,A53,$O$12:$O$40),$K$41*$L$53)" +"SUM(O49:O54)" +"IF((VALUE('Short Form'!I62)<>0),1+VALUE('Short Form'!H62)+VALUE('Short Form'!I62),"""")" +"IF((M2=0),"""",'Short Form'!N3)" +"'Short Form'!A6" +"'Short Form'!K6" +"IF(M10="" "",L10*1,L10*M10)" +"IF(SUM(L49:L54)=0,0,$N$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF( $L$51="" "",$A$51,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$N$10:$N$40)))" +"SUM(N10:N40)" +"IF($N$41=$N$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$N$10:$N$40),$K$41*$L$49)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$N$10:$N$40),$K$41*$L$51)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$N$10:$N$40),$K$41*$L$53)" +"SUM(N49:N54)" +"IF((VALUE('Short Form'!J62)<>0),1+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!H62),"""")" +"IF((N2=0),"""",'Short Form'!$N3)" +"'Short Form'!A6" +"IF(N10="" "",M10*1,M10*N10)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$51="" "",$A$51,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$O$10:$O$40)))" +"SUM(O10:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$O$10:$O$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$10:$A$40,A50,$O$10:$O$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$O$10:$O$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$10:$A$40,A52,$O$10:$O$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$O$10:$O$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$12:$A$40,A54,$O$12:$O$40),$K$41*$L$54)" +"SUM(L49:L54)" +"IF((VALUE('Short Form'!K62)<>0),1+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!H62)+VALUE('Short Form'!K62),"""")" +"IF(N2=0,"""",'Short Form'!N3)" +"'Short Form'!A6" +"IF(N12="" "",M12*1,M12*N12)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$12:$A$40,IF($L$49="" "",$A$49,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$50="" "",$A$50,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF( $L$51="" "",$A$51,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$52="" "",$A$52,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$53="" "",$A$53,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$54="" "",$A$54,"" ""),$O$12:$O$40)))" +"SUM(O12:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$12:$A$40,A49,$O$12:$O$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$12:$A$40,A50,$O$12:$O$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$12:$A$40,A51,$O$12:$O$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$12:$A$40,A52,$O$12:$O$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$12:$A$40,A53,$O$12:$O$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$12:$A$40,A54,$O$12:$O$40),$K$41*$L$54)" +"L49+L50+L51+L52+L53+L54" +"SUM(O49:O54)" +"IF((VALUE('Short Form'!L62)<>0),1+VALUE('Short Form'!H62)+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!K62)+VALUE('Short Form'!L62),"""")" +"IF((M2=0),"""",'Short Form'!N3)" +"'Short Form'!A6" +"'Short Form'!K6" +"IF(M10="" "",L10*1,L10*M10)" +"IF(SUM(L49:L54)=0,0,$N$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF( $L$51="" "",$A$51,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$N$10:$N$40)))" +"SUM(N10:N40)" +"IF($N$41=$N$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$N$10:$N$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$10:$A$40,A50,$N$10:$N$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$N$10:$N$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$10:$A$40,A52,$N$10:$N$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$N$10:$N$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$10:$A$40,A54,$N$10:$N$40),$K$41*$L$54)" +"SUM(L49:L54)" +"IF((VALUE('Short Form'!M62)<>0),1+VALUE('Short Form'!H62)+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!K62)+VALUE('Short Form'!L62)+VALUE('Short Form'!M62),"""")" +"IF((N2=0),"""",'Short Form'!$N3)" +"'Short Form'!A6" +"IF(N10="" "",M10*1,M10*N10)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$51="" "",$A$51,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$O$10:$O$40)))" +"SUM(O10:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$O$10:$O$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$10:$A$40,A50,$O$10:$O$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$O$10:$O$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$10:$A$40,A52,$O$10:$O$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$O$10:$O$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$12:$A$40,A54,$O$12:$O$40),$K$41*$L$54)" +"SUM(L49:L54)" +"'Short Form'!N27" +"'Short Form'!A29" +"'Short Form'!C29" +"'Short Form'!C29" +"'Short Form'!C29" +"'Short Form'!N42" +"'Short Form'!A44" +"'Short Form'!C44" +"'Short Form'!C44" +"'Short Form'!C44" +"'Travel Form'!O49" +"'Travel Form'!B49" +"'Travel Form'!D49:G49" +"'Travel Form'!D49:G49" +"'Travel Form'!D49:G49" +"'Travel Form'!D49:G49" +"'Travel Form'!H49:I49" +"'Travel Form'!H49:I49" +"'Meals and Ent Sup'!N49" +"'Meals and Ent Sup'!B49" +"'Meals and Ent Sup'!D49" +"'Meals and Ent Sup'!D49" +"'Meals and Ent Sup'!D49" +"'Misc. Exp. Sup'!O49" +"'Misc. Exp. Sup'!B49" +"'Misc. Exp. Sup'!D49" +"'Misc. Exp. Sup'!D49" +"'Misc. Exp. Sup'!D49" +"'Travel Sup (2)'!O49" +"'Travel Sup (2)'!B49" +"'Travel Sup (2)'!D49" +"'Travel Sup (2)'!D49" +"'Travel Sup (2)'!D49" +"'Meals and Ent Sup (2)'!N49" +"'Meals and Ent Sup (2)'!B49" +"'Meals and Ent Sup (2)'!D49" +"'Meals and Ent Sup (2)'!D49" +"'Meals and Ent Sup (2)'!D49" +"'Misc. Exp. Sup (2)'!O49" +"'Misc. Exp. Sup (2)'!B49" +"'Misc. Exp. Sup (2)'!D49" +"'Misc. Exp. Sup (2)'!D49" +"'Misc. Exp. Sup (2)'!D49" +"SUM(A3:A42)" +"TODAY()" +"1+VALUE(H62)+VALUE(I62)+VALUE(J62)+VALUE(K62)+VALUE(L62)+VALUE(M62)" +"IF(M14="" "",L14*1,L14*M14)" +"SUM(N14:N26)" +"'Meals and Ent Sup'!N55+'Meals and Ent Sup (2)'!N55" +"SUM(N27:N28)" +"SUM(N34:N41)" +"'Misc. Exp. Sup'!O55+'Misc. Exp. Sup (2)'!O55" +"'Travel Form'!O55+'Travel Sup (2)'!O55" +"N48+N44+N29" +"F53" +"IF($N$49-$N$50<0,""X"","" "")" +"IF($N$49-$N$50>0,""X"","" "")" +"ABS(N49-N50)" +"SUM(F50:F52)" +"IF(ISBLANK($A$6),TRIM("" ""),$A$6)" +"IF(ISBLANK($E$6),TRIM("" ""),$E$6)" +"TEXT(IF(ISBLANK($N$2),"" "",$N$2),""000000"")" +"TEXT($K$6,""#########"")" +"TEXT($N$52,""######0.00"")" +"TEXT(IF(COUNTA('Travel Form'!$A$12:$N$40) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Meals and Ent Sup'!$A$10:$M$40,'Meals and Ent Sup'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Misc. Exp. Sup'!$A$10:$N$40,'Misc. Exp. Sup'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Travel Sup (2)'!$A$12:$N$40,'Travel Sup (2)'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Meals and Ent Sup (2)'!$A$10:$M$40,'Meals and Ent Sup (2)'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Misc. Exp. Sup (2)'!$A$10:$N$40,'Misc. Exp. Sup (2)'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT($A$8,""####"")" +"IF(VALUE('Short Form'!H62)<>0,2,"""")" +"IF(N2=0,"""",'Short Form'!N3)" +"'Short Form'!A6" +"IF(N12="" "",M12*1,M12*N12)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$12:$A$40,IF($L$49="" "",$A$49,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$50="" "",$A$50,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF( $L$51="" "",$A$51,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$52="" "",$A$52,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$53="" "",$A$53,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$54="" "",$A$54,"" ""),$O$12:$O$40)))" +"SUM(O12:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$12:$A$40,A49,$O$12:$O$40),$K$41*$L$49)" +"IF($L$51="" "",SUMIF($A$12:$A$40,A51,$O$12:$O$40),$K$41*$L$51)" +"IF($L$53="" "",SUMIF($A$12:$A$40,A53,$O$12:$O$40),$K$41*$L$53)" +"SUM(O49:O54)" +"IF((VALUE('Short Form'!I62)<>0),1+VALUE('Short Form'!H62)+VALUE('Short Form'!I62),"""")" +"IF((M2=0),"""",'Short Form'!N3)" +"'Short Form'!A6" +"'Short Form'!K6" +"IF(M10="" "",L10*1,L10*M10)" +"IF(SUM(L49:L54)=0,0,$N$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF( $L$51="" "",$A$51,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$N$10:$N$40)))" +"SUM(N10:N40)" +"IF($N$41=$N$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$N$10:$N$40),$K$41*$L$49)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$N$10:$N$40),$K$41*$L$51)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$N$10:$N$40),$K$41*$L$53)" +"SUM(N49:N54)" +"IF((VALUE('Short Form'!J62)<>0),1+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!H62),"""")" +"IF((N2=0),"""",'Short Form'!$N3)" +"'Short Form'!A6" +"IF(N10="" "",M10*1,M10*N10)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$51="" "",$A$51,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$O$10:$O$40)))" +"SUM(O10:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$O$10:$O$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$10:$A$40,A50,$O$10:$O$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$O$10:$O$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$10:$A$40,A52,$O$10:$O$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$O$10:$O$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$12:$A$40,A54,$O$12:$O$40),$K$41*$L$54)" +"SUM(L49:L54)" +"IF((VALUE('Short Form'!K62)<>0),1+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!H62)+VALUE('Short Form'!K62),"""")" +"IF(N2=0,"""",'Short Form'!N3)" +"'Short Form'!A6" +"IF(N12="" "",M12*1,M12*N12)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$12:$A$40,IF($L$49="" "",$A$49,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$50="" "",$A$50,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF( $L$51="" "",$A$51,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$52="" "",$A$52,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$53="" "",$A$53,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$54="" "",$A$54,"" ""),$O$12:$O$40)))" +"SUM(O12:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$12:$A$40,A49,$O$12:$O$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$12:$A$40,A50,$O$12:$O$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$12:$A$40,A51,$O$12:$O$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$12:$A$40,A52,$O$12:$O$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$12:$A$40,A53,$O$12:$O$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$12:$A$40,A54,$O$12:$O$40),$K$41*$L$54)" +"L49+L50+L51+L52+L53+L54" +"SUM(O49:O54)" +"IF((VALUE('Short Form'!L62)<>0),1+VALUE('Short Form'!H62)+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!K62)+VALUE('Short Form'!L62),"""")" +"IF((M2=0),"""",'Short Form'!N3)" +"'Short Form'!A6" +"'Short Form'!K6" +"IF(M10="" "",L10*1,L10*M10)" +"IF(SUM(L49:L54)=0,0,$N$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF( $L$51="" "",$A$51,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$N$10:$N$40)))" +"SUM(N10:N40)" +"IF($N$41=$N$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$N$10:$N$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$10:$A$40,A50,$N$10:$N$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$N$10:$N$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$10:$A$40,A52,$N$10:$N$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$N$10:$N$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$10:$A$40,A54,$N$10:$N$40),$K$41*$L$54)" +"SUM(L49:L54)" +"IF((VALUE('Short Form'!M62)<>0),1+VALUE('Short Form'!H62)+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!K62)+VALUE('Short Form'!L62)+VALUE('Short Form'!M62),"""")" +"IF((N2=0),"""",'Short Form'!$N3)" +"'Short Form'!A6" +"IF(N10="" "",M10*1,M10*N10)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$51="" "",$A$51,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$O$10:$O$40)))" +"SUM(O10:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$O$10:$O$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$10:$A$40,A50,$O$10:$O$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$O$10:$O$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$10:$A$40,A52,$O$10:$O$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$O$10:$O$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$12:$A$40,A54,$O$12:$O$40),$K$41*$L$54)" +"SUM(L49:L54)" +"+Avista_1_Expired!D10" +"(SUM(Avista_1_Expired!G10:G21)+SUM(Avista_1_Expired!H26:H37))/12" +"-O13/M13" +"-Avista_1_Expired!F22" +"+M13/365" +"-Avista_1_Expired!I22" +"+Avista_1_Expired!D26" +"(SUM(Avista_1_Expired!G26:G37)+SUM(Avista_1_Expired!H26:H37))/12" +"+O14/M14" +"-Avista_1_Expired!F38" +"-Avista_1_Expired!I38" +"+L13+L14" +"SUM(M13:M14)" +"+Sempra_1_Expired!D9" +"(SUM(Sempra_1_Expired!G9:H20)/12)" +"-Sempra_1_Expired!F21" +"+M17/366" +"-Sempra_1_Expired!I21" +"+Sempra_1_Expired!D25" +"(SUM(Sempra_1_Expired!G25:H36)/12)" +"-Sempra_1_Expired!F37" +"-Sempra_1_Expired!I37" +"+M13+M14" +"+Avista_2_Expired!D9" +"(SUM(Avista_2_Expired!G9:G23)+SUM(Avista_2_Expired!H9:H23))/15" +"-Avista_2_Expired!F24" +"+M21/457" +"-Avista_2_Expired!I24" +"+Avista_2_Expired!D28" +"(SUM(Avista_2_Expired!G28:G42)+SUM(Avista_2_Expired!H28:H42))/15" +"-Avista_2_Expired!F43" +"-Avista_2_Expired!I43" +"+M22+M21" +"+Sempra_2_Expired!D9" +"(SUM(Sempra_2_Expired!G9:G23)+SUM(Sempra_2_Expired!H9:H23))/15" +"-Sempra_2_Expired!F24" +"-Sempra_2_Expired!I24" +"+Sempra_2_Expired!D28" +"(SUM(Sempra_2_Expired!G28:G42)+SUM(Sempra_2_Expired!H28:H42))/15" +"-Sempra_2_Expired!F43" +"-Sempra_2_Expired!I43" +"(SUM(Sempra_2.1_Expired!G9:G16)+SUM(Sempra_2.1_Expired!H9:H19))/8" +"-Sempra_2.1_Expired!F17" +"+M29/245" +"-Sempra_2.1_Expired!I17" +"(SUM(Sempra_2.1_Expired!G21:G28)+SUM(Sempra_2.1_Expired!H21:H28))/8" +"-Sempra_2.1_Expired!F29" +"-Sempra_2.1_Expired!I29" +"(SUM(RMTC_2!G9:G20)+SUM(RMTC_2!H9:H20))/12" +"-RMTC_2!F22" +"-RMTC_2!I22" +"(SUM(RMTC_2!G26:G37)+SUM(RMTC_2!H26:H37))/12" +"-RMTC_2!F39" +"-RMTC_2!I39" +"SUM(Elpaso_6!G9:H13)/5" +"O37/M37" +"-Elpaso_6!F15" +"+M37/153" +"-Elpaso_6!I15" +"SUM(Elpaso_6!G9:H13)/5" +"-Elpaso_6!F23" +"Elpaso_6!I15" +"-Elpaso_6!J26" +"+L37-L38" +"SUM(MEC_8_Expired!H9:H14)/6" +"-MEC_8_Expired!F15" +"+M41/182" +"-MEC_8_Expired!I15" +"SUM(MEC_8_Expired!H20:H25)/6" +"-MEC_8_Expired!F26" +"-MEC_8_Expired!I26" +"(SUM(ENA_9!G9:G20)+SUM(ENA_9!H9:H20))/12" +"-ENA_9!F22" +"-ENA_9!I22" +"(SUM(ENA_9!G26:G37)+SUM(ENA_9!H26:H37))/12" +"-ENA_9!F39" +"-ENA_9!I39" +"(SUM(ENA_11!G9:G20)+SUM(ENA_11!H9:H20))/12" +"-ENA_11!F22" +"-ENA_11!I22" +"(SUM(ENA_11!G26:G37)+SUM(ENA_11!H26:H37))/12" +"-ENA_11!F39" +"-ENA_11!I39" +"(SUM(ENA_12!G26:G37)+SUM(ENA_12!H26:H37))/12" +"-ENA_12!F22" +"-ENA_12!I22" +"(SUM(ENA_12!G26:G37)+SUM(ENA_12!H26:H37))/12" +"-ENA_12!F39" +"-ENA_12!I39" +"(SUM(ENA_13!G26:G37)+SUM(ENA_13!H26:H37))/12" +"-ENA_13!F22" +"-ENA_13!I22" +"(SUM(ENA_12!G26:G37)+SUM(ENA_12!H26:H37))/12" +"-ENA_13!F39" +"-ENA_13!I39" +"+M59+M55+M51+M47+M35" +"-Elpaso_6!F15" +"-Elpaso_6!I15" +"+O74" +"SUM(Elpaso_6!G9:G13)+SUM(Elpaso_6!H9:H13)/5" +"+J75-K75" +"-Elpaso_6!I15" +"SUM(Elpaso_6!G17:G21)+SUM(Elpaso_6!H17:H21)/5" +"-Elpaso_6!I23" +"+[4]Summary!$F$36" +"+M79/730" +"-[4]Summary!$I$36" +"-[4]Summary!$J$36" +"-[4]Summary!$K$36" +"-'ENA_10-Expired'!I22" +"+O81" +"+M83*J83" +"-'ENA #QA4309.1-Expired'!F24" +"+M89/13" +"-'ENA #QA4309.1-Expired'!I24" +"SUM('ENA #QA4309.1-Expired'!G27:G39)/13" +"-'ENA #QA4309.1-Expired'!F40" +"-'ENA #QA4309.1-Expired'!I40" +"-'ENA #QA5217.1-Expired'!F24" +"-'ENA #QA5217.1-Expired'!I24" +"SUM('ENA #QA5217.1-Expired'!G27:G39)/13" +"-'ENA #QA5217.1-Expired'!F40" +"-'ENA #QA5217.1-Expired'!I40" +"+M95+M91+M87+M85+M83+M79+M77" +"+O95+O91+O87+O85+O83+O81+O79+O77" +"-15000*31" +"(+D9-G9)*F9" +"+I9" +"-15000*29" +"-15000*30" +"SUM(D20-H20)*F20" +"+I20" +"SUM(F9:F20)" +"15000*31" +"15000*29" +"15000*30" +"SUM(F26:F38)" +"+F39+F22" +"+[3]Elpaso!$F9" +"(-H9+D9)*F9" +"+I9" +"SUM(F9:F14)" +"+[3]Elpaso!$F9" +"(+H17-D17)*F17" +"+I23+I15" +"-5000*31" +"+'[3]ELpaso SJ & Prm'!$F33" +"SUM(D9-H9)*F9" +"+I9" +"-5000*28" +"-5000*30" +"SUM(F9:F20)" +"5000*31" +"+'[3]ELpaso SJ & Prm'!$F33" +"(+D26-H26)*F26" +"5000*28" +"5000*30" +"SUM(F26:F38)" +"+F39+F22" +"-5000*31" +"+'[3]ELpaso SJ & Prm'!$F33" +"SUM(D9-H9)*F9" +"+I9" +"-5000*28" +"-5000*30" +"SUM(F9:F20)" +"5000*31" +"+'[3]ELpaso SJ & Prm'!$F33" +"(+D26-H26)*F26" +"5000*28" +"5000*30" +"SUM(F26:F38)" +"+F39+F22" +"-5000*31" +"+'[3]ELpaso SJ & Prm'!$F33" +"SUM(D9-H9)*F9" +"+I9" +"-5000*28" +"-5000*30" +"SUM(F9:F20)" +"5000*31" +"+'[3]ELpaso SJ & Prm'!$F33" +"(+D26-H26)*F26" +"5000*28" +"5000*30" +"SUM(F26:F38)" +"+F39+F22" +"-5000*31" +"+'[3]ELpaso SJ & Prm'!$F33" +"SUM(D9-H9)*F9" +"+I9" +"-5000*28" +"-5000*30" +"SUM(F9:F20)" +"5000*31" +"+'[3]ELpaso SJ & Prm'!$F33" +"(+D26-H26)*F26" +"5000*28" +"5000*30" +"SUM(F26:F38)" +"+F39+F22" +"(0.94*0.65703/1.055056)+[5]Aeco!$E11" +"59145330/24*1.055056" +"(0.9*0.65703/1.055056)+[5]Aeco!$E11" +"+G9-D9" +"+H9*F9" +"+I9" +"(0.94*0.6518/1.055056)+[3]Aeco!$E11" +"(0.9*0.6518/1.055056)+[3]Aeco!$E11" +"+I10" +"(0.9*0.65703/1.055056)+[3]Aeco!$E33" +"SUM(F9:F35)" +"+I36/F36" +"+F11*D11" +"+I11" +"+A11+1" +"SUM(F11:F23)" +"SUM(I11:I22)" +"+G27*F27" +"+F40+F24" +"+D11*F11" +"+I11" +"+A11+1" +"SUM(F11:F23)" +"+G27*F27" +"+F40+F24" +"+[2]Curves!$C$23-[2]Curves!$C$30" +"(-G9+D9)*F9" +"+I9" +"SUM(F9:F11)" +"+B19-B20" +"-F9*D9" +"+I9" +"SUM(F9:F11)" +"-5000*31" +"-F9*D9" +"+I9" +"SUM(F9:F10)" +"+[2]Curves!$C$23-[2]Curves!$C$30" +"(-G9+D9)*F9" +"+I9" +"SUM(F9:F11)" +"+B19-B20" +"+[2]Curves!$C$23-[2]Curves!$C$30" +"+G9-D9" +"+I9" +"SUM(F9:F11)" +"+B19-B20" +"-5000*31" +"-F9*D9" +"+I9" +"-5000*28" +"-5000*30" +"SUM(F9:F20)" +"5000*31" +"+#REF!" +"(+D26-H26)*F26" +"+I26" +"5000*28" +"5000*30" +"SUM(F26:F38)" +"+F39+F22" +"250*30" +"SUM(D9-G9)*F9" +"+I9" +"250*31" +"250*29" +"SUM(F9:F20)" +"+J21+K21-I21" +"26125" +"-8600*30" +"-F9" +"-8600*31" +"-8600*28" +"+F21+F37" +"+G9*F9" +"+I9" +"SUM(F9:F14)" +"+F26+F15" +"2.22" +"250*30" +"1.82" +"SUM(D10-G10)*F10" +"+I10" +"250*31" +"1.86" +"1.81" +"1.55" +"1.67" +"250*28" +"SUM(F10:F21)" +"+J22+K22-I22" +"26125" +"-8600*30" +"1.84" +"-8600*31" +"2.02" +"1.75" +"1.76" +"-8600*28" +"SUM(I27:I37)" +"+F22+F38" +"2.005" +"-2500*31" +"1.82" +"SUM(D9-G9)*F9" +"+I9" +"-2500*30" +"-2500*28" +"SUM(F9:F23)" +"+J24+K24-I24" +"2500*31" +"2500*30" +"2500*28" +"+F43+F24" +"2.1" +"-2500*31" +"1.82" +"SUM(D9-G9)*F9" +"+I9" +"-2500*30" +"-2500*28" +"SUM(F9:F23)" +"2500*31" +"2500*30" +"2500*28" +"+F43+F24" +"-10000*31" +"SUM(D9-G9)*F9" +"+I9" +"-10000*30" +"SUM(F9:F16)" +"10000*31" +"10000*30" +"+F29+F17" +"'Short Form'!N27" +"'Short Form'!A29" +"'Short Form'!C29" +"'Short Form'!C29" +"'Short Form'!C29" +"'Short Form'!N42" +"'Short Form'!A44" +"'Short Form'!C44" +"'Short Form'!C44" +"'Short Form'!C44" +"'Travel Form'!O49" +"'Travel Form'!B49" +"'Travel Form'!D49:G49" +"'Travel Form'!D49:G49" +"'Travel Form'!D49:G49" +"'Travel Form'!D49:G49" +"'Travel Form'!H49:I49" +"'Travel Form'!H49:I49" +"'Meals and Ent Sup'!N49" +"'Meals and Ent Sup'!B49" +"'Meals and Ent Sup'!D49" +"'Meals and Ent Sup'!D49" +"'Meals and Ent Sup'!D49" +"'Misc. Exp. Sup'!O49" +"'Misc. Exp. Sup'!B49" +"'Misc. Exp. Sup'!D49" +"'Misc. Exp. Sup'!D49" +"'Misc. Exp. Sup'!D49" +"'Travel Sup (2)'!O49" +"'Travel Sup (2)'!B49" +"'Travel Sup (2)'!D49" +"'Travel Sup (2)'!D49" +"'Travel Sup (2)'!D49" +"'Meals and Ent Sup (2)'!N49" +"'Meals and Ent Sup (2)'!B49" +"'Meals and Ent Sup (2)'!D49" +"'Meals and Ent Sup (2)'!D49" +"'Meals and Ent Sup (2)'!D49" +"'Misc. Exp. Sup (2)'!O49" +"'Misc. Exp. Sup (2)'!B49" +"'Misc. Exp. Sup (2)'!D49" +"'Misc. Exp. Sup (2)'!D49" +"'Misc. Exp. Sup (2)'!D49" +"SUM(A3:A42)" +"TODAY()" +"1+VALUE(H62)+VALUE(I62)+VALUE(J62)+VALUE(K62)+VALUE(L62)+VALUE(M62)" +"IF(M14="" "",L14*1,L14*M14)" +"SUM(N14:N26)" +"'Meals and Ent Sup'!N55+'Meals and Ent Sup (2)'!N55" +"SUM(N27:N28)" +"SUM(N34:N41)" +"'Misc. Exp. Sup'!O55+'Misc. Exp. Sup (2)'!O55" +"'Travel Form'!O55+'Travel Sup (2)'!O55" +"N48+N44+N29" +"F53" +"IF($N$49-$N$50<0,""X"","" "")" +"IF($N$49-$N$50>0,""X"","" "")" +"ABS(N49-N50)" +"SUM(F50:F52)" +"IF(ISBLANK($A$6),TRIM("" ""),$A$6)" +"IF(ISBLANK($E$6),TRIM("" ""),$E$6)" +"TEXT(IF(ISBLANK($N$2),"" "",$N$2),""000000"")" +"TEXT($K$6,""#########"")" +"TEXT($N$52,""######0.00"")" +"TEXT(IF(COUNTA('Travel Form'!$A$12:$N$40) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Meals and Ent Sup'!$A$10:$M$40,'Meals and Ent Sup'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Misc. Exp. Sup'!$A$10:$N$40,'Misc. Exp. Sup'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Travel Sup (2)'!$A$12:$N$40,'Travel Sup (2)'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Meals and Ent Sup (2)'!$A$10:$M$40,'Meals and Ent Sup (2)'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Misc. Exp. Sup (2)'!$A$10:$N$40,'Misc. Exp. Sup (2)'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT($A$8,""####"")" +"IF(VALUE('Short Form'!H62)<>0,2,"""")" +"IF(N2=0,"""",'Short Form'!N3)" +"'Short Form'!A6" +"IF(N12="" "",M12*1,M12*N12)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$12:$A$40,IF($L$49="" "",$A$49,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$50="" "",$A$50,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF( $L$51="" "",$A$51,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$52="" "",$A$52,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$53="" "",$A$53,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$54="" "",$A$54,"" ""),$O$12:$O$40)))" +"SUM(O12:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$12:$A$40,A49,$O$12:$O$40),$K$41*$L$49)" +"IF($L$51="" "",SUMIF($A$12:$A$40,A51,$O$12:$O$40),$K$41*$L$51)" +"IF($L$53="" "",SUMIF($A$12:$A$40,A53,$O$12:$O$40),$K$41*$L$53)" +"SUM(O49:O54)" +"IF((VALUE('Short Form'!I62)<>0),1+VALUE('Short Form'!H62)+VALUE('Short Form'!I62),"""")" +"IF((M2=0),"""",'Short Form'!N3)" +"'Short Form'!A6" +"'Short Form'!K6" +"IF(M10="" "",L10*1,L10*M10)" +"IF(SUM(L49:L54)=0,0,$N$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF( $L$51="" "",$A$51,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$N$10:$N$40)))" +"SUM(N10:N40)" +"IF($N$41=$N$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$N$10:$N$40),$K$41*$L$49)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$N$10:$N$40),$K$41*$L$51)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$N$10:$N$40),$K$41*$L$53)" +"SUM(N49:N54)" +"IF((VALUE('Short Form'!J62)<>0),1+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!H62),"""")" +"IF((N2=0),"""",'Short Form'!$N3)" +"'Short Form'!A6" +"IF(N10="" "",M10*1,M10*N10)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$51="" "",$A$51,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$O$10:$O$40)))" +"SUM(O10:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$O$10:$O$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$10:$A$40,A50,$O$10:$O$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$O$10:$O$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$10:$A$40,A52,$O$10:$O$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$O$10:$O$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$12:$A$40,A54,$O$12:$O$40),$K$41*$L$54)" +"SUM(L49:L54)" +"IF((VALUE('Short Form'!K62)<>0),1+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!H62)+VALUE('Short Form'!K62),"""")" +"IF(N2=0,"""",'Short Form'!N3)" +"'Short Form'!A6" +"IF(N12="" "",M12*1,M12*N12)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$12:$A$40,IF($L$49="" "",$A$49,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$50="" "",$A$50,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF( $L$51="" "",$A$51,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$52="" "",$A$52,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$53="" "",$A$53,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$54="" "",$A$54,"" ""),$O$12:$O$40)))" +"SUM(O12:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$12:$A$40,A49,$O$12:$O$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$12:$A$40,A50,$O$12:$O$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$12:$A$40,A51,$O$12:$O$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$12:$A$40,A52,$O$12:$O$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$12:$A$40,A53,$O$12:$O$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$12:$A$40,A54,$O$12:$O$40),$K$41*$L$54)" +"L49+L50+L51+L52+L53+L54" +"SUM(O49:O54)" +"IF((VALUE('Short Form'!L62)<>0),1+VALUE('Short Form'!H62)+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!K62)+VALUE('Short Form'!L62),"""")" +"IF((M2=0),"""",'Short Form'!N3)" +"'Short Form'!A6" +"'Short Form'!K6" +"IF(M10="" "",L10*1,L10*M10)" +"IF(SUM(L49:L54)=0,0,$N$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF( $L$51="" "",$A$51,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$N$10:$N$40)))" +"SUM(N10:N40)" +"IF($N$41=$N$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$N$10:$N$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$10:$A$40,A50,$N$10:$N$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$N$10:$N$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$10:$A$40,A52,$N$10:$N$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$N$10:$N$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$10:$A$40,A54,$N$10:$N$40),$K$41*$L$54)" +"SUM(L49:L54)" +"IF((VALUE('Short Form'!M62)<>0),1+VALUE('Short Form'!H62)+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!K62)+VALUE('Short Form'!L62)+VALUE('Short Form'!M62),"""")" +"IF((N2=0),"""",'Short Form'!$N3)" +"'Short Form'!A6" +"IF(N10="" "",M10*1,M10*N10)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$51="" "",$A$51,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$O$10:$O$40)))" +"SUM(O10:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$O$10:$O$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$10:$A$40,A50,$O$10:$O$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$O$10:$O$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$10:$A$40,A52,$O$10:$O$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$O$10:$O$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$12:$A$40,A54,$O$12:$O$40),$K$41*$L$54)" +"SUM(L49:L54)" +"SUM(B4:B8)" +"+B9+C9" +"+D9+C10" +"+B9" +"+C10" +"+D10" +"+E10" +"+F10" +"+B16" +"+'REVENUE SUMMARY'!J21" +"+'REVENUE SUMMARY'!L21" +"+'REVENUE SUMMARY'!N21" +"+'REVENUE SUMMARY'!P21" +"+'REVENUE SUMMARY'!R21" +"+'INCREMENTAL REVENUES'!N1" +"+'INCREMENTAL REVENUES'!A6" +"+H16*I16*365" +"+J16" +"+J18+J16" +"+'INPUT SHEET'!B1" +"+'INPUT SHEET'!B41/1000" +"+'INPUT SHEET'!B42/1000" +"+'INPUT SHEET'!B43/1000" +"+'INPUT SHEET'!B44/1000" +"+'INPUT SHEET'!B45/1000" +"+'INCREMENTAL COS'!E26/1000" +"+F13-F15" +"+'INCREMENTAL REVENUES'!N1" +"+'INCREMENTAL REVENUES'!A6" +"+'INPUT SHEET'!B28" +"+'INPUT SHEET'!B29" +"+'INPUT SHEET'!B30" +"+'INPUT SHEET'!B31" +"+'INPUT SHEET'!B32" +"+A13+1" +"+'INCREMENTAL DEPR. EXPENSE'!F30" +"+A15+1" +"'FED & ST INCOME TAX'!E25" +"'FED & ST INCOME TAX'!E21" +"+'INCREMENTAL TAXES'!E16" +"+A20+1" +"+'ESTIMATED RETURN'!E30" +"SUM(E13:E23)" +"+'INCREMENTAL COS'!A7" +"+A17+1" +"+'INPUT SHEET'!B5" +"+F18+'INPUT SHEET'!C5" +"+H18+'INPUT SHEET'!D5" +"+J18+'INPUT SHEET'!E5" +"+L18+'INPUT SHEET'!F5" +"+'INPUT SHEET'!B4" +"+F19+'INPUT SHEET'!C4" +"+H19+'INPUT SHEET'!D4" +"+J19+'INPUT SHEET'!E4" +"+L19+'INPUT SHEET'!F4" +"+'INPUT SHEET'!C8+F21" +"+'INPUT SHEET'!D8+H21" +"+'INPUT SHEET'!E8+J21" +"+'INPUT SHEET'!F8+L21" +"SUM(F18:F21)" +"+A22+1" +"+F22*$F$15/12*E28" +"+F22*$F$15+(H22-F22)*$F$15/12*E28" +"+F28" +"+F28" +"+H39+H28" +"+'INCREMENTAL REVENUES'!N1" +"+'INCREMENTAL REVENUES'!A6" +"SUM(E14:E15)" +"+'INCREMENTAL REVENUES'!N1" +"+'INCREMENTAL REVENUES'!A6" +"SUM(E13:E19)" +"SUM(G13:G18)" +"+E20*0.1029/12*'INCREMENTAL DEPR. EXPENSE'!E28" +"+G20*0.1029" +"+E20*0.0667/12*'INCREMENTAL DEPR. EXPENSE'!E28" +"+G20*0.0667" +"+E20*0.0362/12*'INCREMENTAL DEPR. EXPENSE'!E28" +"+G20*0.0362" +"SUM(E27:E29)" +"+'INCREMENTAL REVENUES'!N1" +"+'INCREMENTAL REVENUES'!A6" +"SUM(E14:E14)" +"+G20/G15" +"+E15*E18" +"+E20+$E$15*0.095+($G$15-$E$15)*0.05" +"+G20+($E$15*0.0855)+($G$15-$E$15)*0.095+($I$15-$G$15)*0.05" +"+I20+($E$15*0.077)+($G$15-$E$15)*0.0855+($I$15-$G$15)*0.095+($K$15-$I$15)*0.05" +"+K20+($E$15*0.0693)+($G$15-$E$15)*0.077+($I$15-$G$15)*0.0855+($K$15-$I$15)*0.095+($M$15-$K$15)*0.05" +"+E24/E15" +"+E20-E24" +"+E26*$E$28" +"+'INCREMENTAL REVENUES'!N1" +"+'INCREMENTAL REVENUES'!A6" +"'REVENUE SUMMARY'!J16" +"'INPUT SHEET'!B28" +"'INPUT SHEET'!B29" +"'INPUT SHEET'!B30" +"'INPUT SHEET'!B31" +"'INPUT SHEET'!B32" +"'INCREMENTAL DEPR. EXPENSE'!F30" +"SUM(E15:E16)" +"E13-E17" +"+E19*0.0701" +"E19-E21" +"E23*0.35" +"SUM(B6:B8)" +"SUM(C6:C7)" +"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!" +"'Short Form'!N27" +"'Short Form'!A29" +"'Short Form'!C29" +"'Short Form'!C29" +"'Short Form'!C29" +"'Short Form'!N42" +"'Short Form'!A44" +"'Short Form'!C44" +"'Short Form'!C44" +"'Short Form'!C44" +"'Travel Form'!O49" +"'Travel Form'!B49" +"'Travel Form'!D49:G49" +"'Travel Form'!D49:G49" +"'Travel Form'!D49:G49" +"'Travel Form'!D49:G49" +"'Travel Form'!H49:I49" +"'Travel Form'!H49:I49" +"'Meals and Ent Sup'!N49" +"'Meals and Ent Sup'!B49" +"'Meals and Ent Sup'!D49" +"'Meals and Ent Sup'!D49" +"'Meals and Ent Sup'!D49" +"'Misc. Exp. Sup'!O49" +"'Misc. Exp. Sup'!B49" +"'Misc. Exp. Sup'!D49" +"'Misc. Exp. Sup'!D49" +"'Misc. Exp. Sup'!D49" +"'Travel Sup (2)'!O49" +"'Travel Sup (2)'!B49" +"'Travel Sup (2)'!D49" +"'Travel Sup (2)'!D49" +"'Travel Sup (2)'!D49" +"'Meals and Ent Sup (2)'!N49" +"'Meals and Ent Sup (2)'!B49" +"'Meals and Ent Sup (2)'!D49" +"'Meals and Ent Sup (2)'!D49" +"'Meals and Ent Sup (2)'!D49" +"'Misc. Exp. Sup (2)'!O49" +"'Misc. Exp. Sup (2)'!B49" +"'Misc. Exp. Sup (2)'!D49" +"'Misc. Exp. Sup (2)'!D49" +"'Misc. Exp. Sup (2)'!D49" +"SUM(A3:A42)" +"TODAY()" +"1+VALUE(H62)+VALUE(I62)+VALUE(J62)+VALUE(K62)+VALUE(L62)+VALUE(M62)" +"IF(M14="" "",L14*1,L14*M14)" +"SUM(N14:N26)" +"'Meals and Ent Sup'!N55+'Meals and Ent Sup (2)'!N55" +"SUM(N27:N28)" +"SUM(N34:N41)" +"'Misc. Exp. Sup'!O55+'Misc. Exp. Sup (2)'!O55" +"'Travel Form'!O55+'Travel Sup (2)'!O55" +"N48+N44+N29" +"F53" +"IF($N$49-$N$50<0,""X"","" "")" +"IF($N$49-$N$50>0,""X"","" "")" +"ABS(N49-N50)" +"SUM(F50:F52)" +"IF(ISBLANK($A$6),TRIM("" ""),$A$6)" +"IF(ISBLANK($E$6),TRIM("" ""),$E$6)" +"TEXT(IF(ISBLANK($N$2),"" "",$N$2),""000000"")" +"TEXT($K$6,""#########"")" +"TEXT($N$52,""######0.00"")" +"TEXT(IF(COUNTA('Travel Form'!$A$12:$N$40) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Meals and Ent Sup'!$A$10:$M$40,'Meals and Ent Sup'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Misc. Exp. Sup'!$A$10:$N$40,'Misc. Exp. Sup'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Travel Sup (2)'!$A$12:$N$40,'Travel Sup (2)'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Meals and Ent Sup (2)'!$A$10:$M$40,'Meals and Ent Sup (2)'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Misc. Exp. Sup (2)'!$A$10:$N$40,'Misc. Exp. Sup (2)'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT($A$8,""####"")" +"IF(VALUE('Short Form'!H62)<>0,2,"""")" +"IF(N2=0,"""",'Short Form'!N3)" +"'Short Form'!A6" +"IF(N12="" "",M12*1,M12*N12)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$12:$A$40,IF($L$49="" "",$A$49,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$50="" "",$A$50,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF( $L$51="" "",$A$51,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$52="" "",$A$52,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$53="" "",$A$53,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$54="" "",$A$54,"" ""),$O$12:$O$40)))" +"SUM(O12:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$12:$A$40,A49,$O$12:$O$40),$K$41*$L$49)" +"IF($L$51="" "",SUMIF($A$12:$A$40,A51,$O$12:$O$40),$K$41*$L$51)" +"IF($L$53="" "",SUMIF($A$12:$A$40,A53,$O$12:$O$40),$K$41*$L$53)" +"SUM(O49:O54)" +"IF((VALUE('Short Form'!I62)<>0),1+VALUE('Short Form'!H62)+VALUE('Short Form'!I62),"""")" +"IF((M2=0),"""",'Short Form'!N3)" +"'Short Form'!A6" +"'Short Form'!K6" +"IF(M10="" "",L10*1,L10*M10)" +"IF(SUM(L49:L54)=0,0,$N$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF( $L$51="" "",$A$51,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$N$10:$N$40)))" +"SUM(N10:N40)" +"IF($N$41=$N$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$N$10:$N$40),$K$41*$L$49)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$N$10:$N$40),$K$41*$L$51)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$N$10:$N$40),$K$41*$L$53)" +"SUM(N49:N54)" +"IF((VALUE('Short Form'!J62)<>0),1+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!H62),"""")" +"IF((N2=0),"""",'Short Form'!$N3)" +"'Short Form'!A6" +"IF(N10="" "",M10*1,M10*N10)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$51="" "",$A$51,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$O$10:$O$40)))" +"SUM(O10:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$O$10:$O$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$10:$A$40,A50,$O$10:$O$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$O$10:$O$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$10:$A$40,A52,$O$10:$O$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$O$10:$O$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$12:$A$40,A54,$O$12:$O$40),$K$41*$L$54)" +"SUM(L49:L54)" +"IF((VALUE('Short Form'!K62)<>0),1+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!H62)+VALUE('Short Form'!K62),"""")" +"IF(N2=0,"""",'Short Form'!N3)" +"'Short Form'!A6" +"IF(N12="" "",M12*1,M12*N12)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$12:$A$40,IF($L$49="" "",$A$49,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$50="" "",$A$50,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF( $L$51="" "",$A$51,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$52="" "",$A$52,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$53="" "",$A$53,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$54="" "",$A$54,"" ""),$O$12:$O$40)))" +"SUM(O12:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$12:$A$40,A49,$O$12:$O$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$12:$A$40,A50,$O$12:$O$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$12:$A$40,A51,$O$12:$O$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$12:$A$40,A52,$O$12:$O$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$12:$A$40,A53,$O$12:$O$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$12:$A$40,A54,$O$12:$O$40),$K$41*$L$54)" +"L49+L50+L51+L52+L53+L54" +"SUM(O49:O54)" +"IF((VALUE('Short Form'!L62)<>0),1+VALUE('Short Form'!H62)+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!K62)+VALUE('Short Form'!L62),"""")" +"IF((M2=0),"""",'Short Form'!N3)" +"'Short Form'!A6" +"'Short Form'!K6" +"IF(M10="" "",L10*1,L10*M10)" +"IF(SUM(L49:L54)=0,0,$N$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF( $L$51="" "",$A$51,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$N$10:$N$40)))" +"SUM(N10:N40)" +"IF($N$41=$N$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$N$10:$N$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$10:$A$40,A50,$N$10:$N$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$N$10:$N$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$10:$A$40,A52,$N$10:$N$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$N$10:$N$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$10:$A$40,A54,$N$10:$N$40),$K$41*$L$54)" +"SUM(L49:L54)" +"IF((VALUE('Short Form'!M62)<>0),1+VALUE('Short Form'!H62)+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!K62)+VALUE('Short Form'!L62)+VALUE('Short Form'!M62),"""")" +"IF((N2=0),"""",'Short Form'!$N3)" +"'Short Form'!A6" +"IF(N10="" "",M10*1,M10*N10)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$51="" "",$A$51,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$O$10:$O$40)))" +"SUM(O10:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$O$10:$O$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$10:$A$40,A50,$O$10:$O$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$O$10:$O$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$10:$A$40,A52,$O$10:$O$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$O$10:$O$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$12:$A$40,A54,$O$12:$O$40),$K$41*$L$54)" +"SUM(L49:L54)" +"'Short Form'!N27" +"'Short Form'!A29" +"'Short Form'!C29" +"'Short Form'!C29" +"'Short Form'!C29" +"'Short Form'!N42" +"'Short Form'!A44" +"'Short Form'!C44" +"'Short Form'!C44" +"'Short Form'!C44" +"'Travel Form'!O49" +"'Travel Form'!B49" +"'Travel Form'!D49:G49" +"'Travel Form'!D49:G49" +"'Travel Form'!D49:G49" +"'Travel Form'!D49:G49" +"'Travel Form'!H49:I49" +"'Travel Form'!H49:I49" +"'Meals and Ent Sup'!N49" +"'Meals and Ent Sup'!B49" +"'Meals and Ent Sup'!D49" +"'Meals and Ent Sup'!D49" +"'Meals and Ent Sup'!D49" +"'Misc. Exp. Sup'!O49" +"'Misc. Exp. Sup'!B49" +"'Misc. Exp. Sup'!D49" +"'Misc. Exp. Sup'!D49" +"'Misc. Exp. Sup'!D49" +"'Travel Sup (2)'!O49" +"'Travel Sup (2)'!B49" +"'Travel Sup (2)'!D49" +"'Travel Sup (2)'!D49" +"'Travel Sup (2)'!D49" +"'Meals and Ent Sup (2)'!N49" +"'Meals and Ent Sup (2)'!B49" +"'Meals and Ent Sup (2)'!D49" +"'Meals and Ent Sup (2)'!D49" +"'Meals and Ent Sup (2)'!D49" +"'Misc. Exp. Sup (2)'!O49" +"'Misc. Exp. Sup (2)'!B49" +"'Misc. Exp. Sup (2)'!D49" +"'Misc. Exp. Sup (2)'!D49" +"'Misc. Exp. Sup (2)'!D49" +"SUM(A3:A42)" +"TODAY()" +"1+VALUE(H62)+VALUE(I62)+VALUE(J62)+VALUE(K62)+VALUE(L62)+VALUE(M62)" +"IF(M14="" "",L14*1,L14*M14)" +"SUM(N14:N26)" +"'Meals and Ent Sup'!N55+'Meals and Ent Sup (2)'!N55" +"SUM(N27:N28)" +"SUM(N34:N41)" +"'Misc. Exp. Sup'!O55+'Misc. Exp. Sup (2)'!O55" +"'Travel Form'!O55+'Travel Sup (2)'!O55" +"N48+N44+N29" +"F53" +"IF($N$49-$N$50<0,""X"","" "")" +"IF($N$49-$N$50>0,""X"","" "")" +"ABS(N49-N50)" +"SUM(F50:F52)" +"IF(ISBLANK($A$6),TRIM("" ""),$A$6)" +"IF(ISBLANK($E$6),TRIM("" ""),$E$6)" +"TEXT(IF(ISBLANK($N$2),"" "",$N$2),""000000"")" +"TEXT($K$6,""#########"")" +"TEXT($N$52,""######0.00"")" +"TEXT(IF(COUNTA('Travel Form'!$A$12:$N$40) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Meals and Ent Sup'!$A$10:$M$40,'Meals and Ent Sup'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Misc. Exp. Sup'!$A$10:$N$40,'Misc. Exp. Sup'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Travel Sup (2)'!$A$12:$N$40,'Travel Sup (2)'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Meals and Ent Sup (2)'!$A$10:$M$40,'Meals and Ent Sup (2)'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Misc. Exp. Sup (2)'!$A$10:$N$40,'Misc. Exp. Sup (2)'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT($A$8,""####"")" +"IF(VALUE('Short Form'!H62)<>0,2,"""")" +"IF(N2=0,"""",'Short Form'!N3)" +"'Short Form'!A6" +"IF(N12="" "",M12*1,M12*N12)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$12:$A$40,IF($L$49="" "",$A$49,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$50="" "",$A$50,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF( $L$51="" "",$A$51,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$52="" "",$A$52,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$53="" "",$A$53,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$54="" "",$A$54,"" ""),$O$12:$O$40)))" +"SUM(O12:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$12:$A$40,A49,$O$12:$O$40),$K$41*$L$49)" +"IF($L$51="" "",SUMIF($A$12:$A$40,A51,$O$12:$O$40),$K$41*$L$51)" +"IF($L$53="" "",SUMIF($A$12:$A$40,A53,$O$12:$O$40),$K$41*$L$53)" +"SUM(O49:O54)" +"IF((VALUE('Short Form'!I62)<>0),1+VALUE('Short Form'!H62)+VALUE('Short Form'!I62),"""")" +"IF((M2=0),"""",'Short Form'!N3)" +"'Short Form'!A6" +"'Short Form'!K6" +"IF(M10="" "",L10*1,L10*M10)" +"IF(SUM(L49:L54)=0,0,$N$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF( $L$51="" "",$A$51,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$N$10:$N$40)))" +"SUM(N10:N40)" +"IF($N$41=$N$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$N$10:$N$40),$K$41*$L$49)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$N$10:$N$40),$K$41*$L$51)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$N$10:$N$40),$K$41*$L$53)" +"SUM(N49:N54)" +"IF((VALUE('Short Form'!J62)<>0),1+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!H62),"""")" +"IF((N2=0),"""",'Short Form'!$N3)" +"'Short Form'!A6" +"IF(N10="" "",M10*1,M10*N10)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$51="" "",$A$51,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$O$10:$O$40)))" +"SUM(O10:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$O$10:$O$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$10:$A$40,A50,$O$10:$O$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$O$10:$O$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$10:$A$40,A52,$O$10:$O$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$O$10:$O$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$12:$A$40,A54,$O$12:$O$40),$K$41*$L$54)" +"SUM(L49:L54)" +"IF((VALUE('Short Form'!K62)<>0),1+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!H62)+VALUE('Short Form'!K62),"""")" +"IF(N2=0,"""",'Short Form'!N3)" +"'Short Form'!A6" +"IF(N12="" "",M12*1,M12*N12)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$12:$A$40,IF($L$49="" "",$A$49,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$50="" "",$A$50,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF( $L$51="" "",$A$51,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$52="" "",$A$52,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$53="" "",$A$53,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$54="" "",$A$54,"" ""),$O$12:$O$40)))" +"SUM(O12:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$12:$A$40,A49,$O$12:$O$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$12:$A$40,A50,$O$12:$O$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$12:$A$40,A51,$O$12:$O$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$12:$A$40,A52,$O$12:$O$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$12:$A$40,A53,$O$12:$O$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$12:$A$40,A54,$O$12:$O$40),$K$41*$L$54)" +"L49+L50+L51+L52+L53+L54" +"SUM(O49:O54)" +"IF((VALUE('Short Form'!L62)<>0),1+VALUE('Short Form'!H62)+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!K62)+VALUE('Short Form'!L62),"""")" +"IF((M2=0),"""",'Short Form'!N3)" +"'Short Form'!A6" +"'Short Form'!K6" +"IF(M10="" "",L10*1,L10*M10)" +"IF(SUM(L49:L54)=0,0,$N$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF( $L$51="" "",$A$51,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$N$10:$N$40)))" +"SUM(N10:N40)" +"IF($N$41=$N$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$N$10:$N$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$10:$A$40,A50,$N$10:$N$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$N$10:$N$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$10:$A$40,A52,$N$10:$N$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$N$10:$N$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$10:$A$40,A54,$N$10:$N$40),$K$41*$L$54)" +"SUM(L49:L54)" +"IF((VALUE('Short Form'!M62)<>0),1+VALUE('Short Form'!H62)+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!K62)+VALUE('Short Form'!L62)+VALUE('Short Form'!M62),"""")" +"IF((N2=0),"""",'Short Form'!$N3)" +"'Short Form'!A6" +"IF(N10="" "",M10*1,M10*N10)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$51="" "",$A$51,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$O$10:$O$40)))" +"SUM(O10:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$O$10:$O$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$10:$A$40,A50,$O$10:$O$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$O$10:$O$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$10:$A$40,A52,$O$10:$O$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$O$10:$O$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$12:$A$40,A54,$O$12:$O$40),$K$41*$L$54)" +"SUM(L49:L54)" +"+Avista_1_Expired!D10" +"(SUM(Avista_1_Expired!G10:G21)+SUM(Avista_1_Expired!H26:H37))/12" +"-L13/J13" +"-Avista_1_Expired!F22" +"+J13/365" +"-Avista_1_Expired!I22" +"+Avista_1_Expired!D26" +"(SUM(Avista_1_Expired!G26:G37)+SUM(Avista_1_Expired!H26:H37))/12" +"+L14/J14" +"-Avista_1_Expired!F38" +"-Avista_1_Expired!I38" +"+I13+I14" +"SUM(J13:J14)" +"+Sempra_1_Expired!D9" +"(SUM(Sempra_1_Expired!G9:H20)/12)" +"-Sempra_1_Expired!F21" +"+J17/366" +"-Sempra_1_Expired!I21" +"+Sempra_1_Expired!D25" +"(SUM(Sempra_1_Expired!G25:H36)/12)" +"-Sempra_1_Expired!F37" +"-Sempra_1_Expired!I37" +"+J13+J14" +"+Avista_2_Expired!D9" +"(SUM(Avista_2_Expired!G9:G23)+SUM(Avista_2_Expired!H9:H23))/15" +"-Avista_2_Expired!F24" +"+J21/457" +"-Avista_2_Expired!I24" +"+Avista_2_Expired!D28" +"(SUM(Avista_2_Expired!G28:G42)+SUM(Avista_2_Expired!H28:H42))/15" +"-Avista_2_Expired!F43" +"-Avista_2_Expired!I43" +"+J22+J21" +"+Sempra_2_Expired!D9" +"(SUM(Sempra_2_Expired!G9:G23)+SUM(Sempra_2_Expired!H9:H23))/15" +"-Sempra_2_Expired!F24" +"-Sempra_2_Expired!I24" +"+Sempra_2_Expired!D28" +"(SUM(Sempra_2_Expired!G28:G42)+SUM(Sempra_2_Expired!H28:H42))/15" +"-Sempra_2_Expired!F43" +"-Sempra_2_Expired!I43" +"(SUM(Sempra_2.1_Expired!G9:G16)+SUM(Sempra_2.1_Expired!H9:H19))/8" +"-Sempra_2.1_Expired!F17" +"+J29/245" +"-Sempra_2.1_Expired!I17" +"(SUM(Sempra_2.1_Expired!G21:G28)+SUM(Sempra_2.1_Expired!H21:H28))/8" +"-Sempra_2.1_Expired!F29" +"-Sempra_2.1_Expired!I29" +"(SUM('RMTC_2-expired'!G9:G20)+SUM('RMTC_2-expired'!H9:H20))/12" +"-'RMTC_2-expired'!F22" +"-'RMTC_2-expired'!I22" +"(SUM('RMTC_2-expired'!G26:G37)+SUM('RMTC_2-expired'!H26:H37))/12" +"-'RMTC_2-expired'!F39" +"-'RMTC_2-expired'!I39" +"SUM(Elpaso_6!G9:H13)/5" +"L37/J37" +"-Elpaso_6!F15" +"+J37/153" +"-Elpaso_6!I15" +"SUM(Elpaso_6!G9:H13)/5" +"-Elpaso_6!F23" +"Elpaso_6!I15" +"-Elpaso_6!J26" +"+I37-I38" +"SUM(MEC_8_Expired!H9:H14)/6" +"-MEC_8_Expired!F15" +"+J41/182" +"-MEC_8_Expired!I15" +"SUM(MEC_8_Expired!H20:H25)/6" +"-MEC_8_Expired!F26" +"-MEC_8_Expired!I26" +"(SUM(ENA_9!G9:G20)+SUM(ENA_9!H9:H20))/12" +"-ENA_9!F22" +"-ENA_9!I22" +"-N45" +"(SUM(ENA_9!G26:G37)+SUM(ENA_9!H26:H37))/12" +"-ENA_9!F39" +"-ENA_9!I39" +"(SUM(ENA_11!G9:G20)+SUM(ENA_11!H9:H20))/12" +"-ENA_11!F22" +"-ENA_11!I22" +"(SUM(ENA_11!G26:G37)+SUM(ENA_11!H26:H37))/12" +"-ENA_11!F39" +"-ENA_11!I39" +"(SUM(ENA_12!G26:G37)+SUM(ENA_12!H26:H37))/12" +"-ENA_12!F22" +"-ENA_12!I22" +"(SUM(ENA_12!G26:G37)+SUM(ENA_12!H26:H37))/12" +"-ENA_12!F39" +"-ENA_12!I39" +"(SUM(ENA_13!G26:G37)+SUM(ENA_13!H26:H37))/12" +"-ENA_13!F22" +"-ENA_13!I22" +"(SUM(ENA_12!G26:G37)+SUM(ENA_12!H26:H37))/12" +"-ENA_13!F39" +"-ENA_13!I39" +"SUM('TC #HJN1001'!D14+'TC #HJN1002'!D14)/2" +"SUM('TC #HJN1001'!H14+'TC #HJN1002'!H14)/2" +"+G61-H61" +"+J61/90" +"-'TC #HJN1001'!I14-'TC #HJN1002'!I14" +"-N61" +"+('ENA #QH8057.1'!D14+'ENA #QF8229.1'!D14+'ENA #QF1003.1'!D14+'ENA #QF0992.1'!D14)/4" +"+('ENA #QH8057.1'!H14+'ENA #QF8229.1'!H14+'ENA #QF1003.1'!H14+'ENA #QF0992.1'!H14)/4" +"-'ENA #QH8057.1'!I14-'ENA #QF8229.1'!I14-'ENA #QF1003.1'!I14-'ENA #QF0992.1'!I14" +"+M63+N63" +"+'[6]0101'!$E$12+'[6]0101'!$E$24+'[6]0101'!$E$36" +"+'[6]0201'!$E$12+'[6]0201'!$E$24+'[6]0201'!$E$36+'[6]0301'!$E$12+'[6]0301'!$E$24+'[6]0301'!$E$36" +"+I63+I62+I61" +"+J61+J62+J63" +"SUM('HJN1003'!D10:D11)/2" +"SUM('HJN1003'!H10:H11)/2" +"+J67/59" +"-'HJN1003'!I13" +"SUM('HJN1004'!D10:D11)/2" +"SUM('HJN1004'!H10:H11)/2" +"-'HJN1004'!I13" +"+J69/91" +"+'[5]0201'!$E$12+'[5]0301'!$E$12" +"SUM(I67:I69)" +"+'QL5363.1'!D10" +"+'QL5363.1'!H10" +"+'QL5363.1'!F15" +"+J72/31" +"-'QL5363.1'!I12" +"+'QL5365.1'!D10" +"+'QL5365.1'!H10" +"+'QL5365.1'!F15" +"-'QL5365.1'!I12" +"-L72-L73" +"SUM('QL2915.1'!D10:D21)/12" +"SUM('QL2915.1'!H10:H21)/12" +"-'QL2915.1'!F22" +"-'QL2915.1'!I25" +"SUM('QL2918.1'!D10:D21)/12" +"SUM('QL2918.1'!H10:H21)/12" +"-'QL2918.1'!F25" +"-'QL2918.1'!I25" +"+'[7]0102'!$E$12+'[7]0202'!$E$12+'[7]0302'!$E$12+'[7]0402'!$E$12+'[7]0502'!$E$12+'[7]0602'!$E$12+'[7]0702'!$E$12+'[7]0802'!$E$12+'[7]0902'!$E$12+'[7]1002'!$E$12+'[7]1102'!$E$12+'[7]1202.'!$E$12" +"SUM('QL5424.1'!D10:D11)/2" +"SUM('QL5424.1'!H10:H11)/2" +"+'QL5424.1'!F16" +"+J83/61" +"-'QL5424.1'!I16" +"SUM('QL5424.1'!D10:D11)/2" +"SUM('QL5444.1'!H10:H11)/2" +"+'QL5444.1'!F16" +"-'QL5444.1'!I16" +"SUM('QL5357.1'!D10:D21)/12" +"SUM('QL5357.1'!H10:H21)/12" +"'QL5357.1'!F25" +"-'QL5357.1'!I22" +"SUM('QL5358.1'!D10:D21)/12" +"SUM('QL5358.1'!H10:H21)/12" +"+'QL5358.1'!F25" +"-'QL5358.1'!I22" +"SUM('QL9270.1'!D10:D21)/12" +"SUM('QL9270.1'!H10:H21)/12" +"+'QL9270.1'!F22" +"-'QL9270.1'!I22" +"SUM('QL9273.1'!D10:D21)/12" +"SUM('QL9273.1'!H11:H21)/12" +"+'QL9273.1'!F22" +"-'QL9273.1'!I22" +"'ENA #QN5116.1'!D10" +"+'ENA #QN5116.1'!H10" +"-'ENA #QN5116.1'!F12" +"-'ENA #QN5116.1'!I12" +"+'1129080'!H10" +"+'1129080'!D10" +"-'1129080'!I12" +"+J101+J96+J91+J86+J81+J74+J70+J64+J59+J55+J51+J47" +"SUM(O36:O102)" +"+P103+O103" +"-Elpaso_6!F15" +"-Elpaso_6!I15" +"+L118" +"SUM(Elpaso_6!G9:G13)+SUM(Elpaso_6!H9:H13)/5" +"-Elpaso_6!I15" +"SUM(Elpaso_6!G17:G21)+SUM(Elpaso_6!H17:H21)/5" +"-Elpaso_6!I23" +"+[4]Summary!$F$36" +"+J123/730" +"-[4]Summary!$I$36" +"-[4]Summary!$J$36" +"-[4]Summary!$K$36" +"SUM('SW17'!D6:D16)/11" +"SUM('SW17'!G20:G30)/11" +"+'SW17'!F35" +"+J124/334" +"-'SW17'!I37" +"SUM('SW18'!D6:D16)/11" +"SUM('SW18'!G20:G30)/11" +"+'SW17'!F8" +"-'SW18'!I38" +"-'M337849'!H36" +"+'12007624'!D10" +"+'12007624'!G14" +"+J130/30" +"-'12007624'!I19" +"+'QK7503.1'!G14" +"+'QK7503.1'!D10" +"-'QK7503.1'!I19" +"SUM('Cal 02.a'!D10:D21)/12" +"SUM('Cal 02.a'!H10:H21)/12" +"-'Cal 02.a'!F22" +"-'Cal 02.a'!I22" +"SUM('Cal 02.b'!D10:D21)/12" +"SUM('Cal 02.b'!H10:H21)/12" +"-'Cal 02.b'!F22" +"-'Cal 02.b'!I22" +"+J132+J128+J126+J121+J136" +"SUM(O119:O137)" +"+N132+N124+N125+N136" +"-M138+129018.64-1279.34" +"SUM(O143:O145)" +"+P145+P141" +"-O103-P103" +"-5000*31" +"SUM(D9-H9)*F9" +"+I9" +"-5000*28" +"+'[3]ELpaso SJ & Prm'!$F49" +"+I10" +"-5000*30" +"SUM(F9:F20)" +"5000*31" +"(+D26-H26)*F26" +"5000*28" +"+'[3]ELpaso SJ & Prm'!$F49" +"5000*30" +"SUM(F26:F38)" +"+F39+F22" +"-5000*31" +"SUM(D9-H9)*F9" +"+I9" +"-5000*28" +"+'[3]ELpaso SJ & Prm'!$F49" +"+I10" +"-5000*30" +"SUM(F9:F20)" +"5000*31" +"(+D26-H26)*F26" +"5000*28" +"+'[3]ELpaso SJ & Prm'!$F49" +"5000*30" +"SUM(F26:F38)" +"+F39+F22" +"-5000*31" +"SUM(D9-H9)*F9" +"+I9" +"-5000*28" +"+'[3]ELpaso SJ & Prm'!$F49" +"+I10" +"-5000*30" +"SUM(F9:F20)" +"5000*31" +"(+D26-H26)*F26" +"5000*28" +"+'[3]ELpaso SJ & Prm'!$F49" +"5000*30" +"SUM(F26:F38)" +"+F39+F22" +"-5000*31" +"SUM(D9-H9)*F9" +"+I9" +"-5000*28" +"+'[3]ELpaso SJ & Prm'!$F49" +"+I10" +"-5000*30" +"SUM(F9:F20)" +"5000*31" +"(+D26-H26)*F26" +"5000*28" +"+'[3]ELpaso SJ & Prm'!$F49" +"5000*30" +"SUM(F26:F38)" +"+F39+F22" +"+[3]Elpaso!$F9" +"(-H9+D9)*F9" +"+I9" +"SUM(F9:F14)" +"+[3]Elpaso!$F9" +"(+H17-D17)*F17" +"+I23+I15" +"9.98+D9" +"5000*31" +"+D10-H10" +"(-H10+D10)*F10" +"+I10" +"+D9+'[3]Henry Hub'!$E$12" +"5000*28" +"+'[3]PEPL Tx, Ok'!$E12" +"+I11" +"+D9+'[3]Henry Hub'!$E$13" +"SUM(D10:D12)/3" +"SUM(F10:F13)" +"-5000*31" +"9.92+0.228" +"(+G20-H20)*F20" +"-5000*28" +"+[3]Demarc!$E12" +"+'[3]PEPL Tx, Ok'!$E$12+0.228" +"+'[3]PEPL Tx, Ok'!$E$13+0.228" +"SUM(F20:F25)" +"+F14+F26" +"+I26+I14" +"9.98+D9" +"5000*31" +"(-H10+D10)*F10" +"+I10" +"+D9+'[3]Henry Hub'!$E$12" +"5000*28" +"+'[3]PEPL Tx, Ok'!$E12" +"+I11" +"+D9+'[3]Henry Hub'!$E$13" +"SUM(D10:D12)/3" +"SUM(F10:F13)" +"+F14" +"9.98+D9" +"-5000*31" +"+D10-H10" +"(-H10+D10)*F10" +"+I10" +"+D9+'[3]Henry Hub'!$E$12" +"-5000*28" +"+[3]Demarc!$E12" +"+I11" +"+D9+'[3]Henry Hub'!$E$13" +"SUM(G10:G12)/3" +"SUM(D10:D12)/3" +"SUM(F10:F13)" +"5000*31" +"9.92+0.228" +"(-G20+H20)*F20" +"5000*28" +"+[3]Demarc!$E12" +"+'[3]PEPL Tx, Ok'!$E12+0.228" +"SUM(F20:F25)" +"+F14+F26" +"+I26+I14" +"9.98+D9" +"-5000*31" +"+D10-H10" +"SUM(+D10-H10)*F10" +"+I10" +"+D9+'[3]Henry Hub'!$E$12" +"-5000*28" +"+[3]Demarc!$E12" +"+I11" +"+D9+'[3]Henry Hub'!$E$13" +"SUM(G10:G12)/3" +"SUM(D10:D12)/3" +"SUM(F10:F13)" +"5000*31" +"9.92+0.228" +"SUM(-G20+H20)*F20" +"5000*28" +"+[3]Demarc!$E12" +"+'[3]PEPL Tx, Ok'!$E12+0.228" +"SUM(F20:F25)" +"+F14+F26" +"+I26+I14" +"9.98+D9" +"+D10-H10" +"(+D10-H10)*F10" +"+I10" +"+D9+'[3]Henry Hub'!$E$12" +"+[3]Demarc!$E12" +"+I11" +"+D9+'[3]Henry Hub'!$E$13" +"SUM(G10:G12)/3" +"SUM(D10:D12)/3" +"SUM(F10:F13)" +"+F14" +"+K16+J16-I16" +"9.98+D9" +"5000*31" +"+D10-H10" +"(D10-H10)*F10" +"+I10" +"+D9+'[3]Henry Hub'!$E$12" +"5000*28" +"+'[3]PEPL Tx, Ok'!$E12" +"+I11" +"+D9+'[3]Henry Hub'!$E$13" +"SUM(D10:D12)/3" +"SUM(F10:F13)" +"SUM(G10:G13)/3" +"+F14" +"+G9-D9" +"+H9" +"100466*0.66777" +"+H11*F11" +"+H11" +"90744*0.66777" +"97225*0.66777" +"SUM(D9:D35)" +"+'[3]Henry Hub'!$E$15+D9" +"+F10*D10" +"+I10" +"SUM(F10:F10)" +"+[3]Demarc!$E$26" +"+F14*G14" +"SUM(F14:F15)" +"+F12+F16" +"+'[3]Henry Hub'!$E$15+D9" +"+F10*D10" +"+I10" +"SUM(F10:F10)" +"+[3]Demarc!$E$26" +"+F14*G14" +"SUM(F14:F15)" +"+F12+F16" +"-20000*28" +"+F10*D10" +"+I10" +"-20000*31" +"-20000*30" +"SUM(F10:F20)" +"20000*28" +"+[3]NYMEX!$C8" +"+G24*F24" +"+J24+I24" +"20000*31" +"20000*30" +"SUM(G24:G34)/11" +"+F21+F35" +"20000*28" +"+F10*D10" +"+I10" +"20000*31" +"20000*30" +"SUM(F10:F20)" +"-20000*28" +"+[3]NYMEX!$C8" +"+G24*F24" +"+J24+I24" +"-20000*31" +"-20000*30" +"+F35+F21" +"+I21+I35" +"+'[3]Henry Hub'!$E12+D9" +"-10000*28" +"+[3]Demarc!$E$12" +"(+D10-H10)*F10" +"+I10" +"+'[3]Henry Hub'!$E$13+D9" +"-10000*31" +"+[3]Demarc!$E$13" +"SUM(F10:F12)" +"5000*28" +"+[3]Demarc!$E12" +"+'[3]PEPL Tx, Ok'!$E12+0.228" +"(-G19+H19)*F19" +"5000*31" +"SUM(F19:F23)" +"+F13+F24" +"+I24+I13" +"+'[3]Henry Hub'!$E12+D9" +"10000*28" +"+'[3]PEPL Tx, Ok'!$E$12" +"(+D10-H10)*F10" +"+I10" +"+'[3]Henry Hub'!$E$13+D9" +"10000*31" +"+'[3]PEPL Tx, Ok'!$E$13" +"SUM(F10:F12)" +"-10000*28" +"+[3]Demarc!$E12" +"+'[3]PEPL Tx, Ok'!$E12+0.228" +"(+G19-H19)*F19" +"-10000*31" +"SUM(F19:F23)" +"+F13+F24" +"+I24+I13" +"+[3]NYMEX!$C19+$D$9" +"27500*31" +"+'[3]ELpaso SJ & Prm'!$F20" +"(+D10-H10)*F10" +"+I10" +"27500*28" +"27500*30" +"SUM(F10:F21)" +"+F22" +"+'[3]NGI Socal'!$E$10-0.05" +"+$F$33*F10" +"-'[3]ELpaso SJ & Prm'!$F$20" +"+F31+F32" +"+[3]NYMEX!$C19+$D$9" +"27500*31" +"+'[3]NGI Socal'!$E10" +"(-D10+H10)*F10" +"+I10" +"27500*28" +"+F11*(+H11-D11)" +"27500*30" +"SUM(F10:F21)" +"+F22" +"+'[3]NGI Socal'!$E10+$D$33" +"+'[3]ELpaso SJ & Prm'!$F20" +"(+H35-D35)*F35" +"+[3]Demarc!$E$13" +"10000*31" +"+H9+'[3]Henry Hub'!$E$13" +"(-H10+D10)*F10" +"+I10-J10" +"+F10" +"-H10+D10" +"+[3]Demarc!$E$13+D9" +"-10000*31" +"+H9+'[3]Henry Hub'!$E$13" +"(-H10+D10)*F10" +"+I10-J10" +"+F10" +"5000*31" +"+'[3]ELpaso SJ & Prm'!$F60" +"(-D10+H10)*F10" +"+I10" +"5000*28" +"+F11*(+H11-D11)" +"5000*30" +"SUM(F10:F21)" +"+F22" +"+'[3]NGI Socal'!$E10+$D$33" +"27500*31" +"+'[3]ELpaso SJ & Prm'!$F20" +"(+H35-D35)*F35" +"27500*28" +"27500*30" +"-5000*31" +"+'[3]ELpaso SJ & Prm'!$F60" +"(-D10+H10)*F10" +"+I10" +"-5000*28" +"-5000*30" +"SUM(F10:F21)" +"+F22" +"+'[3]NGI Socal'!$E10+$D$33" +"27500*31" +"+'[3]ELpaso SJ & Prm'!$F20" +"(+H35-D35)*F35" +"27500*28" +"27500*30" +"+'[3]Henry Hub'!$E17+$D$9" +"-37500*31" +"+F10/31" +"+'[3]ELpaso SJ & Prm'!$F32" +"SUM(H10-D10)*F10" +"+I10" +"-37500*28" +"+F11/28" +"-37500*30" +"+F13/30" +"SUM(D10:D21)/12" +"SUM(F10:F21)" +"+F22" +"+'[3]Henry Hub'!$E17+$D$9" +"37500*31" +"+F10/31" +"+'[3]NGI Socal'!$E22" +"SUM(-D10+H10)*F10" +"+I10" +"37500*28" +"+F11/28" +"37500*30" +"+F13/30" +"SUM(D10:D21)/12" +"SUM(F10:F21)" +"+F22" +"+'[3]Henry Hub'!$E17+$D$9" +"-11500*31" +"+F10/31" +"+'[3]ELpaso SJ & Prm'!$F32" +"SUM(-D10+H10)*F10" +"+I10" +"-11500*28" +"+F11/28" +"-11500*30" +"+F13/30" +"SUM(D10:D21)/12" +"SUM(F10:F21)" +"+F22" +"+'[3]Henry Hub'!$E17+$D$9" +"11500*31" +"+F10/31" +"+'[3]NGI Socal'!$E22" +"SUM(-D10+H10)*F10" +"+I10" +"11500*28" +"+F11/28" +"11500*30" +"+F13/30" +"SUM(D10:D21)/12" +"SUM(F10:F21)" +"+F22" +"+'[3]Henry Hub'!$E17+$D$9" +"-13500*31" +"+F10/31" +"+'[3]ELpaso SJ & Prm'!$F$19" +"SUM(-D10+H10)*F10" +"+I10" +"SUM(F10:F11)" +"+F12" +"+'[3]Henry Hub'!$E17+$D$9" +"13500*31" +"+F10/31" +"+'[3]NGI Socal'!$E$9" +"SUM(-D10+H10)*F10" +"+I10" +"SUM(F10:F11)" +"+F12" +"+[3]NYMEX!$C29+D9" +"-21500*30" +"+'[3]ELpaso SJ & Prm'!$F30" +"SUM(-D10+H10)*F10" +"+I10" +"+[3]NYMEX!$C30+D9" +"-21500*31" +"SUM(D10:D12)/2" +"SUM(F10:F12)" +"+F13" +"+[3]NYMEX!$C29+$D$9" +"21500*30" +"+'[3]NGI Socal'!$E20" +"SUM(-D10+H10)*F10" +"+I10" +"21500*31" +"SUM(D10:D12)/2" +"SUM(F10:F12)" +"+F13" +"-15000*31" +"(+D9-G9)*F9" +"+I9" +"-15000*29" +"-15000*30" +"SUM(F9:F20)" +"15000*31" +"15000*29" +"15000*30" +"SUM(F26:F38)" +"+F39+F22" +"+F11*D11" +"+I11" +"+A11+1" +"SUM(F11:F23)" +"SUM(K11:K22)" +"+G27*F27" +"+F40+F24" +"+D11*F11" +"+I11" +"+A11+1" +"SUM(F11:F23)" +"+G27*F27" +"+F40+F24" +"+[2]Curves!$C$23-[2]Curves!$C$30" +"(-G9+D9)*F9" +"+I9" +"SUM(F9:F11)" +"+B19-B20" +"-F9*D9" +"+I9" +"SUM(F9:F11)" +"-5000*31" +"-F9*D9" +"+I9" +"SUM(F9:F10)" +"+[2]Curves!$C$23-[2]Curves!$C$30" +"(-G9+D9)*F9" +"+I9" +"SUM(F9:F11)" +"+B19-B20" +"+[2]Curves!$C$23-[2]Curves!$C$30" +"+G9-D9" +"+I9" +"SUM(F9:F11)" +"+B19-B20" +"-5000*31" +"-F9*D9" +"+I9" +"-5000*28" +"-5000*30" +"SUM(F9:F20)" +"5000*31" +"+#REF!" +"(+D26-H26)*F26" +"+I26" +"5000*28" +"5000*30" +"SUM(F26:F38)" +"+F39+F22" +"250*30" +"SUM(D9-G9)*F9" +"+I9" +"250*31" +"250*29" +"SUM(F9:F20)" +"+J21+K21-I21" +"26125" +"-8600*30" +"-F9" +"-8600*31" +"-8600*28" +"+F21+F37" +"+G9*F9" +"+I9" +"SUM(F9:F14)" +"+F26+F15" +"2.22" +"250*30" +"1.82" +"SUM(D10-G10)*F10" +"+I10" +"250*31" +"1.86" +"1.81" +"1.55" +"1.67" +"250*28" +"SUM(F10:F21)" +"+J22+K22-I22" +"26125" +"-8600*30" +"1.84" +"-8600*31" +"2.02" +"1.75" +"1.76" +"-8600*28" +"SUM(I27:I37)" +"+F22+F38" +"2.005" +"-2500*31" +"1.82" +"SUM(D9-G9)*F9" +"+I9" +"-2500*30" +"-2500*28" +"SUM(F9:F23)" +"+J24+K24-I24" +"2500*31" +"2500*30" +"2500*28" +"+F43+F24" +"2.1" +"-2500*31" +"1.82" +"SUM(D9-G9)*F9" +"+I9" +"-2500*30" +"-2500*28" +"SUM(F9:F23)" +"2500*31" +"2500*30" +"2500*28" +"+F43+F24" +"-10000*31" +"SUM(D9-G9)*F9" +"+I9" +"-10000*30" +"SUM(F9:F16)" +"10000*31" +"10000*30" +"+F29+F17" +"+H7*F7*214" +"0.1446*F7*214" +"+M7-L7" +"1+A7" +"0.148*F25*214" +"SUM(E4:H4)" +"SUM(I4:J4)" +"K4*$J$4" +"L4/C4" +"B5/100*$C$4" +"-E91" +"+N17*0.05" +"K18*$J$18" +"B19/100*$C$18" +"SUM(B12:B19)" +"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!" +"D19+E19" +"I21-G21" +"E21*J21" +"F24/E24" +"-F25" +"E27*J27-1" +"SUM(E24:E27)" +"C19+C28" +"L19+L21+L28" +"C30" +"L70+L72+L79+1" +"C149+C164" +"L149+L157+L164" +"L166+L174+L181-1" +"L217+L225+L232+1" +"E342" +"I344" +"I344" +"E367*J367+2" +"E469*J469+1" +"E495*I495" +"F504*-1" +"-8213093-F518" +"84+132054+5909" +"721+1056170+48320-3" +"E520*J520-2" +"E19*I19" +"E19" +"I21-G21" +"E21*J21" +"F24/E24" +"I21" +"-F25" +"I21" +"I21" +"D28+E28" +"SUM(E24:E27)" +"F28*-1" +"C19+C28" +"L19+L21+L28" +"E19*I19" +"E19" +"I21-G21" +"E21*J21" +"-8213093-F25" +"F24/E24" +"I21" +"-F25" +"I21" +"84+132054+5909" +"721+1056170+48320-3" +"I21" +"E27*J27-2" +"D28+E28" +"SUM(E24:E27)" +"F28*-1" +"C19+C28" +"L19+L21+L28" +"SUM(B12:B19)" +"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!" +"+H42" +"+G54" +"B6+C6" +"SUM(B6:B9)" +"SUM(B6:B10)" +"+B18*1.03" +"+'REVENUE SUMMARY'!J37" +"SUM(B22:K22)" +"SUM(B18:K18)" +"+'INCREMENTAL REVENUES'!A5" +"150000*0.3453*365" +"+B18+1" +"+B21+1" +"+J22" +"SUM(J18:J35)" +"+'INPUT SHEET'!A1" +"+'INPUT SHEET'!B2" +"+'INPUT SHEET'!B22/1000" +"+'INPUT SHEET'!C22/1000" +"+'INPUT SHEET'!D22/1000" +"+'INPUT SHEET'!E22/1000" +"+'INPUT SHEET'!F22/1000" +"+'INPUT SHEET'!G22/1000" +"+'INPUT SHEET'!H22/1000" +"+'INPUT SHEET'!I22/1000" +"+'INPUT SHEET'!J22/1000" +"+'INPUT SHEET'!K22/1000" +"+'INCREMENTAL COS'!E26/1000" +"+F13-F15" +"+'INCREMENTAL REVENUES'!A5" +"+'INPUT SHEET'!B18" +"+'INPUT SHEET'!C18" +"+'INPUT SHEET'!D18" +"+'INPUT SHEET'!E18" +"+'INPUT SHEET'!F18" +"+'INPUT SHEET'!G18" +"+'INPUT SHEET'!H18" +"+'INPUT SHEET'!I18" +"+'INPUT SHEET'!J18" +"+'INPUT SHEET'!K18" +"+A13+1" +"+'INCREMENTAL DEPR. EXPENSE'!F32" +"+A15+1" +"+'FED & ST INCOME TAX'!$E$36" +"+'FED & ST INCOME TAX'!G36" +"+'FED & ST INCOME TAX'!$E$43" +"+'FED & ST INCOME TAX'!G43" +"+'INCREMENTAL TAXES'!E16" +"+A20+1" +"+'ESTIMATED RETURN'!E30" +"SUM(E13:E23)" +"+'INCREMENTAL COS'!A6" +"+'INPUT SHEET'!B6" +"+'INPUT SHEET'!C6+F18" +"+'INPUT SHEET'!D6+H18" +"+'INPUT SHEET'!E6+J18" +"+'INPUT SHEET'!F6+L18" +"+'INPUT SHEET'!G6+N18" +"+'INPUT SHEET'!H6+P18" +"+'INPUT SHEET'!I6+R18" +"+'INPUT SHEET'!J6+T18" +"+'INPUT SHEET'!K6+V18" +"+'INPUT SHEET'!G7+M19" +"+'INPUT SHEET'!H7+N19" +"SUM(F18:F22)" +"'INPUT SHEET'!B13" +"+'INPUT SHEET'!B16" +"+F23*0.012/12*$E$30" +"+F25*0.012/12*$E$30" +"SUM(F30:F31)" +"+F30" +"+H41+H30" +"+'INCREMENTAL REVENUES'!A5" +"(+'INCREMENTAL DEPR. EXPENSE'!F23+'INCREMENTAL DEPR. EXPENSE'!F25)*'INPUT SHEET'!$B$26/12*'INCREMENTAL DEPR. EXPENSE'!$E$30" +"SUM(E14:E15)" +"+'INCREMENTAL REVENUES'!A5" +"+'INCREMENTAL DEPR. EXPENSE'!F23" +"-'INCREMENTAL DEPR. EXPENSE'!F30" +"-'INCREMENTAL DEPR. EXPENSE'!H30+E16" +"-'INCREMENTAL DEFERRED TAX'!E31" +"SUM(E13:E19)" +"SUM(G13:G18)" +"+E20*0.1029/12*'INCREMENTAL DEPR. EXPENSE'!E30" +"+G20*0.1029" +"+E20*0.0667/12*'INCREMENTAL DEPR. EXPENSE'!E30" +"+G20*0.0667" +"+E20*0.0362/12*'INCREMENTAL DEPR. EXPENSE'!E30" +"+G20*0.0362" +"SUM(E27:E29)" +"+'INCREMENTAL REVENUES'!A5" +"+'INCREMENTAL DEPR. EXPENSE'!F23" +"SUM(E14:E14)" +"+G20/G15" +"+E15*E18" +"+E20+$E$15*0.095+($G$15-$E$15)*0.05" +"+G20+($E$15*0.0855)+($G$15-$E$15)*0.095+($I$15-$G$15)*0.05" +"+I20+($E$15*0.077)+($G$15-$E$15)*0.0855+($I$15-$G$15)*0.095+($K$15-$I$15)*0.05" +"+K20+($E$15*0.0693)+($G$15-$E$15)*0.077+($I$15-$G$15)*0.0855+($K$15-$I$15)*0.095+(M15-K15)*0.05" +"+E24/E15" +"+'INCREMENTAL DEPR. EXPENSE'!F30" +"+'INCREMENTAL DEPR. EXPENSE'!H30+E24" +"+E20-E24" +"+E26*$E$28" +"+'INCREMENTAL REVENUES'!A5" +"+'ESTIMATED RETURN'!E27" +"+E13+E14" +"-E14" +"(('INCREMENTAL DEPR. EXPENSE'!F23)*0.075/12*3)*'INCREMENTAL DEFERRED TAX'!E18" +"(('INCREMENTAL DEPR. EXPENSE'!H23)*0.075/12*3)*('INCREMENTAL DEFERRED TAX'!G18-'INCREMENTAL DEFERRED TAX'!E18)" +"+E22+E19" +"+K19+K22" +"+E16+E24" +"+G24+G16" +"+E26*0.538462" +"+E26+E28-1" +"+G26+G28" +"E30*0.35-E34+1" +"G30*0.35-G34+2" +"E22*0.538462" +"+E30*0.35+2" +"+I30*0.35+1" +"+E13*0.107846+1" +"+G13*0.107846+2" +"+E22*0.107846" +"+E30*0.0701" +"IF(D5>0,+D5-F5,0)" +"+H31" +"SUM(B5:B38)" +"+Avista_1!D10" +"(SUM(Avista_1!G10:G21)+SUM(Avista_1!H26:H37))/12" +"-O11/M11" +"-Avista_1!F22" +"+M11/365" +"-Avista_1!I22" +"+Avista_1!D26" +"(SUM(Avista_1!G26:G37)+SUM(Avista_1!H26:H37))/12" +"+O12/M12" +"-Avista_1!F38" +"-Avista_1!I38" +"+L11+L12" +"SUM(M11:M12)" +"+Sempra_1!D9" +"(SUM(Sempra_1!G9:H20)/12)" +"-Sempra_1!F21" +"+M15/366" +"-Sempra_1!I21" +"+Sempra_1!D25" +"(SUM(Sempra_1!G25:H36)/12)" +"-Sempra_1!F37" +"-Sempra_1!I37" +"+M11+M12" +"+Avista_2!D9" +"(SUM(Avista_2!G9:G23)+SUM(Avista_2!H9:H23))/15" +"-Avista_2!F24" +"+M19/457" +"-Avista_2!I24" +"+Avista_2!D28" +"(SUM(Avista_2!G28:G42)+SUM(Avista_2!H28:H42))/15" +"-Avista_2!F43" +"-Avista_2!I43" +"+M20+M19" +"+Sempra_2!D9" +"(SUM(Sempra_2!G9:G23)+SUM(Sempra_2!H9:H23))/15" +"-Sempra_2!F24" +"-Sempra_2!I24" +"+Sempra_2!D28" +"(SUM(Sempra_2!G28:G42)+SUM(Sempra_2!H28:H42))/15" +"-Sempra_2!F43" +"-Sempra_2!I43" +"(SUM(Sempra_2.1!G9:G16)+SUM(Sempra_2.1!H9:H19))/8" +"-Sempra_2.1!F17" +"+M27/245" +"-Sempra_2.1!I17" +"(SUM(Sempra_2.1!G21:G28)+SUM(Sempra_2.1!H21:H28))/8" +"-Sempra_2.1!F29" +"-Sempra_2.1!I29" +"(SUM(RMTC_2!G9:G20)+SUM(RMTC_2!H9:H20))/12" +"-RMTC_2!F22" +"-RMTC_2!I22" +"(SUM(RMTC_2!G26:G37)+SUM(RMTC_2!H26:H37))/12" +"-RMTC_2!F39" +"-RMTC_2!I39" +"SUM(Elpaso_6!G9:H13)/5" +"O35/M35" +"+Elpaso_6!F15" +"+M35/153" +"-Elpaso_6!I15" +"SUM(Elpaso_6!G9:H13)/5" +"-Elpaso_6!F15" +"Elpaso_6!I15" +"-Elpaso_6!J26" +"+L35-L36" +"SUM(MEC_8!H9:H14)/6" +"-MEC_8!F15" +"+M39/182" +"-MEC_8!I15" +"SUM(MEC_8!H20:H25)/6" +"-MEC_8!F26" +"-MEC_8!I26" +"+M37+M33+M29+M25+M21+M17+M13+M41" +"(+M53/1095)" +"+M57/2240" +"+M59/2230" +"+M61/397" +"SUM(M53:M61)" +"2.22" +"250*30" +"1.82" +"SUM(D10-G10)*F10" +"+I10" +"250*31" +"1.86" +"1.81" +"1.55" +"1.67" +"250*28" +"SUM(F10:F21)" +"+J22+K22-I22" +"26125" +"-8600*30" +"1.84" +"-8600*31" +"2.02" +"1.75" +"1.76" +"-8600*28" +"SUM(I27:I37)" +"+F22+F38" +"250*30" +"SUM(D9-G9)*F9" +"+I9" +"250*31" +"SUM(D15-H15)*F15" +"+I15" +"+[1]Sheet1!$F9" +"250*29" +"SUM(F9:F20)" +"+J21+K21-I21" +"26125" +"-8600*30" +"-F9" +"-8600*31" +"+[1]Sheet1!$R9" +"-8600*28" +"+F21+F37" +"2.005" +"-2500*31" +"1.82" +"SUM(D9-G9)*F9" +"+I9" +"-2500*30" +"-2500*28" +"SUM(D23-H23)*F23" +"+I23" +"SUM(F9:F23)" +"+J24+K24-I24" +"2500*31" +"2500*30" +"2500*28" +"+F43+F24" +"2.1" +"-2500*31" +"1.82" +"SUM(D9-G9)*F9" +"+I9" +"-2500*30" +"-2500*28" +"SUM(D23-H23)*F23" +"+I23" +"SUM(F9:F23)" +"2500*31" +"2500*30" +"2500*28" +"+F43+F24" +"-10000*31" +"SUM(D9-G9)*F9" +"+I9" +"-10000*30" +"SUM(D16-H16)*F16" +"+I16" +"SUM(F9:F16)" +"10000*31" +"10000*30" +"+F29+F17" +"-15000*31" +"+[1]Sheet1!$F29" +"SUM(D9-H9)*F9" +"+I9" +"-15000*29" +"-15000*30" +"SUM(F9:F20)" +"15000*31" +"+[1]Sheet1!$R9" +"15000*29" +"15000*30" +"SUM(F26:F38)" +"+F39+F22" +"+[1]Elpaso!$F9-0.05" +"SUM(D9-H9)*F9" +"+I9" +"SUM(F9:F14)" +"+[1]Elpaso!$F9-0.05" +"+F23+F15" +"+G9*F9" +"+I9" +"+F10*H10" +"+I10" +"+[1]Mec!$E13" +"SUM(F9:F14)" +"SUM(I8:I13)" +"+H21*F21" +"+[1]Mec!$E13" +"+F26+F15" +"SUM(G7:R7)" +"SUM(B7:B10)" +"SUM(B77:B79)" +"SUM(B234:B235)" +"6120267+2690096+467487+131759+52549+30776" +"2333374+1584923+965915+872807+812860+521758+459642+407960+375840+345580+340979+310010+291233+272753+250181+227713+180783+163700+122057+120166+116000+83974+79057+73902+58832+41860+39943+31047+25000+23992+22815+20537+12747+9999" +"1808392+1766754+1201097+993091+196418+180647+60000+5404+1750+1660" +"C8-C6" +"11766334+2140492+430314+330314+330519+206393+45007+13397+1130+826+120" +"4821712+3854925+3017076+2923639+2616369+2061476+1253345+1247481+1214289+1172525+1134122+1086254+985964+966807+941594+792795+581724+545314+541861+355171+352692+232474+231838+191784+185196+172164+136110+110863+79054+63552+28000+25738+25000+24475+16782+5000" +"12487522+2882371+1665861+1424618+360720+326020+271610+95570+90971+35886+15146+1394+685" +"11623294+5193545" +"SUM(0.0336*10)" +"SUM(E12:E20)" +"+E24+E22" +"+E9+E28" +"+E30-E31" +"+E22" +"SUM(E34:E37)" +"SUM(E12:E20)" +"+E24+E22" +"+E9+E25" +"+E27-E28" +"SUM(E12:E16)" +"SUM(E12:E26)" +"SUM(E30:E36)" +"+E27+E37" +"+E42+E39+E41" +"+E46+E43" +"+E9+E43+E46" +"+E49-440.1" +"+E49-E50" +"SUM(E52:E55)" +"+E56+E51" +"+E47" +"SUM(E60:E62)" +"SUM(E11:G11)" +"SUM(E11:E15)" +"+E20+E18" +"SUM(H17:H20)" +"+E23+E21+E16+E25" +"SUM(D25:D29)" +"SUM(D23:D28)" +"SUM(D43:D48)" +"-1.4+0.6-1.1+0.4+0.1" +"SUM(D61:D68)" +"SUM(E11:G11)" +"SUM(E11:E32)" +"+E35+E33" +"(B3*B4*24*8000/1000000)*$B$5" +"IF(AND(0.15<=$A9,$B$4>=$A9),$B$6,IF($A9<0.15,($B$6/$A$23)*$A9,IF($A9>$B$4,$B$3*24*8000*$A9*$B$5/1000000)))" +"A58+0.01" +"IF(AND(0.15<=$D9,$B$4>=$D9),$B$6,IF($D9<0.15,($B$6/$A$23)*$D9,IF($D9>$B$4,$B$3*24*8000*$D9*$B$5/1000000)))" +"A9+0.01" +"(B3*B4*24*8000/1000000)*$B$5" +"IF(AND(0.15<=$A9,$B$4>=$A9),$B$6,IF($A9<0.15,($B$6/$A$23)*$A9,IF($A9>$B$4,$B$3*24*8000*$A9*$B$5/1000000)))" +"A58+0.01" +"IF(AND(0.15<=$D9,$B$4>=$D9),$B$6,IF($D9<0.15,($B$6/$A$23)*$D9,IF($D9>$B$4,$B$3*24*8000*$D9*$B$5/1000000)))" +"A9+0.01" +"(B3*B4*24*8000/1000000)*$B$5" +"IF(AND(0.15<=$A9,$B$4>=$A9),$B$6,IF($A9<0.15,($B$6/$A$23)*$A9,IF($A9>$B$4,$B$3*24*8000*$A9*$B$5/1000000)))" +"A58+0.01" +"IF(AND(0.15<=$D9,$B$4>=$D9),$B$6,IF($D9<0.15,($B$6/$A$23)*$D9,IF($D9>$B$4,$B$3*24*8000*$D9*$B$5/1000000)))" +"A9+0.01" +"(B3*B4*24*8000/1000000)*$B$5" +"IF(AND(0.15<=$A9,$B$4>=$A9),$B$6,IF($A9<0.15,($B$6/$A$23)*$A9,IF($A9>$B$4,$B$3*24*8000*$A9*$B$5/1000000)))" +"A58+0.01" +"IF(AND(0.15<=$D9,$B$4>=$D9),$B$6,IF($D9<0.15,($B$6/$A$23)*$D9,IF($D9>$B$4,$B$3*24*8000*$D9*$B$5/1000000)))" +"A9+0.01" +"(B3*B4*24*8000/1000000)*$B$5" +"IF(AND(0.15<=$A9,$B$4>=$A9),$B$6,IF($A9<0.15,($B$6/$A$23)*$A9,IF($A9>$B$4,$B$3*24*8000*$A9*$B$5/1000000)))" +"A58+0.01" +"IF(AND(0.15<=$D9,$B$4>=$D9),$B$6,IF($D9<0.15,($B$6/$A$23)*$D9,IF($D9>$B$4,$B$3*24*8000*$D9*$B$5/1000000)))" +"A9+0.01" +"(B3*B4*24*8000/1000000)*$B$5" +"IF(AND(0.15<=$A9,$B$4>=$A9),$B$6,IF($A9<0.15,($B$6/$A$23)*$A9,IF($A9>$B$4,$B$3*24*8000*$A9*$B$5/1000000)))" +"A58+0.01" +"IF(AND(0.15<=$D9,$B$4>=$D9),$B$6,IF($D9<0.15,($B$6/$A$23)*$D9,IF($D9>$B$4,$B$3*24*8000*$D9*$B$5/1000000)))" +"A9+0.01" +"(B3*B4*24*8000/1000000)*$B$5" +"IF(AND(0.15<=$A9,$B$4>=$A9),$B$6,IF($A9<0.15,($B$6/$A$23)*$A9,IF($A9>$B$4,$B$3*24*8000*$A9*$B$5/1000000)))" +"A58+0.01" +"IF(AND(0.15<=$D9,$B$4>=$D9),$B$6,IF($D9<0.15,($B$6/$A$23)*$D9,IF($D9>$B$4,$B$3*24*8000*$D9*$B$5/1000000)))" +"A9+0.01" +"(B3*B4*24*8000/1000000)*$B$5" +"IF(AND(0.15<=$A9,$B$4>=$A9),$B$6,IF($A9<0.15,($B$6/$A$23)*$A9,IF($A9>$B$4,$B$3*24*8000*$A9*$B$5/1000000)))" +"A58+0.01" +"IF(AND(0.15<=$D9,$B$4>=$D9),$B$6,IF($D9<0.15,($B$6/$A$23)*$D9,IF($D9>$B$4,$B$3*24*8000*$D9*$B$5/1000000)))" +"A9+0.01" +"(B3*B4*24*8000/1000000)*$B$5" +"IF(AND(0.15<=$A9,$B$4>=$A9),$B$6,IF($A9<0.15,($B$6/$A$23)*$A9,IF($A9>$B$4,$B$3*24*8000*$A9*$B$5/1000000)))" +"A58+0.01" +"IF(AND(0.15<=$D9,$B$4>=$D9),$B$6,IF($D9<0.15,($B$6/$A$23)*$D9,IF($D9>$B$4,$B$3*24*8000*$D9*$B$5/1000000)))" +"A9+0.01" +"(B3*B4*24*8000/1000000)*$B$5" +"IF(AND(0.15<=$A9,$B$4>=$A9),$B$6,IF($A9<0.15,($B$6/$A$23)*$A9,IF($A9>$B$4,$B$3*24*8000*$A9*$B$5/1000000)))" +"A58+0.01" +"IF(AND(0.15<=$D9,$B$4>=$D9),$B$6,IF($D9<0.15,($B$6/$A$23)*$D9,IF($D9>$B$4,$B$3*24*8000*$D9*$B$5/1000000)))" +"A9+0.01" +"(B3*B4*24*8000/1000000)*$B$5" +"IF(AND(0.15<=$A9,$B$4>=$A9),$B$6,IF($A9<0.15,($B$6/$A$23)*$A9,IF($A9>$B$4,$B$3*24*8000*$A9*$B$5/1000000)))" +"A58+0.01" +"IF(AND(0.15<=$D9,$B$4>=$D9),$B$6,IF($D9<0.15,($B$6/$A$23)*$D9,IF($D9>$B$4,$B$3*24*8000*$D9*$B$5/1000000)))" +"A9+0.01" +"(B3*B4*24*8000/1000000)*$B$5" +"IF(AND(0.15<=$A9,$B$4>=$A9),$B$6,IF($A9<0.15,($B$6/$A$23)*$A9,IF($A9>$B$4,$B$3*24*8000*$A9*$B$5/1000000)))" +"A58+0.01" +"IF(AND(0.15<=$D9,$B$4>=$D9),$B$6,IF($D9<0.15,($B$6/$A$23)*$D9,IF($D9>$B$4,$B$3*24*8000*$D9*$B$5/1000000)))" +"A9+0.01" +"(B3*B4*24*8000/1000000)*$B$5" +"IF(AND(0.15<=$A9,$B$4>=$A9),$B$6,IF($A9<0.15,($B$6/$A$23)*$A9,IF($A9>$B$4,$B$3*24*8000*$A9*$B$5/1000000)))" +"A58+0.01" +"IF(AND(0.15<=$D9,$B$4>=$D9),$B$6,IF($D9<0.15,($B$6/$A$23)*$D9,IF($D9>$B$4,$B$3*24*8000*$D9*$B$5/1000000)))" +"A9+0.01" +"+E6/$E$33" +"SUM(E6:E30)" +"+E31+E32" +"+K6+M6" +"+G6+I6" +"+N6-O6" +"+Q6+O6" +"SUM(E6:E31)" +"+E32+E33" +"SUM(A4:A13)" +"B6/B16" +"B7/B16" +"B8/B16" +"B9/B16" +"B10/B16" +"B11/B16" +"B12/B16" +"B13/B16" +"B14/B16" +"B15/B16" +"SUM(B6:B15)" +"SUM(F7:M7)" +"SUM(F10:L10)" +"1.6-0.6+0.9-0.1+3-0.3" +"0.3+0.8-0.9-0.2" +"-0.1-0.4" +"-0.2-3" +"3.2-2.4" +"-0.8-0.2" +"0.3" +"-0.2+0.1" +"SUM(F9:F36)" +"+F7+F37" +"F37*0.60527" +"(H37*0.60527)-0.1" +"0.7+0.3" +"SUM(F44:F48)" +"+F49+F42" +"CELL(""filename"")" +"SUM(E11:G11)" +"SUM(E11:E18)" +"SUM(E21:E24)" +"SUM(E27:E29)" +"-0.2+0.1" +"E19+E25+E30+SUM(E32:E37)" +"SUM(F7:M7)" +"SUM(F11:L11)" +"0.2+0.3+0.4-0.2" +"-0.1-0.4" +"-0.1-0.2" +"-0.1-0.5" +"SUM(F9:F20)" +"+F7+F21" +"SUM(F28:L28)/4" +"F21*0.6112" +"SUM(F34:F36)" +"+F37+F32" +"CELL(""filename"")" +"SUM(E9:Q9)" +"0.04-0.02" +"SUM(E9:E32)" +"0.07+0.02" +"-0.18-0.08" +"SUM(E35:E37)" +"E38+E33" +"'[2]1QNNG'!C8+'[2]1QTW'!C8" +"'[2]1QNNG'!I9+'[2]1QTW'!I9+1" +"'[2]1QNNG'!K9+'[2]1QTW'!K9-1" +"SUM(C8:C18)" +"G19-I19" +"SUM(C22:C27)" +"C19+C28+C42" +"SUM([5]NNGSummary!D11:F11)" +"SUM([6]NNGSummary!D11:F11)" +"SUM([3]NNGSummary!D11:F11)" +"SUM([4]NNGSummary!D11:F11)" +"G8-I8" +"SUM([5]NNGSummary!D16:F16)" +"SUM([5]NNGSummary!D15:F15)" +"SUM([5]NNGSummary!$D$21:$F$24)" +"SUM([4]NNGSummary!$D$21:$F$24)" +"SUM(C8:C18)" +"SUM([5]NNGSummary!D28:F28)" +"SUM([4]NNGSummary!D28:F28)" +"SUM([5]NNGSummary!$D$33:$F$35)" +"SUM([4]NNGSummary!$D$33:$F$35)" +"SUM(C22:C27)" +"SUM([5]NNGSummary!D39:F39)" +"SUM([4]NNGSummary!D39:F39)" +"SUM([5]NNGSummary!D40:F40)-C33" +"SUM([5]NNGMMF!$D$67:$F$67)" +"SUM([5]NNGSummary!D41:F41)" +"SUM([5]NNGSummary!D42:F42)+SUM([5]NNGSummary!$D$47:$F$47)+969" +"SUM([5]NNGSummary!D45:F45)+98" +"SUM([5]NNGSummary!$D$48:$F$48)-969-98" +"C19+C28+C42" +"SUM('[5]TW SUMMARY'!D11:F11)" +"SUM('[6]TW SUMMARY'!D11:F11)" +"SUM('[3]TW SUMMARY'!D11:F11)" +"SUM('[4]TW SUMMARY'!D11:F11)" +"G8-I8" +"SUM('[5]TW SUMMARY'!D16:F16)" +"SUM('[5]TW SUMMARY'!D15:F15)" +"SUM('[5]TW SUMMARY'!$D$21:$F$23)" +"SUM('[6]TW SUMMARY'!D21:F22)" +"SUM('[3]TW SUMMARY'!$D$21:$F$23)" +"SUM('[4]TW SUMMARY'!$D$21:$F$23)" +"SUM(C8:C18)" +"SUM('[5]TW SUMMARY'!D27:F27)" +"SUM('[6]TW SUMMARY'!D27:F27)" +"SUM('[3]TW SUMMARY'!D27:F27)" +"SUM('[4]TW SUMMARY'!D27:F27)" +"SUM('[5]TW SUMMARY'!$D$32:$F$34)" +"SUM('[3]TW SUMMARY'!$D$32:$F$34)" +"SUM('[4]TW SUMMARY'!$D$32:$F$34)" +"SUM(C22:C27)" +"SUM('[5]TW SUMMARY'!D38:F38)" +"SUM('[6]TW SUMMARY'!D38:F38)" +"SUM('[3]TW SUMMARY'!D38:F38)" +"SUM('[4]TW SUMMARY'!D38:F38)" +"SUM('[5]TW SUMMARY'!D39:F39)-C33" +"SUM([5]TWMMF!$D$67:$F$67)" +"SUM('[5]TW SUMMARY'!D40:F40)" +"SUM('[5]TW SUMMARY'!D41:F41)+SUM('[5]TW SUMMARY'!$D$46:$F$46)+244" +"SUM('[5]TW SUMMARY'!D44:F44)+21" +"SUM('[5]TW SUMMARY'!$D$47:$F$47)-244-21" +"SUM('[3]TW SUMMARY'!$D$47:$F$48)" +"SUM('[4]TW SUMMARY'!$D$47:$F$48)" +"C19+C28+C42" +"H11*0.6053" +"16390042-5928851" +"SUM(D6:M6)" +"+C7*1.304" +"+Summary!B15" +"+Model!B66" +"+Model!C68" +"+Summary!C17" +"+Summary!C23" +"+Summary!B7" +"+Summary!C22" +"SUM(D25:W25)" +"+Summary!D33" +"+Summary!K33" +"IF($C$24-D3>0,D26*(1+C74),0)" +"IF($C$24-E3>0,E26*(1+D72),0)" +"+C32" +"+D32" +"IF($G$49-D3<0,0,$H$49)" +"IF($G$50-D3<0,0,$H$50)" +"+D51*30.4*$F$49*$I$49" +"+D52*30.4*$F$50*$I$50" +"+C33" +"+D33" +"IF($G$57-D3<0,0,$H$57)" +"IF($G$57-U3<0,0,$H$49)" +"IF($G$58-D3<0,0,$H$58)" +"IF($G$58-U3<0,0,$H$50)" +"+D59*30.4*$F$57*$I$57" +"+D60*30.4*$F$58*$I$58" +"+C34" +"+D34" +"IF($G$65-D3<0,0,$H$65)" +"IF($G$65-E3<0,0,$H$49)" +"IF($G$66-D3<0,0,$H$66)" +"IF($G$66-E3<0,0,$H$50)" +"+D67*30.4*$F$65*$I$65" +"+D68*30.4*$F$66*$I$66" +"+Summary!D91*0.9" +"+D76" +"IF($G$49-K3<0,0,J76)+R87" +"IF($G$49-P3<0,0,O76*(1+$C$74))" +"+C79*D79" +"SUM(E79:E86)" +"+Z36-AA36+Z37-AA37+Z52+Z54+Y75+Y76+Y77+Z86+Y89+Z105+Z106+Z107+Z42-AA42+Z43-AA43" +"+'Input Sheet'!C1" +"+'Input Sheet'!C49" +"+B66" +"+'Input Sheet'!D21" +"IRR(C66:W66)" +"+B13" +"NPV(0.095,C66:W66)" +"(+B14-$B$13)/$B$13" +"+'Input Sheet'!C7" +"+'Input Sheet'!A8" +"+'Input Sheet'!C16" +"C28*$B$23" +"SUM(N23:W23)" +"SUM(C23:M23)" +"1-B23" +"+C28*(1-$B$23)" +"+'Input Sheet'!D21" +"SUM(C25:W25)" +"C27" +"(0.858369099*D25)*0.015" +"(0.858369099*D25)*0.15" +"+C25-C26-C27" +"+D19" +"+'Input Sheet'!D51+'Input Sheet'!D59+'Input Sheet'!D67" +"+D33*'Input Sheet'!$F$49" +"SUM(Z33:AS33)" +"+D34*'Input Sheet'!$F$50" +"+'Input Sheet'!D53+'Input Sheet'!D61+'Input Sheet'!D69" +"IF(AT33=0,0,Y39/AT33)" +"+C6" +"+'Input Sheet'!D51*'Input Sheet'!$F$49*'Input Sheet'!$D$49+'Input Sheet'!D59*'Input Sheet'!$D$57*'Input Sheet'!$F$57+'Input Sheet'!D67*'Input Sheet'!$D$65*'Input Sheet'!$F$65" +"+'Input Sheet'!D52*'Input Sheet'!$D$50*'Input Sheet'!$F$50+'Input Sheet'!D60*'Input Sheet'!$D$58*'Input Sheet'!$F$58+'Input Sheet'!D68*'Input Sheet'!$D$66*'Input Sheet'!$F$66" +"+'Input Sheet'!D53*'Input Sheet'!$E$49+'Input Sheet'!D61*'Input Sheet'!$E$57+'Input Sheet'!D69*'Input Sheet'!$E$65" +"+$D$6*Y36" +"IF(Y36=0,0,Y42/Y36)" +"+D6" +"+'Input Sheet'!D54*'Input Sheet'!$E$50+'Input Sheet'!D62*'Input Sheet'!$E$58+'Input Sheet'!D70*'Input Sheet'!$E$66" +"+$C$7*Y37" +"+'Input Sheet'!D6" +"+Summary!D33" +"+Summary!K33" +"+'Input Sheet'!D26" +"+'Input Sheet'!C5" +"IF($F$6-D1<>0,0,$B$49*$Y$25)" +"+'Input Sheet'!D5" +"IF(AA6-Y1<>0,0,$B$49*Y25)" +"SUM(D39:D49)" +"+D86" +"+IF('Input Sheet'!G49-Model!H1>=0,H86,H77)" +"+Y52-Y86" +"+'Input Sheet'!D76" +"+D103" +"+Summary!D30" +"IF(E50=0,0,+D55)" +"IF(N50=0,0,+M55*1.03+(M23+M24)*0.015)" +"SUM(D52:D55)" +"+D50-D56+C29" +"+D64" +"+D58-D59" +"SUM(Y58:Y59)" +"+D58" +"+'Input Sheet'!C9" +"D63*$B$64+B20*B64" +"E63*$B$64" +"+D107" +"IRR(C66:J66)" +"-C24+B20" +"+D60+D52-D65" +"SUM(C66:J66)" +"+'Input Sheet'!A13" +"NPV(B68,D66:W66)+C66" +"+J54+J65" +"SUM(K78:V78)" +"J23+J24" +"+K75-K83" +"+W75-W83" +"+F23+F24" +"(C23+C24)" +"D77-D85" +"1-0.7933" +"($J$23+$J$24)*K78" +"+S75" +"($F$23+$F$24)*G79" +"IF('Input Sheet'!$G$49-Model!D1<=0,D77,D80*$D$77)" +"IF(E1=$F$6,MAX(D85,D82),D85)" +"SUM(Y83:Y85)" +"+Y86-Y23-Y24" +"+J23" +"+K88-K105" +"+F23" +"+B23" +"+C28*B90" +"PMT(B99,3,K88)*-1" +"+K93" +"PMT($B$99,7,$G$89)*-1" +"-PMT(B99,7,D90-'Input Sheet'!D5)+'Input Sheet'!D5*B99" +"+I95+'Input Sheet'!D5" +"+'Input Sheet'!C17" +"+K88*$B$99" +"SUM(C100:S100)" +"+K93-K100" +"+Y105-K93" +"+Y106-G89" +"+D96-D103" +"+Y107-D90" +"+Model!D2" +"+'Input Sheet'!B1" +"+B47" +"+B7" +"+B7-B8-B9" +"+E10*0.3888" +"+'Input Sheet'!D21" +"+'Input Sheet'!D5" +"+Model!A23" +"+B7*C18" +"+B7-C20" +"+Model!D96" +"+Model!J65" +"SUM(D28:J28)" +"+D33-D29-D30-D31-D32" +"(B7-B14)/7" +"+D29" +"+'Input Sheet'!D76" +"+Model!D54" +"+D92*(1-$B$98)" +"+C38" +"+Model!C66" +"NPV(0.095,D39:J39)" +"+D33" +"-D30" +"-Model!D96" +"-Model!D64" +"Model!J49" +"NPV(0.095,D45:J45)+C45" +"SUM(C38:C44)" +"IRR(C45:J45)" +"+Model!B9" +"+D65" +"-D91" +"-(D55+D56+D57-16390042*0.059)*0.3888" +"SUM(C55:C58)" +"+B7" +"-FV(0.095/12,12,,($B$62+$B$63)-$E$11)-($B$62+$B$63-$E$11)" +"-FV(0.095/12,12,,$B$62+$B$63-$E$11+D64)-($B$62+$B$63-$E$11+D64)" +"-FV(0.095/12,12,,$B$62+$B$63-$E$11+$E$64+$D$64)-($B$62+$B$63-$E$11+$E$64+$D$64)" +"-FV(0.095/12,12,,$B$62+$B$63-$E$11+$E$64+$D$64+$F$64)-($B$62+$B$63-$E$11+$E$64+$D$64+$F$64)" +"-FV(0.095/12,12,,$B$62+$B$63-$E$11+$E$64+$D$64+$F$64+$G$64)-($B$62+$B$63-$E$11+$E$64+$D$64+$F$64+$G$64)" +"-FV(0.095/12,12,,$B$62+$B$63-$E$11+$E$64+$D$64+$F$64+$G$64+$H$64)-($B$62+$B$63-$E$11+$E$64+$D$64+$F$64+$G$64+$H$64)" +"-FV(0.095/12,12,,$B$62+$B$63-$E$11+$E$64+$D$64+$F$64+$G$64+$H$64+$I$64)-($B$62+$B$63-$E$11+$E$64+$D$64+$F$64+$G$64+$H$64+$I$64)" +"+D92" +"-D33" +"-(C62+C63)*0.3888" +"-(+D64+D65+D66)*0.3888" +"-(+E62+E63+E64+E65+E66)*0.3888" +"-B14" +"SUM(E64:E68)" +"+C62+C63-B8" +"-D33" +"+E91" +"SUM(C78:C80)" +"+B73+B75+B81" +"-FV(0.095/12,12,,($E$7-$E$9-$E$11))-($E$7-$E$9-$E$11)" +"-FV(0.095/12,12,,($E$7-$E$9-$E$11+$D$85))-($E$7-$E$9-$E$11+$D$85)" +"-FV(0.095/12,12,,($E$7-$E$9-$E$11+$D$85+$E$85))-($E$7-$E$9-$E$11+$D$85+$E$85)" +"-FV(0.095/12,12,,($E$7-$E$9-$E$11+$D$85+$E$85+$F$85))-($E$7-$E$9-$E$11+$D$85+$E$85+$F$85)" +"-FV(0.095/12,12,,($E$7-$E$9-$E$11+$D$85+$E$85+$F$85+$G$85))-($E$7-$E$9-$E$11+$D$85+$E$85+$F$85+$G$85)" +"-FV(0.095/12,12,,($E$7-$E$9-$E$11+$D$85+$E$85+$F$85+$G$85+$H$85))-($E$7-$E$9-$E$11+$D$85+$E$85+$F$85+$G$85+$H$85)" +"-FV(0.095/12,12,,($E$7-$E$9-$E$11+$D$85+$E$85+$F$85+$G$85+$H$85+$I$85))-($E$7-$E$9-$E$11+$D$85+$E$85+$F$85+$G$85+$H$85+$I$85)" +"+B83+B85" +"+D91*1.03" +"SUM(D90:D91)" +"+D33" +"+D92-D94" +"+F3" +"+B48" +"16390042-5928851" +"SUM(D6:M6)" +"+C7*1.304" +"+Summary!B15" +"+Model!B66" +"+Model!C68" +"+Summary!C17" +"+Summary!C23" +"+Summary!B7" +"+Summary!C22" +"SUM(D25:W25)" +"+Summary!D33" +"+Summary!#REF!" +"+Summary!K33" +"IF($C$24-D3>0,D26*(1+C74),0)" +"IF($C$24-E3>0,E26*(1+D72),0)" +"+C32" +"+D32" +"IF($G$49-D3<0,0,$H$49)" +"IF($G$50-D3<0,0,$H$50)" +"+D51*30.4*$F$49*$I$49" +"+D52*30.4*$F$50*$I$50" +"+C33" +"+D33" +"IF($G$57-D3<0,0,$H$57)" +"IF($G$57-U3<0,0,$H$49)" +"IF($G$58-D3<0,0,$H$58)" +"IF($G$58-U3<0,0,$H$50)" +"+D59*30.4*$F$57*$I$57" +"+D60*30.4*$F$58*$I$58" +"+C34" +"+D34" +"IF($G$65-D3<0,0,$H$65)" +"IF($G$65-E3<0,0,$H$49)" +"IF($G$66-D3<0,0,$H$66)" +"IF($G$66-E3<0,0,$H$50)" +"+D67*30.4*$F$65*$I$65" +"+D68*30.4*$F$66*$I$66" +"+Summary!D91*0.9" +"+D76" +"IF($G$49-K3<0,0,J76)+R87" +"IF($G$49-P3<0,0,O76*(1+$C$74))" +"+C79*D79" +"SUM(E79:E86)" +"+Z36-AA36+Z37-AA37+Z52+Z54+Y75+Y76+Y77+Z86+Y89+Z105+Z106+Z107+Z42-AA42+Z43-AA43" +"+'Input Sheet'!C1" +"+'Input Sheet'!C49" +"+B66" +"+'Input Sheet'!D21" +"IRR(C66:W66)" +"+B13" +"NPV(0.095,C66:W66)" +"(+B14-$B$13)/$B$13" +"+'Input Sheet'!C7" +"+'Input Sheet'!A8" +"+'Input Sheet'!C16" +"C28*$B$23" +"SUM(N23:W23)" +"SUM(C23:M23)" +"1-B23" +"+C28*(1-$B$23)" +"+'Input Sheet'!D21" +"SUM(C25:W25)" +"C27" +"(0.858369099*D25)*0.015" +"(0.858369099*D25)*0.15" +"+C25-C26-C27" +"+D19" +"+'Input Sheet'!D51+'Input Sheet'!D59+'Input Sheet'!D67" +"+D33*'Input Sheet'!$F$49" +"SUM(Z33:AS33)" +"+D34*'Input Sheet'!$F$50" +"+'Input Sheet'!D53+'Input Sheet'!D61+'Input Sheet'!D69" +"IF(AT33=0,0,Y39/AT33)" +"+C6" +"+'Input Sheet'!D51*'Input Sheet'!$F$49*'Input Sheet'!$D$49+'Input Sheet'!D59*'Input Sheet'!$D$57*'Input Sheet'!$F$57+'Input Sheet'!D67*'Input Sheet'!$D$65*'Input Sheet'!$F$65" +"+'Input Sheet'!D52*'Input Sheet'!$D$50*'Input Sheet'!$F$50+'Input Sheet'!D60*'Input Sheet'!$D$58*'Input Sheet'!$F$58+'Input Sheet'!D68*'Input Sheet'!$D$66*'Input Sheet'!$F$66" +"+'Input Sheet'!D53*'Input Sheet'!$E$49+'Input Sheet'!D61*'Input Sheet'!$E$57+'Input Sheet'!D69*'Input Sheet'!$E$65" +"+$D$6*Y36" +"IF(Y36=0,0,Y42/Y36)" +"+D6" +"+'Input Sheet'!D54*'Input Sheet'!$E$50+'Input Sheet'!D62*'Input Sheet'!$E$58+'Input Sheet'!D70*'Input Sheet'!$E$66" +"+$C$7*Y37" +"+'Input Sheet'!D6" +"+Summary!D33" +"+Summary!K33" +"+'Input Sheet'!D26" +"+'Input Sheet'!C5" +"IF($F$6-D1<>0,0,$B$49*$Y$25)" +"+'Input Sheet'!D5" +"IF(AA6-Y1<>0,0,$B$49*Y25)" +"SUM(D39:D49)" +"+D86" +"+IF('Input Sheet'!G49-Model!H1>=0,H86,H77)" +"+Y52-Y86" +"+'Input Sheet'!D76" +"+D103" +"+Summary!D30" +"IF(E50=0,0,+D55)" +"IF(N50=0,0,+M55*1.03+(M23+M24)*0.015)" +"SUM(D52:D55)" +"+D50-D56+C29" +"+D64" +"+D58-D59" +"SUM(Y58:Y59)" +"+D58" +"+'Input Sheet'!C9" +"D63*$B$64+B20*B64" +"E63*$B$64" +"+D107" +"IRR(C66:J66)" +"-C24+B20" +"+D60+D52-D65" +"SUM(C66:J66)" +"+'Input Sheet'!A13" +"NPV(B68,D66:W66)+C66" +"+J54+J65" +"SUM(K78:V78)" +"J23+J24" +"+K75-K83" +"+W75-W83" +"+F23+F24" +"(C23+C24)" +"D77-D85" +"1-0.7933" +"($J$23+$J$24)*K78" +"+S75" +"($F$23+$F$24)*G79" +"IF('Input Sheet'!$G$49-Model!D1<=0,D77,D80*$D$77)" +"IF(E1=$F$6,MAX(D85,D82),D85)" +"SUM(Y83:Y85)" +"+Y86-Y23-Y24" +"+J23" +"+K88-K105" +"+F23" +"+B23" +"+C28*B90" +"PMT(B99,3,K88)*-1" +"+K93" +"PMT($B$99,7,$G$89)*-1" +"-PMT(B99,7,D90-'Input Sheet'!D5)+'Input Sheet'!D5*B99" +"+I95+'Input Sheet'!D5" +"+'Input Sheet'!C17" +"+K88*$B$99" +"SUM(C100:S100)" +"+K93-K100" +"+Y105-K93" +"+Y106-G89" +"+D96-D103" +"+Y107-D90" +"+Model!D2" +"+'Input Sheet'!B1" +"+B47" +"+B7" +"+B7-B8-B9" +"+E10*0.3888" +"+'Input Sheet'!D21" +"+'Input Sheet'!D5" +"+Model!A23" +"+B7*C18" +"+B7-C20" +"+Model!D96" +"+Model!J65" +"SUM(D28:J28)" +"+D33-D29-D30-D31-D32" +"(B7-B14)/7" +"+D29" +"+'Input Sheet'!D76" +"+Model!D54" +"+D92*(1-$B$98)" +"+C38" +"+Model!C66" +"NPV(0.095,D39:J39)" +"+D33" +"-D30" +"-Model!D96" +"-Model!D64" +"Model!J49" +"NPV(0.095,D45:J45)+C45" +"SUM(C38:C44)" +"IRR(C45:J45)" +"+Model!B9" +"+D65" +"-D91" +"-(D55+D56+D57-16390042*0.059)*0.3888" +"SUM(C55:C58)" +"+B7" +"-FV(0.095/12,12,,($B$62+$B$63)-$E$11)-($B$62+$B$63-$E$11)" +"-FV(0.095/12,12,,$B$62+$B$63-$E$11+D64)-($B$62+$B$63-$E$11+D64)" +"-FV(0.095/12,12,,$B$62+$B$63-$E$11+$E$64+$D$64)-($B$62+$B$63-$E$11+$E$64+$D$64)" +"-FV(0.095/12,12,,$B$62+$B$63-$E$11+$E$64+$D$64+$F$64)-($B$62+$B$63-$E$11+$E$64+$D$64+$F$64)" +"-FV(0.095/12,12,,$B$62+$B$63-$E$11+$E$64+$D$64+$F$64+$G$64)-($B$62+$B$63-$E$11+$E$64+$D$64+$F$64+$G$64)" +"-FV(0.095/12,12,,$B$62+$B$63-$E$11+$E$64+$D$64+$F$64+$G$64+$H$64)-($B$62+$B$63-$E$11+$E$64+$D$64+$F$64+$G$64+$H$64)" +"-FV(0.095/12,12,,$B$62+$B$63-$E$11+$E$64+$D$64+$F$64+$G$64+$H$64+$I$64)-($B$62+$B$63-$E$11+$E$64+$D$64+$F$64+$G$64+$H$64+$I$64)" +"+D92" +"-D33" +"-(C62+C63)*0.3888" +"-(+D64+D65+D66)*0.3888" +"-(+E62+E63+E64+E65+E66)*0.3888" +"-B14" +"SUM(E64:E68)" +"+C62+C63-B8" +"-D33" +"+E91" +"SUM(C78:C80)" +"+B73+B75+B81" +"+D64" +"+B83+B85" +"+D91*1.03" +"SUM(D90:D91)" +"+D33" +"+D92-D94" +"+F3" +"+B48" +"F21+F22+F23+F24+F25" +"-(F21+F22+0.5*F23+0.5*F24-0.5*F31-F32-F33-F34)" +"-(0.5*F23+0.5*F24+F25+0.5*F31+F32+F33+F34)" +"Sheet3!C2" +"Sheet3!C3" +"+D11+D8" +"D14*365" +"D17*2.42" +"365*Sheet3!F12*2.42" +"+D18-SUM(D20:D22)" +"24*365*10000*0.7457/0.951" +"+D23/D25" +"Sheet2!I126" +"Sheet2!H126" +"SUM(D29:D32)" +"+D33+D35" +"EOMONTH(B4,-1)+1" +"EOMONTH(B5,1)+1" +"EOMONTH(C5,0)" +"D5-C5+1" +"YEARFRAC($C$4,D5)" +"2.42*Sheet3!$F$12*E5/1.1^F5" +"1.5%*Sheet3!$F$13*E5*2.42/1.1^F5" +"0*Sheet3!$F$14*E5/1.1^F5" +"0.05*Sheet3!$F$17*E5/1.1^F5" +"EOMONTH(B5,0)+1" +"SUM(H5:H124)" +"25%*24*10000*0.04964" +"75%*24*10000*0.00607" +"100%*24*10000*0.00607" +"C2+C3-C4" +"150000/365" +"D7/2.42" +"12.21*10000*1.005*1.0562/(365/12)" +"1050*1.005*1.0562/(365/12)" +"442562/(2*365)" +"C5-SUM(F7:F10)" +"F12+F10" +"C5" +"C4+C5" +"24*10000*(0.25*0.04964+0.75*0.00607)" +"A20+1" +"SUM(G14:Z14)" +"SUM(G15:S15)" +"SUM(C3*D16)" +"SUM(D3:E3)" +"SUM(G18*C3)" +"SUM(C4*D16)" +"SUM(G18*C4)" +"SUM(C5*D16)" +"SUM(G18*C5)" +"SUM(C6*D16)" +"SUM(G18*C6)" +"SUM(C7*D16)" +"SUM(G18*C7)" +"SUM(C8*D16)" +"SUM(G18*C8)" +"SUM(C9*D16)" +"SUM(G18*C9)" +"SUM(C10*D16)" +"SUM(G18*C10)" +"SUM(C11*D16)" +"SUM(G18*C11)" +"SUM(C12*D16)" +"SUM(G18*C12)" +"SUM(C13*D16)" +"SUM(G18*C13)" +"SUM(C14*D16)" +"SUM(G18*C14)" +"SUM(C15*D16)" +"SUM(G18*C15)" +"SUM(C3:C15)" +"SUM(D16-C17)" +"SUM(D4/D21)" +"SUM(40*E4)" +"SUM(D5/D21)" +"SUM(D6/D21)" +"SUM(D7/D21)" +"SUM(D8/D21)" +"SUM(D9/D21)" +"SUM(D10/D21)" +"SUM(D11/D21)" +"SUM(D12/D21)" +"SUM(D13/D21)" +"SUM(D15/D21)" +"SUM(D17/D21)" +"SUM(D18/D21)" +"SUM(D20/D21)" +"SUM(F4:F20)" +"SUM(G20/40)" +"SUM(C4:C20)" +"SUM(C3*D17)" +"SUM(D3:E3)" +"SUM(G19*C3)" +"SUM(C4*D17)" +"SUM(G19*C4)" +"SUM(C5*D17)" +"SUM(G19*C5)" +"SUM(C6*D17)" +"SUM(G19*C6)" +"SUM(C7*D17)" +"SUM(G19*C7)" +"SUM(C8*D17)" +"SUM(G19*C8)" +"SUM(C9*D17)" +"SUM(G19*C9)" +"SUM(C10*D17)" +"SUM(G19*C10)" +"SUM(C11*D17)" +"SUM(G19*C11)" +"SUM(C12*D17)" +"SUM(G19*C12)" +"SUM(C13*D17)" +"SUM(G19*C13)" +"SUM(C14*D17)" +"SUM(G19*C14)" +"SUM(C15*D17)" +"SUM(G19*C15)" +"SUM(C16*D17)" +"SUM(G19*C16)" +"SUM(C3:C16)" +"SUM(D17-C18)" +"SUM(D24/D41)" +"SUM(40*E24)" +"SUM(D25/D41)" +"SUM(D26/D41)" +"SUM(D27/D41)" +"SUM(D28/D41)" +"SUM(D29/D41)" +"SUM(D30/D41)" +"SUM(D31/D41)" +"SUM(D32/D41)" +"SUM(D33/D41)" +"SUM(D37/D41)" +"SUM(D38/D41)" +"SUM(D40/D41)" +"SUM(F24:F40)" +"SUM(E24:E40)" +"SUM(C24:C40)" +"SUM(C3*D17)" +"SUM(D3:E3)" +"SUM(G19*C3)" +"SUM(C4*D17)" +"SUM(G19*C4)" +"SUM(C5*D17)" +"SUM(G19*C5)" +"SUM(C6*D17)" +"SUM(G19*C6)" +"SUM(C7*D17)" +"SUM(G19*C7)" +"SUM(C8*D17)" +"SUM(G19*C8)" +"SUM(C9*D17)" +"SUM(G19*C9)" +"SUM(C10*D17)" +"SUM(G19*C10)" +"SUM(C11*D17)" +"SUM(G19*C11)" +"SUM(C12*D17)" +"SUM(G19*C12)" +"SUM(C13*D17)" +"SUM(G19*C13)" +"SUM(C14*D17)" +"SUM(G19*C14)" +"SUM(C15*D17)" +"SUM(G19*C15)" +"SUM(C16*D17)" +"SUM(G19*C16)" +"SUM(C3:C16)" +"SUM(D17-C18)" +"SUM(D24/D41)" +"SUM(40*E24)" +"SUM(D25/D41)" +"SUM(D26/D41)" +"SUM(D27/D41)" +"SUM(D28/D41)" +"SUM(D29/D41)" +"SUM(D30/D41)" +"SUM(D31/D41)" +"SUM(D32/D41)" +"SUM(D33/D41)" +"SUM(D37/D41)" +"SUM(D38/D41)" +"SUM(D40/D41)" +"SUM(F24:F40)" +"SUM(E24:E40)" +"SUM(C24:C40)" +"+Avista_1_Expired!D10" +"(SUM(Avista_1_Expired!G10:G21)+SUM(Avista_1_Expired!H26:H37))/12" +"-O11/M11" +"-Avista_1_Expired!F22" +"+M11/365" +"-Avista_1_Expired!I22" +"+Avista_1_Expired!D26" +"(SUM(Avista_1_Expired!G26:G37)+SUM(Avista_1_Expired!H26:H37))/12" +"+O12/M12" +"-Avista_1_Expired!F38" +"-Avista_1_Expired!I38" +"+L11+L12" +"SUM(M11:M12)" +"+Sempra_1_Expired!D9" +"(SUM(Sempra_1_Expired!G9:H20)/12)" +"-Sempra_1_Expired!F21" +"+M15/366" +"-Sempra_1_Expired!I21" +"+Sempra_1_Expired!D25" +"(SUM(Sempra_1_Expired!G25:H36)/12)" +"-Sempra_1_Expired!F37" +"-Sempra_1_Expired!I37" +"+M11+M12" +"+Avista_2_Expired!D9" +"(SUM(Avista_2_Expired!G9:G23)+SUM(Avista_2_Expired!H9:H23))/15" +"-Avista_2_Expired!F24" +"+M19/457" +"-Avista_2_Expired!I24" +"+Avista_2_Expired!D28" +"(SUM(Avista_2_Expired!G28:G42)+SUM(Avista_2_Expired!H28:H42))/15" +"-Avista_2_Expired!F43" +"-Avista_2_Expired!I43" +"+M20+M19" +"+Sempra_2_Expired!D9" +"(SUM(Sempra_2_Expired!G9:G23)+SUM(Sempra_2_Expired!H9:H23))/15" +"-Sempra_2_Expired!F24" +"-Sempra_2_Expired!I24" +"+Sempra_2_Expired!D28" +"(SUM(Sempra_2_Expired!G28:G42)+SUM(Sempra_2_Expired!H28:H42))/15" +"-Sempra_2_Expired!F43" +"-Sempra_2_Expired!I43" +"(SUM(Sempra_2.1_Expired!G9:G16)+SUM(Sempra_2.1_Expired!H9:H19))/8" +"-Sempra_2.1_Expired!F17" +"+M27/245" +"-Sempra_2.1_Expired!I17" +"(SUM(Sempra_2.1_Expired!G21:G28)+SUM(Sempra_2.1_Expired!H21:H28))/8" +"-Sempra_2.1_Expired!F29" +"-Sempra_2.1_Expired!I29" +"(SUM(RMTC_2!G9:G20)+SUM(RMTC_2!H9:H20))/12" +"-RMTC_2!F22" +"-RMTC_2!I22" +"(SUM(RMTC_2!G26:G37)+SUM(RMTC_2!H26:H37))/12" +"-RMTC_2!F39" +"-RMTC_2!I39" +"SUM(Elpaso_6!G9:H13)/5" +"O35/M35" +"-Elpaso_6!F15" +"+M35/153" +"-Elpaso_6!I15" +"SUM(Elpaso_6!G9:H13)/5" +"-Elpaso_6!F23" +"Elpaso_6!I15" +"-Elpaso_6!J26" +"+L35-L36" +"SUM(MEC_8_Expired!H9:H14)/6" +"-MEC_8_Expired!F15" +"+M39/182" +"-MEC_8_Expired!I15" +"SUM(MEC_8_Expired!H20:H25)/6" +"-MEC_8_Expired!F26" +"-MEC_8_Expired!I26" +"(SUM(ENA_9!G9:G20)+SUM(ENA_9!H9:H20))/12" +"-ENA_9!F22" +"-ENA_9!I22" +"(SUM(ENA_9!G26:G37)+SUM(ENA_9!H26:H37))/12" +"-ENA_9!F39" +"-ENA_9!I39" +"(SUM('ENA_10-Expired'!G9:G20)+SUM('ENA_10-Expired'!H9:H20))/12" +"-'ENA_10-Expired'!I22" +"+O48" +"+O48" +"(SUM(ENA_11!G9:G20)+SUM(ENA_11!H9:H20))/12" +"-ENA_11!F22" +"-ENA_11!I22" +"(SUM(ENA_11!G26:G37)+SUM(ENA_11!H26:H37))/12" +"-ENA_11!F39" +"-ENA_11!I39" +"(SUM(ENA_12!G26:G37)+SUM(ENA_12!H26:H37))/12" +"-ENA_12!F22" +"-ENA_12!I22" +"(SUM(ENA_12!G26:G37)+SUM(ENA_12!H26:H37))/12" +"-ENA_12!F39" +"-ENA_12!I39" +"(SUM(ENA_13!G26:G37)+SUM(ENA_13!H26:H37))/12" +"-ENA_13!F22" +"-ENA_13!I22" +"(SUM(ENA_12!G26:G37)+SUM(ENA_12!H26:H37))/12" +"-ENA_13!F39" +"-ENA_13!I39" +"+M62+M58+M54+M45+M33" +"-Elpaso_6!F15" +"-Elpaso_6!I15" +"+O77" +"SUM(Elpaso_6!G9:G13)+SUM(Elpaso_6!H9:H13)/5" +"+J78-K78" +"-Elpaso_6!I15" +"SUM(Elpaso_6!G17:G21)+SUM(Elpaso_6!H17:H21)/5" +"-Elpaso_6!I23" +"+O83+P83" +"-M83" +"+P95+O95" +"+M97*J97" +"+M99+M97+M95+M93+M89+M85+M80" +"SUM(N83:N95)" +"-15000*31" +"(+D9-G9)*F9" +"+I9" +"-15000*29" +"-15000*30" +"SUM(D17-H17)*F17" +"+'[1]ELpaso SJ & Prm'!$F34" +"+I18" +"SUM(F9:F20)" +"15000*31" +"15000*29" +"15000*30" +"+'[1]ELpaso SJ & Prm'!$R$9" +"SUM(F26:F38)" +"+F39+F22" +"+[1]Elpaso!$F9" +"(-H9+D9)*F9" +"+I9" +"SUM(F9:F14)" +"+[1]Elpaso!$F9" +"(+H17-D17)*F17" +"+I23+I15" +"-5000*31" +"+'[1]ELpaso SJ & Prm'!$F37" +"SUM(D9-H9)*F9" +"+I9" +"-5000*28" +"-5000*30" +"SUM(F9:F20)" +"5000*31" +"+'[1]ELpaso SJ & Prm'!$R12" +"(+D26-H26)*F26" +"5000*28" +"5000*30" +"SUM(F26:F38)" +"+F39+F22" +"-5000*31" +"+'[1]ELpaso SJ & Prm'!$F37" +"SUM(D9-H9)*F9" +"+I9" +"-5000*28" +"-5000*30" +"SUM(F9:F20)" +"5000*31" +"+'[1]ELpaso SJ & Prm'!$R12" +"(+D26-H26)*F26" +"5000*28" +"5000*30" +"SUM(F26:F38)" +"+F39+F22" +"-5000*31" +"+'[1]ELpaso SJ & Prm'!$F37" +"SUM(D9-H9)*F9" +"+I9" +"-5000*28" +"-5000*30" +"SUM(F9:F20)" +"5000*31" +"+'[1]ELpaso SJ & Prm'!$R12" +"(+D26-H26)*F26" +"5000*28" +"5000*30" +"SUM(F26:F38)" +"+F39+F22" +"-5000*31" +"+'[1]ELpaso SJ & Prm'!$F37" +"SUM(D9-H9)*F9" +"+I9" +"-5000*28" +"-5000*30" +"SUM(F9:F20)" +"5000*31" +"+'[1]ELpaso SJ & Prm'!$R12" +"(+D26-H26)*F26" +"5000*28" +"5000*30" +"SUM(F26:F38)" +"+F39+F22" +"-5000*31" +"-F9*D9" +"+I9" +"SUM(F9:F10)" +"-F9*D9" +"+I9" +"SUM(F9:F11)" +"-5000*31" +"+#REF!" +"-F9*D9" +"+I9" +"-5000*28" +"-5000*30" +"SUM(F9:F20)" +"5000*31" +"(+D26-H26)*F26" +"+I26" +"5000*28" +"5000*30" +"SUM(F26:F38)" +"+F39+F22" +"250*30" +"SUM(D9-G9)*F9" +"+I9" +"250*31" +"250*29" +"SUM(F9:F20)" +"+J21+K21-I21" +"26125" +"-8600*30" +"-F9" +"-8600*31" +"-8600*28" +"+F21+F37" +"+G9*F9" +"+I9" +"SUM(F9:F14)" +"+F26+F15" +"2.22" +"250*30" +"1.82" +"SUM(D10-G10)*F10" +"+I10" +"250*31" +"1.86" +"1.81" +"1.55" +"1.67" +"250*28" +"SUM(F10:F21)" +"+J22+K22-I22" +"26125" +"-8600*30" +"1.84" +"-8600*31" +"2.02" +"1.75" +"1.76" +"-8600*28" +"SUM(I27:I37)" +"+F22+F38" +"2.005" +"-2500*31" +"1.82" +"SUM(D9-G9)*F9" +"+I9" +"-2500*30" +"-2500*28" +"SUM(F9:F23)" +"+J24+K24-I24" +"2500*31" +"2500*30" +"2500*28" +"+F43+F24" +"2.1" +"-2500*31" +"1.82" +"SUM(D9-G9)*F9" +"+I9" +"-2500*30" +"-2500*28" +"SUM(F9:F23)" +"2500*31" +"2500*30" +"2500*28" +"+F43+F24" +"-10000*31" +"SUM(D9-G9)*F9" +"+I9" +"-10000*30" +"SUM(F9:F16)" +"10000*31" +"10000*30" +"+F29+F17" +"+Avista_1_Expired!D10" +"(SUM(Avista_1_Expired!G10:G21)+SUM(Avista_1_Expired!H26:H37))/12" +"-O11/M11" +"-Avista_1_Expired!F22" +"+M11/365" +"-Avista_1_Expired!I22" +"+Avista_1_Expired!D26" +"(SUM(Avista_1_Expired!G26:G37)+SUM(Avista_1_Expired!H26:H37))/12" +"+O12/M12" +"-Avista_1_Expired!F38" +"-Avista_1_Expired!I38" +"+L11+L12" +"SUM(M11:M12)" +"+Sempra_1_Expired!D9" +"(SUM(Sempra_1_Expired!G9:H20)/12)" +"-Sempra_1_Expired!F21" +"+M15/366" +"-Sempra_1_Expired!I21" +"+Sempra_1_Expired!D25" +"(SUM(Sempra_1_Expired!G25:H36)/12)" +"-Sempra_1_Expired!F37" +"-Sempra_1_Expired!I37" +"+M11+M12" +"+Avista_2_Expired!D9" +"(SUM(Avista_2_Expired!G9:G23)+SUM(Avista_2_Expired!H9:H23))/15" +"-Avista_2_Expired!F24" +"+M19/457" +"-Avista_2_Expired!I24" +"+Avista_2_Expired!D28" +"(SUM(Avista_2_Expired!G28:G42)+SUM(Avista_2_Expired!H28:H42))/15" +"-Avista_2_Expired!F43" +"-Avista_2_Expired!I43" +"+M20+M19" +"+Sempra_2_Expired!D9" +"(SUM(Sempra_2_Expired!G9:G23)+SUM(Sempra_2_Expired!H9:H23))/15" +"-Sempra_2_Expired!F24" +"-Sempra_2_Expired!I24" +"+Sempra_2_Expired!D28" +"(SUM(Sempra_2_Expired!G28:G42)+SUM(Sempra_2_Expired!H28:H42))/15" +"-Sempra_2_Expired!F43" +"-Sempra_2_Expired!I43" +"(SUM(Sempra_2.1_Expired!G9:G16)+SUM(Sempra_2.1_Expired!H9:H19))/8" +"-Sempra_2.1_Expired!F17" +"+M27/245" +"-Sempra_2.1_Expired!I17" +"(SUM(Sempra_2.1_Expired!G21:G28)+SUM(Sempra_2.1_Expired!H21:H28))/8" +"-Sempra_2.1_Expired!F29" +"-Sempra_2.1_Expired!I29" +"(SUM(RMTC_2!G9:G20)+SUM(RMTC_2!H9:H20))/12" +"-RMTC_2!F22" +"-RMTC_2!I22" +"(SUM(RMTC_2!G26:G37)+SUM(RMTC_2!H26:H37))/12" +"-RMTC_2!F39" +"-RMTC_2!I39" +"SUM(Elpaso_6!G9:H13)/5" +"O35/M35" +"-Elpaso_6!F15" +"+M35/153" +"-Elpaso_6!I15" +"SUM(Elpaso_6!G9:H13)/5" +"-Elpaso_6!F23" +"Elpaso_6!I15" +"-Elpaso_6!J26" +"+L35-L36" +"SUM(MEC_8_Expired!H9:H14)/6" +"-MEC_8_Expired!F15" +"+M39/182" +"-MEC_8_Expired!I15" +"SUM(MEC_8_Expired!H20:H25)/6" +"-MEC_8_Expired!F26" +"-MEC_8_Expired!I26" +"(SUM(ENA_9!G9:G20)+SUM(ENA_9!H9:H20))/12" +"-ENA_9!F22" +"-ENA_9!I22" +"(SUM(ENA_9!G26:G37)+SUM(ENA_9!H26:H37))/12" +"-ENA_9!F39" +"-ENA_9!I39" +"(SUM(ENA_11!G9:G20)+SUM(ENA_11!H9:H20))/12" +"-ENA_11!F22" +"-ENA_11!I22" +"(SUM(ENA_11!G26:G37)+SUM(ENA_11!H26:H37))/12" +"-ENA_11!F39" +"-ENA_11!I39" +"(SUM(ENA_12!G26:G37)+SUM(ENA_12!H26:H37))/12" +"-ENA_12!F22" +"-ENA_12!I22" +"(SUM(ENA_12!G26:G37)+SUM(ENA_12!H26:H37))/12" +"-ENA_12!F39" +"-ENA_12!I39" +"(SUM(ENA_13!G26:G37)+SUM(ENA_13!H26:H37))/12" +"-ENA_13!F22" +"-ENA_13!I22" +"(SUM(ENA_12!G26:G37)+SUM(ENA_12!H26:H37))/12" +"-ENA_13!F39" +"-ENA_13!I39" +"+M57+M53+M49+M45+M33" +"-Elpaso_6!F15" +"-Elpaso_6!I15" +"+O72" +"SUM(Elpaso_6!G9:G13)+SUM(Elpaso_6!H9:H13)/5" +"+J73-K73" +"-Elpaso_6!I15" +"SUM(Elpaso_6!G17:G21)+SUM(Elpaso_6!H17:H21)/5" +"-Elpaso_6!I23" +"+O78+P78" +"-M78" +"-'ENA_10-Expired'!I22" +"+O92" +"+M94*J94" +"+M98+M96+M94+M102+M90+M88+M84+M80+M75" +"+O98+O96+O94+O92+O90+O88+O84+O80+O75" +"-15000*31" +"(+D9-G9)*F9" +"+I9" +"-15000*29" +"-15000*30" +"SUM(D17-H17)*F17" +"+'[2]ELpaso SJ & Prm'!$F34" +"+I18" +"SUM(F9:F20)" +"15000*31" +"15000*29" +"15000*30" +"+'[2]ELpaso SJ & Prm'!$R$9" +"SUM(F26:F38)" +"+F39+F22" +"+[2]Elpaso!$F9" +"(-H9+D9)*F9" +"+I9" +"SUM(F9:F14)" +"+[2]Elpaso!$F9" +"(+H17-D17)*F17" +"+I23+I15" +"-5000*31" +"+'[2]ELpaso SJ & Prm'!$F37" +"SUM(D9-H9)*F9" +"+I9" +"-5000*28" +"-5000*30" +"SUM(F9:F20)" +"5000*31" +"+'[2]ELpaso SJ & Prm'!$R12" +"(+D26-H26)*F26" +"5000*28" +"5000*30" +"SUM(F26:F38)" +"+F39+F22" +"-5000*31" +"+'[2]ELpaso SJ & Prm'!$F37" +"SUM(D9-H9)*F9" +"+I9" +"-5000*28" +"-5000*30" +"SUM(F9:F20)" +"5000*31" +"+'[2]ELpaso SJ & Prm'!$R12" +"(+D26-H26)*F26" +"5000*28" +"5000*30" +"SUM(F26:F38)" +"+F39+F22" +"-5000*31" +"+'[2]ELpaso SJ & Prm'!$F37" +"SUM(D9-H9)*F9" +"+I9" +"-5000*28" +"-5000*30" +"SUM(F9:F20)" +"5000*31" +"+'[2]ELpaso SJ & Prm'!$R12" +"(+D26-H26)*F26" +"5000*28" +"5000*30" +"SUM(F26:F38)" +"+F39+F22" +"-5000*31" +"+'[2]ELpaso SJ & Prm'!$F37" +"SUM(D9-H9)*F9" +"+I9" +"-5000*28" +"-5000*30" +"SUM(F9:F20)" +"5000*31" +"+'[2]ELpaso SJ & Prm'!$R12" +"(+D26-H26)*F26" +"5000*28" +"5000*30" +"SUM(F26:F38)" +"+F39+F22" +"-5000*31" +"-F9*D9" +"+I9" +"SUM(F9:F10)" +"-F9*D9" +"+I9" +"SUM(F9:F11)" +"+[3]Basis!$D$20-[3]Basis!$D$27" +"(-G9+D9)*F9" +"+I9" +"SUM(F9:F11)" +"-5000*31" +"-F9*D9" +"+I9" +"-5000*28" +"-5000*30" +"SUM(F9:F20)" +"5000*31" +"+#REF!" +"(+D26-H26)*F26" +"+I26" +"5000*28" +"5000*30" +"SUM(F26:F38)" +"+F39+F22" +"250*30" +"SUM(D9-G9)*F9" +"+I9" +"250*31" +"250*29" +"SUM(F9:F20)" +"+J21+K21-I21" +"26125" +"-8600*30" +"-F9" +"-8600*31" +"-8600*28" +"+F21+F37" +"+G9*F9" +"+I9" +"SUM(F9:F14)" +"+F26+F15" +"2.22" +"250*30" +"1.82" +"SUM(D10-G10)*F10" +"+I10" +"250*31" +"1.86" +"1.81" +"1.55" +"1.67" +"250*28" +"SUM(F10:F21)" +"+J22+K22-I22" +"26125" +"-8600*30" +"1.84" +"-8600*31" +"2.02" +"1.75" +"1.76" +"-8600*28" +"SUM(I27:I37)" +"+F22+F38" +"2.005" +"-2500*31" +"1.82" +"SUM(D9-G9)*F9" +"+I9" +"-2500*30" +"-2500*28" +"SUM(F9:F23)" +"+J24+K24-I24" +"2500*31" +"2500*30" +"2500*28" +"+F43+F24" +"2.1" +"-2500*31" +"1.82" +"SUM(D9-G9)*F9" +"+I9" +"-2500*30" +"-2500*28" +"SUM(F9:F23)" +"2500*31" +"2500*30" +"2500*28" +"+F43+F24" +"-10000*31" +"SUM(D9-G9)*F9" +"+I9" +"-10000*30" +"SUM(F9:F16)" +"10000*31" +"10000*30" +"+F29+F17" +"D2-B2" +"SUM(D2:D30)" +"SUM(B4:C4)" +"SUM(D4:D30)" +"SUM(B4:C4)" +"SUM(D4:D41)" +"D4-B4" +"SUM(D4:D31)" +"SUM(B3:C3)" +"SUM(B3:B37)" +"D4-B4" +"SUM(D4:D21)" +"SUM(B4:C4)" +"SUM(B4:B40)" +"D4-B4" +"SUM(D4:D23)" +"SUM(B4:B38)" +"SUM(B39:C39)" +"NOW()" +"SUM(B6:C6)" +"G6+F6" +"H6+D6" +"D6-L6" +"H6-M6" +"NOW()" +"-185+95-17-41-99" +"SUM(B6:C6)" +"150+135" +"G6+F6" +"H6+D6" +"D6-L6" +"H6-M6" +"-54+19+25+14" +"-84+225+125+66" +"-108+11" +"-201-170-30+276" +"-14+177" +"186+30+165" +"-90-303+385-4-5" +"B4+C4" +"SUM(D4:D22)" +"E4+H4" +"SUM(I4:I22)" +"SUM(B4:C4)" +"SUM(B4:B40)" +"NOW()" +"SUM(B6:C6)" +"G6+F6" +"H6+D6" +"D6-L6" +"H6-M6" +"NOW()" +"SUM(B6:C6)" +"21-82+192-18+3+88-30" +"G6+F6" +"H6+D6" +"D6-L6" +"H6-M6" +"56+29+23" +"-420-12+35" +"38-54" +"2106+312+90+200-126-549+47" +"-2187-193-31" +"-40+15+25" +"59-125" +"137+17+40" +"48-90" +"SUM(B3:C3)" +"SUM(B3:B38)" +"NOW()" +"SUM(B6:C6)" +"G6+F6" +"H6+D6" +"D6-L6" +"H6-M6" +"E4+H4" +"SUM(I4:I22)" +"B4+C4" +"SUM(D4:D22)" +"E4+H4" +"SUM(I4:I22)" +"B4+C4" +"SUM(D4:D22)" +"NOW()" +"SUM(B6:C6)" +"-6+64" +"G6+F6" +"H6+D6" +"D6-L6" +"H6-M6" +"-208+33" +"-210-72-6" +"B4+C4" +"SUM(D4:D19)" +"SUM(B4-C4)" +"SUM(E4+F4)" +"G4+H4" +"SUM(B4:B19)" +"NOW()" +"SUM(B6:C6)" +"G6+F6" +"H6+D6" +"D6-L6" +"H6-M6" +"NOW()" +"SUM(B6:C6)" +"G6+F6" +"H6+D6" +"D6-L6" +"H6-M6" +"SUM(B4-C4)" +"SUM(E4+F4)" +"H4+G4" +"SUM(B4:B19)" +"SUM(B4-C4)" +"SUM(E4+F4)" +"H4+G4" +"SUM(B4:B19)" +"NOW()" +"SUM(B6:C6)" +"G6+F6" +"H6+D6" +"D6-L6" +"H6-M6" +"SUM(B4-C4)" +"SUM(E4+F4)" +"H4+G4" +"SUM(B4:B18)" +"NOW()" +"SUM(B6:C6)" +"G6+F6" +"H6+D6" +"D6-L6" +"H6-M6" +"NOW()" +"SUM(B6:C6)" +"G6+F6" +"H6+D6" +"D6-L6" +"H6-M6" +"SUM(B4-C4)" +"SUM(E4+F4)" +"H4+G4" +"SUM(B4:B18)" +"NOW()" +"SUM(B6:C6)" +"G6+F6" +"H6+D6" +"D6-L6" +"H6-M6" +"NOW()" +"SUM(B6:C6)" +"G6+F6" +"H6+D6" +"D6-L6" +"H6-M6" +"NOW()" +"SUM(B6:C6)" +"G6+F6" +"H6+D6" +"D6-L6" +"H6-M6" +"SUM(B4-C4)" +"SUM(E4+F4)" +"H4+G4" +"SUM(B4:B18)" +"NOW()" +"SUM(B6:C6)" +"G6+F6" +"H6+D6" +"D6-L6" +"H6-M6" +"SUM(B4-C4)" +"SUM(E4+F4)" +"H4+G4" +"SUM(B4:B18)" +"NOW()" +"SUM(B6:C6)" +"G6+F6" +"H6+D6" +"D6-L6" +"H6-M6" +"SUM(B4-C4)" +"SUM(E4+F4)" +"H4+G4" +"SUM(B4:B18)" +"NOW()" +"SUM(B6:C6)" +"G6+F6" +"H6+D6" +"D6-L6" +"H6-M6" +"NOW()" +"SUM(B6:C6)" +"G6+F6" +"H6+D6" +"D6-L6" +"H6-M6" +"SUM(B4-C4)" +"SUM(E4+F4)" +"H4+G4" +"SUM(B4:B18)" +"SUM(B4-C4)" +"SUM(E4+F4)" +"H4+G4" +"SUM(B4:B18)" +"D7-C7" +"AVERAGE(AA16:AE16)" +"EOMONTH(A1,1)" +"WEEKDAY(A4)" +"VLOOKUP($B$4:$B$2636,$C$11:$D$17,2,FALSE)" +"AVERAGE(AX508:AY508)" +"AVERAGE(AX508:AX508)-AVERAGE(AP508:AU508)" +"AVERAGE(AP508:AW508)" +"AVERAGE(AX508:AZ508)" +"BU508-BT508" +"AVERAGE(BT508:BT691)" +"AVERAGE(BT508:BT691)" +"AVERAGE(BU508:BU707)" +"AVERAGE(BF896:BF898)" +"BV1169-BT1169" +"+A1536+3" +"+A1537+1" +"+A1541+4" +"+A1739+5" +"A1757+2" +"A1758+3" +"A1759+1" +"A1772+4" +"A1989+5" +"AVERAGE(EH2019:EN2019)" +"VLOOKUP($B$4:$B$4636,$C$11:$D$17,2,FALSE)" +"D7-C7" +"AVERAGE(AA16:AE16)" +"EOMONTH(A1,1)" +"A68-A9" +"A92-A9" +"A128-A9" +"A152-A9" +"SUM(B9:B500)" +"B5/B4" +"C70-C58" +"SUM(C11:C71)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"MONTH(V2)" +"YEAR(V2)" +"NPV(L3/12,$K$4:$K$51)" +"D4/G4" +"(I4-J4)*G4" +"SUM(K4:K51)" +"B3/10000" +"D63+0.08" +"SUM(B2:B134)" +"SUBTOTAL(9,V3:V5)" +"SUBTOTAL(9,V19:V23)" +"SUBTOTAL(9,V25:V36)" +"SUBTOTAL(9,V91:V97)" +"SUBTOTAL(9,V148:V149)" +"SUBTOTAL(9,V271:V280)" +"SUBTOTAL(9,V337:V367)" +"SUBTOTAL(9,V413:V446)" +"SUBTOTAL(9,V549:V570)" +"SUBTOTAL(9,V666:V666)" +"SUBTOTAL(9,V1047:V1070)" +"SUBTOTAL(9,V3:V2175)" +"'[1]NYMEX Quote - Incremental Vol'!A2" +"SUM(B17:B37)+SUM(E18:E32)" +"[1]Summary!C16" +"CONCATENATE(INT((EDATE(B11,1)-A11)/365),"" Y - "",INT(((EDATE(B11,1)-A11)-INT((EDATE(B11,1)-A11)/365)*365)/28),"" M"")" +"A11" +"EDATE(A17,0)" +"VLOOKUP(A18,Volumes,3,A18)" +"EDATE(A37,1)" +"EDATE(A18,1)" +"63+117+20" +"SUM(A4:P4)" +"66" +"80" +"16" +"-80" +"EOMONTH(A1,0)+1" +"D3+D4" +"DL17" +"MyC!Y8+SharedC!Y8" +"ROUND(SUM($CK$18:CK256),0)" +"ROUND(SUM($CK$18:CK137),0)" +"TODAY()" +"ROUND(SUM($CK$18:CK77),0)" +"'EOL HUB'!I7" +"EOL!J7" +"ROUND(SUM($CK$18:CK53),0)" +"SUM(B18:B249)" +"EOL!J12" +"ROUND(SUM($CK$18:CK29),0)" +"SUM(B18:B137)" +"SUM(B18:B77)" +"SUM(B18:B29)" +"SUM(M18:M249)" +"EOL!J9" +"SUM(C18:C241)" +"SUM(L18:L74)" +"ROUND(SUM(N18:N249),0)" +"'Pos Relations'!G6" +"C16" +"-SUM(N17:AE17)+C18+0.85*C19+0.75*C20+0.65*C21+0.5*SUM(L22:M27)" +"O18+0.85*O19+0.75*O20+0.7*O21+0.6*SUM(O22:O27)" +"SUM(CU18:CU249)" +"SUM(DL18:DL600)" +"E!B9" +"CM18" +"CI18" +"SUM(J18:K18)" +"BN$8*DAY(EOMONTH(A18,0))" +"BP$7*DAY(EOMONTH(A18,0))+BP$10*DAY(EOMONTH(A18,0))" +"DQ18" +"ROUND(+CK18+CI19,0)" +"IF($CM$16=""a"",(CM18+B18),(B18))" +"A18" +"IF($CM$16=""A"",((SUMIF($L$5:$CH$5,""F"",L18:CH18))+(SUMIF($L$5:$CH$5,""s"",L18:CH18)*CP18)+(SUMIF($L$5:$CH$5,""eol"",L18:CH18)*CP18)+(SUMIF($L$5:$CH$5,""e"",L18:CH18))+(SUMIF($L$5:$CH$5,""o"",L18:CH18))),IF($CM$16=""s"",(SUMIF($L$5:$CH$5,""s"",L18:CH18)*CP18),IF($CM$16=""f"",(SUMIF($L$5:$CH$5,""f"",L18:CH18)),IF($CM$16=""eol"",(SUMIF($L$5:$CH$5,""eol"",L18:CH18)*CP18),IF($CM$16=""o"",(SUMIF($L$5:$CH$5,""o"",L18:CH18)),IF($CM$16=""e"",(SUMIF($L$5:$CH$5,""e"",L18:CH18)),IF($CM$16=""ch"",(SUM(L18:CH18)),""Wrong"")))))))" +"A18" +"IF((1/((1+CR18/2)^(2*(A18-$D$6)/365.25)))>1,1,(1/((1+CR18/2)^(2*(A18-$D$6)/365.25))))" +"+A19-A18" +"A18" +"IF(ISERROR(INDEX(FuturesTable,MATCH(CT18,FuturesTableMonth,0),2)),0,INDEX(FuturesTable,MATCH(CT18,FuturesTableMonth,0),2))" +"CT18" +"CK18+CK30+CK42+CK54+CK66+CK78+CK90+CK102+CK114+CK126+CK138+CK150+CK162+CK174+CK186+CK198+CK210+CK222+CK234+CK246" +"PriorAltDelta-CurrentAltDelta" +"SUMIF($L$5:$CH$5,""o"",L18:CH18)+SUMIF($L$5:$CH$5,""e"",L18:CH18)" +"IF(DD18=0,0,DC18+DD18)" +"DI18-DJ18" +"ROUND(DH18*DK18*10000,2)" +"A18" +"IF(ISERROR(DR18),0,DR18)" +"EOMONTH(A18,0)+1" +"BP$8*DAY(EOMONTH(A19,0))+BP$10*DAY(EOMONTH(A19,0))" +"DB19-DA19" +"IF(CJ20=0,"""",CJ20)" +"BP$9*DAY(EOMONTH(A20,0))+BP$10*DAY(EOMONTH(A20,0))" +"BP$11*DAY(EOMONTH(A21,0))" +"SUM(CK18:CK21)" +"BP$11*DAY(EOMONTH(A23,0))+BP$12*DAY(EOMONTH(A23,0))" +"BP$12*DAY(EOMONTH(A25,0))+BP$11*DAY(EOMONTH(A25,0))" +"BP$12*DAY(EOMONTH(A26,0))" +"ROUND(SUM(CK18:CK29),0)" +"SUM(CK23:CK34)" +"IF(CJ239=0,"""",CJ239)" +"E!B77" +"IF(L6=""-"","""",IF(ISERROR(U6),"""",U6))" +"_xll.xEURO(Y6,K6,Z6,Z6,X6,V6,W6,1)" +"(INDEX(ExperyTable,MATCH(I6,ExperyDates,0),MATCH(E6,ExperyTitles,0))-(TODAY()))" +"IF(L6=""P"",0,1)" +"INDEX(OptionTable,MATCH(I6,OptionMonths,0),3)" +"INDEX(OptionTable,MATCH(I6,OptionMonths,0),2)" +"INDEX(OptionTable,MATCH(I6,OptionMonths,0),6)" +"COUNTA(D10:D300)" +"SUM(Y10:Y150)" +"IF(Q10="""","""",IF(G10=""M"","""",IF(I10=J10,DAY(EOMONTH(J10,0)),(((EOMONTH(J10,0))-I10)+1))))" +"IF(Q10="""","""",IF(G10=""D"","""",IF(I10=J10,1,1+ROUND(((J10-I10)/30.5),0))))" +"IF(Q10="""","""",IF(G10=""D"",(H10*U10),((V10*H10)*10000)))*AVERAGE(INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),3):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),3))" +"IF(Q10="""","""",ROUND(SUMPRODUCT(INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),22):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),22),INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),3):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),3),INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),4):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),4))/SUMPRODUCT(INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),3):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),3),INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),4):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),4)),4))" +"IF(P10=""no pl"",0,IF(D10=""ltx"",0,IF(Q10="""","""",(IF(F10=""Sell"",(K10-X10),(X10-K10)))*W10)))" +"IF(L6=""-"","""",IF(ISERROR(U6),"""",U6))" +"_xll.xEURO(Y6,K6,Z6,Z6,X6,V6,W6,1)" +"(INDEX(ExperyTable,MATCH(I6,ExperyDates,0),MATCH(E6,ExperyTitles,0))-(TODAY()))" +"IF(L6=""P"",0,1)" +"INDEX(OptionTable,MATCH(I6,OptionMonths,0),3)" +"INDEX(OptionTable,MATCH(I6,OptionMonths,0),2)" +"INDEX(OptionTable,MATCH(I6,OptionMonths,0),6)" +"COUNTA(D10:D300)" +"SUM(Y10:Y150)" +"IF(Q10="""","""",IF(G10=""M"","""",IF(I10=J10,DAY(EOMONTH(J10,0)),(((EOMONTH(J10,0))-I10)+1))))" +"IF(Q10="""","""",IF(G10=""D"","""",IF(I10=J10,1,1+ROUND(((J10-I10)/30.5),0))))" +"IF(Q10="""","""",IF(G10=""D"",(H10*U10),((V10*H10)*10000)))*AVERAGE(INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),3):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),3))" +"IF(Q10="""","""",ROUND(SUMPRODUCT(INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),22):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),22),INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),3):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),3),INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),4):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),4))/SUMPRODUCT(INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),3):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),3),INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),4):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),4)),4))" +"IF(P10=""no pl"",0,IF(D10=""ltx"",0,IF(Q10="""","""",(IF(F10=""Sell"",((K10-Z10)-X10),(X10-(K10+Z10))))*W10)))" +"COUNTA(F10:F65506)" +"A!A18" +"CurveData" +"IF(H91,1,1/((1+BF408/2)^(2*(A409-$G$8)/365.25)))" +"IF(VALUE(MID(CC408,8,1))=1,DATEVALUE(LEFT(CC408,7)&RIGHT(CC408,2)),DATEVALUE(CC408))" +"K656+L656" +"P2" +"R2" +"OfficialPostID" +"PromptMonth" +"SUM(V8:V43)" +"P8-U8" +"A9" +"SUM(Z27:Z1000)" +"PromptMonth" +"A!F18" +"Z2+1" +"A!A19" +"B2" +"SUM(INDEX(japos,MATCH(E3,japosmonth,0),2):INDEX(japos,MATCH(F3,japosmonth,0),2))" +"E3" +"Z1" +"EOMONTH(F3,0)+1" +"EOMONTH(E4,10)+1" +"EOMONTH(J3,5)+1" +"EOMONTH(I4,5)+1" +"EOMONTH(N3,7)+1" +"EOMONTH(M4,3)+1" +"AA1" +"AB1" +"AC1" +"AD1" +"AE1" +"AF1" +"AG1" +"AH1" +"AI1" +"AJ1" +"AK1" +"Q3" +"SUM(G3:G20)" +"IF(MONTH($B26)=Z$2,$C26,"""")" +"MID(D5,42,24)" +"SUMIF($F$5:$F$20,H5,$E$5:$E$20)/10000" +"MID(H5,1,15)" +"I5+I6" +"((SUMIF($F$5:$F$20,H6,$E$5:$E$20)))/DAY(EOMONTH(PromptMonth,0))" +"MID(H7,1,15)" +"I7+I8" +"MID(H12,1,15)" +"I12+I13" +"I9" +"SUMIF($F$5:$F$23,H9,$E$5:$E$23)/10000" +"MID(H14,1,15)" +"I14" +"I15+I16" +"MID(H17,1,15)" +"I17+I19" +"I18" +"SUM(E5:E20)/10000" +"SUM(I5:I20)" +"G22-I22" +"SUM(K5:K21)" +"K22-G22" +"DAY(WORKDAY(TODAY(),1))" +"DAY(WORKDAY(TODAY(),2))" +"DAY(EOMONTH(TODAY(),0))" +"L3-L2" +"A5" +"MID(D5,18,40)" +"(SUMIF($F$5:$F$20,H5,$E$5:$E$20)/10000)" +"IF(L1>9,CONCATENATE(MID(K5,1,24),L1,MID(K5,27,25)),CONCATENATE(MID(K5,1,25),L1,MID(K5,27,25)))" +"L7*L4" +"IF(L2>9,CONCATENATE(MID(K5,1,24),L2,MID(K5,27,25)),CONCATENATE(MID(K5,1,25),L2,MID(K5,27,25)))" +"L8*L4" +"SUM(I5:I20)" +"SUM(M7:M21)" +"D3+D4" +"DL17" +"MyC!Y8+SharedC!Y8" +"ROUND(SUM($CK$18:CK256),0)" +"ROUND(SUM($CK$18:CK137),0)" +"TODAY()" +"ROUND(SUM($CK$18:CK77),0)" +"'EOL HUB'!I7" +"EOL!J7" +"ROUND(SUM($CK$18:CK53),0)" +"SUM(B18:B249)" +"EOL!J12" +"ROUND(SUM($CK$18:CK29),0)" +"SUM(B18:B137)" +"SUM(B18:B77)" +"SUM(B18:B29)" +"SUM(M18:M249)" +"EOL!J9" +"SUM(C18:C241)" +"SUM(L18:L74)" +"ROUND(SUM(N18:N249),0)" +"'Pos Relations'!G6" +"C16" +"-SUM(N17:AE17)+C18+0.85*C19+0.75*C20+0.65*C21+0.5*SUM(L22:M27)" +"O18+0.85*O19+0.75*O20+0.7*O21+0.6*SUM(O22:O27)" +"SUM(CU18:CU249)" +"SUM(DL18:DL600)" +"E!B9" +"CM18" +"CI18" +"SUM(J18:K18)" +"BN$8*DAY(EOMONTH(A18,0))" +"BP$7*DAY(EOMONTH(A18,0))+BP$10*DAY(EOMONTH(A18,0))" +"DQ18" +"ROUND(+CK18+CI19,0)" +"IF($CM$16=""a"",(CM18+B18),(B18))" +"A18" +"IF($CM$16=""A"",((SUMIF($L$5:$CH$5,""F"",L18:CH18))+(SUMIF($L$5:$CH$5,""s"",L18:CH18)*CP18)+(SUMIF($L$5:$CH$5,""eol"",L18:CH18)*CP18)+(SUMIF($L$5:$CH$5,""e"",L18:CH18))+(SUMIF($L$5:$CH$5,""o"",L18:CH18))),IF($CM$16=""s"",(SUMIF($L$5:$CH$5,""s"",L18:CH18)*CP18),IF($CM$16=""f"",(SUMIF($L$5:$CH$5,""f"",L18:CH18)),IF($CM$16=""eol"",(SUMIF($L$5:$CH$5,""eol"",L18:CH18)*CP18),IF($CM$16=""o"",(SUMIF($L$5:$CH$5,""o"",L18:CH18)),IF($CM$16=""e"",(SUMIF($L$5:$CH$5,""e"",L18:CH18)),IF($CM$16=""ch"",(SUM(L18:CH18)),""Wrong"")))))))" +"A18" +"IF((1/((1+CR18/2)^(2*(A18-$D$6)/365.25)))>1,1,(1/((1+CR18/2)^(2*(A18-$D$6)/365.25))))" +"+A19-A18" +"A18" +"IF(ISERROR(INDEX(FuturesTable,MATCH(CT18,FuturesTableMonth,0),2)),0,INDEX(FuturesTable,MATCH(CT18,FuturesTableMonth,0),2))" +"CT18" +"CK18+CK30+CK42+CK54+CK66+CK78+CK90+CK102+CK114+CK126+CK138+CK150+CK162+CK174+CK186+CK198+CK210+CK222+CK234+CK246" +"PriorAltDelta-CurrentAltDelta" +"SUMIF($L$5:$CH$5,""o"",L18:CH18)+SUMIF($L$5:$CH$5,""e"",L18:CH18)" +"IF(DD18=0,0,DC18+DD18)" +"DI18-DJ18" +"ROUND(DH18*DK18*10000,2)" +"A18" +"IF(ISERROR(DR18),0,DR18)" +"EOMONTH(A18,0)+1" +"BP$8*DAY(EOMONTH(A19,0))+BP$10*DAY(EOMONTH(A19,0))" +"DB19-DA19" +"IF(CJ20=0,"""",CJ20)" +"BP$9*DAY(EOMONTH(A20,0))+BP$10*DAY(EOMONTH(A20,0))" +"BP$11*DAY(EOMONTH(A21,0))" +"SUM(CK18:CK21)" +"BP$11*DAY(EOMONTH(A23,0))+BP$12*DAY(EOMONTH(A23,0))" +"BP$12*DAY(EOMONTH(A25,0))+BP$11*DAY(EOMONTH(A25,0))" +"BP$12*DAY(EOMONTH(A26,0))" +"ROUND(SUM(CK18:CK29),0)" +"SUM(CK23:CK34)" +"IF(CJ239=0,"""",CJ239)" +"E!B75" +"IF(L6=""-"","""",IF(ISERROR(U6),"""",U6))" +"_xll.xEURO(Y6,K6,Z6,Z6,X6,V6,W6,1)" +"(INDEX(ExperyTable,MATCH(I6,ExperyDates,0),MATCH(E6,ExperyTitles,0))-(TODAY()))" +"IF(L6=""P"",0,1)" +"INDEX(OptionTable,MATCH(I6,OptionMonths,0),3)" +"INDEX(OptionTable,MATCH(I6,OptionMonths,0),2)" +"INDEX(OptionTable,MATCH(I6,OptionMonths,0),6)" +"COUNTA(D10:D300)" +"SUM(Y10:Y150)" +"IF(Q10="""","""",IF(G10=""M"","""",IF(I10=J10,DAY(EOMONTH(J10,0)),(((EOMONTH(J10,0))-I10)+1))))" +"IF(Q10="""","""",IF(G10=""D"","""",IF(I10=J10,1,1+ROUND(((J10-I10)/30.5),0))))" +"IF(Q10="""","""",IF(G10=""D"",(H10*U10),((V10*H10)*10000)))*AVERAGE(INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),3):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),3))" +"IF(Q10="""","""",ROUND(SUMPRODUCT(INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),22):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),22),INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),3):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),3),INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),4):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),4))/SUMPRODUCT(INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),3):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),3),INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),4):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),4)),4))" +"IF(P10=""no pl"",0,IF(D10=""ltx"",0,IF(Q10="""","""",(IF(F10=""Sell"",(K10-X10),(X10-K10)))*W10)))" +"IF(L6=""-"","""",IF(ISERROR(U6),"""",U6))" +"_xll.xEURO(Y6,K6,Z6,Z6,X6,V6,W6,1)" +"(INDEX(ExperyTable,MATCH(I6,ExperyDates,0),MATCH(E6,ExperyTitles,0))-(TODAY()))" +"IF(L6=""P"",0,1)" +"INDEX(OptionTable,MATCH(I6,OptionMonths,0),3)" +"INDEX(OptionTable,MATCH(I6,OptionMonths,0),2)" +"INDEX(OptionTable,MATCH(I6,OptionMonths,0),6)" +"COUNTA(D10:D300)" +"SUM(Y10:Y150)" +"IF(Q10="""","""",IF(G10=""M"","""",IF(I10=J10,DAY(EOMONTH(J10,0)),(((EOMONTH(J10,0))-I10)+1))))" +"IF(Q10="""","""",IF(G10=""D"","""",IF(I10=J10,1,1+ROUND(((J10-I10)/30.5),0))))" +"IF(Q10="""","""",IF(G10=""D"",(H10*U10),((V10*H10)*10000)))*AVERAGE(INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),3):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),3))" +"IF(Q10="""","""",ROUND(SUMPRODUCT(INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),22):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),22),INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),3):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),3),INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),4):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),4))/SUMPRODUCT(INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),3):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),3),INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),4):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),4)),4))" +"IF(P10=""no pl"",0,IF(D10=""ltx"",0,IF(Q10="""","""",(IF(F10=""Sell"",((K10-Z10)-X10),(X10-(K10+Z10))))*W10)))" +"COUNTA(F10:F65506)" +"A!A18" +"CurveData" +"IF(H91,1,1/((1+BF408/2)^(2*(A409-$G$8)/365.25)))" +"IF(VALUE(MID(CC408,8,1))=1,DATEVALUE(LEFT(CC408,7)&RIGHT(CC408,2)),DATEVALUE(CC408))" +"K656+L656" +"P2" +"R2" +"OfficialPostID" +"PromptMonth" +"SUM(V8:V43)" +"P8-U8" +"A9" +"SUM(Z27:Z1000)" +"PromptMonth" +"A!F18" +"Z2+1" +"A!A19" +"B2" +"SUM(INDEX(japos,MATCH(E3,japosmonth,0),2):INDEX(japos,MATCH(F3,japosmonth,0),2))" +"E3" +"Z1" +"EOMONTH(F3,0)+1" +"EOMONTH(E4,10)+1" +"EOMONTH(J3,5)+1" +"EOMONTH(I4,5)+1" +"EOMONTH(N3,7)+1" +"EOMONTH(M4,3)+1" +"AA1" +"AB1" +"AC1" +"AD1" +"AE1" +"AF1" +"AG1" +"AH1" +"AI1" +"AJ1" +"AK1" +"Q3" +"SUM(G3:G20)" +"IF(MONTH($B26)=Z$2,$C26,"""")" +"MID(D5,42,24)" +"SUMIF($F$5:$F$20,H5,$E$5:$E$20)/10000" +"MID(H5,1,15)" +"I5+I6" +"((SUMIF($F$5:$F$20,H6,$E$5:$E$20)))/DAY(EOMONTH(PromptMonth,0))" +"MID(H7,1,15)" +"I7+I8" +"MID(H12,1,15)" +"I12+I13" +"I9" +"SUMIF($F$5:$F$23,H9,$E$5:$E$23)/10000" +"MID(H14,1,15)" +"I14" +"I15+I16" +"MID(H17,1,15)" +"I17+I19" +"I18" +"SUM(E5:E20)/10000" +"SUM(I5:I20)" +"G22-I22" +"SUM(K5:K21)" +"K22-G22" +"DAY(WORKDAY(TODAY(),1))" +"DAY(WORKDAY(TODAY(),2))" +"DAY(EOMONTH(TODAY(),0))" +"L3-L2" +"A5" +"MID(D5,18,40)" +"(SUMIF($F$5:$F$20,H5,$E$5:$E$20)/10000)" +"IF(L1>9,CONCATENATE(MID(K5,1,24),L1,MID(K5,27,25)),CONCATENATE(MID(K5,1,25),L1,MID(K5,27,25)))" +"L7*L4" +"IF(L2>9,CONCATENATE(MID(K5,1,24),L2,MID(K5,27,25)),CONCATENATE(MID(K5,1,25),L2,MID(K5,27,25)))" +"L8*L4" +"SUM(I5:I20)" +"SUM(M7:M21)" +"D3+D4" +"DL17" +"MyC!Y8+SharedC!Y8" +"ROUND(SUM($CK$18:CK256),0)" +"ROUND(SUM($CK$18:CK137),0)" +"TODAY()" +"ROUND(SUM($CK$18:CK77),0)" +"'EOL HUB'!I7" +"EOL!J7" +"ROUND(SUM($CK$18:CK53),0)" +"SUM(B18:B249)" +"EOL!J12" +"ROUND(SUM($CK$18:CK29),0)" +"SUM(B18:B137)" +"SUM(B18:B77)" +"SUM(B18:B29)" +"SUM(M18:M249)" +"EOL!J9" +"SUM(C18:C241)" +"SUM(L18:L74)" +"ROUND(SUM(N18:N249),0)" +"'Pos Relations'!G6" +"C16" +"-SUM(N17:AE17)+C18+0.85*C19+0.75*C20+0.65*C21+0.5*SUM(L22:M27)" +"O18+0.85*O19+0.75*O20+0.7*O21+0.6*SUM(O22:O27)" +"SUM(CU18:CU249)" +"SUM(DL18:DL600)" +"E!B9" +"CM18" +"CI18" +"SUM(J18:K18)" +"BN$8*DAY(EOMONTH(A18,0))" +"BP$7*DAY(EOMONTH(A18,0))+BP$10*DAY(EOMONTH(A18,0))" +"DQ18" +"ROUND(+CK18+CI19,0)" +"IF($CM$16=""a"",(CM18+B18),(B18))" +"A18" +"IF($CM$16=""A"",((SUMIF($L$5:$CH$5,""F"",L18:CH18))+(SUMIF($L$5:$CH$5,""s"",L18:CH18)*CP18)+(SUMIF($L$5:$CH$5,""eol"",L18:CH18)*CP18)+(SUMIF($L$5:$CH$5,""e"",L18:CH18))+(SUMIF($L$5:$CH$5,""o"",L18:CH18))),IF($CM$16=""s"",(SUMIF($L$5:$CH$5,""s"",L18:CH18)*CP18),IF($CM$16=""f"",(SUMIF($L$5:$CH$5,""f"",L18:CH18)),IF($CM$16=""eol"",(SUMIF($L$5:$CH$5,""eol"",L18:CH18)*CP18),IF($CM$16=""o"",(SUMIF($L$5:$CH$5,""o"",L18:CH18)),IF($CM$16=""e"",(SUMIF($L$5:$CH$5,""e"",L18:CH18)),IF($CM$16=""ch"",(SUM(L18:CH18)),""Wrong"")))))))" +"A18" +"IF((1/((1+CR18/2)^(2*(A18-$D$6)/365.25)))>1,1,(1/((1+CR18/2)^(2*(A18-$D$6)/365.25))))" +"+A19-A18" +"A18" +"IF(ISERROR(INDEX(FuturesTable,MATCH(CT18,FuturesTableMonth,0),2)),0,INDEX(FuturesTable,MATCH(CT18,FuturesTableMonth,0),2))" +"CT18" +"CK18+CK30+CK42+CK54+CK66+CK78+CK90+CK102+CK114+CK126+CK138+CK150+CK162+CK174+CK186+CK198+CK210+CK222+CK234+CK246" +"PriorAltDelta-CurrentAltDelta" +"SUMIF($L$5:$CH$5,""o"",L18:CH18)+SUMIF($L$5:$CH$5,""e"",L18:CH18)" +"IF(DD18=0,0,DC18+DD18)" +"DI18-DJ18" +"ROUND(DH18*DK18*10000,2)" +"A18" +"IF(ISERROR(DR18),0,DR18)" +"EOMONTH(A18,0)+1" +"BP$8*DAY(EOMONTH(A19,0))+BP$10*DAY(EOMONTH(A19,0))" +"DB19-DA19" +"IF(CJ20=0,"""",CJ20)" +"BP$9*DAY(EOMONTH(A20,0))+BP$10*DAY(EOMONTH(A20,0))" +"BP$11*DAY(EOMONTH(A21,0))" +"SUM(CK18:CK21)" +"BP$11*DAY(EOMONTH(A23,0))+BP$12*DAY(EOMONTH(A23,0))" +"BP$12*DAY(EOMONTH(A25,0))+BP$11*DAY(EOMONTH(A25,0))" +"BP$12*DAY(EOMONTH(A26,0))" +"ROUND(SUM(CK18:CK29),0)" +"SUM(CK23:CK34)" +"IF(CJ239=0,"""",CJ239)" +"E!B76" +"IF(L6=""-"","""",IF(ISERROR(U6),"""",U6))" +"_xll.xEURO(Y6,K6,Z6,Z6,X6,V6,W6,1)" +"(INDEX(ExperyTable,MATCH(I6,ExperyDates,0),MATCH(E6,ExperyTitles,0))-(TODAY()))" +"IF(L6=""P"",0,1)" +"INDEX(OptionTable,MATCH(I6,OptionMonths,0),3)" +"INDEX(OptionTable,MATCH(I6,OptionMonths,0),2)" +"INDEX(OptionTable,MATCH(I6,OptionMonths,0),6)" +"COUNTA(D10:D300)" +"SUM(Y10:Y150)" +"IF(Q10="""","""",IF(G10=""M"","""",IF(I10=J10,DAY(EOMONTH(J10,0)),(((EOMONTH(J10,0))-I10)+1))))" +"IF(Q10="""","""",IF(G10=""D"","""",IF(I10=J10,1,1+ROUND(((J10-I10)/30.5),0))))" +"IF(Q10="""","""",IF(G10=""D"",(H10*U10),((V10*H10)*10000)))*AVERAGE(INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),3):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),3))" +"IF(Q10="""","""",ROUND(SUMPRODUCT(INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),22):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),22),INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),3):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),3),INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),4):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),4))/SUMPRODUCT(INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),3):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),3),INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),4):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),4)),4))" +"IF(P10=""no pl"",0,IF(D10=""ltx"",0,IF(Q10="""","""",(IF(F10=""Sell"",(K10-X10),(X10-K10)))*W10)))" +"IF(L6=""-"","""",IF(ISERROR(U6),"""",U6))" +"_xll.xEURO(Y6,K6,Z6,Z6,X6,V6,W6,1)" +"(INDEX(ExperyTable,MATCH(I6,ExperyDates,0),MATCH(E6,ExperyTitles,0))-(TODAY()))" +"IF(L6=""P"",0,1)" +"INDEX(OptionTable,MATCH(I6,OptionMonths,0),3)" +"INDEX(OptionTable,MATCH(I6,OptionMonths,0),2)" +"INDEX(OptionTable,MATCH(I6,OptionMonths,0),6)" +"COUNTA(D10:D300)" +"SUM(Y10:Y150)" +"IF(Q10="""","""",IF(G10=""M"","""",IF(I10=J10,DAY(EOMONTH(J10,0)),(((EOMONTH(J10,0))-I10)+1))))" +"IF(Q10="""","""",IF(G10=""D"","""",IF(I10=J10,1,1+ROUND(((J10-I10)/30.5),0))))" +"IF(Q10="""","""",IF(G10=""D"",(H10*U10),((V10*H10)*10000)))*AVERAGE(INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),3):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),3))" +"IF(Q10="""","""",ROUND(SUMPRODUCT(INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),22):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),22),INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),3):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),3),INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),4):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),4))/SUMPRODUCT(INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),3):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),3),INDEX(PriceTable,MATCH($I10,PriceTableMonths,0),4):INDEX(PriceTable,MATCH($J10,PriceTableMonths,0),4)),4))" +"IF(P10=""no pl"",0,IF(D10=""ltx"",0,IF(Q10="""","""",(IF(F10=""Sell"",((K10-Z10)-X10),(X10-(K10+Z10))))*W10)))" +"COUNTA(F10:F65506)" +"A!A18" +"CurveData" +"IF(H91,1,1/((1+BF408/2)^(2*(A409-$G$8)/365.25)))" +"IF(VALUE(MID(CC408,8,1))=1,DATEVALUE(LEFT(CC408,7)&RIGHT(CC408,2)),DATEVALUE(CC408))" +"K656+L656" +"P2" +"R2" +"OfficialPostID" +"PromptMonth" +"SUM(V8:V43)" +"P8-U8" +"A9" +"SUM(Z27:Z1000)" +"PromptMonth" +"A!F18" +"Z2+1" +"A!A19" +"B2" +"SUM(INDEX(japos,MATCH(E3,japosmonth,0),2):INDEX(japos,MATCH(F3,japosmonth,0),2))" +"E3" +"Z1" +"EOMONTH(F3,0)+1" +"EOMONTH(E4,10)+1" +"EOMONTH(J3,5)+1" +"EOMONTH(I4,5)+1" +"EOMONTH(N3,7)+1" +"EOMONTH(M4,3)+1" +"AA1" +"AB1" +"AC1" +"AD1" +"AE1" +"AF1" +"AG1" +"AH1" +"AI1" +"AJ1" +"AK1" +"Q3" +"SUM(G3:G20)" +"IF(MONTH($B26)=Z$2,$C26,"""")" +"MID(D5,42,24)" +"SUMIF($F$5:$F$20,H5,$E$5:$E$20)/10000" +"MID(H5,1,15)" +"I5+I6" +"((SUMIF($F$5:$F$20,H6,$E$5:$E$20)))/DAY(EOMONTH(PromptMonth,0))" +"MID(H7,1,15)" +"I7+I8" +"MID(H12,1,15)" +"I12+I13" +"I9" +"SUMIF($F$5:$F$23,H9,$E$5:$E$23)/10000" +"MID(H14,1,15)" +"I14" +"I15+I16" +"MID(H17,1,15)" +"I17+I19" +"I18" +"SUM(E5:E20)/10000" +"SUM(I5:I20)" +"G22-I22" +"SUM(K5:K21)" +"K22-G22" +"DAY(WORKDAY(TODAY(),1))" +"DAY(WORKDAY(TODAY(),2))" +"DAY(EOMONTH(TODAY(),0))" +"L3-L2" +"A5" +"MID(D5,18,40)" +"(SUMIF($F$5:$F$20,H5,$E$5:$E$20)/10000)" +"IF(L1>9,CONCATENATE(MID(K5,1,24),L1,MID(K5,27,25)),CONCATENATE(MID(K5,1,25),L1,MID(K5,27,25)))" +"L7*L4" +"IF(L2>9,CONCATENATE(MID(K5,1,24),L2,MID(K5,27,25)),CONCATENATE(MID(K5,1,25),L2,MID(K5,27,25)))" +"L8*L4" +"SUM(I5:I20)" +"SUM(M7:M21)" +"+AVERAGE(B3:B62)" +"SUM(D4:D21)" +"SUM(E2:E21)" +"C12-0.005" +"C16-0.01" +"D17-0.01" +"D6+E6/1000" +"EOMONTH(B6,0)+1" +"AVERAGE(D6:E6)/G6" +"0.2675+0.025" +"0.1675+0.0035" +"0.295+0.0015" +"calcskew($X$1,$Y$1,a,b)" +"B2" +"IF(E43="""","""",IF(ISNUMBER(FIND(""x"",E43)),VALUE(LEFT(E43,FIND(""x"",E43)-1)),VALUE(E43)))" +"IF(G43="""","""",IF(ISNUMBER(FIND(""x"",G43)),IF(F43=$B$85,-1,1)*VALUE(LEFT(G43,FIND(""x"",G43)-1)),IF(F43=$B$85,-1,1)*VALUE(G43)))" +"IF(I43="""","""",IF(ISNUMBER(FIND(""x"",I43)),IF(H43=$B$85,-1,1)*VALUE(LEFT(I43,FIND(""x"",I43)-1)),IF(H43=$B$85,-1,1)*VALUE(I43)))" +"IF(K43="""","""",IF(ISNUMBER(FIND(""x"",K43)),IF(J43=$B$85,-1,1)*VALUE(LEFT(K43,FIND(""x"",K43)-1)),IF(J43=$B$85,-1,1)*VALUE(K43)))" +"IF(M43="""","""",IF(ISNUMBER(FIND(""x"",M43)),IF(L43=$B$85,-1,1)*VALUE(LEFT(M43,FIND(""x"",M43)-1)),IF(L43=$B$85,-1,1)*VALUE(M43)))" +"IF(O43="""","""",IF(ISNUMBER(FIND(""x"",O43)),IF(N43=$B$85,-1,1)*VALUE(LEFT(O43,FIND(""x"",O43)-1)),IF(N43=$B$85,-1,1)*VALUE(O43)))" +"IF(Q43="""","""",IF(ISNUMBER(FIND(""x"",Q43)),IF(P43=$B$85,-1,1)*VALUE(LEFT(Q43,FIND(""x"",Q43)-1)),IF(P43=$B$85,-1,1)*VALUE(Q43)))" +"MATCH($AE$11,$B$2:$B$39,0)" +"T7-N7/E7" +"SUM(D10:D350)" +"SUM(AI11:AI350)/E7" +"SUM(AJ11:AJ350)/E7" +"Swap!A11" +"B10+1" +"IF(AND(A11>=Front!$E$11,A11<=Front!$E$12),A11,"""")" +"Swap!AB11" +"IF($C11="""","""",1)" +"IF($C11="""","""",E11*H11)" +"Swap!AG11" +"INDEX(expery,MATCH(A11,exprymonth,0),2)" +"I11-Front!$C$2" +"Swap!E11" +"IF(C11="""","""",(PriceSwitch=0)*K11+(PriceSwitch=1)*(Front!$H$21+K11)+(PriceSwitch=2)*Front!$H$21)" +"INDEX(vols,MATCH(A11,volsmonth,0),2)" +"IF(Skew_Switch=0,"""",IF($C11="""","""",(Front!$E$20=0)*M11+(Front!$E$20=1)*(Front!$E$21+M11)+(Front!$E$20=2)*Front!$E$21))" +"IF(Skew_Switch=0,"""",IF(C11="""","""",((calcskew(Call1-$L11,$C11,a,b))/100)))" +"IF(Skew_Switch=0,"""",IF(C11="""","""",((calcskew(_Put1-$L11,$C11,a,b))/100)))" +"IF(Skew_Switch=0,"""",IF(C11="""","""",((calcskew(Call2-$L11,$C11,a,b))/100)))" +"IF(Skew_Switch=0,"""",IF(C11="""","""",((calcskew(_Put2-$L11,$C11,a,b))/100)))" +"IF($C11="""","""",(Front!$C$19=0)*$N11+(Front!$C$19=1)*($N11+O11))" +"IF($C11="""","""",_xll.xEURO($L11,Call1,$G11,$G11,S11,$J11,1,0))" +"IF($C11="""","""",_xll.xEURO($L11,_Put1,$G11,$G11,T11,$J11,0,0))" +"IF($C11="""","""",_xll.xEURO($L11,Call2,$G11,$G11,U11,$J11,1,0))" +"IF($C11="""","""",_xll.xEURO($L11,_Put2,$G11,$G11,V11,$J11,0,0))" +"IF($C11="""","""",_xll.xEURO($L11,Call1,$G11,$G11,$S11,$J11,1,1))" +"IF($C11="""","""",_xll.xEURO($L11,_Put1,$G11,$G11,$T11,$J11,0,1))" +"IF($C11="""","""",_xll.xEURO($L11,Call2,$G11,$G11,$U11,$J11,1,1))" +"IF($C11="""","""",_xll.xEURO($L11,_Put2,$G11,$G11,$V11,$J11,0,1))" +"IF($C11="""","""",_xll.xEURO($L11,Call1,$G11,$G11,$S11,$J11,1,3))" +"IF($C11="""","""",_xll.xEURO($L11,_Put1,$G11,$G11,$T11,$J11,0,3))" +"IF($C11="""","""",_xll.xEURO($L11,Call2,$G11,$G11,$U11,$J11,1,3))" +"IF($C11="""","""",_xll.xEURO($L11,_Put2,$G11,$G11,$V11,$J11,0,3))" +"IF(E11=1,G11,0)" +"IF(E11=1,H11,0)" +"M291" +"DAY(EOMONTH(G1,0))" +"A11" +"BE9" +"-2-1-1-0.5-1.5-2" +"J1/31" +"BQ5" +"BF9" +"SUM(G3:K3)" +"$F$1*H2" +"IF((Today-A3)>4,""Get Rates"","""")" +"D3*30.5" +"SUM(D11:D309)" +"D4*12" +"settlecheck" +"H3" +"F1*I6" +"AI9/AC9" +"AJ9/AE9" +"E6+E7" +"SUM(F6:H6)" +"5+295+200" +"-2-1-0.5-1.5-2" +"19375959-17945200" +"(INDEX(fly,MATCH(C7,flymonth,0),3)-INDEX(fly,MATCH(C8,flymonth,0),3))-(INDEX(fly,MATCH(C8,flymonth,0),3)-INDEX(fly,MATCH(C9,flymonth,0),3))" +"F7/2" +"0.355+0.3875" +"169+169+99+59" +"169+99+59" +"(INDEX(fly,MATCH(C7,flymonth,0),5)-INDEX(fly,MATCH(C8,flymonth,0),5))-(INDEX(fly,MATCH(C8,flymonth,0),5)-INDEX(fly,MATCH(C9,flymonth,0),5))" +"E9-E10" +"Front!Q3+0.001" +"L7/4" +"M7/3" +"SUM(BF11:BF242)" +"D7-D8" +"AVERAGE(E14:E16)" +"AVERAGE(C14:C16)" +"-AVERAGE(Q10:Q14)" +"SUM(AB11:AB253)" +"Today-1-IF(WEEKDAY(Today)<3,WEEKDAY(Today),0)" +"SUM(AN11:AN304)" +"SUM(AO11:AO304)/10000" +"SUM(BF11:BF504)" +"AVERAGE(E17:E19)" +"AVERAGE(C17:C19)" +"BD11*1000*-1" +"C11+D11/1000" +"I15-I11" +"Front!I4" +"I11-I12" +"I11-I14" +"[1]Swap!P17+P11" +"Q10+O11" +"DAY(EOMONTH(A11,0))" +"IF(AND(A11>=Front!$E$11,A11<=Front!$E$12),A11,"""")" +"IF(AA11="""","""",VLOOKUP(MONTH(A11),Front!$W$6:$X$17,2)*IF(Front!D$9=0,Swap!Y11,1))" +"IF(AA11="""","""",AB11*AH11)" +"IF(AA11="""","""",AD11*AH11)" +"INDEX(IRTable,MATCH(A11,IRMonth,0),4)" +"AF11+$AG$9" +"1/((1+AG11/2)^(2*((A11-Front!$C$2)/365.25)))" +"IF($AA11="""","""",E11*AC11)" +"IF($AA11="""","""",E11*AE11)" +"IF($AA11="""","""",C11*AC11)" +"(AO11/10000)/30.5" +"AD11/10000" +"AD11*DAY(EOMONTH(A11,0))/10000" +"BC11-E11" +"(BE11)*(D11*10)" +"EOMONTH(A11,0)+1" +"D11+2" +"(E12-E11)*1000" +"(C12-C11)*1000" +"IF(AA12="""","""",VLOOKUP(MONTH(A11),Front!$W$6:$X$17,2)*IF(Front!D$9=0,Swap!Y12,1))" +"D12" +"S12+1" +"I15*2-I14-I17" +"I16-J20" +"I18+K18" +"J18+K19" +"K20+0.0025" +"E11-E23" +"C11-C23" +"Front!I13" +"J31-K31" +"Front!I14" +"J33-J31" +"Front!I15" +"Front!I16" +"Front!I17" +"(E47-C47)*1000" +"-K47+E35+L47" +"BD47" +"VLOOKUP(YEAR(A50),Yr_Sprds,2)+E38" +"TODAY()" +"SUMPRODUCT(INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),5):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),5),INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),34):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),34),INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),25):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),25))/SUMPRODUCT(INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),34):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),34),INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),25):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),25))" +"SUMPRODUCT(INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),3):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),3),INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),34):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),34),INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),25):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),25))/SUMPRODUCT(INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),34):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),34),INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),25):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),25))" +"(I3-J3)*1000" +"I3-I4" +"SUMPRODUCT(INDEX(PriceTable,MATCH($O3,PriceTableMonths,0),5):INDEX(PriceTable,MATCH($P3,PriceTableMonths,0),5),INDEX(PriceTable,MATCH($O3,PriceTableMonths,0),34):INDEX(PriceTable,MATCH($P3,PriceTableMonths,0),34),INDEX(PriceTable,MATCH($O3,PriceTableMonths,0),25):INDEX(PriceTable,MATCH($P3,PriceTableMonths,0),25))/SUMPRODUCT(INDEX(PriceTable,MATCH($O3,PriceTableMonths,0),34):INDEX(PriceTable,MATCH($P3,PriceTableMonths,0),34),INDEX(PriceTable,MATCH($O3,PriceTableMonths,0),25):INDEX(PriceTable,MATCH($P3,PriceTableMonths,0),25))" +"Swap!$AI$9/Swap!$AC$9" +"Swap!AD9" +"IF(OR(Swap!AD9=0,E5=0),""No Adj"",Swap!AJ5)" +"Swap!AK9/Swap!AC9" +"C6+0.025+0.125" +"N5-J5" +"1.327-0.57" +"ROUND((C4-C6)*1000,0)" +"IF(D5=""No Adj"","""",D5-C4)" +"W6+1" +"J8*2-J7-J10" +"E8*E10" +"E12-E11" +"DATE(D11,C11,1)" +"CONCATENATE(""Term: "",D12-D11+INT((C12-C11+1)/12),"" Years, "",MOD(C12-C11+1,12),"" Months"")" +"36*200" +"C4" +"60*200" +"Call2" +"H24" +"I24-S20" +"Opt!AI7" +"Opt!N7/Opt!E7" +"SUMPRODUCT(Opt!L10:L250,Opt!F10:F250)/Opt!F7" +"1/16" +"IF(Skew_Switch<>1,""SKEW OFF SKEW OFF SKEW OFF SKEW OFF"","""")" +"Opt!W7/Opt!E7" +"Opt!AA7/Opt!E7" +"(Opt!$S$7-Opt!$N$7)/Opt!$E$7" +"Swap!A11" +"INDEX(IRTable,MATCH(H25,IRMonth,0),3)+K25" +"_xll.xEURO(Swap!E11,Swap!E11,Opt!G11,Opt!G11,I25,Opt!J11,1,0)*2*100" +"Opt!X7/Opt!E7" +"Opt!AB7/Opt!E7" +"(Opt!$T$7-Opt!$N$7)/Opt!$E$7" +"C25+C26" +"C25-C26" +"D28-5" +"Opt!Y7/Opt!E7" +"Opt!AC7/Opt!E7" +"(Opt!$U$7-Opt!$N$7)/Opt!$E$7" +"Opt!Z7/Opt!E7" +"Opt!AD7/Opt!E7" +"(Opt!$V$7-Opt!$N$7)/Opt!$E$7" +"C25-C30" +"C25-2*C30" +"IF(C35=0,0,C35/(Call2-Call1))" +"C25-C30-C26" +"IF(C36=0,0,C36/(_Put1-_Put2))" +"C36-C25" +"J25-J49" +"_xll.xEURO(D47,D48,0,0,D50,D51-Today,D52,0)*D49" +"AVERAGE(I48:I59)" +"_xll.xEURO(D47,D48,0.07,0.07,D50,D51-Today,D52,1)" +"_xll.xEURO(D58,D66,0,0,D59,D62-Today,0,0)*D61/D60" +"D57-D66-D68" +"_xll.xEURO(D58,D66,0,0,D59,D62-Today,1,0)*D61/D60" +"D66-D57-D69" +"_xll.xEURO(D70,D71,1-D72,1-D72,D73,D74-Today,D75,1)" +"AVERAGE(D6:E6)/G6" +"0.2675+0.025" +"0.1675+0.0035" +"0.295+0.0015" +"calcskew($X$1,$Y$1,a,b)" +"B2" +"IF(E43="""","""",IF(ISNUMBER(FIND(""x"",E43)),VALUE(LEFT(E43,FIND(""x"",E43)-1)),VALUE(E43)))" +"IF(G43="""","""",IF(ISNUMBER(FIND(""x"",G43)),IF(F43=$B$85,-1,1)*VALUE(LEFT(G43,FIND(""x"",G43)-1)),IF(F43=$B$85,-1,1)*VALUE(G43)))" +"IF(I43="""","""",IF(ISNUMBER(FIND(""x"",I43)),IF(H43=$B$85,-1,1)*VALUE(LEFT(I43,FIND(""x"",I43)-1)),IF(H43=$B$85,-1,1)*VALUE(I43)))" +"IF(K43="""","""",IF(ISNUMBER(FIND(""x"",K43)),IF(J43=$B$85,-1,1)*VALUE(LEFT(K43,FIND(""x"",K43)-1)),IF(J43=$B$85,-1,1)*VALUE(K43)))" +"IF(M43="""","""",IF(ISNUMBER(FIND(""x"",M43)),IF(L43=$B$85,-1,1)*VALUE(LEFT(M43,FIND(""x"",M43)-1)),IF(L43=$B$85,-1,1)*VALUE(M43)))" +"IF(O43="""","""",IF(ISNUMBER(FIND(""x"",O43)),IF(N43=$B$85,-1,1)*VALUE(LEFT(O43,FIND(""x"",O43)-1)),IF(N43=$B$85,-1,1)*VALUE(O43)))" +"IF(Q43="""","""",IF(ISNUMBER(FIND(""x"",Q43)),IF(P43=$B$85,-1,1)*VALUE(LEFT(Q43,FIND(""x"",Q43)-1)),IF(P43=$B$85,-1,1)*VALUE(Q43)))" +"MATCH($AE$11,$B$2:$B$39,0)" +"T7-N7/E7" +"SUM(D10:D350)" +"SUM(AI11:AI350)/E7" +"SUM(AJ11:AJ350)/E7" +"Swap!A11" +"B10+1" +"IF(AND(A11>=Front!$E$11,A11<=Front!$E$12),A11,"""")" +"Swap!AB11" +"IF($C11="""","""",1)" +"IF($C11="""","""",E11*H11)" +"Swap!AG11" +"INDEX(expery,MATCH(A11,exprymonth,0),2)" +"I11-Front!$C$2" +"Swap!E11" +"IF(C11="""","""",(PriceSwitch=0)*K11+(PriceSwitch=1)*(Front!$H$21+K11)+(PriceSwitch=2)*Front!$H$21)" +"INDEX(vols,MATCH(A11,volsmonth,0),2)" +"IF(Skew_Switch=0,"""",IF($C11="""","""",(Front!$E$20=0)*M11+(Front!$E$20=1)*(Front!$E$21+M11)+(Front!$E$20=2)*Front!$E$21))" +"IF(Skew_Switch=0,"""",IF(C11="""","""",((calcskew(Call1-$L11,$C11,a,b))/100)))" +"IF(Skew_Switch=0,"""",IF(C11="""","""",((calcskew(_Put1-$L11,$C11,a,b))/100)))" +"IF(Skew_Switch=0,"""",IF(C11="""","""",((calcskew(Call2-$L11,$C11,a,b))/100)))" +"IF(Skew_Switch=0,"""",IF(C11="""","""",((calcskew(_Put2-$L11,$C11,a,b))/100)))" +"IF($C11="""","""",(Front!$C$19=0)*$N11+(Front!$C$19=1)*($N11+O11))" +"IF($C11="""","""",_xll.xEURO($L11,Call1,$G11,$G11,S11,$J11,1,0))" +"IF($C11="""","""",_xll.xEURO($L11,_Put1,$G11,$G11,T11,$J11,0,0))" +"IF($C11="""","""",_xll.xEURO($L11,Call2,$G11,$G11,U11,$J11,1,0))" +"IF($C11="""","""",_xll.xEURO($L11,_Put2,$G11,$G11,V11,$J11,0,0))" +"IF($C11="""","""",_xll.xEURO($L11,Call1,$G11,$G11,$S11,$J11,1,1))" +"IF($C11="""","""",_xll.xEURO($L11,_Put1,$G11,$G11,$T11,$J11,0,1))" +"IF($C11="""","""",_xll.xEURO($L11,Call2,$G11,$G11,$U11,$J11,1,1))" +"IF($C11="""","""",_xll.xEURO($L11,_Put2,$G11,$G11,$V11,$J11,0,1))" +"IF($C11="""","""",_xll.xEURO($L11,Call1,$G11,$G11,$S11,$J11,1,3))" +"IF($C11="""","""",_xll.xEURO($L11,_Put1,$G11,$G11,$T11,$J11,0,3))" +"IF($C11="""","""",_xll.xEURO($L11,Call2,$G11,$G11,$U11,$J11,1,3))" +"IF($C11="""","""",_xll.xEURO($L11,_Put2,$G11,$G11,$V11,$J11,0,3))" +"IF(E11=1,G11,0)" +"IF(E11=1,H11,0)" +"M291" +"DAY(EOMONTH(G1,0))" +"A11" +"BE9" +"BQ5" +"BF9" +"SUM(G3:K3)" +"$F$1*H2" +"IF((Today-A3)>4,""Get Rates"","""")" +"D3*30.5" +"SUM(D11:D309)" +"D4*12" +"settlecheck" +"H3" +"F1*I6" +"AI9/AC9" +"AJ9/AE9" +"SUM(F6:H6)" +"19375959-17945200" +"(INDEX(fly,MATCH(C7,flymonth,0),3)-INDEX(fly,MATCH(C8,flymonth,0),3))-(INDEX(fly,MATCH(C8,flymonth,0),3)-INDEX(fly,MATCH(C9,flymonth,0),3))" +"F7/2" +"0.355+0.3875" +"169+169+99+59" +"169+99+59" +"(INDEX(fly,MATCH(C7,flymonth,0),5)-INDEX(fly,MATCH(C8,flymonth,0),5))-(INDEX(fly,MATCH(C8,flymonth,0),5)-INDEX(fly,MATCH(C9,flymonth,0),5))" +"E9-E10" +"I8-I9" +"Front!Q3+0.001" +"L7/4" +"M7/3" +"SUM(BF11:BF242)" +"SUM(B47:B294)" +"D7-D8" +"AVERAGE(E12)" +"AVERAGE(C12)" +"-AVERAGE(Q10:Q14)" +"SUM(AB11:AB253)" +"Today-1-IF(WEEKDAY(Today)<3,WEEKDAY(Today),0)" +"SUM(AN11:AN304)" +"SUM(AO11:AO304)/10000" +"SUM(BF11:BF504)" +"SUM(B11:B46)" +"AVERAGE(E16:E20)" +"AVERAGE(C16:C20)" +"I11-J31" +"BD11*1000*-1" +"C11+D11/1000" +"I15-I11" +"Front!I4" +"I11-I12" +"I11-I14" +"[1]Swap!P19+P11" +"Q10+O11" +"DAY(EOMONTH(A11,0))" +"IF(AND(A11>=Front!$E$11,A11<=Front!$E$12),A11,"""")" +"IF(AA11="""","""",VLOOKUP(MONTH(A11),Front!$W$6:$X$17,2)*IF(Front!D$9=0,Swap!Y11,1))" +"IF(AA11="""","""",AB11*AH11)" +"IF(AA11="""","""",AD11*AH11)" +"INDEX(IRTable,MATCH(A11,IRMonth,0),4)" +"AF11+$AG$9" +"1/((1+AG11/2)^(2*((A11-Front!$C$2)/365.25)))" +"IF($AA11="""","""",E11*AC11)" +"IF($AA11="""","""",E11*AE11)" +"IF($AA11="""","""",C11*AC11)" +"(AO11/10000)/30.5" +"AD11/10000" +"AD11*DAY(EOMONTH(A11,0))/10000" +"BC11-E11" +"(BE11)*(D11*10)" +"EOMONTH(A11,0)+1" +"D11-2" +"(E12-E11)*1000" +"(C12-C11)*1000" +"IF(AA12="""","""",VLOOKUP(MONTH(A11),Front!$W$6:$X$17,2)*IF(Front!D$9=0,Swap!Y12,1))" +"D12+2" +"S12+1" +"D13" +"D14-1" +"I15*2-I14-I17" +"I18+K18" +"J18+K19" +"K21+0.0025" +"E11-E23" +"C11-C23" +"D23+10" +"D24+5" +"Front!I13" +"J31-K31" +"D32-9" +"Front!I14" +"J33-J31" +"Front!I15" +"D35+4" +"Front!I16" +"Front!I17" +"D44-5" +"(E47-C47)*1000" +"-K47+E35+L47" +"BD47" +"VLOOKUP(YEAR(A49),Yr_Sprds,2)+E37" +"TODAY()" +"SUMPRODUCT(INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),5):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),5),INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),34):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),34),INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),25):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),25))/SUMPRODUCT(INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),34):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),34),INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),25):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),25))" +"SUMPRODUCT(INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),3):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),3),INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),34):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),34),INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),25):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),25))/SUMPRODUCT(INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),34):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),34),INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),25):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),25))" +"(I3-J3)*1000" +"I3-I4" +"SUMPRODUCT(INDEX(PriceTable,MATCH($O3,PriceTableMonths,0),5):INDEX(PriceTable,MATCH($P3,PriceTableMonths,0),5),INDEX(PriceTable,MATCH($O3,PriceTableMonths,0),34):INDEX(PriceTable,MATCH($P3,PriceTableMonths,0),34),INDEX(PriceTable,MATCH($O3,PriceTableMonths,0),25):INDEX(PriceTable,MATCH($P3,PriceTableMonths,0),25))/SUMPRODUCT(INDEX(PriceTable,MATCH($O3,PriceTableMonths,0),34):INDEX(PriceTable,MATCH($P3,PriceTableMonths,0),34),INDEX(PriceTable,MATCH($O3,PriceTableMonths,0),25):INDEX(PriceTable,MATCH($P3,PriceTableMonths,0),25))" +"Swap!$AI$9/Swap!$AC$9" +"Swap!AD9" +"IF(OR(Swap!AD9=0,E5=0),""No Adj"",Swap!AJ5)" +"Swap!AK9/Swap!AC9" +"C6+0.025+0.125" +"N5-J5" +"1.327-0.57" +"ROUND((C4-C6)*1000,0)" +"IF(D5=""No Adj"","""",D5-C4)" +"W6+1" +"J8*2-J7-J10" +"E8*E10" +"E12-E11" +"DATE(D11,C11,1)" +"CONCATENATE(""Term: "",D12-D11+INT((C12-C11+1)/12),"" Years, "",MOD(C12-C11+1,12),"" Months"")" +"36*200" +"C4" +"60*200" +"Call2" +"H24" +"I24-S20" +"Opt!AI7" +"Opt!N7/Opt!E7" +"SUMPRODUCT(Opt!L10:L250,Opt!F10:F250)/Opt!F7" +"1/16" +"IF(Skew_Switch<>1,""SKEW OFF SKEW OFF SKEW OFF SKEW OFF"","""")" +"Opt!W7/Opt!E7" +"Opt!AA7/Opt!E7" +"(Opt!$S$7-Opt!$N$7)/Opt!$E$7" +"Swap!A11" +"INDEX(IRTable,MATCH(H25,IRMonth,0),3)+K25" +"_xll.xEURO(Swap!E11,Swap!E11,Opt!G11,Opt!G11,I25,Opt!J11,1,0)*2*100" +"Opt!X7/Opt!E7" +"Opt!AB7/Opt!E7" +"(Opt!$T$7-Opt!$N$7)/Opt!$E$7" +"C25+C26" +"C25-C26" +"D28-5" +"Opt!Y7/Opt!E7" +"Opt!AC7/Opt!E7" +"(Opt!$U$7-Opt!$N$7)/Opt!$E$7" +"Opt!Z7/Opt!E7" +"Opt!AD7/Opt!E7" +"(Opt!$V$7-Opt!$N$7)/Opt!$E$7" +"C25-C30" +"C25-2*C30" +"IF(C35=0,0,C35/(Call2-Call1))" +"C25-C30-C26" +"IF(C36=0,0,C36/(_Put1-_Put2))" +"C36-C25" +"J25-J49" +"_xll.xEURO(D47,D48,0,0,D50,D51-Today,D52,0)*D49" +"AVERAGE(I48:I59)" +"_xll.xEURO(D47,D48,0.07,0.07,D50,D51-Today,D52,1)" +"_xll.xEURO(D58,D66,0,0,D59,D62-Today,0,0)*D61/D60" +"D57-D66-D68" +"_xll.xEURO(D58,D66,0,0,D59,D62-Today,1,0)*D61/D60" +"D66-D57-D69" +"_xll.xEURO(D70,D71,1-D72,1-D72,D73,D74-Today,D75,1)" +"AVERAGE(D6:E6)/G6" +"0.2675+0.025" +"0.1675+0.0035" +"0.295+0.0015" +"calcskew($X$1,$Y$1,a,b)" +"B2" +"IF(E43="""","""",IF(ISNUMBER(FIND(""x"",E43)),VALUE(LEFT(E43,FIND(""x"",E43)-1)),VALUE(E43)))" +"IF(G43="""","""",IF(ISNUMBER(FIND(""x"",G43)),IF(F43=$B$85,-1,1)*VALUE(LEFT(G43,FIND(""x"",G43)-1)),IF(F43=$B$85,-1,1)*VALUE(G43)))" +"IF(I43="""","""",IF(ISNUMBER(FIND(""x"",I43)),IF(H43=$B$85,-1,1)*VALUE(LEFT(I43,FIND(""x"",I43)-1)),IF(H43=$B$85,-1,1)*VALUE(I43)))" +"IF(K43="""","""",IF(ISNUMBER(FIND(""x"",K43)),IF(J43=$B$85,-1,1)*VALUE(LEFT(K43,FIND(""x"",K43)-1)),IF(J43=$B$85,-1,1)*VALUE(K43)))" +"IF(M43="""","""",IF(ISNUMBER(FIND(""x"",M43)),IF(L43=$B$85,-1,1)*VALUE(LEFT(M43,FIND(""x"",M43)-1)),IF(L43=$B$85,-1,1)*VALUE(M43)))" +"IF(O43="""","""",IF(ISNUMBER(FIND(""x"",O43)),IF(N43=$B$85,-1,1)*VALUE(LEFT(O43,FIND(""x"",O43)-1)),IF(N43=$B$85,-1,1)*VALUE(O43)))" +"IF(Q43="""","""",IF(ISNUMBER(FIND(""x"",Q43)),IF(P43=$B$85,-1,1)*VALUE(LEFT(Q43,FIND(""x"",Q43)-1)),IF(P43=$B$85,-1,1)*VALUE(Q43)))" +"MATCH($AE$11,$B$2:$B$39,0)" +"T7-N7/E7" +"SUM(D10:D350)" +"SUM(AI11:AI350)/E7" +"SUM(AJ11:AJ350)/E7" +"Swap!A11" +"B10+1" +"IF(AND(A11>=Front!$E$11,A11<=Front!$E$12),A11,"""")" +"Swap!AB11" +"IF($C11="""","""",1)" +"IF($C11="""","""",E11*H11)" +"Swap!AG11" +"INDEX(expery,MATCH(A11,exprymonth,0),2)" +"I11-Front!$C$2" +"Swap!E11" +"IF(C11="""","""",(PriceSwitch=0)*K11+(PriceSwitch=1)*(Front!$H$21+K11)+(PriceSwitch=2)*Front!$H$21)" +"INDEX(vols,MATCH(A11,volsmonth,0),2)" +"IF(Skew_Switch=0,"""",IF($C11="""","""",(Front!$E$20=0)*M11+(Front!$E$20=1)*(Front!$E$21+M11)+(Front!$E$20=2)*Front!$E$21))" +"IF(Skew_Switch=0,"""",IF(C11="""","""",((calcskew(Call1-$L11,$C11,a,b))/100)))" +"IF(Skew_Switch=0,"""",IF(C11="""","""",((calcskew(_Put1-$L11,$C11,a,b))/100)))" +"IF(Skew_Switch=0,"""",IF(C11="""","""",((calcskew(Call2-$L11,$C11,a,b))/100)))" +"IF(Skew_Switch=0,"""",IF(C11="""","""",((calcskew(_Put2-$L11,$C11,a,b))/100)))" +"IF($C11="""","""",(Front!$C$19=0)*$N11+(Front!$C$19=1)*($N11+O11))" +"IF($C11="""","""",_xll.xEURO($L11,Call1,$G11,$G11,S11,$J11,1,0))" +"IF($C11="""","""",_xll.xEURO($L11,_Put1,$G11,$G11,T11,$J11,0,0))" +"IF($C11="""","""",_xll.xEURO($L11,Call2,$G11,$G11,U11,$J11,1,0))" +"IF($C11="""","""",_xll.xEURO($L11,_Put2,$G11,$G11,V11,$J11,0,0))" +"IF($C11="""","""",_xll.xEURO($L11,Call1,$G11,$G11,$S11,$J11,1,1))" +"IF($C11="""","""",_xll.xEURO($L11,_Put1,$G11,$G11,$T11,$J11,0,1))" +"IF($C11="""","""",_xll.xEURO($L11,Call2,$G11,$G11,$U11,$J11,1,1))" +"IF($C11="""","""",_xll.xEURO($L11,_Put2,$G11,$G11,$V11,$J11,0,1))" +"IF($C11="""","""",_xll.xEURO($L11,Call1,$G11,$G11,$S11,$J11,1,3))" +"IF($C11="""","""",_xll.xEURO($L11,_Put1,$G11,$G11,$T11,$J11,0,3))" +"IF($C11="""","""",_xll.xEURO($L11,Call2,$G11,$G11,$U11,$J11,1,3))" +"IF($C11="""","""",_xll.xEURO($L11,_Put2,$G11,$G11,$V11,$J11,0,3))" +"IF(E11=1,G11,0)" +"IF(E11=1,H11,0)" +"M291" +"DAY(EOMONTH(G1,0))" +"A11" +"BE9" +"BQ5" +"BF9" +"SUM(G3:K3)" +"$F$1*H2" +"IF((Today-A3)>4,""Get Rates"","""")" +"D3*30.5" +"SUM(D11:D309)" +"D4*12" +"settlecheck" +"H3" +"F1*I6" +"AI9/AC9" +"AJ9/AE9" +"SUM(F6:H6)" +"19375959-17945200" +"(INDEX(fly,MATCH(C7,flymonth,0),3)-INDEX(fly,MATCH(C8,flymonth,0),3))-(INDEX(fly,MATCH(C8,flymonth,0),3)-INDEX(fly,MATCH(C9,flymonth,0),3))" +"F7/2" +"0.355+0.3875" +"169+169+99+59" +"169+99+59" +"(INDEX(fly,MATCH(C7,flymonth,0),5)-INDEX(fly,MATCH(C8,flymonth,0),5))-(INDEX(fly,MATCH(C8,flymonth,0),5)-INDEX(fly,MATCH(C9,flymonth,0),5))" +"E9-E10" +"I8-I9" +"Front!Q3+0.001" +"L7/4" +"M7/3" +"SUM(BF11:BF242)" +"SUM(B47:B294)" +"D7-D8" +"AVERAGE(E11:E12)" +"AVERAGE(C11:C12)" +"-AVERAGE(Q10:Q14)" +"SUM(AB11:AB253)" +"Today-1-IF(WEEKDAY(Today)<3,WEEKDAY(Today),0)" +"SUM(AN11:AN304)" +"SUM(AO11:AO304)/10000" +"SUM(BF11:BF504)" +"SUM(B11:B46)" +"AVERAGE(E16:E17)" +"AVERAGE(C16:C17)" +"I11-J31" +"BD11*1000*-1" +"C11+D11/1000" +"I15-I11" +"Front!I4" +"I11-I12" +"I11-I14" +"[1]Swap!P19+P11" +"Q10+O11" +"DAY(EOMONTH(A11,0))" +"IF(AND(A11>=Front!$E$11,A11<=Front!$E$12),A11,"""")" +"IF(AA11="""","""",VLOOKUP(MONTH(A11),Front!$W$6:$X$17,2)*IF(Front!D$9=0,Swap!Y11,1))" +"IF(AA11="""","""",AB11*AH11)" +"IF(AA11="""","""",AD11*AH11)" +"INDEX(IRTable,MATCH(A11,IRMonth,0),4)" +"AF11+$AG$9" +"1/((1+AG11/2)^(2*((A11-Front!$C$2)/365.25)))" +"IF($AA11="""","""",E11*AC11)" +"IF($AA11="""","""",E11*AE11)" +"IF($AA11="""","""",C11*AC11)" +"(AO11/10000)/30.5" +"AD11/10000" +"AD11*DAY(EOMONTH(A11,0))/10000" +"BC11-E11" +"(BE11)*(D11*10)" +"EOMONTH(A11,0)+1" +"(E12-E11)*1000" +"(C12-C11)*1000" +"IF(AA12="""","""",VLOOKUP(MONTH(A11),Front!$W$6:$X$17,2)*IF(Front!D$9=0,Swap!Y12,1))" +"S12+1" +"I15*2-I14-I17" +"I18+K18" +"AVERAGE(E13:E15)" +"J18+K19" +"AVERAGE(E16:E18)" +"AVERAGE(E19:E21)" +"AVERAGE(E22:E24)" +"K21+0.0025" +"E11-E23" +"C11-C23" +"K29" +"Front!I13" +"J31-K31" +"Front!I14" +"J33-J31" +"Front!I15" +"Front!I16" +"Front!I17" +"(E47-C47)*1000" +"-K47+E35+L47" +"BD47" +"VLOOKUP(YEAR(A49),Yr_Sprds,2)+E37" +"TODAY()" +"SUMPRODUCT(INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),5):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),5),INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),34):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),34),INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),25):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),25))/SUMPRODUCT(INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),34):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),34),INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),25):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),25))" +"SUMPRODUCT(INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),3):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),3),INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),34):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),34),INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),25):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),25))/SUMPRODUCT(INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),34):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),34),INDEX(PriceTable,MATCH($G3,PriceTableMonths,0),25):INDEX(PriceTable,MATCH($H3,PriceTableMonths,0),25))" +"(I3-J3)*1000" +"I3-I4" +"SUMPRODUCT(INDEX(PriceTable,MATCH($O3,PriceTableMonths,0),5):INDEX(PriceTable,MATCH($P3,PriceTableMonths,0),5),INDEX(PriceTable,MATCH($O3,PriceTableMonths,0),34):INDEX(PriceTable,MATCH($P3,PriceTableMonths,0),34),INDEX(PriceTable,MATCH($O3,PriceTableMonths,0),25):INDEX(PriceTable,MATCH($P3,PriceTableMonths,0),25))/SUMPRODUCT(INDEX(PriceTable,MATCH($O3,PriceTableMonths,0),34):INDEX(PriceTable,MATCH($P3,PriceTableMonths,0),34),INDEX(PriceTable,MATCH($O3,PriceTableMonths,0),25):INDEX(PriceTable,MATCH($P3,PriceTableMonths,0),25))" +"Swap!$AI$9/Swap!$AC$9" +"Swap!AD9" +"IF(OR(Swap!AD9=0,E5=0),""No Adj"",Swap!AJ5)" +"Swap!AK9/Swap!AC9" +"C6+0.025+0.125" +"N5-J5" +"1.327-0.57" +"ROUND((C4-C6)*1000,0)" +"IF(D5=""No Adj"","""",D5-C4)" +"W6+1" +"J8*2-J7-J10" +"E8*E10" +"E12-E11" +"DATE(D11,C11,1)" +"CONCATENATE(""Term: "",D12-D11+INT((C12-C11+1)/12),"" Years, "",MOD(C12-C11+1,12),"" Months"")" +"36*200" +"C4" +"60*200" +"Call2" +"H24" +"I24-S20" +"Opt!AI7" +"Opt!N7/Opt!E7" +"SUMPRODUCT(Opt!L10:L250,Opt!F10:F250)/Opt!F7" +"1/16" +"IF(Skew_Switch<>1,""SKEW OFF SKEW OFF SKEW OFF SKEW OFF"","""")" +"Opt!W7/Opt!E7" +"Opt!AA7/Opt!E7" +"(Opt!$S$7-Opt!$N$7)/Opt!$E$7" +"Swap!A11" +"INDEX(IRTable,MATCH(H25,IRMonth,0),3)+K25" +"_xll.xEURO(Swap!E11,Swap!E11,Opt!G11,Opt!G11,I25,Opt!J11,1,0)*2*100" +"Opt!X7/Opt!E7" +"Opt!AB7/Opt!E7" +"(Opt!$T$7-Opt!$N$7)/Opt!$E$7" +"C25+C26" +"C25-C26" +"D28-5" +"Opt!Y7/Opt!E7" +"Opt!AC7/Opt!E7" +"(Opt!$U$7-Opt!$N$7)/Opt!$E$7" +"Opt!Z7/Opt!E7" +"Opt!AD7/Opt!E7" +"(Opt!$V$7-Opt!$N$7)/Opt!$E$7" +"C25-C30" +"C25-2*C30" +"IF(C35=0,0,C35/(Call2-Call1))" +"C25-C30-C26" +"IF(C36=0,0,C36/(_Put1-_Put2))" +"C36-C25" +"J25-J49" +"_xll.xEURO(D47,D48,0,0,D50,D51-Today,D52,0)*D49" +"AVERAGE(I48:I59)" +"_xll.xEURO(D47,D48,0.07,0.07,D50,D51-Today,D52,1)" +"_xll.xEURO(D58,D66,0,0,D59,D62-Today,0,0)*D61/D60" +"D57-D66-D68" +"_xll.xEURO(D58,D66,0,0,D59,D62-Today,1,0)*D61/D60" +"D66-D57-D69" +"_xll.xEURO(D70,D71,1-D72,1-D72,D73,D74-Today,D75,1)" +"SUM(C3:C39)" +"J5*B5" +"K5*I5" +"SUM(B5:B30)" +"L31/K31" +"J5*B5" +"K5*I5" +"SUM(B5:B39)" +"L40/K40" +"C6*D6" +"G6*C6" +"+B6+31" +"B16+31" +"SUM(C6:C29)" +"E30/C30" +"SUM(H6:H30)" +"AVERAGE(D6:D29)" +"SUM(B4:B37)" +"D5*B5:B5" +"E5*C5" +"SUM(B5:B38)" +"F39/E39" +"+'[1]CF Page'!B19" +"SUM(C6:C59)" +"ROUND((B8-A8)/365.25,0)" +"B3/30.4" +"AVERAGE(B3:B122)" +"AVERAGE(C3:C122)" +"SUM(F4:H4)" +"+I4*E4" +"+G4*E4" +"SUM(E4:E8)" +"+J9/E9" +"+M9/E9" +"+AVERAGE(I4:I8)" +"SUM(E4:E15)" +"A68-A9" +"A92-A9" +"A128-A9" +"A152-A9" +"SUM(B9:B500)" +"B5/B4" +"C70-C58" +"SUM(C11:C71)" +"SUM(B5:B33)" +"SUM(B4:B12)" +"SUM(B4:B18)" +"SUM(B17:B34)+SUM(E39:E41)+SUM(H18:H41)+SUM(J18:J41)+SUM(M18:M21)" +"[6]NYMEX!B14" +"A68-A9" +"A92-A9" +"A128-A9" +"A152-A9" +"SUM(B9:B500)" +"B5/B4" +"C70-C58" +"SUM(F15:F34)+SUM(F35:F58)+SUM(F59:F82)+SUM(F83:F106)+SUM(F107:F110)" +"[1]Summary!B16" +"[1]Summary!C15" +"CONCATENATE(INT((EDATE(B11,1)-A11)/365),"" Y - "",INT(((EDATE(B11,1)-A11)-INT((EDATE(B11,1)-A11)/365)*365)/28),"" M"")" +"A11" +"VLOOKUP(E15,Volumes,2,E15)" +"EDATE(E15,1)" +"'[1]NYMEX Quote - Incremental Vol'!A2" +"SUM(F15:F35)+SUM(F36:F55)" +"[1]Summary!B16" +"CONCATENATE(INT((EDATE(B11,1)-A11)/365),"" Y - "",INT(((EDATE(B11,1)-A11)-INT((EDATE(B11,1)-A11)/365)*365)/28),"" M"")" +"A11" +"VLOOKUP(E15,Volumes,3,E15)" +"EDATE(E15,1)" +"'[1]NYMEX Quote - Full Volume'!A2" +"SUM(F15:F34)+SUM(F35:F58)+SUM(F59:F82)+SUM(F83:F106)+SUM(F107:F110)" +"CONCATENATE(INT((EDATE(B11,1)-A11)/365),"" Y - "",INT(((EDATE(B11,1)-A11)-INT((EDATE(B11,1)-A11)/365)*365)/28),"" M"")" +"A11" +"VLOOKUP(E15,Volumes,4,E15)" +"EDATE(E15,1)" +"VLOOKUP(E83,Volumes,2,E83)" +"SUM(B18:B37)+SUM(E19:E41)+SUM(H18:H41)+SUM(J18:J41)+SUM(M18:M21)" +"A11" +"VLOOKUP(A18,'[6]total volumes'!$A$45:$Q$83,17)" +"EDATE(A18,0)" +"'[7]NYMEX quote'!B18" +"EDATE(A38,1)" +"EDATE(A19,1)" +"SUM(B4:B18)" +"A68-A9" +"A92-A9" +"A128-A9" +"A152-A9" +"SUM(B9:B500)" +"B5/B4" +"C70-C58" +"B2" +"B6/(A7-A6)" +"EDATE(A6,1)" +"'[9]Gas Calc Sheet'!B8" +"B4/30.4" +"AVERAGE(B4:B95)" +"AVERAGE(D4:D95)" +"SUM(C4:C96)" +"SUM(B4:B15)/10000" +"SUM(B88:B96)/10000" +"SUM(C5:C25)" +"A68-A9" +"A92-A9" +"A128-A9" +"A152-A9" +"SUM(B9:B500)" +"B5/B4" +"C70-C58" +"SUM(E11:E22)" +"E4+F4" +"E4+F4" +"MAX(B22:P22)" +"IF(B3>5,IF(B3<23,1,0),0)" +"HOUR(C3)" +"ABS(Dam!B2-RT!B2)" +"IF(B2>-C2,B2+C2,0)" +"K2+G2+D2" +"B2+C2+E2+F2+K2" +"D2+G2+J2+N2" +"B2+C2+E2+F2+H2+I2+N2" +"IF(B2>-C2,B2+C2,0)" +"K2+G2+D2" +"B2+C2+E2+F2+K2" +"D2+G2+J2+N2" +"B2+C2+E2+F2+H2+I2+N2" +"IF(B2>-C2,B2+C2,0)" +"K2+G2+D2" +"B2+C2+E2+F2+K2" +"D2+G2+J2+N2" +"B2+C2+E2+F2+H2+I2+N2" +"IF(B2>-C2,B2+C2,0)" +"K2+G2+D2" +"B2+C2+E2+F2+K2" +"D2+G2+J2+N2" +"B2+C2+E2+F2+H2+I2+N2" +"PlayerName" +"'Women 2001 NCAA Bracket'!C3" +"IF(F2=0,0,(GameNumber-1)*2+(WinnerNumber))" +"VLOOKUP(G2,TeamsRange,2)" +"IF(choice=2,D2,B2)" +"'Women 2001 NCAA Bracket'!C7" +"'Women 2001 NCAA Bracket'!C11" +"'Women 2001 NCAA Bracket'!C15" +"'Women 2001 NCAA Bracket'!C19" +"'Women 2001 NCAA Bracket'!C23" +"'Women 2001 NCAA Bracket'!C27" +"'Women 2001 NCAA Bracket'!C31" +"'Women 2001 NCAA Bracket'!C35" +"'Women 2001 NCAA Bracket'!C39" +"'Women 2001 NCAA Bracket'!C43" +"'Women 2001 NCAA Bracket'!C47" +"'Women 2001 NCAA Bracket'!C51" +"'Women 2001 NCAA Bracket'!C55" +"'Women 2001 NCAA Bracket'!C59" +"'Women 2001 NCAA Bracket'!C63" +"'Women 2001 NCAA Bracket'!M3" +"'Women 2001 NCAA Bracket'!M7" +"'Women 2001 NCAA Bracket'!M11" +"'Women 2001 NCAA Bracket'!M15" +"'Women 2001 NCAA Bracket'!M19" +"'Women 2001 NCAA Bracket'!M23" +"'Women 2001 NCAA Bracket'!M27" +"'Women 2001 NCAA Bracket'!M31" +"'Women 2001 NCAA Bracket'!M35" +"'Women 2001 NCAA Bracket'!M39" +"'Women 2001 NCAA Bracket'!M43" +"'Women 2001 NCAA Bracket'!M47" +"'Women 2001 NCAA Bracket'!M51" +"'Women 2001 NCAA Bracket'!M55" +"'Women 2001 NCAA Bracket'!M59" +"'Women 2001 NCAA Bracket'!M63" +"'Women 2001 NCAA Bracket'!D5" +"IF(F34=0,0,(GameNumber-33)*4+(WinnerNumber))" +"'Women 2001 NCAA Bracket'!D13" +"'Women 2001 NCAA Bracket'!D21" +"'Women 2001 NCAA Bracket'!D29" +"'Women 2001 NCAA Bracket'!D37" +"'Women 2001 NCAA Bracket'!D45" +"'Women 2001 NCAA Bracket'!D53" +"'Women 2001 NCAA Bracket'!D61" +"'Women 2001 NCAA Bracket'!L5" +"'Women 2001 NCAA Bracket'!L13" +"'Women 2001 NCAA Bracket'!L21" +"'Women 2001 NCAA Bracket'!L29" +"'Women 2001 NCAA Bracket'!L37" +"'Women 2001 NCAA Bracket'!L45" +"'Women 2001 NCAA Bracket'!L53" +"'Women 2001 NCAA Bracket'!L61" +"'Women 2001 NCAA Bracket'!E9" +"IF(F50=0,0,(GameNumber-49)*8+(WinnerNumber))" +"'Women 2001 NCAA Bracket'!E25" +"'Women 2001 NCAA Bracket'!E41" +"'Women 2001 NCAA Bracket'!E57" +"'Women 2001 NCAA Bracket'!K9" +"'Women 2001 NCAA Bracket'!K25" +"'Women 2001 NCAA Bracket'!K41" +"'Women 2001 NCAA Bracket'!K57" +"Region1Final4" +"IF(F58=0,0,(GameNumber-57)*16+(WinnerNumber))" +"Region2Final4" +"Region3Final4" +"Region4Final4" +"Region12Final" +"IF(F62=0,0,VLOOKUP(WinnerNumber,FinalFourRange,3))" +"Region34Final" +"IF(F63=0,0,VLOOKUP(WinnerNumber+2,FinalFourRange,3))" +"FinalsWinner" +"IF(G65=G64,G63,IF(G65=G63,G64,0))" +"FinalsScore" +"'Women 2001 NCAA Bracket'!H3" +"IF(C69=0,"""",INDEX(L$2:L$65,C69))" +"IF(Region1Final4=0,0,Region1Final4)" +"Region1Name" +"'Women 2001 NCAA Bracket'!H2" +"IF(Region2Final4=0,0,Region2Final4+16)" +"Region2Name" +"IF(Region3Final4=0,0,Region3Final4+32)" +"Region3Name" +"IF(Region4Final4=0,0,Region4Final4+48)" +"Region4Name" +"G67*G66*G65*G64*G63*G62*G61*G60*G59*G58*G57*G56*G55*G54*G53*G52*G51*G50*G49*G48*G47*G46*G45*G44*G43*G42*G41*G40*G39*G38*G37*G36*G35*G34*G33*G32*G31*G30*G29*G28*G27*G26*G25*G24*G23*G22*G21*G20*G19*G18*G17*G16*G15*G14*G13*G12*G11*G10*G9*G8*G7*G6*G5*G4*G3*G2" +"IF(OR(G72=0,G68=""Type Your e-mail address Here"",G69=""Type Your Home Town Here"",G1=""Type Your Full Name Here""),""No"",""Yes"")" +"Teams!C2" +"Teams!B2" +"Teams!B34" +"Teams!C3" +"Teams!B3" +"Teams!B35" +"Teams!G73" +"Teams!C4" +"Teams!B4" +"Teams!B36" +"Teams!C5" +"Teams!B5" +"Teams!B37" +"Teams!C6" +"Teams!B6" +"Teams!B38" +"Teams!C7" +"Teams!B7" +"Teams!B39" +"Teams!C8" +"Teams!B8" +"Teams!B40" +"Teams!C9" +"Teams!B9" +"Teams!B41" +"Teams!C10" +"Teams!B10" +"Teams!B42" +"Teams!C11" +"Teams!B11" +"Teams!B43" +"Teams!C12" +"Teams!B12" +"Teams!B44" +"Teams!C13" +"Teams!B13" +"Teams!B45" +"Teams!C14" +"Teams!B14" +"Teams!B46" +"Teams!C15" +"Teams!B15" +"Teams!B47" +"Teams!C16" +"Teams!B16" +"Teams!B48" +"Teams!C17" +"Teams!B17" +"Teams!B49" +"Teams!C18" +"Teams!B18" +"Teams!B50" +"Teams!C19" +"Teams!B19" +"Teams!B51" +"Teams!C20" +"Teams!B20" +"Teams!B52" +"Teams!C21" +"Teams!B21" +"Teams!B53" +"Teams!C22" +"Teams!B22" +"Teams!B54" +"Teams!C23" +"Teams!B23" +"Teams!B55" +"Teams!C24" +"Teams!B24" +"Teams!B56" +"Teams!C25" +"Teams!B25" +"Teams!B57" +"Teams!C26" +"Teams!B26" +"Teams!B58" +"Teams!C27" +"Teams!B27" +"Teams!B59" +"Teams!C28" +"Teams!B28" +"Teams!B60" +"Teams!C29" +"Teams!B29" +"Teams!B61" +"Teams!C30" +"Teams!B30" +"Teams!B62" +"Teams!C31" +"Teams!B31" +"Teams!B63" +"Teams!C32" +"Teams!B32" +"CONCATENATE(""Example: if "",Teams!B31,"" beats "",Teams!B30,"" in round 1 it is worth (14-3)*1 = 11 bonus points,"")" +"Teams!B64" +"CONCATENATE(""If they then beat "",Teams!B32,"" (or "",Teams!B33,"") in round 2 it is worth (14-6)*2 = 16 bonus points,"")" +"Teams!C33" +"Teams!B33" +"Teams!B65" +"PlayerName" +"'Men 2001 NCAA Bracket'!C3" +"IF(F2=0,0,(GameNumber-1)*2+(WinnerNumber))" +"VLOOKUP(G2,TeamsRange,2)" +"IF(choice=2,D2,B2)" +"'Men 2001 NCAA Bracket'!C7" +"'Men 2001 NCAA Bracket'!C11" +"'Men 2001 NCAA Bracket'!C15" +"'Men 2001 NCAA Bracket'!C19" +"'Men 2001 NCAA Bracket'!C23" +"'Men 2001 NCAA Bracket'!C27" +"'Men 2001 NCAA Bracket'!C31" +"'Men 2001 NCAA Bracket'!C35" +"'Men 2001 NCAA Bracket'!C39" +"'Men 2001 NCAA Bracket'!C43" +"'Men 2001 NCAA Bracket'!C47" +"'Men 2001 NCAA Bracket'!C51" +"'Men 2001 NCAA Bracket'!C55" +"'Men 2001 NCAA Bracket'!C59" +"'Men 2001 NCAA Bracket'!C63" +"'Men 2001 NCAA Bracket'!M3" +"'Men 2001 NCAA Bracket'!M7" +"'Men 2001 NCAA Bracket'!M11" +"'Men 2001 NCAA Bracket'!M15" +"'Men 2001 NCAA Bracket'!M19" +"'Men 2001 NCAA Bracket'!M23" +"'Men 2001 NCAA Bracket'!M27" +"'Men 2001 NCAA Bracket'!M31" +"'Men 2001 NCAA Bracket'!M35" +"'Men 2001 NCAA Bracket'!M39" +"'Men 2001 NCAA Bracket'!M43" +"'Men 2001 NCAA Bracket'!M47" +"'Men 2001 NCAA Bracket'!M51" +"'Men 2001 NCAA Bracket'!M55" +"'Men 2001 NCAA Bracket'!M59" +"'Men 2001 NCAA Bracket'!M63" +"'Men 2001 NCAA Bracket'!D5" +"IF(F34=0,0,(GameNumber-33)*4+(WinnerNumber))" +"'Men 2001 NCAA Bracket'!D13" +"'Men 2001 NCAA Bracket'!D21" +"'Men 2001 NCAA Bracket'!D29" +"'Men 2001 NCAA Bracket'!D37" +"'Men 2001 NCAA Bracket'!D45" +"'Men 2001 NCAA Bracket'!D53" +"'Men 2001 NCAA Bracket'!D61" +"'Men 2001 NCAA Bracket'!L5" +"'Men 2001 NCAA Bracket'!L13" +"'Men 2001 NCAA Bracket'!L21" +"'Men 2001 NCAA Bracket'!L29" +"'Men 2001 NCAA Bracket'!L37" +"'Men 2001 NCAA Bracket'!L45" +"'Men 2001 NCAA Bracket'!L53" +"'Men 2001 NCAA Bracket'!L61" +"'Men 2001 NCAA Bracket'!E9" +"IF(F50=0,0,(GameNumber-49)*8+(WinnerNumber))" +"'Men 2001 NCAA Bracket'!E25" +"'Men 2001 NCAA Bracket'!E41" +"'Men 2001 NCAA Bracket'!E57" +"'Men 2001 NCAA Bracket'!K9" +"'Men 2001 NCAA Bracket'!K25" +"'Men 2001 NCAA Bracket'!K41" +"'Men 2001 NCAA Bracket'!K57" +"Region1Final4" +"IF(F58=0,0,(GameNumber-57)*16+(WinnerNumber))" +"Region2Final4" +"Region3Final4" +"Region4Final4" +"Region12Final" +"IF(F62=0,0,VLOOKUP(WinnerNumber,FinalFourRange,3))" +"Region34Final" +"IF(F63=0,0,VLOOKUP(WinnerNumber+2,FinalFourRange,3))" +"FinalsWinner" +"IF(G65=G64,G63,IF(G65=G63,G64,0))" +"FinalsScore" +"'Men 2001 NCAA Bracket'!H3" +"IF(C69=0,"""",INDEX(L$2:L$65,C69))" +"IF(Region1Final4=0,0,Region1Final4)" +"Region1Name" +"'Men 2001 NCAA Bracket'!H2" +"IF(Region2Final4=0,0,Region2Final4+16)" +"Region2Name" +"playinchoice" +"IF(Region3Final4=0,0,Region3Final4+32)" +"Region3Name" +"IF(Region4Final4=0,0,Region4Final4+48)" +"Region4Name" +"G67*G66*G65*G64*G63*G62*G61*G60*G59*G58*G57*G56*G55*G54*G53*G52*G51*G50*G49*G48*G47*G46*G45*G44*G43*G42*G41*G40*G39*G38*G37*G36*G35*G34*G33*G32*G31*G30*G29*G28*G27*G26*G25*G24*G23*G22*G21*G20*G19*G18*G17*G16*G15*G14*G13*G12*G11*G10*G9*G8*G7*G6*G5*G4*G3*G2*G70" +"IF(OR(G72=0,G68=""Type Your e-mail address Here"",G69=""Type Your Home Town Here"",G1=""Type Your Full Name Here""),""No"",""Yes"")" +"Teams!C2" +"Teams!B2" +"Teams!B34" +"Teams!C3" +"Teams!B3" +"Teams!B35" +"Teams!G73" +"Teams!C4" +"Teams!B4" +"Teams!B36" +"Teams!C5" +"Teams!B5" +"Teams!B37" +"Teams!C6" +"Teams!B6" +"Teams!B38" +"Teams!C7" +"Teams!B7" +"Teams!B39" +"Teams!C8" +"Teams!B8" +"Teams!B40" +"Teams!C9" +"Teams!B9" +"Teams!B41" +"Teams!C10" +"Teams!B10" +"Teams!B42" +"Teams!C11" +"Teams!B11" +"Teams!B43" +"Teams!C12" +"Teams!B12" +"Teams!B44" +"Teams!C13" +"Teams!B13" +"Teams!B45" +"Teams!C14" +"Teams!B14" +"Teams!B46" +"Teams!C15" +"Teams!B15" +"Teams!B47" +"Teams!C16" +"Teams!B16" +"Teams!B48" +"Teams!C17" +"Teams!B17" +"Teams!B49" +"Teams!C18" +"Teams!B18" +"Teams!B50" +"Teams!C19" +"Teams!B19" +"Teams!B51" +"Teams!C20" +"Teams!B20" +"Teams!B52" +"Teams!C21" +"Teams!B21" +"Teams!B53" +"Teams!C22" +"Teams!B22" +"Teams!B54" +"Teams!C23" +"Teams!B23" +"Teams!B55" +"Teams!C24" +"Teams!B24" +"Teams!B56" +"Teams!C25" +"Teams!B25" +"Teams!B57" +"Teams!C26" +"Teams!B26" +"Teams!B58" +"Teams!C27" +"Teams!B27" +"Teams!B59" +"Teams!C28" +"Teams!B28" +"Teams!B60" +"Teams!C29" +"Teams!B29" +"Teams!B61" +"Teams!C30" +"Teams!B30" +"Teams!B62" +"Teams!C31" +"Teams!B31" +"Teams!B63" +"Teams!C32" +"Teams!B32" +"CONCATENATE(""Example: if "",Teams!B31,"" beats "",Teams!B30,"" in round 1 it is worth (14-3)*1 = 11 bonus points,"")" +"Teams!B64" +"CONCATENATE(""If they then beat "",Teams!B32,"" (or "",Teams!B33,"") in round 2 it is worth (14-6)*2 = 16 bonus points,"")" +"Teams!C33" +"Teams!B33" +"Teams!B65" +"PlayerName" +"'Men 2001 NCAA Bracket'!C3" +"IF(F2=0,0,(GameNumber-1)*2+(WinnerNumber))" +"VLOOKUP(G2,TeamsRange,2)" +"IF(choice=2,D2,B2)" +"'Men 2001 NCAA Bracket'!C7" +"'Men 2001 NCAA Bracket'!C11" +"'Men 2001 NCAA Bracket'!C15" +"'Men 2001 NCAA Bracket'!C19" +"'Men 2001 NCAA Bracket'!C23" +"'Men 2001 NCAA Bracket'!C27" +"'Men 2001 NCAA Bracket'!C31" +"'Men 2001 NCAA Bracket'!C35" +"'Men 2001 NCAA Bracket'!C39" +"'Men 2001 NCAA Bracket'!C43" +"'Men 2001 NCAA Bracket'!C47" +"'Men 2001 NCAA Bracket'!C51" +"'Men 2001 NCAA Bracket'!C55" +"'Men 2001 NCAA Bracket'!C59" +"'Men 2001 NCAA Bracket'!C63" +"'Men 2001 NCAA Bracket'!M3" +"'Men 2001 NCAA Bracket'!M7" +"'Men 2001 NCAA Bracket'!M11" +"'Men 2001 NCAA Bracket'!M15" +"'Men 2001 NCAA Bracket'!M19" +"'Men 2001 NCAA Bracket'!M23" +"'Men 2001 NCAA Bracket'!M27" +"'Men 2001 NCAA Bracket'!M31" +"'Men 2001 NCAA Bracket'!M35" +"'Men 2001 NCAA Bracket'!M39" +"'Men 2001 NCAA Bracket'!M43" +"'Men 2001 NCAA Bracket'!M47" +"'Men 2001 NCAA Bracket'!M51" +"'Men 2001 NCAA Bracket'!M55" +"'Men 2001 NCAA Bracket'!M59" +"'Men 2001 NCAA Bracket'!M63" +"'Men 2001 NCAA Bracket'!D5" +"IF(F34=0,0,(GameNumber-33)*4+(WinnerNumber))" +"'Men 2001 NCAA Bracket'!D13" +"'Men 2001 NCAA Bracket'!D21" +"'Men 2001 NCAA Bracket'!D29" +"'Men 2001 NCAA Bracket'!D37" +"'Men 2001 NCAA Bracket'!D45" +"'Men 2001 NCAA Bracket'!D53" +"'Men 2001 NCAA Bracket'!D61" +"'Men 2001 NCAA Bracket'!L5" +"'Men 2001 NCAA Bracket'!L13" +"'Men 2001 NCAA Bracket'!L21" +"'Men 2001 NCAA Bracket'!L29" +"'Men 2001 NCAA Bracket'!L37" +"'Men 2001 NCAA Bracket'!L45" +"'Men 2001 NCAA Bracket'!L53" +"'Men 2001 NCAA Bracket'!L61" +"'Men 2001 NCAA Bracket'!E9" +"IF(F50=0,0,(GameNumber-49)*8+(WinnerNumber))" +"'Men 2001 NCAA Bracket'!E25" +"'Men 2001 NCAA Bracket'!E41" +"'Men 2001 NCAA Bracket'!E57" +"'Men 2001 NCAA Bracket'!K9" +"'Men 2001 NCAA Bracket'!K25" +"'Men 2001 NCAA Bracket'!K41" +"'Men 2001 NCAA Bracket'!K57" +"Region1Final4" +"IF(F58=0,0,(GameNumber-57)*16+(WinnerNumber))" +"Region2Final4" +"Region3Final4" +"Region4Final4" +"Region12Final" +"IF(F62=0,0,VLOOKUP(WinnerNumber,FinalFourRange,3))" +"Region34Final" +"IF(F63=0,0,VLOOKUP(WinnerNumber+2,FinalFourRange,3))" +"FinalsWinner" +"IF(G65=G64,G63,IF(G65=G63,G64,0))" +"FinalsScore" +"'Men 2001 NCAA Bracket'!H3" +"IF(C69=0,"""",INDEX(L$2:L$65,C69))" +"IF(Region1Final4=0,0,Region1Final4)" +"Region1Name" +"'Men 2001 NCAA Bracket'!H2" +"IF(Region2Final4=0,0,Region2Final4+16)" +"Region2Name" +"playinchoice" +"IF(Region3Final4=0,0,Region3Final4+32)" +"Region3Name" +"IF(Region4Final4=0,0,Region4Final4+48)" +"Region4Name" +"G67*G66*G65*G64*G63*G62*G61*G60*G59*G58*G57*G56*G55*G54*G53*G52*G51*G50*G49*G48*G47*G46*G45*G44*G43*G42*G41*G40*G39*G38*G37*G36*G35*G34*G33*G32*G31*G30*G29*G28*G27*G26*G25*G24*G23*G22*G21*G20*G19*G18*G17*G16*G15*G14*G13*G12*G11*G10*G9*G8*G7*G6*G5*G4*G3*G2*G70" +"IF(OR(G72=0,G68=""Type Your e-mail address Here"",G69=""Type Your Home Town Here"",G1=""Type Your Full Name Here""),""No"",""Yes"")" +"Teams!C2" +"Teams!B2" +"Teams!B34" +"Teams!C3" +"Teams!B3" +"Teams!B35" +"Teams!G73" +"Teams!C4" +"Teams!B4" +"Teams!B36" +"Teams!C5" +"Teams!B5" +"Teams!B37" +"Teams!C6" +"Teams!B6" +"Teams!B38" +"Teams!C7" +"Teams!B7" +"Teams!B39" +"Teams!C8" +"Teams!B8" +"Teams!B40" +"Teams!C9" +"Teams!B9" +"Teams!B41" +"Teams!C10" +"Teams!B10" +"Teams!B42" +"Teams!C11" +"Teams!B11" +"Teams!B43" +"Teams!C12" +"Teams!B12" +"Teams!B44" +"Teams!C13" +"Teams!B13" +"Teams!B45" +"Teams!C14" +"Teams!B14" +"Teams!B46" +"Teams!C15" +"Teams!B15" +"Teams!B47" +"Teams!C16" +"Teams!B16" +"Teams!B48" +"Teams!C17" +"Teams!B17" +"Teams!B49" +"Teams!C18" +"Teams!B18" +"Teams!B50" +"Teams!C19" +"Teams!B19" +"Teams!B51" +"Teams!C20" +"Teams!B20" +"Teams!B52" +"Teams!C21" +"Teams!B21" +"Teams!B53" +"Teams!C22" +"Teams!B22" +"Teams!B54" +"Teams!C23" +"Teams!B23" +"Teams!B55" +"Teams!C24" +"Teams!B24" +"Teams!B56" +"Teams!C25" +"Teams!B25" +"Teams!B57" +"Teams!C26" +"Teams!B26" +"Teams!B58" +"Teams!C27" +"Teams!B27" +"Teams!B59" +"Teams!C28" +"Teams!B28" +"Teams!B60" +"Teams!C29" +"Teams!B29" +"Teams!B61" +"Teams!C30" +"Teams!B30" +"Teams!B62" +"Teams!C31" +"Teams!B31" +"Teams!B63" +"Teams!C32" +"Teams!B32" +"CONCATENATE(""Example: if "",Teams!B31,"" beats "",Teams!B30,"" in round 1 it is worth (14-3)*1 = 11 bonus points,"")" +"Teams!B64" +"CONCATENATE(""If they then beat "",Teams!B32,"" (or "",Teams!B33,"") in round 2 it is worth (14-6)*2 = 16 bonus points,"")" +"Teams!C33" +"Teams!B33" +"Teams!B65" +"SUM(F8:G8)" +"+K8+H8" +"+L8+E8" +"+D9" +"+L9+E9" +"2623040+2248320" +"197000000/264500000*325000000" +"+L11+E11+D11" +"67500000/264500000*325000000" +"-100000-925908" +"172801.92+275000" +"+L14" +"SUM(Q8:Q14)" +"+Q15+R15" +"+L18+D18" +"+L19" +"IF(SUM(Q17:Q20)>-SUM(R17:R20),SUM(Q17:Q20),0)" +"+D25" +"-(531901/255000)*189500" +"23338725+58705960" +"-32989270-60140128" +"+E28+L28" +"IF(SUM(Q24:Q28)>-SUM(R24:R28),SUM(Q24:Q28),0)" +"+Q31+Q32" +"+Q35+Q36+Q38" +"+L35+D35" +"638654+282" +"-318995-488037" +"IF(SUM(Q41:Q46)>-SUM(R41:R46),SUM(Q41:Q46),0)" +"SUM(Q17:Q46)" +"+S47+S39+S33+S29+S21" +"+R48" +"+S50+S51" +"-94000000-6000000-30000000" +"2761920-975600+1691082.7-441575" +"+Q56" +"+V52-V55" +"SUM(Q56:Q56)" +"+Q57" +"+Q15+Q48+Q57" +"+S15+S50+S58" +"+S51" +"SUM(S67:S68)" +"+D56+SUM(D28:D45)+D26+D25+SUM(D8:D14)" +"+E56+SUM(E28:E45)+E26+E25+SUM(E8:E14)+E24" +"+Q64-Q31-Q12-Q11-Q46-Q14" +"SUM(D8:D56)-D31-D27-D13-D12-D11-D14" +"+D44+D43+D38+D37+D26+D25+D18" +"+D46+D28+D27+D20+D19" +"+D41+D36+D35+D17" +"+D45" +"+D24" +"SUM(D95:D100)" +"SUM(D101:L101)" +"+'PG&E Corp. '!B2" +"+SUM(F7:G7)" +"1344000+1152000" +"+K7+H7" +"+L7+E7" +"+L8+E8" +"+L9+E9+D9" +"4240934.11+(213807.42*31)" +"SUM(Q7:Q11)" +"+R12+Q12" +"+L16+D16" +"+H17" +"+L19+E19" +"+D19+L19" +"2516215+13804960" +"-5816470-15361120" +"SUM(Q16:Q23)" +"+Q25" +"+SUM(R16:R23)" +"+S26+U26" +"+R25" +"SUM(S26:S27)" +"+Q25+Q12" +"+S12+S26" +"+Q30+R30" +"+S27" +"+Q25+Q12-Q11-Q10-Q9-Q8" +"+'PG&E Corp. '!B2" +"+F7" +"-6130740.44" +"10737043" +"4358562" +"SUM(F7:F14)" +"-17846030.82" +"139499.57" +"SUM(F22:F33)+0.7" +"SUM(G22:G33)" +"+L41-J41" +"+'PG&E Corp. '!S15" +"+'PG&E Corp. '!S21+'PG&E Corp. '!S33+'PG&E Corp. '!S39+'PG&E Corp. '!S47" +"+'PG&E Corp. '!Q57" +"+'Edison Int''l '!Q8" +"+'Edison Int''l '!S12" +"+'Edison Int''l '!Q25" +"SUM(G41:G45)" +"SUM(J11:J14)" +"+J16" +"+J31" +"+J34" +"+G48+G49" +"SUM(B39:B57)" +"+'PG&E Corp. '!Q8+'PG&E Corp. '!Q9++'PG&E Corp. '!R9+'PG&E Corp. '!Q10+'PG&E Corp. '!R10" +"+'PG&E Corp. '!Q11+'PG&E Corp. '!Q12+'PG&E Corp. '!Q13+'PG&E Corp. '!R13" +"+'PG&E Corp. '!Q14" +"SUM(B7:G7)" +"+H7+H8" +"+'PG&E Corp. '!S21-'PG&E Corp. '!Q20+'PG&E Corp. '!S29-'PG&E Corp. '!Q27+'PG&E Corp. '!S33-'PG&E Corp. '!Q31+'PG&E Corp. '!S39+'PG&E Corp. '!S47-'PG&E Corp. '!Q46+'PG&E Corp. '!S58" +"+'PG&E Corp. '!Q20+'PG&E Corp. '!Q27+'PG&E Corp. '!Q31+'PG&E Corp. '!Q46" +"+'Edison Int''l '!R7" +"+'Edison Int''l '!Q9+'Edison Int''l '!Q10" +"+'Edison Int''l '!Q11" +"+'Edison Int''l '!Q8" +"+'Edison Int''l '!S26-'Edison Int''l '!Q19-'Edison Int''l '!Q17-'Edison Int''l '!Q16" +"+'Edison Int''l '!S26-'Edison Int''l '!Q23-'Edison Int''l '!Q22-'Edison Int''l '!Q18" +"+'Px - ISO '!J7+'Px - ISO '!J8+'Px - ISO '!J10" +"+'Px - ISO '!J11+'Px - ISO '!J12+'Px - ISO '!J14+'Px - ISO '!J13" +"+'Px - ISO '!J23+'Px - ISO '!J24+'Px - ISO '!J25+'Px - ISO '!J26+'Px - ISO '!J27+'Px - ISO '!J28" +"+SUM('Px - ISO '!J30:J33)" +"SUM(B7:B12)" +"SUM(H7:H12)" +"+'PG&E Corp. '!S67+'Edison Int''l '!U31+'Px - ISO '!J16+'Px - ISO '!J34" +"+'PG&E Corp. '!S65+'Edison Int''l '!S31+'Px - ISO '!J16+'Px - ISO '!J34" +"+H15-H30" +"+'PG&E Corp. '!B2" +"+'PG&E Corp. '!D31" +"+'PG&E Corp. '!L31" +"+'PG&E Corp. '!Q31" +"+'PG&E Corp. '!D11+'PG&E Corp. '!D12" +"+'PG&E Corp. '!L11+'PG&E Corp. '!L12" +"+'PG&E Corp. '!Q11+'PG&E Corp. '!Q12" +"+'PG&E Corp. '!D46" +"+'PG&E Corp. '!L46" +"+'PG&E Corp. '!Q46" +"+'Edison Int''l '!D9+'Edison Int''l '!D10" +"+'Edison Int''l '!L9+'Edison Int''l '!L10" +"+'Edison Int''l '!Q9+'Edison Int''l '!Q10" +"SUM(I6:I9)" +"+'PG&E Corp. '!D8" +"+'PG&E Corp. '!L8" +"+'PG&E Corp. '!Q8" +"+'PG&E Corp. '!D17" +"+'PG&E Corp. '!L17" +"+'PG&E Corp. '!Q17" +"+'PG&E Corp. '!D35" +"+'PG&E Corp. '!L35" +"+'PG&E Corp. '!Q35" +"+'PG&E Corp. '!D41" +"+'PG&E Corp. '!L41" +"+'PG&E Corp. '!Q41" +"+'PG&E Corp. '!#REF!" +"SUM(I13:I18)" +"+'Edison Int''l '!D16" +"+'Edison Int''l '!L16" +"+'Edison Int''l '!Q16" +"SUM(I22:I23)" +"+'Edison Int''l '!#REF!" +"+'Edison Int''l '!D18" +"+'Edison Int''l '!L18" +"+'Edison Int''l '!Q18" +"+'Edison Int''l '!D22" +"+'Edison Int''l '!L22" +"+'Edison Int''l '!Q22" +"+'PG&E Corp. '!D9" +"+'PG&E Corp. '!L9" +"+'PG&E Corp. '!Q9" +"+'PG&E Corp. '!D18" +"+'PG&E Corp. '!L18" +"+'PG&E Corp. '!Q18" +"+'PG&E Corp. '!D25" +"+'PG&E Corp. '!L25" +"+'PG&E Corp. '!Q25" +"+'PG&E Corp. '!D43" +"+'PG&E Corp. '!L43" +"+'PG&E Corp. '!Q43" +"+'PG&E Corp. '!D56" +"+'PG&E Corp. '!L56" +"+'PG&E Corp. '!Q56" +"+'PG&E Corp. '!D32" +"+'PG&E Corp. '!L32" +"+'PG&E Corp. '!Q32" +"SUM(I37:I47)" +"77653215-27346350-659005" +"+E51" +"-42747380+28936761-599752+21" +"-7816951+1884397-137662" +"-1967079+35761" +"-874535+19401" +"27467988-14941737" +"-32647600" +"F57" +"-26739+1573" +"-29231764+13902201" +"+D60" +"+'Edison Int''l '!D23" +"+'Edison Int''l '!L23" +"+'Edison Int''l '!Q23" +"+'PG&E Corp. '!D10" +"+'PG&E Corp. '!L10" +"+'PG&E Corp. '!Q10" +"+'PG&E Corp. '!D28" +"+'PG&E Corp. '!L28" +"+'PG&E Corp. '!Q28" +"+'Edison Int''l '!D7" +"+'Edison Int''l '!L7" +"+'Edison Int''l '!Q7" +"SUM(I51:I64)" +"+'PG&E Corp. '!D14" +"+'PG&E Corp. '!L14" +"+'PG&E Corp. '!Q14" +"+'Edison Int''l '!D11" +"+'Edison Int''l '!L11" +"+'Edison Int''l '!Q11" +"+SUM(I68:I69)" +"+'PG&E Corp. '!D45" +"+'PG&E Corp. '!L45" +"+'PG&E Corp. '!Q45" +"SUM(I73)" +"+'Edison Int''l '!D8" +"+'Edison Int''l '!L8" +"+'Edison Int''l '!Q8" +"SUM(I77:I81)" +"+I82+I74+I70+I65+I48+I34+I29+I24+I19+I10" +"+J28+J41+J64+J62+I84" +"+'PG&E Corp. '!Q64+'Edison Int''l '!Q30+'Px - ISO '!J34+'Px - ISO '!J16" +"+'PG&E Corp. '!Q64+'Edison Int''l '!Q30+'Px - ISO '!J16+'Px - ISO '!J34" +"E20/G20" +"+E10" +"4358562" +"SUM(E10:E17)" +"12526251.16-4116842.51-155542.37" +"SUM(E25:E38)+0.7" +"SUM(F25:F38)" +"+J48-H48" +"+'[1]PG&E Corp. '!S15" +"+'[1]PG&E Corp. '!S21+'[1]PG&E Corp. '!S33+'[1]PG&E Corp. '!S39+'[1]PG&E Corp. '!S47" +"+'[1]PG&E Corp. '!Q57" +"+'[1]Edison Int''l '!Q8" +"+'[1]Edison Int''l '!S12" +"+'[1]Edison Int''l '!Q25" +"SUM(F48:F52)" +"SUM(H14:H17)" +"+H19" +"+H35" +"+H40" +"+F55+F56" +"SUM(F9:G9)" +"+L9+E9" +"+L10+D10" +"+L11+E11" +"194285398.78+34626814.14+4407894.13" +"+L12+E12+D12" +"163734665.84+521046.47" +"+K14+H14" +"+L19+E19+D19" +"SUM(Q9:Q20)" +"+Q21+R21" +"+L24" +"+G25+F25" +"+L25" +"IF(SUM(Q23:Q26)>-SUM(R23:R26),SUM(Q23:Q26),0)" +"+D31" +"1129162+38169628" +"21726891+50586220" +"-19537641-42326377" +"+E34+L34" +"IF(SUM(Q30:Q34)>-SUM(R30:R34),SUM(Q30:Q34),0)" +"+Q37+Q38" +"+Q41+Q42+Q44" +"+D49" +"IF(SUM(Q47:Q52)>-SUM(R47:R52),SUM(Q47:Q52),0)" +"SUM(Q23:Q52)" +"+Q54" +"+R54" +"+S56+S57" +"-94000000-6000000" +"+S58+S59+S60" +"2761920-975600+1691082.7-441575" +"+Q63" +"+V58-V62" +"SUM(Q63:Q63)" +"+Q64" +"+Q21+Q54+Q64" +"IF(S61<0, 0,S61)" +"+S63" +"+S21" +"+S21+S73" +"+D63+SUM(D34:D51)+D32+D31+SUM(D9:D14)" +"+E63+SUM(E34:E51)+E32+E31+SUM(E9:E14)+E30" +"+Q71-Q37-Q13-Q12-Q52-Q14" +"SUM(D23:D53)-D37-D33" +"+D50+D49+D44+D43+D32+D31+D24" +"+D52+D34+D33+D26+D25" +"+D47+D42+D41+D23" +"+E47+E48+E42+E41+E23" +"+D30" +"SUM(D101:D106)" +"SUM(D107:L107)" +"+'PG&E Corp. '!B2" +"+'PG&E Corp. '!F4:H4" +"+'PG&E Corp. '!F4:H4" +"+'PG&E Corp. '!F4:H4" +"SUM(F8:G8)" +"+K8+H8" +"+L8+E8" +"+D9" +"+L9+E9" +"2623040+2248320" +"194535264+31766489.68" +"+L11+E11+D11" +"-100000-925908" +"172801.92+275000" +"+L14" +"SUM(Q8:Q14)" +"+Q15+R15" +"+'PG&E Corp. '!B24" +"IF(SUM(Q17:Q20)>-SUM(R17:R20),SUM(Q17:Q20),0)" +"IF(SUM(Q24:Q28)>-SUM(R24:R28),SUM(Q24:Q28),0)" +"+Q31+Q32" +"+Q35+Q36+Q38" +"+L37+D37" +"IF(SUM(Q41:Q46)>-SUM(R41:R46),SUM(Q41:Q46),0)" +"SUM(Q17:Q46)" +"+Q48" +"+R48" +"+S50+S51" +"+S52+S53+S54" +"2761920-975600+1691082.7-441575" +"+Q57" +"+V52-V56" +"SUM(Q57:Q57)" +"+Q58" +"+Q15+Q48+Q58" +"IF(S55<0, 0,S55)" +"+S57" +"+D57+SUM(D28:D45)+D26+D25+SUM(D8:D14)" +"+E57+SUM(E28:E45)+E26+E25+SUM(E8:E14)+E24" +"+Q65-Q31-Q12-Q11-Q46-Q14" +"SUM(D17:D47)-D31-D27" +"+D44+D43+D38+D37+D26+D25+D18" +"+D46+D28+D27+D20+D19" +"+D41+D36+D35+D17" +"+E41+E42+E36+E35+E17" +"+D45" +"+D24" +"SUM(D93:D98)" +"SUM(D99:L99)" +"+E99-E27" +"+'PG&E Corp. '!B2" +"+Q9+Q10" +"88582492+36152301" +"SUM(F7:G7)" +"+SUM(I7:J7)" +"+K7+H7" +"+E7+L7" +"+L8+E8" +"+L9+E9+D9" +"SUM(Q7:Q11)" +"+R12+Q12" +"+L16+D16" +"+L16+E16" +"+L18" +"+L19+E19" +"+D19+L19" +"+D22" +"5850980+16628460" +"-5206680-17456920" +"SUM(Q16:Q23)" +"+Q25" +"+SUM(R16:R23)" +"+S26+U26" +"+R25" +"SUM(S26:S27)" +"IF(S28<0,0,S28)" +"+S12" +"+Q30+R30" +"+Q25+Q12-Q11-Q10-Q9-Q8" +"+'PG&E Corp. '!B2" +"+F7" +"4358562" +"SUM(F7:F14)" +"SUM(F22:F36)+0.7" +"SUM(G22:G36)" +"+'[1]PG&E Corp. '!S15" +"+'[1]PG&E Corp. '!S21+'[1]PG&E Corp. '!S33+'[1]PG&E Corp. '!S39+'[1]PG&E Corp. '!S47" +"+'[1]PG&E Corp. '!Q58" +"+'[1]Edison Int''l '!Q8" +"+'[1]Edison Int''l '!S12" +"+'[1]Edison Int''l '!Q25" +"SUM(J44:J48)" +"SUM(J11:J14)" +"+J16" +"+#REF!" +"+J37" +"+J51+J52" +"SUM('PG&E Corp. '!Q9:Q11)+SUM('PG&E Corp. '!Q18:Q20)+SUM('PG&E Corp. '!R9:R11)+SUM('PG&E Corp. '!R18:R20)" +"SUM('PG&E Corp. '!Q12:Q13)+SUM('PG&E Corp. '!R12:R13)+'PG&E Corp. '!Q17+'PG&E Corp. '!R17" +"SUM('PG&E Corp. '!Q14+'PG&E Corp. '!R14)" +"SUM(D7:J7)" +"+K7+K8" +"IF('PG&E Corp. '!S61<0,+'PG&E Corp. '!Q63+'PG&E Corp. '!R63,(SUM('PG&E Corp. '!Q25:Q52)+SUM('PG&E Corp. '!R25:R52)-('PG&E Corp. '!Q33+'PG&E Corp. '!Q52)-('PG&E Corp. '!R33+'PG&E Corp. '!R52)+'PG&E Corp. '!Q63+'PG&E Corp. '!R63))" +"+'PG&E Corp. '!Q30+'PG&E Corp. '!R30" +"+'Edison Int''l '!Q7+'Edison Int''l '!R7" +"+'Edison Int''l '!Q9+'Edison Int''l '!Q10+'Edison Int''l '!R9+'Edison Int''l '!R10" +"+'Edison Int''l '!Q11+'Edison Int''l '!R11" +"+'Edison Int''l '!Q8+'Edison Int''l '!R8" +"IF(SUM('Edison Int''l '!Q22:Q23)>-(SUM('Edison Int''l '!R22:R23)),SUM('Edison Int''l '!Q22:Q23)+SUM('Edison Int''l '!R22:R23),0)" +"+'Edison Int''l '!Q17+'Edison Int''l '!R17" +"+'Px - ISO '!J7+'Px - ISO '!J8+'Px - ISO '!J10" +"+'Px - ISO '!J11+'Px - ISO '!J12+'Px - ISO '!J14+'Px - ISO '!J13" +"+'Px - ISO '!J23+'Px - ISO '!J24+'Px - ISO '!J25+'Px - ISO '!J26+'Px - ISO '!J27+'Px - ISO '!J29+'Px - ISO '!F22" +"+SUM('Px - ISO '!J31:J36)" +"SUM(D7:D12)" +"SUM(K7:K12)" +"+'PG&E Corp. '!Q33+'PG&E Corp. '!Q52+'PG&E Corp. '!R52" +"+'PG&E Corp. '!S21+'PG&E Corp. '!S63+'Edison Int''l '!S12+'Edison Int''l '!S28+'Px - ISO '!J16+'Px - ISO '!J37" +"+K15-K29" +"+'PG&E Corp. '!B2" +"+'PG&E Corp. '!D37" +"+'PG&E Corp. '!L37" +"+'PG&E Corp. '!Q37" +"+'PG&E Corp. '!D12+'PG&E Corp. '!D13" +"+'PG&E Corp. '!L12+'PG&E Corp. '!L13" +"+'PG&E Corp. '!Q12+'PG&E Corp. '!Q13" +"+'PG&E Corp. '!D52" +"+'PG&E Corp. '!L52" +"+'PG&E Corp. '!Q52" +"+'Edison Int''l '!D9+'Edison Int''l '!D10" +"+'Edison Int''l '!L9+'Edison Int''l '!L10" +"+'Edison Int''l '!Q9+'Edison Int''l '!Q10" +"SUM(I6:I9)" +"+'PG&E Corp. '!D9" +"+'PG&E Corp. '!L9" +"+'PG&E Corp. '!Q9" +"+'PG&E Corp. '!D23" +"+'PG&E Corp. '!L23" +"+'PG&E Corp. '!Q23" +"+'PG&E Corp. '!D41" +"+'PG&E Corp. '!L41" +"+'PG&E Corp. '!Q41" +"+'PG&E Corp. '!D47" +"+'PG&E Corp. '!L47" +"+'PG&E Corp. '!Q47" +"+'PG&E Corp. '!#REF!" +"SUM(I13:I18)" +"+'Edison Int''l '!D16" +"+'Edison Int''l '!L16" +"+'Edison Int''l '!Q16" +"SUM(I22:I23)" +"+'Edison Int''l '!#REF!" +"+'PG&E Corp. '!D29" +"+'PG&E Corp. '!L29" +"+'PG&E Corp. '!Q29" +"+'Edison Int''l '!D18" +"+'Edison Int''l '!L18" +"+'Edison Int''l '!Q18" +"+'Edison Int''l '!D22" +"+'Edison Int''l '!L22" +"+'Edison Int''l '!Q22" +"+'PG&E Corp. '!D10" +"+'PG&E Corp. '!L10" +"+'PG&E Corp. '!Q10" +"+'PG&E Corp. '!D24" +"+'PG&E Corp. '!L24" +"+'PG&E Corp. '!Q24" +"+'PG&E Corp. '!D31" +"+'PG&E Corp. '!L31" +"+'PG&E Corp. '!Q31" +"+'PG&E Corp. '!D49" +"+'PG&E Corp. '!L49" +"+'PG&E Corp. '!Q49" +"+'PG&E Corp. '!D63" +"+'PG&E Corp. '!L63" +"+'PG&E Corp. '!Q63" +"+'PG&E Corp. '!D38" +"+'PG&E Corp. '!L38" +"+'PG&E Corp. '!Q38" +"SUM(I37:I47)" +"77653215-27346350-659005" +"+E51" +"-42747380+28936761-599752+21" +"-7816951+1884397-137662" +"-1967079+35761" +"-874535+19401" +"27467988-14941737" +"-32647600" +"F57" +"-26739+1573" +"-29231764+13902201" +"+D60" +"+'Edison Int''l '!D23" +"+'Edison Int''l '!L23" +"+'Edison Int''l '!Q23" +"+'PG&E Corp. '!D11" +"+'PG&E Corp. '!L11" +"+'PG&E Corp. '!Q11" +"+'Edison Int''l '!D7" +"+'Edison Int''l '!L7" +"+'Edison Int''l '!Q7" +"SUM(I51:I64)" +"+'PG&E Corp. '!D14" +"+'PG&E Corp. '!L14" +"+'PG&E Corp. '!Q14" +"+'Edison Int''l '!D11" +"+'Edison Int''l '!L11" +"+'Edison Int''l '!Q11" +"+SUM(I68:I69)" +"+'PG&E Corp. '!D51" +"+'PG&E Corp. '!L51" +"+'PG&E Corp. '!Q51" +"SUM(I73)" +"+'Edison Int''l '!D8" +"+'Edison Int''l '!L8" +"+'Edison Int''l '!Q8" +"SUM(I77:I81)" +"+I82+I74+I70+I65+I48+I34+I29+I24+I19+I10" +"+J28+J41+J64+J62+I84" +"+'PG&E Corp. '!Q71+'Edison Int''l '!Q30+'Px - ISO '!J35+'Px - ISO '!J16" +"+'PG&E Corp. '!Q71+'Edison Int''l '!Q30+'Px - ISO '!J16+'Px - ISO '!J35" +"(212*35%)*5000" +"(212*15%)*10000" +"(141*30%)*5000" +"(141*10%)*10000" +"657865/4" +"SUM(B24:B31)" +"A14*5000" +"A14*3000" +"A14*3000" +"(A15*5000)+(A15*C15*100)" +"(A15*3000)+(A15*C15*500)" +"(A15*3000)+(A15*300*C15)" +"SUM(D14:D18)" +"32*12500" +"(140*10%)*10000" +"(140*10%)*12500" +"657865/4" +"SUM(E13:E30)" +"712442.58+1470" +"SUM(C5:J5)" +"SUM(C5:C5)" +"+L6*M4" +"SUBTOTAL(9,P4:P20)" +"ROUND(S21/$P$21,3)" +"SUBTOTAL(9,P23:P30)" +"ROUND(S31/$P$31,3)" +"SUBTOTAL(9,P33:P97)" +"ROUND(S98/$P$98,3)" +"SUBTOTAL(9,P100:P122)" +"ROUND(S123/$P$123,3)" +"SUBTOTAL(9,P125:P157)" +"ROUND(S158/$P$158,3)" +"SUBTOTAL(9,P4:P157)" +"S21+S31+S98+S123+S158" +"ROUND(S161/$P$161,3)" +"SUBTOTAL(9,P4:P17)" +"ROUND(S18/$P$18,3)" +"ROUND(S34/$P$34,3)" +"SUBTOTAL(9,P36:P58)" +"ROUND(S59/$P$59,3)" +"SUBTOTAL(9,P61:P70)" +"ROUND(S71/$P$71,3)" +"SUBTOTAL(9,P4:P70)" +"S18+S34+S59+S71" +"ROUND(S74/$P$74,3)" +"SUBTOTAL(3,E2:E6)" +"SUBTOTAL(3,E8:E37)" +"SUBTOTAL(3,E39:E41)" +"SUBTOTAL(3,E43:E44)" +"SUBTOTAL(3,E49:E119)" +"SUBTOTAL(3,E121:E124)" +"SUBTOTAL(3,E126:E141)" +"SUBTOTAL(3,E143:E143)" +"SUBTOTAL(3,E165:E209)" +"COUNTIF(A2:A225,""1"")" +"SUBTOTAL(3,E2:E225)" +"COUNTIF(L2:L225,""X"")" +"COUNTIF(A2:A225,""2"")" +"SUM(A227:A229)" +"NOW()" +"TODAY()" +"B5+1" +"F5+3" +"TODAY()" +"B19" +"TODAY()" +"B11" +"PlayerName" +"'Men 1999 NCAA Bracket'!C3" +"IF(F2=0,0,(GameNumber-1)*2+(WinnerNumber))" +"VLOOKUP(G2,TeamsRange,2)" +"'Men 1999 NCAA Bracket'!C7" +"'Men 1999 NCAA Bracket'!C11" +"'Men 1999 NCAA Bracket'!C15" +"'Men 1999 NCAA Bracket'!C19" +"'Men 1999 NCAA Bracket'!C23" +"'Men 1999 NCAA Bracket'!C27" +"'Men 1999 NCAA Bracket'!C31" +"'Men 1999 NCAA Bracket'!C35" +"'Men 1999 NCAA Bracket'!C39" +"'Men 1999 NCAA Bracket'!C43" +"'Men 1999 NCAA Bracket'!C47" +"'Men 1999 NCAA Bracket'!C51" +"'Men 1999 NCAA Bracket'!C55" +"'Men 1999 NCAA Bracket'!C59" +"'Men 1999 NCAA Bracket'!C63" +"'Men 1999 NCAA Bracket'!M3" +"'Men 1999 NCAA Bracket'!M7" +"'Men 1999 NCAA Bracket'!M11" +"'Men 1999 NCAA Bracket'!M15" +"'Men 1999 NCAA Bracket'!M19" +"'Men 1999 NCAA Bracket'!M23" +"'Men 1999 NCAA Bracket'!M27" +"'Men 1999 NCAA Bracket'!M31" +"'Men 1999 NCAA Bracket'!M35" +"'Men 1999 NCAA Bracket'!M39" +"'Men 1999 NCAA Bracket'!M43" +"'Men 1999 NCAA Bracket'!M47" +"'Men 1999 NCAA Bracket'!M51" +"'Men 1999 NCAA Bracket'!M55" +"'Men 1999 NCAA Bracket'!M59" +"'Men 1999 NCAA Bracket'!M63" +"'Men 1999 NCAA Bracket'!D5" +"IF(F34=0,0,(GameNumber-33)*4+(WinnerNumber))" +"'Men 1999 NCAA Bracket'!D13" +"'Men 1999 NCAA Bracket'!D21" +"'Men 1999 NCAA Bracket'!D29" +"'Men 1999 NCAA Bracket'!D37" +"'Men 1999 NCAA Bracket'!D45" +"'Men 1999 NCAA Bracket'!D53" +"'Men 1999 NCAA Bracket'!D61" +"'Men 1999 NCAA Bracket'!L5" +"'Men 1999 NCAA Bracket'!L13" +"'Men 1999 NCAA Bracket'!L21" +"'Men 1999 NCAA Bracket'!L29" +"'Men 1999 NCAA Bracket'!L37" +"'Men 1999 NCAA Bracket'!L45" +"'Men 1999 NCAA Bracket'!L53" +"'Men 1999 NCAA Bracket'!L61" +"'Men 1999 NCAA Bracket'!E9" +"IF(F50=0,0,(GameNumber-49)*8+(WinnerNumber))" +"'Men 1999 NCAA Bracket'!E25" +"'Men 1999 NCAA Bracket'!E41" +"'Men 1999 NCAA Bracket'!E57" +"'Men 1999 NCAA Bracket'!K9" +"'Men 1999 NCAA Bracket'!K25" +"'Men 1999 NCAA Bracket'!K41" +"'Men 1999 NCAA Bracket'!K57" +"Region1Final4" +"IF(F58=0,0,(GameNumber-57)*16+(WinnerNumber))" +"Region2Final4" +"Region3Final4" +"Region4Final4" +"Region12Final" +"IF(F62=0,0,VLOOKUP(WinnerNumber,FinalFourRange,3))" +"Region34Final" +"IF(F63=0,0,VLOOKUP(WinnerNumber+2,FinalFourRange,3))" +"FinalsWinner" +"IF(G64=G63,G62,IF(G64=G62,G63,0))" +"FinalsScore" +"'Men 1999 NCAA Bracket'!H3" +"IF(C69=0,"""",INDEX(B$2:B$65,C69))" +"IF(Region1Final4=0,0,Region1Final4)" +"Region1Name" +"IF(Region2Final4=0,0,Region2Final4+16)" +"Region2Name" +"IF(Region3Final4=0,0,Region3Final4+32)" +"Region3Name" +"IF(Region4Final4=0,0,Region4Final4+48)" +"Region4Name" +"Teams!C2" +"Teams!B2" +"Teams!B34" +"Teams!C3" +"Teams!B3" +"Teams!B35" +"Teams!C4" +"Teams!B4" +"Teams!B36" +"Teams!C5" +"Teams!B5" +"Teams!B37" +"Teams!C6" +"Teams!B6" +"Teams!B38" +"Teams!C7" +"Teams!B7" +"Teams!B39" +"Teams!C8" +"Teams!B8" +"Teams!B40" +"Teams!C9" +"Teams!B9" +"Teams!B41" +"Teams!C10" +"Teams!B10" +"Teams!B42" +"Teams!C11" +"Teams!B11" +"Teams!B43" +"Teams!C12" +"Teams!B12" +"Teams!B44" +"Teams!C13" +"Teams!B13" +"Teams!B45" +"Teams!C14" +"Teams!B14" +"Teams!B46" +"Teams!C15" +"Teams!B15" +"Teams!B47" +"Teams!C16" +"Teams!B16" +"Teams!B48" +"Teams!C17" +"Teams!B17" +"Teams!B49" +"Teams!C18" +"Teams!B18" +"Teams!B50" +"Teams!C19" +"Teams!B19" +"Teams!B51" +"Teams!C20" +"Teams!B20" +"Teams!B52" +"Teams!C21" +"Teams!B21" +"Teams!B53" +"Teams!C22" +"Teams!B22" +"Teams!B54" +"Teams!C23" +"Teams!B23" +"Teams!B55" +"Teams!C24" +"Teams!B24" +"Teams!B56" +"Teams!C25" +"Teams!B25" +"Teams!B57" +"Teams!C26" +"Teams!B26" +"Teams!B58" +"Teams!C27" +"Teams!B27" +"Teams!B59" +"Teams!C28" +"Teams!B28" +"Teams!B60" +"Teams!C29" +"Teams!B29" +"Teams!B61" +"Teams!C30" +"Teams!B30" +"Teams!B62" +"Teams!C31" +"Teams!B31" +"Teams!B63" +"Teams!C32" +"Teams!B32" +"CONCATENATE(""Example: if "",Teams!B31,"" beats "",Teams!B30,"" in round 1 it is worth (14-3)*1 = 11 bonus points,"")" +"Teams!B64" +"CONCATENATE(""If they then beat "",Teams!B32,"" (or "",Teams!B33,"") in round 2 it is worth (14-6)*2 = 16 bonus points,"")" +"Teams!C33" +"Teams!B33" +"Teams!B65" +"PlayerName" +"'Men 1999 NCAA Bracket'!C3" +"IF(F2=0,0,(GameNumber-1)*2+(WinnerNumber))" +"VLOOKUP(G2,TeamsRange,2)" +"'Men 1999 NCAA Bracket'!C7" +"'Men 1999 NCAA Bracket'!C11" +"'Men 1999 NCAA Bracket'!C15" +"'Men 1999 NCAA Bracket'!C19" +"'Men 1999 NCAA Bracket'!C23" +"'Men 1999 NCAA Bracket'!C27" +"'Men 1999 NCAA Bracket'!C31" +"'Men 1999 NCAA Bracket'!C35" +"'Men 1999 NCAA Bracket'!C39" +"'Men 1999 NCAA Bracket'!C43" +"'Men 1999 NCAA Bracket'!C47" +"'Men 1999 NCAA Bracket'!C51" +"'Men 1999 NCAA Bracket'!C55" +"'Men 1999 NCAA Bracket'!C59" +"'Men 1999 NCAA Bracket'!C63" +"'Men 1999 NCAA Bracket'!M3" +"'Men 1999 NCAA Bracket'!M7" +"'Men 1999 NCAA Bracket'!M11" +"'Men 1999 NCAA Bracket'!M15" +"'Men 1999 NCAA Bracket'!M19" +"'Men 1999 NCAA Bracket'!M23" +"'Men 1999 NCAA Bracket'!M27" +"'Men 1999 NCAA Bracket'!M31" +"'Men 1999 NCAA Bracket'!M35" +"'Men 1999 NCAA Bracket'!M39" +"'Men 1999 NCAA Bracket'!M43" +"'Men 1999 NCAA Bracket'!M47" +"'Men 1999 NCAA Bracket'!M51" +"'Men 1999 NCAA Bracket'!M55" +"'Men 1999 NCAA Bracket'!M59" +"'Men 1999 NCAA Bracket'!M63" +"'Men 1999 NCAA Bracket'!D5" +"IF(F34=0,0,(GameNumber-33)*4+(WinnerNumber))" +"'Men 1999 NCAA Bracket'!D13" +"'Men 1999 NCAA Bracket'!D21" +"'Men 1999 NCAA Bracket'!D29" +"'Men 1999 NCAA Bracket'!D37" +"'Men 1999 NCAA Bracket'!D45" +"'Men 1999 NCAA Bracket'!D53" +"'Men 1999 NCAA Bracket'!D61" +"'Men 1999 NCAA Bracket'!L5" +"'Men 1999 NCAA Bracket'!L13" +"'Men 1999 NCAA Bracket'!L21" +"'Men 1999 NCAA Bracket'!L29" +"'Men 1999 NCAA Bracket'!L37" +"'Men 1999 NCAA Bracket'!L45" +"'Men 1999 NCAA Bracket'!L53" +"'Men 1999 NCAA Bracket'!L61" +"'Men 1999 NCAA Bracket'!E9" +"IF(F50=0,0,(GameNumber-49)*8+(WinnerNumber))" +"'Men 1999 NCAA Bracket'!E25" +"'Men 1999 NCAA Bracket'!E41" +"'Men 1999 NCAA Bracket'!E57" +"'Men 1999 NCAA Bracket'!K9" +"'Men 1999 NCAA Bracket'!K25" +"'Men 1999 NCAA Bracket'!K41" +"'Men 1999 NCAA Bracket'!K57" +"Region1Final4" +"IF(F58=0,0,(GameNumber-57)*16+(WinnerNumber))" +"Region2Final4" +"Region3Final4" +"Region4Final4" +"Region12Final" +"IF(F62=0,0,VLOOKUP(WinnerNumber,FinalFourRange,3))" +"Region34Final" +"IF(F63=0,0,VLOOKUP(WinnerNumber+2,FinalFourRange,3))" +"FinalsWinner" +"IF(G64=G63,G62,IF(G64=G62,G63,0))" +"FinalsScore" +"'Men 1999 NCAA Bracket'!H3" +"IF(C69=0,"""",INDEX(B$2:B$65,C69))" +"IF(Region1Final4=0,0,Region1Final4)" +"Region1Name" +"IF(Region2Final4=0,0,Region2Final4+16)" +"Region2Name" +"IF(Region3Final4=0,0,Region3Final4+32)" +"Region3Name" +"IF(Region4Final4=0,0,Region4Final4+48)" +"Region4Name" +"Teams!C2" +"Teams!B2" +"Teams!B34" +"Teams!C3" +"Teams!B3" +"Teams!B35" +"Teams!C4" +"Teams!B4" +"Teams!B36" +"Teams!C5" +"Teams!B5" +"Teams!B37" +"Teams!C6" +"Teams!B6" +"Teams!B38" +"Teams!C7" +"Teams!B7" +"Teams!B39" +"Teams!C8" +"Teams!B8" +"Teams!B40" +"Teams!C9" +"Teams!B9" +"Teams!B41" +"Teams!C10" +"Teams!B10" +"Teams!B42" +"Teams!C11" +"Teams!B11" +"Teams!B43" +"Teams!C12" +"Teams!B12" +"Teams!B44" +"Teams!C13" +"Teams!B13" +"Teams!B45" +"Teams!C14" +"Teams!B14" +"Teams!B46" +"Teams!C15" +"Teams!B15" +"Teams!B47" +"Teams!C16" +"Teams!B16" +"Teams!B48" +"Teams!C17" +"Teams!B17" +"Teams!B49" +"Teams!C18" +"Teams!B18" +"Teams!B50" +"Teams!C19" +"Teams!B19" +"Teams!B51" +"Teams!C20" +"Teams!B20" +"Teams!B52" +"Teams!C21" +"Teams!B21" +"Teams!B53" +"Teams!C22" +"Teams!B22" +"Teams!B54" +"Teams!C23" +"Teams!B23" +"Teams!B55" +"Teams!C24" +"Teams!B24" +"Teams!B56" +"Teams!C25" +"Teams!B25" +"Teams!B57" +"Teams!C26" +"Teams!B26" +"Teams!B58" +"Teams!C27" +"Teams!B27" +"Teams!B59" +"Teams!C28" +"Teams!B28" +"Teams!B60" +"Teams!C29" +"Teams!B29" +"Teams!B61" +"Teams!C30" +"Teams!B30" +"Teams!B62" +"Teams!C31" +"Teams!B31" +"Teams!B63" +"Teams!C32" +"Teams!B32" +"CONCATENATE(""Example: if "",Teams!B31,"" beats "",Teams!B30,"" in round 1 it is worth (14-3)*1 = 11 bonus points,"")" +"Teams!B64" +"CONCATENATE(""If they then beat "",Teams!B32,"" (or "",Teams!B33,"") in round 2 it is worth (14-6)*2 = 16 bonus points,"")" +"Teams!C33" +"Teams!B33" +"Teams!B65" +"PlayerName" +"'Women 1999 NCAA Bracket'!C3" +"IF(F2=0,0,(GameNumber-1)*2+(WinnerNumber))" +"VLOOKUP(G2,TeamsRange,2)" +"'Women 1999 NCAA Bracket'!C7" +"'Women 1999 NCAA Bracket'!C11" +"'Women 1999 NCAA Bracket'!C15" +"'Women 1999 NCAA Bracket'!C19" +"'Women 1999 NCAA Bracket'!C23" +"'Women 1999 NCAA Bracket'!C27" +"'Women 1999 NCAA Bracket'!C31" +"'Women 1999 NCAA Bracket'!C35" +"'Women 1999 NCAA Bracket'!C39" +"'Women 1999 NCAA Bracket'!C43" +"'Women 1999 NCAA Bracket'!C47" +"'Women 1999 NCAA Bracket'!C51" +"'Women 1999 NCAA Bracket'!C55" +"'Women 1999 NCAA Bracket'!C59" +"'Women 1999 NCAA Bracket'!C63" +"'Women 1999 NCAA Bracket'!M3" +"'Women 1999 NCAA Bracket'!M7" +"'Women 1999 NCAA Bracket'!M11" +"'Women 1999 NCAA Bracket'!M15" +"'Women 1999 NCAA Bracket'!M19" +"'Women 1999 NCAA Bracket'!M23" +"'Women 1999 NCAA Bracket'!M27" +"'Women 1999 NCAA Bracket'!M31" +"'Women 1999 NCAA Bracket'!M35" +"'Women 1999 NCAA Bracket'!M39" +"'Women 1999 NCAA Bracket'!M43" +"'Women 1999 NCAA Bracket'!M47" +"'Women 1999 NCAA Bracket'!M51" +"'Women 1999 NCAA Bracket'!M55" +"'Women 1999 NCAA Bracket'!M59" +"'Women 1999 NCAA Bracket'!M63" +"'Women 1999 NCAA Bracket'!D5" +"IF(F34=0,0,(GameNumber-33)*4+(WinnerNumber))" +"'Women 1999 NCAA Bracket'!D13" +"'Women 1999 NCAA Bracket'!D21" +"'Women 1999 NCAA Bracket'!D29" +"'Women 1999 NCAA Bracket'!D37" +"'Women 1999 NCAA Bracket'!D45" +"'Women 1999 NCAA Bracket'!D53" +"'Women 1999 NCAA Bracket'!D61" +"'Women 1999 NCAA Bracket'!L5" +"'Women 1999 NCAA Bracket'!L13" +"'Women 1999 NCAA Bracket'!L21" +"'Women 1999 NCAA Bracket'!L29" +"'Women 1999 NCAA Bracket'!L37" +"'Women 1999 NCAA Bracket'!L45" +"'Women 1999 NCAA Bracket'!L53" +"'Women 1999 NCAA Bracket'!L61" +"'Women 1999 NCAA Bracket'!E9" +"IF(F50=0,0,(GameNumber-49)*8+(WinnerNumber))" +"'Women 1999 NCAA Bracket'!E25" +"'Women 1999 NCAA Bracket'!E41" +"'Women 1999 NCAA Bracket'!E57" +"'Women 1999 NCAA Bracket'!K9" +"'Women 1999 NCAA Bracket'!K25" +"'Women 1999 NCAA Bracket'!K41" +"'Women 1999 NCAA Bracket'!K57" +"Region1Final4" +"IF(F58=0,0,(GameNumber-57)*16+(WinnerNumber))" +"Region2Final4" +"Region3Final4" +"Region4Final4" +"Region12Final" +"IF(F62=0,0,VLOOKUP(WinnerNumber,FinalFourRange,3))" +"Region34Final" +"IF(F63=0,0,VLOOKUP(WinnerNumber+2,FinalFourRange,3))" +"FinalsWinner" +"IF(G64=G63,G62,IF(G64=G62,G63,0))" +"FinalsScore" +"'Women 1999 NCAA Bracket'!H3" +"IF(C69=0,"""",INDEX(B$2:B$65,C69))" +"IF(Region1Final4=0,0,Region1Final4)" +"Region1Name" +"IF(Region2Final4=0,0,Region2Final4+16)" +"Region2Name" +"IF(Region3Final4=0,0,Region3Final4+32)" +"Region3Name" +"IF(Region4Final4=0,0,Region4Final4+48)" +"Region4Name" +"Teams!C2" +"Teams!B2" +"Teams!B34" +"Teams!C3" +"Teams!B3" +"Teams!B35" +"Teams!C4" +"Teams!B4" +"Teams!B36" +"Teams!C5" +"Teams!B5" +"Teams!B37" +"Teams!C6" +"Teams!B6" +"Teams!B38" +"Teams!C7" +"Teams!B7" +"Teams!B39" +"Teams!C8" +"Teams!B8" +"Teams!B40" +"Teams!C9" +"Teams!B9" +"Teams!B41" +"Teams!C10" +"Teams!B10" +"Teams!B42" +"Teams!C11" +"Teams!B11" +"Teams!B43" +"Teams!C12" +"Teams!B12" +"Teams!B44" +"Teams!C13" +"Teams!B13" +"Teams!B45" +"Teams!C14" +"Teams!B14" +"Teams!B46" +"Teams!C15" +"Teams!B15" +"Teams!B47" +"Teams!C16" +"Teams!B16" +"Teams!B48" +"Teams!C17" +"Teams!B17" +"Teams!B49" +"Teams!C18" +"Teams!B18" +"Teams!B50" +"Teams!C19" +"Teams!B19" +"Teams!B51" +"Teams!C20" +"Teams!B20" +"Teams!B52" +"Teams!C21" +"Teams!B21" +"Teams!B53" +"Teams!C22" +"Teams!B22" +"Teams!B54" +"Teams!C23" +"Teams!B23" +"Teams!B55" +"Teams!C24" +"Teams!B24" +"Teams!B56" +"Teams!C25" +"Teams!B25" +"Teams!B57" +"Teams!C26" +"Teams!B26" +"Teams!B58" +"Teams!C27" +"Teams!B27" +"Teams!B59" +"Teams!C28" +"Teams!B28" +"Teams!B60" +"Teams!C29" +"Teams!B29" +"Teams!B61" +"Teams!C30" +"Teams!B30" +"Teams!B62" +"Teams!C31" +"Teams!B31" +"Teams!B63" +"Teams!C32" +"Teams!B32" +"CONCATENATE(""Example: if "",Teams!B31,"" beats "",Teams!B30,"" in round 1 it is worth (14-3)*1 = 11 bonus points,"")" +"Teams!B64" +"CONCATENATE(""If they then beat "",Teams!B32,"" (or "",Teams!B33,"") in round 2 it is worth (14-6)*2 = 16 bonus points,"")" +"Teams!C33" +"Teams!B33" +"Teams!B65" +"TODAY()" +"TODAY()" +"+H7+E7" +"+H8+E8+D8" +"+H9+E9" +"+G10+F10" +"+F11+G11" +"172801.92+275000" +"+H12" +"SUM(J7:J12)" +"+SUM(J15:J16)" +"+D20" +"+SUM(J19:J22)+SUM(K19:K22)" +"10248582+24479.42" +"+F25-G25" +"+J25+J26" +"SUM(J15:J38)" +"+L23+L27+L17" +"+L41+SUM(J29:J31)+SUM(K29:K31)+SUM(J34:J38)+SUM(K34:K38)" +"SUM(J43:J44)" +"+J45" +"+J13+J40+J45" +"+L13+L41+L46" +"+L13+N41+L46" +"+J49-J25-J11-J10-J38-J12" +"+'PG&E Corp. '!B2" +"+H7+E7" +"+F8-G8" +"+G9+F9" +"+H9+E9+D9" +"4240934.11+(213807.42*19)" +"+F11+G11" +"SUM(J7:J11)" +"+D16" +"+H19+E19" +"+H19+E19" +"SUM(J16:J23)" +"+J25" +"+J25+K25" +"+J25+J12" +"+L12+J25" +"+L12+N26" +"+J25+J12-J11-J10-J9-J8" +"+'PG&E Corp. '!B2" +"77653215-27346350-659005" +"+F7" +"-42747380+28936761-599752+21" +"-7816951+1884397-137662" +"SUM(F7:F12)" +"-1967079+35761" +"-874535+19401" +"27467988-14941737" +"-32647600" +"G23" +"-26739+1573" +"-29231764+13902201" +"+E26" +"E26" +"SUM(F20:F27)" +"+L35-J35" +"+'PG&E Corp. '!L13" +"+'PG&E Corp. '!L17+'PG&E Corp. '!L27+'PG&E Corp. '!L32+'PG&E Corp. '!L39" +"+'PG&E Corp. '!J45" +"+'Edison Int''l '!J8" +"+'Edison Int''l '!L12" +"+'Edison Int''l '!J25" +"SUM(G35:G39)" +"SUM(J10:J12)" +"+J14" +"+J27" +"+J29" +"+G42+G43" +"+'PG&E Corp. '!J7+'PG&E Corp. '!K7+'PG&E Corp. '!J8+'PG&E Corp. '!K8+'PG&E Corp. '!J9+'PG&E Corp. '!K9" +"+'PG&E Corp. '!J10+'PG&E Corp. '!K10+'PG&E Corp. '!J11+'PG&E Corp. '!K11" +"+'PG&E Corp. '!J12+'PG&E Corp. '!K12" +"SUM(B7:G7)" +"+'PG&E Corp. '!L17+'PG&E Corp. '!L23-'PG&E Corp. '!J19+'PG&E Corp. '!L27-'PG&E Corp. '!J25+'PG&E Corp. '!L32+'PG&E Corp. '!L39+'PG&E Corp. '!L46" +"+'PG&E Corp. '!J25+'PG&E Corp. '!K25+'PG&E Corp. '!J38" +"+'PG&E Corp. '!J19+'PG&E Corp. '!K19" +"+'Edison Int''l '!J7+'Edison Int''l '!K7" +"+'Edison Int''l '!J9+'Edison Int''l '!K9+'Edison Int''l '!J10+'Edison Int''l '!K10" +"+'Edison Int''l '!J11+'Edison Int''l '!K11" +"+'Edison Int''l '!J8+'Edison Int''l '!K8" +"+'Edison Int''l '!J18+'Edison Int''l '!J22+'Edison Int''l '!J23" +"+'Edison Int''l '!J16+'Edison Int''l '!J17+'Edison Int''l '!J19" +"+'Px - ISO '!J7+'Px - ISO '!J8+'Px - ISO '!J9" +"+'Px - ISO '!J10+'Px - ISO '!J11+'Px - ISO '!J12" +"+'Px - ISO '!J20+'Px - ISO '!J21+'Px - ISO '!J22+'Px - ISO '!J23+'Px - ISO '!J24+'Px - ISO '!J25+'Px - ISO '!J26" +"+'Px - ISO '!J27" +"SUM(B7:B12)" +"SUM(H7:H12)" +"+H15+('Edison Int''l '!N30-'Edison Int''l '!L30)+('PG&E Corp. '!N50-'PG&E Corp. '!L50)" +"+'PG&E Corp. '!L50+'Edison Int''l '!L30+'Px - ISO '!J14+'Px - ISO '!J29" +"+'PG&E Corp. '!B2" +"+'PG&E Corp. '!D25" +"+'PG&E Corp. '!D10+'PG&E Corp. '!D11" +"+'PG&E Corp. '!D38" +"+'Edison Int''l '!D9+'Edison Int''l '!D10" +"SUM(I6:I9)" +"+'PG&E Corp. '!D7" +"+'PG&E Corp. '!D15" +"+'PG&E Corp. '!D29" +"+'PG&E Corp. '!D34" +"+'PG&E Corp. '!D43" +"SUM(I13:I18)" +"+'Edison Int''l '!D16" +"SUM(I22:I23)" +"+'Edison Int''l '!#REF!" +"+'PG&E Corp. '!D19" +"+'Edison Int''l '!D18" +"+'Edison Int''l '!D22" +"+'PG&E Corp. '!D8" +"+'PG&E Corp. '!D16" +"+'PG&E Corp. '!D20" +"+'PG&E Corp. '!D31" +"+'PG&E Corp. '!D44" +"SUM(I37:I47)" +"77653215-27346350-659005" +"+E51" +"-42747380+28936761-599752+21" +"-7816951+1884397-137662" +"-1967079+35761" +"-874535+19401" +"27467988-14941737" +"-32647600" +"F57" +"-26739+1573" +"-29231764+13902201" +"+D60" +"+'Edison Int''l '!D23" +"+'PG&E Corp. '!D9" +"+'PG&E Corp. '!D22" +"+'Edison Int''l '!D7" +"SUM(I51:I64)" +"+'PG&E Corp. '!D12" +"+'Edison Int''l '!D11" +"+SUM(I68:I69)" +"+'PG&E Corp. '!D37" +"SUM(I73)" +"+'Edison Int''l '!D8" +"SUM(I77:I81)" +"+I82+I74+I70+I65+I48+I34+I29+I24+I19+I10" +"+J28+J41+J64+J62+I84" +"+'PG&E Corp. '!J49+'Edison Int''l '!J29+'Px - ISO '!J29+'Px - ISO '!J14" +"+'PG&E Corp. '!J49+'Edison Int''l '!J29+'Px - ISO '!J14+'Px - ISO '!J29" +"SUM(C8:E8)+SUM(G8:J8)" +"C8+C16" +"SUM(C22:E22)+SUM(G22:I22)" +"D22/D8" +"B4+E4+H4+K4+N4+Q4+T4+W4" +"SUM(B4:B9)" +"SUM(B19:B25)" +"Y10+Y26" +"Y30+Y35" +"SUM(C4:L4)" +"M4+N4" +"E11" +"E12" +"SUM(C4:C8)" +"SUM(C16:C17)" +"+C18+C9" +"+N22+M22" +"SUM(C30:C33)" +"SUM(C38:C40)" +"+O41+O34" +"IF(J2<$T$1,""Y"",""N"")" +"IF(J2<$T$1,""Y"",""N"")" +"IF(J2<$T$1,""Y"",""N"")" +"IF(J2<$U$1,""Y"",""N"")" +"SUM(AA8:AD8)" +"SUM(AO8:AV8)" +"SUM(AY8:AZ8)" +"SUM(BE8:BK8)" +"SUM(BP8:CS8)" +"SUM(CV8:DE8)" +"SUM(G3:G27)" +"SUM(C5:C59)" +"-110920441+38341000" +"-47700000+19900000" +"SUM(C63:C115)" +"C60+C116" +"SUBTOTAL(9,E5:E163)" +"SUBTOTAL(9,E165:E167)" +"SUBTOTAL(9,E169:E173)" +"SUBTOTAL(9,E175:E175)" +"SUBTOTAL(9,E177:E178)" +"SUBTOTAL(9,E180:E189)" +"SUBTOTAL(9,E191:E196)" +"SUBTOTAL(9,E5:E10)" +"SUBTOTAL(9,E12:E13)" +"SUBTOTAL(9,E15:E19)" +"SUM(E27:E34)" +"SUM(E41:E43)" +"TODAY()" +"SUM(C6:C9)" +"(-5335.1-1292.2+441.2)*1000" +"-90008" +"1985726.31" +"6775550" +"-5344000" +"1518535" +"-12.9*1000" +"1012766.7" +"(5147.8)*1000" +"0.57*C8+0.43*D8" +"Deals!M5" +"'Deal Cash'!H5" +"'Deal Cash'!I5-D8" +"SUM('Deal Cash'!H$5:H6)*IF($B9>0,1,0)" +"SUM('Deal Cash'!I$5:I6)*IF($B9>0,1,0)-D9" +"SUM(P4:U4)" +"SUM(P5:P35)" +"IF(E5=""HLH"",16,IF(E5=""RTC"",24,8))*D5" +"IF((H5-I5)>$K$2,H5-I5,0)" +"J5*F5" +"F5*I5*(IF(J5>0,1,0))" +"F5*H5*IF(J5>0,1,0)" +"IF($J5>0,IF($C5=P$2,$D5,0),0)" +"' Pricing'!B8+Deals!$E$51" +"Deals!B5" +"Deals!E5" +"Deals!L5" +"$E5*H$1+J5" +"$F5*H$1+K5" +"$E5*AF$1" +"$F5*AF$1" +"178740+10188" +"IF(D6=""HLH"",$L$32*C6*E6,C6*$M$32*E6)" +"IF(D6=""HLH"",$L$32*C6*G6,C6*$M$32*G6)" +"E6-G6" +"IF(D6=""HLH"",$L$32*C6*I6,C6*$M$32*I6)" +"G10*(L32+M32)*C10" +"SUM(F6:F19)" +"SUM(J6:J18)" +"16*4*C22*E22" +"16*4*C22*G22" +"16*4*C22*I22" +"24-L25" +"SUM(L25:L31)" +"SUM(F22:F34)" +"56*C37*E37" +"56*C37*G37" +"56*C37*I37" +"64*C46*G46" +"80*C52*E52" +"80*C52*G52" +"SUM(F46:F55)" +"F20+F35+F44+F56" +"H56" +"H44+H35" +"SUM(F64:F71)" +"C5-C7" +"(C5*C6)*(-1)" +"C7*C8" +"SUM(C12:C13)" +"SUM(C14:C15)" +"C17*16" +"SUM(C18:J18)" +"C257*8" +"C5-C7" +"(C5*C6)*(-1)" +"C7*C8" +"SUM(C12:C13)" +"SUM(C14:C15)" +"C17*16" +"SUM(C18:J18)" +"C5-C7" +"(C5*C6)*(-1)" +"C7*C8" +"SUM(C12:C13)" +"SUM(C14:C15)" +"C17*8" +"SUM(C18:J18)" +"C5-C7" +"(C5*C6)*(-1)" +"C7*C8" +"SUM(C12:C13)" +"SUM(C14:C15)" +"C17*16" +"SUM(C18:J18)" +"C476*8" +"C5-C7" +"(C5*C6)*(-1)" +"C7*C8" +"SUM(C12:C13)" +"SUM(C14:C15)" +"C17*16" +"SUM(C18:J18)" +"C5-C7" +"(C5*C6)*(-1)" +"C7*C8" +"SUM(C12:C13)" +"SUM(C14:C15)" +"C17*8" +"SUM(C18:J18)" +"76005*16" +"69172.5*16" +"D6-E6" +"D6+G6+J6" +"3187.5*8" +"3100*8" +"(2018+1050)*16" +"3510*16" +"45840*16" +"(22800+16100)*16" +"35325*16" +"(25811.5+6500)*16" +"SUM(D6:D10)" +"20289.5*16" +"(14211+2575)*16" +"6400*16" +"(4002+2300)*16" +"29733*16" +"(18348.75+5687.5)*16" +"4400*8" +"(1000+1912.5)*8" +"SUM(D14:D17)" +"2037.5*16" +"1287.5*16" +"4160*8" +"4000*8" +"SUM(D21:D22)" +"4323*16" +"3068*16" +"62730*16" +"(24153.75+21125)*16" +"(13367.25+2550)*8" +"16949*8" +"SUM(D26:D28)" +"1540*16" +"1150*16" +"1112.5*8" +"900*8" +"5314.5*16" +"(1110+2300)*16" +"3400*16" +"1625*16" +"1525.7*16" +"1186.25*16" +"1502.5*16" +"1050*16" +"1407.5*16" +"7347*16" +"8859*16" +"34749*16" +"37375*16" +"(2970+1050)*16" +"4717.5*16" +"1105*8" +"26153.5*16" +"(13455+10350)*16" +"11672.5*16" +"(7845+2100)*16" +"850*8" +"SUM(D49:D54)" +"(1307.5+2100)*16" +"4002*16" +"3964.5*16" +"3150*16" +"7660*16" +"(2691+3450)*16" +"4225*16" +"(2087.5+1150)*16" +"(2125+5750)*16" +"8178*16" +"762.5*8" +"D12+D19+D24+D30+D36+D38+D40+D47+D56+D62+D64+D66+D68" +"SUM(D6,D7,D14,D21,D22,D26)" +"SUM(D10,D16,D17,D27,D28,D38,D40)" +"SUM(D8,D9,D15,D32,D33,D34,D42,D43,D44,D45,D49,D51,D52,D53,D54,D58,D59,D60,D64,D66,D68)" +"SUM(D73:D75)" +"D75-D66-D45-D44-D43-D42" +"D73+D74+D78" +"C5-C7" +"(C5*C6)*(-1)" +"C7*C8" +"SUM(C12:C13)" +"SUM(C14:C15)" +"C17*16" +"SUM(C18:I18)" +"N497/N498" +"N499/7" +"+E16-F16" +"SUM(G3:G23)" +"108686345-50000000" +"SUM(C6:C79)" +"NOW()" +"IF(B2>-C2,B2+C2,0)" +"K2+G2+D2" +"B2+C2+E2+F2+K2" +"D2+G2+J2+N2" +"B2+C2+E2+F2+H2+I2+N2" +"IF(B2>-C2,B2+C2,0)" +"K2+G2+D2" +"B2+C2+E2+F2+K2" +"D2+G2+J2+N2" +"B2+C2+E2+F2+H2+I2+N2" +"IF(B2>-C2,B2+C2,0)" +"K2+G2+D2" +"B2+C2+E2+F2+K2" +"D2+G2+J2+N2" +"B2+C2+E2+F2+H2+I2+N2" +"IF(B2>-C2,B2+C2,0)" +"K2+G2+D2" +"B2+C2+E2+F2+K2" +"D2+G2+J2+N2" +"B2+C2+E2+F2+H2+I2+N2" +"N2-K2" +"N2-K2" +"N2-K2" +"N2-K2" +"N2-K2" +"N2-K2" +"B25" +"(J27+J24+J21+J18+J15+J12+J9+J6)" +"-(J12/2)" +"-(J21/2)" +"SUM(J30:J32)" +"(J7+J10+J13+J16+J19+J22+J25+J28+J36)" +"-(J25*0.75)" +"-(J28*0.8)" +"J33+J38" +"N328-K328" +"N85-K85" +"N2-K2" +"N2-K2" +"N2-K2" +"N2-K2" +"N2-K2" +"N2-K2" +"N2-K2" +"IF(D2="""","""",D2-C2)" +"IF(D2="""","""",D2-C2)" +"IF(OR(D6="""",C6=""""),"""",D6-C6)" +"IF(D2="""","""",D2-C2)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"P31+Q31+R31-S31" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"P31+Q31+R31-S31" +"B1" +"B1" +"B5+C5+D5-E5" +"-14-18" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"-23" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"SUM(T8:T31)" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"SUM(T8:T31)" +"B1" +"B1" +"B5+C5+D5-E5" +"-14-18" +"SUM(B5:B28)" +"SUM(T8:T31)" +"B1" +"B1" +"B5+C5+D5-E5" +"-23" +"SUM(B5:B28)" +"SUM(T8:T31)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"SUM(T8:T31)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"SUM(T8:T31)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"SUM(T8:T31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"SUM(T8:T31)" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"SUM(T8:T31)" +"B1" +"B1" +"B5+C5+D5-E5" +"-14-18" +"SUM(B5:B28)" +"SUM(T8:T31)" +"B1" +"B1" +"B5+C5+D5-E5" +"-23" +"SUM(B5:B28)" +"SUM(T8:T31)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"SUM(T8:T31)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"SUM(T8:T31)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"SUM(T8:T31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F11+Deals!F16+Deals!F15" +"Deals!G10+Deals!G16+Deals!G15" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F8+Deals!F9+Deals!F11+Deals!F12+Deals!F15+Deals!F16" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD136" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E5:AC5)" +"F115" +"F145" +"D116-0.25" +"D116+0.56" +"SUM(AD18:AD92)" +"SUM(AD92:AD106)" +"SUM(AD106:AD109)" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B11:Y11)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B15:Y15)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B19:Y19)" +"Balancing!H29" +"SUM(Preschedule!#REF!)" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B20:Y20)" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F11+Deals!F16+Deals!F15" +"Deals!G10+Deals!G16+Deals!G15" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F8+Deals!F9+Deals!F11+Deals!F12+Deals!F15+Deals!F16" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD136" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"1/24" +"1/22.6" +"1/17.2" +"SUM(D34:E34)" +"F34/$F$41" +"E34" +"J34/$J$41" +"L34" +"L34*C34" +"J34" +"F34" +"L35*C35/1000" +"O34+J35" +"P34+F35" +"27+11.5" +"L36*C17" +"(L36/24)*C36/1000" +"L39/6.306" +"(L39/6.306)*C39/1000" +"L40*7.17" +"((L40*7.17)*C40)/1000" +"SUM(D34:D40)" +"J35" +"H36" +"SUM(J37:J38)" +"SUM(J39:J40)" +"SUM(D46:F46)" +"550+816+600+1000+577+620+640" +"550+540" +"500+110+80" +"AVERAGE(U47,V62)+0.05*(O$44-AVERAGE(U47,V62))" +"SUM(O47:R47)" +"535+535" +"448" +"778" +"SUM(D46:D49)" +"535" +"660+1800+598+535+800+1200+520+1100+292" +"520" +"620" +"AVERAGE(U54,U69)+0.05*(O$44-AVERAGE(U54,U69))" +"600+600" +"AVERAGE(U56,W71)+0.05*(O$44-AVERAGE(U56,W71))" +"660+380" +"1200" +"D60+D55+D50" +"SUM(C77:I77)" +"1-SUM(M77:O77)" +"WEEKDAY(A5)" +"1/24" +"1/22.6" +"1/17.2" +"SUM(D35:E35)" +"F35/$F$42" +"E35" +"J35/$J$42" +"L35" +"L35*C35" +"J35" +"F35" +"L36*C36/1000" +"O35+J36" +"P35+F36" +"27+11" +"L37/24" +"(L37/24)*C37/1000" +"L40/6.306" +"(L40/6.306)*C40/1000" +"L41*7.17" +"((L41*7.17)*C41)/1000" +"SUM(D35:D41)" +"SUM(D47:F47)" +"1240+1132+500+846" +"640+1020+314+440+680+468" +"SUM(D47:D50)" +"161+520+1086+640" +"630+850+630+480" +"628+510+220+850" +"700+800" +"503+800" +"D61+D56+D51" +"SUM(C65:I65)" +"TODAY()" +"HLOOKUP($A7,'FWD Strips'!$A$3:$AM$5,2,FALSE)" +"B7-[3]Cover!B7" +"VLOOKUP($A7,'FWD Curves'!$A$3:$B$40,2,FALSE)" +"HLOOKUP($A7,'FWD Strips'!$A$18:$AM$22,2,FALSE)" +"HLOOKUP($A7,'FWD Strips'!$A$3:$AM$5,3,FALSE)" +"VLOOKUP($A7,'FWD Curves'!$A$3:$C$40,3,FALSE)" +"HLOOKUP($A7,'FWD Strips'!$A$18:$AM$22,3,FALSE)" +"B7+I7" +"F7+M7" +"B8*W8/50" +"SUM(B7:B20)" +"I22+B22" +"HLOOKUP($A29,'FWD Strips'!$A$3:$AM$6,4,FALSE)" +"VLOOKUP($A29,'FWD Curves'!$A$3:$E$40,4,FALSE)" +"HLOOKUP($A29,'FWD Strips'!$A$18:$AM$22,4,FALSE)" +"SUM(B29:B41)" +"Graph!D53" +"S22+G43" +"TODAY()" +"D4" +"B4+D5" +"SUM(D4:D51)" +"VLOOKUP(E2,Calendar!$A$2:$G$49,2,FALSE)" +"VLOOKUP(E2,'FWD Curves'!$A$3:$E$40,4,FALSE)" +"(I2-G2)*H2*F2" +"VLOOKUP(E2,'MWH Ref'!$A$5:$H$214,8,FALSE)" +"VLOOKUP(E2,'FWD Curves'!$A$3:$B$40,2,FALSE)" +"(I2-G2)*H2*F2" +"I102" +"VLOOKUP(E2,Calendar!$A$2:$G$49,4,FALSE)" +"VLOOKUP(E2,'FWD Curves'!$A$3:$C$40,3,FALSE)" +"(J2-H2)*16*I2*G2" +"B2-C2" +"D2*16" +"(C2*24)+(D2*8)" +"B2*24" +"SUMPRODUCT(B$12:B$23,W$12:W$23)/W3" +"SUMPRODUCT(C$12:C$23,G$12:G$23)/G3" +"SUM(G$12:G$23)" +"SUMPRODUCT(C3:E3,G3:I3)/SUM(G3:I3)" +"G3/SUM($G3:$I3)" +"K3/$B3" +"C3/$B3" +"SUMPRODUCT(B$24:B$35,W$24:W$35)/W4" +"SUMPRODUCT(C$24:C$35,G$24:G$35)/G4" +"SUM(G$24:G$35)" +"SUMPRODUCT(B$36:B$47,W$36:W$47)/W5" +"SUMPRODUCT(C$36:C$47,G$36:G$47)/G5" +"SUM(G$36:G$47)" +"SUMPRODUCT(B$48:B$59,W$48:W$59)/W6" +"SUMPRODUCT(C$48:C$59,G$48:G$59)/G6" +"SUM(G$48:G$59)" +"V10*8" +"X10*16" +"(Y10+Z10)*16" +"V10-SUM(X10:Z10)" +"VLOOKUP($A12,[2]Tregion!$A$7:$G$357,3,FALSE)" +"VLOOKUP($A12,[2]Tregion!$A$7:$G$357,7,FALSE)" +"VLOOKUP($A12,[2]Tregion!$J$7:$P$357,3,FALSE)" +"VLOOKUP($A12,[2]Tregion!$J$7:$P$357,7,FALSE)" +"DSUM('ERCOT OFF PEAK'!$E:$J,2,B$2:B$3)" +"DSUM('ERCOT FWD'!$E:$K,3,B$2:B$3)" +"DSUM('NYMEX GAS'!$E:$J,2,B$2:B$3)" +"DSUM('ERCOT OFF PEAK'!$D:$J,7,B$17:B$18)" +"DSUM('ERCOT FWD'!$E:$K,7,B$17:B$18)" +"DSUM('NYMEX GAS'!$D:$J,7,B$17:B$18)" +"H3-G3" +"VLOOKUP($A5,'Curve Summary'!$A$11:$K$59,11,FALSE)+J5" +"VLOOKUP($A5,'Curve Summary'!$A$11:$K$59,2,FALSE)" +"K5+$J$3" +"VLOOKUP($A17,'Curve Summary'!$A$11:$K$59,11,FALSE)" +"SUMPRODUCT(B3:B4,$F3:$F4)/$F42" +"SUMPRODUCT(B5:B16,$F5:$F16)/$F43" +"SUMPRODUCT(B17:B28,$F17:$F28)/$F44" +"SUMPRODUCT(#REF!,#REF!)/$F46" +"SUMPRODUCT(B3:B4,$F3:$F4)/$F51" +"SUMPRODUCT(B5:B7,$F5:$F7)/$F52" +"SUMPRODUCT(B8:B10,$F8:$F10)/$F53" +"SUMPRODUCT(B11:B13,$F11:$F13)/$F54" +"SUMPRODUCT(B14:B16,$F14:$F16)/$F55" +"SUMPRODUCT(B17:B19,$F17:$F19)/$F56" +"SUMPRODUCT(B20:B22,$F20:$F22)/$F57" +"SUMPRODUCT(B23:B25,$F23:$F25)/$F58" +"SUMPRODUCT(B26:B28,$F26:$F28)/$F59" +"SUMPRODUCT(B5:B6,$F5:$F6)/$F65" +"SUMPRODUCT(B17:B18,$F17:$F18)/$F66" +"SUMPRODUCT(B11:B12,$F11:$F12)/$F70" +"SUMPRODUCT(B7:B8,$F7:$F8)/$F74" +"SUMPRODUCT(B19:B20,$F19:$F20)/$F75" +"(C2*D2*16+C3*D3*8)/(D2*16+D3*8)" +"(D2*16+D3*8)*50" +"C6*D6+C7*D7+C8*D8" +"H11+M11" +"('Curve Summary'!K12*19600+'Curve Summary'!K13*17600)/37200" +"('Curve Summary'!K14*20400+'Curve Summary'!K15*18400)/38800" +"'Curve Summary'!K16" +"'Curve Summary'!K17" +"('Curve Summary'!K18*19600+'Curve Summary'!K19*19600)/'Price it Up'!J36" +"'Curve Summary'!K20" +"('Curve Summary'!K21*18800+'Curve Summary'!K22*20000+'Curve Summary'!K23*20400)/59200" +"J16*K16+J21*K21+J26*K26+J31*K31+J36*K36+J41*K41+J46*K46" +"K47/J54" +"B5*16" +"(C5*8)+(D5*16)+(E5*16)+(F5*16)" +"C5*8" +"SUM(D5:F5)*16" +"50*G5" +"C5*24" +"[1]Cals_peak!D5" +"SUM(B6:B10)" +"SUM(B11:B22)" +"SUM(B23:B34)" +"SUM(B35:B46)" +"SUM(B47:B58)" +"SUM(B59:B70)" +"SUM(B71:B82)" +"SUM(B83:B94)" +"SUM(B95:B106)" +"SUM(B107:B118)" +"SUM(B119:B130)" +"SUM(B131:B142)" +"SUM(B143:B154)" +"SUM(B155:B166)" +"SUM(B167:B178)" +"SUM(B179:B190)" +"SUM(B191:B202)" +"SUM(B203:B214)" +"SUM(D5:D6)" +"SUM(D17:D18)" +"SUM(D29:D30)" +"SUM(D41:D42)" +"SUM(D53:D54)" +"SUM(D65:D66)" +"SUM(D77:D78)" +"SUM(D89:D90)" +"SUM(D101:D102)" +"SUM(D113:D114)" +"C19*16*E19*H19" +"SUM(J19:J23)" +"AVERAGE(A31:A44)" +"SUMPRODUCT(F7:F11,G7:G11)/SUM(F7:F11)" +"C5-C6-C7" +"SUM(C5,C8:C20)" +"C5-C6-C7" +"SUM(C5,C8:C20)" +"Summary!A2" +"C5-C6-C7" +"SUM(C5,C8:C20)" +"Summary!A2" +"C5-C6-C7" +"SUM(C5,C8:C20)" +"Summary!A2" +"I9-$C$5" +"_xll.HEAT($B9,$C9,$D9,$E9,$F9,$G9,$H9,$I9-$C$5,$K9,M$7)" +"AVERAGE(B30:B93)" +"K6-L6" +"K6-M6" +"L6-M6" +"IF(V6>0,#REF!-V6,"""")" +"IF(AC6>0,N6-AC6,"""")" +"IF(AA6>0,#REF!-AA6,"""")" +"AC6-$V6" +"AD6-$AC6" +"AE6-$AD6" +"#REF!-N6" +"$N6-O6" +"$O6-P6" +"AV6+BB6" +"IF(A749>0,HOUR(A749),"""")" +"IF(A749>0,MONTH(A749),"""")" +"IF(A749>0,DATE(F749,AH749,D749),"""")" +"IF(AB749>0,#REF!-AB749,"""")" +"AB749-$U749" +"AC749-$AB749" +"AD749-$AC749" +"#REF!-#REF!" +"#REF!-N749" +"$N749-O749" +"J6-K6" +"J6-L6" +"K6-L6" +"IF(AP6>0,Q6-AP6,"""")" +"IF(AW6>0,O6-AW6,"""")" +"IF(AX6>0,AI6-AX6,"""")" +"IF(AU6>0,AG6-AU6,"""")" +"AW6-$AP6" +"AX6-$AW6" +"AY6-$AX6" +"$Q6-O6" +"$Q6-AI6" +"$O6-AI6" +"$AI6-AJ6" +"BP6+BV6" +"IF(A749>0,HOUR(A749),"""")" +"IF(A749>0,MONTH(A749),"""")" +"IF(A749>0,DATE(F749,BC749,D749),"""")" +"IF(AP749>0,X749-AP749,"""")" +"$X749-O749" +"$X749-AI749" +"AVERAGE(B20:B35)" +"AVERAGE(B13:B19,B36)" +"AVERAGE(B13:B36)" +"SUM(D3:D71)" +"SUM(D74:D172)" +"SUM(D246:D264)" +"K6-L6" +"K6-M6" +"L6-M6" +"IF(V6>0,#REF!-V6,"""")" +"IF(AC6>0,N6-AC6,"""")" +"IF(AA6>0,#REF!-AA6,"""")" +"AC6-$V6" +"AD6-$AC6" +"AE6-$AD6" +"#REF!-N6" +"$N6-O6" +"$O6-P6" +"AV6+BB6" +"IF(A749>0,HOUR(A749),"""")" +"IF(A749>0,MONTH(A749),"""")" +"IF(A749>0,DATE(F749,AH749,D749),"""")" +"IF(AB749>0,#REF!-AB749,"""")" +"AB749-$U749" +"AC749-$AB749" +"AD749-$AC749" +"#REF!-#REF!" +"#REF!-N749" +"$N749-O749" +"J6-K6" +"J6-L6" +"K6-L6" +"IF(AP6>0,Q6-AP6,"""")" +"IF(AW6>0,O6-AW6,"""")" +"IF(AX6>0,AI6-AX6,"""")" +"IF(AU6>0,AG6-AU6,"""")" +"AW6-$AP6" +"AX6-$AW6" +"AY6-$AX6" +"$Q6-O6" +"$Q6-AI6" +"$O6-AI6" +"$AI6-AJ6" +"BP6+BV6" +"IF(A749>0,HOUR(A749),"""")" +"IF(A749>0,MONTH(A749),"""")" +"IF(A749>0,DATE(F749,BC749,D749),"""")" +"IF(AP749>0,X749-AP749,"""")" +"$X749-O749" +"$X749-AI749" +"AVERAGE(B20:B35)" +"AVERAGE(B13:B19,B36)" +"AVERAGE(B13:B36)" +"(H2-I2)*(G2*9)" +"SUM(G2:G3)" +"AVERAGE(H2:H3)" +"AVERAGE(M2:M10)" +"(H4-H7)*(G4*21)" +"(H16-H19)*(G16*21)" +"SUM(J2:J5)" +"SUM(J14:J17)" +"SUM(B22:B26)" +"B28*DiscountRate!E2" +"(H3-G3)*(F3*E3)" +"SUM(I3:I7)" +"I8*DiscountRate!E2" +"M4/L4" +"VLOOKUP(J4,DiscountRate!$A$2:$E$26,5,0)" +"(R4/M4)+P4" +"(Q4-P4)*L4" +"(Q4-P4)*(L4*O4)" +"SUM(L4:L15)" +"L94+L120+L146" +"+L107+L133+L159" +"L29+L42+L81" +"L16+L55+L68" +"(R161+R164)+(R162+R165)" +"VLOOKUP(G4,DiscountRate!$A$2:$E$26,5,0)" +"J4-0.04" +"(N4/I4)+L4" +"(M4-L4)*H4" +"(M4-L4)*(H4*K4)" +"SUM(H4:H10)" +"(M86-L86)*I86" +"H11+H44+H77" +"H19+H52+H93" +"H27+H60+H85" +"H35+H68+H101" +"SUM(N103:N107)" +"I4/H4" +"VLOOKUP(G4,DiscountRate!$A$2:$E$26,5,0)" +"(N4/I4)+L4" +"(M4-L4)*H4" +"(M4-L4)*(H4*K4)" +"SUM(H4:H5)" +"H4+H12+H19+H26+H30" +"H8+H15+H22+H33" +"SUM(N37:N41)" +"(M4-L4)*H4" +"I5/H5" +"VLOOKUP(G5,DiscountRate!$A$2:$E$26,5,0)" +"(M5-L5)*I5" +"(M5-L5)*(H5*K5)" +"SUM(H4:H11)" +"(N13/I13)+L13" +"SUM(H13:H16)" +"H12+H41+H70+H99+H128+H157" +"H26+H50+H79+H108+H137+H166" +"H17+H55+H84+H113+H142+H171" +"H31+H60+H89+H118+H147+H176" +"SUM(N178:N182)" +"I5/H5" +"VLOOKUP(G5,DiscountRate!$A$2:$E$26,5,0)" +"(M5-L5)*I5" +"(M5-L5)*H5" +"(M5-L5)*(H5*K5)" +"SUM(H4:H17)" +"(N34/I34)+L34" +"SUM(H34:H40)" +"H18+H65+H112+H160+H207+H255" +"H33+H80+H127+H175+H222+H270" +"H41+H88+H135+H183+H230+H278" +"H49+H96+H143+H191+H238+H286" +"SUM(N288:N292)" +"I4/H4" +"VLOOKUP(G4,DiscountRate!$A$2:$E$26,5,)" +"(N4/I4)+L4" +"(M4-L4)*H4" +"(M4-L4)*(H4*K4)" +"SUM(H4:H15)" +"H16+H96" +"H29+H109" +"H42+H70" +"H55+H83" +"SUM(N111:N115)" +"Cal02_Cal03!O111" +"Cal02_Cal03!O114" +"'RockiesApr-Oct'!O288+'RockiesApr-Oct'!O291" +"'RockiesDec-Mar'!O178+'RockiesDec-Mar'!O181" +"Nymex!O37" +"Nymex!O40" +"'AECOApr-Oct'!O103+'AECOApr-Oct'!O106" +"'AIG Crude & Products'!S161+'AIG Crude & Products'!S164" +"'AIG Weather'!I4+'AIG Weather'!I7" +"SUM(B2:K2)" +"'AIG Weather'!I3+'AIG Weather'!I6" +"SUM(B2:B3)" +"1/((1+B2/2)^(2*((A2-TODAY())/365.25)))" +"B2+0.04" +"1/((1+D2/2)^(2*((A2-TODAY())/365.25)))" +"WTI_Brent!O47" +"'GCHU-GCHO'!O84" +"'Malin-Sumas'!O53" +"Rockies!N20" +"SUM(B2:E2)" +"November!N19" +"SUM(N3:N18)" +"L4/K4" +"SUM(K3:K12)" +"SUM(K14:K21)" +"K13+K22" +"O22+O13" +"O45+O23" +"L3/K3" +"SUM(K3:K26)" +"SUM(L15:L26)" +"K40+K27" +"O27+O40" +"O82+O41" +"SUM(K3:K9)" +"K10+K18" +"L3/K3" +"SUM(K3:K14)" +"SUM(K16:K23)" +"K15+K24" +"O49+O40" +"-K26+K51" +"O26+O51" +"IF(L5=0,0,(L5/K5))" +"M5-0.04" +"IF(R5=0,0,(R5/M5))" +"Q5*N5" +"(R23/L23)+O23" +"SUM(Q5:Q166)" +"+TODAY()" +"+N6-O6" +"+(N7-O7)*M7" +"+S7+S24" +"+(P7*L7)+(P24*L24)" +"1/(1+Y7/2)^(2*($J7-$B$2)/365.25)" +"Y7+$AA$1" +"+Z7*W7" +"+U7-AC7" +"W7*AB7" +"U7-AE7" +"Y7-AG7" +"AA7-AG7" +"1/(1+Y8/2)^(2*(J8-$B$2)/365.25)" +"SUM(U7:U20)" +"AF21-AD21" +"ABS(G3)" +"IF(G3>0,""BUY"",""SELL"")" +"IF(E3=""C"",""CALL"",""PUT"")" +"CONCATENATE(L3,"" - "",M3)" +"I3+J3" +"IF(N3=""SELL - PUT"",IF(H3-O3>0,0,(H3-O3)*K3),IF(N3=""BUY - CALL"",IF(O3-H3>0,0,(H3-O3)*K3),IF(N3=""SELL - CALL"",IF(O3-H3>0,0,(O3-H3)*K3),IF(N3=""BUY - PUT"",IF(H3-O3>0,0,(O3-H3)*K3)))))" +"SUM(P3:P265)" +"ABS(G3)" +"IF(G3>0,""BUY"",""SELL"")" +"IF(E3=""C"",""CALL"",""PUT"")" +"CONCATENATE(L3,"" - "",M3)" +"I3+J3" +"IF(N3=""SELL - PUT"",IF(H3-O3>0,0,(H3-O3)*K3),IF(N3=""BUY - CALL"",IF(O3-H3>0,0,(H3-O3)*K3),IF(N3=""SELL - CALL"",IF(O3-H3>0,0,(O3-H3)*K3),IF(N3=""BUY - PUT"",IF(H3-O3>0,0,(O3-H3)*K3)))))" +"SUM(P3:P311)" +"ABS(G3)" +"IF(G3>0,""BUY"",""SELL"")" +"IF(E3=""C"",""CALL"",""PUT"")" +"CONCATENATE(L3,"" - "",M3)" +"I3+J3" +"IF(N3=""SELL - PUT"",IF(H3-O3>0,0,(H3-O3)*K3),IF(N3=""BUY - CALL"",IF(O3-H3>0,0,(H3-O3)*K3),IF(N3=""SELL - CALL"",IF(O3-H3>0,0,(O3-H3)*K3),IF(N3=""BUY - PUT"",IF(H3-O3>0,0,(O3-H3)*K3)))))" +"SUM(P3:P102)" +"ABS(G3)" +"IF(G3>0,""BUY"",""SELL"")" +"IF(E3=""C"",""CALL"",""PUT"")" +"CONCATENATE(L3,"" - "",M3)" +"I3+J3" +"IF(N3=""SELL - PUT"",IF(H3-O3>0,0,(H3-O3)*K3),IF(N3=""BUY - CALL"",IF(O3-H3>0,0,(H3-O3)*K3),IF(N3=""SELL - CALL"",IF(O3-H3>0,0,(O3-H3)*K3),IF(N3=""BUY - PUT"",IF(H3-O3>0,0,(O3-H3)*K3)))))" +"J3" +"SUM(P3:P106)" +"ABS(G3)" +"IF(G3>0,""BUY"",""SELL"")" +"IF(E3=""C"",""CALL"",""PUT"")" +"CONCATENATE(L3,"" - "",M3)" +"I3+J3" +"IF(N3=""SELL - PUT"",IF(H3-O3>0,0,(H3-O3)*K3),IF(N3=""BUY - CALL"",IF(O3-H3>0,0,(H3-O3)*K3),IF(N3=""SELL - CALL"",IF(O3-H3>0,0,(O3-H3)*K3),IF(N3=""BUY - PUT"",IF(H3-O3>0,0,(O3-H3)*K3)))))" +"J3" +"SUM(P3:P126)" +"ABS(H3)" +"IF(H3>0,""BUY"",""SELL"")" +"IF(F3=""C"",""CALL"",""PUT"")" +"CONCATENATE(N3,"" - "",O3)" +"I3+L3" +"IF(P3=""SELL - PUT"",IF(J3-Q3>0,0,(J3-Q3)*M3),IF(P3=""BUY - CALL"",IF(Q3-J3>0,0,(J3-Q3)*M3),IF(P3=""SELL - CALL"",IF(Q3-J3>0,0,(Q3-J3)*M3),IF(P3=""BUY - PUT"",IF(J3-Q3>0,0,(Q3-J3)*M3)))))" +"SUM(R3:R188)" +"ABS(H3)" +"IF(H3>0,""BUY"",""SELL"")" +"IF(F3=""C"",""CALL"",""PUT"")" +"CONCATENATE(N3,"" - "",O3)" +"I3+L3" +"IF(P3=""SELL - PUT"",IF(J3-Q3>0,0,(J3-Q3)*M3),IF(P3=""BUY - CALL"",IF(Q3-J3>0,0,(J3-Q3)*M3),IF(P3=""SELL - CALL"",IF(Q3-J3>0,0,(Q3-J3)*M3),IF(P3=""BUY - PUT"",IF(J3-Q3>0,0,(Q3-J3)*M3)))))" +"L16+K16" +"SUM(R3:R188)" +"L3+K3" +"ABS(H3)" +"IF(H3>0,""BUY"",""SELL"")" +"IF(F3=""C"",""CALL"",""PUT"")" +"CONCATENATE(N3,"" - "",O3)" +"I3+L3" +"IF(P3=""SELL - PUT"",IF(J3-Q3>0,0,(J3-Q3)*M3),IF(P3=""BUY - CALL"",IF(Q3-J3>0,0,(J3-Q3)*M3),IF(P3=""SELL - CALL"",IF(Q3-J3>0,0,(Q3-J3)*M3),IF(P3=""BUY - PUT"",IF(J3-Q3>0,0,(Q3-J3)*M3)))))" +"SUM(R3:R192)" +"K3+L3" +"ABS(H3)" +"IF(H3>0,""BUY"",""SELL"")" +"IF(F3=""C"",""CALL"",""PUT"")" +"CONCATENATE(N3,"" - "",O3)" +"I3+L3" +"IF(P3=""SELL - PUT"",IF(J3-Q3>0,0,(J3-Q3)*M3),IF(P3=""BUY - CALL"",IF(Q3-J3>0,0,(J3-Q3)*M3),IF(P3=""SELL - CALL"",IF(Q3-J3>0,0,(Q3-J3)*M3),IF(P3=""BUY - PUT"",IF(J3-Q3>0,0,(Q3-J3)*M3)))))" +"SUM(R3:R122)" +"J3-L3" +"ABS(H3)" +"IF(H3>0,""BUY"",""SELL"")" +"IF(F3=""C"",""CALL"",""PUT"")" +"CONCATENATE(N3,"" - "",O3)" +"I3+L3" +"IF(P3=""SELL - PUT"",IF(J3-Q3>0,0,(J3-Q3)*M3),IF(P3=""BUY - CALL"",IF(Q3-J3>0,0,(J3-Q3)*M3),IF(P3=""SELL - CALL"",IF(Q3-J3>0,0,(Q3-J3)*M3),IF(P3=""BUY - PUT"",IF(J3-Q3>0,0,(Q3-J3)*M3)))))" +"SUM(R3:R186)" +"(I197-K197)*H197" +"ABS(G3)" +"IF(G3>0,""BUY"",""SELL"")" +"IF(E3=""C"",""CALL"",""PUT"")" +"CONCATENATE(L3,"" - "",M3)" +"I3+J3" +"IF(N3=""SELL - PUT"",IF(H3-O3>0,0,(H3-O3)*K3),IF(N3=""BUY - CALL"",IF(O3-H3>0,0,(H3-O3)*K3),IF(N3=""SELL - CALL"",IF(O3-H3>0,0,(O3-H3)*K3),IF(N3=""BUY - PUT"",IF(H3-O3>0,0,(O3-H3)*K3)))))" +"SUM(P3:P265)" +"ABS(G3)" +"IF(G3>0,""BUY"",""SELL"")" +"IF(E3=""C"",""CALL"",""PUT"")" +"CONCATENATE(L3,"" - "",M3)" +"I3+J3" +"IF(N3=""SELL - PUT"",IF(H3-O3>0,0,(H3-O3)*K3),IF(N3=""BUY - CALL"",IF(O3-H3>0,0,(H3-O3)*K3),IF(N3=""SELL - CALL"",IF(O3-H3>0,0,(O3-H3)*K3),IF(N3=""BUY - PUT"",IF(H3-O3>0,0,(O3-H3)*K3)))))" +"SUM(P3:P311)" +"ABS(G3)" +"IF(G3>0,""BUY"",""SELL"")" +"IF(E3=""C"",""CALL"",""PUT"")" +"CONCATENATE(L3,"" - "",M3)" +"I3+J3" +"IF(N3=""SELL - PUT"",IF(H3-O3>0,0,(H3-O3)*K3),IF(N3=""BUY - CALL"",IF(O3-H3>0,0,(H3-O3)*K3),IF(N3=""SELL - CALL"",IF(O3-H3>0,0,(O3-H3)*K3),IF(N3=""BUY - PUT"",IF(H3-O3>0,0,(O3-H3)*K3)))))" +"SUM(P3:P102)" +"ABS(G3)" +"IF(G3>0,""BUY"",""SELL"")" +"IF(E3=""C"",""CALL"",""PUT"")" +"CONCATENATE(L3,"" - "",M3)" +"I3+J3" +"IF(N3=""SELL - PUT"",IF(H3-O3>0,0,(H3-O3)*K3),IF(N3=""BUY - CALL"",IF(O3-H3>0,0,(H3-O3)*K3),IF(N3=""SELL - CALL"",IF(O3-H3>0,0,(O3-H3)*K3),IF(N3=""BUY - PUT"",IF(H3-O3>0,0,(O3-H3)*K3)))))" +"J3" +"SUM(P3:P106)" +"ABS(G3)" +"IF(G3>0,""BUY"",""SELL"")" +"IF(E3=""C"",""CALL"",""PUT"")" +"CONCATENATE(L3,"" - "",M3)" +"I3+J3" +"IF(N3=""SELL - PUT"",IF(H3-O3>0,0,(H3-O3)*K3),IF(N3=""BUY - CALL"",IF(O3-H3>0,0,(H3-O3)*K3),IF(N3=""SELL - CALL"",IF(O3-H3>0,0,(O3-H3)*K3),IF(N3=""BUY - PUT"",IF(H3-O3>0,0,(O3-H3)*K3)))))" +"J3" +"SUM(P3:P126)" +"ABS(H3)" +"IF(H3>0,""BUY"",""SELL"")" +"IF(F3=""C"",""CALL"",""PUT"")" +"CONCATENATE(N3,"" - "",O3)" +"I3+L3" +"IF(P3=""SELL - PUT"",IF(J3-Q3>0,0,(J3-Q3)*M3),IF(P3=""BUY - CALL"",IF(Q3-J3>0,0,(J3-Q3)*M3),IF(P3=""SELL - CALL"",IF(Q3-J3>0,0,(Q3-J3)*M3),IF(P3=""BUY - PUT"",IF(J3-Q3>0,0,(Q3-J3)*M3)))))" +"SUM(R3:R188)" +"ABS(H3)" +"IF(H3>0,""BUY"",""SELL"")" +"IF(F3=""C"",""CALL"",""PUT"")" +"CONCATENATE(N3,"" - "",O3)" +"I3+L3" +"IF(P3=""SELL - PUT"",IF(J3-Q3>0,0,(J3-Q3)*M3),IF(P3=""BUY - CALL"",IF(Q3-J3>0,0,(J3-Q3)*M3),IF(P3=""SELL - CALL"",IF(Q3-J3>0,0,(Q3-J3)*M3),IF(P3=""BUY - PUT"",IF(J3-Q3>0,0,(Q3-J3)*M3)))))" +"L16+K16" +"SUM(R3:R188)" +"L3+K3" +"ABS(H3)" +"IF(H3>0,""BUY"",""SELL"")" +"IF(F3=""C"",""CALL"",""PUT"")" +"CONCATENATE(N3,"" - "",O3)" +"I3+L3" +"IF(P3=""SELL - PUT"",IF(J3-Q3>0,0,(J3-Q3)*M3),IF(P3=""BUY - CALL"",IF(Q3-J3>0,0,(J3-Q3)*M3),IF(P3=""SELL - CALL"",IF(Q3-J3>0,0,(Q3-J3)*M3),IF(P3=""BUY - PUT"",IF(J3-Q3>0,0,(Q3-J3)*M3)))))" +"SUM(R3:R192)" +"K3+L3" +"ABS(H3)" +"IF(H3>0,""BUY"",""SELL"")" +"IF(F3=""C"",""CALL"",""PUT"")" +"CONCATENATE(N3,"" - "",O3)" +"I3+L3" +"IF(P3=""SELL - PUT"",IF(J3-Q3>0,0,(J3-Q3)*M3),IF(P3=""BUY - CALL"",IF(Q3-J3>0,0,(J3-Q3)*M3),IF(P3=""SELL - CALL"",IF(Q3-J3>0,0,(Q3-J3)*M3),IF(P3=""BUY - PUT"",IF(J3-Q3>0,0,(Q3-J3)*M3)))))" +"SUM(R3:R122)" +"J3-L3" +"ABS(H3)" +"IF(H3>0,""BUY"",""SELL"")" +"IF(F3=""C"",""CALL"",""PUT"")" +"CONCATENATE(N3,"" - "",O3)" +"I3+L3" +"IF(P3=""SELL - PUT"",IF(J3-Q3>0,0,(J3-Q3)*M3),IF(P3=""BUY - CALL"",IF(Q3-J3>0,0,(J3-Q3)*M3),IF(P3=""SELL - CALL"",IF(Q3-J3>0,0,(Q3-J3)*M3),IF(P3=""BUY - PUT"",IF(J3-Q3>0,0,(Q3-J3)*M3)))))" +"SUM(R3:R186)" +"(I197-K197)*H197" +"108686345-50000000" +"SUM(C6:C79)" +"108686345-50000000" +"SUM(C6:C79)" +"NOW()" +"SUM($F$3:$F$5)" +"SUM($F$8:$F$13)" +"SUM($F$16:$F$18)" +"SUM(F21)" +"SUM(F24:F25)" +"SUM($F$28:$F$28)" +"B9+1" +"B4+1" +"SUBTOTAL(9,L2:L14)" +"SUBTOTAL(9,L16:L23)" +"SUBTOTAL(9,L2:L23)" +"A5+1" +"A21+1" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"+B4+1" +"A12+1" +"+A4" +"B6" +"A6" +"A6" +"+B61" +"SUM(C3:I3)" +"50+35+10" +"440-282" +"416-203" +"C3-C5" +"SUM(C16:C19)" +"SUM(E24:E30)" +"SUM(G34:G41)" +"SUM(I45:I46)" +"K3-K50" +"I46+G41+E30+C19" +"V3+1" +"SUM(G5:H5)" +"13+1" +"SUM(G5:G12)" +"SUM(G14:G16)" +"6+2" +"SUM(G17:G22)" +"SUM(H24:H24)" +"3+2" +"SUM(G5:G37)" +"I40-G38" +"C80" +"SUM(B45:B65)" +"SUM(J78)" +"L78" +"Q99" +"SUM(J13:J75)" +"X110" +"SUM(C76:C79)" +"SUM(Q1:Q95)" +"AC105+2" +"SUM(X1:X106)" +"H12+1" +"SUM(I3:I49)" +"'CC 103820 - Detail Expenses'!P3" +"SUM(B4:B7)" +"6.2%+0.0145" +"2%+0.0145" +"'CC 103820 - Detail Expenses'!P3" +"#REF!+#REF!+#REF!" +"+'CC 103820 - Headcount'!C47+'CC 103816 - Headcount'!C47+'CC 103845 - Headcount'!C47+'CC 103817 - Headcount'!C47+'CC 103818 - Headcount'!C47+'CC 103846 - Headcount'!C47+'CC 103847 - Headcount'!C47+'CC 103821 - Headcount'!C47+'CC 140112 - Headcount'!C47+'CC 103833 - Headcount'!C47+'CC 103857 - Headcount'!C47" +"+'CC 103820 - Detail Expenses'!D32+'CC 103816 - Detail Expenses'!D32+'CC 103845 - Detail Expenses'!D32+'CC 103817 - Detail Expenses'!D32+'CC 103818 - Detail Expenses'!D32+'CC 103846 - Detail Expenses'!D32+'CC 103847 - Detail Expenses'!D32+'CC 103821 - Detail Expenses'!D32+'CC 140112 - Detail Expenses'!D32+'CC 103833 - Detail Expenses'!D32+'CC 103857 - Detail Expenses'!D32" +"SUM(D12:O12)" +"+'CC 103820 - Detail Expenses'!D72+'CC 103816 - Detail Expenses'!D72+'CC 103845 - Detail Expenses'!D72+'CC 103817 - Detail Expenses'!D72+'CC 103818 - Detail Expenses'!D72+'CC 103846 - Detail Expenses'!D72+'CC 103847 - Detail Expenses'!D72+'CC 103821 - Detail Expenses'!D72+'CC 140112 - Detail Expenses'!D72+'CC 103833 - Detail Expenses'!D72+'CC 103857 - Detail Expenses'!D72" +"+'CC 103820 - Detail Expenses'!D70+'CC 103816 - Detail Expenses'!D70+'CC 103845 - Detail Expenses'!D70+'CC 103817 - Detail Expenses'!D70+'CC 103818 - Detail Expenses'!D70+'CC 103846 - Detail Expenses'!D70+'CC 103847 - Detail Expenses'!D70+'CC 103821 - Detail Expenses'!D70+'CC 140112 - Detail Expenses'!D70+'CC 103833 - Detail Expenses'!D70+'CC 103857 - Detail Expenses'!D70" +"+'CC 103820 - Detail Expenses'!D72+'CC 103816 - Detail Expenses'!D72+'CC 103845 - Detail Expenses'!D72+'CC 103817 - Detail Expenses'!D72+'CC 103818 - Detail Expenses'!D72+'CC 103846 - Detail Expenses'!D72+'CC 103847 - Detail Expenses'!D72+'CC 103821 - Detail Expenses'!D72+'CC 140112 - Detail Expenses'!D72+'CC 103833 - Detail Expenses'!D72+'CC 103857 - Detail Expenses'!D72" +"+'CC 103820 - Detail Expenses'!D81+'CC 103816 - Detail Expenses'!D81+'CC 103845 - Detail Expenses'!D81+'CC 103817 - Detail Expenses'!D81+'CC 103818 - Detail Expenses'!D81+'CC 103846 - Detail Expenses'!D81+'CC 103847 - Detail Expenses'!D81+'CC 103821 - Detail Expenses'!D81+'CC 140112 - Detail Expenses'!D81+'CC 103833 - Detail Expenses'!D81+'CC 103857 - Detail Expenses'!D81" +"+'CC 103820 - Detail Expenses'!D85+'CC 103816 - Detail Expenses'!D85+'CC 103845 - Detail Expenses'!D85+'CC 103817 - Detail Expenses'!D85+'CC 103818 - Detail Expenses'!D85+'CC 103846 - Detail Expenses'!D85+'CC 103847 - Detail Expenses'!D85+'CC 103821 - Detail Expenses'!D85+'CC 140112 - Detail Expenses'!D85+'CC 103833 - Detail Expenses'!D85+'CC 103857 - Detail Expenses'!D85" +"+'CC 103820 - Detail Expenses'!D58+'CC 103816 - Detail Expenses'!D58+'CC 103845 - Detail Expenses'!D58+'CC 103817 - Detail Expenses'!D58+'CC 103818 - Detail Expenses'!D58+'CC 103846 - Detail Expenses'!D58+'CC 103847 - Detail Expenses'!D58+'CC 103821 - Detail Expenses'!D58+'CC 140112 - Detail Expenses'!D58+'CC 103833 - Detail Expenses'!D58+'CC 103857 - Detail Expenses'!D58" +"+'CC 103820 - Detail Expenses'!D64+'CC 103816 - Detail Expenses'!D64+'CC 103845 - Detail Expenses'!D64+'CC 103817 - Detail Expenses'!D64+'CC 103818 - Detail Expenses'!D64+'CC 103846 - Detail Expenses'!D64+'CC 103847 - Detail Expenses'!D64+'CC 103821 - Detail Expenses'!D64+'CC 140112 - Detail Expenses'!D64+'CC 103833 - Detail Expenses'!D64+'CC 103857 - Detail Expenses'!D64" +"+'CC 103820 - Detail Expenses'!D69+'CC 103816 - Detail Expenses'!D69+'CC 103845 - Detail Expenses'!D69+'CC 103817 - Detail Expenses'!D69+'CC 103818 - Detail Expenses'!D69+'CC 103846 - Detail Expenses'!D69+'CC 103847 - Detail Expenses'!D69+'CC 103821 - Detail Expenses'!D69+'CC 140112 - Detail Expenses'!D69+'CC 103833 - Detail Expenses'!D69+'CC 103857 - Detail Expenses'!D69" +"+'CC 103820 - Detail Expenses'!D81+'CC 103816 - Detail Expenses'!D81+'CC 103845 - Detail Expenses'!D81+'CC 103817 - Detail Expenses'!D81+'CC 103818 - Detail Expenses'!D81+'CC 103846 - Detail Expenses'!D81+'CC 103847 - Detail Expenses'!D81+'CC 103821 - Detail Expenses'!D81+'CC 140112 - Detail Expenses'!D81+'CC 103833 - Detail Expenses'!D81+'CC 103857 - Detail Expenses'!D81" +"SUM(D12:D29)" +"+'CC 103820 - Detail Expenses'!D106+'CC 103816 - Detail Expenses'!D106+'CC 103845 - Detail Expenses'!D106+'CC 103817 - Detail Expenses'!D106+'CC 103818 - Detail Expenses'!D106+'CC 103846 - Detail Expenses'!D106+'CC 103847 - Detail Expenses'!D106+'CC 103821 - Detail Expenses'!D106+'CC 140112 - Detail Expenses'!D106+'CC 103833 - Detail Expenses'!D106+'CC 103857 - Detail Expenses'!D106" +"D30+D32" +"CELL(""FILENAME"")" +"SUM(F6:F8)" +"+F12+F11" +"'CC 103820 - Detail Expenses'!P3" +"+'CC 103820 - Detail Expenses'!P36" +"SUM(F12:F18)" +"SUM(F20)" +"SUM(F26:F33)" +"SUM(F35:F39)" +"SUM(F43:F44)" +"F19+F21+F23+F25+F34+F40+F45+F57+F60+F41+F42+F46+F47+F48+F49+F61" +"'CC 103820 - Detail Expenses'!P43+'CC 103820 - Detail Expenses'!P45+'CC 103820 - Detail Expenses'!P47+'CC 103820 - Detail Expenses'!P49+'CC 103820 - Detail Expenses'!P58+'CC 103820 - Detail Expenses'!P64+'CC 103820 - Detail Expenses'!P65+'CC 103820 - Detail Expenses'!P66+'CC 103820 - Detail Expenses'!P69+'CC 103820 - Detail Expenses'!P70+'CC 103820 - Detail Expenses'!P71+'CC 103820 - Detail Expenses'!P72+'CC 103820 - Detail Expenses'!P73+'CC 103820 - Detail Expenses'!P81+'CC 103820 - Detail Expenses'!P84+'CC 103820 - Detail Expenses'!P85" +"F66*12" +"SUM(F66:F81)" +"'CC 103820 - Detail Expenses'!P3" +"+'CC 103820 - G&A Assumption'!D5" +"N12" +"SUM(C12:C29)" +"SUM(C31:C44)" +"SUM(D31:D45)" +"C30+C46" +"CELL(""FILENAME"")" +"SUM(C85:C86)" +"+C53*Input!$D19" +"SUM(C97:N97)" +"SUM(C97:C125)" +"+C126+C87+C92" +"250000/12" +"$B$157*C12" +"$B$157*D12*1.075" +"190000/12" +"$B$158*C13" +"$B$158*D13*1.0775" +"116000/12" +"$B$159*C14" +"$B$159*D14*1.0775" +"77000/12" +"$B$160*C15" +"$B$160*D15*1.0775" +"66000/12" +"$B$161*C16" +"$B$161*D16*1.0775" +"48000/12" +"$B$162*C17" +"$B$162*D17*1.0775" +"45000/12" +"$B$163*C18" +"$B$163*D18*1.0775" +"38000/12" +"$B$164*C19" +"$B$164*D19*1.0775" +"$B$167*C24" +"$B$167*D24*1.0775" +"$B$168*C25" +"$B$168*D25*1.0775" +"$B$169*C26" +"$B$169*D26*1.0775" +"35000/12" +"$B$171*C28" +"$B$171*D28*1.0775" +"50000/12" +"$B$172*C29" +"$B$172*D29*1.0775" +"SUM(C157:C172)" +"Assumptions!B21" +"$B$176*C20" +"$B$176*D20*1.075" +"Assumptions!B25" +"$B$177*C21" +"$B$177*D21*1.075" +"Assumptions!B31" +"SUM(C176:C179)" +"$B$182*C27" +"$B$182*D27*1.075" +"C173+C180+C182" +"C31*$B$31*200" +"+'CC 103820 - Headcount'!C5" +"SUM(C13:C14)" +"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+C12+C15+SUM(C16:C22)" +"SUM(#REF!)" +"C24+C23+C25" +"'CC 103820 - Headcount'!C173" +"SUM(D30:O30)" +"('CC 103820 - Headcount'!C30)*(Assumptions!$B$2/12)+('CC 103820 - Detail Expenses'!D32)*Assumptions!$B$8" +"('CC 103820 - Headcount'!D47)*(Assumptions!$B$2/12)+('CC 103820 - Detail Expenses'!E32)*Assumptions!$B$8" +"IF('CC 103820 - Headcount'!C30=0,,IF(D32/'CC 103820 - Headcount'!C30<=Assumptions!$B$12/12,D32*Assumptions!$B$14,(D32/'CC 103820 - Headcount'!C30-Assumptions!$B$12/12)*Assumptions!$B$16*'CC 103820 - Headcount'!C30+Assumptions!$B$12/12*Assumptions!$B$14*'CC 103820 - Headcount'!C30))" +"+'CC 103820 - Headcount'!C128" +"SUM(D36:D42)" +"SUM(D44)" +"+Input!$F$16*'CC 103820 - Headcount'!C47" +"+'CC 103820 - Headcount'!C202" +"SUM(D50:D57)" +"+Input!$F$9*'CC 103820 - Headcount'!C47" +"+Input!$F$10*'CC 103820 - Headcount'!C47" +"SUM(D59:D63)" +"+Input!$F$13*'CC 103820 - Headcount'!C47" +"'CC 103820 - Headcount'!C180+'CC 103820 - Headcount'!C182" +"D32+D35+D43+D45+D47+D49+D58+D64+D69+D81+D84+D65+D66+D70+D71+D72+D73+D85" +"+'[1]Cash and Non-Cash'!E132" +"SUM(C90:C105)" +"C106+#REF!" +"D86+D106" +"CELL(""FILENAME"")" +"+'CC 103820 - Detail Expenses'!D5" +"+'CC 103820 - Detail Expenses'!$D$7" +"+'CC 103820 - Detail Expenses'!D30+'CC 103820 - Detail Expenses'!D31" +"+'CC 103820 - Detail Expenses'!D33" +"+'CC 103820 - Detail Expenses'!D36" +"+'CC 103820 - Detail Expenses'!D44" +"+'CC 103820 - Detail Expenses'!D46" +"+'CC 103820 - Detail Expenses'!D48" +"+'CC 103820 - Detail Expenses'!D50" +"+'CC 103820 - Detail Expenses'!D59" +"+'CC 103820 - Detail Expenses'!D65" +"+'CC 103820 - Detail Expenses'!D70" +"+'CC 103820 - Detail Expenses'!D82" +"+'CC 103820 - Detail Expenses'!D85" +"SUM(C7:C51)" +"SUM(C52:N52)" +"+O52-'CC 103820 - Detail Expenses'!$P$86" +"'CC 103816 - Detail Expenses'!P3" +"+'CC 103816 - Detail Expenses'!P36" +"SUM(F12:F18)" +"SUM(F20)" +"SUM(F26:F33)" +"SUM(F35:F39)" +"SUM(F43:F44)" +"F19+F21+F23+F25+F34+F40+F45+F57+F60+F41+F42+F46+F47+F48+F49+F61" +"'CC 103816 - Detail Expenses'!P43+'CC 103816 - Detail Expenses'!P45+'CC 103816 - Detail Expenses'!P47+'CC 103816 - Detail Expenses'!P49+'CC 103816 - Detail Expenses'!P58+'CC 103816 - Detail Expenses'!P64+'CC 103816 - Detail Expenses'!P65+'CC 103816 - Detail Expenses'!P66+'CC 103816 - Detail Expenses'!P69+'CC 103816 - Detail Expenses'!P70+'CC 103816 - Detail Expenses'!P71+'CC 103816 - Detail Expenses'!P72+'CC 103816 - Detail Expenses'!P73+'CC 103816 - Detail Expenses'!P81+'CC 103816 - Detail Expenses'!P84+'CC 103816 - Detail Expenses'!P85" +"F66*12" +"SUM(F66:F81)" +"'CC 103816 - Detail Expenses'!P3" +"+'CC 103816 - G&A Assumption'!D5" +"N12" +"SUM(C12:C29)" +"SUM(C31:C44)" +"SUM(D31:D45)" +"C30+C46" +"CELL(""FILENAME"")" +"SUM(C85:C86)" +"+C53*Input!$D19" +"SUM(C97:N97)" +"SUM(C97:C125)" +"+C126+C87+C92" +"250000/12" +"$B$157*C12" +"$B$157*D12*1.075" +"190000/12" +"$B$158*C13" +"$B$158*D13*1.0775" +"116000/12" +"$B$159*C14" +"$B$159*D14*1.0775" +"77000/12" +"$B$160*C15" +"$B$160*D15*1.0775" +"66000/12" +"$B$161*C16" +"$B$161*D16*1.0775" +"48000/12" +"$B$162*C17" +"$B$162*D17*1.0775" +"45000/12" +"$B$163*C18" +"$B$163*D18*1.0775" +"38000/12" +"$B$164*C19" +"$B$164*D19*1.0775" +"$B$167*C24" +"$B$167*D24*1.0775" +"$B$168*C25" +"$B$168*D25*1.0775" +"$B$169*C26" +"$B$169*D26*1.0775" +"35000/12" +"$B$171*C28" +"$B$171*D28*1.0775" +"50000/12" +"$B$172*C29" +"$B$172*D29*1.0775" +"SUM(C157:C172)" +"Assumptions!B21" +"$B$176*C20" +"$B$176*D20*1.075" +"Assumptions!B25" +"$B$177*C21" +"$B$177*D21*1.075" +"Assumptions!B31" +"SUM(C176:C179)" +"$B$182*C27" +"$B$182*D27*1.075" +"C173+C180+C182" +"C31*$B$31*200" +"+'CC 103816 - Headcount'!C5" +"SUM(C13:C14)" +"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+C12+C15+SUM(C16:C22)" +"SUM(#REF!)" +"C24+C23+C25" +"'CC 103816 - Headcount'!C173" +"SUM(D30:O30)" +"('CC 103816 - Headcount'!C30)*(Assumptions!$B$2/12)+('CC 103816 - Detail Expenses'!D32)*Assumptions!$B$8" +"('CC 103816 - Headcount'!D47)*(Assumptions!$B$2/12)+('CC 103816 - Detail Expenses'!E32)*Assumptions!$B$8" +"IF('CC 103816 - Headcount'!C30=0,,IF(D32/'CC 103816 - Headcount'!C30<=Assumptions!$B$12/12,D32*Assumptions!$B$14,(D32/'CC 103816 - Headcount'!C30-Assumptions!$B$12/12)*Assumptions!$B$16*'CC 103816 - Headcount'!C30+Assumptions!$B$12/12*Assumptions!$B$14*'CC 103816 - Headcount'!C30))" +"+'CC 103816 - Headcount'!C128" +"SUM(D36:D42)" +"SUM(D44)" +"+Input!$G$16*'CC 103816 - Headcount'!C47" +"+'CC 103816 - Headcount'!C202" +"SUM(D50:D57)" +"+Input!$G$9*'CC 103816 - Headcount'!C47" +"+Input!$G$10*'CC 103816 - Headcount'!C47" +"SUM(D59:D63)" +"+Input!$G$13*'CC 103816 - Headcount'!C47" +"'CC 103816 - Headcount'!C180+'CC 103816 - Headcount'!C182" +"D32+D35+D43+D45+D47+D49+D58+D64+D69+D81+D84+D65+D66+D70+D71+D72+D73+D85" +"+'[1]Cash and Non-Cash'!E132" +"SUM(C90:C105)" +"C106+#REF!" +"D86+D106" +"CELL(""FILENAME"")" +"+'CC 103816 - Detail Expenses'!D5" +"+'CC 103816 - Detail Expenses'!$D$7" +"+'CC 103816 - Detail Expenses'!D30+'CC 103816 - Detail Expenses'!D31" +"+'CC 103816 - Detail Expenses'!D33" +"+'CC 103816 - Detail Expenses'!D36" +"+'CC 103816 - Detail Expenses'!D44" +"+'CC 103816 - Detail Expenses'!D46" +"+'CC 103816 - Detail Expenses'!D48" +"+'CC 103816 - Detail Expenses'!D50" +"+'CC 103816 - Detail Expenses'!D59" +"+'CC 103816 - Detail Expenses'!D65" +"+'CC 103816 - Detail Expenses'!D70" +"+'CC 103816 - Detail Expenses'!D82" +"+'CC 103816 - Detail Expenses'!D85" +"SUM(C7:C51)" +"SUM(C52:N52)" +"+O52-'CC 103816 - Detail Expenses'!$P$86" +"'CC 103845 - Detail Expenses'!P3" +"+'CC 103845 - Detail Expenses'!P36" +"SUM(F12:F18)" +"SUM(F20)" +"SUM(F26:F33)" +"SUM(F35:F39)" +"SUM(F43:F44)" +"F19+F21+F23+F25+F34+F40+F45+F57+F60+F41+F42+F46+F47+F48+F49+F61" +"'CC 103845 - Detail Expenses'!P43+'CC 103845 - Detail Expenses'!P45+'CC 103845 - Detail Expenses'!P47+'CC 103845 - Detail Expenses'!P49+'CC 103845 - Detail Expenses'!P58+'CC 103845 - Detail Expenses'!P64+'CC 103845 - Detail Expenses'!P65+'CC 103845 - Detail Expenses'!P66+'CC 103845 - Detail Expenses'!P69+'CC 103845 - Detail Expenses'!P70+'CC 103845 - Detail Expenses'!P71+'CC 103845 - Detail Expenses'!P72+'CC 103845 - Detail Expenses'!P73+'CC 103845 - Detail Expenses'!P81+'CC 103845 - Detail Expenses'!P84+'CC 103845 - Detail Expenses'!P85" +"F66*12" +"SUM(F66:F81)" +"'CC 103845 - Detail Expenses'!P3" +"+'CC 103845 - G&A Assumption'!D5" +"N12" +"SUM(C12:C29)" +"SUM(C31:C44)" +"SUM(D31:D45)" +"C30+C46" +"CELL(""FILENAME"")" +"SUM(C85:C86)" +"+C53*Input!$D19" +"SUM(C97:N97)" +"SUM(C97:C125)" +"+C126+C87+C92" +"250000/12" +"$B$157*C12" +"$B$157*D12*1.075" +"190000/12" +"$B$158*C13" +"$B$158*D13*1.0775" +"116000/12" +"$B$159*C14" +"$B$159*D14*1.0775" +"77000/12" +"$B$160*C15" +"$B$160*D15*1.0775" +"66000/12" +"$B$161*C16" +"$B$161*D16*1.0775" +"48000/12" +"$B$162*C17" +"$B$162*D17*1.0775" +"45000/12" +"$B$163*C18" +"$B$163*D18*1.0775" +"38000/12" +"$B$164*C19" +"$B$164*D19*1.0775" +"$B$167*C24" +"$B$167*D24*1.0775" +"$B$168*C25" +"$B$168*D25*1.0775" +"$B$169*C26" +"$B$169*D26*1.0775" +"35000/12" +"$B$171*C28" +"$B$171*D28*1.0775" +"50000/12" +"$B$172*C29" +"$B$172*D29*1.0775" +"SUM(C157:C172)" +"Assumptions!B21" +"$B$176*C20" +"$B$176*D20*1.075" +"Assumptions!B25" +"$B$177*C21" +"$B$177*D21*1.075" +"Assumptions!B31" +"SUM(C176:C179)" +"$B$182*C27" +"$B$182*D27*1.075" +"C173+C180+C182" +"C31*$B$31*200" +"+'CC 103845 - Headcount'!C5" +"SUM(C13:C14)" +"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+C12+C15+SUM(C16:C22)" +"SUM(#REF!)" +"C24+C23+C25" +"'CC 103845 - Headcount'!C173" +"SUM(D30:O30)" +"('CC 103845 - Headcount'!C30)*(Assumptions!$B$2/12)+('CC 103845 - Detail Expenses'!D32)*Assumptions!$B$8" +"('CC 103845 - Headcount'!D47)*(Assumptions!$B$2/12)+('CC 103845 - Detail Expenses'!E32)*Assumptions!$B$8" +"IF('CC 103845 - Headcount'!C30=0,,IF(D32/'CC 103845 - Headcount'!C30<=Assumptions!$B$12/12,D32*Assumptions!$B$14,(D32/'CC 103845 - Headcount'!C30-Assumptions!$B$12/12)*Assumptions!$B$16*'CC 103845 - Headcount'!C30+Assumptions!$B$12/12*Assumptions!$B$14*'CC 103845 - Headcount'!C30))" +"+'CC 103845 - Headcount'!C128" +"SUM(D36:D42)" +"SUM(D44)" +"+Input!$H$16*'CC 103845 - Headcount'!C47" +"+'CC 103845 - Headcount'!C202" +"SUM(D50:D57)" +"+Input!$H$9*'CC 103845 - Headcount'!C47" +"+Input!$H$10*'CC 103845 - Headcount'!C47" +"SUM(D59:D63)" +"+Input!$H$13*'CC 103845 - Headcount'!C47" +"'CC 103845 - Headcount'!C180+'CC 103845 - Headcount'!C182" +"D32+D35+D43+D45+D47+D49+D58+D64+D69+D81+D84+D65+D66+D70+D71+D72+D73+D85" +"+'[1]Cash and Non-Cash'!E132" +"SUM(C90:C105)" +"C106+#REF!" +"D86+D106" +"CELL(""FILENAME"")" +"+'CC 103845 - Detail Expenses'!D5" +"+'CC 103845 - Detail Expenses'!$D$7" +"+'CC 103845 - Detail Expenses'!D30+'CC 103845 - Detail Expenses'!D31" +"+'CC 103845 - Detail Expenses'!D33" +"+'CC 103845 - Detail Expenses'!D36" +"+'CC 103845 - Detail Expenses'!D44" +"+'CC 103845 - Detail Expenses'!D46" +"+'CC 103845 - Detail Expenses'!D48" +"+'CC 103845 - Detail Expenses'!D50" +"+'CC 103845 - Detail Expenses'!D59" +"+'CC 103845 - Detail Expenses'!D65" +"+'CC 103845 - Detail Expenses'!D70" +"+'CC 103845 - Detail Expenses'!D82" +"+'CC 103845 - Detail Expenses'!D85" +"SUM(C7:C51)" +"SUM(C52:N52)" +"+O52-'CC 103845 - Detail Expenses'!$P$86" +"'CC 103817 - Detail Expenses'!P3" +"+'CC 103817 - Detail Expenses'!P36" +"SUM(F12:F18)" +"SUM(F20)" +"SUM(F26:F33)" +"SUM(F35:F39)" +"SUM(F43:F44)" +"F19+F21+F23+F25+F34+F40+F45+F57+F60+F41+F42+F46+F47+F48+F49+F61" +"'CC 103817 - Detail Expenses'!P43+'CC 103817 - Detail Expenses'!P45+'CC 103817 - Detail Expenses'!P47+'CC 103817 - Detail Expenses'!P49+'CC 103817 - Detail Expenses'!P58+'CC 103817 - Detail Expenses'!P64+'CC 103817 - Detail Expenses'!P65+'CC 103817 - Detail Expenses'!P66+'CC 103817 - Detail Expenses'!P69+'CC 103817 - Detail Expenses'!P70+'CC 103817 - Detail Expenses'!P71+'CC 103817 - Detail Expenses'!P72+'CC 103817 - Detail Expenses'!P73+'CC 103817 - Detail Expenses'!P81+'CC 103817 - Detail Expenses'!P84+'CC 103817 - Detail Expenses'!P85" +"F66*12" +"SUM(F66:F81)" +"'CC 103817 - Detail Expenses'!P3" +"+'CC 103817 - G&A Assumption'!D5" +"N12" +"SUM(C12:C29)" +"SUM(C31:C44)" +"SUM(D31:D45)" +"C30+C46" +"CELL(""FILENAME"")" +"SUM(C85:C86)" +"+C53*Input!$D19" +"SUM(C97:N97)" +"SUM(C97:C125)" +"+C126+C87+C92" +"250000/12" +"$B$157*C12" +"$B$157*D12*1.075" +"190000/12" +"$B$158*C13" +"$B$158*D13*1.0775" +"116000/12" +"$B$159*C14" +"$B$159*D14*1.0775" +"77000/12" +"$B$160*C15" +"$B$160*D15*1.0775" +"66000/12" +"$B$161*C16" +"$B$161*D16*1.0775" +"48000/12" +"$B$162*C17" +"$B$162*D17*1.0775" +"45000/12" +"$B$163*C18" +"$B$163*D18*1.0775" +"38000/12" +"$B$164*C19" +"$B$164*D19*1.0775" +"$B$167*C24" +"$B$167*D24*1.0775" +"$B$168*C25" +"$B$168*D25*1.0775" +"$B$169*C26" +"$B$169*D26*1.0775" +"35000/12" +"$B$171*C28" +"$B$171*D28*1.0775" +"50000/12" +"$B$172*C29" +"$B$172*D29*1.0775" +"SUM(C157:C172)" +"Assumptions!B21" +"$B$176*C20" +"$B$176*D20*1.075" +"Assumptions!B25" +"$B$177*C21" +"$B$177*D21*1.075" +"Assumptions!B31" +"SUM(C176:C179)" +"$B$182*C27" +"$B$182*D27*1.075" +"C173+C180+C182" +"C31*$B$31*200" +"+'CC 103817 - Headcount'!C5" +"SUM(C13:C14)" +"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+C12+C15+SUM(C16:C22)" +"SUM(#REF!)" +"C24+C23+C25" +"'CC 103817 - Headcount'!C173" +"SUM(D30:O30)" +"('CC 103817 - Headcount'!C30)*(Assumptions!$B$2/12)+('CC 103817 - Detail Expenses'!D32)*Assumptions!$B$8" +"('CC 103817 - Headcount'!D47)*(Assumptions!$B$2/12)+('CC 103817 - Detail Expenses'!E32)*Assumptions!$B$8" +"IF('CC 103817 - Headcount'!C30=0,,IF(D32/'CC 103817 - Headcount'!C30<=Assumptions!$B$12/12,D32*Assumptions!$B$14,(D32/'CC 103817 - Headcount'!C30-Assumptions!$B$12/12)*Assumptions!$B$16*'CC 103817 - Headcount'!C30+Assumptions!$B$12/12*Assumptions!$B$14*'CC 103817 - Headcount'!C30))" +"+'CC 103817 - Headcount'!C128" +"SUM(D36:D42)" +"SUM(D44)" +"+Input!$I$16*'CC 103817 - Headcount'!C47" +"+'CC 103817 - Headcount'!C202" +"SUM(D50:D57)" +"+Input!$I$9*'CC 103817 - Headcount'!C47" +"+Input!$I$10*'CC 103817 - Headcount'!C47" +"SUM(D59:D63)" +"+Input!$I$13*'CC 103817 - Headcount'!C47" +"'CC 103817 - Headcount'!C180+'CC 103817 - Headcount'!C182" +"D32+D35+D43+D45+D47+D49+D58+D64+D69+D81+D84+D65+D66+D70+D71+D72+D73+D85" +"+'[1]Cash and Non-Cash'!E132" +"SUM(C90:C105)" +"C106+#REF!" +"D86+D106" +"CELL(""FILENAME"")" +"+'CC 103817 - Detail Expenses'!D5" +"+'CC 103817 - Detail Expenses'!$D$7" +"+'CC 103817 - Detail Expenses'!D30+'CC 103817 - Detail Expenses'!D31" +"+'CC 103817 - Detail Expenses'!D33" +"+'CC 103817 - Detail Expenses'!D36" +"+'CC 103817 - Detail Expenses'!D44" +"+'CC 103817 - Detail Expenses'!D46" +"+'CC 103817 - Detail Expenses'!D48" +"+'CC 103817 - Detail Expenses'!D50" +"+'CC 103817 - Detail Expenses'!D59" +"+'CC 103817 - Detail Expenses'!D65" +"+'CC 103817 - Detail Expenses'!D70" +"+'CC 103817 - Detail Expenses'!D82" +"+'CC 103817 - Detail Expenses'!D85" +"SUM(C7:C51)" +"SUM(C52:N52)" +"+O52-'CC 103817 - Detail Expenses'!$P$86" +"'CC 103818 - Detail Expenses'!P3" +"+'CC 103818 - Detail Expenses'!P36" +"SUM(F12:F18)" +"SUM(F20)" +"SUM(F26:F33)" +"SUM(F35:F39)" +"SUM(F43:F44)" +"F19+F21+F23+F25+F34+F40+F45+F57+F60+F41+F42+F46+F47+F48+F49+F61" +"'CC 103818 - Detail Expenses'!P43+'CC 103818 - Detail Expenses'!P45+'CC 103818 - Detail Expenses'!P47+'CC 103818 - Detail Expenses'!P49+'CC 103818 - Detail Expenses'!P58+'CC 103818 - Detail Expenses'!P64+'CC 103818 - Detail Expenses'!P65+'CC 103818 - Detail Expenses'!P66+'CC 103818 - Detail Expenses'!P69+'CC 103818 - Detail Expenses'!P70+'CC 103818 - Detail Expenses'!P71+'CC 103818 - Detail Expenses'!P72+'CC 103818 - Detail Expenses'!P73+'CC 103818 - Detail Expenses'!P81+'CC 103818 - Detail Expenses'!P84+'CC 103818 - Detail Expenses'!P85" +"F66*12" +"SUM(F66:F81)" +"'CC 103818 - Detail Expenses'!P3" +"+'CC 103818 -G&A Assumption'!D5" +"N12" +"SUM(C12:C29)" +"SUM(C31:C44)" +"SUM(D31:D45)" +"C30+C46" +"CELL(""FILENAME"")" +"SUM(C85:C86)" +"+C53*Input!$D19" +"SUM(C97:N97)" +"SUM(C97:C125)" +"+C126+C87+C92" +"250000/12" +"$B$157*C12" +"$B$157*D12*1.075" +"190000/12" +"$B$158*C13" +"$B$158*D13*1.0775" +"116000/12" +"$B$159*C14" +"$B$159*D14*1.0775" +"77000/12" +"$B$160*C15" +"$B$160*D15*1.0775" +"66000/12" +"$B$161*C16" +"$B$161*D16*1.0775" +"48000/12" +"$B$162*C17" +"$B$162*D17*1.0775" +"45000/12" +"$B$163*C18" +"$B$163*D18*1.0775" +"38000/12" +"$B$164*C19" +"$B$164*D19*1.0775" +"$B$167*C24" +"$B$167*D24*1.0775" +"$B$168*C25" +"$B$168*D25*1.0775" +"$B$169*C26" +"$B$169*D26*1.0775" +"35000/12" +"$B$171*C28" +"$B$171*D28*1.0775" +"50000/12" +"$B$172*C29" +"$B$172*D29*1.0775" +"SUM(C157:C172)" +"Assumptions!B21" +"$B$176*C20" +"$B$176*D20*1.075" +"Assumptions!B25" +"$B$177*C21" +"$B$177*D21*1.075" +"Assumptions!B31" +"SUM(C176:C179)" +"$B$182*C27" +"$B$182*D27*1.075" +"C173+C180+C182" +"C31*$B$31*200" +"+'CC 103818 - Headcount'!C5" +"SUM(C13:C14)" +"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+C12+C15+SUM(C16:C22)" +"SUM(#REF!)" +"C24+C23+C25" +"'CC 103818 - Headcount'!C173" +"SUM(D30:O30)" +"('CC 103818 - Headcount'!C30)*(Assumptions!$B$2/12)+('CC 103818 - Detail Expenses'!D32)*Assumptions!$B$8" +"('CC 103818 - Headcount'!D47)*(Assumptions!$B$2/12)+('CC 103818 - Detail Expenses'!E32)*Assumptions!$B$8" +"IF('CC 103818 - Headcount'!C30=0,,IF(D32/'CC 103818 - Headcount'!C30<=Assumptions!$B$12/12,D32*Assumptions!$B$14,(D32/'CC 103818 - Headcount'!C30-Assumptions!$B$12/12)*Assumptions!$B$16*'CC 103818 - Headcount'!C30+Assumptions!$B$12/12*Assumptions!$B$14*'CC 103818 - Headcount'!C30))" +"+'CC 103818 - Headcount'!C128" +"SUM(D36:D42)" +"SUM(D44)" +"+Input!$J$16*'CC 103818 - Headcount'!C47" +"+'CC 103818 - Headcount'!C202" +"SUM(D50:D57)" +"+Input!$J$9*'CC 103818 - Headcount'!C47" +"+Input!$J$10*'CC 103818 - Headcount'!C47" +"SUM(D59:D63)" +"+Input!$J$13*'CC 103818 - Headcount'!C47" +"'CC 103818 - Headcount'!C180+'CC 103818 - Headcount'!C182" +"D32+D35+D43+D45+D47+D49+D58+D64+D69+D81+D84+D65+D66+D70+D71+D72+D73+D85" +"+'[1]Cash and Non-Cash'!E132" +"SUM(C90:C105)" +"C106+#REF!" +"D86+D106" +"CELL(""FILENAME"")" +"+'CC 103818 - Detail Expenses'!D5" +"+'CC 103818 - Detail Expenses'!$D$7" +"+'CC 103818 - Detail Expenses'!D30+'CC 103818 - Detail Expenses'!D31" +"+'CC 103818 - Detail Expenses'!D33" +"+'CC 103818 - Detail Expenses'!D36" +"+'CC 103818 - Detail Expenses'!D44" +"+'CC 103818 - Detail Expenses'!D46" +"+'CC 103818 - Detail Expenses'!D48" +"+'CC 103818 - Detail Expenses'!D50" +"+'CC 103818 - Detail Expenses'!D59" +"+'CC 103818 - Detail Expenses'!D65" +"+'CC 103818 - Detail Expenses'!D70" +"+'CC 103818 - Detail Expenses'!D82" +"+'CC 103818 - Detail Expenses'!D85" +"SUM(C7:C51)" +"SUM(C52:N52)" +"+O52-'CC 103818 - Detail Expenses'!$P$86" +"'CC 103846 - Detail Expenses'!P3" +"+'CC 103846 - Detail Expenses'!P36" +"SUM(F12:F18)" +"SUM(F20)" +"SUM(F26:F33)" +"SUM(F35:F39)" +"SUM(F43:F44)" +"F19+F21+F23+F25+F34+F40+F45+F57+F60+F41+F42+F46+F47+F48+F49+F61" +"'CC 103846 - Detail Expenses'!P43+'CC 103846 - Detail Expenses'!P45+'CC 103846 - Detail Expenses'!P47+'CC 103846 - Detail Expenses'!P49+'CC 103846 - Detail Expenses'!P58+'CC 103846 - Detail Expenses'!P64+'CC 103846 - Detail Expenses'!P65+'CC 103846 - Detail Expenses'!P66+'CC 103846 - Detail Expenses'!P69+'CC 103846 - Detail Expenses'!P70+'CC 103846 - Detail Expenses'!P71+'CC 103846 - Detail Expenses'!P72+'CC 103846 - Detail Expenses'!P73+'CC 103846 - Detail Expenses'!P81+'CC 103846 - Detail Expenses'!P84+'CC 103846 - Detail Expenses'!P85" +"F66*12" +"SUM(F66:F81)" +"'CC 103846 - Detail Expenses'!P3" +"+'CC 103846 - G&A Assumption'!D5" +"N12" +"SUM(C12:C29)" +"SUM(C31:C44)" +"SUM(D31:D45)" +"C30+C46" +"CELL(""FILENAME"")" +"SUM(C85:C86)" +"+C53*Input!$D19" +"SUM(C97:N97)" +"SUM(C97:C125)" +"+C126+C87+C92" +"250000/12" +"$B$157*C12" +"$B$157*D12*1.075" +"190000/12" +"$B$158*C13" +"$B$158*D13*1.0775" +"116000/12" +"$B$159*C14" +"$B$159*D14*1.0775" +"77000/12" +"$B$160*C15" +"$B$160*D15*1.0775" +"66000/12" +"$B$161*C16" +"$B$161*D16*1.0775" +"48000/12" +"$B$162*C17" +"$B$162*D17*1.0775" +"45000/12" +"$B$163*C18" +"$B$163*D18*1.0775" +"38000/12" +"$B$164*C19" +"$B$164*D19*1.0775" +"$B$167*C24" +"$B$167*D24*1.0775" +"$B$168*C25" +"$B$168*D25*1.0775" +"$B$169*C26" +"$B$169*D26*1.0775" +"35000/12" +"$B$171*C28" +"$B$171*D28*1.0775" +"50000/12" +"$B$172*C29" +"$B$172*D29*1.0775" +"SUM(C157:C172)" +"Assumptions!B21" +"$B$176*C20" +"$B$176*D20*1.075" +"Assumptions!B25" +"$B$177*C21" +"$B$177*D21*1.075" +"Assumptions!B31" +"SUM(C176:C179)" +"$B$182*C27" +"$B$182*D27*1.075" +"C173+C180+C182" +"C31*$B$31*200" +"+'CC 103846 - Headcount'!C5" +"SUM(C13:C14)" +"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+C12+C15+SUM(C16:C22)" +"SUM(#REF!)" +"C24+C23+C25" +"'CC 103846 - Headcount'!C173" +"SUM(D30:O30)" +"('CC 103846 - Headcount'!C30)*(Assumptions!$B$2/12)+('CC 103846 - Detail Expenses'!D32)*Assumptions!$B$8" +"('CC 103846 - Headcount'!D47)*(Assumptions!$B$2/12)+('CC 103846 - Detail Expenses'!E32)*Assumptions!$B$8" +"IF('CC 103846 - Headcount'!C30=0,,IF(D32/'CC 103846 - Headcount'!C30<=Assumptions!$B$12/12,D32*Assumptions!$B$14,(D32/'CC 103846 - Headcount'!C30-Assumptions!$B$12/12)*Assumptions!$B$16*'CC 103846 - Headcount'!C30+Assumptions!$B$12/12*Assumptions!$B$14*'CC 103846 - Headcount'!C30))" +"+'CC 103846 - Headcount'!C128" +"SUM(D36:D42)" +"SUM(D44)" +"+Input!$K$16*'CC 103846 - Headcount'!C47" +"+'CC 103846 - Headcount'!C202" +"SUM(D50:D57)" +"+Input!$K$9*'CC 103846 - Headcount'!C47" +"+Input!$K$10*'CC 103846 - Headcount'!C47" +"SUM(D59:D63)" +"+Input!$K$13*'CC 103846 - Headcount'!C47" +"'CC 103846 - Headcount'!C180+'CC 103846 - Headcount'!C182" +"D32+D35+D43+D45+D47+D49+D58+D64+D69+D81+D84+D65+D66+D70+D71+D72+D73+D85" +"+'[1]Cash and Non-Cash'!E132" +"SUM(C90:C105)" +"C106+#REF!" +"D86+D106" +"CELL(""FILENAME"")" +"+'CC 103846 - Detail Expenses'!D5" +"+'CC 103846 - Detail Expenses'!$D$7" +"+'CC 103846 - Detail Expenses'!D30+'CC 103846 - Detail Expenses'!D31" +"+'CC 103846 - Detail Expenses'!D33" +"+'CC 103846 - Detail Expenses'!D36" +"+'CC 103846 - Detail Expenses'!D44" +"+'CC 103846 - Detail Expenses'!D46" +"+'CC 103846 - Detail Expenses'!D48" +"+'CC 103846 - Detail Expenses'!D50" +"+'CC 103846 - Detail Expenses'!D59" +"+'CC 103846 - Detail Expenses'!D65" +"+'CC 103846 - Detail Expenses'!D70" +"+'CC 103846 - Detail Expenses'!D82" +"+'CC 103846 - Detail Expenses'!D85" +"SUM(C7:C51)" +"SUM(C52:N52)" +"+O52-'CC 103846 - Detail Expenses'!$P$86" +"'CC 103847 - Detail Expenses'!P3" +"+'CC 103847 - Detail Expenses'!P36" +"SUM(F12:F18)" +"SUM(F20)" +"SUM(F26:F33)" +"SUM(F35:F39)" +"SUM(F43:F44)" +"F19+F21+F23+F25+F34+F40+F45+F57+F60+F41+F42+F46+F47+F48+F49+F61" +"'CC 103847 - Detail Expenses'!P43+'CC 103847 - Detail Expenses'!P45+'CC 103847 - Detail Expenses'!P47+'CC 103847 - Detail Expenses'!P49+'CC 103847 - Detail Expenses'!P58+'CC 103847 - Detail Expenses'!P64+'CC 103847 - Detail Expenses'!P65+'CC 103847 - Detail Expenses'!P66+'CC 103847 - Detail Expenses'!P69+'CC 103847 - Detail Expenses'!P70+'CC 103847 - Detail Expenses'!P71+'CC 103847 - Detail Expenses'!P72+'CC 103847 - Detail Expenses'!P73+'CC 103847 - Detail Expenses'!P81+'CC 103847 - Detail Expenses'!P84+'CC 103847 - Detail Expenses'!P85" +"F66*12" +"SUM(F66:F81)" +"'CC 103847 - Detail Expenses'!P3" +"+'CC 103847 - G&A Assumption'!D5" +"N12" +"SUM(C12:C29)" +"SUM(C31:C44)" +"SUM(D31:D45)" +"C30+C46" +"CELL(""FILENAME"")" +"SUM(C85:C86)" +"+C53*Input!$D19" +"SUM(C97:N97)" +"SUM(C97:C125)" +"+C126+C87+C92" +"250000/12" +"$B$157*C12" +"$B$157*D12*1.075" +"190000/12" +"$B$158*C13" +"$B$158*D13*1.0775" +"116000/12" +"$B$159*C14" +"$B$159*D14*1.0775" +"77000/12" +"$B$160*C15" +"$B$160*D15*1.0775" +"66000/12" +"$B$161*C16" +"$B$161*D16*1.0775" +"48000/12" +"$B$162*C17" +"$B$162*D17*1.0775" +"45000/12" +"$B$163*C18" +"$B$163*D18*1.0775" +"38000/12" +"$B$164*C19" +"$B$164*D19*1.0775" +"$B$167*C24" +"$B$167*D24*1.0775" +"$B$168*C25" +"$B$168*D25*1.0775" +"$B$169*C26" +"$B$169*D26*1.0775" +"35000/12" +"$B$171*C28" +"$B$171*D28*1.0775" +"50000/12" +"$B$172*C29" +"$B$172*D29*1.0775" +"SUM(C157:C172)" +"Assumptions!B21" +"$B$176*C20" +"$B$176*D20*1.075" +"Assumptions!B25" +"$B$177*C21" +"$B$177*D21*1.075" +"Assumptions!B31" +"SUM(C176:C179)" +"$B$182*C27" +"$B$182*D27*1.075" +"C173+C180+C182" +"C31*$B$31*200" +"+'CC 103847 - Headcount'!C5" +"SUM(C13:C14)" +"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+C12+C15+SUM(C16:C22)" +"SUM(#REF!)" +"C24+C23+C25" +"'CC 103847 - Headcount'!C173" +"SUM(D30:O30)" +"('CC 103847 - Headcount'!C30)*(Assumptions!$B$2/12)+('CC 103847 - Detail Expenses'!D32)*Assumptions!$B$8" +"('CC 103847 - Headcount'!D47)*(Assumptions!$B$2/12)+('CC 103847 - Detail Expenses'!E32)*Assumptions!$B$8" +"IF('CC 103847 - Headcount'!C30=0,,IF(D32/'CC 103847 - Headcount'!C30<=Assumptions!$B$12/12,D32*Assumptions!$B$14,(D32/'CC 103847 - Headcount'!C30-Assumptions!$B$12/12)*Assumptions!$B$16*'CC 103847 - Headcount'!C30+Assumptions!$B$12/12*Assumptions!$B$14*'CC 103847 - Headcount'!C30))" +"+'CC 103847 - Headcount'!C128" +"SUM(D36:D42)" +"SUM(D44)" +"+Input!$L$16*'CC 103847 - Headcount'!C47" +"+'CC 103847 - Headcount'!C202" +"SUM(D50:D57)" +"+Input!$L$9*'CC 103847 - Headcount'!C47" +"+Input!$L$10*'CC 103847 - Headcount'!C47" +"SUM(D59:D63)" +"+Input!$L$13*'CC 103847 - Headcount'!C47" +"'CC 103847 - Headcount'!C180+'CC 103847 - Headcount'!C182" +"D32+D35+D43+D45+D47+D49+D58+D64+D69+D81+D84+D65+D66+D70+D71+D72+D73+D85" +"+'[1]Cash and Non-Cash'!E132" +"SUM(C90:C105)" +"C106+#REF!" +"D86+D106" +"CELL(""FILENAME"")" +"+'CC 103847 - Detail Expenses'!D5" +"+'CC 103847 - Detail Expenses'!$D$7" +"+'CC 103847 - Detail Expenses'!D30+'CC 103847 - Detail Expenses'!D31" +"+'CC 103847 - Detail Expenses'!D33" +"+'CC 103847 - Detail Expenses'!D36" +"+'CC 103847 - Detail Expenses'!D44" +"+'CC 103847 - Detail Expenses'!D46" +"+'CC 103847 - Detail Expenses'!D48" +"+'CC 103847 - Detail Expenses'!D50" +"+'CC 103847 - Detail Expenses'!D59" +"+'CC 103847 - Detail Expenses'!D65" +"+'CC 103847 - Detail Expenses'!D70" +"+'CC 103847 - Detail Expenses'!D82" +"+'CC 103847 - Detail Expenses'!D85" +"SUM(C7:C51)" +"SUM(C52:N52)" +"+O52-'CC 103847 - Detail Expenses'!$P$86" +"'CC 103821 - Detail Expenses'!P3" +"+'CC 103821 - Detail Expenses'!P36" +"SUM(F12:F18)" +"SUM(F20)" +"SUM(F26:F33)" +"SUM(F35:F39)" +"SUM(F43:F44)" +"F19+F21+F23+F25+F34+F40+F45+F57+F60+F41+F42+F46+F47+F48+F49+F61" +"'CC 103821 - Detail Expenses'!P43+'CC 103821 - Detail Expenses'!P45+'CC 103821 - Detail Expenses'!P47+'CC 103821 - Detail Expenses'!P49+'CC 103821 - Detail Expenses'!P58+'CC 103821 - Detail Expenses'!P64+'CC 103821 - Detail Expenses'!P65+'CC 103821 - Detail Expenses'!P66+'CC 103821 - Detail Expenses'!P69+'CC 103821 - Detail Expenses'!P70+'CC 103821 - Detail Expenses'!P71+'CC 103821 - Detail Expenses'!P72+'CC 103821 - Detail Expenses'!P73+'CC 103821 - Detail Expenses'!P81+'CC 103821 - Detail Expenses'!P84+'CC 103821 - Detail Expenses'!P85" +"F66*12" +"SUM(F66:F81)" +"'CC 103821 - Detail Expenses'!P3" +"+'CC 103821 - G&A Assumption'!D5" +"N12" +"SUM(C12:C29)" +"SUM(C31:C44)" +"C30+C46" +"CELL(""FILENAME"")" +"SUM(C85:C86)" +"+C53*Input!$D19" +"SUM(C97:N97)" +"SUM(C97:C125)" +"+C126+C87+C92" +"250000/12" +"$B$157*C12" +"$B$157*D12*1.075" +"190000/12" +"$B$158*C13" +"$B$158*D13*1.0775" +"116000/12" +"$B$159*C14" +"$B$159*D14*1.0775" +"77000/12" +"$B$160*C15" +"$B$160*D15*1.0775" +"66000/12" +"$B$161*C16" +"$B$161*D16*1.0775" +"48000/12" +"$B$162*C17" +"$B$162*D17*1.0775" +"45000/12" +"$B$163*C18" +"$B$163*D18*1.0775" +"38000/12" +"$B$164*C19" +"$B$164*D19*1.0775" +"$B$167*C24" +"$B$167*D24*1.0775" +"$B$168*C25" +"$B$168*D25*1.0775" +"$B$169*C26" +"$B$169*D26*1.0775" +"35000/12" +"$B$171*C28" +"$B$171*D28*1.0775" +"50000/12" +"$B$172*C29" +"$B$172*D29*1.0775" +"SUM(C157:C172)" +"Assumptions!B21" +"$B$176*C20" +"$B$176*D20*1.075" +"Assumptions!B25" +"$B$177*C21" +"$B$177*D21*1.075" +"Assumptions!B31" +"SUM(C176:C179)" +"$B$182*C27" +"$B$182*D27*1.075" +"C173+C180+C182" +"C31*$B$31*200" +"SUM(D187:D201)" +"+'CC 103821 - Headcount'!C5" +"SUM(C13:C14)" +"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+C12+C15+SUM(C16:C22)" +"SUM(#REF!)" +"C24+C23+C25" +"'CC 103821 - Headcount'!C173" +"SUM(D30:O30)" +"('CC 103821 - Headcount'!C30)*(Assumptions!$B$2/12)+('CC 103821 - Detail Expenses'!D32)*Assumptions!$B$8" +"('CC 103821 - Headcount'!D47)*(Assumptions!$B$2/12)+('CC 103821 - Detail Expenses'!E32)*Assumptions!$B$8" +"IF('CC 103821 - Headcount'!C30=0,,IF(D32/'CC 103821 - Headcount'!C30<=Assumptions!$B$12/12,D32*Assumptions!$B$14,(D32/'CC 103821 - Headcount'!C30-Assumptions!$B$12/12)*Assumptions!$B$16*'CC 103821 - Headcount'!C30+Assumptions!$B$12/12*Assumptions!$B$14*'CC 103821 - Headcount'!C30))" +"+'CC 103821 - Headcount'!C128" +"SUM(D36:D42)" +"SUM(D44)" +"+Input!$M$16*'CC 103821 - Headcount'!C47" +"+'CC 103821 - Headcount'!C202" +"SUM(D50:D57)" +"+Input!$M$9*'CC 103821 - Headcount'!C47" +"+Input!$M$10*'CC 103821 - Headcount'!C47" +"SUM(D59:D63)" +"+Input!$M$13*'CC 103821 - Headcount'!C47" +"'CC 103821 - Headcount'!C180+'CC 103821 - Headcount'!C182" +"D32+D35+D43+D45+D47+D49+D58+D64+D69+D81+D84+D65+D66+D70+D71+D72+D73+D85" +"+'[1]Cash and Non-Cash'!E132" +"SUM(C90:C105)" +"C106+#REF!" +"D86+D106" +"CELL(""FILENAME"")" +"+'CC 103821 - Detail Expenses'!D5" +"+'CC 103821 - Detail Expenses'!$D$7" +"+'CC 103821 - Detail Expenses'!D30+'CC 103821 - Detail Expenses'!D31" +"+'CC 103821 - Detail Expenses'!D33" +"+'CC 103821 - Detail Expenses'!D36" +"+'CC 103821 - Detail Expenses'!D44" +"+'CC 103821 - Detail Expenses'!D46" +"+'CC 103821 - Detail Expenses'!D48" +"+'CC 103821 - Detail Expenses'!D50" +"+'CC 103821 - Detail Expenses'!D59" +"+'CC 103821 - Detail Expenses'!D65" +"+'CC 103821 - Detail Expenses'!D70" +"+'CC 103821 - Detail Expenses'!D82" +"+'CC 103821 - Detail Expenses'!D85" +"SUM(C7:C51)" +"SUM(C52:N52)" +"+O52-'CC 103821 - Detail Expenses'!$P$86" +"'CC 140112 - Detail Expenses'!P3" +"+'CC 140112 - Detail Expenses'!P36" +"SUM(F12:F18)" +"SUM(F20)" +"SUM(F26:F33)" +"SUM(F35:F39)" +"SUM(F43:F44)" +"F19+F21+F23+F25+F34+F40+F45+F57+F60+F41+F42+F46+F47+F48+F49+F61" +"'CC 140112 - Detail Expenses'!P43+'CC 140112 - Detail Expenses'!P45+'CC 140112 - Detail Expenses'!P47+'CC 140112 - Detail Expenses'!P49+'CC 140112 - Detail Expenses'!P58+'CC 140112 - Detail Expenses'!P64+'CC 140112 - Detail Expenses'!P65+'CC 140112 - Detail Expenses'!P66+'CC 140112 - Detail Expenses'!P69+'CC 140112 - Detail Expenses'!P70+'CC 140112 - Detail Expenses'!P71+'CC 140112 - Detail Expenses'!P72+'CC 140112 - Detail Expenses'!P73+'CC 140112 - Detail Expenses'!P81+'CC 140112 - Detail Expenses'!P84+'CC 140112 - Detail Expenses'!P85" +"F66*12" +"SUM(F66:F81)" +"'CC 140112 - Detail Expenses'!P3" +"+'CC 140112 - G&A Assumption'!D5" +"N12" +"SUM(C12:C29)" +"SUM(C31:C44)" +"SUM(D31:D45)" +"C30+C46" +"CELL(""FILENAME"")" +"SUM(C85:C86)" +"+C53*Input!$D19" +"SUM(C97:N97)" +"SUM(C97:C125)" +"+C126+C87+C92" +"250000/12" +"$B$157*C12" +"$B$157*D12*1.075" +"190000/12" +"$B$158*C13" +"$B$158*D13*1.0775" +"116000/12" +"$B$159*C14" +"$B$159*D14*1.0775" +"77000/12" +"$B$160*C15" +"$B$160*D15*1.0775" +"66000/12" +"$B$161*C16" +"$B$161*D16*1.0775" +"48000/12" +"$B$162*C17" +"$B$162*D17*1.0775" +"45000/12" +"$B$163*C18" +"$B$163*D18*1.0775" +"38000/12" +"$B$164*C19" +"$B$164*D19*1.0775" +"$B$167*C24" +"$B$167*D24*1.0775" +"$B$168*C25" +"$B$168*D25*1.0775" +"$B$169*C26" +"$B$169*D26*1.0775" +"35000/12" +"$B$171*C28" +"$B$171*D28*1.0775" +"50000/12" +"$B$172*C29" +"$B$172*D29*1.0775" +"SUM(C157:C172)" +"Assumptions!B21" +"$B$176*C20" +"$B$176*D20*1.075" +"Assumptions!B25" +"$B$177*C21" +"$B$177*D21*1.075" +"Assumptions!B31" +"SUM(C176:C179)" +"$B$182*C27" +"$B$182*D27*1.075" +"C173+C180+C182" +"C31*$B$31*200" +"+'CC 140112 - Headcount'!C5" +"SUM(C13:C14)" +"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+C12+C15+SUM(C16:C22)" +"SUM(#REF!)" +"C24+C23+C25" +"'CC 140112 - Headcount'!C173" +"SUM(D30:O30)" +"('CC 140112 - Headcount'!C30)*(Assumptions!$B$2/12)+('CC 140112 - Detail Expenses'!D32)*Assumptions!$B$8" +"('CC 140112 - Headcount'!D47)*(Assumptions!$B$2/12)+('CC 140112 - Detail Expenses'!E32)*Assumptions!$B$8" +"IF('CC 140112 - Headcount'!C30=0,,IF(D32/'CC 140112 - Headcount'!C30<=Assumptions!$B$12/12,D32*Assumptions!$B$14,(D32/'CC 140112 - Headcount'!C30-Assumptions!$B$12/12)*Assumptions!$B$16*'CC 140112 - Headcount'!C30+Assumptions!$B$12/12*Assumptions!$B$14*'CC 140112 - Headcount'!C30))" +"+'CC 140112 - Headcount'!C128" +"SUM(D36:D42)" +"SUM(D44)" +"+Input!$N$16*'CC 140112 - Headcount'!C47" +"+'CC 140112 - Headcount'!C202" +"SUM(D50:D57)" +"+Input!$N$9*'CC 140112 - Headcount'!C47" +"+Input!$N$10*'CC 140112 - Headcount'!C47" +"SUM(D59:D63)" +"+Input!$N$13*'CC 140112 - Headcount'!C47" +"'CC 140112 - Headcount'!C180+'CC 140112 - Headcount'!C182" +"D32+D35+D43+D45+D47+D49+D58+D64+D69+D81+D84+D65+D66+D70+D71+D72+D73+D85" +"+'[1]Cash and Non-Cash'!E132" +"SUM(C90:C105)" +"C106+#REF!" +"D86+D106" +"CELL(""FILENAME"")" +"+'CC 140112 - Detail Expenses'!D5" +"+'CC 140112 - Detail Expenses'!$D$7" +"+'CC 140112 - Detail Expenses'!D30+'CC 140112 - Detail Expenses'!D31" +"+'CC 140112 - Detail Expenses'!D33" +"+'CC 140112 - Detail Expenses'!D36" +"+'CC 140112 - Detail Expenses'!D44" +"+'CC 140112 - Detail Expenses'!D46" +"+'CC 140112 - Detail Expenses'!D48" +"+'CC 140112 - Detail Expenses'!D50" +"+'CC 140112 - Detail Expenses'!D59" +"+'CC 140112 - Detail Expenses'!D65" +"+'CC 140112 - Detail Expenses'!D70" +"+'CC 140112 - Detail Expenses'!D82" +"+'CC 140112 - Detail Expenses'!D85" +"SUM(C7:C51)" +"SUM(C52:N52)" +"+O52-'CC 140112 - Detail Expenses'!$P$86" +"'CC 103833 - Detail Expenses'!P3" +"+'CC 103833 - Detail Expenses'!P36" +"SUM(F12:F18)" +"SUM(F20)" +"SUM(F26:F33)" +"SUM(F35:F39)" +"SUM(F43:F44)" +"F19+F21+F23+F25+F34+F40+F45+F57+F60+F41+F42+F46+F47+F48+F49+F61" +"'CC 103833 - Detail Expenses'!P43+'CC 103833 - Detail Expenses'!P45+'CC 103833 - Detail Expenses'!P47+'CC 103833 - Detail Expenses'!P49+'CC 103833 - Detail Expenses'!P58+'CC 103833 - Detail Expenses'!P64+'CC 103833 - Detail Expenses'!P65+'CC 103833 - Detail Expenses'!P66+'CC 103833 - Detail Expenses'!P69+'CC 103833 - Detail Expenses'!P70+'CC 103833 - Detail Expenses'!P71+'CC 103833 - Detail Expenses'!P72+'CC 103833 - Detail Expenses'!P73+'CC 103833 - Detail Expenses'!P81+'CC 103833 - Detail Expenses'!P84+'CC 103833 - Detail Expenses'!P85" +"F66*12" +"SUM(F66:F81)" +"'CC 103833 - Detail Expenses'!P3" +"+'CC 103833 - G&A Assumption'!D5" +"N12" +"SUM(C12:C29)" +"SUM(C31:C44)" +"SUM(D31:D45)" +"C30+C46" +"CELL(""FILENAME"")" +"SUM(C85:C86)" +"+C53*Input!$D19" +"SUM(C97:N97)" +"SUM(C97:C125)" +"+C126+C87+C92" +"250000/12" +"$B$157*C12" +"$B$157*D12*1.075" +"190000/12" +"$B$158*C13" +"$B$158*D13*1.0775" +"116000/12" +"$B$159*C14" +"$B$159*D14*1.0775" +"77000/12" +"$B$160*C15" +"$B$160*D15*1.0775" +"66000/12" +"$B$161*C16" +"$B$161*D16*1.0775" +"48000/12" +"$B$162*C17" +"$B$162*D17*1.0775" +"45000/12" +"$B$163*C18" +"$B$163*D18*1.0775" +"38000/12" +"$B$164*C19" +"$B$164*D19*1.0775" +"$B$167*C24" +"$B$167*D24*1.0775" +"$B$168*C25" +"$B$168*D25*1.0775" +"$B$169*C26" +"$B$169*D26*1.0775" +"35000/12" +"$B$171*C28" +"$B$171*D28*1.0775" +"50000/12" +"$B$172*C29" +"$B$172*D29*1.0775" +"SUM(C157:C172)" +"Assumptions!B21" +"$B$176*C20" +"$B$176*D20*1.075" +"Assumptions!B25" +"$B$177*C21" +"$B$177*D21*1.075" +"Assumptions!B31" +"SUM(C176:C179)" +"$B$182*C27" +"$B$182*D27*1.075" +"C173+C180+C182" +"C31*$B$31*200" +"+'CC 103833 - Headcount'!C5" +"SUM(C13:C14)" +"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+C12+C15+SUM(C16:C22)" +"SUM(#REF!)" +"C24+C23+C25" +"'CC 103833 - Headcount'!C173" +"SUM(D30:O30)" +"('CC 103833 - Headcount'!C30)*(Assumptions!$B$2/12)+('CC 103833 - Detail Expenses'!D32)*Assumptions!$B$8" +"('CC 103833 - Headcount'!D47)*(Assumptions!$B$2/12)+('CC 103833 - Detail Expenses'!E32)*Assumptions!$B$8" +"IF('CC 103833 - Headcount'!C30=0,,IF(D32/'CC 103833 - Headcount'!C30<=Assumptions!$B$12/12,D32*Assumptions!$B$14,(D32/'CC 103833 - Headcount'!C30-Assumptions!$B$12/12)*Assumptions!$B$16*'CC 103833 - Headcount'!C30+Assumptions!$B$12/12*Assumptions!$B$14*'CC 103833 - Headcount'!C30))" +"+'CC 103833 - Headcount'!C128" +"SUM(D36:D42)" +"SUM(D44)" +"+Input!$O$16*'CC 103833 - Headcount'!C47" +"+'CC 103833 - Headcount'!C202" +"SUM(D50:D57)" +"+Input!$O$9*'CC 103833 - Headcount'!C47" +"+Input!$O$10*'CC 103833 - Headcount'!C47" +"SUM(D59:D63)" +"+Input!$O$13*'CC 103833 - Headcount'!C47" +"'CC 103833 - Headcount'!C180+'CC 103833 - Headcount'!C182" +"D32+D35+D43+D45+D47+D49+D58+D64+D69+D81+D84+D65+D66+D70+D71+D72+D73+D85" +"+'[1]Cash and Non-Cash'!E132" +"SUM(C90:C105)" +"C106+#REF!" +"D86+D106" +"CELL(""FILENAME"")" +"+'CC 103833 - Detail Expenses'!D5" +"+'CC 103833 - Detail Expenses'!$D$7" +"+'CC 103833 - Detail Expenses'!D30+'CC 103833 - Detail Expenses'!D31" +"+'CC 103833 - Detail Expenses'!D33" +"+'CC 103833 - Detail Expenses'!D36" +"+'CC 103833 - Detail Expenses'!D44" +"+'CC 103833 - Detail Expenses'!D46" +"+'CC 103833 - Detail Expenses'!D48" +"+'CC 103833 - Detail Expenses'!D50" +"+'CC 103833 - Detail Expenses'!D59" +"+'CC 103833 - Detail Expenses'!D65" +"+'CC 103833 - Detail Expenses'!D70" +"+'CC 103833 - Detail Expenses'!D82" +"+'CC 103833 - Detail Expenses'!D85" +"SUM(C7:C51)" +"SUM(C52:N52)" +"+O52-'CC 103833 - Detail Expenses'!$P$86" +"'CC 103857 - Detail Expenses'!P3" +"+'CC 103857 - Detail Expenses'!P36" +"SUM(F12:F18)" +"SUM(F20)" +"SUM(F26:F33)" +"SUM(F35:F39)" +"SUM(F43:F44)" +"F19+F21+F23+F25+F34+F40+F45+F57+F60+F41+F42+F46+F47+F48+F49+F61" +"'CC 103857 - Detail Expenses'!P43+'CC 103857 - Detail Expenses'!P45+'CC 103857 - Detail Expenses'!P47+'CC 103857 - Detail Expenses'!P49+'CC 103857 - Detail Expenses'!P58+'CC 103857 - Detail Expenses'!P64+'CC 103857 - Detail Expenses'!P65+'CC 103857 - Detail Expenses'!P66+'CC 103857 - Detail Expenses'!P69+'CC 103857 - Detail Expenses'!P70+'CC 103857 - Detail Expenses'!P71+'CC 103857 - Detail Expenses'!P72+'CC 103857 - Detail Expenses'!P73+'CC 103857 - Detail Expenses'!P81+'CC 103857 - Detail Expenses'!P84+'CC 103857 - Detail Expenses'!P85" +"F66*12" +"SUM(F66:F81)" +"'CC 103857 - Detail Expenses'!P3" +"+'CC 103857 - G&A Assumption'!D5" +"N12" +"SUM(C12:C29)" +"SUM(C31:C44)" +"SUM(D31:D45)" +"C30+C46" +"CELL(""FILENAME"")" +"SUM(C85:C86)" +"+C53*Input!$D19" +"SUM(C97:N97)" +"SUM(C97:C125)" +"+C126+C87+C92" +"250000/12" +"$B$157*C12" +"$B$157*D12*1.075" +"190000/12" +"$B$158*C13" +"$B$158*D13*1.0775" +"116000/12" +"$B$159*C14" +"$B$159*D14*1.0775" +"77000/12" +"$B$160*C15" +"$B$160*D15*1.0775" +"66000/12" +"$B$161*C16" +"$B$161*D16*1.0775" +"48000/12" +"$B$162*C17" +"$B$162*D17*1.0775" +"45000/12" +"$B$163*C18" +"$B$163*D18*1.0775" +"38000/12" +"$B$164*C19" +"$B$164*D19*1.0775" +"$B$167*C24" +"$B$167*D24*1.0775" +"$B$168*C25" +"$B$168*D25*1.0775" +"$B$169*C26" +"$B$169*D26*1.0775" +"35000/12" +"$B$171*C28" +"$B$171*D28*1.0775" +"50000/12" +"$B$172*C29" +"$B$172*D29*1.0775" +"SUM(C157:C172)" +"Assumptions!B21" +"$B$176*C20" +"$B$176*D20*1.075" +"Assumptions!B25" +"$B$177*C21" +"$B$177*D21*1.075" +"Assumptions!B31" +"SUM(C176:C179)" +"$B$182*C27" +"$B$182*D27*1.075" +"C173+C180+C182" +"C31*$B$31*200" +"+'CC 103857 - Headcount'!C5" +"SUM(C13:C14)" +"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+C12+C15+SUM(C16:C22)" +"SUM(#REF!)" +"C24+C23+C25" +"'CC 103857 - Headcount'!C173" +"SUM(D30:O30)" +"('CC 103857 - Headcount'!C30)*(Assumptions!$B$2/12)+('CC 103857 - Detail Expenses'!D32)*Assumptions!$B$8" +"('CC 103857 - Headcount'!D47)*(Assumptions!$B$2/12)+('CC 103857 - Detail Expenses'!E32)*Assumptions!$B$8" +"IF('CC 103857 - Headcount'!C30=0,,IF(D32/'CC 103857 - Headcount'!C30<=Assumptions!$B$12/12,D32*Assumptions!$B$14,(D32/'CC 103857 - Headcount'!C30-Assumptions!$B$12/12)*Assumptions!$B$16*'CC 103857 - Headcount'!C30+Assumptions!$B$12/12*Assumptions!$B$14*'CC 103857 - Headcount'!C30))" +"+'CC 103857 - Headcount'!C128" +"SUM(D36:D42)" +"SUM(D44)" +"+Input!$P$16*'CC 103857 - Headcount'!C47" +"+'CC 103857 - Headcount'!C202" +"SUM(D50:D57)" +"+Input!$P$9*'CC 103857 - Headcount'!C47" +"+Input!$P$10*'CC 103857 - Headcount'!C47" +"SUM(D59:D63)" +"+Input!$P$13*'CC 103857 - Headcount'!C47" +"'CC 103857 - Headcount'!C180+'CC 103857 - Headcount'!C182" +"D32+D35+D43+D45+D47+D49+D58+D64+D69+D81+D84+D65+D66+D70+D71+D72+D73+D85" +"+'[1]Cash and Non-Cash'!E132" +"SUM(C90:C105)" +"C106+#REF!" +"D86+D106" +"CELL(""FILENAME"")" +"+'CC 103857 - Detail Expenses'!D5" +"+'CC 103857 - Detail Expenses'!$D$7" +"+'CC 103857 - Detail Expenses'!D30+'CC 103857 - Detail Expenses'!D31" +"+'CC 103857 - Detail Expenses'!D33" +"+'CC 103857 - Detail Expenses'!D36" +"+'CC 103857 - Detail Expenses'!D44" +"+'CC 103857 - Detail Expenses'!D46" +"+'CC 103857 - Detail Expenses'!D48" +"+'CC 103857 - Detail Expenses'!D50" +"+'CC 103857 - Detail Expenses'!D59" +"+'CC 103857 - Detail Expenses'!D65" +"+'CC 103857 - Detail Expenses'!D70" +"+'CC 103857 - Detail Expenses'!D82" +"+'CC 103857 - Detail Expenses'!D85" +"SUM(C7:C51)" +"SUM(C52:N52)" +"+O52-'CC 103857 - Detail Expenses'!$P$86" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"+C14+1" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"EffDt" +"#REF!" +"A5" +"O5" +"E4+F4" +"SUM(G8:G40)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(G8:G38)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(C2:C41)" +"SUM(G8:G38)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(L5:L1067)" +"SUM(L5:L1067)" +"SUM(L5:L16)" +"SUM(L5:L16)" +"IF(ISERROR(AVERAGE(G56,J56)),0,AVERAGE(G56,J56))" +"IF(ISERROR(AVERAGE(G56,J56,K56)),0,AVERAGE(G56,J56,K56))" +"CELL(""filename"")" +"IF(ISERROR(AVERAGE(G56,J56)),0,AVERAGE(G56,J56))" +"IF(ISERROR(AVERAGE(G56,J56,K56)),0,AVERAGE(G56,J56,K56))" +"CELL(""filename"")" +"SUM($F$4:$F$6)" +"SUM($F$9:$F$9)" +"SUM($F$11:$F$13)" +"SUM($F$16:$F$17)" +"SUM($F$20:$F$28)" +"SUM($F$31:$F$33)" +"SUM($F$4:$F$5)" +"SUM($F$8:$F$9)" +"SUM($F$12:$F$13)" +"SUM($F$16:$F$17)" +"SUM($F$20:$F$21)" +"SUM($F$24:$F$25)" +"SUM($F$28:$F$29)" +"SUM($F$32:$F$33)" +"SUM($F$35:$F$37)" +"SUM($F$39:$F$45)" +"SUM($F$48:$F$48)" +"SUM($F$51:$F$52)" +"SUM($G$5:$G$6)" +"SUM($G$9:$G$10)" +"SUM($G$13:$G$14)" +"SUM($G$17:$G$18)" +"SUM($G$21:$G$21)" +"SUM($G$24:$G$25)" +"SUM($G$28:$G$28)" +"SUM($G$31:$G$32)" +"SUM($G$35:$G$39)" +"SUM($G$42:$G$44)" +"SUM($G$47:$G$48)" +"SUM(G5:G7)" +"SUM(G10)" +"SUM($G$13:$G$13)" +"SUM($G$16:$G$17)" +"SUM($G$20:$G$21)" +"SUM($G$24:$G$25)" +"SUM($G$28:$G$31)" +"SUM($G$34:$G$36)" +"SUM(H5:H7)" +"SUM($H$10:$H$13)" +"SUM($H$16:$H$17)" +"SUM($H$20:$H$21)" +"SUM($H$26:$H$37)" +"SUM($H$40:$H$43)" +"SUM($H$46:$H$58)" +"SUM(E15-E16)" +"SUM(E18:E23)" +"SUM(E25:E28)" +"NOW()" +"Summary!B5" +"Summary!B5" +"Summary!C5" +"'Stoneville Buy'!AX10" +"SUM(B5:C5)" +"'Stoneville Buy'!F10" +"D5/H5" +"'Stoneville Buy'!AZ10" +"'Stoneville Buy'!AV10" +"SUM(P5:P16)" +"EDATE(A5,1)" +"SUM(P17:P28)" +"SUM(P29:P40)" +"SUM(P41:P52)" +"SUM(P53:P64)" +"SUM(S5:S10)" +"SUM(B5:B62)" +"SUM(P5:P68)" +"Summary!C5" +"K7" +"Summary!C5" +"J7" +"EDATE(A5,1)" +"B5" +"K8" +"J8" +"K9" +"J9" +"K10" +"J10" +"K11" +"J11" +"Summary!C5" +"Summary!B5" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(Y8/12),"" Y - "",Y8-INT(Y8/12)*12,"" M"")" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"J3" +"J4" +"K4" +"AE4" +"G5" +"CHOOSE(G3,""Bid-Contract"",""Contract-Offer"")" +"AL5" +"AL5" +"CHOOSE(G3,""Mid-Bid"",""Offer-Mid"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"SUM(D10:D370)" +"AB8/$F$8" +"M8+J8+G8" +"AX8/$F$8" +"SUM(AZ10:AZ369)" +"A3" +"VLOOKUP($A10,Table2,MATCH(I$3,Curves2,0))" +"B10+C10" +"IF(Y10=0,0,IF(AND(Y10=1,$H$3=1),D10*T10,IF($H$3=2,D10,""N/A"")))" +"E10*X10" +"VLOOKUP($A10,Table,MATCH(G$4,Curves,0))" +"VLOOKUP($A10,Table1,MATCH(I$3,Curves1,0))" +"O10+L10+I10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"U10-C$3" +"1/(1+CHOOSE(F$3,(W11+($K$3/10000))/2,(W10+($K$3/10000))/2))^(2*V10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"T10*Y10" +"F10*G10" +"$F10*H10" +"F10*O10" +"CHOOSE($G$3,AC10-AD10,AD10-AC10)" +"CHOOSE($G$3,AF10-AG10,AG10-AF10)" +"CHOOSE($G$3,AI10-AJ10,AJ10-AI10)" +"SUM(AL10:AN10)" +"CHOOSE($G$3,AB10-AC10,AC10-AB10)" +"CHOOSE($G$3,AE10-AF10,AF10-AE10)" +"CHOOSE($G$3,AH10-AI10,AI10-AH10)" +"AQ10+AR10+AS10" +"AT10+AO10" +"AJ10+AG10+AD10" +"R10*E10" +"EDATE(A10,1)" +"Summary!C5" +"Summary!B5" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(Y8/12),"" Y - "",Y8-INT(Y8/12)*12,"" M"")" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"J3" +"J4" +"K4" +"AE4" +"G5" +"CHOOSE(G3,""Bid-Contract"",""Contract-Offer"")" +"AL5" +"AL5" +"CHOOSE(G3,""Mid-Bid"",""Offer-Mid"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"SUM(D10:D370)" +"AB8/$F$8" +"M8+J8+G8" +"AX8/$F$8" +"SUM(AZ10:AZ369)" +"A3" +"VLOOKUP($A10,Table2,MATCH(I$3,Curves2,0))" +"B10+C10" +"IF(Y10=0,0,IF(AND(Y10=1,$H$3=1),D10*T10,IF($H$3=2,D10,""N/A"")))" +"E10*X10" +"VLOOKUP($A10,Table,MATCH(G$4,Curves,0))" +"O10+L10+I10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"U10-C$3" +"1/(1+CHOOSE(F$3,(W11+($K$3/10000))/2,(W10+($K$3/10000))/2))^(2*V10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"T10*Y10" +"F10*G10" +"$F10*H10" +"F10*O10" +"CHOOSE($G$3,AC10-AD10,AD10-AC10)" +"CHOOSE($G$3,AF10-AG10,AG10-AF10)" +"CHOOSE($G$3,AI10-AJ10,AJ10-AI10)" +"SUM(AL10:AN10)" +"CHOOSE($G$3,AB10-AC10,AC10-AB10)" +"CHOOSE($G$3,AE10-AF10,AF10-AE10)" +"CHOOSE($G$3,AH10-AI10,AI10-AH10)" +"AQ10+AR10+AS10" +"AT10+AO10" +"AJ10+AG10+AD10" +"R10*E10" +"EDATE(A10,1)" +"Summary!C5" +"Summary!B5" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(Y8/12),"" Y - "",Y8-INT(Y8/12)*12,"" M"")" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"J3" +"J4" +"K4" +"AE4" +"G5" +"CHOOSE(G3,""Bid-Contract"",""Contract-Offer"")" +"AL5" +"AL5" +"CHOOSE(G3,""Mid-Bid"",""Offer-Mid"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"SUM(D10:D370)" +"AB8/$F$8" +"M8+J8+G8" +"AX8/$F$8" +"SUM(AZ10:AZ369)" +"A3" +"VLOOKUP($A10,Table2,MATCH(I$3,Curves2,0))" +"B10+C10" +"IF(Y10=0,0,IF(AND(Y10=1,$H$3=1),D10*T10,IF($H$3=2,D10,""N/A"")))" +"E10*X10" +"VLOOKUP($A10,Table,MATCH(G$4,Curves,0))" +"O10+L10+I10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"U10-C$3" +"1/(1+CHOOSE(F$3,(W11+($K$3/10000))/2,(W10+($K$3/10000))/2))^(2*V10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"T10*Y10" +"F10*G10" +"$F10*H10" +"F10*O10" +"CHOOSE($G$3,AC10-AD10,AD10-AC10)" +"CHOOSE($G$3,AF10-AG10,AG10-AF10)" +"CHOOSE($G$3,AI10-AJ10,AJ10-AI10)" +"SUM(AL10:AN10)" +"CHOOSE($G$3,AB10-AC10,AC10-AB10)" +"CHOOSE($G$3,AE10-AF10,AF10-AE10)" +"CHOOSE($G$3,AH10-AI10,AI10-AH10)" +"AQ10+AR10+AS10" +"AT10+AO10" +"AJ10+AG10+AD10" +"R10*E10" +"EDATE(A10,1)" +"Summary!B5" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(Y8/12),"" Y - "",Y8-INT(Y8/12)*12,"" M"")" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"J3" +"J4" +"K4" +"AE4" +"G5" +"CHOOSE(G3,""Bid-Contract"",""Contract-Offer"")" +"AL5" +"AL5" +"CHOOSE(G3,""Mid-Bid"",""Offer-Mid"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"SUM(D10:D370)" +"AB8/$F$8" +"M8+J8+G8" +"AX8/$F$8" +"SUM(AZ10:AZ369)" +"A3" +"Summary!E14" +"B10+C10" +"IF(Y10=0,0,IF(AND(Y10=1,$H$3=1),D10*T10,IF($H$3=2,D10,""N/A"")))" +"E10*X10" +"O10+L10+I10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"U10-C$3" +"VLOOKUP($A10,Table,MATCH(W$4,Curves,0))" +"1/(1+CHOOSE(F$3,(W11+($K$3/10000))/2,(W10+($K$3/10000))/2))^(2*V10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"T10*Y10" +"F10*G10" +"$F10*H10" +"F10*O10" +"CHOOSE($G$3,AC10-AD10,AD10-AC10)" +"CHOOSE($G$3,AF10-AG10,AG10-AF10)" +"CHOOSE($G$3,AI10-AJ10,AJ10-AI10)" +"SUM(AL10:AN10)" +"CHOOSE($G$3,AB10-AC10,AC10-AB10)" +"CHOOSE($G$3,AE10-AF10,AF10-AE10)" +"CHOOSE($G$3,AH10-AI10,AI10-AH10)" +"AQ10+AR10+AS10" +"AT10+AO10" +"AJ10+AG10+AD10" +"R10*E10" +"EDATE(A10,1)" +"B11" +"CONCATENATE(INT((EDATE(D5,1)-C5)/365),"" Y - "",INT(((EDATE(D5,1)-C5)-INT((EDATE(D5,1)-C5)/365)*365)/28),"" M"")" +"'Stoneville Buy'!AV8" +"'Mahonia Sell per Risk Books'!AV8" +"E12+F12" +"'Surety Bond Annuity'!AX8" +"'Mahonia Sell'!AV8-'Mahonia Sell per Risk Books'!AV8" +"SUM(B8:B17)" +"B14" +"F12" +"SUM(B23:B27)" +"B18-B28" +"Summary!B5" +"VLOOKUP($A5,[1]!Table,MATCH(B$4,[1]!Curves,0))" +"D5+E5" +"F5+G5" +"H5+I5" +"J5+K5" +"EDATE(A5,1)" +"TODAY()" +"SUM(E4:DP4)" +"SUM(H9:H66)" +"SUM(I6:DP6)" +"SUM(E9:E66)" +"EOMONTH(A9,0)-$A$1" +"[1]Curves!D19" +"1/(1+C9*0.5)^(B9*2/365.25)" +"NymexVolume!C5" +"VLOOKUP($A9,[1]!Table,MATCH(F$1,[1]!Curves,0))" +"(G9-F9)*E9*$D9" +"BasisVolumeLargeVPP!S14" +"(K9-J9)*$I9*$D9" +"BasisVolumeLargeVPP!AY14" +"BasisVolumeLargeVPP!AM14" +"BasisVolumeLargeVPP!I14" +"BasisVolumeLargeVPP!U14" +"BasisVolumeLargeVPP!AK14" +"BasisVolumeLargeVPP!K14" +"BasisVolumeLargeVPP!M14" +"BasisVolumeLargeVPP!O14" +"BasisVolumeLargeVPP!Y14+BasisVolumeLargeVPP!Q14" +"BasisVolumeLargeVPP!AW14" +"BasisVolumeLargeVPP!G14" +"BasisVolumeLargeVPP!AA14" +"BasisVolumeLargeVPP!W14" +"BasisVolumeLargeVPP!AG14" +"BasisVolumeLargeVPP!C14" +"BasisVolumeLargeVPP!AO14+BasisVolumeLargeVPP!AU14" +"BasisVolumeLargeVPP!AQ14" +"BasisVolumeLargeVPP!E14" +"BasisVolumeLargeVPP!AI14" +"BasisVolumeLargeVPP!BA14" +"BasisVolumeLargeVPP!AS14" +"BasisVolumeLargeVPP!BE14" +"BasisVolumeLargeVPP!AE14" +"BasisVolumeLargeVPP!AC14" +"J9" +"TODAY()" +"H4+L4+P4" +"SUM(H9:H66)" +"I6+M6" +"SUM(E9:E66)" +"EOMONTH(A9,0)-$A$1" +"[1]Curves!D19" +"1/(1+C9*0.5)^(B9*2/365.25)" +"NymexVolume!D5" +"VLOOKUP($A9,[1]!Table,MATCH(F$1,[1]!Curves,0))" +"(G9-F9)*E9*$D9" +"'BasisVolumeSmall VPP'!C14" +"'BasisVolumeSmall VPP'!E14" +"J9" +"SUM(C5:C62)" +"1-J5" +"1-T4" +"C12+E12+G12+I12+K12+M12+O12+Q12+S12+U12+W12+Y12+AA12+AC12+AE12+AG12+AI12+AK12+AM12+AO12+AQ12+AS12+AU12+AW12+AY12+BA12+BC12+BE12" +"SUM(C12:C71)" +"SUM(C12:C71)" +"SUM(B4:B61)" +"-'Original Deal -NF1164.1'!AA10" +"'New Deal'!AT8" +"C5" +"-'New Deal'!AO8" +"-'New Deal'!AP8" +"-Inputs!B3*'New Deal'!E8" +"-SUM(D11:D14)-D10" +"SUM(D10:D15)" +"'Original Deal -NF1164.1'!AA10/'New Deal'!D8" +"'New Deal'!G8+'New Deal'!J8+'New Deal'!M8" +"[1]!today" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"I3" +"I3" +"I3" +"J3" +"J3" +"H4" +"IF($H$3=1,""Daily"",""Monthly"")" +"SUM(C10:C394)" +"O8/$D8" +"B10*(A11-A10)" +"6.24-E10" +"$D10*E10" +"O10-P10" +"R10-S10" +"SUM(Y10:Z10)" +"EDATE(A10,1)" +"[1]!today" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(V8/12),"" Y - "",V8-INT(V8/12)*12,"" M"")" +"I3" +"Inputs!B4" +"I3" +"I3" +"J3" +"J3" +"I4" +"IF($H$3=1,""Daily"",""Monthly"")" +"C8/W8" +"SUM(C10:C394)" +"Y8/$D8" +"SUM(AJ10:AJ17)" +"IF(V10=0,0,IF(AND(V10=1,$H$3=1),B10*P10,IF($H$3=2,B10,""N/A"")))" +"C10*T10" +"C10*U10" +"VLOOKUP($A10,[1]!CurveTable,MATCH($F$4,[1]!CurveType,0))" +"H10-Inputs!$B$3-Inputs!$D$6" +"Inputs!B1" +"VLOOKUP($A10,[1]!CurveTable,MATCH($I$4,[1]!CurveType,0))" +"K10" +"Inputs!B2" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"Q10-C$3" +"VLOOKUP($A10,[1]!CurveTable,MATCH($S$4,[1]!CurveType,0))" +"1/(1+CHOOSE(F$3,(S11+($K$3/10000))/2,(S10+($K$3/10000))/2))^(2*R10/365.25)" +"1/(1+(S10)/2)^(2*R10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"P10*V10" +"$D10*F10" +"C10*U10*(H10-G10)" +"C10*U10*(K10-J10)" +"C10*U10*(N10-M10)" +"SUM(AJ10:AL10)" +"C10*U10*(F10-H10)" +"C10*U10*(I10-K10)" +"C10*U10*(L10-N10)" +"AM10+AR10" +"EDATE(A10,1)" +"$B$10" +"$H$10" +"$K$10" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"J3" +"K4" +"J4" +"K4" +"AF4" +"IF($H$3=1,""Daily"",""Monthly"")" +"G5" +"CHOOSE(G3,""Bid-Contract"",""Contract-Offer"")" +"AM5" +"AM5" +"CHOOSE(G3,""Mid-Bid"",""Offer-Mid"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"K6" +"SUM(D10:D370)" +"AC8/$F$8" +"(AC8+AF8+AI8)/F8" +"(AD8+AG8+AJ8)/F8" +"AY8/$F$8" +"A3" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,[0]!Table,MATCH(G$4,[0]!Curves,0))" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"F10*G10" +"$F10*H10" +"F10*O10" +"CHOOSE($G$3,AD10-AE10,AE10-AD10)" +"CHOOSE($G$3,AG10-AH10,AH10-AG10)" +"CHOOSE($G$3,AJ10-AK10,AK10-AJ10)" +"SUM(AM10:AO10)" +"CHOOSE($G$3,AC10-AD10,AD10-AC10)" +"CHOOSE($G$3,AF10-AG10,AG10-AF10)" +"CHOOSE($G$3,AI10-AJ10,AJ10-AI10)" +"AR10+AS10+AT10" +"AU10+AP10" +"AK10+AH10+AE10" +"EDATE(A10,1)" +"B10" +"CONCATENATE(F13,""-"",F15)" +"today" +"BeginningOfNextMonth(D11)" +"BeginningOfNextMonth(today)" +"NextMonth(C17)" +"-EO9904.1!AW8" +"-EO9904.2!AP8" +"H17" +"-EO9904.3!AP8" +"-EO9904.M!AP8" +"SUM(P11:P12)" +"H10" +"G26" +"SUM(H11:H13)" +"H17+H18" +"P12*-1" +"EO9904.2!AU8+EO9904.3!AU8+EO9904.M!AU8" +"SUM(P17:P20)" +"-'EO9904.1 floor'!BB8" +"P21+P26" +"-'EO9904.1 projected'!BB8" +"G26-H18" +"EO9904.1!A10" +"EO9904.1!G10" +"EO9904.1!J10" +"EO9904.1!M10" +"EO9904.2!M10-$Q$3" +"EO9904.3!G10+$W$3" +"EO9904.3!J10+$X$3" +"EO9904.M!G10+$AE$3" +"EO9904.M!J10+$AF$3" +"E5" +"IF($B17<=Summary!$D$10,Inputs!C5,0)" +"IF($B17<=EO9904.2!mthend,Inputs!K5,0)" +"IF($B17<=EO9904.3!mthend,Inputs!S5,0)" +"Summary!C10" +"[1]!today" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"J3" +"K4" +"J4" +"K4" +"AF4" +"IF($H$3=1,""Daily"",""Monthly"")" +"G5" +"CHOOSE(G3,""Mid-Contract"",""Contract-Mid"")" +"AM5" +"AM5" +"CHOOSE(G3,""Offer-Mid"",""Mid-Bid"")" +"CHOOSE(G3,""Offer"",""Bid"")" +"K6" +"SUM(D10:D370)" +"AC8/$F$8" +"(AC8+AF8+AI8)/F8" +"(AD8+AG8+AJ8)/F8" +"AY8/$F$8" +"A3" +"Inputs!C5" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,[1]!Table,MATCH(G$4,[1]!Curves,0))" +"Inputs!G5" +"Inputs!D5" +"Inputs!H5" +"Inputs!E5" +"Inputs!F5" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"F10*G10" +"$F10*H10" +"F10*O10" +"-CHOOSE($G$3,AC10-AE10,AE10-AC10)" +"-CHOOSE($G$3,AF10-AH10,AH10-AF10)" +"-CHOOSE($G$3,AI10-AL10,AK10-AI10)" +"SUM(AM10:AO10)" +"-CHOOSE($G$3,AD10-AC10,AC10-AD10)" +"-CHOOSE($G$3,AG10-AF10,AF10-AG10)" +"-CHOOSE($G$3,AJ10-AI10,AI10-AJ10:AJ11)" +"AR10+AS10+AT10" +"AU10+AP10" +"EDATE(A10,1)" +"Summary!C11" +"EO9904.1!C3" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"J3" +"K4" +"J4" +"K4" +"AF4" +"IF($H$3=1,""Daily"",""Monthly"")" +"G5" +"CHOOSE(G3,""Mid-Contract"",""Contract-Mid"")" +"AM5" +"AM5" +"CHOOSE(G3,""Offer-Mid"",""Mid-Bid"")" +"CHOOSE(G3,""Offer"",""Bid"")" +"K6" +"SUM(D10:D370)" +"AC8/$F$8" +"(AC8+AF8+AI8)/F8" +"(AD8+AG8+AJ8)/F8" +"AY8/$F$8" +"A3" +"Inputs!K5" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"Inputs!O5" +"Inputs!L5" +"Inputs!P5" +"Inputs!M5" +"VLOOKUP($A10,[1]!Table,MATCH(M$4,[1]!Curves,0))" +"Inputs!N5" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"F10*G10" +"$F10*H10" +"F10*O10" +"-CHOOSE($G$3,AC10-AE10,AE10-AC10)" +"-CHOOSE($G$3,AF10-AH10,AH10-AF10)" +"-CHOOSE($G$3,AI10-AL10,AK10-AI10)" +"SUM(AM10:AO10)" +"-CHOOSE($G$3,AD10-AC10,AC10-AD10)" +"-CHOOSE($G$3,AG10-AF10,AF10-AG10)" +"-CHOOSE($G$3,AJ10-AI10,AI10-AJ10:AJ11)" +"AR10+AS10+AT10" +"AU10+AP10" +"AK10+AH10+AE10" +"EDATE(A10,1)" +"Summary!C12" +"EO9904.1!C3" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"J3" +"K4" +"J4" +"K4" +"AF4" +"IF($H$3=1,""Daily"",""Monthly"")" +"G5" +"CHOOSE(G3,""Mid-Contract"",""Contract-Mid"")" +"AM5" +"AM5" +"CHOOSE(G3,""Offer-Mid"",""Mid-Bid"")" +"CHOOSE(G3,""Offer"",""Bid"")" +"K6" +"SUM(D10:D370)" +"AC8/$F$8" +"(AC8+AF8+AI8)/F8" +"(AD8+AG8+AJ8)/F8" +"AY8/$F$8" +"A3" +"Inputs!S5" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,[1]!Table,MATCH(G$4,[1]!Curves,0))" +"Inputs!W5" +"Inputs!T5" +"Inputs!X5" +"Inputs!U5" +"Inputs!V5" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"F10*G10" +"$F10*H10" +"F10*O10" +"-CHOOSE($G$3,AC10-AE10,AE10-AC10)" +"-CHOOSE($G$3,AF10-AH10,AH10-AF10)" +"-CHOOSE($G$3,AI10-AL10,AK10-AI10)" +"SUM(AM10:AO10)" +"-CHOOSE($G$3,AD10-AC10,AC10-AD10)" +"-CHOOSE($G$3,AG10-AF10,AF10-AG10)" +"-CHOOSE($G$3,AJ10-AI10,AI10-AJ10:AJ11)" +"AR10+AS10+AT10" +"AU10+AP10" +"AK10+AH10+AE10" +"EDATE(A10,1)" +"Summary!C13" +"EO9904.1!C3" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"J3" +"K4" +"J4" +"K4" +"AF4" +"IF($H$3=1,""Daily"",""Monthly"")" +"G5" +"CHOOSE(G3,""Bid-Contract"",""Contract-Offer"")" +"AM5" +"AM5" +"CHOOSE(G3,""Mid-Bid"",""Offer-Mid"")" +"CHOOSE(G3,""Offer"",""Bid"")" +"K6" +"SUM(D10:D370)" +"AC8/$F$8" +"(AC8+AF8+AI8)/F8" +"(AD8+AG8+AJ8)/F8" +"AY8/$F$8" +"A3" +"Inputs!AA5" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,[1]!Table,MATCH(G$4,[1]!Curves,0))" +"Inputs!AE5" +"Inputs!AB5" +"Inputs!AF5" +"Inputs!AC5" +"Inputs!AD5" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"F10*G10" +"$F10*H10" +"F10*O10" +"-CHOOSE($G$3,AC10-AE10,AE10-AC10)" +"-CHOOSE($G$3,AF10-AH10,AH10-AF10)" +"-CHOOSE($G$3,AI10-AL10,AK10-AI10)" +"SUM(AM10:AO10)" +"-CHOOSE($G$3,AD10-AC10,AC10-AD10)" +"-CHOOSE($G$3,AG10-AF10,AF10-AG10)" +"-CHOOSE($G$3,AJ10-AI10,AI10-AJ10:AJ11)" +"AR10+AS10+AT10" +"AU10+AP10" +"AK10+AH10+AE10" +"EDATE(A10,1)" +"Summary!C10" +"EO9904.1!C3" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"J3" +"K4" +"J4" +"K4" +"AF4" +"IF($H$3=1,""Daily"",""Monthly"")" +"G5" +"CHOOSE(G3,""Bid-Contract"",""Contract-Offer"")" +"AM5" +"AM5" +"CHOOSE(G3,""Mid-Bid"",""Offer-Mid"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"K6" +"SUM(D10:D370)" +"AC8/$F$8" +"(AC8+AF8+AI8)/F8" +"(AD8+AG8+AJ8)/F8" +"AY8/$F$8" +"A3" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,[1]!Table,MATCH(G$4,[1]!Curves,0))" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"F10*G10" +"$F10*H10" +"F10*O10" +"-CHOOSE($G$3,AC10-AE10,AE10-AC10)" +"-CHOOSE($G$3,AF10-AH10,AH10-AF10)" +"-CHOOSE($G$3,AI10-AL10,AK10-AI10)" +"SUM(AM10:AO10)" +"-CHOOSE($G$3,AD10-AC10,AC10-AD10)" +"-CHOOSE($G$3,AG10-AF10,AF10-AG10)" +"-CHOOSE($G$3,AJ10-AI10,AI10-AJ10:AJ11)" +"AR10+AS10+AT10" +"AU10+AP10" +"AK10+AH10+AE10" +"EO9904.1!AW10" +"AW10-BA10" +"EDATE(A10,1)" +"I10" +"I10" +"Summary!C10" +"EO9904.1!C3" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"J3" +"K4" +"J4" +"K4" +"AF4" +"IF($H$3=1,""Daily"",""Monthly"")" +"G5" +"CHOOSE(G3,""Bid-Contract"",""Contract-Offer"")" +"AM5" +"AM5" +"CHOOSE(G3,""Mid-Bid"",""Offer-Mid"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"K6" +"SUMIF($BO$10:$BO$33,BS7,$BP$10:$BP$33)/2" +"SUMIF($BO$10:$BO$33,BS7,$BQ$10:$BQ$33)/2" +"SUM(D10:D370)" +"AC8/$F$8" +"(AC8+AF8+AI8)/F8" +"(AD8+AG8+AJ8)/F8" +"AY8/$F$8" +"A3" +"'EO9904.1 floor'!B10" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,[1]!Table,MATCH(G$4,[1]!Curves,0))" +"BL10" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"F10*G10" +"$F10*H10" +"F10*O10" +"-CHOOSE($G$3,AC10-AE10,AE10-AC10)" +"-CHOOSE($G$3,AF10-AH10,AH10-AF10)" +"-CHOOSE($G$3,AI10-AL10,AK10-AI10)" +"SUM(AM10:AO10)" +"-CHOOSE($G$3,AD10-AC10,AC10-AD10)" +"-CHOOSE($G$3,AG10-AF10,AF10-AG10)" +"-CHOOSE($G$3,AJ10-AI10,AI10-AJ10:AJ11)" +"AR10+AS10+AT10" +"AU10+AP10" +"AK10+AH10+AE10" +"EO9904.1!AW10" +"AW10-BA10" +"A10" +"MONTH(BD10)" +"VLOOKUP($BE$10:$BE$369,$BS$7:$BU$18,2)" +"VLOOKUP($BE$10:$BE$369,$BS$7:$BU$18,3)" +"BF10/BG10" +"MAX((BJ10*BK10),BK10)" +"50.928+610.652-19.124-15.174" +"2365.119+6322.712" +"EDATE(A10,1)" +"L10" +"56.116+652.382-20.481-16.25" +"2535.373+6747.664" +"53.829+662.958-20.72-16.44" +"2595.376+6841.454" +"48.313+598.261-18.69-14.83" +"2330.553+6183.334" +"53.097+665.357-20.768-16.478" +"2591.566+6877.103" +"53.904+626.224-19.66-15.599" +"2410.332+6496.412" +"59.073+630.449-19.932-15.812" +"2336.217+6614.818" +"309.71+810.066-30.151-25.703" +"2820.911+5274.977+2773.298" +"311.539+855.621-31.427-26.791" +"3030.448+5579.023+2879.013" +"298.243+849.708-30.91-26.35" +"3015.01+5524.445+2872.419" +"291.542+781.74-28.899-24.636" +"2776.629+4939.903+2799.225" +"59.812+657.252-19.308-16.459" +"2496.584+6845.67" +"BI10" +"55.287+616.858-18.098-15.428" +"6411.855+2358.966" +"52.291+648.843-18.879-16.094" +"6773.567+2445.879" +"667.037+54.298-19.423-16.558" +"6966.522+2510.804" +"624.65+50.12-18.169-15.489" +"2427.135+6461.217" +"640.929+51.727-18.65-15.899" +"2441.222+6670.169" +"600.305+49.813-17.505-14.923" +"2364.186+6183.282" +"64.117+643.354-19.049-16.239" +"2402.379+6735.077" +"NOW()" +"A2" +"INDEX('Books-Comm'!$A$3:$B$3019,MATCH(E2,'Books-Comm'!$A$3:$A$3019,0),2)" +"IF(B2=B1,""N"",""Y"")" +"SUM(S5:S254)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"SUM(S5:S254)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(L5:L243)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"IF(B12>0,ROUND(B12*B13*B14,0),"" "")" +"I8/10000" +"+S8" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"NOW()" +"NOW()" +"NOW()" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!A12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!C12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!E12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!H12,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!A51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!C51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!E51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!H51,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!A86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!C86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!E86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!H86,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!A2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!C2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!E2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!H2561,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!A2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!C2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!E2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!H2614,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!A12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!C12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!E12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!H12,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!A52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!C52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!E52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!H52,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!A86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!C86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!E86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!H86,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!A2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!C2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!E2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!H2561,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!A2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!C2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!E2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!H2614,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!A85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!C85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!E85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!H85,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!A2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!C2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!E2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!H2560,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!A2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!C2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!E2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!H2613,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!A12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!C12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!E12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!H12,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!A51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!C51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!E51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!H51,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!A86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!C86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!E86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!H86,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!A2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!C2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!E2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!H2561,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!A2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!C2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!E2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!H2614,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!A12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!C12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!E12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!H12,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!A52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!C52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!E52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!H52,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!A86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!C86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!E86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!H86,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!A2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!C2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!E2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!H2561,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!A2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!C2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!E2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!H2614,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!A85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!C85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!E85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!H85,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!A2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!C2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!E2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!H2560,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!A2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!C2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!E2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!H2613,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"I8/10000" +"+S8" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(L5:L33)" +"SUM(L34:L61)" +"SUM(L62:L85)" +"SUM(L86:L107)" +"SUM(L108:L128)" +"SUM(L129:L139)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"Breakdown!B5+Breakdown!E5+Breakdown!H5" +"Breakdown!K5+Breakdown!M5+Breakdown!O5+Breakdown!R5" +"'Exch. Buy'!C6" +"'Exch. Sells'!C6" +"'Exch. Buy'!C6" +"'Exch. Sells'!C6" +"'Exch. Buy'!G6" +"'Exch. Sells'!G6" +"'Exch. Buy'!H6" +"'Exch. Sells'!H6" +"'PG Buy'!D6" +"'PG Sells'!D6" +"'PG Buy'!E6" +"'PG Sells'!E6" +"'GG Buys'!D6" +"'GG Sells'!D6" +"'GG Buys'!E6" +"'GG Sells'!E6" +"R2" +"R2" +"R2" +"R2" +"R2" +"R2" +"SUM(F7:F28)" +"SUMIF('Access Trades'!$D$10:$D$65532,$B4,'Access Trades'!$B$10:$B$65532)" +"SUMIF('Access Trades'!$D$10:$D$65532,$B4,'Access Trades'!$C$10:$C$65532)" +"C4-D4" +"SUM(C4:C39)" +"Transfer!C40" +"IF(B103=G9,""ok"",""ERROR WITH TOTALS"")" +"Transfer!D40" +"IF(C103=J9,""ok"",""ERROR WITH TOTALS"")" +"E11+43" +"SUM(B10:B102)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(G5:G56)/10000" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"I8/10000" +"+S8" +"SUM(B4:I4)" +"SUM(B7:B13)" +"+B4*$J$2" +"NOW()" +"SUM(B4:I4)" +"SUM(B7:B13)" +"+B4*$J$2" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"F5" +"K11-L11" +"AVERAGE(L14,L15,L16)" +"SUBTOTAL(9,D11:D90)" +"SUBTOTAL(9,D92:D194)" +"SUBTOTAL(9,D196:D253)" +"SUBTOTAL(9,D255:D303)" +"SUBTOTAL(9,D305:D329)" +"SUBTOTAL(9,D331:D336)" +"SUBTOTAL(9,D338:D345)" +"SUBTOTAL(9,D347:D363)" +"SUBTOTAL(9,D365:D368)" +"SUBTOTAL(9,D370:D390)" +"SUBTOTAL(9,D392:D393)" +"SUBTOTAL(9,D11:D402)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"I8/10000" +"+S8" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"SUBTOTAL(9,D11:D91)" +"SUBTOTAL(9,D93:D195)" +"SUBTOTAL(9,D197:D255)" +"SUBTOTAL(9,D257:D307)" +"SUBTOTAL(9,D309:D333)" +"SUBTOTAL(9,D335:D340)" +"SUBTOTAL(9,D342:D349)" +"SUBTOTAL(9,D351:D367)" +"SUBTOTAL(9,D369:D372)" +"SUBTOTAL(9,D374:D394)" +"SUBTOTAL(9,D396:D397)" +"SUBTOTAL(9,D11:D406)" +"F5" +"K11-L11" +"AVERAGE(L14,L15,L16)" +"SUM(F7:F28)" +"F5" +"K11-L11" +"AVERAGE(L14,L15,L16)" +"SUM(B4:I4)" +"SUM(B7:B13)" +"+B4*$J$2" +"F5" +"K11-L11" +"AVERAGE(L14,L15,L16)" +"I8/10000" +"+S8" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(L5:L33)" +"SUM(L34:L61)" +"SUM(L62:L85)" +"SUM(L86:L107)" +"SUM(L108:L128)" +"SUM(L129:L139)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(L5:L35)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"SUM(N5:N35)+O36" +"SUM(N37:O68)" +"SUM(N133:O167)" +"I8/10000" +"+S8" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUBTOTAL(9,D11:D129)" +"SUBTOTAL(9,D131:D205)" +"SUBTOTAL(9,D207:D259)" +"SUBTOTAL(9,D261:D291)" +"SUBTOTAL(9,D293:D303)" +"SUBTOTAL(9,D305:D320)" +"SUBTOTAL(9,D322:D340)" +"SUBTOTAL(9,D342:D348)" +"SUBTOTAL(9,D350:D374)" +"SUBTOTAL(9,D376:D377)" +"SUBTOTAL(9,D11:D395)" +"NOW()" +"SUBTOTAL(9,D11:D130)" +"SUBTOTAL(9,D132:D208)" +"SUBTOTAL(9,D210:D262)" +"SUBTOTAL(9,D264:D294)" +"SUBTOTAL(9,D296:D306)" +"SUBTOTAL(9,D308:D323)" +"SUBTOTAL(9,D325:D343)" +"SUBTOTAL(9,D345:D352)" +"SUBTOTAL(9,D354:D354)" +"SUBTOTAL(9,D356:D380)" +"SUBTOTAL(9,D382:D384)" +"SUBTOTAL(9,D390:D391)" +"SUBTOTAL(9,D11:D403)" +"I8/10000" +"+S8" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"NOW()" +"NOW()" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"60000*6" +"K8-M8" +"60000*3" +"40000*2" +"SUM(I7:I18)" +"60000*12" +"12*600" +"21081*7" +"843.24*7" +"16280*10" +"366.3*10" +"37925*10" +"379.25*10" +"32400*12" +"3240*12" +"SUM(I22:I43)" +"200000*22" +"383000*33" +"SUM(I47:I62)" +"I19+I44+I63" +"SUM(L6:L8821)/1000000-SUM(L105:L116)/1000000+SUM(L105:L116)/1000000*6.28" +"SUM(O6:O8821)/1000" +"SUM(Q6:Q8821)" +"+I6*L6" +"L6*N6" +"P6*L6" +"VLOOKUP(K6,Prices,HLOOKUP(F6,Column,2))" +"IF(S6=0,VLOOKUP(K6,FWD_Prices,HLOOKUP(F6,Column,2)),0)" +"IF(H6=""Swap"",S6-N6,IF(H6=""Call"",MAX(S6-N6,0),IF(H6=""Put"",MAX(N6-S6,0),""Error on Structure"")))* IF(G6=""Buy"",1,IF(G6=""Sell"",-1,""Error on Buy/Sell""))* L6* IF(S6=0,0,1)" +"IF(H6=""Swap"",T6-N6,IF(H6=""Call"",MAX(T6-N6,0),IF(H6=""Put"",MAX(N6-T6,0),""Error on Structure"")))* IF(G6=""Buy"",1,IF(G6=""Sell"",-1,""Error on Buy/Sell""))* L6* IF(T6=0,0,1)" +"SUM(V6:W6)" +"IF(H7=""Swap"",S7-N7,IF(H7=""Call"",MAX(S7-N7,0),IF(H7=""Put"",MAX(N7-S7,0),""Error on Structure"")))* IF(G7=""Buy"",1,IF(G7=""Sell"",-1,""Error on Buy/Sell""))* L7* IF(S7=0,0,1)" +"IF(H7=""Swap"",T7-N7,IF(H7=""Call"",MAX(T7-N7,0),IF(H7=""Put"",MAX(N7-T7,0),""Error on Structure"")))* IF(G7=""Buy"",1,IF(G7=""Sell"",-1,""Error on Buy/Sell""))* L7* IF(T7=0,0,1)" +"IF(H8=""Swap"",S8-N8,IF(H8=""Call"",MAX(S8-N8,0),IF(H8=""Put"",MAX(N8-S8,0),""Error on Structure"")))* IF(G8=""Buy"",1,IF(G8=""Sell"",-1,""Error on Buy/Sell""))* L8* IF(S8=0,0,1)" +"IF(H8=""Swap"",T8-N8,IF(H8=""Call"",MAX(T8-N8,0),IF(H8=""Put"",MAX(N8-T8,0),""Error on Structure"")))* IF(G8=""Buy"",1,IF(G8=""Sell"",-1,""Error on Buy/Sell""))* L8* IF(T8=0,0,1)" +"IF(H9=""Swap"",S9-N9,IF(H9=""Call"",MAX(S9-N9,0),IF(H9=""Put"",MAX(N9-S9,0),""Error on Structure"")))* IF(G9=""Buy"",1,IF(G9=""Sell"",-1,""Error on Buy/Sell""))* L9* IF(S9=0,0,1)" +"IF(H9=""Swap"",T9-N9,IF(H9=""Call"",MAX(T9-N9,0),IF(H9=""Put"",MAX(N9-T9,0),""Error on Structure"")))* IF(G9=""Buy"",1,IF(G9=""Sell"",-1,""Error on Buy/Sell""))* L9* IF(T9=0,0,1)" +"IF(H10=""Swap"",S10-N10,IF(H10=""Call"",MAX(S10-N10,0),IF(H10=""Put"",MAX(N10-S10,0),""Error on Structure"")))* IF(G10=""Buy"",1,IF(G10=""Sell"",-1,""Error on Buy/Sell""))* L10* IF(S10=0,0,1)" +"IF(H10=""Swap"",T10-N10,IF(H10=""Call"",MAX(T10-N10,0),IF(H10=""Put"",MAX(N10-T10,0),""Error on Structure"")))* IF(G10=""Buy"",1,IF(G10=""Sell"",-1,""Error on Buy/Sell""))* L10* IF(T10=0,0,1)" +"IF(H11=""Swap"",S11-N11,IF(H11=""Call"",MAX(S11-N11,0),IF(H11=""Put"",MAX(N11-S11,0),""Error on Structure"")))* IF(G11=""Buy"",1,IF(G11=""Sell"",-1,""Error on Buy/Sell""))* L11* IF(S11=0,0,1)" +"IF(H11=""Swap"",T11-N11,IF(H11=""Call"",MAX(T11-N11,0),IF(H11=""Put"",MAX(N11-T11,0),""Error on Structure"")))* IF(G11=""Buy"",1,IF(G11=""Sell"",-1,""Error on Buy/Sell""))* L11* IF(T11=0,0,1)" +"IF(H13=""Swap"",S13-N13,IF(H13=""Call"",MAX(S13-N13,0),IF(H13=""Put"",MAX(N13-S13,0),""Error on Structure"")))* IF(G13=""Buy"",1,IF(G13=""Sell"",-1,""Error on Buy/Sell""))* L13* IF(S13=0,0,1)" +"IF(H13=""Swap"",T13-N13,IF(H13=""Call"",MAX(T13-N13,0),IF(H13=""Put"",MAX(N13-T13,0),""Error on Structure"")))* IF(G13=""Buy"",1,IF(G13=""Sell"",-1,""Error on Buy/Sell""))* L13* IF(T13=0,0,1)" +"IF(H14=""Swap"",S14-N14,IF(H14=""Call"",MAX(S14-N14,0),IF(H14=""Put"",MAX(N14-S14,0),""Error on Structure"")))* IF(G14=""Buy"",1,IF(G14=""Sell"",-1,""Error on Buy/Sell""))* L14* IF(S14=0,0,1)" +"IF(H14=""Swap"",T14-N14,IF(H14=""Call"",MAX(T14-N14,0),IF(H14=""Put"",MAX(N14-T14,0),""Error on Structure"")))* IF(G14=""Buy"",1,IF(G14=""Sell"",-1,""Error on Buy/Sell""))* L14* IF(T14=0,0,1)" +"IF(H15=""Swap"",S15-N15,IF(H15=""Call"",MAX(S15-N15,0),IF(H15=""Put"",MAX(N15-S15,0),""Error on Structure"")))* IF(G15=""Buy"",1,IF(G15=""Sell"",-1,""Error on Buy/Sell""))* L15* IF(S15=0,0,1)" +"IF(H15=""Swap"",T15-N15,IF(H15=""Call"",MAX(T15-N15,0),IF(H15=""Put"",MAX(N15-T15,0),""Error on Structure"")))* IF(G15=""Buy"",1,IF(G15=""Sell"",-1,""Error on Buy/Sell""))* L15* IF(T15=0,0,1)" +"IF(H17=""Swap"",S17-N17,IF(H17=""Call"",MAX(S17-N17,0),IF(H17=""Put"",MAX(N17-S17,0),""Error on Structure"")))* IF(G17=""Buy"",1,IF(G17=""Sell"",-1,""Error on Buy/Sell""))* L17* IF(S17=0,0,1)" +"IF(H17=""Swap"",T17-N17,IF(H17=""Call"",MAX(T17-N17,0),IF(H17=""Put"",MAX(N17-T17,0),""Error on Structure"")))* IF(G17=""Buy"",1,IF(G17=""Sell"",-1,""Error on Buy/Sell""))* L17* IF(T17=0,0,1)" +"IF(H18=""Swap"",S18-N18,IF(H18=""Call"",MAX(S18-N18,0),IF(H18=""Put"",MAX(N18-S18,0),""Error on Structure"")))* IF(G18=""Buy"",1,IF(G18=""Sell"",-1,""Error on Buy/Sell""))* L18* IF(S18=0,0,1)" +"IF(H18=""Swap"",T18-N18,IF(H18=""Call"",MAX(T18-N18,0),IF(H18=""Put"",MAX(N18-T18,0),""Error on Structure"")))* IF(G18=""Buy"",1,IF(G18=""Sell"",-1,""Error on Buy/Sell""))* L18* IF(T18=0,0,1)" +"IF(H19=""Swap"",S19-N19,IF(H19=""Call"",MAX(S19-N19,0),IF(H19=""Put"",MAX(N19-S19,0),""Error on Structure"")))* IF(G19=""Buy"",1,IF(G19=""Sell"",-1,""Error on Buy/Sell""))* L19* IF(S19=0,0,1)" +"IF(H19=""Swap"",T19-N19,IF(H19=""Call"",MAX(T19-N19,0),IF(H19=""Put"",MAX(N19-T19,0),""Error on Structure"")))* IF(G19=""Buy"",1,IF(G19=""Sell"",-1,""Error on Buy/Sell""))* L19* IF(T19=0,0,1)" +"IF(H20=""Swap"",S20-N20,IF(H20=""Call"",MAX(S20-N20,0),IF(H20=""Put"",MAX(N20-S20,0),""Error on Structure"")))* IF(G20=""Buy"",1,IF(G20=""Sell"",-1,""Error on Buy/Sell""))* L20* IF(S20=0,0,1)" +"IF(H20=""Swap"",T20-N20,IF(H20=""Call"",MAX(T20-N20,0),IF(H20=""Put"",MAX(N20-T20,0),""Error on Structure"")))* IF(G20=""Buy"",1,IF(G20=""Sell"",-1,""Error on Buy/Sell""))* L20* IF(T20=0,0,1)" +"IF(H21=""Swap"",S21-N21,IF(H21=""Call"",MAX(S21-N21,0),IF(H21=""Put"",MAX(N21-S21,0),""Error on Structure"")))* IF(G21=""Buy"",1,IF(G21=""Sell"",-1,""Error on Buy/Sell""))* L21* IF(S21=0,0,1)" +"IF(H21=""Swap"",T21-N21,IF(H21=""Call"",MAX(T21-N21,0),IF(H21=""Put"",MAX(N21-T21,0),""Error on Structure"")))* IF(G21=""Buy"",1,IF(G21=""Sell"",-1,""Error on Buy/Sell""))* L21* IF(T21=0,0,1)" +"IF(H22=""Swap"",S22-N22,IF(H22=""Call"",MAX(S22-N22,0),IF(H22=""Put"",MAX(N22-S22,0),""Error on Structure"")))* IF(G22=""Buy"",1,IF(G22=""Sell"",-1,""Error on Buy/Sell""))* L22* IF(S22=0,0,1)" +"IF(H22=""Swap"",T22-N22,IF(H22=""Call"",MAX(T22-N22,0),IF(H22=""Put"",MAX(N22-T22,0),""Error on Structure"")))* IF(G22=""Buy"",1,IF(G22=""Sell"",-1,""Error on Buy/Sell""))* L22* IF(T22=0,0,1)" +"IF(H23=""Swap"",S23-N23,IF(H23=""Call"",MAX(S23-N23,0),IF(H23=""Put"",MAX(N23-S23,0),""Error on Structure"")))* IF(G23=""Buy"",1,IF(G23=""Sell"",-1,""Error on Buy/Sell""))* L23* IF(S23=0,0,1)" +"IF(H23=""Swap"",T23-N23,IF(H23=""Call"",MAX(T23-N23,0),IF(H23=""Put"",MAX(N23-T23,0),""Error on Structure"")))* IF(G23=""Buy"",1,IF(G23=""Sell"",-1,""Error on Buy/Sell""))* L23* IF(T23=0,0,1)" +"IF(H24=""Swap"",S24-N24,IF(H24=""Call"",MAX(S24-N24,0),IF(H24=""Put"",MAX(N24-S24,0),""Error on Structure"")))* IF(G24=""Buy"",1,IF(G24=""Sell"",-1,""Error on Buy/Sell""))* L24* IF(S24=0,0,1)" +"IF(H24=""Swap"",T24-N24,IF(H24=""Call"",MAX(T24-N24,0),IF(H24=""Put"",MAX(N24-T24,0),""Error on Structure"")))* IF(G24=""Buy"",1,IF(G24=""Sell"",-1,""Error on Buy/Sell""))* L24* IF(T24=0,0,1)" +"IF(H26=""Swap"",S26-N26,IF(H26=""Call"",MAX(S26-N26,0),IF(H26=""Put"",MAX(N26-S26,0),""Error on Structure"")))* IF(G26=""Buy"",1,IF(G26=""Sell"",-1,""Error on Buy/Sell""))* L26* IF(S26=0,0,1)" +"IF(H26=""Swap"",T26-N26,IF(H26=""Call"",MAX(T26-N26,0),IF(H26=""Put"",MAX(N26-T26,0),""Error on Structure"")))* IF(G26=""Buy"",1,IF(G26=""Sell"",-1,""Error on Buy/Sell""))* L26* IF(T26=0,0,1)" +"IF(H27=""Swap"",S27-N27,IF(H27=""Call"",MAX(S27-N27,0),IF(H27=""Put"",MAX(N27-S27,0),""Error on Structure"")))* IF(G27=""Buy"",1,IF(G27=""Sell"",-1,""Error on Buy/Sell""))* L27* IF(S27=0,0,1)" +"IF(H27=""Swap"",T27-N27,IF(H27=""Call"",MAX(T27-N27,0),IF(H27=""Put"",MAX(N27-T27,0),""Error on Structure"")))* IF(G27=""Buy"",1,IF(G27=""Sell"",-1,""Error on Buy/Sell""))* L27* IF(T27=0,0,1)" +"IF(H29=""Swap"",S29-N29,IF(H29=""Call"",MAX(S29-N29,0),IF(H29=""Put"",MAX(N29-S29,0),""Error on Structure"")))* IF(G29=""Buy"",1,IF(G29=""Sell"",-1,""Error on Buy/Sell""))* L29* IF(S29=0,0,1)" +"IF(H29=""Swap"",T29-N29,IF(H29=""Call"",MAX(T29-N29,0),IF(H29=""Put"",MAX(N29-T29,0),""Error on Structure"")))* IF(G29=""Buy"",1,IF(G29=""Sell"",-1,""Error on Buy/Sell""))* L29* IF(T29=0,0,1)" +"IF(H30=""Swap"",S30-N30,IF(H30=""Call"",MAX(S30-N30,0),IF(H30=""Put"",MAX(N30-S30,0),""Error on Structure"")))* IF(G30=""Buy"",1,IF(G30=""Sell"",-1,""Error on Buy/Sell""))* L30* IF(S30=0,0,1)" +"IF(H30=""Swap"",T30-N30,IF(H30=""Call"",MAX(T30-N30,0),IF(H30=""Put"",MAX(N30-T30,0),""Error on Structure"")))* IF(G30=""Buy"",1,IF(G30=""Sell"",-1,""Error on Buy/Sell""))* L30* IF(T30=0,0,1)" +"IF(H31=""Swap"",S31-N31,IF(H31=""Call"",MAX(S31-N31,0),IF(H31=""Put"",MAX(N31-S31,0),""Error on Structure"")))* IF(G31=""Buy"",1,IF(G31=""Sell"",-1,""Error on Buy/Sell""))* L31* IF(S31=0,0,1)" +"IF(H31=""Swap"",T31-N31,IF(H31=""Call"",MAX(T31-N31,0),IF(H31=""Put"",MAX(N31-T31,0),""Error on Structure"")))* IF(G31=""Buy"",1,IF(G31=""Sell"",-1,""Error on Buy/Sell""))* L31* IF(T31=0,0,1)" +"IF(H32=""Swap"",S32-N32,IF(H32=""Call"",MAX(S32-N32,0),IF(H32=""Put"",MAX(N32-S32,0),""Error on Structure"")))* IF(G32=""Buy"",1,IF(G32=""Sell"",-1,""Error on Buy/Sell""))* L32* IF(S32=0,0,1)" +"IF(H32=""Swap"",T32-N32,IF(H32=""Call"",MAX(T32-N32,0),IF(H32=""Put"",MAX(N32-T32,0),""Error on Structure"")))* IF(G32=""Buy"",1,IF(G32=""Sell"",-1,""Error on Buy/Sell""))* L32* IF(T32=0,0,1)" +"IF(H33=""Swap"",S33-N33,IF(H33=""Call"",MAX(S33-N33,0),IF(H33=""Put"",MAX(N33-S33,0),""Error on Structure"")))* IF(G33=""Buy"",1,IF(G33=""Sell"",-1,""Error on Buy/Sell""))* L33* IF(S33=0,0,1)" +"IF(H33=""Swap"",T33-N33,IF(H33=""Call"",MAX(T33-N33,0),IF(H33=""Put"",MAX(N33-T33,0),""Error on Structure"")))* IF(G33=""Buy"",1,IF(G33=""Sell"",-1,""Error on Buy/Sell""))* L33* IF(T33=0,0,1)" +"IF(H34=""Swap"",S34-N34,IF(H34=""Call"",MAX(S34-N34,0),IF(H34=""Put"",MAX(N34-S34,0),""Error on Structure"")))* IF(G34=""Buy"",1,IF(G34=""Sell"",-1,""Error on Buy/Sell""))* L34* IF(S34=0,0,1)" +"IF(H34=""Swap"",T34-N34,IF(H34=""Call"",MAX(T34-N34,0),IF(H34=""Put"",MAX(N34-T34,0),""Error on Structure"")))* IF(G34=""Buy"",1,IF(G34=""Sell"",-1,""Error on Buy/Sell""))* L34* IF(T34=0,0,1)" +"IF(H35=""Swap"",S35-N35,IF(H35=""Call"",MAX(S35-N35,0),IF(H35=""Put"",MAX(N35-S35,0),""Error on Structure"")))* IF(G35=""Buy"",1,IF(G35=""Sell"",-1,""Error on Buy/Sell""))* L35* IF(S35=0,0,1)" +"IF(H35=""Swap"",T35-N35,IF(H35=""Call"",MAX(T35-N35,0),IF(H35=""Put"",MAX(N35-T35,0),""Error on Structure"")))* IF(G35=""Buy"",1,IF(G35=""Sell"",-1,""Error on Buy/Sell""))* L35* IF(T35=0,0,1)" +"IF(H36=""Swap"",S36-N36,IF(H36=""Call"",MAX(S36-N36,0),IF(H36=""Put"",MAX(N36-S36,0),""Error on Structure"")))* IF(G36=""Buy"",1,IF(G36=""Sell"",-1,""Error on Buy/Sell""))* L36* IF(S36=0,0,1)" +"IF(H36=""Swap"",T36-N36,IF(H36=""Call"",MAX(T36-N36,0),IF(H36=""Put"",MAX(N36-T36,0),""Error on Structure"")))* IF(G36=""Buy"",1,IF(G36=""Sell"",-1,""Error on Buy/Sell""))* L36* IF(T36=0,0,1)" +"IF(H37=""Swap"",S37-N37,IF(H37=""Call"",MAX(S37-N37,0),IF(H37=""Put"",MAX(N37-S37,0),""Error on Structure"")))* IF(G37=""Buy"",1,IF(G37=""Sell"",-1,""Error on Buy/Sell""))* L37* IF(S37=0,0,1)" +"IF(H37=""Swap"",T37-N37,IF(H37=""Call"",MAX(T37-N37,0),IF(H37=""Put"",MAX(N37-T37,0),""Error on Structure"")))* IF(G37=""Buy"",1,IF(G37=""Sell"",-1,""Error on Buy/Sell""))* L37* IF(T37=0,0,1)" +"IF(H38=""Swap"",S38-N38,IF(H38=""Call"",MAX(S38-N38,0),IF(H38=""Put"",MAX(N38-S38,0),""Error on Structure"")))* IF(G38=""Buy"",1,IF(G38=""Sell"",-1,""Error on Buy/Sell""))* L38* IF(S38=0,0,1)" +"IF(H38=""Swap"",T38-N38,IF(H38=""Call"",MAX(T38-N38,0),IF(H38=""Put"",MAX(N38-T38,0),""Error on Structure"")))* IF(G38=""Buy"",1,IF(G38=""Sell"",-1,""Error on Buy/Sell""))* L38* IF(T38=0,0,1)" +"IF(H39=""Swap"",S39-N39,IF(H39=""Call"",MAX(S39-N39,0),IF(H39=""Put"",MAX(N39-S39,0),""Error on Structure"")))* IF(G39=""Buy"",1,IF(G39=""Sell"",-1,""Error on Buy/Sell""))* L39* IF(S39=0,0,1)" +"IF(H39=""Swap"",T39-N39,IF(H39=""Call"",MAX(T39-N39,0),IF(H39=""Put"",MAX(N39-T39,0),""Error on Structure"")))* IF(G39=""Buy"",1,IF(G39=""Sell"",-1,""Error on Buy/Sell""))* L39* IF(T39=0,0,1)" +"IF(H40=""Swap"",S40-N40,IF(H40=""Call"",MAX(S40-N40,0),IF(H40=""Put"",MAX(N40-S40,0),""Error on Structure"")))* IF(G40=""Buy"",1,IF(G40=""Sell"",-1,""Error on Buy/Sell""))* L40* IF(S40=0,0,1)" +"IF(H40=""Swap"",T40-N40,IF(H40=""Call"",MAX(T40-N40,0),IF(H40=""Put"",MAX(N40-T40,0),""Error on Structure"")))* IF(G40=""Buy"",1,IF(G40=""Sell"",-1,""Error on Buy/Sell""))* L40* IF(T40=0,0,1)" +"18427*31" +"IF(H61=""Swap"",S61-N61,IF(H61=""Call"",MAX(S61-N61,0),IF(H61=""Put"",MAX(N61-S61,0),""Error on Structure"")))* IF(G61=""Buy"",1,IF(G61=""Sell"",-1,""Error on Buy/Sell""))* L61* IF(S61=0,0,1)" +"IF(H61=""Swap"",T61-N61,IF(H61=""Call"",MAX(T61-N61,0),IF(H61=""Put"",MAX(N61-T61,0),""Error on Structure"")))* IF(G61=""Buy"",1,IF(G61=""Sell"",-1,""Error on Buy/Sell""))* L61* IF(T61=0,0,1)" +"18427*30" +"IF(H62=""Swap"",S62-N62,IF(H62=""Call"",MAX(S62-N62,0),IF(H62=""Put"",MAX(N62-S62,0),""Error on Structure"")))* IF(G62=""Buy"",1,IF(G62=""Sell"",-1,""Error on Buy/Sell""))* L62* IF(S62=0,0,1)" +"IF(H62=""Swap"",T62-N62,IF(H62=""Call"",MAX(T62-N62,0),IF(H62=""Put"",MAX(N62-T62,0),""Error on Structure"")))* IF(G62=""Buy"",1,IF(G62=""Sell"",-1,""Error on Buy/Sell""))* L62* IF(T62=0,0,1)" +"IF(H63=""Swap"",S63-N63,IF(H63=""Call"",MAX(S63-N63,0),IF(H63=""Put"",MAX(N63-S63,0),""Error on Structure"")))* IF(G63=""Buy"",1,IF(G63=""Sell"",-1,""Error on Buy/Sell""))* L63* IF(S63=0,0,1)" +"IF(H63=""Swap"",T63-N63,IF(H63=""Call"",MAX(T63-N63,0),IF(H63=""Put"",MAX(N63-T63,0),""Error on Structure"")))* IF(G63=""Buy"",1,IF(G63=""Sell"",-1,""Error on Buy/Sell""))* L63* IF(T63=0,0,1)" +"IF(H64=""Swap"",S64-N64,IF(H64=""Call"",MAX(S64-N64,0),IF(H64=""Put"",MAX(N64-S64,0),""Error on Structure"")))* IF(G64=""Buy"",1,IF(G64=""Sell"",-1,""Error on Buy/Sell""))* L64* IF(S64=0,0,1)" +"IF(H64=""Swap"",T64-N64,IF(H64=""Call"",MAX(T64-N64,0),IF(H64=""Put"",MAX(N64-T64,0),""Error on Structure"")))* IF(G64=""Buy"",1,IF(G64=""Sell"",-1,""Error on Buy/Sell""))* L64* IF(T64=0,0,1)" +"IF(H65=""Swap"",S65-N65,IF(H65=""Call"",MAX(S65-N65,0),IF(H65=""Put"",MAX(N65-S65,0),""Error on Structure"")))* IF(G65=""Buy"",1,IF(G65=""Sell"",-1,""Error on Buy/Sell""))* L65* IF(S65=0,0,1)" +"IF(H65=""Swap"",T65-N65,IF(H65=""Call"",MAX(T65-N65,0),IF(H65=""Put"",MAX(N65-T65,0),""Error on Structure"")))* IF(G65=""Buy"",1,IF(G65=""Sell"",-1,""Error on Buy/Sell""))* L65* IF(T65=0,0,1)" +"IF(H66=""Swap"",S66-N66,IF(H66=""Call"",MAX(S66-N66,0),IF(H66=""Put"",MAX(N66-S66,0),""Error on Structure"")))* IF(G66=""Buy"",1,IF(G66=""Sell"",-1,""Error on Buy/Sell""))* L66* IF(S66=0,0,1)" +"IF(H66=""Swap"",T66-N66,IF(H66=""Call"",MAX(T66-N66,0),IF(H66=""Put"",MAX(N66-T66,0),""Error on Structure"")))* IF(G66=""Buy"",1,IF(G66=""Sell"",-1,""Error on Buy/Sell""))* L66* IF(T66=0,0,1)" +"IF(H67=""Swap"",S67-N67,IF(H67=""Call"",MAX(S67-N67,0),IF(H67=""Put"",MAX(N67-S67,0),""Error on Structure"")))* IF(G67=""Buy"",1,IF(G67=""Sell"",-1,""Error on Buy/Sell""))* L67* IF(S67=0,0,1)" +"IF(H67=""Swap"",T67-N67,IF(H67=""Call"",MAX(T67-N67,0),IF(H67=""Put"",MAX(N67-T67,0),""Error on Structure"")))* IF(G67=""Buy"",1,IF(G67=""Sell"",-1,""Error on Buy/Sell""))* L67* IF(T67=0,0,1)" +"IF(H68=""Swap"",S68-N68,IF(H68=""Call"",MAX(S68-N68,0),IF(H68=""Put"",MAX(N68-S68,0),""Error on Structure"")))* IF(G68=""Buy"",1,IF(G68=""Sell"",-1,""Error on Buy/Sell""))* L68* IF(S68=0,0,1)" +"IF(H68=""Swap"",T68-N68,IF(H68=""Call"",MAX(T68-N68,0),IF(H68=""Put"",MAX(N68-T68,0),""Error on Structure"")))* IF(G68=""Buy"",1,IF(G68=""Sell"",-1,""Error on Buy/Sell""))* L68* IF(T68=0,0,1)" +"IF(H69=""Swap"",S69-N69,IF(H69=""Call"",MAX(S69-N69,0),IF(H69=""Put"",MAX(N69-S69,0),""Error on Structure"")))* IF(G69=""Buy"",1,IF(G69=""Sell"",-1,""Error on Buy/Sell""))* L69* IF(S69=0,0,1)" +"IF(H69=""Swap"",T69-N69,IF(H69=""Call"",MAX(T69-N69,0),IF(H69=""Put"",MAX(N69-T69,0),""Error on Structure"")))* IF(G69=""Buy"",1,IF(G69=""Sell"",-1,""Error on Buy/Sell""))* L69* IF(T69=0,0,1)" +"18427*28" +"IF(H70=""Swap"",S70-N70,IF(H70=""Call"",MAX(S70-N70,0),IF(H70=""Put"",MAX(N70-S70,0),""Error on Structure"")))* IF(G70=""Buy"",1,IF(G70=""Sell"",-1,""Error on Buy/Sell""))* L70* IF(S70=0,0,1)" +"IF(H70=""Swap"",T70-N70,IF(H70=""Call"",MAX(T70-N70,0),IF(H70=""Put"",MAX(N70-T70,0),""Error on Structure"")))* IF(G70=""Buy"",1,IF(G70=""Sell"",-1,""Error on Buy/Sell""))* L70* IF(T70=0,0,1)" +"IF(H71=""Swap"",S71-N71,IF(H71=""Call"",MAX(S71-N71,0),IF(H71=""Put"",MAX(N71-S71,0),""Error on Structure"")))* IF(G71=""Buy"",1,IF(G71=""Sell"",-1,""Error on Buy/Sell""))* L71* IF(S71=0,0,1)" +"IF(H71=""Swap"",T71-N71,IF(H71=""Call"",MAX(T71-N71,0),IF(H71=""Put"",MAX(N71-T71,0),""Error on Structure"")))* IF(G71=""Buy"",1,IF(G71=""Sell"",-1,""Error on Buy/Sell""))* L71* IF(T71=0,0,1)" +"IF(H72=""Swap"",S72-N72,IF(H72=""Call"",MAX(S72-N72,0),IF(H72=""Put"",MAX(N72-S72,0),""Error on Structure"")))* IF(G72=""Buy"",1,IF(G72=""Sell"",-1,""Error on Buy/Sell""))* L72* IF(S72=0,0,1)" +"IF(H72=""Swap"",T72-N72,IF(H72=""Call"",MAX(T72-N72,0),IF(H72=""Put"",MAX(N72-T72,0),""Error on Structure"")))* IF(G72=""Buy"",1,IF(G72=""Sell"",-1,""Error on Buy/Sell""))* L72* IF(T72=0,0,1)" +"IF(H73=""Swap"",S73-N73,IF(H73=""Call"",MAX(S73-N73,0),IF(H73=""Put"",MAX(N73-S73,0),""Error on Structure"")))* IF(G73=""Buy"",1,IF(G73=""Sell"",-1,""Error on Buy/Sell""))* L73* IF(S73=0,0,1)" +"IF(H73=""Swap"",T73-N73,IF(H73=""Call"",MAX(T73-N73,0),IF(H73=""Put"",MAX(N73-T73,0),""Error on Structure"")))* IF(G73=""Buy"",1,IF(G73=""Sell"",-1,""Error on Buy/Sell""))* L73* IF(T73=0,0,1)" +"IF(H74=""Swap"",S74-N74,IF(H74=""Call"",MAX(S74-N74,0),IF(H74=""Put"",MAX(N74-S74,0),""Error on Structure"")))* IF(G74=""Buy"",1,IF(G74=""Sell"",-1,""Error on Buy/Sell""))* L74* IF(S74=0,0,1)" +"IF(H74=""Swap"",T74-N74,IF(H74=""Call"",MAX(T74-N74,0),IF(H74=""Put"",MAX(N74-T74,0),""Error on Structure"")))* IF(G74=""Buy"",1,IF(G74=""Sell"",-1,""Error on Buy/Sell""))* L74* IF(T74=0,0,1)" +"IF(H75=""Swap"",S75-N75,IF(H75=""Call"",MAX(S75-N75,0),IF(H75=""Put"",MAX(N75-S75,0),""Error on Structure"")))* IF(G75=""Buy"",1,IF(G75=""Sell"",-1,""Error on Buy/Sell""))* L75* IF(S75=0,0,1)" +"IF(H75=""Swap"",T75-N75,IF(H75=""Call"",MAX(T75-N75,0),IF(H75=""Put"",MAX(N75-T75,0),""Error on Structure"")))* IF(G75=""Buy"",1,IF(G75=""Sell"",-1,""Error on Buy/Sell""))* L75* IF(T75=0,0,1)" +"IF(H76=""Swap"",S76-N76,IF(H76=""Call"",MAX(S76-N76,0),IF(H76=""Put"",MAX(N76-S76,0),""Error on Structure"")))* IF(G76=""Buy"",1,IF(G76=""Sell"",-1,""Error on Buy/Sell""))* L76* IF(S76=0,0,1)" +"IF(H76=""Swap"",T76-N76,IF(H76=""Call"",MAX(T76-N76,0),IF(H76=""Put"",MAX(N76-T76,0),""Error on Structure"")))* IF(G76=""Buy"",1,IF(G76=""Sell"",-1,""Error on Buy/Sell""))* L76* IF(T76=0,0,1)" +"IF(H77=""Swap"",S77-N77,IF(H77=""Call"",MAX(S77-N77,0),IF(H77=""Put"",MAX(N77-S77,0),""Error on Structure"")))* IF(G77=""Buy"",1,IF(G77=""Sell"",-1,""Error on Buy/Sell""))* L77* IF(S77=0,0,1)" +"IF(H77=""Swap"",T77-N77,IF(H77=""Call"",MAX(T77-N77,0),IF(H77=""Put"",MAX(N77-T77,0),""Error on Structure"")))* IF(G77=""Buy"",1,IF(G77=""Sell"",-1,""Error on Buy/Sell""))* L77* IF(T77=0,0,1)" +"IF(H78=""Swap"",S78-N78,IF(H78=""Call"",MAX(S78-N78,0),IF(H78=""Put"",MAX(N78-S78,0),""Error on Structure"")))* IF(G78=""Buy"",1,IF(G78=""Sell"",-1,""Error on Buy/Sell""))* L78* IF(S78=0,0,1)" +"IF(H78=""Swap"",T78-N78,IF(H78=""Call"",MAX(T78-N78,0),IF(H78=""Put"",MAX(N78-T78,0),""Error on Structure"")))* IF(G78=""Buy"",1,IF(G78=""Sell"",-1,""Error on Buy/Sell""))* L78* IF(T78=0,0,1)" +"IF(H79=""Swap"",S79-N79,IF(H79=""Call"",MAX(S79-N79,0),IF(H79=""Put"",MAX(N79-S79,0),""Error on Structure"")))* IF(G79=""Buy"",1,IF(G79=""Sell"",-1,""Error on Buy/Sell""))* L79* IF(S79=0,0,1)" +"IF(H79=""Swap"",T79-N79,IF(H79=""Call"",MAX(T79-N79,0),IF(H79=""Put"",MAX(N79-T79,0),""Error on Structure"")))* IF(G79=""Buy"",1,IF(G79=""Sell"",-1,""Error on Buy/Sell""))* L79* IF(T79=0,0,1)" +"IF(H80=""Swap"",S80-N80,IF(H80=""Call"",MAX(S80-N80,0),IF(H80=""Put"",MAX(N80-S80,0),""Error on Structure"")))* IF(G80=""Buy"",1,IF(G80=""Sell"",-1,""Error on Buy/Sell""))* L80* IF(S80=0,0,1)" +"IF(H80=""Swap"",T80-N80,IF(H80=""Call"",MAX(T80-N80,0),IF(H80=""Put"",MAX(N80-T80,0),""Error on Structure"")))* IF(G80=""Buy"",1,IF(G80=""Sell"",-1,""Error on Buy/Sell""))* L80* IF(T80=0,0,1)" +"IF(H81=""Swap"",S81-N81,IF(H81=""Call"",MAX(S81-N81,0),IF(H81=""Put"",MAX(N81-S81,0),""Error on Structure"")))* IF(G81=""Buy"",1,IF(G81=""Sell"",-1,""Error on Buy/Sell""))* L81* IF(S81=0,0,1)" +"IF(H81=""Swap"",T81-N81,IF(H81=""Call"",MAX(T81-N81,0),IF(H81=""Put"",MAX(N81-T81,0),""Error on Structure"")))* IF(G81=""Buy"",1,IF(G81=""Sell"",-1,""Error on Buy/Sell""))* L81* IF(T81=0,0,1)" +"IF(H105=""Swap"",S105-N105,IF(H105=""Call"",MAX(S105-N105,0),IF(H105=""Put"",MAX(N105-S105,0),""Error on Structure"")))* IF(G105=""Buy"",1,IF(G105=""Sell"",-1,""Error on Buy/Sell""))* L105* IF(S105=0,0,1)" +"IF(H105=""Swap"",T105-N105,IF(H105=""Call"",MAX(T105-N105,0),IF(H105=""Put"",MAX(N105-T105,0),""Error on Structure"")))* IF(G105=""Buy"",1,IF(G105=""Sell"",-1,""Error on Buy/Sell""))* L105* IF(T105=0,0,1)" +"IF(H106=""Swap"",S106-N106,IF(H106=""Call"",MAX(S106-N106,0),IF(H106=""Put"",MAX(N106-S106,0),""Error on Structure"")))* IF(G106=""Buy"",1,IF(G106=""Sell"",-1,""Error on Buy/Sell""))* L106* IF(S106=0,0,1)" +"IF(H106=""Swap"",T106-N106,IF(H106=""Call"",MAX(T106-N106,0),IF(H106=""Put"",MAX(N106-T106,0),""Error on Structure"")))* IF(G106=""Buy"",1,IF(G106=""Sell"",-1,""Error on Buy/Sell""))* L106* IF(T106=0,0,1)" +"IF(H107=""Swap"",S107-N107,IF(H107=""Call"",MAX(S107-N107,0),IF(H107=""Put"",MAX(N107-S107,0),""Error on Structure"")))* IF(G107=""Buy"",1,IF(G107=""Sell"",-1,""Error on Buy/Sell""))* L107* IF(S107=0,0,1)" +"IF(H107=""Swap"",T107-N107,IF(H107=""Call"",MAX(T107-N107,0),IF(H107=""Put"",MAX(N107-T107,0),""Error on Structure"")))* IF(G107=""Buy"",1,IF(G107=""Sell"",-1,""Error on Buy/Sell""))* L107* IF(T107=0,0,1)" +"IF(H108=""Swap"",S108-N108,IF(H108=""Call"",MAX(S108-N108,0),IF(H108=""Put"",MAX(N108-S108,0),""Error on Structure"")))* IF(G108=""Buy"",1,IF(G108=""Sell"",-1,""Error on Buy/Sell""))* L108* IF(S108=0,0,1)" +"IF(H108=""Swap"",T108-N108,IF(H108=""Call"",MAX(T108-N108,0),IF(H108=""Put"",MAX(N108-T108,0),""Error on Structure"")))* IF(G108=""Buy"",1,IF(G108=""Sell"",-1,""Error on Buy/Sell""))* L108* IF(T108=0,0,1)" +"IF(H109=""Swap"",S109-N109,IF(H109=""Call"",MAX(S109-N109,0),IF(H109=""Put"",MAX(N109-S109,0),""Error on Structure"")))* IF(G109=""Buy"",1,IF(G109=""Sell"",-1,""Error on Buy/Sell""))* L109* IF(S109=0,0,1)" +"IF(H109=""Swap"",T109-N109,IF(H109=""Call"",MAX(T109-N109,0),IF(H109=""Put"",MAX(N109-T109,0),""Error on Structure"")))* IF(G109=""Buy"",1,IF(G109=""Sell"",-1,""Error on Buy/Sell""))* L109* IF(T109=0,0,1)" +"IF(H110=""Swap"",S110-N110,IF(H110=""Call"",MAX(S110-N110,0),IF(H110=""Put"",MAX(N110-S110,0),""Error on Structure"")))* IF(G110=""Buy"",1,IF(G110=""Sell"",-1,""Error on Buy/Sell""))* L110* IF(S110=0,0,1)" +"IF(H110=""Swap"",T110-N110,IF(H110=""Call"",MAX(T110-N110,0),IF(H110=""Put"",MAX(N110-T110,0),""Error on Structure"")))* IF(G110=""Buy"",1,IF(G110=""Sell"",-1,""Error on Buy/Sell""))* L110* IF(T110=0,0,1)" +"IF(H111=""Swap"",S111-N111,IF(H111=""Call"",MAX(S111-N111,0),IF(H111=""Put"",MAX(N111-S111,0),""Error on Structure"")))* IF(G111=""Buy"",1,IF(G111=""Sell"",-1,""Error on Buy/Sell""))* L111* IF(S111=0,0,1)" +"IF(H111=""Swap"",T111-N111,IF(H111=""Call"",MAX(T111-N111,0),IF(H111=""Put"",MAX(N111-T111,0),""Error on Structure"")))* IF(G111=""Buy"",1,IF(G111=""Sell"",-1,""Error on Buy/Sell""))* L111* IF(T111=0,0,1)" +"IF(H112=""Swap"",S112-N112,IF(H112=""Call"",MAX(S112-N112,0),IF(H112=""Put"",MAX(N112-S112,0),""Error on Structure"")))* IF(G112=""Buy"",1,IF(G112=""Sell"",-1,""Error on Buy/Sell""))* L112* IF(S112=0,0,1)" +"IF(H112=""Swap"",T112-N112,IF(H112=""Call"",MAX(T112-N112,0),IF(H112=""Put"",MAX(N112-T112,0),""Error on Structure"")))* IF(G112=""Buy"",1,IF(G112=""Sell"",-1,""Error on Buy/Sell""))* L112* IF(T112=0,0,1)" +"IF(H113=""Swap"",S113-N113,IF(H113=""Call"",MAX(S113-N113,0),IF(H113=""Put"",MAX(N113-S113,0),""Error on Structure"")))* IF(G113=""Buy"",1,IF(G113=""Sell"",-1,""Error on Buy/Sell""))* L113* IF(S113=0,0,1)" +"IF(H113=""Swap"",T113-N113,IF(H113=""Call"",MAX(T113-N113,0),IF(H113=""Put"",MAX(N113-T113,0),""Error on Structure"")))* IF(G113=""Buy"",1,IF(G113=""Sell"",-1,""Error on Buy/Sell""))* L113* IF(T113=0,0,1)" +"IF(H114=""Swap"",S114-N114,IF(H114=""Call"",MAX(S114-N114,0),IF(H114=""Put"",MAX(N114-S114,0),""Error on Structure"")))* IF(G114=""Buy"",1,IF(G114=""Sell"",-1,""Error on Buy/Sell""))* L114* IF(S114=0,0,1)" +"IF(H114=""Swap"",T114-N114,IF(H114=""Call"",MAX(T114-N114,0),IF(H114=""Put"",MAX(N114-T114,0),""Error on Structure"")))* IF(G114=""Buy"",1,IF(G114=""Sell"",-1,""Error on Buy/Sell""))* L114* IF(T114=0,0,1)" +"IF(H115=""Swap"",S115-N115,IF(H115=""Call"",MAX(S115-N115,0),IF(H115=""Put"",MAX(N115-S115,0),""Error on Structure"")))* IF(G115=""Buy"",1,IF(G115=""Sell"",-1,""Error on Buy/Sell""))* L115* IF(S115=0,0,1)" +"IF(H115=""Swap"",T115-N115,IF(H115=""Call"",MAX(T115-N115,0),IF(H115=""Put"",MAX(N115-T115,0),""Error on Structure"")))* IF(G115=""Buy"",1,IF(G115=""Sell"",-1,""Error on Buy/Sell""))* L115* IF(T115=0,0,1)" +"IF(H116=""Swap"",S116-N116,IF(H116=""Call"",MAX(S116-N116,0),IF(H116=""Put"",MAX(N116-S116,0),""Error on Structure"")))* IF(G116=""Buy"",1,IF(G116=""Sell"",-1,""Error on Buy/Sell""))* L116* IF(S116=0,0,1)" +"IF(H116=""Swap"",T116-N116,IF(H116=""Call"",MAX(T116-N116,0),IF(H116=""Put"",MAX(N116-T116,0),""Error on Structure"")))* IF(G116=""Buy"",1,IF(G116=""Sell"",-1,""Error on Buy/Sell""))* L116* IF(T116=0,0,1)" +"IF(H125=""Swap"",S125-N125,IF(H125=""Call"",MAX(S125-N125,0),IF(H125=""Put"",MAX(N125-S125,0),""Error on Structure"")))* IF(G125=""Buy"",1,IF(G125=""Sell"",-1,""Error on Buy/Sell""))* L125* IF(S125=0,0,1)" +"IF(H125=""Swap"",T125-N125,IF(H125=""Call"",MAX(T125-N125,0),IF(H125=""Put"",MAX(N125-T125,0),""Error on Structure"")))* IF(G125=""Buy"",1,IF(G125=""Sell"",-1,""Error on Buy/Sell""))* L125* IF(T125=0,0,1)" +"IF(H126=""Swap"",S126-N126,IF(H126=""Call"",MAX(S126-N126,0),IF(H126=""Put"",MAX(N126-S126,0),""Error on Structure"")))* IF(G126=""Buy"",1,IF(G126=""Sell"",-1,""Error on Buy/Sell""))* L126* IF(S126=0,0,1)" +"IF(H126=""Swap"",T126-N126,IF(H126=""Call"",MAX(T126-N126,0),IF(H126=""Put"",MAX(N126-T126,0),""Error on Structure"")))* IF(G126=""Buy"",1,IF(G126=""Sell"",-1,""Error on Buy/Sell""))* L126* IF(T126=0,0,1)" +"IF(H127=""Swap"",S127-N127,IF(H127=""Call"",MAX(S127-N127,0),IF(H127=""Put"",MAX(N127-S127,0),""Error on Structure"")))* IF(G127=""Buy"",1,IF(G127=""Sell"",-1,""Error on Buy/Sell""))* L127* IF(S127=0,0,1)" +"IF(H127=""Swap"",T127-N127,IF(H127=""Call"",MAX(T127-N127,0),IF(H127=""Put"",MAX(N127-T127,0),""Error on Structure"")))* IF(G127=""Buy"",1,IF(G127=""Sell"",-1,""Error on Buy/Sell""))* L127* IF(T127=0,0,1)" +"IF(H128=""Swap"",S128-N128,IF(H128=""Call"",MAX(S128-N128,0),IF(H128=""Put"",MAX(N128-S128,0),""Error on Structure"")))* IF(G128=""Buy"",1,IF(G128=""Sell"",-1,""Error on Buy/Sell""))* L128* IF(S128=0,0,1)" +"IF(H128=""Swap"",T128-N128,IF(H128=""Call"",MAX(T128-N128,0),IF(H128=""Put"",MAX(N128-T128,0),""Error on Structure"")))* IF(G128=""Buy"",1,IF(G128=""Sell"",-1,""Error on Buy/Sell""))* L128* IF(T128=0,0,1)" +"IF(H129=""Swap"",S129-N129,IF(H129=""Call"",MAX(S129-N129,0),IF(H129=""Put"",MAX(N129-S129,0),""Error on Structure"")))* IF(G129=""Buy"",1,IF(G129=""Sell"",-1,""Error on Buy/Sell""))* L129* IF(S129=0,0,1)" +"IF(H129=""Swap"",T129-N129,IF(H129=""Call"",MAX(T129-N129,0),IF(H129=""Put"",MAX(N129-T129,0),""Error on Structure"")))* IF(G129=""Buy"",1,IF(G129=""Sell"",-1,""Error on Buy/Sell""))* L129* IF(T129=0,0,1)" +"IF(H130=""Swap"",S130-N130,IF(H130=""Call"",MAX(S130-N130,0),IF(H130=""Put"",MAX(N130-S130,0),""Error on Structure"")))* IF(G130=""Buy"",1,IF(G130=""Sell"",-1,""Error on Buy/Sell""))* L130* IF(S130=0,0,1)" +"IF(H130=""Swap"",T130-N130,IF(H130=""Call"",MAX(T130-N130,0),IF(H130=""Put"",MAX(N130-T130,0),""Error on Structure"")))* IF(G130=""Buy"",1,IF(G130=""Sell"",-1,""Error on Buy/Sell""))* L130* IF(T130=0,0,1)" +"IF(H131=""Swap"",S131-N131,IF(H131=""Call"",MAX(S131-N131,0),IF(H131=""Put"",MAX(N131-S131,0),""Error on Structure"")))* IF(G131=""Buy"",1,IF(G131=""Sell"",-1,""Error on Buy/Sell""))* L131* IF(S131=0,0,1)" +"IF(H131=""Swap"",T131-N131,IF(H131=""Call"",MAX(T131-N131,0),IF(H131=""Put"",MAX(N131-T131,0),""Error on Structure"")))* IF(G131=""Buy"",1,IF(G131=""Sell"",-1,""Error on Buy/Sell""))* L131* IF(T131=0,0,1)" +"IF(H132=""Swap"",S132-N132,IF(H132=""Call"",MAX(S132-N132,0),IF(H132=""Put"",MAX(N132-S132,0),""Error on Structure"")))* IF(G132=""Buy"",1,IF(G132=""Sell"",-1,""Error on Buy/Sell""))* L132* IF(S132=0,0,1)" +"IF(H132=""Swap"",T132-N132,IF(H132=""Call"",MAX(T132-N132,0),IF(H132=""Put"",MAX(N132-T132,0),""Error on Structure"")))* IF(G132=""Buy"",1,IF(G132=""Sell"",-1,""Error on Buy/Sell""))* L132* IF(T132=0,0,1)" +"IF(H133=""Swap"",S133-N133,IF(H133=""Call"",MAX(S133-N133,0),IF(H133=""Put"",MAX(N133-S133,0),""Error on Structure"")))* IF(G133=""Buy"",1,IF(G133=""Sell"",-1,""Error on Buy/Sell""))* L133* IF(S133=0,0,1)" +"IF(H133=""Swap"",T133-N133,IF(H133=""Call"",MAX(T133-N133,0),IF(H133=""Put"",MAX(N133-T133,0),""Error on Structure"")))* IF(G133=""Buy"",1,IF(G133=""Sell"",-1,""Error on Buy/Sell""))* L133* IF(T133=0,0,1)" +"IF(H134=""Swap"",S134-N134,IF(H134=""Call"",MAX(S134-N134,0),IF(H134=""Put"",MAX(N134-S134,0),""Error on Structure"")))* IF(G134=""Buy"",1,IF(G134=""Sell"",-1,""Error on Buy/Sell""))* L134* IF(S134=0,0,1)" +"IF(H134=""Swap"",T134-N134,IF(H134=""Call"",MAX(T134-N134,0),IF(H134=""Put"",MAX(N134-T134,0),""Error on Structure"")))* IF(G134=""Buy"",1,IF(G134=""Sell"",-1,""Error on Buy/Sell""))* L134* IF(T134=0,0,1)" +"IF(H135=""Swap"",S135-N135,IF(H135=""Call"",MAX(S135-N135,0),IF(H135=""Put"",MAX(N135-S135,0),""Error on Structure"")))* IF(G135=""Buy"",1,IF(G135=""Sell"",-1,""Error on Buy/Sell""))* L135* IF(S135=0,0,1)" +"IF(H135=""Swap"",T135-N135,IF(H135=""Call"",MAX(T135-N135,0),IF(H135=""Put"",MAX(N135-T135,0),""Error on Structure"")))* IF(G135=""Buy"",1,IF(G135=""Sell"",-1,""Error on Buy/Sell""))* L135* IF(T135=0,0,1)" +"IF(H136=""Swap"",S136-N136,IF(H136=""Call"",MAX(S136-N136,0),IF(H136=""Put"",MAX(N136-S136,0),""Error on Structure"")))* IF(G136=""Buy"",1,IF(G136=""Sell"",-1,""Error on Buy/Sell""))* L136* IF(S136=0,0,1)" +"IF(H136=""Swap"",T136-N136,IF(H136=""Call"",MAX(T136-N136,0),IF(H136=""Put"",MAX(N136-T136,0),""Error on Structure"")))* IF(G136=""Buy"",1,IF(G136=""Sell"",-1,""Error on Buy/Sell""))* L136* IF(T136=0,0,1)" +"IF(H137=""Swap"",S137-N137,IF(H137=""Call"",MAX(S137-N137,0),IF(H137=""Put"",MAX(N137-S137,0),""Error on Structure"")))* IF(G137=""Buy"",1,IF(G137=""Sell"",-1,""Error on Buy/Sell""))* L137* IF(S137=0,0,1)" +"IF(H137=""Swap"",T137-N137,IF(H137=""Call"",MAX(T137-N137,0),IF(H137=""Put"",MAX(N137-T137,0),""Error on Structure"")))* IF(G137=""Buy"",1,IF(G137=""Sell"",-1,""Error on Buy/Sell""))* L137* IF(T137=0,0,1)" +"IF(H138=""Swap"",S138-N138,IF(H138=""Call"",MAX(S138-N138,0),IF(H138=""Put"",MAX(N138-S138,0),""Error on Structure"")))* IF(G138=""Buy"",1,IF(G138=""Sell"",-1,""Error on Buy/Sell""))* L138* IF(S138=0,0,1)" +"IF(H138=""Swap"",T138-N138,IF(H138=""Call"",MAX(T138-N138,0),IF(H138=""Put"",MAX(N138-T138,0),""Error on Structure"")))* IF(G138=""Buy"",1,IF(G138=""Sell"",-1,""Error on Buy/Sell""))* L138* IF(T138=0,0,1)" +"IF(H139=""Swap"",S139-N139,IF(H139=""Call"",MAX(S139-N139,0),IF(H139=""Put"",MAX(N139-S139,0),""Error on Structure"")))* IF(G139=""Buy"",1,IF(G139=""Sell"",-1,""Error on Buy/Sell""))* L139* IF(S139=0,0,1)" +"IF(H139=""Swap"",T139-N139,IF(H139=""Call"",MAX(T139-N139,0),IF(H139=""Put"",MAX(N139-T139,0),""Error on Structure"")))* IF(G139=""Buy"",1,IF(G139=""Sell"",-1,""Error on Buy/Sell""))* L139* IF(T139=0,0,1)" +"IF(H140=""Swap"",S140-N140,IF(H140=""Call"",MAX(S140-N140,0),IF(H140=""Put"",MAX(N140-S140,0),""Error on Structure"")))* IF(G140=""Buy"",1,IF(G140=""Sell"",-1,""Error on Buy/Sell""))* L140* IF(S140=0,0,1)" +"IF(H140=""Swap"",T140-N140,IF(H140=""Call"",MAX(T140-N140,0),IF(H140=""Put"",MAX(N140-T140,0),""Error on Structure"")))* IF(G140=""Buy"",1,IF(G140=""Sell"",-1,""Error on Buy/Sell""))* L140* IF(T140=0,0,1)" +"IF(H141=""Swap"",S141-N141,IF(H141=""Call"",MAX(S141-N141,0),IF(H141=""Put"",MAX(N141-S141,0),""Error on Structure"")))* IF(G141=""Buy"",1,IF(G141=""Sell"",-1,""Error on Buy/Sell""))* L141* IF(S141=0,0,1)" +"IF(H141=""Swap"",T141-N141,IF(H141=""Call"",MAX(T141-N141,0),IF(H141=""Put"",MAX(N141-T141,0),""Error on Structure"")))* IF(G141=""Buy"",1,IF(G141=""Sell"",-1,""Error on Buy/Sell""))* L141* IF(T141=0,0,1)" +"IF(H142=""Swap"",S142-N142,IF(H142=""Call"",MAX(S142-N142,0),IF(H142=""Put"",MAX(N142-S142,0),""Error on Structure"")))* IF(G142=""Buy"",1,IF(G142=""Sell"",-1,""Error on Buy/Sell""))* L142* IF(S142=0,0,1)" +"IF(H142=""Swap"",T142-N142,IF(H142=""Call"",MAX(T142-N142,0),IF(H142=""Put"",MAX(N142-T142,0),""Error on Structure"")))* IF(G142=""Buy"",1,IF(G142=""Sell"",-1,""Error on Buy/Sell""))* L142* IF(T142=0,0,1)" +"IF(H143=""Swap"",S143-N143,IF(H143=""Call"",MAX(S143-N143,0),IF(H143=""Put"",MAX(N143-S143,0),""Error on Structure"")))* IF(G143=""Buy"",1,IF(G143=""Sell"",-1,""Error on Buy/Sell""))* L143* IF(S143=0,0,1)" +"IF(H143=""Swap"",T143-N143,IF(H143=""Call"",MAX(T143-N143,0),IF(H143=""Put"",MAX(N143-T143,0),""Error on Structure"")))* IF(G143=""Buy"",1,IF(G143=""Sell"",-1,""Error on Buy/Sell""))* L143* IF(T143=0,0,1)" +"IF(H144=""Swap"",S144-N144,IF(H144=""Call"",MAX(S144-N144,0),IF(H144=""Put"",MAX(N144-S144,0),""Error on Structure"")))* IF(G144=""Buy"",1,IF(G144=""Sell"",-1,""Error on Buy/Sell""))* L144* IF(S144=0,0,1)" +"IF(H144=""Swap"",T144-N144,IF(H144=""Call"",MAX(T144-N144,0),IF(H144=""Put"",MAX(N144-T144,0),""Error on Structure"")))* IF(G144=""Buy"",1,IF(G144=""Sell"",-1,""Error on Buy/Sell""))* L144* IF(T144=0,0,1)" +"IF(H145=""Swap"",S145-N145,IF(H145=""Call"",MAX(S145-N145,0),IF(H145=""Put"",MAX(N145-S145,0),""Error on Structure"")))* IF(G145=""Buy"",1,IF(G145=""Sell"",-1,""Error on Buy/Sell""))* L145* IF(S145=0,0,1)" +"IF(H145=""Swap"",T145-N145,IF(H145=""Call"",MAX(T145-N145,0),IF(H145=""Put"",MAX(N145-T145,0),""Error on Structure"")))* IF(G145=""Buy"",1,IF(G145=""Sell"",-1,""Error on Buy/Sell""))* L145* IF(T145=0,0,1)" +"IF(H146=""Swap"",S146-N146,IF(H146=""Call"",MAX(S146-N146,0),IF(H146=""Put"",MAX(N146-S146,0),""Error on Structure"")))* IF(G146=""Buy"",1,IF(G146=""Sell"",-1,""Error on Buy/Sell""))* L146* IF(S146=0,0,1)" +"IF(H146=""Swap"",T146-N146,IF(H146=""Call"",MAX(T146-N146,0),IF(H146=""Put"",MAX(N146-T146,0),""Error on Structure"")))* IF(G146=""Buy"",1,IF(G146=""Sell"",-1,""Error on Buy/Sell""))* L146* IF(T146=0,0,1)" +"IF(H148=""Swap"",S148-N148,IF(H148=""Call"",MAX(S148-N148,0),IF(H148=""Put"",MAX(N148-S148,0),""Error on Structure"")))* IF(G148=""Buy"",1,IF(G148=""Sell"",-1,""Error on Buy/Sell""))* L148* IF(S148=0,0,1)" +"IF(H148=""Swap"",T148-N148,IF(H148=""Call"",MAX(T148-N148,0),IF(H148=""Put"",MAX(N148-T148,0),""Error on Structure"")))* IF(G148=""Buy"",1,IF(G148=""Sell"",-1,""Error on Buy/Sell""))* L148* IF(T148=0,0,1)" +"IF(H149=""Swap"",S149-N149,IF(H149=""Call"",MAX(S149-N149,0),IF(H149=""Put"",MAX(N149-S149,0),""Error on Structure"")))* IF(G149=""Buy"",1,IF(G149=""Sell"",-1,""Error on Buy/Sell""))* L149* IF(S149=0,0,1)" +"IF(H149=""Swap"",T149-N149,IF(H149=""Call"",MAX(T149-N149,0),IF(H149=""Put"",MAX(N149-T149,0),""Error on Structure"")))* IF(G149=""Buy"",1,IF(G149=""Sell"",-1,""Error on Buy/Sell""))* L149* IF(T149=0,0,1)" +"IF(H150=""Swap"",S150-N150,IF(H150=""Call"",MAX(S150-N150,0),IF(H150=""Put"",MAX(N150-S150,0),""Error on Structure"")))* IF(G150=""Buy"",1,IF(G150=""Sell"",-1,""Error on Buy/Sell""))* L150* IF(S150=0,0,1)" +"IF(H150=""Swap"",T150-N150,IF(H150=""Call"",MAX(T150-N150,0),IF(H150=""Put"",MAX(N150-T150,0),""Error on Structure"")))* IF(G150=""Buy"",1,IF(G150=""Sell"",-1,""Error on Buy/Sell""))* L150* IF(T150=0,0,1)" +"IF(H151=""Swap"",S151-N151,IF(H151=""Call"",MAX(S151-N151,0),IF(H151=""Put"",MAX(N151-S151,0),""Error on Structure"")))* IF(G151=""Buy"",1,IF(G151=""Sell"",-1,""Error on Buy/Sell""))* L151* IF(S151=0,0,1)" +"IF(H151=""Swap"",T151-N151,IF(H151=""Call"",MAX(T151-N151,0),IF(H151=""Put"",MAX(N151-T151,0),""Error on Structure"")))* IF(G151=""Buy"",1,IF(G151=""Sell"",-1,""Error on Buy/Sell""))* L151* IF(T151=0,0,1)" +"IF(H152=""Swap"",S152-N152,IF(H152=""Call"",MAX(S152-N152,0),IF(H152=""Put"",MAX(N152-S152,0),""Error on Structure"")))* IF(G152=""Buy"",1,IF(G152=""Sell"",-1,""Error on Buy/Sell""))* L152* IF(S152=0,0,1)" +"IF(H152=""Swap"",T152-N152,IF(H152=""Call"",MAX(T152-N152,0),IF(H152=""Put"",MAX(N152-T152,0),""Error on Structure"")))* IF(G152=""Buy"",1,IF(G152=""Sell"",-1,""Error on Buy/Sell""))* L152* IF(T152=0,0,1)" +"IF(H153=""Swap"",S153-N153,IF(H153=""Call"",MAX(S153-N153,0),IF(H153=""Put"",MAX(N153-S153,0),""Error on Structure"")))* IF(G153=""Buy"",1,IF(G153=""Sell"",-1,""Error on Buy/Sell""))* L153* IF(S153=0,0,1)" +"IF(H153=""Swap"",T153-N153,IF(H153=""Call"",MAX(T153-N153,0),IF(H153=""Put"",MAX(N153-T153,0),""Error on Structure"")))* IF(G153=""Buy"",1,IF(G153=""Sell"",-1,""Error on Buy/Sell""))* L153* IF(T153=0,0,1)" +"IF(H154=""Swap"",S154-N154,IF(H154=""Call"",MAX(S154-N154,0),IF(H154=""Put"",MAX(N154-S154,0),""Error on Structure"")))* IF(G154=""Buy"",1,IF(G154=""Sell"",-1,""Error on Buy/Sell""))* L154* IF(S154=0,0,1)" +"IF(H154=""Swap"",T154-N154,IF(H154=""Call"",MAX(T154-N154,0),IF(H154=""Put"",MAX(N154-T154,0),""Error on Structure"")))* IF(G154=""Buy"",1,IF(G154=""Sell"",-1,""Error on Buy/Sell""))* L154* IF(T154=0,0,1)" +"IF(H155=""Swap"",S155-N155,IF(H155=""Call"",MAX(S155-N155,0),IF(H155=""Put"",MAX(N155-S155,0),""Error on Structure"")))* IF(G155=""Buy"",1,IF(G155=""Sell"",-1,""Error on Buy/Sell""))* L155* IF(S155=0,0,1)" +"IF(H155=""Swap"",T155-N155,IF(H155=""Call"",MAX(T155-N155,0),IF(H155=""Put"",MAX(N155-T155,0),""Error on Structure"")))* IF(G155=""Buy"",1,IF(G155=""Sell"",-1,""Error on Buy/Sell""))* L155* IF(T155=0,0,1)" +"IF(H156=""Swap"",S156-N156,IF(H156=""Call"",MAX(S156-N156,0),IF(H156=""Put"",MAX(N156-S156,0),""Error on Structure"")))* IF(G156=""Buy"",1,IF(G156=""Sell"",-1,""Error on Buy/Sell""))* L156* IF(S156=0,0,1)" +"IF(H156=""Swap"",T156-N156,IF(H156=""Call"",MAX(T156-N156,0),IF(H156=""Put"",MAX(N156-T156,0),""Error on Structure"")))* IF(G156=""Buy"",1,IF(G156=""Sell"",-1,""Error on Buy/Sell""))* L156* IF(T156=0,0,1)" +"IF(H157=""Swap"",S157-N157,IF(H157=""Call"",MAX(S157-N157,0),IF(H157=""Put"",MAX(N157-S157,0),""Error on Structure"")))* IF(G157=""Buy"",1,IF(G157=""Sell"",-1,""Error on Buy/Sell""))* L157* IF(S157=0,0,1)" +"IF(H157=""Swap"",T157-N157,IF(H157=""Call"",MAX(T157-N157,0),IF(H157=""Put"",MAX(N157-T157,0),""Error on Structure"")))* IF(G157=""Buy"",1,IF(G157=""Sell"",-1,""Error on Buy/Sell""))* L157* IF(T157=0,0,1)" +"IF(H158=""Swap"",S158-N158,IF(H158=""Call"",MAX(S158-N158,0),IF(H158=""Put"",MAX(N158-S158,0),""Error on Structure"")))* IF(G158=""Buy"",1,IF(G158=""Sell"",-1,""Error on Buy/Sell""))* L158* IF(S158=0,0,1)" +"IF(H158=""Swap"",T158-N158,IF(H158=""Call"",MAX(T158-N158,0),IF(H158=""Put"",MAX(N158-T158,0),""Error on Structure"")))* IF(G158=""Buy"",1,IF(G158=""Sell"",-1,""Error on Buy/Sell""))* L158* IF(T158=0,0,1)" +"IF(H159=""Swap"",S159-N159,IF(H159=""Call"",MAX(S159-N159,0),IF(H159=""Put"",MAX(N159-S159,0),""Error on Structure"")))* IF(G159=""Buy"",1,IF(G159=""Sell"",-1,""Error on Buy/Sell""))* L159* IF(S159=0,0,1)" +"IF(H159=""Swap"",T159-N159,IF(H159=""Call"",MAX(T159-N159,0),IF(H159=""Put"",MAX(N159-T159,0),""Error on Structure"")))* IF(G159=""Buy"",1,IF(G159=""Sell"",-1,""Error on Buy/Sell""))* L159* IF(T159=0,0,1)" +"IF(H160=""Swap"",S160-N160,IF(H160=""Call"",MAX(S160-N160,0),IF(H160=""Put"",MAX(N160-S160,0),""Error on Structure"")))* IF(G160=""Buy"",1,IF(G160=""Sell"",-1,""Error on Buy/Sell""))* L160* IF(S160=0,0,1)" +"IF(H160=""Swap"",T160-N160,IF(H160=""Call"",MAX(T160-N160,0),IF(H160=""Put"",MAX(N160-T160,0),""Error on Structure"")))* IF(G160=""Buy"",1,IF(G160=""Sell"",-1,""Error on Buy/Sell""))* L160* IF(T160=0,0,1)" +"IF(H161=""Swap"",S161-N161,IF(H161=""Call"",MAX(S161-N161,0),IF(H161=""Put"",MAX(N161-S161,0),""Error on Structure"")))* IF(G161=""Buy"",1,IF(G161=""Sell"",-1,""Error on Buy/Sell""))* L161* IF(S161=0,0,1)" +"IF(H161=""Swap"",T161-N161,IF(H161=""Call"",MAX(T161-N161,0),IF(H161=""Put"",MAX(N161-T161,0),""Error on Structure"")))* IF(G161=""Buy"",1,IF(G161=""Sell"",-1,""Error on Buy/Sell""))* L161* IF(T161=0,0,1)" +"IF(H162=""Swap"",S162-N162,IF(H162=""Call"",MAX(S162-N162,0),IF(H162=""Put"",MAX(N162-S162,0),""Error on Structure"")))* IF(G162=""Buy"",1,IF(G162=""Sell"",-1,""Error on Buy/Sell""))* L162* IF(S162=0,0,1)" +"IF(H162=""Swap"",T162-N162,IF(H162=""Call"",MAX(T162-N162,0),IF(H162=""Put"",MAX(N162-T162,0),""Error on Structure"")))* IF(G162=""Buy"",1,IF(G162=""Sell"",-1,""Error on Buy/Sell""))* L162* IF(T162=0,0,1)" +"IF(H163=""Swap"",S163-N163,IF(H163=""Call"",MAX(S163-N163,0),IF(H163=""Put"",MAX(N163-S163,0),""Error on Structure"")))* IF(G163=""Buy"",1,IF(G163=""Sell"",-1,""Error on Buy/Sell""))* L163* IF(S163=0,0,1)" +"IF(H163=""Swap"",T163-N163,IF(H163=""Call"",MAX(T163-N163,0),IF(H163=""Put"",MAX(N163-T163,0),""Error on Structure"")))* IF(G163=""Buy"",1,IF(G163=""Sell"",-1,""Error on Buy/Sell""))* L163* IF(T163=0,0,1)" +"IF(H164=""Swap"",S164-N164,IF(H164=""Call"",MAX(S164-N164,0),IF(H164=""Put"",MAX(N164-S164,0),""Error on Structure"")))* IF(G164=""Buy"",1,IF(G164=""Sell"",-1,""Error on Buy/Sell""))* L164* IF(S164=0,0,1)" +"IF(H164=""Swap"",T164-N164,IF(H164=""Call"",MAX(T164-N164,0),IF(H164=""Put"",MAX(N164-T164,0),""Error on Structure"")))* IF(G164=""Buy"",1,IF(G164=""Sell"",-1,""Error on Buy/Sell""))* L164* IF(T164=0,0,1)" +"IF(H165=""Swap"",S165-N165,IF(H165=""Call"",MAX(S165-N165,0),IF(H165=""Put"",MAX(N165-S165,0),""Error on Structure"")))* IF(G165=""Buy"",1,IF(G165=""Sell"",-1,""Error on Buy/Sell""))* L165* IF(S165=0,0,1)" +"IF(H165=""Swap"",T165-N165,IF(H165=""Call"",MAX(T165-N165,0),IF(H165=""Put"",MAX(N165-T165,0),""Error on Structure"")))* IF(G165=""Buy"",1,IF(G165=""Sell"",-1,""Error on Buy/Sell""))* L165* IF(T165=0,0,1)" +"IF(H166=""Swap"",S166-N166,IF(H166=""Call"",MAX(S166-N166,0),IF(H166=""Put"",MAX(N166-S166,0),""Error on Structure"")))* IF(G166=""Buy"",1,IF(G166=""Sell"",-1,""Error on Buy/Sell""))* L166* IF(S166=0,0,1)" +"IF(H166=""Swap"",T166-N166,IF(H166=""Call"",MAX(T166-N166,0),IF(H166=""Put"",MAX(N166-T166,0),""Error on Structure"")))* IF(G166=""Buy"",1,IF(G166=""Sell"",-1,""Error on Buy/Sell""))* L166* IF(T166=0,0,1)" +"IF(H167=""Swap"",S167-N167,IF(H167=""Call"",MAX(S167-N167,0),IF(H167=""Put"",MAX(N167-S167,0),""Error on Structure"")))* IF(G167=""Buy"",1,IF(G167=""Sell"",-1,""Error on Buy/Sell""))* L167* IF(S167=0,0,1)" +"IF(H167=""Swap"",T167-N167,IF(H167=""Call"",MAX(T167-N167,0),IF(H167=""Put"",MAX(N167-T167,0),""Error on Structure"")))* IF(G167=""Buy"",1,IF(G167=""Sell"",-1,""Error on Buy/Sell""))* L167* IF(T167=0,0,1)" +"IF(H168=""Swap"",S168-N168,IF(H168=""Call"",MAX(S168-N168,0),IF(H168=""Put"",MAX(N168-S168,0),""Error on Structure"")))* IF(G168=""Buy"",1,IF(G168=""Sell"",-1,""Error on Buy/Sell""))* L168* IF(S168=0,0,1)" +"IF(H168=""Swap"",T168-N168,IF(H168=""Call"",MAX(T168-N168,0),IF(H168=""Put"",MAX(N168-T168,0),""Error on Structure"")))* IF(G168=""Buy"",1,IF(G168=""Sell"",-1,""Error on Buy/Sell""))* L168* IF(T168=0,0,1)" +"IF(H169=""Swap"",S169-N169,IF(H169=""Call"",MAX(S169-N169,0),IF(H169=""Put"",MAX(N169-S169,0),""Error on Structure"")))* IF(G169=""Buy"",1,IF(G169=""Sell"",-1,""Error on Buy/Sell""))* L169* IF(S169=0,0,1)" +"IF(H169=""Swap"",T169-N169,IF(H169=""Call"",MAX(T169-N169,0),IF(H169=""Put"",MAX(N169-T169,0),""Error on Structure"")))* IF(G169=""Buy"",1,IF(G169=""Sell"",-1,""Error on Buy/Sell""))* L169* IF(T169=0,0,1)" +"IF(H170=""Swap"",S170-N170,IF(H170=""Call"",MAX(S170-N170,0),IF(H170=""Put"",MAX(N170-S170,0),""Error on Structure"")))* IF(G170=""Buy"",1,IF(G170=""Sell"",-1,""Error on Buy/Sell""))* L170* IF(S170=0,0,1)" +"IF(H170=""Swap"",T170-N170,IF(H170=""Call"",MAX(T170-N170,0),IF(H170=""Put"",MAX(N170-T170,0),""Error on Structure"")))* IF(G170=""Buy"",1,IF(G170=""Sell"",-1,""Error on Buy/Sell""))* L170* IF(T170=0,0,1)" +"IF(H171=""Swap"",S171-N171,IF(H171=""Call"",MAX(S171-N171,0),IF(H171=""Put"",MAX(N171-S171,0),""Error on Structure"")))* IF(G171=""Buy"",1,IF(G171=""Sell"",-1,""Error on Buy/Sell""))* L171* IF(S171=0,0,1)" +"IF(H171=""Swap"",T171-N171,IF(H171=""Call"",MAX(T171-N171,0),IF(H171=""Put"",MAX(N171-T171,0),""Error on Structure"")))* IF(G171=""Buy"",1,IF(G171=""Sell"",-1,""Error on Buy/Sell""))* L171* IF(T171=0,0,1)" +"IF(H172=""Swap"",S172-N172,IF(H172=""Call"",MAX(S172-N172,0),IF(H172=""Put"",MAX(N172-S172,0),""Error on Structure"")))* IF(G172=""Buy"",1,IF(G172=""Sell"",-1,""Error on Buy/Sell""))* L172* IF(S172=0,0,1)" +"IF(H172=""Swap"",T172-N172,IF(H172=""Call"",MAX(T172-N172,0),IF(H172=""Put"",MAX(N172-T172,0),""Error on Structure"")))* IF(G172=""Buy"",1,IF(G172=""Sell"",-1,""Error on Buy/Sell""))* L172* IF(T172=0,0,1)" +"IF(H173=""Swap"",S173-N173,IF(H173=""Call"",MAX(S173-N173,0),IF(H173=""Put"",MAX(N173-S173,0),""Error on Structure"")))* IF(G173=""Buy"",1,IF(G173=""Sell"",-1,""Error on Buy/Sell""))* L173* IF(S173=0,0,1)" +"IF(H173=""Swap"",T173-N173,IF(H173=""Call"",MAX(T173-N173,0),IF(H173=""Put"",MAX(N173-T173,0),""Error on Structure"")))* IF(G173=""Buy"",1,IF(G173=""Sell"",-1,""Error on Buy/Sell""))* L173* IF(T173=0,0,1)" +"IF(H174=""Swap"",S174-N174,IF(H174=""Call"",MAX(S174-N174,0),IF(H174=""Put"",MAX(N174-S174,0),""Error on Structure"")))* IF(G174=""Buy"",1,IF(G174=""Sell"",-1,""Error on Buy/Sell""))* L174* IF(S174=0,0,1)" +"IF(H174=""Swap"",T174-N174,IF(H174=""Call"",MAX(T174-N174,0),IF(H174=""Put"",MAX(N174-T174,0),""Error on Structure"")))* IF(G174=""Buy"",1,IF(G174=""Sell"",-1,""Error on Buy/Sell""))* L174* IF(T174=0,0,1)" +"IF(H175=""Swap"",S175-N175,IF(H175=""Call"",MAX(S175-N175,0),IF(H175=""Put"",MAX(N175-S175,0),""Error on Structure"")))* IF(G175=""Buy"",1,IF(G175=""Sell"",-1,""Error on Buy/Sell""))* L175* IF(S175=0,0,1)" +"IF(H175=""Swap"",T175-N175,IF(H175=""Call"",MAX(T175-N175,0),IF(H175=""Put"",MAX(N175-T175,0),""Error on Structure"")))* IF(G175=""Buy"",1,IF(G175=""Sell"",-1,""Error on Buy/Sell""))* L175* IF(T175=0,0,1)" +"IF(H176=""Swap"",S176-N176,IF(H176=""Call"",MAX(S176-N176,0),IF(H176=""Put"",MAX(N176-S176,0),""Error on Structure"")))* IF(G176=""Buy"",1,IF(G176=""Sell"",-1,""Error on Buy/Sell""))* L176* IF(S176=0,0,1)" +"IF(H176=""Swap"",T176-N176,IF(H176=""Call"",MAX(T176-N176,0),IF(H176=""Put"",MAX(N176-T176,0),""Error on Structure"")))* IF(G176=""Buy"",1,IF(G176=""Sell"",-1,""Error on Buy/Sell""))* L176* IF(T176=0,0,1)" +"IF(H177=""Swap"",S177-N177,IF(H177=""Call"",MAX(S177-N177,0),IF(H177=""Put"",MAX(N177-S177,0),""Error on Structure"")))* IF(G177=""Buy"",1,IF(G177=""Sell"",-1,""Error on Buy/Sell""))* L177* IF(S177=0,0,1)" +"IF(H177=""Swap"",T177-N177,IF(H177=""Call"",MAX(T177-N177,0),IF(H177=""Put"",MAX(N177-T177,0),""Error on Structure"")))* IF(G177=""Buy"",1,IF(G177=""Sell"",-1,""Error on Buy/Sell""))* L177* IF(T177=0,0,1)" +"IF(H178=""Swap"",S178-N178,IF(H178=""Call"",MAX(S178-N178,0),IF(H178=""Put"",MAX(N178-S178,0),""Error on Structure"")))* IF(G178=""Buy"",1,IF(G178=""Sell"",-1,""Error on Buy/Sell""))* L178* IF(S178=0,0,1)" +"IF(H178=""Swap"",T178-N178,IF(H178=""Call"",MAX(T178-N178,0),IF(H178=""Put"",MAX(N178-T178,0),""Error on Structure"")))* IF(G178=""Buy"",1,IF(G178=""Sell"",-1,""Error on Buy/Sell""))* L178* IF(T178=0,0,1)" +"IF(H179=""Swap"",S179-N179,IF(H179=""Call"",MAX(S179-N179,0),IF(H179=""Put"",MAX(N179-S179,0),""Error on Structure"")))* IF(G179=""Buy"",1,IF(G179=""Sell"",-1,""Error on Buy/Sell""))* L179* IF(S179=0,0,1)" +"IF(H179=""Swap"",T179-N179,IF(H179=""Call"",MAX(T179-N179,0),IF(H179=""Put"",MAX(N179-T179,0),""Error on Structure"")))* IF(G179=""Buy"",1,IF(G179=""Sell"",-1,""Error on Buy/Sell""))* L179* IF(T179=0,0,1)" +"IF(H180=""Swap"",S180-N180,IF(H180=""Call"",MAX(S180-N180,0),IF(H180=""Put"",MAX(N180-S180,0),""Error on Structure"")))* IF(G180=""Buy"",1,IF(G180=""Sell"",-1,""Error on Buy/Sell""))* L180* IF(S180=0,0,1)" +"IF(H180=""Swap"",T180-N180,IF(H180=""Call"",MAX(T180-N180,0),IF(H180=""Put"",MAX(N180-T180,0),""Error on Structure"")))* IF(G180=""Buy"",1,IF(G180=""Sell"",-1,""Error on Buy/Sell""))* L180* IF(T180=0,0,1)" +"-0.89*383000" +"-0.46*383000" +"-0.21*383000" +"IF(H215=""Swap"",S215-N215,IF(H215=""Call"",MAX(S215-N215,0),IF(H215=""Put"",MAX(N215-S215,0),""Error on Structure"")))* IF(G215=""Buy"",1,IF(G215=""Sell"",-1,""Error on Buy/Sell""))* L215* IF(S215=0,0,1)" +"IF(H215=""Swap"",T215-N215,IF(H215=""Call"",MAX(T215-N215,0),IF(H215=""Put"",MAX(N215-T215,0),""Error on Structure"")))* IF(G215=""Buy"",1,IF(G215=""Sell"",-1,""Error on Buy/Sell""))* L215* IF(T215=0,0,1)" +"IF(H216=""Swap"",S216-N216,IF(H216=""Call"",MAX(S216-N216,0),IF(H216=""Put"",MAX(N216-S216,0),""Error on Structure"")))* IF(G216=""Buy"",1,IF(G216=""Sell"",-1,""Error on Buy/Sell""))* L216* IF(S216=0,0,1)" +"IF(H216=""Swap"",T216-N216,IF(H216=""Call"",MAX(T216-N216,0),IF(H216=""Put"",MAX(N216-T216,0),""Error on Structure"")))* IF(G216=""Buy"",1,IF(G216=""Sell"",-1,""Error on Buy/Sell""))* L216* IF(T216=0,0,1)" +"IF(H217=""Swap"",S217-N217,IF(H217=""Call"",MAX(S217-N217,0),IF(H217=""Put"",MAX(N217-S217,0),""Error on Structure"")))* IF(G217=""Buy"",1,IF(G217=""Sell"",-1,""Error on Buy/Sell""))* L217* IF(S217=0,0,1)" +"IF(H217=""Swap"",T217-N217,IF(H217=""Call"",MAX(T217-N217,0),IF(H217=""Put"",MAX(N217-T217,0),""Error on Structure"")))* IF(G217=""Buy"",1,IF(G217=""Sell"",-1,""Error on Buy/Sell""))* L217* IF(T217=0,0,1)" +"IF(H218=""Swap"",S218-N218,IF(H218=""Call"",MAX(S218-N218,0),IF(H218=""Put"",MAX(N218-S218,0),""Error on Structure"")))* IF(G218=""Buy"",1,IF(G218=""Sell"",-1,""Error on Buy/Sell""))* L218* IF(S218=0,0,1)" +"IF(H218=""Swap"",T218-N218,IF(H218=""Call"",MAX(T218-N218,0),IF(H218=""Put"",MAX(N218-T218,0),""Error on Structure"")))* IF(G218=""Buy"",1,IF(G218=""Sell"",-1,""Error on Buy/Sell""))* L218* IF(T218=0,0,1)" +"CELL(""FILENAME"")" +"754162*9" +"2337.9*9" +"J6-H6" +"SUM(F6)" +"828140*8" +"14989.33*8" +"151700*6" +"758.5*6" +"40700*6" +"203.5*6" +"30000*6" +"150*6" +"SUM(H15:H19)-J15" +"(50000*6)+(30000*3)" +"(500*6)+(300*3)" +"20000*6" +"100*6" +"10000*6" +"50*6" +"6000*6" +"30*6" +"SUM(H25:H53)*-1+J25" +"800*6" +"4*6" +"600*6" +"3*6" +"250000*12" +"2500*6" +"14000*6" +"70*6" +"4000*6" +"20*6" +"7000*6" +"35*6" +"13000*6" +"65*6" +"16000*6" +"80*6" +"1000*6" +"5*6" +"3000*6" +"15*6" +"8000*6" +"40*6" +"2000*6" +"10*6" +"38000*6" +"190*6" +"40000*6" +"45000*6" +"450*6" +"SUM(H55:H56)-J55" +"300*6" +"0" +"142500*6" +"47500*6" +"180000+200000+220000+260000+270000+250000" +"1044+1160+1276+1508+1566+1450" +"20000+20000+20000+20000+40000+30000" +"110+110+110+110+220+165" +"130000*6" +"650*6" +"SUM(H66:H68)*-1+J66" +"47000*6" +"470*6" +"23500*6" +"587.5*6" +"235*6" +"5000*6" +"25*6" +"SUM(H73:H77)*-1+J73" +"700*6" +"7*6" +"1300*6" +"13*6" +"15450+15800+15450+15450+15200+8200+15450+15450+15450" +"182.31+186.44+182.31+182.31+179.36+96.76+182.31+182.31+182.31" +"SUM(F12:F80)" +"165000*60" +"(12375*60)-400000" +"11000*12" +"165*6" +"139000*4" +"1737.5*4" +"16000*4" +"200*4" +"15000*4" +"187.5*4" +"805151*6" +"52334.82*6" +"SUM(F83:F90)" +"640000+850000+900000+790000+740000" +"-28658.35-109352.66-88536.43+75334.52+208816.53" +"SUM(H93:H94)*-1+J93" +"80000+90000+160000+140000+120000" +"-3582.29-11578.52-15739.81+13350.42+33862.14" +"60000+100000" +"600+1000" +"60000+60000+100000" +"150+150+250" +"28000*5" +"490*5" +"SUM(H101:H101)*-1+J101" +"18500*5" +"370*5" +"120000*5" +"2400*5" +"75850*10" +"3034*10" +"20350*10" +"814*10" +"21081*7" +"316.22*7" +"350000+160000+150000" +"4375+1600+1500" +"200000+200000" +"2000+2000" +"860000+60000+60000" +"17200+300+900" +"800000+800000" +"12000+16000" +"10800*5" +"54*5" +"120000+120000+120000+120000+120000+80000+80000+80000+80000+80000+80000" +"2400+2400+2400+2400+2400+800+800+800+800+800+800" +"610000+630000+630000" +"4575+28350+6300" +"30000*3" +"225+1350+300" +"60000*3" +"2550+2250+1650" +"93700+96600+85300+67900+42500" +"2529.9+2608.2+2303.1+1833.3+1147.5" +"165000*16" +"4950*16" +"60000+60000" +"450+300" +"SUM(F93:F126)" +"12500*4" +"47000*4" +"117.5*4" +"16103.02*6" +"SUM(F129:F133)" +"165000*43" +"4537.5*43" +"57200+28800" +"1144+576" +"99900+64000+8600" +"1998+1280+172" +"30000*2" +"1200*2" +"SUM(F136:F151)" +"F7+F10+F81+F91+F127+F134+F153" +"SUM(K6:K10007)/1000000" +"SUM(N6:N10007)/1000" +"SUM(O6:O10007)" +"+H6*K6" +"K6*M6" +"0.0031*K6" +"(M6-Q6)*K6" +"SUM(T6:U6)" +"(M13-R13)*K13" +"SUM(V6:V14)" +"0.0181*K16" +"SUM(V16:V23)" +"0.005*K25" +"(4.4-Q25)*K25" +"(7-Q43)*K43" +"0.01*K46" +"(4.5-Q47)*K47" +"(9-Q60)*K60" +"(9.5-Q81)*K81" +"0*K98" +"(9.2-Q109)*K109" +"(5.2-Q142)*K142" +"+K146" +"(7.1-Q304)*K304" +"(8.3-Q311)*K311" +"(5.1-Q322)*K322" +"(8.22-Q346)*K346" +"0.0058*K356" +"0.0055*K363" +"0.0025*K377" +"(4.64-4.618)" +"(4.7-Q385)*K385" +"0.025*K391" +"+Q385" +"(4.64-Q395)*K395" +"(9.3-Q409)*K409" +"(9.1-Q423)*K423" +"0.0118*K440" +"0.075*K460" +"0.015*K522" +"0.0125*K535" +"(5.75-Q536)*K536" +"0.065*K550" +"-0.045*K557*Z557" +"-0.13*K558*Z558" +"-0.1*K559*Z559" +"0.0975*K560*Z560" +"0.29*K561*Z561" +"-(6.1-Q574)*K574" +"-(M576-Q576)*K576" +"0.0175*K578" +"0.02*K584" +"0.04*K596" +"(5.5-Q630)*K630" +"K640" +"0.0075*K658" +"0.045*K659" +"(Q659-5.5)*K659" +"0.0425*K666" +"0.0375*K667" +"0.0275*K668" +"0.027*K676" +"0.03*K686" +"(5.3-Q707)*K707" +"-(7-Q776)*K776" +"-(5.5-Q785)*K785" +"0.025*G3" +"0.02*G7" +"0.0125*G8" +"(0.0455-0.0445)*42*G10" +"-0.005*G21" +"0.0025*G22" +"+L28-I28" +"+M28*G28" +"SUM(G3:G8,G12:G42,G46:G52)" +"SUM(J3:J52)" +"SUM(G10,G44)" +"NOW()" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"IF(ISERROR(AVERAGE(G32,J32)),0,AVERAGE(G32,J32))" +"IF(ISERROR(AVERAGE(G32,J32,K32)),0,AVERAGE(G32,J32,K32))" +"CELL(""filename"")" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"+B9+1" +"SUM($F$4:$F$4)" +"SUM($F$7:$F$7)" +"SUM($F$10:$F$10)" +"SUM($F$13:$F$13)" +"SUM($F$16:$F$16)" +"SUM($F$19:$F$19)" +"SUM($F$22:$F$24)" +"SUM(F27)" +"SUM($F$30:$F$31)" +"SUM($F$34:$F$34)" +"SUM($F$37:$F$48)" +"SUM($F$51:$F$51)" +"+B9+1" +"SUM(G62:G63)" +"1599-36" +"2289+12+26" +"-3087" +"7238+424" +"41235-35718+3" +"SUM($F$4:$F$7)" +"SUM(B2:B254)" +"SUM(B2:B254)" +"NOW()" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!A12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!C12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!E12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!H12,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!A51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!C51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!E51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!H51,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!A86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!C86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!E86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!H86,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!A2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!C2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!E2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!H2561,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!A2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!C2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!E2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!H2614,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!A12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!C12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!E12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!H12,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!A52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!C52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!E52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!H52,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!A86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!C86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!E86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!H86,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!A2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!C2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!E2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!H2561,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!A2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!C2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!E2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!H2614,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!A85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!C85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!E85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!H85,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!A2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!C2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!E2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!H2560,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!A2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!C2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!E2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!H2613,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"SUM(F3:F4)" +"SUM(F19:F21)" +"SUM($F$42:$F$42)" +"SUM(F45:F62)" +"SUM($F$65:$F$68)" +"SUM(F71:F80)" +"SUM($F$83:$F$84)" +"SUM(B90:B96)" +"SUM($F$3:$F$4)" +"SUM($F$7:$F$8)" +"SUM($F$11:$F$12)" +"SUM($F$15:$F$16)" +"SUM(F19:F21)" +"SUM($F$24:$F$25)" +"SUM($F$28:$F$30)" +"SUM(F33)" +"SUM(F36:F54)" +"SUM($F$57:$F$61)" +"SUM($F$64:$F$66)" +"SUM($F$69:$F$70)" +"'Roll-1'!B4" +"'Roll-1'!B5" +"SUM(BN1:BN6)" +"'Roll-1'!B5" +"'Roll-1'!$B3" +"'Roll-2'!$B3" +"'Roll-3'!$B3" +"'Roll-4'!$B3" +"'Roll-5'!$B3" +"'Roll-6'!$B3" +"'Roll-7'!$B3" +"'Roll-8'!$B3" +"'Roll-9'!$B3" +"'Roll-10'!$B3" +"'Roll-11'!$B3" +"'Roll-12'!$B3" +"A4" +"'Roll-1'!$R15" +"'Roll-2'!$R15" +"'Roll-3'!$R15" +"'Roll-4'!$R15" +"'Roll-5'!$R15" +"'Roll-6'!$R15" +"'Roll-7'!$R15" +"'Roll-8'!$R15" +"'Roll-9'!$R15" +"'Roll-10'!$R15" +"'Roll-11'!$R15" +"'Roll-12'!$R15" +"+C13+E13+G13+I13+K13+M13+O13+Q13+S13+U13+W13+Y13" +"+'Roll-1'!$R16" +"+'Roll-2'!$R16" +"+'Roll-3'!$R16" +"+'Roll-4'!$R16" +"+'Roll-5'!$R16" +"+'Roll-6'!$R16" +"+'Roll-7'!$R16" +"+'Roll-8'!$R16" +"+'Roll-9'!$R16" +"+'Roll-10'!$R16" +"+'Roll-11'!$R16" +"+'Roll-12'!$R16" +"'Roll-1'!$S14+'Roll-1'!$Y16" +"'Roll-2'!$S14+'Roll-2'!$Y16" +"'Roll-3'!$S14+'Roll-3'!$Y16" +"'Roll-5'!$S14+'Roll-5'!$Y16" +"'Roll-6'!$S14+'Roll-6'!$Y16" +"'Roll-7'!$S14+'Roll-7'!$Y16" +"'Roll-8'!$S14+'Roll-8'!$Y16" +"'Roll-9'!$S14+'Roll-9'!$Y16" +"'Roll-10'!$S14+'Roll-10'!$Y16" +"'Roll-11'!$S14+'Roll-11'!$Y16" +"'Roll-12'!$S14+'Roll-12'!$Y16" +"'Roll-1'!$T14+'Roll-1'!$Y17" +"'Roll-2'!$T14+'Roll-2'!$Y17" +"'Roll-3'!$T14+'Roll-3'!$Y17" +"'Roll-4'!$T14+'Roll-4'!$Y17" +"'Roll-5'!$T14+'Roll-5'!$Y17" +"'Roll-6'!$T14+'Roll-6'!$Y17" +"'Roll-7'!$T14+'Roll-7'!$Y17" +"'Roll-8'!$T14+'Roll-8'!$Y17" +"'Roll-9'!$T14+'Roll-9'!$Y17" +"'Roll-10'!$T14+'Roll-10'!$Y17" +"'Roll-11'!$T14+'Roll-11'!$Y17" +"'Roll-12'!$T14+'Roll-12'!$Y17" +"SUM(C19:C20)" +"EOMONTH(A4,-1)" +"'Roll-1'!$S24+'Roll-1'!$Y16" +"'Roll-2'!$S24+'Roll-2'!$Y16" +"'Roll-3'!$S24+'Roll-3'!$Y16" +"'Roll-4'!$S24+'Roll-4'!$Y16" +"'Roll-5'!$S24+'Roll-5'!$Y16" +"'Roll-6'!$S24+'Roll-6'!$Y16" +"'Roll-7'!$S24+'Roll-7'!$Y16" +"'Roll-8'!$S24+'Roll-8'!$Y16" +"'Roll-9'!$S24+'Roll-9'!$Y16" +"'Roll-10'!$S24+'Roll-10'!$Y16" +"'Roll-11'!$S24+'Roll-11'!$Y16" +"'Roll-12'!$S24+'Roll-12'!$Y16" +"'Roll-1'!$T24+'Roll-1'!$Y17" +"'Roll-2'!$T24+'Roll-2'!$Y17" +"'Roll-3'!$T24+'Roll-3'!$Y17" +"'Roll-4'!$T24+'Roll-4'!$Y17" +"'Roll-5'!$T24+'Roll-5'!$Y17" +"'Roll-6'!$T24+'Roll-6'!$Y17" +"'Roll-7'!$T24+'Roll-7'!$Y17" +"'Roll-8'!$T24+'Roll-8'!$Y17" +"'Roll-9'!$T24+'Roll-9'!$Y17" +"'Roll-10'!$T24+'Roll-10'!$Y17" +"'Roll-11'!$T24+'Roll-11'!$Y17" +"'Roll-12'!$T24+'Roll-12'!$Y17" +"EOMONTH(A4,-1)" +"-C26+C21" +"EOMONTH(A4,-1)" +"'Roll-1'!$M30" +"'Roll-2'!$M30" +"'Roll-3'!$M30" +"'Roll-4'!$M30/1" +"'Roll-5'!$M30" +"'Roll-6'!$M30" +"'Roll-7'!$M30" +"'Roll-8'!$M30" +"'Roll-9'!$M30" +"'Roll-10'!$M30" +"'Roll-11'!$M30" +"'Roll-12'!$M30" +"'Roll-4'!$M31/1000" +"'Roll-5'!$M31/1000" +"'Roll-3'!$M32/1" +"'Roll-6'!$M32/1" +"SUM(C33:C35)" +"A4" +"+'Roll-1'!$B60" +"+'Roll-2'!$B60" +"+'Roll-3'!$B60/1" +"+'Roll-4'!$B60/1000" +"+'Roll-5'!$B60/1000" +"+'Roll-6'!$B60/1" +"+'Roll-7'!$B60" +"+'Roll-8'!$B60" +"+'Roll-9'!$B60" +"+'Roll-10'!$B60" +"+'Roll-11'!$B60" +"+'Roll-12'!$B60" +"AA39-SUM(C39:S39)/1000" +"'Roll-1'!B53" +"'Roll-2'!B53" +"'Roll-3'!B53" +"'Roll-4'!B53" +"'Roll-5'!B53" +"'Roll-6'!B53" +"'Roll-7'!D53" +"'Roll-8'!B53" +"'Roll-9'!B53" +"'Roll-10'!D53" +"'Roll-11'!F53" +"'Roll-12'!H53" +"('Roll-1'!$B47+'Roll-1'!$B51+'Roll-1'!$B54+'Roll-1'!$B52)/1" +"('Roll-2'!$B47+'Roll-2'!$B51+'Roll-2'!$B54+'Roll-2'!$B52)/1" +"('Roll-3'!$B47+'Roll-3'!$B51+'Roll-3'!$B54+'Roll-3'!$B52)" +"('Roll-4'!$B47+'Roll-4'!$B51+'Roll-4'!$B54+'Roll-4'!$B52)" +"('Roll-5'!$B47+'Roll-5'!$B51+'Roll-5'!$B54+'Roll-5'!$B52)" +"('Roll-6'!$B47+'Roll-6'!$B51+'Roll-6'!$B54+'Roll-6'!$B52)" +"('Roll-7'!$B47+'Roll-7'!$B51+'Roll-7'!$B54+'Roll-7'!$B52)" +"('Roll-8'!$B47+'Roll-8'!$B51+'Roll-8'!$B54+'Roll-8'!$B52)" +"('Roll-9'!$B47+'Roll-9'!$B51+'Roll-9'!$B54+'Roll-9'!$B52)/1" +"('Roll-10'!$B47+'Roll-10'!$B51+'Roll-10'!$B54+'Roll-10'!$B52)/1" +"('Roll-11'!$B47+'Roll-11'!$B51+'Roll-11'!$B54+'Roll-11'!$B52)/1" +"('Roll-12'!$B47+'Roll-12'!$B51+'Roll-12'!$B54+'Roll-12'!$B52)/1" +"('Roll-1'!$B49+'Roll-1'!$B50)/1" +"('Roll-2'!$B49+'Roll-2'!$B50)/1" +"('Roll-3'!$B49+'Roll-3'!$B50)/1" +"('Roll-4'!$B49+'Roll-4'!$B50)" +"('Roll-5'!$B49+'Roll-5'!$B50)/1000" +"('Roll-6'!$B49+'Roll-6'!$B50)/1" +"('Roll-7'!$B49+'Roll-7'!$B50)" +"('Roll-8'!$B49+'Roll-8'!$B50)" +"('Roll-9'!$B49+'Roll-9'!$B50)/1" +"('Roll-10'!$B49+'Roll-10'!$B50)/1" +"('Roll-11'!$B49+'Roll-11'!$B50)/1" +"('Roll-12'!$B49+'Roll-12'!$B50)/1" +"'Roll-1'!$B48/1" +"'Roll-2'!$B48/1" +"'Roll-3'!$B48/1" +"'Roll-4'!$B48" +"'Roll-5'!$B48/1" +"'Roll-6'!$B48/1" +"'Roll-7'!$B48" +"'Roll-8'!$B48" +"'Roll-9'!$B48/1" +"'Roll-10'!$B48/1" +"'Roll-11'!$B48/1" +"'Roll-12'!$B48/1" +"+'Roll-1'!$B55/1" +"+'Roll-2'!$B55/1" +"+'Roll-3'!$B55/1" +"+'Roll-4'!$B55" +"+'Roll-5'!$B55" +"+'Roll-6'!$B55/1" +"+'Roll-7'!$B55" +"+'Roll-8'!$B55" +"+'Roll-9'!$B55/1" +"+'Roll-10'!$B55/1" +"+'Roll-11'!$B55/1" +"+'Roll-12'!$B55/1" +"'Roll-1'!B62" +"'Roll-2'!B62" +"'Roll-1'!$B67/1" +"'Roll-2'!$B67/1" +"'Roll-3'!$B67/1" +"'Roll-4'!$B67" +"'Roll-5'!$B67/1000" +"'Roll-6'!$B67/1" +"'Roll-7'!$B67" +"'Roll-8'!$B67" +"'Roll-9'!$B67/1" +"'Roll-10'!$B67/1" +"'Roll-11'!$B67/1" +"'Roll-12'!$B67/1" +"SUM(C41:C49)" +"+'Roll-1'!$B63/1" +"+'Roll-2'!$B63/1" +"+'Roll-3'!$B63/1" +"+'Roll-4'!$B63/1000" +"+'Roll-5'!$B63/1000" +"+'Roll-6'!$B63/1" +"+'Roll-7'!$B63" +"+'Roll-8'!$B63" +"+'Roll-9'!$B63/1" +"+'Roll-10'!$B63/1" +"+'Roll-11'!$B63/1" +"+'Roll-12'!$B63/1" +"(+'Roll-1'!$B71+'Roll-1'!$B66+'Roll-1'!$B70)/1" +"(+'Roll-2'!$B62+'Roll-2'!$B70+'Roll-2'!$B66)/1" +"(+'Roll-3'!$B62+'Roll-3'!$B70+'Roll-3'!$B66)/1" +"(+'Roll-4'!$B62+'Roll-4'!$B70+'Roll-4'!$B66)/1000" +"(+'Roll-5'!$B62+'Roll-5'!$B70+'Roll-5'!$B66)" +"(+'Roll-6'!$B62+'Roll-6'!$B70+'Roll-6'!$B66)/1" +"(+'Roll-7'!$B62+'Roll-7'!$B70+'Roll-7'!$B66)" +"(+'Roll-8'!$B62+'Roll-8'!$B70+'Roll-8'!$B66)" +"(+'Roll-9'!$B62+'Roll-9'!$B70+'Roll-9'!$B66)/1" +"(+'Roll-10'!$B62+'Roll-10'!$B70+'Roll-10'!$B66)/1" +"(+'Roll-11'!$B62+'Roll-11'!$B70+'Roll-11'!$B66)/1" +"(+'Roll-12'!$B62+'Roll-12'!$B70+'Roll-12'!$B66)/1" +"C39+C50+C51+C52" +"'Roll-5'!B70" +"A4" +"+('Roll-1'!$E19/1)" +"+('Roll-2'!$E19/1)" +"+('Roll-3'!$E19)" +"+('Roll-4'!$E19/1)" +"+('Roll-5'!$E19)" +"+('Roll-6'!$E19)" +"+('Roll-7'!$E19)" +"+('Roll-8'!$E19)" +"+('Roll-9'!$E19/1)" +"+('Roll-10'!$E19/1)" +"+('Roll-11'!$E19/1)" +"+('Roll-12'!$E19/1)" +"('Roll-1'!$B58)/1" +"('Roll-2'!$B58)/1" +"('Roll-3'!$B58)/1" +"('Roll-4'!$B58)/1" +"('Roll-5'!$B58)/1000" +"('Roll-6'!$B58)/1" +"('Roll-7'!$B58)" +"('Roll-8'!$B58)" +"('Roll-9'!$B58)/1" +"('Roll-10'!$B58)/1" +"('Roll-11'!$B58)/1" +"('Roll-12'!$B58)/1" +"C56" +"C34+C51-C61" +"+'Roll-1'!$E26/1" +"+'Roll-2'!$E26/1" +"+'Roll-3'!$E26/1" +"+'Roll-4'!$E26/1" +"+'Roll-5'!$E26/1000" +"+'Roll-6'!$E26/1" +"+'Roll-7'!$E26" +"+'Roll-8'!$E26" +"+'Roll-9'!$E26/1" +"+'Roll-10'!$E26/1" +"+'Roll-11'!$E26/1" +"+'Roll-12'!$E26/1" +"+'Roll-1'!$E36/1" +"+'Roll-2'!$E36/1" +"+'Roll-3'!$E36" +"+'Roll-4'!$E36/1" +"+'Roll-5'!$E36" +"+'Roll-6'!$E36" +"+'Roll-7'!$E36" +"+'Roll-8'!$E36" +"+'Roll-9'!$E36/1" +"+'Roll-10'!$E36/1" +"+'Roll-11'!$E36/1" +"+'Roll-12'!$E36/1" +"C63-SUM(C60:C62)" +"C36+C53" +"G36+G53-G49" +"A4" +"C60" +"C39-C93" +"+C41-C95" +"SUM(O76:O85)" +"SUM(C86:C88)+C75-C89" +"C63-C91" +"G63-G91+G85" +"'Roll-1'!$B47" +"'Roll-2'!$B47" +"'Roll-3'!$B47" +"'Roll-4'!$B47" +"'Roll-5'!$B47" +"'Roll-6'!$B47" +"'Roll-7'!$B47" +"'Roll-8'!$B47" +"'Roll-9'!$B47" +"'Roll-10'!$B47" +"'Roll-11'!$B47" +"'Roll-12'!$B47" +"+C145+E145+G145+I145+K145+M145+O145+Q145+S145" +"SUM(C145:C152)" +"C145-C166" +"'Roll-1'!B45" +"B6+1" +"'Roll-2'!B45" +"'Roll-3'!B45" +"'Roll-4'!B45" +"'Roll-5'!B45" +"'Roll-6'!B45" +"'Roll-7'!B45" +"'Roll-8'!B45" +"'Roll-9'!B45" +"'Roll-10'!B45" +"'Roll-11'!B45" +"'Roll-12'!B45" +"COUNTA(MacroCount)" +"EOMONTH(Date,-1)+1" +"E9-C9" +"(-80000000-25000000-25000000-120000000-150000000-40000000+425000000-130000000-70000000-80000000-80000000-125000000-40000000-40000000+176000000-40000000+1900000+1000000+3000000-4000000-204000000)*0" +"E159" +"+L159" +"+D198" +"SUM(C9:C16)" +"E19" +"B63" +"E22+E23" +"-M217" +"-1900000+4000000" +"+B61" +"-438100000*0-442100000" +"B102" +"M31" +"B109" +"B67" +"SUM(G34:G35)" +"B69" +"B77" +"B63" +"F230" +"SUM(B58+B59)*-1" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C77)-E61-C68-C69" +"SUM(E47:E77)-F69-E68-E69" +"SUM(H47:H77)-J61-J68-H69" +"SUM(I47:I77)-M61-M68-I69" +"SUM(K47:K77)-Q61-Q68-M69" +"SUM(M47:M77)-O61-O68-Q69" +"SUM(P47:P77)-T61-R68-P69" +"SUM(Z49:Z77)-AB61-AB68-Z69" +"SUM(AD47:AD77)-AD61-AD68-AD69" +"B4" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"1000000*0" +"SUM(B47:B76)-B61-B68-B69-B58-B59" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(D167:D196)" +"SUM(E165:E198)" +"SUM(M205:M216)" +"SUM(F222:F229)" +"'Roll-1'!B4" +"+'Roll-1'!B5" +"E9-C9" +"+E159" +"+L159" +"+E185" +"(X16-W16)/1000000" +"W16+W17" +"SUM(C9:C16)" +"SUM(E19)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B67" +"SUM(G34:G35)" +"B69" +"B76" +"B63" +"F227" +"SUM(B58+B59)*-1" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"SUM(B47:B75)-B61-B68-B69-B58-B59" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E195)" +"SUM(M202:M213)" +"'Roll-1'!B4" +"+'Roll-1'!B5" +"E9-C9" +"+E159" +"+L159" +"+E185" +"(X16-W16)/1000000" +"W16+W17" +"SUM(C9:C16)" +"SUM(E19)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B67" +"SUM(G34:G35)" +"B69" +"B76" +"B63" +"F227" +"SUM(B58+B59)*-1" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"SUM(B47:B75)-B61-B68-B69-B58-B59" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E195)" +"SUM(M202:M213)" +"SUM(F218:F226)" +"'Roll-1'!B4" +"+'Roll-1'!B5" +"E9-C9" +"+E159" +"+L159" +"+E185" +"(X16-W16)/1000000" +"W16+W17" +"SUM(C9:C16)" +"SUM(E19)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B67" +"SUM(G34:G35)" +"B69" +"B76" +"B63" +"F227" +"SUM(B58+B59)*-1" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"SUM(B47:B75)-B61-B68-B69-B58-B59" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E195)" +"SUM(M202:M213)" +"SUM(F218:F226)" +"'Roll-1'!B4" +"+'Roll-1'!B5" +"E9-C9" +"+E159" +"+L159" +"+E185" +"(X16-W16)/1000000" +"W16+W17" +"SUM(C9:C16)" +"SUM(E19)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B67" +"SUM(G34:G35)" +"B69" +"B76" +"B63" +"F227" +"SUM(B58+B59)*-1" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"SUM(B47:B75)-B61-B68-B69-B58-B59" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E195)" +"SUM(M202:M213)" +"SUM(F218:F226)" +"'Roll-1'!B4" +"+'Roll-1'!B5" +"E9-C9" +"+E159" +"+L159" +"+E185" +"(X16-W16)/1000000" +"W16+W17" +"SUM(C9:C16)" +"SUM(E19)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B67" +"SUM(G34:G35)" +"B69" +"B76" +"B63" +"F227" +"SUM(B58+B59)*-1" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"SUM(B47:B75)-B61-B68-B69-B58-B59" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E195)" +"SUM(M202:M213)" +"SUM(F218:F226)" +"'Roll-1'!B4" +"+'Roll-1'!B5" +"E9-C9" +"+E159" +"+L159" +"+E185" +"(X16-W16)/1000000" +"W16+W17" +"SUM(C9:C16)" +"SUM(E19)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B67" +"SUM(G34:G35)" +"B69" +"B76" +"B63" +"F227" +"SUM(B58+B59)*-1" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"SUM(B47:B75)-B61-B68-B69-B58-B59" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E195)" +"SUM(M202:M213)" +"SUM(F218:F226)" +"'Roll-1'!B4" +"+'Roll-1'!B5" +"E9-C9" +"+E159" +"+L159" +"+E185" +"(X16-W16)/1000000" +"W16+W17" +"SUM(C9:C16)" +"SUM(E19)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B67" +"SUM(G34:G35)" +"B69" +"B76" +"B63" +"F227" +"SUM(B58+B59)*-1" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"SUM(B47:B75)-B61-B68-B69-B58-B59" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E195)" +"SUM(M202:M213)" +"SUM(F218:F226)" +"'Roll-1'!B4" +"+'Roll-1'!B5" +"E9-C9" +"+E159" +"+L159" +"+E185" +"(X16-W16)/1000000" +"W16+W17" +"SUM(C9:C16)" +"SUM(E19)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B67" +"SUM(G34:G35)" +"B69" +"B76" +"B63" +"F227" +"SUM(B58+B59)*-1" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"SUM(B47:B75)-B61-B68-B69-B58-B59" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E195)" +"SUM(M202:M213)" +"SUM(F218:F226)" +"'Roll-1'!B4" +"+'Roll-1'!B5" +"E9-C9" +"+E159" +"+L159" +"+E185" +"(X16-W16)/1000000" +"W16+W17" +"SUM(C9:C16)" +"SUM(E19)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B67" +"SUM(G34:G35)" +"B69" +"B76" +"B63" +"F227" +"SUM(B58+B59)*-1" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"SUM(B47:B75)-B61-B68-B69-B58-B59" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E195)" +"SUM(M202:M213)" +"SUM(F218:F226)" +"'Roll-1'!B4" +"+'Roll-1'!B5" +"E9-C9" +"+E159" +"+L159" +"+E185" +"(X16-W16)/1000000" +"W16+W17" +"SUM(C9:C16)" +"SUM(E19)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B67" +"SUM(G34:G35)" +"B69" +"B76" +"B63" +"F227" +"SUM(B58+B59)*-1" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"SUM(B47:B75)-B61-B68-B69-B58-B59" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E195)" +"SUM(M202:M213)" +"SUM(F218:F226)" +"'Roll-1'!B4" +"+'Roll-1'!B5" +"E9-C9" +"+E159" +"+L159" +"+E185" +"(X16-W16)/1000000" +"W16+W17" +"SUM(C9:C16)" +"SUM(E19)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B67" +"SUM(G34:G35)" +"B69" +"B76" +"B63" +"F227" +"SUM(B58+B59)*-1" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"SUM(B47:B75)-B61-B68-B69-B58-B59" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E195)" +"SUM(M202:M213)" +"SUM(F218:F226)" +"'Roll-1'!B4" +"+'Roll-1'!B5" +"E9-C9" +"+E159" +"+L159" +"+E185" +"(X16-W16)/1000000" +"W16+W17" +"SUM(C9:C16)" +"SUM(E19)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B67" +"SUM(G34:G35)" +"B69" +"B76" +"B63" +"F227" +"SUM(B58+B59)*-1" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"SUM(B47:B75)-B61-B68-B69-B58-B59" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E195)" +"SUM(M202:M213)" +"SUM(F218:F226)" +"SUM($F$3:$F$3)" +"SUM(F6)" +"SUM($F$9:$F$36)" +"SUM($F$39:$F$41)" +"SUM($F$44:$F$63)" +"SUM(F3:F7)" +"SUM(F10:F12)" +"SUM(F3:F7)" +"SUM(F10:F12)" +"SUM($F$4:$F$4)" +"SUM(F11:F13)" +"SUM(F16:F24)" +"SUM($F$27:$F$29)" +"SUM($F$32:$F$36)" +"'Roll-1'!B4" +"'Roll-1'!B5" +"SUM(BN1:BN6)" +"'Roll-1'!B5" +"'Roll-1'!$B3" +"'Roll-2'!$B3" +"'Roll-3'!$B3" +"'Roll-4'!$B3" +"'Roll-5'!$B3" +"'Roll-6'!$B3" +"'Roll-7'!$B3" +"'Roll-8'!$B3" +"'Roll-9'!$B3" +"'Roll-10'!$B3" +"'Roll-11'!$B3" +"'Roll-12'!$B3" +"A4" +"'Roll-1'!$R15" +"'Roll-2'!$R15" +"'Roll-3'!$R15" +"'Roll-4'!$R15" +"'Roll-5'!$R15" +"'Roll-6'!$R15" +"'Roll-7'!$R15" +"'Roll-8'!$R15" +"'Roll-9'!$R15" +"'Roll-10'!$R15" +"'Roll-11'!$R15" +"'Roll-12'!$R15" +"+C13+E13+G13+I13+K13+M13+O13+Q13+S13+U13+W13+Y13" +"+'Roll-1'!$R16" +"+'Roll-2'!$R16" +"+'Roll-3'!$R16" +"+'Roll-4'!$R16" +"+'Roll-5'!$R16" +"+'Roll-6'!$R16" +"+'Roll-7'!$R16" +"+'Roll-8'!$R16" +"+'Roll-9'!$R16" +"+'Roll-10'!$R16" +"+'Roll-11'!$R16" +"+'Roll-12'!$R16" +"'Roll-1'!$S14+'Roll-1'!$Y16" +"'Roll-2'!$S14+'Roll-2'!$Y16" +"'Roll-3'!$S14+'Roll-3'!$Y16" +"'Roll-5'!$S14+'Roll-5'!$Y16" +"'Roll-6'!$S14+'Roll-6'!$Y16" +"'Roll-7'!$S14+'Roll-7'!$Y16" +"'Roll-8'!$S14+'Roll-8'!$Y16" +"'Roll-9'!$S14+'Roll-9'!$Y16" +"'Roll-10'!$S14+'Roll-10'!$Y16" +"'Roll-11'!$S14+'Roll-11'!$Y16" +"'Roll-12'!$S14+'Roll-12'!$Y16" +"'Roll-1'!$T14+'Roll-1'!$Y17" +"'Roll-2'!$T14+'Roll-2'!$Y17" +"'Roll-3'!$T14+'Roll-3'!$Y17" +"'Roll-4'!$T14+'Roll-4'!$Y17" +"'Roll-5'!$T14+'Roll-5'!$Y17" +"'Roll-6'!$T14+'Roll-6'!$Y17" +"'Roll-7'!$T14+'Roll-7'!$Y17" +"'Roll-8'!$T14+'Roll-8'!$Y17" +"'Roll-9'!$T14+'Roll-9'!$Y17" +"'Roll-10'!$T14+'Roll-10'!$Y17" +"'Roll-11'!$T14+'Roll-11'!$Y17" +"'Roll-12'!$T14+'Roll-12'!$Y17" +"SUM(C19:C20)" +"EOMONTH(A4,-1)" +"'Roll-1'!$S24+'Roll-1'!$Y16" +"'Roll-2'!$S24+'Roll-2'!$Y16" +"'Roll-3'!$S24+'Roll-3'!$Y16" +"'Roll-4'!$S24+'Roll-4'!$Y16" +"'Roll-5'!$S24+'Roll-5'!$Y16" +"'Roll-6'!$S24+'Roll-6'!$Y16" +"'Roll-7'!$S24+'Roll-7'!$Y16" +"'Roll-8'!$S24+'Roll-8'!$Y16" +"'Roll-9'!$S24+'Roll-9'!$Y16" +"'Roll-10'!$S24+'Roll-10'!$Y16" +"'Roll-11'!$S24+'Roll-11'!$Y16" +"'Roll-12'!$S24+'Roll-12'!$Y16" +"'Roll-1'!$T24+'Roll-1'!$Y17" +"'Roll-2'!$T24+'Roll-2'!$Y17" +"'Roll-3'!$T24+'Roll-3'!$Y17" +"'Roll-4'!$T24+'Roll-4'!$Y17" +"'Roll-5'!$T24+'Roll-5'!$Y17" +"'Roll-6'!$T24+'Roll-6'!$Y17" +"'Roll-7'!$T24+'Roll-7'!$Y17" +"'Roll-8'!$T24+'Roll-8'!$Y17" +"'Roll-9'!$T24+'Roll-9'!$Y17" +"'Roll-10'!$T24+'Roll-10'!$Y17" +"'Roll-11'!$T24+'Roll-11'!$Y17" +"'Roll-12'!$T24+'Roll-12'!$Y17" +"EOMONTH(A4,-1)" +"-C26+C21" +"EOMONTH(A4,-1)" +"'Roll-1'!$M30" +"'Roll-2'!$M30" +"'Roll-3'!$M30" +"'Roll-4'!$M30/1" +"'Roll-5'!$M30" +"'Roll-6'!$M30" +"'Roll-7'!$M30" +"'Roll-8'!$M30" +"'Roll-9'!$M30" +"'Roll-10'!$M30" +"'Roll-11'!$M30" +"'Roll-12'!$M30" +"'Roll-4'!$M31/1000" +"'Roll-5'!$M31/1000" +"'Roll-3'!$M32/1" +"'Roll-6'!$M32/1" +"SUM(C33:C35)" +"A4" +"+'Roll-1'!$B60" +"+'Roll-2'!$B60" +"+'Roll-3'!$B60/1" +"+'Roll-4'!$B60/1000" +"+'Roll-5'!$B60/1000" +"+'Roll-6'!$B60/1" +"+'Roll-7'!$B60" +"+'Roll-8'!$B60" +"+'Roll-9'!$B60" +"+'Roll-10'!$B60" +"+'Roll-11'!$B60" +"+'Roll-12'!$B60" +"AA39-SUM(C39:S39)/1000" +"'Roll-1'!B53" +"'Roll-2'!B53" +"'Roll-3'!B53" +"'Roll-4'!B53" +"'Roll-5'!B53" +"'Roll-6'!B53" +"'Roll-7'!D53" +"'Roll-8'!B53" +"'Roll-9'!B53" +"'Roll-10'!D53" +"'Roll-11'!F53" +"'Roll-12'!H53" +"('Roll-1'!$B47+'Roll-1'!$B51+'Roll-1'!$B54+'Roll-1'!$B52)/1" +"('Roll-2'!$B47+'Roll-2'!$B51+'Roll-2'!$B54+'Roll-2'!$B52)/1" +"('Roll-3'!$B47+'Roll-3'!$B51+'Roll-3'!$B54+'Roll-3'!$B52)" +"('Roll-4'!$B47+'Roll-4'!$B51+'Roll-4'!$B54+'Roll-4'!$B52)" +"('Roll-5'!$B47+'Roll-5'!$B51+'Roll-5'!$B54+'Roll-5'!$B52)" +"('Roll-6'!$B47+'Roll-6'!$B51+'Roll-6'!$B54+'Roll-6'!$B52)" +"('Roll-7'!$B47+'Roll-7'!$B51+'Roll-7'!$B54+'Roll-7'!$B52)" +"('Roll-8'!$B47+'Roll-8'!$B51+'Roll-8'!$B54+'Roll-8'!$B52)" +"('Roll-9'!$B47+'Roll-9'!$B51+'Roll-9'!$B54+'Roll-9'!$B52)/1" +"('Roll-10'!$B47+'Roll-10'!$B51+'Roll-10'!$B54+'Roll-10'!$B52)/1" +"('Roll-11'!$B47+'Roll-11'!$B51+'Roll-11'!$B54+'Roll-11'!$B52)/1" +"('Roll-12'!$B47+'Roll-12'!$B51+'Roll-12'!$B54+'Roll-12'!$B52)/1" +"('Roll-1'!$B49+'Roll-1'!$B50)/1" +"('Roll-2'!$B49+'Roll-2'!$B50)/1" +"('Roll-3'!$B49+'Roll-3'!$B50)/1" +"('Roll-4'!$B49+'Roll-4'!$B50)" +"('Roll-5'!$B49+'Roll-5'!$B50)/1000" +"('Roll-6'!$B49+'Roll-6'!$B50)/1" +"('Roll-7'!$B49+'Roll-7'!$B50)" +"('Roll-8'!$B49+'Roll-8'!$B50)" +"('Roll-9'!$B49+'Roll-9'!$B50)/1" +"('Roll-10'!$B49+'Roll-10'!$B50)/1" +"('Roll-11'!$B49+'Roll-11'!$B50)/1" +"('Roll-12'!$B49+'Roll-12'!$B50)/1" +"'Roll-1'!$B48/1" +"'Roll-2'!$B48/1" +"'Roll-3'!$B48/1" +"'Roll-4'!$B48" +"'Roll-5'!$B48/1" +"'Roll-6'!$B48/1" +"'Roll-7'!$B48" +"'Roll-8'!$B48" +"'Roll-9'!$B48/1" +"'Roll-10'!$B48/1" +"'Roll-11'!$B48/1" +"'Roll-12'!$B48/1" +"+'Roll-1'!$B55/1" +"+'Roll-2'!$B55/1" +"+'Roll-3'!$B55/1" +"+'Roll-4'!$B55" +"+'Roll-5'!$B55" +"+'Roll-6'!$B55/1" +"+'Roll-7'!$B55" +"+'Roll-8'!$B55" +"+'Roll-9'!$B55/1" +"+'Roll-10'!$B55/1" +"+'Roll-11'!$B55/1" +"+'Roll-12'!$B55/1" +"'Roll-1'!B62" +"'Roll-2'!B62" +"'Roll-1'!$B67/1" +"'Roll-2'!$B67/1" +"'Roll-3'!$B67/1" +"'Roll-4'!$B67" +"'Roll-5'!$B67/1000" +"'Roll-6'!$B67/1" +"'Roll-7'!$B67" +"'Roll-8'!$B67" +"'Roll-9'!$B67/1" +"'Roll-10'!$B67/1" +"'Roll-11'!$B67/1" +"'Roll-12'!$B67/1" +"SUM(C41:C49)" +"+'Roll-1'!$B63/1" +"+'Roll-2'!$B63/1" +"+'Roll-3'!$B63/1" +"+'Roll-4'!$B63/1000" +"+'Roll-5'!$B63/1000" +"+'Roll-6'!$B63/1" +"+'Roll-7'!$B63" +"+'Roll-8'!$B63" +"+'Roll-9'!$B63/1" +"+'Roll-10'!$B63/1" +"+'Roll-11'!$B63/1" +"+'Roll-12'!$B63/1" +"(+'Roll-1'!$B71+'Roll-1'!$B66+'Roll-1'!$B70)/1" +"(+'Roll-2'!$B62+'Roll-2'!$B70+'Roll-2'!$B66)/1" +"(+'Roll-3'!$B62+'Roll-3'!$B70+'Roll-3'!$B66)/1" +"(+'Roll-4'!$B62+'Roll-4'!$B70+'Roll-4'!$B66)/1000" +"(+'Roll-5'!$B62+'Roll-5'!$B70+'Roll-5'!$B66)" +"(+'Roll-6'!$B62+'Roll-6'!$B70+'Roll-6'!$B66)/1" +"(+'Roll-7'!$B62+'Roll-7'!$B70+'Roll-7'!$B66)" +"(+'Roll-8'!$B62+'Roll-8'!$B70+'Roll-8'!$B66)" +"(+'Roll-9'!$B62+'Roll-9'!$B70+'Roll-9'!$B66)/1" +"(+'Roll-10'!$B62+'Roll-10'!$B70+'Roll-10'!$B66)/1" +"(+'Roll-11'!$B62+'Roll-11'!$B70+'Roll-11'!$B66)/1" +"(+'Roll-12'!$B62+'Roll-12'!$B70+'Roll-12'!$B66)/1" +"C39+C50+C51+C52" +"'Roll-5'!B70" +"A4" +"+('Roll-1'!$E19/1)" +"+('Roll-2'!$E19/1)" +"+('Roll-3'!$E19)" +"+('Roll-4'!$E19/1)" +"+('Roll-5'!$E19)" +"+('Roll-6'!$E19)" +"+('Roll-7'!$E19)" +"+('Roll-8'!$E19)" +"+('Roll-9'!$E19/1)" +"+('Roll-10'!$E19/1)" +"+('Roll-11'!$E19/1)" +"+('Roll-12'!$E19/1)" +"('Roll-1'!$B58)/1" +"('Roll-2'!$B58)/1" +"('Roll-3'!$B58)/1" +"('Roll-4'!$B58)/1" +"('Roll-5'!$B58)/1000" +"('Roll-6'!$B58)/1" +"('Roll-7'!$B58)" +"('Roll-8'!$B58)" +"('Roll-9'!$B58)/1" +"('Roll-10'!$B58)/1" +"('Roll-11'!$B58)/1" +"('Roll-12'!$B58)/1" +"C56" +"C34+C51-C61" +"+'Roll-1'!$E26/1" +"+'Roll-2'!$E26/1" +"+'Roll-3'!$E26/1" +"+'Roll-4'!$E26/1" +"+'Roll-5'!$E26/1000" +"+'Roll-6'!$E26/1" +"+'Roll-7'!$E26" +"+'Roll-8'!$E26" +"+'Roll-9'!$E26/1" +"+'Roll-10'!$E26/1" +"+'Roll-11'!$E26/1" +"+'Roll-12'!$E26/1" +"+'Roll-1'!$E36/1" +"+'Roll-2'!$E36/1" +"+'Roll-3'!$E36" +"+'Roll-4'!$E36/1" +"+'Roll-5'!$E36" +"+'Roll-6'!$E36" +"+'Roll-7'!$E36" +"+'Roll-8'!$E36" +"+'Roll-9'!$E36/1" +"+'Roll-10'!$E36/1" +"+'Roll-11'!$E36/1" +"+'Roll-12'!$E36/1" +"C63-SUM(C60:C62)" +"C36+C53" +"G36+G53-G49" +"A4" +"C60" +"C39-C93" +"+C41-C95" +"SUM(O76:O85)" +"SUM(C86:C88)+C75-C89" +"C63-C91" +"G63-G91+G85" +"'Roll-1'!$B47" +"'Roll-2'!$B47" +"'Roll-3'!$B47" +"'Roll-4'!$B47" +"'Roll-5'!$B47" +"'Roll-6'!$B47" +"'Roll-7'!$B47" +"'Roll-8'!$B47" +"'Roll-9'!$B47" +"'Roll-10'!$B47" +"'Roll-11'!$B47" +"'Roll-12'!$B47" +"+C145+E145+G145+I145+K145+M145+O145+Q145+S145" +"SUM(C145:C152)" +"C145-C166" +"'Roll-1'!B45" +"B6+1" +"'Roll-2'!B45" +"'Roll-3'!B45" +"'Roll-4'!B45" +"'Roll-5'!B45" +"'Roll-6'!B45" +"'Roll-7'!B45" +"'Roll-8'!B45" +"'Roll-9'!B45" +"'Roll-10'!B45" +"'Roll-11'!B45" +"'Roll-12'!B45" +"COUNTA(MacroCount)" +"EOMONTH(Date,-1)+1" +"E9-C9" +"-80000000-25000000-25000000-120000000-150000000-40000000+425000000-130000000-70000000-80000000-80000000-125000000-40000000-40000000+176000000-40000000+1900000-204000000-8000000" +"E159" +"+L159" +"+E199" +"SUM(C9:C16)" +"E19" +"B63" +"E22+E23" +"-M217" +"+B61" +"B102" +"M31" +"B109" +"B67" +"SUM(G34:G35)" +"B69" +"B77" +"B63" +"F230" +"SUM(B58+B59)*-1" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C77)-E61-C68-C69" +"SUM(E47:E77)-F69-E68-E69" +"SUM(H47:H77)-J61-J68-H69" +"SUM(I47:I77)-M61-M68-I69" +"SUM(K47:K77)-Q61-Q68-M69" +"SUM(M47:M77)-O61-O68-Q69" +"SUM(P47:P77)-T61-R68-P69" +"SUM(Z49:Z77)-AB61-AB68-Z69" +"SUM(AD47:AD77)-AD61-AD68-AD69" +"B4" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"SUM(B47:B76)-B61-B68-B69-B58-B59" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(D167:D196)" +"SUM(E165:E198)" +"SUM(M205:M216)" +"SUM(F222:F229)" +"'Roll-1'!B4" +"+'Roll-1'!B5" +"E9-C9" +"+E159" +"+L159" +"+E185" +"(X16-W16)/1000000" +"W16+W17" +"SUM(C9:C16)" +"SUM(E19)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B67" +"SUM(G34:G35)" +"B69" +"B76" +"B63" +"F227" +"SUM(B58+B59)*-1" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"SUM(B47:B75)-B61-B68-B69-B58-B59" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E195)" +"SUM(M202:M213)" +"'Roll-1'!B4" +"+'Roll-1'!B5" +"E9-C9" +"+E159" +"+L159" +"+E185" +"(X16-W16)/1000000" +"W16+W17" +"SUM(C9:C16)" +"SUM(E19)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B67" +"SUM(G34:G35)" +"B69" +"B76" +"B63" +"F227" +"SUM(B58+B59)*-1" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"SUM(B47:B75)-B61-B68-B69-B58-B59" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E195)" +"SUM(M202:M213)" +"SUM(F218:F226)" +"'Roll-1'!B4" +"+'Roll-1'!B5" +"E9-C9" +"+E159" +"+L159" +"+E185" +"(X16-W16)/1000000" +"W16+W17" +"SUM(C9:C16)" +"SUM(E19)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B67" +"SUM(G34:G35)" +"B69" +"B76" +"B63" +"F227" +"SUM(B58+B59)*-1" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"SUM(B47:B75)-B61-B68-B69-B58-B59" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E195)" +"SUM(M202:M213)" +"SUM(F218:F226)" +"'Roll-1'!B4" +"+'Roll-1'!B5" +"E9-C9" +"+E159" +"+L159" +"+E185" +"(X16-W16)/1000000" +"W16+W17" +"SUM(C9:C16)" +"SUM(E19)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B67" +"SUM(G34:G35)" +"B69" +"B76" +"B63" +"F227" +"SUM(B58+B59)*-1" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"SUM(B47:B75)-B61-B68-B69-B58-B59" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E195)" +"SUM(M202:M213)" +"SUM(F218:F226)" +"'Roll-1'!B4" +"+'Roll-1'!B5" +"E9-C9" +"+E159" +"+L159" +"+E185" +"(X16-W16)/1000000" +"W16+W17" +"SUM(C9:C16)" +"SUM(E19)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B67" +"SUM(G34:G35)" +"B69" +"B76" +"B63" +"F227" +"SUM(B58+B59)*-1" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"SUM(B47:B75)-B61-B68-B69-B58-B59" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E195)" +"SUM(M202:M213)" +"SUM(F218:F226)" +"'Roll-1'!B4" +"+'Roll-1'!B5" +"E9-C9" +"+E159" +"+L159" +"+E185" +"(X16-W16)/1000000" +"W16+W17" +"SUM(C9:C16)" +"SUM(E19)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B67" +"SUM(G34:G35)" +"B69" +"B76" +"B63" +"F227" +"SUM(B58+B59)*-1" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"SUM(B47:B75)-B61-B68-B69-B58-B59" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E195)" +"SUM(M202:M213)" +"SUM(F218:F226)" +"'Roll-1'!B4" +"+'Roll-1'!B5" +"E9-C9" +"+E159" +"+L159" +"+E185" +"(X16-W16)/1000000" +"W16+W17" +"SUM(C9:C16)" +"SUM(E19)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B67" +"SUM(G34:G35)" +"B69" +"B76" +"B63" +"F227" +"SUM(B58+B59)*-1" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"SUM(B47:B75)-B61-B68-B69-B58-B59" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E195)" +"SUM(M202:M213)" +"SUM(F218:F226)" +"'Roll-1'!B4" +"+'Roll-1'!B5" +"E9-C9" +"+E159" +"+L159" +"+E185" +"(X16-W16)/1000000" +"W16+W17" +"SUM(C9:C16)" +"SUM(E19)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B67" +"SUM(G34:G35)" +"B69" +"B76" +"B63" +"F227" +"SUM(B58+B59)*-1" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"SUM(B47:B75)-B61-B68-B69-B58-B59" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E195)" +"SUM(M202:M213)" +"SUM(F218:F226)" +"'Roll-1'!B4" +"+'Roll-1'!B5" +"E9-C9" +"+E159" +"+L159" +"+E185" +"(X16-W16)/1000000" +"W16+W17" +"SUM(C9:C16)" +"SUM(E19)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B67" +"SUM(G34:G35)" +"B69" +"B76" +"B63" +"F227" +"SUM(B58+B59)*-1" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"SUM(B47:B75)-B61-B68-B69-B58-B59" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E195)" +"SUM(M202:M213)" +"SUM(F218:F226)" +"'Roll-1'!B4" +"+'Roll-1'!B5" +"E9-C9" +"+E159" +"+L159" +"+E185" +"(X16-W16)/1000000" +"W16+W17" +"SUM(C9:C16)" +"SUM(E19)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B67" +"SUM(G34:G35)" +"B69" +"B76" +"B63" +"F227" +"SUM(B58+B59)*-1" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"SUM(B47:B75)-B61-B68-B69-B58-B59" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E195)" +"SUM(M202:M213)" +"SUM(F218:F226)" +"'Roll-1'!B4" +"+'Roll-1'!B5" +"E9-C9" +"+E159" +"+L159" +"+E185" +"(X16-W16)/1000000" +"W16+W17" +"SUM(C9:C16)" +"SUM(E19)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B67" +"SUM(G34:G35)" +"B69" +"B76" +"B63" +"F227" +"SUM(B58+B59)*-1" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"SUM(B47:B75)-B61-B68-B69-B58-B59" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E195)" +"SUM(M202:M213)" +"SUM(F218:F226)" +"'Roll-1'!B4" +"+'Roll-1'!B5" +"E9-C9" +"+E159" +"+L159" +"+E185" +"(X16-W16)/1000000" +"W16+W17" +"SUM(C9:C16)" +"SUM(E19)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B67" +"SUM(G34:G35)" +"B69" +"B76" +"B63" +"F227" +"SUM(B58+B59)*-1" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"C44+1" +"M38" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"SUM(B47:B75)-B61-B68-B69-B58-B59" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E195)" +"SUM(M202:M213)" +"SUM(F218:F226)" +"SUM(I2:I5)" +"SUM(C2:C25)" +"SUM($F$3:$F$5)" +"SUM($F$8:$F$15)" +"SUM($F$18:$F$21)" +"SUM($F$23:$F$27)" +"SUM($F$30:$F$30)" +"-252344+252344" +"SUM(G14:M14)" +"SUM(G14:G24)" +"+N25-N29" +"-[1]Reconciliation!M72" +"+N39+N31" +"-4614944+6917462" +"4827631-7886387" +"SUM(G4:G5)" +"+G8-G6" +"-2733-671" +"671+2733" +"+H16+G16" +"473200+319200+1932640" +"+I17-I19" +"SUM(G16:G21)" +"SUM(H16:H22)" +"3341740-4727207+5959" +"NOW()" +"SUM(G8:G39)" +"R2" +"IF(ISERROR(AVERAGE(G56,J56)),0,AVERAGE(G56,J56))" +"IF(ISERROR(AVERAGE(G56,J56,K56)),0,AVERAGE(G56,J56,K56))" +"CELL(""filename"")" +"PromptMonth" +"PromptMonth" +"SUM(G8:G39)" +"SUM(G8:G36)" +"-3075-3911.6" +"54599.02" +"649.51+10501.16-2625.57+961.76+1055.65+505.72+154.53" +"-24+695.84-125.96+6.54" +"2049.55+1611.29+1083.94+1473.7+642.15+389.2+1671.28" +"2580.39+89056.96+8071.23-2261" +"55323+3262.5+4065.6" +"-111670.5" +"1914.36-8000.88+4863.27+303.71-271.75-102.22+48.8+56.73-173.96+377.87+58.83" +"4530.91-81705.56-1478.63+8911-55.64+271.47+617.14+257.7+1198.68+1284.36+56.24" +"SUM(B16:L16)" +"-2854.98-14003.78+1159.23" +"-2319.63-6763.98+4668.34" +"22410.69+48022.3+5444.06" +"TODAY()" +"N10/1000" +"SUBTOTAL(9,I9:I82)" +"+SUM(J20)" +"+SUM(L20)" +"+SUM(K20)" +"+C8-C7" +"+C7-C6" +"+C8-C6" +"+A21-A20" +"+A21-C3" +"1/(1+F20/2)^(2*D20/360)" +"1/(1+E20/2)^(2*D20/360)" +"+J20*G20" +"+J20*H20" +"+G4-E4" +"+B8" +"+B6" +"+B8-B6" +"+B15+B14" +"+B9" +"+B7" +"-PMT(B12,$B$13,$B$28)" +"B21*$B$6" +"E21*$E$6" +"SUM(B21:B27)" +"1000*$B$18/(8760*$B$7)" +"1000*$E$18/(8760*$E$7)" +"B17+B30" +"B9*B8/1000" +"-1000*PMT($B$12,$B$13,$B$28)/(8760*$B$7)" +"-1000*PMT(E12,E13,E28)/(8760*E7)" +"B35+B34+B33" +"$E$43/2" +"(E47+E47*(1+E45)+E47*(1+E45)^2+E47*(1+E45)^3+E47*(1+E45)^4+E47*(1+E45)^5+E47*(1+E45)^6+E47*(1+E45)^7+E47*(1+E45)^8+E47*(1+E45)^9)/10" +"TODAY()" +"IF(C7>0,-C7/5000*12.5,C7/5000*12.5)" +"+Sheet2!$B$9" +"IF(C7>0,F7-D7,D7-F7)" +"IF(C7>0,C7*G7/100,G7*C7/100)" +"IF(C8>0,C8*G8/100,-G8*C8/100)" +"IF(A19=""SN9"",C19/5000,0)" +"SUM(H7:H27)" +"SUM(C7:C27)/5000" +"SUM(M19:M27)" +"+Sheet2!$H$9" +"+G30*-C30*0.01+E30" +"+G31*C31*0.01+E31" +"SUM(H30:H32)" +"SUM(C30:C32)/5000" +"+Sheet2!$G$9" +"5000*6" +"SUM(H35:H67)" +"SUM(C35:C67)/5000" +"-G70*C70*0.01+E70" +"G73*C73*0.01+E73" +"SUM(H70:H75)" +"112000*2" +"IF(C78>0,-C78/112000*12.5,C78/112000*12.5)" +"+Sheet2!$J$9" +"+G78*C78/100+E78" +"-G79*C79/100+E79" +"224000*2" +"SUM(H78:H84)" +"SUM(C78:C84)/112500" +"IF(C87>0,-C87/50000*12.5,C87/50000*12.5)" +"+Sheet2!E$9" +"(C87/10000)*G87*100+E87" +"(-C89/10000)*G89*100+E89" +"SUM(H87:H102)" +"SUM(C87:C102)/50000" +"+Sheet2!F$9" +"SUM(C105:C107)/50000" +"IF(C110>0,-C110/40000*12.5,C110/40000*12.5)" +"+Sheet2!$I$9" +"40000*6" +"SUM(H110:H151)" +"SUM(C110:C151)/40000" +"+Sheet2!$M$9" +"-G154*C154+E154" +"G155*C155+E155" +"IF(C159>0,-C159/125000*12.5,C159/125000*12.5)" +"+Sheet2!$L$9" +"+G159*C159+E159" +"SUM(H159:H163)" +"SUM(C159:C163)/125000" +"IF(C166>0,-C166/100000*12.5,C166/100000*12.5)" +"+Sheet2!C$9" +"+C166*G166/100+E166" +"-C167*G167/100+E167" +"SUM(H166:H227)" +"SUM(C166:C227)/100000" +"IF(C229>0,-C229/10000*12.5,C229/10000*12.5)" +"+Sheet2!D$9" +"-C229*G229/200+E229" +"C231*G231/200+E231" +"[2]!'9220 11 13 6 1'" +"SUM(H229:H400)" +"SUM(C229:C400)/10000" +"+H407-H408" +"SUM(H7:H402)" +"15000+H406+2481.55" +"Sheet1!$H$405" +"+O2" +"IF(B3<0,B3*1080,-B3*1080)" +"IF(C3<0,C3*2700,-C3*2700)" +"IF(D3<0,D3*4125,-D3*4125)" +"IF(E3<0,E3*1000,-E3*1000)" +"IF(G3<0,G3*405,-G3*405)" +"IF(H3<0,H3*540,-H3*540)" +"IF(I3<0,I3*777,-I3*777)" +"IF(J3<0,J3*560,-J3*560)" +"IF(L3<0,L3*1114,-L3*1114)" +"IF(M3<0,M3*1620,-M3*1620)" +"SUM(B2:M2)" +"+Sheet1!H407" +"+O2+N2" +"+Sheet1!J28" +"+Sheet1!J228" +"+Sheet1!J401" +"+Sheet1!J103" +"+Sheet1!J108" +"+Sheet1!J68" +"+Sheet1!J33" +"+Sheet1!J152" +"+Sheet1!J85" +"+Sheet1!J164" +"+Sheet1!J157" +"[1]!'SN9.CB CLOSE'" +"[1]!'USM9.CB CLOSE'" +"[1]!'ES.1.IM CLOSE'" +"[1]!'CTK9.NC CLOSE'" +"[1]!'FCK9.CM CLOSE'" +"[1]!'C.2.CB CLOSE'" +"[1]!'W.1.CB CLOSE'" +"[1]!'LC.1.CM CLOSE'" +"[1]!'SB11.1.CS CLOSE'" +"[1]!'SF.1.IM CLOSE'*100" +"[1]!'DMM9.IM CLOSE'" +"[1]!'SI.1.CO CLOSE'" +"[1]!'NGM9.NY CLOSE'" +"[1]!'NGN9.NY CLOSE'" +"[1]!'NGQ9.NY CLOSE'" +"[1]!'SN9.CB OPEN'" +"[1]!'USM9.CB OPEN'" +"[1]!'ES.1.IM OPEN'" +"[1]!'CTK9.NC OPEN'" +"[1]!'FCK9.CM OPEN'" +"[1]!'C.2.CB OPEN'" +"[1]!'WK9.CB OPEN'" +"[1]!'LC.1.CM OPEN'" +"[1]!'SB11.1.CS OPEN'" +"[1]!'SF.1.IM OPEN'*100" +"[1]!'DMM9.IM OPEN'" +"[1]!'SI.1.CO OPEN'" +"[1]!'NGM9.NY OPEN'" +"[1]!'NGN9.NY OPEN'" +"[1]!'NGQ9.NY OPEN'" +"+U4-U5" +"[1]!'SN9.CB HIGH'" +"[1]!'USM9.CB HIGH'" +"[1]!'ES.1.IM HIGH'" +"[1]!'CTK9.NC HIGH'" +"[1]!'FCK9.CM HIGH'" +"[1]!'C.2.CB HIGH'" +"[1]!'WK9.CB HIGH'" +"[1]!'LC.1.CM HIGH'" +"[1]!'SB11.1.CS HIGH'" +"[1]!'SF.1.IM HIGH'*100" +"[1]!'DMM9.IM HIGH'" +"[1]!'SI.1.CO HIGH'" +"[1]!'NGM9.NY HIGH'" +"[1]!'NGN9.NY HIGH'" +"[1]!'NGQ9.NY HIGH'" +"[1]!'SN9.CB LOW'" +"[1]!'USM9.CB LOW'" +"[1]!'ES.1.IM LOW'" +"[1]!'CTK9.NC LOW'" +"[1]!'FCK9.CM LOW'" +"[1]!'C.2.CB LOW'" +"[1]!'WK9.CB LOW'" +"[1]!'LC.1.CM LOW'" +"[1]!'SB11.1.CS LOW'" +"[1]!'SF.1.IM LOW'*100" +"[1]!'DMM9.IM LOW'" +"[1]!'SI.1.CO LOW'" +"[1]!'NGM9.NY LOW'" +"[1]!'NGN9.NY LOW'" +"[1]!'NGQ9.NY LOW'" +"(U$6*T8)+U$5" +"+X$4-(X$6*W8)" +"[1]!'SN9.CB LAST'" +"[1]!'USM9.CB LAST'" +"[1]!'ES.1.IM LAST'" +"[1]!'C.2.CB LAST'" +"[1]!'LC.1.CM LAST'" +"[1]!'DMM9.IM LAST'" +"[1]!'NGM9.NY LAST'" +"[1]!'NGN9.NY LAST'" +"[1]!'NGQ9.NY LAST'" +"[1]!'SN9.CB NET_CHNG'" +"[1]!'USM9.CB NET_CHNG'" +"[1]!'ES.1.IM NET_CHNG'" +"[1]!'CTK9.NC NET_CHNG'" +"[1]!'FCK9.CM NET_CHNG'" +"[1]!'C.2.CB NET_CHNG'" +"[1]!'WK9.CB NET_CHNG'" +"[1]!'LC.1.CM NET_CHNG'" +"[1]!'SB11.1.CS NET_CHNG'" +"[1]!'SF.1.IM NET_CHNG'*100" +"[1]!'DMM9.IM NET_CHNG'" +"[1]!'SI.1.CO NET_CHNG'" +"[1]!'NGM9.NY NET_CHNG'" +"[1]!'NGN9.NY NET_CHNG'" +"[1]!'NGQ9.NY NET_CHNG'" +"IF(L8<54.95,""****"","" "")" +"+F9*E9" +"-E9" +"345/2" +"+F27*E27*100" +"+G29+J29" +"SUM(G9:G28)" +"+D10" +"+D13" +"+D16" +"+D18" +"+D20" +"+D26" +"SUM(G31:G42)" +"AVERAGE(C5:C11)" +"-B2*C2" +"SUM(D2:D19)" +"C23*B23" +"+D23/D$39" +"+F23*B23" +"+M23/D$39" +"+D19" +"+C37*B37" +"SUM(D23:D38)" +"+D39-C39+E41" +"SUM(G23:G42)" +"+D24" +"+D24" +"+C26" +"+C31" +"+C47:C47" +"C49" +"+D51" +"+D59" +"C117" +"+C117" +"E2+1" +"+A4+1" +"(E4*$C4)+(E5*$C5)+(E6*$C6)+(E7*$C7)+(E8*$C8)+(E9*$C9)+(E10*$C10)+(E11*$C11)" +"Q12*$C13" +"E12-E13" +"SUM(C4:C11)" +"SUM(E14:AI14)/31" +"(E18*$C18)+(E19*$C19)+(E20*$C20)+(E21*$C21)" +"SUM(C18:C21)" +"(E28*$C28)+(E29*$C29)+(E30*$C30)+(E31*$C31)+(E32*$C32)" +"SUM(C28:C32)" +"(E39*$C39)+(E40*$C40)+(E41*$C41)+(E42*$C42)+(E43*$C43)+(E44*$C44)+(E45*$C45)+(E46*$C46)+(E47*$C47)+(E48*$C48)+(E49*$C49)+(E50*$C50)+(E51*$C51)" +"SUM(C39:C51)" +"(E58*$C58)+(E59*$C59)+(E60*$C60)+(E61*$C61)+(E62*$C62)+(E63*$C63)+(E64*$C64)+(E65*$C65)+(E66*$C66)+(E67*$C67)+(E68*$C68)+(E69*$C69)+(E70*$C70)+(E71*$C71)" +"SUM(C58:C71)" +"(E78*$C78)+(E79*$C79)+(E80*$C80)+(E81*$C81)+(E82*$C82)+(E83*$C83)" +"SUM(C78:C83)" +"(E90*$C90)+(E91*$C91)+(E92*$C92)+(E93*$C93)+(E94*$C94)+(E95*$C95)+(E96*$C96)+(E97*$C97)+(E98*$C98)+(E99*$C99)+(E100*$C100)" +"SUM(C90:C100)" +"(E107*$C107)+(E108*$C108)+(E109*$C109)+(E110*$C110)+(E111*$C111)+(E112*$C112)+(E113*$C113)+(E114*$C114)+(E115*$C115)+(E116*$C116)+(E117*$C117)+(E118*$C118)+(E119*$C119)+(E120*$C120)+(E121*$C121)+(E122*$C122)+(E123*$C123)+(E124*$C124)+(E125*$C125)+(E126*$C126)+(E127*$C127)+(E128*$C128)+(E129*$C129)+(E130*$C130)+(E131*$C131)+(E132*$C132)+(E133*$C133)" +"SUM(C107:C133)" +"(E140*$C140)+(E141*$C141)+(E142*$C142)+(E143*$C143)+(E144*$C144)+(E145*$C145)+(E146*$C146)" +"SUM(C140:C146)" +"E14+E24+E35+E54+E74+E86+E103+E136+E149" +"(E12+E22+E33+E52+E72+E84+E101+E134+E147)/87012" +"E2+1" +"+A4+1" +"(E4*$C4)+(E5*$C5)+(E6*$C6)+(E7*$C7)+(E8*$C8)+(E9*$C9)+(E10*$C10)+(E11*$C11)" +"E12*$C13" +"E12-E13" +"SUM(C4:C11)" +"SUM(E14:AI14)/31" +"(E18*$C18)+(E19*$C19)+(E20*$C20)+(E21*$C21)" +"SUM(C18:C21)" +"(E28*$C28)+(E29*$C29)+(E30*$C30)+(E31*$C31)+(E32*$C32)" +"SUM(C28:C32)" +"(E39*$C39)+(E40*$C40)+(E41*$C41)+(E42*$C42)+(E43*$C43)+(E44*$C44)+(E45*$C45)+(E46*$C46)+(E47*$C47)+(E48*$C48)+(E49*$C49)+(E50*$C50)+(E51*$C51)" +"SUM(C39:C51)" +"(E58*$C58)+(E59*$C59)+(E60*$C60)+(E61*$C61)+(E62*$C62)+(E63*$C63)+(E64*$C64)+(E65*$C65)+(E66*$C66)+(E67*$C67)+(E68*$C68)+(E69*$C69)+(E70*$C70)+(E71*$C71)" +"SUM(C58:C71)" +"(E78*$C78)+(E79*$C79)+(E80*$C80)+(E81*$C81)+(E82*$C82)+(E83*$C83)" +"SUM(C78:C83)" +"(E90*$C90)+(E91*$C91)+(E92*$C92)+(E93*$C93)+(E94*$C94)+(E95*$C95)+(E96*$C96)+(E97*$C97)+(E98*$C98)+(E99*$C99)+(E100*$C100)" +"SUM(C90:C100)" +"(E107*$C107)+(E108*$C108)+(E109*$C109)+(E110*$C110)+(E111*$C111)+(E112*$C112)+(E113*$C113)+(E114*$C114)+(E115*$C115)+(E116*$C116)+(E117*$C117)+(E118*$C118)+(E119*$C119)+(E120*$C120)+(E121*$C121)+(E122*$C122)+(E123*$C123)+(E124*$C124)+(E125*$C125)+(E126*$C126)+(E127*$C127)+(E128*$C128)+(E129*$C129)+(E130*$C130)+(E131*$C131)+(E132*$C132)+(E133*$C133)" +"SUM(C107:C133)" +"(E140*$C140)+(E141*$C141)+(E142*$C142)+(E143*$C143)+(E144*$C144)+(E145*$C145)+(E146*$C146)" +"SUM(C140:C146)" +"E14+E24+E35+E54+E74+E86+E103+E136+E149" +"(E12+E22+E33+E52+E72+E84+E101+E134+E147)/87012" +"E2+1" +"+A4+1" +"(E4*$C4)+(E5*$C5)+(E6*$C6)+(E7*$C7)+(E8*$C8)+(E9*$C9)+(E10*$C10)+(E11*$C11)" +"E12*$C13" +"E12-E13" +"SUM(C4:C11)" +"SUM(E14:AF14)/28" +"(E18*$C18)+(E19*$C19)+(E20*$C20)+(E21*$C21)" +"SUM(C18:C21)" +"(E28*$C28)+(E29*$C29)+(E30*$C30)+(E31*$C31)+(E32*$C32)" +"SUM(C28:C32)" +"(E39*$C39)+(E40*$C40)+(E41*$C41)+(E42*$C42)+(E43*$C43)+(E44*$C44)+(E45*$C45)+(E46*$C46)+(E47*$C47)+(E48*$C48)+(E49*$C49)+(E50*$C50)+(E51*$C51)" +"SUM(C39:C51)" +"(E58*$C58)+(E59*$C59)+(E60*$C60)+(E61*$C61)+(E62*$C62)+(E63*$C63)+(E64*$C64)+(E65*$C65)+(E66*$C66)+(E67*$C67)+(E68*$C68)+(E69*$C69)+(E70*$C70)+(E71*$C71)" +"SUM(C58:C71)" +"(E78*$C78)+(E79*$C79)+(E80*$C80)+(E81*$C81)+(E82*$C82)+(E83*$C83)" +"SUM(C78:C83)" +"(E90*$C90)+(E91*$C91)+(E92*$C92)+(E93*$C93)+(E94*$C94)+(E95*$C95)+(E96*$C96)+(E97*$C97)+(E98*$C98)+(E99*$C99)+(E100*$C100)" +"SUM(C90:C100)" +"(E107*$C107)+(E108*$C108)+(E109*$C109)+(E110*$C110)+(E111*$C111)+(E112*$C112)+(E113*$C113)+(E114*$C114)+(E115*$C115)+(E116*$C116)+(E117*$C117)+(E118*$C118)+(E119*$C119)+(E120*$C120)+(E121*$C121)+(E122*$C122)+(E123*$C123)+(E124*$C124)+(E125*$C125)+(E126*$C126)+(E127*$C127)+(E128*$C128)+(E129*$C129)+(E130*$C130)+(E131*$C131)+(E132*$C132)+(E133*$C133)" +"SUM(C107:C133)" +"(E140*$C140)+(E141*$C141)+(E142*$C142)+(E143*$C143)+(E144*$C144)+(E145*$C145)+(E146*$C146)" +"SUM(C140:C146)" +"E14+E24+E35+E54+E74+E86+E103+E136+E149" +"(E12+E22+E33+E52+E72+E84+E101+E134+E147)/87012" +"E2+1" +"+A4+1" +"(E4*$C4)+(E5*$C5)+(E6*$C6)+(E7*$C7)+(E8*$C8)+(E9*$C9)+(E10*$C10)+(E11*$C11)" +"E12*$C13" +"E12-E13" +"SUM(C4:C11)" +"SUM(E14:AI14)/31" +"(E18*$C18)+(E19*$C19)+(E20*$C20)+(E21*$C21)" +"SUM(C18:C21)" +"(E28*$C28)+(E29*$C29)+(E30*$C30)+(E31*$C31)+(E32*$C32)" +"SUM(C28:C32)" +"(E39*$C39)+(E40*$C40)+(E41*$C41)+(E42*$C42)+(E43*$C43)+(E44*$C44)+(E45*$C45)+(E46*$C46)+(E47*$C47)+(E48*$C48)+(E49*$C49)+(E50*$C50)+(E51*$C51)" +"SUM(C39:C51)" +"(E58*$C58)+(E59*$C59)+(E60*$C60)+(E61*$C61)+(E62*$C62)+(E63*$C63)+(E64*$C64)+(E65*$C65)+(E66*$C66)+(E67*$C67)+(E68*$C68)+(E69*$C69)+(E70*$C70)+(E71*$C71)" +"SUM(C58:C71)" +"(E78*$C78)+(E79*$C79)+(E80*$C80)+(E81*$C81)+(E82*$C82)+(E83*$C83)" +"SUM(C78:C83)" +"(E90*$C90)+(E91*$C91)+(E92*$C92)+(E93*$C93)+(E94*$C94)+(E95*$C95)+(E96*$C96)+(E97*$C97)+(E98*$C98)+(E99*$C99)+(E100*$C100)" +"SUM(C90:C100)" +"(E107*$C107)+(E108*$C108)+(E109*$C109)+(E110*$C110)+(E111*$C111)+(E112*$C112)+(E113*$C113)+(E114*$C114)+(E115*$C115)+(E116*$C116)+(E117*$C117)+(E118*$C118)+(E119*$C119)+(E120*$C120)+(E121*$C121)+(E122*$C122)+(E123*$C123)+(E124*$C124)+(E125*$C125)+(E126*$C126)+(E127*$C127)+(E128*$C128)+(E129*$C129)+(E130*$C130)+(E131*$C131)+(E132*$C132)+(E133*$C133)" +"SUM(C107:C133)" +"(E140*$C140)+(E141*$C141)+(E142*$C142)+(E143*$C143)+(E144*$C144)+(E145*$C145)+(E146*$C146)" +"SUM(C140:C146)" +"E14+E24+E35+E54+E74+E86+E103+E136+E149" +"(E12+E22+E33+E52+E72+E84+E101+E134+E147)/87012" +"E2+1" +"+A4+1" +"(E4*$C4)+(E5*$C5)+(E6*$C6)+(E7*$C7)+(E8*$C8)+(E9*$C9)+(E10*$C10)+(E11*$C11)" +"E12*$C13" +"E12-E13" +"SUM(C4:C11)" +"SUM(E14:AH14)/30" +"(E18*$C18)+(E19*$C19)+(E20*$C20)+(E21*$C21)" +"SUM(C18:C21)" +"(E28*$C28)+(E29*$C29)+(E30*$C30)+(E31*$C31)+(E32*$C32)" +"SUM(C28:C32)" +"(E39*$C39)+(E40*$C40)+(E41*$C41)+(E42*$C42)+(E43*$C43)+(E44*$C44)+(E45*$C45)+(E46*$C46)+(E47*$C47)+(E48*$C48)+(E49*$C49)+(E50*$C50)+(E51*$C51)" +"SUM(C39:C51)" +"(E58*$C58)+(E59*$C59)+(E60*$C60)+(E61*$C61)+(E62*$C62)+(E63*$C63)+(E64*$C64)+(E65*$C65)+(E66*$C66)+(E67*$C67)+(E68*$C68)+(E69*$C69)+(E70*$C70)+(E71*$C71)" +"SUM(C58:C71)" +"(E78*$C78)+(E79*$C79)+(E80*$C80)+(E81*$C81)+(E82*$C82)+(E83*$C83)" +"SUM(C78:C83)" +"(E90*$C90)+(E91*$C91)+(E92*$C92)+(E93*$C93)+(E94*$C94)+(E95*$C95)+(E96*$C96)+(E97*$C97)+(E98*$C98)+(E99*$C99)+(E100*$C100)" +"SUM(C90:C100)" +"(E107*$C107)+(E108*$C108)+(E109*$C109)+(E110*$C110)+(E111*$C111)+(E112*$C112)+(E113*$C113)+(E114*$C114)+(E115*$C115)+(E116*$C116)+(E117*$C117)+(E118*$C118)+(E119*$C119)+(E120*$C120)+(E121*$C121)+(E122*$C122)+(E123*$C123)+(E124*$C124)+(E125*$C125)+(E126*$C126)+(E127*$C127)+(E128*$C128)+(E129*$C129)+(E130*$C130)+(E131*$C131)+(E132*$C132)+(E133*$C133)" +"SUM(C107:C133)" +"(E140*$C140)+(E141*$C141)+(E142*$C142)+(E143*$C143)+(E144*$C144)+(E145*$C145)+(E146*$C146)" +"SUM(C140:C146)" +"E14+E24+E35+E54+E74+E86+E103+E136+E149" +"(E12+E22+E33+E52+E72+E84+E101+E134+E147)/87012" +"+Master!H21" +"SUM(Master!D60:I60)" +"+I10+H10+G10" +"+Master!B64" +"+Master!H34" +"+Total!U61" +"+(P11/2)+M11" +"+N11-P11" +"+AF10" +"+Master!H47" +"+Total!U73" +"+M12-M11" +"VLOOKUP(AO12,Interest!$X$8:$AC$367,6)" +"+TradeSum!CD61*AP12" +"+AR12*AQ12" +"+Total!U85" +"+T12+0.25" +"AVERAGE(AF10:AF13)" +"+Total!U97" +"+Master!#REF!" +"+AI13+5" +"+Total!U109" +"+Total!U121" +"+M15+L16" +"+AI15+10" +"+Total!U133" +"+Total!U145" +"AVERAGE(AF14:AF18)" +"+Total!U157" +"+AI18+25" +"SUM(E11:E19)*4000" +"SUM(G10:G19)" +"+AI20+50" +"+AI22-50" +"+AI23-25" +"+AS25/AR25" +"SUM(AR12:AR24)" +"AVERAGE(M11:M15)" +"SUM(D27:H27)" +"(I27*4080*Total!S13)" +"AVERAGE(M13:M14)" +"AVERAGE(M13:M15)" +"AVERAGE(AI10:AI26)" +"AVERAGE(M15:M19)" +"+'EOL LINKS'!H19" +"AVERAGE(M20:M24)" +"AVERAGE(AF29:AF30)" +"AVERAGE(M11:M19)" +"AVERAGE(AF10:AF30)" +"AVERAGE(M11:M24)" +"AVERAGE(M15:M24)" +"SUM(J27:J33)" +"+B2+1.5" +"AVERAGE(B2:C2)" +"+B2-C3" +"+C2-B3" +"NOW()" +"TradeSum!A12" +"TradeSum!B12+TradeSum!B56" +"TradeSum!D12+TradeSum!D56+(NYMEX!D12*2)" +"C11+D11" +"TradeSum!CE12*NYMEX!E12" +"G11+E11" +"H11/TradeSum!CD12" +"NYMEX!J12+TradeSum!J12+TradeSum!J56" +"TradeSum!K100+NYMEX!K12" +"J11+K11" +"+Master!K34" +"+Q11-R11" +"+Master!M34" +"+W11-Q11" +"+W11" +"+AG11+2" +"TradeSum!D13+TradeSum!D57+(NYMEX!D12*2)" +"TradeSum!CE13*NYMEX!E12" +"NYMEX!J12+TradeSum!J13+TradeSum!J57" +"TradeSum!K101+NYMEX!K12" +"+Q$11-Q12" +"+Master!K47" +"+Master!M47" +"+W12+$V12" +"+AB12+$AA12" +"+AG12+$AF12" +"+M62" +"+J62" +"+M74" +"+J74" +"+M86" +"+J86" +"+AB15+3" +"+M98" +"+J98" +"+M110" +"+J110" +"+AB17+4" +"+M122" +"+J122" +"+M134" +"+J134" +"+R$11-R12" +"30.6+U31" +"7.4+V31" +"SUM(P31:R31)" +"+AS30+AT$31" +"30.5+U32" +"7.3+V32" +"+AD37" +"(AD33-AB33)*AA33*10000" +"AG33+AP33" +"-700+AQ33" +"200-250+100+AR33" +"-30.4+U34" +"-650+AQ34" +"100+50-250-50+100+AR34" +"+'EOL LINKS'!H36" +"+AZ34-AY34" +"-30.3+U35" +"+Master!U58" +"-800+AQ35" +"-30.2+U36" +"7.2+V36" +"+Master!U60" +"-15+U37" +"-3*360" +"+Master!L2" +"-14.9+U39" +"7.1+V39" +"3.5*31" +"+Master!U60" +"+AK53" +"-61.8+T40" +"44.7+U40" +"+AD40" +"+AD33-0.125" +"AVERAGE(AS30:AS38)" +"-61.6+T41" +"44.5+U41" +"AVERAGE(Master!U60:U63)" +"SUM(AP39:AR39)" +"+AS40+AT$41" +"AVERAGE(AS39:AS51)" +"-61.4+T42" +"44.4+U42" +"7+V42" +"AVERAGE(Master!U63:U64)" +"+AU41-AU40" +"SUM(P31:P33)" +"SUM(P34:P36)" +"SUM(AA33:AA43)+Master!I95" +"SUM(AF33:AF43)" +"SUM(P37:P39)" +"SUM(P40:P42)" +"AVERAGE(BH38:BH47)" +"SUM(P31:P42)" +"+AK33*4*16/336" +"+AK34*5*16/336" +"+Master!H60+Total!V50" +"+AA$37/12.2+AA$33/12.2+AA$41/4+AA39+AA36" +"-0.23-0.25" +"31*24" +"+AG50-AF50" +"+L51*N51" +"+[5]COMED!$G62" +"+TradeSum!DK40*16*Q51" +"+[5]Cinergy!$G62" +"VLOOKUP(O51,Interest!$X$8:$AC$367,6)" +"+N51*P51" +"+Master!I60+Total!V51" +"+AA$37/12.2+AA$33/12.2+AA$41/4" +"-2.81-0.25" +"30*24" +"+Master!J60+Total!V52" +"+AK37*2*16/336" +"-0.48+0.25" +"+BF52+BE52" +"+V53+W53" +"AVERAGE(AA50:AA52)" +"SUM(AK48:AK52)" +"+AA$37/12.2+AA$33/12.2+Master!I$95/7" +"-0.34+0.25" +"((BH52*BM52)+(BH53*BM53)+(BH54*BM54))/SUM(BM52:BM54)" +"+Master!K11*TradeSum!CD12" +"+(AF$55-AF57)*AD57*1000" +"+(AN$55-AM57)*AL57" +"+Master!K14*TradeSum!CD14" +"+AR57+AS58" +"+Master!B65" +"+AQ58+7" +"+AA$37/12.2+AA$33/12.2" +"+AS59+2" +"+Master!K16*TradeSum!CD16" +"SUM(T50:T61)" +"SUM(W50:W61)" +"+AS60-10" +"SUM(K51:K62)/SUM(N51:N62)" +"SUM(R51:R62)/SUM(N51:N62)" +"+AA$38/12" +"+AS61+3" +"+TradeSum!I19*TradeSum!CD19" +"+AS62" +"+AS63-1" +"+AS64-2" +"+AS65-3" +"+AS66-4" +"+D67/SUM(TradeSum!CD12:CD21)" +"+AS72+1" +"+AA$40/12.2" +"+AS75+4" +"+AS80-5" +"SUM(AD57:AD81)" +"+AS81-8" +"+AS82-12" +"+AS83-14" +"+AS84-16" +"+AA$40/12.7" +"+TradeSum!CD21" +"+AT200+AS200" +"AVERAGE(AU200:AU201)" +"AVERAGE(AU202:AU203)" +"+AU204" +"+AU205" +"AVERAGE(AU206:AU207)" +"+AU208" +"AVERAGE(AU209:AU211)" +"AVERAGE(AU212:AU213)" +"AVERAGE(AU214:AU215)" +"+AU216" +"+AU217" +"AVERAGE(AU218:AU219)" +"+AU220" +"AVERAGE(AU221:AU223)" +"AVERAGE(AU224:AU225)" +"AVERAGE(AU226:AU227)" +"+AU228" +"+AU229" +"AVERAGE(AU230:AU231)" +"+AU232" +"AVERAGE(AU233:AU235)" +"+AW204-AW201" +"AVERAGE(AU236:AU237)" +"AVERAGE(AU238:AU239)" +"+AU240" +"+AU241" +"AVERAGE(AU242:AU243)" +"+AU244" +"AVERAGE(AU245:AU247)" +"AVERAGE(AU248:AU249)" +"AVERAGE(AU250:AU251)" +"+AU252" +"+AU253" +"AVERAGE(AU254:AU255)" +"+AU256" +"AVERAGE(AU257:AU259)" +"AVERAGE(AU260:AU261)" +"AVERAGE(AU262:AU263)" +"+AU264" +"+AU265" +"AVERAGE(AU266:AU267)" +"+AU268" +"AVERAGE(AU269:AU271)" +"AVERAGE(AU272:AU273)" +"AVERAGE(AU274:AU275)" +"+AU277" +"AVERAGE(AU278:AU279)" +"+AU280" +"AVERAGE(AU281:AU283)" +"AVERAGE(AU284:AU285)" +"AVERAGE(AU286:AU287)" +"+AU288" +"+AU289" +"AVERAGE(AU290:AU291)" +"+AU292" +"AVERAGE(AU293:AU295)" +"AVERAGE(AU296:AU297)" +"AVERAGE(AU298:AU299)" +"+AU300" +"+AU301" +"AVERAGE(AU302:AU303)" +"+AU304" +"AVERAGE(AU305:AU307)" +"+'EOL LINKS'!H35" +"TradeSum!CF96+Term!E21+343697.5+57111-98758-199+100213-1558624.5" +"+J1*0.0009" +"SUM(C53:P58)+Total!AA44+Term!I21" +"+L1+K1" +"+L2-N2" +"+A51+(J2*K2*10000)+(J3*K3*10000)+(J4*K4*10000)+(J5*K5*10000)+(M5*N5*10000)" +"TradeSum!H4" +"TradeSum!J4+(B14*L14*368)" +"SUM([5]OtherPosn!$Q$3:$Q$255)" +"SUM(C2:G2)" +"AVERAGE(V63:V71)" +"SUM(Total!W53:W61)" +"+Term!J21" +"+'EOL LINKS'!H34" +"+A52+Total!AF44" +"OthNewDeals!$G$3" +"+L3-N3" +"+Total!Y73" +"+L2+M3" +"+C3+C2" +"D2+D3" +"SUM(H2:H3)+Q47+Term!J35" +"+J3" +"+Total!U85" +"((K12*336)+(K14*368))/704" +"((M12*TradeSum!$CD12)+(TradeSum!$CD13*Master!M14))/SUM(TradeSum!$CD12:$CD13)" +"+M4-L4" +"NOW()" +"+Total!Y97" +"+J5" +"SUM(Total!W98:W157)" +"[5]Top!$B$4" +"+'EOL LINKS'!J20" +"+TradeSum!G56-'EOL LINKS'!H14" +"+AM7*$V9" +"+TradeSum!CD12" +"+TradeSum!CE13" +"+U8*TradeSum!I12" +"+U8*TradeSum!I56" +"+Y8*TradeSum!M57" +"+U8*Master!O8" +"IF(H7=""Y"",""real-time HR"","" "")" +"+TradeSum!CD12" +"+U9*TradeSum!I12" +"+U9*TradeSum!I56" +"+TradeSum!CD12" +"+TradeSum!CE12" +"+U10*TradeSum!I12" +"+U10*TradeSum!I56" +"+U10*O11" +"+AM10*$V11" +"+G11*B11/10000" +"+H11" +"34+L11" +"+K11+N11" +"+TradeSum!CD56" +"+TradeSum!CE12" +"+U11*TradeSum!I12" +"+U11*TradeSum!I56" +"SUM(C12:F12)" +"+K12/D65" +"+B12*336*G12/10000" +"+H12+D60" +"+TradeSum!S56-5.16-0.23+0.68-0.26-0.8+0.5-2.32+1.21-0.98" +"+M12-K12" +"+R12*336" +"+P12*L12" +"+#REF!-O12" +"+TradeSum!CD12" +"+TradeSum!CE12" +"+U12*TradeSum!I12" +"+U12*TradeSum!I56" +"+U12*Master!O14" +"+H13+E58" +"+K11-K12" +"+'EOL LINKS'!#REF!-Master!O13" +"+TradeSum!CD12" +"+TradeSum!CE12" +"+U13*TradeSum!I12" +"+U13*TradeSum!I56" +"+AM13*$U12" +"51.97+L14" +"+TradeSum!I56+21-0.32" +"+'EOL LINKS'!H11-Master!O14" +"+TradeSum!CD12" +"SUM(U13:U14)" +"+TradeSum!CE12" +"+U14*TradeSum!I12" +"+Y14/$V14" +"+U14*TradeSum!I56" +"369+94+50" +"+(K15-1.25)/I65" +"46+L15" +"+E15" +"+'EOL LINKS'!H13-Master!O15" +"+TradeSum!CD12" +"+TradeSum!CE12" +"+U15*TradeSum!I12" +"+U15*TradeSum!I56" +"+AM15*$V15" +"+K16/((I83+N83)/2)" +"+Z14" +"+AD14" +"+R16*704" +"+TradeSum!CD12" +"+TradeSum!CE12" +"+U16*TradeSum!I12" +"+U16*Master!O17" +"+AM16*$U16" +"+TradeSum!F12" +"+TradeSum!F56" +"+K17/D65" +"+G17*304*B17/10000" +"+H17+D60" +"+TradeSum!I12" +"+TradeSum!I56" +"+R17*304" +"+'EOL LINKS'!H12-Master!O17" +"+TradeSum!F12" +"+TradeSum!F56" +"+K18/I65" +"+G18*368*B18/10000" +"+H18+E60" +"+TradeSum!I12" +"+S18" +"+R18*1024" +"+'EOL LINKS'!H26-Master!O18" +"SUM(U16:U18)" +"SUM(X12:X18)/SUM($U12:$U18)" +"+U18*O18" +"+K19/N65" +"+G19*336*B19/10000" +"+H19+F60" +"+'EOL LINKS'!H59" +"+U19*O18" +"+K20/U59" +"+G20*320*B20/10000" +"+H20+G60" +"+'EOL LINKS'!H57" +"(B14+B17+B18+B19+B20)/5" +"AVERAGE(G18:G20)" +"+H12+H14+H17+H18" +"+I20+I19+I18" +"+K31-K44" +"(('EOL LINKS'!H26*368)+('EOL LINKS'!H27*336)+('EOL LINKS'!H28*320))/1024" +"+'EOL LINKS'!H13" +"((M18*368)+(M19*336)+(M20*320))/1024" +"SUM(AX7:AX17)/SUM($U8:$U19)" +"SUM(C22:H22)" +"+TradeSum!F21" +"+TradeSum!F65" +"+TradeSum!B156/TradeSum!CD26" +"+TradeSum!I65" +"((TradeSum!G17*352)+(TradeSum!G18*320))/672" +"AVERAGE(TradeSum!F15:F16)" +"AVERAGE(TradeSum!F59:F60)" +"+'EOL LINKS'!H36" +"+K25/AVERAGE(U60:U61)" +"+G25*672*B25/10000" +"+H25+SUM(Total!T50:T51)" +"+Z20" +"+AD20" +"+R25*672" +"+'EOL LINKS'!H2-Master!O25" +"+TradeSum!F23" +"+TradeSum!F67" +"+TradeSum!B158/TradeSum!CD28" +"+TradeSum!I67" +"((TradeSum!G19*336)+(TradeSum!G20*352))/688" +"+TradeSum!G21" +"AVERAGE(TradeSum!F17:F18)" +"AVERAGE(TradeSum!F61:F62)" +"+'EOL LINKS'!H37" +"K28/AVERAGE(U62:U63)" +"+G28*688*B28/10000" +"+H28+SUM(Total!T52:T53)" +"+Z22" +"+AD22" +"+R28*688" +"+'EOL LINKS'!H3-Master!O28" +"+TradeSum!F19" +"+TradeSum!F63" +"+K29/U64" +"+G29*352*B29/10000" +"+H29+Total!T54" +"+TradeSum!I19" +"+TradeSum!S64" +"+R29*352" +"SUM(X19:X30)/SUM($U19:$U30)" +"+TradeSum!G25" +"+G31*704*B31/10000" +"((TradeSum!G26*368)+(TradeSum!G27*320)+(TradeSum!G28*336))/1024" +"+TradeSum!F23" +"+TradeSum!F67" +"K32/U68" +"+G32*350*B32/10000" +"+H32+Total!T58" +"+TradeSum!I23" +"+TradeSum!S68" +"((AJ23*672)+(AJ26*688)+(AJ27*352)+(AJ28*320)+(AJ29*704)+(AJ30*320)+(AJ31*1024))/4080" +"AVERAGE(TradeSum!F24:F26)" +"AVERAGE(TradeSum!F68:F70)" +"K33/AVERAGE(U69:U71)" +"+G33*1024*B33/10000" +"+H33+SUM(Total!T59:T61)" +"+Z30" +"+AD30" +"+C34+D34+E34" +"(C25+C25+C28+C28+C29+C30+C31+C31+C32+C33+C33+C33)/12" +"+K34/L2" +"SUM(H25:H33)" +"+I33+I32+I31+I30+I29+I28+I25" +"+AA30" +"+K34-O34" +"+AE30" +"((TradeSum!G29*352)+(TradeSum!G30*320))/672" +"+'EOL LINKS'!H43" +"+G25-0.3" +"+'EOL LINKS'!H29-Master!O38" +"+TradeSum!F35" +"+TradeSum!F79" +"+TradeSum!I32" +"+TradeSum!I79" +"((TradeSum!G31*336)+(TradeSum!G32*352))/688" +"+TradeSum!G33" +"AVERAGE(TradeSum!F29:F30)" +"AVERAGE(TradeSum!F73:F74)" +"+'EOL LINKS'!H44" +"H41+SUM(Total!T64:T65)" +"+Z34" +"+AD34" +"+'EOL LINKS'!H30-Master!O41" +"+TradeSum!F31" +"+TradeSum!F75" +"+G29-0.4" +"+H42+Total!T66" +"+TradeSum!I31" +"+TradeSum!I76" +"TradeSum!F32" +"+G31-1.5" +"((TradeSum!G38*368)+(TradeSum!G39*304)+(TradeSum!G40*352))/1024" +"+G32-0.1" +"+TradeSum!I80" +"+'EOL LINKS'!H32-Master!O45" +"((AJ36*672)+(AJ39*688)+(AJ40*336)+(AJ41*336)+(AJ42*688)+(AJ43*336)+(AJ44*1024))/4080" +"AVERAGE(TradeSum!F36:F38)" +"AVERAGE(TradeSum!F80:F82)" +"+G33-0.5" +"+H46+SUM(Total!T71:T73)" +"+Z42" +"+AD42" +"+K47/L3" +"+AA42" +"+AE42" +"+Q17+Q18+SUM(Q25:Q33)+SUM(Q38:Q46)" +"[3]!'NGG1 NET.CHNG'" +"[3]!'NGG1 LAST'" +"[3]!'NGG1 CLS'" +"+D50*D52" +"[3]!'NGH1 NET.CHNG'" +"[3]!'NGH1 LAST'" +"[3]!'NGH1 CLS'" +"+E50" +"+V57" +"+V58" +"+V59" +"+V60" +"+V61" +"+V62" +"+'EOL LINKS'!H71" +"IF([3]!'NGJ1 LAST'=0,AM50+W50,[3]!'NGJ1 LAST')" +"[3]!'NGJ1 NET.CHNG'" +"[3]!'NGJ1 LAST'" +"[3]!'NGJ1 CLS'" +"SUM(D49:J49)*10000" +"+TradeSum!CW18" +"+C50" +"[3]!'NGK1 NET.CHNG'" +"[3]!'NGK1 LAST'" +"[3]!'NGK1 CLS'" +"(+D78+I78+N78+D96+I96+N96)*10000" +"+Term!H21" +"63.3*23" +"+'EOL LINKS'!H67" +"IF([3]!'NGM1 LAST'=0,AM52+W52,[3]!'NGM1 LAST')" +"[3]!'NGM1 NET.CHNG'" +"[3]!'NGM1 LAST'" +"[3]!'NGM1 CLS'" +"+D77" +"IF([3]!'NGN1 LAST'=0,AM53+W53,[3]!'NGN1 LAST')" +"[3]!'NGN1 NET.CHNG'" +"[3]!'NGN1 LAST'" +"[3]!'NGN1 CLS'" +"+I77" +"IF([3]!'NGQ1 LAST'=0,AM54+W54,[3]!'NGQ1 LAST')" +"[3]!'NGQ1 NET.CHNG'" +"[3]!'NGQ1 LAST'" +"[3]!'NGQ1 CLS'" +"+N77" +"+$D95/5" +"IF([3]!'NGU1 LAST'=0,AM56+W56,[3]!'NGU1 LAST')" +"[3]!'NGU1 NET.CHNG'" +"[3]!'NGU1 LAST'" +"[3]!'NGU1 CLS'" +"IF([3]!'NGV1 LAST'=0,AM57+W57,[3]!'NGV1 LAST')" +"[3]!'NGV1 NET.CHNG'" +"[3]!'NGV1 LAST'" +"[3]!'NGV1 CLS'" +"+N95" +"IF([3]!'NGX1 LAST'=0,AM58+W58,[3]!'NGX1 LAST')" +"[3]!'NGX1 NET.CHNG'" +"[3]!'NGX1 LAST'" +"[3]!'NGX1 CLS'" +"IF([3]!'NGZ1 LAST'=0,AM59+W59,[3]!'NGZ1 LAST')" +"[3]!'NGZ1 NET.CHNG'" +"[3]!'NGZ1 LAST'" +"[3]!'NGZ1 CLS'" +"SUM(C60:R60)" +"SUM(D52:D58)" +"SUM(H52:H58)+Total!V50" +"SUM(I52:I58)+Total!V51" +"SUM(J52:J58)+Total!V52" +"+TradeSum!CR28" +"IF([3]!'NGF2 LAST'=0,AM60+W60,[3]!'NGF2 LAST')" +"[3]!'NGF2 NET.CHNG'" +"[3]!'NGF2 LAST'" +"[3]!'NGF2 CLS'" +"IF([3]!'NGG2 LAST'=0,AM61+W61,[3]!'NGG2 LAST')" +"[3]!'NGG2 NET.CHNG'" +"[3]!'NGG2 LAST'" +"[3]!'NGG2 CLS'" +"IF([3]!'NGH2 LAST'=0,AM62+W62,[3]!'NGH2 LAST')" +"[3]!'NGH2 NET.CHNG'" +"[3]!'NGH2 LAST'" +"[3]!'NGH2 CLS'" +"IF([3]!'NGJ2 LAST'=0,AM63+W63,[3]!'NGJ2 LAST')" +"[3]!'NGJ2 NET.CHNG'" +"+I65" +"[3]!'NGJ2 LAST'" +"[3]!'NGJ2 CLS'" +"IF([3]!'NGK2 LAST'=0,AM64+W64,[3]!'NGK2 LAST')" +"[3]!'NGK2 NET.CHNG'" +"+I83" +"[3]!'NGK2 LAST'" +"[3]!'NGK2 CLS'" +"+'EOL LINKS'!H52" +"+I65-0.1" +"+U57" +"+U58" +"IF([3]!'NGM2 LAST'=0,AM65+W65,[3]!'NGM2 LAST')" +"[3]!'NGM2 NET.CHNG'" +"+N83" +"[3]!'NGM2 LAST'" +"[3]!'NGM2 CLS'" +"IF([3]!'NGN2 LAST'=0,AM66+W66,[3]!'NGN2 LAST')" +"[3]!'NGN2 NET.CHNG'" +"+AC65+0.005" +"[3]!'NGN2 LAST'" +"[3]!'NGN2 CLS'" +"IF([3]!'NGQ2 LAST'=0,AM67+W67,[3]!'NGQ2 LAST')" +"[3]!'NGQ2 NET.CHNG'" +"[3]!'NGQ2 LAST'" +"[3]!'NGQ2 CLS'" +"((B65*Total!AI50)+(B66*Total!AI51)+(B67*Total!AI52))/SUM(Total!AI50:AI52)" +"+'EOL LINKS'!H55" +"IF([3]!'NGU2 LAST'=0,AM68+W68,[3]!'NGU2 LAST')" +"[3]!'NGU2 NET.CHNG'" +"[3]!'NGU2 LAST'" +"[3]!'NGU2 CLS'" +"IF([3]!'NGV2 LAST'=0,AM69+W69,[3]!'NGV2 LAST')" +"[3]!'NGV2 NET.CHNG'" +"[3]!'NGV2 LAST'" +"[3]!'NGV2 CLS'" +"+'EOL LINKS'!J22" +"IF([3]!'NGX2 LAST'=0,AM70+W70,[3]!'NGX2 LAST')" +"[3]!'NGX2 NET.CHNG'" +"AVERAGE(AA66:AA70)+AVERAGE(AC66:AC70)" +"[3]!'NGX2 LAST'" +"[3]!'NGX2 CLS'" +"IF([3]!'NGZ2 LAST'=0,AM71+W71,[3]!'NGZ2 LAST')" +"[3]!'NGZ2 NET.CHNG'" +"[3]!'NGZ2 LAST'" +"[3]!'NGZ2 CLS'" +"AVERAGE(U50:U57)" +"AVERAGE(U58:U62)" +"IF([3]!'NGF3 LAST'=0,AM74+W74,[3]!'NGF3 LAST')" +"IF([3]!'NGG3 LAST'=0,AM75+W75,[3]!'NGG3 LAST')" +"AVERAGE(AL48:AL49)" +"IF([3]!'NGH3 LAST'=0,AM76+W76,[3]!'NGH3 LAST')" +"AVERAGE(AL50:AL57)" +"+E77+G77" +"SUM(E65:E76)*30+0.000000000001" +"+E191" +"SUM(J65:J76)*31+0.000000000001" +"IF([3]!'NGJ3 LAST'=0,AM77+W77,[3]!'NGJ3 LAST')" +"(D65-F77)*E77" +"(D65-H77)*G77" +"IF([3]!'NGK3 LAST'=0,AM78+W78,[3]!'NGK3 LAST')" +"IF([3]!'NGM3 LAST'=0,AM79+W79,[3]!'NGM3 LAST')" +"IF([3]!'NGN3 LAST'=0,AM80+W80,[3]!'NGN3 LAST')" +"IF([3]!'NGQ3 LAST'=0,AM81+W81,[3]!'NGQ3 LAST')" +"IF([3]!'NGU3 LAST'=0,AM82+W82,[3]!'NGU3 LAST')" +"+U73" +"AVERAGE(U63:U69)" +"+U59" +"IF([3]!'NGV3 LAST'=0,AM83+W83,[3]!'NGV3 LAST')" +"IF([3]!'NGX3 LAST'=0,AM84+W84,[3]!'NGX3 LAST')" +"IF([3]!'NGZ3 LAST'=0,AM85+W85,[3]!'NGZ3 LAST')" +"SUM(E83:E94)*151+0.000000000001" +"+E206" +"SUM(J83:J94)*200+0.000000000001" +"+E65*F65" +"G65*H65" +"(+F191*30)/E77" +"SUM(F179:F190)" +"(+K191*31)/J77" +"+E83*F83" +"(+F206*151)/E95" +"(+K206*200)/J95" +"(+P206*31)/O95" +"+Master!IQ4" +"+Master!R5" +"AVERAGE(S14:S15)" +"CONCATENATE(""MWS""&IF(MONTH(TradeDate)<10,""0""&MONTH(TradeDate),MONTH(TradeDate))&IF(DAY(TradeDate)<10,""0""&DAY(TradeDate),DAY(TradeDate)))" +"NYMEX!G4" +"+Master!B7" +"SUM([5]COMED!$T$3:$T$255)" +"SUM([5]Cinergy!$T$3:$T$255)+SUM([5]AEP!$T$3:$T$255)+SUM([5]Ameren!$S$3:$S$255)+SUM([5]Illinois!$S$3:$S$255+SUM([5]Manitoba!$T$3:$T$255)+SUM([5]NSP!$T$3:$T$255)+SUM([5]OPPD_NPPD!$T$3:$T$255))" +"SUM(G4:J4)" +"AVERAGE(S16:S17)" +"SUM(K56:K94)" +"SUM(K12:K50)" +"AVERAGE(S23:S25)" +"G4+G5" +"0.0075*($CJ$51+$CJ$95+OthNewDeals!$BG$47)" +"+Master!K18" +"T20" +"T21" +"T22" +"SUM(ET12:ET35)/SUM(ES12:ES35)" +"SUM(EU12:EU35)/SUM(ES12:ES35)" +"V12" +"V13" +"V14" +"V15" +"V16" +"V17" +"V18" +"V19" +"V20" +"V21" +"V22" +"[5]Cinergy!$D34" +"SUM(IF(MONTH([5]Cinergy!$D$3:$D$40)&YEAR([5]Cinergy!$D$3:$D$40)=MONTH($A12)&YEAR($A12),[5]Cinergy!$O$3:$O$40))" +"B12/(CE12*CD12)" +"BY12+IF(YEAR(A12)=$T$20,$BY$48,0)+IF(YEAR(A12)=$T$21,$BY$49,0)+IF(YEAR(A12)=$T$22,$BY$50,0)" +"B12+(D12*CD12*CE12)" +"C12+D12" +"[5]Cinergy!$E34" +"IF($R$9,R12,Q12)" +"G12+H12" +"H12*B12" +"(((I12-AL12)*AK12+(I12-AN12)*AM12+(I12-AP12)*AO12+(I12-AR12)*AQ12+(I12-AT12)*AS12+(I12-AV12)*AU12+(I12-AX12)*AW12+(I12-AZ12)*AY12+(I12-BB12)*BA12+(I12-BD12)*BC12+(I12-BF12)*BE12+(I12-BH12)*BG12+(I12-BJ12)*BI12+(I12-BL12)*BK12+(I12-BN12)*BM12+(I12-BP12)*BO12+(I12-BR12)*BQ12+(I12-BT12)*BS12+(I12-BV12)*BU12+(I12-BX12)*BW12)*CD12*CE12)+CG12+CH12+CI12" +"A12" +"AVERAGE(O12:P12)-G12" +"+Master!L18" +"I12" +"IF(MONTH($B$2)>=10,YEAR($B$2)+1,YEAR($B$2))" +"IF(INT((MONTH($B$2)-1)/3)+2=5,1,INT((MONTH($B$2)-1)/3)+2)" +"""Q""&U12&"" ""&T12" +"SUM(IF((INT((MONTH($A$12:$A$47)-1)/3)=U12-1)*(YEAR($A$12:$A$47)=T12),$I$12:$I$47*$DK$12:$DK$47))/SUM(IF((INT((MONTH($A$12:$A$47)-1)/3)=U12-1)*(YEAR($A$12:$A$47)=T12),$DK$12:$DK$47))" +"AVERAGE(IF((INT((MONTH($A$12:$A$47)-1)/3)=U12-1)*(YEAR($A$12:$A$47)=T12),$I$12:$I$47))" +"A12" +"AK12+AM12+AO12+AQ12+AU12+AW12+AY12+BA12+BC12+BE12+BG12+BI12+BK12+BM12+BO12+BQ12+BS12+BU12+BW12+AS12" +"IF(AND(BY12=0,CC12=0),0,(ABS(AK12)*AL12+ABS(AM12)*AN12+ABS(AO12)*AP12+ABS(AQ12)*AR12+ABS(AU12)*AV12+ABS(AW12)*AX12+ABS(AY12)*AZ12+ABS(BA12)*BB12+ABS(BC12)*BD12+ABS(BE12)*BF12+ABS(BG12)*BH12+ABS(BI12)*BJ12+ABS(BK12)*BL12+ABS(BM12)*BN12+ABS(BO12)*BP12+ABS(BQ12)*BR12+ABS(BS12)*BT12+ABS(BU12)*BV12+ABS(BW12)*BX12)/CC12)" +"AJ12" +"ABS(AK12)+ABS(AM12)+ABS(AO12)+ABS(AQ12)+ABS(AS12)+ABS(AU12)+ABS(AW12)+ABS(AY12)+ABS(BA12)+ABS(BC12)+ABS(BE12)+ABS(BG12)+ABS(BI12)+ABS(BK12)+ABS(BM12)+ABS(BO12)+ABS(BQ12)+ABS(BS12)+ABS(BU12)+ABS(BW12)" +"16*DK12" +"VLOOKUP(A12,Interest!$X$8:$AC$367,6)" +"E12-B12" +"IF(YEAR($AJ12)=$CG$10,(($I12-$AL$48)*$AK$48+($I12-$AN$48)*$AM$48+($I12-$AP$48)*$AO$48+($I12-$AR$48)*$AQ$48+($I12-$AT$48)*$AS$48+($I12-$AV$48)*$AU$48+($I12-$AX$48)*$AW$48+($I12-$AZ$48)*$AY$48+($I12-$BB$48)*$BA$48+($I12-$BD$48)*$BC$48+($I12-$BF$48)*$BE$48+($I12-$BH$48)*$BG$48+($I12-$BJ$48)*$BI$48+($I12-$BL$48)*$BK$48+($I12-$BN$48)*$BM$48+($I12-$BP$48)*$BO$48+($I12-$BR$48)*$BQ$48+($I12-$BT$48)*$BS$48+($I12-$BV$48)*$BU$48+($I12-$BX$48)*$BW$48)*$CD12*$CE12,0)" +"IF(YEAR($AJ12)=$CH$10,(($I12-$AL$49)*$AK$49+($I12-$AN$49)*$AM$49+($I12-$AP$49)*$AO$49+($I12-$AR$49)*$AQ$49+($I12-$AT$49)*$AS$49+($I12-$AV$49)*$AU$49+($I12-$AX$49)*$AW$49+($I12-$AZ$49)*$AY$49+($I12-$BB$49)*$BA$49+($I12-$BD$49)*$BC$49+($I12-$BF$49)*$BE$49+($I12-$BH$49)*$BG$49+($I12-$BJ$49)*$BI$49+($I12-$BL$49)*$BK$49+($I12-$BN$49)*$BM$49+($I12-$BP$49)*$BO$49+($I12-$BR$49)*$BQ$49+($I12-$BT$49)*$BS$49+($I12-$BV$49)*$BU$49+($I12-$BX$49)*$BW$49)*$CD12*$CE12,0)" +"IF(YEAR($AJ12)=$CI$10,(($I12-$AL$50)*$AK$50+($I12-$AN$50)*$AM$50+($I12-$AP$50)*$AO$50+($I12-$AR$50)*$AQ$50+($I12-$AT$50)*$AS$50+($I12-$AV$50)*$AU$50+($I12-$AX$50)*$AW$50+($I12-$AZ$50)*$AY$50+($I12-$BB$50)*$BA$50+($I12-$BD$50)*$BC$50+($I12-$BF$50)*$BE$50+($I12-$BH$50)*$BG$50+($I12-$BJ$50)*$BI$50+($I12-$BL$50)*$BK$50+($I12-$BN$50)*$BM$50+($I12-$BP$50)*$BO$50+($I12-$BR$50)*$BQ$50+($I12-$BT$50)*$BS$50+($I12-$BV$50)*$BU$50+($I12-$BX$50)*$BW$50)*$CD12*$CE12,0)" +"CC12*CD12" +"[3]!'NGJ1 LAST'" +"+CF12*CL12/10000" +"[3]!'NGJ1 CLS'" +"VLOOKUP(DJ12,DL12:DM253,2)" +"[5]Cinergy!$D3" +"[5]OPPD_NPPD!$O3+[5]NSP!$O3" +"[5]COMED!$O3" +"SUM([5]OPPD_NPPD!$P3:$R3)+SUM([5]NSP!$P3:$R3)" +"SUM([5]COMED!$P3:$R3)" +"[5]OtherPosn!$D3" +"[5]OtherPosn!$N3" +"SUM([5]OtherPosn!$O3:$P3)" +"DJ12" +"#REF!*$EP12" +"IF(YEAR($EO12)=2000,EP12,0)" +"[5]Cinergy!$O35" +"IF(U12=4,T12+1,T12)" +"IF(U12=4,1,U12+1)" +"W13-$W$12" +"+AO12" +"[3]!'NGK1 LAST'" +"[3]!'NGK1 CLS'" +"+CN13-CN12" +"O12*$EP13" +"W14-$W$13" +"[3]!'NGM1 LAST'" +"[3]!'NGM1 CLS'" +"+Master!L25" +"W15-$W$14" +"[3]!'NGN1 LAST'" +"[3]!'NGN1 CLS'" +"W16-$W$15" +"[3]!'NGQ1 LAST'" +"[3]!'NGQ1 CLS'" +"SUM(CD15:CD16)" +"+'EOL LINKS'!H60" +"+CR16*CQ16" +"+'EOL LINKS'!H68" +"+CU16*CD12" +"+Master!L28" +"W17-$W$16" +"[3]!'NGU1 LAST'" +"[3]!'NGU1 CLS'" +"O15*$EP17" +"W18-$W$17" +"[3]!'NGV1 LAST'" +"[3]!'NGV1 CLS'" +"+'EOL LINKS'!H61" +"SUM(CV16:CV18)/SUM(CD12:CD14)" +"W19-$W$18" +"[3]!'NGX1 LAST'" +"[3]!'NGX1 CLS'" +"+CD19" +"IF(MONTH($B$2)>8,YEAR($B$2)+1,YEAR($B$2))" +"""Bal ""&T20" +"SUM(IF((YEAR($A$12:$A$47)=T20),$I$12:$I$47*$DK$12:$DK$47))/SUM(IF((YEAR($A$12:$A$47)=T20),$DK$12:$DK$47))" +"AVERAGE(IF((YEAR($A$12:$A$47)=T20),$I$12:$I$47))" +"W20-$W$19" +"[3]!'NGZ1 LAST'" +"[3]!'NGZ1 CLS'" +"T20+1" +"T21" +"W21-$W$20" +"AK21+AM21+AO21+AQ21+AS21+AU21+AW21+AY21+BA21+BC21+BE21+BG21+BI21+BK21+BM21+BO21+BQ21+BS21+BU21+BW21" +"IF(AND(BY21=0,CC21=0),0,(ABS(AK21)*AL21+ABS(AM21)*AN21+ABS(AO21)*AP21+ABS(AQ21)*AR21+ABS(AS21)*AT21+ABS(AU21)*AV21+ABS(AW21)*AX21+ABS(AY21)*AZ21+ABS(BA21)*BB21+ABS(BC21)*BD21+ABS(BE21)*BF21+ABS(BG21)*BH21+ABS(BI21)*BJ21+ABS(BK21)*BL21+ABS(BM21)*BN21+ABS(BO21)*BP21+ABS(BQ21)*BR21+ABS(BS21)*BT21+ABS(BU21)*BV21+ABS(BW21)*BX21)/CC21)" +"[3]!'NGF2 LAST'" +"[3]!'NGF2 CLS'" +"SUM(IF((YEAR($A$12:$A$50)=T22),$I$12:$I$50*$DK$12:$DK$50))/SUM(IF((YEAR($A$12:$A$50)=T22),$DK$12:$DK$50))" +"AVERAGE(IF((YEAR($A$12:$A$50)=T22),$I$12:$I$50))" +"W22-$W$21" +"[3]!'NGG2 CLS'" +"+'EOL LINKS'!H64" +"+Master!L32" +"SUM(IF((YEAR([5]Cinergy!$D$34:$D$99)=T23),[5]Cinergy!$G$34:$G$99*$DK$12:$DK$77))/SUM(IF((YEAR([5]Cinergy!$D$34:$D$99)=T23),$DK$12:$DK$77))" +"[3]!'NGH2 CLS'" +"[3]!'NGJ2 CLS'" +"[3]!'NGK2 CLS'" +"A12" +"I12" +"F12" +"F56" +"AC26+AB26" +"[3]!'NGM2 CLS'" +"SUM(CD24:CD26)" +"+'EOL LINKS'!H66" +"V12" +"SUM(IF((INT((MONTH($A$12:$A$47)-1)/3)=$U27-1)*(YEAR($A$12:$A$47)=$T27),$F$12:$F$47))" +"SUM(IF((INT((MONTH($A$12:$A$47)-1)/3)=$U27-1)*(YEAR($A$12:$A$47)=$T27),$E$12:$E$47))" +"[3]!'NGN2 CLS'" +"[3]!'NGQ2 CLS'" +"SUM(CQ16:CQ26)" +"SUM(CS16:CS26)/CQ28" +"+CW28/CX28" +"+Master!L41" +"[3]!'NGU2 CLS'" +"[3]!'NGV2 CLS'" +"[3]!'NGX2 CLS'" +"[3]!'NGZ2 CLS'" +"O33*$EP33" +"SUM(IF((YEAR($A$12:$A$47)=$T35),$F$12:$F$47))" +"SUM(IF((YEAR($A$12:$A$47)=$T35),$E$12:$E$47))" +"AG36*$EP35" +"SUM(D12:D47)" +"SUM(CF12:CF47)" +"(VLOOKUP(DATE(1999,10,1),$EO$12:$ER$38,3)+VLOOKUP(DATE(1999,11,1),$EO$12:$ER$38,3)+VLOOKUP(DATE(1999,12,1),$EO$12:$ER$38,3))/(VLOOKUP(DATE(1999,10,1),$EO$12:$ER$38,2)+VLOOKUP(DATE(1999,11,1),$EO$12:$ER$38,2)+VLOOKUP(DATE(1999,12,1),$EO$12:$ER$38,2))" +"(VLOOKUP(DATE(1999,10,1),$EO$12:$ER$38,4)+VLOOKUP(DATE(1999,11,1),$EO$12:$ER$38,4)+VLOOKUP(DATE(1999,12,1),$EO$12:$ER$38,4))/(VLOOKUP(DATE(1999,10,1),$EO$12:$ER$38,2)+VLOOKUP(DATE(1999,11,1),$EO$12:$ER$38,2)+VLOOKUP(DATE(1999,12,1),$EO$12:$ER$38,2))" +"+[5]Cinergy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radeSum!R12" +"SUM(IF((INT((MONTH($A$56:$A$91)-1)/3)=U56-1)*(YEAR($A$56:$A$91)=T56),$I$56:$I$91*$DK$12:$DK$47))/SUM(IF((INT((MONTH($A$56:$A$91)-1)/3)=U56-1)*(YEAR($A$56:$A$91)=T56),$DK$12:$DK$47))" +"AVERAGE(IF((INT((MONTH($A$56:$A$91)-1)/3)=U56-1)*(YEAR($A$56:$A$91)=T56),$I$56:$I$91))" +"CD12" +"IF(YEAR($AJ56)=$CG$10,(($I56-$AL$92)*$AK$92+($I56-$AN$92)*$AM$92+($I56-$AP$92)*$AO$92+($I56-$AR$92)*$AQ$92+($I56-$AT$92)*$AS$92+($I56-$AV$92)*$AU$92+($I56-$AX$92)*$AW$92+($I56-$AZ$92)*$AY$92+($I56-$BB$92)*$BA$92+($I56-$BD$92)*$BC$92+($I56-$BF$92)*$BE$92+($I56-$BH$92)*$BG$92+($I56-$BJ$92)*$BI$92+($I56-$BL$92)*$BK$92+($I56-$BN$92)*$BM$92+($I56-$BP$92)*$BO$92+($I56-$BR$92)*$BQ$92+($I56-$BT$92)*$BS$92+($I56-$BV$92)*$BU$92+($I56-$BX$92)*$BW$92)*$CD56*$CE56,0)" +"IF(YEAR($AJ56)=$CH$10,(($I56-$AL$93)*$AK$93+($I56-$AN$93)*$AM$93+($I56-$AP$93)*$AO$93+($I56-$AR$93)*$AQ$93+($I56-$AT$93)*$AS$93+($I56-$AV$93)*$AU$93+($I56-$AX$93)*$AW$93+($I56-$AZ$93)*$AY$93+($I56-$BB$93)*$BA$93+($I56-$BD$93)*$BC$93+($I56-$BF$93)*$BE$93+($I56-$BH$93)*$BG$93+($I56-$BJ$93)*$BI$93+($I56-$BL$93)*$BK$93+($I56-$BN$93)*$BM$93+($I56-$BP$93)*$BO$93+($I56-$BR$93)*$BQ$93+($I56-$BT$93)*$BS$93+($I56-$BV$93)*$BU$93+($I56-$BX$93)*$BW$93)*$CD56*$CE56,0)" +"IF(YEAR($AJ56)=$CI$10,(($I56-$AL$94)*$AK$94+($I56-$AN$94)*$AM$94+($I56-$AP$94)*$AO$94+($I56-$AR$94)*$AQ$94+($I56-$AT$94)*$AS$94+($I56-$AV$94)*$AU$94+($I56-$AX$94)*$AW$94+($I56-$AZ$94)*$AY$94+($I56-$BB$94)*$BA$94+($I56-$BD$94)*$BC$94+($I56-$BF$94)*$BE$94+($I56-$BH$94)*$BG$94+($I56-$BJ$94)*$BI$94+($I56-$BL$94)*$BK$94+($I56-$BN$94)*$BM$94+($I56-$BP$94)*$BO$94+($I56-$BR$94)*$BQ$94+($I56-$BT$94)*$BS$94+($I56-$BV$94)*$BU$94+($I56-$BX$94)*$BW$94)*$CD56*$CE56,0)" +"+CL12*CF56/10000" +"IF(YEAR($EO56)=1999,EP56,0)" +"[5]COMED!$O35" +"AVERAGE(O57:P57)-G57-0.5" +"SUM(IF((YEAR($A$56:$A$91)=T64),$I$56:$I$91*$DK$12:$DK$47))/SUM(IF((YEAR($A$56:$A$91)=T64),$DK$12:$DK$47))" +"AVERAGE(IF((YEAR($A$56:$A$91)=T64),$I$56:$I$91))" +"SUM(IF((YEAR($A$56:$A$94)=T66),$I$56:$I$94*$DK$12:$DK$50))/SUM(IF((YEAR($A$56:$A$94)=T66),$DK$12:$DK$50))" +"AVERAGE(IF((YEAR($A$56:$A$94)=T66),$I$56:$I$94))" +"SUM(IF((INT((MONTH($A$56:$A$91)-1)/3)=$U71-1)*(YEAR($A$56:$A$91)=$T71),$F$56:$F$91))" +"SUM(IF((INT((MONTH($A$56:$A$91)-1)/3)=$U71-1)*(YEAR($A$56:$A$91)=$T71),$E$56:$E$91))" +"+R76" +"+[5]COMED!$F56" +"+Master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thNewDeals!$B$8:$B$46)&YEAR(OthNewDeals!$B$8:$B$46)&OthNewDeals!$BK$8:$BK$46=MONTH($A143)&$B$141&$DK$141,OthNewDeals!$G$8:$G$46))" +"SUM(IF(MONTH($DP$12:$DP$89)&YEAR($DP$12:$DP$89)=MONTH($A143)&$G$141,$DQ$12:$DQ$89))" +"SUM(IF(MONTH($DP$12:$DP$89)&YEAR($DP$12:$DP$89)=MONTH($A143)&$G$141,$DR$12:$DR$89))+SUM(IF(MONTH($CB$56:$CB$91)&YEAR($CB$56:$CB$91)=MONTH($A143)&$G$141,$CF$56:$CF$91))" +"SUM(IF(MONTH($DX$12:$DX$110)&YEAR($DX$12:$DX$110)=MONTH($A143)&$G$141,$DY$12:$DY$110))+SUM(IF(MONTH(OthNewDeals!$B$8:$B$46)&YEAR(OthNewDeals!$B$8:$B$46)&OthNewDeals!$BK$8:$BK$46=MONTH($A143)&$G$141&$DK$141,OthNewDeals!$G$8:$G$46))" +"SUM(IF(MONTH($DP$12:$DP$89)&YEAR($DP$12:$DP$89)=MONTH($A143)&$L$141,$DQ$12:$DQ$89))" +"SUM(IF(MONTH($DP$12:$DP$89)&YEAR($DP$12:$DP$89)=MONTH($A143)&$L$141,$DR$12:$DR$89))+SUM(IF(MONTH($CB$56:$CB$91)&YEAR($CB$56:$CB$91)=MONTH($A143)&$L$141,$CF$56:$CF$91))" +"SUM(IF(MONTH($DX$12:$DX$110)&YEAR($DX$12:$DX$110)=MONTH($A143)&$L$141,$DY$12:$DY$110))+SUM(IF(MONTH(OthNewDeals!$B$8:$B$46)&YEAR(OthNewDeals!$B$8:$B$46)&OthNewDeals!$BK$8:$BK$46=MONTH($A143)&$L$141&$DK$141,OthNewDeals!$G$8:$G$46))" +"SUM(IF(MONTH($DP$12:$DP$176)=MONTH($A143),$DQ$12:$DQ$176))" +"SUM(IF(MONTH($CB$56:$CB$91)=MONTH($A143),$CF$56:$CF$91))+SUM(IF(MONTH($DP$12:$DP$176)=MONTH($A143),$DR$12:$DR$176))" +"SUM(IF(MONTH($DX$12:$DX$119)=MONTH($A143),$DY$12:$DY$119))+SUM(IF(MONTH(OthNewDeals!$B$8:$B$46)&OthNewDeals!$BK$8:$BK$46=MONTH($A143)&$DK$141,OthNewDeals!$G$8:$G$46))" +"SUM(Q143:V143)" +"V143+S143+R143" +"SUM(W143:W145)" +"R143+R144+R145+S143+S144+S145" +"SUM(B143:B154)" +"SUM(IF(MONTH($X$143:$X$154)=7,$Y$143:$Y$154))+SUM(IF(MONTH($X$143:$X$154)=8,$Y$143:$Y$154))" +"B141" +"SUM(IF(MONTH($DP$12:$DP$89)&YEAR($DP$12:$DP$89)=MONTH($A163)&$B$141,$DT$12:$DT$89))" +"SUM(IF(MONTH($DP$12:$DP$89)&YEAR($DP$12:$DP$89)=MONTH($A163)&$B$141,$DU$12:$DU$89))" +"SUM(IF(MONTH($DP$12:$DP$89)&YEAR($DP$12:$DP$89)=MONTH($A163)&$B$141,#REF!))" +"SUM(IF(MONTH($DX$12:$DX$110)&YEAR($DX$12:$DX$110)=MONTH($A163)&$B$141,$DZ$12:$DZ$110))+SUM(IF(MONTH(OthNewDeals!$B$8:$B$46)&YEAR(OthNewDeals!$B$8:$B$46)&OthNewDeals!$BK$8:$BK$46=MONTH($A163)&$B$141&$DK$161,OthNewDeals!$G$8:$G$46))" +"SUM(IF(MONTH($DP$12:$DP$89)&YEAR($DP$12:$DP$89)=MONTH($A163)&$G$141,$DT$12:$DT$89))" +"SUM(IF(MONTH($DP$12:$DP$89)&YEAR($DP$12:$DP$89)=MONTH($A163)&$G$141,$DU$12:$DU$89))" +"SUM(IF(MONTH($DX$12:$DX$110)&YEAR($DX$12:$DX$110)=MONTH($A163)&$G$141,$DZ$12:$DZ$110))+SUM(IF(MONTH(OthNewDeals!$B$8:$B$46)&YEAR(OthNewDeals!$B$8:$B$46)&OthNewDeals!$BK$8:$BK$46=MONTH($A163)&$G$141&$DK$161,OthNewDeals!$G$8:$G$46))" +"SUM(IF(MONTH($DP$12:$DP$89)&YEAR($DP$12:$DP$89)=MONTH($A163)&$L$141,$DT$12:$DT$89))" +"SUM(IF(MONTH($DP$12:$DP$89)&YEAR($DP$12:$DP$89)=MONTH($A163)&$L$141,$DU$12:$DU$89))" +"SUM(IF(MONTH($DX$12:$DX$110)&YEAR($DX$12:$DX$110)=MONTH($A163)&$L$141,$DZ$12:$DZ$110))+SUM(IF(MONTH(OthNewDeals!$B$8:$B$46)&YEAR(OthNewDeals!$B$8:$B$46)&OthNewDeals!$BK$8:$BK$46=MONTH($A163)&$L$141&$DK$161,OthNewDeals!$G$8:$G$46))" +"SUM(IF(MONTH($DP$12:$DP$176)=MONTH($A163),$DT$12:$DT$176))" +"SUM(IF(MONTH($DP$12:$DP$176)=MONTH($A163),$DU$12:$DU$176))" +"SUM(IF(MONTH($DX$12:$DX$119)=MONTH($A163),$DZ$12:$DZ$119))+SUM(IF(MONTH(OthNewDeals!$B$8:$B$46)&OthNewDeals!$BK$8:$BK$46=MONTH($A163)&$DK$161,OthNewDeals!$G$8:$G$46))" +"B143+B163" +"SUM(K10:K100)" +"SUM(X10:X100)" +"SUM(L10:L100)" +"H3+H2" +"SUM(Y10:Y100)" +"SUM(M10:M100)" +"SUM(Z10:Z100)" +"SUM(M2:M4)" +"SUM(N10:N100)" +"68712/16/21" +"IF($B$5=1,[5]Cinergy!$D34,[5]Cinergy!$D35)" +"VLOOKUP(A10,$AA$10:$AH$100,2)+VLOOKUP(A10,$AA$10:$AH$100,3)" +"VLOOKUP(A10,$AA$10:$AH$100,4)" +"B10+C10" +"VLOOKUP(A10,$AI$10:$AL$100,2)+VLOOKUP(A10,$AI$10:$AL$100,3)" +"VLOOKUP(A10,$AI$10:$AL$100,4)" +"VLOOKUP(A10,NymexData!$S$12:$T$128,2)" +"IF($I$7=1,NymexData!AN12,NymexData!X12)" +"IF($I$7=1,H10+I10,VLOOKUP(A10,NymexData!$AA$12:$AB$128,2))" +"B10*I10" +"C10*I10" +"E10*I10" +"F10*I10" +"SUM(K10:N10)" +"TradeSum!S12/GencoPosn!J10*1000" +"A10" +"VLOOKUP(R10,$AA$10:$AH$100,5)+VLOOKUP(R10,$AA$10:$AH$100,6)" +"VLOOKUP(R10,$AA$10:$AH$100,7)" +"VLOOKUP(R10,$AA$10:$AH$100,8)" +"S10+T10+U10" +"[5]Cinergy!$F34" +"S10*W10" +"T10*W10" +"U10*W10" +"IF(ISERROR(VLOOKUP(A11,$AA$10:$AH$100,2,FALSE))+ISERROR(VLOOKUP(A11,$AA$10:$AH$100,3,FALSE))=0,VLOOKUP(A11,$AA$10:$AH$100,2,FALSE)+VLOOKUP(A11,$AA$10:$AH$100,3,FALSE),0)" +"IF(ISERROR(VLOOKUP(A11,$AA$10:$AH$100,4,FALSE))=FALSE,VLOOKUP(A11,$AA$10:$AH$100,4,FALSE),0)" +"IF(ISERROR(VLOOKUP(A11,$AI$10:$AL$100,2,FALSE))+ISERROR(VLOOKUP(A11,$AI$10:$AL$100,3,FALSE))=0,VLOOKUP(A11,$AI$10:$AL$100,2,FALSE)+VLOOKUP(A11,$AI$10:$AL$100,3,FALSE),0)" +"IF(ISERROR(VLOOKUP(A11,$AI$10:$AL$100,4,FALSE))=FALSE,VLOOKUP(A11,$AI$10:$AL$100,4,FALSE),0)" +"F11+E11" +"IF(ISERROR(VLOOKUP(R11,$AA$10:$AH$100,5,FALSE))+ISERROR(VLOOKUP(R11,$AA$10:$AH$100,6,FALSE))=0,VLOOKUP(R11,$AA$10:$AH$100,5,FALSE)+VLOOKUP(R11,$AA$10:$AH$100,6,FALSE),0)" +"IF(ISERROR(VLOOKUP(R11,$AA$10:$AH$100,7,FALSE))=FALSE,VLOOKUP(R11,$AA$10:$AH$100,7,FALSE),0)" +"IF(ISERROR(VLOOKUP(R11,$AA$10:$AH$100,8,FALSE))=FALSE,VLOOKUP(R11,$AA$10:$AH$100,8,FALSE),0)" +"+AA12" +"SUM(AG12:AH12)/TradeSum!CD13" +"SUM(IF(YEAR($A$10:$A$100)=$A107,$D$10:$D$100))" +"SUM(IF(YEAR($A$10:$A$100)=$A107,$G$10:$G$100))" +"SUM(B107:B113)" +"TradeSum!B2" +"SUM(J12:J28)" +"[2]!'0#CN: 2 16 5 14'" +"IF(ISERROR(DZ4),0,DZ4)" +"VALUE(DX4)" +"SUM(K12:K28)" +"A12" +"DY5" +"VLOOKUP(DQ5,NymexData!$A$12:$B$29,2)-G12" +"G4+G5" +"[5]Cinergy!D35" +"IF(ISERROR(VLOOKUP(A12,NymexData!$O$4:$P$46,2,FALSE)),0,VLOOKUP(A12,NymexData!$O$4:$P$46,2,FALSE))" +"B12/736" +"BG12" +"B12+(D12*736)" +"C12+D12" +"IF(ISERROR(VLOOKUP(A12,NymexData!$A$12:$B$54,2,FALSE)),0,VLOOKUP(A12,NymexData!$A$12:$B$54,2,FALSE))" +"IF(DU$3=1,DR5,DS5)" +"G12+H12" +"H12*B12" +"BH36" +"TradeSum!I13-I12" +"A12" +"S12+U12+W12+Y12+AA12+AC12+AE12+AG12+AI12+AK12+AM12+AO12+AQ12+AS12+AU12+AW12+AY12+BA12+BC12+BE12" +"IF(AND(BG12=0,BK12=0),0,(ABS(S12)*T12+ABS(U12)*V12+ABS(W12)*X12+ABS(Y12)*Z12+ABS(AA12)*AB12+ABS(AC12)*AD12+ABS(AE12)*AF12+ABS(AG12)*AH12+ABS(AI12)*AJ12+ABS(AK12)*AL12+ABS(AM12)*AN12+ABS(AO12)*AP12+ABS(AQ12)*AR12+ABS(AS12)*AT12+ABS(AU12)*AV12+ABS(AW12)*AX12+ABS(AY12)*AZ12+ABS(BA12)*BB12+ABS(BC12)*BD12+ABS(BE12)*BF12)/BK12)" +"ABS(S12)+ABS(U12)+ABS(W12)+ABS(Y12)+ABS(AA12)+ABS(AC12)+ABS(AE12)+ABS(AG12)+ABS(AI12)+ABS(AI12)+ABS(AK12)+ABS(AM12)+ABS(AO12)+ABS(AQ12)+ABS(AS12)+ABS(AU12)+ABS(AW12)+ABS(AY12)+ABS(BA12)+ABS(BC12)+ABS(BE12)" +"A12" +"B12*TradeSum!H13" +"VLOOKUP(A12,TradeSum!$CB$12:$CE$47,4)" +"ABS(S13)+ABS(U13)+ABS(W13)+ABS(Y13)+ABS(AA13)+ABS(AC13)+ABS(AE13)+ABS(AG13)+ABS(AI13)+ABS(AK13)+ABS(AM13)+ABS(AO13)+ABS(AQ13)+ABS(AS13)+ABS(AU13)+ABS(AW13)+ABS(AY13)+ABS(BA13)+ABS(BC13)+ABS(BE13)" +"VLOOKUP(A13,TradeSum!CB13:CE31,4)" +"[2]!'1#CN: 2 18 5 5'" +"#REF!" +"(736*#REF!)*(#REF!-#REF!)" +"SUM(S35:BF35)" +"R12" +"(736*S12)*($I12-T12)" +"(736*#REF!)*(TradeSum!$I12-#REF!)" +"(736*S12)*(TradeSum!$I13-T12)" +"TradeSum!$B$2" +"SUM(H8:H46)" +"AZ8" +"AY8" +"F8*BI8" +"(((D8-L8)*K8+(D8-N8)*M8+(D8-P8)*O8+(D8-R8)*Q8+(D8-T8)*S8+(D8-V8)*U8+(D8-X8)*W8+(D8-Z8)*Y8+(D8-AB8)*AA8+(D8-AD8)*AC8+(D8-AF8)*AE8+(D8-AH8)*AG8+(D8-AJ8)*AI8+(D8-AL8)*AK8+(D8-AN8)*AM8+(D8-AP8)*AO8+(D8-AR8)*AQ8+(D8-AT8)*AS8+(D8-AV8)*AU8+(D8-AX8)*AW8)*BI8)" +"B8" +"K8+M8+O8+Q8+S8+U8+W8+Y8+AA8+AC8+AE8+AG8+AI8+AK8+AM8+AO8+AQ8+AS8+AU8+AW8" +"IF(AND(AY8=0,BC8=0),0,(ABS(K8)*L8+ABS(M8)*N8+ABS(O8)*P8+ABS(Q8)*R8+ABS(S8)*T8+ABS(U8)*V8+ABS(W8)*X8+ABS(Y8)*Z8+ABS(AA8)*AB8+ABS(AC8)*AD8+ABS(AE8)*AF8+ABS(AG8)*AH8+ABS(AI8)*AJ8+ABS(AK8)*AL8+ABS(AM8)*AN8+ABS(AO8)*AP8+ABS(AQ8)*AR8+ABS(AS8)*AT8+ABS(AU8)*AV8+ABS(AW8)*AX8)/BC8)" +"ABS(K8)+ABS(M8)+ABS(O8)+ABS(Q8)+ABS(S8)+ABS(U8)+ABS(W8)+ABS(Y8)+ABS(AA8)+ABS(AC8)+ABS(AE8)+ABS(AG8)+ABS(AI8)+ABS(AK8)+ABS(AM8)+ABS(AO8)+ABS(AQ8)+ABS(AS8)+ABS(AU8)+ABS(AW8)" +"TradeSum!CB12" +"TradeSum!CD12*TradeSum!CE12" +"VLOOKUP(J8,TradeSum!$CB$12:$CD$47,3)*BC8" +"IF(ISERROR(BF8),0,BF8)" +"VLOOKUP(J8,$BD$8:$BE$43,2)" +"SUM(BG8:BG46)" +"E5" +"IF(ISERROR(G5/1000),0,G5/1000)" +"FuturesPosn!E8" +"Interest!X5" +"B7" +"B7" +"TradeDate" +"T8" +"AB12-T12" +"[2]!'0#NG: 2 0 4 14'" +"[2]!'0#NG: 2 5 7 14'" +"[2]!'0#NG: 2 16 6 14'" +"IF(LEFT(AJ12,2)=""--"",RIGHT(AJ12,5),AJ12)" +"VALUE(AL12)" +"IF(ISERROR(AM12),0,AM12)" +"[2]!'1#NG: 3 0 4 13'" +"[2]!'1#NG: 3 5 7 13'" +"[2]!'1#NG: 3 16 7 13'" +"[2]!'2#NG: 2 0 4 9'" +"[2]!'2#NG: 2 5 7 9'" +"[2]!'2#NG: 2 16 7 9'" +"[5]Top!$B$5" +"W8" +"DATE(YEAR(X5+31),MONTH(X5+31),1)" +"YEAR(X8)" +"MONTH(X8)" +"(1+Y8/2)^(-(DATE(AA9,AB9,20)-[4]TradeSum!$A$3)/182.625)" +"SUM(F8:F4003)" +"AVERAGE(B2:C2)" +"+(C3+B3)/(C7+B7)*1000" +"+(C14+B14)/(C6+B6)*1000" +"+(C5+B5)/(C4+B4)*1000" +"+(C12+B12)/(C4+B4)*1000" +"+(C2+B2)/(C6+B6)*1000" +"+(C2+B2)/(C4+B4)*1000" +"H2*SUM(TradeSum!CD18:CD19)" +"+Q10-0.005" +"+H3*SUM(TradeSum!CD20:CD21)" +"+H4*TradeSum!CD22" +"+H6*SUM(TradeSum!CD24:CD25)" +"+H7*TradeSum!CD26" +"+H8*SUM(TradeSum!CD27:CD29)" +"+J19/SUM(TradeSum!CD18:CD29)" +"+Q19+0.005" +"+H22/6.36" +"+H25/6.5" +"+Q27+0.005" +"+Q25+0.005" +"A23" +"+B23" +"+B23" +"+A23" +"+A23" +"+A23" +"+A29" +"B36" +"B38" +"A42" +"+B56" +"+B56" +"A168" +"A167" +"SUM(M6:M6)" +"+Master!H21" +"SUM(Master!D60:G60)" +"+I10+H10+G10" +"+Master!B64" +"+Master!H34" +"+Total!U61" +"+(P11/2)+M11" +"+N11-P11" +"+AF10" +"+Master!H47" +"+Total!U73" +"+M12-M11" +"VLOOKUP(AO12,Interest!$X$8:$AC$367,6)" +"+TradeSum!CD61*AP12" +"+AR12*AQ12" +"+Total!U85" +"+T12+0.25" +"AVERAGE(AF10:AF13)" +"+Total!U97" +"+Master!#REF!" +"+AI13+5" +"+Total!U109" +"+Total!U121" +"+M15+L16" +"+AI15+10" +"+Total!U133" +"+Total!U145" +"AVERAGE(AF14:AF18)" +"+Total!U157" +"+AI18+25" +"SUM(E11:E19)*4000" +"SUM(G10:G19)" +"+AI20+50" +"+AI22-50" +"+AI23-25" +"+AS25/AR25" +"SUM(AR12:AR24)" +"AVERAGE(M11:M15)" +"SUM(D27:H27)" +"(I27*4080*Total!S13)" +"AVERAGE(M13:M14)" +"AVERAGE(M13:M15)" +"AVERAGE(AI10:AI26)" +"AVERAGE(M15:M19)" +"+'EOL LINKS'!#REF!" +"AVERAGE(M20:M24)" +"AVERAGE(AF29:AF30)" +"AVERAGE(M11:M19)" +"AVERAGE(AF10:AF30)" +"AVERAGE(M11:M24)" +"AVERAGE(M15:M24)" +"SUM(J27:J33)" +"+B2+1.5" +"AVERAGE(B2:C2)" +"+B2-C3" +"+C2-B3" +"NOW()" +"TradeSum!A12" +"TradeSum!B12+TradeSum!B56" +"TradeSum!D12+TradeSum!D56+(NYMEX!D12*2)" +"C11+D11" +"TradeSum!CE12*NYMEX!E12" +"G11+E11" +"H11/TradeSum!CD12" +"NYMEX!J12+TradeSum!J12+TradeSum!J56" +"TradeSum!K100+NYMEX!K12" +"J11+K11" +"+Master!K34" +"+Q11-R11" +"+Master!M34" +"+W11-Q11" +"+W11" +"+AG11+2" +"TradeSum!D13+TradeSum!D57+(NYMEX!D12*2)" +"TradeSum!CE13*NYMEX!E12" +"NYMEX!J12+TradeSum!J13+TradeSum!J57" +"TradeSum!K101+NYMEX!K12" +"+Master!K47" +"+Master!M47" +"+W12+$V12" +"+AB12+$AA12" +"+AG12+$AF12" +"+Q13-Q12" +"+M62" +"+J62" +"+Q14-Q12" +"+M74" +"+J74" +"+M86" +"+J86" +"+AB15+3" +"+M98" +"+J98" +"+M110" +"+J110" +"+AB17+4" +"+M122" +"+J122" +"+M134" +"+J134" +"+R$11-R12" +"30.6+U31" +"7.4+V31" +"SUM(P31:R31)" +"+AS30+AT$31" +"30.5+U32" +"7.3+V32" +"+AD37" +"(AD33-AB33)*AA33*10000" +"AG33+AP33" +"-700+AQ33" +"200-250+100+AR33" +"-30.4+U34" +"AVERAGE(Master!U66:U67)" +"-650+AQ34" +"100+50-250-50+100+AR34" +"+'EOL LINKS'!H23" +"+AZ34-AY34" +"-30.3+U35" +"+Master!U58" +"-800+AQ35" +"-30.2+U36" +"7.2+V36" +"+Master!U60" +"-15+U37" +"+Master!L2" +"-14.9+U39" +"7.1+V39" +"+Master!U60" +"+AK53" +"-61.8+T40" +"44.7+U40" +"+Master!L4" +"AVERAGE(AS30:AS38)" +"-61.6+T41" +"44.5+U41" +"AVERAGE(Master!U69:U71)" +"SUM(AP39:AR39)" +"+AS40+AT$41" +"AVERAGE(AS39:AS51)" +"-61.4+T42" +"44.4+U42" +"7+V42" +"AVERAGE(Master!U61:U61)" +"+AU41-AU40" +"SUM(P31:P33)" +"SUM(P34:P36)" +"SUM(AA33:AA43)+Master!I95" +"SUM(AF33:AF43)" +"SUM(P37:P39)" +"SUM(P40:P42)" +"AVERAGE(BH38:BH47)" +"SUM(P31:P42)" +"+AK33*4*16/336" +"+AK34*5*16/336" +"+Master!H60+Total!V50" +"+AA$37/12.2+AA$33/12.2+AA39+AA36" +"-0.23-0.25" +"31*24" +"+AG50-AF50" +"+L51*N51" +"+[5]COMED!$G60" +"+TradeSum!DK38*16*Q51" +"+[5]Cinergy!$G60" +"VLOOKUP(O51,Interest!$X$8:$AC$367,6)" +"+N51*P51" +"+Master!I60+Total!V51" +"+AA$37/12.2+AA$33/12.2+AA42" +"-2.81-0.25" +"30*24" +"+Master!J60+Total!V52" +"+AK37*2*16/336" +"-0.48+0.25" +"+BF52+BE52" +"+V53+W53" +"+AA$37/12.2+AA$33/12.2+Master!I$95/7" +"AVERAGE(AA50:AA52)" +"SUM(AK48:AK52)" +"-0.34+0.25" +"((BH52*BM52)+(BH53*BM53)+(BH54*BM54))/SUM(BM52:BM54)" +"+Master!K11*TradeSum!CD12" +"+AA$37/12.2+AA$33/12.2+Master!I$95/7+AA34/2" +"+AA$37/12.2+AA$33/12.2+Master!I$95/7+AA34/2" +"+(AF$55-AF57)*AD57*1000" +"+(AN$55-AM57)*AL57" +"+Master!K14*TradeSum!CD14" +"+AR57+AS58" +"+Master!B65" +"+AA$37/12.2+AA$33/12.2+Master!I$95/7+AA41/3" +"+AQ58+7" +"+AA$37/12.2+AA$33/12.2+AA41/3" +"+AS59+2" +"+Master!K16*TradeSum!CD16" +"SUM(T50:T61)" +"+AA$37/12.2+AA$33/12.2+AA41/3" +"SUM(W50:W61)" +"+AS60-10" +"SUM(K51:K62)/SUM(N51:N62)" +"SUM(R51:R62)/SUM(N51:N62)" +"+AA$38/12" +"+AS61+3" +"+TradeSum!I19*TradeSum!CD19" +"+AS62" +"+AS63-1" +"+AS64-2" +"+AS65-3" +"+AS66-4" +"+D67/SUM(TradeSum!CD12:CD21)" +"+AS72+1" +"+AA$40/12.2" +"+AS75+4" +"+AS80-5" +"SUM(AD57:AD81)" +"+AS81-8" +"+AS82-12" +"+AS83-14" +"+AS84-16" +"+TradeSum!CD21" +"+AT200+AS200" +"AVERAGE(AU200:AU201)" +"AVERAGE(AU202:AU203)" +"+AU204" +"+AU205" +"AVERAGE(AU206:AU207)" +"+AU208" +"AVERAGE(AU209:AU211)" +"AVERAGE(AU212:AU213)" +"AVERAGE(AU214:AU215)" +"+AU216" +"+AU217" +"AVERAGE(AU218:AU219)" +"+AU220" +"AVERAGE(AU221:AU223)" +"AVERAGE(AU224:AU225)" +"AVERAGE(AU226:AU227)" +"+AU228" +"+AU229" +"AVERAGE(AU230:AU231)" +"+AU232" +"AVERAGE(AU233:AU235)" +"+AW204-AW201" +"AVERAGE(AU236:AU237)" +"AVERAGE(AU238:AU239)" +"+AU240" +"+AU241" +"AVERAGE(AU242:AU243)" +"+AU244" +"AVERAGE(AU245:AU247)" +"AVERAGE(AU248:AU249)" +"AVERAGE(AU250:AU251)" +"+AU252" +"+AU253" +"AVERAGE(AU254:AU255)" +"+AU256" +"AVERAGE(AU257:AU259)" +"AVERAGE(AU260:AU261)" +"AVERAGE(AU262:AU263)" +"+AU264" +"+AU265" +"AVERAGE(AU266:AU267)" +"+AU268" +"AVERAGE(AU269:AU271)" +"AVERAGE(AU272:AU273)" +"AVERAGE(AU274:AU275)" +"+AU277" +"AVERAGE(AU278:AU279)" +"+AU280" +"AVERAGE(AU281:AU283)" +"AVERAGE(AU284:AU285)" +"AVERAGE(AU286:AU287)" +"+AU288" +"+AU289" +"AVERAGE(AU290:AU291)" +"+AU292" +"AVERAGE(AU293:AU295)" +"AVERAGE(AU296:AU297)" +"AVERAGE(AU298:AU299)" +"+AU300" +"+AU301" +"AVERAGE(AU302:AU303)" +"+AU304" +"AVERAGE(AU305:AU307)" +"+'EOL LINKS'!H22" +"TradeSum!CF96+Term!E21-791246.5-46" +"+J1*0.0009" +"SUM(C53:P58)+Total!AA44+Term!I21" +"+L1+K1" +"+L2-N2" +"+A51+(J2*K2*10000)+(J3*K3*10000)+(J4*K4*10000)+(J5*K5*10000)+(M5*N5*10000)" +"TradeSum!H4" +"TradeSum!J4+(B14*L14*368)" +"SUM([5]OtherPosn!$Q$3:$Q$255)" +"SUM(C2:G2)" +"AVERAGE(V63:V71)" +"SUM(Total!W53:W61)" +"+Term!J21" +"+'EOL LINKS'!H21" +"+A52+Total!AF44" +"OthNewDeals!$G$3" +"+L3-N3" +"+Total!Y73" +"+L2+M3" +"+C3+C2" +"D2+D3" +"SUM(C4:F4)+(H5*1000)" +"+J3" +"+Total!U85" +"NOW()" +"AVERAGE(Total!Q15:Q19)" +"AVERAGE(Total!Q11:Q13)" +"+Total!Y97" +"+J5" +"SUM(Total!W98:W157)" +"[5]Top!$B$4" +"+AM7*$V9" +"+TradeSum!CD12" +"+TradeSum!CE13" +"+U8*TradeSum!I12" +"+U8*TradeSum!I56" +"+Y8*TradeSum!M57" +"+U8*Master!O8" +"IF(H7=""Y"",""real-time HR"","" "")" +"+TradeSum!CD12" +"+U9*TradeSum!I12" +"+U9*TradeSum!I56" +"+TradeSum!CD12" +"+TradeSum!CE12" +"+U10*TradeSum!I12" +"+U10*TradeSum!I56" +"+U10*O11" +"+AM10*$V11" +"+G11*B11/10000" +"+H11" +"34+L11" +"+K11+N11" +"+TradeSum!CD56" +"+TradeSum!CE12" +"+U11*TradeSum!I12" +"+U11*TradeSum!I56" +"SUM(C12:F12)" +"+K12/D65" +"+B12*336*G12/10000" +"+H12+D60" +"+TradeSum!S56-5.16-0.23+0.68-0.26-0.8+0.5-2.32+1.21-0.98" +"+M12-K12" +"+R12*336" +"+P12*L12" +"+#REF!-O12" +"+TradeSum!CD12" +"+TradeSum!CE12" +"+U12*TradeSum!I12" +"+U12*TradeSum!I56" +"+U12*Master!O14" +"+H13+E58" +"+K11-K12" +"+'EOL LINKS'!#REF!-Master!O13" +"+TradeSum!CD12" +"+TradeSum!CE12" +"+U13*TradeSum!I12" +"+U13*TradeSum!I56" +"+AM13*$U12" +"51.97+L14" +"+TradeSum!I56+21-0.32" +"+TradeSum!CD12" +"SUM(U13:U14)" +"+TradeSum!CE12" +"+U14*TradeSum!I12" +"+Y14/$V14" +"+U14*TradeSum!I56" +"369+94+50" +"+(K15-1.25)/I65" +"46+L15" +"+E15" +"+'EOL LINKS'!H10-Master!O15" +"+TradeSum!CD12" +"+TradeSum!CE12" +"+U15*TradeSum!I12" +"+U15*TradeSum!I56" +"+AM15*$V15" +"+K16/((I83+N83)/2)" +"+Z14" +"+AD14" +"+R16*704" +"+TradeSum!CD12" +"+TradeSum!CE12" +"+U16*TradeSum!I12" +"+U16*Master!O17" +"+AM16*$U16" +"+TradeSum!F12" +"+TradeSum!F56" +"+K17/D65" +"+G17*304*B17/10000" +"+H17+D60" +"+TradeSum!I12" +"+TradeSum!I56" +"+R17*304" +"+'EOL LINKS'!H9-Master!O17" +"+TradeSum!CD12" +"+TradeSum!CE12" +"+U17*TradeSum!I12" +"+U17*TradeSum!I57" +"+K18/I65" +"+G18*368*B18/10000" +"+E60+H18" +"+'EOL LINKS'!H37" +"SUM(U16:U18)" +"SUM(X12:X18)/SUM($U12:$U18)" +"+U18*O18" +"+TradeSum!F12" +"+TradeSum!F56" +"+K19/N65" +"+G19*336*B19/10000" +"+H19+F60" +"+TradeSum!I12" +"+'EOL LINKS'!H39" +"+U19*O18" +"+K20/U59" +"+G20*320*B20/10000" +"+H20+G60" +"+'EOL LINKS'!H38" +"AVERAGE(B18:B20)" +"+H12+H14+H17+H18" +"+I20+I19+I18" +"+K31-K44" +"((M18*368)+(M19*336)+(M20*320))/1024" +"SUM(AX7:AX17)/SUM($U8:$U19)" +"SUM(C22:H22)" +"+TradeSum!F21" +"+TradeSum!F65" +"+TradeSum!B156/TradeSum!CD26" +"+TradeSum!I65" +"((TradeSum!G17*352)+(TradeSum!G18*320))/672" +"AVERAGE(TradeSum!F14:F15)" +"AVERAGE(TradeSum!F58:F59)" +"+'EOL LINKS'!H40-Master!K25" +"+K25/AVERAGE(U60:U61)" +"+G25*672*B25/10000" +"+H25+SUM(Total!T50:T51)" +"+Z20" +"+'EOL LINKS'!H23" +"+'EOL LINKS'!H2-Master!O25" +"+TradeSum!F23" +"+TradeSum!F67" +"+TradeSum!B158/TradeSum!CD28" +"+TradeSum!I20" +"+S26" +"+TradeSum!I67" +"((TradeSum!G19*336)+(TradeSum!G20*352))/688" +"+TradeSum!G21" +"AVERAGE(TradeSum!F16:F17)" +"AVERAGE(TradeSum!F60:F61)" +"+'EOL LINKS'!H41-Master!K28" +"K28/AVERAGE(U62:U63)" +"+G28*688*B28/10000" +"+H28+SUM(Total!T52:T53)" +"+Z22" +"+'EOL LINKS'!H24" +"+'EOL LINKS'!H3-Master!O28" +"+TradeSum!F18" +"+TradeSum!F62" +"+K29/U64" +"+G29*352*B29/10000" +"+H29+Total!T54" +"+TradeSum!I18" +"SUM(X19:X30)/SUM($U19:$U30)" +"+TradeSum!G25" +"+G31*704*B31/10000" +"((TradeSum!G26*368)+(TradeSum!G27*320)+(TradeSum!G28*336))/1024" +"+TradeSum!F22" +"+TradeSum!F66" +"K32/U68" +"+G32*350*B32/10000" +"+H32+Total!T58" +"+TradeSum!I22" +"((AJ23*672)+(AJ26*688)+(AJ27*352)+(AJ28*320)+(AJ29*704)+(AJ30*320)+(AJ31*1024))/4080" +"AVERAGE(TradeSum!F23:F25)" +"AVERAGE(TradeSum!F67:F69)" +"K33/AVERAGE(U69:U71)" +"+G33*1024*B33/10000" +"+H33+SUM(Total!T59:T61)" +"+Z30" +"+C34+D34+E34" +"(C25+C25+C28+C28+C29+C30+C31+C31+C32+C33+C33+C33)/12" +"+K34/L2" +"SUM(H25:H33)" +"+I33+I32+I31+I30+I29+I28+I25" +"+AA30" +"+K34-O34" +"+N34+K34" +"+'EOL LINKS'!N42" +"((TradeSum!G29*352)+(TradeSum!G30*320))/672" +"+'EOL LINKS'!H30" +"+K38/AVERAGE(U74:U75)" +"+'EOL LINKS'!H30" +"+'EOL LINKS'!H16-Master!O38" +"+TradeSum!F35" +"+TradeSum!F79" +"((TradeSum!G31*336)+(TradeSum!G32*352))/688" +"+TradeSum!G33" +"AVERAGE(TradeSum!F28:F29)" +"AVERAGE(TradeSum!F72:F73)" +"+'EOL LINKS'!H31" +"H41+SUM(Total!T64:T65)" +"+Z34" +"+'EOL LINKS'!H31" +"+'EOL LINKS'!H17-Master!O41" +"+TradeSum!F30" +"+TradeSum!F74" +"+K42/U78" +"+H42+Total!T66" +"+TradeSum!I30" +"TradeSum!F31" +"+'EOL LINKS'!H11-Master!O43" +"K44/AVERAGE(U80:U81)" +"((TradeSum!G38*368)+(TradeSum!G39*304)+(TradeSum!G40*352))/1024" +"+K45/U82" +"+'EOL LINKS'!H19-Master!O45" +"((AJ36*672)+(AJ39*688)+(AJ40*336)+(AJ41*336)+(AJ42*688)+(AJ43*336)+(AJ44*1024))/4080" +"AVERAGE(TradeSum!F35:F37)" +"AVERAGE(TradeSum!F79:F81)" +"+K46/AVERAGE(U83:U85)" +"+H46+SUM(Total!T71:T73)" +"+Z42" +"+K47/L3" +"+AA42" +"+'EOL LINKS'!N49" +"[3]!'NGG1 NET.CHNG'" +"[3]!'NGG1 LAST'" +"[3]!'NGG1 CLS'" +"+D50*D52" +"[3]!'NGH1 NET.CHNG'" +"[3]!'NGH1 LAST'" +"[3]!'NGH1 CLS'" +"+F50" +"[3]!'NGX1 NET.CHNG'" +"[3]!'NGZ1 NET.CHNG'" +"[3]!'NGF2 NET.CHNG'" +"[3]!'NGG2 NET.CHNG'" +"[3]!'NGH2 NET.CHNG'" +"+Total!Q13" +"IF([3]!'NGJ1 LAST'=0,AM50+W50,[3]!'NGJ1 LAST')" +"[3]!'NGJ1 NET.CHNG'" +"[3]!'NGJ1 LAST'" +"[3]!'NGJ1 CLS'" +"SUM(D49:J49)*10000" +"+C50" +"[3]!'NGK1 NET.CHNG'" +"[3]!'NGK1 LAST'" +"[3]!'NGK1 CLS'" +"(+D78+I78+N78+D96+I96+N96)*10000" +"+Term!H21" +"+'EOL LINKS'!H47" +"IF([3]!'NGM1 LAST'=0,AM52+W52,[3]!'NGM1 LAST')" +"[3]!'NGM1 NET.CHNG'" +"[3]!'NGM1 LAST'" +"[3]!'NGM1 CLS'" +"+D77" +"IF([3]!'NGN1 LAST'=0,AM53+W53,[3]!'NGN1 LAST')" +"[3]!'NGN1 NET.CHNG'" +"[3]!'NGN1 LAST'" +"[3]!'NGN1 CLS'" +"+I77" +"IF([3]!'NGQ1 LAST'=0,AM54+W54,[3]!'NGQ1 LAST')" +"[3]!'NGQ1 NET.CHNG'" +"[3]!'NGQ1 LAST'" +"[3]!'NGQ1 CLS'" +"+N77" +"+$D95/5" +"IF([3]!'NGU1 LAST'=0,AM56+W56,[3]!'NGU1 LAST')" +"[3]!'NGU1 NET.CHNG'" +"[3]!'NGU1 LAST'" +"[3]!'NGU1 CLS'" +"+'EOL LINKS'!H80" +"[3]!'NGV1 NET.CHNG'" +"[3]!'NGV1 LAST'" +"[3]!'NGV1 CLS'" +"+N95" +"IF([3]!'NGX1 LAST'<1,U57+X58,[3]!'NGX1 LAST')" +"[3]!'NGX1 CLS'" +"[3]!'NGX1 LAST'" +"IF([3]!'NGZ1 LAST'<1,U58+X59,[3]!'NGZ1 LAST')" +"[3]!'NGZ1 CLS'" +"+W59-W58" +"[3]!'NGZ1 LAST'" +"SUM(D60:J60)+SUM(Total!T53:T73)" +"SUM(D52:D58)" +"SUM(H52:H58)+Total!V50" +"SUM(I52:I58)+Total!V51" +"SUM(J52:J58)+Total!V52" +"+TradeSum!CR28" +"IF([3]!'NGF2 LAST'<1,U59+X60,[3]!'NGF2 LAST')" +"[3]!'NGF2 CLS'" +"[3]!'NGF2 LAST'" +"IF([3]!'NGG2 LAST'<1,U60+X61,[3]!'NGG2 LAST')" +"[3]!'NGG2 CLS'" +"[3]!'NGG2 LAST'" +"IF([3]!'NGH2 LAST'<1,U61+X62,[3]!'NGH2 LAST')" +"[3]!'NGH2 CLS'" +"[3]!'NGH2 LAST'" +"IF([3]!'NGJ2 LAST'<1,U62+X63,[3]!'NGJ2 LAST')" +"[3]!'NGJ2 NET.CHNG'" +"[3]!'NGJ2 CLS'" +"+I65" +"+AB63-AA63" +"[3]!'NGJ2 LAST'" +"IF([3]!'NGK2 LAST'<1,U63+X64,[3]!'NGK2 LAST')" +"[3]!'NGK2 NET.CHNG'" +"[3]!'NGK2 CLS'" +"+I83" +"[3]!'NGK2 LAST'" +"+'EOL LINKS'!R42" +"+I65-0.1" +"+N65-0.08" +"+U58" +"IF([3]!'NGM2 LAST'<1,U64+X65,[3]!'NGM2 LAST')" +"[3]!'NGM2 NET.CHNG'" +"[3]!'NGM2 CLS'" +"+N83" +"[3]!'NGM2 LAST'" +"+'EOL LINKS'!T42" +"IF([3]!'NGN2 LAST'<1,U65+X66,[3]!'NGN2 LAST')" +"[3]!'NGN2 NET.CHNG'" +"[3]!'NGN2 CLS'" +"+AC65+0.005" +"[3]!'NGN2 LAST'" +"+'EOL LINKS'!V42" +"+N65" +"IF([3]!'NGQ2 LAST'<1,U66+X67,[3]!'NGQ2 LAST')" +"[3]!'NGQ2 NET.CHNG'" +"[3]!'NGQ2 CLS'" +"[3]!'NGQ2 LAST'" +"+'EOL LINKS'!P42" +"+'EOL LINKS'!P49" +"IF([3]!'NGU2 LAST'<1,U67+X68,[3]!'NGU2 LAST')" +"[3]!'NGU2 NET.CHNG'" +"[3]!'NGU2 CLS'" +"[3]!'NGU2 LAST'" +"IF([3]!'NGV2 LAST'<1,U68+X69,[3]!'NGV2 LAST')" +"[3]!'NGV2 NET.CHNG'" +"[3]!'NGV2 CLS'" +"[3]!'NGV2 LAST'" +"+'EOL LINKS'!#REF!" +"IF([3]!'NGX2 LAST'<1,U69+X70,[3]!'NGX2 LAST')" +"[3]!'NGX2 NET.CHNG'" +"[3]!'NGX2 CLS'" +"AVERAGE(AA66:AA70)+AVERAGE(AC66:AC70)" +"[3]!'NGX2 LAST'" +"IF([3]!'NGZ2 LAST'<1,U70+X71,[3]!'NGZ2 LAST')" +"[3]!'NGZ2 NET.CHNG'" +"[3]!'NGZ2 CLS'" +"[3]!'NGZ2 LAST'" +"+'EOL LINKS'!J13" +"AVERAGE(U63:U69)" +"AVERAGE(U58:U62)" +"IF([3]!'NGF3 LAST'<1,U73+X74,[3]!'NGF3 LAST')" +"[3]!'NGF3 CLS'" +"+W74-W71" +"IF([3]!'NGG3 LAST'<1,U74+X75,[3]!'NGG3 LAST')" +"[3]!'NGG3 CLS'" +"AVERAGE(AL48:AL49)" +"IF([3]!'NGH3 LAST'<1,U75+X76,[3]!'NGH3 LAST')" +"[3]!'NGH3 CLS'" +"AVERAGE(AL50:AL57)" +"+E77+G77" +"SUM(E65:E76)*30+0.000000000001" +"+E191" +"SUM(J65:J76)*31+0.000000000001" +"IF([3]!'NGJ3 LAST'<1,U76+X77,[3]!'NGJ3 LAST')" +"[3]!'NGJ3 CLS'" +"(D65-F77)*E77" +"(D65-H77)*G77" +"IF([3]!'NGK3 LAST'<1,U77+X78,[3]!'NGK3 LAST')" +"[3]!'NGK3 CLS'" +"IF([3]!'NGM3 LAST'<1,U78+X79,[3]!'NGM3 LAST')" +"[3]!'NGM3 CLS'" +"IF([3]!'NGN3 LAST'<1,U79+X80,[3]!'NGN3 LAST')" +"[3]!'NGN3 CLS'" +"IF([3]!'NGQ3 LAST'<1,U80+X81,[3]!'NGQ3 LAST')" +"[3]!'NGQ3 CLS'" +"IF([3]!'NGU3 LAST'<1,U81+X82,[3]!'NGU3 LAST')" +"[3]!'NGU3 CLS'" +"+U73" +"AVERAGE(U63:U69)" +"+U59" +"IF([3]!'NGV3 LAST'<1,U82+X83,[3]!'NGV3 LAST')" +"[3]!'NGV3 CLS'" +"IF([3]!'NGX3 LAST'<1,U83+X84,[3]!'NGX3 LAST')" +"[3]!'NGX3 CLS'" +"IF([3]!'NGZ3 LAST'<1,U84+X85,[3]!'NGZ3 LAST')" +"[3]!'NGZ3 CLS'" +"SUM(E83:E94)*151+0.000000000001" +"+E206" +"SUM(J83:J94)*200+0.000000000001" +"+E65*F65" +"G65*H65" +"(+F191*30)/E77" +"SUM(F179:F190)" +"(+K191*31)/J77" +"+E83*F83" +"(+F206*151)/E95" +"(+K206*200)/J95" +"(+P206*31)/O95" +"+Master!IQ4" +"+Master!R5" +"AVERAGE(S14:S15)" +"CONCATENATE(""MWS""&IF(MONTH(TradeDate)<10,""0""&MONTH(TradeDate),MONTH(TradeDate))&IF(DAY(TradeDate)<10,""0""&DAY(TradeDate),DAY(TradeDate)))" +"NYMEX!G4" +"+Master!B7" +"SUM([5]COMED!$T$3:$T$255)" +"SUM([5]Cinergy!$T$3:$T$255)+SUM([5]AEP!$T$3:$T$255)+SUM([5]Ameren!$S$3:$S$255)+SUM([5]Illinois!$S$3:$S$255+SUM([5]Manitoba!$T$3:$T$255)+SUM([5]NSP!$T$3:$T$255)+SUM([5]OPPD_NPPD!$T$3:$T$255))" +"SUM(G4:J4)" +"AVERAGE(S16:S17)" +"SUM(K56:K94)" +"SUM(K12:K50)" +"AVERAGE(S23:S25)" +"G4+G5" +"0.0075*($CJ$51+$CJ$95+OthNewDeals!$BG$47)" +"+Master!K18" +"T20" +"T21" +"T22" +"SUM(ET12:ET35)/SUM(ES12:ES35)" +"SUM(EU12:EU35)/SUM(ES12:ES35)" +"V12" +"V13" +"V14" +"V15" +"V16" +"V17" +"V18" +"V19" +"V20" +"V21" +"V22" +"[5]Cinergy!$D34" +"SUM(IF(MONTH([5]Cinergy!$D$3:$D$40)&YEAR([5]Cinergy!$D$3:$D$40)=MONTH($A12)&YEAR($A12),[5]Cinergy!$O$3:$O$40))" +"B12/(CE12*CD12)" +"BY12+IF(YEAR(A12)=$T$20,$BY$48,0)+IF(YEAR(A12)=$T$21,$BY$49,0)+IF(YEAR(A12)=$T$22,$BY$50,0)" +"B12+(D12*CD12*CE12)" +"C12+D12" +"[5]Cinergy!$E34" +"IF($R$9,R12,Q12)" +"G12+H12" +"H12*B12" +"(((I12-AL12)*AK12+(I12-AN12)*AM12+(I12-AP12)*AO12+(I12-AR12)*AQ12+(I12-AT12)*AS12+(I12-AV12)*AU12+(I12-AX12)*AW12+(I12-AZ12)*AY12+(I12-BB12)*BA12+(I12-BD12)*BC12+(I12-BF12)*BE12+(I12-BH12)*BG12+(I12-BJ12)*BI12+(I12-BL12)*BK12+(I12-BN12)*BM12+(I12-BP12)*BO12+(I12-BR12)*BQ12+(I12-BT12)*BS12+(I12-BV12)*BU12+(I12-BX12)*BW12)*CD12*CE12)+CG12+CH12+CI12" +"A12" +"AVERAGE(O12:P12)-G12" +"+Master!L19" +"I12" +"IF(MONTH($B$2)>=10,YEAR($B$2)+1,YEAR($B$2))" +"IF(INT((MONTH($B$2)-1)/3)+2=5,1,INT((MONTH($B$2)-1)/3)+2)" +"""Q""&U12&"" ""&T12" +"SUM(IF((INT((MONTH($A$12:$A$47)-1)/3)=U12-1)*(YEAR($A$12:$A$47)=T12),$I$12:$I$47*$DK$12:$DK$47))/SUM(IF((INT((MONTH($A$12:$A$47)-1)/3)=U12-1)*(YEAR($A$12:$A$47)=T12),$DK$12:$DK$47))" +"AVERAGE(IF((INT((MONTH($A$12:$A$47)-1)/3)=U12-1)*(YEAR($A$12:$A$47)=T12),$I$12:$I$47))" +"A12" +"AK12+AM12+AO12+AQ12+AU12+AW12+AY12+BA12+BC12+BE12+BG12+BI12+BK12+BM12+BO12+BQ12+BS12+BU12+BW12+AS12" +"IF(AND(BY12=0,CC12=0),0,(ABS(AK12)*AL12+ABS(AM12)*AN12+ABS(AO12)*AP12+ABS(AQ12)*AR12+ABS(AU12)*AV12+ABS(AW12)*AX12+ABS(AY12)*AZ12+ABS(BA12)*BB12+ABS(BC12)*BD12+ABS(BE12)*BF12+ABS(BG12)*BH12+ABS(BI12)*BJ12+ABS(BK12)*BL12+ABS(BM12)*BN12+ABS(BO12)*BP12+ABS(BQ12)*BR12+ABS(BS12)*BT12+ABS(BU12)*BV12+ABS(BW12)*BX12)/CC12)" +"AJ12" +"ABS(AK12)+ABS(AM12)+ABS(AO12)+ABS(AQ12)+ABS(AS12)+ABS(AU12)+ABS(AW12)+ABS(AY12)+ABS(BA12)+ABS(BC12)+ABS(BE12)+ABS(BG12)+ABS(BI12)+ABS(BK12)+ABS(BM12)+ABS(BO12)+ABS(BQ12)+ABS(BS12)+ABS(BU12)+ABS(BW12)" +"16*DK12" +"VLOOKUP(A12,Interest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inergy!$D3" +"[5]OPPD_NPPD!$O3+[5]NSP!$O3" +"[5]COMED!$O3" +"SUM([5]OPPD_NPPD!$P3:$R3)+SUM([5]NSP!$P3:$R3)" +"SUM([5]COMED!$P3:$R3)" +"[5]OtherPosn!$D3" +"[5]OtherPosn!$N3" +"SUM([5]OtherPosn!$O3:$P3)" +"DJ12" +"#REF!*$EP12" +"IF(YEAR($EO12)=2000,EP12,0)" +"[5]Cinergy!$O35" +"IF(U12=4,T12+1,T12)" +"IF(U12=4,1,U12+1)" +"W13-$W$12" +"[3]!'NGK1 LAST'" +"[3]!'NGK1 CLS'" +"+CN13-CN12" +"O12*$EP13" +"+Master!L25" +"W14-$W$13" +"[3]!'NGM1 LAST'" +"[3]!'NGM1 CLS'" +"+R14" +"W15-$W$14" +"[3]!'NGN1 LAST'" +"[3]!'NGN1 CLS'" +"+Master!L28" +"W16-$W$15" +"[3]!'NGQ1 LAST'" +"[3]!'NGQ1 CLS'" +"SUM(CD15:CD16)" +"+'EOL LINKS'!H40" +"+CR16*CQ16" +"+'EOL LINKS'!H48" +"+CU16*CD12" +"W17-$W$16" +"[3]!'NGU1 LAST'" +"[3]!'NGU1 CLS'" +"O15*$EP17" +"W18-$W$17" +"[3]!'NGV1 LAST'" +"[3]!'NGV1 CLS'" +"+'EOL LINKS'!H41" +"SUM(CV16:CV18)/SUM(CD12:CD14)" +"W19-$W$18" +"[3]!'NGX1 LAST'" +"[3]!'NGX1 CLS'" +"+CD19" +"IF(MONTH($B$2)>8,YEAR($B$2)+1,YEAR($B$2))" +"""Bal ""&T20" +"SUM(IF((YEAR($A$12:$A$47)=T20),$I$12:$I$47*$DK$12:$DK$47))/SUM(IF((YEAR($A$12:$A$47)=T20),$DK$12:$DK$47))" +"AVERAGE(IF((YEAR($A$12:$A$47)=T20),$I$12:$I$47))" +"W20-$W$19" +"[3]!'NGZ1 LAST'" +"[3]!'NGZ1 CLS'" +"T20+1" +"T21" +"W21-$W$20" +"AK21+AM21+AO21+AQ21+AS21+AU21+AW21+AY21+BA21+BC21+BE21+BG21+BI21+BK21+BM21+BO21+BQ21+BS21+BU21+BW21" +"IF(AND(BY21=0,CC21=0),0,(ABS(AK21)*AL21+ABS(AM21)*AN21+ABS(AO21)*AP21+ABS(AQ21)*AR21+ABS(AS21)*AT21+ABS(AU21)*AV21+ABS(AW21)*AX21+ABS(AY21)*AZ21+ABS(BA21)*BB21+ABS(BC21)*BD21+ABS(BE21)*BF21+ABS(BG21)*BH21+ABS(BI21)*BJ21+ABS(BK21)*BL21+ABS(BM21)*BN21+ABS(BO21)*BP21+ABS(BQ21)*BR21+ABS(BS21)*BT21+ABS(BU21)*BV21+ABS(BW21)*BX21)/CC21)" +"[3]!'NGF2 LAST'" +"[3]!'NGF2 CLS'" +"+Master!L32" +"SUM(IF((YEAR($A$12:$A$50)=T22),$I$12:$I$50*$DK$12:$DK$50))/SUM(IF((YEAR($A$12:$A$50)=T22),$DK$12:$DK$50))" +"AVERAGE(IF((YEAR($A$12:$A$50)=T22),$I$12:$I$50))" +"W22-$W$21" +"[3]!'NGG2 CLS'" +"+'EOL LINKS'!H44" +"SUM(IF((YEAR([5]Cinergy!$D$34:$D$99)=T23),[5]Cinergy!$G$34:$G$99*$DK$12:$DK$77))/SUM(IF((YEAR([5]Cinergy!$D$34:$D$99)=T23),$DK$12:$DK$77))" +"[3]!'NGH2 CLS'" +"[3]!'NGJ2 CLS'" +"[3]!'NGK2 CLS'" +"A12" +"I12" +"F12" +"F56" +"AC26+AB26" +"[3]!'NGM2 CLS'" +"SUM(CD24:CD26)" +"+'EOL LINKS'!H46" +"V12" +"SUM(IF((INT((MONTH($A$12:$A$47)-1)/3)=$U27-1)*(YEAR($A$12:$A$47)=$T27),$F$12:$F$47))" +"SUM(IF((INT((MONTH($A$12:$A$47)-1)/3)=$U27-1)*(YEAR($A$12:$A$47)=$T27),$E$12:$E$47))" +"[3]!'NGN2 CLS'" +"+Master!L41" +"[3]!'NGQ2 CLS'" +"SUM(CQ16:CQ26)" +"SUM(CS16:CS26)/CQ28" +"+CW28/CX28" +"[3]!'NGU2 CLS'" +"[3]!'NGV2 CLS'" +"[3]!'NGX2 CLS'" +"[3]!'NGZ2 CLS'" +"O33*$EP33" +"SUM(IF((YEAR($A$12:$A$47)=$T35),$F$12:$F$47))" +"SUM(IF((YEAR($A$12:$A$47)=$T35),$E$12:$E$47))" +"AG36*$EP35" +"+[5]Cinergy!$F$60" +"SUM(D12:D47)" +"SUM(CF12:CF47)" +"(VLOOKUP(DATE(1999,10,1),$EO$12:$ER$38,3)+VLOOKUP(DATE(1999,11,1),$EO$12:$ER$38,3)+VLOOKUP(DATE(1999,12,1),$EO$12:$ER$38,3))/(VLOOKUP(DATE(1999,10,1),$EO$12:$ER$38,2)+VLOOKUP(DATE(1999,11,1),$EO$12:$ER$38,2)+VLOOKUP(DATE(1999,12,1),$EO$12:$ER$38,2))" +"(VLOOKUP(DATE(1999,10,1),$EO$12:$ER$38,4)+VLOOKUP(DATE(1999,11,1),$EO$12:$ER$38,4)+VLOOKUP(DATE(1999,12,1),$EO$12:$ER$38,4))/(VLOOKUP(DATE(1999,10,1),$EO$12:$ER$38,2)+VLOOKUP(DATE(1999,11,1),$EO$12:$ER$38,2)+VLOOKUP(DATE(1999,12,1),$EO$12:$ER$38,2))" +"SUM(AD26:AD38)" +"ET10" +"IF(YEAR(A48)=$T$20,$BY$48,0)+IF(YEAR(A48)=$T$21,$BY$49,0)+IF(YEAR(A48)=$T$22,$BY$50,0)" +"B48+(D48*CN48*CE48)" +"+[5]Cinergy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radeSum!R12" +"SUM(IF((INT((MONTH($A$56:$A$91)-1)/3)=U56-1)*(YEAR($A$56:$A$91)=T56),$I$56:$I$91*$DK$12:$DK$47))/SUM(IF((INT((MONTH($A$56:$A$91)-1)/3)=U56-1)*(YEAR($A$56:$A$91)=T56),$DK$12:$DK$47))" +"AVERAGE(IF((INT((MONTH($A$56:$A$91)-1)/3)=U56-1)*(YEAR($A$56:$A$91)=T56),$I$56:$I$91))" +"CD12" +"IF(YEAR($AJ56)=$CG$10,(($I56-$AL$92)*$AK$92+($I56-$AN$92)*$AM$92+($I56-$AP$92)*$AO$92+($I56-$AR$92)*$AQ$92+($I56-$AT$92)*$AS$92+($I56-$AV$92)*$AU$92+($I56-$AX$92)*$AW$92+($I56-$AZ$92)*$AY$92+($I56-$BB$92)*$BA$92+($I56-$BD$92)*$BC$92+($I56-$BF$92)*$BE$92+($I56-$BH$92)*$BG$92+($I56-$BJ$92)*$BI$92+($I56-$BL$92)*$BK$92+($I56-$BN$92)*$BM$92+($I56-$BP$92)*$BO$92+($I56-$BR$92)*$BQ$92+($I56-$BT$92)*$BS$92+($I56-$BV$92)*$BU$92+($I56-$BX$92)*$BW$92)*$CD56*$CE56,0)" +"IF(YEAR($AJ56)=$CH$10,(($I56-$AL$93)*$AK$93+($I56-$AN$93)*$AM$93+($I56-$AP$93)*$AO$93+($I56-$AR$93)*$AQ$93+($I56-$AT$93)*$AS$93+($I56-$AV$93)*$AU$93+($I56-$AX$93)*$AW$93+($I56-$AZ$93)*$AY$93+($I56-$BB$93)*$BA$93+($I56-$BD$93)*$BC$93+($I56-$BF$93)*$BE$93+($I56-$BH$93)*$BG$93+($I56-$BJ$93)*$BI$93+($I56-$BL$93)*$BK$93+($I56-$BN$93)*$BM$93+($I56-$BP$93)*$BO$93+($I56-$BR$93)*$BQ$93+($I56-$BT$93)*$BS$93+($I56-$BV$93)*$BU$93+($I56-$BX$93)*$BW$93)*$CD56*$CE56,0)" +"IF(YEAR($AJ56)=$CI$10,(($I56-$AL$94)*$AK$94+($I56-$AN$94)*$AM$94+($I56-$AP$94)*$AO$94+($I56-$AR$94)*$AQ$94+($I56-$AT$94)*$AS$94+($I56-$AV$94)*$AU$94+($I56-$AX$94)*$AW$94+($I56-$AZ$94)*$AY$94+($I56-$BB$94)*$BA$94+($I56-$BD$94)*$BC$94+($I56-$BF$94)*$BE$94+($I56-$BH$94)*$BG$94+($I56-$BJ$94)*$BI$94+($I56-$BL$94)*$BK$94+($I56-$BN$94)*$BM$94+($I56-$BP$94)*$BO$94+($I56-$BR$94)*$BQ$94+($I56-$BT$94)*$BS$94+($I56-$BV$94)*$BU$94+($I56-$BX$94)*$BW$94)*$CD56*$CE56,0)" +"+CL12*CF56/10000" +"IF(YEAR($EO56)=1999,EP56,0)" +"[5]COMED!$O35" +"AVERAGE(O57:P57)-G57-0.5" +"SUM(IF((YEAR($A$56:$A$91)=T64),$I$56:$I$91*$DK$12:$DK$47))/SUM(IF((YEAR($A$56:$A$91)=T64),$DK$12:$DK$47))" +"AVERAGE(IF((YEAR($A$56:$A$91)=T64),$I$56:$I$91))" +"SUM(IF((YEAR($A$56:$A$94)=T66),$I$56:$I$94*$DK$12:$DK$50))/SUM(IF((YEAR($A$56:$A$94)=T66),$DK$12:$DK$50))" +"AVERAGE(IF((YEAR($A$56:$A$94)=T66),$I$56:$I$94))" +"SUM(IF((INT((MONTH($A$56:$A$91)-1)/3)=$U71-1)*(YEAR($A$56:$A$91)=$T71),$F$56:$F$91))" +"SUM(IF((INT((MONTH($A$56:$A$91)-1)/3)=$U71-1)*(YEAR($A$56:$A$91)=$T71),$E$56:$E$91))" +"+R76" +"+[5]COMED!$F56" +"+Master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thNewDeals!$B$8:$B$46)&YEAR(OthNewDeals!$B$8:$B$46)&OthNewDeals!$BK$8:$BK$46=MONTH($A143)&$B$141&$DK$141,OthNewDeals!$G$8:$G$46))" +"SUM(IF(MONTH($DP$12:$DP$89)&YEAR($DP$12:$DP$89)=MONTH($A143)&$G$141,$DQ$12:$DQ$89))" +"SUM(IF(MONTH($DP$12:$DP$89)&YEAR($DP$12:$DP$89)=MONTH($A143)&$G$141,$DR$12:$DR$89))+SUM(IF(MONTH($CB$56:$CB$91)&YEAR($CB$56:$CB$91)=MONTH($A143)&$G$141,$CF$56:$CF$91))" +"SUM(IF(MONTH($DX$12:$DX$110)&YEAR($DX$12:$DX$110)=MONTH($A143)&$G$141,$DY$12:$DY$110))+SUM(IF(MONTH(OthNewDeals!$B$8:$B$46)&YEAR(OthNewDeals!$B$8:$B$46)&OthNewDeals!$BK$8:$BK$46=MONTH($A143)&$G$141&$DK$141,OthNewDeals!$G$8:$G$46))" +"SUM(IF(MONTH($DP$12:$DP$89)&YEAR($DP$12:$DP$89)=MONTH($A143)&$L$141,$DQ$12:$DQ$89))" +"SUM(IF(MONTH($DP$12:$DP$89)&YEAR($DP$12:$DP$89)=MONTH($A143)&$L$141,$DR$12:$DR$89))+SUM(IF(MONTH($CB$56:$CB$91)&YEAR($CB$56:$CB$91)=MONTH($A143)&$L$141,$CF$56:$CF$91))" +"SUM(IF(MONTH($DX$12:$DX$110)&YEAR($DX$12:$DX$110)=MONTH($A143)&$L$141,$DY$12:$DY$110))+SUM(IF(MONTH(OthNewDeals!$B$8:$B$46)&YEAR(OthNewDeals!$B$8:$B$46)&OthNewDeals!$BK$8:$BK$46=MONTH($A143)&$L$141&$DK$141,OthNewDeals!$G$8:$G$46))" +"SUM(IF(MONTH($DP$12:$DP$176)=MONTH($A143),$DQ$12:$DQ$176))" +"SUM(IF(MONTH($CB$56:$CB$91)=MONTH($A143),$CF$56:$CF$91))+SUM(IF(MONTH($DP$12:$DP$176)=MONTH($A143),$DR$12:$DR$176))" +"SUM(IF(MONTH($DX$12:$DX$119)=MONTH($A143),$DY$12:$DY$119))+SUM(IF(MONTH(OthNewDeals!$B$8:$B$46)&OthNewDeals!$BK$8:$BK$46=MONTH($A143)&$DK$141,OthNewDeals!$G$8:$G$46))" +"SUM(Q143:V143)" +"V143+S143+R143" +"SUM(W143:W145)" +"R143+R144+R145+S143+S144+S145" +"SUM(B143:B154)" +"SUM(IF(MONTH($X$143:$X$154)=7,$Y$143:$Y$154))+SUM(IF(MONTH($X$143:$X$154)=8,$Y$143:$Y$154))" +"B141" +"SUM(IF(MONTH($DP$12:$DP$89)&YEAR($DP$12:$DP$89)=MONTH($A163)&$B$141,$DT$12:$DT$89))" +"SUM(IF(MONTH($DP$12:$DP$89)&YEAR($DP$12:$DP$89)=MONTH($A163)&$B$141,$DU$12:$DU$89))" +"SUM(IF(MONTH($DP$12:$DP$89)&YEAR($DP$12:$DP$89)=MONTH($A163)&$B$141,#REF!))" +"SUM(IF(MONTH($DX$12:$DX$110)&YEAR($DX$12:$DX$110)=MONTH($A163)&$B$141,$DZ$12:$DZ$110))+SUM(IF(MONTH(OthNewDeals!$B$8:$B$46)&YEAR(OthNewDeals!$B$8:$B$46)&OthNewDeals!$BK$8:$BK$46=MONTH($A163)&$B$141&$DK$161,OthNewDeals!$G$8:$G$46))" +"SUM(IF(MONTH($DP$12:$DP$89)&YEAR($DP$12:$DP$89)=MONTH($A163)&$G$141,$DT$12:$DT$89))" +"SUM(IF(MONTH($DP$12:$DP$89)&YEAR($DP$12:$DP$89)=MONTH($A163)&$G$141,$DU$12:$DU$89))" +"SUM(IF(MONTH($DX$12:$DX$110)&YEAR($DX$12:$DX$110)=MONTH($A163)&$G$141,$DZ$12:$DZ$110))+SUM(IF(MONTH(OthNewDeals!$B$8:$B$46)&YEAR(OthNewDeals!$B$8:$B$46)&OthNewDeals!$BK$8:$BK$46=MONTH($A163)&$G$141&$DK$161,OthNewDeals!$G$8:$G$46))" +"SUM(IF(MONTH($DP$12:$DP$89)&YEAR($DP$12:$DP$89)=MONTH($A163)&$L$141,$DT$12:$DT$89))" +"SUM(IF(MONTH($DP$12:$DP$89)&YEAR($DP$12:$DP$89)=MONTH($A163)&$L$141,$DU$12:$DU$89))" +"SUM(IF(MONTH($DX$12:$DX$110)&YEAR($DX$12:$DX$110)=MONTH($A163)&$L$141,$DZ$12:$DZ$110))+SUM(IF(MONTH(OthNewDeals!$B$8:$B$46)&YEAR(OthNewDeals!$B$8:$B$46)&OthNewDeals!$BK$8:$BK$46=MONTH($A163)&$L$141&$DK$161,OthNewDeals!$G$8:$G$46))" +"SUM(IF(MONTH($DP$12:$DP$176)=MONTH($A163),$DT$12:$DT$176))" +"SUM(IF(MONTH($DP$12:$DP$176)=MONTH($A163),$DU$12:$DU$176))" +"SUM(IF(MONTH($DX$12:$DX$119)=MONTH($A163),$DZ$12:$DZ$119))+SUM(IF(MONTH(OthNewDeals!$B$8:$B$46)&OthNewDeals!$BK$8:$BK$46=MONTH($A163)&$DK$161,OthNewDeals!$G$8:$G$46))" +"B143+B163" +"SUM(K10:K100)" +"SUM(X10:X100)" +"SUM(L10:L100)" +"H3+H2" +"SUM(Y10:Y100)" +"SUM(M10:M100)" +"SUM(Z10:Z100)" +"SUM(M2:M4)" +"SUM(N10:N100)" +"68712/16/21" +"IF($B$5=1,[5]Cinergy!$D34,[5]Cinergy!$D35)" +"VLOOKUP(A10,$AA$10:$AH$100,2)+VLOOKUP(A10,$AA$10:$AH$100,3)" +"VLOOKUP(A10,$AA$10:$AH$100,4)" +"B10+C10" +"VLOOKUP(A10,$AI$10:$AL$100,2)+VLOOKUP(A10,$AI$10:$AL$100,3)" +"VLOOKUP(A10,$AI$10:$AL$100,4)" +"VLOOKUP(A10,NymexData!$S$12:$T$128,2)" +"IF($I$7=1,NymexData!AN12,NymexData!X12)" +"IF($I$7=1,H10+I10,VLOOKUP(A10,NymexData!$AA$12:$AB$128,2))" +"B10*I10" +"C10*I10" +"E10*I10" +"F10*I10" +"SUM(K10:N10)" +"TradeSum!S12/GencoPosn!J10*1000" +"A10" +"VLOOKUP(R10,$AA$10:$AH$100,5)+VLOOKUP(R10,$AA$10:$AH$100,6)" +"VLOOKUP(R10,$AA$10:$AH$100,7)" +"VLOOKUP(R10,$AA$10:$AH$100,8)" +"S10+T10+U10" +"[5]Cinergy!$F34" +"S10*W10" +"T10*W10" +"U10*W10" +"IF(ISERROR(VLOOKUP(A11,$AA$10:$AH$100,2,FALSE))+ISERROR(VLOOKUP(A11,$AA$10:$AH$100,3,FALSE))=0,VLOOKUP(A11,$AA$10:$AH$100,2,FALSE)+VLOOKUP(A11,$AA$10:$AH$100,3,FALSE),0)" +"IF(ISERROR(VLOOKUP(A11,$AA$10:$AH$100,4,FALSE))=FALSE,VLOOKUP(A11,$AA$10:$AH$100,4,FALSE),0)" +"IF(ISERROR(VLOOKUP(A11,$AI$10:$AL$100,2,FALSE))+ISERROR(VLOOKUP(A11,$AI$10:$AL$100,3,FALSE))=0,VLOOKUP(A11,$AI$10:$AL$100,2,FALSE)+VLOOKUP(A11,$AI$10:$AL$100,3,FALSE),0)" +"IF(ISERROR(VLOOKUP(A11,$AI$10:$AL$100,4,FALSE))=FALSE,VLOOKUP(A11,$AI$10:$AL$100,4,FALSE),0)" +"F11+E11" +"IF(ISERROR(VLOOKUP(R11,$AA$10:$AH$100,5,FALSE))+ISERROR(VLOOKUP(R11,$AA$10:$AH$100,6,FALSE))=0,VLOOKUP(R11,$AA$10:$AH$100,5,FALSE)+VLOOKUP(R11,$AA$10:$AH$100,6,FALSE),0)" +"IF(ISERROR(VLOOKUP(R11,$AA$10:$AH$100,7,FALSE))=FALSE,VLOOKUP(R11,$AA$10:$AH$100,7,FALSE),0)" +"IF(ISERROR(VLOOKUP(R11,$AA$10:$AH$100,8,FALSE))=FALSE,VLOOKUP(R11,$AA$10:$AH$100,8,FALSE),0)" +"+AA12" +"SUM(AG12:AH12)/TradeSum!CD13" +"SUM(IF(YEAR($A$10:$A$100)=$A107,$D$10:$D$100))" +"SUM(IF(YEAR($A$10:$A$100)=$A107,$G$10:$G$100))" +"SUM(B107:B113)" +"TradeSum!B2" +"SUM(J12:J28)" +"[2]!'0#CN: 2 16 5 14'" +"IF(ISERROR(DZ4),0,DZ4)" +"VALUE(DX4)" +"SUM(K12:K28)" +"A12" +"DY5" +"VLOOKUP(DQ5,NymexData!$A$12:$B$29,2)-G12" +"G4+G5" +"[5]Cinergy!D35" +"IF(ISERROR(VLOOKUP(A12,NymexData!$O$4:$P$46,2,FALSE)),0,VLOOKUP(A12,NymexData!$O$4:$P$46,2,FALSE))" +"B12/736" +"BG12" +"B12+(D12*736)" +"C12+D12" +"IF(ISERROR(VLOOKUP(A12,NymexData!$A$12:$B$54,2,FALSE)),0,VLOOKUP(A12,NymexData!$A$12:$B$54,2,FALSE))" +"IF(DU$3=1,DR5,DS5)" +"G12+H12" +"H12*B12" +"BH36" +"TradeSum!I13-I12" +"A12" +"S12+U12+W12+Y12+AA12+AC12+AE12+AG12+AI12+AK12+AM12+AO12+AQ12+AS12+AU12+AW12+AY12+BA12+BC12+BE12" +"IF(AND(BG12=0,BK12=0),0,(ABS(S12)*T12+ABS(U12)*V12+ABS(W12)*X12+ABS(Y12)*Z12+ABS(AA12)*AB12+ABS(AC12)*AD12+ABS(AE12)*AF12+ABS(AG12)*AH12+ABS(AI12)*AJ12+ABS(AK12)*AL12+ABS(AM12)*AN12+ABS(AO12)*AP12+ABS(AQ12)*AR12+ABS(AS12)*AT12+ABS(AU12)*AV12+ABS(AW12)*AX12+ABS(AY12)*AZ12+ABS(BA12)*BB12+ABS(BC12)*BD12+ABS(BE12)*BF12)/BK12)" +"ABS(S12)+ABS(U12)+ABS(W12)+ABS(Y12)+ABS(AA12)+ABS(AC12)+ABS(AE12)+ABS(AG12)+ABS(AI12)+ABS(AI12)+ABS(AK12)+ABS(AM12)+ABS(AO12)+ABS(AQ12)+ABS(AS12)+ABS(AU12)+ABS(AW12)+ABS(AY12)+ABS(BA12)+ABS(BC12)+ABS(BE12)" +"A12" +"B12*TradeSum!H13" +"VLOOKUP(A12,TradeSum!$CB$12:$CE$47,4)" +"ABS(S13)+ABS(U13)+ABS(W13)+ABS(Y13)+ABS(AA13)+ABS(AC13)+ABS(AE13)+ABS(AG13)+ABS(AI13)+ABS(AK13)+ABS(AM13)+ABS(AO13)+ABS(AQ13)+ABS(AS13)+ABS(AU13)+ABS(AW13)+ABS(AY13)+ABS(BA13)+ABS(BC13)+ABS(BE13)" +"VLOOKUP(A13,TradeSum!CB13:CE31,4)" +"[2]!'1#CN: 2 18 5 5'" +"#REF!" +"(736*#REF!)*(#REF!-#REF!)" +"SUM(S35:BF35)" +"R12" +"(736*S12)*($I12-T12)" +"(736*#REF!)*(TradeSum!$I12-#REF!)" +"(736*S12)*(TradeSum!$I13-T12)" +"TradeSum!$B$2" +"SUM(H8:H46)" +"AZ8" +"AY8" +"F8*BI8" +"(((D8-L8)*K8+(D8-N8)*M8+(D8-P8)*O8+(D8-R8)*Q8+(D8-T8)*S8+(D8-V8)*U8+(D8-X8)*W8+(D8-Z8)*Y8+(D8-AB8)*AA8+(D8-AD8)*AC8+(D8-AF8)*AE8+(D8-AH8)*AG8+(D8-AJ8)*AI8+(D8-AL8)*AK8+(D8-AN8)*AM8+(D8-AP8)*AO8+(D8-AR8)*AQ8+(D8-AT8)*AS8+(D8-AV8)*AU8+(D8-AX8)*AW8)*BI8)" +"B8" +"K8+M8+O8+Q8+S8+U8+W8+Y8+AA8+AC8+AE8+AG8+AI8+AK8+AM8+AO8+AQ8+AS8+AU8+AW8" +"IF(AND(AY8=0,BC8=0),0,(ABS(K8)*L8+ABS(M8)*N8+ABS(O8)*P8+ABS(Q8)*R8+ABS(S8)*T8+ABS(U8)*V8+ABS(W8)*X8+ABS(Y8)*Z8+ABS(AA8)*AB8+ABS(AC8)*AD8+ABS(AE8)*AF8+ABS(AG8)*AH8+ABS(AI8)*AJ8+ABS(AK8)*AL8+ABS(AM8)*AN8+ABS(AO8)*AP8+ABS(AQ8)*AR8+ABS(AS8)*AT8+ABS(AU8)*AV8+ABS(AW8)*AX8)/BC8)" +"ABS(K8)+ABS(M8)+ABS(O8)+ABS(Q8)+ABS(S8)+ABS(U8)+ABS(W8)+ABS(Y8)+ABS(AA8)+ABS(AC8)+ABS(AE8)+ABS(AG8)+ABS(AI8)+ABS(AK8)+ABS(AM8)+ABS(AO8)+ABS(AQ8)+ABS(AS8)+ABS(AU8)+ABS(AW8)" +"TradeSum!CB12" +"TradeSum!CD12*TradeSum!CE12" +"VLOOKUP(J8,TradeSum!$CB$12:$CD$47,3)*BC8" +"IF(ISERROR(BF8),0,BF8)" +"VLOOKUP(J8,$BD$8:$BE$43,2)" +"SUM(BG8:BG46)" +"E5" +"IF(ISERROR(G5/1000),0,G5/1000)" +"FuturesPosn!E8" +"Interest!X5" +"B7" +"B7" +"TradeDate" +"T8" +"AB12-T12" +"[2]!'0#NG: 2 0 4 14'" +"[2]!'0#NG: 2 5 7 14'" +"[2]!'0#NG: 2 16 6 14'" +"IF(LEFT(AJ12,2)=""--"",RIGHT(AJ12,5),AJ12)" +"VALUE(AL12)" +"IF(ISERROR(AM12),0,AM12)" +"[2]!'1#NG: 3 0 4 13'" +"[2]!'1#NG: 3 5 7 13'" +"[2]!'1#NG: 3 16 7 13'" +"[2]!'2#NG: 2 0 4 9'" +"[2]!'2#NG: 2 5 7 9'" +"[2]!'2#NG: 2 16 7 9'" +"[5]Top!$B$5" +"W8" +"DATE(YEAR(X5+31),MONTH(X5+31),1)" +"YEAR(X8)" +"MONTH(X8)" +"(1+Y8/2)^(-(DATE(AA9,AB9,20)-[4]TradeSum!$A$3)/182.625)" +"SUM(F8:F4003)" +"AVERAGE(B2:C2)" +"+(C3+B3)/(C7+B7)*1000" +"+(#REF!+#REF!)/(C6+B6)*1000" +"+(C5+B5)/(C4+B4)*1000" +"+(C9+B9)/(C4+B4)*1000" +"+(C2+B2)/(C6+B6)*1000" +"+(C2+B2)/(C4+B4)*1000" +"+TradeSum!CD15" +"+Master!N25" +"+M11*$L11*$K11" +"+H40-Master!K25" +"+H59" +"+H66" +"+H73" +"+M11" +"+Master!N28" +"+H41" +"+H60" +"+H67" +"+H74" +"+H42" +"+H61" +"+H68" +"+H75" +"+Master!N32" +"+H45" +"+H64" +"+H71" +"+H78" +"+H52" +"+Master!N41" +"SUM(N11:N12)/SUM($K11:$K12)" +"SUM(N13:N14)/SUM($K13:$K14)" +"SUM(N15:N15)/SUM($K15:$K15)" +"SUM(N17:N18)/SUM($K17:$K18)" +"SUM(N19:N19)/SUM($K19:$K19)" +"SUM(N20:N22)/SUM($K20:$K22)" +"SUM(N11:N22)/SUM($K11:$K22)" +"SUM(N23:N24)/SUM($K23:$K24)" +"SUM(N25:N26)/SUM($K25:$K26)" +"SUM(N27:N27)/SUM($K27:$K27)" +"SUM(N29:N30)/SUM($K29:$K30)" +"SUM(N31:N31)/SUM($K31:$K31)" +"SUM(N32:N34)/SUM($K32:$K34)" +"SUM(N23:N34)/SUM($K23:$K34)" +"NOW()" +"'Filter-new'!E124" +"'Filter-new'!E124" +"'Filter-new'!E124" +"'Filter-new'!E124" +"'Filter-new'!E124" +"'Filter-new'!E124" +"'Filter-new'!J124" +"'Filter-new'!J124" +"'Filter-new'!J124" +"'Filter-new'!J124" +"'Filter-new'!F124" +"'Filter-new'!F124" +"'Filter-new'!F124" +"'Filter-new'!F124" +"'Filter-new'!P124" +"'Filter-new'!P124" +"'Filter-new'!L124" +"'Filter-new'!L124" +"'Filter-new'!L124" +"'Filter-new'!L124" +"'Filter-new'!G124" +"'Filter-new'!G124" +"'Filter-new'!G124" +"'Filter-new'!G124" +"'Filter-new'!I124" +"'Filter-new'!I124" +"'Filter-new'!I124" +"'Filter-new'!I124" +"'Filter-new'!I124" +"'Filter-new'!I124" +"'Filter-new'!R124" +"'Filter-new'!R124" +"'Filter-new'!R124" +"'Filter-new'!R124" +"'Filter-new'!R124" +"'Filter-new'!R124" +"'Filter-new'!J124" +"'Filter-new'!J124" +"'Filter-new'!J124" +"'Filter-new'!J124" +"'Filter-new'!F124" +"'Filter-new'!F124" +"'Filter-new'!F124" +"'Filter-new'!F124" +"'Filter-new'!P124" +"'Filter-new'!P124" +"'Filter-new'!G124" +"'Filter-new'!G124" +"'Filter-new'!G124" +"'Filter-new'!G124" +"'Filter-new'!C3" +"YEAR(C6)" +"VLOOKUP($C6,calendar!$A$2:$D$121,4,FALSE)*(1-(H6=0))" +"VLOOKUP($C6,calendar!$A$2:$D$121,3,FALSE)*(1-(I6=0))" +"SUM(K6,AA6,AO6,Q6,AW6,W6,BC6,AI6,BG6,BQ6,AE6,BU6,CA6)" +"SUM(L6,AB6,AP6,R6,AX6,X6,BD6,AJ6,BJ6,BR6,AF6,BV6,CB6,BN6)" +"SUM(O6,U6,AM6,BA6,BY6,CE6)" +"'Filter-old'!E3" +"'Filter-new'!E3" +"'Filter-new'!E492" +"'Filter-old'!H3" +"'Filter-new'!H3" +"'Filter-new'!H492" +"'Filter-old'!J3" +"'Filter-new'!J3" +"'Filter-old'!F3" +"'Filter-new'!F3" +"'Filter-old'!P3" +"'Filter-new'!P3" +"'Filter-old'!L3" +"'Filter-new'!L3" +"'Filter-new'!L492" +"'Filter-old'!G3" +"'Filter-new'!G3" +"'Filter-old'!I3" +"'Filter-new'!I3" +"'Filter-new'!I492" +"'Filter-old'!K3" +"'Filter-new'!K3" +"'Filter-old'!M3" +"'Filter-new'!K492" +"'Filter-new'!M3" +"'Filter-new'!N3" +"'Filter-old'!O3" +"'Filter-new'!O3" +"'Filter-old'!Q3" +"'Filter-new'!Q3" +"'Filter-new'!Q492" +"'Filter-old'!R3" +"'Filter-new'!R3" +"'Filter-new'!R492" +"'Filter-new'!L619" +"'Filter-new'!C8" +"SUM(L127,AB127,AP127,R127,AX127,X127,BD127,AJ127,BJ127,BR127,AF127,BV127,CB127)" +"'Filter-old'!E130" +"'Filter-new'!E130" +"'price-old'!E9" +"'Filter-old'!H130" +"'Filter-new'!H130" +"'price-old'!H9" +"'Filter-old'!J130" +"'Filter-new'!J130" +"'price-old'!J9" +"'Filter-old'!F130" +"'Filter-new'!F130" +"'price-old'!F9" +"'Filter-old'!P130" +"'Filter-new'!P130" +"'price-old'!O9" +"'Filter-old'!L130" +"'Filter-new'!L130" +"'price-old'!L9" +"'price-new'!L9" +"'Filter-old'!G130" +"'Filter-new'!G130" +"'price-old'!G9" +"AX127+BD127+BR127+BV127+CB127+BJ127+BN127" +"'Filter-old'!I130" +"'Filter-new'!I130" +"'price-old'!I9" +"'Filter-old'!K130" +"'Filter-new'!K130" +"'price-old'!K9" +"'Filter-old'!M130" +"'Filter-new'!M130" +"'price-old'!M9" +"'price-new'!M9" +"'Filter-new'!N130" +"'price-new'!N9" +"'Filter-old'!O130" +"'Filter-new'!O130" +"'price-old'!N9" +"'Filter-old'!Q130" +"'Filter-new'!Q130" +"'price-old'!P9" +"'Filter-old'!R130" +"'Filter-new'!R130" +"'price-old'!Q9" +"AVERAGE(BV408,AM408,AN408,AT408)" +"AVERAGE(BT410,AM410,AN410)" +"'price-new'!J10" +"AVERAGE(BT411,AM411,AN411,AT411)" +"AVERAGE(BV411,AM411,AN411,AT411)" +"AVERAGE(BV413,AM412,AN412,AT412)" +"AVERAGE(BV414,AM413,AN413,AT413)" +"AVERAGE(VLOOKUP(K$2,$R$408:$CD$417,51,FALSE),VLOOKUP(K$2,$R$408:$AV$417,21,FALSE),VLOOKUP(K$2,$R$408:$AV$417,23,FALSE),VLOOKUP(K$2,$R$408:$AV$417,25,FALSE))" +"AVERAGE(VLOOKUP(#REF!,$R$408:$CD$417,51,FALSE),VLOOKUP(#REF!,$R$408:$AV$417,21,FALSE),VLOOKUP(#REF!,$R$408:$AV$417,23,FALSE),VLOOKUP(#REF!,$R$408:$AV$417,25,FALSE))" +"O130+U130+AM130+BA130+BY130+CE130" +"'price-new'!E12" +"'Filter-new'!E622" +"'price-new'!H12" +"'Filter-new'!H622" +"'price-new'!F12" +"'price-new'!P12" +"'Filter-new'!L622" +"'price-new'!G12" +"BA130+BY130+CE130" +"'price-new'!I12" +"'price-new'!K12" +"'price-new'!O12" +"'price-new'!Q12" +"'Filter-new'!Q622" +"'price-new'!R12" +"'Filter-new'!R622" +"VLOOKUP(37165,[1]Offpeak_Forward!$A$1:$AG$231,13,FALSE)" +"VLOOKUP(37165,[1]Offpeak_Forward!$A$1:$AG$231,14,FALSE)" +"VLOOKUP(37165,[1]Offpeak_Forward!$A$1:$AG$231,18,FALSE)" +"'Filter-new'!I623" +"VLOOKUP(37165,[1]Offpeak_Forward!$A$1:$AG$231,15,FALSE)" +"VLOOKUP(37165,[1]Offpeak_Forward!$A$1:$AG$231,22,FALSE)" +"VLOOKUP(CO$407,[1]Daily_Peak_Forward!$A$4:$AF$34,13,FALSE)" +"VLOOKUP(37196,[1]Offpeak_Forward!$A$1:$AG$231,13,FALSE)" +"VLOOKUP(37196,[1]Offpeak_Forward!$A$1:$AG$231,14,FALSE)" +"VLOOKUP(37196,[1]Offpeak_Forward!$A$1:$AG$231,18,FALSE)" +"VLOOKUP(37196,[1]Offpeak_Forward!$A$1:$AG$231,15,FALSE)" +"'Filter-new'!K624" +"VLOOKUP(37196,[1]Offpeak_Forward!$A$1:$AG$231,2,FALSE)" +"VLOOKUP(37196,[1]Offpeak_Forward!$A$1:$AG$231,22,FALSE)" +"VLOOKUP(37196,[1]Offpeak_Forward!$A$1:$AG$231,6,FALSE)" +"VLOOKUP(37226,[1]Offpeak_Forward!$A$1:$AG$231,13,FALSE)" +"VLOOKUP(37226,[1]Offpeak_Forward!$A$1:$AG$231,14,FALSE)" +"VLOOKUP(37226,[1]Offpeak_Forward!$A$1:$AG$231,18,FALSE)" +"VLOOKUP(37226,[1]Offpeak_Forward!$A$1:$AG$231,15,FALSE)" +"VLOOKUP(37226,[1]Offpeak_Forward!$A$1:$AG$231,2,FALSE)" +"VLOOKUP(37226,[1]Offpeak_Forward!$A$1:$AG$231,22,FALSE)" +"VLOOKUP(37226,[1]Offpeak_Forward!$A$1:$AG$231,6,FALSE)" +"'Filter-new'!C15" +"'Filter-old'!E137" +"AVERAGE('Filter-new'!E137:E138)-AB135" +"'price-old'!E16" +"('price-new'!E16*31+'price-new'!E17*28)/59" +"AVERAGE('Filter-new'!E626:E627)" +"(VLOOKUP(37257,[1]Offpeak_Forward!$A$1:$AG$231,13,FALSE)*31+VLOOKUP(37288,[1]Offpeak_Forward!_xlnm.Print_Area,13,FALSE)*28)/59" +"'Filter-old'!H137" +"AVERAGE('Filter-new'!H137:H138)" +"'price-old'!H16" +"('price-new'!H16*31+'price-new'!H17*28)/59" +"AVERAGE('Filter-new'!H626:H627)" +"(VLOOKUP(37257,[1]Offpeak_Forward!$A$1:$AG$231,14,FALSE)*31+VLOOKUP(37288,[1]Offpeak_Forward!_xlnm.Print_Area,14,FALSE)*28)/59" +"'Filter-old'!J137" +"'Filter-new'!J137" +"'price-old'!J16" +"('price-new'!J16*31+'price-new'!J17*28)/59" +"'Filter-old'!F137" +"'price-old'!F16" +"('price-new'!F16*31+'price-new'!F17*28)/59" +"'Filter-old'!P137" +"AVERAGE('Filter-new'!P137:P138)" +"'price-old'!O16" +"('price-new'!P16*31+'price-new'!P17*28)/59" +"'Filter-old'!L137" +"AVERAGE('Filter-new'!L137:L138)" +"'price-old'!L16" +"('price-new'!L16*31+'price-new'!L17*28)/59" +"AVERAGE('Filter-new'!L626:L627)" +"(VLOOKUP(37257,[1]Offpeak_Forward!$A$1:$AG$231,18,FALSE)*31+VLOOKUP(37288,[1]Offpeak_Forward!_xlnm.Print_Area,18,FALSE)*28)/59" +"'Filter-old'!G137" +"'Filter-new'!G137" +"'price-old'!G16" +"('price-new'!G16*31+'price-new'!G17*28)/59" +"AX135+BD135+BJ135+BR135+BV135+CB135+BN135" +"'Filter-old'!I137" +"AVERAGE('Filter-new'!I137:I138)" +"'price-old'!I16" +"('price-new'!I16*31+'price-new'!I17*28)/59" +"AVERAGE('Filter-new'!I626:I627)" +"(VLOOKUP(37257,[1]Offpeak_Forward!$A$1:$AG$231,15,FALSE)*31+VLOOKUP(37288,[1]Offpeak_Forward!_xlnm.Print_Area,15,FALSE)*28)/59" +"'Filter-old'!K137" +"AVERAGE('Filter-new'!K137:K138)" +"'price-old'!K16" +"('price-new'!K16*31+'price-new'!K17*28)/59" +"'Filter-old'!M137" +"AVERAGE('Filter-new'!K626:K627)" +"(VLOOKUP(37257,[1]Offpeak_Forward!$A$1:$AG$231,2,FALSE)*31+VLOOKUP(37288,[1]Offpeak_Forward!_xlnm.Print_Area,2,FALSE)*28)/59" +"AVERAGE('Filter-new'!M137:M138)" +"'price-old'!M16" +"('price-new'!M16*31+'price-new'!M17*28)/59" +"AVERAGE('Filter-new'!N137:N138)" +"('price-new'!N16*31+'price-new'!N17*28)/59" +"'Filter-old'!O137" +"AVERAGE('Filter-new'!O137:O138)" +"'price-old'!N16" +"('price-new'!O16*31+'price-new'!O17*28)/59" +"'Filter-old'!Q137" +"AVERAGE('Filter-new'!Q137:Q138)" +"'price-old'!P16" +"('price-new'!Q16*31+'price-new'!Q17*28)/59" +"AVERAGE('Filter-new'!Q626:Q627)" +"(VLOOKUP(37257,[1]Offpeak_Forward!$A$1:$AG$231,22,FALSE)*31+VLOOKUP(37288,[1]Offpeak_Forward!_xlnm.Print_Area,22,FALSE)*28)/59" +"'Filter-old'!R137" +"AVERAGE('Filter-new'!R137:R138)" +"'price-old'!Q16" +"('price-new'!R16*31+'price-new'!R17*28)/59" +"AVERAGE('Filter-new'!R626:R627)" +"(VLOOKUP(37257,[1]Offpeak_Forward!$A$1:$AG$231,6,FALSE)*31+VLOOKUP(37288,[1]Offpeak_Forward!_xlnm.Print_Area,6,FALSE)*28)/59" +"'Filter-new'!E138" +"'price-new'!E17" +"'Filter-new'!E627" +"'Filter-new'!H138" +"'price-new'!H17" +"'Filter-new'!H627" +"'price-new'!J17" +"'Filter-new'!F138" +"'price-new'!F17" +"'Filter-new'!P138" +"'price-new'!P17" +"'Filter-new'!L138" +"'price-new'!L17" +"'Filter-new'!L627" +"'price-new'!G17" +"'Filter-new'!I138" +"'price-new'!I17" +"'Filter-new'!I627" +"'Filter-new'!K138" +"'price-new'!K17" +"'Filter-new'!M138" +"'price-new'!M17" +"'Filter-new'!N138" +"'price-new'!N17" +"'Filter-new'!O138" +"'price-new'!O17" +"'Filter-new'!Q138" +"'price-new'!Q17" +"'Filter-new'!Q627" +"'Filter-new'!R138" +"'price-new'!R17" +"'Filter-new'!R627" +"('price-new'!E18*31+'price-new'!E19*30)/61" +"((VLOOKUP(37316,[1]Offpeak_Forward!$A$1:$AG$231,13,FALSE)*31+VLOOKUP(37347,[1]Offpeak_Forward!$A$1:$AG$231,13,FALSE)*30)/61)" +"('price-new'!H18*31+'price-new'!H19*30)/61" +"((VLOOKUP(37316,[1]Offpeak_Forward!$A$1:$AG$231,14,FALSE)*31+VLOOKUP(37347,[1]Offpeak_Forward!$A$1:$AG$231,14,FALSE)*30)/61)" +"('price-new'!J18*31+'price-new'!J19*30)/61" +"('price-new'!F18*31+'price-new'!F19*30)/61" +"('price-new'!P18*31+'price-new'!P19*30)/61" +"('price-new'!L18*31+'price-new'!L19*30)/61" +"((VLOOKUP(37316,[1]Offpeak_Forward!$A$1:$AG$231,18,FALSE)*31+VLOOKUP(37347,[1]Offpeak_Forward!$A$1:$AG$231,18,FALSE)*30)/61)" +"('price-new'!G18*31+'price-new'!G19*30)/61" +"('price-new'!I18*31+'price-new'!I19*30)/61" +"((VLOOKUP(37316,[1]Offpeak_Forward!$A$1:$AG$231,15,FALSE)*31+VLOOKUP(37347,[1]Offpeak_Forward!$A$1:$AG$231,15,FALSE)*30)/61)" +"('price-new'!K18*31+'price-new'!K19*30)/61" +"((VLOOKUP(37316,[1]Offpeak_Forward!$A$1:$AG$231,2,FALSE)*31+VLOOKUP(37347,[1]Offpeak_Forward!$A$1:$AG$231,2,FALSE)*30)/61)" +"('price-new'!M18*31+'price-new'!M19*30)/61" +"('price-new'!N18*31+'price-new'!N19*30)/61" +"('price-new'!O18*31+'price-new'!O19*30)/61" +"('price-new'!Q18*31+'price-new'!Q19*30)/61" +"((VLOOKUP(37316,[1]Offpeak_Forward!$A$1:$AG$231,22,FALSE)*31+VLOOKUP(37347,[1]Offpeak_Forward!$A$1:$AG$231,22,FALSE)*30)/61)" +"('price-new'!R18*31+'price-new'!R19*30)/61" +"AVERAGE('Filter-new'!R627:R628)" +"((VLOOKUP(37316,[1]Offpeak_Forward!$A$1:$AG$231,6,FALSE)*31+VLOOKUP(37347,[1]Offpeak_Forward!$A$1:$AG$231,6,FALSE)*30)/61)" +"'Filter-new'!E141-AB139" +"VLOOKUP(37377,[1]Offpeak_Forward!$A$1:$AG$231,13,FALSE)" +"VLOOKUP(37377,[1]Offpeak_Forward!$A$1:$AG$231,14,FALSE)" +"VLOOKUP(37377,[1]Offpeak_Forward!$A$1:$AG$231,18,FALSE)" +"VLOOKUP(37377,[1]Offpeak_Forward!$A$1:$AG$231,15,FALSE)" +"'Filter-new'!K630" +"VLOOKUP(37377,[1]Offpeak_Forward!$A$1:$AG$231,2,FALSE)" +"VLOOKUP(37377,[1]Offpeak_Forward!$A$1:$AG$231,22,FALSE)" +"VLOOKUP(37377,[1]Offpeak_Forward!$A$1:$AG$231,6,FALSE)" +"VLOOKUP(37408,[1]Offpeak_Forward!$A$1:$AG$231,13,FALSE)" +"VLOOKUP(37408,[1]Offpeak_Forward!$A$1:$AG$231,14,FALSE)" +"VLOOKUP(37408,[1]Offpeak_Forward!$A$1:$AG$231,18,FALSE)" +"VLOOKUP(37408,[1]Offpeak_Forward!$A$1:$AG$231,15,FALSE)" +"VLOOKUP(37408,[1]Offpeak_Forward!$A$1:$AG$231,2,FALSE)" +"VLOOKUP(37408,[1]Offpeak_Forward!$A$1:$AG$231,22,FALSE)" +"VLOOKUP(37408,[1]Offpeak_Forward!$A$1:$AG$231,6,FALSE)" +"('price-new'!E22*31+'price-new'!E23*31)/62" +"(VLOOKUP(37438,[1]Offpeak_Forward!$A$1:$AG$231,13,FALSE)*31+VLOOKUP(37469,[1]Offpeak_Forward!_xlnm.Print_Area,13,FALSE)*31)/62" +"('price-new'!H22*31+'price-new'!H23*31)/62" +"(VLOOKUP(37438,[1]Offpeak_Forward!$A$1:$AG$231,14,FALSE)*31+VLOOKUP(37469,[1]Offpeak_Forward!_xlnm.Print_Area,14,FALSE)*31)/62" +"('price-new'!J22*31+'price-new'!J23*31)/62" +"('price-new'!F22*31+'price-new'!F23*31)/62" +"('price-new'!P22*31+'price-new'!P23*31)/62" +"('price-new'!L22*31+'price-new'!L23*31)/62" +"(VLOOKUP(37438,[1]Offpeak_Forward!$A$1:$AG$231,18,FALSE)*31+VLOOKUP(37469,[1]Offpeak_Forward!_xlnm.Print_Area,18,FALSE)*31)/62" +"('price-new'!G22*31+'price-new'!G23*31)/62" +"('price-new'!I22*31+'price-new'!I23*31)/62" +"(VLOOKUP(37438,[1]Offpeak_Forward!$A$1:$AG$231,15,FALSE)*31+VLOOKUP(37469,[1]Offpeak_Forward!_xlnm.Print_Area,15,FALSE)*31)/62" +"('price-new'!K22*31+'price-new'!K23*31)/62" +"(VLOOKUP(37438,[1]Offpeak_Forward!$A$1:$AG$231,2,FALSE)*31+VLOOKUP(37469,[1]Offpeak_Forward!_xlnm.Print_Area,2,FALSE)*31)/62" +"('price-new'!M22*31+'price-new'!M23*31)/62" +"('price-new'!N22*31+'price-new'!N23*31)/62" +"('price-new'!O22*31+'price-new'!O23*31)/62" +"('price-new'!Q22*31+'price-new'!Q23*31)/62" +"(VLOOKUP(37438,[1]Offpeak_Forward!$A$1:$AG$231,22,FALSE)*31+VLOOKUP(37469,[1]Offpeak_Forward!_xlnm.Print_Area,22,FALSE)*31)/62" +"('price-new'!R22*31+'price-new'!R23*31)/62" +"(VLOOKUP(37438,[1]Offpeak_Forward!$A$1:$AG$231,6,FALSE)*31+VLOOKUP(37469,[1]Offpeak_Forward!_xlnm.Print_Area,6,FALSE)*31)/62" +"VLOOKUP(37500,[1]Offpeak_Forward!$A$1:$AG$231,13,FALSE)" +"VLOOKUP(37500,[1]Offpeak_Forward!$A$1:$AG$231,14,FALSE)" +"VLOOKUP(37500,[1]Offpeak_Forward!$A$1:$AG$231,18,FALSE)" +"VLOOKUP(37500,[1]Offpeak_Forward!$A$1:$AG$231,15,FALSE)" +"VLOOKUP(37500,[1]Offpeak_Forward!$A$1:$AG$231,2,FALSE)" +"VLOOKUP(37500,[1]Offpeak_Forward!$A$1:$AG$231,22,FALSE)" +"VLOOKUP(37500,[1]Offpeak_Forward!$A$1:$AG$231,6,FALSE)" +"AVERAGE('Filter-new'!E146:E148)-AB146" +"('price-new'!E25*31+'price-new'!E26*30+'price-new'!E27*31)/92" +"AVERAGE('Filter-new'!E635:E637)" +"(VLOOKUP(37591,[1]Offpeak_Forward!$A$1:$AG$231,13,FALSE)*31+VLOOKUP(37561,[1]Offpeak_Forward!$A$1:$AG$231,13,FALSE)*30+VLOOKUP(37530,[1]Offpeak_Forward!$A$1:$AG$231,13,FALSE)*31)/92" +"AVERAGE('Filter-new'!H146:H148)" +"('price-new'!H25*31+'price-new'!H26*30+'price-new'!H27*31)/92" +"AVERAGE('Filter-new'!H635:H637)" +"(VLOOKUP(37591,[1]Offpeak_Forward!$A$1:$AG$231,14,FALSE)*31+VLOOKUP(37561,[1]Offpeak_Forward!$A$1:$AG$231,14,FALSE)*30+VLOOKUP(37530,[1]Offpeak_Forward!$A$1:$AG$231,14,FALSE)*31)/92" +"('price-new'!J25*31+'price-new'!J26*30+'price-new'!J27*31)/92" +"('price-new'!F25*31+'price-new'!F26*30+'price-new'!F27*31)/92" +"AVERAGE('Filter-new'!P146:P148)" +"('price-new'!P25*31+'price-new'!P26*30+'price-new'!P27*31)/92" +"AVERAGE('Filter-new'!L146:L148)" +"('price-new'!L25*31+'price-new'!L26*30+'price-new'!L27*31)/92" +"AVERAGE('Filter-new'!L635:L637)" +"(VLOOKUP(37591,[1]Offpeak_Forward!$A$1:$AG$231,18,FALSE)*31+VLOOKUP(37561,[1]Offpeak_Forward!$A$1:$AG$231,18,FALSE)*30+VLOOKUP(37530,[1]Offpeak_Forward!$A$1:$AG$231,18,FALSE)*31)/92" +"('price-new'!G25*31+'price-new'!G26*30+'price-new'!G27*31)/92" +"AVERAGE('Filter-new'!I146:I148)" +"('price-new'!I25*31+'price-new'!I26*30+'price-new'!I27*31)/92" +"AVERAGE('Filter-new'!I635:I637)" +"(VLOOKUP(37591,[1]Offpeak_Forward!$A$1:$AG$231,15,FALSE)*31+VLOOKUP(37561,[1]Offpeak_Forward!$A$1:$AG$231,15,FALSE)*30+VLOOKUP(37530,[1]Offpeak_Forward!$A$1:$AG$231,15,FALSE)*31)/92" +"AVERAGE('Filter-new'!K146:K148)" +"('price-new'!K25*31+'price-new'!K26*30+'price-new'!K27*31)/92" +"AVERAGE('Filter-new'!K635:K637)" +"(VLOOKUP(37591,[1]Offpeak_Forward!$A$1:$AG$231,2,FALSE)*31+VLOOKUP(37561,[1]Offpeak_Forward!$A$1:$AG$231,2,FALSE)*30+VLOOKUP(37530,[1]Offpeak_Forward!$A$1:$AG$231,2,FALSE)*31)/92" +"AVERAGE('Filter-new'!M146:M148)" +"('price-new'!M25*31+'price-new'!M26*30+'price-new'!M27*31)/92" +"AVERAGE('Filter-new'!N146:N148)" +"('price-new'!N25*31+'price-new'!N26*30+'price-new'!N27*31)/92" +"AVERAGE('Filter-new'!O146:O148)" +"('price-new'!O25*31+'price-new'!O26*30+'price-new'!O27*31)/92" +"AVERAGE('Filter-new'!Q146:Q148)" +"('price-new'!Q25*31+'price-new'!Q26*30+'price-new'!Q27*31)/92" +"AVERAGE('Filter-new'!Q635:Q637)" +"(VLOOKUP(37591,[1]Offpeak_Forward!$A$1:$AG$231,22,FALSE)*31+VLOOKUP(37561,[1]Offpeak_Forward!$A$1:$AG$231,22,FALSE)*30+VLOOKUP(37530,[1]Offpeak_Forward!$A$1:$AG$231,22,FALSE)*31)/92" +"AVERAGE('Filter-new'!R146:R148)" +"('price-new'!R25*31+'price-new'!R26*30+'price-new'!R27*31)/92" +"AVERAGE('Filter-new'!R635:R637)" +"(VLOOKUP(37591,[1]Offpeak_Forward!$A$1:$AG$231,6,FALSE)*31+VLOOKUP(37561,[1]Offpeak_Forward!$A$1:$AG$231,6,FALSE)*30+VLOOKUP(37530,[1]Offpeak_Forward!$A$1:$AG$231,6,FALSE)*31)/92" +"'Filter-new'!C27" +"'Filter-old'!E149" +"AVERAGE('Filter-new'!E149:E150)" +"'price-old'!E28" +"('price-new'!E28*31+'price-new'!E29*28)/59" +"AVERAGE('Filter-new'!E638:E639)" +"(VLOOKUP(37622,[1]Offpeak_Forward!$A$1:$AG$231,13,FALSE)*31+VLOOKUP(37653,[1]Offpeak_Forward!$A$1:$AG$231,13,FALSE)*28)/59" +"'Filter-old'!H149" +"AVERAGE('Filter-new'!H149:H150)" +"'price-old'!H28" +"('price-new'!H28*31+'price-new'!H29*28)/59" +"AVERAGE('Filter-new'!H638:H639)" +"(VLOOKUP(37622,[1]Offpeak_Forward!$A$1:$AG$231,14,FALSE)*31+VLOOKUP(37653,[1]Offpeak_Forward!$A$1:$AG$231,14,FALSE)*28)/59" +"'Filter-old'!J149" +"'Filter-new'!J149" +"'price-old'!J28" +"('price-new'!J28*31+'price-new'!J29*28)/59" +"'Filter-old'!F149" +"AVERAGE('Filter-new'!F149:F150)" +"'price-old'!F28" +"('price-new'!F28*31+'price-new'!F29*28)/59" +"'Filter-old'!P149" +"AVERAGE('Filter-new'!P149:P150)" +"'price-old'!O28" +"('price-new'!P28*31+'price-new'!P29*28)/59" +"'Filter-old'!L149" +"AVERAGE('Filter-new'!L149:L150)" +"'price-old'!L28" +"('price-new'!L28*31+'price-new'!L29*28)/59" +"AVERAGE('Filter-new'!L638:L639)" +"(VLOOKUP(37622,[1]Offpeak_Forward!$A$1:$AG$231,18,FALSE)*31+VLOOKUP(37653,[1]Offpeak_Forward!$A$1:$AG$231,18,FALSE)*28)/59" +"'Filter-old'!G149" +"'Filter-new'!G149" +"'price-old'!G28" +"('price-new'!G28*31+'price-new'!G29*28)/59" +"'Filter-old'!I149" +"AVERAGE('Filter-new'!I149:I150)" +"'price-old'!I28" +"('price-new'!I28*31+'price-new'!I29*28)/59" +"AVERAGE('Filter-new'!I638:I639)" +"(VLOOKUP(37622,[1]Offpeak_Forward!$A$1:$AG$231,15,FALSE)*31+VLOOKUP(37653,[1]Offpeak_Forward!$A$1:$AG$231,15,FALSE)*28)/59" +"'Filter-old'!K149" +"AVERAGE('Filter-new'!K149:K150)" +"'price-old'!K28" +"('price-new'!K28*31+'price-new'!K29*28)/59" +"'Filter-old'!M149" +"AVERAGE('Filter-new'!K638:K639)" +"(VLOOKUP(37622,[1]Offpeak_Forward!$A$1:$AG$231,2,FALSE)*31+VLOOKUP(37653,[1]Offpeak_Forward!$A$1:$AG$231,2,FALSE)*28)/59" +"AVERAGE('Filter-new'!M149:M150)" +"'price-old'!M28" +"('price-new'!M28*31+'price-new'!M29*28)/59" +"AVERAGE('Filter-new'!N149:N150)" +"('price-new'!N28*31+'price-new'!N29*28)/59" +"'Filter-old'!O149" +"AVERAGE('Filter-new'!O149:O150)" +"'price-old'!N28" +"('price-new'!O28*31+'price-new'!O29*28)/59" +"'Filter-old'!Q149" +"AVERAGE('Filter-new'!Q149:Q150)" +"'price-old'!P28" +"('price-new'!Q28*31+'price-new'!Q29*28)/59" +"AVERAGE('Filter-new'!Q638:Q639)" +"(VLOOKUP(37622,[1]Offpeak_Forward!$A$1:$AG$231,22,FALSE)*31+VLOOKUP(37653,[1]Offpeak_Forward!$A$1:$AG$231,22,FALSE)*28)/59" +"'Filter-old'!R149" +"AVERAGE('Filter-new'!R149:R150)" +"'price-old'!Q28" +"('price-new'!R28*31+'price-new'!R29*28)/59" +"(VLOOKUP(37622,[1]Offpeak_Forward!$A$1:$AG$231,6,FALSE)*31+VLOOKUP(37653,[1]Offpeak_Forward!$A$1:$AG$231,6,FALSE)*28)/59" +"'Filter-new'!E150" +"'price-new'!E29" +"'Filter-new'!E639" +"'Filter-new'!H150" +"'price-new'!H29" +"'Filter-new'!H639" +"'price-new'!J29" +"'Filter-new'!F150" +"'price-new'!F29" +"'Filter-new'!P150" +"'price-new'!P29" +"'Filter-new'!L150" +"'price-new'!L29" +"'Filter-new'!L639" +"'price-new'!G29" +"'Filter-new'!I150" +"'price-new'!I29" +"'Filter-new'!I639" +"'Filter-new'!K150" +"'price-new'!K29" +"'Filter-new'!M150" +"'price-new'!M29" +"'Filter-new'!N150" +"'price-new'!N29" +"'Filter-new'!O150" +"'price-new'!O29" +"'Filter-new'!Q150" +"'price-new'!Q29" +"'Filter-new'!Q639" +"'Filter-new'!R150" +"'price-new'!R29" +"'Filter-new'!R639" +"SUM(L150,AB150,AP150,R150,AX150,X150,BD150,AJ150,BJ150,BR150,AF150,BV150,CB150,BN148)" +"('price-new'!E30*31+'price-new'!E31*30)/61" +"(VLOOKUP(37681,[1]Offpeak_Forward!$A$1:$AG$231,13,FALSE)*31+VLOOKUP(37712,[1]Offpeak_Forward!$A$1:$AG$231,13,FALSE)*31)/61" +"('price-new'!H30*31+'price-new'!H31*30)/61" +"(VLOOKUP(37681,[1]Offpeak_Forward!$A$1:$AG$231,14,FALSE)*31+VLOOKUP(37712,[1]Offpeak_Forward!$A$1:$AG$231,14,FALSE)*31)/61" +"('price-new'!J30*31+'price-new'!J31*30)/61" +"('price-new'!F30*31+'price-new'!F31*30)/61" +"('price-new'!P30*31+'price-new'!P31*30)/61" +"('price-new'!L30*31+'price-new'!L31*30)/61" +"(VLOOKUP(37681,[1]Offpeak_Forward!$A$1:$AG$231,18,FALSE)*31+VLOOKUP(37712,[1]Offpeak_Forward!$A$1:$AG$231,18,FALSE)*31)/61" +"('price-new'!G30*31+'price-new'!G31*30)/61" +"('price-new'!I30*31+'price-new'!I31*30)/61" +"(VLOOKUP(37681,[1]Offpeak_Forward!$A$1:$AG$231,15,FALSE)*31+VLOOKUP(37712,[1]Offpeak_Forward!$A$1:$AG$231,15,FALSE)*31)/61" +"('price-new'!K30*31+'price-new'!K31*30)/61" +"(VLOOKUP(37681,[1]Offpeak_Forward!$A$1:$AG$231,2,FALSE)*31+VLOOKUP(37712,[1]Offpeak_Forward!$A$1:$AG$231,2,FALSE)*31)/61" +"('price-new'!M30*31+'price-new'!M31*30)/61" +"('price-new'!N30*31+'price-new'!N31*30)/61" +"('price-new'!O30*31+'price-new'!O31*30)/61" +"('price-new'!Q30*31+'price-new'!Q31*30)/61" +"(VLOOKUP(37681,[1]Offpeak_Forward!$A$1:$AG$231,22,FALSE)*31+VLOOKUP(37712,[1]Offpeak_Forward!$A$1:$AG$231,22,FALSE)*31)/61" +"('price-new'!R30*31+'price-new'!R31*30)/61" +"(VLOOKUP(37681,[1]Offpeak_Forward!$A$1:$AG$231,6,FALSE)*31+VLOOKUP(37712,[1]Offpeak_Forward!$A$1:$AG$231,6,FALSE)*31)/61" +"SUM(L152,AB152,AP152,R152,AX152,X152,BD152,AJ152,BJ152,BR152,AF152,BV152,CB152,BN148)" +"VLOOKUP(37742,[1]Offpeak_Forward!$A$1:$AG$231,13,FALSE)" +"VLOOKUP(37742,[1]Offpeak_Forward!$A$1:$AG$231,14,FALSE)" +"VLOOKUP(37742,[1]Offpeak_Forward!$A$1:$AG$231,18,FALSE)" +"VLOOKUP(37742,[1]Offpeak_Forward!$A$1:$AG$231,15,FALSE)" +"'Filter-new'!K642" +"VLOOKUP(37742,[1]Offpeak_Forward!$A$1:$AG$231,2,FALSE)" +"VLOOKUP(37742,[1]Offpeak_Forward!$A$1:$AG$231,22,FALSE)" +"VLOOKUP(37742,[1]Offpeak_Forward!$A$1:$AG$231,6,FALSE)" +"SUM(L153,AB153,AP153,R153,AX153,X153,BD153,AJ153,BJ153,BR153,AF153,BV153,CB153,BN148)" +"VLOOKUP(37773,[1]Offpeak_Forward!$A$1:$AG$231,13,FALSE)" +"VLOOKUP(37773,[1]Offpeak_Forward!$A$1:$AG$231,14,FALSE)" +"VLOOKUP(37773,[1]Offpeak_Forward!$A$1:$AG$231,18,FALSE)" +"VLOOKUP(37773,[1]Offpeak_Forward!$A$1:$AG$231,15,FALSE)" +"VLOOKUP(37773,[1]Offpeak_Forward!$A$1:$AG$231,2,FALSE)" +"VLOOKUP(37773,[1]Offpeak_Forward!$A$1:$AG$231,22,FALSE)" +"VLOOKUP(37773,[1]Offpeak_Forward!$A$1:$AG$231,6,FALSE)" +"SUM(L154,AB154,AP154,R154,AX154,X154,BD154,AJ154,BJ154,BR154,AF154,BV154,CB154,BN148)" +"('price-new'!E34*31+'price-new'!E35*31)/62" +"(VLOOKUP(37803,[1]Offpeak_Forward!$A$1:$AG$231,13,FALSE)*31+VLOOKUP(37834,[1]Offpeak_Forward!$A$1:$AG$231,13,FALSE)*31)/62" +"('price-new'!H34*31+'price-new'!H35*31)/62" +"(VLOOKUP(37803,[1]Offpeak_Forward!$A$1:$AG$231,14,FALSE)*31+VLOOKUP(37834,[1]Offpeak_Forward!$A$1:$AG$231,14,FALSE)*31)/62" +"('price-new'!J34*31+'price-new'!J35*31)/62" +"('price-new'!F34*31+'price-new'!F35*31)/62" +"('price-new'!P34*31+'price-new'!P35*31)/62" +"('price-new'!L34*31+'price-new'!L35*31)/62" +"(VLOOKUP(37803,[1]Offpeak_Forward!$A$1:$AG$231,18,FALSE)*31+VLOOKUP(37834,[1]Offpeak_Forward!$A$1:$AG$231,18,FALSE)*31)/62" +"('price-new'!G34*31+'price-new'!G35*31)/62" +"('price-new'!I34*31+'price-new'!I35*31)/62" +"(VLOOKUP(37803,[1]Offpeak_Forward!$A$1:$AG$231,15,FALSE)*31+VLOOKUP(37834,[1]Offpeak_Forward!$A$1:$AG$231,15,FALSE)*31)/62" +"('price-new'!K34*31+'price-new'!K35*31)/62" +"(VLOOKUP(37803,[1]Offpeak_Forward!$A$1:$AG$231,2,FALSE)*31+VLOOKUP(37834,[1]Offpeak_Forward!$A$1:$AG$231,2,FALSE)*31)/62" +"('price-new'!M34*31+'price-new'!M35*31)/62" +"('price-new'!N34*31+'price-new'!N35*31)/62" +"('price-new'!O34*31+'price-new'!O35*31)/62" +"('price-new'!Q34*31+'price-new'!Q35*31)/62" +"(VLOOKUP(37803,[1]Offpeak_Forward!$A$1:$AG$231,22,FALSE)*31+VLOOKUP(37834,[1]Offpeak_Forward!$A$1:$AG$231,22,FALSE)*31)/62" +"('price-new'!R34*31+'price-new'!R35*31)/62" +"(VLOOKUP(37803,[1]Offpeak_Forward!$A$1:$AG$231,6,FALSE)*31+VLOOKUP(37834,[1]Offpeak_Forward!$A$1:$AG$231,6,FALSE)*31)/62" +"SUM(L156,AB156,AP156,R156,AX156,X156,BD156,AJ156,BJ156,BR156,AF156,BV156,CB156,BN148)" +"VLOOKUP(37865,[1]Offpeak_Forward!$A$1:$AG$231,13,FALSE)" +"VLOOKUP(37865,[1]Offpeak_Forward!$A$1:$AG$231,14,FALSE)" +"VLOOKUP(37865,[1]Offpeak_Forward!$A$1:$AG$231,18,FALSE)" +"VLOOKUP(37865,[1]Offpeak_Forward!$A$1:$AG$231,15,FALSE)" +"VLOOKUP(37865,[1]Offpeak_Forward!$A$1:$AG$231,2,FALSE)" +"VLOOKUP(37865,[1]Offpeak_Forward!$A$1:$AG$231,22,FALSE)" +"VLOOKUP(37865,[1]Offpeak_Forward!$A$1:$AG$231,6,FALSE)" +"SUM(L159,AB159,AP159,R159,AX159,X159,BD159,AJ159,BJ159,BR159,AF159,BV159,CB159,BN148)" +"AVERAGE('Filter-new'!E158:E160)" +"('price-new'!E39*31+'price-new'!E38*30+'price-new'!E37*31)/92" +"AVERAGE('Filter-new'!E647:E649)" +"(VLOOKUP(37956,[1]Offpeak_Forward!$A$1:$AG$231,13,FALSE)*31+VLOOKUP(37926,[1]Offpeak_Forward!$A$1:$AG$231,13,FALSE)*30+VLOOKUP(37895,[1]Offpeak_Forward!$A$1:$AG$231,13,FALSE)*31)/92" +"AVERAGE('Filter-new'!H158:H160)" +"('price-new'!H39*31+'price-new'!H38*30+'price-new'!H37*31)/92" +"AVERAGE('Filter-new'!H647:H649)" +"(VLOOKUP(37956,[1]Offpeak_Forward!$A$1:$AG$231,14,FALSE)*31+VLOOKUP(37926,[1]Offpeak_Forward!$A$1:$AG$231,14,FALSE)*30+VLOOKUP(37895,[1]Offpeak_Forward!$A$1:$AG$231,14,FALSE)*31)/92" +"('price-new'!J39*31+'price-new'!J38*30+'price-new'!J37*31)/92" +"AVERAGE('Filter-new'!F158:F160)" +"('price-new'!F39*31+'price-new'!F38*30+'price-new'!F37*31)/92" +"AVERAGE('Filter-new'!P158:P160)" +"('price-new'!P39*31+'price-new'!P38*30+'price-new'!P37*31)/92" +"AVERAGE('Filter-new'!L158:L160)" +"('price-new'!L39*31+'price-new'!L38*30+'price-new'!L37*31)/92" +"AVERAGE('Filter-new'!L647:L649)" +"(VLOOKUP(37956,[1]Offpeak_Forward!$A$1:$AG$231,18,FALSE)*31+VLOOKUP(37926,[1]Offpeak_Forward!$A$1:$AG$231,18,FALSE)*30+VLOOKUP(37895,[1]Offpeak_Forward!$A$1:$AG$231,18,FALSE)*31)/92" +"('price-new'!G39*31+'price-new'!G38*30+'price-new'!G37*31)/92" +"AVERAGE('Filter-new'!I158:I160)" +"('price-new'!I39*31+'price-new'!I38*30+'price-new'!I37*31)/92" +"AVERAGE('Filter-new'!I647:I649)" +"(VLOOKUP(37956,[1]Offpeak_Forward!$A$1:$AG$231,15,FALSE)*31+VLOOKUP(37926,[1]Offpeak_Forward!$A$1:$AG$231,15,FALSE)*30+VLOOKUP(37895,[1]Offpeak_Forward!$A$1:$AG$231,15,FALSE)*31)/92" +"AVERAGE('Filter-new'!K158:K160)" +"('price-new'!K39*31+'price-new'!K38*30+'price-new'!K37*31)/92" +"AVERAGE('Filter-new'!K647:K649)" +"(VLOOKUP(37956,[1]Offpeak_Forward!$A$1:$AG$231,2,FALSE)*31+VLOOKUP(37926,[1]Offpeak_Forward!$A$1:$AG$231,2,FALSE)*30+VLOOKUP(37895,[1]Offpeak_Forward!$A$1:$AG$231,2,FALSE)*31)/92" +"AVERAGE('Filter-new'!M158:M160)" +"('price-new'!M39*31+'price-new'!M38*30+'price-new'!M37*31)/92" +"AVERAGE('Filter-new'!N158:N160)" +"('price-new'!N39*31+'price-new'!N38*30+'price-new'!N37*31)/92" +"AVERAGE('Filter-new'!O158:O160)" +"('price-new'!O39*31+'price-new'!O38*30+'price-new'!O37*31)/92" +"AVERAGE('Filter-new'!Q158:Q160)" +"('price-new'!Q39*31+'price-new'!Q38*30+'price-new'!Q37*31)/92" +"AVERAGE('Filter-new'!Q647:Q649)" +"(VLOOKUP(37956,[1]Offpeak_Forward!$A$1:$AG$231,22,FALSE)*31+VLOOKUP(37926,[1]Offpeak_Forward!$A$1:$AG$231,22,FALSE)*30+VLOOKUP(37895,[1]Offpeak_Forward!$A$1:$AG$231,22,FALSE)*31)/92" +"AVERAGE('Filter-new'!R158:R160)" +"('price-new'!R39*31+'price-new'!R38*30+'price-new'!R37*31)/92" +"AVERAGE('Filter-new'!R647:R649)" +"(VLOOKUP(37956,[1]Offpeak_Forward!$A$1:$AG$231,6,FALSE)*31+VLOOKUP(37926,[1]Offpeak_Forward!$A$1:$AG$231,6,FALSE)*30+VLOOKUP(37895,[1]Offpeak_Forward!$A$1:$AG$231,6,FALSE)*31)/92" +"'Filter-new'!C39" +"'Filter-old'!E161" +"'Filter-new'!E161" +"'price-old'!E40" +"'price-new'!E40" +"'Filter-new'!E650" +"VLOOKUP(B161,[1]Offpeak_Forward!$A$1:$AG$231,13,FALSE)" +"'Filter-old'!H161" +"'Filter-new'!H161" +"'price-old'!H40" +"'price-new'!H40" +"'Filter-new'!H650" +"VLOOKUP(B161,[1]Offpeak_Forward!$A$1:$AG$231,14,FALSE)" +"'Filter-old'!J161" +"'Filter-new'!J161" +"'price-old'!J40" +"'price-new'!J40" +"'Filter-old'!F161" +"'Filter-new'!F161" +"'price-old'!F40" +"'price-new'!F40" +"'Filter-old'!P161" +"'Filter-new'!P161" +"'price-old'!O40" +"'price-new'!P40" +"'Filter-old'!L161" +"'Filter-new'!L161" +"'price-old'!L40" +"'price-new'!L40" +"'Filter-new'!L650" +"VLOOKUP(B161,[1]Offpeak_Forward!$A$1:$AG$231,18,FALSE)" +"'Filter-old'!G161" +"'Filter-new'!G161" +"'price-old'!G40" +"'price-new'!G40" +"'Filter-old'!I161" +"'Filter-new'!I161" +"'price-old'!I40" +"'price-new'!I40" +"'Filter-new'!I650" +"VLOOKUP(B161,[1]Offpeak_Forward!$A$1:$AG$231,15,FALSE)" +"'Filter-old'!K161" +"'Filter-new'!K161" +"'price-old'!K40" +"'price-new'!K40" +"'Filter-old'!M161" +"VLOOKUP(B161,[1]Offpeak_Forward!$A$1:$AG$231,2,FALSE)" +"'Filter-new'!M161" +"'price-old'!M40" +"'price-new'!M40" +"'Filter-new'!N161" +"'price-new'!N40" +"'Filter-old'!O161" +"'Filter-new'!O161" +"'price-old'!N40" +"'price-new'!O40" +"'Filter-old'!Q161" +"'Filter-new'!Q161" +"'price-old'!P40" +"'price-new'!Q40" +"'Filter-new'!Q650" +"VLOOKUP(B161,[1]Offpeak_Forward!$A$1:$AG$231,22,FALSE)" +"'Filter-old'!R161" +"'Filter-new'!R161" +"'price-old'!Q40" +"'price-new'!R40" +"'Filter-new'!R650" +"VLOOKUP(B161,[1]Offpeak_Forward!$A$1:$AG$231,6,FALSE)" +"AVERAGE(H161:H162)" +"AVERAGE('Filter-new'!K650:K651)" +"'Filter-new'!C41" +"'Filter-old'!E163" +"'Filter-new'!E163" +"'price-old'!E42" +"'price-new'!E42" +"'Filter-new'!E652" +"'Filter-old'!H163" +"'Filter-new'!H163" +"'price-old'!H42" +"'price-new'!H42" +"'Filter-new'!H652" +"'Filter-old'!J163" +"'Filter-new'!J163" +"'price-old'!J42" +"'price-new'!J42" +"'Filter-old'!F163" +"'Filter-new'!F163" +"'price-old'!F42" +"'price-new'!F42" +"'Filter-old'!P163" +"'Filter-new'!P163" +"'price-old'!O42" +"'price-new'!P42" +"'Filter-old'!L163" +"'Filter-new'!L163" +"'price-old'!L42" +"'price-new'!L42" +"'Filter-new'!L652" +"'Filter-old'!G163" +"'Filter-new'!G163" +"'price-old'!G42" +"'price-new'!G42" +"'Filter-old'!I163" +"'Filter-new'!I163" +"'price-old'!I42" +"'price-new'!I42" +"'Filter-new'!I652" +"'Filter-old'!K163" +"'Filter-new'!K163" +"'price-old'!K42" +"'price-new'!K42" +"'Filter-old'!M163" +"'Filter-new'!M163" +"'price-old'!M42" +"'price-new'!M42" +"'Filter-new'!N163" +"'price-new'!N42" +"'Filter-old'!O163" +"'Filter-new'!O163" +"'price-old'!N42" +"'price-new'!O42" +"'Filter-old'!Q163" +"'Filter-new'!Q163" +"'price-old'!P42" +"'price-new'!Q42" +"'Filter-new'!Q652" +"'Filter-old'!R163" +"'Filter-new'!R163" +"'price-old'!Q42" +"'price-new'!R42" +"'Filter-new'!R652" +"AVERAGE('Filter-new'!K652:K653)" +"'Filter-new'!C43" +"'Filter-old'!E165" +"'Filter-new'!E165" +"'price-old'!E44" +"'price-new'!E44" +"'Filter-new'!E654" +"'Filter-old'!H165" +"'Filter-new'!H165" +"'price-old'!H44" +"'price-new'!H44" +"'Filter-new'!H654" +"'Filter-old'!J165" +"'Filter-new'!J165" +"'price-old'!J44" +"'price-new'!J44" +"'Filter-old'!F165" +"'Filter-new'!F165" +"'price-old'!F44" +"'price-new'!F44" +"'Filter-old'!P165" +"'Filter-new'!P165" +"'price-old'!O44" +"'price-new'!P44" +"'Filter-old'!L165" +"'Filter-new'!L165" +"'price-old'!L44" +"'price-new'!L44" +"'Filter-new'!L654" +"'Filter-old'!G165" +"'Filter-new'!G165" +"'price-old'!G44" +"'price-new'!G44" +"'Filter-old'!I165" +"'Filter-new'!I165" +"'price-old'!I44" +"'price-new'!I44" +"'Filter-new'!I654" +"'Filter-old'!K165" +"'Filter-new'!K165" +"'price-old'!K44" +"'price-new'!K44" +"'Filter-old'!M165" +"'Filter-new'!M165" +"'price-old'!M44" +"'price-new'!M44" +"'Filter-new'!N165" +"'price-new'!N44" +"'Filter-old'!O165" +"'Filter-new'!O165" +"'price-old'!N44" +"'price-new'!O44" +"'Filter-old'!Q165" +"'Filter-new'!Q165" +"'price-old'!P44" +"'price-new'!Q44" +"'Filter-new'!Q654" +"'Filter-old'!R165" +"'Filter-new'!R165" +"'price-old'!Q44" +"'price-new'!R44" +"'Filter-new'!R654" +"AVERAGE(H167)" +"'Filter-new'!C44" +"'price-old'!E45" +"'price-new'!E45" +"'price-old'!H45" +"'price-new'!H45" +"'price-old'!J45" +"'price-new'!J45" +"'price-old'!F45" +"'price-new'!F45" +"'price-old'!O45" +"'price-new'!P45" +"'price-old'!L45" +"'price-new'!L45" +"'price-old'!G45" +"'price-new'!G45" +"'price-old'!I45" +"'price-new'!I45" +"'price-old'!K45" +"'price-new'!K45" +"'price-old'!M45" +"'price-new'!M45" +"'price-new'!N45" +"'price-old'!N45" +"'price-new'!O45" +"'price-old'!P45" +"'price-new'!Q45" +"'price-old'!Q45" +"'price-new'!R45" +"H169" +"'Filter-new'!K655" +"'Filter-new'!C45" +"'Filter-old'!E167" +"'Filter-new'!E167" +"'price-old'!E46" +"'price-new'!E46" +"'Filter-new'!E656" +"'Filter-old'!H167" +"'Filter-new'!H167" +"'price-old'!H46" +"'price-new'!H46" +"'Filter-new'!H656" +"'Filter-old'!J167" +"'Filter-new'!J167" +"'price-old'!J46" +"'price-new'!J46" +"'Filter-old'!F167" +"'Filter-new'!F167" +"'price-old'!F46" +"'price-new'!F46" +"'Filter-old'!P167" +"'Filter-new'!P167" +"'price-old'!O46" +"'price-new'!P46" +"'Filter-old'!L167" +"'Filter-new'!L167" +"'price-old'!L46" +"'price-new'!L46" +"'Filter-new'!L656" +"'Filter-old'!G167" +"'Filter-new'!G167" +"'price-old'!G46" +"'price-new'!G46" +"'Filter-old'!I167" +"'Filter-new'!I167" +"'price-old'!I46" +"'price-new'!I46" +"'Filter-new'!I656" +"'Filter-old'!K167" +"'Filter-new'!K167" +"'price-old'!K46" +"'price-new'!K46" +"'Filter-old'!M167" +"'Filter-new'!M167" +"'price-old'!M46" +"'price-new'!M46" +"'Filter-new'!N167" +"'price-new'!N46" +"'Filter-old'!O167" +"'Filter-new'!O167" +"'price-old'!N46" +"'price-new'!O46" +"'Filter-old'!Q167" +"'Filter-new'!Q167" +"'price-old'!P46" +"'price-new'!Q46" +"'Filter-new'!Q656" +"'Filter-old'!R167" +"'Filter-new'!R167" +"'price-old'!Q46" +"'price-new'!R46" +"'Filter-new'!R656" +"AVERAGE('Filter-new'!K656:K657)" +"'Filter-new'!C47" +"'Filter-old'!E169" +"'Filter-new'!E169" +"'price-old'!E48" +"'price-new'!E48" +"'Filter-new'!E658" +"'Filter-old'!H169" +"'Filter-new'!H169" +"'price-old'!H48" +"'price-new'!H48" +"'Filter-new'!H658" +"'Filter-old'!J169" +"'Filter-new'!J169" +"'price-old'!J48" +"'price-new'!J48" +"'Filter-old'!F169" +"'Filter-new'!F169" +"'price-old'!F48" +"'price-new'!F48" +"'Filter-old'!P169" +"'Filter-new'!P169" +"'price-old'!O48" +"'price-new'!P48" +"'Filter-old'!L169" +"'Filter-new'!L169" +"'price-old'!L48" +"'price-new'!L48" +"'Filter-new'!L658" +"'Filter-old'!G169" +"'Filter-new'!G169" +"'price-old'!G48" +"'price-new'!G48" +"'Filter-old'!I169" +"'Filter-new'!I169" +"'price-old'!I48" +"'price-new'!I48" +"'Filter-new'!I658" +"'Filter-old'!K169" +"'Filter-new'!K169" +"'price-old'!K48" +"'price-new'!K48" +"'Filter-old'!M169" +"'Filter-new'!M169" +"'price-old'!M48" +"'price-new'!M48" +"'Filter-new'!N169" +"'price-new'!N48" +"'Filter-old'!O169" +"'Filter-new'!O169" +"'price-old'!N48" +"'price-new'!O48" +"'Filter-old'!Q169" +"'Filter-new'!Q169" +"'price-old'!P48" +"'price-new'!Q48" +"'Filter-new'!Q658" +"'Filter-old'!R169" +"'Filter-new'!R169" +"'price-old'!Q48" +"'price-new'!R48" +"'Filter-new'!R658" +"'Filter-new'!K658" +"'Filter-new'!C48" +"'Filter-old'!E170" +"'Filter-new'!E170" +"'price-old'!E49" +"'price-new'!E49" +"'Filter-new'!E659" +"'Filter-old'!H170" +"'Filter-new'!H170" +"'price-old'!H49" +"'price-new'!H49" +"'Filter-new'!H659" +"'Filter-old'!J170" +"'Filter-new'!J170" +"'price-old'!J49" +"'price-new'!J49" +"'Filter-old'!F170" +"'Filter-new'!F170" +"'price-old'!F49" +"'price-new'!F49" +"'Filter-old'!P170" +"'Filter-new'!P170" +"'price-old'!O49" +"'price-new'!P49" +"'Filter-old'!L170" +"'Filter-new'!L170" +"'price-old'!L49" +"'price-new'!L49" +"'Filter-new'!L659" +"'Filter-old'!G170" +"'Filter-new'!G170" +"'price-old'!G49" +"'price-new'!G49" +"'Filter-old'!I170" +"'Filter-new'!I170" +"'price-old'!I49" +"'price-new'!I49" +"'Filter-new'!I659" +"'Filter-old'!K170" +"'Filter-new'!K170" +"'price-old'!K49" +"'price-new'!K49" +"'Filter-old'!M170" +"'Filter-new'!M170" +"'price-old'!M49" +"'price-new'!M49" +"'Filter-new'!N170" +"'price-new'!N49" +"'Filter-old'!O170" +"'Filter-new'!O170" +"'price-old'!N49" +"'price-new'!O49" +"'Filter-old'!Q170" +"'Filter-new'!Q170" +"'price-old'!P49" +"'price-new'!Q49" +"'Filter-new'!Q659" +"'Filter-old'!R170" +"'Filter-new'!R170" +"'price-old'!Q49" +"'price-new'!R49" +"'Filter-new'!R659" +"SUM(L177,AB177,AP177,R177,AX177,X177,BD177,AJ177,BJ177,BR177,AF177,BV177,CB177,BN176)" +"AVERAGE(H176:H178)" +"AVERAGE('Filter-new'!K659:K661)" +"'Filter-new'!C51" +"'Filter-old'!E173" +"'Filter-new'!E173" +"'price-old'!E52" +"'price-new'!E52" +"'Filter-new'!E662" +"'Filter-old'!H173" +"'Filter-new'!H173" +"'price-old'!H52" +"'price-new'!H52" +"'Filter-new'!H662" +"'Filter-old'!J173" +"'Filter-new'!J173" +"'price-old'!J52" +"'price-new'!J52" +"'Filter-old'!F173" +"'Filter-new'!F173" +"'price-old'!F52" +"'price-new'!F52" +"'Filter-old'!P173" +"'Filter-new'!P173" +"'price-old'!O52" +"'price-new'!P52" +"'Filter-old'!L173" +"'Filter-new'!L173" +"'price-old'!L52" +"'price-new'!L52" +"'Filter-new'!L662" +"'Filter-old'!G173" +"'Filter-new'!G173" +"'price-old'!G52" +"'price-new'!G52" +"'Filter-old'!I173" +"'Filter-new'!I173" +"'price-old'!I52" +"'price-new'!I52" +"'Filter-new'!I662" +"'Filter-old'!K173" +"'Filter-new'!K173" +"'price-old'!K52" +"'price-new'!K52" +"'Filter-old'!M173" +"'Filter-new'!M173" +"'price-old'!M52" +"'price-new'!M52" +"'Filter-new'!N173" +"'price-new'!N52" +"'Filter-old'!O173" +"'Filter-new'!O173" +"'price-old'!N52" +"'price-new'!O52" +"'Filter-old'!Q173" +"'Filter-new'!Q173" +"'price-old'!P52" +"'price-new'!Q52" +"'Filter-new'!Q662" +"'Filter-old'!R173" +"'Filter-new'!R173" +"'price-old'!Q52" +"'price-new'!R52" +"'Filter-new'!R662" +"AVERAGE('Filter-new'!K662:K663)" +"'Filter-new'!C53" +"'Filter-old'!E175" +"'Filter-new'!E175" +"'price-old'!E54" +"'price-new'!E54" +"'Filter-new'!E664" +"'Filter-old'!H175" +"'Filter-new'!H175" +"'price-old'!H54" +"'price-new'!H54" +"'Filter-new'!H664" +"'Filter-old'!J175" +"'Filter-new'!J175" +"'price-old'!J54" +"'price-new'!J54" +"'Filter-old'!F175" +"'Filter-new'!F175" +"'price-old'!F54" +"'price-new'!F54" +"'Filter-old'!P175" +"'Filter-new'!P175" +"'price-old'!O54" +"'price-new'!P54" +"'Filter-old'!L175" +"'Filter-new'!L175" +"'price-old'!L54" +"'price-new'!L54" +"'Filter-new'!L664" +"'Filter-old'!G175" +"'Filter-new'!G175" +"'price-old'!G54" +"'price-new'!G54" +"'Filter-old'!I175" +"'Filter-new'!I175" +"'price-old'!I54" +"'price-new'!I54" +"'Filter-new'!I664" +"'Filter-old'!K175" +"'Filter-new'!K175" +"'price-old'!K54" +"'price-new'!K54" +"'Filter-old'!M175" +"'Filter-new'!M175" +"'price-old'!M54" +"'price-new'!M54" +"'Filter-new'!N175" +"'price-new'!N54" +"'Filter-old'!O175" +"'Filter-new'!O175" +"'price-old'!N54" +"'price-new'!O54" +"'Filter-old'!Q175" +"'Filter-new'!Q175" +"'price-old'!P54" +"'price-new'!Q54" +"'Filter-new'!Q664" +"'Filter-old'!R175" +"'Filter-new'!R175" +"'price-old'!Q54" +"'price-new'!R54" +"'Filter-new'!R664" +"AVERAGE('Filter-new'!K664:K665)" +"'Filter-new'!C55" +"'Filter-old'!E177" +"'Filter-new'!E177" +"'price-old'!E56" +"'price-new'!E56" +"'Filter-new'!E666" +"'Filter-old'!H177" +"'Filter-new'!H177" +"'price-old'!H56" +"'price-new'!H56" +"'Filter-new'!H666" +"'Filter-old'!J177" +"'Filter-new'!J177" +"'price-old'!J56" +"'price-new'!J56" +"'Filter-old'!F177" +"'Filter-new'!F177" +"'price-old'!F56" +"'price-new'!F56" +"'Filter-old'!P177" +"'Filter-new'!P177" +"'price-old'!O56" +"'price-new'!P56" +"'Filter-old'!L177" +"'Filter-new'!L177" +"'price-old'!L56" +"'price-new'!L56" +"'Filter-new'!L666" +"'Filter-old'!G177" +"'Filter-new'!G177" +"'price-old'!G56" +"'price-new'!G56" +"'Filter-old'!I177" +"'Filter-new'!I177" +"'price-old'!I56" +"'price-new'!I56" +"'Filter-new'!I666" +"'Filter-old'!K177" +"'Filter-new'!K177" +"'price-old'!K56" +"'price-new'!K56" +"'Filter-old'!M177" +"'Filter-new'!M177" +"'price-old'!M56" +"'price-new'!M56" +"'Filter-new'!N177" +"'price-new'!N56" +"'Filter-old'!O177" +"'Filter-new'!O177" +"'price-old'!N56" +"'price-new'!O56" +"'Filter-old'!Q177" +"'Filter-new'!Q177" +"'price-old'!P56" +"'price-new'!Q56" +"'Filter-new'!Q666" +"'Filter-old'!R177" +"'Filter-new'!R177" +"'price-old'!Q56" +"'price-new'!R56" +"'Filter-new'!R666" +"'Filter-new'!K666" +"'Filter-new'!C56" +"'Filter-old'!E178" +"'Filter-new'!E178" +"'price-old'!E57" +"'price-new'!E57" +"'Filter-new'!E667" +"'Filter-old'!H178" +"'Filter-new'!H178" +"'price-old'!H57" +"'price-new'!H57" +"'Filter-new'!H667" +"'Filter-old'!J178" +"'Filter-new'!J178" +"'price-old'!J57" +"'price-new'!J57" +"'Filter-old'!F178" +"'Filter-new'!F178" +"'price-old'!F57" +"'price-new'!F57" +"'Filter-old'!P178" +"'Filter-new'!P178" +"'price-old'!O57" +"'price-new'!P57" +"'Filter-old'!L178" +"'Filter-new'!L178" +"'price-old'!L57" +"'price-new'!L57" +"'Filter-new'!L667" +"'Filter-old'!G178" +"'Filter-new'!G178" +"'price-old'!G57" +"'price-new'!G57" +"'Filter-old'!I178" +"'Filter-new'!I178" +"'price-old'!I57" +"'price-new'!I57" +"'Filter-new'!I667" +"'Filter-old'!K178" +"'Filter-new'!K178" +"'price-old'!K57" +"'price-new'!K57" +"'Filter-old'!M178" +"'Filter-new'!M178" +"'price-old'!M57" +"'price-new'!M57" +"'Filter-new'!N178" +"'price-new'!N57" +"'Filter-old'!O178" +"'Filter-new'!O178" +"'price-old'!N57" +"'price-new'!O57" +"'Filter-old'!Q178" +"'Filter-new'!Q178" +"'price-old'!P57" +"'price-new'!Q57" +"'Filter-new'!Q667" +"'Filter-old'!R178" +"'Filter-new'!R178" +"'price-old'!Q57" +"'price-new'!R57" +"'Filter-new'!R667" +"'Filter-new'!K667" +"'Filter-new'!C57" +"'Filter-old'!E179" +"'Filter-new'!E179" +"'price-old'!E58" +"'price-new'!E58" +"'Filter-new'!E668" +"'Filter-old'!H179" +"'Filter-new'!H179" +"'price-old'!H58" +"'price-new'!H58" +"'Filter-new'!H668" +"'Filter-old'!J179" +"'Filter-new'!J179" +"'price-old'!J58" +"'price-new'!J58" +"'Filter-old'!F179" +"'Filter-new'!F179" +"'price-old'!F58" +"'price-new'!F58" +"'Filter-old'!P179" +"'Filter-new'!P179" +"'price-old'!O58" +"'price-new'!P58" +"'Filter-old'!L179" +"'Filter-new'!L179" +"'price-old'!L58" +"'price-new'!L58" +"'Filter-new'!L668" +"'Filter-old'!G179" +"'Filter-new'!G179" +"'price-old'!G58" +"'price-new'!G58" +"'Filter-old'!I179" +"'Filter-new'!I179" +"'price-old'!I58" +"'price-new'!I58" +"'Filter-new'!I668" +"'Filter-old'!K179" +"'Filter-new'!K179" +"'price-old'!K58" +"'price-new'!K58" +"'Filter-old'!M179" +"'Filter-new'!M179" +"'price-old'!M58" +"'price-new'!M58" +"'Filter-new'!N179" +"'price-new'!N58" +"'Filter-old'!O179" +"'Filter-new'!O179" +"'price-old'!N58" +"'price-new'!O58" +"'Filter-old'!Q179" +"'Filter-new'!Q179" +"'price-old'!P58" +"'price-new'!Q58" +"'Filter-new'!Q668" +"'Filter-old'!R179" +"'Filter-new'!R179" +"'price-old'!Q58" +"'price-new'!R58" +"'Filter-new'!R668" +"AVERAGE('Filter-new'!K668:K669)" +"'Filter-new'!C59" +"SUM(L194,AB194,AP194,R194,AX194,X194,BD194,AJ194,BJ194,BR194,AF194,BV194,CB194,BN196)" +"'Filter-old'!E181" +"'Filter-new'!E181" +"'price-old'!E60" +"'price-new'!E60" +"'Filter-new'!E670" +"'Filter-old'!H181" +"'Filter-new'!H181" +"'price-old'!H60" +"'price-new'!H60" +"'Filter-new'!H670" +"'Filter-old'!J181" +"'Filter-new'!J181" +"'price-old'!J60" +"'price-new'!J60" +"'Filter-old'!F181" +"'Filter-new'!F181" +"'price-old'!F60" +"'price-new'!F60" +"'Filter-old'!P181" +"'Filter-new'!P181" +"'price-old'!O60" +"'price-new'!P60" +"'Filter-old'!L181" +"'Filter-new'!L181" +"'price-old'!L60" +"'price-new'!L60" +"'Filter-new'!L670" +"'Filter-old'!G181" +"'Filter-new'!G181" +"'price-old'!G60" +"'price-new'!G60" +"'Filter-old'!I181" +"'Filter-new'!I181" +"'price-old'!I60" +"'price-new'!I60" +"'Filter-new'!I670" +"'Filter-old'!K181" +"'Filter-new'!K181" +"'price-old'!K60" +"'price-new'!K60" +"'Filter-old'!M181" +"'Filter-new'!M181" +"'price-old'!M60" +"'price-new'!M60" +"'Filter-new'!N181" +"'price-new'!N60" +"'Filter-old'!O181" +"'Filter-new'!O181" +"'price-old'!N60" +"'price-new'!O60" +"'Filter-old'!Q181" +"'Filter-new'!Q181" +"'price-old'!P60" +"'price-new'!Q60" +"'Filter-new'!Q670" +"'Filter-old'!R181" +"'Filter-new'!R181" +"'price-old'!Q60" +"'price-new'!R60" +"'Filter-new'!R670" +"'Filter-new'!K670" +"'Filter-new'!C60" +"'Filter-old'!E182" +"'Filter-new'!E182" +"'price-old'!E61" +"'price-new'!E61" +"'Filter-new'!E671" +"'Filter-old'!H182" +"'Filter-new'!H182" +"'price-old'!H61" +"'price-new'!H61" +"'Filter-new'!H671" +"'Filter-old'!J182" +"'Filter-new'!J182" +"'price-old'!J61" +"'price-new'!J61" +"'Filter-old'!F182" +"'Filter-new'!F182" +"'price-old'!F61" +"'price-new'!F61" +"'Filter-old'!P182" +"'Filter-new'!P182" +"'price-old'!O61" +"'price-new'!P61" +"'Filter-old'!L182" +"'Filter-new'!L182" +"'price-old'!L61" +"'price-new'!L61" +"'Filter-new'!L671" +"'Filter-old'!G182" +"'Filter-new'!G182" +"'price-old'!G61" +"'price-new'!G61" +"'Filter-old'!I182" +"'Filter-new'!I182" +"'price-old'!I61" +"'price-new'!I61" +"'Filter-new'!I671" +"'Filter-old'!K182" +"'Filter-new'!K182" +"'price-old'!K61" +"'price-new'!K61" +"'Filter-old'!M182" +"'Filter-new'!M182" +"'price-old'!M61" +"'price-new'!M61" +"'Filter-new'!N182" +"'price-new'!N61" +"'Filter-old'!O182" +"'Filter-new'!O182" +"'price-old'!N61" +"'price-new'!O61" +"'Filter-old'!Q182" +"'Filter-new'!Q182" +"'price-old'!P61" +"'price-new'!Q61" +"'Filter-new'!Q671" +"'Filter-old'!R182" +"'Filter-new'!R182" +"'price-old'!Q61" +"'price-new'!R61" +"'Filter-new'!R671" +"AVERAGE('Filter-new'!K671:K673)" +"'Filter-new'!C63" +"'Filter-old'!E185" +"'Filter-new'!E185" +"'price-old'!E64" +"'price-new'!E64" +"'Filter-new'!E674" +"'Filter-old'!H185" +"'Filter-new'!H185" +"'price-old'!H64" +"'price-new'!H64" +"'Filter-new'!H674" +"'Filter-old'!J185" +"'Filter-new'!J185" +"'price-old'!J64" +"'price-new'!J64" +"'Filter-old'!F185" +"'Filter-new'!F185" +"'price-old'!F64" +"'price-new'!F64" +"'Filter-old'!P185" +"'Filter-new'!P185" +"'price-old'!O64" +"'price-new'!P64" +"'Filter-old'!L185" +"'Filter-new'!L185" +"'price-old'!L64" +"'price-new'!L64" +"'Filter-new'!L674" +"'Filter-old'!G185" +"'Filter-new'!G185" +"'price-old'!G64" +"'price-new'!G64" +"'Filter-old'!I185" +"'Filter-new'!I185" +"'price-old'!I64" +"'price-new'!I64" +"'Filter-new'!I674" +"'Filter-old'!K185" +"'Filter-new'!K185" +"'price-old'!K64" +"'price-new'!K64" +"'Filter-old'!M185" +"'Filter-new'!M185" +"'price-old'!M64" +"'price-new'!M64" +"'Filter-new'!N185" +"'price-new'!N64" +"'Filter-old'!O185" +"'Filter-new'!O185" +"'price-old'!N64" +"'price-new'!O64" +"'Filter-old'!Q185" +"'Filter-new'!Q185" +"'price-old'!P64" +"'price-new'!Q64" +"'Filter-new'!Q674" +"'Filter-old'!R185" +"'Filter-new'!R185" +"'price-old'!Q64" +"'price-new'!R64" +"'Filter-new'!R674" +"SUMIF($D$6:$D$125,""2001"",G$6:G$125)/SUMIF($D$6:$D$125,""2001"",$E$6:$E$125)" +"H542" +"L542" +"SUMIF($D$6:$D$125,""2001"",BH$6:BH$125)/SUMIF($D$6:$D$125,""2001"",$E$6:$E$125)" +"SUMIF($D$6:$D$125,""2002"",G$6:G$125)/SUMIF($D$6:$D$125,""2001"",$E$6:$E$125)" +"SUMIF($D$6:$D$125,""2002"",H$6:H$125)/SUMIF($D$6:$D$125,""2002"",$E$6:$E$125)" +"SUMIF($D$6:$D$125,""2002"",BH$6:BH$125)/SUMIF($D$6:$D$125,""2002"",$E$6:$E$125)" +"SUMIF($D$6:$D$125,""2003"",G$6:G$125)/SUMIF($D$6:$D$125,""2001"",$E$6:$E$125)" +"SUMIF($D$6:$D$125,""2003"",H$6:H$125)/SUMIF($D$6:$D$125,""2003"",$E$6:$E$125)" +"SUMIF($D$6:$D$125,""2003"",BH$6:BH$125)/SUMIF($D$6:$D$125,""2003"",$E$6:$E$125)" +"SUMIF($D$6:$D$125,""2004"",G$6:G$125)/SUMIF($D$6:$D$125,""2001"",$E$6:$E$125)" +"SUMIF($D$6:$D$125,""2004"",H$6:H$125)/SUMIF($D$6:$D$125,""2004"",$E$6:$E$125)" +"SUMIF($D$6:$D$125,""2004"",BH$6:BH$125)/SUMIF($D$6:$D$125,""2004"",$E$6:$E$125)" +"SUMIF($D$6:$D$125,""2005"",G$6:G$125)/SUMIF($D$6:$D$125,""2001"",$E$6:$E$125)" +"SUMIF($D$6:$D$125,""2005"",H$6:H$125)/SUMIF($D$6:$D$125,""2005"",$E$6:$E$125)" +"SUMIF($D$6:$D$125,""2005"",BH$6:BH$125)/SUMIF($D$6:$D$125,""2005"",$E$6:$E$125)" +"SUMIF($D$6:$D$125,""2006"",G$6:G$125)/SUMIF($D$6:$D$125,""2001"",$E$6:$E$125)" +"SUMIF($D$6:$D$125,""2006"",H$6:H$125)/SUMIF($D$6:$D$125,""2006"",$E$6:$E$125)" +"SUMIF($D$6:$D$125,""2006"",BH$6:BH$125)/SUMIF($D$6:$D$125,""2006"",$E$6:$E$125)" +"SUMIF($D$6:$D$125,""2007"",G$6:G$125)/SUMIF($D$6:$D$125,""2001"",$E$6:$E$125)" +"SUMIF($D$6:$D$125,""2007"",H$6:H$125)/SUMIF($D$6:$D$125,""2007"",$E$6:$E$125)" +"SUMIF($D$6:$D$125,""2007"",BH$6:BH$125)/SUMIF($D$6:$D$125,""2007"",$E$6:$E$125)" +"SUMIF($D$6:$D$125,""2008"",G$6:G$125)/SUMIF($D$6:$D$125,""2001"",$E$6:$E$125)" +"SUMIF($D$6:$D$125,""2008"",H$6:H$125)/SUMIF($D$6:$D$125,""2008"",$E$6:$E$125)" +"SUMIF($D$6:$D$125,""2008"",BH$6:BH$125)/SUMIF($D$6:$D$125,""2008"",$E$6:$E$125)" +"SUMIF($D$6:$D$125,""2009"",G$6:G$125)/SUMIF($D$6:$D$125,""2001"",$E$6:$E$125)" +"SUMIF($D$6:$D$125,""2009"",H$6:H$125)/SUMIF($D$6:$D$125,""2009"",$E$6:$E$125)" +"SUMIF($D$6:$D$125,""2009"",BH$6:BH$125)/SUMIF($D$6:$D$125,""2009"",$E$6:$E$125)" +"SUMIF($D$6:$D$125,""2010"",G$6:G$125)/SUMIF($D$6:$D$125,""2001"",$E$6:$E$125)" +"SUMIF($D$6:$D$125,""2010"",H$6:H$125)/SUMIF($D$6:$D$125,""2010"",$E$6:$E$125)" +"SUMIF($D$6:$D$125,""2010"",BH$6:BH$125)/SUMIF($D$6:$D$125,""2010"",$E$6:$E$125)" +"SUM(BF261:BF270)" +"'Filter-new'!C8" +"'Filter-old'!E375" +"'Filter-new'!E375" +"'Filter-old'!H375" +"'Filter-new'!H375" +"'Filter-old'!J375" +"'Filter-new'!J375" +"'Filter-old'!F375" +"'Filter-new'!F375" +"'Filter-old'!P375" +"'Filter-new'!P375" +"'Filter-old'!L375" +"'Filter-new'!L375" +"'Filter-old'!G375" +"'Filter-new'!G375" +"'Filter-old'!I375" +"'Filter-new'!I375" +"'Filter-old'!K375" +"'Filter-new'!K375" +"'Filter-old'!M375" +"'Filter-new'!M375" +"'Filter-new'!N375" +"'Filter-old'!O375" +"'Filter-new'!O375" +"'Filter-old'!Q375" +"'Filter-new'!Q375" +"'Filter-old'!R375" +"'Filter-new'!R375" +"G276-H276" +"SUMIF($D$276:$D$390,""2001"",G$276:G$390)" +"SUMIF($D$276:$D$390,""2002"",G$276:G$390)" +"SUMIF($D$276:$D$390,""2003"",G$276:G$390)" +"SUMIF($D$276:$D$390,""2004"",G$276:G$390)" +"SUMIF($D$276:$D$390,""2005"",G$276:G$390)" +"SUMIF($D$276:$D$390,""2006"",G$276:G$390)" +"SUMIF($D$276:$D$390,""2007"",G$276:G$390)" +"SUMIF($D$276:$D$390,""2008"",G$276:G$390)" +"SUMIF($D$276:$D$390,""2009"",G$276:G$390)" +"SUMIF($D$276:$D$390,""2010"",G$276:G$390)" +"SUBTOTAL(9,AF393:AF403)" +"MONTH(CO407)&""/""&DAY(CO407)&""-""&MONTH(CO407)&""/""&DAY(CO407)+4" +"AB406" +"AD406" +"AF406" +"SUMIF('gas-old'!$B$17:$DM$17,""2001"",'gas-old'!$B$18:$DM$18)" +"SUMIF('gas-new'!$B$17:$DM$17,""2001"",'gas-new'!$B$18:$DM$18)" +"H393+H407" +"CO404" +"CP404" +"CQ407" +"CR407" +"CO407+7" +"SUMIF('gas-old'!$B$17:$DM$17,""2002"",'gas-old'!$B$18:$DM$18)" +"SUMIF('gas-new'!$B$17:$DM$17,""2002"",'gas-new'!$B$18:$DM$18)" +"Output!CO408" +"Output!CP408" +"Output!CQ408" +"Output!CR408" +"Cash!K42" +"VLOOKUP(CO$407,[1]Daily_Peak_Forward!$A$4:$AF$34,13,FALSE)" +"VLOOKUP(CQ$407,[1]Daily_Peak_Forward!$A$4:$AF$34,13,FALSE)" +"VLOOKUP(CW407,[1]Daily_Peak_Forward!$A$4:$AF$34,13,FALSE)" +"VLOOKUP(CR$407,[1]Daily_Peak_Forward!$A$4:$AF$34,13,FALSE)" +"HLOOKUP(BC$407,Cash!$D$1:$L$38,29,FALSE)" +"Cash!Q42" +"Cash!S42" +"VLOOKUP(CA$407,[1]Daily_Peak_Forward!$A$4:$AF$34,13,FALSE)" +"VLOOKUP(CC407,[1]Daily_Peak_Forward!$A$4:$AF$34,13,FALSE)" +"R408" +"HLOOKUP(CO$407+1,Cash!$D$1:$AM$38,Cash!$A29,FALSE)" +"HLOOKUP(CP$407,Cash!$D$1:$AM$38,Cash!$A29,FALSE)" +"HLOOKUP(CT$407,Cash!$D$1:$AS$38,Cash!$A29,FALSE)" +"SUMIF('gas-old'!$B$17:$DM$17,""2003"",'gas-old'!$B$18:$DM$18)" +"SUMIF('gas-new'!$B$17:$DM$17,""2003"",'gas-new'!$B$18:$DM$18)" +"VLOOKUP(CO$407,[1]Daily_Peak_Forward!$A$4:$AF$34,18,FALSE)" +"VLOOKUP(CQ$407,[1]Daily_Peak_Forward!$A$4:$AF$34,18,FALSE)" +"VLOOKUP(CR$407,[1]Daily_Peak_Forward!$A$4:$AF$34,18,FALSE)" +"HLOOKUP(AW$407,Cash!$D$1:$L$38,Cash!$A30-Cash!$A$1+1,FALSE)" +"HLOOKUP(BC$407,Cash!$D$1:$L$38,Cash!$A30,FALSE)" +"VLOOKUP(CA$407,[1]Daily_Peak_Forward!$A$4:$AF$34,22,FALSE)" +"VLOOKUP(CB$407,[1]Daily_Peak_Forward!$A$4:$AF$34,8,FALSE)" +"SUMIF('gas-old'!$B$17:$DM$17,""2004"",'gas-old'!$B$18:$DM$18)" +"SUMIF('gas-new'!$B$17:$DM$17,""2004"",'gas-new'!$B$18:$DM$18)" +"VLOOKUP(CO$407,[1]Daily_Peak_Forward!$A$4:$AF$34,14,FALSE)" +"VLOOKUP(CQ$407,[1]Daily_Peak_Forward!$A$4:$AF$34,14,FALSE)" +"VLOOKUP(CR$407,[1]Daily_Peak_Forward!$A$4:$AF$34,14,FALSE)" +"VLOOKUP(CA$407,[1]Daily_Peak_Forward!$A$4:$AF$34,14,FALSE)" +"SUMIF('gas-old'!$B$17:$DM$17,""2005"",'gas-old'!$B$18:$DM$18)" +"SUMIF('gas-new'!$B$17:$DM$17,""2005"",'gas-new'!$B$18:$DM$18)" +"VLOOKUP(CO$407,[1]Daily_Peak_Forward!$A$4:$AF$34,15,FALSE)" +"VLOOKUP(CQ$407,[1]Daily_Peak_Forward!$A$4:$AF$34,15,FALSE)" +"VLOOKUP(CR$407,[1]Daily_Peak_Forward!$A$4:$AF$34,15,FALSE)" +"VLOOKUP(CA$407,[1]Daily_Peak_Forward!$A$4:$AF$34,15,FALSE)" +"SUMIF('gas-old'!$B$17:$DM$17,""2006"",'gas-old'!$B$18:$DM$18)" +"SUMIF('gas-new'!$B$17:$DM$17,""2006"",'gas-new'!$B$18:$DM$18)" +"VLOOKUP(CO$407,[1]Daily_Peak_Forward!$A$4:$AF$34,2,FALSE)" +"VLOOKUP(CQ$407,[1]Daily_Peak_Forward!$A$4:$AF$34,2,FALSE)" +"VLOOKUP(CR$407,[1]Daily_Peak_Forward!$A$4:$AF$34,2,FALSE)" +"VLOOKUP(CA$407,[1]Daily_Peak_Forward!$A$4:$AF$34,2,FALSE)" +"SUMIF('gas-old'!$B$17:$DM$17,""2007"",'gas-old'!$B$18:$DM$18)" +"SUMIF('gas-new'!$B$17:$DM$17,""2007"",'gas-new'!$B$18:$DM$18)" +"VLOOKUP(CO$407,[1]Daily_Peak_Forward!$A$4:$AF$34,17,FALSE)" +"VLOOKUP(CQ$407,[1]Daily_Peak_Forward!$A$4:$AF$34,17,FALSE)" +"VLOOKUP(CR$407,[1]Daily_Peak_Forward!$A$4:$AF$34,17,FALSE)" +"VLOOKUP(CA$407,[1]Daily_Peak_Forward!$A$4:$AF$34,17,FALSE)" +"SUMIF('gas-old'!$B$17:$DM$17,""2008"",'gas-old'!$B$18:$DM$18)" +"SUMIF('gas-new'!$B$17:$DM$17,""2008"",'gas-new'!$B$18:$DM$18)" +"VLOOKUP(CO$407,[1]Daily_Peak_Forward!$A$4:$AF$34,11,FALSE)" +"VLOOKUP(CQ$407,[1]Daily_Peak_Forward!$A$4:$AF$34,11,FALSE)" +"VLOOKUP(CR$407,[1]Daily_Peak_Forward!$A$4:$AF$34,11,FALSE)" +"VLOOKUP(CA$407,[1]Daily_Peak_Forward!$A$4:$AF$34,10,FALSE)" +"VLOOKUP(CB$407,[1]Daily_Peak_Forward!$A$4:$AF$34,11,FALSE)" +"SUMIF('gas-old'!$B$17:$DM$17,""2009"",'gas-old'!$B$18:$DM$18)" +"SUMIF('gas-new'!$B$17:$DM$17,""2009"",'gas-new'!$B$18:$DM$18)" +"VLOOKUP(CO$407,[1]Daily_Peak_Forward!$A$4:$AF$34,10,FALSE)" +"VLOOKUP(CQ$407,[1]Daily_Peak_Forward!$A$4:$AF$34,10,FALSE)" +"VLOOKUP(CR$407,[1]Daily_Peak_Forward!$A$4:$AF$34,10,FALSE)" +"VLOOKUP(CA$407,[1]Daily_Peak_Forward!$A$4:$AF$34,21,FALSE)" +"SUMIF('gas-old'!$B$17:$DM$17,""2010"",'gas-old'!$B$18:$DM$18)" +"SUMIF('gas-new'!$B$17:$DM$17,""2010"",'gas-new'!$B$18:$DM$18)" +"VLOOKUP(CO$407,[1]Daily_Peak_Forward!$A$4:$AF$34,21,FALSE)" +"VLOOKUP(CQ$407,[1]Daily_Peak_Forward!$A$4:$AF$34,21,FALSE)" +"VLOOKUP(CR$407,[1]Daily_Peak_Forward!$A$4:$AF$34,21,FALSE)" +"HLOOKUP(BC$407,Cash!$D$1:$L$38,Cash!$A36,FALSE)" +"VLOOKUP(CA$407,[1]Daily_Peak_Forward!$A$4:$AF$34,6,FALSE)" +"VLOOKUP(CO$407,[1]Daily_Peak_Forward!$A$4:$AF$34,6,FALSE)" +"VLOOKUP(CQ$407,[1]Daily_Peak_Forward!$A$4:$AF$34,6,FALSE)" +"VLOOKUP(CR$407,[1]Daily_Peak_Forward!$A$4:$AF$34,6,FALSE)" +"SUM(AB408:AB417)" +"SUM(AI408:AI416)" +"C6" +"VLOOKUP($C420,calendar!$A$2:$D$121,4,FALSE)" +"'Filter-old'!E491" +"'Filter-new'!E492" +"'Filter-old'!H491" +"'Filter-new'!H492" +"'Filter-old'!J491" +"'Filter-new'!J492" +"'Filter-old'!F491" +"'Filter-new'!F491" +"'Filter-old'!P491" +"'Filter-new'!P491" +"'Filter-old'!L491" +"'Filter-new'!L491" +"'Filter-old'!G491" +"'Filter-new'!G492" +"'Filter-old'!I491" +"'Filter-new'!I492" +"'Filter-old'!K491" +"'Filter-new'!K492" +"'Filter-old'!M491" +"'Filter-new'!M491" +"'Filter-old'!O491" +"'Filter-new'!O492" +"'Filter-old'!Q491" +"'Filter-new'!Q492" +"'Filter-old'!R491" +"'Filter-new'!R492" +"SUMIF($D$420:$D$539,""2001"",G$420:G$539)/SUMIF($D$420:$D$539,""2001"",$E$420:$E$539)" +"AX542+BD542+BR542+BV542+CB542" +"SUMIF($D$420:$D$539,""2002"",G$420:G$539)/SUMIF($D$420:$D$539,""2002"",$E$420:$E$539)" +"SUMIF($D$420:$D$539,""2002"",AA$420:AA$539)/SUMIF($D$420:$D$539,""2001"",$E$420:$E$539)" +"SUMIF($D$420:$D$539,""2003"",G$420:G$539)/SUMIF($D$420:$D$539,""2003"",$E$420:$E$539)" +"SUMIF($D$420:$D$539,""2003"",AA$420:AA$539)/SUMIF($D$420:$D$539,""2001"",$E$420:$E$539)" +"SUMIF($D$420:$D$539,""2004"",G$420:G$539)/SUMIF($D$420:$D$539,""2004"",$E$420:$E$539)" +"SUMIF($D$420:$D$539,""2004"",AA$420:AA$539)/SUMIF($D$420:$D$539,""2001"",$E$420:$E$539)" +"SUMIF($D$420:$D$539,""2005"",G$420:G$539)/SUMIF($D$420:$D$539,""2005"",$E$420:$E$539)" +"SUMIF($D$420:$D$539,""2005"",AA$420:AA$539)/SUMIF($D$420:$D$539,""2001"",$E$420:$E$539)" +"SUMIF($D$420:$D$539,""2006"",G$420:G$539)/SUMIF($D$420:$D$539,""2006"",$E$420:$E$539)" +"SUMIF($D$420:$D$539,""2006"",AA$420:AA$539)/SUMIF($D$420:$D$539,""2001"",$E$420:$E$539)" +"SUMIF($D$420:$D$539,""2007"",G$420:G$539)/SUMIF($D$420:$D$539,""2007"",$E$420:$E$539)" +"SUMIF($D$420:$D$539,""2007"",AA$420:AA$539)/SUMIF($D$420:$D$539,""2001"",$E$420:$E$539)" +"SUMIF($D$420:$D$539,""2008"",G$420:G$539)/SUMIF($D$420:$D$539,""2008"",$E$420:$E$539)" +"SUMIF($D$420:$D$539,""2008"",AA$420:AA$539)/SUMIF($D$420:$D$539,""2001"",$E$420:$E$539)" +"SUMIF($D$420:$D$539,""2009"",G$420:G$539)/SUMIF($D$420:$D$539,""2009"",$E$420:$E$539)" +"SUMIF($D$420:$D$539,""2009"",AA$420:AA$539)/SUMIF($D$420:$D$539,""2001"",$E$420:$E$539)" +"SUMIF($D$420:$D$539,""2010"",G$420:G$539)/SUMIF($D$420:$D$539,""2010"",$E$420:$E$539)" +"SUMIF($D$420:$D$539,""2010"",AA$420:AA$539)/SUMIF($D$420:$D$539,""2001"",$E$420:$E$539)" +"C127" +"'Filter-old'!E631" +"'Filter-new'!E631" +"'Filter-old'!H631" +"'Filter-new'!H631" +"'Filter-old'!J631" +"'Filter-new'!J631" +"'Filter-old'!F631" +"'Filter-new'!F631" +"'Filter-old'!P631" +"'Filter-new'!P631" +"'Filter-old'!L631" +"'Filter-new'!L631" +"'Filter-old'!G631" +"'Filter-new'!G631" +"'Filter-old'!I631" +"'Filter-new'!I631" +"'Filter-old'!K631" +"'Filter-new'!K631" +"'Filter-old'!M631" +"'Filter-new'!M631" +"'Filter-old'!O631" +"'Filter-new'!O631" +"'Filter-old'!Q631" +"'Filter-new'!Q631" +"'Filter-old'!R631" +"'Filter-new'!R631" +"C135" +"C148" +"C161" +"C164" +"C167" +"C169" +"C171" +"C174" +"C176" +"C181" +"C184" +"C189" +"C191" +"C194" +"C196" +"C200" +"'Filter-new'!C248" +"'Filter-old'!E248" +"'Filter-new'!E248" +"'Filter-old'!H248" +"'Filter-new'!H248" +"'Filter-old'!J248" +"'Filter-new'!J248" +"'Filter-old'!F248" +"'Filter-new'!F248" +"'Filter-old'!P248" +"'Filter-new'!P248" +"'Filter-old'!L248" +"'Filter-new'!L248" +"'Filter-old'!G248" +"'Filter-new'!G248" +"'Filter-old'!I248" +"'Filter-new'!I248" +"'Filter-old'!K248" +"'Filter-new'!K248" +"'Filter-old'!M248" +"'Filter-new'!M248" +"'Filter-old'!O248" +"'Filter-new'!O248" +"'Filter-old'!Q248" +"'Filter-new'!Q248" +"'Filter-old'!R248" +"'Filter-new'!R248" +"R408" +"BE778" +"AI778" +"VLOOKUP(R778,$R$790:$AT$801,29,FALSE)" +"AY778" +"AK778" +"AL778" +"BK778" +"R410" +"#REF!" +"R415" +"BF787" +"[2]Master!G6" +"[2]Master!L6" +"[2]Master!P6" +"E$1" +"IF(B1=12,1,B1+1)" +"DATE(A3,B3,1)" +"IF(B3=12,A3+1,A3)" +"IF(B3=12,1,B3+1)" +"IF(ISNA(VLOOKUP(F$1,'peak-new'!$A$3:$DQ$19,$D11,FALSE)),0,VLOOKUP(F$1,'peak-new'!$A$3:$DQ$19,$D11,FALSE))" +"D13+1" +"IF(ISNA(VLOOKUP(E$1,'delta-new'!$A$3:$DQ$20,$D14,FALSE)),0,VLOOKUP(E$1,'delta-new'!$A$3:$DQ$20,$D14,FALSE))" +"-50*0.825*S51" +"C3" +"E7/VLOOKUP($C129,calendar!$A$2:$D$121,4,FALSE)" +"C3" +"'price-new'!E9/VLOOKUP($C253,'nymex-new'!$A$2:$B$243,2,FALSE)*1000" +"C3" +"E8*E253/1000/10000" +"IF(ISNA(VLOOKUP(E$1,'offpeak-new'!$A$3:$DQ$20,$D501,FALSE)),0,VLOOKUP(E$1,'offpeak-new'!$A$3:$DQ$20,$D501,FALSE))" +"E500/VLOOKUP($C622,calendar!$A$2:$D$121,3,FALSE)" +"YEAR(B1)" +"VLOOKUP(""PWR-MW-GAS-MTM"",$A1:$BA16,2,FALSE)/10000" +"VLOOKUP(""PWR-MW-GAS-MTM"",$A1:$BA16,3,FALSE)/10000" +"VLOOKUP(""PWR-MW-GAS-MTM"",$A1:$BA16,4,FALSE)/10000" +"VLOOKUP(""PWR-MW-GAS-MTM"",$A1:$BA16,5,FALSE)/10000" +"VLOOKUP(""PWR-MW-GAS-MTM"",$A1:$BA16,6,FALSE)/10000" +"VLOOKUP(""PWR-MW-GAS-MTM"",$A1:$BA16,7,FALSE)/10000" +"VLOOKUP(""PWR-MW-GAS-MTM"",$A1:$BA16,8,FALSE)/10000" +"VLOOKUP(""PWR-MW-GAS-MTM"",$A1:$BA16,9,FALSE)/10000" +"VLOOKUP(""PWR-MW-GAS-MTM"",$A1:$BA16,10,FALSE)/10000" +"VLOOKUP(""PWR-MW-GAS-MTM"",$A1:$BA16,11,FALSE)/10000" +"VLOOKUP(""PWR-MW-GAS-MTM"",$A1:$BA16,12,FALSE)/10000" +"VLOOKUP(""PWR-MW-GAS-MTM"",$A1:$BA16,13,FALSE)/10000" +"VLOOKUP(""PWR-MW-GAS-MTM"",$A1:$BA16,14,FALSE)/10000" +"VLOOKUP(""PWR-MW-GAS-MTM"",$A1:$BA16,15,FALSE)/10000" +"VLOOKUP(""PWR-MW-GAS-MTM"",$A1:$BA16,16,FALSE)/10000" +"VLOOKUP(""PWR-MW-GAS-MTM"",$A1:$BA16,17,FALSE)/10000" +"VLOOKUP(""PWR-MW-GAS-MTM"",$A1:$BA16,18,FALSE)/10000" +"VLOOKUP(""PWR-MW-GAS-MTM"",$A1:$BA16,19,FALSE)/10000" +"VLOOKUP(""PWR-MW-GAS-MTM"",$A1:$BA16,20,FALSE)/10000" +"VLOOKUP(""PWR-MW-GAS-MTM"",$A1:$BA16,21,FALSE)/10000" +"VLOOKUP(""PWR-MW-GAS-MTM"",$A1:$BA16,22,FALSE)/10000" +"VLOOKUP(""PWR-MW-GAS-MTM"",$A1:$BA16,23,FALSE)/10000" +"VLOOKUP(""PWR-MW-GAS-MTM"",$A1:$BA16,24,FALSE)/10000" +"VLOOKUP(""PWR-MW-GAS-MTM"",$A1:$BA16,25,FALSE)/10000" +"VLOOKUP(""PWR-MW-GAS-MTM"",$A1:$BA16,26,FALSE)/10000" +"VLOOKUP(""PWR-MW-GAS-MTM"",$A1:$BA16,27,FALSE)/10000" +"VLOOKUP(""PWR-MW-GAS-MTM"",$A1:$BA16,28,FALSE)/10000" +"VLOOKUP(""PWR-MW-GAS-MTM"",$A1:$BA16,29,FALSE)/10000" +"DJ6/10000" +"'Filter-new'!E1" +"E1" +"VLOOKUP($C4,[1]Peak_Forward!$A$5:$AG$128,'price-new'!E$2,FALSE)" +"Output!N128" +"Output!AD128" +"Output!T128" +"ROW()" +"TODAY()" +"D1+1" +"WEEKDAY(D1)" +"CHOOSE(D2,""SUN"",""MON"",""TUE"",""WED"",""THU"",""FRI"",""SAT"",""SUN"")" +"IF(AND(D2>=2,D2<=6),16,0)" +"VLOOKUP(B6,'cash adhoc'!$A$3:$BM$12,65,FALSE)" +"HLOOKUP(D$1,'cash adhoc'!$A$1:$BK$12,Cash!$C6,FALSE)" +"B6" +"D6/D$4" +"B17" +"D1" +"BM3+1" +"'Filter-old'!C3" +"B14-C14" +"VLOOKUP($A2,[1]Peak_Forward!$A$5:$AF$128,32)" +"B8" +"VLOOKUP($A8,[1]Peak_Forward!$A$5:$AG$128,33)" +"'Filter-old'!E$1" +"'Filter-old'!O$1" +"E126" +"'Filter-old'!C3" +"VLOOKUP($C128,[1]Peak_Forward!$A$6:$Q$128,'price-old'!E$2,FALSE)" +"'Filter-old'!C3" +"VLOOKUP($A2,[1]Peak_Forward!$A$9:$R$128,18)" +"YEAR(B1)" +"B4/10000" +"E$1" +"IF(B1=12,1,B1+1)" +"DATE(A3,B3,1)" +"IF(B3=12,A3+1,A3)" +"IF(B3=12,1,B3+1)" +"IF(ISNA(VLOOKUP(E$1,'delta-old'!$A$3:$DQ$20,$D8,FALSE)),0,VLOOKUP(E$1,'delta-old'!$A$3:$DQ$20,$D8,FALSE))" +"IF(ISNA(VLOOKUP(F$1,'peak-old'!$A$3:$DQ$20,$D8,FALSE)),0,VLOOKUP(F$1,'peak-old'!$A$3:$DQ$20,$D8,FALSE))" +"D8+1" +"C3" +"E5/VLOOKUP($C127,calendar!$A$2:$D$121,4,FALSE)" +"C3" +"'price-old'!E9/VLOOKUP($C253,'nymex-old'!$A$2:$B$243,2,FALSE)*1000" +"'price-old'!N9/VLOOKUP($C253,'nymex-old'!$A$2:$B$243,2,FALSE)*1000" +"C3" +"E8*E253/1000/10000" +"IF(ISNA(VLOOKUP(E$1,'offpeak-old'!$A$3:$DQ$20,$D497,FALSE)),0,VLOOKUP(E$1,'offpeak-old'!$A$3:$DQ$20,$D497,FALSE))" +"E492/VLOOKUP($C614,calendar!$A$2:$D$121,3,FALSE)" +"108686345-50000000" +"SUM(C6:C79)" +"300*16*20" +"-500*16*20" +"1000*16*20" +"200*16*20" +"E5*SQRT(10)" +"-20000*30" +"500*16*24" +"E5*SQRT(10)" +"D7" +"D24" +"-D10" +"SQRT(D24^2+D25^2+2*D24*D25*D26)" +"-50000*30/2" +"G5" +"-30000*30/2" +"-25000*30/2" +"500*16*20" +"300*16*20" +"250*16*20" +"E5*SQRT(10)" +"D5" +"D22" +"-D9" +"SQRT(D22^2+D23^2+2*D22*D23*D24)" +"E5*SQRT(10)" +"D7" +"D24" +"-D10" +"SQRT(D24^2+D25^2+2*D24*D25*D26)" +"SUMPRODUCT(D6:D65,$J$6:$J$65,$B$6:$B$65)/SUMPRODUCT($J$6:$J$65,$B$6:$B$65)" +"D6+E6" +"1/(1+I6)^YEARFRAC(TODAY(),A6,1)" +"SUMPRODUCT(D6:D65,$J$6:$J$65,$B$6:$B$65)/SUMPRODUCT($J$6:$J$65,$B$6:$B$65)" +"D6+E6" +"1/(1+I6)^YEARFRAC(TODAY(),A6,1)" +"+E2*31" +"ABS(F2)" +"G2" +"I2*J2" +"K20/I20" +"SUM(F2:F19)" +"SUM(F3:N3)" +"O21-B21" +"B38*(1+C50)+SUM(D50:E50)" +"PLANTS!P37" +"AP50" +"AZ50" +"Q49+(P50*(A51-A50))" +"R38*(1+S50)+T50+U50" +"PLANTS!S37" +"K50" +"R50+V50+W50" +"AQ50" +"BB50" +"BQ50" +"SUM(Y50:AA50)" +"AE50-X50" +"AG49+(AF50*(A51-A50))" +"AI50-AK50-AL50" +"PLANTS!G37" +"AL50-SUM(AO50:AR50)" +"SUM(AS50:AT50)" +"PLANTS!D37" +"AJ50+AM50" +"AU50+AY50-AV50-AW50-AX50" +"PLANTS!J37" +"SUM(BA50:BE50)" +"AR50" +"BC50" +"PLANTS!M37" +"BL50-SUM(BM50:BP50)-BR50" +"J50" +"775000-K51-I51" +"SUM(AE71:AE73)" +"SUM(AE76:AE80)" +"AE81-AE74" +"C2*24*D2/1000" +"V31*24*V32/1000" +"SUMIF(D$36:U$36,B$36,D37:U37)" +"SUMIF(D$36:U$36,C$36,D37:U37)" +"SUMIF($V$35:$BS$35,D$35,$V37:$BS37)*F37" +"SUMIF($V$35:$BS$35,E$35,$V37:$BS37)*F37" +"IF($A37>=V$30,V$33*X37,0)" +"IF($A37>=V$30,V$31*X37,0)" +"F37" +"B14*C14" +"E14*$C$5" +"D14+F14+I14" +"E14" +"SUM(B14:B25)*3+C5*0.03*12+SUM(G14:G25)*2" +"SUM(J14:J25)" +"J26/L16" +"B15*C15" +"E15*$C$6" +"D15+F15+I15" +"E15" +"SUM(B15:B26)*3+C6*0.03*12+SUM(G15:G26)*2" +"SUM(J15:J26)" +"J27/L17" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[32]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"O28-$O$49" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[32]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!J$8:J$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$J$8:$J$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[32]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"$R$25" +"V12" +"R58" +"(M60-2)/L30" +"(PowerPrices!C9-2)/O30" +"PowerPrices!C9" +"(PowerPrices!D9-2)/(R$49+R30)" +"PowerPrices!D9" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($V$49+$V30)" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9))" +"(AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($X$49+$X30)" +"AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)-2)/($Z$49+$Z30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)-2)/($AB$49+$AB30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)" +"(AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)-2)/($AD$49+$AD30)" +"AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)" +"(PowerPrices!$S9-2)/($AF$49+$AF30)" +"PowerPrices!$S9" +"(M61-2)/(L28+0.2)" +"(PowerPrices!C11-2)/(O28+0.2)" +"PowerPrices!C11" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"PowerPrices!D11" +"(AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($V$49+$V28+0.2)" +"AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($X$49+$X28+0.2)" +"AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)-2)/($Z$49+$Z28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)-2)/($AB$49+$AB28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)" +"(AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)-2)/($AD$49+$AD28+0.2)" +"AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)" +"(PowerPrices!$S11-2)/($AF$49+$AF28+0.2)" +"PowerPrices!$S11" +"(M62-2)/(L31+0.33)" +"(PowerPrices!C13-2)/(O31+0.33)" +"PowerPrices!C13" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"PowerPrices!D13" +"(AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($V$49+$V31+0.33)" +"AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($X$49+$X31+0.33)" +"AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)-2)/($Z$49+$Z31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)-2)/($AB$49+$AB31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)" +"(AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)-2)/($AD$49+$AD31+0.33)" +"AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)" +"(PowerPrices!$S13-2)/($AF$49+$AF31+0.33)" +"PowerPrices!$S13" +"(M63-2)/(L34+0.12)" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!$D14,PowerPrices!$E14,PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($V$49+$V34+0.12)" +"(AVERAGE(PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($X$49+$X34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14)-2)/($Z$49+$Z34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14,PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14,PowerPrices!$T14)-2)/($AB$49+$AB34+0.12)" +"(AVERAGE(PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14)-2)/($AD$49+$AD34+0.12)" +"(PowerPrices!$S14-2)/($AF$49+$AF34+0.12)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"'Gas Average Basis'!F24" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[32]Gas Average PhyIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[32]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"'Gas Average Basis'!F24" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[32]Gas Average FinIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[32]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"I4*J4" +"K15/I15" +"SUM(I4:I14)" +"SUM(I17:I18)" +"SUM(I21:I29)" +"SUM(I32:I47)" +"SUM(I50:I62)" +"SUM(I65:I76)" +"SUM(I79:I84)" +"SUM(I87:I93)" +"I4*J4" +"K18/I18" +"SUM(I4:I17)" +"SUM(I20:I21)" +"SUM(I24:I32)" +"SUM(I35:I51)" +"SUM(I54:I68)" +"SUM(I71:I82)" +"SUM(I85:I90)" +"SUM(I93:I99)" +"+B9-C9" +"5.25+0.0025" +"+E9*F9" +"E9-G9-H9-I9" +"J9-L9-M9" +"4.5423-0.15" +"N9-O9" +"+P9*D9" +"5.38+0.0025" +"4.8325-0.15" +"SUM(B9:B10)" +"SUM(Q9:Q11)" +"E2*31" +"[1]Sheet1!AU310" +"[1]Sheet1!AU1260" +"((C5+D5)/2)-((F5+G5)/2)" +"[1]Sheet1!AU676" +"[1]Sheet1!AU1260" +"[1]Sheet1!AY310" +"[1]Sheet1!AY1260" +"[1]Sheet1!AY676" +"[1]Sheet1!AY1260" +"AVERAGE(H5:H35)" +"AVERAGE(H36:H65)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[15]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"IF(P$22,AveragePrices($F$21,P$23,P$24,$AJ28:$AJ28)-INDIRECT(ADDRESS(P$23,$G$23,,,$F$21)),AveragePrices($F$15,P$23,P$24,$AL28:$AL28))" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[15]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[15]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"R$25" +"(PowerPrices!C9-2)/O30" +"(PowerPrices!D9-2)/(R$49+R30)" +"(AVERAGE(PowerPrices!D9,PowerPrices!E9,PowerPrices!H9,PowerPrices!I9,PowerPrices!K9)-2)/(V$49+V30)" +"(AVERAGE(PowerPrices!H9,PowerPrices!I9,PowerPrices!K9)-2)/(X$49+X30)" +"(AVERAGE(PowerPrices!L9,PowerPrices!M9,PowerPrices!N9)-2)/(Z$49+Z30)" +"(AVERAGE(PowerPrices!L9,PowerPrices!M9,PowerPrices!N9,PowerPrices!P9,PowerPrices!Q9,PowerPrices!R9,PowerPrices!T9)-2)/(AB$49+AB30)" +"(PowerPrices!S9-2)/(AF$49+AF30)" +"(AVERAGE(PowerPrices!T9,PowerPrices!U9,PowerPrices!V9,PowerPrices!AG9,PowerPrices!AH9,PowerPrices!AI9)-2)/(AH$49+AH30)" +"(PowerPrices!C11-2)/(O28+0.2)" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"(AVERAGE(PowerPrices!D11,PowerPrices!E11,PowerPrices!H11,PowerPrices!I11,PowerPrices!K11)-2)/(V$49+V28+0.2)" +"(AVERAGE(PowerPrices!H11,PowerPrices!I11,PowerPrices!K11)-2)/(X$49+X28+0.2)" +"(AVERAGE(PowerPrices!L11,PowerPrices!M11,PowerPrices!N11)-2)/(Z$49+Z28+0.2)" +"(AVERAGE(PowerPrices!L11,PowerPrices!M11,PowerPrices!N11,PowerPrices!P11,PowerPrices!Q11,PowerPrices!R11,PowerPrices!T11)-2)/(AB$49+AB28+0.2)" +"(PowerPrices!S11-2)/(AF$49+AF28+0.2)" +"(AVERAGE(PowerPrices!T11,PowerPrices!U11,PowerPrices!V11,PowerPrices!AG11,PowerPrices!AH11,PowerPrices!AI11)-2)/(AH$49+AH28+0.2)" +"(PowerPrices!C13-2)/(O31+0.33)" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"(AVERAGE(PowerPrices!D13,PowerPrices!E13,PowerPrices!H13,PowerPrices!I13,PowerPrices!K13)-2)/(V$49+V31+0.33)" +"(AVERAGE(PowerPrices!H13,PowerPrices!I13,PowerPrices!K13)-2)/(X$49+X31+0.33)" +"(AVERAGE(PowerPrices!L13,PowerPrices!M13,PowerPrices!N13)-2)/(Z$49+Z31+0.33)" +"(AVERAGE(PowerPrices!L13,PowerPrices!M13,PowerPrices!N13,PowerPrices!P13,PowerPrices!Q13,PowerPrices!R13,PowerPrices!T13)-2)/(AB$49+AB31+0.33)" +"(PowerPrices!S13-2)/(AF$49+AF31+0.33)" +"(AVERAGE(PowerPrices!T13,PowerPrices!U13,PowerPrices!V13,PowerPrices!AG13,PowerPrices!AH13,PowerPrices!AI13)-2)/(AH$49+AH31+0.33)" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!D14,PowerPrices!E14,PowerPrices!H14,PowerPrices!I14,PowerPrices!K14)-2)/(V$49+V34+0.12)" +"(AVERAGE(PowerPrices!H14,PowerPrices!I14,PowerPrices!K14)-2)/(X$49+X34+0.12)" +"(AVERAGE(PowerPrices!L14,PowerPrices!M14,PowerPrices!N14)-2)/(Z$49+Z34+0.12)" +"(AVERAGE(PowerPrices!L14,PowerPrices!M14,PowerPrices!N14,PowerPrices!P14,PowerPrices!Q14,PowerPrices!R14,PowerPrices!T14)-2)/(AB$49+AB34+0.12)" +"(PowerPrices!S14-2)/(AF$49+AF34+0.12)" +"(AVERAGE(PowerPrices!T14,PowerPrices!U14,PowerPrices!V14,PowerPrices!AG14,PowerPrices!AH14,PowerPrices!AI14)-2)/(AH$49+AH34+0.12)" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'[14]Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('[14]Curve Summary'!$D$6,12,0,15,1))*15+ 10* '[14]Curve Summary Backup'!$D$38)/25), '[14]Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('[14]Curve Summary'!$D$6,12,0,15,1))*15+ 10* '[14]Curve Summary Backup'!$D$38)/25)" +"VLOOKUP(E$7,'[14]Curve Summary'!$A$7:$AG$54,4)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AG9" +"AI9" +"AM9" +"AVERAGE(T9:V9)" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'[14]Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('[14]Curve Summary'!$C$6,12,0,15,1))*15+ 10* '[14]Curve Summary Backup'!$C$38)/25), '[14]Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('[14]Curve Summary'!$C$6,12,0,15,1))*15+ 10* '[14]Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(E$7,'[14]Curve Summary'!$A$7:$AG$55,3)" +"VLOOKUP(AG$7,'[14]Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('[14]Curve Summary'!$E$6,12,0,15,1))*15+ 10* '[14]Curve Summary Backup'!$E$38)/25), '[14]Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('[14]Curve Summary'!$E$6,12,0,15,1))*15+ 10* '[14]Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(E$7,'[14]Curve Summary'!$A$7:$AG$55,5)" +"VLOOKUP(AG$7,'[14]Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('[14]Curve Summary'!$I$6,12,0,15,1))*15+ 10* '[14]Curve Summary Backup'!$I$38)/25), '[14]Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('[14]Curve Summary'!$I$6,12,0,15,1))*15+ 10* '[14]Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(E$7,'[14]Curve Summary'!$A$7:$AG$55,9)" +"VLOOKUP(AG$7,'[14]Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('[14]Curve Summary'!$F$6,12,0,15,1))*15+ 10* '[14]Curve Summary Backup'!$F$38)/25), '[14]Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('[14]Curve Summary'!$F$6,12,0,15,1))*15+ 10* '[14]Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(E$7,'[14]Curve Summary'!$A$7:$AG$59,6)" +"VLOOKUP(AG$7,'[14]Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('[14]Curve Summary'!$B$6,12,0,15,1))*15+ 10* '[14]Curve Summary Backup'!$B$38)/25), '[14]Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('[14]Curve Summary'!$B$6,12,0,15,1))*15+ 10* '[14]Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(E$7,'[14]Curve Summary'!$A$7:$AG$59,2)" +"VLOOKUP(AG$7,'[14]Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('[14]Curve Summary'!$G$6,12,0,15,1))*15+ 10* '[14]Curve Summary Backup'!$G$38)/25), '[14]Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('[14]Curve Summary'!$G$6,12,0,15,1))*15+ 10* '[14]Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(E$7,'[14]Curve Summary'!$A$7:$AG$58,7)" +"VLOOKUP(AG$7,'[14]Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('[14]Curve Summary ALBERTA'!$R$6,10,0,12,1))*12+ 9* '[14]Curve Summary Backup'!$R$38)/21), '[14]Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('[14]Curve Summary ALBERTA'!$R$6,10,0,12,1))*12+ 9* '[14]Curve Summary Backup'!$R$38)/21)" +"VLOOKUP(E$7,'[14]Curve Summary ALBERTA'!$A$7:$AG$63,18)" +"VLOOKUP(AG$7,'[14]Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY([14]Top!C3, -1, Holidays)" +"C8" +"C9/('[14]Gas Curve Summary'!$B$10)*1000" +"D9/('[14]Gas Curve Summary'!$B$11)*1000" +"E9/('[14]Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'[14]Gas Curve Summary'!$B$13*1000" +"$I9/'[14]Gas Curve Summary'!$B$14*1000" +"$K9/'[14]Gas Curve Summary'!$B$15*1000" +"$L9/'[14]Gas Curve Summary'!$B$16*1000" +"$M9/'[14]Gas Curve Summary'!$B$17*1000" +"$N9/'[14]Gas Curve Summary'!$B$18*1000" +"$P9/'[14]Gas Curve Summary'!$B$19*1000" +"$Q9/'[14]Gas Curve Summary'!$B$20*1000" +"$R9/'[14]Gas Curve Summary'!$B$21*1000" +"$T9/'[14]Gas Curve Summary'!$B$22*1000" +"$U9/'[14]Gas Curve Summary'!$B$23*1000" +"$V9/'[14]Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('[14]Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('[14]Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('[14]Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('[14]Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('[14]Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('[14]Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('[14]Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"O21-M22" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[15]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"IF(P$22,AveragePrices($F$21,P$23,P$24,$AJ28:$AJ28)-INDIRECT(ADDRESS(P$23,$G$23,,,$F$21)),AveragePrices($F$15,P$23,P$24,$AL28:$AL28))" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[15]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[15]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"R$25" +"(PowerPrices!C9-2)/O30" +"(PowerPrices!D9-2)/(R$49+R30)" +"(AVERAGE(PowerPrices!D9,PowerPrices!E9,PowerPrices!H9,PowerPrices!I9,PowerPrices!K9)-2)/(V$49+V30)" +"(AVERAGE(PowerPrices!H9,PowerPrices!I9,PowerPrices!K9)-2)/(X$49+X30)" +"(AVERAGE(PowerPrices!L9,PowerPrices!M9,PowerPrices!N9)-2)/(Z$49+Z30)" +"(AVERAGE(PowerPrices!L9,PowerPrices!M9,PowerPrices!N9,PowerPrices!P9,PowerPrices!Q9,PowerPrices!R9,PowerPrices!T9)-2)/(AB$49+AB30)" +"(PowerPrices!S9-2)/(AF$49+AF30)" +"(AVERAGE(PowerPrices!T9,PowerPrices!U9,PowerPrices!V9,PowerPrices!AG9,PowerPrices!AH9,PowerPrices!AI9)-2)/(AH$49+AH30)" +"(PowerPrices!C11-2)/(O28+0.2)" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"(AVERAGE(PowerPrices!D11,PowerPrices!E11,PowerPrices!H11,PowerPrices!I11,PowerPrices!K11)-2)/(V$49+V28+0.2)" +"(AVERAGE(PowerPrices!H11,PowerPrices!I11,PowerPrices!K11)-2)/(X$49+X28+0.2)" +"(AVERAGE(PowerPrices!L11,PowerPrices!M11,PowerPrices!N11)-2)/(Z$49+Z28+0.2)" +"(AVERAGE(PowerPrices!L11,PowerPrices!M11,PowerPrices!N11,PowerPrices!P11,PowerPrices!Q11,PowerPrices!R11,PowerPrices!T11)-2)/(AB$49+AB28+0.2)" +"(PowerPrices!S11-2)/(AF$49+AF28+0.2)" +"(AVERAGE(PowerPrices!T11,PowerPrices!U11,PowerPrices!V11,PowerPrices!AG11,PowerPrices!AH11,PowerPrices!AI11)-2)/(AH$49+AH28+0.2)" +"(PowerPrices!C13-2)/(O31+0.33)" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"(AVERAGE(PowerPrices!D13,PowerPrices!E13,PowerPrices!H13,PowerPrices!I13,PowerPrices!K13)-2)/(V$49+V31+0.33)" +"(AVERAGE(PowerPrices!H13,PowerPrices!I13,PowerPrices!K13)-2)/(X$49+X31+0.33)" +"(AVERAGE(PowerPrices!L13,PowerPrices!M13,PowerPrices!N13)-2)/(Z$49+Z31+0.33)" +"(AVERAGE(PowerPrices!L13,PowerPrices!M13,PowerPrices!N13,PowerPrices!P13,PowerPrices!Q13,PowerPrices!R13,PowerPrices!T13)-2)/(AB$49+AB31+0.33)" +"(PowerPrices!S13-2)/(AF$49+AF31+0.33)" +"(AVERAGE(PowerPrices!T13,PowerPrices!U13,PowerPrices!V13,PowerPrices!AG13,PowerPrices!AH13,PowerPrices!AI13)-2)/(AH$49+AH31+0.33)" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!D14,PowerPrices!E14,PowerPrices!H14,PowerPrices!I14,PowerPrices!K14)-2)/(V$49+V34+0.12)" +"(AVERAGE(PowerPrices!H14,PowerPrices!I14,PowerPrices!K14)-2)/(X$49+X34+0.12)" +"(AVERAGE(PowerPrices!L14,PowerPrices!M14,PowerPrices!N14)-2)/(Z$49+Z34+0.12)" +"(AVERAGE(PowerPrices!L14,PowerPrices!M14,PowerPrices!N14,PowerPrices!P14,PowerPrices!Q14,PowerPrices!R14,PowerPrices!T14)-2)/(AB$49+AB34+0.12)" +"(PowerPrices!S14-2)/(AF$49+AF34+0.12)" +"(AVERAGE(PowerPrices!T14,PowerPrices!U14,PowerPrices!V14,PowerPrices!AG14,PowerPrices!AH14,PowerPrices!AI14)-2)/(AH$49+AH34+0.12)" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'[16]Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('[16]Curve Summary'!$D$6,11,0,16,1))*16+ 9* '[16]Curve Summary Backup'!$D$38)/25), '[16]Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('[16]Curve Summary'!$D$6,11,0,16,1))*16+ 9* '[16]Curve Summary Backup'!$D$38)/25)" +"VLOOKUP(E$7,'[16]Curve Summary'!$A$7:$AG$54,4)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AG9" +"AI9" +"AM9" +"AVERAGE(T9:V9)" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'[16]Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('[16]Curve Summary'!$C$6,11,0,16,1))*16+ 9* '[16]Curve Summary Backup'!$C$38)/25), '[16]Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('[16]Curve Summary'!$C$6,11,0,16,1))*16+ 9* '[16]Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(E$7,'[16]Curve Summary'!$A$7:$AG$55,3)" +"VLOOKUP(AG$7,'[16]Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('[16]Curve Summary'!$E$6,11,0,16,1))*16+ 9* '[16]Curve Summary Backup'!$E$38)/25), '[16]Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('[16]Curve Summary'!$E$6,11,0,16,1))*16+ 9* '[16]Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(E$7,'[16]Curve Summary'!$A$7:$AG$55,5)" +"VLOOKUP(AG$7,'[16]Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('[16]Curve Summary'!$I$6,11,0,16,1))*16+ 9* '[16]Curve Summary Backup'!$I$38)/25), '[16]Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('[16]Curve Summary'!$I$6,11,0,16,1))*16+ 9* '[16]Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(E$7,'[16]Curve Summary'!$A$7:$AG$55,9)" +"VLOOKUP(AG$7,'[16]Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('[16]Curve Summary'!$F$6,11,0,16,1))*16+ 9* '[16]Curve Summary Backup'!$F$38)/25), '[16]Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('[16]Curve Summary'!$F$6,11,0,16,1))*16+ 9* '[16]Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(E$7,'[16]Curve Summary'!$A$7:$AG$59,6)" +"VLOOKUP(AG$7,'[16]Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('[16]Curve Summary'!$B$6,11,0,16,1))*16+ 9* '[16]Curve Summary Backup'!$B$38)/25), '[16]Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('[16]Curve Summary'!$B$6,11,0,16,1))*16+ 9* '[16]Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(E$7,'[16]Curve Summary'!$A$7:$AG$59,2)" +"VLOOKUP(AG$7,'[16]Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('[16]Curve Summary'!$G$6,11,0,16,1))*16+ 9* '[16]Curve Summary Backup'!$G$38)/25), '[16]Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('[16]Curve Summary'!$G$6,11,0,16,1))*16+ 9* '[16]Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(E$7,'[16]Curve Summary'!$A$7:$AG$58,7)" +"VLOOKUP(AG$7,'[16]Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('[16]Curve Summary ALBERTA'!$R$6,9,0,13,1))*13+ 8* '[16]Curve Summary Backup'!$R$38)/21), '[16]Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('[16]Curve Summary ALBERTA'!$R$6,9,0,13,1))*13+ 8* '[16]Curve Summary Backup'!$R$38)/21)" +"VLOOKUP(E$7,'[16]Curve Summary ALBERTA'!$A$7:$AG$63,18)" +"VLOOKUP(AG$7,'[16]Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY([16]Top!C3, -1, Holidays)" +"C8" +"C9/('[16]Gas Curve Summary'!$B$10)*1000" +"D9/('[16]Gas Curve Summary'!$B$11)*1000" +"E9/('[16]Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'[16]Gas Curve Summary'!$B$13*1000" +"$I9/'[16]Gas Curve Summary'!$B$14*1000" +"$K9/'[16]Gas Curve Summary'!$B$15*1000" +"$L9/'[16]Gas Curve Summary'!$B$16*1000" +"$M9/'[16]Gas Curve Summary'!$B$17*1000" +"$N9/'[16]Gas Curve Summary'!$B$18*1000" +"$P9/'[16]Gas Curve Summary'!$B$19*1000" +"$Q9/'[16]Gas Curve Summary'!$B$20*1000" +"$R9/'[16]Gas Curve Summary'!$B$21*1000" +"$T9/'[16]Gas Curve Summary'!$B$22*1000" +"$U9/'[16]Gas Curve Summary'!$B$23*1000" +"$V9/'[16]Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('[16]Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('[16]Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('[16]Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('[16]Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('[16]Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('[16]Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('[16]Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"O21-M22" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[16]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"IF(P$22,AveragePrices($F$21,P$23,P$24,$AJ28:$AJ28)-INDIRECT(ADDRESS(P$23,$G$23,,,$F$21)),AveragePrices($F$15,P$23,P$24,$AL28:$AL28))" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[16]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[16]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"R$25" +"(PowerPrices!C9-2)/O30" +"(PowerPrices!D9-2)/(R$49+R30)" +"(AVERAGE(PowerPrices!D9,PowerPrices!E9,PowerPrices!H9,PowerPrices!I9,PowerPrices!K9)-2)/(V$49+V30)" +"(AVERAGE(PowerPrices!H9,PowerPrices!I9,PowerPrices!K9)-2)/(X$49+X30)" +"(AVERAGE(PowerPrices!L9,PowerPrices!M9,PowerPrices!N9)-2)/(Z$49+Z30)" +"(AVERAGE(PowerPrices!L9,PowerPrices!M9,PowerPrices!N9,PowerPrices!P9,PowerPrices!Q9,PowerPrices!R9,PowerPrices!T9)-2)/(AB$49+AB30)" +"(PowerPrices!S9-2)/(AF$49+AF30)" +"(AVERAGE(PowerPrices!T9,PowerPrices!U9,PowerPrices!V9,PowerPrices!AG9,PowerPrices!AH9,PowerPrices!AI9)-2)/(AH$49+AH30)" +"(PowerPrices!C11-2)/(O28+0.2)" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"(AVERAGE(PowerPrices!D11,PowerPrices!E11,PowerPrices!H11,PowerPrices!I11,PowerPrices!K11)-2)/(V$49+V28+0.2)" +"(AVERAGE(PowerPrices!H11,PowerPrices!I11,PowerPrices!K11)-2)/(X$49+X28+0.2)" +"(AVERAGE(PowerPrices!L11,PowerPrices!M11,PowerPrices!N11)-2)/(Z$49+Z28+0.2)" +"(AVERAGE(PowerPrices!L11,PowerPrices!M11,PowerPrices!N11,PowerPrices!P11,PowerPrices!Q11,PowerPrices!R11,PowerPrices!T11)-2)/(AB$49+AB28+0.2)" +"(PowerPrices!S11-2)/(AF$49+AF28+0.2)" +"(AVERAGE(PowerPrices!T11,PowerPrices!U11,PowerPrices!V11,PowerPrices!AG11,PowerPrices!AH11,PowerPrices!AI11)-2)/(AH$49+AH28+0.2)" +"(PowerPrices!C13-2)/(O31+0.33)" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"(AVERAGE(PowerPrices!D13,PowerPrices!E13,PowerPrices!H13,PowerPrices!I13,PowerPrices!K13)-2)/(V$49+V31+0.33)" +"(AVERAGE(PowerPrices!H13,PowerPrices!I13,PowerPrices!K13)-2)/(X$49+X31+0.33)" +"(AVERAGE(PowerPrices!L13,PowerPrices!M13,PowerPrices!N13)-2)/(Z$49+Z31+0.33)" +"(AVERAGE(PowerPrices!L13,PowerPrices!M13,PowerPrices!N13,PowerPrices!P13,PowerPrices!Q13,PowerPrices!R13,PowerPrices!T13)-2)/(AB$49+AB31+0.33)" +"(PowerPrices!S13-2)/(AF$49+AF31+0.33)" +"(AVERAGE(PowerPrices!T13,PowerPrices!U13,PowerPrices!V13,PowerPrices!AG13,PowerPrices!AH13,PowerPrices!AI13)-2)/(AH$49+AH31+0.33)" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!D14,PowerPrices!E14,PowerPrices!H14,PowerPrices!I14,PowerPrices!K14)-2)/(V$49+V34+0.12)" +"(AVERAGE(PowerPrices!H14,PowerPrices!I14,PowerPrices!K14)-2)/(X$49+X34+0.12)" +"(AVERAGE(PowerPrices!L14,PowerPrices!M14,PowerPrices!N14)-2)/(Z$49+Z34+0.12)" +"(AVERAGE(PowerPrices!L14,PowerPrices!M14,PowerPrices!N14,PowerPrices!P14,PowerPrices!Q14,PowerPrices!R14,PowerPrices!T14)-2)/(AB$49+AB34+0.12)" +"(PowerPrices!S14-2)/(AF$49+AF34+0.12)" +"(AVERAGE(PowerPrices!T14,PowerPrices!U14,PowerPrices!V14,PowerPrices!AG14,PowerPrices!AH14,PowerPrices!AI14)-2)/(AH$49+AH34+0.12)" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'[17]Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('[17]Curve Summary'!$D$6,9,0,18,1))*18+ 7* '[17]Curve Summary Backup'!$D$38)/25), '[17]Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('[17]Curve Summary'!$D$6,9,0,18,1))*18+ 7* '[17]Curve Summary Backup'!$D$38)/25)" +"VLOOKUP(E$7,'[17]Curve Summary'!$A$7:$AG$54,4)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AG9" +"AI9" +"AM9" +"AVERAGE(T9:V9)" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'[17]Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('[17]Curve Summary'!$C$6,9,0,18,1))*18+ 7* '[17]Curve Summary Backup'!$C$38)/25), '[17]Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('[17]Curve Summary'!$C$6,9,0,18,1))*18+ 7* '[17]Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(E$7,'[17]Curve Summary'!$A$7:$AG$55,3)" +"VLOOKUP(AG$7,'[17]Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('[17]Curve Summary'!$E$6,9,0,18,1))*18+ 7* '[17]Curve Summary Backup'!$E$38)/25), '[17]Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('[17]Curve Summary'!$E$6,9,0,18,1))*18+ 7* '[17]Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(E$7,'[17]Curve Summary'!$A$7:$AG$55,5)" +"VLOOKUP(AG$7,'[17]Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('[17]Curve Summary'!$I$6,9,0,18,1))*18+ 7* '[17]Curve Summary Backup'!$I$38)/25), '[17]Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('[17]Curve Summary'!$I$6,9,0,18,1))*18+ 7* '[17]Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(E$7,'[17]Curve Summary'!$A$7:$AG$55,9)" +"VLOOKUP(AG$7,'[17]Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('[17]Curve Summary'!$F$6,9,0,18,1))*18+ 7* '[17]Curve Summary Backup'!$F$38)/25), '[17]Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('[17]Curve Summary'!$F$6,9,0,18,1))*18+ 7* '[17]Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(E$7,'[17]Curve Summary'!$A$7:$AG$59,6)" +"VLOOKUP(AG$7,'[17]Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('[17]Curve Summary'!$B$6,9,0,18,1))*18+ 7* '[17]Curve Summary Backup'!$B$38)/25), '[17]Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('[17]Curve Summary'!$B$6,9,0,18,1))*18+ 7* '[17]Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(E$7,'[17]Curve Summary'!$A$7:$AG$59,2)" +"VLOOKUP(AG$7,'[17]Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('[17]Curve Summary'!$G$6,9,0,18,1))*18+ 7* '[17]Curve Summary Backup'!$G$38)/25), '[17]Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('[17]Curve Summary'!$G$6,9,0,18,1))*18+ 7* '[17]Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(E$7,'[17]Curve Summary'!$A$7:$AG$58,7)" +"VLOOKUP(AG$7,'[17]Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('[17]Curve Summary ALBERTA'!$R$6,8,0,15,1))*15+ 6* '[17]Curve Summary Backup'!$R$38)/21), '[17]Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('[17]Curve Summary ALBERTA'!$R$6,8,0,15,1))*15+ 6* '[17]Curve Summary Backup'!$R$38)/21)" +"VLOOKUP(E$7,'[17]Curve Summary ALBERTA'!$A$7:$AG$63,18)" +"VLOOKUP(AG$7,'[17]Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY([17]Top!C3, -1, Holidays)" +"C8" +"C9/('[17]Gas Curve Summary'!$B$10)*1000" +"D9/('[17]Gas Curve Summary'!$B$11)*1000" +"E9/('[17]Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'[17]Gas Curve Summary'!$B$13*1000" +"$I9/'[17]Gas Curve Summary'!$B$14*1000" +"$K9/'[17]Gas Curve Summary'!$B$15*1000" +"$L9/'[17]Gas Curve Summary'!$B$16*1000" +"$M9/'[17]Gas Curve Summary'!$B$17*1000" +"$N9/'[17]Gas Curve Summary'!$B$18*1000" +"$P9/'[17]Gas Curve Summary'!$B$19*1000" +"$Q9/'[17]Gas Curve Summary'!$B$20*1000" +"$R9/'[17]Gas Curve Summary'!$B$21*1000" +"$T9/'[17]Gas Curve Summary'!$B$22*1000" +"$U9/'[17]Gas Curve Summary'!$B$23*1000" +"$V9/'[17]Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('[17]Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('[17]Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('[17]Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('[17]Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('[17]Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('[17]Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('[17]Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"O21-M22" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[18]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"IF(P$22,AveragePrices($F$21,P$23,P$24,$AJ28:$AJ28)-INDIRECT(ADDRESS(P$23,$G$23,,,$F$21)),AveragePrices($F$15,P$23,P$24,$AL28:$AL28))" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[18]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[18]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"$R$25" +"(M60-2)/L30" +"(PowerPrices!C9-2)/O30" +"PowerPrices!C9" +"(PowerPrices!D9-2)/(R$49+R30)" +"PowerPrices!D9" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($V$49+$V30)" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9))" +"(AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($X$49+$X30)" +"AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)-2)/($Z$49+$Z30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)-2)/($AB$49+$AB30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)" +"(AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)-2)/($AD$49+$AD30)" +"AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)" +"(PowerPrices!$S9-2)/($AF$49+$AF30)" +"PowerPrices!$S9" +"(M61-2)/L28" +"(PowerPrices!C11-2)/(O28+0.2)" +"PowerPrices!C11" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"PowerPrices!D11" +"(AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($V$49+$V28+0.2)" +"AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($X$49+$X28+0.2)" +"AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)-2)/($Z$49+$Z28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)-2)/($AB$49+$AB28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)" +"(AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)-2)/($AD$49+$AD28+0.2)" +"AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)" +"(PowerPrices!$S11-2)/($AF$49+$AF28+0.2)" +"PowerPrices!$S11" +"(M62-2)/L31" +"(PowerPrices!C13-2)/(O31+0.33)" +"PowerPrices!C13" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"PowerPrices!D13" +"(AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($V$49+$V31+0.33)" +"AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($X$49+$X31+0.33)" +"AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)-2)/($Z$49+$Z31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)-2)/($AB$49+$AB31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)" +"(AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)-2)/($AD$49+$AD31+0.33)" +"AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)" +"(PowerPrices!$S13-2)/($AF$49+$AF31+0.33)" +"PowerPrices!$S13" +"(M63-2)/L34" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!$D14,PowerPrices!$E14,PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($V$49+$V34+0.12)" +"(AVERAGE(PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($X$49+$X34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14)-2)/($Z$49+$Z34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14,PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14,PowerPrices!$T14)-2)/($AB$49+$AB34+0.12)" +"(AVERAGE(PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14)-2)/($AD$49+$AD34+0.12)" +"(PowerPrices!$S14-2)/($AF$49+$AF34+0.12)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[18]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[18]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'[17]Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('[17]Curve Summary'!$D$6,8,0,19,1))*19+ 6* '[17]Curve Summary Backup'!$D$38)/25), '[17]Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('[17]Curve Summary'!$D$6,8,0,19,1))*19+ 6* '[17]Curve Summary Backup'!$D$38)/25)" +"VLOOKUP(E$7,'[17]Curve Summary'!$A$7:$AG$54,4)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AG9" +"AI9" +"AM9" +"AVERAGE(T9:V9)" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'[17]Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('[17]Curve Summary'!$C$6,8,0,19,1))*19+ 6* '[17]Curve Summary Backup'!$C$38)/25), '[17]Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('[17]Curve Summary'!$C$6,8,0,19,1))*19+ 6* '[17]Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(E$7,'[17]Curve Summary'!$A$7:$AG$55,3)" +"VLOOKUP(AG$7,'[17]Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('[17]Curve Summary'!$E$6,8,0,19,1))*19+ 6* '[17]Curve Summary Backup'!$E$38)/25), '[17]Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('[17]Curve Summary'!$E$6,8,0,19,1))*19+ 6* '[17]Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(E$7,'[17]Curve Summary'!$A$7:$AG$55,5)" +"VLOOKUP(AG$7,'[17]Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('[17]Curve Summary'!$I$6,8,0,19,1))*19+ 6* '[17]Curve Summary Backup'!$I$38)/25), '[17]Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('[17]Curve Summary'!$I$6,8,0,19,1))*19+ 6* '[17]Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(E$7,'[17]Curve Summary'!$A$7:$AG$55,9)" +"VLOOKUP(AG$7,'[17]Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('[17]Curve Summary'!$F$6,8,0,19,1))*19+ 6* '[17]Curve Summary Backup'!$F$38)/25), '[17]Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('[17]Curve Summary'!$F$6,8,0,19,1))*19+ 6* '[17]Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(E$7,'[17]Curve Summary'!$A$7:$AG$59,6)" +"VLOOKUP(AG$7,'[17]Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('[17]Curve Summary'!$B$6,8,0,19,1))*19+ 6* '[17]Curve Summary Backup'!$B$38)/25), '[17]Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('[17]Curve Summary'!$B$6,8,0,19,1))*19+ 6* '[17]Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(E$7,'[17]Curve Summary'!$A$7:$AG$59,2)" +"VLOOKUP(AG$7,'[17]Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('[17]Curve Summary'!$G$6,8,0,19,1))*19+ 6* '[17]Curve Summary Backup'!$G$38)/25), '[17]Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('[17]Curve Summary'!$G$6,8,0,19,1))*19+ 6* '[17]Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(E$7,'[17]Curve Summary'!$A$7:$AG$58,7)" +"VLOOKUP(AG$7,'[17]Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('[17]Curve Summary ALBERTA'!$R$6,7,0,16,1))*16+ 5* '[17]Curve Summary Backup'!$R$38)/21), '[17]Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('[17]Curve Summary ALBERTA'!$R$6,7,0,16,1))*16+ 5* '[17]Curve Summary Backup'!$R$38)/21)" +"VLOOKUP(E$7,'[17]Curve Summary ALBERTA'!$A$7:$AG$63,18)" +"VLOOKUP(AG$7,'[17]Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY([17]Top!C3, -1, Holidays)" +"C8" +"C9/('[17]Gas Curve Summary'!$B$10)*1000" +"D9/('[17]Gas Curve Summary'!$B$11)*1000" +"E9/('[17]Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'[17]Gas Curve Summary'!$B$13*1000" +"$I9/'[17]Gas Curve Summary'!$B$14*1000" +"$K9/'[17]Gas Curve Summary'!$B$15*1000" +"$L9/'[17]Gas Curve Summary'!$B$16*1000" +"$M9/'[17]Gas Curve Summary'!$B$17*1000" +"$N9/'[17]Gas Curve Summary'!$B$18*1000" +"$P9/'[17]Gas Curve Summary'!$B$19*1000" +"$Q9/'[17]Gas Curve Summary'!$B$20*1000" +"$R9/'[17]Gas Curve Summary'!$B$21*1000" +"$T9/'[17]Gas Curve Summary'!$B$22*1000" +"$U9/'[17]Gas Curve Summary'!$B$23*1000" +"$V9/'[17]Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('[17]Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('[17]Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('[17]Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('[17]Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('[17]Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('[17]Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('[17]Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"O21-M22" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[18]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"IF(P$22,AveragePrices($F$21,P$23,P$24,$AJ28:$AJ28)-INDIRECT(ADDRESS(P$23,$G$23,,,$F$21)),AveragePrices($F$15,P$23,P$24,$AL28:$AL28))" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[18]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[18]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"$R$25" +"(M60-2)/L30" +"(PowerPrices!C9-2)/O30" +"PowerPrices!C9" +"(PowerPrices!D9-2)/(R$49+R30)" +"PowerPrices!D9" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($V$49+$V30)" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9))" +"(AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($X$49+$X30)" +"AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)-2)/($Z$49+$Z30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)-2)/($AB$49+$AB30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)" +"(AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)-2)/($AD$49+$AD30)" +"AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)" +"(PowerPrices!$S9-2)/($AF$49+$AF30)" +"PowerPrices!$S9" +"(M61-2)/L28" +"(PowerPrices!C11-2)/(O28+0.2)" +"PowerPrices!C11" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"PowerPrices!D11" +"(AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($V$49+$V28+0.2)" +"AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($X$49+$X28+0.2)" +"AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)-2)/($Z$49+$Z28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)-2)/($AB$49+$AB28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)" +"(AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)-2)/($AD$49+$AD28+0.2)" +"AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)" +"(PowerPrices!$S11-2)/($AF$49+$AF28+0.2)" +"PowerPrices!$S11" +"(M62-2)/L31" +"(PowerPrices!C13-2)/(O31+0.33)" +"PowerPrices!C13" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"PowerPrices!D13" +"(AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($V$49+$V31+0.33)" +"AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($X$49+$X31+0.33)" +"AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)-2)/($Z$49+$Z31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)-2)/($AB$49+$AB31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)" +"(AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)-2)/($AD$49+$AD31+0.33)" +"AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)" +"(PowerPrices!$S13-2)/($AF$49+$AF31+0.33)" +"PowerPrices!$S13" +"(M63-2)/L34" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!$D14,PowerPrices!$E14,PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($V$49+$V34+0.12)" +"(AVERAGE(PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($X$49+$X34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14)-2)/($Z$49+$Z34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14,PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14,PowerPrices!$T14)-2)/($AB$49+$AB34+0.12)" +"(AVERAGE(PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14)-2)/($AD$49+$AD34+0.12)" +"(PowerPrices!$S14-2)/($AF$49+$AF34+0.12)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[18]Gas Average PhyIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[18]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[18]Gas Average FinIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[18]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'[17]Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('[17]Curve Summary'!$D$6,8,0,19,1))*19+ 6* '[17]Curve Summary Backup'!$D$38)/25), '[17]Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('[17]Curve Summary'!$D$6,8,0,19,1))*19+ 6* '[17]Curve Summary Backup'!$D$38)/25)" +"VLOOKUP(E$7,'[17]Curve Summary'!$A$7:$AG$54,4)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AG9" +"AI9" +"AM9" +"AVERAGE(T9:V9)" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'[17]Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('[17]Curve Summary'!$C$6,8,0,19,1))*19+ 6* '[17]Curve Summary Backup'!$C$38)/25), '[17]Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('[17]Curve Summary'!$C$6,8,0,19,1))*19+ 6* '[17]Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(E$7,'[17]Curve Summary'!$A$7:$AG$55,3)" +"VLOOKUP(AG$7,'[17]Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('[17]Curve Summary'!$E$6,8,0,19,1))*19+ 6* '[17]Curve Summary Backup'!$E$38)/25), '[17]Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('[17]Curve Summary'!$E$6,8,0,19,1))*19+ 6* '[17]Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(E$7,'[17]Curve Summary'!$A$7:$AG$55,5)" +"VLOOKUP(AG$7,'[17]Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('[17]Curve Summary'!$I$6,8,0,19,1))*19+ 6* '[17]Curve Summary Backup'!$I$38)/25), '[17]Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('[17]Curve Summary'!$I$6,8,0,19,1))*19+ 6* '[17]Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(E$7,'[17]Curve Summary'!$A$7:$AG$55,9)" +"VLOOKUP(AG$7,'[17]Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('[17]Curve Summary'!$F$6,8,0,19,1))*19+ 6* '[17]Curve Summary Backup'!$F$38)/25), '[17]Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('[17]Curve Summary'!$F$6,8,0,19,1))*19+ 6* '[17]Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(E$7,'[17]Curve Summary'!$A$7:$AG$59,6)" +"VLOOKUP(AG$7,'[17]Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('[17]Curve Summary'!$B$6,8,0,19,1))*19+ 6* '[17]Curve Summary Backup'!$B$38)/25), '[17]Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('[17]Curve Summary'!$B$6,8,0,19,1))*19+ 6* '[17]Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(E$7,'[17]Curve Summary'!$A$7:$AG$59,2)" +"VLOOKUP(AG$7,'[17]Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('[17]Curve Summary'!$G$6,8,0,19,1))*19+ 6* '[17]Curve Summary Backup'!$G$38)/25), '[17]Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('[17]Curve Summary'!$G$6,8,0,19,1))*19+ 6* '[17]Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(E$7,'[17]Curve Summary'!$A$7:$AG$58,7)" +"VLOOKUP(AG$7,'[17]Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('[17]Curve Summary ALBERTA'!$R$6,7,0,16,1))*16+ 5* '[17]Curve Summary Backup'!$R$38)/21), '[17]Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('[17]Curve Summary ALBERTA'!$R$6,7,0,16,1))*16+ 5* '[17]Curve Summary Backup'!$R$38)/21)" +"VLOOKUP(E$7,'[17]Curve Summary ALBERTA'!$A$7:$AG$63,18)" +"VLOOKUP(AG$7,'[17]Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY([17]Top!C3, -1, Holidays)" +"C8" +"C9/('[17]Gas Curve Summary'!$B$10)*1000" +"D9/('[17]Gas Curve Summary'!$B$11)*1000" +"E9/('[17]Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'[17]Gas Curve Summary'!$B$13*1000" +"$I9/'[17]Gas Curve Summary'!$B$14*1000" +"$K9/'[17]Gas Curve Summary'!$B$15*1000" +"$L9/'[17]Gas Curve Summary'!$B$16*1000" +"$M9/'[17]Gas Curve Summary'!$B$17*1000" +"$N9/'[17]Gas Curve Summary'!$B$18*1000" +"$P9/'[17]Gas Curve Summary'!$B$19*1000" +"$Q9/'[17]Gas Curve Summary'!$B$20*1000" +"$R9/'[17]Gas Curve Summary'!$B$21*1000" +"$T9/'[17]Gas Curve Summary'!$B$22*1000" +"$U9/'[17]Gas Curve Summary'!$B$23*1000" +"$V9/'[17]Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('[17]Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('[17]Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('[17]Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('[17]Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('[17]Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('[17]Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('[17]Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"O21-M22" +"I4*J4" +"K11/I11" +"SUM(I4:I10)" +"SUM(I13:I32)" +"SUM(I35:I38)" +"SUM(I41:I76)" +"SUM(I79:I99)" +"SUM(I102:I103)" +"SUM(I106:I121)" +"SUM(I124:I128)" +"SUM(I131:I149)" +"SUM(I152:I174)" +"SUM(I177:I186)" +"O21-M22" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[20]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"IF(P$22,AveragePrices($F$21,P$23,P$24,$AJ28:$AJ28)-INDIRECT(ADDRESS(P$23,$G$23,,,$F$21)),AveragePrices($F$15,P$23,P$24,$AL28:$AL28))" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[20]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[20]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"$R$25" +"(M60-2)/L30" +"(PowerPrices!C9-2)/O30" +"PowerPrices!C9" +"(PowerPrices!D9-2)/(R$49+R30)" +"PowerPrices!D9" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($V$49+$V30)" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9))" +"(AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($X$49+$X30)" +"AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)-2)/($Z$49+$Z30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)-2)/($AB$49+$AB30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)" +"(AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)-2)/($AD$49+$AD30)" +"AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)" +"(PowerPrices!$S9-2)/($AF$49+$AF30)" +"PowerPrices!$S9" +"(M61-2)/L28" +"(PowerPrices!C11-2)/(O28+0.2)" +"PowerPrices!C11" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"PowerPrices!D11" +"(AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($V$49+$V28+0.2)" +"AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($X$49+$X28+0.2)" +"AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)-2)/($Z$49+$Z28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)-2)/($AB$49+$AB28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)" +"(AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)-2)/($AD$49+$AD28+0.2)" +"AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)" +"(PowerPrices!$S11-2)/($AF$49+$AF28+0.2)" +"PowerPrices!$S11" +"(M62-2)/L31" +"(PowerPrices!C13-2)/(O31+0.33)" +"PowerPrices!C13" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"PowerPrices!D13" +"(AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($V$49+$V31+0.33)" +"AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($X$49+$X31+0.33)" +"AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)-2)/($Z$49+$Z31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)-2)/($AB$49+$AB31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)" +"(AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)-2)/($AD$49+$AD31+0.33)" +"AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)" +"(PowerPrices!$S13-2)/($AF$49+$AF31+0.33)" +"PowerPrices!$S13" +"(M63-2)/L34" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!$D14,PowerPrices!$E14,PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($V$49+$V34+0.12)" +"(AVERAGE(PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($X$49+$X34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14)-2)/($Z$49+$Z34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14,PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14,PowerPrices!$T14)-2)/($AB$49+$AB34+0.12)" +"(AVERAGE(PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14)-2)/($AD$49+$AD34+0.12)" +"(PowerPrices!$S14-2)/($AF$49+$AF34+0.12)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[20]Gas Average PhyIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[20]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[20]Gas Average FinIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[20]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'[19]Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('[19]Curve Summary'!$D$6,5,0,21,1))*21+ 4* '[19]Curve Summary Backup'!$D$38)/25), '[19]Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('[19]Curve Summary'!$D$6,5,0,21,1))*21+ 4* '[19]Curve Summary Backup'!$D$38)/25)" +"VLOOKUP(E$7,'[19]Curve Summary'!$A$7:$AG$54,4)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AG9" +"AI9" +"AM9" +"AVERAGE(T9:V9)" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'[19]Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('[19]Curve Summary'!$C$6,5,0,21,1))*21+ 4* '[19]Curve Summary Backup'!$C$38)/25), '[19]Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('[19]Curve Summary'!$C$6,5,0,21,1))*21+ 4* '[19]Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(E$7,'[19]Curve Summary'!$A$7:$AG$55,3)" +"VLOOKUP(AG$7,'[19]Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('[19]Curve Summary'!$E$6,5,0,21,1))*21+ 4* '[19]Curve Summary Backup'!$E$38)/25), '[19]Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('[19]Curve Summary'!$E$6,5,0,21,1))*21+ 4* '[19]Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(E$7,'[19]Curve Summary'!$A$7:$AG$55,5)" +"VLOOKUP(AG$7,'[19]Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('[19]Curve Summary'!$I$6,5,0,21,1))*21+ 4* '[19]Curve Summary Backup'!$I$38)/25), '[19]Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('[19]Curve Summary'!$I$6,5,0,21,1))*21+ 4* '[19]Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(E$7,'[19]Curve Summary'!$A$7:$AG$55,9)" +"VLOOKUP(AG$7,'[19]Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('[19]Curve Summary'!$F$6,5,0,21,1))*21+ 4* '[19]Curve Summary Backup'!$F$38)/25), '[19]Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('[19]Curve Summary'!$F$6,5,0,21,1))*21+ 4* '[19]Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(E$7,'[19]Curve Summary'!$A$7:$AG$59,6)" +"VLOOKUP(AG$7,'[19]Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('[19]Curve Summary'!$B$6,5,0,21,1))*21+ 4* '[19]Curve Summary Backup'!$B$38)/25), '[19]Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('[19]Curve Summary'!$B$6,5,0,21,1))*21+ 4* '[19]Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(E$7,'[19]Curve Summary'!$A$7:$AG$59,2)" +"VLOOKUP(AG$7,'[19]Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('[19]Curve Summary'!$G$6,5,0,21,1))*21+ 4* '[19]Curve Summary Backup'!$G$38)/25), '[19]Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('[19]Curve Summary'!$G$6,5,0,21,1))*21+ 4* '[19]Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(E$7,'[19]Curve Summary'!$A$7:$AG$58,7)" +"VLOOKUP(AG$7,'[19]Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('[19]Curve Summary ALBERTA'!$R$6,4,0,17,1))*17+ 4* '[19]Curve Summary Backup'!$R$38)/21), '[19]Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('[19]Curve Summary ALBERTA'!$R$6,4,0,17,1))*17+ 4* '[19]Curve Summary Backup'!$R$38)/21)" +"VLOOKUP(E$7,'[19]Curve Summary ALBERTA'!$A$7:$AG$63,18)" +"VLOOKUP(AG$7,'[19]Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY([19]Top!C3, -1, Holidays)" +"C8" +"C9/('[19]Gas Curve Summary'!$B$10)*1000" +"D9/('[19]Gas Curve Summary'!$B$11)*1000" +"E9/('[19]Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'[19]Gas Curve Summary'!$B$13*1000" +"$I9/'[19]Gas Curve Summary'!$B$14*1000" +"$K9/'[19]Gas Curve Summary'!$B$15*1000" +"$L9/'[19]Gas Curve Summary'!$B$16*1000" +"$M9/'[19]Gas Curve Summary'!$B$17*1000" +"$N9/'[19]Gas Curve Summary'!$B$18*1000" +"$P9/'[19]Gas Curve Summary'!$B$19*1000" +"$Q9/'[19]Gas Curve Summary'!$B$20*1000" +"$R9/'[19]Gas Curve Summary'!$B$21*1000" +"$T9/'[19]Gas Curve Summary'!$B$22*1000" +"$U9/'[19]Gas Curve Summary'!$B$23*1000" +"$V9/'[19]Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('[19]Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('[19]Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('[19]Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('[19]Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('[19]Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('[19]Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('[19]Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"I4*J4" +"K19/I19" +"SUM(I4:I18)" +"SUM(I21:I55)" +"SUM(I58:I119)" +"SUM(I122:I142)" +"SUM(I145:I169)" +"SUM(I172:I175)" +"SUM(I178:I210)" +"SUM(I213:I217)" +"SUM(I220:I249)" +"SUM(I252:I260)" +"SUM(I263:I308)" +"SUM(I311:I327)" +"O21-M22" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[21]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"IF(P$22,AveragePrices($F$21,P$23,P$24,$AJ28:$AJ28)-INDIRECT(ADDRESS(P$23,$G$23,,,$F$21)),AveragePrices($F$15,P$23,P$24,$AL28:$AL28))" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[21]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[21]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"$R$25" +"(M60-2)/L30" +"(PowerPrices!C9-2)/O30" +"PowerPrices!C9" +"(PowerPrices!D9-2)/(R$49+R30)" +"PowerPrices!D9" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($V$49+$V30)" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9))" +"(AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($X$49+$X30)" +"AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)-2)/($Z$49+$Z30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)-2)/($AB$49+$AB30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)" +"(AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)-2)/($AD$49+$AD30)" +"AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)" +"(PowerPrices!$S9-2)/($AF$49+$AF30)" +"PowerPrices!$S9" +"(M61-2)/L28" +"(PowerPrices!C11-2)/(O28+0.2)" +"PowerPrices!C11" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"PowerPrices!D11" +"(AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($V$49+$V28+0.2)" +"AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($X$49+$X28+0.2)" +"AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)-2)/($Z$49+$Z28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)-2)/($AB$49+$AB28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)" +"(AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)-2)/($AD$49+$AD28+0.2)" +"AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)" +"(PowerPrices!$S11-2)/($AF$49+$AF28+0.2)" +"PowerPrices!$S11" +"(M62-2)/L31" +"(PowerPrices!C13-2)/(O31+0.33)" +"PowerPrices!C13" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"PowerPrices!D13" +"(AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($V$49+$V31+0.33)" +"AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($X$49+$X31+0.33)" +"AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)-2)/($Z$49+$Z31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)-2)/($AB$49+$AB31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)" +"(AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)-2)/($AD$49+$AD31+0.33)" +"AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)" +"(PowerPrices!$S13-2)/($AF$49+$AF31+0.33)" +"PowerPrices!$S13" +"(M63-2)/L34" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!$D14,PowerPrices!$E14,PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($V$49+$V34+0.12)" +"(AVERAGE(PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($X$49+$X34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14)-2)/($Z$49+$Z34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14,PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14,PowerPrices!$T14)-2)/($AB$49+$AB34+0.12)" +"(AVERAGE(PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14)-2)/($AD$49+$AD34+0.12)" +"(PowerPrices!$S14-2)/($AF$49+$AF34+0.12)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[21]Gas Average PhyIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[21]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[21]Gas Average FinIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[21]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"I4*J4" +"K22/I22" +"SUM(I4:I21)" +"SUM(I24:I64)" +"SUM(I67:I145)" +"SUM(I148:I173)" +"SUM(I176:I204)" +"SUM(I207:I210)" +"SUM(I213:I250)" +"SUM(I253:I257)" +"SUM(I303:I311)" +"SUM(I314:I371)" +"SUM(I394:I399)" +"O21-M22" +"I4*J4" +"K22/I22" +"SUM(I4:I21)" +"SUM(I24:I64)" +"SUM(I74:I152)" +"SUM(I155:I180)" +"SUM(I187:I215)" +"SUM(I221:I258)" +"SUM(I261:I265)" +"SUM(I268:I308)" +"SUM(I311:I319)" +"SUM(I322:I379)" +"SUM(I402:I407)" +"I4*J4" +"K22/I22" +"SUM(I4:I21)" +"SUM(I24:I71)" +"SUM(I74:I152)" +"SUM(I155:I180)" +"SUM(I187:I218)" +"SUM(I221:I258)" +"SUM(I261:I265)" +"SUM(I268:I308)" +"SUM(I311:I319)" +"SUM(I322:I379)" +"SUM(I402:I407)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[20]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"IF(P$22,AveragePrices($F$21,P$23,P$24,$AJ28:$AJ28)-INDIRECT(ADDRESS(P$23,$G$23,,,$F$21)),AveragePrices($F$15,P$23,P$24,$AL28:$AL28))" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[20]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[20]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"$R$25" +"V12" +"R58" +"(M60-2)/L30" +"(PowerPrices!C9-2)/O30" +"PowerPrices!C9" +"(PowerPrices!D9-2)/(R$49+R30)" +"PowerPrices!D9" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($V$49+$V30)" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9))" +"(AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($X$49+$X30)" +"AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)-2)/($Z$49+$Z30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)-2)/($AB$49+$AB30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)" +"(AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)-2)/($AD$49+$AD30)" +"AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)" +"(PowerPrices!$S9-2)/($AF$49+$AF30)" +"PowerPrices!$S9" +"(M61-2)/(L28+0.2)" +"(PowerPrices!C11-2)/(O28+0.2)" +"PowerPrices!C11" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"PowerPrices!D11" +"(AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($V$49+$V28+0.2)" +"AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($X$49+$X28+0.2)" +"AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)-2)/($Z$49+$Z28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)-2)/($AB$49+$AB28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)" +"(AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)-2)/($AD$49+$AD28+0.2)" +"AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)" +"(PowerPrices!$S11-2)/($AF$49+$AF28+0.2)" +"PowerPrices!$S11" +"(M62-2)/(L31+0.33)" +"(PowerPrices!C13-2)/(O31+0.33)" +"PowerPrices!C13" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"PowerPrices!D13" +"(AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($V$49+$V31+0.33)" +"AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($X$49+$X31+0.33)" +"AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)-2)/($Z$49+$Z31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)-2)/($AB$49+$AB31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)" +"(AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)-2)/($AD$49+$AD31+0.33)" +"AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)" +"(PowerPrices!$S13-2)/($AF$49+$AF31+0.33)" +"PowerPrices!$S13" +"(M63-2)/(L34+0.12)" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!$D14,PowerPrices!$E14,PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($V$49+$V34+0.12)" +"(AVERAGE(PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($X$49+$X34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14)-2)/($Z$49+$Z34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14,PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14,PowerPrices!$T14)-2)/($AB$49+$AB34+0.12)" +"(AVERAGE(PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14)-2)/($AD$49+$AD34+0.12)" +"(PowerPrices!$S14-2)/($AF$49+$AF34+0.12)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"'Gas Average Basis'!F24" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[20]Gas Average PhyIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[20]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"'Gas Average Basis'!F24" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[20]Gas Average FinIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[20]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'[21]Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('[21]Curve Summary'!$D$6,2,0,25,1))*25+ 0* '[21]Curve Summary Backup'!$D$38)/25), '[21]Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('[21]Curve Summary'!$D$6,2,0,25,1))*25+ 0* '[21]Curve Summary Backup'!$D$38)/25)" +"VLOOKUP(E$7,'[21]Curve Summary'!$A$7:$AG$54,4)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AG9" +"AI9" +"AM9" +"AVERAGE(T9:V9)" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'[21]Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('[21]Curve Summary'!$C$6,2,0,25,1))*25+ 0* '[21]Curve Summary Backup'!$C$38)/25), '[21]Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('[21]Curve Summary'!$C$6,2,0,25,1))*25+ 0* '[21]Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(E$7,'[21]Curve Summary'!$A$7:$AG$55,3)" +"VLOOKUP(AG$7,'[21]Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('[21]Curve Summary'!$E$6,2,0,25,1))*25+ 0* '[21]Curve Summary Backup'!$E$38)/25), '[21]Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('[21]Curve Summary'!$E$6,2,0,25,1))*25+ 0* '[21]Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(E$7,'[21]Curve Summary'!$A$7:$AG$55,5)" +"VLOOKUP(AG$7,'[21]Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('[21]Curve Summary'!$I$6,2,0,25,1))*25+ 0* '[21]Curve Summary Backup'!$I$38)/25), '[21]Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('[21]Curve Summary'!$I$6,2,0,25,1))*25+ 0* '[21]Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(E$7,'[21]Curve Summary'!$A$7:$AG$55,9)" +"VLOOKUP(AG$7,'[21]Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('[21]Curve Summary'!$F$6,2,0,25,1))*25+ 0* '[21]Curve Summary Backup'!$F$38)/25), '[21]Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('[21]Curve Summary'!$F$6,2,0,25,1))*25+ 0* '[21]Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(E$7,'[21]Curve Summary'!$A$7:$AG$59,6)" +"VLOOKUP(AG$7,'[21]Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('[21]Curve Summary'!$B$6,2,0,25,1))*25+ 0* '[21]Curve Summary Backup'!$B$38)/25), '[21]Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('[21]Curve Summary'!$B$6,2,0,25,1))*25+ 0* '[21]Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(E$7,'[21]Curve Summary'!$A$7:$AG$59,2)" +"VLOOKUP(AG$7,'[21]Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('[21]Curve Summary'!$G$6,2,0,25,1))*25+ 0* '[21]Curve Summary Backup'!$G$38)/25), '[21]Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('[21]Curve Summary'!$G$6,2,0,25,1))*25+ 0* '[21]Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(E$7,'[21]Curve Summary'!$A$7:$AG$58,7)" +"VLOOKUP(AG$7,'[21]Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('[21]Curve Summary ALBERTA'!$R$6,2,0,21,1))*21+ 0* '[21]Curve Summary Backup'!$R$38)/21), '[21]Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('[21]Curve Summary ALBERTA'!$R$6,2,0,21,1))*21+ 0* '[21]Curve Summary Backup'!$R$38)/21)" +"VLOOKUP(E$7,'[21]Curve Summary ALBERTA'!$A$7:$AG$63,18)" +"VLOOKUP(AG$7,'[21]Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY([21]Top!C3, -1, Holidays)" +"C8" +"C9/('[21]Gas Curve Summary'!$B$10)*1000" +"D9/('[21]Gas Curve Summary'!$B$11)*1000" +"E9/('[21]Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'[21]Gas Curve Summary'!$B$13*1000" +"$I9/'[21]Gas Curve Summary'!$B$14*1000" +"$K9/'[21]Gas Curve Summary'!$B$15*1000" +"$L9/'[21]Gas Curve Summary'!$B$16*1000" +"$M9/'[21]Gas Curve Summary'!$B$17*1000" +"$N9/'[21]Gas Curve Summary'!$B$18*1000" +"$P9/'[21]Gas Curve Summary'!$B$19*1000" +"$Q9/'[21]Gas Curve Summary'!$B$20*1000" +"$R9/'[21]Gas Curve Summary'!$B$21*1000" +"$T9/'[21]Gas Curve Summary'!$B$22*1000" +"$U9/'[21]Gas Curve Summary'!$B$23*1000" +"$V9/'[21]Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('[21]Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('[21]Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('[21]Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('[21]Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('[21]Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('[21]Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('[21]Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[22]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"IF(P$22,AveragePrices($F$21,P$23,P$24,$AJ28:$AJ28)-INDIRECT(ADDRESS(P$23,$G$23,,,$F$21)),AveragePrices($F$15,P$23,P$24,$AL28:$AL28))" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[22]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[22]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"$R$25" +"V12" +"R58" +"(M60-2)/L30" +"(PowerPrices!C9-2)/O30" +"PowerPrices!C9" +"(PowerPrices!D9-2)/(R$49+R30)" +"PowerPrices!D9" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($V$49+$V30)" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9))" +"(AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($X$49+$X30)" +"AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)-2)/($Z$49+$Z30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)-2)/($AB$49+$AB30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)" +"(AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)-2)/($AD$49+$AD30)" +"AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)" +"(PowerPrices!$S9-2)/($AF$49+$AF30)" +"PowerPrices!$S9" +"(M61-2)/(L28+0.2)" +"(PowerPrices!C11-2)/(O28+0.2)" +"PowerPrices!C11" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"PowerPrices!D11" +"(AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($V$49+$V28+0.2)" +"AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($X$49+$X28+0.2)" +"AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)-2)/($Z$49+$Z28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)-2)/($AB$49+$AB28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)" +"(AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)-2)/($AD$49+$AD28+0.2)" +"AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)" +"(PowerPrices!$S11-2)/($AF$49+$AF28+0.2)" +"PowerPrices!$S11" +"(M62-2)/(L31+0.33)" +"(PowerPrices!C13-2)/(O31+0.33)" +"PowerPrices!C13" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"PowerPrices!D13" +"(AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($V$49+$V31+0.33)" +"AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($X$49+$X31+0.33)" +"AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)-2)/($Z$49+$Z31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)-2)/($AB$49+$AB31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)" +"(AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)-2)/($AD$49+$AD31+0.33)" +"AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)" +"(PowerPrices!$S13-2)/($AF$49+$AF31+0.33)" +"PowerPrices!$S13" +"(M63-2)/(L34+0.12)" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!$D14,PowerPrices!$E14,PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($V$49+$V34+0.12)" +"(AVERAGE(PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($X$49+$X34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14)-2)/($Z$49+$Z34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14,PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14,PowerPrices!$T14)-2)/($AB$49+$AB34+0.12)" +"(AVERAGE(PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14)-2)/($AD$49+$AD34+0.12)" +"(PowerPrices!$S14-2)/($AF$49+$AF34+0.12)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"'Gas Average Basis'!F24" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[22]Gas Average PhyIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[22]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"'Gas Average Basis'!F24" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[22]Gas Average FinIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[22]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"J7/E7" +"COUNTA(B7:B25)" +"COUNTA(B29:B52)" +"COUNTA(B56:B62)" +"COUNTA(B66:B113)" +"COUNTA(B117:B130)" +"COUNTA(B134:B145)" +"COUNTA(B164:B173)" +"COUNTA(B177:B187)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[22]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"O28-$O$49" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[22]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!J$8:J$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$J$8:$J$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[22]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"$R$25" +"V12" +"R58" +"(M60-2)/L30" +"(PowerPrices!C9-2)/O30" +"PowerPrices!C9" +"(PowerPrices!D9-2)/(R$49+R30)" +"PowerPrices!D9" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($V$49+$V30)" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9))" +"(AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($X$49+$X30)" +"AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)-2)/($Z$49+$Z30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)-2)/($AB$49+$AB30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)" +"(AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)-2)/($AD$49+$AD30)" +"AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)" +"(PowerPrices!$S9-2)/($AF$49+$AF30)" +"PowerPrices!$S9" +"(M61-2)/(L28+0.2)" +"(PowerPrices!C11-2)/(O28+0.2)" +"PowerPrices!C11" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"PowerPrices!D11" +"(AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($V$49+$V28+0.2)" +"AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($X$49+$X28+0.2)" +"AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)-2)/($Z$49+$Z28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)-2)/($AB$49+$AB28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)" +"(AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)-2)/($AD$49+$AD28+0.2)" +"AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)" +"(PowerPrices!$S11-2)/($AF$49+$AF28+0.2)" +"PowerPrices!$S11" +"(M62-2)/(L31+0.33)" +"(PowerPrices!C13-2)/(O31+0.33)" +"PowerPrices!C13" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"PowerPrices!D13" +"(AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($V$49+$V31+0.33)" +"AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($X$49+$X31+0.33)" +"AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)-2)/($Z$49+$Z31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)-2)/($AB$49+$AB31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)" +"(AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)-2)/($AD$49+$AD31+0.33)" +"AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)" +"(PowerPrices!$S13-2)/($AF$49+$AF31+0.33)" +"PowerPrices!$S13" +"(M63-2)/(L34+0.12)" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!$D14,PowerPrices!$E14,PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($V$49+$V34+0.12)" +"(AVERAGE(PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($X$49+$X34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14)-2)/($Z$49+$Z34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14,PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14,PowerPrices!$T14)-2)/($AB$49+$AB34+0.12)" +"(AVERAGE(PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14)-2)/($AD$49+$AD34+0.12)" +"(PowerPrices!$S14-2)/($AF$49+$AF34+0.12)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"'Gas Average Basis'!F24" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[22]Gas Average PhyIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[22]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"'Gas Average Basis'!F24" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[22]Gas Average FinIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[22]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[22]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"O28-$O$49" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[22]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!J$8:J$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$J$8:$J$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[22]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"$R$25" +"V12" +"R58" +"(M60-2)/L30" +"(PowerPrices!C9-2)/O30" +"PowerPrices!C9" +"(PowerPrices!D9-2)/(R$49+R30)" +"PowerPrices!D9" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($V$49+$V30)" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9))" +"(AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($X$49+$X30)" +"AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)-2)/($Z$49+$Z30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)-2)/($AB$49+$AB30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)" +"(AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)-2)/($AD$49+$AD30)" +"AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)" +"(PowerPrices!$S9-2)/($AF$49+$AF30)" +"PowerPrices!$S9" +"(M61-2)/(L28+0.2)" +"(PowerPrices!C11-2)/(O28+0.2)" +"PowerPrices!C11" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"PowerPrices!D11" +"(AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($V$49+$V28+0.2)" +"AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($X$49+$X28+0.2)" +"AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)-2)/($Z$49+$Z28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)-2)/($AB$49+$AB28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)" +"(AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)-2)/($AD$49+$AD28+0.2)" +"AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)" +"(PowerPrices!$S11-2)/($AF$49+$AF28+0.2)" +"PowerPrices!$S11" +"(M62-2)/(L31+0.33)" +"(PowerPrices!C13-2)/(O31+0.33)" +"PowerPrices!C13" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"PowerPrices!D13" +"(AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($V$49+$V31+0.33)" +"AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($X$49+$X31+0.33)" +"AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)-2)/($Z$49+$Z31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)-2)/($AB$49+$AB31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)" +"(AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)-2)/($AD$49+$AD31+0.33)" +"AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)" +"(PowerPrices!$S13-2)/($AF$49+$AF31+0.33)" +"PowerPrices!$S13" +"(M63-2)/(L34+0.12)" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!$D14,PowerPrices!$E14,PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($V$49+$V34+0.12)" +"(AVERAGE(PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($X$49+$X34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14)-2)/($Z$49+$Z34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14,PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14,PowerPrices!$T14)-2)/($AB$49+$AB34+0.12)" +"(AVERAGE(PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14)-2)/($AD$49+$AD34+0.12)" +"(PowerPrices!$S14-2)/($AF$49+$AF34+0.12)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"'Gas Average Basis'!F24" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[22]Gas Average PhyIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[22]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"'Gas Average Basis'!F24" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[22]Gas Average FinIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[22]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[23]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"O28-$O$49" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[23]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!J$8:J$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$J$8:$J$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[23]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"$R$25" +"V12" +"R58" +"(M60-2)/L30" +"(PowerPrices!C9-2)/O30" +"PowerPrices!C9" +"(PowerPrices!D9-2)/(R$49+R30)" +"PowerPrices!D9" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($V$49+$V30)" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9))" +"(AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($X$49+$X30)" +"AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)-2)/($Z$49+$Z30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)-2)/($AB$49+$AB30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)" +"(AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)-2)/($AD$49+$AD30)" +"AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)" +"(PowerPrices!$S9-2)/($AF$49+$AF30)" +"PowerPrices!$S9" +"(M61-2)/(L28+0.2)" +"(PowerPrices!C11-2)/(O28+0.2)" +"PowerPrices!C11" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"PowerPrices!D11" +"(AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($V$49+$V28+0.2)" +"AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($X$49+$X28+0.2)" +"AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)-2)/($Z$49+$Z28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)-2)/($AB$49+$AB28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)" +"(AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)-2)/($AD$49+$AD28+0.2)" +"AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)" +"(PowerPrices!$S11-2)/($AF$49+$AF28+0.2)" +"PowerPrices!$S11" +"(M62-2)/(L31+0.33)" +"(PowerPrices!C13-2)/(O31+0.33)" +"PowerPrices!C13" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"PowerPrices!D13" +"(AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($V$49+$V31+0.33)" +"AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($X$49+$X31+0.33)" +"AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)-2)/($Z$49+$Z31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)-2)/($AB$49+$AB31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)" +"(AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)-2)/($AD$49+$AD31+0.33)" +"AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)" +"(PowerPrices!$S13-2)/($AF$49+$AF31+0.33)" +"PowerPrices!$S13" +"(M63-2)/(L34+0.12)" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!$D14,PowerPrices!$E14,PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($V$49+$V34+0.12)" +"(AVERAGE(PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($X$49+$X34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14)-2)/($Z$49+$Z34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14,PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14,PowerPrices!$T14)-2)/($AB$49+$AB34+0.12)" +"(AVERAGE(PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14)-2)/($AD$49+$AD34+0.12)" +"(PowerPrices!$S14-2)/($AF$49+$AF34+0.12)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"'Gas Average Basis'!F24" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[23]Gas Average PhyIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[23]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"'Gas Average Basis'!F24" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[23]Gas Average FinIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[23]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'[24]Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('[24]Curve Summary'!$D$6,20,0,7,1))*7+ 18* '[24]Curve Summary Backup'!$D$38)/25), '[24]Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('[24]Curve Summary'!$D$6,20,0,7,1))*7+ 18* '[24]Curve Summary Backup'!$D$38)/25)" +"(C9*C$5+D9*D$5)/(SUM(C$5:D$5))" +"AVERAGE(G9:H9)" +"AG9" +"AI9" +"AVERAGE(K9:M9)" +"AVERAGE(P9:R9)" +"AM9" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+SUM(AG28:EJ28))/(SUM(C$5:D$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'[24]Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('[24]Curve Summary'!$C$6,20,0,7,1))*7+ 18* '[24]Curve Summary Backup'!$C$38)/25), '[24]Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('[24]Curve Summary'!$C$6,20,0,7,1))*7+ 18* '[24]Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(AG$7,'[24]Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('[24]Curve Summary'!$E$6,20,0,7,1))*7+ 18* '[24]Curve Summary Backup'!$E$38)/25), '[24]Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('[24]Curve Summary'!$E$6,20,0,7,1))*7+ 18* '[24]Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(AG$7,'[24]Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('[24]Curve Summary'!$I$6,20,0,7,1))*7+ 18* '[24]Curve Summary Backup'!$I$38)/25), '[24]Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('[24]Curve Summary'!$I$6,20,0,7,1))*7+ 18* '[24]Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(AG$7,'[24]Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('[24]Curve Summary'!$F$6,20,0,7,1))*7+ 18* '[24]Curve Summary Backup'!$F$38)/25), '[24]Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('[24]Curve Summary'!$F$6,20,0,7,1))*7+ 18* '[24]Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(AG$7,'[24]Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('[24]Curve Summary'!$B$6,20,0,7,1))*7+ 18* '[24]Curve Summary Backup'!$B$38)/25), '[24]Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('[24]Curve Summary'!$B$6,20,0,7,1))*7+ 18* '[24]Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(AG$7,'[24]Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('[24]Curve Summary'!$G$6,20,0,7,1))*7+ 18* '[24]Curve Summary Backup'!$G$38)/25), '[24]Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('[24]Curve Summary'!$G$6,20,0,7,1))*7+ 18* '[24]Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(AG$7,'[24]Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('[24]Curve Summary ALBERTA'!$R$6,17,0,5,1))*5+ 15* '[24]Curve Summary Backup'!$R$38)/20), '[24]Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('[24]Curve Summary ALBERTA'!$R$6,17,0,5,1))*5+ 15* '[24]Curve Summary Backup'!$R$38)/20)" +"VLOOKUP(AG$7,'[24]Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY([24]Top!C3, -1, Holidays)" +"C8" +"(C9/(VLOOKUP(C$7,'[24]Gas Curve Summary'!$A$7:$L179,4)))*1000" +"AVERAGE(C67:D67)" +"AVERAGE(G67,H67)" +"AVERAGE(G67,H67,J67,N67,O67,S67)" +"X9/AVERAGE('[24]Gas Curve Summary'!$D$31:$D$42)*1000" +"Y9/AVERAGE('[24]Gas Curve Summary'!$D$43:$D$54)*1000" +"Z9/AVERAGE('[24]Gas Curve Summary'!$D$55:$D$66)*1000" +"AA9/AVERAGE('[24]Gas Curve Summary'!$D$67:$D$114)*1000" +"AB9/AVERAGE('[24]Gas Curve Summary'!$D$115:$D$124)*1000" +"AVERAGE(E67,W67,X67,Y67,Z67,AA67,AB67)" +"(C10/(VLOOKUP(C$7,'[24]Gas Curve Summary'!$A$7:$L180,6)))*1000" +"X10/AVERAGE('[24]Gas Curve Summary'!$F$31:$F$42)*1000" +"Y10/AVERAGE('[24]Gas Curve Summary'!$F$43:$F$54)*1000" +"Z10/AVERAGE('[24]Gas Curve Summary'!$F$55:$F$66)*1000" +"AA10/AVERAGE('[24]Gas Curve Summary'!$F$67:$F$114)*1000" +"AB10/AVERAGE('[24]Gas Curve Summary'!$F$115:$F$124)*1000" +"(C11/(VLOOKUP(C$7,'[24]Gas Curve Summary'!$A$7:$L181,8)))*1000" +"X11/AVERAGE('[24]Gas Curve Summary'!$H$31:$H$42)*1000" +"Y11/AVERAGE('[24]Gas Curve Summary'!$H$43:$H$54)*1000" +"Z11/AVERAGE('[24]Gas Curve Summary'!$H$55:$H$66)*1000" +"AA11/AVERAGE('[24]Gas Curve Summary'!$H$67:$H$114)*1000" +"AB11/AVERAGE('[24]Gas Curve Summary'!$H$115:$H$124)*1000" +"(C12/(VLOOKUP(C$7,'[24]Gas Curve Summary'!$A$7:$L182,12)))*1000" +"X12/AVERAGE('[24]Gas Curve Summary'!$L$31:$L$42)*1000" +"Y12/AVERAGE('[24]Gas Curve Summary'!$L$43:$L$54)*1000" +"Z12/AVERAGE('[24]Gas Curve Summary'!$L$55:$L$66)*1000" +"AA12/AVERAGE('[24]Gas Curve Summary'!$L$67:$L$114)*1000" +"AB12/AVERAGE('[24]Gas Curve Summary'!$L$115:$L$124)*1000" +"(C14/(VLOOKUP(C$7,'[24]Gas Curve Summary'!$A$7:$L184,10)))*1000" +"X14/AVERAGE('[24]Gas Curve Summary'!$J$31:$J$42)*1000" +"Y14/AVERAGE('[24]Gas Curve Summary'!$J$43:$J$54)*1000" +"Z14/AVERAGE('[24]Gas Curve Summary'!$J$55:$J$66)*1000" +"AA14/AVERAGE('[24]Gas Curve Summary'!$J$67:$J$114)*1000" +"AB14/AVERAGE('[24]Gas Curve Summary'!$J$115:$J$124)*1000" +"C67-C107" +"A46" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[24]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"O28-$O$49" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[24]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!J$8:J$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$J$8:$J$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[24]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"$R$25" +"V12" +"R58" +"(M60-2)/L30" +"(PowerPrices!C9-2)/O30" +"PowerPrices!C9" +"(PowerPrices!D9-2)/(R$49+R30)" +"PowerPrices!D9" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($V$49+$V30)" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9))" +"(AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($X$49+$X30)" +"AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)-2)/($Z$49+$Z30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)-2)/($AB$49+$AB30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)" +"(AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)-2)/($AD$49+$AD30)" +"AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)" +"(PowerPrices!$S9-2)/($AF$49+$AF30)" +"PowerPrices!$S9" +"(M61-2)/(L28+0.2)" +"(PowerPrices!C11-2)/(O28+0.2)" +"PowerPrices!C11" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"PowerPrices!D11" +"(AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($V$49+$V28+0.2)" +"AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($X$49+$X28+0.2)" +"AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)-2)/($Z$49+$Z28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)-2)/($AB$49+$AB28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)" +"(AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)-2)/($AD$49+$AD28+0.2)" +"AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)" +"(PowerPrices!$S11-2)/($AF$49+$AF28+0.2)" +"PowerPrices!$S11" +"(M62-2)/(L31+0.33)" +"(PowerPrices!C13-2)/(O31+0.33)" +"PowerPrices!C13" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"PowerPrices!D13" +"(AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($V$49+$V31+0.33)" +"AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($X$49+$X31+0.33)" +"AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)-2)/($Z$49+$Z31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)-2)/($AB$49+$AB31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)" +"(AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)-2)/($AD$49+$AD31+0.33)" +"AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)" +"(PowerPrices!$S13-2)/($AF$49+$AF31+0.33)" +"PowerPrices!$S13" +"(M63-2)/(L34+0.12)" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!$D14,PowerPrices!$E14,PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($V$49+$V34+0.12)" +"(AVERAGE(PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($X$49+$X34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14)-2)/($Z$49+$Z34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14,PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14,PowerPrices!$T14)-2)/($AB$49+$AB34+0.12)" +"(AVERAGE(PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14)-2)/($AD$49+$AD34+0.12)" +"(PowerPrices!$S14-2)/($AF$49+$AF34+0.12)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"'Gas Average Basis'!F24" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[24]Gas Average PhyIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[24]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"'Gas Average Basis'!F24" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[24]Gas Average FinIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[24]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[25]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"O28-$O$49" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[25]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!J$8:J$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$J$8:$J$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[25]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"$R$25" +"V12" +"R58" +"(M60-2)/L30" +"(PowerPrices!C9-2)/O30" +"PowerPrices!C9" +"(PowerPrices!D9-2)/(R$49+R30)" +"PowerPrices!D9" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($V$49+$V30)" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9))" +"(AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($X$49+$X30)" +"AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)-2)/($Z$49+$Z30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)-2)/($AB$49+$AB30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)" +"(AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)-2)/($AD$49+$AD30)" +"AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)" +"(PowerPrices!$S9-2)/($AF$49+$AF30)" +"PowerPrices!$S9" +"(M61-2)/(L28+0.2)" +"(PowerPrices!C11-2)/(O28+0.2)" +"PowerPrices!C11" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"PowerPrices!D11" +"(AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($V$49+$V28+0.2)" +"AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($X$49+$X28+0.2)" +"AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)-2)/($Z$49+$Z28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)-2)/($AB$49+$AB28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)" +"(AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)-2)/($AD$49+$AD28+0.2)" +"AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)" +"(PowerPrices!$S11-2)/($AF$49+$AF28+0.2)" +"PowerPrices!$S11" +"(M62-2)/(L31+0.33)" +"(PowerPrices!C13-2)/(O31+0.33)" +"PowerPrices!C13" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"PowerPrices!D13" +"(AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($V$49+$V31+0.33)" +"AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($X$49+$X31+0.33)" +"AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)-2)/($Z$49+$Z31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)-2)/($AB$49+$AB31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)" +"(AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)-2)/($AD$49+$AD31+0.33)" +"AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)" +"(PowerPrices!$S13-2)/($AF$49+$AF31+0.33)" +"PowerPrices!$S13" +"(M63-2)/(L34+0.12)" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!$D14,PowerPrices!$E14,PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($V$49+$V34+0.12)" +"(AVERAGE(PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($X$49+$X34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14)-2)/($Z$49+$Z34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14,PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14,PowerPrices!$T14)-2)/($AB$49+$AB34+0.12)" +"(AVERAGE(PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14)-2)/($AD$49+$AD34+0.12)" +"(PowerPrices!$S14-2)/($AF$49+$AF34+0.12)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"'Gas Average Basis'!F24" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[25]Gas Average PhyIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[25]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"'Gas Average Basis'!F24" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[25]Gas Average FinIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[25]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[25]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"O28-$O$49" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[25]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!J$8:J$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$J$8:$J$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[25]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"$R$25" +"V12" +"R58" +"(M60-2)/L30" +"(PowerPrices!C9-2)/O30" +"PowerPrices!C9" +"(PowerPrices!D9-2)/(R$49+R30)" +"PowerPrices!D9" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($V$49+$V30)" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9))" +"(AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($X$49+$X30)" +"AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)-2)/($Z$49+$Z30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)-2)/($AB$49+$AB30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)" +"(AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)-2)/($AD$49+$AD30)" +"AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)" +"(PowerPrices!$S9-2)/($AF$49+$AF30)" +"PowerPrices!$S9" +"(M61-2)/(L28+0.2)" +"(PowerPrices!C11-2)/(O28+0.2)" +"PowerPrices!C11" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"PowerPrices!D11" +"(AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($V$49+$V28+0.2)" +"AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($X$49+$X28+0.2)" +"AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)-2)/($Z$49+$Z28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)-2)/($AB$49+$AB28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)" +"(AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)-2)/($AD$49+$AD28+0.2)" +"AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)" +"(PowerPrices!$S11-2)/($AF$49+$AF28+0.2)" +"PowerPrices!$S11" +"(M62-2)/(L31+0.33)" +"(PowerPrices!C13-2)/(O31+0.33)" +"PowerPrices!C13" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"PowerPrices!D13" +"(AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($V$49+$V31+0.33)" +"AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($X$49+$X31+0.33)" +"AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)-2)/($Z$49+$Z31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)-2)/($AB$49+$AB31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)" +"(AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)-2)/($AD$49+$AD31+0.33)" +"AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)" +"(PowerPrices!$S13-2)/($AF$49+$AF31+0.33)" +"PowerPrices!$S13" +"(M63-2)/(L34+0.12)" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!$D14,PowerPrices!$E14,PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($V$49+$V34+0.12)" +"(AVERAGE(PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($X$49+$X34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14)-2)/($Z$49+$Z34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14,PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14,PowerPrices!$T14)-2)/($AB$49+$AB34+0.12)" +"(AVERAGE(PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14)-2)/($AD$49+$AD34+0.12)" +"(PowerPrices!$S14-2)/($AF$49+$AF34+0.12)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"'Gas Average Basis'!F24" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[25]Gas Average PhyIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[25]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"'Gas Average Basis'!F24" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[25]Gas Average FinIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[25]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'[26]Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('[26]Curve Summary'!$D$6,16,0,11,1))*11+ 14* '[26]Curve Summary Backup'!$D$38)/25), '[26]Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('[26]Curve Summary'!$D$6,16,0,11,1))*11+ 14* '[26]Curve Summary Backup'!$D$38)/25)" +"(C9*C$5+D9*D$5)/(SUM(C$5:D$5))" +"AVERAGE(G9:H9)" +"AG9" +"AI9" +"AVERAGE(K9:M9)" +"AVERAGE(P9:R9)" +"AM9" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+SUM(AG28:EJ28))/(SUM(C$5:D$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'[26]Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('[26]Curve Summary'!$C$6,16,0,11,1))*11+ 14* '[26]Curve Summary Backup'!$C$38)/25), '[26]Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('[26]Curve Summary'!$C$6,16,0,11,1))*11+ 14* '[26]Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(AG$7,'[26]Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('[26]Curve Summary'!$E$6,16,0,11,1))*11+ 14* '[26]Curve Summary Backup'!$E$38)/25), '[26]Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('[26]Curve Summary'!$E$6,16,0,11,1))*11+ 14* '[26]Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(AG$7,'[26]Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('[26]Curve Summary'!$I$6,16,0,11,1))*11+ 14* '[26]Curve Summary Backup'!$I$38)/25), '[26]Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('[26]Curve Summary'!$I$6,16,0,11,1))*11+ 14* '[26]Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(AG$7,'[26]Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('[26]Curve Summary'!$F$6,16,0,11,1))*11+ 14* '[26]Curve Summary Backup'!$F$38)/25), '[26]Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('[26]Curve Summary'!$F$6,16,0,11,1))*11+ 14* '[26]Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(AG$7,'[26]Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('[26]Curve Summary'!$B$6,16,0,11,1))*11+ 14* '[26]Curve Summary Backup'!$B$38)/25), '[26]Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('[26]Curve Summary'!$B$6,16,0,11,1))*11+ 14* '[26]Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(AG$7,'[26]Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('[26]Curve Summary'!$G$6,16,0,11,1))*11+ 14* '[26]Curve Summary Backup'!$G$38)/25), '[26]Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('[26]Curve Summary'!$G$6,16,0,11,1))*11+ 14* '[26]Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(AG$7,'[26]Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('[26]Curve Summary ALBERTA'!$R$6,14,0,9,1))*9+ 11* '[26]Curve Summary Backup'!$R$38)/20), '[26]Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('[26]Curve Summary ALBERTA'!$R$6,14,0,9,1))*9+ 11* '[26]Curve Summary Backup'!$R$38)/20)" +"VLOOKUP(AG$7,'[26]Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY([26]Top!C3, -1, Holidays)" +"C8" +"(C9/(VLOOKUP(C$7,'[26]Gas Curve Summary'!$A$7:$L179,4)))*1000" +"AVERAGE(C67:D67)" +"AVERAGE(G67,H67)" +"AVERAGE(G67,H67,J67,N67,O67,S67)" +"X9/AVERAGE('[26]Gas Curve Summary'!$D$31:$D$42)*1000" +"Y9/AVERAGE('[26]Gas Curve Summary'!$D$43:$D$54)*1000" +"Z9/AVERAGE('[26]Gas Curve Summary'!$D$55:$D$66)*1000" +"AA9/AVERAGE('[26]Gas Curve Summary'!$D$67:$D$114)*1000" +"AB9/AVERAGE('[26]Gas Curve Summary'!$D$115:$D$124)*1000" +"AVERAGE(E67,W67,X67,Y67,Z67,AA67,AB67)" +"(C10/(VLOOKUP(C$7,'[26]Gas Curve Summary'!$A$7:$L180,6)))*1000" +"X10/AVERAGE('[26]Gas Curve Summary'!$F$31:$F$42)*1000" +"Y10/AVERAGE('[26]Gas Curve Summary'!$F$43:$F$54)*1000" +"Z10/AVERAGE('[26]Gas Curve Summary'!$F$55:$F$66)*1000" +"AA10/AVERAGE('[26]Gas Curve Summary'!$F$67:$F$114)*1000" +"AB10/AVERAGE('[26]Gas Curve Summary'!$F$115:$F$124)*1000" +"(C11/(VLOOKUP(C$7,'[26]Gas Curve Summary'!$A$7:$L181,8)))*1000" +"X11/AVERAGE('[26]Gas Curve Summary'!$H$31:$H$42)*1000" +"Y11/AVERAGE('[26]Gas Curve Summary'!$H$43:$H$54)*1000" +"Z11/AVERAGE('[26]Gas Curve Summary'!$H$55:$H$66)*1000" +"AA11/AVERAGE('[26]Gas Curve Summary'!$H$67:$H$114)*1000" +"AB11/AVERAGE('[26]Gas Curve Summary'!$H$115:$H$124)*1000" +"(C12/(VLOOKUP(C$7,'[26]Gas Curve Summary'!$A$7:$L182,12)))*1000" +"X12/AVERAGE('[26]Gas Curve Summary'!$L$31:$L$42)*1000" +"Y12/AVERAGE('[26]Gas Curve Summary'!$L$43:$L$54)*1000" +"Z12/AVERAGE('[26]Gas Curve Summary'!$L$55:$L$66)*1000" +"AA12/AVERAGE('[26]Gas Curve Summary'!$L$67:$L$114)*1000" +"AB12/AVERAGE('[26]Gas Curve Summary'!$L$115:$L$124)*1000" +"(C14/(VLOOKUP(C$7,'[26]Gas Curve Summary'!$A$7:$L184,10)))*1000" +"X14/AVERAGE('[26]Gas Curve Summary'!$J$31:$J$42)*1000" +"Y14/AVERAGE('[26]Gas Curve Summary'!$J$43:$J$54)*1000" +"Z14/AVERAGE('[26]Gas Curve Summary'!$J$55:$J$66)*1000" +"AA14/AVERAGE('[26]Gas Curve Summary'!$J$67:$J$114)*1000" +"AB14/AVERAGE('[26]Gas Curve Summary'!$J$115:$J$124)*1000" +"C67-C107" +"A46" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[27]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"O28-$O$49" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[27]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!J$8:J$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$J$8:$J$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[27]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"$R$25" +"V12" +"R58" +"(M60-2)/L30" +"(PowerPrices!C9-2)/O30" +"PowerPrices!C9" +"(PowerPrices!D9-2)/(R$49+R30)" +"PowerPrices!D9" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($V$49+$V30)" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9))" +"(AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($X$49+$X30)" +"AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)-2)/($Z$49+$Z30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)-2)/($AB$49+$AB30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)" +"(AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)-2)/($AD$49+$AD30)" +"AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)" +"(PowerPrices!$S9-2)/($AF$49+$AF30)" +"PowerPrices!$S9" +"(M61-2)/(L28+0.2)" +"(PowerPrices!C11-2)/(O28+0.2)" +"PowerPrices!C11" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"PowerPrices!D11" +"(AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($V$49+$V28+0.2)" +"AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($X$49+$X28+0.2)" +"AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)-2)/($Z$49+$Z28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)-2)/($AB$49+$AB28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)" +"(AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)-2)/($AD$49+$AD28+0.2)" +"AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)" +"(PowerPrices!$S11-2)/($AF$49+$AF28+0.2)" +"PowerPrices!$S11" +"(M62-2)/(L31+0.33)" +"(PowerPrices!C13-2)/(O31+0.33)" +"PowerPrices!C13" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"PowerPrices!D13" +"(AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($V$49+$V31+0.33)" +"AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($X$49+$X31+0.33)" +"AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)-2)/($Z$49+$Z31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)-2)/($AB$49+$AB31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)" +"(AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)-2)/($AD$49+$AD31+0.33)" +"AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)" +"(PowerPrices!$S13-2)/($AF$49+$AF31+0.33)" +"PowerPrices!$S13" +"(M63-2)/(L34+0.12)" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!$D14,PowerPrices!$E14,PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($V$49+$V34+0.12)" +"(AVERAGE(PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($X$49+$X34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14)-2)/($Z$49+$Z34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14,PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14,PowerPrices!$T14)-2)/($AB$49+$AB34+0.12)" +"(AVERAGE(PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14)-2)/($AD$49+$AD34+0.12)" +"(PowerPrices!$S14-2)/($AF$49+$AF34+0.12)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"'Gas Average Basis'!F24" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[27]Gas Average PhyIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[27]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"'Gas Average Basis'!F24" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[27]Gas Average FinIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[27]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'[26]Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('[26]Curve Summary'!$D$6,15,0,12,1))*12+ 13* '[26]Curve Summary Backup'!$D$38)/25), '[26]Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('[26]Curve Summary'!$D$6,15,0,12,1))*12+ 13* '[26]Curve Summary Backup'!$D$38)/25)" +"(C9*C$5+D9*D$5)/(SUM(C$5:D$5))" +"AVERAGE(G9:H9)" +"AG9" +"AI9" +"AVERAGE(K9:M9)" +"AVERAGE(P9:R9)" +"AM9" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+SUM(AG28:EJ28))/(SUM(C$5:D$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'[26]Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('[26]Curve Summary'!$C$6,15,0,12,1))*12+ 13* '[26]Curve Summary Backup'!$C$38)/25), '[26]Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('[26]Curve Summary'!$C$6,15,0,12,1))*12+ 13* '[26]Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(AG$7,'[26]Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('[26]Curve Summary'!$E$6,15,0,12,1))*12+ 13* '[26]Curve Summary Backup'!$E$38)/25), '[26]Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('[26]Curve Summary'!$E$6,15,0,12,1))*12+ 13* '[26]Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(AG$7,'[26]Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('[26]Curve Summary'!$I$6,15,0,12,1))*12+ 13* '[26]Curve Summary Backup'!$I$38)/25), '[26]Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('[26]Curve Summary'!$I$6,15,0,12,1))*12+ 13* '[26]Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(AG$7,'[26]Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('[26]Curve Summary'!$F$6,15,0,12,1))*12+ 13* '[26]Curve Summary Backup'!$F$38)/25), '[26]Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('[26]Curve Summary'!$F$6,15,0,12,1))*12+ 13* '[26]Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(AG$7,'[26]Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('[26]Curve Summary'!$B$6,15,0,12,1))*12+ 13* '[26]Curve Summary Backup'!$B$38)/25), '[26]Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('[26]Curve Summary'!$B$6,15,0,12,1))*12+ 13* '[26]Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(AG$7,'[26]Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('[26]Curve Summary'!$G$6,15,0,12,1))*12+ 13* '[26]Curve Summary Backup'!$G$38)/25), '[26]Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('[26]Curve Summary'!$G$6,15,0,12,1))*12+ 13* '[26]Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(AG$7,'[26]Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('[26]Curve Summary ALBERTA'!$R$6,13,0,10,1))*10+ 10* '[26]Curve Summary Backup'!$R$38)/20), '[26]Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('[26]Curve Summary ALBERTA'!$R$6,13,0,10,1))*10+ 10* '[26]Curve Summary Backup'!$R$38)/20)" +"VLOOKUP(AG$7,'[26]Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY([26]Top!C3, -1, Holidays)" +"C8" +"(C9/(VLOOKUP(C$7,'[26]Gas Curve Summary'!$A$7:$L179,4)))*1000" +"AVERAGE(C67:D67)" +"AVERAGE(G67,H67)" +"AVERAGE(G67,H67,J67,N67,O67,S67)" +"X9/AVERAGE('[26]Gas Curve Summary'!$D$31:$D$42)*1000" +"Y9/AVERAGE('[26]Gas Curve Summary'!$D$43:$D$54)*1000" +"Z9/AVERAGE('[26]Gas Curve Summary'!$D$55:$D$66)*1000" +"AA9/AVERAGE('[26]Gas Curve Summary'!$D$67:$D$114)*1000" +"AB9/AVERAGE('[26]Gas Curve Summary'!$D$115:$D$124)*1000" +"AVERAGE(E67,W67,X67,Y67,Z67,AA67,AB67)" +"(C10/(VLOOKUP(C$7,'[26]Gas Curve Summary'!$A$7:$L180,6)))*1000" +"X10/AVERAGE('[26]Gas Curve Summary'!$F$31:$F$42)*1000" +"Y10/AVERAGE('[26]Gas Curve Summary'!$F$43:$F$54)*1000" +"Z10/AVERAGE('[26]Gas Curve Summary'!$F$55:$F$66)*1000" +"AA10/AVERAGE('[26]Gas Curve Summary'!$F$67:$F$114)*1000" +"AB10/AVERAGE('[26]Gas Curve Summary'!$F$115:$F$124)*1000" +"(C11/(VLOOKUP(C$7,'[26]Gas Curve Summary'!$A$7:$L181,8)))*1000" +"X11/AVERAGE('[26]Gas Curve Summary'!$H$31:$H$42)*1000" +"Y11/AVERAGE('[26]Gas Curve Summary'!$H$43:$H$54)*1000" +"Z11/AVERAGE('[26]Gas Curve Summary'!$H$55:$H$66)*1000" +"AA11/AVERAGE('[26]Gas Curve Summary'!$H$67:$H$114)*1000" +"AB11/AVERAGE('[26]Gas Curve Summary'!$H$115:$H$124)*1000" +"(C12/(VLOOKUP(C$7,'[26]Gas Curve Summary'!$A$7:$L182,12)))*1000" +"X12/AVERAGE('[26]Gas Curve Summary'!$L$31:$L$42)*1000" +"Y12/AVERAGE('[26]Gas Curve Summary'!$L$43:$L$54)*1000" +"Z12/AVERAGE('[26]Gas Curve Summary'!$L$55:$L$66)*1000" +"AA12/AVERAGE('[26]Gas Curve Summary'!$L$67:$L$114)*1000" +"AB12/AVERAGE('[26]Gas Curve Summary'!$L$115:$L$124)*1000" +"(C14/(VLOOKUP(C$7,'[26]Gas Curve Summary'!$A$7:$L184,10)))*1000" +"X14/AVERAGE('[26]Gas Curve Summary'!$J$31:$J$42)*1000" +"Y14/AVERAGE('[26]Gas Curve Summary'!$J$43:$J$54)*1000" +"Z14/AVERAGE('[26]Gas Curve Summary'!$J$55:$J$66)*1000" +"AA14/AVERAGE('[26]Gas Curve Summary'!$J$67:$J$114)*1000" +"AB14/AVERAGE('[26]Gas Curve Summary'!$J$115:$J$124)*1000" +"C67-C107" +"A46" +"TODAY()" +"CONCATENATE(TEXT('[10]Date Master'!C6,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D6,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C7,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D7,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C8,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D9,""mmm-yy"")))" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$17),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$17),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$17),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$17),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$17),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$J$17),'GRMS Detail'!$D$2:$D$16807)/10000)" +"Q17-[16]Sheet1!Q17" +"(SUMIF(Reference,CONCATENATE(S$13,$H$17),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$I$17),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$J$17),'GRMS Detail'!$D$2:$D$16807)/10000)" +"$S17+$U17+$W17+$Y17+$AA17" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$18),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$18),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$18),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$18),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$H$18),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$I$18),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$19),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$19),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$19),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$19),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$19),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$G$19),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$H$19),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$I$19),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$G$19),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$20),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$20),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$H$20),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(R$13,$H$21),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$21),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$J$21),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$M$21),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$21),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$21),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$21),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$H$21),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$I$21),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$J$21),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$M$21),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$K$21),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$L$21),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$E$21),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$C$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$D$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$J$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$22),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$C$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$D$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$E$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$F$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$G$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$H$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$I$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$J$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$L$22),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$23),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$23),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$23),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$23),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$23),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$J$23),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$H$23),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$I$23),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$J$23),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$D$24),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$24),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$24),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$24),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$24),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$D$24),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$E$24),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$F$24),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$24),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$J$24),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$D$24),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$E$24),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$F$24),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$H$24),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$J$24),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$25),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$25),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$H$25),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$26),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$26),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$26),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$26),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$F$26),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$G$26),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$26),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$26),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$F$26),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$G$26),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$H$26),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$I$26),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$27),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$27),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$27),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$27),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$H$27),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$I$27),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$28),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$28),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$28),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$28),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$28),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$J$28),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$F$28),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$29),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$29),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$29),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$29),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$29),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$29),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$F$29),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$29),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$29),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$J$29),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$K$29),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$L$29),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$F$29),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$H$29),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$I$29),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$J$29),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$K$29),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$L$29),'GRMS Detail'!$D$2:$D$16807)/10000)" +"SUM(Q17:Q30)" +"SUM(Q39:Q41)" +"Q38-[16]Sheet1!Q40" +"Q19" +"Q17+Q20" +"Q18" +"Q28" +"Q29+Q25" +"Q21+Q22" +"Q23" +"TODAY()" +"Sheet1!Q14" +"CONCATENATE(TEXT('[10]Date Master'!C6,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D6,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C7,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D7,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C8,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D9,""mmm-yy"")))" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$17),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$17),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$17),'GRMS Detail'!$D$2:$D$16807)/10000)" +"Q17-[16]Sheet1!Q17" +"S17-[16]Sheet2!S17" +"$S17+$U17+$W17+$Y17+$AA17" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$18),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$18),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$19),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$19),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$19),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$20),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$21),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$21),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$21),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$M$21),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$21),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$21),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$21),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$C$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$D$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$22),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$23),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$23),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$23),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$D$24),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$24),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$24),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$24),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$24),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$25),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$26),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$26),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$26),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$26),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$27),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$27),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$28),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$28),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$28),'GRMS Detail'!$D$2:$D$16807)/10000)" +"Q28-[16]Sheet1!Q30" +"(SUMIF(Reference,CONCATENATE(S$13,$F$28),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$29),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$29),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$29),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$29),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$29),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$29),'GRMS Detail'!$D$2:$D$16807)/10000)" +"SUM(Q28:Q30)" +"SUM(S17:S30)" +"SUM(Q39:Q41)" +"S38-[16]Sheet2!S40" +"Q19" +"Q17+Q20" +"Q18" +"Q28" +"Q29+Q25" +"Q21+Q22" +"Q23" +"TODAY()" +"Sheet1!Q14" +"CONCATENATE(TEXT('[10]Date Master'!C6,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D6,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C7,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D7,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C8,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D9,""mmm-yy"")))" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$17),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$17),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$17),'GRMS Detail'!$D$2:$D$16807)/10000)" +"Q17-[16]Sheet1!Q17" +"S17-[16]Sheet3!S17" +"$S17+$U17+$W17+$Y17+$AA17" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$18),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$18),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$19),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$19),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$19),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$20),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$21),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$21),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$21),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$M$21),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$21),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$21),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$21),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$C$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$D$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$22),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$22),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$23),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$23),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$23),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$D$24),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$24),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$24),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$24),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$24),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$25),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$26),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$26),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$26),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$26),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$27),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$27),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$28),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$28),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$28),'GRMS Detail'!$D$2:$D$16807)/10000)" +"Q28-[16]Sheet1!Q30" +"(SUMIF(Reference,CONCATENATE(S$13,$F$28),'GRMS Detail'!$D$2:$D$16807)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$29),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$29),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$29),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$29),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$29),'GRMS Detail'!$D$2:$D$16807)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$29),'GRMS Detail'!$D$2:$D$16807)/10000)" +"SUM(Q28:Q30)" +"SUM(S17:S30)" +"SUM(Q39:Q41)" +"S38-[16]Sheet3!S40" +"Q19" +"Q17+Q20" +"Q18" +"Q28" +"Q29+Q25" +"Q21+Q22" +"Q23" +"NOW()" +"DAY(C7)" +"IF(REF_DT<=LastDay,INDEX(IntraMonth_Buckets,MATCH($A2,IntraSumMonths,0),1),INDEX(BucketTable,MATCH($A2,SumMonths,0),1))" +"INDEX(Book_Type,MATCH($B2,Book,0),1)" +"$F2&$G2&$C2" +"ROW()" +"COUNTA($C$5:$C$65536)" +"DayOfTheMonth" +"UPPER(TEXT(DATEVALUE(MONTH(TODAY())&""/""&TRIM(E2)&""/""&YEAR(TODAY())),""DD/MMM/YY""))" +"Concat(""C"", $A$5:$A$100, ""QueryPage"")" +"'Run Query'!B25" +""" ""&""'""&B5&""'""&"",""" +"TRIM(LEFT(D4,LEN(D4)-1))" +"$F$2" +"""SELECT rms_open_position.REF_DT, rms_open_position.BOOK_ID, rms_open_position.PR_CRV_CD, Sum(rms_open_position.DELTA_POSITION), Sum(rms_open_position.BENCHMARK_POSITION_QTY) FROM rms_open_position WHERE (rms_open_position.EFF_DT='"" & E5 & ""') AND (rms_open_position.BOOK_ID IN ("" &BookList& "")) GROUP BY rms_open_position.BOOK_ID, rms_open_position.REF_DT, rms_open_position.PR_CRV_CD""" +"_NXB3" +"_NXB2" +"_NX1" +"IF(K20<$F$5,1)" +"F4" +"K20+1" +"IF(K48<$F$5,1,2)" +"IF(K81<$F$7,3,3)" +"IF(K112<$F$7,3,4)" +"IF(K143<$F$7,3,5)" +"IF(K171<$F$7,3,6)" +"SUM(D4:D65536)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[28]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"O28-$O$49" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[28]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!J$8:J$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$J$8:$J$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[28]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"$R$25" +"V12" +"R58" +"(M60-2)/L30" +"(PowerPrices!C9-2)/O30" +"PowerPrices!C9" +"(PowerPrices!D9-2)/(R$49+R30)" +"PowerPrices!D9" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($V$49+$V30)" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9))" +"(AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($X$49+$X30)" +"AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)-2)/($Z$49+$Z30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)-2)/($AB$49+$AB30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)" +"(AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)-2)/($AD$49+$AD30)" +"AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)" +"(PowerPrices!$S9-2)/($AF$49+$AF30)" +"PowerPrices!$S9" +"(M61-2)/(L28+0.2)" +"(PowerPrices!C11-2)/(O28+0.2)" +"PowerPrices!C11" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"PowerPrices!D11" +"(AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($V$49+$V28+0.2)" +"AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($X$49+$X28+0.2)" +"AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)-2)/($Z$49+$Z28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)-2)/($AB$49+$AB28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)" +"(AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)-2)/($AD$49+$AD28+0.2)" +"AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)" +"(PowerPrices!$S11-2)/($AF$49+$AF28+0.2)" +"PowerPrices!$S11" +"(M62-2)/(L31+0.33)" +"(PowerPrices!C13-2)/(O31+0.33)" +"PowerPrices!C13" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"PowerPrices!D13" +"(AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($V$49+$V31+0.33)" +"AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($X$49+$X31+0.33)" +"AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)-2)/($Z$49+$Z31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)-2)/($AB$49+$AB31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)" +"(AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)-2)/($AD$49+$AD31+0.33)" +"AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)" +"(PowerPrices!$S13-2)/($AF$49+$AF31+0.33)" +"PowerPrices!$S13" +"(M63-2)/(L34+0.12)" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!$D14,PowerPrices!$E14,PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($V$49+$V34+0.12)" +"(AVERAGE(PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($X$49+$X34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14)-2)/($Z$49+$Z34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14,PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14,PowerPrices!$T14)-2)/($AB$49+$AB34+0.12)" +"(AVERAGE(PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14)-2)/($AD$49+$AD34+0.12)" +"(PowerPrices!$S14-2)/($AF$49+$AF34+0.12)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"'Gas Average Basis'!F24" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[28]Gas Average PhyIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[28]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"'Gas Average Basis'!F24" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[28]Gas Average FinIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[28]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'[27]Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('[27]Curve Summary'!$D$6,14,0,13,1))*13+ 12* '[27]Curve Summary Backup'!$D$38)/25), '[27]Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('[27]Curve Summary'!$D$6,14,0,13,1))*13+ 12* '[27]Curve Summary Backup'!$D$38)/25)" +"(C9*C$5+D9*D$5)/(SUM(C$5:D$5))" +"AVERAGE(G9:H9)" +"AG9" +"AI9" +"AVERAGE(K9:M9)" +"AVERAGE(P9:R9)" +"AM9" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+SUM(AG28:EJ28))/(SUM(C$5:D$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'[27]Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('[27]Curve Summary'!$C$6,14,0,13,1))*13+ 12* '[27]Curve Summary Backup'!$C$38)/25), '[27]Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('[27]Curve Summary'!$C$6,14,0,13,1))*13+ 12* '[27]Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(AG$7,'[27]Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('[27]Curve Summary'!$E$6,14,0,13,1))*13+ 12* '[27]Curve Summary Backup'!$E$38)/25), '[27]Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('[27]Curve Summary'!$E$6,14,0,13,1))*13+ 12* '[27]Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(AG$7,'[27]Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('[27]Curve Summary'!$I$6,14,0,13,1))*13+ 12* '[27]Curve Summary Backup'!$I$38)/25), '[27]Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('[27]Curve Summary'!$I$6,14,0,13,1))*13+ 12* '[27]Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(AG$7,'[27]Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('[27]Curve Summary'!$F$6,14,0,13,1))*13+ 12* '[27]Curve Summary Backup'!$F$38)/25), '[27]Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('[27]Curve Summary'!$F$6,14,0,13,1))*13+ 12* '[27]Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(AG$7,'[27]Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('[27]Curve Summary'!$B$6,14,0,13,1))*13+ 12* '[27]Curve Summary Backup'!$B$38)/25), '[27]Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('[27]Curve Summary'!$B$6,14,0,13,1))*13+ 12* '[27]Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(AG$7,'[27]Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('[27]Curve Summary'!$G$6,14,0,13,1))*13+ 12* '[27]Curve Summary Backup'!$G$38)/25), '[27]Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('[27]Curve Summary'!$G$6,14,0,13,1))*13+ 12* '[27]Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(AG$7,'[27]Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('[27]Curve Summary ALBERTA'!$R$6,12,0,10,1))*10+ 10* '[27]Curve Summary Backup'!$R$38)/20), '[27]Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('[27]Curve Summary ALBERTA'!$R$6,12,0,10,1))*10+ 10* '[27]Curve Summary Backup'!$R$38)/20)" +"VLOOKUP(AG$7,'[27]Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY([27]Top!C3, -1, Holidays)" +"C8" +"(C9/(VLOOKUP(C$7,'[27]Gas Curve Summary'!$A$7:$L179,4)))*1000" +"AVERAGE(C67:D67)" +"AVERAGE(G67,H67)" +"AVERAGE(G67,H67,J67,N67,O67,S67)" +"X9/AVERAGE('[27]Gas Curve Summary'!$D$31:$D$42)*1000" +"Y9/AVERAGE('[27]Gas Curve Summary'!$D$43:$D$54)*1000" +"Z9/AVERAGE('[27]Gas Curve Summary'!$D$55:$D$66)*1000" +"AA9/AVERAGE('[27]Gas Curve Summary'!$D$67:$D$114)*1000" +"AB9/AVERAGE('[27]Gas Curve Summary'!$D$115:$D$124)*1000" +"AVERAGE(E67,W67,X67,Y67,Z67,AA67,AB67)" +"(C10/(VLOOKUP(C$7,'[27]Gas Curve Summary'!$A$7:$L180,6)))*1000" +"X10/AVERAGE('[27]Gas Curve Summary'!$F$31:$F$42)*1000" +"Y10/AVERAGE('[27]Gas Curve Summary'!$F$43:$F$54)*1000" +"Z10/AVERAGE('[27]Gas Curve Summary'!$F$55:$F$66)*1000" +"AA10/AVERAGE('[27]Gas Curve Summary'!$F$67:$F$114)*1000" +"AB10/AVERAGE('[27]Gas Curve Summary'!$F$115:$F$124)*1000" +"(C11/(VLOOKUP(C$7,'[27]Gas Curve Summary'!$A$7:$L181,8)))*1000" +"X11/AVERAGE('[27]Gas Curve Summary'!$H$31:$H$42)*1000" +"Y11/AVERAGE('[27]Gas Curve Summary'!$H$43:$H$54)*1000" +"Z11/AVERAGE('[27]Gas Curve Summary'!$H$55:$H$66)*1000" +"AA11/AVERAGE('[27]Gas Curve Summary'!$H$67:$H$114)*1000" +"AB11/AVERAGE('[27]Gas Curve Summary'!$H$115:$H$124)*1000" +"(C12/(VLOOKUP(C$7,'[27]Gas Curve Summary'!$A$7:$L182,12)))*1000" +"X12/AVERAGE('[27]Gas Curve Summary'!$L$31:$L$42)*1000" +"Y12/AVERAGE('[27]Gas Curve Summary'!$L$43:$L$54)*1000" +"Z12/AVERAGE('[27]Gas Curve Summary'!$L$55:$L$66)*1000" +"AA12/AVERAGE('[27]Gas Curve Summary'!$L$67:$L$114)*1000" +"AB12/AVERAGE('[27]Gas Curve Summary'!$L$115:$L$124)*1000" +"(C14/(VLOOKUP(C$7,'[27]Gas Curve Summary'!$A$7:$L184,10)))*1000" +"X14/AVERAGE('[27]Gas Curve Summary'!$J$31:$J$42)*1000" +"Y14/AVERAGE('[27]Gas Curve Summary'!$J$43:$J$54)*1000" +"Z14/AVERAGE('[27]Gas Curve Summary'!$J$55:$J$66)*1000" +"AA14/AVERAGE('[27]Gas Curve Summary'!$J$67:$J$114)*1000" +"AB14/AVERAGE('[27]Gas Curve Summary'!$J$115:$J$124)*1000" +"C67-C107" +"A46" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[28]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"O28-$O$49" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[28]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!J$8:J$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$J$8:$J$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[28]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"$R$25" +"V12" +"R58" +"(M60-2)/L30" +"(PowerPrices!C9-2)/O30" +"PowerPrices!C9" +"(PowerPrices!D9-2)/(R$49+R30)" +"PowerPrices!D9" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($V$49+$V30)" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9))" +"(AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($X$49+$X30)" +"AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)-2)/($Z$49+$Z30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)-2)/($AB$49+$AB30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)" +"(AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)-2)/($AD$49+$AD30)" +"AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)" +"(PowerPrices!$S9-2)/($AF$49+$AF30)" +"PowerPrices!$S9" +"(M61-2)/(L28+0.2)" +"(PowerPrices!C11-2)/(O28+0.2)" +"PowerPrices!C11" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"PowerPrices!D11" +"(AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($V$49+$V28+0.2)" +"AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($X$49+$X28+0.2)" +"AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)-2)/($Z$49+$Z28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)-2)/($AB$49+$AB28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)" +"(AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)-2)/($AD$49+$AD28+0.2)" +"AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)" +"(PowerPrices!$S11-2)/($AF$49+$AF28+0.2)" +"PowerPrices!$S11" +"(M62-2)/(L31+0.33)" +"(PowerPrices!C13-2)/(O31+0.33)" +"PowerPrices!C13" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"PowerPrices!D13" +"(AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($V$49+$V31+0.33)" +"AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($X$49+$X31+0.33)" +"AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)-2)/($Z$49+$Z31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)-2)/($AB$49+$AB31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)" +"(AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)-2)/($AD$49+$AD31+0.33)" +"AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)" +"(PowerPrices!$S13-2)/($AF$49+$AF31+0.33)" +"PowerPrices!$S13" +"(M63-2)/(L34+0.12)" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!$D14,PowerPrices!$E14,PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($V$49+$V34+0.12)" +"(AVERAGE(PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($X$49+$X34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14)-2)/($Z$49+$Z34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14,PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14,PowerPrices!$T14)-2)/($AB$49+$AB34+0.12)" +"(AVERAGE(PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14)-2)/($AD$49+$AD34+0.12)" +"(PowerPrices!$S14-2)/($AF$49+$AF34+0.12)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"'Gas Average Basis'!F24" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[28]Gas Average PhyIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[28]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"'Gas Average Basis'!F24" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[28]Gas Average FinIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[28]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'[29]Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('[29]Curve Summary'!$D$6,12,0,14,1))*14+ 11* '[29]Curve Summary Backup'!$D$38)/25), '[29]Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('[29]Curve Summary'!$D$6,12,0,14,1))*14+ 11* '[29]Curve Summary Backup'!$D$38)/25)" +"(C9*C$5+D9*D$5)/(SUM(C$5:D$5))" +"AVERAGE(G9:H9)" +"AG9" +"AI9" +"AVERAGE(K9:M9)" +"AVERAGE(P9:R9)" +"AM9" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+SUM(AG28:EJ28))/(SUM(C$5:D$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'[29]Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('[29]Curve Summary'!$C$6,12,0,14,1))*14+ 11* '[29]Curve Summary Backup'!$C$38)/25), '[29]Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('[29]Curve Summary'!$C$6,12,0,14,1))*14+ 11* '[29]Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(AG$7,'[29]Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('[29]Curve Summary'!$E$6,12,0,14,1))*14+ 11* '[29]Curve Summary Backup'!$E$38)/25), '[29]Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('[29]Curve Summary'!$E$6,12,0,14,1))*14+ 11* '[29]Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(AG$7,'[29]Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('[29]Curve Summary'!$I$6,12,0,14,1))*14+ 11* '[29]Curve Summary Backup'!$I$38)/25), '[29]Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('[29]Curve Summary'!$I$6,12,0,14,1))*14+ 11* '[29]Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(AG$7,'[29]Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('[29]Curve Summary'!$F$6,12,0,14,1))*14+ 11* '[29]Curve Summary Backup'!$F$38)/25), '[29]Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('[29]Curve Summary'!$F$6,12,0,14,1))*14+ 11* '[29]Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(AG$7,'[29]Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('[29]Curve Summary'!$B$6,12,0,14,1))*14+ 11* '[29]Curve Summary Backup'!$B$38)/25), '[29]Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('[29]Curve Summary'!$B$6,12,0,14,1))*14+ 11* '[29]Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(AG$7,'[29]Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('[29]Curve Summary'!$G$6,12,0,14,1))*14+ 11* '[29]Curve Summary Backup'!$G$38)/25), '[29]Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('[29]Curve Summary'!$G$6,12,0,14,1))*14+ 11* '[29]Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(AG$7,'[29]Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('[29]Curve Summary ALBERTA'!$R$6,10,0,11,1))*11+ 9* '[29]Curve Summary Backup'!$R$38)/20), '[29]Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('[29]Curve Summary ALBERTA'!$R$6,10,0,11,1))*11+ 9* '[29]Curve Summary Backup'!$R$38)/20)" +"VLOOKUP(AG$7,'[29]Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY([29]Top!C3, -1, Holidays)" +"C8" +"(C9/(VLOOKUP(C$7,'[29]Gas Curve Summary'!$A$7:$L179,4)))*1000" +"AVERAGE(C67:D67)" +"AVERAGE(G67,H67)" +"AVERAGE(G67,H67,J67,N67,O67,S67)" +"X9/AVERAGE('[29]Gas Curve Summary'!$D$31:$D$42)*1000" +"Y9/AVERAGE('[29]Gas Curve Summary'!$D$43:$D$54)*1000" +"Z9/AVERAGE('[29]Gas Curve Summary'!$D$55:$D$66)*1000" +"AA9/AVERAGE('[29]Gas Curve Summary'!$D$67:$D$114)*1000" +"AB9/AVERAGE('[29]Gas Curve Summary'!$D$115:$D$124)*1000" +"AVERAGE(E67,W67,X67,Y67,Z67,AA67,AB67)" +"(C10/(VLOOKUP(C$7,'[29]Gas Curve Summary'!$A$7:$L180,6)))*1000" +"X10/AVERAGE('[29]Gas Curve Summary'!$F$31:$F$42)*1000" +"Y10/AVERAGE('[29]Gas Curve Summary'!$F$43:$F$54)*1000" +"Z10/AVERAGE('[29]Gas Curve Summary'!$F$55:$F$66)*1000" +"AA10/AVERAGE('[29]Gas Curve Summary'!$F$67:$F$114)*1000" +"AB10/AVERAGE('[29]Gas Curve Summary'!$F$115:$F$124)*1000" +"(C11/(VLOOKUP(C$7,'[29]Gas Curve Summary'!$A$7:$L181,8)))*1000" +"X11/AVERAGE('[29]Gas Curve Summary'!$H$31:$H$42)*1000" +"Y11/AVERAGE('[29]Gas Curve Summary'!$H$43:$H$54)*1000" +"Z11/AVERAGE('[29]Gas Curve Summary'!$H$55:$H$66)*1000" +"AA11/AVERAGE('[29]Gas Curve Summary'!$H$67:$H$114)*1000" +"AB11/AVERAGE('[29]Gas Curve Summary'!$H$115:$H$124)*1000" +"(C12/(VLOOKUP(C$7,'[29]Gas Curve Summary'!$A$7:$L182,12)))*1000" +"X12/AVERAGE('[29]Gas Curve Summary'!$L$31:$L$42)*1000" +"Y12/AVERAGE('[29]Gas Curve Summary'!$L$43:$L$54)*1000" +"Z12/AVERAGE('[29]Gas Curve Summary'!$L$55:$L$66)*1000" +"AA12/AVERAGE('[29]Gas Curve Summary'!$L$67:$L$114)*1000" +"AB12/AVERAGE('[29]Gas Curve Summary'!$L$115:$L$124)*1000" +"(C14/(VLOOKUP(C$7,'[29]Gas Curve Summary'!$A$7:$L184,10)))*1000" +"X14/AVERAGE('[29]Gas Curve Summary'!$J$31:$J$42)*1000" +"Y14/AVERAGE('[29]Gas Curve Summary'!$J$43:$J$54)*1000" +"Z14/AVERAGE('[29]Gas Curve Summary'!$J$55:$J$66)*1000" +"AA14/AVERAGE('[29]Gas Curve Summary'!$J$67:$J$114)*1000" +"AB14/AVERAGE('[29]Gas Curve Summary'!$J$115:$J$124)*1000" +"C67-C107" +"A46" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[29]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"O28-$O$49" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[29]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!J$8:J$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$J$8:$J$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[29]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"$R$25" +"V12" +"R58" +"(M60-2)/L30" +"(PowerPrices!C9-2)/O30" +"PowerPrices!C9" +"(PowerPrices!D9-2)/(R$49+R30)" +"PowerPrices!D9" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($V$49+$V30)" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9))" +"(AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($X$49+$X30)" +"AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)-2)/($Z$49+$Z30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)-2)/($AB$49+$AB30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)" +"(AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)-2)/($AD$49+$AD30)" +"AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)" +"(PowerPrices!$S9-2)/($AF$49+$AF30)" +"PowerPrices!$S9" +"(M61-2)/(L28+0.2)" +"(PowerPrices!C11-2)/(O28+0.2)" +"PowerPrices!C11" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"PowerPrices!D11" +"(AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($V$49+$V28+0.2)" +"AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($X$49+$X28+0.2)" +"AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)-2)/($Z$49+$Z28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)-2)/($AB$49+$AB28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)" +"(AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)-2)/($AD$49+$AD28+0.2)" +"AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)" +"(PowerPrices!$S11-2)/($AF$49+$AF28+0.2)" +"PowerPrices!$S11" +"(M62-2)/(L31+0.33)" +"(PowerPrices!C13-2)/(O31+0.33)" +"PowerPrices!C13" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"PowerPrices!D13" +"(AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($V$49+$V31+0.33)" +"AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($X$49+$X31+0.33)" +"AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)-2)/($Z$49+$Z31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)-2)/($AB$49+$AB31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)" +"(AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)-2)/($AD$49+$AD31+0.33)" +"AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)" +"(PowerPrices!$S13-2)/($AF$49+$AF31+0.33)" +"PowerPrices!$S13" +"(M63-2)/(L34+0.12)" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!$D14,PowerPrices!$E14,PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($V$49+$V34+0.12)" +"(AVERAGE(PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($X$49+$X34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14)-2)/($Z$49+$Z34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14,PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14,PowerPrices!$T14)-2)/($AB$49+$AB34+0.12)" +"(AVERAGE(PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14)-2)/($AD$49+$AD34+0.12)" +"(PowerPrices!$S14-2)/($AF$49+$AF34+0.12)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"'Gas Average Basis'!F24" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[29]Gas Average PhyIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[29]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"'Gas Average Basis'!F24" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[29]Gas Average FinIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[29]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'[30]Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('[30]Curve Summary'!$D$6,10,0,17,1))*17+ 8* '[30]Curve Summary Backup'!$D$38)/25), '[30]Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('[30]Curve Summary'!$D$6,10,0,17,1))*17+ 8* '[30]Curve Summary Backup'!$D$38)/25)" +"(C9*C$5+D9*D$5)/(SUM(C$5:D$5))" +"AVERAGE(G9:H9)" +"AG9" +"AI9" +"AVERAGE(K9:M9)" +"AVERAGE(P9:R9)" +"AM9" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+SUM(AG28:EJ28))/(SUM(C$5:D$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'[30]Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('[30]Curve Summary'!$C$6,10,0,17,1))*17+ 8* '[30]Curve Summary Backup'!$C$38)/25), '[30]Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('[30]Curve Summary'!$C$6,10,0,17,1))*17+ 8* '[30]Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(AG$7,'[30]Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('[30]Curve Summary'!$E$6,10,0,17,1))*17+ 8* '[30]Curve Summary Backup'!$E$38)/25), '[30]Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('[30]Curve Summary'!$E$6,10,0,17,1))*17+ 8* '[30]Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(AG$7,'[30]Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('[30]Curve Summary'!$I$6,10,0,17,1))*17+ 8* '[30]Curve Summary Backup'!$I$38)/25), '[30]Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('[30]Curve Summary'!$I$6,10,0,17,1))*17+ 8* '[30]Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(AG$7,'[30]Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('[30]Curve Summary'!$F$6,10,0,17,1))*17+ 8* '[30]Curve Summary Backup'!$F$38)/25), '[30]Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('[30]Curve Summary'!$F$6,10,0,17,1))*17+ 8* '[30]Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(AG$7,'[30]Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('[30]Curve Summary'!$B$6,10,0,17,1))*17+ 8* '[30]Curve Summary Backup'!$B$38)/25), '[30]Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('[30]Curve Summary'!$B$6,10,0,17,1))*17+ 8* '[30]Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(AG$7,'[30]Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('[30]Curve Summary'!$G$6,10,0,17,1))*17+ 8* '[30]Curve Summary Backup'!$G$38)/25), '[30]Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('[30]Curve Summary'!$G$6,10,0,17,1))*17+ 8* '[30]Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(AG$7,'[30]Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('[30]Curve Summary ALBERTA'!$R$6,9,0,14,1))*14+ 6* '[30]Curve Summary Backup'!$R$38)/20), '[30]Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('[30]Curve Summary ALBERTA'!$R$6,9,0,14,1))*14+ 6* '[30]Curve Summary Backup'!$R$38)/20)" +"VLOOKUP(AG$7,'[30]Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY([30]Top!C3, -1, Holidays)" +"C8" +"(C9/(VLOOKUP(C$7,'[30]Gas Curve Summary'!$A$7:$L179,4)))*1000" +"AVERAGE(C67:D67)" +"AVERAGE(G67,H67)" +"AVERAGE(G67,H67,J67,N67,O67,S67)" +"X9/AVERAGE('[30]Gas Curve Summary'!$D$31:$D$42)*1000" +"Y9/AVERAGE('[30]Gas Curve Summary'!$D$43:$D$54)*1000" +"Z9/AVERAGE('[30]Gas Curve Summary'!$D$55:$D$66)*1000" +"AA9/AVERAGE('[30]Gas Curve Summary'!$D$67:$D$114)*1000" +"AB9/AVERAGE('[30]Gas Curve Summary'!$D$115:$D$124)*1000" +"AVERAGE(E67,W67,X67,Y67,Z67,AA67,AB67)" +"(C10/(VLOOKUP(C$7,'[30]Gas Curve Summary'!$A$7:$L180,6)))*1000" +"X10/AVERAGE('[30]Gas Curve Summary'!$F$31:$F$42)*1000" +"Y10/AVERAGE('[30]Gas Curve Summary'!$F$43:$F$54)*1000" +"Z10/AVERAGE('[30]Gas Curve Summary'!$F$55:$F$66)*1000" +"AA10/AVERAGE('[30]Gas Curve Summary'!$F$67:$F$114)*1000" +"AB10/AVERAGE('[30]Gas Curve Summary'!$F$115:$F$124)*1000" +"(C11/(VLOOKUP(C$7,'[30]Gas Curve Summary'!$A$7:$L181,8)))*1000" +"X11/AVERAGE('[30]Gas Curve Summary'!$H$31:$H$42)*1000" +"Y11/AVERAGE('[30]Gas Curve Summary'!$H$43:$H$54)*1000" +"Z11/AVERAGE('[30]Gas Curve Summary'!$H$55:$H$66)*1000" +"AA11/AVERAGE('[30]Gas Curve Summary'!$H$67:$H$114)*1000" +"AB11/AVERAGE('[30]Gas Curve Summary'!$H$115:$H$124)*1000" +"(C12/(VLOOKUP(C$7,'[30]Gas Curve Summary'!$A$7:$L182,12)))*1000" +"X12/AVERAGE('[30]Gas Curve Summary'!$L$31:$L$42)*1000" +"Y12/AVERAGE('[30]Gas Curve Summary'!$L$43:$L$54)*1000" +"Z12/AVERAGE('[30]Gas Curve Summary'!$L$55:$L$66)*1000" +"AA12/AVERAGE('[30]Gas Curve Summary'!$L$67:$L$114)*1000" +"AB12/AVERAGE('[30]Gas Curve Summary'!$L$115:$L$124)*1000" +"(C14/(VLOOKUP(C$7,'[30]Gas Curve Summary'!$A$7:$L184,10)))*1000" +"X14/AVERAGE('[30]Gas Curve Summary'!$J$31:$J$42)*1000" +"Y14/AVERAGE('[30]Gas Curve Summary'!$J$43:$J$54)*1000" +"Z14/AVERAGE('[30]Gas Curve Summary'!$J$55:$J$66)*1000" +"AA14/AVERAGE('[30]Gas Curve Summary'!$J$67:$J$114)*1000" +"AB14/AVERAGE('[30]Gas Curve Summary'!$J$115:$J$124)*1000" +"C67-C107" +"A46" +"L7/E7" +"COUNTA(B7:B20)" +"COUNTA(B24:B31)" +"COUNTA(B35:B38)" +"COUNTA(B42:B51)" +"COUNTA(B55:B72)" +"COUNTA(B89:B94)" +"COUNTA(B98:B100)" +"COUNTA(B111:B119)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[30]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"O28-$O$49" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[30]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!J$8:J$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$J$8:$J$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[30]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"$R$25" +"V12" +"R58" +"(M60-2)/L30" +"(PowerPrices!C9-2)/O30" +"PowerPrices!C9" +"(PowerPrices!D9-2)/(R$49+R30)" +"PowerPrices!D9" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($V$49+$V30)" +"(AVERAGE(PowerPrices!$D9,PowerPrices!$E9,PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9))" +"(AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)-2)/($X$49+$X30)" +"AVERAGE(PowerPrices!$H9,PowerPrices!$I9,PowerPrices!$K9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)-2)/($Z$49+$Z30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9)" +"(AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)-2)/($AB$49+$AB30)" +"AVERAGE(PowerPrices!$L9,PowerPrices!$M9,PowerPrices!$N9,PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9,PowerPrices!$T9)" +"(AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)-2)/($AD$49+$AD30)" +"AVERAGE(PowerPrices!$P9,PowerPrices!$Q9,PowerPrices!$R9)" +"(PowerPrices!$S9-2)/($AF$49+$AF30)" +"PowerPrices!$S9" +"(M61-2)/(L28+0.2)" +"(PowerPrices!C11-2)/(O28+0.2)" +"PowerPrices!C11" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"PowerPrices!D11" +"(AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($V$49+$V28+0.2)" +"AVERAGE(PowerPrices!$D11,PowerPrices!$E11,PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)-2)/($X$49+$X28+0.2)" +"AVERAGE(PowerPrices!$H11,PowerPrices!$I11,PowerPrices!$K11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)-2)/($Z$49+$Z28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11)" +"(AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)-2)/($AB$49+$AB28+0.2)" +"AVERAGE(PowerPrices!$L11,PowerPrices!$M11,PowerPrices!$N11,PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11,PowerPrices!$T11)" +"(AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)-2)/($AD$49+$AD28+0.2)" +"AVERAGE(PowerPrices!$P11,PowerPrices!$Q11,PowerPrices!$R11)" +"(PowerPrices!$S11-2)/($AF$49+$AF28+0.2)" +"PowerPrices!$S11" +"(M62-2)/(L31+0.33)" +"(PowerPrices!C13-2)/(O31+0.33)" +"PowerPrices!C13" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"PowerPrices!D13" +"(AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($V$49+$V31+0.33)" +"AVERAGE(PowerPrices!$D13,PowerPrices!$E13,PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)-2)/($X$49+$X31+0.33)" +"AVERAGE(PowerPrices!$H13,PowerPrices!$I13,PowerPrices!$K13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)-2)/($Z$49+$Z31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13)" +"(AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)-2)/($AB$49+$AB31+0.33)" +"AVERAGE(PowerPrices!$L13,PowerPrices!$M13,PowerPrices!$N13,PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13,PowerPrices!$T13)" +"(AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)-2)/($AD$49+$AD31+0.33)" +"AVERAGE(PowerPrices!$P13,PowerPrices!$Q13,PowerPrices!$R13)" +"(PowerPrices!$S13-2)/($AF$49+$AF31+0.33)" +"PowerPrices!$S13" +"(M63-2)/(L34+0.12)" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!$D14,PowerPrices!$E14,PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($V$49+$V34+0.12)" +"(AVERAGE(PowerPrices!$H14,PowerPrices!$I14,PowerPrices!$K14)-2)/($X$49+$X34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14)-2)/($Z$49+$Z34+0.12)" +"(AVERAGE(PowerPrices!$L14,PowerPrices!$M14,PowerPrices!$N14,PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14,PowerPrices!$T14)-2)/($AB$49+$AB34+0.12)" +"(AVERAGE(PowerPrices!$P14,PowerPrices!$Q14,PowerPrices!$R14)-2)/($AD$49+$AD34+0.12)" +"(PowerPrices!$S14-2)/($AF$49+$AF34+0.12)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"'Gas Average Basis'!F24" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[30]Gas Average PhyIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[30]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"'Gas Average Basis'!F24" +"F24" +"P25" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"R28-'[30]Gas Average FinIdx'!R28" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"T29-'[30]Gas Average Basis'!S29" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"IF(F49="""","""",MATCH(E49,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F10+Deals!F11+Deals!F12+Deals!F13+Deals!F14+Deals!F15+Deals!F8" +"Deals!AA10+Deals!AA11+Deals!AA12+Deals!AA13+Deals!AA14+Deals!AA15" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD135" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E5:AC5)" +"F114" +"F144" +"D115-0.25" +"D115+0.56" +"SUM(AD19:AD99)" +"SUM(AD99:AD107)" +"SUM(AD107:AD108)" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B11:Y11)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B15:Y15)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B19:Y19)" +"Balancing!H29" +"SUM(Preschedule!#REF!)" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B20:Y20)" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F10+Deals!F11+Deals!F12+Deals!F13+Deals!F14+Deals!F15+Deals!F8" +"Deals!AA10+Deals!AA11+Deals!AA12+Deals!AA13+Deals!AA14+Deals!AA15" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD135" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F10+Deals!F11+Deals!F12+Deals!F13+Deals!F14+Deals!F15+Deals!F8" +"Deals!AA10+Deals!AA11+Deals!AA12+Deals!AA13+Deals!AA14+Deals!AA15" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD126" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E5:AC5)" +"F105" +"F135" +"D106-0.25" +"D106+0.56" +"SUM(AD19:AD90)" +"SUM(AD90:AD98)" +"SUM(AD98:AD99)" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B11:Y11)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B15:Y15)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B19:Y19)" +"Balancing!H29" +"SUM(Preschedule!#REF!)" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B20:Y20)" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F10+Deals!F11+Deals!F12+Deals!F13+Deals!F14+Deals!F15+Deals!F8" +"Deals!AA10+Deals!AA11+Deals!AA12+Deals!AA13+Deals!AA14+Deals!AA15" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD126" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"(C2-B2)+1" +"G2*D2" +"L2*J2" +"SUM(C12:S12)" +"SUM(S34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:S12)" +"SUM(S34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:T12)" +"SUM(T34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C13:W13)" +"SUM(W35)" +"SUM(C13:C36)" +"SUM(C13:C36)" +"SUM(C13:X13)" +"SUM(X35)" +"SUM(C13:C36)" +"SUM(C13:C36)" +"+E2-D2+1" +"I2*F2" +"F5*I5" +"SUM(C12:AC12)" +"SUM(AC34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:AF12)" +"SUM(AF34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:AA12)" +"SUM(AA34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:W12)" +"SUM(W34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:I12)" +"SUM(I34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:S12)" +"SUM(S34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:R12)" +"SUM(R34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:T12)" +"SUM(T34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:U12)" +"SUM(U34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:S12)" +"SUM(S34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:U12)" +"SUM(U34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:I12)" +"SUM(I34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:S12)" +"SUM(S34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:S12)" +"SUM(S34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:T12)" +"SUM(T34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C13:W13)" +"SUM(W35)" +"SUM(C13:C36)" +"SUM(C13:C36)" +"SUM(C13:X13)" +"SUM(X35)" +"SUM(C13:C36)" +"SUM(C13:C36)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F96+Deals!F97+Deals!F98+Deals!F99+Deals!F100+Deals!F101" +"Deals!F16+Deals!F17+Deals!F18+Deals!F19" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7+Deals!F8+Deals!F9" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!F15" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F11+Deals!F12+Deals!F13+Deals!F14" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD133" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E5:AC5)" +"F112" +"F142" +"D113-0.25" +"D113+0.56" +"SUM(AD22:AD95)" +"SUM(AD95:AD105)" +"SUM(AD105:AD106)" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B11:Y11)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B15:Y15)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B19:Y19)" +"Balancing!H29" +"SUM(Preschedule!#REF!)" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B20:Y20)" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F96+Deals!F97+Deals!F98+Deals!F99+Deals!F100+Deals!F101" +"Deals!F16+Deals!F17+Deals!F18+Deals!F19" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7+Deals!F8+Deals!F9" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!F15" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F11+Deals!F12+Deals!F13+Deals!F14" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD133" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(B4:Y4)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F97+Deals!F98+Deals!F99+Deals!F100+Deals!F101+Deals!F102+Deals!F103" +"Deals!F16+Deals!F17+Deals!F18+Deals!F19" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7+Deals!F8+Deals!F9" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!F15" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F12+Deals!F13+Deals!F14+Deals!F11" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD147" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E5:AC5)" +"F126" +"F156" +"D127-0.25" +"D127+0.56" +"SUM(AD22:AD96)" +"SUM(AD96:AD116)" +"SUM(AE97:AE116)" +"SUM(AD118:AD120)" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B11:Y11)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B15:Y15)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B19:Y19)" +"Balancing!H29" +"SUM(Preschedule!#REF!)" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B20:Y20)" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(B4:Y4)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F97+Deals!F98+Deals!F99+Deals!F100+Deals!F101+Deals!F102+Deals!F103" +"Deals!F16+Deals!F17+Deals!F18+Deals!F19" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7+Deals!F8+Deals!F9" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!F15" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F12+Deals!F13+Deals!F14+Deals!F11" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD147" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(C13:M13)" +"SUM(M35)" +"SUM(C13:C36)" +"SUM(C13:C36)" +"SUM(C13:M13)" +"SUM(M35)" +"SUM(C13:C36)" +"SUM(C13:C36)" +"SUM(C12:Z12)" +"SUM(Z34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:X12)" +"SUM(X34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:X12)" +"SUM(X34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:J12)" +"SUM(J34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:J12)" +"SUM(J34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:AG12)" +"SUM(AG34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:AG12)" +"SUM(AG34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:AA12)" +"SUM(AA34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:AA12)" +"SUM(AA34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:W12)" +"SUM(W34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:Z12)" +"SUM(Z34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:M12)" +"SUM(M34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:V12)" +"SUM(V34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:V12)" +"SUM(V34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:AC12)" +"SUM(AC34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:AF12)" +"SUM(AF34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:AA12)" +"SUM(AA34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:W12)" +"SUM(W34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:I12)" +"SUM(I34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:S12)" +"SUM(S34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:R12)" +"SUM(R34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:T12)" +"SUM(T34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:U12)" +"SUM(U34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:S12)" +"SUM(S34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:U12)" +"SUM(U34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:I12)" +"SUM(I34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:S12)" +"SUM(S34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:S12)" +"SUM(S34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C12:T12)" +"SUM(T34)" +"SUM(C12:C35)" +"SUM(C12:C35)" +"SUM(C13:W13)" +"SUM(W35)" +"SUM(C13:C36)" +"SUM(C13:C36)" +"SUM(C13:X13)" +"SUM(X35)" +"SUM(C13:C36)" +"SUM(C13:C36)" +"SUM(B4:Y4)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(Deals!F108:F116)" +"Deals!F19" +"Deals!L11" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7+Deals!F8+Deals!F10" +"Deals!L7+Deals!L8+Deals!L10+Deals!L9" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!F17" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F12+Deals!F13+Deals!F20" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD149" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E5:AC5)" +"F128" +"F158" +"D129-0.25" +"D129+0.56" +"SUM(AD23:AD108)" +"SUM(AD108:AD120)" +"SUM(AD121:AD122)" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B11:Y11)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B15:Y15)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B19:Y19)" +"Balancing!H29" +"SUM(Preschedule!#REF!)" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B20:Y20)" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(B4:Y4)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(Deals!F108:F116)" +"Deals!F19" +"Deals!L11" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7+Deals!F8+Deals!F10" +"Deals!L7+Deals!L8+Deals!L10+Deals!L9" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!F17" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F12+Deals!F13+Deals!F20" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD149" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"Preschedule!B4" +"B1-B2" +"SUM(B4:Y4)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(Deals!L90)" +"Deals!F19" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7+Deals!F9" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!F17" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F11+Deals!F12+Deals!F13+Deals!F15+Deals!F14" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD127" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E5:AC5)" +"F106" +"F136" +"D107-0.25" +"D107+0.56" +"SUM(AD23:AD88)" +"SUM(AD89:AD98)" +"SUM(AD99:AD100)" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B11:Y11)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B15:Y15)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B19:Y19)" +"Balancing!H29" +"SUM(Preschedule!#REF!)" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B20:Y20)" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"Preschedule!B4" +"B1-B2" +"+C2-B2+1" +"D2*G2" +"C22-B22+1" +"G22*D22" +"SUM(H2:H15)" +"SUM(B4:Y4)" +"Deals!F4" +"Deals!R4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(Deals!L92:L98)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,X7+2)<0),OFFSET(DelPoint,0,X7+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(Deals!F6:'Deals'!F8)" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"Deals!F71" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!F18" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F73+Deals!F74+Deals!F75+Deals!F77+Deals!F76+Deals!F71" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(Deals!F10:F17)" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(B4:B37)" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD127" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E6:AC6)" +"F106" +"F136" +"D107-0.25" +"D107+0.56" +"SUM(AD70:AD82)" +"SUM(AD84:AD98)" +"SUM(AD100:AD100)" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B11:Y11)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B15:Y15)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B19:Y19)" +"Balancing!H29" +"SUM(Preschedule!#REF!)" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B20:Y20)" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(B4:Y4)" +"Deals!F4" +"Deals!R4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(Deals!L92:L98)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,X7+2)<0),OFFSET(DelPoint,0,X7+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(Deals!F6:'Deals'!F8)" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"Deals!F71" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!F18" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F73+Deals!F74+Deals!F75+Deals!F77+Deals!F76+Deals!F71" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(Deals!F10:F17)" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(B4:B37)" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD127" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(C13:Q13)" +"SUM(D13:H13)+SUM(J13:M13)" +"C13+O13" +"SUM(P13:Q13)" +"SUM(P35)" +"SUM(C13:C36)" +"SUM(C13:C36)" +"SUM(S13:S38)" +"ABS(I42)+ABS(R42)" +"SUM(C41:G41)+H41" +"SUM(J41:Q41)" +"SUM(C13:K13)" +"SUM(C13:G13)+SUM(I13:I13)" +"SUM(J13:K13)" +"SUM(J35)" +"SUM(C13:C36)" +"SUM(C13:C36)" +"SUM(M13:M38)" +"ABS(H42)+ABS(L42)" +"SUM(C41:F41)+G41" +"SUM(I41:K41)" +"SUM(C13:R13)" +"SUM(D13:I13)+SUM(K13:N13)" +"C13+P13" +"SUM(Q13:R13)" +"SUM(Q35)" +"SUM(C13:C36)" +"SUM(C13:C36)" +"SUM(T13:T38)" +"ABS(J42)+ABS(S42)" +"SUM(C41:H41)+I41" +"SUM(K41:R41)" +"SUM(C13:R13)" +"SUM(D13:I13)+SUM(K13:N13)" +"C13+P13" +"SUM(Q13:R13)" +"SUM(Q35)" +"SUM(C13:C36)" +"SUM(C13:C36)" +"SUM(T13:T38)" +"ABS(J42)+ABS(S42)" +"SUM(C41:H41)+I41" +"SUM(K41:R41)" +"SUM(C13:S13)" +"SUM(D13:I13)+SUM(K13:O13)" +"C13+Q13" +"SUM(R13:S13)" +"SUM(R35)" +"SUM(C13:C36)" +"SUM(C13:C36)" +"SUM(U13:U38)" +"ABS(J42)+ABS(T42)" +"SUM(C41:H41)+I41" +"SUM(K41:S41)" +"SUM(C13:W13)" +"SUM(D13:M13)+SUM(O13:S13)" +"C13+U13" +"SUM(V13:W13)" +"SUM(V35)" +"SUM(C13:C36)" +"SUM(C13:C36)" +"SUM(Y13:Y38)" +"ABS(N42)+ABS(X42)" +"SUM(C41:L41)+M41" +"SUM(O41:W41)" +"SUM(C13:Q13)" +"SUM(D13:H13)+SUM(J13:M13)" +"C13+O13" +"SUM(P13:Q13)" +"SUM(P35)" +"SUM(C13:C36)" +"SUM(C13:C36)" +"SUM(S13:S38)" +"ABS(I42)+ABS(R42)" +"SUM(C41:G41)+H41" +"SUM(J41:Q41)" +"SUM(C13:K13)" +"SUM(C13:G13)+SUM(I13:I13)" +"SUM(J13:K13)" +"SUM(J35)" +"SUM(C13:C36)" +"SUM(C13:C36)" +"SUM(M13:M38)" +"ABS(H42)+ABS(L42)" +"SUM(C41:F41)+G41" +"SUM(I41:K41)" +"SUM(C13:M13)" +"SUM(C13:I13)+SUM(K13:K13)" +"SUM(L13:M13)" +"SUM(L35)" +"SUM(C13:C36)" +"SUM(C13:C36)" +"SUM(O13:O38)" +"ABS(J42)+ABS(N42)" +"SUM(C41:H41)+I41" +"SUM(K41:M41)" +"SUM(C13:V13)" +"SUM(D13:J13)+SUM(L13:Q13)" +"C13+T13" +"SUM(U13:V13)" +"SUM(U35)" +"SUM(C13:C36)" +"SUM(C13:C36)" +"SUM(X13:X38)" +"ABS(K42)+ABS(W42)" +"SUM(C41:I41)+J41" +"SUM(L41:V41)" +"'SEP(1)'!AB41" +"'SEP(2)'!S41" +"'SEP(3)'!Q41" +"'SEP(4)'!W41" +"'SEP(5)'!AC41" +"'SEP(6)'!Y41" +"'SEP(7)'!X41" +"'SEP(8)'!X41" +"'SEP(9)'!Q41" +"'SEP(10)'!W41" +"SUM(B3:B33)" +"K12*K14" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E8:AC8)" +"F93" +"F123" +"D93-0.25" +"D93+0.56" +"SUM(AD16:AD71)" +"SUM(AD73:AD79)" +"SUM(AE72:AE80)" +"SUM(AD84:AD87)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F14" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F9+Deals!F10+Deals!F11+Deals!F12" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD113" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E8:AC8)" +"F93" +"F123" +"D93-0.25" +"D93+0.56" +"SUM(AD16:AD71)" +"SUM(AD73:AD79)" +"SUM(AE72:AE80)" +"SUM(AD84:AD87)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E6:AC6)" +"F98" +"F128" +"D99-0.25" +"D99+0.56" +"SUM(AD69:AD79)" +"SUM(AD79:AD87)" +"SUM(AE79:AE90)" +"SUM(AD91:AD92)" +"SUM(B4:Y4)" +"Deals!F4" +"Deals!R4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,X7+2)<0),OFFSET(DelPoint,0,X7+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(Deals!F6:'Deals'!F8)" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"Deals!F70" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!F17" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F72" +"Deals!L71" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(Deals!F10:F16)" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(B4:B37)" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD119" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B11:Y11)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B15:Y15)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B19:Y19)" +"Balancing!H29" +"SUM(Preschedule!#REF!)" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B20:Y20)" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E6:AC6)" +"F98" +"F128" +"D99-0.25" +"D99+0.56" +"SUM(AD69:AD79)" +"SUM(AD79:AD87)" +"SUM(AE79:AE90)" +"SUM(AD91:AD92)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E8:AC8)" +"F102" +"F132" +"D102-0.25" +"D102+0.56" +"SUM(AD16:AD86)" +"SUM(AD86:AD93)" +"SUM(AD93:AD96)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F14" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!F10" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F8+Deals!F9" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD122" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E8:AC8)" +"F102" +"F132" +"D102-0.25" +"D102+0.56" +"SUM(AD16:AD86)" +"SUM(AD86:AD93)" +"SUM(AD93:AD96)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E8:AC8)" +"F96" +"F126" +"D96-0.25" +"D96+0.56" +"SUM(AD12:AD66)" +"SUM(AD73:AD84)" +"SUM(AE72:AE84)" +"SUM(AD87:AD90)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F10" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F9+Deals!F10+Deals!F11" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD116" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E8:AC8)" +"F96" +"F126" +"D96-0.25" +"D96+0.56" +"SUM(AD12:AD66)" +"SUM(AD73:AD84)" +"SUM(AE72:AE84)" +"SUM(AD87:AD90)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E10:AC10)" +"F116" +"F146" +"SUM(AA106:AC106)" +"SUM(F113:AC113)" +"SUM(F114:AC114)" +"D116-0.25" +"D116+0.56" +"SUM(AD14:AD71)" +"SUM(AD71:AD107)" +"SUM(AD107:AD110)" +"SUM(B4:Y4)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F9+Deals!F10+Deals!F11" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD136" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E10:AC10)" +"F116" +"F146" +"SUM(AA106:AC106)" +"SUM(F113:AC113)" +"SUM(F114:AC114)" +"D116-0.25" +"D116+0.56" +"SUM(AD14:AD71)" +"SUM(AD71:AD107)" +"SUM(AD107:AD110)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E8:AC8)" +"F108" +"F138" +"D108-0.25" +"D108+0.56" +"SUM(AD15:AD70)" +"SUM(AE15:AE72)" +"SUM(AD74:AD98)" +"SUM(AE73:AE98)" +"SUM(AD99:AD102)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F9+Deals!F10+Deals!F11" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD128" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E8:AC8)" +"F108" +"F138" +"D108-0.25" +"D108+0.56" +"SUM(AD15:AD70)" +"SUM(AE15:AE72)" +"SUM(AD74:AD98)" +"SUM(AE73:AE98)" +"SUM(AD99:AD102)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E8:AC8)" +"F101" +"F131" +"D101-0.25" +"D101+0.56" +"SUM(AD15:AD69)" +"SUM(AD72:AD91)" +"SUM(AE71:AE91)" +"SUM(AD92:AD95)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F9+Deals!F10+Deals!F11" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD121" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E8:AC8)" +"F101" +"F131" +"D101-0.25" +"D101+0.56" +"SUM(AD15:AD69)" +"SUM(AD72:AD91)" +"SUM(AE71:AE91)" +"SUM(AD92:AD95)" +"'[2]Unit Commitment'!B8" +"+TEXT(B8,""dddd"")" +"+'[2]Unit Commitment'!B$10" +"+'[2]Unit Commitment'!C10" +"+'[2]Unit Commitment'!B12" +"+'[2]Unit Commitment'!C13" +"+'[2]Unit Commitment'!B$13" +"+'[2]Unit Commitment'!B$32+'[2]Unit Commitment'!B$33+'[2]Unit Commitment'!B$35+'[2]Unit Commitment'!B$37" +"+'[2]Unit Commitment'!B$34+'[2]Unit Commitment'!B$36+'[2]Unit Commitment'!B$38" +"+'[2]Unit Commitment'!B21" +"+'[2]Unit Commitment'!B40" +"+'[2]Unit Commitment'!B$41" +"+'[2]Unit Commitment'!B$42" +"+B16+SUM(B18:B26)" +"+'[2]Unit Commitment'!#REF!" +"+'[2]Unit Commitment'!B26" +"+'[2]Unit Commitment'!C27" +"+'[2]Unit Commitment'!B48" +"+'[2]Unit Commitment'!C49" +"+'[2]Unit Commitment'!B74+'[2]Unit Commitment'!B76" +"+'[2]Unit Commitment'!BV75+'[2]Unit Commitment'!BV77" +"+'[2]Unit Commitment'!B78" +"+'[2]Unit Commitment'!C85" +"+'[2]Unit Commitment'!B104" +"+'[2]Unit Commitment'!C105" +"B83+E83+H83+K83+N83+Q83+T83" +"BV83-T86" +"SUM(T86:T88)" +"'[2]Unit Commitment'!B8" +"+TEXT(B8,""dddd"")" +"+'[2]Unit Commitment'!B$10" +"+'[2]Unit Commitment'!C10" +"+'[2]Unit Commitment'!B12" +"+'[2]Unit Commitment'!C13" +"+'[2]Unit Commitment'!B$13" +"+'[2]Unit Commitment'!B$32+'[2]Unit Commitment'!B$33+'[2]Unit Commitment'!B$35+'[2]Unit Commitment'!B$37" +"+'[2]Unit Commitment'!B$34+'[2]Unit Commitment'!B$36+'[2]Unit Commitment'!B$38" +"+'[2]Unit Commitment'!B21" +"+'[2]Unit Commitment'!B40" +"+'[2]Unit Commitment'!B$41" +"+'[2]Unit Commitment'!B$42" +"+B16+SUM(B18:B26)" +"+'[2]Unit Commitment'!#REF!" +"+'[2]Unit Commitment'!B26" +"+'[2]Unit Commitment'!C27" +"+'[2]Unit Commitment'!B48" +"+'[2]Unit Commitment'!C49" +"+'[2]Unit Commitment'!B74+'[2]Unit Commitment'!B76" +"+'[2]Unit Commitment'!BV75+'[2]Unit Commitment'!BV77" +"+'[2]Unit Commitment'!B78" +"+'[2]Unit Commitment'!C85" +"+'[2]Unit Commitment'!B104" +"+'[2]Unit Commitment'!C105" +"B83+E83+H83+K83+N83+Q83+T83" +"BV83-T86" +"SUM(T86:T88)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E10:AC10)" +"F108" +"F138" +"SUM(AA98:AC98)" +"SUM(F105:AC105)" +"SUM(F106:AC106)" +"D108-0.25" +"D108+0.56" +"SUM(AD20:AD92)" +"SUM(AD92:AD99)" +"SUM(AD99:AD102)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F18" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(Deals!F9:'Deals'!F18)" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD128" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E10:AC10)" +"F108" +"F138" +"SUM(AA98:AC98)" +"SUM(F105:AC105)" +"SUM(F106:AC106)" +"D108-0.25" +"D108+0.56" +"SUM(AD20:AD92)" +"SUM(AD92:AD99)" +"SUM(AD99:AD102)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E10:AC10)" +"F108" +"F138" +"SUM(AA98:AC98)" +"SUM(F105:AC105)" +"SUM(F106:AC106)" +"D108-0.25" +"D108+0.56" +"SUM(AD20:AD92)" +"SUM(AD92:AD99)" +"SUM(AD99:AD102)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F18" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(Deals!F9:'Deals'!F18)" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD128" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E10:AC10)" +"F108" +"F138" +"SUM(AA98:AC98)" +"SUM(F105:AC105)" +"SUM(F106:AC106)" +"D108-0.25" +"D108+0.56" +"SUM(AD20:AD92)" +"SUM(AD92:AD99)" +"SUM(AD99:AD102)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E10:AC10)" +"F109" +"F139" +"SUM(AA99:AC99)" +"SUM(F106:AC106)" +"SUM(F107:AC107)" +"D109-0.25" +"D109+0.56" +"SUM(AD20:AD93)" +"SUM(AD93:AD100)" +"SUM(AD100:AD103)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F18" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(Deals!F9:'Deals'!F18)" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD129" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E10:AC10)" +"F109" +"F139" +"SUM(AA99:AC99)" +"SUM(F106:AC106)" +"SUM(F107:AC107)" +"D109-0.25" +"D109+0.56" +"SUM(AD20:AD93)" +"SUM(AD93:AD100)" +"SUM(AD100:AD103)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E9:AC9)" +"F99" +"F129" +"SUM(AA89:AC89)" +"SUM(F97:AC97)" +"D99-0.25" +"D99+0.56" +"SUM(AD24:AD85)" +"SUM(AD86:AD90)" +"SUM(AD91:AD93)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(Deals!F8:'Deals'!F22)" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD119" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E9:AC9)" +"F99" +"F129" +"SUM(AA89:AC89)" +"SUM(F97:AC97)" +"D99-0.25" +"D99+0.56" +"SUM(AD24:AD85)" +"SUM(AD86:AD90)" +"SUM(AD91:AD93)" +"SUM(C18:L18)" +"SUM(C18:J18)" +"SUM(L18:L18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(#REF!)" +"SUM(N19:N44)" +"ABS(M47)+ABS(K47)" +"SUM(C18:V18)" +"SUM(C18:R18)" +"SUM(T18:V18)" +"SUM(U41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(#REF!)" +"SUM(X19:X44)" +"ABS(W47)+ABS(S47)" +"SUM(S18:V18)" +"SUM(C18:R18)" +"SUM(T18:V18)" +"SUM(U41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(#REF!)" +"SUM(X19:X44)" +"ABS(W47)+ABS(S47)" +"SUM(K18:V18)" +"SUM(K18:R18)" +"SUM(T18:V18)" +"SUM(U41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(#REF!)" +"SUM(X19:X44)" +"ABS(W47)+ABS(S47)" +"SUM(K18:V18)" +"SUM(K18:R18)" +"SUM(T18:V18)" +"SUM(U41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(#REF!)" +"SUM(X19:X44)" +"ABS(W47)+ABS(S47)" +"SUM(C18:X18)" +"SUM(C18:T18)" +"SUM(V18:X18)" +"SUM(W41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(#REF!)" +"SUM(Z19:Z44)" +"ABS(Y47)+ABS(U47)" +"SUM(C18:AA18)" +"SUM(C18:W18)" +"SUM(Y18:AA18)" +"SUM(Z41)" +"SUM(C18:C41)" +"SUM(W18:W42)" +"SUM(C19:C42)" +"SUM(#REF!)" +"SUM(AC19:AC44)" +"ABS(AB47)+ABS(X47)" +"SUM(C18:Y18)" +"SUM(C18:U18)" +"SUM(W18:Y18)" +"SUM(X41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(#REF!)" +"SUM(AA19:AA44)" +"ABS(Z47)+ABS(V47)" +"SUM(L18:X18)" +"SUM(C18:K18)" +"SUM(V18:X18)" +"SUM(C19:T19)" +"SUM(W41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(#REF!)" +"SUM(V47:V47)" +"SUM(Z19:Z44)" +"ABS(Y47)+ABS(U47)" +"SUM(C18:X18)" +"SUM(C18:K18)" +"SUM(V18:X18)" +"SUM(C19:T19)" +"SUM(W41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:K47)" +"SUM(V47:V47)" +"SUM(Z19:Z44)" +"ABS(Y47)+ABS(U47)" +"SUM(C18:X18)" +"SUM(C18:T18)" +"SUM(V18:X18)" +"SUM(W41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:K47)" +"SUM(V47:X47)" +"SUM(Z19:Z44)" +"ABS(Y47)+ABS(U47)" +"SUM(C18:X18)" +"SUM(C18:T18)" +"SUM(V18:X18)" +"SUM(W41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:K47)" +"SUM(V47:X47)" +"SUM(Z19:Z44)" +"ABS(Y47)+ABS(U47)" +"SUM(C18:X18)" +"SUM(C18:T18)" +"SUM(V18:X18)" +"SUM(W41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:K47)" +"SUM(V47:X47)" +"SUM(Z19:Z44)" +"ABS(Y47)+ABS(U47)" +"SUM(C18:W18)" +"SUM(C18:S18)" +"SUM(U18:W18)" +"SUM(V41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(K47:S47)" +"SUM(U47:W47)" +"SUM(Y19:Y44)" +"ABS(X47)+ABS(T47)" +"SUM(C18:W18)" +"SUM(C18:R18)" +"SUM(U18:W18)" +"SUM(V41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(K47:R47)" +"SUM(U47:W47)" +"SUM(Y19:Y44)" +"ABS(X47)+ABS(T47)" +"SUM(C18:T18)" +"SUM(C18:P18)" +"SUM(R18:T18)" +"SUM(R41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(V19:V44)" +"ABS(U48)+ABS(Q48)" +"SUM(C47:P47)" +"SUM(R47:T47)" +"SUM(C18:R18)" +"SUM(C18:N18)" +"SUM(P18:R18)" +"SUM(P41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(T19:T44)" +"ABS(S48)+ABS(O48)" +"SUM(C47:N47)" +"SUM(P47:R47)" +"SUM(C18:R18)" +"SUM(C18:N18)" +"SUM(P18:R18)" +"SUM(P41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(T19:T44)" +"ABS(S48)+ABS(O48)" +"SUM(C47:N47)" +"SUM(P47:R47)" +"SUM(C18:R18)" +"SUM(C18:N18)" +"SUM(P18:R18)" +"SUM(P41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(T19:T44)" +"ABS(S48)+ABS(O48)" +"SUM(C47:N47)" +"SUM(P47:R47)" +"SUM(C18:R18)" +"SUM(C18:N18)" +"SUM(P18:R18)" +"SUM(Q41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(T19:T44)" +"ABS(S48)+ABS(O48)" +"SUM(C47:N47)" +"SUM(P47:R47)" +"SUM(C18:Q18)" +"SUM(C18:M18)" +"SUM(O18:Q18)" +"SUM(P41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(S19:S44)" +"ABS(R48)+ABS(N48)" +"SUM(C47:M47)" +"SUM(O47:Q47)" +"SUM(C18:S18)" +"SUM(C18:O18)" +"SUM(Q18:S18)" +"SUM(R41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(U19:U44)" +"ABS(T48)+ABS(P48)" +"SUM(C47:O47)" +"SUM(Q47:S47)" +"SUM(C18:W18)" +"SUM(C18:S18)" +"SUM(U18:W18)" +"SUM(V41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(Y19:Y44)" +"ABS(X48)+ABS(T48)" +"SUM(C47:S47)" +"SUM(U47:W47)" +"SUM(D18:X18)" +"SUM(D18:T18)" +"SUM(V18:X18)" +"SUM(W41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(Z19:Z44)" +"ABS(Y48)+ABS(U48)" +"SUM(C47:T47)" +"SUM(V47:X47)" +"SUM(E18:X18)" +"SUM(E18:T18)" +"SUM(V18:X18)" +"SUM(W41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(Z19:Z44)" +"ABS(Y48)+ABS(U48)" +"SUM(E47:T47)" +"SUM(V47:X47)" +"SUM(C18:V18)" +"SUM(C18:R18)" +"SUM(T18:V18)" +"SUM(U41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(X19:X44)" +"ABS(W48)+ABS(S48)" +"SUM(C47:R47)" +"SUM(T47:V47)" +"SUM(C18:T18)" +"SUM(C18:P18)" +"SUM(R18:T18)" +"SUM(S41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(V19:V44)" +"ABS(U48)+ABS(Q48)" +"SUM(C47:P47)" +"SUM(R47:T47)" +"SUM(C18:R18)" +"SUM(C18:N18)" +"SUM(P18:R18)" +"SUM(Q41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(T19:T44)" +"ABS(S48)+ABS(O48)" +"SUM(C47:N47)" +"SUM(P47:R47)" +"SUM(C18:O18)" +"SUM(C18:K18)" +"SUM(M18:O18)" +"SUM(N41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(Q19:Q44)" +"ABS(P48)+ABS(L48)" +"SUM(C47:K47)" +"SUM(M47:O47)" +"SUM(C18:P18)" +"SUM(C18:L18)" +"SUM(N18:P18)" +"SUM(O41)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(R19:R44)" +"ABS(Q48)+ABS(M48)" +"SUM(C47:L47)" +"SUM(N47:P47)" +"SUM(D18:S18)" +"SUM(D18:O18)" +"SUM(Q18:S18)" +"SUM(R41)" +"SUM(D18:D41)" +"SUM(D19:D42)" +"SUM(U19:U44)" +"ABS(T48)+ABS(P48)" +"SUM(D47:O47)" +"SUM(Q47:S47)" +"SUM(D18:W18)" +"SUM(D18:R18)" +"SUM(T18:T18)" +"SUM(U18:W18)" +"SUM(V41)" +"SUM(D18:D41)" +"SUM(D19:D42)" +"SUM(Y19:Y44)" +"ABS(X48)+ABS(S48)" +"SUM(D47:R47)" +"SUM(T47:W47)" +"'DEC(1)'!AC47" +"'DEC(2)'!X47" +"'DEC(3)'!U47" +"'DEC(4)'!T47" +"'DEC(5)'!W47" +"'DEC(6)'!Y47" +"'DEC(7)'!AA47" +"'DEC(8)'!AA47" +"'DEC(9)'!AC47" +"'DEC(10)'!AB47" +"SUM(B3:B32)" +"'DEC(11)'!X47" +"'DEC(12)'!V47" +"'DEC(13)'!W47" +"'DEC(14)'!W47" +"K12*K14" +"'DEC(15)'!W47" +"'DEC(16)'!W47" +"'DEC(17)'!Y47" +"'DEC(18)'!AB47" +"'DEC(19)'!AB47" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E10:AC10)" +"F100" +"F130" +"SUM(AA88:AC88)" +"SUM(F98:AC98)" +"D100-0.25" +"D100+0.56" +"SUM(AD17:AD84)" +"SUM(AD85:AD91)" +"SUM(AD92:AD94)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F15" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(Deals!F8:'Deals'!F15)" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD120" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E10:AC10)" +"F100" +"F130" +"SUM(AA88:AC88)" +"SUM(F98:AC98)" +"D100-0.25" +"D100+0.56" +"SUM(AD17:AD84)" +"SUM(AD85:AD91)" +"SUM(AD92:AD94)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E11:AC11)" +"F92" +"F122" +"SUM(AA79:AC79)" +"D92-0.25" +"D92+0.56" +"SUM(AD15:AD75)" +"SUM(AD76:AD83)" +"SUM(AD84:AD86)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(Deals!F8:'Deals'!F13)" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD112" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E11:AC11)" +"F92" +"F122" +"SUM(AA79:AC79)" +"D92-0.25" +"D92+0.56" +"SUM(AD15:AD75)" +"SUM(AD76:AD83)" +"SUM(AD84:AD86)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E11:AC11)" +"F98" +"F128" +"SUM(AA83:AC83)" +"SUM(F96:AC96)" +"D98-0.25" +"D98+0.56" +"SUM(AD15:AD79)" +"SUM(AD80:AD89)" +"SUM(AD90:AD92)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F89" +"Deals!F3" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(Deals!F8:'Deals'!F13)" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD118" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E11:AC11)" +"F98" +"F128" +"SUM(AA83:AC83)" +"SUM(F96:AC96)" +"D98-0.25" +"D98+0.56" +"SUM(AD15:AD79)" +"SUM(AD80:AD89)" +"SUM(AD90:AD92)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E10:AC10)" +"F103" +"F133" +"SUM(AA90:AC90)" +"SUM(F101:AC101)" +"D103-0.25" +"D103+0.56" +"SUM(AD22:AD86)" +"SUM(AD87:AD94)" +"SUM(AD95:AD97)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F20" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(Deals!F8:'Deals'!F20)" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD123" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E10:AC10)" +"F103" +"F133" +"SUM(AA90:AC90)" +"SUM(F101:AC101)" +"D103-0.25" +"D103+0.56" +"SUM(AD22:AD86)" +"SUM(AD87:AD94)" +"SUM(AD95:AD97)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E10:AC10)" +"F108" +"F138" +"SUM(AA90:AC90)" +"SUM(F106:AC106)" +"SUM(AD24:AD77)+SUM(AD80:AD85)" +"SUM(AD85:AD88)+SUM(AD91:AD98)" +"SUM(AD100:AD102)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F21" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!F18+Deals!F17+Deals!F16" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"Deals!F19+Deals!F15+Deals!F14+Deals!F13+Deals!F12+Deals!F11+Deals!F10" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD128" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"G4*F4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E10:AC10)" +"F108" +"F138" +"SUM(AA90:AC90)" +"SUM(F106:AC106)" +"SUM(AD24:AD77)+SUM(AD80:AD85)" +"SUM(AD85:AD88)+SUM(AD91:AD98)" +"SUM(AD100:AD102)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E10:AC10)" +"F105" +"F135" +"SUM(AA89:AC89)" +"SUM(F103:AC103)" +"SUM(AD13:AD73)+SUM(AD74:AD79)" +"SUM(AD79:AD87)+SUM(AD88:AD95)" +"SUM(AD97:AD99)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F10" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!#REF!+Deals!#REF!+Deals!#REF!" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"Deals!#REF!+Deals!#REF!+Deals!#REF!+Deals!#REF!+Deals!#REF!+Deals!#REF!+Deals!#REF!" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD125" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"G4*F4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E10:AC10)" +"F105" +"F135" +"SUM(AA89:AC89)" +"SUM(F103:AC103)" +"SUM(AD13:AD73)+SUM(AD74:AD79)" +"SUM(AD79:AD87)+SUM(AD88:AD95)" +"SUM(AD97:AD99)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E10:AC10)" +"F108" +"F138" +"SUM(AA87:AC87)" +"SUM(F106:AC106)" +"SUM(AD16:AD77)+SUM(AD78:AD83)" +"SUM(AD83:AD85)+SUM(AD86:AD97)" +"SUM(AD100:AD102)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD128" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"G4*F4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E10:AC10)" +"F108" +"F138" +"SUM(AA87:AC87)" +"SUM(F106:AC106)" +"SUM(AD16:AD77)+SUM(AD78:AD83)" +"SUM(AD83:AD85)+SUM(AD86:AD97)" +"SUM(AD100:AD102)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E10:AC10)" +"F114" +"F144" +"SUM(AA91:AC91)" +"SUM(F112:AC112)" +"SUM(AD16:AD78)+SUM(AD81:AD86)" +"SUM(AD86:AD89)+SUM(AD92:AD103)" +"SUM(AD106:AD108)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD134" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"G4*F4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E10:AC10)" +"F114" +"F144" +"SUM(AA91:AC91)" +"SUM(F112:AC112)" +"SUM(AD16:AD78)+SUM(AD81:AD86)" +"SUM(AD86:AD89)+SUM(AD92:AD103)" +"SUM(AD106:AD108)" +"'[2]Unit Commitment'!B8" +"+TEXT(B8,""dddd"")" +"+'[2]Unit Commitment'!B$10" +"+'[2]Unit Commitment'!C10" +"+'[2]Unit Commitment'!B12" +"+'[2]Unit Commitment'!C13" +"+'[2]Unit Commitment'!B$13" +"+'[2]Unit Commitment'!B$32+'[2]Unit Commitment'!B$33+'[2]Unit Commitment'!B$35+'[2]Unit Commitment'!B$37" +"+'[2]Unit Commitment'!B$34+'[2]Unit Commitment'!B$36+'[2]Unit Commitment'!B$38" +"+'[2]Unit Commitment'!B21" +"+'[2]Unit Commitment'!B$40" +"+'[2]Unit Commitment'!B$41" +"+B16+SUM(B18:B25)" +"+'[2]Unit Commitment'!#REF!" +"+'[2]Unit Commitment'!B26" +"+'[2]Unit Commitment'!B47" +"+'[2]Unit Commitment'!C48" +"+'[2]Unit Commitment'!B73+'[2]Unit Commitment'!B75" +"+'[2]Unit Commitment'!BV74+'[2]Unit Commitment'!BV76" +"+'[2]Unit Commitment'!B77" +"+'[2]Unit Commitment'!C78" +"+'[2]Unit Commitment'!C84" +"+'[2]Unit Commitment'!B103" +"+'[2]Unit Commitment'!C104" +"B82+E82+H82+K82+N82+Q82+T82" +"BV82-T85" +"SUM(T85:T87)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E8:AC8)" +"F96" +"F126" +"SUM(AA83:AC83)" +"SUM(F94:AC94)" +"SUM(AD16:AD66)+SUM(AD71:AD76)" +"SUM(AD76:AD81)+SUM(AD82:AD85)" +"SUM(AD88:AD90)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD116" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"G4*F4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E8:AC8)" +"F96" +"F126" +"SUM(AA83:AC83)" +"SUM(F94:AC94)" +"SUM(AD16:AD66)+SUM(AD71:AD76)" +"SUM(AD76:AD81)+SUM(AD82:AD85)" +"SUM(AD88:AD90)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD120" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E8:AC8)" +"F100" +"F130" +"SUM(AA87:AC87)" +"SUM(F98:AC98)" +"SUM(AD16:AD66)+SUM(AD73:AD83)" +"SUM(AD83:AD85)+SUM(AD86:AD89)" +"SUM(AD92:AD94)" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"G4*F4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD120" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD117" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E8:AC8)" +"F97" +"F127" +"SUM(AA84:AC84)" +"SUM(F95:AC95)" +"SUM(AD16:AD66)+SUM(AD73:AD78)" +"SUM(AD78:AD82)+SUM(AD83:AD88)" +"SUM(AD90:AD91)" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"G4*F4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD117" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD116" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E8:AC8)" +"F96" +"F126" +"SUM(AA83:AC83)" +"SUM(F94:AC94)" +"SUM(AD16:AD66)+SUM(AD73:AD77)" +"SUM(AD77:AD81)+SUM(AD82:AD87)" +"SUM(AD89:AD90)" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"G4*F4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD116" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD119" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E8:AC8)" +"F99" +"F129" +"SUM(AA82:AC82)" +"SUM(F97:AC97)" +"SUM(AD16:AD66)+SUM(AD73:AD76)" +"SUM(AD76:AD80)+SUM(AD81:AD90)" +"SUM(AD92:AD93)" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"G4*F4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD119" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"A8-A7" +"C7*$D$5" +"F7-(E7+G7)" +"H7*D7*B7" +"I7*$J$5" +"I7-J7" +"A8-A7" +"SUM(I7:I11)" +"1-L8" +"A8-A7" +"C7*$D$5" +"F7-(E7+G7)" +"H7*D7*B7" +"I7*$J$5" +"I7-J7" +"A8-A7" +"SUM(I7:I11)" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"12150-5865" +"+B8*E8" +"0.8877*F8" +"0.34*12000" +"0.8*F8-H8" +"+G8-H8-I8" +"SUM(H8:J8)" +"22790-16135" +"0.9095*F9" +"0.66*12000" +"0.8917*F10" +"+G10" +"SUM(B8:B10)" +"F15" +"0.8*F15" +"+G15-I15" +"0.9243*F18" +"+F18*0.8" +"MAX(0,0.8*F18-H18)" +"+G18-I18-H18" +"0.937*F19" +"+G19" +"SUM(B18:B19)" +"0.997*F24" +"0.5*F24" +"+G25" +"0.9008*F26" +"F26/($F$18+$F$26)*10000" +"1470-1041" +"0.8975*F27" +"0.9512*F28" +"SUM(B24:B28)" +"+B29+B20+B11" +"SUM(F8:F29)" +"SUM(G8:G29)-G29-G11" +"SUM(K8:K28)" +"+K30-K32" +"0.9*F39" +"SUM(G36:G42)" +"+G43+G30" +"+K30+K43-SUM(K46:K50)" +"TODAY()" +"SUM(K9:L9)" +"'Retail Tariff'!E26" +"C18+1" +"B18-1" +"D18" +"D18*B12" +"E21/1000" +"D21*B11" +"B23+B22" +"E24/B12" +"B24*1000" +"E21-E24" +"1-(E24/E21)" +"AVERAGE('Gas Curves'!B32:B271)+0.0125" +"B11*B28" +"SUM(H26:H27)" +"(H26*I26)+(H27*I27)" +"B110" +"0.8*H32" +"'Cost of Service'!F55" +"H33" +"H32-H33" +"(0.98*0.98*0.99)" +"B12/B36*B35" +"B42+1" +"DQ42+1" +"EOMONTH(B7,0)" +"EOMONTH(B43,1)" +"EOMONTH(DQ43,1)" +"ROUNDDOWN((B43-$B$43)/365,0)+1" +"B43-EOMONTH(B43,-1)" +"B45" +"DF45" +"B47*'Retail Tariff'!$D$70" +"C47*'Retail Tariff'!$E$70" +"D47*'Retail Tariff'!$F$70" +"E47*'Retail Tariff'!$G70" +"F47*'Retail Tariff'!$H70" +"G47*'Retail Tariff'!$I70" +"H47*'Retail Tariff'!$J70" +"I47*'Retail Tariff'!$K70" +"J47*'Retail Tariff'!$L70" +"K47*'Retail Tariff'!$A$70" +"L47*'Retail Tariff'!$B$70" +"M47*'Retail Tariff'!$C$70" +"(B50-B48)" +"B45*24*B47" +"SUM(B54:M54)" +"B56/$B$35" +"(($B$12*$B$35)/$B$36)*B48" +"B60*$I$21" +"($B$15*B52+$B$15*B53)/1000000" +"B60/B45" +"IF(AND(MONTH(B43)>=$B$18,MONTH(B43)<=$C$18),$B$12*$D$18/12,$B$12*$D$19/12)/1000" +"(B60*$I$21)/1000" +"B64+B65" +"(('Retail Tariff'!$B$18+'Retail Tariff'!$B$19)*$B$12*$B$35/$B$36)/1000" +"'Retail Tariff'!$B$15/1000" +"(B56*'Retail Tariff'!$B$23)/1000" +"(B57*'Retail Tariff'!$B$25)/1000" +"(B56*'Retail Tariff'!$B$29)/1000" +"(B57*'Retail Tariff'!$B$31)/1000" +"($B$12*$B$35/$B$36*'Retail Tariff'!$B$33)/1000" +"SUM(B69:B74)" +"SUM(C69:C75)" +"(C76*'Retail Tariff'!$B$42)" +"SUM(B76:B79)" +"$B$29*$B$12/12/1000" +"$B$33/12" +"-1*PMT((1+0.08)^0.25-1,84,B23)" +"SUM(C69:C70)+C79+SUM(C81:C83)" +"SUM(C71:C75)" +"C65-C91" +"B66-B84" +"IF(B42<=($B$38*12),-PMT(($B$39/12),($B$38*12),$B$23),0)" +"($B$26*$B$23/12)*0" +"B97-B98-B99" +"SUM(B100:D100)" +"SUM(DP100:DS100)" +"SUM(B100:M100)" +"1/(1+$B$109/2)^(2*(B43-$I$5)/365.25)" +"B100*B105" +"C106+B107" +"DS106+DQ107" +"I28" +"SUM(B106:DE106)" +"B12" +"B7" +"B24" +"IF(B174=2,""Gas Price on 12/7/00"",""Random Price"")" +"IF(C174=1,""Tariff without premium"",""Random Price"")" +"IF(D174=1,""Customer Provided"",""MAX Load"")" +"IF(E174=1,""Customer Provided"",""Breakeven"")" +"G178" +"G185" +"(H153*(5/12)+H154*(7/12))" +"B147" +"B147" +"B147" +"B147" +"B147" +"B147" +"B147" +"B147" +"C147" +"D147" +"B148" +"B148" +"E147" +"C147" +"D147" +"E147" +"MIN(G156:G171)" +"MIN(G172:T172)" +"MAX(G156:G171)" +"MAX(G173:T173)" +"H152" +"IF(AND($B$174=1,$C$174=1,$D$174=1,$E$174=1),$G$156,IF(AND($B$174=1,$C$174=2,$D$174=1,$E$174=1),$G$157,IF(AND($B$174=1,$C$174=1,$D$174=2,$E$174=2),$G$158,IF(AND($B$174=1,$C$174=2,$D$174=2,$E$174=2),$G$159,0))))" +"IF(AND($B$174=1,$C$174=2,$D$174=2,$E$174=1),$G$160,IF(AND($B$174=1,$C$174=1,$D$174=1,$E$174=2),$G$161,IF(AND($B$174=1,$C$174=2,$D$174=1,$E$174=2),$G$162,IF(AND($B$174=1,$C$174=1,$D$174=2,$E$174=1),$G$163,0))))" +"IF(AND($B$174=2,$C$174=1,$D$174=1,$E$174=1),$G$164,IF(AND($B$174=2,$C$174=2,$D$174=1,$E$174=1),$G$165,IF(AND($B$174=2,$C$174=1,$D$174=2,$E$174=2),$G$166,IF(AND($B$174=2,$C$174=2,$D$174=2,$E$174=2),$G$167,0))))" +"IF(AND($B$174=2,$C$174=2,$D$174=2,$E$174=1),$G$168,IF(AND($B$174=2,$C$174=1,$D$174=1,$E$174=2),$G$169,IF(AND($B$174=2,$C$174=2,$D$174=1,$E$174=2),$G$170,IF(AND($B$174=2,$C$174=1,$D$174=2,$E$174=1),$G$171,0))))" +"(B178+C178+D178+E178)" +"G178/1000" +"G185/1000" +"K152" +"IF(AND($B$174=1,$C$174=1,$D$174=1,$E$174=1),$J$156,IF(AND($B$174=1,$C$174=2,$D$174=1,$E$174=1),$J$157,IF(AND($B$174=1,$C$174=1,$D$174=2,$E$174=2),$J$158,IF(AND($B$174=1,$C$174=2,$D$174=2,$E$174=2),$J$159,0))))" +"IF(AND($B$174=1,$C$174=2,$D$174=2,$E$174=1),$J$160,IF(AND($B$174=1,$C$174=1,$D$174=1,$E$174=2),$J$161,IF(AND($B$174=1,$C$174=2,$D$174=1,$E$174=2),$J$162,IF(AND($B$174=1,$C$174=1,$D$174=2,$E$174=1),$J$163,0))))" +"IF(AND($B$174=2,$C$174=1,$D$174=1,$E$174=1),$J$164,IF(AND($B$174=2,$C$174=2,$D$174=1,$E$174=1),$J$165,IF(AND($B$174=2,$C$174=1,$D$174=2,$E$174=2),$J$166,IF(AND($B$174=2,$C$174=2,$D$174=2,$E$174=2),$J$167,0))))" +"IF(AND($B$174=2,$C$174=2,$D$174=2,$E$174=1),$J$168,IF(AND($B$174=2,$C$174=1,$D$174=1,$E$174=2),$J$169,IF(AND($B$174=2,$C$174=2,$D$174=1,$E$174=2),$J$170,IF(AND($B$174=2,$C$174=1,$D$174=2,$E$174=1),$J$171,0))))" +"B179+C179+D179+E179" +"N152" +"IF(AND($B$174=1,$C$174=1,$D$174=1,$E$174=1),$M$156,IF(AND($B$174=1,$C$174=2,$D$174=1,$E$174=1),$M$157,IF(AND($B$174=1,$C$174=1,$D$174=2,$E$174=2),$M$158,IF(AND($B$174=1,$C$174=2,$D$174=2,$E$174=2),$M$159,0))))" +"IF(AND($B$174=1,$C$174=2,$D$174=2,$E$174=1),$M$160,IF(AND($B$174=1,$C$174=1,$D$174=1,$E$174=2),$M$161,IF(AND($B$174=1,$C$174=2,$D$174=1,$E$174=2),$M$162,IF(AND($B$174=1,$C$174=1,$D$174=2,$E$174=1),$M$163,0))))" +"IF(AND($B$174=2,$C$174=1,$D$174=1,$E$174=1),$M$164,IF(AND($B$174=2,$C$174=2,$D$174=1,$E$174=1),$M$165,IF(AND($B$174=2,$C$174=1,$D$174=2,$E$174=2),$M$166,IF(AND($B$174=2,$C$174=2,$D$174=2,$E$174=2),$M$167,0))))" +"IF(AND($B$174=2,$C$174=2,$D$174=2,$E$174=1),$M$168,IF(AND($B$174=2,$C$174=1,$D$174=1,$E$174=2),$M$169,IF(AND($B$174=2,$C$174=2,$D$174=1,$E$174=2),$M$170,IF(AND($B$174=2,$C$174=1,$D$174=2,$E$174=1),$M$171,0))))" +"Q152" +"IF(AND($B$174=1,$C$174=1,$D$174=1,$E$174=1),$P$156,IF(AND($B$174=1,$C$174=2,$D$174=1,$E$174=1),$P$157,IF(AND($B$174=1,$C$174=1,$D$174=2,$E$174=2),$P$158,IF(AND($B$174=1,$C$174=2,$D$174=2,$E$174=2),$P$159,0))))" +"IF(AND($B$174=1,$C$174=2,$D$174=2,$E$174=1),$P$160,IF(AND($B$174=1,$C$174=1,$D$174=1,$E$174=2),$P$161,IF(AND($B$174=1,$C$174=2,$D$174=1,$E$174=2),$P$162,IF(AND($B$174=1,$C$174=1,$D$174=2,$E$174=1),$P$163,0))))" +"IF(AND($B$174=2,$C$174=1,$D$174=1,$E$174=1),$P$164,IF(AND($B$174=2,$C$174=2,$D$174=1,$E$174=1),$P$165,IF(AND($B$174=2,$C$174=1,$D$174=2,$E$174=2),$P$166,IF(AND($B$174=2,$C$174=2,$D$174=2,$E$174=2),$P$167,0))))" +"IF(AND($B$174=2,$C$174=2,$D$174=2,$E$174=1),$P$168,IF(AND($B$174=2,$C$174=1,$D$174=1,$E$174=2),$P$169,IF(AND($B$174=2,$C$174=2,$D$174=1,$E$174=2),$P$170,IF(AND($B$174=2,$C$174=1,$D$174=2,$E$174=1),$P$171,0))))" +"T152" +"IF(AND($B$174=1,$C$174=1,$D$174=1,$E$174=1),$S$156,IF(AND($B$174=1,$C$174=2,$D$174=1,$E$174=1),$S$157,IF(AND($B$174=1,$C$174=1,$D$174=2,$E$174=2),$S$158,IF(AND($B$174=1,$C$174=2,$D$174=2,$E$174=2),$S$159,0))))" +"IF(AND($B$174=1,$C$174=2,$D$174=2,$E$174=1),$S$160,IF(AND($B$174=1,$C$174=1,$D$174=1,$E$174=2),$S$161,IF(AND($B$174=1,$C$174=2,$D$174=1,$E$174=2),$S$162,IF(AND($B$174=1,$C$174=1,$D$174=2,$E$174=1),$S$163,0))))" +"IF(AND($B$174=2,$C$174=1,$D$174=1,$E$174=1),$S$164,IF(AND($B$174=2,$C$174=2,$D$174=1,$E$174=1),$S$165,IF(AND($B$174=2,$C$174=1,$D$174=2,$E$174=2),$S$166,IF(AND($B$174=2,$C$174=2,$D$174=2,$E$174=2),$S$167,0))))" +"IF(AND($B$174=2,$C$174=2,$D$174=2,$E$174=1),$S$168,IF(AND($B$174=2,$C$174=1,$D$174=1,$E$174=2),$S$169,IF(AND($B$174=2,$C$174=2,$D$174=1,$E$174=2),$S$170,IF(AND($B$174=2,$C$174=1,$D$174=2,$E$174=1),$S$171,0))))" +"A178" +"IF(AND($B$174=1,$C$174=1,$D$174=1,$E$174=1),$H$156,IF(AND($B$174=1,$C$174=2,$D$174=1,$E$174=1),$H$157,IF(AND($B$174=1,$C$174=1,$D$174=2,$E$174=2),$H$158,IF(AND($B$174=1,$C$174=2,$D$174=2,$E$174=2),$H$159,0))))" +"IF(AND($B$174=1,$C$174=2,$D$174=2,$E$174=1),$H$160,IF(AND($B$174=1,$C$174=1,$D$174=1,$E$174=2),$H$161,IF(AND($B$174=1,$C$174=2,$D$174=1,$E$174=2),$H$162,IF(AND($B$174=1,$C$174=1,$D$174=2,$E$174=1),$H$163,0))))" +"IF(AND($B$174=2,$C$174=1,$D$174=1,$E$174=1),$H$164,IF(AND($B$174=2,$C$174=2,$D$174=1,$E$174=1),$H$165,IF(AND($B$174=2,$C$174=1,$D$174=2,$E$174=2),$H$166,IF(AND($B$174=2,$C$174=2,$D$174=2,$E$174=2),$H$167,0))))" +"IF(AND($B$174=2,$C$174=2,$D$174=2,$E$174=1),$H$168,IF(AND($B$174=2,$C$174=1,$D$174=1,$E$174=2),$H$169,IF(AND($B$174=2,$C$174=2,$D$174=1,$E$174=2),$H$170,IF(AND($B$174=2,$C$174=1,$D$174=2,$E$174=1),$H$171,0))))" +"IF(AND($B$174=1,$C$174=1,$D$174=1,$E$174=1),$K$156,IF(AND($B$174=1,$C$174=2,$D$174=1,$E$174=1),$K$157,IF(AND($B$174=1,$C$174=1,$D$174=2,$E$174=2),$K$158,IF(AND($B$174=1,$C$174=2,$D$174=2,$E$174=2),$K$159,0))))" +"IF(AND($B$174=1,$C$174=2,$D$174=2,$E$174=1),$K$160,IF(AND($B$174=1,$C$174=1,$D$174=1,$E$174=2),$K$161,IF(AND($B$174=1,$C$174=2,$D$174=1,$E$174=2),$K$162,IF(AND($B$174=1,$C$174=1,$D$174=2,$E$174=1),$K$163,0))))" +"IF(AND($B$174=2,$C$174=1,$D$174=1,$E$174=1),$K$164,IF(AND($B$174=2,$C$174=2,$D$174=1,$E$174=1),$K$165,IF(AND($B$174=2,$C$174=1,$D$174=2,$E$174=2),$K$166,IF(AND($B$174=2,$C$174=2,$D$174=2,$E$174=2),$K$167,0))))" +"IF(AND($B$174=2,$C$174=2,$D$174=2,$E$174=1),$K$168,IF(AND($B$174=2,$C$174=1,$D$174=1,$E$174=2),$K$169,IF(AND($B$174=2,$C$174=2,$D$174=1,$E$174=2),$K$170,IF(AND($B$174=2,$C$174=1,$D$174=2,$E$174=1),$K$171,0))))" +"IF(AND($B$174=1,$C$174=1,$D$174=1,$E$174=1),$N$156,IF(AND($B$174=1,$C$174=2,$D$174=1,$E$174=1),$N$157,IF(AND($B$174=1,$C$174=1,$D$174=2,$E$174=2),$N$158,IF(AND($B$174=1,$C$174=2,$D$174=2,$E$174=2),$N$159,0))))" +"IF(AND($B$174=1,$C$174=2,$D$174=2,$E$174=1),$N$160,IF(AND($B$174=1,$C$174=1,$D$174=1,$E$174=2),$N$161,IF(AND($B$174=1,$C$174=2,$D$174=1,$E$174=2),$N$162,IF(AND($B$174=1,$C$174=1,$D$174=2,$E$174=1),$N$163,0))))" +"IF(AND($B$174=2,$C$174=1,$D$174=1,$E$174=1),$N$164,IF(AND($B$174=2,$C$174=2,$D$174=1,$E$174=1),$N$165,IF(AND($B$174=2,$C$174=1,$D$174=2,$E$174=2),$N$166,IF(AND($B$174=2,$C$174=2,$D$174=2,$E$174=2),$N$167,0))))" +"IF(AND($B$174=2,$C$174=2,$D$174=2,$E$174=1),$N$168,IF(AND($B$174=2,$C$174=1,$D$174=1,$E$174=2),$N$169,IF(AND($B$174=2,$C$174=2,$D$174=1,$E$174=2),$N$170,IF(AND($B$174=2,$C$174=1,$D$174=2,$E$174=1),$N$171,0))))" +"IF(AND($B$174=1,$C$174=1,$D$174=1,$E$174=1),$Q$156,IF(AND($B$174=1,$C$174=2,$D$174=1,$E$174=1),$Q$157,IF(AND($B$174=1,$C$174=1,$D$174=2,$E$174=2),$Q$158,IF(AND($B$174=1,$C$174=2,$D$174=2,$E$174=2),$Q$159,0))))" +"IF(AND($B$174=1,$C$174=2,$D$174=2,$E$174=1),$Q$160,IF(AND($B$174=1,$C$174=1,$D$174=1,$E$174=2),$Q$161,IF(AND($B$174=1,$C$174=2,$D$174=1,$E$174=2),$Q$162,IF(AND($B$174=1,$C$174=1,$D$174=2,$E$174=1),$Q$163,0))))" +"IF(AND($B$174=2,$C$174=1,$D$174=1,$E$174=1),$Q$164,IF(AND($B$174=2,$C$174=2,$D$174=1,$E$174=1),$Q$165,IF(AND($B$174=2,$C$174=1,$D$174=2,$E$174=2),$Q$166,IF(AND($B$174=2,$C$174=2,$D$174=2,$E$174=2),$Q$167,0))))" +"IF(AND($B$174=2,$C$174=2,$D$174=2,$E$174=1),$Q$168,IF(AND($B$174=2,$C$174=1,$D$174=1,$E$174=2),$Q$169,IF(AND($B$174=2,$C$174=2,$D$174=1,$E$174=2),$Q$170,IF(AND($B$174=2,$C$174=1,$D$174=2,$E$174=1),$Q$171,0))))" +"IF(AND($B$174=1,$C$174=1,$D$174=1,$E$174=1),$T$156,IF(AND($B$174=1,$C$174=2,$D$174=1,$E$174=1),$T$157,IF(AND($B$174=1,$C$174=1,$D$174=2,$E$174=2),$T$158,IF(AND($B$174=1,$C$174=2,$D$174=2,$E$174=2),$T$159,0))))" +"IF(AND($B$174=1,$C$174=2,$D$174=2,$E$174=1),$T$160,IF(AND($B$174=1,$C$174=1,$D$174=1,$E$174=2),$T$161,IF(AND($B$174=1,$C$174=2,$D$174=1,$E$174=2),$T$162,IF(AND($B$174=1,$C$174=1,$D$174=2,$E$174=1),$T$163,0))))" +"IF(AND($B$174=2,$C$174=1,$D$174=1,$E$174=1),$T$164,IF(AND($B$174=2,$C$174=2,$D$174=1,$E$174=1),$T$165,IF(AND($B$174=2,$C$174=1,$D$174=2,$E$174=2),$T$166,IF(AND($B$174=2,$C$174=2,$D$174=2,$E$174=2),$T$167,0))))" +"IF(AND($B$174=2,$C$174=2,$D$174=2,$E$174=1),$T$168,IF(AND($B$174=2,$C$174=1,$D$174=1,$E$174=2),$T$169,IF(AND($B$174=2,$C$174=2,$D$174=1,$E$174=2),$T$170,IF(AND($B$174=2,$C$174=1,$D$174=2,$E$174=1),$T$171,0))))" +"'Cash Flows'!A1" +"'Cash Flows'!C152" +"B11" +"('Retail Tariff'!B12*1000)/'Retail Tariff'!B13" +"IF('Cash Flows'!$B$8=1,(SUM('Cash Flows'!C80:DE80)),IF('Cash Flows'!$B$8=2,SUM('Cash Flows'!C80:DE80),(SUM('Cash Flows'!C80:DE80))))" +"IF('Cash Flows'!$B$8=1,(SUM('Cash Flows'!C58:DE58)),IF('Cash Flows'!$B$8=2,SUM('Cash Flows'!C58:DE58),(SUM('Cash Flows'!C58:DE58))))" +"(B25+B31)*H66" +"B23*F58/220+B22*E58/220" +"(B23+B29)*I66" +"($B$22+$B$28)*$J$66" +"($B$22+$B$28)*$J$66+($B$25+$B$31)*$H$66+(B23+B28)*I66" +"SUM(E23:E25)" +"B29*F58/220+B28*E58/220" +"B22+B28" +"(E31*0.7457)/0.951" +"'Cash Flows'!B12*E33" +"E66" +"F66" +"G66" +"365.25*24" +"5*7*4" +"EOMONTH(A54,0)-EOMONTH(A54,-1)" +"B54*24" +"14*C54" +"D54-E54-F54" +"G54/D54" +"F54/D54" +"E54/D54" +"E54+F54" +"4*5" +"(B59*24)-140" +"4*C59" +"SUM(B54:B65)" +"AVERAGE(H54:H65)" +"52/12" +"SUM(E66:G66)" +"TRANSPOSE(K54:K65)" +"'Cash Flows'!A1" +"'Cash Flows'!B11" +"'Cash Flows'!B12" +"'Cash Flows'!B14" +"'Cash Flows'!B15" +"SUM('Cash Flows'!$B$48:$M$48)" +"SUM('Cash Flows'!$B$49:$M$49)" +"AVERAGE('Cash Flows'!$B$47:$M$47)" +"'Cash Flows'!B38" +"'Cash Flows'!B38" +"'Cash Flows'!B21" +"'Cash Flows'!B22" +"'Cash Flows'!B28" +"'Cash Flows'!B29" +"D15*D7/1000" +"(E15*E7)/1000" +"(AVERAGE('Cash Flows'!$D$18:$D$19)*'Cash Flows'!$B$12)/1000" +"'Cash Flows'!B31" +"F23+1" +"'Cash Flows'!I5" +"'Cash Flows'!B7" +"'Cash Flows'!G43" +"F24+365" +"'Gas Curves'!G36" +"'Gas Curves'!G48" +"'Gas Curves'!G60" +"'Gas Curves'!G72" +"'Gas Curves'!G84" +"'Gas Curves'!G96" +"'Gas Curves'!G108" +"'Gas Curves'!G120" +"'Gas Curves'!G132" +"'Gas Curves'!G144" +"'Gas Curves'!G156" +"'Gas Curves'!G168" +"'Gas Curves'!G180" +"'Gas Curves'!G192" +"'Gas Curves'!G204" +"'Gas Curves'!G216" +"'Gas Curves'!G228" +"'Gas Curves'!G240" +"'Gas Curves'!G252" +"'Gas Curves'!G264" +"D14" +"$D$19*$D$14" +"($D$8*$D$10+$D$8*$D$11)*($D$7)*F$26/(1000*1000000)" +"($D$8*$D$10+$D$8*$D$11)*$D$7*G$26/(1000*1000000)" +"($D$8*$D$10+$D$8*$D$11)*$D$7*H26/(1000*1000000)" +"$D$15*$D$7/1000" +"SUM(E29:E32)" +"'Cash Flows'!B51" +"(F33*1000)/$C$34" +"'Cash Flows'!B47" +"-$E$18" +"E14" +"$E$19*$E$14" +"($E$8*$E$10+$E$8*$E$11)*($E$7)*'Cost of Service'!F26/(1000*1000000)" +"F42*(1+$E$21)" +"$E$17" +"SUM(E39:E43)" +"SUM(F38:F43)" +"SUM(E44:Y44)" +"D33-D44" +"D20" +"D20" +"D20" +"NPV(0.1,E33:O33)" +"NPV(0.1,E44:O44)" +"D55-E55" +"NPV(0.1,E33:T33)" +"NPV(0.1,E44:T44)" +"NPV(0.1,E33:Y33)" +"NPV(0.1,E44:Y44)" +"D53" +"(D55*1000)/($C$34*70.25)" +"AVERAGE(C23:C34)" +"AVERAGE(C132:C154)" +"AVERAGE(C179:C190)" +"PCHC!$B$33" +"PCHC!$E$33" +"B4+D4" +"Misaka!$B$33" +"Misaka!$E$33" +"Kennedy!$B$33" +"Kennedy!$E$33" +"JMHuber!$B$33" +"JMHuber!$E$33" +"'FMI Weld'!$B$33" +"'FMI Weld'!$E$33" +"Patina!$B$33" +"Patina!$E$33" +"Cannon!$B$33" +"Cannon!$E$33" +"SUM(B4:B10)" +"SUM(C5:C11)" +"B4*31" +"B5*Inputs!$C$16" +"E5" +"B7" +"E7" +"Inputs!$C$30" +"Inputs!$C$31" +"B11" +"E11" +"Inputs!$C$17" +"SUM(E9:E10)" +"B15" +"E15" +"Inputs!$C$33" +"Inputs!$C$34" +"B26/B7" +"E25" +"Inputs!$C$18" +"B31" +"E31" +"B11-B15" +"L8*((L10-L12)-L14)*L16" +"L18+N18" +"B7*B17" +"B5*Inputs!$C$21" +"Inputs!$C$37" +"B7*Inputs!C22" +"Inputs!$C$38" +"ROUND((B7/(1-Inputs!$C$23))-B7,0)" +"B24*B15" +"SUM(E22:E24)" +"B25+B23+B22" +"E17-E25" +"B19-B26" +"E28*E7" +"B31" +"B31*B29" +"B4*31" +"B5*Inputs!$C$16" +"E5*Inputs!C28" +"B7" +"E7" +"Inputs!$C$30" +"Inputs!$C$31" +"B11" +"E11" +"Inputs!$C$17" +"SUM(E9:E10)" +"B15" +"E15" +"Inputs!$C$33" +"Inputs!$C$34" +"B26/B7" +"E25" +"Inputs!$C$18" +"B31" +"E31" +"B11-B15" +"K8*((K10-K12)-K14)*K16" +"K18+M18" +"B7*B17" +"B5*Inputs!$C$21" +"Inputs!$C$37" +"B7*Inputs!C22" +"Inputs!$C$38" +"ROUND((B7/(1-Inputs!C23))-B7,0)" +"B24*B15" +"SUM(E22:E24)" +"E25*E7" +"B25+B23+B22" +"E17-E25" +"B19-B26" +"E28*E7" +"B31" +"B31*B29" +"B4*31" +"B5*Inputs!$C$16" +"E5*Inputs!C28" +"B7" +"E7" +"Inputs!$C$30" +"Inputs!$C$31" +"B11" +"E11" +"Inputs!$C$17" +"SUM(E9:E10)" +"B15" +"E15" +"Inputs!$C$33" +"Inputs!$C$34" +"B26/B7" +"E25" +"Inputs!$C$18" +"B31" +"E31" +"B11-B15" +"K8*((K10-K12)-K14)*K16" +"K18+M18" +"B7*B17" +"B5*Inputs!$C$21" +"Inputs!$C$37" +"E22*E7" +"B7*Inputs!C22" +"Inputs!$C$38" +"E23*E7" +"ROUND((B7/(1-Inputs!$C$23))-B7,0)" +"ROUND((E7/(1-Inputs!$C$23))-E7,0)*(E15+3.096)" +"B24*B15" +"SUM(E22:E24)" +"E25*E7" +"B25+B23+B22" +"G25/$E$7" +"E17-E25" +"B19-B26" +"E28*E7" +"B31" +"B31*B29" +"B4*31" +"B5*Inputs!$C$16" +"E5*Inputs!C28" +"B7" +"E7" +"Inputs!$C$30" +"Inputs!$C$31" +"B11" +"E11" +"Inputs!$C$17" +"SUM(E9:E10)" +"B15" +"E15" +"Inputs!$C$33" +"Inputs!$C$34" +"B26/B7" +"E25" +"Inputs!$C$18" +"B31" +"E31" +"B11-B15" +"K8*((K10-K12)-K14)*K16" +"K18+M18" +"B7*B17" +"B5*Inputs!$C$21" +"Inputs!$C$37" +"E22*E7" +"B7*Inputs!C22" +"Inputs!$C$38" +"E23*E7" +"ROUND((B7/(1-Inputs!$C$23))-B7,0)" +"ROUND((E7/(1-Inputs!$C$23))-E7,0)*(E15+3.096)" +"B24*B15" +"SUM(E22:E24)" +"E25*E7" +"B25+B23+B22" +"E17-E25" +"B19-B26" +"E28*E7" +"B31" +"B31*B29" +"B4*31" +"B5*Inputs!$C$16" +"E5*Inputs!C28" +"B7" +"E7" +"Inputs!$C$30" +"Inputs!$C$31" +"B11" +"E11" +"Inputs!$C$17" +"SUM(E9:E10)" +"B15" +"E15" +"Inputs!$C$33" +"Inputs!$C$34" +"B26/B7" +"E25" +"Inputs!$C$18" +"B31" +"E31" +"B11-B15" +"K8*((K10-K12)-K14)*K16" +"K18+M18" +"B7*B17" +"B5*Inputs!$C$21" +"Inputs!$C$37" +"E22*E7" +"B7*Inputs!C22" +"Inputs!$C$38" +"E23*E7" +"ROUND((B7/(1-Inputs!$C$23))-B7,0)" +"ROUND((E7/(1-Inputs!$C$23))-E7,0)*(E15+3.096)" +"B24*B15" +"SUM(E22:E24)" +"E25*E7" +"B25+B23+B22" +"E17-E25" +"B19-B26" +"E28*E7" +"B31" +"B31*B29" +"B4*31" +"B5*Inputs!$C$16" +"E5*Inputs!C28" +"B7" +"E7" +"Inputs!$C$30" +"Inputs!$C$31" +"B11" +"E11" +"Inputs!$C$17" +"SUM(E9:E10)" +"B15" +"E15" +"Inputs!$C$33" +"Inputs!$C$34" +"B26/B7" +"E25" +"Inputs!$C$18" +"B31" +"E31" +"B11-B15" +"K8*((K10-K12)-K14)*K16" +"K18+M18" +"B7*B17" +"B5*Inputs!$C$21" +"Inputs!$C$37" +"E22*E7" +"B7*Inputs!C22" +"Inputs!$C$38" +"E23*E7" +"ROUND((B7/(1-Inputs!$C$23))-B7,0)" +"ROUND((E7/(1-Inputs!$C$23))-E7,0)*(E15+3.096)" +"B24*B15" +"SUM(E22:E24)" +"E25*E7" +"B25+B23+B22" +"E17-E25" +"B19-B26" +"E28*E7" +"B31" +"B31*B29" +"B4*31" +"B5*Inputs!$C$16" +"E5*Inputs!C28" +"B7" +"E7" +"Inputs!$C$30" +"Inputs!$C$31" +"B11" +"E11" +"Inputs!$C$17" +"SUM(E9:E10)" +"B15" +"E15" +"Inputs!$C$33" +"Inputs!$C$34" +"B26/B7" +"E25" +"Inputs!$C$18" +"B31" +"E31" +"B11-B15" +"K8*((K10-K12)-K14)*K16" +"K18+M18" +"B7*B17" +"B5*Inputs!$C$21" +"Inputs!$C$37" +"E22*E7" +"B7*Inputs!C22" +"Inputs!$C$38" +"E23*E7" +"ROUND((B7/(1-Inputs!$C$23))-B7,0)" +"ROUND((E7/(1-Inputs!$C$23))-E7,0)*(E15+3.096)" +"B24*B15" +"SUM(E22:E24)" +"E25*E7" +"B25+B23+B22" +"E17-E25" +"B19-B26" +"E28*E7" +"B31" +"B31*B29" +"CONCATENATE(""Gas Daily Mid"","" "",K7,"" "", ""+ $0"")" +"CONCATENATE(""Gas Daily Mid"","" "",K10,"" "", ""+ $0"","" "",""Less Transport and Fuel"")" +"CONCATENATE(""Gas Daily Mid"","" "",K14,"" "", ""+ $.04"", "" Less Transport and Fuel"")" +"CONCATENATE(""Gas Daily Mid"","" "",K25,"" "", ""- $.01"")" +"CONCATENATE(""85% of"","" Gas Daily Mid"","" "",K35,"" "", ""+ $0"")" +"CONCATENATE(""Gas Daily Mid"","" "",K36,"" "", ""+ $0"","" Less Transport and Fuel"")" +"CONCATENATE(""Gas Daily Mid"","" "",K42,"" "", ""+ $0"","" "",""Less Transport"")" +"CONCATENATE(""Gas Daily Mid"","" "",K45,"" "", ""+ $0"","" "","""")" +"CONCATENATE(""Gas Daily Mid"","" "",K54,"" "", ""+ $0"", "" Less Transport"")" +"CONCATENATE(""Gas Daily Mid"","" "",K99,"" "", ""- $.10"")" +"F129*0.8" +"CONCATENATE(""Gas Daily Mid"","" "",K134,"" "", ""+ $.04"","" "",""Less Transport and Fuel"")" +"CONCATENATE(""Gas Daily Mid"","" "",K140,"" "", ""+ $.05"","" "",""Less Transport and Fuel"")" +"CONCATENATE(""Gas Daily Mid"","" "",K157,"" "", ""- $.05"")" +"CONCATENATE(""Gas Daily Mid"","" "",K164,"" "", ""- $.02"")" +"+SUM(F7:F164)" +"SUM(C3:C12)" +"32+19+69" +"SUM(D2:F2)" +"134+243" +"3" +"172+37+12" +"1" +"125+1" +"7" +"292+2" +"102+44+1" +"137+14" +"14+5" +"10+1+13" +"235+193+1" +"167+16+49" +"63+60+70" +"133" +"146" +"4" +"86+43+22" +"131+148" +"6" +"359+260+69" +"SUM(C6:E6)" +"SUM(C6:C15)" +"1-L8" +"1-L8" +"3246299.84-250000" +"SUM(F11:F14)" +"SUM(F18:F25)" +"SUM(F31:F32)" +"713.75+261.25" +"540.75+20.99" +"SUM(D7:D53)" +"45000*31" +"45000*30" +"31*45000" +"31*21600" +"28*21600" +"21600*30" +"30*21600" +"21600*31" +"SUM(D19:D21)" +"D24+D23" +"+D25-D27" +"+D29-D31" +"SUM(H19:H20)" +"SUM(H21:H23)" +"SUM(D31:G31)" +"SUM(D31:D34)" +"+H37-H35" +"SUM(F42:F44)" +"+F40-F45" +"+H62-H63" +"3000*25.0013*10" +"700*25.0013*22" +"C13+D13" +"108686345-50000000" +"SUM(C6:C79)" +"M20/138340" +"M21/3397.82" +"M23/90207" +"M24/91687" +"M25/98880" +"M27/195068" +"108686345-50000000" +"SUM(C6:C79)" +"SUM(F4:G4)" +"(((F4-F7)/365)*92.25)+F7" +"B5-F5" +"(((F4-F7)/365)*1)+F7" +"(((F7-F12)/365)*273.75)+F12" +"(((F7-F12)/365)*183.55)+F12" +"(((G7-G12)/365)*183.5)+G12" +"(((F7-F12)/365)*92.25)+F12" +"(((F7-F12)/365)*1)+F12" +"(((F37-F41)/365)*213.5)+F41" +"(((F37-F41)/365)*122.25)+F41" +"(((F37-F41)/365)*31)+F41" +"TODAY()" +"TODAY()" +"TODAY()" +"SUM(F23*I23)" +"SUM(H22:H43)" +"SUM(H44*0.045)" +"SUM(I44)*0.045" +"SUM(H44*0.0825)" +"SUM(I44)*0.0825" +"SUM(H44:H46)" +"TODAY()" +"SUM(G23*E23*0.5)" +"SUM(E23*G23*0.5)" +"SUM(H23:I23)" +"SUM(E25*G25*0.5)" +"SUM(E30*G30)" +"SUM(H23:H30)" +"SUM(E37*G37)" +"SUM(H34:H51)" +"SUM(I35:I51)" +"SUM(H31+H52)" +"SUM(H54+'M&E Costs '!I47)" +"SUM('M&E Costs '!H47+'FD Costs'!I54)" +"SUM('M&E Costs '!J47+'FD Costs'!J54)" +"TODAY()" +"SUM(E23*G23*0.5)" +"SUM(E23*G23*0.5)" +"SUM(H23:I23)" +"SUM(H23:H25)" +"SUM(H28:H31)" +"SUM(E35*G35)" +"SUM(H35:H40)" +"SUM(H26+H32+H41+H43)" +"SUM('M&E Costs '!H47+'FD Costs'!H54+'PS Costs'!H45)" +"SUM(H47*0.25)" +"SUM(H47*0.02)" +"SUM(H47*0.065*90/365)" +"SUM(H47*0.14)" +"SUM(H47:H53)" +"TODAY()" +"TODAY()" +"+'Project Scope'!E8" +"TODAY()" +"'Project Scope'!C8" +"IF('Project Scope'!C12=0,"""",'Project Scope'!C12)" +"'M&E Costs '!H69" +"'M&E Costs '!H70" +"'M&E Costs '!H71" +"'FD Costs'!H49" +"'FD Costs'!H50" +"'FD Costs'!H51" +"'PS Costs'!H53" +"C26+D26" +"'PS Costs'!H63" +"SUM(C22:C29)" +"TODAY()" +"TODAY()" +"TODAY()" +"'Project Scope'!C8" +"IF('Project Scope'!C12=0,"""",'Project Scope'!C12)" +"SUM(G24*E24)" +"SUM(H23:H66)*0.045" +"SUM(H23:H66)*0.0825" +"SUM(H23:H68)" +"I69" +"SUM(H69:H70)" +"TODAY()" +"'Project Scope'!C8" +"IF('Project Scope'!C12=0,"""",'Project Scope'!C12)" +"SUM(G24*E24)" +"SUM(H24:H31)" +"SUM(I23:I31)" +"SUM(H33:H47)" +"SUM(I34:I47)" +"H48+H32" +"I32+I48" +"I49" +"SUM(H49:H50)" +"'M&E Costs '!H69+'FD Costs'!H49" +"TODAY()" +"'Project Scope'!C8" +"IF('Project Scope'!C12=0,"""",'Project Scope'!C12)" +"SUM(G24*E24)" +"SUM(H24:H25)" +"SUM(H29:H32)" +"SUM(H41:H45)" +"H26+H33+H38+H46+H51" +"H53+'FD Costs'!H49+'M&E Costs '!H69" +"H56*0.02" +"(H56+H59)*0.065*30/365" +"(H56+H59+H60)*0.13" +"H53+H63" +"I65" +"H65+'FD Costs'!H49+'M&E Costs '!H69" +"TODAY()" +"'Project Scope'!C8" +"IF('Project Scope'!C12=0,"""",'Project Scope'!C12)" +"TODAY()" +"'Project Scope'!C8" +"IF('Project Scope'!C12=0,"""",'Project Scope'!C12)" +"SUM(B14:B19)" +"A9" +"R132+R133" +"SUM(R134)" +"SUM(H47+H48)" +"V132+V133" +"IF(V135=0,"""",H50-H52)" +"F9" +"NOW()" +"CELL(""filename"")" +"L2" +"A13" +"M80*H80" +"SUM(R80:R99)*0.045" +"SUM(R80:R99)*0.0825" +"SUM(R80:R101)" +"SUM(R104:R105)" +"R108" +"SUM(R111:R113)" +"SUM(R102+R106+R109+R114+R119+R121+R122+R123+R127)*0.02" +"SUM(R102+R106+R109+R114+R119+R121+R122+R123+R127+R128)*0.13" +"SUM(R102+R106+R109+R114+R119+R121+R122+R123+R127+R128+R130)*0.065*30/365" +"R102+R106+R109+R114+R119+R121+R122+R123+R127+R128+R129+R130+R131" +"SUM(R132)*P133" +"SUM(R132+R133)*(K39)*-1" +"R132+R133+R134" +"K42" +"P5" +"A13" +"SUM(K163:K172)" +"SUM(K175:K194)" +"SUM(K197:K203)" +"K42" +"F9" +"J9" +"K50" +"S50" +"A15" +"H47" +"TODAY()" +"SUM(H24*F24)" +"SUM(I23:I62)*0.045" +"SUM(I23:I62)*0.0825" +"SUM(I23:I64)" +"J65" +"SUM(I65:I66)" +"TODAY()" +"IF(E3>29%,"""",C26+D26)" +"IF(E3>29%,"""",C28+D28)" +"SUM(C22:C29)" +"CELL(""filename"")" +"TODAY()" +"IF('Summary with Project Scope'!C8=0,"""",'Summary with Project Scope'!C8)" +"CELL(""filename"")" +"TODAY()" +"'Notes and Assumptions'!C8" +"'Notes and Assumptions'!D8" +"'Notes and Assumptions'!E11" +"SUM(I23:I62)*0.045" +"SUM(I23:I62)*0.0825" +"SUM(I23:I64)" +"J65" +"SUM(I65:I66)" +"2703658.32+6498109.06" +"SUM(J5:J13)" +"SUM(F5:H5)" +"SUM(D5:D14)" +"SUM(G7:I7)" +"SUM(E7:E16)" +"SUM(G7:I7)" +"SUM(E7:E16)" +"+H5/B1" +"+H8/B1" +"SUM(H5:H9)" +"+H10/B1" +"+H12/$B$1" +"SUM(H12:H27)" +"SUM(H30:H49)" +"H50+H28" +"+H52/B1" +"H52+H10" +"+H54/B1" +"SUM(B12:B27)" +"SUM(B30:B49)" +"B50+B28" +"B52+B10" +"AVERAGE(B12:B27)" +"AVERAGE(B30:B49)" +"XNPV(discount_rate,' FUGG valuation'!B33:BV33,' FUGG valuation'!B7:BV7)" +"-PV(discount_rate,E10,E9)-PV(discount_rate,0,summary!E9/(summary!E11+discount_rate))" +"E6+E8" +"E13*assumptions!B20" +"E14-H14" +"XNPV(discount_rate,'LCGG valuation'!B21:BL21,'LCGG valuation'!B6:BL6)" +"H15+H26" +"-PV(discount_rate,E22,E21)-PV(discount_rate,E22,0,E21/(discount_rate+E23))" +"SUM('LCGG valuation'!BB21:BL21)" +"E20+E18" +"E25*assumptions!F21" +"E26-H25" +"F9-F7" +"F9*F10" +"B17*Expansion_Cost" +"F17" +"F9-F11" +"0.14" +"F7*0.01" +"summary!H19" +"assumptions!B26" +"assumptions!B25" +"assumptions!B22" +"B12" +"SUM(B14:B18)" +"IF(B19>$B$5,B19-$B$5,0)" +"$B$6" +"B21*B22" +"B12-B11" +"$B$7*B25" +"($B$8+$B$9)*B25" +"B23*B25" +"SUM(B26:B28)" +"LCGG_initialcapacity" +"B40-B46" +"B7" +"volumes!B19" +"IF(B10>volumes!$B$5,B10-volumes!$B$5,0)" +"assumptions!$B$25" +"B11*B12" +"B7-B6" +"assumptions!$B$22*B15" +"(assumptions!$B$23+assumptions!$B$24)*' FUGG valuation'!B15" +"B13*B15" +"SUM(B16:B18)" +"assumptions!$B$32" +"assumptions!$B$30/12" +"B23*(1+C22)" +"B24" +"assumptions!$B$31/12" +"T24*(1+U22)" +"SUM(B23:B24)" +"GandAEsc" +"assumptions!$B$33/12" +"B25+B29" +"B19-B31" +"HLOOKUP(E7,'FUGG financing'!$C$24:$AP$31,7,FALSE)" +"172000" +"B33-B35-B36" +"B58" +"B38" +"B36" +"B44+B45" +"-'FUGG financing'!C6" +"-Expansion_Cost" +"J49" +"SUM(B49:B49)" +"'FUGG financing'!C8" +"-IF(ISERROR(HLOOKUP(C7,'FUGG financing'!$C$24:$AP$37,6,FALSE)),0,HLOOKUP(C7,'FUGG financing'!$C$24:$AP$37,6,FALSE))" +"(-IF(ISERROR(HLOOKUP(K7,'FUGG financing'!$C$24:$AP$37,6,FALSE)),0,HLOOKUP(K7,'FUGG financing'!$C$24:$AP$37,6,FALSE)))+(assumptions!B18)" +"(-IF(ISERROR(HLOOKUP(W7,'FUGG financing'!$C$24:$AP$37,6,FALSE)),0,HLOOKUP(W7,'FUGG financing'!$C$24:$AP$37,6,FALSE)))" +"-(B50+B53)" +"-C49" +"-(K49+K53)" +"-B46+assumptions!B37" +"IF(C41+C46+C50+C53+C54-assumptions!$B$37>0,-(C41+C46+C50+C53+C54-assumptions!$B$37),0)" +"IF(AA41+AA46+AA50+AA53+AA54-assumptions!$B$38>0,-(AA41+AA46+AA50+AA53+AA54-assumptions!$B$38),0)" +"B46+B50+B56" +"C41+C46+C50+C56" +"B58-B41" +"C8/C7" +"Expansion_Cost" +"assumptions!B17" +"assumptions!B17" +"assumptions!B7" +"F6*F7" +"assumptions!B10" +"AVERAGE(C13:C18)" +"$C$10" +"C13" +"VLOOKUP(D24,$A$13:$C$18,3)" +"SUM(C25:C26)" +"C8" +"C31" +"E31+F8" +"H33-H30" +"0" +"D28*D27*(D24-C24)/360" +"C28-C29" +"C29+C30" +"H33" +"SUM($C$29:C29)" +"$C$8-C34" +"C36/2" +"SUM(' FUGG valuation'!C33:E33)" +"SUM(' FUGG valuation'!F33:H33)" +"SUM(' FUGG valuation'!I33:K33)" +"SUM(' FUGG valuation'!L33:N33)" +"SUM(' FUGG valuation'!O33:Q33)" +"SUM(' FUGG valuation'!R33:T33)" +"SUM(' FUGG valuation'!U33:W33)" +"SUM(' FUGG valuation'!X33:Z33)" +"SUM(' FUGG valuation'!AA33:AC33)" +"SUM(' FUGG valuation'!AD33:AF33)" +"SUM(' FUGG valuation'!AG33:AI33)" +"SUM(' FUGG valuation'!AJ33:AL33)" +"SUM(' FUGG valuation'!AM33:AO33)" +"SUM(' FUGG valuation'!AP33:AR33)" +"SUM(' FUGG valuation'!AS33:AU33)" +"SUM(' FUGG valuation'!AV33:AX33)" +"SUM(' FUGG valuation'!AY33:BA33)" +"SUM(' FUGG valuation'!BB33:BD33)" +"SUM(' FUGG valuation'!BE33:BG33)" +"SUM(' FUGG valuation'!BH33:BJ33)" +"SUM(' FUGG valuation'!BK33:BM33)" +"SUM(' FUGG valuation'!BN33:BP33)" +"SUM(' FUGG valuation'!BQ33:BS33)" +"SUM(' FUGG valuation'!BT33:BV33)" +"SUM(' FUGG valuation'!BW33:BY33)" +"SUM(' FUGG valuation'!BZ33:CB33)" +"SUM(' FUGG valuation'!CC33:CE33)" +"SUM(' FUGG valuation'!CF33:CH33)" +"SUM(' FUGG valuation'!CI33:CK33)" +"SUM(' FUGG valuation'!CL33:CN33)" +"SUM(' FUGG valuation'!CO33:CQ33)" +"SUM(' FUGG valuation'!CR33:CT33)" +"SUM(' FUGG valuation'!CU33:CW33)" +"SUM(' FUGG valuation'!CX33:CZ33)" +"SUM(' FUGG valuation'!DA33:DC33)" +"SUM(' FUGG valuation'!DD33:DF33)" +"SUM(' FUGG valuation'!DG33:DI33)" +"SUM(' FUGG valuation'!DJ33:DL33)" +"SUM(' FUGG valuation'!DM33:DO33)" +"D39/D33" +"B7" +"HLOOKUP(B7,volumes!$B$34:$BL$48,6)*assumptions!$F$24*('LCGG valuation'!B7-'LCGG valuation'!B6)" +"HLOOKUP(B7,volumes!$B$34:$BL$48,7)*assumptions!$F$24*('LCGG valuation'!B7-'LCGG valuation'!B6)" +"SUM(B10:B11)" +"OandMEsc_LCGG" +"assumptions!$F$25/12" +"B16*(1+C15)" +"assumptions!$F$27/12" +"SUM(B16:B18)" +"B12-B19" +"IF(ISERROR(HLOOKUP(B7,'LCGG financing'!$C$24:$AP$36,7,FALSE)),0,(HLOOKUP(B7,'LCGG financing'!$C$24:$AP$36,7,FALSE)))" +"SLN(assumptions!$F$7,0,960)" +"SLN(assumptions!$F$8,0,120)" +"B21-SUM(B23:B25)" +"B47" +"B27" +"B24" +"-assumptions!F9" +"C38" +"SUM(B38:B38)" +"'LCGG financing'!C28" +"IF(ISERROR(HLOOKUP(C7,'LCGG financing'!$C$24:$AP$36,6,FALSE)),0,(HLOOKUP(C7,'LCGG financing'!$C$24:$AP$36,6,FALSE)))" +"-B35" +"MIN(0,-C35-C42)+assumptions!$F$28-'LCGG valuation'!C30" +"-B38-B42+assumptions!F28" +"-C39" +"B30+B35+B39+B45" +"B47-B30" +"assumptions!F9" +"assumptions!F22" +"assumptions!F10" +"B6*B7" +"assumptions!F13" +"assumptions!F14" +"$C$10" +"VLOOKUP(C24,$A$13:$C$17,3)" +"SUM(C25:C26)" +"B8" +"C31" +"G33-G30" +"D27*D28*(D24-C24)/360" +"C28-C29" +"C30+C29" +"G33" +"SUM($C$29:C29)" +"$C$28-C34" +"SUM('LCGG valuation'!B21:D21)" +"SUM('LCGG valuation'!E21:G21)" +"SUM('LCGG valuation'!H21:J21)" +"SUM('LCGG valuation'!K21:M21)" +"SUM('LCGG valuation'!N21:P21)" +"SUM('LCGG valuation'!Q21:S21)" +"SUM('LCGG valuation'!T21:V21)" +"SUM('LCGG valuation'!W21:Y21)" +"SUM('LCGG valuation'!Z21:AB21)" +"SUM('LCGG valuation'!AC21:AE21)" +"SUM('LCGG valuation'!AF21:AH21)" +"SUM('LCGG valuation'!AI21:AK21)" +"SUM('LCGG valuation'!AL21:AN21)" +"SUM('LCGG valuation'!AO21:AQ21)" +"SUM('LCGG valuation'!AR21:AT21)" +"SUM('LCGG valuation'!AU21:AW21)" +"SUM('LCGG valuation'!AX21:AZ21)" +"SUM('LCGG valuation'!BA21:BC21)" +"SUM('LCGG valuation'!BD21:DF21)" +"SUM('LCGG valuation'!BG21:BI21)" +"SUM('LCGG valuation'!BJ21:BL21)" +"SUM('LCGG valuation'!BM21:BO21)" +"SUM('LCGG valuation'!BP21:BR21)" +"SUM('LCGG valuation'!BS21:BU21)" +"SUM('LCGG valuation'!BV21:BX21)" +"SUM('LCGG valuation'!BY21:CA21)" +"SUM('LCGG valuation'!CB21:CD21)" +"SUM('LCGG valuation'!CE21:CG21)" +"SUM('LCGG valuation'!CH21:CJ21)" +"SUM('LCGG valuation'!CK21:CM21)" +"SUM('LCGG valuation'!CN21:CP21)" +"SUM('LCGG valuation'!CQ21:CS21)" +"SUM('LCGG valuation'!CT21:CV21)" +"SUM('LCGG valuation'!CW21:CY21)" +"SUM('LCGG valuation'!CZ21:DB21)" +"SUM('LCGG valuation'!DC21:DE21)" +"SUM('LCGG valuation'!DF21:DH21)" +"SUM('LCGG valuation'!DI21:DK21)" +"SUM('LCGG valuation'!DL21:DN21)" +"D38/D33" +"(B5*B6*24*8000/1000000)*$B$7" +"IF(AND(0.15<=$A11,$B$6>=$A11),$B$8,IF($A11<0.15,($B$8/$A$25)*$A11,IF($A11>$B$6,$B$5*24*8000*$A11*$B$7/1000000)))" +"A60+0.01" +"IF(AND(0.15<=$D11,$B$6>=$D11),$B$8,IF($D11<0.15,($B$8/$A$25)*$D11,IF($D11>$B$6,$B$5*24*8000*$D11*$B$7/1000000)))" +"A11+0.01" +"Jan!$B$5" +"(B5*B6*24*8000/1000000)*$B$7" +"IF(AND(0.15<=$A11,$B$6>=$A11),$B$8,IF($A11<0.15,($B$8/$A$25)*$A11,IF($A11>$B$6,$B$5*24*8000*$A11*$B$7/1000000)))" +"A60+0.01" +"IF(AND(0.15<=$D11,$B$6>=$D11),$B$8,IF($D11<0.15,($B$8/$A$25)*$D11,IF($D11>$B$6,$B$5*24*8000*$D11*$B$7/1000000)))" +"A11+0.01" +"Jan!$B$5" +"(B5*B6*24*8000/1000000)*$B$7" +"IF(AND(0.15<=$A11,$B$6>=$A11),$B$8,IF($A11<0.15,($B$8/$A$25)*$A11,IF($A11>$B$6,$B$5*24*8000*$A11*$B$7/1000000)))" +"A60+0.01" +"IF(AND(0.15<=$D11,$B$6>=$D11),$B$8,IF($D11<0.15,($B$8/$A$25)*$D11,IF($D11>$B$6,$B$5*24*8000*$D11*$B$7/1000000)))" +"A11+0.01" +"Jan!$B$5" +"(B5*B6*24*8000/1000000)*$B$7" +"IF(AND(0.15<=$A11,$B$6>=$A11),$B$8,IF($A11<0.15,($B$8/$A$25)*$A11,IF($A11>$B$6,$B$5*24*8000*$A11*$B$7/1000000)))" +"A60+0.01" +"IF(AND(0.15<=$D11,$B$6>=$D11),$B$8,IF($D11<0.15,($B$8/$A$25)*$D11,IF($D11>$B$6,$B$5*24*8000*$D11*$B$7/1000000)))" +"A11+0.01" +"Jan!$B$5" +"(B5*B6*24*8000/1000000)*$B$7" +"IF(AND(0.15<=$A11,$B$6>=$A11),$B$8,IF($A11<0.15,($B$8/$A$25)*$A11,IF($A11>$B$6,$B$5*24*8000*$A11*$B$7/1000000)))" +"A60+0.01" +"IF(AND(0.15<=$D11,$B$6>=$D11),$B$8,IF($D11<0.15,($B$8/$A$25)*$D11,IF($D11>$B$6,$B$5*24*8000*$D11*$B$7/1000000)))" +"A11+0.01" +"Jan!$B$5" +"(B5*B6*24*8000/1000000)*$B$7" +"IF(AND(0.15<=$A11,$B$6>=$A11),$B$8,IF($A11<0.15,($B$8/$A$25)*$A11,IF($A11>$B$6,$B$5*24*8000*$A11*$B$7/1000000)))" +"A60+0.01" +"IF(AND(0.15<=$D11,$B$6>=$D11),$B$8,IF($D11<0.15,($B$8/$A$25)*$D11,IF($D11>$B$6,$B$5*24*8000*$D11*$B$7/1000000)))" +"A11+0.01" +"Jan!$B$5" +"(B5*B6*24*8000/1000000)*$B$7" +"IF(AND(0.15<=$A11,$B$6>=$A11),$B$8,IF($A11<0.15,($B$8/$A$25)*$A11,IF($A11>$B$6,$B$5*24*8000*$A11*$B$7/1000000)))" +"A60+0.01" +"IF(AND(0.15<=$D11,$B$6>=$D11),$B$8,IF($D11<0.15,($B$8/$A$25)*$D11,IF($D11>$B$6,$B$5*24*8000*$D11*$B$7/1000000)))" +"A11+0.01" +"Jan!$B$5" +"(B5*B6*24*8000/1000000)*$B$7" +"IF(AND(0.15<=$A11,$B$6>=$A11),$B$8,IF($A11<0.15,($B$8/$A$25)*$A11,IF($A11>$B$6,$B$5*24*8000*$A11*$B$7/1000000)))" +"A60+0.01" +"IF(AND(0.15<=$D11,$B$6>=$D11),$B$8,IF($D11<0.15,($B$8/$A$25)*$D11,IF($D11>$B$6,$B$5*24*8000*$D11*$B$7/1000000)))" +"A11+0.01" +"Jan!$B$5" +"(B5*B6*24*8000/1000000)*$B$7" +"IF(AND(0.15<=$A11,$B$6>=$A11),$B$8,IF($A11<0.15,($B$8/$A$25)*$A11,IF($A11>$B$6,$B$5*24*8000*$A11*$B$7/1000000)))" +"A60+0.01" +"IF(AND(0.15<=$D11,$B$6>=$D11),$B$8,IF($D11<0.15,($B$8/$A$25)*$D11,IF($D11>$B$6,$B$5*24*8000*$D11*$B$7/1000000)))" +"A11+0.01" +"Jan!$B$5" +"(B5*B6*24*8000/1000000)*$B$7" +"IF(AND(0.15<=$A11,$B$6>=$A11),$B$8,IF($A11<0.15,($B$8/$A$25)*$A11,IF($A11>$B$6,$B$5*24*8000*$A11*$B$7/1000000)))" +"A60+0.01" +"IF(AND(0.15<=$D11,$B$6>=$D11),$B$8,IF($D11<0.15,($B$8/$A$25)*$D11,IF($D11>$B$6,$B$5*24*8000*$D11*$B$7/1000000)))" +"A11+0.01" +"Jan!$B$5" +"(B5*B6*24*8000/1000000)*$B$7" +"IF(AND(0.15<=$A11,$B$6>=$A11),$B$8,IF($A11<0.15,($B$8/$A$25)*$A11,IF($A11>$B$6,$B$5*24*8000*$A11*$B$7/1000000)))" +"A60+0.01" +"IF(AND(0.15<=$D11,$B$6>=$D11),$B$8,IF($D11<0.15,($B$8/$A$25)*$D11,IF($D11>$B$6,$B$5*24*8000*$D11*$B$7/1000000)))" +"A11+0.01" +"Jan!$B$5" +"(B5*B6*24*8000/1000000)*$B$7" +"IF(AND(0.15<=$A11,$B$6>=$A11),$B$8,IF($A11<0.15,($B$8/$A$25)*$A11,IF($A11>$B$6,$B$5*24*8000*$A11*$B$7/1000000)))" +"A60+0.01" +"IF(AND(0.15<=$D11,$B$6>=$D11),$B$8,IF($D11<0.15,($B$8/$A$25)*$D11,IF($D11>$B$6,$B$5*24*8000*$D11*$B$7/1000000)))" +"A11+0.01" +"+E8+D8" +"+G8*F8" +"-0.25*C8" +"+J8+I8+H8+K8+L8" +"SUM(C3:N3)" +"O3/182" +"SUM(C3:C39)" +"C40/31" +"D40/29" +"F40/30" +"O56/6" +"SUM(C56:C93)" +"C94/35" +"SUM(C4:N4)" +"O4/365" +"SUM(C4:C40)" +"C41/31" +"D41/28" +"F41/30" +"SUM(C43:C49)" +"O57/12" +"SUM(C57:C94)" +"C95/35" +"K95/36" +"SUM(C3:N3)" +"O3/365" +"SUM(C3:C39)" +"C40/31" +"D40/28" +"F40/30" +"SUM(C42:C48)" +"O56/12" +"SUM(C56:C93)" +"C94/35" +"H94/34" +"SUM(C3:N3)" +"O3/365" +"SUM(C3:C39)" +"C40/31" +"D40/28" +"F40/30" +"SUM(C42:C48)" +"O56/3" +"O57/12" +"O79/10" +"SUM(C56:C93)" +"C94/35" +"L94/36" +"AVERAGE(B7:AQ7)" +"AVERAGE(H7:AQ7)" +"+H5/B1" +"+H8/B1" +"SUM(H5:H9)" +"+H10/B1" +"+H12/$B$1" +"SUM(H12:H27)" +"SUM(H30:H49)" +"+H50+H28" +"+H52/B1" +"+H52+H10" +"+H54/B1" +"SUM(B12:B27)" +"SUM(B30:B49)" +"+B50+B51+B28" +"+B52+B10" +"AVERAGE(B12:B27)" +"AVERAGE(B30:B49)" +"E9+E10+E11+E12+E13+E14+J9+J1+J11+J12+J13" +"J14+[1]Day6!J15" +"SUM(F5:H5)" +"SUM(D5:D14)" +"SUM(F5:H5)" +"SUM(D5:D14)" +"SUM(F5:I5)" +"SUM(D5:D14)" +"SUM(F5:I5)" +"SUM(D5:D14)" +"C13+C14+C12+C11" +"SUM(C3:C37)" +"SUM(C38:C56)" +"SUM(C57:C97)" +"SUM(C98:C222)" +"SUM(C223:C287)" +"SUM(C15:C287)" +"E37+E56+E97+E222" +"C290-E291" +"SUM(C3:C16)" +"Hanover!$E$37" +"Hanover!$E$222" +"Hanover!$E$287" +"Hanover!$E$97" +"Hanover!$E$56" +"SUM(C21:C41)" +"C17+C42" +"+H45" +"+H40" +"+H18" +"+H9" +"+H27" +"+H22" +"+H30" +"+H23" +"+H10" +"+H31" +"+H24" +"+H12" +"+H33" +"SUM(H9:H24)" +"+H14" +"+H17" +"+H35" +"+H19" +"+H37" +"+H39" +"+H32" +"+H36" +"SUM(E9:E45)" +"SUM(H27:H46)" +"+H10" +"SUM(H9:H24)" +"SUM(E9:E45)" +"SUM(H27:H46)" +"B8+1" +"+B13+1" +"+H9+H14+H19+H24+H29+H34+H39" +"+H11+H16+H21+H26+H31+H36+H41" +"SUM(C3:N3)" +"O3/274" +"SUM(C3:C39)" +"C40/31" +"D40/29" +"F40/30" +"O56/9" +"SUM(C56:C93)" +"C94/36" +"SUM(C4:N4)" +"O4/365" +"SUM(C4:C40)" +"C41/31" +"D41/28" +"F41/30" +"SUM(C43:C49)" +"O57/12" +"SUM(C57:C94)" +"C95/35" +"K95/36" +"SUM(C3:N3)" +"O3/365" +"SUM(C3:C39)" +"C40/31" +"D40/28" +"F40/30" +"SUM(C42:C48)" +"O56/12" +"SUM(C56:C93)" +"C94/35" +"H94/34" +"SUM(C3:N3)" +"O3/365" +"SUM(C3:C39)" +"C40/31" +"D40/28" +"F40/30" +"SUM(C42:C48)" +"O56/3" +"O57/12" +"O79/10" +"SUM(C56:C93)" +"C94/35" +"L94/36" +"SUM(AM7:AX7)" +"AY7/244" +"AY30/121" +"SUM(C7:C44)" +"SUM(AQ7:AQ43)" +"C45/31" +"D45/28" +"F45/30" +"AN45/29" +"SUM(C48:C55)" +"AY71/8" +"C109/35" +"L109/36" +"T109/34" +"I15/1000/I14" +"D13*1000*D14" +"D15-D22" +"D16" +"I18*I14" +"D17/D14" +"I20*I14" +"D19/D14" +"J29" +"C21*D13" +"D21*D14*1000" +"D16*D14" +"(D21/D13)*(D24-D17)" +"D24-D17-D19-D25" +"SUM(J26:J28)" +"(D13)*D27*1000" +"I15/1000/I14" +"D13*1000*D14" +"D15-D22" +"'Badger Wash - Entrada'!D16" +"D16" +"I18*I14" +"D17/D14" +"I20*I14" +"D19/D14" +"J29" +"C21*D13" +"D21*D14*1000" +"D16*D14" +"(D21/D13)*(D24-D17)" +"D24-D17-D19-D25" +"SUM(J26:J28)" +"(D13)*D27*1000" +"I15/1000/I14" +"D13*1000*D14" +"D15-D22" +"'Badger Wash - Entrada'!D16" +"D16" +"I18*I14" +"D17/D14" +"I20*I14" +"D19/D14" +"J29" +"C21*D13" +"D21*D14*1000" +"D16*D14" +"(D21/D13)*(D24-D17)*1" +"D24-D17-D19-D25" +"SUM(J26:J28)" +"(D13)*D27*1000" +"I15/1000/I14" +"D13*1000*D14" +"D15-D22" +"'Badger Wash - Entrada'!D16" +"D16" +"I18*I14" +"D17/D14" +"I20*I14" +"D19/D14" +"J29" +"C21*D13" +"D21*D14*1000" +"D16*D14" +"(D21/D13)*(D24-D17)*1" +"D24-D17-D19-D25" +"SUM(J26:J28)" +"(D13)*D27*1000" +"F10*0.951/0.7457" +"SUM(F9:G9)" +"F10*E15" +"G10*E15" +"F10*E16" +"G10*E16" +"SUM(E15:E16)" +"F17*$E$19" +"SUM(F17:F19)" +"F20*$E$22" +"F12-F23" +"SUM(F25:H25)" +"F27*$E$29" +"F27*$E$30" +"SUM(E30:H30)" +"E29-E30" +"F27*$E$31" +"-0.0072917435" +"-0.009473893" +"F27*D34" +"SUM(F31:F34)" +"F35*$E$37" +"F38*$E$40" +"F41" +"F25-F43" +"F45" +"G45+F45" +"SUM(F10:F11)*0.951/0.7457" +"SUM(F9:H9)" +"F10*$E$16" +"F11*$E$17" +"SUM(E16:E17)" +"F18*$E$20" +"E20*K18" +"SUM(F18:F20)" +"F21*$E$23" +"F13-F24" +"F26" +"F29+G26" +"TODAY()" +"E8*0.8" +"0.2*C13" +"C27*0.25" +"0.085*C28" +"0.275*C29" +"EOMONTH(D39,12)" +"IF(E390,SUM(E56:E64),0)" +"E$39" +"A13" +"$D13+MAX($G13,MIN($F13,$E13*(HLOOKUP(YEAR(E$71),Curves!$J$5:$W$6,2))))" +"A52" +"457000+(IF(SUM(C13,C27:C35)>0,120000,0))" +"$D$100*(E54+E65)*E40*1000" +"(5000)*12" +"SUM(E109:E110)" +"($C$115+$C$116)*E56*E40" +"ValDate" +"E108" +"XNPV(0.15,D117:N117,D119:N119)" +"YEAR(B4)" +"C4+D4" +"EOMONTH(B4,1)" +"YEAR(B4)" +"J5+1" +"SUMIF($A$4:$A$347,J$5,$E$4:$E$347)/COUNTIF($A$4:$A$347,J$5)" +"SUMIF($A$4:$A$347,J$5,$G$4:$G$347)/COUNTIF($A$4:$A$347,J$5)" +"YEAR(Inputs!E39)" +"Curves!J6" +"E4*$D$5" +"E4" +"Inputs!A14" +"$C9*Inputs!E43" +"SUM(E9:E18)" +"E19" +"SUMPRODUCT(E9:E18,Inputs!$C$43:$C$52)" +"B33" +"+$D24*E$22" +"SUM(D24:D30)" +"+$D33*E24" +"E40/42" +"$D$43*E33" +"$D$44*E34" +"+$D43*F34" +"$D$45*E35" +"$D$46*E36" +"$D$47*E37" +"$D$48*E38" +"$D$49*E39" +"+E50*E5" +"+$D54*E$23" +"+E54*E5" +"+E23-E50-E54" +"+E58*E5" +"E58*Inputs!E40" +"(E62+E71)*E33" +"E88" +"-E51" +"SUM(E94:E95)" +"YEAR(Inputs!E39)" +"Curves!J6" +"E4*$D$5" +"E4" +"Inputs!A14" +"$C9*Inputs!E43" +"SUM(E9:E18)" +"E19" +"SUMPRODUCT(E9:E18,Inputs!$C$43:$C$52)" +"B33" +"+$D24*E$22" +"SUM(D24:D30)" +"+$D33*E24" +"E40/42" +"$D$43*E33" +"$D$44*E34" +"+$D43*F34" +"$D$45*E35" +"$D$46*E36" +"$D$47*E37" +"$D$48*E38" +"$D$49*E39" +"+E50*E5" +"+$D54*E$23" +"+E54*E5" +"+E23-E50-E54" +"+E58*E5" +"E58*Inputs!E40" +"(E62+E71)*E33" +"E88" +"-E51" +"SUM(E94:E95)" +"YEAR(Inputs!E39)" +"Curves!J6" +"E4*$D$5" +"E4" +"Inputs!A14" +"$C9*Inputs!E43" +"SUM(E9:E18)" +"E19" +"SUMPRODUCT(E9:E18,Inputs!$C$43:$C$52)" +"B33" +"+$D24*E$22" +"SUM(D24:D30)" +"+$D33*E24" +"E40/42" +"$D$43*E33" +"$D$44*E34" +"+$D43*F34" +"$D$45*E35" +"$D$46*E36" +"$D$47*E37" +"$D$48*E38" +"$D$49*E39" +"+E50*E5" +"+$D54*E$23" +"+E54*E5" +"+E23-E50-E54" +"+E58*E5" +"E58*Inputs!E40" +"(E62+E71)*E33" +"E88" +"-E51" +"SUM(E94:E95)" +"YEAR(Inputs!E39)" +"Curves!J6" +"E4*$D$5" +"E4" +"Inputs!A14" +"$C9*Inputs!E43" +"SUM(E9:E18)" +"E19" +"SUMPRODUCT(E9:E18,Inputs!$C$43:$C$52)" +"B33" +"+$D24*E$22" +"SUM(D24:D30)" +"+$D33*E24" +"E40/42" +"$D$43*E33" +"$D$44*E34" +"+$D43*F34" +"$D$45*E35" +"$D$46*E36" +"$D$47*E37" +"$D$48*E38" +"$D$49*E39" +"+E50*E5" +"+$D54*E$23" +"+E54*E5" +"+E23-E50-E54" +"+E58*E5" +"E58*Inputs!E40" +"(E62+E71)*E33" +"E88" +"-E51" +"SUM(E94:E95)" +"YEAR(Inputs!E39)" +"Curves!J6" +"E4*$D$5" +"E4" +"Inputs!A14" +"$C9*Inputs!E43" +"SUM(E9:E18)" +"E19" +"SUMPRODUCT(E9:E18,Inputs!$C$43:$C$52)" +"B33" +"+$D24*E$22" +"SUM(D24:D30)" +"+$D33*E24" +"E40/42" +"$D$43*E33" +"$D$44*E34" +"+$D43*F34" +"$D$45*E35" +"$D$46*E36" +"$D$47*E37" +"$D$48*E38" +"$D$49*E39" +"+E50*E5" +"+$D54*E$23" +"+E54*E5" +"+E23-E50-E54" +"+E58*E5" +"E58*Inputs!E40" +"(E62+E71)*E33" +"E88" +"-E51" +"SUM(E94:E95)" +"Inputs!E39" +"EOMONTH(N2,12)" +"1/(1+Discount_Rate)^YEARFRAC(ValDate,E2,1)" +"Inputs!E42*Inputs!E$40*Inputs!E72" +"(Inputs!E44-'Gas Plant - Crescendo'!E$50/Inputs!$C44)*Inputs!E$40*Inputs!E74" +"(Inputs!E45-'Gas Plant - D&G'!E$50/Inputs!$C45)*Inputs!E$40*Inputs!E75" +"(Inputs!E46-'Gas Plant - Hallwood'!E$50/Inputs!$C46)*Inputs!E$40*Inputs!E76" +"Inputs!E48*Inputs!E$40*Inputs!E78*Inputs!$C48" +"(Inputs!E50-'Gas Plant - Tom Brown'!E$50/Inputs!$C50)*Inputs!E$40*Inputs!E80" +"SUM(E5:E16)" +"SUM(E19:E27)" +"-Inputs!$D$103*Inputs!E40/365/1000" +"E17+E28+E30" +"IF(Inputs!$C$8=1,('Gas Plant - Crescendo'!E88+'Gas Plant - D&G'!E88+'Gas Plant - Hallwood'!E88+'Gas Plant - Northstar'!E88+'Gas Plant - Tom Brown'!E88)*Inputs!E40,(('Gas Plant - Crescendo'!E88+'Gas Plant - Hallwood'!E88+'Gas Plant - Tom Brown'!E88)*Inputs!E40)*Inputs!$G$7+'Gas Plant - D&G'!E88*Inputs!E40+'Gas Plant - Northstar'!E88*Inputs!E40)" +"IF(Inputs!$C$8=1,('Gas Plant - Crescendo'!F88+'Gas Plant - D&G'!F88+'Gas Plant - Hallwood'!F88+'Gas Plant - Northstar'!F88+'Gas Plant - Tom Brown'!F88)*Inputs!F40,(('Gas Plant - Crescendo'!F88+'Gas Plant - Hallwood'!F88+'Gas Plant - Northstar'!F88+'Gas Plant - Tom Brown'!F88)*Inputs!F40)*Inputs!$G$7+'Gas Plant - D&G'!F88*Inputs!F40)" +"E34+E32" +"IF(Inputs!$C$8=1,-('Gas Plant - Crescendo'!E51+'Gas Plant - D&G'!E51+'Gas Plant - Hallwood'!E51+'Gas Plant - Northstar'!E51+'Gas Plant - Tom Brown'!E51)*Inputs!E40,-('Gas Plant - D&G'!E51+'Gas Plant - Northstar'!E51)*Inputs!E40)" +"IF(Inputs!$C$8=1,-('Gas Plant - Crescendo'!F51+'Gas Plant - D&G'!F51+'Gas Plant - Hallwood'!F51+'Gas Plant - Northstar'!F51+'Gas Plant - Tom Brown'!F51)*Inputs!F40,-('Gas Plant - D&G'!F51)*Inputs!F40)" +"E36+E38" +"((-OandM/1000-Inputs!E100/1000)*Inputs!E40/365)*(1+Inputs!$D$99)^(YEAR('Cash Flow'!E2)-YEAR('Cash Flow'!$E$2))" +"-GandA/1000*Inputs!E40/365" +"-Inputs!$D$102/1000*Inputs!E40/365" +"-Inputs!$D$104*'Cash Flow'!E34" +"SUM(E42:E45)" +"E40+E46" +"-Inputs!E111/1000" +"Inputs!F111" +"MAX(0,N52*(1/(Discount_Rate+Inputs!$I$3)))" +"SUMPRODUCT(E3:O3,E52:O52)" +"ValDate" +"Discount_Rate" +"SUM(J26:J35)" +"TODAY()" +"E8*0.8" +"0.2*C13" +"C27*0.25" +"0.085*C28" +"0.275*C29" +"EOMONTH(D39,12)" +"IF(E390,SUM(E56:E64),0)" +"E$39" +"A13" +"$D13+MAX($G13,MIN($F13,$E13*(HLOOKUP(YEAR(E$71),Curves!$J$5:$W$6,2))))" +"A52" +"457000+(IF(SUM(C13,C27:C35)>0,120000,0))" +"$D$100*(E54+E65)*E40*1000" +"(5000)*12" +"SUM(E109:E110)" +"($C$115+$C$116)*E56*E40" +"ValDate" +"E108" +"XNPV(0.15,D117:N117,D119:N119)" +"YEAR(B4)" +"C4+D4" +"EOMONTH(B4,1)" +"YEAR(B4)" +"J5+1" +"SUMIF($A$4:$A$347,J$5,$E$4:$E$347)/COUNTIF($A$4:$A$347,J$5)" +"SUMIF($A$4:$A$347,J$5,$G$4:$G$347)/COUNTIF($A$4:$A$347,J$5)" +"YEAR(Inputs!E39)" +"Curves!J6" +"E4*$D$5" +"E4" +"Inputs!A14" +"$C9*Inputs!E43" +"SUM(E9:E18)" +"E19" +"SUMPRODUCT(E9:E18,Inputs!$C$43:$C$52)" +"B33" +"+$D24*E$22" +"SUM(D24:D30)" +"+$D33*E24" +"E40/42" +"$D$43*E33" +"$D$44*E34" +"+$D43*F34" +"$D$45*E35" +"$D$46*E36" +"$D$47*E37" +"$D$48*E38" +"$D$49*E39" +"+E50*E5" +"+$D54*E$23" +"+E54*E5" +"+E23-E50-E54" +"+E58*E5" +"E58*Inputs!E40" +"(E62+E71)*E33" +"E88" +"-E51" +"SUM(E94:E95)" +"YEAR(Inputs!E39)" +"Curves!J6" +"E4*$D$5" +"E4" +"Inputs!A14" +"$C9*Inputs!E43" +"SUM(E9:E18)" +"E19" +"SUMPRODUCT(E9:E18,Inputs!$C$43:$C$52)" +"B33" +"+$D24*E$22" +"SUM(D24:D30)" +"+$D33*E24" +"E40/42" +"$D$43*E33" +"$D$44*E34" +"+$D43*F34" +"$D$45*E35" +"$D$46*E36" +"$D$47*E37" +"$D$48*E38" +"$D$49*E39" +"+E50*E5" +"+$D54*E$23" +"+E54*E5" +"+E23-E50-E54" +"+E58*E5" +"E58*Inputs!E40" +"(E62+E71)*E33" +"E88" +"-E51" +"SUM(E94:E95)" +"YEAR(Inputs!E39)" +"Curves!J6" +"E4*$D$5" +"E4" +"Inputs!A14" +"$C9*Inputs!E43" +"SUM(E9:E18)" +"E19" +"SUMPRODUCT(E9:E18,Inputs!$C$43:$C$52)" +"B33" +"+$D24*E$22" +"SUM(D24:D30)" +"+$D33*E24" +"E40/42" +"$D$43*E33" +"$D$44*E34" +"+$D43*F34" +"$D$45*E35" +"$D$46*E36" +"$D$47*E37" +"$D$48*E38" +"$D$49*E39" +"+E50*E5" +"+$D54*E$23" +"+E54*E5" +"+E23-E50-E54" +"+E58*E5" +"E58*Inputs!E40" +"(E62+E71)*E33" +"E88" +"-E51" +"SUM(E94:E95)" +"YEAR(Inputs!E39)" +"Curves!J6" +"E4*$D$5" +"E4" +"Inputs!A14" +"$C9*Inputs!E43" +"SUM(E9:E18)" +"E19" +"SUMPRODUCT(E9:E18,Inputs!$C$43:$C$52)" +"B33" +"+$D24*E$22" +"SUM(D24:D30)" +"+$D33*E24" +"E40/42" +"$D$43*E33" +"$D$44*E34" +"+$D43*F34" +"$D$45*E35" +"$D$46*E36" +"$D$47*E37" +"$D$48*E38" +"$D$49*E39" +"+E50*E5" +"+$D54*E$23" +"+E54*E5" +"+E23-E50-E54" +"+E58*E5" +"E58*Inputs!E40" +"(E62+E71)*E33" +"E88" +"-E51" +"SUM(E94:E95)" +"YEAR(Inputs!E39)" +"Curves!J6" +"E4*$D$5" +"E4" +"Inputs!A14" +"$C9*Inputs!E43" +"SUM(E9:E18)" +"E19" +"SUMPRODUCT(E9:E18,Inputs!$C$43:$C$52)" +"B33" +"+$D24*E$22" +"SUM(D24:D30)" +"+$D33*E24" +"E40/42" +"$D$43*E33" +"$D$44*E34" +"+$D43*F34" +"$D$45*E35" +"$D$46*E36" +"$D$47*E37" +"$D$48*E38" +"$D$49*E39" +"+E50*E5" +"+$D54*E$23" +"+E54*E5" +"+E23-E50-E54" +"+E58*E5" +"E58*Inputs!E40" +"(E62+E71)*E33" +"E88" +"-E51" +"SUM(E94:E95)" +"Inputs!E39" +"EOMONTH(N2,12)" +"1/(1+Discount_Rate)^YEARFRAC(ValDate,E2,1)" +"Inputs!E42*Inputs!E$40*Inputs!E72*Inputs!$C42" +"Inputs!E44*Inputs!E$40*Inputs!E74" +"SUM(E5:E16)" +"SUM(E19:E27)" +"-Inputs!$D$103*Inputs!E40/365/1000" +"E17+E28+E30" +"IF(Inputs!$C$8=1,('Gas Plant - Crescendo'!E88+'Gas Plant - D&G'!E88+'Gas Plant - Hallwood'!E88+'Gas Plant - Northstar'!E88+'Gas Plant - Tom Brown'!E88)*Inputs!E40,(('Gas Plant - Crescendo'!E88+'Gas Plant - D&G'!E88+'Gas Plant - Hallwood'!E88+'Gas Plant - Tom Brown'!E88)*Inputs!E40)*Inputs!$G$7+'Gas Plant - Northstar'!E88*Inputs!E40)" +"IF(Inputs!$C$8=1,('Gas Plant - Crescendo'!F88+'Gas Plant - D&G'!F88+'Gas Plant - Hallwood'!F88+'Gas Plant - Northstar'!F88+'Gas Plant - Tom Brown'!F88)*Inputs!F40,(('Gas Plant - Crescendo'!F88+'Gas Plant - D&G'!F88+'Gas Plant - Hallwood'!F88+'Gas Plant - Northstar'!F88+'Gas Plant - Tom Brown'!F88)*Inputs!F40)*Inputs!$G$7)" +"E34+E32" +"IF(Inputs!$C$8=1,-('Gas Plant - Crescendo'!E51+'Gas Plant - D&G'!E51+'Gas Plant - Hallwood'!E51+'Gas Plant - Northstar'!E51+'Gas Plant - Tom Brown'!E51)*Inputs!E40,-('Gas Plant - D&G'!E51+'Gas Plant - Northstar'!E51)*Inputs!E40)" +"IF(Inputs!$C$8=1,-('Gas Plant - Crescendo'!F51+'Gas Plant - D&G'!F51+'Gas Plant - Hallwood'!F51+'Gas Plant - Northstar'!F51+'Gas Plant - Tom Brown'!F51)*Inputs!F40,-('Gas Plant - D&G'!F51)*Inputs!F40)" +"E36+E38" +"((-OandM/1000-Inputs!E100/1000)*Inputs!E40/365)*(1+Inputs!$D$99)^(YEAR('Cash Flow'!E2)-YEAR('Cash Flow'!$E$2))" +"-GandA/1000*Inputs!E40/365" +"-Inputs!$D$102/1000*Inputs!E40/365" +"-Inputs!$D$104*'Cash Flow'!E34" +"SUM(E42:E45)" +"IF(E40+E46>0,E40+E46,0)" +"-Inputs!E111/1000" +"Inputs!F111" +"MAX(0,N52*(1/(Discount_Rate+Inputs!$I$3)))" +"SUMPRODUCT(E3:O3,E52:O52)" +"ValDate" +"Discount_Rate" +"+B8+1" +"+H9+H14+H19+H24+H29+H34+H39" +"+B8+1" +"+H9+H14+H19+H24+H29+H34+H39" +"+B8+1" +"+H9+H14+H19+H24+H29+H34+H39" +"+B8+1" +"+H9+H14+H19+H24+H29+H34+H39" +"'Lumberton O&M'!B148*1.029" +"'Elizabethtown O&M'!B140*1.029" +"SUM(B6:B7)" +"SUM(B8:I8)" +"'Power Plant Payroll'!U52" +"B13" +"'Power Plant Payroll'!W52" +"SUM(B15:I15)" +"B11+B17" +"SUM(B3:B12)" +"SUM(B16:B44)" +"SUM(B48:B55)" +"SUM(B67:B71)" +"SUM(B74:B84)" +"SUM(B88:B90)" +"SUM(B93:B94)" +"SUM(B97:B100)" +"(B122*B125)+(B123*B126)" +"SUM(B128:B133)" +"B13+B45+B56+B64+B72+B85+B91+B95+B104+B108+B110+B112+B114+B116+B118+B120+B134+B142+B145+B147" +"B148*(1+Inflation!C4)" +"(B148-B134)*(1+Inflation!C4)" +"AVERAGE(B151:I151)+B152" +"B153" +"B149-B151" +"SUM(B159:B174)" +"SUM(B3:B12)" +"SUM(B15:B43)" +"SUM(B47:B54)" +"SUM(B57:B61)" +"SUM(B73:B83)" +"SUM(B86:B88)" +"SUM(B91:B92)" +"(B126*B129)+(B127*B130)" +"SUM(B132:B137)" +"B13+B44+B55+B62+B70+B84+B89+B93+B100+B103+B107+B110+B112+B114+B116+B118+B120+B122+B124+B138" +"B140*(1+Inflation!C4)" +"(B140-B138)*(1+Inflation!C4)" +"AVERAGE(B143:I143)+B144" +"B145" +"B141-B143" +"SUM(B150:B169)" +"Inflation!D3" +"C5" +"C6+E5" +"E6+F5" +"U52*(1+C5)" +"C7*(1+E5)" +"E7*(1+F5)" +"(C7-$U$18)*$V$19" +"(E7-($U$18*1+E6))*$V$19" +"AA52*(1+C5)" +"C9*(1+E5)" +"E9*(1+F5)" +"SUM(C7:C9)" +"E18" +"U18*V18" +"U18+W18" +"Z18*B18" +"F21*1" +"K21*F21" +"M21*G21" +"O21*B21" +"P21*B21" +"R21+S21" +"V19" +"F23*1.5" +"V23" +"V28" +"V31" +"SUM(B18:B44)" +"V44" +"B45+B50" +"C3" +"C4+D3" +"B8+1" +"+B13+1" +"+H9+H14+H19+H24+H29+H34+H39" +"C5" +"C12" +"SUM(C5:C15)" +"SUM(C20:C34)" +"SUM(D25:D34)" +"63688.08-63688.08" +"SUM(C39:C52)" +"223274.82-63688.08" +"C53-C54" +"SUM(C58:C59)" +"SUM(C63:C66)" +"-21014.4-25526.38" +"2939.97-26.83" +"-2399.86+19972.14" +"-117951.78-44581.41+28464" +"-127014.94+25960.77" +"-146075.95-229.89" +"SUM(C79:C83)" +"-2939.97+2939.97-28464+44581.41+117951.78" +"50202.35" +"3683.29-277.12" +"21014.4+25526.38" +"SUM(F5:F16)" +"SUM(F19:F37)" +"SUM(F40:F50)" +"SUM(F53:F102)" +"SUM(F105:F111)" +"SUM(F114:F115)" +"SUM(F118:F125)" +"F126+F116+F112+F103+F51+F38+F17" +"SUM(G5:G5)" +"SUM(G8)" +"G6+G9+G12+G15+G18+G21+G24+G27+G30+G33+G36+G39+G42+G45+G48+G51+G54" +"TODAY()" +"D5+1" +"H5+3" +"24*31*A5" +"(C5*14000)" +"B5/D5*1000000" +"24*28*L5" +"M5*14000" +"K5/N5*1000000" +"31*24*R5" +"14000*S5" +"24*30*Y5" +"Z5/AB5*1000000" +"24*30*AP5" +"24*31*AV5" +"A5-1%" +"1+((U6-$U$5)/$U$5)" +"1+((AD6-$AD$5)/$AD$5)" +"1+((AL6-$AL$5)/$AL$5)" +"B74/D74*1000000" +"AZ73-1%" +"C13+D13" +"+Kennedy!D43-9000" +"+B9*E9" +"0.902*F9" +"0.065*12000" +"0.8*F9-H9" +"+G9-H9-I9" +"SUM(H9:J9)" +"+Kennedy!D41" +"0.935*12000" +"+G11*0.8" +"SUM(B9:B11)" +"F15" +"+G15" +"0.8*F16" +"+G16-I16" +"0.937*F19" +"+G19-I19-H19" +"SUM(B19:B20)" +"0.5*F25" +"+G26" +"F27/($F$19+$F$27)*10000" +"MAX(0,0.8*F27-H27)" +"SUM(B25:B29)" +"SUM(F9:F30)" +"SUM(G9:G30)-G30-G12" +"SUM(K9:K29)" +"+D25*$D$20" +"+F25*E25" +"SUM(D24:D34)" +"+D24*D20" +"+F24*E24" +"+D27*D20" +"+F24" +"+D29*D20" +"+F24" +"+D31*D20" +"+F24" +"+D33*D19" +"+F24" +"+D35*D19" +"+F24" +"+D37*D19" +"+F24" +"+D40*D19" +"+F24" +"+D41*D19" +"+D43*D20" +"SUM(D24:D43)" +"+F29*E29" +"+D45*0.9352" +"SUM(D29:D45)" +"+D27*D$23" +"+F27*E27" +"SUM(D27:D34)" +"+D24*D20" +"+F24*E24" +"+D27*D20" +"+D30*D20" +"SUM(D24:D34)" +"+D24*D20" +"+F24*E24" +"SUM(D24:D27)" +"COUNTA(T7:BD7)" +"COUNTA(D9:D26)" +"COUNTA(D30:D32)" +"COUNTA(E52:E76)" +"COUNTA(E80:E94)" +"COUNTA(E102:E112)" +"COUNTA(E115:E126)" +"E127+E113+E95+E77+E99+E33+E27" +"IF(E2=21:21,E$22:E$23,"" "")" +"SUM(I2:I14)" +"SUM(I16:I25)" +"SUM(I27:I62)" +"SUM(J66:J95)" +"+B10*(1+0.1)" +"AVERAGE(B9:F9,G9:J9)" +"+B10*(1-0.1)" +"SUM(B14:J14)" +"+B$5*B10" +"+IF(B$15=0,""N.A."",IF(B20>B$14,""Above Band"",IF(B20B$15,(B$19-B$15)*8000/1000000,0)" +"+IF(E$19>E$15,(E$19-E$15)*8000/1000000,0)+IF(F$19>F$15,(F$19-F$15)*8000/1000000,0)" +"+SUM(B22:B23)" +"1-L8" +"TODAY()" +"TODAY()" +"C95" +"SUM(D87:D103)" +"SUM(D118:D125)" +"SUM(D129:D142)" +"SUM(D151:D159)" +"(1-D171)" +"SUM(D171:D172)" +"(1-D5)" +"SUM(D5:D6)" +"-146300+1606600" +"222498+183253" +"SUM(C77:C81)" +"13000+9030" +"13000+4577" +"13000+9232" +"8000+7977" +"8000+9880" +"11700+12580" +"14400+20000" +"14600+20000" +"14200+16000" +"12700+14517" +"8000+10978" +"8000+10382" +"AVERAGE(B2:B61)" +"C426-C61" +"C1310-C944" +"E2+D2" +"D4" +"E4+C4" +"C4+B5" +"D5+E4" +"SUM(B4:B19)" +"L19*(B20-B19)+N18" +"SUM(C21:I21)" +"K21-J21" +"L21*(B22-B21)+M20" +"D21" +"E11" +"B6-D6" +"B6-F6" +"B6-H6" +"B6-J6" +"C6-E6" +"C6-G6" +"C6-I6" +"C6-K6" +"B8/10000" +"A21" +"+D27" +"+D39-0.005" +"VLOOKUP(F7,Prices!$B:$I,2,FALSE)" +"G7" +"(($C$5+E9)/(1-M9)-($C$5+E9))+N9" +"E9+F9" +"G7-E9-F9" +"I9+K9" +"G7-E10-F10" +"G7-E11-F11" +"G7-E12-F12" +"G7-E13-F13" +"$G$15-E17-F17" +"0.03+0.0101" +"0.0978+0.0022" +"0.1231+0.0094" +"$G$26-E28-F28" +"0.1012+0.0094" +"($C$5+E35)*I35+J35+($C$5+E35)*K35+L35" +"G33-E40-F40" +"G33-E41-F41" +"($E10+$C$5)/(1-M10)*M10+N10" +"E10+F10" +"$G$8-E10-F10" +"0.0045+0.01" +"I10+K10" +"0.0037+0.01" +"0.0034+0.01" +"0.0048+0.01" +"+E13+0.06" +"0.002+0.01" +"+E16+0.055" +"0.0005+0.01" +"+E19" +"G23-E25-F25" +"+E25" +"G23-E26-F26" +"G23-E27-F27" +"E10" +"($C$5+E32)*I32+J32+($C$5+E32)*K32+L32" +"$G$30-E32-F32" +"$G$36-E38-F38" +"+E40" +"+E33" +"VLOOKUP(D9,Prices!$B:$I,3,FALSE)" +"(($C$5+E9)/(1-M9)-($C$5+E9))+N9" +"E9+F9" +"G7-E9-F9" +"0.0022+0.0072+0.094" +"I9+K9" +"G7-E10-F10" +"G7-E11-F11" +"G7-E12-F12" +"G7-E13-F13" +"G15" +"$G$15-E17-F17" +"0.03+0.0101" +"0.0978+0.0022" +"0.1231+0.0094" +"$G$26-E28-F28" +"(7.97%+10.89%*4)/5" +"(7.05%+9.24%*4)/5" +"0.1012+0.0094" +"(7.33%+9.75%*4)/5" +"($C$5+E36)*I36+J36+($C$5+E36)*K36+L36" +"G34-E41-F41" +"G34-E42-F42" +"G34-E43-F43" +"G34-E44-F44" +"($E10+$C$5)/(1-M10)*M10+N10" +"E10+F10" +"$G$8-E10-F10" +"0.019" +"I10+K10" +"0.0159" +"0.0146" +"+E12+0.06" +"0.0018+0.01" +"+E18" +"G22-E24-F24" +"+E24" +"G22-E25-F25" +"+E12+0.015" +"G22-E26-F26" +"+E10" +"($C$5+E31)*I31+J31+($C$5+E31)*K31+L31" +"$G$29-E31-F31" +"+E10" +"$G$35-E37-F37" +"+E32" +"C3" +"B2+1" +"Listen!C3" +"VLOOKUP($B6,Listen!$B:$CN,C$2,FALSE)" +"AVERAGE(C11:C14)" +"AVERAGE(C16:C22)" +"HLOOKUP($A4,AVGs!$C:$AZ,VLOOKUP(C$2,AVGs!$B:$BA,52,FALSE),FALSE)" +"HLOOKUP($A30,AVGs!$C:$AZ,VLOOKUP(C$2,AVGs!$B:$BA,52,FALSE),FALSE)+0.0675" +"(D9 & E9 & F9 & G9 & H9 & I9 & J9 & K9 & L9 & M9 & N9 & O9 & P9 & Q9 & R9 & S9 & T9 & U9 & V9 & W9 & X9 & Y9 & Z9 & AA9 & AB9 & AC9 & AD9 & AE9 & AF9 & AG9 & AH9 & AI9 & AJ9 & AK9 & AL9 & AM9 & AN9 & AO9 & AP9 & AQ9 & AR9 & AS9 & AT9 & AU9 & AV9 & AW9 & AX9 & AY9 & AZ9 & BA9 & BB9 & BC9 & BD9 & BE9 & BF9 & BG9 & BH9 & BI9 & BJ9 & BK9 & BL9)" +"[2]Curves!D10" +"[2]Curves!I10" +"[2]Curves!P10" +"[2]Curves!L10" +"[2]Curves!U10" +"[2]Curves!W10" +"[2]Curves!O10" +"[2]Curves!F10" +"[2]Curves!S10" +"[2]Curves!K10" +"[2]Curves!G10" +"[2]Curves!R10" +"[2]Curves!N10" +"[2]Curves!J10" +"[2]Curves!E10" +"D9" +"[2]Curves!BB10" +"[2]Curves!AN10" +"[2]Curves!Y10" +"[2]Curves!AD10" +"[2]Curves!Y10" +"[2]Curves!AE10" +"[2]Curves!Z10" +"[2]Curves!Z10" +"[2]Curves!Z10" +"[2]Curves!AA10" +"[2]Curves!Z10" +"AU9" +"0.014+0.01" +"SUM(B6:G6)-I6-J6" +"+J6-F6-G6" +"+L6*0.003" +"+P6" +"+W6+0.08" +"($O6+P6)/(1-Y$2)*Y$2+Y$3" +"+($W6-P6)-Y6" +"AVERAGE(AD6:AD12)" +"+W13+0.18" +"AVERAGE(AD13:AD17)" +"+Q6" +"+W18+0.07" +"I3-D3" +"AVERAGE(D10:D10)" +"AVERAGE(D12:D17)" +"AVERAGE(U11:U17)" +"AVERAGE(D18:D22)" +"+Listen!C6" +"5.43-B10" +"P10" +"+P10+0.01" +"D10-(U10+B10)*0.025+0.0225" +"D10-0.05" +"Listen!F6" +"+C12+X13" +"D11" +"D11-0.01" +"D11-0.035" +"D11+0" +"D11+0.025" +"+L11+0.02" +"D11" +"+P11" +"D11-0.2" +"D11" +"+X13+X12" +"+Y11+0.01" +"+Y11+0.045" +"+AB11" +"Listen!L7" +"Z11-(B11+Z11)*0.011" +"+AI11+0.0125" +"Listen!D7" +"($B11+$BC11)/(1+0.0461)*0.0461+0.015+$BC11" +"($B11+$BC11)/(1+0.052)*0.052+0.0225+$BC11" +"($B11+$BC11)/(1+0.048)*0.048+0.055+$BD11" +"+C11+0.01" +"D12+0.01" +"D12+0.03" +"+X11-0.005" +"+X13-0.005" +"+C11+0.005" +"+X11-0.005" +"+X13-0.005" +"+C11" +"+X11-0.005" +"+X13" +"+C11-0.01" +"+X11" +"+X13+0.005" +"+C11-0.005" +"+X11+0.005" +"+X13" +"+C11+0.005" +"+X11+0.01" +"+X13+0.01" +"+C18-0.065" +"+L18-0.02" +"I18+0.01" +"D18+0.175" +"+L18+0.03" +"L18+0.09" +"D18-0.16" +"U18+0.055" +"(U18+B18)*0.032+U18+0.01" +"X20+X19" +"+X18-0.08" +"+X20-0.06" +"Y18+0.04" +"+Y18+0.07" +"+Z18-0.065" +"+AI18+0.02" +"+C18-0.065" +"+X18-0.06" +"+X20-0.02" +"+C18-0.045" +"+X18-0.02" +"+X20+0.035" +"+C18+0.085" +"+X18+0.08" +"+X20+0.025" +"+C18+0.085" +"+X18+0.08" +"+X20+0.02" +"+Y23+0.055" +"D23-0.005" +"D23-0.005" +"D23+0.045" +"L23-0" +"D23-0.005" +"AVERAGE(Y23:Y29)" +"Z23+0.075" +"AC23" +"Y23+0.06" +"+AI23" +"AL11" +"AVERAGE(Z23:Z29)" +"Y30+0.08" +"L30-0.02" +"D30+0.18" +"I30+0.1" +"AVERAGE(Y30:Y34)" +"Z30+0.05" +"+Y30+0.04" +"Y30+0.15" +"+Z30-0.06" +"AVERAGE(Z30:Z34)" +"+Y35+0.04" +"E35" +"I35+0" +"+L35" +"+Z35+0.075" +"Z35-0.06" +"L42-0.01" +"D42+0.16" +"I42+0.15" +"Z42+0.06" +"+Z42-0.055" +"+I35" +"+Z47+0.07" +"+BC35-0.005" +"Y54+0.04" +"L54+0" +"D54+0.155" +"I54" +"Z54+0.07" +"+Y59+0.01" +"+Z59+0.09" +"Z59-0.16" +"D66+0.145" +"Z66+0.08" +"D71" +"Y78+0.02" +"L78+0.1" +"D90+0.15" +"+Z90+0.1" +"I90-0.005" +"D102+0.11" +"D114+0.12" +"+D114+0" +"Y155+0.05" +"Y162+0.035" +"AH192+0.01" +"(D9 & E9 & F9 & G9 & H9 & I9 & J9 & K9 & L9 & M9 & N9 & O9 & P9 & Q9 & R9 & S9 & T9 & U9 & V9 & W9 & X9 & Y9 & Z9 & AA9 & AB9 & AC9 & AD9 & AE9 & AF9 & AG9 & AH9 & AI9 & AJ9 & AK9 & AL9 & AM9 & AN9 & AO9 & AP9 & AQ9 & AR9 & AS9 & AT9 & AU9 & AV9 & AW9 & AX9 & AY9 & AZ9 & BA9 & BB9 & BC9 & BD9 & BE9 & BF9 & BG9 & BH9 & BI9 & BJ9 & BK9 & BL9 & BM9 & BN9 & BO9 & BP9 & BQ9 & BR9 & BS9 & BT9 & BU9 & BV9 & BW9 & BX9 & BY9 & BZ9 & CA9)" +"Curves!D10" +"Curves!I10" +"Curves!P10" +"Curves!L10" +"Curves!U10" +"Curves!W10" +"Curves!O10" +"Curves!F10" +"Curves!S10" +"Curves!K10" +"Curves!G10" +"Curves!R10" +"Curves!N10" +"Curves!J10" +"Curves!E10" +"Curves!AC10" +"Curves!AD10" +"Curves!AA10" +"Curves!Y10" +"Curves!AB10" +"Curves!Z10" +"Curves!Z10" +"Curves!Z10" +"Curves!Z10" +"Curves!AC10" +"Curves!Z10" +"AS9" +"D9" +"R9" +"S9+0.01" +"AS9" +"AQ9" +"D9" +"Curves!AE10" +"AW9" +"Curves!AN10" +"AQ9" +"Curves!AS10" +"(D210 & E210 & F210 & G210 & H210 & I210 & J210 & K210 & L210 & M210 & N210 & O210 & P210 & Q210 & R210 & S210 & T210 & U210 & V210 & W210 & X210 & Y210 & Z210 & AA210 & AB210 & AC210 & AD210 & AE210 & AF210 & AG210 & AH210 & AI210 & AJ210 & AK210 & AL210 &#REF! &#REF! & AM210 & AN210 & AO210 & AP210 & AQ210 & AR210 & AS210 & AT210 & AU210 & AV210 & AW210 & AX210 & AY210 & AZ210 & BA210 & BB210 & BC210 & BD210 & BE210)" +"-F5" +"-E5" +"-D5" +"-C5" +"C5" +"-Q20" +"-P20" +"-O20" +"18.55+11.1" +"1.57+34.95" +"E2+E3" +"D9+E9+F9" +"B9" +"M9+N9+O9+P9" +"65000-O9-N9-M9" +"B24" +"T20+U20+X20+W19" +"SUM(B9:B34)" +"SUM(M35:U35)" +"M9-N35-M35" +"N9-P35" +"O9-R35" +"SUM(B6:M6)" +"SUM(B6:B16)" +"SUM(B24:B35)" +"SUM(P7:P500)" +"SUM(R7:R500)/SUM(P7:P500)" +"DATE(LEFT(B7,4),RIGHT(LEFT(B7,6),2),RIGHT(B7,2))" +"VLOOKUP(H7,Fuel!$G$24:$I$35,3,FALSE)*(IF(L7<$B$2,0,1))" +"VLOOKUP(I7,Fuel!$B$24:$D$43,3,FALSE)" +"M7*F7*(1+N7)" +"IF(VLOOKUP(H7,Fuel!$G$24:$I544,2,FALSE)=""AB"",O7/ABHEAT/28.174,O7/SASKHEAT/28.174)" +"M7*F7*N7" +"IF(VLOOKUP(H7,Fuel!$G$24:$I542,2,FALSE)=""AB"",Q7/ABHEAT/28.174,Q7/SASKHEAT/28.174)" +"IF(VLOOKUP(H8,Fuel!$G$24:$I593,2,FALSE)=""AB"",O8/ABHEAT/28.174,O8/SASKHEAT/28.174)" +"IF(VLOOKUP(H9,Fuel!$G$24:$I587,2,FALSE)=""AB"",O9/ABHEAT/28.174,O9/SASKHEAT/28.174)" +"IF(VLOOKUP(H9,Fuel!$G$24:$I549,2,FALSE)=""AB"",Q9/ABHEAT/28.174,Q9/SASKHEAT/28.174)" +"IF(VLOOKUP(H10,Fuel!$G$24:$I750,2,FALSE)=""AB"",O10/ABHEAT/28.174,O10/SASKHEAT/28.174)" +"IF(VLOOKUP(H10,Fuel!$G$24:$I554,2,FALSE)=""AB"",Q10/ABHEAT/28.174,Q10/SASKHEAT/28.174)" +"IF(VLOOKUP(H11,Fuel!$G$24:$I594,2,FALSE)=""AB"",O11/ABHEAT/28.174,O11/SASKHEAT/28.174)" +"IF(VLOOKUP(H11,Fuel!$G$24:$I558,2,FALSE)=""AB"",Q11/ABHEAT/28.174,Q11/SASKHEAT/28.174)" +"IF(VLOOKUP(H12,Fuel!$G$24:$I834,2,FALSE)=""AB"",O12/ABHEAT/28.174,O12/SASKHEAT/28.174)" +"IF(VLOOKUP(H12,Fuel!$G$24:$I586,2,FALSE)=""AB"",Q12/ABHEAT/28.174,Q12/SASKHEAT/28.174)" +"IF(VLOOKUP(H13,Fuel!$G$24:$I464,2,FALSE)=""AB"",O13/ABHEAT/28.174,O13/SASKHEAT/28.174)" +"IF(VLOOKUP(H14,Fuel!$G$24:$I614,2,FALSE)=""AB"",O14/ABHEAT/28.174,O14/SASKHEAT/28.174)" +"IF(VLOOKUP(H14,Fuel!$G$24:$I590,2,FALSE)=""AB"",Q14/ABHEAT/28.174,Q14/SASKHEAT/28.174)" +"IF(VLOOKUP(H15,Fuel!$G$24:$I739,2,FALSE)=""AB"",O15/ABHEAT/28.174,O15/SASKHEAT/28.174)" +"IF(VLOOKUP(H15,Fuel!$G$24:$I594,2,FALSE)=""AB"",Q15/ABHEAT/28.174,Q15/SASKHEAT/28.174)" +"IF(VLOOKUP(H16,Fuel!$G$24:$I468,2,FALSE)=""AB"",O16/ABHEAT/28.174,O16/SASKHEAT/28.174)" +"IF(VLOOKUP(H16,Fuel!$G$24:$I601,2,FALSE)=""AB"",Q16/ABHEAT/28.174,Q16/SASKHEAT/28.174)" +"IF(VLOOKUP(H17,Fuel!$G$24:$I580,2,FALSE)=""AB"",O17/ABHEAT/28.174,O17/SASKHEAT/28.174)" +"IF(VLOOKUP(H18,Fuel!$G$24:$I801,2,FALSE)=""AB"",O18/ABHEAT/28.174,O18/SASKHEAT/28.174)" +"IF(VLOOKUP(H19,Fuel!$G$24:$I702,2,FALSE)=""AB"",O19/ABHEAT/28.174,O19/SASKHEAT/28.174)" +"IF(VLOOKUP(H19,Fuel!$G$24:$I610,2,FALSE)=""AB"",Q19/ABHEAT/28.174,Q19/SASKHEAT/28.174)" +"IF(VLOOKUP(H20,Fuel!$G$24:$I538,2,FALSE)=""AB"",O20/ABHEAT/28.174,O20/SASKHEAT/28.174)" +"IF(VLOOKUP(H20,Fuel!$G$24:$I613,2,FALSE)=""AB"",Q20/ABHEAT/28.174,Q20/SASKHEAT/28.174)" +"IF(VLOOKUP(H21,Fuel!$G$24:$I699,2,FALSE)=""AB"",O21/ABHEAT/28.174,O21/SASKHEAT/28.174)" +"IF(VLOOKUP(H22,Fuel!$G$24:$I521,2,FALSE)=""AB"",O22/ABHEAT/28.174,O22/SASKHEAT/28.174)" +"IF(VLOOKUP(H22,Fuel!$G$24:$I650,2,FALSE)=""AB"",Q22/ABHEAT/28.174,Q22/SASKHEAT/28.174)" +"IF(VLOOKUP(H23,Fuel!$G$24:$I774,2,FALSE)=""AB"",O23/ABHEAT/28.174,O23/SASKHEAT/28.174)" +"IF(VLOOKUP(H23,Fuel!$G$24:$I781,2,FALSE)=""AB"",Q23/ABHEAT/28.174,Q23/SASKHEAT/28.174)" +"IF(VLOOKUP(H24,Fuel!$G$24:$I796,2,FALSE)=""AB"",O24/ABHEAT/28.174,O24/SASKHEAT/28.174)" +"IF(VLOOKUP(H25,Fuel!$G$24:$I579,2,FALSE)=""AB"",O25/ABHEAT/28.174,O25/SASKHEAT/28.174)" +"IF(VLOOKUP(H26,Fuel!$G$24:$I679,2,FALSE)=""AB"",O26/ABHEAT/28.174,O26/SASKHEAT/28.174)" +"IF(VLOOKUP(H27,Fuel!$G$24:$I467,2,FALSE)=""AB"",O27/ABHEAT/28.174,O27/SASKHEAT/28.174)" +"IF(VLOOKUP(H27,Fuel!$G$24:$I805,2,FALSE)=""AB"",Q27/ABHEAT/28.174,Q27/SASKHEAT/28.174)" +"IF(VLOOKUP(H28,Fuel!$G$24:$I727,2,FALSE)=""AB"",O28/ABHEAT/28.174,O28/SASKHEAT/28.174)" +"IF(VLOOKUP(H29,Fuel!$G$24:$I495,2,FALSE)=""AB"",O29/ABHEAT/28.174,O29/SASKHEAT/28.174)" +"IF(VLOOKUP(H29,Fuel!$G$24:$I544,2,FALSE)=""AB"",Q29/ABHEAT/28.174,Q29/SASKHEAT/28.174)" +"IF(VLOOKUP(H30,Fuel!$G$24:$I552,2,FALSE)=""AB"",O30/ABHEAT/28.174,O30/SASKHEAT/28.174)" +"IF(VLOOKUP(H30,Fuel!$G$24:$I499,2,FALSE)=""AB"",Q30/ABHEAT/28.174,Q30/SASKHEAT/28.174)" +"IF(VLOOKUP(H31,Fuel!$G$24:$I499,2,FALSE)=""AB"",O31/ABHEAT/28.174,O31/SASKHEAT/28.174)" +"IF(VLOOKUP(H31,Fuel!$G$24:$I606,2,FALSE)=""AB"",Q31/ABHEAT/28.174,Q31/SASKHEAT/28.174)" +"IF(VLOOKUP(H32,Fuel!$G$24:$I453,2,FALSE)=""AB"",O32/ABHEAT/28.174,O32/SASKHEAT/28.174)" +"IF(VLOOKUP(H32,Fuel!$G$24:$I592,2,FALSE)=""AB"",Q32/ABHEAT/28.174,Q32/SASKHEAT/28.174)" +"IF(VLOOKUP(H33,Fuel!$G$24:$I636,2,FALSE)=""AB"",O33/ABHEAT/28.174,O33/SASKHEAT/28.174)" +"IF(VLOOKUP(H33,Fuel!$G$24:$I600,2,FALSE)=""AB"",Q33/ABHEAT/28.174,Q33/SASKHEAT/28.174)" +"IF(VLOOKUP(H35,Fuel!$G$24:$I581,2,FALSE)=""AB"",O35/ABHEAT/28.174,O35/SASKHEAT/28.174)" +"IF(VLOOKUP(H36,Fuel!$G$24:$I718,2,FALSE)=""AB"",O36/ABHEAT/28.174,O36/SASKHEAT/28.174)" +"IF(VLOOKUP(H37,Fuel!$G$24:$I855,2,FALSE)=""AB"",O37/ABHEAT/28.174,O37/SASKHEAT/28.174)" +"IF(VLOOKUP(H37,Fuel!$G$24:$I555,2,FALSE)=""AB"",Q37/ABHEAT/28.174,Q37/SASKHEAT/28.174)" +"IF(VLOOKUP(H38,Fuel!$G$24:$I650,2,FALSE)=""AB"",O38/ABHEAT/28.174,O38/SASKHEAT/28.174)" +"IF(VLOOKUP(H39,Fuel!$G$24:$I643,2,FALSE)=""AB"",O39/ABHEAT/28.174,O39/SASKHEAT/28.174)" +"IF(VLOOKUP(H39,Fuel!$G$24:$I521,2,FALSE)=""AB"",Q39/ABHEAT/28.174,Q39/SASKHEAT/28.174)" +"IF(VLOOKUP(H40,Fuel!$G$24:$I642,2,FALSE)=""AB"",O40/ABHEAT/28.174,O40/SASKHEAT/28.174)" +"IF(VLOOKUP(H41,Fuel!$G$24:$I717,2,FALSE)=""AB"",O41/ABHEAT/28.174,O41/SASKHEAT/28.174)" +"IF(VLOOKUP(H42,Fuel!$G$24:$I692,2,FALSE)=""AB"",O42/ABHEAT/28.174,O42/SASKHEAT/28.174)" +"IF(VLOOKUP(H42,Fuel!$G$24:$I529,2,FALSE)=""AB"",Q42/ABHEAT/28.174,Q42/SASKHEAT/28.174)" +"IF(VLOOKUP(H43,Fuel!$G$24:$I797,2,FALSE)=""AB"",O43/ABHEAT/28.174,O43/SASKHEAT/28.174)" +"IF(VLOOKUP(H43,Fuel!$G$24:$I533,2,FALSE)=""AB"",Q43/ABHEAT/28.174,Q43/SASKHEAT/28.174)" +"IF(VLOOKUP(H44,Fuel!$G$24:$I582,2,FALSE)=""AB"",O44/ABHEAT/28.174,O44/SASKHEAT/28.174)" +"IF(VLOOKUP(H44,Fuel!$G$24:$I545,2,FALSE)=""AB"",Q44/ABHEAT/28.174,Q44/SASKHEAT/28.174)" +"IF(VLOOKUP(H45,Fuel!$G$24:$I770,2,FALSE)=""AB"",O45/ABHEAT/28.174,O45/SASKHEAT/28.174)" +"IF(VLOOKUP(H45,Fuel!$G$24:$I553,2,FALSE)=""AB"",Q45/ABHEAT/28.174,Q45/SASKHEAT/28.174)" +"IF(VLOOKUP(H46,Fuel!$G$24:$I445,2,FALSE)=""AB"",O46/ABHEAT/28.174,O46/SASKHEAT/28.174)" +"IF(VLOOKUP(H46,Fuel!$G$24:$I563,2,FALSE)=""AB"",Q46/ABHEAT/28.174,Q46/SASKHEAT/28.174)" +"IF(VLOOKUP(H47,Fuel!$G$24:$I571,2,FALSE)=""AB"",O47/ABHEAT/28.174,O47/SASKHEAT/28.174)" +"IF(VLOOKUP(H47,Fuel!$G$24:$I574,2,FALSE)=""AB"",Q47/ABHEAT/28.174,Q47/SASKHEAT/28.174)" +"IF(VLOOKUP(H48,Fuel!$G$24:$I620,2,FALSE)=""AB"",O48/ABHEAT/28.174,O48/SASKHEAT/28.174)" +"IF(VLOOKUP(H48,Fuel!$G$24:$I581,2,FALSE)=""AB"",Q48/ABHEAT/28.174,Q48/SASKHEAT/28.174)" +"IF(VLOOKUP(H49,Fuel!$G$24:$I617,2,FALSE)=""AB"",O49/ABHEAT/28.174,O49/SASKHEAT/28.174)" +"IF(VLOOKUP(H50,Fuel!$G$24:$I645,2,FALSE)=""AB"",O50/ABHEAT/28.174,O50/SASKHEAT/28.174)" +"IF(VLOOKUP(H50,Fuel!$G$24:$I595,2,FALSE)=""AB"",Q50/ABHEAT/28.174,Q50/SASKHEAT/28.174)" +"IF(VLOOKUP(H51,Fuel!$G$24:$I524,2,FALSE)=""AB"",O51/ABHEAT/28.174,O51/SASKHEAT/28.174)" +"IF(VLOOKUP(H51,Fuel!$G$24:$I604,2,FALSE)=""AB"",Q51/ABHEAT/28.174,Q51/SASKHEAT/28.174)" +"IF(VLOOKUP(H52,Fuel!$G$24:$I601,2,FALSE)=""AB"",O52/ABHEAT/28.174,O52/SASKHEAT/28.174)" +"IF(VLOOKUP(H53,Fuel!$G$24:$I688,2,FALSE)=""AB"",O53/ABHEAT/28.174,O53/SASKHEAT/28.174)" +"IF(VLOOKUP(H53,Fuel!$G$24:$I617,2,FALSE)=""AB"",Q53/ABHEAT/28.174,Q53/SASKHEAT/28.174)" +"IF(VLOOKUP(H54,Fuel!$G$24:$I760,2,FALSE)=""AB"",O54/ABHEAT/28.174,O54/SASKHEAT/28.174)" +"IF(VLOOKUP(H55,Fuel!$G$24:$I460,2,FALSE)=""AB"",O55/ABHEAT/28.174,O55/SASKHEAT/28.174)" +"IF(VLOOKUP(H56,Fuel!$G$24:$I646,2,FALSE)=""AB"",O56/ABHEAT/28.174,O56/SASKHEAT/28.174)" +"IF(VLOOKUP(H56,Fuel!$G$24:$I637,2,FALSE)=""AB"",Q56/ABHEAT/28.174,Q56/SASKHEAT/28.174)" +"IF(VLOOKUP(H57,Fuel!$G$24:$I637,2,FALSE)=""AB"",O57/ABHEAT/28.174,O57/SASKHEAT/28.174)" +"IF(VLOOKUP(H57,Fuel!$G$24:$I708,2,FALSE)=""AB"",Q57/ABHEAT/28.174,Q57/SASKHEAT/28.174)" +"IF(VLOOKUP(H58,Fuel!$G$24:$I575,2,FALSE)=""AB"",O58/ABHEAT/28.174,O58/SASKHEAT/28.174)" +"IF(VLOOKUP(H58,Fuel!$G$24:$I745,2,FALSE)=""AB"",Q58/ABHEAT/28.174,Q58/SASKHEAT/28.174)" +"IF(VLOOKUP(H59,Fuel!$G$24:$I641,2,FALSE)=""AB"",O59/ABHEAT/28.174,O59/SASKHEAT/28.174)" +"IF(VLOOKUP(H59,Fuel!$G$24:$I749,2,FALSE)=""AB"",Q59/ABHEAT/28.174,Q59/SASKHEAT/28.174)" +"IF(VLOOKUP(H60,Fuel!$G$24:$I540,2,FALSE)=""AB"",O60/ABHEAT/28.174,O60/SASKHEAT/28.174)" +"IF(VLOOKUP(H60,Fuel!$G$24:$I845,2,FALSE)=""AB"",Q60/ABHEAT/28.174,Q60/SASKHEAT/28.174)" +"IF(VLOOKUP(H61,Fuel!$G$24:$I831,2,FALSE)=""AB"",O61/ABHEAT/28.174,O61/SASKHEAT/28.174)" +"IF(VLOOKUP(H61,Fuel!$G$24:$I500,2,FALSE)=""AB"",Q61/ABHEAT/28.174,Q61/SASKHEAT/28.174)" +"IF(VLOOKUP(H62,Fuel!$G$24:$I852,2,FALSE)=""AB"",O62/ABHEAT/28.174,O62/SASKHEAT/28.174)" +"IF(VLOOKUP(H63,Fuel!$G$24:$I509,2,FALSE)=""AB"",O63/ABHEAT/28.174,O63/SASKHEAT/28.174)" +"IF(VLOOKUP(H63,Fuel!$G$24:$I846,2,FALSE)=""AB"",Q63/ABHEAT/28.174,Q63/SASKHEAT/28.174)" +"IF(VLOOKUP(H64,Fuel!$G$24:$I556,2,FALSE)=""AB"",Q64/ABHEAT/28.174,Q64/SASKHEAT/28.174)" +"IF(VLOOKUP(H65,Fuel!$G$24:$I701,2,FALSE)=""AB"",O65/ABHEAT/28.174,O65/SASKHEAT/28.174)" +"IF(VLOOKUP(H65,Fuel!$G$24:$I607,2,FALSE)=""AB"",Q65/ABHEAT/28.174,Q65/SASKHEAT/28.174)" +"IF(VLOOKUP(H66,Fuel!$G$24:$I516,2,FALSE)=""AB"",O66/ABHEAT/28.174,O66/SASKHEAT/28.174)" +"IF(VLOOKUP(H66,Fuel!$G$24:$I527,2,FALSE)=""AB"",Q66/ABHEAT/28.174,Q66/SASKHEAT/28.174)" +"IF(VLOOKUP(H67,Fuel!$G$24:$I459,2,FALSE)=""AB"",O67/ABHEAT/28.174,O67/SASKHEAT/28.174)" +"IF(VLOOKUP(H67,Fuel!$G$24:$I835,2,FALSE)=""AB"",Q67/ABHEAT/28.174,Q67/SASKHEAT/28.174)" +"IF(VLOOKUP(H68,Fuel!$G$24:$I811,2,FALSE)=""AB"",O68/ABHEAT/28.174,O68/SASKHEAT/28.174)" +"IF(VLOOKUP(H68,Fuel!$G$24:$I622,2,FALSE)=""AB"",Q68/ABHEAT/28.174,Q68/SASKHEAT/28.174)" +"IF(VLOOKUP(H69,Fuel!$G$24:$I784,2,FALSE)=""AB"",O69/ABHEAT/28.174,O69/SASKHEAT/28.174)" +"IF(VLOOKUP(H71,Fuel!$G$24:$I488,2,FALSE)=""AB"",O71/ABHEAT/28.174,O71/SASKHEAT/28.174)" +"IF(VLOOKUP(H72,Fuel!$G$24:$I491,2,FALSE)=""AB"",O72/ABHEAT/28.174,O72/SASKHEAT/28.174)" +"IF(VLOOKUP(H73,Fuel!$G$24:$I481,2,FALSE)=""AB"",O73/ABHEAT/28.174,O73/SASKHEAT/28.174)" +"IF(VLOOKUP(H73,Fuel!$G$24:$I519,2,FALSE)=""AB"",Q73/ABHEAT/28.174,Q73/SASKHEAT/28.174)" +"IF(VLOOKUP(H74,Fuel!$G$24:$I539,2,FALSE)=""AB"",O74/ABHEAT/28.174,O74/SASKHEAT/28.174)" +"IF(VLOOKUP(H74,Fuel!$G$24:$I550,2,FALSE)=""AB"",Q74/ABHEAT/28.174,Q74/SASKHEAT/28.174)" +"IF(VLOOKUP(H75,Fuel!$G$24:$I588,2,FALSE)=""AB"",O75/ABHEAT/28.174,O75/SASKHEAT/28.174)" +"IF(VLOOKUP(H75,Fuel!$G$24:$I588,2,FALSE)=""AB"",Q75/ABHEAT/28.174,Q75/SASKHEAT/28.174)" +"IF(VLOOKUP(H76,Fuel!$G$24:$I715,2,FALSE)=""AB"",O76/ABHEAT/28.174,O76/SASKHEAT/28.174)" +"IF(VLOOKUP(H76,Fuel!$G$24:$I598,2,FALSE)=""AB"",Q76/ABHEAT/28.174,Q76/SASKHEAT/28.174)" +"IF(VLOOKUP(H77,Fuel!$G$24:$I596,2,FALSE)=""AB"",Q77/ABHEAT/28.174,Q77/SASKHEAT/28.174)" +"IF(VLOOKUP(H78,Fuel!$G$24:$I628,2,FALSE)=""AB"",O78/ABHEAT/28.174,O78/SASKHEAT/28.174)" +"IF(VLOOKUP(H79,Fuel!$G$24:$I520,2,FALSE)=""AB"",Q79/ABHEAT/28.174,Q79/SASKHEAT/28.174)" +"IF(VLOOKUP(H80,Fuel!$G$24:$I517,2,FALSE)=""AB"",O80/ABHEAT/28.174,O80/SASKHEAT/28.174)" +"IF(VLOOKUP(H81,Fuel!$G$24:$I820,2,FALSE)=""AB"",O81/ABHEAT/28.174,O81/SASKHEAT/28.174)" +"IF(VLOOKUP(H82,Fuel!$G$24:$I748,2,FALSE)=""AB"",O82/ABHEAT/28.174,O82/SASKHEAT/28.174)" +"IF(VLOOKUP(H82,Fuel!$G$24:$I478,2,FALSE)=""AB"",Q82/ABHEAT/28.174,Q82/SASKHEAT/28.174)" +"IF(VLOOKUP(H83,Fuel!$G$24:$I543,2,FALSE)=""AB"",O83/ABHEAT/28.174,O83/SASKHEAT/28.174)" +"IF(VLOOKUP(H83,Fuel!$G$24:$I510,2,FALSE)=""AB"",Q83/ABHEAT/28.174,Q83/SASKHEAT/28.174)" +"IF(VLOOKUP(H84,Fuel!$G$24:$I709,2,FALSE)=""AB"",O84/ABHEAT/28.174,O84/SASKHEAT/28.174)" +"IF(VLOOKUP(H84,Fuel!$G$24:$I568,2,FALSE)=""AB"",Q84/ABHEAT/28.174,Q84/SASKHEAT/28.174)" +"IF(VLOOKUP(H85,Fuel!$G$24:$I755,2,FALSE)=""AB"",O85/ABHEAT/28.174,O85/SASKHEAT/28.174)" +"IF(VLOOKUP(H86,Fuel!$G$24:$I644,2,FALSE)=""AB"",O86/ABHEAT/28.174,O86/SASKHEAT/28.174)" +"IF(VLOOKUP(H87,Fuel!$G$24:$I813,2,FALSE)=""AB"",O87/ABHEAT/28.174,O87/SASKHEAT/28.174)" +"IF(VLOOKUP(H88,Fuel!$G$24:$I740,2,FALSE)=""AB"",O88/ABHEAT/28.174,O88/SASKHEAT/28.174)" +"IF(VLOOKUP(H89,Fuel!$G$24:$I747,2,FALSE)=""AB"",O89/ABHEAT/28.174,O89/SASKHEAT/28.174)" +"IF(VLOOKUP(H89,Fuel!$G$24:$I635,2,FALSE)=""AB"",Q89/ABHEAT/28.174,Q89/SASKHEAT/28.174)" +"IF(VLOOKUP(H90,Fuel!$G$24:$I706,2,FALSE)=""AB"",O90/ABHEAT/28.174,O90/SASKHEAT/28.174)" +"IF(VLOOKUP(H90,Fuel!$G$24:$I639,2,FALSE)=""AB"",Q90/ABHEAT/28.174,Q90/SASKHEAT/28.174)" +"IF(VLOOKUP(H91,Fuel!$G$24:$I663,2,FALSE)=""AB"",Q91/ABHEAT/28.174,Q91/SASKHEAT/28.174)" +"IF(VLOOKUP(H92,Fuel!$G$24:$I697,2,FALSE)=""AB"",O92/ABHEAT/28.174,O92/SASKHEAT/28.174)" +"IF(VLOOKUP(H92,Fuel!$G$24:$I665,2,FALSE)=""AB"",Q92/ABHEAT/28.174,Q92/SASKHEAT/28.174)" +"IF(VLOOKUP(H93,Fuel!$G$24:$I697,2,FALSE)=""AB"",Q93/ABHEAT/28.174,Q93/SASKHEAT/28.174)" +"IF(VLOOKUP(H94,Fuel!$G$24:$I687,2,FALSE)=""AB"",O94/ABHEAT/28.174,O94/SASKHEAT/28.174)" +"IF(VLOOKUP(H94,Fuel!$G$24:$I705,2,FALSE)=""AB"",Q94/ABHEAT/28.174,Q94/SASKHEAT/28.174)" +"IF(VLOOKUP(H95,Fuel!$G$24:$I493,2,FALSE)=""AB"",O95/ABHEAT/28.174,O95/SASKHEAT/28.174)" +"IF(VLOOKUP(H96,Fuel!$G$24:$I832,2,FALSE)=""AB"",O96/ABHEAT/28.174,O96/SASKHEAT/28.174)" +"IF(VLOOKUP(H96,Fuel!$G$24:$I709,2,FALSE)=""AB"",Q96/ABHEAT/28.174,Q96/SASKHEAT/28.174)" +"IF(VLOOKUP(H97,Fuel!$G$24:$I694,2,FALSE)=""AB"",O97/ABHEAT/28.174,O97/SASKHEAT/28.174)" +"IF(VLOOKUP(H97,Fuel!$G$24:$I731,2,FALSE)=""AB"",Q97/ABHEAT/28.174,Q97/SASKHEAT/28.174)" +"IF(VLOOKUP(H98,Fuel!$G$24:$I765,2,FALSE)=""AB"",O98/ABHEAT/28.174,O98/SASKHEAT/28.174)" +"IF(VLOOKUP(H98,Fuel!$G$24:$I735,2,FALSE)=""AB"",Q98/ABHEAT/28.174,Q98/SASKHEAT/28.174)" +"IF(VLOOKUP(H100,Fuel!$G$24:$I739,2,FALSE)=""AB"",Q100/ABHEAT/28.174,Q100/SASKHEAT/28.174)" +"IF(VLOOKUP(H101,Fuel!$G$24:$I656,2,FALSE)=""AB"",O101/ABHEAT/28.174,O101/SASKHEAT/28.174)" +"IF(VLOOKUP(H101,Fuel!$G$24:$I751,2,FALSE)=""AB"",Q101/ABHEAT/28.174,Q101/SASKHEAT/28.174)" +"IF(VLOOKUP(H102,Fuel!$G$24:$I497,2,FALSE)=""AB"",O102/ABHEAT/28.174,O102/SASKHEAT/28.174)" +"IF(VLOOKUP(H103,Fuel!$G$24:$I466,2,FALSE)=""AB"",O103/ABHEAT/28.174,O103/SASKHEAT/28.174)" +"IF(VLOOKUP(H104,Fuel!$G$24:$I511,2,FALSE)=""AB"",O104/ABHEAT/28.174,O104/SASKHEAT/28.174)" +"IF(VLOOKUP(H104,Fuel!$G$24:$I786,2,FALSE)=""AB"",Q104/ABHEAT/28.174,Q104/SASKHEAT/28.174)" +"IF(VLOOKUP(H105,Fuel!$G$24:$I800,2,FALSE)=""AB"",Q105/ABHEAT/28.174,Q105/SASKHEAT/28.174)" +"IF(VLOOKUP(H106,Fuel!$G$24:$I802,2,FALSE)=""AB"",Q106/ABHEAT/28.174,Q106/SASKHEAT/28.174)" +"IF(VLOOKUP(H107,Fuel!$G$24:$I574,2,FALSE)=""AB"",O107/ABHEAT/28.174,O107/SASKHEAT/28.174)" +"IF(VLOOKUP(H107,Fuel!$G$24:$I808,2,FALSE)=""AB"",Q107/ABHEAT/28.174,Q107/SASKHEAT/28.174)" +"IF(VLOOKUP(H108,Fuel!$G$24:$I649,2,FALSE)=""AB"",O108/ABHEAT/28.174,O108/SASKHEAT/28.174)" +"IF(VLOOKUP(H109,Fuel!$G$24:$I733,2,FALSE)=""AB"",O109/ABHEAT/28.174,O109/SASKHEAT/28.174)" +"IF(VLOOKUP(H109,Fuel!$G$24:$I811,2,FALSE)=""AB"",Q109/ABHEAT/28.174,Q109/SASKHEAT/28.174)" +"IF(VLOOKUP(H110,Fuel!$G$24:$I685,2,FALSE)=""AB"",O110/ABHEAT/28.174,O110/SASKHEAT/28.174)" +"IF(VLOOKUP(H110,Fuel!$G$24:$I823,2,FALSE)=""AB"",Q110/ABHEAT/28.174,Q110/SASKHEAT/28.174)" +"IF(VLOOKUP(H111,Fuel!$G$24:$I520,2,FALSE)=""AB"",O111/ABHEAT/28.174,O111/SASKHEAT/28.174)" +"IF(VLOOKUP(H112,Fuel!$G$24:$I615,2,FALSE)=""AB"",O112/ABHEAT/28.174,O112/SASKHEAT/28.174)" +"IF(VLOOKUP(H112,Fuel!$G$24:$I831,2,FALSE)=""AB"",Q112/ABHEAT/28.174,Q112/SASKHEAT/28.174)" +"IF(VLOOKUP(H113,Fuel!$G$24:$I535,2,FALSE)=""AB"",O113/ABHEAT/28.174,O113/SASKHEAT/28.174)" +"IF(VLOOKUP(H113,Fuel!$G$24:$I837,2,FALSE)=""AB"",Q113/ABHEAT/28.174,Q113/SASKHEAT/28.174)" +"IF(VLOOKUP(H114,Fuel!$G$24:$I678,2,FALSE)=""AB"",O114/ABHEAT/28.174,O114/SASKHEAT/28.174)" +"IF(VLOOKUP(H115,Fuel!$G$24:$I862,2,FALSE)=""AB"",O115/ABHEAT/28.174,O115/SASKHEAT/28.174)" +"IF(VLOOKUP(H115,Fuel!$G$24:$I755,2,FALSE)=""AB"",Q115/ABHEAT/28.174,Q115/SASKHEAT/28.174)" +"IF(VLOOKUP(H116,Fuel!$G$24:$I844,2,FALSE)=""AB"",O116/ABHEAT/28.174,O116/SASKHEAT/28.174)" +"VLOOKUP(H117,Fuel!$G$24:$I$40,3,FALSE)*(IF(L117<$B$2,0,1))" +"IF(VLOOKUP(H117,Fuel!$G$24:$I834,2,FALSE)=""AB"",Q117/ABHEAT/28.174,Q117/SASKHEAT/28.174)" +"IF(VLOOKUP(H118,Fuel!$G$24:$I623,2,FALSE)=""AB"",O118/ABHEAT/28.174,O118/SASKHEAT/28.174)" +"IF(VLOOKUP(H118,Fuel!$G$24:$I644,2,FALSE)=""AB"",Q118/ABHEAT/28.174,Q118/SASKHEAT/28.174)" +"IF(VLOOKUP(H119,Fuel!$G$24:$I728,2,FALSE)=""AB"",O119/ABHEAT/28.174,O119/SASKHEAT/28.174)" +"IF(VLOOKUP(H119,Fuel!$G$24:$I734,2,FALSE)=""AB"",Q119/ABHEAT/28.174,Q119/SASKHEAT/28.174)" +"IF(VLOOKUP(H120,Fuel!$G$24:$I514,2,FALSE)=""AB"",Q120/ABHEAT/28.174,Q120/SASKHEAT/28.174)" +"IF(VLOOKUP(H121,Fuel!$G$24:$I551,2,FALSE)=""AB"",Q121/ABHEAT/28.174,Q121/SASKHEAT/28.174)" +"IF(VLOOKUP(H122,Fuel!$G$24:$I517,2,FALSE)=""AB"",Q122/ABHEAT/28.174,Q122/SASKHEAT/28.174)" +"IF(VLOOKUP(H123,Fuel!$G$24:$I704,2,FALSE)=""AB"",O123/ABHEAT/28.174,O123/SASKHEAT/28.174)" +"IF(VLOOKUP(H124,Fuel!$G$24:$I737,2,FALSE)=""AB"",O124/ABHEAT/28.174,O124/SASKHEAT/28.174)" +"IF(VLOOKUP(H124,Fuel!$G$24:$I492,2,FALSE)=""AB"",Q124/ABHEAT/28.174,Q124/SASKHEAT/28.174)" +"IF(VLOOKUP(H125,Fuel!$G$24:$I826,2,FALSE)=""AB"",O125/ABHEAT/28.174,O125/SASKHEAT/28.174)" +"IF(VLOOKUP(H127,Fuel!$G$24:$I441,2,FALSE)=""AB"",O127/ABHEAT/28.174,O127/SASKHEAT/28.174)" +"IF(VLOOKUP(H128,Fuel!$G$24:$I729,2,FALSE)=""AB"",O128/ABHEAT/28.174,O128/SASKHEAT/28.174)" +"IF(VLOOKUP(H129,Fuel!$G$24:$I475,2,FALSE)=""AB"",Q129/ABHEAT/28.174,Q129/SASKHEAT/28.174)" +"IF(VLOOKUP(H130,Fuel!$G$24:$I744,2,FALSE)=""AB"",O130/ABHEAT/28.174,O130/SASKHEAT/28.174)" +"IF(VLOOKUP(H130,Fuel!$G$24:$I477,2,FALSE)=""AB"",Q130/ABHEAT/28.174,Q130/SASKHEAT/28.174)" +"IF(VLOOKUP(H131,Fuel!$G$24:$I799,2,FALSE)=""AB"",O131/ABHEAT/28.174,O131/SASKHEAT/28.174)" +"IF(VLOOKUP(H131,Fuel!$G$24:$I479,2,FALSE)=""AB"",Q131/ABHEAT/28.174,Q131/SASKHEAT/28.174)" +"IF(VLOOKUP(H132,Fuel!$G$24:$I867,2,FALSE)=""AB"",O132/ABHEAT/28.174,O132/SASKHEAT/28.174)" +"IF(VLOOKUP(H132,Fuel!$G$24:$I481,2,FALSE)=""AB"",Q132/ABHEAT/28.174,Q132/SASKHEAT/28.174)" +"IF(VLOOKUP(H133,Fuel!$G$24:$I660,2,FALSE)=""AB"",O133/ABHEAT/28.174,O133/SASKHEAT/28.174)" +"IF(VLOOKUP(H133,Fuel!$G$24:$I484,2,FALSE)=""AB"",Q133/ABHEAT/28.174,Q133/SASKHEAT/28.174)" +"IF(VLOOKUP(H134,Fuel!$G$24:$I767,2,FALSE)=""AB"",O134/ABHEAT/28.174,O134/SASKHEAT/28.174)" +"IF(VLOOKUP(H134,Fuel!$G$24:$I487,2,FALSE)=""AB"",Q134/ABHEAT/28.174,Q134/SASKHEAT/28.174)" +"IF(VLOOKUP(H135,Fuel!$G$24:$I795,2,FALSE)=""AB"",O135/ABHEAT/28.174,O135/SASKHEAT/28.174)" +"IF(VLOOKUP(H135,Fuel!$G$24:$I490,2,FALSE)=""AB"",Q135/ABHEAT/28.174,Q135/SASKHEAT/28.174)" +"IF(VLOOKUP(H136,Fuel!$G$24:$I537,2,FALSE)=""AB"",O136/ABHEAT/28.174,O136/SASKHEAT/28.174)" +"IF(VLOOKUP(H136,Fuel!$G$24:$I534,2,FALSE)=""AB"",Q136/ABHEAT/28.174,Q136/SASKHEAT/28.174)" +"IF(VLOOKUP(H137,Fuel!$G$24:$I461,2,FALSE)=""AB"",O137/ABHEAT/28.174,O137/SASKHEAT/28.174)" +"IF(VLOOKUP(H137,Fuel!$G$24:$I539,2,FALSE)=""AB"",Q137/ABHEAT/28.174,Q137/SASKHEAT/28.174)" +"IF(VLOOKUP(H138,Fuel!$G$24:$I596,2,FALSE)=""AB"",O138/ABHEAT/28.174,O138/SASKHEAT/28.174)" +"IF(VLOOKUP(H138,Fuel!$G$24:$I559,2,FALSE)=""AB"",Q138/ABHEAT/28.174,Q138/SASKHEAT/28.174)" +"IF(VLOOKUP(H139,Fuel!$G$24:$I515,2,FALSE)=""AB"",O139/ABHEAT/28.174,O139/SASKHEAT/28.174)" +"IF(VLOOKUP(H141,Fuel!$G$24:$I463,2,FALSE)=""AB"",O141/ABHEAT/28.174,O141/SASKHEAT/28.174)" +"IF(VLOOKUP(H141,Fuel!$G$24:$I564,2,FALSE)=""AB"",Q141/ABHEAT/28.174,Q141/SASKHEAT/28.174)" +"IF(VLOOKUP(H143,Fuel!$G$24:$I613,2,FALSE)=""AB"",O143/ABHEAT/28.174,O143/SASKHEAT/28.174)" +"IF(VLOOKUP(H144,Fuel!$G$24:$I680,2,FALSE)=""AB"",O144/ABHEAT/28.174,O144/SASKHEAT/28.174)" +"IF(VLOOKUP(H144,Fuel!$G$24:$I629,2,FALSE)=""AB"",Q144/ABHEAT/28.174,Q144/SASKHEAT/28.174)" +"IF(VLOOKUP(H145,Fuel!$G$24:$I836,2,FALSE)=""AB"",O145/ABHEAT/28.174,O145/SASKHEAT/28.174)" +"IF(VLOOKUP(H145,Fuel!$G$24:$I645,2,FALSE)=""AB"",Q145/ABHEAT/28.174,Q145/SASKHEAT/28.174)" +"IF(VLOOKUP(H146,Fuel!$G$24:$I512,2,FALSE)=""AB"",O146/ABHEAT/28.174,O146/SASKHEAT/28.174)" +"IF(VLOOKUP(H147,Fuel!$G$24:$I866,2,FALSE)=""AB"",O147/ABHEAT/28.174,O147/SASKHEAT/28.174)" +"IF(VLOOKUP(H147,Fuel!$G$24:$I703,2,FALSE)=""AB"",Q147/ABHEAT/28.174,Q147/SASKHEAT/28.174)" +"IF(VLOOKUP(H148,Fuel!$G$24:$I812,2,FALSE)=""AB"",Q148/ABHEAT/28.174,Q148/SASKHEAT/28.174)" +"IF(VLOOKUP(H149,Fuel!$G$24:$I501,2,FALSE)=""AB"",O149/ABHEAT/28.174,O149/SASKHEAT/28.174)" +"IF(VLOOKUP(H150,Fuel!$G$24:$I474,2,FALSE)=""AB"",Q150/ABHEAT/28.174,Q150/SASKHEAT/28.174)" +"IF(VLOOKUP(H151,Fuel!$G$24:$I482,2,FALSE)=""AB"",O151/ABHEAT/28.174,O151/SASKHEAT/28.174)" +"IF(VLOOKUP(H151,Fuel!$G$24:$I476,2,FALSE)=""AB"",Q151/ABHEAT/28.174,Q151/SASKHEAT/28.174)" +"IF(VLOOKUP(H152,Fuel!$G$24:$I483,2,FALSE)=""AB"",Q152/ABHEAT/28.174,Q152/SASKHEAT/28.174)" +"IF(VLOOKUP(H153,Fuel!$G$24:$I486,2,FALSE)=""AB"",Q153/ABHEAT/28.174,Q153/SASKHEAT/28.174)" +"IF(VLOOKUP(H154,Fuel!$G$24:$I494,2,FALSE)=""AB"",O154/ABHEAT/28.174,O154/SASKHEAT/28.174)" +"IF(VLOOKUP(H154,Fuel!$G$24:$I489,2,FALSE)=""AB"",Q154/ABHEAT/28.174,Q154/SASKHEAT/28.174)" +"IF(VLOOKUP(H155,Fuel!$G$24:$I655,2,FALSE)=""AB"",O155/ABHEAT/28.174,O155/SASKHEAT/28.174)" +"IF(VLOOKUP(H155,Fuel!$G$24:$I664,2,FALSE)=""AB"",Q155/ABHEAT/28.174,Q155/SASKHEAT/28.174)" +"IF(VLOOKUP(H156,Fuel!$G$24:$I730,2,FALSE)=""AB"",O156/ABHEAT/28.174,O156/SASKHEAT/28.174)" +"IF(VLOOKUP(H156,Fuel!$G$24:$I578,2,FALSE)=""AB"",Q156/ABHEAT/28.174,Q156/SASKHEAT/28.174)" +"IF(VLOOKUP(H157,Fuel!$G$24:$I500,2,FALSE)=""AB"",O157/ABHEAT/28.174,O157/SASKHEAT/28.174)" +"IF(VLOOKUP(H157,Fuel!$G$24:$I673,2,FALSE)=""AB"",Q157/ABHEAT/28.174,Q157/SASKHEAT/28.174)" +"IF(VLOOKUP(H159,Fuel!$G$24:$I853,2,FALSE)=""AB"",O159/ABHEAT/28.174,O159/SASKHEAT/28.174)" +"IF(VLOOKUP(H160,Fuel!$G$24:$I566,2,FALSE)=""AB"",Q160/ABHEAT/28.174,Q160/SASKHEAT/28.174)" +"IF(VLOOKUP(H161,Fuel!$G$24:$I672,2,FALSE)=""AB"",O161/ABHEAT/28.174,O161/SASKHEAT/28.174)" +"IF(VLOOKUP(H161,Fuel!$G$24:$I569,2,FALSE)=""AB"",Q161/ABHEAT/28.174,Q161/SASKHEAT/28.174)" +"IF(VLOOKUP(H162,Fuel!$G$24:$I479,2,FALSE)=""AB"",O162/ABHEAT/28.174,O162/SASKHEAT/28.174)" +"IF(VLOOKUP(H163,Fuel!$G$24:$I638,2,FALSE)=""AB"",Q163/ABHEAT/28.174,Q163/SASKHEAT/28.174)" +"IF(VLOOKUP(H164,Fuel!$G$24:$I534,2,FALSE)=""AB"",O164/ABHEAT/28.174,O164/SASKHEAT/28.174)" +"IF(VLOOKUP(H164,Fuel!$G$24:$I652,2,FALSE)=""AB"",Q164/ABHEAT/28.174,Q164/SASKHEAT/28.174)" +"IF(VLOOKUP(H165,Fuel!$G$24:$I597,2,FALSE)=""AB"",O165/ABHEAT/28.174,O165/SASKHEAT/28.174)" +"IF(VLOOKUP(H165,Fuel!$G$24:$I676,2,FALSE)=""AB"",Q165/ABHEAT/28.174,Q165/SASKHEAT/28.174)" +"IF(VLOOKUP(H166,Fuel!$G$24:$I630,2,FALSE)=""AB"",O166/ABHEAT/28.174,O166/SASKHEAT/28.174)" +"IF(VLOOKUP(H166,Fuel!$G$24:$I707,2,FALSE)=""AB"",Q166/ABHEAT/28.174,Q166/SASKHEAT/28.174)" +"IF(VLOOKUP(H167,Fuel!$G$24:$I502,2,FALSE)=""AB"",O167/ABHEAT/28.174,O167/SASKHEAT/28.174)" +"IF(VLOOKUP(H167,Fuel!$G$24:$I750,2,FALSE)=""AB"",Q167/ABHEAT/28.174,Q167/SASKHEAT/28.174)" +"IF(VLOOKUP(H168,Fuel!$G$24:$I845,2,FALSE)=""AB"",O168/ABHEAT/28.174,O168/SASKHEAT/28.174)" +"IF(VLOOKUP(H168,Fuel!$G$24:$I774,2,FALSE)=""AB"",Q168/ABHEAT/28.174,Q168/SASKHEAT/28.174)" +"IF(VLOOKUP(H169,Fuel!$G$24:$I675,2,FALSE)=""AB"",O169/ABHEAT/28.174,O169/SASKHEAT/28.174)" +"IF(VLOOKUP(H169,Fuel!$G$24:$I821,2,FALSE)=""AB"",Q169/ABHEAT/28.174,Q169/SASKHEAT/28.174)" +"IF(VLOOKUP(H170,Fuel!$G$24:$I450,2,FALSE)=""AB"",O170/ABHEAT/28.174,O170/SASKHEAT/28.174)" +"IF(VLOOKUP(H170,Fuel!$G$24:$I825,2,FALSE)=""AB"",Q170/ABHEAT/28.174,Q170/SASKHEAT/28.174)" +"IF(VLOOKUP(H171,Fuel!$G$24:$I742,2,FALSE)=""AB"",O171/ABHEAT/28.174,O171/SASKHEAT/28.174)" +"IF(VLOOKUP(H171,Fuel!$G$24:$I585,2,FALSE)=""AB"",Q171/ABHEAT/28.174,Q171/SASKHEAT/28.174)" +"IF(VLOOKUP(H172,Fuel!$G$24:$I469,2,FALSE)=""AB"",O172/ABHEAT/28.174,O172/SASKHEAT/28.174)" +"IF(VLOOKUP(H172,Fuel!$G$24:$I515,2,FALSE)=""AB"",Q172/ABHEAT/28.174,Q172/SASKHEAT/28.174)" +"IF(VLOOKUP(H173,Fuel!$G$24:$I805,2,FALSE)=""AB"",O173/ABHEAT/28.174,O173/SASKHEAT/28.174)" +"IF(VLOOKUP(H174,Fuel!$G$24:$I551,2,FALSE)=""AB"",O174/ABHEAT/28.174,O174/SASKHEAT/28.174)" +"IF(VLOOKUP(H174,Fuel!$G$24:$I530,2,FALSE)=""AB"",Q174/ABHEAT/28.174,Q174/SASKHEAT/28.174)" +"IF(VLOOKUP(H175,Fuel!$G$24:$I856,2,FALSE)=""AB"",O175/ABHEAT/28.174,O175/SASKHEAT/28.174)" +"IF(VLOOKUP(H175,Fuel!$G$24:$I582,2,FALSE)=""AB"",Q175/ABHEAT/28.174,Q175/SASKHEAT/28.174)" +"IF(VLOOKUP(H177,Fuel!$G$24:$I736,2,FALSE)=""AB"",O177/ABHEAT/28.174,O177/SASKHEAT/28.174)" +"IF(VLOOKUP(H177,Fuel!$G$24:$I651,2,FALSE)=""AB"",Q177/ABHEAT/28.174,Q177/SASKHEAT/28.174)" +"IF(VLOOKUP(H178,Fuel!$G$24:$I827,2,FALSE)=""AB"",O178/ABHEAT/28.174,O178/SASKHEAT/28.174)" +"IF(VLOOKUP(H179,Fuel!$G$24:$I653,2,FALSE)=""AB"",O179/ABHEAT/28.174,O179/SASKHEAT/28.174)" +"IF(VLOOKUP(H179,Fuel!$G$24:$I685,2,FALSE)=""AB"",Q179/ABHEAT/28.174,Q179/SASKHEAT/28.174)" +"IF(VLOOKUP(H180,Fuel!$G$24:$I462,2,FALSE)=""AB"",O180/ABHEAT/28.174,O180/SASKHEAT/28.174)" +"IF(VLOOKUP(H180,Fuel!$G$24:$I797,2,FALSE)=""AB"",Q180/ABHEAT/28.174,Q180/SASKHEAT/28.174)" +"IF(VLOOKUP(H181,Fuel!$G$24:$I531,2,FALSE)=""AB"",Q181/ABHEAT/28.174,Q181/SASKHEAT/28.174)" +"IF(VLOOKUP(H182,Fuel!$G$24:$I677,2,FALSE)=""AB"",O182/ABHEAT/28.174,O182/SASKHEAT/28.174)" +"IF(VLOOKUP(H183,Fuel!$G$24:$I535,2,FALSE)=""AB"",Q183/ABHEAT/28.174,Q183/SASKHEAT/28.174)" +"IF(VLOOKUP(H184,Fuel!$G$24:$I549,2,FALSE)=""AB"",O184/ABHEAT/28.174,O184/SASKHEAT/28.174)" +"IF(VLOOKUP(H184,Fuel!$G$24:$I567,2,FALSE)=""AB"",Q184/ABHEAT/28.174,Q184/SASKHEAT/28.174)" +"IF(VLOOKUP(H185,Fuel!$G$24:$I695,2,FALSE)=""AB"",O185/ABHEAT/28.174,O185/SASKHEAT/28.174)" +"IF(VLOOKUP(H185,Fuel!$G$24:$I570,2,FALSE)=""AB"",Q185/ABHEAT/28.174,Q185/SASKHEAT/28.174)" +"IF(VLOOKUP(H186,Fuel!$G$24:$I480,2,FALSE)=""AB"",O186/ABHEAT/28.174,O186/SASKHEAT/28.174)" +"IF(VLOOKUP(H187,Fuel!$G$24:$I529,2,FALSE)=""AB"",O187/ABHEAT/28.174,O187/SASKHEAT/28.174)" +"IF(VLOOKUP(H187,Fuel!$G$24:$I654,2,FALSE)=""AB"",Q187/ABHEAT/28.174,Q187/SASKHEAT/28.174)" +"IF(VLOOKUP(H188,Fuel!$G$24:$I442,2,FALSE)=""AB"",O188/ABHEAT/28.174,O188/SASKHEAT/28.174)" +"IF(VLOOKUP(H189,Fuel!$G$24:$I687,2,FALSE)=""AB"",Q189/ABHEAT/28.174,Q189/SASKHEAT/28.174)" +"IF(VLOOKUP(H190,Fuel!$G$24:$I710,2,FALSE)=""AB"",Q190/ABHEAT/28.174,Q190/SASKHEAT/28.174)" +"IF(VLOOKUP(H191,Fuel!$G$24:$I541,2,FALSE)=""AB"",O191/ABHEAT/28.174,O191/SASKHEAT/28.174)" +"IF(VLOOKUP(H191,Fuel!$G$24:$I729,2,FALSE)=""AB"",Q191/ABHEAT/28.174,Q191/SASKHEAT/28.174)" +"IF(VLOOKUP(H194,Fuel!$G$24:$I625,2,FALSE)=""AB"",O194/ABHEAT/28.174,O194/SASKHEAT/28.174)" +"IF(VLOOKUP(H195,Fuel!$G$24:$I556,2,FALSE)=""AB"",O195/ABHEAT/28.174,O195/SASKHEAT/28.174)" +"IF(VLOOKUP(H195,Fuel!$G$24:$I772,2,FALSE)=""AB"",Q195/ABHEAT/28.174,Q195/SASKHEAT/28.174)" +"IF(VLOOKUP(H196,Fuel!$G$24:$I659,2,FALSE)=""AB"",O196/ABHEAT/28.174,O196/SASKHEAT/28.174)" +"IF(VLOOKUP(H196,Fuel!$G$24:$I826,2,FALSE)=""AB"",Q196/ABHEAT/28.174,Q196/SASKHEAT/28.174)" +"IF(VLOOKUP(H198,Fuel!$G$24:$I838,2,FALSE)=""AB"",O198/ABHEAT/28.174,O198/SASKHEAT/28.174)" +"IF(VLOOKUP(H198,Fuel!$G$24:$I540,2,FALSE)=""AB"",Q198/ABHEAT/28.174,Q198/SASKHEAT/28.174)" +"IF(VLOOKUP(H199,Fuel!$G$24:$I490,2,FALSE)=""AB"",O199/ABHEAT/28.174,O199/SASKHEAT/28.174)" +"IF(VLOOKUP(H200,Fuel!$G$24:$I776,2,FALSE)=""AB"",O200/ABHEAT/28.174,O200/SASKHEAT/28.174)" +"IF(VLOOKUP(H201,Fuel!$G$24:$I822,2,FALSE)=""AB"",Q201/ABHEAT/28.174,Q201/SASKHEAT/28.174)" +"IF(VLOOKUP(H202,Fuel!$G$24:$I485,2,FALSE)=""AB"",O202/ABHEAT/28.174,O202/SASKHEAT/28.174)" +"IF(VLOOKUP(H202,Fuel!$G$24:$I546,2,FALSE)=""AB"",Q202/ABHEAT/28.174,Q202/SASKHEAT/28.174)" +"IF(VLOOKUP(H203,Fuel!$G$24:$I502,2,FALSE)=""AB"",Q203/ABHEAT/28.174,Q203/SASKHEAT/28.174)" +"IF(VLOOKUP(H204,Fuel!$G$24:$I489,2,FALSE)=""AB"",O204/ABHEAT/28.174,O204/SASKHEAT/28.174)" +"IF(VLOOKUP(H204,Fuel!$G$24:$I505,2,FALSE)=""AB"",Q204/ABHEAT/28.174,Q204/SASKHEAT/28.174)" +"IF(VLOOKUP(H206,Fuel!$G$24:$I599,2,FALSE)=""AB"",O206/ABHEAT/28.174,O206/SASKHEAT/28.174)" +"IF(VLOOKUP(H207,Fuel!$G$24:$I864,2,FALSE)=""AB"",O207/ABHEAT/28.174,O207/SASKHEAT/28.174)" +"IF(VLOOKUP(H207,Fuel!$G$24:$I572,2,FALSE)=""AB"",Q207/ABHEAT/28.174,Q207/SASKHEAT/28.174)" +"IF(VLOOKUP(H208,Fuel!$G$24:$I456,2,FALSE)=""AB"",O208/ABHEAT/28.174,O208/SASKHEAT/28.174)" +"IF(VLOOKUP(H208,Fuel!$G$24:$I597,2,FALSE)=""AB"",Q208/ABHEAT/28.174,Q208/SASKHEAT/28.174)" +"IF(VLOOKUP(H209,Fuel!$G$24:$I634,2,FALSE)=""AB"",O209/ABHEAT/28.174,O209/SASKHEAT/28.174)" +"IF(VLOOKUP(H209,Fuel!$G$24:$I612,2,FALSE)=""AB"",Q209/ABHEAT/28.174,Q209/SASKHEAT/28.174)" +"IF(VLOOKUP(H210,Fuel!$G$24:$I478,2,FALSE)=""AB"",O210/ABHEAT/28.174,O210/SASKHEAT/28.174)" +"IF(VLOOKUP(H210,Fuel!$G$24:$I625,2,FALSE)=""AB"",Q210/ABHEAT/28.174,Q210/SASKHEAT/28.174)" +"IF(VLOOKUP(H211,Fuel!$G$24:$I600,2,FALSE)=""AB"",O211/ABHEAT/28.174,O211/SASKHEAT/28.174)" +"IF(VLOOKUP(H212,Fuel!$G$24:$I800,2,FALSE)=""AB"",O212/ABHEAT/28.174,O212/SASKHEAT/28.174)" +"IF(VLOOKUP(H213,Fuel!$G$24:$I455,2,FALSE)=""AB"",O213/ABHEAT/28.174,O213/SASKHEAT/28.174)" +"IF(VLOOKUP(H214,Fuel!$G$24:$I861,2,FALSE)=""AB"",O214/ABHEAT/28.174,O214/SASKHEAT/28.174)" +"IF(VLOOKUP(H215,Fuel!$G$24:$I670,2,FALSE)=""AB"",O215/ABHEAT/28.174,O215/SASKHEAT/28.174)" +"IF(VLOOKUP(H215,Fuel!$G$24:$I680,2,FALSE)=""AB"",Q215/ABHEAT/28.174,Q215/SASKHEAT/28.174)" +"IF(VLOOKUP(H216,Fuel!$G$24:$I563,2,FALSE)=""AB"",O216/ABHEAT/28.174,O216/SASKHEAT/28.174)" +"IF(VLOOKUP(H216,Fuel!$G$24:$I686,2,FALSE)=""AB"",Q216/ABHEAT/28.174,Q216/SASKHEAT/28.174)" +"IF(VLOOKUP(H217,Fuel!$G$24:$I690,2,FALSE)=""AB"",Q217/ABHEAT/28.174,Q217/SASKHEAT/28.174)" +"IF(VLOOKUP(H218,Fuel!$G$24:$I606,2,FALSE)=""AB"",O218/ABHEAT/28.174,O218/SASKHEAT/28.174)" +"IF(VLOOKUP(H218,Fuel!$G$24:$I698,2,FALSE)=""AB"",Q218/ABHEAT/28.174,Q218/SASKHEAT/28.174)" +"IF(VLOOKUP(H220,Fuel!$G$24:$I716,2,FALSE)=""AB"",Q220/ABHEAT/28.174,Q220/SASKHEAT/28.174)" +"IF(VLOOKUP(H221,Fuel!$G$24:$I735,2,FALSE)=""AB"",O221/ABHEAT/28.174,O221/SASKHEAT/28.174)" +"IF(VLOOKUP(H222,Fuel!$G$24:$I754,2,FALSE)=""AB"",O222/ABHEAT/28.174,O222/SASKHEAT/28.174)" +"IF(VLOOKUP(H222,Fuel!$G$24:$I727,2,FALSE)=""AB"",Q222/ABHEAT/28.174,Q222/SASKHEAT/28.174)" +"IF(VLOOKUP(H223,Fuel!$G$24:$I730,2,FALSE)=""AB"",Q223/ABHEAT/28.174,Q223/SASKHEAT/28.174)" +"IF(VLOOKUP(H225,Fuel!$G$24:$I851,2,FALSE)=""AB"",O225/ABHEAT/28.174,O225/SASKHEAT/28.174)" +"IF(VLOOKUP(H227,Fuel!$G$24:$I783,2,FALSE)=""AB"",O227/ABHEAT/28.174,O227/SASKHEAT/28.174)" +"IF(VLOOKUP(H228,Fuel!$G$24:$I778,2,FALSE)=""AB"",Q228/ABHEAT/28.174,Q228/SASKHEAT/28.174)" +"IF(VLOOKUP(H229,Fuel!$G$24:$I496,2,FALSE)=""AB"",O229/ABHEAT/28.174,O229/SASKHEAT/28.174)" +"IF(VLOOKUP(H229,Fuel!$G$24:$I816,2,FALSE)=""AB"",Q229/ABHEAT/28.174,Q229/SASKHEAT/28.174)" +"IF(VLOOKUP(H230,Fuel!$G$24:$I519,2,FALSE)=""AB"",O230/ABHEAT/28.174,O230/SASKHEAT/28.174)" +"IF(VLOOKUP(H230,Fuel!$G$24:$I819,2,FALSE)=""AB"",Q230/ABHEAT/28.174,Q230/SASKHEAT/28.174)" +"IF(VLOOKUP(H231,Fuel!$G$24:$I846,2,FALSE)=""AB"",O231/ABHEAT/28.174,O231/SASKHEAT/28.174)" +"IF(VLOOKUP(H232,Fuel!$G$24:$I798,2,FALSE)=""AB"",O232/ABHEAT/28.174,O232/SASKHEAT/28.174)" +"IF(VLOOKUP(H232,Fuel!$G$24:$I829,2,FALSE)=""AB"",Q232/ABHEAT/28.174,Q232/SASKHEAT/28.174)" +"IF(VLOOKUP(H234,Fuel!$G$24:$I731,2,FALSE)=""AB"",O234/ABHEAT/28.174,O234/SASKHEAT/28.174)" +"IF(VLOOKUP(H234,Fuel!$G$24:$I832,2,FALSE)=""AB"",Q234/ABHEAT/28.174,Q234/SASKHEAT/28.174)" +"IF(VLOOKUP(H235,Fuel!$G$24:$I631,2,FALSE)=""AB"",O235/ABHEAT/28.174,O235/SASKHEAT/28.174)" +"IF(VLOOKUP(H236,Fuel!$G$24:$I843,2,FALSE)=""AB"",Q236/ABHEAT/28.174,Q236/SASKHEAT/28.174)" +"IF(VLOOKUP(H237,Fuel!$G$24:$I470,2,FALSE)=""AB"",O237/ABHEAT/28.174,O237/SASKHEAT/28.174)" +"IF(VLOOKUP(H237,Fuel!$G$24:$I688,2,FALSE)=""AB"",Q237/ABHEAT/28.174,Q237/SASKHEAT/28.174)" +"IF(VLOOKUP(H238,Fuel!$G$24:$I526,2,FALSE)=""AB"",Q238/ABHEAT/28.174,Q238/SASKHEAT/28.174)" +"IF(VLOOKUP(H239,Fuel!$G$24:$I693,2,FALSE)=""AB"",Q239/ABHEAT/28.174,Q239/SASKHEAT/28.174)" +"IF(VLOOKUP(H240,Fuel!$G$24:$I570,2,FALSE)=""AB"",O240/ABHEAT/28.174,O240/SASKHEAT/28.174)" +"IF(VLOOKUP(H240,Fuel!$G$24:$I682,2,FALSE)=""AB"",Q240/ABHEAT/28.174,Q240/SASKHEAT/28.174)" +"IF(VLOOKUP(H241,Fuel!$G$24:$I592,2,FALSE)=""AB"",O241/ABHEAT/28.174,O241/SASKHEAT/28.174)" +"IF(VLOOKUP(H241,Fuel!$G$24:$I480,2,FALSE)=""AB"",Q241/ABHEAT/28.174,Q241/SASKHEAT/28.174)" +"IF(VLOOKUP(H242,Fuel!$G$24:$I526,2,FALSE)=""AB"",O242/ABHEAT/28.174,O242/SASKHEAT/28.174)" +"IF(VLOOKUP(H242,Fuel!$G$24:$I509,2,FALSE)=""AB"",Q242/ABHEAT/28.174,Q242/SASKHEAT/28.174)" +"IF(VLOOKUP(H243,Fuel!$G$24:$I524,2,FALSE)=""AB"",Q243/ABHEAT/28.174,Q243/SASKHEAT/28.174)" +"IF(VLOOKUP(H244,Fuel!$G$24:$I471,2,FALSE)=""AB"",O244/ABHEAT/28.174,O244/SASKHEAT/28.174)" +"IF(VLOOKUP(H244,Fuel!$G$24:$I573,2,FALSE)=""AB"",Q244/ABHEAT/28.174,Q244/SASKHEAT/28.174)" +"IF(VLOOKUP(H245,Fuel!$G$24:$I673,2,FALSE)=""AB"",O245/ABHEAT/28.174,O245/SASKHEAT/28.174)" +"IF(VLOOKUP(H246,Fuel!$G$24:$I440,2,FALSE)=""AB"",O246/ABHEAT/28.174,O246/SASKHEAT/28.174)" +"IF(VLOOKUP(H246,Fuel!$G$24:$I615,2,FALSE)=""AB"",Q246/ABHEAT/28.174,Q246/SASKHEAT/28.174)" +"IF(VLOOKUP(H247,Fuel!$G$24:$I627,2,FALSE)=""AB"",Q247/ABHEAT/28.174,Q247/SASKHEAT/28.174)" +"IF(VLOOKUP(H248,Fuel!$G$24:$I666,2,FALSE)=""AB"",O248/ABHEAT/28.174,O248/SASKHEAT/28.174)" +"IF(VLOOKUP(H249,Fuel!$G$24:$I636,2,FALSE)=""AB"",Q249/ABHEAT/28.174,Q249/SASKHEAT/28.174)" +"IF(VLOOKUP(H250,Fuel!$G$24:$I457,2,FALSE)=""AB"",O250/ABHEAT/28.174,O250/SASKHEAT/28.174)" +"IF(VLOOKUP(H250,Fuel!$G$24:$I641,2,FALSE)=""AB"",Q250/ABHEAT/28.174,Q250/SASKHEAT/28.174)" +"IF(VLOOKUP(H251,Fuel!$G$24:$I451,2,FALSE)=""AB"",O251/ABHEAT/28.174,O251/SASKHEAT/28.174)" +"IF(VLOOKUP(H253,Fuel!$G$24:$I810,2,FALSE)=""AB"",O253/ABHEAT/28.174,O253/SASKHEAT/28.174)" +"IF(VLOOKUP(H254,Fuel!$G$24:$I475,2,FALSE)=""AB"",O254/ABHEAT/28.174,O254/SASKHEAT/28.174)" +"IF(VLOOKUP(H256,Fuel!$G$24:$I447,2,FALSE)=""AB"",O256/ABHEAT/28.174,O256/SASKHEAT/28.174)" +"IF(VLOOKUP(H256,Fuel!$G$24:$I681,2,FALSE)=""AB"",Q256/ABHEAT/28.174,Q256/SASKHEAT/28.174)" +"IF(VLOOKUP(H257,Fuel!$G$24:$I714,2,FALSE)=""AB"",O257/ABHEAT/28.174,O257/SASKHEAT/28.174)" +"IF(VLOOKUP(H257,Fuel!$G$24:$I700,2,FALSE)=""AB"",Q257/ABHEAT/28.174,Q257/SASKHEAT/28.174)" +"IF(VLOOKUP(H260,Fuel!$G$24:$I788,2,FALSE)=""AB"",O260/ABHEAT/28.174,O260/SASKHEAT/28.174)" +"IF(VLOOKUP(H261,Fuel!$G$24:$I719,2,FALSE)=""AB"",Q261/ABHEAT/28.174,Q261/SASKHEAT/28.174)" +"IF(VLOOKUP(H263,Fuel!$G$24:$I802,2,FALSE)=""AB"",O263/ABHEAT/28.174,O263/SASKHEAT/28.174)" +"IF(VLOOKUP(H264,Fuel!$G$24:$I723,2,FALSE)=""AB"",O264/ABHEAT/28.174,O264/SASKHEAT/28.174)" +"IF(VLOOKUP(H264,Fuel!$G$24:$I728,2,FALSE)=""AB"",Q264/ABHEAT/28.174,Q264/SASKHEAT/28.174)" +"IF(VLOOKUP(H265,Fuel!$G$24:$I859,2,FALSE)=""AB"",O265/ABHEAT/28.174,O265/SASKHEAT/28.174)" +"IF(VLOOKUP(H266,Fuel!$G$24:$I611,2,FALSE)=""AB"",O266/ABHEAT/28.174,O266/SASKHEAT/28.174)" +"IF(VLOOKUP(H267,Fuel!$G$24:$I760,2,FALSE)=""AB"",Q267/ABHEAT/28.174,Q267/SASKHEAT/28.174)" +"IF(VLOOKUP(H268,Fuel!$G$24:$I647,2,FALSE)=""AB"",O268/ABHEAT/28.174,O268/SASKHEAT/28.174)" +"IF(VLOOKUP(H268,Fuel!$G$24:$I765,2,FALSE)=""AB"",Q268/ABHEAT/28.174,Q268/SASKHEAT/28.174)" +"IF(VLOOKUP(H269,Fuel!$G$24:$I651,2,FALSE)=""AB"",O269/ABHEAT/28.174,O269/SASKHEAT/28.174)" +"IF(VLOOKUP(H269,Fuel!$G$24:$I773,2,FALSE)=""AB"",Q269/ABHEAT/28.174,Q269/SASKHEAT/28.174)" +"IF(VLOOKUP(H270,Fuel!$G$24:$I686,2,FALSE)=""AB"",O270/ABHEAT/28.174,O270/SASKHEAT/28.174)" +"IF(VLOOKUP(H273,Fuel!$G$24:$I835,2,FALSE)=""AB"",O273/ABHEAT/28.174,O273/SASKHEAT/28.174)" +"IF(VLOOKUP(H273,Fuel!$G$24:$I787,2,FALSE)=""AB"",Q273/ABHEAT/28.174,Q273/SASKHEAT/28.174)" +"IF(VLOOKUP(H274,Fuel!$G$24:$I583,2,FALSE)=""AB"",O274/ABHEAT/28.174,O274/SASKHEAT/28.174)" +"IF(VLOOKUP(H275,Fuel!$G$24:$I504,2,FALSE)=""AB"",O275/ABHEAT/28.174,O275/SASKHEAT/28.174)" +"IF(VLOOKUP(H275,Fuel!$G$24:$I803,2,FALSE)=""AB"",Q275/ABHEAT/28.174,Q275/SASKHEAT/28.174)" +"IF(VLOOKUP(H276,Fuel!$G$24:$I828,2,FALSE)=""AB"",Q276/ABHEAT/28.174,Q276/SASKHEAT/28.174)" +"IF(VLOOKUP(H277,Fuel!$G$24:$I522,2,FALSE)=""AB"",O277/ABHEAT/28.174,O277/SASKHEAT/28.174)" +"IF(VLOOKUP(H277,Fuel!$G$24:$I839,2,FALSE)=""AB"",Q277/ABHEAT/28.174,Q277/SASKHEAT/28.174)" +"IF(VLOOKUP(H278,Fuel!$G$24:$I528,2,FALSE)=""AB"",Q278/ABHEAT/28.174,Q278/SASKHEAT/28.174)" +"IF(VLOOKUP(H279,Fuel!$G$24:$I848,2,FALSE)=""AB"",O279/ABHEAT/28.174,O279/SASKHEAT/28.174)" +"IF(VLOOKUP(H279,Fuel!$G$24:$I491,2,FALSE)=""AB"",Q279/ABHEAT/28.174,Q279/SASKHEAT/28.174)" +"IF(VLOOKUP(H280,Fuel!$G$24:$I591,2,FALSE)=""AB"",O280/ABHEAT/28.174,O280/SASKHEAT/28.174)" +"IF(VLOOKUP(H280,Fuel!$G$24:$I498,2,FALSE)=""AB"",Q280/ABHEAT/28.174,Q280/SASKHEAT/28.174)" +"IF(VLOOKUP(H281,Fuel!$G$24:$I506,2,FALSE)=""AB"",Q281/ABHEAT/28.174,Q281/SASKHEAT/28.174)" +"IF(VLOOKUP(H282,Fuel!$G$24:$I825,2,FALSE)=""AB"",O282/ABHEAT/28.174,O282/SASKHEAT/28.174)" +"IF(VLOOKUP(H282,Fuel!$G$24:$I525,2,FALSE)=""AB"",Q282/ABHEAT/28.174,Q282/SASKHEAT/28.174)" +"IF(VLOOKUP(H283,Fuel!$G$24:$I557,2,FALSE)=""AB"",Q283/ABHEAT/28.174,Q283/SASKHEAT/28.174)" +"IF(VLOOKUP(H285,Fuel!$G$24:$I646,2,FALSE)=""AB"",Q285/ABHEAT/28.174,Q285/SASKHEAT/28.174)" +"IF(VLOOKUP(H286,Fuel!$G$24:$I532,2,FALSE)=""AB"",O286/ABHEAT/28.174,O286/SASKHEAT/28.174)" +"IF(VLOOKUP(H286,Fuel!$G$24:$I657,2,FALSE)=""AB"",Q286/ABHEAT/28.174,Q286/SASKHEAT/28.174)" +"IF(VLOOKUP(H289,Fuel!$G$24:$I558,2,FALSE)=""AB"",O289/ABHEAT/28.174,O289/SASKHEAT/28.174)" +"IF(VLOOKUP(H290,Fuel!$G$24:$I533,2,FALSE)=""AB"",O290/ABHEAT/28.174,O290/SASKHEAT/28.174)" +"IF(VLOOKUP(H291,Fuel!$G$24:$I669,2,FALSE)=""AB"",Q291/ABHEAT/28.174,Q291/SASKHEAT/28.174)" +"IF(VLOOKUP(H292,Fuel!$G$24:$I472,2,FALSE)=""AB"",O292/ABHEAT/28.174,O292/SASKHEAT/28.174)" +"IF(VLOOKUP(H293,Fuel!$G$24:$I676,2,FALSE)=""AB"",O293/ABHEAT/28.174,O293/SASKHEAT/28.174)" +"IF(VLOOKUP(H294,Fuel!$G$24:$I458,2,FALSE)=""AB"",O294/ABHEAT/28.174,O294/SASKHEAT/28.174)" +"IF(VLOOKUP(H294,Fuel!$G$24:$I691,2,FALSE)=""AB"",Q294/ABHEAT/28.174,Q294/SASKHEAT/28.174)" +"IF(VLOOKUP(H295,Fuel!$G$24:$I694,2,FALSE)=""AB"",Q295/ABHEAT/28.174,Q295/SASKHEAT/28.174)" +"IF(VLOOKUP(H296,Fuel!$G$24:$I683,2,FALSE)=""AB"",O296/ABHEAT/28.174,O296/SASKHEAT/28.174)" +"IF(VLOOKUP(H296,Fuel!$G$24:$I696,2,FALSE)=""AB"",Q296/ABHEAT/28.174,Q296/SASKHEAT/28.174)" +"IF(VLOOKUP(H298,Fuel!$G$24:$I743,2,FALSE)=""AB"",O298/ABHEAT/28.174,O298/SASKHEAT/28.174)" +"IF(VLOOKUP(H298,Fuel!$G$24:$I722,2,FALSE)=""AB"",Q298/ABHEAT/28.174,Q298/SASKHEAT/28.174)" +"IF(VLOOKUP(H299,Fuel!$G$24:$I771,2,FALSE)=""AB"",O299/ABHEAT/28.174,O299/SASKHEAT/28.174)" +"IF(VLOOKUP(H300,Fuel!$G$24:$I477,2,FALSE)=""AB"",O300/ABHEAT/28.174,O300/SASKHEAT/28.174)" +"IF(VLOOKUP(H301,Fuel!$G$24:$I733,2,FALSE)=""AB"",Q301/ABHEAT/28.174,Q301/SASKHEAT/28.174)" +"IF(VLOOKUP(H302,Fuel!$G$24:$I738,2,FALSE)=""AB"",Q302/ABHEAT/28.174,Q302/SASKHEAT/28.174)" +"IF(VLOOKUP(H303,Fuel!$G$24:$I726,2,FALSE)=""AB"",O303/ABHEAT/28.174,O303/SASKHEAT/28.174)" +"IF(VLOOKUP(H303,Fuel!$G$24:$I740,2,FALSE)=""AB"",Q303/ABHEAT/28.174,Q303/SASKHEAT/28.174)" +"IF(VLOOKUP(H305,Fuel!$G$24:$I674,2,FALSE)=""AB"",O305/ABHEAT/28.174,O305/SASKHEAT/28.174)" +"IF(VLOOKUP(H307,Fuel!$G$24:$I562,2,FALSE)=""AB"",O307/ABHEAT/28.174,O307/SASKHEAT/28.174)" +"IF(VLOOKUP(H308,Fuel!$G$24:$I751,2,FALSE)=""AB"",O308/ABHEAT/28.174,O308/SASKHEAT/28.174)" +"IF(VLOOKUP(H309,Fuel!$G$24:$I514,2,FALSE)=""AB"",O309/ABHEAT/28.174,O309/SASKHEAT/28.174)" +"IF(VLOOKUP(H310,Fuel!$G$24:$I713,2,FALSE)=""AB"",O310/ABHEAT/28.174,O310/SASKHEAT/28.174)" +"IF(VLOOKUP(H311,Fuel!$G$24:$I446,2,FALSE)=""AB"",O311/ABHEAT/28.174,O311/SASKHEAT/28.174)" +"IF(VLOOKUP(H311,Fuel!$G$24:$I789,2,FALSE)=""AB"",Q311/ABHEAT/28.174,Q311/SASKHEAT/28.174)" +"IF(VLOOKUP(H313,Fuel!$G$24:$I725,2,FALSE)=""AB"",O313/ABHEAT/28.174,O313/SASKHEAT/28.174)" +"IF(VLOOKUP(H313,Fuel!$G$24:$I804,2,FALSE)=""AB"",Q313/ABHEAT/28.174,Q313/SASKHEAT/28.174)" +"IF(VLOOKUP(H314,Fuel!$G$24:$I444,2,FALSE)=""AB"",O314/ABHEAT/28.174,O314/SASKHEAT/28.174)" +"IF(VLOOKUP(H314,Fuel!$G$24:$I817,2,FALSE)=""AB"",Q314/ABHEAT/28.174,Q314/SASKHEAT/28.174)" +"IF(VLOOKUP(H315,Fuel!$G$24:$I619,2,FALSE)=""AB"",O315/ABHEAT/28.174,O315/SASKHEAT/28.174)" +"IF(VLOOKUP(H315,Fuel!$G$24:$I836,2,FALSE)=""AB"",Q315/ABHEAT/28.174,Q315/SASKHEAT/28.174)" +"IF(VLOOKUP(H316,Fuel!$G$24:$I840,2,FALSE)=""AB"",Q316/ABHEAT/28.174,Q316/SASKHEAT/28.174)" +"IF(VLOOKUP(H317,Fuel!$G$24:$I618,2,FALSE)=""AB"",O317/ABHEAT/28.174,O317/SASKHEAT/28.174)" +"IF(VLOOKUP(H318,Fuel!$G$24:$I542,2,FALSE)=""AB"",O318/ABHEAT/28.174,O318/SASKHEAT/28.174)" +"IF(VLOOKUP(H319,Fuel!$G$24:$I621,2,FALSE)=""AB"",O319/ABHEAT/28.174,O319/SASKHEAT/28.174)" +"IF(VLOOKUP(H320,Fuel!$G$24:$I513,2,FALSE)=""AB"",O320/ABHEAT/28.174,O320/SASKHEAT/28.174)" +"IF(VLOOKUP(H320,Fuel!$G$24:$I791,2,FALSE)=""AB"",Q320/ABHEAT/28.174,Q320/SASKHEAT/28.174)" +"IF(VLOOKUP(H322,Fuel!$G$24:$I654,2,FALSE)=""AB"",O322/ABHEAT/28.174,O322/SASKHEAT/28.174)" +"IF(VLOOKUP(H324,Fuel!$G$24:$I537,2,FALSE)=""AB"",Q324/ABHEAT/28.174,Q324/SASKHEAT/28.174)" +"IF(VLOOKUP(H325,Fuel!$G$24:$I598,2,FALSE)=""AB"",O325/ABHEAT/28.174,O325/SASKHEAT/28.174)" +"IF(VLOOKUP(H325,Fuel!$G$24:$I666,2,FALSE)=""AB"",Q325/ABHEAT/28.174,Q325/SASKHEAT/28.174)" +"IF(VLOOKUP(H326,Fuel!$G$24:$I807,2,FALSE)=""AB"",O326/ABHEAT/28.174,O326/SASKHEAT/28.174)" +"IF(VLOOKUP(H327,Fuel!$G$24:$I622,2,FALSE)=""AB"",O327/ABHEAT/28.174,O327/SASKHEAT/28.174)" +"IF(VLOOKUP(H327,Fuel!$G$24:$I667,2,FALSE)=""AB"",Q327/ABHEAT/28.174,Q327/SASKHEAT/28.174)" +"IF(VLOOKUP(H328,Fuel!$G$24:$I486,2,FALSE)=""AB"",O328/ABHEAT/28.174,O328/SASKHEAT/28.174)" +"IF(VLOOKUP(H329,Fuel!$G$24:$I573,2,FALSE)=""AB"",O329/ABHEAT/28.174,O329/SASKHEAT/28.174)" +"IF(VLOOKUP(H329,Fuel!$G$24:$I742,2,FALSE)=""AB"",Q329/ABHEAT/28.174,Q329/SASKHEAT/28.174)" +"IF(VLOOKUP(H330,Fuel!$G$24:$I772,2,FALSE)=""AB"",O330/ABHEAT/28.174,O330/SASKHEAT/28.174)" +"IF(VLOOKUP(H331,Fuel!$G$24:$I839,2,FALSE)=""AB"",O331/ABHEAT/28.174,O331/SASKHEAT/28.174)" +"IF(VLOOKUP(H331,Fuel!$G$24:$I670,2,FALSE)=""AB"",Q331/ABHEAT/28.174,Q331/SASKHEAT/28.174)" +"IF(VLOOKUP(H332,Fuel!$G$24:$I564,2,FALSE)=""AB"",O332/ABHEAT/28.174,O332/SASKHEAT/28.174)" +"IF(VLOOKUP(H332,Fuel!$G$24:$I482,2,FALSE)=""AB"",Q332/ABHEAT/28.174,Q332/SASKHEAT/28.174)" +"IF(VLOOKUP(H333,Fuel!$G$24:$I485,2,FALSE)=""AB"",Q333/ABHEAT/28.174,Q333/SASKHEAT/28.174)" +"IF(VLOOKUP(H334,Fuel!$G$24:$I787,2,FALSE)=""AB"",O334/ABHEAT/28.174,O334/SASKHEAT/28.174)" +"IF(VLOOKUP(H334,Fuel!$G$24:$I488,2,FALSE)=""AB"",Q334/ABHEAT/28.174,Q334/SASKHEAT/28.174)" +"IF(VLOOKUP(H335,Fuel!$G$24:$I508,2,FALSE)=""AB"",Q335/ABHEAT/28.174,Q335/SASKHEAT/28.174)" +"IF(VLOOKUP(H336,Fuel!$G$24:$I443,2,FALSE)=""AB"",O336/ABHEAT/28.174,O336/SASKHEAT/28.174)" +"IF(VLOOKUP(H336,Fuel!$G$24:$I513,2,FALSE)=""AB"",Q336/ABHEAT/28.174,Q336/SASKHEAT/28.174)" +"IF(VLOOKUP(H337,Fuel!$G$24:$I555,2,FALSE)=""AB"",O337/ABHEAT/28.174,O337/SASKHEAT/28.174)" +"IF(VLOOKUP(H337,Fuel!$G$24:$I538,2,FALSE)=""AB"",Q337/ABHEAT/28.174,Q337/SASKHEAT/28.174)" +"IF(VLOOKUP(H338,Fuel!$G$24:$I465,2,FALSE)=""AB"",O338/ABHEAT/28.174,O338/SASKHEAT/28.174)" +"IF(VLOOKUP(H338,Fuel!$G$24:$I616,2,FALSE)=""AB"",Q338/ABHEAT/28.174,Q338/SASKHEAT/28.174)" +"IF(VLOOKUP(H339,Fuel!$G$24:$I483,2,FALSE)=""AB"",O339/ABHEAT/28.174,O339/SASKHEAT/28.174)" +"IF(VLOOKUP(H339,Fuel!$G$24:$I630,2,FALSE)=""AB"",Q339/ABHEAT/28.174,Q339/SASKHEAT/28.174)" +"IF(VLOOKUP(H340,Fuel!$G$24:$I640,2,FALSE)=""AB"",Q340/ABHEAT/28.174,Q340/SASKHEAT/28.174)" +"IF(VLOOKUP(H341,Fuel!$G$24:$I752,2,FALSE)=""AB"",O341/ABHEAT/28.174,O341/SASKHEAT/28.174)" +"IF(VLOOKUP(H342,Fuel!$G$24:$I648,2,FALSE)=""AB"",O342/ABHEAT/28.174,O342/SASKHEAT/28.174)" +"IF(VLOOKUP(H343,Fuel!$G$24:$I833,2,FALSE)=""AB"",O343/ABHEAT/28.174,O343/SASKHEAT/28.174)" +"IF(VLOOKUP(H344,Fuel!$G$24:$I701,2,FALSE)=""AB"",Q344/ABHEAT/28.174,Q344/SASKHEAT/28.174)" +"IF(VLOOKUP(H345,Fuel!$G$24:$I527,2,FALSE)=""AB"",O345/ABHEAT/28.174,O345/SASKHEAT/28.174)" +"IF(VLOOKUP(H345,Fuel!$G$24:$I704,2,FALSE)=""AB"",Q345/ABHEAT/28.174,Q345/SASKHEAT/28.174)" +"IF(VLOOKUP(H346,Fuel!$G$24:$I536,2,FALSE)=""AB"",O346/ABHEAT/28.174,O346/SASKHEAT/28.174)" +"IF(VLOOKUP(H347,Fuel!$G$24:$I808,2,FALSE)=""AB"",O347/ABHEAT/28.174,O347/SASKHEAT/28.174)" +"IF(VLOOKUP(H347,Fuel!$G$24:$I756,2,FALSE)=""AB"",Q347/ABHEAT/28.174,Q347/SASKHEAT/28.174)" +"IF(VLOOKUP(H349,Fuel!$G$24:$I584,2,FALSE)=""AB"",O349/ABHEAT/28.174,O349/SASKHEAT/28.174)" +"IF(VLOOKUP(H349,Fuel!$G$24:$I801,2,FALSE)=""AB"",Q349/ABHEAT/28.174,Q349/SASKHEAT/28.174)" +"IF(VLOOKUP(H350,Fuel!$G$24:$I710,2,FALSE)=""AB"",O350/ABHEAT/28.174,O350/SASKHEAT/28.174)" +"IF(VLOOKUP(H350,Fuel!$G$24:$I807,2,FALSE)=""AB"",Q350/ABHEAT/28.174,Q350/SASKHEAT/28.174)" +"IF(VLOOKUP(H351,Fuel!$G$24:$I497,2,FALSE)=""AB"",Q351/ABHEAT/28.174,Q351/SASKHEAT/28.174)" +"IF(VLOOKUP(H352,Fuel!$G$24:$I828,2,FALSE)=""AB"",O352/ABHEAT/28.174,O352/SASKHEAT/28.174)" +"IF(VLOOKUP(H352,Fuel!$G$24:$I571,2,FALSE)=""AB"",Q352/ABHEAT/28.174,Q352/SASKHEAT/28.174)" +"IF(VLOOKUP(H353,Fuel!$G$24:$I665,2,FALSE)=""AB"",O353/ABHEAT/28.174,O353/SASKHEAT/28.174)" +"IF(VLOOKUP(H353,Fuel!$G$24:$I763,2,FALSE)=""AB"",Q353/ABHEAT/28.174,Q353/SASKHEAT/28.174)" +"IF(VLOOKUP(H357,Fuel!$G$24:$I548,2,FALSE)=""AB"",Q357/ABHEAT/28.174,Q357/SASKHEAT/28.174)" +"IF(VLOOKUP(H358,Fuel!$G$24:$I554,2,FALSE)=""AB"",O358/ABHEAT/28.174,O358/SASKHEAT/28.174)" +"IF(VLOOKUP(H358,Fuel!$G$24:$I769,2,FALSE)=""AB"",Q358/ABHEAT/28.174,Q358/SASKHEAT/28.174)" +"IF(VLOOKUP(H359,Fuel!$G$24:$I528,2,FALSE)=""AB"",O359/ABHEAT/28.174,O359/SASKHEAT/28.174)" +"IF(VLOOKUP(H359,Fuel!$G$24:$I580,2,FALSE)=""AB"",Q359/ABHEAT/28.174,Q359/SASKHEAT/28.174)" +"IF(VLOOKUP(H360,Fuel!$G$24:$I775,2,FALSE)=""AB"",O360/ABHEAT/28.174,O360/SASKHEAT/28.174)" +"IF(VLOOKUP(H360,Fuel!$G$24:$I626,2,FALSE)=""AB"",Q360/ABHEAT/28.174,Q360/SASKHEAT/28.174)" +"IF(VLOOKUP(H361,Fuel!$G$24:$I854,2,FALSE)=""AB"",O361/ABHEAT/28.174,O361/SASKHEAT/28.174)" +"IF(VLOOKUP(H362,Fuel!$G$24:$I746,2,FALSE)=""AB"",O362/ABHEAT/28.174,O362/SASKHEAT/28.174)" +"IF(VLOOKUP(H362,Fuel!$G$24:$I671,2,FALSE)=""AB"",Q362/ABHEAT/28.174,Q362/SASKHEAT/28.174)" +"IF(VLOOKUP(H363,Fuel!$G$24:$I530,2,FALSE)=""AB"",O363/ABHEAT/28.174,O363/SASKHEAT/28.174)" +"IF(VLOOKUP(H365,Fuel!$G$24:$I452,2,FALSE)=""AB"",O365/ABHEAT/28.174,O365/SASKHEAT/28.174)" +"IF(VLOOKUP(H366,Fuel!$G$24:$I506,2,FALSE)=""AB"",O366/ABHEAT/28.174,O366/SASKHEAT/28.174)" +"IF(VLOOKUP(H366,Fuel!$G$24:$I679,2,FALSE)=""AB"",Q366/ABHEAT/28.174,Q366/SASKHEAT/28.174)" +"IF(VLOOKUP(H367,Fuel!$G$24:$I793,2,FALSE)=""AB"",O367/ABHEAT/28.174,O367/SASKHEAT/28.174)" +"IF(VLOOKUP(H367,Fuel!$G$24:$I501,2,FALSE)=""AB"",Q367/ABHEAT/28.174,Q367/SASKHEAT/28.174)" +"IF(VLOOKUP(H368,Fuel!$G$24:$I547,2,FALSE)=""AB"",Q368/ABHEAT/28.174,Q368/SASKHEAT/28.174)" +"IF(VLOOKUP(H369,Fuel!$G$24:$I492,2,FALSE)=""AB"",O369/ABHEAT/28.174,O369/SASKHEAT/28.174)" +"IF(VLOOKUP(H369,Fuel!$G$24:$I692,2,FALSE)=""AB"",Q369/ABHEAT/28.174,Q369/SASKHEAT/28.174)" +"IF(VLOOKUP(H370,Fuel!$G$24:$I590,2,FALSE)=""AB"",O370/ABHEAT/28.174,O370/SASKHEAT/28.174)" +"IF(VLOOKUP(H370,Fuel!$G$24:$I758,2,FALSE)=""AB"",Q370/ABHEAT/28.174,Q370/SASKHEAT/28.174)" +"IF(VLOOKUP(H371,Fuel!$G$24:$I708,2,FALSE)=""AB"",O371/ABHEAT/28.174,O371/SASKHEAT/28.174)" +"IF(VLOOKUP(H372,Fuel!$G$24:$I487,2,FALSE)=""AB"",O372/ABHEAT/28.174,O372/SASKHEAT/28.174)" +"IF(VLOOKUP(H372,Fuel!$G$24:$I798,2,FALSE)=""AB"",Q372/ABHEAT/28.174,Q372/SASKHEAT/28.174)" +"IF(VLOOKUP(H373,Fuel!$G$24:$I638,2,FALSE)=""AB"",O373/ABHEAT/28.174,O373/SASKHEAT/28.174)" +"IF(VLOOKUP(H374,Fuel!$G$24:$I602,2,FALSE)=""AB"",O374/ABHEAT/28.174,O374/SASKHEAT/28.174)" +"IF(VLOOKUP(H374,Fuel!$G$24:$I631,2,FALSE)=""AB"",Q374/ABHEAT/28.174,Q374/SASKHEAT/28.174)" +"IF(VLOOKUP(H375,Fuel!$G$24:$I548,2,FALSE)=""AB"",O375/ABHEAT/28.174,O375/SASKHEAT/28.174)" +"IF(VLOOKUP(H375,Fuel!$G$24:$I503,2,FALSE)=""AB"",Q375/ABHEAT/28.174,Q375/SASKHEAT/28.174)" +"IF(VLOOKUP(H377,Fuel!$G$24:$I531,2,FALSE)=""AB"",O377/ABHEAT/28.174,O377/SASKHEAT/28.174)" +"IF(VLOOKUP(H379,Fuel!$G$24:$I595,2,FALSE)=""AB"",O379/ABHEAT/28.174,O379/SASKHEAT/28.174)" +"IF(VLOOKUP(H379,Fuel!$G$24:$I648,2,FALSE)=""AB"",Q379/ABHEAT/28.174,Q379/SASKHEAT/28.174)" +"'Raw Data'!P1" +"H5-575" +"C7+1" +"H5-D7" +"J5-D7" +"H7-D8" +"J7-D8" +"H3" +"VLOOKUP(C24,$B$3:$C$18,2,FALSE)" +"TODAY()" +"SUM(I7:M7,G7)" +"P7-N7" +"AA7" +"Q7-R7" +"SUM(W7:Z7)" +"G7+I7+(W7*AG7)+(X7*AH7)+(Y7*AI7)+(Z7*AJ7)" +"AD7-AC7" +"1/2.3" +"$AN$7*AO7" +"F7+1" +"T7+S8" +"H8" +"Q12" +"1/2.2" +"SUM(G13,I13:M13)" +"1/5" +"1/5.3" +"1/2.8" +"1/1.2" +"T28+S29-77" +"1/1.3" +"VLOOKUP(E34,'[7]Plant Outages'!$A$383:$C$389,2,FALSE)-VLOOKUP(F34,'[7]Plant Outages'!$A$129:$D$377,4,FALSE)-1220" +"AVERAGE(G7:G34)" +"'[7]Plant Outages'!B383" +"'[7]Plant Outages'!B389" +"AN39/0.028174" +"A40+B40" +"P46-12808" +"F46" +"SUM(W46:Z46)" +"H35" +"(R47-R46)/(F48-F47)" +"P47-12552" +"H35" +"SUM(G48:M48)" +"P48-11994" +"H35" +"Q49*(F50-F49)+R48" +"P49-12547" +"P50-12449" +"P51-12394" +"P52-12379" +"AVERAGE(G46:G52)" +"V56-V57" +"R52/(R58*1000)" +"W58/V58" +"R58-(R52/1000)" +"G6" +"(E75-E74)*P74+Q63" +"E74" +"H35" +"O75-(SUM(F75,H75:L75))" +"(E76-E75)*P75+Q74" +"H35" +"O79-SUM(F79,H79:L79)" +"(E80-E79)*P79+Q78+36000" +"'[7]May Forecast'!F37" +"'[7]June Forecast'!F36" +"'[7]July Forecast'!F37" +"'[7]Augy Forecast'!F37" +"'[7]Sept Forecast'!F36" +"'[7]Oct Forecast'!F37" +"V85+25000" +"4950-130+400" +"2650" +"N86-G86" +"R86+Q86" +"Y187-Y197" +"Y206*(X207-X206)" +"SUM(Z202:Z208)" +"SUM(K7:K340)" +"SUM(L7:L640)" +"SUM(K127:K727)" +"+SUM(L7:L753)" +"DATE(YEAR(E7),MONTH(E7),1)" +"+Split!O3" +"+Split!J3" +"+ALL!L4" +"+Index!L4" +"+TRANSPORTFEE!K4" +"+SUM(B8:B10)" +"+B8-B7-B6" +"SUM(K7:K340)" +"SUM(L7:L640)" +"+N2-N1" +"SUM(J6:J168)" +"+A7-A6" +"+B6*31000" +"+C6*E6" +"+S6" +"+X6" +"((-G6-I6)*D6)+(H6*D6*$AH$6)" +"+H6" +"+$AD$7+O2" +"((M6+N6)*D6)-(L6*D6*$AH$6)" +"+O6+J6" +"+U6/T6*1.055056" +"+W6/T6*1.055056*$AH$6" +"+AH4/AH5" +"+$AD$7" +"-0.41+0.005" +"+AC7*AD7" +"2400/AH5" +"-0.48+0.005" +"SUM(AC9:AC11)" +"+AE12/AC12" +"SUM(AC19:AC20)" +"+$AD$12" +"+$AD$17" +"+$AD$21" +"+$AD$25" +"+$AD$27" +"SUM(B5:B9)" +"SUM(B6:B9)" +"SUM(B18:B20)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"B2-C2+D2" +"+B2-E2" +"C2-D2" +"B2-E2" +"I2-J2" +"SUM(B2:B19)" +"+F20/18" +"+B20/18" +"IF(C22-D22>0,B22-(C22-D22),B22+(C22-D22))" +"SUM(F22:F51)" +"SUM(B22:B51)" +"+B52/30" +"SUM(F54:F84)" +"SUM(B54:B84)" +"+B85/31" +"+F86-B86" +"+G117/31" +"SUM(F120:F148)" +"+G148/29" +"SUM(B120:B148)" +"+B149/29" +"+A151+1" +"SUM(F149:F181)" +"B2-C2+D2" +"+B2-E2" +"+C2-D2" +"B2-E2" +"+H2-I2" +"SUM(B2:B21)" +"+B22/18" +"IF(C24-D24>0,B24-(C24-D24),B24+(C24-D24))" +"SUM(B24:B53)" +"+B54/30" +"SUM(H56:H86)/31" +"SUM(H122:H150)/29" +"+A152+1" +"B2-C2+D2" +"+B2-E2" +"IF(C19-D19>0,B19-(C19-D19),B19+(C19-D19))" +"+A138+1" +"IF(C3-D3>0,B3-(C3-D3),B3+(C3-D3))" +"+B3-E3" +"AVERAGE(F59:F89)" +"+E121-B121" +"+A121+1" +"+B2-E2" +"IF(C3-D3>0,B3-(C3-D3),B3+(C3-D3))" +"+E121-B121" +"+A121+1" +"SUM(F4:F16)" +"SUM(F19:F30)" +"SUM(F32:F41)" +"SUM(G34:G41)" +"SUM(F43:F46)" +"SUM(G45:G46)" +"SUM(F58,F47,F42,F31,F17)" +"SUM($K$2:$K$538)" +"SUM($L$2:$L$538)" +"SUM($M$2:$M$538)" +"SUM($N$2:$N$538)" +"SUM($O$2:$O$538)" +"SUM($P$2:$P$538)" +"SUM(B6:M6)" +"SUM(B6:B16)" +"SUM(C7:C19)" +"SUM(B7:M7)" +"SUM(B7:B10)" +"J16*H16" +"J16" +"J16" +"0.21-0.055" +"8+0.156" +"J16" +"J16" +"C22*E22/H22*J22" +"28.69853*12/365" +"SUM(L21:L29)" +"0.8*$J$16" +"0.155*(E38+0.156)/$A$34*$J$16 + 0.04*$J$26 +$L$29" +"LARGE((F38,C38),1)" +"H38/C38" +"IF(J38<0.8,0.8,IF(J38>1.2,1.2,J38))" +"J16*H16" +"J16" +"J16" +"0.21-0.055" +"8+0.156" +"J16" +"J16" +"C22*E22/H22*J22" +"32.99445*12/365" +"SUM(L21:L29)" +"0.8*$J$16" +"0.155*(E38+0.156)/$A$34*$J$16 + 0.04*$J$26 +$L$29" +"LARGE((F38,C38),1)" +"H38/C38" +"IF(J38<0.8,0.8,IF(J38>1.2,1.2,J38))" +"J16*H16" +"J16" +"J16" +"0.21-0.055" +"8+0.156" +"J16" +"J16" +"C22*E22/H22*J22" +"11.87942*12/365" +"SUM(L21:L29)" +"0.8*$J$16" +"0.155*(E38+0.156)/$A$34*$J$16 + 0.04*$J$26 +$L$29" +"LARGE((F38,C38),1)" +"H38/C38" +"IF(J38<0.8,0.8,IF(J38>1.2,1.2,J38))" +"J16*H16" +"J16" +"J16" +"0.21-0.055" +"8+0.156" +"J16" +"J16" +"C22*E22/H22*J22" +"28.69853*12/365" +"SUM(L21:L29)" +"0.8*$J$16" +"0.155*(E38+0.156)/$A$34*$J$16 + 0.04*$J$26 +$L$29" +"LARGE((F38,C38),1)" +"H38/$J$16" +"IF(J38<0.8,0.8,IF(J38>1.2,1.2,J38))" +"J16*H16" +"J16" +"J16" +"0.21-0.055" +"8+0.156" +"J16" +"J16" +"C22*E22/H22*J22" +"32.99445*12/365" +"SUM(L21:L29)" +"0.8*$J$16" +"0.155*(E38+0.156)/$A$34*$J$16 + 0.04*$J$26 +$L$29" +"LARGE((F38,C38),1)" +"H38/$J$16" +"IF(J38<0.8,0.8,IF(J38>1.2,1.2,J38))" +"J16*H16" +"A34" +"J16" +"0.21-0.055" +"8+0.156" +"A34" +"J16" +"C22*E22/H22*J22" +"11.87942*12/365" +"SUM(L21:L29)" +"0.8*$J$16" +"0.155*(E38+0.156)/$A$34*$J$16 + 0.04*$J$26 +$L$29" +"LARGE((F38,C38),1)" +"H38/$J$16" +"IF(J38<0.8,0.8,IF(J38>1.2,1.2,J38))" +"Dawn!J16" +"'St Clair'!J16" +"Emerson!J16" +"0.8*$B$5*1.055056/$B$4" +"0.8*$B$6*1.055056/$B$4" +"0.8*$B$7*1.055056/$B$4" +"Dawn!F38/$B$5" +"B12-B$11" +"Dawn!F41*1.055056/Summary!$B$4" +"'St Clair'!F41*1.055056/Summary!$B$4" +"Emerson!F41*1.055056/Summary!$B$4" +"J16*H16" +"A34" +"J16" +"8+0.156" +"A34" +"J16" +"C22*E22/H22*J22" +"28.69853*12/365" +"SUM(L21:L29)" +"0.8*$J$16" +"0.14*(E38+0.156)/$A$34*$J$16 + 0.04*$J$26 +$L$29" +"LARGE((F38,C38),1)" +"H38/$J$16" +"IF(J38<0.8,0.8,IF(J38>1.2,1.2,J38))" +"(J38-0.8)*$C$34" +"J16*H16" +"J16" +"J16" +"8+0.156" +"J16" +"J16" +"C22*E22/H22*J22" +"32.99445*12/365" +"SUM(L21:L29)" +"0.8*$J$16" +"0.14*(E38+0.156)/$A$34*$J$16 + 0.04*$J$26 +$L$29" +"LARGE((F38,C38),1)" +"H38/$J$16" +"IF(J38<0.8,0.8,IF(J38>1.2,1.2,J38))" +"J16*H16" +"A34" +"J16" +"8+0.156" +"A34" +"J16" +"C22*E22/H22*J22" +"11.87942*12/365" +"SUM(L21:L29)" +"0.8*$J$16" +"0.14*(E38+0.156)/$A$34*$J$16 + 0.04*$J$26 +$L$29" +"LARGE((F38,C38),1)" +"H38/$J$16" +"IF(J38<0.8,0.8,IF(J38>1.2,1.2,J38))" +"E2*0.8" +"S13" +"J2" +"E2*0.05" +"SUM($V$13:$V$48)" +"SUM($V$13:$V$72)" +"SUM($V$13:$V$372)" +"$C$2*AF3" +"SUM($U$13:$U$48)" +"SUM($U$13:$U$72)" +"SUM($U$13:$U$372)" +"AE18" +"SUM(Z13:Z372)" +"SUM(I5:I6)" +"SUM(Z13:Z71)" +"+I7+I3+I2" +"SUM(Z13:Z48)" +"390+100+20+35" +"J8-#REF!" +"160000*0.031" +"SUM(D13:D372)" +"O9*0.8" +"C2" +"(E2-C2)*0.75" +"$C$3" +"G12*C13/12" +"F13-D13" +"G12-E13" +"I10" +"O10/12" +"1800/12" +"D13+J13" +"+K13+E13" +"+O13+P13+Q13+R13" +"E13+K13" +"Q13/(1+$C$4/12)^B13" +"R13/(1+$C$4/12)^B13" +"W13/(1+$C$4/12)^$B13" +"S13-W13" +"+U13+V13" +"+B13+1" +"F13" +"+T13+E14+K14" +"+U14+V14+AA13" +"SUM(AE3:AE17)" +"(SUM(O13:O24)+SUM(Q13:Q24))*0.35" +"+SUM(F6:F329)" +"+SUM(D8:D169)" +"+Summary!E7" +"+C8+B8" +"-G8" +"+SUM(F6:F329)" +"+L6/H6" +"DATE(YEAR(E6),MONTH(E6),1)" +"-'P7 MTM'!L3" +"K11" +"-'Index MTM'!L3" +"+[2]m1!$AB$38" +"+SUM(E7:E9)" +"+[1]m1!$AI$38" +"+((K9-K8)/K10*1.055056)*31000*31" +"+SUM(F6:F329)" +"+SUM(F6:F329)" +"SUM(N4:N13)" +"SUM(F4:F22)" +"SUM(K1:K54)" +"SUM(C5:C46)" +"+O6-N6" +"SUM(C5:C46)" +"+O6-C6" +"SUM(C5:C46)" +"SUM(F4:F65536)" +"F3" +"EOMONTH(A4,0)+1" +"J3" +"N3" +"R3" +"V3" +"Z3" +"AD3" +"AH3" +"AL3" +"AP3" +"SUM(B4:B13)" +"VLOOKUP(H1,Region,2,0)" +"SUM(C8:C90)" +"+C1/D1" +"SUMIF($B$8:$B$90,B3,$C$8:$C$90)" +"SUMIF($B$8:$B$90,B3,$D$8:$D$90)" +"C3/D3" +"SUMIF(Data!$A$1:$A$578,$A8,Data!$C$1:$C$578)" +"SUMIF(Data!$A$1:$A$578,$A8,Data!$B$1:$B$578)" +"SUMIF(Data!$R$1:$R$271,$G23,Data!$Q$1:$Q$271)" +"SUMIF(Data!$R$1:$R$271,$G23,Data!$P$1:$P$271)" +"SUMIF(Data!$R$276:$R$454,$G39,Data!$Q$276:$Q$454)" +"SUMIF(Data!$R$276:$R$454,$G39,Data!$P$276:$P$454)" +"SUMIF(Data!$R$477:$R$592,$G55,Data!$Q$477:$Q$592)" +"SUMIF(Data!$R$477:$R$592,$G55,Data!$P$477:$P$592)" +"125250000-25000000" +"74000000+7500000" +"SUM(H3:H66)" +"Incoming!C92+Incoming!E92" +"-Outgoing!C68-Outgoing!E68" +"SUM(B3:B4)" +"Incoming!D92+Incoming!F92" +"-Outgoing!D68-Outgoing!F68" +"SUM(C3:C91)" +"500000+500000+500000" +"750000+700000+700000+500000+500000+500000+400000+300000" +"52000000-33500000" +"SUM(C3:C67)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"B14" +"D14/1.055056" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"B14" +"D14/1.055056" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(B2:B12)" +"'NGI-Socal'!M2" +"+-465000/10000" +"+-325500/10000" +"-1875500/10000" +"+-1910000/10000" +"+-1095000/10000" +"(-1098000+-6933000)/10000" +"-9189806/10000" +"Rockies!M2" +"-18967310/10000" +"-13164711/10000" +"-78225846/10000" +"-58317345/10000" +"26488568/10000" +"-26708660/10000" +"-90669458/10000" +"SJ!M2" +"29696602/10000" +"20580064/10000" +"94501683/10000" +"106656277/10000" +"-6125000/10000" +"-12800000/10000" +"137697943/10000" +"TranscoZ6!M2" +"-1284973/10000" +"4543836/10000" +"-22393112/10000" +"-52183170/10000" +"-24638400/10000" +"-54378679/10000" +"-127941386/10000" +"Waha!M2" +"-3474210/10000" +"-5904800/10000" +"-54068068/10000" +"Permian!M2" +"1581898/10000" +"-3951759/10000" +"-14059881/10000" +"-16652410/10000" +"28893490/10000" +"72064554/10000" +"-34044547/10000" +"Tetco_M3!M2" +"-2476989/10000" +"3870/10000" +"-9726762/10000" +"-9530730/10000" +"-11249621/10000" +"-18803040/10000" +"-42056510/10000" +"Mich!M2" +"-12734966/10000" +"-16277314/10000" +"-68205638/10000" +"-64977468/10000" +"-27439655/10000" +"-29217209/10000" +"-150646612/10000" +"'Chi. Gate'!M2" +"12178629/10000" +"16746288/10000" +"88218319/10000" +"-17495553/10000" +"-1179043/10000" +"31066773/10000" +"41317094/10000" +"CNG!M2" +"4116700/10000" +"1094396/10000" +"12532176/10000" +"17601639/10000" +"2524752/10000" +"32295008/10000" +"57632495/10000" +"CGT!M2" +"2102440/10000" +"9137650/10000" +"27881232/10000" +"27006632/10000" +"19919978/10000" +"286218096/10000" +"344564796/10000" +"SUM($D$10:$D$29)" +"SUM($G$10:$G$29)" +"B9" +"C9" +"+F9" +"G9" +"O9" +"N9" +"P9" +"SUM(B1:B36)" +"'Model Assumptions'!A1" +"+C19" +"C8+C9" +"+C18" +"C13*0.5" +"D78+500" +"+C8" +"0.5*(C18+500)" +"2067*0.66" +"105737*0.026*0.66" +"52869*0.66*0.026" +"+C13" +"2067*0.34" +"105737*0.026*0.34" +"52869*0.026*0.34" +"+C28" +"A1" +"AVERAGE(C48:G48)" +"MIN(C48:H48)" +"MAX(C48:H48)" +"SUM(C48:C49)" +"+H49+H53+H62" +"(64442+94351)/5*0.4" +"+H68" +"F5+1" +"'Market Size'!C10" +"F8*(1+$E8)" +"F8*F9" +"H10/F10-1" +"F10*F12/1000000" +"'Market Size'!C15" +"'Market Size'!C20" +"'Market Size'!C25" +"'Market Size'!C30" +"F41*F40" +"'Market Size'!C35" +"F13+F21+F29+F37+F45+F53" +"'Income Statement and Valuation'!J52" +"-F61*F62" +"-0.2*F61" +"0.2*-H61" +"SUM(F64:F67)+F63" +"-(0.25+0.4+0.3+0.25)" +"F79+SUM(F80:F80)+F82" +"F68+F69+F70+F74+F76+F83" +"0.2+0.3" +"SUM(F93:N93)" +"SUM(F93:F95)" +"-(1/'Model Assumptions'!$E94)*('Model Assumptions'!$F94)" +"-(1/'Model Assumptions'!$E94)*('Model Assumptions'!$H94)" +"-(1/'Model Assumptions'!$E94)*('Model Assumptions'!$J94)" +"-(1/'Model Assumptions'!$E94)*('Model Assumptions'!$L94)" +"-(1/'Model Assumptions'!$E94)*('Model Assumptions'!N94)" +"-(1/'Model Assumptions'!$E93)*('Model Assumptions'!$F93)" +"-(1/'Model Assumptions'!$E93)*('Model Assumptions'!$H93)" +"-(1/'Model Assumptions'!$E93)*('Model Assumptions'!$J93)" +"-(1/'Model Assumptions'!$E93)*('Model Assumptions'!$L93)" +"-(1/'Model Assumptions'!$E93)*('Model Assumptions'!N93)" +"-(1/'Model Assumptions'!$E95)*('Model Assumptions'!$F95)" +"-(1/'Model Assumptions'!$E95)*('Model Assumptions'!$H95)" +"-(1/'Model Assumptions'!$E95)*('Model Assumptions'!$J95)" +"-(1/'Model Assumptions'!$E95)*('Model Assumptions'!$L95)" +"-(1/'Model Assumptions'!$E95)*('Model Assumptions'!N95)" +"SUM(F99:F108)" +"SUM(F109:F113)" +"F114+F115" +"'Model Assumptions'!A1" +"E6+1" +"'Model Assumptions'!F13+'Model Assumptions'!F21" +"'Model Assumptions'!H13+'Model Assumptions'!H21" +"'Model Assumptions'!J13+'Model Assumptions'!J21" +"'Model Assumptions'!L13+'Model Assumptions'!L21" +"'Model Assumptions'!N13+'Model Assumptions'!N21" +"'Model Assumptions'!F37" +"'Model Assumptions'!H37" +"'Model Assumptions'!J37" +"'Model Assumptions'!L37" +"'Model Assumptions'!N37" +"'Model Assumptions'!F45+'Model Assumptions'!F53" +"'Model Assumptions'!H45+'Model Assumptions'!H53" +"'Model Assumptions'!J45+'Model Assumptions'!J53" +"'Model Assumptions'!L45+'Model Assumptions'!L53" +"'Model Assumptions'!N45+'Model Assumptions'!N53" +"SUM(E9:E11)" +"'Model Assumptions'!F69" +"'Model Assumptions'!H69" +"'Model Assumptions'!J69" +"'Model Assumptions'!L69" +"'Model Assumptions'!N69" +"'Model Assumptions'!F74" +"'Model Assumptions'!H74" +"'Model Assumptions'!J74" +"'Model Assumptions'!L74" +"'Model Assumptions'!N74" +"E12+E18" +"'Model Assumptions'!F68" +"'Model Assumptions'!H68" +"'Model Assumptions'!J68" +"'Model Assumptions'!L68" +"'Model Assumptions'!N68" +"'Model Assumptions'!F83" +"'Model Assumptions'!H83" +"'Model Assumptions'!J83" +"'Model Assumptions'!L83" +"'Model Assumptions'!N83" +"E20+E21+E22" +"'Model Assumptions'!F115" +"'Model Assumptions'!H115" +"'Model Assumptions'!J115" +"'Model Assumptions'!L115" +"'Model Assumptions'!N115" +"'Model Assumptions'!F114" +"'Model Assumptions'!H114" +"'Model Assumptions'!J114" +"'Model Assumptions'!L114" +"'Model Assumptions'!N114" +"E28/E12" +"+E28+E30" +"-IF(E32<0,0,E32*$D34)" +"E32+E34" +"I36" +"J40*J41" +"E36" +"E25" +"-'Cash Flows'!E18" +"-'Cash Flows'!E13" +"SUM(E45:E49)" +"J42" +"XNPV(D52,E50:J50,E44:J44)" +"'Model Assumptions'!F61+'Model Assumptions'!F72+'Model Assumptions'!F75+'Model Assumptions'!F78+'Model Assumptions'!F81" +"'Model Assumptions'!H61+'Model Assumptions'!H72+'Model Assumptions'!H75+'Model Assumptions'!H78+'Model Assumptions'!H81" +"'Model Assumptions'!J61+'Model Assumptions'!J72+'Model Assumptions'!J75+'Model Assumptions'!J78+'Model Assumptions'!J81" +"'Model Assumptions'!L61+'Model Assumptions'!L72+'Model Assumptions'!L75+'Model Assumptions'!L78+'Model Assumptions'!L81" +"'Model Assumptions'!N61+'Model Assumptions'!N72+'Model Assumptions'!N75+'Model Assumptions'!N78+'Model Assumptions'!N81" +"'Model Assumptions'!F10+'Model Assumptions'!F18+'Model Assumptions'!F26" +"'Model Assumptions'!H10+'Model Assumptions'!H18+'Model Assumptions'!H26" +"'Model Assumptions'!J10+'Model Assumptions'!J18+'Model Assumptions'!J26" +"'Model Assumptions'!L10+'Model Assumptions'!L18+'Model Assumptions'!L26" +"'Model Assumptions'!N10+'Model Assumptions'!N18+'Model Assumptions'!N26" +"'Income Statement and Valuation'!E67/('Model Assumptions'!F8+'Model Assumptions'!F16+'Model Assumptions'!F24)" +"'Income Statement and Valuation'!F67/('Model Assumptions'!H8+'Model Assumptions'!H16+'Model Assumptions'!H24)" +"'Income Statement and Valuation'!G67/('Model Assumptions'!J8+'Model Assumptions'!J16+'Model Assumptions'!J24)" +"'Income Statement and Valuation'!H67/('Model Assumptions'!L8+'Model Assumptions'!L16+'Model Assumptions'!L24)" +"'Income Statement and Valuation'!I67/('Model Assumptions'!N8+'Model Assumptions'!N16+'Model Assumptions'!N24)" +"'Model Assumptions'!F34" +"'Model Assumptions'!H34" +"'Model Assumptions'!J34" +"'Model Assumptions'!L34" +"'Model Assumptions'!N34" +"'Income Statement and Valuation'!E69/('Model Assumptions'!F32)" +"'Income Statement and Valuation'!F$69/('Model Assumptions'!H32)" +"'Income Statement and Valuation'!G$69/('Model Assumptions'!J32)" +"'Income Statement and Valuation'!H$69/('Model Assumptions'!L32)" +"'Income Statement and Valuation'!I$69/('Model Assumptions'!N32)" +"'Model Assumptions'!F42+'Model Assumptions'!F50" +"'Model Assumptions'!H42+'Model Assumptions'!H50" +"'Model Assumptions'!J42+'Model Assumptions'!J50" +"'Model Assumptions'!L42+'Model Assumptions'!L50" +"'Model Assumptions'!N42+'Model Assumptions'!N50" +"'Income Statement and Valuation'!E$71/('Model Assumptions'!F40+'Model Assumptions'!F48)" +"'Income Statement and Valuation'!F$71/('Model Assumptions'!H40+'Model Assumptions'!H48)" +"'Income Statement and Valuation'!G$71/('Model Assumptions'!J40+'Model Assumptions'!J48)" +"'Income Statement and Valuation'!H$71/('Model Assumptions'!L40+'Model Assumptions'!L48)" +"'Income Statement and Valuation'!I$71/('Model Assumptions'!N40+'Model Assumptions'!N48)" +"E9" +"F78/E78-1" +"E24" +"E81/E78" +"'Model Assumptions'!A1" +"E6+1" +"'Cash Flows'!E29" +"E10+'Cash Flows'!F29" +"'Cash Flows'!E37" +"SUM(E10:E13)" +"-'Cash Flows'!E18" +"E15-'Cash Flows'!F18" +"-'Cash Flows'!E45" +"SUM(E15:E16)" +"E14+E17+E18" +"'Cash Flows'!E38" +"SUM(E23:E27)" +"'Cash Flows'!E19" +"E29+'Cash Flows'!F19" +"E38" +"'Income Statement and Valuation'!E36" +"'Cash Flows'!E24" +"E35+E36-E37" +"SUM(E32:E33,E38)" +"E40+E30" +"E19-E42" +"'Model Assumptions'!A1" +"E7+1" +"+'Income Statement and Valuation'!E36" +"'Income Statement and Valuation'!F36" +"-'Model Assumptions'!F116" +"-'Model Assumptions'!H116" +"-'Model Assumptions'!J116" +"-'Model Assumptions'!L116" +"-'Model Assumptions'!N116" +"+E43" +"F43" +"SUM(E11:E13)" +"-'Model Assumptions'!F96" +"-'Model Assumptions'!H96" +"SUM(E23:E26)" +"+E27+E18+E14" +"E29" +"F29+E31" +"'Income Statement and Valuation'!E12/(365/$D37)" +"-SUM('Income Statement and Valuation'!E15+'Income Statement and Valuation'!E16+'Income Statement and Valuation'!E17+'Income Statement and Valuation'!E21+'Income Statement and Valuation'!E22)/(365/'Cash Flows'!$D$38)" +"D41-E37" +"+E37-F37" +"D42+E38" +"+F38-E38" +"E41+E42" +"E12" +"E45+F12" +"C4/41" +"C4/20" +"C4/21" +"Laura!D8" +"Laura!H8" +"Laura!L8" +"Staffers!D8" +"Staffers!G8+Staffers!H8+Staffers!I8+Staffers!J8+Staffers!K8+Staffers!L8+Staffers!M8" +"Recruiters!H6" +"Interviews!E7" +"Laura!D9" +"Laura!H9" +"Laura!L9" +"Staffers!D9" +"Staffers!G9+Staffers!H9+Staffers!I9+Staffers!J9+Staffers!K9+Staffers!L9+Staffers!M9" +"Recruiters!H7" +"Interviews!E8" +"Laura!D10" +"Laura!H10" +"Laura!L10" +"Staffers!D10" +"Staffers!G10+Staffers!H10+Staffers!I10+Staffers!J10+Staffers!K10+Staffers!L10+Staffers!M10" +"Recruiters!H8" +"Interviews!E9" +"Laura!D11" +"Laura!H11" +"Laura!L11" +"Staffers!D11" +"Staffers!G11+Staffers!H11+Staffers!I11+Staffers!J11+Staffers!K11+Staffers!L11+Staffers!M11" +"Recruiters!H9" +"Interviews!E10" +"Laura!D12" +"Laura!H12" +"Laura!L12" +"Staffers!D12" +"Staffers!G12+Staffers!H12+Staffers!I12+Staffers!J12+Staffers!K12+Staffers!L12+Staffers!M12" +"Recruiters!H10" +"Interviews!E11" +"Laura!D13" +"Laura!H13" +"Laura!L13" +"Staffers!D13" +"Staffers!G13+Staffers!H13+Staffers!I13+Staffers!J13+Staffers!K13+Staffers!L13+Staffers!M13" +"Recruiters!H11" +"Interviews!E12" +"Laura!D14" +"Laura!H14" +"Laura!L14" +"Staffers!E14" +"Staffers!G14+Staffers!H14+Staffers!I14+Staffers!J14+Staffers!K14+Staffers!L14+Staffers!M14" +"Recruiters!H12" +"Interviews!E13" +"SUM(B6:B19)" +"Laura!D15" +"Laura!H15" +"Laura!L15" +"Staffers!D15" +"Staffers!G15+Staffers!H15+Staffers!I15+Staffers!J15+Staffers!K15+Staffers!L15+Staffers!M15" +"Recruiters!H13" +"Interviews!E14" +"Laura!D16" +"Laura!H16" +"Laura!L16" +"Staffers!D16" +"Staffers!G16+Staffers!H16+Staffers!I16+Staffers!J16+Staffers!K16+Staffers!L16+Staffers!M16" +"Recruiters!H14" +"Interviews!E15" +"Laura!D17" +"Laura!H17" +"Laura!L17" +"Staffers!D17" +"Staffers!G17+Staffers!H17+Staffers!I17+Staffers!J17+Staffers!K17+Staffers!L17+Staffers!M17" +"Recruiters!H15" +"Interviews!E16" +"Laura!D18" +"Laura!H18" +"Laura!L18" +"Staffers!D18" +"Staffers!G18+Staffers!H18+Staffers!I18+Staffers!J18+Staffers!K18+Staffers!L18+Staffers!M18" +"Recruiters!H16" +"Interviews!E17" +"Laura!D19" +"Laura!H19" +"Laura!L19" +"Staffers!D19" +"Staffers!G19+Staffers!H19+Staffers!I19+Staffers!J19+Staffers!K19+Staffers!L19+Staffers!M19" +"Recruiters!H17" +"Interviews!E18" +"SUM(B21:B29)" +"SUM(E21:E24)" +"SUM(H21:H30)" +"Laura!D20" +"Laura!H20" +"Laura!L20" +"Staffers!D20" +"Staffers!G20+Staffers!H20+Staffers!I20+Staffers!J20+Staffers!K20+Staffers!L20+Staffers!M20" +"Recruiters!H18" +"Interviews!E19" +"Laura!D21" +"Laura!H21" +"Laura!L21" +"Staffers!D21" +"Staffers!G21+Staffers!H21+Staffers!I21+Staffers!J21+Staffers!K21+Staffers!L21+Staffers!M21" +"Recruiters!H19" +"Interviews!E20" +"Laura!D22" +"Laura!H22" +"Laura!L22" +"Staffers!D22" +"Staffers!G22+Staffers!H22+Staffers!I22+Staffers!J22+Staffers!K22+Staffers!L22+Staffers!M22" +"Recruiters!H20" +"Interviews!E21" +"Laura!D23" +"Laura!H23" +"Laura!L23" +"Staffers!D23" +"Staffers!G23+Staffers!H23+Staffers!I23+Staffers!J23+Staffers!K23+Staffers!L23+Staffers!M23" +"Recruiters!H21" +"Interviews!E22" +"Laura!D24" +"Laura!H24" +"Laura!L24" +"Staffers!D24" +"Staffers!G24+Staffers!H24+Staffers!I24+Staffers!J24+Staffers!K24+Staffers!L24+Staffers!M24" +"Recruiters!H22" +"Interviews!E23" +"Laura!D25" +"Laura!H25" +"Laura!L25" +"Staffers!D25" +"Staffers!G25+Staffers!H25+Staffers!I25+Staffers!J25+Staffers!K25+Staffers!L25+Staffers!M25" +"Recruiters!H23" +"Interviews!E24" +"Laura!D26" +"Laura!H26" +"Laura!L26" +"Staffers!D26" +"Staffers!G26+Staffers!H26+Staffers!I26+Staffers!J26+Staffers!K26+Staffers!L26+Staffers!M26" +"Recruiters!H24" +"Interviews!E25" +"Laura!D27" +"Laura!H27" +"Laura!L27" +"Staffers!D27" +"Staffers!G27+Staffers!H27+Staffers!I27+Staffers!J27+Staffers!K27+Staffers!L27+Staffers!M27" +"Recruiters!H25" +"Interviews!E26" +"Laura!D28" +"Laura!H28" +"Laura!L28" +"Staffers!D28" +"Staffers!G28+Staffers!H28+Staffers!I28+Staffers!J28+Staffers!K28+Staffers!L28+Staffers!M28" +"Recruiters!H26" +"Interviews!E27" +"Laura!D29" +"Laura!H29" +"Laura!L29" +"Staffers!D29" +"Staffers!G29+Staffers!H29+Staffers!I29+Staffers!J29+Staffers!K29+Staffers!L29+Staffers!M29" +"Recruiters!H27" +"Interviews!E28" +"Laura!D30" +"Laura!H30" +"Laura!L30" +"Staffers!D30" +"Staffers!G30+Staffers!H30+Staffers!I30+Staffers!J30+Staffers!K30+Staffers!L30+Staffers!M30" +"Recruiters!H28" +"Interviews!E29" +"Laura!D31" +"Laura!H31" +"Laura!L31" +"Staffers!D31" +"Staffers!G31+Staffers!H31+Staffers!I31+Staffers!J31+Staffers!K31+Staffers!L31+Staffers!M31" +"Recruiters!H29" +"Interviews!E30" +"Laura!D32" +"Laura!H32" +"Laura!L32" +"Staffers!D32" +"Staffers!G32+Staffers!H32+Staffers!I32+Staffers!J32+Staffers!K32+Staffers!L32+Staffers!M32" +"Recruiters!H30" +"Interviews!E31" +"Staffers!D33" +"Staffers!M7" +"SUM(B6:B59)-B20-B31-B42" +"Laura!D7" +"Laura!H7" +"Staffers!D7" +"Staffers!H5" +"SUM(D77:F77)" +"Staffers!J7" +"Laura!H34" +"Staffers!L7" +"Staffers!G7" +"Staffers!O7" +"Laura!H35" +"Laura!H36" +"Laura!H37" +"Recruiters!H32" +"Recruiters!D32" +"Interviews!E6" +"'Detail This Week'!C81+LWYTD!F3" +"'Detail This Week'!C84+LWYTD!F4" +"(E5-E6)/E5*100%" +"SUM(F9:F13)" +"'Detail This Week'!E74+LWYTD!E10" +"'Detail This Week'!F74+LWYTD!E11" +"SUM(F15:F16)" +"Laura!I7+LWYTD!E15" +"Laura!J7+LWYTD!E16" +"Laura!L7+LWYTD!F17" +"E4/E3" +"(E5-E6)/E4" +"Staffers!O7+LWYTD!F22" +"Staffers!Q7+LWYTD!F24" +"SUM(D6:G6)" +"SUM(D6:D30)" +"SUM(G7:M7)" +"SUM(D8:D33)" +"F6+H6" +"SUM(F7:F31)" +"SUM(F8+H8)" +"SUM(D8:D32)" +"SUM(E8+F8)" +"SUM(H35:H37)" +"F4/F3" +"(F5-F6)/F4" +"A22" +"IF(B22=0,""Field has not been entered yet"", B22)" +"34+50" +"6+3" +"21+49" +"4+3" +"20+50" +"4+2" +"27+38" +"5+2" +"24+39" +"21+23" +"3+1" +"14+30" +"3+2" +"22+19" +"4+1" +"21+16" +"6+1" +"22+11" +"5+1" +"SUM(G11:G87)" +"SUM(B5:E5)" +"[7]Sheet1!$I$13" +"[7]Sheet1!$J$13" +"[7]Sheet1!$K$13" +"[7]Sheet1!$L$13" +"[8]Sheet1!$J$16" +"[8]Sheet1!$K$16" +"[8]Sheet1!$L$16" +"[8]Sheet1!$M$16" +"[8]Sheet1!$J$19" +"[8]Sheet1!$K$19" +"[8]Sheet1!$L$19" +"[8]Sheet1!$M$19" +"SUM(B5:B8)" +"B6*0.5" +"B7*0.33" +"SUM(B11:B12)" +"+B9-B13" +"'[5]Dept. P&L'!$G$34" +"'[5]Dept. P&L'!$K$34" +"'[5]Dept. P&L'!$O$34" +"'[5]Dept. P&L'!$S$34" +"'[6]Dept. P&L Yr2'!$G$34" +"'[6]Dept. P&L Yr2'!$K$34" +"'[6]Dept. P&L Yr2'!$O$34" +"'[6]Dept. P&L Yr2'!$S$34" +"'[6]Dept. P&L Yr3 '!$G$34" +"'[6]Dept. P&L Yr3 '!$K$34" +"'[6]Dept. P&L Yr3 '!$O$34" +"'[6]Dept. P&L Yr3 '!$S$34" +"'[1]Dept. P&L - Y1'!$G$33" +"'[1]Dept. P&L - Y1'!$K$33" +"'[1]Dept. P&L - Y1'!$O$33" +"'[1]Dept. P&L - Y1'!$S$33" +"'[1]Dept. P&L - Y2'!$G$33" +"'[1]Dept. P&L - Y2'!$K$33" +"'[1]Dept. P&L - Y2'!$O$33" +"'[1]Dept. P&L - Y2'!$S$33" +"'[1]Dept. P&L - Y3'!$G$33" +"'[1]Dept. P&L - Y3'!$K$33" +"'[1]Dept. P&L - Y3'!$O$33" +"'[1]Dept. P&L - Y3'!$S$33" +"SUM(B24)" +"'[3]Dept. P&L'!$G$33" +"'[3]Dept. P&L'!$K$33" +"'[3]Dept. P&L'!$O$33" +"'[3]Dept. P&L'!$S$33" +"'[4]Dept. P&L Yr2'!$G$33" +"'[4]Dept. P&L Yr2'!$K$33" +"'[4]Dept. P&L Yr2'!$O$33" +"'[4]Dept. P&L Yr2'!$S$33" +"'[4]Dept. P&L Yr3'!$G$33" +"'[4]Dept. P&L Yr3'!$K$33" +"'[4]Dept. P&L Yr3'!$O$33" +"'[4]Dept. P&L Yr3'!$S$33" +"SUM(B36-B35)*0.6" +"SUM(G36*0.6)" +"SUM(B36-B35)*0.1" +"SUM(C36*0.05)" +"SUM(G36*0.25)" +"SUM(B36-B35)*0.05" +"SUM(C36*0.05)" +"SUM(G36*0.15)" +"'[2]Dept. P&L - Y1'!$G$34+B35" +"'[2]Dept. P&L - Y1'!$K$34+C35" +"'[2]Dept. P&L - Y1'!$O$34+D35" +"'[2]Dept. P&L - Y1'!$S$34+E35" +"'[2]Dept. P&L - Y2'!$G$34+G35" +"'[2]Dept. P&L - Y2'!$K$34+H35" +"'[2]Dept. P&L - Y2'!$O$34+I35" +"'[2]Dept. P&L - Y2'!$S$34+J35" +"'[2]Dept. P&L - Y3'!$G$34+L35" +"'[2]Dept. P&L - Y3'!$K$34+M35" +"'[2]Dept. P&L - Y3'!$O$34+N35" +"'[2]Dept. P&L - Y3'!$S$34+O35" +"SUM(B36,B29,B25,B21)" +"B14-B37" +"B19-2" +"TODAY()" +"IF(AND(F5>H5,F$2=""No""),"""",_xll.EURO(F5,H5,V5,V5,C5,W5,1,0))" +"IF(AND(G5>H5,F$2=""no""),"""",_xll.EURO(G5,H5,V5,V5,D5,W5,1,0))" +"_xll.EURO(F5,H5,V5,V5,C5,W5,1,1)" +"IF(AND(G5H5,"""",J5-I5)" +"IF(F5>H5,M5-L5,"""")" +"VLOOKUP(E5,Lookups!$B$6:$E$304,4)" +"R5-$C$1" +"VLOOKUP(E5,Lookups!$B$6:$E$304,3)" +"C$5+B6" +"D$5+B6" +"F5" +"F11" +"C$11+B12" +"D$11+B12" +"C$17+B20" +"D$17+B20" +"C$27+B29" +"D$27+B29" +"F27" +"C$36+B37" +"D$36+B37" +"C$42+B43" +"D$42+B43" +"C$48+B49" +"D$48+B49" +"C$54+B55" +"D$54+B55" +"C$60+B62" +"D$60+B62" +"C$69+B70" +"D$69+B70" +"C$75+B76" +"D$75+B76" +"C$81+B82" +"D$81+B82" +"C$87+B88" +"D$87+B88" +"C$93+B94" +"D$93+B94" +"TODAY()" +"IF(AND(F5>H5,F$2=""No""),"""",_xll.EURO(F5,H5,V5,V5,C5,W5,1,0))" +"IF(AND(G5>H5,F$2=""no""),"""",_xll.EURO(G5,H5,V5,V5,D5,W5,1,0))" +"_xll.EURO(F5,H5,V5,V5,C5,W5,1,1)" +"IF(AND(G5H5,"""",J5-I5)" +"IF(F5>H5,M5-L5,"""")" +"VLOOKUP(E5,Lookups!$B$6:$E$304,4)" +"R5-$C$1" +"VLOOKUP(E5,Lookups!$B$6:$E$304,3)" +"C$5+B6" +"D$5+B6" +"F5" +"F11" +"C$11+B12" +"D$11+B12" +"C$17+B20" +"D$17+B20" +"C$27+B29" +"D$27+B29" +"F27" +"C$36+B37" +"D$36+B37" +"C$42+B43" +"D$42+B43" +"C$48+B49" +"D$48+B49" +"C$54+B55" +"D$54+B55" +"C$60+B62" +"D$60+B62" +"TODAY()" +"IF(AND(F5>H5,F$2=""No""),"""",_xll.EURO(F5,H5,V5,V5,C5,W5,1,0))" +"IF(AND(G5>H5,F$2=""no""),"""",_xll.EURO(G5,H5,V5,V5,D5,W5,1,0))" +"_xll.EURO(F5,H5,V5,V5,C5,W5,1,1)" +"IF(AND(G5H5,"""",J5-I5)" +"IF(F5>H5,M5-L5,"""")" +"VLOOKUP(E5,Lookups!$B$6:$E$304,4)" +"R5-$C$1" +"VLOOKUP(E5,Lookups!$B$6:$E$304,3)" +"C$5+B6" +"D$5+B6" +"E5" +"VLOOKUP(E6,Lookups!$B$6:$H$304,6)" +"F8" +"F27" +"C$27+B28" +"D$27+B28" +"C$33+B36" +"D$33+B36" +"C$43+B45" +"D$43+B45" +"F43" +"C$52+B53" +"D$52+B53" +"C$58+B59" +"D$58+B59" +"C$64+B65" +"D$64+B65" +"C$70+B71" +"D$70+B71" +"C$76+B78" +"D$76+B78" +"TODAY()" +"IF(AND(F5>H5,F$2=""No""),"""",_xll.EURO(F5,H5,V5,V5,C5,W5,1,0))" +"IF(AND(G5>H5,F$2=""no""),"""",_xll.EURO(G5,H5,V5,V5,D5,W5,1,0))" +"_xll.EURO(F5,H5,V5,V5,C5,W5,1,1)" +"IF(AND(G5H5,"""",J5-I5)" +"IF(F5>H5,M5-L5,"""")" +"VLOOKUP(E5,Lookups!$B$6:$E$304,4)" +"R5-$C$1" +"VLOOKUP(E5,Lookups!$B$6:$E$304,3)" +"C$5+B6" +"D$5+B6" +"E5" +"VLOOKUP(E6,Lookups!$B$6:$H$304,6)" +"F8" +"F27" +"C$27+B28" +"D$27+B28" +"C$33+B36" +"D$33+B36" +"C$43+B45" +"D$43+B45" +"F43" +"C$52+B53" +"D$52+B53" +"C$58+B59" +"D$58+B59" +"C$64+B65" +"D$64+B65" +"C$70+B71" +"D$70+B71" +"C$76+B78" +"D$76+B78" +"'Weekly WestHub'!C1" +"SUM(G6:G10)" +"IF(ISNUMBER(I6),I6,AVERAGE(B6:F6))" +"(G6*MAX(0,K6-M6)+G7*MAX(0,K7-M6)+G8*MAX(0,K8-M6)+G9*MAX(0,K9-M6)+G10*MAX(0,K10-M6))*EXP(-AC6*AD6/365)" +"($G$6*MAX(0,$L$6-$M6)+$G$7*MAX(0,$L$7-$M6)+$G$8*MAX(0,$L$8-$M6)+$G$9*MAX(0,$L$9-$M6)+$G$10*MAX(0,$L$10-$M6))*EXP(-AC6*AD6/365)" +"($G$6*MAX(0,-$L$6+$M6)+$G$7*MAX(0,-$L$7+$M6)+$G$8*MAX(0,-$L$8+$M6)+$G$9*MAX(0,-$L$9+$M6)+$G$10*MAX(0,-$L$10+$M6))*EXP(-AC6*AD6/365)" +"($G$6*MAX(0,-$K$6+$M6)+$G$7*MAX(0,-$K$7+$M6)+$G$8*MAX(0,-$K$8+$M6)+$G$9*MAX(0,-$K$9+$M6)+$G$10*MAX(0,-$K$10+$M6))*EXP(-AC6*AD6/365)" +"N6-W6" +"_xll.EURO(Y6,M6,AC6,0,V6,T6-$M$1,1,0)" +"Y7" +"IF(C9>E9,M9-L9,"""")" +"VLOOKUP(H6,Lookups!$B$6:$E$304,4)" +"T6-$M$1" +"VLOOKUP(M1,Lookups!$B$6:$E$304,3)" +"H6" +"(G6*MAX(0,K6-M7)+G7*MAX(0,K7-M7)+G8*MAX(0,K8-M7)+G9*MAX(0,K9-M7)+G10*MAX(0,K10-M7))*EXP(-AC7*AD7/365)" +"AVERAGE(K8:L8)" +"(G6*MAX(0,K6-M8)+G7*MAX(0,K7-M8)+G8*MAX(0,K8-M8)+G9*MAX(0,K9-M8)+G10*MAX(0,K10-M8))*EXP(-AC8*AD8/365)" +"K8" +"(G6*MAX(0,K6-M9)+G7*MAX(0,K7-M9)+G8*MAX(0,K8-M9)+G9*MAX(0,K9-M9)+G10*MAX(0,K10-M9))*EXP(-AC9*AD9/365)" +"(G6*MAX(0,K6-M10)+G7*MAX(0,K7-M10)+G8*MAX(0,K8-M10)+G9*MAX(0,K9-M10)+G10*MAX(0,K10-M10))*EXP(-AC10*AD10/365)" +"VLOOKUP(B16,Lookups!$B$6:$E$304,3)" +"VLOOKUP(B20,Lookups!$B$6:$E$304,4)" +"T17-$J$4" +"G12+K12+O12+S12+W12+AA12+AE12+AI12+AM12+AQ12+AU12+AY12" +"1273+295" +"'Midwest Power Trading'!D19" +"'Midwest Power Trading'!F19" +"2012+439" +"'Northeast Power Trading'!D19" +"'Northeast Power Trading'!F19" +"1126+269" +"'Southeast Power Trading'!D19" +"'Southeast Power Trading'!F19" +"544+130" +"'Ercot Trading'!D19" +"'Ercot Trading'!F19" +"Options!D19" +"Options!F19" +"'Services Desk'!D19" +"'Services Desk'!F19" +"1464+355" +"Fundamentals!D19" +"Fundamentals!F19" +"797+150" +"'Genco Control Area'!D19" +"'Genco Control Area'!F19" +"49+11+43" +"1826+367-67-17-AY12" +"1002+223-AZ12+631+135" +"([9]Data!$P$31+[9]Data!$P$34)/1000" +"477+59+34+1+336" +"([8]Data!$P$31+[8]Data!$P$34)/1000" +"133" +"68" +"15+8" +"141-5-AY13" +"204-AZ13+57" +"[9]Data!$P$43/1000" +"565-540" +"1+7+8+1+94+13" +"[8]Data!$P$43/1000" +"113" +"28" +"9+2" +"560-24-AY14" +"267-AZ14+223" +"[9]Data!$P$50/1000" +"131+225" +"[8]Data!$P$50/1000" +"0" +"514+300" +"864-7-AY15" +"1233-AZ15+357" +"([9]Data!$P$62+[9]Data!$P$70)/1000" +"600+13" +"1+15+669+250+6" +"([8]Data!$P$62+[8]Data!$P$70)/1000" +"9+42+72" +"17+83+119" +"11+53+83" +"4+18+35" +"27+146+140" +"17+60+36" +"10+6" +"9+48+3+4+2" +"189+202+417+190-1-1-8-AY16" +"53+50+138+334-AZ16+411" +"([9]Data!$P$66+[9]Data!$P$69+[9]Data!$P$73+[9]Data!$P$78)/1000" +"194+200+400+120" +"3+29+5+3+1+45+12+48+381" +"([8]Data!$P$66+[8]Data!$P$69+[8]Data!$P$73+[8]Data!$P$78)/1000" +"74" +"112" +"1238-AY17" +"881-AZ17+515" +"[9]Data!$P$80/1000" +"2584-AY18" +"1507-AZ18+1075" +"[9]Data!$P$79/1000" +"1771" +"192+137" +"[9]Data!$P$74/1000" +"154" +"162" +"1681-1-AY21" +"1075+6-AZ21+700" +"([9]Data!$P$84+[9]Data!$P$53)/1000" +"600" +"129+250" +"[8]Data!$P$83/1000" +"100-AZ22" +"[9]Data!$P$75/1000" +"40" +"[8]Data!$P$75/1000" +"9" +"'[7]Midwest Power Origination'!AL31" +"21-AZ24+7" +"[9]Data!$P$86/1000" +"SUM(C12:C24)" +"'Midwest Power Trading'!D41" +"'Midwest Power Trading'!F41" +"'Northeast Power Trading'!D41" +"'Northeast Power Trading'!F41" +"'Southeast Power Trading'!D41" +"'Southeast Power Trading'!F41" +"'Ercot Trading'!D41" +"'Ercot Trading'!F41" +"Options!D41" +"Options!F41" +"'Services Desk'!E41" +"Fundamentals!D41" +"Fundamentals!F41" +"'Genco Control Area'!D41" +"'Genco Control Area'!F41" +"'Management Book'!D41" +"'Management Book'!F41" +"'Services Desk'!D42" +"SUM(C30:C34)" +"F6-D6" +"SUM(D6:D11)" +"SUM(H6:H12)" +"D13-D15" +"(1223357-246432-60000)/1000" +"([1]Data!$P$31+[1]Data!$P$34)/1000" +"(F19-D19)*-1" +"(10614+1128+1000+55060+6000)/1000" +"([1]Data!$P$43)/1000" +"(67322+4230)/1000" +"([1]Data!$P$50)/1000" +"([1]Data!$P$62)/1000" +"(38532+57816+26076)/1000" +"([1]Data!$P$66+[1]Data!$P$73+[1]Data!$P$78)/1000" +"(669+13128+669+13128)/1000" +"([1]Data!$P$80)/1000" +"(F24-D24-0.2)*-1" +"([1]Data!$P$74)/1000" +"(114+79896-15558-47965)/1000" +"([1]Data!$P$71+[1]Data!$P$53+[1]Data!$P$85)/1000" +"SUM(D17:D31)" +"D17-D33-D35" +"SUM(D41:D46)" +"(F19+F20+F23+F27)/F47" +"F37/F47" +"F6-D6" +"SUM(D6:D11)" +"SUM(H6:H12)" +"D13-D15" +"(2423196-281940)/1000" +"([2]Data!$P$31+[2]Data!$P$34)/1000" +"(F19-D19)*-1" +"(16350+1752+2150+70924+3000)/1000" +"([2]Data!$P$43)/1000" +"(123997+2889)/1000" +"([2]Data!$P$50)/1000" +"([2]Data!$P$62+[2]Data!$P$70)/1000" +"(44989+84219+51923)/1000-0.5" +"([2]Data!$P$66+[2]Data!$P$73+[2]Data!$P$78+[2]Data!$P$69)/1000" +"(55998+38188)/1000" +"([2]Data!$P$80)/1000" +"([2]Data!$P$74)/1000" +"(169+85336-36630-20800-13026)/1000" +"([2]Data!$P$53+[2]Data!$P$71+[2]Data!$P$85)/1000" +"([2]Data!$P$75)/1000" +"SUM(D17:D31)" +"SUM(H17:H31)-0.4" +"D17-D33-D35" +"SUM(D41:D45)" +"(F19+F20+F23+F27)/F47" +"F37/F47" +"F6-D6" +"SUM(D6:D11)" +"SUM(H6:H12)" +"D13-D15" +"'Midwest Power Trading'!F19" +"(F19-D19)*-1" +"(9339+1002+790+31631+37480)/1000" +"(82160+9746)/1000" +"(31750)/1000" +"(39583+62167+40668)/1000" +"(16791+16749)/1000" +"(F24-D24-0.5)*-1" +"(124800+76800)/1000" +"(111+35094-16800-15192)/1000" +"SUM(D17:D31)" +"D17-D33-D35" +"SUM(D41:D45)" +"(F19+F20+F23+F27)/F47" +"F37/F47" +"F6-D6" +"SUM(D6:D11)" +"SUM(H6:H12)" +"D13-D15" +"(846430-53340)/1000" +"([3]Data!$P$31+[3]Data!$P$34)/1000" +"(F19-D19)*-1" +"(3941+498+875+12438+17332)/1000" +"([3]Data!$P$43)/1000" +"(F20-D20+0.53)*-1" +"(28856+3456)/1000" +"([3]Data!$P$50)/1000" +"([3]Data!$P$62+[3]Data!$P$70)/1000" +"(17528+34741+71066)/1000" +"([3]Data!$P$66+[3]Data!$P$73+[3]Data!$P$78)/1000" +"(12498+5295-6249)/1000" +"([3]Data!$P$79+[3]Data!$P$80)/1000" +"([3]Data!$P$74)/1000" +"(60+25876+2988-6400-7596-6330)/1000" +"([3]Data!$P$83+[3]Data!$P$71+[3]Data!$P$53)/1000" +"SUM(D17:D31)" +"D17-D33-D35" +"SUM(D41:D45)" +"SUM(H41:H46)" +"(F19+F20+F23+F27)/F47" +"F37/F47" +"F6-D6" +"SUM(D6:D11)" +"SUM(H6:H12)" +"D13-D15" +"(234922+299184)/1000" +"([4]Data!$P$31+[4]Data!$P$34)/1000" +"(F19-D19)*-1" +"(391+37)/1000+0.2" +"([4]Data!$P$43)/1000" +"(2343+1196+29646)/1000" +"([4]Data!$P$50)/1000" +"([4]Data!$P$62)/1000" +"(45+1662+524+7002)/1000" +"([4]Data!$P$66+[4]Data!$P$78+[4]Data!$P$73)/1000" +"([4]Data!$P$79+[4]Data!$P$80)/1000" +"([4]Data!$P$74)/1000" +"(13368-10400)/1000" +"([4]Data!$P$83+[4]Data!$P$71)/1000" +"([4]Data!$P$75)/1000" +"SUM(D17:D31)" +"SUM(H17:H31)-0.3" +"D17-D33-D35" +"SUM(D41:D45)" +"(F19+F20+F23+F27)/F47" +"F37/F47" +"F6-D6" +"SUM(D6:D11)" +"SUM(H6:H12)" +"D13-D15" +"(99617+274254)/1000" +"([6]Data!$P$31+[6]Data!$P$34)/1000" +"(F19-D19)*-1" +"(244+4220+16806)/1000" +"([6]Data!$P$43)/1000" +"(F20-D20+0.2)*-1" +"(3020+987+15798)/1000" +"([6]Data!$P$50)/1000" +"(77)/1000" +"([6]Data!$P$62)/1000" +"(1958+870+3804)/1000" +"([6]Data!$P$66+[6]Data!$P$73+[6]Data!$P$78)/1000" +"(657+3804)/1000" +"([6]Data!$P$80)/1000" +"([6]Data!$P$74)/1000" +"[6]Data!$P$85/1000" +"(40)/1000" +"SUM(D17:D31)" +"D17-D33-D35" +"SUM(D41:D45)" +"(F19+F20+F23+F27)/F47" +"F37/F47" +"F6-D6" +"SUM(D6:D11)" +"SUM(H6:H12)" +"D13-D15" +"(1137740-400000)/1000" +"([5]Data!$P$31+[5]Data!$P$34)/1000" +"(F19-D19)*-1" +"(122370+305+8419+16890+4926)/1000" +"([5]Data!$P$43)/1000" +"(41040+8598)/1000" +"([5]Data!$P$50)/1000" +"(578326+400000)/1000" +"([5]Data!$P$62)/1000" +"(150880+85924+248930)/1000" +"([5]Data!$P$66+[5]Data!$P$73+[5]Data!$P$78)/1000" +"(47502+10818)/1000" +"([5]Data!$P$80)/1000" +"([5]Data!$P$74)/1000" +"(93+61058-47592)/1000" +"([5]Data!$P$53)/1000" +"SUM(D17:D31)+0.3" +"SUM(F17:F31)" +"D17-D33-D35" +"SUM(D41:D45)" +"(F19+F20+F23+F27)/F47" +"F37/F47" +"F6-D6" +"SUM(D6:D11)" +"SUM(H6:H12)" +"D13-D15" +"((256119+59820)*2)/1000" +"([10]Data!$P$31+[10]Data!$P$34)/1000" +"(F19-D19)*-1" +"([10]Data!$P$43)/1000" +"([10]Data!$P$50)/1000" +"(214)/1000" +"([10]Data!$P$62)/1000" +"(2174+133553+52417+141495)/1000" +"([10]Data!$P$66+[10]Data!$P$73+[10]Data!$P$78)/1000" +"([10]Data!$P$80)/1000" +"(1033417+738185)/1000" +"([10]Data!$P$74)/1000" +"(38975+28651+63-27386)/1000" +"([10]Data!$P$53)/1000" +"(217770+182105)/1000" +"([10]Data!$P$86)/1000" +"SUM(D17:D31)" +"D17-D33-D35" +"SUM(D41:D45)" +"(F19+F20+F23+F27)/F47" +"F37/F47" +"F6-D6" +"SUM(D6:D11)" +"SUM(H6:H12)" +"D13-D15" +"'Consolidated Power Trad'!AV12" +"'Consolidated Power Trad'!AW12" +"SUM(D17:D31)" +"D17-D33-D35" +"SUM(D41:D45)" +"(F19+F20+F23+F27)/F47" +"F37/F47" +"F6-D6" +"SUM(D6:D11)" +"SUM(H6:H12)" +"D13-D15" +"'Consolidated Power Trad'!AZ12" +"'Consolidated Power Trad'!BA12" +"(F19-D19)*-1" +"SUM(D17:D31)" +"D17-D33-D35" +"'Consolidated Power Trad'!AZ30" +"'Consolidated Power Trad'!BA30" +"SUM(D41:D45)" +"(F19+F20+F23+F27)/F47" +"F37/F47" +"TODAY()" +"(B4-B3)/365" +"SUM(E7:F7)" +"AVERAGE(E9:F9)" +"SUM(G17:G196)" +"LN(B3/B2)" +"STDEV(D3:D13)" +"(E13*(SQRT(250)))" +"LN(B3/B2)" +"STDEV(D3:D13)" +"(E13*(SQRT(250)))" +"LN(B3/B2)" +"STDEV(D3:D13)" +"(E13*(SQRT(250)))" +"LN(B3/B2)" +"STDEV(D3:D13)" +"(E13*(SQRT(250)))" +"LN(B3/B2)" +"STDEV(D3:D13)" +"(E13*(SQRT(250)))" +"LN(B3/B2)" +"STDEV(D3:D13)" +"(E13*(SQRT(250)))" +"LN(B3/B2)" +"STDEV(D3:D13)" +"(E13*(SQRT(250)))" +"LN(B3/B2)" +"STDEV(D3:D13)" +"(E13*(SQRT(250)))" +"LN(B3/B2)" +"STDEV(D3:D13)" +"(E13*(SQRT(250)))" +"AVERAGE(B2:B24)" +"AVERAGE(B29:B49)" +"AVERAGE(B3:C3)" +"LN(E4/E3)" +"STDEV(G4:G24)" +"(H24*(SQRT(266)))" +"AVERAGE(B118:B140)" +"AVERAGE(C144:C164)" +"AVERAGE(B3:C3)" +"LN(E4/E3)" +"STDEV(G4:G24)" +"(H24*(SQRT(266)))" +"AVERAGE(B131:B151)" +"AVERAGE(C155:C176)" +"AVERAGE(B3:C3)" +"LN(E4/E3)" +"STDEV(G4:G24)" +"(H24*(SQRT(266)))" +"AVERAGE(B132,B151)" +"AVERAGE(C177,C155)" +"AVERAGE(B3:C3)" +"LN(E4/E3)" +"STDEV(G4:G24)" +"(H24*(SQRT(266)))" +"AVERAGE(B246:B266)" +"AVERAGE(C271:C292)" +"AVERAGE(B3:C3)" +"LN(E4/E3)" +"STDEV(G4:G24)" +"(H24*(SQRT(266)))" +"AVERAGE(B261,B280)" +"AVERAGE(C306,C284)" +"AVERAGE(B3:C3)" +"LN(E4/E3)" +"STDEV(G4:G24)" +"(H24*(SQRT(266)))" +"+A3+1" +"AVERAGE(B3:C3)" +"LN(E4/E3)" +"STDEV(G4:G24)" +"(H24*(SQRT(266)))" +"STDEV(G608:G629)" +"+A3+1" +"AVERAGE(B3:C3)" +"LN(E4/E3)" +"STDEV(G4:G24)" +"(H24*(SQRT(266)))" +"LN(E32/E30)" +"STDEV(G11:G32)" +"STDEV(G560:G582)" +"+A3+1" +"+B1" +"AVERAGE(B3:C3)" +"LN(E4/E3)" +"STDEV(G4:G24)" +"(H24*(SQRT(266)))" +"LN(E32/E30)" +"STDEV(G11:G32)" +"+A3+1" +"AVERAGE(B3:C3)" +"LN(E4/E3)" +"STDEV(G4:G24)" +"(H24*(SQRT(266)))" +"LN(E32/E30)" +"STDEV(G11:G32)" +"STDEV(G284:G306)" +"+A3+1" +"LN(B5/B4)" +"IF(ISERROR(G6),G6,"""")" +"+IF(ISERROR(STDEV(C5:C25)),"""",STDEV(C5:C25))" +"IF(D25="""","""",(D25*(SQRT(266))))" +"LN(B32/0)" +"IF(ISERROR(LN(B33/B32)),"""",LN(B33/B32))" +"+F54/0" +"LN(B5/B4)" +"IF(ISERROR(G6),G6,"""")" +"+IF(ISERROR(STDEV(C5:C25)),"""",STDEV(C5:C25))" +"IF(D25="""","""",(D25*(SQRT(266))))" +"LN(B32/0)" +"IF(ISERROR(LN(B33/B32)),"""",LN(B33/B32))" +"+F54/0" +"+B24" +"+C29" +"+C29" +"+C32" +"+C31" +"+C32" +"+C97" +"VLOOKUP(MONTH($C4)+12*(E$2-1998),Cinergy!$F$972:$R$1100,MATCH(CONCATENATE($A4,E$3),Cinergy!$G$971:$R$971,0)+1,FALSE)" +"(E19*$D$42+E20*$D$43+E21*$D$44)/SUM($D$42:$D$44)" +"(J19*$I$42+J20*$I$43+J21*$I$44)/SUM($I$42:$I$44)" +"(O19*$N$42+O20*$N$43+O21*$N$44)/SUM($N$42:$N$44)" +"VLOOKUP(MONTH($C37)+12*(E$34-1998),Cinergy!$A$972:$E$1015,3,FALSE)" +"VLOOKUP(MONTH($C37)+12*(F$34-1998),Gas!$A$2507:$E$2568,3,FALSE)" +"VLOOKUP(MONTH($C37)+12*(G$34-1998),Cinergy!$S$972:$AA$1015,3,FALSE)" +"VLOOKUP(MONTH($C37)+12*(H$34-1998),'[1]Peak Load %'!$A$27:$O$110,MATCH(""ECAR"",'[1]Peak Load %'!$B$1:$O$1,0)+1,FALSE)" +"(F42*$D42+F43*$D43+F44*$D44)/SUM($D42:$D44)" +"(K42*$I42+K43*$I43+K44*$I44)/SUM($I42:$I44)" +"(P42*$N42+P43*$N43+P44*$N44)/SUM($N42:$N44)" +"VLOOKUP(MONTH($C47)+12*(E$34-1998),Cinergy!$A$972:$BF$1015,4,FALSE)" +"VLOOKUP(MONTH($C37)+12*(F$34-1998),Gas!$A$2507:$E$2568,4,FALSE)" +"VLOOKUP(MONTH($C51)+12*(E$34-1998),Cinergy!$A$972:$AA$1015,4,FALSE)" +"VLOOKUP(MONTH($C4)+12*(E$2-1998),PJM!$F$1001:$S$1129,MATCH(CONCATENATE($A4,E$3),PJM!$G$1000:$S$1000,0)+1,FALSE)" +"(E21*$D$48+E22*$D$49+E23*$D$50)/SUM($D$48:$D$50)" +"(J25*$I$48+J26*$I$49+J27*$I$50)/SUM($I$48:$I$50)" +"(O25*$N$48+O26*$N$49+O27*$N$50)/SUM($N$48:$N$50)" +"VLOOKUP(MONTH($C43)+12*(E$40-1998),PJM!$A$1001:$E$1129,3,FALSE)" +"VLOOKUP(MONTH($C43)+12*(F$40-1998),Gas!$A$2507:$E$2568,3,FALSE)" +"VLOOKUP(MONTH($C43)+12*(G$40-1998),PJM!$T$1001:$AB$1129,3,FALSE)" +"VLOOKUP(MONTH($C43)+12*(H$40-1998),'[1]Peak Load %'!$A$27:$O$110,MATCH(""PJM"",'[1]Peak Load %'!$B$1:$O$1,0)+1,FALSE)" +"(F48*$I48+F49*$I49+F50*$I50)/SUM($I48:$I50)" +"(H48*$D48+H49*$D49+H50*$D50)/SUM($D48:$D50)" +"(P48*$N48+P49*$N49+P50*$N50)/SUM($N48:$N50)" +"VLOOKUP(MONTH($C53)+12*(E$40-1998),PJM!$A$1001:$BG$1129,4,FALSE)" +"VLOOKUP(MONTH($C53)+12*(F$40-1998),Gas!$A$2507:$E$2568,4,FALSE)" +"(E58*D58+E59*D59+E60*D60)/SUM(D58:D60)" +"VLOOKUP(MONTH($C65)+12*(E$2-1998),PJM!$Z$1001:$AL$1045,MATCH(CONCATENATE($A65,E$3),PJM!$AA$1000:$AL$1000,0)+1,FALSE)" +"VLOOKUP(MONTH($C4)+12*(E$2-1998),Entergy!$F$972:$S$1100,MATCH(CONCATENATE($A4,E$3),Entergy!$G$971:$S$971,0)+1,FALSE)" +"(E21*$D$44+E22*$D$45+E23*$D$46)/SUM($D$44:$D$46)" +"(J21*$I$44+J22*$I$45+J23*$I$46)/SUM($I$44:$I$46)" +"(O21*$N$44+O22*$N$45+O23*$N$46)/SUM($N$44:$N$46)" +"VLOOKUP(MONTH($C39)+12*(E$36-1998),Entergy!$A$972:$E$1015,3,FALSE)" +"VLOOKUP(MONTH($C39)+12*(F$36-1998),Gas!$A$2507:$E$2568,3,FALSE)" +"VLOOKUP(MONTH($C39)+12*(G$36-1998),Entergy!$T$972:$AB$1015,3,FALSE)" +"VLOOKUP(MONTH($C39)+12*(H$36-1998),'[1]Peak Load %'!$A$27:$O$110,MATCH(""spp"",'[1]Peak Load %'!$B$1:$O$1,0)+1,FALSE)" +"(F44*$D44+F45*$D45+F46*$D46)/SUM($D44:$D46)" +"(K44*$I44+K45*$I45+K46*$I46)/SUM($I44:$I46)" +"(P44*$N44+P45*$N45+P46*$N46)/SUM($N44:$N46)" +"VLOOKUP(MONTH($C39)+12*(E$36-1998),Entergy!$A$972:$BG$1015,4,FALSE)" +"VLOOKUP(MONTH($C39)+12*(F$36-1998),Gas!$A$2507:$E$2568,4,FALSE)" +"VLOOKUP(MONTH($C43)+12*(E$36-1998),Entergy!$A$972:$AB$1015,4,FALSE)" +"VLOOKUP(MONTH($C4)+12*(E$2-1998),Nepool!$F$1007:$S$1100,MATCH(CONCATENATE($A4,E$3),Nepool!$G$1007:$S$1007,0)+1,FALSE)" +"(E21*$D$44+E22*$D$45+E23*$D$46)/SUM($D$44:$D$46)" +"(J21*$I$44+J22*$I$45+J23*$I$46)/SUM($I$44:$I$46)" +"(O21*$N$44+O22*$N$45+O23*$N$46)/SUM($N$44:$N$46)" +"VLOOKUP(MONTH($C39)+12*(E$36-1998),Nepool!$A$1008:$E$1060,3,FALSE)" +"VLOOKUP(MONTH($C39)+12*(F$36-1998),Gas!$A$2507:$E$2568,3,FALSE)" +"VLOOKUP(MONTH($C39)+12*(G$36-1998),Nepool!$T$1008:$AB$1060,3,FALSE)" +"VLOOKUP(MONTH($C39)+12*(H$36-1998),'[1]Peak Load %'!$A$27:$O$110,MATCH(""NEPOOL"",'[1]Peak Load %'!$B$1:$O$1,0)+1,FALSE)" +"(F44*$D44+F45*$D45+F46*$D46)/SUM($D44:$D46)" +"(K44*$I44+K45*$I45+K46*$I46)/SUM($I44:$I46)" +"(P44*$N44+P45*$N45+P46*$N46)/SUM($N44:$N46)" +"VLOOKUP(MONTH($C39)+12*(E$36-1998),Nepool!$A$1008:$BG$1060,4,FALSE)" +"VLOOKUP(MONTH($C39)+12*(F$36-1998),Gas!$A$2507:$E$2568,4,FALSE)" +"VLOOKUP(MONTH($C4)+12*(E$2-1998),TVA!$F$972:$S$1020,MATCH(CONCATENATE($A4,E$3),TVA!$G$971:$S$971,0)+1,FALSE)" +"(E21*$D$44+E22*$D$45+E23*$D$46)/SUM($D$44:$D$46)" +"(J21*$I$44+J22*$I$45+J23*$I$46)/SUM($I$44:$I$46)" +"(O21*$N$44+O22*$N$45+O23*$N$46)/SUM($N$44:$N$46)" +"VLOOKUP(MONTH($C39)+12*(E$36-1998),TVA!$A$972:$E$1060,3,FALSE)" +"VLOOKUP(MONTH($C39)+12*(F$36-1998),Gas!$A$2507:$E$2568,3,FALSE)" +"VLOOKUP(MONTH($C39)+12*(G$36-1998),TVA!$T$972:$AB$1060,3,FALSE)" +"VLOOKUP(MONTH($C39)+12*(H$36-1998),'[1]Peak Load %'!$A$27:$O$110,MATCH(""TVA"",'[1]Peak Load %'!$B$1:$O$1,0)+1,FALSE)" +"(F44*$D44+F45*$D45+F46*$D46)/SUM($D44:$D46)" +"(K44*$I44+K45*$I45+K46*$I46)/SUM($I44:$I46)" +"(P44*$N44+P45*$N45+P46*$N46)/SUM($N44:$N46)" +"VLOOKUP(MONTH($C39)+12*(E$36-1998),TVA!$A$972:$BG$1060,4,FALSE)" +"VLOOKUP(MONTH($C39)+12*(F$36-1998),Gas!$A$2507:$E$2568,4,FALSE)" +"VLOOKUP(MONTH($C4)+12*(E$2-1998),NYWest!$G$972:$T$1020,MATCH(CONCATENATE($A4,E$3),NYWest!$H$971:$T$971,0)+1,FALSE)" +"(E21*$D$44+E22*$D$45+E23*$D$46)/SUM($D$44:$D$46)" +"(J21*$I$44+J22*$I$45+J23*$I$46)/SUM($I$44:$I$46)" +"(O21*$N$44+O22*$N$45+O23*$N$46)/SUM($N$44:$N$46)" +"VLOOKUP(MONTH($C39)+12*(E$36-1998),NYWest!$B$972:$F$1060,3,FALSE)" +"VLOOKUP(MONTH($C39)+12*(F$36-1998),Gas!$A$2507:$E$2568,3,FALSE)" +"VLOOKUP(MONTH($C39)+12*(G$36-1998),NYWest!$U$972:$AC$1060,3,FALSE)" +"VLOOKUP(MONTH($C39)+12*(H$36-1998),'[1]Peak Load %'!$A$27:$O$110,MATCH(""NY-ISO"",'[1]Peak Load %'!$B$1:$O$1,0)+1,FALSE)" +"(F44*$D44+F45*$D45+F46*$D46)/SUM($D44:$D46)" +"(K44*$I44+K45*$I45+K46*$I46)/SUM($I44:$I46)" +"(P44*$N44+P45*$N45+P46*$N46)/SUM($N44:$N46)" +"VLOOKUP(MONTH($C39)+12*(E$36-1998),NYWest!$B$972:$BH$1060,4,FALSE)" +"VLOOKUP(MONTH($C39)+12*(F$36-1998),Gas!$A$2507:$E$2568,4,FALSE)" +"VLOOKUP(MONTH($C61)+12*(E$2-1998),NYWest!$Z$972:$AL$1016,MATCH(CONCATENATE($A61,E$3),NYWest!$AA$971:$AL$971,0)+1,FALSE)" +"MONTH(B4)+(YEAR(B4)-1998)*12" +"LN(C5/C4)" +"STDEV(D5:D14)*SQRT(365)" +"STDEV(D1495:D1525)*SQRT(365)" +"SUMIF($A$3:$A$2506,$A2507,$C$3:$C$2506)/COUNTIF($A$3:$A$2506,$A2507)" +"STDEV(OFFSET($A$2,MATCH($A2507,$A$3:$A$2506,0),3):OFFSET($A$2,MATCH($A2507+1,$A$3:$A$2506,0)-1,3))*SQRT(365)" +"SUMIF($A$3:$A$2506,$A2507,$E$3:$E$2506)/COUNTIF($A$3:$A$2506,$A2507)" +"LN(C4/C3)" +"IF(G$1=""P"",MAX(0,G$2-$C4),IF(G$1=""C"",MAX(0,$C4-G$2)))" +"A4" +"VLOOKUP($B4,Gas!$B$3:$E$2506,2)" +"C4/U4" +"STDEV(D4:D13)*SQRT(trade_day)" +"MONTH(B25)+(YEAR(B25)-1998)*12" +"VLOOKUP($B267,Gas!$B$3:$E$2506,4)" +"STDEV(D301,D292:D300)*SQRT(trade_day)" +"STDEV(D301:D302,D293:D300)*SQRT(trade_day)" +"STDEV(D301:D303,D294:D300)*SQRT(trade_day)" +"STDEV(D301:D304,D295:D300)*SQRT(trade_day)" +"STDEV(D301:D305,D296:D300)*SQRT(trade_day)" +"STDEV(D301:D306,D297:D300)*SQRT(trade_day)" +"STDEV(D301:D307,D298:D300)*SQRT(trade_day)" +"STDEV(D301:D308,D299:D300)*SQRT(trade_day)" +"STDEV(D301:D309,D300)*SQRT(trade_day)" +"STDEV(D564:D660)*SQRT(trade_day)" +"CONCATENATE(TEXT(G$2,""00""),G$1)" +"SUMIF($A$3:$A$1006,$A1008,$C$3:$C$1006)/COUNTIF($A$3:$A$1006,$A1008)" +"STDEV(OFFSET($A$2,MATCH($A1008,$A$3:$A$1006,0),3):OFFSET($A$2,MATCH($A1008+1,$A$3:$A$1006,0)-1,3))*SQRT(trade_day)" +"SUMIF($A$3:$A$1006,$A1008,$E$3:$E$1006)/COUNTIF($A$3:$A$1006,$A1008)" +"SUMIF($A$3:$A$1006,$F1008,G$3:G$1006)/COUNTIF($A$3:$A$1006,$F1008)" +"SUMIF($T$3:$T$1006,$T1008,$V$3:$V$1006)/COUNTIF($T$3:$T$1006,$T1008)" +"CORREL(OFFSET($A$2,MATCH($A1008,$A$259:$A$1006,0),4):OFFSET($A$2,MATCH($A1008+1,$A$259:$A$1006,0)-1,4),OFFSET($T$2,MATCH($T1008,$T$259:$T$1006,0),3):OFFSET($T$2,MATCH($T1008+1,$T$259:$T$1006,0)-1,3))" +"CORREL(OFFSET($A$2,MATCH($A1008,$A$259:$A$1006,0),2):OFFSET($A$2,MATCH($A1008+1,$A$259:$A$1006,0)-1,2),OFFSET($T$2,MATCH($T1008,$T$259:$T$1006,0),1):OFFSET($T$2,MATCH($T1008+1,$T$259:$T$1006,0)-1,1))" +"A1008" +"LN(C4/C3)" +"IF(G$1=""P"",MAX(0,G$2-$C4),IF(G$1=""C"",MAX(0,$C4-G$2)))" +"A4" +"VLOOKUP($B4,Gas!$B$3:$E$2506,2)" +"C4/T4" +"STDEV(D4:D13)*SQRT(trade_day)" +"MONTH(B25)+(YEAR(B25)-1998)*12" +"STDEV($D$217:$D300)*SQRT(trade_day)" +"STDEV($D$217:$D319)*SQRT(trade_day)" +"VLOOKUP($B267,Gas!$B$3:$E$2506,4)" +"STDEV(D301,D292:D300)*SQRT(trade_day)" +"STDEV(D301:D302,D293:D300)*SQRT(trade_day)" +"STDEV(D301:D303,D294:D300)*SQRT(trade_day)" +"STDEV(D301:D304,D295:D300)*SQRT(trade_day)" +"STDEV(D301:D305,D296:D300)*SQRT(trade_day)" +"STDEV(D301:D306,D297:D300)*SQRT(trade_day)" +"STDEV(D301:D307,D298:D300)*SQRT(trade_day)" +"STDEV(D301:D308,D299:D300)*SQRT(trade_day)" +"STDEV(D301:D309,D300)*SQRT(trade_day)" +"STDEV(D564:D660)*SQRT(trade_day)" +"CORREL(V929:V950,E929:E950)" +"CONCATENATE(TEXT(G$2,""00""),G$1)" +"SUMIF($A$3:$A$970,$A972,$C$3:$C$970)/COUNTIF($A$3:$A$970,$A972)" +"STDEV(OFFSET($A$2,MATCH($A972,$A$3:$A$970,0),3):OFFSET($A$2,MATCH($A972+1,$A$3:$A$970,0)-1,3))*SQRT(trade_day)" +"SUMIF($A$3:$A$970,$A972,$E$3:$E$970)/COUNTIF($A$3:$A$970,$A972)" +"SUMIF($A$3:$A$970,$F972,G$3:G$970)/COUNTIF($A$3:$A$970,$F972)" +"SUMIF($S$3:$S$970,$S972,$U$3:$U$970)/COUNTIF($S$3:$S$970,$S972)" +"CORREL(OFFSET($A$2,MATCH($A972,$A$259:$A$970,0),4):OFFSET($A$2,MATCH($A972+1,$A$259:$A$970,0)-1,4),OFFSET($S$2,MATCH($S972,$S$259:$S$970,0),3):OFFSET($S$2,MATCH($S972+1,$S$259:$S$970,0)-1,3))" +"CORREL(OFFSET($A$2,MATCH($A972,$A$259:$A$970,0),2):OFFSET($A$2,MATCH($A972+1,$A$259:$A$970,0)-1,2),OFFSET($S$2,MATCH($S972,$S$259:$S$970,0),1):OFFSET($S$2,MATCH($S972+1,$S$259:$S$970,0)-1,1))" +"A972" +"MONTH(B4)+(YEAR(B4)-1998)*12" +"LN(C4/C3)" +"IF(G$1=""P"",MAX(0,G$2-$C4),IF(G$1=""C"",MAX(0,$C4-G$2)))" +"A4" +"VLOOKUP($B4,Gas!$B$3:$E$2506,2)" +"C4/U4" +"STDEV(D4:D13)*SQRT(trade_day)" +"STDEV($D$215:$D317)*SQRT(trade_day)" +"VLOOKUP($B265,Gas!$B$3:$E$2506,4)" +"CORREL(W927:W948,E927:E948)" +"CONCATENATE(TEXT(G$2,""00""),G$1)" +"SUMIF($A$3:$A$999,$A1001,$C$3:$C$999)/COUNTIF($A$3:$A$999,$A1001)" +"STDEV(OFFSET($A$2,MATCH($A1001,$A$3:$A$999,0),3):OFFSET($A$2,MATCH($A1001+1,$A$3:$A$999,0)-1,3))*SQRT(trade_day)" +"SUMIF($A$3:$A$999,$A1001,$E$3:$E$999)/COUNTIF($A$3:$A$999,$A1001)" +"SUMIF($A$3:$A$999,$F1001,G$3:G$999)/COUNTIF($A$3:$A$999,$F1001)" +"SUMIF($T$3:$T$999,$T1001,$V$3:$V$999)/COUNTIF($T$3:$T$999,$T1001)" +"CORREL(OFFSET($A$2,MATCH($A1001,$A$257:$A$999,0),4):OFFSET($A$2,MATCH($A1001+1,$A$257:$A$999,0)-1,4),OFFSET($T$2,MATCH($T1001,$T$257:$T$999,0),3):OFFSET($T$2,MATCH($T1001+1,$T$257:$T$999,0)-1,3))" +"CORREL(OFFSET($A$2,MATCH($A1001,$A$257:$A$999,0),2):OFFSET($A$2,MATCH($A1001+1,$A$257:$A$999,0)-1,2),OFFSET($T$2,MATCH($T1001,$T$257:$T$999,0),1):OFFSET($T$2,MATCH($T1001+1,$T$257:$T$999,0)-1,1))" +"A1001" +"SUMIF($A$257:$A$999,$A1016,$C$257:$C$999)/COUNTIF($A$257:$A$999,$A1016)" +"SUMIF($A$257:$A$999,$A1016,$E$257:$E$999)/COUNTIF($A$257:$A$999,$A1016)" +"LN(C4/C3)" +"IF(G$1=""P"",MAX(0,G$2-$C4),IF(G$1=""C"",MAX(0,$C4-G$2)))" +"A4" +"VLOOKUP($B4,Gas!$B$3:$E$2506,2)" +"C4/U4" +"STDEV(D4:D13)*SQRT(trade_day)" +"MONTH(B25)+(YEAR(B25)-1998)*12" +"STDEV($D$217:$D319)*SQRT(trade_day)" +"VLOOKUP($B267,Gas!$B$3:$E$2506,4)" +"STDEV(D301,D292:D300)*SQRT(trade_day)" +"STDEV(D301:D302,D293:D300)*SQRT(trade_day)" +"STDEV(D301:D303,D294:D300)*SQRT(trade_day)" +"STDEV(D301:D304,D295:D300)*SQRT(trade_day)" +"STDEV(D301:D305,D296:D300)*SQRT(trade_day)" +"STDEV(D301:D306,D297:D300)*SQRT(trade_day)" +"STDEV(D301:D307,D298:D300)*SQRT(trade_day)" +"STDEV(D301:D308,D299:D300)*SQRT(trade_day)" +"STDEV(D301:D309,D300)*SQRT(trade_day)" +"STDEV(D564:D660)*SQRT(trade_day)" +"CORREL(W929:W950,E929:E950)" +"CONCATENATE(TEXT(G$2,""00""),G$1)" +"SUMIF($A$3:$A$970,$A972,$C$3:$C$970)/COUNTIF($A$3:$A$970,$A972)" +"STDEV(OFFSET($A$2,MATCH($A972,$A$3:$A$970,0),3):OFFSET($A$2,MATCH($A972+1,$A$3:$A$970,0)-1,3))*SQRT(trade_day)" +"SUMIF($A$3:$A$970,$A972,$E$3:$E$970)/COUNTIF($A$3:$A$970,$A972)" +"SUMIF($A$3:$A$970,$F972,G$3:G$970)/COUNTIF($A$3:$A$970,$F972)" +"SUMIF($T$3:$T$970,$T972,$V$3:$V$970)/COUNTIF($T$3:$T$970,$T972)" +"CORREL(OFFSET($A$2,MATCH($A972,$A$259:$A$970,0),4):OFFSET($A$2,MATCH($A972+1,$A$259:$A$970,0)-1,4),OFFSET($T$2,MATCH($T972,$T$259:$T$970,0),3):OFFSET($T$2,MATCH($T972+1,$T$259:$T$970,0)-1,3))" +"CORREL(OFFSET($A$2,MATCH($A972,$A$259:$A$970,0),2):OFFSET($A$2,MATCH($A972+1,$A$259:$A$970,0)-1,2),OFFSET($T$2,MATCH($T972,$T$259:$T$970,0),1):OFFSET($T$2,MATCH($T972+1,$T$259:$T$970,0)-1,1))" +"A972" +"LN(C4/C3)" +"IF(G$1=""P"",MAX(0,G$2-$C4),IF(G$1=""C"",MAX(0,$C4-G$2)))" +"A4" +"VLOOKUP($B4,Gas!$B$3:$E$2506,2)" +"C4/U4" +"STDEV(D4:D13)*SQRT(trade_day)" +"MONTH(B25)+(YEAR(B25)-1998)*12" +"STDEV($D$217:$D319)*SQRT(trade_day)" +"VLOOKUP($B267,Gas!$B$3:$E$2506,4)" +"STDEV(D301,D292:D300)*SQRT(trade_day)" +"STDEV(D301:D302,D293:D300)*SQRT(trade_day)" +"STDEV(D301:D303,D294:D300)*SQRT(trade_day)" +"STDEV(D301:D304,D295:D300)*SQRT(trade_day)" +"STDEV(D301:D305,D296:D300)*SQRT(trade_day)" +"STDEV(D301:D306,D297:D300)*SQRT(trade_day)" +"STDEV(D301:D307,D298:D300)*SQRT(trade_day)" +"STDEV(D301:D308,D299:D300)*SQRT(trade_day)" +"STDEV(D301:D309,D300)*SQRT(trade_day)" +"STDEV(D564:D660)*SQRT(trade_day)" +"CORREL(W929:W950,E929:E950)" +"CONCATENATE(TEXT(G$2,""00""),G$1)" +"SUMIF($A$3:$A$970,$A972,$C$3:$C$970)/COUNTIF($A$3:$A$970,$A972)" +"STDEV(OFFSET($A$2,MATCH($A972,$A$3:$A$970,0),3):OFFSET($A$2,MATCH($A972+1,$A$3:$A$970,0)-1,3))*SQRT(trade_day)" +"SUMIF($A$3:$A$970,$A972,$E$3:$E$970)/COUNTIF($A$3:$A$970,$A972)" +"SUMIF($A$3:$A$970,$F972,G$3:G$970)/COUNTIF($A$3:$A$970,$F972)" +"SUMIF($T$3:$T$970,$T972,$V$3:$V$970)/COUNTIF($T$3:$T$970,$T972)" +"CORREL(OFFSET($A$2,MATCH($A972,$A$259:$A$970,0),4):OFFSET($A$2,MATCH($A972+1,$A$259:$A$970,0)-1,4),OFFSET($T$2,MATCH($T972,$T$259:$T$970,0),3):OFFSET($T$2,MATCH($T972+1,$T$259:$T$970,0)-1,3))" +"CORREL(OFFSET($A$2,MATCH($A972,$A$259:$A$970,0),2):OFFSET($A$2,MATCH($A972+1,$A$259:$A$970,0)-1,2),OFFSET($T$2,MATCH($T972,$T$259:$T$970,0),1):OFFSET($T$2,MATCH($T972+1,$T$259:$T$970,0)-1,1))" +"A972" +"LN(D4/D3)" +"IF(H$1=""P"",MAX(0,H$2-$D4),IF(H$1=""C"",MAX(0,$D4-H$2)))" +"B4" +"VLOOKUP($C4,Gas!$B$3:$E$2506,2)" +"D4/V4" +"D6" +"STDEV(E4:E13)*SQRT(trade_day)" +"YEAR(C25)" +"MONTH(C25)+(YEAR(C25)-1998)*12" +"STDEV($E$217:$E319)*SQRT(trade_day)" +"VLOOKUP($C267,Gas!$B$3:$E$2506,4)" +"STDEV(E301,E292:E300)*SQRT(trade_day)" +"STDEV(E301:E302,E293:E300)*SQRT(trade_day)" +"STDEV(E301:E303,E294:E300)*SQRT(trade_day)" +"STDEV(E301:E304,E295:E300)*SQRT(trade_day)" +"STDEV(E301:E305,E296:E300)*SQRT(trade_day)" +"STDEV(E301:E306,E297:E300)*SQRT(trade_day)" +"STDEV(E301:E307,E298:E300)*SQRT(trade_day)" +"STDEV(E301:E308,E299:E300)*SQRT(trade_day)" +"STDEV(E301:E309,E300)*SQRT(trade_day)" +"STDEV(E564:E660)*SQRT(trade_day)" +"CORREL(X929:X950,F929:F950)" +"CONCATENATE(TEXT(H$2,""00""),H$1)" +"SUMIF($B$3:$B$970,$B972,$D$3:$D$970)/COUNTIF($B$3:$B$970,$B972)" +"STDEV(OFFSET($B$2,MATCH($B972,$B$3:$B$970,0),3):OFFSET($B$2,MATCH($B972+1,$B$3:$B$970,0)-1,3))*SQRT(trade_day)" +"SUMIF($B$3:$B$970,$B972,$F$3:$F$970)/COUNTIF($B$3:$B$970,$B972)" +"SUMIF($B$3:$B$970,$G972,H$3:H$970)/COUNTIF($B$3:$B$970,$G972)" +"SUMIF($U$3:$U$970,$U972,$W$3:$W$970)/COUNTIF($U$3:$U$970,$U972)" +"CORREL(OFFSET($B$2,MATCH($B972,$B$259:$B$970,0),4):OFFSET($B$2,MATCH($B972+1,$B$259:$B$970,0)-1,4),OFFSET($U$2,MATCH($U972,$U$259:$U$970,0),3):OFFSET($U$2,MATCH($U972+1,$U$259:$U$970,0)-1,3))" +"CORREL(OFFSET($B$2,MATCH($B972,$B$259:$B$970,0),2):OFFSET($B$2,MATCH($B972+1,$B$259:$B$970,0)-1,2),OFFSET($U$2,MATCH($U972,$U$259:$U$970,0),1):OFFSET($U$2,MATCH($U972+1,$U$259:$U$970,0)-1,1))" +"B972" +"SUMIF($A$3:$A$966,$B1018,D3:D966)/COUNTIF($A$3:$A$966,$B1018)" +"VLOOKUP(E3,$A$3:$B$1257,2,FALSE)" +"E3" +"VLOOKUP(H3,'Raw data'!$A$3:$L$1417,5,FALSE)" +"VLOOKUP($H3,'Raw data'!$A$3:$L$1417,10,FALSE)" +"VLOOKUP($H3,'Raw data'!$A$3:$L$1417,7,FALSE)" +"VLOOKUP($H3,'Raw data'!$A$3:$L$1417,8,FALSE)" +"VLOOKUP($H3,'Raw data'!$A$3:$L$1417,2,FALSE)" +"VLOOKUP($H3,'Raw data'!$M$3:$N$1243,2,FALSE)" +"CHOOSE(IF(WEEKDAY(E3+1,2)=6,1,IF(WEEKDAY(E3+1,2)=7,2,3)),IF(ISNUMBER(MATCH(E3+3,$Q$3:$Q$56,0)),E3+4,E3+3),IF(ISNUMBER(MATCH(E3+2,$Q$3:$Q$56,0)),E3+3,E3+2),IF(ISNUMBER(MATCH(E3+1,$Q$3:$Q$56,0)),E3+2,E3+1))" +"OFFSET($E$3,IF(ISNUMBER(VLOOKUP(OFFSET($E$3,MATCH(H3,$E$3:$E$1028,0),0),$E$3:$F$1067,2,FALSE)),MATCH(H3,$E$3:$E$1028,0),MATCH(H3,$E$3:$E$1028,0)+1),0)" +"VLOOKUP($H612,'Raw data'!$A$3:$L$1417,3,FALSE)" +"VLOOKUP($H612,'Raw data'!$A$3:$L$1417,4,FALSE)" +"+[1]Input!O25" +"+#REF!" +"CELL(""FILENAME"")" +"'Direct Expense'!P14/1000+'Direct Expense'!P58/1000" +"'Direct Expense'!P25/1000+'Direct Expense'!P26/1000+'Direct Expense'!P30/1000+'Direct Expense'!P37/1000+'Direct Expense'!P46/1000+'Direct Expense'!P47/1000" +"'Direct Expense'!P38/1000+'Direct Expense'!P39/1000+'Direct Expense'!P40/1000+'Direct Expense'!P41/1000+'Direct Expense'!P42/1000+'Direct Expense'!P43/1000" +"'Direct Expense'!P36/1000" +"'Direct Expense'!P54/1000" +"'Direct Expense'!P27/1000+'Direct Expense'!P28/1000+'Direct Expense'!P29/1000+'Direct Expense'!P31/1000+'Direct Expense'!P45/1000+'Direct Expense'!P48/1000+'Direct Expense'!P50/1000+'Direct Expense'!P51/1000+'Direct Expense'!P52/1000+'Direct Expense'!P55/1000+'Direct Expense'!P61/1000+'Direct Expense'!P62/1000+'Direct Expense'!P64/1000+'Direct Expense'!P59/1000" +"SUM(E17:E23)" +"'Direct Expense'!P16/1000" +"'Direct Expense'!P15/1000" +"'Direct Expense'!P56/1000" +"E25+E27+E28+E29+E30" +"'Cash and Non-Cash'!P86/1000" +"G12-G32-G34" +"Capital!J26/1000" +"SUM(E44:E46)" +"N12" +"SUM(B13:B14)" +"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+B12+B15+SUM(B16:B25)" +"SUM(#REF!)" +"SUM(C12:C26)" +"SUM(C28:C41)" +"B27+B26+B42" +"C27+C43" +"CELL(""FILENAME"")" +"Assumption!F27" +"Assumption!F27+Assumption!G30" +"E12" +"SUM(D12:O12)" +"SUM(D12:D13)" +"((Assumption!$D$27)*4800/12)+('Direct Expense'!D14*0.0935)" +"IF(Assumption!$D$27=0,,IF(D14/Assumption!$D$27<=71000/12,D14*0.09,(D14/Assumption!$D$27-71000/12)*0.02*Assumption!$D$27+71000/12*0.09*Assumption!$D$27))" +"Assumption!F60" +"D18" +"Assumption!F62" +"Assumption!F59" +"Assumption!F61" +"Assumption!F58" +"SUM(D18:D24)" +"Assumption!F70" +"SUM(D26:D31)" +"Assumption!F76+Assumption!F79" +"SUM(D33:D35)" +"Assumption!F83" +"Assumption!F85" +"Assumption!F88" +"Assumption!F95" +"SUM(D45:D48)" +"Assumption!F105" +"Assumption!F122" +"Assumption!F121" +"Assumption!F35" +"D14+D17+D25+D32+D36+D44+D49+D50+D53+SUM(D54:D59)" +"Assumption!F117" +"D63+D60+D64" +"CELL(""FILENAME"")" +"SUM(D14:O14)" +"SUM(D14:D18)" +"SUM(D21:D31)" +"+D19+D32" +"CELL(""FILENAME"")" +"Headcount!O13" +"15000*C12" +"F12*12" +"120000/12*C13" +"88500/12*C14" +"60000/12*C14:C15" +"50000/12*C16" +"SUM(C12:C16)" +"12*F19*C19" +"Headcount!O18+Headcount!O23+Headcount!O24" +"75000/12*C21" +"12*F21" +"Headcount!O26" +"35000/12*C23" +"H24+H17" +"C24+C17" +"C27-C19-C20" +"F27*0.04/12*11" +"F27*0.025/12*11" +"F27*0.035/12*11" +"SUM(F28:F30)" +"G30*11" +"H25+H30" +"Headcount!C20*10400+Headcount!C21*6400" +"SUM(H35:H41)" +"H32+H42" +"'Direct Expense'!P15" +"SUM(H46:H46)" +"'Direct Expense'!P16" +"SUM(F55:F57)" +"C27*40" +"C27*125" +"100*C27" +"SUM(F76:F79)" +"100*C27" +"SUM(H83:H91)" +"SUM(H101)" +"SUM(H105:H106)" +"F110*15" +"F115*6" +"Capital!E32" +"F117*7" +"H121/12" +"600*12*C27" +"[2]Sheet1!$J$262*1000" +"H119+H123+H117+H115+H112+H107+H102+H98+H92+H80+H73+H65+H51+H47+H43+H125" +"H127-'Direct Expense'!P65" +"CELL(""filename"")" +"SUM(C15:I15)" +"SUM(C15:C17)" +"SUM(C23:G23)" +"J15+I23" +"J26" +"E29/E30/12" +"Margin!D14" +"SUM(B4:M4)" +"Margin!D16" +"'Direct Expense'!D63" +"Margin!D27" +"Margin!D25" +"Margin!D17" +"Margin!D15" +"SUM(B4:B15)" +"'Cash and Non-Cash'!D86" +"B16-B18" +"'Direct Expense'!D14" +"'Direct Expense'!D17" +"'Cash and Non-Cash'!D48" +"'Cash and Non-Cash'!D55" +"'Cash and Non-Cash'!D59" +"'Cash and Non-Cash'!D67" +"'Cash and Non-Cash'!D72" +"'Cash and Non-Cash'!D76" +"'Cash and Non-Cash'!D90" +"SUM(B23:B39)" +"+'Cash and Non-Cash'!D85" +"SUM(B43:B52)" +"B53+B40" +"B20-B55+B57" +"CELL(""filename"")" +"NOW()" +"Margin!D14" +"SUM(D11:O11)" +"SUM(D11:D15)" +"SUM(D18:D28)" +"+D16+D29" +"'Direct Expense'!D12" +"SUM(D35:D36)" +"SUM(D41:D47)" +"SUM(D49:D54)" +"SUM(D56:D58)" +"SUM(D68:D71)" +"'Direct Expense'!D64" +"D37+D40+D48+D55+D59+D67+D72+D73+D76+SUM(D77:D83)" +"'Capital Charge'!D17*1000-D100" +"+D84+D85+D86" +"'Direct Expense'!D61" +"D87+D90" +"D32-D91" +"CELL(""filename"")" +"NOW()" +"D32-D84" +"(B100+D99)*0.065" +"ROUND(('Cash and Non-Cash'!D93)/1000,0)" +"SUM(D9:O9)" +"ROUND(('Cash and Non-Cash'!D90+'Cash and Non-Cash'!D28)/1000,0)" +"+'Schedule D - PRM Detail'!D21" +"-ROUND(('Cash and Non-Cash'!D27)/1000,0)" +"SUM(D9:D15)" +"+'Schedule B - Investing'!D15" +"-ROUND(('Cash and Non-Cash'!D24)/1000,0)" +"+'Schedule E - Other'!D18" +"SUM(D17:D23)" +"+'Schedule E - Other'!D32" +"SUM(D27:D35)" +"D24+D36" +"+'Schedule A - Capital Exp Detail'!D28" +"+'Schedule B - Investing'!D20" +"+'Schedule B - Investing'!D25" +"+'Schedule B - Investing'!D30" +"+'Schedule B - Investing'!D35" +"SUM(D41:D46)" +"D38+D48" +"+'Schedule E - Other'!D46" +"D50+D61" +"+DIRECT!D24" +"D63-D65" +"D67+D69" +"CELL(""filename"",D76)" +"NOW()" +"+D67-DIRECT!D65" +"+D9-ROUND(('Income Statement'!B59)/1000,0)" +"+ROUND(('Cash and Non-Cash'!D90+'Cash and Non-Cash'!D28)/1000,0)+D11" +"INDIRECT!A5" +"SUM(D9:O9)" +"+'Schedule D - PRM Detail'!D15" +"ROUND(('Cash and Non-Cash'!D14)/1000,0)" +"-ROUND(('Cash and Non-Cash'!D84)/1000,0)" +"-ROUND(('Cash and Non-Cash'!D85)/1000,0)" +"+INDIRECT!D19" +"+'Schedule E - Other'!D60" +"SUM(D9:D36)" +"+P38-INDIRECT!P24" +"+INDIRECT!D41" +"SUM(D41:D46)" +"+P47-INDIRECT!P48" +"+D38+D47" +"+INDIRECT!D53" +"SUM(D52:D58)" +"+P59-INDIRECT!P61" +"+D59+D47+D38" +"+INDIRECT!D65" +"D61-D63" +"CELL(""filename"",A2)" +"NOW()" +"ROUND(('Cash and Non-Cash'!D84)/1000,0)+D26" +"ROUND(('Cash and Non-Cash'!D85)/1000,0)+D28" +"+INDIRECT!A5" +"SUM(D13:O13)" +"SUM(B13:B26)" +"CELL(""filename"",A1)" +"NOW()" +"-Margin!F16/1000" +"SUM(D13:O13)" +"SUM(B13:B14)" +"B15+B20+B25+B30+B35" +"CELL(""filename"",A1)" +"NOW()" +"G16-I16" +"SUM(G16:G25)" +"SUM(G38)" +"CELL(""filename"",C41)" +"NOW()" +"-ROUND(('Cash and Non-Cash'!D21)/1000,0)" +"SUM(D11:O11)" +"-ROUND(('Cash and Non-Cash'!D20)/1000,0)" +"-ROUND(('Income Statement'!B15)/1000,0)" +"SUM(D11:D19)" +"CELL(""filename"",A1)" +"NOW()" +"+INDIRECT!A5" +"-ROUND(('Cash and Non-Cash'!D22)/1000,0)" +"SUM(D10:O10)" +"SUM(D10:D17)" +"CELL(""filename"",A41)" +"NOW()" +"+INDIRECT!A5" +"+'Schedule B - Investing'!D15+'Schedule B - Investing'!D20+'Schedule A - Capital Exp Detail'!D28" +"SUM(D13:O13)" +"C15+D13" +"O15" +"ROUND(((C15*0.065/12)+(D13/2*0.065/12)),0)" +"SUM(D17:F17)" +"CELL(""filename"",A2)" +"NOW()" +"+'Direct Expense'!D5" +"+'Direct Expense'!$D$7" +"+'Direct Expense'!D12+'Direct Expense'!D13" +"+'Direct Expense'!D15" +"+'Direct Expense'!D18+'Direct Expense'!D20" +"+'Direct Expense'!D19" +"+'Direct Expense'!D21" +"+'Direct Expense'!D22+'Direct Expense'!D26+'Direct Expense'!D30" +"+'Direct Expense'!D27+'Direct Expense'!D28+'Direct Expense'!D29+'Direct Expense'!D31" +"+'Direct Expense'!D33+'Direct Expense'!D35" +"+'Direct Expense'!D34" +"+'Direct Expense'!D37" +"+'Direct Expense'!D38+'Direct Expense'!D41+'Direct Expense'!D42" +"+'Direct Expense'!D43" +"+'Direct Expense'!D45+'Direct Expense'!D48" +"+'Direct Expense'!D46+'Direct Expense'!D47" +"+'Direct Expense'!D50" +"+'Direct Expense'!D54" +"+'Direct Expense'!D58+'Direct Expense'!D59" +"+'Direct Expense'!D61" +"+'Direct Expense'!D64" +"SUM(C7:C37)" +"SUM(C38:N38)" +"+O38-'Direct Expense'!P65" +"SUM(F8:F11)" +"+E18+E19" +"+E55-E56" +"-E102" +"-E78" +"+F107+F108+F109" +"+'Total Market Size'!B7" +"+'Total Market Size'!B7" +"+'Total Market Size'!B7" +"+'Total Market Size'!B7" +"+'Total Market Size'!B7" +"+'Total Market Size'!B7" +"+'Total Market Size'!B7" +"+'Total Market Size'!B7" +"+' Volume Assumptions'!K7" +"+' Volume Assumptions'!K7" +"+' Volume Assumptions'!K7" +"+' Volume Assumptions'!K7" +"+' Volume Assumptions'!K7" +"+' Volume Assumptions'!K7" +"+' Volume Assumptions'!K7" +"+' Volume Assumptions'!K7" +"+'Total Market Size'!B64" +"+'Total Market Size'!B64" +"+'Total Market Size'!B64" +"+'Total Market Size'!B64" +"+'Total Market Size'!B64" +"+'Total Market Size'!B64" +"+'Total Market Size'!B64" +"+'Total Market Size'!B64" +"+' Volume Assumptions'!B26" +"+' Volume Assumptions'!B26" +"+' Volume Assumptions'!B26" +"+' Volume Assumptions'!B26" +"+' Volume Assumptions'!B26" +"+' Volume Assumptions'!B26" +"+' Volume Assumptions'!B26" +"+' Volume Assumptions'!B26" +"+'Total Market Size'!B83" +"+'Total Market Size'!B83" +"+'Total Market Size'!B83" +"+'Total Market Size'!B83" +"+'Total Market Size'!B83" +"+'Total Market Size'!B83" +"+'Total Market Size'!B83" +"+'Total Market Size'!B83" +"+'Total Market Size'!B102" +"+'Total Market Size'!B102" +"+'Total Market Size'!B102" +"+'Total Market Size'!B102" +"+'Total Market Size'!B102" +"+'Total Market Size'!B102" +"+'Total Market Size'!B102" +"+'Total Market Size'!B102" +"+' Volume Assumptions'!B60" +"+' Volume Assumptions'!B60" +"+' Volume Assumptions'!B60" +"+' Volume Assumptions'!B60" +"+' Volume Assumptions'!B60" +"+' Volume Assumptions'!B60" +"+' Volume Assumptions'!B60" +"+' Volume Assumptions'!B60" +"+'Total Market Size'!B121" +"+'Total Market Size'!B121" +"+'Total Market Size'!B121" +"+'Total Market Size'!B121" +"+'Total Market Size'!B121" +"+'Total Market Size'!B121" +"+'Total Market Size'!B121" +"+'Total Market Size'!B121" +"IF(D7=1,B7,0)" +"IF(D7=2,B7,0)" +"IF(D7=3,B7,0)" +"+'Outsourcing and Acquisition Ass'!B13" +"SUM(B7:B13)" +"SUM(B18:B21)-B22" +"+B26+B24+B14" +"SUM(B34:B36)" +"+B46+B38" +"SUM(B52:B56)" +"+B58+B48" +"+'Private Label Revenue'!B19" +"+'Many to Many Revenue'!B19" +"+('Outsourcing and Acquisition Ass'!$B$6+1)*Expenses!B201/1000" +"SUM(B5:B7)" +"+Expenses!B68/1000" +"+Expenses!B69*SUM('Private Label Ass'!$B21:B21)/1000*'Private Label Ass'!$C$3" +"+Expenses!B138/1000" +"+'Balance Sheet'!B21/'Outsourcing and Acquisition Ass'!$B$17" +"+'Balance Sheet'!B18/'Outsourcing and Acquisition Ass'!$B$18" +"SUM(B10:B14)" +"+B8-B15" +"(+'Balance Sheet'!B35+'Balance Sheet'!B36+'Balance Sheet'!B42)*'Outsourcing and Acquisition Ass'!B16" +"(+'Balance Sheet'!D35+'Balance Sheet'!D36+'Balance Sheet'!D42)*'Outsourcing and Acquisition Ass'!D13" +"+B18+B16-B17" +"+B19*'Outsourcing and Acquisition Ass'!$B$15" +"+B13+B14" +"+B19-B20+B21" +"B22-SUM(B23:B25)" +"+L26*'Outsourcing and Acquisition Ass'!B21" +"+XNPV('Outsourcing and Acquisition Ass'!B20,B26:M26,B4:M4)" +"+B42+B59+B76+B93" +"SUM(B7:B18)" +"+'Total Market Size'!B121*'Many to Many Ass.'!B8*'Control Page'!$G7*1000" +"+'Many to Many Ass.'!B39*'Many to Many Ass.'!$B55*'Control Page'!$G7*B$109" +"+B$109" +"+SUM('Many to Many Ass.'!$B39:B39)*'Many to Many Ass.'!$C55*'Control Page'!$G7*B$109" +"+'Total Market Size'!B121*'Many to Many Ass.'!$D55/'Many to Many Ass.'!$B$23*'Control Page'!$G7" +"+'Total Market Size'!B121*'Many to Many Ass.'!$E55*'Control Page'!$G7*1000" +"+(1+C108)*B109" +"+B24+B41+B58+B75+B92" +"SUM(B7:B18)" +"+'Private Label Ass'!B8*'Private Label Ass'!$B26*'Control Page'!$F7*B$107" +"+B$107" +"SUM('Private Label Ass'!$B8:B8)*'Private Label Ass'!$C26*'Control Page'!$F7*B$107" +"+'Total Market Size'!B102*SUM('Private Label Ass'!$B8:B8)*'Private Label Ass'!$G26*'Private Label Ass'!$D26/1000*'Control Page'!$F7*B$107" +"+'Total Market Size'!B102*SUM('Private Label Ass'!$B8:B8)*'Private Label Ass'!$G26*'Private Label Ass'!$E26*'Control Page'!$F7" +"+'Private Label Ass'!$F26*Expenses!B$67*'Control Page'!$F7/1000*SUM('Private Label Ass'!$B8:B8)" +"+(1+C106)*B107" +"+(B19+1)/(B20-B19)" +"+M8" +"MAX(0,(1-(1-$M8)/((C$7-2000)^(LN((1-$M8)/(1-$O8))/LN(($N8-2000))))))" +"1/B23" +"+'EOL STAT'!C4*'EOL STAT'!F4/1000" +"+B23/Oil!C14*1000" +"+C23/B23/1000" +"1/B23/1000" +"+B24/Liquids!I14*1000" +"+B25/Gas!C5*1000" +"+B26/LNG!C6*1000" +"+'EOL STAT'!C7*'EOL STAT'!F7/1000" +"+B27/Power!C6*1000" +"+B28/Coal!C13*1000" +"+B29/Metals!I12" +"+B31/'Forest Products'!J10" +"+B32/Grains!E10" +"+'EOL STAT'!C10*'EOL STAT'!F10/1000" +"+B34/'Pet Chems and Plastics'!J31" +"SUM(B71:D71)" +"SUM(B87:F87)" +"SUM(B103:E103)" +"SUM(B119:E119)" +"+(1+B133)/(B134-B133)" +"SUM(B8:L8)" +"SUM(B8:B19)" +"SUMPRODUCT(B8:B19,'Control Page'!$F$7:$F$18)" +"SUM(B42:D42)" +"SUM(B58:G58)" +"SUM(B74:E74)" +"SUM(B90:E90)" +"B105*$C$3+C105" +"0.18*B58" +"+I7+J7" +"+C8" +"+C16" +"+M26" +"+(1-(1-$M26)/((C$25-2000)^(LN((1-$M26)/(1-$O26))/LN(($N26-2000)))))" +"+MIN($N60,B60*(1+$M60))" +"+'Total Market Size'!B121/'Many to Many Ass.'!$B23*1000" +"SUM(B77:B89)" +"510035*1.5" +"+B15*(1+'Total Market Size'!C$136)" +"IF(M15=""Fixed"",1,0)" +"SUM(B15:B16)" +"208269.836979167/2" +"95812.1041666667/2" +"20000+100*250*3" +"SUM(B20:B27)+B17" +"SUM(B29:B34)" +"SUM(B36:B38)" +"SUM(B40:B46)" +"SUM(B48:B51)" +"+SUM(B57:B61)+B56+B52+B47+B39+B35+B28" +"SUM(B62:B66)" +"SUMPRODUCT($N15:$N66,B15:B66)" +"+B67-B68" +"+B148*(1+'Total Market Size'!B$136)" +"SUBTOTAL(9,C5:C8)" +"SUBTOTAL(9,C10:C10)" +"SUBTOTAL(9,C12:C22)" +"SUBTOTAL(9,C32:C33)" +"SUBTOTAL(9,C41:C43)" +"SUBTOTAL(9,C2:C46)" +"+D4*C4*12/1000000" +"33*(+$F$18)" +"+F4*E4" +"+F4*E4" +"+H4/F4" +"46*(+$F$18)" +"5.8*(+$F$18)" +"40*(+$F$18)" +"30.48*(+$F$18)" +"1800*(+$F$18)" +"((162.8*0.75)*1)*(+$F$18)" +"0*(+$F$18)" +"10*(+$F$18)" +"SUM(G4:G15)" +"+$F$18" +"+G16/250" +"+Oil!D14*'Control Page'!B7" +"(1+IF($M7=""PPI"",C$136,$M7))*B7" +"+Liquids!I15*'Control Page'!B8" +"+Gas!D13*'Control Page'!B9" +"+LNG!D9*'Control Page'!B10" +"+Power!D12*'Control Page'!B11" +"+Coal!D13*'Control Page'!B12" +"+Metals!I14*'Control Page'!B13" +"+Logistics!B11*'Control Page'!B14" +"+'Forest Products'!J11*'Control Page'!B15" +"+Grains!E11*'Control Page'!B16" +"38000*'Control Page'!B17" +"+'Pet Chems and Plastics'!J35*'Control Page'!B18" +"SUM(B7:B18)" +"+B7*' Volume Assumptions'!$I7" +"+B7*' Volume Assumptions'!$J7" +"+B7*' Volume Assumptions'!$K7" +"(SUM(B64:B75))+0.00001" +"+B7*' Volume Assumptions'!$I7*' Volume Assumptions'!B26+B7*' Volume Assumptions'!$J7*' Volume Assumptions'!B43" +"IF(ISERR(Oil!$E$14/$B$7*B83),0,Oil!$E$14/$B$7*B83)" +"IF(ISERR((+Liquids!$I$16+Liquids!$I$17)/$B$8*B84),0,(+Liquids!$I$16+Liquids!$I$17)/$B$8*B84)" +"+IF(ISERR(Gas!$E$13/$B$9*B85),0,Gas!$E$13/$B$9*B85)" +"IF(ISERR(LNG!$E$9/$B$10*B86),0,LNG!$E$9/$B$10*B86)" +"+IF(ISERR(Power!$E$12/$B$11*B87),0,Power!$E$12/$B$11*B87)" +"IF(ISERR(+Coal!$E$13/$B$12*B88),0,+Coal!$E$13/$B$12*B88)" +"IF(ISERR((Metals!$I$15+Metals!$I$16)/$B$13*B89),0,(Metals!$I$15+Metals!$I$16)/$B$13*B89)" +"IF(ISERR(+Logistics!$C$11/$B$14*B90),0,+Logistics!$C$11/$B$14*B90)" +"IF(ISERR(('Forest Products'!$J$12+'Forest Products'!$J$13)/$B$15*B91),0,('Forest Products'!$J$12+'Forest Products'!$J$13)/$B$15*B91)" +"+IF(ISERR((Grains!$E$12+Grains!$E$13)/$B$16*B92),0,(Grains!$E$12+Grains!$E$13)/$B$16*B92)" +"+IF(ISERR(B93),0,B93)" +"+IF(ISERR('Pet Chems and Plastics'!$J$36/$B$18*B94),0,'Pet Chems and Plastics'!$J$36/$B$18*B94)" +"+B102*' Volume Assumptions'!B60" +"+B133/250" +"+B121/250" +"+B143/C143" +"365*19.25" +"+C5*B5" +"+D5*' Volume Assumptions'!$B$7" +"5*365" +"+D7*' Volume Assumptions'!$D$7" +"14.5*365" +"+D8*' Volume Assumptions'!$C$7" +"+D9*' Volume Assumptions'!$E$7" +"365*4.5" +"3.65*365" +"23.98*365" +"SUM(B5:B13)" +"SUM(E5:E12)" +"+C5*B5" +"+D5*' Volume Assumptions'!B9" +"+D6*' Volume Assumptions'!$E$9" +"+D7*' Volume Assumptions'!$C$9" +"+D11*' Volume Assumptions'!$D$9" +"SUM(E5:E11)" +"+C5*B5" +"+D5*' Volume Assumptions'!$B$9" +"+D6*' Volume Assumptions'!$C$9" +"+' Volume Assumptions'!$D$10*LNG!D7" +"SUM(B5:B8)" +"SUM(E5:E7)" +"+C6*B6" +"+D6*' Volume Assumptions'!$B$11" +"+D7*' Volume Assumptions'!$C$11" +"+D8*' Volume Assumptions'!$D$11" +"+D9*' Volume Assumptions'!$E$11" +"SUM(E6:E10)" +"+C6*B6" +"+D6*' Volume Assumptions'!$B$12" +"+D7*' Volume Assumptions'!$E$12" +"+D8*' Volume Assumptions'!$C$12" +"+D11*' Volume Assumptions'!$D$12" +"SUM(E6:E11)" +"+B6*' Volume Assumptions'!$B$14" +"+B7*' Volume Assumptions'!$C$14" +"+B8*' Volume Assumptions'!$D$14" +"+B9*' Volume Assumptions'!$E$14" +"SUM(B6:B10)" +"SUM(B6:D6)" +"586956-B6" +"600702-C6" +"141360-D6" +"SUM(B6:B8)" +"+E11/E9" +"+B10*B9" +"+B6*B10*' Volume Assumptions'!$B$16" +"+B7*B10*' Volume Assumptions'!$C$16" +"+B12+B13" +"+C6+D6+F6+G6" +"SUM(B6:H6)" +"18200+1700" +"SUM(B6:B10)" +"SUM(C11:G11)" +"0.91*2.2" +"+I14/I11" +"+B12*B11" +"+F11*F12" +"SUM(B14:G14)" +"+B6*B12*' Volume Assumptions'!$B$13" +"+(B7*' Volume Assumptions'!$C$13+' Volume Assumptions'!$D$13*Metals!B8+Metals!B9*' Volume Assumptions'!$E$13)*B12" +"+E14*' Volume Assumptions'!B13" +"+B15+B16" +"SUM(B6:I6)" +"+B9-B6" +"+J11/J9" +"+B10*B9" +"+B6*B10*' Volume Assumptions'!$B$15" +"+B7*B10*' Volume Assumptions'!$C$15" +"+B13+B12" +"SUM(B5:B12)" +"0.8543*55" +"1.05*55" +"0.95*55" +"0.683*55" +"0.6975*55" +"+I15/I13" +"+B14*B13" +"SUM(B15:H15)" +"+B5*' Volume Assumptions'!$B$8*B14" +"+(B13*B14-B16)*' Volume Assumptions'!$C$8" +"+B16+B17" +"8428/0.099" +"7273/0.13" +"2429/0.09" +"2563/0.19" +"5516/0.16" +"2888/0.12" +"SUM(B5:I5)" +"+B7*B5" +"+B8*' Volume Assumptions'!$B$18" +"4270/0.08" +"5084/0.17" +"1755/0.35" +"704/0.08" +"786/0.14" +"306/0.09" +"2788/0.07" +"1932/0.09" +"1755/0.12" +"1100/0.18" +"1034/0.15" +"795/0.41" +"691/0.18" +"924/0.19" +"1850/0.09" +"294/0.19" +"677/0.29" +"420/0.12" +"2493/0.14" +"4881/0.23" +"+J35/(J29+J21+J13+J5)" +"+E29*E31" +"+J32+J24+J16+J8" +"SUM(B6:B11)" +"+'Total Market Size'!B19" +"+'Total Market Size'!B76" +"+'Total Market Size'!B95" +"+'Total Market Size'!B114" +"+'Total Market Size'!B133" +"+'Total Market Size'!#REF!" +"+B8" +"+SUM(#REF!)+SUMPRODUCT('Total Market Size'!B$64:B$75,#REF!)+SUMPRODUCT('Total Market Size'!B$64:B$75,#REF!,'Many to Many Ass.'!$R$8:$R$19)/1000" +"+#REF!/1000" +"+B$31*(1+IF('Many to Many Ass.'!#REF!=""PPI"",'Total Market Size'!B$136,'Many to Many Ass.'!#REF!))" +"+C19*(1+IF('Many to Many Ass.'!#REF!=""PPI"",'Total Market Size'!C$136,'Many to Many Ass.'!#REF!))" +"+B18-B19" +"+L20/(#REF!-#REF!)*(1+#REF!)" +"+B20" +"+C20/(1+'Many to Many Ass.'!$B$134)^(#REF!-2001)" +"+M20/(1+#REF!)^(L15-2001)" +"SUM(B21:M21)" +"+B9" +"+SUM(#REF!)+(SUMPRODUCT('Total Market Size'!B$64:B$75,#REF!)+SUMPRODUCT('Total Market Size'!B$64:B$75,#REF!,'Many to Many Ass.'!$R$8:$R$19)/1000)*B29/$B$17" +"+B10" +"+C31" +"+B11" +"+B12" +"+'Total Market Size'!B19" +"+'Total Market Size'!B76" +"+'Total Market Size'!B95" +"+'Total Market Size'!B114" +"+'Total Market Size'!B133" +"+'Total Market Size'!#REF!" +"+B8" +"+'VAS CF'!B18+#REF!" +"+B18-B19" +"+L20/(#REF!-#REF!)*(1+#REF!)" +"+B20" +"+C20/(1+'Many to Many Ass.'!$B$134)^(#REF!-2001)" +"SUM(B21:M21)" +"+B9" +"+B10" +"+'Total Market Size'!B133" +"+B12" +"+B59*'Many to Many Ass.'!B134" +"+B71*'Many to Many Ass.'!B134" +"AVERAGE(B3:B6)" +"C18-0.04" +"C18-0.04" +"C18-0.04" +"C18-0.01" +"C18+0.02" +"C18+0.02" +"C18-0.06" +"C18-0.06" +"C18-0.06" +"C18-0.04" +"C54+0.07" +"C56+0.03" +"C59+0.05" +"C60+0.12" +"TODAY()" +"B19-2" +"Lookups!K2" +"IF(AND(F4>H4,F$1=""No""),"""",_xll.EURO(F4,H4,U4,U4,C4,V4,1,0))" +"IF(AND(G4>H4,F$1=""no""),"""",_xll.EURO(G4,H4,U4,U4,D4,V4,1,0))" +"_xll.EURO(F4,H4,U4,U4,C4,V4,1,1)" +"IF(AND(G4H4,"""",J4-I4)" +"IF(F4>H4,M4-L4,"""")" +"VLOOKUP(E4,Lookups!$B$6:$E$304,4)" +"R4-$C$2" +"C$4+B5" +"D$4+B5" +"F4" +"'[2]EOL LINKS'!B$15" +"F9/X9*1000" +"'[2]EOL LINKS'!B$16" +"C$9+B11" +"D$9+B11" +"$F$9" +"$G$9" +"$F$10" +"$G$10" +"'[2]EOL LINKS'!U6" +"C$19+B20" +"D$19+B20" +"C$24+B25" +"D$24+B25" +"C$29+B32" +"D$29+B32" +"C$37+B39" +"D$37+B39" +"F37" +"C$45+B46" +"D$45+B46" +"C$50+B51" +"D$50+B51" +"F53" +"C$61+B62" +"D$61+B62" +"C$66+B68" +"D$66+B68" +"C$74+B75" +"D$74+B75" +"C$79+B80" +"D$79+B80" +"D$84+B85" +"C$84+B86" +"C$89+B90" +"D$89+B90" +"C$94+B95" +"D$94+B95" +"Lookups!K2" +"'Monthly Option Markets'!F4" +"IF(AND(F4>H4,F$1=""No""),"""",_xll.EURO(F4,H4,U4,U4,C4,V4,1,0))" +"IF(AND(G4>H4,F$1=""no""),"""",_xll.EURO(G4,H4,U4,U4,D4,V4,1,0))" +"_xll.EURO(F4,H4,U4,U4,C4,V4,1,1)" +"IF(AND(G4H4,"""",J4-I4)" +"IF(F4>H4,M4-L4,"""")" +"VLOOKUP(E4,Lookups!$B$6:$E$304,4)" +"R4-$C$2" +"C4+B5" +"D4+B5" +"F4" +"'[2]EOL LINKS'!B4" +"'[2]EOL LINKS'!B$15" +"F9/X9*1000" +"'[2]EOL LINKS'!B$16" +"F9" +"F9" +"F9" +"F9" +"'Monthly Option Markets'!F37" +"'Monthly Option Markets'!F45" +"F54" +"Lookups!K2" +"+(F7-F6)/30.42" +"DATE(E6,D6,1)" +"DATE(E6,D6,1)" +"DATE(E7,D7+1,1)-1" +"DATE(E7,D7+1,1)-1" +"SUMPRODUCT(P13:P247,Q13:Q247,G13:G247)/SUMPRODUCT(P13:P254,Q13:Q254)" +"SUMPRODUCT(P13:P247,Q13:Q247,I13:I247)/SUMPRODUCT(P13:P254,Q13:Q254)" +"IF($G$8=""atm"",E13,$G$8)" +"IF(AND(E13>F13,$G$1=""no""),"""",_xll.EURO(E13,F13,O13,O13,C13,R13,1,0))" +"_xll.EURO(E13,F13,O13,O13,C13,R13,1,1)" +"IF(AND(F13>E13,$G$1=""no""),"""",_xll.EURO(E13,F13,O13,O13,C13,R13,0,0))" +"_xll.EURO(E13,F13,O13,O13,C13,R13,0,1)" +"_xll.EURO($E13,$F13,$O13,$O13,$C13,$R13,1,2)" +"_xll.EURO($E13,$F13,$O13,$O13,$C13,$R13,1,3)/100" +"_xll.EURO($E13,$F13,$O13,$O13,$C13,$R13,1,5)/365.25" +"VLOOKUP(D13,Lookups!$B$6:$C$304,2)" +"VLOOKUP(D13,Lookups!$B$6:$E$304,4)" +"VLOOKUP(D13,Lookups!$B$6:$D$304,3)" +"IF(D13<$F$6,0,IF(D13>$F$7,0,1))" +"N13-$D$4" +"E56*1.015" +"Lookups!K2" +"+(F7-F6)/30.42" +"DATE(E6,D6,1)" +"DATE(E6,D6,1)" +"DATE(E7,D7+1,1)-1" +"DATE(E7,D7+1,1)-1" +"SUMPRODUCT(P13:P247,Q13:Q247,G13:G247)/SUMPRODUCT(P13:P254,Q13:Q254)" +"SUMPRODUCT(P13:P247,Q13:Q247,I13:I247)/SUMPRODUCT(P13:P254,Q13:Q254)" +"IF($G$8=""atm"",E13,$G$8)" +"IF(AND(E13>F13,$G$1=""no""),"""",_xll.EURO(E13,F13,O13,O13,C13,R13,1,0))" +"_xll.EURO(E13,F13,O13,O13,C13,R13,1,1)" +"IF(AND(F13>E13,$G$1=""no""),"""",_xll.EURO(E13,F13,O13,O13,C13,R13,0,0))" +"_xll.EURO(E13,F13,O13,O13,C13,R13,0,1)" +"_xll.EURO($E13,$F13,$O13,$O13,$C13,$R13,1,2)" +"_xll.EURO($E13,$F13,$O13,$O13,$C13,$R13,1,3)/100" +"_xll.EURO($E13,$F13,$O13,$O13,$C13,$R13,1,5)/365.25" +"VLOOKUP(D13,Lookups!$B$6:$H$304,6)" +"VLOOKUP(D13,Lookups!$B$6:$E$304,4)" +"VLOOKUP(D13,Lookups!$B$6:$D$304,3)" +"IF(D13<$F$6,0,IF(D13>$F$7,0,1))" +"N13-$D$4" +"E56*1.015" +"_xll.EURO($A11,$B11,$C11,$D11,$E11,$F11-$C$6,$G11,I$9)" +"F11" +"A11" +"_xll.EURO($A15,$B15,$C15,$C15,$E15,$F15-$C$6,$G15,I$9)" +"_xll.DIGITAL($A12,$B12,$C12,$D12,$E12,$F12,$G12-$C$7,$H12,I$10)" +"G12" +"B12" +"_xll.DIGITAL($A12,$B16,$C16,$D16,$D16,$F16,$G16-$C$7,$H16,I$10)" +"C2" +"C21*416*G21" +"C21*80*G21" +"C22*328*G22" +"C22*88*G22" +"SUM(C17)" +"(416*(G24+3)+328*(G25+3))*C27" +"SUM(E21:E27)" +"SUM(H21:H28)" +"C21*336*G21" +"C21*96*G21" +"SUM(C17)" +"SUM(E21:E25)" +"C30*240*G30" +"C30*72*G30" +"SUM(E29:E30)" +"+E32+E27" +"+H27+H32" +"+C13*75*26" +"+E13*75*17.5" +"SUM(G13:G20)" +"SUM(G21:I21)" +"C2" +"C21*416*G21" +"C21*80*G21" +"C22*328*G22" +"C22*88*G22" +"SUM(C17)" +"(416*(G24+3)+328*(G25+3))*C27" +"SUM(E21:E27)" +"SUM(H21:H28)" +"C21*336*G21" +"C21*96*G21" +"SUM(C17)" +"SUM(E21:E25)" +"C31*240*G31" +"C31*72*G31" +"SUM(E29:E31)" +"+E33+E27" +"+H27+H33" +"C21*240*G21" +"C21*96*G21" +"C27*168*G27" +"C27*72*G27" +"SUM(E21:E27)" +"C2" +"C21*416*G21" +"C21*80*G21" +"C22*328*G22" +"C22*88*G22" +"SUM(C17)" +"(416*(G24+3)+328*(G25+3))*C27" +"SUM(E21:E27)" +"SUM(H21:H28)" +"C21*336*G21" +"C21*96*G21" +"SUM(C17)" +"SUM(E21:E25)" +"C31*240*G31" +"C31*72*G31" +"SUM(E29:E31)" +"+E33+E27" +"+H27+H33" +"C18*240*G18" +"C18*96*G18" +"C24*168*G24" +"C24*72*G24" +"SUM(E18:E24)" +"+E28" +"+E26+E30" +"C2" +"C21*416*G21" +"C21*80*G21" +"C22*328*G22" +"C22*88*G22" +"SUM(C17)" +"(416*(G24+3)+328*(G25+3))*C27" +"SUM(E21:E27)" +"SUM(H21:H28)" +"C21*336*G21" +"C21*96*G21" +"SUM(C17)" +"SUM(E21:E25)" +"C31*240*G31" +"C31*72*G31" +"SUM(E29:E31)" +"+E33+E27" +"+H27+H33" +"C18*240*G18" +"C18*96*G18" +"C24*168*G24" +"C24*72*G24" +"SUM(E18:E24)" +"+E28" +"+E26+E30" +"C18*144*G18" +"C18*96*G18" +"SUM(E18:E22)" +"C26*96*G26" +"C26*72*G26" +"+E26" +"+E24+E28" +"C2" +"C21*416*G21" +"C21*80*G21" +"C22*328*G22" +"C22*88*G22" +"SUM(C17)" +"(416*(G24+3)+328*(G25+3))*C27" +"SUM(E21:E27)" +"SUM(H21:H28)" +"C21*336*G21" +"C21*96*G21" +"SUM(C17)" +"SUM(E21:E25)" +"C31*240*G31" +"C31*72*G31" +"SUM(E29:E31)" +"+E33+E27" +"+H27+H33" +"C18*240*G18" +"C18*96*G18" +"C24*168*G24" +"C24*72*G24" +"SUM(E18:E24)" +"+E28" +"+E26+E30" +"C18*144*G18" +"C18*96*G18" +"SUM(E18:E22)" +"C26*96*G26" +"C26*72*G26" +"+E26" +"+E24+E28" +"C18*48*G18" +"C18*48*G18" +"SUM(E18:E20)" +"C26*24*G26" +"C26*24*G26" +"+E26" +"+E22+E28" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E8:AC8)" +"F100" +"F130" +"SUM(AA86:AC86)" +"SUM(F98:AC98)" +"SUM(AD16:AD66)+SUM(AD73:AD77)" +"SUM(AD77:AD84)+SUM(AD85:AD89)" +"SUM(AD92:AD94)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD120" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"G4*F4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E8:AC8)" +"F100" +"F130" +"SUM(AA86:AC86)" +"SUM(F98:AC98)" +"SUM(AD16:AD66)+SUM(AD73:AD77)" +"SUM(AD77:AD84)+SUM(AD85:AD89)" +"SUM(AD92:AD94)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD120" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E8:AC8)" +"F100" +"F130" +"SUM(AA85:AC85)" +"SUM(F98:AC98)" +"SUM(AD16:AD66)+SUM(AD75:AD78)" +"SUM(AD78:AD83)+SUM(AD84:AD91)" +"SUM(AD93:AD94)" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B14:Y14)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B18:Y18)" +"Balancing!H29" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B25:Y25)" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!C37:Y37)" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"G4*F4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F5" +"Deals!F7" +"Deals!F3" +"Deals!F13" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""pv"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B18:B20,B35:B37)>134,""err"",-SUM(B18:B20,))" +"AA59" +"-SUM(B11:B14,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B10,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M10,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD120" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"D3+D5" +"E3*(D3/D7)+E5*(D5/D7)" +"F3*(D3/D7)+F5*(D5/D7)" +"D15-D13" +"(E15-E13*(D13/D15))/(D17/D15)" +"(F15-F13*(D13/D15))/(D17/D15)" +"D23-D25" +"(E23-E25*(D25/D23))/(D27/D23)" +"(F23-F25*(D25/D23))/(D27/D23)" +"SUM(Q3:S3)" +"SUM(N9:P9)" +"SUM(Q9:S9)" +"SUM(N15:P15)" +"SUM(Q15:S15)" +"((N21*B39)+(O21*C39)+(P21*D39))/SUM(N21:P21)" +"((Q21*G39)+(R21*H39)+(S21*I39))/SUM(Q21:S21)" +"((N15*L39)+(15*M39)+(P15*N39))/SUM(N15:P15)" +"((Q15*Q39)+(R15*R39)+(S15*S39))/SUM(Q15:S15)" +"IF(D4>D6,""Sell"",""Buy"")" +"ABS(D4-D6)" +"IF(D4-D6=0,0,ABS(((D4*16*F4)-(D6*16*F6))/(D9*16)))" +"C9" +"IF(C9=""Buy"",(F9-F11)*D9*16*25,(F9-F11)*D9*16*25*-1)" +"IF(C9=""Buy"",(F9-F11)*D9*16*25,(F9-F11)*D9*16*25*-1)" +"IF(C9=""Buy"",(F9-F11)*D9*16*25,(F9-F11)*D9*16*25*-1)" +"((D4+E4)*F4)+(D4+E4)" +"(D2+D3)" +"((D2*16*D4)+(D3*16*D5))/((D2+D3)*16)" +"(D2+D3)" +"((D2*16*G4)+(D3*16*G5))/((D2+D3)*16)" +"((D10*16*D12)+(D11*16*D13)+(D10*8*D14)+(D11*8*D14))/((D10+D11)*24)" +"((D10*16*G12)+(D11*16*G13)+(D10*8*G14)+(D11*8*G14))/((D10+D11)*24)" +"(((D10+D11)*8*D14)+(D11*16*D13))/(((D10+D11)*8)+(D11*16))" +"(((D10+D11)*8*G14)+(D11*16*G13))/(((D10+D11)*8)+(D11*16))" +"G20*24" +"(D20*1000)/D21" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(I8:L8)" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"SUM(C13:O13)" +"SUM(N35)" +"SUM(C13:C36)" +"SUM(C39:N39)" +"SUM(C13:C36)" +"SUM(C13:O13)" +"SUM(C13:C36)" +"SUM(C13:C36)" +"M31+M33+M35" +"M32+M34+M36" +"SUM(N23:N27)" +"M31*J31" +"SUBTOTAL(9,E3:E1627)" +"E1630-I1630" +"SUBTOTAL(9,E3:E358)" +"E360-I360" +"SUM(J5:J6)" +"J7+J11" +"SUM(C49:E49)*-1" +"+E36+D36" +"+C43-C40" +"+C42*1.7572655" +"+C46+C45" +"SUM(J6:J7)" +"J8+J12" +"+C44-C41" +"+C43*1.7572655" +"+C47+C46" +"TODAY()" +"IF(A2<$L$1,IF(AND(B2="""",C2=""""),""Why are you not riding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ell"",""Buy"")" +"ABS(D4-D6)" +"IF(D4-D6=0,0,ABS(((D4*16*F4)-(D6*16*F6))/(D9*16)))" +"C9" +"IF(C9=""Buy"",(F9-F11)*D9*16*25,(F9-F11)*D9*16*25*-1)" +"IF(C9=""Buy"",(F9-F11)*D9*16*25,(F9-F11)*D9*16*25*-1)" +"IF(C9=""Buy"",(F9-F11)*D9*16*25,(F9-F11)*D9*16*25*-1)" +"((D4+E4)*F4)+(D4+E4)" +"(D2+D3)" +"((D2*16*D4)+(D3*16*D5))/((D2+D3)*16)" +"(D2+D3)" +"((D2*16*G4)+(D3*16*G5))/((D2+D3)*16)" +"((D10*16*D12)+(D11*16*D13)+(D10*8*D14)+(D11*8*D14))/((D10+D11)*24)" +"((D10*16*G12)+(D11*16*G13)+(D10*8*G14)+(D11*8*G14))/((D10+D11)*24)" +"(((D10+D11)*8*D14)+(D11*16*D13))/(((D10+D11)*8)+(D11*16))" +"(((D10+D11)*8*G14)+(D11*16*G13))/(((D10+D11)*8)+(D11*16))" +"G20*24" +"(D20*1000)/D21" +"IF(ISNUMBER(AH5),(IF((((Q5-M5)-K5)*I5)<0,0,(((Q5-M5)-K5)*I5))),0)" +"IF(ISNUMBER(AH5),AF5-AI5,0)" +"SUM(AF5:AF10227)" +"C2+C3" +"C27*416*G27" +"SUM(C5:C7)" +"C28*328*G28" +"SUM(C9:C16)" +"SUM(C18:C21)" +"SUM(C23)" +"(416*(G30+3)+328*(G31+3))*C33" +"+C13*75*26" +"+E13*75*17.5" +"SUM(G13:G20)" +"SUM(G21:I21)" +"+'PV-SHAPE'!A1" +"WEEKDAY(A1)" +"SUM(B8:L8)" +"SUM(B8:B32)" +"SUM(C8:C31)" +"+'PV-SHAPE'!A1" +"WEEKDAY(A1)" +"SUM(B8:L8)" +"SUM(B8:B32)" +"SUM(C8:C31)" +"+'PV-SHAPE'!A1-1" +"WEEKDAY(A1)" +"SUM(B8:K8)" +"SUM(B8:B32)" +"SUM(C8:C31)" +"+'PV-SHAPE'!A1+1" +"WEEKDAY(A1)" +"SUM(B8:I8)" +"SUM(B8:B32)" +"SUM(C8:C31)" +"SUM(I31:I31)" +"'PV-SHAPE'!A1+1" +"WEEKDAY(A1)" +"SUM(B7:J7)" +"$M7*-1" +"L7*-1" +"Q7*S7" +"SUM(Q7:Q30)" +"SUM(B7:B31)" +"SUM(C7:C30)" +"'PV-SHAPE'!A1" +"WEEKDAY(A1)" +"+'West Wing'!I7*-1" +"SUM(B7:M7)" +"$M7*-1" +"L7*-1" +"Q7*S7" +"+'West Wing'!I29*-1" +"SUM(Q7:Q30)" +"SUM(B7:B31)" +"SUM(C7:C30)" +"+'PV-SHAPE'!A1" +"WEEKDAY(A1)" +"SUM(B8:I8)" +"SUM(B8:B32)" +"SUM(C8:C31)" +"SUM(I31:I31)" +"+'PV-SHAPE'!A1+1" +"WEEKDAY(A1)" +"SUM(B8:I8)" +"SUM(B8:B32)" +"SUM(C8:C31)" +"SUM(I31:I31)" +"'PV-SHAPE'!A1+1" +"WEEKDAY(A1)" +"SUM(B7:K7)" +"#REF!*-1" +"K7*-1" +"O7*Q7" +"SUM(O7:O30)" +"SUM(B7:B31)" +"SUM(C7:C30)" +"'PV-SHAPE'!A1" +"WEEKDAY(A1)" +"SUM(B7:J7)" +"$J7*-1" +"#REF!*-1" +"N7*P7" +"SUM(N7:N30)" +"SUM(B7:B31)" +"SUM(C7:C30)" +"WEEKDAY(A1)" +"SUM(B7:I7)" +"#REF!*-1" +"(#REF!+#REF!)*-1" +"SUM(M7:M30)" +"SUM(B7:B31)" +"SUM(C7:C30)" +"+'PV-SHAPE'!A1+1" +"WEEKDAY(A1)" +"SUM(B8:K8)" +"SUM(B8:B32)" +"SUM(C8:C31)" +"+'PV-SHAPE'!A1-1" +"WEEKDAY(A1)" +"SUM(B7:J7)" +"J7*-1" +"(I7+J7)*-1" +"I7*-1" +"SUM(N7:N30)" +"SUM(B7:B31)" +"SUM(C7:C30)" +"+'PV-SHAPE'!A1" +"WEEKDAY(A1)" +"SUM(B8:I8)" +"SUM(B8:B32)" +"SUM(C8:C31)" +"+'PV-SHAPE'!A1-1" +"WEEKDAY(A1)" +"SUM(B8:L8)" +"SUM(B8:B32)" +"SUM(C8:C31)" +"+'PV-SHAPE'!A1" +"WEEKDAY(A1)" +"+'Daily Deals'!P$27+D$6" +"SUM(B8:L8)" +"+'Daily Deals'!#REF!+D$7" +"SUM(B8:B32)" +"SUM(C8:C31)" +"+ABS(E37*E38)" +"SUM(E36:G36)" +"+I36/I38" +"ROUND(I37,2)" +"+'PV-SHAPE'!A1-1" +"WEEKDAY(A1)" +"SUM(B8:J8)" +"SUM(B8:B32)" +"SUM(C8:C31)" +"'PV-SHAPE'!A1" +"WEEKDAY(A1)" +"SUM(B8:L8)" +"SUM(B8:B32)" +"SUM(C8:C31)" +"+'PV-SHAPE'!A1-1" +"WEEKDAY(A1)" +"+'Midway-Fri'!J8*-1" +"SUM(B7:J7)" +"J7*-1" +"(I7+J7)*-1" +"SUM(N7:N30)" +"SUM(B7:B31)" +"SUM(C7:C30)" +"SUM(H8:H30)" +"'PV-SHAPE'!A1-1" +"WEEKDAY(A1)" +"+C$6+'Daily Deals'!Q$27" +"SUM(B7:M7)" +"#REF!*-1" +"Q7*S7" +"SUM(Q7:Q30)" +"SUM(B7:B31)" +"SUM(C7:C30)" +"'PV-SHAPE'!A1" +"WEEKDAY(A1)" +"SUM(B7:K7)" +"K7*-1" +"(J7+K7)*-1" +"SUM(O7:O30)" +"SUM(B7:B31)" +"SUM(C7:C30)" +"SUM(I8:I30)" +"'PV-SHAPE'!A1+1" +"WEEKDAY(A1)" +"SUM(B7:K7)" +"K7*-1" +"(J7+K7)*-1" +"SUM(O7:O30)" +"SUM(B7:B31)" +"SUM(C7:C30)" +"SUM(I8:I30)" +"'PV-SHAPE'!A1-1" +"WEEKDAY(A1)" +"+#REF!*-1" +"SUM(B8:L8)" +"SUM(B8:B32)" +"SUM(C8:C31)" +"'PV-SHAPE'!A1" +"WEEKDAY(A1)" +"+#REF!*-1" +"SUM(B8:L8)" +"+#REF!" +"SUM(B8:B32)" +"SUM(C8:C31)" +"+'PV-SHAPE'!A1+1" +"WEEKDAY(A1)" +"+#REF!*-1" +"SUM(B8:K8)" +"SUM(B8:B32)" +"SUM(C8:C31)" +"+TODAY()" +"+A$3+1" +"B2" +"B5" +"+C6/(1-D16)*10.065+1.75" +"+C6/(1-D16)*13.5+1.75" +"+C6/(1-D18)*10+1.75" +"+C6/(1-D19)*13.5+1.75+1.75" +"+C6/(1-D17)*10+1.75" +"+C6/(1-D17)*13.5+1.75" +"SUM(H10:H13)" +"H14-P14" +"SUM(H24:H30)" +"SUM(H32:H39)" +"SUM(H41:H43)" +"SUM(H45:H56)" +"SUM(P58)" +"SUM(H81:H82)" +"SUM(H148:H152)" +"SUM(H10:H13)" +"H14-P14" +"SUM(H24:H30)" +"SUM(H32:H39)" +"SUM(H41:H43)" +"SUM(H45:H56)" +"SUM(P58)" +"SUM(H81:H82)" +"SUM(H120:H120)" +"SUM(H146:H150)" +"SUM(H24:H30)" +"H31-P31" +"SUM(H32:H39)" +"SUM(H41:H43)" +"SUM(H45:H56)" +"SUM(P58)" +"SUM(H76:H79)" +"SUM(H81:H82)" +"SUM(H120:H120)" +"SUM(H146:H150)" +"SUM(H21)" +"H22-P22" +"SUM(H23:H26)" +"SUM(H28:H30)" +"SUM(H38:H42)" +"SUM(H66:H67)" +"SUM(H24:H30)" +"H31-P31" +"SUM(H32:H39)" +"SUM(H41:H43)" +"SUM(H45:H56)" +"SUM(P58)" +"SUM(H76:H79)" +"SUM(H81:H82)" +"SUM(H120:H125)" +"SUM(H151:H155)" +"SUM(H24:H30)" +"H31-P31" +"SUM(H32:H39)" +"SUM(H41:H43)" +"SUM(H45:H56)" +"SUM(P58)" +"SUM(H76:H79)" +"SUM(H81:H82)" +"SUM(H109:H119)" +"SUM(H145:H149)" +"SUM(H24:H30)" +"H31-P31" +"SUM(H32:H39)" +"SUM(H41:H43)" +"SUM(H45:H56)" +"SUM(P58)" +"SUM(H76:H79)" +"SUM(H81:H82)" +"SUM(H148:H152)" +"SUM(H24:H30)" +"H31-P31" +"SUM(H32:H39)" +"SUM(H41:H43)" +"SUM(H45:H56)" +"SUM(P58)" +"SUM(H76:H79)" +"SUM(H81:H82)" +"SUM(H90:H98)" +"SUM(H132:H136)" +"SUM(P154:P156)" +"SUM(H70:H82)" +"H83-P83" +"SUM(H114:H122)" +"SUM(H14:H22)" +"H23-P23" +"SUM(H25:H53)" +"H54-P54" +"SUM(H73:H88)" +"SUBTOTAL(9,H4:H79)" +"H82-P82" +"SUBTOTAL(9, H85:H123)" +"SUBTOTAL(9,H3:H48)" +"H50-P50" +"SUBTOTAL(9, H3:H30)" +"H32-P32" +"+E15*75*18" +"SUM(I15:I22)" +"SUM(G23:I23)" +"+B3 - B6" +"B7-$B$6" +"+$B$3 - B49" +"B8-$B$3" +"E2+1" +"+A4+1" +"(E4*$C4)+(E5*$C5)+(E6*$C6)+(E7*$C7)+(E8*$C8)+(E9*$C9)+(E10*$C10)+(E11*$C11)" +"E12*$C13" +"E12-E13" +"SUM(C4:C11)" +"SUM(E14:AH14)/30" +"(E18*$C18)+(E19*$C19)+(E20*$C20)+(E21*$C21)" +"SUM(C18:C21)" +"(E28*$C28)+(E29*$C29)+(E30*$C30)+(E31*$C31)+(E32*$C32)" +"SUM(C28:C32)" +"(E39*$C39)+(E40*$C40)+(E41*$C41)+(E42*$C42)+(E43*$C43)+(E44*$C44)+(E45*$C45)+(E46*$C46)+(E47*$C47)+(E48*$C48)+(E49*$C49)+(E50*$C50)+(E51*$C51)" +"SUM(C39:C51)" +"(E58*$C58)+(E59*$C59)+(E60*$C60)+(E61*$C61)+(E62*$C62)+(E63*$C63)+(E64*$C64)+(E65*$C65)+(E66*$C66)+(E67*$C67)+(E68*$C68)+(E69*$C69)+(E70*$C70)+(E71*$C71)" +"SUM(C58:C71)" +"(E78*$C78)+(E79*$C79)+(E80*$C80)+(E81*$C81)+(E82*$C82)+(E83*$C83)" +"SUM(C78:C83)" +"(E90*$C90)+(E91*$C91)+(E92*$C92)+(E93*$C93)+(E94*$C94)+(E95*$C95)+(E96*$C96)+(E97*$C97)+(E98*$C98)+(E99*$C99)+(E100*$C100)" +"SUM(C90:C100)" +"(E107*$C107)+(E108*$C108)+(E109*$C109)+(E110*$C110)+(E111*$C111)+(E112*$C112)+(E113*$C113)+(E114*$C114)+(E115*$C115)+(E116*$C116)+(E117*$C117)+(E118*$C118)+(E119*$C119)+(E120*$C120)+(E121*$C121)+(E122*$C122)+(E123*$C123)+(E124*$C124)+(E125*$C125)+(E126*$C126)+(E127*$C127)+(E128*$C128)+(E129*$C129)+(E130*$C130)+(E131*$C131)+(E132*$C132)+(E133*$C133)" +"SUM(C107:C133)" +"(E140*$C140)+(E141*$C141)+(E142*$C142)+(E143*$C143)+(E144*$C144)+(E145*$C145)+(E146*$C146)" +"SUM(C140:C146)" +"E14+E24+E35+E54+E74+E86+E103+E136+E149" +"(E12+E22+E33+E52+E72+E84+E101+E134+E147)/87012" +"IF(E4<>0,0,I4*F4)" +"IF(F4<>0,0,I4*E4)" +"SUBTOTAL(9,E4:E41)" +"+(O44+N44)/2" +"SUBTOTAL(9,F47:F53)" +"SUBTOTAL(3,B4:B16)" +"SUBTOTAL(3,B18:B23)" +"SUBTOTAL(3,B25:B39)" +"SUBTOTAL(3,B41:B57)" +"SUBTOTAL(3,B77:B86)" +"SUBTOTAL(3,B95:B105)" +"SUBTOTAL(3,B107:B113)" +"SUBTOTAL(3,B140:B142)" +"SUBTOTAL(3,B144:B147)" +"SUBTOTAL(3,B149:B157)" +"SUBTOTAL(3,B4:B176)" +"600*1.1" +"R27*1.1" +"'NA GAS & PWR TOTALS-DEALS'!A5" +"'NA GAS & PWR TOTALS-DEALS'!A5" +"'NA GAS & PWR TOTALS-VOLUME'!A5" +"'NA GAS & PWR TOTALS-VOLUME'!A5" +"Associate!D204" +"Associate!D4" +"Associate!D13" +"Associate!D56" +"Associate!D62" +"Associate!D97" +"Associate!D103" +"Associate!D195" +"Associate!D203" +"Associate!D191" +"Analyst!D295" +"Analyst!D3" +"Analyst!D6" +"Analyst!D20" +"Analyst!D61" +"Analyst!D65" +"Analyst!D129" +"Analyst!D136" +"Analyst!D282" +"Analyst!D290" +"Analyst!D294" +"Analyst!D269" +"128+8" +"D3+D6+D20+D61+D65+D129+D136+D269+D282+D290+D294" +"D4+D13+D56+D62+D97+D103+D191+D195+D203" +"SUM(E7:O7)" +"SUM(C7:C9)" +"150+150+125+1600+474" +"250000/220" +"1+5+2+3" +"SUM(D5:D15)" +"10000+10000+900+6630+515" +"229+2080" +"5000+1041" +"10000+10000+5000+5000+12000+371+865" +"1452" +"20000" +"10000" +"711+10138+6500+10000" +"5000+1733+347" +"5000+4551" +"5000+3884" +"1054+2036+7079" +"2421+135" +"1310+5500" +"1178" +"7000" +"20000+515+200" +"320+10000+10000+795+19872" +"382+695+5771" +"500+3302" +"5000+5000+5000+4240+5000" +"5000+5000+5000+2472+2000+5000+5000+5000+5000" +"2500+5000+2162+15035" +"770" +"4500+20000+10000+8608+1392+1055" +"332" +"5000+5000+2400" +"17500" +"1584+5101+319+620+194" +"SUM(D5:D29)" +"SUM(D31:G31)" +"10000+10000+5188" +"10000+4303" +"121+12000" +"6000+6641+2672" +"3185+515" +"10000+12903+9419+5000+2500+10000+9250" +"6200+200+1000" +"6264+3142+2152" +"20000+3000+611+1300" +"10000+5000+10000+2300+7000+149" +"2000+20000" +"10000+4000+5000" +"10000+1265+641" +"13498+6300" +"SUM(D36:D51)" +"SUM(H31:H53)" +"1130+5380+6557+2970+722+926+851+8142" +"4000+3518+27833+22664+14167+25500+450+2832+800+21000+6981+69057+788+1665+2186+320+357+2062+31530+1014" +"4000+27833+22664+14167+25500+4500+800+1031+6981+788+31530+1014+69057+2062+1665+2186" +"6200+9555+515+371+865+795+3385+6630+1310+515+320+1055+2162" +"574+162+162+332+2080+35+922+1452+622+695+341" +"11900+25000+3200+1838+500+7475+1801+8040+3000+2575+2283+5300+5500+6000+1050+1000+2450+4550+11469+7000+6699+1919" +"B7" +"550+11328+10000+19000+12800+9300+843+600+194+2472+500+347+850+1669+800+4860+7000+10000+245" +"1986+2472+7187+350+2997+1000+450+132+276+5000+4300+240+50+1150+175+5000+6000+4200+10000+100+300+1547+182+2524+4025+2167+327+475+100+190+816+6000+7000+2500+5000+676+249+42+5000+60" +"2800+5000+3500+1000" +"2800+1300+3500+1660" +"3500+5000+5000" +"SUM(B4:B11)" +"SUM(B12:C12)" +"E3-D3" +"SUM(G2:G16)" +"E3-D3" +"SUM(G2:G15)" +"SUM(H3:H12)" +"E3-D3" +"SUM(G2:G12)" +"SUM(H3:H12)" +"F3-E3" +"SUM(H2:H18)" +"F3-E3" +"SUM(H3:H26)" +"F3-E3" +"SUM(H2:H19)" +"SUM(I3:I19)" +"F3-E3" +"SUM(H2:H26)" +"F3-E3" +"SUM(H3:H18)" +"F3-E3" +"SUM(H3:H32)" +"SUM(J4:J32)" +"F3-E3" +"SUM(H3:H25)" +"SUM(I2:I25)" +"F3-E3" +"SUM(H3:H20)" +"F3-E3" +"SUM(H3:H18)" +"E3-D3" +"SUM(G2:G15)" +"E3-D3" +"SUM(G2:G15)" +"SUM(H3:H12)" +"E3-D3" +"SUM(G2:G12)" +"SUM(H3:H12)" +"F3-E3" +"SUM(H2:H18)" +"F3-E3" +"SUM(H3:H26)" +"E3-D3" +"SUM(G2:G15)" +"E3-D3" +"SUM(G2:G15)" +"SUM(H3:H12)" +"E3-D3" +"SUM(G2:G12)" +"SUM(H3:H12)" +"F3-E3" +"SUM(H2:H18)" +"F3-E3" +"SUM(H3:H26)" +"F3-E3" +"SUM(H2:H19)" +"SUM(I3:I19)" +"F3-E3" +"SUM(H2:H26)" +"E3-D3" +"SUM(G2:G16)" +"E3-D3" +"SUM(G2:G15)" +"SUM(H3:H12)" +"E3-D3" +"SUM(G2:G12)" +"SUM(H3:H12)" +"F3-E3" +"SUM(H2:H18)" +"F3-E3" +"SUM(H3:H26)" +"F3-E3" +"SUM(H2:H19)" +"SUM(I3:I19)" +"F3-E3" +"SUM(H2:H26)" +"F3-E3" +"SUM(H3:H18)" +"E3-D3" +"SUM(G2:G16)" +"E3-D3" +"SUM(G2:G15)" +"SUM(H3:H12)" +"E3-D3" +"SUM(G2:G12)" +"SUM(H3:H12)" +"F3-E3" +"SUM(H2:H18)" +"F3-E3" +"SUM(H3:H26)" +"F3-E3" +"SUM(H2:H19)" +"SUM(I3:I19)" +"F3-E3" +"SUM(H2:H26)" +"F3-E3" +"SUM(H3:H18)" +"F3-E3" +"SUM(H3:H32)" +"SUM(J4:J32)" +"F3-E3" +"SUM(H3:H25)" +"SUM(I2:I25)" +"TODAY()" +"TODAY()+2" +"TODAY()+1" +"TODAY()+3" +"455527-X2+Y2" +"-2710-AB2+AC2" +"313453+51000" +"+AF2" +"290369+36573" +"TODAY()-1" +"TODAY()+4" +"W2+1" +"Z2-X3+Y3" +"351091+68828" +"328425+45373" +"AVERAGE(B4,C4)" +"+L4-K4" +"335635+60694" +"326625+37028" +"474000+89000" +"455956+88755" +"327546+37028" +"(+K4-K5)/2" +"Z31/Q5" +"509000+93000" +"520795+95847" +"327467+37028" +"400000+67000" +"441080+68366" +"306649+36928" +"350000+53000" +"328795+59751" +"276605+36373" +"620000+124000" +"278783+40154" +"550000+108000" +"603027+101578" +"281531+37154" +"-87783-0-0-20000-7383+25166" +"520000+102000" +"525927+57592" +"277388+33819" +"535000+102000" +"581285+102232" +"282388+33819" +"550000+97000" +"558160+91161" +"SUM(E6:E13)" +"435000+73000" +"433251+70049" +"280384+33819" +"+E14+E29" +"375000+56700" +"375334+55500" +"273169+32948" +"302000+48700" +"250124+34765" +"320000+54000" +"265372+35414" +"250000+44000" +"247687+34630" +"400000+69000" +"249697+34630" +"670000+145000" +"252232+33130" +"790000+150000" +"660000+128000" +"600000+121000" +"590000+118000" +"SUM(B29,B63)" +"SUM(B6:B28)+B12" +"SUM(E16:E28)" +"SUM(B31:B62)" +"TODAY()" +"TODAY()+2" +"TODAY()+3" +"AVERAGE(B4,C4)" +"SUM(E6:E13)" +"+E14+E29" +"SUM(B29,B63)" +"SUM(B6:B28)+B12" +"SUM(E16:E28)" +"SUM(B31:B62)" +"TODAY()" +"TODAY()+2" +"TODAY()+1" +"TODAY()+3" +"455527-X2+Y2" +"-2710-AB2+AC2" +"313453+51000" +"+AF2" +"290369+36573" +"TODAY()-1" +"TODAY()+4" +"W2+1" +"Z2-X3+Y3" +"351091+68828" +"328425+45373" +"AVERAGE(B4,C4)" +"+L4-K4" +"335635+60694" +"326625+37028" +"474000+89000" +"455956+88755" +"327546+37028" +"(+K4-K5)/2" +"Z31/Q5" +"509000+93000" +"520795+95847" +"327467+37028" +"400000+67000" +"441080+68366" +"306649+36928" +"350000+53000" +"328795+59751" +"276605+36373" +"620000+124000" +"278783+40154" +"550000+108000" +"603027+101578" +"281531+37154" +"-92827-0-0-20000-10839+20666" +"520000+102000" +"525927+57592" +"277388+33819" +"535000+102000" +"581285+102232" +"282388+33819" +"550000+97000" +"558160+91161" +"SUM(E6:E13)" +"435000+73000" +"433251+70049" +"280384+33819" +"+E14+E29" +"375000+56700" +"375334+55500" +"273169+32948" +"302000+48700" +"308776+50988" +"250124+34765" +"320000+54000" +"397344+80737" +"265372+35414" +"250000+44000" +"355497+66187" +"247687+34630" +"400000+69000" +"249697+34630" +"670000+145000" +"252232+33130" +"760000+140000" +"238478+35014" +"650000+108000" +"600000+104000" +"625000+108000" +"SUM(B29,B63)" +"SUM(B6:B28)+B12" +"SUM(E16:E28)" +"SUM(B31:B62)" +"TODAY()" +"TODAY()+2" +"TODAY()+3" +"AVERAGE(B4,C4)" +"SUM(E6:E13)" +"+E14+E29" +"SUM(B29,B63)" +"SUM(B6:B28)+B12" +"SUM(E16:E28)" +"SUM(B31:B62)" +"TODAY()" +"TODAY()+2" +"TODAY()+1" +"TODAY()+3" +"455527-X2+Y2" +"-2710-AB2+AC2" +"313453+51000" +"+AF2" +"290369+36573" +"TODAY()-1" +"TODAY()+4" +"W2+1" +"Z2-X3+Y3" +"351091+68828" +"328425+45373" +"AVERAGE(B4,C4)" +"+L4-K4" +"335635+60694" +"326625+37028" +"474000+89000" +"455956+88755" +"327546+37028" +"(+K4-K5)/2" +"Z31/Q5" +"509000+93000" +"520795+95847" +"327467+37028" +"400000+67000" +"441080+68366" +"306649+36928" +"350000+53000" +"328795+59751" +"276605+36373" +"620000+124000" +"278783+40154" +"550000+108000" +"603027+101578" +"281531+37154" +"-118283-0-0-20000-7383+20666" +"520000+102000" +"525927+57592" +"277388+33819" +"535000+102000" +"581285+102232" +"282388+33819" +"550000+97000" +"558160+91161" +"SUM(E6:E13)" +"435000+73000" +"433251+70049" +"280384+33819" +"+E14+E29" +"375000+56700" +"375334+55500" +"273169+32948" +"302000+48700" +"308776+50988" +"250124+34765" +"320000+54000" +"397344+80737" +"265372+35414" +"250000+44000" +"355497+66187" +"247687+34630" +"400000+69000" +"249697+34630" +"670000+145000" +"252232+33130" +"760000+140000" +"238478+35014" +"575000+94000" +"264598+31530" +"515000+84000" +"600000+102000" +"600000+100000" +"615000+103000" +"700000+120000" +"SUM(B29,B63)" +"SUM(B6:B28)+B12" +"SUM(E16:E28)" +"SUM(B31:B62)" +"TODAY()" +"TODAY()+2" +"TODAY()+3" +"TODAY()+4" +"TODAY()+5" +"AVERAGE(B4,C4)" +"-96283-0-0-20000-7383+20666" +"-118283-0-0-20000-7383+20666" +"SUM(E6:E13)" +"+E14+E29" +"SUM(B29,B63)" +"SUM(B6:B28)+B12" +"SUM(E16:E28)" +"SUM(B31:B62)" +"TODAY()" +"TODAY()+2" +"TODAY()+1" +"TODAY()+3" +"455527-X2+Y2" +"-2710-AB2+AC2" +"313453+51000" +"+AF2" +"290369+36573" +"TODAY()-1" +"TODAY()+4" +"W2+1" +"Z2-X3+Y3" +"351091+68828" +"328425+45373" +"AVERAGE(B4,C4)" +"+L4-K4" +"335635+60694" +"326625+37028" +"474000+89000" +"455956+88755" +"327546+37028" +"(+K4-K5)/2" +"Z31/Q5" +"509000+93000" +"520795+95847" +"327467+37028" +"400000+67000" +"441080+68366" +"306649+36928" +"350000+53000" +"328795+59751" +"276605+36373" +"620000+124000" +"278783+40154" +"550000+108000" +"603027+101578" +"281531+37154" +"-93283-0-0-20000-7383+20666" +"520000+102000" +"525927+57592" +"277388+33819" +"535000+102000" +"581285+102232" +"282388+33819" +"550000+97000" +"558160+91161" +"SUM(E6:E13)" +"435000+73000" +"433251+70049" +"280384+33819" +"+E14+E29" +"375000+56700" +"375334+55500" +"273169+32948" +"302000+48700" +"308776+50988" +"250124+34765" +"320000+54000" +"397344+80737" +"265372+35414" +"250000+44000" +"355497+66187" +"247687+34630" +"400000+69000" +"249697+34630" +"670000+145000" +"252232+33130" +"760000+140000" +"238478+35014" +"575000+94000" +"264598+31530" +"515000+84000" +"245180+30092" +"600000+102000" +"600000+100000" +"615000+103000" +"700000+115000" +"SUM(B29,B63)" +"750000+127000" +"SUM(B6:B28)+B12" +"SUM(E16:E28)" +"800000+136000" +"850000+157000" +"820000+154000" +"SUM(B31:B62)" +"TODAY()" +"TODAY()+2" +"TODAY()+3" +"TODAY()+4" +"TODAY()+5" +"AVERAGE(B4,C4)" +"-96283-0-0-20000-7383+20666" +"-118283-0-0-20000-7383+20666" +"SUM(E6:E13)" +"+E14+E29" +"SUM(B29,B63)" +"SUM(B6:B28)+B12" +"SUM(E16:E28)" +"SUM(B31:B62)" +"TODAY()" +"TODAY()+2" +"TODAY()+1" +"TODAY()+3" +"455527-X2+Y2" +"-2710-AB2+AC2" +"313453+51000" +"+AF2" +"290369+36573" +"TODAY()-1" +"TODAY()+4" +"W2+1" +"Z2-X3+Y3" +"351091+68828" +"328425+45373" +"AVERAGE(B4,C4)" +"+L4-K4" +"335635+60694" +"326625+37028" +"474000+89000" +"455956+88755" +"327546+37028" +"(+K4-K5)/2" +"Z31/Q5" +"509000+93000" +"520795+95847" +"327467+37028" +"400000+67000" +"441080+68366" +"306649+36928" +"350000+53000" +"328795+59751" +"276605+36373" +"620000+124000" +"278783+40154" +"550000+108000" +"603027+101578" +"281531+37154" +"-95145-0-0-20000-7383+22528" +"520000+102000" +"525927+57592" +"277388+33819" +"535000+102000" +"581285+102232" +"282388+33819" +"550000+97000" +"558160+91161" +"SUM(E6:E13)" +"435000+73000" +"433251+70049" +"280384+33819" +"+E14+E30" +"375000+56700" +"375334+55500" +"273169+32948" +"302000+48700" +"308776+50988" +"250124+34765" +"320000+54000" +"397344+80737" +"265372+35414" +"250000+44000" +"355497+66187" +"247687+34630" +"400000+69000" +"370713+64551" +"249697+34630" +"670000+145000" +"680938+127063" +"252232+33130" +"760000+140000" +"750643+130072" +"238478+35014" +"575000+94000" +"593853+96364" +"264598+31530" +"515000+84000" +"506306+81419" +"245180+30092" +"5000+11981" +"600000+102000" +"414501+65457" +"600000+100000" +"407952+68815" +"615000+103000" +"700000+115000" +"SUM(B29,B64)" +"715000+119000" +"241002+27908" +"SUM(B6:B28)+B12" +"800000+128000" +"SUM(E16:E29)" +"800000+138000" +"760000+132000" +"SUM(B31:B63)" +"TODAY()" +"TODAY()+2" +"TODAY()+3" +"TODAY()+4" +"TODAY()+5" +"AVERAGE(B4,C4)" +"-96283-0-0-20000-7383+20666" +"-118283-0-0-20000-7383+20666" +"SUM(E6:E13)" +"+E14+E29" +"SUM(B29,B63)" +"SUM(B6:B28)+B12" +"SUM(E16:E28)" +"SUM(B31:B62)" +"A12+1" +"A65+1" +"A4+1" +"A37+A29+A18+A15" +"SUM(C3:I3)" +"50+35+10" +"440-282" +"416-203" +"C3-C5" +"SUM(C16:C19)" +"SUM(E24:E30)" +"SUM(G34:G41)" +"SUM(I45:I46)" +"K3-K50" +"I46+G41+E30+C19" +"V3+1" +"SUM(G5:H5)" +"13+1" +"SUM(G5:G12)" +"SUM(G14:G16)" +"6+2" +"SUM(G17:G22)" +"SUM(H24:H24)" +"3+2" +"SUM(G5:G37)" +"I40-G38" +"C80" +"SUM(B45:B65)" +"SUM(J78)" +"L78" +"Q99" +"SUM(J13:J75)" +"X110" +"SUM(C76:C79)" +"SUM(Q1:Q95)" +"AC105+2" +"SUM(X1:X106)" +"H12+1" +"SUM(I3:I49)" +"67.7-0.7+4.6" +"151+12" +"29.1+5+4.1" +"164-37+16" +"G9-P9" +"32.8+6.4+0.5" +"216-29" +"27.3+6.5" +"106-10" +"25+17" +"SUM(G9:G31)" +"+H9+H13+H17+H21+H23+H31+H26+H28" +"+J9+J13+J17+J21+J23+J26+J28+J31" +"1.5+2.3+1+1.4-0.1" +"12+17+8+11" +"1+0.2+0.6" +"12+2+5" +"28+7" +"1.1+1" +"6+4" +"(T52/$T$62)*$P$62" +"21+8" +"(T61/$T$62)*$P$62+0.1" +"G61-P61+0.06" +"SUM(H52:H59)" +"SUM(R52:R61)" +"15.3+0.7" +"7.3-0.4" +"29+29+10+37+24" +"6.7+1.1+1.2" +"32+6+5" +"9+2.4+2" +"+H39+H41+H43+H45+H47+H49+H62+H64+H66+H67+H68+H69+H72+H74+H77+H78+H79+H80+H86+H89+H82+H91" +"+J39+J41+J62+J64+J66+J74" +"+L39+L41+L43+L45+L47+L49+L62+L64+L66+L67+L68+L69+L72+L74+L77+L78+L79+L80+L86+L89+L82+L91+L84" +"P35+P37+P39+P41+P43+P45+P47+P49+P62+P64+P66+P67+P68+P69+P72+P74+P77+P78+P79+P80+P86+P89+P82+P91" +"G33" +"H93+H33" +"67.7-0.7+4.6" +"151+12" +"29.1+5+4.1" +"164-37+16" +"G8-P8" +"32.8+6.4+0.5" +"216-29" +"27.3+6.5" +"106-10" +"25+17" +"G14+G12+G10+G8" +"+H8+H10+H12+H14+H16+H22+H18+H20" +"+J8+J10+J12+J14+J16+J18+J20+J22" +"28+7" +"1.1+1" +"6+4" +"(T39/$T$49)*$P$49" +"21+8" +"(T48/$T$49)*$P$49+0.1" +"G48-P48+0.06" +"SUM(H39:H46)" +"SUM(R39:R48)" +"15.3+0.7" +"7.3-0.4" +"29+29+10+37+24" +"4.3+1.1+1" +"29+6+5" +"9+2.4+2" +"+H26+H28+H30+H32+H34+H36+H49+H51+H53+H54+H55+H56+H59+H61+H64+H65+H66+H67+H73+H76+H69+H78" +"+J26+J28+J49+J51+J53+J61" +"+L26+L28+L30+L32+L34+L36+L49+L51+L53+L54+L55+L56+L59+L61+L64+L65+L66+L67+L73+L76+L69+L78+L71" +"+R26+R28+R30+R32+R34+R36+R49+R51+R53+R54+R55+R56+R59+R61+R64+R65+R66+R67+R73+R76" +"G24" +"H80+H24" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"1" +"2+1" +"5+1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11+557047+65535" +"1+5" +"SUM(C8:C22)" +"1+8+11" +"1+11+14" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"8+6" +"+K21+K22" +"1+1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"1" +"2+1-1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11+557047+65535+393210+393210+1081327" +"SUM(C8:C22)" +"1+8+11-11" +"1+11+14-14" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"8+6-6" +"+K21+K22" +"1+1-1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-1081327" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"5+1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-393210" +"1+5" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-393210" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"1" +"6" +"10+1" +"SUM(C8:C22)" +"11+4" +"2+4+7" +"SUM(L16:L20,L23:L27)" +"4+1" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"1" +"6" +"SUM(C8:C22)" +"11+4-4" +"2+4+7-7" +"SUM(L16:L20,L23:L27)" +"4+1-1" +"SUM(L21:L22)" +"2-1" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"2-1" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"6" +"10+1" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"1" +"5" +"7" +"SUM(C8:C22)" +"11" +"SUM(M16:M20,M23:M27)" +"4" +"+M21+M22" +"2" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"5" +"1" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"1" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"7" +"1" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"5" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28-G11-G10" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"3+5+1" +"SUM(C8:C22)" +"6+1+1" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"1+1+1" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28-G10-137496" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"G8*0.3105+52" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28-G10-137496" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"G8*0.3105+52" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"G10*0.3105" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"3+5+1" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28-G11-G10" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Pull Sheet'!E9" +"'[16]Pull Sheet'!E9" +"'[16]Pull Sheet'!E9" +"'[16]Pull Sheet'!E9" +"'[16]Pull Sheet'!E9" +"'[16]Team Report'!BA25" +"(C8/9)*12" +"+M21" +"+F8/$F$29*$O$29" +"+L21" +"M21" +"'[16]Team Report'!BA26" +"+F8*0.2" +"+E12/$E$29*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"+L21" +"K12*L12" +"SUM(M9:M12)" +"'[16]Team Report'!BA33" +"'[16]Team Report'!BA42-C40" +"SUM(L18:L20)" +"SUM(M18:M20)*1.2" +"'[16]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(E12:E22)" +"+E29" +"+I28/J28" +"+L12" +"+K28*L28" +"SUM(E25:E28)" +"'[16]Team Report'!BA29" +"'[16]Team Report'!BA39" +"'[16]Team Report'!BA43" +"'[16]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"M28" +"+M17+M18+M19+M21+M22+M23+M24+M25+M26+M27" +"+F8/$F$29*$V$29" +"(C9/9)*12" +"L28" +"+M32" +"M20" +"'[5]Team Report'!BA26" +"M32" +"(F8+F10)*0.2" +"(E12/$E$29*46)+220000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+22)/E29" +"L28" +"K12*L12+600000+704684" +"K12" +"P12*Q12+360000-3367" +"(E13/$E$29*43)" +"SUM(M9:M12)" +"'[5]Team Report'!BA33" +"(E15/$E$29*46)+75000" +"E16/$E$29*46" +"M14-F23" +"N16-F23" +"M14+R14" +"(30000*1.2)" +"K17*L17" +"(E18/$E$29*46)+50000" +"(40000*1.2)*1.2" +"(E19/$E$29*46)+136897" +"'[5]Team Report'!BA42" +"(E21/$E$29*46)+125000" +"'[5]Team Report'!BA44" +"E22/$E$29*53" +"SUM(C8:C22)" +"SUM(L17:L19,L21:L27)" +"SUM(AB16:AB20,AB23:AB27)" +"SUM(AB21:AB22)" +"SUM(L17:L27)" +"SUM(E25:E28)" +"SUM(F25:F27)" +"'[5]Team Report'!BA29" +"M28*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"SUM(E12:E21)" +"E29" +"+J37/L37" +"+M37*N37+500000+571398" +"'[5]Team Report'!BA45" +"SUM(E12:E21)" +"+M43*N43+300000" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!BA25" +"(C8/9)*12" +"M17+M23+M24" +"M28" +"+F8/$F$29*$O$29" +"'[1]Team Report'!BA26" +"F8*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$25*$L$11" +"M8+M11" +"551805*1.2" +"'[1]Team Report'!BA32-C39" +"N13-F23" +"'[1]Team Report'!BA33" +"'[1]Team Report'!BA42-C40" +"'[1]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(L16:L27)" +"SUM(M16:M27)*1.2" +"SUM(E25:E28)" +"'[1]Team Report'!BA29" +"'[1]Team Report'!BA39" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+K34*L34" +"'[1]Team Report'!BA43" +"'[1]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"M28" +"R17+R18+R19+R23+R24+R25" +"+F8/$F$29*$V$29" +"(C9/9)*12" +"L28" +"+M32" +"'[5]Team Report'!BA26" +"M32" +"(F8+F10)*0.2" +"(E12/$E$29*7)+7477+46" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+22)/E29" +"L28" +"K12*L12+600000+704684" +"K12" +"P12*Q12+360000-3367" +"(E13/$E$29*7)+6000" +"SUM(M9:M12)" +"'[5]Team Report'!BA33" +"(E15/$E$29*7)+2000" +"E16/$E$29*7" +"N16-F23" +"M14+R14" +"(30000*1.2)" +"K17*L17" +"(40000*1.2)*1.2" +"(E19/$E$29*7)+7000" +"E20/$E$29*46" +"'[5]Team Report'!BA42" +"'[5]Team Report'!BA44" +"SUM(C8:C22)" +"+Q28" +"SUM(AB16:AB20,AB23:AB27)" +"SUM(AB21:AB22)" +"SUM(L17:L27)" +"SUM(E25:E28)" +"SUM(F25:F27)" +"'[5]Team Report'!BA29" +"M28*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"SUM(E12:E21)" +"E29" +"+J37/L37" +"+M37*N37+500000+571398" +"'[5]Team Report'!BA45" +"SUM(E12:E21)" +"+M43*N43+300000" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!BA25" +"+C8/9*12" +"SUM(M17:M28)" +"+G8/$G$29*$O$29" +"+L29" +"M35" +"'[11]Team Report'!BA26" +"+G8*0.2" +"+$M$12*0.25" +"18495*1.2" +"K12*L12" +"+$M$12*0.13" +"'[11]Team Report'!BA32" +"+$M$12*0.2" +"SUM(M9:M12)" +"+$M$12*0.08" +"+$M$12*0.19" +"'[11]Team Report'!BA42" +"+$M$12*0.15" +"'[11]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"+E27+E25" +"SUM(L17:L28)" +"'[11]Team Report'!BA29" +"(C31/9)*12" +"'[11]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[11]Team Report'!BA43" +"'[11]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Team Report'!BA25" +"((C8/9)*12)*1.2" +"L23+L24" +"L31" +"+F8/$F$29*$Q$29" +"+(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L10*N10+67934+22" +"'[4]Team Report'!BA26" +"F8*0.2" +"((C12/9)*12)*1.6" +"(E12/$E$25*$N$8)+20000" +"SUM(P8:P10)" +"((C13/9)*12)*1.4" +"(E13/$E$25*$N$8)+10000" +"'[4]Team Report'!BA32-C39" +"E14/$E$25*$N$8" +"P12-F23" +"'[4]Team Report'!BA33" +"(E15/$E$25*$N$8)+12000" +"I16*K16" +"(E19/$E$25*$N$8)+15000" +"'[4]Team Report'!BA42" +"(E21/$E$25*$N$8)+10956" +"'[4]Team Report'!BA44" +"SUM(C8:C22)" +"125000*1.2" +"150000*1.2" +"SUM(L16:L26)" +"+E27+E25" +"'[4]Team Report'!BA29" +"(C31/9)*12" +"L27*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+I40/J40" +"+N10" +"+K40*L40" +"+L40*K40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38+C39" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!BA25" +"(C8/9)*12" +"L28" +"L28*1.2" +"+G8/$G$29*$O$29" +"'[6]Team Report'!BA26" +"L32-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"(E12/$E$29)*$K$11" +"L8+L11" +"N13-L13" +"'[6]Team Report'!BA33" +"(C15/9)*12-25000" +"'[6]Team Report'!BA42" +"(C21/9)*12-200000-19525" +"'[6]Team Report'!BA44" +"SUM(C8:C22)" +"80000" +"115000*1.2" +"+K28" +"140000" +"SUM(U16:U20,U23:U27)" +"160000" +"288000" +"+U21+U22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E28)" +"'[6]Team Report'!BA29" +"L28*1.2" +"'[6]Team Report'!BA39" +"'[6]Team Report'!BA43" +"'[6]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"L29-G10" +"+G8/$G$30*$O$30" +"(C9/9)*12" +"K29" +"+L33" +"L21" +"247074+290236+2376" +"L33-L29" +"(C12/9)*12*1.2" +"(E12/$E$30)*$G$30" +"(E12+E13+E14+E15+E16+E17+E18+E20+E21+E22+E23)/E30" +"K29" +"J12*K12" +"SUM(L9:L12)" +"'[5]Team Report'!BA34" +"'[5]Team Report'!BA38" +"SUM(C8:C23)" +"SUM(K17:K20,K22:K28)" +"SUM(K21)" +"SUM(K17:K28)" +"SUM(E26:E29)" +"'[5]Team Report'!BA29" +"L29*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"'[5]Team Report'!BA45" +"SUM(E12:E22)" +"+E30" +"+H40/I40" +"+K12" +"+J40*K40" +"C24+C32+C33+C34+C35+C36+C37+C38+C39" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Team Report'!BA25" +"((C8/9)*12)*1.2" +"L29" +"+F8/$F$29*$O$29" +"(C9/9)*12" +"K29" +"L33" +"'[8]Team Report'!BA26" +"L33-L29" +"(E12/$E$29)*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"'[8]Team Report'!BA32" +"SUM(L9:L12)" +"N14-L14" +"30000*1.2" +"H17*J17" +"'[8]Team Report'!BA42" +"'[8]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"H27*J28" +"+E27+E25" +"SUM(K17:K28)" +"'[8]Team Report'!BA29" +"L29*1.2" +"'[8]Team Report'!BA39" +"'[8]Team Report'!BA43" +"'[8]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!BA25" +"((C8/9)*12)*1.2" +"L29" +"+F8/$F$29*$O$29" +"(C9/9)*12" +"K29" +"L33" +"'[8]Team Report'!BA26" +"L33-L29" +"(E12/$E$29)*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"'[8]Team Report'!BA32" +"SUM(L9:L12)" +"30000*1.2" +"H17*J17" +"'[8]Team Report'!BA42" +"'[8]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"+E27+E25" +"SUM(K17:K28)" +"'[8]Team Report'!BA29" +"L29*1.2" +"'[8]Team Report'!BA39" +"'[8]Team Report'!BA43" +"'[8]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"((C8/9)*12)*1.3" +"L29-H10" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"K29" +"L33" +"L20+L21" +"'[5]Team Report'!BA26" +"L33-L29" +"(E12/$E$29)*$K$12" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"(4000000*1.2)+222800" +"SUM(L9:L12)" +"N14-L14" +"'[5]Team Report'!BA33" +"2087875*1.3" +"1+1" +"1+2+1+1" +"7+2+1+1+4+2" +"3+1" +"'[5]Team Report'!BA42" +"2+12+1" +"'[5]Team Report'!BA44" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C22)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"SUM(K17:K19,K22:K28)" +"1+1+1+1+2+1+2" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"SUM(K20:K21)" +"1" +"+T21+T22" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[5]Team Report'!BA29" +"L29*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"'[5]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!BA25" +"(C8/9)*12" +"L29-G10" +"+G8/$G$29*$O$29" +"L33" +"L20+L21" +"'[9]Team Report'!BA26" +"L33-L29" +"((C12/9)*12+350000)*1.4" +"(E12/$E$29)*$G$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J12*K12" +"((C13/9)*12)*1.4" +"SUM(L9:L12)" +"N14-L14" +"'[9]Team Report'!BA33" +"H17*J17" +"40000*1.2" +"((C19/9)*12)*1.6+21500" +"((C20/9)*12)*1.2" +"48000*1.2" +"'[9]Team Report'!BA42" +"((C21/9)*12)*1.6" +"60000*1.2" +"'[9]Team Report'!BA44" +"52000*1.2" +"SUM(C8:C22)" +"62000*1.2" +"75000*1.2" +"SUM(K17:K19,K22:K28)" +"100000*1.2" +"SUM(U16:U20,U23:U27)" +"149000*1.2" +"H25*J26" +"SUM(K20:K21)" +"180000*1.2" +"+U21+U22" +"260000*1.2" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[9]Team Report'!BA29" +"L29*1.2" +"'[9]Team Report'!BA39" +"'[9]Team Report'!BA43" +"'[9]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+H40/I40" +"+K12" +"+J40*K40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!BA25" +"+C8/9*12" +"SUM(M17:M28)" +"+G8/$G$29*$O$29" +"+L35" +"M35" +"'[13]Team Report'!BA26" +"+G8*0.2" +"+'IT Dev'!G12+'IT EOL'!G12" +"18495*1.2" +"+L35" +"K12*L12" +"SUM(M9:M12)" +"'[13]Team Report'!BA33" +"27+1" +"'[13]Team Report'!BA42" +"'[13]Team Report'!BA44" +"SUM(C8:C22)" +"+L29" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[13]Team Report'!BA29" +"(C32/9)*12" +"'[13]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[13]Team Report'!BA43" +"'[13]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"""IT Infrastructure""" +"'[12]Team Report'!BA25" +"+C8/9*12" +"+M29" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"+L35" +"M35" +"'[12]Team Report'!BA26" +"+H8*0.2" +"(2485728*0.35+1000000)*0.559633027522936" +"18495*1.2" +"+L35" +"K12*L12+32600125" +"(2485728*0.13+1000000)*0.559633027522936" +"SUM(M9:M12)" +"'[12]Team Report'!BA33" +"(2485728*0.08+100000)*0.559633027522936" +"K17*L17" +"(2485728*0.29+2500000)*0.559633027522936" +"'[12]Team Report'!BA42" +"(C21/9)*12+32600125" +"2485728*0.15+2500000+35100000" +"'[12]Team Report'!BA44" +"SUM(C8:C22)" +"+L29-1" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"+T21+T22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[12]Team Report'!BA29" +"'[12]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[12]Team Report'!BA43" +"'[12]Team Report'!BA45" +"61/109" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"(C8/9)*12" +"SUM(N17:N19,N21:N27)" +"+G8/$G$29*$O$29" +"M28" +"N32" +"+N20" +"'[5]Team Report'!BA26" +"SUM(G8:G10)*0.2" +"((C12/9)*12)*1.99" +"348924+240000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L12*M12+500000+630554" +"((C13/9)*12)*2.35" +"262411+100000" +"((C14/9)*12)*1.2" +"SUM(N9:N12)" +"'[5]Team Report'!BA33" +"((C15/9)*12)*1.81" +"96365+40000" +"L17*M17" +"((C18/9)*12)*1.29" +"((C19/9)*12)*2.2" +"+$N$12*0.19+150000" +"'[5]Team Report'!BA42" +"((C21/9)*12)*1.75" +"264168+100000+405121" +"'[5]Team Report'!BA44" +"((C22/9)*12)*1.6" +"SUM(C8:C22)" +"SUM(M17:M19,M21:M27)" +"SUM(U16:U20,U23:U27)" +"SUM(M20)" +"+U21+U22" +"SUM(M17:M27)" +"SUM(E25:E28)" +"'[5]Team Report'!BA29" +"N28*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"'[5]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Team Report'!BA25" +"(C8/9)*12" +"SUM(M16:M21,M25:M27,M31:M36,M40:M42,M46,M49:M50)" +"M22+M28+M37+M43+M47+M51" +"+F8/$F$29*$O$29" +"'[10]Team Report'!BA26" +"+F8*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"+L22+L28+L37+L43+L47+L51" +"K11*L11" +"(C12/9)*12*1.2" +"+E12/$E$29*$L$11" +"M8+M11" +"'[10]Team Report'!BA32-C39" +"'[10]Team Report'!BA33" +"3+1" +"'[10]Team Report'!BA42" +"'[10]Team Report'!BA44" +"SUM(L16:L21)" +"SUM(M16:M21)*1.2" +"SUM(C8:C22)" +"SUM(L16:L21,L25:L27,L31:L36,L40:L42,L46,L49:L50)-1" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(L25:L27)" +"SUM(M25:M27)*1.2" +"+E27+E25" +"'[10]Team Report'!BA29" +"2+1" +"'[10]Team Report'!BA39" +"'[10]Team Report'!BA43" +"'[10]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+A47/B47" +"+L11" +"+E47*C47" +"SUM(L46:L46)" +"SUM(M46:M46)*1.2" +"SUM(M49:M50)*1.2" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!BA25" +"(C8/9)*12" +"M21+M25+M26+M27+M28" +"+F8/$F$29*$O$29" +"L29" +"M33" +"'[15]Team Report'!BA26" +"F8*0.2" +"((C12/9)*12)*2.6" +"E12/$E$29*$L$12" +"(E12+E13+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L29" +"K12*L12+5000000" +"((C13/9)*12)*2.13" +"SUM(M9:M12)" +"'[15]Team Report'!BA33" +"((C15/9)*12)*2.1" +"M14-F23" +"((C16/9)*12)*1.2" +"K17*L17" +"((C18/9)*12)*1.6" +"((C19/9)*12)*1.85" +"'[15]Team Report'!BA42" +"((C21/9)*12)*1.75" +"'[15]Team Report'!BA44" +"SUM(C8:C22)" +"+L29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[15]Team Report'!BA29" +"M29*1.2" +"'[15]Team Report'!BA39" +"'[15]Team Report'!BA43" +"'[15]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+I40/J40" +"+L12" +"+K40*L40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"+'Competitive Ana'!F8+'Gas - Fund'!H8+'East - Fund'!F8+'West - Fund'!G8" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"+T21+T22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"+'West - Struct'!G8+'Gas - Struct'!H8" +"+G8/$G$23" +"+M11" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"2-2" +"SUM(C8:C22)" +"1-1" +"+U21+U22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-65535" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!BA25" +"+C8/9*12" +"SUM(M19:M28)+3000000" +"+G8/$G$29*$O$29" +"+L35" +"M35" +"'[13]Team Report'!BA26" +"+G8*0.2" +"+$M$12*0.25+950000" +"18495*1.2" +"+L35" +"K12*L12" +"+$M$12*0.13+500000" +"SUM(M9:M12)" +"'[13]Team Report'!BA33" +"+$M$12*0.08+90000" +"+$M$12*0.19+2000000" +"'[13]Team Report'!BA42" +"2295000+6368166" +"'[13]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[13]Team Report'!BA29" +"(C32/9)*12" +"'[13]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[13]Team Report'!BA43" +"'[13]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"""IT EOL""" +"'[14]Team Report'!BA25" +"+C8/9*12" +"SUM(M17:M28)+200000+100000" +"+G8/$G$29*$O$29" +"L29+1" +"M33+M35" +"'[14]Team Report'!BA26" +"+G8*0.2" +"(+C12/9*12)*1.2" +"+$M$12*0.25+50000+250000" +"18495*1.2" +"L29+1" +"K12*L12" +"+$M$12*0.13+200000" +"SUM(M9:M12)" +"'[14]Team Report'!BA33" +"+$M$12*0.08+100000" +"+$M$12*0.19+100000" +"'[14]Team Report'!BA42" +"+$M$12*0.15+141124+150000+687307" +"'[14]Team Report'!BA44" +"SUM(C8:C22)" +"+L12" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[14]Team Report'!BA29" +"(C32/9)*12" +"M29*1.2" +"'[14]Team Report'!BA39" +"'[14]Team Report'!BA43" +"'[14]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!BA25" +"+C8/9*12" +"+'IT Dev-EOL'!G8+'IT Infra'!H8" +"+G8/$G$29*$O$29" +"+L35" +"M35" +"'[13]Team Report'!BA26" +"18495*1.2" +"+L35" +"K12*L12" +"SUM(M9:M12)" +"'[13]Team Report'!BA33" +"+'IT Dev'!L17+'IT EOL'!L17" +"'[13]Team Report'!BA42" +"'[13]Team Report'!BA44" +"SUM(C8:C22)" +"3+1" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[13]Team Report'!BA29" +"(C32/9)*12" +"'[13]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[13]Team Report'!BA43" +"'[13]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"+'Competitive Ana'!F8+'Gas - Fund'!H8+'East - Fund'!F8" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"+T21+T22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Team Report'!BA25" +"(C8/9)*12" +"L29" +"+F8/$F$29*$O$29" +"K29" +"L33" +"'[7]Team Report'!BA26" +"L33-L29" +"((C12/9)*12)*1.25" +"(E12/$E$29)*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"((C13/9)*12)*1.17" +"(E13/$E$29)*$F$29+63927" +"'[7]Team Report'!BA32-C39" +"((C14/9)*12)*1.3" +"(E14/$E$29)*$F$29+480000" +"SUM(L9:L12)" +"'[7]Team Report'!BA33" +"36000" +"H17*J17" +"(E19/$E$29)*$F$29+60000" +"'[7]Team Report'!BA42" +"((C21/9)*12)*1.2" +"'[7]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"H27*J28" +"+E27+E25" +"SUM(K17:K28)" +"'[7]Team Report'!BA29" +"L29*1.2" +"'[7]Team Report'!BA39" +"'[7]Team Report'!BA43" +"'[7]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"(E13/$E$29)*$K$11-66789" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"(E14/$E$29)*$K$11+180000+250000+6600+30000+9000" +"((C15/9)*12)-75000" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-327675" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$N$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"1000000" +"'[20]Ercot Trading'!K16+'[20]Ercot Origination'!K16+'[20]Southeast Trading'!K16+'[20]Southeast Origination'!K16+'[20]Midwest Trading'!K16+'[20]Midwest Origination'!K16+'[20]Northeast Trading'!K16+'[20]Northeast Origination'!K16+'[20]Management Book'!K16+[20]Structuring_Fund!K16+[20]Services!K16+[20]Options!K16" +"SUM(C8:C22)" +"3-1" +"1-1" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"+M11" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"30000" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"+M11" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"2-2" +"SUM(C8:C22)" +"1-1" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"6-5-1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-98302" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$N$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"'[20]Ercot Trading'!K16+'[20]Ercot Origination'!K16+'[20]Southeast Trading'!K16+'[20]Southeast Origination'!K16+'[20]Midwest Trading'!K16+'[20]Midwest Origination'!K16+'[20]Northeast Trading'!K16+'[20]Northeast Origination'!K16+'[20]Management Book'!K16+[20]Structuring_Fund!K16+[20]Services!K16+[20]Options!K16" +"3-1" +"3-3" +"SUM(C8:C22)" +"3-2" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"67.7-0.7+4.6" +"151+12" +"29.1+5+4.1" +"164-37+16" +"G9-P9" +"32.8+6.4+0.5" +"216-29" +"27.3+6.5" +"106-10" +"25+17" +"SUM(G9:G31)" +"+H9+H13+H17+H21+H23+H31+H26+H28" +"+J9+J13+J17+J21+J23+J26+J28+J31" +"1.5+2.3+1+1.4-0.1" +"12+17+8+11" +"1+0.2+0.6" +"12+2+5" +"28+7" +"1.1+1" +"6+4" +"(T52/$T$62)*$P$62" +"21+8" +"(T61/$T$62)*$P$62+0.1" +"G61-P61+0.06" +"SUM(H52:H59)" +"SUM(R52:R61)" +"15.3+0.7" +"7.3-0.4" +"29+29+10+37+24" +"6+1.1+1.2" +"30+6+5" +"9+2.4+2" +"+H39+H41+H43+H45+H47+H49+H62+H64+H66+H67+H68+H69+H72+H74+H77+H78+H79+H80+H86+H89+H82+H91" +"+J39+J41+J62+J64+J66+J74" +"+L39+L41+L43+L45+L47+L49+L62+L64+L66+L67+L68+L69+L72+L74+L77+L78+L79+L80+L86+L89+L82+L91+L84" +"P35+P37+P39+P41+P43+P45+P47+P49+P62+P64+P66+P67+P68+P69+P72+P74+P77+P78+P79+P80+P86+P89+P82+P91" +"G33" +"H93+H33" +"67.7-0.7+4.6" +"151+12" +"29.1+5+4.1" +"164-37+16" +"G8-P8" +"32.8+6.4+0.5" +"216-29" +"27.3+6.5" +"106-10" +"25+17" +"G14+G12+G10+G8" +"+H8+H10+H12+H14+H16+H22+H18+H20" +"+J8+J10+J12+J14+J16+J18+J20+J22" +"28+7" +"1.1+1" +"6+4" +"(T39/$T$49)*$P$49" +"21+8" +"(T48/$T$49)*$P$49+0.1" +"G48-P48+0.06" +"SUM(H39:H46)" +"SUM(R39:R48)" +"15.3+0.7" +"7.3-0.4" +"29+29+10+37+24" +"4.3+1.1+1" +"29+6+5" +"9+2.4+2" +"+H26+H28+H30+H32+H34+H36+H49+H51+H53+H54+H55+H56+H59+H61+H64+H65+H66+H67+H73+H76+H69+H78" +"+J26+J28+J49+J51+J53+J61" +"+L26+L28+L30+L32+L34+L36+L49+L51+L53+L54+L55+L56+L59+L61+L64+L65+L66+L67+L73+L76+L69+L78+L71" +"+R26+R28+R30+R32+R34+R36+R49+R51+R53+R54+R55+R56+R59+R61+R64+R65+R66+R67+R73+R76" +"G24" +"H80+H24" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"1" +"2+1" +"5+1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11+557047+65535" +"1+5" +"SUM(C8:C22)" +"1+8+11" +"1+11+14" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"8+6" +"+K21+K22" +"1+1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"1" +"2+1-1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11+557047+65535+393210+393210+1081327" +"SUM(C8:C22)" +"1+8+11-11" +"1+11+14-14" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"8+6-6" +"+K21+K22" +"1+1-1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-1081327" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"5+1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-393210" +"1+5" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-393210" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"1" +"6" +"10+1" +"SUM(C8:C22)" +"11+4" +"2+4+7" +"SUM(L16:L20,L23:L27)" +"4+1" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"1" +"6" +"SUM(C8:C22)" +"11+4-4" +"2+4+7-7" +"SUM(L16:L20,L23:L27)" +"4+1-1" +"SUM(L21:L22)" +"2-1" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"2-1" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"6" +"10+1" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"1" +"5" +"7" +"SUM(C8:C22)" +"11" +"SUM(M16:M20,M23:M27)" +"4" +"+M21+M22" +"2" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"5" +"1" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"1" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"7" +"1" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"5" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28-G11-G10" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"3+5+1" +"SUM(C8:C22)" +"6+1+1" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"1+1+1" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28-G10-137496" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"G8*0.3105+52" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28-G10-137496" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"G8*0.3105+52" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"G10*0.3105" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"3+5+1" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28-G11-G10" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Pull Sheet'!E9" +"'[16]Pull Sheet'!E9" +"'[16]Pull Sheet'!E9" +"'[16]Pull Sheet'!E9" +"'[16]Pull Sheet'!E9" +"'[16]Team Report'!BA25" +"(C8/9)*12" +"+M21" +"+F8/$F$29*$O$29" +"+L21" +"M21" +"'[16]Team Report'!BA26" +"+F8*0.2" +"+E12/$E$29*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"+L21" +"K12*L12" +"SUM(M9:M12)" +"'[16]Team Report'!BA33" +"'[16]Team Report'!BA42-C40" +"SUM(L18:L20)" +"SUM(M18:M20)*1.2" +"'[16]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(E12:E22)" +"+E29" +"+I28/J28" +"+L12" +"+K28*L28" +"SUM(E25:E28)" +"'[16]Team Report'!BA29" +"'[16]Team Report'!BA39" +"'[16]Team Report'!BA43" +"'[16]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"M28" +"+M17+M18+M19+M21+M22+M23+M24+M25+M26+M27" +"+F8/$F$29*$V$29" +"(C9/9)*12" +"L28" +"+M32" +"M20" +"'[5]Team Report'!BA26" +"M32" +"(F8+F10)*0.2" +"(E12/$E$29*46)+220000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+22)/E29" +"L28" +"K12*L12+600000+704684" +"K12" +"P12*Q12+360000-3367" +"(E13/$E$29*43)" +"SUM(M9:M12)" +"'[5]Team Report'!BA33" +"(E15/$E$29*46)+75000" +"E16/$E$29*46" +"M14-F23" +"N16-F23" +"M14+R14" +"(30000*1.2)" +"K17*L17" +"(E18/$E$29*46)+50000" +"(40000*1.2)*1.2" +"(E19/$E$29*46)+136897" +"'[5]Team Report'!BA42" +"(E21/$E$29*46)+125000" +"'[5]Team Report'!BA44" +"E22/$E$29*53" +"SUM(C8:C22)" +"SUM(L17:L19,L21:L27)" +"SUM(AB16:AB20,AB23:AB27)" +"SUM(AB21:AB22)" +"SUM(L17:L27)" +"SUM(E25:E28)" +"SUM(F25:F27)" +"'[5]Team Report'!BA29" +"M28*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"SUM(E12:E21)" +"E29" +"+J37/L37" +"+M37*N37+500000+571398" +"'[5]Team Report'!BA45" +"SUM(E12:E21)" +"+M43*N43+300000" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!BA25" +"(C8/9)*12" +"M17+M23+M24" +"M28" +"+F8/$F$29*$O$29" +"'[1]Team Report'!BA26" +"F8*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$25*$L$11" +"M8+M11" +"551805*1.2" +"'[1]Team Report'!BA32-C39" +"N13-F23" +"'[1]Team Report'!BA33" +"'[1]Team Report'!BA42-C40" +"'[1]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(L16:L27)" +"SUM(M16:M27)*1.2" +"SUM(E25:E28)" +"'[1]Team Report'!BA29" +"'[1]Team Report'!BA39" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+K34*L34" +"'[1]Team Report'!BA43" +"'[1]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"M28" +"R17+R18+R19+R23+R24+R25" +"+F8/$F$29*$V$29" +"(C9/9)*12" +"L28" +"+M32" +"'[5]Team Report'!BA26" +"M32" +"(F8+F10)*0.2" +"(E12/$E$29*7)+7477+46" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+22)/E29" +"L28" +"K12*L12+600000+704684" +"K12" +"P12*Q12+360000-3367" +"(E13/$E$29*7)+6000" +"SUM(M9:M12)" +"'[5]Team Report'!BA33" +"(E15/$E$29*7)+2000" +"E16/$E$29*7" +"N16-F23" +"M14+R14" +"(30000*1.2)" +"K17*L17" +"(40000*1.2)*1.2" +"(E19/$E$29*7)+7000" +"E20/$E$29*46" +"'[5]Team Report'!BA42" +"'[5]Team Report'!BA44" +"SUM(C8:C22)" +"+Q28" +"SUM(AB16:AB20,AB23:AB27)" +"SUM(AB21:AB22)" +"SUM(L17:L27)" +"SUM(E25:E28)" +"SUM(F25:F27)" +"'[5]Team Report'!BA29" +"M28*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"SUM(E12:E21)" +"E29" +"+J37/L37" +"+M37*N37+500000+571398" +"'[5]Team Report'!BA45" +"SUM(E12:E21)" +"+M43*N43+300000" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!BA25" +"+C8/9*12" +"SUM(M17:M28)" +"+G8/$G$29*$O$29" +"+L29" +"M35" +"'[11]Team Report'!BA26" +"+G8*0.2" +"+$M$12*0.25" +"18495*1.2" +"K12*L12" +"+$M$12*0.13" +"'[11]Team Report'!BA32" +"+$M$12*0.2" +"SUM(M9:M12)" +"+$M$12*0.08" +"+$M$12*0.19" +"'[11]Team Report'!BA42" +"+$M$12*0.15" +"'[11]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"+E27+E25" +"SUM(L17:L28)" +"'[11]Team Report'!BA29" +"(C31/9)*12" +"'[11]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[11]Team Report'!BA43" +"'[11]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Team Report'!BA25" +"((C8/9)*12)*1.2" +"L23+L24" +"L31" +"+F8/$F$29*$Q$29" +"+(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L10*N10+67934+22" +"'[4]Team Report'!BA26" +"F8*0.2" +"((C12/9)*12)*1.6" +"(E12/$E$25*$N$8)+20000" +"SUM(P8:P10)" +"((C13/9)*12)*1.4" +"(E13/$E$25*$N$8)+10000" +"'[4]Team Report'!BA32-C39" +"E14/$E$25*$N$8" +"P12-F23" +"'[4]Team Report'!BA33" +"(E15/$E$25*$N$8)+12000" +"I16*K16" +"(E19/$E$25*$N$8)+15000" +"'[4]Team Report'!BA42" +"(E21/$E$25*$N$8)+10956" +"'[4]Team Report'!BA44" +"SUM(C8:C22)" +"125000*1.2" +"150000*1.2" +"SUM(L16:L26)" +"+E27+E25" +"'[4]Team Report'!BA29" +"(C31/9)*12" +"L27*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+I40/J40" +"+N10" +"+K40*L40" +"+L40*K40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38+C39" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!BA25" +"(C8/9)*12" +"L28" +"L28*1.2" +"+G8/$G$29*$O$29" +"'[6]Team Report'!BA26" +"L32-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"(E12/$E$29)*$K$11" +"L8+L11" +"N13-L13" +"'[6]Team Report'!BA33" +"(C15/9)*12-25000" +"'[6]Team Report'!BA42" +"(C21/9)*12-200000-19525" +"'[6]Team Report'!BA44" +"SUM(C8:C22)" +"80000" +"115000*1.2" +"+K28" +"140000" +"SUM(U16:U20,U23:U27)" +"160000" +"288000" +"+U21+U22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E28)" +"'[6]Team Report'!BA29" +"L28*1.2" +"'[6]Team Report'!BA39" +"'[6]Team Report'!BA43" +"'[6]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"L29-G10" +"+G8/$G$30*$O$30" +"(C9/9)*12" +"K29" +"+L33" +"L21" +"247074+290236+2376" +"L33-L29" +"(C12/9)*12*1.2" +"(E12/$E$30)*$G$30" +"(E12+E13+E14+E15+E16+E17+E18+E20+E21+E22+E23)/E30" +"K29" +"J12*K12" +"SUM(L9:L12)" +"'[5]Team Report'!BA34" +"'[5]Team Report'!BA38" +"SUM(C8:C23)" +"SUM(K17:K20,K22:K28)" +"SUM(K21)" +"SUM(K17:K28)" +"SUM(E26:E29)" +"'[5]Team Report'!BA29" +"L29*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"'[5]Team Report'!BA45" +"SUM(E12:E22)" +"+E30" +"+H40/I40" +"+K12" +"+J40*K40" +"C24+C32+C33+C34+C35+C36+C37+C38+C39" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Team Report'!BA25" +"((C8/9)*12)*1.2" +"L29" +"+F8/$F$29*$O$29" +"(C9/9)*12" +"K29" +"L33" +"'[8]Team Report'!BA26" +"L33-L29" +"(E12/$E$29)*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"'[8]Team Report'!BA32" +"SUM(L9:L12)" +"N14-L14" +"30000*1.2" +"H17*J17" +"'[8]Team Report'!BA42" +"'[8]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"H27*J28" +"+E27+E25" +"SUM(K17:K28)" +"'[8]Team Report'!BA29" +"L29*1.2" +"'[8]Team Report'!BA39" +"'[8]Team Report'!BA43" +"'[8]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!BA25" +"((C8/9)*12)*1.2" +"L29" +"+F8/$F$29*$O$29" +"(C9/9)*12" +"K29" +"L33" +"'[8]Team Report'!BA26" +"L33-L29" +"(E12/$E$29)*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"'[8]Team Report'!BA32" +"SUM(L9:L12)" +"30000*1.2" +"H17*J17" +"'[8]Team Report'!BA42" +"'[8]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"+E27+E25" +"SUM(K17:K28)" +"'[8]Team Report'!BA29" +"L29*1.2" +"'[8]Team Report'!BA39" +"'[8]Team Report'!BA43" +"'[8]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"((C8/9)*12)*1.3" +"L29-H10" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"K29" +"L33" +"L20+L21" +"'[5]Team Report'!BA26" +"L33-L29" +"(E12/$E$29)*$K$12" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"(4000000*1.2)+222800" +"SUM(L9:L12)" +"N14-L14" +"'[5]Team Report'!BA33" +"2087875*1.3" +"1+1" +"1+2+1+1" +"7+2+1+1+4+2" +"3+1" +"'[5]Team Report'!BA42" +"2+12+1" +"'[5]Team Report'!BA44" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C22)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"SUM(K17:K19,K22:K28)" +"1+1+1+1+2+1+2" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"SUM(K20:K21)" +"1" +"+T21+T22" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[5]Team Report'!BA29" +"L29*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"'[5]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!BA25" +"(C8/9)*12" +"L29-G10" +"+G8/$G$29*$O$29" +"L33" +"L20+L21" +"'[9]Team Report'!BA26" +"L33-L29" +"((C12/9)*12+350000)*1.4" +"(E12/$E$29)*$G$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J12*K12" +"((C13/9)*12)*1.4" +"SUM(L9:L12)" +"N14-L14" +"'[9]Team Report'!BA33" +"H17*J17" +"40000*1.2" +"((C19/9)*12)*1.6+21500" +"((C20/9)*12)*1.2" +"48000*1.2" +"'[9]Team Report'!BA42" +"((C21/9)*12)*1.6" +"60000*1.2" +"'[9]Team Report'!BA44" +"52000*1.2" +"SUM(C8:C22)" +"62000*1.2" +"75000*1.2" +"SUM(K17:K19,K22:K28)" +"100000*1.2" +"SUM(U16:U20,U23:U27)" +"149000*1.2" +"H25*J26" +"SUM(K20:K21)" +"180000*1.2" +"+U21+U22" +"260000*1.2" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[9]Team Report'!BA29" +"L29*1.2" +"'[9]Team Report'!BA39" +"'[9]Team Report'!BA43" +"'[9]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+H40/I40" +"+K12" +"+J40*K40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!BA25" +"+C8/9*12" +"SUM(M17:M28)" +"+G8/$G$29*$O$29" +"+L35" +"M35" +"'[13]Team Report'!BA26" +"+G8*0.2" +"+'IT Dev'!G12+'IT EOL'!G12" +"18495*1.2" +"+L35" +"K12*L12" +"SUM(M9:M12)" +"'[13]Team Report'!BA33" +"27+1" +"'[13]Team Report'!BA42" +"'[13]Team Report'!BA44" +"SUM(C8:C22)" +"+L29" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[13]Team Report'!BA29" +"(C32/9)*12" +"'[13]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[13]Team Report'!BA43" +"'[13]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"""IT Infrastructure""" +"'[12]Team Report'!BA25" +"+C8/9*12" +"+M29" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"+L35" +"M35" +"'[12]Team Report'!BA26" +"+H8*0.2" +"(2485728*0.35+1000000)*0.559633027522936" +"18495*1.2" +"+L35" +"K12*L12+32600125" +"(2485728*0.13+1000000)*0.559633027522936" +"SUM(M9:M12)" +"'[12]Team Report'!BA33" +"(2485728*0.08+100000)*0.559633027522936" +"K17*L17" +"(2485728*0.29+2500000)*0.559633027522936" +"'[12]Team Report'!BA42" +"(C21/9)*12+32600125" +"2485728*0.15+2500000+35100000" +"'[12]Team Report'!BA44" +"SUM(C8:C22)" +"+L29-1" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"+T21+T22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[12]Team Report'!BA29" +"'[12]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[12]Team Report'!BA43" +"'[12]Team Report'!BA45" +"61/109" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"(C8/9)*12" +"SUM(N17:N19,N21:N27)" +"+G8/$G$29*$O$29" +"M28" +"N32" +"+N20" +"'[5]Team Report'!BA26" +"SUM(G8:G10)*0.2" +"((C12/9)*12)*1.99" +"348924+240000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L12*M12+500000+630554" +"((C13/9)*12)*2.35" +"262411+100000" +"((C14/9)*12)*1.2" +"SUM(N9:N12)" +"'[5]Team Report'!BA33" +"((C15/9)*12)*1.81" +"96365+40000" +"L17*M17" +"((C18/9)*12)*1.29" +"((C19/9)*12)*2.2" +"+$N$12*0.19+150000" +"'[5]Team Report'!BA42" +"((C21/9)*12)*1.75" +"264168+100000+405121" +"'[5]Team Report'!BA44" +"((C22/9)*12)*1.6" +"SUM(C8:C22)" +"SUM(M17:M19,M21:M27)" +"SUM(U16:U20,U23:U27)" +"SUM(M20)" +"+U21+U22" +"SUM(M17:M27)" +"SUM(E25:E28)" +"'[5]Team Report'!BA29" +"N28*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"'[5]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Team Report'!BA25" +"(C8/9)*12" +"SUM(M16:M21,M25:M27,M31:M36,M40:M42,M46,M49:M50)" +"M22+M28+M37+M43+M47+M51" +"+F8/$F$29*$O$29" +"'[10]Team Report'!BA26" +"+F8*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"+L22+L28+L37+L43+L47+L51" +"K11*L11" +"(C12/9)*12*1.2" +"+E12/$E$29*$L$11" +"M8+M11" +"'[10]Team Report'!BA32-C39" +"'[10]Team Report'!BA33" +"3+1" +"'[10]Team Report'!BA42" +"'[10]Team Report'!BA44" +"SUM(L16:L21)" +"SUM(M16:M21)*1.2" +"SUM(C8:C22)" +"SUM(L16:L21,L25:L27,L31:L36,L40:L42,L46,L49:L50)-1" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(L25:L27)" +"SUM(M25:M27)*1.2" +"+E27+E25" +"'[10]Team Report'!BA29" +"2+1" +"'[10]Team Report'!BA39" +"'[10]Team Report'!BA43" +"'[10]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+A47/B47" +"+L11" +"+E47*C47" +"SUM(L46:L46)" +"SUM(M46:M46)*1.2" +"SUM(M49:M50)*1.2" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!BA25" +"(C8/9)*12" +"M21+M25+M26+M27+M28" +"+F8/$F$29*$O$29" +"L29" +"M33" +"'[15]Team Report'!BA26" +"F8*0.2" +"((C12/9)*12)*2.6" +"E12/$E$29*$L$12" +"(E12+E13+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L29" +"K12*L12+5000000" +"((C13/9)*12)*2.13" +"SUM(M9:M12)" +"'[15]Team Report'!BA33" +"((C15/9)*12)*2.1" +"M14-F23" +"((C16/9)*12)*1.2" +"K17*L17" +"((C18/9)*12)*1.6" +"((C19/9)*12)*1.85" +"'[15]Team Report'!BA42" +"((C21/9)*12)*1.75" +"'[15]Team Report'!BA44" +"SUM(C8:C22)" +"+L29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[15]Team Report'!BA29" +"M29*1.2" +"'[15]Team Report'!BA39" +"'[15]Team Report'!BA43" +"'[15]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+I40/J40" +"+L12" +"+K40*L40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"+'Competitive Ana'!F8+'Gas - Fund'!H8+'East - Fund'!F8+'West - Fund'!G8" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"+T21+T22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"+'West - Struct'!G8+'Gas - Struct'!H8" +"+G8/$G$23" +"+M11" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"2-2" +"SUM(C8:C22)" +"1-1" +"+U21+U22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-65535" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!BA25" +"+C8/9*12" +"SUM(M19:M28)+3000000" +"+G8/$G$29*$O$29" +"+L35" +"M35" +"'[13]Team Report'!BA26" +"+G8*0.2" +"+$M$12*0.25+950000" +"18495*1.2" +"+L35" +"K12*L12" +"+$M$12*0.13+500000" +"SUM(M9:M12)" +"'[13]Team Report'!BA33" +"+$M$12*0.08+90000" +"+$M$12*0.19+2000000" +"'[13]Team Report'!BA42" +"2295000+6368166" +"'[13]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[13]Team Report'!BA29" +"(C32/9)*12" +"'[13]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[13]Team Report'!BA43" +"'[13]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"""IT EOL""" +"'[14]Team Report'!BA25" +"+C8/9*12" +"SUM(M17:M28)+200000+100000" +"+G8/$G$29*$O$29" +"L29+1" +"M33+M35" +"'[14]Team Report'!BA26" +"+G8*0.2" +"(+C12/9*12)*1.2" +"+$M$12*0.25+50000+250000" +"18495*1.2" +"L29+1" +"K12*L12" +"+$M$12*0.13+200000" +"SUM(M9:M12)" +"'[14]Team Report'!BA33" +"+$M$12*0.08+100000" +"+$M$12*0.19+100000" +"'[14]Team Report'!BA42" +"+$M$12*0.15+141124+150000+687307" +"'[14]Team Report'!BA44" +"SUM(C8:C22)" +"+L12" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[14]Team Report'!BA29" +"(C32/9)*12" +"M29*1.2" +"'[14]Team Report'!BA39" +"'[14]Team Report'!BA43" +"'[14]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!BA25" +"+C8/9*12" +"+'IT Dev-EOL'!G8+'IT Infra'!H8" +"+G8/$G$29*$O$29" +"+L35" +"M35" +"'[13]Team Report'!BA26" +"18495*1.2" +"+L35" +"K12*L12" +"SUM(M9:M12)" +"'[13]Team Report'!BA33" +"+'IT Dev'!L17+'IT EOL'!L17" +"'[13]Team Report'!BA42" +"'[13]Team Report'!BA44" +"SUM(C8:C22)" +"3+1" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[13]Team Report'!BA29" +"(C32/9)*12" +"'[13]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[13]Team Report'!BA43" +"'[13]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"+'Competitive Ana'!F8+'Gas - Fund'!H8+'East - Fund'!F8" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"+T21+T22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Team Report'!BA25" +"(C8/9)*12" +"L29" +"+F8/$F$29*$O$29" +"K29" +"L33" +"'[7]Team Report'!BA26" +"L33-L29" +"((C12/9)*12)*1.25" +"(E12/$E$29)*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"((C13/9)*12)*1.17" +"'[7]Team Report'!BA32-C39" +"((C14/9)*12)*1.3" +"SUM(L9:L12)" +"'[7]Team Report'!BA33" +"36000" +"H17*J17" +"'[7]Team Report'!BA42" +"((C21/9)*12)*1.2" +"'[7]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"H27*J28" +"+E27+E25" +"SUM(K17:K28)" +"'[7]Team Report'!BA29" +"L29*1.2" +"'[7]Team Report'!BA39" +"'[7]Team Report'!BA43" +"'[7]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"(E14/$E$29)*$K$11+180000+250000+6600+30000+9000" +"((C15/9)*12)-75000" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-327675" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$N$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"1000000" +"'[20]Ercot Trading'!K16+'[20]Ercot Origination'!K16+'[20]Southeast Trading'!K16+'[20]Southeast Origination'!K16+'[20]Midwest Trading'!K16+'[20]Midwest Origination'!K16+'[20]Northeast Trading'!K16+'[20]Northeast Origination'!K16+'[20]Management Book'!K16+[20]Structuring_Fund!K16+[20]Services!K16+[20]Options!K16" +"SUM(C8:C22)" +"3-1" +"1-1" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"+M11" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"30000" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"+M11" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"2-2" +"SUM(C8:C22)" +"1-1" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"6-5-1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-98302" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$N$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"'[20]Ercot Trading'!K16+'[20]Ercot Origination'!K16+'[20]Southeast Trading'!K16+'[20]Southeast Origination'!K16+'[20]Midwest Trading'!K16+'[20]Midwest Origination'!K16+'[20]Northeast Trading'!K16+'[20]Northeast Origination'!K16+'[20]Management Book'!K16+[20]Structuring_Fund!K16+[20]Services!K16+[20]Options!K16" +"3-1" +"3-3" +"SUM(C8:C22)" +"3-2" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"IF(ISERROR(INDEX(EastRange,MATCH(A15,EastRow,0),2))=TRUE,"""",(INDEX(EastRange,MATCH(A15,EastRow,0),2)))" +"IF(ISERROR(INDEX(WestRange,MATCH(A15,WestRow,0),2))=TRUE,"""",(INDEX(WestRange,MATCH(A15,WestRow,0),2)))" +"IF(ISERROR(INDEX(PriceRange,MATCH(A15,PriceRow,0),2))=TRUE,"" "",(INDEX(PriceRange,MATCH(A15,PriceRow,0),2)))" +"IF(ISERROR(INDEX(TexasRange,MATCH(A15,TexasRow,0),2))=TRUE,"""",(INDEX(TexasRange,MATCH(A15,TexasRow,0),2)))" +"IF(ISERROR(INDEX(CentralRange,MATCH(A15,CentralRow,0),2))=TRUE,"""",(INDEX(CentralRange,MATCH(A15,CentralRow,0),2)))" +"IF(ISERROR(INDEX(DerivativeRange,MATCH(A15,DerivativeRow,0),2))=TRUE,"""",(INDEX(DerivativeRange,MATCH(A15,DerivativeRow,0),2)))" +"COUNTIF(D7:D739,""X"")" +"COUNTIF(E$7:E$65536,1)" +"COUNTIF(E$7:E$65536,2)" +"COUNTIF(E$7:E$65536,3)" +"COUNTIF(K7:K233,0)" +"SUM(E2:E4)" +"IF(ISERROR(INDEX(EastRange,MATCH(C7,EastRow,0),2))=TRUE,"""",(INDEX(EastRange,MATCH(C7,EastRow,0),2)))" +"IF(ISERROR(INDEX(WestRange,MATCH(C7,WestRow,0),2))=TRUE,"""",(INDEX(WestRange,MATCH(C7,WestRow,0),2)))" +"IF(ISERROR(INDEX(PriceRange,MATCH(C7,PriceRow,0),2))=TRUE,"" "",(INDEX(PriceRange,MATCH(C7,PriceRow,0),2)))" +"IF(ISERROR(INDEX(TexasRange,MATCH(C7,TexasRow,0),2))=TRUE,"""",(INDEX(TexasRange,MATCH(C7,TexasRow,0),2)))" +"IF(ISERROR(INDEX(CentralRange,MATCH(C7,CentralRow,0),2))=TRUE,"""",(INDEX(CentralRange,MATCH(C7,CentralRow,0),2)))" +"IF(ISERROR(INDEX(DerivativeRange,MATCH(C7,DerivativeRow,0),2))=TRUE,"""",(INDEX(DerivativeRange,MATCH(C7,DerivativeRow,0),2)))" +"COUNT(E7:J7)" +"SUM(C3:C5)" +"COUNTIF(C$7:C$65536,1)" +"COUNTIF(C$7:C$65536,2)" +"COUNTIF(C$7:C$65536,3)" +"+'ENOVATE DPR2'!Q4" +"'ENOVATE DPR2'!M10" +"+'ENOVATE DPR2'!F12" +"INT(I11)" +"INT(M11)" +"-K12" +"""As of ""&TEXT('[5]ENRON MIDWEST P&L'!$A$4,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C14)" +"'[6]12 Month'!$CE$3/100" +"VLOOKUP(""ENOVATE"",[7]QRY_CONTROLS_VAR!A$1:C$65536,3)/1000*-1" +"+M13+M14" +"('[6]Report -Benchmark Positions'!$E$452)/100" +"+[5]DPR!$O$112/1000" +"+'5 Day Roll'!B7" +"+[5]DPR!$O$114/1000" +"+O13" +"+[5]DPR!$O$116/1000" +"SUM('[6]Report -Benchmark Positions'!$I$452:$AG$452)/100" +"O17-M17" +"P17-M17" +"Q17-M17" +"+M10" +"D28+$M10-O10" +"""As of ""&TEXT(New [3]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'ENOVATE DPR2'!M13" +"+'ENOVATE DPR2'!Q4" +"'ENOVATE DPR2'!M10" +"+'ENOVATE DPR2'!F12" +"INT(I11)" +"INT(M11)" +"-K12" +"""As of ""&TEXT('[5]ENRON MIDWEST P&L'!$A$4,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C14)" +"'[6]12 Month'!$CE$3/100" +"VLOOKUP(""ENOVATE"",[7]QRY_CONTROLS_VAR!A$1:C$65536,3)/1000*-1" +"+M13+M14" +"('[6]Report -Benchmark Positions'!$E$452)/100" +"+[5]DPR!$O$112/1000" +"+'5 Day Roll'!B7" +"+[5]DPR!$O$114/1000" +"+O13" +"+[5]DPR!$O$116/1000" +"SUM('[6]Report -Benchmark Positions'!$I$452:$AG$452)/100" +"O17-M17" +"P17-M17" +"Q17-M17" +"+M10" +"D28+$M10-O10" +"""As of ""&TEXT(New [3]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'ENOVATE DPR2'!M13" +"+'ENOVATE DPR2'!Q4" +"'ENOVATE DPR2'!M10" +"+'ENOVATE DPR2'!F12" +"INT(I11)" +"INT(M11)" +"-K12" +"""As of ""&TEXT('[5]ENRON MIDWEST P&L'!$A$4,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C14)" +"'[6]12 Month'!$CE$3/100" +"VLOOKUP(""ENOVATE"",[7]QRY_CONTROLS_VAR!A$1:C$65536,3)/1000*-1" +"+M13+M14" +"('[6]Report -Benchmark Positions'!$E$452)/100" +"+[5]DPR!$O$112/1000" +"+'5 Day Roll'!B7" +"+[5]DPR!$O$114/1000" +"+O13" +"+[5]DPR!$O$116/1000" +"SUM('[6]Report -Benchmark Positions'!$I$452:$AG$452)/100" +"O17-M17" +"P17-M17" +"Q17-M17" +"+M10" +"D28+$M10-O10" +"""As of ""&TEXT(New [3]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'ENOVATE DPR2'!M13" +"+'ENOVATE DPR2'!Q4" +"'ENOVATE DPR2'!M10" +"+'ENOVATE DPR2'!F12" +"INT(I11)" +"INT(M11)" +"-K12" +"""As of ""&TEXT('[5]ENRON MIDWEST P&L'!$A$4,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C14)" +"'[6]12 Month'!$CE$3/100" +"VLOOKUP(""ENOVATE"",[7]QRY_CONTROLS_VAR!A$1:C$65536,3)/1000*-1" +"+M13+M14" +"('[6]Report -Benchmark Positions'!$E$452)/100" +"+[5]DPR!$O$112/1000" +"+'5 Day Roll'!B7" +"+[5]DPR!$O$114/1000" +"+O13" +"+[5]DPR!$O$116/1000" +"SUM('[6]Report -Benchmark Positions'!$I$452:$AG$452)/100" +"O17-M17" +"P17-M17" +"Q17-M17" +"+M10" +"D28+$M10-O10" +"""As of ""&TEXT(New [3]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'ENOVATE DPR2'!M13" +"+'ENOVATE DPR2'!Q4" +"'ENOVATE DPR2'!M10" +"+'ENOVATE DPR2'!F12" +"INT(I11)" +"INT(M11)" +"-K12" +"""As of ""&TEXT('[5]ENRON MIDWEST P&L'!$A$4,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C14)" +"'[6]12 Month'!$CE$3/100" +"VLOOKUP(""ENOVATE"",[7]QRY_CONTROLS_VAR!A$1:C$65536,3)/1000*-1" +"+M13+M14" +"('[6]Report -Benchmark Positions'!$E$452)/100" +"+[5]DPR!$O$112/1000" +"+'5 Day Roll'!B7" +"+[5]DPR!$O$114/1000" +"+O13" +"+[5]DPR!$O$116/1000" +"SUM('[6]Report -Benchmark Positions'!$I$452:$AG$452)/100" +"O17-M17" +"P17-M17" +"Q17-M17" +"+M10" +"D28+$M10-O10" +"""As of ""&TEXT(New [3]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'ENOVATE DPR2'!M13" +"+'ENOVATE DPR2'!Q4" +"'ENOVATE DPR2'!M10" +"+'ENOVATE DPR2'!F12" +"INT(I11)" +"INT(M11)" +"-K12" +"""As of ""&TEXT('[5]ENRON MIDWEST P&L'!$A$4,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C14)" +"'[6]12 Month'!$CE$3/100" +"VLOOKUP(""ENOVATE"",[7]QRY_CONTROLS_VAR!A$1:C$65536,3)/1000*-1" +"+M13+M14" +"('[6]Report -Benchmark Positions'!$E$452)/100" +"+[5]DPR!$O$112/1000" +"+'5 Day Roll'!B7" +"+[5]DPR!$O$114/1000" +"+O13" +"+[5]DPR!$O$116/1000" +"SUM('[6]Report -Benchmark Positions'!$I$452:$AG$452)/100" +"O17-M17" +"P17-M17" +"Q17-M17" +"+M10" +"D28+$M10-O10" +"""As of ""&TEXT(New [3]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'ENOVATE DPR2'!M13" +"+'ENOVATE DPR2'!Q4" +"'ENOVATE DPR2'!M10" +"+'ENOVATE DPR2'!F12" +"INT(I11)" +"INT(M11)" +"-K12" +"""As of ""&TEXT('[7]ENRON MIDWEST P&L'!$A$4,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C14)" +"'[5]12 Month'!$CE$3/100" +"VLOOKUP(""ENOVATE"",[6]QRY_CONTROLS_VAR!A$1:C$65536,3)/1000*-1" +"+M13+M14" +"('[5]Report -Benchmark Positions'!$E$452)/100" +"+[7]DPR!$O$112/1000" +"+'5 Day Roll'!B7" +"+[7]DPR!$O$114/1000" +"+O13" +"+[7]DPR!$O$116/1000" +"SUM('[5]Report -Benchmark Positions'!$I$452:$AG$452)/100" +"O17-M17" +"P17-M17" +"Q17-M17" +"+M10" +"D28+$M10-O10" +"""As of ""&TEXT(New [3]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'ENOVATE DPR2'!M13" +"+'ENOVATE DPR2'!Q4" +"'ENOVATE DPR2'!M10" +"+'ENOVATE DPR2'!F12" +"INT(I11)" +"INT(M11)" +"-K12" +"""As of ""&TEXT('[7]ENRON MIDWEST P&L'!$A$4,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C14)" +"'[5]12 Month'!$CE$3/100" +"VLOOKUP(""ENOVATE"",[6]QRY_CONTROLS_VAR!A$1:C$65536,3)/1000*-1" +"+M13+M14" +"('[5]Report -Benchmark Positions'!$E$452)/100" +"+[7]DPR!$O$112/1000" +"+'5 Day Roll'!B7" +"+[7]DPR!$O$114/1000" +"+O13" +"+[7]DPR!$O$116/1000" +"SUM('[5]Report -Benchmark Positions'!$I$452:$AG$452)/100" +"O17-M17" +"P17-M17" +"Q17-M17" +"+M10" +"D28+$M10-O10" +"""As of ""&TEXT(New [3]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'ENOVATE DPR2'!M13" +"+'ENOVATE DPR2'!Q4" +"'ENOVATE DPR2'!M10" +"+'ENOVATE DPR2'!F12" +"INT(I11)" +"INT(M11)" +"-K12" +"""As of ""&TEXT('[6]ENRON MIDWEST P&L'!$A$4,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C14)" +"'[5]12 Month'!$CE$3/100" +"VLOOKUP(""ENOVATE"",[7]QRY_CONTROLS_VAR!A$1:C$65536,3)/1000*-1" +"+M13+M14" +"('[5]Report -Benchmark Positions'!$E$452)/100" +"+[6]DPR!$O$112/1000" +"+'5 Day Roll'!B7" +"+[6]DPR!$O$114/1000" +"+O13" +"+[6]DPR!$O$116/1000" +"SUM('[5]Report -Benchmark Positions'!$I$452:$AG$452)/100" +"O17-M17" +"P17-M17" +"Q17-M17" +"+M10" +"D28+$M10-O10" +"""As of ""&TEXT(New [3]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'ENOVATE DPR2'!M13" +"+'ENOVATE DPR2'!Q4" +"'ENOVATE DPR2'!M10" +"+'ENOVATE DPR2'!F12" +"INT(I11)" +"INT(M11)" +"-K12" +"""As of ""&TEXT('[7]ENRON MIDWEST P&L'!$A$4,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C14)" +"'[5]12 Month'!$CE$3/100" +"VLOOKUP(""ENOVATE"",[6]QRY_CONTROLS_VAR!A$1:C$65536,3)/1000*-1" +"+M13+M14" +"('[5]Report -Benchmark Positions'!$E$452)/100" +"+[7]DPR!$O$112/1000" +"+'5 Day Roll'!B7" +"+[7]DPR!$O$114/1000" +"+O13" +"+[7]DPR!$O$116/1000" +"SUM('[5]Report -Benchmark Positions'!$I$452:$AG$452)/100" +"O17-M17" +"P17-M17" +"Q17-M17" +"+M10" +"D28+$M10-O10" +"""As of ""&TEXT(New [3]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'ENOVATE DPR2'!M13" +"+'ENOVATE DPR2'!Q4" +"'ENOVATE DPR2'!M10" +"+'ENOVATE DPR2'!F12" +"INT(I11)" +"INT(M11)" +"-K12" +"""As of ""&TEXT('[6]ENRON MIDWEST P&L'!$A$4,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C14)" +"'[7]12 Month'!$CE$3/100" +"VLOOKUP(""ENOVATE"",[5]QRY_CONTROLS_VAR!A$1:C$65536,3)/1000*-1" +"+M13+M14" +"('[7]Report -Benchmark Positions'!$E$452)/100" +"+[6]DPR!$O$112/1000" +"+'5 Day Roll'!B7" +"+[6]DPR!$O$114/1000" +"+O13" +"+[6]DPR!$O$116/1000" +"SUM('[7]Report -Benchmark Positions'!$I$452:$AG$452)/100" +"O17-M17" +"P17-M17" +"Q17-M17" +"+M10" +"D28+$M10-O10" +"""As of ""&TEXT(New [3]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'ENOVATE DPR2'!M13" +"+'ENOVATE DPR2'!Q4" +"'ENOVATE DPR2'!M10" +"+'ENOVATE DPR2'!F12" +"INT(I11)" +"INT(M11)" +"-K12" +"""As of ""&TEXT('[5]ENRON MIDWEST P&L'!$A$4,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C14)" +"'[6]12 Month'!$CE$3/100" +"VLOOKUP(""ENOVATE"",[7]QRY_CONTROLS_VAR!A$1:C$65536,3)/1000*-1" +"+M13+M14" +"('[6]Report -Benchmark Positions'!$E$452)/100" +"+[5]DPR!$O$112/1000" +"+'5 Day Roll'!B7" +"+[5]DPR!$O$114/1000" +"+O13" +"+[5]DPR!$O$116/1000" +"SUM('[6]Report -Benchmark Positions'!$I$452:$AG$452)/100" +"O17-M17" +"P17-M17" +"Q17-M17" +"+M10" +"D28+$M10-O10" +"""As of ""&TEXT(New [3]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'ENOVATE DPR2'!M13" +"+'ENOVATE DPR2'!Q4" +"'ENOVATE DPR2'!M10" +"+'ENOVATE DPR2'!F12" +"INT(I11)" +"INT(M11)" +"-K12" +"""As of ""&TEXT('[5]ENRON MIDWEST P&L'!$A$4,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C14)" +"'[6]12 Month'!$CE$3/100" +"VLOOKUP(""ENOVATE"",[7]QRY_CONTROLS_VAR!A$1:C$65536,3)/1000*-1" +"+M13+M14" +"('[6]Report -Benchmark Positions'!$E$452)/100" +"+[5]DPR!$O$112/1000" +"+'5 Day Roll'!B7" +"+[5]DPR!$O$114/1000" +"+O13" +"+[5]DPR!$O$116/1000" +"SUM('[6]Report -Benchmark Positions'!$I$452:$AG$452)/100" +"O17-M17" +"P17-M17" +"Q17-M17" +"+M10" +"D28+$M10-O10" +"""As of ""&TEXT(New [3]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'ENOVATE DPR2'!M13" +"+'ENOVATE DPR2'!Q4" +"'ENOVATE DPR2'!M10" +"+'ENOVATE DPR2'!F12" +"INT(I11)" +"INT(M11)" +"-K12" +"""As of ""&TEXT('[5]ENRON MIDWEST P&L'!$A$4,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C14)" +"'[6]12 Month'!$CE$3/100" +"VLOOKUP(""ENOVATE"",[7]QRY_CONTROLS_VAR!A$1:C$65536,3)/1000*-1" +"+M13+M14" +"('[6]Report -Benchmark Positions'!$E$452)/100" +"+[5]DPR!$O$112/1000" +"+'5 Day Roll'!B7" +"+[5]DPR!$O$114/1000" +"+O13" +"+[5]DPR!$O$116/1000" +"SUM('[6]Report -Benchmark Positions'!$I$452:$AG$452)/100" +"O17-M17" +"P17-M17" +"Q17-M17" +"+M10" +"D28+$M10-O10" +"""As of ""&TEXT(New [3]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'ENOVATE DPR2'!M13" +"SUM(C3:I3)" +"50+35+10" +"440-282" +"416-203" +"C3-C5" +"SUM(C16:C19)" +"SUM(E24:E30)" +"SUM(G34:G41)" +"SUM(I45:I46)" +"K3-K50" +"I46+G41+E30+C19" +"V3+1" +"SUM(G5:H5)" +"13+1" +"SUM(G5:G12)" +"SUM(G14:G16)" +"6+2" +"SUM(G17:G22)" +"SUM(H24:H24)" +"3+2" +"SUM(G5:G37)" +"I40-G38" +"C80" +"SUM(B45:B65)" +"SUM(J78)" +"L78" +"Q99" +"SUM(J13:J75)" +"X110" +"SUM(C76:C79)" +"SUM(Q1:Q95)" +"AC105+2" +"SUM(X1:X106)" +"H12+1" +"SUM(I3:I49)" +"SUM(C3:I3)" +"50+35+10" +"440-282" +"416-203" +"C3-C5" +"SUM(C16:C19)" +"SUM(E24:E30)" +"SUM(G34:G41)" +"SUM(I45:I46)" +"K3-K50" +"I46+G41+E30+C19" +"V3+1" +"SUM(G5:H5)" +"13+1" +"SUM(G5:G12)" +"SUM(G14:G16)" +"6+2" +"SUM(G17:G22)" +"SUM(H24:H24)" +"3+2" +"SUM(G5:G37)" +"I40-G38" +"C80" +"SUM(B45:B65)" +"SUM(J78)" +"L78" +"Q99" +"SUM(J13:J75)" +"X110" +"SUM(C76:C79)" +"SUM(Q1:Q95)" +"AC105+2" +"SUM(X1:X106)" +"H12+1" +"SUM(I3:I49)" +"+'ENOVATE DPR2'!Q4" +"'ENOVATE DPR2'!M10" +"+'ENOVATE DPR2'!F12" +"INT(I11)" +"INT(M11)" +"-K12" +"""As of ""&TEXT('[5]ENRON MIDWEST P&L'!$A$4,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C14)" +"'[6]12 Month'!$CE$3/100" +"VLOOKUP(""ENOVATE"",[7]QRY_CONTROLS_VAR!A$1:C$65536,3)/1000*-1" +"+M13+M14" +"('[6]Report -Benchmark Positions'!$E$452)/100" +"+[5]DPR!$O$112/1000" +"+'5 Day Roll'!B7" +"+[5]DPR!$O$114/1000" +"+O13" +"+[5]DPR!$O$116/1000" +"SUM('[6]Report -Benchmark Positions'!$I$452:$AG$452)/100" +"O17-M17" +"P17-M17" +"Q17-M17" +"+M10" +"D28+$M10-O10" +"""As of ""&TEXT(New [3]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'ENOVATE DPR2'!M13" +"+'ENOVATE DPR2'!Q4" +"'ENOVATE DPR2'!M10" +"+'ENOVATE DPR2'!F12" +"INT(I11)" +"INT(M11)" +"-K12" +"""As of ""&TEXT('[7]ENRON MIDWEST P&L'!$A$4,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C14)" +"'[5]12 Month'!$CE$3/100" +"VLOOKUP(""ENOVATE"",[6]QRY_CONTROLS_VAR!A$1:C$65536,3)/1000*-1" +"+M13+M14" +"('[5]Report -Benchmark Positions'!$E$452)/100" +"+[7]DPR!$O$112/1000" +"+'5 Day Roll'!B7" +"+[7]DPR!$O$114/1000" +"+O13" +"+[7]DPR!$O$116/1000" +"SUM('[5]Report -Benchmark Positions'!$I$452:$AG$452)/100" +"O17-M17" +"P17-M17" +"Q17-M17" +"+M10" +"D28+$M10-O10" +"""As of ""&TEXT(New [3]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'ENOVATE DPR2'!M13" +"+'ENOVATE DPR2'!Q4" +"'ENOVATE DPR2'!M10" +"+'ENOVATE DPR2'!F12" +"INT(I11)" +"INT(M11)" +"-K12" +"""As of ""&TEXT('[7]ENRON MIDWEST P&L'!$A$4,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C14)" +"'[6]12 Month'!$CE$3/100" +"VLOOKUP(""ENOVATE"",[5]QRY_CONTROLS_VAR!A$1:C$65536,3)/1000*-1" +"+M13+M14" +"('[6]Report -Benchmark Positions'!$E$452)/100" +"+[7]DPR!$O$112/1000" +"+'5 Day Roll'!B7" +"+[7]DPR!$O$114/1000" +"(+O13)+5734.252139" +"+[7]DPR!$O$116/1000" +"SUM('[6]Report -Benchmark Positions'!$I$452:$AG$452)/100" +"O17-M17" +"P17-M17" +"Q17-M17" +"+M10" +"D28+$M10-O10" +"""As of ""&TEXT(New [3]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'ENOVATE DPR2'!M13" +"+'ENOVATE DPR2'!Q4" +"'ENOVATE DPR2'!M10" +"+'ENOVATE DPR2'!F12" +"INT(I11)" +"INT(M11)" +"-K12" +"""As of ""&TEXT('[7]ENRON MIDWEST P&L'!$A$4,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C14)" +"'[6]12 Month'!$CE$3/100" +"VLOOKUP(""ENOVATE"",[5]QRY_CONTROLS_VAR!A$1:C$65536,3)/1000*-1" +"+M13+M14" +"('[6]Report -Benchmark Positions'!$E$452)/100" +"+[7]DPR!$O$112/1000" +"+'5 Day Roll'!B7" +"+[7]DPR!$O$114/1000" +"(+O13)+5734.252139" +"+[7]DPR!$O$116/1000" +"SUM('[6]Report -Benchmark Positions'!$I$452:$AG$452)/100" +"O17-M17" +"P17-M17" +"Q17-M17" +"+M10" +"D28+$M10-O10" +"""As of ""&TEXT(New [3]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'ENOVATE DPR2'!M13" +"SUM(C5:E5)" +"SUM(B5:B53)" +"SUM(D2:H2)" +"SUM(D2:D69)" +"D70/$I$70" +"SUM(D2:D69)" +"SUMIF($B$7:$C$132,B2,$C$8:$C$132)" +"SUM(B5:D5)" +"+B5/$E5" +"SUM(B5:B12)" +"+B20-B5" +"SUM(D2:F2)" +"SUM(C2:C58)" +"SUM(E2:E32)" +"(E33-F33)/F33" +"SUM(E2:E32)" +"(E33-F33)/F33" +"SUM(E2:E32)" +"(E33-F33)/F33" +"SUM(E2:E32)" +"(E33-F33)/F33" +"MID(C5,3,2)" +"E3-I3" +"SUM(E3:E23)" +"16/12" +"F5/12" +"+C4*D4" +"+C6-C4" +"SUM(E4:E5)" +"+E5*46/54" +"+E8" +"+H13-H12" +"+J8" +"+E18" +"+E11-E12" +"+H12/H5" +"+B59" +"+B37" +"+B74" +"+K18-K20" +"+B27+1" +"+H13" +"+$B$28" +"1/$B$26*B28" +"+B29+C28*1/$B$26" +"+B45" +"+$J$8" +"+B32*B33" +"+$B$29" +"NPV(K15,B36:AO36)" +"+B39*B28" +"+B35" +"+B41-B40" +"+B44" +"+B45+C44" +"1/$B$48*B50" +"+B51+C50*1/$B$48" +"+$E$8" +"+$B$51" +"NPV(K15,B58:AO58)" +"+$E$22" +"NPV(K15,B73:AO73)" +"SUM(M2:M4093)" +"SUM(M4095:M9369)" +"SUM(M9371:M10601)" +"SUM(M10603:M11897)" +"SUM(M2:M11897)" +"SUM(K2:K12779)" +"SUM(K12781:K18081)" +"SUM(K18083:K21324)" +"SUM(K21326:K22119)" +"SUM(K2:K22119)" +"TODAY()" +"12699678+3389397+5517970" +"SUM(I9:AS9)" +"46000*3" +"SUM(K14:AS14)" +"1980800/2" +"1980800/2*3" +"49918+16020" +"70500+85254.24" +"250000+1020000" +"+-2197196" +"+-524827" +"+-455454" +"+-829589" +"+-736612" +"+-1211223.81" +"+-1272094.42" +"SUM(I14:I52)" +"I9-I56" +"TODAY()" +"12699678+3389397+5517970-45917.05" +"4382659.56-3076.28" +"7472183.2-2069617.75" +"SUM(I9:AS9)" +"46000*3" +"SUM(K14:AS14)" +"1980800/2*3" +"49918+16020" +"70500+85254.24" +"240000*4" +"240000*3" +"250000+1020000" +"265000*4" +"265000*3" +"2600000+3100000" +"+-2197196" +"+-524827" +"+-455454" +"+-829589" +"+-736612" +"+-1211223.81" +"+-1272094.42" +"SUM(I14:I52)" +"I9-I56" +"TODAY()" +"12699678+3389397+5517970-45917.05" +"4382659.56-3076.28" +"7472183.2-2069617.75" +"SUM(I9:AS9)" +"SUM(K14:AS14)" +"1980800/2*3" +"250000+1020000" +"49918.32+16020" +"85254.24+70500" +"2600000+3100000" +"+-1272094" +"+-1068076" +"SUM(I14:I56)" +"I9-I60" +"TODAY()" +"12409080.47+3389396.51+4467342.59+244680.05+1050627.7" +"4382659.56-3076.28" +"7472183.2-2069617.75" +"5702747.22+10796.54" +"SUM(I9:AS9)" +"SUM(K14:AS14)" +"1980800/2*3" +"250000+1020000" +"49918.32+16020" +"85254.24+70500" +"2600000+3100000" +"+-1272094" +"+-1068076" +"SUM(I14:I56)" +"I9-I60" +"TODAY()" +"12409080.47+3389396.51+4467342.59+244680.05+1050627.7" +"4382659.56-3076.28" +"7472183.2-2069617.75" +"5702747.22+10796.54" +"SUM(I9:AS9)" +"SUM(K14:AS14)" +"1980800/2*3" +"250000+1020000" +"49918.32+16020" +"85254.24+70500" +"961537.5+438850+171600+112200" +"2600000+3100000" +"+-1272094" +"+-1068076" +"+-1865886.1" +"SUM(I14:I57)" +"I9-I61" +"TODAY()" +"12409080.47+3389396.51+4467342.59+244680.05+1050627.7" +"4382659.56-3076.28" +"7472183.2-2069617.75" +"5702747.22+10796.54" +"SUM(I9:AS9)" +"SUM(K14:AS14)" +"1980800/2*3" +"4575504+1444896" +"250000+1020000" +"49918.32+16020" +"85254.24+70500" +"961537.5+438850+171600+112200" +"2600000+3100000" +"+-1272094" +"+-1068076" +"+-1865886.1" +"SUM(I14:I61)" +"I9-I65" +"TODAY()" +"12409080.47+3389396.51+4467342.59+244680.05+1050627.7" +"4382659.56-3076.28" +"7472183.2-2069617.75" +"5702747.22+10796.54" +"SUM(I9:AS9)" +"SUM(K14:AS14)" +"1980800/2*3" +"1080432+371550" +"1451982/6*3" +"4575504+1080432+371550" +"5*240816" +"250000+1020000" +"49918.32+16020" +"85254.24+70500" +"961537.5+438850+171600+112200" +"193050+51625+53725" +"2600000+3100000" +"+-1272094" +"+-1068076" +"+-1865886.1" +"SUM(I14:I60)" +"I9-I64" +"TODAY()" +"13131147.25+3389396.51+5517970.29" +"4382659.56-3076.28" +"7472183.2-2069617.75" +"5702747.22+10796.54" +"SUM(I9:AS9)" +"SUM(K14:AS14)" +"1980800/2*2" +"1080432+371550" +"1282525.74+258865.72" +"4575504+1080432+371550" +"5*240816" +"250000+1020000" +"49918.32+16020" +"85254.24+70500" +"961537.5+438850+171600+112200" +"193050+51625+53725" +"354360+600000" +"2600000+3100000" +"+-1272094" +"+-1068076" +"+-1865886.1" +"SUM(I14:I60)" +"I9-I64" +"TODAY()" +"13131147.25+3389396.51+5517970.29" +"4382659.56-3076.28" +"7472183.2-2069617.75" +"5702747.22+10796.54" +"SUM(I9:AS9)" +"SUM(K14:AS14)" +"1980800/2*2" +"1980800/2*3" +"1080432+371550" +"1282525.74+258865.72" +"3376340.86+1161085.95+114620.59+429628.18" +"(57310.29+214814.09)*3" +"57310.29+214814.09" +"250000+1020000" +"49918.32+16020" +"85254.24+70500" +"961537.5+438850+171600+112200" +"193050+51625+53725" +"354360+600000" +"2600000+3100000" +"+-1272094" +"+-1068076" +"+-1865886.1" +"SUM(I14:I60)" +"I9-I64" +"TODAY()" +"13131147.25+3389396.51+5517970.29" +"4382659.56-3076.28" +"7472183.2-2069617.75" +"5702747.22+10796.54" +"SUM(I9:AS9)" +"SUM(K14:AS14)" +"1980800/2*2" +"1980800/2*3" +"1080432+371550" +"1282525.74+258865.72" +"114620.59+429628.18" +"(57310.29+214814.09)" +"3376340.86+1161085.95+(272124*4)" +"57310.29+214814.09" +"(57310.29+214814.09)*3" +"250000+1020000" +"49918.32+16020" +"85254.24+70500" +"961537.5+438850+171600+112200" +"193050+51625+53725" +"354360+600000" +"2600000+3100000" +"+-1272094" +"+-1068076" +"+-1865886.1" +"SUM(I14:I60)" +"I9-I64" +"TODAY()" +"13131147.25+3389396.51+5517970.29" +"4382659.56-3076.28" +"7472183.2-2069617.75" +"5702747.22+10796.54" +"SUM(I9:AS9)" +"SUM(K14:AS14)" +"1980800/2*2" +"1980800/2*3" +"1080432+371550" +"1282525.74+258865.72" +"114620.59+429628.18" +"(57310.29+214814.09)" +"81412.87+225208.91" +"3376340.86+1161085.95+57310.29+214814.09" +"57310.29+214814.09" +"(57310.29+214814.09)*3" +"250000+1020000" +"49918.32+16020" +"85254.24+70500" +"961537.5+438850+171600+112200" +"193050+51625+53725" +"354360+600000" +"247500+1100368.66" +"2600000+3100000" +"SUM(I14:I59)" +"I9-I63" +"+Summary!A1" +"SUM(J156:J181)" +"-(+J158+J162+J164+J169+J170+J172)" +"SUM(J182:J183)" +"SUM(B5:B44)" +"SUM(D19:D19)" +"I24/0.015" +"SUM(E24:H24)" +"SUM(D22:D30)" +"SUM(E39:G39)" +"11.25" +"27.712" +"I44/0.03" +"SUM(D33:D45)" +"I54/0.06" +"SUM(D48:D61)" +"SUM(D66:D67)" +"SUM(D72:D79)" +"SUM(D90:D93)" +"D80+D86+D94" +"D96+D68+D62+D46+D31+D20" +"I132/0.04" +"I133/0.08" +"SUM(D104:D135)" +"D172*-1" +"SUM(D160:D171)" +"D193*-1" +"SUM(D174:D192)" +"SUM(D152:D193)" +"SUM(H156:H193)" +"D201*-1" +"SUM(G201:G261)" +"SUM(D202:D262)" +"SUM(D266:D358)" +"D263*-1" +"SUM(D198:D358)" +"SUM(D361)" +"131.497+46+9.735" +"D359+D136+D149+D370+D362+D194+D367" +"SUM(D375:D375)" +"SUM(D91:D91)" +"SUM(D386:D388)" +"D389+D383" +"SUM(D393:D397)" +"SUM(G203:G396)" +"D372+D98+D398+D391" +"D400" +"D400" +"'International Origin Summary'!G82" +"'International Origin Summary'!G41" +"D437" +"16235.166+6665.825+12689.025" +"2153.51+390.257+1641.362" +"414.15+169.225+318.625" +"21.365+289.73-F435" +"-11.006+-117.765" +"SUM(D443:D457)" +"-426366-301367-707454" +"+D468+D466+D458" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"SUM(H22:K22)" +"SUM(N22:O22)" +"L22+P22" +"SUM(G22:G27)" +"SUM(G31:G34)" +"G28+G35" +"G38" +"G41" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"SUM(G69:G71)" +"743758*1.4*25.59/100000" +"6321.94*1.4/1000+0.5" +"1234342*28.34*1.4/100000" +"55051.65*1.4/1000" +"SUM(N71:N78)" +"N80" +"+'Q3 RAC DASH Deals'!A2" +"52+58" +"-69050-66079" +"6646920+6360825" +"1592452+1581636" +"50829+48642" +"160735+153820" +"-81894-77009" +"-79777-88407" +"1774596+1766304" +"-20473-19252" +"150+13+2" +"0-(110861+9223+1107)" +"5124873+436024+55529" +"247645+36135+5039" +"SUM(B5:B25)" +"+'Gas Wkly Summary'!A2" +"4.71+3.28+4.2+0.09-0.01" +"H4/30.416667" +"0.0195+0.0006+0.0075+0.007+0.0022-0.0003" +"0.0195+0.0006+0.01+0.007+0.0022-0.0003" +"0.0195+0.0006+0.0125+0.007+0.0022-0.0003" +"0.0195+0.0006+0.015+0.007+0.0022-0.0003" +"0.0195+0.0006+0.0175+0.007+0.0022-0.0003" +"2.079+2.62" +"H17/30.4166667" +"0.0016+0.0129" +"+F3-G3" +"B3" +"B3" +"E8*(((E9*E10)+(E11*E12)+(E13*E14))/365)" +"E19*((E20*(E21+E22))/365)" +"((79383+92640)*0.25)*0.4" +"E27*((E28*E29)+(E28*E30)+((E28/3)*(E31+E32+E33)))/365" +"((79383+92640)*0.33)*0.4" +"E25+E17+E6" +"E40*(E41-(E42+E43))*E44" +"(4721+5752)" +"0.25*E41" +"0.25*E41" +"E49*(E50*E51)*E52" +"(79383+92640)*0.6" +"E47+E38+E35" +"B11+B10" +"B32+B31+B30" +"SUM(G2:G302)" +"0.179*30" +"0.00756*30" +"0.10645*30" +"0.00263*30" +"0.0454*30" +"0.00033*30+E8" +"SUM(C5:G5)" +"(0.066*30)" +"0.17*30" +"SUM(E6:F6)" +"+I5-G6+H6" +"SUM(B8:D8)" +"SUM(B6:B12)" +"SUM(B16:B25)" +"Data!N8" +"Data!L8" +"+$E4*F4/1000" +"$D$18" +"$C$18" +"+$D$14" +"+$C$15" +"Data!N12" +"$B$18" +"Data!N14" +"SUMIF(Data!$O$18:$O$73,""=public"",Data!$M$18:$M$73)/E14" +"SUMIF(Data!$O$18:$O$73,""=public"",Data!$L$18:$L$73)" +"SUMIF(Data!$O$18:$O$73,""=private"",Data!$M$18:$M$73)/E15" +"SUMIF(Data!$O$18:$O$73,""=private"",Data!$L$18:$L$73)" +"SUMPRODUCT(B4:B15,$E$4:$E$15)/SUMPRODUCT($E$4:$E$15,F4:F15)" +"SUM(E4:E15)" +"B17" +"SUMPRODUCT(C4:C13,$E$4:$E$13)/SUMPRODUCT($E$4:$E$13,G4:G13)" +"+L8/1000" +"+N8" +"+Q8+L9/1000" +"SUM(M8:M73)/SUM(L8:L73)" +"+N82" +"SUM(B2:B33)" +"SUM(E2:E30)" +"B34+E34+H34+K34" +"E2*1000" +"L2*1000" +"J18/L18*1000" +"1000*O19/P19" +"(O24/P24)*1000" +"1000000*O24" +"E39" +"E38" +"E42" +"E12" +"E12" +"-H40" +"-G23" +"SUM(E12:E13)" +"E11" +"E11" +"E11" +"$E$11" +"H14-H15" +"10" +"D19*$A$31/1000" +"E14+SUM(E19:E20)" +"D39+D20" +"$G$23*A31/1000" +"$G$23*$A$31/1000" +"P40" +"SUM(E21:E23)" +"$A$31*D33/1000" +"SUM(D33:D37)" +"(D39)" +"G23" +"H42-SUM(H38:H40)" +"SUM(E38:E39)" +"$E$42" +"SUM(B5:D5)" +"+B5/$E5" +"SUM(B5:B12)" +"+B20-B5" +"SUM(C5:Q5)" +"R5+S5" +"-2235695.31-189598-162216.42" +"-3088212.4-395075.53-324143.22" +"-1053866.57-95452.95-88494.6" +"SUM(C5:C9)" +"SUM(R10:S10)" +"SUM(C14:C17)" +"T10" +"R18" +"SUM(D20:D21)" +"C27+D5" +"Q27" +"R32-F32" +"G10+H10+I10+J10+K10+L10+M10+N10+O10+P10+Q10" +"D37/R32" +"R32-I32" +"J10+K10+L10+M10+N10+O10+P10+Q10" +"D38/R32" +"R32-J32" +"K10+L10+M10+N10+O10+P10+Q10" +"D39/R32" +"SUM(H9:H14)" +"SUM(H21:H23)" +"SUM(H31:H32)" +"+A6*B6" +"+A6+A7" +"+C8/A8" +"+C7+C6" +"-PMT($B$8,$A21,10200)/185000" +"-PMT($B$8,$A21,12500)/185000" +"-PMT($B$8,$A21,7500)/185000" +"SUM(B21:D21)" +"E21-D21" +"'PG&E'!$AB26" +"'PG&E'!$AC26" +"'PG&E'!$AD26" +"C7+D7" +"SCE!$AB26" +"SCE!$AC26" +"SCE!$AD26" +"B7+G7" +"'PG&E'!$AB53" +"'PG&E'!$AC53" +"'PG&E'!$AD53" +"'PG&E'!$AE53" +"SCE!$AB53" +"SCE!$AC53" +"SCE!$AD53" +"SCE!$AE53" +"'PG&E'!$AB52" +"'PG&E'!$AC52" +"'PG&E'!$AD52" +"'PG&E'!$AE52" +"SCE!$AB52" +"SCE!$AC52" +"SCE!$AD52" +"SCE!$AE52" +"B8+B10" +"'PG&E'!$AB68" +"'PG&E'!$AC68" +"'PG&E'!$AD68" +"'PG&E'!$AE68" +"SCE!$AB68" +"SCE!$AC68" +"SCE!$AD68" +"SCE!$AE68" +"B30" +"'PG&E'!$AC88" +"'PG&E'!$AD88" +"'PG&E'!$AE88" +"SCE!$AC88" +"SCE!$AD88" +"SCE!$AE88" +"'PG&E'!$AC90" +"'PG&E'!$AD90" +"'PG&E'!$AE90" +"SCE!$AC90" +"SCE!$AD90" +"SCE!$AE90" +"'PG&E'!$K94" +"'PG&E'!$S94" +"'PG&E'!$Z94" +"SCE!$K94" +"SCE!$S94" +"SCE!$Z94" +"'PG&E'!$AB102" +"'PG&E'!$AC102" +"'PG&E'!$AD102" +"'PG&E'!$AE102" +"SCE!$AB102" +"SCE!$AC102" +"SCE!$AD102" +"SCE!$AE102" +"'PG&E'!$AB104" +"'PG&E'!$AC104" +"'PG&E'!$AD104" +"'PG&E'!$AE104" +"SCE!$AB104" +"SCE!$AC104" +"SCE!$AD104" +"SCE!$AE104" +"'PG&E'!$K108" +"'PG&E'!$S108" +"'PG&E'!$Z108" +"SCE!$K108" +"SCE!$S108" +"SCE!$Z108" +"'PG&E'!$AB115" +"'PG&E'!$AC115" +"'PG&E'!$AD115" +"'PG&E'!$AE115" +"SCE!$AB115" +"SCE!$AC115" +"SCE!$AD115" +"SCE!$AE115" +"'PG&E'!$AB117" +"'PG&E'!$AC117" +"'PG&E'!$AD117" +"'PG&E'!$AE117" +"SCE!$AB117" +"SCE!$AC117" +"SCE!$AD117" +"SCE!$AE117" +"'PG&E'!$K121" +"'PG&E'!$S121" +"'PG&E'!$Z121" +"SCE!$K121" +"SCE!$S121" +"SCE!$Z121" +"'PG&E'!$AB128" +"'PG&E'!$AC128" +"'PG&E'!$AD128" +"'PG&E'!$AE128" +"SCE!$AB128" +"SCE!$AC128" +"SCE!$AD128" +"SCE!$AE128" +"'PG&E'!$AB130" +"'PG&E'!$AC130" +"'PG&E'!$AD130" +"'PG&E'!$AE130" +"SCE!$AB130" +"SCE!$AC130" +"SCE!$AD130" +"SCE!$AE130" +"'PG&E'!$K134" +"'PG&E'!$S134" +"'PG&E'!$Z134" +"SCE!$K134" +"SCE!$S134" +"SCE!$Z134" +"'PG&E'!AB141" +"SCE!$K141" +"SCE!$L141" +"SCE!$M141" +"SCE!$N141" +"'PG&E'!$K139" +"'PG&E'!$S139" +"'PG&E'!$Z139" +"SCE!$K139" +"SCE!$S139" +"SCE!$Z139" +"18/31" +"1-K6" +"SUM(S12:S14)" +"K26-K21-K11" +"K148-K21" +"'PG&E'!K26" +"SUM('PG&E'!L26:S26)" +"SUM('PG&E'!T26:Z26)" +"AC26+AD26" +"D$26*$B27" +"SUM(B27:B29)" +"K33+K36" +"N33+10" +"K68" +"(D27*D34+D28*D41+D29*D48)/D$26" +"K52" +"SUMPRODUCT(L52:S52,$L$26:$S$26)/SUM($L$26:$S$26)" +"SUMPRODUCT(T52:Z52,$T$26:$Z$26)/SUM($T$26:$Z$26)" +"SUMPRODUCT(L52:Z52,$L$26:$Z$26)/SUM($L$26:$Z$26)" +"(D27*D33+D28*D40+D29*D47)/D$26" +"(D27*D32+D28*D39+D29*D46)/D$26" +"K54-K53" +"S57*S58" +"'PG&E'!B27" +"D$57*$B61*$C61" +"D57+SUM(D59:D67)" +"K72*K73+K75*K76+K78*K79" +"D53" +"(D36*$B$27+D43*$B$28+D50*$B$29)" +"D54" +"D88-D91" +"(D34*D27+D41*D28+D48*D29)/D$26" +"K52" +"(D$26)" +"D$26*D91" +"K133" +"L92*-L91" +"SUM(K93:Z93)" +"SUM(D93:G93)" +"K93" +"SUM(L93:S93)" +"SUM(T93:Z93)" +"SUM(D93:G93)" +"SUM(H93:J93)" +"D53" +"(D36*$B$27+D43*$B$28+D50*$B$29)" +"D102-D100-D99" +"D54" +"#REF!" +"K81" +"D102-D104" +"D106*D105" +"SUM(H107:J107)" +"SUM(K107)" +"D108" +"K53" +"(#REF!*$B$27+#REF!*$B$28+#REF!*$B$29)" +"(K36*$B$27+K43*$B$28+K50*$B$29)" +"K68" +"U81" +"D53" +"(D36*$B$27+D43*$B$28+D50*$B$29)" +"D54" +"D68" +"#REF!*#REF!" +"K133" +"L120" +"T93" +"K128" +"L115" +"T88" +"K130" +"L117" +"T90" +"$B$27*K$148" +"$B$28*K$148" +"$B$29*K$148" +"18/31" +"1-K6" +"SUM(S12:S14)" +"S26-S21-S11" +"K148-K21" +"K26" +"SUM(L26:S26)" +"SUM(T26:Z26)" +"AC26+AD26" +"D$26*$B27" +"SUM(B27:B29)" +"K33+K36" +"O33+10" +"K68" +"(D27*D34+D28*D41+D29*D48)/D$26" +"SUMPRODUCT(L52:S52,$L$26:$S$26)/SUM($L$26:$S$26)" +"SUMPRODUCT(T52:Z52,$T$26:$Z$26)/SUM($T$26:$Z$26)" +"SUMPRODUCT(L52:Z52,$L$26:$Z$26)/SUM($L$26:$Z$26)" +"(D27*D33+D28*D40+D29*D47)/D$26" +"(D27*D32+D28*D39+D29*D46)/D$26" +"L57*L58" +"SCE!B27" +"D$57*$B61*$C61" +"D57+SUM(D59:D67)" +"L72" +"K72*K73+K75*K76+K78*K79" +"D53" +"(D36*$B$27+D43*$B$28+D50*$B$29)" +"D54" +"D88-D91" +"(D34*D27+D41*D28+D48*D29)/D$26" +"K52" +"(D$26)" +"D$26*D91" +"K133" +"L92*-L91" +"SUM(K93:Z93)" +"SUM(D93:G93)" +"K93" +"SUM(L93:S93)" +"SUM(T93:Z93)" +"SUM(D93:G93)" +"SUM(H93:J93)" +"D53" +"(D36*$B$27+D43*$B$28+D50*$B$29)" +"D102-D100-D99" +"D54" +"#REF!" +"K81" +"D102-D104" +"D106*D105" +"SUM(H107:J107)" +"SUM(K107)" +"D108" +"K53" +"(#REF!*$B$27+#REF!*$B$28+#REF!*$B$29)" +"(K36*$B$27+K43*$B$28+K50*$B$29)" +"K68" +"U81" +"D53" +"(D36*$B$27+D43*$B$28+D50*$B$29)" +"D54" +"D68" +"#REF!*#REF!" +"K133" +"L120" +"T93" +"K128" +"L115" +"T88" +"K130" +"L117" +"T90" +"252866.758497079-K148" +"$B$27*K$148" +"$B$28*K$148" +"$B$29*K$148" +"SUM('PG&E'!D26:G26)" +"SUM('PG&E'!H26:J26)" +"'PG&E'!K26*(14/18)" +"'PG&E'!L26" +"9208260.64774183-2177163" +"SUMPRODUCT('PG&E'!D53:G53,'PG&E'!$D$26:$G$26)/SUM('PG&E'!$D$26:$G$26)" +"SUMPRODUCT('PG&E'!H53:J53,'PG&E'!$H$26:$J$26)/SUM('PG&E'!$H$26:$J$26)" +"'PG&E'!K53" +"SUMPRODUCT('PG&E'!D52:G52,'PG&E'!$D$26:$G$26)/SUM('PG&E'!$D$26:$G$26)" +"SUMPRODUCT('PG&E'!H52:J52,'PG&E'!$H$26:$J$26)/SUM('PG&E'!$H$26:$J$26)" +"'PG&E'!K52" +"D5-D6" +"'PG&E'!K36" +"'PG&E'!Q54-'PG&E'!Q53-L9" +"D14" +"'PG&E'!K104" +"D14" +"'PG&E'!K57" +"'PG&E'!L117" +"SUMPRODUCT('PG&E'!D57:G57,'PG&E'!$D$26:$G$26)/SUM('PG&E'!$D$26:$G$26)" +"SUMPRODUCT('PG&E'!H57:J57,'PG&E'!$H$26:$J$26)/SUM('PG&E'!$H$26:$J$26)" +"'PG&E'!K57" +"D$7-D12" +"D7" +"D14" +"-D$3*D25/1000" +"F9" +"SUM(D34:V34)" +"-F26" +"-G26" +"(F18-F16)*F3/1000" +"(F18-F17)*F3/1000" +"G37" +"-D30" +"-O30" +"-O10*O3/1000" +"SUM('PG&E'!D26:G26)" +"SUM('PG&E'!H26:J26)" +"SCE!K26*(14/18)" +"SCE!L26" +"4142064-2622627" +"SUMPRODUCT('PG&E'!D53:G53,'PG&E'!$D$26:$G$26)/SUM('PG&E'!$D$26:$G$26)" +"SUMPRODUCT('PG&E'!H53:J53,'PG&E'!$H$26:$J$26)/SUM('PG&E'!$H$26:$J$26)" +"SCE!K53" +"SUMPRODUCT('PG&E'!D52:G52,'PG&E'!$D$26:$G$26)/SUM('PG&E'!$D$26:$G$26)" +"SUMPRODUCT('PG&E'!H52:J52,'PG&E'!$H$26:$J$26)/SUM('PG&E'!$H$26:$J$26)" +"SCE!K52" +"D5-D6" +"SCE!K36" +"SCE!Q54-SCE!Q53-L9" +"D14" +"SCE!K104" +"D14" +"SCE!K57" +"SCE!L117" +"SUMPRODUCT('PG&E'!D57:G57,'PG&E'!$D$26:$G$26)/SUM('PG&E'!$D$26:$G$26)" +"SUMPRODUCT('PG&E'!H57:J57,'PG&E'!$H$26:$J$26)/SUM('PG&E'!$H$26:$J$26)" +"SCE!K57" +"D$7-D12" +"D7" +"D14" +"-D$3*D25/1000" +"F9" +"SUM(D34:V34)" +"-F26" +"-G26" +"(F18-F16)*F3/1000" +"(F18-F17)*F3/1000" +"G37" +"-D30" +"-O30" +"-F10*F3/1000" +"SUM('PG&E'!D26:G26)" +"SUM('PG&E'!H26:J26)" +"'PG&E_Summary'!F3+SCE_Summary!F3" +"SUMPRODUCT('PG&E'!D53:G53,'PG&E'!$D$26:$G$26)/SUM('PG&E'!$D$26:$G$26)" +"SUMPRODUCT('PG&E'!H53:J53,'PG&E'!$H$26:$J$26)/SUM('PG&E'!$H$26:$J$26)" +"('PG&E_Summary'!F$3*'PG&E_Summary'!F5+SCE_Summary!F$3*SCE_Summary!F5)/F$3" +"SUMPRODUCT('PG&E'!D52:G52,'PG&E'!$D$26:$G$26)/SUM('PG&E'!$D$26:$G$26)" +"SUMPRODUCT('PG&E'!H52:J52,'PG&E'!$H$26:$J$26)/SUM('PG&E'!$H$26:$J$26)" +"D5-D6" +"SCE!K36" +"D14" +"D14" +"SUMPRODUCT('PG&E'!D57:G57,'PG&E'!$D$26:$G$26)/SUM('PG&E'!$D$26:$G$26)" +"SUMPRODUCT('PG&E'!H57:J57,'PG&E'!$H$26:$J$26)/SUM('PG&E'!$H$26:$J$26)" +"D$7-D12" +"D7" +"D14" +"-D$3*D25/1000" +"F9" +"SUM(D34:V34)" +"B34-'PG&E_Summary'!B34-SCE_Summary!B34" +"-F26" +"-G26" +"(F18-F16)*F3/1000" +"(G18-G17)*G3/1000" +"G37" +"-D30" +"-O30" +"-O10*O3/1000" +"ROUND(BOTH_Summary!F3,-3)" +"ROUND(SUM(BOTH_Summary!H3:N3),-3)" +"ROUND(SUM(BOTH_Summary!O3:U3),-3)" +"ROUND(BOTH_Summary!V3,-3)" +"SUM(C7:H7)" +"BOTH_Summary!F26/1000" +"SUM(BOTH_Summary!H26:N26)/1000" +"SUM(BOTH_Summary!O26:U26)/1000" +"BOTH_Summary!V26/1000" +"BOTH_Summary!F30/1000" +"SUM(BOTH_Summary!H30:N30)/1000" +"SUM(BOTH_Summary!O30:U30)/1000" +"BOTH_Summary!V30/1000" +"BOTH_Summary!F34/1000" +"SUM(BOTH_Summary!H34:N34)/1000" +"SUM(BOTH_Summary!O34:U34)/1000" +"BOTH_Summary!V34/1000" +"BOTH_Summary!F41/1000" +"SUM(BOTH_Summary!H41:N41)/1000" +"SUM(BOTH_Summary!O41:U41)/1000" +"BOTH_Summary!V41/1000" +"BOTH_Summary!F43/1000" +"SUM(BOTH_Summary!H43:N43)/1000" +"SUM(BOTH_Summary!O43:U43)/1000" +"BOTH_Summary!V43/1000" +"+B5/$B$9" +"SUM(B5:B7)" +"HLOOKUP($H10,Legacy!$B$4:$E$14,7)" +"HLOOKUP($H10,Legacy!$B$4:$E$14,8)" +"HLOOKUP($H10,Legacy!$B$4:$E$14,9)" +"HLOOKUP($H10,Legacy!$B$4:$E$14,10)" +"HLOOKUP($H10,Legacy!$B$4:$E$14,11)" +"HLOOKUP($H11,Legacy!$H$4:$J$14,7)" +"HLOOKUP($H11,Legacy!$H$4:$J$14,8)" +"HLOOKUP($H11,Legacy!$H$4:$J$14,9)" +"HLOOKUP($H11,Legacy!$H$4:$J$14,10)" +"HLOOKUP($H11,Legacy!$H$4:$J$14,11)" +"HLOOKUP($H12,Legacy!$M$4:$O$14,7)" +"HLOOKUP($H12,Legacy!$M$4:$O$14,8)" +"HLOOKUP($H12,Legacy!$M$4:$O$14,9)" +"HLOOKUP($H12,Legacy!$M$4:$O$14,10)" +"HLOOKUP($H12,Legacy!$M$4:$O$14,11)" +"SUM(K10:K12)" +"+A14*B14" +"SUM(K13:K14)" +"+A14+A15" +"+C16/A16" +"+C15+C14" +"B16" +"HLOOKUP($H21,Legacy!$B$19:$E$29,7)" +"HLOOKUP($H21,Legacy!$B$19:$E$29,8)" +"HLOOKUP($H21,Legacy!$B$19:$E$29,9)" +"HLOOKUP($H22,Legacy!$H$19:$J$29,7)" +"HLOOKUP($H22,Legacy!$H$19:$J$29,8)" +"HLOOKUP($H22,Legacy!$H$19:$J$29,9)" +"HLOOKUP($H22,Legacy!$H$19:$J$29,10)" +"HLOOKUP($H22,Legacy!$H$19:$J$29,11)" +"HLOOKUP($H23,Legacy!$M$19:$O$29,7)" +"HLOOKUP($H23,Legacy!$M$19:$O$29,8)" +"HLOOKUP($H23,Legacy!$M$19:$O$29,9)" +"HLOOKUP($H23,Legacy!$M$19:$O$29,10)" +"HLOOKUP($H23,Legacy!$M$19:$O$29,11)" +"55417/116084" +"12.5*B26" +"9.547*B26" +"42037/116084" +"18631/116084" +"HLOOKUP($H32,Legacy!$B34:$E$44,7)" +"HLOOKUP($H32,Legacy!$B34:$E$44,8)" +"HLOOKUP($H32,Legacy!$B$34:$E$44,9)" +"HLOOKUP($H32,Legacy!$B$34:$E$44,10)" +"HLOOKUP($H32,Legacy!$B$34:$E$44,11)" +"HLOOKUP($H33,Legacy!$H$34:$J$44,7)" +"HLOOKUP($H33,Legacy!$H$34:$J$44,8)" +"HLOOKUP($H33,Legacy!$H$34:$J$44,9)" +"HLOOKUP($H33,Legacy!$H$34:$J$44,10)" +"HLOOKUP($H33,Legacy!$H$34:$J$44,11)" +"HLOOKUP($H34,Legacy!$M$34:$O$44,7)" +"HLOOKUP($H34,Legacy!$M$34:$O$44,8)" +"HLOOKUP($H34,Legacy!$M$34:$O$44,9)" +"HLOOKUP($H34,Legacy!$M$34:$O$44,10)" +"HLOOKUP($H34,Legacy!$M$34:$O$44,11)" +"HLOOKUP($H45,New!$B$4:$E$14,7)" +"HLOOKUP($H45,New!$B$4:$E$14,8)" +"HLOOKUP($H45,New!$B$4:$E$14,9)" +"HLOOKUP($H45,New!$B$4:$E$14,10)" +"HLOOKUP($H45,New!$B$4:$E$14,11)" +"HLOOKUP($H46,New!$H$4:$J$14,7)" +"HLOOKUP($H46,New!$H$4:$J$14,8)" +"HLOOKUP($H46,New!$H$4:$J$14,9)" +"HLOOKUP($H46,New!$H$4:$J$14,10)" +"HLOOKUP($H46,New!$H$4:$J$14,11)" +"HLOOKUP($H47,New!$M$4:$O$14,7)" +"HLOOKUP($H47,New!$M$4:$O$14,8)" +"HLOOKUP($H47,New!$M$4:$O$14,9)" +"HLOOKUP($H47,New!$M$4:$O$14,10)" +"HLOOKUP($H47,New!$M$4:$O$14,11)" +"HLOOKUP($H56,New!$B$19:$E$29,7)" +"HLOOKUP($H56,New!$B$19:$E$29,8)" +"HLOOKUP($H56,New!$B$19:$E$29,9)" +"HLOOKUP($H57,New!$H$19:$J$29,7)" +"HLOOKUP($H57,New!$H$19:$J$29,8)" +"HLOOKUP($H57,New!$H$19:$J$29,9)" +"HLOOKUP($H57,New!$H$19:$J$29,10)" +"HLOOKUP($H57,New!$H$19:$J$29,11)" +"HLOOKUP($H58,New!$M$19:$O$29,7)" +"HLOOKUP($H58,New!$M$19:$O$29,8)" +"HLOOKUP($H58,New!$M$19:$O$29,9)" +"HLOOKUP($H58,New!$M$19:$O$29,10)" +"HLOOKUP($H58,New!$M$19:$O$29,11)" +"HLOOKUP($H67,New!$B$34:$E59,7)" +"HLOOKUP($H67,New!$B$34:$E59,8)" +"HLOOKUP($H67,New!$B$34:$E$45,9)" +"HLOOKUP($H67,New!$B$34:$E$45,10)" +"HLOOKUP($H67,New!$B$34:$E$45,11)" +"HLOOKUP($H68,New!$H$34:$J$45,7)" +"HLOOKUP($H68,New!$H$34:$J$45,8)" +"HLOOKUP($H68,New!$H$34:$J$45,9)" +"HLOOKUP($H68,New!$H$34:$J$45,10)" +"HLOOKUP($H68,New!$H$34:$J$45,11)" +"HLOOKUP($H69,New!$M$34:$O$45,7)" +"HLOOKUP($H69,New!$M$34:$O$45,8)" +"HLOOKUP($H69,New!$M$34:$O$45,9)" +"HLOOKUP($H69,New!$M$34:$O$45,10)" +"HLOOKUP($H69,New!$M$34:$O$45,11)" +"Description!$I$21" +"Description!$I$32" +"Description!$I$43" +"Description!$I$25" +"Description!$I$26" +"Description!$I$27" +"Description!$I$36" +"Description!$I$37" +"Description!$I$38" +"Description!$I$47" +"Description!$I$48" +"Description!$I$49" +"Description!I29" +"Description!I40" +"Description!$I$51" +"-PMT(Assumptions!$B$21,$A10,Assumptions!$B$33)/Assumptions!$B$5*1000000" +"$B10*C$6*C$7*C$8" +"SUM(C10:E10)" +"-PMT(Assumptions!$B$19,$A10,Assumptions!$C$26)/Assumptions!$B$5*1000000" +"$G10*H$6*H$7*H$8" +"-PMT(Assumptions!$B$20,$A10,Assumptions!$D$26)/Assumptions!$B$5*1000000" +"$L10*M$6*M$7*M$8" +"SUM(F10,K10,P10)" +"Description!$I$22" +"Description!$I$33" +"Description!$I$44" +"Description!I29" +"Description!I40" +"-PMT(Assumptions!$B$21,$A25,Assumptions!$B$34)/Assumptions!$B$6*1000000" +"$B25*C$21*C$22*C$23" +"-PMT(Assumptions!$B$19,$A25,Assumptions!$C$27)/Assumptions!$B$6*1000000" +"$G25*H$21*H$22" +"-PMT(Assumptions!$B$20,$A25,Assumptions!$D$27)/Assumptions!$B$6*1000000" +"$L25*M$21*M$22" +"Description!$I$23" +"Description!$I$34" +"Description!$I$45" +"Description!I29" +"Description!I40" +"Description!I51" +"-PMT(Assumptions!$B$21,$A40,Assumptions!$B$35)/Assumptions!$B$7*1000000" +"$B40*C$36*C$37" +"-PMT(Assumptions!$B$19,$A40,Assumptions!$C$28)/Assumptions!$B$7*1000000" +"$G40*H$36*H$37" +"-PMT(Assumptions!$B$20,$A40,Assumptions!$D$28)/Assumptions!$B$7*1000000" +"$L40*M$36*M$37" +"Description!$I$21" +"Description!$I$32" +"Description!$I$43" +"Description!$I$25" +"Description!$I$26" +"Description!$I$27" +"Description!$I$36" +"Description!$I$37" +"Description!$I$38" +"Description!$I$47" +"Description!$I$48" +"Description!$I$49" +"-PMT(Assumptions!$B$21,$A10,Assumptions!$B$33)/Assumptions!$B$5*1000000" +"$B10*C$6*C$7" +"SUM(C10:E10)" +"-PMT(Assumptions!$B$19,$A10,Assumptions!$C$26)/Assumptions!$B$5*1000000" +"$G10*H$6*H$7" +"-PMT(Assumptions!$B$20,$A10,Assumptions!$D$26)/Assumptions!$B$5*1000000" +"$L10*M$6*M$7" +"SUM(E10,J10,O10)" +"Description!$I$22" +"Description!$I$33" +"Description!$I$44" +"-PMT(Assumptions!$B$21,$A25,Assumptions!$B$34)/Assumptions!$B$6*1000000" +"$B25*C$21*C$22" +"-PMT(Assumptions!$B$19,$A25,Assumptions!$C$27)/Assumptions!$B$6*1000000" +"$G25*H$21*H$22" +"-PMT(Assumptions!$B$20,$A25,Assumptions!$D$27)/Assumptions!$B$6*1000000" +"$L25*M$21*M$22" +"Description!$I$23" +"Description!$I$34" +"Description!$I$45" +"-PMT(Assumptions!$B$16,$A45,Assumptions!$C$35)/Assumptions!$B$7*1000000" +"+#REF!+W38+Y38" +"-PMT(Assumptions!$B$21,$A41,Assumptions!$B$35)/Assumptions!$B$7*1000000" +"$B41*C$36*C$37" +"-PMT(Assumptions!$B$19,$A41,Assumptions!$C$28)/Assumptions!$B$7*1000000" +"$G41*H$36*H$37" +"-PMT(Assumptions!$B$20,$A41,Assumptions!$D$28)/Assumptions!$B$7*1000000" +"$L41*M$36*M$37" +"TRANSPOSE(G15:W15)" +"TRANSPOSE(G28:W28)" +"TRANSPOSE(G42:W42)" +"'PG&E'!B4" +"J6*(1+$G7)" +"'PG&E'!B18" +"J9" +"'PG&E'!B20" +"J10*(1+$G$7)" +"'PG&E'!E25" +"SUM(G9:G12)" +"G13/G6" +"G14/$G14" +"SCE!B4" +"G7" +"SCE!B24" +"SCE!B37" +"J23*(1+$G$20)" +"SCE!E45" +"G7" +"'SDG&E'!B21" +"'SDG&E'!B23" +"'SDG&E'!C32" +"'SDG&E'!C39" +"SUM(G35:G39)" +"G40/G32" +"G43" +"E4" +"E4/D4" +"SUM(B6:B9)" +"B10/B4" +"42070+79600+188900" +"SUM(B14:B15)" +"F16*101%" +"32763+400" +"SUM(B23:B25)" +"(C10/B10)/(C4/B4)" +"F10/E10" +"(C16/B16)/(C4/B4)" +"F16/E16" +"SUM(C18,C20,C26)/SUM(B18,B20,B26)" +"0.01249/0.01615" +"0.01168/0.01249" +"B46*C37" +"TRANSPOSE('[1]T&D Escalation'!$AK$5:$AM$21)" +"'[1]T&D Escalation'!$BG$5" +"C4" +"1.018*C4" +"E4" +"C8*4" +"SUM(B7:B10)" +"B14*1.0035" +"C14*1.0042" +"D14*1.0135" +"E14*101%" +"237-2095+7797+2100+7978-361" +"SUM(B14:B16)" +"B17/B4" +"B18*1.0035+(C15+C16)/C4" +"C18*1.0042+(D15+D16)/D4" +"D18*1.0135+(E15+E16)/E4" +"C18/$B$18" +"3270-213-285" +"5203+613+3800-3454" +"-6426-753+308+7674" +"SUM(B28:B36)" +"C11/B11" +"C17/B17" +"SUM(C24,C37,C45)/SUM(B24,B37,B45)" +"0.01306/0.01723" +"0.01235/0.01306" +"B65*C56" +"TRANSPOSE('[1]T&D Escalation'!$AK$24:$AM$40)" +"'[1]T&D Escalation'!$BG$5" +"D6" +"SUM(B6:B9)" +"D16*101.1727%" +"E16*101%" +"C16/B16-1" +"1/1.018^(C3-$B$3)" +"D32-D31" +"55260+42520" +"(4*2340)+(28800+3750)+37590" +"((28800+3750)+37350)" +"((28800+3750)+37080)" +"((28800+3750)+36850)" +"((28800+3750)+36300)" +"((28800+3750)+36000)" +"36000" +"D32" +"SUM(F30:F31)" +"E10/D10" +"E16/D16" +"E21/D21" +"E23/D23" +"E27/D27" +"E32/D32" +"E39/D39" +"B10/$B$10" +"B16/$B$16" +"C16/$B$16*C18" +"(B21+B23+B32+B39)/($B$21+$B$23+$B$32+$B$39)" +"B27/$B$27" +"TRANSPOSE('[1]T&D Escalation'!$AK$43:$AM$59)" +"'[1]T&D Escalation'!$BG$5" +"SUM(B7:G7)" +"B7/B8" +"B10/B12" +"+B5/$B$9" +"SUM(B5:B7)" +"HLOOKUP($H10,Legacy!$B$4:$E$14,7)" +"HLOOKUP($H10,Legacy!$B$4:$E$14,8)" +"HLOOKUP($H10,Legacy!$B$4:$E$14,9)" +"HLOOKUP($H10,Legacy!$B$4:$E$14,10)" +"HLOOKUP($H10,Legacy!$B$4:$E$14,11)" +"HLOOKUP($H11,Legacy!$H$4:$J$14,7)" +"HLOOKUP($H11,Legacy!$H$4:$J$14,8)" +"HLOOKUP($H11,Legacy!$H$4:$J$14,9)" +"HLOOKUP($H11,Legacy!$H$4:$J$14,10)" +"HLOOKUP($H11,Legacy!$H$4:$J$14,11)" +"HLOOKUP($H12,Legacy!$M$4:$O$14,7)" +"HLOOKUP($H12,Legacy!$M$4:$O$14,8)" +"HLOOKUP($H12,Legacy!$M$4:$O$14,9)" +"HLOOKUP($H12,Legacy!$M$4:$O$14,10)" +"HLOOKUP($H12,Legacy!$M$4:$O$14,11)" +"SUM(K10:K12)" +"+A14*B14" +"SUM(K13:K14)" +"+A14+A15" +"+C16/A16" +"+C15+C14" +"B16" +"HLOOKUP($H21,Legacy!$B$19:$E$29,7)" +"HLOOKUP($H21,Legacy!$B$19:$E$29,8)" +"HLOOKUP($H21,Legacy!$B$19:$E$29,9)" +"HLOOKUP($H22,Legacy!$H$19:$J$29,7)" +"HLOOKUP($H22,Legacy!$H$19:$J$29,8)" +"HLOOKUP($H22,Legacy!$H$19:$J$29,9)" +"HLOOKUP($H22,Legacy!$H$19:$J$29,10)" +"HLOOKUP($H22,Legacy!$H$19:$J$29,11)" +"HLOOKUP($H23,Legacy!$M$19:$O$29,7)" +"HLOOKUP($H23,Legacy!$M$19:$O$29,8)" +"HLOOKUP($H23,Legacy!$M$19:$O$29,9)" +"HLOOKUP($H23,Legacy!$M$19:$O$29,10)" +"HLOOKUP($H23,Legacy!$M$19:$O$29,11)" +"55417/116084" +"12.5*B26" +"9.547*B26" +"42037/116084" +"18631/116084" +"HLOOKUP($H32,Legacy!$B34:$E$44,7)" +"HLOOKUP($H32,Legacy!$B34:$E$44,8)" +"HLOOKUP($H32,Legacy!$B$34:$E$44,9)" +"HLOOKUP($H32,Legacy!$B$34:$E$44,10)" +"HLOOKUP($H32,Legacy!$B$34:$E$44,11)" +"HLOOKUP($H33,Legacy!$H$34:$J$44,7)" +"HLOOKUP($H33,Legacy!$H$34:$J$44,8)" +"HLOOKUP($H33,Legacy!$H$34:$J$44,9)" +"HLOOKUP($H33,Legacy!$H$34:$J$44,10)" +"HLOOKUP($H33,Legacy!$H$34:$J$44,11)" +"HLOOKUP($H34,Legacy!$M$34:$O$44,7)" +"HLOOKUP($H34,Legacy!$M$34:$O$44,8)" +"HLOOKUP($H34,Legacy!$M$34:$O$44,9)" +"HLOOKUP($H34,Legacy!$M$34:$O$44,10)" +"HLOOKUP($H34,Legacy!$M$34:$O$44,11)" +"HLOOKUP($H45,New!$B$4:$E$14,7)" +"HLOOKUP($H45,New!$B$4:$E$14,8)" +"HLOOKUP($H45,New!$B$4:$E$14,9)" +"HLOOKUP($H45,New!$B$4:$E$14,10)" +"HLOOKUP($H45,New!$B$4:$E$14,11)" +"HLOOKUP($H46,New!$H$4:$J$14,7)" +"HLOOKUP($H46,New!$H$4:$J$14,8)" +"HLOOKUP($H46,New!$H$4:$J$14,9)" +"HLOOKUP($H46,New!$H$4:$J$14,10)" +"HLOOKUP($H46,New!$H$4:$J$14,11)" +"HLOOKUP($H47,New!$M$4:$O$14,7)" +"HLOOKUP($H47,New!$M$4:$O$14,8)" +"HLOOKUP($H47,New!$M$4:$O$14,9)" +"HLOOKUP($H47,New!$M$4:$O$14,10)" +"HLOOKUP($H47,New!$M$4:$O$14,11)" +"HLOOKUP($H56,New!$B$19:$E$29,7)" +"HLOOKUP($H56,New!$B$19:$E$29,8)" +"HLOOKUP($H56,New!$B$19:$E$29,9)" +"HLOOKUP($H57,New!$H$19:$J$29,7)" +"HLOOKUP($H57,New!$H$19:$J$29,8)" +"HLOOKUP($H57,New!$H$19:$J$29,9)" +"HLOOKUP($H57,New!$H$19:$J$29,10)" +"HLOOKUP($H57,New!$H$19:$J$29,11)" +"HLOOKUP($H58,New!$M$19:$O$29,7)" +"HLOOKUP($H58,New!$M$19:$O$29,8)" +"HLOOKUP($H58,New!$M$19:$O$29,9)" +"HLOOKUP($H58,New!$M$19:$O$29,10)" +"HLOOKUP($H58,New!$M$19:$O$29,11)" +"HLOOKUP($H67,New!$B$34:$E58,7)" +"HLOOKUP($H67,New!$B$34:$E58,8)" +"HLOOKUP($H67,New!$B$34:$E$44,9)" +"HLOOKUP($H67,New!$B$34:$E$44,10)" +"HLOOKUP($H67,New!$B$34:$E$44,11)" +"HLOOKUP($H68,New!$H$34:$J$44,7)" +"HLOOKUP($H68,New!$H$34:$J$44,8)" +"HLOOKUP($H68,New!$H$34:$J$44,9)" +"HLOOKUP($H68,New!$H$34:$J$44,10)" +"HLOOKUP($H68,New!$H$34:$J$44,11)" +"HLOOKUP($H69,New!$M$34:$O$44,7)" +"HLOOKUP($H69,New!$M$34:$O$44,8)" +"HLOOKUP($H69,New!$M$34:$O$44,9)" +"HLOOKUP($H69,New!$M$34:$O$44,10)" +"HLOOKUP($H69,New!$M$34:$O$44,11)" +"Description!$I$21" +"Description!$I$32" +"Description!$I$43" +"Description!$I$25" +"Description!$I$26" +"Description!$I$27" +"Description!$I$36" +"Description!$I$37" +"Description!$I$38" +"Description!$I$47" +"Description!$I$48" +"Description!$I$49" +"Description!I29" +"Description!I40" +"Description!$I$51" +"-PMT(Assumptions!$B$21,$A10,Assumptions!$B$33)/Assumptions!$B$5*1000000" +"$B10*C$6*C$7*C$8" +"SUM(C10:E10)" +"-PMT(Assumptions!$B$19,$A10,Assumptions!$C$26)/Assumptions!$B$5*1000000" +"$G10*H$6*H$7*H$8" +"-PMT(Assumptions!$B$20,$A10,Assumptions!$D$26)/Assumptions!$B$5*1000000" +"$L10*M$6*M$7*M$8" +"SUM(F10,K10,P10)" +"Description!$I$22" +"Description!$I$33" +"Description!$I$44" +"Description!I29" +"Description!I40" +"-PMT(Assumptions!$B$21,$A25,Assumptions!$B$34)/Assumptions!$B$6*1000000" +"$B25*C$21*C$22*C$23" +"-PMT(Assumptions!$B$19,$A25,Assumptions!$C$27)/Assumptions!$B$6*1000000" +"$G25*H$21*H$22*H$23" +"-PMT(Assumptions!$B$20,$A25,Assumptions!$D$27)/Assumptions!$B$6*1000000" +"$L25*M$21*M$22*M$23" +"$G26*H$21*H$22*H23" +"Description!$I$23" +"Description!$I$34" +"Description!$I$45" +"Description!I29" +"Description!I40" +"Description!I51" +"-PMT(Assumptions!$B$21,$A40,Assumptions!$B$35)/Assumptions!$B$7*1000000" +"$B40*C$36*C$37*C$38" +"-PMT(Assumptions!$B$19,$A40,Assumptions!$C$28)/Assumptions!$B$7*1000000" +"$G40*H$36*H$37*H$38" +"-PMT(Assumptions!$B$20,$A40,Assumptions!$D$28)/Assumptions!$B$7*1000000" +"$L40*M$36*M$37*M$38" +"Description!$I$21" +"Description!$I$32" +"Description!$I$43" +"Description!$I$25" +"Description!$I$26" +"Description!$I$27" +"Description!$I$36" +"Description!$I$37" +"Description!$I$38" +"Description!$I$47" +"Description!$I$48" +"Description!$I$49" +"-PMT(Assumptions!$B$21,$A10,Assumptions!$B$33)/Assumptions!$B$5*1000000" +"$B10*C$6*C$7*C$8" +"SUM(C10:E10)" +"-PMT(Assumptions!$B$19,$A10,Assumptions!$C$26)/Assumptions!$B$5*1000000" +"$G10*H$6*H$7*H$8" +"-PMT(Assumptions!$B$20,$A10,Assumptions!$D$26)/Assumptions!$B$5*1000000" +"$L10*M$6*M$7*M$8" +"SUM(F10,K10,P10)" +"Description!$I$22" +"Description!$I$33" +"Description!$I$44" +"-PMT(Assumptions!$B$21,$A25,Assumptions!$B$34)/Assumptions!$B$6*1000000" +"$B25*C$21*C$22*C$23" +"-PMT(Assumptions!$B$19,$A25,Assumptions!$C$27)/Assumptions!$B$6*1000000" +"$G25*H$21*H$22*H$23" +"-PMT(Assumptions!$B$20,$A25,Assumptions!$D$27)/Assumptions!$B$6*1000000" +"$L25*M$21*M$22*M$23" +"Description!$I$23" +"Description!$I$34" +"Description!$I$45" +"-PMT(Assumptions!$B$21,$A40,Assumptions!$B$35)/Assumptions!$B$7*1000000" +"$B40*C$36*C$37*C$38" +"-PMT(Assumptions!$B$19,$A40,Assumptions!$C$28)/Assumptions!$B$7*1000000" +"$G40*H$36*H$37*H$38" +"-PMT(Assumptions!$B$20,$A40,Assumptions!$D$28)/Assumptions!$B$7*1000000" +"$L40*M$36*M$37*M$38" +"-82256219" +"-18500000-3500000" +"SUM(D9:D11)" +"+D14+D13+D12" +"+H9" +"+L14+L13+L9" +"76.6-11" +"SUM(B5:B8)" +"+B9/B$9" +"+(E11+B11)/2" +"+B9-B11" +"+B13" +"+B22*B20" +"+B9-33.8" +"288.4-40-4.2" +"+B27" +"+B26-B27" +"+B24-B28" +"D6*E6" +" 0.75*J32" +"NPV(0.1,J20,K20,L20)" +" 15*0.2" +"SUM(D6:D36)" +"SUM(D9:D18)" +"SUM(D22:D36)" +"'Scenario 1'!B1" +"SUM(D9:D18)" +"SUM(D22:D36)" +"'Scenario 1'!B1" +"SUM(D9:D18)" +"'Scenario 1'!D19*0.4" +"SUM(D22:D35)" +"'Scenario 1'!D37*0.4" +"D19+D36" +"SUM(E19:E36)" +"745687/1000" +"-58400/1000" +"SUM(E19:G19)" +"SUM(D18:D19)" +"SUM(E31:H31)" +"I32/0.015" +"SUM(D23:D38)" +"-330832/1000" +"237805/1000" +"11.25" +"27.712" +"I61/0.03" +"SUM(D41:D62)" +"-444610/1000" +"14221/1000" +"3278907/1000" +"-149017/1000" +"911533/1000" +"-50680/1000" +"678447/1000" +"-100897/1000" +"386108/1000" +"-72528/1000" +"12784962/1000" +"-550000/1000" +"3141922/1000" +"-197200/1000" +"2382609/1000" +"-282300/1000" +"-322000/1000" +"5370259/1000" +"-150000/1000" +"I82/0.06" +"SUM(D65:D89)" +"SUM(D95:D96)" +"SUM(E92:E95)" +"250000/1000" +"SUM(D101:D108)" +"SUM(D113)" +"SUM(E119:E121)" +"1270825/1000" +"-77850/1000" +"8617698/1000" +"-902000/1000" +"103835/1000" +"26286/1000" +"1015734/1000" +"-43500/1000" +"23877/1000" +"SUM(D132:D135)" +"SUM(E124:E135)" +"D109+D114+D122+D136" +"3000000/1000" +"D138+D97+D90+D63+D39+D21+D141" +"862963/1000" +"-82200/1000" +"138758/1000" +"1337899/1000" +"-694000/1000" +"26053/1000" +"0/1000" +"52334/1000" +"62479/1000" +"135810/1000" +"36810/1000" +"59751/1000" +"56921/1000" +"223691/1000" +"-41526/1000" +"102735/1000" +"318687/1000" +"244378/1000" +"F165+E165" +"10831/1000" +"188150/1000" +"-49858/1000" +"111707/1000" +"118908/1000" +"I208/0.04" +"I209/0.08" +"+D793/1000" +"-12874.145-E209" +"SUM(D149:D212)" +"114726/1000" +"110805/1000" +"-40700/1000" +"562615/1000" +"-156300/1000" +"6955/1000" +"497701/1000" +"12408/1000" +"3060/1000" +"559949/1000" +"-90780/1000" +"2231116/1000" +"-279000/1000" +"191548/1000" +"88944/1000" +"33319/1000" +"41416/1000" +"54892/1000" +"59633/1000" +"296592/1000" +"110029/1000" +"95730/1000" +"SUM(D216:D250)" +"SUM(D256:D270)" +"SUM(H257:H270)" +"SUM(D295:D378)" +"SUM(H305:H378)" +"1978/1000" +"494/1000" +"2206/1000" +"9064/1000" +"3702/1000" +"6995/1000" +"24265/1000" +"1636/1000" +"19669/1000" +"10609/1000" +"SUM(D281:D292)" +"SUM(D382:D400)" +"SUM(G294:G377)" +"SUM(D254:D404)-D402-D294-D380-D255" +"SUM(D419:D458)" +"-27.469-27.822" +"151548/1000" +"-40585/1000" +"243629/1000" +"-64668/1000" +"238149/1000" +"-63200/1000" +"342943/1000" +"-81577/1000" +"517063/1000" +"-131950/1000" +"312314/1000" +"-80098/1000" +"410752/1000" +"-108952/1000" +"386535/1000" +"-101204/1000" +"41894/1000" +"115555/1000" +"60041/1000" +"15808/1000" +"98187/1000" +"7999/1000" +"135217/1000" +"-36452/1000" +"181941/1000" +"-48521/1000" +"289836/1000" +"-77910/1000" +"272425/1000" +"-73081/1000" +"303857/1000" +"-80673/1000" +"131766/1000" +"-36008/1000" +"146629/1000" +"-39366/1000" +"234859/1000" +"-63718/1000" +"229978/1000" +"-57123/1000" +"31231/1000" +"100967/1000" +"124622/1000" +"-33099/1000" +"83175/1000" +"255977/1000" +"-69390/1000" +"101928/1000" +"52436/1000" +"SUM(D461:D675)" +"112/1000" +"-2.498-1.526-0.033" +"114485/1000" +"30600/1000" +"18090/1000" +"53863/1000" +"16993/1000" +"58481/1000" +"75750/1000" +"57466/1000" +"99006/1000" +"80358/1000" +"56918/1000" +"82380/1000" +"43284/1000" +"40083/1000" +"4084/1000" +"1312/1000" +"75072/1000" +"164507/1000" +"-46768/1000" +"15488/1000" +"84463/1000" +"61396/1000" +"26945/1000" +"155640/1000" +"-44402/1000" +"64962/1000" +"150410/1000" +"-46421/1000" +"160234/1000" +"-47462/1000" +"120274/1000" +"-34104/1000" +"185422/1000" +"-51276/1000" +"84301/1000" +"280662/1000" +"-77520/1000" +"229642/1000" +"-61345/1000" +"338010/1000" +"-91751/1000" +"334431/1000" +"-91538/1000" +"273240/1000" +"-75042/1000" +"191207/1000" +"-53745/1000" +"174135/1000" +"-48013/1000" +"345309/1000" +"-96214/1000" +"445297/1000" +"-123710/1000" +"843576/1000" +"-222087/1000" +"190462/1000" +"-51779/1000" +"123137/1000" +"-33568/1000" +"100494/1000" +"85020/1000" +"2366/1000" +"358065/1000" +"88047/1000" +"121056/1000" +"213477/1000" +"3445/1000" +"400724/1000" +"-109237/1000" +"75146/1000" +"79781/1000" +"33218/1000" +"221164/1000" +"-61340/1000" +"869/1000" +"146/1000" +"351/1000" +"239/1000" +"4085/1000" +"1023/1000" +"413/1000" +"855/1000" +"2118/1000" +"2251/1000" +"5167/1000" +"5064/1000" +"101549/1000" +"14220/1000" +"11707/1000" +"74609/1000" +"7052/1000" +"D418+D460" +"+H294+H418+H460" +"10113/1000" +"2528/1000" +"(-886-351-145-472-2158-884)/1000" +"SUM(E679:E684)" +"214.107-213.511" +"D213+D251+D690+D677+D405+D414+D685+D687+D690+D691+D692+D693+D694+D695+D696+D697+D698+D699+D700+D701+D702+D703" +"SUM(D708:D708)" +"SUM(D133:D133)" +"D722+D716" +"SUM(E728:E729)" +"SUM(H731:H731)" +"D705+D143+D732+D724" +"D734" +"D734" +"'International Origin Summary'!G157" +"'International Origin Summary'!G109" +"D761" +"SUM(D767:D781)" +"SUM(D784:D790)" +"+D791+D782" +"+D796" +"+D801+D798+D793" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"'Origination Summary'!A6:I6" +"SUM(N22:O22)" +"L22+P22" +"SUM(H24:K24)" +"SUM(G23:G50)" +"90968*5.36/1.5593/1000" +"85519*0.72/1.5593/1000" +"-85519*0.72/1.5593/1000*0.2" +"-1268/1.5593/1000" +"58432*5.16/1.5593/1000" +"52287*0.23/1.5593/1000" +"-52287*0.23/1.5593/1000*0.2" +"-615/1.5593/1000" +"58990*0.629/1.5599/1000" +"-58990*0.629/1.5599/1000*0.2" +"-2956/1.5599/1000" +"7782*0.489/1.5599/1000" +"-7782*0.489/1.5599/1000*0.2" +"-185/1.5599/1000" +"20948*0.779/1.5599/1000" +"-20948*0.779/1.5599/1000*0.2" +"-1068/1.5599/1000" +"9651*0.769/1.5599/1000" +"-9651*0.769/1.5599/1000*0.2" +"-493/1.5599/1000" +"3218*0.75/1.5599/1000" +"-3218*0.75/1.5599/1000*0.2" +"-164/1.5599/1000" +"SUM(G53:G63)" +"SUM(N22:N64)" +"+G64+G51" +"+'[1]Enron Direct Canada Origination'!H51*1000" +"SUM(G71:G86)" +"SUM(G90:G98)" +"+G99+G87" +"SUM(N82:N86)" +"G66+G102" +"L66+L102+L104" +"N65+N102" +"G102+G66" +"L102+L66+L104" +"N106" +"G109" +"SUM(G111:G114)" +"SUM(M109:M114)" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"SUM(N140:N153)" +"G141+G154" +"N155" +"SUM(D3:D28)" +"SUM(D33:D35)" +"SUM(D40:D45)" +"D29+D36+D46" +"SUM(C4:C5)" +"0.1*C4" +"0.9*C4" +"SUM(C8:C8)" +"C8" +"C15" +"SUM(C18:C20)" +"0.5*C23" +"0.5*C23" +"C3+C7+C10+C13+C17+C22+C26" +"SUM(D4:D28)" +"1" +"2" +"3" +"'Contact List'!$C$3" +"'Contact List'!$C$5" +"'Contact List'!$C$7" +"IF('Contact List'!$K$3="""","" "",'Contact List'!$K$3)" +"'Contact List'!B$13" +"'Contact List'!B$15" +"'Contact List'!B$17" +"'Contact List'!B$19" +"'Contact List'!B$21" +"'Contact List'!B$23" +"'Contact List'!B$25" +"'Contact List'!B$27" +"'Contact List'!B$29" +"'Contact List'!B$31" +"'Contact List'!B$33" +"'Contact List'!B$35" +"SUM(C3:C9)" +"SUM(C13:C17)" +"SUM(C21:C28)" +"TODAY()" +"F9*250" +"SUM(F9:F33)" +"SUM(B8:B25)" +"SUM(B28:B58)" +"SUM(H37:H58)" +"SUM(B62:B67)" +"F68+F59+F26" +"L59+L68+L26" +"'[1]DOE Daily'!$C4+'[1]DOE Daily'!J4" +"'[1]DOE Daily'!$N4+'[1]DOE Daily'!$O4" +"'[1]DOE Daily'!$R4+'[1]DOE Daily'!$S4" +"'[1]DOE Daily'!$F4" +"'[1]DOE Daily'!$P4" +"'[1]DOE Daily'!$T4" +"SUM(B8:B25)" +"SUM(B29:B59)" +"SUM(B62:B68)" +"F69+F26" +"L69+L60+L26" +"SUM(E19:G19)" +"IF(D19>0,(I19/D19),"""")" +"745687/1000" +"-58400/1000" +"SUM(D18:D22)" +"SUM(E34:H34)" +"I35/0.015" +"SUM(D26:D41)" +"-330832/1000" +"237805/1000" +"I51/0.03" +"11.25" +"27.712" +"SUM(D44:D65)" +"-444610/1000" +"14221/1000" +"3278907/1000" +"-149017/1000" +"911533/1000" +"-50680/1000" +"678447/1000" +"-100897/1000" +"386108/1000" +"-72528/1000" +"12784962/1000" +"-550000/1000" +"3141922/1000" +"-197200/1000" +"5370259/1000" +"-150000/1000" +"2382609/1000" +"-282300/1000" +"-322000/1000" +"SUM(D92:D95)" +"250000/1000" +"2366/1000" +"358065/1000" +"88047/1000" +"121056/1000" +"213477/1000" +"SUM(D101:D114)" +"SUM(D118:D119)" +"SUM(D125:D127)" +"1270825/1000" +"-77850/1000" +"8617698/1000" +"-902000/1000" +"103835/1000" +"26286/1000" +"1015734/1000" +"-43500/1000" +"23877/1000" +"D115+D120+D128+D144" +"3000000/1000" +"D146+D97+D90+D66+D42+D24+D149" +"862963/1000" +"-82200/1000" +"I160/0.05" +"138758/1000" +"1337899/1000" +"-694000/1000" +"+I162/0.01" +"26053/1000" +"0/1000" +"52334/1000" +"62479/1000" +"135810/1000" +"36810/1000" +"59751/1000" +"56921/1000" +"223691/1000" +"-41526/1000" +"102735/1000" +"318687/1000" +"244378/1000" +"F173+E173" +"10831/1000" +"188150/1000" +"-49858/1000" +"111707/1000" +"118908/1000" +"I214/0.06" +"I216/0.04" +"I217/0.08" +"+D797/1000" +"-(2.777+78.154+27.469+27.822)" +"-12874.145-E217" +"SUM(D157:D221)" +"100494/1000" +"85020/1000" +"114726/1000" +"110805/1000" +"-40700/1000" +"562615/1000" +"-156300/1000" +"6955/1000" +"497701/1000" +"12408/1000" +"3060/1000" +"559949/1000" +"-90780/1000" +"2231116/1000" +"-279000/1000" +"191548/1000" +"88944/1000" +"33319/1000" +"41416/1000" +"54892/1000" +"59633/1000" +"296592/1000" +"110029/1000" +"95730/1000" +"-(21.691+18+2.498+1.526)" +"SUM(D225:D262)" +"SUM(D268:D282)" +"SUM(H269:H282)" +"+I284/0.03" +"SUM(D307:D390)" +"SUM(H317:H390)" +"1978/1000" +"494/1000" +"2206/1000" +"9064/1000" +"3702/1000" +"6995/1000" +"24265/1000" +"1636/1000" +"19669/1000" +"10609/1000" +"SUM(D293:D304)" +"SUM(D394:D412)" +"-(11.788+0.033)" +"SUM(G306:G389)" +"SUM(D266:D417)-D414-D306-D392-D267" +"SUM(D421:D427)" +"SUM(D433:D471)" +"10113/1000" +"151548/1000" +"-40585/1000" +"243629/1000" +"-64668/1000" +"238149/1000" +"-63200/1000" +"342943/1000" +"-81577/1000" +"517063/1000" +"-131950/1000" +"312314/1000" +"-80098/1000" +"410752/1000" +"-108952/1000" +"386535/1000" +"-101204/1000" +"41894/1000" +"115555/1000" +"60041/1000" +"15808/1000" +"98187/1000" +"7999/1000" +"135217/1000" +"-36452/1000" +"181941/1000" +"-48521/1000" +"289836/1000" +"-77910/1000" +"272425/1000" +"-73081/1000" +"303857/1000" +"-80673/1000" +"131766/1000" +"-36008/1000" +"146629/1000" +"-39366/1000" +"234859/1000" +"-63718/1000" +"229978/1000" +"-57123/1000" +"31231/1000" +"100967/1000" +"124622/1000" +"-33099/1000" +"83175/1000" +"255977/1000" +"-69390/1000" +"101928/1000" +"52436/1000" +"SUM(D474:D679)" +"114485/1000" +"30600/1000" +"18090/1000" +"53863/1000" +"16993/1000" +"58481/1000" +"75750/1000" +"57466/1000" +"99006/1000" +"80358/1000" +"56918/1000" +"82380/1000" +"43284/1000" +"40083/1000" +"4084/1000" +"1312/1000" +"75072/1000" +"164507/1000" +"-46768/1000" +"15488/1000" +"84463/1000" +"61396/1000" +"26945/1000" +"155640/1000" +"-44402/1000" +"64962/1000" +"150410/1000" +"-46421/1000" +"160234/1000" +"-47462/1000" +"120274/1000" +"-34104/1000" +"185422/1000" +"-51276/1000" +"84301/1000" +"280662/1000" +"-77520/1000" +"229642/1000" +"-61345/1000" +"338010/1000" +"-91751/1000" +"334431/1000" +"-91538/1000" +"273240/1000" +"-75042/1000" +"191207/1000" +"-53745/1000" +"174135/1000" +"-48013/1000" +"345309/1000" +"-96214/1000" +"445297/1000" +"-123710/1000" +"843576/1000" +"-222087/1000" +"190462/1000" +"-51779/1000" +"123137/1000" +"-33568/1000" +"112/1000" +"3445/1000" +"400724/1000" +"-109237/1000" +"75146/1000" +"79781/1000" +"33218/1000" +"221164/1000" +"-61340/1000" +"869/1000" +"146/1000" +"351/1000" +"239/1000" +"4085/1000" +"1023/1000" +"413/1000" +"855/1000" +"2118/1000" +"2251/1000" +"5167/1000" +"5064/1000" +"101549/1000" +"14220/1000" +"11707/1000" +"74609/1000" +"7052/1000" +"D432+D473" +"+H306+H432+H473" +"2528/1000" +"(-886-351-145-472-2158-884)/1000" +"SUM(D683:D687)" +"-(122.986+0.266)" +"214.107-213.511" +"D222+D263+D681+D418+D428+D688+D693+D696+D697+D698+D699+D700+D701+D702+D703+D704+D705+D706+D707" +"SUM(D712:D712)" +"SUM(D141:D141)" +"D726+D720" +"SUM(E732:E733)" +"SUM(H735:H735)" +"D709+D151+D736+D728" +"+I738/D738" +"D738" +"SUM(D740:D743)" +"D738" +"'[1]International Origin Summary'!G157" +"'[1]International Origin Summary'!G109" +"D765" +"SUM(D771:D785)" +"+D795+D786" +"+D800" +"+D805+D802+D797" +"'[2]Origination Summary'!A6:I6" +"'[2]Origination Summary'!A6:I6" +"'[2]Origination Summary'!A6:I6" +"'[2]Origination Summary'!A6:I6" +"'[2]Origination Summary'!A6:I6" +"'[2]Origination Summary'!A6:I6" +"'[2]Origination Summary'!A6:I6" +"'[2]Origination Summary'!A6:I6" +"'[2]Origination Summary'!A6:I6" +"'[2]Origination Summary'!A6:I6" +"'[2]Origination Summary'!A6:I6" +"'[2]Origination Summary'!A6:I6" +"'[2]Origination Summary'!A6:I6" +"'[2]Origination Summary'!A6:I6" +"'[2]Origination Summary'!A6:I6" +"'[2]Origination Summary'!A6:I6" +"'[2]Origination Summary'!A6:I6" +"'[2]Origination Summary'!A6:I6" +"SUM(N22:O22)" +"L22+P22" +"SUM(H24:K24)" +"SUM(G23:G50)" +"90968*5.36/1.5593/1000" +"85519*0.72/1.5593/1000" +"-85519*0.72/1.5593/1000*0.2" +"-1268/1.5593/1000" +"58432*5.16/1.5593/1000" +"52287*0.23/1.5593/1000" +"-52287*0.23/1.5593/1000*0.2" +"-615/1.5593/1000" +"58990*0.629/1.5599/1000" +"-58990*0.629/1.5599/1000*0.2" +"-2956/1.5599/1000" +"7782*0.489/1.5599/1000" +"-7782*0.489/1.5599/1000*0.2" +"-185/1.5599/1000" +"20948*0.779/1.5599/1000" +"-20948*0.779/1.5599/1000*0.2" +"-1068/1.5599/1000" +"9651*0.769/1.5599/1000" +"-9651*0.769/1.5599/1000*0.2" +"-493/1.5599/1000" +"3218*0.75/1.5599/1000" +"-3218*0.75/1.5599/1000*0.2" +"-164/1.5599/1000" +"SUM(G53:G63)" +"SUM(N22:N64)" +"+G64+G51" +"+'[3]Enron Direct Canada Origination'!H51*1000" +"SUM(G71:G86)" +"SUM(G90:G98)" +"+G99+G87" +"SUM(N82:N86)" +"G66+G102" +"L66+L102+L104" +"N65+N102" +"G102+G66" +"L102+L66+L104" +"N106" +"G109" +"SUM(G111:G114)" +"SUM(M109:M114)" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"A9" +"SUM(N140:N153)" +"G141+G154" +"N155" +"TODAY()" +"TODAY()" +"TODAY()" +"TODAY()" +"SUM(Q9:Y9)" +"-72386/1000" +"-289750/1000" +"SUM(G16:L16)" +"SUM(F15:F16)" +"SUM(G22:G26)" +"+G30+H30+I30+J30+K30+L30" +"-73000/1000" +"858154/1000" +"-105300/1000" +"57570/1000" +"SUM(F29:F33)" +"1000000/1000" +"+F44" +"+F35+F18+F50+F27" +"29556/1000" +"59628/1000" +"99138/1000" +"178252/1000" +"-87800/1000" +"45309/1000" +"153546/1000" +"205018/1000" +"68469/1000" +"876388/1000" +"-86400/1000" +"-47389/1000" +"99231/1000" +"67770/1000" +"129579/1000" +"107441/1000" +"28081/1000" +"18740/1000" +"19246/1000" +"142033/1000" +"14752/1000" +"98499/1000" +"5253/1000" +"2259/1000" +"20391/1000" +"3085/1000" +"45485/1000" +"4833/1000" +"34612/1000" +"494423/1000" +"SUM(F56:F87)" +"13950/1000" +"1184/1000" +"80610/1000" +"0/1000" +"23240/1000" +"28337/1000" +"68765/1000" +"84662/1000" +"69574/1000" +"SUM(F90:F120)" +"4903/1000" +"2470/1000" +"712/1000" +"26344/1000" +"1722/1000" +"1022/1000" +"2121/1000" +"5484/1000" +"18981/1000" +"840/1000" +"1459/1000" +"12611/1000" +"6958/1000" +"1956/1000" +"386/1000" +"3336/1000" +"1008/1000" +"1541/1000" +"1740/1000" +"2700/1000" +"3782/1000" +"1484/1000" +"1992/1000" +"4331/1000" +"1652/1000" +"1254/1000" +"1510/1000" +"2347/1000" +"SUM(G123:G151)" +"SUM(G123:G155)" +"1635/1000" +"106/1000" +"287/1000" +"12144/1000" +"11786/1000" +"243/1000" +"1681/1000" +"137739/1000" +"-40700/1000" +"151014/1000" +"-45596/1000" +"250872/1000" +"-70128/1000" +"116067/1000" +"-34261/1000" +"152320/1000" +"-43654/1000" +"385212/1000" +"-110139/1000" +"-38905/1000" +"53216/1000" +"101888/1000" +"116361/1000" +"-33378/1000" +"122581/1000" +"-34243/1000" +"286823/1000" +"-83923/1000" +"65/1000" +"524/1000" +"69322/1000" +"70417/1000" +"46831/1000" +"33537/1000" +"58436/1000" +"46031/1000" +"60822/1000" +"74898/1000" +"71727/1000" +"59443/1000" +"70978/1000" +"141298/1000" +"-42589/1000" +"-568342/1000" +"89616/1000" +"23132/1000" +"2145/1000" +"98992/1000" +"60022/1000" +"2515/1000" +"21033/1000" +"316469/1000" +"-81685/1000" +"352717/1000" +"-94925/1000" +"499407/1000" +"-133944/1000" +"262023/1000" +"-72542/1000" +"308124/1000" +"-84385/1000" +"183534/1000" +"-51063/1000" +"343298/1000" +"-94111/1000" +"16871/1000" +"16309/1000" +"8227/1000" +"20829/1000" +"539611/1000" +"-136651/1000" +"-35897/1000" +"716740/1000" +"-191279/1000" +"-46117/1000" +"717118/1000" +"-197592/1000" +"-46052/1000" +"575528/1000" +"-140461/1000" +"-42559/1000" +"528343/1000" +"-141581/1000" +"-40813/1000" +"9267/1000" +"404471/1000" +"-104691/1000" +"660044/1000" +"-169088/1000" +"-41147/1000" +"291915/1000" +"-80856/1000" +"398373/1000" +"-108560/1000" +"548/1000" +"4325/1000" +"SUM(G160:G220)" +"-157259/1000" +"27843/1000" +"8759/1000" +"68647/1000" +"699996/1000" +"-187770/1000" +"109379/1000" +"663281/1000" +"-179673/1000" +"-34662/1000" +"400189/1000" +"-104742/1000" +"720688/1000" +"-194021/1000" +"-40640/1000" +"556165/1000" +"-138432/1000" +"-36501/1000" +"403799/1000" +"-100741/1000" +"449830/1000" +"-120723/1000" +"483680/1000" +"-121173/1000" +"-37330/1000" +"569804/1000" +"-143471/1000" +"-39603/1000" +"252626/1000" +"-61721/1000" +"69622/1000" +"222894/1000" +"-53848/1000" +"508585/1000" +"-142798/1000" +"308309/1000" +"-79432/1000" +"91686/1000" +"218754/1000" +"-56173/1000" +"134482/1000" +"-34582/1000" +"256719/1000" +"-65923/1000" +"43355/1000" +"116131/1000" +"230156/1000" +"-59380/1000" +"19550/1000" +"116278/1000" +"7855/1000" +"184067/1000" +"-47544/1000" +"13228/1000" +"37055/1000" +"44508/1000" +"168450/1000" +"-43288/1000" +"49820/1000" +"113161/1000" +"115240/1000" +"138734/1000" +"-35642/1000" +"59052/1000" +"30283/1000" +"78830/1000" +"22599/1000" +"98205/1000" +"53725/1000" +"147518/1000" +"-39509/1000" +"893950/1000" +"-198.074/1000" +"-40552/1000" +"758765/1000" +"-159357/1000" +"-38625/1000" +"83957/1000" +"640989/1000" +"-115549/1000" +"-39927/1000" +"497512/1000" +"-100951/1000" +"-37476/1000" +"96391/1000" +"560725/1000" +"-125466/1000" +"-40029/1000" +"741431/1000" +"-161126/1000" +"-43376/1000" +"171141/1000" +"-45791/1000" +"854396/1000" +"-206701/1000" +"-42705/1000" +"482557/1000" +"-113049/1000" +"133265/1000" +"-36452/1000" +"80961/1000" +"541861/1000" +"-128567/1000" +"-42445/1000" +"808196/1000" +"-195542/1000" +"-42186/1000" +"611000/1000" +"-157135/1000" +"-41747/1000" +"30968/1000" +"94155/1000" +"554267/1000" +"-135306/1000" +"-38778/1000" +"24492/1000" +"22538/1000" +"9489/1000" +"3772/1000" +"84993/1000" +"100265/1000" +"135969/1000" +"44836/1000" +"15443/1000" +"34541/1000" +"111489/1000" +"45174/1000" +"57783/1000" +"2751/1000" +"597862/1000" +"-143890/1000" +"-43066/1000" +"22731/1000" +"SUM(G222:G301)" +"SUM(F302,F221)" +"SUM(G310:G317)" +"+F304+F152+F121+F88" +"SUM(G322:G322)" +"+F323+F320+F52" +"+F325" +"+F327" +"G327" +"SUM(F329:F332)" +"+#REF!" +"+F327" +"+Europe!H35" +"+F366" +"('[8]Q4 Pwr Deal Tickets'!$U6+'[8]Q4 Pwr Deal Tickets'!$V6)*0.001" +"(SUM(G349:K349))" +"SUM(F349:F365)" +"SUM(F372:F386)" +"SUM(F389:F395)" +"+F396+F387" +"+F406+F403+F398" +"'[1]Q4 Hard Look'!N3" +"'[1]Q4 Hard Look'!N3" +"'[1]Q4 Hard Look'!N3" +"'[1]Q4 Hard Look'!N3" +"'[1]Q4 Hard Look'!N3" +"'[1]Q4 Hard Look'!N3" +"'[1]Q4 Hard Look'!N3" +"'[1]Q4 Hard Look'!N3" +"'[1]Q4 Hard Look'!N3" +"'[1]Q4 Hard Look'!N3" +"'[1]Q4 Hard Look'!N3" +"'[1]Q4 Hard Look'!N3" +"'[1]Q4 Hard Look'!N3" +"'[1]Q4 Hard Look'!N3" +"'[1]Q4 Hard Look'!N3" +"'[1]Q4 Hard Look'!N3" +"'[1]Q4 Hard Look'!N3" +"'[1]Q4 Hard Look'!N3" +"'[1]Q4 Hard Look'!N3" +"'[2]Live Elec Sites 28-9 to 11-10'!$F$5601*1.4/1000" +"'[1]Origination - Middle Market'!D10-J19-K19-L19" +"('[3]Balance Sheet_TOTAL'!$B$89-'[4]ED_Balance Sheet'!$B$89)/1000*1.4" +"(('[3]Balance Sheet_TOTAL'!$B$93+'[3]Balance Sheet_TOTAL'!$B$81+'[3]Balance Sheet_TOTAL'!$B$77)-('[4]ED_Balance Sheet'!$B$93+'[4]ED_Balance Sheet'!$B$81+'[4]ED_Balance Sheet'!$B$77))/1000*1.4" +"SUM(I19:L19)" +"SUM(O19:P19)" +"M19+Q19" +"'[1]Origination - Middle Market'!D14" +"'[1]Origination - Middle Market'!D17-L22-K22" +"SUM(H19:H22)" +"SUM(H27:H31)" +"SUM(O22:O27)" +"SUM(S27:S27)" +"H23+H32" +"[5]Sheet1!$G$6+[6]Summary!$C$7/1000" +"('[7]Current Estimate'!$G$6+'[7]Current Estimate'!$G$7)/1000-J37-K37-L37" +"(-2724.464--2432.946)*1.4" +"(-9399.82--9593.797)*1.4" +"[5]Sheet1!$G$8+450000+(356.876*1.4)+[6]Summary!$C$8/1000" +"('[7]Current Estimate'!$L$6+'[7]Current Estimate'!$L$7)/1000-J38-K38-L38+(13231.36*1.4)+(20.711*1.4)" +"-1100+((-2830.06--2724.464)*1.4)" +"(-3660.379--487.14)*1.4" +"-717.714*1.4" +"+H35" +"I35" +"SUM(E47:G47)" +"SUM(H22:K22)" +"SUM(N22:O22)" +"L22+P22" +"SUM(G22:G39)" +"SUM(G43:G48)" +"G40+G49" +"G52" +"Detail!B30+Detail!F30" +"Detail!D30+Detail!H30" +"Detail!J30" +"Detail!L30" +"Detail!N30" +"Detail!P30" +"Detail!R30" +"Detail!T30" +"Detail!V30" +"Detail!X30" +"Detail!Z30" +"Detail!AB30" +"SUM(D3:D8)" +"B6*C6" +"44.7/2" +"(43.7+42.2)/2" +"(47.8+46.9)/2" +"(46.5+46.3)/2" +"(46.5+46.8)/2" +"(46.1+46.4)/2" +"(46.6+46.9)/2" +"42.1/2" +"SUM(B6:B29)" +"SUM(K2:K56)" +"IF($J79=0,""N/A"")" +"IF($J$12=0,""N/A"")" +"+IF($L79=0, ""N/A"")" +"'[1]DOE Daily'!$C$4" +"-1*'[1]DOE Daily'!$F$4" +"'[1]DOE Daily'!$I$4" +"SUM(H12:H25)" +"SUM(H37:H58)" +"F63+F64+F65+F55+F44+F45+F47+F22+F20+F18+F17+F16+F15+F14+F13+F12+F11+F10+F9+F29" +"M49+M48+M47+M45+M44+M43+M39+M12" +"'[1]DOE Daily'!$C4+'[1]DOE Daily'!J4" +"'[1]DOE Daily'!$N4+'[1]DOE Daily'!$O4" +"'[1]DOE Daily'!$R4+'[1]DOE Daily'!$S4" +"'[1]DOE Daily'!$F4" +"'[1]DOE Daily'!$P4" +"'[1]DOE Daily'!$T4" +"SUM(B8:B25)" +"SUM(B29:B59)" +"SUM(B62:B69)" +"F65+F64+F63+F59+F58+F57+F56+F55+F54+F53+F52+F51+F50+F49+F48+F47+F46+F45+F44+F40+F37+F30+F22+F21+F17+F16+F15+F13+F12+F11+F10+F9+F20+F19+F18+F14" +"D8*D9" +"D11+D12" +"D8*D9" +"D11+D12" +"+AVERAGE(ElectricFP0618!E6:E11)" +"+B2-C2" +"+(D2)*E2/1000000" +"+F2/(1.12)^(A2-$A$2)" +"+D2/B2" +"+AVERAGE(ElectricFP0618!E12:E23)" +"+AVERAGE(ElectricFP0618!E24:E35)" +"+AVERAGE(ElectricFP0618!E36:E47)" +"+AVERAGE(ElectricFP0618!E48:E59)" +"+AVERAGE(ElectricFP0618!E60:E71)" +"+C7" +"+AVERAGE(B2:B11)" +"SUM(B2:B11)" +"+AVERAGE(B2:B7)" +"+AVERAGE(D3:D12)" +"+E6" +"SUM(E6:E13)" +"12526251.16-4116842.51-155542.37" +"-8406061" +"SUM(E20:E36)" +"+J45-H45" +"+'[1]PG&E Corp. '!S15" +"+'[1]PG&E Corp. '!S21+'[1]PG&E Corp. '!S33+'[1]PG&E Corp. '!S39+'[1]PG&E Corp. '!S47" +"+'[1]PG&E Corp. '!Q57" +"+'[1]Edison Int''l '!Q8" +"+'[1]Edison Int''l '!S12" +"+'[1]Edison Int''l '!Q25" +"SUM(F45:F49)" +"SUM(H10:H13)" +"+H14" +"+H31" +"+H37" +"+F52+F53" +"A3+1" +"A367+1" +"AVERAGE(B370:B400)" +"AVERAGE(B403:B431)" +"AVERAGE(B467:B496)" +"D401" +"D432" +"D465" +"D497" +"D530" +"D562" +"D595" +"D628" +"D660" +"D693" +"D725" +"D758" +"AVERAGE(H498:H509)" +"D791" +"D821" +"D854" +"D886" +"D919" +"D942" +"AVERAGE(H502:H517)" +"AVERAGE(H512:H517)" +"AVERAGE(B370:B757)" +"AVERAGE(B793:B820)" +"AVERAGE(B921:B941)" +"AVERAGE(B564:B941)" +"AVERAGE(D6:D11)" +"MAX(B7:B44)" +"MAX(B46:HT46)" +"+$D4*B4/1000000" +"+AVERAGE(C4:C13)" +"SUM(C4:C13)" +"+AVERAGE(C5:C14)" +"+AVERAGE(D4:D9)" +"Savings_Final!Z12" +"AVERAGE(Savings_Final!Z13:Z15)" +"AVERAGE(Savings_Final!K39:K40)" +"AVERAGE(Savings_Final!Z29:Z30)" +"AVERAGE('Stranded Costs'!N15:O15)/1000" +"SUM(C5:C9)" +"' Net Short Prices'!$C6" +"' Net Short Prices'!$C7" +"' Net Short Prices'!$C8" +"' Net Short Prices'!$C9" +"' Net Short Prices'!$C10" +"' Net Short Prices'!$C11" +"' Net Short Prices'!$C12" +"' Net Short Prices'!$C13" +"' Net Short Prices'!$C14" +"' Net Short Prices'!$C15" +"' Net Short Prices'!C6" +"Savings!E17" +"(P6-P9)*P5*1000/(10^9)" +"SUM(O12:Y12)" +"((AE6-AE9)*AE5*1000)/(10^9)" +"(O6-45)*O5*1000/(10^9)" +"((AD6-45)*AD5*1000)/(10^9)" +"(B6-B9)*B5*1000/(10^9)" +"SUM(B14:J14)" +"(O6-50)*O5*1000/(10^9)" +"((AD6-50)*AD5*1000)/(10^9)" +"(B6-B10)*B5*1000/(10^9)" +"(O6-55)*O5*1000/(10^9)" +"((AD6-55)*AD5*1000)/(10^9)" +"(B6-45)*B5*1000/(10^9)" +"(B6-50)*B5*1000/(10^9)" +"(B6-55)*B5*1000/(10^9)" +"SUM(AD21:AH21)" +"AVERAGE(AD22:AH22)" +"Savings!AH41" +"'Energy Req'!$I7" +"'Energy Req'!$I8" +"'Energy Req'!$I9" +"'Energy Req'!$I10" +"'Energy Req'!$I11" +"'Energy Req'!$I12" +"'Energy Req'!$I13" +"'Energy Req'!$I14" +"'Energy Req'!$I15" +"Savings!AH45" +"P23" +"O6" +"(AD22-55)*AD21/1000" +"B27" +"(AD22-60)*AD21/1000" +"(AD22-70)*AD21/1000" +"O23*O26*1000/(10^9)" +"(AD22-80)*AD21/1000" +"O26*O24*1000/(10^9)" +"B27*730*0.85" +"AO32" +"AD32*(1.03)" +"AI21*12/5" +"Savings!AI12" +"AE6" +"(AD34-AD35)*AD32*1000/(10^9)" +"SUM(AD38:AJ38)" +"SUM(AD12:AJ12)" +"(B34-125)*B31/(10^9)" +"SUM(B39:E39)" +"(B34-125)*B32/(10^9)" +"(AD34-45)*AD32*1000/(10^9)" +"SUM(AD13:AJ13)" +"(AD34-50)*AD32*1000/(10^9)" +"(AD34-55)*AD32*1000/(10^9)" +"+(-1892.6*X2+26103*X - 4)" +"'Spot Prices 00-01'!G502" +"SUM(E8:M8)" +"189983-(183021-72755)" +"SUM(F10:M10)" +"AVERAGE(E12:M12)" +"'Spot Prices 00-01'!H518" +"' Net Short Prices'!E28" +"AP14" +"AP15" +"AP16" +"AP17" +"AP18" +"AP19" +"'Spot Prices 00-01'!G512" +"'Monthly NP15, 2000'!C48" +"'Monthly NP15, 2000'!C49" +"'Monthly NP15, 2000'!C50" +"'Monthly NP15, 2000'!C51" +"'Monthly NP15, 2000'!C52" +"'Monthly NP15, 2000'!C53" +"'Monthly NP15, 2000'!C54" +"'Monthly NP15, 2000'!C55" +"'Monthly NP15, 2000'!C56" +"'Monthly NP15, 2000'!C57" +"'Monthly NP15, 2000'!C58" +"'Monthly NP15, 2000'!C59" +"AVERAGE(B17:M17)" +"AVERAGE('1-Yr Price Strips'!E6:E11)" +"'Monthly NP15, 2000'!$HS51" +"'Monthly NP15, 2000'!$HS52" +"'Monthly NP15, 2000'!$HS53" +"'Monthly NP15, 2000'!$HS54" +"'Monthly NP15, 2000'!$HS55" +"'Monthly NP15, 2000'!$HS56" +"'Monthly NP15, 2000'!$HS57" +"'Monthly NP15, 2000'!$HS58" +"'Monthly NP15, 2000'!$HS59" +"AVERAGE('1-Yr Price Strips'!D6:D11)" +"125*AH8/1000" +"AVERAGE(S17:S18)" +"E10*45/1000" +"45*R10/1000" +"E10*50/1000" +"50*R10/1000" +"E10*55/1000" +"55*R10/1000" +"(AH12-125)*AH8/1000" +"SUM(AH29:AM29)" +"AN29/1000" +"(E12-E17)*E10/1000" +"(S12-S19)*S10/1000" +"SUM(R30:AB30)" +"(AH12-125)*AH9/1000" +"(E12-45)*E10/1000" +"(E12-50)*E10/1000" +"(E12-55)*E10/1000" +"R12" +"E30/2" +"('Energy Req'!I5*8+'Energy Req'!I6*4)/12" +"'Energy Req'!I6*8/12" +"'Energy Req'!$I7" +"'Energy Req'!$I8" +"'Energy Req'!$I9" +"'Energy Req'!$I10" +"'Energy Req'!$I11" +"'Energy Req'!$I12" +"'Energy Req'!$I13" +"'Energy Req'!$I14" +"'Energy Req'!$I15" +"('Energy Req'!T5*8+'Energy Req'!T6*4)/12" +"'Energy Req'!T6*8/12" +"AJ41" +"E30/4" +"(R12-R19)*R10/4000" +"(R12-45)*R10/4000" +"(R12-50)*R10/4000" +"AH37*AH41/1000" +"(R12-55)*R10/4000" +"AH37*AH45/1000" +"AVERAGE(C26:C28)" +"C5*G5" +"C5*H5" +"C5-(D5+E5)" +"D5+E5" +"(C5-F5)/C5" +"D6/C6" +"E6/C6" +"SUM(C5:C15)" +"C16-F16" +"C40-C33" +"SUM(F4:F5)" +"SUM(H3:O3)" +"'[1]Cost Summary'!G122" +"'[1]Cost Summary'!G124" +"SUM(H4:H5)" +"SUM(H6:O6)" +"H4/H3" +"H5/H3" +"SUM(H4:H5)/H3" +"'[1]Cost Summary'!O122" +"'[1]Cost Summary'!O124" +"D16/D15" +"D17/D15" +"SUM(D16:D17)/D15" +"+'Non-gas CALI_deal_sum'!L11+'Non-gas CALI_deal_sum'!L23" +"+SUM('Non-gas CALI_deal_sum'!L12:L14)" +"+'Non-gas CALI_deal_sum'!L15" +"+'Non-gas CALI_deal_sum'!L17+'Non-gas CALI_deal_sum'!L27" +"+'Non-gas CALI_deal_sum'!L18+'Non-gas CALI_deal_sum'!L19" +"+'Non-gas CALI_deal_sum'!L24" +"+'Non-gas CALI_deal_sum'!L28" +"+SUM('Non-gas CALI_deal_sum'!L32:L35)" +"+'Non-gas CALI_deal_sum'!L39" +"SUM(C3:C17)" +"SUM(I11:J11)" +"+L11/K11" +"SUM(G11:G20)" +"SUM(G23:G36)" +"G45+G41+G37+G21" +"+'Non-gas CALI_deal_sum'!L11+'Non-gas CALI_deal_sum'!L23" +"+SUM('Non-gas CALI_deal_sum'!L12:L14)" +"+'Non-gas CALI_deal_sum'!L15" +"+'Non-gas CALI_deal_sum'!L17+'Non-gas CALI_deal_sum'!L27" +"+'Non-gas CALI_deal_sum'!L18+'Non-gas CALI_deal_sum'!L19" +"+'Non-gas CALI_deal_sum'!L24" +"+'Non-gas CALI_deal_sum'!L28" +"+SUM('Non-gas CALI_deal_sum'!L32:L35)" +"+'Non-gas CALI_deal_sum'!L39" +"SUM(C3:C17)" +"SUM(I11:J11)" +"+L11/K11" +"SUM(G11:G20)" +"SUM(G23:G36)" +"G45+G41+G37+G21" +"+H4/G4" +"+G4/(G4+C4)" +"+B4+1" +"+H6/G6" +"+G6/(G6+C6)" +"+D6+H6" +"+B6+1" +"+C6-C28" +"+'Non-gas CALI_deal_sum'!L11+'Non-gas CALI_deal_sum'!L23" +"+SUM('Non-gas CALI_deal_sum'!L12:L14)" +"+'Non-gas CALI_deal_sum'!L15" +"+'Non-gas CALI_deal_sum'!L17+'Non-gas CALI_deal_sum'!L27" +"+'Non-gas CALI_deal_sum'!L18+'Non-gas CALI_deal_sum'!L19" +"+'Non-gas CALI_deal_sum'!L24" +"+'Non-gas CALI_deal_sum'!L28" +"+SUM('Non-gas CALI_deal_sum'!L32:L35)" +"+'Non-gas CALI_deal_sum'!L39" +"SUM(C3:C17)" +"SUM(I11:J11)" +"+L11/K11" +"SUM(G11:G20)" +"SUM(G23:G36)" +"G45+G41+G37+G21" +"'[1]Executive Claim Summary - 10 %'!B12" +"'[1]Executive Claim Summary - 20 %'!B12" +"SUM('[1]Executive Claim Summary - 10 %'!B21:B25)" +"SUM('[1]Executive Claim Summary - 20 %'!B21:B25)" +"'[1]Executive Claim Summary - 10 %'!B17+'[1]Executive Claim Summary - 10 %'!B18" +"'[1]Executive Claim Summary - 20 %'!B17+'[1]Executive Claim Summary - 20 %'!B18" +"SUM(C10:C12)" +"'[1]Executive Claim Summary - 10 %'!D12+'[1]Executive Claim Summary - 10 %'!D17" +"'[1]Executive Claim Summary - 20 %'!D12+'[1]Executive Claim Summary - 20 %'!D17" +"'[1]Executive Claim Summary - 10 %'!F18" +"'[1]Executive Claim Summary - 20 %'!F18" +"'[1]Executive Claim Summary - 10 %'!F17" +"'[1]Executive Claim Summary - 20 %'!F17" +"SUM(C18:C21)" +"C13+C22" +"C24" +"-'[1]Executive Claim Summary - 10 %'!N27" +"-'[1]Executive Claim Summary - 20 %'!N27" +"-'[1]Executive Claim Summary - 10 %'!P27" +"-'[1]Executive Claim Summary - 20 %'!P27" +"-'[1]Executive Claim Summary - 10 %'!F17" +"-'[1]Executive Claim Summary - 20 %'!F17" +"SUM(C26:C31)" +"C8-D8" +"ROUND(C$1*0.05,4)" +"E8-F8-G8" +"10000-B8" +"ROUND(H8*I8,2)" +"SUM(B8:B9)" +"'Assign To West Contracts'!D2" +"'Assign To West Contracts'!D11" +"SUM(B8:BW8)" +"SUM(BZ8:CV8)" +"BX8+CW8" +"'Assign to East Contracts'!C9" +"SUM(DA8:DG8)" +"DH8+CY8" +"'Assign to East Contracts'!C27" +"'Assign To West Contracts'!D115" +"'Assign to East Contracts'!C23" +"SUM(DA12:DA18)" +"DA8-DA20" +"DA12/DA20" +"'Assign To West Contracts'!D126" +"SUM(DA13:DA15)/DA20" +"SUM(DA16:DA18)/DA20" +"SUM(DA24:DA26)" +"DA12/DA20" +"'Assign To West Contracts'!D131" +"DA16/DA20" +"DA17/DA20" +"DA18/DA20" +"SUM(DA30:DA36)" +"SUM(B41:B46)" +"'Assign To West Contracts'!D93" +"'Assign To West Contracts'!D100" +"'Assign To West Contracts'!D107" +"SUM(G11:G22)" +"COUNT(B11:B22)" +"SUM(G26:G38)" +"COUNT(B26:B38)" +"SUM(G42:G48)" +"G42+G43+G44+G46" +"G45+G47+G48" +"COUNT(B42:B48)" +"SUM(G52:G124)" +"COUNT(B52:B124)" +"SUM(G128:G151)" +"COUNT(B128:B151)" +"SUM(G155:G169)" +"COUNT(B155:B169)" +"B170+B152+B125+B49+B39+B23" +"SUM(G10:G169)" +"Bondad_St_Cap" +"C6" +"I6/I$13" +"Bondad_ML_Cap" +"Blanco_Cap" +"Anad_Cap" +"Plains_Cap" +"C10" +"Keystone_Cap" +"F11-H8" +"Waha_Cap" +"F12+H8" +"SUM(C6:C12)" +"SUM(H10:H12)" +"SUM(I6:I8)" +"DA59-D32" +"$DK$3+$DA$65-$DH$53" +"DA93" +"$DI$36-$DI$42+$DK$4-DH51" +"DA96" +"IF(D8<>""EOC"","""",IF(D17>1,""EOCNML"",""EOCSML""))" +"IF(U8<>""EOC"","""",IF(U17>1,""EOCNMLEE"",""EOCSMLEE""))" +"D32" +"SUM(D10:BY10)" +"25575-CI10" +"20460-CK10" +"193454" +"SUM(CB10:CX10)" +"BZ10+CY10" +"MIN(MIN($CB10:$CX10),MIN($D10:$BY10))" +"MAX(MAX($CB10:$CX10),MAX($D10:$BY10))" +"DK5" +"D10/1.023" +"C20" +"DL10+DL9+DL11" +"IF(D3=""FT1"",IF(D6=""System"",D11,0),0)" +"IF(D$6=""System"",D$11,IF(D$6=""SJ"",D$11,0))" +"CB11" +"DA100" +"MAX(0,DL9-(C32*1000))" +"D11" +"MAX(0,DK4-(C31*1000))" +"D11" +"DA103" +"MAX(0,DL10-(C33*1000))" +"E11" +"(C33-750)*1000" +"DL10-DM18" +"SUMIF(D3:CX3,""FT2"",D11:CX11)" +"(DL10-DM18)+DH51-DL51" +"185000" +"DA107" +"DL20-DL21" +"DA110" +"2805-55" +"B27*(1-C$23)" +"C27*1000-$C$20" +"SUMIF($D$1:$BY$1,""FR"",D11:BY11)" +"C20" +"DA115-DH22-DH14-DH5" +"SUMIF($D$1:$BY$1,""FR"",D59:BY59)" +"SUMIF($D$1:$BY$1,""FR"",D76:BY76)" +"SUM(DL29:DL31)" +"IF(DL32=DL27,""OKAY"",""Check Full Requirements"")" +"DA118-DI25-DI17-DI8" +"D13/$DA$13" +"SUM(DH5:DH35)" +"'[2]Consolidated Results'!$D$8+'[2]Consolidated Results'!$E$8/1.023" +"'[2]Consolidated Results'!$N$8+'[2]Consolidated Results'!$O$8/1.023" +"DA53" +"DA73" +"SUM(DM36:DM37)" +"SUM(DH5:DH27)" +"SUM(CB11:CG11)" +"DM38-DM39" +"DA48" +"DA68" +"DA65" +"DM41+DM40" +"IF(D18<1,0,IF(D$6=""System"",D$36*'Basin Allocations'!$J$6*$D$27,IF(D$6=""SJ"",D$11*'Basin Allocations'!$J$6,0)))*$C40*IF(D$1=""FR"",$C$43,1)" +"IF(CB18<1,0,IF(CB$6=""System"",CB$36*'Basin Allocations'!$J$6*$D$27,IF(CB$6=""SJ"",CB$11*'Basin Allocations'!$J$6,0)))*$C40" +"IF(D18<1,0,IF(D$6=""System"",D$36*'Basin Allocations'!$J$7*$D$27,IF(D$6=""SJ"",D$11*'Basin Allocations'!$J$7,0)))*$C41*IF(D$1=""FR"",$C$43,1)" +"IF(CB18<1,0,IF(CB$6=""System"",CB$36*'Basin Allocations'!$J$7*$D$27,IF(CB$6=""SJ"",CB$11*'Basin Allocations'!$J$7,0)))*$C41" +"SUMIF(D16:CX16,"">1"",D81:CX81)-BZ81" +"DH5+DH14+DH22+DH30" +"IF(D18<1,0,IF(D$6=""System"",D$36*'Basin Allocations'!$J$8*$D$27,IF(D$6=""SJ"",(D$11-D46-D45),0)))*$C42/IF(D$6=""SJ"",$C42,1)*IF(D$1=""FR"",$C$43,1)" +"IF(CB18<1,0,IF(CB$6=""System"",CB$36*'Basin Allocations'!$J$8*$D$27,IF(CB$6=""SJ"",(CB$11-CB46-CB45),0)))*$C42/IF(CB$6=""SJ"",$C42,1)" +"SUMIF(D7:CX7,""DSCALEHR"",D81:CX81)" +"SUMIF(D8:CX8,""CA"",D81:CX81)" +"IF(ABS(DH48-DH47-DH46)<1,""OKAY"",""ERROR"")" +"DI9+DI18+DI26+DI34" +"IF(D17<1,0,IF(D$6=""System"",D$36*'Basin Allocations'!$J$6*$D$27,IF(D$6=""SJ"",D$11*'Basin Allocations'!$J$6,0)))*$C40*IF(D$1=""FR"",$C$43,1)" +"IF(CB17<1,0,IF(CB$6=""System"",CB$36*'Basin Allocations'!$J$6*$D$27,IF(CB$6=""SJ"",CB$11*'Basin Allocations'!$J$6,0)))*$C40" +"BP81" +"DI8+DI17+DI25+DI33" +"IF(D17<1,0,IF(D$6=""System"",D$36*'Basin Allocations'!$J$7*$D$27,IF(D$6=""SJ"",D$11*'Basin Allocations'!$J$7,0)))*$C41*IF(D$1=""FR"",$C$43,1)" +"IF(CB17<1,0,IF(CB$6=""System"",CB$36*'Basin Allocations'!$J$7*$D$27,IF(CB$6=""SJ"",CB$11*'Basin Allocations'!$J$7,0)))*$C41" +"SUMIF($D$9:$CX$9,""EOCSMLEE"",$D$81:$CX$81)" +"DI10+DI19+DI27+DI35" +"IF(D17<1,0,IF(D$6=""System"",D$36*'Basin Allocations'!$J$8*$D$27,IF(D$6=""SJ"",(D$11-D51-D50),0)))*$C42/IF(D$6=""SJ"",$C42,1)*IF(D$1=""FR"",$C$43,1)" +"IF(CB17<1,0,IF(CB$6=""System"",CB$36*'Basin Allocations'!$J$8*$D$27,IF(CB$6=""SJ"",(CB$11-CB51-CB50),0)))*$C42/IF(CB$6=""SJ"",$C42,1)" +"SUMIF(D$9:CX$9,""EOCSML"",D$81:CX$81)" +"SUM(DL46:DL51)" +"SUMIF(D$9:CX$9,""EOCNMLEE"",D$81:CX$81)" +"SUMIF(D3:CX3,""FT2"",D11:CX11)" +"D28" +"SUMIF(D$9:CX$9,""EOCNML"",D$81:CX$81)-DH50" +"D45+D50" +"IF(ABS(DA55-D28)<1,""Okay"",""Adjust Bondad Station"")" +"SUM(DH50:DH54)" +"IF(ABS(DA81-DH48-DH55)<1,""OKAY"",""ERROR"")" +"IF(ABS(DL54-DA11)<1,""OKAY"",""ERROR"")" +"D29" +"D55+D56" +"IF(ABS(DA57-D29)<1,""Okay"",""Adjust Bondad Mainline"")" +"D27" +"D53+D48" +"IF(ABS(DA59-D27)<1,""Okay"",""Adjust Blanco"")" +"SUMIF(D1:BY1,""FR"",D59:BY59)" +"IF(ABS(DB60-DB61)<1,""Okay"", ""Adjust EOC Factor"")" +"DM42" +"IF(D3=""FT2"",0,D11-D59)" +"IF(D$18<1,0,'Basin Allocations'!$H10*D$63)" +"IF(D$17<1,0,'Basin Allocations'!$H10*D$63)" +"D73+D68" +"D11-D59-D76" +"D59+D76+IF(D3=""FT2"",D11,0)" +"IF(ABS(DA81-DA11)<1,""Okay"",""Adjust Permian"")" +"D81/D11" +"540/(540+1140-614+400)" +"(1140-614)/(540+1140-614+400)" +"400/(540+1140-614+400)" +"SUM(DA93:DA98)" +"$C$87*D$50" +"DA93/DA$11" +"$C$87*D$51" +"$C$87*D$52" +"$C$87*D$70" +"$C$87*D$71" +"$C$87*D$72" +"$C$88*D$50" +"CR50" +"$C$88*D$51" +"$C$88*D$52" +"$C$88*D$70" +"CR70" +"$C$88*D$71" +"$C$88*D$72" +"$C$89*D$50" +"$C$89*D$51" +"$C$89*D$52" +"$C$89*D$70" +"$C$89*D$71" +"$C$89*D$72" +"D45+D50" +"D65+D70" +"SUM(D115:D120)" +"D11-D122" +"IF(D3=""FT1"",(D115+D116+D117)/D122,1)" +"IF(D3=""FT1"",(D118+D119+D120)/D122,1)" +"IF(D3=""FT1"",SUM(D126:D127),1)" +"IF(D$3=""FT1"",D115/D$122,1)" +"IF(D3=""FT1"",SUM(D131:D136),1)" +"SUM(C8:I8)" +"C8/1.023" +"IF(C$6=""System"",C$9,IF(C$6=""SJ"",C$9,0))" +"IF(C$6=""System"",C$9,IF(C$6=""A&P"",C$9,IF(C$6=""Permian"",C$9,0)))" +"IF(C$6=""System"",C$9,IF(C$6=""A&P"",C$9,IF(C$6=""Anadarko"",C$9,0)))" +"C9" +"'Basin Allocations'!E10/('Basin Allocations'!E10+'Basin Allocations'!E11)" +"IF(C$6=""Permian"",C$9*$B23,0)" +"'Basin Allocations'!E11/('Basin Allocations'!E10+'Basin Allocations'!E11)" +"IF(C$6=""Anadarko"",C9,0)" +"SUM(C23:C25)+C27" +"J24+J25" +"C5+D5-E5" +"A185+1" +"AVERAGE(B$5:B$369)" +"AVERAGE(B$370:B$734)" +"AVERAGE(B$735:B$894)" +"MIN(B$5:B$369)" +"MIN(B$370:B$734)" +"MIN(B$735:B$894)" +"MAX(B$5:B$369)" +"MAX(B$370:B$734)" +"MAX(B$735:B$894)" +"AVERAGE(B5:B94)" +"AVERAGE(B95:B185)" +"AVERAGE(B186:B277)" +"AVERAGE(B278:B369)" +"AVERAGE(B370:B459)" +"AVERAGE(B460:B550)" +"AVERAGE(B551:B642)" +"AVERAGE(B643:B734)" +"AVERAGE(B735:B825)" +"AVERAGE(B826:B894)" +"'Assign To West Contracts'!D2" +"'Assign To West Contracts'!D11" +"SUM(B8:BW8)" +"SUM(BZ8:CV8)" +"BX8+CW8" +"'Assign to East Contracts'!C9" +"SUM(DA8:DG8)" +"DH8+CY8" +"'Assign to East Contracts'!C27" +"'Assign To West Contracts'!D115" +"'Assign to East Contracts'!C23" +"SUM(DA12:DA18)" +"DA8-DA20" +"DA12/DA20" +"'Assign To West Contracts'!D126" +"SUM(DA13:DA15)/DA20" +"SUM(DA16:DA18)/DA20" +"SUM(DA24:DA26)" +"DA12/DA20" +"'Assign To West Contracts'!D131" +"DA16/DA20" +"DA17/DA20" +"DA18/DA20" +"SUM(DA30:DA36)" +"SUM(B41:B46)" +"'Assign To West Contracts'!D93" +"'Assign To West Contracts'!D100" +"'Assign To West Contracts'!D107" +"SUM(G11:G22)" +"COUNT(B11:B22)" +"SUM(G26:G38)" +"COUNT(B26:B38)" +"SUM(G42:G48)" +"G42+G43+G44+G46" +"G45+G47+G48" +"COUNT(B42:B48)" +"SUM(G52:G124)" +"COUNT(B52:B124)" +"SUM(G128:G151)" +"COUNT(B128:B151)" +"SUM(G155:G169)" +"COUNT(B155:B169)" +"B170+B152+B125+B49+B39+B23" +"SUM(G10:G169)" +"Bondad_St_Cap" +"C6" +"I6/I$13" +"Bondad_ML_Cap" +"Blanco_Cap" +"Anad_Cap" +"Plains_Cap" +"C10" +"Keystone_Cap" +"F11-H8" +"Waha_Cap" +"F12+H8" +"SUM(C6:C12)" +"SUM(H10:H12)" +"SUM(I6:I8)" +"DA59-D32" +"$DK$3+$DA$65-$DH$53" +"DA93" +"$DI$36-$DI$42+$DK$4-DH51" +"DA96" +"IF(D8<>""EOC"","""",IF(D17>1,""EOCNML"",""EOCSML""))" +"IF(U8<>""EOC"","""",IF(U17>1,""EOCNMLEE"",""EOCSMLEE""))" +"D32" +"SUM(D10:BY10)" +"25575-CI10" +"20460-CK10" +"193454" +"SUM(CB10:CX10)" +"BZ10+CY10" +"MIN(MIN($CB10:$CX10),MIN($D10:$BY10))" +"MAX(MAX($CB10:$CX10),MAX($D10:$BY10))" +"DK5" +"D10/1.023" +"C20" +"DL10+DL9+DL11" +"IF(D3=""FT1"",IF(D6=""System"",D11,0),0)" +"IF(D$6=""System"",D$11,IF(D$6=""SJ"",D$11,0))" +"CB11" +"DA100" +"MAX(0,DL9-(C32*1000))" +"D11" +"MAX(0,DK4-(C31*1000))" +"D11" +"DA103" +"MAX(0,DL10-(C33*1000))" +"E11" +"(C33-750)*1000" +"DL10-DM18" +"SUMIF(D3:CX3,""FT2"",D11:CX11)" +"(DL10-DM18)+DH51-DL51" +"185000" +"DA107" +"DL20-DL21" +"DA110" +"2805-55" +"B27*(1-C$23)" +"C27*1000-$C$20" +"SUMIF($D$1:$BY$1,""FR"",D11:BY11)" +"C20" +"DA115-DH22-DH14-DH5" +"SUMIF($D$1:$BY$1,""FR"",D59:BY59)" +"SUMIF($D$1:$BY$1,""FR"",D76:BY76)" +"SUM(DL29:DL31)" +"IF(DL32=DL27,""OKAY"",""Check Full Requirements"")" +"DA118-DI25-DI17-DI8" +"D13/$DA$13" +"SUM(DH5:DH35)" +"'[2]Consolidated Results'!$D$8+'[2]Consolidated Results'!$E$8/1.023" +"'[2]Consolidated Results'!$N$8+'[2]Consolidated Results'!$O$8/1.023" +"DA53" +"DA73" +"SUM(DM36:DM37)" +"SUM(DH5:DH27)" +"SUM(CB11:CG11)" +"DM38-DM39" +"DA48" +"DA68" +"DA65" +"DM41+DM40" +"IF(D18<1,0,IF(D$6=""System"",D$36*'Basin Allocations'!$J$6*$D$27,IF(D$6=""SJ"",D$11*'Basin Allocations'!$J$6,0)))*$C40*IF(D$1=""FR"",$C$43,1)" +"IF(CB18<1,0,IF(CB$6=""System"",CB$36*'Basin Allocations'!$J$6*$D$27,IF(CB$6=""SJ"",CB$11*'Basin Allocations'!$J$6,0)))*$C40" +"IF(D18<1,0,IF(D$6=""System"",D$36*'Basin Allocations'!$J$7*$D$27,IF(D$6=""SJ"",D$11*'Basin Allocations'!$J$7,0)))*$C41*IF(D$1=""FR"",$C$43,1)" +"IF(CB18<1,0,IF(CB$6=""System"",CB$36*'Basin Allocations'!$J$7*$D$27,IF(CB$6=""SJ"",CB$11*'Basin Allocations'!$J$7,0)))*$C41" +"SUMIF(D16:CX16,"">1"",D81:CX81)-BZ81" +"DH5+DH14+DH22+DH30" +"IF(D18<1,0,IF(D$6=""System"",D$36*'Basin Allocations'!$J$8*$D$27,IF(D$6=""SJ"",(D$11-D46-D45),0)))*$C42/IF(D$6=""SJ"",$C42,1)*IF(D$1=""FR"",$C$43,1)" +"IF(CB18<1,0,IF(CB$6=""System"",CB$36*'Basin Allocations'!$J$8*$D$27,IF(CB$6=""SJ"",(CB$11-CB46-CB45),0)))*$C42/IF(CB$6=""SJ"",$C42,1)" +"SUMIF(D7:CX7,""DSCALEHR"",D81:CX81)" +"SUMIF(D8:CX8,""CA"",D81:CX81)" +"IF(ABS(DH48-DH47-DH46)<1,""OKAY"",""ERROR"")" +"DI9+DI18+DI26+DI34" +"IF(D17<1,0,IF(D$6=""System"",D$36*'Basin Allocations'!$J$6*$D$27,IF(D$6=""SJ"",D$11*'Basin Allocations'!$J$6,0)))*$C40*IF(D$1=""FR"",$C$43,1)" +"IF(CB17<1,0,IF(CB$6=""System"",CB$36*'Basin Allocations'!$J$6*$D$27,IF(CB$6=""SJ"",CB$11*'Basin Allocations'!$J$6,0)))*$C40" +"BP81" +"DI8+DI17+DI25+DI33" +"IF(D17<1,0,IF(D$6=""System"",D$36*'Basin Allocations'!$J$7*$D$27,IF(D$6=""SJ"",D$11*'Basin Allocations'!$J$7,0)))*$C41*IF(D$1=""FR"",$C$43,1)" +"IF(CB17<1,0,IF(CB$6=""System"",CB$36*'Basin Allocations'!$J$7*$D$27,IF(CB$6=""SJ"",CB$11*'Basin Allocations'!$J$7,0)))*$C41" +"SUMIF($D$9:$CX$9,""EOCSMLEE"",$D$81:$CX$81)" +"DI10+DI19+DI27+DI35" +"IF(D17<1,0,IF(D$6=""System"",D$36*'Basin Allocations'!$J$8*$D$27,IF(D$6=""SJ"",(D$11-D51-D50),0)))*$C42/IF(D$6=""SJ"",$C42,1)*IF(D$1=""FR"",$C$43,1)" +"IF(CB17<1,0,IF(CB$6=""System"",CB$36*'Basin Allocations'!$J$8*$D$27,IF(CB$6=""SJ"",(CB$11-CB51-CB50),0)))*$C42/IF(CB$6=""SJ"",$C42,1)" +"SUMIF(D$9:CX$9,""EOCSML"",D$81:CX$81)" +"SUM(DL46:DL51)" +"SUMIF(D$9:CX$9,""EOCNMLEE"",D$81:CX$81)" +"SUMIF(D3:CX3,""FT2"",D11:CX11)" +"D28" +"SUMIF(D$9:CX$9,""EOCNML"",D$81:CX$81)-DH50" +"D45+D50" +"IF(ABS(DA55-D28)<1,""Okay"",""Adjust Bondad Station"")" +"SUM(DH50:DH54)" +"IF(ABS(DA81-DH48-DH55)<1,""OKAY"",""ERROR"")" +"IF(ABS(DL54-DA11)<1,""OKAY"",""ERROR"")" +"D29" +"D55+D56" +"IF(ABS(DA57-D29)<1,""Okay"",""Adjust Bondad Mainline"")" +"DK16" +"D53+D48" +"IF(ABS(DK16-14716)>1,""Adjust Blanco"",""OkayAtPlains"")" +"D126" +"G126" +"SUMIF(D1:BY1,""FR"",D59:BY59)" +"IF(ABS(DB60-DB61)<1,""Okay"", ""Adjust EOC Factor"")" +"DM42" +"IF(D3=""FT2"",0,D11-D59)" +"IF(D$18<1,0,'Basin Allocations'!$H10*D$63)" +"IF(D$17<1,0,'Basin Allocations'!$H10*D$63)" +"D73+D68" +"D11-D59-D76" +"D59+D76+IF(D3=""FT2"",D11,0)" +"IF(ABS(DA81-DA11)<1,""Okay"",""Adjust Permian"")" +"D81/D11" +"540/(540+1140-614+400)" +"(1140-614)/(540+1140-614+400)" +"400/(540+1140-614+400)" +"SUM(DA93:DA98)" +"$C$87*D$50" +"DA93/DA$11" +"$C$87*D$51" +"$C$87*D$52" +"$C$87*D$70" +"$C$87*D$71" +"$C$87*D$72" +"$C$88*D$50" +"CR50" +"$C$88*D$51" +"$C$88*D$52" +"$C$88*D$70" +"CR70" +"$C$88*D$71" +"$C$88*D$72" +"$C$89*D$50" +"$C$89*D$51" +"$C$89*D$52" +"$C$89*D$70" +"$C$89*D$71" +"$C$89*D$72" +"D45+D50" +"D65+D70" +"SUM(D115:D120)" +"D11-D122" +"IF(D3=""FT1"",(D115+D116+D117)/D122,1)" +"IF(D3=""FT1"",(D118+D119+D120)/D122,1)" +"IF(D3=""FT1"",SUM(D126:D127),1)" +"IF(D$3=""FT1"",D115/D$122,1)" +"IF(D3=""FT1"",SUM(D131:D136),1)" +"SUM(C8:I8)" +"C8/1.023" +"IF(C$6=""System"",C$9,IF(C$6=""SJ"",C$9,0))" +"IF(C$6=""System"",C$9,IF(C$6=""A&P"",C$9,IF(C$6=""Permian"",C$9,0)))" +"IF(C$6=""System"",C$9,IF(C$6=""A&P"",C$9,IF(C$6=""Anadarko"",C$9,0)))" +"C9" +"'Basin Allocations'!E10/('Basin Allocations'!E10+'Basin Allocations'!E11)" +"IF(C$6=""Permian"",C$9*$B23,0)" +"'Basin Allocations'!E11/('Basin Allocations'!E10+'Basin Allocations'!E11)" +"IF(C$6=""Anadarko"",C9,0)" +"SUM(C23:C25)+C27" +"J24+J25" +"'Assign To West Contracts'!D2" +"'Assign To West Contracts'!D11" +"SUM(B8:BW8)" +"SUM(BZ8:CV8)" +"BX8+CW8" +"'Assign to East Contracts'!C9" +"SUM(DA8:DG8)" +"DH8+CY8" +"'Assign to East Contracts'!C27" +"'Assign To West Contracts'!D115" +"'Assign to East Contracts'!C23" +"SUM(DA12:DA18)" +"DA8-DA20" +"DA12/DA20" +"'Assign To West Contracts'!D126" +"SUM(DA13:DA15)/DA20" +"SUM(DA16:DA18)/DA20" +"SUM(DA24:DA26)" +"DA12/DA20" +"'Assign To West Contracts'!D131" +"DA16/DA20" +"DA17/DA20" +"DA18/DA20" +"SUM(DA30:DA36)" +"SUM(B41:B46)" +"'Assign To West Contracts'!D93" +"'Assign To West Contracts'!D100" +"'Assign To West Contracts'!D107" +"SUM(G11:G22)" +"COUNT(B11:B22)" +"SUM(G26:G38)" +"COUNT(B26:B38)" +"SUM(G42:G48)" +"G42+G43+G44+G46" +"G45+G47+G48" +"COUNT(B42:B48)" +"SUM(G52:G124)" +"COUNT(B52:B124)" +"SUM(G128:G151)" +"COUNT(B128:B151)" +"SUM(G155:G169)" +"COUNT(B155:B169)" +"B170+B152+B125+B49+B39+B23" +"SUM(G10:G169)" +"Bondad_St_Cap" +"C6" +"I6/I$13" +"Bondad_ML_Cap" +"Blanco_Cap" +"Anad_Cap" +"Plains_Cap" +"C10" +"Keystone_Cap" +"F11-H8" +"Waha_Cap" +"F12+H8" +"SUM(C6:C12)" +"SUM(H10:H12)" +"SUM(I6:I8)" +"DA59-D32" +"$DK$3+$DA$65-$DH$53" +"DA93" +"$DI$36-$DI$42+$DK$4-DH51" +"DA96" +"IF(D8<>""EOC"","""",IF(D17>1,""EOCNML"",""EOCSML""))" +"IF(U8<>""EOC"","""",IF(U17>1,""EOCNMLEE"",""EOCSMLEE""))" +"D32" +"SUM(D10:BY10)" +"25575-CI10" +"20460-CK10" +"193454" +"SUM(CB10:CX10)" +"BZ10+CY10" +"MIN(MIN($CB10:$CX10),MIN($D10:$BY10))" +"MAX(MAX($CB10:$CX10),MAX($D10:$BY10))" +"DK5" +"D10/1.023" +"C20" +"DL10+DL9+DL11" +"IF(D3=""FT1"",IF(D6=""System"",D11,0),0)" +"IF(D$6=""System"",D$11,IF(D$6=""SJ"",D$11,0))" +"CB11" +"DA100" +"MAX(0,DL9-(C32*1000))" +"D11" +"MAX(0,DK4-(C31*1000))" +"D11" +"DA103" +"MAX(0,DL10-(C33*1000))" +"E11" +"(C33-750)*1000" +"DL10-DM18" +"SUMIF(D3:CX3,""FT2"",D11:CX11)" +"(DL10-DM18)+DH51-DL51" +"185000" +"DA107" +"DL20-DL21" +"DA110" +"2805-55" +"B27*(1-C$23)" +"C27*1000-$C$20" +"SUMIF($D$1:$BY$1,""FR"",D11:BY11)" +"C20" +"DA115-DH22-DH14-DH5" +"SUMIF($D$1:$BY$1,""FR"",D59:BY59)" +"SUMIF($D$1:$BY$1,""FR"",D76:BY76)" +"SUM(DL29:DL31)" +"IF(DL32=DL27,""OKAY"",""Check Full Requirements"")" +"DA118-DI25-DI17-DI8" +"D13/$DA$13" +"SUM(DH5:DH35)" +"'[2]Consolidated Results'!$D$8+'[2]Consolidated Results'!$E$8/1.023" +"'[2]Consolidated Results'!$N$8+'[2]Consolidated Results'!$O$8/1.023" +"DA53" +"DA73" +"SUM(DM36:DM37)" +"SUM(DH5:DH27)" +"SUM(CB11:CG11)" +"DM38-DM39" +"DA48" +"DA68" +"DA65" +"DM41+DM40" +"IF(D18<1,0,IF(D$6=""System"",D$36*'Basin Allocations'!$J$6*$D$27,IF(D$6=""SJ"",D$11*'Basin Allocations'!$J$6,0)))*$C40*IF(D$1=""FR"",$C$43,1)" +"IF(CB18<1,0,IF(CB$6=""System"",CB$36*'Basin Allocations'!$J$6*$D$27,IF(CB$6=""SJ"",CB$11*'Basin Allocations'!$J$6,0)))*$C40" +"IF(D18<1,0,IF(D$6=""System"",D$36*'Basin Allocations'!$J$7*$D$27,IF(D$6=""SJ"",D$11*'Basin Allocations'!$J$7,0)))*$C41*IF(D$1=""FR"",$C$43,1)" +"IF(CB18<1,0,IF(CB$6=""System"",CB$36*'Basin Allocations'!$J$7*$D$27,IF(CB$6=""SJ"",CB$11*'Basin Allocations'!$J$7,0)))*$C41" +"SUMIF(D16:CX16,"">1"",D81:CX81)-BZ81" +"DH5+DH14+DH22+DH30" +"IF(D18<1,0,IF(D$6=""System"",D$36*'Basin Allocations'!$J$8*$D$27,IF(D$6=""SJ"",(D$11-D46-D45),0)))*$C42/IF(D$6=""SJ"",$C42,1)*IF(D$1=""FR"",$C$43,1)" +"IF(CB18<1,0,IF(CB$6=""System"",CB$36*'Basin Allocations'!$J$8*$D$27,IF(CB$6=""SJ"",(CB$11-CB46-CB45),0)))*$C42/IF(CB$6=""SJ"",$C42,1)" +"SUMIF(D7:CX7,""DSCALEHR"",D81:CX81)" +"SUMIF(D8:CX8,""CA"",D81:CX81)" +"IF(ABS(DH48-DH47-DH46)<1,""OKAY"",""ERROR"")" +"DI9+DI18+DI26+DI34" +"IF(D17<1,0,IF(D$6=""System"",D$36*'Basin Allocations'!$J$6*$D$27,IF(D$6=""SJ"",D$11*'Basin Allocations'!$J$6,0)))*$C40*IF(D$1=""FR"",$C$43,1)" +"IF(CB17<1,0,IF(CB$6=""System"",CB$36*'Basin Allocations'!$J$6*$D$27,IF(CB$6=""SJ"",CB$11*'Basin Allocations'!$J$6,0)))*$C40" +"BP81" +"DI8+DI17+DI25+DI33" +"IF(D17<1,0,IF(D$6=""System"",D$36*'Basin Allocations'!$J$7*$D$27,IF(D$6=""SJ"",D$11*'Basin Allocations'!$J$7,0)))*$C41*IF(D$1=""FR"",$C$43,1)" +"IF(CB17<1,0,IF(CB$6=""System"",CB$36*'Basin Allocations'!$J$7*$D$27,IF(CB$6=""SJ"",CB$11*'Basin Allocations'!$J$7,0)))*$C41" +"SUMIF($D$9:$CX$9,""EOCSMLEE"",$D$81:$CX$81)" +"DI10+DI19+DI27+DI35" +"IF(D17<1,0,IF(D$6=""System"",D$36*'Basin Allocations'!$J$8*$D$27,IF(D$6=""SJ"",(D$11-D51-D50),0)))*$C42/IF(D$6=""SJ"",$C42,1)*IF(D$1=""FR"",$C$43,1)" +"IF(CB17<1,0,IF(CB$6=""System"",CB$36*'Basin Allocations'!$J$8*$D$27,IF(CB$6=""SJ"",(CB$11-CB51-CB50),0)))*$C42/IF(CB$6=""SJ"",$C42,1)" +"SUMIF(D$9:CX$9,""EOCSML"",D$81:CX$81)" +"SUM(DL46:DL51)" +"SUMIF(D$9:CX$9,""EOCNMLEE"",D$81:CX$81)" +"SUMIF(D3:CX3,""FT2"",D11:CX11)" +"D28" +"SUMIF(D$9:CX$9,""EOCNML"",D$81:CX$81)-DH50" +"D45+D50" +"IF(ABS(DA55-D28)<1,""Okay"",""Adjust Bondad Station"")" +"SUM(DH50:DH54)" +"IF(ABS(DA81-DH48-DH55)<1,""OKAY"",""ERROR"")" +"IF(ABS(DL54-DA11)<1,""OKAY"",""ERROR"")" +"D29" +"D55+D56" +"IF(ABS(DA57-D29)<1,""Okay"",""Adjust Bondad Mainline"")" +"DK16" +"D53+D48" +"IF(ABS(DK16 - 14716)>1,""Adjust Blanco"",""OkayAtPlains"")" +"D126" +"G126" +"SUMIF(D1:BY1,""FR"",D59:BY59)" +"IF(ABS(DB60-DB61)<1,""Okay"", ""Adjust EOC Factor"")" +"DM42" +"IF(D3=""FT2"",0,D11-D59)" +"IF(D$18<1,0,'Basin Allocations'!$H10*D$63)" +"IF(D$17<1,0,'Basin Allocations'!$H10*D$63)" +"D73+D68" +"D11-D59-D76" +"D59+D76+IF(D3=""FT2"",D11,0)" +"IF(ABS(DA81-DA11)<1,""Okay"",""Adjust Permian"")" +"D81/D11" +"540/(540+1140-614+400)" +"(1140-614)/(540+1140-614+400)" +"400/(540+1140-614+400)" +"SUM(DA93:DA98)" +"$C$87*D$50" +"DA93/DA$11" +"$C$87*D$51" +"$C$87*D$52" +"$C$87*D$70" +"$C$87*D$71" +"$C$87*D$72" +"$C$88*D$50" +"CR50" +"$C$88*D$51" +"$C$88*D$52" +"$C$88*D$70" +"CR70" +"$C$88*D$71" +"$C$88*D$72" +"$C$89*D$50" +"$C$89*D$51" +"$C$89*D$52" +"$C$89*D$70" +"$C$89*D$71" +"$C$89*D$72" +"D45+D50" +"D65+D70" +"SUM(D115:D120)" +"D11-D122" +"IF(D3=""FT1"",(D115+D116+D117)/D122,1)" +"IF(D3=""FT1"",(D118+D119+D120)/D122,1)" +"IF(D3=""FT1"",SUM(D126:D127),1)" +"IF(D$3=""FT1"",D115/D$122,1)" +"IF(D3=""FT1"",SUM(D131:D136),1)" +"SUM(C8:I8)" +"C8/1.023" +"IF(C$6=""System"",C$9,IF(C$6=""SJ"",C$9,0))" +"IF(C$6=""System"",C$9,IF(C$6=""A&P"",C$9,IF(C$6=""Permian"",C$9,0)))" +"IF(C$6=""System"",C$9,IF(C$6=""A&P"",C$9,IF(C$6=""Anadarko"",C$9,0)))" +"C9" +"'Basin Allocations'!E10/('Basin Allocations'!E10+'Basin Allocations'!E11)" +"IF(C$6=""Permian"",C$9*$B23,0)" +"'Basin Allocations'!E11/('Basin Allocations'!E10+'Basin Allocations'!E11)" +"IF(C$6=""Anadarko"",C9,0)" +"SUM(C23:C25)+C27" +"J24+J25" +"ROUND(G3/365,0)" +"ROUND(H3/186,0)" +"SUM(J91:J96)" +"SUM(G2:G173)" +"G174/365" +"H174/186" +"ROUND(G2/365,0)" +"ROUND(H2/186,0)" +"SUBTOTAL(9,I2:I4)" +"SUBTOTAL(9,I6:I14)" +"SUBTOTAL(9,I20:I23)" +"SUBTOTAL(9,I25:I26)" +"SUBTOTAL(9,I38:I52)" +"SUM(J58:J63)" +"SUBTOTAL(9,I57:I64)" +"SUBTOTAL(9,I71:I88)" +"SUBTOTAL(9,I90:I110)" +"SUBTOTAL(9,I129:I148)" +"SUBTOTAL(9,I2:I158)" +"G190/365" +"H190/186" +"-B8+C8" +"C8*D8" +"B8*D8" +"I13*D13" +"SUM(B8:B13)" +"G14" +"B14" +"(B14+B15+B16+B17+B18)*D18" +"B15+B16+B17+B18" +"SUM(B8:B38)" +"AVERAGE(D8:D38)" +"SUM(E8:E39)" +"F40-H40" +"J40/E40" +"E40*F41" +"F40/C40" +"G40/B40" +"E41" +"H40/I40" +"H40-H41" +"7.77911/30.4" +"4.33374/30.4" +"7.7791/30.4" +"5.1109/30.4" +"3.8573/30.4" +"B5/10000" +"(C4*B4/D4)-((C4-D4)*A4/D4)" +"(A4-B4)*C4" +"(A4-F4)*D4" +"H4-G4" +"J4*I4" +"TODAY()" +"MONTH(I1)" +"C6+C10" +" ROUND(M6*M7,2)" +"I1" +"C20/(1-$C$9-$C$5)" +"B20-C20" +"$M$6+$M$9" +"F20-H20" +"((K20/(1-$C$5)-K20)+(K20/(1-$C$5)/(1-$C$9)-(K20/(1-$C$5))))" +"K20+L20" +"IF(M20>I20,M20,I20)" +"K20" +"$C$6" +"L20" +"$C$7" +"$C$11" +"SUM(P20:U20)" +"O20-P20-S20-T20-U20" +"X20*C20" +"$M$6-Q20-R20" +"ROUND(Z20*$M$7,2)" +"ROUND((Y20+AA20)*0.085,2)" +"Y20+AA20-AB20" +"ROUND((Y20+AA20)*0.075,2)" +"ROUND((Q20+R20)*$M$7,2)" +"ROUND(P20*D20,2)" +"ROUND((T20+U20)*C20,2)" +"SUM(AG20:AI20)" +"AF20+AJ20" +"A20+1" +"IF(J1=2,"" "",1+A47)" +"IF(J1=2,"" "",1+A48)" +"IF(J1=2,"" "",IF(J1=4,"" "",IF(J1=6,"" "",IF(J1=9,"" "",IF(J1=11,"" "",1+A49)))))" +"SUM(B20:B50)" +"AK51-AJ51" +"B58/(1-$C$9)" +"(((P3916/(1-$C$5))+R3916+T3916)/(1-$C$9))+#REF!+U3916" +"AC3916*0.01" +"Sales!F1" +"Sales!A20" +"Sales!E20" +"IF(B7=0,0,Sales!O20)" +"IF(B7=0,0,Sales!K20)" +"IF(B7=0,0,Sales!L20)" +"C7-D7+E7" +"IF(B7=0,0,Sales!$C$9)" +"IF(B7=0,0,Sales!$C$11)" +"H7+I7" +"F7-J7" +"ROUND(B7*L7,2)" +"L7*0.085" +"L7-N7" +"((0.075*L7)*B7)" +"((0.01*L7)*B7)" +"SUM(B7:B37)" +"(((D3879/(1-#REF!))+F3879+H3879)/(1-#REF!))+#REF!+I3879" +"O3879*0.01" +"Sales!I1" +"Sales!A20" +"Sales!X20" +"Transport!L7" +"G5+I5+K5" +"ROUND(L5*0.075,2)" +"O5-M5" +"ROUND(L5*0.085,2)" +"Sales!AG20" +"Sales!AI20+Transport!J7" +"SUM(P5:R5)" +"O5+S5" +"#REF!+#REF!" +"U5*#REF!" +"V5*31" +"A5+1" +"SUM(B5:B35)" +"#REF!*0.01" +"A3+1" +"ROUND(D3/(1-Sales!C5-Sales!C9),0)" +"D5" +"F13-F10-F11-F12" +"ROUND((D8/(1-Sales!C5))-'July 17 Supply Price'!D8,4)" +"(F13-F12-F11)-(F13-F12-F11)*(1-Sales!C5)" +"Sales!C6" +"D8+D10+D11+D12" +"F16-F15-F14" +"ROUND((D13/(1-Sales!C9))-'July 17 Supply Price'!D13,4)" +"((F16-F15)-((F16-F15)*(1-Sales!C9)))" +"Sales!C11" +"D13+D14+D15" +"D16+E34" +"D6-D7" +"D5" +"D5" +"F19-D19" +"D16" +"D16" +"D19-D20" +"ROUND(D21*0.085,4)" +"ROUND(D3*D22,2)" +"ROUND(D3*E22,2)" +"ROUND(D3*F22,2)" +"ROUND(D3*D23,2)" +"ROUND(D3*E23,2)" +"ROUND(D3*F23,2)" +"D24+D25" +"ROUND(D3*D20,2)" +"ROUND(D3*E20,2)" +"ROUND(D3*F20,2)" +"D24+D25+D27" +"ROUND(D3*D19,2)" +"ROUND(D3*E19,2)" +"ROUND(D3*F19,2)" +"E26-D26" +"ROUND(E32*0.5,2)" +"(E33/D3)-((E33*0.085)/D3)" +"D24+E33" +"F24+(D3*(F16-D16))" +"E37-F37" +"D25+E33" +"F25" +"A9+1" +"VLOOKUP($A10,$A15:$AS203,B9,FALSE)" +"VLOOKUP($B$10,$B$218:$W$319,D$11,FALSE)" +"'Study 2'!$D14" +"'Study 2'!$E14" +"'Study 1'!D14" +"'Study 1b'!D14" +"'Study 3'!D14" +"'Study 3b'!D14" +"'Study 4a'!D14" +"'Study 4b'!D14" +"'Study 2'!D128" +"'Study 1b'!E128:E151" +"SUM(D129:D152)" +"SUMIF($B$15:$B$203,$B218,D$15:D$203)" +"SUM(D218:D319)" +"D320-D209" +"A9+1" +"VLOOKUP($A10,$A14:$AS202,B9,FALSE)" +"D14-SUM(G14:Y14)" +"SUM(D14:D20)" +"SUM(D24:D124)" +"SUM(D128:D151)" +"SUM(D155:D180)" +"SUM(D184:D202)" +"D21+D125+D152" +"D181+D203" +"D206+D205" +"D203+D181+D152+D125+D21-D208" +"SUBTOTAL(9,F2:F6)" +"SUBTOTAL(9,F2:F6)" +"SUBTOTAL(9,F9:F9)" +"SUBTOTAL(9,F9:F9)" +"SUBTOTAL(9,F35:F36)" +"SUBTOTAL(9,F35:F36)" +"SUBTOTAL(9,F53:F69)" +"SUBTOTAL(9,F97:F103)" +"SUBTOTAL(9,F97:F103)" +"SUBTOTAL(9,F118:F128)" +"SUBTOTAL(9,F131:F143)" +"SUBTOTAL(9,F188:F267)" +"SUBTOTAL(9,F277:F323)" +"SUBTOTAL(9,F326:F328)" +"SUBTOTAL(9,F326:F328)" +"SUBTOTAL(9,F420:F434)" +"SUBTOTAL(9,F484:F489)" +"SUBTOTAL(9,F484:F489)" +"SUBTOTAL(9,F503:F506)" +"SUBTOTAL(9,F503:F506)" +"SUBTOTAL(9,F737:F855)" +"SUBTOTAL(9,F984:F1066)" +"SUBTOTAL(9,F1104:F1119)" +"SUBTOTAL(9,F1104:F1119)" +"SUBTOTAL(9,F1221:F1261)" +"SUBTOTAL(9,F1264:F1340)" +"SUBTOTAL(9,F1448:F1512)" +"SUBTOTAL(9,F2:F1532)" +"SUBTOTAL(9,F2:F1532)" +"A9+1" +"VLOOKUP($A10,$A14:$AS202,B9,FALSE)" +"D14-SUM(G14:Y14)" +"SUM(D14:D20)" +"SUM(D24:D124)" +"SUM(D128:D151)" +"SUM(D155:D180)" +"SUM(D184:D202)" +"D21+D125+D152" +"D181+D203" +"D206+D205" +"D203+D181+D152+D125+D21-D208" +"A9+1" +"VLOOKUP($A10,$A14:$AS202,B9,FALSE)" +"D14-SUM(G14:Y14)" +"SUM(D14:D20)" +"SUM(D24:D124)" +"SUM(D128:D151)" +"SUM(D155:D180)" +"SUM(D184:D202)" +"D21+D125+D152" +"D181+D203" +"D206+D205" +"D203+D181+D152+D125+D21-D208" +"A9+1" +"VLOOKUP($A10,$A14:$AS202,B9,FALSE)" +"D14-SUM(G14:Y14)" +"SUM(D14:D20)" +"SUM(D24:D124)" +"SUM(D128:D151)" +"SUM(D155:D180)" +"SUM(D184:D202)" +"D21+D125+D152" +"D181+D203" +"D206+D205" +"D203+D181+D152+D125+D21-D208" +"SUM(D14:D20)" +"SUM(D24:D124)" +"SUM(D128:D151)" +"SUM(D155:D180)" +"SUM(D184:D202)" +"D21+D125+D152" +"D181+D203" +"D206+D205" +"D203+D181+D152+D125+D21-D208" +"A9+1" +"VLOOKUP($A10,$A14:$AS202,B9,FALSE)" +"D14-SUM(G14:Y14)" +"SUM(D14:D20)" +"SUM(D24:D124)" +"SUM(D128:D151)" +"SUM(D155:D180)" +"SUM(D184:D202)" +"D21+D125+D152" +"D181+D203" +"D206+D205" +"D203+D181+D152+D125+D21-D208" +"A9+1" +"VLOOKUP($A10,$A14:$AS202,B9,FALSE)" +"D14-SUM(G14:Y14)" +"SUM(D14:D20)" +"SUM(D24:D124)" +"SUM(D128:D151)" +"SUM(D155:D180)" +"SUM(D184:D202)" +"D21+D125+D152" +"D181+D203" +"D206+D205" +"D203+D181+D152+D125+D21-D208" +"A9+1" +"VLOOKUP($A10,$A15:$AS203,B9,FALSE)" +"VLOOKUP($B$10,$B$218:$W$319,D$11,FALSE)" +"'Study 2'!$D14" +"'Study 2'!$E14" +"'Study 1'!D14" +"'Study 1b'!D14" +"'Study 3'!D14" +"'Study 3b'!D14" +"'Study 4a'!D14" +"'Study 4b'!D14" +"'Study 2'!D128" +"'Study 1b'!E128:E151" +"SUM(D129:D152)" +"SUMIF($B$15:$B$203,$B218,D$15:D$203)" +"SUM(D218:D319)" +"D320-D209" +"A9+1" +"VLOOKUP($A10,$A14:$AS202,B9,FALSE)" +"D14-SUM(G14:Y14)" +"SUM(D14:D20)" +"SUM(D24:D124)" +"SUM(D128:D151)" +"SUM(D155:D180)" +"SUM(D184:D202)" +"D21+D125+D152" +"D181+D203" +"D206+D205" +"D203+D181+D152+D125+D21-D208" +"SUBTOTAL(9,F2:F6)" +"SUBTOTAL(9,F2:F6)" +"SUBTOTAL(9,F9:F9)" +"SUBTOTAL(9,F9:F9)" +"SUBTOTAL(9,F35:F36)" +"SUBTOTAL(9,F35:F36)" +"SUBTOTAL(9,F53:F69)" +"SUBTOTAL(9,F97:F103)" +"SUBTOTAL(9,F97:F103)" +"SUBTOTAL(9,F118:F128)" +"SUBTOTAL(9,F131:F143)" +"SUBTOTAL(9,F188:F267)" +"SUBTOTAL(9,F277:F323)" +"SUBTOTAL(9,F326:F328)" +"SUBTOTAL(9,F326:F328)" +"SUBTOTAL(9,F420:F434)" +"SUBTOTAL(9,F484:F489)" +"SUBTOTAL(9,F484:F489)" +"SUBTOTAL(9,F503:F506)" +"SUBTOTAL(9,F503:F506)" +"SUBTOTAL(9,F737:F855)" +"SUBTOTAL(9,F984:F1066)" +"SUBTOTAL(9,F1104:F1119)" +"SUBTOTAL(9,F1104:F1119)" +"SUBTOTAL(9,F1221:F1261)" +"SUBTOTAL(9,F1264:F1340)" +"SUBTOTAL(9,F1448:F1512)" +"SUBTOTAL(9,F2:F1532)" +"SUBTOTAL(9,F2:F1532)" +"A9+1" +"VLOOKUP($A10,$A14:$AS202,B9,FALSE)" +"D14-SUM(G14:Y14)" +"SUM(D14:D20)" +"SUM(D24:D124)" +"SUM(D128:D151)" +"SUM(D155:D180)" +"SUM(D184:D202)" +"D21+D125+D152" +"D181+D203" +"D206+D205" +"D203+D181+D152+D125+D21-D208" +"A9+1" +"VLOOKUP($A10,$A14:$AS202,B9,FALSE)" +"D14-SUM(G14:Y14)" +"SUM(D14:D20)" +"SUM(D24:D124)" +"SUM(D128:D151)" +"SUM(D155:D180)" +"SUM(D184:D202)" +"D21+D125+D152" +"D181+D203" +"D206+D205" +"D203+D181+D152+D125+D21-D208" +"A9+1" +"VLOOKUP($A10,$A14:$AS202,B9,FALSE)" +"D14-SUM(G14:Y14)" +"SUM(D14:D20)" +"SUM(D24:D124)" +"SUM(D128:D151)" +"SUM(D155:D180)" +"SUM(D184:D202)" +"D21+D125+D152" +"D181+D203" +"D206+D205" +"D203+D181+D152+D125+D21-D208" +"A9+1" +"VLOOKUP($A10,$A14:$AS202,D9,FALSE)" +"SUM(D14:D20)" +"SUM(D24:D124)" +"SUM(D128:D151)" +"SUM(D155:D180)" +"SUM(D184:D202)" +"D21+D125+D152" +"D181+D203" +"D206+D205" +"D203+D181+D152+D125+D21-D208" +"A9+1" +"VLOOKUP($A10,$A14:$AS202,B9,FALSE)" +"D14-SUM(G14:Y14)" +"SUM(D14:D20)" +"SUM(D24:D124)" +"SUM(D128:D151)" +"SUM(D155:D180)" +"SUM(D184:D202)" +"D21+D125+D152" +"D181+D203" +"D206+D205" +"D203+D181+D152+D125+D21-D208" +"A9+1" +"VLOOKUP($A10,$A14:$AS202,B9,FALSE)" +"D14-SUM(G14:Y14)" +"SUM(D14:D20)" +"SUM(D24:D124)" +"SUM(D128:D151)" +"SUM(D155:D180)" +"SUM(D184:D202)" +"D21+D125+D152" +"D181+D203" +"D206+D205" +"D203+D181+D152+D125+D21-D208" +"SUM(F123-C123)" +"SUM(C7:C44)" +"SUBTOTAL(9,F2:F8)" +"SUBTOTAL(9,F2:F8)" +"SUBTOTAL(9,F11:F11)" +"SUBTOTAL(9,F11:F11)" +"SUBTOTAL(9,F14:F18)" +"SUBTOTAL(9,F14:F18)" +"SUBTOTAL(9,F37:F38)" +"SUBTOTAL(9,F37:F38)" +"SUBTOTAL(9,F57:F79)" +"SUBTOTAL(9,F134:F148)" +"SUBTOTAL(9,F151:F163)" +"SUBTOTAL(9,F187:F195)" +"SUBTOTAL(9,F187:F195)" +"SUBTOTAL(9,F218:F297)" +"SUBTOTAL(9,F309:F371)" +"SUBTOTAL(9,F374:F376)" +"SUBTOTAL(9,F374:F376)" +"SUBTOTAL(9,F546:F551)" +"SUBTOTAL(9,F546:F551)" +"SUBTOTAL(9,F565:F568)" +"SUBTOTAL(9,F565:F568)" +"SUBTOTAL(9,F821:F959)" +"SUBTOTAL(9,F1108:F1218)" +"SUBTOTAL(9,F1262:F1277)" +"SUBTOTAL(9,F1262:F1277)" +"SUBTOTAL(9,F1368:F1384)" +"SUBTOTAL(9,F1368:F1384)" +"SUBTOTAL(9,F1397:F1451)" +"SUBTOTAL(9,F1454:F1556)" +"SUBTOTAL(9,F1677:F1741)" +"SUBTOTAL(9,F2:F1768)" +"SUBTOTAL(9,F2:F1768)" +"SUBTOTAL(9,F2:F6)" +"SUBTOTAL(9,F2:F6)" +"SUBTOTAL(9,F9:F9)" +"SUBTOTAL(9,F9:F9)" +"SUBTOTAL(9,F35:F36)" +"SUBTOTAL(9,F35:F36)" +"SUBTOTAL(9,F53:F69)" +"SUBTOTAL(9,F97:F102)" +"SUBTOTAL(9,F97:F102)" +"SUBTOTAL(9,F116:F126)" +"SUBTOTAL(9,F129:F141)" +"SUBTOTAL(9,F161:F167)" +"SUBTOTAL(9,F161:F167)" +"SUBTOTAL(9,F186:F265)" +"SUBTOTAL(9,F275:F321)" +"SUBTOTAL(9,F324:F326)" +"SUBTOTAL(9,F324:F326)" +"SUBTOTAL(9,F500:F503)" +"SUBTOTAL(9,F500:F503)" +"SUBTOTAL(9,F730:F848)" +"SUBTOTAL(9,F977:F1059)" +"SUBTOTAL(9,F1097:F1112)" +"SUBTOTAL(9,F1097:F1112)" +"SUBTOTAL(9,F1188:F1195)" +"SUBTOTAL(9,F1188:F1195)" +"SUBTOTAL(9,F1208:F1248)" +"SUBTOTAL(9,F1251:F1327)" +"SUBTOTAL(9,F1430:F1494)" +"SUBTOTAL(9,F2:F1517)" +"SUBTOTAL(9,F2:F1517)" +"SUBTOTAL(9,F2:F7)" +"SUBTOTAL(9,F2:F7)" +"SUBTOTAL(9,F10:F10)" +"SUBTOTAL(9,F10:F10)" +"SUBTOTAL(9,F13:F17)" +"SUBTOTAL(9,F13:F17)" +"SUBTOTAL(9,F36:F37)" +"SUBTOTAL(9,F36:F37)" +"SUBTOTAL(9,F55:F74)" +"SUBTOTAL(9,F124:F136)" +"SUBTOTAL(9,F173:F180)" +"SUBTOTAL(9,F173:F180)" +"SUBTOTAL(9,F201:F280)" +"SUBTOTAL(9,F291:F345)" +"SUBTOTAL(9,F348:F350)" +"SUBTOTAL(9,F348:F350)" +"SUBTOTAL(9,F476:F479)" +"SUBTOTAL(9,F476:F479)" +"SUBTOTAL(9,F716:F722)" +"SUBTOTAL(9,F776:F914)" +"SUBTOTAL(9,F1063:F1159)" +"SUBTOTAL(9,F1200:F1215)" +"SUBTOTAL(9,F1200:F1215)" +"SUBTOTAL(9,F1320:F1367)" +"SUBTOTAL(9,F1370:F1459)" +"SUBTOTAL(9,F1570:F1645)" +"SUBTOTAL(9,F2:F1670)" +"SUBTOTAL(9,F2:F1670)" +"SUBTOTAL(9,F2:F7)" +"SUBTOTAL(9,F2:F7)" +"SUBTOTAL(9,F10:F10)" +"SUBTOTAL(9,F10:F10)" +"SUBTOTAL(9,F13:F17)" +"SUBTOTAL(9,F13:F17)" +"SUBTOTAL(9,F36:F37)" +"SUBTOTAL(9,F36:F37)" +"SUBTOTAL(9,F55:F74)" +"SUBTOTAL(9,F116:F128)" +"SUBTOTAL(9,F165:F172)" +"SUBTOTAL(9,F165:F172)" +"SUBTOTAL(9,F193:F272)" +"SUBTOTAL(9,F275:F329)" +"SUBTOTAL(9,F332:F334)" +"SUBTOTAL(9,F332:F334)" +"SUBTOTAL(9,F514:F517)" +"SUBTOTAL(9,F514:F517)" +"SUBTOTAL(9,F692:F698)" +"SUBTOTAL(9,F752:F890)" +"SUBTOTAL(9,F1029:F1125)" +"SUBTOTAL(9,F1166:F1181)" +"SUBTOTAL(9,F1166:F1181)" +"SUBTOTAL(9,F1260:F1266)" +"SUBTOTAL(9,F1279:F1326)" +"SUBTOTAL(9,F1329:F1418)" +"SUBTOTAL(9,F1529:F1593)" +"SUBTOTAL(9,F2:F1618)" +"SUBTOTAL(9,F2:F1618)" +"SUBTOTAL(9,F2:F7)" +"SUBTOTAL(9,F2:F7)" +"SUBTOTAL(9,F10:F10)" +"SUBTOTAL(9,F10:F10)" +"SUBTOTAL(9,F13:F17)" +"SUBTOTAL(9,F13:F17)" +"SUBTOTAL(9,F36:F37)" +"SUBTOTAL(9,F36:F37)" +"SUBTOTAL(9,F55:F74)" +"SUBTOTAL(9,F124:F136)" +"SUBTOTAL(9,F173:F180)" +"SUBTOTAL(9,F173:F180)" +"SUBTOTAL(9,F201:F280)" +"SUBTOTAL(9,F291:F345)" +"SUBTOTAL(9,F348:F350)" +"SUBTOTAL(9,F348:F350)" +"SUBTOTAL(9,F476:F479)" +"SUBTOTAL(9,F476:F479)" +"SUBTOTAL(9,F716:F722)" +"SUBTOTAL(9,F776:F914)" +"SUBTOTAL(9,F1063:F1159)" +"SUBTOTAL(9,F1200:F1219)" +"SUBTOTAL(9,F1269:F1281)" +"SUBTOTAL(9,F1331:F1378)" +"SUBTOTAL(9,F1381:F1470)" +"SUBTOTAL(9,F1581:F1656)" +"SUBTOTAL(9,F2:F1681)" +"SUBTOTAL(9,F2:F1681)" +"SUBTOTAL(9,F2:F7)" +"SUBTOTAL(9,F2:F7)" +"SUBTOTAL(9,F10:F10)" +"SUBTOTAL(9,F10:F10)" +"SUBTOTAL(9,F13:F17)" +"SUBTOTAL(9,F13:F17)" +"SUBTOTAL(9,F36:F37)" +"SUBTOTAL(9,F36:F37)" +"SUBTOTAL(9,F55:F74)" +"SUBTOTAL(9,F124:F136)" +"SUBTOTAL(9,F173:F180)" +"SUBTOTAL(9,F173:F180)" +"SUBTOTAL(9,F201:F280)" +"SUBTOTAL(9,F291:F345)" +"SUBTOTAL(9,F348:F350)" +"SUBTOTAL(9,F348:F350)" +"SUBTOTAL(9,F476:F479)" +"SUBTOTAL(9,F476:F479)" +"SUBTOTAL(9,F716:F722)" +"SUBTOTAL(9,F776:F914)" +"SUBTOTAL(9,F1063:F1159)" +"SUBTOTAL(9,F1200:F1219)" +"SUBTOTAL(9,F1269:F1281)" +"SUBTOTAL(9,F1331:F1378)" +"SUBTOTAL(9,F1381:F1470)" +"SUBTOTAL(9,F1581:F1656)" +"SUBTOTAL(9,F2:F1681)" +"SUBTOTAL(9,F2:F1681)" +"VLOOKUP(A312,$A$3:$B$311,2,FALSE)" +"A9+1" +"VLOOKUP($A10,$A15:$AS203,B9,FALSE)" +"VLOOKUP($B$10,$B$218:$W$319,D$11,FALSE)" +"VLOOKUP($B$10,$B$218:$AI$319,Y$11,FALSE)" +"'Study 2'!$D14" +"'Study 2'!$E14" +"'Study 1'!$D14" +"'Study 1'!$E14" +"'Study 1b'!$D14" +"'Study 1b'!$E14" +"'Study 3'!$D14" +"'Study 3'!$E14" +"'Study 3b'!$D14" +"'Study 3b'!$E14" +"'Study 4a'!$D14" +"'Study 4a'!$E14" +"'Study 4b'!$D14" +"'Study 4b'!$E14" +"'Study 5a'!$D14" +"'Study 5a'!$E14" +"'Study 5b'!$D14" +"'Study 5b'!$E14" +"'Study 6a'!$D14" +"'Study 6a'!$E14" +"'Study 6b'!$D14" +"'Study 6b'!$E14" +"SUMIF($B$15:$B$203,$B218,D$15:D$203)" +"SUM(D218:D319)" +"D320-D209" +"A9+1" +"VLOOKUP($A$10,$A$14:$AI$202,B9,FALSE)" +"SUM(G10:J10)" +"SUM(K10:U10)" +"SUM(V10:X10)" +"Y10" +"AK10/$D10" +"SUBTOTAL(9,F2:F6)" +"SUBTOTAL(9,F2:F6)" +"SUBTOTAL(9,F9:F9)" +"SUBTOTAL(9,F9:F9)" +"SUBTOTAL(9,F35:F36)" +"SUBTOTAL(9,F35:F36)" +"SUBTOTAL(9,F53:F69)" +"SUBTOTAL(9,F97:F103)" +"SUBTOTAL(9,F97:F103)" +"SUBTOTAL(9,F118:F128)" +"SUBTOTAL(9,F131:F143)" +"SUBTOTAL(9,F188:F267)" +"SUBTOTAL(9,F277:F323)" +"SUBTOTAL(9,F326:F328)" +"SUBTOTAL(9,F326:F328)" +"SUBTOTAL(9,F420:F434)" +"SUBTOTAL(9,F484:F489)" +"SUBTOTAL(9,F484:F489)" +"SUBTOTAL(9,F503:F506)" +"SUBTOTAL(9,F503:F506)" +"SUBTOTAL(9,F737:F855)" +"SUBTOTAL(9,F984:F1066)" +"SUBTOTAL(9,F1104:F1119)" +"SUBTOTAL(9,F1104:F1119)" +"SUBTOTAL(9,F1221:F1261)" +"SUBTOTAL(9,F1264:F1340)" +"SUBTOTAL(9,F1445:F1509)" +"SUBTOTAL(9,F2:F1532)" +"SUBTOTAL(9,F2:F1532)" +"A9+1" +"VLOOKUP($A$10,$A$14:$AI$202,B9,FALSE)" +"SUM(G10:J10)" +"SUM(K10:U10)" +"SUM(V10:X10)" +"Y10" +"AK10/$D10" +"SUBTOTAL(9,F2:F8)" +"SUBTOTAL(9,F2:F8)" +"SUBTOTAL(9,F11:F11)" +"SUBTOTAL(9,F11:F11)" +"SUBTOTAL(9,F14:F18)" +"SUBTOTAL(9,F14:F18)" +"SUBTOTAL(9,F37:F38)" +"SUBTOTAL(9,F37:F38)" +"SUBTOTAL(9,F57:F79)" +"SUBTOTAL(9,F134:F148)" +"SUBTOTAL(9,F151:F163)" +"SUBTOTAL(9,F187:F195)" +"SUBTOTAL(9,F187:F195)" +"SUBTOTAL(9,F218:F297)" +"SUBTOTAL(9,F309:F371)" +"SUBTOTAL(9,F374:F376)" +"SUBTOTAL(9,F374:F376)" +"SUBTOTAL(9,F546:F551)" +"SUBTOTAL(9,F546:F551)" +"SUBTOTAL(9,F565:F568)" +"SUBTOTAL(9,F565:F568)" +"SUBTOTAL(9,F821:F959)" +"SUBTOTAL(9,F1108:F1218)" +"SUBTOTAL(9,F1262:F1277)" +"SUBTOTAL(9,F1262:F1277)" +"SUBTOTAL(9,F1368:F1384)" +"SUBTOTAL(9,F1368:F1384)" +"SUBTOTAL(9,F1397:F1451)" +"SUBTOTAL(9,F1454:F1556)" +"SUBTOTAL(9,F1677:F1741)" +"SUBTOTAL(9,F2:F1768)" +"SUBTOTAL(9,F2:F1768)" +"A9+1" +"VLOOKUP($A$10,$A$14:$AI$202,B9,FALSE)" +"SUM(G10:J10)" +"SUM(K10:U10)" +"SUM(V10:X10)" +"Y10" +"AK10/$D10" +"SUBTOTAL(9,F2:F6)" +"SUBTOTAL(9,F2:F6)" +"SUBTOTAL(9,F9:F9)" +"SUBTOTAL(9,F9:F9)" +"SUBTOTAL(9,F35:F36)" +"SUBTOTAL(9,F35:F36)" +"SUBTOTAL(9,F53:F69)" +"SUBTOTAL(9,F97:F102)" +"SUBTOTAL(9,F97:F102)" +"SUBTOTAL(9,F116:F126)" +"SUBTOTAL(9,F129:F141)" +"SUBTOTAL(9,F161:F167)" +"SUBTOTAL(9,F161:F167)" +"SUBTOTAL(9,F186:F265)" +"SUBTOTAL(9,F275:F321)" +"SUBTOTAL(9,F324:F326)" +"SUBTOTAL(9,F324:F326)" +"SUBTOTAL(9,F500:F503)" +"SUBTOTAL(9,F500:F503)" +"SUBTOTAL(9,F730:F848)" +"SUBTOTAL(9,F977:F1059)" +"SUBTOTAL(9,F1097:F1112)" +"SUBTOTAL(9,F1097:F1112)" +"SUBTOTAL(9,F1188:F1195)" +"SUBTOTAL(9,F1188:F1195)" +"SUBTOTAL(9,F1208:F1248)" +"SUBTOTAL(9,F1251:F1327)" +"SUBTOTAL(9,F1430:F1494)" +"SUBTOTAL(9,F2:F1517)" +"SUBTOTAL(9,F2:F1517)" +"A9+1" +"VLOOKUP($A$10,$A$14:$AI$202,B9,FALSE)" +"SUM(G10:J10)" +"SUM(K10:U10)" +"SUM(V10:X10)" +"Y10" +"AK10/$D10" +"SUBTOTAL(9,F2:F7)" +"SUBTOTAL(9,F2:F7)" +"SUBTOTAL(9,F10:F10)" +"SUBTOTAL(9,F10:F10)" +"SUBTOTAL(9,F13:F17)" +"SUBTOTAL(9,F13:F17)" +"SUBTOTAL(9,F36:F37)" +"SUBTOTAL(9,F36:F37)" +"SUBTOTAL(9,F55:F74)" +"SUBTOTAL(9,F124:F136)" +"SUBTOTAL(9,F173:F180)" +"SUBTOTAL(9,F173:F180)" +"SUBTOTAL(9,F201:F280)" +"SUBTOTAL(9,F291:F345)" +"SUBTOTAL(9,F348:F350)" +"SUBTOTAL(9,F348:F350)" +"SUBTOTAL(9,F476:F479)" +"SUBTOTAL(9,F476:F479)" +"SUBTOTAL(9,F716:F722)" +"SUBTOTAL(9,F776:F914)" +"SUBTOTAL(9,F1063:F1159)" +"SUBTOTAL(9,F1200:F1215)" +"SUBTOTAL(9,F1200:F1215)" +"SUBTOTAL(9,F1320:F1367)" +"SUBTOTAL(9,F1370:F1459)" +"SUBTOTAL(9,F1570:F1645)" +"SUBTOTAL(9,F2:F1670)" +"SUBTOTAL(9,F2:F1670)" +"A9+1" +"VLOOKUP($A$10,$A$14:$AI$202,B9,FALSE)" +"SUM(G10:J10)" +"SUM(K10:U10)" +"SUM(V10:X10)" +"Y10" +"AK10/$D10" +"SUBTOTAL(9,F2:F7)" +"SUBTOTAL(9,F2:F7)" +"SUBTOTAL(9,F10:F10)" +"SUBTOTAL(9,F10:F10)" +"SUBTOTAL(9,F13:F17)" +"SUBTOTAL(9,F13:F17)" +"SUBTOTAL(9,F36:F37)" +"SUBTOTAL(9,F36:F37)" +"SUBTOTAL(9,F55:F74)" +"SUBTOTAL(9,F116:F128)" +"SUBTOTAL(9,F165:F172)" +"SUBTOTAL(9,F165:F172)" +"SUBTOTAL(9,F193:F272)" +"SUBTOTAL(9,F275:F329)" +"SUBTOTAL(9,F332:F334)" +"SUBTOTAL(9,F332:F334)" +"SUBTOTAL(9,F514:F517)" +"SUBTOTAL(9,F514:F517)" +"SUBTOTAL(9,F692:F698)" +"SUBTOTAL(9,F752:F890)" +"SUBTOTAL(9,F1029:F1125)" +"SUBTOTAL(9,F1166:F1181)" +"SUBTOTAL(9,F1166:F1181)" +"SUBTOTAL(9,F1260:F1266)" +"SUBTOTAL(9,F1279:F1326)" +"SUBTOTAL(9,F1329:F1418)" +"SUBTOTAL(9,F1529:F1593)" +"SUBTOTAL(9,F2:F1618)" +"SUBTOTAL(9,F2:F1618)" +"A9+1" +"VLOOKUP($A$10,$A$14:$AI$202,B9,FALSE)" +"SUM(G10:J10)" +"SUM(K10:U10)" +"SUM(V10:X10)" +"Y10" +"AK10/$D10" +"SUBTOTAL(9,F2:F7)" +"SUBTOTAL(9,F2:F7)" +"SUBTOTAL(9,F10:F10)" +"SUBTOTAL(9,F10:F10)" +"SUBTOTAL(9,F13:F17)" +"SUBTOTAL(9,F13:F17)" +"SUBTOTAL(9,F36:F37)" +"SUBTOTAL(9,F36:F37)" +"SUBTOTAL(9,F55:F74)" +"SUBTOTAL(9,F124:F136)" +"SUBTOTAL(9,F173:F180)" +"SUBTOTAL(9,F173:F180)" +"SUBTOTAL(9,F201:F280)" +"SUBTOTAL(9,F291:F345)" +"SUBTOTAL(9,F348:F350)" +"SUBTOTAL(9,F348:F350)" +"SUBTOTAL(9,F476:F479)" +"SUBTOTAL(9,F476:F479)" +"SUBTOTAL(9,F716:F722)" +"SUBTOTAL(9,F776:F914)" +"SUBTOTAL(9,F1063:F1159)" +"SUBTOTAL(9,F1200:F1219)" +"SUBTOTAL(9,F1269:F1281)" +"SUBTOTAL(9,F1331:F1378)" +"SUBTOTAL(9,F1381:F1470)" +"SUBTOTAL(9,F1581:F1656)" +"SUBTOTAL(9,F2:F1681)" +"SUBTOTAL(9,F2:F1681)" +"A9+1" +"VLOOKUP($A$10,$A$14:$AI$202,B9,FALSE)" +"SUM(G10:J10)" +"SUM(K10:U10)" +"SUM(V10:X10)" +"Y10" +"AK10/$D10" +"SUBTOTAL(9,F2:F7)" +"SUBTOTAL(9,F2:F7)" +"SUBTOTAL(9,F10:F10)" +"SUBTOTAL(9,F10:F10)" +"SUBTOTAL(9,F13:F17)" +"SUBTOTAL(9,F13:F17)" +"SUBTOTAL(9,F36:F37)" +"SUBTOTAL(9,F36:F37)" +"SUBTOTAL(9,F55:F74)" +"SUBTOTAL(9,F124:F136)" +"SUBTOTAL(9,F173:F180)" +"SUBTOTAL(9,F173:F180)" +"SUBTOTAL(9,F201:F280)" +"SUBTOTAL(9,F291:F345)" +"SUBTOTAL(9,F348:F350)" +"SUBTOTAL(9,F348:F350)" +"SUBTOTAL(9,F476:F479)" +"SUBTOTAL(9,F476:F479)" +"SUBTOTAL(9,F716:F722)" +"SUBTOTAL(9,F776:F914)" +"SUBTOTAL(9,F1063:F1159)" +"SUBTOTAL(9,F1200:F1219)" +"SUBTOTAL(9,F1269:F1281)" +"SUBTOTAL(9,F1331:F1378)" +"SUBTOTAL(9,F1381:F1470)" +"SUBTOTAL(9,F1581:F1656)" +"SUBTOTAL(9,F2:F1681)" +"SUBTOTAL(9,F2:F1681)" +"A9+1" +"VLOOKUP($A$10,$A$14:$AI$202,B9,FALSE)" +"SUM(G10:J10)" +"SUM(K10:U10)" +"SUM(V10:X10)" +"Y10" +"AK10/$D10" +"SUBTOTAL(9,F2:F7)" +"SUBTOTAL(9,F2:F7)" +"SUBTOTAL(9,F10:F10)" +"SUBTOTAL(9,F10:F10)" +"SUBTOTAL(9,F13:F17)" +"SUBTOTAL(9,F13:F17)" +"SUBTOTAL(9,F36:F37)" +"SUBTOTAL(9,F36:F37)" +"SUBTOTAL(9,F55:F74)" +"SUBTOTAL(9,F124:F136)" +"SUBTOTAL(9,F173:F180)" +"SUBTOTAL(9,F173:F180)" +"SUBTOTAL(9,F201:F280)" +"SUBTOTAL(9,F291:F345)" +"SUBTOTAL(9,F348:F350)" +"SUBTOTAL(9,F348:F350)" +"SUBTOTAL(9,F466:F469)" +"SUBTOTAL(9,F466:F469)" +"SUBTOTAL(9,F715:F721)" +"SUBTOTAL(9,F775:F913)" +"SUBTOTAL(9,F1054:F1150)" +"SUBTOTAL(9,F1191:F1206)" +"SUBTOTAL(9,F1191:F1206)" +"SUBTOTAL(9,F1303:F1350)" +"SUBTOTAL(9,F1560:F1635)" +"SUBTOTAL(9,F2:F1660)" +"SUBTOTAL(9,F2:F1660)" +"A9+1" +"VLOOKUP($A$10,$A$14:$AI$202,B9,FALSE)" +"SUM(G10:J10)" +"SUM(K10:U10)" +"SUM(V10:X10)" +"Y10" +"AK10/$D10" +"SUBTOTAL(9,F2:F7)" +"SUBTOTAL(9,F2:F7)" +"SUBTOTAL(9,F10:F10)" +"SUBTOTAL(9,F10:F10)" +"SUBTOTAL(9,F13:F17)" +"SUBTOTAL(9,F13:F17)" +"SUBTOTAL(9,F36:F37)" +"SUBTOTAL(9,F36:F37)" +"SUBTOTAL(9,F55:F74)" +"SUBTOTAL(9,F124:F136)" +"SUBTOTAL(9,F173:F180)" +"SUBTOTAL(9,F173:F180)" +"SUBTOTAL(9,F201:F280)" +"SUBTOTAL(9,F291:F345)" +"SUBTOTAL(9,F348:F350)" +"SUBTOTAL(9,F348:F350)" +"SUBTOTAL(9,F466:F469)" +"SUBTOTAL(9,F466:F469)" +"SUBTOTAL(9,F711:F717)" +"SUBTOTAL(9,F771:F909)" +"SUBTOTAL(9,F1050:F1146)" +"SUBTOTAL(9,F1187:F1202)" +"SUBTOTAL(9,F1187:F1202)" +"SUBTOTAL(9,F1299:F1346)" +"SUBTOTAL(9,F1556:F1620)" +"SUBTOTAL(9,F2:F1645)" +"SUBTOTAL(9,F2:F1645)" +"A9+1" +"VLOOKUP($A$10,$A$14:$AI$202,B9,FALSE)" +"SUM(G10:J10)" +"SUM(K10:U10)" +"SUM(V10:X10)" +"Y10" +"AK10/$D10" +"SUBTOTAL(9,F2:F7)" +"SUBTOTAL(9,F2:F7)" +"SUBTOTAL(9,F10:F10)" +"SUBTOTAL(9,F10:F10)" +"SUBTOTAL(9,F13:F17)" +"SUBTOTAL(9,F13:F17)" +"SUBTOTAL(9,F36:F37)" +"SUBTOTAL(9,F36:F37)" +"SUBTOTAL(9,F55:F74)" +"SUBTOTAL(9,F124:F136)" +"SUBTOTAL(9,F173:F180)" +"SUBTOTAL(9,F173:F180)" +"SUBTOTAL(9,F201:F280)" +"SUBTOTAL(9,F291:F345)" +"SUBTOTAL(9,F348:F350)" +"SUBTOTAL(9,F348:F350)" +"SUBTOTAL(9,F466:F469)" +"SUBTOTAL(9,F466:F469)" +"SUBTOTAL(9,F710:F716)" +"SUBTOTAL(9,F770:F908)" +"SUBTOTAL(9,F1049:F1145)" +"SUBTOTAL(9,F1186:F1201)" +"SUBTOTAL(9,F1186:F1201)" +"SUBTOTAL(9,F1298:F1345)" +"SUBTOTAL(9,F1555:F1619)" +"SUBTOTAL(9,F2:F1644)" +"SUBTOTAL(9,F2:F1644)" +"A9+1" +"VLOOKUP($A$10,$A$14:$AI$202,B9,FALSE)" +"SUM(G10:J10)" +"SUM(K10:U10)" +"SUM(V10:X10)" +"Y10" +"AK10/$D10" +"SUBTOTAL(9,F2:F7)" +"SUBTOTAL(9,F2:F7)" +"SUBTOTAL(9,F10:F10)" +"SUBTOTAL(9,F10:F10)" +"SUBTOTAL(9,F13:F17)" +"SUBTOTAL(9,F13:F17)" +"SUBTOTAL(9,F36:F37)" +"SUBTOTAL(9,F36:F37)" +"SUBTOTAL(9,F55:F74)" +"SUBTOTAL(9,F124:F136)" +"SUBTOTAL(9,F173:F180)" +"SUBTOTAL(9,F173:F180)" +"SUBTOTAL(9,F201:F280)" +"SUBTOTAL(9,F291:F345)" +"SUBTOTAL(9,F348:F350)" +"SUBTOTAL(9,F348:F350)" +"SUBTOTAL(9,F466:F469)" +"SUBTOTAL(9,F466:F469)" +"SUBTOTAL(9,F707:F713)" +"SUBTOTAL(9,F767:F905)" +"SUBTOTAL(9,F1036:F1132)" +"SUBTOTAL(9,F1173:F1188)" +"SUBTOTAL(9,F1173:F1188)" +"SUBTOTAL(9,F1267:F1275)" +"SUBTOTAL(9,F1267:F1275)" +"SUBTOTAL(9,F1288:F1335)" +"SUBTOTAL(9,F1545:F1609)" +"SUBTOTAL(9,F2:F1634)" +"SUBTOTAL(9,F2:F1634)" +"G2*$H$76" +"G2-H2" +"L2-K2" +"L2*$H$77" +"1-(H2/G2)" +"1-(K2/L2)" +"-(1-(K2/F2))" +"+A2+1" +"SUM(F2:F3)" +"-(1-(H6/F6))" +"SUM(F6:F13)" +"SUM(F16:F29)" +"SUM(F32:F53)" +"+F54" +"+F14" +"+G54" +"+G14" +"+J54" +"+J14" +"IF(G69=1,H67,H71)" +"IF(G69=1,H68,H72)" +"Sheet1!F2" +"F4-G4" +"F4/E4" +"H4/E4" +"SUM(Sheet1!F7:F11)" +"SUM(Sheet1!F12:F13)" +"SUM(Sheet1!F16:F17)" +"SUM(Sheet1!F18:F29)" +"SUM(Sheet1!F32:F43)" +"SUM(Sheet1!F44:F53)" +"VLOOKUP(A3,'EOLID''s'!$A$3:$E$54,5,0)" +"+$B$3-B4" +"1-3.47%" +"B4/D4-B4+E4" +"C4-F4" +"+$J$3-J4" +"(J5*L5)+M5" +"+$J$6-J7" +"+$B$7-B8" +"+$J$8-J9" +"+$B$11-B12" +"+$J$13-J14" +"0.012865+0.03" +"+$B$14-B15" +"+$B$16-B17" +"+$B$18-B19" +"+$J$19-J20" +"+$J$21-J22" +"+$B$25-B26" +"+$B$28-B29" +"0.013556+0.03" +"E29" +"VLOOKUP(B3,EOL!$D$3:$H$100,4,0)" +"VLOOKUP(B3,EOL!$D$3:$H$100,5,0)" +"+(+C3+D3)/2" +"B21+B24" +"B21+B25" +"C10+D10" +"TODAY()" +"O21-M22" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[12]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"IF(P$22,AveragePrices($F$21,P$23,P$24,$AJ28:$AJ28)-INDIRECT(ADDRESS(P$23,$G$23,,,$F$21)),AveragePrices($F$15,P$23,P$24,$AL28:$AL28))" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[12]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[12]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"R$25" +"(PowerPrices!C9-2)/O30" +"(PowerPrices!D9-2)/(R$49+R30)" +"(AVERAGE(PowerPrices!D9,PowerPrices!E9,PowerPrices!H9,PowerPrices!I9,PowerPrices!K9)-2)/(V$49+V30)" +"(AVERAGE(PowerPrices!H9,PowerPrices!I9,PowerPrices!K9)-2)/(X$49+X30)" +"(AVERAGE(PowerPrices!L9,PowerPrices!M9,PowerPrices!N9)-2)/(Z$49+Z30)" +"(AVERAGE(PowerPrices!L9,PowerPrices!M9,PowerPrices!N9,PowerPrices!P9,PowerPrices!Q9,PowerPrices!R9,PowerPrices!T9)-2)/(AB$49+AB30)" +"(PowerPrices!S9-2)/(AF$49+AF30)" +"(AVERAGE(PowerPrices!T9,PowerPrices!U9,PowerPrices!V9,PowerPrices!AG9,PowerPrices!AH9,PowerPrices!AI9)-2)/(AH$49+AH30)" +"(PowerPrices!C11-2)/(O28+0.2)" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"(AVERAGE(PowerPrices!D11,PowerPrices!E11,PowerPrices!H11,PowerPrices!I11,PowerPrices!K11)-2)/(V$49+V28+0.2)" +"(AVERAGE(PowerPrices!H11,PowerPrices!I11,PowerPrices!K11)-2)/(X$49+X28+0.2)" +"(AVERAGE(PowerPrices!L11,PowerPrices!M11,PowerPrices!N11)-2)/(Z$49+Z28+0.2)" +"(AVERAGE(PowerPrices!L11,PowerPrices!M11,PowerPrices!N11,PowerPrices!P11,PowerPrices!Q11,PowerPrices!R11,PowerPrices!T11)-2)/(AB$49+AB28+0.2)" +"(PowerPrices!S11-2)/(AF$49+AF28+0.2)" +"(AVERAGE(PowerPrices!T11,PowerPrices!U11,PowerPrices!V11,PowerPrices!AG11,PowerPrices!AH11,PowerPrices!AI11)-2)/(AH$49+AH28+0.2)" +"(PowerPrices!C13-2)/(O31+0.33)" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"(AVERAGE(PowerPrices!D13,PowerPrices!E13,PowerPrices!H13,PowerPrices!I13,PowerPrices!K13)-2)/(V$49+V31+0.33)" +"(AVERAGE(PowerPrices!H13,PowerPrices!I13,PowerPrices!K13)-2)/(X$49+X31+0.33)" +"(AVERAGE(PowerPrices!L13,PowerPrices!M13,PowerPrices!N13)-2)/(Z$49+Z31+0.33)" +"(AVERAGE(PowerPrices!L13,PowerPrices!M13,PowerPrices!N13,PowerPrices!P13,PowerPrices!Q13,PowerPrices!R13,PowerPrices!T13)-2)/(AB$49+AB31+0.33)" +"(PowerPrices!S13-2)/(AF$49+AF31+0.33)" +"(AVERAGE(PowerPrices!T13,PowerPrices!U13,PowerPrices!V13,PowerPrices!AG13,PowerPrices!AH13,PowerPrices!AI13)-2)/(AH$49+AH31+0.33)" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!D14,PowerPrices!E14,PowerPrices!H14,PowerPrices!I14,PowerPrices!K14)-2)/(V$49+V34+0.12)" +"(AVERAGE(PowerPrices!H14,PowerPrices!I14,PowerPrices!K14)-2)/(X$49+X34+0.12)" +"(AVERAGE(PowerPrices!L14,PowerPrices!M14,PowerPrices!N14)-2)/(Z$49+Z34+0.12)" +"(AVERAGE(PowerPrices!L14,PowerPrices!M14,PowerPrices!N14,PowerPrices!P14,PowerPrices!Q14,PowerPrices!R14,PowerPrices!T14)-2)/(AB$49+AB34+0.12)" +"(PowerPrices!S14-2)/(AF$49+AF34+0.12)" +"(AVERAGE(PowerPrices!T14,PowerPrices!U14,PowerPrices!V14,PowerPrices!AG14,PowerPrices!AH14,PowerPrices!AI14)-2)/(AH$49+AH34+0.12)" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'[13]Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('[13]Curve Summary'!$D$6,15,0,13,1))*13+ 12* '[13]Curve Summary Backup'!$D$38)/25), '[13]Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('[13]Curve Summary'!$D$6,15,0,13,1))*13+ 12* '[13]Curve Summary Backup'!$D$38)/25)" +"VLOOKUP(E$7,'[13]Curve Summary'!$A$7:$AG$54,4)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AG9" +"AI9" +"AM9" +"AVERAGE(T9:V9)" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'[13]Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('[13]Curve Summary'!$C$6,15,0,13,1))*13+ 12* '[13]Curve Summary Backup'!$C$38)/25), '[13]Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('[13]Curve Summary'!$C$6,15,0,13,1))*13+ 12* '[13]Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(E$7,'[13]Curve Summary'!$A$7:$AG$55,3)" +"VLOOKUP(AG$7,'[13]Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('[13]Curve Summary'!$E$6,15,0,13,1))*13+ 12* '[13]Curve Summary Backup'!$E$38)/25), '[13]Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('[13]Curve Summary'!$E$6,15,0,13,1))*13+ 12* '[13]Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(E$7,'[13]Curve Summary'!$A$7:$AG$55,5)" +"VLOOKUP(AG$7,'[13]Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('[13]Curve Summary'!$I$6,15,0,13,1))*13+ 12* '[13]Curve Summary Backup'!$I$38)/25), '[13]Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('[13]Curve Summary'!$I$6,15,0,13,1))*13+ 12* '[13]Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(E$7,'[13]Curve Summary'!$A$7:$AG$55,9)" +"VLOOKUP(AG$7,'[13]Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('[13]Curve Summary'!$F$6,15,0,13,1))*13+ 12* '[13]Curve Summary Backup'!$F$38)/25), '[13]Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('[13]Curve Summary'!$F$6,15,0,13,1))*13+ 12* '[13]Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(E$7,'[13]Curve Summary'!$A$7:$AG$59,6)" +"VLOOKUP(AG$7,'[13]Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('[13]Curve Summary'!$B$6,15,0,13,1))*13+ 12* '[13]Curve Summary Backup'!$B$38)/25), '[13]Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('[13]Curve Summary'!$B$6,15,0,13,1))*13+ 12* '[13]Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(E$7,'[13]Curve Summary'!$A$7:$AG$59,2)" +"VLOOKUP(AG$7,'[13]Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('[13]Curve Summary'!$G$6,15,0,13,1))*13+ 12* '[13]Curve Summary Backup'!$G$38)/25), '[13]Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('[13]Curve Summary'!$G$6,15,0,13,1))*13+ 12* '[13]Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(E$7,'[13]Curve Summary'!$A$7:$AG$58,7)" +"VLOOKUP(AG$7,'[13]Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('[13]Curve Summary ALBERTA'!$R$6,13,0,11,1))*11+ 10* '[13]Curve Summary Backup'!$R$38)/21), '[13]Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('[13]Curve Summary ALBERTA'!$R$6,13,0,11,1))*11+ 10* '[13]Curve Summary Backup'!$R$38)/21)" +"VLOOKUP(E$7,'[13]Curve Summary ALBERTA'!$A$7:$AG$63,18)" +"VLOOKUP(AG$7,'[13]Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY([13]Top!C3, -1, Holidays)" +"C8" +"C9/('[13]Gas Curve Summary'!$B$10)*1000" +"D9/('[13]Gas Curve Summary'!$B$11)*1000" +"E9/('[13]Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'[13]Gas Curve Summary'!$B$13*1000" +"$I9/'[13]Gas Curve Summary'!$B$14*1000" +"$K9/'[13]Gas Curve Summary'!$B$15*1000" +"$L9/'[13]Gas Curve Summary'!$B$16*1000" +"$M9/'[13]Gas Curve Summary'!$B$17*1000" +"$N9/'[13]Gas Curve Summary'!$B$18*1000" +"$P9/'[13]Gas Curve Summary'!$B$19*1000" +"$Q9/'[13]Gas Curve Summary'!$B$20*1000" +"$R9/'[13]Gas Curve Summary'!$B$21*1000" +"$T9/'[13]Gas Curve Summary'!$B$22*1000" +"$U9/'[13]Gas Curve Summary'!$B$23*1000" +"$V9/'[13]Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('[13]Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('[13]Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('[13]Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('[13]Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('[13]Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('[13]Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('[13]Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[13]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"IF(P$22,AveragePrices($F$21,P$23,P$24,$AJ28:$AJ28)-INDIRECT(ADDRESS(P$23,$G$23,,,$F$21)),AveragePrices($F$15,P$23,P$24,$AL28:$AL28))" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[13]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[13]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"R$25" +"(PowerPrices!C9-2)/O30" +"(PowerPrices!D9-2)/(R$49+R30)" +"(AVERAGE(PowerPrices!D9,PowerPrices!E9,PowerPrices!H9,PowerPrices!I9,PowerPrices!K9)-2)/(V$49+V30)" +"(AVERAGE(PowerPrices!H9,PowerPrices!I9,PowerPrices!K9)-2)/(X$49+X30)" +"(AVERAGE(PowerPrices!L9,PowerPrices!M9,PowerPrices!N9)-2)/(Z$49+Z30)" +"(AVERAGE(PowerPrices!L9,PowerPrices!M9,PowerPrices!N9,PowerPrices!P9,PowerPrices!Q9,PowerPrices!R9,PowerPrices!T9)-2)/(AB$49+AB30)" +"(PowerPrices!S9-2)/(AF$49+AF30)" +"(AVERAGE(PowerPrices!T9,PowerPrices!U9,PowerPrices!V9,PowerPrices!AG9,PowerPrices!AH9,PowerPrices!AI9)-2)/(AH$49+AH30)" +"(PowerPrices!C11-2)/(O28+0.2)" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"(AVERAGE(PowerPrices!D11,PowerPrices!E11,PowerPrices!H11,PowerPrices!I11,PowerPrices!K11)-2)/(V$49+V28+0.2)" +"(AVERAGE(PowerPrices!H11,PowerPrices!I11,PowerPrices!K11)-2)/(X$49+X28+0.2)" +"(AVERAGE(PowerPrices!L11,PowerPrices!M11,PowerPrices!N11)-2)/(Z$49+Z28+0.2)" +"(AVERAGE(PowerPrices!L11,PowerPrices!M11,PowerPrices!N11,PowerPrices!P11,PowerPrices!Q11,PowerPrices!R11,PowerPrices!T11)-2)/(AB$49+AB28+0.2)" +"(PowerPrices!S11-2)/(AF$49+AF28+0.2)" +"(AVERAGE(PowerPrices!T11,PowerPrices!U11,PowerPrices!V11,PowerPrices!AG11,PowerPrices!AH11,PowerPrices!AI11)-2)/(AH$49+AH28+0.2)" +"(PowerPrices!C13-2)/(O31+0.33)" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"(AVERAGE(PowerPrices!D13,PowerPrices!E13,PowerPrices!H13,PowerPrices!I13,PowerPrices!K13)-2)/(V$49+V31+0.33)" +"(AVERAGE(PowerPrices!H13,PowerPrices!I13,PowerPrices!K13)-2)/(X$49+X31+0.33)" +"(AVERAGE(PowerPrices!L13,PowerPrices!M13,PowerPrices!N13)-2)/(Z$49+Z31+0.33)" +"(AVERAGE(PowerPrices!L13,PowerPrices!M13,PowerPrices!N13,PowerPrices!P13,PowerPrices!Q13,PowerPrices!R13,PowerPrices!T13)-2)/(AB$49+AB31+0.33)" +"(PowerPrices!S13-2)/(AF$49+AF31+0.33)" +"(AVERAGE(PowerPrices!T13,PowerPrices!U13,PowerPrices!V13,PowerPrices!AG13,PowerPrices!AH13,PowerPrices!AI13)-2)/(AH$49+AH31+0.33)" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!D14,PowerPrices!E14,PowerPrices!H14,PowerPrices!I14,PowerPrices!K14)-2)/(V$49+V34+0.12)" +"(AVERAGE(PowerPrices!H14,PowerPrices!I14,PowerPrices!K14)-2)/(X$49+X34+0.12)" +"(AVERAGE(PowerPrices!L14,PowerPrices!M14,PowerPrices!N14)-2)/(Z$49+Z34+0.12)" +"(AVERAGE(PowerPrices!L14,PowerPrices!M14,PowerPrices!N14,PowerPrices!P14,PowerPrices!Q14,PowerPrices!R14,PowerPrices!T14)-2)/(AB$49+AB34+0.12)" +"(PowerPrices!S14-2)/(AF$49+AF34+0.12)" +"(AVERAGE(PowerPrices!T14,PowerPrices!U14,PowerPrices!V14,PowerPrices!AG14,PowerPrices!AH14,PowerPrices!AI14)-2)/(AH$49+AH34+0.12)" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'[14]Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('[14]Curve Summary'!$D$6,14,0,14,1))*14+ 11* '[14]Curve Summary Backup'!$D$38)/25), '[14]Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('[14]Curve Summary'!$D$6,14,0,14,1))*14+ 11* '[14]Curve Summary Backup'!$D$38)/25)" +"VLOOKUP(E$7,'[14]Curve Summary'!$A$7:$AG$54,4)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AG9" +"AI9" +"AM9" +"AVERAGE(T9:V9)" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'[14]Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('[14]Curve Summary'!$C$6,14,0,14,1))*14+ 11* '[14]Curve Summary Backup'!$C$38)/25), '[14]Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('[14]Curve Summary'!$C$6,14,0,14,1))*14+ 11* '[14]Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(E$7,'[14]Curve Summary'!$A$7:$AG$55,3)" +"VLOOKUP(AG$7,'[14]Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('[14]Curve Summary'!$E$6,14,0,14,1))*14+ 11* '[14]Curve Summary Backup'!$E$38)/25), '[14]Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('[14]Curve Summary'!$E$6,14,0,14,1))*14+ 11* '[14]Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(E$7,'[14]Curve Summary'!$A$7:$AG$55,5)" +"VLOOKUP(AG$7,'[14]Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('[14]Curve Summary'!$I$6,14,0,14,1))*14+ 11* '[14]Curve Summary Backup'!$I$38)/25), '[14]Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('[14]Curve Summary'!$I$6,14,0,14,1))*14+ 11* '[14]Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(E$7,'[14]Curve Summary'!$A$7:$AG$55,9)" +"VLOOKUP(AG$7,'[14]Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('[14]Curve Summary'!$F$6,14,0,14,1))*14+ 11* '[14]Curve Summary Backup'!$F$38)/25), '[14]Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('[14]Curve Summary'!$F$6,14,0,14,1))*14+ 11* '[14]Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(E$7,'[14]Curve Summary'!$A$7:$AG$59,6)" +"VLOOKUP(AG$7,'[14]Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('[14]Curve Summary'!$B$6,14,0,14,1))*14+ 11* '[14]Curve Summary Backup'!$B$38)/25), '[14]Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('[14]Curve Summary'!$B$6,14,0,14,1))*14+ 11* '[14]Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(E$7,'[14]Curve Summary'!$A$7:$AG$59,2)" +"VLOOKUP(AG$7,'[14]Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('[14]Curve Summary'!$G$6,14,0,14,1))*14+ 11* '[14]Curve Summary Backup'!$G$38)/25), '[14]Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('[14]Curve Summary'!$G$6,14,0,14,1))*14+ 11* '[14]Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(E$7,'[14]Curve Summary'!$A$7:$AG$58,7)" +"VLOOKUP(AG$7,'[14]Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('[14]Curve Summary ALBERTA'!$R$6,12,0,12,1))*12+ 9* '[14]Curve Summary Backup'!$R$38)/21), '[14]Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('[14]Curve Summary ALBERTA'!$R$6,12,0,12,1))*12+ 9* '[14]Curve Summary Backup'!$R$38)/21)" +"VLOOKUP(E$7,'[14]Curve Summary ALBERTA'!$A$7:$AG$63,18)" +"VLOOKUP(AG$7,'[14]Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY([14]Top!C3, -1, Holidays)" +"C8" +"C9/('[14]Gas Curve Summary'!$B$10)*1000" +"D9/('[14]Gas Curve Summary'!$B$11)*1000" +"E9/('[14]Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'[14]Gas Curve Summary'!$B$13*1000" +"$I9/'[14]Gas Curve Summary'!$B$14*1000" +"$K9/'[14]Gas Curve Summary'!$B$15*1000" +"$L9/'[14]Gas Curve Summary'!$B$16*1000" +"$M9/'[14]Gas Curve Summary'!$B$17*1000" +"$N9/'[14]Gas Curve Summary'!$B$18*1000" +"$P9/'[14]Gas Curve Summary'!$B$19*1000" +"$Q9/'[14]Gas Curve Summary'!$B$20*1000" +"$R9/'[14]Gas Curve Summary'!$B$21*1000" +"$T9/'[14]Gas Curve Summary'!$B$22*1000" +"$U9/'[14]Gas Curve Summary'!$B$23*1000" +"$V9/'[14]Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('[14]Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('[14]Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('[14]Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('[14]Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('[14]Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('[14]Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('[14]Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"O21-M22" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[14]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"IF(P$22,AveragePrices($F$21,P$23,P$24,$AJ28:$AJ28)-INDIRECT(ADDRESS(P$23,$G$23,,,$F$21)),AveragePrices($F$15,P$23,P$24,$AL28:$AL28))" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[14]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[14]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"R$25" +"(PowerPrices!C9-2)/O30" +"(PowerPrices!D9-2)/(R$49+R30)" +"(AVERAGE(PowerPrices!D9,PowerPrices!E9,PowerPrices!H9,PowerPrices!I9,PowerPrices!K9)-2)/(V$49+V30)" +"(AVERAGE(PowerPrices!H9,PowerPrices!I9,PowerPrices!K9)-2)/(X$49+X30)" +"(AVERAGE(PowerPrices!L9,PowerPrices!M9,PowerPrices!N9)-2)/(Z$49+Z30)" +"(AVERAGE(PowerPrices!L9,PowerPrices!M9,PowerPrices!N9,PowerPrices!P9,PowerPrices!Q9,PowerPrices!R9,PowerPrices!T9)-2)/(AB$49+AB30)" +"(PowerPrices!S9-2)/(AF$49+AF30)" +"(AVERAGE(PowerPrices!T9,PowerPrices!U9,PowerPrices!V9,PowerPrices!AG9,PowerPrices!AH9,PowerPrices!AI9)-2)/(AH$49+AH30)" +"(PowerPrices!C11-2)/(O28+0.2)" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"(AVERAGE(PowerPrices!D11,PowerPrices!E11,PowerPrices!H11,PowerPrices!I11,PowerPrices!K11)-2)/(V$49+V28+0.2)" +"(AVERAGE(PowerPrices!H11,PowerPrices!I11,PowerPrices!K11)-2)/(X$49+X28+0.2)" +"(AVERAGE(PowerPrices!L11,PowerPrices!M11,PowerPrices!N11)-2)/(Z$49+Z28+0.2)" +"(AVERAGE(PowerPrices!L11,PowerPrices!M11,PowerPrices!N11,PowerPrices!P11,PowerPrices!Q11,PowerPrices!R11,PowerPrices!T11)-2)/(AB$49+AB28+0.2)" +"(PowerPrices!S11-2)/(AF$49+AF28+0.2)" +"(AVERAGE(PowerPrices!T11,PowerPrices!U11,PowerPrices!V11,PowerPrices!AG11,PowerPrices!AH11,PowerPrices!AI11)-2)/(AH$49+AH28+0.2)" +"(PowerPrices!C13-2)/(O31+0.33)" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"(AVERAGE(PowerPrices!D13,PowerPrices!E13,PowerPrices!H13,PowerPrices!I13,PowerPrices!K13)-2)/(V$49+V31+0.33)" +"(AVERAGE(PowerPrices!H13,PowerPrices!I13,PowerPrices!K13)-2)/(X$49+X31+0.33)" +"(AVERAGE(PowerPrices!L13,PowerPrices!M13,PowerPrices!N13)-2)/(Z$49+Z31+0.33)" +"(AVERAGE(PowerPrices!L13,PowerPrices!M13,PowerPrices!N13,PowerPrices!P13,PowerPrices!Q13,PowerPrices!R13,PowerPrices!T13)-2)/(AB$49+AB31+0.33)" +"(PowerPrices!S13-2)/(AF$49+AF31+0.33)" +"(AVERAGE(PowerPrices!T13,PowerPrices!U13,PowerPrices!V13,PowerPrices!AG13,PowerPrices!AH13,PowerPrices!AI13)-2)/(AH$49+AH31+0.33)" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!D14,PowerPrices!E14,PowerPrices!H14,PowerPrices!I14,PowerPrices!K14)-2)/(V$49+V34+0.12)" +"(AVERAGE(PowerPrices!H14,PowerPrices!I14,PowerPrices!K14)-2)/(X$49+X34+0.12)" +"(AVERAGE(PowerPrices!L14,PowerPrices!M14,PowerPrices!N14)-2)/(Z$49+Z34+0.12)" +"(AVERAGE(PowerPrices!L14,PowerPrices!M14,PowerPrices!N14,PowerPrices!P14,PowerPrices!Q14,PowerPrices!R14,PowerPrices!T14)-2)/(AB$49+AB34+0.12)" +"(PowerPrices!S14-2)/(AF$49+AF34+0.12)" +"(AVERAGE(PowerPrices!T14,PowerPrices!U14,PowerPrices!V14,PowerPrices!AG14,PowerPrices!AH14,PowerPrices!AI14)-2)/(AH$49+AH34+0.12)" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'[15]Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('[15]Curve Summary'!$D$6,12,0,15,1))*15+ 10* '[15]Curve Summary Backup'!$D$38)/25), '[15]Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('[15]Curve Summary'!$D$6,12,0,15,1))*15+ 10* '[15]Curve Summary Backup'!$D$38)/25)" +"VLOOKUP(E$7,'[15]Curve Summary'!$A$7:$AG$54,4)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AG9" +"AI9" +"AM9" +"AVERAGE(T9:V9)" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'[15]Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('[15]Curve Summary'!$C$6,12,0,15,1))*15+ 10* '[15]Curve Summary Backup'!$C$38)/25), '[15]Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('[15]Curve Summary'!$C$6,12,0,15,1))*15+ 10* '[15]Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(E$7,'[15]Curve Summary'!$A$7:$AG$55,3)" +"VLOOKUP(AG$7,'[15]Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('[15]Curve Summary'!$E$6,12,0,15,1))*15+ 10* '[15]Curve Summary Backup'!$E$38)/25), '[15]Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('[15]Curve Summary'!$E$6,12,0,15,1))*15+ 10* '[15]Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(E$7,'[15]Curve Summary'!$A$7:$AG$55,5)" +"VLOOKUP(AG$7,'[15]Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('[15]Curve Summary'!$I$6,12,0,15,1))*15+ 10* '[15]Curve Summary Backup'!$I$38)/25), '[15]Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('[15]Curve Summary'!$I$6,12,0,15,1))*15+ 10* '[15]Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(E$7,'[15]Curve Summary'!$A$7:$AG$55,9)" +"VLOOKUP(AG$7,'[15]Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('[15]Curve Summary'!$F$6,12,0,15,1))*15+ 10* '[15]Curve Summary Backup'!$F$38)/25), '[15]Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('[15]Curve Summary'!$F$6,12,0,15,1))*15+ 10* '[15]Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(E$7,'[15]Curve Summary'!$A$7:$AG$59,6)" +"VLOOKUP(AG$7,'[15]Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('[15]Curve Summary'!$B$6,12,0,15,1))*15+ 10* '[15]Curve Summary Backup'!$B$38)/25), '[15]Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('[15]Curve Summary'!$B$6,12,0,15,1))*15+ 10* '[15]Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(E$7,'[15]Curve Summary'!$A$7:$AG$59,2)" +"VLOOKUP(AG$7,'[15]Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('[15]Curve Summary'!$G$6,12,0,15,1))*15+ 10* '[15]Curve Summary Backup'!$G$38)/25), '[15]Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('[15]Curve Summary'!$G$6,12,0,15,1))*15+ 10* '[15]Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(E$7,'[15]Curve Summary'!$A$7:$AG$58,7)" +"VLOOKUP(AG$7,'[15]Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('[15]Curve Summary ALBERTA'!$R$6,10,0,12,1))*12+ 9* '[15]Curve Summary Backup'!$R$38)/21), '[15]Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('[15]Curve Summary ALBERTA'!$R$6,10,0,12,1))*12+ 9* '[15]Curve Summary Backup'!$R$38)/21)" +"VLOOKUP(E$7,'[15]Curve Summary ALBERTA'!$A$7:$AG$63,18)" +"VLOOKUP(AG$7,'[15]Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY([15]Top!C3, -1, Holidays)" +"C8" +"C9/('[15]Gas Curve Summary'!$B$10)*1000" +"D9/('[15]Gas Curve Summary'!$B$11)*1000" +"E9/('[15]Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'[15]Gas Curve Summary'!$B$13*1000" +"$I9/'[15]Gas Curve Summary'!$B$14*1000" +"$K9/'[15]Gas Curve Summary'!$B$15*1000" +"$L9/'[15]Gas Curve Summary'!$B$16*1000" +"$M9/'[15]Gas Curve Summary'!$B$17*1000" +"$N9/'[15]Gas Curve Summary'!$B$18*1000" +"$P9/'[15]Gas Curve Summary'!$B$19*1000" +"$Q9/'[15]Gas Curve Summary'!$B$20*1000" +"$R9/'[15]Gas Curve Summary'!$B$21*1000" +"$T9/'[15]Gas Curve Summary'!$B$22*1000" +"$U9/'[15]Gas Curve Summary'!$B$23*1000" +"$V9/'[15]Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('[15]Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('[15]Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('[15]Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('[15]Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('[15]Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('[15]Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('[15]Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"SUM(L5:L65536)" +"COUNTA(P5:P500)" +"G10-I10" +"G10-I10" +"G10-I10" +"G10-I10" +"F10-H10" +"G10-I10" +"SUM(B4:G4)" +"SUM(B4:G4)" +"SUM($F$5:$F$6)" +"SUM($F$9:$F$9)" +"SUM($F$12:$F$12)" +"SUM($F$15:$F$17)" +"SUM($F$20:$F$24)" +"SUM(F27:F28)" +"SUM(F31:F35)" +"F36+F29+F25+F18+F13+F10+F7" +"SUM(K2:K1007)" +"F2+H2" +"D2-J2" +"SUM(D2:D45)" +"SUM(D2:D51)" +"SUM(D2:D12)" +"NOW()" +"NOW()" +"NOW()" +"A5" +"SUM(F5)" +"SUM(F8:F8)" +"SUM(F17:F18)" +"SUM(F28:F31)" +"F6+F9+F12+F15+F19+F23+F26+F32" +"D34-F34" +"SUM(H3:H39)" +"SUM(K3:K1008)" +"SUM($F$4:$F$14)" +"-510210+121500" +"SUM($F$16:$F$22)" +"SUM($F$24:$F$24)" +"SUM($F$26:$F$27)" +"SUM($F$29:$F$34)" +"SUM($F$36:$F$40)" +"SUM($F$42:$F$45)" +"SUM($F$47:$F$47)" +"SUM($F$49:$F$52)" +"SUM($F$54:$F$59)" +"SUM($F$61:$F$62)" +"SUM($F$64:$F$72)" +"SUM($F$74:$F$78)" +"SUM(F81:F83)" +"CONCATENATE(A3,B3)" +"(E3+F3)/2" +"AVERAGE(D2:D32)" +"SUM(E13:E19)" +"+E20+E29" +"SUM(E59:E67)" +"+E39+E68+E94" +"SUM(E73:E93)" +"SUM(E61:E78)" +"SUM(E104:E117)" +"SUM(E123:E131)" +"SUM(E115:E135)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[11]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"IF(P$22,AveragePrices($F$21,P$23,P$24,$AJ28:$AJ28)-INDIRECT(ADDRESS(P$23,$G$23,,,$F$21)),AveragePrices($F$15,P$23,P$24,$AL28:$AL28))" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[11]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[11]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"R$25" +"(PowerPrices!C9-2)/O30" +"(PowerPrices!D9-2)/(R$49+R30)" +"(AVERAGE(PowerPrices!D9,PowerPrices!E9,PowerPrices!H9,PowerPrices!I9,PowerPrices!K9)-2)/(V$49+V30)" +"(AVERAGE(PowerPrices!H9,PowerPrices!I9,PowerPrices!K9)-2)/(X$49+X30)" +"(AVERAGE(PowerPrices!L9,PowerPrices!M9,PowerPrices!N9)-2)/(Z$49+Z30)" +"(AVERAGE(PowerPrices!L9,PowerPrices!M9,PowerPrices!N9,PowerPrices!P9,PowerPrices!Q9,PowerPrices!R9,PowerPrices!T9)-2)/(AB$49+AB30)" +"(PowerPrices!S9-2)/(AF$49+AF30)" +"(AVERAGE(PowerPrices!T9,PowerPrices!U9,PowerPrices!V9,PowerPrices!AG9,PowerPrices!AH9,PowerPrices!AI9)-2)/(AH$49+AH30)" +"(PowerPrices!C11-2)/(O28+0.2)" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"(AVERAGE(PowerPrices!D11,PowerPrices!E11,PowerPrices!H11,PowerPrices!I11,PowerPrices!K11)-2)/(V$49+V28+0.2)" +"(AVERAGE(PowerPrices!H11,PowerPrices!I11,PowerPrices!K11)-2)/(X$49+X28+0.2)" +"(AVERAGE(PowerPrices!L11,PowerPrices!M11,PowerPrices!N11)-2)/(Z$49+Z28+0.2)" +"(AVERAGE(PowerPrices!L11,PowerPrices!M11,PowerPrices!N11,PowerPrices!P11,PowerPrices!Q11,PowerPrices!R11,PowerPrices!T11)-2)/(AB$49+AB28+0.2)" +"(PowerPrices!S11-2)/(AF$49+AF28+0.2)" +"(AVERAGE(PowerPrices!T11,PowerPrices!U11,PowerPrices!V11,PowerPrices!AG11,PowerPrices!AH11,PowerPrices!AI11)-2)/(AH$49+AH28+0.2)" +"(PowerPrices!C13-2)/(O31+0.33)" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"(AVERAGE(PowerPrices!D13,PowerPrices!E13,PowerPrices!H13,PowerPrices!I13,PowerPrices!K13)-2)/(V$49+V31+0.33)" +"(AVERAGE(PowerPrices!H13,PowerPrices!I13,PowerPrices!K13)-2)/(X$49+X31+0.33)" +"(AVERAGE(PowerPrices!L13,PowerPrices!M13,PowerPrices!N13)-2)/(Z$49+Z31+0.33)" +"(AVERAGE(PowerPrices!L13,PowerPrices!M13,PowerPrices!N13,PowerPrices!P13,PowerPrices!Q13,PowerPrices!R13,PowerPrices!T13)-2)/(AB$49+AB31+0.33)" +"(PowerPrices!S13-2)/(AF$49+AF31+0.33)" +"(AVERAGE(PowerPrices!T13,PowerPrices!U13,PowerPrices!V13,PowerPrices!AG13,PowerPrices!AH13,PowerPrices!AI13)-2)/(AH$49+AH31+0.33)" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!D14,PowerPrices!E14,PowerPrices!H14,PowerPrices!I14,PowerPrices!K14)-2)/(V$49+V34+0.12)" +"(AVERAGE(PowerPrices!H14,PowerPrices!I14,PowerPrices!K14)-2)/(X$49+X34+0.12)" +"(AVERAGE(PowerPrices!L14,PowerPrices!M14,PowerPrices!N14)-2)/(Z$49+Z34+0.12)" +"(AVERAGE(PowerPrices!L14,PowerPrices!M14,PowerPrices!N14,PowerPrices!P14,PowerPrices!Q14,PowerPrices!R14,PowerPrices!T14)-2)/(AB$49+AB34+0.12)" +"(PowerPrices!S14-2)/(AF$49+AF34+0.12)" +"(AVERAGE(PowerPrices!T14,PowerPrices!U14,PowerPrices!V14,PowerPrices!AG14,PowerPrices!AH14,PowerPrices!AI14)-2)/(AH$49+AH34+0.12)" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'[12]Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('[12]Curve Summary'!$D$6,17,0,10,1))*10+ 15* '[12]Curve Summary Backup'!$D$38)/25), '[12]Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('[12]Curve Summary'!$D$6,17,0,10,1))*10+ 15* '[12]Curve Summary Backup'!$D$38)/25)" +"VLOOKUP(E$7,'[12]Curve Summary'!$A$7:$AG$54,4)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AG9" +"AI9" +"AM9" +"AVERAGE(T9:V9)" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'[12]Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('[12]Curve Summary'!$C$6,17,0,10,1))*10+ 15* '[12]Curve Summary Backup'!$C$38)/25), '[12]Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('[12]Curve Summary'!$C$6,17,0,10,1))*10+ 15* '[12]Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(E$7,'[12]Curve Summary'!$A$7:$AG$55,3)" +"VLOOKUP(AG$7,'[12]Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('[12]Curve Summary'!$E$6,17,0,10,1))*10+ 15* '[12]Curve Summary Backup'!$E$38)/25), '[12]Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('[12]Curve Summary'!$E$6,17,0,10,1))*10+ 15* '[12]Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(E$7,'[12]Curve Summary'!$A$7:$AG$55,5)" +"VLOOKUP(AG$7,'[12]Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('[12]Curve Summary'!$I$6,17,0,10,1))*10+ 15* '[12]Curve Summary Backup'!$I$38)/25), '[12]Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('[12]Curve Summary'!$I$6,17,0,10,1))*10+ 15* '[12]Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(E$7,'[12]Curve Summary'!$A$7:$AG$55,9)" +"VLOOKUP(AG$7,'[12]Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('[12]Curve Summary'!$F$6,17,0,10,1))*10+ 15* '[12]Curve Summary Backup'!$F$38)/25), '[12]Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('[12]Curve Summary'!$F$6,17,0,10,1))*10+ 15* '[12]Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(E$7,'[12]Curve Summary'!$A$7:$AG$59,6)" +"VLOOKUP(AG$7,'[12]Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('[12]Curve Summary'!$B$6,17,0,10,1))*10+ 15* '[12]Curve Summary Backup'!$B$38)/25), '[12]Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('[12]Curve Summary'!$B$6,17,0,10,1))*10+ 15* '[12]Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(E$7,'[12]Curve Summary'!$A$7:$AG$59,2)" +"VLOOKUP(AG$7,'[12]Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('[12]Curve Summary'!$G$6,17,0,10,1))*10+ 15* '[12]Curve Summary Backup'!$G$38)/25), '[12]Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('[12]Curve Summary'!$G$6,17,0,10,1))*10+ 15* '[12]Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(E$7,'[12]Curve Summary'!$A$7:$AG$58,7)" +"VLOOKUP(AG$7,'[12]Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('[12]Curve Summary ALBERTA'!$R$6,14,0,8,1))*8+ 13* '[12]Curve Summary Backup'!$R$38)/21), '[12]Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('[12]Curve Summary ALBERTA'!$R$6,14,0,8,1))*8+ 13* '[12]Curve Summary Backup'!$R$38)/21)" +"VLOOKUP(E$7,'[12]Curve Summary ALBERTA'!$A$7:$AG$63,18)" +"VLOOKUP(AG$7,'[12]Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY([12]Top!C3, -1, Holidays)" +"C8" +"C9/('[12]Gas Curve Summary'!$B$10)*1000" +"D9/('[12]Gas Curve Summary'!$B$11)*1000" +"E9/('[12]Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'[12]Gas Curve Summary'!$B$13*1000" +"$I9/'[12]Gas Curve Summary'!$B$14*1000" +"$K9/'[12]Gas Curve Summary'!$B$15*1000" +"$L9/'[12]Gas Curve Summary'!$B$16*1000" +"$M9/'[12]Gas Curve Summary'!$B$17*1000" +"$N9/'[12]Gas Curve Summary'!$B$18*1000" +"$P9/'[12]Gas Curve Summary'!$B$19*1000" +"$Q9/'[12]Gas Curve Summary'!$B$20*1000" +"$R9/'[12]Gas Curve Summary'!$B$21*1000" +"$T9/'[12]Gas Curve Summary'!$B$22*1000" +"$U9/'[12]Gas Curve Summary'!$B$23*1000" +"$V9/'[12]Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('[12]Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('[12]Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('[12]Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('[12]Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('[12]Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('[12]Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('[12]Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"J7/E7" +"COUNTA(B7:B18)" +"COUNTA(B22:B27)" +"COUNTA(B40:B58)" +"COUNTA(B77:B83)" +"COUNTA(B87:B91)" +"COUNTA(B95:B97)" +"COUNTA(B101:B111)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[5]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"IF(P$22,AveragePrices($F$21,P$23,P$24,$AJ28:$AJ28)-INDIRECT(ADDRESS(P$23,$G$23,,,$F$21)),AveragePrices($F$15,P$23,P$24,$AL28:$AL28))" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[5]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[5]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"R$25" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"[4]P2!K4" +"[4]P2!P4" +"AVERAGE([4]P2!S4:V4)" +"[4]P2!W4" +"AVERAGE([4]P2!Z4:AB4)" +"AVERAGE([4]P2!AC4:AE4)" +"AVERAGE([4]P2!AF4:AH4)" +"AVERAGE([4]P2!W4:AH4)" +"AVERAGE([4]P2!AI4:AT4)" +"AVERAGE([4]P2!AU4:BF4)" +"AVERAGE([4]P2!BG4:BI4,[4]P2!BS4:BU4,[4]P2!CE4:CG4,[4]P2!CQ4:CS4,[4]P2!DC4:DE4,[4]P2!DO4:DQ4,[4]P2!EA4:EC4,[4]P2!EM4:EO4,[4]P2!EY4:FA4,[4]P2!FK4:FM4)" +"AVERAGE([4]P2!BJ4:BL4,[4]P2!BV4:BX4,[4]P2!CH4:CJ4,[4]P2!CT4:CV4,[4]P2!DF4:DH4,[4]P2!DR4:DT4,[4]P2!ED4:EF4,[4]P2!EP4:ER4,[4]P2!FB4:FD4,[4]P2!FN4:FP4)" +"AVERAGE([4]P2!BM4:BO4,[4]P2!BY4:CA4,[4]P2!CK4:CM4,[4]P2!CW4:CY4,[4]P2!DI4:DK4,[4]P2!DU4:DW4,[4]P2!EG4:EI4,[4]P2!ES4:EU4,[4]P2!FE4:FG4,[4]P2!FQ4:FS4)" +"AVERAGE([4]P2!BP4:BR4,[4]P2!CB4:CD4,[4]P2!CN4:CP4,[4]P2!CZ4:DB4,[4]P2!DL4:DN4,[4]P2!DX4:DZ4,[4]P2!EJ4:EL4,[4]P2!EV4:EX4,[4]P2!FH4:FJ4,[4]P2!FT4:FV4)" +"AVERAGE([4]P2!BG4:FV4)" +"[4]P2!K6" +"[4]P2!P6" +"AVERAGE([4]P2!S6:V6)" +"[4]P2!W6" +"AVERAGE([4]P2!Z6:AB6)" +"AVERAGE([4]P2!AC6:AE6)" +"AVERAGE([4]P2!AF6:AH6)" +"AVERAGE([4]P2!W6:AH6)" +"AVERAGE([4]P2!AI6:AT6)" +"AVERAGE([4]P2!AU6:BF6)" +"AVERAGE([4]P2!BG6:BI6,[4]P2!BS6:BU6,[4]P2!CE6:CG6,[4]P2!CQ6:CS6,[4]P2!DC6:DE6,[4]P2!DO6:DQ6,[4]P2!EA6:EC6,[4]P2!EM6:EO6,[4]P2!EY6:FA6,[4]P2!FK6:FM6)" +"AVERAGE([4]P2!BJ6:BL6,[4]P2!BV6:BX6,[4]P2!CH6:CJ6,[4]P2!CT6:CV6,[4]P2!DF6:DH6,[4]P2!DR6:DT6,[4]P2!ED6:EF6,[4]P2!EP6:ER6,[4]P2!FB6:FD6,[4]P2!FN6:FP6)" +"AVERAGE([4]P2!BM6:BO6,[4]P2!BY6:CA6,[4]P2!CK6:CM6,[4]P2!CW6:CY6,[4]P2!DI6:DK6,[4]P2!DU6:DW6,[4]P2!EG6:EI6,[4]P2!ES6:EU6,[4]P2!FE6:FG6,[4]P2!FQ6:FS6)" +"AVERAGE([4]P2!BP6:BR6,[4]P2!CB6:CD6,[4]P2!CN6:CP6,[4]P2!CZ6:DB6,[4]P2!DL6:DN6,[4]P2!DX6:DZ6,[4]P2!EJ6:EL6,[4]P2!EV6:EX6,[4]P2!FH6:FJ6,[4]P2!FT6:FV6)" +"AVERAGE([4]P2!BG6:FV6)" +"[4]P2!K8" +"[4]P2!P8" +"AVERAGE([4]P2!S8:V8)" +"[4]P2!W8" +"AVERAGE([4]P2!Z8:AB8)" +"AVERAGE([4]P2!AC8:AE8)" +"AVERAGE([4]P2!AF8:AH8)" +"AVERAGE([4]P2!W8:AH8)" +"AVERAGE([4]P2!AI8:AT8)" +"AVERAGE([4]P2!AU8:BF8)" +"AVERAGE([4]P2!BG8:BI8,[4]P2!BS8:BU8,[4]P2!CE8:CG8,[4]P2!CQ8:CS8,[4]P2!DC8:DE8,[4]P2!DO8:DQ8,[4]P2!EA8:EC8,[4]P2!EM8:EO8,[4]P2!EY8:FA8,[4]P2!FK8:FM8)" +"AVERAGE([4]P2!BJ8:BL8,[4]P2!BV8:BX8,[4]P2!CH8:CJ8,[4]P2!CT8:CV8,[4]P2!DF8:DH8,[4]P2!DR8:DT8,[4]P2!ED8:EF8,[4]P2!EP8:ER8,[4]P2!FB8:FD8,[4]P2!FN8:FP8)" +"AVERAGE([4]P2!BM8:BO8,[4]P2!BY8:CA8,[4]P2!CK8:CM8,[4]P2!CW8:CY8,[4]P2!DI8:DK8,[4]P2!DU8:DW8,[4]P2!EG8:EI8,[4]P2!ES8:EU8,[4]P2!FE8:FG8,[4]P2!FQ8:FS8)" +"AVERAGE([4]P2!BP8:BR8,[4]P2!CB8:CD8,[4]P2!CN8:CP8,[4]P2!CZ8:DB8,[4]P2!DL8:DN8,[4]P2!DX8:DZ8,[4]P2!EJ8:EL8,[4]P2!EV8:EX8,[4]P2!FH8:FJ8,[4]P2!FT8:FV8)" +"AVERAGE([4]P2!BG8:FV8)" +"[4]P2!K10" +"[4]P2!P10" +"AVERAGE([4]P2!S10:V10)" +"[4]P2!W10" +"AVERAGE([4]P2!Z10:AB10)" +"AVERAGE([4]P2!AC10:AE10)" +"AVERAGE([4]P2!AF10:AH10)" +"AVERAGE([4]P2!W10:AH10)" +"AVERAGE([4]P2!AI10:AT10)" +"AVERAGE([4]P2!AU10:BF10)" +"AVERAGE([4]P2!BG10:BI10,[4]P2!BS10:BU10,[4]P2!CE10:CG10,[4]P2!CQ10:CS10,[4]P2!DC10:DE10,[4]P2!DO10:DQ10,[4]P2!EA10:EC10,[4]P2!EM10:EO10,[4]P2!EY10:FA10,[4]P2!FK10:FM10)" +"AVERAGE([4]P2!BJ10:BL10,[4]P2!BV10:BX10,[4]P2!CH10:CJ10,[4]P2!CT10:CV10,[4]P2!DF10:DH10,[4]P2!DR10:DT10,[4]P2!ED10:EF10,[4]P2!EP10:ER10,[4]P2!FB10:FD10,[4]P2!FN10:FP10)" +"AVERAGE([4]P2!BM10:BO10,[4]P2!BY10:CA10,[4]P2!CK10:CM10,[4]P2!CW10:CY10,[4]P2!DI10:DK10,[4]P2!DU10:DW10,[4]P2!EG10:EI10,[4]P2!ES10:EU10,[4]P2!FE10:FG10,[4]P2!FQ10:FS10)" +"AVERAGE([4]P2!BP10:BR10,[4]P2!CB10:CD10,[4]P2!CN10:CP10,[4]P2!CZ10:DB10,[4]P2!DL10:DN10,[4]P2!DX10:DZ10,[4]P2!EJ10:EL10,[4]P2!EV10:EX10,[4]P2!FH10:FJ10,[4]P2!FT10:FV10)" +"AVERAGE([4]P2!BG10:FV10)" +"[4]P2!K12" +"[4]P2!P12" +"AVERAGE([4]P2!S12:V12)" +"[4]P2!W12" +"AVERAGE([4]P2!Z12:AB12)" +"AVERAGE([4]P2!AC12:AE12)" +"AVERAGE([4]P2!AF12:AH12)" +"AVERAGE([4]P2!W12:AH12)" +"AVERAGE([4]P2!AI12:AT12)" +"AVERAGE([4]P2!AU12:BF12)" +"AVERAGE([4]P2!BG12:BI12,[4]P2!BS12:BU12,[4]P2!CE12:CG12,[4]P2!CQ12:CS12,[4]P2!DC12:DE12,[4]P2!DO12:DQ12,[4]P2!EA12:EC12,[4]P2!EM12:EO12,[4]P2!EY12:FA12,[4]P2!FK12:FM12)" +"AVERAGE([4]P2!BJ12:BL12,[4]P2!BV12:BX12,[4]P2!CH12:CJ12,[4]P2!CT12:CV12,[4]P2!DF12:DH12,[4]P2!DR12:DT12,[4]P2!ED12:EF12,[4]P2!EP12:ER12,[4]P2!FB12:FD12,[4]P2!FN12:FP12)" +"AVERAGE([4]P2!BM12:BO12,[4]P2!BY12:CA12,[4]P2!CK12:CM12,[4]P2!CW12:CY12,[4]P2!DI12:DK12,[4]P2!DU12:DW12,[4]P2!EG12:EI12,[4]P2!ES12:EU12,[4]P2!FE12:FG12,[4]P2!FQ12:FS12)" +"AVERAGE([4]P2!BP12:BR12,[4]P2!CB12:CD12,[4]P2!CN12:CP12,[4]P2!CZ12:DB12,[4]P2!DL12:DN12,[4]P2!DX12:DZ12,[4]P2!EJ12:EL12,[4]P2!EV12:EX12,[4]P2!FH12:FJ12,[4]P2!FT12:FV12)" +"AVERAGE([4]P2!BG12:FV12)" +"[4]P2!K14" +"[4]P2!P14" +"AVERAGE([4]P2!S14:V14)" +"[4]P2!W14" +"AVERAGE([4]P2!Z14:AB14)" +"AVERAGE([4]P2!AC14:AE14)" +"AVERAGE([4]P2!AF14:AH14)" +"AVERAGE([4]P2!W14:AH14)" +"AVERAGE([4]P2!AI14:AT14)" +"AVERAGE([4]P2!AU14:BF14)" +"AVERAGE([4]P2!BG14:BI14,[4]P2!BS14:BU14,[4]P2!CE14:CG14,[4]P2!CQ14:CS14,[4]P2!DC14:DE14,[4]P2!DO14:DQ14,[4]P2!EA14:EC14,[4]P2!EM14:EO14,[4]P2!EY14:FA14,[4]P2!FK14:FM14)" +"AVERAGE([4]P2!BJ14:BL14,[4]P2!BV14:BX14,[4]P2!CH14:CJ14,[4]P2!CT14:CV14,[4]P2!DF14:DH14,[4]P2!DR14:DT14,[4]P2!ED14:EF14,[4]P2!EP14:ER14,[4]P2!FB14:FD14,[4]P2!FN14:FP14)" +"AVERAGE([4]P2!BM14:BO14,[4]P2!BY14:CA14,[4]P2!CK14:CM14,[4]P2!CW14:CY14,[4]P2!DI14:DK14,[4]P2!DU14:DW14,[4]P2!EG14:EI14,[4]P2!ES14:EU14,[4]P2!FE14:FG14,[4]P2!FQ14:FS14)" +"AVERAGE([4]P2!BP14:BR14,[4]P2!CB14:CD14,[4]P2!CN14:CP14,[4]P2!CZ14:DB14,[4]P2!DL14:DN14,[4]P2!DX14:DZ14,[4]P2!EJ14:EL14,[4]P2!EV14:EX14,[4]P2!FH14:FJ14,[4]P2!FT14:FV14)" +"AVERAGE([4]P2!BG14:FV14)" +"[4]P2!K16" +"[4]P2!P16" +"AVERAGE([4]P2!S16:V16)" +"[4]P2!W16" +"AVERAGE([4]P2!Z16:AB16)" +"AVERAGE([4]P2!AC16:AE16)" +"AVERAGE([4]P2!AF16:AH16)" +"AVERAGE([4]P2!W16:AH16)" +"AVERAGE([4]P2!AI16:AT16)" +"AVERAGE([4]P2!AU16:BF16)" +"AVERAGE([4]P2!BG16:BI16,[4]P2!BS16:BU16,[4]P2!CE16:CG16,[4]P2!CQ16:CS16,[4]P2!DC16:DE16,[4]P2!DO16:DQ16,[4]P2!EA16:EC16,[4]P2!EM16:EO16,[4]P2!EY16:FA16,[4]P2!FK16:FM16)" +"AVERAGE([4]P2!BJ16:BL16,[4]P2!BV16:BX16,[4]P2!CH16:CJ16,[4]P2!CT16:CV16,[4]P2!DF16:DH16,[4]P2!DR16:DT16,[4]P2!ED16:EF16,[4]P2!EP16:ER16,[4]P2!FB16:FD16,[4]P2!FN16:FP16)" +"AVERAGE([4]P2!BM16:BO16,[4]P2!BY16:CA16,[4]P2!CK16:CM16,[4]P2!CW16:CY16,[4]P2!DI16:DK16,[4]P2!DU16:DW16,[4]P2!EG16:EI16,[4]P2!ES16:EU16,[4]P2!FE16:FG16,[4]P2!FQ16:FS16)" +"AVERAGE([4]P2!BP16:BR16,[4]P2!CB16:CD16,[4]P2!CN16:CP16,[4]P2!CZ16:DB16,[4]P2!DL16:DN16,[4]P2!DX16:DZ16,[4]P2!EJ16:EL16,[4]P2!EV16:EX16,[4]P2!FH16:FJ16,[4]P2!FT16:FV16)" +"AVERAGE([4]P2!BG16:FV16)" +"C4-C26" +"crvDate-2" +"O21-M22" +"+(1-0.0137)" +"+K8-M8" +"SUM(B7:H7)" +"I7*1.016" +"J7/(1-0.0137)" +"IF(K7>6197,6197,K7)" +"IF(M7>K7,0,((K7-M7)*(1-0.0137)))" +"SUM(B7:B37)" +"AVERAGE(J7:J37)" +"MAX(J7:J37)" +"MIN(J7:J37)" +"319*1.019" +"SUM(B5:H5)" +"I5*1.019" +"J5/(1-0.0172)" +"I35*1.013" +"SUM(B5:B35)" +"MAX(B8:B38)" +"MAX(J8:J37)" +"MAX(AD8:AD35)" +"MAX(DU8:DU36)" +"MIN(B8:B38)" +"MIN(J8:J37)" +"MIN(AD8:AD35)" +"MIN(DU8:DU36)" +"AVERAGE(B8:B38)" +"AVERAGE(J8:J37)" +"AVERAGE(AD8:AD35)" +"AVERAGE(DU8:DU36)" +"SUM(B8:B38)" +"SUM(J8:J37)" +"SUM(AD8:AD35)" +"SUM(DU8:DU36)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[5]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"IF(P$22,AveragePrices($F$21,P$23,P$24,$AJ28:$AJ28)-INDIRECT(ADDRESS(P$23,$G$23,,,$F$21)),AveragePrices($F$15,P$23,P$24,$AL28:$AL28))" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[5]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[5]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"R$25" +"(PowerPrices!D9-2)/(R$49+R30)" +"(AVERAGE(PowerPrices!D9,PowerPrices!E9,PowerPrices!H9,PowerPrices!I9,PowerPrices!K9)-2)/(V$49+V30)" +"(AVERAGE(PowerPrices!H9,PowerPrices!I9,PowerPrices!K9)-2)/(X$49+X30)" +"(AVERAGE(PowerPrices!L9,PowerPrices!M9,PowerPrices!N9)-2)/(Z$49+Z30)" +"(AVERAGE(PowerPrices!L9,PowerPrices!M9,PowerPrices!N9,PowerPrices!P9,PowerPrices!Q9,PowerPrices!R9,PowerPrices!T9)-2)/(AB$49+AB30)" +"(PowerPrices!S9-2)/(AF$49+AF30)" +"(AVERAGE(PowerPrices!T9,PowerPrices!U9,PowerPrices!V9,PowerPrices!AG9,PowerPrices!AH9,PowerPrices!AI9)-2)/(AH$49+AH30)" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"(AVERAGE(PowerPrices!D11,PowerPrices!E11,PowerPrices!H11,PowerPrices!I11,PowerPrices!K11)-2)/(V$49+V28+0.2)" +"(AVERAGE(PowerPrices!H11,PowerPrices!I11,PowerPrices!K11)-2)/(X$49+X28+0.2)" +"(AVERAGE(PowerPrices!L11,PowerPrices!M11,PowerPrices!N11)-2)/(Z$49+Z28+0.2)" +"(AVERAGE(PowerPrices!L11,PowerPrices!M11,PowerPrices!N11,PowerPrices!P11,PowerPrices!Q11,PowerPrices!R11,PowerPrices!T11)-2)/(AB$49+AB28+0.2)" +"(PowerPrices!S11-2)/(AF$49+AF28+0.2)" +"(AVERAGE(PowerPrices!T11,PowerPrices!U11,PowerPrices!V11,PowerPrices!AG11,PowerPrices!AH11,PowerPrices!AI11)-2)/(AH$49+AH28+0.2)" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"(AVERAGE(PowerPrices!D13,PowerPrices!E13,PowerPrices!H13,PowerPrices!I13,PowerPrices!K13)-2)/(V$49+V31+0.33)" +"(AVERAGE(PowerPrices!H13,PowerPrices!I13,PowerPrices!K13)-2)/(X$49+X31+0.33)" +"(AVERAGE(PowerPrices!L13,PowerPrices!M13,PowerPrices!N13)-2)/(Z$49+Z31+0.33)" +"(AVERAGE(PowerPrices!L13,PowerPrices!M13,PowerPrices!N13,PowerPrices!P13,PowerPrices!Q13,PowerPrices!R13,PowerPrices!T13)-2)/(AB$49+AB31+0.33)" +"(PowerPrices!S13-2)/(AF$49+AF31+0.33)" +"(AVERAGE(PowerPrices!T13,PowerPrices!U13,PowerPrices!V13,PowerPrices!AG13,PowerPrices!AH13,PowerPrices!AI13)-2)/(AH$49+AH31+0.33)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!D14,PowerPrices!E14,PowerPrices!H14,PowerPrices!I14,PowerPrices!K14)-2)/(V$49+V34+0.12)" +"(AVERAGE(PowerPrices!H14,PowerPrices!I14,PowerPrices!K14)-2)/(X$49+X34+0.12)" +"(AVERAGE(PowerPrices!L14,PowerPrices!M14,PowerPrices!N14)-2)/(Z$49+Z34+0.12)" +"(AVERAGE(PowerPrices!L14,PowerPrices!M14,PowerPrices!N14,PowerPrices!P14,PowerPrices!Q14,PowerPrices!R14,PowerPrices!T14)-2)/(AB$49+AB34+0.12)" +"(PowerPrices!S14-2)/(AF$49+AF34+0.12)" +"(AVERAGE(PowerPrices!T14,PowerPrices!U14,PowerPrices!V14,PowerPrices!AG14,PowerPrices!AH14,PowerPrices!AI14)-2)/(AH$49+AH34+0.12)" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'[4]Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('[4]Curve Summary'!$D$6,27,0,0,1))*0+ 25* '[4]Curve Summary Backup'!$D$38)/25), '[4]Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('[4]Curve Summary'!$D$6,27,0,0,1))*0+ 25* '[4]Curve Summary Backup'!$D$38)/25)" +"VLOOKUP(E$7,'[4]Curve Summary'!$A$7:$AG$54,4)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AG9" +"AI9" +"AM9" +"AVERAGE(T9:V9)" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'[4]Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('[4]Curve Summary'!$C$6,27,0,0,1))*0+ 25* '[4]Curve Summary Backup'!$C$38)/25), '[4]Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('[4]Curve Summary'!$C$6,27,0,0,1))*0+ 25* '[4]Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(E$7,'[4]Curve Summary'!$A$7:$AG$55,3)" +"VLOOKUP(AG$7,'[4]Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('[4]Curve Summary'!$E$6,27,0,0,1))*0+ 25* '[4]Curve Summary Backup'!$E$38)/25), '[4]Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('[4]Curve Summary'!$E$6,27,0,0,1))*0+ 25* '[4]Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(E$7,'[4]Curve Summary'!$A$7:$AG$55,5)" +"VLOOKUP(AG$7,'[4]Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('[4]Curve Summary'!$I$6,27,0,0,1))*0+ 25* '[4]Curve Summary Backup'!$I$38)/25), '[4]Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('[4]Curve Summary'!$I$6,27,0,0,1))*0+ 25* '[4]Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(E$7,'[4]Curve Summary'!$A$7:$AG$55,9)" +"VLOOKUP(AG$7,'[4]Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('[4]Curve Summary'!$F$6,27,0,0,1))*0+ 25* '[4]Curve Summary Backup'!$F$38)/25), '[4]Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('[4]Curve Summary'!$F$6,27,0,0,1))*0+ 25* '[4]Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(E$7,'[4]Curve Summary'!$A$7:$AG$59,6)" +"VLOOKUP(AG$7,'[4]Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('[4]Curve Summary'!$B$6,27,0,0,1))*0+ 25* '[4]Curve Summary Backup'!$B$38)/25), '[4]Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('[4]Curve Summary'!$B$6,27,0,0,1))*0+ 25* '[4]Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(E$7,'[4]Curve Summary'!$A$7:$AG$59,2)" +"VLOOKUP(AG$7,'[4]Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('[4]Curve Summary'!$G$6,27,0,0,1))*0+ 25* '[4]Curve Summary Backup'!$G$38)/25), '[4]Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('[4]Curve Summary'!$G$6,27,0,0,1))*0+ 25* '[4]Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(E$7,'[4]Curve Summary'!$A$7:$AG$58,7)" +"VLOOKUP(AG$7,'[4]Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('[4]Curve Summary ALBERTA'!$R$6,23,0,0,1))*0+ 21* '[4]Curve Summary Backup'!$R$38)/21), '[4]Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('[4]Curve Summary ALBERTA'!$R$6,23,0,0,1))*0+ 21* '[4]Curve Summary Backup'!$R$38)/21)" +"VLOOKUP(E$7,'[4]Curve Summary ALBERTA'!$A$7:$AG$63,18)" +"VLOOKUP(AG$7,'[4]Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY([4]Top!C3, -1, Holidays)" +"C8" +"C9/('[4]Gas Curve Summary'!$B$10)*1000" +"D9/('[4]Gas Curve Summary'!$B$11)*1000" +"E9/('[4]Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'[4]Gas Curve Summary'!$B$13*1000" +"$I9/'[4]Gas Curve Summary'!$B$14*1000" +"$K9/'[4]Gas Curve Summary'!$B$15*1000" +"$L9/'[4]Gas Curve Summary'!$B$16*1000" +"$M9/'[4]Gas Curve Summary'!$B$17*1000" +"$N9/'[4]Gas Curve Summary'!$B$18*1000" +"$P9/'[4]Gas Curve Summary'!$B$19*1000" +"$Q9/'[4]Gas Curve Summary'!$B$20*1000" +"$R9/'[4]Gas Curve Summary'!$B$21*1000" +"$T9/'[4]Gas Curve Summary'!$B$22*1000" +"$U9/'[4]Gas Curve Summary'!$B$23*1000" +"$V9/'[4]Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('[4]Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('[4]Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('[4]Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('[4]Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('[4]Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('[4]Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('[4]Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[10]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"IF(P$22,AveragePrices($F$21,P$23,P$24,$AJ28:$AJ28)-INDIRECT(ADDRESS(P$23,$G$23,,,$F$21)),AveragePrices($F$15,P$23,P$24,$AL28:$AL28))" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[10]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[10]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"R$25" +"(PowerPrices!C9-2)/O30" +"(PowerPrices!D9-2)/(R$49+R30)" +"(AVERAGE(PowerPrices!D9,PowerPrices!E9,PowerPrices!H9,PowerPrices!I9,PowerPrices!K9)-2)/(V$49+V30)" +"(AVERAGE(PowerPrices!H9,PowerPrices!I9,PowerPrices!K9)-2)/(X$49+X30)" +"(AVERAGE(PowerPrices!L9,PowerPrices!M9,PowerPrices!N9)-2)/(Z$49+Z30)" +"(AVERAGE(PowerPrices!L9,PowerPrices!M9,PowerPrices!N9,PowerPrices!P9,PowerPrices!Q9,PowerPrices!R9,PowerPrices!T9)-2)/(AB$49+AB30)" +"(PowerPrices!S9-2)/(AF$49+AF30)" +"(AVERAGE(PowerPrices!T9,PowerPrices!U9,PowerPrices!V9,PowerPrices!AG9,PowerPrices!AH9,PowerPrices!AI9)-2)/(AH$49+AH30)" +"(PowerPrices!C11-2)/(O28+0.2)" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"(AVERAGE(PowerPrices!D11,PowerPrices!E11,PowerPrices!H11,PowerPrices!I11,PowerPrices!K11)-2)/(V$49+V28+0.2)" +"(AVERAGE(PowerPrices!H11,PowerPrices!I11,PowerPrices!K11)-2)/(X$49+X28+0.2)" +"(AVERAGE(PowerPrices!L11,PowerPrices!M11,PowerPrices!N11)-2)/(Z$49+Z28+0.2)" +"(AVERAGE(PowerPrices!L11,PowerPrices!M11,PowerPrices!N11,PowerPrices!P11,PowerPrices!Q11,PowerPrices!R11,PowerPrices!T11)-2)/(AB$49+AB28+0.2)" +"(PowerPrices!S11-2)/(AF$49+AF28+0.2)" +"(AVERAGE(PowerPrices!T11,PowerPrices!U11,PowerPrices!V11,PowerPrices!AG11,PowerPrices!AH11,PowerPrices!AI11)-2)/(AH$49+AH28+0.2)" +"(PowerPrices!C13-2)/(O31+0.33)" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"(AVERAGE(PowerPrices!D13,PowerPrices!E13,PowerPrices!H13,PowerPrices!I13,PowerPrices!K13)-2)/(V$49+V31+0.33)" +"(AVERAGE(PowerPrices!H13,PowerPrices!I13,PowerPrices!K13)-2)/(X$49+X31+0.33)" +"(AVERAGE(PowerPrices!L13,PowerPrices!M13,PowerPrices!N13)-2)/(Z$49+Z31+0.33)" +"(AVERAGE(PowerPrices!L13,PowerPrices!M13,PowerPrices!N13,PowerPrices!P13,PowerPrices!Q13,PowerPrices!R13,PowerPrices!T13)-2)/(AB$49+AB31+0.33)" +"(PowerPrices!S13-2)/(AF$49+AF31+0.33)" +"(AVERAGE(PowerPrices!T13,PowerPrices!U13,PowerPrices!V13,PowerPrices!AG13,PowerPrices!AH13,PowerPrices!AI13)-2)/(AH$49+AH31+0.33)" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!D14,PowerPrices!E14,PowerPrices!H14,PowerPrices!I14,PowerPrices!K14)-2)/(V$49+V34+0.12)" +"(AVERAGE(PowerPrices!H14,PowerPrices!I14,PowerPrices!K14)-2)/(X$49+X34+0.12)" +"(AVERAGE(PowerPrices!L14,PowerPrices!M14,PowerPrices!N14)-2)/(Z$49+Z34+0.12)" +"(AVERAGE(PowerPrices!L14,PowerPrices!M14,PowerPrices!N14,PowerPrices!P14,PowerPrices!Q14,PowerPrices!R14,PowerPrices!T14)-2)/(AB$49+AB34+0.12)" +"(PowerPrices!S14-2)/(AF$49+AF34+0.12)" +"(AVERAGE(PowerPrices!T14,PowerPrices!U14,PowerPrices!V14,PowerPrices!AG14,PowerPrices!AH14,PowerPrices!AI14)-2)/(AH$49+AH34+0.12)" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'[9]Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('[9]Curve Summary'!$D$6,20,0,8,1))*8+ 17* '[9]Curve Summary Backup'!$D$38)/25), '[9]Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('[9]Curve Summary'!$D$6,20,0,8,1))*8+ 17* '[9]Curve Summary Backup'!$D$38)/25)" +"VLOOKUP(E$7,'[9]Curve Summary'!$A$7:$AG$54,4)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AG9" +"AI9" +"AM9" +"AVERAGE(T9:V9)" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'[9]Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('[9]Curve Summary'!$C$6,20,0,8,1))*8+ 17* '[9]Curve Summary Backup'!$C$38)/25), '[9]Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('[9]Curve Summary'!$C$6,20,0,8,1))*8+ 17* '[9]Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(E$7,'[9]Curve Summary'!$A$7:$AG$55,3)" +"VLOOKUP(AG$7,'[9]Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('[9]Curve Summary'!$E$6,20,0,8,1))*8+ 17* '[9]Curve Summary Backup'!$E$38)/25), '[9]Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('[9]Curve Summary'!$E$6,20,0,8,1))*8+ 17* '[9]Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(E$7,'[9]Curve Summary'!$A$7:$AG$55,5)" +"VLOOKUP(AG$7,'[9]Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('[9]Curve Summary'!$I$6,20,0,8,1))*8+ 17* '[9]Curve Summary Backup'!$I$38)/25), '[9]Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('[9]Curve Summary'!$I$6,20,0,8,1))*8+ 17* '[9]Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(E$7,'[9]Curve Summary'!$A$7:$AG$55,9)" +"VLOOKUP(AG$7,'[9]Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('[9]Curve Summary'!$F$6,20,0,8,1))*8+ 17* '[9]Curve Summary Backup'!$F$38)/25), '[9]Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('[9]Curve Summary'!$F$6,20,0,8,1))*8+ 17* '[9]Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(E$7,'[9]Curve Summary'!$A$7:$AG$59,6)" +"VLOOKUP(AG$7,'[9]Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('[9]Curve Summary'!$B$6,20,0,8,1))*8+ 17* '[9]Curve Summary Backup'!$B$38)/25), '[9]Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('[9]Curve Summary'!$B$6,20,0,8,1))*8+ 17* '[9]Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(E$7,'[9]Curve Summary'!$A$7:$AG$59,2)" +"VLOOKUP(AG$7,'[9]Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('[9]Curve Summary'!$G$6,20,0,8,1))*8+ 17* '[9]Curve Summary Backup'!$G$38)/25), '[9]Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('[9]Curve Summary'!$G$6,20,0,8,1))*8+ 17* '[9]Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(E$7,'[9]Curve Summary'!$A$7:$AG$58,7)" +"VLOOKUP(AG$7,'[9]Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('[9]Curve Summary ALBERTA'!$R$6,17,0,7,1))*7+ 14* '[9]Curve Summary Backup'!$R$38)/21), '[9]Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('[9]Curve Summary ALBERTA'!$R$6,17,0,7,1))*7+ 14* '[9]Curve Summary Backup'!$R$38)/21)" +"VLOOKUP(E$7,'[9]Curve Summary ALBERTA'!$A$7:$AG$63,18)" +"VLOOKUP(AG$7,'[9]Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY([9]Top!C3, -1, Holidays)" +"C8" +"C9/('[9]Gas Curve Summary'!$B$10)*1000" +"D9/('[9]Gas Curve Summary'!$B$11)*1000" +"E9/('[9]Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'[9]Gas Curve Summary'!$B$13*1000" +"$I9/'[9]Gas Curve Summary'!$B$14*1000" +"$K9/'[9]Gas Curve Summary'!$B$15*1000" +"$L9/'[9]Gas Curve Summary'!$B$16*1000" +"$M9/'[9]Gas Curve Summary'!$B$17*1000" +"$N9/'[9]Gas Curve Summary'!$B$18*1000" +"$P9/'[9]Gas Curve Summary'!$B$19*1000" +"$Q9/'[9]Gas Curve Summary'!$B$20*1000" +"$R9/'[9]Gas Curve Summary'!$B$21*1000" +"$T9/'[9]Gas Curve Summary'!$B$22*1000" +"$U9/'[9]Gas Curve Summary'!$B$23*1000" +"$V9/'[9]Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('[9]Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('[9]Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('[9]Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('[9]Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('[9]Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('[9]Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('[9]Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"J7/E7" +"J7/E7" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[4]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"IF(P$22,AveragePrices($F$21,P$23,P$24,$AJ28:$AJ28)-INDIRECT(ADDRESS(P$23,$G$23,,,$F$21)),AveragePrices($F$15,P$23,P$24,$AL28:$AL28))" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[4]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[4]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"R$25" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"14863-11" +"+L13*K13" +"SUM(K4:K14)" +"+M15/K15" +"SUM(K18:K22)" +"520627.8*K33/J33" +"SUM(K26:K32)" +"SUM(K36:K39)" +"+L44*K43" +"+L45*K43" +"SUM(K52)" +"SUM(K60:K62)" +"SUM(K74:K75)" +"N114+O114" +"+K128*L128" +"+K128*L129" +"+K128*L130" +"797676+1036" +"SUM(K128:K150)" +"SUM(K154:K162)" +"SUM(W7:W531)" +"SUM(W534:W1033)" +"SUM(W1046:W1967)" +"SUM(W1971:W2838)" +"14863-11" +"+L13*K13" +"SUM(K4:K14)" +"+M15/K15" +"SUM(K18:K22)" +"520627.8*K33/J33" +"SUM(K26:K32)" +"SUM(K36:K39)" +"+L44*K43" +"+L45*K43" +"SUM(K52)" +"SUM(K60:K62)" +"SUM(K74:K75)" +"N114+O114" +"+K128*L128" +"+K128*L129" +"+K128*L130" +"797676+1036" +"SUM(K128:K150)" +"SUM(K154:K162)" +"SUM(W7:W14)" +"SUM(W17:W37)" +"SUM(W48:W51)" +"SUM(W55:W61)" +"SUM(W78:W80)" +"SUM(W90:W91)" +"SUM(W106:W115)" +"SUM(W118:W131)" +"SUM(W142:W150)" +"SUM(W153:W168)" +"SUM(W179:W818)" +"SUM(W823:W1966)" +"SUM(W7:W303)" +"SUM(W307:W858)" +"SUM(W871:W1378)" +"SUM(W1382:W1870)" +"SUM(W8:W13)" +"SUM(W17:W30)" +"SUM(W42:W45)" +"SUM(W49:W58)" +"SUM(W68:W85)" +"SUM(W89:W132)" +"SUM(W142:W156)" +"SUM(W160:W182)" +"SUM(W193:W209)" +"SUM(W213:W226)" +"SUM(W236:W1185)" +"SUM(W1188:W2937)" +"SUM(W2946:W2956)" +"SUM(W2961:W2972)" +"B7" +"F8/F7-1" +"F9/F7-1" +"F15/F14-1" +"AVERAGE(B4:B33)" +"#REF!*H1099" +"(I1099*365)*0.03" +"AVERAGE(daily!$B4:$B34)" +"MAX(daily!$B4:$B34)" +"MIN(daily!$B4:$B34)" +"AVERAGE(daily!$B35:$B65)" +"MAX(daily!$B35:$B65)" +"MIN(daily!$B35:$B65)" +"AVERAGE(daily!$B66:$B95)" +"MAX(daily!$B66:$B95)" +"MIN(daily!$B66:$B95)" +"AVERAGE(daily!$B96:$B126)" +"MAX(daily!$B96:$B126)" +"MIN(daily!$B96:$B126)" +"AVERAGE(daily!$B127:$B156)" +"MAX(daily!$B127:$B156)" +"MIN(daily!$B127:$B156)" +"AVERAGE(daily!$B157:$B187)" +"MAX(daily!$B157:$B187)" +"MIN(daily!$B157:$B187)" +"AVERAGE(daily!$B188:$B218)" +"MAX(daily!$B188:$B218)" +"MIN(daily!$B188:$B218)" +"AVERAGE(daily!$B219:$B246)" +"MAX(daily!$B219:$B246)" +"MIN(daily!$B219:$B246)" +"AVERAGE(daily!$B247:$B277)" +"MAX(daily!$B247:$B277)" +"MIN(daily!$B247:$B277)" +"AVERAGE(daily!$B278:$B307)" +"MAX(daily!$B278:$B307)" +"MIN(daily!$B278:$B307)" +"AVERAGE(daily!$B308:$B338)" +"MAX(daily!$B308:$B338)" +"MIN(daily!$B308:$B338)" +"AVERAGE(daily!$B339:$B368)" +"MAX(daily!$B339:$B368)" +"MIN(daily!$B339:$B368)" +"AVERAGE(daily!$B369:$B399)" +"MAX(daily!$B369:$B399)" +"MIN(daily!$B369:$B399)" +"AVERAGE(daily!$B400:$B430)" +"MAX(daily!$B400:$B430)" +"MIN(daily!$B400:$B430)" +"AVERAGE(daily!$B431:$B460)" +"MAX(daily!$B431:$B460)" +"MIN(daily!$B431:$B460)" +"AVERAGE(daily!$B461:$B491)" +"MAX(daily!$B461:$B491)" +"MIN(daily!$B461:$B491)" +"AVERAGE(daily!$B492:$B521)" +"MAX(daily!$B492:$B521)" +"MIN(daily!$B492:$B521)" +"AVERAGE(daily!$B522:$B552)" +"MAX(daily!$B522:$B552)" +"MIN(daily!$B522:$B552)" +"AVERAGE(daily!$B553:$B583)" +"MAX(daily!$B553:$B583)" +"MIN(daily!$B553:$B583)" +"AVERAGE(daily!$B584:$B611)" +"MAX(daily!$B584:$B611)" +"MIN(daily!$B584:$B611)" +"AVERAGE(daily!$B612:$B642)" +"MAX(daily!$B612:$B642)" +"MIN(daily!$B612:$B642)" +"AVERAGE(daily!$B643:$B672)" +"MAX(daily!$B643:$B672)" +"MIN(daily!$B643:$B672)" +"AVERAGE(daily!$B673:$B703)" +"MAX(daily!$B673:$B703)" +"MIN(daily!$B673:$B703)" +"AVERAGE(daily!$B704:$B733)" +"MAX(daily!$B704:$B733)" +"MIN(daily!$B704:$B733)" +"AVERAGE(daily!$B734:$B764)" +"MAX(daily!$B734:$B764)" +"MIN(daily!$B734:$B764)" +"AVERAGE(daily!$B765:$B795)" +"MAX(daily!$B765:$B795)" +"MIN(daily!$B765:$B795)" +"AVERAGE(daily!$B796:$B825)" +"MAX(daily!$B796:$B825)" +"MIN(daily!$B796:$B825)" +"AVERAGE(daily!$B826:$B856)" +"MAX(daily!$B826:$B856)" +"MIN(daily!$B826:$B856)" +"AVERAGE(daily!$B857:$B886)" +"MAX(daily!$B857:$B886)" +"MIN(daily!$B857:$B886)" +"AVERAGE(daily!$B887:$B917)" +"MAX(daily!$B887:$B917)" +"MIN(daily!$B887:$B917)" +"AVERAGE(daily!$B918:$B948)" +"MAX(daily!$B918:$B948)" +"MIN(daily!$B918:$B948)" +"AVERAGE(daily!$B949:$B977)" +"MAX(daily!$B949:$B977)" +"MIN(daily!$B949:$B977)" +"AVERAGE(daily!$B978:$B1008)" +"MAX(daily!$B978:$B1008)" +"MIN(daily!$B978:$B1008)" +"AVERAGE(daily!$B1009:$B1038)" +"MAX(daily!$B1009:$B1038)" +"MIN(daily!$B1009:$B1038)" +"AVERAGE(daily!$B1039:$B1069)" +"MAX(daily!$B1039:$B1069)" +"MIN(daily!$B1039:$B1069)" +"AVERAGE(daily!$B1070:$B1099)" +"MAX(daily!$B1070:$B1099)" +"MIN(daily!$B1070:$B1099)" +"AVERAGE(daily!$B1100:$B1130)" +"MAX(daily!$B1100:$B1130)" +"MIN(daily!$B1100:$B1130)" +"AVERAGE(daily!$B1131:$B1161)" +"MAX(daily!$B1131:$B1161)" +"MIN(daily!$B1131:$B1161)" +"AVERAGE(daily!$B1162:$B1191)" +"MAX(daily!$B1162:$B1191)" +"MIN(daily!$B1162:$B1191)" +"AVERAGE(daily!$B1192:$B1222)" +"MAX(daily!$B1192:$B1222)" +"MIN(daily!$B1192:$B1222)" +"AVERAGE(daily!$B1223:$B1252)" +"MAX(daily!$B1223:$B1252)" +"MIN(daily!$B1223:$B1252)" +"AVERAGE(daily!$B1253:$B1283)" +"MAX(daily!$B1253:$B1283)" +"MIN(daily!$B1253:$B1283)" +"AVERAGE(daily!$B1284:$B1314)" +"MAX(daily!$B1284:$B1314)" +"MIN(daily!$B1284:$B1314)" +"AVERAGE(daily!$B1315:$B1342)" +"MAX(daily!$B1315:$B1342)" +"MIN(daily!$B1315:$B1342)" +"AVERAGE(daily!$B1343:$B1373)" +"MAX(daily!$B1343:$B1373)" +"MIN(daily!$B1343:$B1373)" +"AVERAGE(daily!$B1374:$B1403)" +"MAX(daily!$B1374:$B1403)" +"MIN(daily!$B1374:$B1403)" +"AVERAGE(daily!$B1404:$B1434)" +"MAX(daily!$B1404:$B1434)" +"MIN(daily!$B1404:$B1434)" +"AVERAGE(daily!$B1435:$B1464)" +"MAX(daily!$B1435:$B1464)" +"MIN(daily!$B1435:$B1464)" +"B7*E7" +"D8+0.1" +"51202-43500" +"SUM(B7:B37)" +"C2*0.0347" +"SUM(C6:C7)" +"C3*0.0347" +"F2*0.0156" +"C2*0.0347" +"F2*0.0131" +"C3*0.0155" +"F2*0.0131" +"C2*0.0388" +"F3*0.0131" +"C3*0.0388" +"F2*0.0025" +"C3*0.0155" +"F2*0.0025" +"EOMONTH(A9,0)-A9+1" +"1/(1+D9)^YEARFRAC(TODAY(),A9,1)" +"SUM(G9:H9)" +"SUMPRODUCT($E$8:$E$24,G31:G47)" +"F29/B31" +"$C$3" +"A9" +"B31-C31" +"$C$3/4" +"C32/$B9" +"C32*$I9" +"-C32*$C$4-B33*$C$5" +"E32+F32" +"$I$31/3" +"SUM(G31:G47)" +"A32" +"C58/$B9" +"C58*$I9" +"$B$57/5" +"$B$57/3" +"SUM(B6:B442)" +"SUM(B443:AM443)" +"ROUND(C15*D15,2)" +"SUM(E11:E26)" +"ROUND(C15*D15,2)" +"SUM(E11:E26)" +"ROUND(C15*D15,2)" +"SUM(E11:E26)" +"ROUND(C15*D15,2)" +"SUM(E11:E26)" +"ROUND(C15*D15,2)" +"SUM(E11:E26)" +"ROUND(C15*D15,2)" +"E20/C20" +"SUM(E11:E26)" +"ROUND(C15*D15,2)" +"SUM(E11:E26)" +"SUM(C5:D5)" +"SUM(F5:M5)" +"(R5-R1)/31" +"S1+(P5*A5)" +"+E5-N5-Q5" +"+F5-U5" +"+G5-W5" +"+B7-B6" +"(R6-R5)/A6" +"S5+(P6*A6)" +"TODAY()-1-B14" +"-1*VLOOKUP($J$29,'New Daily'!$B$5:$U$451,9)" +"-1*VLOOKUP($J$29,'New Daily'!$B$5:$U$451,14)" +"-1*VLOOKUP($J$29,'New Daily'!$B$5:$U$451,12)" +"-1*VLOOKUP($J$29,'New Daily'!$B$5:$U$451,16)" +"-1*VLOOKUP($J$29,'New Daily'!$B$5:$U$451,8)" +"-1*VLOOKUP($J$29,'New Daily'!$B$5:$U$451,5)" +"-1*VLOOKUP($J$29,'New Daily'!$B$5:$U$451,13)" +"-1*VLOOKUP($J$29,'New Daily'!$B$5:$U$451,17)" +"VLOOKUP($J$29,'New Daily'!$B$5:$U$451,2)" +"VLOOKUP($J$29,'New Daily'!$B$5:$U$451,3)" +"-1*VLOOKUP($J$29,'New Daily'!$B$5:$U$451,10)" +"-1*VLOOKUP($J$29,'New Daily'!$B$5:$U$451,11)" +"TEXT(B5,""ddd"")" +"AVERAGE(X5,Y5)" +"+U5+(R6*1000)" +"SUM(C11:D11)" +"SUM(F11:O11)" +"+E11-P11-S11" +"AVERAGE(X248:Y248)" +"(Q291*1000)+T290" +"HLOOKUP(B323,[1]Sheet1!$E$3:$AH$306,2,FALSE)/1000" +"HLOOKUP(B323,[1]Sheet1!$E$3:$AH$306,223,FALSE)/1000" +"HLOOKUP(B323,[1]Sheet1!$E$3:$AH$306,246,FALSE)/1000" +"HLOOKUP($B323,[1]Sheet1!$E$3:$AH$306,253,FALSE)/1000" +"HLOOKUP($B323,[1]Sheet1!$E$3:$AH$306,254,FALSE)/1000" +"HLOOKUP($B323,[1]Sheet1!$E$3:$AH$306,255,FALSE)/1000" +"HLOOKUP($B323,[1]Sheet1!$E$3:$AH$306,268,FALSE)/1000" +"HLOOKUP($B323,[1]Sheet1!$E$3:$AH$306,274,FALSE)/1000" +"HLOOKUP($B323,[1]Sheet1!$E$3:$AH$306,252,FALSE)/1000" +"HLOOKUP($B323,[1]Sheet1!$E$3:$AH$306,285,FALSE)/1000" +"HLOOKUP($B323,[1]Sheet1!$E$3:$AH$306,292,FALSE)/1000" +"SUM(I333:O333)+F333" +"SUM(Q309:R309)" +"+U308+(R309*1000)" +"SUM(I325:O325)+F325" +"(Q325*1000)+T324" +"+E325-P325-S325" +"+'New Daily'!C278-Fcst!C278" +"+C278+D278" +"SUM(F278:O278)" +"SUM(Q278:R278)" +"+E278-P278" +"SUM(C17:D17)" +"SUM(F17:M17)" +"EOMONTH(A8,0)-A8+1" +"1/(1+D8)^YEARFRAC(TODAY(),A8,1)" +"SUM(G8:H8)" +"SUMPRODUCT($E$8:$E$24,H29:H45)" +"G27/C29" +"A8" +"$C$3" +"$C$3/5" +"D29/$B8" +"D29*$I8" +"-D29*$C$4-C30*$C$5" +"F29+G29" +"C29-D29" +"$J$29/3" +"$Q$29/5" +"$Q$29/3" +"SUM(H29:H45)" +"SUM(D8:D15)" +"I2*J2" +"K8/I8" +"SUM(I2:I7)" +"SUM(I10:I21)" +"SUM(I24:I44)" +"SUM(I47:I73)" +"SUM(I76:I82)" +"SUM(I85:I89)" +"VLOOKUP(B3,'[1]1993'!$A$392:$IV$502,3,0)" +"VLOOKUP(B3,[2]jan94!$A$38:$IV$145,3,0)" +"(C3/1000000)/$A3" +"VLOOKUP(B4,[3]feb94!$A$38:$IV$144,3,0)" +"VLOOKUP(B5,[4]mar94!$A$38:$IV$144,3,0)" +"VLOOKUP(B6,[5]apr94!$A$38:$IV$142,3,0)" +"VLOOKUP(B7,[6]may94!$A$38:$IV$142,3,0)" +"VLOOKUP(B8,[7]jun94!$A$49:$IV$153,3,0)" +"VLOOKUP(B9,[8]jul94!$A$38:$IV$140,3,0)" +"VLOOKUP(B10,[9]aug94!$A$38:$IV$140,3,0)" +"VLOOKUP(B11,[10]sep94!$A$38:$IV$137,3,0)" +"VLOOKUP(B12,[11]oct94!$A$38:$IV$140,3,0)" +"VLOOKUP(B13,[12]nov94!$A$38:$IV$138,3,0)" +"VLOOKUP(B14,[13]dec94!$A$38:$IV$137,3,0)" +"VLOOKUP(B15,[14]jan95!$A$37:$IV$133,3,0)" +"VLOOKUP(B16,[15]feb95!$A$37:$IV$127,3,0)" +"VLOOKUP(B17,[16]mar95!$A$37:$IV$128,3,0)" +"VLOOKUP(B18,[17]apr95!$A$37:$IV$122,3,0)" +"VLOOKUP(B19,[18]may95!$A$37:$IV$126,3,0)" +"VLOOKUP(B20,[19]jun95!$A$51:$IV$142,3,0)" +"VLOOKUP(B21,[20]jul95!$A$51:$IV$140,3,0)" +"VLOOKUP(B22,[21]aug95!$A$51:$IV$139,3,0)" +"VLOOKUP(B23,[22]sep95!$A$51:$IV$138,3,0)" +"VLOOKUP(B24,[23]oct95!$A$37:$IV$122,3,0)" +"VLOOKUP(B25,[24]nov95!$A$37:$IV$122,3,0)" +"VLOOKUP(B27,[25]jan96!$A$36:$IV$108,3,0)" +"VLOOKUP(B28,[26]feb96!$A$32:$IV$51,3,0)" +"(AE30/1000000)/$A29" +"VLOOKUP(B30,[27]apr96!$A$36:$IV$111,3,0)" +"(#REF!/1000000)/$A30" +"VLOOKUP(B31,[28]may96!$A$50:$IV$159,3,0)" +"VLOOKUP(B32,[29]jun96!$A$36:$IV$111,3,0)" +"VLOOKUP(B33,[30]jul96!$A$51:$IV$125,3,0)" +"VLOOKUP(B34,[31]aug96!$A$50:$IV$123,3,0)" +"VLOOKUP(B35,[32]sep96!$A$50:$IV$122,3,0)" +"VLOOKUP(B36,[33]oct96!$A$36:$IV$108,3,0)" +"VLOOKUP(B37,[34]nov96!$A$36:$IV$106,3,0)" +"VLOOKUP(B38,[35]dec96!$A$36:$IV$105,3,0)" +"VLOOKUP(B39,[36]jan97!$A$48:$IV$113,3,0)" +"VLOOKUP(B40,[37]feb97!$A$35:$IV$99,3,0)" +"VLOOKUP(B41,[38]mar97!$A$35:$IV$95,3,0)" +"VLOOKUP(B42,[39]apr97!$A$35:$IV$97,3,0)" +"VLOOKUP(B43,[40]may97!$A$48:$IV$109,3,0)" +"VLOOKUP(B44,[41]jun97!$A$35:$IV$96,3,0)" +"VLOOKUP(B45,[42]jul97!$A$50:$IV$110,3,0)" +"VLOOKUP(B46,[43]aug97!$A$49:$IV$107,3,0)" +"VLOOKUP(B47,[44]sep97!$A$49:$IV$107,3,0)" +"VLOOKUP(B48,[45]oct97!$A$36:$IV$92,3,0)" +"VLOOKUP(B49,[46]nov97!$A$35:$IV$90,3,0)" +"VLOOKUP(B50,[47]dec97!$A$49:$IV$103,3,0)" +"VLOOKUP(B51,[48]jan98!$A$34:$IV$83,3,0)" +"VLOOKUP(B52,[49]feb98!$A$34:$IV$81,3,0)" +"VLOOKUP(B53,[50]mar98!$A$34:$IV$82,3,0)" +"VLOOKUP(B54,[51]apr98!$A$31:$IV$39,3,0)" +"VLOOKUP(B55,[52]may98!$A$34:$IV$80,3,0)" +"VLOOKUP(B56,[53]jun98!$A$47:$IV$92,3,0)" +"VLOOKUP(B57,[54]jul98!$A$34:$IV$78,3,0)" +"VLOOKUP(B58,[55]aug98!$A$47:$IV$90,3,0)" +"VLOOKUP(B59,[56]sep98!$A$47:$IV$89,3,0)" +"VLOOKUP(B60,[57]oct98!$A$34:$IV$75,3,0)" +"VLOOKUP(B61,[58]nov98!$A$34:$IV$74,3,0)" +"VLOOKUP(B62,[59]dec98!$A$34:$IV$72,3,0)" +"VLOOKUP(B63,[60]jan99!$A$33:$IV$67,3,0)" +"VLOOKUP(B64,[61]feb99!$A$33:$IV$68,3,0)" +"VLOOKUP(B65,[62]mar99!$A$33:$IV$65,3,0)" +"VLOOKUP(B66,[63]apr99!$A$33:$IV$65,3,0)" +"VLOOKUP(B67,[64]may99!$A$33:$IV$64,3,0)" +"VLOOKUP(B68,[65]jun99!$A$33:$IV$63,3,0)" +"VLOOKUP(B69,[66]jul99!$A$45:$IV$74,3,0)" +"VLOOKUP(B70,[67]aug99!$A$33:$IV$62,3,0)" +"VLOOKUP(B71,[68]sep99!$A$33:$IV$60,3,0)" +"VLOOKUP(B72,[69]oct99!$A$33:$IV$59,3,0)" +"VLOOKUP(B73,[70]nov99!$A$33:$IV$58,3,0)" +"VLOOKUP(B74,[71]dec99!$A$33:$IV$59,3,0)" +"VLOOKUP(B75,[72]jan00!$A$32:$IV$52,3,0)" +"VLOOKUP(B76,[73]feb00!$A$32:$IV$50,3,0)" +"VLOOKUP(B77,[74]mar00!$A$42:$IV$60,3,0)" +"VLOOKUP(B78,[75]apr00!$A$31:$IV$37,3,0)" +"VLOOKUP(B79,[76]may00!$A$32:$IV$46,3,0)" +"VLOOKUP(B80,[77]jun00!$A$32:$IV$44,3,0)" +"VLOOKUP(B81,[78]jul00!$A$32:$IV$46,3,0)" +"VLOOKUP(B82,[79]aug00!$A$32:$IV$48,3,0)" +"VLOOKUP(B83,[80]sep00!$A$33:$IV$48,3,0)" +"VLOOKUP(B84,[81]oct00!$A$32:$IV$45,3,0)" +"VLOOKUP(B85,[82]nov00!$A$32:$IV$43,3,0)" +"VLOOKUP(B86,[83]dec00!$A$32:$IV$39,3,0)" +"SUM(L4:L65527)" +"SUM(M4:M194)" +"SUM(M3:M194)" +"SUM(M3:M383)" +"J11+P11" +"-H3" +"SUM(J12:J107)" +"EOMONTH(A12,0)+1-A12" +"1/(1+C12)^YEARFRAC(TODAY(),A12,1)" +"H12*B12*D12" +"I12*(G12-F12)" +"-H12" +"N12*B12*D12" +"EOMONTH(A12,0)+1" +"VLOOKUP(B3,'[1]1993'!$A$375:$IV$485,3,0)" +"VLOOKUP(B3,[2]jan94!$A$38:$IV$148,3,0)" +"(C3/1000000)/$A3" +"VLOOKUP(B4,[3]feb94!$A$38:$IV$148,3,0)" +"VLOOKUP(B5,[4]mar94!$A$38:$IV$140,3,0)" +"VLOOKUP(B6,[5]apr94!$A$38:$IV$146,3,0)" +"VLOOKUP(B7,[6]may94!$A$38:$IV$1443,3,0)" +"VLOOKUP(B8,[7]jun94!$A$38:$IV$143,3,0)" +"VLOOKUP(B9,[8]jul94!$A$38:$IV$143,3,0)" +"VLOOKUP(B10,[9]aug94!$A$38:$IV$142,3,0)" +"VLOOKUP(B11,[10]sep94!$A$38:$IV$140,3,0)" +"VLOOKUP(B12,[11]oct94!$A$38:$IV$139,3,0)" +"VLOOKUP(B13,[12]nov94!$A$38:$IV$139,3,0)" +"VLOOKUP(B14,[13]dec94!$A$38:$IV$138,3,0)" +"VLOOKUP(B15,[14]jan95!$A$37:$IV$133,3,0)" +"VLOOKUP(B16,[15]feb95!$A$37:$IV$127,3,0)" +"VLOOKUP(B17,[16]mar95!$A$37:$IV$128,3,0)" +"VLOOKUP(B18,[17]apr95!$A$37:$IV$122,3,0)" +"VLOOKUP(B19,[18]may95!$A$37:$IV$126,3,0)" +"VLOOKUP(B20,[19]jun95!$A$37:$IV$141,3,0)" +"VLOOKUP(B21,[20]jul95!$A$37:$IV$140,3,0)" +"VLOOKUP(B22,[21]aug95!$A$37:$IV$139,3,0)" +"VLOOKUP(B23,[22]sep95!$A$37:$IV$138,3,0)" +"VLOOKUP(B24,[23]oct95!$A$37:$IV$123,3,0)" +"VLOOKUP(B25,[24]nov95!$A$37:$IV$122,3,0)" +"VLOOKUP(B26,[25]dec95!$A$37:$IV$119,3,0)" +"VLOOKUP(B27,[26]jan96!$A$36:$IV$108,3,0)" +"VLOOKUP(B28,[27]feb96!$A$32:$IV$120,3,0)" +"VLOOKUP(B29,[28]mar96!$A$36:$IV$112,3,0)" +"(AE30/1000000)/$A29" +"VLOOKUP(B30,[29]apr96!$A$36:$IV$101,3,0)" +"(#REF!/1000000)/$A30" +"VLOOKUP(B31,[30]may96!$A$36:$IV$111,3,0)" +"VLOOKUP(B32,[31]jun96!$A$36:$IV$111,3,0)" +"VLOOKUP(B33,[32]jul96!$A$35:$IV$72,3,0)" +"VLOOKUP(B34,[33]aug96!$A$35:$IV$98,3,0)" +"VLOOKUP(B35,[34]sep96!$A$36:$IV$98,3,0)" +"VLOOKUP(B36,[35]oct96!$A$36:$IV$107,3,0)" +"VLOOKUP(B37,[36]nov96!$A$36:$IV$106,3,0)" +"VLOOKUP(B38,[37]dec96!$A$36:$IV$105,3,0)" +"VLOOKUP(B39,[38]jan97!$A$35:$IV$100,3,0)" +"VLOOKUP(B40,[39]feb97!$A$42:$IV$106,3,0)" +"VLOOKUP(B41,[40]mar97!$A$35:$IV$96,3,0)" +"VLOOKUP(B42,[41]apr97!$A$35:$IV$97,3,0)" +"VLOOKUP(B43,[42]may97!$A$35:$IV$96,3,0)" +"VLOOKUP(B44,[43]jun97!$A$35:$IV$95,3,0)" +"VLOOKUP(B45,[44]jul97!$A$35:$IV$94,3,0)" +"VLOOKUP(B46,[45]aug97!$A$35:$IV$96,3,0)" +"VLOOKUP(B47,[46]sep97!$A$35:$IV$92,3,0)" +"VLOOKUP(B48,[47]oct97!$A$35:$IV$91,3,0)" +"VLOOKUP(B49,[48]nov97!$A$35:$IV$90,3,0)" +"VLOOKUP(B50,[49]dec97!$A$35:$IV$89,3,0)" +"VLOOKUP(B51,[50]jan98!$A$34:$IV$84,3,0)" +"VLOOKUP(B52,[51]feb98!$A$34:$IV$82,3,0)" +"VLOOKUP(B53,[52]mar98!$A$34:$IV$81,3,0)" +"VLOOKUP(B54,[53]apr98!$A$34:$IV$79,3,0)" +"VLOOKUP(B55,[54]may98!$A$34:$IV$79,3,0)" +"VLOOKUP(B56,[55]jun98!$A$34:$IV$79,3,0)" +"VLOOKUP(B57,[56]jul98!$A$46:$IV$90,3,0)" +"VLOOKUP(B58,[57]aug98!$A$34:$IV$78,3,0)" +"VLOOKUP(B59,[58]sep98!$A$34:$IV$74,3,0)" +"VLOOKUP(B60,[59]oct98!$A$50:$IV$89,3,0)" +"VLOOKUP(B61,[60]nov98!$A$34:$IV$73,3,0)" +"VLOOKUP(B62,[61]dec98!$A$34:$IV$73,3,0)" +"VLOOKUP(B63,[62]jan99!$A$33:$IV$69,3,0)" +"VLOOKUP(B64,[63]feb99!$A$33:$IV$67,3,0)" +"VLOOKUP(B65,[64]mar99!$A$33:$IV$65,3,0)" +"VLOOKUP(B66,[65]apr99!$A$33:$IV$66,3,0)" +"VLOOKUP(B67,[66]may99!$A$33:$IV$64,3,0)" +"VLOOKUP(B68,[67]jun99!$A$33:$IV$62,3,0)" +"VLOOKUP(B69,[68]jul99!$A$33:$IV$60,3,0)" +"VLOOKUP(B70,[69]aug99!$A$32:$IV$52,3,0)" +"VLOOKUP(B71,[70]sep99!$A$33:$IV$53,3,0)" +"VLOOKUP(B72,[71]oct99!$A$33:$IV$56,3,0)" +"VLOOKUP(B73,[72]nov99!$A$33:$IV$59,3,0)" +"VLOOKUP(B74,[73]dec99!$A$45:$IV$70,3,0)" +"VLOOKUP(B75,[74]jan00!$A$32:$IV$52,3,0)" +"VLOOKUP(B76,[75]feb00!$A$32:$IV$47,3,0)" +"VLOOKUP(B77,[76]mar00!$A$32:$IV$48,3,0)" +"VLOOKUP(B78,[77]apr00!$A$32:$IV$45,3,0)" +"VLOOKUP(B80,[78]jun00!$A$32:$IV$46,3,0)" +"VLOOKUP(B81,[79]jul00!$A$32:$IV$45,3,0)" +"VLOOKUP(B82,[80]aug00!$A$32:$IV$45,3,0)" +"VLOOKUP(B83,[81]sep00!$A$32:$IV$41,3,0)" +"VLOOKUP(B84,[82]oct00!$A$32:$IV$41,3,0)" +"VLOOKUP(B85,[83]nov00!$A$32:$IV$40,3,0)" +"VLOOKUP(B86,[84]dec00!$A$32:$IV$39,3,0)" +"I2*J2" +"K22/I22" +"SUM(I2:I21)" +"SUM(I24:I75)" +"SUM(I78:I147)" +"SUM(I150:I209)" +"SUM(I212:I221)" +"SUM(I224)" +"SUM(I227:I242)" +"SUM(I245:I261)" +"SUM(I265:I269)" +"I2*J2" +"K25/I25" +"SUM(I2:I24)" +"SUM(I27:I92)" +"SUM(I95:I193)" +"SUM(I196:I276)" +"SUM(I279:I291)" +"SUM(I294:I296)" +"SUM(I299:I315)" +"SUM(I318:I351)" +"SUM(I354:I358)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[4]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"IF(P$22,AveragePrices($F$21,P$23,P$24,$AJ28:$AJ28)-INDIRECT(ADDRESS(P$23,$G$23,,,$F$21)),AveragePrices($F$15,P$23,P$24,$AL28:$AL28))" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[4]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[4]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"R$25" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"I2*J2" +"K27/I27" +"SUM(I2:I26)" +"SUM(I29:I99)" +"SUM(I102:I232)" +"SUM(I235:I317)" +"SUM(I320:I346)" +"SUM(I349:I352)" +"SUM(I355:I374)" +"SUM(I377:I430)" +"SUM(I433:I437)" +"SUM(I440:I447)" +"O21-M22" +"+D27*D$23" +"+F27*E27" +"+F27" +"+F27" +"+F27" +"SUM(E27:E34)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[4]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"IF(P$22,AveragePrices($F$21,P$23,P$24,$AJ28:$AJ28)-INDIRECT(ADDRESS(P$23,$G$23,,,$F$21)),AveragePrices($F$15,P$23,P$24,$AL28:$AL28))" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[4]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[4]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"PowerPrices!A2" +"R$25" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"O21-M22" +"J7/E7" +"SUM(B4:B14)" +"E15+H15" +"E19-B15" +"+C74" +"+C92+C95" +"+C71" +"+C86+C89" +"+C68" +"+C77+C80" +"+C83" +"+C98" +"+C78+C82" +"+C102" +"+C128" +"+C107" +"+C131" +"+C105" +"+C135" +"+C110" +"+C137" +"+C113" +"+C116" +"+C120" +"+C122" +"+C125" +"+C143-C146+C149+C152+C155" +"I68&J68" +"IF(L68="""","""",L68&J68)" +"D14+E14" +"ROUND(F14/(1-G14),4)" +"ROUND(C14*L14,2)" +"SUM(C14:C23)" +"M24" +"SUM(B7:B11)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[6]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"IF(P$22,AveragePrices($F$21,P$23,P$24,$AJ28:$AJ28)-INDIRECT(ADDRESS(P$23,$G$23,,,$F$21)),AveragePrices($F$15,P$23,P$24,$AL28:$AL28))" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[6]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[6]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"R$25" +"(PowerPrices!C9-2)/O30" +"(PowerPrices!D9-2)/(R$49+R30)" +"(AVERAGE(PowerPrices!D9,PowerPrices!E9,PowerPrices!H9,PowerPrices!I9,PowerPrices!K9)-2)/(V$49+V30)" +"(AVERAGE(PowerPrices!H9,PowerPrices!I9,PowerPrices!K9)-2)/(X$49+X30)" +"(AVERAGE(PowerPrices!L9,PowerPrices!M9,PowerPrices!N9)-2)/(Z$49+Z30)" +"(AVERAGE(PowerPrices!L9,PowerPrices!M9,PowerPrices!N9,PowerPrices!P9,PowerPrices!Q9,PowerPrices!R9,PowerPrices!T9)-2)/(AB$49+AB30)" +"(PowerPrices!S9-2)/(AF$49+AF30)" +"(AVERAGE(PowerPrices!T9,PowerPrices!U9,PowerPrices!V9,PowerPrices!AG9,PowerPrices!AH9,PowerPrices!AI9)-2)/(AH$49+AH30)" +"(PowerPrices!C11-2)/(O28+0.2)" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"(AVERAGE(PowerPrices!D11,PowerPrices!E11,PowerPrices!H11,PowerPrices!I11,PowerPrices!K11)-2)/(V$49+V28+0.2)" +"(AVERAGE(PowerPrices!H11,PowerPrices!I11,PowerPrices!K11)-2)/(X$49+X28+0.2)" +"(AVERAGE(PowerPrices!L11,PowerPrices!M11,PowerPrices!N11)-2)/(Z$49+Z28+0.2)" +"(AVERAGE(PowerPrices!L11,PowerPrices!M11,PowerPrices!N11,PowerPrices!P11,PowerPrices!Q11,PowerPrices!R11,PowerPrices!T11)-2)/(AB$49+AB28+0.2)" +"(PowerPrices!S11-2)/(AF$49+AF28+0.2)" +"(AVERAGE(PowerPrices!T11,PowerPrices!U11,PowerPrices!V11,PowerPrices!AG11,PowerPrices!AH11,PowerPrices!AI11)-2)/(AH$49+AH28+0.2)" +"(PowerPrices!C13-2)/(O31+0.33)" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"(AVERAGE(PowerPrices!D13,PowerPrices!E13,PowerPrices!H13,PowerPrices!I13,PowerPrices!K13)-2)/(V$49+V31+0.33)" +"(AVERAGE(PowerPrices!H13,PowerPrices!I13,PowerPrices!K13)-2)/(X$49+X31+0.33)" +"(AVERAGE(PowerPrices!L13,PowerPrices!M13,PowerPrices!N13)-2)/(Z$49+Z31+0.33)" +"(AVERAGE(PowerPrices!L13,PowerPrices!M13,PowerPrices!N13,PowerPrices!P13,PowerPrices!Q13,PowerPrices!R13,PowerPrices!T13)-2)/(AB$49+AB31+0.33)" +"(PowerPrices!S13-2)/(AF$49+AF31+0.33)" +"(AVERAGE(PowerPrices!T13,PowerPrices!U13,PowerPrices!V13,PowerPrices!AG13,PowerPrices!AH13,PowerPrices!AI13)-2)/(AH$49+AH31+0.33)" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!D14,PowerPrices!E14,PowerPrices!H14,PowerPrices!I14,PowerPrices!K14)-2)/(V$49+V34+0.12)" +"(AVERAGE(PowerPrices!H14,PowerPrices!I14,PowerPrices!K14)-2)/(X$49+X34+0.12)" +"(AVERAGE(PowerPrices!L14,PowerPrices!M14,PowerPrices!N14)-2)/(Z$49+Z34+0.12)" +"(AVERAGE(PowerPrices!L14,PowerPrices!M14,PowerPrices!N14,PowerPrices!P14,PowerPrices!Q14,PowerPrices!R14,PowerPrices!T14)-2)/(AB$49+AB34+0.12)" +"(PowerPrices!S14-2)/(AF$49+AF34+0.12)" +"(AVERAGE(PowerPrices!T14,PowerPrices!U14,PowerPrices!V14,PowerPrices!AG14,PowerPrices!AH14,PowerPrices!AI14)-2)/(AH$49+AH34+0.12)" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'[5]Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('[5]Curve Summary'!$D$6,26,0,2,1))*2+ 23* '[5]Curve Summary Backup'!$D$38)/25), '[5]Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('[5]Curve Summary'!$D$6,26,0,2,1))*2+ 23* '[5]Curve Summary Backup'!$D$38)/25)" +"VLOOKUP(E$7,'[5]Curve Summary'!$A$7:$AG$54,4)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AG9" +"AI9" +"AM9" +"AVERAGE(T9:V9)" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'[5]Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('[5]Curve Summary'!$C$6,26,0,2,1))*2+ 23* '[5]Curve Summary Backup'!$C$38)/25), '[5]Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('[5]Curve Summary'!$C$6,26,0,2,1))*2+ 23* '[5]Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(E$7,'[5]Curve Summary'!$A$7:$AG$55,3)" +"VLOOKUP(AG$7,'[5]Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('[5]Curve Summary'!$E$6,26,0,2,1))*2+ 23* '[5]Curve Summary Backup'!$E$38)/25), '[5]Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('[5]Curve Summary'!$E$6,26,0,2,1))*2+ 23* '[5]Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(E$7,'[5]Curve Summary'!$A$7:$AG$55,5)" +"VLOOKUP(AG$7,'[5]Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('[5]Curve Summary'!$I$6,26,0,2,1))*2+ 23* '[5]Curve Summary Backup'!$I$38)/25), '[5]Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('[5]Curve Summary'!$I$6,26,0,2,1))*2+ 23* '[5]Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(E$7,'[5]Curve Summary'!$A$7:$AG$55,9)" +"VLOOKUP(AG$7,'[5]Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('[5]Curve Summary'!$F$6,26,0,2,1))*2+ 23* '[5]Curve Summary Backup'!$F$38)/25), '[5]Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('[5]Curve Summary'!$F$6,26,0,2,1))*2+ 23* '[5]Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(E$7,'[5]Curve Summary'!$A$7:$AG$59,6)" +"VLOOKUP(AG$7,'[5]Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('[5]Curve Summary'!$B$6,26,0,2,1))*2+ 23* '[5]Curve Summary Backup'!$B$38)/25), '[5]Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('[5]Curve Summary'!$B$6,26,0,2,1))*2+ 23* '[5]Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(E$7,'[5]Curve Summary'!$A$7:$AG$59,2)" +"VLOOKUP(AG$7,'[5]Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('[5]Curve Summary'!$G$6,26,0,2,1))*2+ 23* '[5]Curve Summary Backup'!$G$38)/25), '[5]Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('[5]Curve Summary'!$G$6,26,0,2,1))*2+ 23* '[5]Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(E$7,'[5]Curve Summary'!$A$7:$AG$58,7)" +"VLOOKUP(AG$7,'[5]Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('[5]Curve Summary ALBERTA'!$R$6,22,0,2,1))*2+ 19* '[5]Curve Summary Backup'!$R$38)/21), '[5]Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('[5]Curve Summary ALBERTA'!$R$6,22,0,2,1))*2+ 19* '[5]Curve Summary Backup'!$R$38)/21)" +"VLOOKUP(E$7,'[5]Curve Summary ALBERTA'!$A$7:$AG$63,18)" +"VLOOKUP(AG$7,'[5]Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY([5]Top!C3, -1, Holidays)" +"C8" +"C9/('[5]Gas Curve Summary'!$B$10)*1000" +"D9/('[5]Gas Curve Summary'!$B$11)*1000" +"E9/('[5]Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'[5]Gas Curve Summary'!$B$13*1000" +"$I9/'[5]Gas Curve Summary'!$B$14*1000" +"$K9/'[5]Gas Curve Summary'!$B$15*1000" +"$L9/'[5]Gas Curve Summary'!$B$16*1000" +"$M9/'[5]Gas Curve Summary'!$B$17*1000" +"$N9/'[5]Gas Curve Summary'!$B$18*1000" +"$P9/'[5]Gas Curve Summary'!$B$19*1000" +"$Q9/'[5]Gas Curve Summary'!$B$20*1000" +"$R9/'[5]Gas Curve Summary'!$B$21*1000" +"$T9/'[5]Gas Curve Summary'!$B$22*1000" +"$U9/'[5]Gas Curve Summary'!$B$23*1000" +"$V9/'[5]Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('[5]Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('[5]Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('[5]Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('[5]Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('[5]Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('[5]Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('[5]Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"O21-M22" +"O21-M22" +"I9-$C$5" +"C9*_xll.HEAT($B9,$C9,$D9,$E9,$F9,$G9,$H9,$I9-$C$5,$K9,M$7)" +"_xll.HEAT($B9,$C9,$D9,$E9,$F9,$G9,$H9,$I9-$C$5,$K9,N$7)" +"+B5/$B$9" +"SUM(B5:B7)" +"HLOOKUP($H10,Legacy!$B$4:$E$14,7)" +"HLOOKUP($H10,Legacy!$B$4:$E$14,8)" +"HLOOKUP($H10,Legacy!$B$4:$E$14,9)" +"HLOOKUP($H10,Legacy!$B$4:$E$14,10)" +"HLOOKUP($H10,Legacy!$B$4:$E$14,11)" +"HLOOKUP($H11,Legacy!$G$4:$I$14,7)" +"HLOOKUP($H11,Legacy!$G$4:$I$14,8)" +"HLOOKUP($H11,Legacy!$G$4:$I$14,9)" +"HLOOKUP($H11,Legacy!$G$4:$I$14,10)" +"HLOOKUP($H11,Legacy!$G$4:$I$14,11)" +"HLOOKUP($H12,Legacy!$K$4:$M$14,7)" +"HLOOKUP($H12,Legacy!$K$4:$M$14,8)" +"HLOOKUP($H12,Legacy!$K$4:$M$14,9)" +"HLOOKUP($H12,Legacy!$K$4:$M$14,10)" +"HLOOKUP($H12,Legacy!$K$4:$M$14,11)" +"SUM(K10:K12)" +"+A14*B14" +"SUM(K13:K14)" +"+A14+A15" +"+C16/A16" +"+C15+C14" +"B16" +"HLOOKUP($H21,Legacy!$B$19:$E$29,7)" +"HLOOKUP($H21,Legacy!$B$19:$E$29,8)" +"HLOOKUP($H21,Legacy!$B$19:$E$29,9)" +"HLOOKUP($H22,Legacy!$G$19:$I$29,7)" +"HLOOKUP($H22,Legacy!$G$19:$I$29,8)" +"HLOOKUP($H22,Legacy!$G$19:$I$29,9)" +"HLOOKUP($H22,Legacy!$G$19:$I$29,10)" +"HLOOKUP($H22,Legacy!$G$19:$I$29,11)" +"HLOOKUP($H23,Legacy!$K$19:$M$29,7)" +"HLOOKUP($H23,Legacy!$K$19:$M$29,8)" +"HLOOKUP($H23,Legacy!$K$19:$M$29,9)" +"HLOOKUP($H23,Legacy!$K$19:$M$29,10)" +"HLOOKUP($H23,Legacy!$K$19:$M$29,11)" +"55417/116084" +"12.5*B26" +"9.547*B26" +"42037/116084" +"18631/116084" +"HLOOKUP($H32,Legacy!$B34:$E$44,7)" +"HLOOKUP($H32,Legacy!$B34:$E$44,8)" +"HLOOKUP($H32,Legacy!$B$34:$E$44,9)" +"HLOOKUP($H32,Legacy!$B$34:$E$44,10)" +"HLOOKUP($H32,Legacy!$B$34:$E$44,11)" +"HLOOKUP($H33,Legacy!$G$34:$I$44,7)" +"HLOOKUP($H33,Legacy!$G$34:$I$44,8)" +"HLOOKUP($H33,Legacy!$G$34:$I$44,9)" +"HLOOKUP($H33,Legacy!$G$34:$I$44,10)" +"HLOOKUP($H33,Legacy!$G$34:$I$44,11)" +"HLOOKUP($H34,Legacy!$K$34:$M$44,7)" +"HLOOKUP($H34,Legacy!$K$34:$M$44,8)" +"HLOOKUP($H34,Legacy!$K$34:$M$44,9)" +"HLOOKUP($H34,Legacy!$K$34:$M$44,10)" +"HLOOKUP($H34,Legacy!$K$34:$M$44,11)" +"HLOOKUP($H45,New!$B$4:$E$14,7)" +"HLOOKUP($H45,New!$B$4:$E$14,8)" +"HLOOKUP($H45,New!$B$4:$E$14,9)" +"HLOOKUP($H45,New!$B$4:$E$14,10)" +"HLOOKUP($H45,New!$B$4:$E$14,11)" +"HLOOKUP($H46,New!$G$4:$I$14,7)" +"HLOOKUP($H46,New!$G$4:$I$14,8)" +"HLOOKUP($H46,New!$G$4:$I$14,9)" +"HLOOKUP($H46,New!$G$4:$I$14,10)" +"HLOOKUP($H46,New!$G$4:$I$14,11)" +"HLOOKUP($H47,New!$K$4:$M$14,7)" +"HLOOKUP($H47,New!$K$4:$M$14,8)" +"HLOOKUP($H47,New!$K$4:$M$14,9)" +"HLOOKUP($H47,New!$K$4:$M$14,10)" +"HLOOKUP($H47,New!$K$4:$M$14,11)" +"HLOOKUP($H56,New!$B$19:$E$29,7)" +"HLOOKUP($H56,New!$B$19:$E$29,8)" +"HLOOKUP($H56,New!$B$19:$E$29,9)" +"HLOOKUP($H57,New!$G$19:$I$29,7)" +"HLOOKUP($H57,New!$G$19:$I$29,8)" +"HLOOKUP($H57,New!$G$19:$I$29,9)" +"HLOOKUP($H57,New!$G$19:$I$29,10)" +"HLOOKUP($H57,New!$G$19:$I$29,11)" +"HLOOKUP($H58,New!$K$19:$M$29,7)" +"HLOOKUP($H58,New!$K$19:$M$29,8)" +"HLOOKUP($H58,New!$K$19:$M$29,9)" +"HLOOKUP($H58,New!$K$19:$M$29,10)" +"HLOOKUP($H58,New!$K$19:$M$29,11)" +"HLOOKUP($H67,New!$B$34:$E58,7)" +"HLOOKUP($H67,New!$B$34:$E58,8)" +"HLOOKUP($H67,New!$B$34:$E$44,9)" +"HLOOKUP($H67,New!$B$34:$E$44,10)" +"HLOOKUP($H67,New!$B$34:$E$44,11)" +"HLOOKUP($H68,New!$G$34:$I$44,7)" +"HLOOKUP($H68,New!$G$34:$I$44,8)" +"HLOOKUP($H68,New!$G$34:$I$44,9)" +"HLOOKUP($H68,New!$G$34:$I$44,10)" +"HLOOKUP($H68,New!$G$34:$I$44,11)" +"HLOOKUP($H69,New!$K$34:$M$44,7)" +"HLOOKUP($H69,New!$K$34:$M$44,8)" +"HLOOKUP($H69,New!$K$34:$M$44,9)" +"HLOOKUP($H69,New!$K$34:$M$44,10)" +"HLOOKUP($H69,New!$K$34:$M$44,11)" +"-PMT(Assumptions!$B$21,$A10,Assumptions!$B$33)/Assumptions!$B$5*1000000" +"$B10*C$6*C$7" +"-PMT(Assumptions!$B$19,$A10,Assumptions!$C$26)/Assumptions!$B$5*1000000" +"$F10*G$6*G$7" +"-PMT(Assumptions!$B$20,$A10,Assumptions!$D$26)/Assumptions!$B$5*1000000" +"$J10*K$6*K$7" +"-PMT(Assumptions!$B$21,$A25,Assumptions!$B$34)/Assumptions!$B$6*1000000" +"$B25*C$21*C$22" +"-PMT(Assumptions!$B$19,$A25,Assumptions!$C$27)/Assumptions!$B$6*1000000" +"$F25*G$21*G$22" +"-PMT(Assumptions!$B$20,$A25,Assumptions!$D$27)/Assumptions!$B$6*1000000" +"$J25*K$21*K$22" +"-PMT(Assumptions!$B$21,$A40,Assumptions!$B$35)/Assumptions!$B$7*1000000" +"$B40*C$36*C$37" +"-PMT(Assumptions!$B$19,$A40,Assumptions!$C$28)/Assumptions!$B$7*1000000" +"$F40*G$36*G$37" +"-PMT(Assumptions!$B$20,$A40,Assumptions!$D$28)/Assumptions!$B$7*1000000" +"$J40*K$36*K$37" +"-PMT(Assumptions!$B$21,$A10,Assumptions!$B$33)/Assumptions!$B$5*1000000" +"$B10*C$6*C$7" +"-PMT(Assumptions!$B$19,$A10,Assumptions!$C$26)/Assumptions!$B$5*1000000" +"$F10*G$6*G$7" +"-PMT(Assumptions!$B$20,$A10,Assumptions!$D$26)/Assumptions!$B$5*1000000" +"$J10*K$6*K$7" +"-PMT(Assumptions!$B$21,$A25,Assumptions!$B$34)/Assumptions!$B$6*1000000" +"$B25*C$21*C$22" +"-PMT(Assumptions!$B$19,$A25,Assumptions!$C$27)/Assumptions!$B$6*1000000" +"$F25*G$21*G$22" +"-PMT(Assumptions!$B$20,$A25,Assumptions!$D$27)/Assumptions!$B$6*1000000" +"$J25*K$21*K$22" +"-PMT(Assumptions!$B$16,$A44,Assumptions!$C$35)/Assumptions!$B$7*1000000" +"+#REF!+U38+W38" +"-PMT(Assumptions!$B$21,$A40,Assumptions!$B$35)/Assumptions!$B$7*1000000" +"$B40*C$36*C$37" +"-PMT(Assumptions!$B$19,$A40,Assumptions!$C$28)/Assumptions!$B$7*1000000" +"$F40*G$36*G$37" +"-PMT(Assumptions!$B$20,$A40,Assumptions!$D$28)/Assumptions!$B$7*1000000" +"$J40*K$36*K$37" +"+'[3]Mgmt Summary'!C9+'[4]Mgmt Summary'!C9+'Mgmt Summary'!C9" +"C9-D9" +"SUM(G9:I9)" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"'CapChrg-AllocExp'!M10" +"ROUND(SUM(Q9:U9),0)" +"+'CapChrg-AllocExp'!F15" +"+'CapChrg-AllocExp'!M15" +"+'[3]Mgmt Summary'!C16+'[4]Mgmt Summary'!C16+'Mgmt Summary'!C19" +"'CapChrg-AllocExp'!F20" +"Expenses!F19" +"'CapChrg-AllocExp'!M20" +"SUM(C9:C17)" +"+C18-D18" +"SUM(H9:H16)" +"SUM(I15:I17)" +"SUM(K15:K16)" +"+'[3]Mgmt Summary'!C22+'[4]Mgmt Summary'!C22+'Mgmt Summary'!C26" +"'CapChrg-AllocExp'!F24" +"SUM(C18:C23)" +"D26-M26" +"SUM(C24:C26)" +"+'GM-WeeklyChnge'!C38" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!J9" +"+'Mgmt Summary'!C9" +"-D8+C8" +"+Expenses!D9+'CapChrg-AllocExp'!K10+'CapChrg-AllocExp'!D10" +"+H8-G8" +"+C8-G8" +"D8-H8" +"K8-L8" +"+Expenses!D19+'CapChrg-AllocExp'!K20" +"SUM(C8:C20)" +"SUM(E8:E19)" +"SUM(F18:F18)" +"+Expenses!D23+'CapChrg-AllocExp'!K25" +"+'Mgmt Summary'!J26" +"+'Mgmt Summary'!C26" +"+Expenses!D24" +"+'CapChrg-AllocExp'!D24" +"SUM(C21:C25)" +"D29-C29" +"+'Mgmt Summary'!M31" +"+'Mgmt Summary'!D31" +"SUM(C27:C29)" +"GrossMargin!M10" +"Expenses!E9+'CapChrg-AllocExp'!E10+'CapChrg-AllocExp'!L10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"+GrossMargin!M20" +"+Expenses!E14+'CapChrg-AllocExp'!E15+'CapChrg-AllocExp'!L15" +"+GrossMargin!I20" +"+'CapChrg-AllocExp'!D15" +"+'CapChrg-AllocExp'!K15" +"+'CapChrg-AllocExp'!F15" +"+GrossMargin!M27" +"GrossMargin!I27" +"GrossMargin!M26" +"Expenses!E19+'CapChrg-AllocExp'!E20+'CapChrg-AllocExp'!L20" +"GrossMargin!I26" +"'CapChrg-AllocExp'!D20" +"Expenses!D19" +"'CapChrg-AllocExp'!K20" +"'CapChrg-AllocExp'!F20" +"Expenses!F19" +"SUM(C9:C21)" +"+C22-D22" +"SUM(H9:H20)" +"SUM(K19:K20)" +"SUM(R19:R21)" +"Expenses!E23" +"+Expenses!D23" +"+'CapChrg-AllocExp'!L25" +"+'CapChrg-AllocExp'!K25" +"GrossMargin!M31" +"Expenses!E24" +"GrossMargin!I31" +"Expenses!D24" +"Expenses!F24" +"'CapChrg-AllocExp'!E24" +"'CapChrg-AllocExp'!D24" +"'CapChrg-AllocExp'!F24" +"SUM(C22:C28)" +"-127-375" +"GrossMargin!I43" +"-127-506" +"D31-M31" +"SUM(C29:C31)" +"+'GM-WeeklyChnge'!C38" +"+'Mgmt Summary'!A3:V3" +"+GrossMargin!D10-[5]GrossMargin!D10" +"SUM(C9:G9)" +"GrossMargin!J10-[5]GrossMargin!J10" +"SUM(H9:J9)" +"SUM(C14:C18)" +"+C9+C10+C11+C12+C13+C19+C25+C26" +"SUM(C28:C30)" +"SUM(E28:E31)" +"'Mgmt Summary'!A3" +"SUM(D10:H10)" +"+I10+K10" +"L10-M10" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,1)" +"ROUND(_xll.HPVAL($A14,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"SUM(D15:D19)" +"33848.881-22365.668-2500.002" +"2383-2900" +"+D10+D11+D12+D13+D14+D20+D26+D27" +"+K10+K11+K12+K13+K14+K20+K26+K27+K21+K22+K23+K24" +"SUM(I31:K31)" +"+G31" +"+D29+D31" +"SUM(I29:I31)" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+E9" +"E9-D9" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,1)" +"+E11+1000+120" +"2000.4-487.223" +"SUM(D9:D20)" +"26030+'CapChrg-AllocExp'!M25" +"SUM(D21:D24)" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!D9-[5]Expenses!D9" +"D9-C9" +"SUM(C9:C20)" +"SUM(C21:C24)" +"Expenses!D31-[1]Expenses!D35" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"E10-D10" +"L10+600" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,1)" +"L11" +"ROUND(_xll.HPVAL($A11,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,1)" +"ROUND(L11-K11,0)" +"ROUND(_xll.HPVAL($A12,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)" +"2090.152-193.079" +"SUM(D10:D21)" +"-(D11+D14)" +"-K22" +"SUM(D22:D25)" +"+D9+E9" +"+D9-H9" +"_xll.HPVAL($A10,$A$18,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$18,$A$3,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)" +"SUM(D9:D17)" +"SUM(F9:F16)" +"COUNTA(C7:C10)" +"+E6+H6+K6+N6" +"SUM(D7:D10)" +"COUNTA(C13:C23)" +"SUM(D13:D23)" +"SUM(J21:J23)" +"COUNTA(C32:C37)" +"SUM(D32:D37)" +"COUNTA(C46:C50)" +"SUM(D46:D50)" +"COUNTA(C53:C55)" +"+D11+D24+D30+D38+D44+D66+D51+D56+D61" +"+E6+E12+E25+E31+E39+E62+E45+E52+E57" +"+'Hotlist - Identified '!Q3" +"+'Hotlist - Identified '!B6:B11" +"+'Hotlist - Identified '!B31" +"SUM(E8:E9)" +"SUM(K8:K10)" +"SUM(E14:E19)" +"SUM(K15:K19)" +"+'Hotlist - Identified '!B25" +"+'Hotlist - Identified '!B62" +"+E10+E20+E26+K11+K20+K26" +"CELL(""filename"")" +"NOW()" +"SUM(D8:D17)" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B6" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D6" +"(D11/D13)*100" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E6" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F6" +"(D12/D13)*100" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F27" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'PHYSICAL & FINANCIAL'!A3" +"'[1]FINANCIAL PIVOT'!B5" +"'[1]FINANCIAL PIVOT'!E5" +"'[1]FINANCIAL PIVOT'!F5" +"'[1]FINANCIAL PIVOT'!B6" +"'[1]FINANCIAL PIVOT'!D6" +"(D11/D13)*100" +"'[1]FINANCIAL PIVOT'!E6" +"'[1]FINANCIAL PIVOT'!F6" +"(D12/D13)*100" +"'[1]FINANCIAL PIVOT'!B9" +"'[1]FINANCIAL PIVOT'!D9" +"'[1]FINANCIAL PIVOT'!E9" +"'[1]FINANCIAL PIVOT'!F9" +"'[1]FINANCIAL PIVOT'!B12" +"'[1]FINANCIAL PIVOT'!D12" +"'[1]FINANCIAL PIVOT'!E12" +"'[1]FINANCIAL PIVOT'!F12" +"'[1]FINANCIAL PIVOT'!B15" +"'[1]FINANCIAL PIVOT'!D15" +"'[1]FINANCIAL PIVOT'!E15" +"'[1]FINANCIAL PIVOT'!F15" +"'[1]FINANCIAL PIVOT'!B18" +"'[1]FINANCIAL PIVOT'!D18" +"'[1]FINANCIAL PIVOT'!E18" +"'[1]FINANCIAL PIVOT'!F18" +"'[1]FINANCIAL PIVOT'!B21" +"'[1]FINANCIAL PIVOT'!D21" +"'[1]FINANCIAL PIVOT'!E21" +"'[1]FINANCIAL PIVOT'!F21" +"'[1]FINANCIAL PIVOT'!B24" +"'[1]FINANCIAL PIVOT'!D24" +"'[1]FINANCIAL PIVOT'!E24" +"'[1]FINANCIAL PIVOT'!F24" +"'[1]FINANCIAL PIVOT'!B27" +"'[1]FINANCIAL PIVOT'!D27" +"'[1]FINANCIAL PIVOT'!E27" +"'[1]FINANCIAL PIVOT'!F27" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'PHYSICAL & FINANCIAL'!A3" +"'[1]PHYSICAL PIVOT'!B5" +"'[1]PHYSICAL PIVOT'!E5" +"'[1]PHYSICAL PIVOT'!F5" +"'[1]PHYSICAL PIVOT'!B6" +"'[1]PHYSICAL PIVOT'!D6" +"(D11/D13)*100" +"'[1]PHYSICAL PIVOT'!E6" +"'[1]PHYSICAL PIVOT'!F6" +"(D12/D13)*100" +"'[1]PHYSICAL PIVOT'!B9" +"'[1]PHYSICAL PIVOT'!D9" +"'[1]PHYSICAL PIVOT'!E9" +"'[1]PHYSICAL PIVOT'!F9" +"'[1]PHYSICAL PIVOT'!B12" +"'[1]PHYSICAL PIVOT'!D12" +"'[1]PHYSICAL PIVOT'!E12" +"'[1]PHYSICAL PIVOT'!F12" +"'[1]PHYSICAL PIVOT'!B15" +"'[1]PHYSICAL PIVOT'!D15" +"'[1]PHYSICAL PIVOT'!E15" +"'[1]PHYSICAL PIVOT'!F15" +"'[1]PHYSICAL PIVOT'!B18" +"'[1]PHYSICAL PIVOT'!D18" +"'[1]PHYSICAL PIVOT'!E18" +"'[1]PHYSICAL PIVOT'!F18" +"'[1]PHYSICAL PIVOT'!B21" +"'[1]PHYSICAL PIVOT'!D21" +"'[1]PHYSICAL PIVOT'!E21" +"'[1]PHYSICAL PIVOT'!F21" +"'[1]PHYSICAL PIVOT'!B24" +"'[1]PHYSICAL PIVOT'!D24" +"'[1]PHYSICAL PIVOT'!E24" +"'[1]PHYSICAL PIVOT'!F24" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"TODAY()" +"+'[1]SO2-CURVE'!N6" +"+S2-U2" +"+R6" +"+AQ3-AO3" +"+D23" +"+AT3*AS3" +"+AO3*AP4" +"-AT4*AS4" +"+AY4*AX3" +"SUM(B6:B16)" +"+'[1]SO2-CURVE'!A9" +"+SUMIF($G$9:$G$135,$A6,$I$9:$I$135)" +"+SUMIF($G$9:$G$135,$A6,$J$9:$J$135)" +"+C6+B6" +"+I9/2500" +"+'[1]SO2-CURVE'!C9" +"+R6-N6" +"-AS6*AT6" +"+O6+1" +"+($N$6-N7)/$N$6" +"+N7/N6" +"+R6*Q7" +"+$R$6-R7" +"+$R$7-R8" +"+DATE(YEAR(H9),1,1)" +"+[1]SO2!DZ3" +"+VLOOKUP($H9,[1]SO2!$DZ$3:$EP$143,16,0)" +"+VLOOKUP($H9,[1]SO2!$DZ$3:$EP$143,6,0)" +"+J9/'[1]SO2-CURVE'!U9" +"+I9+J9" +"+$R$8-R9" +"+I10+J10+L9" +"+$R$9-R10" +"+$R$10-R11" +"+$R$11-R12" +"+$R$12-R13" +"+$R$13-R14" +"+$R$14-R15" +"+R15-R16" +"SUM(AV3:AV13)" +"+(R6-R17)/R6" +"+(R6-R18)/R6" +"+W18*(1+X19)^((V19-V18)/365)" +"+'[1]SO2-CURVE'!W11" +"+O20-R6" +"+'[1]SO2-CURVE'!T11" +"+O21-R6" +"+'[1]SO2-CURVE'!A9" +"+SUMIF($G$9:$G$135,$A23,$K$9:$K$135)" +"+(O22+O24)/2" +"+U23/R6" +"+U23/170" +"+(R6-O23)/O23" +"+(R6-R23)/R23" +"+U27+0.01" +"+V29" +"+V31" +"+R6" +"+P29*O29" +"AVERAGE(U26:U28)" +"+$O$29*(1+$N$27)/3" +"+R8" +"+V31-V32" +"+V37" +"SUM(Q30:Q32)" +"+(O35-O29)/O29" +"+SUM(O30:O32)" +"AVERAGE(P30:P32)" +"+Q29-Q33" +"AVERAGE(U31:U34)" +"+R6" +"+AH36*AG38" +"+($O$40*(1+$N$38))/4" +"+R9" +"+(O47-O40)/O40" +"SUM(O41:O44)" +"+O40-O47" +"+R6" +"+($O$54*(1+$N$52))/5" +"+R9" +"+Y57+Y56" +"+AA58/Y58" +"SUM(O55:O59)" +"+R7" +"+O69" +"+Q70+Q69" +"+R13" +"+(O72-O69)/O69" +"+R70-R73" +"+R6" +"+O79*(1+O83)" +"+R14" +"+T81-T80" +"+Q79-Q81" +"+T82/T80" +"+R6" +"+O87*(1+O94)/2" +"+O87*(1+O94)/2" +"+T89/100000" +"+(O92-O87)/O87" +"+Q92-Q87" +"+O92-O87" +"+R6" +"+R12" +"+Q103+Q102+Q101" +"+(O104-O98)/O98" +"+Q98-Q104" +"+O104-O98" +"+R6" +"+R11" +"+Q111-Q113" +"+P111" +"+Q122-Q120" +"+R9" +"+$Q$137" +"+(P129-Q129)*O129" +"+(O129*Q129)-(S129*O129)" +"+U129/O129" +"+Q129-S129" +"+O129*P129" +"SUM(O129:O135)" +"AVERAGE(P129:P135)" +"+R6" +"+$O$150/3" +"+Q144-Q149" +"+P141" +"+$O$162/3" +"+R13" +"+O166/O156" +"MAX(D7:D1402)" +"MIN(D7:D1403)" +"C7+1" +"D9-D8" +"D1104-D1102" +"C1211-1" +"D1263-D1210" +"B1302+7" +"'NA GAS & PWR TOTALS'!A5" +"'NA GAS & PWR TOTALS'!A5" +"'NA GAS & PWR TOTALS'!A5" +"'NA GAS & PWR TOTALS VOL'!A5" +"'NA GAS & PWR TOTALS VOL'!A5" +"'NA GAS & PWR TOTALS VOL'!A5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B6" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D6" +"(D11/D13)*100" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E6" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F6" +"(D12/D13)*100" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F27" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'PHYSICAL & FINANCIAL'!A3" +"'[1]FINANCIAL PIVOT'!B5" +"'[1]FINANCIAL PIVOT'!E5" +"'[1]FINANCIAL PIVOT'!F5" +"'[1]FINANCIAL PIVOT'!B6" +"'[1]FINANCIAL PIVOT'!D6" +"(D11/D13)*100" +"'[1]FINANCIAL PIVOT'!E6" +"'[1]FINANCIAL PIVOT'!F6" +"(D12/D13)*100" +"'[1]FINANCIAL PIVOT'!B9" +"'[1]FINANCIAL PIVOT'!D9" +"'[1]FINANCIAL PIVOT'!E9" +"'[1]FINANCIAL PIVOT'!F9" +"'[1]FINANCIAL PIVOT'!B12" +"'[1]FINANCIAL PIVOT'!D12" +"'[1]FINANCIAL PIVOT'!E12" +"'[1]FINANCIAL PIVOT'!F12" +"'[1]FINANCIAL PIVOT'!B15" +"'[1]FINANCIAL PIVOT'!D15" +"'[1]FINANCIAL PIVOT'!E15" +"'[1]FINANCIAL PIVOT'!F15" +"'[1]FINANCIAL PIVOT'!B18" +"'[1]FINANCIAL PIVOT'!D18" +"'[1]FINANCIAL PIVOT'!E18" +"'[1]FINANCIAL PIVOT'!F18" +"'[1]FINANCIAL PIVOT'!B21" +"'[1]FINANCIAL PIVOT'!D21" +"'[1]FINANCIAL PIVOT'!E21" +"'[1]FINANCIAL PIVOT'!F21" +"'[1]FINANCIAL PIVOT'!B24" +"'[1]FINANCIAL PIVOT'!D24" +"'[1]FINANCIAL PIVOT'!E24" +"'[1]FINANCIAL PIVOT'!F24" +"'[1]FINANCIAL PIVOT'!B27" +"'[1]FINANCIAL PIVOT'!D27" +"'[1]FINANCIAL PIVOT'!E27" +"'[1]FINANCIAL PIVOT'!F27" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'PHYSICAL & FINANCIAL'!A3" +"'[1]PHYSICAL PIVOT'!B5" +"'[1]PHYSICAL PIVOT'!E5" +"'[1]PHYSICAL PIVOT'!F5" +"'[1]PHYSICAL PIVOT'!B6" +"'[1]PHYSICAL PIVOT'!D6" +"(D11/D13)*100" +"'[1]PHYSICAL PIVOT'!E6" +"'[1]PHYSICAL PIVOT'!F6" +"(D12/D13)*100" +"'[1]PHYSICAL PIVOT'!B9" +"'[1]PHYSICAL PIVOT'!D9" +"'[1]PHYSICAL PIVOT'!E9" +"'[1]PHYSICAL PIVOT'!F9" +"'[1]PHYSICAL PIVOT'!B12" +"'[1]PHYSICAL PIVOT'!D12" +"'[1]PHYSICAL PIVOT'!E12" +"'[1]PHYSICAL PIVOT'!F12" +"'[1]PHYSICAL PIVOT'!B15" +"'[1]PHYSICAL PIVOT'!D15" +"'[1]PHYSICAL PIVOT'!E15" +"'[1]PHYSICAL PIVOT'!F15" +"'[1]PHYSICAL PIVOT'!B18" +"'[1]PHYSICAL PIVOT'!D18" +"'[1]PHYSICAL PIVOT'!E18" +"'[1]PHYSICAL PIVOT'!F18" +"'[1]PHYSICAL PIVOT'!B21" +"'[1]PHYSICAL PIVOT'!D21" +"'[1]PHYSICAL PIVOT'!E21" +"'[1]PHYSICAL PIVOT'!F21" +"'[1]PHYSICAL PIVOT'!B24" +"'[1]PHYSICAL PIVOT'!D24" +"'[1]PHYSICAL PIVOT'!E24" +"'[1]PHYSICAL PIVOT'!F24" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"IF(ISTEXT(VLOOKUP(A6,'PRIOR WEEK'!$A$2:$A$301,1,FALSE))=TRUE,""PRIOR WEEK"",""NEW this WEEK"")" +"IF(D6=B6,"""",""NEW TERM"")" +"IF(ISTEXT(VLOOKUP((LEFT(A6,(FIND("" "",A6)))),'PRIOR WEEK'!$B$2:$B$301,1,FALSE))=TRUE,""PRIOR WEEK"",""NEW this WEEK"")" +"LEFT(A2,(FIND("" "",A2)))" +"-86255+4353+476+593+143+34+187+2062" +"SUM(D11:D17)" +"SUM(D21:D24)" +"SUM(D28:D29)" +"SUM(E8:E30)" +"SUM(D45:D47)" +"(C28+D28)/2" +"F28/0.42" +"E28-G28" +"(H28-I28)/I28" +"AVERAGE(WTI!C22:C26)" +"AVERAGE(WTI!C27:C31)" +"AVERAGE(WTI!C32:C36)" +"AVERAGE(WTI!C37:C41)" +"AVERAGE(WTI!C42:C46)" +"AVERAGE(WTI!C47:C51)" +"AVERAGE(WTI!C52:C56)" +"AVERAGE(WTI!C57:C61)" +"AVERAGE(WTI!C62:C66)" +"AVERAGE(WTI!C67:C71)" +"AVERAGE(WTI!C72:C76)" +"AVERAGE(WTI!C77:C81)" +"AVERAGE(WTI!C82:C86)" +"AVERAGE(WTI!C87:C91)" +"SUM(O10:O50)" +"((O6-(T7+U7))/(T7+U7))" +"SUM(M10:M49)" +"SUM(L10:L49)" +"SUM(O55:O81)" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$46,'[1]AGA Storage'!$N$46,'[1]AGA Storage'!$P$46)" +"AVERAGE('[1]AGA Storage'!$H$46,'[1]AGA Storage'!$J$46,'[1]AGA Storage'!$L$46,'[1]AGA Storage'!$N$46,'[1]AGA Storage'!$P$46)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$46,'[1]AGA Storage'!$AJ$46,'[1]AGA Storage'!$AL$46)" +"AVERAGE('[1]AGA Storage'!$AD$46,'[1]AGA Storage'!$AF$46,'[1]AGA Storage'!$AH$46,'[1]AGA Storage'!$AJ$46,'[1]AGA Storage'!$AL$46)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$46,'[1]AGA Storage'!$BF$46,'[1]AGA Storage'!$BH$46)" +"AVERAGE('[1]AGA Storage'!$AZ$46,'[1]AGA Storage'!$BB$46,'[1]AGA Storage'!$BD$46,'[1]AGA Storage'!$BF$46,'[1]AGA Storage'!$H$46)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"N22+[2]STOR951!$E$25/7*3-6-94-146+[3]STOR951!$E$25/7*6" +"D62+[3]STOR951!$E$25/7*1-158+[1]STOR951!$E$25" +"(F62-D62)/15" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[96]STOR951!$D$13" +"[96]STOR951!$D$17" +"[96]STOR951!$D$21" +"[96]STOR951!$D$25" +"[96]STOR951!$G$13" +"[96]STOR951!$G$17" +"[96]STOR951!$G$21" +"[96]STOR951!$G$25" +"[96]STOR951!$E$13" +"[96]STOR951!$E$17" +"[96]STOR951!$E$21" +"[96]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[97]STOR951!$D$13" +"[97]STOR951!$D$17" +"[97]STOR951!$D$21" +"[97]STOR951!$D$25" +"[97]STOR951!$G$13" +"[97]STOR951!$G$17" +"[97]STOR951!$G$21" +"[97]STOR951!$G$25" +"[97]STOR951!$E$13" +"[97]STOR951!$E$17" +"[97]STOR951!$E$21" +"[97]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[98]STOR951!$D$13" +"[98]STOR951!$D$17" +"[98]STOR951!$D$21" +"[98]STOR951!$D$25" +"[98]STOR951!$G$13" +"[98]STOR951!$G$17" +"[98]STOR951!$G$21" +"[98]STOR951!$G$25" +"[98]STOR951!$E$13" +"[98]STOR951!$E$17" +"[98]STOR951!$E$21" +"[98]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[99]STOR951!$D$13" +"[99]STOR951!$D$17" +"[99]STOR951!$D$21" +"[99]STOR951!$D$25" +"[99]STOR951!$G$13" +"[99]STOR951!$G$17" +"[99]STOR951!$G$21" +"[99]STOR951!$G$25" +"[99]STOR951!$E$13" +"[99]STOR951!$E$17" +"[99]STOR951!$E$21" +"[99]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[100]STOR951!$D$13" +"[100]STOR951!$D$17" +"[100]STOR951!$D$21" +"[100]STOR951!$D$25" +"[100]STOR951!$G$13" +"[100]STOR951!$G$17" +"[100]STOR951!$G$21" +"[100]STOR951!$G$25" +"[100]STOR951!$E$13" +"[100]STOR951!$E$17" +"[100]STOR951!$E$21" +"[100]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[101]STOR951!$D$13" +"[101]STOR951!$D$17" +"[101]STOR951!$D$21" +"[101]STOR951!$D$25" +"[101]STOR951!$G$13" +"[101]STOR951!$G$17" +"[101]STOR951!$G$21" +"[101]STOR951!$G$25" +"[101]STOR951!$E$13" +"[101]STOR951!$E$17" +"[101]STOR951!$E$21" +"[101]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[102]STOR951!$D$13" +"[102]STOR951!$D$17" +"[102]STOR951!$D$21" +"[102]STOR951!$D$25" +"[102]STOR951!$G$13" +"[102]STOR951!$G$17" +"[102]STOR951!$G$21" +"[102]STOR951!$G$25" +"[102]STOR951!$E$13" +"[102]STOR951!$E$17" +"[102]STOR951!$E$21" +"[102]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[103]STOR951!$D$13" +"[103]STOR951!$D$17" +"[103]STOR951!$D$21" +"[103]STOR951!$D$25" +"[103]STOR951!$G$13" +"[103]STOR951!$G$17" +"[103]STOR951!$G$21" +"[103]STOR951!$G$25" +"[103]STOR951!$E$13" +"[103]STOR951!$E$17" +"[103]STOR951!$E$21" +"[103]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"(C28+D28)/2" +"F28/0.42" +"E28-G28" +"(H28-I28)/I28" +"AVERAGE(WTI!C27:C31)" +"AVERAGE(WTI!C32:C36)" +"AVERAGE(WTI!C37:C41)" +"AVERAGE(WTI!C42:C46)" +"AVERAGE(WTI!C47:C51)" +"AVERAGE(WTI!C52:C56)" +"AVERAGE(WTI!C57:C61)" +"AVERAGE(WTI!C62:C66)" +"AVERAGE(WTI!C67:C71)" +"AVERAGE(WTI!C72:C76)" +"AVERAGE(WTI!C77:C81)" +"AVERAGE(WTI!C82:C86)" +"AVERAGE(WTI!C87:C91)" +"SUM(B3:B24)/22" +"SUM(C26:C40)/15" +"'platts prices'!D25" +"(E3-F3)*D3" +"A3" +"'platts prices'!C25" +"'platts prices'!B25" +"18150.225+10933.914" +"'platts prices'!C25" +"'platts prices'!D41" +"SUM(G3:G8)" +"G9" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$48,'[1]AGA Storage'!$N$48,'[1]AGA Storage'!$P$48)" +"AVERAGE('[1]AGA Storage'!$H$48,'[1]AGA Storage'!$J$48,'[1]AGA Storage'!$L$48,'[1]AGA Storage'!$N$48,'[1]AGA Storage'!$P$48)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$48,'[1]AGA Storage'!$AJ$48,'[1]AGA Storage'!$AL$48)" +"AVERAGE('[1]AGA Storage'!$AD$48,'[1]AGA Storage'!$AF$48,'[1]AGA Storage'!$AH$48,'[1]AGA Storage'!$AJ$48,'[1]AGA Storage'!$AL$48)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$48,'[1]AGA Storage'!$BF$48,'[1]AGA Storage'!$BH$48)" +"AVERAGE('[1]AGA Storage'!$AZ$48,'[1]AGA Storage'!$BB$48,'[1]AGA Storage'!$BD$48,'[1]AGA Storage'!$BF$48,'[1]AGA Storage'!$H$48)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"D62+[2]STOR951!$E$25/7*1-158-158-175+[1]STOR951!$E$25" +"SUM(C9:E9)" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G13-F13" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[96]STOR951!$D$13" +"[96]STOR951!$D$17" +"[96]STOR951!$D$21" +"[96]STOR951!$D$25" +"[96]STOR951!$G$13" +"[96]STOR951!$G$17" +"[96]STOR951!$G$21" +"[96]STOR951!$G$25" +"[96]STOR951!$E$13" +"[96]STOR951!$E$17" +"[96]STOR951!$E$21" +"[96]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[97]STOR951!$D$13" +"[97]STOR951!$D$17" +"[97]STOR951!$D$21" +"[97]STOR951!$D$25" +"[97]STOR951!$G$13" +"[97]STOR951!$G$17" +"[97]STOR951!$G$21" +"[97]STOR951!$G$25" +"[97]STOR951!$E$13" +"[97]STOR951!$E$17" +"[97]STOR951!$E$21" +"[97]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[98]STOR951!$D$13" +"[98]STOR951!$D$17" +"[98]STOR951!$D$21" +"[98]STOR951!$D$25" +"[98]STOR951!$G$13" +"[98]STOR951!$G$17" +"[98]STOR951!$G$21" +"[98]STOR951!$G$25" +"[98]STOR951!$E$13" +"[98]STOR951!$E$17" +"[98]STOR951!$E$21" +"[98]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[99]STOR951!$D$13" +"[99]STOR951!$D$17" +"[99]STOR951!$D$21" +"[99]STOR951!$D$25" +"[99]STOR951!$G$13" +"[99]STOR951!$G$17" +"[99]STOR951!$G$21" +"[99]STOR951!$G$25" +"[99]STOR951!$E$13" +"[99]STOR951!$E$17" +"[99]STOR951!$E$21" +"[99]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[100]STOR951!$D$13" +"[100]STOR951!$D$17" +"[100]STOR951!$D$21" +"[100]STOR951!$D$25" +"[100]STOR951!$G$13" +"[100]STOR951!$G$17" +"[100]STOR951!$G$21" +"[100]STOR951!$G$25" +"[100]STOR951!$E$13" +"[100]STOR951!$E$17" +"[100]STOR951!$E$21" +"[100]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[101]STOR951!$D$13" +"[101]STOR951!$D$17" +"[101]STOR951!$D$21" +"[101]STOR951!$D$25" +"[101]STOR951!$G$13" +"[101]STOR951!$G$17" +"[101]STOR951!$G$21" +"[101]STOR951!$G$25" +"[101]STOR951!$E$13" +"[101]STOR951!$E$17" +"[101]STOR951!$E$21" +"[101]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[102]STOR951!$D$13" +"[102]STOR951!$D$17" +"[102]STOR951!$D$21" +"[102]STOR951!$D$25" +"[102]STOR951!$G$13" +"[102]STOR951!$G$17" +"[102]STOR951!$G$21" +"[102]STOR951!$G$25" +"[102]STOR951!$E$13" +"[102]STOR951!$E$17" +"[102]STOR951!$E$21" +"[102]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[103]STOR951!$D$13" +"[103]STOR951!$D$17" +"[103]STOR951!$D$21" +"[103]STOR951!$D$25" +"[103]STOR951!$G$13" +"[103]STOR951!$G$17" +"[103]STOR951!$G$21" +"[103]STOR951!$G$25" +"[103]STOR951!$E$13" +"[103]STOR951!$E$17" +"[103]STOR951!$E$21" +"[103]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[104]STOR951!$D$13" +"[104]STOR951!$D$17" +"[104]STOR951!$D$21" +"[104]STOR951!$D$25" +"[104]STOR951!$G$13" +"[104]STOR951!$G$17" +"[104]STOR951!$G$21" +"[104]STOR951!$G$25" +"[104]STOR951!$E$13" +"[104]STOR951!$E$17" +"[104]STOR951!$E$21" +"[104]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[105]STOR951!$D$13" +"[105]STOR951!$D$17" +"[105]STOR951!$D$21" +"[105]STOR951!$D$25" +"[105]STOR951!$G$13" +"[105]STOR951!$G$17" +"[105]STOR951!$G$21" +"[105]STOR951!$G$25" +"[105]STOR951!$E$13" +"[105]STOR951!$E$17" +"[105]STOR951!$E$21" +"[105]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"SUM(C6:C13)" +"SUM(C19:C22)" +"SUM(E30:E31)" +"'1-26-01'!A2" +"'1-25-01'!A2" +"'1-26-01'!A2" +"'1-26-01'!A2" +"'1-25-01'!A2" +"'1-26-01'!A2" +"+[1]Statements!$Q$418+[1]Statements!$Y$418" +"+[2]Statements!$BI$418" +"+[3]Statements!$Y$418" +"+[4]Statements!$Y$418" +"+[6]Statements!$Y$418" +"+[7]Statements!$Y$418" +"+[1]Wire!$R$15" +"+'[2]US -Wire'!$P$15" +"+[4]Wire!$V$15" +"+C8/C13" +"+C9*C10" +"+[1]Statements!$CW$418" +"+[2]Statements!$BI$418+[2]Statements!$I$418+[2]Statements!$M$418" +"+[3]Statements!$CK$418" +"+[4]Statements!$BI$418" +"+[6]Statements!$CW$418" +"+[7]Statements!$CW$418" +"+'[5]WIRE WORKSHEET'!$AW$39" +"+'[5]WIRE WORKSHEET'!$AR$37+'[5]WIRE WORKSHEET'!$AR$4+'[5]WIRE WORKSHEET'!$AR$5+'[5]WIRE WORKSHEET'!$AR$6+'[5]WIRE WORKSHEET'!$AR$7+'[5]WIRE WORKSHEET'!$AR$8+'[5]WIRE WORKSHEET'!$AR$11+'[5]WIRE WORKSHEET'!$AR$12+'[5]WIRE WORKSHEET'!$AR$13+'[5]WIRE WORKSHEET'!$AR$14" +"+[7]Statements!$BE$416-[7]Wire!$U$15" +"+C8/C13" +"+C11-C16" +"+E8-E16" +"+[1]Statements!$Q$386+[1]Statements!$Q$387+[1]Statements!$Q$391+[1]Statements!$Q$392+[1]Statements!$Q$396+[1]Statements!$Q$397+[1]Statements!$Q$401+[1]Statements!$Y$386+[1]Statements!$Y$387+[1]Statements!$Y$391+[1]Statements!$Y$392+[1]Statements!$Y$396+[1]Statements!$Y$397+[1]Statements!$Y$401+[1]Statements!$Y$402+[1]Statements!$Y$405" +"+[2]Statements!$BI$386+[2]Statements!$BI$387+[2]Statements!$BI$391+[2]Statements!$BI$392+[2]Statements!$BI$396+[2]Statements!$BI$397+[2]Statements!$BI$401+[2]Statements!$BI$402+[2]Statements!$BI$405" +"+[3]Statements!$Y$386+[3]Statements!$Y$387+[3]Statements!$Y$391+[3]Statements!$Y$392+[3]Statements!$Y$396+[3]Statements!$Y$397+[3]Statements!$Y$401+[3]Statements!$Y$402+[3]Statements!$Y$405" +"+[4]Statements!$Y$386+[4]Statements!$Y$387+[4]Statements!$Y$391+[4]Statements!$Y$392+[4]Statements!$Y$396+[4]Statements!$Y$397+[4]Statements!$Y$401+[4]Statements!$Y$402+[4]Statements!$Y$405" +"+[6]Statements!$Y$386+[6]Statements!$Y$387+[6]Statements!$Y$391+[6]Statements!$Y$392+[6]Statements!$Y$396+[6]Statements!$Y$397+[6]Statements!$Y$401+[6]Statements!$Y$402+[6]Statements!$Y$405" +"+[7]Statements!$Y$386+[7]Statements!$Y$387+[7]Statements!$Y$391+[7]Statements!$Y$396+[7]Statements!$Y$397+[7]Statements!$Y$401+[7]Statements!$Y$405" +"+[1]Statements!$Y$414+[1]Statements!$Q$414" +"+[2]Statements!$BI$414" +"+[3]Statements!$Y$414" +"+[4]Statements!$Y$414" +"+[6]Statements!$Y$414" +"+[7]Statements!$Y$414" +"+[1]Statements!$Q$460+[1]Statements!$Y$460" +"+[2]Statements!$BI$460" +"+[3]Statements!$Y$460" +"+[4]Statements!$Y$460" +"+[6]Statements!$Y$460" +"+[7]Statements!$Y$460" +"+[1]Wire!$R$16" +"+'[2]US -Wire'!$P$16" +"+[4]Wire!$V$16" +"+[1]Statements!$CW$460" +"+[2]Statements!$BI$460+[2]Statements!$I$460+[2]Statements!$M$460" +"+[3]Statements!$CK$460" +"+[4]Statements!$BI$460" +"+[6]Statements!$CW$460" +"+[7]Statements!$CW$460" +"+'[5]WIRE WORKSHEET'!$AR$37+'[5]WIRE WORKSHEET'!$AR$4+'[5]WIRE WORKSHEET'!$AR$5+'[5]WIRE WORKSHEET'!$AR$6+'[5]WIRE WORKSHEET'!$AR$7+'[5]WIRE WORKSHEET'!$AR$8+'[5]WIRE WORKSHEET'!$AR$11+'[5]WIRE WORKSHEET'!$AR$12+'[5]WIRE WORKSHEET'!$AR$13+'[5]WIRE WORKSHEET'!$AR$14+'[5]WIRE WORKSHEET'!$AR$15" +"+[7]Statements!$BE$458-[7]Wire!$U$16" +"+[1]Statements!$Q$428+[1]Statements!$Q$429+[1]Statements!$Q$433+[1]Statements!$Q$434+[1]Statements!$Q$438+[1]Statements!$Q$439+[1]Statements!$Q$443+[1]Statements!$Q$444+[1]Statements!$Q$447+[1]Statements!$Y$428+[1]Statements!$Y$429+[1]Statements!$Y$433+[1]Statements!$Y$434+[1]Statements!$Y$438+[1]Statements!$Y$439+[1]Statements!$Y$443+[1]Statements!$Y$444+[1]Statements!$Y$447" +"+[2]Statements!$BI$428+[2]Statements!$BI$429+[2]Statements!$BI$433+[2]Statements!$BI$434+[2]Statements!$BI$438+[2]Statements!$BI$439+[2]Statements!$BI$443+[2]Statements!$BI$444+[2]Statements!$BI$447" +"+[3]Statements!$Y$428+[3]Statements!$Y$429+[3]Statements!$Y$433+[3]Statements!$Y$434+[3]Statements!$Y$438+[3]Statements!$Y$439+[3]Statements!$Y$443+[3]Statements!$Y$444+[3]Statements!$Y$447" +"+[4]Statements!$AG$428+[4]Statements!$AG$429+[4]Statements!$AG$433+[4]Statements!$AG$434+[4]Statements!$AG$438+[4]Statements!$AG$439+[4]Statements!$AG$443+[4]Statements!$AG$444+[4]Statements!$AG$447" +"+[6]Statements!$Y$428+[6]Statements!$Y$429+[6]Statements!$Y$433+[6]Statements!$Y$434+[6]Statements!$Y$438+[6]Statements!$Y$443+[6]Statements!$Y$444+[6]Statements!$Y$447" +"+[7]Statements!$Y$428+[7]Statements!$Y$429+[7]Statements!$Y$433+[7]Statements!$Y$438+[7]Statements!$Y$439+[7]Statements!$Y$443+[7]Statements!$Y$444+[7]Statements!$Y$447" +"+[1]Statements!$Q$456+[1]Statements!$Y$456" +"+[2]Statements!$BI$456" +"+[3]Statements!$Y$456" +"+[4]Statements!$AH$456" +"+[6]Statements!$Y$456" +"+[7]Statements!$Y$456" +"(+C33-C17)*-1" +"(+J33-J7)*-1" +"+C35" +"+C37-C21" +"SUM(C40:C42)" +"+[1]Statements!$Q$502+[1]Statements!$Y$502" +"+[2]Statements!$BI$502" +"+[3]Statements!$Y$502" +"+[4]Statements!$Y$502" +"+[6]Statements!$Y$502" +"+[7]Statements!$Y$502" +"+[1]Wire!$R$17" +"+'[2]US -Wire'!$P$17" +"+[4]Wire!$V$17" +"+[1]Statements!$CW$502" +"+[2]Statements!$BI$502+[2]Statements!$I$502+[2]Statements!$M$502" +"+[3]Statements!$CK$502" +"+[4]Statements!$BI$502" +"+[6]Statements!$CW$502" +"+[7]Statements!$CW$502" +"+'[5]WIRE WORKSHEET'!$AR$37+'[5]WIRE WORKSHEET'!$AR$4+'[5]WIRE WORKSHEET'!$AR$5+'[5]WIRE WORKSHEET'!$AR$6+'[5]WIRE WORKSHEET'!$AR$7+'[5]WIRE WORKSHEET'!$AR$8+'[5]WIRE WORKSHEET'!$AR$11+'[5]WIRE WORKSHEET'!$AR$12+'[5]WIRE WORKSHEET'!$AR$13+'[5]WIRE WORKSHEET'!$AR$14+'[5]WIRE WORKSHEET'!$AR$15+'[5]WIRE WORKSHEET'!$AR$18" +"+[7]Statements!$BE$500-[7]Wire!$U$17" +"+[1]Statements!$Q$470+[1]Statements!$Q$471+[1]Statements!$Q$475+[1]Statements!$Q$476+[1]Statements!$Q$480+[1]Statements!$Q$481+[1]Statements!$Q$485+[1]Statements!$Q$486+[1]Statements!$Q$489+[1]Statements!$Y$470+[1]Statements!$Y$471+[1]Statements!$Y$475+[1]Statements!$Y$476+[1]Statements!$Y$480+[1]Statements!$Y$481+[1]Statements!$Y$485+[1]Statements!$Y$486+[1]Statements!$Y$489" +"+[2]Statements!$BI$470+[2]Statements!$BI$471+[2]Statements!$BI$475+[2]Statements!$BI$480+[2]Statements!$BI$481+[2]Statements!$BI$485+[2]Statements!$BI$489" +"+[3]Statements!$Y$470+[3]Statements!$Y$471+[3]Statements!$Y$475+[3]Statements!$Y$476+[3]Statements!$Y$480+[3]Statements!$Y$481+[3]Statements!$Y$485+[3]Statements!$Y$486+[3]Statements!$Y$489" +"+[4]Statements!$Y$470+[4]Statements!$Y$471+[4]Statements!$Y$475+[4]Statements!$Y$476+[4]Statements!$Y$480+[4]Statements!$Y$481+[4]Statements!$Y$485+[4]Statements!$Y$486+[4]Statements!$Y$489" +"+[6]Statements!$Y$470+[6]Statements!$Y$471+[6]Statements!$Y$475+[6]Statements!$Y$476+[6]Statements!$Y$480+[6]Statements!$Y$481+[6]Statements!$Y$485+[6]Statements!$Y$486+[6]Statements!$Y$489" +"+[7]Statements!$Y$470+[7]Statements!$Y$471+[7]Statements!$Y$475+[7]Statements!$Y$480+[7]Statements!$Y$481+[7]Statements!$Y$485+[7]Statements!$Y$489" +"+[1]Statements!$Q$498+[1]Statements!$Y$498" +"+[2]Statements!$BI$498" +"+[3]Statements!$Y$498" +"+[4]Statements!$Y$498" +"+[6]Statements!$Y$498" +"+[7]Statements!$Y$498" +"(+C55-C33)*-1" +"+C59-C37" +"+[1]Statements!$Q$628+[1]Statements!$Y$628" +"+[2]Statements!$BI$628" +"+[3]Statements!$Y$628" +"+[4]Statements!$Y$628" +"+[6]Statements!$Y$628" +"+[7]Statements!$Y$628" +"+[1]Wire!$R$20" +"+'[2]US -Wire'!$P$20" +"+[4]Wire!$V$20" +"+[1]Statements!$CW$628" +"+[2]Statements!$BI$628+[2]Statements!$I$628+[2]Statements!$M$628" +"+[3]Statements!$CK$628" +"+[4]Statements!$BI$628" +"+[6]Statements!$CW$628" +"+[7]Statements!$CW$628" +"+'[5]WIRE WORKSHEET'!$AR$37+'[5]WIRE WORKSHEET'!$AR$4+'[5]WIRE WORKSHEET'!$AR$5+'[5]WIRE WORKSHEET'!$AR$6+'[5]WIRE WORKSHEET'!$AR$7+'[5]WIRE WORKSHEET'!$AR$8+'[5]WIRE WORKSHEET'!$AR$11+'[5]WIRE WORKSHEET'!$AR$12+'[5]WIRE WORKSHEET'!$AR$13+'[5]WIRE WORKSHEET'!$AR$14+'[5]WIRE WORKSHEET'!$AR$15+'[5]WIRE WORKSHEET'!$AR$18+'[5]WIRE WORKSHEET'!$AR$19" +"+[7]Statements!$BE$626-[7]Wire!$S$20" +"+[1]Statements!$Q$596+[1]Statements!$Q$597+[1]Statements!$Q$601+[1]Statements!$Q$602+[1]Statements!$Q$606+[1]Statements!$Q$607+[1]Statements!$Q$611+[1]Statements!$Q$612+[1]Statements!$Q$615+[1]Statements!$Y$596+[1]Statements!$Y$597+[1]Statements!$Y$601+[1]Statements!$Y$602+[1]Statements!$Y$606+[1]Statements!$Y$607+[1]Statements!$Y$611+[1]Statements!$Y$615" +"+[2]Statements!$BI$596+[2]Statements!$BI$597+[2]Statements!$BI$601+[2]Statements!$BI$602+[2]Statements!$BI$606+[2]Statements!$BI$607+[2]Statements!$BI$611+[2]Statements!$BI$615" +"+[3]Statements!$Y$596+[3]Statements!$Y$597+[3]Statements!$Y$601+[3]Statements!$Y$602+[3]Statements!$Y$606+[3]Statements!$Y$607+[3]Statements!$Y$611+[3]Statements!$Y$615" +"++[4]Statements!$Y$596+[4]Statements!$Y$597+[4]Statements!$Y$601+[4]Statements!$Y$602+[4]Statements!$Y$606+[4]Statements!$Y$607+[4]Statements!$Y$611+[4]Statements!$Y$612+[4]Statements!$Y$615" +"+[6]Statements!$Y$596+[6]Statements!$Y$597+[6]Statements!$Y$601+[6]Statements!$Y$602+[6]Statements!$Y$606+[6]Statements!$Y$611+[6]Statements!$Y$612+[6]Statements!$Y$615" +"+[7]Statements!$Y$596+[7]Statements!$Y$601+[7]Statements!$Y$602+[7]Statements!$Y$606+[7]Statements!$Y$607+[7]Statements!$Y$611+[7]Statements!$Y$612+[7]Statements!$Y$615" +"+[1]Statements!$Q$624+[1]Statements!$Y$624" +"+[2]Statements!$BI$624" +"+[3]Statements!$Y$624" +"+[4]Statements!$Y$624" +"+[6]Statements!$Y$624" +"+[7]Statements!$Y$624" +"E7+G7" +"SUMIF(wins,""w"",I7:AL7)" +"SUMIF(wins,""l"",I7:AL7)" +"SUM(I7:AL7)" +"$G7+AI7+AK7" +"$G7+AI7+AL7" +"$G7+AJ7+AK7" +"$G7+AJ7+AL7" +"$G7+AK7" +"SUM(E7:E33)" +"SUM(G7:G32)" +"IF(E34=0,"""",AVERAGE(E7:E32))" +"G40+E40" +"J40+K40+M40+P40+Q40+S40+V40+W40+Z40+AA40+AF40+AJ40+AC40" +"E7+G7" +"SUMIF(wins,""w"",I7:AL7)" +"SUMIF(wins,""l"",I7:AL7)" +"SUM(I7:AL7)" +"$G7+AI7+AK7" +"$G7+AI7+AL7" +"$G7+AJ7+AK7" +"$G7+AJ7+AL7" +"$G7+AK7" +"SUM(E7:E13)" +"SUM(G7:G12)" +"IF(E14=0,"""",AVERAGE(E7:E12))" +"G20+E20" +"J20+K20+M20+P20+Q20+S20+V20+W20+Z20+AA20+AF20+AJ20+AC20" +"SUMIF(wins,""w"",E7:AF7)" +"SUMIF(wins,""l"",E7:AF7)" +"$C7+AG7" +"SUM(C7:C15)" +"IF(C17=0,"""",AVERAGE(C7:C15))" +"F23+G23+I23+L23+M23+O23+R23+S23+V23+W23+AB23+AF23+Y23" +"J9*12" +"+N9*J9" +"SUM(N10:N42)" +"+P44*0.075" +"+P46+P44" +"NOW()" +"E7+G7" +"SUMIF(wins,""w"",I7:AL7)" +"SUMIF(wins,""l"",I7:AL7)" +"SUM(I7:AL7)" +"$G7+AI7+AK7" +"$G7+AI7+AL7" +"$G7+AJ7+AK7" +"$G7+AJ7+AL7" +"$G7+AK7" +"SUM(E7:E33)" +"SUM(G7:G32)" +"IF(E34=0,"""",AVERAGE(E7:E32))" +"G40+E40" +"J40+K40+M40+P40+Q40+S40+V40+W40+Z40+AA40+AF40+AJ40+AC40" +"SUM(F16:F49)+SUM(B16:B49)" +"SUM(F16:F48)+SUM(B16:B48)" +"SUM(F16:F48)+SUM(B16:B48)" +"SUM(F16:F48)+SUM(B16:B48)" +"SUM(F16:F46)+SUM(B16:B46)" +"SUM(F16:F46)+SUM(B16:B46)" +"SUM(F16:F46)+SUM(B16:B46)" +"SUM(F16:F46)+SUM(B16:B46)" +"SUM(F17:F49)+SUM(B17:B49)" +"SUM(F16:F46)+SUM(B16:B46)" +"SUM(F16:F46)+SUM(B16:B46)" +"SUM(F16:F48)+SUM(B16:B48)" +"SUM(F16:F48)+SUM(B16:B48)" +"SUM(F16:F52)+SUM(B16:B52)" +"SUM(F16:F50)+SUM(B16:B50)" +"SUM(F16:F48)+SUM(B16:B48)" +"SUM(F16:F51)+SUM(B16:B51)" +"SUM(F16:F50)+SUM(B16:B50)" +"SUM(F16:F49)+SUM(B16:B49)" +"E7+G7" +"SUMIF(wins,""w"",I7:AL7)" +"SUMIF(wins,""l"",I7:AL7)" +"SUM(I7:AL7)" +"$G7+AI7+AK7" +"$G7+AI7+AL7" +"$G7+AJ7+AK7" +"$G7+AJ7+AL7" +"$G7+AK7" +"SUM(E7:E33)" +"SUM(G7:G32)" +"IF(E34=0,"""",AVERAGE(E7:E32))" +"G40+E40" +"J40+K40+M40+P40+Q40+S40+V40+W40+Z40+AA40+AF40+AJ40+AC40" +"SUM(F16:F48)+SUM(B16:B48)" +"SUM(F16:F48)+SUM(B16:B48)" +"J9*12" +"+N9*J9" +"SUM(N10:N42)" +"+P44*0.075" +"+P46+P44" +"NOW()" +"'[1]ENRON EUROPE GRAPHS'!A2" +"'[2]Historical Volumes'!Q1/'[2]Historical Volumes'!C2" +"'[2]Historical Volumes'!U1/'[2]Historical Volumes'!C2" +"ROUND('[2]Historical Volumes'!AA1/'[2]Historical Volumes'!C2,0)" +"'[2]Historical Volumes'!AF1/'[2]Historical Volumes'!C2" +"ROUND('[2]Historical Volumes'!AB1/'[2]Historical Volumes'!C2,0)" +"'[2]Historical Volumes'!AG1/'[2]Historical Volumes'!C2" +"'[2]Historical Volumes'!AJ1/'[2]Historical Volumes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rent Curves'!C4" +"'Brent Curves'!C4" +"'JCC Model Inputs'!G2" +"'JCC Model Inputs'!G2" +"SUMPRODUCT(F14:F31,'Swap Calculation'!L7:L24)/SUM('Swap Calculation'!L7:L24)" +"'IR-FX Curves'!B3" +"'IR-FX Curves'!B3" +"'IR-FX Curves'!B3" +"'IR-FX Curves'!B3" +"IS7+1" +"IS8+1" +"DATE(YEAR(C3),MONTH(C3)+1,1)" +"'Swap Calculation'!E7" +"'Swap Calculation'!G7+E14" +"(F14/VLOOKUP(B14,'IR-FX Curves'!$A$6:$D$132,4))/6.289813735" +"DATE(YEAR(B14),MONTH(B14)+1,1)" +"IS11+1" +"IS25+1" +"#REF!+1" +"B14" +"D14" +"C37*6.289813735" +"'Brent Hedge Calculations'!U30" +"E37+F37" +"SUMPRODUCT('Position Report'!D6:D23,'Swap Calculation'!K7:K24)" +"SUMPRODUCT('Position Report'!E6:E23,'Swap Calculation'!K7:K24)" +"SUMPRODUCT('Position Report'!F6:F23,'Swap Calculation'!K7:K24)" +"SUMPRODUCT('Position Report'!G6:G23,'Swap Calculation'!K7:K24)" +"'JCC Inputs-Outputs'!B37" +"SUMIF('Deal Sheet'!$C$6:$C$1000, 'Position Report'!B6, 'Deal Sheet'!$E$6:$E$1000)+'JCC Inputs-Outputs'!D14" +"(C6/159)*1000" +"VLOOKUP(B6,'Brent Hedge Calculations'!$B$30:$V$47,21)" +"SUMIF('Deal Sheet'!$I$6:$I$1000, 'Position Report'!B6,'Deal Sheet'!$K$6:$K$1000)+'JCC Inputs-Outputs'!F37" +"E6+F6" +"SUMPRODUCT('Position Report'!D6:D23,'Swap Calculation'!K7:K24)" +"SUMPRODUCT('Position Report'!E6:E23,'Swap Calculation'!K7:K24)" +"SUMPRODUCT('Position Report'!F6:F23,'Swap Calculation'!K7:K24)" +"SUMPRODUCT('Position Report'!G6:G23,'Swap Calculation'!K7:K24)" +"TODAY()" +"'JCC Inputs-Outputs'!B14" +"VLOOKUP(C7,'JCC Fwd Curve Development'!$B$9:$F$30,3)" +"VLOOKUP(C7,'JCC Fwd Curve Development'!$B$9:$F$30,5)" +"E7*(VLOOKUP(C10,'IR-FX Curves'!$A$8:$D$239,4))" +"F7*6.289813735" +"'JCC Inputs-Outputs'!D14" +"VLOOKUP(C7,'IR-FX Curves'!A6:D239,3)" +"(1+J7/2)^(-2*(C7-$C$4)/365.25)" +"K7*I7" +"DATE(YEAR(C24),MONTH(C24)+1,1)" +"'JCC Model Inputs'!D6" +"DATE(YEAR(B10),MONTH(B10)-1,1)" +"VLOOKUP(B9,'Historical JCC'!$A$6:$D$57,4)" +"C9" +"VLOOKUP(B9,'Historical JCC'!$A$6:$D$59,2)" +"IF($E9>0,$E9,(1+$J$9+E)*F8-(E*$F7)-(A*$J$9)+(D*$D9)+(-(B*$J$9)-D+F)*$D8-F*$D7)" +"IF($E10>0,$E10,(1+$J$9+$J$11)*F9-($J$11*$F8)-($J$7*$J$9)+($J$10*$D10)+(-($J$8*$J$9)-$J$10+$J$12)*$D9-$J$12*$D8)" +"VLOOKUP(B12,'Brent Curves'!$B$8:$C$235,2)" +"'JCC Inputs-Outputs'!B14" +"VLOOKUP(B13,'JCC Inputs-Outputs'!$B$14:$G$31,6)" +"TODAY()" +"'JCC Model Inputs'!G6" +"'JCC Inputs-Outputs'!B14" +"'JCC Inputs-Outputs'!$B15" +"'JCC Inputs-Outputs'!$B16" +"'JCC Inputs-Outputs'!$B17" +"'JCC Inputs-Outputs'!$B18" +"'JCC Inputs-Outputs'!$B19" +"'JCC Inputs-Outputs'!$B20" +"'JCC Inputs-Outputs'!$B21" +"'JCC Inputs-Outputs'!$B22" +"'JCC Inputs-Outputs'!$B23" +"'JCC Inputs-Outputs'!$B24" +"'JCC Inputs-Outputs'!$B25" +"'JCC Inputs-Outputs'!$B26" +"'JCC Inputs-Outputs'!$B27" +"'JCC Inputs-Outputs'!$B28" +"'JCC Inputs-Outputs'!$B29" +"'JCC Inputs-Outputs'!$B30" +"'JCC Inputs-Outputs'!$B31" +"VLOOKUP(C$27,'JCC Inputs-Outputs'!$B$37:$G$54,3)" +"VLOOKUP(C27,'Position Report'!$B$6:$D$23,3)" +"'JCC Inputs-Outputs'!B37" +"IF($B30=C$27,$C$7,IF($B30=DATE(YEAR(C$27),MONTH(C$27)-1,1),$C$8,IF($B30=DATE(YEAR(C$27),MONTH(C$27)-2,1),$C$9,IF($B30=DATE(YEAR(C$27),MONTH(C$27)-3,1),$C$10,0))))" +"SUMPRODUCT($C$28:$T$28,C30:T30)" +"SUMPRODUCT($C$29:$T$29,C30:T30)" +"DATE(YEAR(A6),MONTH(A6)+1,1)" +"TODAY()" +"'[1]Crude & Products'!G151" +"'[1]Crude & Products'!I149" +"C5-'[1]Crude & Products'!P151" +"F5/C5" +"'[1]Crude & Products'!T151" +"C5-'[1]Crude & Products'!Q151" +"I5/C5" +"'[1]Crude & Products'!U151" +"C5-'[1]Crude & Products'!R151" +"L5/C5" +"'[1]Crude & Products'!V151" +"'[1]Coal & Emissions'!G95" +"'[1]Coal & Emissions'!I94" +"C6-'[1]Coal & Emissions'!P94" +"'[1]Coal & Emissions'!T94" +"C6-'[1]Coal & Emissions'!Q94" +"'[1]Coal & Emissions'!U94" +"C6-'[1]Coal & Emissions'!R94" +"'[1]Coal & Emissions'!V94" +"[1]Weather!G53" +"[1]Weather!I51" +"C7-[1]Weather!P51" +"[1]Weather!T51" +"C7-[1]Weather!Q51" +"[1]Weather!U51" +"C7-[1]Weather!R51" +"[1]Weather!V51" +"[1]LNG!G44" +"[1]LNG!I42" +"C8-[1]LNG!P42" +"[1]LNG!T42" +"C8-[1]LNG!Q42" +"[1]LNG!U42" +"C8-[1]LNG!R42" +"[1]LNG!V42" +"'[1]Freight Markets'!G71" +"'[1]Freight Markets'!I69" +"C9-'[1]Freight Markets'!P69" +"'[1]Freight Markets'!T69" +"C9-'[1]Freight Markets'!Q69" +"'[1]Freight Markets'!U69" +"C9-'[1]Freight Markets'!R69" +"'[1]Freight Markets'!V69" +"[1]IRM!G40" +"[1]IRM!I38" +"C10-[1]IRM!P38" +"[1]IRM!T38" +"C10-[1]IRM!Q38" +"[1]IRM!U38" +"C10-[1]IRM!R38" +"[1]IRM!V38" +"'[1]Financial Trading'!G43" +"'[1]Financial Trading'!I41" +"C11-'[1]Financial Trading'!P41" +"'[1]Financial Trading'!T41" +"C11-'[1]Financial Trading'!Q41" +"'[1]Financial Trading'!U41" +"C11-'[1]Financial Trading'!R41" +"'[1]Financial Trading'!V41" +"[1]Japan!G44" +"[1]Japan!I42" +"C12-[1]Japan!P44" +"[1]Japan!T42" +"C12-[1]Japan!Q44" +"[1]Japan!U42" +"C12-[1]Japan!R44" +"[1]Japan!V42" +"'[1]Finance & Structuring'!F16" +"'[1]Finance & Structuring'!H14" +"C13-'[1]Finance & Structuring'!O14" +"'[1]Finance & Structuring'!S14" +"C13-'[1]Finance & Structuring'!P14" +"'[1]Finance & Structuring'!T14" +"C13-'[1]Finance & Structuring'!Q14" +"'[1]Finance & Structuring'!U14" +"'[1]Mkt Fundamentals'!G31" +"'[1]Mkt Fundamentals'!I29" +"C14-'[1]Mkt Fundamentals'!P31" +"'[1]Mkt Fundamentals'!T29" +"C14-'[1]Mkt Fundamentals'!Q31" +"'[1]Mkt Fundamentals'!U29" +"C14-'[1]Mkt Fundamentals'!R31" +"'[1]Mkt Fundamentals'!V29" +"'[1]Financial Ops - Houston'!F38" +"'[1]Financial Ops - Houston'!H36" +"C15-'[1]Financial Ops - Houston'!O38" +"'[1]Financial Ops - Houston'!S36" +"C15-'[1]Financial Ops - Houston'!P38" +"'[1]Financial Ops - Houston'!T36" +"C15-'[1]Financial Ops - Houston'!Q38" +"'[1]Financial Ops - Houston'!U36" +"SUM(C5:C16)" +"'[1]Energy Ops - London&Sing'!$H$191" +"'[1]Energy Ops - London&Sing'!H190" +"C18-'[1]Energy Ops - London&Sing'!$O$191" +"'[1]Energy Ops - London&Sing'!$S$191" +"C18-'[1]Energy Ops - London&Sing'!P191" +"'[1]Energy Ops - London&Sing'!$T$191" +"C18-'[1]Energy Ops - London&Sing'!Q191" +"'[1]Energy Ops - London&Sing'!$U$191" +"C17+C18" +"VLOOKUP(B10,$A$3:$B$5,2,FALSE)" +"SUM(AH37:AH50)" +"VLOOKUP(L2,Postings!$A$10:$C$44,3,FALSE)" +"IF(I2>10,H2*I2,H2*(I2+M2))" +"124000-124000" +"SUBTOTAL(9,H2:H309)" +"H2*I2" +"SUBTOTAL(9,H2:H7)" +"+'Mgmt Summary'!A3" +"+'YTD Mgmt Summary'!J9" +"+'YTD Mgmt Summary'!C9" +"-D9+C9" +"+'YTD Mgmt Summary'!M9+'YTD Mgmt Summary'!N9" +"+'YTD Mgmt Summary'!D9" +"+H9-G9" +"+C9-G9" +"D9-H9" +"K9-L9" +"SUM(C9:C25)" +"+'[6]Mgmt Summary'!J31" +"+'[6]Mgmt Summary'!C31" +"+[6]Expenses!D28" +"+'[6]Alloc Exp'!D27" +"SUM(C26:C33)" +"+'YTD Mgmt Summary'!J36" +"+'YTD Mgmt Summary'!C36" +"D37-C37" +"+'YTD Mgmt Summary'!M36+'YTD Mgmt Summary'!N36" +"+'YTD Mgmt Summary'!D36" +"+C35-C37" +"SUM(G35:G37)" +"+'[6]GM-WeeklyChnge'!C41" +"+'[6]Expense Weekly Change'!E24+'[6]Expense Weekly Change'!E23" +"+'[6]GM-WeeklyChnge'!D41" +"+'[6]Expense Weekly Change'!E9+'[6]Expense Weekly Change'!E10+'[6]Expense Weekly Change'!E11+'[6]Expense Weekly Change'!E12+'[6]Expense Weekly Change'!E13+'[6]Expense Weekly Change'!E14+'[6]Expense Weekly Change'!E15+'[6]Expense Weekly Change'!E16+'[6]Expense Weekly Change'!E22" +"+'[6]GM-WeeklyChnge'!E41+'[6]GM-WeeklyChnge'!F41+'[6]GM-WeeklyChnge'!G41" +"-G37+'[1]QTD Mgmt Summary'!$G$36" +"SUM(E45:E48)" +"+[1]GrossMargin!$I$39" +"+'[1]QTD Mgmt Summary'!$G$38" +"+[6]GrossMargin!I36" +"+G39" +"+E53-E52" +"+'Mgmt Summary'!C9+'[6]YTD Mgmt Summary'!C9" +"C9-D9" +"GrossMargin!J10" +"SUM(G9:I9)" +"J9-K9-M9-N9-L9" +"SUM(Q9:U9)" +"+'Mgmt Summary'!C15+'[6]YTD Mgmt Summary'!C15-3922" +"'[6]YTD Mgmt Summary'!C18" +"+'[6]YTD Mgmt Summary'!M18" +"+'Mgmt Summary'!D18+'[6]YTD Mgmt Summary'!D19" +"GrossMargin!J21" +"+'Mgmt Summary'!C23+2466.425+7170.213+5609.636" +"+'Mgmt Summary'!G23" +"SUM(C9:C25)" +"+'Mgmt Summary'!C29+'[6]YTD Mgmt Summary'!$C$30" +"+'Mgmt Summary'!I29+'[6]YTD Mgmt Summary'!I26" +"+'Mgmt Summary'!C32+'[2]YTD Mgmt Summary'!C27" +"+'Mgmt Summary'!S32+'[2]YTD Mgmt Summary'!S33" +"ROUND(SUM(Q32:U32),0)" +"SUM(C26:C33)" +"+'Mgmt Summary'!C36+'[6]YTD Mgmt Summary'!C37" +"+'Mgmt Summary'!G36+'[6]YTD Mgmt Summary'!G34" +"GrossMargin!J36" +"SUM(C34:C36)" +"+'GM-WeeklyChnge'!C47" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!J9" +"+'Mgmt Summary'!C9" +"-D9+C9" +"+Expenses!D9+'Alloc Exp'!K10+'Alloc Exp'!D10" +"+H9-G9" +"+C9-G9" +"D9-H9" +"K9-L9" +"+'GM-WeeklyChnge'!K9" +"-G9+'[7]QTD Mgmt Summary'!G9" +"+O9+P9" +"+G12-'[7]QTD Mgmt Summary'!G12" +"+'GM-WeeklyChnge'!K21" +"-G23+'[7]QTD Mgmt Summary'!G24" +"SUM(C9:C24)" +"+'Mgmt Summary'!M28" +"E28+'[7]QTD Mgmt Summary'!E28" +"+'Mgmt Summary'!L29+'Mgmt Summary'!M29+'Mgmt Summary'!N29" +"+'Mgmt Summary'!D29" +"+Expenses!D27" +"+'Alloc Exp'!D27" +"SUM(C25:C32)" +"D36-C36" +"+C34-C36" +"SUM(G34:G36)" +"GrossMargin!M10" +"Expenses!E9+'Alloc Exp'!E10+'Alloc Exp'!L10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'Alloc Exp'!D10" +"Expenses!D9" +"'Alloc Exp'!K10" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'Alloc Exp'!F10" +"Expenses!F9" +"SUM(Q9:U9)" +"+GrossMargin!M22" +"+Expenses!E15+'Alloc Exp'!E16+'Alloc Exp'!L16" +"+GrossMargin!I22" +"+'Alloc Exp'!D16" +"+'Alloc Exp'!K16" +"+'Alloc Exp'!F16" +"GrossMargin!J18" +"GrossMargin!J21" +"SUM(C9:C24)" +"-M28" +"Expenses!E26" +"'Alloc Exp'!D28" +"+Expenses!D26" +"Expenses!F26" +"+'Alloc Exp'!L28" +"+'Alloc Exp'!K28" +"+'Alloc Exp'!M28" +"GrossMargin!M34" +"Expenses!E27" +"Expenses!D27" +"Expenses!F27" +"ROUND(SUM(Q31:U31),0)" +"'Alloc Exp'!E27" +"'Alloc Exp'!D27" +"'Alloc Exp'!F27" +"SUM(C25:C33)" +"GrossMargin!I46" +"D36-M36" +"SUM(C34:C36)" +"+'Mgmt Summary'!A3" +"+GrossMargin!D10-[7]GrossMargin!D10" +"SUM(C9:G9)" +"SUM(H9:J9)" +"SUM(C15:C20)" +"+GrossMargin!D29-[7]GrossMargin!D30" +"SUM(C21:C29)+SUM(C9:C14)" +"SUM(D9:D14)+SUM(D21:D29)" +"+#REF!+#REF!" +"+[3]GrossMargin!D31-[4]GrossMargin!D31" +"SUM(C9:C14)+SUM(C21:C29)" +"'Mgmt Summary'!A3" +"-46957-1.415" +"SUM(D10:H10)" +"+I10+K10" +"L10-M10" +"13750-M12+1875+3125" +"10252.58-1500" +"SUM(D16:D21)" +"32500-2955" +"5000+8305.5" +"3229.499-3373-166+309.501" +"-290+738.093-738.093+445+36+56+2955-1471.309" +"SUM(D10:D15)+SUM(D22:D30)" +"SUM(I34:K34)" +"SUM(D10:D15)+SUM(D22:D30)" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+E9" +"E9-D9" +"4140.841+237.191+1080.71-E11" +"+E13+300" +"2003.825-443.744" +"3320.445-1471.309" +"578.553+6743.623" +"+E17+1840" +"(439.884-250+100+50)*0+280.346-280.346" +"SUM(D9:D23)" +"41614+59.538-790.164-318.163+500+1271.939-1100-419.057+1823.892" +"SUM(D24:D27)" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"D9-C9" +"SUM(C9:C22)" +"SUM(C23:C26)" +"[5]Expenses!D33-[5]Expenses!D29" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"E10-D10" +"+L10" +"L11" +"3363.68+800.339-L12" +"ROUND(L11-K11,0)" +"2094.915-318.163" +"2210.893-929.482" +"569.964-569.964" +"SUM(D10:D24)" +"-(D25)" +"-K25" +"SUM(D25:D28)" +"+D9+E9" +"+D9-H9" +"_xll.HPVAL($A10,$A$18,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$18,$A$3,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)" +"SUM(D9:D17)" +"SUM(F9:F16)" +"COUNTA(C8:C12)" +"+F7+J7+N7+R7" +"SUM(E8:E12)" +"COUNTA(C15:C21)" +"SUM(E15:E21)" +"COUNTA(C25:C26)" +"SUM(E25:E26)" +"SUM(E30:E31)" +"COUNTA(C34:C37)" +"SUM(E34:E37)" +"SUM(E41:E47)" +"SUM(I41:I44)" +"COUNTA(G56:G58)" +"SUM(I56:I58)" +"SUM(E63:E65)" +"COUNTA(C68:C73)" +"SUM(E68:E73)" +"+E13+E23+E28+E32+E39+E50+E66+E54+E61+E74" +"+F7+F14+F24+F29+F33+F40+F62+F51+F55+F67" +"+'Hotlist - Identified '!U4" +"SUM(E9:E11)" +"COUNTA(C9:C11)" +"SUM(K9:K13)" +"COUNTA(I9:I13)" +"SUM(K18:K21)" +"COUNTA(I18:I21)" +"5000-750" +"SUM(E27:E28)" +"COUNTA(C27:C28)" +"+E14+E23+E29+E35+E41+K14+K23+K29+K35" +"CELL(""filename"")" +"NOW()" +"+B16" +"+B3+I3+P3+W3" +"+B17+B18" +"+AL19" +"+B19" +"+AL20+AL21" +"+AL22" +"+AL29" +"+B23+B24" +"+AL26+AL27+AL28" +"SUM(B3:B11)" +"+AL30" +"+'[1]QTD Mgmt Summary'!C9/1000" +"+[1]Expenses!D9/1000" +"+'[1]QTD Mgmt Summary'!K9/1000" +"+'[2]Mgmt Summary'!C9/1000" +"+'[2]Mgmt Summary'!M9/1000" +"+'[4]Mgmt Summary'!G9/1000" +"+'[4]Mgmt Summary'!M9/1000" +"+'[4]Mgmt Summary'!O9/1000" +"+'[3]Mgmt Summary'!C9/1000" +"+'[3]Mgmt Summary'!M9/1000" +"+'[4]Mgmt Summary'!E9/1000" +"+'[6]Mgmt Summary'!J9/1000-45" +"+'[6]Mgmt Summary'!M9/1000" +"+'[6]Mgmt Summary'!O9/1000" +"+'[6]Mgmt Summary'!C9/1000" +"+[6]Expenses!E9/1000" +"+'[7]Mgmt Summary'!J9/1000" +"+'[7]Mgmt Summary'!M9/1000" +"+'[7]Mgmt Summary'!O9/1000" +"+'[5]Mgmt Summary'!C9/1000" +"+[5]Expenses!E9/1000" +"+'[1]QTD Mgmt Summary'!C10/1000+'[1]QTD Mgmt Summary'!C11/1000" +"+[1]Expenses!D10/1000+[1]Expenses!D11/1000" +"+'[1]QTD Mgmt Summary'!K10/1000+'[1]QTD Mgmt Summary'!K11/1000" +"+'[2]Mgmt Summary'!C10/1000+'[2]Mgmt Summary'!C11/1000" +"+'[2]Mgmt Summary'!M10/1000+'[2]Mgmt Summary'!M11/1000" +"(+'[4]Mgmt Summary'!G10+'[4]Mgmt Summary'!G11)/1000" +"(+'[4]Mgmt Summary'!M10+'[4]Mgmt Summary'!M11)/1000" +"(+'[4]Mgmt Summary'!O10+'[4]Mgmt Summary'!O11)/1000" +"+'[3]Mgmt Summary'!C10/1000+'[3]Mgmt Summary'!C11/1000" +"+'[3]Mgmt Summary'!M10/1000+'[3]Mgmt Summary'!M11/1000" +"+'[4]Mgmt Summary'!E10/1000+'[4]Mgmt Summary'!E11/1000" +"+('[6]Mgmt Summary'!J10+'[6]Mgmt Summary'!$J$11)/1000" +"+('[6]Mgmt Summary'!M10+'[6]Mgmt Summary'!M11)/1000" +"+('[6]Mgmt Summary'!O10+'[6]Mgmt Summary'!O11)/1000" +"+'[6]Mgmt Summary'!C10/1000+'[6]Mgmt Summary'!C11/1000" +"+[6]Expenses!E10/1000+[6]Expenses!E11/1000" +"+'[7]Mgmt Summary'!J10/1000+'[7]Mgmt Summary'!J11/1000" +"+'[7]Mgmt Summary'!M10/1000+'[7]Mgmt Summary'!M11/1000" +"+'[7]Mgmt Summary'!O10/1000+'[7]Mgmt Summary'!O11/1000" +"+'[5]Mgmt Summary'!C10/1000+'[5]Mgmt Summary'!C11/1000" +"+[5]Expenses!E10/1000+[5]Expenses!E11/1000" +"+'[1]QTD Mgmt Summary'!C12/1000" +"+[1]Expenses!D12/1000" +"+'[1]QTD Mgmt Summary'!K12/1000" +"+'[2]Mgmt Summary'!C12/1000" +"+'[2]Mgmt Summary'!M12/1000" +"+'[4]Mgmt Summary'!G12/1000" +"+'[4]Mgmt Summary'!M12/1000" +"+'[4]Mgmt Summary'!O12/1000" +"+'[3]Mgmt Summary'!C12/1000" +"+'[3]Mgmt Summary'!M12/1000" +"+'[4]Mgmt Summary'!E12/1000" +"+'[6]Mgmt Summary'!C12/1000" +"+[6]Expenses!E12/1000" +"+'[5]Mgmt Summary'!C12/1000" +"+[5]Expenses!E12/1000" +"+'[6]Mgmt Summary'!J13/1000" +"+'[6]Mgmt Summary'!M13/1000" +"+'[6]Mgmt Summary'!O13/1000" +"+'[7]Mgmt Summary'!J13/1000" +"+'[7]Mgmt Summary'!M13/1000" +"+'[7]Mgmt Summary'!O13/1000" +"79+35+12" +"83+38+10" +"83+40+9" +"84+50+9" +"38+2+25" +"2+26+46" +"1+27+43" +"6+21+49+13" +"4+4" +"3+4" +"4+7" +"4+3" +"27+4" +"3+31" +"7+33+4" +"2+7+2+37" +"+'[1]QTD Mgmt Summary'!C19/1000" +"+[1]Expenses!D19/1000" +"+'[1]QTD Mgmt Summary'!K19/1000" +"+'[2]Mgmt Summary'!C19/1000" +"+'[2]Mgmt Summary'!M19/1000" +"+('[1]QTD Mgmt Summary'!C20+'[1]QTD Mgmt Summary'!C21+'[1]QTD Mgmt Summary'!C25+'[1]QTD Mgmt Summary'!C26+'[1]QTD Mgmt Summary'!C32)/1000+'[1]QTD Mgmt Summary'!C18/1000" +"(+[1]Expenses!$D$20+[1]Expenses!$D$21+[1]Expenses!$D$25)/1000+[1]Expenses!D18/1000" +"(+'[1]QTD Mgmt Summary'!K20+'[1]QTD Mgmt Summary'!K21+'[1]QTD Mgmt Summary'!K25+'[1]QTD Mgmt Summary'!K26+'[1]QTD Mgmt Summary'!K27)/1000+'[1]QTD Mgmt Summary'!K18/1000" +"+('[2]Mgmt Summary'!$C$18+'[2]Mgmt Summary'!$C$20+'[2]Mgmt Summary'!$C$21+'[2]Mgmt Summary'!$C$22+'[2]Mgmt Summary'!$C$26+'[2]Mgmt Summary'!$C$27)/1000" +"+('[2]Mgmt Summary'!$M$18+'[2]Mgmt Summary'!$M$20+'[2]Mgmt Summary'!$M$21+'[2]Mgmt Summary'!$M$22+'[2]Mgmt Summary'!$M$26+'[2]Mgmt Summary'!$M$27)/1000" +"+('[2]Mgmt Summary'!$E$18+'[2]Mgmt Summary'!$E$20+'[2]Mgmt Summary'!$E$21+'[2]Mgmt Summary'!$E$22+'[2]Mgmt Summary'!$E$26+'[2]Mgmt Summary'!$E$27)/1000" +"SUM('[4]Mgmt Summary'!$G$19:$G$22)/1000" +"SUM('[4]Mgmt Summary'!$M$19:$M$22)/1000+'[4]Mgmt Summary'!$M$26/1000" +"SUM('[4]Mgmt Summary'!$O$19:$O$22)/1000+'[4]Mgmt Summary'!$O$26/1000+'[4]Mgmt Summary'!$O$27/1000" +"SUM('[4]Mgmt Summary'!$C$19:$C$22)/1000" +"SUM(([4]Expenses!$E$19:$E$21))/1000+[4]Expenses!$E$25/1000" +"+('[4]Mgmt Summary'!E19+'[4]Mgmt Summary'!E20+'[4]Mgmt Summary'!E21+'[4]Mgmt Summary'!E22+'[4]Mgmt Summary'!E26+'[4]Mgmt Summary'!E27)/1000" +"SUM('[6]Mgmt Summary'!$J$20:$J$23)/1000+SUM('[6]Mgmt Summary'!$J$27:$J$27)/1000+45" +"SUM('[6]Mgmt Summary'!M20:M23)/1000+'[6]Mgmt Summary'!$M$27/1000" +"SUM('[6]Mgmt Summary'!O20:O23)/1000+'[6]Mgmt Summary'!$O$27/1000+'[6]Mgmt Summary'!$O$28/1000+'[6]Mgmt Summary'!$O$29/1000+'[6]Mgmt Summary'!$O$30/1000" +"+SUM(('[6]Mgmt Summary'!C20:C23))/1000" +"+SUM(([6]Expenses!E20:E22))/1000+[6]Expenses!$E$27/1000" +"+SUM(('[6]Mgmt Summary'!E20:E23))/1000+'[6]Mgmt Summary'!$E$27/1000+'[6]Mgmt Summary'!$E$28/1000+'[6]Mgmt Summary'!$E$29/1000+'[6]Mgmt Summary'!$E$30/1000" +"SUM('[7]Mgmt Summary'!$J$20:$J$24)/1000+('[7]Mgmt Summary'!$J$27)/1000" +"SUM('[7]Mgmt Summary'!$M$20:$M$24)/1000+'[7]Mgmt Summary'!$M$28/1000" +"SUM('[7]Mgmt Summary'!$O$20:$O$24)/1000+'[7]Mgmt Summary'!$O$28/1000+'[7]Mgmt Summary'!$O$29/1000+'[7]Mgmt Summary'!$O$27/1000+'[7]Mgmt Summary'!$O$30/1000" +"('[5]Mgmt Summary'!C20+'[5]Mgmt Summary'!C21+'[5]Mgmt Summary'!C22+'[5]Mgmt Summary'!C23)/1000" +"+([5]Expenses!$E$20+[5]Expenses!$E$21+[5]Expenses!$E$22+[5]Expenses!$E$26)/1000" +"+('[5]Mgmt Summary'!$E$20+'[5]Mgmt Summary'!$E$21+'[5]Mgmt Summary'!$E$22+'[5]Mgmt Summary'!$E$23+'[5]Mgmt Summary'!$E$27+'[5]Mgmt Summary'!$E$28)/1000" +"33+2" +"SUM(B16:B26)" +"11+1+20+7+5+2" +"6+2+21+7+5" +"3+2+21+7+5" +"2+20+7+5" +"5+7+208" +"5+8+217" +"5+7+221" +"8+5+215" +"7+5+216" +"130+5+10" +"106" +"105+8+5" +"108+5+10+28" +"107+5+8" +"11+6+94+32+1" +"31+11+4+95" +"11+28+4+95" +"105+5+8" +"11+27+6+121" +"SUM(AL19:AL30)" +"+B3" +"+B35+I3" +"+C35+P3" +"+D35+W3" +"+E3" +"+I35+L3" +"+J35+S3" +"+K35+Z3" +"+B44" +"+I12" +"+P12" +"+W12" +"SUM(B47:E47)" +"+E12" +"+L12" +"+S12" +"+Z12" +"+D3" +"+D3+K3" +"+D3+K3+R3" +"+D3+K3+R3+Y3" +"+G3" +"+G3+N3" +"+G3+N3+U3" +"+G3+N3+U3+AB3" +"+D12" +"+K12" +"+R12" +"+Y12" +"+G12" +"+N12" +"+U12" +"+AB12" +"2.359+3.674" +"4.009+-6.918" +"-1.548+2.948" +"46.518+6.453" +"5.489" +"4.496+0.077" +"2.726+0.085" +"3.84+0.143" +"3.03+1.443" +"2.625" +"-3.929-1.8" +"+B11+G11+L11" +"+Q11+V11+AA11" +"+AF11+AK11+AP11" +"+AU11+AZ11+BE11" +"+B3+G3+L3+Q3" +"SUM(B3:B6)" +"284373+101430" +"291290+151757" +"279788+134082" +"91+34" +"327+45" +"762+147" +"410+58" +"CELL(""FILENAME"",A1)" +"NOW()" +"-143.867-D10" +"G11-F11" +"+K11-J11" +"SUM($C10:D10)" +"D19*12" +"E19*6" +"F19*4" +"G19*3" +"H19/5*12" +"I19*2" +"J19/7*12" +"K19/8*12" +"L19/9*12" +"M19/10*12" +"N19/11*21" +"O19" +"34.4-(51.1*0.65)" +"F21+(0.65*2.498754)" +"L21+(23*0.65)" +"(1133565/1000)" +"(687761/1000)" +"(985129)/1000" +"1164.947-51.5" +"0.5*D$25" +"SUM($C$28,$D25:D25)/D17" +"C28*0.5" +"D25-281+37" +"G30" +"SUM($C$31,$D30:D30)/D17" +"IF(D24=0,""-"",D24/D28)" +"IF(G23=0,""-"",G23/G31)" +"IF(O24=0,""-"",O24/O31)" +"$L$33" +"IF(D29=0,""-"",D22/D29)" +"IF(G29=0,""-"",G20/G29)" +"IF(I22=0,""-"",I22/I29)" +"$I$36" +"304.6-300" +"-111.7" +"-351.2+300" +"+D40" +"+D41+E40" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM($C9:D9)" +"SUM($D13:E13)" +"+D27+D36+D45" +"'[2]ORIG DATA'!A2" +"[2]Yesterday!A2" +"'11-19-01'!A2" +"'11-16-01'!A2" +"'11-19-01'!A2" +"'11-19-01'!A2" +"'11-16-01'!A2" +"'11-19-01'!A2" +"'[1]ENRON EUROPE GRAPHS'!A2" +"'[2]Historical Volumes'!Q1/'[2]Historical Volumes'!C2" +"'[2]Historical Volumes'!U1/'[2]Historical Volumes'!C2" +"ROUND('[2]Historical Volumes'!AA1/'[2]Historical Volumes'!C2,0)" +"'[2]Historical Volumes'!AF1/'[2]Historical Volumes'!C2" +"ROUND('[2]Historical Volumes'!AB1/'[2]Historical Volumes'!C2,0)" +"'[2]Historical Volumes'!AG1/'[2]Historical Volumes'!C2" +"'[2]Historical Volumes'!AJ1/'[2]Historical Volumes'!C2" +"'[2]ORIG DATA'!A2" +"[2]Yesterday!A2" +"'11-20-01'!A2" +"'11-19-01'!A2" +"'11-20-01'!A2" +"'11-20-01'!A2" +"'11-19-01'!A2" +"'11-20-01'!A2" +"+'Mgmt Summary'!A3" +"+'YTD Mgmt Summary'!J9" +"+'YTD Mgmt Summary'!C9" +"-D9+C9" +"+'YTD Mgmt Summary'!M9+'YTD Mgmt Summary'!N9" +"+'YTD Mgmt Summary'!D9" +"+H9-G9" +"+C9-G9" +"D9-H9" +"K9-L9" +"SUM(C9:C25)" +"+'[6]Mgmt Summary'!J31" +"+'[6]Mgmt Summary'!C31" +"+[6]Expenses!D28" +"+'[6]Alloc Exp'!D27" +"SUM(C26:C33)" +"+'YTD Mgmt Summary'!J36" +"+'YTD Mgmt Summary'!C36" +"D37-C37" +"+'YTD Mgmt Summary'!M36+'YTD Mgmt Summary'!N36" +"+'YTD Mgmt Summary'!D36" +"+C35-C37" +"SUM(G35:G37)" +"+'[6]GM-WeeklyChnge'!C41" +"+'[6]Expense Weekly Change'!E24+'[6]Expense Weekly Change'!E23" +"+'[6]GM-WeeklyChnge'!D41" +"+'[6]Expense Weekly Change'!E9+'[6]Expense Weekly Change'!E10+'[6]Expense Weekly Change'!E11+'[6]Expense Weekly Change'!E12+'[6]Expense Weekly Change'!E13+'[6]Expense Weekly Change'!E14+'[6]Expense Weekly Change'!E15+'[6]Expense Weekly Change'!E16+'[6]Expense Weekly Change'!E22" +"+'[6]GM-WeeklyChnge'!E41+'[6]GM-WeeklyChnge'!F41+'[6]GM-WeeklyChnge'!G41" +"-G37+'[1]QTD Mgmt Summary'!$G$36" +"SUM(E45:E48)" +"+[1]GrossMargin!$I$39" +"+'[1]QTD Mgmt Summary'!$G$38" +"+[6]GrossMargin!I36" +"+G39" +"+E53-E52" +"+'Mgmt Summary'!C9+'[6]YTD Mgmt Summary'!C9" +"C9-D9" +"GrossMargin!J10" +"SUM(G9:I9)" +"J9-K9-M9-N9-L9" +"SUM(Q9:U9)" +"+'Mgmt Summary'!C15+'[6]YTD Mgmt Summary'!C15-3922" +"'[6]YTD Mgmt Summary'!C18" +"+'[6]YTD Mgmt Summary'!M18" +"+'Mgmt Summary'!D18+'[6]YTD Mgmt Summary'!D19" +"GrossMargin!J21" +"+'Mgmt Summary'!C23+2466.425+7170.213+5609.636" +"+'Mgmt Summary'!G23" +"SUM(C9:C25)" +"+'Mgmt Summary'!C29+'[6]YTD Mgmt Summary'!$C$30" +"+'Mgmt Summary'!I29+'[6]YTD Mgmt Summary'!I26" +"+'Mgmt Summary'!C32+'[2]YTD Mgmt Summary'!C27" +"+'Mgmt Summary'!S32+'[2]YTD Mgmt Summary'!S33" +"ROUND(SUM(Q32:U32),0)" +"SUM(C26:C33)" +"+'Mgmt Summary'!C36+'[6]YTD Mgmt Summary'!C37" +"+'Mgmt Summary'!G36+'[6]YTD Mgmt Summary'!G34" +"GrossMargin!J36" +"SUM(C34:C36)" +"+'GM-WeeklyChnge'!C47" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!J9" +"+'Mgmt Summary'!C9" +"-D9+C9" +"+Expenses!D9+'Alloc Exp'!K10+'Alloc Exp'!D10" +"+H9-G9" +"+C9-G9" +"D9-H9" +"K9-L9" +"+'GM-WeeklyChnge'!K9" +"-G9+'[7]QTD Mgmt Summary'!G9" +"+O9+P9" +"+G12-'[7]QTD Mgmt Summary'!G12" +"+'GM-WeeklyChnge'!K21" +"SUM(C9:C24)" +"+'Mgmt Summary'!M28" +"E28+'[7]QTD Mgmt Summary'!E28" +"+'Mgmt Summary'!L29+'Mgmt Summary'!M29+'Mgmt Summary'!N29" +"+'Mgmt Summary'!D29" +"+Expenses!D27" +"+'Alloc Exp'!D27" +"SUM(C25:C32)" +"D36-C36" +"+C34-C36" +"SUM(G34:G36)" +"GrossMargin!M10" +"Expenses!E9+'Alloc Exp'!E10+'Alloc Exp'!L10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'Alloc Exp'!D10" +"Expenses!D9" +"'Alloc Exp'!K10" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'Alloc Exp'!F10" +"Expenses!F9" +"SUM(Q9:U9)" +"+GrossMargin!M22" +"+Expenses!E15+'Alloc Exp'!E16+'Alloc Exp'!L16" +"+GrossMargin!I22" +"+'Alloc Exp'!D16" +"+'Alloc Exp'!K16" +"+'Alloc Exp'!F16" +"GrossMargin!J18" +"GrossMargin!J21" +"SUM(C9:C24)" +"-M28" +"Expenses!E26" +"'Alloc Exp'!D28" +"+Expenses!D26" +"Expenses!F26" +"+'Alloc Exp'!L28" +"+'Alloc Exp'!K28" +"+'Alloc Exp'!M28" +"GrossMargin!M34" +"Expenses!E27" +"Expenses!D27" +"Expenses!F27" +"ROUND(SUM(Q31:U31),0)" +"'Alloc Exp'!E27" +"'Alloc Exp'!D27" +"'Alloc Exp'!F27" +"SUM(C25:C33)" +"GrossMargin!I46" +"D36-M36" +"SUM(C34:C36)" +"+'Mgmt Summary'!A3" +"+GrossMargin!D10-[7]GrossMargin!D10" +"SUM(C9:G9)" +"SUM(H9:J9)" +"SUM(C15:C20)" +"+GrossMargin!D29-[7]GrossMargin!D30" +"SUM(C21:C29)+SUM(C9:C14)" +"SUM(D9:D14)+SUM(D21:D29)" +"+#REF!+#REF!" +"+[3]GrossMargin!D31-[4]GrossMargin!D31" +"SUM(C9:C14)+SUM(C21:C29)" +"'Mgmt Summary'!A3" +"-51496-1.476" +"SUM(D10:H10)" +"+I10+K10" +"L10-M10" +"13750-M12+1875+3125" +"10252.58-1500" +"SUM(D16:D21)" +"32500-2955" +"5000+8305.5" +"3229.499-3373-166+309.501" +"-290+738.093-738.093+445+36+56+2955-1471.309" +"SUM(D10:D15)+SUM(D22:D30)" +"SUM(I34:K34)" +"SUM(D10:D15)+SUM(D22:D30)" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+E9" +"E9-D9" +"4140.841+237.191+1080.71-E11" +"+E13+300" +"2003.825-443.744" +"3320.445-1471.309" +"578.553+6743.623" +"+E17+1840+3000" +"(439.884-250+100+50)*0+280.346-280.346" +"SUM(D9:D23)" +"41614+59.538-790.164-318.163+500+1271.939-1100-419.057+1823.892" +"SUM(D24:D27)" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"D9-C9" +"SUM(C9:C22)" +"SUM(C23:C26)" +"[5]Expenses!D33-[5]Expenses!D29" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"E10-D10" +"+L10" +"L11" +"3363.68+800.339-L12" +"ROUND(L11-K11,0)" +"2094.915-318.163" +"2210.893-929.482" +"569.964-569.964" +"SUM(D10:D24)" +"-(D25)" +"-K25" +"SUM(D25:D28)" +"+D9+E9" +"+D9-H9" +"_xll.HPVAL($A10,$A$18,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$18,$A$3,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)" +"SUM(D9:D17)" +"SUM(F9:F16)" +"COUNTA(C8:C12)" +"+F7+J7+N7+R7" +"SUM(E8:E12)" +"COUNTA(C15:C21)" +"SUM(E15:E21)" +"COUNTA(C25:C26)" +"SUM(E25:E26)" +"SUM(E30:E31)" +"COUNTA(C34:C37)" +"SUM(E34:E37)" +"SUM(E41:E47)" +"SUM(I41:I44)" +"COUNTA(G56:G58)" +"SUM(I56:I58)" +"SUM(E63:E65)" +"COUNTA(C68:C73)" +"SUM(E68:E73)" +"+E13+E23+E28+E32+E39+E50+E66+E54+E61+E74" +"+F7+F14+F24+F29+F33+F40+F62+F51+F55+F67" +"+'Hotlist - Identified '!U4" +"SUM(E9:E11)" +"COUNTA(C9:C11)" +"SUM(K9:K13)" +"COUNTA(I9:I13)" +"SUM(K18:K21)" +"COUNTA(I18:I21)" +"5000-750" +"SUM(E27:E28)" +"COUNTA(C27:C28)" +"+E14+E23+E29+E35+E41+K14+K23+K29+K35" +"CELL(""filename"")" +"NOW()" +"+B16" +"+B3+I3+P3+W3" +"+B17+B18" +"+AL19" +"+B19" +"+AL20+AL21" +"+AL22" +"+AL29" +"+B23+B24" +"+AL26+AL27+AL28" +"SUM(B3:B11)" +"+AL30" +"+'[1]QTD Mgmt Summary'!C9/1000" +"+[1]Expenses!D9/1000" +"+'[1]QTD Mgmt Summary'!K9/1000" +"+'[2]Mgmt Summary'!C9/1000" +"+'[2]Mgmt Summary'!M9/1000" +"+'[4]Mgmt Summary'!G9/1000" +"+'[4]Mgmt Summary'!M9/1000" +"+'[4]Mgmt Summary'!O9/1000" +"+'[3]Mgmt Summary'!C9/1000" +"+'[3]Mgmt Summary'!M9/1000" +"+'[4]Mgmt Summary'!E9/1000" +"+'[6]Mgmt Summary'!J9/1000-45" +"+'[6]Mgmt Summary'!M9/1000" +"+'[6]Mgmt Summary'!O9/1000" +"+'[6]Mgmt Summary'!C9/1000" +"+[6]Expenses!E9/1000" +"+'[7]Mgmt Summary'!J9/1000" +"+'[7]Mgmt Summary'!M9/1000" +"+'[7]Mgmt Summary'!O9/1000" +"+'[5]Mgmt Summary'!C9/1000" +"+[5]Expenses!E9/1000" +"+'[1]QTD Mgmt Summary'!C10/1000+'[1]QTD Mgmt Summary'!C11/1000" +"+[1]Expenses!D10/1000+[1]Expenses!D11/1000" +"+'[1]QTD Mgmt Summary'!K10/1000+'[1]QTD Mgmt Summary'!K11/1000" +"+'[2]Mgmt Summary'!C10/1000+'[2]Mgmt Summary'!C11/1000" +"+'[2]Mgmt Summary'!M10/1000+'[2]Mgmt Summary'!M11/1000" +"(+'[4]Mgmt Summary'!G10+'[4]Mgmt Summary'!G11)/1000" +"(+'[4]Mgmt Summary'!M10+'[4]Mgmt Summary'!M11)/1000" +"(+'[4]Mgmt Summary'!O10+'[4]Mgmt Summary'!O11)/1000" +"+'[3]Mgmt Summary'!C10/1000+'[3]Mgmt Summary'!C11/1000" +"+'[3]Mgmt Summary'!M10/1000+'[3]Mgmt Summary'!M11/1000" +"+'[4]Mgmt Summary'!E10/1000+'[4]Mgmt Summary'!E11/1000" +"+('[6]Mgmt Summary'!J10+'[6]Mgmt Summary'!$J$11)/1000" +"+('[6]Mgmt Summary'!M10+'[6]Mgmt Summary'!M11)/1000" +"+('[6]Mgmt Summary'!O10+'[6]Mgmt Summary'!O11)/1000" +"+'[6]Mgmt Summary'!C10/1000+'[6]Mgmt Summary'!C11/1000" +"+[6]Expenses!E10/1000+[6]Expenses!E11/1000" +"+'[7]Mgmt Summary'!J10/1000+'[7]Mgmt Summary'!J11/1000" +"+'[7]Mgmt Summary'!M10/1000+'[7]Mgmt Summary'!M11/1000" +"+'[7]Mgmt Summary'!O10/1000+'[7]Mgmt Summary'!O11/1000" +"+'[5]Mgmt Summary'!C10/1000+'[5]Mgmt Summary'!C11/1000" +"+[5]Expenses!E10/1000+[5]Expenses!E11/1000" +"+'[1]QTD Mgmt Summary'!C12/1000" +"+[1]Expenses!D12/1000" +"+'[1]QTD Mgmt Summary'!K12/1000" +"+'[2]Mgmt Summary'!C12/1000" +"+'[2]Mgmt Summary'!M12/1000" +"+'[4]Mgmt Summary'!G12/1000" +"+'[4]Mgmt Summary'!M12/1000" +"+'[4]Mgmt Summary'!O12/1000" +"+'[3]Mgmt Summary'!C12/1000" +"+'[3]Mgmt Summary'!M12/1000" +"+'[4]Mgmt Summary'!E12/1000" +"+'[6]Mgmt Summary'!C12/1000" +"+[6]Expenses!E12/1000" +"+'[5]Mgmt Summary'!C12/1000" +"+[5]Expenses!E12/1000" +"+'[6]Mgmt Summary'!J13/1000" +"+'[6]Mgmt Summary'!M13/1000" +"+'[6]Mgmt Summary'!O13/1000" +"+'[7]Mgmt Summary'!J13/1000" +"+'[7]Mgmt Summary'!M13/1000" +"+'[7]Mgmt Summary'!O13/1000" +"79+35+12" +"83+38+10" +"83+40+9" +"84+50+9" +"38+2+25" +"2+26+46" +"1+27+43" +"6+21+49+13" +"4+4" +"3+4" +"4+7" +"4+3" +"27+4" +"3+31" +"7+33+4" +"2+7+2+37" +"+'[1]QTD Mgmt Summary'!C19/1000" +"+[1]Expenses!D19/1000" +"+'[1]QTD Mgmt Summary'!K19/1000" +"+'[2]Mgmt Summary'!C19/1000" +"+'[2]Mgmt Summary'!M19/1000" +"+('[1]QTD Mgmt Summary'!C20+'[1]QTD Mgmt Summary'!C21+'[1]QTD Mgmt Summary'!C25+'[1]QTD Mgmt Summary'!C26+'[1]QTD Mgmt Summary'!C32)/1000+'[1]QTD Mgmt Summary'!C18/1000" +"(+[1]Expenses!$D$20+[1]Expenses!$D$21+[1]Expenses!$D$25)/1000+[1]Expenses!D18/1000" +"(+'[1]QTD Mgmt Summary'!K20+'[1]QTD Mgmt Summary'!K21+'[1]QTD Mgmt Summary'!K25+'[1]QTD Mgmt Summary'!K26+'[1]QTD Mgmt Summary'!K27)/1000+'[1]QTD Mgmt Summary'!K18/1000" +"+('[2]Mgmt Summary'!$C$18+'[2]Mgmt Summary'!$C$20+'[2]Mgmt Summary'!$C$21+'[2]Mgmt Summary'!$C$22+'[2]Mgmt Summary'!$C$26+'[2]Mgmt Summary'!$C$27)/1000" +"+('[2]Mgmt Summary'!$M$18+'[2]Mgmt Summary'!$M$20+'[2]Mgmt Summary'!$M$21+'[2]Mgmt Summary'!$M$22+'[2]Mgmt Summary'!$M$26+'[2]Mgmt Summary'!$M$27)/1000" +"+('[2]Mgmt Summary'!$E$18+'[2]Mgmt Summary'!$E$20+'[2]Mgmt Summary'!$E$21+'[2]Mgmt Summary'!$E$22+'[2]Mgmt Summary'!$E$26+'[2]Mgmt Summary'!$E$27)/1000" +"SUM('[4]Mgmt Summary'!$G$19:$G$22)/1000" +"SUM('[4]Mgmt Summary'!$M$19:$M$22)/1000+'[4]Mgmt Summary'!$M$26/1000" +"SUM('[4]Mgmt Summary'!$O$19:$O$22)/1000+'[4]Mgmt Summary'!$O$26/1000+'[4]Mgmt Summary'!$O$27/1000" +"SUM('[4]Mgmt Summary'!$C$19:$C$22)/1000" +"SUM(([4]Expenses!$E$19:$E$21))/1000+[4]Expenses!$E$25/1000" +"+('[4]Mgmt Summary'!E19+'[4]Mgmt Summary'!E20+'[4]Mgmt Summary'!E21+'[4]Mgmt Summary'!E22+'[4]Mgmt Summary'!E26+'[4]Mgmt Summary'!E27)/1000" +"SUM('[6]Mgmt Summary'!$J$20:$J$23)/1000+SUM('[6]Mgmt Summary'!$J$27:$J$27)/1000+45" +"SUM('[6]Mgmt Summary'!M20:M23)/1000+'[6]Mgmt Summary'!$M$27/1000" +"SUM('[6]Mgmt Summary'!O20:O23)/1000+'[6]Mgmt Summary'!$O$27/1000+'[6]Mgmt Summary'!$O$28/1000+'[6]Mgmt Summary'!$O$29/1000+'[6]Mgmt Summary'!$O$30/1000" +"+SUM(('[6]Mgmt Summary'!C20:C23))/1000" +"+SUM(([6]Expenses!E20:E22))/1000+[6]Expenses!$E$27/1000" +"+SUM(('[6]Mgmt Summary'!E20:E23))/1000+'[6]Mgmt Summary'!$E$27/1000+'[6]Mgmt Summary'!$E$28/1000+'[6]Mgmt Summary'!$E$29/1000+'[6]Mgmt Summary'!$E$30/1000" +"SUM('[7]Mgmt Summary'!$J$20:$J$24)/1000+('[7]Mgmt Summary'!$J$27)/1000" +"SUM('[7]Mgmt Summary'!$M$20:$M$24)/1000+'[7]Mgmt Summary'!$M$28/1000" +"SUM('[7]Mgmt Summary'!$O$20:$O$24)/1000+'[7]Mgmt Summary'!$O$28/1000+'[7]Mgmt Summary'!$O$29/1000+'[7]Mgmt Summary'!$O$27/1000+'[7]Mgmt Summary'!$O$30/1000" +"('[5]Mgmt Summary'!C20+'[5]Mgmt Summary'!C21+'[5]Mgmt Summary'!C22+'[5]Mgmt Summary'!C23)/1000" +"+([5]Expenses!$E$20+[5]Expenses!$E$21+[5]Expenses!$E$22+[5]Expenses!$E$26)/1000" +"+('[5]Mgmt Summary'!$E$20+'[5]Mgmt Summary'!$E$21+'[5]Mgmt Summary'!$E$22+'[5]Mgmt Summary'!$E$23+'[5]Mgmt Summary'!$E$27+'[5]Mgmt Summary'!$E$28)/1000" +"33+2" +"SUM(B16:B26)" +"11+1+20+7+5+2" +"6+2+21+7+5" +"3+2+21+7+5" +"2+20+7+5" +"5+7+208" +"5+8+217" +"5+7+221" +"8+5+215" +"7+5+216" +"130+5+10" +"106" +"105+8+5" +"108+5+10+28" +"107+5+8" +"11+6+94+32+1" +"31+11+4+95" +"11+28+4+95" +"105+5+8" +"11+27+6+121" +"SUM(AL19:AL30)" +"+B3" +"+B35+I3" +"+C35+P3" +"+D35+W3" +"+E3" +"+I35+L3" +"+J35+S3" +"+K35+Z3" +"+B44" +"+I12" +"+P12" +"+W12" +"SUM(B47:E47)" +"+E12" +"+L12" +"+S12" +"+Z12" +"+D3" +"+D3+K3" +"+D3+K3+R3" +"+D3+K3+R3+Y3" +"+G3" +"+G3+N3" +"+G3+N3+U3" +"+G3+N3+U3+AB3" +"+D12" +"+K12" +"+R12" +"+Y12" +"+G12" +"+N12" +"+U12" +"+AB12" +"2.359+3.674" +"4.009+-6.918" +"-1.548+2.948" +"46.518+6.453" +"5.489" +"4.496+0.077" +"2.726+0.085" +"3.84+0.143" +"3.03+1.443" +"2.625" +"-3.929-1.8" +"+B11+G11+L11" +"+Q11+V11+AA11" +"+AF11+AK11+AP11" +"+AU11+AZ11+BE11" +"+B3+G3+L3+Q3" +"SUM(B3:B6)" +"284373+101430" +"291290+151757" +"279788+134082" +"91+34" +"327+45" +"762+147" +"410+58" +"CELL(""FILENAME"",A1)" +"NOW()" +"-143.867-D10" +"G11-F11" +"+K11-J11" +"SUM($C10:D10)" +"D19*12" +"E19*6" +"F19*4" +"G19*3" +"H19/5*12" +"I19*2" +"J19/7*12" +"K19/8*12" +"L19/9*12" +"M19/10*12" +"N19/11*21" +"O19" +"34.4-(51.1*0.65)" +"F21+(0.65*2.498754)" +"L21+(23*0.65)" +"(1133565/1000)" +"(687761/1000)" +"(985129)/1000" +"1164.947-51.5" +"0.5*D$25" +"SUM($C$28,$D25:D25)/D17" +"C28*0.5" +"D25-281+37" +"G30" +"SUM($C$31,$D30:D30)/D17" +"IF(D24=0,""-"",D24/D28)" +"IF(G23=0,""-"",G23/G31)" +"IF(O24=0,""-"",O24/O31)" +"$L$33" +"IF(D29=0,""-"",D22/D29)" +"IF(G29=0,""-"",G20/G29)" +"IF(I22=0,""-"",I22/I29)" +"$I$36" +"304.6-300" +"-111.7" +"-351.2+300" +"+D40" +"+D41+E40" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM($C9:D9)" +"SUM($D13:E13)" +"+D27+D36+D45" +"'[2]ORIG DATA'!A2" +"[2]Yesterday!A2" +"'11-21-01'!A2" +"'11-20-01'!A2" +"'11-21-01'!A2" +"'11-21-01'!A2" +"'11-20-01'!A2" +"'11-21-01'!A2" +"'[2]ORIG DATA'!A2" +"[2]Yesterday!A2" +"'11-26-01'!A2" +"'11-21-01'!A2" +"'11-26-01'!A2" +"'11-26-01'!A2" +"'11-21-01'!A2" +"'11-26-01'!A2" +"SUM(I2:I27)" +"I65*J65" +"SUM(I2:I67)" +"+'Mgmt Summary'!C9+'[7]YTD Mgmt Summary'!C9" +"C9-D9" +"GrossMargin!J10" +"SUM(G9:I9)" +"J9-K9-M9-N9-L9" +"ROUND(SUM(Q9:U9),0)" +"+'[3]YTD Mgmt Summary'!C18" +"+'[7]YTD Mgmt Summary'!Q18" +"+'Mgmt Summary'!C18+'[7]YTD Mgmt Summary'!C19" +"+'Mgmt Summary'!C21+'[7]YTD Mgmt Summary'!C21" +"+'Mgmt Summary'!G21+'[7]YTD Mgmt Summary'!G20" +"GrossMargin!J21" +"+'Mgmt Summary'!C23+'[7]YTD Mgmt Summary'!C22" +"+'Mgmt Summary'!G23+'[7]YTD Mgmt Summary'!G21" +"SUM(C9:C25)" +"+'Mgmt Summary'!C28+'[7]YTD Mgmt Summary'!$C$27" +"GrossMargin!J30" +"+'Mgmt Summary'!T28+'[2]YTD Mgmt Summary'!T22" +"+'Mgmt Summary'!C31+'[2]YTD Mgmt Summary'!C27" +"+'Mgmt Summary'!S31+'[2]YTD Mgmt Summary'!S33" +"SUM(C26:C32)" +"SUM(C33:C35)" +"+'GM-WeeklyChnge'!C48" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!J9" +"+'Mgmt Summary'!C9" +"-D9+C9" +"+Expenses!D9+'Alloc Exp'!K10+'Alloc Exp'!D10" +"+H9-G9" +"+C9-G9" +"D9-H9" +"K9-L9" +"+'GM-WeeklyChnge'!K9" +"-G9+'[8]QTD Mgmt Summary'!G9" +"+O9+P9" +"+G12-'[8]QTD Mgmt Summary'!G12" +"+'GM-WeeklyChnge'!K21" +"+Expenses!D22+'Alloc Exp'!K23+'Alloc Exp'!D23" +"SUM(C9:C25)" +"+'Mgmt Summary'!L28+'Mgmt Summary'!M28+'Mgmt Summary'!N28" +"+'Mgmt Summary'!D28" +"+'Mgmt Summary'!J30" +"+'Mgmt Summary'!C30" +"+Expenses!D27" +"+'Alloc Exp'!D27" +"SUM(C26:C32)" +"D36-C36" +"+'Mgmt Summary'!M35" +"+C34-C36" +"SUM(G34:G36)" +"GrossMargin!M10" +"Expenses!E9+'Alloc Exp'!E10+'Alloc Exp'!L10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'Alloc Exp'!D10" +"Expenses!D9" +"'Alloc Exp'!K10" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'Alloc Exp'!F10" +"Expenses!F9" +"SUM(Q9:U9)" +"+GrossMargin!M22" +"+Expenses!E15+'Alloc Exp'!E16+'Alloc Exp'!L16" +"+GrossMargin!I22" +"+'Alloc Exp'!D16" +"+'Alloc Exp'!K16" +"+'Alloc Exp'!F16" +"GrossMargin!J18" +"GrossMargin!J21" +"+Expenses!E22+'Alloc Exp'!E23+'Alloc Exp'!L23" +"GrossMargin!J23" +"+'Alloc Exp'!D23" +"Expenses!D22" +"+'Alloc Exp'!K23" +"+'Alloc Exp'!F23" +"Expenses!F22" +"SUM(C9:C25)" +"Expenses!E26" +"'Alloc Exp'!D28" +"+Expenses!D26" +"Expenses!F26" +"+'Alloc Exp'!L28" +"+'Alloc Exp'!K28" +"-T28" +"+'Alloc Exp'!M28" +"GrossMargin!M35" +"Expenses!E27" +"GrossMargin!I35" +"Expenses!D27" +"Expenses!F27" +"ROUND(SUM(Q30:U30),0)" +"'Alloc Exp'!E27" +"'Alloc Exp'!D27" +"'Alloc Exp'!F27" +"SUM(C26:C32)" +"GrossMargin!I47" +"D35-M35" +"SUM(C33:C35)" +"+'Mgmt Summary'!A3" +"+GrossMargin!D10-[8]GrossMargin!D10" +"SUM(C9:G9)" +"SUM(H9:J9)" +"SUM(C15:C20)" +"SUM(C21:C30)+SUM(C9:C14)" +"SUM(D9:D14)+SUM(D21:D30)" +"+#REF!+#REF!" +"+[4]GrossMargin!D31-[5]GrossMargin!D31" +"SUM(C9:C14)+SUM(C21:C30)" +"'Mgmt Summary'!A3" +"SUM(D10:H10)" +"+I10+K10" +"L10-M10" +"13750-M12+1875+3125" +"10252.58-1500" +"SUM(D16:D21)" +"32500-2955" +"5000+8305.5" +"3229.499-3373-166+309.501" +"-290+738.093-738.093+445+36+56+2955-1471.309" +"SUM(D10:D15)+SUM(D22:D31)" +"SUM(I35:K35)" +"SUM(D10:D15)+SUM(D22:D31)" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+E9" +"E9-D9" +"4140.841+237.191+1080.71-E11" +"+E13+300" +"2003.825-443.744" +"3320.445-1471.309" +"578.553+6743.623" +"+E17+1840" +"(439.884-250+100+50)*0+280.346-280.346" +"SUM(D9:D23)" +"41614+59.538-790.164-318.163+500+1271.939-1100-419.057+1823.892" +"SUM(D24:D27)" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"D9-C9" +"SUM(C9:C22)" +"SUM(C23:C26)" +"[6]Expenses!D33-[6]Expenses!D29" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"E10-D10" +"+L10" +"L11" +"3363.68+800.339-L12" +"ROUND(L11-K11,0)" +"2094.915-318.163" +"2210.893-929.482" +"569.964-569.964" +"SUM(D10:D24)" +"-(D25)" +"-K25" +"SUM(D25:D28)" +"+D9+E9" +"+D9-H9" +"_xll.HPVAL($A10,$A$18,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$18,$A$3,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)" +"SUM(D9:D17)" +"SUM(F9:F16)" +"+B16" +"+B3+I3+P3+W3" +"+B17+B18" +"+AL19" +"+B19" +"+AL20+AL21" +"+AL22" +"+AL29" +"+B23+B24" +"+AL26+AL27+AL28" +"SUM(B3:B11)" +"+AL30" +"+'[1]QTD Mgmt Summary'!C9/1000" +"+[1]Expenses!D9/1000" +"+'[1]QTD Mgmt Summary'!K9/1000" +"+'[2]Mgmt Summary'!C9/1000" +"+'[2]Mgmt Summary'!M9/1000" +"+'[4]Mgmt Summary'!G9/1000" +"+'[4]Mgmt Summary'!M9/1000" +"+'[4]Mgmt Summary'!O9/1000" +"+'[3]Mgmt Summary'!C9/1000" +"+'[3]Mgmt Summary'!M9/1000" +"+'[4]Mgmt Summary'!E9/1000" +"+'[5]Mgmt Summary'!J9/1000" +"+'[5]Mgmt Summary'!M9/1000" +"+'[5]Mgmt Summary'!O9/1000" +"+'[5]Mgmt Summary'!C9/1000" +"+[5]Expenses!E9/1000" +"+'[7]Mgmt Summary'!J9/1000" +"+'[7]Mgmt Summary'!M9/1000" +"+'[7]Mgmt Summary'!O9/1000" +"+'[6]Mgmt Summary'!C9/1000" +"+[6]Expenses!E9/1000" +"+'[1]QTD Mgmt Summary'!C10/1000+'[1]QTD Mgmt Summary'!C11/1000" +"+[1]Expenses!D10/1000+[1]Expenses!D11/1000" +"+'[1]QTD Mgmt Summary'!K10/1000+'[1]QTD Mgmt Summary'!K11/1000" +"+'[2]Mgmt Summary'!C10/1000+'[2]Mgmt Summary'!C11/1000" +"+'[2]Mgmt Summary'!M10/1000+'[2]Mgmt Summary'!M11/1000" +"(+'[4]Mgmt Summary'!G10+'[4]Mgmt Summary'!G11)/1000" +"(+'[4]Mgmt Summary'!M10+'[4]Mgmt Summary'!M11)/1000" +"(+'[4]Mgmt Summary'!O10+'[4]Mgmt Summary'!O11)/1000" +"+'[3]Mgmt Summary'!C10/1000+'[3]Mgmt Summary'!C11/1000" +"+'[3]Mgmt Summary'!M10/1000+'[3]Mgmt Summary'!M11/1000" +"+'[4]Mgmt Summary'!E10/1000+'[4]Mgmt Summary'!E11/1000" +"+('[5]Mgmt Summary'!J10+'[5]Mgmt Summary'!$J$11)/1000" +"+('[5]Mgmt Summary'!M10+'[5]Mgmt Summary'!M11)/1000" +"+('[5]Mgmt Summary'!O10+'[5]Mgmt Summary'!O11)/1000" +"+'[5]Mgmt Summary'!C10/1000+'[5]Mgmt Summary'!C11/1000" +"+[5]Expenses!E10/1000+[5]Expenses!E11/1000" +"+'[7]Mgmt Summary'!J10/1000+'[7]Mgmt Summary'!J11/1000" +"+'[7]Mgmt Summary'!M10/1000+'[7]Mgmt Summary'!M11/1000" +"+'[7]Mgmt Summary'!O10/1000+'[7]Mgmt Summary'!O11/1000" +"+'[6]Mgmt Summary'!C10/1000+'[6]Mgmt Summary'!C11/1000" +"+[6]Expenses!E10/1000+[6]Expenses!E11/1000" +"+'[1]QTD Mgmt Summary'!C12/1000" +"+[1]Expenses!D12/1000" +"+'[1]QTD Mgmt Summary'!K12/1000" +"+'[2]Mgmt Summary'!C12/1000" +"+'[2]Mgmt Summary'!M12/1000" +"+'[4]Mgmt Summary'!G12/1000" +"+'[4]Mgmt Summary'!M12/1000" +"+'[4]Mgmt Summary'!O12/1000" +"+'[3]Mgmt Summary'!C12/1000" +"+'[3]Mgmt Summary'!M12/1000" +"+'[4]Mgmt Summary'!E12/1000" +"+'[5]Mgmt Summary'!C12/1000" +"+[5]Expenses!E12/1000" +"+'[6]Mgmt Summary'!C12/1000" +"+[6]Expenses!E12/1000" +"+'[5]Mgmt Summary'!J13/1000" +"+'[5]Mgmt Summary'!M13/1000" +"+'[5]Mgmt Summary'!O13/1000" +"+'[7]Mgmt Summary'!J13/1000" +"+'[7]Mgmt Summary'!M13/1000" +"+'[7]Mgmt Summary'!O13/1000" +"79+35+12" +"83+38+10" +"83+40+9" +"38+2+25" +"2+26+46" +"1+27+43" +"4+4" +"3+4" +"4+7" +"27+4" +"3+31" +"7+33" +"+'[1]QTD Mgmt Summary'!C19/1000" +"+[1]Expenses!D19/1000" +"+'[1]QTD Mgmt Summary'!K19/1000" +"+'[2]Mgmt Summary'!C19/1000" +"+'[2]Mgmt Summary'!M19/1000" +"+('[1]QTD Mgmt Summary'!C20+'[1]QTD Mgmt Summary'!C21+'[1]QTD Mgmt Summary'!C25+'[1]QTD Mgmt Summary'!C26+'[1]QTD Mgmt Summary'!C32)/1000+'[1]QTD Mgmt Summary'!C18/1000" +"(+[1]Expenses!$D$20+[1]Expenses!$D$21+[1]Expenses!$D$25)/1000+[1]Expenses!D18/1000" +"(+'[1]QTD Mgmt Summary'!K20+'[1]QTD Mgmt Summary'!K21+'[1]QTD Mgmt Summary'!K25+'[1]QTD Mgmt Summary'!K26+'[1]QTD Mgmt Summary'!K27)/1000+'[1]QTD Mgmt Summary'!K18/1000" +"+('[2]Mgmt Summary'!$C$18+'[2]Mgmt Summary'!$C$20+'[2]Mgmt Summary'!$C$21+'[2]Mgmt Summary'!$C$22+'[2]Mgmt Summary'!$C$26+'[2]Mgmt Summary'!$C$27)/1000" +"+('[2]Mgmt Summary'!$M$18+'[2]Mgmt Summary'!$M$20+'[2]Mgmt Summary'!$M$21+'[2]Mgmt Summary'!$M$22+'[2]Mgmt Summary'!$M$26+'[2]Mgmt Summary'!$M$27)/1000" +"+('[2]Mgmt Summary'!$E$18+'[2]Mgmt Summary'!$E$20+'[2]Mgmt Summary'!$E$21+'[2]Mgmt Summary'!$E$22+'[2]Mgmt Summary'!$E$26+'[2]Mgmt Summary'!$E$27)/1000" +"SUM('[4]Mgmt Summary'!$G$19:$G$22)/1000" +"SUM('[4]Mgmt Summary'!$M$19:$M$22)/1000+'[4]Mgmt Summary'!$M$26/1000" +"SUM('[4]Mgmt Summary'!$O$19:$O$22)/1000+'[4]Mgmt Summary'!$O$26/1000+'[4]Mgmt Summary'!$O$27/1000" +"SUM('[4]Mgmt Summary'!$C$19:$C$22)/1000" +"SUM(([4]Expenses!$E$19:$E$21))/1000+[4]Expenses!$E$25/1000" +"+('[4]Mgmt Summary'!E19+'[4]Mgmt Summary'!E20+'[4]Mgmt Summary'!E21+'[4]Mgmt Summary'!E22+'[4]Mgmt Summary'!E26+'[4]Mgmt Summary'!E27)/1000" +"SUM('[5]Mgmt Summary'!$J$20:$J$23)/1000" +"SUM('[5]Mgmt Summary'!M20:M23)/1000+'[5]Mgmt Summary'!$M$27/1000+'[5]Mgmt Summary'!$M$28/1000" +"SUM('[5]Mgmt Summary'!O20:O23)/1000+'[5]Mgmt Summary'!$O$27/1000+'[5]Mgmt Summary'!$O$28/1000+'[5]Mgmt Summary'!$O$29/1000" +"+SUM(('[5]Mgmt Summary'!C20:C23))/1000" +"+SUM(([5]Expenses!E20:E22))/1000+[5]Expenses!$E$27/1000" +"+SUM(('[5]Mgmt Summary'!E20:E23))/1000+'[5]Mgmt Summary'!$E$27/1000+'[5]Mgmt Summary'!$E$28/1000+'[5]Mgmt Summary'!$E$29/1000" +"SUM('[7]Mgmt Summary'!$J$20:$J$24)/1000" +"SUM('[7]Mgmt Summary'!$M$20:$M$24)/1000+'[7]Mgmt Summary'!$M$28/1000" +"SUM('[7]Mgmt Summary'!$O$20:$O$24)/1000+'[7]Mgmt Summary'!$O$28/1000+'[7]Mgmt Summary'!$O$29/1000" +"('[6]Mgmt Summary'!C20+'[6]Mgmt Summary'!C21+'[6]Mgmt Summary'!C22+'[6]Mgmt Summary'!C23)/1000" +"+([6]Expenses!$E$20+[6]Expenses!$E$21+[6]Expenses!$E$22+[6]Expenses!$E$26)/1000" +"+('[6]Mgmt Summary'!$E$20+'[6]Mgmt Summary'!$E$21+'[6]Mgmt Summary'!$E$22+'[6]Mgmt Summary'!$E$23+'[6]Mgmt Summary'!$E$27+'[6]Mgmt Summary'!$E$28)/1000" +"33+2" +"SUM(B16:B26)" +"11+1+20+7+5+2" +"6+2+21+7+5" +"3+2+21+7+5" +"5+7+208" +"5+8+217" +"5+7+221" +"8+5+215" +"7+5+216" +"130+5+10" +"106" +"105+8+5" +"108+5+10+28" +"107+5+8" +"11+6+94+32+1" +"31+11+4+95" +"11+28+4+95" +"105+5+8" +"SUM(AL19:AL30)" +"+B3" +"+B35+I3" +"+C35+P3" +"+D35+W3" +"+E3" +"+I35+L3" +"+J35+S3" +"+K35+Z3" +"+B44" +"+I12" +"+P12" +"+W12" +"SUM(B47:E47)" +"+E12" +"+L12" +"+S12" +"+Z12" +"+D3" +"+D3+K3" +"+D3+K3+R3" +"+D3+K3+R3+Y3" +"+G3" +"+G3+N3" +"+G3+N3+U3" +"+G3+N3+U3+AB3" +"+D12" +"+K12" +"+R12" +"+Y12" +"+G12" +"+N12" +"+U12" +"+AB12" +"2.359+3.674" +"4.009+-6.918" +"-1.548+2.948" +"46.518+6.453" +"5.489" +"4.496+0.077" +"2.726+0.085" +"3.84+0.143" +"3.03+1.443" +"2.625" +"-3.929-1.8" +"+B11+G11+L11" +"+Q11+V11+AA11" +"+AF11+AK11+AP11" +"+AU11+AZ11+BE11" +"+B3+G3+L3+Q3" +"SUM(B3:B6)" +"284373+101430" +"291290+151757" +"279788+134082" +"91+34" +"327+45" +"762+147" +"410+58" +"CELL(""FILENAME"",A1)" +"NOW()" +"-143.867-D10" +"G11-F11" +"+K11-J11" +"SUM($C10:D10)" +"D19*12" +"E19*6" +"F19*4" +"G19*3" +"H19/5*12" +"I19*2" +"J19/7*12" +"K19/8*12" +"L19/9*12" +"M19/10*12" +"N19/11*21" +"O19" +"F21+(0.65*2.498754)" +"(1133565/1000)" +"(687761/1000)" +"(985129)/1000" +"0.5*D$25" +"SUM($C$28,$D25:D25)/D17" +"C28*0.5" +"D25-281+37" +"G30" +"SUM($C$31,$D30:D30)/D17" +"IF(D24=0,""-"",D24/D28)" +"IF(G23=0,""-"",G23/G31)" +"$I$33" +"IF(D29=0,""-"",D22/D29)" +"IF(G29=0,""-"",G20/G29)" +"IF(I22=0,""-"",I22/I29)" +"$I$36" +"COUNTA(C8:C14)" +"+F7+J7+N7+R7" +"SUM(E8:E14)" +"COUNTA(C17:C26)" +"SUM(E17:E26)" +"COUNTA(C30:C31)" +"SUM(E30:E31)" +"SUM(E35:E36)" +"COUNTA(C39:C42)" +"SUM(E39:E42)" +"COUNTA(C46:C53)" +"SUM(E46:E53)" +"SUM(I46:I49)" +"COUNTA(G61:G63)" +"COUNTA(O61:O65)" +"SUM(I61:I63)" +"SUM(Q61:Q65)" +"SUM(E68:E70)" +"COUNTA(C73:C78)" +"SUM(E73:E78)" +"+E15+E28+E33+E37+E44+E55+E71+E59+E66+E79" +"+F7+F16+F29+F34+F38+F45+F67+F56+F60+F72" +"+'Hotlist - Identified '!U4" +"SUM(E9:E11)" +"COUNTA(C9:C11)" +"SUM(K9:K13)" +"COUNTA(I9:I13)" +"SUM(K18:K21)" +"COUNTA(I18:I21)" +"5000-750" +"SUM(E27:E28)" +"COUNTA(C27:C28)" +"+E14+E23+E29+E35+E41+K14+K23+K29+K35" +"CELL(""filename"")" +"NOW()" +"+'EOL LINKS'!B18" +"C36" +"+F36" +"+D36" +"(B2/F2)" +"(H2+I2)/2" +"+J2-K2" +"+'Prior Day Position'!K16" +"+F52" +"(D5+E5)-0.005" +"(D5+E5)+0.005" +"(B5/F5)*1000" +"+'EOL LINKS'!B20" +"(C39+C40)/2" +"+F39" +"(C41+C42)/2" +"+$F$53" +"+'Prior Day Position'!K22" +"C43" +"+'Prior Day Position'!K24" +"(C45+C46)/2" +"C47" +"+'Prior Day Position'!K28" +"(C48+C49+C50)/3" +"+F54" +"+'Prior Day Position'!K30" +"((B6*22+B6*20+B7*21+B7*22+B8*22+B9*20+B10*22+B10*22+B11*20+B12*23+B12*20+B12*21)/255)" +"+D14" +"+F54" +"((F6*31+F6*28+F7*31+F7*30+F8*31+F9*30+F10*31+F10*31+F11*30+F12*31+F12*30+F12*31)/365)" +"+K15" +"+'Prior Day Position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illing Determinants'!B16" +"+E11/E13" +"2068441*E10/E11" +"2068441-C18" +"(-6.5*('DWR Billing Determinants'!E15+D10)*10)+(-111493.402)" +"D9*6.5*10" +"SUM(C18:C20)" +"-6.5*('DWR Billing Determinants'!H15+D9)*10" +"SUM(I18:I21)" +"C21/G10/10" +"I22/G9/10" +"-0.66" +"C24+C25" +"C27*G10/G11+I24*G9/G11" +"+B7*C7*10" +"E7*F7*10" +"+I7*H7*10" +"+J7+G7" +"+K7-D7" +"SUM(B7:B14)" +"SUM(C7:C14)/8" +"SUM(B10:B14)" +"SUM(B8:B14)+5/53*B7" +"D11" +"+G9-D9" +"+E9/E11" +"G11*C9" +"+G10" +"+E10/E11" +"+G11*C10" +"+G11-E11" +"'DWR Billing Determinants (2)'!B18" +"+E11/E13" +"2068441*E10/E11" +"2068441-C18" +"(-6.5*('DWR Billing Determinants'!E15+D10)*10)+(-76198.644)" +"D9*6.5*10" +"SUM(C18:C20)" +"-6.5*('DWR Billing Determinants'!H15+D9)*10" +"SUM(I18:I21)" +"C21/G10/10" +"I22/G9/10" +"-0.66" +"C24+C25" +"+I24+I25" +"C27*G10/G11+I24*G9/G11" +"+B7*C7*10" +"+B7*'[1]Rate Increase Model'!$F$12" +"E7*F7*10" +"+B7*'[1]Rate Increase Model'!$F$11" +"+I7*H7*10" +"+J7+G7" +"+K7-D7" +"SUM(B7:B14)" +"SUM(C7:C14)/8" +"SUM(B10:B14)" +"SUM(B8:B14)+5/53*B7" +"B16+B11+B12+B13" +"B18+B17-B16" +"+B7*C7*10" +"E7*F7*10" +"+I7*H7*10" +"+J7+G7" +"+K7-D7" +"SUM(B7:B14)" +"SUM(C7:C14)/8" +"SUM(B10:B14)" +"SUM(B8:B14)+5/53*B7" +"+B7*C7*10" +"+B7*'[2]Rate Increase Model'!$F$12" +"E7*F7*10" +"+B7*'[2]Rate Increase Model'!$F$11" +"+I7*H7*10" +"+J7+G7" +"+K7-D7" +"SUM(B7:B14)" +"SUM(C7:C14)/8" +"SUM(B10:B14)+B9*30/92" +"SUM(E10:E14)" +"SUM(B8:B14)+5/53*B7" +"D11" +"+G9-D9" +"+E9/E11" +"G11*C9" +"+G10" +"+E10/E11" +"+G11*C10" +"+G11-E11" +"'DWR Billing Determinants (3)'!B16" +"+E11/E13" +"2068441*E10/E11" +"2068441-C18" +"(-6.5*('DWR Billing Determinants'!E15+D10)*10)+(-91602.88588)" +"D9*6.5*10" +"SUM(C18:C20)" +"-6.5*('DWR Billing Determinants'!H15+D9)*10" +"SUM(I18:I21)" +"C21/G10/10" +"I22/G9/10" +"-0.66" +"C24+C25" +"C27*G10/G11+I24*G9/G11" +"+B7*C7*10" +"+B7*'[1]Rate Increase Model'!$F$12" +"E7*F7*10" +"+B7*'[1]Rate Increase Model'!$F$11" +"+I7*H7*10" +"+J7+G7" +"+K7-D7" +"SUM(B7:B14)" +"SUM(C7:C14)/8" +"SUM(B10:B14)" +"SUM(B8:B14)+5/53*B7" +"B16+B11+B12+B13" +"B18+B17-B16" +"+B7*C7*10" +"E7*F7*10" +"+I7*H7*10" +"+J7+G7" +"+K7-D7" +"SUM(B7:B14)" +"SUM(C7:C14)/8" +"SUM(B10:B14)" +"SUM(B8:B14)+5/53*B7" +"+E11/E13" +"+E12/E13" +"+D13/G13" +"+E13/G13" +"+D19" +"+G17-D17" +"+G19*$C$11" +"+G18" +"+G19*$C$12" +"+G19-E19" +"+'DWR Billing Determinants'!B16" +"+E19/E20" +"+D14" +"E21/E19" +"SUM(D27:D30)" +"+D31+D25" +"+'DWR Billing Determinants'!D15" +"+E40*D19*10" +"SUM(D39:D40)" +"+D25-D39" +"+D31-D40" +"+D33-D41" +"+D25" +"+D52*(E18/E19)" +"+D52-G52" +"-D39" +"-'DWR Billing Determinants'!G15" +"-'DWR Billing Determinants'!J15" +"+D52+D53" +"SUM(G52:G53)" +"+G19" +"+G18" +"+G17" +"D55/(D56*10)" +"+I55/(I56*10)" +"+G58*C12" +"+D57+D58" +"+I57-I58" +"SUM(D17:O17)" +"(D10*D18+D11*D19)*(D13+D14)/1000" +"D15*D17/1000" +"SUM(D23:D24)" +"+B32/12" +"+I32" +"SUM(I31:I32)" +"+I33/1000" +"SUM(I34:T34)/12" +"+B7*C7*10" +"+B7*'Rate Increase Model'!$F$12" +"E7*F7*10" +"+B7*'Rate Increase Model'!$F$11" +"+I7*H7*10" +"+J7+G7" +"+K7-D7" +"SUM(B7:B14)" +"SUM(C7:C14)/8" +"SUM(B10:B14)" +"SUM(B8:B14)+5/53*B7" +"+E11/E13" +"+E12/E13" +"+D13/G13" +"+E13/G13" +"+D19" +"+G17-D17" +"+G19*$C$11" +"+G18" +"+G19*$C$12" +"+G19-E19" +"+'DWR Billing Determinants'!B17" +"+E19/E20" +"+D14" +"E21/E19" +"SUM(D27:D30)" +"+D31+D25" +"+'DWR Billing Determinants'!D15" +"+E40*('DWR Billing Determinants'!B16/'Rate Increase Model'!E20*D20)*10" +"SUM(D39:D40)" +"+D25-D39" +"+D31-D40" +"+D33-D41" +"+D25" +"+D52*(E18/E19)" +"+D52-G52" +"-D39" +"-'DWR Billing Determinants'!G15" +"-'DWR Billing Determinants'!J15" +"+D52+D53" +"+G19" +"+G18" +"+G17" +"D54/(D55*10)" +"+I54/(I55*10)" +"+G57*C12" +"+I56-I57" +"SUM(D17:O17)" +"(D10*D18+D11*D19)*(D13+D14)/1000" +"D15*D17/1000" +"SUM(D23:D24)" +"+B32/12" +"+I32" +"SUM(I31:I32)" +"+I33/1000" +"SUM(I34:T34)/12" +"+B7*C7*10" +"+B7*'Rate Increase Model'!$F$12" +"E7*F7*10" +"+B7*'Rate Increase Model'!$F$11" +"+I7*H7*10" +"+J7+G7" +"+K7-D7" +"SUM(B7:B14)" +"SUM(C7:C14)/8" +"SUM(B10:B14)" +"SUM(B8:B14)+5/53*B7" +"+E11/E13" +"+E12/E13" +"+D13/G13" +"+E13/G13" +"+D19" +"+G17-D17" +"+G19*$C$11" +"+G18" +"+G19*$C$12" +"+G19-E19" +"+'DWR Billing Determinants'!B16" +"+E19/E20" +"+D14" +"E21/E19" +"SUM(D27:D30)" +"+D31+D25" +"+'DWR Billing Determinants'!D15" +"+E40*D19*10" +"SUM(D39:D40)" +"+D25-D39" +"+D31-D40" +"+D33-D41" +"+D25" +"+D52*(E18/E19)" +"+D52-G52" +"-D39" +"-'DWR Billing Determinants'!G15" +"-'DWR Billing Determinants'!J15" +"+D52+D53" +"SUM(G52:G53)" +"D56" +"-((G55+G56)/('DWR Billing Determinants'!B17*'Rate Increase Model'!F18*10))*('DWR Billing Determinants'!B17-'DWR Billing Determinants'!B16)*'Rate Increase Model'!F18*10" +"+G19" +"+G18" +"+G17" +"(D55+D57+D56)/(D58*10)" +"+I55/(I58*10)" +"+G60*C12" +"+D59+D60" +"+I59-I60" +"SUM(D17:O17)" +"(D10*D18+D11*D19)*(D13+D14)/1000" +"D15*D17/1000" +"SUM(D23:D24)" +"+B32/12" +"+I32" +"SUM(I31:I32)" +"+I33/1000" +"SUM(I34:T34)/12" +"+B7*C7*10" +"+B7*'Rate Increase Model'!$F$12" +"E7*F7*10" +"+B7*'Rate Increase Model'!$F$11" +"+I7*H7*10" +"+J7+G7" +"+K7-D7" +"SUM(B7:B14)" +"SUM(C7:C14)/8" +"SUM(B10:B14)" +"SUM(B8:B14)+5/53*B7" +"B2/12" +"PMT(C2,B3,B1,0)" +"-$B$5" +"$C$2*B1" +"B12-D12" +"C12-B12" +"B1-E12" +"G12-F12" +"29*12" +"A12+1" +"-PMT($C$2,I12,H12,0)" +"$C$2*H12" +"H12-E13" +"I12-1" +"D60" +"D2+E2" +"SUM(J2:N2)" +"SUM(D4:D59)" +"SUM(D4:D81)" +"SUM(D2:F2)" +"SUM(L4:Q4)" +"+SUM('Non-gas CALI_deal_sum'!L12:L14)-'Gas Deals'!C13" +"+'Non-gas CALI_deal_sum'!L16-'Gas Deals'!C23" +"+SUM('Non-gas CALI_deal_sum'!L32:L35)" +"+'Non-gas CALI_deal_sum'!L26" +"+'Non-gas CALI_deal_sum'!L11+'Non-gas CALI_deal_sum'!L23" +"+'Gas Deals'!B25" +"-'Gas Deals'!C28" +"+'Gas Deals'!B15" +"-'Gas Deals'!C18" +"-'Gas Deals'!C7" +"+'Non-gas CALI_deal_sum'!L18+'Non-gas CALI_deal_sum'!L19" +"+'Non-gas CALI_deal_sum'!L25" +"+'Non-gas CALI_deal_sum'!L17+'Non-gas CALI_deal_sum'!L27" +"+'Non-gas CALI_deal_sum'!L30" +"+'Non-gas CALI_deal_sum'!L24" +"+'Non-gas CALI_deal_sum'!L31" +"+'Non-gas CALI_deal_sum'!L15" +"+'Non-gas CALI_deal_sum'!L29" +"+'Non-gas CALI_deal_sum'!L39" +"SUM(C4:C21)" +"SUM(I11:J11)" +"+L11/K11" +"SUM(G11:G20)" +"SUM(G23:G36)" +"G45+G41+G37+G21" +"C5+C11+C16+C21+C26" +"Instructions!F3" +"Instructions!F5" +"+P11" +"SUM(C11:C16)" +"SUM(Q11:S16)" +"SUM(R11:R15)" +"+C209" +"SUM(E21:P21)" +"SUM(C21:C23)" +"+E266" +"ROUND((+(+E11+E12+E13)*(5000/12))+(0.0935*E209),0)" +"((+R11+R12+R13)*5200)+0.0935*R209" +"((+S11+S12+S13)*5400)+0.0935*S209" +"ROUND(Q37*1.05,0)" +"SUM(C37:C38)" +"+C39+C43+C47+C51+C55+C59+C63" +"C71+C75+C79+C83+C87+C91+C95+C99+C103+C107+C111+C115+C119+C123+C127+C131+C135+C139+C143+C147+C151+C155+C159+C163+C167" +"+C24+C28+C32+C65+C169+C175" +"ROUND(+E184*1.0425,0)" +"ROUND(Q184*1.04,0)" +"SUM(C184:C208)" +"+B184" +"+F184+E212" +"+B184" +"IF(+C184>65000,+(+(C184-65000)*0.02)+(65000*0.09),+C184*0.09)" +"ROUND(IF(+E212>78000,+E184*0.02,+E184*0.09),0)" +"ROUND(IF(+R184>81000,+(+(R184-81000)*0.02)+(81000*0.09),+R184*0.09),0)" +"ROUND(C22*0.09,0)" +"ROUND(+E22*0.09,0)" +"ROUND(IF(Instructions!J11>(78000*(+E11+E12)),(+(71000*(+E11+E12))*0.09)+((Instructions!J11-(71000*(+E11+E12)))*0.02),+Instructions!J11*0.09),0)" +"SUM(C239:C265)" +"Instructions!F5" +"Instructions!F3" +"SUM(G8:G12)" +"G13+G14" +"G8+G18" +"G20+G10" +"SUM(G40:G45)" +"G56+G46" +"Instructions!F3" +"Instructions!F5" +"+Detail!C177" +"$Q10/12" +"-Q$7*0.56" +"-Q$7*0.32" +"-Q$7*0.12" +"SUM(C10:C33)" +"ROUND(+C7+C34,0)" +"Instructions!F3" +"Instructions!F4" +"ROUND(+Detail!C24/1000,0)" +"ROUND(+Detail!D24/1000,0)" +"ROUND(+Detail!Q24/1000,0)" +"ROUND(+Detail!R24/1000,0)" +"ROUND(+Detail!S24/1000,0)" +"ROUND(+Detail!C65/1000,0)" +"ROUND(+Detail!D65/1000,0)" +"ROUND(+Detail!Q65/1000,0)" +"ROUND(+Detail!R65/1000,0)" +"ROUND(+Detail!S65/1000,0)" +"ROUND(+Detail!C155/1000,0)" +"ROUND(+Detail!D155/1000,0)" +"ROUND(+Detail!Q155/1000,0)" +"ROUND(+Detail!R155/1000,0)" +"ROUND(+Detail!S155/1000,0)" +"ROUND((+Detail!C115+Detail!C119+Detail!C131+Detail!C143+Detail!C123+Detail!C127+Detail!C135+Detail!C139)/1000,0)" +"ROUND((+Detail!D115+Detail!D119+Detail!D131+Detail!D143+Detail!D123+Detail!D127+Detail!D135+Detail!D139)/1000,0)" +"ROUND((+Detail!Q115+Detail!Q119+Detail!Q131+Detail!Q143+Detail!Q123+Detail!Q127+Detail!Q135+Detail!Q139)/1000,0)" +"ROUND((+Detail!C159+Detail!C163)/1000,0)" +"ROUND((+Detail!D159+Detail!D163)/1000,0)" +"ROUND((+Detail!Q159+Detail!Q163)/1000,0)" +"ROUND((+Detail!R159+Detail!R163)/1000,0)" +"ROUND((+Detail!S159+Detail!S163)/1000,0)" +"ROUND(+Detail!C95/1000,0)" +"ROUND(+Detail!D95/1000,0)" +"ROUND(+Detail!Q95/1000,0)" +"ROUND(+Detail!R95/1000,0)" +"ROUND(+Detail!S95/1000,0)" +"ROUND(Detail!C169/1000,0)-'Exec Summ'!D15-'Exec Summ'!D16-'Exec Summ'!D17-'Exec Summ'!D18-'Exec Summ'!D19" +"ROUND(Detail!D169/1000,0)-'Exec Summ'!F15-'Exec Summ'!F16-'Exec Summ'!F17-'Exec Summ'!F18-'Exec Summ'!F19" +"ROUND(Detail!Q169/1000,0)-'Exec Summ'!H15-'Exec Summ'!H16-'Exec Summ'!H17-'Exec Summ'!H18-'Exec Summ'!H19" +"ROUND(Detail!R169/1000,0)-'Exec Summ'!J15-'Exec Summ'!J16-'Exec Summ'!J17-'Exec Summ'!J18-'Exec Summ'!J19" +"ROUND(Detail!S169/1000,0)-'Exec Summ'!L15-'Exec Summ'!L16-'Exec Summ'!L17-'Exec Summ'!L18-'Exec Summ'!L19" +"SUM(D12:D20)" +"ROUND(+Detail!C28/1000,0)" +"ROUND(+Detail!D28/1000,0)" +"ROUND(+Detail!Q28/1000,0)" +"ROUND(+Detail!R28/1000,0)" +"ROUND(+Detail!S28/1000,0)" +"ROUND(+Detail!C32/1000,0)" +"ROUND(+Detail!D32/1000,0)" +"ROUND(+Detail!Q32/1000,0)" +"ROUND(+Detail!R32/1000,0)" +"ROUND(+Detail!S32/1000,0)" +"ROUND(+Detail!C173/1000,0)" +"ROUND(+Detail!D173/1000,0)" +"ROUND(+Detail!Q173/1000,0)" +"ROUND(+Detail!R173/1000,0)" +"ROUND(+Detail!S173/1000,0)" +"SUM(D22:D27)" +"ROUND(+Allocations!C34/1000,0)" +"ROUND(+Allocations!D34/1000,0)" +"ROUND(+Allocations!Q34/1000,0)" +"ROUND(+Allocations!R34/1000,0)" +"ROUND(+Allocations!S34/1000,0)" +"ROUND(D29+D31,1)" +"+Detail!C11" +"+Detail!D11" +"+Detail!Q11" +"+Detail!R11" +"+Detail!S11" +"CELL(""filename"",A36)" +"Instructions!F4" +"+Detail!A24" +"+Detail!E24" +"A1" +"+Detail!A28" +"+Detail!E28" +"+Detail!A32" +"+Detail!E32" +"+Detail!A36" +"+Detail!E39" +"+Detail!A40" +"+Detail!E43" +"+Detail!A44" +"+Detail!E47" +"+Detail!A48" +"+Detail!E51" +"+Detail!A52" +"+Detail!E55" +"+Detail!A56" +"+Detail!E59" +"+Detail!A60" +"+Detail!E63" +"+Detail!A68" +"+Detail!E71" +"Detail!A72" +"Detail!E75" +"A11" +"+Detail!A76" +"+Detail!E79" +"+Detail!A80" +"+Detail!E83" +"+Detail!A84" +"+Detail!E87" +"+Detail!A88" +"+Detail!E91" +"+Detail!A92" +"+Detail!E95" +"+Detail!A96" +"+Detail!E99" +"+Detail!A100" +"+Detail!E103" +"+Detail!A104" +"+Detail!E107" +"+Detail!A108" +"+Detail!E111" +"+Detail!A112" +"+Detail!E115" +"+Detail!A116" +"+Detail!E119" +"Detail!A120" +"Detail!E123" +"Detail!A124" +"Detail!E127" +"A23" +"+Detail!A128" +"+Detail!E131" +"Detail!A132" +"Detail!E135" +"Detail!A136" +"Detail!E139" +"+Detail!A140" +"+Detail!E143" +"+Detail!A144" +"+Detail!E147" +"+Detail!A148" +"+Detail!E151" +"+Detail!A152" +"+Detail!E155" +"+Detail!A156" +"+Detail!E159" +"+Detail!A160" +"+Detail!E163" +"+Detail!A164" +"+Detail!E167" +"+Detail!A173" +"+Detail!E173" +"SUM(C1:C38)" +"AVERAGE(B4:B5)" +"AVERAGE(B6:B8)" +"AVERAGE(B9:B11)" +"AVERAGE(B12:B14)" +"AVERAGE(B15:B17)" +"AVERAGE(B18:B20)" +"SUM(B3:B8)" +"SUM(B11:B19)" +"SUM(B22:B23)" +"SUM(B26:B32)" +"SUM(B9+B20+B24+B33)" +"SUM(C9+C20+C24)" +"SUM(B5:B12)" +"SUM(B16:B22)" +"SUM(B26:B29)" +"SUM(B13+B23+B30)" +"+A6*B6" +"+A6+A7" +"+C8/A8" +"+C7+C6" +"-PMT($B$8,$A16,12500)/185000" +"-PMT($B$8,$A16,7500)/185000" +"B16+C16" +"Data!N8" +"Data!L8" +"+$E4*F4/1000" +"$D$18" +"$C$18" +"+$D$14" +"+$C$15" +"Data!N12" +"$B$18" +"Data!N14" +"SUMIF(Data!$O$18:$O$73,""=public"",Data!$M$18:$M$73)/E14" +"SUMIF(Data!$O$18:$O$73,""=public"",Data!$L$18:$L$73)" +"SUMIF(Data!$O$18:$O$73,""=private"",Data!$M$18:$M$73)/E15" +"SUMIF(Data!$O$18:$O$73,""=private"",Data!$L$18:$L$73)" +"SUMPRODUCT(B4:B15,$E$4:$E$15)/SUMPRODUCT($E$4:$E$15,F4:F15)" +"SUM(E4:E15)" +"B17" +"SUMPRODUCT(C4:C13,$E$4:$E$13)/SUMPRODUCT($E$4:$E$13,G4:G13)" +"+L8/1000" +"+N8" +"+Q8+L9/1000" +"SUM(M8:M73)/SUM(L8:L73)" +"+N82" +"+A6*B6" +"+A6+A7" +"+C8/A8" +"+C7+C6" +"-PMT($B$8,$A21,10200)/185000" +"-PMT($B$8,$A21,12500)/185000" +"-PMT($B$8,$A21,7500)/185000" +"SUM(B21:D21)" +"E21-D21" +"+A6*B6" +"+F6/$F$10" +"+A6+A7" +"+C8/A8" +"+C7+C6" +"SUM(F6:F8)" +"55417/116084" +"12.5*B17" +"9.547*B17" +"42037/116084" +"18631/116084" +"SUM(B17:B20)" +"-PMT($B$8,$A37,$E$17)/$F$6*1000000" +"-PMT($B$8,$A37,$F$17)/$F$6*1000000" +"-PMT($B$8,$A37,$G$17)/$F$6*1000000" +"SUM(B37:D37)" +"E37-D37" +"-PMT($B$8,$A37,$H$17)/$F$6*1000000" +"+E37+L37+M37" +"-PMT($B$8,$A48,$E$18)/$F$7*1000000" +"-PMT($B$8,$A48,$F$18)/$F$7*1000000" +"-PMT($B$8,$A48,$G$18)/$F$7*1000000" +"-PMT($B$8,$A48,$H$18)/$F$7*1000000" +"-PMT($B$8,$A59,$E$19)/$F$8*1000000" +"-PMT($B$8,$A59,$F$19)/$F$8*1000000" +"-PMT($B$8,$A59,$G$19)/$F$8*1000000" +"-PMT($B$8,$A59,$H$19)/$F$8*1000000" +"-PMT($B$8,$A70,$E$21)/$F$10*1000000" +"-PMT($B$8,$A70,$F$21)/$F$10*1000000" +"-PMT($B$8,$A70,$G$21)/$F$10*1000000" +"-PMT($B$8,$A70,$H$21)/$F$10*1000000" +"SUM(C6:C17)" +"SUM(C21:C24)" +"SUM(C28:C33)" +"SUM(C18+C25+C34)" +"SUM(C36+C39)" +"SUM(C44:C56)" +"SUM(C60:C62)" +"SUM(C41+C57+C63+C65+C67)" +"SUM(C74:C76)" +"SUM(C88:C96)" +"SUM(C83+C85+C97+C100)" +"SUM(C69+C79+C103)" +"C28" +"0.2*B7+0.6*C7+0.2*D7" +"-($B$10*E7)" +"IF(C27>0,-C27,0)" +"IF(D23<0,D23*0.01,0)" +"C26*$B$11" +"SUM(D16:D22)" +"IF(D26>$B$13,0,250-D26)" +"IF(C26<$B$13,SUM(C26:C27),C26)" +"MAX(D27:I27)" +"IF(D27>0,1,0)" +"SUM(D32:I32)" +"B3-1" +"SUM(B5:F5)" +"B15-B25" +"SUM(B9:B14)" +"G15-G25" +"SUM(G38:G43)" +"SUM(G26,G35,G45)" +"B3-1" +"SUM(B5:F5)" +"B15-B25" +"SUM(B9:B14)" +"G15-G25" +"SUM(G38:G43)" +"SUM(G26,G35,G45)" +"B3-1" +"B15-B34" +"SUM(B9:B14)" +"B9/B$15" +"B28/B$34" +"SUM(C6:C7)" +"SUM(B30:B32)" +"B45/(295.14+549.3)" +"SUM(D5:H5)" +"SUM(D5:D10)" +"D11-D19" +"D21+D31+D40" +"SUM(B9:B14)/5" +"+$B15/C15" +"+$B$28" +"+C15*(1-C16)+$B17" +"+C17/C15-1" +"108580-172832" +"77897-108580" +"57144-77897" +"92585-141283" +"83182-92585" +"85172-83182" +"179438-94303" +"94303-63308" +"63308-60527" +"-(3732)" +"-(2222)" +"-(1124)" +"+SUM(G10:G13)" +"+G5+G14" +"26404+172832" +"35829+108580" +"47008+77897" +"+((458463-145614)+(342045-128619))/2" +"+((298002-113046)+(342045-128619))/2" +"+((298002-113046)+(273606-101211))/2" +"+(145614+128619)/2" +"(128619+113046)/2" +"(113046+101211)/2" +"+E40/E42" +"+E41/E42" +"+(141283+92585)/2" +"+(92585+83182)/2" +"+(85172+83182)/2" +"+E68-G11" +"+(E68/E69)" +"+$E$74/E76" +"+(E70/E71)*$E$74" +"2358.1+585.9" +"807.1" +"SUM(C6:C10)" +"SUM(D6:D10)" +"SUM(D14:D15)" +"SUM(E3:E16)" +"SUM(F27:F36)" +"SUM(F48:F59)" +"SUM(F68:F71)" +"SUM(G3:G72)" +"SUM(C79:C82)" +"SUM(B3:G3)" +"SUM(H3:H4)" +"SUM(H17:H19)" +"SUM(B23:F23)" +"SUM(H23:H26)" +"K8-J10" +"J14-J15" +"K10-J16-J18" +"SUM(J21:J22)" +"K18-J23" +"K28+J30" +"SUM(J37:J39)" +"K32-J40" +"K42-J45" +"K45-J47" +"SUM(H8:H16)" +"H17-H18" +"I5-H19" +"SUM(H25:H27)" +"I22-H28" +"SUM(H28:H32)" +"I29-H33" +"I35-H36" +"SUM(H8:H16)" +"H17-H18" +"I5-H19" +"SUM(H25:H27)" +"H28+H32-H30" +"+I22-H33" +"I35-H36" +"I38+H41" +"facts!C25" +"0.05*facts!C20" +"384-45" +"B6/B7" +"0.7/2" +"-PV(DiscRate/12,$B$7,$B$6/$B$7,,0)" +"-PV(discrate2/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate3/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate4/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate5/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate6/12,$B$7,$B$6/$B$7,,0)" +"PV(POWER(1+DiscRate,0.5)-1,40,-$B$13)" +"PV(POWER(1+discrate2,0.5)-1,40,-$B$13)" +"PV(POWER(1+DiscRate3,0.5)-1,40,-$B$13)" +"PV(POWER(1+DiscRate4,0.5)-1,40,-$B$13)" +"PV(POWER(1+DiscRate5,0.5)-1,40,-$B$13)" +"PV(POWER(1+DiscRate6,0.5)-1,40,-$B$13)" +"C24/POWER(1+DiscRate,2.67)" +"D24/POWER(1+discrate2,2.67)" +"E24/POWER(1+DiscRate3,2.67)" +"F24/POWER(1+DiscRate4,2.67)" +"G24/POWER(1+DiscRate5,2.67)" +"H24/POWER(1+DiscRate6,2.67)" +"C16/POWER(1+DiscRate,22.5)" +"D16/POWER(1+discrate2,22.5)" +"E16/POWER(1+DiscRate3,22.5)" +"F16/POWER(1+DiscRate4,22.5)" +"G16/POWER(1+DiscRate5,22.5)" +"H16/POWER(1+DiscRate6,22.5)" +"C28+C25-C20" +"tixdr0/1000000" +"tixdr2/1000000" +"tixdr3/1000000" +"tixdr4/1000000" +"tixdr5/1000000" +"tixdr6/1000000" +"-C30/C31" +"(C39*6+B39*4)/10" +"C20*1000000/$D$39" +"$D$40" +"C42*C43" +"384-45" +"B6/B7" +"0.7/2" +"DiscRate+0.005" +"-PV(DiscRate/12,$B$7,$B$6/$B$7,,0)" +"-PV(discrate2/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate3/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate4/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate5/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate6/12,$B$7,$B$6/$B$7,,0)" +"PV(POWER(1+DiscRate,0.5)-1,40,-$B$13)" +"PV(POWER(1+discrate2,0.5)-1,40,-$B$13)" +"PV(POWER(1+DiscRate3,0.5)-1,40,-$B$13)" +"PV(POWER(1+DiscRate4,0.5)-1,40,-$B$13)" +"PV(POWER(1+DiscRate5,0.5)-1,40,-$B$13)" +"PV(POWER(1+DiscRate6,0.5)-1,40,-$B$13)" +"C25/POWER(1+DiscRate,2.167)" +"C17/POWER(1+DiscRate,22.5)" +"D17/POWER(1+discrate2,22.5)" +"E17/POWER(1+DiscRate3,22.5)" +"F17/POWER(1+DiscRate4,22.5)" +"G17/POWER(1+DiscRate5,22.5)" +"H17/POWER(1+DiscRate6,22.5)" +"C29+C26-C21" +"tixdr0/1000000" +"tixdr2/1000000" +"tixdr3/1000000" +"tixdr4/1000000" +"tixdr5/1000000" +"tixdr6/1000000" +"-C31/C32" +"(C40*6+B40*4)/10" +"C21*1000000/$D$40" +"$D$41" +"C43*C44" +"B51/(POWER(1+C$16,(A51-1997)))" +"SUM(B51:B70)" +"C2*D2" +"$E2/POWER(1+DiscRate,2+attendance!$A2)" +"$E2/POWER(1+discrate2,2+attendance!$A2)" +"$E2/POWER(1+DiscRate3,2+attendance!$A2)" +"$E2/POWER(1+DiscRate4,2+attendance!$A2)" +"$E2/POWER(1+DiscRate5,2+attendance!$A2)" +"$E2/POWER(1+DiscRate6,2+attendance!$A2)" +"E3/POWER(1+DiscRate,2+attendance!A3)" +"SUM(F2:F21)" +"$B$11-B4" +"D4" +"C4*POWER(1+inflation,A4)" +"E5/E4-1" +"G5/H5" +"D6-200000/C6" +"C19/1.1" +"C19*1.4" +"E19/D19-1" +"(1-G$18*$F19)*$B19" +"[1]Sheet1!S1" +"[1]Sheet2!S1" +"[1]Sheet3!S1" +"F9+G9" +"F9+G9" +"SUM(F9:F12)" +"F18+F13" +"I13+I18+I20" +"I47-I23" +"I23+I25" +"SUM(F29:F30)" +"F31+F35" +"E78/1000000+F40" +"E78/1000000+F40" +"(E71*1000)-(E78/1000000)+F41" +"(F40+G40+F41-K40)" +"F42" +"SUM(F40:F43)" +"F45+F37" +"I37+I45" +"F37/F45" +"F33/F45" +"F59/F23" +"'Income Statement'!E29" +"'Income Statement'!G29" +"F63/F45" +"(34.125+40.625)/2" +"7480000000/E70" +"E74/E75" +"E72*E76" +"1089000000+E72" +"E8+G8" +"E8+G8" +"E8-E10" +"SUM(E12:E23)" +"0.353*E25" +"0.432*G25" +"E29/E31" +"E29" +"-(I20+I23)" +"E42" +"I42+I47" +"(E42/E41)-1" +"[8]Rate_Summary!$B$5" +"[8]Rate_Summary!$B$6" +"[8]Rate_Summary!$C$5" +"[8]Rate_Summary!$C$6" +"[8]Rate_Summary!$D$5" +"[8]Rate_Summary!$D$6" +"[8]Rate_Summary!$E$5" +"[8]Rate_Summary!$E$6" +"[8]Rate_Summary!$F$5" +"[8]Rate_Summary!$F$6" +"[8]Rate_Summary!$G$5" +"[8]Rate_Summary!$G$6" +"A8+31" +"AVERAGE(C6:C43)" +"A43+31" +"A61+10" +"AVERAGE(C8:C43,C47:C70)" +"0.065/12" +"0.065/12" +"[1]Prices!A2" +"E6-30" +"F6+31" +"I6+31" +"[1]Undercollections!C19" +"[1]Undercollections!F19" +"[1]Undercollections!I19" +"[1]Undercollections!L19" +"[1]Undercollections!O19" +"[1]Undercollections!R19" +"[1]Prices!I12" +"[1]Prices!C14" +"H8+0.01" +"[1]Prices!H16" +"[1]Prices!I16" +"[1]Undercollections!S12/1000000" +"[1]Undercollections!V12/1000000" +"[1]Undercollections!S19/1000000" +"[1]Undercollections!V19/1000000" +"[1]Undercollections!S13/1000000" +"[1]Undercollections!V13/1000000" +"[1]Undercollections!S20/1000000" +"[1]Undercollections!V20/1000000" +"[1]Undercollections!S14/1000000" +"[1]Undercollections!V14/1000000" +"[1]Undercollections!S21/1000000" +"[1]Undercollections!V21/1000000" +"(I18-I19)+(I21-I22)+(I24-I25)-237" +"(K18-K19)+(K21-K22)+(K24-K25)" +"0.6*-83" +"-[1]Undercollections!EB10/1000000" +"H39+I27" +"(H39+0.5*(I27+#REF!))*$C$58+0.4" +"(J39+0.5*(K27+K36+K37))*$C$58" +"I31+I32" +"-0.6*'[2]PURCH PWR'!L$50/1000" +"-0.6*'[2]PURCH PWR'!$M$50/1000" +"[1]Undercollections!S39" +"[1]Undercollections!V39" +"H33+H35+#REF!+#REF!" +"I33+I35+#REF!+#REF!+I38" +"J33+J35" +"K33+K36+K37" +"I39-I41" +"K39-L41" +"0.065/12" +"[1]Prices!A2" +"E6-30" +"F6+31" +"I6+31" +"[1]Undercollections!C19" +"[1]Undercollections!F19" +"[1]Undercollections!I19" +"[1]Undercollections!L19" +"[1]Undercollections!O19" +"[1]Undercollections!R19" +"[1]Prices!I12" +"[1]Prices!C14" +"H8+0.01" +"[1]Prices!H16" +"[1]Prices!I16" +"[1]Undercollections!S12/1000000" +"[1]Undercollections!V12/1000000" +"[1]Undercollections!S19/1000000" +"[1]Undercollections!V19/1000000" +"[1]Undercollections!S13/1000000" +"[1]Undercollections!V13/1000000" +"[1]Undercollections!S20/1000000" +"[1]Undercollections!V20/1000000" +"[1]Undercollections!S14/1000000" +"[1]Undercollections!V14/1000000" +"[1]Undercollections!S21/1000000" +"[1]Undercollections!V21/1000000" +"(I18-I19)+(I21-I22)+(I24-I25)-237" +"(K18-K19)+(K21-K22)+(K24-K25)" +"0.6*-83" +"-[1]Undercollections!EB10/1000000" +"H39+I27" +"(H39+0.5*(I27+#REF!))*$C$58+0.4" +"(J39+0.5*(K27+K36+K37))*$C$58" +"I31+I32" +"-0.6*'[2]PURCH PWR'!L$50/1000" +"-0.6*'[2]PURCH PWR'!$M$50/1000" +"[1]Undercollections!S39" +"[1]Undercollections!V39" +"H33+H35+#REF!+#REF!" +"I33+I35+#REF!+#REF!+I38" +"J33+J35" +"K33+K36+K37" +"I39-I41" +"K39-L41" +"0.065/12" +"0.065/12" +"(A12)" +"A14+1" +"'UNBUNDLED RATE TABLE'!AA14" +"I16-G16" +"IF(G17<=0, ""--"",K17/G17)" +"K24/G24" +"G4" +"'UNBUNDLED RATE TABLE'!AA90" +"'[1]UNBUNDLED RATE TABLE'!AA97" +"G4" +"'UNBUNDLED RATE TABLE'!AA158" +"G151" +"I235-G235" +"G198" +"A305" +"K318/G319" +"G294" +"G451" +"G151" +"G5" +"G499" +"G558" +"'UNBUNDLED RATE TABLE'!AA632" +"G4" +"'UNBUNDLED RATE TABLE'!AA711" +"G708" +"'UNBUNDLED RATE TABLE'!AA769" +"'UNBUNDLED RATE TABLE'!AA827" +"IF(G836=0, ""-- "",K836/G836)" +"G708" +"G708" +"'PRESENT & PROPOSED UDC RATES'!G4" +"(A10)" +"A12+1" +"SUM(G14:Y14)" +"M2" +"M2" +"M146" +"A250+1" +"M193" +"A300" +"M289" +"M369" +"ROUND(SUM(G467:Y467),2)" +"M446" +"M490" +"M553" +"M698" +"M814" +"M873" +"'UNBUNDLED RATE TABLE'!M2" +"'PRESENT & PROPOSED UDC RATES'!G17-S17" +"'PRESENT & PROPOSED UDC RATES'!I17-T17" +"MAX(IF($C16>T$32,ROUND(($C16-T$32)*$S$23+(T$32*$S$22),2)+ROUND(($C16*0.00012),2),ROUND(($C16*$S$22),2)+ROUND(($C16*0.00012),2)),$S$18)" +"MAX(IF($C16>U$32,ROUND(($C16-U$32)*$T$23+(U$32*$T$22),2)+ROUND(($C16*0.00012),2),ROUND(($C16*$T$22),2)+ROUND(($C16*0.00012),2)),$T$18)" +"G16-E16" +"((G16-E16)/E16)" +"'PRESENT & PROPOSED UDC RATES'!G18-S17" +"'PRESENT & PROPOSED UDC RATES'!I18-T17" +"A16+1" +"+S17" +"S19*30" +"'[2]UNBUNDLED RATE TABLE'!AA18" +"C19+50" +"S15+$S$17" +"C27+100" +"ROUND(R32*30.4,-1)" +"'RES. -TYPICAL BILL IMPACT'!G4" +"'PRESENT & PROPOSED UDC RATES'!G163" +"ROUND(W$13+($C15*W$15)+($C15*0.00012),2)" +"G15-E15" +"(G15/E15)-1" +"'PRESENT & PROPOSED UDC RATES'!G166" +"1+A15" +"'SCHEDULE A-TYPICAL BILL'!G3" +"ROUND(C16*Q16*$AG$27/12,-2)" +"ROUND(((Y$18*12)+($C16*((Y$37*12)+(Y$43*5)+(Y$49*7)+($Q16*((Y$61*$AG$16)+(Y$79*$AG$17)+(Y$67*$AG$20)+(Y$85*$AG$21)+(Y$73*$AG$24)+(Y$91*$AG$25))))))/12+($E16*0.00012),0)" +"I16-G16" +"(I16/G16)-1" +"S15+1" +"1+A16" +"'PRESENT & PROPOSED UDC RATES'!G212" +"C18" +"Q16" +"1151+760" +"1612+1066" +"SUM(AG16:AG25)" +"ROUND(((Y$24*12)+($C37*((Y$37*12)+(Y$43*5)+(Y$49*7)+($Q37*((Y$61*$AG$16)+(Y$79*$AG$17)+(Y$67*$AG$20)+(Y$85*$AG$21)+(Y$73*$AG$24)+(Y$91*$AG$25))))))/12+($E37*0.00012),0)" +"+S51+1" +"H4" +"ROUND(C77*Q77*$AG$27/12,-3)" +"ROUND(((Y$19*12)+($C77*((Y$38*12)+(Y$44*5)+(Y$50*7)+($Q77*((Y$62*$AG$16)+(Y$80*$AG$17)+(Y$68*$AG$20)+(Y$86*$AG$21)+(Y$74*$AG$24)+(Y$92*$AG$25))))))/12+($E77*0.00012),0)" +"$Q$77" +"$Q$78" +"$Q$79" +"$Q$80" +"$Q$81" +"$Q$82" +"ROUND(((Y$25*12)+($C91*((Y$38*12)+(Y$44*5)+(Y$50*7)+($Q91*((Y$62*$AG$16)+(Y$80*$AG$17)+(Y$68*$AG$20)+(Y$86*$AG$21)+(Y$74*$AG$24)+(Y$92*$AG$25))))))/12+($E91*0.00012),0)" +"C4+1" +"E4+1" +"C5*(1+E6)" +"E5*(1+F6)" +"C5/B5-1" +"E5*E8" +"B7/B5" +"B5-B7" +"E5*E12" +"B11/B5" +"E5*$D$15" +"B13+B15" +"(('Balance Sheet'!C20+'Balance Sheet'!C15+'Balance Sheet'!E20+'Balance Sheet'!E15)/2)*0.094" +"(('Balance Sheet'!E20+'Balance Sheet'!E15+'Balance Sheet'!F20+'Balance Sheet'!F15)/2)*0.094" +"B16-B18" +"$D$20*E19" +"B19-B20" +"E21/E23" +"C4+1" +"E4+1" +"$D$5*'Income Statement'!E5" +"$D$6*'Income Statement'!E5" +"$D$7*'Income Statement'!E5" +"$D$8*'Income Statement'!E5" +"SUM(B5:B8)" +"$D$10*'Income Statement'!E5" +"C11-($C$11/30)" +"E11-($C$11/30)" +"$D$12*'Income Statement'!E5" +"$D$15*E13" +"$D$16*'Income Statement'!E5" +"$D$17*'Income Statement'!E5" +"SUM(B15:B17)" +"$D$19*'Income Statement'!E5" +"$D$20*E13" +"E27-E21" +"B26+B21" +"E13" +"E26-C26-E35-'Income Statement'!E21" +"F26-E26-F35-'Income Statement'!F21" +"'Cash Flow, DCF, Ratios'!E20" +"-('Income Statement'!E18*(1-'Income Statement'!$D$20))" +"E31+E32" +"(E20+E15)-(C20+C15)" +"(F20+F15)-(E20+E15)" +"(E26-C26)-'Income Statement'!E21" +"(F26-E26)-'Income Statement'!F21" +"E33+E36" +"E5-C5" +"F5-E5" +"E37-E38" +"C4+1" +"E4+1" +"'Income Statement'!B16" +"B5*('Income Statement'!B20/'Income Statement'!B19)" +"'Income Statement'!D20" +"$D$6*E5" +"B5-B6" +"(D9*'Balance Sheet'!C10)+('Balance Sheet'!C11-'Balance Sheet'!E11)" +"($D$9*'Balance Sheet'!E10)+('Balance Sheet'!E11-'Balance Sheet'!F11)" +"-('Balance Sheet'!E12-'Balance Sheet'!C12)" +"-('Balance Sheet'!F12-'Balance Sheet'!E12)" +"'Balance Sheet'!E19-'Balance Sheet'!C19" +"'Balance Sheet'!F19-'Balance Sheet'!E19" +"-('Balance Sheet'!E6-'Balance Sheet'!C6)" +"-('Balance Sheet'!F6-'Balance Sheet'!E6)" +"'Balance Sheet'!E16-'Balance Sheet'!C16" +"'Balance Sheet'!F16-'Balance Sheet'!E16" +"SUM(B7:B16)" +"('Balance Sheet'!E10-'Balance Sheet'!C10)+(D9*'Balance Sheet'!C10)" +"('Balance Sheet'!F10-'Balance Sheet'!E10)+($D$9*'Balance Sheet'!E10)" +"E17-E19" +"N7/(D25-D22)" +"E20+E22" +"1/((1+$D$25)^(E4-$C$4))" +"E23*E25" +"SUM(E26:N26)" +"-('Balance Sheet'!C20+'Balance Sheet'!C15)" +"SUM(B28:B30)" +"B31/B32" +"C7/'Income Statement'!C5" +"'Income Statement'!C5/(('Balance Sheet'!B13+'Balance Sheet'!C13)/2)" +"'Income Statement'!E5/(('Balance Sheet'!C13+'Balance Sheet'!E13)/2)" +"C37*C38" +"'Income Statement'!C21/'Cash Flow, DCF, Ratios'!C7" +"(('Balance Sheet'!B13+'Balance Sheet'!C13)/2)/(('Balance Sheet'!B26+'Balance Sheet'!C26)/2)" +"(('Balance Sheet'!C13+'Balance Sheet'!E13)/2)/(('Balance Sheet'!C26+'Balance Sheet'!E26)/2)" +"C39*C40*C41" +"C4+1" +"E4+1" +"C5*(1+E6)" +"E5*(1+F6)" +"C5/B5-1" +"E5*E8" +"B7/B5" +"B5-B7" +"E5*E12" +"B11/B5" +"E5*$D$15" +"B13+B15" +"(('Balance Sheet'!C20+'Balance Sheet'!C15+'Balance Sheet'!E20+'Balance Sheet'!E15)/2)*0.094" +"(('Balance Sheet'!E20+'Balance Sheet'!E15+'Balance Sheet'!F20+'Balance Sheet'!F15)/2)*0.094" +"B16-B18" +"$D$20*E19" +"B19-B20" +"E21/E23" +"C4+1" +"E4+1" +"$D$5*'Income Statement'!E5" +"$D$6*'Income Statement'!E5" +"$D$7*'Income Statement'!E5" +"$D$8*'Income Statement'!E5" +"SUM(B5:B8)" +"$D$10*'Income Statement'!E5" +"C11-($C$11/30)" +"E11-($C$11/30)" +"$D$12*'Income Statement'!E5" +"$D$15*E13" +"$D$16*'Income Statement'!E5" +"$D$17*'Income Statement'!E5" +"SUM(B15:B17)" +"$D$19*'Income Statement'!E5" +"$D$20*E13" +"E27-E21" +"B26+B21" +"E13" +"E26-C26-E35-'Income Statement'!E21" +"F26-E26-F35-'Income Statement'!F21" +"'Cash Flow, DCF, Ratios'!E20" +"-('Income Statement'!E18*(1-'Income Statement'!$D$20))" +"E31+E32" +"(E20+E15)-(C20+C15)" +"(F20+F15)-(E20+E15)" +"(E26-C26)-'Income Statement'!E21" +"(F26-E26)-'Income Statement'!F21" +"E33+E36" +"E5-C5" +"F5-E5" +"E37-E38" +"C4+1" +"E4+1" +"'Income Statement'!B16" +"B5*('Income Statement'!B20/'Income Statement'!B19)" +"'Income Statement'!D20" +"$D$6*E5" +"B5-B6" +"(D9*'Balance Sheet'!C10)+('Balance Sheet'!C11-'Balance Sheet'!E11)" +"($D$9*'Balance Sheet'!E10)+('Balance Sheet'!E11-'Balance Sheet'!F11)" +"-('Balance Sheet'!E12-'Balance Sheet'!C12)" +"-('Balance Sheet'!F12-'Balance Sheet'!E12)" +"'Balance Sheet'!E19-'Balance Sheet'!C19" +"'Balance Sheet'!F19-'Balance Sheet'!E19" +"-('Balance Sheet'!E6-'Balance Sheet'!C6)" +"-('Balance Sheet'!F6-'Balance Sheet'!E6)" +"'Balance Sheet'!E16-'Balance Sheet'!C16" +"'Balance Sheet'!F16-'Balance Sheet'!E16" +"SUM(B7:B16)" +"('Balance Sheet'!E10-'Balance Sheet'!C10)+(D9*'Balance Sheet'!C10)" +"('Balance Sheet'!F10-'Balance Sheet'!E10)+($D$9*'Balance Sheet'!E10)" +"E17-E19" +"N7/(D25-D22)" +"E20+E22" +"1/((1+$D$25)^(E4-$C$4))" +"E23*E25" +"SUM(E26:N26)" +"-('Balance Sheet'!C20+'Balance Sheet'!C15)" +"SUM(B28:B30)" +"B31/B32" +"C7/'Income Statement'!C5" +"'Income Statement'!C5/(('Balance Sheet'!B13+'Balance Sheet'!C13)/2)" +"'Income Statement'!E5/(('Balance Sheet'!C13+'Balance Sheet'!E13)/2)" +"C37*C38" +"'Income Statement'!C21/'Cash Flow, DCF, Ratios'!C7" +"(('Balance Sheet'!B13+'Balance Sheet'!C13)/2)/(('Balance Sheet'!B26+'Balance Sheet'!C26)/2)" +"(('Balance Sheet'!C13+'Balance Sheet'!E13)/2)/(('Balance Sheet'!C26+'Balance Sheet'!E26)/2)" +"C39*C40*C41" +"C4+1" +"E4+1" +"C5*(1+E6)" +"E5*(1+F6)" +"C5/B5-1" +"E5*E8" +"B7/B5" +"B5-B7" +"E5*E12" +"B11/B5" +"E5*$D$15" +"B13+B15" +"(('Balance Sheet'!C20+'Balance Sheet'!C15+'Balance Sheet'!E20+'Balance Sheet'!E15)/2)*0.094" +"(('Balance Sheet'!E20+'Balance Sheet'!E15+'Balance Sheet'!F20+'Balance Sheet'!F15)/2)*0.094" +"B16-B18" +"$D$20*E19" +"B19-B20" +"E21/E23" +"C4+1" +"E4+1" +"$D$5*'Income Statement'!E5" +"$D$6*'Income Statement'!E5" +"$D$7*'Income Statement'!E5" +"$D$8*'Income Statement'!E5" +"SUM(B5:B8)" +"$D$10*'Income Statement'!E5" +"C11-($C$11/30)" +"E11-($C$11/30)" +"$D$12*'Income Statement'!E5" +"$D$15*E13" +"$D$16*'Income Statement'!E5" +"$D$17*'Income Statement'!E5" +"SUM(B15:B17)" +"$D$19*'Income Statement'!E5" +"$D$20*E13" +"E27-E21" +"B26+B21" +"E13" +"E26-C26-E35-'Income Statement'!E21" +"F26-E26-F35-'Income Statement'!F21" +"'Cash Flow, DCF, Ratios'!E20" +"-('Income Statement'!E18*(1-'Income Statement'!$D$20))" +"E31+E32" +"(E20+E15)-(C20+C15)" +"(F20+F15)-(E20+E15)" +"(E26-C26)-'Income Statement'!E21" +"(F26-E26)-'Income Statement'!F21" +"E33+E36" +"E5-C5" +"F5-E5" +"E37-E38" +"C4+1" +"E4+1" +"'Income Statement'!B16" +"B5*('Income Statement'!B20/'Income Statement'!B19)" +"'Income Statement'!D20" +"$D$6*E5" +"B5-B6" +"(D9*'Balance Sheet'!C10)+('Balance Sheet'!C11-'Balance Sheet'!E11)" +"($D$9*'Balance Sheet'!E10)+('Balance Sheet'!E11-'Balance Sheet'!F11)" +"-('Balance Sheet'!E12-'Balance Sheet'!C12)" +"-('Balance Sheet'!F12-'Balance Sheet'!E12)" +"'Balance Sheet'!E19-'Balance Sheet'!C19" +"'Balance Sheet'!F19-'Balance Sheet'!E19" +"-('Balance Sheet'!E6-'Balance Sheet'!C6)" +"-('Balance Sheet'!F6-'Balance Sheet'!E6)" +"'Balance Sheet'!E16-'Balance Sheet'!C16" +"'Balance Sheet'!F16-'Balance Sheet'!E16" +"SUM(B7:B16)" +"('Balance Sheet'!E10-'Balance Sheet'!C10)+(D9*'Balance Sheet'!C10)" +"('Balance Sheet'!F10-'Balance Sheet'!E10)+($D$9*'Balance Sheet'!E10)" +"E17-E19" +"N7/(D25-D22)" +"E20+E22" +"1/((1+$D$25)^(E4-$C$4))" +"E23*E25" +"SUM(E26:N26)" +"-('Balance Sheet'!C20+'Balance Sheet'!C15)" +"SUM(B28:B30)" +"B31/B32" +"C7/'Income Statement'!C5" +"'Income Statement'!C5/(('Balance Sheet'!B13+'Balance Sheet'!C13)/2)" +"'Income Statement'!E5/(('Balance Sheet'!C13+'Balance Sheet'!E13)/2)" +"C37*C38" +"'Income Statement'!C21/'Cash Flow, DCF, Ratios'!C7" +"(('Balance Sheet'!B13+'Balance Sheet'!C13)/2)/(('Balance Sheet'!B26+'Balance Sheet'!C26)/2)" +"(('Balance Sheet'!C13+'Balance Sheet'!E13)/2)/(('Balance Sheet'!C26+'Balance Sheet'!E26)/2)" +"C39*C40*C41" +"C4+1" +"E4+1" +"C5*(1+E6)" +"E5*(1+F6)" +"C5/B5-1" +"E5*E8" +"B7/B5" +"B5-B7" +"E5*E12" +"B11/B5" +"E5*$D$15" +"B13+B15" +"(('Balance Sheet'!C20+'Balance Sheet'!C15+'Balance Sheet'!E20+'Balance Sheet'!E15)/2)*0.094" +"(('Balance Sheet'!E20+'Balance Sheet'!E15+'Balance Sheet'!F20+'Balance Sheet'!F15)/2)*0.094" +"B16-B18" +"$D$20*E19" +"B19-B20" +"E21/E23" +"C4+1" +"E4+1" +"$D$5*'Income Statement'!E5" +"$D$6*'Income Statement'!E5" +"$D$7*'Income Statement'!E5" +"$D$8*'Income Statement'!E5" +"SUM(B5:B8)" +"$D$10*'Income Statement'!E5" +"C11-($C$11/30)" +"E11-($C$11/30)" +"$D$12*'Income Statement'!E5" +"$D$15*E13" +"$D$16*'Income Statement'!E5" +"$D$17*'Income Statement'!E5" +"SUM(B15:B17)" +"$D$19*'Income Statement'!E5" +"$D$20*E13" +"E27-E21" +"B26+B21" +"E13" +"E26-C26-E35-'Income Statement'!E21" +"F26-E26-F35-'Income Statement'!F21" +"'Cash Flow, DCF, Ratios'!E20" +"-('Income Statement'!E18*(1-'Income Statement'!$D$20))" +"E31+E32" +"(E20+E15)-(C20+C15)" +"(F20+F15)-(E20+E15)" +"(E26-C26)-'Income Statement'!E21" +"(F26-E26)-'Income Statement'!F21" +"E33+E36" +"E5-C5" +"F5-E5" +"E37-E38" +"C4+1" +"E4+1" +"'Income Statement'!B16" +"B5*('Income Statement'!B20/'Income Statement'!B19)" +"'Income Statement'!D20" +"$D$6*E5" +"B5-B6" +"(D9*'Balance Sheet'!C10)+('Balance Sheet'!C11-'Balance Sheet'!E11)" +"($D$9*'Balance Sheet'!E10)+('Balance Sheet'!E11-'Balance Sheet'!F11)" +"-('Balance Sheet'!E12-'Balance Sheet'!C12)" +"-('Balance Sheet'!F12-'Balance Sheet'!E12)" +"'Balance Sheet'!E19-'Balance Sheet'!C19" +"'Balance Sheet'!F19-'Balance Sheet'!E19" +"-('Balance Sheet'!E6-'Balance Sheet'!C6)" +"-('Balance Sheet'!F6-'Balance Sheet'!E6)" +"'Balance Sheet'!E16-'Balance Sheet'!C16" +"'Balance Sheet'!F16-'Balance Sheet'!E16" +"SUM(B7:B16)" +"('Balance Sheet'!E10-'Balance Sheet'!C10)+(D9*'Balance Sheet'!C10)" +"('Balance Sheet'!F10-'Balance Sheet'!E10)+($D$9*'Balance Sheet'!E10)" +"E17-E19" +"N7/(D25-D22)" +"E20+E22" +"1/((1+$D$25)^(E4-$C$4))" +"E23*E25" +"SUM(E26:N26)" +"-('Balance Sheet'!C20+'Balance Sheet'!C15)" +"SUM(B28:B30)" +"B31/B32" +"C7/'Income Statement'!C5" +"'Income Statement'!C5/(('Balance Sheet'!B13+'Balance Sheet'!C13)/2)" +"'Income Statement'!E5/(('Balance Sheet'!C13+'Balance Sheet'!E13)/2)" +"C37*C38" +"'Income Statement'!C21/'Cash Flow, DCF, Ratios'!C7" +"(('Balance Sheet'!B13+'Balance Sheet'!C13)/2)/(('Balance Sheet'!B26+'Balance Sheet'!C26)/2)" +"(('Balance Sheet'!C13+'Balance Sheet'!E13)/2)/(('Balance Sheet'!C26+'Balance Sheet'!E26)/2)" +"C39*C40*C41" +"F34/F40" +"F34/F41" +"F34/F42" +"G53*F48" +"D84/F46" +"(F87-D87)/D87" +"D80/D75" +"G36/G34" +"D75/((L10+M10)/2)" +"E75/(($D$108+E108)/2)" +"G34/G44" +"((L10+M10)/2)/((D104+M9)/2)" +"((D108+E108)/2)/((D104+E104)/2)" +"((D108+F108)/2)/((D104+F104)/2)" +"((D108+G108)/2)/((D104+G104)/2)" +"G44/G46" +"D89*D90*D91" +"D103/D104" +"G45/G46" +"D76/D77" +"G57" +"D103/D108" +"D87*10.6" +"(E96-$D$96)/$D$96" +"D108-233" +"F34/F40" +"F34/F41" +"F34/F42" +"G45/G46" +"G53*F48" +"D84/F46" +"(F87-D87)/D87" +"D80/(D80+(D77*0.6))" +"G36/G34" +"(D80+(D77*0.6))/((L10+M10)/2)" +"(E80+(E77*0.6))/(($D$108+E108)/2)" +"G34/G44" +"((L10+M10)/2)/((D104+M9)/2)" +"((D108+E108)/2)/((D104+E104)/2)" +"((D108+F108)/2)/((D104+F104)/2)" +"((D108+G108)/2)/((D104+G104)/2)" +"G44/G46" +"D89*D90*D91" +"D103/D104" +"G45/G46" +"D76/D77" +"G57" +"D103/D108" +"D87*10.6" +"(E96-$D$96)/$D$96" +"D108-233" +"Q3+1" +"B5/B4" +"SUM(I5:N5)/6" +"B7/B$4" +"B8/B5" +"B4/B$4" +"O4+1" +"B5/'Income Statement'!B$4" +"SUM(H5:L5)/5" +"'Balance Sheet'!B16/'Income Statement'!B$4" +"B5/'Income Statement'!B$4" +"'OAT DCF'!D17" +"'OAT DCF'!E36" +"'OAT DCF'!E41" +"+K3+365" +"+G18+365" +"+I18+370" +"+E3" +"+'[1]EPS Accretion'!G60" +"+'[1]EPS Accretion'!G29" +"+K30*K31" +"+K32*K34" +"IF(K36=0,0,286.4)" +"IF(K36=0,0,102.9)" +"SUM(K36:K39)" +"IF(K36=0,0,+[1]Vons!B30)" +"+K40-K41" +"IF(K36=0,0,24.3)" +"IF(K36=0,0,-9.8)" +"'OAT DCF'!E41" +"IF(K36=0,0,18.6)" +"'OAT DCF'!E36" +"IF(K36=0,0,20.1)" +"+K40" +"+K42-SUM(K45:K48)" +"+E30/1000000" +"+F50/F51" +"+K40-K37" +"+[1]Purchase!N38" +"+K30" +"+'[1]EPS Accretion'!G60" +"V3+1" +"(B4-C4)/C4" +"SUM(I4:M4)/5" +"(V4+1)*B4" +"(W4+1)*V5" +"B4/B$4" +"SUM(B35:G35)/6" +"B60/B4" +"B60/(B17+B13+'OAT Cash Flow'!C9)" +"B60/B23" +"(B60/(B23/B61))" +"B60/('OAT Balance Sheet'!B60/'OAT Income Statement'!B61)" +"(B5-C5)/C5" +"SUM(I5:L5)/4" +"SUM(I54:K54)/4" +"I68+1" +"B5/'OAT Income Statement'!B$4" +"SUM(B70:F70)/5" +"+B7+1" +"+C7+1" +"E7+1" +"'OAT Income Statement'!C4" +"'OAT Income Statement'!B4" +"'OAT Income Statement'!V5" +"SUM(B10:B13)" +"'OAT Income Statement'!C5" +"'OAT Income Statement'!B5" +"E$8*'OAT Income Statement'!J36" +"'OAT Income Statement'!C8" +"'OAT Income Statement'!B8" +"E8*'OAT Income Statement'!J39" +"'OAT Cash Flow'!D9" +"'OAT Cash Flow'!C9" +"($C$12/$C$55)*E55" +"B8-B9" +"'OAT Income Statement'!C13" +"'OAT Income Statement'!B13" +"E8*'OAT Income Statement'!J44" +"B14-B15" +"'OAT Income Statement'!C18" +"'OAT Income Statement'!B18" +"'OAT Income Statement'!B18/'OAT Income Statement'!B17" +"E16*$D$17" +"B15*(1-(B17/B16))" +"B18+B19" +"B12" +"+E12" +"-('OAT Balance Sheet'!C27-'OAT Balance Sheet'!D27)" +"-('OAT Balance Sheet'!B27-'OAT Balance Sheet'!C27)" +"C56-E56+C57-E57" +"E56-F56+E57-F57" +"-('OAT Balance Sheet'!C43-'OAT Balance Sheet'!D43)" +"-('OAT Balance Sheet'!B43-'OAT Balance Sheet'!C43)" +"C65-E65" +"E65-F65" +"SUM(B20:B24)" +"-('OAT Balance Sheet'!C7-'OAT Balance Sheet'!D7)" +"-('OAT Balance Sheet'!B7-'OAT Balance Sheet'!C7)" +"IF(E50=0,0,C50-E50)" +"E50-F50" +"-(('OAT Balance Sheet'!C14-'OAT Balance Sheet'!D14)+('OAT Balance Sheet'!C13-'OAT Balance Sheet'!D13))" +"-(('OAT Balance Sheet'!B14-'OAT Balance Sheet'!C14)+('OAT Balance Sheet'!B13-'OAT Balance Sheet'!C13))" +"IF(E53=0,0,C51+C53-E51-E53)" +"E51+E53-F51-F53" +"-('OAT Balance Sheet'!C35-'OAT Balance Sheet'!D35)" +"-('OAT Balance Sheet'!B35-'OAT Balance Sheet'!C35)" +"IF(E60=0,0,+E60-C60)" +"+F60-E60" +"-(('OAT Balance Sheet'!C36-'OAT Balance Sheet'!D36)+('OAT Balance Sheet'!C37-'OAT Balance Sheet'!D37)+('OAT Balance Sheet'!C39-'OAT Balance Sheet'!D39))" +"-(('OAT Balance Sheet'!B36-'OAT Balance Sheet'!C36)+('OAT Balance Sheet'!B37-'OAT Balance Sheet'!C37)+('OAT Balance Sheet'!B39-'OAT Balance Sheet'!C39))" +"IF(E61=0,0,E61-C61)" +"F61-E61" +"'OAT Balance Sheet'!D25-'OAT Balance Sheet'!C25-'OAT Cash Flow'!D9" +"B55-C55-'OAT Cash Flow'!C9" +"IF(E55=0,0,+C55-E55-E21)" +"+E55-F55-F21" +"'OAT Inputs'!E11" +"((+N14+N13+N12)*$C$33)" +"SUM(E32:E33)" +"'OAT Inputs'!E10" +"NPV(C36,E34:N34)" +"IF(E36=0,0,-(C67))" +"SUM(E36:E38)" +"'OAT Inputs'!E30/1000000" +"E39/E40" +"+A3" +"'OAT Balance Sheet'!C5" +"'OAT Balance Sheet'!B5" +"E8*'OAT Balance Sheet'!I70" +"'OAT Balance Sheet'!C7" +"'OAT Balance Sheet'!B7" +"E8*'OAT Balance Sheet'!I72" +"'OAT Balance Sheet'!C13" +"'OAT Balance Sheet'!B13" +"E8*'OAT Balance Sheet'!I78" +"'OAT Balance Sheet'!B14" +"E8*'OAT Balance Sheet'!I79" +"'OAT Balance Sheet'!C25" +"'OAT Balance Sheet'!B25" +"E8*'OAT Balance Sheet'!I90" +"C56-(B56-C56)" +"E56-($B$56-$C$56)" +"E8*'OAT Balance Sheet'!I92" +"'OAT Balance Sheet'!C35" +"'OAT Balance Sheet'!B35" +"E8*'OAT Balance Sheet'!I100" +"'OAT Balance Sheet'!C39+'OAT Balance Sheet'!C37+'OAT Balance Sheet'!C36" +"'OAT Balance Sheet'!B39+'OAT Balance Sheet'!B37+'OAT Balance Sheet'!B36" +"(E8*'OAT Balance Sheet'!I101)+(E8*'OAT Balance Sheet'!I102)+(E8*'OAT Balance Sheet'!I104)" +"'OAT Balance Sheet'!C43" +"'OAT Balance Sheet'!B43" +"E8*'OAT Balance Sheet'!I108" +"'OAT Balance Sheet'!C33+'OAT Balance Sheet'!C34+'OAT Balance Sheet'!C42" +"'OAT Balance Sheet'!B33+'OAT Balance Sheet'!B34+'OAT Balance Sheet'!B42" +"($C$67/$C$58)*E58" +"SUM(B62:B67)" +"+'Enron Energy Marketing'!B2170" +"SUM(C2:F2)" +"+'Enron Energy Services'!B7857" +"SUM(B2:B3)" +"SUM(C2:E2)" +"COUNTA(B2:B2169)" +"SUM(C2:C2169)" +"SUM(C2:E2)" +"COUNTA(B2:B7856)" +"SUM(C2:C7856)" +"2000" +"C4-1" +"C7*C6" +"(('Coke Financials'!B16+'Coke Financials'!C16)/2)/(('Coke Financials'!B33+'Coke Financials'!C33)/2)" +"'Coke Financials'!B43/(('Coke Financials'!B16+'Coke Financials'!C16)/2)" +"('Coke Financials'!B59+('Coke Financials'!B53*(1-('Coke Financials'!B56/'Coke Financials'!B55))))/'Coke Financials'!B43" +"((('Coke Financials'!B21+'Coke Financials'!C21)/2)+(('Coke Financials'!B24+'Coke Financials'!C24)))/(('Coke Financials'!B33+'Coke Financials'!C34)/2)" +"('Coke Financials'!B43-'Coke Financials'!C43)/'Coke Financials'!C43" +"('Coke Financials'!B55-'Coke Financials'!C55)/'Coke Financials'!C55" +"('Coke Financials'!B66-'Coke Financials'!C66)/'Coke Financials'!C66" +"2000" +"C4-1" +"C7*C6" +"(('Quaker Financials'!B16+'Quaker Financials'!C16)/2)/(('Quaker Financials'!B33+'Quaker Financials'!C33)/2)" +"'Quaker Financials'!B43/(('Quaker Financials'!B16+'Quaker Financials'!C16)/2)" +"('Quaker Financials'!B57+('Quaker Financials'!B53*(1-('Quaker Financials'!B56/'Quaker Financials'!B55))))/'Quaker Financials'!B43" +"((('Coke Financials'!B21+'Coke Financials'!B24)+('Coke Financials'!C21+'Coke Financials'!C24))/2)/(('Coke Financials'!B33+'Coke Financials'!C33)/2)" +"('Quaker Financials'!B43-'Quaker Financials'!C43)/'Quaker Financials'!C43" +"('Quaker Financials'!B55-'Quaker Financials'!C55)/'Quaker Financials'!C55" +"('Quaker Financials'!B68-'Quaker Financials'!C68)/'Quaker Financials'!C68" +"2000" +"C4-1" +"C6*C7" +"(('Pepsi Financials'!B16+'Pepsi Financials'!C16)/2)/(('Pepsi Financials'!B33+'Pepsi Financials'!C33)/2)" +"C9*C8" +"'Pepsi Financials'!B43/(('Pepsi Financials'!B16+'Pepsi Financials'!C16)/2)" +"('Pepsi Financials'!B59+('Pepsi Financials'!B53-(1-('Pepsi Financials'!B56/'Pepsi Financials'!B55))))/'Pepsi Financials'!B43" +"((('Pepsi Financials'!B21+'Pepsi Financials'!B24)+('Pepsi Financials'!C21+'Pepsi Financials'!C24))/2)/(('Pepsi Financials'!B33+'Pepsi Financials'!C33)/2)" +"('Pepsi Financials'!B43-'Pepsi Financials'!C43)/'Pepsi Financials'!C43" +"('Pepsi Financials'!B55-'Pepsi Financials'!C55)/'Pepsi Financials'!C55" +"('Pepsi Financials'!B68-'Pepsi Financials'!C68)/'Pepsi Financials'!C68" +"Timewar!C51/Timewar!C87" +"Timewar!C55" +"Timewar!C60/(Timewar!C87)" +"Timewar!C61/Timewar!C88" +"Timewar!C69/Timewar!C87" +"Timewar!C78/Timewar!C87" +"B9+B18+B27+B36" +"(C64-B64)/B64" +"Timewar!C115/Timewar!$G$87" +"Timewar!D115/Timewar!$G$347" +"Timewar!E115/Timewar!$G$403" +"(C4+D4)/2" +"B11*B14" +"C4*$B$15" +"C16/($B$11)" +"B10" +"B27*B28" +"B26-B29" +"Timewar!C51/Timewar!C87" +"Timewar!C55" +"Timewar!C60/(Timewar!C87)" +"Timewar!C61/Timewar!C88" +"Timewar!C69/Timewar!C87" +"Timewar!C78/Timewar!C87" +"B9+B18+B27+B36" +"(C64-B64)/B64" +"Timewar!C115/Timewar!$G$87" +"Timewar!D115/Timewar!$G$347" +"Timewar!E115/Timewar!$G$403" +"(C4+D4)/2" +"B11*B14" +"C4*$B$15" +"C16/($B$11)" +"+C5+2000" +"+C7*C5" +"-PMT(0.065,15,C9)*1.2" +"+C11/C13" +"0.17*83000000" +"0.11*83000000" +"+B8*B7" +"0.14*83000000" +"0.21*83000000" +"+B12*B13" +"+B9+B14" +"+C16+B16" +"+(C16*C17)+(D16*D17)+(E16*E17)+(G16*G17)" +"+F22/D22" +"+(1-D22)*F16" +"+(1-D22)*G16" +"+D24+D25" +"+D26+D22" +"+B8+1" +"G3" +"G3+H3" +"G3+I3" +"G3+J3" +"SUM(E8:E12)" +"100*G13/E13" +"I13/E13*100" +"(J13-F13)/F13" +"SUM(E24:E29)" +"10174-E62" +"983.3-G64" +"1390.3-I64" +"E65+E58+E51" +"SUM(E70:E72)" +"G123/E123*100" +"+E13+E21+E30+E37+E44+E51+E58+E65+E73+E79+E86+E92+E98+E107+E114+E121" +"G123+G98+G92+G86+G79+G73+G67+G44+G37+G30+G21+G13" +"+E13+E21" +"+G133/E133*100" +"+E30+E37+E44" +"+E86+E92+E98+E107+E114+E121" +"+E73+E79" +"+E51+E58+E65" +"+E5*F5/100" +"+I5-G5" +"+E5*J5/100" +"SUM(E5:E10)" +"+G11/E11*100" +"SUM(G5:G9)" +"+H11/G11" +"SUM(E23:E29)" +"SUM(G23:G28)" +"SUM(E42:E45)" +"SUM(G42:G44)" +"+E11+E20+E30+E39+E46+E53+E60+E67+E76+E85+E92+E99+E108+E117" +"+E11+E20" +"I126/E126*100" +"(J126-F126)/F126" +"+E30+E39+E46" +"+E76+E85+E92+E99" +"+E108+E117" +"+E53+E60+E67" +"SUM(E7:E11)" +"+G12/E12*100" +"SUM(H7:H10)" +"+I12/E12*100" +"(J20-F20)/F20" +"SUM(E24:E31)" +"100*G33/E33" +"I33/E33*100" +"SUM(E38:E57)" +"SUM(E82:E84)" +"AVERAGE(J83:J84)" +"E86+E78+E67+E59+E33+E20+E12" +"G89/E89*100" +"+E12+E20" +"+E33" +"+E78" +"+E86" +"+E59+E67" +"SUM(E95:E100)" +"+PGE!E130" +"+SCE!E123" +"+SDGE!E92" +"+B37" +"+B10+B25+B40" +"+D55/B55*100" +"+F55/B55*100" +"+E55/D55" +"+'All Summary'!D5" +"+'All Summary'!E7" +"+'All Summary'!G7" +"93000*0.58" +"+'All Summary'!D20" +"+'All Summary'!E22" +"+'All Summary'!G22" +"83000*0.66" +"16000*0.33" +"+D20+D36+D51" +"+H6/G6*1000" +"+E7-I7" +"+(C7*(E7-I7))/1000" +"SUM($J$7:L7)" +"+B6+1" +"+D6+H6" +"2982000+2064000+569000" +"SUM(D$51:D54)-SUM(C$51:C54)" +"4389000+3399000+1055000" +"++5155000+3985000+1194000" +"+'[1]Core & Non-core'!B55" +"+C20" +"+'[1]Core & Non-core'!B73" +"+D7*E7" +"+D11*E11*365" +"+F13/D13" +"SUM(F7:F12)" +"SUM(F13:F19)" +"+'[1]Core & Non-core'!B55" +"+C20" +"+'[1]Core & Non-core'!B73" +"D3*B3" +"B4*D4" +"365600*12/11" +"C5/B5" +"PMT(6%,10,B6)/85" +"SUM(B3:B7)" +"B22" +"SUM(B8:B9)" +"D12/(1-0.072)" +"D13-D14" +"B17*1.072" +"5414*1.072" +"B8" +"B70" +"B55" +"B3*D3" +"C4/B4" +"PMT(6%,10,B6)/85" +"B7*5.3+42000+115000-24400" +"SUM(B3:B7)" +"B21" +"SUM(B8:B9)" +"D12/(1-0.072)" +"D13-D14" +"B18*1.072" +"B8" +"B29*43.1+80000" +"D3*B3" +"B4*D4" +"C5/B5" +"PMT(6%,10,B6)/85" +"SUM(B3:B7)" +"B23" +"SUM(B8:B9)" +"D12/(1-0.072)" +"D13-D14" +"B18*1.072" +"5414*1.072" +"B8" +"SUM(B28:B31)" +"B45" +"B32" +"B3*D3+73721+840" +"4951+5658" +"145149+168057" +"C4/B4" +"PMT(6%,10,B6)/85" +"SUM(B3:B7)" +"B21" +"B9*D9" +"SUM(B8:B9)" +"D12/(1-0.072)" +"D13-D14" +"B18*1.072" +"B8" +"-1872-200" +"6632+1000" +"SUM(B3:B5)" +"PMT(6%,10,B6)/85" +"SUM(B6:B7)" +"SUM(B13:B17)" +"-(1200*2.3-1200)" +"A21" +"$C$25*C21*C28*$C$18" +"$D$25*D21*D28*$D$18" +"SUM(G21:H21)" +"SUM(G21:G23)" +"16722/1151*1000" +"6*4.3*5" +"7*5*4.3" +"13*5*4.3" +"4.3*168-C29-C28" +"4.3*168-D29" +"C6" +"C8*C25*1000" +"C10*C$25*1000" +"C14*1000*C$25*C21*C28" +"SUM(C35:C45)" +"C47/(C25*SUMPRODUCT(C21:C23,C28:C30))" +"SUMPRODUCT(C49:D49,C$18:D$18)/12" +"C49+C53" +"C55" +"I55" +"C61-C62" +"IS61" +"A21" +"$C$25*C21*C28*$C$18" +"$D$25*D21*D28*$D$18" +"SUM(G21:H21)" +"SUM(G21:G23)" +"30426000000/474710/1000" +"6*4.3*5" +"9*5*4.3" +"13*5*4.3" +"4.3*168-C29-C28" +"4.3*168-D29" +"C6" +"C8*C25*1000" +"C10*C$25*1000" +"C14*1000*C$25*C21*C28" +"SUM(C35:C45)" +"C47/(C25*SUMPRODUCT(C21:C23,C28:C30))" +"SUMPRODUCT(C49:D49,C$18:D$18)/12" +"C49+C53" +"C55" +"I55" +"C61-C62" +"IS61" +"'A-10'!C51/10" +"E20T!C51/10" +"B5" +"C5+1" +"-PMT(C20/4,C19*4,C18)*4" +"27739000000/4017428" +"MAX('A-10'!C25:D25)*1000" +"'A-10'!I24*1000" +"D28/C28/8760" +"MAX(E20T!C25:D25)*1000" +"E20T!I24*1000" +"D27" +"'A-10'!G27*1000" +"E20T!G26*1000" +"C40/$C$44" +"C44-SUM(C40:C42)" +"C50+0.01*C40" +"C50/C40*100+1" +"1/3" +"C20" +"J146" +"D92+1" +"D94" +"G94+1" +"(1/(1+$E$85/4))^(E92-1)" +"D129/$C$63*4-1" +"D118*1000000*100/($F$111/4*1000000)" +"D129/($C$63/4)-1" +"D118" +"1-E83" +"C40" +"E107*D107" +"$C$21/E111*100" +"C21/C63" +"C21/(C63-E83*C59)" +"SUM(E107:E110)" +"$E107/4*$I$107/100*$D107" +"IF(D$121<=$C$18,$E107/4*$I$107/100*$D107,0)" +"D118" +"D120+E118" +"D118*D107" +"D121+E118*E$96" +"C200" +"$C59/4+D114" +"D125/($C40/4)*100" +"C132" +"D140/C140-1" +"F140/C140-1" +"SUM(D148:AY148)" +"IF(D149>0,1,0)" +"E84" +"IF(D162<=$C$18,MIN($E$86,D149+$E$84),0)" +"D159*1000000*100/(($C$44-$C$40*$E$83)*1000000/4)" +"(D170-($E$83*$C$59)/4)/((($C$63-$E$83*$C$59)/4))-1" +"D159" +"D$159*($F107/$F$111)" +"D149*$C$63/4" +"D161*D$96" +"C125" +"$C59/4+D155" +"D166/($C40/4)*100" +"D151" +"D204/($C$63/4)-1" +"$C59/4*(1-$E$83)*(D$183)" +"$C60/4*(D$183)" +"D193*D$96" +"C59/4" +"$C59/4+D189" +"C72" +"D200/($C40/4)*100" +"MIN($C$18,C196)" +"MIN($C$18,C121)" +"MIN($C$18,C162)" +"B222" +"C183" +"C100" +"C151" +"C193" +"C118" +"C152" +"C207" +"C132" +"C173" +"C208" +"C133" +"C174" +"C209" +"C134" +"C175" +"C236" +"C239" +"C177" +"C231" +"C234" +"C237" +"C211" +"C19" +"J146" +"C254+1" +"I257" +"C12-1" +"'A-10'!C51/10" +"E20T!C51/10" +"B5" +"C72" +"C6+1" +"C18" +"-PMT(C20/4,C19*4,C18)*4" +"27739000000/4017428" +"MAX('A-10'!C25:D25)*1000" +"'A-10'!I24*1000" +"D28/C28/8760" +"MAX(E20T!C25:D25)*1000" +"E20T!I24*1000" +"D27" +"'A-10'!G27*1000" +"E20T!G26*1000" +"C40/$C$44" +"C44-SUM(C40:C42)" +"C50+0.01*C40" +"C63/4" +"C50/C40*100+1" +"1/3" +"C20" +"J146" +"C92+1" +"D94" +"G94+1" +"(1/(1+$E$85/4))^(E92-1)" +"D129/$C$63*4-1" +"D118*1000000*100/($F$111/4*1000000)" +"D129/($C$63/4)-1" +"D118" +"1-E83" +"C40" +"E107*D107" +"$C$21/E111*100" +"C21/C63" +"C21/(C63-E83*C59)" +"SUM(E107:E110)" +"$E107/4*$I$107/100*$D107" +"IF(D$121<=$C$18,$E107/4*$I$107/100*$D107,0)" +"D118" +"D120+E118" +"D118*D107" +"D121+E118*E$96" +"C198" +"$C59/4+D114" +"D125/($C40/4)*100" +"C132" +"D140/C140-1" +"F140/C140-1" +"SUM(D148:AY148)" +"IF(D149>0,1,0)" +"E84" +"IF(D162<=$C$18,MIN($E$86,D149+$E$84),0)" +"D159*1000000*100/(($C$44-$C$40*$E$83)*1000000/4)" +"(D170-($E$83*$C$59)/4)/((($C$63-$E$83*$C$59)/4))-1" +"D159" +"D$159*($F107/$F$111)" +"D149*$C$63/4" +"D161*D$96" +"C125" +"$C59/4+D155" +"D166/($C40/4)*100" +"D151" +"D202/($C$63/4)-1" +"$C59/4*(1-$E$83)*(D$181)" +"$C60/4*(D$181)" +"D191*D$96" +"C59/4" +"$C59/4+D187" +"C72" +"D198/($C40/4)*100" +"MIN($C$18,D194)" +"MIN($C$18,D121)" +"MIN($C$18,D162)" +"B223" +"D181" +"D100" +"D151" +"D191" +"D118" +"D152" +"C205" +"C132" +"C173" +"C206" +"C133" +"C174" +"C207" +"C134" +"C175" +"C237" +"C240" +"C177" +"C232" +"C235" +"C238" +"C209" +"C19" +"J146" +"C255+1" +"J254" +"+AVERAGE([1]ElectricFP0618!E6:E11)" +"+B2-C2" +"+(D2)*E2/1000000" +"+F2/(1.12)^(A2-$A$2)" +"+D2/B2" +"+AVERAGE([1]ElectricFP0618!E12:E23)" +"+AVERAGE([1]ElectricFP0618!E24:E35)" +"+AVERAGE([1]ElectricFP0618!E36:E47)" +"+AVERAGE([1]ElectricFP0618!E48:E59)" +"+AVERAGE([1]ElectricFP0618!E60:E71)" +"+C7" +"+AVERAGE(B2:B11)" +"SUM(B2:B11)" +"+AVERAGE(B2:B7)" +"+AVERAGE(D3:D12)" +"+ElectricFP0622!D5" +"+ElectricFP0622!N5" +"3*6*4.3*16*750+3*6*4.3*16*250+6*16*150" +"3*7*4.3*24*250" +"3*30.4*24*200" +"6*30.4*24*200" +"4*6*4.3*16*80+1*6*4.3*16*135" +"4*6*4.3*16*250" +"+P4+N4+J4+F4" +"+R4/V4" +"+J4+B4+N4" +"+T4/V4" +"+L4+H4+F4+D4+N4+P4" +"+V4/Y4" +"+$Z4*X4/1000000" +"+GasFP0618!F7" +"+AC4*$AD$3/1000*R4/1000000*R4/1000000" +"+AA4-$AD4" +"+AVERAGE(ElectricFP0622!D6:D11)" +"+AVERAGE(ElectricFP0622!N6:N11)" +"+$AM$2*((AL4*AI4)+(1-AL4)*AK4)+(1-$AM$2)*((AL4*AH4)+(1-AL4)*AJ4)" +"+$AM4*X4/1000000" +"+AE4-AN4" +"+AP4/((1+$AS$1)^($A4-2000.5))" +"8760*250" +"8760*350" +"8760/2*350+8760/2*1000" +"1*6*4.3*16*225+2*6*4.3*16*135+1*6*4.3*16*360+3*6*4.3*16*450+5*6*4.3*16*495" +"6*6*4.3*16*300" +"6/12*8760*150+3/12*8760*220" +"+Z5*X5/1000000" +"+GasFP0618!F20" +"+AVERAGE(ElectricFP0622!D12:D23)" +"+AVERAGE(ElectricFP0622!N12:N23)" +"12*6*4.3*16*150" +"8760*600" +"8760*1000" +"12*6*4.3*16*495" +"800*8760/2" +"7*6*4.3*16*350" +"5/12*8760*220+7/12*8760*1000" +"+GasFP0618!F32" +"+AVERAGE(ElectricFP0622!D24:D35)" +"+AVERAGE(ElectricFP0622!N24:N35)" +"8760*500" +"800*8760" +"2*6*4.3*16*700+3*6*4.3*16*400+7*4.3*16*700" +"9/12*8760*1200+3/12*8760*800" +"+GasFP0618!F44" +"+AVERAGE(ElectricFP0622!D36:D47)" +"+AVERAGE(ElectricFP0622!N36:N47)" +"+GasFP0618!$F$56" +"+AVERAGE(ElectricFP0622!D48:D59)" +"+AVERAGE(ElectricFP0622!N48:N59)" +"+AVERAGE(ElectricFP0622!D60:D71)" +"+AVERAGE(ElectricFP0622!N60:N71)" +"+AVERAGE(ElectricFP0622!D72:D83)" +"+AVERAGE(ElectricFP0622!N72:N83)" +"+AVERAGE(ElectricFP0622!D84:D95)" +"+AVERAGE(ElectricFP0622!N84:N95)" +"+AVERAGE(ElectricFP0622!D96:D107)" +"+AVERAGE(ElectricFP0622!N96:N107)" +"+AVERAGE(ElectricFP0622!D108:D119)" +"+AVERAGE(ElectricFP0622!N108:N119)" +"+AVERAGE(Y4:Y13)" +"SUM(Y4:Y13)" +"+AVERAGE(Y5:Y14)" +"+AVERAGE(Z4:Z9)" +"+D3-C3" +"+AVERAGE(E3:E7)" +"+AVERAGE(E8:E20)" +"1.10504290309634*1000" +"1.03932564442653*1000" +"1.0905131543813*1000" +"0.988592472560081*1000" +"0.524923450630524*1000" +"1.25195725076495*1000" +"1.24106341742031*1000" +"1.16731987289438*1000" +"1.22172394573071*1000" +"0.597512837484265*1000" +"1.39332082730604*1000" +"0.993239770355909*1000" +"0.934144904919724*1000" +"0.982072986669446*1000" +"1.24312052324649*1000" +"0.68358353502289*1000" +"1.56093846628629*1000" +"G6+E6" +"I6+J6+M6+N6+S6+U6+W6+Y6+P6+Z6+AB6+AD6+AG6+AH6+AJ6" +"SUM(H6:AK6)" +"+SUM(H6:AK6)" +"SUM(E6:E26)" +"SUM(H6:H25)" +"IF(E27=0,"""",AVERAGE(E6:E25))" +"G6+E6" +"I6+J6+L6+O6+P6+R6+U6+V6+X6+Z6+AC6+AE6+AG6+AI6+AK6" +"SUM(H6:AK6)" +"SUM(E6:E26)" +"SUM(H6:H25)" +"IF(E27=0,"""",AVERAGE(E6:E25))" +"I33+J33+L33+O33+P33+R33+U33+V33+X33+Z33+AC33+AE33+AG33+AI33" +"G6+E6" +"I6+J6+M6+N6+Q6+S6+U6+W6+X6+Z6+AC6+AE6+AG6+AH6" +"SUM(H6:AK6)" +"SUM(E6:E26)" +"SUM(H6:H25)" +"IF(E27=0,"""",AVERAGE(E6:E25))" +"I33+J33+M33+N33+Q33+S33+U33+W33" +"G6+E6" +"SUM(H6:AK6)" +"SUM(E6:E26)" +"SUM(H6:H25)" +"IF(E27=0,"""",AVERAGE(E6:E25))" +"SUM(D4:T4)" +"SUM(C4:C23)" +"SUM(F4:V4)" +"SUM(E4:E24)" +"G6+E6" +"I6+J6+M6+N6+S6+U6+W6+Y6+P6+Z6+AB6+AD6+AG6+AH6+AJ6" +"SUM(H6:AK6)" +"+SUM(H6:AK6)" +"SUM(E6:E26)" +"SUM(H6:H25)" +"IF(E27=0,"""",AVERAGE(E6:E25))" +"G6+E6" +"I6+J6+L6+O6+P6+R6+U6+V6+X6+Z6+AC6+AE6+AG6+AI6+AK6" +"SUM(H6:AK6)" +"SUM(E6:E26)" +"SUM(H6:H25)" +"IF(E27=0,"""",AVERAGE(E6:E25))" +"I33+J33+L33+O33+P33+R33+U33+V33+X33+Z33+AC33+AE33+AG33+AI33" +"G6+E6" +"I6+J6+M6+N6+Q6+S6+U6+W6+X6+Z6+AC6+AE6+AG6+AH6" +"SUM(H6:AK6)" +"SUM(E6:E26)" +"SUM(H6:H25)" +"IF(E27=0,"""",AVERAGE(E6:E25))" +"I33+J33+M33+N33+Q33+S33+U33+W33" +"G6+E6" +"V6+U6+Q6+O6+M6+J6+H6+R6+Y6+Z6+AC6+AE6+AG6+AH6" +"SUM(H6:AK6)" +"SUM(E6:E26)" +"SUM(H6:H25)" +"IF(E27=0,"""",AVERAGE(E6:E25))" +"V33+U33+Q33+O33+M33+J33+H33+R33+Y33+Z33+AC33+AE33" +"G33+AF33+AH33" +"G33+AF33+AI33" +"G33+AG33+AH33" +"G33+AG33+AI33" +"G6+E6" +"SUM(H6:AK6)" +"SUM(F6:F26)" +"SUM(H6:H25)" +"IF(F27=0,"""",AVERAGE(F6:F25))" +"SUM(D4:T4)" +"SUM(C4:C23)" +"SUM(F4:V4)" +"SUM(E4:E24)" +"SUM(C20:C39)+SUM(F20:F39)+SUM(I20:I36)" +"SUM(C20:C39)+SUM(F20:F39)+SUM(I20:I36)" +"H7+J7+L7+O7" +"SUM(E7:E27)" +"SUM(H7:H26)" +"IF(E28=0,"""",AVERAGE(E7:E26))" +"G31+E31" +"I31+J31+L31+N31+Q31+R31+U31+W31+Y31+AA31+AC31+AE31+AG31" +"SUM(C6:I6)" +"J6*B6" +"2*5" +"16*5" +"SUMPRODUCT($B6:$B10,C6:C10)" +"SUM(J6:J10)" +"SUM(C20:I20)" +"C11+C20" +"+B7+D7" +"SUM(B7:B10)" +"SUM(D10)" +"+E7*1000000*D7" +"-1117658/291372029" +"6.4/E7" +"21.1858/E8" +"6.824/E9" +"18.156342/E10" +"24.151386/E11" +"5.6057/E16" +"+D17*2/E17" +"-5.927405/E18" +"+D16" +"+D6+D17" +"+E17+E6" +"SUM(B6:B9)" +"5.85+1.08" +"7.86+0.108" +"C6*$B$6+C7*$B$7" +"68/500*100" +"75/500*100" +"C9-C8" +"SUM(B14:H14)" +"SUM(B14:B15)" +"B14/B16" +"B15/B16" +"E6-K39" +"G6-E6" +"E7" +"E6+E7" +"SUM(G6:G7)" +"E11/E6*G6" +"SUM(E11:E13)" +"G8-G14" +"E18-E19" +"E20-E21" +"G23/E27" +"SUM(K32:K37)" +"+(B9-C9)/C9" +"+(B9-C9)/C9" +"+B8" +"+(C18-B18)/B18" +"+(C18-B18)/B18" +"+C8" +"+(B9-C9)/C9" +"+(B9-C9)/C9" +"+(C18-B18)/B18" +"+(C18-B18)/B18" +"+(B9-C9)/C9" +"+(B9-C9)/C9" +"+(D18-C18)/C18" +"+(D18-C18)/C18" +"SUM(B8:E8)" +"SUM(B8:B37)/30" +"B38/$F$38" +"SUM(F23:H23)" +"F24-F23" +"SUM(C11:E11)" +"F11/F12" +"C35-C31" +"C41-C31" +"B12/$D$19" +"$D$19-B12" +"120637/1000" +"116790/1000" +"113032/1000" +"109363/1000" +"105674/1000" +"101967/1000" +"B15*B13" +"B15-B16" +"+G21*F21" +"+H23+H22+H21" +"1/30" +"$A$39" +"$A$41" +"$A$42" +"+G22*F22" +"+H24+H23+H22" +"1/30" +"$B$39" +"$A$41" +"$A$42" +"B39" +"A42" +"A42" +"A42" +"A42" +"A42" +"A42" +"A42" +"A42" +"A42" +"B39" +"A42" +"A42" +"A42" +"A42" +"A42" +"A42" +"A42" +"A42" +"A42" +"C14/E14" +"D14/E14" +"2475*1.015" +"1450*1.015" +"C25+D25" +"SUM(H5:H68)" +"SUM(H74:H82)" +"SUM(I74:I81)" +"TEXT($C$132,""#,#00"")" +"TEXT($C$128,""#,#00"")" +"TEXT($C$129,""00.0%"")" +"Summary!$C$128" +"Summary!$C$132" +"Summary!$C$129" +"I7" +" Z7" +"AQ7" +"CA7" +"CT7" +"BJ7" +"VLOOKUP($I7,ctar0705,17,FALSE)" +"VLOOKUP($I7,ctar0706,17,FALSE)" +"VLOOKUP($I7,ctar0707,17,FALSE)" +"VLOOKUP($I7,ctar0708,17,FALSE)" +"VLOOKUP($I7,ctar0721,17,FALSE)" +"VLOOKUP($I7,ctar0725,17,FALSE)" +"VLOOKUP($I7,ctar0829,17,FALSE)" +"VLOOKUP($I7,ctar0830,17,FALSE)" +"VLOOKUP($I7,ctar0910,17,FALSE)" +"VLOOKUP($I7,ctar0922,17,FALSE)" +"VLOOKUP($I7,ctar0923,17,FALSE)" +"VLOOKUP($I7,ctar0929,17,FALSE)" +"IF(COUNTIF(K7:Y7,""x"")=0,"" "",COUNTIF(K7:Y7,""x""))" +"VLOOKUP($I7,ctar0705,18,FALSE)" +"VLOOKUP($I7,ctar0706,18,FALSE)" +"VLOOKUP($I7,ctar0707,18,FALSE)" +"VLOOKUP($I7,ctar0708,18,FALSE)" +"VLOOKUP($I7,ctar0721,18,FALSE)" +"VLOOKUP($I7,ctar0725,18,FALSE)" +"VLOOKUP($I7,ctar0829,18,FALSE)" +"VLOOKUP($I7,ctar0830,18,FALSE)" +"VLOOKUP($I7,ctar0910,18,FALSE)" +"VLOOKUP($I7,ctar0922,18,FALSE)" +"VLOOKUP($I7,ctar0923,18,FALSE)" +"VLOOKUP($I7,ctar0929,18,FALSE)" +"$I7" +"$J7" +"VLOOKUP($I7,ctar0705,20,FALSE)" +"VLOOKUP($I7,ctar0706,20,FALSE)" +"VLOOKUP($I7,ctar0707,20,FALSE)" +"VLOOKUP($I7,ctar0708,20,FALSE)" +"VLOOKUP($I7,ctar0721,20,FALSE)" +"VLOOKUP($I7,ctar0725,20,FALSE)" +"VLOOKUP($I7,ctar0829,20,FALSE)" +"VLOOKUP($I7,ctar0830,20,FALSE)" +"VLOOKUP($I7,ctar0910,20,FALSE)" +"VLOOKUP($I7,ctar0922,20,FALSE)" +"VLOOKUP($I7,ctar0923,20,FALSE)" +"VLOOKUP($I7,ctar0929,20,FALSE)" +"VLOOKUP($I7,ctar0705,21,FALSE)" +"VLOOKUP($I7,ctar0706,21,FALSE)" +"VLOOKUP($I7,ctar0707,21,FALSE)" +"VLOOKUP($I7,ctar0708,21,FALSE)" +"VLOOKUP($I7,ctar0721,21,FALSE)" +"VLOOKUP($I7,ctar0725,21,FALSE)" +"VLOOKUP($I7,ctar0829,21,FALSE)" +"VLOOKUP($I7,ctar0830,21,FALSE)" +"VLOOKUP($I7,ctar0910,21,FALSE)" +"VLOOKUP($I7,ctar0922,21,FALSE)" +"VLOOKUP($I7,ctar0923,21,FALSE)" +"VLOOKUP($I7,ctar0929,21,FALSE)" +"VLOOKUP($I7,ctar0705,13,FALSE)" +"VLOOKUP($I7,ctar0706,13,FALSE)" +"VLOOKUP($I7,ctar0707,13,FALSE)" +"VLOOKUP($I7,ctar0708,13,FALSE)" +"VLOOKUP($I7,ctar0721,13,FALSE)" +"VLOOKUP($I7,ctar0725,13,FALSE)" +"VLOOKUP($I7,ctar0829,13,FALSE)" +"VLOOKUP($I7,ctar0830,13,FALSE)" +"VLOOKUP($I7,ctar0910,13,FALSE)" +"VLOOKUP($I7,ctar0922,13,FALSE)" +"VLOOKUP($I7,ctar0923,13,FALSE)" +"VLOOKUP($I7,ctar0929,13,FALSE)" +"SUM(CX7:DL7)/COUNT(CX7:DL7)" +"VLOOKUP($I8,ctar0705,19,FALSE)" +"VLOOKUP($I8,ctar0706,19,FALSE)" +"VLOOKUP($I8,ctar0707,19,FALSE)" +"VLOOKUP($I8,ctar0708,19,FALSE)" +"VLOOKUP($I8,ctar0721,19,FALSE)" +"VLOOKUP($I8,ctar0725,19,FALSE)" +"VLOOKUP($I8,ctar0829,19,FALSE)" +"VLOOKUP($I8,ctar0830,19,FALSE)" +"VLOOKUP($I8,ctar0910,19,FALSE)" +"VLOOKUP($I8,ctar0922,19,FALSE)" +"VLOOKUP($I8,ctar0923,19,FALSE)" +"VLOOKUP($I8,ctar0929,19,FALSE)" +"AVERAGE(CX17:DL17)" +"SUM(DM7:DM23)" +"VLOOKUP($I24,nbaa0705,17,FALSE)" +"VLOOKUP($I24,nbaa0706,17,FALSE)" +"VLOOKUP($I24,nbaa0707,17,FALSE)" +"VLOOKUP($I24,nbaa0708,17,FALSE)" +"VLOOKUP($I24,nbaa0721,17,FALSE)" +"VLOOKUP($I24,nbaa0725,17,FALSE)" +"VLOOKUP($I24,nbaa0829,17,FALSE)" +"VLOOKUP($I24,nbaa0830,17,FALSE)" +"VLOOKUP($I24,nbaa0910,17,FALSE)" +"VLOOKUP($I24,nbaa0922,17,FALSE)" +"VLOOKUP($I24,nbaa0923,17,FALSE)" +"VLOOKUP($I24,nbaa0929,17,FALSE)" +"VLOOKUP($I24,nbaa0705,18,FALSE)" +"VLOOKUP($I24,nbaa0706,18,FALSE)" +"VLOOKUP($I24,nbaa0707,18,FALSE)" +"VLOOKUP($I24,nbaa0708,18,FALSE)" +"VLOOKUP($I24,nbaa0721,18,FALSE)" +"VLOOKUP($I24,nbaa0725,18,FALSE)" +"VLOOKUP($I24,nbaa0829,18,FALSE)" +"VLOOKUP($I24,nbaa0830,18,FALSE)" +"VLOOKUP($I24,nbaa0910,18,FALSE)" +"VLOOKUP($I24,nbaa0922,18,FALSE)" +"VLOOKUP($I24,nbaa0923,18,FALSE)" +"VLOOKUP($I24,nbaa0929,18,FALSE)" +"VLOOKUP($I24,nbaa0705,19,FALSE)" +"VLOOKUP($I24,nbaa0706,19,FALSE)" +"VLOOKUP($I24,nbaa0707,19,FALSE)" +"VLOOKUP($I24,nbaa0708,19,FALSE)" +"VLOOKUP($I24,nbaa0721,19,FALSE)" +"VLOOKUP($I24,nbaa0725,19,FALSE)" +"VLOOKUP($I24,nbaa0829,19,FALSE)" +"VLOOKUP($I24,nbaa0830,19,FALSE)" +"VLOOKUP($I24,nbaa0910,19,FALSE)" +"VLOOKUP($I24,nbaa0922,19,FALSE)" +"VLOOKUP($I24,nbaa0923,19,FALSE)" +"VLOOKUP($I24,nbaa0929,19,FALSE)" +"VLOOKUP($I24,nbaa0705,20,FALSE)" +"VLOOKUP($I24,nbaa0706,20,FALSE)" +"VLOOKUP($I24,nbaa0707,20,FALSE)" +"VLOOKUP($I24,nbaa0708,20,FALSE)" +"VLOOKUP($I24,nbaa0721,20,FALSE)" +"VLOOKUP($I24,nbaa0725,20,FALSE)" +"VLOOKUP($I24,nbaa0829,20,FALSE)" +"VLOOKUP($I24,nbaa0830,20,FALSE)" +"VLOOKUP($I24,nbaa0910,20,FALSE)" +"VLOOKUP($I24,nbaa0922,20,FALSE)" +"VLOOKUP($I24,nbaa0923,20,FALSE)" +"VLOOKUP($I24,nbaa0929,20,FALSE)" +"VLOOKUP($I24,nbaa0705,21,FALSE)" +"VLOOKUP($I24,nbaa0706,21,FALSE)" +"VLOOKUP($I24,nbaa0707,21,FALSE)" +"VLOOKUP($I24,nbaa0708,21,FALSE)" +"VLOOKUP($I24,nbaa0721,21,FALSE)" +"VLOOKUP($I24,nbaa0725,21,FALSE)" +"VLOOKUP($I24,nbaa0829,21,FALSE)" +"VLOOKUP($I24,nbaa0830,21,FALSE)" +"VLOOKUP($I24,nbaa0910,21,FALSE)" +"VLOOKUP($I24,nbaa0922,21,FALSE)" +"VLOOKUP($I24,nbaa0923,21,FALSE)" +"VLOOKUP($I24,nbaa0929,21,FALSE)" +"VLOOKUP($I24,nbaa0705,13,FALSE)" +"VLOOKUP($I24,nbaa0706,13,FALSE)" +"VLOOKUP($I24,nbaa0707,13,FALSE)" +"VLOOKUP($I24,nbaa0708,13,FALSE)" +"VLOOKUP($I24,nbaa0721,13,FALSE)" +"VLOOKUP($I24,nbaa0725,13,FALSE)" +"VLOOKUP($I24,nbaa0829,13,FALSE)" +"VLOOKUP($I24,nbaa0830,13,FALSE)" +"VLOOKUP($I24,nbaa0910,13,FALSE)" +"VLOOKUP($I24,nbaa0922,13,FALSE)" +"VLOOKUP($I24,nbaa0923,13,FALSE)" +"VLOOKUP($I24,nbaa0929,13,FALSE)" +"SUM(DM24:DM48)" +"VLOOKUP($I49,ngsa0705,17,FALSE)" +"VLOOKUP($I49,ngsa0706,17,FALSE)" +"VLOOKUP($I49,ngsa0707,17,FALSE)" +"VLOOKUP($I49,ngsa0708,17,FALSE)" +"VLOOKUP($I49,ngsa0721,17,FALSE)" +"VLOOKUP($I49,ngsa0725,17,FALSE)" +"VLOOKUP($I49,ngsa0829,17,FALSE)" +"VLOOKUP($I49,ngsa0830,17,FALSE)" +"VLOOKUP($I49,ngsa0910,17,FALSE)" +"VLOOKUP($I49,ngsa0922,17,FALSE)" +"VLOOKUP($I49,ngsa0923,17,FALSE)" +"VLOOKUP($I49,ngsa0929,17,FALSE)" +"VLOOKUP($I49,ngsa0705,18,FALSE)" +"VLOOKUP($I49,ngsa0706,18,FALSE)" +"VLOOKUP($I49,ngsa0707,18,FALSE)" +"VLOOKUP($I49,ngsa0708,18,FALSE)" +"VLOOKUP($I49,ngsa0721,18,FALSE)" +"VLOOKUP($I49,ngsa0725,18,FALSE)" +"VLOOKUP($I49,ngsa0829,18,FALSE)" +"VLOOKUP($I49,ngsa0830,18,FALSE)" +"VLOOKUP($I49,ngsa0910,18,FALSE)" +"VLOOKUP($I49,ngsa0922,18,FALSE)" +"VLOOKUP($I49,ngsa0923,18,FALSE)" +"VLOOKUP($I49,ngsa0929,18,FALSE)" +"VLOOKUP($I49,ngsa0705,19,FALSE)" +"VLOOKUP($I49,ngsa0706,19,FALSE)" +"VLOOKUP($I49,ngsa0707,19,FALSE)" +"VLOOKUP($I49,ngsa0708,19,FALSE)" +"VLOOKUP($I49,ngsa0721,19,FALSE)" +"VLOOKUP($I49,ngsa0725,19,FALSE)" +"VLOOKUP($I49,ngsa0829,19,FALSE)" +"VLOOKUP($I49,ngsa0830,19,FALSE)" +"VLOOKUP($I49,ngsa0910,19,FALSE)" +"VLOOKUP($I49,ngsa0922,19,FALSE)" +"VLOOKUP($I49,ngsa0923,19,FALSE)" +"VLOOKUP($I49,ngsa0929,19,FALSE)" +"VLOOKUP($I49,ngsa0705,20,FALSE)" +"VLOOKUP($I49,ngsa0706,20,FALSE)" +"VLOOKUP($I49,ngsa0707,20,FALSE)" +"VLOOKUP($I49,ngsa0708,20,FALSE)" +"VLOOKUP($I49,ngsa0721,20,FALSE)" +"VLOOKUP($I49,ngsa0725,20,FALSE)" +"VLOOKUP($I49,ngsa0829,20,FALSE)" +"VLOOKUP($I49,ngsa0830,20,FALSE)" +"VLOOKUP($I49,ngsa0910,20,FALSE)" +"VLOOKUP($I49,ngsa0922,20,FALSE)" +"VLOOKUP($I49,ngsa0923,20,FALSE)" +"VLOOKUP($I49,ngsa0929,20,FALSE)" +"VLOOKUP($I49,ngsa0705,21,FALSE)" +"VLOOKUP($I49,ngsa0706,21,FALSE)" +"VLOOKUP($I49,ngsa0707,21,FALSE)" +"VLOOKUP($I49,ngsa0708,21,FALSE)" +"VLOOKUP($I49,ngsa0721,21,FALSE)" +"VLOOKUP($I49,ngsa0725,21,FALSE)" +"VLOOKUP($I49,ngsa0829,21,FALSE)" +"VLOOKUP($I49,ngsa0830,21,FALSE)" +"VLOOKUP($I49,ngsa0910,21,FALSE)" +"VLOOKUP($I49,ngsa0922,21,FALSE)" +"VLOOKUP($I49,ngsa0923,21,FALSE)" +"VLOOKUP($I49,ngsa0929,21,FALSE)" +"VLOOKUP($I49,ngsa0705,13,FALSE)" +"VLOOKUP($I49,ngsa0706,13,FALSE)" +"VLOOKUP($I49,ngsa0707,13,FALSE)" +"VLOOKUP($I49,ngsa0708,13,FALSE)" +"VLOOKUP($I49,ngsa0721,13,FALSE)" +"VLOOKUP($I49,ngsa0725,13,FALSE)" +"VLOOKUP($I49,ngsa0829,13,FALSE)" +"VLOOKUP($I49,ngsa0830,13,FALSE)" +"VLOOKUP($I49,ngsa0910,13,FALSE)" +"VLOOKUP($I49,ngsa0922,13,FALSE)" +"VLOOKUP($I49,ngsa0923,13,FALSE)" +"VLOOKUP($I49,ngsa0929,13,FALSE)" +"SUM(DM49:DM115)" +"SUM(C7:C116)" +"COUNTIF(K7:K116,""x"")" +"SUM(K117:Y117)" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$132" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$128,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$128,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$129),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$129),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"K11+H11+E11" +"O11/(J11+G11+D11+1)" +""" """ +"IF($C$4=""High Inventory"",IF(AND(O11>=Summary!$C$128,P11>=Summary!$C$129),""X"","" ""),IF(AND(O11<=-Summary!$C$128,P11<=-Summary!$C$129),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND(L11-I11>=Summary!$C$132,N11-K11>Summary!$C$132,N11>0),""X"","" ""),IF(AND(I11-L11>=Summary!$C$132,K11-N11>Summary!$C$132,N11<0),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(O11>Summary!$C$128,""X"","" ""),IF(O11<-Summary!$C$128,""X"","" ""))" +"IF($C$4=""High Inventory"",IF(P11>Summary!$C$129,""X"","" ""),IF(P11<-Summary!$C$129,""X"","" ""))" +"IF($C$4=""High Inventory"",IF(O82>Summary!$E$5,""X"","" ""),IF(O82<-Summary!$E$5,""X"","" ""))" +"SUM(V$53:V$79)+SUM(V$28:V$50)+SUM(V$10:V$26)" +"SUM(E10:E89)" +"SUM(O11:O89)" +"COUNTIF(Q13:Q89,""X"")" +"N90/M90" +"IF(AND(O91>=5000,P91>=10%),""X"","" "")" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$132" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +""" """ +"IF($C$4=""High Inventory"",IF(AND(O10>=Summary!$C$128,P10>=Summary!$C$129),""X"","" ""),IF(AND(O10<=-Summary!$C$128,P10<=-Summary!$C$129),""X"","" ""))" +"IF(AND(L10-I10>=Summary!$C$132,N10-K10>Summary!$C$132,N10>0),""X"","" "")" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$128,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$128,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$129),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$129),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"IF($C$4=""High Inventory"",IF(AND(L11-I11>=Summary!$C$132,N11-K11>Summary!$C$132,N11>0),""X"","" ""),IF(AND(I11-L11>=Summary!$C$132,K11-N11>Summary!$C$132,N11<0),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(O11>Summary!$C$128,""X"","" ""),IF(O11<-Summary!$C$128,""X"","" ""))" +"IF($C$4=""High Inventory"",IF(P11>Summary!$C$129,""X"","" ""),IF(P11<-Summary!$C$129,""X"","" ""))" +"IF($C$4=""High Inventory"",IF(O83>Summary!$E$5,""X"","" ""),IF(O83<-Summary!$E$5,""X"","" ""))" +"SUM(E10:E85)" +"SUM(H11:H85)" +"COUNTIF(Q10:Q85,""X"")" +"SUM(V$53:V$78)+SUM(V$28:V$49)+SUM(V$10:V$26)" +"N86/M86" +"IF(AND(O87>=5000,P87>=10%),""X"","" "")" +"IF(AND(L87-I87>=5000,N87-K87>5000,N87>0),""X"","" "")" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$132" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +""" """ +"IF($C$4=""High Inventory"",IF(AND(O10>=Summary!$C$128,P10>=Summary!$C$129),""X"","" ""),IF(AND(O10<=-Summary!$C$128,P10<=-Summary!$C$129),""X"","" ""))" +"IF(AND(L10-I10>=Summary!$C$132,N10-K10>Summary!$C$132,N10>0),""X"","" "")" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$128,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$128,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$129),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$129),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"IF($C$4=""High Inventory"",IF(AND(L11-I11>=Summary!$C$132,N11-K11>Summary!$C$132,N11>0),""X"","" ""),IF(AND(I11-L11>=Summary!$C$132,K11-N11>Summary!$C$132,N11<0),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(O11>Summary!$C$128,""X"","" ""),IF(O11<-Summary!$C$128,""X"","" ""))" +"IF($C$4=""High Inventory"",IF(P11>Summary!$C$129,""X"","" ""),IF(P11<-Summary!$C$129,""X"","" ""))" +"SUM(E11:E85)" +"SUM(M10:M85)" +"COUNTIF(Q10:Q85,""X"")" +"SUM(V$53:V$78)+SUM(V$28:V$49)+SUM(V$10:V$26)" +"N86/M86" +"IF(AND(O87>=5000,P87>=10%),""X"","" "")" +"IF(AND(L87-I87>=5000,N87-K87>5000,N87>0),""X"","" "")" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$132" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +""" """ +"IF($C$4=""High Inventory"",IF(AND(O10>=Summary!$C$128,P10>=Summary!$C$129),""X"","" ""),IF(AND(O10<=-Summary!$C$128,P10<=-Summary!$C$129),""X"","" ""))" +"IF(AND(L10-I10>=Summary!$C$132,N10-K10>Summary!$C$132,N10>0),""X"","" "")" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$128,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$128,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$129),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$129),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"IF($C$4=""High Inventory"",IF(O11>Summary!$C$128,""X"","" ""),IF(O11<-Summary!$C$128,""X"","" ""))" +"IF($C$4=""High Inventory"",IF(P11>Summary!$C$129,""X"","" ""),IF(P11<-Summary!$C$129,""X"","" ""))" +"SUM(E10:E85)" +"SUM(H11:H85)" +"COUNTIF(Q10:Q85,""X"")" +"SUM(V$53:V$78)+SUM(V$28:V$49)+SUM(V$10:V$26)" +"N86/M86" +"IF(AND(O87>=5000,P87>=10%),""X"","" "")" +"IF(AND(L87-I87>=5000,N87-K87>5000,N87>0),""X"","" "")" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$132" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +""" """ +"IF($C$4=""High Inventory"",IF(AND(O10>=Summary!$C$128,P10>=Summary!$C$129),""X"","" ""),IF(AND(O10<=-Summary!$C$128,P10<=-Summary!$C$129),""X"","" ""))" +"IF(AND(L10-I10>=Summary!$C$132,N10-K10>Summary!$C$132,N10>0),""X"","" "")" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$128,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$128,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$129),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$129),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"IF($C$4=""High Inventory"",IF(AND(L11-I11>=Summary!$C$132,N11-K11>Summary!$C$132,N11>0),""X"","" ""),IF(AND(I11-L11>=Summary!$C$132,K11-N11>Summary!$C$132,N11<0),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(O11>Summary!$C$128,""X"","" ""),IF(O11<-Summary!$C$128,""X"","" ""))" +"IF($C$4=""High Inventory"",IF(P11>Summary!$C$129,""X"","" ""),IF(P11<-Summary!$C$129,""X"","" ""))" +"SUM(E11:E85)" +"COUNTIF(Q10:Q85,""X"")" +"SUM(V$53:V$78)+SUM(V$28:V$49)+SUM(V$10:V$26)" +"N86/M86" +"IF(AND(O87>=5000,P87>=10%),""X"","" "")" +"IF(AND(L87-I87>=5000,N87-K87>5000,N87>0),""X"","" "")" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$132" +"K9+H9+E9" +""" """ +"IF($C$4=""High Inventory"",IF(AND(O10>=Summary!$C$128,P10>=Summary!$C$129),""X"","" ""),IF(AND(O10<=-Summary!$C$128,P10<=-Summary!$C$129),""X"","" ""))" +"IF(AND(L10-I10>=Summary!$C$132,N10-K10>Summary!$C$132,N10>0),""X"","" "")" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$128,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$128,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$129),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$129),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"O11/(J11+G11+D11+1)" +"IF($C$4=""High Inventory"",IF(AND(L11-I11>=Summary!$C$132,N11-K11>Summary!$C$132,N11>0),""X"","" ""),IF(AND(I11-L11>=Summary!$C$132,K11-N11>Summary!$C$132,N11<0),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(O11>Summary!$C$128,""X"","" ""),IF(O11<-Summary!$C$128,""X"","" ""))" +"IF($C$4=""High Inventory"",IF(P11>Summary!$C$129,""X"","" ""),IF(P11<-Summary!$C$129,""X"","" ""))" +"SUM(E10:E85)" +"SUM(H11:H85)" +"COUNTIF(Q10:Q85,""X"")" +"SUM(V$53:V$78)+SUM(V$28:V$49)+SUM(V$10:V$26)" +"N86/M86" +"IF(AND(O87>=5000,P87>=10%),""X"","" "")" +"IF(AND(L87-I87>=5000,N87-K87>5000,N87>0),""X"","" "")" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$132" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +""" """ +"IF($C$4=""High Inventory"",IF(AND(O10>=Summary!$C$128,P10>=Summary!$C$129),""X"","" ""),IF(AND(O10<=-Summary!$C$128,P10<=-Summary!$C$129),""X"","" ""))" +"IF(AND(L10-I10>=Summary!$C$132,N10-K10>Summary!$C$132,N10>0),""X"","" "")" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$128,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$128,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$129),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$129),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"IF($C$4=""High Inventory"",IF(AND(L11-I11>=Summary!$C$132,N11-K11>Summary!$C$132,N11>0),""X"","" ""),IF(AND(I11-L11>=Summary!$C$132,K11-N11>Summary!$C$132,N11<0),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(O11>Summary!$C$128,""X"","" ""),IF(O11<-Summary!$C$128,""X"","" ""))" +"IF($C$4=""High Inventory"",IF(P11>Summary!$C$129,""X"","" ""),IF(P11<-Summary!$C$129,""X"","" ""))" +"IF(AND(O56>=5000,P56>=10%),""X"","" "")" +"COUNTIF(T10:T85,""X"")" +"SUM(V$53:V$79)+SUM(V$28:V$49)+SUM(V$10:V$26)" +"SUM(E10:E87)" +"COUNTIF(Q10:Q85,""X"")" +"N88/M88" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$132" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +""" """ +"IF($C$4=""High Inventory"",IF(AND(O10>=Summary!$C$128,P10>=Summary!$C$129),""X"","" ""),IF(AND(O10<=-Summary!$C$128,P10<=-Summary!$C$129),""X"","" ""))" +"IF(AND(L10-I10>=Summary!$C$132,N10-K10>Summary!$C$132,N10>0),""X"","" "")" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$128,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$128,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$129),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$129),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"IF($C$4=""High Inventory"",IF(AND(L11-I11>=Summary!$C$132,N11-K11>Summary!$C$132,N11>0),""X"","" ""),IF(AND(I11-L11>=Summary!$C$132,K11-N11>Summary!$C$132,N11<0),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(O11>Summary!$C$128,""X"","" ""),IF(O11<-Summary!$C$128,""X"","" ""))" +"IF($C$4=""High Inventory"",IF(P11>Summary!$C$129,""X"","" ""),IF(P11<-Summary!$C$129,""X"","" ""))" +"IF(AND(O56>=5000,P56>=10%),""X"","" "")" +"COUNTIF(T10:T85,""X"")" +"SUM(V$53:V$79)+SUM(V$28:V$49)+SUM(V$10:V$26)" +"SUM(E10:E87)" +"SUM(K11:K87)" +"COUNTIF(Q10:Q85,""X"")" +"N88/M88" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$132" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +""" """ +"IF($C$4=""High Inventory"",IF(AND(O10>=Summary!$C$128,P10>=Summary!$C$129),""X"","" ""),IF(AND(O10<=-Summary!$C$128,P10<=-Summary!$C$129),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND(L10-I10>=Summary!$C$132,N10-K10>Summary!$C$132,N10>0),""X"","" ""),IF(AND(I10-L10>=Summary!$C$132,K10-N10>Summary!$C$132,N10<0),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$128,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$128,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$129),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$129),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"IF($C$4=""High Inventory"",IF(O11>Summary!$C$128,""X"","" ""),IF(O11<-Summary!$C$128,""X"","" ""))" +"IF($C$4=""High Inventory"",IF(P11>Summary!$C$129,""X"","" ""),IF(P11<-Summary!$C$129,""X"","" ""))" +"SUM(E11:E86)" +"COUNTIF(Q10:Q86,""X"")" +"SUM(V$53:V$79)+SUM(V$28:V$50)+SUM(V$10:V$26)" +"N87/M87" +"IF(AND(O88>=5000,P88>=10%),""X"","" "")" +"IF(AND(L88-I88>=5000,N88-K88>5000,N88>0),""X"","" "")" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$132" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +""" """ +"IF($C$4=""High Inventory"",IF(AND(O10>=Summary!$C$128,P10>=Summary!$C$129),""X"","" ""),IF(AND(O10<=-Summary!$C$128,P10<=-Summary!$C$129),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND(L10-I10>=Summary!$C$132,N10-K10>Summary!$C$132,N10>0),""X"","" ""),IF(AND(I10-L10>=Summary!$C$132,K10-N10>Summary!$C$132,N10<0),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$128,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$128,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$129),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$129),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"IF($C$4=""High Inventory"",IF(O11>Summary!$C$128,""X"","" ""),IF(O11<-Summary!$C$128,""X"","" ""))" +"IF($C$4=""High Inventory"",IF(P11>Summary!$C$129,""X"","" ""),IF(P11<-Summary!$C$129,""X"","" ""))" +"IF(AND(O52>=5000,P52>=10%),""X"","" "")" +"IF(AND(L52-I52>=5000,N52-K52>5000,N52>0),""X"","" "")" +"COUNTIF(T10:T88,""X"")" +"SUM(V$51:V$81)+SUM(V$27:V$49)+SUM(V$10:V$26)" +"SUM(E10:E118)" +"COUNTIF(Q10:Q118,""X"")" +"N119/M119" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$132" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +""" """ +"IF($C$4=""High Inventory"",IF(AND(O10>=Summary!$C$128,P10>=Summary!$C$129),""X"","" ""),IF(AND(O10<=-Summary!$C$128,P10<=-Summary!$C$129),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND(L10-I10>=Summary!$C$132,N10-K10>Summary!$C$132,N10>0),""X"","" ""),IF(AND(I10-L10>=Summary!$C$132,K10-N10>Summary!$C$132,N10<0),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$128,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$128,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$129),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$129),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"IF($C$4=""High Inventory"",IF(O11>Summary!$C$128,""X"","" ""),IF(O11<-Summary!$C$128,""X"","" ""))" +"IF($C$4=""High Inventory"",IF(P11>Summary!$C$129,""X"","" ""),IF(P11<-Summary!$C$129,""X"","" ""))" +"IF(AND(O52>=5000,P52>=10%),""X"","" "")" +"IF(AND(L52-I52>=5000,N52-K52>5000,N52>0),""X"","" "")" +"COUNTIF(T10:T88,""X"")" +"SUM(V$51:V$81)+SUM(V$27:V$49)+SUM(V$10:V$26)" +"SUM(E10:E118)" +"COUNTIF(Q10:Q118,""X"")" +"N119/M119" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$132" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +""" """ +"IF($C$4=""High Inventory"",IF(AND(O10>=Summary!$C$128,P10>=Summary!$C$129),""X"","" ""),IF(AND(O10<=-Summary!$C$128,P10<=-Summary!$C$129),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND(L10-I10>=Summary!$C$132,N10-K10>Summary!$C$132,N10>0),""X"","" ""),IF(AND(I10-L10>=Summary!$C$132,K10-N10>Summary!$C$132,N10<0),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$128,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$128,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$129),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$129),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"IF($C$4=""High Inventory"",IF(O11>Summary!$C$128,""X"","" ""),IF(O11<-Summary!$C$128,""X"","" ""))" +"IF($C$4=""High Inventory"",IF(P11>Summary!$C$129,""X"","" ""),IF(P11<-Summary!$C$129,""X"","" ""))" +"IF(AND(O52>=5000,P52>=10%),""X"","" "")" +"IF(AND(L52-I52>=5000,N52-K52>5000,N52>0),""X"","" "")" +"COUNTIF(T10:T88,""X"")" +"SUM(V$51:V$81)+SUM(V$27:V$49)+SUM(V$10:V$26)" +"SUM(E10:E117)" +"N118/M118" +"N8" +"E9" +"TEXT(WEEKDAY(E8),""dddd"")" +"Summary!$C$132" +"M9+J9+G9" +"Q10/(L10+I10+F10+1)" +""" """ +"IF($E$4=""High Inventory"",IF(AND(Q10>=Summary!$C$128,R10>=Summary!$C$129),""X"","" ""),IF(AND(Q10<=-Summary!$C$128,R10<=-Summary!$C$129),""X"","" ""))" +"IF($E$4=""High Inventory"",IF(AND(N10-K10>=Summary!$C$132,P10-M10>Summary!$C$132,P10>0),""X"","" ""),IF(AND(K10-N10>=Summary!$C$132,M10-P10>Summary!$C$132,P10<0),""X"","" ""))" +"IF($E$4=""High Inventory"",IF(AND($Q10>=Summary!$C$128,$R10>=0%),""X"","" ""),IF(AND($Q10<=-Summary!$C$128,$R10<=0%),""X"","" ""))" +"IF($E$4=""High Inventory"",IF(AND($Q10>=0,$R10>=Summary!$C$129),""X"","" ""),IF(AND($Q10<=0,$R10<=-Summary!$C$129),""X"","" ""))" +"IF(U10 = ""X"",N10-K10,"" "")" +"SUM(G10:G96)" +"SUM(J8:J96)" +"COUNTIF(S10:S96,""X"")" +"SUM(X$59:X$89)+SUM(X$31:X$53)+SUM(X$10:X$26)" +"P97/O97" +"IF(AND(Q98>=5000,R98>=10%),""X"","" "")" +"IF(AND(N98-K98>=5000,P98-M98>5000,P98>0),""X"","" "")" +"A7-3" +"VLOOKUP($B4,'Base Data'!$A$10:$AF$215,5,0)" +"VLOOKUP($B4,'Base Data'!$A$10:$AF$215,6,0)" +"VLOOKUP($B4,'Base Data'!$A$10:$AF$215,7,0)" +"VLOOKUP($B4,'Base Data'!$A$10:$AF$215,23,0)" +"E4-F4" +"VLOOKUP($B4,'Base Data'!$A$10:$AF$215,4,0)" +"VLOOKUP($B4,'Base Data'!$A$10:$AF$215,12,0)" +"VLOOKUP($B4,'Base Data'!$A$10:$AF$215,25,0)" +"VLOOKUP($B4,'Base Data'!$A$10:$AF$215,26,0)" +"VLOOKUP($B4,'Base Data'!$A$10:$AF$215,27,0)" +"I4" +"VLOOKUP($B4,'Base Data'!$A$10:$AF$215,32,0)" +"A7-2" +"A7-1" +"A7" +"AH10-AC10" +"C10+B10" +"(F10-E10)" +"K10-J10" +"I10-H10" +"P10+O10+N10" +"Q10-U10" +"V10-M10" +" (G10-W10) - D10" +"'Net Market Center Imbalances'!C10" +"'Net Market Center Imbalances'!F10" +"AD10*AE10*0.001" +"AC10-AB10" +"AG10*AE10/1000" +"'Base Data'!A10" +"'Base Data'!G10" +"'Base Data'!W10" +"'Base Data'!X10" +"IF(E10D10,E10-D10,0))" +"C10*$C$8" +"B22" +"B22+1" +"B22+2" +"B22+3" +"B27" +"B27" +"B27" +"G5+F5" +"720+744+(8760*3)" +"O23*N23" +"720+744+(8760*5)" +"384-45" +"0.7/2" +"339/2 + 339/2/POWER(1+DiscRate,2.67)" +"339/2 + 339/2/POWER(1+discrate2,2.67)" +"339/2 + 339/2/POWER(1+DiscRate3,2.67)" +"339/2 + 339/2/POWER(1+DiscRate4,2.67)" +"339/2 + 339/2/POWER(1+DiscRate5,2.67)" +"339/2 + 339/2/POWER(1+DiscRate6,2.67)" +"PV(POWER(1+DiscRate,0.5)-1,40,-$B$11)" +"PV(POWER(1+discrate2,0.5)-1,40,-$B$11)" +"PV(POWER(1+DiscRate3,0.5)-1,40,-$B$11)" +"PV(POWER(1+DiscRate4,0.5)-1,40,-$B$11)" +"PV(POWER(1+DiscRate5,0.5)-1,40,-$B$11)" +"PV(POWER(1+DiscRate6,0.5)-1,40,-$B$11)" +"C22/POWER(1+DiscRate,2.67)" +"D22/POWER(1+discrate2,2.67)" +"E22/POWER(1+DiscRate3,2.67)" +"F22/POWER(1+DiscRate4,2.67)" +"G22/POWER(1+DiscRate5,2.67)" +"H22/POWER(1+DiscRate6,2.67)" +"C14/POWER(1+DiscRate,22.5)" +"D14/POWER(1+discrate2,22.5)" +"E14/POWER(1+DiscRate3,22.5)" +"F14/POWER(1+DiscRate4,22.5)" +"G14/POWER(1+DiscRate5,22.5)" +"H14/POWER(1+DiscRate6,22.5)" +"C26+C23-C18" +"tixdr0/1000000" +"tixdr2/1000000" +"tixdr3/1000000" +"tixdr4/1000000" +"tixdr5/1000000" +"tixdr6/1000000" +"-C28/C29" +"(C37*6+B37*4)/10" +"C18*1000000/$D$37" +"$D$38" +"C40*C41" +"C2*D2" +"$E2/POWER(1+DiscRate,2+attendance!$A2)" +"$E2/POWER(1+discrate2,2+attendance!$A2)" +"$E2/POWER(1+DiscRate3,2+attendance!$A2)" +"$E2/POWER(1+DiscRate4,2+attendance!$A2)" +"$E2/POWER(1+DiscRate5,2+attendance!$A2)" +"$E2/POWER(1+DiscRate6,2+attendance!$A2)" +"E3/POWER(1+DiscRate,2+attendance!A3)" +"SUM(F2:F21)" +"$B$11-B4" +"D4" +"C4*POWER(1+inflation,A4)" +"E5/E4-1" +"G5/H5" +"D6-200000/C6" +"SUM(F4:V4)" +"SUM(E4:E28)" +"SUM(D2:V2)" +"ROUND(55/2,2)" +"ROUND((35+20)/2,2)" +"SUM(D2:D27)" +"SUM(R3:R27)" +"SUM(C2:C27)-C28" +"E7+G7" +"SUMIF(wins,""w"",I7:AL7)" +"SUMIF(wins,""l"",I7:AL7)" +"SUM(I7:AL7)" +"$G7+$AI7+AK7" +"$G7+$AJ7+AK7" +"G7+AK7" +"G7+AL7" +"SUM(E7:E32)" +"SUM(I7:I31)" +"IF(E33=0,"""",AVERAGE(E7:E31))" +"G39+E39" +"J39+K39+M39+P39+Q39+S39+V39+W39+Z39+AA39+AF39+AH39+AC39" +"E7+G7" +"SUMIF(wins,""w"",I7:AL7)" +"SUMIF(wins,""l"",I7:AL7)" +"SUM(I7:AL7)" +"$G7+$AI7+AK7" +"$G7+$AJ7+AK7" +"G7+AK7" +"G7+AL7" +"SUM(E7:E32)" +"SUM(I7:I31)" +"IF(E33=0,"""",AVERAGE(E7:E31))" +"G39+E39" +"J39+K39+M39+P39+Q39+S39+V39+W39+Z39+AA39+AF39+AH39+AC39" +"SUM(F16:F50)+SUM(B16:B50)" +"SUM(F16:F50)+SUM(B16:B50)" +"SUM(F4:V4)" +"SUM(E4:E28)" +"SUM(D2:V2)" +"ROUND(55/2,2)" +"ROUND((35+20)/2,2)" +"SUM(D2:D27)" +"SUM(R3:R27)" +"SUM(C2:C27)-C28" +"E7+G7" +"SUMIF(wins,""w"",I7:AL7)" +"SUMIF(wins,""l"",I7:AL7)" +"SUM(I7:AL7)" +"$G7+$AI7+AK7" +"$G7+$AJ7+AK7" +"G7+AK7" +"G7+AL7" +"SUM(E7:E32)" +"SUM(I7:I31)" +"IF(E33=0,"""",AVERAGE(E7:E31))" +"G39+E39" +"J39+K39+M39+P39+Q39+S39+V39+W39+Z39+AA39+AF39+AH39+AC39" +"E7+G7" +"SUMIF(wins,""w"",I7:AL7)" +"SUMIF(wins,""l"",I7:AL7)" +"SUM(I7:AL7)" +"$G7+$AI7+AK7" +"$G7+$AJ7+AK7" +"G7+AK7" +"G7+AL7" +"SUM(E7:E32)" +"SUM(I7:I31)" +"IF(E33=0,"""",AVERAGE(E7:E31))" +"G39+E39" +"J39+K39+M39+P39+Q39+S39+V39+W39+Z39+AA39+AF39+AH39+AC39" +"E7+G7" +"SUMIF(wins,""w"",I7:AL7)" +"SUMIF(wins,""l"",I7:AL7)" +"SUM(I7:AL7)" +"$G7+$AI7+AK7" +"$G7+$AJ7+AK7" +"G7+AK7" +"G7+AL7" +"SUM(E7:E32)" +"SUM(I7:I31)" +"IF(E33=0,"""",AVERAGE(E7:E31))" +"G39+E39" +"J39+K39+M39+P39+Q39+S39+V39+W39+Z39+AA39+AF39+AH39+AC39" +"SUM(F16:F50)+SUM(B16:B50)" +"4.2125*12/365" +"3.4523*12/365" +"G10+L10" +"0.0173*C10" +"$C10+Q10+V10" +"$C10+R10+V10" +"$D10+S10+W10" +"$D10+T10+W10" +"E10" +"Y10/$AC10" +"4.43*12/365" +"3.69*12/365" +"4.5236*12/365" +"3.8064*12/365" +"Q51+V51" +"R51+V51" +"T51+W51" +"AVERAGE(C18:C29)" +"AVERAGE(AE10:AE29)" +"AVERAGE(AI10:AI31)" +"$E45-C45" +"AVERAGE(C12:C35)" +"AVERAGE(C12:C23)" +"AVERAGE(C29:C40)" +"AVERAGE(C31:C42)" +"SUM(F16:F48)+SUM(B16:B48)" +"E7+G7" +"SUMIF(wins,""w"",I7:AL7)" +"SUMIF(wins,""l"",I7:AL7)" +"SUM(I7:AL7)" +"$G7+$AI7+AK7" +"$G7+$AJ7+AK7" +"G7+AK7" +"G7+AL7" +"SUM(E7:E32)" +"SUM(I7:I31)" +"IF(E33=0,"""",AVERAGE(E7:E31))" +"G39+E39" +"J39+K39+M39+P39+Q39+S39+V39+W39+Z39+AA39+AF39+AH39+AC39" +"384-45" +"B6/B7" +"DiscRate-0.0025" +"DiscRate-0.005" +"DiscRate+0.0025" +"DiscRate+0.005" +"DiscRate+0.0075" +"$C$19" +"C19/POWER(1+DiscRate,21.5)" +"D19/POWER(1+discrate2,21.5)" +"E19/POWER(1+DiscRate3,21.5)" +"F19/POWER(1+DiscRate4,21.5)" +"G19/POWER(1+DiscRate5,21.5)" +"H19/POWER(1+DiscRate6,21.5)" +"B6" +"-PV(DiscRate/12,$B$7,$B$6/$B$7,,0)" +"-PV(discrate2/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate3/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate4/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate5/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate6/12,$B$7,$B$6/$B$7,,0)" +"PV(DiscRate/2,40,-0.35)" +"PV(discrate2/2,40,-0.35)" +"PV(DiscRate3/2,40,-0.35)" +"PV(DiscRate4/2,40,-0.35)" +"PV(DiscRate5/2,40,-0.35)" +"PV(DiscRate6/2,40,-0.35)" +"C28/POWER(1+DiscRate,20/12)" +"D28/POWER(1+discrate2,20/12)" +"E28/POWER(1+DiscRate3,20/12)" +"F28/POWER(1+DiscRate4,20/12)" +"G28/POWER(1+DiscRate5,20/12)" +"H28/POWER(1+DiscRate6,20/12)" +"C20+C29-C24" +"tixdr0/1000000" +"tixdr2/1000000" +"tixdr3/1000000" +"tixdr4/1000000" +"tixdr5/1000000" +"tixdr6/1000000" +"-C$31/C32" +"-D31/D32" +"attendance!F49/1000000" +"attendance!J49/1000000" +"attendance!N49/1000000" +"(C40*6+B40*4)/10" +"C24*1000000/$D$40" +"$D$41" +"C44*C45" +"384-45" +"B6/B7" +"DiscRate-0.0025" +"DiscRate-0.005" +"DiscRate+0.0025" +"DiscRate+0.005" +"DiscRate+0.0075" +"discrate2+($C$16-DiscRate)" +"DiscRate3+($C$16-DiscRate)" +"DiscRate4+($C$16-DiscRate)" +"DiscRate5+($C$16-DiscRate)" +"DiscRate6+($C$16-DiscRate)" +"$C$19" +"C19/POWER(1+DiscRate,21.5)" +"D19/POWER(1+discrate2,21.5)" +"E19/POWER(1+DiscRate3,21.5)" +"F19/POWER(1+DiscRate4,21.5)" +"G19/POWER(1+DiscRate5,21.5)" +"H19/POWER(1+DiscRate6,21.5)" +"-PV(DiscRate/12,$B$7,$B$6/$B$7,,0)" +"-PV(discrate2/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate3/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate4/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate5/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate6/12,$B$7,$B$6/$B$7,,0)" +"'tax rev'!C23/1000000" +"('tax rev'!C23/(C16/DiscRate*(1-POWER(1+DiscRate,-20))+POWER(1+DiscRate,-20)))/1000000" +"('tax rev'!D23/(D16/discrate2*(1-POWER(1+discrate2,-20))+POWER(1+discrate2,-20)))/1000000" +"('tax rev'!E23/(E16/DiscRate3*(1-POWER(1+DiscRate3,-20))+POWER(1+DiscRate3,-20)))/1000000" +"('tax rev'!F23/(F16/DiscRate4*(1-POWER(1+DiscRate4,-20))+POWER(1+DiscRate4,-20)))/1000000" +"('tax rev'!G23/(G16/DiscRate5*(1-POWER(1+DiscRate5,-20))+POWER(1+DiscRate5,-20)))/1000000" +"('tax rev'!H23/(H16/DiscRate6*(1-POWER(1+DiscRate6,-20))+POWER(1+DiscRate6,-20)))/1000000" +"PV(DiscRate/2,40,-0.35)" +"PV(discrate2/2,40,-0.35)" +"PV(DiscRate3/2,40,-0.35)" +"PV(DiscRate4/2,40,-0.35)" +"PV(DiscRate5/2,40,-0.35)" +"PV(DiscRate6/2,40,-0.35)" +"C32/POWER(1+DiscRate,20/12)" +"D32/POWER(1+discrate2,20/12)" +"E32/POWER(1+DiscRate3,20/12)" +"F32/POWER(1+DiscRate4,20/12)" +"G32/POWER(1+DiscRate5,20/12)" +"H32/POWER(1+DiscRate6,20/12)" +"C20+C33+C28-C24" +"'facts premium'!C16" +"$B3/(POWER(1+'facts premium'!C$16,($A3-1996.5)))" +"SUM(B3:B22)" +"'facts premium'!DiscRate" +"'facts premium'!C28" +"C3*DiscRate/12" +"'tax rev'!C3/1000000" +"facts!$B$6/facts!$B$7" +"C3+D3+E3+F3-G3-H3" +"J3+D3+F3-G3-H3" +"I3" +"K3" +"'facts premium'!$C$28*'facts premium'!$C$16/2" +"C33*DiscRate/2" +"A34+366/2" +"9.31+'facts premium'!C28" +"'facts premium'!DiscRate6" +"'facts premium'!H28" +"C3*DiscRate6/12" +"'tax rev'!C3/1000000" +"facts!$B$6/facts!$B$7" +"C3+D3+E3+F3-G3-H3" +"J3+D3+F3-G3-H3" +"I3" +"C4*DiscRate/12" +"K3" +"'facts premium'!$C$28*'facts premium'!$H$16/2" +"C33*DiscRate/2" +"A34+366/2" +"9.31+'facts premium'!C28" +"DiscRate" +"discrate2" +"DiscRate3" +"DiscRate4" +"DiscRate5" +"DiscRate6" +"C4*D4" +"$E4/POWER(1+DiscRate,1+attendance!$A4)" +"$E4/POWER(1+discrate2,1+attendance!$A4)" +"$E4/POWER(1+DiscRate3,1+attendance!$A4)" +"$E4/POWER(1+DiscRate4,1+attendance!$A4)" +"$E4/POWER(1+DiscRate5,1+attendance!$A4)" +"$E4/POWER(1+DiscRate6,1+attendance!$A4)" +"E5/POWER(1+DiscRate,1+attendance!A5)" +"SUM(E4:E23)" +"elasticity!E19" +"elasticity!D19" +"elasticity!E26" +"elasticity!D26" +"$I29/POWER(1+DiscRate3,1+attendance!$A29)" +"elasticity!E33" +"elasticity!D33" +"$M29/POWER(1+DiscRate5,1+attendance!$A29)" +"elasticity!$E$21" +"D6*(1+elasticity!$D$18)" +"elasticity!$E$28" +"D6*(1+elasticity!$D$25)" +"elasticity!$E$35" +"D6*(1+elasticity!$D$32)" +"$B$11-B4" +"E4" +"D4*POWER(1+inflation,A4)" +"F5/F4-1" +"-H5/I5" +"E6-200000/D6" +"DiscRate" +"facts!C33" +"C19*(1+$D$18)" +"(1-E$18*$D$18)*$B19" +"DiscRate3" +"facts!E33" +"C26*(1+$D$25)" +"(1-E$18*$D$25)*$B26" +"DiscRate5" +"facts!G33" +"C33*($D$32+1)" +"(1-E$18*$D$32)*$B33" +"elasticity!B3" +"elasticity!I3" +"elasticity!H3" +"'facts premium'!C16" +"$B3/(POWER(1+'facts premium'!C$16,($A3-1996.5)))" +"SUM(B3:B22)" +"(C4*6+B4*4)/10" +"DiscRate-0.0025" +"DiscRate-0.005" +"DiscRate+0.0025" +"DiscRate+0.005" +"DiscRate+0.0075" +"facts!C24*1000000/$D$4" +"$D$5" +"B14*B15" +"'facts premium'!DiscRate" +"'facts premium'!C28" +"C3*DiscRate/12" +"'Exhibit C'!C3/1000000" +"facts!$B$6/facts!$B$7" +"C3+D3+E3+F3-G3-H3" +"J3+D3+F3-G3-H3" +"I3" +"K3" +"'facts premium'!$C$28*'facts premium'!$C$16/2" +"C33*DiscRate/2" +"A34+366/2" +"9.31+'facts premium'!C28" +"'facts premium'!DiscRate6" +"'facts premium'!H28" +"C3*DiscRate6/12" +"'Exhibit C'!C3/1000000" +"facts!$B$6/facts!$B$7" +"C3+D3+E3+F3-G3-H3" +"J3+D3+F3-G3-H3" +"I3" +"C4*DiscRate/12" +"K3" +"'facts premium'!$C$28*'facts premium'!$H$16/2" +"C33*DiscRate/2" +"A34+366/2" +"9.31+'facts premium'!C28" +"384-45" +"B6/B7" +"DiscRate-0.0025" +"DiscRate-0.005" +"DiscRate+0.0025" +"DiscRate+0.005" +"DiscRate+0.0075" +"$C$19" +"C19/POWER(1+DiscRate,21.5)" +"D19/POWER(1+discrate2,21.5)" +"E19/POWER(1+DiscRate3,21.5)" +"F19/POWER(1+DiscRate4,21.5)" +"G19/POWER(1+DiscRate5,21.5)" +"H19/POWER(1+DiscRate6,21.5)" +"B6" +"-PV(DiscRate/12,$B$7,$B$6/$B$7,,0)" +"-PV(discrate2/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate3/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate4/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate5/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate6/12,$B$7,$B$6/$B$7,,0)" +"PV(DiscRate/2,40,-0.35)" +"PV(discrate2/2,40,-0.35)" +"PV(DiscRate3/2,40,-0.35)" +"PV(DiscRate4/2,40,-0.35)" +"PV(DiscRate5/2,40,-0.35)" +"PV(DiscRate6/2,40,-0.35)" +"C28/POWER(1+DiscRate,20/12)" +"D28/POWER(1+discrate2,20/12)" +"E28/POWER(1+DiscRate3,20/12)" +"F28/POWER(1+DiscRate4,20/12)" +"G28/POWER(1+DiscRate5,20/12)" +"H28/POWER(1+DiscRate6,20/12)" +"C20+C29-C24" +"tixdr0/1000000" +"tixdr2/1000000" +"tixdr3/1000000" +"tixdr4/1000000" +"tixdr5/1000000" +"tixdr6/1000000" +"-C$31/C32" +"-D31/D32" +"attendance!F49/1000000" +"attendance!J49/1000000" +"attendance!N49/1000000" +"384-45" +"B6/B7" +"DiscRate-0.0025" +"DiscRate-0.005" +"DiscRate+0.0025" +"DiscRate+0.005" +"DiscRate+0.0075" +"discrate2+($C$16-DiscRate)" +"DiscRate3+($C$16-DiscRate)" +"DiscRate4+($C$16-DiscRate)" +"DiscRate5+($C$16-DiscRate)" +"DiscRate6+($C$16-DiscRate)" +"$C$19" +"C19/POWER(1+DiscRate,21.5)" +"D19/POWER(1+discrate2,21.5)" +"E19/POWER(1+DiscRate3,21.5)" +"F19/POWER(1+DiscRate4,21.5)" +"G19/POWER(1+DiscRate5,21.5)" +"H19/POWER(1+DiscRate6,21.5)" +"-PV(DiscRate/12,$B$7,$B$6/$B$7,,0)" +"-PV(discrate2/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate3/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate4/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate5/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate6/12,$B$7,$B$6/$B$7,,0)" +"'Exhibit C'!C23/1000000" +"('Exhibit C'!C23/(C16/DiscRate*(1-POWER(1+DiscRate,-20))+POWER(1+DiscRate,-20)))/1000000" +"('Exhibit C'!D23/(D16/discrate2*(1-POWER(1+discrate2,-20))+POWER(1+discrate2,-20)))/1000000" +"('Exhibit C'!E23/(E16/DiscRate3*(1-POWER(1+DiscRate3,-20))+POWER(1+DiscRate3,-20)))/1000000" +"('Exhibit C'!F23/(F16/DiscRate4*(1-POWER(1+DiscRate4,-20))+POWER(1+DiscRate4,-20)))/1000000" +"('Exhibit C'!G23/(G16/DiscRate5*(1-POWER(1+DiscRate5,-20))+POWER(1+DiscRate5,-20)))/1000000" +"('Exhibit C'!H23/(H16/DiscRate6*(1-POWER(1+DiscRate6,-20))+POWER(1+DiscRate6,-20)))/1000000" +"PV(DiscRate/2,40,-0.35)" +"PV(discrate2/2,40,-0.35)" +"PV(DiscRate3/2,40,-0.35)" +"PV(DiscRate4/2,40,-0.35)" +"PV(DiscRate5/2,40,-0.35)" +"PV(DiscRate6/2,40,-0.35)" +"C32/POWER(1+DiscRate,20/12)" +"D32/POWER(1+discrate2,20/12)" +"E32/POWER(1+DiscRate3,20/12)" +"F32/POWER(1+DiscRate4,20/12)" +"G32/POWER(1+DiscRate5,20/12)" +"H32/POWER(1+DiscRate6,20/12)" +"C20+C33+C28-C24" +"DiscRate" +"discrate2" +"DiscRate3" +"DiscRate4" +"DiscRate5" +"DiscRate6" +"C4*D4" +"$E4/POWER(1+DiscRate,1+attendance!$A4)" +"$E4/POWER(1+discrate2,1+attendance!$A4)" +"$E4/POWER(1+DiscRate3,1+attendance!$A4)" +"$E4/POWER(1+DiscRate4,1+attendance!$A4)" +"$E4/POWER(1+DiscRate5,1+attendance!$A4)" +"$E4/POWER(1+DiscRate6,1+attendance!$A4)" +"E5/POWER(1+DiscRate,1+attendance!A5)" +"SUM(E4:E23)" +"elasticity!E19" +"elasticity!D19" +"elasticity!E26" +"elasticity!D26" +"$I29/POWER(1+DiscRate3,1+attendance!$A29)" +"elasticity!E33" +"elasticity!D33" +"$M29/POWER(1+DiscRate5,1+attendance!$A29)" +"elasticity!$E$21" +"D6*(1+elasticity!$D$18)" +"elasticity!$E$28" +"D6*(1+elasticity!$D$25)" +"elasticity!$E$35" +"D6*(1+elasticity!$D$32)" +"$B$11-B4" +"E4" +"D4*POWER(1+inflation,A4)" +"F5/F4-1" +"-H5/I5" +"E6-200000/D6" +"DiscRate" +"facts!C33" +"C19*(1+$D$18)" +"(1-E$18*$D$18)*$B19" +"DiscRate3" +"facts!E33" +"C26*(1+$D$25)" +"(1-E$18*$D$25)*$B26" +"DiscRate5" +"facts!G33" +"C33*($D$32+1)" +"(1-E$18*$D$32)*$B33" +"elasticity!B3" +"elasticity!I3" +"elasticity!H3" +"384-45" +"B6/B7" +"DiscRate-0.0025" +"DiscRate-0.005" +"DiscRate+0.0025" +"DiscRate+0.005" +"DiscRate+0.0075" +"$C$19" +"C19/POWER(1+DiscRate,21.5)" +"D19/POWER(1+discrate2,21.5)" +"E19/POWER(1+DiscRate3,21.5)" +"F19/POWER(1+DiscRate4,21.5)" +"G19/POWER(1+DiscRate5,21.5)" +"H19/POWER(1+DiscRate6,21.5)" +"B6" +"-PV(DiscRate/12,$B$7,$B$6/$B$7,,0)" +"-PV(discrate2/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate3/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate4/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate5/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate6/12,$B$7,$B$6/$B$7,,0)" +"PV(DiscRate/2,40,-0.35)" +"PV(discrate2/2,40,-0.35)" +"PV(DiscRate3/2,40,-0.35)" +"PV(DiscRate4/2,40,-0.35)" +"PV(DiscRate5/2,40,-0.35)" +"PV(DiscRate6/2,40,-0.35)" +"C28/POWER(1+DiscRate,20/12)" +"D28/POWER(1+discrate2,20/12)" +"E28/POWER(1+DiscRate3,20/12)" +"F28/POWER(1+DiscRate4,20/12)" +"G28/POWER(1+DiscRate5,20/12)" +"H28/POWER(1+DiscRate6,20/12)" +"C20+C29-C24" +"tixdr0/1000000" +"tixdr2/1000000" +"tixdr3/1000000" +"tixdr4/1000000" +"tixdr5/1000000" +"tixdr6/1000000" +"-C$31/C32" +"-D31/D32" +"attendance!F49/1000000" +"attendance!J49/1000000" +"attendance!N49/1000000" +"(C40*6+B40*4)/10" +"C24*1000000/$D$40" +"$D$41" +"C44*C45" +"384-45" +"B6/B7" +"DiscRate-0.0025" +"DiscRate-0.005" +"DiscRate+0.0025" +"DiscRate+0.005" +"DiscRate+0.0075" +"discrate2+($C$16-DiscRate)" +"DiscRate3+($C$16-DiscRate)" +"DiscRate4+($C$16-DiscRate)" +"DiscRate5+($C$16-DiscRate)" +"DiscRate6+($C$16-DiscRate)" +"$C$19" +"C19/POWER(1+DiscRate,21.5)" +"D19/POWER(1+discrate2,21.5)" +"E19/POWER(1+DiscRate3,21.5)" +"F19/POWER(1+DiscRate4,21.5)" +"G19/POWER(1+DiscRate5,21.5)" +"H19/POWER(1+DiscRate6,21.5)" +"-PV(DiscRate/12,$B$7,$B$6/$B$7,,0)" +"-PV(discrate2/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate3/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate4/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate5/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate6/12,$B$7,$B$6/$B$7,,0)" +"'tax rev'!C23/1000000" +"('tax rev'!C23/(C16/DiscRate*(1-POWER(1+DiscRate,-20))+POWER(1+DiscRate,-20)))/1000000" +"('tax rev'!D23/(D16/discrate2*(1-POWER(1+discrate2,-20))+POWER(1+discrate2,-20)))/1000000" +"('tax rev'!E23/(E16/DiscRate3*(1-POWER(1+DiscRate3,-20))+POWER(1+DiscRate3,-20)))/1000000" +"('tax rev'!F23/(F16/DiscRate4*(1-POWER(1+DiscRate4,-20))+POWER(1+DiscRate4,-20)))/1000000" +"('tax rev'!G23/(G16/DiscRate5*(1-POWER(1+DiscRate5,-20))+POWER(1+DiscRate5,-20)))/1000000" +"('tax rev'!H23/(H16/DiscRate6*(1-POWER(1+DiscRate6,-20))+POWER(1+DiscRate6,-20)))/1000000" +"PV(DiscRate/2,40,-0.35)" +"PV(discrate2/2,40,-0.35)" +"PV(DiscRate3/2,40,-0.35)" +"PV(DiscRate4/2,40,-0.35)" +"PV(DiscRate5/2,40,-0.35)" +"PV(DiscRate6/2,40,-0.35)" +"C32/POWER(1+DiscRate,20/12)" +"D32/POWER(1+discrate2,20/12)" +"E32/POWER(1+DiscRate3,20/12)" +"F32/POWER(1+DiscRate4,20/12)" +"G32/POWER(1+DiscRate5,20/12)" +"H32/POWER(1+DiscRate6,20/12)" +"C20+C33+C28-C24" +"'facts premium'!C16" +"$B3/(POWER(1+'facts premium'!C$16,($A3-1996.5)))" +"SUM(B3:B22)" +"'facts premium'!DiscRate" +"'facts premium'!C28" +"C3*DiscRate/12" +"'tax rev'!C3/1000000" +"facts!$B$6/facts!$B$7" +"C3+D3+E3+F3-G3-H3" +"J3+D3+F3-G3-H3" +"I3" +"K3" +"'facts premium'!$C$28*'facts premium'!$C$16/2" +"C33*DiscRate/2" +"A34+366/2" +"9.31+'facts premium'!C28" +"'facts premium'!DiscRate6" +"'facts premium'!H28" +"C3*DiscRate6/12" +"'tax rev'!C3/1000000" +"facts!$B$6/facts!$B$7" +"C3+D3+E3+F3-G3-H3" +"J3+D3+F3-G3-H3" +"I3" +"C4*DiscRate/12" +"K3" +"'facts premium'!$C$28*'facts premium'!$H$16/2" +"C33*DiscRate/2" +"A34+366/2" +"9.31+'facts premium'!C28" +"DiscRate" +"discrate2" +"DiscRate3" +"DiscRate4" +"DiscRate5" +"DiscRate6" +"C4*D4" +"$E4/POWER(1+DiscRate,1+attendance!$A4)" +"$E4/POWER(1+discrate2,1+attendance!$A4)" +"$E4/POWER(1+DiscRate3,1+attendance!$A4)" +"$E4/POWER(1+DiscRate4,1+attendance!$A4)" +"$E4/POWER(1+DiscRate5,1+attendance!$A4)" +"$E4/POWER(1+DiscRate6,1+attendance!$A4)" +"E5/POWER(1+DiscRate,1+attendance!A5)" +"SUM(E4:E23)" +"elasticity!E19" +"elasticity!D19" +"elasticity!E26" +"elasticity!D26" +"$I29/POWER(1+DiscRate3,1+attendance!$A29)" +"elasticity!E33" +"elasticity!D33" +"$M29/POWER(1+DiscRate5,1+attendance!$A29)" +"elasticity!$E$21" +"D6*(1+elasticity!$D$18)" +"elasticity!$E$28" +"D6*(1+elasticity!$D$25)" +"elasticity!$E$35" +"D6*(1+elasticity!$D$32)" +"$B$11-B4" +"E4" +"D4*POWER(1+inflation,A4)" +"F5/F4-1" +"-H5/I5" +"E6-200000/D6" +"DiscRate" +"facts!C33" +"C19*(1+$D$18)" +"(1-E$18*$D$18)*$B19" +"DiscRate3" +"facts!E33" +"C26*(1+$D$25)" +"(1-E$18*$D$25)*$B26" +"DiscRate5" +"facts!G33" +"C33*($D$32+1)" +"(1-E$18*$D$32)*$B33" +"elasticity!B3" +"elasticity!I3" +"elasticity!H3" +"384-45" +"DiscRate-0.0025" +"DiscRate-0.005" +"DiscRate+0.0025" +"DiscRate+0.005" +"DiscRate+0.0075" +"$D$16" +"D16/POWER(1+DiscRate,21.5)" +"E16/POWER(1+discrate2,21.5)" +"F16/POWER(1+DiscRate3,21.5)" +"G16/POWER(1+DiscRate4,21.5)" +"H16/POWER(1+DiscRate5,21.5)" +"I16/POWER(1+DiscRate6,21.5)" +"D6" +"-PV(DiscRate/12,$D$7,$D$6/$D$7,,0)" +"-PV(discrate2/12,$D$7,$D$6/$D$7,,0)" +"-PV(DiscRate3/12,$D$7,$D$6/$D$7,,0)" +"-PV(DiscRate4/12,$D$7,$D$6/$D$7,,0)" +"-PV(DiscRate5/12,$D$7,$D$6/$D$7,,0)" +"-PV(DiscRate6/12,$D$7,$D$6/$D$7,,0)" +"PV(DiscRate/2,40,-0.35)" +"PV(discrate2/2,40,-0.35)" +"PV(DiscRate3/2,40,-0.35)" +"PV(DiscRate4/2,40,-0.35)" +"PV(DiscRate5/2,40,-0.35)" +"PV(DiscRate6/2,40,-0.35)" +"D25/POWER(1+DiscRate,20/12)" +"E25/POWER(1+discrate2,20/12)" +"F25/POWER(1+DiscRate3,20/12)" +"G25/POWER(1+DiscRate4,20/12)" +"H25/POWER(1+DiscRate5,20/12)" +"I25/POWER(1+DiscRate6,20/12)" +"D17+D26-D21" +"384-45" +"D6/D7" +"DiscRate-0.0025" +"DiscRate-0.005" +"DiscRate+0.0025" +"DiscRate+0.005" +"DiscRate+0.0075" +"discrate2+($D$14-DiscRate)" +"DiscRate3+($D$14-DiscRate)" +"DiscRate4+($D$14-DiscRate)" +"DiscRate5+($D$14-DiscRate)" +"DiscRate6+($D$14-DiscRate)" +"$D$17" +"D17/POWER(1+DiscRate,21.5)" +"E17/POWER(1+discrate2,21.5)" +"F17/POWER(1+DiscRate3,21.5)" +"G17/POWER(1+DiscRate4,21.5)" +"H17/POWER(1+DiscRate5,21.5)" +"I17/POWER(1+DiscRate6,21.5)" +"-PV(DiscRate/12,$D$7,$D$6/$D$7,,0)" +"-PV(discrate2/12,$D$7,$D$6/$D$7,,0)" +"-PV(DiscRate3/12,$D$7,$D$6/$D$7,,0)" +"-PV(DiscRate4/12,$D$7,$D$6/$D$7,,0)" +"-PV(DiscRate5/12,$D$7,$D$6/$D$7,,0)" +"-PV(DiscRate6/12,$D$7,$D$6/$D$7,,0)" +"'[2]tax rev'!C23/1000000" +"('[2]tax rev'!C23/(D14/DiscRate*(1-POWER(1+DiscRate,-20))+POWER(1+DiscRate,-20)))/1000000" +"('[2]tax rev'!D23/(E14/discrate2*(1-POWER(1+discrate2,-20))+POWER(1+discrate2,-20)))/1000000" +"('[2]tax rev'!E23/(F14/DiscRate3*(1-POWER(1+DiscRate3,-20))+POWER(1+DiscRate3,-20)))/1000000" +"('[2]tax rev'!F23/(G14/DiscRate4*(1-POWER(1+DiscRate4,-20))+POWER(1+DiscRate4,-20)))/1000000" +"('[2]tax rev'!G23/(H14/DiscRate5*(1-POWER(1+DiscRate5,-20))+POWER(1+DiscRate5,-20)))/1000000" +"('[2]tax rev'!H23/(I14/DiscRate6*(1-POWER(1+DiscRate6,-20))+POWER(1+DiscRate6,-20)))/1000000" +"PV(DiscRate/2,40,-0.35)" +"PV(discrate2/2,40,-0.35)" +"PV(DiscRate3/2,40,-0.35)" +"PV(DiscRate4/2,40,-0.35)" +"PV(DiscRate5/2,40,-0.35)" +"PV(DiscRate6/2,40,-0.35)" +"D30/POWER(1+DiscRate,20/12)" +"E30/POWER(1+discrate2,20/12)" +"F30/POWER(1+DiscRate3,20/12)" +"G30/POWER(1+DiscRate4,20/12)" +"H30/POWER(1+DiscRate5,20/12)" +"I30/POWER(1+DiscRate6,20/12)" +"D18+D31+D26-D22" +"'[1]facts premium'!C16" +"$B3/(POWER(1+'[1]facts premium'!C$16,($A3-1996.5)))" +"SUM(B3:B22)" +"C23/1000000" +"(C28/(C31/C30*(1-POWER(1+C30,-20))+POWER(1+C30,-20)))" +"'facts premium'!C16" +"$B3/(POWER(1+'facts premium'!C$16,($A3-1996.5)))" +"SUM(B3:B22)" +"(C4*6+B4*4)/10" +"'facts premium'!DiscRate" +"'facts premium'!C28" +"C3*DiscRate/12" +"'Exhibit C'!C3/1000000" +"facts!$B$6/facts!$B$7" +"C3+D3+E3+F3-G3-H3" +"J3+D3+F3-G3-H3" +"I3" +"K3" +"'facts premium'!$C$28*'facts premium'!$C$16/2" +"C33*DiscRate/2" +"A34+366/2" +"9.31+'facts premium'!C28" +"'facts premium'!DiscRate6" +"'facts premium'!H28" +"C3*DiscRate6/12" +"'Exhibit C'!C3/1000000" +"facts!$B$6/facts!$B$7" +"C3+D3+E3+F3-G3-H3" +"J3+D3+F3-G3-H3" +"I3" +"C4*DiscRate/12" +"K3" +"'facts premium'!$C$28*'facts premium'!$H$16/2" +"C33*DiscRate/2" +"A34+366/2" +"9.31+'facts premium'!C28" +"384-45" +"B6/B7" +"DiscRate-0.0025" +"DiscRate-0.005" +"DiscRate+0.0025" +"DiscRate+0.005" +"DiscRate+0.0075" +"$C$19" +"C19/POWER(1+DiscRate,21.5)" +"D19/POWER(1+discrate2,21.5)" +"E19/POWER(1+DiscRate3,21.5)" +"F19/POWER(1+DiscRate4,21.5)" +"G19/POWER(1+DiscRate5,21.5)" +"H19/POWER(1+DiscRate6,21.5)" +"B6" +"-PV(DiscRate/12,$B$7,$B$6/$B$7,,0)" +"-PV(discrate2/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate3/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate4/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate5/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate6/12,$B$7,$B$6/$B$7,,0)" +"PV(DiscRate/2,40,-0.35)" +"PV(discrate2/2,40,-0.35)" +"PV(DiscRate3/2,40,-0.35)" +"PV(DiscRate4/2,40,-0.35)" +"PV(DiscRate5/2,40,-0.35)" +"PV(DiscRate6/2,40,-0.35)" +"C28/POWER(1+DiscRate,20/12)" +"D28/POWER(1+discrate2,20/12)" +"E28/POWER(1+DiscRate3,20/12)" +"F28/POWER(1+DiscRate4,20/12)" +"G28/POWER(1+DiscRate5,20/12)" +"H28/POWER(1+DiscRate6,20/12)" +"C20+C29-C24" +"tixdr0/1000000" +"tixdr2/1000000" +"tixdr3/1000000" +"tixdr4/1000000" +"tixdr5/1000000" +"tixdr6/1000000" +"-C$31/C32" +"-D31/D32" +"attendance!F49/1000000" +"attendance!J49/1000000" +"attendance!N49/1000000" +"384-45" +"B6/B7" +"DiscRate-0.0025" +"DiscRate-0.005" +"DiscRate+0.0025" +"DiscRate+0.005" +"DiscRate+0.0075" +"discrate2+($C$16-DiscRate)" +"DiscRate3+($C$16-DiscRate)" +"DiscRate4+($C$16-DiscRate)" +"DiscRate5+($C$16-DiscRate)" +"DiscRate6+($C$16-DiscRate)" +"$C$19" +"C19/POWER(1+DiscRate,21.5)" +"D19/POWER(1+discrate2,21.5)" +"E19/POWER(1+DiscRate3,21.5)" +"F19/POWER(1+DiscRate4,21.5)" +"G19/POWER(1+DiscRate5,21.5)" +"H19/POWER(1+DiscRate6,21.5)" +"-PV(DiscRate/12,$B$7,$B$6/$B$7,,0)" +"-PV(discrate2/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate3/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate4/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate5/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate6/12,$B$7,$B$6/$B$7,,0)" +"'Exhibit C'!C23/1000000" +"('Exhibit C'!C23/(C16/DiscRate*(1-POWER(1+DiscRate,-20))+POWER(1+DiscRate,-20)))/1000000" +"('Exhibit C'!D23/(D16/discrate2*(1-POWER(1+discrate2,-20))+POWER(1+discrate2,-20)))/1000000" +"('Exhibit C'!E23/(E16/DiscRate3*(1-POWER(1+DiscRate3,-20))+POWER(1+DiscRate3,-20)))/1000000" +"('Exhibit C'!F23/(F16/DiscRate4*(1-POWER(1+DiscRate4,-20))+POWER(1+DiscRate4,-20)))/1000000" +"('Exhibit C'!G23/(G16/DiscRate5*(1-POWER(1+DiscRate5,-20))+POWER(1+DiscRate5,-20)))/1000000" +"('Exhibit C'!H23/(H16/DiscRate6*(1-POWER(1+DiscRate6,-20))+POWER(1+DiscRate6,-20)))/1000000" +"PV(DiscRate/2,40,-0.35)" +"PV(discrate2/2,40,-0.35)" +"PV(DiscRate3/2,40,-0.35)" +"PV(DiscRate4/2,40,-0.35)" +"PV(DiscRate5/2,40,-0.35)" +"PV(DiscRate6/2,40,-0.35)" +"C32/POWER(1+DiscRate,20/12)" +"D32/POWER(1+discrate2,20/12)" +"E32/POWER(1+DiscRate3,20/12)" +"F32/POWER(1+DiscRate4,20/12)" +"G32/POWER(1+DiscRate5,20/12)" +"H32/POWER(1+DiscRate6,20/12)" +"C20+C33+C28-C24" +"DiscRate" +"discrate2" +"DiscRate3" +"DiscRate4" +"DiscRate5" +"DiscRate6" +"C4*D4" +"$E4/POWER(1+DiscRate,1+attendance!$A4)" +"$E4/POWER(1+discrate2,1+attendance!$A4)" +"$E4/POWER(1+DiscRate3,1+attendance!$A4)" +"$E4/POWER(1+DiscRate4,1+attendance!$A4)" +"$E4/POWER(1+DiscRate5,1+attendance!$A4)" +"$E4/POWER(1+DiscRate6,1+attendance!$A4)" +"E5/POWER(1+DiscRate,1+attendance!A5)" +"SUM(E4:E23)" +"elasticity!E19" +"elasticity!D19" +"elasticity!E26" +"elasticity!D26" +"$I29/POWER(1+DiscRate3,1+attendance!$A29)" +"elasticity!E33" +"elasticity!D33" +"$M29/POWER(1+DiscRate5,1+attendance!$A29)" +"elasticity!$E$21" +"D6*(1+elasticity!$D$18)" +"elasticity!$E$28" +"D6*(1+elasticity!$D$25)" +"elasticity!$E$35" +"D6*(1+elasticity!$D$32)" +"$B$11-B4" +"E4" +"D4*POWER(1+inflation,A4)" +"F5/F4-1" +"-H5/I5" +"E6-200000/D6" +"DiscRate" +"facts!C33" +"C19*(1+$D$18)" +"(1-E$18*$D$18)*$B19" +"DiscRate3" +"facts!E33" +"C26*(1+$D$25)" +"(1-E$18*$D$25)*$B26" +"DiscRate5" +"facts!G33" +"C33*($D$32+1)" +"(1-E$18*$D$32)*$B33" +"elasticity!B3" +"elasticity!I3" +"elasticity!H3" +"384-45" +"B6/B7" +"DiscRate-0.0025" +"DiscRate-0.005" +"DiscRate+0.0025" +"DiscRate+0.005" +"DiscRate+0.0075" +"$C$19" +"C19/POWER(1+DiscRate,21.5)" +"D19/POWER(1+discrate2,21.5)" +"E19/POWER(1+DiscRate3,21.5)" +"F19/POWER(1+DiscRate4,21.5)" +"G19/POWER(1+DiscRate5,21.5)" +"H19/POWER(1+DiscRate6,21.5)" +"B6" +"-PV(DiscRate/12,$B$7,$B$6/$B$7,,0)" +"-PV(discrate2/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate3/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate4/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate5/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate6/12,$B$7,$B$6/$B$7,,0)" +"PV(DiscRate/2,40,-0.35)" +"PV(discrate2/2,40,-0.35)" +"PV(DiscRate3/2,40,-0.35)" +"PV(DiscRate4/2,40,-0.35)" +"PV(DiscRate5/2,40,-0.35)" +"PV(DiscRate6/2,40,-0.35)" +"C28/POWER(1+DiscRate,20/12)" +"D28/POWER(1+discrate2,20/12)" +"E28/POWER(1+DiscRate3,20/12)" +"F28/POWER(1+DiscRate4,20/12)" +"G28/POWER(1+DiscRate5,20/12)" +"H28/POWER(1+DiscRate6,20/12)" +"C20+C29-C24" +"tixdr0/1000000" +"tixdr2/1000000" +"tixdr3/1000000" +"tixdr4/1000000" +"tixdr5/1000000" +"tixdr6/1000000" +"-C$31/C32" +"-D31/D32" +"'Exhibit Z'!F51/1000000" +"'Exhibit Z'!J51/1000000" +"'Exhibit Z'!N51/1000000" +"(C40*6+B40*4)/10" +"C24*1000000/$D$40" +"$D$41" +"C44*C45" +"384-45" +"B6/B7" +"DiscRate-0.0025" +"DiscRate-0.005" +"DiscRate+0.0025" +"DiscRate+0.005" +"DiscRate+0.0075" +"discrate2+($C$16-DiscRate)" +"DiscRate3+($C$16-DiscRate)" +"DiscRate4+($C$16-DiscRate)" +"DiscRate5+($C$16-DiscRate)" +"DiscRate6+($C$16-DiscRate)" +"$C$19" +"C19/POWER(1+DiscRate,21.5)" +"D19/POWER(1+discrate2,21.5)" +"E19/POWER(1+DiscRate3,21.5)" +"F19/POWER(1+DiscRate4,21.5)" +"G19/POWER(1+DiscRate5,21.5)" +"H19/POWER(1+DiscRate6,21.5)" +"-PV(DiscRate/12,$B$7,$B$6/$B$7,,0)" +"-PV(discrate2/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate3/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate4/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate5/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate6/12,$B$7,$B$6/$B$7,,0)" +"'tax rev'!C23/1000000" +"('tax rev'!C23/(C16/DiscRate*(1-POWER(1+DiscRate,-20))+POWER(1+DiscRate,-20)))/1000000" +"('tax rev'!D23/(D16/discrate2*(1-POWER(1+discrate2,-20))+POWER(1+discrate2,-20)))/1000000" +"('tax rev'!E23/(E16/DiscRate3*(1-POWER(1+DiscRate3,-20))+POWER(1+DiscRate3,-20)))/1000000" +"('tax rev'!F23/(F16/DiscRate4*(1-POWER(1+DiscRate4,-20))+POWER(1+DiscRate4,-20)))/1000000" +"('tax rev'!G23/(G16/DiscRate5*(1-POWER(1+DiscRate5,-20))+POWER(1+DiscRate5,-20)))/1000000" +"('tax rev'!H23/(H16/DiscRate6*(1-POWER(1+DiscRate6,-20))+POWER(1+DiscRate6,-20)))/1000000" +"PV(DiscRate/2,40,-0.35)" +"PV(discrate2/2,40,-0.35)" +"PV(DiscRate3/2,40,-0.35)" +"PV(DiscRate4/2,40,-0.35)" +"PV(DiscRate5/2,40,-0.35)" +"PV(DiscRate6/2,40,-0.35)" +"C32/POWER(1+DiscRate,20/12)" +"D32/POWER(1+discrate2,20/12)" +"E32/POWER(1+DiscRate3,20/12)" +"F32/POWER(1+DiscRate4,20/12)" +"G32/POWER(1+DiscRate5,20/12)" +"H32/POWER(1+DiscRate6,20/12)" +"C20+C33+C28-C24" +"'facts premium'!C16" +"$B3/(POWER(1+'facts premium'!C$16,($A3-1996.5)))" +"SUM(B3:B22)" +"'facts premium'!DiscRate" +"'facts premium'!C28" +"C3*DiscRate/12" +"'tax rev'!C3/1000000" +"facts!$B$6/facts!$B$7" +"C3+D3+E3+F3-G3-H3" +"J3+D3+F3-G3-H3" +"I3" +"K3" +"'facts premium'!$C$28*'facts premium'!$C$16/2" +"C33*DiscRate/2" +"A34+366/2" +"9.31+'facts premium'!C28" +"'facts premium'!DiscRate6" +"'facts premium'!H28" +"C3*DiscRate6/12" +"'tax rev'!C3/1000000" +"facts!$B$6/facts!$B$7" +"C3+D3+E3+F3-G3-H3" +"J3+D3+F3-G3-H3" +"I3" +"C4*DiscRate/12" +"K3" +"'facts premium'!$C$28*'facts premium'!$H$16/2" +"C33*DiscRate/2" +"A34+366/2" +"9.31+'facts premium'!C28" +"DiscRate" +"discrate2" +"DiscRate3" +"DiscRate4" +"DiscRate5" +"DiscRate6" +"C5*D5" +"$E5/POWER(1+DiscRate,1+'Exhibit Z'!$A5)" +"$E5/POWER(1+discrate2,1+'Exhibit Z'!$A5)" +"$E5/POWER(1+DiscRate3,1+'Exhibit Z'!$A5)" +"$E5/POWER(1+DiscRate4,1+'Exhibit Z'!$A5)" +"$E5/POWER(1+DiscRate5,1+'Exhibit Z'!$A5)" +"$E5/POWER(1+DiscRate6,1+'Exhibit Z'!$A5)" +"E6/POWER(1+DiscRate,1+'Exhibit Z'!A6)" +"SUM(E5:E24)" +"'Exhibit Y'!E21" +"'Exhibit Y'!D21" +"'Exhibit Y'!E28" +"'Exhibit Y'!D28" +"$I31/POWER(1+DiscRate3,1+'Exhibit Z'!$A31)" +"'Exhibit Y'!E35" +"'Exhibit Y'!D35" +"$M31/POWER(1+DiscRate5,1+'Exhibit Z'!$A31)" +"'Exhibit Y'!$E$23" +"D7*(1+'Exhibit Y'!$D$20)" +"'Exhibit Y'!$E$30" +"D7*(1+'Exhibit Y'!$D$27)" +"'Exhibit Y'!$E$37" +"D7*(1+'Exhibit Y'!$D$34)" +"C31" +"'Exhibit Y'!I21" +"D59" +"$I59/POWER(1+DiscRate,1+'Exhibit Z'!$A59)" +"'Exhibit Y'!G21" +"D59" +"$M59/POWER(1+DiscRate,1+'Exhibit Z'!$A59)" +"'Exhibit Y'!$I$23" +"'Exhibit Y'!$G$23" +"D5" +"C5*POWER(1+inflation,K5)" +"$A$12-A5" +"E6/E5-1" +"-G6/H6" +"D7-200000/C7" +"DiscRate" +"facts!C33" +"C21*(1+$D$20)" +"(1-E$20*$D$20)*$B21" +"DiscRate3" +"facts!E33" +"C28*(1+$D$27)" +"(1-E$20*$D$27)*$B28" +"DiscRate5" +"facts!G33" +"C35*($D$34+1)" +"(1-E$20*$D$34)*$B35" +"'Exhibit Y'!A4" +"'Exhibit Y'!H4" +"'Exhibit Y'!G4" +"384-45" +"B6/B7" +"DiscRate-0.0025" +"DiscRate-0.005" +"DiscRate+0.0025" +"DiscRate+0.005" +"DiscRate+0.0075" +"$C$19" +"C19/POWER(1+DiscRate,21.5)" +"D19/POWER(1+discrate2,21.5)" +"E19/POWER(1+DiscRate3,21.5)" +"F19/POWER(1+DiscRate4,21.5)" +"G19/POWER(1+DiscRate5,21.5)" +"H19/POWER(1+DiscRate6,21.5)" +"B6" +"-PV(DiscRate/12,$B$7,$B$6/$B$7,,0)" +"-PV(discrate2/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate3/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate4/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate5/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate6/12,$B$7,$B$6/$B$7,,0)" +"PV(DiscRate/2,40,-0.35)" +"PV(discrate2/2,40,-0.35)" +"PV(DiscRate3/2,40,-0.35)" +"PV(DiscRate4/2,40,-0.35)" +"PV(DiscRate5/2,40,-0.35)" +"PV(DiscRate6/2,40,-0.35)" +"C28/POWER(1+DiscRate,20/12)" +"D28/POWER(1+discrate2,20/12)" +"E28/POWER(1+DiscRate3,20/12)" +"F28/POWER(1+DiscRate4,20/12)" +"G28/POWER(1+DiscRate5,20/12)" +"H28/POWER(1+DiscRate6,20/12)" +"C20+C29-C24" +"tixdr0/1000000" +"tixdr2/1000000" +"tixdr3/1000000" +"tixdr4/1000000" +"tixdr5/1000000" +"tixdr6/1000000" +"-C$31/C32" +"-D31/D32" +"'Exhibit Z'!F51/1000000" +"'Exhibit Z'!J51/1000000" +"'Exhibit Z'!N51/1000000" +"(C40*6+B40*4)/10" +"C24*1000000/$D$40" +"$D$41" +"C44*C45" +"384-45" +"B6/B7" +"DiscRate-0.0025" +"DiscRate-0.005" +"DiscRate+0.0025" +"DiscRate+0.005" +"DiscRate+0.0075" +"discrate2+($C$16-DiscRate)" +"DiscRate3+($C$16-DiscRate)" +"DiscRate4+($C$16-DiscRate)" +"DiscRate5+($C$16-DiscRate)" +"DiscRate6+($C$16-DiscRate)" +"$C$19" +"C19/POWER(1+DiscRate,21.5)" +"D19/POWER(1+discrate2,21.5)" +"E19/POWER(1+DiscRate3,21.5)" +"F19/POWER(1+DiscRate4,21.5)" +"G19/POWER(1+DiscRate5,21.5)" +"H19/POWER(1+DiscRate6,21.5)" +"-PV(DiscRate/12,$B$7,$B$6/$B$7,,0)" +"-PV(discrate2/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate3/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate4/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate5/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate6/12,$B$7,$B$6/$B$7,,0)" +"'tax rev'!C23/1000000" +"('tax rev'!C23/(C16/DiscRate*(1-POWER(1+DiscRate,-20))+POWER(1+DiscRate,-20)))/1000000" +"('tax rev'!D23/(D16/discrate2*(1-POWER(1+discrate2,-20))+POWER(1+discrate2,-20)))/1000000" +"('tax rev'!E23/(E16/DiscRate3*(1-POWER(1+DiscRate3,-20))+POWER(1+DiscRate3,-20)))/1000000" +"('tax rev'!F23/(F16/DiscRate4*(1-POWER(1+DiscRate4,-20))+POWER(1+DiscRate4,-20)))/1000000" +"('tax rev'!G23/(G16/DiscRate5*(1-POWER(1+DiscRate5,-20))+POWER(1+DiscRate5,-20)))/1000000" +"('tax rev'!H23/(H16/DiscRate6*(1-POWER(1+DiscRate6,-20))+POWER(1+DiscRate6,-20)))/1000000" +"PV(DiscRate/2,40,-0.35)" +"PV(discrate2/2,40,-0.35)" +"PV(DiscRate3/2,40,-0.35)" +"PV(DiscRate4/2,40,-0.35)" +"PV(DiscRate5/2,40,-0.35)" +"PV(DiscRate6/2,40,-0.35)" +"C32/POWER(1+DiscRate,20/12)" +"D32/POWER(1+discrate2,20/12)" +"E32/POWER(1+DiscRate3,20/12)" +"F32/POWER(1+DiscRate4,20/12)" +"G32/POWER(1+DiscRate5,20/12)" +"H32/POWER(1+DiscRate6,20/12)" +"C20+C33+C28-C24" +"'facts premium'!C16" +"$B3/(POWER(1+'facts premium'!C$16,($A3-1996.5)))" +"SUM(B3:B22)" +"'facts premium'!DiscRate" +"'facts premium'!C28" +"C3*DiscRate/12" +"'tax rev'!C3/1000000" +"facts!$B$6/facts!$B$7" +"C3+D3+E3+F3-G3-H3" +"J3+D3+F3-G3-H3" +"I3" +"K3" +"'facts premium'!$C$28*'facts premium'!$C$16/2" +"C33*DiscRate/2" +"A34+366/2" +"9.31+'facts premium'!C28" +"'facts premium'!DiscRate6" +"'facts premium'!H28" +"C3*DiscRate6/12" +"'tax rev'!C3/1000000" +"facts!$B$6/facts!$B$7" +"C3+D3+E3+F3-G3-H3" +"J3+D3+F3-G3-H3" +"I3" +"C4*DiscRate/12" +"K3" +"'facts premium'!$C$28*'facts premium'!$H$16/2" +"C33*DiscRate/2" +"A34+366/2" +"9.31+'facts premium'!C28" +"DiscRate" +"discrate2" +"DiscRate3" +"DiscRate4" +"DiscRate5" +"DiscRate6" +"C5*D5" +"$E5/POWER(1+DiscRate,1+'Exhibit Z'!$A5)" +"$E5/POWER(1+discrate2,1+'Exhibit Z'!$A5)" +"$E5/POWER(1+DiscRate3,1+'Exhibit Z'!$A5)" +"$E5/POWER(1+DiscRate4,1+'Exhibit Z'!$A5)" +"$E5/POWER(1+DiscRate5,1+'Exhibit Z'!$A5)" +"$E5/POWER(1+DiscRate6,1+'Exhibit Z'!$A5)" +"E6/POWER(1+DiscRate,1+'Exhibit Z'!A6)" +"SUM(E5:E24)" +"'Exhibit Y'!E21" +"'Exhibit Y'!D21" +"'Exhibit Y'!E28" +"'Exhibit Y'!D28" +"$I31/POWER(1+DiscRate3,1+'Exhibit Z'!$A31)" +"'Exhibit Y'!E35" +"'Exhibit Y'!D35" +"$M31/POWER(1+DiscRate5,1+'Exhibit Z'!$A31)" +"'Exhibit Y'!$E$23" +"D7*(1+'Exhibit Y'!$D$20)" +"'Exhibit Y'!$E$30" +"D7*(1+'Exhibit Y'!$D$27)" +"'Exhibit Y'!$E$37" +"D7*(1+'Exhibit Y'!$D$34)" +"C31" +"'Exhibit Y'!I21" +"D59" +"$I59/POWER(1+DiscRate,1+'Exhibit Z'!$A59)" +"'Exhibit Y'!G21" +"D59" +"$M59/POWER(1+DiscRate,1+'Exhibit Z'!$A59)" +"'Exhibit Y'!$I$23" +"'Exhibit Y'!$G$23" +"D5" +"C5*POWER(1+inflation,K5)" +"$A$12-A5" +"E6/E5-1" +"-G6/H6" +"D7-200000/C7" +"DiscRate" +"facts!C33" +"C21*(1+$D$20)" +"(1-E$20*$D$20)*$B21" +"DiscRate3" +"facts!E33" +"C28*(1+$D$27)" +"(1-E$20*$D$27)*$B28" +"DiscRate5" +"facts!G33" +"C35*($D$34+1)" +"(1-E$20*$D$34)*$B35" +"'Exhibit Y'!A4" +"'Exhibit Y'!H4" +"'Exhibit Y'!G4" +"'facts premium'!C16" +"$B3/(POWER(1+'facts premium'!C$16,($A3-1996.5)))" +"SUM(B3:B22)" +"(C4*6+B4*4)/10" +"'facts premium'!DiscRate" +"'facts premium'!C28" +"C3*DiscRate/12" +"'Exhibit C'!C3/1000000" +"facts!$B$6/facts!$B$7" +"C3+D3+E3+F3-G3-H3" +"J3+D3+F3-G3-H3" +"I3" +"K3" +"'facts premium'!$C$28*'facts premium'!$C$16/2" +"C33*DiscRate/2" +"A34+366/2" +"9.31+'facts premium'!C28" +"'facts premium'!DiscRate6" +"'facts premium'!H28" +"C3*DiscRate6/12" +"'Exhibit C'!C3/1000000" +"facts!$B$6/facts!$B$7" +"C3+D3+E3+F3-G3-H3" +"J3+D3+F3-G3-H3" +"I3" +"C4*DiscRate/12" +"K3" +"'facts premium'!$C$28*'facts premium'!$H$16/2" +"C33*DiscRate/2" +"A34+366/2" +"9.31+'facts premium'!C28" +"384-45" +"B6/B7" +"DiscRate-0.0025" +"DiscRate-0.005" +"DiscRate+0.0025" +"DiscRate+0.005" +"DiscRate+0.0075" +"$C$19" +"C19/POWER(1+DiscRate,21.5)" +"D19/POWER(1+discrate2,21.5)" +"E19/POWER(1+DiscRate3,21.5)" +"F19/POWER(1+DiscRate4,21.5)" +"G19/POWER(1+DiscRate5,21.5)" +"H19/POWER(1+DiscRate6,21.5)" +"B6" +"-PV(DiscRate/12,$B$7,$B$6/$B$7,,0)" +"-PV(discrate2/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate3/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate4/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate5/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate6/12,$B$7,$B$6/$B$7,,0)" +"PV(DiscRate/2,40,-0.35)" +"PV(discrate2/2,40,-0.35)" +"PV(DiscRate3/2,40,-0.35)" +"PV(DiscRate4/2,40,-0.35)" +"PV(DiscRate5/2,40,-0.35)" +"PV(DiscRate6/2,40,-0.35)" +"C28/POWER(1+DiscRate,20/12)" +"D28/POWER(1+discrate2,20/12)" +"E28/POWER(1+DiscRate3,20/12)" +"F28/POWER(1+DiscRate4,20/12)" +"G28/POWER(1+DiscRate5,20/12)" +"H28/POWER(1+DiscRate6,20/12)" +"C20+C29-C24" +"tixdr0/1000000" +"tixdr2/1000000" +"tixdr3/1000000" +"tixdr4/1000000" +"tixdr5/1000000" +"tixdr6/1000000" +"-C$31/C32" +"-D31/D32" +"attendance!F49/1000000" +"attendance!J49/1000000" +"attendance!N49/1000000" +"384-45" +"B6/B7" +"DiscRate-0.0025" +"DiscRate-0.005" +"DiscRate+0.0025" +"DiscRate+0.005" +"DiscRate+0.0075" +"discrate2+($C$16-DiscRate)" +"DiscRate3+($C$16-DiscRate)" +"DiscRate4+($C$16-DiscRate)" +"DiscRate5+($C$16-DiscRate)" +"DiscRate6+($C$16-DiscRate)" +"$C$19" +"C19/POWER(1+DiscRate,21.5)" +"D19/POWER(1+discrate2,21.5)" +"E19/POWER(1+DiscRate3,21.5)" +"F19/POWER(1+DiscRate4,21.5)" +"G19/POWER(1+DiscRate5,21.5)" +"H19/POWER(1+DiscRate6,21.5)" +"-PV(DiscRate/12,$B$7,$B$6/$B$7,,0)" +"-PV(discrate2/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate3/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate4/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate5/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate6/12,$B$7,$B$6/$B$7,,0)" +"'Exhibit C'!C23/1000000" +"('Exhibit C'!C23/(C16/DiscRate*(1-POWER(1+DiscRate,-20))+POWER(1+DiscRate,-20)))/1000000" +"('Exhibit C'!D23/(D16/discrate2*(1-POWER(1+discrate2,-20))+POWER(1+discrate2,-20)))/1000000" +"('Exhibit C'!E23/(E16/DiscRate3*(1-POWER(1+DiscRate3,-20))+POWER(1+DiscRate3,-20)))/1000000" +"('Exhibit C'!F23/(F16/DiscRate4*(1-POWER(1+DiscRate4,-20))+POWER(1+DiscRate4,-20)))/1000000" +"('Exhibit C'!G23/(G16/DiscRate5*(1-POWER(1+DiscRate5,-20))+POWER(1+DiscRate5,-20)))/1000000" +"('Exhibit C'!H23/(H16/DiscRate6*(1-POWER(1+DiscRate6,-20))+POWER(1+DiscRate6,-20)))/1000000" +"PV(DiscRate/2,40,-0.35)" +"PV(discrate2/2,40,-0.35)" +"PV(DiscRate3/2,40,-0.35)" +"PV(DiscRate4/2,40,-0.35)" +"PV(DiscRate5/2,40,-0.35)" +"PV(DiscRate6/2,40,-0.35)" +"C32/POWER(1+DiscRate,20/12)" +"D32/POWER(1+discrate2,20/12)" +"E32/POWER(1+DiscRate3,20/12)" +"F32/POWER(1+DiscRate4,20/12)" +"G32/POWER(1+DiscRate5,20/12)" +"H32/POWER(1+DiscRate6,20/12)" +"C20+C33+C28-C24" +"DiscRate" +"discrate2" +"DiscRate3" +"DiscRate4" +"DiscRate5" +"DiscRate6" +"C4*D4" +"$E4/POWER(1+DiscRate,1+attendance!$A4)" +"$E4/POWER(1+discrate2,1+attendance!$A4)" +"$E4/POWER(1+DiscRate3,1+attendance!$A4)" +"$E4/POWER(1+DiscRate4,1+attendance!$A4)" +"$E4/POWER(1+DiscRate5,1+attendance!$A4)" +"$E4/POWER(1+DiscRate6,1+attendance!$A4)" +"E5/POWER(1+DiscRate,1+attendance!A5)" +"SUM(E4:E23)" +"elasticity!E19" +"elasticity!D19" +"elasticity!E26" +"elasticity!D26" +"$I29/POWER(1+DiscRate3,1+attendance!$A29)" +"elasticity!E33" +"elasticity!D33" +"$M29/POWER(1+DiscRate5,1+attendance!$A29)" +"elasticity!$E$21" +"D6*(1+elasticity!$D$18)" +"elasticity!$E$28" +"D6*(1+elasticity!$D$25)" +"elasticity!$E$35" +"D6*(1+elasticity!$D$32)" +"$B$11-B4" +"E4" +"D4*POWER(1+inflation,A4)" +"F5/F4-1" +"-H5/I5" +"E6-200000/D6" +"DiscRate" +"facts!C33" +"C19*(1+$D$18)" +"(1-E$18*$D$18)*$B19" +"DiscRate3" +"facts!E33" +"C26*(1+$D$25)" +"(1-E$18*$D$25)*$B26" +"DiscRate5" +"facts!G33" +"C33*($D$32+1)" +"(1-E$18*$D$32)*$B33" +"elasticity!B3" +"elasticity!I3" +"elasticity!H3" +"'facts premium'!C16" +"$B3/(POWER(1+'facts premium'!C$16,($A3-1996.5)))" +"SUM(B3:B22)" +"0.052" +"C28+0.0025" +"(C4*6+B4*4)/10" +"0.052" +"B22+0.0025" +"D14" +"C14" +"B14" +"'facts premium'!DiscRate" +"'facts premium'!C28" +"C3*DiscRate/12" +"'Exhibit C'!C3/1000000" +"facts!$B$6/facts!$B$7" +"C3+D3+E3+F3-G3-H3" +"J3+D3+F3-G3-H3" +"I3" +"K3" +"'facts premium'!$C$28*'facts premium'!$C$16/2" +"C33*DiscRate/2" +"A34+366/2" +"9.31+'facts premium'!C28" +"'facts premium'!DiscRate6" +"'facts premium'!H28" +"C3*DiscRate6/12" +"'Exhibit C'!C3/1000000" +"facts!$B$6/facts!$B$7" +"C3+D3+E3+F3-G3-H3" +"J3+D3+F3-G3-H3" +"I3" +"C4*DiscRate/12" +"K3" +"'facts premium'!$C$28*'facts premium'!$H$16/2" +"C33*DiscRate/2" +"A34+366/2" +"9.31+'facts premium'!C28" +"384-45" +"B6/B7" +"DiscRate-0.0025" +"DiscRate-0.005" +"DiscRate+0.0025" +"DiscRate+0.005" +"DiscRate+0.0075" +"$C$19" +"C19/POWER(1+DiscRate,21.5)" +"D19/POWER(1+discrate2,21.5)" +"E19/POWER(1+DiscRate3,21.5)" +"F19/POWER(1+DiscRate4,21.5)" +"G19/POWER(1+DiscRate5,21.5)" +"H19/POWER(1+DiscRate6,21.5)" +"B6" +"-PV(DiscRate/12,$B$7,$B$6/$B$7,,0)" +"-PV(discrate2/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate3/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate4/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate5/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate6/12,$B$7,$B$6/$B$7,,0)" +"PV(DiscRate/2,40,-0.35)" +"PV(discrate2/2,40,-0.35)" +"PV(DiscRate3/2,40,-0.35)" +"PV(DiscRate4/2,40,-0.35)" +"PV(DiscRate5/2,40,-0.35)" +"PV(DiscRate6/2,40,-0.35)" +"C28/POWER(1+DiscRate,20/12)" +"D28/POWER(1+discrate2,20/12)" +"E28/POWER(1+DiscRate3,20/12)" +"F28/POWER(1+DiscRate4,20/12)" +"G28/POWER(1+DiscRate5,20/12)" +"H28/POWER(1+DiscRate6,20/12)" +"C20+C29-C24" +"tixdr0/1000000" +"tixdr2/1000000" +"tixdr3/1000000" +"tixdr4/1000000" +"tixdr5/1000000" +"tixdr6/1000000" +"-C$31/C32" +"-D31/D32" +"attendance!F49/1000000" +"attendance!J49/1000000" +"attendance!N49/1000000" +"384-45" +"B6/B7" +"DiscRate-0.0025" +"DiscRate-0.005" +"DiscRate+0.0025" +"DiscRate+0.005" +"DiscRate+0.0075" +"discrate2+($C$16-DiscRate)" +"DiscRate3+($C$16-DiscRate)" +"DiscRate4+($C$16-DiscRate)" +"DiscRate5+($C$16-DiscRate)" +"DiscRate6+($C$16-DiscRate)" +"$C$19" +"C19/POWER(1+DiscRate,21.5)" +"D19/POWER(1+discrate2,21.5)" +"E19/POWER(1+DiscRate3,21.5)" +"F19/POWER(1+DiscRate4,21.5)" +"G19/POWER(1+DiscRate5,21.5)" +"H19/POWER(1+DiscRate6,21.5)" +"-PV(DiscRate/12,$B$7,$B$6/$B$7,,0)" +"-PV(discrate2/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate3/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate4/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate5/12,$B$7,$B$6/$B$7,,0)" +"-PV(DiscRate6/12,$B$7,$B$6/$B$7,,0)" +"'Exhibit C'!C23/1000000" +"('Exhibit C'!C23/(C16/DiscRate*(1-POWER(1+DiscRate,-20))+POWER(1+DiscRate,-20)))/1000000" +"('Exhibit C'!D23/(D16/discrate2*(1-POWER(1+discrate2,-20))+POWER(1+discrate2,-20)))/1000000" +"('Exhibit C'!E23/(E16/DiscRate3*(1-POWER(1+DiscRate3,-20))+POWER(1+DiscRate3,-20)))/1000000" +"('Exhibit C'!F23/(F16/DiscRate4*(1-POWER(1+DiscRate4,-20))+POWER(1+DiscRate4,-20)))/1000000" +"('Exhibit C'!G23/(G16/DiscRate5*(1-POWER(1+DiscRate5,-20))+POWER(1+DiscRate5,-20)))/1000000" +"('Exhibit C'!H23/(H16/DiscRate6*(1-POWER(1+DiscRate6,-20))+POWER(1+DiscRate6,-20)))/1000000" +"PV(DiscRate/2,40,-0.35)" +"PV(discrate2/2,40,-0.35)" +"PV(DiscRate3/2,40,-0.35)" +"PV(DiscRate4/2,40,-0.35)" +"PV(DiscRate5/2,40,-0.35)" +"PV(DiscRate6/2,40,-0.35)" +"C32/POWER(1+DiscRate,20/12)" +"D32/POWER(1+discrate2,20/12)" +"E32/POWER(1+DiscRate3,20/12)" +"F32/POWER(1+DiscRate4,20/12)" +"G32/POWER(1+DiscRate5,20/12)" +"H32/POWER(1+DiscRate6,20/12)" +"C20+C33+C28-C24" +"DiscRate" +"discrate2" +"DiscRate3" +"DiscRate4" +"DiscRate5" +"DiscRate6" +"C4*D4" +"$E4/POWER(1+DiscRate,1+attendance!$A4)" +"$E4/POWER(1+discrate2,1+attendance!$A4)" +"$E4/POWER(1+DiscRate3,1+attendance!$A4)" +"$E4/POWER(1+DiscRate4,1+attendance!$A4)" +"$E4/POWER(1+DiscRate5,1+attendance!$A4)" +"$E4/POWER(1+DiscRate6,1+attendance!$A4)" +"E5/POWER(1+DiscRate,1+attendance!A5)" +"SUM(E4:E23)" +"elasticity!E19" +"elasticity!D19" +"elasticity!E26" +"elasticity!D26" +"$I29/POWER(1+DiscRate3,1+attendance!$A29)" +"elasticity!E33" +"elasticity!D33" +"$M29/POWER(1+DiscRate5,1+attendance!$A29)" +"elasticity!$E$21" +"D6*(1+elasticity!$D$18)" +"elasticity!$E$28" +"D6*(1+elasticity!$D$25)" +"elasticity!$E$35" +"D6*(1+elasticity!$D$32)" +"$B$11-B4" +"E4" +"D4*POWER(1+inflation,A4)" +"F5/F4-1" +"-H5/I5" +"E6-200000/D6" +"DiscRate" +"facts!C33" +"C19*(1+$D$18)" +"(1-E$18*$D$18)*$B19" +"DiscRate3" +"facts!E33" +"C26*(1+$D$25)" +"(1-E$18*$D$25)*$B26" +"DiscRate5" +"facts!G33" +"C33*($D$32+1)" +"(1-E$18*$D$32)*$B33" +"elasticity!B3" +"elasticity!I3" +"elasticity!H3" +"AG8/C8" +"AH8/C8" +"TODAY()" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(T8/12),"" Y - "",T8-INT(T8/12)*12,"" M"")" +"AH8/D8" +"E4" +"C8/U8" +"SUM(C10:C369)" +"Z8/$D8" +"SUMPRODUCT(D10:D21,E10:E21)/SUM(D10:D21)" +"IF(T10=1,B10*O10,0)" +"C10*S10" +"AVERAGE(G10:H10)" +"SUMPRODUCT(D22:D33,E22:E33)/SUM(D22:D33)" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"P10-C$3" +"1/(1+CHOOSE(F$3,R11/2,R10/2))^(2*Q10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"O10*T10" +"D10*W10" +"$D10*E10" +"EDATE(A10,1)" +"B10" +"SUMPRODUCT(D34:D45,E34:E45)/SUM(D34:D45)" +"IF(AND(CHOOSE(W$3,MONTH(A11)=MONTH(mthbeg),MONTH(A11)=1),YEAR(A11)>YEAR(mthbeg)),W10*(1+escalator),W10)" +"SUMPRODUCT(D46:D57,E46:E57)/SUM(D46:D57)" +"C12*E12" +"AG12*S12" +"SUMPRODUCT(D58:D69,E58:E69)/SUM(D58:D69)" +"SUMPRODUCT(D10:D69,E10:E69)/SUM(D10:D69)" +"SUMPRODUCT(D10:D129,E10:E129)/SUM(D10:D129)" +"IF(MONTH(B2)<4,1,IF(MONTH(B2)<7,2,IF(MONTH(B2)<10,3,4)))" +"(E2=$F$1)*D2" +"AVERAGE(T5:T16)" +"($B5-$C5)*I5" +"SUM(I5:L5)" +"Curves!$M$16" +"Curves!$M$15" +"Curves!$M$9" +"Curves!E10" +"SUM(C5:G5*O5:S5)/$B5" +"B5" +"Curves!$M$10" +"Curves!$M$11" +"EDATE(A40,1)" +"Curves!$M$12" +"Curves!$M$13" +"AVERAGE(PeakMonthlyAvg!T5:T16)" +"AVERAGE(PeakMonthlyAvg!T5:T40)" +"AVERAGE(PeakMonthlyAvg!T5:T64)" +"AH8/C8" +"AI8/C8" +"TODAY()" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(U8/12),"" Y - "",U8-INT(U8/12)*12,"" M"")" +"AI8/D8" +"E4" +"C8/V8" +"SUM(C10:C369)" +"AA8/$D8" +"M20" +"SUMPRODUCT($D10:$D21,G10:G21)/SUM($D10:$D21)" +"IF(U10=1,B10*P10,0)" +"C10*T10" +"AVERAGE(G10:H10)" +"AVERAGE(I10:J10)" +"SUMPRODUCT($D22:$D33,G22:G33)/SUM($D22:$D33)" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"Q10-C$3" +"1/(1+CHOOSE(F$3,S11/2,S10/2))^(2*R10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"P10*U10" +"D10*X10" +"$D10*E10" +"EDATE(A10,1)" +"B10" +"SUMPRODUCT($D34:$D45,G34:G45)/SUM($D34:$D45)" +"IF(AND(CHOOSE(X$3,MONTH(A11)=MONTH(mthbeg),MONTH(A11)=1),YEAR(A11)>YEAR(mthbeg)),X10*(1+escalator),X10)" +"SUMPRODUCT($D46:$D57,G46:G57)/SUM($D46:$D57)" +"C12*E12" +"AH12*T12" +"SUMPRODUCT($D58:$D69,G58:G69)/SUM($D58:$D69)" +"SUMPRODUCT($D10:$D69,G10:G69)/SUM($D10:$D69)" +"SUMPRODUCT($D10:$D129,G10:G129)/SUM($D10:$D129)" +"IF(MONTH(B2)<4,1,IF(MONTH(B2)<7,2,IF(MONTH(B2)<10,3,4)))" +"(E2=$F$1)*D2" +"AVERAGE(T5:T16)" +"($B5-$C5)*I5" +"SUM(I5:L5)" +"Curves!$M$15" +"Curves!$M$14" +"Curves!$M$9" +"Curves!E10" +"SUM(C5:G5*O5:S5)/$B5" +"B5" +"Curves!$M$10" +"Curves!$M$11" +"EDATE(A40,1)" +"Curves!$M$12" +"Curves!$M$13" +"AVERAGE(T5:T16)" +"($B5-$C5)*I5" +"SUM(I5:L5)" +"Curves!$N$15" +"Curves!$N$14" +"Curves!$N$9" +"Curves!F10" +"SUM(C5:G5*O5:S5)/$B5" +"B5" +"Curves!$N$10" +"Curves!$N$11" +"EDATE(A40,1)" +"Curves!$N$12" +"Curves!$N$13" +"AVERAGE(PeakMonthlyAvg!$T$5:$T$16)" +"AVERAGE(OffPeakMonthlyAvg!$T$5:$T$16)" +"(2*I59+K59)/3" +"AVERAGE(PeakMonthlyAvg!$T$5:$T$40)" +"AVERAGE(OffPeakMonthlyAvg!$T$5:$T$40)" +"AVERAGE(PeakMonthlyAvg!$T$5:$T$64)" +"AVERAGE(OffPeakMonthlyAvg!$T$5:$T$64)" +"O12-F41" +"S12/F41" +"SUM(($B$18:$B$256=$A4)*($D$18:$D$256=B$3)*($F$18:$F$256)*($L$18:$L$256)*($T$18:$T$256))/SUM(($B$18:$B$256=$A4)*($D$18:$D$256=B$3)*($F$18:$F$256)*($L$18:$L$256))" +"SUM(($B$18:$B$256=$A4)*($F$18:$F$256)*($L$18:$L$256)*($T$18:$T$256))/SUM(($B$18:$B$256=$A4)*($F$18:$F$256)*($L$18:$L$256))" +"SUM(($B$18:$B$256=$A4)*($C$18:$C$256>=5)*($C$18:$C$256<=9)*($F$18:$F$256)*($L$18:$L$256)*($T$18:$T$256))/SUM(($B$18:$B$256=$A4)*($C$18:$C$256>=5)*($C$18:$C$256<=9)*($F$18:$F$256)*($L$18:$L$256))" +"SUM(($B$18:$B$256=$A4)*($D$18:$D$256<>I$3)*($F$18:$F$256)*($L$18:$L$256)*($T$18:$T$256))/SUM(($B$18:$B$256=$A4)*($D$18:$D$256<>I$3)*($F$18:$F$256)*($L$18:$L$256))" +"SUM(($B$18:$B$256=$A4)*($D$18:$D$256=L$3)*($F$18:$F$256)*($L$18:$L$256)*($U$18:$U$256))/SUM(($B$18:$B$256=$A4)*($D$18:$D$256=L$3)*($F$18:$F$256)*($L$18:$L$256))" +"SUM(($B$18:$B$256=$A4)*($F$18:$F$256)*($L$18:$L$256)*($U$18:$U$256))/SUM(($B$18:$B$256=$A4)*($F$18:$F$256)*($L$18:$L$256))" +"SUM(($B$18:$B$256=$A4)*($C$18:$C$256>=5)*($C$18:$C$256<=9)*($F$18:$F$256)*($L$18:$L$256)*($U$18:$U$256))/SUM(($B$18:$B$256=$A4)*($C$18:$C$256>=5)*($C$18:$C$256<=9)*($F$18:$F$256)*($L$18:$L$256))" +"SUM(($D$18:$D$77=B$3)*($F$18:$F$77)*($L$18:$L$77)*($T$18:$T$77))/SUM(($D$18:$D$77=B$3)*($F$18:$F$77)*($L$18:$L$77))" +"SUM(($F$18:$F$77)*($L$18:$L$77)*($T$18:$T$77))/SUM(($F$18:$F$77)*($L$18:$L$77))" +"SUM(($C$18:$C$77>=5)*($C$18:$C$77<=9)*($F$18:$F$77)*($L$18:$L$77)*($T$18:$T$77))/SUM(($C$18:$C$77>=5)*($C$18:$C$77<=9)*($F$18:$F$77)*($L$18:$L$77))" +"SUM(($D$18:$D$77<>I$3)*($F$18:$F$77)*($L$18:$L$77)*($T$18:$T$77))/SUM(($D$18:$D$77<>I$3)*($F$18:$F$77)*($L$18:$L$77))" +"SUM(($D$18:$D$77=L$3)*($F$18:$F$77)*($L$18:$L$77)*($U$18:$U$77))/SUM(($D$18:$D$77=L$3)*($F$18:$F$77)*($L$18:$L$77))" +"SUM(($F$18:$F$77)*($L$18:$L$77)*($U$18:$U$77))/SUM(($F$18:$F$77)*($L$18:$L$77))" +"SUM(($C$18:$C$77>=5)*($C$18:$C$77<=9)*($F$18:$F$77)*($L$18:$L$77)*($U$18:$U$77))/SUM(($C$18:$C$77>=5)*($C$18:$C$77<=9)*($F$18:$F$77)*($L$18:$L$77))" +"SUM(($D$18:$D$137=B$3)*($F$18:$F$137)*($L$18:$L$137)*($T$18:$T$137))/SUM(($D$18:$D$137=B$3)*($F$18:$F$137)*($L$18:$L$137))" +"SUM(($F$18:$F$137)*($L$18:$L$137)*($T$18:$T$137))/SUM(($F$18:$F$137)*($L$18:$L$137))" +"SUM(($C$18:$C$137>=5)*($C$18:$C$137<=9)*($F$18:$F$137)*($L$18:$L$137)*($T$18:$T$137))/SUM(($C$18:$C$137>=5)*($C$18:$C$137<=9)*($F$18:$F$137)*($L$18:$L$137))" +"SUM(($D$18:$D$137<>I$3)*($F$18:$F$137)*($L$18:$L$137)*($T$18:$T$137))/SUM(($D$18:$D$137<>I$3)*($F$18:$F$137)*($L$18:$L$137))" +"SUM(($D$18:$D$137=L$3)*($F$18:$F$137)*($L$18:$L$137)*($U$18:$U$137))/SUM(($D$18:$D$137=L$3)*($F$18:$F$137)*($L$18:$L$137))" +"SUM(($F$18:$F$137)*($L$18:$L$137)*($U$18:$U$137))/SUM(($F$18:$F$137)*($L$18:$L$137))" +"SUM(($C$18:$C$137>=5)*($C$18:$C$137<=9)*($F$18:$F$137)*($L$18:$L$137)*($U$18:$U$137))/SUM(($C$18:$C$137>=5)*($C$18:$C$137<=9)*($F$18:$F$137)*($L$18:$L$137))" +"TODAY()" +"YEAR(A18)" +"MONTH(A18)" +"IF(C18<4,1,IF(C18<7,2,IF(C18<10,3,4)))" +"VLOOKUP($A18,'NP-15'!$A$3:$B$279,2,FALSE)" +"(1+E18/2)^(-2*(DATE(B19,C19,20)-$A$14)/365.25)" +"K18*16" +"K18*8" +"VLOOKUP($A18,'SP-15'!$D$9:$G$316,3,FALSE)*($G18+$H18)/$K18+VLOOKUP($A18,'SP-15'!$M$9:$T$287,7,FALSE)*($I18+$J18)/$K18" +"VLOOKUP($A18,'NP-15'!$D$9:$G$316,3,FALSE)*($G18+$H18)/$K18+VLOOKUP($A18,'NP-15'!$M$9:$T$287,7,FALSE)*($I18+$J18)/$K18" +"VLOOKUP($A18,'SP-15'!$D$9:$K$316,7,FALSE)" +"VLOOKUP($A18,'NP-15'!$D$9:$K$316,7,FALSE)" +"AVERAGE(O18:P18)" +"AVERAGE(Q18:R18)" +"EDATE(A18,1)" +"graphs!E11" +"graphs!E12" +"graphs!E13" +"graphs!E14" +"graphs!E15" +"MAX(B14:B25)" +"E8*$D$9" +"AVERAGE(S14:S73)" +"_udcgen1999!L13" +"B14-C14" +"MAX(0,MIN($E$9,$D14))" +"MAX(0,MIN($F$9,$D14-SUM($E14:E14)))" +"MAX(0,MIN($G$9,$D14-SUM($E14:F14)))" +"(MONTH($A14)>=5)*(MONTH($A14)<=9)*MAX(0,MIN($H$9,$D14-SUM($E14:G14)))" +"(MONTH($A14)>=7)*(MONTH($A14)<=9)*MAX(0,MIN($I$9,$D14-SUM($E14:H14)))" +"MAX(0,$D14-SUM($E14:I14))" +"$L$9" +"CALC!$F$10" +"CALC!$F$9" +"SUM((YEAR($A14)=CALC!$A$4:$A$10)*CALC!$F$4:$F$10)" +"CALC!$H$9" +"CALC!$D$9" +"CALC!T18" +"SUM(C14*L14+SUM(E14:J14*M14:R14))/$B14" +"(2*M14+OffPeakMonthlyAvg!M14)/3" +"B14" +"EDATE(A49,1)" +"graphs!F11" +"graphs!F12" +"graphs!F13" +"graphs!F14" +"graphs!F15" +"MAX(B14:B25)" +"E8*$D$9" +"AVERAGE(S14:S73)" +"_udcgen1999!L13" +"B14-C14" +"MAX(0,MIN($E$9,$D14))" +"MAX(0,MIN($F$9,$D14-SUM($E14:E14)))" +"MAX(0,MIN($G$9,$D14-SUM($E14:F14)))" +"(MONTH($A14)>=5)*(MONTH($A14)<=9)*MAX(0,MIN($H$9,$D14-SUM($E14:G14)))" +"(MONTH($A14)>=7)*(MONTH($A14)<=9)*MAX(0,MIN($I$9,$D14-SUM($E14:H14)))" +"MAX(0,$D14-SUM($E14:I14))" +"PeakMonthlyAvg!$L$9" +"CALC!$P$10" +"CALC!$P$9" +"SUM((YEAR($A14)=CALC!$A$4:$A$10)*CALC!$P$4:$P$10)" +"CALC!$R$9" +"CALC!$N$9" +"CALC!U18" +"SUM(C14*L14+SUM(E14:J14*M14:R14))/$B14" +"B14" +"EDATE(A49,1)" +"MAX(PeakMonthlyAvg!B14:B25)" +"MAX(OffPeakMonthlyAvg!B14:B25)" +"PeakMonthlyAvg!AB11" +"IF(MONTH(B2)<4,1,IF(MONTH(B2)<7,2,IF(MONTH(B2)<10,3,4)))" +"(E2=$F$1)*D2" +"I29" +"J4-F4" +"J5" +"G59" +"I59-L6" +"N47" +"$M$4*D13/B30+O30" +"L30" +"L47" +"K47" +"$M$5*D13/B30" +"SUM(F13:K13)" +"SUM(G30:G41)" +"E30+F30" +"G30/$G$29" +"$I$29*H30" +"I30/B30" +"1819354314/1000/744" +"1452558673/1000/672" +"1520901371/1000/744" +"1571687707/1000/730" +"1627010323/1000/744" +"2010453683/1000/730" +"1924528504/1000/744" +"1642967028/1000/744" +"1731251160/1000/730" +"1681226658/1000/744" +"1789403478/1000/730" +"1506040446/1000/744" +"SUM(E47:H47)" +"G47/B47" +"(I47-G47)/B47" +"(E47+F47+H47)/($E$59+$F$59+$H$59)" +"(E49+E51)/2" +"994130" +"SUM(E47:E58)" +"SUM(F16:F51)+SUM(B16:B51)" +"E7+G7" +"SUMIF(wins,""w"",I7:AL7)" +"SUMIF(wins,""l"",I7:AL7)" +"SUM(I7:AL7)" +"$G7+$AI7+AK7" +"$G7+$AJ7+AK7" +"G7+AK7" +"G7+AL7" +"SUM(E7:E32)" +"SUM(I7:I31)" +"IF(E33=0,"""",AVERAGE(E7:E31))" +"G39+E39" +"J39+K39+M39+P39+Q39+S39+V39+W39+Z39+AA39+AF39+AH39+AC39" +"AR1" +"AR1" +"AR1" +"SUM(F4:V4)" +"SUM(E4:E28)" +"SUM(D3:W3)" +"ROUND((35+20)/2,2)" +"ROUND(55/2,2)" +"SUM(D3:D28)" +"SUM(C3:C28)-C29" +"E7+G7" +"SUMIF(wins,""w"",I7:AL7)" +"SUMIF(wins,""l"",I7:AL7)" +"SUM(I7:AL7)" +"$G7+$AI7+AK7" +"$G7+$AJ7+AK7" +"G7+AK7" +"G7+AL7" +"SUM(E7:E32)" +"SUM(I7:I31)" +"IF(E33=0,"""",AVERAGE(E7:E31))" +"G39+E39" +"J39+K39+M39+P39+Q39+S39+V39+W39+Z39+AA39+AF39+AH39+AC39" +"+E3-D3" +"A2+1" +"'[1]Total Generation'!C310" +"'[1]Total Generation'!G310" +"_xll.PICalcVal($I3,""12/11/2000 0:00"",""12/11/2000 23:59"",""maximum"",1,0,)" +"'[1]Total Generation'!D310" +"'[1]Total Generation'!C368" +"'[1]Total Generation'!G368" +"'[1]Total Generation'!D368" +"'[1]Total Generation'!C306" +"'[1]Total Generation'!G306" +"'[1]Total Generation'!D306" +"'[1]Total Generation'!C273" +"'[1]Total Generation'!G273" +"'[1]Total Generation'!D273" +"'[1]Total Generation'!C327" +"'[1]Total Generation'!G327" +"'[1]Total Generation'!D327" +"'[1]Total Generation'!C341" +"'[1]Total Generation'!G341" +"'[1]Total Generation'!D341" +"'[1]Total Generation'!C346" +"'[1]Total Generation'!G346" +"'[1]Total Generation'!D346" +"'[1]Total Generation'!C353" +"'[1]Total Generation'!G353" +"'[1]Total Generation'!D353" +"'[1]Total Generation'!C356" +"'[1]Total Generation'!G356" +"'[1]Total Generation'!D356" +"'[1]Total Generation'!C359" +"'[1]Total Generation'!G359" +"'[1]Total Generation'!D359" +"'[1]Total Generation'!C373" +"'[1]Total Generation'!G373" +"'[1]Total Generation'!D373" +"'[1]Total Generation'!C377" +"'[1]Total Generation'!G377" +"'[1]Total Generation'!D377" +"'[1]Total Generation'!C381" +"'[1]Total Generation'!G381" +"'[1]Total Generation'!D381" +"'[1]Total Generation'!C269" +"'[1]Total Generation'!G269" +"'[1]Total Generation'!D269" +"'[1]Total Generation'!C280" +"'[1]Total Generation'!G280" +"'[1]Total Generation'!D280" +"'[1]Total Generation'!C285" +"'[1]Total Generation'!G285" +"'[1]Total Generation'!D285" +"'[1]Total Generation'!C289" +"'[1]Total Generation'!G289" +"'[1]Total Generation'!D289" +"'[1]Total Generation'!C291" +"'[1]Total Generation'!G291" +"'[1]Total Generation'!D291" +"'[1]Total Generation'!C299" +"'[1]Total Generation'!G299" +"'[1]Total Generation'!D299" +"'[1]Total Generation'!C308" +"'[1]Total Generation'!G308" +"'[1]Total Generation'!D308" +"'[1]Total Generation'!C312" +"'[1]Total Generation'!G312" +"'[1]Total Generation'!D312" +"'[1]Total Generation'!C315" +"'[1]Total Generation'!G315" +"'[1]Total Generation'!D315" +"'[1]Total Generation'!C318" +"'[1]Total Generation'!G318" +"'[1]Total Generation'!D318" +"'[1]Total Generation'!C332" +"'[1]Total Generation'!D332" +"'[1]Total Generation'!C336" +"'[1]Total Generation'!G336" +"'[1]Total Generation'!D336" +"'[1]Total Generation'!C338" +"'[1]Total Generation'!G338" +"'[1]Total Generation'!D338" +"'[1]Total Generation'!C345" +"'[1]Total Generation'!G345" +"'[1]Total Generation'!D345" +"'[1]Total Generation'!C348" +"'[1]Total Generation'!G348" +"'[1]Total Generation'!D348" +"'[1]Total Generation'!C355" +"'[1]Total Generation'!D355" +"'[1]Total Generation'!C357" +"'[1]Total Generation'!G357" +"'[1]Total Generation'!D357" +"'[1]Total Generation'!C361" +"'[1]Total Generation'!D361" +"'[1]Total Generation'!C365" +"'[1]Total Generation'!D365" +"'[1]Total Generation'!C367" +"'[1]Total Generation'!G367" +"'[1]Total Generation'!D367" +"'[1]Total Generation'!C387" +"'[1]Total Generation'!G387" +"'[1]Total Generation'!D387" +"'[1]Total Generation'!C392" +"'[1]Total Generation'!G392" +"'[1]Total Generation'!D392" +"'[1]Total Generation'!C339" +"'[1]Total Generation'!G339" +"'[1]Total Generation'!D339" +"'[1]Total Generation'!C343" +"'[1]Total Generation'!G343" +"'[1]Total Generation'!D343" +"'[1]Total Generation'!G354" +"SUM(C3:C67)" +"'[1]Total Generation'!C148" +"'[1]Total Generation'!G148" +"_xll.PICalcVal($L3,""12/11/2000 0:00"",""12/11/2000 23:59"",""maximum"",1,0,)" +"'[1]Total Generation'!L148" +"'[1]Total Generation'!D148" +"'[1]Total Generation'!H148" +"A3+1" +"'[1]Total Generation'!C153" +"'[1]Total Generation'!G153" +"'[1]Total Generation'!L153" +"'[1]Total Generation'!D153" +"'[1]Total Generation'!H153" +"'[1]Total Generation'!C156" +"'[1]Total Generation'!G156" +"'[1]Total Generation'!L156" +"'[1]Total Generation'!D156" +"'[1]Total Generation'!H156" +"'[1]Total Generation'!C161" +"'[1]Total Generation'!G161" +"'[1]Total Generation'!L161" +"'[1]Total Generation'!D161" +"'[1]Total Generation'!H161" +"'[1]Total Generation'!C163" +"'[1]Total Generation'!G163" +"'[1]Total Generation'!L163" +"'[1]Total Generation'!D163" +"'[1]Total Generation'!H163" +"'[1]Total Generation'!C169" +"'[1]Total Generation'!G169" +"'[1]Total Generation'!L169" +"'[1]Total Generation'!D169" +"'[1]Total Generation'!H169" +"'[1]Total Generation'!C176" +"'[1]Total Generation'!G176" +"'[1]Total Generation'!L176" +"'[1]Total Generation'!D176" +"'[1]Total Generation'!H176" +"'[1]Total Generation'!C180" +"'[1]Total Generation'!G180" +"'[1]Total Generation'!L180" +"'[1]Total Generation'!D180" +"'[1]Total Generation'!H180" +"'[1]Total Generation'!C182" +"'[1]Total Generation'!G182" +"'[1]Total Generation'!L182" +"'[1]Total Generation'!D182" +"'[1]Total Generation'!H182" +"'[1]Total Generation'!C184" +"'[1]Total Generation'!G184" +"'[1]Total Generation'!L184" +"'[1]Total Generation'!D184" +"'[1]Total Generation'!H184" +"'[1]Total Generation'!C193" +"'[1]Total Generation'!G193" +"'[1]Total Generation'!L193" +"'[1]Total Generation'!D193" +"'[1]Total Generation'!H193" +"'[1]Total Generation'!C197" +"'[1]Total Generation'!G197" +"'[1]Total Generation'!L197" +"'[1]Total Generation'!D197" +"'[1]Total Generation'!H197" +"'[1]Total Generation'!C204" +"'[1]Total Generation'!G204" +"'[1]Total Generation'!L204" +"'[1]Total Generation'!D204" +"'[1]Total Generation'!H204" +"'[1]Total Generation'!C207" +"'[1]Total Generation'!G207" +"'[1]Total Generation'!L207" +"'[1]Total Generation'!D207" +"'[1]Total Generation'!H207" +"'[1]Total Generation'!C209" +"'[1]Total Generation'!G209" +"'[1]Total Generation'!L209" +"'[1]Total Generation'!D209" +"'[1]Total Generation'!H209" +"'[1]Total Generation'!C212" +"'[1]Total Generation'!G212" +"'[1]Total Generation'!L212" +"'[1]Total Generation'!D212" +"'[1]Total Generation'!H212" +"'[1]Total Generation'!C214" +"'[1]Total Generation'!G214" +"'[1]Total Generation'!L214" +"'[1]Total Generation'!D214" +"'[1]Total Generation'!H214" +"'[1]Total Generation'!C221" +"'[1]Total Generation'!G221" +"'[1]Total Generation'!L221" +"'[1]Total Generation'!D221" +"'[1]Total Generation'!H221" +"'[1]Total Generation'!C224" +"'[1]Total Generation'!G224" +"'[1]Total Generation'!L224" +"'[1]Total Generation'!D224" +"'[1]Total Generation'!H224" +"'[1]Total Generation'!C226" +"'[1]Total Generation'!G226" +"'[1]Total Generation'!L226" +"'[1]Total Generation'!D226" +"'[1]Total Generation'!H226" +"'[1]Total Generation'!C236" +"'[1]Total Generation'!G236" +"'[1]Total Generation'!L236" +"'[1]Total Generation'!D236" +"'[1]Total Generation'!H236" +"'[1]Total Generation'!C239" +"'[1]Total Generation'!G239" +"'[1]Total Generation'!L239" +"'[1]Total Generation'!D239" +"'[1]Total Generation'!H239" +"'[1]Total Generation'!C241" +"'[1]Total Generation'!G241" +"'[1]Total Generation'!L241" +"'[1]Total Generation'!D241" +"'[1]Total Generation'!H241" +"'[1]Total Generation'!C246" +"'[1]Total Generation'!G246" +"'[1]Total Generation'!L246" +"'[1]Total Generation'!D246" +"'[1]Total Generation'!H246" +"'[1]Total Generation'!C250" +"'[1]Total Generation'!G250" +"'[1]Total Generation'!L250" +"'[1]Total Generation'!D250" +"'[1]Total Generation'!H250" +"'[1]Total Generation'!C257" +"'[1]Total Generation'!G257" +"'[1]Total Generation'!L257" +"'[1]Total Generation'!D257" +"'[1]Total Generation'!H257" +"'[1]Total Generation'!C259" +"'[1]Total Generation'!G259" +"'[1]Total Generation'!L259" +"'[1]Total Generation'!D259" +"'[1]Total Generation'!H259" +"'[1]Total Generation'!C261" +"'[1]Total Generation'!G261" +"'[1]Total Generation'!L261" +"'[1]Total Generation'!D261" +"'[1]Total Generation'!H261" +"'[1]Total Generation'!C264" +"'[1]Total Generation'!G264" +"'[1]Total Generation'!L264" +"'[1]Total Generation'!D264" +"'[1]Total Generation'!H264" +"'[1]Total Generation'!C201" +"'[1]Total Generation'!G201" +"'[1]Total Generation'!L201" +"'[1]Total Generation'!D201" +"'[1]Total Generation'!H201" +"SUM(C3:C42)" +"SUM(C44+Sheet2!C70)" +"SUM(F4:V4)" +"SUM(E4:E28)" +"SUM(D3:W3)" +"ROUND((35+20)/2,2)" +"ROUND(55/2,2)" +"SUM(D3:D28)" +"SUM(C3:C28)-C29" +"E7+G7" +"SUMIF(wins,""w"",I7:AL7)" +"SUMIF(wins,""l"",I7:AL7)" +"SUM(I7:AL7)" +"$G7+$AI7+AK7" +"$G7+$AJ7+AK7" +"G7+AK7" +"G7+AL7" +"SUM(E7:E32)" +"SUM(I7:I31)" +"IF(E33=0,"""",AVERAGE(E7:E31))" +"G39+E39" +"J39+K39+M39+P39+Q39+S39+V39+W39+Z39+AA39+AF39+AH39+AC39" +"E7+G7" +"SUMIF(wins,""w"",I7:AL7)" +"SUMIF(wins,""l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wins,""w"",I7:AL7)" +"SUMIF(wins,""l"",I7:AL7)" +"SUM(I7:AL7)" +"$G7+$AI7+AK7" +"$G7+$AJ7+AK7" +"G7+AK7" +"G7+AL7" +"SUM(E7:E32)" +"SUM(I7:I31)" +"IF(E33=0,"""",AVERAGE(E7:E31))" +"G39+E39" +"J39+K39+M39+P39+Q39+S39+V39+W39+Z39+AA39+AF39+AH39+AC39" +"E7+G7" +"SUMIF(wins,""w"",I7:AL7)" +"SUMIF(wins,""l"",I7:AL7)" +"SUM(I7:AL7)" +"$G7+$AI7+AK7" +"$G7+$AJ7+AK7" +"G7+AK7" +"G7+AL7" +"SUM(E7:E32)" +"SUM(I7:I31)" +"IF(E33=0,"""",AVERAGE(E7:E31))" +"G39+E39" +"J39+K39+M39+P39+Q39+S39+V39+W39+Z39+AA39+AF39+AH39+AC39" +"SUM(F4:V4)" +"SUM(E4:E28)" +"SUM(D3:W3)" +"COUNT(D3:W3)" +"ROUND(55/2,2)" +"ROUND((35+20)/2,2)" +"SUM(D3:D28)" +"SUM(C3:C28)-C29" +"E7+G7" +"SUMIF(wins,""w"",I7:AL7)" +"SUMIF(wins,""l"",I7:AL7)" +"SUM(I7:AL7)" +"$G7+$AI7+AK7" +"$G7+$AJ7+AK7" +"G7+AK7" +"G7+AL7" +"SUM(E7:E32)" +"SUM(I7:I31)" +"IF(E33=0,"""",AVERAGE(E7:E31))" +"G39+E39" +"J39+K39+M39+P39+Q39+S39+V39+W39+Z39+AA39+AF39+AH39+AC39" +"E7+G7" +"SUMIF(wins,""w"",I7:AL7)" +"SUMIF(wins,""l"",I7:AL7)" +"SUM(I7:AL7)" +"$G7+$AI7+AK7" +"$G7+$AJ7+AK7" +"G7+AK7" +"G7+AL7" +"SUM(E7:E32)" +"SUM(I7:I31)" +"IF(E33=0,"""",AVERAGE(E7:E31))" +"G39+E39" +"J39+K39+M39+P39+Q39+S39+V39+W39+Z39+AA39+AF39+AH39+AC39" +"EOMONTH(A7,0)+1" +"SUM(B7:B18)/12" +"SUM(B19:B30)/12" +"SUM(B31:B42)/12" +"SUM(B43:B54)/12" +"SUM(B55:B66)/12" +"EOMONTH(A7,0)+1" +"SUM(B7:B18)/12" +"SUM(B19:B30)/12" +"SUM(B31:B42)/12" +"SUM(B43:B54)/12" +"SUM(B55:B66)/12" +"(1-$C$9)*D99+(1-$C$10)*D106" +"D83" +"(D13-D14)/D13" +"(1-$C$9)*D98+(1-$C$10)*D105" +"D82" +"F113-$E$113" +"(E90-D90)/8.784" +"(F90-E90)/8.76+E24" +"(I90-H90)/8.784+H24" +"E24-E23" +"F112-$E$112" +"(E89-D89)/8.784" +"(F89-E89)/8.76+E29" +"(I89-H89)/8.784+H29" +"D99+D122" +"D106+D136" +"D83" +"(D37+D38)/D39-1" +"D37*D$33" +"D38*D$34" +"D39" +"D98+D121" +"D105+D128" +"D82" +"D37-D49" +"SUM(I86:I89)" +"46309" +"46281" +"46533" +"46604" +"I95+I118" +"D109-D95" +"E95-D95" +"E113-D113" +"I136" +"1416+347+132+590" +"303+313+493+165" +"407+192+7+817" +"141+109+2+0" +"569+249+81+150" +"210+192+207+717" +"384+51+11+118" +"-413+121+2+164" +"851+328+81+252" +"1287-16+12+109" +"842+162-16+395" +"272+49+5+644" +"329+268+2+27" +"1307+102+6+628" +"600+307+91+47" +"SUM(B3:F3)" +"SUM(G3:J3)" +"B3-B17" +"(B10-B31)/B24-1" +"100*G8/E8" +"G8+H8" +"I8/E8*100" +"(J8-F8)/F8" +"E8+E11+E14+E17+E20+E23+E26+E29++E32+E35+E38+E41+E44+E47+E50+E53+E56+E59+E62+E65+E68+E71+E74+E77+E80+E83+E86+E89++E92+E95+E98+E101+E104+E107+E110+E113+E116+E119+E122" +"G125/E125*100" +"E8+E11+E14+E17+E20+E23" +"+G132/E132*100" +"E26+E29+E35+E38+E41+E44+E47+E50+E110+E32" +"E74+E77+E80+E83+E86+E89+E95+E98+E101+E104+E107+E92" +"E62+E65+E68+E71" +"E116+E119+E122+E53+E56+E59+E113" +"SUM(E132:E137)" +"E8+E11+E14+E17+E20+E23+E26+E29+E32+E35+E38+E41+E62+E65+E68+E71+E74+E77+E80+E83+E86+E89+E92+E95+E98+E101+E107+E119+E122" +"E44+E47+E50+E53+E56+E59+E104+E110+E113+E116" +"+E141+E142" +"+E144-E138" +"E8+E11+E14+E17+E20+E23+E62+E65+E68+E71+E74+E77+E80+E83+E86+E89+E92+E95+E98+E101+E107" +"E44+E47+E50+E53+E56+E59+E104+E110+E113+E116+E26+E29+E32+E35+E38+E41++E119+E122" +"+E5*F5/100" +"+I5-G5" +"+E5*J5/100" +"+G11/E11*100" +"+H11/G11" +"4952+186.2" +"706.7+15.6" +"202.8+7.6" +"909.5+23.2" +"+E11+E20+E30+E39+E46+E53+E60+E67+E76+E85+E92+E99+E108+E117" +"+E11+E20" +"I126/E126*100" +"(J126-F126)/F126" +"+E30+E39+E46" +"+E76+E85+E92+E99" +"+E108+E117" +"+E53+E60+E67" +"SUM(E126:E131)" +"+E11+E20+E30+E39+E46+E76+E85+E92+E99" +"+E53+E60+E67+E108+E117" +"+E135+E136" +"+E132-E138" +"+E11+E20+E76+E85+E92+E99" +"+E53+E60+E67+E108+E117+E46+E39+E30" +"E142+E143" +"E138-E145" +"SUM(E7:E11)" +"+G12/E12*100" +"SUM(H7:H10)" +"+I12/E12*100" +"(J20-F20)/F20" +"SUM(E24:E31)" +"100*G33/E33" +"I33/E33*100" +"SUM(E38:E57)" +"SUM(E82:E84)" +"AVERAGE(J83:J84)" +"E86+E78+E67+E59+E33+E20+E12" +"G89/E89*100" +"+E12+E20" +"+E33" +"+E78" +"+E86" +"+E59+E67" +"SUM(E95:E100)" +"+E12+E20+E33+E59+E86+E78" +"+E67" +"+E104+E105" +"+PGE!E129" +"+SCE!E123" +"+SDGE!E92" +"+B37" +"+B10+B25+B40" +"+D55/B55*100" +"+F55/B55*100" +"+E55/D55" +"+'All Summary'!D5" +"+'All Summary'!E7" +"+'All Summary'!G7" +"93000*0.58" +"+'All Summary'!D20" +"+'All Summary'!E22" +"+'All Summary'!G22" +"83000*0.66" +"16000*0.33" +"+D20+D36+D51" +"+H6/G6*1000" +"+E7-I7" +"+(C7*(E7-I7))/1000" +"(M6*1.01625)+L7" +"+B6+1" +"+D6+H6" +"2982000+2064000+569000" +"SUM(D$51:D54)-SUM(C$51:C54)" +"4389000+3399000+1055000" +"++5155000+3985000+1194000" +"+'Core & Non-core'!B55" +"+C19" +"+'Core & Non-core'!B73" +"IF(I10=1,+PGE!E141,PGE!E147)" +"IF(I10=1,+SCE!E135,+SCE!E142)" +"+SDGE!E104" +"B8-B6" +"IF(I10=1,+PGE!E138,+PGE!E150)" +"IF(I10=1,+SCE!E132,+SCE!E145)" +"+SDGE!E101" +"IF(I1=1,83000*0.58,93000*0.58)" +"83000*0.66" +"16000*0.33" +"+B10-B8" +"+B10-B6" +"83000*0.98*0.01" +"16000*0.96*0.012" +"83000*0.98*0.033" +"16000*0.96*0.053" +"83000*0.98*0.007" +"16000*0.96*0.004" +"83000*0.98*0.043" +"16000*0.96*0.024" +"SUM(B23:B27)" +"+B8*B34/100" +"+B28+B30" +"12.73-6.5" +"+B6/B8*B23" +"+B39/B$6*100" +"IF(B14<0,(-B14*IF($I$4=1,104,82.75))/1000,0)" +"IF(B14>0,(-B14*IF($I$4=1,104,82.75))/1000,0)" +"B26" +"IF(I7=1,0,168.3794341632)" +"IF(I7=1,0,88.9077099999998)" +"SUM(B39:B44)" +"+B6*B79/100" +"SUM(B45:B47)" +"+B6" +"+B49/B51*100" +"IF(I10=1,+PGE!J141,+PGE!J147)" +"IF(I10=1,+SCE!J135,+SCE!J142)" +"+SDGE!J104" +"B23-B39" +"B59/B$67*B$71" +"B7*IF($I$4=1,104,82.75)/1000" +"0.8724*B25-B43" +"SUM(B59:B62)" +"B30-B47" +"+B7" +"IF(I10=1,+PGE!J142,+PGE!J148)" +"IF(I10=1,+SCE!J136,+SCE!J143)" +"+SDGE!J105" +"+B81*1.25" +"+(B30-(B79*B6/100))/B7*100" +"+B34" +"+((B79*B6)+(B7*B80))/100" +"+B79/B80" +"+B79/B81" +"+B90/B89*100" +"+B92-B93" +"+B94*B89/100" +"'Core & Non-core'!B6" +"B8*(1+C2)*(1-(C3+C4))" +"'Core & Non-core'!#REF!" +"'Core & Non-core'!B13" +"SUM(B24:B24)/SUM(B13:B13)" +"$B$26*-SUM(Curves!$O$7:$O$9)*'PGE - Core Analysis'!B24/SUM('PGE - Core Analysis'!$B$24:$B$24)/1000" +"+B34/B33*100" +"83000*0.98*0.01" +"83000*0.98*0.033" +"83000*0.98*0.007" +"83000*0.98*0.043" +"SUM(B52:B56)" +"+B61-B57" +"+B42+B46" +"+B59/B10*100" +"+B54*(B41/B10)" +"+B55" +"+B52*(B41/B10)" +"((0.08*B10)*133)/1000" +"+B59*(B41/B10)" +"-B27" +"SUM(B68:B74)" +"+B41" +"+B75/B77*100" +"+B43" +"COUNT(S7:S45)" +"XNPV(AB2,V7:V45,S7:S45)" +"E6*C6/1000" +"NPV(AN5/4,AN8:AN45)" +"K7*M7/1000" +"(I7-M7)*G7/1000" +"O7" +"XNPV($AB$2,O7:$O$45,S7:$S$45)" +"L7+H7" +"$V$5/$X$2" +"IF($AA$5=1,AK8,IF($AA$5=2,$AA$10*AJ8+(1-$AA$10)*AI8,$AA$10*AF8+(1-$AA$10)*AE8))" +"O8+Q7*(1+$AB$2)^0.25" +"AG8*$AL$8" +"AL7*(1+$AA$12)^0.25" +"(AJ8+AK8)/2" +"+D8" +"+C8" +"+AS8*AT8/1000" +"+AO8" +"IF($D11=""Peak"",+F11,0)" +"IF($D11=""Peak"",+F11,0)" +"IF($F11=""Peak"",+N11,0)" +"SUM(Q11:Q61)" +"+Q65/F65" +"100*G8/E8" +"G8+H8" +"I8/E8*100" +"(J8-F8)/F8" +"E8+E11+E14+E17+E20+E23+E26+E29++E32+E35+E38+E41+E44+E47+E50+E53+E56+E59+E62+E65+E68+E71+E74+E77+E80+E83+E86+E89++E92+E95+E98+E101+E104+E107+E110+E113+E116+E119+E122" +"G125/E125*100" +"E8+E11+E14+E17+E20+E23" +"+G132/E132*100" +"E26+E29+E35+E38+E41+E44+E47+E50+E110+E32" +"E74+E77+E80+E83+E86+E89+E95+E98+E101+E104+E107+E92" +"E62+E65+E68+E71" +"E116+E119+E122+E53+E56+E59+E113" +"SUM(E132:E137)" +"E8+E11+E14+E17+E20+E23+E26+E29+E32+E35+E38+E41+E62+E65+E68+E71+E74+E77+E80+E83+E86+E89+E92+E95+E98+E101+E107+E119+E122" +"E44+E47+E50+E53+E56+E59+E104+E110+E113+E116" +"+E141+E142" +"+E144-E138" +"E8+E11+E14+E17+E20+E23+E62+E65+E68+E71+E74+E77+E80+E83+E86+E89+E92+E95+E98+E101+E107" +"E44+E47+E50+E53+E56+E59+E104+E110+E113+E116+E26+E29+E32+E35+E38+E41++E119+E122" +"+E5*F5/100" +"+I5-G5" +"+E5*J5/100" +"+G11/E11*100" +"+H11/G11" +"4952+186.2" +"706.7+15.6" +"202.8+7.6" +"909.5+23.2" +"+E11+E20+E30+E39+E46+E53+E60+E67+E76+E85+E92+E99+E108+E117" +"+E11+E20" +"I126/E126*100" +"(J126-F126)/F126" +"+E30+E39+E46" +"+E76+E85+E92+E99" +"+E108+E117" +"+E53+E60+E67" +"SUM(E126:E131)" +"+E11+E20+E30+E39+E46+E76+E85+E92+E99" +"+E53+E60+E67+E108+E117" +"+E135+E136" +"+E132-E138" +"+E11+E20+E76+E85+E92+E99" +"+E53+E60+E67+E108+E117+E46+E39+E30" +"E142+E143" +"E138-E145" +"SUM(E7:E11)" +"+G12/E12*100" +"SUM(H7:H10)" +"+I12/E12*100" +"(J20-F20)/F20" +"SUM(E24:E31)" +"100*G33/E33" +"I33/E33*100" +"SUM(E38:E57)" +"SUM(E82:E84)" +"AVERAGE(J83:J84)" +"E86+E78+E67+E59+E33+E20+E12" +"G89/E89*100" +"+E12+E20" +"+E33" +"+E78" +"+E86" +"+E59+E67" +"SUM(E95:E100)" +"+E12+E20+E33+E59+E86+E78" +"+E67" +"+E104+E105" +"+PGE!E129" +"+SCE!E123" +"+SDGE!E92" +"+B37" +"+B10+B25+B40" +"+D55/B55*100" +"+F55/B55*100" +"+E55/D55" +"+'All Summary'!D5" +"+'All Summary'!E7" +"+'All Summary'!G7" +"93000*0.58" +"+'All Summary'!D20" +"+'All Summary'!E22" +"+'All Summary'!G22" +"83000*0.66" +"16000*0.33" +"+D20+D36+D51" +"+H6/G6*1000" +"+E7-I7" +"+(C7*(E7-I7))/1000" +"(M6*1.01625)+L7" +"+B6+1" +"+D6+H6" +"2982000+2064000+569000" +"SUM(D$51:D54)-SUM(C$51:C54)" +"4389000+3399000+1055000" +"++5155000+3985000+1194000" +"+'Core & Non-core'!B55" +"+C19" +"+'Core & Non-core'!B73" +"+PGE!E141" +"+SCE!E135" +"+SDGE!E104" +"B8-B6" +"+PGE!E138" +"+SCE!E132" +"+SDGE!E101" +"IF(I1=1,83000*0.58,93000*0.58)" +"83000*0.66" +"16000*0.33" +"+B10-B8" +"+B10-B6" +"PGE!E147" +"SCE!E142" +"PGE!E150" +"SCE!E145" +"83000*0.98*0.01" +"16000*0.96*0.012" +"83000*0.98*0.033" +"16000*0.96*0.053" +"83000*0.98*0.007" +"16000*0.96*0.004" +"83000*0.98*0.043" +"16000*0.96*0.024" +"SUM(B23:B27)" +"+B8*B34/100" +"+B28+B30" +"12.73-6.5" +"+B6/B8*B23" +"+B39/B$6*100" +"IF(B14<0,(-B14*IF($I$4=1,104,82.75))/1000,0)" +"IF(B14>0,(-B14*IF($I$4=1,104,82.75))/1000,0)" +"B26" +"IF(I10=1,0,H16/H18*(B25*0.8724)+129)" +"IF(I10=1,0,I16/I18*(0.8724*C25)+95)" +"SUM(B39:B44)" +"+B6*B79/100" +"SUM(B45:B47)" +"+B6" +"+B49/B51*100" +"+PGE!J141" +"+SCE!J135" +"+SDGE!J104" +"B23-B39" +"B59/B$67*B$71" +"B7*IF($I$4=1,104,82.75)/1000" +"IF(I10=1,0.8724*B25,H17/H18*(0.8724*B25)-129)" +"IF(I10=1,0.8724*C25,I17/I18*(0.8724*C25)-95)" +"0.8724*D25-D43" +"SUM(B59:B62)" +"B30-B47" +"+B7" +"+PGE!J142" +"+SCE!J136" +"+SDGE!J105" +"+B81*1.25" +"+(B30-(B79*B6/100))/B7*100" +"+B34" +"+((B79*B6)+(B7*B80))/100" +"+B79/B80" +"+B79/B81" +"+B90/B89*100" +"+B92-B93" +"+B94*B89/100" +"'Core & Non-core'!B6" +"B8*(1+C2)*(1-(C3+C4))" +"'Core & Non-core'!#REF!" +"'Core & Non-core'!B13" +"SUM(B24:B24)/SUM(B13:B13)" +"$B$26*-SUM(Curves!$O$7:$O$9)*'PGE - Core Analysis'!B24/SUM('PGE - Core Analysis'!$B$24:$B$24)/1000" +"+B34/B33*100" +"83000*0.98*0.01" +"83000*0.98*0.033" +"83000*0.98*0.007" +"83000*0.98*0.043" +"SUM(B52:B56)" +"+B61-B57" +"+B42+B46" +"+B59/B10*100" +"+B54*(B41/B10)" +"+B55" +"+B52*(B41/B10)" +"((0.08*B10)*133)/1000" +"+B59*(B41/B10)" +"-B27" +"SUM(B68:B74)" +"+B41" +"+B75/B77*100" +"+B43" +"COUNT(S7:S45)" +"XNPV(AB2,V7:V45,S7:S45)" +"E6*C6/1000" +"NPV(AN5/4,AN8:AN45)" +"K7*M7/1000" +"(I7-M7)*G7/1000" +"O7" +"XNPV($AB$2,O7:$O$45,S7:$S$45)" +"L7+H7" +"$V$5/$X$2" +"IF($AA$5=1,AK8,IF($AA$5=2,$AA$10*AJ8+(1-$AA$10)*AI8,$AA$10*AF8+(1-$AA$10)*AE8))" +"O8+Q7*(1+$AB$2)^0.25" +"AG8*$AL$8" +"AL7*(1+$AA$12)^0.25" +"(AJ8+AK8)/2" +"+D8" +"+C8" +"+AS8*AT8/1000" +"+AO8" +"IF($D11=""Peak"",+F11,0)" +"IF($D11=""Peak"",+F11,0)" +"IF($F11=""Peak"",+N11,0)" +"SUM(Q11:Q61)" +"+Q65/F65" +"C4*D4" +"E4*0.2" +"E4-F4" +"SUM(G4:G343)" +"G6*G7/1000" +"G8+G10" +"G12*0.85" +"G12*0.6" +"F23*(365*24)*F24" +"G12" +"G13" +"G14" +"(F26*F27)/1000" +"F25*F28" +"SUM(F37:F37)" +"F25*F30" +"F31*F25" +"SUM(F42:F43)" +"(F33/30)" +"F44+F45" +"F38-F46" +"F33*0.65" +"L50*0.085" +"L50*0.085" +"L50*0.085" +"F48-F52" +"F54*0.39" +"F54-F56" +"F48" +"F59*0.25" +"F59-F60" +"F61/F33" +"F57/(F33-L50)" +"G57/(G33-L50)" +"H57/(H33-L50)" +"100*G8/E8" +"G8+H8" +"I8/E8*100" +"(J8-F8)/F8" +"E8+E11+E14+E17+E20+E23+E26+E29++E32+E35+E38+E41+E44+E47+E50+E53+E56+E59+E62+E65+E68+E71+E74+E77+E80+E83+E86+E89++E92+E95+E98+E101+E104+E107+E110+E113+E116+E119+E122" +"G125/E125*100" +"E8+E11+E14+E17+E20+E23" +"+G132/E132*100" +"E26+E29+E35+E38+E41+E44+E47+E50+E110+E32" +"E74+E77+E80+E83+E86+E89+E95+E98+E101+E104+E107+E92" +"E62+E65+E68+E71" +"E116+E119+E122+E53+E56+E59+E113" +"SUM(E132:E137)" +"E8+E11+E14+E17+E20+E23+E26+E29+E32+E35+E38+E41+E62+E65+E68+E71+E74+E77+E80+E83+E86+E89+E92+E95+E98+E101+E107+E119+E122" +"E44+E47+E50+E53+E56+E59+E104+E110+E113+E116" +"+E141+E142" +"+E144-E138" +"E8+E11+E14+E17+E20+E23+E62+E65+E68+E71+E74+E77+E80+E83+E86+E89+E92+E95+E98+E101+E107" +"E44+E47+E50+E53+E56+E59+E104+E110+E113+E116+E26+E29+E32+E35+E38+E41++E119+E122" +"+E5*F5/100" +"+I5-G5" +"+E5*J5/100" +"+G11/E11*100" +"+H11/G11" +"4952+186.2" +"706.7+15.6" +"202.8+7.6" +"909.5+23.2" +"+E11+E20+E30+E39+E46+E53+E60+E67+E76+E85+E92+E99+E108+E117" +"+E11+E20" +"I126/E126*100" +"(J126-F126)/F126" +"+E30+E39+E46" +"+E76+E85+E92+E99" +"+E108+E117" +"+E53+E60+E67" +"SUM(E126:E131)" +"+E11+E20+E30+E39+E46+E76+E85+E92+E99" +"+E53+E60+E67+E108+E117" +"+E135+E136" +"+E132-E138" +"+E11+E20+E76+E85+E92+E99" +"+E53+E60+E67+E108+E117+E46+E39+E30" +"E142+E143" +"E138-E145" +"SUM(E7:E11)" +"+G12/E12*100" +"SUM(H7:H10)" +"+I12/E12*100" +"(J20-F20)/F20" +"SUM(E24:E31)" +"100*G33/E33" +"I33/E33*100" +"SUM(E38:E57)" +"SUM(E82:E84)" +"AVERAGE(J83:J84)" +"E86+E78+E67+E59+E33+E20+E12" +"G89/E89*100" +"+E12+E20" +"+E33" +"+E78" +"+E86" +"+E59+E67" +"SUM(E95:E100)" +"+E12+E20+E33+E59+E86+E78" +"+E67" +"+E104+E105" +"+PGE!E129" +"+SCE!E123" +"+SDGE!E92" +"+B37" +"+B10+B25+B40" +"+D55/B55*100" +"+F55/B55*100" +"+E55/D55" +"+'All Summary'!D5" +"+'All Summary'!E7" +"+'All Summary'!G7" +"93000*0.58" +"+'All Summary'!D20" +"+'All Summary'!E22" +"+'All Summary'!G22" +"83000*0.66" +"16000*0.33" +"+D20+D36+D51" +"+H6/G6*1000" +"+E7-I7" +"+(C7*(E7-I7))/1000" +"(M6*1.01625)+L7" +"+B6+1" +"+D6+H6" +"2982000+2064000+569000" +"SUM(D$51:D54)-SUM(C$51:C54)" +"4389000+3399000+1055000" +"++5155000+3985000+1194000" +"+'Core & Non-core'!B55" +"+C19" +"+'Core & Non-core'!B73" +"+PGE!E141" +"+SCE!E135" +"+SDGE!E104" +"B8-B6" +"+PGE!E138" +"+SCE!E132" +"+SDGE!E101" +"IF(I1=1,83000*0.58,93000*0.58)" +"83000*0.66" +"16000*0.33" +"+B10-B8" +"+B10-B6" +"PGE!E147" +"SCE!E142" +"PGE!E150" +"SCE!E145" +"H16*0.75" +"83000*0.98*0.01" +"16000*0.96*0.012" +"H18" +"83000*0.98*0.033" +"16000*0.96*0.053" +"83000*0.98*0.007" +"16000*0.96*0.004" +"83000*0.98*0.043" +"16000*0.96*0.024" +"H16*0.5" +"SUM(B23:B27)" +"H18" +"+B8*B34/100" +"+B28+B30" +"12.73-6.5" +"+B6/B8*B23" +"+B39/B$6*100" +"IF(B14<0,(-B14*IF($I$4=1,104,82.75))/1000,0)" +"IF(B14>0,(-B14*IF($I$4=1,104,82.75))/1000,0)" +"B26" +"IF($I$10=1,0,IF($I$29=1,H21/H23*(B25*0.8724),H26/H28*(B25*0.8724)))" +"SUM(B39:B44)" +"+B6*B79/100" +"SUM(B45:B47)" +"+B6" +"+B49/B51*100" +"+PGE!J141" +"+SCE!J135" +"+SDGE!J104" +"B23-B39" +"B59/B$67*B$71" +"B7*IF($I$4=1,104,82.75)/1000" +"IF($I$10=1,0.8724*B25,IF($I$29=1,H22/H23*(0.8724*B25),H27/H28*0.8724*B25))" +"0.8724*D25-D43" +"SUM(B59:B62)" +"B30-B47" +"+B7" +"+PGE!J142" +"+SCE!J136" +"+SDGE!J105" +"+B81*1.25" +"+(B30-(B79*B6/100))/B7*100" +"+B34" +"+((B79*B6)+(B7*B80))/100" +"+B79/B80" +"+B79/B81" +"+B90/B89*100" +"+B92-B93" +"+B94*B89/100" +"'Core & Non-core'!B6" +"B8*(1+C2)*(1-(C3+C4))" +"'Core & Non-core'!#REF!" +"'Core & Non-core'!B13" +"SUM(B24:B24)/SUM(B13:B13)" +"$B$26*-SUM(Curves!$O$7:$O$9)*'PGE - Core Analysis'!B24/SUM('PGE - Core Analysis'!$B$24:$B$24)/1000" +"+B34/B33*100" +"83000*0.98*0.01" +"83000*0.98*0.033" +"83000*0.98*0.007" +"83000*0.98*0.043" +"SUM(B52:B56)" +"+B61-B57" +"+B42+B46" +"+B59/B10*100" +"+B54*(B41/B10)" +"+B55" +"+B52*(B41/B10)" +"((0.08*B10)*133)/1000" +"+B59*(B41/B10)" +"-B27" +"SUM(B68:B74)" +"+B41" +"+B75/B77*100" +"+B43" +"COUNT(S7:S45)" +"XNPV(AB2,V7:V45,S7:S45)" +"E6*C6/1000" +"NPV(AN5/4,AN8:AN45)" +"K7*M7/1000" +"(I7-M7)*G7/1000" +"O7" +"XNPV($AB$2,O7:$O$45,S7:$S$45)" +"L7+H7" +"$V$5/$X$2" +"IF($AA$5=1,AK8,IF($AA$5=2,$AA$10*AJ8+(1-$AA$10)*AI8,$AA$10*AF8+(1-$AA$10)*AE8))" +"O8+Q7*(1+$AB$2)^0.25" +"AG8*$AL$8" +"AL7*(1+$AA$12)^0.25" +"(AJ8+AK8)/2" +"+D8" +"+C8" +"+AS8*AT8/1000" +"+AO8" +"IF($D11=""Peak"",+F11,0)" +"IF($D11=""Peak"",+F11,0)" +"IF($F11=""Peak"",+N11,0)" +"SUM(Q11:Q61)" +"+Q65/F65" +"100*G8/E8" +"G8+H8" +"I8/E8*100" +"(J8-F8)/F8" +"E8+E11+E14+E17+E20+E23+E26+E29++E32+E35+E38+E41+E44+E47+E50+E53+E56+E59+E62+E65+E68+E71+E74+E77+E80+E83+E86+E89++E92+E95+E98+E101+E104+E107+E110+E113+E116+E119+E122" +"G125/E125*100" +"E8+E11+E14+E17+E20+E23" +"+G132/E132*100" +"E26+E29+E35+E38+E41+E44+E47+E50+E110+E32" +"E74+E77+E80+E83+E86+E89+E95+E98+E101+E104+E107+E92" +"E62+E65+E68+E71" +"E116+E119+E122+E53+E56+E59+E113" +"SUM(E132:E137)" +"E8+E11+E14+E17+E20+E23+E26+E29+E32+E35+E38+E41+E62+E65+E68+E71+E74+E77+E80+E83+E86+E89+E92+E95+E98+E101+E107+E119+E122" +"E44+E47+E50+E53+E56+E59+E104+E110+E113+E116" +"+E141+E142" +"+E144-E138" +"E8+E11+E14+E17+E20+E23+E62+E65+E68+E71+E74+E77+E80+E83+E86+E89+E92+E95+E98+E101+E107" +"E44+E47+E50+E53+E56+E59+E104+E110+E113+E116+E26+E29+E32+E35+E38+E41++E119+E122" +"+E5*F5/100" +"+I5-G5" +"+E5*J5/100" +"+G11/E11*100" +"+H11/G11" +"4952+186.2" +"706.7+15.6" +"202.8+7.6" +"909.5+23.2" +"+E11+E20+E30+E39+E46+E53+E60+E67+E76+E85+E92+E99+E108+E117" +"+E11+E20" +"I126/E126*100" +"(J126-F126)/F126" +"+E30+E39+E46" +"+E76+E85+E92+E99" +"+E108+E117" +"+E53+E60+E67" +"SUM(E126:E131)" +"+E11+E20+E30+E39+E46+E76+E85+E92+E99" +"+E53+E60+E67+E108+E117" +"+E135+E136" +"+E132-E138" +"+E11+E20+E76+E85+E92+E99" +"+E53+E60+E67+E108+E117+E46+E39+E30" +"E142+E143" +"E138-E145" +"SUM(E7:E11)" +"+G12/E12*100" +"SUM(H7:H10)" +"+I12/E12*100" +"(J20-F20)/F20" +"SUM(E24:E31)" +"100*G33/E33" +"I33/E33*100" +"SUM(E38:E57)" +"SUM(E82:E84)" +"AVERAGE(J83:J84)" +"E86+E78+E67+E59+E33+E20+E12" +"G89/E89*100" +"+E12+E20" +"+E33" +"+E78" +"+E86" +"+E59+E67" +"SUM(E95:E100)" +"+E12+E20+E33+E59+E86+E78" +"+E67" +"+E104+E105" +"+PGE!E129" +"+SCE!E123" +"+SDGE!E92" +"+B37" +"+B10+B25+B40" +"+D55/B55*100" +"+F55/B55*100" +"+E55/D55" +"+'All Summary'!D5" +"+'All Summary'!E7" +"+'All Summary'!G7" +"93000*0.58" +"+'All Summary'!D20" +"+'All Summary'!E22" +"+'All Summary'!G22" +"83000*0.66" +"16000*0.33" +"+D20+D36+D51" +"+H6/G6*1000" +"SUM(NPV(0.0735/4,O8:O45))" +"+C7/(C7+G7)" +"+E7-I7" +"+(C7*(E7-I7))/1000" +"(AW6*1.01625)+AV7" +"+M8*C8/1000" +"+N8-D8" +"+M8*G8/1000" +"+Q8-H8" +"+Y8*C8/1000" +"+Z8-D8" +"+Y8*G8/1000" +"+AC8-H8" +"+B6+1" +"SUM(H10:H13)+SUM(D10:D13)" +"SUM(N8:N46)" +"+D6+H6" +"2982000+2064000+569000" +"SUM(D$51:D54)-SUM(C$51:C54)" +"4389000+3399000+1055000" +"++5155000+3985000+1194000" +"AVERAGE(D74:D76)" +"AVERAGE(M74:M76)" +"AVERAGE(D77:D79)" +"AVERAGE(M77:M79)" +"AVERAGE(D80:D82)" +"AVERAGE(M80:M82)" +"AVERAGE(D83:D85)" +"AVERAGE(M83:M85)" +"AVERAGE(D86:D88)" +"AVERAGE(M86:M88)" +"AVERAGE(D89:D91)" +"AVERAGE(M89:M91)" +"AVERAGE(D92:D94)" +"+I79+3" +"AVERAGE(M92:M94)" +"AVERAGE(D95:D97)" +"AVERAGE(M95:M97)" +"AVERAGE(D98:D100)" +"AVERAGE(M98:M100)" +"AVERAGE(D101:D103)" +"AVERAGE(M101:M103)" +"AVERAGE(D104:D106)" +"AVERAGE(M104:M106)" +"AVERAGE(D107:D109)" +"AVERAGE(M107:M109)" +"AVERAGE(D110:D112)" +"AVERAGE(M110:M112)" +"AVERAGE(D113:D115)" +"AVERAGE(M113:M115)" +"AVERAGE(D116:D118)" +"AVERAGE(M116:M118)" +"AVERAGE(D119:D121)" +"AVERAGE(M119:M121)" +"AVERAGE(D122:D124)" +"AVERAGE(M122:M124)" +"AVERAGE(D125:D127)" +"AVERAGE(M125:M127)" +"AVERAGE(D128:D130)" +"AVERAGE(M128:M130)" +"AVERAGE(D131:D133)" +"AVERAGE(M131:M133)" +"AVERAGE(D134:D136)" +"AVERAGE(M134:M136)" +"AVERAGE(D137:D139)" +"AVERAGE(M137:M139)" +"AVERAGE(D140:D142)" +"AVERAGE(M140:M142)" +"AVERAGE(D143:D145)" +"AVERAGE(M143:M145)" +"AVERAGE(D146:D148)" +"AVERAGE(M146:M148)" +"AVERAGE(D149:D151)" +"AVERAGE(M149:M151)" +"AVERAGE(D152:D154)" +"AVERAGE(M152:M154)" +"AVERAGE(D155:D157)" +"AVERAGE(M155:M157)" +"AVERAGE(D158:D160)" +"AVERAGE(M158:M160)" +"AVERAGE(D161:D163)" +"AVERAGE(M161:M163)" +"AVERAGE(D164:D166)" +"AVERAGE(M164:M166)" +"AVERAGE(D167:D169)" +"AVERAGE(M167:M169)" +"AVERAGE(D170:D172)" +"AVERAGE(M170:M172)" +"AVERAGE(D173:D175)" +"AVERAGE(M173:M175)" +"AVERAGE(D176:D178)" +"AVERAGE(M176:M178)" +"AVERAGE(D179:D181)" +"AVERAGE(M179:M181)" +"AVERAGE(D182:D184)" +"AVERAGE(M182:M184)" +"AVERAGE(D185:D187)" +"AVERAGE(M185:M187)" +"+'Core & Non-core'!B56" +"+C19" +"+'Core & Non-core'!B75" +"+PGE!E141" +"+SCE!E135" +"+SDGE!E104" +"B8-B6" +"+PGE!E138" +"+SCE!E132" +"+SDGE!E101" +"IF(I1=1,83000*0.58,93000*0.58)" +"83000*0.66" +"16000*0.33" +"+B10-B8" +"+B10-B6" +"PGE!E147" +"SCE!E142" +"PGE!E150" +"SCE!E145" +"H16+(H17*0.75)" +"83000*0.98*0.01" +"16000*0.96*0.012" +"H18" +"83000*0.98*0.033" +"16000*0.96*0.053" +"83000*0.98*0.007" +"16000*0.96*0.004" +"83000*0.98*0.043" +"16000*0.96*0.024" +"H16+(H17*0.5)" +"SUM(B23:B27)" +"H18" +"+B8*B34/100" +"+B28+B30" +"12.73-6.5" +"+B6/B8*B23" +"+B39/B$6*100" +"IF(B14<0,(-B14*IF($I$4=1,104,82.75))/1000,0)" +"IF(B14>0,(-B14*IF($I$4=1,104,82.75))/1000,0)" +"B26" +"IF($I$10=1,0,IF($I$29=1,H21/H23*(B25*0.8724),H26/H28*(B25*0.8724)))" +"1045*B8/SUM($B$8:$D$8)*H21/H23" +"1045*D8/SUM($B$8:$D$8)" +"SUM(B39:B45)" +"+B6*B81/100" +"SUM(B46:B48)" +"+B6" +"+B50/B52*100" +"+PGE!J141" +"+SCE!J135" +"+SDGE!J104" +"B23-B39" +"B60/B$69*B$73" +"B7*IF($I$4=1,104,82.75)/1000" +"IF($I$10=1,0.8724*B25,IF($I$29=1,H22/H23*(0.8724*B25),H27/H28*0.8724*B25))" +"0.8724*D25-D43" +"1045*B8/SUM($B$8:$D$8)*H22/H23" +"B30-B48" +"+B7" +"+PGE!J142" +"+SCE!J136" +"+SDGE!J105" +"+B83*1.25" +"+(B30-(B81*B6/100))/B7*100" +"+B34" +"+((B81*B6)+(B7*B82))/100" +"+B81/B82" +"+B81/B83" +"+B92/B91*100" +"+B94-B95" +"+B96*B91/100" +"'Core & Non-core'!B6" +"B8*(1+C2)*(1-(C3+C4))" +"'Core & Non-core'!#REF!" +"'Core & Non-core'!B13" +"SUM(B24:B24)/SUM(B13:B13)" +"$B$26*-SUM(Curves!$O$7:$O$9)*'PGE - Core Analysis'!B24/SUM('PGE - Core Analysis'!$B$24:$B$24)/1000" +"+B34/B33*100" +"83000*0.98*0.01" +"83000*0.98*0.033" +"83000*0.98*0.007" +"83000*0.98*0.043" +"SUM(B52:B56)" +"+B61-B57" +"+B42+B46" +"+B59/B10*100" +"+B54*(B41/B10)" +"+B55" +"+B52*(B41/B10)" +"((0.08*B10)*133)/1000" +"+B59*(B41/B10)" +"-B27" +"SUM(B68:B74)" +"+B41" +"+B75/B77*100" +"+B43" +"COUNT(S7:S45)" +"XNPV(AB2,V7:V45,S7:S45)" +"E6*C6/1000" +"NPV(AN5/4,AN8:AN45)" +"K7*M7/1000" +"(I7-M7)*G7/1000" +"O7" +"XNPV($AB$2,O7:$O$45,S7:$S$45)" +"L7+H7" +"$V$5/$X$2" +"IF($AA$5=1,AK8,IF($AA$5=2,$AA$10*AJ8+(1-$AA$10)*AI8,$AA$10*AF8+(1-$AA$10)*AE8))" +"O8+Q7*(1+$AB$2)^0.25" +"AG8*$AL$8" +"AL7*(1+$AA$12)^0.25" +"(AJ8+AK8)/2" +"+D8" +"+C8" +"+AS8*AT8/1000" +"+AO8" +"IF($D11=""Peak"",+F11,0)" +"IF($D11=""Peak"",+F11,0)" +"IF($F11=""Peak"",+N11,0)" +"SUM(Q11:Q61)" +"+Q65/F65" +"+ElectricFP0622!D5" +"+ElectricFP0622!R5" +"3*6*4.3*16*750+3*6*4.3*16*250+6*16*150" +"3*7*4.3*24*250" +"3*30.4*24*200" +"6*30.4*24*200" +"4*6*4.3*16*80+1*6*4.3*16*135" +"4*6*4.3*16*250" +"+P4+N4+J4+F4" +"+R4/V4" +"+J4+B4+N4" +"+T4/V4" +"+L4+H4+F4+D4+N4+P4" +"+V4+T4" +"+W4/Z4" +"+$AA4*Y4/1000000" +"+AVERAGE(ElectricFP0622!D6:D11)" +"+AVERAGE(ElectricFP0622!R6:R11)" +"+$AI$2*((AH4*AE4)+(1-AH4)*AG4)+(1-$AI$2)*((AH4*AD4)+(1-AH4)*AF4)" +"+$AI4*Y4/1000000" +"+AB4-AJ4" +"+AL4/((1+$AO$1)^($A4-2000.5))" +"8760*250" +"8760*350" +"8760/2*350+8760/2*1000" +"1*6*4.3*16*225+2*6*4.3*16*135+1*6*4.3*16*360+3*6*4.3*16*450+5*6*4.3*16*495" +"6*6*4.3*16*300" +"6/12*8760*150+3/12*8760*220" +"+AA5*Y5/1000000" +"+AVERAGE(ElectricFP0622!D12:D23)" +"+AVERAGE(ElectricFP0622!R12:R23)" +"12*6*4.3*16*150" +"8760*600" +"8760*1000" +"12*6*4.3*16*495" +"800*8760/2" +"7*6*4.3*16*350" +"5/12*8760*220+7/12*8760*1000" +"+AVERAGE(ElectricFP0622!D24:D35)" +"+AVERAGE(ElectricFP0622!R24:R35)" +"8760*500" +"800*8760" +"2*6*4.3*16*700+3*6*4.3*16*400+7*4.3*16*700" +"9/12*8760*1200+3/12*8760*800" +"+AVERAGE(ElectricFP0622!D36:D47)" +"+AVERAGE(ElectricFP0622!R36:R47)" +"+AVERAGE(ElectricFP0622!D48:D59)" +"+AVERAGE(ElectricFP0622!R48:R59)" +"+AVERAGE(ElectricFP0622!D60:D71)" +"+AVERAGE(ElectricFP0622!R60:R71)" +"+AVERAGE(ElectricFP0622!D72:D83)" +"+AVERAGE(ElectricFP0622!R72:R83)" +"+AVERAGE(ElectricFP0622!D84:D95)" +"+AVERAGE(ElectricFP0622!R84:R95)" +"+AVERAGE(ElectricFP0622!D96:D107)" +"+AVERAGE(ElectricFP0622!R96:R107)" +"+AVERAGE(ElectricFP0622!D108:D119)" +"+AVERAGE(ElectricFP0622!R108:R119)" +"+AVERAGE(Z4:Z13)" +"SUM(Z4:Z13)" +"+AVERAGE(Z5:Z14)" +"+AVERAGE(AA4:AA9)" +"+D3-C3" +"+AVERAGE(E3:E7)" +"+AVERAGE(E8:E20)" +"+B1+B2" +"+B3/10" +"+(91.13+108.6)/2" +"+O9" +"+M9" +"+J9" +"+H9" +"+X9" +"AVERAGE(H506,H512,H518,H524,H530,H536)" +"AVERAGE(H758,H764,H770,H776,H782,H788)" +"G4/7" +"H4*12" +"14469-2666" +"SUM(B3:B7)" +"SUM(B10:B18)" +"SUM(B21:B22)" +"SUM(B25:B31)" +"SUM(B8+B19+B23+B32)" +"SUM(C8+C19+C23)" +"SUM(B5:B11)" +"SUM(B25:B26)" +"SUM(B12+B22+B27)" +"Summary!$C$149" +"Summary!$C$153" +"Summary!$C$150" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$153" +"SUM(E10:E124)" +"COUNTIF(Q10:Q124,""X"")" +"N126/M126" +"IF(AND(O127>=5000,P127>=10%),""X"","" "")" +"IF(AND(L127-I127>=5000,N127-K127>5000,N127>0),""X"","" "")" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$153" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$149,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$149,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$150),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$150),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"SUM(E10:E131)" +"COUNTIF(Q10:Q131,""X"")" +"N132/M132" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$153" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$149,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$149,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$150),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$150),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"SUM(E10:E131)" +"COUNTIF(Q10:Q131,""X"")" +"COUNTIF(T10:T66,""X"")" +"SUM(V$41:V$57)+SUM(V$24:V$37)+SUM(V$10:V$23)" +"N132/M132" +"IF(AND(O133>=5000,P133>=10%),""X"","" "")" +"IF(AND(L133-I133>=5000,N133-K133>5000,N133>0),""X"","" "")" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$153" +"K9+H9+E9" +"O9/(J9+G9+D9+1)" +"IF($C$4=""High Inventory"",IF(AND(O9>=Summary!$C$149,P9>=Summary!$C$150),""X"","" ""),IF(AND(O9<=-Summary!$C$149,P9<=-Summary!$C$150),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND(L9-I9>=Summary!$C$153,N9-K9>Summary!$C$153,N9>0),""X"","" ""),IF(AND(I9-L9>=Summary!$C$153,K9-N9>Summary!$C$153,N9<0),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O9>=Summary!$C$149,$P9>=0%),""X"","" ""),IF(AND($O9<=-Summary!$C$149,$P9<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O9>=0,$P9>=Summary!$C$150),""X"","" ""),IF(AND($O9<=0,$P9<=-Summary!$C$150),""X"","" ""))" +"IF(S9 = ""X"",L9-I9,"" "")" +"SUM(E10:E130)" +"COUNTIF(Q10:Q130,""X"")" +"N131/M131" +"IF(AND(O132>=5000,P132>=10%),""X"","" "")" +"IF(AND(L132-I132>=5000,N132-K132>5000,N132>0),""X"","" "")" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$153" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$149,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$149,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$150),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$150),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"SUM(E10:E130)" +"COUNTIF(Q10:Q130,""X"")" +"COUNTIF(T10:T52,""X"")" +"SUM(V$40:V$50)+SUM(V$23:V$39)+SUM(V$10:V$22)" +"N131/M131" +"IF(AND(O132>=5000,P132>=10%),""X"","" "")" +"IF(AND(L132-I132>=5000,N132-K132>5000,N132>0),""X"","" "")" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$153" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$149,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$149,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$150),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$150),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"SUM(E10:E130)" +"COUNTIF(Q10:Q130,""X"")" +"N131/M131" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$153" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$149,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$149,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$150),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$150),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"SUM(E10:E130)" +"COUNTIF(Q10:Q130,""X"")" +"N131/M131" +"IF(AND(L132-I132>=5000,N132-K132>5000,N132>0),""X"","" "")" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$153" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$149,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$149,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$150),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$150),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"SUM(E10:E130)" +"COUNTIF(Q10:Q130,""X"")" +"N131/M131" +"IF(AND(O132>=5000,P132>=10%),""X"","" "")" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$153" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$149,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$149,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$150),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$150),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"SUM(E10:E130)" +"COUNTIF(Q10:Q130,""X"")" +"N131/M131" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$153" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$149,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$149,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$150),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$150),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"SUM(E10:E130)" +"COUNTIF(Q10:Q130,""X"")" +"N131/M131" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$153" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$149,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$149,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$150),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$150),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"SUM(E10:E129)" +"COUNTIF(Q10:Q129,""X"")" +"N130/M130" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$153" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$149,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$149,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$150),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$150),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"SUM(E10:E127)" +"COUNTIF(Q10:Q127,""X"")" +"N128/M128" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$153" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$149,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$149,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$150),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$150),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"SUM(E10:E127)" +"COUNTIF(Q10:Q127,""X"")" +"N128/M128" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$153" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$149,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$149,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$150),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$150),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"SUM(E10:E127)" +"COUNTIF(Q10:Q127,""X"")" +"N128/M128" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$153" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$149,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$149,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$150),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$150),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"SUM(E10:E127)" +"COUNTIF(Q10:Q127,""X"")" +"N128/M128" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$153" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$149,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$149,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$150),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$150),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"SUM(E10:E144)" +"COUNTIF(Q10:Q144,""X"")" +"N145/M145" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$153" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$149,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$149,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$150),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$150),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"SUM(E10:E145)" +"COUNTIF(Q10:Q145,""X"")" +"N146/M146" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$153" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$149,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$149,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$150),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$150),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"SUM(E10:E140)" +"COUNTIF(Q10:Q140,""X"")" +"N141/M141" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$153" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$149,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$149,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$150),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$150),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"SUM(E10:E139)" +"COUNTIF(Q10:Q139,""X"")" +"N140/M140" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$153" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$149,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$149,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$150),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$150),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"SUM(E10:E141)" +"COUNTIF(Q10:Q131,""X"")" +"N142/M142" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$153" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$149,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$149,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$150),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$150),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"SUM(E10:E140)" +"COUNTIF(Q10:Q140,""X"")" +"N141/M141" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$153" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$149,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$149,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$150),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$150),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"SUM(E10:E139)" +"COUNTIF(Q10:Q139,""X"")" +"N140/M140" +"L8" +"C9" +"TEXT(WEEKDAY(C8),""dddd"")" +"Summary!$C$153" +"K9+H9+E9" +"O10/(J10+G10+D10+1)" +"IF($C$4=""High Inventory"",IF(AND(O10>=Summary!$C$149,P10>=Summary!$C$150),""X"","" ""),IF(AND(O10<=-Summary!$C$149,P10<=-Summary!$C$150),""X"","" ""))" +"IF($C$5=""System-Wide"","" "",IF($C$4=""High Inventory"",IF(AND(L10-I10>=Summary!$C$153,N10-K10>Summary!$C$153,N10>0),""X"","" ""),IF(AND(I10-L10>=Summary!$C$153,K10-N10>Summary!$C$153,N10<0),""X"","" "")))" +"IF($C$4=""High Inventory"",IF(AND($O10>=Summary!$C$149,$P10>=0%),""X"","" ""),IF(AND($O10<=-Summary!$C$149,$P10<=0%),""X"","" ""))" +"IF($C$4=""High Inventory"",IF(AND($O10>=0,$P10>=Summary!$C$150),""X"","" ""),IF(AND($O10<=0,$P10<=-Summary!$C$150),""X"","" ""))" +"IF(S10 = ""X"",L10-I10,"" "")" +"SUM(E10:E137)" +"COUNTIF(Q10:Q137,""X"")" +"N138/M138" +"B6*B$7+C6*C$7" +"B6*B$8+C6*C$8+D6*D$8+E6*E$8" +"B$8+C$8+D$8+E$8" +"2.9+0.4*(D8+E8)" +"D9" +"D8+E8-F8-G8" +"1.6+0.05*(D9+E9)" +"4.75+0.25*(D10+E10)" +"1.75+0.45*(D11+E11)" +"D8" +"C8*E8+C9*E9+C10*E10+C11*E11" +"D8+E8" +"SUMPRODUCT(B12:C14,I12:J14)+SUMPRODUCT(B19:E20,I19:L20)" +"SUM(I12:J12)" +"SUM(I12:I14)" +"SUM(I19:L19)" +"SUM(I19:I20)" +"SUMPRODUCT(B6:P6,B10:P10)" +"SUMPRODUCT(B17:P17,B$10:P$10)" +"B6*B$7+C6*C$7" +"G6-8600000" +"B14*B$7+C14*C$7" +"B6*B$7+C6*C$7+D6*D$7" +"G6-8600000" +"B14*B$7+C14*C$7+D14*D$7" +"SUMPRODUCT(B6:E6,B$7:E$7)" +"H6-8600000-(IF(C7+E7>0,750000,0))" +"SUMPRODUCT(B14:E14,B$7:E$7)" +"B6*B$7+C6*C$7" +"G6-8600000" +"B14*B$7+C14*C$7" +"35*B2*SQRT(3000+B10)" +"SUM(B4:E4)" +"B4*$B$17" +"B4*$B$18" +"B5-B6" +"0.15*B5" +"SUM(B9:B11)" +"B7-B12" +"B14/B5" +"0.2*(F10-40000)" +"F14-F20" +"E7*E4" +"E4/E11*E8" +"E11/2*E7*E9" +"SUM(E13:E15)" +"E34" +"300-0.175*D12" +"325-0.15*E12" +"D12-D14" +"D15*D13" +"D16+E16" +"SUMPRODUCT(D19:E19,$D$13:$E$13)" +"SQRT((D5-$D$4)^2+(E5-$E$4)^2)" +"SUM(F5:F8)" +"SUMPRODUCT(F5:F8,H5:H8)" +"SQRT((D18-$D$17)^2+(E18-$E$17)^2)" +"AVERAGE(F18:F21)" +"SUMPRODUCT(F18:F21,H18:H21)" +"SQRT((D29-$D$28)^2+(E29-$E$28)^2)" +"MAX(F29:F32)" +"$A$3" +"$A$4" +"$A$5" +"$A$6" +"$B$10" +"$C$10" +"$D$10" +"$E$10" +"SUM(C17:C18)" +"C19*F19" +"SUM(C21:C27)" +"H5" +"C17*H3+C18*H4-C30" +"C28*C29" +"C21+C22" +"C23+C24" +"C25" +"C26+C27" +"D3+C26-C21-C22" +"D4+C21+C27-C23-C24" +"D5+C22+C23-C25" +"D6+C24+C25-C26-C27" +"B3*$C$17+C3*$C$18" +"C40" +"2*F43" +"F33" +"SUM(F39:F42)" +"$B13*C5" +"SUM(B13:B17)" +"$B$12*C5" +"$B13*C5" +"SUM(B13:B17)" +"$B$12*C5" +"$B13*C5" +"SUM(B13:B17)" +"$B$12*C5" +"$B13*C5" +"SUM(B13:B17)" +"$B$12*C5" +"$B13*C5" +"SUM(B13:B17)" +"$B$12*C5" +"SUM(C4:C31)" +"SUM(F37:F163)" +"VLOOKUP(B37,$B$4:$C$31,2,TRUE)+$B$33-VLOOKUP(A37,$B$4:$C$31,2,TRUE)" +"C37-D37" +"E37*E37" +"IF($B$2=2,$D$9,$B$2)" +"IF($B$2=2,1,0)" +"IF($B$9=$B$2,1,0)" +"1-G4" +"F6" +"IF(A13=0,0,G6)" +"A13*C13" +"1200*E13" +"F13-B13-D13" +"G13-G28" +"C13" +"G6" +"A13" +"IF(A28=0,0,F6)" +"MIN(A13,A18)" +"A19-A20" +"MIN(A4,A21)" +"A5*A22" +"(1+$K$5)*J18" +"$E$8*J$18" +"($E$9+$E$10*D$14)*J$18" +"SUM(C22:C24)" +"C25+NPV($J$10,D25:H25)" +"(1+$K$5)*J18" +"$E$8*J$18" +"($E$9+$E$10*D$14)*J$18" +"SUM(C22:C24)" +"C25+NPV($J$10,D25:H25)" +"(1+$K$5)*J18" +"$E$8*J$18" +"($E$9+$E$10*D$14)*J$18" +"SUM(C22:C24)" +"C25+NPV($J$10,D25:H25)" +"I25-I34" +"$F$8*J$18" +"($F$9+$F$10*D$14)*J$18" +"G9-E9" +"IF(I9=0,""yes"",""no"")" +"H4-B4" +"MIN(G5:G8)" +"H4-F4" +"IF(I4=0,""YES"",""NO"")" +"$F$4" +"E5+B5" +"G9" +"G9" +"MAX(F5,F8)" +"MIN(G10:G11)" +"MAX(F9,F6)" +"G12" +"MAX(F9,F7)" +"MAX(F10,F11)" +"MAX(F12)" +"F13" +"F14" +"($A$35*B8)+($A$36*C8)+($A$37*D8)" +"C27" +"C23*0.005" +"SUM(D9:D11)" +"$A$40*E8" +"D28" +"SUM(B15:B18)" +"D12-D20" +"C23-C28" +"IF(D24<250000,250000-D24,0)" +"B27*0.01" +"MAX(D27:I27)" +"B7-C7" +"D7-D9" +"(B9-C9)" +"B7-C7" +"IF( AND((0.005F9,1,0)" +"(B7-C9)" +"B7-C7" +"D7-D9" +"(B7-C9)" +"IF( AND((0.005B18,1,0)" +"IF( AND((0.0050,-C27,0)" +"IF(D23<0,D23*$B$12,0)" +"C26*$B$11" +"B13" +"SUM(D16:D25)" +"IF(D26>$B$13,0,250000-D26)" +"SUM(C26:C27)" +"MAX(D27:I27)" +"IF(D27>0,1,0)" +"SUM(D32:I32)" +"0.8*E6" +"31.2-E7" +"SUM(E5:E10)" +"SUM(E5:E8)" +"SUM(F5:F8)" +"SUM(E32:E34)" +"E42-E43" +"352-D11" +"SUM(B11:B12)" +"C11/(C11+C12)*100" +"100-B14" +"1.5*B20" +"1-0.0175" +"E12*B11" +"E11*738" +"1-0.015" +"650000*C13" +"F13*2000" +"E14*B15" +"E14*B18" +"E14*B19" +"E39*200" +"F39+U33" +"0.27*D39" +"E39*100" +"0.35*E39" +"G39*350" +"V33-H39" +"E46*200" +"F46+S40" +"B41+C41" +"T40-H46" +"A14*#REF!" +"650000*#REF!" +"A16*#REF!" +"A16*#REF!" +"A16*#REF!" +"SUM(B3:F3)" +"J3/$J$7" +"0.357*B3" +"0.209*C3" +"0.259*D3" +"0.231*E3" +"0.23*F3" +"0.253*G3" +"0.25*B3" +"0.518*C3" +"0.64*D3" +"0.627*E3" +"0.77*F3" +"0.551*G3" +"0.225*B3" +"0.187*C3" +"0.098*D3" +"0.142*E3" +"0*F3" +"0.168*B3" +"0.086*C3" +"0.054*G3" +"B12/$G$12" +"B18*B19" +"I27/G20" +"B19*$H$20" +"B21*B12" +"H27*$K$3" +"G27*(1000000000)/G12" +"H28*(1000000000)/G13" +"B6*C4" +"B7*C4" +"100%-B16" +"C14/B19" +"C20*B24" +"SUM(D7:H7)" +"(D7-D8)/D7" +"D7*D12" +"D15*D13/1000" +"D$8*(D$12+D20)" +"D$15-D23" +"D24*D21/1000" +"SUM(D26:G26)-SUM($D$26:$G$26)" +"H26-$H$26" +"2+(66-33)" +"(96-62)+(4-1)" +"(86-33)+4" +"(135-62)+(6-3)" +"(51-33)+(2-1)" +"(407-155-33)+(3-1)" +"(653-229)+45-3" +"384-45" +"0.7/2" +"339/2 + 339/2/POWER(1+DiscRate,2.67)" +"339/2 + 339/2/POWER(1+discrate2,2.67)" +"339/2 + 339/2/POWER(1+DiscRate3,2.67)" +"339/2 + 339/2/POWER(1+DiscRate4,2.67)" +"339/2 + 339/2/POWER(1+DiscRate5,2.67)" +"339/2 + 339/2/POWER(1+DiscRate6,2.67)" +"PV(POWER(1+DiscRate,0.5)-1,40,-$B$11)" +"PV(POWER(1+discrate2,0.5)-1,40,-$B$11)" +"PV(POWER(1+DiscRate3,0.5)-1,40,-$B$11)" +"PV(POWER(1+DiscRate4,0.5)-1,40,-$B$11)" +"PV(POWER(1+DiscRate5,0.5)-1,40,-$B$11)" +"PV(POWER(1+DiscRate6,0.5)-1,40,-$B$11)" +"C22/POWER(1+DiscRate,2.67)" +"D22/POWER(1+discrate2,2.67)" +"E22/POWER(1+DiscRate3,2.67)" +"F22/POWER(1+DiscRate4,2.67)" +"G22/POWER(1+DiscRate5,2.67)" +"H22/POWER(1+DiscRate6,2.67)" +"C14/POWER(1+DiscRate,22.5)" +"D14/POWER(1+discrate2,22.5)" +"E14/POWER(1+DiscRate3,22.5)" +"F14/POWER(1+DiscRate4,22.5)" +"G14/POWER(1+DiscRate5,22.5)" +"H14/POWER(1+DiscRate6,22.5)" +"(C36*6+B36*4)/10" +"C18*1000000/$D$36" +"'Additional Calculations'!B16" +"+DCF!E35" +"+DCF!E40" +"+K3+365" +"+G18+365" +"+I18+370" +"+E3" +"+'EPS Accretion'!G60" +"+'EPS Accretion'!G29" +"+K30*K31" +"+K32*K34" +"IF(K36=0,0,286.4)" +"IF(K36=0,0,102.9)" +"SUM(K36:K39)" +"IF(K36=0,0,+Vons!B30)" +"+K40-K41" +"IF(K36=0,0,24.3)" +"IF(K36=0,0,-9.8)" +"+DCF!E40" +"IF(K36=0,0,18.6)" +"+DCF!E38" +"IF(K36=0,0,20.1)" +"+K40" +"+K42-SUM(K45:K48)" +"+E30/1000000" +"+F50/F51" +"+K40-K37" +"+Purchase!N38" +"+K30" +"+'EPS Accretion'!G60" +"""Appendix 1: ""&Inputs!E3&"" Common Sized Financial Statements (% of total operating revenue)""" +"+Inputs!K3" +"+B5-365" +"+B8/B$38" +"SUM(B8:B12)" +"328.7+130.8" +"322.4+104.4" +"231.2+390" +"234.6+424" +"223.6+416.1" +"237.3+18.4" +"221.4+19" +"SUM(B22:B24)" +"166.2+5.8" +"2024.3-172" +"SUM(B25:B31)" +"+B5" +"+B38-B46" +"+B48+B45" +"+B48-B51+B52+B53" +"+B55-B56" +"""Appendix 2: ""&Inputs!E3&"" Ratio Analysis""" +"+B36" +"(B57+(B51*(1-(B56/(B55+B44)))))/+B38" +"(+B38)/((B32+D32)/2)" +"(+F38)/((F32+5074.7)/2)" +"+B64*B65" +"((B32+D32)/2)/((B31+D31)/2)" +"((F32+5074.7)/2)/((F31+382.9)/2)" +"(+B38-D38)/D38" +"(+F38-15214.5)/15214.5" +"(+B49-D49)/D49" +"(+F49-441.5)/441.5" +"(+B57-D57)/D57" +"(+F57-123.3)/123.3" +"""Appendix 3: ""&Inputs!E4&"" Common Sized Financial Statements (% of total operating revenue)""" +"+Inputs!K4" +"+Inputs!K3" +"+B5-365" +"+B8/B$37" +"SUM(B8:B12)" +"SUM(B13:B16)" +"SUM(B21:B23)" +"15+284.5" +"298.8+305.7" +"426.2+319.6" +"497.2+322.1" +"SUM(B24:B30)" +"+B5" +"1118.6-105.8" +"1071.4-105.9" +"1055.5-143.4" +"1065.4-98.1" +"361.9-241.1-15" +"315-194.1-15" +"284.3-125.8-15.1" +"305.8-192.7-15" +"+B37-B45" +"+B47+B44" +"+B47-B50" +"69.8-33" +"+B52-B53" +"""Appendix 4: ""&+Inputs!E4&"" Ratio Analysis""" +"+B35" +"(B54+(B50*(1-(B53/(B52+B43)))))/+B37" +"(+B37)/((B31+D31)/2)" +"(+H37)/((H31+2066)/2)" +"+B61*B62" +"((B31+D31)/2)/((B30+D30)/2)" +"((H31+2066)/2)/((H30+493.2)/2)" +"(+B37-D37)/D37" +"(+B48-D48)/D48" +"(+B54-D54)/D54" +"+D75" +"+B73+D73+F73+H73+B77+D77+F77+H77+8+68" +"+B78/B75" +"+Inputs!E4" +"+Vons!D5" +"+G6+365" +"+K6+370" +"+Vons!E8" +"+Vons!C8" +"H10" +"G14" +"SUM(I10:I14)" +"DCF!E55/DCF!E7" +"SUM(I15:I18)" +"SUM(I23:I25)" +"+I19-SUM(I26:I31)" +"SUM(I26:I32)" +"+G6" +"+Vons!E37" +"+Vons!C37" +"'Additional Calculations'!D20/DCF!E7" +"DCF!E12/DCF!E9" +"+Vons!E45" +"+Vons!C45" +"+I38-I45" +"+Vons!E50" +"+Vons!C50" +"+H49" +"+I47-I49" +"DCF!E16/DCF!E7" +"+I51-I52" +"E4" +"DCF!C7" +"B5*(1+C4)" +"C9*C8" +"B5+B10" +"Vons!B52" +"Vons!D52" +"Vons!F52" +"Vons!H52" +"B15/B14" +"Vons!D14" +"Vons!B14" +"'Cmn-Sized'!I16*DCF!E7" +"Vons!D42" +"Vons!B42" +"D21*D19" +"Vons!H17" +"Vons!F17" +"Vons!D17" +"Vons!B17" +"Vons!H23" +"Vons!F23" +"Vons!D23" +"Vons!B23" +"Vons!H29" +"Vons!F29" +"Vons!D29" +"Vons!B29" +"B26+B25" +"B27/B24" +"M98+1" +"+M100*(1+N101)" +"+M101" +"+M105*(1+N$101)" +"+M111*(1+$E$109)" +"+M112*(1+$E$108)" +"+M113*(1+$E$107)" +"+N103*E105/1000000" +"+O103*E105/1000000" +"SUM(N105:N115)" +"+N100+N117" +"+Inputs!E4" +"+Inputs!L3-1" +"+B6+1" +"+C6+1" +"E6+1" +"+Vons!D37" +"+Vons!B37" +"'Additional Calculations'!C11" +"SUM(B9:B12)" +"+Vons!D40" +"+Vons!B40" +"'Cmn-Sized'!I41*DCF!E7" +"'Cmn-Sized'!I42*DCF!E7" +"'Additional Calculations'!D20" +"E12" +"+B7-B8" +"+Vons!D50" +"+Vons!B50" +"+B13-B14" +"+Vons!D53" +"+Vons!B53" +"+Inputs!L10" +"+E15*0.42" +"B14*(1-(B16/B15))" +"B17+B18" +"+E17" +"+B11" +"6.8+4.9+10" +"6.2+4.8+10+((8))" +"IF(E55=0,0,C56-E56+C55-E55)" +"E56-F56+E55-F55" +"IF(E64=0,0,+E64-C64+E62-C62)" +"+F64-E64+F62-E62" +"IF(E63=0,0,+C51-E51+E63-C63)" +"+E51-F51+F63-E63" +"SUM(B19:B23)" +"IF(E49=0,0,C49-E49)" +"E49-F49" +"3.7-10.9-7.5" +"10.6+1.7-3.6" +"IF(E52=0,0,C50+C52-E50-E52)" +"E50+E52-F50-F52" +"IF(E59=0,0,+E59-C59)" +"+F59-E59" +"16.7+14.7" +"2.2+12.7" +"IF(E60=0,0,E60-C60)" +"F60-E60" +"IF(E54=0,0,+C54-E54-E20)" +"+E54-F54-F20" +"+Inputs!E11" +"((+N13+N12+N11)*$C$32)" +"SUM(E31:E32)" +"+Inputs!E10" +"NPV(C35,E33:N33)" +"IF(E35=0,0,-(C66))" +"SUM(E35:E37)" +"+Inputs!E30/1000000" +"E38/E39" +"+A2" +"+Vons!D8" +"+Vons!B8" +"'Cmn-Sized'!I10*DCF!E$7" +"'Additional Calculations'!D19" +"C55-E12" +"E55-F12" +"'Cmn-Sized'!I18*DCF!E7" +"SUM(B53:B56)" +"+Vons!D21" +"+Vons!B21" +"'Cmn-Sized'!I23*DCF!E7" +"'Cmn-Sized'!I24*DCF!E7" +"+Vons!D25" +"+Vons!B25" +"'Cmn-Sized'!I27*DCF!E$7" +"C65-3" +"E65-3" +"+Vons!D29+Vons!D23" +"+Vons!B29+Vons!B23" +"'Additional Calculations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nputs!E4" +"+Inputs!K4" +"+Inputs!E3&"" & ""&+Inputs!E4&"" Transaction""" +"+Inputs!E3&"" & ""&+Inputs!E4&"" Transaction""" +"+Inputs!K4" +"+Inputs!E3" +"+Inputs!E4" +"+Safeway!B8" +"+Vons!B8" +"SUM(D10:K10)" +"SUM(L10:M10)" +"+Inputs!K45" +"SUM(D10:D14)" +"-Inputs!K37" +"+Vons!B16" +"+Inputs!K46" +"SUM(D24:D26)" +"-Inputs!K47" +"-Inputs!K48+Inputs!K39" +"-M33" +"IF(Inputs!K36=0,0,-F33)" +"+Inputs!K36" +"IF(Inputs!E41>0,-Inputs!E41*(Inputs!K32+(Inputs!E31/1000000))*Inputs!E39,-Inputs!E42*Inputs!E39)" +"SUM(D27:D33)" +"+Inputs!E31/1000000" +"+Inputs!E30/1000000" +"IF(I33=0,0,-F36)" +"SUM(D36:J36)" +"IF(Inputs!E39=0,0,Purchase!M33/Inputs!E39)" +"+D33/D36" +"(+L37-D37)/D37" +"(+N37-D37)/D37" +"+D7" +"+Safeway!B38" +"+Vons!B37" +"IF(Inputs!E34=0,0,+I17/Inputs!E34)" +"+D42-D50" +"+D52+D49" +"+M32*Inputs!E44" +"IF(Inputs!K36=0,0,-Inputs!E37)" +"+D52-D55+D56+D57" +"+Vons!B53" +"+Inputs!E36*H59" +"IF(Inputs!E33=""no"",0,Purchase!I59*Inputs!E36)" +"+M59*Inputs!E36" +"+D59-D60" +"+Inputs!E3&"" & ""&+Inputs!E4&"" Transaction""" +"+Inputs!K4" +"+Inputs!L3+1" +"+G7+1" +"+Inputs!E3&"" pre-transaction""" +"+G12*G11" +"+Inputs!E31/1000000" +"+G11" +"+Inputs!G20" +"+H12*(1+Inputs!$L$20)" +"+Inputs!E4" +"+DCF!E17+DCF!E73" +"IF(Inputs!G23>0,(Inputs!G23*(1-Inputs!$E$36)),(Inputs!G22*DCF!E10*(1-Inputs!$E$36)))" +"SUM(G14:G15)" +"+Inputs!K32" +"+Purchase!I52" +"+Purchase!H61" +"+Inputs!E3& "" post transaction""" +"+G10+G16+G20+G21" +"+G11+G18" +"+G23/G24" +"+G25" +"+G12" +"IF(G28=0,0,+(G25-G28)/G28)" +"+G7" +"IF(Inputs!E42>0,-Inputs!E42,Inputs!E41*(Inputs!K32+(Inputs!E31/1000000)))" +"+Purchase!M61" +"+B23" +"+G35+G41+G45+G46+G52" +"+G36+G43+G50" +"+G37" +"50000 - (50000/(1+B26)^8)" +"COVAR(E8:E16,F8:F16)" +"COVAR(E8:E16,G8:G16)" +"COVAR(F8:F17,G8:G17)" +"K9/(E17*F17)" +"L9/(E17*G17)" +"L10/(F17*G17)" +"STDEV(E8:E16)" +"E3+D3" +"AVERAGE(F3:F11)" +"E16*E17" +"50000*(F13-0.004)" +"E24+E19" +"50000 - (50000/(1+B26)^8)" +"COVAR(E8:E16,F8:F16)" +"COVAR(E8:E16,G8:G16)" +"COVAR(F8:F17,G8:G17)" +"K9/(E17*F17)" +"L9/(E17*G17)" +"L10/(F17*G17)" +"STDEV(E8:E16)" +"E6+D6" +"AVERAGE(F6:F14)" +"E19*E20" +"50000*(F16-0.001)" +"E27+E22" +"310548+4502636+30682" +"95739146+10541537-221" +"SUM(E8:E11)" +"43854059+306927227+25487-1823" +"SUM(D16:D17)" +"+D18+D19" +"SUM(E24:E26)" +"+E12+E20+E27" +"11263393+291351+53062+170199+6071632+49236-650" +"423630353-334697636" +"951260+22437711" +"1379370" +"+E41+E51+E43" +"SUM(D101:D103)" +"SUM(D105)" +"SUM(F8:F10)" +"SUM(F17:F19)" +"SUM(B2:B9)" +"SUM(E9:E12)" +"SUM(D17:D18)" +"SUM(E23:E24)" +"+E13+E19+E25" +"+E37+E44" +"SUM(D94:D96)" +"SUM(D98)" +"SUM(C9:C12)" +"SUM(C14:C19)" +"SUM(C21:C23)" +"SUM(C25:C29)" +"TODAY()" +"F6*E6" +"[1]Interest!Y8" +"1/(1+H6/12)^(12*(C6-$B$3)/365.25)" +"I6*G6" +"J6*D6" +"SUM(D5:D7)" +"+I7-I8" +"+C5*12" +"+C5*17" +"+D14" +"+K14/I8" +"+K15*I7" +"+F2-F9-F14-F15" +"+K18*J19" +"+F2+F1" +"SUM(G3:G4)" +"SUM(E10:E11)" +"SUM(E19+E20+E21)" +"SUM(E25:E27)" +"SUM(E30:E34)" +"SUM(E38:E46)" +"SUM(F8:F47)" +"SUM(G5+G48)" +"SUM(D1:D5)" +"SUM(D7:D13)" +"+E13+E5" +"+D15*C16" +"+D15*0.9" +"+D15*C19" +"+D15*C20" +"PMT(C22/12,360,D19)*-1" +"PMT(C23/12,180,D20)*-1" +"SUM(D22:D23)" +"((+D15)*0.95)/100" +"+C28*C29" +"+(C28*C29)/12" +"+D24+D30" +"SUM(B7:L7)" +"B8*B7" +"SUM(B11:M11)" +"SUM(B7:L7)" +"B8*B7" +"SUM(B11:M11)" +"SUM(B3:N3)" +"SUM(B3:B4)" +"B16" +"B15" +"B16" +"B23" +"B17" +"PLANNED!G8" +"B3*B7*B8" +"SUM(B9:M9)" +"SUM(C9:E9)" +"[106]STOR951!$D$13" +"[106]STOR951!$D$17" +"[106]STOR951!$D$21" +"[106]STOR951!$D$25" +"G12-F12" +"[106]STOR951!$G$13" +"[106]STOR951!$G$17" +"[106]STOR951!$G$21" +"[106]STOR951!$G$25" +"[106]STOR951!$E$13" +"[106]STOR951!$E$17" +"[106]STOR951!$E$21" +"[106]STOR951!$E$25" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[107]STOR951!$D$13" +"[107]STOR951!$D$17" +"[107]STOR951!$D$21" +"[107]STOR951!$D$25" +"[107]STOR951!$G$13" +"[107]STOR951!$G$17" +"[107]STOR951!$G$21" +"[107]STOR951!$G$25" +"[107]STOR951!$E$13" +"[107]STOR951!$E$17" +"[107]STOR951!$E$21" +"[107]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[108]STOR951!$D$13" +"[108]STOR951!$D$17" +"[108]STOR951!$D$21" +"[108]STOR951!$D$25" +"[108]STOR951!$G$13" +"[108]STOR951!$G$17" +"[108]STOR951!$G$21" +"[108]STOR951!$G$25" +"[108]STOR951!$E$13" +"[108]STOR951!$E$17" +"[108]STOR951!$E$21" +"[108]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[109]STOR951!$D$13" +"[109]STOR951!$D$17" +"[109]STOR951!$D$21" +"[109]STOR951!$D$25" +"[109]STOR951!$G$13" +"[109]STOR951!$G$17" +"[109]STOR951!$G$21" +"[109]STOR951!$G$25" +"[109]STOR951!$E$13" +"[109]STOR951!$E$17" +"[109]STOR951!$E$21" +"[109]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[110]STOR951!$D$13" +"[110]STOR951!$D$17" +"[110]STOR951!$D$21" +"[110]STOR951!$D$25" +"[110]STOR951!$G$13" +"[110]STOR951!$G$17" +"[110]STOR951!$G$21" +"[110]STOR951!$G$25" +"[110]STOR951!$E$13" +"[110]STOR951!$E$17" +"[110]STOR951!$E$21" +"[110]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[111]STOR951!$D$13" +"[111]STOR951!$D$17" +"[111]STOR951!$D$21" +"[111]STOR951!$D$25" +"[111]STOR951!$G$13" +"[111]STOR951!$G$17" +"[111]STOR951!$G$21" +"[111]STOR951!$G$25" +"[111]STOR951!$E$13" +"[111]STOR951!$E$17" +"[111]STOR951!$E$21" +"[111]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[112]STOR951!$D$13" +"[112]STOR951!$D$17" +"[112]STOR951!$D$21" +"[112]STOR951!$D$25" +"[112]STOR951!$G$13" +"[112]STOR951!$G$17" +"[112]STOR951!$G$21" +"[112]STOR951!$G$25" +"[112]STOR951!$E$13" +"[112]STOR951!$E$17" +"[112]STOR951!$E$21" +"[112]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[113]STOR951!$D$13" +"[113]STOR951!$D$17" +"[113]STOR951!$D$21" +"[113]STOR951!$D$25" +"[113]STOR951!$G$13" +"[113]STOR951!$G$17" +"[113]STOR951!$G$21" +"[113]STOR951!$G$25" +"[113]STOR951!$E$13" +"[113]STOR951!$E$17" +"[113]STOR951!$E$21" +"[113]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[114]STOR951!$D$13" +"[114]STOR951!$D$17" +"[114]STOR951!$D$21" +"[114]STOR951!$D$25" +"[114]STOR951!$G$13" +"[114]STOR951!$G$17" +"[114]STOR951!$G$21" +"[114]STOR951!$G$25" +"[114]STOR951!$E$13" +"[114]STOR951!$E$17" +"[114]STOR951!$E$21" +"[114]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[115]STOR951!$D$13" +"[115]STOR951!$D$17" +"[115]STOR951!$D$21" +"[115]STOR951!$D$25" +"[115]STOR951!$G$13" +"[115]STOR951!$G$17" +"[115]STOR951!$G$21" +"[115]STOR951!$G$25" +"[115]STOR951!$E$13" +"[115]STOR951!$E$17" +"[115]STOR951!$E$21" +"[115]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[116]STOR951!$D$13" +"[116]STOR951!$D$17" +"[116]STOR951!$D$21" +"[116]STOR951!$D$25" +"[116]STOR951!$G$13" +"[116]STOR951!$G$17" +"[116]STOR951!$G$21" +"[116]STOR951!$G$25" +"[116]STOR951!$E$13" +"[116]STOR951!$E$17" +"[116]STOR951!$E$21" +"[116]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[117]STOR951!$D$13" +"[117]STOR951!$D$17" +"[117]STOR951!$D$21" +"[117]STOR951!$D$25" +"[117]STOR951!$G$13" +"[117]STOR951!$G$17" +"[117]STOR951!$G$21" +"[117]STOR951!$G$25" +"[117]STOR951!$E$13" +"[117]STOR951!$E$17" +"[117]STOR951!$E$21" +"[117]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[118]STOR951!$D$13" +"[118]STOR951!$D$17" +"[118]STOR951!$D$21" +"[118]STOR951!$D$25" +"[118]STOR951!$G$13" +"[118]STOR951!$G$17" +"[118]STOR951!$G$21" +"[118]STOR951!$G$25" +"[118]STOR951!$E$13" +"[118]STOR951!$E$17" +"[118]STOR951!$E$21" +"[118]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[119]STOR951!$D$13" +"[119]STOR951!$D$17" +"[119]STOR951!$D$21" +"[119]STOR951!$D$25" +"[119]STOR951!$G$13" +"[119]STOR951!$G$17" +"[119]STOR951!$G$21" +"[119]STOR951!$G$25" +"[119]STOR951!$E$13" +"[119]STOR951!$E$17" +"[119]STOR951!$E$21" +"[119]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[96]STOR951!$D$13" +"[96]STOR951!$D$17" +"[96]STOR951!$D$21" +"[96]STOR951!$D$25" +"[96]STOR951!$G$13" +"[96]STOR951!$G$17" +"[96]STOR951!$G$21" +"[96]STOR951!$G$25" +"[96]STOR951!$E$13" +"[96]STOR951!$E$17" +"[96]STOR951!$E$21" +"[96]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[97]STOR951!$D$13" +"[97]STOR951!$D$17" +"[97]STOR951!$D$21" +"[97]STOR951!$D$25" +"[97]STOR951!$G$13" +"[97]STOR951!$G$17" +"[97]STOR951!$G$21" +"[97]STOR951!$G$25" +"[97]STOR951!$E$13" +"[97]STOR951!$E$17" +"[97]STOR951!$E$21" +"[97]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[98]STOR951!$D$13" +"[98]STOR951!$D$17" +"[98]STOR951!$D$21" +"[98]STOR951!$D$25" +"[98]STOR951!$G$13" +"[98]STOR951!$G$17" +"[98]STOR951!$G$21" +"[98]STOR951!$G$25" +"[98]STOR951!$E$13" +"[98]STOR951!$E$17" +"[98]STOR951!$E$21" +"[98]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[99]STOR951!$D$13" +"[99]STOR951!$D$17" +"[99]STOR951!$D$21" +"[99]STOR951!$D$25" +"[99]STOR951!$G$13" +"[99]STOR951!$G$17" +"[99]STOR951!$G$21" +"[99]STOR951!$G$25" +"[99]STOR951!$E$13" +"[99]STOR951!$E$17" +"[99]STOR951!$E$21" +"[99]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[100]STOR951!$D$13" +"[100]STOR951!$D$17" +"[100]STOR951!$D$21" +"[100]STOR951!$D$25" +"[100]STOR951!$G$13" +"[100]STOR951!$G$17" +"[100]STOR951!$G$21" +"[100]STOR951!$G$25" +"[100]STOR951!$E$13" +"[100]STOR951!$E$17" +"[100]STOR951!$E$21" +"[100]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[101]STOR951!$D$13" +"[101]STOR951!$D$17" +"[101]STOR951!$D$21" +"[101]STOR951!$D$25" +"[101]STOR951!$G$13" +"[101]STOR951!$G$17" +"[101]STOR951!$G$21" +"[101]STOR951!$G$25" +"[101]STOR951!$E$13" +"[101]STOR951!$E$17" +"[101]STOR951!$E$21" +"[101]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[102]STOR951!$D$13" +"[102]STOR951!$D$17" +"[102]STOR951!$D$21" +"[102]STOR951!$D$25" +"[102]STOR951!$G$13" +"[102]STOR951!$G$17" +"[102]STOR951!$G$21" +"[102]STOR951!$G$25" +"[102]STOR951!$E$13" +"[102]STOR951!$E$17" +"[102]STOR951!$E$21" +"[102]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[103]STOR951!$D$13" +"[103]STOR951!$D$17" +"[103]STOR951!$D$21" +"[103]STOR951!$D$25" +"[103]STOR951!$G$13" +"[103]STOR951!$G$17" +"[103]STOR951!$G$21" +"[103]STOR951!$G$25" +"[103]STOR951!$E$13" +"[103]STOR951!$E$17" +"[103]STOR951!$E$21" +"[103]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[104]STOR951!$D$13" +"[104]STOR951!$D$17" +"[104]STOR951!$D$21" +"[104]STOR951!$D$25" +"[104]STOR951!$G$13" +"[104]STOR951!$G$17" +"[104]STOR951!$G$21" +"[104]STOR951!$G$25" +"[104]STOR951!$E$13" +"[104]STOR951!$E$17" +"[104]STOR951!$E$21" +"[104]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[105]STOR951!$D$13" +"[105]STOR951!$D$17" +"[105]STOR951!$D$21" +"[105]STOR951!$D$25" +"[105]STOR951!$G$13" +"[105]STOR951!$G$17" +"[105]STOR951!$G$21" +"[105]STOR951!$G$25" +"[105]STOR951!$E$13" +"[105]STOR951!$E$17" +"[105]STOR951!$E$21" +"[105]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L42)/30" +"(B18-L50)/26" +"(B22-L63)/30" +"L64+[1]STOR951!$E$25/7*6" +"(B23-L64)/6" +"IF(B20=0,L52,B20)-(-C30*0.0001)" +"IF(B20=0,(-L52+B25)/0.0001,(-B20+B25)/0.0001)" +"IF(B20=0,L52,B20)-(-C31*0.0001)" +"IF(B20=0,(-L52+B26)/0.0001,(-B20+B26)/0.0001)" +"IF(B20=0,L52,B20)-(-C13*0.0001)" +"IF(B20=0,(-L52+B27)/0.0001,(-B20+B27)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B30-L56)/($N$30-$L$56)" +"(D30-B30)/($N$30-$L$56)" +"SUM(B34:N34)" +"(B31-L57)/($N$31-$L$57)" +"(D31-B31)/($N$31-$L$57)" +"(B18-L50)/($N$18-$L$50)" +"(D18-B18)/($N$18-$L$50)" +"(D42-N9)/30" +"(J42-H42)/28" +"L42/N9" +"(E42+G42+I42+K42+M42)/5" +"2216" +"(F50-D50)/29" +"(H50-F50)/26" +"IF(D52=0,N19,D52)-(-E56*0.0001)" +"IF(F52=0,D51,F52)-(-G56*0.0001)" +"IF(H52=0,(-F51+H54)/0.0001,(-H52+H54)/0.0001)" +"IF(L52=0,J51,L52)-(-M56*0.001)" +"IF(L52=0,(-J51+L54)/0.001,(-L52+L54)/0.001)" +"AVERAGE(D42:D51)" +"(D56-N25)/30" +"AVERAGE(D50:D51)" +"(N30-D56)/($N$30-$L$56)" +"(D56-F56)/($N$30-$L$56)" +"SUM(D60:M60)" +"(N31-D57)/($N$31-$L$57)" +"(D57-F57)/($N$31-$L$57)" +"(N16-D50)/($N$16-$L$50)" +"(D50-F50)/($N$16-$L$50)" +"(D63-N21)/30" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$N$10,'[1]AGA Storage'!$P$10,'[1]AGA Storage'!$R$10)" +"AVERAGE('[1]AGA Storage'!$J$10,'[1]AGA Storage'!$L$10,'[1]AGA Storage'!$N$10,'[1]AGA Storage'!$P$10,'[1]AGA Storage'!$R$10)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AL$10,'[1]AGA Storage'!$AN$10,'[1]AGA Storage'!$AP$10)" +"AVERAGE('[1]AGA Storage'!$AH$10,'[1]AGA Storage'!$AJ$10,'[1]AGA Storage'!$AL$10,'[1]AGA Storage'!$AN$10,'[1]AGA Storage'!$AP$10)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BJ$10,'[1]AGA Storage'!$BL$10,'[1]AGA Storage'!$BN$10)" +"AVERAGE('[1]AGA Storage'!$BF$10,'[1]AGA Storage'!$BH$10,'[1]AGA Storage'!$BJ$10,'[1]AGA Storage'!$BL$10,'[1]AGA Storage'!$BN$10)" +"SUM(C12:C24)" +"D25/3294" +"C6" +"AVERAGE(B6:B17)" +"L51" +"C9-C51" +"L9-C51" +"-W14" +"IF(E12-E24-E25-E26-E18-E19=0,""OK "",""ERROR"")" +"IF(C18=0,0,(E18/C18))" +"E18-K18" +"C18-L18" +"K18-L18" +"+W20+E9" +"SUM(C18:C26)-SUM(C27:C50)" +"SUM(O31:O50)" +"SUM(O18:O26)-SUM(O27:O30)" +"O57-O56" +"+C18+SUM(C20:C22)+SUM(C24:C26)" +"SUM(C28:C30)" +"C65-C66" +"+E67-E51" +"+E67-O67" +"+C65-C72" +"L51" +"C9-C51" +"L9-C51" +"-W14" +"IF(E12-E24-E25-E26-E18-E19=0,""OK "",""ERROR"")" +"IF(C18=0,0,(E18/C18))" +"E18-K18" +"C18-L18" +"K18-L18" +"+W20+E9" +"SUM(C18:C26)-SUM(C27:C50)" +"SUM(O31:O50)" +"SUM(O18:O26)-SUM(O27:O30)" +"O57-O56" +"+C18+SUM(C20:C22)+SUM(C24:C26)" +"SUM(C28:C30)" +"C65-C66" +"+E67-E51" +"+E67-O67" +"+C65-C72" +"L51" +"C9-C51" +"L9-C51" +"-W14" +"IF(E12-E24-E25-E26-E18-E19=0,""OK "",""ERROR"")" +"IF(C18=0,0,(E18/C18))" +"E18-K18" +"C18-L18" +"K18-L18" +"+W20+E9" +"SUM(C18:C26)-SUM(C27:C50)" +"SUM(O31:O50)" +"SUM(O18:O26)-SUM(O27:O30)" +"O57-O56" +"+C18+SUM(C20:C22)+SUM(C24:C26)" +"SUM(C28:C30)" +"C65-C66" +"+E67-E51" +"+E67-O67" +"+C65-C72" +"SUM(C2:C8)-SUM(C9:C33)" +"SUM(C2:C8)-SUM(C9:C33)" +"SUM(C2:C8)-SUM(C9:C33)" +"SUM(C2:C8)-SUM(C9:C33)" +"C6" +"AVERAGE(B6:B17)" +"E48+E44+E40+E38+E34+E31+E30" +"I48+I46+I41+I36+I33+I32+I31+I30" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$N$14,'[1]AGA Storage'!$P$14,'[1]AGA Storage'!$R$14)" +"AVERAGE('[1]AGA Storage'!$J$14,'[1]AGA Storage'!$L$14,'[1]AGA Storage'!$N$14,'[1]AGA Storage'!$P$14,'[1]AGA Storage'!$R$14)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AL$14,'[1]AGA Storage'!$AN$14,'[1]AGA Storage'!$AP$14)" +"AVERAGE('[1]AGA Storage'!$AH$14,'[1]AGA Storage'!$AJ$14,'[1]AGA Storage'!$AL$14,'[1]AGA Storage'!$AN$14,'[1]AGA Storage'!$AP$14)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BJ$14,'[1]AGA Storage'!$BL$14,'[1]AGA Storage'!$BN$14)" +"AVERAGE('[1]AGA Storage'!$BF$14,'[1]AGA Storage'!$BH$14,'[1]AGA Storage'!$BJ$14,'[1]AGA Storage'!$BL$14,'[1]AGA Storage'!$BN$14)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L42)/30" +"(B18-L50)/26" +"(B22-L63)/30" +"L64+[2]STOR951!$E$25/7*6+64+43+102+[1]STOR951!$E$25/7*3" +"(B23-L64)/27" +"B23+[1]STOR951!$E$25/7*4" +"IF(B20=0,L52,B20)-(-C30*0.0001)" +"IF(B20=0,(-L52+B25)/0.0001,(-B20+B25)/0.0001)" +"IF(B20=0,L52,B20)-(-C31*0.0001)" +"IF(B20=0,(-L52+B26)/0.0001,(-B20+B26)/0.0001)" +"IF(B20=0,L52,B20)-(-C13*0.0001)" +"IF(B20=0,(-L52+B27)/0.0001,(-B20+B27)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B30-L56)/($N$30-$L$56)" +"(D30-B30)/($N$30-$L$56)" +"SUM(B34:N34)" +"(B31-L57)/($N$31-$L$57)" +"(D31-B31)/($N$31-$L$57)" +"(B18-L50)/($N$18-$L$50)" +"(D18-B18)/($N$18-$L$50)" +"(D42-N9)/30" +"(J42-H42)/28" +"L42/N9" +"(E42+G42+I42+K42+M42)/5" +"2216" +"(F50-D50)/29" +"(H50-F50)/26" +"IF(D52=0,N19,D52)-(-E56*0.0001)" +"IF(F52=0,D51,F52)-(-G56*0.0001)" +"IF(H52=0,(-F51+H54)/0.0001,(-H52+H54)/0.0001)" +"IF(L52=0,J51,L52)-(-M56*0.001)" +"IF(L52=0,(-J51+L54)/0.001,(-L52+L54)/0.001)" +"AVERAGE(D42:D51)" +"(D56-N25)/30" +"AVERAGE(D50:D51)" +"(N30-D56)/($N$30-$L$56)" +"(D56-F56)/($N$30-$L$56)" +"SUM(D60:M60)" +"(N31-D57)/($N$31-$L$57)" +"(D57-F57)/($N$31-$L$57)" +"(N16-D50)/($N$16-$L$50)" +"(D50-F50)/($N$16-$L$50)" +"(D63-N21)/30" +"L63/N21" +"SUM(C9:E9)" +"[106]STOR951!$D$13" +"[106]STOR951!$D$17" +"[106]STOR951!$D$21" +"[106]STOR951!$D$25" +"G12-F12" +"[106]STOR951!$G$13" +"[106]STOR951!$G$17" +"[106]STOR951!$G$21" +"[106]STOR951!$G$25" +"[106]STOR951!$E$13" +"[106]STOR951!$E$17" +"[106]STOR951!$E$21" +"[106]STOR951!$E$25" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[107]STOR951!$D$13" +"[107]STOR951!$D$17" +"[107]STOR951!$D$21" +"[107]STOR951!$D$25" +"[107]STOR951!$G$13" +"[107]STOR951!$G$17" +"[107]STOR951!$G$21" +"[107]STOR951!$G$25" +"[107]STOR951!$E$13" +"[107]STOR951!$E$17" +"[107]STOR951!$E$21" +"[107]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[108]STOR951!$D$13" +"[108]STOR951!$D$17" +"[108]STOR951!$D$21" +"[108]STOR951!$D$25" +"[108]STOR951!$G$13" +"[108]STOR951!$G$17" +"[108]STOR951!$G$21" +"[108]STOR951!$G$25" +"[108]STOR951!$E$13" +"[108]STOR951!$E$17" +"[108]STOR951!$E$21" +"[108]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[109]STOR951!$D$13" +"[109]STOR951!$D$17" +"[109]STOR951!$D$21" +"[109]STOR951!$D$25" +"[109]STOR951!$G$13" +"[109]STOR951!$G$17" +"[109]STOR951!$G$21" +"[109]STOR951!$G$25" +"[109]STOR951!$E$13" +"[109]STOR951!$E$17" +"[109]STOR951!$E$21" +"[109]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[110]STOR951!$D$13" +"[110]STOR951!$D$17" +"[110]STOR951!$D$21" +"[110]STOR951!$D$25" +"[110]STOR951!$G$13" +"[110]STOR951!$G$17" +"[110]STOR951!$G$21" +"[110]STOR951!$G$25" +"[110]STOR951!$E$13" +"[110]STOR951!$E$17" +"[110]STOR951!$E$21" +"[110]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[111]STOR951!$D$13" +"[111]STOR951!$D$17" +"[111]STOR951!$D$21" +"[111]STOR951!$D$25" +"[111]STOR951!$G$13" +"[111]STOR951!$G$17" +"[111]STOR951!$G$21" +"[111]STOR951!$G$25" +"[111]STOR951!$E$13" +"[111]STOR951!$E$17" +"[111]STOR951!$E$21" +"[111]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[112]STOR951!$D$13" +"[112]STOR951!$D$17" +"[112]STOR951!$D$21" +"[112]STOR951!$D$25" +"[112]STOR951!$G$13" +"[112]STOR951!$G$17" +"[112]STOR951!$G$21" +"[112]STOR951!$G$25" +"[112]STOR951!$E$13" +"[112]STOR951!$E$17" +"[112]STOR951!$E$21" +"[112]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[113]STOR951!$D$13" +"[113]STOR951!$D$17" +"[113]STOR951!$D$21" +"[113]STOR951!$D$25" +"[113]STOR951!$G$13" +"[113]STOR951!$G$17" +"[113]STOR951!$G$21" +"[113]STOR951!$G$25" +"[113]STOR951!$E$13" +"[113]STOR951!$E$17" +"[113]STOR951!$E$21" +"[113]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[114]STOR951!$D$13" +"[114]STOR951!$D$17" +"[114]STOR951!$D$21" +"[114]STOR951!$D$25" +"[114]STOR951!$G$13" +"[114]STOR951!$G$17" +"[114]STOR951!$G$21" +"[114]STOR951!$G$25" +"[114]STOR951!$E$13" +"[114]STOR951!$E$17" +"[114]STOR951!$E$21" +"[114]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[115]STOR951!$D$13" +"[115]STOR951!$D$17" +"[115]STOR951!$D$21" +"[115]STOR951!$D$25" +"[115]STOR951!$G$13" +"[115]STOR951!$G$17" +"[115]STOR951!$G$21" +"[115]STOR951!$G$25" +"[115]STOR951!$E$13" +"[115]STOR951!$E$17" +"[115]STOR951!$E$21" +"[115]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[116]STOR951!$D$13" +"[116]STOR951!$D$17" +"[116]STOR951!$D$21" +"[116]STOR951!$D$25" +"[116]STOR951!$G$13" +"[116]STOR951!$G$17" +"[116]STOR951!$G$21" +"[116]STOR951!$G$25" +"[116]STOR951!$E$13" +"[116]STOR951!$E$17" +"[116]STOR951!$E$21" +"[116]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[117]STOR951!$D$13" +"[117]STOR951!$D$17" +"[117]STOR951!$D$21" +"[117]STOR951!$D$25" +"[117]STOR951!$G$13" +"[117]STOR951!$G$17" +"[117]STOR951!$G$21" +"[117]STOR951!$G$25" +"[117]STOR951!$E$13" +"[117]STOR951!$E$17" +"[117]STOR951!$E$21" +"[117]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[118]STOR951!$D$13" +"[118]STOR951!$D$17" +"[118]STOR951!$D$21" +"[118]STOR951!$D$25" +"[118]STOR951!$G$13" +"[118]STOR951!$G$17" +"[118]STOR951!$G$21" +"[118]STOR951!$G$25" +"[118]STOR951!$E$13" +"[118]STOR951!$E$17" +"[118]STOR951!$E$21" +"[118]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[119]STOR951!$D$13" +"[119]STOR951!$D$17" +"[119]STOR951!$D$21" +"[119]STOR951!$D$25" +"[119]STOR951!$G$13" +"[119]STOR951!$G$17" +"[119]STOR951!$G$21" +"[119]STOR951!$G$25" +"[119]STOR951!$E$13" +"[119]STOR951!$E$17" +"[119]STOR951!$E$21" +"[119]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[120]STOR951!$D$13" +"[120]STOR951!$D$17" +"[120]STOR951!$D$21" +"[120]STOR951!$D$25" +"[120]STOR951!$G$13" +"[120]STOR951!$G$17" +"[120]STOR951!$G$21" +"[120]STOR951!$G$25" +"[120]STOR951!$E$13" +"[120]STOR951!$E$17" +"[120]STOR951!$E$21" +"[120]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[121]STOR951!$D$13" +"[121]STOR951!$D$17" +"[121]STOR951!$D$21" +"[121]STOR951!$D$25" +"[121]STOR951!$G$13" +"[121]STOR951!$G$17" +"[121]STOR951!$G$21" +"[121]STOR951!$G$25" +"[121]STOR951!$E$13" +"[121]STOR951!$E$17" +"[121]STOR951!$E$21" +"[121]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[122]STOR951!$D$13" +"[122]STOR951!$D$17" +"[122]STOR951!$D$21" +"[122]STOR951!$D$25" +"[122]STOR951!$G$13" +"[122]STOR951!$G$17" +"[122]STOR951!$G$21" +"[122]STOR951!$G$25" +"[122]STOR951!$E$13" +"[122]STOR951!$E$17" +"[122]STOR951!$E$21" +"[122]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[123]STOR951!$D$13" +"[123]STOR951!$D$17" +"[123]STOR951!$D$21" +"[123]STOR951!$D$25" +"[123]STOR951!$G$13" +"[123]STOR951!$G$17" +"[123]STOR951!$G$21" +"[123]STOR951!$G$25" +"[123]STOR951!$E$13" +"[123]STOR951!$E$17" +"[123]STOR951!$E$21" +"[123]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[96]STOR951!$D$13" +"[96]STOR951!$D$17" +"[96]STOR951!$D$21" +"[96]STOR951!$D$25" +"[96]STOR951!$G$13" +"[96]STOR951!$G$17" +"[96]STOR951!$G$21" +"[96]STOR951!$G$25" +"[96]STOR951!$E$13" +"[96]STOR951!$E$17" +"[96]STOR951!$E$21" +"[96]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[97]STOR951!$D$13" +"[97]STOR951!$D$17" +"[97]STOR951!$D$21" +"[97]STOR951!$D$25" +"[97]STOR951!$G$13" +"[97]STOR951!$G$17" +"[97]STOR951!$G$21" +"[97]STOR951!$G$25" +"[97]STOR951!$E$13" +"[97]STOR951!$E$17" +"[97]STOR951!$E$21" +"[97]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[98]STOR951!$D$13" +"[98]STOR951!$D$17" +"[98]STOR951!$D$21" +"[98]STOR951!$D$25" +"[98]STOR951!$G$13" +"[98]STOR951!$G$17" +"[98]STOR951!$G$21" +"[98]STOR951!$G$25" +"[98]STOR951!$E$13" +"[98]STOR951!$E$17" +"[98]STOR951!$E$21" +"[98]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[99]STOR951!$D$13" +"[99]STOR951!$D$17" +"[99]STOR951!$D$21" +"[99]STOR951!$D$25" +"[99]STOR951!$G$13" +"[99]STOR951!$G$17" +"[99]STOR951!$G$21" +"[99]STOR951!$G$25" +"[99]STOR951!$E$13" +"[99]STOR951!$E$17" +"[99]STOR951!$E$21" +"[99]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[100]STOR951!$D$13" +"[100]STOR951!$D$17" +"[100]STOR951!$D$21" +"[100]STOR951!$D$25" +"[100]STOR951!$G$13" +"[100]STOR951!$G$17" +"[100]STOR951!$G$21" +"[100]STOR951!$G$25" +"[100]STOR951!$E$13" +"[100]STOR951!$E$17" +"[100]STOR951!$E$21" +"[100]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[101]STOR951!$D$13" +"[101]STOR951!$D$17" +"[101]STOR951!$D$21" +"[101]STOR951!$D$25" +"[101]STOR951!$G$13" +"[101]STOR951!$G$17" +"[101]STOR951!$G$21" +"[101]STOR951!$G$25" +"[101]STOR951!$E$13" +"[101]STOR951!$E$17" +"[101]STOR951!$E$21" +"[101]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[102]STOR951!$D$13" +"[102]STOR951!$D$17" +"[102]STOR951!$D$21" +"[102]STOR951!$D$25" +"[102]STOR951!$G$13" +"[102]STOR951!$G$17" +"[102]STOR951!$G$21" +"[102]STOR951!$G$25" +"[102]STOR951!$E$13" +"[102]STOR951!$E$17" +"[102]STOR951!$E$21" +"[102]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[103]STOR951!$D$13" +"[103]STOR951!$D$17" +"[103]STOR951!$D$21" +"[103]STOR951!$D$25" +"[103]STOR951!$G$13" +"[103]STOR951!$G$17" +"[103]STOR951!$G$21" +"[103]STOR951!$G$25" +"[103]STOR951!$E$13" +"[103]STOR951!$E$17" +"[103]STOR951!$E$21" +"[103]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[104]STOR951!$D$13" +"[104]STOR951!$D$17" +"[104]STOR951!$D$21" +"[104]STOR951!$D$25" +"[104]STOR951!$G$13" +"[104]STOR951!$G$17" +"[104]STOR951!$G$21" +"[104]STOR951!$G$25" +"[104]STOR951!$E$13" +"[104]STOR951!$E$17" +"[104]STOR951!$E$21" +"[104]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[105]STOR951!$D$13" +"[105]STOR951!$D$17" +"[105]STOR951!$D$21" +"[105]STOR951!$D$25" +"[105]STOR951!$G$13" +"[105]STOR951!$G$17" +"[105]STOR951!$G$21" +"[105]STOR951!$G$25" +"[105]STOR951!$E$13" +"[105]STOR951!$E$17" +"[105]STOR951!$E$21" +"[105]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"SUM(K3:K32)" +"SUM(F21:F34)" +"SUM(K34:L34)" +"SUM(K3:K8)" +"SUM(K3:K8)" +"SUM(F24:F37)" +"SUM(K1:K35)" +"SUM(K38:L38)" +"SUM(K3:K31)" +"SUM(F22:F33)" +"SUM(K33:L33)" +"SUM(F1:F17)" +"SUM(I3:I15)" +"SUM(I18:J18)" +"+J16/(G16-H16)" +"SUM(F16:F22)" +"SUM(I3:I10)" +"SUM(I23:J23)" +"C6" +"AVERAGE(B6:B17)" +"E48+E44+E40+E38+E34+E31+E30" +"SUM(I30:I49)" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$N$17,'[1]AGA Storage'!$P$17,'[1]AGA Storage'!$R$17)" +"AVERAGE('[1]AGA Storage'!$J$17,'[1]AGA Storage'!$L$17,'[1]AGA Storage'!$N$17,'[1]AGA Storage'!$P$17,'[1]AGA Storage'!$R$17)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AL$17,'[1]AGA Storage'!$AN$17,'[1]AGA Storage'!$AP$17)" +"AVERAGE('[1]AGA Storage'!$AH$17,'[1]AGA Storage'!$AJ$17,'[1]AGA Storage'!$AL$17,'[1]AGA Storage'!$AN$17,'[1]AGA Storage'!$AP$17)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BJ$17,'[1]AGA Storage'!$BL$17,'[1]AGA Storage'!$BN$17)" +"AVERAGE('[1]AGA Storage'!$BF$17,'[1]AGA Storage'!$BH$17,'[1]AGA Storage'!$BJ$17,'[1]AGA Storage'!$BL$17,'[1]AGA Storage'!$BN$17)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L42)/30" +"(B18-L50)/26" +"(B22-L63)/30" +"B23+[2]STOR951!$E$25/7*4+119+118+[1]STOR951!$E$25" +"(D23-B23)/25" +"IF(B20=0,L52,B20)-(-C30*0.0001)" +"IF(B20=0,(-L52+B25)/0.0001,(-B20+B25)/0.0001)" +"IF(B20=0,L52,B20)-(-C31*0.0001)" +"IF(B20=0,(-L52+B26)/0.0001,(-B20+B26)/0.0001)" +"IF(B20=0,L52,B20)-(-C13*0.0001)" +"IF(B20=0,(-L52+B27)/0.0001,(-B20+B27)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B30-L56)/($N$30-$L$56)" +"(D30-B30)/($N$30-$L$56)" +"SUM(B34:N34)" +"(B31-L57)/($N$31-$L$57)" +"(D31-B31)/($N$31-$L$57)" +"(B18-L50)/($N$18-$L$50)" +"(D18-B18)/($N$18-$L$50)" +"(D42-N9)/30" +"(J42-H42)/28" +"L42/N9" +"(E42+G42+I42+K42+M42)/5" +"2216" +"(F50-D50)/29" +"(H50-F50)/26" +"IF(D52=0,N19,D52)-(-E56*0.0001)" +"IF(F52=0,D51,F52)-(-G56*0.0001)" +"IF(H52=0,(-F51+H54)/0.0001,(-H52+H54)/0.0001)" +"IF(L52=0,J51,L52)-(-M56*0.001)" +"IF(L52=0,(-J51+L54)/0.001,(-L52+L54)/0.001)" +"AVERAGE(D42:D51)" +"(D56-N25)/30" +"AVERAGE(D50:D51)" +"(N30-D56)/($N$30-$L$56)" +"(D56-F56)/($N$30-$L$56)" +"SUM(D60:M60)" +"(N31-D57)/($N$31-$L$57)" +"(D57-F57)/($N$31-$L$57)" +"(N16-D50)/($N$16-$L$50)" +"(D50-F50)/($N$16-$L$50)" +"(D63-N21)/30" +"L63/N21" +"SUM(C9:E9)" +"[106]STOR951!$D$13" +"[106]STOR951!$D$17" +"[106]STOR951!$D$21" +"[106]STOR951!$D$25" +"G12-F12" +"[106]STOR951!$G$13" +"[106]STOR951!$G$17" +"[106]STOR951!$G$21" +"[106]STOR951!$G$25" +"[106]STOR951!$E$13" +"[106]STOR951!$E$17" +"[106]STOR951!$E$21" +"[106]STOR951!$E$25" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[107]STOR951!$D$13" +"[107]STOR951!$D$17" +"[107]STOR951!$D$21" +"[107]STOR951!$D$25" +"[107]STOR951!$G$13" +"[107]STOR951!$G$17" +"[107]STOR951!$G$21" +"[107]STOR951!$G$25" +"[107]STOR951!$E$13" +"[107]STOR951!$E$17" +"[107]STOR951!$E$21" +"[107]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[108]STOR951!$D$13" +"[108]STOR951!$D$17" +"[108]STOR951!$D$21" +"[108]STOR951!$D$25" +"[108]STOR951!$G$13" +"[108]STOR951!$G$17" +"[108]STOR951!$G$21" +"[108]STOR951!$G$25" +"[108]STOR951!$E$13" +"[108]STOR951!$E$17" +"[108]STOR951!$E$21" +"[108]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[109]STOR951!$D$13" +"[109]STOR951!$D$17" +"[109]STOR951!$D$21" +"[109]STOR951!$D$25" +"[109]STOR951!$G$13" +"[109]STOR951!$G$17" +"[109]STOR951!$G$21" +"[109]STOR951!$G$25" +"[109]STOR951!$E$13" +"[109]STOR951!$E$17" +"[109]STOR951!$E$21" +"[109]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[110]STOR951!$D$13" +"[110]STOR951!$D$17" +"[110]STOR951!$D$21" +"[110]STOR951!$D$25" +"[110]STOR951!$G$13" +"[110]STOR951!$G$17" +"[110]STOR951!$G$21" +"[110]STOR951!$G$25" +"[110]STOR951!$E$13" +"[110]STOR951!$E$17" +"[110]STOR951!$E$21" +"[110]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[111]STOR951!$D$13" +"[111]STOR951!$D$17" +"[111]STOR951!$D$21" +"[111]STOR951!$D$25" +"[111]STOR951!$G$13" +"[111]STOR951!$G$17" +"[111]STOR951!$G$21" +"[111]STOR951!$G$25" +"[111]STOR951!$E$13" +"[111]STOR951!$E$17" +"[111]STOR951!$E$21" +"[111]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[112]STOR951!$D$13" +"[112]STOR951!$D$17" +"[112]STOR951!$D$21" +"[112]STOR951!$D$25" +"[112]STOR951!$G$13" +"[112]STOR951!$G$17" +"[112]STOR951!$G$21" +"[112]STOR951!$G$25" +"[112]STOR951!$E$13" +"[112]STOR951!$E$17" +"[112]STOR951!$E$21" +"[112]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[113]STOR951!$D$13" +"[113]STOR951!$D$17" +"[113]STOR951!$D$21" +"[113]STOR951!$D$25" +"[113]STOR951!$G$13" +"[113]STOR951!$G$17" +"[113]STOR951!$G$21" +"[113]STOR951!$G$25" +"[113]STOR951!$E$13" +"[113]STOR951!$E$17" +"[113]STOR951!$E$21" +"[113]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[114]STOR951!$D$13" +"[114]STOR951!$D$17" +"[114]STOR951!$D$21" +"[114]STOR951!$D$25" +"[114]STOR951!$G$13" +"[114]STOR951!$G$17" +"[114]STOR951!$G$21" +"[114]STOR951!$G$25" +"[114]STOR951!$E$13" +"[114]STOR951!$E$17" +"[114]STOR951!$E$21" +"[114]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[115]STOR951!$D$13" +"[115]STOR951!$D$17" +"[115]STOR951!$D$21" +"[115]STOR951!$D$25" +"[115]STOR951!$G$13" +"[115]STOR951!$G$17" +"[115]STOR951!$G$21" +"[115]STOR951!$G$25" +"[115]STOR951!$E$13" +"[115]STOR951!$E$17" +"[115]STOR951!$E$21" +"[115]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[116]STOR951!$D$13" +"[116]STOR951!$D$17" +"[116]STOR951!$D$21" +"[116]STOR951!$D$25" +"[116]STOR951!$G$13" +"[116]STOR951!$G$17" +"[116]STOR951!$G$21" +"[116]STOR951!$G$25" +"[116]STOR951!$E$13" +"[116]STOR951!$E$17" +"[116]STOR951!$E$21" +"[116]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[117]STOR951!$D$13" +"[117]STOR951!$D$17" +"[117]STOR951!$D$21" +"[117]STOR951!$D$25" +"[117]STOR951!$G$13" +"[117]STOR951!$G$17" +"[117]STOR951!$G$21" +"[117]STOR951!$G$25" +"[117]STOR951!$E$13" +"[117]STOR951!$E$17" +"[117]STOR951!$E$21" +"[117]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[118]STOR951!$D$13" +"[118]STOR951!$D$17" +"[118]STOR951!$D$21" +"[118]STOR951!$D$25" +"[118]STOR951!$G$13" +"[118]STOR951!$G$17" +"[118]STOR951!$G$21" +"[118]STOR951!$G$25" +"[118]STOR951!$E$13" +"[118]STOR951!$E$17" +"[118]STOR951!$E$21" +"[118]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[119]STOR951!$D$13" +"[119]STOR951!$D$17" +"[119]STOR951!$D$21" +"[119]STOR951!$D$25" +"[119]STOR951!$G$13" +"[119]STOR951!$G$17" +"[119]STOR951!$G$21" +"[119]STOR951!$G$25" +"[119]STOR951!$E$13" +"[119]STOR951!$E$17" +"[119]STOR951!$E$21" +"[119]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[120]STOR951!$D$13" +"[120]STOR951!$D$17" +"[120]STOR951!$D$21" +"[120]STOR951!$D$25" +"[120]STOR951!$G$13" +"[120]STOR951!$G$17" +"[120]STOR951!$G$21" +"[120]STOR951!$G$25" +"[120]STOR951!$E$13" +"[120]STOR951!$E$17" +"[120]STOR951!$E$21" +"[120]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[121]STOR951!$D$13" +"[121]STOR951!$D$17" +"[121]STOR951!$D$21" +"[121]STOR951!$D$25" +"[121]STOR951!$G$13" +"[121]STOR951!$G$17" +"[121]STOR951!$G$21" +"[121]STOR951!$G$25" +"[121]STOR951!$E$13" +"[121]STOR951!$E$17" +"[121]STOR951!$E$21" +"[121]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[122]STOR951!$D$13" +"[122]STOR951!$D$17" +"[122]STOR951!$D$21" +"[122]STOR951!$D$25" +"[122]STOR951!$G$13" +"[122]STOR951!$G$17" +"[122]STOR951!$G$21" +"[122]STOR951!$G$25" +"[122]STOR951!$E$13" +"[122]STOR951!$E$17" +"[122]STOR951!$E$21" +"[122]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[123]STOR951!$D$13" +"[123]STOR951!$D$17" +"[123]STOR951!$D$21" +"[123]STOR951!$D$25" +"[123]STOR951!$G$13" +"[123]STOR951!$G$17" +"[123]STOR951!$G$21" +"[123]STOR951!$G$25" +"[123]STOR951!$E$13" +"[123]STOR951!$E$17" +"[123]STOR951!$E$21" +"[123]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[124]STOR951!$D$13" +"[124]STOR951!$D$17" +"[124]STOR951!$D$21" +"[124]STOR951!$D$25" +"[124]STOR951!$G$13" +"[124]STOR951!$G$17" +"[124]STOR951!$G$21" +"[124]STOR951!$G$25" +"[124]STOR951!$E$13" +"[124]STOR951!$E$17" +"[124]STOR951!$E$21" +"[124]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[125]STOR951!$D$13" +"[125]STOR951!$D$17" +"[125]STOR951!$D$21" +"[125]STOR951!$D$25" +"[125]STOR951!$G$13" +"[125]STOR951!$G$17" +"[125]STOR951!$G$21" +"[125]STOR951!$G$25" +"[125]STOR951!$E$13" +"[125]STOR951!$E$17" +"[125]STOR951!$E$21" +"[125]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[126]STOR951!$D$13" +"[126]STOR951!$D$17" +"[126]STOR951!$D$21" +"[126]STOR951!$D$25" +"[126]STOR951!$G$13" +"[126]STOR951!$G$17" +"[126]STOR951!$G$21" +"[126]STOR951!$G$25" +"[126]STOR951!$E$13" +"[126]STOR951!$E$17" +"[126]STOR951!$E$21" +"[126]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[96]STOR951!$D$13" +"[96]STOR951!$D$17" +"[96]STOR951!$D$21" +"[96]STOR951!$D$25" +"[96]STOR951!$G$13" +"[96]STOR951!$G$17" +"[96]STOR951!$G$21" +"[96]STOR951!$G$25" +"[96]STOR951!$E$13" +"[96]STOR951!$E$17" +"[96]STOR951!$E$21" +"[96]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[97]STOR951!$D$13" +"[97]STOR951!$D$17" +"[97]STOR951!$D$21" +"[97]STOR951!$D$25" +"[97]STOR951!$G$13" +"[97]STOR951!$G$17" +"[97]STOR951!$G$21" +"[97]STOR951!$G$25" +"[97]STOR951!$E$13" +"[97]STOR951!$E$17" +"[97]STOR951!$E$21" +"[97]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[98]STOR951!$D$13" +"[98]STOR951!$D$17" +"[98]STOR951!$D$21" +"[98]STOR951!$D$25" +"[98]STOR951!$G$13" +"[98]STOR951!$G$17" +"[98]STOR951!$G$21" +"[98]STOR951!$G$25" +"[98]STOR951!$E$13" +"[98]STOR951!$E$17" +"[98]STOR951!$E$21" +"[98]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[99]STOR951!$D$13" +"[99]STOR951!$D$17" +"[99]STOR951!$D$21" +"[99]STOR951!$D$25" +"[99]STOR951!$G$13" +"[99]STOR951!$G$17" +"[99]STOR951!$G$21" +"[99]STOR951!$G$25" +"[99]STOR951!$E$13" +"[99]STOR951!$E$17" +"[99]STOR951!$E$21" +"[99]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[100]STOR951!$D$13" +"[100]STOR951!$D$17" +"[100]STOR951!$D$21" +"[100]STOR951!$D$25" +"[100]STOR951!$G$13" +"[100]STOR951!$G$17" +"[100]STOR951!$G$21" +"[100]STOR951!$G$25" +"[100]STOR951!$E$13" +"[100]STOR951!$E$17" +"[100]STOR951!$E$21" +"[100]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[101]STOR951!$D$13" +"[101]STOR951!$D$17" +"[101]STOR951!$D$21" +"[101]STOR951!$D$25" +"[101]STOR951!$G$13" +"[101]STOR951!$G$17" +"[101]STOR951!$G$21" +"[101]STOR951!$G$25" +"[101]STOR951!$E$13" +"[101]STOR951!$E$17" +"[101]STOR951!$E$21" +"[101]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[102]STOR951!$D$13" +"[102]STOR951!$D$17" +"[102]STOR951!$D$21" +"[102]STOR951!$D$25" +"[102]STOR951!$G$13" +"[102]STOR951!$G$17" +"[102]STOR951!$G$21" +"[102]STOR951!$G$25" +"[102]STOR951!$E$13" +"[102]STOR951!$E$17" +"[102]STOR951!$E$21" +"[102]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[103]STOR951!$D$13" +"[103]STOR951!$D$17" +"[103]STOR951!$D$21" +"[103]STOR951!$D$25" +"[103]STOR951!$G$13" +"[103]STOR951!$G$17" +"[103]STOR951!$G$21" +"[103]STOR951!$G$25" +"[103]STOR951!$E$13" +"[103]STOR951!$E$17" +"[103]STOR951!$E$21" +"[103]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[104]STOR951!$D$13" +"[104]STOR951!$D$17" +"[104]STOR951!$D$21" +"[104]STOR951!$D$25" +"[104]STOR951!$G$13" +"[104]STOR951!$G$17" +"[104]STOR951!$G$21" +"[104]STOR951!$G$25" +"[104]STOR951!$E$13" +"[104]STOR951!$E$17" +"[104]STOR951!$E$21" +"[104]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[105]STOR951!$D$13" +"[105]STOR951!$D$17" +"[105]STOR951!$D$21" +"[105]STOR951!$D$25" +"[105]STOR951!$G$13" +"[105]STOR951!$G$17" +"[105]STOR951!$G$21" +"[105]STOR951!$G$25" +"[105]STOR951!$E$13" +"[105]STOR951!$E$17" +"[105]STOR951!$E$21" +"[105]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"SUM(K23:K85)" +"SUM(L20:M20)" +"+G23-J23" +"G27-G26" +"1381857+119+72728" +"933806-294-327149" +"983743-294-345713" +"2010478" +"1888528-52" +"231340-3+84229" +"231340-3+87769" +"2089770+5977" +"3902387+5951" +"3988382+5951" +"9176268+321590" +"2315221+237938" +"2315221+247166" +"5607226+257101" +"416602+4069" +"1675802+14599" +"1675163+15106" +"180918-146639" +"181825-153393" +"SUM(K106:K112)" +"0.005*K113" +"+K113+K114" +"SUM(K23:K85)" +"SUM(L20:M20)" +"IF(H23=""I"",G23-J23,J23-G23)" +"+N20" +"G27-G26" +"1381857+119+72728" +"933806-294-327149" +"983743-294-345713" +"2010478" +"1888528-52" +"231340-3+84229" +"231340-3+87769" +"2089770+5977" +"3902387+5951" +"3988382+5951" +"9176268+321590" +"2315221+237938" +"2315221+247166" +"5607226+257101" +"416602+4069" +"1675802+14599" +"1675163+15106" +"180918-146639" +"181825-153393" +"SUM(K106:K112)" +"0.005*K113" +"+K113+K114" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$N$16,'[1]AGA Storage'!$P$16,'[1]AGA Storage'!$R$16)" +"AVERAGE('[1]AGA Storage'!$J$16,'[1]AGA Storage'!$L$16,'[1]AGA Storage'!$N$16,'[1]AGA Storage'!$P$16,'[1]AGA Storage'!$R$16)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AL$16,'[1]AGA Storage'!$AN$16,'[1]AGA Storage'!$AP$16)" +"AVERAGE('[1]AGA Storage'!$AH$16,'[1]AGA Storage'!$AJ$16,'[1]AGA Storage'!$AL$16,'[1]AGA Storage'!$AN$16,'[1]AGA Storage'!$AP$16)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BJ$16,'[1]AGA Storage'!$BL$16,'[1]AGA Storage'!$BN$16)" +"AVERAGE('[1]AGA Storage'!$BF$16,'[1]AGA Storage'!$BH$16,'[1]AGA Storage'!$BJ$16,'[1]AGA Storage'!$BL$16,'[1]AGA Storage'!$BN$16)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L42)/30" +"(B18-L50)/26" +"(B22-L63)/30" +"B23+[2]STOR951!$E$25/7*4+119+[1]STOR951!$E$25" +"(D23-B23)/18" +"IF(B20=0,L52,B20)-(-C30*0.0001)" +"IF(B20=0,(-L52+B25)/0.0001,(-B20+B25)/0.0001)" +"IF(B20=0,L52,B20)-(-C31*0.0001)" +"IF(B20=0,(-L52+B26)/0.0001,(-B20+B26)/0.0001)" +"IF(B20=0,L52,B20)-(-C13*0.0001)" +"IF(B20=0,(-L52+B27)/0.0001,(-B20+B27)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B30-L56)/($N$30-$L$56)" +"(D30-B30)/($N$30-$L$56)" +"SUM(B34:N34)" +"(B31-L57)/($N$31-$L$57)" +"(D31-B31)/($N$31-$L$57)" +"(B18-L50)/($N$18-$L$50)" +"(D18-B18)/($N$18-$L$50)" +"(D42-N9)/30" +"(J42-H42)/28" +"L42/N9" +"(E42+G42+I42+K42+M42)/5" +"2216" +"(F50-D50)/29" +"(H50-F50)/26" +"IF(D52=0,N19,D52)-(-E56*0.0001)" +"IF(F52=0,D51,F52)-(-G56*0.0001)" +"IF(H52=0,(-F51+H54)/0.0001,(-H52+H54)/0.0001)" +"IF(L52=0,J51,L52)-(-M56*0.001)" +"IF(L52=0,(-J51+L54)/0.001,(-L52+L54)/0.001)" +"AVERAGE(D42:D51)" +"(D56-N25)/30" +"AVERAGE(D50:D51)" +"(N30-D56)/($N$30-$L$56)" +"(D56-F56)/($N$30-$L$56)" +"SUM(D60:M60)" +"(N31-D57)/($N$31-$L$57)" +"(D57-F57)/($N$31-$L$57)" +"(N16-D50)/($N$16-$L$50)" +"(D50-F50)/($N$16-$L$50)" +"(D63-N21)/30" +"L63/N21" +"SUM(C9:E9)" +"[106]STOR951!$D$13" +"[106]STOR951!$D$17" +"[106]STOR951!$D$21" +"[106]STOR951!$D$25" +"G12-F12" +"[106]STOR951!$G$13" +"[106]STOR951!$G$17" +"[106]STOR951!$G$21" +"[106]STOR951!$G$25" +"[106]STOR951!$E$13" +"[106]STOR951!$E$17" +"[106]STOR951!$E$21" +"[106]STOR951!$E$25" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[107]STOR951!$D$13" +"[107]STOR951!$D$17" +"[107]STOR951!$D$21" +"[107]STOR951!$D$25" +"[107]STOR951!$G$13" +"[107]STOR951!$G$17" +"[107]STOR951!$G$21" +"[107]STOR951!$G$25" +"[107]STOR951!$E$13" +"[107]STOR951!$E$17" +"[107]STOR951!$E$21" +"[107]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[108]STOR951!$D$13" +"[108]STOR951!$D$17" +"[108]STOR951!$D$21" +"[108]STOR951!$D$25" +"[108]STOR951!$G$13" +"[108]STOR951!$G$17" +"[108]STOR951!$G$21" +"[108]STOR951!$G$25" +"[108]STOR951!$E$13" +"[108]STOR951!$E$17" +"[108]STOR951!$E$21" +"[108]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[109]STOR951!$D$13" +"[109]STOR951!$D$17" +"[109]STOR951!$D$21" +"[109]STOR951!$D$25" +"[109]STOR951!$G$13" +"[109]STOR951!$G$17" +"[109]STOR951!$G$21" +"[109]STOR951!$G$25" +"[109]STOR951!$E$13" +"[109]STOR951!$E$17" +"[109]STOR951!$E$21" +"[109]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[110]STOR951!$D$13" +"[110]STOR951!$D$17" +"[110]STOR951!$D$21" +"[110]STOR951!$D$25" +"[110]STOR951!$G$13" +"[110]STOR951!$G$17" +"[110]STOR951!$G$21" +"[110]STOR951!$G$25" +"[110]STOR951!$E$13" +"[110]STOR951!$E$17" +"[110]STOR951!$E$21" +"[110]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[111]STOR951!$D$13" +"[111]STOR951!$D$17" +"[111]STOR951!$D$21" +"[111]STOR951!$D$25" +"[111]STOR951!$G$13" +"[111]STOR951!$G$17" +"[111]STOR951!$G$21" +"[111]STOR951!$G$25" +"[111]STOR951!$E$13" +"[111]STOR951!$E$17" +"[111]STOR951!$E$21" +"[111]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[112]STOR951!$D$13" +"[112]STOR951!$D$17" +"[112]STOR951!$D$21" +"[112]STOR951!$D$25" +"[112]STOR951!$G$13" +"[112]STOR951!$G$17" +"[112]STOR951!$G$21" +"[112]STOR951!$G$25" +"[112]STOR951!$E$13" +"[112]STOR951!$E$17" +"[112]STOR951!$E$21" +"[112]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[113]STOR951!$D$13" +"[113]STOR951!$D$17" +"[113]STOR951!$D$21" +"[113]STOR951!$D$25" +"[113]STOR951!$G$13" +"[113]STOR951!$G$17" +"[113]STOR951!$G$21" +"[113]STOR951!$G$25" +"[113]STOR951!$E$13" +"[113]STOR951!$E$17" +"[113]STOR951!$E$21" +"[113]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[114]STOR951!$D$13" +"[114]STOR951!$D$17" +"[114]STOR951!$D$21" +"[114]STOR951!$D$25" +"[114]STOR951!$G$13" +"[114]STOR951!$G$17" +"[114]STOR951!$G$21" +"[114]STOR951!$G$25" +"[114]STOR951!$E$13" +"[114]STOR951!$E$17" +"[114]STOR951!$E$21" +"[114]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[115]STOR951!$D$13" +"[115]STOR951!$D$17" +"[115]STOR951!$D$21" +"[115]STOR951!$D$25" +"[115]STOR951!$G$13" +"[115]STOR951!$G$17" +"[115]STOR951!$G$21" +"[115]STOR951!$G$25" +"[115]STOR951!$E$13" +"[115]STOR951!$E$17" +"[115]STOR951!$E$21" +"[115]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[116]STOR951!$D$13" +"[116]STOR951!$D$17" +"[116]STOR951!$D$21" +"[116]STOR951!$D$25" +"[116]STOR951!$G$13" +"[116]STOR951!$G$17" +"[116]STOR951!$G$21" +"[116]STOR951!$G$25" +"[116]STOR951!$E$13" +"[116]STOR951!$E$17" +"[116]STOR951!$E$21" +"[116]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[117]STOR951!$D$13" +"[117]STOR951!$D$17" +"[117]STOR951!$D$21" +"[117]STOR951!$D$25" +"[117]STOR951!$G$13" +"[117]STOR951!$G$17" +"[117]STOR951!$G$21" +"[117]STOR951!$G$25" +"[117]STOR951!$E$13" +"[117]STOR951!$E$17" +"[117]STOR951!$E$21" +"[117]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[118]STOR951!$D$13" +"[118]STOR951!$D$17" +"[118]STOR951!$D$21" +"[118]STOR951!$D$25" +"[118]STOR951!$G$13" +"[118]STOR951!$G$17" +"[118]STOR951!$G$21" +"[118]STOR951!$G$25" +"[118]STOR951!$E$13" +"[118]STOR951!$E$17" +"[118]STOR951!$E$21" +"[118]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[119]STOR951!$D$13" +"[119]STOR951!$D$17" +"[119]STOR951!$D$21" +"[119]STOR951!$D$25" +"[119]STOR951!$G$13" +"[119]STOR951!$G$17" +"[119]STOR951!$G$21" +"[119]STOR951!$G$25" +"[119]STOR951!$E$13" +"[119]STOR951!$E$17" +"[119]STOR951!$E$21" +"[119]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[120]STOR951!$D$13" +"[120]STOR951!$D$17" +"[120]STOR951!$D$21" +"[120]STOR951!$D$25" +"[120]STOR951!$G$13" +"[120]STOR951!$G$17" +"[120]STOR951!$G$21" +"[120]STOR951!$G$25" +"[120]STOR951!$E$13" +"[120]STOR951!$E$17" +"[120]STOR951!$E$21" +"[120]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[121]STOR951!$D$13" +"[121]STOR951!$D$17" +"[121]STOR951!$D$21" +"[121]STOR951!$D$25" +"[121]STOR951!$G$13" +"[121]STOR951!$G$17" +"[121]STOR951!$G$21" +"[121]STOR951!$G$25" +"[121]STOR951!$E$13" +"[121]STOR951!$E$17" +"[121]STOR951!$E$21" +"[121]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[122]STOR951!$D$13" +"[122]STOR951!$D$17" +"[122]STOR951!$D$21" +"[122]STOR951!$D$25" +"[122]STOR951!$G$13" +"[122]STOR951!$G$17" +"[122]STOR951!$G$21" +"[122]STOR951!$G$25" +"[122]STOR951!$E$13" +"[122]STOR951!$E$17" +"[122]STOR951!$E$21" +"[122]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[123]STOR951!$D$13" +"[123]STOR951!$D$17" +"[123]STOR951!$D$21" +"[123]STOR951!$D$25" +"[123]STOR951!$G$13" +"[123]STOR951!$G$17" +"[123]STOR951!$G$21" +"[123]STOR951!$G$25" +"[123]STOR951!$E$13" +"[123]STOR951!$E$17" +"[123]STOR951!$E$21" +"[123]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[124]STOR951!$D$13" +"[124]STOR951!$D$17" +"[124]STOR951!$D$21" +"[124]STOR951!$D$25" +"[124]STOR951!$G$13" +"[124]STOR951!$G$17" +"[124]STOR951!$G$21" +"[124]STOR951!$G$25" +"[124]STOR951!$E$13" +"[124]STOR951!$E$17" +"[124]STOR951!$E$21" +"[124]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[125]STOR951!$D$13" +"[125]STOR951!$D$17" +"[125]STOR951!$D$21" +"[125]STOR951!$D$25" +"[125]STOR951!$G$13" +"[125]STOR951!$G$17" +"[125]STOR951!$G$21" +"[125]STOR951!$G$25" +"[125]STOR951!$E$13" +"[125]STOR951!$E$17" +"[125]STOR951!$E$21" +"[125]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[96]STOR951!$D$13" +"[96]STOR951!$D$17" +"[96]STOR951!$D$21" +"[96]STOR951!$D$25" +"[96]STOR951!$G$13" +"[96]STOR951!$G$17" +"[96]STOR951!$G$21" +"[96]STOR951!$G$25" +"[96]STOR951!$E$13" +"[96]STOR951!$E$17" +"[96]STOR951!$E$21" +"[96]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[97]STOR951!$D$13" +"[97]STOR951!$D$17" +"[97]STOR951!$D$21" +"[97]STOR951!$D$25" +"[97]STOR951!$G$13" +"[97]STOR951!$G$17" +"[97]STOR951!$G$21" +"[97]STOR951!$G$25" +"[97]STOR951!$E$13" +"[97]STOR951!$E$17" +"[97]STOR951!$E$21" +"[97]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[98]STOR951!$D$13" +"[98]STOR951!$D$17" +"[98]STOR951!$D$21" +"[98]STOR951!$D$25" +"[98]STOR951!$G$13" +"[98]STOR951!$G$17" +"[98]STOR951!$G$21" +"[98]STOR951!$G$25" +"[98]STOR951!$E$13" +"[98]STOR951!$E$17" +"[98]STOR951!$E$21" +"[98]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[99]STOR951!$D$13" +"[99]STOR951!$D$17" +"[99]STOR951!$D$21" +"[99]STOR951!$D$25" +"[99]STOR951!$G$13" +"[99]STOR951!$G$17" +"[99]STOR951!$G$21" +"[99]STOR951!$G$25" +"[99]STOR951!$E$13" +"[99]STOR951!$E$17" +"[99]STOR951!$E$21" +"[99]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[100]STOR951!$D$13" +"[100]STOR951!$D$17" +"[100]STOR951!$D$21" +"[100]STOR951!$D$25" +"[100]STOR951!$G$13" +"[100]STOR951!$G$17" +"[100]STOR951!$G$21" +"[100]STOR951!$G$25" +"[100]STOR951!$E$13" +"[100]STOR951!$E$17" +"[100]STOR951!$E$21" +"[100]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[101]STOR951!$D$13" +"[101]STOR951!$D$17" +"[101]STOR951!$D$21" +"[101]STOR951!$D$25" +"[101]STOR951!$G$13" +"[101]STOR951!$G$17" +"[101]STOR951!$G$21" +"[101]STOR951!$G$25" +"[101]STOR951!$E$13" +"[101]STOR951!$E$17" +"[101]STOR951!$E$21" +"[101]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[102]STOR951!$D$13" +"[102]STOR951!$D$17" +"[102]STOR951!$D$21" +"[102]STOR951!$D$25" +"[102]STOR951!$G$13" +"[102]STOR951!$G$17" +"[102]STOR951!$G$21" +"[102]STOR951!$G$25" +"[102]STOR951!$E$13" +"[102]STOR951!$E$17" +"[102]STOR951!$E$21" +"[102]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[103]STOR951!$D$13" +"[103]STOR951!$D$17" +"[103]STOR951!$D$21" +"[103]STOR951!$D$25" +"[103]STOR951!$G$13" +"[103]STOR951!$G$17" +"[103]STOR951!$G$21" +"[103]STOR951!$G$25" +"[103]STOR951!$E$13" +"[103]STOR951!$E$17" +"[103]STOR951!$E$21" +"[103]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[104]STOR951!$D$13" +"[104]STOR951!$D$17" +"[104]STOR951!$D$21" +"[104]STOR951!$D$25" +"[104]STOR951!$G$13" +"[104]STOR951!$G$17" +"[104]STOR951!$G$21" +"[104]STOR951!$G$25" +"[104]STOR951!$E$13" +"[104]STOR951!$E$17" +"[104]STOR951!$E$21" +"[104]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[105]STOR951!$D$13" +"[105]STOR951!$D$17" +"[105]STOR951!$D$21" +"[105]STOR951!$D$25" +"[105]STOR951!$G$13" +"[105]STOR951!$G$17" +"[105]STOR951!$G$21" +"[105]STOR951!$G$25" +"[105]STOR951!$E$13" +"[105]STOR951!$E$17" +"[105]STOR951!$E$21" +"[105]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"24103739+9313395" +"11360798+9313395" +"SUM(B3:B5)" +"IF(AND(D6>0,D8=0),""Peak ?"",IF(F43>1,""Tier 3"",IF(E43>1,""Tier 2"",""Tier 1"")))" +"""900/550""" +"""1.122/218""" +"""900/575""" +"""2.932/420""" +"""6.959/430""" +"Estimates!H4" +"I14-J14" +"Estimates!Q4" +"J29" +"Estimates!Z4" +"IF(AND(D6>0,D8=0),""Peak ?"",S43)" +"Estimates!H5" +"Estimates!Q5" +"K33" +"Estimates!Z5" +"IF(D10>0,S44,""Zero"")" +"IF(D10=0,""Zero"",V44)" +"IF(AND(D6>0,D8=0),""Peak ?"",S47)" +"IF((D12+D6)=0,""Zero"",E20/((D12+D6)*1000000))" +"IF($J$2=1,P22,Q22)" +"IF(J2=1,R22,S22)" +"J22*1000/K22/24" +"1/L22" +"IF($J$4=1,VLOOKUP(O22,'Performance Curves'!$C$11:$E$82,3),IF($J$4=2,VLOOKUP(O22,'Performance Curves'!$H$11:$J$82,3),IF($J$4=3,VLOOKUP(O22,'Performance Curves'!$M$11:$O$83,3),IF($J$4=4,VLOOKUP(O22,'Performance Curves'!$R$11:$T$82,3),VLOOKUP(O22,'Performance Curves'!$W$11:$Y$82,3)))))" +"IF($J$4=1,VLOOKUP(O22,'Performance Curves'!$AB$11:$AD$82,3),IF($J$4=2,VLOOKUP(O22,'Performance Curves'!$AG$11:$AI$82,3),IF($J$4=3,VLOOKUP(O22,'Performance Curves'!$AL$11:$AN$83,3),IF($J$4=4,VLOOKUP(O22,'Performance Curves'!$AQ$11:$AS$82,3),VLOOKUP(O22,'Performance Curves'!$AV$11:$AX$83,3)))))" +"IF($J$4=1,VLOOKUP(O22,'Performance Curves'!$C$11:$E$82,2),IF($J$4=2,VLOOKUP(O22,'Performance Curves'!$H$11:$J$82,2),IF($J$4=3,VLOOKUP(O22,'Performance Curves'!$M$11:$O$83,2),IF($J$4=4,VLOOKUP(O22,'Performance Curves'!$R$11:$T$82,2),VLOOKUP(O22,'Performance Curves'!$W$11:$Y$82,2)))))" +"IF($J$4=1,VLOOKUP(O22,'Performance Curves'!$AB$11:$AD$82,2),IF($J$4=2,VLOOKUP(O22,'Performance Curves'!$AG$11:$AI$82,2),IF($J$4=3,VLOOKUP(O22,'Performance Curves'!$AL$11:$AN$83,2),IF($J$4=4,VLOOKUP(O22,'Performance Curves'!$AQ$11:$AS$82,2),VLOOKUP(O22,'Performance Curves'!$AV$11:$AX$83,2)))))" +"D8" +"(H29*1000*VLOOKUP(D4,H22:M26,6)/24)" +"I29*0.7457/0.951" +"IF((D10-D8)*1000*VLOOKUP(D4,H22:M26,6)/24*0.7457/0.951<0,0,(D10-D8)*1000*VLOOKUP(D4,H22:M26,6)/24*0.7457/0.951)" +"D14" +"(H30*1000*VLOOKUP(D4,H22:M26,6)/24)" +"B32" +"VLOOKUP($D$4,$H$22:$M$26,6)" +"D6*1000" +"H33*I33*1000" +"D10*H33*1000*0.7457/0.951" +"D12*1000" +"J29" +"MAX(J29+K29,J30)" +"VLOOKUP(D2,U14:V15,2)" +"K33" +"IF(B43>0,B43/$C$37,0.0000000001)" +"IF(D2=1,IF(C43<=125,$B$31*B43,$C$37*125*$B$31),IF(C43<=125,$C$31*B43,$C$37*125*$C$31))" +"IF(C43<=125,0,IF(C43<=295,(C43-125)*$C$37*$B$32,170*$C$37*$B$32))" +"IF(C43>295,(C43-295)*$C$37*$B$33,0)" +"SUM(D43:F43)" +"$B$34*B43" +"$B$35*B43" +"IF(C37>=10,(C37-10)*$B$28,0)" +"-IF(C37<=3000,C37*0.25,(3000*0.25+($C$37-3000)*0.2))" +"$B$27" +"SUM(K43:N43)" +"O43+J43" +"0.0725*Q43" +"R43+Q43" +"VLOOKUP($D$4,$H$22:$L$26,5)*B43/0.7457*0.951" +"IF(U43>0,S43/U43,0)" +"L33" +"C45-C43" +"S44/U44" +"B44+B43" +"B45/($C$37+K29)" +"IF(D2=1,IF(C45<=125,$B$31*B45,$C$37*125*$B$31),IF(C45<=125,$C$31*B45,$C$37*125*$C$31))" +"IF(C37>=10,(C37-10)*$B$28,0)" +"$K$29*$B$28" +"-IF(C37<=3000,C37*0.25,(3000*0.25+($C$37-3000)*0.2))" +"B45/0.7457*0.951*VLOOKUP($D$4,$H$22:$L$26,5)" +"K33+K34" +"IF(B47>0,B47/$C$38,0.0000000001)" +"IF(D2=1,IF(C47<=125,$B$31*B47,$C$38*125*$B$31),IF(C47<=125,$C$31*B47,$C$38*125*$C$31))" +"IF(C47<=125,0,IF(C47<=295,(C47-125)*$C$38*$B$32,170*$C$38*$B$32))" +"IF(C47>295,(C47-295)*$C$38*$B$33,0)" +"IF(C38>=10,(C38-10)*$B$28,0)" +"-IF(C38<=3000,C38*0.25,(3000*0.25+($C$38-3000)*0.2))" +"AI10+AI9+AI8" +"SUM(H7:H14)" +"+Z15*0.0725" +"SUM(H15:H16)" +"SUM(AD4:AD23)" +"MAX(AD3:AD23)" +"SUM(C4:C33)" +"SUM(L5:L33)" +"MAX(C3:C32)" +"MAX(L3:L33)" +"SUM(U5:U35)" +"MAX(U3:U35)" +"C11+(C$82-C$11)/71" +"D11+(D$71-D$11)/60" +"I11+(I$51-I$11)/40" +"M11+(M$83-M$11)/72" +"N11+(N$31-N$11)/20" +"S11+(S$61-S$11)/50" +"W11+($W$82-W$11)/71" +"AB11+($AB$82-$AB$11)/71" +"AG11+($AG$82-$AG$11)/71" +"AH11+(AH$41-AH$11)/30" +"AM11+(AM$21-AM$11)/10" +"AM22+(AM$72-AM$22)/50" +"N32+(N$82-N$32)/50" +"X32+(X$92-X$32)/60" +"AH42+(AH$117-AH$42)/75" +"AR42+(AR$122-AR$42)/80" +"I52+(I$122-I$52)/70" +"S62+(S$122-S$62)/60" +"AC62+(AC$112-AC$62)/50" +"D72+(D$122-D$72)/50" +"AM73+(AM$118-AM$73)/45" +"AW73+(AW$123-AW$73)/50" +"N83+(N$123-N$83)/40" +"X93+(X$123-X$93)/30" +"C8" +"D3+(D4+D5)" +"D6-D8" +"(C6-C3)/C3" +"C8" +"D3+(D4+D5)" +"D6-D8" +"C9/C8" +"SUM(E3:E25)" +"H82-G82" +"SUM(O83:U83)/105" +"763.489+800" +"756.776+800" +"Y119-I119" +"Y119-H145" +"2602.645+800" +"2801.605+800" +"17136.544" +"1097+2253" +"1369+2333" +"1293+3441" +"3841+1208" +"4227" +"2715+817" +"SUM(E174:E185)" +"E186+E26" +"#REF!/#REF!" +"#REF!/C187" +"#REF!/S187" +"#REF!/B187" +"#REF!/D187" +"#REF!/Q187" +"2072+706" +"1872+683" +"2694+775" +"3171+865" +"3524+967" +"745+3573" +"749+3689" +"3709+805" +"566+3709" +"3709+545" +"3772+638" +"304+3821" +"3815+926" +"3640+1210" +"3315+746" +"2804+60" +"2407+851" +"1495+851" +"926+852" +"595+852" +"419+974" +"214+841" +"124+853" +"124+989" +"413+1065" +"892+935" +"1918+779" +"1968+1879" +"2082+499" +"2082+498" +"2344+776" +"3518+776" +"2585+692" +"2908+692" +"3470+827" +"3717+827" +"3768+801" +"3511+801" +"3421+897" +"3990" +"2445+897" +"874+2204" +"874+1974" +"1669+860" +"1641+860" +"1667+689" +"2077+689" +"2574+883" +"883+3009" +"3340+914" +"3340+857" +"3340+794" +"3340+807" +"3340+887" +"3340+886" +"3340+986" +"3340+680" +"2340+598" +"1976+598" +"1751+800" +"1400+800" +"1921+967" +"1426+967" +"1989+1001" +"2336+1000" +"2765+1027" +"2730+727" +"2779+727" +"2970+987" +"2980+842" +"3374+843" +"3213+709" +"3214+709" +"3213+728" +"3111+599" +"2794+599" +"2718+825" +"2470+825" +"1278+816" +"419+816" +"29+791" +"180+791" +"0+289" +"320+289" +"1162+719" +"1331+719" +"1513+846" +"1506+846" +"2515+593" +"2984+593" +"3094+697" +"3257+697" +"S220-R220" +"SUM(S264:T264)" +"'History By Facility'!B118" +"'History By Facility'!I119" +"'History By Facility'!P119" +"J5-I5" +"'History By Facility'!Y119" +"L5-J5" +"M5+K5" +"'History By Facility'!H145" +"L5-O5" +"H5-O5" +"SUM(D5:D27)" +"P28-P20" +"'History By Facility'!C250" +"'History By Facility'!E235" +"'History By Facility'!H235" +"'History By Facility'!P235" +"'History By Facility'!Y235" +"'History By Facility'!H250" +"SUM(D32:D43)" +"D44+D28" +"P46-P20" +"'History By Facility'!Y144" +"'History By Facility'!X144" +"'History By Facility'!Z144" +"G2" +"'History By Facility'!Y144" +"'History By Facility'!Y118" +"G3-H3" +"L3" +"E3-O3" +"SUM(E3:E25)" +"'History By Facility'!Y142" +"'History By Facility'!X142" +"'History By Facility'!Z142" +"G2" +"'History By Facility'!W234" +"'History By Facility'!Y250" +"'History By Facility'!X250" +"'History By Facility'!Z250" +"'History By Facility'!Y235" +"SUM(E32:E43)" +"'History By Facility'!Y247" +"'History By Facility'!X247" +"'History By Facility'!Z247" +"G44+G26" +"B6*(F6-D6)" +"G6" +"H6+G7" +"G7" +"G8" +"G10" +"G12" +"G14" +"G15" +"G33" +"G34" +"G95" +"G117" +"G124" +"G150" +"G154" +"G171" +"G175" +"G191" +"G194" +"G195" +"80645*3" +"G213" +"G214" +"SUM(I6:I219)" +"SUM(R221:AB221)" +"SUM(I220:Q220)" +"SUM(B202:B203)" +"R220-R221" +"U220" +"AG223-AG221" +"AE222+AE221" +"AG221+AE223" +"+R220+Q220" +"SUM(R125:S126)" +"SUM(Q125:S130)" +"F10-D61" +"[19]STOR951!$D$13" +"[71]STOR951!$D$13" +"IF(T10>0,(G10+I10+K10+M10+O10+Q10+S10-U10)/8,(G10+I10+K10+M10+O10+Q10+S10)/7)" +"[19]STOR951!$D$17" +"[71]STOR951!$D$17" +"IF(AR10>0,(AE10+AG10+AI10+AK10+AM10+AO10+AQ10+AS10)/8,(AE10+AG10+AI10+AK10+AM10+AO10+AQ10)/7)" +"[19]STOR951!$D$21" +"[71]STOR951!$D$21" +"IF(BP10>0,(BC10+BE10+BG10+BI10+BK10+BM10+BO10+BQ10)/8,(BC10+BE10+BG10+BI10+BK10+BM10-BO10)/7)" +"BB10+AD10+F10" +"IF(CM10>0,(CN10+CL10+CJ10+CH10+CF10+CD10+CB10+BZ10)/8,(CL10+CJ10+CH10+CF10+CD10+CB10+BZ10)/7)" +"IF(CM10=0,0,CM10-CK10)" +"CP10/30" +"CQ10/7" +"CO10" +"F11-F10" +"[20]STOR951!$D$13" +"[72]STOR951!$D$13" +"[20]STOR951!$D$17" +"[72]STOR951!$D$17" +"[20]STOR951!$D$21" +"[72]STOR951!$D$21" +"CP11/29" +"[21]STOR951!$D$13" +"[73]STOR951!$D$13" +"[21]STOR951!$D$17" +"[73]STOR951!$D$17" +"[21]STOR951!$D$21" +"[73]STOR951!$D$21" +"CP12/28" +"[22]STOR951!$D$13" +"[74]STOR951!$D$13" +"[22]STOR951!$D$17" +"[74]STOR951!$D$17" +"[22]STOR951!$D$21" +"[74]STOR951!$D$21" +"CP13/27" +"[23]STOR951!$D$13" +"[75]STOR951!$D$13" +"[23]STOR951!$D$17" +"[75]STOR951!$D$17" +"[23]STOR951!$D$21" +"[75]STOR951!$D$21" +"CP14/26" +"[24]STOR951!$D$13" +"[76]STOR951!$D$13" +"[24]STOR951!$D$17" +"[76]STOR951!$D$17" +"[24]STOR951!$D$21" +"[76]STOR951!$D$21" +"CP15/25" +"[25]STOR951!$D$13" +"[77]STOR951!$D$13" +"[25]STOR951!$D$17" +"[77]STOR951!$D$17" +"[25]STOR951!$D$21" +"[77]STOR951!$D$21" +"CP16/24" +"[26]STOR951!$D$13" +"[18]STOR951!$D$13" +"[26]STOR951!$D$17" +"[18]STOR951!$D$17" +"[26]STOR951!$D$21" +"[18]STOR951!$D$21" +"CP17/23" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"CP18/22" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"CP19/21" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"CP20/20" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"CP21/19" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"CP22/18" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"CP23/17" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"CP24/16" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"CP25/15" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"CP26/14" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"CP27/13" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"CP28/12" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"CP29/11" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"CP30/10" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"CP31/9" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"CP32/8" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"CP34/6" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"CP35/5" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"CP36/4" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"CP37/3" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"CP38/2" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"CP39/1" +"SUM(CO31:CO39)+CM30" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"SUM(CT15:CT39)" +"[50]STOR951!$D$13" +"T40+U41" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"(CK42+CI42+CG42+CE42+CC42+CA42+BY42)/7" +"CM42-CQ42" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"B43" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[54]STOR951!$D$13" +"[1]STOR951!$D$17" +"[54]STOR951!$D$17" +"[1]STOR951!$D$21" +"[54]STOR951!$D$21" +"[55]STOR951!$D$13" +"[2]STOR951!$D$17" +"[55]STOR951!$D$17" +"[2]STOR951!$D$21" +"[55]STOR951!$D$21" +"[56]STOR951!$D$13" +"[3]STOR951!$D$17" +"[56]STOR951!$D$17" +"[3]STOR951!$D$21" +"[56]STOR951!$D$21" +"[57]STOR951!$D$13" +"[4]STOR951!$D$17" +"[57]STOR951!$D$17" +"[4]STOR951!$D$21" +"[57]STOR951!$D$21" +"(CK48+CI48+CG48+CE48+CC48+CA48+BY48+BW48)/8" +"[58]STOR951!$D$13" +"[5]STOR951!$D$17" +"[58]STOR951!$D$17" +"[5]STOR951!$D$21" +"[58]STOR951!$D$21" +"[59]STOR951!$D$13" +"[6]STOR951!$D$17" +"[59]STOR951!$D$17" +"[6]STOR951!$D$21" +"[59]STOR951!$D$21" +"[60]STOR951!$D$13" +"[7]STOR951!$D$17" +"[60]STOR951!$D$17" +"[7]STOR951!$D$21" +"[60]STOR951!$D$21" +"[61]STOR951!$D$13" +"[8]STOR951!$D$17" +"[61]STOR951!$D$17" +"[8]STOR951!$D$21" +"[61]STOR951!$D$21" +"[62]STOR951!$D$13" +"[9]STOR951!$D$17" +"[62]STOR951!$D$17" +"[9]STOR951!$D$21" +"[62]STOR951!$D$21" +"[63]STOR951!$D$13" +"[10]STOR951!$D$17" +"[63]STOR951!$D$17" +"[10]STOR951!$D$21" +"[63]STOR951!$D$21" +"[64]STOR951!$D$13" +"[11]STOR951!$D$17" +"[64]STOR951!$D$17" +"[11]STOR951!$D$21" +"[64]STOR951!$D$21" +"[65]STOR951!$D$13" +"[12]STOR951!$D$17" +"[65]STOR951!$D$17" +"[12]STOR951!$D$21" +"[65]STOR951!$D$21" +"[66]STOR951!$D$13" +"[13]STOR951!$D$17" +"[66]STOR951!$D$17" +"[13]STOR951!$D$21" +"[66]STOR951!$D$21" +"[67]STOR951!$D$13" +"[14]STOR951!$D$17" +"[67]STOR951!$D$17" +"[14]STOR951!$D$21" +"[67]STOR951!$D$21" +"[68]STOR951!$D$13" +"[15]STOR951!$D$17" +"[68]STOR951!$D$17" +"[15]STOR951!$D$21" +"[68]STOR951!$D$21" +"[69]STOR951!$D$13" +"[16]STOR951!$D$17" +"[69]STOR951!$D$17" +"[16]STOR951!$D$21" +"[69]STOR951!$D$21" +"[70]STOR951!$D$13" +"[17]STOR951!$D$17" +"[70]STOR951!$D$17" +"[17]STOR951!$D$21" +"[70]STOR951!$D$21" +"BY40-CA10" +"CA39-CC10" +"CC39-CE11" +"CE38-CE61" +"CG40-CG61" +"CI41-CK11" +"AVERAGE(BY63:CK63)" +"SUM(BZ40:BZ44)" +"SUM(BZ45:BZ48)" +"SUM(BX49:BX52)" +"SUM(BZ49:BZ53)" +"SUM(BX53:BX57)" +"SUM(BZ54:BZ57)" +"#REF!" +"BR45+AT45+V45" +"AVERAGE(#REF!,#REF!,#REF!,#REF!)" +"SUM(BX58:BX61)" +"SUM(BW64:BW68)" +"AVERAGE(#REF!,#REF!,#REF!,#REF!,#REF!)" +"$BR$51+$AT$51+$V$51" +"$BR$52+$AT$52+$V$52" +"$BR$53+$AT$53+$V$53" +"$BR$54+$AT$54+$V$54" +"$BR$55+$AT$55+$V$55" +"$BR$56+$AT$56+$V$56" +"$BR$57+$AT$57+$V$57" +"$BR$58+$AT$58+$V$58" +"$BR$59+$AT$59+$V$59" +"BZ10" +"CF10" +"BR10+AT10+V10" +"CC10" +"CA10" +"AVERAGE(BY10,CA10,CC10,CE10,CG10)" +"CF14" +"CB14" +"CB15" +"CD17" +"CH19" +"CH20" +"CD24" +"BZ32" +"G6/$G$3" +"I6*B6" +"C6" +"AVERAGE(B6:B17)" +"E48+E44+E40+E38+E34+E31+E30" +"SUM(I30:I49)" +"SUM(B5:M5)" +"AVERAGE(B5:M5)" +"AVERAGE(B6:M6)" +"(O7*O5)*0.1" +"(O7*O5)*0.1" +"B12*B11" +"N13/N11" +"O14*0.1" +"O14*0.1" +"(O22*O25)*0.1" +"Q33-Q25" +"AVERAGE(A4:L4)" +"AVERAGE(A5:L5)" +"M5*0.1" +"N5*N4" +"SUM(A8:L8)" +"M10/M8" +"(N8*M11)*0.1" +"(H9/12)*0.1" +"N11*N8" +"N13-N6" +"N15/30" +"SUM(A17:L17)" +"M19/N17" +"(M20*M17)*0.1" +"(M17*M20)*0.1" +"N26-N20" +"M23-M17" +"(M30*M20)*0.1" +"M26-M20" +"(M31*M17)*0.1" +"N31+N30" +"SUM(E3:E25)" +"H82-G82" +"SUM(O83:U83)/105" +"763.489+800" +"756.776+800" +"Y119-I119" +"Y119-H145" +"2602.645+800" +"2801.605+800" +"17136.544" +"1097+2253" +"1369+2333" +"1293+3441" +"3841+1208" +"4227" +"2715+817" +"SUM(E174:E185)" +"E186+E26" +"#REF!/#REF!" +"#REF!/C187" +"#REF!/S187" +"#REF!/B187" +"#REF!/D187" +"#REF!/Q187" +"2072+706" +"1872+683" +"2694+775" +"3171+865" +"3524+967" +"745+3573" +"749+3689" +"3709+805" +"566+3709" +"3709+545" +"3772+638" +"304+3821" +"3815+926" +"3640+1210" +"3315+746" +"2804+60" +"2407+851" +"1495+851" +"926+852" +"595+852" +"419+974" +"214+841" +"124+853" +"124+989" +"413+1065" +"892+935" +"1918+779" +"1968+1879" +"2082+499" +"2082+498" +"2344+776" +"3518+776" +"2585+692" +"2908+692" +"3470+827" +"3717+827" +"3768+801" +"3511+801" +"3421+897" +"3990" +"2445+897" +"874+2204" +"874+1974" +"1669+860" +"1641+860" +"1667+689" +"2077+689" +"2574+883" +"883+3009" +"3340+914" +"3340+857" +"3340+794" +"3340+807" +"3340+887" +"3340+886" +"3340+986" +"3340+680" +"2340+598" +"1976+598" +"1751+800" +"1400+800" +"1921+967" +"1426+967" +"1989+1001" +"2336+1000" +"2765+1027" +"2730+727" +"2779+727" +"2970+987" +"2980+842" +"3374+843" +"3213+709" +"3214+709" +"3213+728" +"3111+599" +"2794+599" +"2718+825" +"2470+825" +"1278+816" +"419+816" +"29+791" +"180+791" +"0+289" +"320+289" +"1162+719" +"1331+719" +"1513+846" +"1506+846" +"2515+593" +"2984+593" +"3094+697" +"3257+697" +"S220-R220" +"SUM(S264:T264)" +"'History By Facility'!B118" +"'History By Facility'!I119" +"'History By Facility'!P119" +"J5-I5" +"'History By Facility'!Y119" +"L5-J5" +"M5+K5" +"'History By Facility'!H145" +"L5-O5" +"H5-O5" +"SUM(D5:D27)" +"P28-P20" +"'History By Facility'!C250" +"'History By Facility'!E235" +"'History By Facility'!H235" +"'History By Facility'!P235" +"'History By Facility'!Y235" +"'History By Facility'!H250" +"SUM(D32:D43)" +"D44+D28" +"P46-P20" +"'History By Facility'!W144" +"'History By Facility'!V144" +"'History By Facility'!X144" +"G2" +"'History By Facility'!W144" +"'History By Facility'!W118" +"G3-H3" +"L3" +"E3-O3" +"SUM(E3:E25)" +"'History By Facility'!W142" +"'History By Facility'!V142" +"'History By Facility'!X142" +"G2" +"'History By Facility'!W234" +"'History By Facility'!W250" +"'History By Facility'!V250" +"'History By Facility'!X250" +"SUM(E32:E43)" +"'History By Facility'!W247" +"'History By Facility'!V247" +"'History By Facility'!X247" +"G44+G26" +"SUM(B3:B13)" +"HN15-(HN14/1000)" +"AK17-(AK14/1000)" +"FN17-(FO14/1000)" +"B14/1000" +"FO14/1000" +"-11+(AQ17-AR17)" +"AR20+(AR17-AS17)+1.6" +"AS20+(AS17-AT17)" +"AX20+(AX17-AY17)+1.45" +"AY20+(AY17-AZ17)-1.5" +"BE20+(BE17-BF17)+2.4" +"BL20+(BL17-BM17)-2.18" +"BS20+(BS17-BT17)-0.71" +"BZ20+(BZ17-CA17)-0.95" +"CG20+(CG17-CH17)+3.75" +"CN20+(CN17-CO17)-0.92" +"CU20+(CU17-CV17)-0.5" +"DB20+(DB17-DC17)-0.17" +"DI20+(DI17-DJ17)+1.86" +"DP20+(DP17-DQ17)-0.4" +"DW20+(DW17-DX17)-0.05" +"DZ20+(DZ17-EB17)" +"EE20+(EE17-EF17)+1.22" +"EL20+(EL17-EM17)-1.58" +"ES20+(ES17-ET17)+1.06" +"EZ20+(EZ17-FA17)-0.94" +"FG20+(FG17-FH17)-0.45" +"FN20+(FN17-FO17)+2.1" +"FU20+(FU17-FV17)+0.96" +"GB20+(GB17-GC17)-1" +"GI20+(GI17-GJ17)+0.59" +"(GP20+(GP17-GQ17))+0.24" +"(GW20+(GW17-GX17))-3.99" +"HD20+(HD17-HE17)+0.64" +"HR20+(HR17-HS17)-0.15" +"HY20+(HY17-HZ17)+0.35" +"IF20+(IF17-IG17)+2.04" +"IM20+(IM17-IN17)-1.11" +"SUM(B20:H20)" +"SUM(DX20:EE20)" +"SUM(FA20:FG20)+19" +"AVERAGE(GI17:HM17)" +"AVERAGE(HN16:IR16)" +"AVERAGE(IN16:IT16)" +"CV21" +"CV22+DC21" +"AVERAGE(IN18:IT18)" +"AJ21-AJ22" +"SUM(IG15:IM15)" +"SUM(AD17:AJ17)" +"SUM(DX17:EE17)" +"CV17" +"SUM(B3:B4)" +"B5+B6+B10" +"B7+B8+B9+B11+B12+B13" +"SUM(B28:B30)" +"SUM(B28:H28)" +"(((CG33-BZ33)*-1)/1000)+CA33" +"(BT33*1000)+(BS33-CG33)" +"SUM(DX28:EE28)" +"BZ25-CG25" +"(BS25-CG25)*1000" +"SUM(BM33:BM36)" +"(GI36-GB36)/1000" +"GB21-GI21" +"HD38-HD37" +"SUM(FV3:GB3)" +"HD40-GW40" +"SUM(IM40:IM41)-SUM(IF40:IF41)" +"SUM(FV6:GB6)" +"IM42" +"SUM(FV11:GB11)" +"SUM(IM43:IM45)-SUM(IF43:IF45)" +"SUM(FV14:GB14)" +"EC43-EC41" +"ED44-ED41" +"EE45-EE41" +"EH46-EH41" +"EI47-EI42" +"EJ48-EJ42" +"EK49-EK43" +"EL50-EL44" +"EM50-EM45" +"EN50-EN46" +"EO51-EO46" +"EP52-EP46" +"EQ53-EQ47" +"ER54-ER48" +"ES55-ES49" +"ET55-ET50" +"EU55-EU51" +"EV56-EV51" +"EW57-EW51" +"EX58-EX52" +"EY59-EY53" +"EZ60-EZ54" +"FA60-FA55" +"FB60-FB56" +"FD61-FD56" +"FE62-FE57" +"FF63-FF58" +"FG64-FG60" +"FI64-FI61" +"FJ65-FJ61" +"FK66-FK61" +"FL67-FL61" +"FM68-FM62" +"FN69-FN63" +"FO69-FO64" +"FP69-FP65" +"-FQ70-FQ65" +"FR71-FR65" +"FS72-FS66" +"FT73-FT67" +"FU74-FU68" +"FV74-FV69" +"FW74-FW70" +"FX75-FX70" +"FZ75-FZ71" +"GA78-GA72" +"GB79-GB73" +"GC79-GC74" +"GD79-GD75" +"GE80-GE75" +"GF81-GF76" +"GH83-GH77" +"GI84-GI78" +"GJ84-GJ79" +"GK84-GK80" +"GM85-GM80" +"GN86-GN81" +"GO87-GO82" +"GP88-GP83" +"GQ88-GQ84" +"GR88-GR85" +"GS89-GS85" +"GT90-GT85" +"GU91-GU85" +"GV92-GV86" +"GW93-GW87" +"GX93-GX88" +"GY93-GY89" +"GZ94-GZ89" +"HA95-HA89" +"HB96-HB90" +"HC97-HC91" +"HD98-HD92" +"HE98-HE93" +"HF98-HF94" +"HG99-HG94" +"HH100-HH94" +"HI101-HI95" +"HJ102-HJ96" +"HK102-HK97" +"HL102-HL98" +"HM102-HM99" +"HN104-HN99" +"HO105-HO99" +"HP106-HP100" +"HQ107-HQ101" +"HR108-HR102" +"HS108-HS103" +"HT108-HT104" +"HU109-HU104" +"HV110-HV104" +"HW111-HW105" +"HX112-HX106" +"HY113-HY107" +"HZ113-HZ108" +"IA113-IA109" +"IB114-IB109" +"ID116-ID110" +"IE117-IE111" +"IF118-IF112" +"IG118-IG113" +"IH118-IH114" +"II119-II114" +"IJ120-IJ114" +"IK121-IK115" +"IL122-IL116" +"IM123-IM117" +"IN123-IN118" +"IO123-IO119" +"IP124-IP119" +"IQ125-IQ119" +"IR126-IR120" +"IS127-IS121" +"IT127-IT123" +"SUM(FU133:FU138)" +"SUM(B133:B139)" +"IF(FU141=0,FU139,(FU141-FU144)*1000)" +"(E143+C143)/2" +"B145-(B140/1000)" +"HJ145-(HJ139/1000)" +"B140/1000" +"HJ139/1000" +"IT20+(IT17-B145)-0.93" +"H148+(H145-I145)-0.04" +"V148+(V145-W145)-1.77" +"AC148+(AC145-AD145)+1.69" +"AJ148+(AJ145-AK145)-3.83" +"AQ148+(AQ145-AR145)+0.13" +"AX148+(AX145-AY145)-1.51" +"BE148+(BE145-BF145)-1.74" +"BL148+(BL145-BM145)+0.22" +"BS148+(BS145-BT145)+2.12" +"BZ148+(BZ145-CA145)-0.74" +"CG148+(CG145-CH145)-2.25" +"CN148+(CN145-CO145)-2.27" +"CU148+(CU145-CV145)+3.41" +"DB148+(DB145-DC145)+1.56" +"DI148+(DI145-DJ145)+4.5" +"DP148+(DP145-DQ145)-7.13" +"DW148+(DW145-DX145)+1.81" +"ED148+(ED145-EE145)-2.54" +"EK148+(EK145-EL145)+3.49" +"EY148+(EY145-EZ145)-3.53" +"FF148+(FF145-FG145)+2.77" +"FM148+(FM145-FN145)+1.43" +"FT148+(FT145-FU145)+2.27" +"GA148+(GA145-GB145)-0.07" +"GO148+(GO145-GP145)-0.38" +"HC148+(HC145-HD145)+1.03" +"HQ148+(HQ145-HR145)+0.09" +"HX148+(HX145-HY145)+3.05" +"IE148+(IE145-IF145)-1.95" +"IL148+(IL145-IM145)-2.99" +"SUM(B148:H148)+12" +"AVERAGE(AD143:BH143)" +"3.41" +"IN22+B149" +"IT23" +"H151/7" +"AVERAGE(BI143:CL143)" +"AVERAGE(DR143:EV143)" +"AVERAGE(EW143:FY143)" +"IT24" +"SUM(B133:B134)" +"HY149+IF149+IM149" +"#REF!+B135+#REF!" +"B136+#REF!+#REF!+B137+B138+B139" +"GW149+HD149+HK149+HR149" +"HY149+IF149+IM149" +"32-9" +"SUM(AK162:AK164)+1" +"SUM(AY133:BE133)" +"BE151" +"BE149" +"B171-B166" +"C171-C167" +"D171-D168" +"F172-F169" +"H174-H170" +"I174-I171" +"J174-J172" +"K175-K172" +"M176-M172" +"O178-O173" +"Q178-Q175" +"R179-R175" +"S180-S175" +"T181-T176" +"V183-V177" +"X183-X179" +"Y184-Y179" +"AA185-AA180" +"AC188-AC182" +"AE188-AE184" +"AF189-AF184" +"AI192-AI186" +"AJ193-AJ187" +"AL193-AL189" +"AO196-AO193" +"AP197-AP194" +"AQ198-AQ194" +"AS198-AS195" +"AT199-AT195" +"AU200-AU195" +"AV201-AV196" +"AZ203-AZ199" +"BC203-BC200" +"BD202-BD203" +"BE203-BE203" +"BU220-BU214" +"BV221-BV214" +"BW222-BW214" +"BX223-BX215" +"BY224-BY217" +"BZ225-BZ217" +"CA225-CA218" +"CB225-CB221" +"CC226-CC221" +"CD227-CD221" +"CE228-CE222" +"CF228-CF223" +"CG228-CG224" +"CH228-CH225" +"CI228-CI226" +"CJ229-CJ226" +"CK230-CK226" +"CL231-CL227" +"CM232-CM228" +"CN233-CN228" +"CP233-CP229" +"CQ234-CQ229" +"CR235-CR229" +"CS236-CS230" +"CT237-CT231" +"CU238-CU232" +"CV238-CV233" +"CW238-CW234" +"CX239-CX234" +"CY240-CY234" +"CZ241-CZ235" +"DA242-DA236" +"DB243-DB237" +"DC243-DC238" +"DD243-DD239" +"DE244-DE239" +"DF245-DF239" +"DG246-DG240" +"DH247-DH241" +"DI247-DI242" +"DJ247-DJ243" +"DK247-DK244" +"DL248-DL244" +"DM249-DM244" +"DN250-DN245" +"DO251-DO246" +"DP251-DP247" +"DQ251-DQ248" +"DT252-DT248" +"DU253-DU249" +"DV254-DV250" +"DW255-DW251" +"DX255-DX252" +"DZ256-DZ252" +"EA257-EA252" +"EB258-EB252" +"EC259-EC253" +"ED260-ED254" +"EE260-EE255" +"EF260-EF256" +"EG261-EG256" +"EH262-EH256" +"EI263-EI257" +"EJ264-EJ258" +"EK265-EK259" +"EM265-EM262" +"EN266-EN262" +"EO267-EO262" +"ER270-ER264" +"ET270-ET266" +"EU271-EU266" +"EY275-EY269" +"FA275-FA271" +"FB276-FB271" +"FF280-FF274" +"FH280-FH276" +"FJ282-FJ276" +"FK283-FK277" +"FL284-FL278" +"FM285-FM279" +"FO285-FO281" +"FQ286-FQ281" +"FR287-FR282" +"FT289-FT284" +"FU289-FU285" +"FV289-FV286" +"FW290-FW286" +"FX291-FX286" +"GA294-GA288" +"GD295-GD290" +"GE296-GE290" +"GH299-GH293" +"GJ299-GJ295" +"GL301-GL295" +"GO304-GO298" +"GS306-GS300" +"GT307-GT301" +"GV309-GV303" +"HE314-HE310" +"HJ319-HJ312" +"HL319-HL315" +"HM320-HM315" +"HR324-HR319" +"HS324-HS320" +"HT325-HT320" +"HW328-HW322" +"HY329-HY324" +"IC332-IC325" +"IE334-IE328" +"IF334-IF330" +"IH335-IH330" +"IK338-IK332" +"IM339-IM334" +"IN339-IN335" +"IO340-IO335" +"IQ342-IQ335" +"IR343-IR335" +"IS344-IS335" +"B378-B374" +"C378-C375" +"D378-D376" +"SUM(B351:B356)" +"IS148+(IS145-B363)+1.65" +"H366+(H363-I363)+0.55" +"O366+(O363-P363)-0.01" +"V366+(V363-W363)+1" +"AC366+(AC363-AD363)-1.89" +"AJ366+(AJ363-AK363)+0.67" +"AQ366+(AQ363-AR363)+0.12" +"AX366+(AX363-AY363)+1.95" +"BL366+(BL363-BM363)-1.2" +"BS366+(BS363-BT363)-1.1" +"BZ366+(BZ363-CA363)+0.61" +"CG366+(CG363-CH363)+0.06" +"CN366+(CN363-CO363)+1.21" +"CU366+(CU363-CV363)-1.01" +"DB366+(DB363-DC363)-0.3" +"DI366+(DI363-DJ363)+1.89" +"DP366+(DP363-DQ363)-0.27" +"DW366+(DW363-DX363)+0.88" +"ED366+(ED363-EE363)-0.34" +"EK366+(EK363-EL363)-3.45" +"ER366+(ER363-ES363)+1.24" +"EY366+(EY363-EZ363)-1.4" +"FF366+(FF363-FG363)-1.29" +"FM366+(FM363-FN363)+0.43" +"FT366+(FT363-FU363)-2.28" +"GA366+(GA363-GB363)-0.6" +"GH366+(GH363-GI363)+1.75" +"GO366+(GO363-GP363)+0.65" +"GV366+(GV363-GW363)-0.58" +"HC366+(HC363-HD363)+2.6" +"HJ366+(HJ363-HK363)+1.53" +"HX366+(HX363-HY363)+7.44" +"IE366+(IE363-IF363)-1.9" +"SUM(P366:V366)+22.5" +"SUM(AY366:BE366)+15" +"SUM(CV366:DB366)-2" +"SUM(DC366:DI366)-1" +"SUM(DJ366:DP366)+22" +"SUM(DX366:ED366)-0.5" +"IM150+B367" +"W367+P368" +"SUM(EE351:EK351)" +"SUM(CH351:CN351)" +"FM369" +"FM367" +"FT370" +"-5000-4700" +"B382-B374" +"C382-C375" +"D383-D376" +"E384-E378" +"F385-F378" +"H386-H378" +"I386-I379" +"J386-J380" +"K388-K381" +"L389-L382" +"M390-M383" +"N391-N383" +"O392-O383" +"P392-P384" +"Q392-Q385" +"R393-R386" +"S394-S387" +"T395-T388" +"U396-U388" +"V397-V388" +"W397-W389" +"X397-X390" +"Y398-Y391" +"Z399-Z392" +"AA400-AA393" +"AB401-AB393" +"AC402-AC393" +"AD402-AD395" +"AF403-AF396" +"AG404-AG397" +"AH405-AH398" +"AJ406-AJ398" +"AK406-AK399" +"AL406-AL400" +"AM407-AM401" +"AN408-AN402" +"AO409-AO403" +"AP410-AP403" +"AQ411-AQ403" +"AR411-AR404" +"AS411-AS405" +"AT412-AT406" +"AU413-AU406" +"AV414-AV407" +"AW415-AW407" +"AX416-AX407" +"AY416-AY408" +"AZ416-AZ409" +"BA416-BA410" +"BB416-BB411" +"BC417-BC412" +"BD418-BD412" +"BE419-BE412" +"BF419-BF413" +"BG419-BG414" +"BH420-BH415" +"BI421-BI417" +"BJ422-BJ417" +"BK423-BK417" +"BL424-BL417" +"BP426-BP419" +"BQ427-BQ420" +"BR428-BR420" +"BS429-BS420" +"BV430-BV423" +"BW431-BW424" +"BX432-BX425" +"BY433-BY425" +"BZ434-BZ425" +"CA434-CA426" +"CB434-CB427" +"CC435-CC428" +"CD436-CD429" +"CE437-CE430" +"CF438-CF430" +"CG439-CG430" +"CH439-CH431" +"CJ440-CJ433" +"CK441-CK434" +"CL442-CL435" +"CM443-CM435" +"CN444-CN436" +"CP444-CP437" +"CQ445-CQ438" +"CR446-CR439" +"CS447-CS440" +"CT448-CT440" +"CU449-CU440" +"CV449-CV441" +"CW449-CW442" +"CX450-CX443" +"CY451-CY444" +"CZ452-CZ445" +"DA453-DA445" +"DB454-DB445" +"DC454-DC446" +"DD454-DD447" +"DE455-DE448" +"DF456-DF449" +"DG457-DG450" +"DH458-DH450" +"DI459-DI450" +"DJ459-DJ451" +"DK459-DK452" +"DL459-DL453" +"DM460-DM454" +"DN461-DN455" +"DO462-DO455" +"DP463-DP455" +"DQ463-DQ456" +"DR464-DR457" +"DV467-DV460" +"EB470-EB464" +"EC471-EC464" +"ED472-ED464" +"EE472-EE465" +"EI475-EI468" +"EJ476-EJ468" +"EK477-EK468" +"EL477-EL469" +"EM477-EM470" +"EN478-EN471" +"EO480-EO472" +"EP480-EP473" +"EQ481-EQ473" +"ER482-ER473" +"ES482-ES474" +"ET482-ET475" +"EU483-EU476" +"EV484-EV477" +"EW485-EW478" +"EX486-EX478" +"EY487-EY478" +"EZ487-EZ479" +"FA487-FA480" +"FB488-FB481" +"FC489-FC482" +"FD490-FD483" +"FE491-FE483" +"FF492-FF483" +"FG492-FG484" +"FH492-FH485" +"FI493-FI486" +"FJ494-FJ487" +"FK495-FK488" +"FL496-FL488" +"FM497-FM489" +"FO497-FO490" +"FQ499-FQ492" +"FR500-FR493" +"FS501-FS493" +"FT502-FT493" +"FU502-FU494" +"FV502-FV495" +"FW503-FW496" +"FX504-FX497" +"FY505-FY498" +"FZ506-FZ498" +"GA507-GA499" +"GC507-GC500" +"GD508-GD501" +"GE509-GE502" +"GF510-GF503" +"GG511-GG503" +"GH512-GH503" +"GI512-GI504" +"GJ512-GJ505" +"GK513-GK506" +"GL514-GL507" +"GM515-GM508" +"GV520-GV513" +"GX520-GX515" +"HB524-HB516" +"HC525-HC516" +"HD525-HD517" +"HE525-HE518" +"HF526-HF519" +"HG527-HG520" +"HH528-HH521" +"HI529-HI521" +"HJ530-HJ521" +"HK530-HK522" +"HL530-HL523" +"HM531-HM524" +"HN532-HN525" +"HO533-HO526" +"HP534-HP526" +"HQ535-HQ526" +"HR535-HR527" +"HS535-HS528" +"HW537-HW531" +"HZ538-HZ533" +"IB539-IB537" +"IC540-IC537" +"IN547-IN540" +"IO547-IO541" +"IR550-IR543" +"IS551-IS543" +"IT551-IT544" +"IU551-IU545" +"IC570-(IB566/1000)" +"IS366+(IS363-B570)+2.18" +"H573+(H570-I570)-3.98" +"V573+(V570-W570)+2.49" +"AC573+(AC570-AD570)-0.86" +"AJ573+(AJ570-AK570)+0.05" +"AX573+(AX570-AY570)+1.05" +"BE573+(BE570-BF570)+2.69" +"BL573+(BL570-BM570)-0.66" +"BS573+(BS570-BT570)-0.85" +"BZ573+(BZ570-CA570)-1.8" +"CG573+(CG570-CH570)+1.84" +"CN573+(CN570-CO570)+0.66" +"CU573+(CU570-CV570)-0.56" +"DB573+(DB570-DC570)+0.08" +"DI573+(DI570-DJ570)+0.48" +"DP573+(DP570-DQ570)-2.63" +"ED573+(ED570-EE570)-0.22" +"EK573+(EK570-EL570)+0.02" +"ER573+(ER570-ES570)+1.2" +"EY573+(EY570-EZ570)-1.59" +"FM573+(FM570-FN570)+1.7" +"FT573+(FT570-FU570)-2.5" +"GA573+(GA570-GB570)-0.26" +"GH573+(GH570-GI570)-0.48" +"GO573+(GO570-GP570)-0.06" +"HC573+(HC570-HD570)-0.67" +"HJ573+(HJ570-HK570)-1.71" +"HX573+(HX570-HY570)+0.92" +"IE573+(IE570-IF570)+0.16" +"IL573+(IL570-IM570)-2.39" +"SUM(DX573:ED573)+10" +"SUM(GP573:GV573)-11" +"SUM(HR573:HX573)+18.5-6.7" +"SUM(HY573:IE573)-5.3+6" +"IM368+B574" +"AVERAGE(AQ569:BU569)" +"DK568-DD568" +"FM583+FM582" +"SUM(CH558:CN558)" +"SUM(P563:V563)+Q564" +"GV576" +"FT576" +"GA576" +"GH576" +"HJ576-(HJ587/1000)" +"HL580+(-HL587/1000)" +"SUM(GW590:GY590)" +"GZ590-GX591-GW591" +"(HJ574+HQ574)/2" +"SUM(CU585:CU590)" +"(HJ574+HQ574)" +"IS573+(IS570-B612)+0.2" +"H615+(H612-I612)+0.86" +"O615+(O612-P612)-4.05" +"V615+(V612-W612)-2.26" +"AC615+(AC612-AD612)+4.64" +"AJ615+(AJ612-AK612)-4.11" +"AQ615+(AQ612-AR612)+2.51" +"IE615+(IE612-IF612)+0.49" +"SUM(IF615:IL615)-6.3+1" +"IM575+B616" +"AJ619/7" +"IL581" +"IS581" +"F623" +"K623" +"O623" +"P623" +"IL576" +"IS576" +"IL574" +"IS574" +"AJ618" +"AJ631-AI631" +"AJ616" +"AP631-(AP630/1000)" +"SUM(B8:B18)" +"B20-(B19/1000)" +"B19/1000" +"-11+(BP20-BQ20)" +"BQ23+(BQ20-BR20)+1.6" +"BR23+(BR20-BS20)" +"BW23+(BW20-BX20)+1.45" +"BX23+(BX20-BY20)-1.5" +"CD23+(CD20-CE20)+2.4" +"CK23+(CK20-CL20)-2.18" +"SUM(B23:H23)" +"SUM(GM20:GS20)" +"AJ24-AJ25" +"SUM(AD20:AJ20)" +"SUM(B8:B9)" +"B10+B11+B15" +"B12+B13+B14+B16+B17+B18" +"SUM(B31:B33)" +"SUM(B31:H31)" +"(((CG36-BZ36)*-1)/1000)+CA36" +"(BT36*1000)+(BS36-CG36)" +"SUM(EV33:FC33)" +"BZ28-CG28" +"(BS28-CG28)*1000" +"SUM(BM36:BM39)" +"[1]Sheet1!CL133" +"[1]Sheet1!B351" +"[1]Sheet1!#REF!" +"[1]Sheet1!$IS$140" +"[1]Sheet1!B358" +"[1]Sheet1!CL143" +"[1]Sheet1!B361" +"B46" +"AP21" +"AP58" +"B57-C20" +"B58-B21" +"L24-K72" +"DM24-DL72+DL28" +"70-GK72" +"78-GR72" +"SUM(E69:K69)" +"SUM(L69:R69)" +"[1]Sheet1!EE154" +"SUM(CR67:CX67)-SUM(CR68:CX68)" +"K73/K71" +"$Y$74" +"K71*J78" +"AF74" +"AT74" +"AT74" +"AT74" +"$CJ$71*CI78" +"$BH$74" +"$CQ$71*CP78" +"$CX$71*CW78" +"$DE$71*DD78" +"$DL$71*DK78" +"$DS$71*DR78" +"DS74" +"$DZ$71*DY78" +"DZ71*DR78" +"$DS$74" +"$EG$71*EF78" +"EG71*DR78" +"$EN$71*EM78" +"$EU$71*ET78" +"$FB$71*FA78" +"$EN$74" +"$FI$71*FH78" +"$FP$71*FO78" +"$FW$71*FV78" +"$GD$71*GC78" +"$GK$71*GJ78" +"FI74" +"$GR$71*GQ78" +"$GY$71*GX78" +"FI74" +"$HF$71*HE78" +"FI74" +"$HM$71*HL78" +"FI74" +"$HT$71*HS78" +"FI74" +"$IA$71*HZ78" +"FI74" +"$IH$71*IG78" +"FI74" +"$IO$71*IN78" +"$AM$74" +"K71*J79" +"AM74" +"AM74" +"CQ74" +"CQ74" +"CQ74" +"CQ74" +"CQ74" +"CQ74" +"FB74" +"FB74" +"FB74" +"FB74" +"AVERAGE(D$74:$R74)" +"R71*J80" +"R71*Q80" +"AVERAGE($R$74:R74)" +"AVERAGE(R74:CC74)" +"AVERAGE(R74:CJ74)" +"AVERAGE(R74:CQ74)" +"AVERAGE(R74:CX74)" +"AVERAGE(R74:DE74)" +"AVERAGE(R74:DL74)" +"AVERAGE(R74:DS74)" +"AVERAGE(R74:DZ74)" +"AVERAGE(R74:EG74)" +"AVERAGE(R74:EN74)" +"AVERAGE(EN74:EU74)" +"AVERAGE(EN74:FB74)" +"AVERAGE(FB74:FW74)" +"AVERAGE(FB74:GD74)" +"AVERAGE(FI74:GR74)" +"AVERAGE(GR74:IH74)" +"SUM(AD86:AD92)" +"[1]Sheet1!CH351" +"[1]Sheet1!B558" +"[1]Sheet1!CH361" +"[1]Sheet1!B568" +"B106" +"B187" +"B86" +"AY96" +"-AY117" +"B117-B94" +"AY117-AY96" +"H100-H133" +"H132-H134" +"I132+O132-O134" +"SUM(IF131:IL131)" +"CG134-CG132" +"(IM134+IF134+HY134+HR134+HK134+HD134)/6" +"FI74" +"$H$132*G139" +"FI74" +"$O$132*N139" +"FI74" +"FI74" +"FI74" +"FI74" +"FI74" +"FI74" +"FI74" +"FI74" +"FI74" +"FI74" +"FI74" +"FI74" +"FI74" +"FI74" +"FI74" +"$FM$135" +"$HQ$135" +"$IE$135" +"FB74" +"FB74" +"FB74" +"FB74" +"FB74" +"$DB$135" +"AVERAGE(FB74:IO74)" +"AVERAGE(FB74:IO74)+((AVERAGE(H135)-AVERAGE(FB74:IO74))/15)" +"AVERAGE($FB$74:$IO$74)+((AVERAGE($H$135:O135)-AVERAGE($FB$74:$IO$74))/16)" +"AVERAGE($FB$74:$IO$74)+((AVERAGE($H$135:V135)-AVERAGE($FB$74:$IO$74))/17)" +"AVERAGE($FB$74:$IO$74)+((AVERAGE($H$135:AC135)-AVERAGE($FB$74:$IO$74))/18)" +"AVERAGE($FB$74:$IO$74)+((AVERAGE($H$135:AJ135)-AVERAGE($FB$74:$IO$74))/19)" +"AVERAGE($FB$74:$IO$74)+((AVERAGE($H$135:AQ135)-AVERAGE($FB$74:$IO$74))/20)" +"AVERAGE($FB$74:$IO$74)+((AVERAGE($H$135:AX135)-AVERAGE($FB$74:$IO$74))/21)" +"AVERAGE($FB$74:$IO$74)+((AVERAGE($H$135:BS135)-AVERAGE($FB$74:$IO$74))/22)" +"AVERAGE($FB$74:$IO$74)+((AVERAGE($H$135:BZ135)-AVERAGE($FB$74:$IO$74))/23)" +"AVERAGE($FB$74:$IO$74)+((AVERAGE($H$135:CG135)-AVERAGE($FB$74:$IO$74))/24)" +"AVERAGE($FB$74:$IO$74)+((AVERAGE($H$135:CN135)-AVERAGE($FB$74:$IO$74))/25)" +"AVERAGE($FB$74:$IO$74)+((AVERAGE($H$135:CU135)-AVERAGE($FB$74:$IO$74))/26)" +"AVERAGE($FB$74:$IO$74)+((AVERAGE($H$135:DB135)-AVERAGE($FB$74:$IO$74))/27)" +"AVERAGE($FB$74:$IO$74)+((AVERAGE($H$135:DI135)-AVERAGE($FB$74:$IO$74))/28)" +"AVERAGE($DI$135:DP135)" +"$GO$135" +"HP142*$HQ$132" +"HW142*$HX$132" +"HX135" +"ID142*$IE$132" +"$HX$135" +"IK142*$IL$132" +"IR142*$IS$132" +"$GA$135" +"AVERAGE($FT$135:$HJ$135)" +"AVERAGE($FT$135:$HQ$135)" +"AVERAGE($FT$135:$IE$135)" +"AVERAGE($FT$135:$IL$135)" +"SUM(B158:B159)" +"[1]Sheet1!CH558" +"[1]Sheet1!B600" +"[1]Sheet1!CH568" +"[1]Sheet1!B610" +"B179" +"B198" +"B198-B179" +"H183-H214" +"P215+(3.05*7)" +"W215+(-1.95*7)" +"AD215+(-2.99*7)" +"AK215+(1.65*7)" +"AR215+(0.55*7)" +"AY215+(-0.01*7)" +"BF215+(1*7)" +"(AY214+AR214+AK214+AD214+W214)/5" +"(AY214+AR214+AD214+W214)/4" +"BM215+(-1.89*7)" +"(BG214+AY214+AR214+AK214+AD214)/5" +"(BG214+AY214+AR214+AD214)/4" +"BT215+(0.67*7)-5" +"(BM214+BF214+AY214+AR214)/4" +"CA215+(0.12*7)" +"CH215+(1.95*7)" +"CO215+(-0.07*7)" +"CV215+(-1.2*7)" +"DC215+(-1.1*7)" +"DJ215+(0.61*7)" +"DQ215+(0.06*7)" +"DX215+(1.21*7)" +"EE215+(-1.01*7)" +"EL215+(-0.3*7)" +"ES215+(1.89*7)" +"EZ215+(-0.27*7)" +"FG215+(0.88*7)" +"FN215+(-0.34*7)" +"FU215+(-3.45*7)" +"GB215+(1.24*7)" +"GI215+(-1.4*7)" +"GP215+(-1.29*7)" +"GW215+(0.43*7)" +"HD215+(-2.28*7)" +"($IT$134+$IM$134+$IF$134+$HY$134+$HR$134+$HK$134+$HD$134)/7" +"($IT$134+$IM$134+$IF$134+$HY$134+$HR$134+$HK$134+I215)/7" +"($IT$134+$IM$134+$IF$134+$HY$134+$HR$134+I215+P215)/7" +"($IT$134+$IM$134+$IF$134+$HY$134+I215+P215+W215)/7" +"($IT$134+$IM$134+$IF$134+I215+P215+W215+AD215)/7" +"($IT$134+$IM$134+$I$215+$P$215+$W$215+$AD$215+$AK$215)/7" +"($IT$134+$I$215+$P$215+$W$215+$AD$215+$AK$215+AR215)/7" +"($IT$134+$I$215+$P$215+$W$215+$AD$215+$AK$215+$AY$215+BF215)/8" +"($I$215+$P$215+$W$215+$AD$215+$AK$215+$AY$215+$CA$215+$CH$215)/8" +"($P$215+$W$215+$AD$215+$AK$215+$AY$215+$CA$215+$CH$215+$CO$215)/8" +"($W$215+$AD$215+$AK$215+$AY$215+$CA$215+$CH$215+$CO$215+$CV$215)/8" +"$O$216" +"$AX$216" +"$CG$216" +"$DP$216" +"$EK$216" +"$FM$216" +"$V$216" +"$AC$216" +"$BS$216" +"AVERAGE(DI$135:$IR135)" +"(V216+O216)/2" +"AVERAGE($O$216:AQ216)" +"AVERAGE($AQ$216:BZ216)" +"AVERAGE($DI$216:EK216)" +"AQ215-AQ222" +"AVERAGE($AQ$224:BZ224)" +"AVERAGE($AQ$224:CG224)" +"AVERAGE($AQ$224:DB224)" +"AVERAGE($AQ$224:DI224)" +"EK227" +"ES160" +"DI215/DI222" +"AVERAGE(DI227:EQ227)" +"ES198" +"ED227" +"ES198-ES160" +"EY164-EY231" +"AVERAGE($AQ$224:EK224)" +"AVERAGE($AQ$224:ER224)" +"SUM(ES169:EY169)" +"SUM(ES189:EY189)" +"F10-D61" +"[19]STOR951!$D$13" +"[71]STOR951!$D$13" +"IF(T10>0,(G10+I10+K10+M10+O10+Q10+S10-U10)/8,(G10+I10+K10+M10+O10+Q10+S10)/7)" +"[19]STOR951!$D$17" +"[71]STOR951!$D$17" +"IF(AR10>0,(AE10+AG10+AI10+AK10+AM10+AO10+AQ10+AS10)/8,(AE10+AG10+AI10+AK10+AM10+AO10+AQ10)/7)" +"[19]STOR951!$D$21" +"[71]STOR951!$D$21" +"IF(BP10>0,(BC10+BE10+BG10+BI10+BK10+BM10+BO10+BQ10)/8,(BC10+BE10+BG10+BI10+BK10+BM10-BO10)/7)" +"BB10+AD10+F10" +"IF(CM10>0,(CN10+CL10+CJ10+CH10+CF10+CD10+CB10+BZ10)/8,(CL10+CJ10+CH10+CF10+CD10+CB10+BZ10)/7)" +"IF(CM10=0,0,CM10-CK10)" +"CP10/30" +"CQ10/7" +"CO10" +"F11-F10" +"[20]STOR951!$D$13" +"[72]STOR951!$D$13" +"[20]STOR951!$D$17" +"[72]STOR951!$D$17" +"[20]STOR951!$D$21" +"[72]STOR951!$D$21" +"CP11/29" +"[21]STOR951!$D$13" +"[73]STOR951!$D$13" +"[21]STOR951!$D$17" +"[73]STOR951!$D$17" +"[21]STOR951!$D$21" +"[73]STOR951!$D$21" +"CP12/28" +"[22]STOR951!$D$13" +"[74]STOR951!$D$13" +"[22]STOR951!$D$17" +"[74]STOR951!$D$17" +"[22]STOR951!$D$21" +"[74]STOR951!$D$21" +"CP13/27" +"[23]STOR951!$D$13" +"[75]STOR951!$D$13" +"[23]STOR951!$D$17" +"[75]STOR951!$D$17" +"[23]STOR951!$D$21" +"[75]STOR951!$D$21" +"CP14/26" +"[24]STOR951!$D$13" +"[76]STOR951!$D$13" +"[24]STOR951!$D$17" +"[76]STOR951!$D$17" +"[24]STOR951!$D$21" +"[76]STOR951!$D$21" +"CP15/25" +"[25]STOR951!$D$13" +"[77]STOR951!$D$13" +"[25]STOR951!$D$17" +"[77]STOR951!$D$17" +"[25]STOR951!$D$21" +"[77]STOR951!$D$21" +"CP16/24" +"[26]STOR951!$D$13" +"[18]STOR951!$D$13" +"[26]STOR951!$D$17" +"[18]STOR951!$D$17" +"[26]STOR951!$D$21" +"[18]STOR951!$D$21" +"CP17/23" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"CP18/22" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"CP19/21" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"CP20/20" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"CP21/19" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"CP22/18" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"CP23/17" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"CP24/16" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"CP25/15" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"CP26/14" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"CP27/13" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"CP28/12" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"CP29/11" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"CP30/10" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"CP31/9" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"CP32/8" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"CP34/6" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"CP35/5" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"CP36/4" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"CP37/3" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"CP38/2" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"CP39/1" +"SUM(CO31:CO39)+CM30" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"SUM(CT15:CT39)" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"B43" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[54]STOR951!$D$13" +"[1]STOR951!$D$17" +"[54]STOR951!$D$17" +"[1]STOR951!$D$21" +"[54]STOR951!$D$21" +"[55]STOR951!$D$13" +"[2]STOR951!$D$17" +"[55]STOR951!$D$17" +"[2]STOR951!$D$21" +"[55]STOR951!$D$21" +"[56]STOR951!$D$13" +"[3]STOR951!$D$17" +"[56]STOR951!$D$17" +"[3]STOR951!$D$21" +"[56]STOR951!$D$21" +"[57]STOR951!$D$13" +"[4]STOR951!$D$17" +"[57]STOR951!$D$17" +"[4]STOR951!$D$21" +"[57]STOR951!$D$21" +"[58]STOR951!$D$13" +"[5]STOR951!$D$17" +"[58]STOR951!$D$17" +"[5]STOR951!$D$21" +"[58]STOR951!$D$21" +"[59]STOR951!$D$13" +"[6]STOR951!$D$17" +"[59]STOR951!$D$17" +"[6]STOR951!$D$21" +"[59]STOR951!$D$21" +"[60]STOR951!$D$13" +"[7]STOR951!$D$17" +"[60]STOR951!$D$17" +"[7]STOR951!$D$21" +"[60]STOR951!$D$21" +"[61]STOR951!$D$13" +"[8]STOR951!$D$17" +"[61]STOR951!$D$17" +"[8]STOR951!$D$21" +"[61]STOR951!$D$21" +"[62]STOR951!$D$13" +"[9]STOR951!$D$17" +"[62]STOR951!$D$17" +"[9]STOR951!$D$21" +"[62]STOR951!$D$21" +"[63]STOR951!$D$13" +"[10]STOR951!$D$17" +"[63]STOR951!$D$17" +"[10]STOR951!$D$21" +"[63]STOR951!$D$21" +"[64]STOR951!$D$13" +"[11]STOR951!$D$17" +"[64]STOR951!$D$17" +"[11]STOR951!$D$21" +"[64]STOR951!$D$21" +"[65]STOR951!$D$13" +"[12]STOR951!$D$17" +"[65]STOR951!$D$17" +"[12]STOR951!$D$21" +"[65]STOR951!$D$21" +"[66]STOR951!$D$13" +"[13]STOR951!$D$17" +"[66]STOR951!$D$17" +"[13]STOR951!$D$21" +"[66]STOR951!$D$21" +"[67]STOR951!$D$13" +"[14]STOR951!$D$17" +"[67]STOR951!$D$17" +"[14]STOR951!$D$21" +"[67]STOR951!$D$21" +"[68]STOR951!$D$13" +"[15]STOR951!$D$17" +"[68]STOR951!$D$17" +"[15]STOR951!$D$21" +"[68]STOR951!$D$21" +"[69]STOR951!$D$13" +"[16]STOR951!$D$17" +"[69]STOR951!$D$17" +"[16]STOR951!$D$21" +"[69]STOR951!$D$21" +"[70]STOR951!$D$13" +"[17]STOR951!$D$17" +"[70]STOR951!$D$17" +"[17]STOR951!$D$21" +"[70]STOR951!$D$21" +"BY40-CA10" +"CA39-CC10" +"CC39-CE11" +"CE38-CE61" +"CG40-CG61" +"CI41-CK11" +"AVERAGE(BY63:CK63)" +"SUM(BZ40:BZ44)" +"SUM(BZ45:BZ48)" +"SUM(BX49:BX52)" +"SUM(BZ49:BZ53)" +"SUM(BX53:BX57)" +"SUM(BZ54:BZ57)" +"#REF!" +"BR45+AT45+V45" +"AVERAGE(#REF!,#REF!,#REF!,#REF!)" +"SUM(BX58:BX61)" +"SUM(BW64:BW68)" +"AVERAGE(#REF!,#REF!,#REF!,#REF!,#REF!)" +"$BR$51+$AT$51+$V$51" +"$BR$52+$AT$52+$V$52" +"$BR$53+$AT$53+$V$53" +"$BR$54+$AT$54+$V$54" +"$BR$55+$AT$55+$V$55" +"$BR$56+$AT$56+$V$56" +"$BR$57+$AT$57+$V$57" +"$BR$58+$AT$58+$V$58" +"$BR$59+$AT$59+$V$59" +"BZ10" +"CF10" +"BR10+AT10+V10" +"CC10" +"CA10" +"AVERAGE(BY10,CA10,CC10,CE10,CG10)" +"CF14" +"CB14" +"CB15" +"CD17" +"CH19" +"CH20" +"CD24" +"BZ32" +"SUM(E3:E25)" +"H82-G82" +"SUM(O83:U83)/105" +"763.489+800" +"756.776+800" +"Y119-I119" +"Y119-H145" +"2602.645+800" +"2801.605+800" +"17136.544" +"1097+2253" +"1369+2333" +"1293+3441" +"3841+1208" +"4227" +"2715+817" +"SUM(E174:E185)" +"E186+E26" +"#REF!/#REF!" +"#REF!/C187" +"#REF!/S187" +"#REF!/B187" +"#REF!/D187" +"#REF!/Q187" +"2072+706" +"1872+683" +"2694+775" +"3171+865" +"3524+967" +"745+3573" +"749+3689" +"3709+805" +"566+3709" +"3709+545" +"3772+638" +"304+3821" +"3815+926" +"3640+1210" +"3315+746" +"2804+60" +"2407+851" +"1495+851" +"926+852" +"595+852" +"419+974" +"214+841" +"124+853" +"124+989" +"413+1065" +"892+935" +"1918+779" +"1968+1879" +"2082+499" +"2082+498" +"2344+776" +"3518+776" +"2585+692" +"2908+692" +"3470+827" +"3717+827" +"3768+801" +"3511+801" +"3421+897" +"3990" +"2445+897" +"874+2204" +"874+1974" +"1669+860" +"1641+860" +"1667+689" +"2077+689" +"2574+883" +"883+3009" +"3340+914" +"3340+857" +"3340+794" +"3340+807" +"3340+887" +"3340+886" +"3340+986" +"3340+680" +"2340+598" +"1976+598" +"1751+800" +"1400+800" +"1921+967" +"1426+967" +"1989+1001" +"2336+1000" +"2765+1027" +"2730+727" +"2779+727" +"2970+987" +"2980+842" +"3374+843" +"3213+709" +"3214+709" +"3213+728" +"3111+599" +"2794+599" +"2718+825" +"2470+825" +"1278+816" +"419+816" +"29+791" +"180+791" +"0+289" +"320+289" +"1162+719" +"1331+719" +"1513+846" +"1506+846" +"2515+593" +"2984+593" +"3094+697" +"3257+697" +"S220-R220" +"SUM(S264:T264)" +"'History By Facility'!B118" +"'History By Facility'!I119" +"'History By Facility'!P119" +"J5-I5" +"'History By Facility'!Y119" +"L5-J5" +"M5+K5" +"'History By Facility'!H145" +"L5-O5" +"H5-O5" +"SUM(D5:D27)" +"P28-P20" +"'History By Facility'!C250" +"'History By Facility'!E235" +"'History By Facility'!H235" +"'History By Facility'!P235" +"'History By Facility'!Y235" +"'History By Facility'!H250" +"SUM(D32:D43)" +"D44+D28" +"P46-P20" +"'History By Facility'!Y144" +"'History By Facility'!X144" +"'History By Facility'!Z144" +"G2" +"'History By Facility'!Y144" +"'History By Facility'!Y118" +"G3-H3" +"L3" +"E3-O3" +"SUM(E3:E25)" +"'History By Facility'!Y142" +"'History By Facility'!X142" +"'History By Facility'!Z142" +"G2" +"'History By Facility'!W234" +"'History By Facility'!Y250" +"'History By Facility'!X250" +"'History By Facility'!Z250" +"'History By Facility'!Y235" +"SUM(E32:E43)" +"'History By Facility'!Y247" +"'History By Facility'!X247" +"'History By Facility'!Z247" +"G44+G26" +"AVERAGE(D4:E4)" +"AVERAGE(H4:I4)" +"AVERAGE(L4:M4)" +"AVERAGE(S4:U4)" +"N42+J42+F42" +"[1]Sheet2!$U$1442" +"[1]Sheet2!$V$1442" +"[1]Sheet2!$U$1443" +"[1]Sheet2!$V$1443" +"[1]Sheet2!$U$1444" +"[1]Sheet2!$V$1444" +"[1]Sheet2!$U$1445" +"[1]Sheet2!$V$1445" +"-12+47" +"S78-$S$60" +"T78-$T$60" +"V78-$V$60" +"R78-R54" +"S78-$S$66" +"T78-$T$66" +"U78-$U$66" +"V78-$V$66" +"R78-R60" +"S78-$S$63" +"T78-$T$63" +"U78-$U$63" +"V78-$V$63" +"R78-$R$63" +"S87-$S$51" +"T87-$T$51" +"U87-$U$51" +"V87-$V$51" +"R87-R48" +"S87-$S$54" +"T87-$T$54" +"T87-$T$54" +"V88-$V$54" +"R87-R54" +"AVERAGE(AA78:AA88)" +"S90-$S$57" +"T90-$T$57" +"T90-$T$57" +"V90-$V$57" +"R90-R57" +"[1]Sheet2!$U$1568" +"[1]Sheet2!$V$1568" +"[1]Sheet2!$U$1569" +"[1]Sheet2!$V$1569" +"[1]Sheet2!$U$1570" +"[1]Sheet2!$V$1570" +"[1]Sheet2!$U$1571" +"[1]Sheet2!$V$1571" +"[1]Sheet2!$U$1575" +"[1]Sheet2!$V$1575" +"[1]Sheet2!$U$1576" +"[1]Sheet2!$V$1576" +"[1]Sheet2!$U$1577" +"[1]Sheet2!$V$1577" +"[1]Sheet2!$U$1578" +"[1]Sheet2!$V$1578" +"R131" +"AVERAGE(X134:X181)" +"[1]Sheet2!$U$1253" +"[1]Sheet2!$V$1253" +"[1]Sheet2!$U$1254" +"[1]Sheet2!$V$1254" +"[1]Sheet2!$U$1255" +"[1]Sheet2!$U$1256" +"[1]Sheet2!$V$1256" +"F134+J134+N134" +"AVERAGE(R131:R136)" +"AVERAGE(R138:R141)" +"[1]Sheet2!$U$1274" +"[1]Sheet2!$V$1274" +"[1]Sheet2!$U$1275" +"[1]Sheet2!$V$1275" +"[1]Sheet2!$U$1276" +"[1]Sheet2!$V$1276" +"[1]Sheet2!$U$1277" +"[1]Sheet2!$V$1277" +"[2]Sheet1!E6" +"[1]Sheet1!I6" +"[3]Sheet1!C7" +"SUM(U9:U11)" +"[2]Sheet1!E90" +"[1]Sheet1!I90" +"[3]Sheet1!C91" +"SUM(U140:U142)" +"[2]Sheet1!E139" +"[1]Sheet1!I139" +"[3]Sheet1!C140" +"SUM(U146:U148)" +"SUM(U175:U177)" +"[2]Sheet1!E174" +"[1]Sheet1!I174" +"[3]Sheet1!C175" +"SUM(U245:U247)" +"[2]Sheet1!E244" +"[1]Sheet1!I244" +"[3]Sheet1!C245" +"[2]Sheet1!E314" +"[1]Sheet1!I314" +"[3]Sheet1!C315" +"[2]Sheet1!E334" +"[1]Sheet1!I334" +"[3]Sheet1!C335" +"A8" +"($F$5/($F$5+$J$5))*F9" +"($J$5/($F$5+$J$5))*J9" +"B392+D392+F392+H392+J392+L392+N392+P392+R392" +"($B$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*B10" +"($D$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*D10" +"($H$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*H10" +"($J$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*J10" +"($L$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*L10" +"($N$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*N10" +"($J$5/($J$5+$P$5+$R$5))*J11" +"($P$5/($J$5+$P$5+$R$5))*P11" +"($R$5/($J$5+$P$5+$R$5))*R11" +"(U392*(($F$5+$J$5)/(SUM($B$5:$S$5)+$J$5+$J$5)))+(U393*(($B$5+$D$5+$H$5+$J$5+$L$5+$N$5)/(SUM($B$5:$S$5)+$J$5+$J$5)))+(U394*(($J$5+$P$5+$R$5)/(SUM($B$5:$S$5)+$J$5+$J$5)))" +"U399-U392" +"(65-AVERAGE(U416:V416))*7" +"A78" +"($F$5/($F$5+$J$5))*F79" +"($J$5/($F$5+$J$5))*J79" +"U466-U455" +"($B$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*B80" +"($D$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*D80" +"($H$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*H80" +"($J$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*J80" +"($L$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*L80" +"($N$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*N80" +"($J$5/($J$5+$P$5+$R$5))*J81" +"($P$5/($J$5+$P$5+$R$5))*P81" +"($R$5/($J$5+$P$5+$R$5))*R81" +"($F$5/($F$5+$J$5))*F98" +"($J$5/($F$5+$J$5))*J98" +"($B$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*B99" +"($D$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*D99" +"($H$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*H99" +"($J$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*J99" +"($L$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*L99" +"($N$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*N99" +"($J$5/($J$5+$P$5+$R$5))*J100" +"($P$5/($J$5+$P$5+$R$5))*P100" +"($R$5/($J$5+$P$5+$R$5))*R100" +"A104" +"(65-AVERAGE([4]Sheet1!K15:L15))*7" +"U504-[4]Sheet1!K15" +"A152" +"($F$5/($F$5+$J$5))*F153" +"($J$5/($F$5+$J$5))*J153" +"U538-U529" +"($B$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*B154" +"($D$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*D154" +"($H$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*H154" +"($J$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*J154" +"($L$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*L154" +"($N$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*N154" +"($J$5/($J$5+$P$5+$R$5))*J155" +"($P$5/($J$5+$P$5+$R$5))*P155" +"($R$5/($J$5+$P$5+$R$5))*R155" +"A185" +"($F$5/($F$5+$J$5))*F186" +"($J$5/($F$5+$J$5))*J186" +"($B$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*B187" +"($D$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*D187" +"($H$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*H187" +"($J$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*J187" +"($L$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*L187" +"($N$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*N187" +"($J$5/($J$5+$P$5+$R$5))*J188" +"($P$5/($J$5+$P$5+$R$5))*P188" +"($R$5/($J$5+$P$5+$R$5))*R188" +"A260" +"($F$5/($F$5+$J$5))*F261" +"($J$5/($F$5+$J$5))*J261" +"($B$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*B262" +"($D$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*D262" +"($H$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*H262" +"($J$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*J262" +"($L$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*L262" +"($N$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*N262" +"($J$5/($J$5+$P$5+$R$5))*J263" +"($P$5/($J$5+$P$5+$R$5))*P263" +"($R$5/($J$5+$P$5+$R$5))*R263" +"A302" +"($F$5/($F$5+$J$5))*F303" +"($J$5/($F$5+$J$5))*J303" +"($B$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*B304" +"($D$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*D304" +"($H$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*H304" +"($J$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*J304" +"($L$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*L304" +"($N$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*N304" +"($J$5/($J$5+$P$5+$R$5))*J305" +"($P$5/($J$5+$P$5+$R$5))*P305" +"($R$5/($J$5+$P$5+$R$5))*R305" +"A335" +"($F$5/($F$5+$J$5))*F336" +"($J$5/($F$5+$J$5))*J336" +"($B$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*B337" +"($D$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*D337" +"($H$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*H337" +"($J$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*J337" +"($L$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*L337" +"($N$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*N337" +"($J$5/($J$5+$P$5+$R$5))*J338" +"($P$5/($J$5+$P$5+$R$5))*P338" +"($R$5/($J$5+$P$5+$R$5))*R338" +"A377" +"($F$5/($F$5+$J$5))*F378" +"($J$5/($F$5+$J$5))*J378" +"($B$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*B379" +"($D$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*D379" +"($H$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*H379" +"($J$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*J379" +"($L$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*L379" +"($N$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*N379" +"($J$5/($J$5+$P$5+$R$5))*J380" +"($P$5/($J$5+$P$5+$R$5))*P380" +"($R$5/($J$5+$P$5+$R$5))*R380" +"TODAY()" +"[2]Sheet1!E334" +"SUM(U9:U11)" +"SUM(U9:U11)" +"[1]Sheet1!I341" +"[3]Sheet1!C342" +"Y876" +"[2]Sheet1!E985" +"[1]Sheet1!I985" +"[3]Sheet1!C986" +"[2]Sheet1!E1013" +"[1]Sheet1!I1013" +"[3]Sheet1!C1014" +"[2]Sheet1!E1020" +"[1]Sheet1!I1020" +"[3]Sheet1!C1021" +"[2]Sheet1!E1027" +"[1]Sheet1!I1027" +"[3]Sheet1!C1028" +"[2]Sheet1!E1034" +"[1]Sheet1!I1034" +"[3]Sheet1!C1035" +"A8" +"($F$5/($F$5+$J$5))*F9" +"($J$5/($F$5+$J$5))*J9" +"B803+D803+F803+H803+J803+L803+N803+P803+R803" +"($B$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*B10" +"($D$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*D10" +"($H$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*H10" +"($J$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*J10" +"($L$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*L10" +"($N$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*N10" +"($J$5/($J$5+$P$5+$R$5))*J11" +"($P$5/($J$5+$P$5+$R$5))*P11" +"($R$5/($J$5+$P$5+$R$5))*R11" +"(U803*(($F$5+$J$5)/(SUM($B$5:$S$5)+$J$5+$J$5)))+(U804*(($B$5+$D$5+$H$5+$J$5+$L$5+$N$5)/(SUM($B$5:$S$5)+$J$5+$J$5)))+(U805*(($J$5+$P$5+$R$5)/(SUM($B$5:$S$5)+$J$5+$J$5)))" +"U810-U803" +"SUM(W820:X820)" +"A78" +"($F$5/($F$5+$J$5))*F79" +"($J$5/($F$5+$J$5))*J79" +"U876-U866" +"($B$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*B80" +"($D$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*D80" +"($H$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*H80" +"($J$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*J80" +"($L$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*L80" +"($N$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*N80" +"($J$5/($J$5+$P$5+$R$5))*J81" +"($P$5/($J$5+$P$5+$R$5))*P81" +"($R$5/($J$5+$P$5+$R$5))*R81" +"A148" +"($F$5/($F$5+$J$5))*F149" +"($J$5/($F$5+$J$5))*J149" +"($B$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*B150" +"($D$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*D150" +"($H$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*H150" +"($J$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*J150" +"($L$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*L150" +"($N$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*N150" +"($J$5/($J$5+$P$5+$R$5))*J151" +"($P$5/($J$5+$P$5+$R$5))*P151" +"($R$5/($J$5+$P$5+$R$5))*R151" +"A554" +"($F$5/($F$5+$J$5))*F555" +"($J$5/($F$5+$J$5))*J555" +"U1353-U1348" +"($B$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*B556" +"($D$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*D556" +"($H$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*H556" +"($J$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*J556" +"($L$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*L556" +"($N$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*N556" +"($J$5/($J$5+$P$5+$R$5))*J557" +"($P$5/($J$5+$P$5+$R$5))*P557" +"($R$5/($J$5+$P$5+$R$5))*R557" +"U1356-U1348" +"A561" +"($F$5/($F$5+$J$5))*F562" +"($J$5/($F$5+$J$5))*J562" +"($B$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*B563" +"($D$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*D563" +"($H$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*H563" +"($J$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*J563" +"($L$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*L563" +"($N$5/($B$5+$D$5+$H$5+$J$5+$L$5+$N$5))*N563" +"($J$5/($J$5+$P$5+$R$5))*J564" +"($P$5/($J$5+$P$5+$R$5))*P564" +"($R$5/($J$5+$P$5+$R$5))*R564" +"U1464-U1451" +"IF((#REF!^2+#REF!^2)=0,"""",""ACTIVE"")" +"(AY7+BA7+BC7+BE7+BG7+BI7+BK7+BM7+BO7+BQ7+BS7+BU7+BW7)/13" +"(CA7+CC7+CE7+CG7+CI7+CK7+CM7+CO7+CQ7+CS7+CU7+CW7+CY7+DA7+DC7+DE7+DG7+DI7+DK7+DM7+DO7+DQ7)/22" +"(AK7+AM7+AO7+AQ7+AS7+AU7+AW7)/7" +"(U7+W7+Y7+AA7+AC7+AE7+AG7+AI7+BY7)/9" +"(U7+W7+Y7+AA7+AC7+AE7+AG7+AI7+AK7+AM7+AO7+AQ7+AS7+AU7+AW7+AY7+BA7+BC7+BE7+BG7+BI7+BK7+BM7+BO7+BQ7+BS7+BU7+BW7+BY7+CA7+CC7+CE7+CG7+CI7+CK7+CM7+CO7+CQ7+CS7+CU7+CW7+CY7+DA7+DC7+DE7+DG7+DI7+DK7+DM7+DO7+DQ7)/51" +"AVERAGE(U1120:U1126)" +"AVERAGE(U1449:U1455)" +"#REF!+1" +"#REF!" +"(DC1120+DE1120+DG1120+DI1120+DK1120+DM1120+DO1120)/7" +"(CE1120+CG1120+CI1120+CK1120+CM1120)/5" +"(BM1120+BO1120+BQ1120+BS1120+BU1120+BW1120)/6" +"(AY1120+BC1120+BA1120+BE1120+BG1120+BI1120+BK1120)/7" +"AVERAGE(Q1121:Q1127)" +"[1]Sheet1!B6" +"DQ1624" +"IF((#REF!^2+#REF!^2)=0,"""",""ACTIVE"")" +"(DE6+DG6+DI6+DK6)/4" +"(DE6+DG6+DI6+DK6)/4" +"AVERAGE(DE1129:DE1135)" +"(CU7+CW7+CY7+DC7+DM7+DO7+DQ7+DS7)/8" +"(CU7+CW7+CY7+DC7+DM7+DO7+DQ7+DS7)/8" +"AVERAGE(CU1129:CU1135)" +"(CI8+CK8+CM8+CO8+CQ8+CS8+DA8)/7" +"(AG8+AI8+AK8+AM8+AO8+AQ8+AS8+AU8+BI8+BK8+BM8+BO8+BQ8+BS8+BU8+BW8+BY8+CA8+CC8+CE8+CG8)/21" +"(U8+W8+Y8+AA8+AC8+AE8+AW8+AY8+BA8+BC8+BE8+BG8)/12" +"(U8+W8+Y8+AA8+AC8+AE8+AG8+AI8+AK8+AM8+AO8+AQ8+AS8+AU8+AW8+AY8+BA8+BC8+BE8+BG8+BI8+BK8+BM8+BO8+BQ8+BS8+BU8+BW8+BY8+CA8+CC8+CE8+CG8+CI8+CK8+CM8+CO8+CQ8+CS8+DA8)/40" +"AVERAGE(U1129:U1135)" +"AVERAGE(DE1458:DE1464)" +"#REF!+1" +"#REF!" +"[1]Sheet1!B6" +"[1]Sheet1!DA895" +"[1]Sheet1!DA895" +"DS2111" +"IF((#REF!^2+#REF!^2)=0,"""",""ACTIVE"")" +"(U6+W6+Y6+AA6+AC6+AE6+AG6+AI6+AK6+AM6+AO6+AQ6+AS6+AU6+AW6+AY6+BA6+BC6+BE6+BG6+BI6+BK6)/22" +"(U6+W6+Y6+AA6+AC6+AE6+AG6+AI6+AK6+AM6+AO6+AQ6+AS6+AU6+AW6+AY6+BA6+BC6+BE6+BG6+BI6)/21" +"AVERAGE(U1124:U1130)" +"(BM7+BO7+BQ7+BS7+BU7+BW7+BY7+CA7+CC7+CE7+CG7+CI7+CK7+CM7+CO7+CQ7+CS7+CU7+CW7+CY7+DA7+DC7+DE7)/23" +"(BM7+BO7+BQ7+BS7+BU7+BW7+BY7+CA7+CC7+CE7+CG7+CI7+CK7+CM7+CO7+CQ7+CS7+CU7+CW7+CY7+DA7+DC7+DE7+DG7+DI7+DK7+DM7+DO7+DQ7)/29" +"AVERAGE(BM1124:BM1130)" +"AVERAGE(U1453:U1459)" +"#REF!+1" +"#REF!" +"[1]Sheet1!B6" +"T1173" +"IF(DY1173=$EE1173,"""",DY1173-$EE1173)" +"IF(DZ1173=$EF1173,"""",DZ1173-$EF1173)" +"DQ1639" +"[1]Sheet1!DC342" +"[1]Sheet1!DC341" +"[1]Sheet1!DC340" +"[1]Sheet1!DC339" +"[1]Sheet1!DC338" +"[1]Sheet1!DC337" +"[1]Sheet1!DE342" +"[1]Sheet1!DE341" +"[1]Sheet1!DE340" +"[1]Sheet1!DE339" +"[1]Sheet1!DE338" +"[1]Sheet1!DE337" +"D3/7" +"D3-C3" +"B3/G3" +"J3+P3" +"R3+J3" +"T3+J3" +"Q3*N3" +"S3*L3" +"U3*M3" +"(W3+X3+Y3)/C3" +"448129.368911291/1000" +"448392.636653226/1000" +"B293+C294" +"433825.215380816/1000" +"434933.448793677/1000" +"436043.268765677/1000" +"SUM(F18:F59)*-1*31" +"SUM(G4:G57)*31" +"SUM(F64:F76)*31*-1" +"SUM(G69:G76)*31" +"SUM(F81:F82)*31*-1" +"SUM(G82)*31" +"D16*F16" +"H16-H18" +"+'Sched I - Cannon & TC GLO'!G8" +"+'Sched I - Cannon & TC GLO'!G13" +"+'Sched II Lyondell'!H15" +"+'Sched III Centana'!K7" +"+'Sched III Centana'!K10" +"-86002.5/2" +"SUM(H20:H30)" +"+'Prime Rate Calc- NET'!D141" +"""Daily Prime Rate for ""&'Prime Rate Calc- NET'!F139&"" days""" +"H34+H32" +"108136*3.26" +"+G6*-0.25" +"+G7+G6" +"+G13+G8" +"-5000*30" +"+F8+G8" +"+(D8-E8)*C8" +"-5000*31" +"SUM(H8:H13)" +"-(1236286*2.375)" +"-(95800*0.583333333333333)" +"SUM(K7:K10)" +"IF(AND(A3>=$L$8,A3<$L$9),$N$8,(IF(AND(A3>=$L$9,A3<$L$10),$N$9,(IF(AND(A3>=$L$10,A3<$L$11),$N$10,(IF(AND(A3>=$L$11,A3<$L$12),$N$11,(IF(A3>=$L$12,$N$12,0)))))))))" +"+'Inv & WC Value Adj'!H32" +"(B3/365)*C3" +"A3+1" +"$C$3" +"F33-$F$32" +"F64-$F$63" +"F95-$F$94" +"SUM(D3:D139)" +"D3/7" +"D3-C3" +"B3/G3" +"J3+P3" +"R3+J3" +"T3+J3" +"Q3*N3" +"S3*L3" +"U3*M3" +"(W3+X3+Y3)/C3" +"448129.368911291/1000" +"448392.636653226/1000" +"B293+C294" +"433825.215380816/1000" +"434933.448793677/1000" +"436043.268765677/1000" +"+'Sched I - Cannon & TC GLO'!G8" +"+'Sched I - Cannon & TC GLO'!G13" +"+'Sched II Lyondell'!H15" +"+'Sched III Centana'!K10" +"-86002.5/2" +"SUM(F16:F22)" +"108136*3.26" +"+G6*-0.25" +"+G7+G6" +"-5000*30" +"+F8+G8" +"+(D8-E8)*C8" +"-5000*31" +"SUM(H8:H13)" +"-(96141.86*0.583333333333333)" +"SUM(K7:K8)" +"D15*F15" +"H15-H17" +"+H19-K19" +"+'Sched I - Cannon & TC GLO'!G8" +"+H22" +"+'Sched I - Cannon & TC GLO'!G13" +"+'Sched II Lyondell'!H15" +"+'Sched III Centana'!K7" +"+'Sched III Centana'!M7" +"+'Sched III Centana'!K10" +"+'Sched III Centana'!M10" +"-86002.5/2" +"SUM(H19:H30)" +"+'Prime Rate Calc- NET (3)'!D157" +"H35+H33" +"SUM(H38:H43)" +"108136*3.26" +"+G6*-0.25" +"+G7+G6" +"+G13+G8" +"-5000*30" +"+F8+G8" +"+(D8-E8)*C8" +"-5000*31" +"SUM(H8:H13)" +"-(1236286*2.375)" +"+K7" +"96141.86*0.416666666666667" +"96141.86*8/12" +"SUM(K7:K10)" +"IF(AND(A3>=$L$8,A3<$L$9),$N$8,(IF(AND(A3>=$L$9,A3<$L$10),$N$9,(IF(AND(A3>=$L$10,A3<$L$11),$N$10,(IF(AND(A3>=$L$11,A3<$L$12),$N$11,(IF(A3>=$L$12,$N$12,0)))))))))" +"+'Inv & WC Value Adj'!H19" +"(B3/365)*C3" +"A3+1" +"$C$3" +"F33-$F$32" +"F64-$F$63" +"F95-$F$94" +"SUM(D3:D155)" +"IF(AND(A3>=$L$8,A3<$L$9),$N$8,(IF(AND(A3>=$L$9,A3<$L$10),$N$9,(IF(AND(A3>=$L$10,A3<$L$11),$N$10,(IF(AND(A3>=$L$11,A3<$L$12),$N$11,(IF(A3>=$L$12,$N$12,0)))))))))" +"+'Inv & WC Value Adj'!H33" +"(B3/365)*C3" +"A3+1" +"$C$3" +"F33-$F$32" +"F64-$F$63" +"F95-$F$94" +"SUM(D3:D155)" +"D15*F15" +"H15-H17" +"+H19-K19" +"+'Sched I - Cannon & TC GLO'!G8" +"+H22" +"+'Sched I - Cannon & TC GLO'!G13" +"+'Sched II Lyondell'!H15" +"+'Sched III Centana'!K7" +"+'Sched III Centana'!M7" +"+'Sched III Centana'!K10" +"+'Sched III Centana'!M10" +"+M26/3" +"-86002.5/2" +"SUM(H19:H30)" +"+'Prime Rate Calc- NET (3)'!D157" +"+M35" +"H35+H33" +"SUM(H38:H43)" +"108136*3.26" +"+G6*-0.25" +"+G7+G6" +"+G13+G8" +"-5000*30" +"+F8+G8" +"+(D8-E8)*C8" +"-5000*31" +"SUM(H8:H13)" +"-(1236286*2.375)" +"+K7" +"96141.86*0.416666666666667" +"96141.86*8/12" +"SUM(K7:K10)" +"IF(AND(A3>=$L$8,A3<$L$9),$N$8,(IF(AND(A3>=$L$9,A3<$L$10),$N$9,(IF(AND(A3>=$L$10,A3<$L$11),$N$10,(IF(AND(A3>=$L$11,A3<$L$12),$N$11,(IF(A3>=$L$12,$N$12,0)))))))))" +"+'Inv & WC Value Adj'!H19" +"(B3/365)*C3" +"A3+1" +"$C$3" +"F33-$F$32" +"F64-$F$63" +"F95-$F$94" +"SUM(D3:D155)" +"IF(AND(A3>=$L$8,A3<$L$9),$N$8,(IF(AND(A3>=$L$9,A3<$L$10),$N$9,(IF(AND(A3>=$L$10,A3<$L$11),$N$10,(IF(AND(A3>=$L$11,A3<$L$12),$N$11,(IF(A3>=$L$12,$N$12,0)))))))))" +"+'Inv & WC Value Adj'!H33" +"(B3/365)*C3" +"A3+1" +"$C$3" +"F33-$F$32" +"F64-$F$63" +"F95-$F$94" +"SUM(D3:D155)" +"+'Sched I Lyondell'!H15" +"-86002.5/2" +"SUM(F16:F18)" +"-5000*30" +"+F8+G8" +"+(D8-E8)*C8" +"-5000*31" +"SUM(H8:H13)" +"+'Sched I Lyondell'!H15" +"-86002.5/2" +"SUM(F16:F18)" +"-5000*30" +"+F8+G8" +"+(D8-E8)*C8" +"-5000*31" +"SUM(H8:H13)" +"TODAY()" +"B5" +"D1-E1" +"D1-0.115" +"D2-D1" +"TODAY()" +"TODAY()-1" +"P5+3301" +"+KATHY_PHYS!AF36+WAHA_swap!Z36+KATY_SWAP!AT36" +"F5-I5" +"O5*10000/23" +"B5+0.076" +"HH_SWAP!BJ36+Q36+HSC_SWAP!Y36" +"38.4" +"B6+0.032" +"JUN_PHY!G26" +"B7+0.026" +"NYMEX_juL1!I43+NYMEX_AUG!I45+'JUL Swap'!I39+NYMEX_SEP!I39+NYMEX_juL2!I46+X_H!I39+N_V!I39" +"112.8" +"B8+0.162" +"SUM(F5:F8)" +"B5+0.4" +"B10-B5" +"B5+0.085" +"B11-B5" +"KATHY_PHYS!AF36" +"KATHY_PHYS!P36" +"E12-I12" +"L12/J12" +"B13-B12" +"SUM(E12:E14)" +"F15/E31" +"AVERAGE(B12:B15)" +"HH_SWAP!BJ36" +"HH_SWAP!AE36" +"B12+0.387" +"HSC_SWAP!Y36" +"HSC_SWAP!N36" +"GasDaily!C33" +"KATY_SWAP!AT$36" +"KATY_SWAP!W$36" +"GasDaily!R33" +"WAHA_swap!Z36" +"WAHA_swap!M36" +"GasDaily!AF33" +"JUN_PHY!G26" +"JUN_PHY!F26*10000" +"GasDaily!V33" +"SUM(E17:E21)" +"F22/E31" +"GasDaily!X33" +"NYMEX_juL1!I43+NYMEX_juL2!I46" +"(NYMEX_juL1!E41*10000)+(NYMEX_juL2!E44*10000)+'JUL Swap'!E37*10000" +"GasDaily!AH33" +"NYMEX_AUG!I45" +"NYMEX_AUG!E43*10000" +"GasDaily!N33" +"NYMEX_SEP!I39" +"NYMEX_SEP!E37*10000" +"N_V!I39" +"N_V!E37*10000" +"F26/153" +"X_H!I39" +"X_H!E37*10000" +"F27/151" +"E15+E22+E28" +"K15+K22+#REF!" +"L29/F29" +"90.3+0.9+0.2+11.4" +"SUM(O5:O29)" +"F32/E31" +"+KATHY_PHYS!P36" +"(P31/12)/10000" +"F33/E31" +"HH_SWAP!AE36+HSC_SWAP!N36+WAHA_swap!M36+KATY_SWAP!W36" +"SUM(O31:O32)" +"F34/E31" +"(NYMEX_juL1!E41)*10000+(NYMEX_AUG!E43)*10000+('JUL Swap'!E37)*10000+NYMEX_SEP!E37*10000+NYMEX_juL2!E44*10000+(X_H!E37)*10000+(N_V!E37)*10000" +"SUM(F34:F35)+F21" +"(225000*0.01)" +"5023426-4713426" +"8.65-8.08" +"F39/E31" +"B$2+B$3" +"GasDaily!R4" +"SUM(D4:O4)" +"D4*($C4-D$3)" +"SUM(R4:AB4)" +"D32*(C32-D$3)" +"GasDaily!F34" +"SUM(P8:P34)" +"SUM(AF4:AF34)" +"COUNT(A4:A33)" +"B$2+B$3" +"GasDaily!V4" +"SUM(D4:L4)" +"D4*($C4-D$3)" +"SUM(O4:Y4)" +"D32*(C32-D$3)" +"(102.3*10000)/22" +"SUM(M8:M34)" +"SUM(Z4:Z34)" +"COUNT(A13:A33)" +"B$2+B$3" +"GasDaily!R4" +"SUM(D4:Q4)" +"D4*($C4-D$3)" +"V4*($C4-V$3)" +"SUM(Y4:AS4)" +"SUM(D28:V28)" +"SUM(W8:W35)" +"SUM(AT4:AT34)" +"COUNT(A13:A33)" +"GasDaily!C4" +"SUM(D4:AB4)" +"D4*($C4-D$2)" +"SUM(AG4:BI4)" +"B$2+B$3" +"SUM(D28:AD28)" +"SUM(D4:D34)" +"SUM(AE8:AE34)" +"BJ36+#REF!+#REF!+#REF!" +"COUNT(A18:A33)" +"B$2+B$3" +"GasDaily!AF4" +"SUM(D4:M4)" +"D4*($C4-D$3)" +"SUM(P4:X4)" +"D32*(C32-D$3)" +"SUM(N8:N34)" +"SUM(Y4:Y34)" +"COUNT(A31:A33)" +"A2*B2*10000" +"4.69+0.032" +"2500*31" +"L13/10000" +"5000*31" +"7500*31" +"12500*31" +"17500*31" +"SUM(A1:A36)" +"IF(A37=0, 0, C37/A37/10000)" +"MIN(A37,E37)*(B37-F37)*10000" +"-A37+E37" +"IF(E39<0,B37,F37)" +"IF(E39<0, (F39-B42)*ABS(E39)*10000, -1*(F39-B42)*ABS(E39)*10000)" +"G39" +"-A37+E37" +"IF(E41<0, (B37+(I37/(ABS(E41)*10000))), IF(E41 = 0, 0, (F37-(I37/(ABS(E41)*10000)))))" +"IF(E41<0, (F41-B42)*ABS(E41)*10000, IF(E41 = 0, 0, -1*(F41-B42)*ABS(E41)*10000))" +"IF(ISBLANK(B43),'[1]Nymex Prices'!B10,B43)" +"Summary!B5" +"I37+I39" +"A2*B2*10000" +"4.69+0.032" +"M7*N7" +"1250*30" +"SUM(M7:M8)" +"O9/M9" +"7500*31" +"7500*30" +"SUM(A1:A39)" +"IF(A40=0, 0, C40/A40/10000)" +"MIN(A40,E40)*(B40-F40)*10000" +"-A40+E40" +"IF(E42<0,B40,F40)" +"IF(E42<0, (F42-B45)*ABS(E42)*10000, -1*(F42-B45)*ABS(E42)*10000)" +"G42" +"-A40+E40" +"IF(E44<0, (B40+(I40/(ABS(E44)*10000))), IF(E44 = 0, 0, (F40-(I40/(ABS(E44)*10000)))))" +"IF(E44<0, (F44-B45)*ABS(E44)*10000, IF(E44 = 0, 0, -1*(F44-B45)*ABS(E44)*10000))" +"IF(ISBLANK(B46),'[1]Nymex Prices'!B10,B46)" +"Summary!B5" +"I40+I42" +"A2*B2*10000" +"7500*31" +"15000*31" +"SUM(A1:A32)" +"IF(A33=0, 0, C33/A33/10000)" +"MIN(A33,E33)*(B33-F33)*10000" +"-A33+E33" +"IF(E35<0,B33,F33)" +"IF(E35<0, (F35-B38)*ABS(E35)*10000, -1*(F35-B38)*ABS(E35)*10000)" +"G35" +"-A33+E33" +"IF(E37<0, (B33+(I33/(ABS(E37)*10000))), IF(E37 = 0, 0, (F33-(I33/(ABS(E37)*10000)))))" +"IF(E37<0, (F37-B38)*ABS(E37)*10000, IF(E37 = 0, 0, -1*(F37-B38)*ABS(E37)*10000))" +"IF(ISBLANK(B39),'[1]Nymex Prices'!B10,B39)" +"Summary!B5" +"I33+I35" +"A2*B2*10000" +"2500*31" +"5000*31" +"7500*31" +"10000*31" +"12500*31" +"15000*31" +"SUM(A1:A38)" +"IF(A39=0, 0, C39/A39/10000)" +"MIN(A39,E39)*(B39-F39)*10000" +"-A39+E39" +"IF(E41<0,B39,F39)" +"IF(E41<0, (F41-B44)*ABS(E41)*10000, -1*(F41-B44)*ABS(E41)*10000)" +"G41" +"-A39+E39" +"IF(E43<0, (B39+(I39/(ABS(E43)*10000))), IF(E43 = 0, 0, (F39-(I39/(ABS(E43)*10000)))))" +"IF(E43<0, (F43-B44)*ABS(E43)*10000, IF(E43 = 0, 0, -1*(F43-B44)*ABS(E43)*10000))" +"IF(ISBLANK(B45),'[1]Nymex Prices'!B10,B45)" +"Summary!B6" +"I39+I41" +"IF(D3-$C3<>0,D3-$C3,"""")" +"C3+0" +"C3+0.03" +"C3+0.03" +"Summary!$D$2" +"C5+0.01" +"C5-0.08" +"C5+0.04" +"C33-0.15" +"C34-0.06" +"C34-0.06" +"C34-0.125" +"AVERAGE(C4:C34)" +"+C36-(+$C$36)" +"-C4+C36" +"((INDIRECT(C$56&ROW(C$4)-1+COUNTA(C$4:C$34)))+(INDIRECT(C$56&ROW(C$4)-2+COUNTA(C$4:C$34)))+(INDIRECT(C$56&ROW(C$4)-3+COUNTA(C$4:C$34))))/3" +"((INDIRECT(F$56&ROW(H$4)-1+COUNTA(H$4:H$34)))+(INDIRECT(F$56&ROW(H$4)-2+COUNTA(H$4:H$34)))+(INDIRECT(F$56&ROW(H$4)-3+COUNTA(H$4:H$34))))/3" +"((INDIRECT(J$56&ROW(N$4)-1+COUNTA(L$4:L$34)))+(INDIRECT(J$56&ROW(N$4)-2+COUNTA(L$4:L$34)))+(INDIRECT(J$56&ROW(N$4)-3+COUNTA(L$4:L$34))))/3" +"((INDIRECT(J$56&ROW(N$4)-1+COUNTA(N$4:N$34)))+(INDIRECT(J$56&ROW(N$4)-2+COUNTA(N$4:N$34)))+(INDIRECT(J$56&ROW(N$4)-3+COUNTA(N$4:N$34))))/3" +"((INDIRECT(C$56&ROW(C$4)-1+COUNTA(C$4:C$34)))+(INDIRECT(C$56&ROW(C$4)-2+COUNTA(C$4:C$34)))+(INDIRECT(C$56&ROW(C$4)-3+COUNTA(C$4:C$34)))+(INDIRECT(C$56&ROW(C$4)-4+COUNTA(C$4:C$34)))+(INDIRECT(C$56&ROW(C$4)-5+COUNTA(C$4:C$34))))/5" +"((INDIRECT(F$56&ROW(H$4)-1+COUNTA(H$4:H$34)))+(INDIRECT(F$56&ROW(H$4)-2+COUNTA(H$4:H$34)))+(INDIRECT(F$56&ROW(H$4)-3+COUNTA(H$4:H$34)))+(INDIRECT(F$56&ROW(H$4)-4+COUNTA(H$4:H$34)))+(INDIRECT(F$56&ROW(H$4)-5+COUNTA(H$4:H$34))))/5" +"((INDIRECT(J$56&ROW(N$4)-1+COUNTA(L$4:L$34)))+(INDIRECT(J$56&ROW(N$4)-2+COUNTA(L$4:L$34)))+(INDIRECT(J$56&ROW(N$4)-3+COUNTA(L$4:L$34)))+(INDIRECT(J$56&ROW(N$4)-4+COUNTA(L$4:L$34)))+(INDIRECT(J$56&ROW(N$4)-5+COUNTA(L$4:L$34))))/5" +"((INDIRECT(J$56&ROW(N$4)-1+COUNTA(N$4:N$34)))+(INDIRECT(J$56&ROW(N$4)-2+COUNTA(N$4:N$34)))+(INDIRECT(J$56&ROW(N$4)-3+COUNTA(N$4:N$34)))+(INDIRECT(J$56&ROW(N$4)-4+COUNTA(N$4:N$34)))+(INDIRECT(J$56&ROW(N$4)-5+COUNTA(N$4:N$34))))/5" +"((INDIRECT(C$56&ROW(C$4)-1+COUNTA(C$4:C$34)))+(INDIRECT(C$56&ROW(C$4)-2+COUNTA(C$4:C$34)))+(INDIRECT(C$56&ROW(C$4)-3+COUNTA(C$4:C$34)))+(INDIRECT(C$56&ROW(C$4)-4+COUNTA(C$4:C$34)))+(INDIRECT(C$56&ROW(C$4)-5+COUNTA(C$4:C$34)))+(INDIRECT(C$56&ROW(C$4)-6+COUNTA(C$4:C$34)))+(INDIRECT(C$56&ROW(C$4)-7+COUNTA(C$4:C$34))))/7" +"((INDIRECT(F$56&ROW(H$4)-1+COUNTA(H$4:H$34)))+(INDIRECT(F$56&ROW(H$4)-2+COUNTA(H$4:H$34)))+(INDIRECT(F$56&ROW(H$4)-3+COUNTA(H$4:H$34)))+(INDIRECT(F$56&ROW(H$4)-4+COUNTA(H$4:H$34)))+(INDIRECT(F$56&ROW(H$4)-5+COUNTA(H$4:H$34)))+(INDIRECT(F$56&ROW(H$4)-6+COUNTA(H$4:H$34)))+(INDIRECT(F$56&ROW(H$4)-7+COUNTA(H$4:H$34))))/7" +"((INDIRECT(J$56&ROW(N$4)-1+COUNTA(L$4:L$34)))+(INDIRECT(J$56&ROW(N$4)-2+COUNTA(L$4:L$34)))+(INDIRECT(J$56&ROW(N$4)-3+COUNTA(L$4:L$34)))+(INDIRECT(J$56&ROW(N$4)-4+COUNTA(L$4:L$34)))+(INDIRECT(J$56&ROW(N$4)-5+COUNTA(L$4:L$34)))+(INDIRECT(J$56&ROW(N$4)-6+COUNTA(L$4:L$34)))+(INDIRECT(J$56&ROW(N$4)-7+COUNTA(L$4:L$34))))/7" +"((INDIRECT(J$56&ROW(N$4)-1+COUNTA(N$4:N$34)))+(INDIRECT(J$56&ROW(N$4)-2+COUNTA(N$4:N$34)))+(INDIRECT(J$56&ROW(N$4)-3+COUNTA(N$4:N$34)))+(INDIRECT(J$56&ROW(N$4)-4+COUNTA(N$4:N$34)))+(INDIRECT(J$56&ROW(N$4)-5+COUNTA(N$4:N$34)))+(INDIRECT(J$56&ROW(N$4)-6+COUNTA(N$4:N$34)))+(INDIRECT(J$56&ROW(N$4)-7+COUNTA(N$4:N$34))))/7" +"+C36-C3" +"A2*B2*10000" +"4.69+0.032" +"L6*M6" +"2500*30" +"7500*30" +"12500*30" +"SUM(L6:L12)" +"N13/L13" +"SUM(A1:A32)" +"IF(A33=0, 0, C33/A33/10000)" +"MIN(A33,E33)*(B33-F33)*10000" +"-A33+E33" +"IF(E35<0,B33,F33)" +"IF(E35<0, (F35-B38)*ABS(E35)*10000, -1*(F35-B38)*ABS(E35)*10000)" +"G35" +"-A33+E33" +"IF(E37<0, (B33+(I33/(ABS(E37)*10000))), IF(E37 = 0, 0, (F33-(I33/(ABS(E37)*10000)))))" +"IF(E37<0, (F37-B38)*ABS(E37)*10000, IF(E37 = 0, 0, -1*(F37-B38)*ABS(E37)*10000))" +"IF(ISBLANK(B39),'[1]Nymex Prices'!B10,B39)" +"Summary!B7" +"I33+I35" +"0.021-0.005" +"G3*760000" +"-31-31" +"G4*900000" +"SUM(H3:H4)" +"-30-30" +"4.5*31" +"SUM(B3:B16)" +"SUM(B17:E17)" +"270*10000" +"D22*0.0075" +"A2*B2*10000" +"4.69+0.032" +"L6*M6" +"SUM(L6:L12)" +"N13/L13" +"SUM(K11:K14)" +"K15/2" +"2500*214" +"2500*151" +"151/4" +"SUM(A1:A32)" +"IF(A33=0, 0, C33/A33/10000)" +"MIN(A33,E33)*(B33-F33)*10000" +"-A33+E33" +"IF(E35<0,B33,F33)" +"IF(E35<0, (F35-B38)*ABS(E35)*10000, -1*(F35-B38)*ABS(E35)*10000)" +"G35" +"-A33+E33" +"IF(E37<0, (B33+(I33/(ABS(E37)*10000))), IF(E37 = 0, 0, (F33-(I33/(ABS(E37)*10000)))))" +"IF(E37<0, (F37-B38)*ABS(E37)*10000, IF(E37 = 0, 0, -1*(F37-B38)*ABS(E37)*10000))" +"IF(ISBLANK(B39),'[1]Nymex Prices'!B10,B39)" +"Summary!B10" +"I33+I35" +"A2*B2*10000" +"4.69+0.032" +"L6*M6" +"SUM(L6:L12)" +"N13/L13" +"SUM(K11:K14)" +"K15/2" +"M17/2" +"M17/4" +"2500*214" +"SUM(A1:A32)" +"IF(A33=0, 0, C33/A33/10000)" +"MIN(A33,E33)*(B33-F33)*10000" +"-A33+E33" +"IF(E35<0,B33,F33)" +"IF(E35<0, (F35-B38)*ABS(E35)*10000, -1*(F35-B38)*ABS(E35)*10000)" +"G35" +"-A33+E33" +"IF(E37<0, (B33+(I33/(ABS(E37)*10000))), IF(E37 = 0, 0, (F33-(I33/(ABS(E37)*10000)))))" +"IF(E37<0, (F37-B38)*ABS(E37)*10000, IF(E37 = 0, 0, -1*(F37-B38)*ABS(E37)*10000))" +"IF(ISBLANK(B39),'[1]Nymex Prices'!B10,B39)" +"Summary!B11" +"I33+I35" +"5.41-0.177" +"A2*B2*10000" +"4.69+0.032" +"L6*M6" +"SUM(L6:L12)" +"N13/L13" +"SUM(K11:K14)" +"K15/2" +"2500*214" +"2500*30" +"SUM(A1:A32)" +"IF(A33=0, 0, C33/A33/10000)" +"MIN(A33,E33)*(B33-F33)*10000" +"-A33+E33" +"IF(E35<0,B33,F33)" +"IF(E35<0, (F35-B38)*ABS(E35)*10000, -1*(F35-B38)*ABS(E35)*10000)" +"G35" +"-A33+E33" +"IF(E37<0, (B33+(I33/(ABS(E37)*10000))), IF(E37 = 0, 0, (F33-(I33/(ABS(E37)*10000)))))" +"IF(E37<0, (F37-B38)*ABS(E37)*10000, IF(E37 = 0, 0, -1*(F37-B38)*ABS(E37)*10000))" +"Summary!B11" +"I33+I35" +"Summary!B5+0.03-0.025" +"Summary!B5+0.03" +"Summary!D1+0.015" +"($E$1-D3)*(C3*10000)" +"($J$1-I3)*(H3*10000)" +"($N$1-M3)*(L3*10000)" +"SUM(C3:C21)" +"SUM(E3:E20)" +"SUM(H3:H14)" +"C22+H22+L22" +"E22+J22+N22" +"B5" +"D1-E1" +"D1-0.152" +"D2-D1" +"TODAY()" +"TODAY()-1" +"P5+3301" +"+KATHY_PHYS!AF36+WAHA_swap!Z36+KATY_SWAP!AT36" +"F5-I5" +"O5*10000/23" +"B5+0.096" +"HH_SWAP!BR36+Q36+HSC_SWAP!AE36+PERMIAN!AE36" +"38.4" +"B6+0.047" +"JUN_PHY!G26" +"NYMEX_juL1!I43+NYMEX_AUG!I45+'JUL Swap'!I39+NYMEX_SEP!I39+NYMEX_juL2!I46+X_H!I39+N_V!I39" +"112.8" +"B8+0.19" +"SUM(F5:F8)" +"B5+0.4734" +"B10-B5" +"B5+0.105" +"B11-B5" +"KATHY_PHYS!AF36" +"KATHY_PHYS!P36" +"E12-I12" +"L12/J12" +"B13-B12" +"SUM(E12:E14)" +"F15/E31" +"AVERAGE(B12:B15)" +"HH_SWAP!BR36" +"HH_SWAP!AJ36" +"B12+0.4734" +"HSC_SWAP!AE36" +"HSC_SWAP!P36" +"GasDaily!C33" +"KATY_SWAP!AT$36" +"KATY_SWAP!W$36" +"GasDaily!R33" +"WAHA_swap!Z36" +"WAHA_swap!M36" +"GasDaily!AF33" +"PERMIAN!AE36" +"PERMIAN!P36" +"GasDaily!V33" +"SUM(E17:E21)" +"F22/E31" +"GasDaily!X33" +"NYMEX_juL1!I43+NYMEX_juL2!I46" +"(NYMEX_juL1!E41*10000)+(NYMEX_juL2!E44*10000)+'JUL Swap'!E37*10000" +"GasDaily!AH33" +"NYMEX_AUG!I45" +"NYMEX_AUG!E43*10000" +"GasDaily!N33" +"NYMEX_SEP!I39" +"NYMEX_SEP!E37*10000" +"N_V!I39" +"N_V!E37*10000" +"F26/153" +"X_H!I39" +"X_H!E37*10000" +"F27/151" +"E15+E22+E28" +"K15+K22+#REF!" +"L29/F29" +"90.3+0.9+0.2+11.4" +"SUM(O5:O29)" +"F32/E31" +"+KATHY_PHYS!P36" +"(P31/12)/10000" +"F33/E31" +"HH_SWAP!AJ36+HSC_SWAP!P36+WAHA_swap!M36+KATY_SWAP!W36" +"SUM(O31:O32)" +"F34/E31" +"(NYMEX_juL1!E41)*10000+(NYMEX_AUG!E43)*10000+('JUL Swap'!E37)*10000+NYMEX_SEP!E37*10000+NYMEX_juL2!E44*10000+(X_H!E37)*10000+(N_V!E37)*10000" +"SUM(F34:F35)+F21" +"(225000*0.01)" +"5023426-4713426" +"8.65-8.08" +"F39/E31" +"B$2+B$3" +"GasDaily!R4" +"SUM(D4:O4)" +"D4*($C4-D$3)" +"SUM(R4:AB4)" +"D32*(C32-D$3)" +"GasDaily!F34" +"SUM(P15:P34)" +"SUM(AF4:AF34)" +"COUNT(A4:A33)" +"B$2+B$3" +"GasDaily!V4" +"SUM(D4:L4)" +"D4*($C4-D$3)" +"SUM(O4:Y4)" +"D32*(C32-D$3)" +"(102.3*10000)/22" +"SUM(M15:M34)" +"SUM(Z4:Z34)" +"COUNT(A13:A33)" +"B$2+B$3" +"GasDaily!R4" +"SUM(D4:Q4)" +"D4*($C4-D$3)" +"V4*($C4-V$3)" +"SUM(Y4:AS4)" +"SUM(D5:V5)" +"SUM(W15:W35)" +"SUM(AT4:AT34)" +"COUNT(A13:A33)" +"GasDaily!C4" +"SUM(D4:AD4)" +"D4*($C4-D$2)" +"SUM(AL4:BQ4)" +"B$2+B$3" +"SUM(D12:AF12)" +"SUM(D4:D34)" +"SUM(AJ15:AJ34)" +"BR36+#REF!+#REF!+#REF!" +"COUNT(A18:A33)" +"B$2+B$3" +"GasDaily!AF4" +"SUM(D4:M4)" +"D4*($C4-D$3)" +"SUM(R4:AD4)" +"SUM(D10:N10)" +"D32*(C32-D$3)" +"SUM(P15:P34)" +"SUM(AE4:AE34)" +"COUNT(A31:A33)" +"B$2+B$3" +"GasDaily!X4" +"SUM(D4:M4)" +"D4*($C4-D$3)" +"SUM(R4:AD4)" +"SUM(D10:N10)" +"D32*(C32-D$3)" +"SUM(P15:P34)" +"SUM(AE4:AE34)" +"COUNT(A31:A33)" +"A2*B2*10000" +"4.69+0.032" +"2500*31" +"L13/10000" +"5000*31" +"7500*31" +"12500*31" +"17500*31" +"SUM(A1:A36)" +"IF(A37=0, 0, C37/A37/10000)" +"MIN(A37,E37)*(B37-F37)*10000" +"-A37+E37" +"IF(E39<0,B37,F37)" +"IF(E39<0, (F39-B42)*ABS(E39)*10000, -1*(F39-B42)*ABS(E39)*10000)" +"G39" +"-A37+E37" +"IF(E41<0, (B37+(I37/(ABS(E41)*10000))), IF(E41 = 0, 0, (F37-(I37/(ABS(E41)*10000)))))" +"IF(E41<0, (F41-B42)*ABS(E41)*10000, IF(E41 = 0, 0, -1*(F41-B42)*ABS(E41)*10000))" +"IF(ISBLANK(B43),'[1]Nymex Prices'!B10,B43)" +"Summary!B5" +"I37+I39" +"A2*B2*10000" +"4.69+0.032" +"M7*N7" +"1250*30" +"SUM(M7:M8)" +"O9/M9" +"7500*31" +"7500*30" +"SUM(A1:A39)" +"IF(A40=0, 0, C40/A40/10000)" +"MIN(A40,E40)*(B40-F40)*10000" +"-A40+E40" +"IF(E42<0,B40,F40)" +"IF(E42<0, (F42-B45)*ABS(E42)*10000, -1*(F42-B45)*ABS(E42)*10000)" +"G42" +"-A40+E40" +"IF(E44<0, (B40+(I40/(ABS(E44)*10000))), IF(E44 = 0, 0, (F40-(I40/(ABS(E44)*10000)))))" +"IF(E44<0, (F44-B45)*ABS(E44)*10000, IF(E44 = 0, 0, -1*(F44-B45)*ABS(E44)*10000))" +"IF(ISBLANK(B46),'[1]Nymex Prices'!B10,B46)" +"Summary!B5" +"I40+I42" +"A2*B2*10000" +"7500*31" +"15000*31" +"SUM(A1:A32)" +"IF(A33=0, 0, C33/A33/10000)" +"MIN(A33,E33)*(B33-F33)*10000" +"-A33+E33" +"IF(E35<0,B33,F33)" +"IF(E35<0, (F35-B38)*ABS(E35)*10000, -1*(F35-B38)*ABS(E35)*10000)" +"G35" +"-A33+E33" +"IF(E37<0, (B33+(I33/(ABS(E37)*10000))), IF(E37 = 0, 0, (F33-(I33/(ABS(E37)*10000)))))" +"IF(E37<0, (F37-B38)*ABS(E37)*10000, IF(E37 = 0, 0, -1*(F37-B38)*ABS(E37)*10000))" +"IF(ISBLANK(B39),'[1]Nymex Prices'!B10,B39)" +"Summary!B5" +"I33+I35" +"A2*B2*10000" +"2500*31" +"5000*31" +"7500*31" +"10000*31" +"12500*31" +"15000*31" +"SUM(A1:A38)" +"IF(A39=0, 0, C39/A39/10000)" +"MIN(A39,E39)*(B39-F39)*10000" +"-A39+E39" +"IF(E41<0,B39,F39)" +"IF(E41<0, (F41-B44)*ABS(E41)*10000, -1*(F41-B44)*ABS(E41)*10000)" +"G41" +"-A39+E39" +"IF(E43<0, (B39+(I39/(ABS(E43)*10000))), IF(E43 = 0, 0, (F39-(I39/(ABS(E43)*10000)))))" +"IF(E43<0, (F43-B44)*ABS(E43)*10000, IF(E43 = 0, 0, -1*(F43-B44)*ABS(E43)*10000))" +"IF(ISBLANK(B45),'[1]Nymex Prices'!B10,B45)" +"Summary!B6" +"I39+I41" +"IF(D3-$C3<>0,D3-$C3,"""")" +"C3+0" +"C3+0.03" +"C3+0.03" +"Summary!$D$2" +"C15+0.02" +"C15-0.115" +"C15-0.17" +"C15+0.04" +"C33-0.15" +"C34-0.06" +"C34-0.06" +"C34-0.2" +"AVERAGE(C4:C34)" +"+C36-(+$C$36)" +"-C4+C36" +"((INDIRECT(C$56&ROW(C$4)-1+COUNTA(C$4:C$34)))+(INDIRECT(C$56&ROW(C$4)-2+COUNTA(C$4:C$34)))+(INDIRECT(C$56&ROW(C$4)-3+COUNTA(C$4:C$34))))/3" +"((INDIRECT(F$56&ROW(H$4)-1+COUNTA(H$4:H$34)))+(INDIRECT(F$56&ROW(H$4)-2+COUNTA(H$4:H$34)))+(INDIRECT(F$56&ROW(H$4)-3+COUNTA(H$4:H$34))))/3" +"((INDIRECT(J$56&ROW(N$4)-1+COUNTA(L$4:L$34)))+(INDIRECT(J$56&ROW(N$4)-2+COUNTA(L$4:L$34)))+(INDIRECT(J$56&ROW(N$4)-3+COUNTA(L$4:L$34))))/3" +"((INDIRECT(J$56&ROW(N$4)-1+COUNTA(N$4:N$34)))+(INDIRECT(J$56&ROW(N$4)-2+COUNTA(N$4:N$34)))+(INDIRECT(J$56&ROW(N$4)-3+COUNTA(N$4:N$34))))/3" +"((INDIRECT(C$56&ROW(C$4)-1+COUNTA(C$4:C$34)))+(INDIRECT(C$56&ROW(C$4)-2+COUNTA(C$4:C$34)))+(INDIRECT(C$56&ROW(C$4)-3+COUNTA(C$4:C$34)))+(INDIRECT(C$56&ROW(C$4)-4+COUNTA(C$4:C$34)))+(INDIRECT(C$56&ROW(C$4)-5+COUNTA(C$4:C$34))))/5" +"((INDIRECT(F$56&ROW(H$4)-1+COUNTA(H$4:H$34)))+(INDIRECT(F$56&ROW(H$4)-2+COUNTA(H$4:H$34)))+(INDIRECT(F$56&ROW(H$4)-3+COUNTA(H$4:H$34)))+(INDIRECT(F$56&ROW(H$4)-4+COUNTA(H$4:H$34)))+(INDIRECT(F$56&ROW(H$4)-5+COUNTA(H$4:H$34))))/5" +"((INDIRECT(J$56&ROW(N$4)-1+COUNTA(L$4:L$34)))+(INDIRECT(J$56&ROW(N$4)-2+COUNTA(L$4:L$34)))+(INDIRECT(J$56&ROW(N$4)-3+COUNTA(L$4:L$34)))+(INDIRECT(J$56&ROW(N$4)-4+COUNTA(L$4:L$34)))+(INDIRECT(J$56&ROW(N$4)-5+COUNTA(L$4:L$34))))/5" +"((INDIRECT(J$56&ROW(N$4)-1+COUNTA(N$4:N$34)))+(INDIRECT(J$56&ROW(N$4)-2+COUNTA(N$4:N$34)))+(INDIRECT(J$56&ROW(N$4)-3+COUNTA(N$4:N$34)))+(INDIRECT(J$56&ROW(N$4)-4+COUNTA(N$4:N$34)))+(INDIRECT(J$56&ROW(N$4)-5+COUNTA(N$4:N$34))))/5" +"((INDIRECT(C$56&ROW(C$4)-1+COUNTA(C$4:C$34)))+(INDIRECT(C$56&ROW(C$4)-2+COUNTA(C$4:C$34)))+(INDIRECT(C$56&ROW(C$4)-3+COUNTA(C$4:C$34)))+(INDIRECT(C$56&ROW(C$4)-4+COUNTA(C$4:C$34)))+(INDIRECT(C$56&ROW(C$4)-5+COUNTA(C$4:C$34)))+(INDIRECT(C$56&ROW(C$4)-6+COUNTA(C$4:C$34)))+(INDIRECT(C$56&ROW(C$4)-7+COUNTA(C$4:C$34))))/7" +"((INDIRECT(F$56&ROW(H$4)-1+COUNTA(H$4:H$34)))+(INDIRECT(F$56&ROW(H$4)-2+COUNTA(H$4:H$34)))+(INDIRECT(F$56&ROW(H$4)-3+COUNTA(H$4:H$34)))+(INDIRECT(F$56&ROW(H$4)-4+COUNTA(H$4:H$34)))+(INDIRECT(F$56&ROW(H$4)-5+COUNTA(H$4:H$34)))+(INDIRECT(F$56&ROW(H$4)-6+COUNTA(H$4:H$34)))+(INDIRECT(F$56&ROW(H$4)-7+COUNTA(H$4:H$34))))/7" +"((INDIRECT(J$56&ROW(N$4)-1+COUNTA(L$4:L$34)))+(INDIRECT(J$56&ROW(N$4)-2+COUNTA(L$4:L$34)))+(INDIRECT(J$56&ROW(N$4)-3+COUNTA(L$4:L$34)))+(INDIRECT(J$56&ROW(N$4)-4+COUNTA(L$4:L$34)))+(INDIRECT(J$56&ROW(N$4)-5+COUNTA(L$4:L$34)))+(INDIRECT(J$56&ROW(N$4)-6+COUNTA(L$4:L$34)))+(INDIRECT(J$56&ROW(N$4)-7+COUNTA(L$4:L$34))))/7" +"((INDIRECT(J$56&ROW(N$4)-1+COUNTA(N$4:N$34)))+(INDIRECT(J$56&ROW(N$4)-2+COUNTA(N$4:N$34)))+(INDIRECT(J$56&ROW(N$4)-3+COUNTA(N$4:N$34)))+(INDIRECT(J$56&ROW(N$4)-4+COUNTA(N$4:N$34)))+(INDIRECT(J$56&ROW(N$4)-5+COUNTA(N$4:N$34)))+(INDIRECT(J$56&ROW(N$4)-6+COUNTA(N$4:N$34)))+(INDIRECT(J$56&ROW(N$4)-7+COUNTA(N$4:N$34))))/7" +"+C36-C3" +"A2*B2*10000" +"4.69+0.032" +"L6*M6" +"2500*30" +"7500*30" +"12500*30" +"SUM(L6:L12)" +"N13/L13" +"SUM(A1:A32)" +"IF(A33=0, 0, C33/A33/10000)" +"MIN(A33,E33)*(B33-F33)*10000" +"-A33+E33" +"IF(E35<0,B33,F33)" +"IF(E35<0, (F35-B38)*ABS(E35)*10000, -1*(F35-B38)*ABS(E35)*10000)" +"G35" +"-A33+E33" +"IF(E37<0, (B33+(I33/(ABS(E37)*10000))), IF(E37 = 0, 0, (F33-(I33/(ABS(E37)*10000)))))" +"IF(E37<0, (F37-B38)*ABS(E37)*10000, IF(E37 = 0, 0, -1*(F37-B38)*ABS(E37)*10000))" +"IF(ISBLANK(B39),'[1]Nymex Prices'!B10,B39)" +"Summary!B7" +"I33+I35" +"0.021-0.005" +"G3*760000" +"-15.5" +"G4*900000" +"-31-31-31-31" +"SUM(H3:H4)" +"-30-30-30" +"-15" +"4.5*31" +"SUM(B3:B16)" +"SUM(E4:E16)" +"SUM(B17:E17)" +"270*10000" +"D22*0.0075" +"A2*B2*10000" +"4.69+0.032" +"L6*M6" +"SUM(L6:L12)" +"N13/L13" +"SUM(K11:K14)" +"K15/2" +"2500*214" +"2500*151" +"151/4" +"SUM(A1:A32)" +"IF(A33=0, 0, C33/A33/10000)" +"MIN(A33,E33)*(B33-F33)*10000" +"-A33+E33" +"IF(E35<0,B33,F33)" +"IF(E35<0, (F35-B38)*ABS(E35)*10000, -1*(F35-B38)*ABS(E35)*10000)" +"G35" +"-A33+E33" +"IF(E37<0, (B33+(I33/(ABS(E37)*10000))), IF(E37 = 0, 0, (F33-(I33/(ABS(E37)*10000)))))" +"IF(E37<0, (F37-B38)*ABS(E37)*10000, IF(E37 = 0, 0, -1*(F37-B38)*ABS(E37)*10000))" +"IF(ISBLANK(B39),'[1]Nymex Prices'!B10,B39)" +"Summary!B10" +"I33+I35" +"A2*B2*10000" +"4.69+0.032" +"L6*M6" +"SUM(L6:L12)" +"N13/L13" +"SUM(K11:K14)" +"K15/2" +"M17/2" +"M17/4" +"2500*214" +"SUM(A1:A32)" +"IF(A33=0, 0, C33/A33/10000)" +"MIN(A33,E33)*(B33-F33)*10000" +"-A33+E33" +"IF(E35<0,B33,F33)" +"IF(E35<0, (F35-B38)*ABS(E35)*10000, -1*(F35-B38)*ABS(E35)*10000)" +"G35" +"-A33+E33" +"IF(E37<0, (B33+(I33/(ABS(E37)*10000))), IF(E37 = 0, 0, (F33-(I33/(ABS(E37)*10000)))))" +"IF(E37<0, (F37-B38)*ABS(E37)*10000, IF(E37 = 0, 0, -1*(F37-B38)*ABS(E37)*10000))" +"IF(ISBLANK(B39),'[1]Nymex Prices'!B10,B39)" +"Summary!B11" +"I33+I35" +"5.41-0.177" +"A2*B2*10000" +"4.69+0.032" +"L6*M6" +"SUM(L6:L12)" +"N13/L13" +"SUM(K11:K14)" +"K15/2" +"2500*214" +"2500*30" +"SUM(A1:A32)" +"IF(A33=0, 0, C33/A33/10000)" +"MIN(A33,E33)*(B33-F33)*10000" +"-A33+E33" +"IF(E35<0,B33,F33)" +"IF(E35<0, (F35-B38)*ABS(E35)*10000, -1*(F35-B38)*ABS(E35)*10000)" +"G35" +"-A33+E33" +"IF(E37<0, (B33+(I33/(ABS(E37)*10000))), IF(E37 = 0, 0, (F33-(I33/(ABS(E37)*10000)))))" +"IF(E37<0, (F37-B38)*ABS(E37)*10000, IF(E37 = 0, 0, -1*(F37-B38)*ABS(E37)*10000))" +"Summary!B11" +"I33+I35" +"Summary!B5+0.03-0.025" +"Summary!B5+0.03" +"Summary!D1+0.015" +"($E$1-D3)*(C3*10000)" +"($J$1-I3)*(H3*10000)" +"($N$1-M3)*(L3*10000)" +"SUM(C3:C21)" +"SUM(E3:E20)" +"SUM(H3:H14)" +"C22+H22+L22" +"E22+J22+N22" +"TODAY()" +"I6+1" +"I6+2" +"I6+6" +"I6+10" +"SUM(F2:F19)" +"+F20/10000" +"+F21+G21" +"A3*B3*10000" +"2500*31" +"5000*31" +"7500*31" +"10000*31" +"12500*31" +"15000*31" +"SUM(A2:A26)" +"IF(A27=0, 0, C27/A27/10000)" +"MIN($A$27,$E$27)*($B$27-$F$27)*10000" +"-A27+E27" +"IF(E29<0,B27,F27)" +"IF(E29<0, (F29-B31)*ABS(E29)*10000, -1*(F29-B31)*ABS(E29)*10000)" +"$G$29" +"-A27+E27" +"IF(E30<0, (B27+(I27/(ABS(E30)*10000))), IF(E30 = 0, 0, (F27-(I27/(ABS(E30)*10000)))))" +"IF(E30<0, (F30-B31)*ABS(E30)*10000, IF(E30 = 0, 0, -1*(F30-B31)*ABS(E30)*10000))" +"$G$30" +"$I27+$I29" +"E32+E34" +"TODAY()" +"M7-E5" +"(1+B7/2)^(-2*(H7-$D$2)/365.25)" +"D7*A7" +"A7*E7" +"F7*A7" +"SUM(I7:L7)" +"-61000/675244" +"G9*A9" +"AVERAGE(M9:M15)" +"2000*30.5" +"B20/6" +"((I9+K9)*B20)" +"(B20*N15)-800000" +"TODAY()" +"M7-E5" +"(1+B7/2)^(-2*(H7-$D$2)/365.25)" +"D7*A7" +"A7*E7" +"F7*A7" +"SUM(I7:L7)" +"-61000/675244" +"G9*A9" +"AVERAGE(M9:M15)" +"2000*30.5" +"B20/6" +"((I9+K9)*B20)" +"(B20*N15)-800000" +"TODAY()" +"(D6*0.0375)+E3" +"N6-E3-F2" +"4.79*0.005" +"N5-E3" +"P5-E3" +"($P$8-($P$8-$P$5)-$E$3)" +"D3*0.017" +"D3+E3" +"E3+F2" +"N6-F2" +"N5-O4" +"(1+B5/2)^(-2*(J5-$D$2)/365.25)" +"D5-K5" +"D5*A5" +"A5*E5" +"F5*A5" +"K5+L5+M5" +"N5-E3" +"D6-D5" +"H5+G6" +"N6-N5" +"D6-O6" +"SUM(O9:O14)" +"SUM(O16:O19)" +"P19-P14" +"E27*18" +"(D7-0.03)*4000000" +"N26*I27" +"PV(0.0226/18,18,E27)" +"18*2000*30.5" +"PV(0.0226/18,18,E30)" +"D29*0.4" +"E29/18" +"I28+I29" +"(Q32*0.011)+0.005" +"EOMONTH(P35,0)+1" +"Q36/100" +"D34-D37" +"AVERAGE(D33:D37)" +"D33-G48" +"AVERAGE(D38:D42)" +"G49-D33" +"G49-G48" +"AVERAGE(D40:D51)" +"$M$6*K7*L7" +"SUM(M7:M10)" +"NOW()" +"F5+0.05" +"+B5+1" +"F7" +"0.0159+0.0088+0.002" +"F$5/(1-$E9)+$D$9-F$5" +"+B10+1" +"+B10+1" +"0.0022+0.002" +"F$5/(1-$E13)+$D$13-F$5" +"8.976" +"0.0125+0.0022" +"F$5/(1-$E14)+$D$14-F$5" +"0.018+0.0022" +"F$5/(1-$E15)+$D$15-F$5" +"10.476" +"F$5/(1-$E16)+$D$16-F$5" +"9.976" +"0.016+0.0022" +"F$5/(1-$E17)+$D$17-F$5" +"4.976" +"0.0075+0.0022" +"F$5/(1-$E18)+$D$18-F$5" +"6.726" +"0.0095+0.0022" +"F$5/(1-$E19)+$D$19-F$5" +"0.0128+0.0022" +"F$5/(1-$E20)+$D$20-F$5" +"0.0143+0.0022" +"F$5/(1-$E21)+$D$21-F$5" +"+B17+1" +"5.6049-0.16" +"0.0319-0.0088" +"F$5/(1-$E23)+$D$23-F$5" +"5.6049" +"0.0319" +"F$5/(1-$E24)+$D$24-F$5" +"6.917-0.26" +"0.0243-0.0088" +"F$5/(1-$E26)+$D$26-F$5" +"6.917" +"0.0243" +"F$5/(1-$E27)+$D$27-F$5" +"3.4894" +"0.0171+0.002" +"F$5/(1-$E30)+$D$30-F$5" +"0.0002+0.002" +"F$5/(1-$E31)+$D$31-F$5" +"1.2408" +"0+0.002" +"F$5/(1-$E32)+$D$32-F$5" +"0+0.002+0.0088" +"F$5/(1-$E33)+$D$33-F$5" +"11.97" +"0.0014+0.0088+0.0019" +"0.0158" +"F$5/(1-$E35)+$D$35-F$5" +"6.0743+0.26" +"0.0043+0.0019+0.0088" +"F$5/(1-$E37)+$D$37-F$5" +"0.0085" +"K$5/(1-$E39)+$D$39-K$5" +"2.32" +"0.0009+0.0088+0.0019" +"F$5/(1-$E41)+$D$41-F$5" +"+B40+1" +"F$5/(1-$E44)+$D$44-F$5" +"F$5/(1-$E45)+$D$45-F$5" +"F$5/(1-$E46)+$D$46-F$5" +"+B42+1" +"F$5/(1-$E49)+$D$49-F$5" +"F$5/(1-$E50)+$D$50-F$5" +"F$5/(1-$E51)+$D$51-F$5" +"F$5/(1-$E52)+$D$52-F$5" +"F$5/(1-$E53)+$D$53-F$5" +"F$5/(1-$E54)+$D$54-F$5" +"F$5/(1-$E55)+$D$55-F$5" +"F$5/(1-$E56)+$D$56-F$5" +"0.0015+0.0022" +"F$5/(1-$E57)+$D$57-F$5" +"0.0018+0.0022" +"F$5/(1-$E58)+$D$58-F$5" +"0.0003+0.0022" +"F$5/(1-$E59)+$D$59-F$5" +"J$5/(1-$E62)+$D62-J$5" +"+B60+1" +"0.0195+0.0003+0.0022+0.0075+0.015" +"0.027+0.0081" +"AA$5/(1-$E90)+$D$92-AA$5" +"0.0195+0.0003+0.0022+0.0075+0.0175" +"0.0315+0.0081" +"0.0195+0.0003+0.0022+0.0075+0.02" +"0.036+0.0081" +"0.0195+0.0003+0.0022+0.0075+0.0225" +"0.0405+0.0081" +"AA$5/(1-$E93)+$D$93-AA$5" +"0.0774-0.0088" +"F$5/(1-$E96)+$D$96-F$5" +"F$5/(1-$E97)+$D$97-F$5" +"0.0991-0.0088" +"F$5/(1-$E98)+$D$98-F$5" +"0.1089-0.0088" +"F$5/(1-$E99)+$D$99-F$5" +"0.1229-0.0088" +"F$5/(1-$E100)+$D$100-F$5" +"0.1342-0.0088" +"F$5/(1-$E101)+$D$101-F$5" +"0.172-0.0088" +"F$5/(1-$E102)+$D$102-F$5" +"F$5/(1-$E105)+$D$105-F$5" +"0.0886-0.0088" +"F$5/(1-$E106)+$D$106-F$5" +"0.0984-0.0088" +"F$5/(1-$E107)+$D$107-F$5" +"0.1125-0.0088" +"F$5/(1-$E108)+$D$108-F$5" +"0.1237-0.0088" +"F$5/(1-$E109)+$D$109-F$5" +"0.1615-0.0088" +"F$5/(1-$E110)+$D$110-F$5" +"F$5/(1-$E113)+$D$113-F$5" +"0.0875-0.0088" +"F$5/(1-$E114)+$D$114-F$5" +"0.1253-0.0088" +"F$5/(1-$E115)+$D$115-F$5" +"0.0508-0.0088" +"F$5/(1-$E118)+$D$118-F$5" +"0.0566-0.0088" +"F$5/(1-$E119)+$D$119-F$5" +"0.0942-0.0088" +"F$5/(1-$E120)+$D$120-F$5" +"0.0534-0.0088" +"F$5/(1-$E123)+$D$123-F$5" +"0.0873-0.0088" +"F$5/(1-$E124)+$D$124-F$5" +"0.0168" +"F$5/(1-$E127)+$D$127-F$5" +"0.0268" +"F$5/(1-$E128)+$D$128-F$5" +"0.0198" +"F$5/(1-$E129)+$D$129-F$5" +"F$5/(1-$E133)+$D$133-F$5" +"0.0262" +"F$5/(1-$E134)+$D$134-F$5" +"0.0195" +"F$5/(1-$E135)+$D$135-F$5" +"3.433+5.708" +"0.0797" +"0.0327" +"F$5/(1-$E138)+$D$138-F$5" +"3.238+5.708" +"0.0328" +"F$5/(1-$E139)+$D$139-F$5" +"5.708" +"0.0539" +"0.0161" +"F$5/(1-$E140)+$D$140-F$5" +"8.083+5.708" +"0.095" +"0.0425" +"F$5/(1-$E141)+$D$141-F$5" +"2.967+5.708" +"0.0842" +"0.0357" +"F$5/(1-$E142)+$D$142-F$5" +"0.1149" +"0.0469" +"F$5/(1-$E145)+$D$145-F$5" +"0.047" +"F$5/(1-$E146)+$D$146-F$5" +"0.0891" +"0.0306" +"F$5/(1-$E147)+$D$147-F$5" +"0.072" +"0.0235" +"F$5/(1-$E148)+$D$148-F$5" +"0.1301" +"0.0567" +"F$5/(1-$E149)+$D$149-F$5" +"0.1194" +"0.0499" +"F$5/(1-$E150)+$D$150-F$5" +"0.1389" +"0.0573" +"F$5/(1-$E153)+$D$153-F$5" +"0.0574" +"F$5/(1-$E154)+$D$154-F$5" +"0.1131" +"0.0411" +"F$5/(1-$E155)+$D$155-F$5" +"0.0963" +"0.0342" +"F$5/(1-$E156)+$D$156-F$5" +"0.0609" +"0.019" +"F$5/(1-$E157)+$D$157-F$5" +"0.1541" +"0.0671" +"F$5/(1-$E158)+$D$158-F$5" +"0.1434" +"0.0603" +"F$5/(1-$E159)+$D$159-F$5" +"0.1926-0.0085" +"0.017-0.0088" +"0.0037" +"F$5/(1-$E162)+$D$162-F$5" +"0.2212-0.0085" +"0.0256-0.0088" +"0.0222" +"F$5/(1-$E163)+$D$163-F$5" +"0.3054-0.0085" +"0.0345-0.0088" +"0.0332" +"F$5/(1-$E164)+$D$164-F$5" +"0.3054" +"0.0345" +"F$5/(1-$E165)+$D$165-F$5" +"0.3532-0.0085" +"0.0373-0.0088" +"0.0396" +"F$5/(1-$E166)+$D$166-F$5" +"0.3532" +"0.0373" +"F$5/(1-$E167)+$D$167-F$5" +"0.2021-0.0085" +"0.024-0.0088" +"F$5/(1-$E170)+$D$170-F$5" +"0.286-0.0085" +"0.0328-0.0088" +"F$5/(1-$E171)+$D$171-F$5" +"0.286" +"F$5/(1-$E172)+$D$172-F$5" +"0.3309-0.0085" +"0.0351-0.0088" +"F$5/(1-$E173)+$D$173-F$5" +"0.3309" +"0.0351" +"F$5/(1-$E174)+$D$174-F$5" +"0.2351-0.0085" +"0.0231-0.0088" +"0.0064" +"F$5/(1-$E177)+$D$177-F$5" +"0.2351" +"0.0231" +"F$5/(1-$E178)+$D$178-F$5" +"11.4585" +"0.0397" +"0.0459" +"F$5/(1-$E181)+$D$181-F$5" +"13.0844" +"0.0445" +"0.0541" +"F$5/(1-$E182)+$D$182-F$5" +"10.8789" +"0.0378" +"0.0422" +"F$5/(1-$E185)+$D$185-F$5" +"12.5048" +"0.0426" +"0.0504" +"F$5/(1-$E186)+$D$186-F$5" +"0.0376" +"F$5/(1-$E189)+$D$189-F$5" +"0.0458" +"F$5/(1-$E190)+$D$190-F$5" +"0.0334" +"F$5/(1-$E193)+$D$193-F$5" +"0.0416" +"F$5/(1-$E194)+$D$194-F$5" +"4.6829" +"0.0431" +"F$5/(1-$E197)+$D$197-F$5" +"2.1642" +"F$5/(1-$E198)+$D$198-F$5" +"F$5/(1-$E199)+$D$199-F$5" +"6.0872" +"0.048" +"F$5/(1-$E200)+$D$200-F$5" +"3.5685" +"F$5/(1-$E201)+$D$201-F$5" +"F$5/(1-$E202)+$D$202-F$5" +"F$5/(1-$E203)+$D$203-F$5" +"0.0037+0.0022" +"F$5/(1-$E206)+$D$206-F$5" +"0.0096+0.0022" +"F$5/(1-$E207)+$D$207-F$5" +"0.017+0.0022" +"F$5/(1-$E208)+$D$208-F$5" +"0.0059+0.0022" +"F$5/(1-$E209)+$D$209-F$5" +"0.0133+0.0022" +"F$5/(1-$E210)+$D$210-F$5" +"NOW()" +"D5+0.05" +"D7" +"0.2599+0.002+0.0088" +"D$5/(1-$C9)+$B$9-D$5" +"0.044" +"D$5/(1-$C12)+$B$14-D$5" +"D$5/(1-$C15)+$B$15-D$5" +"0.1383-0.0088" +"D$5/(1-$C17)+$B$17-D$5" +"0.1383" +"D$5/(1-$C18)+$B$18-D$5" +"0.1745" +"D$5/(1-$C20)+$B$20-D$5" +"0.1745-0.0088" +"D$5/(1-$C21)+$B$21-D$5" +"0.1059" +"D$5/(1-$C24)+$B$24-D$5" +"0.0755+0.002" +"D$5/(1-$C25)+$B$25-D$5" +"0.0346+0.002" +"D$5/(1-$C26)+$B$26-D$5" +"0.0346+0.002+0.0088" +"D$5/(1-$C27)+$B$27-D$5" +"0.2365+0.0088+0.0019" +"0.0158" +"D$5/(1-$C29)+$B$29-D$5" +"0.2019+0.0088" +"D$5/(1-$C31)+$B$31-D$5" +"0.0117+0.0085" +"D$5/(1-$C33)+$B$33-D$5" +"0.0687+0.0019+0.0088" +"D$5/(1-$C35)+$B$35-D$5" +"0.1626+0.002+0.0088" +"D$5/(1-$C38)+$B$38-D$5" +"0.2364+0.002+0.0088" +"D$5/(1-$C39)+$B$39-D$5" +"0.2623+0.002+0.0088" +"D$5/(1-$C40)+$B$40-D$5" +"0.3987+0.002+0.0088" +"D$5/(1-$C41)+$B$41-D$5" +"0.3955+0.002+0.0088" +"D$5/(1-$C42)+$B$42-D$5" +"0.4802+0.002+0.0088" +"D$5/(1-$C43)+$B$43-D$5" +"0.4734+0.002+0.0088" +"D$5/(1-$C44)+$B$44-D$5" +"0.4983+0.002+0.0088" +"D$5/(1-$C45)+$B$45-D$5" +"D$5/(1-$C48)+$B$48-D$5" +"0.5664" +"D$5/(1-$C49)+$B$49-D$5" +"0.1729" +"D$5/(1-$C52)+$B$52-D$5" +"0.2863" +"D$5/(1-$C53)+$B$53-D$5" +"0.378" +"D$5/(1-$C54)+$B$54-D$5" +"0.4273" +"D$5/(1-$C55)+$B$55-D$5" +"0.487" +"D$5/(1-$C56)+$B$56-D$5" +"0.5491" +"D$5/(1-$C57)+$B$57-D$5" +"0.6548" +"D$5/(1-$C58)+$B$58-D$5" +"0.2351" +"D$5/(1-$C61)+$B$61-D$5" +"0.3283" +"D$5/(1-$C62)+$B$62-D$5" +"0.3776" +"D$5/(1-$C63)+$B$63-D$5" +"0.4377" +"D$5/(1-$C64)+$B$64-D$5" +"0.4994" +"D$5/(1-$C65)+$B$65-D$5" +"0.6051" +"D$5/(1-$C66)+$B$66-D$5" +"0.2753" +"D$5/(1-$C69)+$B$69-D$5" +"0.328" +"D$5/(1-$C70)+$B$70-D$5" +"0.4337" +"D$5/(1-$C71)+$B$71-D$5" +"0.1583" +"D$5/(1-$C74)+$B$74-D$5" +"0.182" +"D$5/(1-$C75)+$B$75-D$5" +"0.2879" +"D$5/(1-$C76)+$B$76-D$5" +"0.1646" +"D$5/(1-$C79)+$B$79-D$5" +"0.255" +"D$5/(1-$C80)+$B$80-D$5" +"D$5/(1-$C83)+$B$83-D$5" +"D$5/(1-$C84)+$B$84-D$5" +"D$5/(1-$C85)+$B$85-D$5" +"D$5/(1-$C88)+$B$88-D$5" +"D$5/(1-$C89)+$B$89-D$5" +"D$5/(1-$C90)+$B$90-D$5" +"D$5/(1-$C93)+$B$93-D$5" +"D$5/(1-$C94)+$B$94-D$5" +"D$5/(1-$C95)+$B$95-D$5" +"D$5/(1-$C96)+$B$96-D$5" +"D$5/(1-$C97)+$B$97-D$5" +"D$5/(1-$C100)+$B$100-D$5" +"D$5/(1-$C101)+$B$101-D$5" +"D$5/(1-$C102)+$B$102-D$5" +"D$5/(1-$C103)+$B$103-D$5" +"D$5/(1-$C104)+$B$104-D$5" +"D$5/(1-$C105)+$B$105-D$5" +"D$5/(1-$C108)+$B$108-D$5" +"D$5/(1-$C109)+$B$109-D$5" +"D$5/(1-$C110)+$B$110-D$5" +"D$5/(1-$C111)+$B$111-D$5" +"D$5/(1-$C112)+$B$112-D$5" +"D$5/(1-$C113)+$B$113-D$5" +"D$5/(1-$C114)+$B$114-D$5" +"0.1261-0.0088" +"0.0037" +"D$5/(1-$C117)+$B$117-D$5" +"0.2395-0.0088" +"0.0222" +"D$5/(1-$C118)+$B$118-D$5" +"0.3326-0.0088" +"0.0332" +"D$5/(1-$C119)+$B$119-D$5" +"0.3326" +"D$5/(1-$C120)+$B$120-D$5" +"0.3832-0.0088" +"0.0396" +"D$5/(1-$C121)+$B$121-D$5" +"0.3832" +"D$5/(1-$C122)+$B$122-D$5" +"0.2188-0.0088" +"D$5/(1-$C125)+$B$125-D$5" +"0.3115-0.0088" +"D$5/(1-$C126)+$B$126-D$5" +"0.3115" +"D$5/(1-$C127)+$B$127-D$5" +"0.3587-0.0088" +"D$5/(1-$C128)+$B$128-D$5" +"0.3587" +"D$5/(1-$C129)+$B$129-D$5" +"0.2509-0.0088" +"0.0064" +"D$5/(1-$C132)+$B$132-D$5" +"0.2509" +"D$5/(1-$C133)+$B$133-D$5" +"0.3983" +"0.0459" +"D$5/(1-$C136)+$B$136-D$5" +"0.4566" +"0.0541" +"D$5/(1-$C137)+$B$137-D$5" +"0.3773" +"0.0422" +"D$5/(1-$C140)+$B$140-D$5" +"0.4356" +"0.0504" +"D$5/(1-$C141)+$B$141-D$5" +"0.3505" +"0.0376" +"D$5/(1-$C144)+$B$144-D$5" +"0.4088" +"0.0458" +"D$5/(1-$C145)+$B$145-D$5" +"0.3125" +"0.0334" +"0.3708" +"0.0416" +"0.0973" +"D$5/(1-$C152)+$B$152-D$5" +"0.1992" +"D$5/(1-$C153)+$B$153-D$5" +"0.2558" +"D$5/(1-$C154)+$B$154-D$5" +"0.1539" +"D$5/(1-$C155)+$B$155-D$5" +"0.1248" +"D$5/(1-$C156)+$B$156-D$5" +"0.3906+0.0019+0.0088" +"0.0319" +"NOW()" +"$B$1" +"+D11-C11" +"(B11+C11)/(1-'Variable Rates - Sept'!E27)+'Variable Rates - Sept'!D27-(B11+C11)" +"+E11-F11" +"'Variable Rates - Sept'!C26/31" +"(B16+C16)/(1-'Variable Rates - Sept'!E30)+'Variable Rates - Sept'!D30-(B16+C16)" +"'Variable Rates - Sept'!C30/31" +"((B17+C17)/(1-'Variable Rates - Sept'!E32)+'Variable Rates - Sept'!D32)/(1-'Variable Rates - Sept'!E30)+'Variable Rates - Sept'!D30-(B17+C17)" +"'Variable Rates - Sept'!C30/31+'Variable Rates - Sept'!C32/31" +"(B22+C22)/(1-'Variable Rates - Sept'!E24)+'Variable Rates - Sept'!D24-(B22+C22)" +"'Variable Rates - Sept'!C24/31" +"(B27+C27)/(1-'Variable Rates - Sept'!E37)+'Variable Rates - Sept'!D37-(B27+C27)" +"'Variable Rates - Sept'!C37/31" +"(B32+C32)/(1-'Variable Rates - Sept'!E14)+'Variable Rates - Sept'!D14-(B32+C32)" +"'Variable Rates - Sept'!C14/31" +"(B40+C40)/(1-'Variable Rates - Sept'!E35)+'Variable Rates - Sept'!D35-(B40+C40)" +"'Variable Rates - Sept'!C35/31" +"(B44+C44)/(1-'IT Rates - Sept'!C33)+'IT Rates - Sept'!B33-(B44+C44)" +"'Variable Rates - Sept'!C34/31" +"(B49+C49)/(1-'Variable Rates - Sept'!E41)+'Variable Rates - Sept'!D41-(B49+C49)" +"'Variable Rates - Sept'!C41/31" +"(B66+C66)/(1-'Variable Rates - Sept'!E92)+'Variable Rates - Sept'!D92-(B66+C66)" +"'Variable Rates - Sept'!C92/31" +"(B72+C72)/(1-'Variable Rates - Sept'!E166)+'Variable Rates - Sept'!D166-(B72+C72)" +"'Variable Rates - Sept'!C166" +"(B78+C78)/(1-'Variable Rates - Sept'!E105)+'Variable Rates - Sept'!D105-(B78+C78)" +"'Variable Rates - Sept'!C105/31" +"(B79+C79)/(1-'Variable Rates - Sept'!E98)+'Variable Rates - Sept'!D98-(B79+C79)" +"'Variable Rates - Sept'!C98/31" +"(B80+C80)/(1-'Variable Rates - Sept'!E98)+'Variable Rates - Sept'!D98-(B80+C80)+0.0088" +"'Variable Rates - Sept'!C98/31+0.0088/31" +"(B81+C81)/(1-'Variable Rates - Sept'!E106)+'Variable Rates - Sept'!D106-(B81+C81)" +"'Variable Rates - Sept'!C106/31" +"(B82+C82)/(1-'Variable Rates - Sept'!E106)+'Variable Rates - Sept'!D106-(B82+C82)+0.0088" +"'Variable Rates - Sept'!C106/31+0.0088/31" +"'Variable Rates - Sept'!C99/31" +"(B84+C84)/(1-'Variable Rates - Sept'!E107)+'Variable Rates - Sept'!D107-(B84+C84)" +"'Variable Rates - Sept'!C107/31" +"(B85+C85)/(1-'Variable Rates - Sept'!E100)+'Variable Rates - Sept'!D100-(B85+C85)" +"(B86+C86)/(1-'Variable Rates - Sept'!E108)+'Variable Rates - Sept'!D108-(B86+C86)" +"'Variable Rates - Sept'!C108/31" +"(B91+C91)/(1-'Variable Rates - Sept'!E149)+'Variable Rates - Sept'!D149-(B91+C91)" +"'Variable Rates - Sept'!C149/31" +"K91*H91" +"K91*D91" +"G91" +"V91*W91" +"(B92+C92)/(1-'Variable Rates - Sept'!E146)+'Variable Rates - Sept'!D146-(B92+C92)" +"'Variable Rates - Sept'!C146/31" +"(B93+C93)/(1-'Variable Rates - Sept'!E150)+'Variable Rates - Sept'!D150-(B93+C93)" +"'Variable Rates - Sept'!C150/31" +"(B94+C94)/(1-'Variable Rates - Sept'!E145)+'Variable Rates - Sept'!D145-(B94+C94)" +"'Variable Rates - Sept'!C145/31" +"(B95+C95)/(1-'Variable Rates - Sept'!E147)+'Variable Rates - Sept'!D147-(B95+C95)" +"'Variable Rates - Sept'!C147/31" +"M96/K96" +"IF(K96=0,0,L96/K96)" +"IF(K96=0,0,L96/K96)" +"SUM(K91:K95)" +"X96/V96" +"(B98+C98)/(1-'Variable Rates - Sept'!E158)+'Variable Rates - Sept'!D158-(B98+C98)" +"'Variable Rates - Sept'!C158/31" +"(B99+C99)/(1-'Variable Rates - Sept'!E154)+'Variable Rates - Sept'!D154-(B99+C99)" +"'Variable Rates - Sept'!C154/31" +"(B100+C100)/(1-'Variable Rates - Sept'!E159)+'Variable Rates - Sept'!D159-(B100+C100)" +"'Variable Rates - Sept'!C159/31" +"(B102+C102)/(1-'Variable Rates - Sept'!E155)+'Variable Rates - Sept'!D155-(B102+C102)" +"'Variable Rates - Sept'!C155/31" +"(B108+C108)/(1-'Variable Rates - Sept'!E181)+'Variable Rates - Sept'!D181-(B108+C108)" +"'Variable Rates - Sept'!C181/31" +"K111*0.17" +"(B109+C109)/(1-'Variable Rates - Sept'!E185)+'Variable Rates - Sept'!D185-(B109+C109)" +"'Variable Rates - Sept'!C180/31" +"0.25*K111" +"(B110+C110)/(1-'Variable Rates - Sept'!E189)+'Variable Rates - Sept'!D189-(B110+C110)" +"0.58*K111" +"SUM(L108:L110)" +"(B113+C113)/(1-'Variable Rates - Sept'!E193)+'Variable Rates - Sept'!D193-(B113+C113)" +"(B115+C115)/(1-'Variable Rates - Sept'!E182)+'Variable Rates - Sept'!D182-(B115+C115)" +"'Variable Rates - Sept'!C182/31" +"(B116+C116)/(1-'Variable Rates - Sept'!E186)+'Variable Rates - Sept'!D186-(B116+C116)" +"'Variable Rates - Sept'!C186/31" +"(B122+C122)/(1-'Variable Rates - Sept'!E206)+'Variable Rates - Sept'!D206-(B122+C122)" +"'Variable Rates - Sept'!C206/31" +"+B1" +"+O129+P129" +"+N129/0.9501*Q129+N129*(R129+S129)" +"+N129/0.9421" +"+T129/N129" +"+T130-P129" +"NOW()" +"$B$1" +"+D11-C11" +"(B11+C11)/(1-'Variable Rates - Sept'!E27)+'Variable Rates - Sept'!D27-(B11+C11)" +"+E11-F11" +"'Variable Rates - Sept'!C26/31" +"(B16+C16)/(1-'Variable Rates - Sept'!E30)+'Variable Rates - Sept'!D30-(B16+C16)" +"'Variable Rates - Sept'!C30/31" +"((B17+C17)/(1-'Variable Rates - Sept'!E32)+'Variable Rates - Sept'!D32)/(1-'Variable Rates - Sept'!E30)+'Variable Rates - Sept'!D30-(B17+C17)" +"'Variable Rates - Sept'!C30/28+'Variable Rates - Sept'!C32/31" +"(B22+C22)/(1-'Variable Rates - Sept'!E24)+'Variable Rates - Sept'!D24-(B22+C22)" +"'Variable Rates - Sept'!C24/31" +"(B27+C27)/(1-'Variable Rates - Sept'!E37)+'Variable Rates - Sept'!D37-(B27+C27)" +"'Variable Rates - Sept'!C37/31" +"(B32+C32)/(1-'Variable Rates - Sept'!E14)+'Variable Rates - Sept'!D14-(B32+C32)" +"'Variable Rates - Sept'!C14/31" +"(B40+C40)/(1-'Variable Rates - Sept'!E35)+'Variable Rates - Sept'!D35-(B40+C40)" +"'Variable Rates - Sept'!C35/31" +"(B45+C45)/(1-'Variable Rates - Sept'!E41)+'Variable Rates - Sept'!D41-(B45+C45)" +"'Variable Rates - Sept'!C41/31" +"(B50+C50)/(1-'Variable Rates - Sept'!E49)+'Variable Rates - Sept'!D49-(B50+C50)" +"'Variable Rates - Sept'!C49/31" +"(B62+C62)/(1-'Variable Rates - Sept'!E92)+'Variable Rates - Sept'!D92-(B62+C62)" +"'Variable Rates - Sept'!C92/31" +"(B68+C68)/(1-'Variable Rates - Sept'!E166)+'Variable Rates - Sept'!D166-(B68+C68)" +"'Variable Rates - Sept'!C166" +"(B74+C74)/(1-'Variable Rates - Sept'!E105)+'Variable Rates - Sept'!D105-(B74+C74)" +"'Variable Rates - Sept'!C105/31" +"(B75+C75)/(1-'Variable Rates - Sept'!E98)+'Variable Rates - Sept'!D98-(B75+C75)" +"'Variable Rates - Sept'!C98/31" +"(B76+C76)/(1-'Variable Rates - Sept'!E98)+'Variable Rates - Sept'!D98-(B76+C76)+0.0088" +"'Variable Rates - Sept'!C98/31+0.0088/31" +"(B77+C77)/(1-'Variable Rates - Sept'!E106)+'Variable Rates - Sept'!D106-(B77+C77)" +"'Variable Rates - Sept'!C106/31" +"(B78+C78)/(1-'Variable Rates - Sept'!E106)+'Variable Rates - Sept'!D106-(B78+C78)+0.0088" +"'Variable Rates - Sept'!C106/31+0.0088/31" +"(B79+C79)/(1-'Variable Rates - Sept'!E99)+'Variable Rates - Sept'!D99-(B79+C79)" +"'Variable Rates - Sept'!C99/31" +"(B80+C80)/(1-'Variable Rates - Sept'!E107)+'Variable Rates - Sept'!D107-(B80+C80)" +"'Variable Rates - Sept'!C107/31" +"(B81+C81)/(1-'Variable Rates - Sept'!E100)+'Variable Rates - Sept'!D100-(B81+C81)" +"'Variable Rates - Sept'!C100/31" +"(B82+C82)/(1-'Variable Rates - Sept'!E108)+'Variable Rates - Sept'!D108-(B82+C82)" +"'Variable Rates - Sept'!C108/31" +"(B87+C87)/(1-'Variable Rates - Sept'!E149)+'Variable Rates - Sept'!D149-(B87+C87)" +"'Variable Rates - Sept'!C149/31" +"K87*H87" +"K87*D87" +"G87" +"V87*W87" +"(B88+C88)/(1-'Variable Rates - Sept'!E146)+'Variable Rates - Sept'!D146-(B88+C88)" +"'Variable Rates - Sept'!C146/31" +"(B89+C89)/(1-'Variable Rates - Sept'!E150)+'Variable Rates - Sept'!D150-(B89+C89)" +"'Variable Rates - Sept'!C150/31" +"(B90+C90)/(1-'Variable Rates - Sept'!E145)+'Variable Rates - Sept'!D145-(B90+C90)" +"'Variable Rates - Sept'!C145/31" +"(B91+C91)/(1-'Variable Rates - Sept'!E147)+'Variable Rates - Sept'!D147-(B91+C91)" +"'Variable Rates - Sept'!C147/31" +"M92/K92" +"IF(K92=0,0,L92/K92)" +"SUM(K87:K91)" +"X92/V92" +"(B94+C94)/(1-'Variable Rates - Sept'!E158)+'Variable Rates - Sept'!D158-(B94+C94)" +"'Variable Rates - Sept'!C158/31" +"(B95+C95)/(1-'Variable Rates - Sept'!E154)+'Variable Rates - Sept'!D154-(B95+C95)" +"'Variable Rates - Sept'!C154/31" +"(B96+C96)/(1-'Variable Rates - Sept'!E159)+'Variable Rates - Sept'!D159-(B96+C96)" +"'Variable Rates - Sept'!C159/31" +"(B98+C98)/(1-'Variable Rates - Sept'!E155)+'Variable Rates - Sept'!D155-(B98+C98)" +"'Variable Rates - Sept'!C155/31" +"(B104+C104)/(1-'Variable Rates - Sept'!E181)+'Variable Rates - Sept'!D181-(B104+C104)" +"'Variable Rates - Sept'!C181/31" +"K108*0.17" +"(B105+C105)/(1-'Variable Rates - Sept'!E185)+'Variable Rates - Sept'!D185-(B105+C105)" +"'Variable Rates - Sept'!C180/31" +"0.25*K108" +"(B106+C106)/(1-'Variable Rates - Sept'!E189)+'Variable Rates - Sept'!D189-(B106+C106)" +"'Variable Rates - Sept'!C182/31" +"0.58*K107" +"(B107+C107)/(1-'Variable Rates - Sept'!E193)+'Variable Rates - Sept'!D193-(B107+C107)" +"L108/K108" +"SUM(L104:L107)" +"(B110+C110)/(1-'Variable Rates - Sept'!E182)+'Variable Rates - Sept'!D182-(B110+C110)" +"'Variable Rates - Sept'!C182/31" +"(B111+C111)/(1-'Variable Rates - Sept'!E186)+'Variable Rates - Sept'!D186-(B111+C111)" +"(B112+C112)/(1-'Variable Rates - Sept'!E190)+'Variable Rates - Sept'!D190-(B112+C112)" +"0.58*K114" +"(B113+C113)/(1-'Variable Rates - Sept'!E194)+'Variable Rates - Sept'!D194-(B113+C113)" +"(B118+C118)/(1-'Variable Rates - Sept'!E206)+'Variable Rates - Sept'!D206-(B118+C118)" +"'Variable Rates - Sept'!C206/31" +"+B1" +"+O125+P125" +"+N125/0.9501*Q125+N125*(R125+S125)" +"+N125/0.9421" +"+T125/N125" +"+T126-P125" +"'Variable Rates - Sept'!C27/31" +"'Variable Rates - Sept'!D27" +"B8/(1-'Variable Rates - Sept'!E27)+C8+D8" +"'Variable Rates - Sept'!D27" +"B9/(1-'Variable Rates - Sept'!E27)+C9+D9" +"'IT Rates - Sept'!B21" +"B10/(1-'Variable Rates - Sept'!E27)+C10+D10" +"B11/(1-'Variable Rates - Sept'!E27)+C11+D11" +"'Variable Rates - Sept'!C24/31" +"'Variable Rates - Sept'!D24" +"B14/(1-'Variable Rates - Sept'!E24)+C14+D14" +"'Variable Rates - Sept'!D24" +"B15/(1-'Variable Rates - Sept'!E24)+C15+D15" +"'IT Rates - Sept'!B18" +"B16/(1-'Variable Rates - Sept'!E24)+C16+D16" +"B17/(1-'Variable Rates - Sept'!E24)+C17+D17" +"0.0253" +"NOW()" +"$B$1" +"+D11-C11" +"(B11+C11)/(1-'Variable Rates - Sept'!E27)+'Variable Rates - Sept'!D27-(B11+C11)" +"+E11-F11" +"'Variable Rates - Sept'!C26/31" +"(B16+C16)/(1-#REF!)+#REF!-(B16+C16)" +"'Variable Rates - Sept'!C30/31" +"((B17+C17)/(1-#REF!)+#REF!)/(1-#REF!)+#REF!-(B17+C17)" +"'Variable Rates - Sept'!C30/28+'Variable Rates - Sept'!C32/31" +"(B22+C22)/(1-'Variable Rates - Sept'!E24)+'Variable Rates - Sept'!D24-(B22+C22)" +"'Variable Rates - Sept'!C24/31" +"(B27+C27)/(1-'Variable Rates - Sept'!E37)+'Variable Rates - Sept'!D37-(B27+C27)" +"'Variable Rates - Sept'!C37/31" +"(B32+C32)/(1-'Variable Rates - Sept'!E14)+'Variable Rates - Sept'!D14-(B32+C32)" +"'Variable Rates - Sept'!C14/31" +"(B40+C40)/(1-'Variable Rates - Sept'!E35)+'Variable Rates - Sept'!D35-(B40+C40)" +"'Variable Rates - Sept'!C35/31" +"(B45+C45)/(1-'Variable Rates - Sept'!E41)+'Variable Rates - Sept'!D41-(B45+C45)" +"'Variable Rates - Sept'!C41/31" +"(B50+C50)/(1-'Variable Rates - Sept'!E49)+'Variable Rates - Sept'!D49-(B50+C50)" +"'Variable Rates - Sept'!C49/31" +"(B62+C62)/(1-'Variable Rates - Sept'!E92)+'Variable Rates - Sept'!D92-(B62+C62)" +"'Variable Rates - Sept'!C92/31" +"(B68+C68)/(1-'Variable Rates - Sept'!E166)+'Variable Rates - Sept'!D166-(B68+C68)" +"'Variable Rates - Sept'!C166" +"(B74+C74)/(1-'Variable Rates - Sept'!E105)+'Variable Rates - Sept'!D105-(B74+C74)" +"'Variable Rates - Sept'!C105/31" +"(B75+C75)/(1-'Variable Rates - Sept'!E98)+'Variable Rates - Sept'!D98-(B75+C75)" +"'Variable Rates - Sept'!C98/31" +"(B76+C76)/(1-'Variable Rates - Sept'!E98)+'Variable Rates - Sept'!D98-(B76+C76)+0.0088" +"'Variable Rates - Sept'!C98/31+0.0088/31" +"(B77+C77)/(1-'Variable Rates - Sept'!E106)+'Variable Rates - Sept'!D106-(B77+C77)" +"'Variable Rates - Sept'!C106/31" +"(B78+C78)/(1-'Variable Rates - Sept'!E106)+'Variable Rates - Sept'!D106-(B78+C78)+0.0088" +"'Variable Rates - Sept'!C106/31+0.0088/31" +"(B79+C79)/(1-'Variable Rates - Sept'!E99)+'Variable Rates - Sept'!D99-(B79+C79)" +"'Variable Rates - Sept'!C99/31" +"(B80+C80)/(1-'Variable Rates - Sept'!E107)+'Variable Rates - Sept'!D107-(B80+C80)" +"'Variable Rates - Sept'!C107/31" +"(B81+C81)/(1-'Variable Rates - Sept'!E100)+'Variable Rates - Sept'!D100-(B81+C81)" +"'Variable Rates - Sept'!C100/31" +"(B82+C82)/(1-'Variable Rates - Sept'!E108)+'Variable Rates - Sept'!D108-(B82+C82)" +"'Variable Rates - Sept'!C108/31" +"(B87+C87)/(1-'Variable Rates - Sept'!E149)+'Variable Rates - Sept'!D149-(B87+C87)" +"'Variable Rates - Sept'!C149/31" +"K87*H87" +"K87*D87" +"G87" +"V87*W87" +"(B88+C88)/(1-'Variable Rates - Sept'!E146)+'Variable Rates - Sept'!D146-(B88+C88)" +"'Variable Rates - Sept'!C146/31" +"(B89+C89)/(1-'Variable Rates - Sept'!E150)+'Variable Rates - Sept'!D150-(B89+C89)" +"'Variable Rates - Sept'!C150/31" +"(B90+C90)/(1-'Variable Rates - Sept'!E145)+'Variable Rates - Sept'!D145-(B90+C90)" +"'Variable Rates - Sept'!C145/31" +"(B91+C91)/(1-'Variable Rates - Sept'!E147)+'Variable Rates - Sept'!D147-(B91+C91)" +"'Variable Rates - Sept'!C147/31" +"M92/K92" +"IF(K92=0,0,L92/K92)" +"IF(K92=0,0,L92/K92)" +"SUM(K87:K91)" +"X92/V92" +"(B94+C94)/(1-'Variable Rates - Sept'!E158)+'Variable Rates - Sept'!D158-(B94+C94)" +"'Variable Rates - Sept'!C158/31" +"1473*2" +"(B95+C95)/(1-'Variable Rates - Sept'!E154)+'Variable Rates - Sept'!D154-(B95+C95)" +"'Variable Rates - Sept'!C154/31" +"963*2" +"(B96+C96)/(1-'Variable Rates - Sept'!E159)+'Variable Rates - Sept'!D159-(B96+C96)" +"'Variable Rates - Sept'!C159/31" +"2062*2" +"502*2" +"(B98+C98)/(1-'Variable Rates - Sept'!E155)+'Variable Rates - Sept'!D155-(B98+C98)" +"'Variable Rates - Sept'!C155/31" +"(B104+C104)/(1-'Variable Rates - Sept'!E181)+'Variable Rates - Sept'!D181-(B104+C104)" +"'Variable Rates - Sept'!C181/31" +"(B106+C106)/(1-'Variable Rates - Sept'!E185)+'Variable Rates - Sept'!D185-(B106+C106)" +"'Variable Rates - Sept'!C185/31" +"(B108+C108)/(1-'Variable Rates - Sept'!E189)+'Variable Rates - Sept'!D189-(B108+C108)" +"'Variable Rates - Sept'!C189/31" +"(B112+C112)/(1-'Variable Rates - Sept'!E206)+'Variable Rates - Sept'!D206-(B112+C112)" +"'Variable Rates - Sept'!C206/31" +"+B1" +"+O119+P119" +"+N119/0.9501*Q119+N119*(R119+S119)" +"+N119/0.9421" +"+T119/N119" +"+T120-P119" +"NOW()" +"D7-C7" +"(B7+C7)/(1-0.0667)+'Variable Rates - Sept'!D110-(B7+C7)" +"E7-F7" +"(B8+C8)/(1-0.0667)+'Variable Rates - Sept'!D110-(B8+C8)" +"(B9+C9)/(1-0.0667)+'Variable Rates - Sept'!D110-(B9+C9)" +"(B10+C10)/(1-0.0667)+'Variable Rates - Sept'!D110-(B10+C10)" +"(B11+C11)/(1-0.0667)+'Variable Rates - Sept'!D110-(B11+C11)" +"(B12+C12)/(1-0.0667)+'Variable Rates - Sept'!D110-(B12+C12)" +"(B13+C13)/(1-0.0667)+'Variable Rates - Sept'!D110-(B13+C13)" +"(B14+C14)/(1-0.0782)+'Variable Rates - Sept'!D110-(B14+C14)" +"(B15+C15)/(1-0.0782)+'Variable Rates - Sept'!D110-(B15+C15)" +"(B16+C16)/(1-0.0782)+'Variable Rates - Sept'!D110-(B16+C16)" +"(B17+C17)/(1-0.0782)+'Variable Rates - Sept'!D110-(B17+C17)" +"(B18+C18)/(1-0.0782)+'Variable Rates - Sept'!D110-(B18+C18)" +"SUM(G7:G18)/12" +"G19*365/12" +"(B27+C27)/(1-0.0671)+'Variable Rates - Sept'!D158-(B27+C27)" +"(B28+C28)/(1-0.0671)+'Variable Rates - Sept'!D158-(B28+C28)" +"(B29+C29)/(1-0.0671)+'Variable Rates - Sept'!D158-(B29+C29)" +"(B30+C30)/(1-0.0671)+'Variable Rates - Sept'!D158-(B30+C30)" +"(B31+C31)/(1-0.0671)+'Variable Rates - Sept'!D158-(B31+C31)" +"(B32+C32)/(1-0.0671)+'Variable Rates - Sept'!D158-(B32+C32)" +"(B33+C33)/(1-0.0671)+'Variable Rates - Sept'!D158-(B33+C33)" +"(B34+C34)/(1-0.0671)+'Variable Rates - Sept'!D158-(B34+C34)" +"(B35+C35)/(1-0.088)+'Variable Rates - Sept'!D158-(B35+C35)" +"(B36+C36)/(1-0.088)+'Variable Rates - Sept'!D158-(B36+C36)" +"(B37+C37)/(1-0.088)+'Variable Rates - Sept'!D158-(B37+C37)" +"(B38+C38)/(1-0.088)+'Variable Rates - Sept'!D158-(B38+C38)" +"(B47+C47)/(1-0.0671)+'Variable Rates - Sept'!D158-(B47+C47)" +"(B48+C48)/(1-0.0671)+'Variable Rates - Sept'!D158-(B48+C48)" +"(B49+C49)/(1-0.0671)+'Variable Rates - Sept'!D158-(B49+C49)" +"(B50+C50)/(1-0.0671)+'Variable Rates - Sept'!D158-(B50+C50)" +"(B51+C51)/(1-0.0671)+'Variable Rates - Sept'!D158-(B51+C51)" +"(B52+C52)/(1-0.0671)+'Variable Rates - Sept'!D158-(B52+C52)" +"(B53+C53)/(1-0.0671)+'Variable Rates - Sept'!D158-(B53+C53)" +"(B54+C54)/(1-0.0671)+'Variable Rates - Sept'!D158-(B54+C54)" +"(B55+C55)/(1-0.088)+'Variable Rates - Sept'!D158-(B55+C55)" +"(B56+C56)/(1-0.088)+'Variable Rates - Sept'!D158-(B56+C56)" +"(B57+C57)/(1-0.088)+'Variable Rates - Sept'!D158-(B57+C57)" +"(B58+C58)/(1-0.088)+'Variable Rates - Sept'!D158-(B58+C58)" +"(B66+C66)/(1-0.0574)+'Variable Rates - Sept'!D154-(B66+C66)" +"(B67+C67)/(1-0.0574)+'Variable Rates - Sept'!D154-(B67+C67)" +"(B68+C68)/(1-0.0574)+'Variable Rates - Sept'!D154-(B68+C68)" +"(B69+C69)/(1-0.0574)+'Variable Rates - Sept'!D154-(B69+C69)" +"(B70+C70)/(1-0.0574)+'Variable Rates - Sept'!D154-(B70+C70)" +"(B71+C71)/(1-0.0574)+'Variable Rates - Sept'!D154-(B71+C71)" +"(B72+C72)/(1-0.0574)+'Variable Rates - Sept'!D154-(B72+C72)" +"(B73+C73)/(1-0.0574)+'Variable Rates - Sept'!D154-(B73+C73)" +"(B74+C74)/(1-0.0738)+'Variable Rates - Sept'!D154-(B74+C74)" +"(B75+C75)/(1-0.0738)+'Variable Rates - Sept'!D154-(B75+C75)" +"(B76+C76)/(1-0.0738)+'Variable Rates - Sept'!D154-(B76+C76)" +"(B77+C77)/(1-0.0738)+'Variable Rates - Sept'!D154-(B77+C77)" +"(B85+C85)/(1-0.0603)+'Variable Rates - Sept'!D159-(B85+C85)" +"(B86+C86)/(1-0.0603)+'Variable Rates - Sept'!D159-(B86+C86)" +"(B87+C87)/(1-0.0603)+'Variable Rates - Sept'!D159-(B87+C87)" +"(B88+C88)/(1-0.0603)+'Variable Rates - Sept'!D159-(B88+C88)" +"(B89+C89)/(1-0.0603)+'Variable Rates - Sept'!D159-(B89+C89)" +"(B90+C90)/(1-0.0603)+'Variable Rates - Sept'!D159-(B90+C90)" +"(B91+C91)/(1-0.0603)+'Variable Rates - Sept'!D159-(B91+C91)" +"(B92+C92)/(1-0.0781)+'Variable Rates - Sept'!D159-(B92+C92)" +"(B93+C93)/(1-0.0781)+'Variable Rates - Sept'!D159-(B93+C93)" +"(B94+C94)/(1-0.0781)+'Variable Rates - Sept'!D159-(B94+C94)" +"(B95+C95)/(1-0.0781)+'Variable Rates - Sept'!D159-(B95+C95)" +"(B96+C96)/(1-0.0781)+'Variable Rates - Sept'!D159-(B96+C96)" +"(B104+C104)/(1-0.0573)+'Variable Rates - Sept'!D153-(B104+C104)" +"(B105+C105)/(1-0.0573)+'Variable Rates - Sept'!D153-(B105+C105)" +"(B106+C106)/(1-0.0573)+'Variable Rates - Sept'!D153-(B106+C106)" +"(B107+C107)/(1-0.0573)+'Variable Rates - Sept'!D153-(B107+C107)" +"(B108+C108)/(1-0.0573)+'Variable Rates - Sept'!D153-(B108+C108)" +"(B109+C109)/(1-0.0573)+'Variable Rates - Sept'!D153-(B109+C109)" +"(B110+C110)/(1-0.0573)+'Variable Rates - Sept'!D153-(B110+C110)" +"(B111+C111)/(1-0.0738)+'Variable Rates - Sept'!D153-(B111+C111)" +"(B112+C112)/(1-0.0738)+'Variable Rates - Sept'!D153-(B112+C112)" +"(B113+C113)/(1-0.0738)+'Variable Rates - Sept'!D153-(B113+C113)" +"(B114+C114)/(1-0.0738)+'Variable Rates - Sept'!D153-(B114+C114)" +"(B115+C115)/(1-0.0738)+'Variable Rates - Sept'!D153-(B115+C115)" +"(133*G59+322*G78+1609*G97+1607*G116)/3671" +"P6-Q6" +"0.0891+0.002" +"(B8+C8)/(1-E8)+D8" +"B8+G8" +"H8-F8" +"I8*J8" +"(L13+L24*4+L35*7)/12" +"0.1149+0.002" +"M8*365/12" +"0.1194+0.002" +"0.1301+0.002" +"SUM(J8:J12)" +"K13/J13" +"(2.4+2.448+2.37+2.245)/4" +"SUM(P6:P17)/12" +"M9+R20" +"(R19-0.01)*365/12" +"(2.11+2.065+2.047+2.035+2.045+2.05+2.076)/7" +"(0.27*12-0.42*5)/7" +"K35/J35" +"NOW()" +"D7-C7" +"E7-F7-((B7+C7)/0.9571-(B7+C7))" +"E8-F8-((B8+C8)/0.9501-(B8+C8))" +"E10-F10-((B10+C10)/0.9572-(B10+C10))" +"E13-F13-((B13+C13)/0.9631-(B13+C13))" +"SUM(G10:G21)/12" +"SUM(E7:E24)/18" +"F25+G25" +"NPV(0.01275,C58:C75)" +"NPV(0.01275,D58:D81)" +"NPV(0.01275,E58:E64)" +"NPV(0.01275,G58:G62)" +"SUM(I58:I75)" +"0.2405-0.0178" +"$J$58/(1.01275)^1" +"$J$58/(1.01275)^2" +"$J$58/(1.01275)^3" +"0.2405-0.0236" +"$J$58/(1.01275)^4" +"$J$58/(1.01275)^5" +"$J$58/(1.01275)^6" +"$J$58/(1.01275)^7" +"$J$58/(1.01275)^8" +"$J$58/(1.01275)^9" +"$J$58/(1.01275)^10" +"$J$58/(1.01275)^11" +"$J$58/(1.01275)^12" +"$J$58/(1.01275)^13" +"$J$58/(1.01275)^14" +"$J$58/(1.01275)^15" +"$J$58/(1.01275)^16" +"$J$58/(1.01275)^17" +"$J$58/(1.01275)^18" +"C15-0.2" +"C4-0.22" +"'Deal Sheet'!A11" +"'Deal Sheet'!B24" +"'Deal Sheet'!A24" +"'Deal Sheet'!B57" +"'Deal Sheet'!A57" +"'Deal Sheet'!A28" +"'Deal Sheet'!A49" +"'Deal Sheet'!A55" +"I1-66" +"C15-0.2" +"C4-0.22" +"'Deal Sheet'!A11" +"'Deal Sheet'!B24" +"'Deal Sheet'!A24" +"'Deal Sheet'!B57" +"'Deal Sheet'!A57" +"'Deal Sheet'!A28" +"'Deal Sheet'!A49" +"'Deal Sheet'!A55" +"I1-66" +"C15-0.2" +"C4-0.22" +"'Deal Sheet'!A11" +"'Deal Sheet'!B24" +"'Deal Sheet'!A24" +"'Deal Sheet'!B57" +"'Deal Sheet'!A57" +"'Deal Sheet'!A28" +"'Deal Sheet'!A49" +"'Deal Sheet'!A55" +"A3*A4" +"SUM(A5:E5)" +"IF(D5=0,-1*(C5*E5),D5*E5)" +"I5*K5" +"IF(D11=0,-1*(C11*E11),-1*(D11*E11))" +"IF(D5=0,-1*(C5*E5),D5*E5)" +"IF(D11=0,-1*(C11*E11),-1*(D11*E11))" +"IF(D5=0,-1*(C5*E5),D5*E5)" +"IF(D11=0,-1*(C11*E11),-1*(D11*E11))" +"B8-B9" +"B10" +"B11+C10" +"571094+B10" +"B12+C10" +"K11+B18" +"K12+B18" +"IF(D5=0,-1*(C5*E5),D5*E5)" +"IF(D11=0,-1*(C11*E11),-1*(D11*E11))" +"IF(D5=0,-1*(C5*E5),D5*E5)" +"I5*K5" +"IF(D11=0,-1*(C11*E11),-1*(D11*E11))" +"SUM(F5:F24)" +"SUM(G5:G22)" +"3.32-3.21" +"H29*I27" +"G29*H29" +"I28/I29" +"I30/7" +"J30*12" +"F31*F32" +"SUM(F33:F35)" +"A1+1" +"NOW()" +"COUNTA(Trades!A3:A65536)" +"A1+1" +"NOW()" +"COUNTA(Trades!A3:A65536)" +"A1+1" +"(E3*F3)+H3" +"(E3*G3)-H3" +"J3-I3" +"NOW()" +"COUNTA(Trades!A3:A65536)" +"IF(D2=0,-1*(C2*E2),D2*E2)" +"IF(D8=0,-1*(C8*E8),-1*(D8*E8))" +"SUM(F2:F28)" +"G29+F29" +"$C$11" +"SUM(C13:C204)" +"IF(ISNUMBER(A13),SUM(E13:H13),"""")" +"$C$11" +"SUM(C13:C204)" +"IF(ISNUMBER(A13),SUM(E13:P13),"""")" +"$C$11" +"SUM(C13:C204)" +"IF(ISNUMBER(A13),SUM(E13:N13),"""")" +"I2-H2" +"SUM(H2:H18)" +"SUM(I2:I19)" +"SUM(G28:G40)" +"SUM(I28:I41)" +"I43-G43" +"I20+I45:I45" +"NOW()" +"K20*I20" +"I20-L20" +"SUM(M20:M28)" +"I38" +"TODAY()+1" +"K17*M17" +"K17-N17" +"SUM(H17:H43)" +"SUM(H17:H43)" +"K64" +"SUM(O52:O64)" +"NOW()+1" +"M19*K19" +"K19-N19" +"SUM(H17:H43)" +"SUM(H17:H43)" +"K52" +"SUM(O52:O64)" +"SUM(C14,F14,I14,L14,O14,R14,V14,Y14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14,BJ14,BN14)" +"(C14*D14)+(F14*G14)+(I14*J14)+(L14*M14)+(O14*P14)+(R14*S14)+(V14*W14+Y14*Z14+AB14*AC14+AE14*AF14+AH14*AI14+AK14*AL14+AN14*AO14+AQ14*AR14+AT14*AU14+AW14*AX14+AZ14*BA14+BC14*BD14)+(CB14*BG14)+(SUM(V14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14)*BH14)+(BJ14*BK14)+(BN14*BO14)" +"(BG14*25000)+((2.43-0.0365)*25000)+(20000*2.401)" +"BS14-BU14" +"SUM(C14,F14,I14,L14,O14,R14)" +"C14*D14+F14*G14+I14*J14+L14*M14+O14*P14+R14*S14" +"SUM(V14,Y14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14)" +"V14*W14+Y14*Z14+AB14*AC14+AE14*AF14+AH14*AI14+AK14*AL14+AN14*AO14+AQ14*AR14+AT14*AU14+AW14*AX14+AZ14*BA14+BC14*BD14" +"CB14*BG14" +"SUM(V14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14)*BH14" +"SUM(CC14:CE14)" +"SUM(BJ14,BN14)" +"BJ14*BK14+BN14*BO14" +"Y14" +"SUM(C14:C45)" +"SUM(BY46,CB46,CH46)" +"CF46+BZ46+CI46" +"C14" +"C56*D56+F56*G56+I56*J56+L56*M56+O56*P56+R56*S56+V56*W56+Y56*Z56+AB56*AC56+AE56*AF56+AH56*AI56+AK56*AL56+AN56*AO56+AQ56*AR56+AT56*AU56+AW56*AX56+AZ56*BA56+BC56*BD56+BJ56*BK56+BN56*BO56" +"SUM(C56,F56,I56,L56,O56,R56,V56,Y56,AB56,AE56,AH56,AK56,AN56,AQ56,AT56,AW56,AZ56,BC56)" +"C56*D56+F56*G56+I56*J56+L56*M56+O56*P56+R56*S56+V56*W56+Y56*Z56+AB56*AC56+AE56*AF56+AH56*AI56+AK56*AL56+AN56*AO56+AQ56*AR56+AT56*AU56+AW56*AX56+AZ56*BA56+BC56*BD56" +"(C56*E56+F56*H56+I56*K56+L56*N56+O56*Q56+R56*T56+V56*X56+Y56*AA56+AB56*AD56+AE56*AG56+AH56*AJ56+AK56*AM56+AN56*AP56+AQ56*AS56+AT56*AV56+AW56*AY56+AZ56*BB56+BC56*BE56)/100-CC56*0.01" +"BY56-45000" +"SUM(BJ56,BN56)" +"BY56-CB56-CC56-SUM(I98,L98,O98,R98,V98,Y98,AB98,AE98,AH98,AK98,AN98,AQ98,AT98,AW98,AZ98,BC98)" +"BS14+BS56-(I98*J98+L98*M98+O98*P98+R98*S98+V98*W98+Y98*Z98+AB98*AC98+AE98*AF98+AH98*AI98+AK98*AL98+AN98*AO98+AQ98*AR98+AT98*AU98+AW98*AX98+AZ98*BA98+BC98*BD98)" +"MAX(BR14,BR56,C98)*E98+D98" +"SUM(I98,L98,O98,R98,V98,Y98,AB98,AE98,AH98,AK98,AN98,AQ98,AT98,AW98,AZ98,BC98)" +"I98*J98+L98*M98+O98*P98+R98*S98+V98*W98+Y98*Z98+AB98*AC98+AE98*AF98+AH98*AI98+AK98*AL98+AN98*AO98+AQ98*AR98+AT98*AU98+AW98*AX98+AZ98*BA98+BC98*BD98" +"BY46" +"BZ46" +"IF(D135=BY46,"""",""Volume out of Balance"")" +"IF(F135=BZ46,"""",""Dollars out of Balance"")" +"CB46" +"CF46" +"CH46" +"CI46" +"BY88" +"BZ88" +"CE88" +"CF88" +"BY130" +"BZ130" +"C130" +"F130" +"CB88" +"CC88" +"SUM(D135:D137)-SUM(D142:D143)-SUM(D145:D147)" +"IF(-SUM(F135:F140)+SUM(F142:F147)=D139*0.04,"" "",""$ Out of Balance"")" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I15)" +"SUM(I19:I30)" +"SUM(I34:AM34)*E34" +"I19" +"SUM(I43:AN43)-AQ43" +"AO43*E43" +"SUM(I43:AM43)*F43" +"I10" +"I11+I23" +"I26" +"I14" +"I15+I29" +"I30" +"SUM(I43:I57)" +"I58-(I43*$F43+I44*$F44+I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I50*$F50+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56)-I57*$F57-I73-I76-I79-I82-I85" +"AP16+AP31+AP34+AP37+AP58+AP61+AP64-AP73-AP76-AP79-AP82-AP85" +"AO16" +"AO31" +"SUM(AO33:AO39)" +"AO58" +"SUM(AO60:AO66)" +"SUM(AO72:AO85)" +"AO70" +"+(SUM(I58:AM58,I61:AM61,I64:AM64)-SUM(I57:AM57))" +"AO98*G70" +"AP97+AP98" +"AQ58" +"-AO57" +"SUM(AO89:AO91)-SUM(AO96:AO97)-AO101-AO102" +"I7+1" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69),SUM(AO33:AO41,AO17))*G73)" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"I15" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"I13" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"J11" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"I20-I82" +"SUM(I46:AN46)-AQ46" +"AO46*E46" +"SUM(I46:AM46)*F46" +"I11+I28-I84" +"I10-I86" +"I12+I24-I88" +"I27-I91" +"I29-I92" +"I15+I31-I94" +"SUM(I46:I61)" +"I62-(I46*$F46+I47*$F47+I48*$F48+I49*$F49+I50*$F50+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I60*$F60+I51*$F51)-I61*$F61-I97-I100-I103-I106-I109+I97" +"AP17+AP34+AP37+AP40+AP62+AP65+AP68-AP97-AP100-AP103-AP106-AP109" +"SUM(I82:I96)" +"SUM(AO76:AO95)" +"AO17" +"AO34" +"AO76+AO79" +"AO62" +"SUM(AO64:AO70)" +"SUM(AO76:AO109)-AO97" +"AO74" +"+(MAX((SUM(AO74:AO109)-AO97),SUM(AO62:AO70)+SUM(AQ62:AQ70),SUM(AO34:AO42,AO17)))" +"AO122*G74" +"AP121+AP122" +"AQ62" +"-AO61" +"SUM(AO113:AO115)-SUM(AO120:AO121)-AO126-AO125" +"I7+1" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO148" +"SUM(I42:I47)" +"I20-I84" +"SUM(I52:AN52)-AQ52" +"AO52*E52" +"SUM(I52:AM52)*F52" +"I11+I28-I86" +"I10-I88" +"I12+I24-I90" +"I27-I93" +"I29-I94" +"I15+I31-I96" +"I48" +"SUM(K67:AL67)" +"AO67*F67" +"SUM(I52:I66)" +"SUM(AM52:AM67)" +"I68-(I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I58*$F58+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I57*$F57)-I99-I102-I105-I108-I111+I99" +"J68-(J52*$F52+J53*$F53+J54*$F54+J55*$F55+J56*$F56+J58*$F58+J59*$F59+J60*$F60+J61*$F61+J62*$F62+J63*$F63+J64*$F64+J65*$F65+J66*$F66+J57*$F57)-J67*$F67-J99-J102-J105-J108-J111+J99" +"AP17+AP34+AP37+AP40+AP68+AP71+AP74-AP99-AP102-AP105-AP108-AP111" +"M67-(M67*$F$67)" +"SUM(M82:AN82)" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AO48" +"AO68" +"SUM(AO70:AO76)" +"SUM(AO83:AO111)-AO99" +"AO80+AO82" +"AP80+AP48" +"+(MAX((SUM(AO80:AO111)-AO99),SUM(AO68:AO76)+SUM(AQ68:AQ76),SUM(AO34:AO42,AO17)))" +"AO124*G80" +"AP123+AP124" +"AQ68" +"SUM(AO115:AO117)-SUM(AO122:AO123)-AO128-AO127" +"AD42" +"M132*M140" +"I7+1" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO147" +"SUM(I42:I47)" +"I20-I83" +"SUM(I52:AN52)-AQ52" +"AO52*E52" +"SUM(I52:AM52)*F52" +"I11+I28-I85" +"I10-I87" +"I12+I24-I89" +"I27-I92" +"I29-I93" +"I15+I31-I95" +"I48" +"SUM(K67:AL67)" +"AO67*F67" +"SUM(I52:I66)" +"SUM(AM52:AM67)" +"I68-(I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I58*$F58+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I57*$F57)-I67*$F67-I98-I101-I104-I107-I110+I98" +"AP17+AP34+AP37+AP40+AP68+AP71+AP74-AP98-AP101-AP104-AP107-AP110" +"SUM(I85:AL85)" +"SUM(I83:I97)" +"AO17" +"AO34" +"AO48" +"AO68" +"SUM(AO70:AO76)" +"SUM(AO82:AO110)-AO98" +"AO80+AO48" +"+(MAX((SUM(AO80:AO110)-AO98),SUM(AO68:AO76)+SUM(AQ68:AQ76),SUM(AO34:AO42,AO17)))" +"AO123*G80" +"AP122+AP123" +"AQ68" +"SUM(AO114:AO116)-SUM(AO121:AO122)-AO127-AO126" +"AD43" +"M131*M139" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO150" +"I20-I84" +"SUM(I53:AN53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"I10-I88" +"I12+I24-I90" +"I27-I93" +"K16" +"I29-I94" +"I15+I31-I96" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I105-I108-I111+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP105-AP108-AP111" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AO49" +"AO69" +"SUM(AO71:AO77)" +"SUM(AO83:AO111)-AO99" +"AO81+AO49" +"+(MAX((SUM(AO81:AO111)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO124*G81" +"AP123+AP124" +"AQ69" +"SUM(AO115:AO117)-SUM(AO122:AO123)-AO128-AO127" +"AD43" +"K132*K141" +"Y147*Y138" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO161" +"AO163" +"AO166" +"I20-I84" +"AA20-AA84-AA103" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"AA11+AA28-AA86-AA117-AA114" +"I10-I88" +"I12+I24-I90" +"AA12+AA24-AA90-AA107" +"I27-I93" +"K16" +"I29-I94" +"AA30-AA95-AA118" +"I15+I31-I96" +"AB32-AB97-AB113-AB117" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"SUM(AA103:AA118)" +"SUM(AA120:AI121)+AJ104+AK104+AL104+AJ114+AK114+AL114" +"AO17" +"AO34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AJ120" +"AO171" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO129*G81" +"AP128+AP129" +"AQ69" +"SUM(AO120:AO122)-SUM(AO127:AO128)-AO133-AO132" +"AH43" +"SUM(I137:I146)" +"K137*K149" +"Y158*Y146" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO161" +"AO163" +"AO166" +"I20-I84" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"L11+L28-L86-L107" +"I10-I88" +"I12+I24-I90" +"L12+L24-L90-L117" +"I27-I93" +"K16" +"I29-I94" +"I15+I31-I96" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AO107+AO117" +"AO171" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO129*G81" +"AP128+AP129" +"AQ69" +"SUM(AO120:AO122)-SUM(AO127:AO128)-AO133-AO132" +"L117" +"L117" +"L107" +"L107" +"SUM(I137:I146)" +"K137*K149" +"L150*L138" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO161" +"AO163" +"AO166" +"I20-I84" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"L11+L28-L86-L107" +"I10-I88" +"I12+I24-I90" +"L12+L24-L90-L117" +"I27-I93" +"AM16" +"I29-I94" +"I15+I31-I96" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AP17" +"AP34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AO147" +"AO171" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO129*G81" +"AP128+AP129" +"AQ69" +"SUM(AO120:AO122)-SUM(AO127:AO128)-AO133-AO132" +"L117" +"L117" +"L107" +"Q107" +"SUM(I137:I146)" +"K137*K149" +"L150*L138" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO161" +"AO163" +"AO166" +"I20-I84" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"L11+L28-L86-L107" +"I10-I88" +"I12+I24-I90" +"L12+L24-L90-L117" +"I27-I93" +"AM16" +"I29-I94" +"I15+I31-I96" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AO147" +"AO171" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO129*G81" +"AP128+AP129" +"AQ69" +"SUM(AO120:AO122)-SUM(AO127:AO128)-AO133-AO132" +"L117" +"AF117" +"L107" +"AF107" +"SUM(I137:I146)" +"K137*K149" +"L150*L138" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO161" +"AO163" +"AO166" +"I20-I84" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"L11+L28-L86-L107" +"I10-I88" +"I12+I24-I90" +"L12+L24-L90-L117" +"I27-I93" +"AM16" +"I29-I94" +"I15+I31-I96" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AO147" +"AO171" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO129*G81" +"AP128+AP129" +"AQ69" +"SUM(AO120:AO122)-SUM(AO127:AO128)-AO133-AO132" +"L117" +"AF117" +"L107" +"AF107" +"SUM(I137:I146)" +"K137*K149" +"L150*L138" +"SUM(C14,F14,I14,L14,O14,R14,V14,Y14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14,BJ14,BN14)" +"(C14*D14)+(F14*G14)+(I14*J14)+(L14*M14)+(O14*P14)+(R14*S14)+(V14*W14+Y14*Z14+AB14*AC14+AE14*AF14+AH14*AI14+AK14*AL14+AN14*AO14+AQ14*AR14+AT14*AU14+AW14*AX14+AZ14*BA14+BC14*BD14)+(CB14*BG14)+(SUM(V14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14)*BH14)+(BJ14*BK14)+(BN14*BO14)" +"(BG14*25000)+((2.43-0.0365)*25000)+(20000*2.401)" +"BS14-BU14" +"SUM(C14,F14,I14,L14,O14,R14)" +"C14*D14+F14*G14+I14*J14+L14*M14+O14*P14+R14*S14" +"SUM(V14,Y14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14)" +"V14*W14+Y14*Z14+AB14*AC14+AE14*AF14+AH14*AI14+AK14*AL14+AN14*AO14+AQ14*AR14+AT14*AU14+AW14*AX14+AZ14*BA14+BC14*BD14" +"CB14*BG14" +"SUM(V14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14)*BH14" +"SUM(CC14:CE14)" +"SUM(BJ14,BN14)" +"BJ14*BK14+BN14*BO14" +"Y14" +"SUM(C14:C45)" +"SUM(BY46,CB46,CH46)" +"CF46+BZ46+CI46" +"C14" +"C56*D56+F56*G56+I56*J56+L56*M56+O56*P56+R56*S56+V56*W56+Y56*Z56+AB56*AC56+AE56*AF56+AH56*AI56+AK56*AL56+AN56*AO56+AQ56*AR56+AT56*AU56+AW56*AX56+AZ56*BA56+BC56*BD56+BJ56*BK56+BN56*BO56" +"SUM(C56,F56,I56,L56,O56,R56,V56,Y56,AB56,AE56,AH56,AK56,AN56,AQ56,AT56,AW56,AZ56,BC56)" +"C56*D56+F56*G56+I56*J56+L56*M56+O56*P56+R56*S56+V56*W56+Y56*Z56+AB56*AC56+AE56*AF56+AH56*AI56+AK56*AL56+AN56*AO56+AQ56*AR56+AT56*AU56+AW56*AX56+AZ56*BA56+BC56*BD56" +"(C56*E56+F56*H56+I56*K56+L56*N56+O56*Q56+R56*T56+V56*X56+Y56*AA56+AB56*AD56+AE56*AG56+AH56*AJ56+AK56*AM56+AN56*AP56+AQ56*AS56+AT56*AV56+AW56*AY56+AZ56*BB56+BC56*BE56)/100-CC56*0.01" +"BY56-45000" +"SUM(BJ56,BN56)" +"BY56-CB56-CC56-SUM(I98,L98,O98,R98,V98,Y98,AB98,AE98,AH98,AK98,AN98,AQ98,AT98,AW98,AZ98,BC98)" +"BS14+BS56-(I98*J98+L98*M98+O98*P98+R98*S98+V98*W98+Y98*Z98+AB98*AC98+AE98*AF98+AH98*AI98+AK98*AL98+AN98*AO98+AQ98*AR98+AT98*AU98+AW98*AX98+AZ98*BA98+BC98*BD98)" +"MAX(BR14,BR56,C98)*E98+D98" +"SUM(I98,L98,O98,R98,V98,Y98,AB98,AE98,AH98,AK98,AN98,AQ98,AT98,AW98,AZ98,BC98)" +"I98*J98+L98*M98+O98*P98+R98*S98+V98*W98+Y98*Z98+AB98*AC98+AE98*AF98+AH98*AI98+AK98*AL98+AN98*AO98+AQ98*AR98+AT98*AU98+AW98*AX98+AZ98*BA98+BC98*BD98" +"BY46" +"BZ46" +"IF(D135=BY46,"""",""Volume out of Balance"")" +"IF(F135=BZ46,"""",""Dollars out of Balance"")" +"CB46" +"CF46" +"CH46" +"CI46" +"BY88" +"BZ88" +"CE88" +"CF88" +"BY130" +"BZ130" +"C130" +"F130" +"CB88" +"CC88" +"SUM(D135:D137)-SUM(D142:D143)-SUM(D145:D147)" +"IF(-SUM(F135:F140)+SUM(F142:F147)=D139*0.04,"" "",""$ Out of Balance"")" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I15)" +"SUM(I19:I30)" +"SUM(I34:AM34)*E34" +"I19" +"SUM(I43:AN43)-AQ43" +"AO43*E43" +"SUM(I43:AM43)*F43" +"I10" +"I11+I23" +"I26" +"I14" +"I15+I29" +"I30" +"SUM(I43:I57)" +"I58-(I43*$F43+I44*$F44+I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I50*$F50+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56)-I57*$F57-I73-I76-I79-I82-I85" +"AP16+AP31+AP34+AP37+AP58+AP61+AP64-AP73-AP76-AP79-AP82-AP85" +"AO16" +"AO31" +"SUM(AO33:AO39)" +"AO58" +"SUM(AO60:AO66)" +"SUM(AO72:AO85)" +"AO70" +"+(SUM(I58:AM58,I61:AM61,I64:AM64)-SUM(I57:AM57))" +"AO98*G70" +"AP97+AP98" +"AQ58" +"-AO57" +"SUM(AO89:AO91)-SUM(AO96:AO97)-AO101-AO102" +"I7+1" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69),SUM(AO33:AO41,AO17))*G73)" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"I15" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"I13" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"J11" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"I20-I82" +"SUM(I46:AN46)-AQ46" +"AO46*E46" +"SUM(I46:AM46)*F46" +"I11+I28-I84" +"I10-I86" +"I12+I24-I88" +"I27-I91" +"I29-I92" +"I15+I31-I94" +"SUM(I46:I61)" +"I62-(I46*$F46+I47*$F47+I48*$F48+I49*$F49+I50*$F50+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I60*$F60+I51*$F51)-I61*$F61-I97-I100-I103-I106-I109+I97" +"AP17+AP34+AP37+AP40+AP62+AP65+AP68-AP97-AP100-AP103-AP106-AP109" +"SUM(I82:I96)" +"SUM(AO76:AO95)" +"AO17" +"AO34" +"AO76+AO79" +"AO62" +"SUM(AO64:AO70)" +"SUM(AO76:AO109)-AO97" +"AO74" +"+(MAX((SUM(AO74:AO109)-AO97),SUM(AO62:AO70)+SUM(AQ62:AQ70),SUM(AO34:AO42,AO17)))" +"AO122*G74" +"AP121+AP122" +"AQ62" +"-AO61" +"SUM(AO113:AO115)-SUM(AO120:AO121)-AO126-AO125" +"I7+1" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO148" +"SUM(I42:I47)" +"I20-I84" +"SUM(I52:AN52)-AQ52" +"AO52*E52" +"SUM(I52:AM52)*F52" +"I11+I28-I86" +"I10-I88" +"I12+I24-I90" +"I27-I93" +"I29-I94" +"I15+I31-I96" +"I48" +"SUM(K67:AL67)" +"AO67*F67" +"SUM(I52:I66)" +"SUM(AM52:AM67)" +"I68-(I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I58*$F58+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I57*$F57)-I99-I102-I105-I108-I111+I99" +"J68-(J52*$F52+J53*$F53+J54*$F54+J55*$F55+J56*$F56+J58*$F58+J59*$F59+J60*$F60+J61*$F61+J62*$F62+J63*$F63+J64*$F64+J65*$F65+J66*$F66+J57*$F57)-J67*$F67-J99-J102-J105-J108-J111+J99" +"AP17+AP34+AP37+AP40+AP68+AP71+AP74-AP99-AP102-AP105-AP108-AP111" +"M67-(M67*$F$67)" +"SUM(M82:AN82)" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AO48" +"AO68" +"SUM(AO70:AO76)" +"SUM(AO83:AO111)-AO99" +"AO80+AO82" +"AP80+AP48" +"+(MAX((SUM(AO80:AO111)-AO99),SUM(AO68:AO76)+SUM(AQ68:AQ76),SUM(AO34:AO42,AO17)))" +"AO124*G80" +"AP123+AP124" +"AQ68" +"SUM(AO115:AO117)-SUM(AO122:AO123)-AO128-AO127" +"AD42" +"M132*M140" +"I7+1" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO147" +"SUM(I42:I47)" +"I20-I83" +"SUM(I52:AN52)-AQ52" +"AO52*E52" +"SUM(I52:AM52)*F52" +"I11+I28-I85" +"I10-I87" +"I12+I24-I89" +"I27-I92" +"I29-I93" +"I15+I31-I95" +"I48" +"SUM(K67:AL67)" +"AO67*F67" +"SUM(I52:I66)" +"SUM(AM52:AM67)" +"I68-(I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I58*$F58+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I57*$F57)-I67*$F67-I98-I101-I104-I107-I110+I98" +"AP17+AP34+AP37+AP40+AP68+AP71+AP74-AP98-AP101-AP104-AP107-AP110" +"SUM(I85:AL85)" +"SUM(I83:I97)" +"AO17" +"AO34" +"AO48" +"AO68" +"SUM(AO70:AO76)" +"SUM(AO82:AO110)-AO98" +"AO80+AO48" +"+(MAX((SUM(AO80:AO110)-AO98),SUM(AO68:AO76)+SUM(AQ68:AQ76),SUM(AO34:AO42,AO17)))" +"AO123*G80" +"AP122+AP123" +"AQ68" +"SUM(AO114:AO116)-SUM(AO121:AO122)-AO127-AO126" +"AD43" +"M131*M139" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO150" +"I20-I84" +"SUM(I53:AN53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"I10-I88" +"I12+I24-I90" +"I27-I93" +"K16" +"I29-I94" +"I15+I31-I96" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I105-I108-I111+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP105-AP108-AP111" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AO49" +"AO69" +"SUM(AO71:AO77)" +"SUM(AO83:AO111)-AO99" +"AO81+AO49" +"+(MAX((SUM(AO81:AO111)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO124*G81" +"AP123+AP124" +"AQ69" +"SUM(AO115:AO117)-SUM(AO122:AO123)-AO128-AO127" +"AD43" +"K132*K141" +"Y147*Y138" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO161" +"AO163" +"AO166" +"I20-I84" +"AA20-AA84-AA103" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"AA11+AA28-AA86-AA117-AA114" +"I10-I88" +"I12+I24-I90" +"AA12+AA24-AA90-AA107" +"I27-I93" +"K16" +"I29-I94" +"AA30-AA95-AA118" +"I15+I31-I96" +"AB32-AB97-AB113-AB117" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"SUM(AA103:AA118)" +"SUM(AA120:AI121)+AJ104+AK104+AL104+AJ114+AK114+AL114" +"AO17" +"AO34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AJ120" +"AO171" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO129*G81" +"AP128+AP129" +"AQ69" +"SUM(AO120:AO122)-SUM(AO127:AO128)-AO133-AO132" +"AH43" +"SUM(I137:I146)" +"K137*K149" +"Y158*Y146" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO161" +"AO163" +"AO166" +"I20-I84" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"L11+L28-L86-L107" +"I10-I88" +"I12+I24-I90" +"L12+L24-L90-L117" +"I27-I93" +"K16" +"I29-I94" +"I15+I31-I96" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AO107+AO117" +"AO171" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO129*G81" +"AP128+AP129" +"AQ69" +"SUM(AO120:AO122)-SUM(AO127:AO128)-AO133-AO132" +"L117" +"L117" +"L107" +"L107" +"SUM(I137:I146)" +"K137*K149" +"L150*L138" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO161" +"AO163" +"AO166" +"I20-I84" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"L11+L28-L86-L107" +"I10-I88" +"I12+I24-I90" +"L12+L24-L90-L117" +"I27-I93" +"AM16" +"I29-I94" +"I15+I31-I96" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AP17" +"AP34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AO147" +"AO171" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO129*G81" +"AP128+AP129" +"AQ69" +"SUM(AO120:AO122)-SUM(AO127:AO128)-AO133-AO132" +"L117" +"L117" +"L107" +"Q107" +"SUM(I137:I146)" +"K137*K149" +"L150*L138" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO161" +"AO163" +"AO166" +"I20-I84" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"L11+L28-L86-L107" +"I10-I88" +"I12+I24-I90" +"L12+L24-L90-L117" +"I27-I93" +"AM16" +"I29-I94" +"I15+I31-I96" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AO147" +"AO171" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO129*G81" +"AP128+AP129" +"AQ69" +"SUM(AO120:AO122)-SUM(AO127:AO128)-AO133-AO132" +"L117" +"AF117" +"L107" +"AF107" +"SUM(I137:I146)" +"K137*K149" +"L150*L138" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO161" +"AO163" +"AO166" +"I20-I84" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"L11+L28-L86-L107" +"I10-I88" +"I12+I24-I90" +"L12+L24-L90-L117" +"I27-I93" +"AM16" +"I29-I94" +"I15+I31-I96" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AO147" +"AO171" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO129*G81" +"AP128+AP129" +"AQ69" +"SUM(AO120:AO122)-SUM(AO127:AO128)-AO133-AO132" +"L117" +"AF117" +"L107" +"AF107" +"SUM(I137:I146)" +"K137*K149" +"L150*L138" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO161" +"AO163" +"AO166" +"I20-I84" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"L11+L28-L86-L107" +"I10-I88" +"I12+I24-I90" +"L12+L24-L90-L117" +"I27-I93" +"AM16" +"I29-I94" +"I15+I31-I96" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AO147" +"AO171" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO129*G81" +"AP128+AP129" +"AQ69" +"SUM(AO120:AO122)-SUM(AO127:AO128)-AO133-AO132" +"L117" +"AF117" +"L107" +"AF107" +"SUM(I137:I146)" +"K137*K149" +"L150*L138" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"SUM(C14,F14,I14,L14,O14,R14,V14,Y14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14,BJ14,BN14)" +"(C14*D14)+(F14*G14)+(I14*J14)+(L14*M14)+(O14*P14)+(R14*S14)+(V14*W14+Y14*Z14+AB14*AC14+AE14*AF14+AH14*AI14+AK14*AL14+AN14*AO14+AQ14*AR14+AT14*AU14+AW14*AX14+AZ14*BA14+BC14*BD14)+(CB14*BG14)+(SUM(V14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14)*BH14)+(BJ14*BK14)+(BN14*BO14)" +"(BG14*25000)+((2.43-0.0365)*25000)+(20000*2.401)" +"BS14-BU14" +"SUM(C14,F14,I14,L14,O14,R14)" +"C14*D14+F14*G14+I14*J14+L14*M14+O14*P14+R14*S14" +"SUM(V14,Y14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14)" +"V14*W14+Y14*Z14+AB14*AC14+AE14*AF14+AH14*AI14+AK14*AL14+AN14*AO14+AQ14*AR14+AT14*AU14+AW14*AX14+AZ14*BA14+BC14*BD14" +"CB14*BG14" +"SUM(V14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14)*BH14" +"SUM(CC14:CE14)" +"SUM(BJ14,BN14)" +"BJ14*BK14+BN14*BO14" +"Y14" +"SUM(C14:C45)" +"SUM(BY46,CB46,CH46)" +"CF46+BZ46+CI46" +"C14" +"C56*D56+F56*G56+I56*J56+L56*M56+O56*P56+R56*S56+V56*W56+Y56*Z56+AB56*AC56+AE56*AF56+AH56*AI56+AK56*AL56+AN56*AO56+AQ56*AR56+AT56*AU56+AW56*AX56+AZ56*BA56+BC56*BD56+BJ56*BK56+BN56*BO56" +"SUM(C56,F56,I56,L56,O56,R56,V56,Y56,AB56,AE56,AH56,AK56,AN56,AQ56,AT56,AW56,AZ56,BC56)" +"C56*D56+F56*G56+I56*J56+L56*M56+O56*P56+R56*S56+V56*W56+Y56*Z56+AB56*AC56+AE56*AF56+AH56*AI56+AK56*AL56+AN56*AO56+AQ56*AR56+AT56*AU56+AW56*AX56+AZ56*BA56+BC56*BD56" +"(C56*E56+F56*H56+I56*K56+L56*N56+O56*Q56+R56*T56+V56*X56+Y56*AA56+AB56*AD56+AE56*AG56+AH56*AJ56+AK56*AM56+AN56*AP56+AQ56*AS56+AT56*AV56+AW56*AY56+AZ56*BB56+BC56*BE56)/100-CC56*0.01" +"BY56-45000" +"SUM(BJ56,BN56)" +"BY56-CB56-CC56-SUM(I98,L98,O98,R98,V98,Y98,AB98,AE98,AH98,AK98,AN98,AQ98,AT98,AW98,AZ98,BC98)" +"BS14+BS56-(I98*J98+L98*M98+O98*P98+R98*S98+V98*W98+Y98*Z98+AB98*AC98+AE98*AF98+AH98*AI98+AK98*AL98+AN98*AO98+AQ98*AR98+AT98*AU98+AW98*AX98+AZ98*BA98+BC98*BD98)" +"MAX(BR14,BR56,C98)*E98+D98" +"SUM(I98,L98,O98,R98,V98,Y98,AB98,AE98,AH98,AK98,AN98,AQ98,AT98,AW98,AZ98,BC98)" +"I98*J98+L98*M98+O98*P98+R98*S98+V98*W98+Y98*Z98+AB98*AC98+AE98*AF98+AH98*AI98+AK98*AL98+AN98*AO98+AQ98*AR98+AT98*AU98+AW98*AX98+AZ98*BA98+BC98*BD98" +"BY46" +"BZ46" +"IF(D135=BY46,"""",""Volume out of Balance"")" +"IF(F135=BZ46,"""",""Dollars out of Balance"")" +"CB46" +"CF46" +"CH46" +"CI46" +"BY88" +"BZ88" +"CE88" +"CF88" +"BY130" +"BZ130" +"C130" +"F130" +"CB88" +"CC88" +"SUM(D135:D137)-SUM(D142:D143)-SUM(D145:D147)" +"IF(-SUM(F135:F140)+SUM(F142:F147)=D139*0.04,"" "",""$ Out of Balance"")" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I15)" +"SUM(I19:I30)" +"SUM(I34:AM34)*E34" +"I19" +"SUM(I43:AN43)-AQ43" +"AO43*E43" +"SUM(I43:AM43)*F43" +"I10" +"I11+I23" +"I26" +"I14" +"I15+I29" +"I30" +"SUM(I43:I57)" +"I58-(I43*$F43+I44*$F44+I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I50*$F50+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56)-I57*$F57-I73-I76-I79-I82-I85" +"AP16+AP31+AP34+AP37+AP58+AP61+AP64-AP73-AP76-AP79-AP82-AP85" +"AO16" +"AO31" +"SUM(AO33:AO39)" +"AO58" +"SUM(AO60:AO66)" +"SUM(AO72:AO85)" +"AO70" +"+(SUM(I58:AM58,I61:AM61,I64:AM64)-SUM(I57:AM57))" +"AO98*G70" +"AP97+AP98" +"AQ58" +"-AO57" +"SUM(AO89:AO91)-SUM(AO96:AO97)-AO101-AO102" +"I7+1" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69),SUM(AO33:AO41,AO17))*G73)" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"I15" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"I13" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"J11" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"I20-I82" +"SUM(I46:AN46)-AQ46" +"AO46*E46" +"SUM(I46:AM46)*F46" +"I11+I28-I84" +"I10-I86" +"I12+I24-I88" +"I27-I91" +"I29-I92" +"I15+I31-I94" +"SUM(I46:I61)" +"I62-(I46*$F46+I47*$F47+I48*$F48+I49*$F49+I50*$F50+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I60*$F60+I51*$F51)-I61*$F61-I97-I100-I103-I106-I109+I97" +"AP17+AP34+AP37+AP40+AP62+AP65+AP68-AP97-AP100-AP103-AP106-AP109" +"SUM(I82:I96)" +"SUM(AO76:AO95)" +"AO17" +"AO34" +"AO76+AO79" +"AO62" +"SUM(AO64:AO70)" +"SUM(AO76:AO109)-AO97" +"AO74" +"+(MAX((SUM(AO74:AO109)-AO97),SUM(AO62:AO70)+SUM(AQ62:AQ70),SUM(AO34:AO42,AO17)))" +"AO122*G74" +"AP121+AP122" +"AQ62" +"-AO61" +"SUM(AO113:AO115)-SUM(AO120:AO121)-AO126-AO125" +"I7+1" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO148" +"SUM(I42:I47)" +"I20-I84" +"SUM(I52:AN52)-AQ52" +"AO52*E52" +"SUM(I52:AM52)*F52" +"I11+I28-I86" +"I10-I88" +"I12+I24-I90" +"I27-I93" +"I29-I94" +"I15+I31-I96" +"I48" +"SUM(K67:AL67)" +"AO67*F67" +"SUM(I52:I66)" +"SUM(AM52:AM67)" +"I68-(I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I58*$F58+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I57*$F57)-I99-I102-I105-I108-I111+I99" +"J68-(J52*$F52+J53*$F53+J54*$F54+J55*$F55+J56*$F56+J58*$F58+J59*$F59+J60*$F60+J61*$F61+J62*$F62+J63*$F63+J64*$F64+J65*$F65+J66*$F66+J57*$F57)-J67*$F67-J99-J102-J105-J108-J111+J99" +"AP17+AP34+AP37+AP40+AP68+AP71+AP74-AP99-AP102-AP105-AP108-AP111" +"M67-(M67*$F$67)" +"SUM(M82:AN82)" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AO48" +"AO68" +"SUM(AO70:AO76)" +"SUM(AO83:AO111)-AO99" +"AO80+AO82" +"AP80+AP48" +"+(MAX((SUM(AO80:AO111)-AO99),SUM(AO68:AO76)+SUM(AQ68:AQ76),SUM(AO34:AO42,AO17)))" +"AO124*G80" +"AP123+AP124" +"AQ68" +"SUM(AO115:AO117)-SUM(AO122:AO123)-AO128-AO127" +"AD42" +"M132*M140" +"I7+1" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO147" +"SUM(I42:I47)" +"I20-I83" +"SUM(I52:AN52)-AQ52" +"AO52*E52" +"SUM(I52:AM52)*F52" +"I11+I28-I85" +"I10-I87" +"I12+I24-I89" +"I27-I92" +"I29-I93" +"I15+I31-I95" +"I48" +"SUM(K67:AL67)" +"AO67*F67" +"SUM(I52:I66)" +"SUM(AM52:AM67)" +"I68-(I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I58*$F58+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I57*$F57)-I67*$F67-I98-I101-I104-I107-I110+I98" +"AP17+AP34+AP37+AP40+AP68+AP71+AP74-AP98-AP101-AP104-AP107-AP110" +"SUM(I85:AL85)" +"SUM(I83:I97)" +"AO17" +"AO34" +"AO48" +"AO68" +"SUM(AO70:AO76)" +"SUM(AO82:AO110)-AO98" +"AO80+AO48" +"+(MAX((SUM(AO80:AO110)-AO98),SUM(AO68:AO76)+SUM(AQ68:AQ76),SUM(AO34:AO42,AO17)))" +"AO123*G80" +"AP122+AP123" +"AQ68" +"SUM(AO114:AO116)-SUM(AO121:AO122)-AO127-AO126" +"AD43" +"M131*M139" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO150" +"I20-I84" +"SUM(I53:AN53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"I10-I88" +"I12+I24-I90" +"I27-I93" +"K16" +"I29-I94" +"I15+I31-I96" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I105-I108-I111+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP105-AP108-AP111" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AO49" +"AO69" +"SUM(AO71:AO77)" +"SUM(AO83:AO111)-AO99" +"AO81+AO49" +"+(MAX((SUM(AO81:AO111)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO124*G81" +"AP123+AP124" +"AQ69" +"SUM(AO115:AO117)-SUM(AO122:AO123)-AO128-AO127" +"AD43" +"K132*K141" +"Y147*Y138" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO161" +"AO163" +"AO166" +"I20-I84" +"AA20-AA84-AA103" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"AA11+AA28-AA86-AA117-AA114" +"I10-I88" +"I12+I24-I90" +"AA12+AA24-AA90-AA107" +"I27-I93" +"K16" +"I29-I94" +"AA30-AA95-AA118" +"I15+I31-I96" +"AB32-AB97-AB113-AB117" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"SUM(AA103:AA118)" +"SUM(AA120:AI121)+AJ104+AK104+AL104+AJ114+AK114+AL114" +"AO17" +"AO34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AJ120" +"AO171" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO129*G81" +"AP128+AP129" +"AQ69" +"SUM(AO120:AO122)-SUM(AO127:AO128)-AO133-AO132" +"AH43" +"SUM(I137:I146)" +"K137*K149" +"Y158*Y146" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO161" +"AO163" +"AO166" +"I20-I84" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"L11+L28-L86-L107" +"I10-I88" +"I12+I24-I90" +"L12+L24-L90-L117" +"I27-I93" +"K16" +"I29-I94" +"I15+I31-I96" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AO107+AO117" +"AO171" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO129*G81" +"AP128+AP129" +"AQ69" +"SUM(AO120:AO122)-SUM(AO127:AO128)-AO133-AO132" +"L117" +"L117" +"L107" +"L107" +"SUM(I137:I146)" +"K137*K149" +"L150*L138" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO161" +"AO163" +"AO166" +"I20-I84" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"L11+L28-L86-L107" +"I10-I88" +"I12+I24-I90" +"L12+L24-L90-L117" +"I27-I93" +"AM16" +"I29-I94" +"I15+I31-I96" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AP17" +"AP34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AO147" +"AO171" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO129*G81" +"AP128+AP129" +"AQ69" +"SUM(AO120:AO122)-SUM(AO127:AO128)-AO133-AO132" +"L117" +"L117" +"L107" +"Q107" +"SUM(I137:I146)" +"K137*K149" +"L150*L138" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO161" +"AO163" +"AO166" +"I20-I84" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"L11+L28-L86-L107" +"I10-I88" +"I12+I24-I90" +"L12+L24-L90-L117" +"I27-I93" +"AM16" +"I29-I94" +"I15+I31-I96" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AO147" +"AO171" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO129*G81" +"AP128+AP129" +"AQ69" +"SUM(AO120:AO122)-SUM(AO127:AO128)-AO133-AO132" +"L117" +"AF117" +"L107" +"AF107" +"SUM(I137:I146)" +"K137*K149" +"L150*L138" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO161" +"AO163" +"AO166" +"I20-I84" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"L11+L28-L86-L107" +"I10-I88" +"I12+I24-I90" +"L12+L24-L90-L117" +"I27-I93" +"AM16" +"I29-I94" +"I15+I31-I96" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AO147" +"AO171" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO129*G81" +"AP128+AP129" +"AQ69" +"SUM(AO120:AO122)-SUM(AO127:AO128)-AO133-AO132" +"L117" +"AF117" +"L107" +"AF107" +"SUM(I137:I146)" +"K137*K149" +"L150*L138" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO164" +"AO168" +"I20-I84" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"K11+K28-K86" +"L11+L28-L86-L107" +"I10-I88" +"I12+I24-I90" +"L12+L24-L90-L117" +"I27-I93" +"AM16" +"I29-I94" +"I15+I31-I96" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AO148" +"AO172" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO131*G81" +"AP130+AP131" +"AQ69" +"SUM(AO122:AO124)-SUM(AO129:AO130)-AO135-AO134" +"L117" +"AF117" +"L107" +"AF107" +"SUM(I138:I147)" +"SUM(P138:P145)" +"SUM(T138:T146)" +"I150" +"I150*I138" +"N138*N150" +"SUM(I162:AJ162)" +"AH139*AH152" +"AC142*AB154" +"B8-B9" +"B10" +"B11+C10" +"462270+9809+B10" +"B12+C10" +"K11+B18" +"K12+B18" +"B8-B9" +"B10" +"B11+C10" +"571094+B10" +"B12+C10" +"K11+B18" +"K12+B18" +"D7*F7" +"F7" +"F7" +"11000" +"SUM(H7:H14)" +"B8-B9" +"B10" +"B11+C10" +"571094+B10" +"B12+C10" +"K11+B18" +"K12+B18" +"SUM(C14,F14,I14,L14,O14,R14,V14,Y14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14,BJ14,BN14)" +"(C14*D14)+(F14*G14)+(I14*J14)+(L14*M14)+(O14*P14)+(R14*S14)+(V14*W14+Y14*Z14+AB14*AC14+AE14*AF14+AH14*AI14+AK14*AL14+AN14*AO14+AQ14*AR14+AT14*AU14+AW14*AX14+AZ14*BA14+BC14*BD14)+(CB14*BG14)+(SUM(V14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14)*BH14)+(BJ14*BK14)+(BN14*BO14)" +"(BG14*25000)+((2.43-0.0365)*25000)+(20000*2.401)" +"BS14-BU14" +"SUM(C14,F14,I14,L14,O14,R14)" +"C14*D14+F14*G14+I14*J14+L14*M14+O14*P14+R14*S14" +"SUM(V14,Y14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14)" +"V14*W14+Y14*Z14+AB14*AC14+AE14*AF14+AH14*AI14+AK14*AL14+AN14*AO14+AQ14*AR14+AT14*AU14+AW14*AX14+AZ14*BA14+BC14*BD14" +"CB14*BG14" +"SUM(V14,AB14,AE14,AH14,AK14,AN14,AQ14,AT14,AW14,AZ14,BC14)*BH14" +"SUM(CC14:CE14)" +"SUM(BJ14,BN14)" +"BJ14*BK14+BN14*BO14" +"Y14" +"SUM(C14:C45)" +"SUM(BY46,CB46,CH46)" +"CF46+BZ46+CI46" +"C14" +"C56*D56+F56*G56+I56*J56+L56*M56+O56*P56+R56*S56+V56*W56+Y56*Z56+AB56*AC56+AE56*AF56+AH56*AI56+AK56*AL56+AN56*AO56+AQ56*AR56+AT56*AU56+AW56*AX56+AZ56*BA56+BC56*BD56+BJ56*BK56+BN56*BO56" +"SUM(C56,F56,I56,L56,O56,R56,V56,Y56,AB56,AE56,AH56,AK56,AN56,AQ56,AT56,AW56,AZ56,BC56)" +"C56*D56+F56*G56+I56*J56+L56*M56+O56*P56+R56*S56+V56*W56+Y56*Z56+AB56*AC56+AE56*AF56+AH56*AI56+AK56*AL56+AN56*AO56+AQ56*AR56+AT56*AU56+AW56*AX56+AZ56*BA56+BC56*BD56" +"(C56*E56+F56*H56+I56*K56+L56*N56+O56*Q56+R56*T56+V56*X56+Y56*AA56+AB56*AD56+AE56*AG56+AH56*AJ56+AK56*AM56+AN56*AP56+AQ56*AS56+AT56*AV56+AW56*AY56+AZ56*BB56+BC56*BE56)/100-CC56*0.01" +"BY56-45000" +"SUM(BJ56,BN56)" +"BY56-CB56-CC56-SUM(I98,L98,O98,R98,V98,Y98,AB98,AE98,AH98,AK98,AN98,AQ98,AT98,AW98,AZ98,BC98)" +"BS14+BS56-(I98*J98+L98*M98+O98*P98+R98*S98+V98*W98+Y98*Z98+AB98*AC98+AE98*AF98+AH98*AI98+AK98*AL98+AN98*AO98+AQ98*AR98+AT98*AU98+AW98*AX98+AZ98*BA98+BC98*BD98)" +"MAX(BR14,BR56,C98)*E98+D98" +"SUM(I98,L98,O98,R98,V98,Y98,AB98,AE98,AH98,AK98,AN98,AQ98,AT98,AW98,AZ98,BC98)" +"I98*J98+L98*M98+O98*P98+R98*S98+V98*W98+Y98*Z98+AB98*AC98+AE98*AF98+AH98*AI98+AK98*AL98+AN98*AO98+AQ98*AR98+AT98*AU98+AW98*AX98+AZ98*BA98+BC98*BD98" +"BY46" +"BZ46" +"IF(D135=BY46,"""",""Volume out of Balance"")" +"IF(F135=BZ46,"""",""Dollars out of Balance"")" +"CB46" +"CF46" +"CH46" +"CI46" +"BY88" +"BZ88" +"CE88" +"CF88" +"BY130" +"BZ130" +"C130" +"F130" +"CB88" +"CC88" +"SUM(D135:D137)-SUM(D142:D143)-SUM(D145:D147)" +"IF(-SUM(F135:F140)+SUM(F142:F147)=D139*0.04,"" "",""$ Out of Balance"")" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I15)" +"SUM(I19:I30)" +"SUM(I34:AM34)*E34" +"I19" +"SUM(I43:AN43)-AQ43" +"AO43*E43" +"SUM(I43:AM43)*F43" +"I10" +"I11+I23" +"I26" +"I14" +"I15+I29" +"I30" +"SUM(I43:I57)" +"I58-(I43*$F43+I44*$F44+I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I50*$F50+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56)-I57*$F57-I73-I76-I79-I82-I85" +"AP16+AP31+AP34+AP37+AP58+AP61+AP64-AP73-AP76-AP79-AP82-AP85" +"AO16" +"AO31" +"SUM(AO33:AO39)" +"AO58" +"SUM(AO60:AO66)" +"SUM(AO72:AO85)" +"AO70" +"+(SUM(I58:AM58,I61:AM61,I64:AM64)-SUM(I57:AM57))" +"AO98*G70" +"AP97+AP98" +"AQ58" +"-AO57" +"SUM(AO89:AO91)-SUM(AO96:AO97)-AO101-AO102" +"I7+1" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69),SUM(AO33:AO41,AO17))*G73)" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"I15" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"I13" +"SUM(I10:I16)" +"SUM(I20:I32)" +"SUM(I36:AM36)*E36" +"I20-I76" +"SUM(I45:AN45)-AQ45" +"AO45*E45" +"SUM(I45:AM45)*F45" +"I10-I80" +"I12+I24-I82" +"I27-I85" +"I15+I30-I88" +"SUM(I45:I60)" +"I61-(I45*$F45+I46*$F46+I47*$F47+I48*$F48+I49*$F49+I51*$F51+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I50*$F50)-I60*$F60-I91-I94-I97-I100-I103+I91" +"AP17+AP33+AP36+AP39+AP61+AP64+AP67-AP91-AP94-AP97-AP100-AP103" +"SUM(I76:I90)" +"AO17" +"AO33" +"SUM(AO35:AO41)" +"AO61" +"SUM(AO63:AO69)" +"SUM(AO75:AO103)-AO91" +"AO73" +"+(MAX((SUM(AO73:AO103)-AO91),SUM(AO61:AO69)+SUM(AQ61:AQ69),SUM(AO33:AO41,AO17)))" +"AO116*G73" +"AP115+AP116" +"AQ61" +"-AO60" +"SUM(AO107:AO109)-SUM(AO114:AO115)-AO120-AO119" +"I7+1" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"J11" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"I20-I82" +"SUM(I46:AN46)-AQ46" +"AO46*E46" +"SUM(I46:AM46)*F46" +"I11+I28-I84" +"I10-I86" +"I12+I24-I88" +"I27-I91" +"I29-I92" +"I15+I31-I94" +"SUM(I46:I61)" +"I62-(I46*$F46+I47*$F47+I48*$F48+I49*$F49+I50*$F50+I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I58*$F58+I59*$F59+I60*$F60+I51*$F51)-I61*$F61-I97-I100-I103-I106-I109+I97" +"AP17+AP34+AP37+AP40+AP62+AP65+AP68-AP97-AP100-AP103-AP106-AP109" +"SUM(I82:I96)" +"SUM(AO76:AO95)" +"AO17" +"AO34" +"AO76+AO79" +"AO62" +"SUM(AO64:AO70)" +"SUM(AO76:AO109)-AO97" +"AO74" +"+(MAX((SUM(AO74:AO109)-AO97),SUM(AO62:AO70)+SUM(AQ62:AQ70),SUM(AO34:AO42,AO17)))" +"AO122*G74" +"AP121+AP122" +"AQ62" +"-AO61" +"SUM(AO113:AO115)-SUM(AO120:AO121)-AO126-AO125" +"I7+1" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO148" +"SUM(I42:I47)" +"I20-I84" +"SUM(I52:AN52)-AQ52" +"AO52*E52" +"SUM(I52:AM52)*F52" +"I11+I28-I86" +"I10-I88" +"I12+I24-I90" +"I27-I93" +"I29-I94" +"I15+I31-I96" +"I48" +"SUM(K67:AL67)" +"AO67*F67" +"SUM(I52:I66)" +"SUM(AM52:AM67)" +"I68-(I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I58*$F58+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I57*$F57)-I99-I102-I105-I108-I111+I99" +"J68-(J52*$F52+J53*$F53+J54*$F54+J55*$F55+J56*$F56+J58*$F58+J59*$F59+J60*$F60+J61*$F61+J62*$F62+J63*$F63+J64*$F64+J65*$F65+J66*$F66+J57*$F57)-J67*$F67-J99-J102-J105-J108-J111+J99" +"AP17+AP34+AP37+AP40+AP68+AP71+AP74-AP99-AP102-AP105-AP108-AP111" +"M67-(M67*$F$67)" +"SUM(M82:AN82)" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AO48" +"AO68" +"SUM(AO70:AO76)" +"SUM(AO83:AO111)-AO99" +"AO80+AO82" +"AP80+AP48" +"+(MAX((SUM(AO80:AO111)-AO99),SUM(AO68:AO76)+SUM(AQ68:AQ76),SUM(AO34:AO42,AO17)))" +"AO124*G80" +"AP123+AP124" +"AQ68" +"SUM(AO115:AO117)-SUM(AO122:AO123)-AO128-AO127" +"AD42" +"M132*M140" +"I7+1" +"I10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO147" +"SUM(I42:I47)" +"I20-I83" +"SUM(I52:AN52)-AQ52" +"AO52*E52" +"SUM(I52:AM52)*F52" +"I11+I28-I85" +"I10-I87" +"I12+I24-I89" +"I27-I92" +"I29-I93" +"I15+I31-I95" +"I48" +"SUM(K67:AL67)" +"AO67*F67" +"SUM(I52:I66)" +"SUM(AM52:AM67)" +"I68-(I52*$F52+I53*$F53+I54*$F54+I55*$F55+I56*$F56+I58*$F58+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I57*$F57)-I67*$F67-I98-I101-I104-I107-I110+I98" +"AP17+AP34+AP37+AP40+AP68+AP71+AP74-AP98-AP101-AP104-AP107-AP110" +"SUM(I85:AL85)" +"SUM(I83:I97)" +"AO17" +"AO34" +"AO48" +"AO68" +"SUM(AO70:AO76)" +"SUM(AO82:AO110)-AO98" +"AO80+AO48" +"+(MAX((SUM(AO80:AO110)-AO98),SUM(AO68:AO76)+SUM(AQ68:AQ76),SUM(AO34:AO42,AO17)))" +"AO123*G80" +"AP122+AP123" +"AQ68" +"SUM(AO114:AO116)-SUM(AO121:AO122)-AO127-AO126" +"AD43" +"M131*M139" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO150" +"I20-I84" +"SUM(I53:AN53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"I10-I88" +"I12+I24-I90" +"I27-I93" +"K16" +"I29-I94" +"I15+I31-I96" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I105-I108-I111+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP105-AP108-AP111" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AO49" +"AO69" +"SUM(AO71:AO77)" +"SUM(AO83:AO111)-AO99" +"AO81+AO49" +"+(MAX((SUM(AO81:AO111)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO124*G81" +"AP123+AP124" +"AQ69" +"SUM(AO115:AO117)-SUM(AO122:AO123)-AO128-AO127" +"AD43" +"K132*K141" +"Y147*Y138" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO161" +"AO163" +"AO166" +"I20-I84" +"AA20-AA84-AA103" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"AA11+AA28-AA86-AA117-AA114" +"I10-I88" +"I12+I24-I90" +"AA12+AA24-AA90-AA107" +"I27-I93" +"K16" +"I29-I94" +"AA30-AA95-AA118" +"I15+I31-I96" +"AB32-AB97-AB113-AB117" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"SUM(AA103:AA118)" +"SUM(AA120:AI121)+AJ104+AK104+AL104+AJ114+AK114+AL114" +"AO17" +"AO34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AJ120" +"AO171" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO129*G81" +"AP128+AP129" +"AQ69" +"SUM(AO120:AO122)-SUM(AO127:AO128)-AO133-AO132" +"AH43" +"SUM(I137:I146)" +"K137*K149" +"Y158*Y146" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO161" +"AO163" +"AO166" +"I20-I84" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"L11+L28-L86-L107" +"I10-I88" +"I12+I24-I90" +"L12+L24-L90-L117" +"I27-I93" +"K16" +"I29-I94" +"I15+I31-I96" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AO107+AO117" +"AO171" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO129*G81" +"AP128+AP129" +"AQ69" +"SUM(AO120:AO122)-SUM(AO127:AO128)-AO133-AO132" +"L117" +"L117" +"L107" +"L107" +"SUM(I137:I146)" +"K137*K149" +"L150*L138" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO161" +"AO163" +"AO166" +"I20-I84" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"L11+L28-L86-L107" +"I10-I88" +"I12+I24-I90" +"L12+L24-L90-L117" +"I27-I93" +"AM16" +"I29-I94" +"I15+I31-I96" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AP17" +"AP34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AO147" +"AO171" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO129*G81" +"AP128+AP129" +"AQ69" +"SUM(AO120:AO122)-SUM(AO127:AO128)-AO133-AO132" +"L117" +"L117" +"L107" +"Q107" +"SUM(I137:I146)" +"K137*K149" +"L150*L138" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO161" +"AO163" +"AO166" +"I20-I84" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"L11+L28-L86-L107" +"I10-I88" +"I12+I24-I90" +"L12+L24-L90-L117" +"I27-I93" +"AM16" +"I29-I94" +"I15+I31-I96" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AO147" +"AO171" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO129*G81" +"AP128+AP129" +"AQ69" +"SUM(AO120:AO122)-SUM(AO127:AO128)-AO133-AO132" +"L117" +"AF117" +"L107" +"AF107" +"SUM(I137:I146)" +"K137*K149" +"L150*L138" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO161" +"AO163" +"AO166" +"I20-I84" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"I11+I28-I86" +"L11+L28-L86-L107" +"I10-I88" +"I12+I24-I90" +"L12+L24-L90-L117" +"I27-I93" +"AM16" +"I29-I94" +"I15+I31-I96" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AO147" +"AO171" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO129*G81" +"AP128+AP129" +"AQ69" +"SUM(AO120:AO122)-SUM(AO127:AO128)-AO133-AO132" +"L117" +"AF117" +"L107" +"AF107" +"SUM(I137:I146)" +"K137*K149" +"L150*L138" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO164" +"AO168" +"I20-I84" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"K11+K28-K86" +"L11+L28-L86-L107" +"I10-I88" +"I12+I24-I90" +"L12+L24-L90-L117" +"I27-I93" +"AM16" +"I29-I94" +"I15+I31-I96" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AO148" +"AO172" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO131*G81" +"AP130+AP131" +"AQ69" +"SUM(AO122:AO124)-SUM(AO129:AO130)-AO135-AO134" +"L117" +"AF117" +"L107" +"AF107" +"SUM(I138:I147)" +"SUM(P138:P145)" +"SUM(T138:T146)" +"I150" +"I150*I138" +"N138*N150" +"SUM(I162:AJ162)" +"AH139*AH152" +"AC142*AB154" +"I7+1" +"K10" +"SUM(I10:AN10)" +"SUM(I10:AM10)*E10+SUM(I10:AM10)*F10+SUM(I10:AM10)*G10" +"SUM(I10:I16)" +"SUM(I20:I33)" +"SUM(I37:AM37)*E37" +"SUM(I42:AM42)" +"AO172" +"AO177" +"I20-I84" +"SUM(I53:AL53)-AQ53" +"AO53*E53" +"SUM(I53:AM53)*F53" +"K11+K28-K86" +"L11+L28-L86-L107" +"I10-I88" +"I12+I24-I90" +"L12+L24-L90-L117" +"I27-I93" +"AM16" +"I29-I94" +"I15+I31-I96" +"SUM(I67:AN67)-AQ67" +"I49" +"SUM(K68:AL68)" +"AO68*F68" +"SUM(I53:I67)" +"SUM(AM53:AM68)" +"I69-(I53*$F53+I54*$F54+I55*$F55+I56*$F56+I57*$F57+I59*$F59+I60*$F60+I61*$F61+I62*$F62+I63*$F63+I64*$F64+I65*$F65+I66*$F66+I67*$F67+I58*$F58)-I68*$F68-I99-I102-I106-I112-I116+I99" +"AP17+AP34+AP37+AP40+AP69+AP72+AP75-AP99-AP102-AP106-AP112-AP116" +"SUM(I86:AL86)" +"SUM(I84:I98)" +"AO17" +"AO34" +"AP49" +"AO69" +"SUM(AO71:AO77)" +"AO151" +"AO181" +"AO81+AO49" +"+(MAX((SUM(AO81:AO116)-AO99),SUM(AO69:AO77)+SUM(AQ69:AQ77),SUM(AO34:AO42,AO17)))" +"AO131*G81" +"AP130+AP131" +"AQ69" +"SUM(AO122:AO124)-SUM(AO129:AO130)-AO135-AO134" +"L117" +"AF117" +"L107" +"AF107" +"SUM(I138:I150)" +"SUM(P138:P149)" +"SUM(Q138:Q148)" +"Q154" +"I153" +"S1530" +"I153*I138" +"N138*N153" +"SUM(I168:AJ168)" +"I157*I139" +"AA139*AA157" +"AH139*AH158" +"I158*I142" +"SUM(T145*T156)" +"SUM(U156*U145)" +"I160*I144" +"AA144*AA160" +"AC144*AB160" +"AA146*AA162" +"C7+D7" +"IF(D5=0,-1*(C5*E5),D5*E5)" +"I5*K5" +"IF(D11=0,-1*(C11*E11),-1*(D11*E11))" +"SUM(F5:F24)" +"SUM(G5:G22)" +"3.32-3.21" +"H29*I27" +"G29*H29" +"I28/I29" +"I30/7" +"J30*12" +"F31*F32" +"SUM(F33:F35)" +"D5*F5" +"SUM(D5:D36)" +"H38/D38" +"TODAY()" +"'Positions-both'!C9" +"VLOOKUP(A7,[1]Curves!$C$17:$F$377,3,FALSE)" +"+A7-$I$1" +"+E7/365" +"+F7*D7*C7*1" +"+G7*1.645" +"+G7*1.96" +"ABS(G7*$B7*10000)" +"SUM(B7:B16)" +"'Positions-both'!C33" +"AVERAGE([1]Curves!$E$26:$E$37)" +"+E15+180" +"+E19+360" +"+G20*$B20*10000" +"'Positions-both'!C35" +"AVERAGE([1]Curves!$E$38:$E$289)" +"B17+B19+B23" +"TODAY()" +"'Positions-ENA'!C9" +"VLOOKUP(A7,[1]Curves!$C$17:$F$377,3,FALSE)" +"+A7-$I$1" +"+E7/365" +"+F7*D7*C7*1" +"+G7*1.645" +"+G7*1.96" +"ABS(G7*$B7*10000)" +"SUM(B7:B16)" +"'Positions-ENA'!C33" +"AVERAGE([1]Curves!$E$26:$E$37)" +"+E15+180" +"+E19+360" +"+G20*$B20*10000" +"'Positions-ENA'!C35" +"AVERAGE([1]Curves!$E$38:$E$289)" +"B17+B19+B23" +"TODAY()" +"VLOOKUP(A7,[1]Curves!$C$17:$F$377,3,FALSE)" +"+A7-$I$1" +"+E7/365" +"+F7*D7*C7*1" +"+G7*1.645" +"+G7*1.96" +"ABS(G7*$B7*10000)" +"SUM(B7:B16)" +"AVERAGE([1]Curves!$E$26:$E$37)" +"+E15+180" +"+E19+360" +"+G20*$B20*10000" +"AVERAGE([1]Curves!$E$38:$E$289)" +"+B17+B19+B23" +"'Positions-ENA'!C9+'Positions-EES'!D9" +"ABS(E9*C9)" +"ABS(H9*C9)" +"SUM(C9:C17)" +"SUM(F9:F18)" +"+E21*C21" +"C19+C33+C35" +"+F35+F33+F19" +"ABS(E9*C9)" +"ABS(H9*C9)" +"SUM(C9:C17)" +"SUM(F9:F18)" +"+E21*C21" +"SUM(C19:C35)" +"+F35+F33+F19" +"+B9/10000" +"ABS(F9*D9)" +"ABS(I9*D9)" +"SUM(B9:B18)" +"SUM(C21:F21)" +"+F21*D21" +"+B35+B33+B19" +"SUM(B6:B9)" +"SUM(B53:B208)" +"SUM(B16:B28)" +"+H14+I14+J14+K14" +"+B14+B20+B26" +"+B52+B46+B40+B34" +"+D34+D40+D46+D52" +"+H15+I15+J15+K15" +"+B15+B21+B27" +"+B53+B47+B41+B35" +"+D35+D41+D47+D53" +"+PostIDList+1" +"+D10+1" +"+D11+2" +"2+D16" +"TODAY()" +"Bloomfield!N8" +"(B8+B9)*0.0575" +"(I8+I9+I10)*0.0575" +"SUM(N8:N10)*0.0575" +"SUM(B8:B12)" +"SUM(O8:O11)" +"Bloomfield!B16" +"B8/B15" +"B27*B28" +"Bisti!N10" +"SUM(B21:B24)" +"Bisti!B15" +"$B$28" +"K23/K29" +"B15" +"(B27+B29)*1000" +"B34+B35" +"(B34*1.34)/(7000*24*B39)" +"(B35*1.34)/(10000*24*B39)" +"IF(B40>=1,VLOOKUP(B40,'Load & Conversion Factors'!$A$5:$B$55,2),VLOOKUP(ROUNDUP(B40,2),'Load & Conversion Factors'!$A$5:$B$55,2,FALSE))" +"IF(B41>=1,VLOOKUP(B41,'Load & Conversion Factors'!$D$5:$E$55,2),VLOOKUP(ROUNDUP(B41,2),'Load & Conversion Factors'!$D$5:$E$55,2,FALSE))" +"B34*1.34*1.0131*B44" +"D48-D52" +"'Gallup Nom'!B41" +"B58+B49+B48" +"B59/B39" +"TODAY()" +"Gallup!B26" +"B16" +"B11*1000" +"B13*1000" +"B16" +"B18" +"SUM(B22:B25)" +"(B24*1.34)/(10000*24*B30)" +"B24*1.34" +"B34*0.005717" +"10000*24*B30*0.6*0.005717" +"D35-B38" +"SUM(B38:B40)" +"B41-B43" +"TODAY()" +"B15*B16" +"$B$9" +"SUM(B8:B11)" +"$B$16" +"K10/K17" +"TODAY()" +"(B8+B9)*0.0575" +"(I8+I9+I10)*0.0575" +"SUM(B8:B11)" +"SUM(N8:N12)" +"B8/B16" +"0.005+0.05878" +"F2-0.0615" +"B25*B26" +"B27*B28" +"B9+B10" +"B32*B33" +"B11+B15" +"B16*0.005" +"B18*0.05875" +"O18*0.06125" +"SUM(P16:P17)*0.05875" +"SUM(B18:B19)" +"SUM(P16:P19)" +"B20/B31" +"B31" +"G5+0.01" +"0.005+0.05878" +"F2-0.0615" +"TODAY()" +"SUM(B9:M9)" +"B14" +"B13+B15" +"B8*B9" +"B10*B11" +"B24+B25" +"B26*0.005" +"(B26+B27)*0.05875" +"SUM(B26:B28)" +"B21-B29" +"B13*B14" +"B15*B16" +"((B14+B16)/2)*B18" +"B37-B38" +"B31-B42" +"SUM(B44:D44)" +"+PostIDList+1" +"+D10+1" +"+D11+2" +"2+D16" +"B13*DAY(EOMONTH(A13,0))" +"I7" +"B13*0.5" +"G13*DAY(EOMONTH(A13,0))" +"F13-H13" +"N7" +"C13-H13" +"L13-M13" +"I13" +"N13" +"Parameters!I7" +"Parameters!N7" +"D7" +"B13-C13" +"(C13*1.0191)+G13" +"D13" +"IF(VLOOKUP(A20,Parameters!$A$13:$B$22,2)-C20>F20,F20,VLOOKUP(A20,Parameters!$A$13:$B$22,2)-C20)" +"IF(VLOOKUP(A27,Parameters!$A$13:$B$22,2)*J27>B27,B27,VLOOKUP(A27,Parameters!$A$13:$B$22,2)*J27)" +"C27-M27" +"J27" +"B13*DAY(EOMONTH(A13,0))" +"I7" +"B13*0.5" +"G13*DAY(EOMONTH(A13,0))" +"F13-H13" +"N7" +"C13-H13" +"L13-M13" +"I13" +"N13" +"Parameters!I7" +"Parameters!N7" +"D7" +"B13-C13" +"(C13*1.0191)+G13" +"D13" +"IF(VLOOKUP(A20,Parameters!$A$13:$B$22,2)-C20>F20,F20,VLOOKUP(A20,Parameters!$A$13:$B$22,2)-C20)" +"IF(VLOOKUP(A27,Parameters!$A$13:$B$22,2)*J27>B27,B27,VLOOKUP(A27,Parameters!$A$13:$B$22,2)*J27)" +"C27-M27" +"J27" +"C6+C23" +"SUM(C6:C8)" +"B13*DAY(EOMONTH(A13,0))" +"I7" +"B13*0.5" +"G13*DAY(EOMONTH(A13,0))" +"F13-H13" +"N7" +"C13-H13" +"L13-M13" +"I13" +"N13" +"Parameters!I7" +"Parameters!N7" +"D7" +"B13-C13" +"(C13*1.0191)+G13" +"D13" +"IF(VLOOKUP(A18,Parameters!$A$13:$B$22,2)-C18>F18,F18,VLOOKUP(A18,Parameters!$A$13:$B$22,2)-C18)" +"IF(VLOOKUP(A23,Parameters!$A$13:$B$22,2)*J23>B23,B23,VLOOKUP(A23,Parameters!$A$13:$B$22,2)*J23)" +"J23" +"TODAY()" +"(B8+B9)*0.0575" +"(I8+I9+I10)*0.0575" +"SUM(B8:B11)" +"B8/B15" +"TODAY()" +"B15*B16" +"SUM(B8:M8)" +"AVERAGE(B8:M8)" +"$B$9" +"O10" +"(H11+I11)/2" +"SUM(B8:B11)" +"AVERAGE(B15:M15)" +"$B$16" +"K10/K17" +"TODAY()" +"(B8+B9)*0.0575" +"(I8+I9+I10)*0.0575" +"SUM(B8:B11)" +"B8/B14" +"B26*B27" +"$B$27" +"B14" +"B26*1000" +"B33+B34" +"(B33*1.34)/(7000*24*B38)" +"(B34*1.34)/(10000*24*B38)" +"I43" +"B33*1.34*1.0131*B43" +"D47-D51" +"'Gallup Totals'!B40" +"B58+B48+B47" +"B59/B38" +"G5+0.01" +"TODAY()" +"SUM(B7:M7)" +"AVERAGE(B7:K7)" +"SUM(B5:B7)" +"0.004703" +"'B&B Totals'!B34*1.34" +"B14*B15" +"B7-B16" +"'B&B Totals'!B33*1.34" +"B8-B22" +"B17+B23" +"'Gallup Totals'!B33" +"B9-B29" +"$P$7" +"AVERAGE(B35:M35)" +"$P$8" +"$P$9" +"SUM(B35:B37)" +"O35+O36" +"TODAY()" +"D6" +"EOMONTH(C7,1)" +"C11*D6" +"D11*D6" +"E11*D6" +"'Bisti Invoices'!B15*1000" +"'Bloomfield Invoices'!B15" +"'Gallup Power Invoices'!B32" +"'Bisti Invoices'!C15*1000" +"'Bloomfield Invoices'!C15" +"'Gallup Power Invoices'!C32" +"'Bisti Invoices'!D15*1000" +"'Bloomfield Invoices'!D15" +"'Gallup Power Invoices'!D32" +"'Bisti Invoices'!E15*1000" +"'Bloomfield Invoices'!E15" +"'Gallup Power Invoices'!E32" +"'Bisti Invoices'!F15*1000" +"'Bloomfield Invoices'!F15" +"'Gallup Power Invoices'!F32" +"'Bisti Invoices'!G15*1000" +"'Bloomfield Invoices'!G15" +"'Gallup Power Invoices'!G32" +"'Bisti Invoices'!H15*1000" +"'Bloomfield Invoices'!H15" +"'Gallup Power Invoices'!H32" +"'Bisti Invoices'!I15*1000" +"'Bloomfield Invoices'!I15" +"'Gallup Power Invoices'!I32" +"'Bisti Invoices'!J15*1000" +"'Bloomfield Invoices'!J15" +"'Gallup Power Invoices'!J32" +"'Bisti Invoices'!K15*1000" +"'Bloomfield Invoices'!K15" +"'Gallup Power Invoices'!K32" +"'Bisti Invoices'!L15*1000" +"'Bloomfield Invoices'!L15" +"'Gallup Power Invoices'!L32" +"C14*C15" +"ROUNDUP(C16/C25,2)" +"VLOOKUP(C18,'BB_LF&CF'!$D$5:$E$55,2)" +"VLOOKUP(D18,'BB_LF&CF'!$A$6:$B$55,2)" +"C16*C19" +"C20*C22" +"C10*C6*24" +"D10*C6*24" +"E10*C6*24" +"VLOOKUP(C18,'BB_LF&CF'!$G$5:$H$104,2)" +"VLOOKUP(E18,'BB_LF&CF'!$K$5:$L$104,2)" +"C16*C28" +"C29" +"-C30" +"C30+C31" +"C30+C32" +"SUM(C29:E29)" +"VLOOKUP(C50,'BB_LF&CF'!$A$5:$B$55,2)" +"-AJ30" +"0.005+0.05878" +"F2-0.0615" +"B26*B27" +"SUM(B9:M9)" +"AVERAGE(B9:M9)" +"B28*B29" +"B9+B10" +"B33*B34" +"B11+B15" +"B16*0.005" +"(B16+B18)*0.05875" +"SUM(C16:C18)*0.05875" +"SUM(B16:B19)" +"B20/B32" +"B32" +"TODAY()" +"B16" +"B11*1000" +"B13*1000" +"B16" +"B18" +"SUM(B21:B24)" +"(B23*1.34)/(10000*24*B29)" +"B23*1.34" +"B33*0.005717" +"10000*24*B29*0.6*0.005717" +"D34-B37" +"SUM(B37:B39)" +"B40-B42" +"TODAY()" +"SUM(B7:M7)" +"AVERAGE(B7:K7)" +"$B$7*12" +"$B$8*12" +"$Q$9/12" +"AVERAGE(B9:M9)" +"B7+B8" +"$Q$17/12" +"$Q$18/12" +"SUM(B17:B19)" +"O17+O18" +"0.005+0.05878" +"F2-0.0615" +"AVERAGE(B7:M7)" +"SUM(B8:M8)" +"B13" +"B12+B14" +"B7*B8" +"B9*B10" +"B23+B24" +"B25*0.005" +"(B25+B26)*0.05875" +"SUM(B25:B27)" +"B20-B28" +"B12*B13" +"B14*B15" +"((B13+B15)/2)*B17" +"B36-B37" +"B30-B41" +"SUM(B43:D43)" +"TODAY()" +"SUBTOTAL(9,B9:B13)" +"B14/B8" +"8000" +"B23*24*B22" +"(B8*1.34)/B24" +"B23*24*B22*B26*0.0124" +"2114700*1.341" +"B8*1.341" +"B30*0.0124" +"B31-L27" +"D31-B27" +"B27+B32" +"B34/B22" +"B38*B22" +"B37-B34" +"B34-B42" +"SUM(B44:M44)" +"B27" +"B31" +"+B16*1.341" +"+B17*0.0124" +"B18-B19" +"B11+B20" +"B24/B9" +"NOV_SWAP!J11" +"NOV_SWAP!J4" +"NOV_SWAP!J2" +"F4+G4" +"B4-K4" +"B4+0.309" +"DEC_SWAP!J11" +"DEC_SWAP!J4" +"DEC_SWAP!J2" +"B5+0.181" +"JAN_SWAP!J11" +"JAN_SWAP!J4" +"JAN_SWAP!J2" +"B6+0.002" +"FEB_SWAP!J11" +"FEB_SWAP!J4" +"FEB_SWAP!J2" +"B4+0.3472" +"'X-H_SWAP'!J11" +"'X-H_SWAP'!J4" +"'X-H_SWAP'!J2" +"B8+0.107" +"'J-V_SWAP'!J11" +"'J-V_SWAP'!J6" +"B8+0.17" +"B4-0.101" +"HH_SWAP!J9" +"HH_SWAP!J10" +"HH_SWAP!J4" +"HH_SWAP!J2+HH_SWAP!J3" +"IF(J11<1,B11,J11)" +"B11-0.02" +"HSC_SWAP!J9" +"HSC_SWAP!J10" +"HSC_SWAP!J4" +"HSC_SWAP!J2+HSC_SWAP!J3" +"F12" +"B12-0.05" +"KATY_SWAP!J9" +"KATY_SWAP!J10" +"KATY_SWAP!J4" +"KATY_SWAP!J2+KATY_SWAP!J3" +"B12-0.175" +"WAHA_SWAP!J9" +"WAHA_SWAP!J10" +"WAHA_SWAP!J4" +"WAHA_SWAP!J2+WAHA_SWAP!J3" +"B11-0.22" +"PERM_SWAP!J9" +"PERM_SWAP!J10" +"PERM_SWAP!J4" +"PERM_SWAP!J2+PERM_SWAP!J3" +"SUM(D11:D16)" +"B12-0.05" +"KATY_PHYS!J9" +"KATY_PHYS!J10" +"KATY_PHYS!J4" +"KATY_PHYS!J2+KATY_PHYS!J3" +"SUM(D4:D16)" +"SUM(E11:E16)" +"KATY_aug!C31" +"KATY_aug!J11" +"B4-0.015" +"F17+G17" +"F17+G17" +"hsc_aug!C31" +"hsc_aug!J11" +"SUM(D17:D20)" +"G21+G20+G19:G19" +"SUM(N17:N19)" +"F24*E24" +"29+14.5" +"D11+D12+D14+D15" +"E25/E24" +"F25*3" +"D27-I27" +"31*7000" +"D30-D29" +"AVERAGE(D28:D29)" +"F30-D28" +"AVERAGE(B28:B30)" +"3500*30" +"AVERAGE(D29:D33)" +"F34-D29" +"2*61" +"AVERAGE(D34:D40)" +"F40-F34" +"AVERAGE(D31:D42)" +"F42-F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C2-C30),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I13" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B13" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C30-C2),(J10*10000)*(C30-G2))" +"N3*O$1" +"N3*P$1" +"N3*Q$1" +"N3*R$1" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"28*1.5" +"1.5*21" +"1.5*13" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I11" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!D22" +"POSTION!B11" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"1.5*28" +"IF(F2<1,(C2-C37)*(B2*10000),(C37-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C36-C2),(J10*10000)*(C36-G2))" +"F43" +"J2+J4" +"F36-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"488-306" +"M11/12" +"J10*3" +"M12*3" +"L19*12" +"M19/10000" +"SUM(N19:N20)" +"POSTION!D22" +"M29+M28" +"F33-B33" +"J30+48" +"M30+M31" +"SUM(B3:B32)" +"IF(B33=0, 0, D33/B33/10000)" +"SUM(D2:D32)" +"-B33+F33" +"IF(F35<0,C33,G33)" +"IF(F35<0, (G35-C37)*ABS(F35)*10000, -1*(G35-C37)*ABS(F35)*10000)" +"POSTION!I12" +"-B33+F33" +"IF(F36<0, (C33+(J29/(ABS(F36)*10000))), IF(F36 = 0, 0, (G33-(J29/(ABS(F36)*10000)))))" +"IF(F36<0, (G36-C37)*ABS(F36)*10000, IF(F36 = 0, 0, -1*(G36-C37)*ABS(F36)*10000))" +"POSTION!B12" +"MIN($B$33,$F$33)*($C$33-$G$33)*10000" +"$H$35" +"$H$36" +"F38+F40" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C30-C2),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I13" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B13" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C30-C2),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"13*12.5" +"13*5" +"13*1.5" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"POSTION!D22" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I14" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B14" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C30-C2),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I15" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B15" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"24.2-15" +"(M21*$M$20)/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"C27-0.0175" +"L28*M28" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B4" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"SUM(L28:L31)" +"N32/L32" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"M15*31" +"152.7-46.5" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B5" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"(M17*$M$16)/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B6" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"L16*$M$15/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B7" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"226.5/151" +"N13*30" +"151/3" +"O13-1.5" +"M17*2" +"151/4" +"M17*3" +"46.5" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B8" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"151/3" +"365-151" +"M15*1.25" +"M15/2" +"M15/4" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B9" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C2-C30),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,(-1*$J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"2000*31" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I13" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B4+0.033" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C2-C30),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,(-1*$J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"L20*M20" +"SUM(L20:L22)" +"N23/L23" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I13" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B4+0.025" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"B7" +"(D7*10000)/31" +"POSTION!D4" +"POSTION!D5" +"POSTION!D6" +"POSTION!D7" +"POSTION!D8" +"SUM(A2:A6)" +"(B8*10000)/31" +"'J-V_SWAP'!J11" +"hsc_aug!J11" +"(A7*31)/10000" +"KATY_aug!J11" +"D7" +"SUM(F2:F7)" +"SUM(A8:E8)+SUM(G8:J8)" +"6.4*31" +"SUM(F16:F17)" +"(AVERAGE(C17:C28))*100" +"C3-0.25" +"C3+0.25" +"(AVERAGE(D17:D28))*100" +"(AVERAGE(E17:E28))*100" +"(AVERAGE(C17:C19))*100" +"(AVERAGE(D17:D19))*100" +"(AVERAGE(E17:E19))*100" +"(AVERAGE(C20:C22))*100" +"(AVERAGE(D20:D22))*100" +"(AVERAGE(E20:E22))*100" +"(AVERAGE(C23:C25))*100" +"(AVERAGE(D23:D25))*100" +"(AVERAGE(E23:E25))*100" +"(AVERAGE(C26:C28))*100" +"(AVERAGE(D26:D28))*100" +"(AVERAGE(E26:E28))*100" +"(AVERAGE(C20:C26)*100)" +"(AVERAGE(D20:D26)*100)" +"(AVERAGE(E20:E26))*100" +"I8-F8" +"(AVERAGE(C29:C40))*100" +"(AVERAGE(D29:D39)*100)" +"(AVERAGE(E29:E40))*100" +"(AVERAGE(C15:C19))*100" +"(AVERAGE(D15:D19)*100)" +"(AVERAGE(E15:E19))*100" +"(AVERAGE(C27:C31))*100" +"(AVERAGE(D27:D31)*100)" +"(AVERAGE(E27:E31))*100" +"N15*O15" +"G16-G15" +"N15+N16" +"P17/N17" +"SUM(P15:P16)" +"30000*365" +"I9*0.0079" +"TODAY()" +"(D6*0.0375)+E3" +"N6-E3-F2" +"4.79*0.005" +"N5-E3" +"P5-E3" +"($P$8-($P$8-$P$5)-$E$3)" +"D3*0.017" +"D3+E3" +"E3+F2" +"N6-F2" +"N5-O4" +"(1+B5/2)^(-2*(J5-$D$2)/365.25)" +"D5-K5" +"D5*A5" +"A5*E5" +"F5*A5" +"K5+L5+M5" +"N5-E3" +"D6-D5" +"H5+G6" +"N6-N5" +"D6-O6" +"SUM(O9:O14)" +"SUM(O16:O19)" +"P19-P14" +"(Q23*0.011)+0.005" +"EOMONTH(P26,0)+1" +"Q27/100" +"D25-D28" +"AVERAGE(D24:D28)" +"D24-G39" +"AVERAGE(D29:D33)" +"G40-D24" +"G40-G39" +"AVERAGE(D31:D42)" +"TODAY()" +"4.79*0.005" +"O5-E3" +"($O$8-($O$8-$O$5)-$E$3)" +"D3*0.017" +"D3+E3" +"M5-N4" +"(1+B5/2)^(-2*(I5-$D$2)/365.25)" +"D5*A5" +"A5*E5" +"F5*A5" +"J5+K5+L5" +"O5-0.08" +"D6-D5" +"H5+G6" +"M6-$M$5" +"(P19*0.011)+0.005" +"D21-D24" +"F12*G12" +"SUM(F12:F13)" +"H14/F14" +"SUM(F17:F25)" +"DEC_SWAP!J11" +"DEC_SWAP!J4" +"DEC_SWAP!J2" +"F4+G4" +"B4-K4" +"B4+0.18" +"JAN_SWAP!J11" +"JAN_SWAP!J4" +"JAN_SWAP!J2" +"B5+0.025" +"FEB_SWAP!J11" +"FEB_SWAP!J4" +"FEB_SWAP!J2" +"B6-0.028" +"MAR_SWAP!J11" +"MAR_SWAP!J4" +"MAR_SWAP!J2" +"B4+0.1405" +"'Z-H_SWAP'!J11" +"'Z-H_SWAP'!J4" +"'Z-H_SWAP'!J2" +"B8+0.108" +"'J-V_SWAP'!J11" +"'J-V_SWAP'!J6" +"B8+0.16" +"B4-0.225" +"HH_SWAP!J9" +"HH_SWAP!J10" +"HH_SWAP!J4" +"HH_SWAP!J2" +"IF(J11<1,B11,J11)" +"B11-0.03" +"HSC_SWAP!J9" +"HSC_SWAP!J10" +"HSC_SWAP!J4" +"HSC_SWAP!J2" +"B12-0.05" +"KATY_SWAP!J9" +"KATY_SWAP!J10" +"KATY_SWAP!J4" +"KATY_SWAP!J2+KATY_SWAP!J3" +"B12-0.22" +"WAHA_SWAP!J9" +"WAHA_SWAP!J10" +"WAHA_SWAP!J4" +"WAHA_SWAP!J2" +"B11-0.215" +"PERM_SWAP!J9" +"PERM_SWAP!J10" +"PERM_SWAP!J4" +"PERM_SWAP!J2" +"SUM(D11:D16)" +"B12-0.05" +"KATY_PHYS!J9" +"KATY_PHYS!J10" +"KATY_PHYS!J4" +"KATY_PHYS!J2+KATY_PHYS!J3" +"SUM(D4:D16)" +"SUM(E11:E16)" +"KATY_aug!C31" +"KATY_aug!J11" +"B4-0.015" +"F17+G17" +"F17+G17" +"hsc_aug!C31" +"hsc_aug!J11" +"SUM(D17:D20)" +"G21+G20+G19:G19" +"SUM(N17:N19)" +"F24*E24" +"29+14.5" +"D11+D12+D14+D15" +"E25/E24" +"F25*3" +"D27-I27" +"#REF!-I28" +"D29-D28" +"31*7000" +"D28-I30" +"AVERAGE(B28:B30)" +"3500*30" +"AVERAGE(D28:D31)" +"F34-D28" +"2*61" +"AVERAGE(D32:D38)" +"F40-F34" +"AVERAGE(D29:D40)" +"F42-F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C2-C30),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I13" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B13" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C30-C2),(J10*10000)*(C30-G2))" +"N3*O$1" +"N3*P$1" +"N3*Q$1" +"N3*R$1" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"1.5*21" +"28*1.5" +"1.5*13" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I11" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!D22" +"POSTION!B11" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"1.5*28" +"IF(F2<1,(C2-C37)*(B2*10000),(C37-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C36-C2),(J10*10000)*(C36-G2))" +"F43" +"J2+J4" +"F36-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"488-306" +"M11/12" +"J10*3" +"M12*3" +"L19*12" +"M19/10000" +"SUM(N19:N20)" +"POSTION!D22" +"M29+M28" +"F33-B33" +"J30+48" +"M30+M31" +"21/2" +"SUM(B3:B32)" +"IF(B33=0, 0, D33/B33/10000)" +"SUM(D2:D32)" +"-B33+F33" +"IF(F35<0,C33,G33)" +"IF(F35<0, (G35-C37)*ABS(F35)*10000, -1*(G35-C37)*ABS(F35)*10000)" +"POSTION!I12" +"-B33+F33" +"IF(F36<0, (C33+(J29/(ABS(F36)*10000))), IF(F36 = 0, 0, (G33-(J29/(ABS(F36)*10000)))))" +"IF(F36<0, (G36-C37)*ABS(F36)*10000, IF(F36 = 0, 0, -1*(G36-C37)*ABS(F36)*10000))" +"POSTION!B12" +"MIN($B$33,$F$33)*($C$33-$G$33)*10000" +"$H$35" +"$H$36" +"F38+F40" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C30-C2),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I13" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B13" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C30-C2),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"13*12.5" +"13*5" +"13*1.5" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"POSTION!D22" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I14" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B14" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C30-C2),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I15" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B15" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"127.5-75" +"24.2-15" +"(M21*$M$20)/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"C27-0.0175" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B4" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"SUM(L28:L31)" +"N32/L32" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"M15*31" +"152.7-46.5" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B5" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"(M17*$M$16)/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B6" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"L16*$M$15/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B7" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"226.5/151" +"N13*30" +"151/3" +"O13-1.5" +"M17*2" +"(L17*121)/10000" +"46.5" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B8" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"151/3" +"365-151" +"M15*1.25" +"M15/2" +"M15/4" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B9" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C2-C30),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,(-1*$J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"2000*31" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I13" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B4+0.033" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C2-C30),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,(-1*$J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"L20*M20" +"SUM(L20:L22)" +"N23/L23" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I13" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B4+0.025" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"B7" +"(D7*10000)/31" +"POSTION!D4" +"POSTION!D5" +"POSTION!D6" +"POSTION!D7" +"POSTION!D8" +"SUM(A2:A6)" +"(B8*10000)/31" +"'J-V_SWAP'!J11" +"hsc_aug!J11" +"(A7*31)/10000" +"KATY_aug!J11" +"D7" +"SUM(F2:F7)" +"SUM(A8:E8)+SUM(G8:J8)" +"6.4*31" +"SUM(F16:F17)" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"L16*$M$15/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"K24-K23" +"3200-2283" +"Y33/12" +"L45-K41" +"L44/6" +"11*77" +"2283+Z44" +"K24-K23" +"K24-K23" +"K24-K23" +"K24-K23" +"15/65" +"3200-2419" +"Y33/9" +"K35+V36" +"11*77" +"2283+Z44" +"G4-F4" +"$F$6" +"F5-F4" +"E6-$H$5" +"H6*10000" +"$F$9" +"$F$11" +"AVERAGE(E9:E19)" +"AVERAGE(E6:E19)" +"F4+E20" +"SUM(H6:H19)" +"F20-F4" +"DEC_SWAP!J11" +"DEC_SWAP!J4" +"DEC_SWAP!J2" +"F4+G4" +"B4-K4" +"B4+0.213" +"JAN_SWAP!J11" +"JAN_SWAP!J4" +"JAN_SWAP!J2" +"B5+0.053" +"FEB_SWAP!J11" +"FEB_SWAP!J4" +"FEB_SWAP!J2" +"B6-0.005" +"MAR_SWAP!J11" +"MAR_SWAP!J4" +"MAR_SWAP!J2" +"B4+0.185" +"'Z-H_SWAP'!J11" +"'Z-H_SWAP'!J4" +"'Z-H_SWAP'!J2" +"B8+0.177" +"'J-V_SWAP'!J11" +"'J-V_SWAP'!J6" +"B8+0.21" +"B4-0.487" +"HH_SWAP!J9" +"HH_SWAP!J10" +"HH_SWAP!J4" +"HH_SWAP!J2" +"IF(J11<1,B11,J11)" +"B11-0.04" +"HSC_SWAP!J9" +"HSC_SWAP!J10" +"HSC_SWAP!J4" +"HSC_SWAP!J2" +"B12-0.05" +"KATY_SWAP!J9" +"KATY_SWAP!J10" +"KATY_SWAP!J4" +"KATY_SWAP!J2+KATY_SWAP!J3" +"B12-0.27" +"WAHA_SWAP!J9" +"WAHA_SWAP!J10" +"WAHA_SWAP!J4" +"WAHA_SWAP!J2" +"B11-0.215" +"PERM_SWAP!J9" +"PERM_SWAP!J10" +"PERM_SWAP!J4" +"PERM_SWAP!J2" +"SUM(D11:D16)" +"B12-0.05" +"KATY_PHYS!J9" +"KATY_PHYS!J10" +"KATY_PHYS!J4" +"KATY_PHYS!J2+KATY_PHYS!J3" +"SUM(D4:D16)" +"SUM(E11:E16)" +"KATY_aug!C31" +"KATY_aug!J11" +"B4-0.015" +"F17+G17" +"F17+G17" +"hsc_aug!C31" +"hsc_aug!J11" +"SUM(D17:D20)" +"G21+G20+G19:G19" +"SUM(N17:N19)" +"F24*E24" +"29+14.5" +"D11+D12+D14+D15" +"E25/E24" +"F25*3" +"#REF!-I27" +"D28-D27" +"31*7000" +"D27-I30" +"AVERAGE(B28:B30)" +"3500*30" +"AVERAGE(D27:D30)" +"F33-D27" +"2*61" +"AVERAGE(D31:D37)" +"F39-F33" +"AVERAGE(D28:D39)" +"F41-F33" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C2-C30),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I13" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B13" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C30-C2),(J10*10000)*(C30-G2))" +"N3*O$1" +"N3*P$1" +"N3*Q$1" +"N3*R$1" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"1.5*21" +"28*1.5" +"1.5*13" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I11" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!D22" +"POSTION!B11" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"1.5*28" +"IF(F2<1,(C2-C37)*(B2*10000),(C37-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C36-C2),(J10*10000)*(C36-G2))" +"F43" +"J2+J4" +"F36-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"488-306" +"M11/12" +"J10*3" +"M12*3" +"L19*12" +"M19/10000" +"SUM(N19:N20)" +"POSTION!D22" +"M29+M28" +"F33-B33" +"J30+48" +"M30+M31" +"21/2" +"SUM(B3:B32)" +"IF(B33=0, 0, D33/B33/10000)" +"SUM(D2:D32)" +"-B33+F33" +"IF(F35<0,C33,G33)" +"IF(F35<0, (G35-C37)*ABS(F35)*10000, -1*(G35-C37)*ABS(F35)*10000)" +"POSTION!I12" +"-B33+F33" +"IF(F36<0, (C33+(J29/(ABS(F36)*10000))), IF(F36 = 0, 0, (G33-(J29/(ABS(F36)*10000)))))" +"IF(F36<0, (G36-C37)*ABS(F36)*10000, IF(F36 = 0, 0, -1*(G36-C37)*ABS(F36)*10000))" +"POSTION!B12" +"MIN($B$33,$F$33)*($C$33-$G$33)*10000" +"$H$35" +"$H$36" +"F38+F40" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C30-C2),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I13" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B13" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C30-C2),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"13*12.5" +"13*5" +"13*1.5" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"POSTION!D22" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I14" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B14" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C30-C2),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I15" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B15" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"127.5-75" +"24.2-15" +"(M21*$M$20)/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"C27-0.0175" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B4" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"SUM(L28:L31)" +"N32/L32" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"M15*31" +"152.7-46.5" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B5" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"(M17*$M$16)/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B6" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"L16*$M$15/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B7" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"226.5/151" +"N13*30" +"151/3" +"O13-1.5" +"M17*2" +"(L17*121)/10000" +"46.5" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B8" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"151/3" +"365-151" +"M15*1.25" +"M15/2" +"M15/4" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B9" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C2-C30),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,(-1*$J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"2000*31" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I13" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B4+0.033" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C2-C30),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,(-1*$J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"L20*M20" +"SUM(L20:L22)" +"N23/L23" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I13" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B4+0.025" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"B7" +"(D7*10000)/31" +"POSTION!D4" +"POSTION!D5" +"POSTION!D6" +"POSTION!D7" +"POSTION!D8" +"SUM(A2:A6)" +"(B8*10000)/31" +"'J-V_SWAP'!J11" +"hsc_aug!J11" +"(A7*31)/10000" +"KATY_aug!J11" +"D7" +"SUM(F2:F7)" +"SUM(A8:E8)+SUM(G8:J8)" +"6.4*31" +"SUM(F16:F17)" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"L16*$M$15/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"DEC_SWAP!J11" +"DEC_SWAP!J4" +"DEC_SWAP!J2" +"F4+G4" +"B4-K4" +"B4+0.178" +"JAN_SWAP!J11" +"JAN_SWAP!J4" +"JAN_SWAP!J2" +"B5+0.045" +"FEB_SWAP!J11" +"FEB_SWAP!J4" +"FEB_SWAP!J2" +"B6-0.031" +"MAR_SWAP!J11" +"MAR_SWAP!J4" +"MAR_SWAP!J2" +"B4+0.14825" +"'Z-H_SWAP'!J11" +"'Z-H_SWAP'!J4" +"'Z-H_SWAP'!J2" +"B8+0.084" +"'J-V_SWAP'!J11" +"'J-V_SWAP'!J6" +"B8+0.13" +"B4-0.36" +"HH_SWAP!J9" +"HH_SWAP!J10" +"HH_SWAP!J4" +"HH_SWAP!J2" +"IF(J11<1,B11,J11)" +"B11-0.04" +"HSC_SWAP!J9" +"HSC_SWAP!J10" +"HSC_SWAP!J4" +"HSC_SWAP!J2" +"B12-0.05" +"KATY_SWAP!J9" +"KATY_SWAP!J10" +"KATY_SWAP!J4" +"KATY_SWAP!J2+KATY_SWAP!J3" +"B12-0.25" +"WAHA_SWAP!J9" +"WAHA_SWAP!J10" +"WAHA_SWAP!J4" +"WAHA_SWAP!J2" +"B14-0.03" +"PERM_SWAP!J9" +"PERM_SWAP!J10" +"PERM_SWAP!J4" +"PERM_SWAP!J2" +"SUM(D11:D16)" +"B12-0.05" +"KATY_PHYS!J9" +"KATY_PHYS!J10" +"KATY_PHYS!J4" +"KATY_PHYS!J2+KATY_PHYS!J3" +"SUM(D4:D16)" +"SUM(E11:E16)" +"KATY_aug!C31" +"KATY_aug!J11" +"B4-0.015" +"F17+G17" +"F17+G17" +"hsc_aug!C31" +"hsc_aug!J11" +"SUM(D17:D20)" +"G21+G20+G19:G19" +"SUM(N17:N19)" +"F24*E24" +"29+14.5" +"D11+D12+D14+D15" +"E25/E24" +"F25*3" +"#REF!-I27" +"D28-D27" +"31*7000" +"D27-I30" +"AVERAGE(B28:B30)" +"3500*30" +"AVERAGE(D27:D30)" +"F33-D27" +"2*61" +"AVERAGE(D31:D37)" +"F39-F33" +"AVERAGE(D28:D39)" +"F41-F33" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C2-C30),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I13" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B13" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C30-C2),(J10*10000)*(C30-G2))" +"N3*O$1" +"N3*P$1" +"N3*Q$1" +"N3*R$1" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"J10*5" +"1.5*21" +"28*1.5" +"1.5*13" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I11" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!D22" +"POSTION!B11" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"1.5*28" +"IF(F2<1,(C2-C37)*(B2*10000),(C37-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C36-C2),(J10*10000)*(C36-G2))" +"F43" +"J2+J4" +"F36-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"488-306" +"M11/12" +"J10*3" +"M12*3" +"J10*5" +"L19*12" +"M19/10000" +"SUM(N19:N20)" +"POSTION!D22" +"M29+M28" +"F33-B33" +"J30+48" +"M30+M31" +"21/2" +"SUM(B3:B32)" +"IF(B33=0, 0, D33/B33/10000)" +"SUM(D2:D32)" +"-B33+F33" +"IF(F35<0,C33,G33)" +"IF(F35<0, (G35-C37)*ABS(F35)*10000, -1*(G35-C37)*ABS(F35)*10000)" +"POSTION!I12" +"-B33+F33" +"IF(F36<0, (C33+(J29/(ABS(F36)*10000))), IF(F36 = 0, 0, (G33-(J29/(ABS(F36)*10000)))))" +"IF(F36<0, (G36-C37)*ABS(F36)*10000, IF(F36 = 0, 0, -1*(G36-C37)*ABS(F36)*10000))" +"POSTION!B12" +"MIN($B$33,$F$33)*($C$33-$G$33)*10000" +"$H$35" +"$H$36" +"F38+F40" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C30-C2),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I13" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B13" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C30-C2),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"J10*5" +"13*12.5" +"13*5" +"13*1.5" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"POSTION!D22" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I14" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B14" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C30-C2),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"J10*5" +"4.5*3" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I15" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B15" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"127.5-75" +"24.2-15" +"(M21*$M$20)/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"C27-0.0175" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B4" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"SUM(L28:L31)" +"N32/L32" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"M15*31" +"152.7-46.5" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B5" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"(M17*$M$16)/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B6" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"L16*$M$15/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B7" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"226.5/151" +"N13*30" +"151/3" +"O13-1.5" +"M17*2" +"(L17*121)/10000" +"46.5" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B8" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"151/3" +"365-151" +"M15*1.25" +"M15/2" +"M15/4" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B9" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C2-C30),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,(-1*$J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"2000*31" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I13" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B4+0.033" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C2-C30),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,(-1*$J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"L20*M20" +"SUM(L20:L22)" +"N23/L23" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I13" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B4+0.025" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"B7" +"(D7*10000)/31" +"POSTION!D4" +"POSTION!D5" +"POSTION!D6" +"POSTION!D7" +"POSTION!D8" +"SUM(A2:A6)" +"(B8*10000)/31" +"'J-V_SWAP'!J11" +"hsc_aug!J11" +"(A7*31)/10000" +"KATY_aug!J11" +"D7" +"SUM(F2:F7)" +"SUM(A8:E8)+SUM(G8:J8)" +"6.4*31" +"SUM(F16:F17)" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$24" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"L16*$M$15/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"VLOOKUP(B3,[22]jan94!$A$59:$IV$168,3,0)" +"(D95-$D$95)/$D$95" +"(E96-$E$96)/$E$96" +"(F97-$F$97)/$F$97" +"(G98-$G$98)/$G$98" +"(H99-$H$99)/$H$99" +"(I100-$I$100)/$I$100" +"(J101-$J$101)/$J$101" +"(K102-$K$102)/$K$102" +"(L103-$L$103)/$L$103" +"(M104-$M$104)/$M$104" +"(N105-$N$105)/$N$105" +"(O106-$O$106)/$O$106" +"(P107-$P$107)/$P$107" +"(Q108-$Q$108)/$Q$108" +"(R109-$R$109)/R109" +"(S110-$S$110)/$S$110" +"(T111-$T$111)/$T$111" +"(U112-$U$112)/$U$112" +"(V113-$V$113)/$V$113" +"(W114-$W$114)/$W$114" +"(X115-$X$115)/$X$115" +"(Y116-$Y$116)/$Y$116" +"(Z117-$Z$117)/$Z$117" +"(AA118-$AA$118)/$AA$118" +"(AB119-$AB$119)/$AB$119" +"(AC120-$AC$120)/$AC$120" +"(AD121-$AD$121)/$AD$121" +"(AE122-$AE$122)/$AE$122" +"(AF123-$AF$123)/$AF$123" +"(AG124-$AG$124)/$AG$124" +"(AH125-$AH$125)/$AH$125" +"(AI126-$AI$126)/$AI$126" +"(AJ127-$AJ$127)/$AJ$127" +"(AK128-$AK$128)/$AK$128" +"(AL129-$AL$129)/$AL$129" +"(AM130-$AM$130)/$AM$130" +"(AN131-$AN$131)/$AN$131" +"(AO132-$AO$132)/$AO$132" +"(AP133-$AP$133)/$AP$133" +"(AQ134-$AQ$134)/$AQ$134" +"(AR135-$AR$135)/$AR$135" +"(AS136-$AS$136)/$AS$136" +"(AT137-$AT$137)/$AT$137" +"(AU138-$AU$138)/$AU$138" +"(AV139-$AV$139)/$AV$139" +"(AW140-$AW$140)/$AW$140" +"(AX141-$AX$141)/$AX$141" +"(AY142-$AY$142)/$AY$142" +"(AZ143-$AZ$143)/$AZ$143" +"(BA144-$BA$144)/$BA$144" +"(BB145-$BB$145)/$BB$145" +"(BC146-$BC$146)/$BC$146" +"(BD147-$BD$147)/$BD$147" +"(BE148-$BE$148)/$BE$148" +"(BF149-$BF$149)/$BF$149" +"(BG150-$BG$150)/$BG$150" +"(BH151-$BH$151)/$BH$151" +"(BI152-$BI$152)/$BI$152" +"(BJ153-$BJ$153)/$BJ$153" +"(BK154-$BK$154)/$BK$154" +"(BL155-$BL$155)/$BL$155" +"(BM156-$BM$156)/$BM$156" +"(BN157-$BN$157)/$BN$157" +"(BO158-$BO$158)/$BO$158" +"(BP159-$BP$159)/$BP$159" +"(BQ160-$BQ$160)/$BQ$160" +"(BR161-$BR$161)/$BR$161" +"(BS162-$BS$162)/$BS$162" +"(BT163-$BT$163)/$BT$163" +"(BU164-$BU$164)/$BU$164" +"(BV165-$BV$165)/$BV$165" +"(BW166-$BW$166)/$BW$166" +"(BX167-$BX$167)/$BX$167" +"(BY168-$BY$168)/$BY$168" +"(BZ169-$BZ$169)/$BZ$169" +"(CA170-$CA$170)/$CA$170" +"(CB171-$CB$171)/$CB$171" +"(CC172-$CC$172)/$CC$172" +"(CD173-$CD$173)/$CD$173" +"(CE174-$CE$174)/$CE$174" +"(CF175-$CF$175)/$CF$175" +"(CG176-$CG$176)/$CG$176" +"(CH177-$CH$177)/$CH$177" +"(CI178-$CI$178)/$CI$178" +"(CJ179-$CJ$179)/$CJ$179" +"(CK180-$CK$180)/$CK$180" +"(CL181-$CL$181)/$CL$181" +"(CM182-$CM$182)/$CM$182" +"VLOOKUP(B4,[23]feb94!$A$51:$IV$159,3,0)" +"VLOOKUP(B5,[24]mar94!$A$56:$IV$164,3,0)" +"VLOOKUP(B6,[25]apr94!$A$64:$IV$170,3,0)" +"VLOOKUP(B7,[26]may94!$A$51:$IV$156,3,0)" +"VLOOKUP(B8,[27]jun94!$A$62:$IV$167,3,0)" +"VLOOKUP(B9,[28]jul94!$A$55:$IV$159,3,0)" +"VLOOKUP(B10,[29]aug94!$A$63:$IV$165,3,0)" +"VLOOKUP(B11,[30]sep94!$A$55:$IV$156,3,0)" +"VLOOKUP(B12,[31]oct94!$A$55:$IV$155,3,0)" +"VLOOKUP(B13,[32]nov94!$A$38:$IV$137,3,0)" +"VLOOKUP(B14,[33]dec94!$A$55:$IV$154,3,0)" +"VLOOKUP(B15,[34]jan95!$A$48:$IV$142,3,0)" +"VLOOKUP(B16,[35]feb95!$A$54:$IV$147,3,0)" +"VLOOKUP(B17,[36]mar95!$A$37:$IV$129,3,0)" +"VLOOKUP(B18,[37]apr95!$A$59:$IV$150,3,0)" +"VLOOKUP(B19,[38]may95!$A$60:$IV$151,3,0)" +"VLOOKUP(B20,[39]jun95!$A$55:$IV$144,3,0)" +"VLOOKUP(B21,[40]jul95!$A$53:$IV$141,3,0)" +"VLOOKUP(B22,[41]aug95!$A$61:$IV$148,3,0)" +"VLOOKUP(B23,[42]sep95!$A$58:$IV$144,3,0)" +"VLOOKUP(B24,[43]oct95!$A$53:$IV$138,3,0)" +"VLOOKUP(B25,[44]nov95!$A$58:$IV$142,3,0)" +"VLOOKUP(B26,[45]dec95!$A$55:$IV$138,3,0)" +"VLOOKUP(B27,[46]jan96!$A$59:$IV$138,3,0)" +"VLOOKUP(B28,[47]feb96!$A$36:$IV$114,3,0)" +"VLOOKUP(B29,[48]mar96!$A$54:$IV$133,3,0)" +"VLOOKUP(B30,[49]apr96!$A$51:$IV$127,3,0)" +"VLOOKUP(B31,[50]may96!$A$60:$IV$135,3,0)" +"VLOOKUP(B32,[51]jun96!$A$50:$IV$124,3,0)" +"VLOOKUP(B33,[52]jul96!$A$53:$IV$126,3,0)" +"VLOOKUP(B34,[53]aug96!$A$36:$IV$108,3,0)" +"VLOOKUP(B35,[54]sep96!$A$51:$IV$122,3,0)" +"VLOOKUP(B36,[55]oct96!$A$59:$IV$129,3,0)" +"VLOOKUP(B37,[56]nov96!$A$61:$IV$130,3,0)" +"VLOOKUP(B38,[57]dec96!$A$51:$IV$119,3,0)" +"VLOOKUP(B39,[58]jan97!$A$52:$IV$116,3,0)" +"VLOOKUP(B40,[59]feb97!$A$35:$IV$98,3,0)" +"VLOOKUP(B41,[60]mar97!$A$51:$IV$113,3,0)" +"VLOOKUP(B42,[61]apr97!$A$35:$IV$96,3,0)" +"VLOOKUP(B43,[62]may97!$A$35:$IV$95,3,0)" +"VLOOKUP(B44,[63]jun97!$A$35:$IV$94,3,0)" +"VLOOKUP(B45,[64]jul97!$A$49:$IV$107,3,0)" +"VLOOKUP(B46,[65]aug97!$A$60:$IV$117,3,0)" +"VLOOKUP(B47,[66]sep97!$A$48:$IV$104,3,0)" +"VLOOKUP(B48,[67]oct97!$A$48:$IV$103,3,0)" +"VLOOKUP(B49,[68]nov97!$A$48:$IV$102,3,0)" +"VLOOKUP(B50,[69]dec97!$A$35:$IV$88,3,0)" +"VLOOKUP(B51,[70]jan98!$A$47:$IV$96,3,0)" +"VLOOKUP(B52,[71]feb98!$A$50:$IV$98,3,0)" +"VLOOKUP(B53,[72]mar98!$A$34:$IV$81,3,0)" +"VLOOKUP(B54,[73]apr98!$A$46:$IV$92,3,0)" +"VLOOKUP(B55,[74]may98!$A$47:$IV$92,3,0)" +"VLOOKUP(B56,[75]jun98!$A$54:$IV$98,3,0)" +"VLOOKUP(B57,[76]jul98!$A$34:$IV$77,3,0)" +"VLOOKUP(B58,[77]aug98!$A$48:$IV$90,3,0)" +"VLOOKUP(B59,[78]sep98!$A$46:$IV$87,3,0)" +"VLOOKUP(B60,[79]oct98!$A$34:$IV$74,3,0)" +"VLOOKUP(B61,[80]nov98!$A$34:$IV$73,3,0)" +"VLOOKUP(B62,[81]dec98!$A$59:$IV$97,3,0)" +"VLOOKUP(B63,[82]jan99!$A$48:$IV$83,3,0)" +"VLOOKUP(B64,[83]feb99!$A$33:$IV$66,3,0)" +"VLOOKUP(B65,[84]mar99!$A$46:$IV$78,3,0)" +"VLOOKUP(B66,[85]apr99!$A$33:$IV$64,3,0)" +"VLOOKUP(B67,[86]may99!$A$58:$IV$88,3,0)" +"VLOOKUP(B68,[87]jun99!$A$33:$IV$62,3,0)" +"VLOOKUP(B69,[88]jul99!$A$55:$IV$83,3,0)" +"VLOOKUP(B70,[89]aug99!$A$33:$IV$60,3,0)" +"VLOOKUP(B71,[90]sep99!$A$45:$IV$71,3,0)" +"VLOOKUP(B72,[91]oct99!$A$44:$IV$69,3,0)" +"VLOOKUP(B73,[92]nov99!$A$47:$IV$71,3,0)" +"VLOOKUP(B74,[93]dec99!$A$58:$IV$81,3,0)" +"VLOOKUP(B75,[94]jan00!$A$32:$IV$51,3,0)" +"VLOOKUP(B76,[95]feb00!$A$47:$IV$65,3,0)" +"VLOOKUP(B77,[96]mar00!$A$43:$IV$60,3,0)" +"VLOOKUP(B78,[97]apr00!$A$32:$IV$48,3,0)" +"VLOOKUP(B79,[98]may00!$A$32:$IV$48,3,0)" +"VLOOKUP(B80,[99]jun00!$A$54:$IV$68,3,0)" +"VLOOKUP(B81,[100]jul00!$A$32:$IV$46,3,0)" +"VLOOKUP(B82,[101]aug00!$A$55:$IV$67,3,0)" +"VLOOKUP(B83,[102]sep00!$A$54:$IV$65,3,0)" +"VLOOKUP(B84,[103]oct00!$A$51:$IV$61,3,0)" +"VLOOKUP(B85,[104]nov00!$A$32:$IV$42,3,0)" +"VLOOKUP(B86,[105]dec00!$A$50:$IV$58,3,0)" +"(C3/1000000)/$A94" +"VLOOKUP(A2,[1]Dec1930!$A$643:$C$752,3,0)" +"VLOOKUP(A2,'[2]Jan1931-Dec1940'!$A$643:$C$752,3,0)" +"VLOOKUP(A2,'[3]Jan1941-Dec1950'!$A$643:$D$752,3,0)" +"VLOOKUP(A2,'[4]Jan1951-Dec1955'!$A$654:$C$763,3,0)" +"VLOOKUP(A2,'[5]Jan1956-Dec1957'!$A$643:$C$752,3,0)" +"VLOOKUP(A2,'[6]Jan1958-Dec1958'!$A$643:$C$752,3,0)" +"VLOOKUP(A2,'[7]Jan1959-Dec1959'!$A$627:$C$736,3,0)" +"VLOOKUP(A2,'[8]Jan1960-Dec1960'!$A$611:$C$720,3,0)" +"VLOOKUP(A2,'[9]Jan1961-Dec1961'!$A$595:$C$704,3,0)" +"VLOOKUP(A2,'[10]Jan1962-Dec1962'!$A$579:$C$688,3,0)" +"VLOOKUP(A2,'[11]Jan1963-Dec1963'!$A$563:$C$672,3,0)" +"VLOOKUP(A2,'[12]Jan1964-Dec1964'!$A$547:$C$656,3,0)" +"VLOOKUP(A2,'[13]Jan1965-Dec1965'!$A$531:$C$640,3,0)" +"VLOOKUP(A2,'[14]Jan1966-Dec1967'!$A$515:$C$624,3,0)" +"VLOOKUP(A2,'[15]Jan1967-Dec1967'!$A$499:$C$608,3,0)" +"VLOOKUP(A2,'[16]Jan1968-Dec1968'!$A$483:$C$592,3,0)" +"VLOOKUP(A2,'[17]Jan1969-Dec1970'!$A$467:$C$576,3,0)" +"VLOOKUP(A2,'[18]Jan1971-Dec1973'!$A$435:$C$544,3,0)" +"VLOOKUP(A2,'[19]Jan1974-Dec1975'!$A$387:$C$496,3,0)" +"VLOOKUP(A2,'[20]Jan1976-Dec1977'!$A$355:$C$464,3,0)" +"VLOOKUP(A2,'[21]Jan1978-Dec1978'!$A$323:$C$432,3,0)" +"SUM(B2:AF2)" +"VLOOKUP(B2,[16]jan94!$A$53:$IV$163,3,0)" +"(D95-$D$95)/$D$95" +"(E96-$E$96)/$E$96" +"(F97-$F$97)/$F$97" +"(G98-$G$98)/$G$98" +"(H99-$H$99)/$H$99" +"(I100-$I$100)/$I$100" +"(J101-$J$101)/$J$101" +"(K102-$K$102)/$K$102" +"(L103-$L$103)/$L$103" +"(M104-$M$104)/$M$104" +"(N105-$N$105)/$N$105" +"(O106-$O$106)/$O$106" +"(P107-$P$107)/$P$107" +"(Q108-$Q$108)/$Q$108" +"(R109-$R$109)/$R$109" +"(S110-$S$110)/$S$110" +"(T111-$T$111)/$T$111" +"(U112-$U$112)/$U$112" +"(V113-$V$113)/$V$113" +"(W114-$W$114)/$W$114" +"(X115-$X$115)/$X$115" +"(Y116-$Y$116)/$Y$116" +"(Z117-$Z$117)/$Z$117" +"(AA118-$AA$118)/$AA$118" +"(AB119-$AB$119)/$AB$119" +"(AC120-$AC$120)/$AC$120" +"(AD121-$AD$121)/$AD$121" +"(AE122-$AE$122)/$AE$122" +"(AF123-$AF$123)/$AF$123" +"(AG124-$AG$124)/$AG$124" +"(AH125-$AH$125)/$AH$125" +"(AI126-$AI$126)/$AI$126" +"(AJ127-$AJ$127)/$AJ$127" +"(AK128-$AK$128)/$AK$128" +"(AL129-$AL$129)/$AL$129" +"(AM130-$AM$130)/$AM$130" +"(AN131-$AN$131)/$AN$131" +"(AO132-$AO$132)/$AO$132" +"(AP133-$AP$133)/$AP$133" +"(AQ134-$AQ$134)/$AQ$134" +"(AR135-$AR$135)/$AR$135" +"(AS136-$AS$136)/$AS$136" +"(AT137-$AT$137)/$AT$137" +"(AU138-$AU$138)/$AU$138" +"(AV139-$AV$139)/$AV$139" +"(AW140-$AW$140)/$AW$140" +"(AX141-$AX$141)/$AX$141" +"(AY142-$AY$142)/$AY$142" +"(AZ143-$AZ$143)/$AZ$143" +"(BA144-$BA$144)/$BA$144" +"(BB145-$BB$145)/$BB$145" +"(BC146-$BC$146)/$BC$146" +"(BD147-$BD$147)/$BD$147" +"(BE148-$BE$148)/$BE$148" +"(BF149-$BF$149)/$BF$149" +"(BG150-$BG$150)/$BG$150" +"(BH151-$BH$151)/$BH$151" +"(BI152-$BI$152)/$BI$152" +"(BJ153-$BJ$153)/$BJ$153" +"(BK154-$BK$154)/$BK$154" +"(BL155-$BL$155)/$BL$155" +"(BM156-$BM$156)/$BM$156" +"(BN157-$BN$157)/$BN$157" +"(BO158-$BO$158)/$BO$158" +"(BP159-$BP$159)/$BP$159" +"(BQ160-$BQ$160)/$BQ$160" +"(BR161-$BR$161)/$BR$161" +"(BS162-$BS$162)/$BS$162" +"(BT163-$BT$163)/$BT$163" +"(BU164-$BU$164)/$BU$164" +"(BV165-$BV$165)/$BV$165" +"(BW166-$BW$166)/$BW$166" +"(BX167-$BX$167)/$BX$167" +"(BY168-$BY$168)/$BY$168" +"(BZ169-$BZ$169)/$BZ$169" +"(CA170-$CA$170)/$CA$170" +"(CB171-$CB$171)/$CB$171" +"(CC172-$CC$172)/$CC$172" +"(CD173-$CD$173)/$CD$173" +"(CE174-$CE$174)/$CE$174" +"(CF175-$CF$175)/$CF$175" +"(CG176-$CG$176)/$CG$176" +"(CH177-$CH$177)/$CH$177" +"(CI178-$CI$178)/$CI$178" +"(CJ179-$CJ$179)/$CJ$179" +"(CK180-$CK$180)/$CK$180" +"(CL181-$CL$181)/$CL$181" +"(CM182-$CM$182)/$CM$182" +"VLOOKUP(B3,[17]feb94!$A$55:$IV$164,3,0)" +"VLOOKUP(B4,[18]mar94!$A$38:$IV$146,3,0)" +"VLOOKUP(B5,[19]apr94!$A$38:$IV$145,3,0)" +"VLOOKUP(B6,[20]may94!$A$64:$IV$169,3,0)" +"VLOOKUP(B7,[21]jun94!$A$53:$IV$157,3,0)" +"VLOOKUP(B8,[22]jul94!$A$61:$IV$164,3,0)" +"VLOOKUP(B9,[23]aug94!$A$55:$IV$157,3,0)" +"VLOOKUP(B10,[24]sep94!$A$54:$IV$156,3,0)" +"VLOOKUP(B11,[25]oct94!$A$49:$IV$149,3,0)" +"VLOOKUP(B12,[26]nov94!$A$38:$IV$138,3,0)" +"VLOOKUP(B13,[27]dec94!$A$50:$IV$148,3,0)" +"VLOOKUP(B14,[28]jan95!$A$63:$IV$158,3,0)" +"VLOOKUP(B15,[29]feb95!$A$50:$IV$143,3,0)" +"VLOOKUP(B16,[30]mar95!$A$37:$IV$129,3,0)" +"VLOOKUP(B17,[31]apr95!$A$54:$IV$146,3,0)" +"VLOOKUP(B18,[32]may95!$A$37:$IV$127,3,0)" +"VLOOKUP(B19,[33]jun95!$A$53:$IV$142,3,0)" +"VLOOKUP(B20,[34]jul95!$A$52:$IV$140,3,0)" +"VLOOKUP(B21,[35]aug95!$A$53:$IV$140,3,0)" +"VLOOKUP(B22,[36]sep95!$A$51:$IV$137,3,0)" +"VLOOKUP(B23,[37]oct95!$A$60:$IV$145,3,0)" +"VLOOKUP(B24,[38]nov95!$A$54:$IV$138,3,0)" +"VLOOKUP(B25,[39]dec95!$A$37:$IV$120,3,0)" +"VLOOKUP(B26,[40]jan96!$A$54:$IV$134,3,0)" +"VLOOKUP(B27,[41]feb96!$A$36:$IV$114,3,0)" +"+AVERAGE(C27,C29)" +"VLOOKUP(B28,[42]mar96!$A$36:$IV$114,3,0)" +"VLOOKUP(B29,[43]apr96!$A$56:$IV$132,3,0)" +"VLOOKUP(B30,[44]may96!$A$36:$IV$111,3,0)" +"VLOOKUP(B31,[45]jun96!$A$36:$IV$110,3,0)" +"VLOOKUP(B32,[46]jul96!$A$48:$IV$122,3,0)" +"VLOOKUP(B33,[47]aug96!$A$50:$IV$122,3,0)" +"VLOOKUP(B34,[48]sep96!$A$65:$IV$136,3,0)" +"VLOOKUP(B35,[49]oct96!$A$51:$IV$122,3,0)" +"VLOOKUP(B36,[50]nov96!$A$55:$IV$124,3,0)" +"VLOOKUP(B37,[51]dec96!$A$61:$IV$130,3,0)" +"VLOOKUP(B38,[52]jan97!$A$57:$IV$122,3,0)" +"VLOOKUP(B39,[53]feb97!$A$59:$IV$123,3,0)" +"VLOOKUP(B40,[54]mar97!$A$56:$IV$118,3,0)" +"VLOOKUP(B41,[55]apr97!$A$49:$IV$110,3,0)" +"VLOOKUP(B42,[56]may97!$A$35:$IV$95,3,0)" +"VLOOKUP(B43,[57]jun97!$A$49:$IV$109,3,0)" +"+AVERAGE(C45,C43)" +"VLOOKUP(B44,[59]jul97!$A$56:$IV$115,3,0)" +"VLOOKUP(B45,[58]aug97!$A$54:$IV$111,3,0)" +"VLOOKUP(B46,[60]sep97!$A$47:$IV$1033,3,0)" +"VLOOKUP(B47,[61]oct97!$A$48:$IV$104,3,0)" +"VLOOKUP(B48,[62]nov97!$A$35:$IV$90,3,0)" +"VLOOKUP(B49,[63]dec97!$A$35:$IV$89,3,0)" +"VLOOKUP(B50,[64]jan98!$A$51:$IV$101,3,0)" +"VLOOKUP(B51,[65]feb98!$A$34:$IV$83,3,0)" +"VLOOKUP(B52,[66]mar98!$A$34:$IV$81,3,0)" +"VLOOKUP(B53,[67]apr98!$A$34:$IV$80,3,0)" +"VLOOKUP(B54,[68]may98!$A$34:$IV$79,3,0)" +"VLOOKUP(B55,[69]jun98!$A$34:$IV$78,3,0)" +"VLOOKUP(B56,[70]jul98!$A$47:$IV$91,3,0)" +"VLOOKUP(B57,[71]aug98!$A$53:$IV$95,3,0)" +"VLOOKUP(B58,[72]sep98!$A$34:$IV$75,3,0)" +"VLOOKUP(B59,[73]oct98!$A$34:$IV$74,3,0)" +"VLOOKUP(B60,[74]nov98!$A$34:$IV$74,3,0)" +"VLOOKUP(B61,[75]dec98!$A$56:$IV$94,3,0)" +"VLOOKUP(B62,[76]jan99!$A$33:$IV$67,3,0)" +"VLOOKUP(B63,[77]feb99!$A$57:$IV$91,3,0)" +"VLOOKUP(B64,[78]mar99!$A$33:$IV$65,3,0)" +"VLOOKUP(B65,[79]apr99!$A$33:$IV$64,3,0)" +"VLOOKUP(B66,[80]may99!$A$33:$IV$63,3,0)" +"VLOOKUP(B67,[81]jun99!$A$44:$IV$73,3,0)" +"VLOOKUP(B68,[82]jul99!$A$33:$IV$62,3,0)" +"VLOOKUP(B69,[83]aug99!$A$33:$IV$61,3,0)" +"VLOOKUP(B70,[84]sep99!$A$54:$IV$80,3,0)" +"VLOOKUP(B71,[85]oct99!$A$59:$IV$84,3,0)" +"VLOOKUP(B72,[86]nov99!$A$33:$IV$57,3,0)" +"VLOOKUP(B73,[87]dec99!$A$33:$IV$57,3,0)" +"VLOOKUP(B74,[88]jan00!$A$50:$IV$70,3,0)" +"VLOOKUP(B75,[89]feb00!$A$32:$IV$50,3,0)" +"VLOOKUP(B76,[90]mar00!$A$52:$IV$69,3,0)" +"VLOOKUP(B77,[91]apr00!$A$57:$IV$74,3,0)" +"VLOOKUP(B78,[92]may00!$A$53:$IV$68,3,0)" +"VLOOKUP(B79,[93]jun00!$A$54:$IV$69,3,0)" +"VLOOKUP(B80,[94]jul00!$A$49:$IV$62,3,0)" +"VLOOKUP(B81,[95]aug00!$A$32:$IV$45,3,0)" +"VLOOKUP(B82,[96]sep00!$A$47:$IV$59,3,0)" +"VLOOKUP(B83,[97]oct00!$A$53:$IV$64,3,0)" +"VLOOKUP(B84,[98]nov00!$A$60:$IV$69,3,0)" +"VLOOKUP(B85,[99]dec00!$A$53:$IV$62,3,0)" +"(C2/1000000)/$A94" +"VLOOKUP(A2,'[1]1951-1953'!$A$643:$C$752,3,0)" +"VLOOKUP(A2,'[2]1954-1956'!$A$643:$C$752,3,0)" +"VLOOKUP(A2,'[3]1957-1959'!$A$643:$C$752,3,0)" +"VLOOKUP(A2,'[4]1960-1962'!$A$611:$C$720,3,0)" +"VLOOKUP(A2,'[5]1963-1965'!$A$563:$C$672,3,0)" +"VLOOKUP(A2,'[6]1966-1968'!$A$515:$D$624,3,0)" +"VLOOKUP(A2,'[7]1969-1971'!$A$467:$C$576,3,0)" +"VLOOKUP(A2,'[8]1972-1974'!$A$419:$C$528,3,0)" +"VLOOKUP(A2,'[9]1975-1977'!$A$371:$C$480,3,0)" +"VLOOKUP(A2,'[10]1978-1980'!$A$323:$C$432,3,0)" +"VLOOKUP(A2,'[11]1981-1982'!$A$275:$C$384,3,0)" +"VLOOKUP(A2,'[12]1983-1984'!$A$243:$C$352,3,0)" +"VLOOKUP(A2,'[13]1985-1986'!$A$210:$C$319,3,0)" +"VLOOKUP(A2,'[14]1987-1989'!$A$178:$C$287,3,0)" +"VLOOKUP(A2,'[15]1990-1992'!$A$130:$C$239,3,0)" +"SUM(B2:U2)" +"+AVERAGE(C27,C29)" +"+AVERAGE(C45,C43)" +"(C2/1000000)/$A98" +"(D99-$D$99)/$D$99" +"(E100-$E$100)/$E$100" +"(F101-$F$101)/$F$101" +"(G102-$G$102)/$G$102" +"(H103-$H$103)/$H$103" +"(I104-$I$104)/$I$104" +"(J105-$J$105)/$J$105" +"(K106-$K$106)/$K$106" +"(L107-$L$107)/$L$107" +"(M108-$M$108)/$M$108" +"(N109-$N$109)/$N$109" +"(O110-$O$110)/$O$110" +"(P111-$P$111)/$P$111" +"(Q112-$Q$112)/$Q$112" +"(R113-$R$113)/$R$113" +"(S114-$S$114)/$S$114" +"(T115-$T$115)/$T$115" +"(U116-$U$116)/$U$116" +"(V117-$V$117)/$V$117" +"(W118-$W$118)/$W$118" +"(X119-$X$119)/$X$119" +"(Y120-$Y$120)/$Y$120" +"(Z121-$Z$121)/$Z$121" +"(AA122-$AA$122)/$AA$122" +"(AB123-$AB$123)/$AB$123" +"(AC124-$AC$124)/$AC$124" +"(AD125-$AD$125)/$AD$125" +"(AE126-$AE$126)/$AE$126" +"(AF127-$AF$127)/$AF$127" +"(AG128-$AG$128)/$AG$128" +"(AH129-$AH$129)/$AH$129" +"(AI130-$AI$130)/$AI$130" +"(AJ131-$AJ$131)/$AJ$131" +"(AK132-$AK$132)/$AK$132" +"(AL133-$AL$133)/$AL$133" +"(AM134-$AM$134)/$AM$134" +"(AN135-$AN$135)/$AN$135" +"(AO136-$AO$136)/$AO$136" +"(AP137-$AP$137)/$AP$137" +"(AQ138-$AQ$138)/$AQ$138" +"(AR139-$AR$139)/$AR$139" +"(AS140-$AS$140)/$AS$140" +"(AT141-$AT$141)/$AT$141" +"(AU142-$AU$142)/$AU$142" +"(AV143-$AV$143)/$AV$143" +"(AW144-$AW$144)/$AW$144" +"(AX145-$AX$145)/$AX$145" +"(AY146-$AY$146)/$AY$146" +"(AZ147-$AZ$147)/$AZ$147" +"(BA148-$BA$148)/$BA$148" +"(BB149-$BB$149)/$BB$149" +"(BC150-$BC$150)/$BC$150" +"(BD151-$BD$151)/$BD$151" +"(BE152-$BE$152)/$BE$152" +"(BF153-$BF$153)/$BF$153" +"(BG154-$BG$154)/$BG$154" +"(BH155-$BH$155)/$BH$155" +"(BI156-$BI$156)/$BI$156" +"(BJ157-$BJ$157)/$BJ$157" +"(BK158-$BK$158)/$BK$158" +"(BL159-$BL$159)/$BL$159" +"(BM160-$BM$160)/$BM$160" +"(BN161-$BN$161)/$BN$161" +"(BO162-$BO$162)/$BO$162" +"(BP163-$BP$163)/$BP$163" +"(BQ164-$BQ$164)/$BQ$164" +"(BR165-$BR$165)/$BR$165" +"(BS166-$BS$166)/$BS$166" +"(BT167-$BT$167)/$BT$167" +"(BU168-$BU$168)/$BU$168" +"(BV169-$BV$169)/$BV$169" +"(BW170-$BW$170)/$BW$170" +"(BX171-$BX$171)/$BX$171" +"(BY172-$BY$172)/$BY$172" +"(BZ173-$BZ$173)/$BZ$173" +"(CA174-$CA$174)/$CA$174" +"(CB175-$CB$175)/$CB$175" +"(CC176-$CC$176)/$CC$176" +"(CD177-$CD$177)/$CD$177" +"(CE178-$CE$178)/$CE$178" +"(CF179-$CF$179)/$CF$179" +"(CG180-$CG$180)/$CG$180" +"(CH181-$CH$181)/$CH$181" +"(CI182-$CI$182)/$CI$182" +"(CJ183-$CJ$183)/$CJ$183" +"(CK184-$CK$184)/$CK$184" +"(CL185-$CL$185)/$CL$185" +"(CM186-$CM$186)/$CM$186" +"(CN187-$CN$187)/$CN$187" +"VLOOKUP(A2,'[1]1850-1930'!$A$648:$C$757,3,0)" +"VLOOKUP($A2,'[2]1931-1950'!$A$648:$C$757,3,0)" +"VLOOKUP(A2,'[3]1951-1956'!$A$648:$C$757,3,0)" +"VLOOKUP(A2,'[4]1957-1960'!$A$648:$C$757,3,0)" +"VLOOKUP(A2,'[5]1961-1965'!$A$600:$C$709,3,0)" +"VLOOKUP(A2,'[6]1966-1968'!$A$520:$C$629,3,0)" +"VLOOKUP(A2,'[7]1969-1970'!$A$472:$C$581,3,0)" +"VLOOKUP(A2,'[8]1971-1973'!$A$448:$C$557,3,0)" +"VLOOKUP(A2,'[9]1974-1977'!$A$402:$C$511,3,0)" +"VLOOKUP(A2,'[10]1978-1980'!$A$328:$C$437,3,0)" +"VLOOKUP(A2,'[11]1981-1983'!$A$285:$C$394,3,0)" +"VLOOKUP(A2,'[12]1984-1986'!$A$237:$C$346,3,0)" +"VLOOKUP(A2,'[13]1987-1990'!$A$215:$C$324,3,0)" +"VLOOKUP(A2,'[14]1991-1993'!$A$125:$C$234,3,0)" +"SUM(B2:O2)" +"VLOOKUP(A2,[15]jan!$A$66:$C$175,3,0)" +"VLOOKUP(A3,[16]feb!$A$72:$C$180,3,0)" +"VLOOKUP(A4,[17]march!$A$58:$C$165,3,0)" +"VLOOKUP(A5,[18]apr!$A$71:$C$177,3,0)" +"VLOOKUP(A6,[19]may!$A$56:$D$161,3,0)" +"VLOOKUP(A7,[20]june!$A$55:$C$159,3,0)" +"VLOOKUP($A8,[21]july!$A$71:$C$174,3,0)" +"VLOOKUP($A9,[22]august!$A$55:$C$157,3,0)" +"VLOOKUP(A10,[23]sept!$A$59:$C$160,3,0)" +"VLOOKUP(A11,[24]oct!$A$54:$C$154,3,0)" +"VLOOKUP(A12,[25]nov!$A$55:$C$154,3,0)" +"VLOOKUP(A13,[26]dec!$A$64:$C$162,3,0)" +"VLOOKUP(A14,[27]jan!$A$71:$C$165,3,0)" +"VLOOKUP(A15,[28]feb!$A$55:$C$148,3,0)" +"VLOOKUP(A16,[29]march!$A$62:$C$154,3,0)" +"VLOOKUP(A17,[30]apr!$A$66:$C$157,3,0)" +"VLOOKUP(A18,[31]may!$A$54:$C$144,3,0)" +"VLOOKUP(A19,[32]june!$A$63:$C$152,3,0)" +"VLOOKUP(A20,[33]july!$A$64:$C$152,3,0)" +"VLOOKUP(A21,[34]august!$A$54:$C$141,3,0)" +"VLOOKUP(A22,[35]sept!$A$55:$C$141,3,0)" +"VLOOKUP(A23,[36]oct!$A$65:$C$150,3,0)" +"VLOOKUP(A24,[37]novemeber!$A$63:$C$147,3,0)" +"VLOOKUP(A25,[38]dec!$A$53:$C$136,3,0)" +"VLOOKUP(A26,[39]jan!$A$56:$C$135,3,0)" +"VLOOKUP(A27,[40]feb!$A$80:$C$158,3,0)" +"VLOOKUP(A28,[41]march!$A$63:$C$140,3,0)" +"VLOOKUP(A29,[42]april!$A$64:$C$140,3,0)" +"VLOOKUP(A30,[43]may!$A$70:$C$145,3,0)" +"VLOOKUP(A31,[44]june!$A$70:$C$144,3,0)" +"VLOOKUP(A32,[45]july!$A$65:$C$138,3,0)" +"VLOOKUP(A33,[46]aug!$A$66:$C$138,3,0)" +"VLOOKUP(A34,[47]sept!$A$59:$C$130,3,0)" +"VLOOKUP(A35,[48]oct!$A$63:$C$133,3,0)" +"VLOOKUP(A36,[49]nov!$A$62:$C$131,3,0)" +"VLOOKUP(A37,[50]dec!$A$64:$C$132,3,0)" +"VLOOKUP(A38,[51]jan!$A$72:$C$136,3,0)" +"VLOOKUP(A39,[52]feb!$A$69:$C$132,3,0)" +"VLOOKUP(A40,[53]mar!$A$68:$C$130,3,0)" +"VLOOKUP(A41,[54]apr!$A$69:$C$130,3,0)" +"VLOOKUP(A42,[55]may!$A$145:$C$205,3,0)" +"VLOOKUP(A43,[56]june!$A$49:$C$108,3,0)" +"VLOOKUP(A44,[57]july!$A$66:$C$124,3,0)" +"VLOOKUP(A45,[58]aug!$A$52:$C$109,3,0)" +"VLOOKUP(A46,[59]sept!$A$69:$C$125,3,0)" +"VLOOKUP(A47,[60]oct!$A$57:$C$112,3,0)" +"VLOOKUP(A48,[61]nov!$A$35:$C$89,3,0)" +"VLOOKUP(A49,[62]dec!$A$58:$C$111,3,0)" +"VLOOKUP(A50,[63]jan!$A$88:$C$137,3,0)" +"VLOOKUP(A51,[64]feb!$A$60:$C$108,3,0)" +"VLOOKUP(A52,[65]mar!$A$48:$C$95,3,0)" +"VLOOKUP(A53,[66]apr!$A$57:$C$103,3,0)" +"VLOOKUP(A54,[67]may!$A$48:$C$93,3,0)" +"VLOOKUP(A55,[68]june!$A$65:$C$109,3,0)" +"VLOOKUP(A56,[69]july!$A$34:$C$77,3,0)" +"VLOOKUP(A57,[70]aug!$A$61:$C$103,3,0)" +"VLOOKUP(A58,[71]sept!$A$34:$C$75,3,0)" +"VLOOKUP(A59,[72]oct!$A$57:$C$97,3,0)" +"VLOOKUP(A60,[73]nov!$A$56:$C$95,3,0)" +"VLOOKUP(A61,[74]dec!$A$34:$C$72,3,0)" +"VLOOKUP(A62,[75]jan!$A$60:$C$94,3,0)" +"VLOOKUP(A63,[76]feb!$A$33:$C$66,3,0)" +"VLOOKUP(A64,[77]mar!$A$60:$C$93,3,0)" +"VLOOKUP(A65,[78]apr!$A$62:$C$93,3,0)" +"VLOOKUP(A66,[79]may!$A$46:$C$76,3,0)" +"VLOOKUP(A67,[80]june!$A$60:$C$89,3,0)" +"VLOOKUP(A68,[81]july!$A$47:$C$75,3,0)" +"VLOOKUP(A69,[82]aug!$A$65:$C$92,3,0)" +"VLOOKUP(A70,[83]sept!$A$60:$C$86,3,0)" +"VLOOKUP(A71,[84]oct!$A$66:$C$91,3,0)" +"VLOOKUP(A72,[85]nov!$A$45:$C$69,3,0)" +"VLOOKUP(A73,[86]dec!$A$46:$C$69,3,0)" +"VLOOKUP(A74,[87]jan!$A$49:$C$68,3,0)" +"VLOOKUP(A75,[88]feb!$A$55:$C$73,3,0)" +"VLOOKUP(A76,[89]march!$A$32:$C$49,3,0)" +"VLOOKUP(A77,[90]apr!$A$32:$C$48,3,0)" +"VLOOKUP(A78,[91]may!$A$32:$C$47,3,0)" +"VLOOKUP(A79,[92]june!$A$59:$C$73,3,0)" +"VLOOKUP(A80,[93]july!$A$32:$C$45,3,0)" +"VLOOKUP(A81,[94]aug!$A$82:$C$94,3,0)" +"VLOOKUP(A82,[95]sept!$A$49:$C$60,3,0)" +"VLOOKUP(A83,[96]oct!$A$56:$C$66,3,0)" +"VLOOKUP(A84,[97]nov!$A$51:$C$60,3,0)" +"VLOOKUP(A85,[98]dec!$A$66:$C$74,3,0)" +"VLOOKUP(A86,[99]jan!$A$54:$C$58,3,0)" +"VLOOKUP(A87,[100]feb!$A$58:$C$61,3,0)" +"VLOOKUP(A88,[101]mar!$A$52:$C$54,3,0)" +"VLOOKUP(A89,[102]apr!$A$32:$C$33,3,0)" +"C2-B2" +"F2-B2" +"I2-B2" +"L2-B2" +"C3-$C$2" +"F3-$F$2" +"I3-$I$2" +"L3-$L$2" +"AVERAGE(B2:B31)" +"AVERAGE(F2:F31)" +"AVERAGE(I2:I31)" +"AVERAGE(L2:L31)" +"AVERAGE(B33:B63)" +"AVERAGE(F33:F63)" +"AVERAGE(I33:I63)" +"AVERAGE(L33:L63)" +"AVERAGE(B65:B94)" +"AVERAGE(F65:F94)" +"AVERAGE(I65:I94)" +"AVERAGE(L65:L94)" +"AVERAGE(B65:B94)" +"AVERAGE(C96:C126)" +"AVERAGE(F96:F126)" +"AVERAGE(I96:I126)" +"AVERAGE(L96:L126)" +"AVERAGE(B128:B158)" +"AVERAGE(F128:F158)" +"AVERAGE(I128:I158)" +"AVERAGE(L128:L158)" +"AVERAGE(B160:B189)" +"AVERAGE(F160:F189)" +"AVERAGE(I160:I189)" +"AVERAGE(L160:L189)" +"AVERAGE(B191:B221)" +"AVERAGE(F191:F221)" +"AVERAGE(I191:I221)" +"AVERAGE(L191:L221)" +"AVERAGE(R3:R9)" +"AVERAGE(T3:T8)" +"AVERAGE(D32,D64,D95,D127,D159,D190,D222)" +"AVERAGE(G32,G64,G95,G127,G159,G190,G222)" +"AVERAGE(J32,J64,J95,J127,J159,J190,J222)" +"AVERAGE(M32,M64,M95,M127,M159,M190,M222)" +"AVERAGE(E32,E64,E95,E127,E159,E190,E222)" +"AVERAGE(H32,H64,H95,H127,H159,H190,H222)" +"AVERAGE(K32,K64,K95,K127,K159,K190,K222)" +"AVERAGE(N32,N64,O95,N95,O95,N127,N159,N190,N222)" +"AVERAGE(D2:D31)" +"C34-$C$33" +"F34-$F$33" +"I34-$I$33" +"L34-$L$33" +"C66-$C$65" +"F66-$F$65" +"I66-$I$65" +"L66-$L$65" +"C97-$C$96" +"F96-$F$97" +"I97-$I$96" +"L97-$L$96" +"C129-$C$128" +"F129-$F$128" +"I129-$I$128" +"L129-$L$128" +"C161-$C$160" +"F161-$F$160" +"I161-$I$160" +"L161-$L$160" +"C192-$C$191" +"F192-$F$191" +"I192-$I$191" +"L192-$L$191" +"AVERAGE(D191:D221)" +"C2-B2" +"F2-B2" +"I2-B2" +"L2-B2" +"C3-$C$2" +"F3-$F$2" +"I3-$I$2" +"L3-$L$2" +"AVERAGE(B2:B31)" +"AVERAGE(F2:F31)" +"AVERAGE(I2:I31)" +"AVERAGE(L2:L31)" +"AVERAGE(B33:B63)" +"AVERAGE(F33:F63)" +"AVERAGE(I33:I63)" +"AVERAGE(L33:L63)" +"AVERAGE(B65:B94)" +"AVERAGE(F65:F94)" +"AVERAGE(I65:I94)" +"AVERAGE(L65:L94)" +"AVERAGE(B65:B94)" +"AVERAGE(C96:C126)" +"AVERAGE(F96:F126)" +"AVERAGE(I96:I126)" +"AVERAGE(L96:L126)" +"AVERAGE(B128:B158)" +"AVERAGE(F128:F158)" +"AVERAGE(I128:I158)" +"AVERAGE(L128:L158)" +"AVERAGE(B160:B189)" +"AVERAGE(F160:F189)" +"AVERAGE(I160:I189)" +"AVERAGE(L160:L189)" +"AVERAGE(B191:B221)" +"AVERAGE(F191:F221)" +"AVERAGE(I191:I221)" +"AVERAGE(L191:L221)" +"AVERAGE(R3:R9)" +"AVERAGE(T3:T8)" +"AVERAGE(D32,D64,D95,D127,D159,D190,D222)" +"AVERAGE(G32,G64,G95,G127,G159,G190,G222)" +"AVERAGE(J32,J64,J95,J127,J159,J190,J222)" +"AVERAGE(M32,M64,M95,M127,M159,M190,M222)" +"AVERAGE(E32,E64,E95,E127,E159,E190,E222)" +"AVERAGE(H32,H64,H95,H127,H159,H190,H222)" +"AVERAGE(K32,K64,K95,K127,K159,K190,K222)" +"AVERAGE(N32,N64,O95,N95,O95,N127,N159,N190,N222)" +"AVERAGE(D2:D31)" +"C34-$C$33" +"F34-$F$33" +"I34-$I$33" +"L34-$L$33" +"AVERAGE(D33:D63)" +"C66-$C$65" +"F66-$F$65" +"I66-$I$65" +"L66-$L$65" +"C97-$C$96" +"F96-$F$97" +"I97-$I$96" +"L97-$L$96" +"C129-$C$128" +"F129-$F$128" +"I129-$I$128" +"L129-$L$128" +"C161-$C$160" +"F161-$F$160" +"I161-$I$160" +"L161-$L$160" +"C192-$C$191" +"F192-$F$191" +"I192-$I$191" +"L192-$L$191" +"C2-B2" +"F2-B2" +"I2-B2" +"L2-B2" +"C3-$C$2" +"F3-$F$2" +"I3-$I$2" +"L3-$L$2" +"AVERAGE(B2:B31)" +"AVERAGE(F2:F31)" +"AVERAGE(I2:I31)" +"AVERAGE(L2:L31)" +"AVERAGE(B33:B63)" +"AVERAGE(F33:F63)" +"AVERAGE(I33:I63)" +"AVERAGE(L33:L63)" +"AVERAGE(B65:B94)" +"AVERAGE(F65:F94)" +"AVERAGE(I65:I94)" +"AVERAGE(L65:L94)" +"AVERAGE(B65:B94)" +"AVERAGE(C96:C126)" +"AVERAGE(F96:F126)" +"AVERAGE(I96:I126)" +"AVERAGE(L96:L126)" +"AVERAGE(B128:B158)" +"AVERAGE(F128:F158)" +"AVERAGE(I128:I158)" +"AVERAGE(L128:L158)" +"AVERAGE(B160:B189)" +"AVERAGE(F160:F189)" +"AVERAGE(I160:I189)" +"AVERAGE(L160:L189)" +"AVERAGE(R3:R9)" +"AVERAGE(T3:T8)" +"AVERAGE(D32,D64,D95,D127,D159,D190,D222)" +"AVERAGE(G32,G64,G95,G127,G159,G190,G222)" +"AVERAGE(J32,J64,J95,J127,J159,J190,J222)" +"AVERAGE(M32,M64,M95,M127,M159,M190,M222)" +"AVERAGE(E32,E64,E95,E127,E159,E190,E222)" +"AVERAGE(H32,H64,H95,H127,H159,H190,H222)" +"AVERAGE(K32,K64,K95,K127,K159,K190,K222)" +"AVERAGE(N32,N64,O95,N95,O95,N127,N159,N190,N222)" +"AVERAGE(D2:D31)" +"C34-$C$33" +"F34-$F$33" +"I34-$I$33" +"L34-$L$33" +"C66-$C$65" +"F66-$F$65" +"I66-$I$65" +"L66-$L$65" +"C97-$C$96" +"F96-$F$97" +"I97-$I$96" +"L97-$L$96" +"C129-$C$128" +"F129-$F$128" +"I129-$I$128" +"L129-$L$128" +"C161-$C$160" +"F161-$F$160" +"I161-$I$160" +"L161-$L$160" +"SUM(D7:D18)" +"SUM(E7:E66)" +"C4-0.22" +"'Deal Sheet'!A11" +"'Deal Sheet'!B24" +"'Deal Sheet'!A24" +"'Deal Sheet'!B57" +"'Deal Sheet'!A57" +"'Deal Sheet'!A28" +"'Deal Sheet'!A49" +"'Deal Sheet'!A55" +"I15-0.35" +"I18-0.35" +"C4-0.22" +"'Deal Sheet'!A11" +"'Deal Sheet'!B24" +"'Deal Sheet'!A24" +"'Deal Sheet'!B57" +"'Deal Sheet'!A57" +"'Deal Sheet'!A28" +"'Deal Sheet'!A49" +"'Deal Sheet'!A55" +"'Deal Sheet'!A11" +"'Deal Sheet'!B24" +"'Deal Sheet'!A24" +"'Deal Sheet'!B57" +"'Deal Sheet'!A57" +"'Deal Sheet'!A28" +"'Deal Sheet'!A49" +"'Deal Sheet'!A55" +"C4-0.22" +"'Deal Sheet'!A11" +"'Deal Sheet'!B24" +"'Deal Sheet'!A24" +"'Deal Sheet'!B57" +"'Deal Sheet'!A57" +"'Deal Sheet'!A28" +"'Deal Sheet'!A49" +"'Deal Sheet'!A55" +"C4-0.22" +"'Deal Sheet'!A11" +"'Deal Sheet'!B24" +"'Deal Sheet'!A24" +"'Deal Sheet'!B57" +"'Deal Sheet'!A57" +"'Deal Sheet'!A28" +"'Deal Sheet'!A49" +"'Deal Sheet'!A55" +"C4-0.22" +"'Deal Sheet'!A11" +"'Deal Sheet'!B24" +"'Deal Sheet'!A24" +"'Deal Sheet'!B57" +"'Deal Sheet'!A57" +"'Deal Sheet'!A28" +"'Deal Sheet'!A49" +"'Deal Sheet'!A55" +"C4-0.22" +"'Deal Sheet'!A11" +"'Deal Sheet'!B24" +"'Deal Sheet'!A24" +"'Deal Sheet'!B57" +"'Deal Sheet'!A57" +"'Deal Sheet'!A28" +"'Deal Sheet'!A49" +"'Deal Sheet'!A55" +"C4-0.22" +"'Deal Sheet'!A11" +"'Deal Sheet'!B24" +"'Deal Sheet'!A24" +"'Deal Sheet'!B57" +"'Deal Sheet'!A57" +"'Deal Sheet'!A28" +"'Deal Sheet'!A49" +"'Deal Sheet'!A55" +"C4-0.22" +"'Deal Sheet'!A11" +"'Deal Sheet'!B24" +"'Deal Sheet'!A24" +"'Deal Sheet'!B57" +"'Deal Sheet'!A57" +"'Deal Sheet'!A28" +"'Deal Sheet'!A49" +"'Deal Sheet'!A55" +"C4-0.22" +"'Deal Sheet'!A11" +"'Deal Sheet'!B24" +"'Deal Sheet'!A24" +"'Deal Sheet'!B57" +"'Deal Sheet'!A57" +"'Deal Sheet'!A28" +"'Deal Sheet'!A49" +"'Deal Sheet'!A55" +"C4-0.22" +"'Deal Sheet'!A11" +"'Deal Sheet'!B24" +"'Deal Sheet'!A24" +"'Deal Sheet'!B57" +"'Deal Sheet'!A57" +"'Deal Sheet'!A28" +"'Deal Sheet'!A49" +"'Deal Sheet'!A55" +"D15-0.31" +"H15-0.57" +"C4-0.22" +"'Deal Sheet'!A11" +"'Deal Sheet'!B24" +"'Deal Sheet'!A24" +"'Deal Sheet'!B57" +"'Deal Sheet'!A57" +"'Deal Sheet'!A28" +"'Deal Sheet'!A49" +"'Deal Sheet'!A55" +"D15-0.31" +"C4-0.22" +"'Deal Sheet'!A11" +"'Deal Sheet'!B24" +"'Deal Sheet'!A24" +"'Deal Sheet'!B57" +"'Deal Sheet'!A57" +"'Deal Sheet'!A28" +"'Deal Sheet'!A49" +"'Deal Sheet'!A55" +"D1-0.56" +"C15-0.2" +"C4-0.22" +"'Deal Sheet'!A11" +"'Deal Sheet'!B24" +"'Deal Sheet'!A24" +"'Deal Sheet'!B57" +"'Deal Sheet'!A57" +"'Deal Sheet'!A28" +"'Deal Sheet'!A49" +"'Deal Sheet'!A55" +"D1-0.56" +"C15-0.2" +"C4-0.22" +"'Deal Sheet'!A11" +"'Deal Sheet'!B24" +"'Deal Sheet'!A24" +"'Deal Sheet'!B57" +"'Deal Sheet'!A57" +"'Deal Sheet'!A28" +"'Deal Sheet'!A49" +"'Deal Sheet'!A55" +"D1-0.56" +"C15-0.2" +"C4-0.22" +"'Deal Sheet'!A11" +"'Deal Sheet'!B24" +"'Deal Sheet'!A24" +"'Deal Sheet'!B57" +"'Deal Sheet'!A57" +"'Deal Sheet'!A28" +"'Deal Sheet'!A49" +"'Deal Sheet'!A55" +"D1-0.56" +"C15-0.2" +"C4-0.22" +"'Deal Sheet'!A11" +"'Deal Sheet'!B24" +"'Deal Sheet'!A24" +"'Deal Sheet'!B57" +"'Deal Sheet'!A57" +"'Deal Sheet'!A28" +"'Deal Sheet'!A49" +"'Deal Sheet'!A55" +"D1-0.56" +"C15-0.2" +"C4-0.22" +"'Deal Sheet'!A11" +"'Deal Sheet'!B24" +"'Deal Sheet'!A24" +"'Deal Sheet'!B57" +"'Deal Sheet'!A57" +"'Deal Sheet'!A28" +"'Deal Sheet'!A49" +"'Deal Sheet'!A55" +"D1-0.56" +"C15-0.2" +"C4-0.22" +"'Deal Sheet'!A11" +"'Deal Sheet'!B24" +"'Deal Sheet'!A24" +"'Deal Sheet'!B57" +"'Deal Sheet'!A57" +"'Deal Sheet'!A28" +"'Deal Sheet'!A49" +"'Deal Sheet'!A55" +"D1-0.56" +"C15-0.2" +"C4-0.22" +"'Deal Sheet'!A11" +"'Deal Sheet'!B24" +"'Deal Sheet'!A24" +"'Deal Sheet'!B57" +"'Deal Sheet'!A57" +"'Deal Sheet'!A28" +"'Deal Sheet'!A49" +"'Deal Sheet'!A55" +"E1-0.33" +"D1-0.56" +"G1-0.01" +"E1-0.3" +"C15-0.2" +"C4-0.22" +"'Deal Sheet'!A11" +"'Deal Sheet'!B24" +"'Deal Sheet'!A24" +"'Deal Sheet'!B57" +"'Deal Sheet'!A57" +"'Deal Sheet'!A28" +"'Deal Sheet'!A49" +"'Deal Sheet'!A55" +"C1-60" +"C15-0.2" +"C4-0.22" +"'Deal Sheet'!A11" +"'Deal Sheet'!B24" +"'Deal Sheet'!A24" +"'Deal Sheet'!B57" +"'Deal Sheet'!A57" +"'Deal Sheet'!A28" +"'Deal Sheet'!A49" +"'Deal Sheet'!A55" +"C3*C4" +"-98000*4" +"SUM(F6:F10)" +"SUM(C8:C139)" +"C8+D8" +"E8+H8" +"SUM(C8:C139)" +"C8+D8" +"E8+H8" +"SUM(C8:C139)" +"C8+D8" +"E8+H8" +"SUM(C8:C139)" +"C8+D8" +"E8+H8" +"IF(D2=0,-1*(C2*E2),-1*(D2*E2))" +"IF(D29=0,-1*(C30*E29),-1*(D29*E29))" +"SUM(F2:F36)" +"C3*C4" +"-1*D8*C8" +"-1*C9*D9" +"SUM(E8:E9)" +"((E11)/31)*2" +"-1*SUM(E11:E13)" +"108500-7000" +"E19-(3500*3)" +"-1*SUM(E17:E20)" +"E4+E21" +"E23+E26" +"G43*H43" +"SUM(G43:G44)" +"I45/G45" +"L3-L2" +"3200-2283" +"Y33/12" +"L45-K41" +"L44/6" +"11*77" +"2283+Z44" +"L3-L2" +"L3-L2" +"L3-L2" +"K24-K23" +"15/65" +"3200-2419" +"Y33/9" +"K35+V36" +"11*77" +"2283+Z44" +"L3-L2" +"3200-2283" +"Y33/12" +"L45-K41" +"L44/6" +"11*77" +"2283+Z44" +"L3-L2" +"L3-L2" +"L3-L2" +"K24-K23" +"15/65" +"3200-2419" +"Y33/9" +"K35+V36" +"11*77" +"2283+Z44" +"JUN_SWAP!J11" +"JUN_SWAP!J4" +"JUN_SWAP!J2" +"F4+G4" +"B4-K4" +"B4+0.037" +"JUL_SWAP!J11" +"JUL_SWAP!J4" +"JUL_SWAP!J2" +"B5+0.034" +"AUG_SWAP!J11" +"AUG_SWAP!J4" +"AUG_SWAP!J2" +"B6-0" +"SEP_SWAP!J11" +"SEP_SWAP!J4" +"SEP_SWAP!J2" +"B4+0.051" +"'M-V_SWAP'!J11" +"'M-V_SWAP'!J4" +"'M-V_SWAP'!J2" +"B8+0.403" +"'X-H_SWAP'!J11" +"'X-H_SWAP'!J6" +"B8+0.23" +"B4-0" +"HH_SWAP!J9" +"HH_SWAP!J10" +"HH_SWAP!J4" +"HH_SWAP!J2+HH_SWAP!J3" +"IF(J11<1,B11,J11)" +"B11-0.02" +"HSC_SWAP!J9" +"HSC_SWAP!J10" +"HSC_SWAP!J4" +"HSC_SWAP!J2+HSC_SWAP!J3" +"SUM(D4:D12)" +"SUM(E11:E12)" +"B4+0.076" +"OCT_nym!J11" +"OCT_nym!J6" +"Q14*R14" +"F13+G13+F14+F16" +"F13+G13+F14+F16" +"B14+0.528" +"JAN3_nym!J11" +"JAN3_nym!J6" +"S16/Q16" +"SUM(D13:D16)" +"SUM(N13:N15)" +"F20*E20" +"29+14.5" +"D23-I23" +"D25-D24" +"31*7000" +"AVERAGE(D25:D29)" +"F26-D25" +"AVERAGE(B24:B26)" +"3500*30" +"AVERAGE(D30:D34)" +"F30-F26" +"2*61" +"AVERAGE(D30:D36)" +"F36-F30" +"AVERAGE(D27:D38)" +"F38-F30" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C30-C2),(J10*10000)*(C30-G2))" +"N3*O$1" +"N3*P$1" +"N3*Q$1" +"N3*R$1" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"28*1.5" +"1.5*21" +"1.5*13" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I11" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!D18" +"POSTION!B11" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C30-C2),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"15000*19" +"POSTION!D18" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I12" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B12" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"POSTION!D18" +"24.2-15" +"(M21*$M$20)/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"L28*M28" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B4" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"SUM(L28:L31)" +"N32/L32" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"M15*31" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B5" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"(M17*$M$16)/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B6" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B7" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"365-151" +"L13-30-31" +"L17*M15" +"M17-7.75" +"L18*M15" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B8" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"151/3" +"M15/2" +"M15/4" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B9" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C2-C30),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,(-1*$J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"2000*31" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!#REF!" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B14" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C2-C30),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,(-1*$J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"L20*M20" +"SUM(L20:L22)" +"N23/L23" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!#REF!" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B16" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"B7" +"(D7*10000)/31" +"POSTION!D4" +"POSTION!D5" +"POSTION!D6" +"POSTION!D7" +"POSTION!D8" +"SUM(A2:A6)" +"(B8*10000)/31" +"'X-H_SWAP'!J11" +"JAN3_nym!J11" +"(A7*31)/10000" +"OCT_nym!J11" +"D7" +"SUM(F2:F7)" +"SUM(A8:E8)+SUM(G8:J8)" +"6.4*31" +"SUM(F16:F17)" +"G16+G15" +"I2*10000" +"K2/16" +"K3*J3*H3*I3" +"B8+D7" +"B22+D18" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"24.2-15" +"(M21*$M$20)/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"C27-0.0175" +"L28*M28" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B4" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"SUM(L28:L31)" +"N32/L32" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"POSTION!D18" +"24.2-15" +"(M21*$M$20)/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"L28*M28" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"SUM(L28:L31)" +"N32/L32" +"$H$29" +"$H$30" +"F32+F34" +"JUN_SWAP!J11" +"JUN_SWAP!J4" +"JUN_SWAP!J2" +"F4+G4" +"B4-K4" +"B4+0.075" +"JUL_SWAP!J11" +"JUL_SWAP!J4" +"JUL_SWAP!J2" +"B5+0.046" +"AUG_SWAP!J11" +"AUG_SWAP!J4" +"AUG_SWAP!J2" +"B6+0.011" +"SEP_SWAP!J11" +"SEP_SWAP!J4" +"SEP_SWAP!J2" +"B4+0.097" +"'M-V_SWAP'!J11" +"'M-V_SWAP'!J4" +"'M-V_SWAP'!J2" +"B8+0.447" +"'X-H_SWAP'!J11" +"'X-H_SWAP'!J6" +"B8+0.23" +"B4-0.085" +"HH_SWAP!J9" +"HH_SWAP!J10" +"HH_SWAP!J4" +"HH_SWAP!J2+HH_SWAP!J3" +"B11-0.02" +"HSC_SWAP!J9" +"HSC_SWAP!J10" +"HSC_SWAP!J4" +"HSC_SWAP!J2+HSC_SWAP!J3" +"SUM(D4:D12)" +"SUM(E11:E12)" +"B4+0.157" +"OCT_nym!J11" +"OCT_nym!J6" +"Q14*R14" +"F13+G13+F14+F16" +"F13+G13+F14+F16" +"B14+0.575" +"JAN3_nym!J11" +"JAN3_nym!J6" +"S16/Q16" +"SUM(D13:D16)" +"SUM(N13:N15)" +"F20*E20" +"29+14.5" +"D23-I23" +"D25-D24" +"31*7000" +"AVERAGE(D25:D29)" +"F26-D25" +"AVERAGE(B24:B26)" +"3500*30" +"AVERAGE(D30:D34)" +"F30-F26" +"2*61" +"AVERAGE(D30:D36)" +"F36-F30" +"AVERAGE(D27:D38)" +"F38-F30" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C30-C2),(J10*10000)*(C30-G2))" +"N3*O$1" +"N3*P$1" +"N3*Q$1" +"N3*R$1" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"28*1.5" +"1.5*21" +"1.5*13" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I11" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!D18" +"POSTION!B11" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C30-C2),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"15000*19" +"POSTION!D18" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I12" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B12" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"POSTION!G15" +"J9-J10" +"POSTION!D18" +"24.2-15" +"(M21*$M$20)/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"L28*M28" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B4" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"SUM(L28:L31)" +"N32/L32" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"M15*31" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B5" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"(M17*$M$16)/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B6" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B7" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"365-151" +"L13-30-31" +"L17*M15" +"M17-7.75" +"L18*M15" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B8" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"151/3" +"M15/2" +"M15/4" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B9" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C2-C30),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,(-1*$J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"2000*31" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!#REF!" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B14" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C2-C30),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,(-1*$J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"L20*M20" +"SUM(L20:L22)" +"N23/L23" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!#REF!" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B16" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"B7" +"(D7*10000)/31" +"POSTION!D4" +"POSTION!D5" +"POSTION!D6" +"POSTION!D7" +"POSTION!D8" +"SUM(A2:A6)" +"(B8*10000)/31" +"'X-H_SWAP'!J11" +"JAN3_nym!J11" +"(A7*31)/10000" +"OCT_nym!J11" +"D7" +"SUM(F2:F7)" +"SUM(A8:E8)+SUM(G8:J8)" +"6.4*31" +"SUM(F16:F17)" +"G16+G15" +"I2*10000" +"K2/16" +"K3*J3*H3*I3" +"B8+D7" +"B22+D18" +"D29+B30" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"24.2-15" +"(M21*$M$20)/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"C27-0.0175" +"L28*M28" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B4" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"SUM(L28:L31)" +"N32/L32" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"POSTION!D18" +"24.2-15" +"(M21*$M$20)/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"L28*M28" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"SUM(L28:L31)" +"N32/L32" +"$H$29" +"$H$30" +"F32+F34" +"JUN_SWAP!J11" +"JUN_SWAP!J4" +"JUN_SWAP!J2" +"F4+G4" +"B4-K4" +"B4+0.08" +"JUL_SWAP!J11" +"JUL_SWAP!J4" +"JUL_SWAP!J2" +"B5+0.053" +"AUG_SWAP!J11" +"AUG_SWAP!J4" +"AUG_SWAP!J2" +"B6+0.03" +"SEP_SWAP!J11" +"SEP_SWAP!J4" +"SEP_SWAP!J2" +"B4+0.115" +"'M-V_SWAP'!J11" +"'M-V_SWAP'!J4" +"'M-V_SWAP'!J2" +"B8+0.524" +"'X-H_SWAP'!J11" +"'X-H_SWAP'!J6" +"B8+0.23" +"B4-0.095" +"HH_SWAP!J9" +"HH_SWAP!J10" +"HH_SWAP!J4" +"HH_SWAP!J2+HH_SWAP!J3" +"B11-0.02" +"HSC_SWAP!J9" +"HSC_SWAP!J10" +"HSC_SWAP!J4" +"HSC_SWAP!J2+HSC_SWAP!J3" +"SUM(D4:D12)" +"SUM(E11:E12)" +"B4+0.198" +"OCT_nym!J11" +"OCT_nym!J6" +"Q14*R14" +"F13+G13+F14+F16" +"F13+G13+F14+F16" +"B14+0.58" +"JAN3_nym!J11" +"JAN3_nym!J6" +"S16/Q16" +"SUM(D13:D16)" +"SUM(N13:N15)" +"F20*E20" +"29+14.5" +"D23-I23" +"D25-D24" +"31*7000" +"AVERAGE(D25:D29)" +"F26-D25" +"AVERAGE(B24:B26)" +"3500*30" +"AVERAGE(D30:D34)" +"F30-F26" +"2*61" +"AVERAGE(D30:D36)" +"F36-F30" +"AVERAGE(D27:D38)" +"F38-F30" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C30-C2),(J10*10000)*(C30-G2))" +"N3*O$1" +"N3*P$1" +"N3*Q$1" +"N3*R$1" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"28*1.5" +"1.5*21" +"1.5*13" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I11" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!D18" +"POSTION!B11" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C30-C2),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"15000*19" +"POSTION!D18" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I12" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B12" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"POSTION!G15" +"J9-J10" +"POSTION!D18" +"24.2-15" +"(M21*$M$20)/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"L28*M28" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B4" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"SUM(L28:L31)" +"N32/L32" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"M15*31" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B5" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"(M17*$M$16)/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B6" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B7" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"365-151" +"L13-30-31" +"L17*M15" +"M17-7.75" +"L18*M15" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B8" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"151/3" +"M15/2" +"M15/4" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B9" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C2-C30),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,(-1*$J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"2000*31" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!#REF!" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B14" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C2-C30),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,(-1*$J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"L20*M20" +"SUM(L20:L22)" +"N23/L23" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!#REF!" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B16" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"B7" +"(D7*10000)/31" +"POSTION!D4" +"POSTION!D5" +"POSTION!D6" +"POSTION!D7" +"POSTION!D8" +"SUM(A2:A6)" +"(B8*10000)/31" +"'X-H_SWAP'!J11" +"JAN3_nym!J11" +"(A7*31)/10000" +"OCT_nym!J11" +"D7" +"SUM(F2:F7)" +"SUM(A8:E8)+SUM(G8:J8)" +"6.4*31" +"SUM(F16:F17)" +"G16+G15" +"I2*10000" +"K2/16" +"K3*J3*H3*I3" +"B8+D7" +"B22+D18" +"D29+B30" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"24.2-15" +"(M21*$M$20)/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"C27-0.0175" +"L28*M28" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B4" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"SUM(L28:L31)" +"N32/L32" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"POSTION!D18" +"24.2-15" +"(M21*$M$20)/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"L28*M28" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"SUM(L28:L31)" +"N32/L32" +"$H$29" +"$H$30" +"F32+F34" +"JUN_SWAP!J11" +"JUN_SWAP!J4" +"JUN_SWAP!J2" +"F4+G4" +"B4-K4" +"B4+0.078" +"JUL_SWAP!J11" +"JUL_SWAP!J4" +"JUL_SWAP!J2" +"B5+0.057" +"AUG_SWAP!J11" +"AUG_SWAP!J4" +"AUG_SWAP!J2" +"B6+0.026" +"SEP_SWAP!J11" +"SEP_SWAP!J4" +"SEP_SWAP!J2" +"B4+0.113" +"'M-V_SWAP'!J11" +"'M-V_SWAP'!J4" +"'M-V_SWAP'!J2" +"B8+0.521" +"'X-H_SWAP'!J11" +"'X-H_SWAP'!J6" +"B8+0.23" +"B4-0.104" +"HH_SWAP!J9" +"HH_SWAP!J10" +"HH_SWAP!J4" +"HH_SWAP!J2+HH_SWAP!J3" +"B11-0.02" +"HSC_SWAP!J9" +"HSC_SWAP!J10" +"HSC_SWAP!J4" +"HSC_SWAP!J2+HSC_SWAP!J3" +"SUM(D4:D12)" +"SUM(E11:E12)" +"B4+0.192" +"OCT_nym!J11" +"OCT_nym!J6" +"Q14*R14" +"F13+G13+F14+F16" +"F13+G13+F14+F16" +"B14+0.578" +"JAN3_nym!J11" +"JAN3_nym!J6" +"S16/Q16" +"SUM(D13:D16)" +"SUM(N13:N15)" +"F20*E20" +"29+14.5" +"D23-I23" +"D25-D24" +"31*7000" +"AVERAGE(D25:D29)" +"F26-D25" +"AVERAGE(B24:B26)" +"3500*30" +"AVERAGE(D30:D34)" +"F30-F26" +"2*61" +"AVERAGE(D30:D36)" +"F36-F30" +"AVERAGE(D27:D38)" +"F38-F30" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C30-C2),(J10*10000)*(C30-G2))" +"N3*O$1" +"N3*P$1" +"N3*Q$1" +"N3*R$1" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"28*1.5" +"1.5*21" +"1.5*13" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I11" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!D18" +"POSTION!B11" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C30-C2),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,($J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"15000*19" +"POSTION!D18" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!I12" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B12" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"POSTION!G15" +"J9-J10" +"POSTION!D18" +"24.2-15" +"(M21*$M$20)/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"L28*M28" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B4" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"SUM(L28:L31)" +"N32/L32" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"M15*31" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B5" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"(M17*$M$16)/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B6" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B7" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"365-151" +"L13-30-31" +"L17*M15" +"M17-7.75" +"L18*M15" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B8" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"151/3" +"M15/2" +"M15/4" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B9" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C2-C30),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,(-1*$J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"2000*31" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!#REF!" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B14" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"IF(F2<1,(J10*10000)*(C2-C30),(J10*10000)*(C30-G2))" +"F37" +"J2+J4" +"F30-B2+F2" +"IF($F$2<1,(-1*$J$9/$A$3),$J$9/$A$3)" +"J9" +"J10*3" +"L20*M20" +"SUM(L20:L22)" +"N23/L23" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"POSTION!#REF!" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B16" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"$H$29" +"$H$30" +"F32+F34" +"B7" +"(D7*10000)/31" +"POSTION!D4" +"POSTION!D5" +"POSTION!D6" +"POSTION!D7" +"POSTION!D8" +"SUM(A2:A6)" +"(B8*10000)/31" +"'X-H_SWAP'!J11" +"JAN3_nym!J11" +"(A7*31)/10000" +"OCT_nym!J11" +"D7" +"SUM(F2:F7)" +"SUM(A8:E8)+SUM(G8:J8)" +"6.4*31" +"SUM(F16:F17)" +"G16+G15" +"I2*10000" +"K2/16" +"K3*J3*H3*I3" +"B8+D7" +"B22+D18" +"D29+B30" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"24.2-15" +"(M21*$M$20)/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"C27-0.0175" +"L28*M28" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"POSTION!B4" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"SUM(L28:L31)" +"N32/L32" +"$H$29" +"$H$30" +"F32+F34" +"IF(F2<1,(C2-C31)*(B2*10000),(C31-G2)*(F2*10000))" +"POSTION!$E$20" +"B3*C3*10000" +"F37" +"J2+J3+J4" +"F30-B2+F2" +"J9-J10" +"POSTION!D18" +"24.2-15" +"(M21*$M$20)/10000" +"SUM(B3:B26)" +"IF(B27=0, 0, D27/B27/10000)" +"SUM(D2:D26)" +"L28*M28" +"-B27+F27" +"IF(F29<0,C27,G27)" +"IF(F29<0, (G29-C31)*ABS(F29)*10000, -1*(G29-C31)*ABS(F29)*10000)" +"-B27+F27" +"IF(F30<0, (C27+(J26/(ABS(F30)*10000))), IF(F30 = 0, 0, (G27-(J26/(ABS(F30)*10000)))))" +"IF(F30<0, (G30-C31)*ABS(F30)*10000, IF(F30 = 0, 0, -1*(G30-C31)*ABS(F30)*10000))" +"MIN($B$27,$F$27)*($C$27-$G$27)*10000" +"SUM(L28:L31)" +"N32/L32" +"$H$29" +"$H$30" +"F32+F34" +"B29" +"B31" +"SUM(D10:D33)" +"SUM(I3,M3)" +"A1+1" +"NOW()" +"COUNTA(Trades!A3:A65536)" +"SUM(B16:B28)" +"+H14+I14+J14+K14" +"+B14+B20+B26" +"+B52+B46+B40+B34" +"+D34+D40+D46+D52" +"+H15+I15+J15+K15" +"+B15+B21+B27" +"+B53+B47+B41+B35" +"+D35+D41+D47+D53" +"+B9/10000" +"+F9*D9" +"SUM(B9:B18)" +"SUM(C21:F21)" +"+B35+B33+B19" +"TODAY()" +"+A7-$G$1" +"+E7/365" +"+F7*D7*C7*1" +"+G7*1.645" +"+G7*1.96" +"+G7*$B7*10000" +"SUM(B7:B16)" +"+E15+180" +"+E19+360" +"+B17+B19+B23" +"SUM(B6:B9)" +"SUM(B53:B208)" +"NOW()" +"DAY(C7)" +"TODAY()-1" +"C7" +"+A21" +"D25+1" +"+'Run Query'!A21" +"NOW()+1" +"EOMONTH(F7,1)" +"EOMONTH(F7,1)" +"EOMONTH(L8,1)" +"EOMONTH(F7,1)" +"EOMONTH(L7,0)" +"EOMONTH(N$8,1)" +"CONCATENATE(TEXT(J7,""mmm-yy""),""/"",(TEXT(Z7,""mmm-yy"")))" +"SUMIF(INDIRECT('R6'!$A$1),F$6,INDIRECT('R6'!$B$1))" +"F10+SUM(J10:AA10)" +"SUMIF(INDIRECT('R3'!$A$1),H$6,INDIRECT('R3'!$B$1))" +"+SUM(F11:AA11)-H11" +"SUMIF(INDIRECT('R4'!$A$1),J$6,INDIRECT('R4'!$B$1))++SUMIF(INDIRECT('R9'!$A$1),J$6,INDIRECT('R9'!$B$1))" +"SUMIF(INDIRECT('R4'!$A$1),L$6,INDIRECT('R4'!$B$1))" +"SUMIF(INDIRECT('R5'!$A$1),F$6,INDIRECT('R5'!$B$1))" +"SUMIF(INDIRECT('R2'!$A$1),J$6,INDIRECT('R2'!$C$1))+SUMIF(INDIRECT('R8'!$A$1),J$6,INDIRECT('R8'!$C$1))" +"SUMIF('R2'!$A$3:$A$3,S$6,'R2'!$E$3:$E$3)" +"SUMIF(INDIRECT('R2'!$A$1),J$6,INDIRECT('R2'!$D$1))+SUMIF(INDIRECT('R8'!$A$1),J$6,INDIRECT('R8'!$D$1))" +"SUMIF('R2'!$A$3:$A$3,S$6,'R2'!$I$3:$I$3)" +"IF(TODAY()>=_NX1,0,SUMIF(INDIRECT('R1'!$A$1),J$6,INDIRECT('R1'!$B$1))+SUMIF(INDIRECT('R7'!$A$1),J$6,INDIRECT('R7'!$B$1)))" +"SUMIF(INDIRECT('R1'!$A$1),L$6,INDIRECT('R1'!$B$1))+SUMIF(INDIRECT('R7'!$A$1),L$6,INDIRECT('R7'!$B$1))+L18" +"+F10+F15+F16+F12" +"SUM(H10:H16)" +"L10+L15+L16" +"+N10+N15+N16" +"SUMIF(INDIRECT('R2'!$A$1),J$6,INDIRECT('R2'!$H$1))+SUMIF(INDIRECT('R8'!$A$1),J$6,INDIRECT('R8'!$H$1))" +"SUMIF(INDIRECT('R2'!$A$1),L$6,INDIRECT('R2'!$H$1))" +"SUM(F18:AA18)" +"IF(REF_DT<=LastDay,INDEX(IntraMonth_Buckets,MATCH($A2,IntraSumMonths,0),1),INDEX(BucketTable,MATCH($A2,SumMonths,0),1))" +"INDEX(Book_Type,MATCH($B2,Book,0),1)" +"$F2&$G2" +"ROW()" +"COUNTA($C$5:$C$65536)" +"DayOfTheMonth" +"UPPER(TEXT(DATEVALUE(MONTH(TODAY())&""/""&TRIM(E2)&""/""&YEAR(TODAY())),""DD/MMM/YY""))" +"Concat(""C"", $A$5:$A$100, ""QueryPage"")" +"'Run Query'!H25" +""" ""&""'""&B5&""'""&"",""" +"TRIM(LEFT(D4,LEN(D4)-1))" +"$F$2" +"""SELECT rms_open_position.REF_DT, rms_open_position.BOOK_ID, rms_open_position.PR_CRV_CD, Sum(rms_open_position.DELTA_POSITION), Sum(rms_open_position.BENCHMARK_POSITION_QTY) FROM rms_open_position WHERE (rms_open_position.EFF_DT='"" & E5 & ""') AND (rms_open_position.BOOK_ID IN ("" &BookList& "")) GROUP BY rms_open_position.BOOK_ID, rms_open_position.REF_DT, rms_open_position.PR_CRV_CD""" +"'Run Query'!H39" +"_NXB3" +"_NXB2" +"_NX1" +"IF(J21<$F$6,1)" +"F4" +"J21+1" +"IF(J52<$F$7,2)" +"CONCATENATE(P1,Q1)" +"GRMSDetail!B2" +"GRMSDetail!A2" +"VLOOKUP('XL-OPT'!Q1,Months!$A$4:$D$288,4)" +"SUMIF(P:P,C2,R:R)" +"GRMSDetail!#REF!" +"C2" +"C3" +"CONCATENATE(C$8,C9)" +"SUMIF($O$1:$O$2500,B9,$R$1:$R$2500)/10000" +"SUMIF($O$1:$O$2500,B9,$S$1:$S$2500)/10000" +"C9" +"EOMONTH(C9,0)+1" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(E4:E65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUM(#REF!)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUM(#REF!)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(E4:E65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUM(#REF!)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"NOW()" +"DAY(C7)" +"TODAY()-1" +"C7" +"+A21" +"D25+1" +"+'Run Query'!A21" +"EOMONTH(F7,1)" +"EOMONTH(F7,1)" +"EOMONTH(L8,1)" +"EOMONTH(F7,1)" +"EOMONTH(L7,0)" +"EOMONTH(N$8,1)" +"CONCATENATE(TEXT(J7,""mmm-yy""),""/"",(TEXT(AF8,""mmm-yy"")))" +"SUMIF(INDIRECT('R6'!$A$1),F$6,INDIRECT('R6'!$B$1))" +"F10+SUM(J10:AF10)" +"SUMIF(INDIRECT('R3'!$A$1),H$6,INDIRECT('R3'!$B$1))" +"+SUM(F11:AF11)-H11" +"SUMIF(INDIRECT('R4'!$A$1),J$6,INDIRECT('R4'!$B$1))++SUMIF(INDIRECT('R9'!$A$1),J$6,INDIRECT('R9'!$B$1))" +"SUMIF(INDIRECT('R4'!$A$1),L$6,INDIRECT('R4'!$B$1))" +"SUMIF(INDIRECT('R5'!$A$1),F$6,INDIRECT('R5'!$B$1))" +"SUMIF(INDIRECT('R2'!$A$1),J$6,INDIRECT('R2'!$C$1))+SUMIF(INDIRECT('R8'!$A$1),J$6,INDIRECT('R8'!$C$1))" +"SUMIF('R2'!$A$3:$A$3,S$6,'R2'!$E$3:$E$3)" +"SUMIF(INDIRECT('R2'!$A$1),J$6,INDIRECT('R2'!$D$1))+SUMIF(INDIRECT('R8'!$A$1),J$6,INDIRECT('R8'!$D$1))" +"SUMIF('R2'!$A$3:$A$3,S$6,'R2'!$I$3:$I$3)" +"IF(TODAY()>=_NX1,0,SUMIF(INDIRECT('R1'!$A$1),J$6,INDIRECT('R1'!$B$1))+SUMIF(INDIRECT('R7'!$A$1),J$6,INDIRECT('R7'!$B$1)))" +"SUMIF(INDIRECT('R1'!$A$1),L$6,INDIRECT('R1'!$B$1))+SUMIF(INDIRECT('R7'!$A$1),L$6,INDIRECT('R7'!$B$1))+L18" +"+F10+F15+F16+F12" +"SUM(H10:H16)" +"L10+L15+L16" +"+N10+N15+N16" +"SUMIF(INDIRECT('R2'!$A$1),J$6,INDIRECT('R2'!$H$1))+SUMIF(INDIRECT('R8'!$A$1),J$6,INDIRECT('R8'!$H$1))" +"SUMIF(INDIRECT('R2'!$A$1),L$6,INDIRECT('R2'!$H$1))" +"SUM(F18:AF18)" +"IF(REF_DT<=LastDay,INDEX(IntraMonth_Buckets,MATCH($A2,IntraSumMonths,0),1),INDEX(BucketTable,MATCH($A2,SumMonths,0),1))" +"INDEX(Book_Type,MATCH($B2,Book,0),1)" +"$F2&$G2" +"ROW()" +"COUNTA($C$5:$C$65536)" +"DayOfTheMonth" +"UPPER(TEXT(DATEVALUE(MONTH(TODAY())&""/""&TRIM(E2)&""/""&YEAR(TODAY())),""DD/MMM/YY""))" +"Concat(""C"", $A$5:$A$100, ""QueryPage"")" +"'Run Query'!H25" +""" ""&""'""&B5&""'""&"",""" +"TRIM(LEFT(D4,LEN(D4)-1))" +"$F$2" +"""SELECT rms_open_position.REF_DT, rms_open_position.BOOK_ID, rms_open_position.PR_CRV_CD, Sum(rms_open_position.DELTA_POSITION), Sum(rms_open_position.BENCHMARK_POSITION_QTY) FROM rms_open_position WHERE (rms_open_position.EFF_DT='"" & E5 & ""') AND (rms_open_position.BOOK_ID IN ("" &BookList& "")) GROUP BY rms_open_position.BOOK_ID, rms_open_position.REF_DT, rms_open_position.PR_CRV_CD""" +"'Run Query'!H39" +"_NXB3" +"_NXB2" +"_NX1" +"IF(J21<$F$6,1)" +"F4" +"J21+1" +"IF(J52<$F$7,2)" +"CONCATENATE(P1,Q1)" +"GRMSDetail!B2" +"GRMSDetail!A2" +"VLOOKUP('XL-OPT'!Q1,Months!$A$4:$D$288,4)" +"SUMIF(P:P,C2,R:R)" +"GRMSDetail!#REF!" +"C2" +"C3" +"CONCATENATE(C$8,C9)" +"SUMIF($O$1:$O$2500,B9,$R$1:$R$2500)/10000" +"SUMIF($O$1:$O$2500,B9,$S$1:$S$2500)/10000" +"C9" +"EOMONTH(C9,0)+1" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(E4:E65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUM(#REF!)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUM(#REF!)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(E4:E65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUM(#REF!)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"NOW()" +"DAY(C7)" +"TODAY()-1" +"C7" +"+A21" +"D25+1" +"+'Run Query'!A21" +"EOMONTH(F7,1)" +"EOMONTH(L8,1)" +"EOMONTH(L7,0)" +"EOMONTH(N$8,1)" +"CONCATENATE(TEXT(J7,""mmm-yy""),""/"",(TEXT(AF8,""mmm-yy"")))" +"SUMIF(INDIRECT('R6'!$A$1),F$6,INDIRECT('R6'!$B$1))" +"F10+SUM(J10:AF10)" +"SUMIF(INDIRECT('R3'!$A$1),H$6,INDIRECT('R3'!$B$1))" +"+SUM(F11:AF11)-H11" +"SUMIF(INDIRECT('R4'!$A$1),J$6,INDIRECT('R4'!$B$1))++SUMIF(INDIRECT('R9'!$A$1),J$6,INDIRECT('R9'!$B$1))" +"SUMIF(INDIRECT('R4'!$A$1),L$6,INDIRECT('R4'!$B$1))" +"SUMIF(INDIRECT('R5'!$A$1),F$6,INDIRECT('R5'!$B$1))" +"SUMIF(INDIRECT('R2'!$A$1),J$6,INDIRECT('R2'!$C$1))+SUMIF(INDIRECT('R8'!$A$1),J$6,INDIRECT('R8'!$C$1))" +"SUMIF('R2'!$A$3:$A$3,S$6,'R2'!$E$3:$E$3)" +"SUMIF(INDIRECT('R2'!$A$1),J$6,INDIRECT('R2'!$D$1))+SUMIF(INDIRECT('R8'!$A$1),J$6,INDIRECT('R8'!$D$1))" +"SUMIF('R2'!$A$3:$A$3,S$6,'R2'!$I$3:$I$3)" +"IF(TODAY()>=_NX1,0,SUMIF(INDIRECT('R1'!$A$1),J$6,INDIRECT('R1'!$B$1))+SUMIF(INDIRECT('R7'!$A$1),J$6,INDIRECT('R7'!$B$1)))" +"SUMIF(INDIRECT('R1'!$A$1),L$6,INDIRECT('R1'!$B$1))+SUMIF(INDIRECT('R7'!$A$1),L$6,INDIRECT('R7'!$B$1))+L18" +"+F10+F15+F16+F12" +"SUM(H10:H16)" +"L10+L15+L16" +"+N10+N15+N16" +"SUMIF(INDIRECT('R2'!$A$1),J$6,INDIRECT('R2'!$H$1))+SUMIF(INDIRECT('R8'!$A$1),J$6,INDIRECT('R8'!$H$1))" +"SUMIF(INDIRECT('R2'!$A$1),L$6,INDIRECT('R2'!$H$1))" +"SUM(F18:AF18)" +"IF(REF_DT<=LastDay,INDEX(IntraMonth_Buckets,MATCH($A2,IntraSumMonths,0),1),INDEX(BucketTable,MATCH($A2,SumMonths,0),1))" +"INDEX(Book_Type,MATCH($B2,Book,0),1)" +"$F2&$G2" +"ROW()" +"COUNTA($C$5:$C$65536)" +"DayOfTheMonth" +"UPPER(TEXT(DATEVALUE(MONTH(TODAY())&""/""&TRIM(E2)&""/""&YEAR(TODAY())),""DD/MMM/YY""))" +"Concat(""C"", $A$5:$A$100, ""QueryPage"")" +"'Run Query'!H25" +""" ""&""'""&B5&""'""&"",""" +"TRIM(LEFT(D4,LEN(D4)-1))" +"$F$2" +"""SELECT rms_open_position.REF_DT, rms_open_position.BOOK_ID, rms_open_position.PR_CRV_CD, Sum(rms_open_position.DELTA_POSITION), Sum(rms_open_position.BENCHMARK_POSITION_QTY) FROM rms_open_position WHERE (rms_open_position.EFF_DT='"" & E5 & ""') AND (rms_open_position.BOOK_ID IN ("" &BookList& "")) GROUP BY rms_open_position.BOOK_ID, rms_open_position.REF_DT, rms_open_position.PR_CRV_CD""" +"'Run Query'!H39" +"_NXB3" +"_NXB2" +"_NX1" +"IF(J21<$F$6,1)" +"F4" +"J21+1" +"IF(J52<$F$7,2)" +"CONCATENATE(P1,Q1)" +"GRMSDetail!B2" +"GRMSDetail!A2" +"VLOOKUP('XL-OPT'!Q1,Months!$A$4:$D$288,4)" +"SUMIF(P:P,C2,R:R)" +"GRMSDetail!#REF!" +"C2" +"C3" +"CONCATENATE(C$8,C9)" +"SUMIF($O$1:$O$2500,B9,$R$1:$R$2500)/10000" +"SUMIF($O$1:$O$2500,B9,$S$1:$S$2500)/10000" +"C9" +"EOMONTH(C9,0)+1" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(E4:E65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUM(#REF!)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUM(#REF!)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(E4:E65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUM(#REF!)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"NOW()" +"DAY(C7)" +"TODAY()-1" +"C7" +"+A21" +"D25+1" +"+'Run Query'!A21" +"EOMONTH(F7,1)" +"EOMONTH(J7,12)" +"EOMONTH(L7,11)" +"EOMONTH(AP7,71)" +"CONCATENATE(TEXT(J7,""mmm-yy""),""/"",(TEXT(AP8,""mmm-yy"")))" +"SUMIF(INDIRECT('R6'!$A$1),F$6,INDIRECT('R6'!$B$1))" +"F10+SUM(J10:AF10)" +"SUMIF(INDIRECT('R3'!$A$1),H$6,INDIRECT('R3'!$B$1))" +"+SUM(F11:AF11)-H11" +"SUMIF(INDIRECT('R4'!$A$1),J$6,INDIRECT('R4'!$B$1))++SUMIF(INDIRECT('R9'!$A$1),J$6,INDIRECT('R9'!$B$1))" +"SUMIF(INDIRECT('R4'!$A$1),L$6,INDIRECT('R4'!$B$1))" +"SUMIF(INDIRECT('R5'!$A$1),F$6,INDIRECT('R5'!$B$1))" +"SUMIF(INDIRECT('R2'!$A$1),J$6,INDIRECT('R2'!$C$1))+SUMIF(INDIRECT('R8'!$A$1),J$6,INDIRECT('R8'!$C$1))" +"SUMIF('R2'!$A$3:$A$3,S$6,'R2'!$E$3:$E$3)" +"SUMIF(INDIRECT('R2'!$A$1),J$6,INDIRECT('R2'!$D$1))+SUMIF(INDIRECT('R8'!$A$1),J$6,INDIRECT('R8'!$D$1))" +"SUMIF('R2'!$A$3:$A$3,S$6,'R2'!$I$3:$I$3)" +"IF(TODAY()>=_NX1,0,SUMIF(INDIRECT('R1'!$A$1),J$6,INDIRECT('R1'!$B$1))+SUMIF(INDIRECT('R7'!$A$1),J$6,INDIRECT('R7'!$B$1)))" +"SUMIF(INDIRECT('R1'!$A$1),L$6,INDIRECT('R1'!$B$1))+SUMIF(INDIRECT('R7'!$A$1),L$6,INDIRECT('R7'!$B$1))+L18" +"+F10+F15+F16+F12" +"SUM(H10:H16)" +"L10+L15+L16" +"+N10+N15+N16" +"SUMIF(INDIRECT('R2'!$A$1),J$6,INDIRECT('R2'!$H$1))+SUMIF(INDIRECT('R8'!$A$1),J$6,INDIRECT('R8'!$H$1))" +"SUMIF(INDIRECT('R2'!$A$1),L$6,INDIRECT('R2'!$H$1))" +"SUM(F18:AF18)" +"IF(REF_DT<=LastDay,INDEX(IntraMonth_Buckets,MATCH($A2,IntraSumMonths,0),1),INDEX(BucketTable,MATCH($A2,SumMonths,0),1))" +"INDEX(Book_Type,MATCH($B2,Book,0),1)" +"$F2&$G2" +"ROW()" +"COUNTA($C$5:$C$65536)" +"DayOfTheMonth" +"UPPER(TEXT(DATEVALUE(MONTH(TODAY())&""/""&TRIM(E2)&""/""&YEAR(TODAY())),""DD/MMM/YY""))" +"Concat(""C"", $A$5:$A$100, ""QueryPage"")" +"'Run Query'!H25" +""" ""&""'""&B5&""'""&"",""" +"TRIM(LEFT(D4,LEN(D4)-1))" +"$F$2" +"""SELECT rms_open_position.REF_DT, rms_open_position.BOOK_ID, rms_open_position.PR_CRV_CD, Sum(rms_open_position.DELTA_POSITION), Sum(rms_open_position.BENCHMARK_POSITION_QTY) FROM rms_open_position WHERE (rms_open_position.EFF_DT='"" & E5 & ""') AND (rms_open_position.BOOK_ID IN ("" &BookList& "")) GROUP BY rms_open_position.BOOK_ID, rms_open_position.REF_DT, rms_open_position.PR_CRV_CD""" +"'Run Query'!H39" +"_NXB3" +"_NXB2" +"_NX1" +"IF(J21<$F$6,1)" +"F4" +"J21+1" +"IF(J52<$F$7,2)" +"CONCATENATE(P1,Q1)" +"GRMSDetail!B2" +"GRMSDetail!A2" +"VLOOKUP('XL-OPT'!Q1,Months!$A$4:$D$288,4)" +"SUMIF(P:P,C2,R:R)" +"GRMSDetail!#REF!" +"C2" +"C3" +"CONCATENATE(C$8,C9)" +"SUMIF($O$1:$O$2500,B9,$R$1:$R$2500)/10000" +"SUMIF($O$1:$O$2500,B9,$S$1:$S$2500)/10000" +"C9" +"EOMONTH(C9,0)+1" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(E4:E65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUM(#REF!)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUM(#REF!)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(E4:E65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUM(#REF!)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"NOW()" +"DAY(C7)" +"TODAY()" +"C7" +"+A21" +"post_id+1" +"D25+1" +"B27+2" +"+'Run Query'!A21" +"NOW()+1" +"EOMONTH(F7,1)" +"EOMONTH(F7,1)" +"EOMONTH(L8,1)" +"EOMONTH(F7,1)" +"EOMONTH(L7,0)" +"EOMONTH(N$8,1)" +"CONCATENATE(TEXT(J7,""mmm-yy""),""/"",(TEXT(Z7,""mmm-yy"")))" +"SUMIF(INDIRECT('R6'!$A$1),F$6,INDIRECT('R6'!$B$1))" +"F10+SUM(J10:AA10)" +"SUMIF(INDIRECT('R3'!$A$1),H$6,INDIRECT('R3'!$B$1))" +"+SUM(F11:AA11)-H11" +"SUMIF(INDIRECT('R4'!$A$1),J$6,INDIRECT('R4'!$B$1))++SUMIF(INDIRECT('R9'!$A$1),J$6,INDIRECT('R9'!$B$1))" +"SUMIF(INDIRECT('R4'!$A$1),L$6,INDIRECT('R4'!$B$1))" +"SUMIF(INDIRECT('R5'!$A$1),F$6,INDIRECT('R5'!$B$1))" +"SUMIF(INDIRECT('R2'!$A$1),J$6,INDIRECT('R2'!$C$1))+SUMIF(INDIRECT('R8'!$A$1),J$6,INDIRECT('R8'!$C$1))" +"SUMIF('R2'!$A$3:$A$3,S$6,'R2'!$E$3:$E$3)" +"SUMIF(INDIRECT('R2'!$A$1),J$6,INDIRECT('R2'!$D$1))+SUMIF(INDIRECT('R8'!$A$1),J$6,INDIRECT('R8'!$D$1))" +"SUMIF('R2'!$A$3:$A$3,S$6,'R2'!$I$3:$I$3)" +"IF(TODAY()>=_NX1,0,SUMIF(INDIRECT('R1'!$A$1),J$6,INDIRECT('R1'!$B$1))+SUMIF(INDIRECT('R7'!$A$1),J$6,INDIRECT('R7'!$B$1)))" +"SUMIF(INDIRECT('R1'!$A$1),L$6,INDIRECT('R1'!$B$1))+SUMIF(INDIRECT('R7'!$A$1),L$6,INDIRECT('R7'!$B$1))+L18" +"+F10+F15+F16+F12" +"SUM(H10:H16)" +"L10+L15+L16" +"+N10+N15+N16" +"SUMIF(INDIRECT('R2'!$A$1),J$6,INDIRECT('R2'!$H$1))+SUMIF(INDIRECT('R8'!$A$1),J$6,INDIRECT('R8'!$H$1))" +"SUMIF(INDIRECT('R2'!$A$1),L$6,INDIRECT('R2'!$H$1))" +"SUM(F18:AA18)" +"IF(REF_DT<=LastDay,INDEX(IntraMonth_Buckets,MATCH($A2,IntraSumMonths,0),1),INDEX(BucketTable,MATCH($A2,SumMonths,0),1))" +"INDEX(Book_Type,MATCH($B2,Book,0),1)" +"$F2&$G2" +"ROW()" +"COUNTA($C$5:$C$65536)" +"DayOfTheMonth" +"UPPER(TEXT(DATEVALUE(MONTH(TODAY())&""/""&TRIM(E2)&""/""&YEAR(TODAY())),""DD/MMM/YY""))" +"Concat(""C"", $A$5:$A$100, ""QueryPage"")" +"'Run Query'!H25" +""" ""&""'""&B5&""'""&"",""" +"TRIM(LEFT(D4,LEN(D4)-1))" +"$F$2" +"""SELECT rms_open_position.REF_DT, rms_open_position.BOOK_ID, rms_open_position.PR_CRV_CD, Sum(rms_open_position.DELTA_POSITION), Sum(rms_open_position.BENCHMARK_POSITION_QTY) FROM rms_open_position WHERE (rms_open_position.EFF_DT='"" & E5 & ""') AND (rms_open_position.BOOK_ID IN ("" &BookList& "")) GROUP BY rms_open_position.BOOK_ID, rms_open_position.REF_DT, rms_open_position.PR_CRV_CD""" +"'Run Query'!H39" +"_NXB3" +"_NXB2" +"_NX1" +"IF(J21<$F$6,1)" +"F4" +"J21+1" +"IF(J52<$F$7,2)" +"CONCATENATE(P1,Q1)" +"GRMSDetail!B2" +"GRMSDetail!A2" +"VLOOKUP('XL-OPT'!Q1,Months!$A$4:$D$288,4)" +"SUMIF(P:P,C2,R:R)" +"GRMSDetail!#REF!" +"C2" +"C3" +"CONCATENATE(C$8,C9)" +"SUMIF($O$1:$O$2500,B9,$R$1:$R$2500)/10000" +"SUMIF($O$1:$O$2500,B9,$S$1:$S$2500)/10000" +"C9" +"EOMONTH(C9,0)+1" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(E4:E65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUM(#REF!)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUM(#REF!)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(E4:E65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUM(#REF!)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"NOW()" +"DAY(C7)" +"TODAY()-1" +"C7" +"+A21" +"post_id+1" +"D25+1" +"B27+2" +"+'Run Query'!A21" +"EOMONTH(F7,1)" +"EOMONTH(F7,1)" +"EOMONTH(L8,1)" +"EOMONTH(F7,1)" +"EOMONTH(L7,0)" +"EOMONTH(N$8,1)" +"CONCATENATE(TEXT(J7,""mmm-yy""),""/"",(TEXT(AF8,""mmm-yy"")))" +"SUMIF(INDIRECT('R6'!$A$1),F$6,INDIRECT('R6'!$B$1))" +"F10+SUM(J10:AF10)" +"SUMIF(INDIRECT('R3'!$A$1),H$6,INDIRECT('R3'!$B$1))" +"+SUM(F11:AF11)-H11" +"SUMIF(INDIRECT('R4'!$A$1),J$6,INDIRECT('R4'!$B$1))++SUMIF(INDIRECT('R9'!$A$1),J$6,INDIRECT('R9'!$B$1))" +"SUMIF(INDIRECT('R4'!$A$1),L$6,INDIRECT('R4'!$B$1))" +"SUMIF(INDIRECT('R5'!$A$1),F$6,INDIRECT('R5'!$B$1))" +"SUMIF(INDIRECT('R2'!$A$1),J$6,INDIRECT('R2'!$C$1))+SUMIF(INDIRECT('R8'!$A$1),J$6,INDIRECT('R8'!$C$1))" +"SUMIF('R2'!$A$3:$A$3,S$6,'R2'!$E$3:$E$3)" +"SUMIF(INDIRECT('R2'!$A$1),J$6,INDIRECT('R2'!$D$1))+SUMIF(INDIRECT('R8'!$A$1),J$6,INDIRECT('R8'!$D$1))" +"SUMIF('R2'!$A$3:$A$3,S$6,'R2'!$I$3:$I$3)" +"IF(TODAY()>=_NX1,0,SUMIF(INDIRECT('R1'!$A$1),J$6,INDIRECT('R1'!$B$1))+SUMIF(INDIRECT('R7'!$A$1),J$6,INDIRECT('R7'!$B$1)))" +"SUMIF(INDIRECT('R1'!$A$1),L$6,INDIRECT('R1'!$B$1))+SUMIF(INDIRECT('R7'!$A$1),L$6,INDIRECT('R7'!$B$1))+L18" +"+F10+F15+F16+F12" +"SUM(H10:H16)" +"L10+L15+L16" +"+N10+N15+N16" +"SUMIF(INDIRECT('R2'!$A$1),J$6,INDIRECT('R2'!$H$1))+SUMIF(INDIRECT('R8'!$A$1),J$6,INDIRECT('R8'!$H$1))" +"SUMIF(INDIRECT('R2'!$A$1),L$6,INDIRECT('R2'!$H$1))" +"SUM(F18:AF18)" +"IF(REF_DT<=LastDay,INDEX(IntraMonth_Buckets,MATCH($A2,IntraSumMonths,0),1),INDEX(BucketTable,MATCH($A2,SumMonths,0),1))" +"INDEX(Book_Type,MATCH($B2,Book,0),1)" +"$F2&$G2" +"ROW()" +"COUNTA($C$5:$C$65536)" +"DayOfTheMonth" +"UPPER(TEXT(DATEVALUE(MONTH(TODAY())&""/""&TRIM(E2)&""/""&YEAR(TODAY())),""DD/MMM/YY""))" +"Concat(""C"", $A$5:$A$100, ""QueryPage"")" +"'Run Query'!H25" +""" ""&""'""&B5&""'""&"",""" +"TRIM(LEFT(D4,LEN(D4)-1))" +"$F$2" +"""SELECT rms_open_position.REF_DT, rms_open_position.BOOK_ID, rms_open_position.PR_CRV_CD, Sum(rms_open_position.DELTA_POSITION), Sum(rms_open_position.BENCHMARK_POSITION_QTY) FROM rms_open_position WHERE (rms_open_position.EFF_DT='"" & E5 & ""') AND (rms_open_position.BOOK_ID IN ("" &BookList& "")) GROUP BY rms_open_position.BOOK_ID, rms_open_position.REF_DT, rms_open_position.PR_CRV_CD""" +"'Run Query'!H39" +"_NXB3" +"_NXB2" +"_NX1" +"IF(J21<$F$6,1)" +"F4" +"J21+1" +"IF(J52<$F$7,2)" +"CONCATENATE(P1,Q1)" +"GRMSDetail!B2" +"GRMSDetail!A2" +"VLOOKUP('XL-OPT'!Q1,Months!$A$4:$D$288,4)" +"SUMIF(P:P,C2,R:R)" +"GRMSDetail!#REF!" +"C2" +"C3" +"CONCATENATE(C$8,C9)" +"SUMIF($O$1:$O$2500,B9,$R$1:$R$2500)/10000" +"SUMIF($O$1:$O$2500,B9,$S$1:$S$2500)/10000" +"C9" +"EOMONTH(C9,0)+1" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(E4:E65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUM(#REF!)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUM(#REF!)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(E4:E65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUM(#REF!)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"NOW()" +"DAY(C7)" +"TODAY()-1" +"C7" +"+A21" +"post_id+1" +"D25+1" +"B27+2" +"+'Run Query'!A21" +"EOMONTH(F7,1)" +"EOMONTH(L8,1)" +"EOMONTH(L7,0)" +"EOMONTH(N$8,1)" +"CONCATENATE(TEXT(J7,""mmm-yy""),""/"",(TEXT(AF8,""mmm-yy"")))" +"SUMIF(INDIRECT('R6'!$A$1),F$6,INDIRECT('R6'!$B$1))" +"F10+SUM(J10:AF10)" +"SUMIF(INDIRECT('R3'!$A$1),H$6,INDIRECT('R3'!$B$1))" +"+SUM(F11:AF11)-H11" +"SUMIF(INDIRECT('R4'!$A$1),J$6,INDIRECT('R4'!$B$1))++SUMIF(INDIRECT('R9'!$A$1),J$6,INDIRECT('R9'!$B$1))" +"SUMIF(INDIRECT('R4'!$A$1),L$6,INDIRECT('R4'!$B$1))" +"SUMIF(INDIRECT('R5'!$A$1),F$6,INDIRECT('R5'!$B$1))" +"SUMIF(INDIRECT('R2'!$A$1),J$6,INDIRECT('R2'!$C$1))+SUMIF(INDIRECT('R8'!$A$1),J$6,INDIRECT('R8'!$C$1))" +"SUMIF('R2'!$A$3:$A$3,S$6,'R2'!$E$3:$E$3)" +"SUMIF(INDIRECT('R2'!$A$1),J$6,INDIRECT('R2'!$D$1))+SUMIF(INDIRECT('R8'!$A$1),J$6,INDIRECT('R8'!$D$1))" +"SUMIF('R2'!$A$3:$A$3,S$6,'R2'!$I$3:$I$3)" +"IF(TODAY()>=_NX1,0,SUMIF(INDIRECT('R1'!$A$1),J$6,INDIRECT('R1'!$B$1))+SUMIF(INDIRECT('R7'!$A$1),J$6,INDIRECT('R7'!$B$1)))" +"SUMIF(INDIRECT('R1'!$A$1),L$6,INDIRECT('R1'!$B$1))+SUMIF(INDIRECT('R7'!$A$1),L$6,INDIRECT('R7'!$B$1))+L18" +"+F10+F15+F16+F12" +"SUM(H10:H16)" +"L10+L15+L16" +"+N10+N15+N16" +"SUMIF(INDIRECT('R2'!$A$1),J$6,INDIRECT('R2'!$H$1))+SUMIF(INDIRECT('R8'!$A$1),J$6,INDIRECT('R8'!$H$1))" +"SUMIF(INDIRECT('R2'!$A$1),L$6,INDIRECT('R2'!$H$1))" +"SUM(F18:AF18)" +"IF(REF_DT<=LastDay,INDEX(IntraMonth_Buckets,MATCH($A2,IntraSumMonths,0),1),INDEX(BucketTable,MATCH($A2,SumMonths,0),1))" +"INDEX(Book_Type,MATCH($B2,Book,0),1)" +"$F2&$G2" +"ROW()" +"COUNTA($C$5:$C$65536)" +"DayOfTheMonth" +"UPPER(TEXT(DATEVALUE(MONTH(TODAY())&""/""&TRIM(E2)&""/""&YEAR(TODAY())),""DD/MMM/YY""))" +"Concat(""C"", $A$5:$A$100, ""QueryPage"")" +"'Run Query'!H25" +""" ""&""'""&B5&""'""&"",""" +"TRIM(LEFT(D4,LEN(D4)-1))" +"$F$2" +"""SELECT rms_open_position.REF_DT, rms_open_position.BOOK_ID, rms_open_position.PR_CRV_CD, Sum(rms_open_position.DELTA_POSITION), Sum(rms_open_position.BENCHMARK_POSITION_QTY) FROM rms_open_position WHERE (rms_open_position.EFF_DT='"" & E5 & ""') AND (rms_open_position.BOOK_ID IN ("" &BookList& "")) GROUP BY rms_open_position.BOOK_ID, rms_open_position.REF_DT, rms_open_position.PR_CRV_CD""" +"'Run Query'!H39" +"_NXB3" +"_NXB2" +"_NX1" +"IF(J21<$F$6,1)" +"F4" +"J21+1" +"IF(J52<$F$7,2)" +"CONCATENATE(P1,Q1)" +"GRMSDetail!B2" +"GRMSDetail!A2" +"VLOOKUP('XL-OPT'!Q1,Months!$A$4:$D$288,4)" +"SUMIF(P:P,C2,R:R)" +"GRMSDetail!#REF!" +"C2" +"C3" +"CONCATENATE(C$8,C9)" +"SUMIF($O$1:$O$2500,B9,$R$1:$R$2500)/10000" +"SUMIF($O$1:$O$2500,B9,$S$1:$S$2500)/10000" +"C9" +"EOMONTH(C9,0)+1" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(E4:E65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUM(#REF!)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUM(#REF!)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(E4:E65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUM(#REF!)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"NOW()" +"DAY(C7)" +"TODAY()-1" +"C7" +"+A21" +"post_id+1" +"D25+1" +"B27+2" +"+'Run Query'!A21" +"EOMONTH(F7,1)" +"EOMONTH(J7,12)" +"EOMONTH(L7,11)" +"EOMONTH(AP7,71)" +"CONCATENATE(TEXT(J7,""mmm-yy""),""/"",(TEXT(AP8,""mmm-yy"")))" +"SUMIF(INDIRECT('R6'!$A$1),F$6,INDIRECT('R6'!$B$1))" +"F10+SUM(J10:AF10)" +"SUMIF(INDIRECT('R3'!$A$1),H$6,INDIRECT('R3'!$B$1))" +"+SUM(F11:AF11)-H11" +"SUMIF(INDIRECT('R4'!$A$1),J$6,INDIRECT('R4'!$B$1))++SUMIF(INDIRECT('R9'!$A$1),J$6,INDIRECT('R9'!$B$1))" +"SUMIF(INDIRECT('R4'!$A$1),L$6,INDIRECT('R4'!$B$1))" +"SUMIF(INDIRECT('R5'!$A$1),F$6,INDIRECT('R5'!$B$1))" +"SUMIF(INDIRECT('R2'!$A$1),J$6,INDIRECT('R2'!$C$1))+SUMIF(INDIRECT('R8'!$A$1),J$6,INDIRECT('R8'!$C$1))" +"SUMIF('R2'!$A$3:$A$3,S$6,'R2'!$E$3:$E$3)" +"SUMIF(INDIRECT('R2'!$A$1),J$6,INDIRECT('R2'!$D$1))+SUMIF(INDIRECT('R8'!$A$1),J$6,INDIRECT('R8'!$D$1))" +"SUMIF('R2'!$A$3:$A$3,S$6,'R2'!$I$3:$I$3)" +"IF(TODAY()>=_NX1,0,SUMIF(INDIRECT('R1'!$A$1),J$6,INDIRECT('R1'!$B$1))+SUMIF(INDIRECT('R7'!$A$1),J$6,INDIRECT('R7'!$B$1)))" +"SUMIF(INDIRECT('R1'!$A$1),L$6,INDIRECT('R1'!$B$1))+SUMIF(INDIRECT('R7'!$A$1),L$6,INDIRECT('R7'!$B$1))+L18" +"+F10+F15+F16+F12" +"SUM(H10:H16)" +"L10+L15+L16" +"+N10+N15+N16" +"SUMIF(INDIRECT('R2'!$A$1),J$6,INDIRECT('R2'!$H$1))+SUMIF(INDIRECT('R8'!$A$1),J$6,INDIRECT('R8'!$H$1))" +"SUMIF(INDIRECT('R2'!$A$1),L$6,INDIRECT('R2'!$H$1))" +"SUM(F18:AF18)" +"IF(REF_DT<=LastDay,INDEX(IntraMonth_Buckets,MATCH($A2,IntraSumMonths,0),1),INDEX(BucketTable,MATCH($A2,SumMonths,0),1))" +"INDEX(Book_Type,MATCH($B2,Book,0),1)" +"$F2&$G2" +"ROW()" +"COUNTA($C$5:$C$65536)" +"DayOfTheMonth" +"UPPER(TEXT(DATEVALUE(MONTH(TODAY())&""/""&TRIM(E2)&""/""&YEAR(TODAY())),""DD/MMM/YY""))" +"Concat(""C"", $A$5:$A$100, ""QueryPage"")" +"'Run Query'!H25" +""" ""&""'""&B5&""'""&"",""" +"TRIM(LEFT(D4,LEN(D4)-1))" +"$F$2" +"""SELECT rms_open_position.REF_DT, rms_open_position.BOOK_ID, rms_open_position.PR_CRV_CD, Sum(rms_open_position.DELTA_POSITION), Sum(rms_open_position.BENCHMARK_POSITION_QTY) FROM rms_open_position WHERE (rms_open_position.EFF_DT='"" & E5 & ""') AND (rms_open_position.BOOK_ID IN ("" &BookList& "")) GROUP BY rms_open_position.BOOK_ID, rms_open_position.REF_DT, rms_open_position.PR_CRV_CD""" +"'Run Query'!H39" +"_NXB3" +"_NXB2" +"_NX1" +"IF(J21<$F$6,1)" +"F4" +"J21+1" +"IF(J52<$F$7,2)" +"CONCATENATE(P1,Q1)" +"GRMSDetail!B2" +"GRMSDetail!A2" +"VLOOKUP('XL-OPT'!Q1,Months!$A$4:$D$288,4)" +"SUMIF(P:P,C2,R:R)" +"GRMSDetail!#REF!" +"C2" +"C3" +"CONCATENATE(C$8,C9)" +"SUMIF($O$1:$O$2500,B9,$R$1:$R$2500)/10000" +"SUMIF($O$1:$O$2500,B9,$S$1:$S$2500)/10000" +"C9" +"EOMONTH(C9,0)+1" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(E4:E65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUM(#REF!)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUM(#REF!)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(E4:E65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUM(#REF!)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"NOW()" +"DAY(C7)" +"TODAY()" +"C7" +"+A21" +"post_id+1" +"D25+1" +"B27+2" +"J27+J9" +"+'Run Query'!A21" +"NOW()+1" +"EOMONTH(F7,1)" +"EOMONTH(F7,1)" +"EOMONTH(L8,1)" +"EOMONTH(F7,1)" +"EOMONTH(L7,0)" +"EOMONTH(N$8,1)" +"EOMONTH(AD7,1)" +"EOMONTH(AF7,6)" +"EOMONTH(AH7,264)" +"CONCATENATE(TEXT(J7,""mmm-yy""),""/"",(TEXT(AH8,""mmm-yy"")))" +"SUMIF(INDIRECT('R6'!$A$1),F$6,INDIRECT('R6'!$B$1))" +"F10+SUM(J10:AH10)" +"SUMIF(INDIRECT('R3'!$A$1),H$6,INDIRECT('R3'!$B$1))" +"+SUM(F11:AH11)-H11" +"SUMIF(INDIRECT('R4'!$A$1),J$6,INDIRECT('R4'!$B$1))++SUMIF(INDIRECT('R9'!$A$1),J$6,INDIRECT('R9'!$B$1))" +"SUMIF(INDIRECT('R4'!$A$1),L$6,INDIRECT('R4'!$B$1))" +"SUMIF(INDIRECT('R5'!$A$1),F$6,INDIRECT('R5'!$B$1))" +"SUMIF(INDIRECT('R2'!$A$1),J$6,INDIRECT('R2'!$C$1))+SUMIF(INDIRECT('R8'!$A$1),J$6,INDIRECT('R8'!$C$1))" +"SUMIF('R2'!$A$3:$A$3,S$6,'R2'!$E$3:$E$3)" +"SUMIF(INDIRECT('R2'!$A$1),J$6,INDIRECT('R2'!$D$1))+SUMIF(INDIRECT('R8'!$A$1),J$6,INDIRECT('R8'!$D$1))" +"SUMIF('R2'!$A$3:$A$3,S$6,'R2'!$I$3:$I$3)" +"IF(TODAY()>=_NX1,0,SUMIF(INDIRECT('R1'!$A$1),J$6,INDIRECT('R1'!$B$1))+SUMIF(INDIRECT('R7'!$A$1),J$6,INDIRECT('R7'!$B$1)))" +"SUMIF(INDIRECT('R1'!$A$1),L$6,INDIRECT('R1'!$B$1))+SUMIF(INDIRECT('R7'!$A$1),L$6,INDIRECT('R7'!$B$1))+L18" +"+F10+F15+F16+F12" +"SUM(H10:H16)" +"L10+L15+L16" +"+N10+N15+N16" +"SUMIF(INDIRECT('R2'!$A$1),J$6,INDIRECT('R2'!$H$1))+SUMIF(INDIRECT('R8'!$A$1),J$6,INDIRECT('R8'!$H$1))" +"SUMIF(INDIRECT('R2'!$A$1),L$6,INDIRECT('R2'!$H$1))" +"SUM(F18:AH18)" +"A9 & "" GRMS Positions""" +"SUMIF(INDIRECT(QueryPage!$I$2),F$6&$E24,INDIRECT(QueryPage!$G$2))/10000" +"SUM(F24:AH24)-H24" +"H11" +"SUMIF(INDIRECT(QueryPage!$I$2),J$6&$E29,INDIRECT(QueryPage!$H$2))/10000" +"SUM(F30:AH30)-H29" +"F24+F25+F29+F30" +"SUM(H24:H31)" +"IF(REF_DT<=LastDay,INDEX(IntraMonth_Buckets,MATCH($A2,IntraSumMonths,0),1),INDEX(BucketTable,MATCH($A2,SumMonths,0),1))" +"INDEX(Book_Type,MATCH($B2,Book,0),1)" +"$F2&$G2" +"ROW()" +"COUNTA($C$5:$C$65536)" +"DayOfTheMonth" +"UPPER(TEXT(DATEVALUE(MONTH(TODAY())&""/""&TRIM(E2)&""/""&YEAR(TODAY())),""DD/MMM/YY""))" +"Concat(""C"", $A$5:$A$100, ""QueryPage"")" +"'Run Query'!H25" +""" ""&""'""&B5&""'""&"",""" +"TRIM(LEFT(D4,LEN(D4)-1))" +"$F$2" +"""SELECT rms_open_position.REF_DT, rms_open_position.BOOK_ID, rms_open_position.PR_CRV_CD, Sum(rms_open_position.DELTA_POSITION), Sum(rms_open_position.BENCHMARK_POSITION_QTY) FROM rms_open_position WHERE (rms_open_position.EFF_DT='"" & E5 & ""') AND (rms_open_position.BOOK_ID IN ("" &BookList& "")) GROUP BY rms_open_position.BOOK_ID, rms_open_position.REF_DT, rms_open_position.PR_CRV_CD""" +"'Run Query'!H39" +"_NXB3" +"_NXB2" +"_NX1" +"IF(J21<$F$6,1)" +"F4" +"J21+1" +"IF(J52<$F$7,2)" +"CONCATENATE(P1,Q1)" +"GRMSDetail!B2" +"GRMSDetail!A2" +"VLOOKUP('XL-OPT'!Q1,Months!$A$4:$D$288,4)" +"SUMIF(P:P,C2,R:R)" +"GRMSDetail!#REF!" +"C2" +"C3" +"CONCATENATE(C$8,C9)" +"SUMIF($O$1:$O$2500,B9,$R$1:$R$2500)/10000" +"SUMIF($O$1:$O$2500,B9,$S$1:$S$2500)/10000" +"C9" +"EOMONTH(C9,0)+1" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(E4:E65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUM(#REF!)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUM(#REF!)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(E4:E65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUM(#REF!)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUM(C14:G14)" +"S14" +"SUM(I15:Q15)" +"R15-SUM(C15:F15)" +"3435373.28" +"-1143484.53" +"3806491.02" +"1440600+2094227.18" +"-780518.53" +"1488620+2097548.35" +"54272.45" +"1440600+2155125+523555" +"-688157.24" +"64480" +"1488620+2226962.5+49000" +"1488620+2226962.5+280768.6" +"60180" +"1440600+2155125" +"-823500.74" +"54000" +"1488620+2226962.5" +"108405" +"55800" +"1440600+2155147.48" +"984410+2226962.5+3423.22" +"+L7" +"+G33" +"D40-E40" +"+F40+I40" +"+A14" +"+L15" +"SUM(M42:N42)" +"+D42" +"+G42" +"+P42+Q42" +"+O42-R42" +"81885.52" +"80637.9" +"60729.98" +"49200.86" +"77388.46" +"SUM(D39:D52)" +"+J53" +"E24" +"-D25" +"SUM(N58:N60)" +"TODAY()" +"19500+2646700" +"848600+1271600" +"P23*0.7457*P26" +"429+58702.4" +"18494.24+28431.2" +"SUBTOTAL(9,B8:B12)" +"B13/B7" +"8000" +"B22*24*B21" +"(B7*1.341)/B23" +"B26" +"B22*24*B21*B26*0.0124" +"2114700*1.341" +"B7*1.341" +"B30/L23" +"D30/B23" +"B27" +"'LF Vol Profile'!J17" +"'LF Vol Profile'!K9" +"'LF Vol Profile'!L7" +"B32-B27" +"B27+B33" +"B35/B21" +"B39*B21" +"B38-B35" +"2800*O21" +"P35*(1+$P$49)" +"B43-B35" +"SUM(B45:M45)" +"SUM(B45:Y45)" +"D7+0.01" +"E21" +"K56+738" +"J69+714" +"+B16*1.341" +"+B17*0.0124" +"B18-B19" +"B11+B20" +"B24/B9" +"B36+B41+#REF!+#REF!+#REF!" +"B36+B41+#REF!+#REF!+#REF!" +"(1+C2/2)^(-2*(B2-$D$1)/365.25)" +"$C$11" +"SUM(C13:C204)" +"SUM(I13:I134)" +"IF(ISNUMBER(A13),SUM(E13:H13),"""")" +"+C13/'Discount curve'!D2" +"+E13/'Discount curve'!D2" +"$C$11" +"SUM(C13:C204)" +"SUM(T13:T134)" +"IF(ISNUMBER(A13),SUM(E13:P13),"""")" +"+C13/'Discount curve'!D2" +"+E13/'Discount curve'!$D2" +"$C$11" +"SUM(C13:C204)" +"SUM(S13:S134)" +"IF(ISNUMBER(A13),SUM(E13:N13),"""")" +"+C13/'Discount curve'!D2" +"+E13/'Discount curve'!$D2" +"SUM(I13:I134)" +"+C13/'Discount curve'!D2" +"+E13/'Discount curve'!D2" +"SUM(T13:T134)" +"+C13/'Discount curve'!D2" +"+E13/'Discount curve'!$D2" +"SUM(R13:R134)" +"+C13/'Discount curve'!D2" +"+E13/'Discount curve'!$D2" +"B29" +"B29+1" +"B31" +"B29" +"B29+1" +"B31" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([4]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[3]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[4]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[4]mtd!$Y$47" +"+O12" +"[4]mtd!$Y$57" +"[5]Sheet1!$O$266/100" +"SUM([5]Sheet1!$Q$266:$AG$266)/100" +"SUM([5]Sheet1!$AI$266:$AI$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"B11/B10-1" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([4]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[3]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[4]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[4]mtd!$Y$47" +"+O12" +"[4]mtd!$Y$57" +"[5]Sheet1!$O$266/100" +"SUM([5]Sheet1!$Q$266:$AG$266)/100" +"SUM([5]Sheet1!$AI$266:$AI$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([3]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[5]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[3]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[3]mtd!$Y$47" +"+O12+2003" +"[3]mtd!$Y$57" +"[4]Sheet1!$Q$266/100" +"SUM([4]Sheet1!$S$266:$AG$266)/100" +"SUM([4]Sheet1!$AI$266:$AI$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([3]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[5]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[3]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[3]mtd!$Y$47" +"+O12+2003+3152" +"[3]mtd!$Y$57" +"[4]Sheet1!$S$266/100" +"SUM([4]Sheet1!$U$266:$AK$266)/100" +"SUM([4]Sheet1!$AI$266:$AM$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"+J2+0" +"[1]!BLPH(B9,""PX LAST"",$B$2,"" "",0,FALSE,""W"",""N"",""C"",,338,2)" +"[1]!BLPH(J9,""PX LAST"",$J$2,"" "",0,FALSE,""W"",""N"",""C"",,337,2)" +"+IF(M11="""","""",K11-M11)" +"+IF(P11="""","""",P11+K11)" +"+IF(R11="""","""",R11+M11)" +"IF(T11="""","""",T11-U11)" +"+A11+7" +"SUM(D2:D15)" +"F444-F443" +"C445-C444" +"E4-E3" +"J4-E55" +"AI4-AD56" +"AVERAGE(F4,K4,P4,U4,Z4,AE4,AJ4,AO4)" +"AVERAGE(AU25:AU28)" +"B441-AP23" +"B36+B41+'Wsuppl 8-7-00'!B31+'Wsuppl 8-7-00'!B36+'Wsuppl 8-7-00'!B41" +"B36+B41+'Wsuppl 8-7-00'!B31+'Wsuppl 8-7-00'!B36+'Wsuppl 8-7-00'!B41" +"B36+B41+'Wsuppl 8-7-00'!B31+'Wsuppl 8-7-00'!B36+'Wsuppl 8-7-00'!B41" +"B36+B41+'Wsuppl 8-7-00'!B31+'Wsuppl 8-7-00'!B36+'Wsuppl 8-7-00'!B41" +"B29" +"B29+1" +"B31" +"B29" +"B29+1" +"B31" +"B29" +"B31" +"B29" +"B29+1" +"B31" +"B29" +"B29+1" +"B31" +"B29" +"B29+1" +"B31" +"B29" +"B29+1" +"B31" +"B29" +"B31" +"B29" +"B29+1" +"B31" +"B29" +"B29+1" +"B31" +"B29" +"B29+1" +"B31" +"B29" +"B29+1" +"B31" +"B29" +"B31" +"B29" +"B29+1" +"B31" +"B29" +"B29+1" +"B31" +"B29" +"B29+1" +"B31" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"IF(E29>0,+E29+0.06,0)" +"SUM(C12:C36)" +"SUM(G12:G35)" +"+'Feb 2002'!J34" +"IF(E17>0,+E17+0.06,0)" +"C17*E17" +"+J15+I17-G17" +"+B17+1" +"C18*F18" +"+J17+I18-G18" +"+E25" +"40000+70000" +"SUM(C17:C48)" +"SUM(E7:E11)" +"+E12-E13" +"+C18+7" +"+'Mar 2002'!G49" +"+E21+E14-E22" +"B29" +"B29+1" +"B31" +"C12*E12" +"+I12-G12" +"+B12+1" +"IF(E13>0,+E13+0.05,0)" +"C13*F13" +"+J12+I13-G13" +"IF(E29>0,+E29+0.06,0)" +"SUM(C12:C36)" +"SUM(G12:G35)" +"+'Feb 2002'!J34" +"IF(E17>0,+E17+0.06,0)" +"C17*E17" +"+J15+I17-G17" +"+B17+1" +"C18*F18" +"+J17+I18-G18" +"+E25" +"SUM(C17:C48)" +"+'Mar 2002'!J47" +"+C17*F17" +"+J15+I17-G17" +"+B17+1" +"IF(E18>0,+E18+0.06,0)" +"C18*F18" +"+J17+I18-G18" +"SUM(C17:C48)" +"SUM(D8:D12)" +"-'Feb 2002'!G37" +"+D13+D14" +"+C19+7" +"SUM(D17:D23)" +"-'Mar 2002'!G49" +"+D15+D24+D25" +"SUM(D29:D32)" +"-204000*3.44" +"-(10000*3.27)-(10000*29*3.3)" +"-'Apr 2002'!G49" +"SUM(D35:D37)" +"+D38+D33+D26" +"B29" +"B29+1" +"B31" +"B29" +"B29+1" +"B31" +"B29" +"B31" +"B29" +"B29+1" +"B31" +"B29" +"B29+1" +"B31" +"B29" +"B29+1" +"B31" +"B29" +"B29+1" +"B31" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([4]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[3]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[4]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[4]mtd!$Y$47" +"+O12" +"[4]mtd!$Y$57" +"[5]Sheet1!$O$266/100" +"SUM([5]Sheet1!$Q$266:$AG$266)/100" +"SUM([5]Sheet1!$AI$266:$AI$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"B29" +"B31" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([4]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[3]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[4]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[4]mtd!$Y$47" +"+O12" +"[4]mtd!$Y$57" +"[5]Sheet1!$O$266/100" +"SUM([5]Sheet1!$Q$266:$AG$266)/100" +"SUM([5]Sheet1!$AI$266:$AI$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"B29" +"B29+1" +"B44" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([4]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[3]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[4]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[4]mtd!$Y$47" +"+O12" +"[4]mtd!$Y$57" +"[5]Sheet1!$O$266/100" +"SUM([5]Sheet1!$Q$266:$AG$266)/100" +"SUM([5]Sheet1!$AI$266:$AI$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([4]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[3]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[4]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[4]mtd!$Y$47" +"+O12" +"[4]mtd!$Y$57" +"[5]Sheet1!$O$266/100" +"SUM([5]Sheet1!$Q$266:$AG$266)/100" +"SUM([5]Sheet1!$AI$266:$AI$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"B29" +"B29+1" +"B31" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([4]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[3]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[4]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[4]mtd!$Y$47" +"+O12" +"[4]mtd!$Y$57" +"[5]Sheet1!$O$266/100" +"SUM([5]Sheet1!$Q$266:$AG$266)/100" +"SUM([5]Sheet1!$AI$266:$AI$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([4]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[3]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[4]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[4]mtd!$Y$47" +"+O12" +"[4]mtd!$Y$57" +"[5]Sheet1!$O$266/100" +"SUM([5]Sheet1!$Q$266:$AG$266)/100" +"SUM([5]Sheet1!$AI$266:$AI$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([4]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[3]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[4]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[4]mtd!$Y$47" +"+O12" +"[4]mtd!$Y$57" +"[5]Sheet1!$O$266/100" +"SUM([5]Sheet1!$Q$266:$AG$266)/100" +"SUM([5]Sheet1!$AI$266:$AI$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([4]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[3]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[4]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[4]mtd!$Y$47" +"+O12" +"[4]mtd!$Y$57" +"[5]Sheet1!$O$266/100" +"SUM([5]Sheet1!$Q$266:$AG$266)/100" +"SUM([5]Sheet1!$AI$266:$AI$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([4]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[3]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[4]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[4]mtd!$Y$47" +"+O12" +"[4]mtd!$Y$57" +"[5]Sheet1!$O$266/100" +"SUM([5]Sheet1!$Q$266:$AG$266)/100" +"SUM([5]Sheet1!$AI$266:$AI$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([4]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[3]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[4]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[4]mtd!$Y$47" +"+O12" +"[4]mtd!$Y$57" +"[5]Sheet1!$O$266/100" +"SUM([5]Sheet1!$Q$266:$AG$266)/100" +"SUM([5]Sheet1!$AI$266:$AI$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([4]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[3]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[4]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[4]mtd!$Y$47" +"+O12" +"[4]mtd!$Y$57" +"[5]Sheet1!$O$266/100" +"SUM([5]Sheet1!$Q$266:$AG$266)/100" +"SUM([5]Sheet1!$AI$266:$AI$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([4]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[3]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[4]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[4]mtd!$Y$47" +"+O12" +"[4]mtd!$Y$57" +"[5]Sheet1!$O$266/100" +"SUM([5]Sheet1!$Q$266:$AG$266)/100" +"SUM([5]Sheet1!$AI$266:$AI$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([4]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[3]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[4]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[4]mtd!$Y$47" +"+O12" +"[4]mtd!$Y$57" +"[5]Sheet1!$O$266/100" +"SUM([5]Sheet1!$Q$266:$AG$266)/100" +"SUM([5]Sheet1!$AI$266:$AI$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([4]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[3]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[4]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[4]mtd!$Y$47" +"+O12+2003" +"[4]mtd!$Y$57" +"[5]Sheet1!$O$266/100" +"SUM([5]Sheet1!$Q$266:$AG$266)/100" +"SUM([5]Sheet1!$AI$266:$AI$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([4]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[3]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[4]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[4]mtd!$Y$47" +"+O12+2003" +"[4]mtd!$Y$57" +"[5]Sheet1!$O$266/100" +"SUM([5]Sheet1!$Q$266:$AG$266)/100" +"SUM([5]Sheet1!$AI$266:$AI$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([4]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[3]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[4]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[4]mtd!$Y$47" +"+O12+2003" +"[4]mtd!$Y$57" +"[5]Sheet1!$O$266/100" +"SUM([5]Sheet1!$Q$266:$AG$266)/100" +"SUM([5]Sheet1!$AI$266:$AI$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([4]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[3]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[4]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[4]mtd!$Y$47" +"+O12+2003" +"[4]mtd!$Y$57" +"[5]Sheet1!$O$266/100" +"SUM([5]Sheet1!$Q$266:$AG$266)/100" +"SUM([5]Sheet1!$AI$266:$AI$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([4]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[3]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[4]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[4]mtd!$Y$47" +"+O12+2003" +"[4]mtd!$Y$57" +"[5]Sheet1!$O$266/100" +"SUM([5]Sheet1!$Q$266:$AG$266)/100" +"SUM([5]Sheet1!$AI$266:$AI$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([4]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[3]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[4]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[4]mtd!$Y$47" +"+O12+2003" +"[4]mtd!$Y$57" +"[5]Sheet1!$O$266/100" +"SUM([5]Sheet1!$Q$266:$AG$266)/100" +"SUM([5]Sheet1!$AI$266:$AI$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([3]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[5]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[3]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[3]mtd!$Y$47" +"+O12+2003" +"[3]mtd!$Y$57" +"[4]Sheet1!$Q$266/100" +"SUM([4]Sheet1!$S$266:$AG$266)/100" +"SUM([4]Sheet1!$AI$266:$AI$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([3]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[5]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[3]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[3]mtd!$Y$47" +"+O12+2003" +"[3]mtd!$Y$57" +"[4]Sheet1!$Q$266/100" +"SUM([4]Sheet1!$S$266:$AG$266)/100" +"SUM([4]Sheet1!$AI$266:$AI$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([3]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[5]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[3]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[3]mtd!$Y$47" +"+O12+2003" +"[3]mtd!$Y$57" +"[4]Sheet1!$Q$266/100" +"SUM([4]Sheet1!$S$266:$AG$266)/100" +"SUM([4]Sheet1!$AI$266:$AI$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([3]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[5]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[3]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[3]mtd!$Y$47" +"+O12+2003" +"[3]mtd!$Y$57" +"[4]Sheet1!$Q$266/100" +"SUM([4]Sheet1!$S$266:$AG$266)/100" +"SUM([4]Sheet1!$AI$266:$AI$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([4]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[3]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[4]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[4]mtd!$Y$47" +"+O12+2003" +"[4]mtd!$Y$57" +"[5]Sheet1!$Q$266/100" +"SUM([5]Sheet1!$S$266:$AK$266)/100" +"SUM([5]Sheet1!$AI$266:$AM$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([4]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[3]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[4]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[4]mtd!$Y$47" +"+O12+2003" +"[4]mtd!$Y$57" +"[5]Sheet1!$Q$266/100" +"SUM([5]Sheet1!$S$266:$AK$266)/100" +"SUM([5]Sheet1!$AI$266:$AM$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([4]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[3]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[4]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[4]mtd!$Y$47" +"+O12+2003" +"[4]mtd!$Y$57" +"[5]Sheet1!$Q$266/100" +"SUM([5]Sheet1!$S$266:$AK$266)/100" +"SUM([5]Sheet1!$AI$266:$AM$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([4]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[3]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[4]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[4]mtd!$Y$47" +"+O12+2003" +"[4]mtd!$Y$57" +"[5]Sheet1!$Q$266/100" +"SUM([5]Sheet1!$S$266:$AK$266)/100" +"SUM([5]Sheet1!$AI$266:$AM$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([4]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[3]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[4]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[4]mtd!$Y$47" +"+O12+2003" +"[4]mtd!$Y$57" +"[5]Sheet1!$Q$266/100" +"SUM([5]Sheet1!$S$266:$AK$266)/100" +"SUM([5]Sheet1!$AI$266:$AM$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([4]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[3]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[4]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[4]mtd!$Y$47" +"+O12+2003" +"[4]mtd!$Y$57" +"[5]Sheet1!$Q$266/100" +"SUM([5]Sheet1!$S$266:$AK$266)/100" +"SUM([5]Sheet1!$AI$266:$AM$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([4]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[3]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[4]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[4]mtd!$Y$47" +"+O12+2003" +"[4]mtd!$Y$57" +"[5]Sheet1!$Q$266/100" +"SUM([5]Sheet1!$S$266:$AK$266)/100" +"SUM([5]Sheet1!$AI$266:$AM$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([4]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[3]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[4]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[4]mtd!$Y$47" +"+O12+2003" +"[4]mtd!$Y$57" +"[5]Sheet1!$Q$266/100" +"SUM([5]Sheet1!$S$266:$AK$266)/100" +"SUM([5]Sheet1!$AI$266:$AM$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([3]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[5]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[3]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[3]mtd!$Y$47" +"+O12+2003" +"[3]mtd!$Y$57" +"[4]Sheet1!$S$266/100" +"SUM([4]Sheet1!$U$266:$AK$266)/100" +"SUM([4]Sheet1!$AI$266:$AM$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([3]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[5]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[3]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[3]mtd!$Y$47" +"+O12+2003" +"[3]mtd!$Y$57" +"[4]Sheet1!$S$266/100" +"SUM([4]Sheet1!$U$266:$AK$266)/100" +"SUM([4]Sheet1!$AI$266:$AM$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"L3-L2" +"+L21+71" +"3200-2283" +"L45-K41" +"L44/6" +"11*77" +"2283+Z44" +"L3-L2" +"L3-L2" +"L3-L2" +"K24-K23" +"15/65" +"3200-2419" +"Y33/9" +"K35+V36" +"11*77" +"2283+Z44" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([3]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[5]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[3]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[3]mtd!$Y$47" +"+O12+2003+3152" +"[3]mtd!$Y$57" +"[4]Sheet1!$S$266/100" +"SUM([4]Sheet1!$U$266:$AK$266)/100" +"SUM([4]Sheet1!$AI$266:$AM$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([3]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[5]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[3]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[3]mtd!$Y$47" +"+O12+2003+3152" +"[3]mtd!$Y$57" +"[4]Sheet1!$S$266/100" +"SUM([4]Sheet1!$U$266:$AK$266)/100" +"SUM([4]Sheet1!$AI$266:$AM$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([3]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[5]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[3]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[3]mtd!$Y$47" +"+O12+2003+3152" +"[3]mtd!$Y$57" +"[4]Sheet1!$S$266/100" +"SUM([4]Sheet1!$U$266:$AK$266)/100" +"SUM([4]Sheet1!$AI$266:$AM$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([3]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[5]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[3]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[3]mtd!$Y$47" +"+O12+2003+3152" +"[3]mtd!$Y$57" +"[4]Sheet1!$S$266/100" +"SUM([4]Sheet1!$U$266:$AK$266)/100" +"SUM([4]Sheet1!$AI$266:$AM$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([3]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[5]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[3]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[3]mtd!$Y$47" +"+O12+2003+3152" +"[3]mtd!$Y$57" +"[4]Sheet1!$S$266/100" +"SUM([4]Sheet1!$U$266:$AK$266)/100" +"SUM([4]Sheet1!$AI$266:$AM$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([3]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[5]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[3]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[3]mtd!$Y$47" +"+O12+2003+3152" +"[3]mtd!$Y$57" +"[4]Sheet1!$S$266/100" +"SUM([4]Sheet1!$U$266:$AK$266)/100" +"SUM([4]Sheet1!$AI$266:$AM$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([3]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[5]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[3]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[3]mtd!$Y$47" +"+O12+2003+3152" +"[3]mtd!$Y$57" +"[4]Sheet1!$S$266/100" +"SUM([4]Sheet1!$U$266:$AK$266)/100" +"SUM([4]Sheet1!$AI$266:$AM$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([3]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[5]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[3]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[3]mtd!$Y$47" +"+O12+2003+3152" +"[3]mtd!$Y$57" +"[4]Sheet1!$S$266/100" +"SUM([4]Sheet1!$U$266:$AK$266)/100" +"SUM([4]Sheet1!$AI$266:$AM$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([3]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[5]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[3]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[3]mtd!$Y$47" +"+O12+2003+3152" +"[3]mtd!$Y$57" +"[4]Sheet1!$S$266/100" +"SUM([4]Sheet1!$U$266:$AK$266)/100" +"SUM([4]Sheet1!$AI$266:$AM$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([3]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[5]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[3]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[3]mtd!$Y$47" +"+O12+2003+3152" +"[3]mtd!$Y$57" +"[4]Sheet1!$S$266/100" +"SUM([4]Sheet1!$U$266:$AK$266)/100" +"SUM([4]Sheet1!$AI$266:$AM$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([3]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[5]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[3]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[3]mtd!$Y$47" +"+O12+2003+3152" +"[3]mtd!$Y$57" +"[4]Sheet1!$S$266/100" +"SUM([4]Sheet1!$U$266:$AK$266)/100" +"SUM([4]Sheet1!$AI$266:$AM$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([3]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[5]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[3]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[3]mtd!$Y$47" +"+O12+2003+3152" +"[3]mtd!$Y$57" +"[4]Sheet1!$S$266/100" +"SUM([4]Sheet1!$U$266:$AK$266)/100" +"SUM([4]Sheet1!$AI$266:$AM$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"-682.070348400001+663" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([3]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[5]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[3]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[3]mtd!$Y$47" +"+O12+2003+3152" +"[3]mtd!$Y$57" +"[4]Sheet1!$S$266/100" +"SUM([4]Sheet1!$U$266:$AK$266)/100" +"SUM([4]Sheet1!$AI$266:$AM$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([3]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[5]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[3]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[3]mtd!$Y$47" +"+O12+2003+3152" +"[3]mtd!$Y$57" +"[4]Sheet1!$S$266/100" +"SUM([4]Sheet1!$U$266:$AK$266)/100" +"SUM([4]Sheet1!$AI$266:$AM$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([3]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[5]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[3]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[3]mtd!$Y$47" +"+O12+2003+3152" +"[3]mtd!$Y$57" +"[4]Sheet1!$S$266/100" +"SUM([4]Sheet1!$U$266:$AK$266)/100" +"SUM([4]Sheet1!$AI$266:$AM$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"'Bridgeline DPR2'!Q4" +"('Bridgeline DPR2'!P10)" +"""As of ""&TEXT([3]daily!$C$5,""mmmm d, yyyy"")" +"+M12" +"O10-M10" +"P10-M10" +"Q10-M10" +"SUM(C13:C15)" +"VLOOKUP(""BRIDEGELINE"",[5]QRY_CONTROLS_VAR!$A$1:$C$125,3)/1000*-1" +"[3]daily!$Y$140" +"(+'5 Day Roll'!B7)" +"[3]mtd!$Y$47" +"+O12+2003+3152" +"[3]mtd!$Y$57" +"[4]Sheet1!$S$266/100" +"SUM([4]Sheet1!$U$266:$AK$266)/100" +"SUM([4]Sheet1!$AI$266:$AM$266)/100" +"O18-M18" +"P18-M18" +"Q18-M18" +"+M10" +"O28+$M10-O10" +"""As of ""&TEXT(New [1]Summary!$P$4,""mmmm d, yyyy"")" +"SUM(C7:G7)" +"+'Bridgeline DPR2'!M12" +"'Northeast Pricing'!E4-'Northeast Pricing'!D4" +"'Northeast Pricing'!I6-'Northeast Pricing'!$D6" +"'Northeast Pricing'!I6-'Northeast Pricing'!$E6" +"'Northeast Pricing'!D4-'Northeast Pricing'!E4" +"+C12-B12" +"C12+B12" +"COUNTIF(F2:F1500,""=S"")" +"COUNTIF(F2:F1500,""=B"")" +"+O1-N1" +"DATE(LEFT(D2,4),MID(D2,5,2),MID(D2,7,2))" +"IF(RIGHT(C2,8)=""Off-Peak"",""Off-Peak"", ""Peak"")" +"+S537-S538" +"+S541/S540" +"COUNTIF(K2:K6202,""=S"")" +"COUNTIF(K2:K6202,""=B"")" +"+P1-O1" +"DATE(LEFT(I2,4),MID(I2,5,2),MID(I2,7,2))" +"SUM(C6:E6)" +"0.08+0.12" +"SUM(C7:E7)+0.26" +"0.07+0.12" +"SUM(C8:D8)" +"0.35+0.04" +"0.06+0.31" +"0.04+0.6" +"+C16+D16" +"SUM(E25,C25)" +"0.093+0.226" +"0.303+1.15-0.973" +"0.23+0.17" +"+D34+C34" +"SUM(C37)" +"SUM(C43:E43)+0.27" +"0.12+0.07" +"0.02+0.27" +"0.08+0.14" +"0.13+0.31" +"0.04+0.31" +"0.093+0.127" +"0.1443+1.15-0.814" +"0.04+0.17" +"1.97+2.85" +"1.6+3" +"0.6+9" +"1.85+4.66" +"2.12+5.09" +"2.2+4" +"2.7+3.6" +"0.5+6.6" +"1.85+3.33" +"2.2+3" +"13.75+20.01" +"20.8+11.5" +"3+46" +"12.92+23.31" +"14.83+35.59" +"16+21" +"25.4+18.6" +"59.7+86.7" +"90+50" +"14+200" +"56+100.99" +"64.23+154.2" +"68+93" +"110+80.6" +"+B5*0.0113" +"0.00049*B5" +"+D5+C5" +"SUM(B5:D5)" +"SUM(H5:J5)" +"+B5*0.0113" +"SUM(B5:C5)" +"+A15" +"B17*C17" +"C17" +"E17+H17" +"IF(CA17+CB17=0,""NA"",CC17/CB17)" +"IF(MIN($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17, $BJ17,$BO17,$BT17,$BY17)=0,""NA"",MIN($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17,$BJ17,$BO17,$BT17,$BY17))" +"IF(MAX($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17,$BJ17,$BO17,$BT17,$BY17)=0,""NA"",MAX($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17,$BJ17,$BO17,$BT17,$BY17))" +"A17" +"SUM(CB17:CB32)" +"C6*31" +"(F6-E6)*D6" +"C7*30" +"VLOOKUP($A2,[2]Peak_Forward!$A$7:$L$70,2,0)" +"VLOOKUP($A2,[2]Peak_Forward!$A$7:$L$70,6,0)" +"VLOOKUP($A2,[2]Peak_Forward!$A$7:$L$70,7,0)" +"VLOOKUP($A2,[2]Peak_Forward!$A$7:$L$70,10,0)" +"VLOOKUP($A2,[2]Peak_Forward!$A$7:$L$70,11,0)" +"VLOOKUP($A2,[2]Peak_Forward!$A$7:$L$70,12,0)" +"VLOOKUP($A2,[2]Fuel_Px!$I$7:$N$70,2,0)" +"VLOOKUP($A2,[2]Fuel_Px!$I$7:$N$70,6,0)" +"I2-H2" +"[2]Fuel_Px!S7" +"[2]Fuel_Px!V7" +"[2]Cals_peak!I5" +"[2]Cals_offpeak!I5" +"B2" +"[2]Peak_Forward!B8" +"[2]Peak_Forward!F8" +"[2]Peak_Forward!J8" +"AVERAGE(B3:B5)" +"AVERAGE(B6:B7)" +"AVERAGE(B8:B9)" +"B10" +"AVERAGE(B12:B13)" +"AVERAGE(B6:B17)" +"AVERAGE(B15:B17)" +"AVERAGE(B18:B19)" +"AVERAGE(B20:B21)" +"B22" +"AVERAGE(B24:B25)" +"AVERAGE(B18:B29)" +"AVERAGE(B27:B29)" +"AVERAGE(B30:B31)" +"AVERAGE(B32:B33)" +"B34" +"AVERAGE(B36:B37)" +"AVERAGE(B30:B41)" +"AVERAGE(B39:B41)" +"AVERAGE(B4:B8)" +"AVERAGE(B16:B20)" +"AVERAGE(B28:B32)" +"+(C2+B2)/(C7+B7)*1000" +"+(C14+B14)/(C6+B6)*1000" +"+(C15+B15)/(C4+B4)*1000" +"+(C3+B3)/(C6+B6)*1000" +"+(C11+B11)/(C6+B6)*1000" +"+(C3+B3)/(C6+B6)*1000" +"+(C13+B13)/(C6+B6)*1000" +"+(C14+B14)/(C6+B6)*1000" +"+(C10+B10)/(C6+B6)*1000" +"(B3+C3)/2" +"D3-E3" +"(H3*16)*F3" +"'DAY AHEAD WORK SHEET'!I18" +"M3-L3" +"'EOL LINKS'!B3" +"'EOL LINKS'!B6" +"B11" +"SUM(L3:L18)/16" +"SUM(((M23*8)*L23)+((M24*16)*L24))/L26" +"SUM(((N23*8)*L23)+((N24*16)*L24))/L26" +"SUM((L23*8)+(L24*16))" +"SUM(B21:B26)/6" +"SUM(F20:F26)/7" +"SUM(G12:G26)/15" +"(H28*304)*F28" +"'EOL LINKS'!I1" +"(H29*368)*F29" +"SUM(I5:I32)" +"((M31*8)+(M32*16))/24" +"'EOL LINKS'!B11" +"(B3+C3)/2" +"'off peak link'!F8" +"SUM((B3+C3)/2)-E3" +"G3+H3" +"D3/AK3" +"J3-N3" +"J3-T3" +"'EOL LINKS'!B5" +"Marks!C3" +"SUM((W3+X3)/2)-Y3" +"SUM((W3+X3)/2)/AK3" +"[1]!'NGV1,PRIM ACT 1,1'" +"[1]!'NGV1,SECOND ACTIVY 1,1'" +"Marks!H3" +"'EOL LINKS'!B10" +"[1]!'NGX1,PRIM ACT 1,1'" +"[1]!'NGX1,SECOND ACTIVY 1,1'" +"'EOL LINKS'!B9" +"[1]!'NGZ1,PRIM ACT 1,1'" +"[1]!'NGZ1,SECOND ACTIVY 1,1'" +"SUM((B3*376)+(B4*384)+(B5*424))/1184" +"SUM((W3*368)+(W4*336)+(W5*320))/1024" +"SUM(((AW4*8)*AV4)+((AW5*16)*AV5))/AV7" +"SUM(((AX4*8)*AV4)+((AX5*16)*AV5))/AV7" +"'EOL LINKS'!B39" +"'off peak link'!F11" +"'EOL LINKS'!B18" +"Marks!C6" +"[1]!'NGF2,PRIM ACT 1,1'" +"[1]!'NGF2,SECOND ACTIVY 1,1'" +"Marks!H6" +"SUM((AV4*8)+(AV5*16))" +"'EOL LINKS'!B39" +"'EOL LINKS'!B18" +"[1]!'NGG2,PRIM ACT 1,1'" +"[1]!'NGG2,SECOND ACTIVY 1,1'" +"[1]!'NGH2,PRIM ACT 1,1'" +"[1]!'NGH2,SECOND ACTIVY 1,1'" +"'EOL LINKS'!B40" +"'EOL LINKS'!B19" +"[1]!'NGJ2,PRIM ACT 1,1'" +"[1]!'NGJ2,SECOND ACTIVY 1,1'" +"[1]!'NGK2,PRIM ACT 1,1'" +"[1]!'NGK2,SECOND ACTIVY 1,1'" +"[1]!'NGM2,PRIM ACT 1,1'" +"[1]!'NGM2,SECOND ACTIVY 1,1'" +"'EOL LINKS'!B38" +"[1]!'NGN2,PRIM ACT 1,1'" +"[1]!'NGN2,SECOND ACTIVY 1,1'" +"'EOL LINKS'!B38" +"'EOL LINKS'!B22" +"[1]!'NGQ2,PRIM ACT 1,1'" +"[1]!'NGQ2,SECOND ACTIVY 1,1'" +"((AV12*8)+(AV13*16))/24" +"'EOL LINKS'!B43" +"[1]!'NGU2,PRIM ACT 1,1'" +"[1]!'NGU2,SECOND ACTIVY 1,1'" +"[1]!'NGV2,PRIM ACT 1,1'" +"[1]!'NGV2,SECOND ACTIVY 1,1'" +"'EOL LINKS'!B44" +"'EOL LINKS'!B24" +"[1]!'NGX2,PRIM ACT 1,1'" +"[1]!'NGX2,SECOND ACTIVY 1,1'" +"'EOL LINKS'!B44" +"[1]!'NGZ2,PRIM ACT 1,1'" +"[1]!'NGZ2,SECOND ACTIVY 1,1'" +"SUM((B7*392)+(B8*352)+(B9*408)+(B10*368)+(B11*392)+(B12*400)+(B13*392)+(B14*392)+(B15*400)+(B16*376)+(B17*400)+(B18*408))/4680" +"SUM((J7*392)+(J8*352)+(J9*392)+(J10*384)+(J11*392)+(J12*384)+(J13*392)+(J14*392)+(J15*384)+(J16*376)+(J17*400)+(J18*408))/4648" +"SUM((W7*352)+(W8*320)+(W9*336)+(W10*352)+(W11*352)+(W12*320)+(W13*352)+(W14*352)+(W15*320)+(W16*368)+(W17*320)+(W18*336))/4080" +"'EOL LINKS'!B36" +"Marks!O3" +"'EOL LINKS'!B25" +"Marks!N3" +"B20" +"E20" +"W20" +"[1]!'NGF3,PRIM ACT 1,1'" +"[1]!'NGF3,SECOND ACTIVY 1,1'" +"Marks!H18" +"P23-Q21" +"Q23-P21" +"R21-R23" +"AF21-AG23" +"AG21-AF23" +"[1]!'NGG3,PRIM ACT 1,1'" +"[1]!'NGG3,SECOND ACTIVY 1,1'" +"E16" +"'EOL LINKS'!B45" +"'off peak link'!F23" +"B36" +"E36" +"'EOL LINKS'!B26" +"Marks!C18" +"'EOL LINKS'!B53" +"Marks!N4" +"[1]!'NGH3,PRIM ACT 1,1'" +"[1]!'NGH3,SECOND ACTIVY 1,1'" +"'EOL LINKS'!B45" +"[1]!'NGJ3,PRIM ACT 1,1'" +"[1]!'NGJ3,SECOND ACTIVY 1,1'" +"D18" +"'EOL LINKS'!B34" +"Marks!O5" +"'EOL LINKS'!B54" +"Marks!N5" +"[1]!'NGK3,PRIM ACT 1,1'" +"[1]!'NGK3,SECOND ACTIVY 1,1'" +"SUM((AV22*376)+(AV23*400)+(AV24*408))/1184" +"'EOL LINKS'!B46" +"'EOL LINKS'!B27" +"[1]!'NGM3,PRIM ACT 1,1'" +"[1]!'NGM3,SECOND ACTIVY 1,1'" +"'EOL LINKS'!B35" +"Marks!O6" +"'EOL LINKS'!B55" +"Marks!N6" +"[1]!'NGN3,PRIM ACT 1,1'" +"[1]!'NGN3,SECOND ACTIVY 1,1'" +"[1]!'NGQ3,PRIM ACT 1,1'" +"[1]!'NGQ3,SECOND ACTIVY 1,1'" +"Marks!O7" +"Marks!N7" +"[1]!'NGU3,PRIM ACT 1,1'" +"[1]!'NGU3,SECOND ACTIVY 1,1'" +"'EOL LINKS'!B49" +"'EOL LINKS'!B30" +"[1]!'NGV3,PRIM ACT 1,1'" +"[1]!'NGV3,SECOND ACTIVY 1,1'" +"Marks!O8" +"Marks!N8" +"[1]!'NGX3,PRIM ACT 1,1'" +"[1]!'NGX3,SECOND ACTIVY 1,1'" +"'off peak link'!F20" +"[1]!'NGZ3,PRIM ACT 1,1'" +"[1]!'NGZ3,SECOND ACTIVY 1,1'" +"'EOL LINKS'!B51" +"Marks!O9" +"'EOL LINKS'!B32" +"Marks!N9" +"'EOL LINKS'!B51" +"'EOL LINKS'!B32" +"SUM((B23*392)+(B24*352)+(B25*408)+(B26*368)+(B27*408)+(B28*384)+(B29*392)+(B30*408)+(B31*384)+(B32*376)+(B33*416)+(B34*392))/4680" +"E36" +"Marks!O10" +"SUM((W23*352)+(W24*320)+(W25*336)+(W26*352)+(W27*336)+(W28*336)+(W29*352)+(W30*336)+(W31*336)+(W32*368)+(W33*304)+(W34*352))/4080" +"Marks!N10" +"'EOL LINKS'!B33" +"Marks!O4" +"Marks!N4" +"Marks!N11" +"[2]Offpeak_Forward!A1" +"[2]Offpeak_Forward!B3" +"[2]Offpeak_Forward!B3" +"[2]Offpeak_Forward!B3" +"[2]Offpeak_Forward!M3" +"[2]Offpeak_Forward!M3" +"[2]Offpeak_Forward!M3" +"[2]Offpeak_Forward!M3" +"[2]Offpeak_Forward!AG3" +"AVERAGE(H7:L7,A8:K8)" +"AVERAGE(A7:G7,L8)" +"A7" +"AVERAGE(A7:L8)" +"B7" +"AVERAGE(H18:H33)" +"C7" +"D7" +"AVERAGE(H11:H17,H34)" +"E7" +"F7" +"AVERAGE(H11:H34)" +"G7" +"H7" +"I7" +"J7" +"K7" +"L7" +"A8" +"B8" +"C8" +"D8" +"E8" +"F8" +"G8" +"H8" +"I8" +"J8" +"K8" +"L8" +"+C12-B12" +"C12+B12" +"COUNTIF(F2:F1500,""=S"")" +"COUNTIF(F2:F1500,""=B"")" +"+O1-N1" +"DATE(LEFT(D2,4),MID(D2,5,2),MID(D2,7,2))" +"IF(RIGHT(C2,8)=""Off-Peak"",""Off-Peak"", ""Peak"")" +"+S537-S538" +"+S541/S540" +"+Sheet1!A25" +"+Sheet1!A25" +"+Sheet1!A25" +"+Sheet1!A25" +"+Sheet1!A25" +"+Sheet1!A25" +"+Sheet1!A30" +"COUNTIF(K2:K6202,""=S"")" +"COUNTIF(K2:K6202,""=B"")" +"+P1-O1" +"DATE(LEFT(I2,4),MID(I2,5,2),MID(I2,7,2))" +"0.5" +"((A23-A22)+(A22-A21)+(A21-A20)+(A20-A19))/4" +"I22-H23/2" +"I22+H23/2" +"0.06" +"J23-H24/2" +"J23+H24/2" +"J25-H25" +"J24+G25" +"G25+0.01" +"G26+0.02" +"G30+0.01" +"G31+0.04" +"H34-0.01" +"I34" +"I35+H35" +"G39+0.15" +"A40+240" +"1850" +"G45*0.7" +"SUM(G8:R8)" +"K9*C9" +"SUM(L9:L10)" +"J15*L14" +"L14-L15" +"SUM(J9:J13)" +"L11" +"SUM(L16:L18)" +"K8*D8" +"SUM(L8:L21)" +"L22*0.2" +"L22-L23" +"K8*D8" +"SUM(L8:L14)" +"L15*0.3" +"(L15-L16)" +"L17*0.2" +"SUM(L17:L18)" +"K8*D8" +"SUM(D10:D10)" +"D12" +"D11+D14" +"SUM(L8:L24)" +"L25*0.3" +"L25-L26" +"L27*0.2" +"SUM(L27:L28)" +"L30/D30" +"D8*K8" +"C8+1" +"D21" +"SUM(L8:L24)" +"L25*0.3" +"L25-L26" +"L27*0.2" +"SUM(L27:L28)" +"L30/D30" +"C6*D6" +"SUM(E6:E14)" +"B74*0.3" +"B74-C74" +"D74*0.2" +"SUM(E20:E29)" +"SUM(E35:E42)" +"SUM(E48:E68)" +"SUM(B74:B77)" +"C4*D4" +"SUM(E4:E8)" +"B37*0.3" +"B37-C37" +"D37*0.2" +"SUM(E14:E22)" +"SUM(E28:E31)" +"SUM(B37:B39)" +"K8*D8" +"SUM(L8:L33)" +"L34*0.45" +"L34-L35" +"K8*D8" +"SUM(D10:D10)" +"D12" +"D11+D14" +"SUM(L8:L24)" +"L25*0.45" +"L25-L26" +"L27*0.2" +"SUM(L27:L28)" +"L30/D30" +"D8*K8" +"C8+1" +"D21" +"SUM(L8:L24)" +"L25*0.45" +"L25-L26" +"L27*0.2" +"SUM(L27:L28)" +"L31/D31" +"K8*D8" +"L12*0.45" +"SUM(L12-L13)" +"L14*0.3" +"SUM(L14:L15)" +"K8*D8" +"SUM(L8:L18)" +"L19*0.45" +"SUM(L19-L20)" +"L21*0.3" +"SUM(L21:L22)" +"K8*D8" +"SUM(L8:L21)" +"L22*0.35" +"L22-L23" +"L24*0.2" +"SUM(L24:L25)" +"ROUND(17.5*180000,0)" +"AF21-AE21" +"AG21*18000*17.5" +"EDATE(A22,1)" +"'F Trades'!$I$21" +"SUMPRODUCT(D7:D24,E7:E24)+SUMPRODUCT(K7:K26,L7:L26)+C5" +"SUM(B7:B26)" +"B6+I6" +"SUM(I7:I24)" +"SUM(D7:D11)" +"'F Trades'!L18" +"E7*30+C$5" +"'F Trades'!AA18" +"L7*30+C$5" +"'F Trades'!M18" +"'F Trades'!AB18" +"'F Trades'!N18" +"'F Trades'!AC18" +"'F Trades'!O18" +"'F Trades'!AD18" +"'F Trades'!P18" +"'F Trades'!AE18" +"SUM(D13:D18)" +"'F Trades'!Q18" +"'F Trades'!AF18" +"'F Trades'!R18" +"'F Trades'!AG18" +"'F Trades'!S18" +"'F Trades'!AH18" +"'F Trades'!T18" +"'F Trades'!AI18" +"'F Trades'!U18" +"'F Trades'!AJ18" +"'F Trades'!AK18" +"'F Trades'!V18" +"'F Trades'!AL18" +"'F Trades'!W18" +"'F Trades'!AM18" +"'F Trades'!X18" +"'F Trades'!AN18" +"'F Trades'!Y18" +"'F Trades'!AO18" +"'F Trades'!Z18" +"'F Trades'!AP18" +"SUM(B40:B57)" +"'W Trades'!$I$6" +"SUMPRODUCT(D40:D57,E40:E57)+SUMPRODUCT(K40:K57,L40:L57)+C38" +"'W Trades'!$L$3" +"'W Trades'!$M$3" +"'W Trades'!$N$3" +"'W Trades'!$O$3" +"'W Trades'!$P$3" +"'W Trades'!$Q$3" +"'W Trades'!$AF$3" +"'W Trades'!$R$3" +"'W Trades'!$AG$3" +"'W Trades'!$S$3" +"'W Trades'!$AH$3" +"'W Trades'!$T$3" +"'W Trades'!$AI$3" +"'W Trades'!$AJ$3" +"'W Trades'!$V$3" +"'W Trades'!$AK$3" +"'W Trades'!$W$3" +"'W Trades'!$AL$3" +"'W Trades'!$X$3" +"'W Trades'!$AM$3" +"'W Trades'!$Y$3" +"'W Trades'!$AN$3" +"'W Trades'!$Z$3" +"'W Trades'!$AO$3" +"SUM(L24:L216)" +"SUM(I24:I252)" +"SUM(J24:J120)" +"LEFT(L22,4)" +"LEFT(D24,4)" +"-E24*C24" +"IF(F24=I$22,I24,"""")" +"IF(H24=""Rams"",IF(I$22=F24,C24,""""),"""")" +"IF($H24=L$23,$C24,IF($H24=L$20,$C24,IF($H24=L$21,$C24,"""")))" +"IF($H111=L$23,$C111,"""")" +"SUM(L9:L205)" +"SUM(I9:I121)" +"LEFT(L7,4)" +"IF(D9<>"""",LEFT(D9,4),"""")" +"-C9*E9" +"IF($H9=L$8,$C9,IF($H9=L$5,$C9,IF($H9=L$6,$C9,"""")))" +"IF($H19=L$8,$C19,"""")" +"IF(E107<>"""",LEFT(D107,4),"""")" +"ROUND(17.5*180000,0)" +"ROUND(17.5*180000,0)" +"WORKDAY(CurveData,1)" +"SUM(G6:G278)" +"IF(ISERROR(ROUND(INDEX(VegaTable,MATCH(B6,VegaMonth,0),3)/1000,4)),0,ROUND(INDEX(VegaTable,MATCH(B6,VegaMonth,0),3)/1000,4))" +"M6" +"IF(E6="""","""",D6+E6)" +"(C6*E6)*100000" +"ROUND(E6,4)*100" +"O6-D6" +"[2]Front!M13" +"O6-R6" +"EOMONTH(B6,0)+1" +"F5" +"EOMONTH(CurveData,0)+1" +"D5-0.005" +"D5+0.005" +"D244-D256" +"D5-C5" +"C151-D151" +"D151-C151" +"WORKDAY(CurveData,1)" +"SUM(G6:G278)" +"IF(ISERROR(ROUND(INDEX(VegaTable,MATCH(B6,VegaMonth,0),3)/1000,4)),0,ROUND(INDEX(VegaTable,MATCH(B6,VegaMonth,0),3)/1000,4))" +"M6" +"IF(E6="""","""",D6+E6)" +"(C6*E6)*100000" +"ROUND(E6,4)*100" +"O6-D6" +"[2]Front!M13" +"O6-R6" +"EOMONTH(B6,0)+1" +"F5" +"EOMONTH(CurveData,0)+1" +"D244-D256" +"D244-D256" +"D244-D256" +"E9+P9" +"G9+R9" +"AVERAGE(F11:F157)" +"AVERAGE(Q11:Q157)" +"SUM(D3:D4)" +"SUM(E11:E157)" +"SUM(H11:H157)" +"E11/A11" +"F11*Curves!B2" +"G11*A11" +"D11" +"P11/A11" +"Q11*Curves!B2" +"R11*A11" +"B13-B12" +"B57-B55" +"F57*Curves!B47" +"Q57*Curves!B47" +"F112*Curves!B101" +"Q112*Curves!B101" +"B9/(A10-A9)" +"SUM(B9:B70)" +"B9/(A10-A9)" +"SUM(B9:B70)" +"WEEKNUM(C3)&""-""&YEAR(C3)" +"E3/100*42/5.825-F3" +"IF(OR(MONTH(C3)<=3,MONTH(C3)>=10),""Oct-Mar"",""Apr-Sep"")" +"SUMIF(DailyData!$B$3:$B$1505,WeeklyAvg!B4,DailyData!$D$3:$D$1505)/COUNTIF(DailyData!$B$3:$B$1505,WeeklyAvg!B4)" +"IF(ISNA(VLOOKUP($C5+52&""-""&IF($C5>13,D$4,D$4),WeeklyAvg!$B:$C,2,FALSE)),VLOOKUP($C5&""-""&IF($C5>13,D$4,D$4+1),WeeklyAvg!$B:$C,2,FALSE),VLOOKUP($C5+52&""-""&IF($C5>13,D$4,D$4),WeeklyAvg!$B:$C,2,FALSE))" +"VLOOKUP($C5&""-""&D$4,WeeklyAvg!$B:$C,2,FALSE)" +"YEAR(I6)" +"YEAR(C6)" +"C6" +"C130" +"C254" +"C378" +"C502" +"C626" +"YEAR(I6)" +"YEAR(#REF!)" +"YEAR(C6)" +"C6" +"C120" +"C246" +"+B2+1" +"SUM(B2:B145)" +"C11+(C11*$C$7*(1-$C$8))" +"E11+(E11*$E$7)" +"(E15+(E15*$E$7))" +"E11+((E16-1000)*(1-$F$9))" +"C34" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$45,'[1]AGA Storage'!$N$45,'[1]AGA Storage'!$P$45)" +"AVERAGE('[1]AGA Storage'!$H$45,'[1]AGA Storage'!$J$45,'[1]AGA Storage'!$L$45,'[1]AGA Storage'!$N$45,'[1]AGA Storage'!$P$45)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$45,'[1]AGA Storage'!$AJ$45,'[1]AGA Storage'!$AL$45)" +"AVERAGE('[1]AGA Storage'!$AD$45,'[1]AGA Storage'!$AF$45,'[1]AGA Storage'!$AH$45,'[1]AGA Storage'!$AJ$45,'[1]AGA Storage'!$AL$45)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$45,'[1]AGA Storage'!$BF$45,'[1]AGA Storage'!$BH$45)" +"AVERAGE('[1]AGA Storage'!$AZ$45,'[1]AGA Storage'!$BB$45,'[1]AGA Storage'!$BD$45,'[1]AGA Storage'!$BF$45,'[1]AGA Storage'!$H$45)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"N22+[2]STOR951!$E$25/7*3-6-94-146+[3]STOR951!$E$25/7*6" +"D62+[3]STOR951!$E$25/7*1+[1]STOR951!$E$25" +"(F62-D62)/8" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[96]STOR951!$D$13" +"[96]STOR951!$D$17" +"[96]STOR951!$D$21" +"[96]STOR951!$D$25" +"[96]STOR951!$G$13" +"[96]STOR951!$G$17" +"[96]STOR951!$G$21" +"[96]STOR951!$G$25" +"[96]STOR951!$E$13" +"[96]STOR951!$E$17" +"[96]STOR951!$E$21" +"[96]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[97]STOR951!$D$13" +"[97]STOR951!$D$17" +"[97]STOR951!$D$21" +"[97]STOR951!$D$25" +"[97]STOR951!$G$13" +"[97]STOR951!$G$17" +"[97]STOR951!$G$21" +"[97]STOR951!$G$25" +"[97]STOR951!$E$13" +"[97]STOR951!$E$17" +"[97]STOR951!$E$21" +"[97]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[98]STOR951!$D$13" +"[98]STOR951!$D$17" +"[98]STOR951!$D$21" +"[98]STOR951!$D$25" +"[98]STOR951!$G$13" +"[98]STOR951!$G$17" +"[98]STOR951!$G$21" +"[98]STOR951!$G$25" +"[98]STOR951!$E$13" +"[98]STOR951!$E$17" +"[98]STOR951!$E$21" +"[98]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[99]STOR951!$D$13" +"[99]STOR951!$D$17" +"[99]STOR951!$D$21" +"[99]STOR951!$D$25" +"[99]STOR951!$G$13" +"[99]STOR951!$G$17" +"[99]STOR951!$G$21" +"[99]STOR951!$G$25" +"[99]STOR951!$E$13" +"[99]STOR951!$E$17" +"[99]STOR951!$E$21" +"[99]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[100]STOR951!$D$13" +"[100]STOR951!$D$17" +"[100]STOR951!$D$21" +"[100]STOR951!$D$25" +"[100]STOR951!$G$13" +"[100]STOR951!$G$17" +"[100]STOR951!$G$21" +"[100]STOR951!$G$25" +"[100]STOR951!$E$13" +"[100]STOR951!$E$17" +"[100]STOR951!$E$21" +"[100]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[101]STOR951!$D$13" +"[101]STOR951!$D$17" +"[101]STOR951!$D$21" +"[101]STOR951!$D$25" +"[101]STOR951!$G$13" +"[101]STOR951!$G$17" +"[101]STOR951!$G$21" +"[101]STOR951!$G$25" +"[101]STOR951!$E$13" +"[101]STOR951!$E$17" +"[101]STOR951!$E$21" +"[101]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[102]STOR951!$D$13" +"[102]STOR951!$D$17" +"[102]STOR951!$D$21" +"[102]STOR951!$D$25" +"[102]STOR951!$G$13" +"[102]STOR951!$G$17" +"[102]STOR951!$G$21" +"[102]STOR951!$G$25" +"[102]STOR951!$E$13" +"[102]STOR951!$E$17" +"[102]STOR951!$E$21" +"[102]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"SUM(S6+2)" +"Z6+1" +"SUM(G10:H10)" +"SUM(H35:H35)" +"SUM(G10:G41)" +"AE123" +"C84" +"SUM(B49:B77)" +"SUM(J82)" +"Q103" +"SUM(J17:J79)" +"X114" +"SUM(C80:C83)" +"SUM(Q5:Q99)" +"AC109+2" +"SUM(X5:X110)" +"SUM(AE4:AE116)" +"SUM(AF4:AF116)" +"SUM(AE121:AE122)" +"H12+1" +"SUM(I3:I49)" +"D3+SUM(Q6:Q9)+2100" +"Trades!J2" +"Trades!L2" +"D6*30+D$3+2100" +"Curves!D4" +"1/2.2" +"1/(1+E4)*30" +"8/15" +"IF(G4>0,1/(1+G4))*30" +"4/7" +"C4" +"LEFT(C4,4)" +"11/8" +"SUM(D4:D7)" +"SUM(J6:J82)" +"SUM(L6:L158)" +"LEFT(D6,4)" +"-E6*C6" +"IF($I6=L$5,$C6,"""")" +"0.5" +"IF(B20=""Sell"",K19-10000,(IF(B20=""Buy"",K19+10000,K19)))" +"IF(B20=""sell"",10000*J20,IF(B20=""Buy"",-10000*I20,0))+M19" +"IF(K20<0,K20*((I20+J20)/2)+M20,K20*((I20+J20)/2)-M20)" +"((A23-A22)+(A22-A21)+(A21-A20)+(A20-A19))/4" +"I22-H23/2" +"I22+H23/2" +"0.06" +"J23-H24/2" +"J23+H24/2" +"J25-H25" +"J24+G25" +"G25+0.01" +"G26+0.02" +"G30+0.01" +"G31+0.04" +"H34-0.01" +"I34" +"I35+H35" +"G39+0.15" +"A40+240" +"1850" +"G45*0.7" +"I50+0.22" +"J50-0.22" +"A51+80" +"A52+20" +"A53+3" +"A54+2" +"I55-F56" +"J55+H56" +"A56+5" +"H56+0.02+0.01" +"A58+4" +"H61+0.02+0.02" +"A63+30" +"AR4+1" +"VLOOKUP(E19,Trans,2,FALSE)" +"MAX($J$2,VLOOKUP(D19,Intensity,2,TRUE))" +"IF(C19=""Buy"",J19,IF(C19=""Sell"",K19,""""))" +"IF(C20<>""null"",RAND()*240+B19,240+B19)" +"MAX(0,IF(C20=""Buy"",E19+1,E19-MAX(1,ROUND($F$5*E19,0))))" +"MAX(0,IF(C20=""Sell"",F19+1,F19-MAX(1,ROUND($F$5*F19,0))))" +"MAX($J$3,IF(C20=""Buy"",MAX(0,VLOOKUP(E20,Trans,3,FALSE)+G19),MAX(0,G19-MAX(0.01,ROUND(G19*$F$4,2)))))" +"MAX($J$3,IF(C20=""Sell"",MAX(0,VLOOKUP(F20,Trans,3,FALSE)+H19),MAX(0,H19-MAX(0.01,ROUND(H19*$F$4,2)))))" +"MAX($J$2,H20+$J$4,G20+0.01,IF(C20=""Sell"",VLOOKUP(F20,Trans,2,FALSE),IF(C20=""Buy"",VLOOKUP(E20,Trans,2,FALSE),0))+VLOOKUP(D20,Intensity,2,TRUE)+I19)" +"IF(C20=""Sell"",K20-I20,IF(C20=""Buy"",J19-G20,((J19+K19)/2-I20/2)))" +"IF(C20=""Sell"",K19+H20,IF(C20=""Buy"",J20+I20,((J19+K19)/2+I20/2)))" +"(J20+K20)/2" +"IF(C20=""Buy"",J19,IF(C20=""Sell"",K19,""""))" +"IF(C20=""Buy"",(M20*10000+P19*N19)/(P19+10000),N19)" +"IF(C20=""Sell"",(M20*10000+Q19*O19)/(Q19+10000),O19)" +"IF(C20=""Buy"",P19+10000,P19)" +"IF(C20=""Sell"",Q19+10000,Q19)" +"P20-Q20" +"Q20*O20-P20*N20" +"R20*L20+S20" +"((B23-B22)+(B22-B21)+(B21-B20)+(B20-B19))/4" +"AQ4+1" +"IF(T19>$N$2,E19+$N$3,E19)" +"IF(T19<$N$2*-1,F19+$N$3,F19)" +"VLOOKUP(E19,Trans,2,FALSE)" +"MAX($J$2,VLOOKUP(D19,Intensity2,2,TRUE))" +"(L19+M19)/2" +"IF(C19=""Buy"",L19,IF(C19=""Sell"",M19,""""))" +"model1!B20" +"MAX(0,IF(C20=""Buy"",E19+1,E19-MAX(1,ROUND($F$5*E19,0))))" +"MAX(0,IF(C20=""Sell"",F19+1,F19-MAX(1,ROUND($F$5*F19,0))))" +"IF(T20>$N$2,E20+$N$3,IF(T20<0,IF(L19>Q20,E20+$N$3,E20),E20))" +"IF(T20<$N$2*-1,F20+$N$3,IF(T20>0,(IF(M19-Q20-J2*(1+$N$4)>0,F20+$N$3,F20)),F20))" +"MAX($J$3,IF(C20=""Buy"",MAX(0,VLOOKUP(G20,Trans2,3,FALSE)+I19),MAX(0,I19-MAX(0.01,ROUND(I19*$F$4,2)))))" +"MAX($J$3,IF(C20=""Sell"",MAX(0,VLOOKUP(H20,Trans2,3,FALSE)+J19),MAX(0,J19-MAX(0.01,ROUND(J19*$F$4,2)))))" +"MAX($J$2,J20+$J$4,I20+0.01,IF(C20=""Sell"",VLOOKUP(F20,Trans2,2,FALSE),IF(C20=""Buy"",VLOOKUP(E20,Trans2,2,FALSE),0))+VLOOKUP(D20,Intensity2,2,TRUE)+K19)" +"IF(C20=""Sell"",M20-K20,IF(C20=""Buy"",L19-I20,((L19+M19)/2-K20/2)))" +"IF(C20=""Sell"",M19+J20,IF(C20=""Buy"",L20+K20,((L19+M19)/2+K20/2)))" +"IF(C20=""Buy"",L19,IF(C20=""Sell"",M19,""""))" +"IF(C20=""Buy"",(O20*10000+R19*P19)/(R19+10000),P19)" +"IF(C20=""Sell"",(O20*10000+S19*Q19)/(S19+10000),Q19)" +"IF(C20=""Buy"",R19+10000,R19)" +"IF(C20=""Sell"",S19+10000,S19)" +"R20-S20" +"S20*Q20-R20*P20" +"T20*N20+U20" +"((B23-B22)+(B22-B21)+(B21-B20)+(B20-B19))/4" +"AU4+1" +"IF(X19>$R$2,E19+$R$3,E19)" +"IF(X19<$R$2*-1,F19+$R$3,F19)" +"VLOOKUP(E19,Trans,2,FALSE)" +"MAX($L$2,VLOOKUP(D19,Intensity2,2,TRUE))" +"(P19+Q19)/2" +"IF(C19=""Buy"",P19,IF(C19=""Sell"",Q19,""""))" +"model1!B20" +"MAX(0,IF(C20=""Buy"",E19+1,E19-MAX(1,ROUND($F$5*E19,0))))" +"MAX(0,IF(C20=""Sell"",F19+1,F19-MAX(1,ROUND($F$5*F19,0))))" +"IF(X20>$R$2,E20+$R$3,IF(X20<0,IF(P19>U20,E20+$R$3,E20),E20))" +"IF(X20<$R$2*-1,F20+$R$3,IF(X20>0,(IF(Q19-U20-L2*(1+$R$4)>0,F20+$R$3,F20)),F20))" +"IF(H20>4,IF(G204,IF(H20J20,K20,MAX(K20,L20))" +"IF(I20<>J20,L20,MAX(K20,L20))" +"MAX($L$2,N20+$L$4,M20+0.01,IF(C20=""Sell"",VLOOKUP(F20,Trans2,2,FALSE),IF(C20=""Buy"",VLOOKUP(E20,Trans2,2,FALSE),0))+VLOOKUP(D20,Intensity2,2,TRUE)+O19)" +"IF(C20=""Sell"",Q20-O20,IF(C20=""Buy"",P19-M20,((P19+Q19)/2-O20/2)))" +"IF(C20=""Sell"",Q19+N20,IF(C20=""Buy"",P20+O20,((P19+Q19)/2+O20/2)))" +"IF(C20=""Buy"",P19,IF(C20=""Sell"",Q19,""""))" +"IF(C20=""Buy"",(S20*10000+V19*T19)/(V19+10000),T19)" +"IF(C20=""Sell"",(S20*10000+W19*U19)/(W19+10000),U19)" +"IF(C20=""Buy"",V19+10000,V19)" +"IF(C20=""Sell"",W19+10000,W19)" +"V20-W20" +"W20*U20-V20*T20" +"X20*R20+Y20" +"((B23-B22)+(B22-B21)+(B21-B20)+(B20-B19))/4" +"AU4+1" +"AW10+0.02" +"AW14+0.04" +"AW17+0.15" +"IF(Q19>$N$2,E19+$N$3,E19)" +"VLOOKUP(E19,Trans,2,FALSE)" +"(I19+J19)/2" +"IF(C19=""Buy"",I19,IF(C19=""Sell"",J19,""""))" +"model1!B20" +"IF(C20=""Sell"",E19-1,IF(C20=""Buy"",E19+1,IF(AND(C20=""null"",E19>0),E19-1,IF(AND(C20=""null"",E19<0),E19+1,E19))))" +"IF(ABS(Q20)>$N$2,ABS(E20)+$N$3,ABS(E20))" +"MAX($J$3,IF(C20<>""null"",VLOOKUP(F20,Transs3,3,FALSE),ROUND(G19*(1-$F$4),2)))" +"ROUND(MAX($J$2,G20+$J$4,IF(C20<>""null"",VLOOKUP(F20,Transs3,2,FALSE)+VLOOKUP(D20,Intensity2,2,TRUE)+H19,H19-$J$5)),2)" +"IF(C20=""Sell"",J20-H19,IF(C20=""Buy"",I19-G19,((I19+J19)/2-H19/2)))" +"IF(C20=""Sell"",J19+G19,IF(C20=""Buy"",I20+H19,((I19+J19)/2+H19/2)))" +"IF(C20=""Buy"",I19,IF(C20=""Sell"",J19,""""))" +"IF(C20=""Buy"",(L20*10000+O19*M19)/(O19+10000),M19)" +"IF(C20=""Sell"",(L20*10000+P19*N19)/(P19+10000),N19)" +"IF(C20=""Buy"",O19+10000,O19)" +"IF(C20=""Sell"",P19+10000,P19)" +"O20-P20" +"P20*N20-O20*M20" +"Q20*K20+R20" +"((B23-B22)+(B22-B21)+(B21-B20)+(B20-B19))/4" +"model1!T182" +"model2!V173" +"model3!Z173" +"simple3!S173" +"'F Trades'!$I$21" +"SUMPRODUCT(D7:D24,E7:E24)+SUMPRODUCT(K7:K26,L7:L26)+C5" +"SUM(B7:B26)" +"B6+I6" +"SUM(I7:I24)" +"SUM(D7:D11)" +"'F Trades'!L18" +"E7*30+C$5" +"'F Trades'!AA18" +"'F Trades'!M18" +"'F Trades'!AB18" +"'F Trades'!N18" +"'F Trades'!AC18" +"'F Trades'!O18" +"'F Trades'!AD18" +"'F Trades'!P18" +"'F Trades'!AE18" +"SUM(D13:D18)" +"'F Trades'!Q18" +"'F Trades'!AF18" +"'F Trades'!R18" +"'F Trades'!AG18" +"'F Trades'!S18" +"'F Trades'!AH18" +"'F Trades'!T18" +"'F Trades'!AI18" +"L16*30+C$5" +"'F Trades'!U18" +"'F Trades'!AJ18" +"'F Trades'!AK18" +"'F Trades'!V18" +"'F Trades'!AL18" +"'F Trades'!W18" +"'F Trades'!AM18" +"'F Trades'!X18" +"'F Trades'!AN18" +"'F Trades'!Y18" +"'F Trades'!AO18" +"'F Trades'!Z18" +"'F Trades'!AP18" +"SUM(B40:B57)" +"'W Trades'!$I$6" +"SUMPRODUCT(D40:D57,E40:E57)+SUMPRODUCT(K40:K57,L40:L57)+C38" +"'W Trades'!$L$3" +"'W Trades'!$M$3" +"'W Trades'!$N$3" +"'W Trades'!$O$3" +"'W Trades'!$P$3" +"'W Trades'!$Q$3" +"'W Trades'!$AF$3" +"'W Trades'!$R$3" +"'W Trades'!$AG$3" +"'W Trades'!$S$3" +"'W Trades'!$AH$3" +"'W Trades'!$T$3" +"'W Trades'!$AI$3" +"'W Trades'!$U$3" +"'W Trades'!$AJ$3" +"'W Trades'!$V$3" +"'W Trades'!$AK$3" +"'W Trades'!$W$3" +"'W Trades'!$AL$3" +"'W Trades'!$X$3" +"'W Trades'!$AM$3" +"'W Trades'!$Y$3" +"'W Trades'!$AN$3" +"'W Trades'!$Z$3" +"'W Trades'!$AO$3" +"F17*30+E17" +"SUM(L24:L216)" +"SUM(G2:G19)" +"SUM(I24:I252)" +"SUM(J24:J120)" +"LEFT(L22,4)" +"LEFT(D24,4)" +"-E24*C24" +"IF(F24=I$22,I24,"""")" +"IF(H24=""Rave"",IF(I$22=F24,C24,""""),"""")" +"IF($H24=L$23,$C24,IF($H24=L$20,$C24,IF($H24=L$21,$C24,"""")))" +"IF($H111=L$23,$C111,"""")" +"IF(H124=""Giants"",IF(I$22=F124,C124,""""),"""")" +"SUM(L9:L205)" +"SUM(I9:I121)" +"LEFT(L7,4)" +"IF(D9<>"""",LEFT(D9,4),"""")" +"-C9*E9" +"IF($H9=L$8,$C9,IF($H9=L$5,$C9,IF($H9=L$6,$C9,"""")))" +"IF($H19=L$8,$C19,"""")" +"IF(E107<>"""",LEFT(D107,4),"""")" +"SUM(M8:M9)" +"SUM(M11:M17)" +"SUM(M8:M17)" +"I3+1" +"SUM(E4:E10)" +"+CONCATENATE(B5,C5,D5)" +"0.6*E325" +"F56" +"F421" +"F787" +"B7/31" +"A7+31" +"F84" +"F450" +"F815" +"B8/28" +"C8/29" +"F115" +"F481" +"F145" +"F511" +"B10/30" +"F176" +"F542" +"F206" +"F572" +"F237" +"F603" +"F268" +"F634" +"2.5+3" +"3.7+1.8" +"1.84+2.9" +"F298" +"F664" +"7.16+8.14" +"F329" +"F695" +"F359" +"F725" +"5.2+2.5" +"F390" +"F756" +"SUM(B7:B18)" +"B19/365" +"C19/366" +"2.7+4.9" +"SUM(O3:O20)" +"SUM(O22:S22)" +"O22/91" +"Q22/92" +"O23*1000" +"(T22/366)*1000" +"4356629/31" +"SUM(D26:D56)" +"F56/31" +"SUM(D57:D84)" +"F84/28" +"SUM(D116:D145)" +"F145/30" +"H390+H359+H329+H298+H268+H237+H206+H176+H145+H115+H84+H56" +"J390/365" +"SUM(D422:D450)" +"F450/29" +"H756+H725+H695+H664+H634+H603+H572+H542+H511+H481+H450+H421" +"J756/366" +"A823+1" +"F22*35.315" +"J3*610" +"K3*0.001" +"SUM(C8:C14)" +"SUM(C15:F15)" +"SUM(C15:F15)/4" +"C15/91" +"E15/92" +"SUM(M17:P17)" +"SUM(M17:P17)/4" +"C16*1000" +"SUM(M8:M16)" +"F22*35.315" +"F22*23.161" +"-(H22*0.0175)" +"SUM(H22:H23)" +"D17*1000" +"B36*31" +"D41*78.827" +"(E41*610)-((E41*610)*0.0175)" +"G41/1000000000" +"A45+1" +"F55*(1-$G$53)" +"G55*(1-$H$53)" +"(H55*$I$53)/1000000000" +"SUM(I54:I63)" +"K61/30" +"SUM(I64:I67)" +"SUM(C5:C6)" +"C11+C7" +"SUM(J4:J11)" +"C12/91" +"E12/92" +"SUM(C12:F12)" +"C13*1000" +"2.5+3" +"3.7+1.8" +"1.84+2.9" +"7.16+8.14" +"5.2+2.5" +"2.7+4.9" +"SUM(J22:N22)" +"J22+J12" +"(O22/366)*1000" +"SUM(C24:C26)" +"C27+C22" +"SUM(C28:F28)" +"C60+C54" +"H3+1" +"SUM(E4:E10)" +"DATEVALUE(D2)" +"SUBTOTAL(9,O2:O41)" +"SUBTOTAL(9,O43:O80)" +"SUBTOTAL(9,O82:O124)" +"SUBTOTAL(9,O126:O164)" +"SUBTOTAL(9,O166:O180)" +"SUBTOTAL(9,O278:O290)" +"SUBTOTAL(9,O306:O306)" +"SUBTOTAL(9,O2:O320)" +"DATEVALUE(D2)" +"DATEVALUE(D2)" +"SUBTOTAL(9,P2:P8)" +"SUBTOTAL(9,P10:P17)" +"SUBTOTAL(9,P19:P27)" +"SUBTOTAL(9,P38:P41)" +"SUBTOTAL(9,P73:P78)" +"SUBTOTAL(9,P80:P84)" +"SUBTOTAL(9,P2:P84)" +"DATEVALUE(D2)" +"DATEVALUE(D2)" +"SUBTOTAL(9,P2:P24)" +"SUBTOTAL(9,P26:P46)" +"SUBTOTAL(9,P48:P74)" +"SUBTOTAL(9,P76:P101)" +"SUBTOTAL(9,P130:P149)" +"SUBTOTAL(9,P257:P268)" +"SUBTOTAL(9,P270:P280)" +"SUBTOTAL(9,P2:P280)" +"C33" +"SUM(C15:C32)" +"C39" +"SUM(C15:C38)" +"C49" +"SUM(C13:C48)" +"SUM(C4:C8)" +"(D4+C4)/2" +"SUMIF(Trades!$D$8:$D$1999,Position!B4,Trades!$B$8:$B$1999)" +"SUMIF(Trades!$D$8:$D$1999,Position!B4,Trades!$G$8:$G$1999)" +"IF(F4<>0,E4-(G4/F4),0)" +"SUM(C16,C9,C3,)" +"SUM(G4:G21)" +"SUM(L15,L9,L3)" +"SUM(P4:P20)" +"SUM(WinsTrades!I24:I199)" +"SUM(C17:C21,C10:C14,C4:C8,L4:L8,L10:L14,L16:L20)" +"(F24+F25)" +"-SUM(Trades!$I$8:$I$1999)" +"SUMIF(Position!$B$3:$B$21,Trades!D9,Position!$E$3:$E$21)+SUMIF(Position!$K$3:$K$20,Trades!D9,Position!$N$3:$N$20)" +"(F9-C9)*B9" +"D9&E9" +"B9*C9" +"(30-C9)*B9" +"E4/16" +"(F25-C25)*B25" +"G25/SUM(G25,H25)" +"C25/16" +"VLOOKUP(J33,$D$4:$E$19,2)" +"SUMIF(Position!$B$4:$B$21,WinsTrades!$D33,Position!$I$4:$I$21)+SUMIF(Position!$K$4:$K$20,WinsTrades!$D33,Position!$R$4:$R$20)" +"SUMIF(Position!$B$4:$B$21,WinsTrades!$D33,Position!$J$4:$J$21)+SUMIF(Position!$K$4:$K$20,WinsTrades!$D33,Position!$S$4:$S$20)" +"SUM(C5:C55)" +"Position!C3" +"SUM(J5:J9)" +"Position!L3" +"(I5+H5)/2" +"SUMIF(Trades!$H$8:$H$1999,Credit!G5&$G$3,Trades!$B$8:$B$1999)" +"SUMIF(Trades!$H$8:$H$1999,Credit!G5&$G$3,Trades!$G$8:$G$1999)" +"IF(K5<>0,J5-(L5/K5),0)" +"SUMIF(Trades!$E$8:$E$1999,Credit!$B6,Trades!$G$8:$G$1999)" +"-SUMIF(Trades!$E$8:$E$1999,Credit!$B6,Trades!$I$8:$I$1999)" +"SUMIF(Trades!$E$8:$E$1999,Credit!B7,Trades!$G$8:$G$1999)" +"Position!L15" +"SUM(L5:L22)" +"L24+S24" +"SUMIF(Trades!$E$9:$E$1498,Credit!$B48,Trades!L$9:L$1498)" +"SUMIF(Trades!$D$8:$D$1999,SuperbowlRisk!A4,Trades!$J$8:$J$1999)+Position!$K$26" +"((C4/D4)*F4)" +"SUMIF(Trades!$D$8:$D$1999,SuperbowlRisk!A4,Trades!$J$8:$J$1999)" +"SUMIF(Trades!$E$9:$E$1498,Exposure!$B7,Trades!$G$9:$G$1498)" +"-SUMIF(Trades!$E$9:$E$1498,Exposure!$B7,Trades!$I$9:$I$1498)" +"SUMIF(Trades!$H$9:$H$1498,Exposure!F$4&Exposure!$B7,Trades!$B$9:$B$1498)" +"SUM(C7:C85)" +"SUM(M10:M85)" +"T66/U66" +"ABS(0.1*L19)" +"SUM(P19:Q19)" +"ABS(M19-N19)" +"IF(ABS(S19)<(R19),1,0)" +"SUM(T5:T65)" +"15/(5*3)/5" +"35/(5*3)/5" +"10/(5*3)/5" +"C5+E5+F5+G5+J5+P5+K5" +"J276+$J$1" +"J502+$J$2" +"J727-$N$1" +"F9/D8" +"SUM(D6:D7)" +"0.22*F6" +"SUM(F6:F8)" +"60*52" +"45*52" +"D8/E12" +"F9/I12" +"COUNTA(B7:AF7)" +"COUNTIF(B1:B35,""N"")" +"COUNTIF(B1:B35,""D"")" +"COUNTA(B8:AC8)" +"COUNTIF(B2:B36,""N"")" +"COUNTIF(B24:B36,""D"")" +"COUNTA(B7:AF7)" +"COUNTA(B7:AE7)" +"COUNTA(B7:AF7)" +"COUNTA(B7:AE7)" +"COUNTIF(B1:B35,""N"")" +"COUNTIF(B1:B35,""D"")" +"COUNTA(B7:AF7)" +"COUNTIF(B1:B36,""N"")" +"COUNTIF(B1:B36,""D"")" +"COUNTA(B7:AF7)" +"COUNTIF(B1:B35,""N"")" +"COUNTIF(B1:B35,""D"")" +"COUNTA(B7:AE7)" +"COUNTIF(B1:B36,""N"")" +"COUNTIF(B1:B36,""D"")" +"COUNTA(B7:AF7)" +"COUNTIF(B1:B37,""N"")" +"COUNTIF(B1:B37,""D"")" +"COUNTA(B8:AE8)" +"COUNTA(#REF!)" +"COUNTA(B17:AE17)" +"COUNTIF(B1:B36,""N"")" +"COUNTIF(B1:B36,""D"")" +"COUNTA(B7:AF7)" +"COUNTIF(B1:B34,""N"")" +"COUNTIF(B1:B34,""D"")" +"C5/E5" +"C5" +"L20" +"L44-I44" +"M44-I44" +"L44-K44" +"M44-J44" +"(B77-B76)*(G106*16)" +"(K77-K76)*-N106" +"SUM(G75:G105)" +"AVERAGE(L111:L132)" +"L133-M133" +"M6+M5" +"AVERAGE(H6:H11)" +"SUM(I6:I11)" +"AVERAGE(E6:E21)" +"SUM(F6:F21)" +"(E23*F23)*16" +"I33+D28" +"(H13*I13)*16" +"D27-D26" +"M5" +"(-G31*E31)*16" +"E32+E31" +"SUM(I31:I32)" +"SUM(M4:M7)" +"AVERAGE(H6:H10)" +"SUM(I6:I10)" +"AVERAGE(E6:E20)" +"SUM(F6:F20)" +"-(E22*F22)*16" +"I32+D27" +"(H12*I12)*16" +"D26+D25" +"('FEB5'!E3-'FEB6'!E3)*800" +"M5" +"E3-0.25" +"(-G30*E30)*16" +"SUM(I30:I31)" +"('FEB5'!E8-'FEB6'!E8)*(800*3)" +"E3" +"SUM(M4:M7)" +"AVERAGE(H6:H10)" +"SUM(I6:I10)" +"AVERAGE(E6:E19)" +"SUM(F6:F19)" +"-(E21*F21)*16" +"I31+D26" +"(H12*I12)*16" +"D25+D24" +"('FEB6'!E3-'FEB7'!E3)*800" +"M5" +"E3-0.25" +"(-G29*E29)*16" +"E3+0.25" +"SUM(I29:I30)" +"('FEB6'!E3-'FEB7'!E3)*(800*2)" +"SUM(M4:M7)" +"AVERAGE(H6:H14)" +"SUM(I6:I14)" +"AVERAGE(E6:E23)" +"SUM(F6:F22)" +"-(E24*F24)*16" +"(H20*I20)*16" +"D29+D28" +"M5" +"E3-0.25" +"(-G33*E33)*16" +"E3+0.25" +"I35+D30" +"SUM(I33:I34)" +"('FEB7'!E3-'FEB8'!E3)*800" +"('FEB6'!E3-'FEB7'!E3)*(800*2)" +"SUM(M4:M7)" +"AVERAGE(H8:H16)" +"SUM(I7:I16)" +"AVERAGE(E6:E23)" +"SUM(F6:F22)" +"-(E24*F24)*16" +"(H22*I22)*16" +"D29+D28" +"M5" +"E3-0.25" +"(-G33*E33)*16" +"E3+0.25" +"I35+D30" +"SUM(I33:I34)" +"('FEB7'!E3-'FEB9'!E3)*800" +"('FEB6'!E3-'FEB7'!E3)*(800*2)" +"SUM(M3:M6)" +"AVERAGE(H8:H17)" +"SUM(I6:I17)" +"AVERAGE(E6:E27)" +"SUM(F6:F27)" +"-(E28*F28)*16" +"(H19*I19)*16" +"D32+D31" +"M4" +"E3-0.25" +"(-G36*E36)*16" +"I38+D33" +"E3+0.25" +"SUM(I36:I37)" +"('FEB7'!E3-'FEB12'!E3)*800" +"('FEB6'!E3-'FEB7'!E3)*(800*2)" +"SUM(M3:M6)" +"AVERAGE(H6:H17)" +"SUM(I6:I17)" +"AVERAGE(E6:E27)" +"SUM(F6:F27)" +"-(E28*F28)*16" +"(H19*I19)*16" +"D32+D31" +"M4" +"E3-0.25" +"(-G36*E36)*16" +"I38+D33" +"E3+0.25" +"SUM(I36:I37)" +"SUM(M3:M6)" +"AVERAGE(E6:E14)" +"SUM(F6:F14)" +"-(E15*F15)*16" +"AVERAGE(H6:H15)" +"SUM(I6:I15)" +"(H17*I17)*16" +"D18+D17" +"AVERAGE(H27:H30)" +"AVERAGE(E28:E40)" +"SUM(F27:F41)" +"(H31*I31)*16" +"M4" +"E3-0.25" +"(-G49*E49)*16" +"I51+D46" +"E3+0.25" +"SUM(I49:I50)" +"SUM(M3:M6)" +"AVERAGE(E6:E11)" +"SUM(F6:F11)" +"AVERAGE(H6:H11)" +"SUM(I6:I11)" +"-(E12*F12)*16" +"(H13*I13)*16" +"D19+D18" +"AVERAGE(H26:H34)" +"SUM(I28:I34)" +"AVERAGE(E26:E40)" +"SUM(F28:F40)" +"-(E41*F41)*16" +"(H35*I35)*16" +"M4" +"E3-0.25" +"(G51*E51)*-16" +"H53+D48" +"E3+0.25" +"SUM(H51:H52)" +"SUM(M3:M6)" +"AVERAGE(E6:E11)" +"SUM(F6:F11)" +"AVERAGE(H6:H11)" +"SUM(I6:I11)" +"-(E12*F12)*16" +"(H13*I13)*16" +"D19+D18" +"AVERAGE(H26:H33)" +"SUM(I26:I33)" +"AVERAGE(E26:E39)" +"SUM(F26:F39)" +"-(E40*F40)*16" +"(H34*I34)*16" +"M4" +"E3-0.25" +"H54+D47" +"E3+0.25" +"(G50*E50)*-16" +"SUM(H52:H53)" +"SUM(M3:M6)" +"AVERAGE(E6:E11)" +"SUM(F6:F11)" +"AVERAGE(H6:H11)" +"SUM(I6:I11)" +"-(E12*F12)*16" +"(H13*I13)*16" +"D19+D18" +"AVERAGE(H25:H27)" +"SUM(I18:I27)" +"AVERAGE(E24:E41)" +"SUM(F24:F41)" +"-(E42*F42)*16" +"(H28*I28)*16" +"M4" +"E3-0.25" +"(G57*E57)*-16" +"H59+D54" +"E3+0.25" +"SUM(H57:H58)" +"SUM(M3:M6)" +"'FEB119'!E3" +"AVERAGE(H12:H15)" +"SUM(I8:I15)" +"AVERAGE(E8:E27)" +"SUM(F8:F27)" +"H42+D37" +"-(E28*F28)*16" +"(H16*I16)*16" +"D36+D35" +"M4" +"E3-0.25" +"(G40*E40)*-16" +"E3+0.25" +"SUM(H40:H41)" +"SUM(M3:M6)" +"'FEB20'!E3" +"AVERAGE(H11:H15)" +"SUM(I11:I15)" +"AVERAGE(E11:E27)" +"SUM(F11:F27)" +"H47+D42" +"-(E29*F29)*16" +"(H16*I16)*16" +"D41+D40" +"M4" +"E3-0.25" +"(G45*E45)*-16" +"E3+0.25" +"SUM(H45:H46)" +"SUM(M3:M6)" +"'FEB21'!E3" +"AVERAGE(H11:H17)" +"SUM(I11:I17)" +"AVERAGE(E11:E25)" +"SUM(F11:F25)" +"-(E27*F27)*16" +"(H18*I18)*16" +"D31+D30" +"H37+D32" +"M4" +"E3-0.25" +"(G35*E35)*-16" +"E3+0.25" +"SUM(H35:H36)" +"'FEB21'!E3" +"E3" +"((E43-G43)*H43)*16" +"((G46-E46)*16000)" +"E29" +"SUM(M3:M6)" +"AVERAGE(H12:H24)" +"SUM(I12:I24)" +"AVERAGE(E11:E28)" +"SUM(F11:F28)" +"-(E29*F29)*16" +"(H24*I24)*16" +"D42+D41" +"H48+D43" +"M4" +"E3-0.25" +"(G46*E46)*-16" +"E3+0.25" +"SUM(H46:H47)" +"'FEB21'!E3" +"E3" +"((E54-G54)*H54)*16" +"((G57-E57)*16000)" +"AVERAGE(G69:G79)" +"SUM(I69:I79)" +"AVERAGE(B69:B81)" +"SUM(D69:D81)" +"(I81*16)*3" +"(G81-B83)*B87" +"E22" +"SUM(M3:M6)" +"AVERAGE(E11:E21)" +"SUM(F11:F21)" +"AVERAGE(H11:H25)" +"SUM(I11:I25)" +"-(E22*F22)*16" +"(H26*I26)*16" +"D44+D43" +"H50+D45" +"M4" +"E3-0.25" +"(G48*E48)*-16" +"E3+0.25" +"SUM(H48:H49)" +"'FEB21'!E3" +"E3" +"((E56-G56)*H56)*16" +"((G59-E59)*16000)" +"AVERAGE(G71:G81)" +"SUM(I71:I81)" +"AVERAGE(B71:B84)" +"SUM(D71:D84)" +"(I83*16)*3" +"(G83-B86)*B90" +"SUM(M3:M6)" +"AVERAGE(E11:E20)" +"SUM(F11:F20)" +"-(E22*F22)*16" +"(H22*I22)*16" +"D29+D28" +"H35+D30" +"M4" +"E3-0.25" +"(G33*E33)*-16" +"E3+0.25" +"SUM(H33:H34)" +"'FEB21'!E3" +"E3" +"((E41-G41)*H41)*16" +"((G44-E44)*16000)" +"AVERAGE(B56:B69)" +"SUM(D56:D69)" +"AVERAGE(G56:G68)" +"SUM(I56:I68)" +"(I71*16)*3" +"(G71-B71)*B75" +"SUM(M3:M6)" +"AVERAGE(E11:E20)" +"SUM(F11:F20)" +"AVERAGE(H12:H23)" +"SUM(I12:I23)" +"-(E25*F25)*16" +"(H25*I25)*16" +"D47+D46" +"H53+D48" +"M4" +"E3-0.25" +"(G51*E51)*-16" +"E3+0.25" +"SUM(H51:H52)" +"'FEB21'!E3" +"E3" +"((E59-G59)*H59)*16" +"((G62-E62)*16000)" +"AVERAGE(B74:B87)" +"SUM(D74:D87)" +"AVERAGE(G74:G86)" +"SUM(I74:I86)" +"(I89*16)*3" +"(G89-B89)*B93" +"SUM(M3:M6)" +"AVERAGE(E11:E31)" +"SUM(F11:F31)" +"AVERAGE(H12:H31)" +"SUM(I12:I31)" +"-(E33*F33)*16" +"(H33*I33)*16" +"D40+D39" +"H46+D41" +"M4" +"E3-0.25" +"(G44*E44)*-16" +"E3+0.25" +"(G45*E45)*16" +"SUM(H44:H45)" +"((E52-G52)*H52)" +"AVERAGE(B67:B80)" +"SUM(D67:D80)" +"AVERAGE(H67:H79)" +"SUM(I67:I79)" +"SUM(M3:M6)" +"AVERAGE(E11:E31)" +"SUM(F11:F31)" +"AVERAGE(H12:H31)" +"SUM(I12:I31)" +"-(E33*F33)*16" +"(H33*I33)*16" +"D40+D39" +"H46+D41" +"M4" +"E3-0.25" +"(G44*E44)*-16" +"E3+0.25" +"(G45*E45)*16" +"SUM(H44:H45)" +"((E52-G52)*H52)" +"AVERAGE(B67:B80)" +"SUM(D67:D80)" +"AVERAGE(H67:H79)" +"SUM(I67:I79)" +"SUM(M3:M6)" +"AVERAGE(E11:E31)" +"SUM(F11:F31)" +"AVERAGE(H12:H31)" +"SUM(I12:I31)" +"-(E33*F33)*16" +"(H33*I33)*16" +"D40+D39" +"H46+D41" +"M4" +"E3-0.25" +"(G44*E44)*-16" +"(G45*E45)*16" +"SUM(H44:H45)" +"((E52-G52)*H52)" +"AVERAGE(B67:B80)" +"SUM(D67:D80)" +"AVERAGE(H67:H79)" +"SUM(I67:I79)" +"SUM(M3:M6)" +"AVERAGE(E11:E31)" +"SUM(F11:F31)" +"AVERAGE(H12:H31)" +"SUM(I12:I31)" +"-(E33*F33)*16" +"(H33*I33)*16" +"D40+D39" +"H46+D41" +"(G44*E44)*-16" +"M5" +"E3+0.25" +"(G45*E45)*16" +"SUM(H44:H45)" +"((E52-G52)*H52)" +"AVERAGE(B67:B80)" +"SUM(D67:D80)" +"AVERAGE(H67:H79)" +"SUM(I67:I79)" +"SUM(M3:M6)" +"AVERAGE(E11:E31)" +"SUM(F11:F31)" +"AVERAGE(H12:H31)" +"SUM(I12:I31)" +"-(E33*F33)*16" +"(H33*I33)*16" +"D40+D39" +"(G44*E44)*-16" +"M5" +"E3+0.25" +"(G45*E45)*16" +"SUM(H44:H45)" +"SUM(M3:M6)" +"AVERAGE(E12:E26)" +"SUM(F11:F26)" +"SUM(I12:I26)" +"-(E28*F28)*16" +"(H28*I28)*16" +"D35+D34" +"D36+H41" +"E3-0.25" +"(G39*E39)*-16" +"M5" +"E3+0.25" +"(G40*-E40)*16" +"SUM(H39:H40)" +"SUM(M3:M6)" +"AVERAGE(E12:E26)" +"SUM(F11:F26)" +"SUM(I12:I26)" +"-(E28*F28)*16" +"(H28*I28)*16" +"D35+D34" +"D36+H41" +"E3+0.25" +"(G39*E39)*-16" +"M5" +"E3+0.25" +"(G40*-E40)*16" +"SUM(H39:H40)" +"SUM(M3:M6)" +"AVERAGE(E12:E26)" +"SUM(F11:F26)" +"SUM(I12:I26)" +"-(E28*F28)*16" +"(H28*I28)*16" +"D35+D34" +"D36+H41" +"E3+0.25" +"(G39*E39)*-16" +"M5" +"E3+0.25" +"(G40*-E40)*16" +"SUM(H39:H40)" +"SUM(M3:M6)" +"AVERAGE(E12:E26)" +"SUM(F11:F26)" +"SUM(I12:I26)" +"-(E28*F28)*16" +"(H28*I28)*16" +"D35+D34" +"D36+H41" +"E3+0.25" +"(G39*E39)*-16" +"M5" +"E3+0.25" +"(G40*-E40)*16" +"SUM(H39:H40)" +"SUM(M3:M6)" +"AVERAGE(E12:E26)" +"SUM(F11:F26)" +"SUM(I12:I26)" +"-(E28*F28)*16" +"(H28*I28)*16" +"D35+D34" +"D36+H41" +"E3+0.25" +"(G39*E39)*-16" +"M5" +"E3+0.25" +"(G40*-E40)*16" +"SUM(H39:H40)" +"SUM(M3:M6)" +"AVERAGE(E12:E26)" +"SUM(F11:F26)" +"SUM(I12:I26)" +"-(E28*F28)*16" +"(H28*I28)*16" +"D35+D34" +"D36+H41" +"E3+0.25" +"(G39*E39)*-16" +"M5" +"E3+0.25" +"(G40*-E40)*16" +"SUM(H39:H40)" +"SUM(M3:M6)" +"AVERAGE(E12:E26)" +"SUM(F11:F26)" +"SUM(I12:I26)" +"-(E28*F28)*16" +"(H28*I28)*16" +"D35+D34" +"D36+H41" +"E3" +"(G39*E39)*-16" +"M5" +"E3+0.25" +"(G40*-E40)*16" +"SUM(H39:H40)" +"SUM(M3:M6)" +"AVERAGE(E12:E26)" +"SUM(F11:F26)" +"SUM(I12:I26)" +"-(E28*F28)*16" +"(H28*I28)*16" +"D35+D34" +"D36+H41" +"E3" +"(G39*E39)*-16" +"M5" +"E3-0.25" +"(G40*-E40)*16" +"SUM(H39:H40)" +"SUM(M3:M6)" +"AVERAGE(E12:E26)" +"SUM(F11:F26)" +"SUM(I12:I26)" +"-(E28*F28)*16" +"(H28*I28)*16" +"D35+D34" +"D36+H41" +"E3" +"(G39*E39)*-16" +"M5" +"E3-0.25" +"(G40*-E40)*16" +"SUM(H39:H40)" +"SUM(M3:M6)" +"AVERAGE(E12:E26)" +"SUM(F11:F26)" +"SUM(I12:I26)" +"-(E28*F28)*16" +"(H28*I28)*16" +"D35+D34" +"D36+H41" +"E3" +"(G39*E39)*-16" +"M5" +"E3-0.25" +"(G40*-E40)*16" +"SUM(H39:H40)" +"SUM(M3:M6)" +"AVERAGE(E12:E26)" +"SUM(F11:F26)" +"SUM(I12:I26)" +"-(E28*F28)*16" +"(H28*I28)*16" +"D35+D34" +"D36+H41" +"E3" +"(G39*E39)*-16" +"E3-0.25" +"(G40*-E40)*16" +"SUM(H39:H40)" +"SUM(M3:M6)" +"AVERAGE(E12:E26)" +"SUM(F11:F26)" +"SUM(I12:I26)" +"-(E28*F28)*16" +"(H28*I28)*16" +"D35+D34" +"D36+H41" +"E3" +"(G39*E39)*-16" +"E3-0.25" +"(G40*-E40)*16" +"SUM(H39:H40)" +"SUM(M3:M6)" +"AVERAGE(E12:E26)" +"SUM(F11:F26)" +"SUM(I12:I26)" +"-(E28*F28)*16" +"(H28*I28)*16" +"D35+D34" +"D36+H41" +"E3" +"(G39*E39)*-16" +"E3-0.25" +"(G40*-E40)*16" +"SUM(H39:H40)" +"SUM(M3:M6)" +"AVERAGE(E12:E26)" +"SUM(F11:F26)" +"SUM(I12:I26)" +"-(E28*F28)*16" +"(H28*I28)*16" +"D35+D34" +"D36+H41" +"E3" +"(G39*E39)*-16" +"E3-0.25" +"(G40*-E40)*16" +"SUM(H39:H40)" +"SUM(M3:M6)" +"AVERAGE(E12:E26)" +"SUM(F11:F26)" +"SUM(I12:I26)" +"-(E28*F28)*16" +"(H28*I28)*16" +"D35+D34" +"D36+H41" +"E3" +"(G39*E39)*-16" +"E3-0.25" +"(G40*-E40)*16" +"SUM(H39:H40)" +"SUM(M3:M6)" +"AVERAGE(E12:E26)" +"SUM(F11:F26)" +"SUM(I12:I26)" +"-(E28*F28)*16" +"(H28*I28)*16" +"D35+D34" +"D36+H41" +"E3" +"(G39*E39)*-16" +"E3-0.25" +"(G40*-E40)*16" +"SUM(H39:H40)" +"SUM(M3:M6)" +"AVERAGE(E12:E26)" +"SUM(F11:F26)" +"SUM(I12:I26)" +"-(E28*F28)*16" +"(H28*I28)*16" +"D35+D34" +"D36+H41" +"E3" +"(G39*E39)*-16" +"E3-0.25" +"(G40*-E40)*16" +"SUM(H39:H40)" +"SUM(M3:M6)" +"AVERAGE(E12:E26)" +"SUM(F11:F26)" +"SUM(I12:I26)" +"-(E28*F28)*16" +"(H28*I28)*16" +"D35+D34" +"D36+H41" +"E3-0.25" +"(G39*E39)*-16" +"E3+0.25" +"(G40*-E40)*16" +"SUM(H39:H40)" +"SUM(M3:M6)" +"AVERAGE(E12:E26)" +"SUM(F11:F26)" +"SUM(I12:I26)" +"-(E28*F28)*16" +"(H28*I28)*16" +"D35+D34" +"D36+H41" +"E3" +"(G38*-E38)*16" +"E3-0.25" +"(G39*E39)*-16" +"E3+0.25" +"SUM(E38:E40)" +"SUM(M3:M6)" +"AVERAGE(E12:E26)" +"SUM(F11:F26)" +"SUM(I12:I26)" +"-(E28*F28)*16" +"(H28*I28)*16" +"D35+D34" +"D36+H41" +"E3" +"(G38*-E38)*16" +"E3-0.25" +"(G39*E39)*-16" +"E3+0.25" +"SUM(E38:E40)" +"SUM(M3:M6)" +"AVERAGE(E12:E26)" +"SUM(F11:F26)" +"SUM(I12:I26)" +"-(E28*F28)*16" +"(H28*I28)*16" +"D35+D34" +"D36+H41" +"E3" +"(G38*-E38)*16" +"E3-0.25" +"(G39*E39)*-16" +"E3+0.25" +"SUM(E38:E40)" +"SUM(M3:M6)" +"AVERAGE(E12:E26)" +"SUM(F11:F26)" +"SUM(I12:I26)" +"-(E28*F28)*16" +"(H28*I28)*16" +"D35+D34" +"D36+H41" +"E3" +"(G38*-E38)*16" +"E3-0.25" +"(G39*E39)*-16" +"E3+0.25" +"SUM(E38:E40)" +"SUM(M3:M6)" +"AVERAGE(E12:E31)" +"SUM(F11:F31)" +"SUM(I12:I31)" +"-(E33*F33)*16" +"(H33*I33)*16" +"D40+D39" +"D41+H46" +"E3" +"(G43*-E43)*16" +"E3-0.25" +"(G44*E44)*-16" +"E3+0.25" +"SUM(E43:E45)" +"AVERAGE(E12:E15)" +"SUM(F11:F15)" +"SUM(I12:I15)" +"SUM(M3:M6)" +"AVERAGE(H12:H23)" +"SUM(I12:I23)" +"AVERAGE(E12:E31)" +"SUM(F11:F31)" +"-(E33*F33)*16" +"(H25*I25)*16" +"D40+D39" +"D41+H46" +"E3" +"(G43*-E43)*16" +"E3-0.25" +"(G44*E44)*-16" +"E3+0.25" +"SUM(E43:E45)" +"SUM(M3:M6)" +"AVERAGE(H12:H23)" +"SUM(I12:I23)" +"AVERAGE(E12:E31)" +"SUM(F11:F31)" +"-(E33*F33)*16" +"(H25*I25)*16" +"D40+D39" +"D41+H46" +"E3" +"(G43*-E43)*16" +"E3-0.25" +"(G44*E44)*-16" +"E3+0.25" +"SUM(E43:E45)" +"SUM(M3:M6)" +"AVERAGE(H12:H23)" +"SUM(I12:I23)" +"AVERAGE(E12:E31)" +"SUM(F11:F31)" +"-(E33*F33)*16" +"(H25*I25)*16" +"D40+D39" +"D41+H46" +"E3" +"(G43*-E43)*16" +"E3-0.25" +"(G44*E44)*-16" +"E3+0.25" +"SUM(E43:E45)" +"SUM(M3:M6)" +"AVERAGE(H12:H23)" +"SUM(I12:I23)" +"AVERAGE(E12:E31)" +"SUM(F11:F31)" +"-(E33*F33)*16" +"(H25*I25)*16" +"D40+D39" +"D41+H46" +"E3" +"(G43*-E43)*16" +"E3-0.25" +"(G44*E44)*-16" +"E3+0.25" +"SUM(E43:E45)" +"SUM(M3:M6)" +"AVERAGE(H12:H23)" +"SUM(I12:I23)" +"AVERAGE(E12:E31)" +"SUM(F11:F31)" +"-(E33*F33)*16" +"(H25*I25)*16" +"D40+D39" +"D41+H46" +"E3" +"(G43*-E43)*16" +"E3-0.25" +"(G44*E44)*-16" +"E3+0.25" +"SUM(E43:E45)" +"SUM(M3:M6)" +"AVERAGE(H12:H23)" +"SUM(I12:I23)" +"AVERAGE(E12:E31)" +"SUM(F11:F31)" +"-(E33*F33)*16" +"(H25*I25)*16" +"D40+D39" +"D41+H46" +"E3" +"(G43*-E43)*16" +"E3-0.25" +"(G44*E44)*-16" +"E3+0.25" +"SUM(E43:E45)" +"SUM(M3:M6)" +"AVERAGE(H12:H23)" +"SUM(I12:I23)" +"AVERAGE(E12:E31)" +"SUM(F11:F31)" +"-(E33*F33)*16" +"(H25*I25)*16" +"D40+D39" +"D41+H46" +"E3" +"(G43*-E43)*16" +"E3-0.25" +"(G44*E44)*-16" +"E3+0.25" +"SUM(E43:E45)" +"SUM(M3:M6)" +"AVERAGE(H12:H23)" +"SUM(I12:I23)" +"AVERAGE(E12:E31)" +"SUM(F11:F31)" +"-(E33*F33)*16" +"(H25*I25)*16" +"D40+D39" +"D41+H46" +"E3" +"(G43*-E43)*16" +"E3-0.25" +"(G44*E44)*-16" +"E3+0.25" +"SUM(E43:E45)" +"SUM(M3:M6)" +"AVERAGE(H12:H23)" +"SUM(I12:I23)" +"AVERAGE(E12:E31)" +"SUM(F11:F31)" +"-(E33*F33)*16" +"(H25*I25)*16" +"D40+D39" +"D41+H46" +"E3" +"(G43*-E43)*16" +"E3-0.25" +"(G44*E44)*-16" +"E3+0.25" +"SUM(E43:E45)" +"SUM(M3:M6)" +"AVERAGE(H12:H23)" +"SUM(I12:I23)" +"AVERAGE(E12:E31)" +"SUM(F11:F31)" +"-(E33*F33)*16" +"(H25*I25)*16" +"D40+D39" +"D41+H46" +"E3" +"(G43*-E43)*16" +"E3-0.25" +"(G44*E44)*-16" +"E3+0.25" +"SUM(E43:E45)" +"SUM(M3:M6)" +"AVERAGE(H12:H30)" +"SUM(I12:I30)" +"AVERAGE(E12:E31)" +"SUM(F11:F31)" +"-(E33*F33)*16" +"(H32*I32)*16" +"D40+D39" +"D41+H53" +"E3" +"E3-0.25" +"E3+0.25" +"SUM(E43:E45)" +"(G43*-E43)*16" +"(G44*E44)*-16" +"SUM(M3:M6)" +"AVERAGE(H12:H30)" +"SUM(I12:I30)" +"AVERAGE(E12:E31)" +"SUM(F11:F31)" +"-(E33*F33)*16" +"(H32*I32)*16" +"D40+D39" +"D41+H46" +"E3" +"(G43*-E43)*16" +"E3-0.25" +"(G44*E44)*-16" +"E3+0.25" +"SUM(E43:E45)" +"SUM(M3:M6)" +"AVERAGE(H12:H30)" +"SUM(I12:I30)" +"AVERAGE(E12:E31)" +"SUM(F11:F31)" +"-(E33*F33)*16" +"(H32*I32)*16" +"D40+D39" +"D41+H46" +"E3" +"(G43*-E43)*16" +"E3-0.25" +"(G44*E44)*-16" +"E3+0.25" +"SUM(E43:E45)" +"SUM(M3:M6)" +"AVERAGE(H12:H30)" +"SUM(I12:I30)" +"AVERAGE(E12:E31)" +"SUM(F11:F31)" +"-(E33*F33)*16" +"(H32*I32)*16" +"D40+D39" +"D41+H46" +"E3" +"(G43*-E43)*16" +"E3-0.25" +"(G44*E44)*-16" +"E3+0.25" +"SUM(E43:E45)" +"SUM(M3:M6)" +"AVERAGE(H12:H30)" +"SUM(I12:I30)" +"AVERAGE(E12:E31)" +"SUM(F11:F31)" +"-(E33*F33)*16" +"(H32*I32)*16" +"D40+D39" +"D41+H46" +"E3" +"(G43*-E43)*16" +"E3-0.25" +"(G44*E44)*-16" +"E3+0.25" +"SUM(E43:E45)" +"AVERAGE(E12:E47,H12:H47)" +"SUM(B14:B17)" +"AVERAGE(E12:E22)" +"SUM(F11:F47)" +"AVERAGE(H12:H43)" +"SUM(I12:I47)" +"-(E49*F49)*16" +"(H49*I49)*16" +"D56+D55" +"D57+H63" +"E3" +"(G59*-E59)*16" +"E3+0.25" +"E3-0.25" +"(G61*E61)*-16" +"E3-0.25" +"SUM(M3:M6)" +"AVERAGE(E12:E22)" +"SUM(F11:F47)" +"AVERAGE(H12:H43)" +"SUM(I12:I47)" +"-(E49*F49)*16" +"(H49*I49)*16" +"D56+D55" +"D57+H63" +"E3" +"(G59*-E59)*16" +"E3+0.25" +"E3-0.25" +"(G61*E61)*-16" +"E3-0.25" +"SUM(D7:D27)" +"C5-C6-C7" +"SUM(C5,C8:C20)" +"[1]Deals!H2" +"[1]Deals!I2" +"[1]Deals!H4" +"[1]Deals!I4" +"[1]Deals!H3" +"[1]Deals!I3" +"[1]Deals!H17" +"[1]Deals!I17" +"[1]Deals!H16" +"[1]Deals!I16" +"[1]Deals!H13" +"[1]Deals!I13" +"[1]Deals!H11" +"[1]Deals!I11" +"C5-C6-C7" +"SUM(C5,C8:C20)" +"[1]Deals!H2" +"[1]Deals!I2" +"[1]Deals!H4" +"[1]Deals!I4" +"[1]Deals!H3" +"[1]Deals!I3" +"[1]Deals!H17" +"[1]Deals!I17" +"[1]Deals!H16" +"[1]Deals!I16" +"[1]Deals!H15" +"[1]Deals!I15" +"[1]Deals!H13" +"[1]Deals!I13" +"[1]Deals!H11" +"[1]Deals!I11" +"C5-C6-C7" +"SUM(C5,C8:C20)" +"[1]Deals!H2" +"[1]Deals!I2" +"[1]Deals!H4" +"[1]Deals!I4" +"[1]Deals!H3" +"[1]Deals!I3" +"[1]Deals!H17" +"[1]Deals!I17" +"[1]Deals!H15" +"[1]Deals!I15" +"[1]Deals!H13" +"[1]Deals!I13" +"[1]Deals!H12" +"[1]Deals!I12" +"[1]Deals!H11" +"[1]Deals!I11" +"COUNTA(B7:AF7)" +"COUNTIF(B1:B35,""N"")" +"COUNTIF(B1:B35,""D"")" +"COUNTA(B8:AC8)" +"COUNTIF(B2:B36,""N"")" +"COUNTIF(B24:B36,""D"")" +"COUNTA(B7:AF7)" +"COUNTA(B7:AE7)" +"COUNTA(B7:AF7)" +"COUNTA(B7:AE7)" +"COUNTIF(B1:B35,""N"")" +"COUNTIF(B1:B35,""D"")" +"COUNTA(B7:AF7)" +"COUNTIF(B1:B36,""N"")" +"COUNTIF(B1:B36,""D"")" +"COUNTA(B7:AF7)" +"COUNTIF(B1:B35,""N"")" +"COUNTIF(B1:B35,""D"")" +"SUBTOTAL(9,V2:V122)" +"SUM('ERCOT-ASSET'!D30)" +"SUM('Hourly ERCOT'!D3,'ERCOT-ASSET'!D3,'Hourly SE'!D3,'TECO-SVCE'!D3,'ST Ercot'!D3,'Hourly MW'!D3,'TECO-BRAZOS'!D3)" +"SUM('TECO-SVCE'!D30)" +"SUM('Hourly ERCOT'!D30)" +"SUM('ST Ercot'!D30)" +"SUM('Hourly SE'!D30)" +"SUM(F3:F6)" +"SUM('Hourly MW'!D30)" +"SUM('TECO-BRAZOS'!D30)" +"SUM('Hourly ERCOT'!D8,'ERCOT-ASSET'!D8,'Hourly SE'!D8,'TECO-SVCE'!D8,'ST Ercot'!D8,'Hourly MW'!D8,'TECO-BRAZOS'!D8)" +"SUM(F11:F31)" +"SUM(C3:C9)" +"+F7+F32" +"+C36-F36" +"SUM(F3:CJ3)" +"3*49" +"SUM(D3:D29)" +"SUM(F8:F29)" +"SUM(O8:O28)" +"SUM(AS3:AS28)" +"SUM(F3:AJ3)" +"6*55" +"SUM(D3:D28)" +"SUM(F8:F28)" +"SUM(F32,F30,F3:F6)" +"SUM(G32,G30,'TECO-SVCE'!G3:G6)" +"SUM(F3:AY3)" +"6*49" +"SUM(D3:D29)" +"SUM(F8:F29)" +"SUM(F3:AY3)" +"SUM(D3:D29)" +"SUM(F8:F29)" +"SUM(O8:O28)" +"SUM(AS3:AS28)" +"SUM(F3:BQ3)" +"SUM(F8:F28)" +"SUM(F3:CJ3)" +"SUM(D3:D29)" +"SUM(F8:F29)" +"SUM(O8:O28)" +"SUM(AS3:AS28)" +"SUM(F3:BQ3)" +"SUM(F8:F28)" +"+F3+I3+L3+O3+R3+U3+X3+AA3+AD3+AG3+AJ3+AM3+AP3+AS3+AV3+AY3" +"SUM(C3:C30)" +"SUM(C3:C30)" +"+F36+I36+L36+O36+R36+U36+X36+AA36+AD36+AG36+AJ36+AM36+AP36+AS36+AV36+AY36+BB36+BE36+BH36+BK36+BN36+BQ36+BT36+BW36" +"SUM(D5:D21)" +"SUM(E9:E22)" +"SUM(F9:F21)" +"SUBTOTAL(9,E26:E27)" +"SUBTOTAL(9,E29:E29)" +"SUBTOTAL(9,E57:E59)" +"SUBTOTAL(9,E26:E73)" +"+F3+I3+L3+O3+R3+U3+X3+AA3+AD3+AG3+AJ3+AM3+AP3+AS3+AV3+AY3+BB3+BE3+BH3+BK3+BN3+BQ3+BT3+BW3+BZ3+CC3+CF3+CI3+CL3+CO3+CR3+CU3+CX3+DA3+DD3+DG3+DJ3+DM3+DP3+DS3" +"SUM(C3:C30)" +"C5-C6-C7" +"SUM(C5,C8:C20)" +"[1]Deals!H2" +"[1]Deals!I2" +"[1]Deals!H6" +"[1]Deals!I6" +"[1]Deals!H3" +"[1]Deals!H19" +"[1]Deals!H4" +"C5-C6-C7" +"SUM(C5,C8:C20)" +"[1]Deals!H2" +"[1]Deals!I2" +"[1]Deals!H6" +"[1]Deals!I6" +"[1]Deals!H3" +"[1]Deals!H19" +"[1]Deals!H4" +"IF((F11)=""NTOS"",D8,D9)" +"IF(AND((D8>0),(D9<0)),""NTOS"",""STON"")" +"IF((D8>D9),(D5-D4),(D4-D5))" +"D11*D12" +"IF((E23)=""STON"",(D21-D22),(D22-D21))" +"IF(AND((F33=E23),(D33=D23)),TRUE,FALSE)" +"IF(AND((F33=E23),(G33)=TRUE),0,IF(AND((F33=E23),(G33)=FALSE),D33-D23,IF((F33<>E23),D33,0)))" +"IF(D36>0,D34,IF(D36<0,D24,0))" +"IF((F33=E23),D36*D37,IF(AND((F33<>E23),(D23*D24)>=0,(D33*D34)>=0),SUM((D23*D24)-(D34*D33)),IF(AND((F33<>E23),(D23*D24)<0,(D33*D34)>0),SUM((D23*D24)-((D34*D33)*-1)),IF(AND((F33<>E23),(D23*D24)>0,(D33*D34)<0),SUM(((D23*D24)*-1)-(D34*D33)),0))))" +"D3-D4" +"SUM(F7:F8)" +"A4+1" +"A4+1" +"[1]Price!G5" +"[1]Price!I5" +"[1]Price!K5" +"F6*D6" +"[1]Price!G9" +"[1]Price!I9" +"[1]Price!K9" +"[1]Price!G13" +"[1]Price!I13" +"[1]Price!K13" +"[1]Price!G17" +"[1]Price!I17" +"[1]Price!K17" +"I9*C9" +"[1]Price!G21" +"[1]Price!I21" +"[1]Price!K21" +"[1]Price!G25" +"[1]Price!I25" +"[1]Price!K25" +"[1]Price!G29" +"[1]Price!I29" +"[1]Price!K29" +"F12*C12" +"[1]Price!G33" +"[1]Price!I33" +"[1]Price!K33" +"[1]Price!G37" +"[1]Price!I37" +"[1]Price!K37" +"[1]Price!G41" +"[1]Price!I41" +"[1]Price!K41" +"[1]Price!G45" +"[1]Price!I45" +"[1]Price!K45" +"[1]Price!G49" +"[1]Price!I49" +"[1]Price!K49" +"[1]Price!G53" +"[1]Price!I53" +"[1]Price!K53" +"[1]Price!G57" +"[1]Price!I57" +"[1]Price!K57" +"[1]Price!G61" +"[1]Price!I61" +"[1]Price!K61" +"[1]Price!G65" +"[1]Price!I65" +"[1]Price!K65" +"[1]Price!G69" +"[1]Price!I69" +"[1]Price!K69" +"[1]Price!G73" +"[1]Price!I73" +"[1]Price!K73" +"[1]Price!G77" +"[1]Price!I77" +"[1]Price!K77" +"[1]Price!G81" +"[1]Price!I81" +"[1]Price!K81" +"[1]Price!G85" +"[1]Price!I85" +"[1]Price!K85" +"[1]Price!G89" +"[1]Price!I89" +"[1]Price!K89" +"[1]Price!G93" +"[1]Price!I93" +"[1]Price!K93" +"[1]Price!G97" +"[1]Price!I97" +"[1]Price!K97" +"SUM(C12:C27)/16" +"((SUM(C6:C11)+SUM(C28:C29))/8)" +"SUM(C6:C29)/24" +"[1]Price!G5" +"[1]Price!I5" +"[1]Price!K5" +"F6*D6" +"[1]Price!G9" +"[1]Price!I9" +"[1]Price!K9" +"[1]Price!G13" +"[1]Price!I13" +"[1]Price!K13" +"[1]Price!G17" +"[1]Price!I17" +"[1]Price!K17" +"I9*C9" +"[1]Price!G21" +"[1]Price!I21" +"[1]Price!K21" +"[1]Price!G25" +"[1]Price!I25" +"[1]Price!K25" +"[1]Price!G29" +"[1]Price!I29" +"[1]Price!K29" +"F12*C12" +"[1]Price!G33" +"[1]Price!I33" +"[1]Price!K33" +"[1]Price!G37" +"[1]Price!I37" +"[1]Price!K37" +"[1]Price!G41" +"[1]Price!I41" +"[1]Price!K41" +"[1]Price!G45" +"[1]Price!I45" +"[1]Price!K45" +"[1]Price!G49" +"[1]Price!I49" +"[1]Price!K49" +"[1]Price!G53" +"[1]Price!I53" +"[1]Price!K53" +"[1]Price!G57" +"[1]Price!I57" +"[1]Price!K57" +"[1]Price!G61" +"[1]Price!I61" +"[1]Price!K61" +"[1]Price!G65" +"[1]Price!I65" +"[1]Price!K65" +"[1]Price!G69" +"[1]Price!I69" +"[1]Price!K69" +"[1]Price!G73" +"[1]Price!I73" +"[1]Price!K73" +"[1]Price!G77" +"[1]Price!I77" +"[1]Price!K77" +"[1]Price!G81" +"[1]Price!I81" +"[1]Price!K81" +"[1]Price!G85" +"[1]Price!I85" +"[1]Price!K85" +"[1]Price!G89" +"[1]Price!I89" +"[1]Price!K89" +"[1]Price!G93" +"[1]Price!I93" +"[1]Price!K93" +"[1]Price!G97" +"[1]Price!I97" +"[1]Price!K97" +"SUM(C12:C27)/16" +"((SUM(C6:C11)+SUM(C28:C29))/8)" +"SUM(C6:C29)/24" +"SUM(D13:K13)" +"SUM(D13:D36)" +"COUNTA(B7:AF7)" +"COUNTIF(B1:B35,""N"")" +"COUNTIF(B1:B35,""D"")" +"COUNTA(B8:AC8)" +"COUNTIF(B2:B36,""N"")" +"COUNTIF(B24:B36,""D"")" +"COUNTA(B7:AF7)" +"COUNTA(B7:AE7)" +"COUNTA(B7:AF7)" +"COUNTA(B7:AE7)" +"COUNTIF(B1:B35,""N"")" +"COUNTIF(B1:B35,""D"")" +"COUNTA(B7:AF7)" +"COUNTIF(B1:B36,""N"")" +"COUNTIF(B1:B36,""D"")" +"COUNTA(B7:AF7)" +"COUNTIF(B1:B35,""N"")" +"COUNTIF(B1:B35,""D"")" +"COUNTA(B7:AE7)" +"COUNTIF(B1:B36,""N"")" +"COUNTIF(B1:B36,""D"")" +"COUNTA(B7:AF7)" +"COUNTIF(B1:B36,""N"")" +"COUNTIF(B1:B36,""D"")" +"COUNTA(B8:AE8)" +"COUNTIF(B1:B37,""N"")" +"COUNTIF(B1:B37,""D"")" +"COUNTA(D7:AF7)" +"COUNTIF(B1:B36,""N"")" +"COUNTIF(B1:B36,""D"")" +"C5-C6-C7" +"SUM(C5,C8:C20)" +"C5-C6-C7" +"SUM(C5,C8:C20)" +"C5-C6-C7" +"SUM(C5,C8:C20)" +"C5-C6-C7" +"SUM(C5,C8:C20)" +"C5-C6-C7" +"SUM(C5,C8:C20)" +"C5-C6-C7" +"SUM(C5,C8:C20)" +"C5-C6-C7" +"SUM(C5,C8:C20)" +"C5-C6-C7" +"SUM(C5,C8:C20)" +"COUNTA(B7:AF7)" +"COUNTIF(B1:B35,""N"")" +"COUNTIF(B1:B35,""D"")" +"COUNTA(B8:AC8)" +"COUNTIF(B2:B36,""N"")" +"COUNTIF(B24:B36,""D"")" +"COUNTA(B7:AF7)" +"COUNTA(B7:AE7)" +"COUNTA(B7:AF7)" +"COUNTA(B7:AE7)" +"COUNTIF(B1:B35,""N"")" +"COUNTIF(B1:B35,""D"")" +"COUNTA(B7:AF7)" +"COUNTIF(B1:B36,""N"")" +"COUNTIF(B1:B36,""D"")" +"COUNTA(B7:AF7)" +"COUNTIF(B1:B35,""N"")" +"COUNTIF(B1:B35,""D"")" +"COUNTA(B7:AE7)" +"COUNTIF(B1:B36,""N"")" +"COUNTIF(B1:B36,""D"")" +"COUNTA(B7:AF7)" +"COUNTIF(B1:B37,""N"")" +"COUNTIF(B1:B37,""D"")" +"COUNTA(B8:AE8)" +"COUNTIF(B1:B37,""N"")" +"COUNTIF(B1:B37,""D"")" +"COUNTA(D7:AF7)" +"COUNTIF(B1:B36,""N"")" +"COUNTIF(B1:B36,""D"")" +"C5-C6-C7" +"SUM(C5,C8:C20)" +"C5-C6-C7" +"SUM(C5,C8:C20)" +"C5-C6-C7" +"SUM(C5,C8:C20)" +"C5-C6-C7" +"SUM(C5,C8:C20)" +"D5*F5" +"AVERAGE(F5:F20)" +"SUM(H8:H20)" +"SUM(J12:J20)" +"SUM(L9:L20)" +"SUM(N10:N20)" +"SUM(G5:G22)" +"H21*I20" +"N21*O10" +"SUM(G23:Q23)" +"(210*16)*21.5" +"O27-O28" +"(210*F21)*16" +"C5-C6-C7" +"SUM(C5,C8:C20)" +"C5-C6-C7" +"SUM(C5,C8:C20)" +"C5-C6-C7" +"SUM(C5,C8:C20)" +"C5-C6-C7" +"SUM(C5,C8:C20)" +"C5-C6-C7" +"SUM(C5,C8:C20)" +"C5-C6-C7" +"SUM(C5,C8:C20)" +"C5-C6-C7" +"SUM(C5,C8:C20)" +"J9*I9" +"(B10+B12)*B11" +"L14-I9" +"L14-O14" +"$B$16" +"B14+B15" +"SUM(I9:I31)" +"SUM(K12:K31)" +"SUM(L14:L31)" +"P14*O32" +"Q32*R30" +"L32*($M$14-$B$16)" +"($J$9-B16)*I32" +"SUM(J36:J37)" +"N32-P32-R32" +"J9*I9" +"(B10+B12)*B11" +"L14-I9" +"L14-O14" +"$B$16" +"B14+B15" +"SUM(I9:I31)" +"SUM(K12:K31)" +"SUM(L14:L31)" +"P14*O32" +"Q32*R30" +"L32*($M$14-$B$16)" +"($J$9-B16)*I32" +"SUM(J36:J37)" +"N32-P32-R32" +"C13*D13" +"C16*D16*-1" +"C18*D18*E18*-1" +"SUM(G13:G18)" +"SUM(G23:G24)" +"G19+G25" +"B10" +"E10*F10" +"(B10+B12)*B11" +"J14*I14" +"$B$26" +"$B$16" +"T14-U14" +"(N32+K32)-Q32" +"B14+B15" +"B10" +"SUM(I9:I31)" +"SUM(K12:K31)" +"SUM(L14:L31)" +"O32*P30" +"SUM(Q14:Q29)" +"L32*($M$14-$B$16)" +"($J$9-B16)*I32" +"SUM(J36:J37)" +"N32-#REF!-P32" +"J9*I9" +"(B10+B12)*B11" +"L14-I9" +"L14-O14" +"$B$16" +"B14+B15" +"SUM(I9:I31)" +"SUM(K12:K31)" +"SUM(L14:L31)" +"P14*O32" +"Q32*R30" +"L32*($M$14-$B$16)" +"($J$9-B16)*I32" +"SUM(J36:J37)" +"N32-P32-R32" +"C5-C6-C7" +"SUM(C5,C8:C20)" +"SelRegion & "" ""&[1]Start!B7& "" ""&TEXT((Startdt),""MMM"") & "" Outages""" +"""As of "" & TEXT(TODAY(), ""MM/dd/yy"")" +"SUM($F$3:$F$10)" +"SUM($G$3:$G$10)" +"SUM($H$3:$H$10)" +"SUM($I$3:$I$10)" +"SUM($J$3:$J$10)" +"SUM($K$3:$K$10)" +"SUM($L$3:$L$10)" +"SUM($M$3:$M$10)" +"SUM($N$3:$N$10)" +"SUM($O$3:$O$10)" +"SUM($P$3:$P$10)" +"SUM($Q$3:$Q$10)" +"SUM($R$3:$R$10)" +"SUM($S$3:$S$10)" +"SUM($T$3:$T$10)" +"SUM($U$3:$U$10)" +"SUM($F$11:$F$33)" +"SUM($G$11:$G$33)" +"SUM($H$11:$H$33)" +"SUM($I$11:$I$33)" +"SUM($J$11:$J$33)" +"SUM($K$11:$K$33)" +"SUM($L$11:$L$33)" +"SUM($M$11:$M$33)" +"SUM($N$11:$N$33)" +"SUM($O$11:$O$33)" +"SUM($P$11:$P$33)" +"SUM($Q$11:$Q$33)" +"SUM($R$11:$R$33)" +"SUM($S$11:$S$33)" +"SUM($T$11:$T$33)" +"SUM($U$11:$U$33)" +"SUM($F$34:$F$34)" +"SUM($G$34:$G$34)" +"SUM($H$34:$H$34)" +"SUM($I$34:$I$34)" +"SUM($J$34:$J$34)" +"SUM($K$34:$K$34)" +"SUM($L$34:$L$34)" +"SUM($M$34:$M$34)" +"SUM($N$34:$N$34)" +"SUM($O$34:$O$34)" +"SUM($P$34:$P$34)" +"SUM($Q$34:$Q$34)" +"SUM($R$34:$R$34)" +"SUM($S$34:$S$34)" +"SUM($T$34:$T$34)" +"SUM($U$34:$U$34)" +"SUM($F$36:$F$38)" +"SUM($G$36:$G$38)" +"SUM($H$36:$H$38)" +"SUM($I$36:$I$38)" +"SUM($J$36:$J$38)" +"SUM($K$36:$K$38)" +"SUM($L$36:$L$38)" +"SUM($M$36:$M$38)" +"SUM($N$36:$N$38)" +"SUM($O$36:$O$38)" +"SUM($P$36:$P$38)" +"SUM($Q$36:$Q$38)" +"SUM($R$36:$R$38)" +"SUM($S$36:$S$38)" +"SUM($T$36:$T$38)" +"SUM($U$36:$U$38)" +"AVERAGE(B1:B100)" +"K6-L6" +"K6-M6" +"L6-M6" +"IF(V6>0,#REF!-V6,"""")" +"IF(AC6>0,N6-AC6,"""")" +"IF(AA6>0,#REF!-AA6,"""")" +"AC6-$V6" +"AD6-$AC6" +"AE6-$AD6" +"#REF!-N6" +"$N6-O6" +"$O6-P6" +"AV6+BB6" +"IF(A749>0,HOUR(A749),"""")" +"IF(A749>0,MONTH(A749),"""")" +"IF(A749>0,DATE(F749,AH749,D749),"""")" +"IF(AB749>0,#REF!-AB749,"""")" +"AB749-$U749" +"AC749-$AB749" +"AD749-$AC749" +"#REF!-#REF!" +"#REF!-N749" +"$N749-O749" +"J6-K6" +"J6-L6" +"K6-L6" +"IF(AP6>0,Q6-AP6,"""")" +"IF(AW6>0,O6-AW6,"""")" +"IF(AX6>0,AI6-AX6,"""")" +"IF(AU6>0,AG6-AU6,"""")" +"AW6-$AP6" +"AX6-$AW6" +"AY6-$AX6" +"$Q6-O6" +"$Q6-AI6" +"$O6-AI6" +"$AI6-AJ6" +"BP6+BV6" +"IF(A749>0,HOUR(A749),"""")" +"IF(A749>0,MONTH(A749),"""")" +"IF(A749>0,DATE(F749,BC749,D749),"""")" +"IF(AP749>0,X749-AP749,"""")" +"$X749-O749" +"$X749-AI749" +"AVERAGE(B20:B35)" +"AVERAGE(B13:B19,B36)" +"AVERAGE(B13:B36)" +"K6-L6" +"K6-M6" +"L6-M6" +"IF(V6>0,#REF!-V6,"""")" +"IF(AC6>0,N6-AC6,"""")" +"IF(AA6>0,#REF!-AA6,"""")" +"AC6-$V6" +"AD6-$AC6" +"AE6-$AD6" +"#REF!-N6" +"$N6-O6" +"$O6-P6" +"AV6+BB6" +"IF(A749>0,HOUR(A749),"""")" +"IF(A749>0,MONTH(A749),"""")" +"IF(A749>0,DATE(F749,AH749,D749),"""")" +"IF(AB749>0,#REF!-AB749,"""")" +"AB749-$U749" +"AC749-$AB749" +"AD749-$AC749" +"#REF!-#REF!" +"#REF!-N749" +"$N749-O749" +"J6-K6" +"J6-L6" +"K6-L6" +"IF(AP6>0,Q6-AP6,"""")" +"IF(AW6>0,O6-AW6,"""")" +"IF(AX6>0,AI6-AX6,"""")" +"IF(AU6>0,AG6-AU6,"""")" +"AW6-$AP6" +"AX6-$AW6" +"AY6-$AX6" +"$Q6-O6" +"$Q6-AI6" +"$O6-AI6" +"$AI6-AJ6" +"BP6+BV6" +"IF(A749>0,HOUR(A749),"""")" +"IF(A749>0,MONTH(A749),"""")" +"IF(A749>0,DATE(F749,BC749,D749),"""")" +"IF(AP749>0,X749-AP749,"""")" +"$X749-O749" +"$X749-AI749" +"AVERAGE(B20:B35)" +"AVERAGE(B13:B19,B36)" +"AVERAGE(B13:B36)" +"C13*D13" +"C16*D16*-1" +"C18*D18*E18*-1" +"SUM(G13:G18)" +"SUM(G23:G24)" +"G19+G25" +"C6*$A$8" +"SUM(C8:I8)" +"C6*$A$9" +"SUM(K8:K9)" +"0.97*D14" +"0.97*F14" +"0.03*D14" +"0.03*F14" +"0.97*D10" +"0.97*F10" +"0.03*D10" +"0.03*F10" +"0.97*D11" +"0.97*F11" +"0.03*D11" +"0.03*F11" +"SUM(D6:D7)" +"+D10*0.9" +"+D10*0.1" +"+D14+D13-D10" +"+E8+C8+B8+D8" +"+J8+I8" +"+U8*V$4" +"SUM(B8:B38)" +"SUM(F8:F39)" +"+J6*L6" +"+BASIS!I330" +"+I6+F6+E6+D6-0.02*$F$626" +"AF6-AB6" +"AD6" +"+BASIS!I330" +"X7*24.76373" +"(AF7*(1-AC7))-AB7-0.015" +"+BASIS!I330" +"+BASIS!I333" +"+I12+F12+E12+D12" +"X12*0.75" +"AF12+0.005" +"+BASIS!I333" +"+I53+F53+E53+D53-G53*$F$626" +"+BASIS!I323" +"+F55+E55+D55" +"X55*0.2826923" +"AF55-0.06" +"AD55" +"+BASIS!I3" +"X57*0.56" +"0.93*AF57" +"BASIS!I322-0.05*$F$626" +"X58*0.875*0.8" +"(AF58*0.95)*(1-AC58)" +"+S59" +"+BASIS!I253" +"X63*0.74745" +"(AF63*(1-AC63))-AB63+0.01" +"AF68" +"80500/31" +"AF73-0.085" +"2540/31" +"AF81-0.09" +"+BASIS!I310" +"F85+E85+D85-G85*$F$626" +"(AF85*(1-AC85))-AB85" +"+BASIS!I3" +"+BASIS!I322" +"-0.07-0.19" +"(1.3+3.5)%" +"+F124+E124+D124-G124*$F$626" +"X124*0.4541698" +"((AF124-0.05)*(1-AC124))-AB124" +"+BASIS!I322" +"-0.07-0.22" +"(1.3+3)%" +"X127*0.725737" +"(((AF127-0.07)*(1-1.3%))*(1-AC127))-AB127" +"+BASIS!I322-0.2*$F$626" +"X128*0.65" +"AF128*0.8" +"+BASIS!I322" +"X129*0.3931738" +"+BASIS!I323" +"+BASIS!I324" +"+F144+E144+D144-G144*$F$626-0.005" +"X144*(23.5728%/23.5728%)*17.2728%" +"AF144*(1-AC144)-0.005" +"+BASIS!I322" +"X145*(35.98788%/35.98788%)*29.35177%" +"(AF145*(1-AC145))-AB145-0.01" +"+BASIS!I322" +"X146*(35%/35%)*26.25%" +"+S163" +"+BASIS!I19" +"X161*(30.1721%/30.1721%)*26.12%" +"+S147" +"+(BASIS!I19-0.05*$F$626+BASIS!I326)/2" +"X198*0.875" +"(AF198-AB198)*(1-AC198)" +"AF159" +"BASIS!I19-0.05*$F$626" +"X229*0.72" +"((AF229*0.95)*(1-AC229))-AB229" +"+BASIS!I19-0.1*$F$626" +"X233*0.77" +"((AF233*(1-AC233))-AB233)-0.16" +"BASIS!I19-0.08*$F$626" +"AF234*0.92" +"+(BASIS!I19-0.05*$F$626+BASIS!I326)/2" +"X248*0.84" +"+BASIS!I322" +"+(BASIS!I310+BASIS!I325+BASIS!I341)/3" +"1100*0.6667" +"(AF531*(1-AC531))-AB531-0.005" +"AB531" +"+((BASIS!I340+BASIS!I322+BASIS!I253)/3)-0.1*$F$626" +"0.9*AF538" +"+BASIS!I340" +"+BASIS!I329" +"+BASIS!I19-0.1*$F$626" +"BASIS!I19-0.1*$F$626" +"+BASIS!I329" +"+BASIS!I329" +"X615*(68.9976%/69.7789%)*51.24%" +"AF615-0.005" +"SUM(A6:A623)" +"SUM(L6:L624)" +"+A624/A625" +"+K6*M6" +"+BASIS!I334" +"+G6+F6+E6+J6" +"+BASIS!I330" +"+E7+F7-H7*$F$26+G7+J7" +"+BASIS!I254" +"+BASIS!I302" +"+J9+F9+E9+G9" +"+BASIS!I254" +"+BASIS!I254" +"+BASIS!I18" +"+BASIS!I254" +"+E13+F13-H13*$F$26" +"+BASIS!I331" +"+J14+G14+F14+E14" +"+BASIS!I254-0.07*$F$26" +"+$F$26-(-G16- (-$F$26+($F$26-G16)*H16))+F16+E16" +"+BASIS!I254" +"+BASIS!I254" +"+BASIS!I334" +"+BASIS!I334" +"+BASIS!I332" +"+BASIS!I332" +"SUM(C6:C24)" +"SUM(M9:M24)" +"+C25/C26" +"+C25+tulsa!A624" +"+(G3+F3+E3+D3+C3)/5" +"+#REF!" +"-0.22+I322" +"SUM(I6-E$4)" +"SUM(K6+J6)" +"+O6/30" +"SUM(P4:P414)" +"'New Value with Vol changes'!H10:H11-'1219 value'!H10:H11" +"SUM(H10:I11)" +"'New Value with Vol changes'!H10:H11-'1219 value'!H10:H11" +"SUM(H10:I11)" +"SUM(H10:H23)" +"SUM(H30:H33)" +"SUM(H40:H69)" +"SUM(H76:H85)" +"'New Value with Vol changes'!H102-'1219 value'!H100" +"YEAR(F3)-1" +"MATCH(F3,Prices!2:2,0)" +"[1]Price!P3" +"[1]Volatility!P3" +"R5/SQRT($P$1)*F5" +"[1]Straddles!P3" +"LN(F6/F5)" +"F6-F5" +"ABS(AA6)" +"STDEV(Z6:Z15)*SQRT($P$1)" +"STDEV(Z6:Z26)*SQRT($P$1)" +"AVERAGE(AB6:AB26)" +"B217-A217" +"E217-B217" +"VLOOKUP($E$1,Expirations,2)" +"INDEX(Prices!$1:$1048576,MATCH(DATE(F$1,MONTH($B217),DAY($B217)),Prices!$A:$A,1),$F$2)" +"STDEV(Z208:Z217)*SQRT(252)" +"STDEV(Z197:Z217)*SQRT(252)" +"A217" +"B218" +"B3-A3" +"A3" +"EOMONTH(A1,1)" +"EOMONTH(A1,1)" +"+StartDt" +"+EndDt" +"""Average volatility of "" & TEXT(post_id,""MMM"")& "" "" & curve_cd" +"STDEV(OFFSET(Results!G3:G10000,MATCH(StartSummary,Results!A3:A10000,1)-IF(ISERROR(VLOOKUP(StartSummary,Results!A3:A10000,1,0)),0,1),0,MATCH(EndSummary,Results!A3:A10000,1)-MATCH(StartSummary,Results!A3:A10000,1)+IF(ISERROR(VLOOKUP(StartSummary,Results!A3:_A100008,1,0)),0,1),1))*SQRT(252)" +"""Avg vol for "" & IF(SpotIndex=1,TEXT('Run Query'!C11,""MMM"") & "" "" & curve_cd2,INDEX('Run Query'!R2:R5,SpotIndex))" +"STDEV(OFFSET(Results!H3:H10000,MATCH(StartSummary,Results!A3:A10000,1)-IF(ISERROR(VLOOKUP(StartSummary,Results!A3:A10000,1,0)),0,1),0,MATCH(EndSummary,Results!A3:A10000,1)-MATCH(StartSummary,Results!A3:A10000,1)+IF(ISERROR(VLOOKUP(StartSummary,Results!A3:_A100008,1,0)),0,1),1))*SQRT(252)" +"CORREL(OFFSET(Results!G3:G10000,MATCH(StartSummary,Results!A3:A10000,1)-IF(ISERROR(VLOOKUP(StartSummary,Results!A3:A10000,1,0)),0,1),0,MATCH(EndSummary,Results!A3:A10000,1)-MATCH(StartSummary,Results!A3:A10000,1)+IF(ISERROR(VLOOKUP(StartSummary,Results!A3:A10000,1,0)),0,1),1),OFFSET(Results!H3:H10000,MATCH(StartSummary,Results!A3:A10000,1)-IF(ISERROR(VLOOKUP(StartSummary,Results!A3:A10000,1,0)),0,1),0,MATCH(EndSummary,Results!A3:A10000,1)-MATCH(StartSummary,Results!A3:A10000,1)+IF(ISERROR(VLOOKUP(StartSummary,Results!A3:A10000,1,0)),0,1),1))" +"VLOOKUP(post_id,expiry!$A$3:$AA$400,IF(ISERROR(MATCH(curve_cd,expiry!$A$2:$AA$2,0)),2,MATCH(curve_cd,expiry!$A$2:$AA$2,0)))" +"+VLOOKUP(post_id2,expiry!A3:C400,IF(ISERROR(MATCH(curve_cd,expiry!$A$2:$AA$2,0)),2,MATCH(curve_cd,expiry!$A$2:$AA$2,0)))" +"Period & ""-day Rolling Period""" +"Period & ""-day Rolling Correlation between "" & Results!B1 & "" and "" &Results!D1" +"curve_cd & "" ""& TEXT(post_id,""M-yy"")" +"IF(SpotIndex=1,'Run Query'!C8 & "" ""& TEXT('Run Query'!C11,""M-yy""),INDEX('Run Query'!R2:R5,SpotIndex))" +"+B1 & "" vol""" +"+D1 & "" vol""" +"+B1 & "" returns""" +"+D1 & "" returns""" +"B1 & "" CORR to "" & D1" +"curve_cd&"" ""&TEXT(post_id,""M-yy"")&"" stdev of price returns""" +"curve_cd&"" ""&TEXT(post_id,""M-yy"")&"" stdev of price changes""" +"IF(ROW()-22,OFFSET(VolSkewCoef,3,impvol_order-2)*M9^3,0)+IF(impvol_order>3,OFFSET(VolSkewCoef,4,impvol_order-2)*M9^4,0)+IF(impvol_order>4,OFFSET(VolSkewCoef,5,impvol_order-2)*M9^5,0)" +"+W32-N9" +"OFFSET(VolSkewCoef,0,impvol_order-2)+OFFSET(VolSkewCoef,1,impvol_order-2)*Z32+OFFSET(VolSkewCoef,2,impvol_order-2)*Z32^2+IF(impvol_order>2,OFFSET(VolSkewCoef,3,impvol_order-2)*Z32^3,0)+IF(impvol_order>3,OFFSET(VolSkewCoef,4,impvol_order-2)*Z32^4,0)+IF(impvol_order>4,OFFSET(VolSkewCoef,5,impvol_order-2)*Z32^5,0)" +"UnderlyingPrice" +"Expiry-Today" +"IntRate" +"SUM(W13:W116)" +"SUM(AF13:AF153)" +"Yield" +"EXP(-IntRate*D6/365.25)" +"+D13/UnderlyingPrice-1" +"+D13*(1+$P$8)/UnderlyingPrice-1" +"+D13*(1-$P$8)/UnderlyingPrice-1" +"OFFSET(VolSkewCoef,0,impvol_order-2)+OFFSET(VolSkewCoef,1,impvol_order-2)*E13+OFFSET(VolSkewCoef,2,impvol_order-2)*E13^2+IF(impvol_order>2,OFFSET(VolSkewCoef,3,impvol_order-2)*E13^3,0)+IF(impvol_order>3,OFFSET(VolSkewCoef,4,impvol_order-2)*E13^4,0)+IF(impvol_order>4,OFFSET(VolSkewCoef,5,impvol_order-2)*E13^5,0)" +"_xll.EURO(UnderlyingPrice,$D13,IntRate,Yield,$H13,$D$6,L$12,0)" +"_xll.EURO(UnderlyingPrice,$D13*(1+$P$8),IntRate,Yield,$I13,Expiry-Today,O$12,0)" +"_xll.EURO(UnderlyingPrice,$D13*(1-$P$8),IntRate,Yield,$J13,Expiry-Today,R$12,0)" +"(O13+R13-2*L13)/($P$8*D13)^2" +"U13/$D$9" +"(1/(D13*SQRT(2*PI()*$D$6/365.25*ATMImpVol^2)))" +"LN(D13/UnderlyingPrice)+0.5*$D$6/365.25*ATMImpVol^2" +"-(AA13^2)" +"AB13/(2*$D$6/365.25*ATMImpVol^2)" +"EXP(AC13)" +"AD13*Z13" +"AE13" +"TEXT(Contract,""mmm-yy"") & IF(Commodity=""NG"","" Natural Gas"","" Nymex"") & "" Price Distributions""" +"VLOOKUP(0,ImpVolTable,2)" +"INDEX(W2:W5,W6,0) & ""-order polynomial""" +"VLOOKUP(Contract,ExpiryTable,MATCH(Commodity,expiry!C2:E2)+2)" +"+W6+1" +"IF(J9,(K9/UnderlyingPrice-1),"""")" +"IF(J9,_xll.IMPVOLAB(J9,UnderlyingPrice,K9,IntRate,Yield,100,Expiry-Today,L9,100,0.0001),"""")" +"VLOOKUP(B9,ImpVolTable,2)-ATMImpVol" +"+VALUE(CONCATENATE(AC17,AD17))" +"+VALUE(CONCATENATE(AF18,AG18))" +"+VALUE(CONCATENATE(AI19,AJ19))" +"+VALUE(CONCATENATE(AL20,AM20))" +"+X12*2" +"+VALUE(CONCATENATE(AA17,AB17))" +"+Y13*6" +"+Y17" +"+VALUE(CONCATENATE(AA18,AB18))" +"+VALUE(CONCATENATE(AD19,AE19))" +"+VALUE(CONCATENATE(AG20,AH20))" +"12*Z14" +"+Y18" +"+VALUE(CONCATENATE(AA19,AB19))" +"VALUE(CONCATENATE(AD20,AE20))" +"+AA15*20" +"+Y19" +"+VALUE(CONCATENATE(AA20,AB20))" +"+Y20" +"ROUNDUP(MAX(StrikeRange),0)-ROUNDDOWN(MIN(StrikeRange),0)" +"ROUNDUP(MAX(MoneynessRange),2)" +"+(MaxMoneyness-MinMoneyness)*100" +"+IF(+AF30+UnderlyingPrice<0,-2,+AF30/UnderlyingPrice)" +"+AH30/100" +"+AI30+$K$3" +"+IF(AG30=-2,"""",(AJ31-AJ30)/(AG31-AG30))" +"OFFSET(VolSkewCoef,0,impvol_order-2)+OFFSET(VolSkewCoef,1,impvol_order-2)*M9+OFFSET(VolSkewCoef,2,impvol_order-2)*M9^2+IF(impvol_order>2,OFFSET(VolSkewCoef,3,impvol_order-2)*M9^3,0)+IF(impvol_order>3,OFFSET(VolSkewCoef,4,impvol_order-2)*M9^4,0)+IF(impvol_order>4,OFFSET(VolSkewCoef,5,impvol_order-2)*M9^5,0)" +"+W32-N9" +"ROUNDUP(MIN(MoneynessRange),2)" +"OFFSET(VolSkewCoef,0,impvol_order-2)+OFFSET(VolSkewCoef,1,impvol_order-2)*Z32+OFFSET(VolSkewCoef,2,impvol_order-2)*Z32^2+IF(impvol_order>2,OFFSET(VolSkewCoef,3,impvol_order-2)*Z32^3,0)+IF(impvol_order>3,OFFSET(VolSkewCoef,4,impvol_order-2)*Z32^4,0)+IF(impvol_order>4,OFFSET(VolSkewCoef,5,impvol_order-2)*Z32^5,0)" +"+Z32+0.01" +"UnderlyingPrice" +"SQRT(2*PI())" +"D13" +"D113" +"Expiry-Today" +"I13" +"I113" +"IntRate" +"SUM(W13:W142)*+(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange),1))/100" +"SUM(AE13:AE179)*(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange),1))/100" +"T/365.25" +"Yield" +"AQ6*SQRT(AQ7)" +"EXP(-IntRate*T/365.25)" +"((LN(AQ5/$D$4)+0.5*AQ8^2)/AQ8)*Gamma2" +"AQ9^2" +"W13" +"W113" +"NORMSDIST(AQ9)" +"+ROUNDDOWN(MIN(StrikeRange),1)" +"+D13/UnderlyingPrice-1" +"+D13*(1+$P$8)/UnderlyingPrice-1" +"+D13*(1-$P$8)/UnderlyingPrice-1" +"OFFSET(VolSkewCoef,0,impvol_order-2)+OFFSET(VolSkewCoef,1,impvol_order-2)*F13+OFFSET(VolSkewCoef,2,impvol_order-2)*F13^2+IF(impvol_order>2,OFFSET(VolSkewCoef,3,impvol_order-2)*F13^3,0)+IF(impvol_order>3,OFFSET(VolSkewCoef,4,impvol_order-2)*F13^4,0)+IF(impvol_order>4,OFFSET(VolSkewCoef,5,impvol_order-2)*F13^5,0)" +"OFFSET(VolSkewCoef,0,impvol_order-2)+OFFSET(VolSkewCoef,1,impvol_order-2)*E13+OFFSET(VolSkewCoef,2,impvol_order-2)*E13^2+IF(impvol_order>2,OFFSET(VolSkewCoef,3,impvol_order-2)*E13^3,0)+IF(impvol_order>3,OFFSET(VolSkewCoef,4,impvol_order-2)*E13^4,0)+IF(impvol_order>4,OFFSET(VolSkewCoef,5,impvol_order-2)*E13^5,0)" +"OFFSET(VolSkewCoef,0,impvol_order-2)+OFFSET(VolSkewCoef,1,impvol_order-2)*G13+OFFSET(VolSkewCoef,2,impvol_order-2)*G13^2+IF(impvol_order>2,OFFSET(VolSkewCoef,3,impvol_order-2)*G13^3,0)+IF(impvol_order>3,OFFSET(VolSkewCoef,4,impvol_order-2)*G13^4,0)+IF(impvol_order>4,OFFSET(VolSkewCoef,5,impvol_order-2)*G13^5,0)" +"_xll.EURO(UnderlyingPrice,$D13,IntRate,Yield,$I13,$D$6,L$12,0)" +"_xll.EURO(UnderlyingPrice,$D13*(1+$P$8),IntRate,Yield,$H13,Expiry-Today,O$12,0)" +"_xll.EURO(UnderlyingPrice,$D13*(1-$P$8),IntRate,Yield,$J13,Expiry-Today,R$12,0)" +"(O13+R13-2*L13)/($P$8*$D13)^2" +"U13/$D$9" +"(1/(D13*SQRT(2*PI()*T/365.25*ATMImpVol^2)))" +"LN(D13/UnderlyingPrice)+0.5*T/365.25*ATMImpVol^2" +"-(AA13^2)" +"AB13/(2*T/365.25*ATMImpVol^2)" +"EXP(AC13)" +"AD13*Z13" +"(LN($D13/UnderlyingPrice)+0.5*ATMImpVol^2*(T/365.25))/(ATMImpVol*SQRT(T/365.25))" +"(LN(($D13*(1+$P$8))/UnderlyingPrice)+0.5*ATMImpVol^2*(T/365.25))/(ATMImpVol*SQRT(T/365.25))" +"(LN($D13*(1-$P$8)/UnderlyingPrice)+0.5*ATMImpVol^2*(T/365.25))/(ATMImpVol*SQRT(T/365.25))" +"W13/(AH13-AI13)*(D13*2*$P$8)" +"NORMDIST(AM13,0,1,FALSE)" +"AQ11*AQ5*AQ4*AQ8*EXP(AQ10/2)" +"OFFSET(ENAVolCoef,0,impvol_order-2)+OFFSET(ENAVolCoef,1,impvol_order-2)*E13+OFFSET(ENAVolCoef,2,impvol_order-2)*E13^2+IF(impvol_order>2,OFFSET(ENAVolCoef,3,impvol_order-2)*E13^3,0)+IF(impvol_order>3,OFFSET(ENAVolCoef,4,impvol_order-2)*E13^4,0)+IF(impvol_order>4,OFFSET(ENAVolCoef,5,impvol_order-2)*E13^5,0)" +"_xll.EURO(UnderlyingPrice,$D13,IntRate,Yield,AX13,$D$6,1,0)" +"_xll.EURO(UnderlyingPrice,$D13*(1+$P$8),IntRate,Yield,AY13,$D$6,1,0)" +"_xll.EURO(UnderlyingPrice,$D13*(1-$P$8),IntRate,Yield,AZ13,$D$6,1,0)" +"(BC13+BD13-2*BB13)/($P$8*$D13)^2" +"+BF13/$D$9" +"+BB13-L13" +"+BI13/BB13" +"D13+(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange),1))/100" +"(O14+R14-2*L14)/($P$8*D14)^2" +"(SUM(W13:W113)-(W13+W113)/2)*(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange),1))/100" +"1-AQ15" +"(Alpha1/Gamma2*AQ12)+(Alpha2/Gamma2*(1-AR12))" +"2*PI()" +"AG13" +"AG113" +"NORMSDIST(AG13/Gamma)" +"NORMSDIST(AG113/Gamma)" +"EXP(((Gamma*AG13)^2)/2)" +"EXP(((Gamma*AG113)^2)/2)" +"AK13*SQRT(2*PI())*EXP(((Gamma*AG13)^2)/2)" +"AK113*SQRT(2*PI())*EXP(((Gamma*AG113)^2)/2)" +"AQ15" +"SQRT(AQ23)/Gamma*((AR24*AR26*(1-AR25))+(AQ24*AQ26*AQ25))" +"MinStrike" +"(1/($D114*SQRT(2*PI()*T/365.25*$I$114^2)))" +"LN($D114/UnderlyingPrice)+0.5*T/365.25*$I$114^2" +"T114/(2*T/365.25*$I$114^2)" +"(Alpha1*R114)*EXP(Gamma2^2*U114)" +"(1/($D114*SQRT(2*PI()*T/365.25*ATMImpVol^2)))" +"LN($D114/UnderlyingPrice)+0.5*T/365.25*ATMImpVol^2" +"MinStandard" +"+D114-LTFactor*(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange),1))/100" +"AG114-LTFactor*(MaxStandard-MinStandard)/100" +"MaxStrike" +"(1/($D140*SQRT(2*PI()*T/365.25*$I$140^2)))" +"LN($D140/UnderlyingPrice)+0.5*T/365.25*$I$140^2" +"T140/(2*T/365.25*$I$140^2)" +"(Alpha2*R140)*EXP(Gamma2^2*U140)" +"MaxStandard" +"+D140+UTFactor*(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange),1))/100" +"AG140+UTFactor*(MaxStandard-MinStandard)/100" +"IF(OR(WEEKDAY(A3-1)=1,WEEKDAY(A3-1)=7),IF(OR(WEEKDAY(A3-2)=1,WEEKDAY(A3-2)=7),A3-3,A3-2),A3-1)" +"TEXT(Contract,""mmm-yy"") & IF(Commodity=""NG"","" Natural Gas"","" Nymex"") & "" Price Distributions""" +"VLOOKUP(0,ImpVolTable,2)" +"INDEX(W2:W5,W6,0) & ""-order polynomial""" +"VLOOKUP(Contract,ExpiryTable,MATCH(Commodity,expiry!C2:E2)+2)" +"+W6+1" +"IF(J9,(K9/UnderlyingPrice-1),"""")" +"IF(J9,_xll.IMPVOLAB(J9,UnderlyingPrice,K9,IntRate,Yield,100,Expiry-Today,L9,100,0.0001),"""")" +"VLOOKUP(B9,ImpVolTable,2)-ATMImpVol" +"+VALUE(CONCATENATE(AC17,AD17))" +"+VALUE(CONCATENATE(AF18,AG18))" +"+VALUE(CONCATENATE(AI19,AJ19))" +"+VALUE(CONCATENATE(AL20,AM20))" +"+X12*2" +"+VALUE(CONCATENATE(AA17,AB17))" +"+Y13*6" +"+Y17" +"+VALUE(CONCATENATE(AA18,AB18))" +"+VALUE(CONCATENATE(AD19,AE19))" +"+VALUE(CONCATENATE(AG20,AH20))" +"12*Z14" +"+Y18" +"+VALUE(CONCATENATE(AA19,AB19))" +"VALUE(CONCATENATE(AD20,AE20))" +"+AA15*20" +"+Y19" +"+VALUE(CONCATENATE(AA20,AB20))" +"+Y20" +"ROUNDUP(MAX(StrikeRange),0)-ROUNDDOWN(MIN(StrikeRange),0)" +"ROUNDUP(MAX(MoneynessRange),2)" +"+(MaxMoneyness-MinMoneyness)*100" +"+IF(+AF30+UnderlyingPrice<0,-2,+AF30/UnderlyingPrice)" +"+AH30/100" +"+AI30+$K$3" +"+IF(AG30=-2,"""",(AJ31-AJ30)/(AG31-AG30))" +"OFFSET(VolSkewCoef,0,impvol_order-2)+OFFSET(VolSkewCoef,1,impvol_order-2)*M9+OFFSET(VolSkewCoef,2,impvol_order-2)*M9^2+IF(impvol_order>2,OFFSET(VolSkewCoef,3,impvol_order-2)*M9^3,0)+IF(impvol_order>3,OFFSET(VolSkewCoef,4,impvol_order-2)*M9^4,0)+IF(impvol_order>4,OFFSET(VolSkewCoef,5,impvol_order-2)*M9^5,0)" +"+W32-N9" +"ROUNDUP(MIN(MoneynessRange),2)" +"OFFSET(VolSkewCoef,0,impvol_order-2)+OFFSET(VolSkewCoef,1,impvol_order-2)*Z32+OFFSET(VolSkewCoef,2,impvol_order-2)*Z32^2+IF(impvol_order>2,OFFSET(VolSkewCoef,3,impvol_order-2)*Z32^3,0)+IF(impvol_order>3,OFFSET(VolSkewCoef,4,impvol_order-2)*Z32^4,0)+IF(impvol_order>4,OFFSET(VolSkewCoef,5,impvol_order-2)*Z32^5,0)" +"+Z32+0.01" +"UnderlyingPrice" +"SQRT(2*PI())" +"D13" +"D113" +"Expiry-Today" +"I13" +"I113" +"IntRate" +"SUM(W13:W142)*+(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange),1))/100" +"SUM(AE13:AE179)*(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange),1))/100" +"T/365.25" +"Yield" +"AQ6*SQRT(AQ7)" +"EXP(-IntRate*T/365.25)" +"((LN(AQ5/$D$4)+0.5*AQ8^2)/AQ8)*Gamma2" +"AQ9^2" +"W13" +"W113" +"NORMSDIST(AQ9)" +"+ROUNDDOWN(MIN(StrikeRange),1)" +"+D13/UnderlyingPrice-1" +"+D13*(1+$P$8)/UnderlyingPrice-1" +"+D13*(1-$P$8)/UnderlyingPrice-1" +"OFFSET(VolSkewCoef,0,impvol_order-2)+OFFSET(VolSkewCoef,1,impvol_order-2)*F13+OFFSET(VolSkewCoef,2,impvol_order-2)*F13^2+IF(impvol_order>2,OFFSET(VolSkewCoef,3,impvol_order-2)*F13^3,0)+IF(impvol_order>3,OFFSET(VolSkewCoef,4,impvol_order-2)*F13^4,0)+IF(impvol_order>4,OFFSET(VolSkewCoef,5,impvol_order-2)*F13^5,0)" +"OFFSET(VolSkewCoef,0,impvol_order-2)+OFFSET(VolSkewCoef,1,impvol_order-2)*E13+OFFSET(VolSkewCoef,2,impvol_order-2)*E13^2+IF(impvol_order>2,OFFSET(VolSkewCoef,3,impvol_order-2)*E13^3,0)+IF(impvol_order>3,OFFSET(VolSkewCoef,4,impvol_order-2)*E13^4,0)+IF(impvol_order>4,OFFSET(VolSkewCoef,5,impvol_order-2)*E13^5,0)" +"OFFSET(VolSkewCoef,0,impvol_order-2)+OFFSET(VolSkewCoef,1,impvol_order-2)*G13+OFFSET(VolSkewCoef,2,impvol_order-2)*G13^2+IF(impvol_order>2,OFFSET(VolSkewCoef,3,impvol_order-2)*G13^3,0)+IF(impvol_order>3,OFFSET(VolSkewCoef,4,impvol_order-2)*G13^4,0)+IF(impvol_order>4,OFFSET(VolSkewCoef,5,impvol_order-2)*G13^5,0)" +"_xll.EURO(UnderlyingPrice,$D13,IntRate,Yield,$I13,$D$6,L$12,0)" +"_xll.EURO(UnderlyingPrice,$D13*(1+$P$8),IntRate,Yield,$H13,Expiry-Today,O$12,0)" +"_xll.EURO(UnderlyingPrice,$D13*(1-$P$8),IntRate,Yield,$J13,Expiry-Today,R$12,0)" +"(O13+R13-2*L13)/($P$8*$D13)^2" +"U13/$D$9" +"(1/(D13*SQRT(2*PI()*T/365.25*ATMImpVol^2)))" +"LN(D13/UnderlyingPrice)+0.5*T/365.25*ATMImpVol^2" +"-(AA13^2)" +"AB13/(2*T/365.25*ATMImpVol^2)" +"EXP(AC13)" +"AD13*Z13" +"(LN($D13/UnderlyingPrice)+0.5*ATMImpVol^2*(T/365.25))/(ATMImpVol*SQRT(T/365.25))" +"(LN(($D13*(1+$P$8))/UnderlyingPrice)+0.5*ATMImpVol^2*(T/365.25))/(ATMImpVol*SQRT(T/365.25))" +"(LN($D13*(1-$P$8)/UnderlyingPrice)+0.5*ATMImpVol^2*(T/365.25))/(ATMImpVol*SQRT(T/365.25))" +"W13/(AH13-AI13)*(D13*2*$P$8)" +"NORMDIST(AM13,0,1,FALSE)" +"AQ11*AQ5*AQ4*AQ8*EXP(AQ10/2)" +"OFFSET(ENAVolCoef,0,impvol_order-2)+OFFSET(ENAVolCoef,1,impvol_order-2)*E13+OFFSET(ENAVolCoef,2,impvol_order-2)*E13^2+IF(impvol_order>2,OFFSET(ENAVolCoef,3,impvol_order-2)*E13^3,0)+IF(impvol_order>3,OFFSET(ENAVolCoef,4,impvol_order-2)*E13^4,0)+IF(impvol_order>4,OFFSET(ENAVolCoef,5,impvol_order-2)*E13^5,0)" +"_xll.EURO(UnderlyingPrice,$D13,IntRate,Yield,AX13,$D$6,1,0)" +"_xll.EURO(UnderlyingPrice,$D13*(1+$P$8),IntRate,Yield,AY13,$D$6,1,0)" +"_xll.EURO(UnderlyingPrice,$D13*(1-$P$8),IntRate,Yield,AZ13,$D$6,1,0)" +"(BC13+BD13-2*BB13)/($P$8*$D13)^2" +"+BF13/$D$9" +"+BB13-L13" +"+BI13/BB13" +"D13+(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange),1))/100" +"(O14+R14-2*L14)/($P$8*D14)^2" +"(SUM(W13:W113)-(W13+W113)/2)*(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange),1))/100" +"1-AQ15" +"(Alpha1/Gamma2*AQ12)+(Alpha2/Gamma2*(1-AR12))" +"2*PI()" +"AG13" +"AG113" +"NORMSDIST(AG13/Gamma)" +"NORMSDIST(AG113/Gamma)" +"EXP(((Gamma*AG13)^2)/2)" +"EXP(((Gamma*AG113)^2)/2)" +"AK13*SQRT(2*PI())*EXP(((Gamma*AG13)^2)/2)" +"AK113*SQRT(2*PI())*EXP(((Gamma*AG113)^2)/2)" +"AQ15" +"SQRT(AQ23)/Gamma*((AR24*AR26*(1-AR25))+(AQ24*AQ26*AQ25))" +"MinStrike" +"(1/($D114*SQRT(2*PI()*T/365.25*$I$114^2)))" +"LN($D114/UnderlyingPrice)+0.5*T/365.25*$I$114^2" +"T114/(2*T/365.25*$I$114^2)" +"(Alpha1*R114)*EXP(Gamma2^2*U114)" +"(1/($D114*SQRT(2*PI()*T/365.25*ATMImpVol^2)))" +"LN($D114/UnderlyingPrice)+0.5*T/365.25*ATMImpVol^2" +"MinStandard" +"+D114-LTFactor*(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange),1))/100" +"AG114-LTFactor*(MaxStandard-MinStandard)/100" +"MaxStrike" +"(1/($D140*SQRT(2*PI()*T/365.25*$I$140^2)))" +"LN($D140/UnderlyingPrice)+0.5*T/365.25*$I$140^2" +"T140/(2*T/365.25*$I$140^2)" +"(Alpha2*R140)*EXP(Gamma2^2*U140)" +"MaxStandard" +"+D140+UTFactor*(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange),1))/100" +"AG140+UTFactor*(MaxStandard-MinStandard)/100" +"IF(OR(WEEKDAY(A3-1)=1,WEEKDAY(A3-1)=7),IF(OR(WEEKDAY(A3-2)=1,WEEKDAY(A3-2)=7),A3-3,A3-2),A3-1)" +"TEXT(Contract,""mmm-yy"") & IF(Commodity=""NG"","" Natural Gas"","" Nymex"") & "" Price Distributions""" +"VLOOKUP(0,ImpVolTable,2)" +"INDEX(W2:W5,W6,0) & ""-order polynomial""" +"VLOOKUP(Contract,ExpiryTable,MATCH(Commodity,expiry!C2:E2)+2)" +"+W6+1" +"IF(J9,(K9/UnderlyingPrice-1),"""")" +"IF(J9,_xll.IMPVOLAB(J9,UnderlyingPrice,K9,IntRate,Yield,100,Expiry-Today,L9,100,0.0001),"""")" +"VLOOKUP(B9,ImpVolTable,2)-ATMImpVol" +"+VALUE(CONCATENATE(AC17,AD17))" +"+VALUE(CONCATENATE(AF18,AG18))" +"+VALUE(CONCATENATE(AI19,AJ19))" +"+VALUE(CONCATENATE(AL20,AM20))" +"+X12*2" +"+VALUE(CONCATENATE(AA17,AB17))" +"+Y13*6" +"+Y17" +"+VALUE(CONCATENATE(AA18,AB18))" +"+VALUE(CONCATENATE(AD19,AE19))" +"+VALUE(CONCATENATE(AG20,AH20))" +"12*Z14" +"+Y18" +"+VALUE(CONCATENATE(AA19,AB19))" +"VALUE(CONCATENATE(AD20,AE20))" +"+AA15*20" +"+Y19" +"+VALUE(CONCATENATE(AA20,AB20))" +"+Y20" +"ROUNDUP(MAX(StrikeRange),0)-ROUNDDOWN(MIN(StrikeRange),0)" +"ROUNDUP(MAX(MoneynessRange),2)" +"+(MaxMoneyness-MinMoneyness)*100" +"+IF(+AF30+UnderlyingPrice<0,-2,+AF30/UnderlyingPrice)" +"+AH30/100" +"+AI30+$K$3" +"+IF(AG30=-2,"""",(AJ31-AJ30)/(AG31-AG30))" +"OFFSET(VolSkewCoef,0,impvol_order-2)+OFFSET(VolSkewCoef,1,impvol_order-2)*M9+OFFSET(VolSkewCoef,2,impvol_order-2)*M9^2+IF(impvol_order>2,OFFSET(VolSkewCoef,3,impvol_order-2)*M9^3,0)+IF(impvol_order>3,OFFSET(VolSkewCoef,4,impvol_order-2)*M9^4,0)+IF(impvol_order>4,OFFSET(VolSkewCoef,5,impvol_order-2)*M9^5,0)" +"+W32-N9" +"ROUNDUP(MIN(MoneynessRange),2)" +"OFFSET(VolSkewCoef,0,impvol_order-2)+OFFSET(VolSkewCoef,1,impvol_order-2)*Z32+OFFSET(VolSkewCoef,2,impvol_order-2)*Z32^2+IF(impvol_order>2,OFFSET(VolSkewCoef,3,impvol_order-2)*Z32^3,0)+IF(impvol_order>3,OFFSET(VolSkewCoef,4,impvol_order-2)*Z32^4,0)+IF(impvol_order>4,OFFSET(VolSkewCoef,5,impvol_order-2)*Z32^5,0)" +"+Z32+0.01" +"UnderlyingPrice" +"SQRT(2*PI())" +"D13" +"D113" +"Expiry-Today" +"I13" +"I113" +"IntRate" +"SUM(W13:W142)*+(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange),1))/100" +"SUM(AE13:AE179)*(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange),1))/100" +"T/365.25" +"Yield" +"AQ6*SQRT(AQ7)" +"EXP(-IntRate*T/365.25)" +"((LN(AQ5/$D$4)+0.5*AQ8^2)/AQ8)*Gamma2" +"AQ9^2" +"W13" +"W113" +"NORMSDIST(AQ9)" +"+ROUNDDOWN(MIN(StrikeRange),1)" +"+D13/UnderlyingPrice-1" +"+D13*(1+$P$8)/UnderlyingPrice-1" +"+D13*(1-$P$8)/UnderlyingPrice-1" +"OFFSET(VolSkewCoef,0,impvol_order-2)+OFFSET(VolSkewCoef,1,impvol_order-2)*F13+OFFSET(VolSkewCoef,2,impvol_order-2)*F13^2+IF(impvol_order>2,OFFSET(VolSkewCoef,3,impvol_order-2)*F13^3,0)+IF(impvol_order>3,OFFSET(VolSkewCoef,4,impvol_order-2)*F13^4,0)+IF(impvol_order>4,OFFSET(VolSkewCoef,5,impvol_order-2)*F13^5,0)" +"OFFSET(VolSkewCoef,0,impvol_order-2)+OFFSET(VolSkewCoef,1,impvol_order-2)*E13+OFFSET(VolSkewCoef,2,impvol_order-2)*E13^2+IF(impvol_order>2,OFFSET(VolSkewCoef,3,impvol_order-2)*E13^3,0)+IF(impvol_order>3,OFFSET(VolSkewCoef,4,impvol_order-2)*E13^4,0)+IF(impvol_order>4,OFFSET(VolSkewCoef,5,impvol_order-2)*E13^5,0)" +"OFFSET(VolSkewCoef,0,impvol_order-2)+OFFSET(VolSkewCoef,1,impvol_order-2)*G13+OFFSET(VolSkewCoef,2,impvol_order-2)*G13^2+IF(impvol_order>2,OFFSET(VolSkewCoef,3,impvol_order-2)*G13^3,0)+IF(impvol_order>3,OFFSET(VolSkewCoef,4,impvol_order-2)*G13^4,0)+IF(impvol_order>4,OFFSET(VolSkewCoef,5,impvol_order-2)*G13^5,0)" +"_xll.EURO(UnderlyingPrice,$D13,IntRate,Yield,$I13,$D$6,L$12,0)" +"_xll.EURO(UnderlyingPrice,$D13*(1+$P$8),IntRate,Yield,$H13,Expiry-Today,O$12,0)" +"_xll.EURO(UnderlyingPrice,$D13*(1-$P$8),IntRate,Yield,$J13,Expiry-Today,R$12,0)" +"(O13+R13-2*L13)/($P$8*$D13)^2" +"U13/$D$9" +"(1/(D13*SQRT(2*PI()*T/365.25*ATMImpVol^2)))" +"LN(D13/UnderlyingPrice)+0.5*T/365.25*ATMImpVol^2" +"-(AA13^2)" +"AB13/(2*T/365.25*ATMImpVol^2)" +"EXP(AC13)" +"AD13*Z13" +"(LN($D13/UnderlyingPrice)+0.5*ATMImpVol^2*(T/365.25))/(ATMImpVol*SQRT(T/365.25))" +"(LN(($D13*(1+$P$8))/UnderlyingPrice)+0.5*ATMImpVol^2*(T/365.25))/(ATMImpVol*SQRT(T/365.25))" +"(LN($D13*(1-$P$8)/UnderlyingPrice)+0.5*ATMImpVol^2*(T/365.25))/(ATMImpVol*SQRT(T/365.25))" +"W13/(AH13-AI13)*(D13*2*$P$8)" +"NORMDIST(AM13,0,1,FALSE)" +"AQ11*AQ5*AQ4*AQ8*EXP(AQ10/2)" +"OFFSET(ENAVolCoef,0,impvol_order-2)+OFFSET(ENAVolCoef,1,impvol_order-2)*E13+OFFSET(ENAVolCoef,2,impvol_order-2)*E13^2+IF(impvol_order>2,OFFSET(ENAVolCoef,3,impvol_order-2)*E13^3,0)+IF(impvol_order>3,OFFSET(ENAVolCoef,4,impvol_order-2)*E13^4,0)+IF(impvol_order>4,OFFSET(ENAVolCoef,5,impvol_order-2)*E13^5,0)" +"_xll.EURO(UnderlyingPrice,$D13,IntRate,Yield,AX13,$D$6,1,0)" +"_xll.EURO(UnderlyingPrice,$D13*(1+$P$8),IntRate,Yield,AY13,$D$6,1,0)" +"_xll.EURO(UnderlyingPrice,$D13*(1-$P$8),IntRate,Yield,AZ13,$D$6,1,0)" +"(BC13+BD13-2*BB13)/($P$8*$D13)^2" +"+BF13/$D$9" +"+BB13-L13" +"+BI13/BB13" +"D13+(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange),1))/100" +"(O14+R14-2*L14)/($P$8*D14)^2" +"(SUM(W13:W113)-(W13+W113)/2)*(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange),1))/100" +"1-AQ15" +"(Alpha1/Gamma2*AQ12)+(Alpha2/Gamma2*(1-AR12))" +"2*PI()" +"AG13" +"AG113" +"NORMSDIST(AG13/Gamma)" +"NORMSDIST(AG113/Gamma)" +"EXP(((Gamma*AG13)^2)/2)" +"EXP(((Gamma*AG113)^2)/2)" +"AK13*SQRT(2*PI())*EXP(((Gamma*AG13)^2)/2)" +"AK113*SQRT(2*PI())*EXP(((Gamma*AG113)^2)/2)" +"AQ15" +"SQRT(AQ23)/Gamma*((AR24*AR26*(1-AR25))+(AQ24*AQ26*AQ25))" +"MinStrike" +"(1/($D114*SQRT(2*PI()*T/365.25*$I$114^2)))" +"LN($D114/UnderlyingPrice)+0.5*T/365.25*$I$114^2" +"T114/(2*T/365.25*$I$114^2)" +"(Alpha1*R114)*EXP(Gamma2^2*U114)" +"(1/($D114*SQRT(2*PI()*T/365.25*ATMImpVol^2)))" +"LN($D114/UnderlyingPrice)+0.5*T/365.25*ATMImpVol^2" +"MinStandard" +"+D114-LTFactor*(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange),1))/100" +"AG114-LTFactor*(MaxStandard-MinStandard)/100" +"MaxStrike" +"(1/($D140*SQRT(2*PI()*T/365.25*$I$140^2)))" +"LN($D140/UnderlyingPrice)+0.5*T/365.25*$I$140^2" +"T140/(2*T/365.25*$I$140^2)" +"(Alpha2*R140)*EXP(Gamma2^2*U140)" +"MaxStandard" +"+D140+UTFactor*(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange),1))/100" +"AG140+UTFactor*(MaxStandard-MinStandard)/100" +"IF(OR(WEEKDAY(A3-1)=1,WEEKDAY(A3-1)=7),IF(OR(WEEKDAY(A3-2)=1,WEEKDAY(A3-2)=7),A3-3,A3-2),A3-1)" +"""Put Premium (Strike = $""&'Put Pricing'!$B$10&"")""" +"I4" +""" NT/Mo""" +"TEXT(K4,""0,000"")&"" NT/Mo""" +"'Put Pricing'!A26" +"VLOOKUP(A7,'Put Pricing'!$D$26:$E$39,2,FALSE)" +"E7*G7" +"VLOOKUP($A7,'Put Pricing'!$G$26:$H$39,2,FALSE)*K$4" +"VLOOKUP($A8,'Put Pricing'!$G$26:$H$39,2,FALSE)*$K$4" +"SUM(E7:E15)" +"Pricing!A1" +"IF(B7=""No"",225,VLOOKUP(B14,A26:B39,2))" +"TODAY()" +"IF($B$7=""No"",_xll.EURO($B$6,$B$10,$B$15,0,$B$11,$B$14-$B$13,1,0),_xll.EURO($B$6,$B$10,$B$15,$B$9,$B$11,$B$14-$B$13,1,0))" +"B18*$B$12" +"_xll.EURO($B$6,$B$10,$B$15,0,$B$11,$B$14-$B$13,1,1)" +"IF($B$7=""No"",_xll.AMER($B$6,$B$10,$B$15,0,$B$11,($B$14-$B$13),1,0),_xll.AMER($B$6,$B$10,$B$15,$B$9,$B$11,($B$14-$B$13),1,0))" +"_xll.AMER($B$6,$B$10,$B$15,0,$B$11,$B$14-$B$13,1,1)" +"IF($B$7=""No"",_xll.EURO($B$6,$B$10,$B$15,0,$B$11,($B$14-$B$13),0,0),_xll.EURO($B$6,$B$10,$B$15,$B$9,$B$11,$B$14-$B$13,0,0))" +"_xll.EURO($B$6,$B$10,$B$15,0,$B$11,$B$14-$B$13,0,1)" +"IF($B$7=""No"",_xll.AMER($B$6,$B$10,$B$15,0,$B$11,($B$14-$B$13),0,0),_xll.AMER($B$6,$B$10,$B$15,$B$9,$B$11,($B$14-$B$13),0,0))" +"_xll.AMER($B$6,$B$10,$B$15,0,$B$11,$B$14-$B$13,0,1)" +"B21" +"IF($B$8=""COC"",K26,IF($B$8=""Curve"",L26,0))" +"A26" +"225*EXP($B$9*((A26-$B$13)/365.25))" +"EOMONTH(A26,1)" +"+A11*0.14" +"+A11+B11" +"+B11+E11" +"+F11-C11" +"+A11+0.05" +"+E11" +"+A16*0.12" +"+A21*0.1" +"+A26*0.08" +"+A31*0.06" +"+A36*0.04" +"+A41*0.02" +"-A56*0.02" +"-A66*0.04" +"-A76*0.06" +"-A86*0.08" +"-A96*0.1" +"Strike_1" +"Strike_2" +"Strike_3" +"Strike_4" +"Strike_5" +"Strike_6" +"Strike_7" +"Strike_8" +"Strike_9" +"Strike_10" +"Strike_11" +"Strike_12" +"+A11*0.14" +"+A11+B11" +"+B11+E11" +"+F11-C11" +"SUM(M11:X11,Z11:AK11)" +"IF(M$7=""Long"",IF(M$6=""Call"",IF($A11>M$4,1,0),IF(M$4>$A11,1,0))*M$5,IF(M$6=""Call"",IF(M$4<=$A11,-1,0),IF($A11<=M$4,-1,0))*M$5)" +"IF(Z$7=""Long"",IF(Z$6=""Put"",MAX(Z$4-$A11,0),MAX($A11-Z$4,0))*Z$5,IF(Z$6=""Put"",MIN($A11-Z$4,0),MIN(Z$4-$A11,0))*Z$5)" +"+E11" +"+A16*0.12" +"+A21*0.1" +"+A26*0.08" +"+A31*0.06" +"+A36*0.04" +"+A41*0.02" +"-A56*0.02" +"-A66*0.04" +"-A76*0.06" +"-A86*0.08" +"-A96*0.1" +"TODAY()" +"SUMPRODUCT(C11:C31,H11:H31)/SUM(H11:H31)" +"C7-D7" +"C11+B11" +"E11" +"1/((1+G11/2)^(2*((A11-$B$3)/365.25)))" +"EDATE(A11,1)" +"I22" +"TODAY()" +"SUMPRODUCT(D39:D50,H39:H50)/SUM(H39:H50)" +"SUMPRODUCT(B39:B50,H39:H50)/SUM(H39:H50)" +"Swap!C7" +"_xll.SPRDOPT(C7,D7,E7,0,H7,I7,G7,K7,0,0)*AVERAGE(H39:H50)" +"AVERAGE(I51:I62)" +"AVERAGE(F39:F50)*H3" +"AVERAGE(E39:E50)*I3" +"J7-$B$5" +"A7" +"SUMPRODUCT(D39:D50,H39:H50)/SUM(H39:H50)" +"SUMPRODUCT(H39:H50,K39:K50)/(SUM(K39:K50)*L13)" +"_xll.SWAPTION(D39:D50,K39:K50,L39:L50,G39:G50,H13,E13,G38,K13/365.25,1,0,0)" +"_xll.EURO(C13,E13,0,0,H13,K13,1,0)*M13*D13" +"AVERAGE(F39:F50)*H3" +"(1+G38/2)^(-2*(J13-B5)/365.25)" +"EXP(-G38*K13/365.25)" +"C18+B18" +"E18" +"1/((1+G18/2)^(2*((A18-$B$5)/365.25)))" +"(A18-$B$11)/365.25" +"EDATE(A18,1)" +"G3" +"I30" +"TODAY()" +"_xll.EURO_Forward(C10,D10,E10,F10,G10-D6,J11,M8)" +"G6" +"_xll.BRRR($C10,$D10,$E10,$E10,$F10,$G10-$D$6,$H10,$I10,$J10,$K10,M$8)" +"G6" +"$G$11" +"$J$6-_xll.EURO_Forward(C12,H12,E12,F12,G12-$D$6,J12,0)-_xll.DIGITAL(D12-H12,C12,H12,E13,E13,F13,G13-$D$6,J13,0)" +"CONCATENATE(""Cal 0"",YEAR(NextMonth)-1999)" +"SUMPRODUCT(INDEX(X20:X258,AY11):INDEX(X20:X258,AY11+11),INDEX(AP20:AP258,AY11):INDEX(AP20:AP258,AY11+11))/SUM(INDEX(AP20:AP258,AY11):INDEX(AP20:AP258,AY11+11))" +"EOMONTH(FirstPricingMonth,SwapFirstMonthPosition-2)+1" +"EOMONTH(DateStart,SwapNumOfMonths-2)+1" +"EOMONTH(NextMonth,EuroOptionMonthPosition-2)+1" +"(IF(SwaptionType=1,-1,1)*(SwaptionStrike-UnderlyingPriceAsian)*E32+SwaptionPremium*D33)/(D32+D33)" +"VLOOKUP(AN3,PricingArea,CHOOSE(Underlying,4,10))" +"SwaptionPremium*D33/E32" +"MAX(0,(AJ19-BN4)/(AI19-BN4))" +"1-BL4" +"NETWORKDAYS(FirstPricingMonth,DateToday,HolidaysWTI)-1" +"INDEX(L20:L260,AY11-1)-INDEX(L20:L260,AY11+11)" +"VLOOKUP(AN3,PricingArea,CHOOSE(Underlying,22,24))-DateToday+1" +"MAX(0,(AM19-BN5)/(AL19-BN5))" +"NETWORKDAYS(FirstPricingMonth,DateToday,HolidaysBrent)-1" +"INDEX(L20:L260,AY11+11)-INDEX(L20:L260,AY11+23)" +"UnderlyingPriceAsian-SwapPriceSettle" +"SUMPRODUCT(CHOOSE(Underlying,W19:W258,Y19:Y258),BD19:BD258,AP19:AP258)/E32" +"SUMPRODUCT(CHOOSE(Underlying,X19:X258,Z19:Z258),BD19:BD258,AP19:AP258)/E32" +"IF(F6,F6,SwapPriceCurve+PriceSpreadAsian)" +"VLOOKUP(AN3,PricingArea,CHOOSE(Underlying,7,36))" +"IF(ParticipationType=1,1,-1)*(ParticipatingSwapPrice-UnderlyingPriceAsian)*E32/D32*(1-ParticipationRate)+IF(ParticipationType=1,C14,C13)*ParticipationRate" +"VLOOKUP(AN3,PricingArea,35)" +"IF(ParticipationType=1,C14,C13)*D32/E32*ParticipationRate/(1-ParticipationRate)" +"SwaptionStrike/SwaptionUnderlyingPrice-1" +"IF(VolSkewFlag=1,IF(BN7>0,INDEX(BA19:BA200,SwaptionFirstMonthPosition+SwaptionNumOfMonths)*MIN(BN7/10%,1)+(INDEX(BB19:BB200,SwaptionFirstMonthPosition+SwaptionNumOfMonths)-INDEX(BA19:BA200,SwaptionFirstMonthPosition+SwaptionNumOfMonths))*MAX(0,MIN(BN7/10%-1,1))+(INDEX(BC19:BC200,SwaptionFirstMonthPosition+SwaptionNumOfMonths)-INDEX(BB19:BB200,SwaptionFirstMonthPosition+SwaptionNumOfMonths))*MAX(0,BN7/10%-2),INDEX(AZ19:AZ200,SwaptionFirstMonthPosition+SwaptionNumOfMonths)*MIN(-BN7/10%,1)+(INDEX(AY19:AY200,SwaptionFirstMonthPosition+SwaptionNumOfMonths)-INDEX(AZ19:AZ200,SwaptionFirstMonthPosition+SwaptionNumOfMonths))*MAX(0,MIN(-BN7/10%-1,1))+(INDEX(AX19:AX200,SwaptionFirstMonthPosition+SwaptionNumOfMonths)-INDEX(AY19:AY200,SwaptionFirstMonthPosition+SwaptionNumOfMonths))*MAX(0,-BN7/10%-2)),0)" +"(UnderlyingPriceAsian-A8)*E32/NominalVolume" +"CONCATENATE(IF(OptControl=4,""Put 1"",""Call""),IF(OptControl=3,"" 1"",""""))" +"ROUND(2*INDEX(L20:L55,EuroOptionMonthPosition),0)/2" +"IF(OptControl=2,UnderlyingPriceAsian,StrikeSpec1)" +"Strike1/AN4-1" +"Strike2/AN4-1" +"IF(ParticipationType=1,1,-1)*(ParticipatingSwapPrice-UnderlyingPriceAsian)*E46/D46*(1-ParticipationRate)+IF(ParticipationType=1,C18,C17)*ParticipationRate" +"IF(BN7>0,IF(BN7>0.2,INDEX(BC19:BC200,SwaptionFirstMonthPosition+SwaptionNumOfMonths)-INDEX(BB19:BB200,SwaptionFirstMonthPosition+SwaptionNumOfMonths),IF(BN7>0.1,INDEX(BB19:BB200,SwaptionFirstMonthPosition+SwaptionNumOfMonths)-INDEX(BA19:BA200,SwaptionFirstMonthPosition+SwaptionNumOfMonths),INDEX(BA19:BA200,SwaptionFirstMonthPosition+SwaptionNumOfMonths))),IF(BN7<-0.2,INDEX(AX19:AX200,SwaptionFirstMonthPosition+SwaptionNumOfMonths)-INDEX(AY19:AY200,SwaptionFirstMonthPosition+SwaptionNumOfMonths),IF(BN7<-0.1,INDEX(AY19:AY200,SwaptionFirstMonthPosition+SwaptionNumOfMonths)-INDEX(AZ19:AZ200,SwaptionFirstMonthPosition+SwaptionNumOfMonths),INDEX(AZ19:AZ200,SwaptionFirstMonthPosition+SwaptionNumOfMonths))))" +"C15*100*(A8-StrikeSpec1)" +"CONCATENATE(IF(OptControl=3,""Call 2"",""Put""),IF(OptControl=4,"" 2"",""""))" +"StrikeSpec1" +"IF(OptControl=2,UnderlyingPriceAsian,StrikeSpec2)" +"AN6+IF(VolSkewFlag=1,IF(AM9>0,INDEX(BA19:BA200,EuroOptionMonthPosition)*MIN(AM9/10%,1)+(INDEX(BB19:BB200,EuroOptionMonthPosition)-INDEX(BA19:BA200,EuroOptionMonthPosition))*MAX(0,MIN(AM9/10%-1,1))+(INDEX(BC19:BC200,EuroOptionMonthPosition)-INDEX(BB19:BB200,EuroOptionMonthPosition))*MAX(0,AM9/10%-2),INDEX(AZ19:AZ200,EuroOptionMonthPosition)*MIN(-AM9/10%,1)+(INDEX(AY19:AY200,EuroOptionMonthPosition)-INDEX(AZ19:AZ200,EuroOptionMonthPosition))*MAX(0,MIN(-AM9/10%-1,1))+(INDEX(AX19:AX200,EuroOptionMonthPosition)-INDEX(AY19:AY200,EuroOptionMonthPosition))*MAX(0,-AM9/10%-2)),0)" +"AN6+IF(VolSkewFlag=1,IF(AN9>0,INDEX(BA19:BA200,EuroOptionMonthPosition)*MIN(AN9/10%,1)+(INDEX(BB19:BB200,EuroOptionMonthPosition)-INDEX(BA19:BA200,EuroOptionMonthPosition))*MAX(0,MIN(AN9/10%-1,1))+(INDEX(BC19:BC200,EuroOptionMonthPosition)-INDEX(BB19:BB200,EuroOptionMonthPosition))*MAX(0,AN9/10%-2),INDEX(AZ19:AZ200,EuroOptionMonthPosition)*MIN(-AN9/10%,1)+(INDEX(AY19:AY200,EuroOptionMonthPosition)-INDEX(AZ19:AZ200,EuroOptionMonthPosition))*MAX(0,MIN(-AN9/10%-1,1))+(INDEX(AX19:AX200,EuroOptionMonthPosition)-INDEX(AY19:AY200,EuroOptionMonthPosition))*MAX(0,-AN9/10%-2)),0)" +"IF(ParticipationType=1,C18,C17)*D46/E46*ParticipationRate/(1-ParticipationRate)" +"(B26-DateToday+1)/365.25" +"A10+C13" +"IF(AM9>0,IF(AM9>0.2,INDEX(BC19:BC200,EuroOptionMonthPosition)-INDEX(BB19:BB200,EuroOptionMonthPosition),IF(AM9>0.1,INDEX(BB19:BB200,EuroOptionMonthPosition)-INDEX(BA19:BA200,EuroOptionMonthPosition),INDEX(BA19:BA200,EuroOptionMonthPosition))),IF(AM9<-0.2,INDEX(AX19:AX200,EuroOptionMonthPosition)-INDEX(AY19:AY200,EuroOptionMonthPosition),IF(AM9<-0.1,INDEX(AY19:AY200,EuroOptionMonthPosition)-INDEX(AZ19:AZ200,EuroOptionMonthPosition),INDEX(AZ19:AZ200,EuroOptionMonthPosition))))" +"IF(AN9>0,IF(AN9>0.2,INDEX(BC19:BC200,EuroOptionMonthPosition)-INDEX(BB19:BB200,EuroOptionMonthPosition),IF(AN9>0.1,INDEX(BB19:BB200,EuroOptionMonthPosition)-INDEX(BA19:BA200,EuroOptionMonthPosition),INDEX(BA19:BA200,EuroOptionMonthPosition))),IF(AN9<-0.2,INDEX(AX19:AX200,EuroOptionMonthPosition)-INDEX(AY19:AY200,EuroOptionMonthPosition),IF(AN9<-0.1,INDEX(AY19:AY200,EuroOptionMonthPosition)-INDEX(AZ19:AZ200,EuroOptionMonthPosition),INDEX(AZ19:AZ200,EuroOptionMonthPosition))))" +"MATCH(DATE(YEAR(NextMonth),12,1),I19:I260)" +"MAX(1,MATCH(B26-1,AD19:AD260)-MATCH(DateToday-1,AD19:AD260)+1)" +"CONCATENATE(DaysForThetaCalculation,""-d Theta"")" +"C16-G14" +"IF(DateToday<=AD20,0,1)" +"SUMPRODUCT($BD19:$BD258,EF19:EF258)/$D$32" +"CONCATENATE(""Asian "",IF(OptControl=4,""Put 1"",""Call""),IF(OptControl=3,"" 1"",""""))" +"SUMPRODUCT($BD19:$BD258,CF19:CF258)/NominalVolume" +"SUMPRODUCT($BD19:$BD258,CG19:CG258)/E32" +"DateCurve" +"CostlessCollarValue/D13" +"SUMPRODUCT($BD19:$BD258,EG19:EG258)/$D$32" +"SUMPRODUCT($BD19:$BD258,CJ19:CJ258)/NominalVolume" +"SUMPRODUCT($BD19:$BD258,CK19:CK258)/E32" +"A13+A14*IF(OptControl>2,-1,1)" +"IF(OptControl=3,""Call Spread"",IF(OptControl=4,""Put Spread"",""Straddle""))" +"Underlying" +"MAX(ET20,0)" +"INDEX($ET$20:$ET$200,FL19)-FK15" +"INDEX($ET$20:$ET$92,FM19)-INDEX($ET$20:$ET$92,FM19-1)" +"IF(OptControl>2,"""",A13-A14)" +"IF(OptControl>2,"""",""Fence"")" +"CF17" +"CF17" +"CF17" +"CJ17" +"CJ17" +"CF17" +"CJ17" +"CF17" +"CJ17" +"CF17" +"CJ17" +"CF17" +"CJ17" +"CF17" +"CF17" +"CJ17" +"CF17" +"CJ17" +"IF(OptControl=2,"""",CONCATENATE(""Euro "",IF(OptControl=4,""Put 1"",""Call""),IF(OptControl=3,"" 1"","""")))" +"_xll.AMER(AN4,Strike1,AN7,AN7,AM10,AN5,IF(OptControl=4,0,1),0)" +"_xll.AMER(AN4,Strike1,AN7,AN7,AM10,AN5,IF(OptControl=4,0,1),1)+IF(OR(VolSkewFlag=2,ABS(AM9)<0.0001),0,IF(AM9>0,-1,1)*E19*100*Strike1/AN4^2*AM11/10%)" +"_xll.AMER(AN4,Strike1,AN7,AN7,AM10,AN5,IF(OptControl=4,0,1),3)/100" +"_xll.AMER(AN4,Strike1,AN7,AN7,AM10,AN5-DaysForThetaCalculation,IF(OptControl=4,0,1),0)-_xll.AMER(AN4,Strike1,AN7,AN7,AM10,AN5,IF(OptControl=4,0,1),0)" +"CHOOSE(AY9,J20*BL4+J21*BM4,(G35*BN4+J20*MAX(0,AJ19-BN4)+J21*(AI19-BN4-MAX(0,AJ19-BN4)))/AI19)" +"CHOOSE(AY9,L20*BL4+L21*BM4,(G35*BN4+L20*MAX(0,AJ19-BN4)+L21*(AI19-BN4-MAX(0,AJ19-BN4)))/AI19)" +"CHOOSE(AY9,P20*BL5+P21*BM5,(G35*BN5+P20*MAX(0,AM19-BN5)+P21*(AL19-BN5-MAX(0,AM19-BN5)))/AL19)" +"CHOOSE(AY9,R20*BL5+R21*BM5,(G35*BN5+R20*MAX(0,AM19-BN5)+R21*(AL19-BN5-MAX(0,AM19-BN5)))/AL19)" +"IF(Q21=""extra"",INDEX(BrentSeasonalityTable,INT((BG19-1)/3)+1)*VLOOKUP(MAX(BF19,$AB$4),PriceSpreadTable,3),W19-Y19)" +"IF(Q21=""extra"",INDEX(BrentSeasonalityTable,INT((BG19-1)/3)+1)*VLOOKUP(MAX(BF19,$AB$4),PriceSpreadTable,3),X19-Z19)" +"(O20*AJ19+O21*AK19)/AI19" +"(AT20*AM19+AT21*AN19)/AL19" +"IF($I19-DateToday+15>=$T$8,"""",IF($I19-DateToday+15<$T$5,1,MATCH($I19-DateToday+15,$T$5:$T$8)))" +"INDEX(U$5:U$8,$AW19)^((INDEX($T$5:$T$8,$AW19+1)-($I19-DateToday+15))/(INDEX($T$5:$T$8,$AW19+1)-INDEX($T$5:$T$8,$AW19)))/INDEX(U$5:U$8,$AW19+1)^((INDEX($T$5:$T$8,$AW19)-($I19-DateToday+15))/(INDEX($T$5:$T$8,$AW19+1)-INDEX($T$5:$T$8,$AW19)))" +"IF(OR(DateStart>=I20,DateEnd=I20,DateEnd20,IF(BS19>0.2,BC19-BB19,IF(BS19>0.1,BB19-BA19,BA19)),IF(BS19<-0.2,AX19-AY19,IF(BS19<-0.1,AY19-AZ19,AZ19))),"""")" +"IF(BD19,IF(BT19>0,IF(BT19>0.2,BC19-BB19,IF(BT19>0.1,BB19-BA19,BA19)),IF(BT19<-0.2,AX19-AY19,IF(BT19<-0.1,AY19-AZ19,AZ19))),"""")" +"IF($BD19,$BW19+IF(VolSkewFlag=1,IF(BS19>0,$BA19*MIN(BS19/10%,1)+($BB19-$BA19)*MAX(0,MIN(BS19/10%-1,1))+($BC19-$BB19)*MAX(0,BS19/10%-2),$AZ19*MIN(-BS19/10%,1)+($AY19-$AZ19)*MAX(0,MIN(-BS19/10%-1,1))+($AX19-$AY19)*MAX(0,-BS19/10%-2)),0),"""")" +"IF($BD19,$BX19+IF(VolSkewFlag=1,IF(BS19>0,$BA19*MIN(BS19/10%,1)+($BB19-$BA19)*MAX(0,MIN(BS19/10%-1,1))+($BC19-$BB19)*MAX(0,BS19/10%-2),$AZ19*MIN(-BS19/10%,1)+($AY19-$AZ19)*MAX(0,MIN(-BS19/10%-1,1))+($AX19-$AY19)*MAX(0,-BS19/10%-2)),0),"""")" +"IF($BD19,$BW19+IF(VolSkewFlag=1,IF(BT19>0,$BA19*MIN(BT19/10%,1)+($BB19-$BA19)*MAX(0,MIN(BT19/10%-1,1))+($BC19-$BB19)*MAX(0,BT19/10%-2),$AZ19*MIN(-BT19/10%,1)+($AY19-$AZ19)*MAX(0,MIN(-BT19/10%-1,1))+($AX19-$AY19)*MAX(0,-BT19/10%-2)),0),"""")" +"IF($BD19,$BX19+IF(VolSkewFlag=1,IF(BT19>0,$BA19*MIN(BT19/10%,1)+($BB19-$BA19)*MAX(0,MIN(BT19/10%-1,1))+($BC19-$BB19)*MAX(0,BT19/10%-2),$AZ19*MIN(-BT19/10%,1)+($AY19-$AZ19)*MAX(0,MIN(-BT19/10%-1,1))+($AX19-$AY19)*MAX(0,-BT19/10%-2)),0),"""")" +"IF(BD19,_xll.xCrudeAPO(BU19,BV19,CA19,CB19,S20,S21,BI19,BL19,BP19,BQ19,0,Strike1,AO19,CE19,0,BL19,IF(OptControl=4,0,1),0,1),0)" +"IF(BD19,_xll.xCrudeAPO(BU19,BV19,CA19,CB19,S20,S21,BI19,BL19,BP19,BQ19,0,Strike1,AO19,CE19,0,BL19,IF(OptControl=4,0,1),1,1)+_xll.xCrudeAPO(BU19,BV19,CA19,CB19,S20,S21,BI19,BL19,BP19,BQ19,0,Strike1,AO19,CE19,0,BL19,IF(OptControl=4,0,1),1,2)+IF(OR(VolSkewFlag=2,ABS(BS19)<0.0001),0,IF(BS19>0,-1,1)*CH19*Strike1/BR19^2*BY19/10%),0)" +"IF(BD19,(_xll.xCrudeAPO(BU19,BV19,CA19,CB19,S20,S21,BI19,BL19,BP19,BQ19,0,Strike1,AO19,CE19,0,BL19,IF(OptControl=4,0,1),3,1)+_xll.xCrudeAPO(BU19,BV19,CA19,CB19,S20,S21,BI19,BL19,BP19,BQ19,0,Strike1,AO19,CE19,0,BL19,IF(OptControl=4,0,1),3,2))/100,0)" +"IF(BD19,_xll.xCrudeAPO(BU19,BV19,CA19,CB19,S20,S21,BI19-DaysForThetaCalculation/365.25,BL19-DaysForThetaCalculation/365.25,BP19,BQ19,0,Strike1,AO19,CE19,0,BL19,IF(OptControl=4,0,1),0,1)-_xll.xCrudeAPO(BU19,BV19,CA19,CB19,S20,S21,BI19,BL19,BP19,BQ19,0,Strike1,AO19,CE19,0,BL19,IF(OptControl=4,0,1),0,1),0)" +"IF(BD19,_xll.xCrudeAPO(BU19,BV19,CC19,CD19,S20,S21,BI19,BL19,BP19,BQ19,0,Strike2,AO19,CE19,0,BL19,IF(OptControl=3,1,0),0,1),0)" +"IF(BD19,_xll.xCrudeAPO(BU19,BV19,CC19,CD19,S20,S21,BI19,BL19,BP19,BQ19,0,Strike2,AO19,CE19,0,BL19,IF(OptControl=3,1,0),1,1)+_xll.xCrudeAPO(BU19,BV19,CC19,CD19,S20,S21,BI19,BL19,BP19,BQ19,0,Strike2,AO19,CE19,0,BL19,IF(OptControl=3,1,0),1,2)+IF(OR(VolSkewFlag=2,ABS(BT19)<0.0001),0,IF(BT19>0,-1,1)*CL19*Strike2/BR19^2*BZ19/10%),0)" +"IF(BD19,(_xll.xCrudeAPO(BU19,BV19,CC19,CD19,S20,S21,BI19,BL19,BP19,BQ19,0,Strike2,AO19,CE19,0,BL19,IF(OptControl=3,1,0),3,1)+_xll.xCrudeAPO(BU19,BV19,CC19,CD19,S20,S21,BI19,BL19,BP19,BQ19,0,Strike2,AO19,CE19,0,BL19,IF(OptControl=3,1,0),3,2))/100,0)" +"IF(BD19,_xll.xCrudeAPO(BU19,BV19,CC19,CD19,S20,S21,BI19-DaysForThetaCalculation/365.25,BL19-DaysForThetaCalculation/365.25,BP19,BQ19,0,Strike2,AO19,CE19,0,BL19,IF(OptControl=3,1,0),0,1)-_xll.xCrudeAPO(BU19,BV19,CC19,CD19,S20,S21,BI19,BL19,BP19,BQ19,0,Strike2,AO19,CE19,0,BL19,IF(OptControl=3,1,0),0,1),0)" +"DATE(YEAR(DateToday),1,1)" +"DG19" +"DG19" +"DK19+BrentPhyBrentSpread" +"DG19" +"DL19+DQ19" +"DG19" +"DG19" +"DG19" +"DT19" +"IF(BD19,IF(Underlying=1,AS19,AU19),"""")" +"IF($BD19,$EC19+IF(VolSkewFlag=1,IF(BS19>0,$BA19*MIN(BS19/10%,1)+($BB19-$BA19)*MAX(0,MIN(BS19/10%-1,1))+($BC19-$BB19)*MAX(0,BS19/10%-2),$AZ19*MIN(-BS19/10%,1)+($AY19-$AZ19)*MAX(0,MIN(-BS19/10%-1,1))+($AX19-$AY19)*MAX(0,-BS19/10%-2)),0),"""")" +"IF(BD19,_xll.xASN(BR19,Strike1,AO19,ED19,0,BO19,0,BI19,BL19,IF(OptControl=4,0,1),0),0)" +"IF(BD19,_xll.xASN(BR19,Strike2,AO19,EE19,0,BO19,0,BI19,BL19,IF(OptControl=3,1,0),0),0)" +"SUM(EW21:EW55)" +"L20*O20*SQRT(2/260/3.14)" +"IF(OptControl=2,"""",CONCATENATE(IF(OptControl=3,""Call 2"",""Put""),IF(OptControl=4,"" 2"","""")))" +"_xll.AMER(AN4,Strike2,AN7,AN7,AN10,AN5,IF(OptControl=3,1,0),0)" +"_xll.AMER(AN4,Strike2,AN7,AN7,AN10,AN5,IF(OptControl=3,1,0),1)+IF(OR(VolSkewFlag=2,ABS(AN9)<0.0001),0,IF(AN9>0,-1,1)*E20*100*Strike2/AN4^2*AN11/10%)" +"_xll.AMER(AN4,Strike2,AN7,AN7,AN10,AN5,IF(OptControl=3,1,0),3)/100" +"_xll.AMER(AN4,Strike2,AN7,AN7,AN10,AN5-DaysForThetaCalculation,IF(OptControl=3,1,0),0)-_xll.AMER(AN4,Strike2,AN7,AN7,AN10,AN5,IF(OptControl=3,1,0),0)" +"VLOOKUP(I20,$EJ$20:$EL$54,3)" +"EOMONTH(I19,0)+1" +"IF(ISNUMBER(K20),J20+K20/100,IF(K20=""extra"",L19+VLOOKUP(BF20,PriceSpreadTable,2)/12,IF(K20=""inter"",interpolateprices($K$19:$L$200,ROW(K20)-ROW(FirstPricingMonth)+1),interpolatechanges($J$19:$K$200,ROW(K20)-ROW(FirstPricingMonth)+1))))" +"M20+N20" +"IF(ISNUMBER(Q20),P20+Q20/100,IF(Q20=""extra"",(Z18*AL18-R19*AM18)/AN18,IF(Q20=""inter"",interpolateprices($Q$19:$R$260,ROW(Q20)-ROW(FirstPricingMonth)+1),interpolatechanges($P$19:$Q$260,ROW(Q20)-ROW(FirstPricingMonth)+1))))" +"O20" +"SQRT((1-(1-T19^2/U19)*T$18)*U20)" +"1-(1-U19)*U$18" +"(J21*AJ20+J22*AK20)/AI20" +"(L21*AJ20+L22*AK20)/AI20" +"IF(Q22=""extra"",W20-AA20,(P21*AM20+P22*AN20)/AL20)" +"IF(Q22=""extra"",X20-AB20,(R21*AM20+R22*AN20)/AL20)" +"(1+AO20/2)^(-2*BL20)" +"(1+AQ20/2)^(-2*BH20/365.25)" +"O20*VLOOKUP(BF20,BrentVolTable,2)+VLOOKUP(BF20,BrentVolTable,3)" +"IF(OR(DateStart>=I21,DateEnd=I21,DateEnd20,IF(CQ20>0.2,BC19-BB19,IF(CQ20>0.1,BB19-BA19,BA19)),IF(CQ20<-0.2,AX19-AY19,IF(CQ20<-0.1,AY19-AZ19,AZ19))),"""")" +"IF(BD20,IF(CR20>0,IF(CR20>0.2,BC19-BB19,IF(CR20>0.1,BB19-BA19,BA19)),IF(CR20<-0.2,AX19-AY19,IF(CR20<-0.1,AY19-AZ19,AZ19))),"""")" +"IF(BD20,CHOOSE(Underlying,O20,AT20),"""")" +"IF(BD20,CU20+IF(VolSkewFlag=1,IF(CQ20>0,BA19*MIN(CQ20/10%,1)+(BB19-BA19)*MAX(0,MIN(CQ20/10%-1,1))+(BC19-BB19)*MAX(0,CQ20/10%-2),AZ19*MIN(-CQ20/10%,1)+(AY19-AZ19)*MAX(0,MIN(-CQ20/10%-1,1))+(AX19-AY19)*MAX(0,-CQ20/10%-2)),0),"""")" +"IF(BD20,CU20+IF(VolSkewFlag=1,IF(CR20>0,BA19*MIN(CR20/10%,1)+(BB19-BA19)*MAX(0,MIN(CR20/10%-1,1))+(BC19-BB19)*MAX(0,CR20/10%-2),AZ19*MIN(-CR20/10%,1)+(AY19-AZ19)*MAX(0,MIN(-CR20/10%-1,1))+(AX19-AY19)*MAX(0,-CR20/10%-2)),0),"""")" +"IF(BD20,_xll.EURO(CP20,Strike1,AO20,AO20,CV20,CO20,IF(OptControl=4,0,1),0),0)" +"IF(BD20,_xll.EURO(CP20,Strike1,AO20,AO20,CV20,CO20,IF(OptControl=4,0,1),1)+IF(OR(VolSkewFlag=2,ABS(CQ20)<0.0001),0,IF(CQ20>0,-1,1)*CZ20*100*Strike1/CP20^2*CS20/10%),0)" +"IF(BD20,_xll.EURO(CP20,Strike1,AO20,AO20,CV20,CO20,IF(OptControl=4,0,1),3)/100,0)" +"IF(BD20,_xll.EURO(CP20,Strike1,AO20,AO20,CV20,CO20,IF(OptControl=4,0,1),0)-_xll.EURO(CP20,Strike1,AO20,AO20,CV20,CO20-1,IF(OptControl=4,0,1),0),0)" +"IF(BD20,_xll.EURO(CP20,Strike2,AO20,AO20,CW20,CO20,IF(OptControl=3,1,0),0),0)" +"IF(BD20,_xll.EURO(CP20,Strike2,AO20,AO20,CW20,CO20,IF(OptControl=3,1,0),1)+IF(OR(VolSkewFlag=2,ABS(CR20)<0.0001),0,IF(CR20>0,-1,1)*DD20*100*Strike2/CP20^2*CT20/10%),0)" +"IF(BD20,_xll.EURO(CP20,Strike2,AO20,AO20,CW20,CO20,IF(OptControl=3,1,0),3)/100,0)" +"IF(BD20,_xll.EURO(CP20,Strike2,AO20,AO20,CW20,CO20,IF(OptControl=3,1,0),0)-_xll.EURO(CP20,Strike2,AO20,AO20,CW20,CO20-1,IF(OptControl=3,1,0),0),0)" +"[1]!'CLc1 MTH'" +"DATEVALUE(CONCATENATE(LEFT(EI20,3),""-"",IF(VALUE(RIGHT(EI20,1))=9,""1999"",CONCATENATE(""200"",RIGHT(EI20,1)))))" +"[1]!'CLc1 NET.CHNG'" +"IF(ISNUMBER(VALUE(EK20)),VALUE(EK20)*100,0)" +"BH20/365.25" +"O20^2*ET20" +"S20" +"IF(BE20,2/3*EZ21+1/3*FA22,"""")" +"IF(BE20,(I21+I20-1)/2-DateToday,"""")" +"IF(BE20,CHOOSE(Underlying,X20,Z20)+SwaptionUnderlyingPrice-$D$26,"""")" +"IF(BE20,CollartionFloor/FD20-1,"""")" +"IF(BE20,CollartionCap/FD20-1,"""")" +"IF(BE20,IF(VolSkewFlag=1,IF(FE20>0,$BA20*MIN(FE20/10%,1)+($BB20-$BA20)*MAX(0,MIN(FE20/10%-1,1))+($BC20-$BB20)*MAX(0,FE20/10%-2),$AZ20*MIN(-FE20/10%,1)+($AY20-$AZ20)*MAX(0,MIN(-FE20/10%-1,1))+($AX20-$AY20)*MAX(0,-FE20/10%-2)),0),"""")" +"IF(BE20,IF(VolSkewFlag=1,IF(FF20>0,$BA20*MIN(FF20/10%,1)+($BB20-$BA20)*MAX(0,MIN(FF20/10%-1,1))+($BC20-$BB20)*MAX(0,FF20/10%-2),$AZ20*MIN(-FF20/10%,1)+($AY20-$AZ20)*MAX(0,MIN(-FF20/10%-1,1))+($AX20-$AY20)*MAX(0,-FF20/10%-2)),0),"""")" +"IF(FK$19>$FJ20,"""",MAX(0,IF(FK$19=$FJ20,$S20^2*FK$15,FK19*INDEX($T$20:$T$91,$FJ20-FK$19)^2/INDEX($U$20:$U$91,$FJ20-FK$19))))" +"IF(OptControl=2,"""",IF(OptControl=3,""Call Spread"",IF(OptControl=4,""Put Spread"",""Straddle"")))" +"IF(BH20>0,SQRT(MAX(0.000000000001,(O21^2*BH21-S21^2*(BH21-BH20))/BH20)),O21)" +"IF($AW21="""",AX20^2/AX19,INDEX(U$5:U$8,$AW21)^((INDEX($T$5:$T$8,$AW21+1)-($I21-DateToday+15))/(INDEX($T$5:$T$8,$AW21+1)-INDEX($T$5:$T$8,$AW21)))/INDEX(U$5:U$8,$AW21+1)^((INDEX($T$5:$T$8,$AW21)-($I21-DateToday+15))/(INDEX($T$5:$T$8,$AW21+1)-INDEX($T$5:$T$8,$AW21))))" +"[1]!'CLc2 MTH'" +"[1]!'CLc2 NET.CHNG'" +"SQRT(SUM(FK21:ID21)/ET21)" +"IF(OR(DateStart2>I20,DateEnd2I19,AJ20/AI20*AP20*BE20*SwaptionNumOfMonths/$D$33,0))" +"IF(EW21="""","""",SQRT(SUM(FK326:ID326)/SwaptionYearsToExp))" +"IF(OR(EW21="""",EW22=""""),"""",SQRT(SUM(INDEX(FK21:ID21,SwaptionFirstMonthPosition+1):INDEX(FK21:ID21,FJ21))/SUM(INDEX($FK$15:$ID$15,SwaptionFirstMonthPosition+1):INDEX($FK$15:$ID$15,FJ21))))" +"IF(OR(EW21="""",EW20=""""),"""",SQRT(SUM(INDEX(FK21:ID21,SwaptionFirstMonthPosition+1):INDEX(FK21:ID21,FJ21-1))/SUM(INDEX($FK$15:$ID$15,SwaptionFirstMonthPosition+1):INDEX($FK$15:$ID$15,FJ21-1))))" +"IF(OptControl>1,"""",""Fence"")" +"AN4" +"SQRT(MAX(0.000000000001,(O22^2*BH22-S22^2*(BH22-BH21))/BH21))" +"[1]!'CLc3 MTH'" +"[1]!'CLc3 NET.CHNG'" +"S$19+(S22-S$19)*S$18" +"[1]!'CLc4 MTH'" +"[1]!'CLc4 NET.CHNG'" +"EOMONTH(NextMonth,SwaptionFirstMonthPosition-2)+1" +"EOMONTH(DateStart2,SwaptionNumOfMonths-2)+1" +"[1]!'CLc5 MTH'" +"[1]!'CLc5 NET.CHNG'" +"[1]!'CLc6 MTH'" +"[1]!'CLc6 NET.CHNG'" +"DateStart2-1" +"SUMPRODUCT(CHOOSE(Underlying,X19:X258,Z19:Z258),BE19:BE258,AP19:AP258)/E33" +"_xll.xBASVOL(INDEX(L20:L91,SwaptionFirstMonthPosition+1):INDEX(L20:L91,SwaptionFirstMonthPosition+SwaptionNumOfMonths+1),INDEX(EX20:EX91,SwaptionFirstMonthPosition+1):INDEX(EX20:EX91,SwaptionFirstMonthPosition+SwaptionNumOfMonths+1),INDEX(EY20:EY91,SwaptionFirstMonthPosition+1):INDEX(EY20:EY91,SwaptionFirstMonthPosition+SwaptionNumOfMonths+1),INDEX(EW20:EW91,SwaptionFirstMonthPosition+1):INDEX(EW20:EW91,SwaptionFirstMonthPosition+SwaptionNumOfMonths+1),INDEX(FK170:ID241,SwaptionFirstMonthPosition+1,SwaptionFirstMonthPosition+1):INDEX(FK170:ID241,SwaptionFirstMonthPosition+SwaptionNumOfMonths+1,SwaptionFirstMonthPosition+SwaptionNumOfMonths+1),(DateStart2-DateToday)/365.25)" +"[1]!'CLc7 MTH'" +"[1]!'CLc7 NET.CHNG'" +"SwaptionUnderlyingPrice" +"[1]!'CLc8 MTH'" +"[1]!'CLc8 NET.CHNG'" +"_xll.EURO(SwaptionUnderlyingPrice,SwaptionStrike,0,0,E29+BN8,B26-DateToday+1,IF(SwaptionType=1,1,0),1)+IF(OR(VolSkewFlag=2,ABS(BN7)<0.0001),0,IF(BN7>0,-1,1)*_xll.EURO(SwaptionUnderlyingPrice,SwaptionStrike,0,0,E29+BN8,B26-DateToday+1,IF(SwaptionType=1,1,0),3)*E33/D33*SwaptionStrike/SwaptionUnderlyingPrice^2*BN9/10%)" +"[1]!'CLc9 MTH'" +"[1]!'CLc9 NET.CHNG'" +"SwaptionUnderlyingPrice-SUMPRODUCT(CHOOSE(Underlying,W19:W258,Y19:Y258),BE19:BE258,AP19:AP258)/E33" +"IF(D28,D28,D26+D27)" +"_xll.EURO(SwaptionUnderlyingPrice,SwaptionStrike,0,0,E29+BN8,B26-DateToday+1,IF(SwaptionType=1,1,0),0)*E33/D33" +"[1]!'CLc10 MTH'" +"[1]!'CLc10 NET.CHNG'" +"[1]!'CLc11 MTH'" +"[1]!'CLc11 NET.CHNG'" +"TODAY()" +"[1]!'CLc12 MTH'" +"[1]!'CLc12 NET.CHNG'" +"_xll.xASTRIP(INDEX(BR19:BR260,SwapFirstMonthPosition):INDEX(BR19:BR260,SwapFirstMonthPosition+SwapNumOfMonths-1),INDEX(ED19:ED260,SwapFirstMonthPosition):INDEX(ED19:ED260,SwapFirstMonthPosition+SwapNumOfMonths-1),INDEX(BI19:BI260,SwapFirstMonthPosition):INDEX(BI19:BI260,SwapFirstMonthPosition+SwapNumOfMonths-1),INDEX(BL19:BL260,SwapFirstMonthPosition):INDEX(BL19:BL260,SwapFirstMonthPosition+SwapNumOfMonths-1),INDEX(BO19:BO260,SwapFirstMonthPosition):INDEX(BO19:BO260,SwapFirstMonthPosition+SwapNumOfMonths-1),0,Strike1,INDEX(AO19:AO260,SwapFirstMonthPosition):INDEX(AO19:AO260,SwapFirstMonthPosition+SwapNumOfMonths-1),1,0,INDEX(BL19:BL260,SwapFirstMonthPosition+SwapNumOfMonths-1),IF(OptControl=4,0,1),0,1)" +"SUM(BD19:BD258)" +"SUMPRODUCT(BD19:BD258,AP19:AP258)" +"DateToday-1-IF(WEEKDAY(DateToday)<=2,WEEKDAY(DateToday),0)" +"[1]!'CLc13 MTH'" +"[1]!'CLc13 NET.CHNG'" +"_xll.xASTRIP(INDEX(BR19:BR260,SwapFirstMonthPosition):INDEX(BR19:BR260,SwapFirstMonthPosition+SwapNumOfMonths-1),INDEX(EE19:EE260,SwapFirstMonthPosition):INDEX(EE19:EE260,SwapFirstMonthPosition+SwapNumOfMonths-1),INDEX(BI19:BI260,SwapFirstMonthPosition):INDEX(BI19:BI260,SwapFirstMonthPosition+SwapNumOfMonths-1),INDEX(BL19:BL260,SwapFirstMonthPosition):INDEX(BL19:BL260,SwapFirstMonthPosition+SwapNumOfMonths-1),INDEX(BO19:BO260,SwapFirstMonthPosition):INDEX(BO19:BO260,SwapFirstMonthPosition+SwapNumOfMonths-1),0,Strike2,INDEX(AO19:AO260,SwapFirstMonthPosition):INDEX(AO19:AO260,SwapFirstMonthPosition+SwapNumOfMonths-1),1,0,INDEX(BL19:BL260,SwapFirstMonthPosition+SwapNumOfMonths-1),IF(OptControl=3,1,0),0,1)" +"Volume" +"SUM(BE19:BE258)" +"SUMPRODUCT(BE19:BE258,AP19:AP258)" +"[1]!'CLc14 MTH'" +"[1]!'CLc14 NET.CHNG'" +"[1]!'CLc15 MTH'" +"[1]!'CLc15 NET.CHNG'" +"[1]!'CLc16 MTH'" +"[1]!'CLc16 NET.CHNG'" +"[1]!'CLc17 MTH'" +"[1]!'CLc17 NET.CHNG'" +"[1]!'CLc18 MTH'" +"[1]!'CLc18 NET.CHNG'" +"CONCATENATE(""Euro "",IF(OptControl=4,""Put 1"",""Call""),IF(OptControl=3,"" 1"",""""))" +"SUMPRODUCT($BD19:$BD258,CX19:CX258)/NominalVolume" +"[1]!'CLc19 MTH'" +"[1]!'CLc19 NET.CHNG'" +"SUMPRODUCT($BD19:$BD258,DB19:DB258)/NominalVolume" +"SUMPRODUCT(CHOOSE(Underlying,J19:J258,P19:P258),BD19:BD258,AP19:AP258)/E32" +"[1]!'CLc20 MTH'" +"[1]!'CLc20 NET.CHNG'" +"[1]!'CLc21 MTH'" +"[1]!'CLc21 NET.CHNG'" +"SUMPRODUCT(CHOOSE(Underlying,L19:L258,R19:R258),BD19:BD258,AP19:AP258)/E32" +"[1]!'CLc22 MTH'" +"[1]!'CLc22 NET.CHNG'" +"[1]!'CLc23 MTH'" +"[1]!'CLc23 NET.CHNG'" +"[1]!'CLc24 MTH'" +"[1]!'CLc24 NET.CHNG'" +"StrikeSpec2" +"AVERAGE(FH20:FH55)-AVERAGE(FG20:FG55)" +"_xll.xXCOL2(INDEX(FD20:FD55,SwaptionFirstMonthPosition):INDEX(FD20:FD55,SwaptionFirstMonthPosition+SwaptionNumOfMonths-1),INDEX(AO20:AO55,SwaptionFirstMonthPosition):INDEX(AO20:AO55,SwaptionFirstMonthPosition+SwaptionNumOfMonths-1),INDEX(FB20:FB55,SwaptionFirstMonthPosition):INDEX(FB20:FB55,SwaptionFirstMonthPosition+SwaptionNumOfMonths-1),INDEX(FC20:FC55,SwaptionFirstMonthPosition):INDEX(FC20:FC55,SwaptionFirstMonthPosition+SwaptionNumOfMonths-1),E29+E44,D44,B26-DateToday+1,CollartionCap,CollartionFloor,0.05,100,0)" +"_xll.xXCOL2(INDEX(FD20:FD55,SwaptionFirstMonthPosition):INDEX(FD20:FD55,SwaptionFirstMonthPosition+SwaptionNumOfMonths-1),INDEX(AO20:AO55,SwaptionFirstMonthPosition):INDEX(AO20:AO55,SwaptionFirstMonthPosition+SwaptionNumOfMonths-1),INDEX(FB20:FB55,SwaptionFirstMonthPosition):INDEX(FB20:FB55,SwaptionFirstMonthPosition+SwaptionNumOfMonths-1),INDEX(FC20:FC55,SwaptionFirstMonthPosition):INDEX(FC20:FC55,SwaptionFirstMonthPosition+SwaptionNumOfMonths-1),E29+E44,D44,B26-DateToday+1,CollartionCap,CollartionFloor,0.05,100,1)" +"[1]!'CLc25 MTH'" +"[1]!'CLc25 NET.CHNG'" +"[1]!'CLc26 MTH'" +"[1]!'CLc26 NET.CHNG'" +"[1]!'CLc27 MTH'" +"[1]!'CLc27 NET.CHNG'" +"UnderlyingPriceAsian" +"[1]!'CLc28 MTH'" +"[1]!'CLc28 NET.CHNG'" +"[1]!'CLc29 MTH'" +"[1]!'CLc29 NET.CHNG'" +"[1]!'CLc30 MTH'" +"[1]!'CLc30 NET.CHNG'" +"[1]!'CLc31 MTH'" +"[1]!'CLc31 NET.CHNG'" +"[1]!'CLc32 MTH'" +"[1]!'CLc32 NET.CHNG'" +"[1]!'CLc33 MTH'" +"[1]!'CLc33 NET.CHNG'" +"[1]!'CLc34 MTH'" +"[1]!'CLc34 NET.CHNG'" +"[1]!'CLc35 MTH'" +"[1]!'CLc35 NET.CHNG'" +"AVERAGE(ED44:ED55)" +"IF($FJ20SwaptionFirstMonthPosition+SwaptionNumOfMonths+1,$FJ170>SwaptionFirstMonthPosition+SwaptionNumOfMonths+1),"""",IF($FJ170=FK$169,1,IF($FJ17073,"""",PRODUCT(INDEX($T$19:$T$93,FK$244):INDEX($T$19:$T$93,FK$244+$FJ245-1)))" +"FK15" +"IF(SwaptionYearsToExp<=SUM($FK$15:FK15),"""",MIN(FL$15,SwaptionYearsToExp-SUM($FK$15:FK15)))" +"IF(AND(ISNUMBER(FK20),ISNUMBER(FK$320),FK$320<>0),FK20*FK$320/FK$15,"""")" +"CONCATENATE(""crude_"",IF(MONTH(DateToday)>9,"""",0),MONTH(DateToday),IF(DAY(DateToday)>9,"""",0),DAY(DateToday),"".wk3"")" +"CONCATENATE(""crude_"",IF(MONTH(DateToday)>9,"""",0),MONTH(DateToday),IF(DAY(DateToday)>9,"""",0),DAY(DateToday),"".xls"")" +"B1" +"B1" +"+B3/12" +"+B8*$C$6" +"3920+7500" +"+F8*$G$6" +"+B8-(B8*$B$4)" +"D8" +"+F8-(F8*$B$4)+7500" +"+F69" +"0.005" +"+C4/12" +"+C9*$D$7" +"+E4-E6" +"+E9*D9*30.4" +"+$G$5" +"+G9*D9*30.4" +"+K9*$L$7" +"+$O$5" +"+S9*$T$7" +"3920+7500" +"+Z9*$AA$7" +"+$O$4" +"+B10*$B$6/1000" +"+E9" +"G9" +"+J10*$J$6/1000" +"+S9-(S9*$C$5)" +"+Z9-(Z9*$C$5)+7500" +"+G5" +"NPV(0.1/12,F9:F68)" +"+#REF!+I73" +"+L73+K73" +"+#REF!+Y73" +"SUM(E5:E33)" +"CONCATENATE(INT((EDATE(B12,1)-A12)/365),"" Y - "",INT(((EDATE(B12,1)-A12)-INT((EDATE(B12,1)-A12)/365)*365)/28),"" M"")" +"Swap!S8" +"'ASTRIP (Digital Option)'!AX8" +"B22+B20" +"B20" +"' Summary'!B9" +"' Summary'!B4" +"' Summary'!B5" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"J3" +"K4" +"J4" +"K4" +"AF4" +"IF($H$3=1,""Daily"",""Monthly"")" +"G5" +"CHOOSE(G3,""Bid-Contract"",""Contract-Offer"")" +"AM5" +"AM5" +"CHOOSE(G3,""Mid-Bid"",""Offer-Mid"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"K6" +"SUM(D10:D370)" +"AC8/$F$8" +"(AC8+AF8+AI8)/F8" +"(AD8+AG8+AJ8)/F8" +"AY8/$F$8" +"BA8*AY8" +"1/(1+CHOOSE(F$3,(V11+($K$3/10000))/2,(V10+($K$3/10000))/2))^(2*U10/365.25)" +"BC8/F8" +"A3" +"' Summary'!B11" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,Table,MATCH(G$4,Curves,0))" +"G10+' Summary'!$B$15" +"H10+' Summary'!$B$17" +"J10+' Summary'!$B$16" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"F10*G10" +"$F10*H10" +"F10*O10" +"CHOOSE($G$3,AD10-AE10,AE10-AD10)" +"CHOOSE($G$3,AG10-AH10,AH10-AG10)" +"CHOOSE($G$3,AJ10-AK10,AK10-AJ10)" +"SUM(AM10:AO10)" +"CHOOSE($G$3,AC10-AD10,AD10-AC10)" +"CHOOSE($G$3,AF10-AG10,AG10-AF10)" +"CHOOSE($G$3,AI10-AJ10,AJ10-AI10)" +"AR10+AS10+AT10" +"AU10+AP10" +"AK10+AH10+AE10" +"EDATE(A10,1)" +"B10" +"' Summary'!B9" +"' Summary'!B4" +"' Summary'!B5" +"CONCATENATE(INT(AA8/12),"" Y - "",AA8-INT(AA8/12)*12,"" M"")" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"J3" +"K4" +"J4" +"K4" +"BL4" +"IF($H$3=1,""Daily"",""Monthly"")" +"G5" +"CHOOSE(G3,""Bid-Contract"",""Contract-Offer"")" +"BS5" +"BS5" +"CHOOSE(G3,""Mid-Bid"",""Offer-Mid"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"K6" +"SUM(D10:D370)" +"BI8/$F$8" +"(BI8+BL8+BO8)/F8" +"(BJ8+BM8+BP8)/F8" +"CE8/$F$8" +"AY8/E8" +"SUM(AY10:AY358)" +"A3" +"' Summary'!B11" +"B10+C10" +"IF(AA10=0,0,IF(AND(AA10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,Table,MATCH(G$4,Curves,0))" +"G10+' Summary'!$B$15" +"H10+' Summary'!$B$17" +"J10+' Summary'!$B$16" +"M10+J10+G10" +"Curves!F6+' Summary'!$B$18" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*AA10" +"S10" +"(A10-$C$3)/365.25" +"$S$8" +"AJ10-$AK$2" +"X21" +"AF21" +"_xll.ASTRIP(AD10:AD21,AE10:AE21,AF10:AF21,AG10:AG21,AH10:AH21,AI10,AJ10,AL10,AM10,AN10,AO10,AP10,AQ10,AR10)" +"_xll.ASTRIP(AD10:AD21,AE10:AE21,AF10:AF21,AG10:AG21,AH10:AH21,AI10,AK10,AL10,AM10,AN10,AO10,AP10,AQ10,AR10)" +"SUM(Z22:Z33)*$AG$2/12" +"AV10/$AK$2" +"(AT10-AU10)*AW10" +"AX10*SUM(E22:E33)" +"F10*G10" +"$F10*H10" +"F10*O10" +"CHOOSE($G$3,BJ10-BK10,BK10-BJ10)" +"CHOOSE($G$3,BM10-BN10,BN10-BM10)" +"CHOOSE($G$3,BP10-BQ10,BQ10-BP10)" +"SUM(BS10:BU10)" +"CHOOSE($G$3,BI10-BJ10,BJ10-BI10)" +"CHOOSE($G$3,BL10-BM10,BM10-BL10)" +"CHOOSE($G$3,BO10-BP10,BP10-BO10)" +"BX10+BY10+BZ10" +"CA10+BV10" +"BQ10+BN10+BK10" +"EDATE(A10,1)" +"B10" +"Y22/Y21" +"AM10" +"Y23/Y21" +"Y24/Y21" +"Y25/Y21" +"Y26/Y21" +"Y27/Y21" +"Y28/Y21" +"Y29/Y21" +"Y30/Y21" +"Y31/Y21" +"Y32/Y21" +"Y33/Y21" +"A65535+U65535" +"' Summary'!B5" +"Swap!mthbeg" +"VLOOKUP($A6,[1]!Table,MATCH(B$5,[1]!Curves,0))" +"EDATE(A6,1)" +"(O5+P5)/10000" +"O5" +"H5+H6" +"B10" +"J10+K10" +"XNPV($Q$7,L10:L41,C10:C41)" +"EDATE(B11,$C$2)" +"D11*(G11+$I$7)" +"E11*(H11+$H$7)" +"EDATE(B11,1)" +"$L$3" +"XNPV($Q$5,L10:L41,C10:C41)" +"$O$10*$Q$8" +"O12-O10" +"+O13+O14" +"XNPV($Q$6,L10:L41,C10:C41)" +"O17-O10" +"SUM(D11:D41)" +"TODAY()" +"'[2]E&P Expenses'!C$4" +"'[2]E&P Expenses'!C$5" +"SUM(C9:Z9)" +"G92" +"M92" +"K92" +"N92" +"I2-I3" +"I3+K3+K6" +"P92" +"I4+K4+K8" +"Q92" +"I4+K4+K8" +"D13*($B$3*B13)" +"E13*C13" +"(C13-$B$2)*E13" +"($B$3*B13)*H13" +"((C13-$B$7)*I13)" +"((C13-$B$7)-$B$2)*I13" +"L13*E13" +"((L13-$B$9))*I13" +"O13*E13" +"(O13-$B$10)*I13" +"((C36-$B$8)-$B$2)*I36" +"SUM(B13:B91)" +"Orig!A13" +"Orig!C13-Orig!$B$7" +"Orig!L13-Orig!$B$9" +"Orig!O13-Orig!$B$10" +"D4+E4" +"Orig!H13" +"Orig!N5" +"Orig!C36-Orig!$B$8" +"I92" +"O92" +"M92" +"P92" +"K2-K3" +"K3+M3+M6" +"R92" +"K4+M4+M8" +"S92" +"C13+D13" +"F13*($B$3*B13)" +"G13*E13" +"(E13-$B$2)*G13" +"($B$3*B13)*J13" +"((E13-$B$7)*K13)" +"((E13-$B$7)-$B$2)*K13" +"N13*G13" +"((N13-$B$9))*K13" +"Q13*G13" +"(Q13-$B$10)*K13" +"((E36-$B$8)-$B$2)*K36" +"SUM(B13:B91)" +"Orig!A13" +"Orig!E13-Orig!$B$7" +"Orig!N13-Orig!$B$9" +"Orig!Q13-Orig!$B$10" +"D4+E4" +"Orig!J13" +"Orig!P5" +"Orig!E36-Orig!$B$8" +"+C5*0.0485" +"+SUM(C5:C12)" +"+C13*0.0025" +"0.74416*0.252" +"0.06*4.17439*0.252" +"SUM(C13:C17)" +"+(((SUM(C13:C15)+C17)*C20)/0.252)+((C16*C21)/0.252)" +"(E7-D7)*C7" +"E7*C7" +"SUM(C6:C12)" +"SUM(H7:H12)" +"H13/C13" +"(F15-D7)*C13" +"SUM(C19:C30)" +"F16/C31" +"'% Summary'!B20" +"CONCATENATE(INT((EDATE(B12,1)-A12)/365),"" Y - "",INT(((EDATE(B12,1)-A12)-INT((EDATE(B12,1)-A12)/365)*365)/28),"" M"")" +"SUM(C16:C27)" +"'% Summary'!C4" +"VLOOKUP($A6,[1]!Table,MATCH(B$5,[1]!Curves,0))" +"EDATE(A6,1)" +"CONCATENATE(INT((EDATE(C9,1)-B9)/365),"" Y - "",INT(((EDATE(C9,1)-B9)-INT((EDATE(C9,1)-B9)/365)*365)/28),"" M"")" +"'NP1265.2'!S8" +"'NP1265.2'!R8" +"'NP1265.2'!AW8" +"'NP1265.2'!F8" +"'Reprice Old Deal'!R8" +"'Reprice Old Deal'!AW8" +"'Reprice Old Deal'!F8" +"H9-H11" +"SUM(H13:H15)" +"H16/I20" +"'New Index Sale'!R8" +"F18+F19" +"'New Index Sale'!R8" +"'New Index Sale'!AP8" +"'New Index Sale'!F8" +"SUM(C25:C30)" +"SUM(C35:C46)" +"(E7-D7)*C7" +"E7*C7" +"SUM(C6:C12)" +"SUM(H7:H12)" +"H13/C13" +"(F15-D7)*C13" +"SUM(C19:C30)" +"F16/C31" +"'% Summary'!B20" +"'% Summary'!C4" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"J3" +"K4" +"J4" +"K4" +"AF4" +"IF($H$3=1,""Daily"",""Monthly"")" +"G5" +"CHOOSE(G3,""Bid-Contract"",""Contract-Offer"")" +"AM5" +"AM5" +"CHOOSE(G3,""Mid-Bid"",""Offer-Mid"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"K6" +"SUM(D10:D370)" +"AC8/$F$8" +"(AC8+AF8+AI8)/F8" +"(AD8+AG8+AJ8)/F8" +"AY8/$F$8" +"A3" +"VLOOKUP(A10,Newvolume,2)" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,Table,MATCH(M$4,Curves,0))" +"N9" +"'% Summary'!F20" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"F10*G10" +"$F10*H10" +"F10*O10" +"CHOOSE($G$3,AD10-AE10,AE10-AD10)" +"CHOOSE($G$3,AG10-AH10,AH10-AG10)" +"CHOOSE($G$3,AJ10-AK10,AK10-AJ10)" +"SUM(AM10:AO10)" +"CHOOSE($G$3,AC10-AD10,AD10-AC10)" +"CHOOSE($G$3,AF10-AG10,AG10-AF10)" +"CHOOSE($G$3,AI10-AJ10,AJ10-AI10)" +"AR10+AS10+AT10" +"AU10+AP10" +"AK10+AH10+AE10" +"EDATE(A10,1)" +"'% Summary'!B9" +"'% Summary'!C4" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"J3" +"K4" +"J4" +"K4" +"AF4" +"IF($H$3=1,""Daily"",""Monthly"")" +"G5" +"CHOOSE(G3,""Bid-Contract"",""Contract-Offer"")" +"AM5" +"AM5" +"CHOOSE(G3,""Mid-Bid"",""Offer-Mid"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"K6" +"SUM(D10:D370)" +"AC8/$F$8" +"(AC8+AF8+AI8)/F8" +"(AD8+AG8+AJ8)/F8" +"AY8/$F$8" +"A3" +"VLOOKUP(A10,Oldvolume,2)" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,Table,MATCH(G$4,Curves,0))" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"F10*G10" +"$F10*H10" +"F10*O10" +"CHOOSE($G$3,AD10-AE10,AE10-AD10)" +"CHOOSE($G$3,AG10-AH10,AH10-AG10)" +"CHOOSE($G$3,AJ10-AK10,AK10-AJ10)" +"SUM(AM10:AO10)" +"CHOOSE($G$3,AC10-AD10,AD10-AC10)" +"CHOOSE($G$3,AF10-AG10,AG10-AF10)" +"CHOOSE($G$3,AI10-AJ10,AJ10-AI10)" +"AR10+AS10+AT10" +"AU10+AP10" +"AK10+AH10+AE10" +"EDATE(A10,1)" +"I10" +"'% Summary'!B9" +"'% Summary'!C4" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"J3" +"K4" +"J4" +"K4" +"AF4" +"IF($H$3=1,""Daily"",""Monthly"")" +"G5" +"CHOOSE(G3,""Bid-Contract"",""Contract-Offer"")" +"AM5" +"AM5" +"CHOOSE(G3,""Mid-Bid"",""Offer-Mid"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"K6" +"SUM(D10:D370)" +"AC8/$F$8" +"(AC8+AF8+AI8)/F8" +"(AD8+AG8+AJ8)/F8" +"AY8/$F$8" +"A3" +"VLOOKUP(A10,Oldvolume,3)" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,Table,MATCH(G$4,Curves,0))" +"'% Summary'!F11" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"F10*G10" +"$F10*H10" +"F10*O10" +"CHOOSE($G$3,AD10-AE10,AE10-AD10)" +"CHOOSE($G$3,AG10-AH10,AH10-AG10)" +"CHOOSE($G$3,AJ10-AK10,AK10-AJ10)" +"SUM(AM10:AO10)" +"CHOOSE($G$3,AC10-AD10,AD10-AC10)" +"CHOOSE($G$3,AF10-AG10,AG10-AF10)" +"CHOOSE($G$3,AI10-AJ10,AJ10-AI10)" +"AR10+AS10+AT10" +"AU10+AP10" +"AK10+AH10+AE10" +"EDATE(A10,1)" +"I10" +"' Summary'!B20" +"CONCATENATE(INT((EDATE(B12,1)-A12)/365),"" Y - "",INT(((EDATE(B12,1)-A12)-INT((EDATE(B12,1)-A12)/365)*365)/28),"" M"")" +"' Summary'!C37" +"SUM(C16:C21)" +"' Summary'!C4" +"VLOOKUP($A6,[1]!Table,MATCH(B$5,[1]!Curves,0))" +"EDATE(A6,1)" +"CONCATENATE(INT((EDATE(C9,1)-B9)/365),"" Y - "",INT(((EDATE(C9,1)-B9)-INT((EDATE(C9,1)-B9)/365)*365)/28),"" M"")" +"'NP1265.2'!S8" +"'NP1265.2'!R8" +"'NP1265.2'!AW8" +"'NP1265.2'!F8" +"'Reprice Old Deal'!R8" +"'Reprice Old Deal'!AW8" +"'Reprice Old Deal'!F8" +"H9-H11" +"SUM(H13:H15)" +"H16/I20" +"'New Index Sale'!R8" +"F18+F19" +"'New Index Sale'!R8" +"'New Index Sale'!AP8" +"'New Index Sale'!F8" +"SUM(C25:C30)" +"'New Index Sale'!B10" +"E37/(Curves!A13-Curves!A12)" +"Curves!B12" +"Curves!D12" +"' Summary'!$B$18" +"' Summary'!$F$20" +"+G37+H37+I37+J37" +"K37*E37" +"'New Index Sale'!F11" +"SUM(L37:L43)" +"' Summary'!B20" +"' Summary'!C4" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"J3" +"K4" +"J4" +"K4" +"AF4" +"IF($H$3=1,""Daily"",""Monthly"")" +"G5" +"CHOOSE(G3,""Bid-Contract"",""Contract-Offer"")" +"AM5" +"AM5" +"CHOOSE(G3,""Mid-Bid"",""Offer-Mid"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"K6" +"SUM(D10:D370)" +"AC8/$F$8" +"(AC8+AF8+AI8)/F8" +"(AD8+AG8+AJ8)/F8" +"AY8/$F$8" +"' Summary'!B18" +"A3" +"VLOOKUP(A10,Newvolume,2)" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,Table,MATCH(M$4,Curves,0))" +"N9" +"' Summary'!F20" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"F10*G10" +"$F10*H10" +"F10*O10" +"CHOOSE($G$3,AD10-AE10,AE10-AD10)" +"CHOOSE($G$3,AG10-AH10,AH10-AG10)" +"CHOOSE($G$3,AJ10-AK10,AK10-AJ10)" +"SUM(AM10:AO10)" +"CHOOSE($G$3,AC10-AD10,AD10-AC10)" +"CHOOSE($G$3,AF10-AG10,AG10-AF10)" +"CHOOSE($G$3,AI10-AJ10,AJ10-AI10)" +"AR10+AS10+AT10" +"AU10+AP10" +"AK10+AH10+AE10" +"EDATE(A10,1)" +"' Summary'!B9" +"' Summary'!C4" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"J3" +"K4" +"J4" +"K4" +"AF4" +"IF($H$3=1,""Daily"",""Monthly"")" +"G5" +"CHOOSE(G3,""Bid-Contract"",""Contract-Offer"")" +"AM5" +"AM5" +"CHOOSE(G3,""Mid-Bid"",""Offer-Mid"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"K6" +"SUM(D10:D370)" +"AC8/$F$8" +"(AC8+AF8+AI8)/F8" +"(AD8+AG8+AJ8)/F8" +"AY8/$F$8" +"A3" +"VLOOKUP(A10,Oldvolume,2)" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,Table,MATCH(G$4,Curves,0))" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"F10*G10" +"$F10*H10" +"F10*O10" +"CHOOSE($G$3,AD10-AE10,AE10-AD10)" +"CHOOSE($G$3,AG10-AH10,AH10-AG10)" +"CHOOSE($G$3,AJ10-AK10,AK10-AJ10)" +"SUM(AM10:AO10)" +"CHOOSE($G$3,AC10-AD10,AD10-AC10)" +"CHOOSE($G$3,AF10-AG10,AG10-AF10)" +"CHOOSE($G$3,AI10-AJ10,AJ10-AI10)" +"AR10+AS10+AT10" +"AU10+AP10" +"AK10+AH10+AE10" +"EDATE(A10,1)" +"I10" +"' Summary'!B9" +"' Summary'!C4" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"J3" +"K4" +"J4" +"K4" +"AF4" +"IF($H$3=1,""Daily"",""Monthly"")" +"G5" +"CHOOSE(G3,""Bid-Contract"",""Contract-Offer"")" +"AM5" +"AM5" +"CHOOSE(G3,""Mid-Bid"",""Offer-Mid"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"K6" +"SUM(D10:D370)" +"AC8/$F$8" +"(AC8+AF8+AI8)/F8" +"(AD8+AG8+AJ8)/F8" +"AY8/$F$8" +"A3" +"VLOOKUP(A10,Oldvolume,3)" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,Table,MATCH(G$4,Curves,0))" +"' Summary'!F11" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"F10*G10" +"$F10*H10" +"F10*O10" +"CHOOSE($G$3,AD10-AE10,AE10-AD10)" +"CHOOSE($G$3,AG10-AH10,AH10-AG10)" +"CHOOSE($G$3,AJ10-AK10,AK10-AJ10)" +"SUM(AM10:AO10)" +"CHOOSE($G$3,AC10-AD10,AD10-AC10)" +"CHOOSE($G$3,AF10-AG10,AG10-AF10)" +"CHOOSE($G$3,AI10-AJ10,AJ10-AI10)" +"AR10+AS10+AT10" +"AU10+AP10" +"AK10+AH10+AE10" +"EDATE(A10,1)" +"I10" +"(E7-D7)*C7" +"E7*C7" +"SUM(C6:C12)" +"SUM(H7:H12)" +"H13/C13" +"(F15-D7)*C13" +"SUM(C19:C30)" +"F16/C31" +"D7*E7" +"Annual!F1:G1" +"Annual!G1" +"-E4*D4" +"+F4*[1]PV!$E$9" +"+G4/-$D$7" +"+G4/$D$4" +"+D4*C5" +"+D4-D5" +"-86000*31" +"6.79-0.1025-0.06" +"SUM(D7:D8)" +"+D9+D6" +"+D4" +"+G4+G9+G12" +"(0.085*C19/365.25)*F4" +"SUM(G16:G19)" +"+G20+G14" +"+G22/-D7" +"EDATE(A6,1)" +"AVERAGE(B4:B626)" +"MAX(B4:B626)" +"MIN(B4:B626)" +"AVERAGE(B4:B626)" +"MAX(B4:B626)" +"MIN(B4:B626)" +"C4/D4" +"I8-I14" +"J14*C8" +"37500*28" +"(D8+E8+F8)*C8" +"1/(1+L8/2)^(2*(K8-$B$4)/365.25)" +"H8*G8" +"H8*C8" +"B10-B9" +"$C$8/$A$14*A9*-1" +"EDATE(K9,1)" +"SUM(A9:A12)" +"SUM(C8:C13)" +"SUM(G9:G12)-SUM(I9:I12)" +"I14/C8" +"I4+SUM(G9:G12)" +"I14*(((1+L16/2)^(2*((K16-$B$4)/365.25))-1))" +"K16" +"SUM(I14:I17)" +"I18/C8" +"A20/$A$23" +"C8/10000" +"I18-I19" +"I20/C8" +"SUM(A20:A22)" +"I18-I22" +"I23/C8" +"'FGT Z1 Supply'!$E$8" +"'FGT Z1 Supply'!$F$8" +"'FGT Z1 Supply'!$R$8" +"'FGT Z1 Supply'!$AW$8" +"'FGT Z1 Supply'!$AR$8+'FGT Z1 Supply'!$AM$8" +"'FGT Z1 Supply'!$AS$8+'FGT Z1 Supply'!$AT$8+'FGT Z1 Supply'!$AN$8+'FGT Z1 Supply'!$AO$8" +"SUM(K11:L11)" +"'FGT Z1 Supply'!$AR$8" +"'FGT Z1 Supply'!$AS$8+'FGT Z1 Supply'!$AT$8" +"'FGT Z1 Supply'!$AP$8" +"SUM(O11:Q11)" +"B11" +"'FGT Z2 Supply'!$E$8" +"'FGT Z2 Supply'!$F$8" +"'FGT Z2 Supply'!$R$8" +"'FGT Z2 Supply'!$AW$8" +"'FGT Z2 Supply'!$AR$8+'FGT Z2 Supply'!$AM$8" +"'FGT Z2 Supply'!$AS$8+'FGT Z2 Supply'!$AT$8+'FGT Z2 Supply'!$AN$8+'FGT Z2 Supply'!$AO$8" +"'FGT Z2 Supply'!$AR$8" +"'FGT Z2 Supply'!$AS$8+'FGT Z2 Supply'!$AT$8" +"'FGT Z2 Supply'!$AP$8" +"'FGT Z3 Supply'!$E$8" +"'FGT Z3 Supply'!$F$8" +"'FGT Z3 Supply'!$R$8" +"'FGT Z3 Supply'!$AW$8" +"'FGT Z3 Supply'!$AR$8+'FGT Z3 Supply'!$AM$8" +"'FGT Z3 Supply'!$AS$8+'FGT Z3 Supply'!$AT$8+'FGT Z3 Supply'!$AN$8+'FGT Z3 Supply'!$AO$8" +"'FGT Z3 Supply'!$AR$8" +"'FGT Z3 Supply'!$AS$8+'FGT Z3 Supply'!$AT$8" +"'FGT Z3 Supply'!$AP$8" +"D11*28/'FGT Z1 Mkt'!$AA$8" +"'FGT Z1 Mkt'!$E$8" +"'FGT Z1 Mkt'!$F$8" +"'FGT Z1 Mkt'!$R$8" +"'FGT Z1 Mkt'!$AW$8" +"'FGT Z1 Mkt'!$AR$8+'FGT Z1 Mkt'!$AM$8" +"'FGT Z1 Mkt'!$AS$8+'FGT Z1 Mkt'!$AT$8+'FGT Z1 Mkt'!$AN$8+'FGT Z1 Mkt'!$AO$8" +"'FGT Z1 Mkt'!$AR$8" +"'FGT Z1 Mkt'!$AS$8+'FGT Z1 Mkt'!$AT$8" +"'FGT Z1 Mkt'!$AP$8" +"D12*28/'FGT Z2 Mkt'!$AA$8" +"'FGT Z2 Mkt'!$E$8" +"'FGT Z2 Mkt'!$F$8" +"'FGT Z2 Mkt'!$R$8" +"'FGT Z2 Mkt'!$AW$8" +"'FGT Z2 Mkt'!$AR$8+'FGT Z2 Mkt'!$AM$8" +"'FGT Z2 Mkt'!$AS$8+'FGT Z2 Mkt'!$AT$8+'FGT Z2 Mkt'!$AN$8+'FGT Z2 Mkt'!$AO$8" +"'FGT Z2 Mkt'!$AR$8" +"'FGT Z2 Mkt'!$AS$8+'FGT Z2 Mkt'!$AT$8" +"'FGT Z2 Mkt'!$AP$8" +"D13*28/'FGT Z3 Mkt'!$AA$8" +"'FGT Z3 Mkt'!$E$8" +"'FGT Z3 Mkt'!$F$8" +"'FGT Z3 Mkt'!$R$8" +"'FGT Z3 Mkt'!$AW$8" +"'FGT Z3 Mkt'!$AR$8+'FGT Z3 Mkt'!$AM$8" +"'FGT Z3 Mkt'!$AS$8+'FGT Z3 Mkt'!$AT$8+'FGT Z3 Mkt'!$AN$8+'FGT Z3 Mkt'!$AO$8" +"'FGT Z3 Mkt'!$AR$8" +"'FGT Z3 Mkt'!$AS$8+'FGT Z3 Mkt'!$AT$8" +"'FGT Z3 Mkt'!$AP$8" +"B19" +"Annuity!P8" +"I19" +"I19" +"SUM(I11:I20)" +"P21-L21" +"Q21" +"K21-Q25-Q26" +"L21+Q25" +"Summary!C4" +"VLOOKUP($A7,[1]!Table,MATCH(B$6,[1]!Curves,0))" +"F7" +"EDATE(A7,1)" +"B9" +"Summary!B11" +"Summary!C4" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"K4" +"J4" +"K4" +"AF4" +"IF($H$3=1,""Daily"",""Monthly"")" +"G5" +"CHOOSE(G3,""Bid-Contract"",""Contract-Offer"")" +"AM5" +"AM5" +"CHOOSE(G3,""Mid-Bid"",""Offer-Mid"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"K6" +"SUM(D10:D370)" +"AC8/$F$8" +"(AC8+AF8+AI8)/F8" +"(AD8+AG8+AJ8)/F8" +"AY8/$F$8" +"A3" +"Summary!D11" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,Table,MATCH(G$4,Curves,0))" +"Summary!H11" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"F10*G10" +"$F10*H10" +"F10*O10" +"CHOOSE($G$3,AD10-AE10,AE10-AD10)" +"CHOOSE($G$3,AG10-AH10,AH10-AG10)" +"CHOOSE($G$3,AJ10-AK10,AK10-AJ10)" +"SUM(AM10:AO10)" +"CHOOSE($G$3,AC10-AD10,AD10-AC10)" +"CHOOSE($G$3,AF10-AG10,AG10-AF10)" +"CHOOSE($G$3,AI10-AJ10,AJ10-AI10)" +"AR10+AS10+AT10" +"AU10+AP10" +"AK10+AH10+AE10" +"EDATE(A10,1)" +"B10" +"Summary!B12" +"Summary!C4" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"'FGT Z1 Supply'!F3" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"K4" +"J4" +"K4" +"AF4" +"IF($H$3=1,""Daily"",""Monthly"")" +"G5" +"CHOOSE(G3,""Bid-Contract"",""Contract-Offer"")" +"AM5" +"AM5" +"CHOOSE(G3,""Mid-Bid"",""Offer-Mid"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"K6" +"SUM(D10:D370)" +"AC8/$F$8" +"(AC8+AF8+AI8)/F8" +"(AD8+AG8+AJ8)/F8" +"AY8/$F$8" +"A3" +"Summary!D12" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,Table,MATCH(G$4,Curves,0))" +"Summary!H12" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"F10*G10" +"$F10*H10" +"F10*O10" +"CHOOSE($G$3,AD10-AE10,AE10-AD10)" +"CHOOSE($G$3,AG10-AH10,AH10-AG10)" +"CHOOSE($G$3,AJ10-AK10,AK10-AJ10)" +"SUM(AM10:AO10)" +"CHOOSE($G$3,AC10-AD10,AD10-AC10)" +"CHOOSE($G$3,AF10-AG10,AG10-AF10)" +"CHOOSE($G$3,AI10-AJ10,AJ10-AI10)" +"AR10+AS10+AT10" +"AU10+AP10" +"AK10+AH10+AE10" +"EDATE(A10,1)" +"B10" +"Summary!B13" +"Summary!C4" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"'FGT Z1 Supply'!F3" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"K4" +"J4" +"K4" +"AF4" +"IF($H$3=1,""Daily"",""Monthly"")" +"G5" +"CHOOSE(G3,""Bid-Contract"",""Contract-Offer"")" +"AM5" +"AM5" +"CHOOSE(G3,""Mid-Bid"",""Offer-Mid"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"K6" +"SUM(D10:D370)" +"AC8/$F$8" +"(AC8+AF8+AI8)/F8" +"(AD8+AG8+AJ8)/F8" +"AY8/$F$8" +"A3" +"Summary!D13" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,Table,MATCH(G$4,Curves,0))" +"Summary!H13" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"F10*G10" +"$F10*H10" +"F10*O10" +"CHOOSE($G$3,AD10-AE10,AE10-AD10)" +"CHOOSE($G$3,AG10-AH10,AH10-AG10)" +"CHOOSE($G$3,AJ10-AK10,AK10-AJ10)" +"SUM(AM10:AO10)" +"CHOOSE($G$3,AC10-AD10,AD10-AC10)" +"CHOOSE($G$3,AF10-AG10,AG10-AF10)" +"CHOOSE($G$3,AI10-AJ10,AJ10-AI10)" +"AR10+AS10+AT10" +"AU10+AP10" +"AK10+AH10+AE10" +"EDATE(A10,1)" +"B10" +"Summary!B15" +"Summary!C4" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"'FGT Z1 Supply'!F3" +"CONCATENATE(I3,""-"",""D"")" +"CONCATENATE(I3,""-"",""D b/o"")" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"CONCATENATE(J3,""-"",""I b/o"")" +"J3" +"K4" +"J4" +"K4" +"AF4" +"IF($H$3=1,""Daily"",""Monthly"")" +"G5" +"CHOOSE(G3,""Bid-Contract"",""Contract-Offer"")" +"AM5" +"AM5" +"CHOOSE(G3,""Mid-Bid"",""Offer-Mid"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"K6" +"SUM(D10:D370)" +"AC8/$F$8" +"(AC8+AF8+AI8)/F8" +"(AD8+AG8+AJ8)/F8" +"AY8/$F$8" +"A3" +"Summary!D15" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,Table,MATCH(G$4,Curves,0))" +"Summary!H15" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"F10*G10" +"$F10*H10" +"F10*O10" +"CHOOSE($G$3,AD10-AE10,AE10-AD10)" +"CHOOSE($G$3,AG10-AH10,AH10-AG10)" +"CHOOSE($G$3,AJ10-AK10,AK10-AJ10)" +"SUM(AM10:AO10)" +"CHOOSE($G$3,AC10-AD10,AD10-AC10)" +"CHOOSE($G$3,AF10-AG10,AG10-AF10)" +"CHOOSE($G$3,AI10-AJ10,AJ10-AI10)" +"AR10+AS10+AT10" +"AU10+AP10" +"AK10+AH10+AE10" +"EDATE(A10,1)" +"B10" +"Summary!B16" +"Summary!C4" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"'FGT Z1 Supply'!F3" +"CONCATENATE(I3,""-"",""D"")" +"CONCATENATE(I3,""-"",""D b/o"")" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"CONCATENATE(J3,""-"",""I b/o"")" +"J3" +"K4" +"J4" +"K4" +"AF4" +"IF($H$3=1,""Daily"",""Monthly"")" +"G5" +"CHOOSE(G3,""Bid-Contract"",""Contract-Offer"")" +"AM5" +"AM5" +"CHOOSE(G3,""Mid-Bid"",""Offer-Mid"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"K6" +"SUM(D10:D370)" +"AC8/$F$8" +"(AC8+AF8+AI8)/F8" +"(AD8+AG8+AJ8)/F8" +"AY8/$F$8" +"A3" +"Summary!D16" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,Table,MATCH(G$4,Curves,0))" +"Summary!H16" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"F10*G10" +"$F10*H10" +"F10*O10" +"CHOOSE($G$3,AD10-AE10,AE10-AD10)" +"CHOOSE($G$3,AG10-AH10,AH10-AG10)" +"CHOOSE($G$3,AJ10-AK10,AK10-AJ10)" +"SUM(AM10:AO10)" +"CHOOSE($G$3,AC10-AD10,AD10-AC10)" +"CHOOSE($G$3,AF10-AG10,AG10-AF10)" +"CHOOSE($G$3,AI10-AJ10,AJ10-AI10)" +"AR10+AS10+AT10" +"AU10+AP10" +"AK10+AH10+AE10" +"EDATE(A10,1)" +"B10" +"Summary!B17" +"Summary!C4" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"'FGT Z1 Supply'!F3" +"CONCATENATE(I3,""-"",""D"")" +"CONCATENATE(I3,""-"",""D b/o"")" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"CONCATENATE(J3,""-"",""I b/o"")" +"J3" +"K4" +"J4" +"K4" +"AF4" +"IF($H$3=1,""Daily"",""Monthly"")" +"G5" +"CHOOSE(G3,""Bid-Contract"",""Contract-Offer"")" +"AM5" +"AM5" +"CHOOSE(G3,""Mid-Bid"",""Offer-Mid"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"K6" +"SUM(D10:D370)" +"AC8/$F$8" +"(AC8+AF8+AI8)/F8" +"(AD8+AG8+AJ8)/F8" +"AY8/$F$8" +"A3" +"Summary!D17" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,Table,MATCH(G$4,Curves,0))" +"Summary!H17" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"F10*G10" +"$F10*H10" +"F10*O10" +"CHOOSE($G$3,AD10-AE10,AE10-AD10)" +"CHOOSE($G$3,AG10-AH10,AH10-AG10)" +"CHOOSE($G$3,AJ10-AK10,AK10-AJ10)" +"SUM(AM10:AO10)" +"CHOOSE($G$3,AC10-AD10,AD10-AC10)" +"CHOOSE($G$3,AF10-AG10,AG10-AF10)" +"CHOOSE($G$3,AI10-AJ10,AJ10-AI10)" +"AR10+AS10+AT10" +"AU10+AP10" +"AK10+AH10+AE10" +"EDATE(A10,1)" +"B10" +"Summary!B19" +"Summary!C4" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(M8/12),"" Y - "",M8-INT(M8/12)*12,"" M"")" +"'FGT Z1 Supply'!K3" +"IF($H$3=1,""Daily"",""Monthly"")" +"SUM(D10:D370)" +"A3" +"Summary!H19" +"B10+C10" +"IF(M10=0,0,IF(AND(M10=1,$H$3=1),D10*H10,IF($H$3=2,D10,""N/A"")))" +"E10*L10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"I10-C$3" +"VLOOKUP($A10,Table,MATCH(K$4,Curves,0))" +"1/(1+CHOOSE(F$3,(K11+($I$3/10000))/2,(K10+($I$3/10000))/2))^(2*J10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"H10*M10" +"F10" +"EDATE(A10,1)" +"B10" +"'FGT Z1 Supply'!$E$8" +"'FGT Z1 Supply'!$F$8" +"'FGT Z1 Supply'!$R$8" +"'FGT Z1 Supply'!$AW$8" +"'FGT Z1 Supply'!$AR$8+'FGT Z1 Supply'!$AM$8" +"'FGT Z1 Supply'!$AS$8+'FGT Z1 Supply'!$AT$8+'FGT Z1 Supply'!$AN$8+'FGT Z1 Supply'!$AO$8" +"SUM(K11:L11)" +"'FGT Z1 Supply'!$AR$8" +"'FGT Z1 Supply'!$AS$8+'FGT Z1 Supply'!$AT$8" +"'FGT Z1 Supply'!$AP$8" +"SUM(O11:Q11)" +"B11" +"'FGT Z2 Supply'!$E$8" +"'FGT Z2 Supply'!$F$8" +"'FGT Z2 Supply'!$R$8" +"'FGT Z2 Supply'!$AW$8" +"'FGT Z2 Supply'!$AR$8+'FGT Z2 Supply'!$AM$8" +"'FGT Z2 Supply'!$AS$8+'FGT Z2 Supply'!$AT$8+'FGT Z2 Supply'!$AN$8+'FGT Z2 Supply'!$AO$8" +"'FGT Z2 Supply'!$AR$8" +"'FGT Z2 Supply'!$AS$8+'FGT Z2 Supply'!$AT$8" +"'FGT Z2 Supply'!$AP$8" +"'FGT Z3 Supply'!$E$8" +"'FGT Z3 Supply'!$F$8" +"'FGT Z3 Supply'!$R$8" +"'FGT Z3 Supply'!$AW$8" +"'FGT Z3 Supply'!$AR$8+'FGT Z3 Supply'!$AM$8" +"'FGT Z3 Supply'!$AS$8+'FGT Z3 Supply'!$AT$8+'FGT Z3 Supply'!$AN$8+'FGT Z3 Supply'!$AO$8" +"'FGT Z3 Supply'!$AR$8" +"'FGT Z3 Supply'!$AS$8+'FGT Z3 Supply'!$AT$8" +"'FGT Z3 Supply'!$AP$8" +"D11*28/'FGT Z1 Mkt'!$AA$8" +"'FGT Z1 Mkt'!$E$8" +"'FGT Z1 Mkt'!$F$8" +"'FGT Z1 Mkt'!$R$8" +"'FGT Z1 Mkt'!$AW$8" +"'FGT Z1 Mkt'!$AR$8+'FGT Z1 Mkt'!$AM$8" +"'FGT Z1 Mkt'!$AS$8+'FGT Z1 Mkt'!$AT$8+'FGT Z1 Mkt'!$AN$8+'FGT Z1 Mkt'!$AO$8" +"'FGT Z1 Mkt'!$AR$8" +"'FGT Z1 Mkt'!$AS$8+'FGT Z1 Mkt'!$AT$8" +"'FGT Z1 Mkt'!$AP$8" +"D12*28/'FGT Z2 Mkt'!$AA$8" +"'FGT Z2 Mkt'!$E$8" +"'FGT Z2 Mkt'!$F$8" +"'FGT Z2 Mkt'!$R$8" +"'FGT Z2 Mkt'!$AW$8" +"'FGT Z2 Mkt'!$AR$8+'FGT Z2 Mkt'!$AM$8" +"'FGT Z2 Mkt'!$AS$8+'FGT Z2 Mkt'!$AT$8+'FGT Z2 Mkt'!$AN$8+'FGT Z2 Mkt'!$AO$8" +"'FGT Z2 Mkt'!$AR$8" +"'FGT Z2 Mkt'!$AS$8+'FGT Z2 Mkt'!$AT$8" +"'FGT Z2 Mkt'!$AP$8" +"D13*28/'FGT Z3 Mkt'!$AA$8" +"'FGT Z3 Mkt'!$E$8" +"'FGT Z3 Mkt'!$F$8" +"'FGT Z3 Mkt'!$R$8" +"'FGT Z3 Mkt'!$AW$8" +"'FGT Z3 Mkt'!$AR$8+'FGT Z3 Mkt'!$AM$8" +"'FGT Z3 Mkt'!$AS$8+'FGT Z3 Mkt'!$AT$8+'FGT Z3 Mkt'!$AN$8+'FGT Z3 Mkt'!$AO$8" +"'FGT Z3 Mkt'!$AR$8" +"'FGT Z3 Mkt'!$AS$8+'FGT Z3 Mkt'!$AT$8" +"'FGT Z3 Mkt'!$AP$8" +"B19" +"Annuity!P8" +"I19" +"I19" +"SUM(I11:I20)" +"G11*F22" +"SUM(F11:F13)" +"F24*G15" +"-SUM(F15:F17)" +"P21-L21" +"SUM(E22:E25)" +"Q21" +"I19" +"SUM(E26:E30)" +"K21-Q25-Q26" +"L21+Q25" +"Summary!C5" +"VLOOKUP($A7,[1]!Table,MATCH(B$6,[1]!Curves,0))" +"F7" +"EDATE(A7,1)" +"B9" +"Summary!B11" +"Summary!C4" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"Summary!F4" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"K4" +"J4" +"K4" +"AF4" +"IF($H$3=1,""Daily"",""Monthly"")" +"G5" +"CHOOSE(G3,""Bid-Contract"",""Contract-Offer"")" +"AM5" +"AM5" +"CHOOSE(G3,""Mid-Bid"",""Offer-Mid"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"K6" +"SUM(D10:D370)" +"AC8/$F$8" +"(AC8+AF8+AI8)/F8" +"(AD8+AG8+AJ8)/F8" +"AY8/$F$8" +"A3" +"Summary!D11" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,Table,MATCH(G$4,Curves,0))" +"Summary!H11" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"F10*G10" +"$F10*H10" +"F10*O10" +"CHOOSE($G$3,AD10-AE10,AE10-AD10)" +"CHOOSE($G$3,AG10-AH10,AH10-AG10)" +"CHOOSE($G$3,AJ10-AK10,AK10-AJ10)" +"SUM(AM10:AO10)" +"CHOOSE($G$3,AC10-AD10,AD10-AC10)" +"CHOOSE($G$3,AF10-AG10,AG10-AF10)" +"CHOOSE($G$3,AI10-AJ10,AJ10-AI10)" +"AR10+AS10+AT10" +"AU10+AP10" +"AK10+AH10+AE10" +"EDATE(A10,1)" +"B10" +"Summary!B12" +"Summary!C4" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"'FGT Z1 Supply'!F3" +"Summary!F4" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"K4" +"J4" +"K4" +"AF4" +"IF($H$3=1,""Daily"",""Monthly"")" +"G5" +"CHOOSE(G3,""Bid-Contract"",""Contract-Offer"")" +"AM5" +"AM5" +"CHOOSE(G3,""Mid-Bid"",""Offer-Mid"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"K6" +"SUM(D10:D370)" +"AC8/$F$8" +"(AC8+AF8+AI8)/F8" +"(AD8+AG8+AJ8)/F8" +"AY8/$F$8" +"A3" +"Summary!D12" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,Table,MATCH(G$4,Curves,0))" +"Summary!H12" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"F10*G10" +"$F10*H10" +"F10*O10" +"CHOOSE($G$3,AD10-AE10,AE10-AD10)" +"CHOOSE($G$3,AG10-AH10,AH10-AG10)" +"CHOOSE($G$3,AJ10-AK10,AK10-AJ10)" +"SUM(AM10:AO10)" +"CHOOSE($G$3,AC10-AD10,AD10-AC10)" +"CHOOSE($G$3,AF10-AG10,AG10-AF10)" +"CHOOSE($G$3,AI10-AJ10,AJ10-AI10)" +"AR10+AS10+AT10" +"AU10+AP10" +"AK10+AH10+AE10" +"EDATE(A10,1)" +"B10" +"Summary!B13" +"Summary!C4" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"'FGT Z1 Supply'!F3" +"Summary!F4" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"K4" +"J4" +"K4" +"AF4" +"IF($H$3=1,""Daily"",""Monthly"")" +"G5" +"CHOOSE(G3,""Bid-Contract"",""Contract-Offer"")" +"AM5" +"AM5" +"CHOOSE(G3,""Mid-Bid"",""Offer-Mid"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"K6" +"SUM(D10:D370)" +"AC8/$F$8" +"(AC8+AF8+AI8)/F8" +"(AD8+AG8+AJ8)/F8" +"AY8/$F$8" +"A3" +"Summary!D13" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,Table,MATCH(G$4,Curves,0))" +"Summary!H13" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"F10*G10" +"$F10*H10" +"F10*O10" +"CHOOSE($G$3,AD10-AE10,AE10-AD10)" +"CHOOSE($G$3,AG10-AH10,AH10-AG10)" +"CHOOSE($G$3,AJ10-AK10,AK10-AJ10)" +"SUM(AM10:AO10)" +"CHOOSE($G$3,AC10-AD10,AD10-AC10)" +"CHOOSE($G$3,AF10-AG10,AG10-AF10)" +"CHOOSE($G$3,AI10-AJ10,AJ10-AI10)" +"AR10+AS10+AT10" +"AU10+AP10" +"AK10+AH10+AE10" +"EDATE(A10,1)" +"B10" +"Summary!B15" +"Summary!C4" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"'FGT Z1 Supply'!F3" +"Summary!F5" +"CONCATENATE(I3,""-"",""D"")" +"CONCATENATE(I3,""-"",""D b/o"")" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"CONCATENATE(J3,""-"",""I b/o"")" +"J3" +"K4" +"J4" +"K4" +"AF4" +"IF($H$3=1,""Daily"",""Monthly"")" +"G5" +"CHOOSE(G3,""Bid-Contract"",""Contract-Offer"")" +"AM5" +"AM5" +"CHOOSE(G3,""Mid-Bid"",""Offer-Mid"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"K6" +"SUM(D10:D370)" +"AC8/$F$8" +"(AC8+AF8+AI8)/F8" +"(AD8+AG8+AJ8)/F8" +"AY8/$F$8" +"A3" +"Summary!D15" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,Table,MATCH(G$4,Curves,0))" +"Summary!H15" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"F10*G10" +"$F10*H10" +"F10*O10" +"CHOOSE($G$3,AD10-AE10,AE10-AD10)" +"CHOOSE($G$3,AG10-AH10,AH10-AG10)" +"CHOOSE($G$3,AJ10-AK10,AK10-AJ10)" +"SUM(AM10:AO10)" +"CHOOSE($G$3,AC10-AD10,AD10-AC10)" +"CHOOSE($G$3,AF10-AG10,AG10-AF10)" +"CHOOSE($G$3,AI10-AJ10,AJ10-AI10)" +"AR10+AS10+AT10" +"AU10+AP10" +"AK10+AH10+AE10" +"EDATE(A10,1)" +"B10" +"Summary!B16" +"Summary!C4" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"'FGT Z1 Supply'!F3" +"Summary!F5" +"CONCATENATE(I3,""-"",""D"")" +"CONCATENATE(I3,""-"",""D b/o"")" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"CONCATENATE(J3,""-"",""I b/o"")" +"J3" +"K4" +"J4" +"K4" +"AF4" +"IF($H$3=1,""Daily"",""Monthly"")" +"G5" +"CHOOSE(G3,""Bid-Contract"",""Contract-Offer"")" +"AM5" +"AM5" +"CHOOSE(G3,""Mid-Bid"",""Offer-Mid"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"K6" +"SUM(D10:D370)" +"AC8/$F$8" +"(AC8+AF8+AI8)/F8" +"(AD8+AG8+AJ8)/F8" +"AY8/$F$8" +"A3" +"Summary!D16" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,Table,MATCH(G$4,Curves,0))" +"Summary!H16" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"F10*G10" +"$F10*H10" +"F10*O10" +"CHOOSE($G$3,AD10-AE10,AE10-AD10)" +"CHOOSE($G$3,AG10-AH10,AH10-AG10)" +"CHOOSE($G$3,AJ10-AK10,AK10-AJ10)" +"SUM(AM10:AO10)" +"CHOOSE($G$3,AC10-AD10,AD10-AC10)" +"CHOOSE($G$3,AF10-AG10,AG10-AF10)" +"CHOOSE($G$3,AI10-AJ10,AJ10-AI10)" +"AR10+AS10+AT10" +"AU10+AP10" +"AK10+AH10+AE10" +"EDATE(A10,1)" +"B10" +"Summary!B17" +"Summary!C4" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"'FGT Z1 Supply'!F3" +"Summary!F5" +"CONCATENATE(I3,""-"",""D"")" +"CONCATENATE(I3,""-"",""D b/o"")" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"CONCATENATE(J3,""-"",""I b/o"")" +"J3" +"K4" +"J4" +"K4" +"AF4" +"IF($H$3=1,""Daily"",""Monthly"")" +"G5" +"CHOOSE(G3,""Bid-Contract"",""Contract-Offer"")" +"AM5" +"AM5" +"CHOOSE(G3,""Mid-Bid"",""Offer-Mid"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"K6" +"SUM(D10:D370)" +"AC8/$F$8" +"(AC8+AF8+AI8)/F8" +"(AD8+AG8+AJ8)/F8" +"AY8/$F$8" +"A3" +"Summary!D17" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,Table,MATCH(G$4,Curves,0))" +"Summary!H17" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"F10*G10" +"$F10*H10" +"F10*O10" +"CHOOSE($G$3,AD10-AE10,AE10-AD10)" +"CHOOSE($G$3,AG10-AH10,AH10-AG10)" +"CHOOSE($G$3,AJ10-AK10,AK10-AJ10)" +"SUM(AM10:AO10)" +"CHOOSE($G$3,AC10-AD10,AD10-AC10)" +"CHOOSE($G$3,AF10-AG10,AG10-AF10)" +"CHOOSE($G$3,AI10-AJ10,AJ10-AI10)" +"AR10+AS10+AT10" +"AU10+AP10" +"AK10+AH10+AE10" +"EDATE(A10,1)" +"B10" +"Summary!B19" +"Summary!C4" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"CONCATENATE(INT(M8/12),"" Y - "",M8-INT(M8/12)*12,"" M"")" +"Summary!F4" +"IF($H$3=1,""Daily"",""Monthly"")" +"SUM(D10:D370)" +"A3" +"Summary!H19" +"B10+C10" +"IF(M10=0,0,IF(AND(M10=1,$H$3=1),D10*H10,IF($H$3=2,D10,""N/A"")))" +"E10*L10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"I10-C$3" +"VLOOKUP($A10,Table,MATCH(K$4,Curves,0))" +"1/(1+CHOOSE(F$3,(K11+($I$3/10000))/2,(K10+($I$3/10000))/2))^(2*J10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"H10*M10" +"F10" +"EDATE(A10,1)" +"B10" +"Sheet2!A6" +"Sheet2!H6*(Sheet2!J6/Sheet2!I6)" +"-100*24*30" +"Sheet2!G6" +"C12/D12*B12*-1" +"F12/D12" +"F12" +"Sheet1!B2" +"VLOOKUP($A6,[1]!Table,MATCH(B$5,[1]!Curves,0))" +"D6+C6" +"F6/E6" +"I6" +"EDATE(A6,1)" +"F6" +"AVERAGE('Normal data'!DF306:DG335)" +"(65-D18)*C18" +"AVERAGE(D6:E6)" +"AVERAGE('Normal data'!BB306:BC335)" +"(65-H18)*$C$18" +"AVERAGE('Normal data'!BH306:BI335)" +"(65-L18)*$C18" +"AVERAGE('Normal data'!BD306:BE335)" +"AVERAGE('Normal data'!BJ306:BK335)" +"AVERAGE('Normal data'!CR306:CS335)" +"AVERAGE('Normal data'!CL306:CM335)" +"AVERAGE('Normal data'!CN306:CO335)" +"AVERAGE('Normal data'!DF336:DG366)" +"AVERAGE('Normal data'!BB336:BC366)" +"(65-H20)*C20" +"AVERAGE('Normal data'!BH336:BI366)" +"AVERAGE('Normal data'!BD336:BE366)" +"AVERAGE('Normal data'!BJ336:BK366)" +"AVERAGE('Normal data'!CR336:CS366)" +"AVERAGE('Normal data'!CL336:CM366)" +"AVERAGE('Normal data'!CN336:CO366)" +"AVERAGE('Normal data'!DF2:DG32)" +"AVERAGE('Normal data'!BB2:BC32)" +"AVERAGE('Normal data'!BH2:BI32)" +"AVERAGE('Normal data'!BD2:BE32)" +"AVERAGE('Normal data'!BJ2:BK32)" +"AVERAGE('Normal data'!CR2:CS32)" +"AVERAGE('Normal data'!CL2:CM32)" +"AVERAGE('Normal data'!CN2:CO32)" +"AVERAGE('Normal data'!DF33:DG60)" +"AVERAGE('Normal data'!BB33:BC60)" +"AVERAGE('Normal data'!BH33:BI60)" +"AVERAGE('Normal data'!BD33:BE60)" +"AVERAGE('Normal data'!BJ33:BK60)" +"AVERAGE('Normal data'!CR33:CS60)" +"AVERAGE('Normal data'!CL33:CM60)" +"AVERAGE('Normal data'!CN33:CO60)" +"AVERAGE('Normal data'!DF61:DG91)" +"AVERAGE('Normal data'!BB61:BC91)" +"AVERAGE('Normal data'!BH61:BI91)" +"AVERAGE('Normal data'!BD61:BE91)" +"AVERAGE('Normal data'!BJ61:BK91)" +"AVERAGE('Normal data'!CR61:CS91)" +"AVERAGE('Normal data'!CL61:CM91)" +"AVERAGE('Normal data'!CN61:CO91)" +"AVERAGE(C2:D32)" +"AVERAGE(E2:F29)" +"AVERAGE(I2:J31)" +"I34" +"(65-C37)*D37" +"K34" +"C34" +"E34" +"G34" +"SUM(E37:E41)" +"AVERAGE(C3:D32)" +"(65-C37)*D37" +"AVERAGE(E3:F33)" +"AVERAGE(G3:H33)" +"AVERAGE(I3:J30)" +"AVERAGE(K3:L33)" +"SUM(E37:E42)" +"AVERAGE(C2:D31)" +"(65-C36)*D36" +"AVERAGE(E2:F32)" +"AVERAGE(G2:H32)" +"AVERAGE(I2:J29)" +"AVERAGE(K2:L32)" +"SUM(E36:E41)" +"(H4/B4)*100" +"(I4/B4)*100" +"E4-B4" +"F4-B4" +"TODAY()" +"J8/K11" +"COUNT(A14:A31)" +"COUNT(A32:A52)" +"COUNT(A53:A71)" +"SUM(M14:M71)" +"SUM(C6:C8)" +"SUM(K14:K71)" +"A14-$A$2" +"$F$6" +"$E$6" +"_xll.EURO(E14,C14,0,0,D14,B14,IF(F14=""P"",0,1),0)" +"$G$6+$H$6" +"1/((1+I14/2)^(2*((H14-$A$2)/365.25)))" +"$C$6/$A$6" +"K14*J14" +"L14*G14" +"C14" +"$F$7" +"$E$7" +"$G$7+$H$7" +"$C$7/$A$7" +"$F$8" +"$E$8" +"$G$8+$H$8" +"$C$8/$A$8" +"$F$9" +"$E$9" +"TODAY()" +"J8/K11" +"COUNT(A14:A31)" +"COUNT(A32:A52)" +"COUNT(A53:A71)" +"SUM(M14:M71)" +"SUM(C6:C8)" +"SUM(K14:K71)" +"A14-$A$2" +"$F$6" +"$E$6" +"_xll.EURO(E14,C14,0,0,D14,B14,IF(F14=""P"",0,1),0)" +"$G$6+$H$6" +"1/((1+I14/2)^(2*((H14-$A$2)/365.25)))" +"$C$6/$A$6" +"K14*J14" +"L14*G14" +"C14" +"$F$7" +"$E$7" +"$G$7+$H$7" +"$C$7/$A$7" +"$F$8" +"$E$8" +"$G$8+$H$8" +"$C$8/$A$8" +"$F$9" +"$E$9" +"TODAY()" +"J8/K11" +"COUNT(A14:A31)" +"COUNT(A32:A52)" +"COUNT(A53:A71)" +"SUM(M14:M71)" +"SUM(C6:C8)" +"SUM(K14:K71)" +"A14-$A$2" +"$F$6" +"$E$6" +"_xll.EURO(E14,C14,0,0,D14,B14,IF(F14=""P"",0,1),0)" +"$G$6+$H$6" +"1/((1+I14/2)^(2*((H14-$A$2)/365.25)))" +"$C$6/$A$6" +"K14*J14" +"L14*G14" +"E14*L14" +"SUM(O14:O31)" +"SUM(L14:L31)" +"Q14/R14" +"C14" +"$F$7" +"$E$7" +"$G$7+$H$7" +"$C$7/$A$7" +"SUM(O32:O52)" +"SUM(L32:L52)" +"$F$8" +"$E$8" +"$G$8+$H$8" +"$C$8/$A$8" +"SUM(O53:O71)" +"SUM(L53:L71)" +"$F$9" +"$E$9" +"TODAY()" +"_xll.xFxLKBK(D11,D12,D13,D14,D15,D16,D17,0,D19,D20)" +"D6*E22" +"'3.00 put'!S14" +"'3.00 put'!S32" +"'3.00 put'!S53" +"D12" +"SQRT((D14^2*(D8-$C$4)+D15^2*(D9-D8))/(D9-$C$4))" +"(D8-$C$4)/365.25" +"1/((1+D18/2)^(2*((D22-$C$4)/365.25)))" +"'3.50 put'!C6" +"'3.50 put'!C7" +"'3.50 put'!C8" +"D24*E6" +"D26+I26+N26" +"TODAY()" +"_xll.xFxLKBK(D11,D12,D13,D14,D15,D16,D17,0,D19,D20)" +"D6*E22" +"'3.00 put'!S14" +"'3.00 put'!S32" +"'3.00 put'!S53" +"D12" +"SQRT((D14^2*(D8-$C$4)+D15^2*(D9-D8))/(D9-$C$4))" +"(D8-$C$4)/365.25" +"1/((1+D18/2)^(2*((D22-$C$4)/365.25)))" +"'3.50 put'!C6" +"'3.50 put'!C7" +"'3.50 put'!C8" +"D24*E6" +"D26+I26+N26" +"TODAY()" +"_xll.xFxLKBK(D11,D12,D13,D14,D15,D16,D17,0,D19,D20)" +"D6*E22" +"'3.00 put'!S14" +"'3.00 put'!S32" +"'3.00 put'!S53" +"D12" +"SQRT((D14^2*(D8-$C$4)+D15^2*(D9-D8))/(D9-$C$4))" +"(D8-$C$4)/365.25" +"1/((1+D18/2)^(2*((D22-$C$4)/365.25)))" +"'3.50 put'!C6" +"'3.50 put'!C7" +"'3.50 put'!C8" +"D24*E6" +"D26+I26+N26" +"NOW()" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"SUM(B6:C6)" +"NOW()" +"SUM(D8:D92)" +"D4" +"D8*C8*100" +"$C$8*B9" +"E4" +"COUNTA(A6:A233)" +"C3+1" +"IF(C3=1,1,LINEST(OFFSET(C$5,ABS($A$2-$A$1)+1,0):OFFSET(C$5,$A$1,0),OFFSET($B$5,ABS($A$2-$A$1)+1,0):OFFSET($B5,$A$1,0)))" +"IF(D3=1,1,LINEST(OFFSET(D$5,ABS($A$2-$A$1)+1,0):OFFSET(D$5,$A$1,0),OFFSET($C$5,ABS($A$2-$A$1)+1,0):OFFSET($C5,$A$1,0)))" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"SUM(I11:I18)" +"-9300*H12" +"-H15*237600" +"-H18*15500" +"7098416" +"D6-C6" +"30609173" +"17003880" +"4126552-C9" +"SUM(C6:C10)" +"SUM(C11:C16)" +"SUM(J11:J18)" +"-9300*I12" +"-I15*237600" +"-I18*15500" +"SUM(B5:D5)" +"SUM(C5:C25)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(B5:D5)" +"SUM(C5:C25)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"+TODAY()" +"+NOW()" +"C4" +"L4" +"E4" +"I4" +"VLOOKUP(C$3,PowerCode,2,FALSE)" +"C23" +"VLOOKUP(K11,$A$23:$P$24,16,FALSE)" +"(P11-Q11)*O11*R11" +"TODAY()" +"Q11" +"VLOOKUP(C$4,CurvePoint,2,FALSE)" +"SUM(S11:S14)" +"ROUND((C17-C16)/365,0)" +"C16" +"IF(A23=0,0,YEAR(A23))" +"IF(A23=0,0,VLOOKUP($A23,PeakPrices,C$4,FALSE))" +"IF(A23=0,0,VLOOKUP($A23,SatPrices,D$4,FALSE))" +"IF(A23=0,0,VLOOKUP($A23,SunPrices,E$4+4,FALSE))" +"IF(A23=0,0,VLOOKUP($A23,OffPrices,F$4+4,FALSE))" +"+IF(A23=0,0,(D23*R23*16+E23*S23*16+F23*SUM(Q23:S23)*8)/(R23*16+S23*16+SUM(Q23:S23)*8))" +"IF(A23=0,0,(C23*Q23*16+D23*R23*16+E23*S23*16+F23*SUM(Q23:S23)*8)/(SUM(Q23:S23)*24))" +"IF(A23=0,0,VLOOKUP($A23,PeakVols,I$4+12,FALSE))" +"IF(A23=0,0,VLOOKUP($A23,OffVols,J$4+16,FALSE))" +"IF(A23=0,0,(I23*Q23*16+J23*SUM(R23:S23)*16+J23*SUM(Q23:S23)*8)/(SUM(Q23:S23)*24))" +"IF(A23=0,0,VLOOKUP($A23,PeakIntraVols,L$4,FALSE))" +"IF(A23=0,0,VLOOKUP($A23,OffIntraVols,M$4+4,FALSE))" +"IF(A23=0,0,(L23*Q23*16+M23*SUM(R23:S23)*16+M23*SUM(Q23:S23)*8)/(SUM(Q23:S23)*24))" +"IF(A23=0,0,VLOOKUP(A23,'Pwr CrvFtch'!$A$4:$B$363,2))" +"IF(A23=0,0,(1+O23/2)^(-2*((EOMONTH(A23,0)+20)-$C$12)/365.25))" +"IF(A23=0,0,VLOOKUP($A23,$AC$4:$AF$446,2))" +"IF(A23=0,0,VLOOKUP($A23,$AC$4:$AF$446,3))" +"IF(A23=0,0,VLOOKUP($A23,$AC$4:$AF$446,4))" +"IF(EOMONTH(A23,0)+1>$C$17,0,IF(A23=0,0,EOMONTH(A23,0)+1))" +"V50+1" +"EOMONTH(AC254,0)+1" +"EOMONTH(IRFirstMonth,0)+1" +"EOMONTH(A5,0)+1" +"M9" +"AH9" +"TEXT(Contract,""mmm-yy"") & IF(Commodity=""NG"","" Natural Gas"","" Nymex"") & "" Price Distributions""" +"VLOOKUP(0.001,ImpVolTable,2)" +"INDEX(W2:W5,W6,0) & ""-order polynomial""" +"VLOOKUP(Contract,ExpiryTable,MATCH(Commodity,expiry!C2:E2)+2)" +"+IntRate" +"+W6+1" +"+IF(I9="""","""",UnderlyingPrice)" +"IF(I9,(J9/L9-1),"""")" +"IF(I9,_xll.IMPVOLAB(I9,L9,J9,IntRate,Yield,100,Expiry-Today,K9,100,0.0001),"""")" +"IF(I9="""","""",_xll.AMER(L9,J9,IntRate,Yield,VLOOKUP(M9,ENAVolTable,4)+VLOOKUP(M9,ENAVolTable,5)*(M9-VLOOKUP(M9,ENAVolTable,1)),Expiry-Today,K9,0))" +"IF(I9="""","""",+I9-Q9)" +"VLOOKUP(B9,ImpVolTable,2)-ATMImpVol" +"IF(I10,(J10/UnderlyingPrice-1),"""")" +"+VALUE(CONCATENATE(AC17,AD17))" +"+VALUE(CONCATENATE(AF18,AG18))" +"+VALUE(CONCATENATE(AI19,AJ19))" +"+VALUE(CONCATENATE(AL20,AM20))" +"+X12*2" +"+VALUE(CONCATENATE(AA17,AB17))" +"+Y13*6" +"+Y17" +"+VALUE(CONCATENATE(AA18,AB18))" +"+VALUE(CONCATENATE(AD19,AE19))" +"+VALUE(CONCATENATE(AG20,AH20))" +"12*Z14" +"+Y18" +"+VALUE(CONCATENATE(AA19,AB19))" +"VALUE(CONCATENATE(AD20,AE20))" +"+AA15*20" +"+Y19" +"+VALUE(CONCATENATE(AA20,AB20))" +"+Y20" +"ROUNDUP(MAX(StrikeRange),0)-ROUNDDOWN(MIN(StrikeRange),0)" +"ROUNDUP(MAX(MoneynessRange),2)" +"+(MaxMoneyness-MinMoneyness)*100" +"+IF(+AF30+UnderlyingPrice<0,-2,+AF30/UnderlyingPrice)" +"+HLOOKUP(AF30,'ENA VolSkew'!$B$2:$U$40,MATCH(Contract,'ENA VolSkew'!$A$3:$A$40,1)+1)" +"+AH30/100" +"+AI30+ENAVol" +"+IF(AG30=-2,"""",(AJ31-AJ30)/(AG31-AG30))" +"OFFSET(VolSkewCoef,0,impvol_order-2)+OFFSET(VolSkewCoef,1,impvol_order-2)*M9+OFFSET(VolSkewCoef,2,impvol_order-2)*M9^2+IF(impvol_order>2,OFFSET(VolSkewCoef,3,impvol_order-2)*M9^3,0)+IF(impvol_order>3,OFFSET(VolSkewCoef,4,impvol_order-2)*M9^4,0)+IF(impvol_order>4,OFFSET(VolSkewCoef,5,impvol_order-2)*M9^5,0)" +"+W32-N9" +"ROUNDUP(MIN(MoneynessRange),2)" +"OFFSET(VolSkewCoef,0,impvol_order-2)+OFFSET(VolSkewCoef,1,impvol_order-2)*Z32+OFFSET(VolSkewCoef,2,impvol_order-2)*Z32^2+IF(impvol_order>2,OFFSET(VolSkewCoef,3,impvol_order-2)*Z32^3,0)+IF(impvol_order>3,OFFSET(VolSkewCoef,4,impvol_order-2)*Z32^4,0)+IF(impvol_order>4,OFFSET(VolSkewCoef,5,impvol_order-2)*Z32^5,0)" +"+Z32+0.01" +"+IF(AG47=-2,"""",(AJ50-AJ47)/(AG50-AG47))" +"UnderlyingPrice" +"SQRT(2*PI())" +"D13" +"D113" +"Expiry-Today" +"I13" +"I113" +"IntRate" +"SUM(W13:W142)*+(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange),1))/100" +"SUM(AE13:AE179)*(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange),1))/100" +"T/365.25" +"Yield" +"AQ6*SQRT(AQ7)" +"EXP(-IntRate*T/365.25)" +"((LN(AQ5/$D$4)+0.5*AQ8^2)/AQ8)*Gamma2" +"AQ9^2" +"W13" +"W113" +"NORMSDIST(AQ9)" +"+ROUNDDOWN(MIN(StrikeRange),1)" +"+D13/UnderlyingPrice-1" +"+D13*(1+$P$8)/UnderlyingPrice-1" +"+D13*(1-$P$8)/UnderlyingPrice-1" +"OFFSET(VolSkewCoef,0,impvol_order-2)+OFFSET(VolSkewCoef,1,impvol_order-2)*F13+OFFSET(VolSkewCoef,2,impvol_order-2)*F13^2+IF(impvol_order>2,OFFSET(VolSkewCoef,3,impvol_order-2)*F13^3,0)+IF(impvol_order>3,OFFSET(VolSkewCoef,4,impvol_order-2)*F13^4,0)+IF(impvol_order>4,OFFSET(VolSkewCoef,5,impvol_order-2)*F13^5,0)" +"OFFSET(VolSkewCoef,0,impvol_order-2)+OFFSET(VolSkewCoef,1,impvol_order-2)*E13+OFFSET(VolSkewCoef,2,impvol_order-2)*E13^2+IF(impvol_order>2,OFFSET(VolSkewCoef,3,impvol_order-2)*E13^3,0)+IF(impvol_order>3,OFFSET(VolSkewCoef,4,impvol_order-2)*E13^4,0)+IF(impvol_order>4,OFFSET(VolSkewCoef,5,impvol_order-2)*E13^5,0)" +"OFFSET(VolSkewCoef,0,impvol_order-2)+OFFSET(VolSkewCoef,1,impvol_order-2)*G13+OFFSET(VolSkewCoef,2,impvol_order-2)*G13^2+IF(impvol_order>2,OFFSET(VolSkewCoef,3,impvol_order-2)*G13^3,0)+IF(impvol_order>3,OFFSET(VolSkewCoef,4,impvol_order-2)*G13^4,0)+IF(impvol_order>4,OFFSET(VolSkewCoef,5,impvol_order-2)*G13^5,0)" +"_xll.EURO(UnderlyingPrice,$D13,IntRate,Yield,$I13,$D$6,L$12,0)" +"_xll.EURO(UnderlyingPrice,$D13*(1+$P$8),IntRate,Yield,$H13,Expiry-Today,O$12,0)" +"_xll.EURO(UnderlyingPrice,$D13*(1-$P$8),IntRate,Yield,$J13,Expiry-Today,R$12,0)" +"(O13+R13-2*L13)/($P$8*$D13)^2" +"U13/$D$9" +"(1/(D13*SQRT(2*PI()*T/365.25*ATMImpVol^2)))" +"LN(D13/UnderlyingPrice)+0.5*T/365.25*ATMImpVol^2" +"-(AA13^2)" +"AB13/(2*T/365.25*ATMImpVol^2)" +"EXP(AC13)" +"AD13*Z13" +"(LN($D13/UnderlyingPrice)+0.5*ATMImpVol^2*(T/365.25))/(ATMImpVol*SQRT(T/365.25))" +"(LN(($D13*(1+$P$8))/UnderlyingPrice)+0.5*ATMImpVol^2*(T/365.25))/(ATMImpVol*SQRT(T/365.25))" +"(LN($D13*(1-$P$8)/UnderlyingPrice)+0.5*ATMImpVol^2*(T/365.25))/(ATMImpVol*SQRT(T/365.25))" +"W13/(AH13-AI13)*(D13*2*$P$8)" +"NORMDIST(AM13,0,1,FALSE)" +"AQ11*AQ5*AQ4*AQ8*EXP(AQ10/2)" +"VLOOKUP(E13,ENAVolTable,4)+VLOOKUP(E13,ENAVolTable,5)*(E13-VLOOKUP(E13,ENAVolTable,1))" +"_xll.EURO(UnderlyingPrice,$D13,IntRate,Yield,AX13,$D$6,1,0)" +"_xll.EURO(UnderlyingPrice,$D13*(1+$P$8),IntRate,Yield,AY13,$D$6,1,0)" +"_xll.EURO(UnderlyingPrice,$D13*(1-$P$8),IntRate,Yield,AZ13,$D$6,1,0)" +"(BC13+BD13-2*BB13)/($P$8*$D13)^2" +"+BF13/$D$9" +"(LN($D13/UnderlyingPrice)+0.5*ENAVol^2*(T/365.25))/(ENAVol*SQRT(T/365.25))" +"(LN(($D13*(1+$P$8))/UnderlyingPrice)+0.5*ENAVol^2*(T/365.25))/(ENAVol*SQRT(T/365.25))" +"(LN($D13*(1-$P$8)/UnderlyingPrice)+0.5*ENAVol^2*(T/365.25))/(ENAVol*SQRT(T/365.25))" +"BG13/(BJ13-BK13)*(D13*2*$P$8)" +"+BB13-L13" +"+BO13/BB13" +"D13+(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange),1))/100" +"(O14+R14-2*L14)/($P$8*D14)^2" +"(SUM(W13:W113)-(W13+W113)/2)*(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange),1))/100" +"1-AQ15" +"(Alpha1/Gamma2*AQ12)+(Alpha2/Gamma2*(1-AR12))" +"2*PI()" +"AG13" +"AG113" +"NORMSDIST(AG13/Gamma)" +"NORMSDIST(AG113/Gamma)" +"EXP(((Gamma*AG13)^2)/2)" +"EXP(((Gamma*AG113)^2)/2)" +"AK13*SQRT(2*PI())*EXP(((Gamma*AG13)^2)/2)" +"AK113*SQRT(2*PI())*EXP(((Gamma*AG113)^2)/2)" +"AQ15" +"SQRT(AQ23)/Gamma*((AR24*AR26*(1-AR25))+(AQ24*AQ26*AQ25))" +"MinStrike" +"(1/($D114*SQRT(2*PI()*T/365.25*$I$114^2)))" +"LN($D114/UnderlyingPrice)+0.5*T/365.25*$I$114^2" +"T114/(2*T/365.25*$I$114^2)" +"(Alpha1*R114)*EXP(Gamma2^2*U114)" +"(1/($D114*SQRT(2*PI()*T/365.25*ATMImpVol^2)))" +"LN($D114/UnderlyingPrice)+0.5*T/365.25*ATMImpVol^2" +"+D114-LTFactor*(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange),1))/100" +"MaxStrike" +"(1/($D140*SQRT(2*PI()*T/365.25*$I$140^2)))" +"LN($D140/UnderlyingPrice)+0.5*T/365.25*$I$140^2" +"T140/(2*T/365.25*$I$140^2)" +"(Alpha2*R140)*EXP(Gamma2^2*U140)" +"+D140+UTFactor*(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange),1))/100" +"IF(OR(WEEKDAY(A3-1)=1,WEEKDAY(A3-1)=7),IF(OR(WEEKDAY(A3-2)=1,WEEKDAY(A3-2)=7),A3-3,A3-2),A3-1)" +"TEXT(Contract,""mmm-yy"") & IF(Commodity=""NG"","" Natural Gas"","" Nymex"") & "" Price Distributions""" +"VLOOKUP(0.001,ImpVolTable,2)" +"INDEX(W2:W5,W6,0) & ""-order polynomial""" +"VLOOKUP(Contract,ExpiryTable,MATCH(Commodity,expiry!C2:E2)+2)" +"+IntRate" +"+W6+1" +"+UnderlyingPrice" +"IF(I9,(J9/UnderlyingPrice-1),"""")" +"IF(I9,_xll.IMPVOLAB(I9,L9,J9,IntRate,Yield,100,Expiry-Today,K9,100,0.0001),"""")" +"VLOOKUP(B9,ImpVolTable,2)-ATMImpVol" +"+VALUE(CONCATENATE(AC17,AD17))" +"+VALUE(CONCATENATE(AF18,AG18))" +"+VALUE(CONCATENATE(AI19,AJ19))" +"+VALUE(CONCATENATE(AL20,AM20))" +"+X12*2" +"+VALUE(CONCATENATE(AA17,AB17))" +"+Y13*6" +"+Y17" +"+VALUE(CONCATENATE(AA18,AB18))" +"+VALUE(CONCATENATE(AD19,AE19))" +"+VALUE(CONCATENATE(AG20,AH20))" +"12*Z14" +"+Y18" +"+VALUE(CONCATENATE(AA19,AB19))" +"VALUE(CONCATENATE(AD20,AE20))" +"+AA15*20" +"+Y19" +"+VALUE(CONCATENATE(AA20,AB20))" +"+Y20" +"ROUNDUP(MAX(StrikeRange),0)-ROUNDDOWN(MIN(StrikeRange),0)" +"ROUNDUP(MAX(MoneynessRange),2)" +"+(MaxMoneyness-MinMoneyness)*100" +"+IF(+AF30+UnderlyingPrice<0,-2,+AF30/UnderlyingPrice)" +"+HLOOKUP(AF30,'ENA VolSkew'!$B$2:$U$40,MATCH(Contract,'ENA VolSkew'!$A$3:$A$40,1)+1)" +"+AH30/100" +"+AI30+ENAVol" +"+IF(AG30=-2,"""",(AJ31-AJ30)/(AG31-AG30))" +"+VALUE(LEFT(K31,4))*I31" +"OFFSET(VolSkewCoef,0,impvol_order-2)+OFFSET(VolSkewCoef,1,impvol_order-2)*M9+OFFSET(VolSkewCoef,2,impvol_order-2)*M9^2+IF(impvol_order>2,OFFSET(VolSkewCoef,3,impvol_order-2)*M9^3,0)+IF(impvol_order>3,OFFSET(VolSkewCoef,4,impvol_order-2)*M9^4,0)+IF(impvol_order>4,OFFSET(VolSkewCoef,5,impvol_order-2)*M9^5,0)" +"+W32-N9" +"ROUNDUP(MIN(MoneynessRange),2)" +"OFFSET(VolSkewCoef,0,impvol_order-2)+OFFSET(VolSkewCoef,1,impvol_order-2)*Z32+OFFSET(VolSkewCoef,2,impvol_order-2)*Z32^2+IF(impvol_order>2,OFFSET(VolSkewCoef,3,impvol_order-2)*Z32^3,0)+IF(impvol_order>3,OFFSET(VolSkewCoef,4,impvol_order-2)*Z32^4,0)+IF(impvol_order>4,OFFSET(VolSkewCoef,5,impvol_order-2)*Z32^5,0)" +"+Z32+0.01" +"+VALUE(LEFT(K35,4))*J35" +"+IF(AG47=-2,"""",(AJ50-AJ47)/(AG50-AG47))" +"MAX(0,A3-4.7)*100" +"-MAX(0,$A3-5.5)*300" +"MAX(0,$A3-5.9)*200" +"-MAX(0,3.5-$A3)*200" +"MAX(0,4-$A3)*300" +"-MAX(0,4.7-$A3)*100" +"SUM(B3:G3)/100" +"UnderlyingPrice" +"SQRT(2*PI())" +"D13" +"D113" +"Expiry-Today" +"I13" +"I113" +"IntRate" +"SUM(W13:W142)*+(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange),1))/100" +"SUM(AE13:AE179)*(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange),1))/100" +"T/365.25" +"Yield" +"AQ6*SQRT(AQ7)" +"EXP(-IntRate*T/365.25)" +"((LN(AQ5/$D$4)+0.5*AQ8^2)/AQ8)*Gamma2" +"AQ9^2" +"W13" +"W113" +"NORMSDIST(AQ9)" +"+ROUNDDOWN(MIN(StrikeRange),1)" +"+D13/UnderlyingPrice-1" +"+D13*(1+$P$8)/UnderlyingPrice-1" +"+D13*(1-$P$8)/UnderlyingPrice-1" +"OFFSET(VolSkewCoef,0,impvol_order-2)+OFFSET(VolSkewCoef,1,impvol_order-2)*F13+OFFSET(VolSkewCoef,2,impvol_order-2)*F13^2+IF(impvol_order>2,OFFSET(VolSkewCoef,3,impvol_order-2)*F13^3,0)+IF(impvol_order>3,OFFSET(VolSkewCoef,4,impvol_order-2)*F13^4,0)+IF(impvol_order>4,OFFSET(VolSkewCoef,5,impvol_order-2)*F13^5,0)" +"OFFSET(VolSkewCoef,0,impvol_order-2)+OFFSET(VolSkewCoef,1,impvol_order-2)*E13+OFFSET(VolSkewCoef,2,impvol_order-2)*E13^2+IF(impvol_order>2,OFFSET(VolSkewCoef,3,impvol_order-2)*E13^3,0)+IF(impvol_order>3,OFFSET(VolSkewCoef,4,impvol_order-2)*E13^4,0)+IF(impvol_order>4,OFFSET(VolSkewCoef,5,impvol_order-2)*E13^5,0)" +"OFFSET(VolSkewCoef,0,impvol_order-2)+OFFSET(VolSkewCoef,1,impvol_order-2)*G13+OFFSET(VolSkewCoef,2,impvol_order-2)*G13^2+IF(impvol_order>2,OFFSET(VolSkewCoef,3,impvol_order-2)*G13^3,0)+IF(impvol_order>3,OFFSET(VolSkewCoef,4,impvol_order-2)*G13^4,0)+IF(impvol_order>4,OFFSET(VolSkewCoef,5,impvol_order-2)*G13^5,0)" +"_xll.EURO(UnderlyingPrice,$D13,IntRate,Yield,$I13,$D$6,L$12,0)" +"_xll.EURO(UnderlyingPrice,$D13*(1+$P$8),IntRate,Yield,$H13,Expiry-Today,O$12,0)" +"_xll.EURO(UnderlyingPrice,$D13*(1-$P$8),IntRate,Yield,$J13,Expiry-Today,R$12,0)" +"(O13+R13-2*L13)/($P$8*$D13)^2" +"U13/$D$9" +"(1/(D13*SQRT(2*PI()*T/365.25*ATMImpVol^2)))" +"LN(D13/UnderlyingPrice)+0.5*T/365.25*ATMImpVol^2" +"-(AA13^2)" +"AB13/(2*T/365.25*ATMImpVol^2)" +"EXP(AC13)" +"AD13*Z13" +"(LN($D13/UnderlyingPrice)+0.5*ATMImpVol^2*(T/365.25))/(ATMImpVol*SQRT(T/365.25))" +"(LN(($D13*(1+$P$8))/UnderlyingPrice)+0.5*ATMImpVol^2*(T/365.25))/(ATMImpVol*SQRT(T/365.25))" +"(LN($D13*(1-$P$8)/UnderlyingPrice)+0.5*ATMImpVol^2*(T/365.25))/(ATMImpVol*SQRT(T/365.25))" +"W13/(AH13-AI13)*(D13*2*$P$8)" +"NORMDIST(AM13,0,1,FALSE)" +"AQ11*AQ5*AQ4*AQ8*EXP(AQ10/2)" +"VLOOKUP(E13,ENAVolTable,4)+VLOOKUP(E13,ENAVolTable,5)*(E13-VLOOKUP(E13,ENAVolTable,1))" +"_xll.EURO(UnderlyingPrice,$D13,IntRate,Yield,AX13,$D$6,1,0)" +"_xll.EURO(UnderlyingPrice,$D13*(1+$P$8),IntRate,Yield,AY13,$D$6,1,0)" +"_xll.EURO(UnderlyingPrice,$D13*(1-$P$8),IntRate,Yield,AZ13,$D$6,1,0)" +"(BC13+BD13-2*BB13)/($P$8*$D13)^2" +"+BF13/$D$9" +"(LN($D13/UnderlyingPrice)+0.5*ENAVol^2*(T/365.25))/(ENAVol*SQRT(T/365.25))" +"(LN(($D13*(1+$P$8))/UnderlyingPrice)+0.5*ENAVol^2*(T/365.25))/(ENAVol*SQRT(T/365.25))" +"(LN($D13*(1-$P$8)/UnderlyingPrice)+0.5*ENAVol^2*(T/365.25))/(ENAVol*SQRT(T/365.25))" +"BG13/(BJ13-BK13)*(D13*2*$P$8)" +"+BB13-L13" +"+BO13/BB13" +"D13+(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange),1))/100" +"(O14+R14-2*L14)/($P$8*D14)^2" +"(SUM(W13:W113)-(W13+W113)/2)*(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange),1))/100" +"1-AQ15" +"(Alpha1/Gamma2*AQ12)+(Alpha2/Gamma2*(1-AR12))" +"2*PI()" +"AG13" +"AG113" +"NORMSDIST(AG13/Gamma)" +"NORMSDIST(AG113/Gamma)" +"EXP(((Gamma*AG13)^2)/2)" +"EXP(((Gamma*AG113)^2)/2)" +"AK13*SQRT(2*PI())*EXP(((Gamma*AG13)^2)/2)" +"AK113*SQRT(2*PI())*EXP(((Gamma*AG113)^2)/2)" +"AQ15" +"SQRT(AQ23)/Gamma*((AR24*AR26*(1-AR25))+(AQ24*AQ26*AQ25))" +"MinStrike" +"(1/($D114*SQRT(2*PI()*T/365.25*$I$114^2)))" +"LN($D114/UnderlyingPrice)+0.5*T/365.25*$I$114^2" +"T114/(2*T/365.25*$I$114^2)" +"(Alpha1*R114)*EXP(Gamma2^2*U114)" +"(1/($D114*SQRT(2*PI()*T/365.25*ATMImpVol^2)))" +"LN($D114/UnderlyingPrice)+0.5*T/365.25*ATMImpVol^2" +"+D114-LTFactor*(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange),1))/100" +"MaxStrike" +"(1/($D140*SQRT(2*PI()*T/365.25*$I$140^2)))" +"LN($D140/UnderlyingPrice)+0.5*T/365.25*$I$140^2" +"T140/(2*T/365.25*$I$140^2)" +"(Alpha2*R140)*EXP(Gamma2^2*U140)" +"+D140+UTFactor*(ROUNDUP(MAX(StrikeRange),1)-ROUNDDOWN(MIN(StrikeRange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alpha^IU14" +"LN(B15/B14)" +"STDEV(C15:C35)*SQRT(365.25)" +"D35" +"SQRT(AVERAGE(J2414:J2944))" +"SQRT(alpha*(E35/SQRT(365.25))^2+(1-alpha)*C36^2)*SQRT(365.25)" +"(E36^2)/365.25" +"C37^2" +"(H36-I36)^2" +"A3-TODAY()" +"_xll.DIGITAL(F3,D3,E3,G3,H3,I3,J3,K3,0)" +"C3*L3" +"AVERAGE(L3:L9)" +"SUM(M3:M9)" +"(M3+N3)/2" +"C1-E4" +"VLOOKUP(49613,EOL!D:H,4,0)" +"VLOOKUP(49613,EOL!D:H,5,0)" +"VLOOKUP(27763,EOL!D:H,3,0)" +"IF(VLOOKUP(28312,EOL!D:K,8,0)=""A"",VLOOKUP(28312,EOL!D:K,3,0),IF(VLOOKUP(28251,EOL!D:K,8,0)=""A"",VLOOKUP(28251,EOL!D:K,3,0),""-""))" +"VLOOKUP(37083,EOL!D:H,3,0)" +"VLOOKUP(37084,EOL!D:I,3,0)" +"VLOOKUP(37879,EOL!D:H,3,0)" +"VLOOKUP(49615,EOL!D:H,4,0)" +"VLOOKUP(49615,EOL!D:H,5,0)" +"VLOOKUP(27771,EOL!D:H,3,0)" +"IF(C5=""-"",""-"",C5-$C$4)" +"IF(VLOOKUP(28194,EOL!D:K,8,0)=""A"",VLOOKUP(28194,EOL!D:K,3,0),IF(VLOOKUP(28166,EOL!D:K,8,0)=""A"",VLOOKUP(28166,EOL!D:K,3,0),""-""))" +"IF(E5=""-"",""-"",E5-E$4)" +"VLOOKUP(36167,EOL!D:H,3,0)" +"VLOOKUP(36168,EOL!D:I,3,0)" +"VLOOKUP(37882,EOL!D:H,3,0)" +"VLOOKUP(35353,EOL!D:H,4,0)" +"VLOOKUP(35353,EOL!D:H,5,0)" +"VLOOKUP(27759,EOL!D:H,3,0)" +"IF(VLOOKUP(28204,EOL!D:K,8,0)=""A"",VLOOKUP(28204,EOL!D:K,3,0),IF(VLOOKUP(28205,EOL!D:K,8,0)=""A"",VLOOKUP(28205,EOL!D:K,3,0),""-""))" +"VLOOKUP(36094,EOL!D:H,3,0)" +"VLOOKUP(36095,EOL!D:I,3,0)" +"VLOOKUP(37878,EOL!D:H,3,0)" +"VLOOKUP(48724,EOL!D:H,4,0)" +"VLOOKUP(48724,EOL!D:H,5,0)" +"VLOOKUP(27767,EOL!D:H,3,0)" +"VLOOKUP(36165,EOL!D:H,3,0)" +"VLOOKUP(36166,EOL!D:I,3,0)" +"VLOOKUP(37881,EOL!D:H,3,0)" +"VLOOKUP(27947,EOL!D:H,3,0)" +"IF(VLOOKUP(28167,EOL!D:K,8,0)=""A"",VLOOKUP(28167,EOL!D:K,3,0),IF(VLOOKUP(28195,EOL!D:K,8,0)=""A"",VLOOKUP(28195,EOL!D:K,3,0),""-""))" +"VLOOKUP(36169,EOL!D:H,3,0)" +"VLOOKUP(36170,EOL!D:H,3,0)" +"VLOOKUP(35000,EOL!D:H,3,0)" +"VLOOKUP(27830,EOL!D:H,3,0)" +"IF(VLOOKUP(28193,EOL!D:K,8,0)=""A"",VLOOKUP(28193,EOL!D:K,3,0),IF(VLOOKUP(28165,EOL!D:K,8,0)=""A"",VLOOKUP(28165,EOL!D:K,3,0),""-""))" +"VLOOKUP(37103,EOL!D:H,3,0)" +"VLOOKUP(37104,EOL!D:H,3,0)" +"VLOOKUP(34999,EOL!D:H,3,0)" +"VLOOKUP(49625,EOL!D:H,4,0)" +"VLOOKUP(49625,EOL!D:H,5,0)" +"VLOOKUP(27766,EOL!D:H,3,0)" +"IF(VLOOKUP(28271,EOL!D:K,8,0)=""A"",VLOOKUP(28271,EOL!D:K,3,0),IF(VLOOKUP(28270,EOL!D:K,8,0)=""A"",VLOOKUP(28270,EOL!D:K,3,0),""-""))" +"VLOOKUP(36161,EOL!D:H,3,0)" +"VLOOKUP(36162,EOL!D:H,3,0)" +"VLOOKUP(34998,EOL!D:H,3,0)" +"M5-N3" +"N5-M3" +"VLOOKUP(27754,EOL!D:H,3,0)" +"IF(VLOOKUP(28202,EOL!D:K,8,0)=""A"",VLOOKUP(28202,EOL!D:K,3,0),IF(VLOOKUP(28203,EOL!D:K,8,0)=""A"",VLOOKUP(28203,EOL!D:K,3,0),""-""))" +"VLOOKUP(37071,EOL!D:H,3,0)" +"VLOOKUP(37073,EOL!D:H,3,0)" +"VLOOKUP(34993,EOL!D:H,3,0)" +"VLOOKUP(27819,EOL!D:H,3,0)" +"IF(VLOOKUP(28206,EOL!D:K,8,0)=""A"",VLOOKUP(28206,EOL!D:K,3,0),IF(VLOOKUP(28319,EOL!D:K,8,0)=""A"",VLOOKUP(28319,EOL!D:K,3,0),""-""))" +"VLOOKUP(36100,EOL!D:H,3,0)" +"VLOOKUP(36101,EOL!D:H,3,0)" +"VLOOKUP(29762,EOL!D:H,3,0)" +"IF(VLOOKUP(54117,EOL!D:K,8,0)=""A"",(VLOOKUP(54117,EOL!D:H,4,0)+VLOOKUP(54117,EOL!D:H,5,0))/2,""-"")" +"IF(VLOOKUP(32233,EOL!D:K,8,0)=""A"",(VLOOKUP(32233,EOL!D:H,4,0)+VLOOKUP(32233,EOL!D:H,5,0))/2,""-"")" +"IF(VLOOKUP(40519,EOL!D:K,8,0)=""A"",(VLOOKUP(40519,EOL!D:H,4,0)+VLOOKUP(40519,EOL!D:H,5,0))/2,""-"")" +"IF(VLOOKUP(54962,EOL!D:K,8,0)=""A"",(VLOOKUP(54962,EOL!D:H,4,0)+VLOOKUP(54962,EOL!D:H,5,0))/2,""-"")" +"VLOOKUP(27760,EOL!D:H,3,0)" +"IF(VLOOKUP(28923,EOL!D:K,8,0)=""A"",VLOOKUP(28923,EOL!D:K,3,0),IF(VLOOKUP(28924,EOL!D:K,8,0)=""A"",VLOOKUP(28924,EOL!D:K,3,0),""-""))" +"VLOOKUP(37096,EOL!D:H,3,0)" +"VLOOKUP(37098,EOL!D:H,3,0)" +"VLOOKUP(38153,EOL!D:H,3,0)" +"VLOOKUP(27764,EOL!D:H,3,0)" +"IF(VLOOKUP(28257,EOL!D:K,8,0)=""A"",VLOOKUP(28257,EOL!D:K,3,0),IF(VLOOKUP(28256,EOL!D:K,8,0)=""A"",VLOOKUP(28256,EOL!D:K,3,0),""-""))" +"VLOOKUP(36207,EOL!D:H,3,0)" +"VLOOKUP(36208,EOL!D:H,3,0)" +"IF(VLOOKUP(52917,EOL!D:K,8,0)=""A"",(VLOOKUP(52917,EOL!D:H,4,0)+VLOOKUP(52917,EOL!D:H,5,0))/2,""-"")" +"IF(VLOOKUP(54994,EOL!D:K,8,0)=""A"",(VLOOKUP(54994,EOL!D:H,4,0)+VLOOKUP(54994,EOL!D:H,5,0))/2,""-"")" +"IF(VLOOKUP(40993,EOL!D:K,8,0)=""A"",(VLOOKUP(40993,EOL!D:H,4,0)+VLOOKUP(40993,EOL!D:H,5,0))/2,""-"")" +"IF(VLOOKUP(54992,EOL!D:K,8,0)=""A"",(VLOOKUP(54992,EOL!D:H,4,0)+VLOOKUP(54992,EOL!D:H,5,0))/2,""-"")" +"VLOOKUP(29602,EOL!D:H,3,0)" +"IF(VLOOKUP(29720,EOL!D:K,8,0)=""A"",VLOOKUP(29720,EOL!D:K,3,0),IF(VLOOKUP(29605,EOL!D:K,8,0)=""A"",VLOOKUP(29605,EOL!D:K,3,0),""-""))" +"VLOOKUP(29606,EOL!D:H,3,0)" +"IF(VLOOKUP(29070,EOL!D:K,8,0)=""A"",(VLOOKUP(29070,EOL!D:H,4,0)+VLOOKUP(29070,EOL!D:H,5,0))/2,""-"")" +"IF(VLOOKUP(29065,EOL!D:K,8,0)=""A"",(VLOOKUP(29065,EOL!D:H,4,0)+VLOOKUP(29065,EOL!D:H,5,0))/2,""-"")" +"IF(VLOOKUP(40869,EOL!D:K,8,0)=""A"",(VLOOKUP(40869,EOL!D:H,4,0)+VLOOKUP(40869,EOL!D:H,5,0))/2,""-"")" +"IF(VLOOKUP(29066,EOL!D:K,8,0)=""A"",VLOOKUP(29066,EOL!D:K,3,0),IF(VLOOKUP(29066,EOL!D:K,8,0)=""A"",VLOOKUP(29066,EOL!D:K,3,0),""-""))" +"VLOOKUP(27765,EOL!D:H,3,0)" +"IF(VLOOKUP(28317,EOL!D:K,8,0)=""A"",VLOOKUP(28317,EOL!D:K,3,0),IF(VLOOKUP(28266,EOL!D:K,8,0)=""A"",VLOOKUP(28266,EOL!D:K,3,0),""-""))" +"VLOOKUP(39256,EOL!D:H,3,0)" +"VLOOKUP(39258,EOL!D:H,3,0)" +"VLOOKUP(45213,EOL!D:H,3,0)" +"IF(VLOOKUP(44327,EOL!D:K,8,0)=""A"",(VLOOKUP(44327,EOL!D:H,4,0)*1.04+2.71)/6.32,""-"")" +"IF(VLOOKUP(44327,EOL!D:K,8,0)=""A"",(VLOOKUP(44327,EOL!D:H,5,0)*1.04+2.71)/6.32,""-"")" +"VLOOKUP(27762,EOL!D:H,3,0)" +"IF(VLOOKUP(28324,EOL!D:K,8,0)=""A"",VLOOKUP(28324,EOL!D:K,3,0),IF(VLOOKUP(48140,EOL!D:K,8,0)=""A"",VLOOKUP(48140,EOL!D:K,3,0),""-""))" +"VLOOKUP(36213,EOL!D:H,3,0)" +"VLOOKUP(36214,EOL!D:H,3,0)" +"VLOOKUP(34973,EOL!D:H,3,0)" +"IF(VLOOKUP(44329,EOL!D:K,8,0)=""A"",(VLOOKUP(44329,EOL!D:H,4,0)*1.04+2.71)/6.32,""-"")" +"IF(VLOOKUP(44329,EOL!D:K,8,0)=""A"",(VLOOKUP(44329,EOL!D:H,5,0)*1.04+2.71)/6.32,""-"")" +"VLOOKUP(33884,EOL!D:H,3,0)" +"IF(VLOOKUP(44746,EOL!D:K,8,0)=""A"",VLOOKUP(44746,EOL!D:K,3,0),IF(VLOOKUP(48078,EOL!D:K,8,0)=""A"",VLOOKUP(48078,EOL!D:K,3,0),""-""))" +"VLOOKUP(41283,EOL!D:H,3,0)" +"VLOOKUP(41313,EOL!D:H,3,0)" +"VLOOKUP(41229,EOL!D:H,3,0)" +"IF(VLOOKUP(44395,EOL!D:K,8,0)=""A"",(VLOOKUP(44395,EOL!D:H,4,0)*1.04+2.71)/6.32,""-"")" +"IF(VLOOKUP(44395,EOL!D:K,8,0)=""A"",(VLOOKUP(44395,EOL!D:H,5,0)*1.04+2.71)/6.32,""-"")" +"VLOOKUP(27664,EOL!D:H,3,0)" +"IF(VLOOKUP(28273,EOL!D:K,8,0)=""A"",VLOOKUP(28273,EOL!D:K,3,0),IF(VLOOKUP(28325,EOL!D:K,8,0)=""A"",VLOOKUP(28325,EOL!D:K,3,0),""-""))" +"VLOOKUP(47099,EOL!D:H,3,0)" +"VLOOKUP(37116,EOL!D:H,3,0)" +"VLOOKUP(37322,EOL!D:H,3,0)" +"'1'!C1" +"F1-B1" +"(VLOOKUP(27763,EOL!D:H,4,0)+VLOOKUP(27763,EOL!D:H,5,0))/2" +"(VLOOKUP(27947,EOL!D:H,4,0)+VLOOKUP(27947,EOL!D:H,5,0))/2" +"B5-F1" +"B5-F5" +"(VLOOKUP(27771,EOL!D:H,4,0)+VLOOKUP(27771,EOL!D:H,5,0))/2" +"VLOOKUP(27947,EOL!D:H,4,0)-VLOOKUP(27771,EOL!D:H,5,0)-I5" +"I5-ABS(VLOOKUP(27947,EOL!D:H,5,0)-VLOOKUP(27771,EOL!D:H,4,0))" +"F5/(1-J5)-F5+K5" +"F5-F1" +"(VLOOKUP(31834,EOL!D:H,4,0)+VLOOKUP(31834,EOL!D:H,5,0))/2" +"B7-F1" +"VLOOKUP(31834,EOL!D:H,4,0)-VLOOKUP(27771,EOL!D:H,5,0)-I7" +"I7-ABS(VLOOKUP(31834,EOL!D:H,5,0)-VLOOKUP(27771,EOL!D:H,4,0))" +"F9-F1" +"(VLOOKUP(27830,EOL!D:H,4,0)+VLOOKUP(27830,EOL!D:H,5,0))/2" +"B9-F1" +"(VLOOKUP(27769,EOL!D:H,4,0)+VLOOKUP(27769,EOL!D:H,5,0))/2" +"VLOOKUP(27830,EOL!D:H,4,0)-VLOOKUP(27769,EOL!D:H,5,0)-I9" +"I9-ABS(VLOOKUP(27830,EOL!D:H,5,0)-VLOOKUP(27769,EOL!D:H,4,0))" +"0.1047+0.0014" +"B9-F10" +"(VLOOKUP(27767,EOL!D:H,4,0)+VLOOKUP(27767,EOL!D:H,5,0))/2" +"VLOOKUP(27830,EOL!D:H,4,0)-VLOOKUP(27767,EOL!D:H,5,0)-I10" +"I10-ABS(VLOOKUP(27830,EOL!D:H,5,0)-VLOOKUP(27767,EOL!D:H,4,0))" +"0.1016+0.0014" +"F10-F1" +"IF(AND(K3=""A"",ABS(G3)>0,ABS(H3)>0),(G3+H3)/2,""-"")" +"IF(AND(K62=""A"",ABS(G62)>=0,ABS(H62)>=0),(G62+H62)/2,""-"")" +"IF(AND(K142=""A"",ABS(G142)>0,ABS(H142)>=0),(G142+H142)/2,""-"")" +"SUM(B8:B116)" +"SUM(B8:E8)" +"EDATE(A92,1)" +"I2*J2" +"I2*L2" +"I9*J8" +"I9*L8" +"#REF!*J18" +"I19*J21" +"I19*L21" +"F26+G26+H26" +"I33*J31" +"I33*L31" +"I199*J195" +"I199*L195" +"I208*J203" +"I208*L203" +"I233*J227" +"I233*L227" +"I245*J238" +"I245*L238" +"I247*J239" +"I247*L239" +"I274*J249" +"I274*L249" +"I280*J250" +"I280*L250" +"I293*J254" +"I293*L254" +"I294*J256" +"I324*J274" +"I324*L274" +"I350*J298" +"I350*L298" +"I355*J302" +"I359*L306" +"I385*J324" +"I385*L324" +"I430*J353" +"I430*L353" +"I418*J354" +"I418*L354" +"I429*J380" +"I429*L380" +"I432*J384" +"I432*L384" +"I435*J403" +"I435*L403" +"I438*J410" +"I438*L410" +"B30*D25" +"C30*D25" +"D30*D25" +"B31*D25" +"C31*D25" +"D31*D25" +"B32*D25" +"C32*D25" +"D32*D25" +"B33*D25" +"C33*D25" +"D33*D25" +"B34*D25" +"C34*D25" +"D34*D25" +"B35*4" +"SUM(C6:C11)" +"SUM(H6:H11)" +"SUM(C13:C16)" +"B31*48" +"B32*92" +"SUM(C23:C23)" +"SUM(C6:C23)" +"SUM(H26:H29)" +"VLOOKUP(H2,Tables!B26:C137,2)" +"VLOOKUP(H3,Tables!B13:C21,2)" +"IF(VLOOKUP(H4,Tables!B4:C8,2)=0,"""",VLOOKUP(H4,Tables!B4:C8,2))" +"IF(VLOOKUP(H5,Tables!B4:C8,2)=0,"""",VLOOKUP(H5,Tables!B4:C8,2))" +"TODAY()+G11" +"G7-1-IF(WEEKDAY(G7)<3,WEEKDAY(G7),0)" +"WORKDAY(EOMONTH(G7,0)+1,-2)" +"FirstMonth" +"CONCATENATE(G2,""-"",G3,""-"",G4)" +"CONCATENATE(G2,""-"",G3,""-"",G5)" +"G10" +"+B13/42" +"SUM(B13:B14)/2" +"EDATE(A13,1)" +"SUM(B15:B26)/12" +"1/((1+B41/2)^(2*($A41-$B$4)/365.25))" +"+B26+1" +"SUM(I2:I6)" +"SUM(P7:R7)" +"SUM(I8:I13)" +"SUM(I15:I27)" +"SUM(I29:I51)" +"SUM(I53:I66)" +"I7+I14+I28+I52+I67+I73" +"B5+D5+E5" +"B5+H5+I5" +"B8+1" +"B38+1" +"B163+1" +"C6+D6" +"EDATE(B6,1)" +"B8+1" +"B38+1" +"B163+1" +"B8+1" +"B38+1" +"B162+1" +"B8+1" +"MIN(C8:C38)" +"MAX(C8:C38)" +"B38+1" +"B67+1" +"MIN(C68:C99)" +"MAX(C68:C99)" +"MIN(C100:C130)" +"MAX(C100:C130)" +"MIN(C228:C258)" +"MAX(C228:C258)" +"C5+D5" +"AVERAGE(E5:E9)" +"AVERAGE(H5:H9)" +"EDATE(B5,1)" +"AVERAGE(E17:E21)" +"AVERAGE(H17:H21)" +"AVERAGE(E29:E33)" +"AVERAGE(H29:H33)" +"AVERAGE(E41:E45)" +"AVERAGE(H41:H45)" +"AVERAGE(E53:E57)" +"AVERAGE(H53:H57)" +"AVERAGE(E10:E16)" +"AVERAGE(H10:H16)" +"AVERAGE(E22:E28)" +"AVERAGE(H22:H28)" +"AVERAGE(E34:E40)" +"AVERAGE(H34:H40)" +"AVERAGE(E46:E52)" +"AVERAGE(F46:H52)" +"AVERAGE(E58:E64)" +"AVERAGE(H58:H64)" +"+C8-D8" +"B8+1" +"SUM(C8:C38)" +"((+D39*0.025)+(E39*0.04))/C39" +"B38+1" +"B163+1" +"+C39+C69+C101+C132+C164+C196+C229+C261+C292+C325+C356+C388" +"+C8-D8" +"B8+1" +"SUM(C8:C38)" +"((+D39*0.025)+(E39*0.04))/C39" +"B38+1" +"B162+1" +"+C39+C68+C100+C131+C163+C195+C228+C260+C291+C324+C355+C387" +"+D4+E4+0.01" +"+B4-F4" +"+B4-K4" +"SUM(D4:D27)/24" +"+'1999'!C389" +"+D34-E34" +"+'2000'!C391" +"+E34" +"C5+D5" +"AVERAGE(E5:E9)" +"AVERAGE(H5:H9)" +"EDATE(B5,1)" +"AVERAGE(E17:E21)" +"AVERAGE(H17:H21)" +"AVERAGE(E29:E33)" +"AVERAGE(H29:H33)" +"AVERAGE(E41:E45)" +"AVERAGE(H41:H45)" +"AVERAGE(E53:E57)" +"AVERAGE(H53:H57)" +"AVERAGE(E10:E16)" +"AVERAGE(H10:H16)" +"AVERAGE(E22:E28)" +"AVERAGE(H22:H28)" +"AVERAGE(E34:E40)" +"AVERAGE(H34:H40)" +"AVERAGE(E46:E52)" +"AVERAGE(H46:H52)" +"AVERAGE(E58:E64)" +"AVERAGE(H58:H64)" +"'Cover Page'!B2" +"'Cover Page'!B2" +"'Cover Page'!B2" +"5280/2" +"I16/F16" +"I19-I18-I17" +"18024+13344" +"230300-I30" +"H23*F23" +"F22/24" +"SUM(I22:I29)" +"'MATL - Lateral'!S4" +"F34*I33" +"F35*I33" +"SUM(I33:I35)" +"16+6" +"SUM(I45:I55)" +"SUM(I59:I59)" +"SUM(I63:I66)" +"F70*H70" +"SUM(I70:I76)" +"(I$19+I$30+I$42+I$56+I$60+I$67+I$77+I$36)*F80" +"(I$19+I$30+I$42+I$56+I$60+I$67+I$77+I$36+I$80+I$79)*F81" +"(I$19+I$30+I$42+I$56+I$60+I$67+I$77+I$36+I$80+I$79+I$81)*F82" +"(I$19+I$30+I$42+I$56+I$60+I$67+I$77+I$36+I$80+I$79+I$81+I$82)*F83" +"I19+I30+I42+I56+I60+I67+I77+I36+SUM(I79:I84)" +"I96" +"'MATL - Meter Sta'!S5" +"'MATL - Meter Sta'!S4-'MATL - Meter Sta'!S5" +"SUM(I106:I107)" +"(I$93+I$97+I$108+I$122+I$126+I$133+I$138+I$103+I$141)*F142" +"(I$93+I$97+I$108+I$122+I$126+I$133+I$138+I$103+I$141+I$142)*F143" +"(I$93+I$97+I$108+I$122+I$126+I$133+I$138+I$103+I$141+I$142+I$143)*F144" +"(I$93+I$97+I$108+I$122+I$126+I$133+I$138+I$103+I$141+I$142+I$143+I$144)*F145" +"I93+I97+I103+I108+I122+I126+I133+I138+SUM(I141:I146)" +"I147" +"I85" +"SUM(I150:I152)" +"SUM(R8:R32)" +"'Cover Page'!B2" +"'Cover Page'!B2" +"'Cover Page'!B7" +"'Cover Page'!B7" +"'Cover Page'!B2" +"5280*0.3" +"I16/F16" +"18024+13344" +"SUM(I16:I18)" +"H22*F22" +"F22/24" +"SUM(I22:I29)" +"'MATL - Lateral'!S4" +"F34*I33" +"F35*I33" +"16+6" +"SUM(I45:I55)" +"SUM(I59:I59)" +"45*8*1.4" +"40*1.4*8" +"SUM(I63:I66)" +"F70*H70" +"SUM(I70:I76)" +"(I$19+I$30+I$42+I$56+I$60+I$67+I$77+I$36)*F80" +"(I$19+I$30+I$42+I$56+I$60+I$67+I$77+I$36+I$80+I$79)*F81" +"(I$19+I$30+I$42+I$56+I$60+I$67+I$77+I$36+I$80+I$79+I$81)*F82" +"(I$19+I$30+I$42+I$56+I$60+I$67+I$77+I$36+I$80+I$79+I$81+I$82)*F83" +"I19+I30+I42+I56+I60+I67+I77+I36+SUM(I79:I84)" +"I96" +"'MATL - Meter Sta'!S5" +"'MATL - Meter Sta'!S4-'MATL - Meter Sta'!S5" +"SUM(I106:I107)" +"(I$93+I$97+I$108+I$122+I$126+I$133+I$138+I$103+I$141)*F142" +"(I$93+I$97+I$108+I$122+I$126+I$133+I$138+I$103+I$141+I$142)*F143" +"(I$93+I$97+I$108+I$122+I$126+I$133+I$138+I$103+I$141+I$142+I$143)*F144" +"(I$93+I$97+I$108+I$122+I$126+I$133+I$138+I$103+I$141+I$142+I$143+I$144)*F145" +"I93+I97+I103+I108+I122+I126+I133+I138+SUM(I141:I146)" +"I147" +"I85" +"SUM(I150:I152)" +"SUM(R8:R32)" +"'Cover Page'!B2" +"'Cover Page'!B2" +"'Cover Page'!B2" +"5280*1.75" +"I16/F16" +"18024+13345" +"SUM(I16:I18)" +"9240-400" +"H22*F22" +"F24*H24" +"SUM(I22:I29)" +"'MATL - Lateral'!S4" +"F34*I33" +"F35*I33" +"48+15" +"SUM(I45:I55)" +"SUM(I59:I59)" +"45*8*1.4" +"40*1.4*8" +"SUM(I63:I66)" +"SUM(I70:I82)" +"(I$19+I$30+I$42+I$56+I$60+I$67+I$83+I$36)*F86" +"(I$19+I$30+I$42+I$56+I$60+I$67+I$83+I$36+I$86+I$85)*F87" +"(I$19+I$30+I$42+I$56+I$60+I$67+I$83+I$36+I$86+I$85+I$87)*F88" +"(I$19+I$30+I$42+I$56+I$60+I$67+I$83+I$36+I$86+I$85+I$87+I$88)*F89" +"I19+I30+I42+I56+I60+I67+I83+I36+SUM(I85:I90)" +"'MATL - Meter Sta'!S5" +"'MATL - Meter Sta'!S4-'MATL - Meter Sta'!S5" +"SUM(I112:I113)" +"(I$99+I$103+I$114+I$128+I$132+I$139+I$144+I$109+I$147)*F148" +"(I$99+I$103+I$114+I$128+I$132+I$139+I$144+I$109+I$147+I$148)*F149" +"(I$99+I$103+I$114+I$128+I$132+I$139+I$144+I$109+I$147+I$148+I$149)*F150" +"(I$99+I$103+I$114+I$128+I$132+I$139+I$144+I$109+I$147+I$148+I$149+I$150)*F151" +"I99+I103+I109+I114+I128+I132+I139+I144+SUM(I147:I152)" +"I153" +"I91" +"SUM(I156:I158)" +"SUM(R8:R27)" +"B3" +"B1-1" +"NOW()" +"[1]Curves!E18" +"1/((1+AH7/2)^(2*(A7-$B$3)/365.25))" +"[1]Curves!J18" +"B7+D7+E7" +"[1]Curves!I18" +"[1]Curves!H18" +"B7+G7+H7" +"[1]Curves!G18" +"[1]Curves!F18" +"B7+J7+K7" +"[1]Curves!L18" +"B7+M7+N7" +"[1]Curves!N18" +"B7+P7+Q7" +"B7+S7+T7" +"[1]Curves!R18" +"B7+V7+W7" +"B7+Y7+Z7" +"B7+AB7+AC7" +"B7+AE7+AF7" +"[1]Curves!D18" +"SUM(D9:F9)" +"SUM(I9:L9)" +"0.0012-0.0004" +"6.27%+0.005" +"+A11" +"SUBTOTAL(1,P7:P11)" +"SUBTOTAL(9,S7:S11)" +"SUBTOTAL(1,P13:P14)" +"SUBTOTAL(9,S13:S14)" +"SUBTOTAL(9,S7:S18)" +"SUBTOTAL(1,P27:P27)" +"SUBTOTAL(9,S27:S27)" +"SUBTOTAL(9,S21:S36)" +"SUBTOTAL(9,S7:S38)" +"SUBTOTAL(1,P43:P45)" +"SUBTOTAL(9,S43:S45)" +"SUBTOTAL(1,P59:P82)" +"SUBTOTAL(9,S59:S82)" +"SUBTOTAL(1,P165:P168)" +"SUBTOTAL(9,S165:S168)" +"SUBTOTAL(1,P225:P236)" +"SUBTOTAL(9,S43:S276)" +"SUBTOTAL(9,S279:S354)" +"SUBTOTAL(9,S43:S354)" +"Input!B1" +"SUM(B3:M3)" +"VAR(B3:M3)^0.5/AVERAGE(B3:M3)" +"Input!B6+(+IF(YTD!B5<0,Input!$O6*YTD!B5^2,0))*ISNUMBER(Input!B6)" +"Input!H6+(+IF(YTD!H5<0,Input!$O6*YTD!H5^2,0))*ISNUMBER(Input!H6)+675" +"Input!J6+(+IF(YTD!J5<0,Input!$O6*YTD!J5^2,0))*ISNUMBER(Input!J6)-675" +"Input!H7+(+IF(YTD!H6<0,Input!$O7*YTD!H6^2,0))*ISNUMBER(Input!H7)+411" +"Input!F8+(+IF(YTD!F7<0,Input!$O8*YTD!F7^2,0))*ISNUMBER(Input!F8)+750" +"Input!H10+(+IF(YTD!H9<0,Input!$O10*YTD!H9^2,0))*ISNUMBER(Input!H10)+406" +"Input!F13+(+IF(YTD!F12<0,Input!$O13*YTD!F12^2,0))*ISNUMBER(Input!F13)+1875" +"Input!F14+(+IF(YTD!F13<0,Input!$O14*YTD!F13^2,0))*ISNUMBER(Input!F14)+2250" +"MAX(0,(Input!B20-0.5*AVERAGE(Input!$B20:$M20)+(+IF(YTD!B19<0,0.0007*0.5*AVERAGE(Input!$B20:$M20)*Input!$O20*YTD!B19^2,0))*ISNUMBER(Input!B20)))" +"Input!B1" +"MAX(B3:M3)" +"Input!$P5*(COUNT(Input!$B5:$M5))*(+Points!B5/Points!$N5)-Input!$P5*ISNUMBER(Input!B5)" +"Input!B1" +"SUM(Week!B3:B$3)" +"MAX(B3:M3)" +"SUM(Week!B$3:B4)" +"SUM(B3:M3)" +"2*3.2" +"SUM(YTD!B3:M3)" +"2*3" +"2*4" +"900+279+100+20+40" +"2*3.5" +"2*3.4" +"2*4.5" +"3.5*2" +"6*2" +"2*3.3" +"2*5.6" +"3.4*2" +"4.5*2" +"4.1*2" +"5*2" +"3.1*2" +"2.8*2" +"4*2" +"2.7*2" +"3.8*2" +"3.3*2" +"3*2" +"SUM(D7:D9)" +"2300" +"6800+2200" +"SUM(D15:D18)" +"+D19+D12+D10" +"4696.06+660.61" +"SUM(C5:E5)" +"1283265.72+11889.13" +"1224631.85+10007.04" +"1451461.36+10896.82" +"15807.89+24725.83" +"497495.57+25791.39" +"831602.4+28736.63" +"754537.85+28754.96" +"3928.85+38937.36" +"SUM(C5:C96)" +"TODAY()+9" +"NOW()" +"E6-F6" +"H6/(1-K6)" +"0.0978" +"0.0022" +"0.007" +"0.0874" +"SUM(E6:E7)" +"0.0951" +"0" +"0.0334" +"0.0097" +"D14" +"0.0309" +"D14" +"0.0278" +"SUM(E14:E16)" +"0.017" +"0.0134" +"SUM(E21:E24)" +"SUM(E25,E12)" +"D2" +"C37" +"C37" +"C38" +"C38" +"(C40*0.8)" +"(C40*0.2)" +"(C40*0.6)" +"(C40*0.4)" +"SUM(C37:C41)" +"SUM(D34:D41)" +"TODAY()+1" +"NOW()" +"G6-H6" +"SUM(G16:G23)" +"11600-62" +"SUM(G13,G14,G15,G16,G39,G40,G41)" +"SUM(G17,G18,G19,G20,G21,G22,G23,G42,G43,G44,G45)" +"SUM(E49+E51)" +"F49+F51" +"F2" +"SUM(E57:E66)" +"TODAY()" +"G6+1" +"38023-38023+62077" +"38088" +"SUM(F9:F13)" +"G6" +"SUM(J22)" +"5796-5796" +"SUM(F22:F24)" +"F14+F25" +"TODAY()+1" +"I6" +"D9" +"TODAY()+2" +"D9" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"H35+H43" +"SUM(E34:E36)" +"49030" +"9049-4886" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"1179+2571" +"H35+H43" +"SUM(E34:E36)" +"49030" +"11065+2443" +"9135-4886" +"9082-4886" +"9092-4886" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"9968+2571" +"H35+H43" +"SUM(E34:E36)" +"49030" +"11065+2443" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"9968+2571" +"H35+H43" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"9968+2571" +"H35+H43" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"9968+2571" +"H35+H43" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"H36+H44" +"J35+J43" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"9968+2571" +"H35+H43" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"9218+2571" +"H35+H43" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"9218+2571" +"H35+H43" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"H35+H43" +"SUM(E34:E36)" +"49030" +"18865-48" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"9218+2571" +"11789" +"H35+H43" +"SUM(E34:E36)" +"49030" +"-22576+22" +"-22576+48" +"18865-22" +"18865-48" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"24252+2571" +"11789" +"H35+H43" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"H35+H43" +"11789" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"11789-1131" +"H35+H42" +"11789" +"11789-2174" +"SUM(H34:H36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"H28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"9440+2174" +"9305+2302+7" +"11789-1131" +"J35+J42" +"11789" +"11789-2174" +"SUM(E34:E36)" +"49030" +"-10500+475" +"15935-1700" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"11789-2484" +"9305+2302+7" +"11614-2174" +"SUM(E34:E36)" +"49030" +"53648" +"-10935-5000" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"E66-E11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"11789-2484" +"SUM(E34:E36)" +"49030" +"53648" +"-10935-5000" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"SUM(E34:E36)" +"49030" +"-14337+5484" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"25867-14000+723" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"SUM(B5:K5)" +"SUM(L5:M5)" +"A5+1" +"SUM(B5:B35)" +"B37/17" +"SUM(B10:K10)" +"SUM(P10:S10)" +"L10+T10" +"SUM(W10:X10)" +"U10" +"Y10" +"AC10-AD10" +"AN10+AP10+AR10" +"AT10-AU10" +"A10+1" +"SUM(B10:B40)" +"SUM(W10:W41)" +"B42/17" +"Sheet2!T10-Sheet3!C10" +"8853+2174" +"SUM(B10:D10)" +"B10+D10+G10+I10" +"P10-S10" +"A10+1" +"SUM(B5:K5)" +"SUM(L5:M5)" +"A5+1" +"SUM(B5:B35)" +"B37/17" +"284+939" +"SUM(B10:K10)" +"SUM(P10:S10)" +"L10+T10" +"SUM(W10:X10)" +"U10" +"Y10" +"AC10-AD10" +"AN10+AP10+AR10" +"AT10-AU10" +"A10+1" +"8284+939" +"6184+720" +"17741+4459" +"17741+412" +"17741+1994" +"17741+183" +"SUM(B10:B40)" +"SUM(W10:W41)" +"B42/17" +"W10-D10-N10-L10" +"SUM(B10:D10)" +"G10-J10" +"B10+D10+L10+N10" +"A10+1" +"17741+4459" +"17741+412" +"17741+1994" +"17741+183" +"Q34-R34" +"SUM(B10:B41)" +"TODAY()+9" +"NOW()" +"E6-F6" +"H6/(1-K6)" +"0.0978" +"0.0022" +"0.007" +"0.0874" +"SUM(E6:E7)" +"0.0951" +"0" +"0.0334" +"0.0097" +"D14" +"0.0309" +"D14" +"0.0278" +"SUM(E14:E16)" +"0.017" +"0.0134" +"SUM(E21:E24)" +"SUM(E25,E12)" +"D2" +"C37" +"C37" +"C38" +"C38" +"(C40*0.8)" +"(C40*0.2)" +"(C40*0.6)" +"(C40*0.4)" +"SUM(C37:C41)" +"SUM(D34:D41)" +"TODAY()+1" +"NOW()" +"G6-H6" +"SUM(G16:G23)" +"11600-62" +"SUM(G13,G14,G15,G16,G39,G40,G41)" +"SUM(G17,G18,G19,G20,G21,G22,G23,G42,G43,G44,G45)" +"SUM(E49+E51)" +"F49+F51" +"F2" +"SUM(E57:E66)" +"TODAY()" +"G6+1" +"38023-38023+62077" +"38088" +"SUM(F9:F13)" +"G6" +"SUM(J22)" +"5796-5796" +"SUM(F22:F24)" +"F14+F25" +"TODAY()+1" +"I6" +"D9" +"TODAY()+2" +"D9" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"H35+H43" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"14781+2571" +"H35+H43" +"SUM(E34:E36)" +"49030" +"9049-4886" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"H35+H43" +"SUM(E34:E36)" +"49030" +"9049-4886" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"1179+2571" +"H35+H43" +"SUM(E34:E36)" +"49030" +"11065+2443" +"9135-4886" +"9082-4886" +"9092-4886" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"9968+2571" +"H35+H43" +"SUM(E34:E36)" +"49030" +"11065+2443" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"9968+2571" +"H35+H43" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"9968+2571" +"H35+H43" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"9968+2571" +"H35+H43" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"H36+H44" +"J35+J43" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"9968+2571" +"H35+H43" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"9218+2571" +"H35+H43" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"9218+2571" +"H35+H43" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"H35+H43" +"SUM(E34:E36)" +"49030" +"18865-48" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"9218+2571" +"11789" +"H35+H43" +"SUM(E34:E36)" +"49030" +"-22576+22" +"-22576+48" +"18865-22" +"18865-48" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"24252+2571" +"11789" +"H35+H43" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"H35+H43" +"11789" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"11789-1131" +"H35+H42" +"11789" +"11789-2174" +"SUM(H34:H36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"H28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"9440+2174" +"9305+2302+7" +"11789-1131" +"J35+J42" +"11789" +"11789-2174" +"SUM(E34:E36)" +"49030" +"-10500+475" +"15935-1700" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"11789-2484" +"9305+2302+7" +"11614-2174" +"SUM(E34:E36)" +"49030" +"53648" +"-10935-5000" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"E66-E11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"11789-2484" +"SUM(E34:E36)" +"49030" +"53648" +"-10935-5000" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"SUM(E34:E36)" +"49030" +"-14337+5484" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"25867-14000+723" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"SUM(B5:K5)" +"SUM(L5:M5)" +"A5+1" +"SUM(B5:B35)" +"B37/17" +"SUM(B10:K10)" +"SUM(P10:S10)" +"L10+T10" +"SUM(W10:X10)" +"U10" +"Y10" +"AC10-AD10" +"AN10+AP10+AR10" +"AT10-AU10" +"A10+1" +"17741+4459" +"17741+412" +"17741+1994" +"17741+183" +"SUM(B10:B40)" +"SUM(W10:W41)" +"B42/17" +"M10-D10-I10-G10" +"SUM(B10:D10)" +"B10+D10+G10+I10" +"P10-S10" +"A10+1" +"SUM(B10:B41)" +"A3" +"NOW()" +"A3" +"NOW()" +"A21" +"[1]A!$H100" +"B95+C95" +"SUM(BJ98:BJ311)" +"+MONTH(D8)" +"AVERAGE(G8:H8)" +"SUM(K8:Z8)" +"SUM(AC8:AG8)" +"+AB8-L8-Q8" +"L8+Q8" +"+AJ8-AM8" +"AC8-AJ8" +"+M8" +"+R8" +"+'load Info'!S8" +"+X8" +"IF(AX8<0,AX8,0)" +"+AC738-AK738-AL738" +"+AK738+AL738-AN738" +"+AN738" +"+AQ738+IF(AR738<0,-AR738,0)" +"+'load Info'!AQ738" +"+'A (2)'!B8/10" +"SUM(B8:G8)" +"SUM(B8:G8)/10" +"H3-F3" +"SUM(F3:F7)" +"SUM(F11:F15)" +"TODAY()+9" +"NOW()" +"E6-F6" +"H6/(1-K6)" +"0.0978" +"0.0022" +"0.007" +"0.0874" +"SUM(E6:E7)" +"0.0951" +"0" +"0.0334" +"0.0097" +"D14" +"0.0309" +"D14" +"0.0278" +"SUM(E14:E16)" +"0.017" +"0.0134" +"SUM(E21:E24)" +"SUM(E25,E12)" +"D2" +"C37" +"C37" +"C38" +"C38" +"(C40*0.8)" +"(C40*0.2)" +"(C40*0.6)" +"(C40*0.4)" +"SUM(C37:C41)" +"SUM(D34:D41)" +"TODAY()+1" +"NOW()" +"G6-H6" +"SUM(G16:G23)" +"11600-62" +"SUM(G13,G14,G15,G16,G39,G40,G41)" +"SUM(G17,G18,G19,G20,G21,G22,G23,G42,G43,G44,G45)" +"SUM(E49+E51)" +"F49+F51" +"F2" +"SUM(E57:E66)" +"TODAY()" +"G6+1" +"38023-38023+62077" +"38088" +"SUM(F9:F13)" +"G6" +"SUM(J22)" +"5796-5796" +"SUM(F22:F24)" +"F14+F25" +"TODAY()+1" +"I6" +"D9" +"TODAY()+2" +"D9" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"H35+H43" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"14781+2571" +"H35+H43" +"SUM(E34:E36)" +"49030" +"9049-4886" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"H35+H43" +"SUM(E34:E36)" +"49030" +"9049-4886" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"1179+2571" +"H35+H43" +"SUM(E34:E36)" +"49030" +"11065+2443" +"9135-4886" +"9082-4886" +"9092-4886" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"9968+2571" +"H35+H43" +"SUM(E34:E36)" +"49030" +"11065+2443" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"9968+2571" +"H35+H43" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"9968+2571" +"H35+H43" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"9968+2571" +"H35+H43" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"H36+H44" +"J35+J43" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"9968+2571" +"H35+H43" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"9218+2571" +"H35+H43" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"9218+2571" +"H35+H43" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"H35+H43" +"SUM(E34:E36)" +"49030" +"18865-48" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"9218+2571" +"11789" +"H35+H43" +"SUM(E34:E36)" +"49030" +"-22576+22" +"-22576+48" +"18865-22" +"18865-48" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"24252+2571" +"11789" +"H35+H43" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"H35+H43" +"11789" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"11789-1131" +"H35+H42" +"11789" +"11789-2174" +"SUM(H34:H36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"H28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"9440+2174" +"9305+2302+7" +"11789-1131" +"J35+J42" +"11789" +"11789-2174" +"SUM(E34:E36)" +"49030" +"-10500+475" +"15935-1700" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"11789-2484" +"9305+2302+7" +"11614-2174" +"SUM(E34:E36)" +"49030" +"53648" +"-10935-5000" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"E66-E11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"11789-2484" +"SUM(E34:E36)" +"49030" +"53648" +"-10935-5000" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"SUM(E34:E36)" +"49030" +"-14337+5484" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"TODAY()+1" +"TODAY()" +"NOW()" +"(E8+F8)/2-65" +"E66" +"E11-E12" +"E11-E17" +"20000-1565" +"1087+2070" +"SUM(E21:E27)" +"E28*0.99" +"49030-24515" +"5000+2631+50339-7000-700" +"25867-14000+723" +"SUM(E34:E36)" +"49030" +"53648" +"SUM(E49:E50)" +"SUM(E51:E53)" +"SUM(H51:H55)" +"E56*0.9975" +"E57/E66" +"E29+E44+E56+E61+E62" +"H66-H11" +"B1" +"ROUND((B7*C7),2)" +"A7+1" +"SUM(B7:B37)" +"+D38" +"ROUND((B7*C7),2)" +"A7+1" +"SUM(B7:B36)" +"+D37" +"C4-D4-E4+F4+G4+H4+I4" +"(1645-600)*0.3" +"(1645-600)*0.7" +"VLOOKUP(A2,[1]Sheet1!$Q$2:$R$2714,2,FALSE)" +"LEN(#REF!)" +"VLOOKUP(A2,[1]Sheet1!$Q$2:$R$2714,2,FALSE)" +"B6+B5" +"B13+B17" +"SUM(B26:B28)" +"B32+B26" +"B11" +"B7" +"B23" +"B41" +"B22" +"B40" +"MAX(C20,C19)" +"C$27-C19" +"C$27-C21" +"+'[2]Power-Summary'!B3" +"[2]WEST_DPR!$A$5" +"+[2]WEST_DPR!BF92" +"+[2]WEST_DPR!BF99" +"+[2]WEST_DPR!BF50" +"+[2]WEST_DPR!BF103" +"+SUM(J8:M8)" +"K8+L8+M8" +"+[2]WEST_DPR!BF104" +"+[2]WEST_DPR!BF103-[2]WEST_DPR!BF111" +"+[2]WEST_DPR!BF102-[2]WEST_DPR!BF110" +"+[2]WEST_DPR!BF101-[2]WEST_DPR!BF109" +"+I8-SUM(J8:M8)" +"+I8-H8" +"+[2]WEST_DPR!BN92" +"+[2]WEST_DPR!BN99" +"+[2]WEST_DPR!BN50" +"+[2]WEST_DPR!BN103" +"+[2]WEST_DPR!BN104" +"+[2]WEST_DPR!BN103-[2]WEST_DPR!BN111" +"+[2]WEST_DPR!BN102-[2]WEST_DPR!BN110" +"+[2]WEST_DPR!BN101-[2]WEST_DPR!BN109" +"+[2]WEST_DPR!BV92" +"+[2]WEST_DPR!BV99" +"+[2]WEST_DPR!BV50" +"+[2]WEST_DPR!BV103" +"+[2]WEST_DPR!BV104" +"+[2]WEST_DPR!BV103-[2]WEST_DPR!BV111" +"+[2]WEST_DPR!BV102-[2]WEST_DPR!BV110" +"+[2]WEST_DPR!BV101-[2]WEST_DPR!BV109" +"+[2]WEST_DPR!CD92" +"+[2]WEST_DPR!CD99" +"+[2]WEST_DPR!CD50" +"+[2]WEST_DPR!CD103" +"+[2]WEST_DPR!CD104" +"+[2]WEST_DPR!CD103-[2]WEST_DPR!CD111" +"+[2]WEST_DPR!CD102-[2]WEST_DPR!CD110" +"+[2]WEST_DPR!CD101-[2]WEST_DPR!CD109" +"+[2]WEST_DPR!CF92" +"+[2]WEST_DPR!CF99" +"+[2]WEST_DPR!CF50" +"+[2]WEST_DPR!CF103" +"+[2]WEST_DPR!CF104" +"+[2]WEST_DPR!CF103-[2]WEST_DPR!CF111" +"+[2]WEST_DPR!CF102-[2]WEST_DPR!CF110" +"+[2]WEST_DPR!CF101-[2]WEST_DPR!CF109" +"+[2]WEST_DPR!CD105" +"+[2]WEST_DPR!CD104" +"+[2]WEST_DPR!CD103" +"+[2]WEST_DPR!CU92" +"+[2]WEST_DPR!CU99" +"+[2]WEST_DPR!CU50" +"+[2]WEST_DPR!CU103" +"+[2]WEST_DPR!CU104" +"+[2]WEST_DPR!CU103-[2]WEST_DPR!CU111" +"+[2]WEST_DPR!CU102-[2]WEST_DPR!CU110" +"+[2]WEST_DPR!CU101-[2]WEST_DPR!CU109" +"+[2]WEST_DPR!K92" +"+[2]WEST_DPR!K99" +"+[2]WEST_DPR!K50" +"+[2]WEST_DPR!K103" +"+[2]WEST_DPR!K104" +"+[2]WEST_DPR!K103-[2]WEST_DPR!K111" +"+[2]WEST_DPR!K102-[2]WEST_DPR!K110" +"+[2]WEST_DPR!K101-[2]WEST_DPR!K109" +"+[2]WEST_DPR!S92" +"+[2]WEST_DPR!S99" +"+[2]WEST_DPR!S50" +"+[2]WEST_DPR!S103" +"+[2]WEST_DPR!S104" +"+[2]WEST_DPR!S103-[2]WEST_DPR!S111" +"+[2]WEST_DPR!S102-[2]WEST_DPR!S110" +"+[2]WEST_DPR!S101-[2]WEST_DPR!S109" +"+[2]WEST_DPR!AI92" +"+[2]WEST_DPR!AI99" +"+[2]WEST_DPR!AI50" +"+[2]WEST_DPR!AI103" +"+[2]WEST_DPR!AI104" +"+[2]WEST_DPR!AI103-[2]WEST_DPR!AI111" +"+[2]WEST_DPR!AI102-[2]WEST_DPR!AI110" +"+[2]WEST_DPR!AI101-[2]WEST_DPR!AI109" +"+[2]WEST_DPR!AQ92" +"+[2]WEST_DPR!AQ99" +"+[2]WEST_DPR!AQ50" +"+[2]WEST_DPR!AQ103" +"+[2]WEST_DPR!AQ104" +"+[2]WEST_DPR!AQ103-[2]WEST_DPR!AQ111" +"+[2]WEST_DPR!AQ102-[2]WEST_DPR!AQ110" +"+[2]WEST_DPR!AQ101-[2]WEST_DPR!AQ109" +"+[2]WEST_DPR!AA92" +"+[2]WEST_DPR!AA99" +"+[2]WEST_DPR!AA50" +"+[2]WEST_DPR!AA103" +"+[2]WEST_DPR!AA104" +"+[2]WEST_DPR!AA103-[2]WEST_DPR!AA111" +"+[2]WEST_DPR!AA102-[2]WEST_DPR!AA110" +"+[2]WEST_DPR!AA101-[2]WEST_DPR!AA109" +"+[2]WEST_DPR!AR92" +"+[2]WEST_DPR!AR99" +"+[2]WEST_DPR!AR50" +"+[2]WEST_DPR!AR103" +"+[2]WEST_DPR!AR104" +"+[2]WEST_DPR!AR103-[2]WEST_DPR!AR111" +"+[2]WEST_DPR!AR102-[2]WEST_DPR!AR110" +"+[2]WEST_DPR!AR101-[2]WEST_DPR!AR109" +"+[2]WEST_DPR!AX92-[2]WEST_DPR!AX74" +"+[2]WEST_DPR!AX99" +"+[2]WEST_DPR!AX50" +"+[2]WEST_DPR!AX103" +"+[2]WEST_DPR!AX104" +"+[2]WEST_DPR!AX103-[2]WEST_DPR!AX111" +"+[2]WEST_DPR!AX102-[2]WEST_DPR!AX110" +"+[2]WEST_DPR!AX101-[2]WEST_DPR!AX109" +"+[2]WEST_DPR!CW92-[2]WEST_DPR!CW74" +"+[2]WEST_DPR!CW99" +"+[2]WEST_DPR!CW50" +"+[2]WEST_DPR!CW103" +"+[2]WEST_DPR!CW104" +"+[2]WEST_DPR!CW103-[2]WEST_DPR!CW111" +"+[2]WEST_DPR!CW102-[2]WEST_DPR!CW110" +"+[2]WEST_DPR!CW101-[2]WEST_DPR!CW109" +"TODAY()" +"SUM(S8,L8,G8,M8,N8)" +"'West position'!E3" +"SUM('West position'!H3:J3)" +"SUM(C8:F8)" +"SUM('West position'!K3:M3)" +"SUM('West position'!N3:P3)" +"SUM('West position'!Q3:S3)" +"SUM('West position'!T3:V3)" +"SUM('West position'!W3:AH3)" +"SUM('West position'!AI3:AT3)" +"SUM('West position'!AU3:AW3,'West position'!BG3:BI3,'West position'!BS3:BU3,'West position'!CE3:CG3,'West position'!CQ3:CS3,'West position'!DC3:DE3,'West position'!DO3:DQ3,'West position'!EA3:EC3,'West position'!EM3:EO3,'West position'!EY3:FA3,'West position'!FK3:FM3)" +"SUM('West position'!AX3:AZ3,'West position'!BJ3:BL3,'West position'!BV3:BX3,'West position'!CH3:CJ3,'West position'!CT3:CV3,'West position'!DF3:DH3,'West position'!DR3:DT3,'West position'!ED3:EF3,'West position'!EP3:ER3,'West position'!FB3:FD3,'West position'!FN3:FP3)" +"SUM('West position'!BA3:BC3,'West position'!BM3:BO3,'West position'!BY3:CA3,'West position'!CK3:CM3,'West position'!CW3:CY3,'West position'!DI3:DK3,'West position'!DU3:DW3,'West position'!EG3:EI3,'West position'!ES3:EU3,'West position'!FE3:FG3,'West position'!FQ3:FS3)" +"SUM('West position'!BD3:BF3,'West position'!BP3:BR3,'West position'!CB3:CC3,'West position'!CD3,'West position'!CN3:CP3,'West position'!CZ3:DB3,'West position'!DL3,'West position'!DM3,'West position'!DN3,'West position'!DX3:DZ3,'West position'!EJ3:EL3,'West position'!EV3:EX3,'West position'!FH3:FJ3,'West position'!FT3:FV3)" +"SUM(C8:C14)" +"B20+B8" +"SUM(S41,L41,G41)" +"SUM(E41:F41)" +"(E41*10000)*31" +"TODAY()" +"crvDate" +"'P2'!F4" +"AVERAGE('P2'!H4:J4)" +"AVERAGE(C4:D4)" +"AVERAGE('P2'!K4:M4)" +"AVERAGE('P2'!N4:P4)" +"AVERAGE('P2'!Q4:S4)" +"AVERAGE('P2'!T4:V4)" +"AVERAGE(F4:I4)" +"AVERAGE('P2'!W4:AH4)" +"AVERAGE('P2'!AI4:AT4)" +"AVERAGE('P2'!AU4:AW4,'P2'!BG4:BI4,'P2'!BS4:BU4,'P2'!CE4:CG4,'P2'!CQ4:CS4,'P2'!DC4:DE4,'P2'!DO4:DQ4,'P2'!EA4:EC4,'P2'!EM4:EO4,'P2'!EY4:FA4,'P2'!FK4:FM4)" +"AVERAGE('P2'!AX4:AZ4,'P2'!BJ4:BL4,'P2'!BV4:BX4,'P2'!CH4:CJ4,'P2'!CT4:CV4,'P2'!DF4:DH4,'P2'!DR4:DT4,'P2'!ED4:EF4,'P2'!EP4:ER4,'P2'!FB4:FD4,'P2'!FN4:FP4)" +"AVERAGE('P2'!BA4:BC4,'P2'!BM4:BO4,'P2'!BY4:CA4,'P2'!CK4:CM4,'P2'!CW4:CY4,'P2'!DI4:DK4,'P2'!DU4:DW4,'P2'!EG4:EI4,'P2'!ES4:EU4,'P2'!FE4:FG4,'P2'!FQ4:FS4)" +"AVERAGE('P2'!BD4:BF4,'P2'!BP4:BR4,'P2'!CB4:CD4,'P2'!CN4:CP4,'P2'!CZ4:DB4,'P2'!DL4:DN4,'P2'!DX4:DZ4,'P2'!EJ4:EL4,'P2'!EV4:EX4,'P2'!FH4:FJ4,'P2'!FT4:FV4)" +"'P2'!F6" +"AVERAGE('P2'!H6:J6)" +"AVERAGE('P2'!K6:M6)" +"AVERAGE('P2'!N6:P6)" +"AVERAGE('P2'!Q6:S6)" +"AVERAGE('P2'!T6:V6)" +"AVERAGE('P2'!W6:AH6)" +"AVERAGE('P2'!AI6:AT6)" +"AVERAGE('P2'!AU6:AW6,'P2'!BG6:BI6,'P2'!BS6:BU6,'P2'!CE6:CG6,'P2'!CQ6:CS6,'P2'!DC6:DE6,'P2'!DO6:DQ6,'P2'!EA6:EC6,'P2'!EM6:EO6,'P2'!EY6:FA6,'P2'!FK6:FM6)" +"AVERAGE('P2'!AX6:AZ6,'P2'!BJ6:BL6,'P2'!BV6:BX6,'P2'!CH6:CJ6,'P2'!CT6:CV6,'P2'!DF6:DH6,'P2'!DR6:DT6,'P2'!ED6:EF6,'P2'!EP6:ER6,'P2'!FB6:FD6,'P2'!FN6:FP6)" +"AVERAGE('P2'!BA6:BC6,'P2'!BM6:BO6,'P2'!BY6:CA6,'P2'!CK6:CM6,'P2'!CW6:CY6,'P2'!DI6:DK6,'P2'!DU6:DW6,'P2'!EG6:EI6,'P2'!ES6:EU6,'P2'!FE6:FG6,'P2'!FQ6:FS6)" +"AVERAGE('P2'!BD6:BF6,'P2'!BP6:BR6,'P2'!CB6:CD6,'P2'!CN6:CP6,'P2'!CZ6:DB6,'P2'!DL6:DN6,'P2'!DX6:DZ6,'P2'!EJ6:EL6,'P2'!EV6:EX6,'P2'!FH6:FJ6,'P2'!FT6:FV6)" +"'P2'!F8" +"AVERAGE('P2'!H8:J8)" +"AVERAGE('P2'!K8:M8)" +"AVERAGE('P2'!N8:P8)" +"AVERAGE('P2'!Q8:S8)" +"AVERAGE('P2'!T8:V8)" +"AVERAGE('P2'!W8:AH8)" +"AVERAGE('P2'!AI8:AT8)" +"AVERAGE('P2'!AU8:AW8,'P2'!BG8:BI8,'P2'!BS8:BU8,'P2'!CE8:CG8,'P2'!CQ8:CS8,'P2'!DC8:DE8,'P2'!DO8:DQ8,'P2'!EA8:EC8,'P2'!EM8:EO8,'P2'!EY8:FA8,'P2'!FK8:FM8)" +"AVERAGE('P2'!AX8:AZ8,'P2'!BJ8:BL8,'P2'!BV8:BX8,'P2'!CH8:CJ8,'P2'!CT8:CV8,'P2'!DF8:DH8,'P2'!DR8:DT8,'P2'!ED8:EF8,'P2'!EP8:ER8,'P2'!FB8:FD8,'P2'!FN8:FP8)" +"AVERAGE('P2'!BA8:BC8,'P2'!BM8:BO8,'P2'!BY8:CA8,'P2'!CK8:CM8,'P2'!CW8:CY8,'P2'!DI8:DK8,'P2'!DU8:DW8,'P2'!EG8:EI8,'P2'!ES8:EU8,'P2'!FE8:FG8,'P2'!FQ8:FS8)" +"AVERAGE('P2'!BD8:BF8,'P2'!BP8:BR8,'P2'!CB8:CD8,'P2'!CN8:CP8,'P2'!CZ8:DB8,'P2'!DL8:DN8,'P2'!DX8:DZ8,'P2'!EJ8:EL8,'P2'!EV8:EX8,'P2'!FH8:FJ8,'P2'!FT8:FV8)" +"'P2'!F10" +"AVERAGE('P2'!H10:J10)" +"AVERAGE('P2'!K10:M10)" +"AVERAGE('P2'!N10:P10)" +"AVERAGE('P2'!Q10:S10)" +"AVERAGE('P2'!T10:V10)" +"AVERAGE('P2'!W10:AH10)" +"AVERAGE('P2'!AI10:AT10)" +"AVERAGE('P2'!AU10:AW10,'P2'!BG10:BI10,'P2'!BS10:BU10,'P2'!CE10:CG10,'P2'!CQ10:CS10,'P2'!DC10:DE10,'P2'!DO10:DQ10,'P2'!EA10:EC10,'P2'!EM10:EO10,'P2'!EY10:FA10,'P2'!FK10:FM10)" +"AVERAGE('P2'!AX10:AZ10,'P2'!BJ10:BL10,'P2'!BV10:BX10,'P2'!CH10:CJ10,'P2'!CT10:CV10,'P2'!DF10:DH10,'P2'!DR10:DT10,'P2'!ED10:EF10,'P2'!EP10:ER10,'P2'!FB10:FD10,'P2'!FN10:FP10)" +"AVERAGE('P2'!BA10:BC10,'P2'!BM10:BO10,'P2'!BY10:CA10,'P2'!CK10:CM10,'P2'!CW10:CY10,'P2'!DI10:DK10,'P2'!DU10:DW10,'P2'!EG10:EI10,'P2'!ES10:EU10,'P2'!FE10:FG10,'P2'!FQ10:FS10)" +"AVERAGE('P2'!BD10:BF10,'P2'!BP10:BR10,'P2'!CB10:CD10,'P2'!CN10:CP10,'P2'!CZ10:DB10,'P2'!DL10:DN10,'P2'!DX10:DZ10,'P2'!EJ10:EL10,'P2'!EV10:EX10,'P2'!FH10:FJ10,'P2'!FT10:FV10)" +"'P2'!F12" +"AVERAGE('P2'!H12:J12)" +"AVERAGE('P2'!K12:M12)" +"AVERAGE('P2'!N12:P12)" +"AVERAGE('P2'!Q12:S12)" +"AVERAGE('P2'!T12:V12)" +"AVERAGE('P2'!W12:AH12)" +"AVERAGE('P2'!AI12:AT12)" +"AVERAGE('P2'!AU12:AW12,'P2'!BG12:BI12,'P2'!BS12:BU12,'P2'!CE12:CG12,'P2'!CQ12:CS12,'P2'!DC12:DE12,'P2'!DO12:DQ12,'P2'!EA12:EC12,'P2'!EM12:EO12,'P2'!EY12:FA12,'P2'!FK12:FM12)" +"AVERAGE('P2'!AX12:AZ12,'P2'!BJ12:BL12,'P2'!BV12:BX12,'P2'!CH12:CJ12,'P2'!CT12:CV12,'P2'!DF12:DH12,'P2'!DR12:DT12,'P2'!ED12:EF12,'P2'!EP12:ER12,'P2'!FB12:FD12,'P2'!FN12:FP12)" +"AVERAGE('P2'!BA12:BC12,'P2'!BM12:BO12,'P2'!BY12:CA12,'P2'!CK12:CM12,'P2'!CW12:CY12,'P2'!DI12:DK12,'P2'!DU12:DW12,'P2'!EG12:EI12,'P2'!ES12:EU12,'P2'!FE12:FG12,'P2'!FQ12:FS12)" +"AVERAGE('P2'!BD12:BF12,'P2'!BP12:BR12,'P2'!CB12:CD12,'P2'!CN12:CP12,'P2'!CZ12:DB12,'P2'!DL12:DN12,'P2'!DX12:DZ12,'P2'!EJ12:EL12,'P2'!EV12:EX12,'P2'!FH12:FJ12,'P2'!FT12:FV12)" +"'P2'!F14" +"AVERAGE('P2'!H14:J14)" +"AVERAGE('P2'!K14:M14)" +"AVERAGE('P2'!N14:P14)" +"AVERAGE('P2'!Q14:S14)" +"AVERAGE('P2'!T14:V14)" +"AVERAGE('P2'!W14:AH14)" +"AVERAGE('P2'!AI14:AT14)" +"AVERAGE('P2'!AU14:AW14,'P2'!BG14:BI14,'P2'!BS14:BU14,'P2'!CE14:CG14,'P2'!CQ14:CS14,'P2'!DC14:DE14,'P2'!DO14:DQ14,'P2'!EA14:EC14,'P2'!EM14:EO14,'P2'!EY14:FA14,'P2'!FK14:FM14)" +"AVERAGE('P2'!AX14:AZ14,'P2'!BJ14:BL14,'P2'!BV14:BX14,'P2'!CH14:CJ14,'P2'!CT14:CV14,'P2'!DF14:DH14,'P2'!DR14:DT14,'P2'!ED14:EF14,'P2'!EP14:ER14,'P2'!FB14:FD14,'P2'!FN14:FP14)" +"AVERAGE('P2'!BA14:BC14,'P2'!BM14:BO14,'P2'!BY14:CA14,'P2'!CK14:CM14,'P2'!CW14:CY14,'P2'!DI14:DK14,'P2'!DU14:DW14,'P2'!EG14:EI14,'P2'!ES14:EU14,'P2'!FE14:FG14,'P2'!FQ14:FS14)" +"AVERAGE('P2'!BD14:BF14,'P2'!BP14:BR14,'P2'!CB14:CD14,'P2'!CN14:CP14,'P2'!CZ14:DB14,'P2'!DL14:DN14,'P2'!DX14:DZ14,'P2'!EJ14:EL14,'P2'!EV14:EX14,'P2'!FH14:FJ14,'P2'!FT14:FV14)" +"'P2'!F16" +"AVERAGE('P2'!H16:J16)" +"AVERAGE('P2'!K16:M16)" +"AVERAGE('P2'!N16:P16)" +"AVERAGE('P2'!Q16:S16)" +"AVERAGE('P2'!T16:V16)" +"AVERAGE('P2'!W16:AH16)" +"AVERAGE('P2'!AI16:AT16)" +"AVERAGE('P2'!AU16:AW16,'P2'!BG16:BI16,'P2'!BS16:BU16,'P2'!CE16:CG16,'P2'!CQ16:CS16,'P2'!DC16:DE16,'P2'!DO16:DQ16,'P2'!EA16:EC16,'P2'!EM16:EO16,'P2'!EY16:FA16,'P2'!FK16:FM16)" +"AVERAGE('P2'!AX16:AZ16,'P2'!BJ16:BL16,'P2'!BV16:BX16,'P2'!CH16:CJ16,'P2'!CT16:CV16,'P2'!DF16:DH16,'P2'!DR16:DT16,'P2'!ED16:EF16,'P2'!EP16:ER16,'P2'!FB16:FD16,'P2'!FN16:FP16)" +"AVERAGE('P2'!BA16:BC16,'P2'!BM16:BO16,'P2'!BY16:CA16,'P2'!CK16:CM16,'P2'!CW16:CY16,'P2'!DI16:DK16,'P2'!DU16:DW16,'P2'!EG16:EI16,'P2'!ES16:EU16,'P2'!FE16:FG16,'P2'!FQ16:FS16)" +"AVERAGE('P2'!BD16:BF16,'P2'!BP16:BR16,'P2'!CB16:CD16,'P2'!CN16:CP16,'P2'!CZ16:DB16,'P2'!DL16:DN16,'P2'!DX16:DZ16,'P2'!EJ16:EL16,'P2'!EV16:EX16,'P2'!FH16:FJ16,'P2'!FT16:FV16)" +"B4-B26" +"crvDate-1" +"TODAY()" +"'P2'!F5" +"AVERAGE('P2'!H5:J5)" +"AVERAGE(C4:D4)" +"AVERAGE('P2'!K5:M5)" +"AVERAGE('P2'!N5:P5)" +"AVERAGE('P2'!Q5:S5)" +"AVERAGE('P2'!T5:V5)" +"AVERAGE(F4:I4)" +"AVERAGE('P2'!W5:AH5)" +"AVERAGE('P2'!AI5:AT5)" +"AVERAGE('P2'!AU5:AW5,'P2'!BG5:BI5,'P2'!BS5:BU5,'P2'!CE5:CG5,'P2'!CQ5:CS5,'P2'!DC5:DE5,'P2'!DO5:DQ5,'P2'!EA5:EC5,'P2'!EM5:EO5,'P2'!EY5:FA5,'P2'!FK5:FM5)" +"AVERAGE('P2'!AX5:AZ5,'P2'!BJ5:BL5,'P2'!BV5:BX5,'P2'!CH5:CJ5,'P2'!CT5:CV5,'P2'!DF5:DH5,'P2'!DR5:DT5,'P2'!ED5:EF5,'P2'!EP5:ER5,'P2'!FB5:FD5,'P2'!FN5:FP5)" +"AVERAGE('P2'!BA5:BC5,'P2'!BM5:BO5,'P2'!BY5:CA5,'P2'!CK5:CM5,'P2'!CW5:CY5,'P2'!DI5:DK5,'P2'!DU5:DW5,'P2'!EG5:EI5,'P2'!ES5:EU5,'P2'!FE5:FG5,'P2'!FQ5:FS5)" +"AVERAGE('P2'!BD5:BF5,'P2'!BP5:BR5,'P2'!CB5:CD5,'P2'!CN5:CP5,'P2'!CZ5:DB5,'P2'!DL5:DN5,'P2'!DX5:DZ5,'P2'!EJ5:EL5,'P2'!EV5:EX5,'P2'!FH5:FJ5,'P2'!FT5:FV5)" +"'P2'!F7" +"AVERAGE('P2'!H7:J7)" +"AVERAGE('P2'!K7:M7)" +"AVERAGE('P2'!N7:P7)" +"AVERAGE('P2'!Q7:S7)" +"AVERAGE('P2'!T7:V7)" +"AVERAGE('P2'!W7:AH7)" +"AVERAGE('P2'!AI7:AT7)" +"AVERAGE('P2'!AU7:AW7,'P2'!BG7:BI7,'P2'!BS7:BU7,'P2'!CE7:CG7,'P2'!CQ7:CS7,'P2'!DC7:DE7,'P2'!DO7:DQ7,'P2'!EA7:EC7,'P2'!EM7:EO7,'P2'!EY7:FA7,'P2'!FK7:FM7)" +"AVERAGE('P2'!AX7:AZ7,'P2'!BJ7:BL7,'P2'!BV7:BX7,'P2'!CH7:CJ7,'P2'!CT7:CV7,'P2'!DF7:DH7,'P2'!DR7:DT7,'P2'!ED7:EF7,'P2'!EP7:ER7,'P2'!FB7:FD7,'P2'!FN7:FP7)" +"AVERAGE('P2'!BA7:BC7,'P2'!BM7:BO7,'P2'!BY7:CA7,'P2'!CK7:CM7,'P2'!CW7:CY7,'P2'!DI7:DK7,'P2'!DU7:DW7,'P2'!EG7:EI7,'P2'!ES7:EU7,'P2'!FE7:FG7,'P2'!FQ7:FS7)" +"AVERAGE('P2'!BD7:BF7,'P2'!BP7:BR7,'P2'!CB7:CD7,'P2'!CN7:CP7,'P2'!CZ7:DB7,'P2'!DL7:DN7,'P2'!DX7:DZ7,'P2'!EJ7:EL7,'P2'!EV7:EX7,'P2'!FH7:FJ7,'P2'!FT7:FV7)" +"'P2'!F9" +"AVERAGE('P2'!H9:J9)" +"AVERAGE('P2'!K9:M9)" +"AVERAGE('P2'!N9:P9)" +"AVERAGE('P2'!Q9:S9)" +"AVERAGE('P2'!T9:V9)" +"AVERAGE('P2'!W9:AH9)" +"AVERAGE('P2'!AI9:AT9)" +"AVERAGE('P2'!AU9:AW9,'P2'!BG9:BI9,'P2'!BS9:BU9,'P2'!CE9:CG9,'P2'!CQ9:CS9,'P2'!DC9:DE9,'P2'!DO9:DQ9,'P2'!EA9:EC9,'P2'!EM9:EO9,'P2'!EY9:FA9,'P2'!FK9:FM9)" +"AVERAGE('P2'!AX9:AZ9,'P2'!BJ9:BL9,'P2'!BV9:BX9,'P2'!CH9:CJ9,'P2'!CT9:CV9,'P2'!DF9:DH9,'P2'!DR9:DT9,'P2'!ED9:EF9,'P2'!EP9:ER9,'P2'!FB9:FD9,'P2'!FN9:FP9)" +"AVERAGE('P2'!BA9:BC9,'P2'!BM9:BO9,'P2'!BY9:CA9,'P2'!CK9:CM9,'P2'!CW9:CY9,'P2'!DI9:DK9,'P2'!DU9:DW9,'P2'!EG9:EI9,'P2'!ES9:EU9,'P2'!FE9:FG9,'P2'!FQ9:FS9)" +"AVERAGE('P2'!BD9:BF9,'P2'!BP9:BR9,'P2'!CB9:CD9,'P2'!CN9:CP9,'P2'!CZ9:DB9,'P2'!DL9:DN9,'P2'!DX9:DZ9,'P2'!EJ9:EL9,'P2'!EV9:EX9,'P2'!FH9:FJ9,'P2'!FT9:FV9)" +"'P2'!F11" +"AVERAGE('P2'!H11:J11)" +"AVERAGE('P2'!K11:M11)" +"AVERAGE('P2'!N11:P11)" +"AVERAGE('P2'!Q11:S11)" +"AVERAGE('P2'!T11:V11)" +"AVERAGE('P2'!W11:AH11)" +"AVERAGE('P2'!AI11:AT11)" +"AVERAGE('P2'!AU11:AW11,'P2'!BG11:BI11,'P2'!BS11:BU11,'P2'!CE11:CG11,'P2'!CQ11:CS11,'P2'!DC11:DE11,'P2'!DO11:DQ11,'P2'!EA11:EC11,'P2'!EM11:EO11,'P2'!EY11:FA11,'P2'!FK11:FM11)" +"AVERAGE('P2'!AX11:AZ11,'P2'!BJ11:BL11,'P2'!BV11:BX11,'P2'!CH11:CJ11,'P2'!CT11:CV11,'P2'!DF11:DH11,'P2'!DR11:DT11,'P2'!ED11:EF11,'P2'!EP11:ER11,'P2'!FB11:FD11,'P2'!FN11:FP11)" +"AVERAGE('P2'!BA11:BC11,'P2'!BM11:BO11,'P2'!BY11:CA11,'P2'!CK11:CM11,'P2'!CW11:CY11,'P2'!DI11:DK11,'P2'!DU11:DW11,'P2'!EG11:EI11,'P2'!ES11:EU11,'P2'!FE11:FG11,'P2'!FQ11:FS11)" +"AVERAGE('P2'!BD11:BF11,'P2'!BP11:BR11,'P2'!CB11:CD11,'P2'!CN11:CP11,'P2'!CZ11:DB11,'P2'!DL11:DN11,'P2'!DX11:DZ11,'P2'!EJ11:EL11,'P2'!EV11:EX11,'P2'!FH11:FJ11,'P2'!FT11:FV11)" +"'P2'!F13" +"AVERAGE('P2'!H13:J13)" +"AVERAGE('P2'!K13:M13)" +"AVERAGE('P2'!N13:P13)" +"AVERAGE('P2'!Q13:S13)" +"AVERAGE('P2'!T13:V13)" +"AVERAGE('P2'!W13:AH13)" +"AVERAGE('P2'!AI13:AT13)" +"AVERAGE('P2'!AU13:AW13,'P2'!BG13:BI13,'P2'!BS13:BU13,'P2'!CE13:CG13,'P2'!CQ13:CS13,'P2'!DC13:DE13,'P2'!DO13:DQ13,'P2'!EA13:EC13,'P2'!EM13:EO13,'P2'!EY13:FA13,'P2'!FK13:FM13)" +"AVERAGE('P2'!AX13:AZ13,'P2'!BJ13:BL13,'P2'!BV13:BX13,'P2'!CH13:CJ13,'P2'!CT13:CV13,'P2'!DF13:DH13,'P2'!DR13:DT13,'P2'!ED13:EF13,'P2'!EP13:ER13,'P2'!FB13:FD13,'P2'!FN13:FP13)" +"AVERAGE('P2'!BA13:BC13,'P2'!BM13:BO13,'P2'!BY13:CA13,'P2'!CK13:CM13,'P2'!CW13:CY13,'P2'!DI13:DK13,'P2'!DU13:DW13,'P2'!EG13:EI13,'P2'!ES13:EU13,'P2'!FE13:FG13,'P2'!FQ13:FS13)" +"AVERAGE('P2'!BD13:BF13,'P2'!BP13:BR13,'P2'!CB13:CD13,'P2'!CN13:CP13,'P2'!CZ13:DB13,'P2'!DL13:DN13,'P2'!DX13:DZ13,'P2'!EJ13:EL13,'P2'!EV13:EX13,'P2'!FH13:FJ13,'P2'!FT13:FV13)" +"'P2'!F15" +"AVERAGE('P2'!H15:J15)" +"AVERAGE('P2'!K15:M15)" +"AVERAGE('P2'!N15:P15)" +"AVERAGE('P2'!Q15:S15)" +"AVERAGE('P2'!T15:V15)" +"AVERAGE('P2'!W15:AH15)" +"AVERAGE('P2'!AI15:AT15)" +"AVERAGE('P2'!AU15:AW15,'P2'!BG15:BI15,'P2'!BS15:BU15,'P2'!CE15:CG15,'P2'!CQ15:CS15,'P2'!DC15:DE15,'P2'!DO15:DQ15,'P2'!EA15:EC15,'P2'!EM15:EO15,'P2'!EY15:FA15,'P2'!FK15:FM15)" +"AVERAGE('P2'!AX15:AZ15,'P2'!BJ15:BL15,'P2'!BV15:BX15,'P2'!CH15:CJ15,'P2'!CT15:CV15,'P2'!DF15:DH15,'P2'!DR15:DT15,'P2'!ED15:EF15,'P2'!EP15:ER15,'P2'!FB15:FD15,'P2'!FN15:FP15)" +"AVERAGE('P2'!BA15:BC15,'P2'!BM15:BO15,'P2'!BY15:CA15,'P2'!CK15:CM15,'P2'!CW15:CY15,'P2'!DI15:DK15,'P2'!DU15:DW15,'P2'!EG15:EI15,'P2'!ES15:EU15,'P2'!FE15:FG15,'P2'!FQ15:FS15)" +"AVERAGE('P2'!BD15:BF15,'P2'!BP15:BR15,'P2'!CB15:CD15,'P2'!CN15:CP15,'P2'!CZ15:DB15,'P2'!DL15:DN15,'P2'!DX15:DZ15,'P2'!EJ15:EL15,'P2'!EV15:EX15,'P2'!FH15:FJ15,'P2'!FT15:FV15)" +"'P2'!F17" +"AVERAGE('P2'!H17:J17)" +"AVERAGE('P2'!K17:M17)" +"AVERAGE('P2'!N17:P17)" +"AVERAGE('P2'!Q17:S17)" +"AVERAGE('P2'!T17:V17)" +"AVERAGE('P2'!W17:AH17)" +"AVERAGE('P2'!AI17:AT17)" +"AVERAGE('P2'!AU17:AW17,'P2'!BG17:BI17,'P2'!BS17:BU17,'P2'!CE17:CG17,'P2'!CQ17:CS17,'P2'!DC17:DE17,'P2'!DO17:DQ17,'P2'!EA17:EC17,'P2'!EM17:EO17,'P2'!EY17:FA17,'P2'!FK17:FM17)" +"AVERAGE('P2'!AX17:AZ17,'P2'!BJ17:BL17,'P2'!BV17:BX17,'P2'!CH17:CJ17,'P2'!CT17:CV17,'P2'!DF17:DH17,'P2'!DR17:DT17,'P2'!ED17:EF17,'P2'!EP17:ER17,'P2'!FB17:FD17,'P2'!FN17:FP17)" +"AVERAGE('P2'!BA17:BC17,'P2'!BM17:BO17,'P2'!BY17:CA17,'P2'!CK17:CM17,'P2'!CW17:CY17,'P2'!DI17:DK17,'P2'!DU17:DW17,'P2'!EG17:EI17,'P2'!ES17:EU17,'P2'!FE17:FG17,'P2'!FQ17:FS17)" +"AVERAGE('P2'!BD17:BF17,'P2'!BP17:BR17,'P2'!CB17:CD17,'P2'!CN17:CP17,'P2'!CZ17:DB17,'P2'!DL17:DN17,'P2'!DX17:DZ17,'P2'!EJ17:EL17,'P2'!EV17:EX17,'P2'!FH17:FJ17,'P2'!FT17:FV17)" +"B4-B27" +"TODAY()-1" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E4:BF4)" +"TRANSPOSE('P2'!E6:BF6)" +"TRANSPOSE('P2'!E8:BF8)" +"TRANSPOSE('P2'!E12:GZ12)" +"TRANSPOSE('P2'!E14:BF14)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K4:V4)/12" +"SUM('P2'!K6:V6)/12" +"SUM('P2'!K8:V8)/12" +"SUM('P2'!K12:V12)/12" +"SUM('P2'!K14:V14)/12" +"SUM('P2'!W4:AH4)/12" +"SUM('P2'!W6:AH6)/12" +"SUM('P2'!W8:AH8)/12" +"SUM('P2'!W12:AH12)/12" +"SUM('P2'!W14:AH14)/12" +"SUM('P2'!AI4:AT4)/12" +"SUM('P2'!AI6:AT6)/12" +"SUM('P2'!AI8:AT8)/12" +"SUM('P2'!AI12:AT12)/12" +"SUM('P2'!AI14:AT14)/12" +"SUM('P2'!AU4:BF4)/12" +"SUM('P2'!AU6:BF6)/12" +"SUM('P2'!AU8:BF8)/12" +"SUM('P2'!AU12:BF12)/12" +"SUM('P2'!AU14:BF14)/12" +"SUM('P2'!BG4:BR4)/12" +"SUM('P2'!BG6:BR6)/12" +"SUM('P2'!BG8:BR8)/12" +"SUM('P2'!BG12:BR12)/12" +"SUM('P2'!BG14:BR14)/12" +"SUM('P2'!BS4:CD4)/12" +"SUM('P2'!BS6:CD6)/12" +"SUM('P2'!BS8:CD8)/12" +"SUM('P2'!BS12:CD12)/12" +"SUM('P2'!BS14:CD14)/12" +"SUM('P2'!CE4:CP4)/12" +"SUM('P2'!CE6:CP6)/12" +"SUM('P2'!CE8:CP8)/12" +"SUM('P2'!CE12:CP12)/12" +"SUM('P2'!CE14:CP14)/12" +"SUM('P2'!CQ4:DB4)/12" +"SUM('P2'!CQ6:DB6)/12" +"SUM('P2'!CQ8:DB8)/12" +"SUM('P2'!CQ12:DB12)/12" +"SUM('P2'!CQ14:DB14)/12" +"SUM('P2'!DC4:DN4)/12" +"SUM('P2'!DC6:DN6)/12" +"SUM('P2'!DC8:DN8)/12" +"SUM('P2'!DC12:DN12)/12" +"SUM('P2'!DC14:DN14)/12" +"SUM('P2'!DO4:DZ4)/12" +"SUM('P2'!DO6:DZ6)/12" +"SUM('P2'!DO8:DZ8)/12" +"SUM('P2'!DO12:DZ12)/12" +"SUM('P2'!DO14:DZ14)/12" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E5:BF5)" +"TRANSPOSE('P2'!E7:BF7)" +"TRANSPOSE('P2'!E9:BF9)" +"TRANSPOSE('P2'!E13:GZ13)" +"TRANSPOSE('P2'!E15:BF15)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K5:V5)/12" +"SUM('P2'!K7:V7)/12" +"SUM('P2'!K9:V9)/12" +"SUM('P2'!K13:V13)/12" +"SUM('P2'!K15:V15)/12" +"SUM('P2'!W5:AH5)/12" +"SUM('P2'!W7:AH7)/12" +"SUM('P2'!W9:AH9)/12" +"SUM('P2'!W13:AH13)/12" +"SUM('P2'!W15:AH15)/12" +"SUM('P2'!AI5:AT5)/12" +"SUM('P2'!AI7:AT7)/12" +"SUM('P2'!AI9:AT9)/12" +"SUM('P2'!AI13:AT13)/12" +"SUM('P2'!AI15:AT15)/12" +"SUM('P2'!AU5:BF5)/12" +"SUM('P2'!AU7:BF7)/12" +"SUM('P2'!AU9:BF9)/12" +"SUM('P2'!AU13:BF13)/12" +"SUM('P2'!AU15:BF15)/12" +"SUM('P2'!BG5:BR5)/12" +"SUM('P2'!BG7:BR7)/12" +"SUM('P2'!BG9:BR9)/12" +"SUM('P2'!BG13:BR13)/12" +"SUM('P2'!BG15:BR15)/12" +"SUM('P2'!BS5:CD5)/12" +"SUM('P2'!BS7:CD7)/12" +"SUM('P2'!BS9:CD9)/12" +"SUM('P2'!BS13:CD13)/12" +"SUM('P2'!BS15:CD15)/12" +"SUM('P2'!CE5:CP5)/12" +"SUM('P2'!CE7:CP7)/12" +"SUM('P2'!CE9:CP9)/12" +"SUM('P2'!CE13:CP13)/12" +"SUM('P2'!CE15:CP15)/12" +"SUM('P2'!CQ5:DB5)/12" +"SUM('P2'!CQ7:DB7)/12" +"SUM('P2'!CQ9:DB9)/12" +"SUM('P2'!CQ13:DB13)/12" +"SUM('P2'!CQ15:DB15)/12" +"SUM('P2'!DC5:DN5)/12" +"SUM('P2'!DC7:DN7)/12" +"SUM('P2'!DC9:DN9)/12" +"SUM('P2'!DC13:DN13)/12" +"SUM('P2'!DC15:DN15)/12" +"SUM('P2'!DO5:DZ5)/12" +"SUM('P2'!DO7:DZ7)/12" +"SUM('P2'!DO9:DZ9)/12" +"SUM('P2'!DO13:DZ13)/12" +"SUM('P2'!DO15:DZ15)/12" +"J3" +"H15*I15" +"H17*I17*3" +"SUM(J6:J22)" +"+J4+J23+J27" +"TODAY()" +"crvDate" +"'P2'!F4" +"AVERAGE('P2'!H4:J4)" +"AVERAGE(C4:D4)" +"AVERAGE('P2'!K4:M4)" +"AVERAGE('P2'!N4:P4)" +"AVERAGE('P2'!Q4:S4)" +"AVERAGE('P2'!T4:V4)" +"AVERAGE(F4:I4)" +"AVERAGE('P2'!W4:AH4)" +"AVERAGE('P2'!AI4:AT4)" +"AVERAGE('P2'!AU4:AW4,'P2'!BG4:BI4,'P2'!BS4:BU4,'P2'!CE4:CG4,'P2'!CQ4:CS4,'P2'!DC4:DE4,'P2'!DO4:DQ4,'P2'!EA4:EC4,'P2'!EM4:EO4,'P2'!EY4:FA4,'P2'!FK4:FM4)" +"AVERAGE('P2'!AX4:AZ4,'P2'!BJ4:BL4,'P2'!BV4:BX4,'P2'!CH4:CJ4,'P2'!CT4:CV4,'P2'!DF4:DH4,'P2'!DR4:DT4,'P2'!ED4:EF4,'P2'!EP4:ER4,'P2'!FB4:FD4,'P2'!FN4:FP4)" +"AVERAGE('P2'!BA4:BC4,'P2'!BM4:BO4,'P2'!BY4:CA4,'P2'!CK4:CM4,'P2'!CW4:CY4,'P2'!DI4:DK4,'P2'!DU4:DW4,'P2'!EG4:EI4,'P2'!ES4:EU4,'P2'!FE4:FG4,'P2'!FQ4:FS4)" +"AVERAGE('P2'!BD4:BF4,'P2'!BP4:BR4,'P2'!CB4:CD4,'P2'!CN4:CP4,'P2'!CZ4:DB4,'P2'!DL4:DN4,'P2'!DX4:DZ4,'P2'!EJ4:EL4,'P2'!EV4:EX4,'P2'!FH4:FJ4,'P2'!FT4:FV4)" +"'P2'!F6" +"AVERAGE('P2'!H6:J6)" +"AVERAGE('P2'!K6:M6)" +"AVERAGE('P2'!N6:P6)" +"AVERAGE('P2'!Q6:S6)" +"AVERAGE('P2'!T6:V6)" +"AVERAGE('P2'!W6:AH6)" +"AVERAGE('P2'!AI6:AT6)" +"AVERAGE('P2'!AU6:AW6,'P2'!BG6:BI6,'P2'!BS6:BU6,'P2'!CE6:CG6,'P2'!CQ6:CS6,'P2'!DC6:DE6,'P2'!DO6:DQ6,'P2'!EA6:EC6,'P2'!EM6:EO6,'P2'!EY6:FA6,'P2'!FK6:FM6)" +"AVERAGE('P2'!AX6:AZ6,'P2'!BJ6:BL6,'P2'!BV6:BX6,'P2'!CH6:CJ6,'P2'!CT6:CV6,'P2'!DF6:DH6,'P2'!DR6:DT6,'P2'!ED6:EF6,'P2'!EP6:ER6,'P2'!FB6:FD6,'P2'!FN6:FP6)" +"AVERAGE('P2'!BA6:BC6,'P2'!BM6:BO6,'P2'!BY6:CA6,'P2'!CK6:CM6,'P2'!CW6:CY6,'P2'!DI6:DK6,'P2'!DU6:DW6,'P2'!EG6:EI6,'P2'!ES6:EU6,'P2'!FE6:FG6,'P2'!FQ6:FS6)" +"AVERAGE('P2'!BD6:BF6,'P2'!BP6:BR6,'P2'!CB6:CD6,'P2'!CN6:CP6,'P2'!CZ6:DB6,'P2'!DL6:DN6,'P2'!DX6:DZ6,'P2'!EJ6:EL6,'P2'!EV6:EX6,'P2'!FH6:FJ6,'P2'!FT6:FV6)" +"'P2'!F8" +"AVERAGE('P2'!H8:J8)" +"AVERAGE('P2'!K8:M8)" +"AVERAGE('P2'!N8:P8)" +"AVERAGE('P2'!Q8:S8)" +"AVERAGE('P2'!T8:V8)" +"AVERAGE('P2'!W8:AH8)" +"AVERAGE('P2'!AI8:AT8)" +"AVERAGE('P2'!AU8:AW8,'P2'!BG8:BI8,'P2'!BS8:BU8,'P2'!CE8:CG8,'P2'!CQ8:CS8,'P2'!DC8:DE8,'P2'!DO8:DQ8,'P2'!EA8:EC8,'P2'!EM8:EO8,'P2'!EY8:FA8,'P2'!FK8:FM8)" +"AVERAGE('P2'!AX8:AZ8,'P2'!BJ8:BL8,'P2'!BV8:BX8,'P2'!CH8:CJ8,'P2'!CT8:CV8,'P2'!DF8:DH8,'P2'!DR8:DT8,'P2'!ED8:EF8,'P2'!EP8:ER8,'P2'!FB8:FD8,'P2'!FN8:FP8)" +"AVERAGE('P2'!BA8:BC8,'P2'!BM8:BO8,'P2'!BY8:CA8,'P2'!CK8:CM8,'P2'!CW8:CY8,'P2'!DI8:DK8,'P2'!DU8:DW8,'P2'!EG8:EI8,'P2'!ES8:EU8,'P2'!FE8:FG8,'P2'!FQ8:FS8)" +"AVERAGE('P2'!BD8:BF8,'P2'!BP8:BR8,'P2'!CB8:CD8,'P2'!CN8:CP8,'P2'!CZ8:DB8,'P2'!DL8:DN8,'P2'!DX8:DZ8,'P2'!EJ8:EL8,'P2'!EV8:EX8,'P2'!FH8:FJ8,'P2'!FT8:FV8)" +"'P2'!F10" +"AVERAGE('P2'!H10:J10)" +"AVERAGE('P2'!K10:M10)" +"AVERAGE('P2'!N10:P10)" +"AVERAGE('P2'!Q10:S10)" +"AVERAGE('P2'!T10:V10)" +"AVERAGE('P2'!W10:AH10)" +"AVERAGE('P2'!AI10:AT10)" +"AVERAGE('P2'!AU10:AW10,'P2'!BG10:BI10,'P2'!BS10:BU10,'P2'!CE10:CG10,'P2'!CQ10:CS10,'P2'!DC10:DE10,'P2'!DO10:DQ10,'P2'!EA10:EC10,'P2'!EM10:EO10,'P2'!EY10:FA10,'P2'!FK10:FM10)" +"AVERAGE('P2'!AX10:AZ10,'P2'!BJ10:BL10,'P2'!BV10:BX10,'P2'!CH10:CJ10,'P2'!CT10:CV10,'P2'!DF10:DH10,'P2'!DR10:DT10,'P2'!ED10:EF10,'P2'!EP10:ER10,'P2'!FB10:FD10,'P2'!FN10:FP10)" +"AVERAGE('P2'!BA10:BC10,'P2'!BM10:BO10,'P2'!BY10:CA10,'P2'!CK10:CM10,'P2'!CW10:CY10,'P2'!DI10:DK10,'P2'!DU10:DW10,'P2'!EG10:EI10,'P2'!ES10:EU10,'P2'!FE10:FG10,'P2'!FQ10:FS10)" +"AVERAGE('P2'!BD10:BF10,'P2'!BP10:BR10,'P2'!CB10:CD10,'P2'!CN10:CP10,'P2'!CZ10:DB10,'P2'!DL10:DN10,'P2'!DX10:DZ10,'P2'!EJ10:EL10,'P2'!EV10:EX10,'P2'!FH10:FJ10,'P2'!FT10:FV10)" +"'P2'!F12" +"AVERAGE('P2'!H12:J12)" +"AVERAGE('P2'!K12:M12)" +"AVERAGE('P2'!N12:P12)" +"AVERAGE('P2'!Q12:S12)" +"AVERAGE('P2'!T12:V12)" +"AVERAGE('P2'!W12:AH12)" +"AVERAGE('P2'!AI12:AT12)" +"AVERAGE('P2'!AU12:AW12,'P2'!BG12:BI12,'P2'!BS12:BU12,'P2'!CE12:CG12,'P2'!CQ12:CS12,'P2'!DC12:DE12,'P2'!DO12:DQ12,'P2'!EA12:EC12,'P2'!EM12:EO12,'P2'!EY12:FA12,'P2'!FK12:FM12)" +"AVERAGE('P2'!AX12:AZ12,'P2'!BJ12:BL12,'P2'!BV12:BX12,'P2'!CH12:CJ12,'P2'!CT12:CV12,'P2'!DF12:DH12,'P2'!DR12:DT12,'P2'!ED12:EF12,'P2'!EP12:ER12,'P2'!FB12:FD12,'P2'!FN12:FP12)" +"AVERAGE('P2'!BA12:BC12,'P2'!BM12:BO12,'P2'!BY12:CA12,'P2'!CK12:CM12,'P2'!CW12:CY12,'P2'!DI12:DK12,'P2'!DU12:DW12,'P2'!EG12:EI12,'P2'!ES12:EU12,'P2'!FE12:FG12,'P2'!FQ12:FS12)" +"AVERAGE('P2'!BD12:BF12,'P2'!BP12:BR12,'P2'!CB12:CD12,'P2'!CN12:CP12,'P2'!CZ12:DB12,'P2'!DL12:DN12,'P2'!DX12:DZ12,'P2'!EJ12:EL12,'P2'!EV12:EX12,'P2'!FH12:FJ12,'P2'!FT12:FV12)" +"'P2'!F14" +"AVERAGE('P2'!H14:J14)" +"AVERAGE('P2'!K14:M14)" +"AVERAGE('P2'!N14:P14)" +"AVERAGE('P2'!Q14:S14)" +"AVERAGE('P2'!T14:V14)" +"AVERAGE('P2'!W14:AH14)" +"AVERAGE('P2'!AI14:AT14)" +"AVERAGE('P2'!AU14:AW14,'P2'!BG14:BI14,'P2'!BS14:BU14,'P2'!CE14:CG14,'P2'!CQ14:CS14,'P2'!DC14:DE14,'P2'!DO14:DQ14,'P2'!EA14:EC14,'P2'!EM14:EO14,'P2'!EY14:FA14,'P2'!FK14:FM14)" +"AVERAGE('P2'!AX14:AZ14,'P2'!BJ14:BL14,'P2'!BV14:BX14,'P2'!CH14:CJ14,'P2'!CT14:CV14,'P2'!DF14:DH14,'P2'!DR14:DT14,'P2'!ED14:EF14,'P2'!EP14:ER14,'P2'!FB14:FD14,'P2'!FN14:FP14)" +"AVERAGE('P2'!BA14:BC14,'P2'!BM14:BO14,'P2'!BY14:CA14,'P2'!CK14:CM14,'P2'!CW14:CY14,'P2'!DI14:DK14,'P2'!DU14:DW14,'P2'!EG14:EI14,'P2'!ES14:EU14,'P2'!FE14:FG14,'P2'!FQ14:FS14)" +"AVERAGE('P2'!BD14:BF14,'P2'!BP14:BR14,'P2'!CB14:CD14,'P2'!CN14:CP14,'P2'!CZ14:DB14,'P2'!DL14:DN14,'P2'!DX14:DZ14,'P2'!EJ14:EL14,'P2'!EV14:EX14,'P2'!FH14:FJ14,'P2'!FT14:FV14)" +"'P2'!F16" +"AVERAGE('P2'!H16:J16)" +"AVERAGE('P2'!K16:M16)" +"AVERAGE('P2'!N16:P16)" +"AVERAGE('P2'!Q16:S16)" +"AVERAGE('P2'!T16:V16)" +"AVERAGE('P2'!W16:AH16)" +"AVERAGE('P2'!AI16:AT16)" +"AVERAGE('P2'!AU16:AW16,'P2'!BG16:BI16,'P2'!BS16:BU16,'P2'!CE16:CG16,'P2'!CQ16:CS16,'P2'!DC16:DE16,'P2'!DO16:DQ16,'P2'!EA16:EC16,'P2'!EM16:EO16,'P2'!EY16:FA16,'P2'!FK16:FM16)" +"AVERAGE('P2'!AX16:AZ16,'P2'!BJ16:BL16,'P2'!BV16:BX16,'P2'!CH16:CJ16,'P2'!CT16:CV16,'P2'!DF16:DH16,'P2'!DR16:DT16,'P2'!ED16:EF16,'P2'!EP16:ER16,'P2'!FB16:FD16,'P2'!FN16:FP16)" +"AVERAGE('P2'!BA16:BC16,'P2'!BM16:BO16,'P2'!BY16:CA16,'P2'!CK16:CM16,'P2'!CW16:CY16,'P2'!DI16:DK16,'P2'!DU16:DW16,'P2'!EG16:EI16,'P2'!ES16:EU16,'P2'!FE16:FG16,'P2'!FQ16:FS16)" +"AVERAGE('P2'!BD16:BF16,'P2'!BP16:BR16,'P2'!CB16:CD16,'P2'!CN16:CP16,'P2'!CZ16:DB16,'P2'!DL16:DN16,'P2'!DX16:DZ16,'P2'!EJ16:EL16,'P2'!EV16:EX16,'P2'!FH16:FJ16,'P2'!FT16:FV16)" +"B4-B26" +"crvDate-1" +"TODAY()" +"'P2'!F5" +"AVERAGE('P2'!H5:J5)" +"AVERAGE(C4:D4)" +"AVERAGE('P2'!K5:M5)" +"AVERAGE('P2'!N5:P5)" +"AVERAGE('P2'!Q5:S5)" +"AVERAGE('P2'!T5:V5)" +"AVERAGE(F4:I4)" +"AVERAGE('P2'!W5:AH5)" +"AVERAGE('P2'!AI5:AT5)" +"AVERAGE('P2'!AU5:AW5,'P2'!BG5:BI5,'P2'!BS5:BU5,'P2'!CE5:CG5,'P2'!CQ5:CS5,'P2'!DC5:DE5,'P2'!DO5:DQ5,'P2'!EA5:EC5,'P2'!EM5:EO5,'P2'!EY5:FA5,'P2'!FK5:FM5)" +"AVERAGE('P2'!AX5:AZ5,'P2'!BJ5:BL5,'P2'!BV5:BX5,'P2'!CH5:CJ5,'P2'!CT5:CV5,'P2'!DF5:DH5,'P2'!DR5:DT5,'P2'!ED5:EF5,'P2'!EP5:ER5,'P2'!FB5:FD5,'P2'!FN5:FP5)" +"AVERAGE('P2'!BA5:BC5,'P2'!BM5:BO5,'P2'!BY5:CA5,'P2'!CK5:CM5,'P2'!CW5:CY5,'P2'!DI5:DK5,'P2'!DU5:DW5,'P2'!EG5:EI5,'P2'!ES5:EU5,'P2'!FE5:FG5,'P2'!FQ5:FS5)" +"AVERAGE('P2'!BD5:BF5,'P2'!BP5:BR5,'P2'!CB5:CD5,'P2'!CN5:CP5,'P2'!CZ5:DB5,'P2'!DL5:DN5,'P2'!DX5:DZ5,'P2'!EJ5:EL5,'P2'!EV5:EX5,'P2'!FH5:FJ5,'P2'!FT5:FV5)" +"'P2'!F7" +"AVERAGE('P2'!H7:J7)" +"AVERAGE('P2'!K7:M7)" +"AVERAGE('P2'!N7:P7)" +"AVERAGE('P2'!Q7:S7)" +"AVERAGE('P2'!T7:V7)" +"AVERAGE('P2'!W7:AH7)" +"AVERAGE('P2'!AI7:AT7)" +"AVERAGE('P2'!AU7:AW7,'P2'!BG7:BI7,'P2'!BS7:BU7,'P2'!CE7:CG7,'P2'!CQ7:CS7,'P2'!DC7:DE7,'P2'!DO7:DQ7,'P2'!EA7:EC7,'P2'!EM7:EO7,'P2'!EY7:FA7,'P2'!FK7:FM7)" +"AVERAGE('P2'!AX7:AZ7,'P2'!BJ7:BL7,'P2'!BV7:BX7,'P2'!CH7:CJ7,'P2'!CT7:CV7,'P2'!DF7:DH7,'P2'!DR7:DT7,'P2'!ED7:EF7,'P2'!EP7:ER7,'P2'!FB7:FD7,'P2'!FN7:FP7)" +"AVERAGE('P2'!BA7:BC7,'P2'!BM7:BO7,'P2'!BY7:CA7,'P2'!CK7:CM7,'P2'!CW7:CY7,'P2'!DI7:DK7,'P2'!DU7:DW7,'P2'!EG7:EI7,'P2'!ES7:EU7,'P2'!FE7:FG7,'P2'!FQ7:FS7)" +"AVERAGE('P2'!BD7:BF7,'P2'!BP7:BR7,'P2'!CB7:CD7,'P2'!CN7:CP7,'P2'!CZ7:DB7,'P2'!DL7:DN7,'P2'!DX7:DZ7,'P2'!EJ7:EL7,'P2'!EV7:EX7,'P2'!FH7:FJ7,'P2'!FT7:FV7)" +"'P2'!F9" +"AVERAGE('P2'!H9:J9)" +"AVERAGE('P2'!K9:M9)" +"AVERAGE('P2'!N9:P9)" +"AVERAGE('P2'!Q9:S9)" +"AVERAGE('P2'!T9:V9)" +"AVERAGE('P2'!W9:AH9)" +"AVERAGE('P2'!AI9:AT9)" +"AVERAGE('P2'!AU9:AW9,'P2'!BG9:BI9,'P2'!BS9:BU9,'P2'!CE9:CG9,'P2'!CQ9:CS9,'P2'!DC9:DE9,'P2'!DO9:DQ9,'P2'!EA9:EC9,'P2'!EM9:EO9,'P2'!EY9:FA9,'P2'!FK9:FM9)" +"AVERAGE('P2'!AX9:AZ9,'P2'!BJ9:BL9,'P2'!BV9:BX9,'P2'!CH9:CJ9,'P2'!CT9:CV9,'P2'!DF9:DH9,'P2'!DR9:DT9,'P2'!ED9:EF9,'P2'!EP9:ER9,'P2'!FB9:FD9,'P2'!FN9:FP9)" +"AVERAGE('P2'!BA9:BC9,'P2'!BM9:BO9,'P2'!BY9:CA9,'P2'!CK9:CM9,'P2'!CW9:CY9,'P2'!DI9:DK9,'P2'!DU9:DW9,'P2'!EG9:EI9,'P2'!ES9:EU9,'P2'!FE9:FG9,'P2'!FQ9:FS9)" +"AVERAGE('P2'!BD9:BF9,'P2'!BP9:BR9,'P2'!CB9:CD9,'P2'!CN9:CP9,'P2'!CZ9:DB9,'P2'!DL9:DN9,'P2'!DX9:DZ9,'P2'!EJ9:EL9,'P2'!EV9:EX9,'P2'!FH9:FJ9,'P2'!FT9:FV9)" +"'P2'!F11" +"AVERAGE('P2'!H11:J11)" +"AVERAGE('P2'!K11:M11)" +"AVERAGE('P2'!N11:P11)" +"AVERAGE('P2'!Q11:S11)" +"AVERAGE('P2'!T11:V11)" +"AVERAGE('P2'!W11:AH11)" +"AVERAGE('P2'!AI11:AT11)" +"AVERAGE('P2'!AU11:AW11,'P2'!BG11:BI11,'P2'!BS11:BU11,'P2'!CE11:CG11,'P2'!CQ11:CS11,'P2'!DC11:DE11,'P2'!DO11:DQ11,'P2'!EA11:EC11,'P2'!EM11:EO11,'P2'!EY11:FA11,'P2'!FK11:FM11)" +"AVERAGE('P2'!AX11:AZ11,'P2'!BJ11:BL11,'P2'!BV11:BX11,'P2'!CH11:CJ11,'P2'!CT11:CV11,'P2'!DF11:DH11,'P2'!DR11:DT11,'P2'!ED11:EF11,'P2'!EP11:ER11,'P2'!FB11:FD11,'P2'!FN11:FP11)" +"AVERAGE('P2'!BA11:BC11,'P2'!BM11:BO11,'P2'!BY11:CA11,'P2'!CK11:CM11,'P2'!CW11:CY11,'P2'!DI11:DK11,'P2'!DU11:DW11,'P2'!EG11:EI11,'P2'!ES11:EU11,'P2'!FE11:FG11,'P2'!FQ11:FS11)" +"AVERAGE('P2'!BD11:BF11,'P2'!BP11:BR11,'P2'!CB11:CD11,'P2'!CN11:CP11,'P2'!CZ11:DB11,'P2'!DL11:DN11,'P2'!DX11:DZ11,'P2'!EJ11:EL11,'P2'!EV11:EX11,'P2'!FH11:FJ11,'P2'!FT11:FV11)" +"'P2'!F13" +"AVERAGE('P2'!H13:J13)" +"AVERAGE('P2'!K13:M13)" +"AVERAGE('P2'!N13:P13)" +"AVERAGE('P2'!Q13:S13)" +"AVERAGE('P2'!T13:V13)" +"AVERAGE('P2'!W13:AH13)" +"AVERAGE('P2'!AI13:AT13)" +"AVERAGE('P2'!AU13:AW13,'P2'!BG13:BI13,'P2'!BS13:BU13,'P2'!CE13:CG13,'P2'!CQ13:CS13,'P2'!DC13:DE13,'P2'!DO13:DQ13,'P2'!EA13:EC13,'P2'!EM13:EO13,'P2'!EY13:FA13,'P2'!FK13:FM13)" +"AVERAGE('P2'!AX13:AZ13,'P2'!BJ13:BL13,'P2'!BV13:BX13,'P2'!CH13:CJ13,'P2'!CT13:CV13,'P2'!DF13:DH13,'P2'!DR13:DT13,'P2'!ED13:EF13,'P2'!EP13:ER13,'P2'!FB13:FD13,'P2'!FN13:FP13)" +"AVERAGE('P2'!BA13:BC13,'P2'!BM13:BO13,'P2'!BY13:CA13,'P2'!CK13:CM13,'P2'!CW13:CY13,'P2'!DI13:DK13,'P2'!DU13:DW13,'P2'!EG13:EI13,'P2'!ES13:EU13,'P2'!FE13:FG13,'P2'!FQ13:FS13)" +"AVERAGE('P2'!BD13:BF13,'P2'!BP13:BR13,'P2'!CB13:CD13,'P2'!CN13:CP13,'P2'!CZ13:DB13,'P2'!DL13:DN13,'P2'!DX13:DZ13,'P2'!EJ13:EL13,'P2'!EV13:EX13,'P2'!FH13:FJ13,'P2'!FT13:FV13)" +"'P2'!F15" +"AVERAGE('P2'!H15:J15)" +"AVERAGE('P2'!K15:M15)" +"AVERAGE('P2'!N15:P15)" +"AVERAGE('P2'!Q15:S15)" +"AVERAGE('P2'!T15:V15)" +"AVERAGE('P2'!W15:AH15)" +"AVERAGE('P2'!AI15:AT15)" +"AVERAGE('P2'!AU15:AW15,'P2'!BG15:BI15,'P2'!BS15:BU15,'P2'!CE15:CG15,'P2'!CQ15:CS15,'P2'!DC15:DE15,'P2'!DO15:DQ15,'P2'!EA15:EC15,'P2'!EM15:EO15,'P2'!EY15:FA15,'P2'!FK15:FM15)" +"AVERAGE('P2'!AX15:AZ15,'P2'!BJ15:BL15,'P2'!BV15:BX15,'P2'!CH15:CJ15,'P2'!CT15:CV15,'P2'!DF15:DH15,'P2'!DR15:DT15,'P2'!ED15:EF15,'P2'!EP15:ER15,'P2'!FB15:FD15,'P2'!FN15:FP15)" +"AVERAGE('P2'!BA15:BC15,'P2'!BM15:BO15,'P2'!BY15:CA15,'P2'!CK15:CM15,'P2'!CW15:CY15,'P2'!DI15:DK15,'P2'!DU15:DW15,'P2'!EG15:EI15,'P2'!ES15:EU15,'P2'!FE15:FG15,'P2'!FQ15:FS15)" +"AVERAGE('P2'!BD15:BF15,'P2'!BP15:BR15,'P2'!CB15:CD15,'P2'!CN15:CP15,'P2'!CZ15:DB15,'P2'!DL15:DN15,'P2'!DX15:DZ15,'P2'!EJ15:EL15,'P2'!EV15:EX15,'P2'!FH15:FJ15,'P2'!FT15:FV15)" +"'P2'!F17" +"AVERAGE('P2'!H17:J17)" +"AVERAGE('P2'!K17:M17)" +"AVERAGE('P2'!N17:P17)" +"AVERAGE('P2'!Q17:S17)" +"AVERAGE('P2'!T17:V17)" +"AVERAGE('P2'!W17:AH17)" +"AVERAGE('P2'!AI17:AT17)" +"AVERAGE('P2'!AU17:AW17,'P2'!BG17:BI17,'P2'!BS17:BU17,'P2'!CE17:CG17,'P2'!CQ17:CS17,'P2'!DC17:DE17,'P2'!DO17:DQ17,'P2'!EA17:EC17,'P2'!EM17:EO17,'P2'!EY17:FA17,'P2'!FK17:FM17)" +"AVERAGE('P2'!AX17:AZ17,'P2'!BJ17:BL17,'P2'!BV17:BX17,'P2'!CH17:CJ17,'P2'!CT17:CV17,'P2'!DF17:DH17,'P2'!DR17:DT17,'P2'!ED17:EF17,'P2'!EP17:ER17,'P2'!FB17:FD17,'P2'!FN17:FP17)" +"AVERAGE('P2'!BA17:BC17,'P2'!BM17:BO17,'P2'!BY17:CA17,'P2'!CK17:CM17,'P2'!CW17:CY17,'P2'!DI17:DK17,'P2'!DU17:DW17,'P2'!EG17:EI17,'P2'!ES17:EU17,'P2'!FE17:FG17,'P2'!FQ17:FS17)" +"AVERAGE('P2'!BD17:BF17,'P2'!BP17:BR17,'P2'!CB17:CD17,'P2'!CN17:CP17,'P2'!CZ17:DB17,'P2'!DL17:DN17,'P2'!DX17:DZ17,'P2'!EJ17:EL17,'P2'!EV17:EX17,'P2'!FH17:FJ17,'P2'!FT17:FV17)" +"B4-B27" +"TODAY()-1" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E4:BF4)" +"TRANSPOSE('P2'!E6:BF6)" +"TRANSPOSE('P2'!E8:BF8)" +"TRANSPOSE('P2'!E12:GZ12)" +"TRANSPOSE('P2'!E14:BF14)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K4:V4)/12" +"SUM('P2'!K6:V6)/12" +"SUM('P2'!K8:V8)/12" +"SUM('P2'!K12:V12)/12" +"SUM('P2'!K14:V14)/12" +"SUM('P2'!W4:AH4)/12" +"SUM('P2'!W6:AH6)/12" +"SUM('P2'!W8:AH8)/12" +"SUM('P2'!W12:AH12)/12" +"SUM('P2'!W14:AH14)/12" +"SUM('P2'!AI4:AT4)/12" +"SUM('P2'!AI6:AT6)/12" +"SUM('P2'!AI8:AT8)/12" +"SUM('P2'!AI12:AT12)/12" +"SUM('P2'!AI14:AT14)/12" +"SUM('P2'!AU4:BF4)/12" +"SUM('P2'!AU6:BF6)/12" +"SUM('P2'!AU8:BF8)/12" +"SUM('P2'!AU12:BF12)/12" +"SUM('P2'!AU14:BF14)/12" +"SUM('P2'!BG4:BR4)/12" +"SUM('P2'!BG6:BR6)/12" +"SUM('P2'!BG8:BR8)/12" +"SUM('P2'!BG12:BR12)/12" +"SUM('P2'!BG14:BR14)/12" +"SUM('P2'!BS4:CD4)/12" +"SUM('P2'!BS6:CD6)/12" +"SUM('P2'!BS8:CD8)/12" +"SUM('P2'!BS12:CD12)/12" +"SUM('P2'!BS14:CD14)/12" +"SUM('P2'!CE4:CP4)/12" +"SUM('P2'!CE6:CP6)/12" +"SUM('P2'!CE8:CP8)/12" +"SUM('P2'!CE12:CP12)/12" +"SUM('P2'!CE14:CP14)/12" +"SUM('P2'!CQ4:DB4)/12" +"SUM('P2'!CQ6:DB6)/12" +"SUM('P2'!CQ8:DB8)/12" +"SUM('P2'!CQ12:DB12)/12" +"SUM('P2'!CQ14:DB14)/12" +"SUM('P2'!DC4:DN4)/12" +"SUM('P2'!DC6:DN6)/12" +"SUM('P2'!DC8:DN8)/12" +"SUM('P2'!DC12:DN12)/12" +"SUM('P2'!DC14:DN14)/12" +"SUM('P2'!DO4:DZ4)/12" +"SUM('P2'!DO6:DZ6)/12" +"SUM('P2'!DO8:DZ8)/12" +"SUM('P2'!DO12:DZ12)/12" +"SUM('P2'!DO14:DZ14)/12" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E5:BF5)" +"TRANSPOSE('P2'!E7:BF7)" +"TRANSPOSE('P2'!E9:BF9)" +"TRANSPOSE('P2'!E13:GZ13)" +"TRANSPOSE('P2'!E15:BF15)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K5:V5)/12" +"SUM('P2'!K7:V7)/12" +"SUM('P2'!K9:V9)/12" +"SUM('P2'!K13:V13)/12" +"SUM('P2'!K15:V15)/12" +"SUM('P2'!W5:AH5)/12" +"SUM('P2'!W7:AH7)/12" +"SUM('P2'!W9:AH9)/12" +"SUM('P2'!W13:AH13)/12" +"SUM('P2'!W15:AH15)/12" +"SUM('P2'!AI5:AT5)/12" +"SUM('P2'!AI7:AT7)/12" +"SUM('P2'!AI9:AT9)/12" +"SUM('P2'!AI13:AT13)/12" +"SUM('P2'!AI15:AT15)/12" +"SUM('P2'!AU5:BF5)/12" +"SUM('P2'!AU7:BF7)/12" +"SUM('P2'!AU9:BF9)/12" +"SUM('P2'!AU13:BF13)/12" +"SUM('P2'!AU15:BF15)/12" +"SUM('P2'!BG5:BR5)/12" +"SUM('P2'!BG7:BR7)/12" +"SUM('P2'!BG9:BR9)/12" +"SUM('P2'!BG13:BR13)/12" +"SUM('P2'!BG15:BR15)/12" +"SUM('P2'!BS5:CD5)/12" +"SUM('P2'!BS7:CD7)/12" +"SUM('P2'!BS9:CD9)/12" +"SUM('P2'!BS13:CD13)/12" +"SUM('P2'!BS15:CD15)/12" +"SUM('P2'!CE5:CP5)/12" +"SUM('P2'!CE7:CP7)/12" +"SUM('P2'!CE9:CP9)/12" +"SUM('P2'!CE13:CP13)/12" +"SUM('P2'!CE15:CP15)/12" +"SUM('P2'!CQ5:DB5)/12" +"SUM('P2'!CQ7:DB7)/12" +"SUM('P2'!CQ9:DB9)/12" +"SUM('P2'!CQ13:DB13)/12" +"SUM('P2'!CQ15:DB15)/12" +"SUM('P2'!DC5:DN5)/12" +"SUM('P2'!DC7:DN7)/12" +"SUM('P2'!DC9:DN9)/12" +"SUM('P2'!DC13:DN13)/12" +"SUM('P2'!DC15:DN15)/12" +"SUM('P2'!DO5:DZ5)/12" +"SUM('P2'!DO7:DZ7)/12" +"SUM('P2'!DO9:DZ9)/12" +"SUM('P2'!DO13:DZ13)/12" +"SUM('P2'!DO15:DZ15)/12" +"TODAY()" +"SUM(S8,L8,G8,M8,N8)" +"'West position'!E3" +"SUM('West position'!H3:J3)" +"SUM(C8:F8)" +"SUM('West position'!K3:M3)" +"SUM('West position'!N3:P3)" +"SUM('West position'!Q3:S3)" +"SUM('West position'!T3:V3)" +"SUM('West position'!W3:AH3)" +"SUM('West position'!AI3:AT3)" +"SUM('West position'!AU3:AW3,'West position'!BG3:BI3,'West position'!BS3:BU3,'West position'!CE3:CG3,'West position'!CQ3:CS3,'West position'!DC3:DE3,'West position'!DO3:DQ3,'West position'!EA3:EC3,'West position'!EM3:EO3,'West position'!EY3:FA3,'West position'!FK3:FM3)" +"SUM('West position'!AX3:AZ3,'West position'!BJ3:BL3,'West position'!BV3:BX3,'West position'!CH3:CJ3,'West position'!CT3:CV3,'West position'!DF3:DH3,'West position'!DR3:DT3,'West position'!ED3:EF3,'West position'!EP3:ER3,'West position'!FB3:FD3,'West position'!FN3:FP3)" +"SUM('West position'!BA3:BC3,'West position'!BM3:BO3,'West position'!BY3:CA3,'West position'!CK3:CM3,'West position'!CW3:CY3,'West position'!DI3:DK3,'West position'!DU3:DW3,'West position'!EG3:EI3,'West position'!ES3:EU3,'West position'!FE3:FG3,'West position'!FQ3:FS3)" +"SUM('West position'!BD3:BF3,'West position'!BP3:BR3,'West position'!CB3:CC3,'West position'!CD3,'West position'!CN3:CP3,'West position'!CZ3:DB3,'West position'!DL3,'West position'!DM3,'West position'!DN3,'West position'!DX3:DZ3,'West position'!EJ3:EL3,'West position'!EV3:EX3,'West position'!FH3:FJ3,'West position'!FT3:FV3)" +"SUM(C8:C14)" +"B20+B8" +"SUM(S41,L41,G41)" +"SUM(E41:F41)" +"(E41*10000)*31" +"+'[2]Power-Summary'!B3" +"[2]WEST_DPR!$A$5" +"+[2]WEST_DPR!BF92" +"+[2]WEST_DPR!BF99" +"+[2]WEST_DPR!BF50" +"+[2]WEST_DPR!BF103" +"+SUM(J8:M8)" +"K8+L8+M8" +"+[2]WEST_DPR!BF104" +"+[2]WEST_DPR!BF103-[2]WEST_DPR!BF111" +"+[2]WEST_DPR!BF102-[2]WEST_DPR!BF110" +"+[2]WEST_DPR!BF101-[2]WEST_DPR!BF109" +"+I8-SUM(J8:M8)" +"+I8-H8" +"+[2]WEST_DPR!BN92" +"+[2]WEST_DPR!BN99" +"+[2]WEST_DPR!BN50" +"+[2]WEST_DPR!BN103" +"+[2]WEST_DPR!BN104" +"+[2]WEST_DPR!BN103-[2]WEST_DPR!BN111" +"+[2]WEST_DPR!BN102-[2]WEST_DPR!BN110" +"+[2]WEST_DPR!BN101-[2]WEST_DPR!BN109" +"+[2]WEST_DPR!BV92" +"+[2]WEST_DPR!BV99" +"+[2]WEST_DPR!BV50" +"+[2]WEST_DPR!BV103" +"+[2]WEST_DPR!BV104" +"+[2]WEST_DPR!BV103-[2]WEST_DPR!BV111" +"+[2]WEST_DPR!BV102-[2]WEST_DPR!BV110" +"+[2]WEST_DPR!BV101-[2]WEST_DPR!BV109" +"+[2]WEST_DPR!CD92" +"+[2]WEST_DPR!CD99" +"+[2]WEST_DPR!CD50" +"+[2]WEST_DPR!CD103" +"+[2]WEST_DPR!CD104" +"+[2]WEST_DPR!CD103-[2]WEST_DPR!CD111" +"+[2]WEST_DPR!CD102-[2]WEST_DPR!CD110" +"+[2]WEST_DPR!CD101-[2]WEST_DPR!CD109" +"+[2]WEST_DPR!CF92" +"+[2]WEST_DPR!CF99" +"+[2]WEST_DPR!CF50" +"+[2]WEST_DPR!CF103" +"+[2]WEST_DPR!CF104" +"+[2]WEST_DPR!CF103-[2]WEST_DPR!CF111" +"+[2]WEST_DPR!CF102-[2]WEST_DPR!CF110" +"+[2]WEST_DPR!CF101-[2]WEST_DPR!CF109" +"+[2]WEST_DPR!CD105" +"+[2]WEST_DPR!CD104" +"+[2]WEST_DPR!CD103" +"+[2]WEST_DPR!CU92" +"+[2]WEST_DPR!CU99" +"+[2]WEST_DPR!CU50" +"+[2]WEST_DPR!CU103" +"+[2]WEST_DPR!CU104" +"+[2]WEST_DPR!CU103-[2]WEST_DPR!CU111" +"+[2]WEST_DPR!CU102-[2]WEST_DPR!CU110" +"+[2]WEST_DPR!CU101-[2]WEST_DPR!CU109" +"+[2]WEST_DPR!K92" +"+[2]WEST_DPR!K99" +"+[2]WEST_DPR!K50" +"+[2]WEST_DPR!K103" +"+[2]WEST_DPR!K104" +"+[2]WEST_DPR!K103-[2]WEST_DPR!K111" +"+[2]WEST_DPR!K102-[2]WEST_DPR!K110" +"+[2]WEST_DPR!K101-[2]WEST_DPR!K109" +"+[2]WEST_DPR!S92" +"+[2]WEST_DPR!S99" +"+[2]WEST_DPR!S50" +"+[2]WEST_DPR!S103" +"+[2]WEST_DPR!S104" +"+[2]WEST_DPR!S103-[2]WEST_DPR!S111" +"+[2]WEST_DPR!S102-[2]WEST_DPR!S110" +"+[2]WEST_DPR!S101-[2]WEST_DPR!S109" +"+[2]WEST_DPR!AI92" +"+[2]WEST_DPR!AI99" +"+[2]WEST_DPR!AI50" +"+[2]WEST_DPR!AI103" +"+[2]WEST_DPR!AI104" +"+[2]WEST_DPR!AI103-[2]WEST_DPR!AI111" +"+[2]WEST_DPR!AI102-[2]WEST_DPR!AI110" +"+[2]WEST_DPR!AI101-[2]WEST_DPR!AI109" +"+[2]WEST_DPR!AQ92" +"+[2]WEST_DPR!AQ99" +"+[2]WEST_DPR!AQ50" +"+[2]WEST_DPR!AQ103" +"+[2]WEST_DPR!AQ104" +"+[2]WEST_DPR!AQ103-[2]WEST_DPR!AQ111" +"+[2]WEST_DPR!AQ102-[2]WEST_DPR!AQ110" +"+[2]WEST_DPR!AQ101-[2]WEST_DPR!AQ109" +"+[2]WEST_DPR!AA92" +"+[2]WEST_DPR!AA99" +"+[2]WEST_DPR!AA50" +"+[2]WEST_DPR!AA103" +"+[2]WEST_DPR!AA104" +"+[2]WEST_DPR!AA103-[2]WEST_DPR!AA111" +"+[2]WEST_DPR!AA102-[2]WEST_DPR!AA110" +"+[2]WEST_DPR!AA101-[2]WEST_DPR!AA109" +"+[2]WEST_DPR!AR92" +"+[2]WEST_DPR!AR99" +"+[2]WEST_DPR!AR50" +"+[2]WEST_DPR!AR103" +"+[2]WEST_DPR!AR104" +"+[2]WEST_DPR!AR103-[2]WEST_DPR!AR111" +"+[2]WEST_DPR!AR102-[2]WEST_DPR!AR110" +"+[2]WEST_DPR!AR101-[2]WEST_DPR!AR109" +"+[2]WEST_DPR!AX92-[2]WEST_DPR!AX74" +"+[2]WEST_DPR!AX99" +"+[2]WEST_DPR!AX50" +"+[2]WEST_DPR!AX103" +"+[2]WEST_DPR!AX104" +"+[2]WEST_DPR!AX103-[2]WEST_DPR!AX111" +"+[2]WEST_DPR!AX102-[2]WEST_DPR!AX110" +"+[2]WEST_DPR!AX101-[2]WEST_DPR!AX109" +"+[2]WEST_DPR!CW92" +"+[2]WEST_DPR!CW99" +"+[2]WEST_DPR!CW50" +"+[2]WEST_DPR!CW103" +"+[2]WEST_DPR!CW104" +"+[2]WEST_DPR!CW103-[2]WEST_DPR!CW111" +"+[2]WEST_DPR!CW102-[2]WEST_DPR!CW110" +"+[2]WEST_DPR!CW101-[2]WEST_DPR!CW109" +"SUM(E2:F2)" +"H2+I2+J2" +"L2" +"N2" +"K2+P2+Q2" +"T3" +"C3+C5+C7+C9+C12+C14+C16" +"SUM(C19:N19)" +"C19+C20" +"SUM(O19:O20)" +"D19*D43" +"SUM(D23:N23)" +"D20*D43" +"(D32-D30)*D23" +"(D37-D35)*D24" +"(D41/D43)+D48+D51" +"(D42/D43)+D49+D52" +"C3+C5+C7+C9+C12+C14+C16" +"SUM(C19:N19)" +"C19+C20" +"SUM(O19:O20)" +"D19*D39" +"SUM(D23:N23)" +"D20*D39" +"(D31-D30)*D23" +"(D34-D33)*D24" +"(D37/D39)+D44+D47" +"(D38/D39)+D45+D48" +"C3+C5+C7+C9+C12+C14+C16" +"SUM(C19:N19)" +"C19+C20" +"SUM(O19:O20)" +"C3+C5+C7+C9+C12+C14+C16" +"SUM(C19:N19)" +"C19+C20" +"SUM(O19:O20)" +"SUM(E4:E39)" +"SUM(E4:E71)" +"SUM(D7:D9)" +"D40*F40" +"SUM(D41:D42)" +"D43/F40" +"F54*F55" +"F56*4" +"F57*21%" +"F57+F58" +"SUM(F59:F62)" +"CELL(""filename"")" +"SUM(D7:D9)" +"D11+D12" +"D42*F42" +"SUM(D43:D44)" +"D45/F42" +"F56*F57" +"F58*4" +"(F59+F61)*21%" +"262.5*4" +"F59+F60+F61" +"SUM(F62:F65)" +"F67-F69" +"CELL(""filename"")" +"(B7+B8)*0.21" +"SUM(B7:B10)" +"B11*4" +"B13+B15" +"B22*B23" +"B30-B17" +"B32*B34" +"B32-B36" +"C2-B2" +"E2+D2" +"-8495+145" +"SUM(F2:O2)" +"-755-145" +"SUM(D2:D15)" +"[2]Summary!B182" +"SUM(B177:C177)" +"INDEX(indexdatarray,MATCH($A177,indexdatcolumn,0),MATCH($F$6,indexdatrow,0))" +"INDEX(EOLIndexArray,MATCH($A177,EolIndexColumn,0),MATCH($F$6,EolIndexRow,0))" +"INDEX(BCIndexarray,MATCH($A177,BCIndexcolumn,0),MATCH($F$6,BCIndexrow,0))" +"SUM(F177:I177)" +"K177+D177" +"VLOOKUP(A177,[2]indexdat!A170:X459,23,FALSE)" +"N177-O177" +"VLOOKUP(A177,[2]Summary!A181:Y352,20,FALSE)" +"VLOOKUP(A177,[2]indexdat!A170:X459,11,FALSE)" +"R177-U177" +"R177+D177" +"Y177-X177" +"V177+P177+L177" +"IF(C4,WORKDAY(TODAY(),0,Holidays),B4)" +"IF(C5,WORKDAY(D4,-1,Holidays),B5)" +"CONCATENATE($B$19,$B$22,$B$21)" +"IF(DAY($E$4)<10,CONCATENATE(""0"",DAY($E$4)),DAY($E$4))" +"IF(MONTH($E$4)<10,CONCATENATE(""0"",MONTH($E$4)),MONTH($E$4))" +"INDEX(RegionTable,MATCH(fRegion,RegionList,0),2)" +"SUM(T3:T273)" +"COUNTA(EnergyCurve!$BS:$BS)-1" +"IF(ISERROR(MATCH(D3,iRefDt,0)),"""",MATCH(D3,iRefDt,0))" +"MATCH(YEAR(D3),iSpreads)" +"MONTH(D3)" +"TopCurrDate+1" +"VLOOKUP($D3,tblPriorPrice,2)" +"+[3]EnergyCurve!$D3" +"E3+F3" +"G3+OFFSET($CU$4,$B3,$C3)" +"G3+OFFSET($DI$4,$B3,$C3)" +"VLOOKUP($D3,tblPriorPrice,3)" +"+[3]EnergyCurve!$G3" +"$L3+OFFSET($CU$27,$B3,$C3)" +"$L3+OFFSET($DI$27,$B3,$C3)" +"IF($A3="""",0,INDEX(tblPosn,$A3,2))" +"IF($A3="""",0,INDEX(tblPosn,$A3,3))" +"IF($A3="""",0,INDEX(tblPosn,$A3,4))" +"IF($A3="""",0,INDEX(tblPosn,$A3,5))" +"IF($A3="""",0,INDEX(tblPosn,$A3,6))" +"O3*F3+P3*K3+R3*AC3+S3*AH3+Q3*X3" +"F3" +"F3" +"IF(MONTH(D3)=MONTH($V$34),$AH$34,$AH$33)" +"D3+1" +"BB10" +"BB10" +"BB10" +"IF(ISERROR(VLOOKUP($D26,tblPriorPrice,2,FALSE)),E$34,VLOOKUP($D26,tblPriorPrice,2,FALSE))" +"IF(ISERROR(VLOOKUP($D26,tblPriorPrice,3,FALSE)),J$34,VLOOKUP($D26,tblPriorPrice,3,FALSE))" +"BB10" +"BB10" +"BB10" +"DATE(YEAR(V34),MONTH(V34)-2,1)" +"DATE(YEAR(V34),MONTH(V34)-1,1)" +"VLOOKUP($D33,tblPriorPrice,6)" +"AI33" +"AI33" +"IF(G33<110,17.94063*(LN(G33/100))+6.727568*(LN(G33/100)^2)+15.06494,(-4.1*G33+2135)/100)*0.5" +"(0.75*AT33-AT33)" +"AT33/0.5*1.25-AT33" +"IF(L33<15,(15*L33+375)/100,(-4.71*L33+670.65)/100)*0.5" +"0.75*AW33-AW33" +"DATE(YEAR(TopCurrDate+32),MONTH(TopCurrDate+32)+1,1)-1" +"[4]TradeSum!$H12" +"[4]TradeSum!$R56" +"SUM(IF(MONTH($D34)&YEAR($D34)=MONTH($BS3:$BS40)&YEAR($BS3:$BS40),BT3:BT40))-SUM(IF(MONTH($D34)=MONTH($D3:$D33),O3:O33))" +"DATE(YEAR(D34),MONTH(D34),1)" +"VLOOKUP($D34,tblPriorPrice,4)" +"Y34+OFFSET($CU$51,$B34,$C34)" +"Y34+OFFSET($DI$51,$B34,$C34)" +"VLOOKUP($D34,tblPriorPrice,5)" +"AD34+OFFSET($CU$74,$B34,$C34)" +"AD34+OFFSET($DI$74,$B34,$C34)" +"'[4]Pricing Summary'!$AM12" +"0.9*AN34" +"1.5*AN34" +"AN34" +"0.8*AQ34" +"1.2*AQ34" +"EOMONTH([0]!TopCurrDate,-1)+1" +"DATE(YEAR(D34),MONTH(D34)+1,1)" +"O35*F35+P35*K35+R35*AC35+S35*AH35/0.72+Q35*X35" +"EOMONTH(BB34,0)+1" +"BB10" +"BB10" +"BB10" +"DJ5" +"G56-E56" +"G44+OFFSET($CG$4,$B56,$C56)" +"L44+OFFSET($CG$27,$B56,$C56)" +"Y44+OFFSET($CG$50,$B56,$C56)" +"AD44+OFFSET($CG$73,$B56,$C56)" +"AI44+OFFSET($CG$96,$B56,$C56)" +"AI56+OFFSET($CU$96,$B56,$C56)" +"AI56+OFFSET($DI$96,$B56,$C56)" +"BB10" +"BB10" +"-DD745-5" +"BB10" +"DJ51" +"-DA755-5" +"BB10" +"BB10" +"BB10" +"IF(AND(BB119>=BC$116,BB119<=BD$116),""1"",""2"")" +"AVERAGE(BC119:BC125,BC142)" +"AVERAGE(BC126:BC141)" +"SUM(BC119:BC142)" +"SUM(T3:T255)" +"COUNTA(OperatingCurve!$BS:$BS)-1" +"IF(ISERROR(MATCH(D3,iRefDt,0)),"""",MATCH(D3,iRefDt,0))" +"MATCH(YEAR(D3),iSpreads)" +"MONTH(D3)" +"TopCurrDate+1" +"VLOOKUP($D3,tblPriorPrice,2)" +"+[3]OperatingCurve!$D3" +"IF(EnergyCurve!G3<200,0.001*EnergyCurve!G3+1,1.2)*EnergyCurve!G3" +"VLOOKUP($D3,tblPriorPrice,3)" +"+[3]OperatingCurve!$G3" +"J3+K3" +"L3" +"L3" +"IF($A3="""",0,INDEX(tblPosn,$A3,2))" +"IF($A3="""",0,INDEX(tblPosn,$A3,3))" +"IF($A3="""",0,INDEX(tblPosn,$A3,4))" +"IF($A3="""",0,INDEX(tblPosn,$A3,5))" +"IF($A3="""",0,INDEX(tblPosn,$A3,6))" +"O3*F3+P3*K3+R3*AC3+S3*AH3+Q3*X3" +"F3" +"F3" +"IF(MONTH(D3)=MONTH($V$34),$AH$34,$AH$33)" +"D3+1" +"BB10" +"BB10" +"BB10" +"IF(ISERROR(VLOOKUP($D26,tblPriorPrice,2,FALSE)),E$34,VLOOKUP($D26,tblPriorPrice,2,FALSE))" +"IF(ISERROR(VLOOKUP($D26,tblPriorPrice,3,FALSE)),J$34,VLOOKUP($D26,tblPriorPrice,3,FALSE))" +"BB10" +"BB10" +"BB10" +"DATE(YEAR(V34),MONTH(V34)-2,1)" +"X34" +"DATE(YEAR(V34),MONTH(V34)-1,1)" +"X34" +"VLOOKUP($D33,tblPriorPrice,6)" +"+EnergyCurve!D34" +"SUM(IF(MONTH($D34)&YEAR($D34)=MONTH($BS3:$BS40)&YEAR($BS3:$BS40),BT3:BT40))-SUM(IF(MONTH($D34)=MONTH($D3:$D33),O3:O33))" +"DATE(YEAR(D34),MONTH(D34),1)" +"VLOOKUP($D34,tblPriorPrice,4)" +"VLOOKUP($D34,tblPriorPrice,5)" +"EnergyCurve!AN34*2" +"EnergyCurve!AO34" +"AN34*1.25" +"EnergyCurve!AS34*1.25" +"EnergyCurve!AT34*2*2" +"EOMONTH([0]!TopCurrDate,-1)+1" +"O35*F35+P35*K35+R35*AC35+S35*AH35/0.72+Q35*X35" +"EOMONTH(BB34,0)+1" +"L37" +"BB10" +"BB10" +"BB10" +"G56-E56" +"BB10" +"BB10" +"BB10" +"BB10" +"BB10" +"BB10" +"IF(AND(BB119>=BC$116,BB119<=BD$116),""1"",""2"")" +"AVERAGE(BC119:BC124,BC141:BC142)" +"AVERAGE(BC125:BC140)" +"SUM(BC119:BC142)" +"""REGION "" & REPLACE(OperatingCurve!fRegion,1,1,"""")" +"INDEX(RegionTable,MATCH(OperatingCurve!fRegion,RegionList,0),2)" +"TopCurrDate" +"OperatingCurve!BC116" +"OperatingCurve!D3" +"OperatingCurve!H3" +"OperatingCurve!G3" +"OperatingCurve!I3" +"OperatingCurve!M3" +"OperatingCurve!V32" +"OperatingCurve!Z32" +"OperatingCurve!Y32" +"OperatingCurve!AA32" +"OperatingCurve!AE32" +"OperatingCurve!AJ32" +"OperatingCurve!AO32" +"OperatingCurve!AL32" +"OperatingCurve!V32" +"OperatingCurve!AZ32" +"OperatingCurve!BB119" +"OperatingCurve!BC90" +"EnergyCurve!fRegion" +"[0]!TopCurrDate" +"INDEX(RegionTable,MATCH(EnergyCurve!fRegion,RegionList,0),2)" +"#REF!" +"H10-J10" +"SUM(H10:H26)" +"SUM(H28:H32)" +"SUM(H34:H44)" +"H27+H33+H45" +"SUM(J9:J46)" +"SUM(F13:F18)" +"SUM(F13:F14)" +"AVERAGE(E7:H7)" +"AVERAGE(B14:C14)" +"J4" +"B7-B86" +"'[1]1-Balanço Energético '!$B$8" +"'[1]1-Balanço Energético '!$C$8" +"IF((OR(B9=0,AND(B9<0,C9>0),AND(B9>0,C9<0))),""n/m"",((C9-B9)/B9)*100)" +"'[1]8-Acomp. Hidrologia'!D9" +"J9-K9" +"'[1]8-Acomp. Hidrologia'!H9" +"(Q9-P9)/P9" +"'[1]1-Balanço Energético '!$B$9" +"'[1]1-Balanço Energético '!$C$9" +"'[1]1-Balanço Energético '!$B$10" +"'[1]1-Balanço Energético '!$C$10" +"SUM(B9:B11)" +"'[1]1-Balanço Energético '!$B$12+'[1]1-Balanço Energético '!$G$11" +"'[1]1-Balanço Energético '!$C$12+'[1]1-Balanço Energético '!$H$11" +"'[1]1-Balanço Energético '!$B$13" +"'[1]1-Balanço Energético '!$C$13" +"'[1]1-Balanço Energético '!$G$11+'[1]1-Balanço Energético '!$B$14" +"'[1]1-Balanço Energético '!$H$11+'[1]1-Balanço Energético '!$C$14" +"'[1]1-Balanço Energético '!$B$15" +"'[1]1-Balanço Energético '!$C$15" +"'[1]1-Balanço Energético '!$B$16" +"'[1]1-Balanço Energético '!$C$16" +"IF(ABS(B12+B13-B14-B15-B16)>2,""Check"","""")" +"'[1]1-Balanço Energético '!$G$8" +"'[1]1-Balanço Energético '!$H$8" +"'[1]1-Balanço Energético '!$G$9" +"'[1]1-Balanço Energético '!$H$9" +"SUM(B21:B22)" +"'[1]1-Balanço Energético '!$G$12" +"'[1]1-Balanço Energético '!$H$12" +"-'[1]1-Balanço Energético '!$G$11+'[1]1-Balanço Energético '!$G$13" +"-'[1]1-Balanço Energético '!$H$11+'[1]1-Balanço Energético '!$H$13" +"-'[1]1-Balanço Energético '!$G$14" +"-'[1]1-Balanço Energético '!$H$14" +"IF(ABS(B23-B25+B26-B24)>1,""Check"","""")" +"'[1]8-Acomp. Hidrologia'!D26" +"'[1]8-Acomp. Hidrologia'!H26" +"'[1]1-Balanço Energético '!$B$24" +"'[1]1-Balanço Energético '!$C$24" +"'[1]8-Acomp. Hidrologia'!D28" +"'[1]1-Balanço Energético '!$B$25" +"'[1]1-Balanço Energético '!$C$25" +"'[1]1-Balanço Energético '!$B$27" +"'[1]1-Balanço Energético '!$C$27" +"'[1]1-Balanço Energético '!$B$28" +"'[1]1-Balanço Energético '!$C$28" +"'[1]8-Acomp. Hidrologia'!D31" +"'[1]1-Balanço Energético '!$B$29" +"'[1]1-Balanço Energético '!$C$29" +"IF(ABS(B32-B33-B34-B35)>1,""Check"","""")" +"'[1]1-Balanço Energético '!$G$24" +"'[1]1-Balanço Energético '!$H$24" +"'[1]1-Balanço Energético '!$G$25" +"'[1]1-Balanço Energético '!$H$25" +"'[1]1-Balanço Energético '!$G$27" +"'[1]1-Balanço Energético '!$H$27" +"'[1]1-Balanço Energético '!$G$28" +"'[1]1-Balanço Energético '!$H$28" +"'[1]1-Balanço Energético '!$G$29" +"'[1]1-Balanço Energético '!$H$29" +"IF(ABS(-B41+B42+B43+B44)>1,""Check"","""")" +"'[1]1-Balanço Energético '!$G$18" +"IF(ABS(B47-Page2!G68>1),""Check"","""")" +"'[1]1-Balanço Energético '!$G$19" +"IF(B47+B48-C13>1,""Check"","""")" +"'[1]1-Balanço Energético '!$G$20" +"IF(B49-C15>1,""Check"","""")" +"'[1]4-Disponibilidade'!F43" +"SUM(B54:C54)" +"SUM(P42:P53)" +"Q54/P54-1" +"B56+B59" +"IF(B60-Page2!E107>1,""Check"","""")" +"IF(C60-Page2!P24>1,""Check"","""")" +"-'[1]9-Energético'!$H$58/24*1000" +"-'[1]9-Energético'!$H$59/24*1000" +"IF(B66-C26>1,""Check"","""")" +"VLOOKUP($B5,'[1]4-Disponibilidade'!$A$8:$C$102,2,FALSE)" +"IF(AND(C5=0,E5=0),""n/a"",E5/C5*100)" +"VLOOKUP($B5,'[1]4-Disponibilidade'!$A$8:$C$102,3,FALSE)" +"IF(ISNA(VLOOKUP($A5,'[1]3-Produção'!$A$9:$C$103,2,FALSE))=TRUE,""n/a"",VLOOKUP($A5,'[1]3-Produção'!$A$9:$C$103,2,FALSE))" +"IF(ISNA(VLOOKUP($A5,'[1]3-Produção'!$A$9:$C$103,3,FALSE))=TRUE,""n/a"",VLOOKUP($A5,'[1]3-Produção'!$A$9:$C$103,3,FALSE))" +"IF(OR(F5=""n/a"",G5=""n/a""),""n/a"",G5-F5)" +"IF(OR(G5=""n/a"",D5=""n/a""),""n/a"",D5-G5)" +"IF(OR(G5=""n/a"",G5=0,E5=""n/a"",E5=0),""n/a"",E5-G5)" +"IF(OR(C5>100,D5=""n/a"",F5=""n/a"",G5=""n/a"",H5=""n/a"",I5=""n/a"",J5=""n/a""),""X"","""")" +"VLOOKUP($M5,'[1]4-Disponibilidade'!$E$8:$G$26,2,FALSE)" +"VLOOKUP($M5,'[1]4-Disponibilidade'!$E$8:$G$26,3,FALSE)" +"VLOOKUP($L5,'[1]3-Produção'!$A$124:$C$145,2,FALSE)" +"IF(ISNA(VLOOKUP($L5,'[1]3-Produção'!$A$124:$C$145,3,FALSE)),""n/a"",VLOOKUP($L5,'[1]3-Produção'!$A$124:$C$145,3,FALSE))" +"IF(OR(O5=""n/a"",P5=""n/a"",R5=""n/a""),""n/a"",O5-R5)" +"IF(OR(P5=""n/a"",O5=""n/a"",R5=""n/a""),""n/a"",P5-R5)" +"IF(OR(N5>100,N5=""n/a"",O5=""n/a"",P5=""n/a"",Q5=""n/a"",R5=""n/a""),""X"","""")" +"IF(AND(N6=0,P6=0),P6,P6/N6*100)" +"IF(OR(N11>100,N11=""n/a"",O11=""n/a"",P11=""n/a"",Q11=""n/a"",R11=""n/a""),""X"","""")" +"IF(OR(N10>100,N10=""n/a"",O10=""n/a"",P10=""n/a"",Q10=""n/a"",R10=""n/a""),""X"","""")" +"VLOOKUP($M19,'[1]3-Produção'!$A$124:$C$145,2,FALSE)" +"SUMPRODUCT(N5:N23,O5:O23)/O24" +"SUM(O5:O23)" +"SUMPRODUCT(C5:C69,E5:E69)/E70" +"SUM(D5:D69)" +"IF(ISNA(VLOOKUP($A72,'[1]4-Disponibilidade'!$A$8:$C$102,2,FALSE))=TRUE,""n/a"",VLOOKUP($A72,'[1]4-Disponibilidade'!$A$8:$C$102,2,FALSE))" +"IF(OR(C79=0,E79=0),""n/a"",E79/C79*100)" +"IF(ISNA(VLOOKUP($B79,'[1]4-Disponibilidade'!$A$8:$C$102,2,FALSE))=TRUE,""n/a"",VLOOKUP($B79,'[1]4-Disponibilidade'!$A$8:$C$102,2,FALSE))" +"SUMPRODUCT(C72:C87,E72:E87)/E88" +"SUM(D72:D87)" +"SUMPRODUCT(C90:C99,E90:E99)/E100" +"SUM(D90:D99)" +"IF(ISNA(VLOOKUP($A102,'[1]3-Produção'!$A$9:$C$104,2,FALSE))=TRUE,""n/a"",VLOOKUP($A102,'[1]3-Produção'!$A$9:$C$104,2,FALSE))" +"SUMPRODUCT(C102:C104,E102:E104)/E105" +"SUM(D102:D104)" +"(SUMPRODUCT(C5:C69,E5:E69)+SUMPRODUCT(C72:C87,E72:E87)+SUMPRODUCT(C90:C99,E90:E99)+SUMPRODUCT(C102:C104,E102:E104))/E107" +"D70+D88+D100+D105" +"IF(F35+F72+S35+S72=1,""Ok"",""Wrong"")" +"IF(I35+I72+V35+V72=235472,""Ok"",""Wrong"")" +"C4-B4" +"28.52/100" +"89.37/100" +"36.81/100" +"59.33/100" +"E5" +"E5" +"AE21/$AE$25" +"0.429+0.198+0.04" +"SUM(AB21:AB24)" +"28.52/100" +"89.37/100" +"36.81/100" +"59.33/100" +"C47-B47" +"C41*100" +"C42*100" +"C43*100" +"C44*100" +"C45*100" +"E41*100" +"E42*100" +"E43*100" +"E44*100" +"E45*100" +"G41*100" +"G42*100" +"G43*100" +"G44*100" +"G45*100" +"I41*100" +"I42*100" +"I43*100" +"I44*100" +"I45*100" +"B5+1" +"SUM(B6:B9)" +"B6/8760*1000" +"IF(OR(C14=0,B14=0),0,C14/B14-1)" +"208446.1+96.36" +"217070.6+499.3" +"225761+1165" +"239667.2+1769.52" +"241257+77+994" +"34000.69+137099.86+27431.68+49925.81" +"SUM(B34:B36)" +"B34/8760*1000" +"SUM(B49:B50)" +"F49/8760*1000" +"IF(B18-B43-B56>1,""Check"","""")" +"319+1361+1037+657" +"319+1361+1387+657" +"316.2+1361+1387+657" +"219.3+1370.1+1412+657" +"219.3+1338.1+412+1412+657" +"B18" +"B28" +"B66" +"B3+1" +"Summary!B40" +"SUM(B5:B7)" +"Summary!B14" +"SUM(B10:B13)" +"Summary!F54" +"SUM(B16:B17)" +"IF(B8+B18-B14<>2,B8+B18-B14,0)" +"IF(C8+C18-C14<>1,C8+C18-C14,0)" +"F5+G5+H5+J5+K5" +"B5-C5" +"VLOOKUP(A5,[1]TransGas!$E$258:$AD$760,23,FALSE)" +"VLOOKUP(A5,[1]Storage!$B$3:$Q$2096,11,FALSE)*1000" +"VLOOKUP(A5,[1]Storage!$B$3:$Q$2096,13,FALSE)*1000" +"VLOOKUP(A5,[1]Storage!$B$3:$Q$2096,14,FALSE)*1000" +"I5+30000" +"VLOOKUP(A5,'[2]WEI Daily_Actuals'!$A$2462:$AI$3435,35,FALSE)" +"SUM(E4:F4,H4:J4)" +"B4-C4" +"C3+C5+C7+C9+C12+C14+C16" +"SUM(C19:N19)" +"C19+C20" +"SUM(O19:O20)" +"(D34/D36)+D41+D44" +"(D35/D36)+D42+D45" +"C3+C5+C7+C9+C12+C14+C16" +"SUM(C19:N19)" +"C19+C20" +"SUM(O19:O20)" +"(D30/D32)+D37+D40" +"(D31/D32)+D38+D41" +"NOW()" +"SUM(AJ5:AJ172)" +"SUM(B6:B175)" +"SUM(AX6:AX172)" +"SUM(CS6:CS5314)" +"SUM(DQ6:DQ5186)" +"INDEX(EOLArray,MATCH($A6,EOLColumn,0),MATCH($AF$5,EOLRow,0))+CT6" +"INDEX(M1SHEET,MATCH($A6,M1COLUMN,0),MATCH($AG$5,M1ROW,0))" +"AVERAGE(C6:C14)" +"INDEX(EOLArray,MATCH($A6,EOLColumn,0),MATCH($AF$19,EOLRow,0))+EQ6" +"INDEX(M1SHEET,MATCH($A6,M1COLUMN,0),MATCH($AG$14,M1ROW,0))" +"INDEX(EOLArray,MATCH($A6,EOLColumn,0),MATCH($AF$20,EOLRow,0))+GI6" +"INDEX(M1SHEET,MATCH($A6,M1COLUMN,0),MATCH($AG$17,M1ROW,0))" +"INDEX(EOLArray,MATCH($A6,EOLColumn,0),MATCH($AF$13,EOLRow,0))+FE6" +"INDEX(M1SHEET,MATCH($A6,M1COLUMN,0),MATCH($AG$13,M1ROW,0))" +"INDEX(EOLArray,MATCH($A6,EOLColumn,0),MATCH($AF$12,EOLRow,0))+EB6+DQ6" +"INDEX(M1SHEET,MATCH($A6,M1COLUMN,0),MATCH($AG$15,M1ROW,0))" +"INDEX(M1SHEET,MATCH($A6,M1COLUMN,0),MATCH($AG$31,M1ROW,0))" +"INDEX(EOLArray,MATCH($A6,EOLColumn,0),MATCH($AF$2,EOLRow,0))+BE6+DF6" +"INDEX(M1SHEET,MATCH($A6,M1COLUMN,0),MATCH($AG$3,M1ROW,0))" +"INDEX(M1SHEET,MATCH($A6,M1COLUMN,0),MATCH($AG$28,M1ROW,0))" +"INDEX(EOLArray,MATCH($A6,EOLColumn,0),MATCH($AF$18,EOLRow,0))+$BE6+$CK6+$CS6+$DQ6" +"INDEX(M1SHEET,MATCH($A6,M1COLUMN,0),MATCH($AG$2,M1ROW,0))" +"B6+E6+H6+K6+N6+S6" +"(CK6+BE6+BR6+DQ6)*AM6" +"(AO6)*(AM6)" +"(AN6+AO6)*(AM6)" +"INDEX(M1SHEET,MATCH($AI6,M1COLUMN,0),MATCH($AG$38,M1ROW,0))" +"BS6" +"BR6" +"SUM(AX6:BE6)+SUM(BI6:BP6)+SUM(DU6:DZ6)+SUM(BW6:CI6)" +"IF(AX$2<=$A6,IF(AX$3>=$A6,(AX$4/1.055056),0),0)*($AI7-$AI6)/10000" +"SUM(AX6:BD6)*AM6" +"SUM(BI6:BP6)" +"SUM(AX6:BF6)+DF6" +"IF(BW$2<=$A6,IF(BW$3>=$A6,(BW$4),0),0)*($AI7-$AI6)/10000" +"SUM(BW6:CI6)+DQ6" +"SUM(CN6:CQ6)*AL6" +"SUM(CX6:DD6)" +"SUM(DL6:DO6)*AL6" +"SUM(DS6:DZ6)*AM6" +"SUM(EI6:EN6)" +"EP6*AM6" +"FD6*AM6" +"FS6*AM6" +"GH6*AM6" +"AVERAGE(C6:C7)" +"AVERAGE(C8:C14)" +"AVERAGE(C15:C26)" +"AVERAGE(C15:C19)" +"NOW()" +"SUM(AI5:AI172)" +"SUM(B6:B175)" +"SUM(AW6:AW172)" +"SUM(CR6:CR5314)" +"SUM(DP6:DP5186)" +"INDEX(PrnArray,MATCH($A6,PrnColumn,0),MATCH($AE$19,PrnRow,0))+EP6" +"INDEX(M1SHEET,MATCH($A6,M1COLUMN,0),MATCH($AF$14,M1ROW,0))" +"AVERAGE(C6:C14)" +"INDEX(PrnArray,MATCH($A6,PrnColumn,0),MATCH($AF$47,PrnRow,0))+HL6" +"INDEX(M1SHEET,MATCH($A6,M1COLUMN,0),MATCH($AF$6,M1ROW,0))" +"INDEX(PrnArray,MATCH($A6,PrnColumn,0),MATCH($AE$11,PrnRow,0))" +"INDEX(M1SHEET,MATCH($A6,M1COLUMN,0),MATCH($AF$20,M1ROW,0))" +"INDEX(PrnArray,MATCH($A6,PrnColumn,0),MATCH($AE$21,PrnRow,0))+FS6" +"INDEX(M1SHEET,MATCH($A6,M1COLUMN,0),MATCH($AF$10,M1ROW,0))" +"INDEX(PrnArray,MATCH($A6,PrnColumn,0),MATCH($AE$40,PrnRow,0))+AJ6" +"INDEX(M1SHEET,MATCH($A6,M1COLUMN,0),MATCH($AF$26,M1ROW,0))" +"INDEX(PrnArray,MATCH($A6,PrnColumn,0),MATCH($AE$2,PrnRow,0))+$BE6+$DE6" +"INDEX(M1SHEET,MATCH($A6,M1COLUMN,0),MATCH($AF$3,M1ROW,0))" +"INDEX(M1SHEET,MATCH($A6,M1COLUMN,0),MATCH($AF$28,M1ROW,0))" +"INDEX(PrnArray,MATCH($A6,PrnColumn,0),MATCH($AE$18,PrnRow,0))+INDEX(optsArray,MATCH($A6,optsColumn,0),MATCH($AE$18,optsRow,0))+$BE6+$CJ6+$CR6+$DP6" +"INDEX(M1SHEET,MATCH($A6,M1COLUMN,0),MATCH($AF$2,M1ROW,0))" +"H6+K6+Q6" +"(BE6+BQ6+CJ6+DP6)*AL6" +"(AN6)*(AL6)" +"(AM6+AN6)*(AL6)" +"INDEX(M1SHEET,MATCH($AH6,M1COLUMN,0),MATCH($AF$38,M1ROW,0))" +"BR6" +"BQ6" +"SUM(AW6:BD6)+SUM(BH6:BO6)+SUM(DT6:DY6)+SUM(BV6:CH6)" +"IF(AW$2<=$A6,IF(AW$3>=$A6,(AW$4/1.055056),0),0)*($AH7-$AH6)/10000" +"SUM(AW6:BD6)*AL6" +"SUM(BH6:BO6)" +"IF(BV$2<=$A6,IF(BV$3>=$A6,(BV$4),0),0)*($AH7-$AH6)/10000" +"SUM(BV6:CH6)*$AL6" +"SUM(CM6:CP6)*AL6" +"SUM(CW6:DC6)*$AL6" +"SUM(DK6:DN6)*AL6" +"DP6+((SUM(DR6:DY6)))" +"EA6*AL6" +"SUM(EH6:EM6)" +"EO6*AL6" +"FC6*AL6" +"FR6*AL6" +"GG6*AL6" +"GV6*AL6" +"HK6*AL6" +"AVERAGE(C6:C7)" +"AVERAGE(C8:C14)" +"AVERAGE(C15:C26)" +"AVERAGE(C15:C19)" +"MONTH(C3)" +"SUM(E44:AM44,E36:AM36)" +"""CDN""&E8" +"""US""&AA8" +"(W9-Y9)*S9" +"[2]January!J8+[2]February!J8+[2]March!J8" +"[2]April!J8+[2]May!J8+[2]June!J8" +"[2]December!J8" +"[2]July!J8+[2]August!J8+[2]September!J8" +"[2]October!J8+[2]November!J8+[2]December!J8" +"M9+I9+G9+O9" +"S9*W9" +"AM9-AQ9" +"[2]January!I8+[2]February!I8+[2]March!I8" +"[2]April!I8+[2]May!I8+[2]June!I8" +"[2]December!I8" +"[2]July!I8+[2]August!I8+[2]September!I8" +"[2]October!I8+[2]November!I8+[2]December!I8" +"Q12-AO12" +"[2]January!J11" +"[2]Q1!V18" +"[2]January!I11" +"SUM(E9:E14)" +"C9" +"[2]January!J44+[2]February!J44+[2]March!J44" +"[2]April!J44+[2]May!J46+[2]June!J36" +"[2]July!J36+[2]August!J40" +"[2]January!I44+[2]February!I44+[2]March!I44" +"[2]April!I44+[2]May!I46+[2]June!I36" +"[2]July!I36+[2]August!I40" +"SUM(E32:E34)" +"[2]August!J49" +"[2]August!I49" +"SUM([2]August!J50:J51)" +"SUM([2]August!I50:I51)" +"SUM([2]August!J52:J53)" +"SUM([2]August!I52:I53)" +"E16" +"E27" +"E36" +"E44" +"G53" +"G53/q1fx" +"AA54*q1fx" +"IF($C$3>='[2]Facility Charge'!$B93,AE54/q2fx,0)" +"IF($C$3>='[2]Facility Charge'!$B184,AI54/q2fx,0)" +"IF($C$3>='[2]Facility Charge'!$B276,AK54/q3fx,0)" +"'[2]Facility Charge'!J7*-1" +"-'[2]Facility Charge'!G5" +"'[2]Facility Charge'!G26*-1" +"LOOKUP($AO$3,'[2]Facility Charge'!$M$9:$M$20,'[2]Facility Charge'!N9:N20)*-1" +"'[2]Facility Charge'!G38*-1" +"'[2]Facility Charge'!$G$50*-1" +"SUM(E49:E54)" +"[14]PriceAlberta!B5" +"[14]AlbertaIndex!$B3" +"[14]PriceBC!$B3" +"[14]BCIndex!$B3" +"[14]OptionsIndex!$B3" +"[14]Straddle!$B3" +"'[14]US $'!$B3" +"[14]PriceAlberta!$C3" +"[14]AlbertaIndex!$C3" +"[14]PriceBC!$C3" +"[14]BCIndex!$C3" +"[14]OptionsIndex!$C3" +"[14]Straddle!$C3" +"'[14]US $'!$C3" +"'[14]US $'!B3" +"[14]PriceAlberta!B6" +"[14]AlbertaIndex!B6" +"[15]PriceBC!B6" +"[15]BCIndex!B6" +"[14]Options!B6" +"A4" +"[14]PriceAlberta!$R15" +"[14]AlbertaIndex!$R15" +"IF(G18=0,0,G14/G18)" +"[14]PriceBC!$R15" +"[14]BCIndex!$R15" +"'[14]Price - East '!$R15" +"[14]OptionsIndex!$R15" +"[14]Straddle!$R15" +"'[14]US $'!$R15" +"[14]PriceAlberta!L16/100" +"[14]AlbertaIndex!L16/100" +"+E14+C14" +"+[14]PriceBC!$R16" +"+[14]BCIndex!$R16" +"'[14]Price - East '!H16/100" +"+[14]OptionsIndex!$R16" +"+[14]Straddle!$R16" +"+Y14+#REF!" +"+G14+M14+#REF!" +"+'[14]US $'!$R16" +"#REF!+E14+AE14+AG14+I14+K14+W14+Y14" +"[14]PriceAlberta!M16/100" +"[14]AlbertaIndex!M16/100" +"'[14]Price - East '!I16/100" +"[14]PriceAlberta!N16/1000" +"[14]AlbertaIndex!N16/1000" +"'[14]Price - East '!J16/1000" +"[14]PriceAlberta!O16/100" +"[14]AlbertaIndex!O16/100" +"'[14]Price - East '!K16/100" +"[14]PriceAlberta!$R17" +"[14]AlbertaIndex!$R17" +"[14]PriceBC!$R17" +"[14]BCIndex!$R17" +"'[14]Price - East '!$R17" +"[14]OptionsIndex!$R17" +"[14]Straddle!$R17" +"'[14]US $'!$R17" +"[14]PriceAlberta!$S14+[14]PriceAlberta!$Y16" +"[14]AlbertaIndex!$S14+[14]AlbertaIndex!$Y16" +"[14]PriceBC!$S14+[14]PriceBC!$Y16" +"[14]BCIndex!$S14+[14]BCIndex!$Y16" +"'[14]Price - East '!$S14+'[14]Price - East '!$Y16" +"[14]OptionsIndex!$S14+[14]OptionsIndex!$Y16" +"[14]Straddle!$S14+[14]Straddle!$Y16" +"'[14]US $'!$S14+'[14]US $'!$Y16" +"[14]PriceAlberta!$T14+[14]PriceAlberta!$Y17" +"[14]AlbertaIndex!$T14+[14]AlbertaIndex!$Y17" +"[14]PriceBC!$T14+[14]PriceBC!$Y17" +"[14]BCIndex!$T14+[14]BCIndex!$Y17" +"'[14]Price - East '!$T14+'[14]Price - East '!$Y17" +"[14]OptionsIndex!$T14+[14]OptionsIndex!$Y17" +"[14]Straddle!$T14+[14]Straddle!$Y17" +"'[14]US $'!$T14+'[14]US $'!$Y17" +"SUM(C20:C21)" +"[14]PriceAlberta!$S24+[14]PriceAlberta!$Y16" +"[14]AlbertaIndex!$S24+[14]AlbertaIndex!$Y16" +"[14]PriceBC!$S24+[14]PriceBC!$Y16" +"[14]BCIndex!$S24+[14]BCIndex!$Y16" +"'[14]Price - East '!$S24+'[14]Price - East '!$Y16" +"[14]OptionsIndex!$S24+[14]OptionsIndex!$Y16" +"[14]Straddle!$S24+[14]Straddle!$Y16" +"'[14]US $'!$S24+'[14]US $'!$Y16" +"[14]PriceAlberta!$T24+[14]PriceAlberta!$Y17" +"[14]AlbertaIndex!$T24+[14]AlbertaIndex!$Y17" +"[14]PriceBC!$T24+[14]PriceBC!$Y17" +"[14]BCIndex!$T24+[14]BCIndex!$Y17" +"'[14]Price - East '!$T24+'[14]Price - East '!$Y17" +"[14]OptionsIndex!$T24+[14]OptionsIndex!$Y17" +"[14]Straddle!$T24+[14]Straddle!$Y17" +"'[14]US $'!$T24+'[14]US $'!$Y17" +"-C27+C22" +"E29+A29" +"Y29+#REF!" +"[14]PriceAlberta!$M30/1" +"[14]AlbertaIndex!$M30/1" +"(+E34+C34)" +"[14]PriceBC!$M30/1" +"[14]BCIndex!$M30/1" +"[14]PipeBook!$M30/1" +"[14]PipeBookIndex!$M30/1" +"[14]Options!$M30/1+[14]OptionsProp!M30" +"[14]OptionsIndex!$M30/1" +"[14]Straddle!$M30/1" +"(+U34+W34+Y34)" +"M34+G34+AA34+S34" +"'[14]US $'!$M30/1" +"[14]Options!$M31/1+[14]OptionsProp!$M31/1" +"SUM(C34:C36)" +"A4" +"(AC40-('[14]Orig Sched'!Q181*1000))+4" +"+[14]PriceAlberta!$B60/1" +"+[14]AlbertaIndex!$B60/1" +"+[14]PriceBC!$B60/1" +"+[14]BCIndex!$B60/1" +"+[14]PipeBook!$B60/1" +"+[14]PipeBookIndex!$B60/1" +"+[14]Options!$B60/1+[14]OptionsProp!$B60/1" +"+[14]OptionsIndex!$B60/1" +"+[14]Straddle!$B60/1" +"+'[14]US $'!$B60/1" +"(AL40-'[14]Orig Sched'!O185)*0" +"+'[14]Orig Sched'!Q16" +"[14]PriceAlberta!B53" +"[14]AlbertaIndex!B53" +"+[14]PriceBC!B53" +"+[14]BCIndex!B53" +"[14]PipeBook!B53" +"[14]PipeBookIndex!B53" +"[14]Options!B53+[14]OptionsProp!B53" +"+[14]OptionsIndex!B53" +"+[14]Straddle!B53" +"'[14]US $'!B53" +"+'[14]Orig Sched'!Q12*1000" +"[14]PriceAlberta!$B47" +"[14]AlbertaIndex!$B47" +"+[14]PriceBC!B47" +"[14]BCIndex!$B47" +"[14]PipeBook!$B47" +"[14]PipeBookIndex!$B47" +"[14]Options!$B47+[14]OptionsProp!$B47" +"[14]OptionsIndex!$B47" +"([14]Straddle!$B47)" +"'[14]US $'!$B47" +"([14]BCIndex!$B48)/1" +"[14]BCIndex!$B49/1" +"[14]OptionsIndex!$B49/1" +"[14]Straddle!$B49/1" +"[14]PriceAlberta!$B51+[14]PriceAlberta!$B54" +"[14]AlbertaIndex!$B51+[14]AlbertaIndex!$B54" +"+[14]PriceBC!B51+[14]PriceBC!B54" +"[14]BCIndex!$B51+[14]BCIndex!$B54" +"[14]PipeBook!$B51+[14]PipeBook!$B54" +"[14]PipeBookIndex!$B51+[14]PipeBookIndex!$B54" +"[14]Options!$B51+[14]Options!$B54+[14]OptionsProp!$B51+[14]OptionsProp!$B54" +"[14]OptionsIndex!$B51+[14]OptionsIndex!$B54" +"+[14]Straddle!B51+[14]Straddle!B54" +"'[14]US $'!$B51+'[14]US $'!$B54" +"+[14]PriceAlberta!$B55/1" +"+[14]AlbertaIndex!$B55/1" +"+[14]PriceBC!$B55/1" +"+[14]BCIndex!$B55/1" +"+[14]PipeBook!$B55/1" +"+[14]PipeBookIndex!$B55/1" +"+[14]Options!$B55/1+[14]OptionsProp!$B55/1" +"+[14]OptionsIndex!$B55/1" +"+[14]Straddle!$B55/1" +"+'[14]US $'!$B55/1" +"[14]PriceAlberta!$B67/1" +"[14]AlbertaIndex!$B67/1" +"[14]PriceBC!$B67/1" +"[14]BCIndex!$B67/1" +"[14]PipeBook!$B67/1" +"[14]PipeBookIndex!$B67/1" +"[14]Options!$B67/1+[14]OptionsProp!$B67/1" +"[14]OptionsIndex!$B67/1" +"[14]Straddle!$B67/1" +"'[14]US $'!$B67/1" +"SUM(C42:C51)" +"SUM(AL43:AL51)" +"+[14]PriceAlberta!$B63/1" +"+[14]AlbertaIndex!$B63/1" +"+[14]PriceBC!$B63/1" +"+[14]BCIndex!$B63/1" +"+[14]PipeBook!$B63/1" +"+[14]PipeBookIndex!$B63/1" +"+[14]Options!$B63/1+[14]OptionsProp!$B63/1" +"+[14]OptionsIndex!$B63/1" +"+[14]Straddle!$B63/1" +"+'[14]US $'!$B63/1" +"+AC53/AE53" +"(+[14]PriceAlberta!$B62+[14]PriceAlberta!$B70+[14]PriceAlberta!$B66)/1" +"(+[14]AlbertaIndex!$B62+[14]AlbertaIndex!$B70+[14]AlbertaIndex!$B66)/1" +"(+[14]PriceBC!$B62+[14]PriceBC!$B70+[14]PriceBC!$B66)/1" +"(+[14]BCIndex!$B62+[14]BCIndex!$B70+[14]BCIndex!$B66)/1" +"[14]PipeBook!$B62+[14]PipeBook!$B70+[14]PipeBook!$B66/1" +"[14]PipeBookIndex!$B62+[14]PipeBookIndex!$B70+[14]PipeBookIndex!$B66/1" +"(+[14]Options!$B62+[14]Options!$B70+[14]Options!$B66)/1+(+[14]OptionsProp!$B62+[14]OptionsProp!$B70+[14]OptionsProp!$B66)/1" +"(+[14]OptionsIndex!$B62+[14]OptionsIndex!$B70+[14]OptionsIndex!$B66)/1" +"(+[14]Straddle!$B62+[14]Straddle!$B70+[14]Straddle!$B66)/1" +"(+'[14]US $'!$B62+'[14]US $'!$B70+'[14]US $'!$B66)/1" +"C40+C52+C53+C54" +"+G55-G40" +"AC55-AC40" +"([14]PipeBook!M30/[14]SpotRates!D36)-([14]PipeBook!M30/[14]SpotRates!J2)+([14]PipeBookIndex!M30/[14]SpotRates!D36)-([14]PipeBookIndex!M30/[14]SpotRates!J2)+([14]PriceAlberta!M30/[14]SpotRates!D36)-([14]PriceAlberta!M30/[14]SpotRates!J2)+([14]AlbertaIndex!M30/[14]SpotRates!D36-[14]AlbertaIndex!M30/[14]SpotRates!J2)+([14]PriceBC!M30/[14]SpotRates!D36)-([14]PriceBC!M30/[14]SpotRates!J2)+([14]Options!M30/[14]SpotRates!D36)-([14]Options!M30/[14]SpotRates!J2)+([14]BCIndex!M30/[14]SpotRates!D36)-([14]BCIndex!M30/[14]SpotRates!J2)+([14]OptionsIndex!M30/[14]SpotRates!D36)-([14]OptionsIndex!M30/[14]SpotRates!J2)+(AC55/[14]SpotRates!D36-DPR!AC55/[14]SpotRates!F36)-1752087+904550+193368+249329-368553+3744+142167+842254-24732-1013391+590229+881518-2176+568557+5+45241-19228-1274147+755265" +"AE55+AE57" +"A4" +"+([14]PriceAlberta!$E19/1)" +"+([14]AlbertaIndex!$E19/1)" +"+([14]PriceBC!$E19/1)" +"+([14]BCIndex!$E19/1)" +"+[14]PipeBook!$E19/1" +"+[14]PipeBookIndex!$E19/1" +"+([14]Options!$E19/1)+([14]OptionsProp!$E19/1)" +"+([14]OptionsIndex!$E19/1)" +"+([14]Straddle!$E19/1)" +"+('[14]US $'!$E19/1)" +"([14]PriceAlberta!$B58+[14]PriceAlberta!$B64)/1" +"([14]AlbertaIndex!$B58+[14]AlbertaIndex!$B64)/1" +"([14]PriceBC!$B58+[14]PriceBC!B64)/1" +"([14]BCIndex!$B58)/1+[14]BCIndex!B64" +"([14]PipeBook!$B58+[14]PipeBook!$B64)/1" +"[14]PipeBookIndex!$B58+[14]PipeBookIndex!$B64/1" +"([14]Options!$B58+[14]Options!$B64)/1+([14]OptionsProp!$B58+[14]OptionsProp!$B64)/1" +"([14]OptionsIndex!$B58)/1+[14]OptionsIndex!B64" +"([14]Straddle!$B58)/1+[14]Straddle!B64" +"('[14]US $'!$B58+'[14]US $'!$B64)/1" +"[14]PipeBook!$B59+[14]PipeBook!$B65/1" +"C61-SUM(C62:C63)" +"C35+C53-C66" +"+[14]PriceAlberta!$E26/1" +"+[14]AlbertaIndex!$E26/1" +"+[14]PriceBC!$E26/1" +"+[14]BCIndex!$E26/1" +"+[15]PriceBC!$E26/1" +"+[14]PipeBookIndex!$E26/1" +"+[14]Options!$E26/1+[14]OptionsProp!$E26/1" +"+[14]OptionsIndex!$E26/1" +"+[14]Straddle!$E26/1" +"AA35+AA53-AA66" +"+'[14]US $'!$E26/1" +"Y35+Y53-Y66" +"+[14]PriceAlberta!$E36/1" +"+[14]AlbertaIndex!$E36/1" +"+[14]PriceBC!$E36/1" +"+[14]BCIndex!$E36/1" +"+[14]PipeBook!$E36/1" +"+[14]PipeBookIndex!$E36/1" +"+[14]Options!$E36/1+[14]OptionsProp!$E36/1" +"+[14]OptionsIndex!$E36/1" +"+[14]Straddle!$E36/1" +"+'[14]US $'!$E36/1" +"60000-41867.65" +"C68-SUM(C65:C67)+([14]PriceAlberta!B67/1)*0" +"C37+C55" +"E68-SUM(E65:E67)+([14]AlbertaIndex!B67/1)*0" +"K68-SUM(K65:K67)+([14]PriceAlberta!L67/1000)*0" +"O68-SUM(O65:O67)+([14]PipeBook!F67/1000)*0" +"Q68-SUM(Q65:Q67)+([14]PipeBookIndex!L67/1000)*0" +"U68-SUM(U65:U67)+([15]PriceAlberta!L67/1000)*0" +"U68-SUM(U65:U67)+([14]PriceAlberta!L67/1000)*0" +"Y68-SUM(Y65:Y67)+([14]PriceAlberta!T67/1)*0" +"AC68-SUM(AC65:AC67)+([14]PriceAlberta!D67/1000)*0" +"AE68-SUM(AE65:AE67)+([14]PriceAlberta!B67/1000)*0" +"AE37+AE55+AE57" +"AG68-SUM(AG65:AG67)+([14]PriceAlberta!H67/1)*0" +"Y68-SUM(Y65:Y67)+([14]PriceAlberta!P67/1000)*0" +"AL68-SUM(AL65:AL67)+([14]PriceAlberta!R67/1000)*0" +"168514520+8661616+43676513+1288188-314638+22860477" +"41118431+73148-6106096" +"2445462" +"1874817" +"-17814386" +"2269991" +"-258361-3201759" +"283109-2559547" +"-2862384" +"SUM(C74:C76)-C68+C71" +"SUM(U74:U76)-U68+U71" +"SUM(Y74:Y76)-Y68+Y71" +"A4" +"C65-216885420+6242588-8855818+70437996" +"E65-32238676-67774+10218932" +"I65-1292610" +"K65-851187" +"O65+6885234" +"Q65-1307361" +"U65-15432666-79266000" +"W65-292010+2099743" +"Y65+7671729" +"AE65-165996029" +"+AW74/AV74" +"+C66--9399999-9400000" +"+E66" +"I66+0" +"AE66--7066522-6472964" +"+'[14]US $'!E19" +"+'[14]US $'!I28" +"C67-13367228-7530776+9170456-83898473" +"E67-8879755-5374-4112836" +"I67-1152852" +"K67-1023630" +"O67+10929152" +"Q67-962630" +"U67--15691027+82467759" +"W67--8901+459804" +"Y67-4809345" +"AE67-1216320-2155923" +"-'[14]US $'!B58" +"-[14]PriceAlberta!B58-[14]AlbertaIndex!B58-[14]PipeBook!B58-[14]PipeBookIndex!B58-[14]PriceBC!B58-[14]BCIndex!B58-[14]Options!B58-[14]OptionsIndex!B58-[14]Straddle!B58-[14]OptionsProp!B58" +"-'[14]US $'!B64" +"-[14]PriceAlberta!B64-[14]PriceBC!B64-[14]Options!B64" +"(G77/[14]SpotRates!J1)*0" +"(M77/[14]SpotRates!J1)*0" +"IF(S77=0,0,(S77/[15]SpotRates!P1)*0)" +"(AA77/[14]SpotRates!P1)*0" +"(AC77/[15]SpotRates!J1)*0" +"(G80-G78)*0" +"G77/[14]SpotRates!D36" +"M77/[14]SpotRates!D36" +"S77/[14]SpotRates!D36" +"Y77/[14]SpotRates!D36" +"AA77/[14]SpotRates!D36" +"AC77/[14]SpotRates!D36" +"-'[14]US $'!B59" +"-[14]PriceAlberta!B59-[14]AlbertaIndex!B59-[14]PipeBook!B59-[14]PipeBookIndex!B59-[14]PriceBC!B59-[14]BCIndex!B59-[14]Options!B59-[14]OptionsIndex!B59-[14]Straddle!B59-[14]OptionsProp!B59" +"-'[14]US $'!B65" +"-[14]PriceAlberta!B65-[14]PriceBC!B65-[14]Options!B65" +"SUM(AV74:AV81)" +"C40-C105" +"SUM(C95:C97)+C83-C98" +"C68-C103" +"SUM(U95:U97)+U83-U98" +"SUM(U95:U97)+U83-U98" +"(SUM(AE95:AE97)+AE83-AE98)" +"AE68-AE103-AE57" +"SUM(I95:I97)+I83-I98" +"SUM(Y95:Y97)+Y83-Y98" +"G98/[14]SpotRates!B36" +"S98/[15]SpotRates!N36" +"AA98/[14]SpotRates!T36" +"AC98/[15]SpotRates!F36" +"G101-G99" +"#REF!" +"AE98" +"+M98+G98" +"+S98+M98+G98" +"180063299.360258-AE122" +"[13]Input!K44" +"+[13]Input!$K$44" +"NOW()" +"+[13]Input!$K$45" +"IF(U$4=[13]Input!$K$44,[13]West!$L$71-[13]West!$L$59,"""")" +"SUM(U6:AY6)-HLOOKUP([13]Input!$K$44,$U$4:$AY$63,3,FALSE)" +"SUM(U6:AY6)" +"+I6-H6" +"IF(U$4=[13]Input!$K$44,[13]Explanation!$G$11+[13]Explanation!$G$19+[13]Explanation!$G$8+[13]Explanation!$G$13,"""")" +"SUM(U7:AY7)-HLOOKUP([13]Input!$K$44,$U$4:$AY$63,4,FALSE)-H20" +"SUM(U7:AY7)-I20" +"+'[13]Cand P&L'!I68" +"IF(U$4=[13]Input!$K$44,[13]Explanation!$G$7+[13]Explanation!$G$12,"""")" +"SUM(U8:AY8)-HLOOKUP([13]Input!$K$44,$U$4:$AY$63,5,FALSE)" +"+I63" +"IF(U$4=[13]Input!$K$44,[13]Explanation!$G$6+[13]Explanation!$G$15+[13]Explanation!$G$18,"""")" +"SUM(U9:AY9)-HLOOKUP([13]Input!$K$44,$U$4:$AY$63,6,FALSE)" +"+O7-O8" +"IF(U$4=[13]Input!$K$44,U18-SUM(U5:U8)-SUM(U10:U17),"""")" +"SUM(U10:AY10)-HLOOKUP([13]Input!$K$44,$U$4:$AY$63,7,FALSE)" +"[13]West!$E$50" +"IF(U$4=[13]Input!$K$44,[13]West!$C$50,"""")" +"SUM(U11:AY11)-HLOOKUP([13]Input!$K$44,$U$4:$AY$63,8,FALSE)" +"IF(U$4=[13]Input!$K$44,[13]West!$E$64-[13]West!$L$64,"""")" +"SUM(U12:AY12)-HLOOKUP([13]Input!$K$44,$U$4:$AY$63,9,FALSE)" +"IF(U$4=[13]Input!$K$44,[13]West!$E$65-[13]West!$L$65,"""")" +"IF(U$4=[13]Input!$K$44,[13]West!$E$66-[13]West!$L$66,"""")" +"+[13]West!$E$71" +"+[13]West!E73" +"+O14/P14" +"SUM(U15:AY15)-HLOOKUP([13]Input!$K$44,$U$4:$AY$63,12,FALSE)" +"+[13]BC!$E$32" +"+[13]BC!E34" +"IF(U$4=[13]Input!$K$44,[13]West!$E$67-[13]West!$L$67,"""")" +"+'[13]BC-TRANS'!$E$32" +"+'[13]BC-TRANS'!E34" +"$I$17" +"+[13]West!$L$71-[13]West!L59-H20" +"+[13]West!$E$71-[13]West!E59-I20" +"+[13]Term_GD!$E$32" +"+[13]Term_GD!E34" +"IF(U4=[13]Input!$K$44,[13]West!$E$71-[13]West!$E$59+$I$17,"""")" +"+[13]Options_GD!$E$32" +"+[13]Options_GD!E34" +"I20-H20" +"IF(U$4=[13]Input!$K$44,[13]Input!$K$23+[13]Input!$K$24-U17,"""")" +"IF(U$4=[13]Input!$K$44,[13]East!$S$72,"""")" +"SUM(U24:AY24)-HLOOKUP([13]Input!$K$44,$U$4:$AY$63,21,FALSE)" +"IF(U$4=[13]Input!$K$44,U29-U23-U25-U27,"""")" +"SUM(U25:AY25)-HLOOKUP([13]Input!$K$44,$U$4:$AY$63,22,FALSE)" +"IF(U$4=[13]Input!$K$44,[13]Explanation!$A$6+[13]Explanation!$A$13+[13]Explanation!$A$16,"""")" +"SUM(U26:AY26)-HLOOKUP([13]Input!$K$44,$U$4:$AY$63,23,FALSE)" +"SUM(U27:AY27)-HLOOKUP([13]Input!$K$44,$U$4:$AY$63,24,FALSE)" +"IF(U$4=[13]Input!$K$44,[13]East!$F$45+[13]East!$F$49,"""")" +"SUM(H23:H27)" +"+[13]East!$J$72" +"IF(U4=[13]Input!$K$44,[13]East!$J$72,"""")" +"+[13]Power!$E$32" +"+[13]Power!E34" +"SUM(O14:O30)" +"+I63" +"IF(U$4=[13]Input!$K$44,[13]BC!$L$32-U34,"""")" +"[13]BC!L29" +"[13]BC!E29" +"+O31-O32" +"IF(U$4=[13]Input!$K$44,[13]BC!$L$29,"""")" +"SUM(U35:AY35)-HLOOKUP([13]Input!$K$44,$U$4:$AY$63,32,FALSE)-H34" +"SUM(U35:AY35)-I34" +"IF(U$4=[13]Input!$K$44,U38-U33-U36-U34,"""")" +"SUM(U36:AY36)-HLOOKUP([13]Input!$K$44,$U$4:$AY$63,33,FALSE)" +"SUM(H34:H36)" +"IF(U4=[13]Input!$K$44,[13]BC!$E$32,"""")" +"HLOOKUP([13]Input!$K$45,$U$4:$AY$63,42,FALSE)" +"HLOOKUP([13]Input!$K$44,$U$4:$AY$63,42,FALSE)" +"+B45" +"IF(U$4=[13]Input!$K$44,[13]Input!$C$43+[13]Input!$C$44,"""")" +"HLOOKUP([13]Input!$K$45,$U$4:$AY$63,43,FALSE)" +"HLOOKUP([13]Input!$K$44,$U$4:$AY$63,43,FALSE)" +"IF(U$4=[13]Input!$K$44,[13]Input!$C$46+[13]Input!$C$47,"""")" +"IF(BB$4=[13]Input!$K$44,BB50-BB44-BB47-BB45,"""")" +"HLOOKUP([13]Input!$K$45,$U$4:$AY$63,44,FALSE)" +"HLOOKUP([13]Input!$K$44,$U$4:$AY$63,44,FALSE)" +"IF(U$4=[13]Input!$K$44,[13]Input!$C$49+[13]Input!$C$50,"""")" +"HLOOKUP([13]Input!$K$45,$U$4:$AY$63,45,FALSE)" +"HLOOKUP([13]Input!$K$44,$U$4:$AY$63,45,FALSE)" +"IF(U$4=[13]Input!$K$44,[13]Input!$C$52+[13]Input!$C$53+[13]Input!$C$54,"""")" +"SUM(H45:H47)" +"IF(U15=[13]Input!$K$44,[13]BC!$E$32,"""")" +"HLOOKUP([13]Input!$K$45,$U$4:$AY$63,51,FALSE)" +"HLOOKUP([13]Input!$K$44,$U$4:$AY$63,51,FALSE)" +"+A54" +"IF(U$4=[13]Input!$K$44,[13]Input!$K40,"""")" +"IF(BB$4=[13]Input!$K$44,[13]Input!$K37,"""")" +"HLOOKUP([13]Input!$K$45,$U$4:$AY$63,53,FALSE)" +"HLOOKUP([13]Input!$K$44,$U$4:$AY$63,53,FALSE)" +"IF(BB$4=[13]Input!$K$44,[13]Input!$K40,"""")" +"HLOOKUP([13]Input!$K$45,$U$4:$AY$63,55,FALSE)" +"HLOOKUP([13]Input!$K$44,$U$4:$AY$63,55,FALSE)" +"IF(U$4=[13]Input!$K$44,[13]Input!$K39,"""")" +"SUM(,H54,H56,H58)" +"SUM(I40:I58)" +"IF(U$4=[13]Input!$K$44,SUM(U40:U58),"""")" +"+H18+H38+H54+H55+H56+H58+H50" +"IF(U4=[13]Input!$K$44,$I$61+$I$38+$I$29+$I$18+$I$16+$I$20,"""")" +"J1" +"I73" +"SUM(K3:K169)" +"B8" +"SUBTOTAL(9,E8:E10)" +"SUBTOTAL(9,E8:E17)" +"-E16" +"SUBTOTAL(9,E23:E30)" +"SUBTOTAL(9,E23:E34)" +"F40*1.4433" +"-E18" +"E41/1.4433" +"E40+E41" +"F40-F41" +"E31" +"E43-E45" +"E18" +"E31" +"E50+E51" +"G11-H11" +"A1" +"SUBTOTAL(9,J8:J15)" +"K40+J12+J9+J10" +"J25*1.4433" +"A1" +"SUM(J25:J39)" +"J40*J42" +"J44+J16" +"J49/1.4433" +"J49+J52+J53" +"CELL(""filename"",A60)" +"CORREL(D3:D54,E3:E54)" +"SUM(C4:I4)" +"AVERAGE(AG3:AN3)" +"AP3*$AP3" +"AVERAGE(AG3:AH3)-AP3" +"AVERAGE(AM3:AN3)-AP3" +"AVERAGE(AK3:AL3)-AP3" +"IF($B3=AX$2,1,0)" +"SUMPRODUCT($AP$1108:$BC$1108,AP3:BC3)+$BD$1100" +"AA3" +"BE3-BF3" +"SUM(BE727:BE733)" +"A733" +"CORREL(BM734:BM785,BN734:BN785)" +"BM787^2" +"LINEST(AA733:AA1098,AP733:BC1098,TRUE,TRUE)" +"AP1100/AP1101" +"OFFSET($BD$1100,0,-COLUMN(A1))" +"TODAY()" +"SUM(Q8,L8,G8)" +"'West position'!C3" +"SUM('West position'!E3:G3)" +"SUM('West position'!H3:J3)" +"SUM(C8:F8)" +"SUM('West position'!K3:M3)" +"SUM('West position'!N3:P3)" +"SUM('West position'!Q3:S3)" +"SUM('West position'!T3:V3)" +"SUM('West position'!W3:Y3,'West position'!AI3:AK3,'West position'!AU3:AW3,'West position'!BG3:BI3,'West position'!BS3:BU3,'West position'!CE3:CG3,'West position'!CQ3:CS3,'West position'!DC3:DE3,'West position'!DO3:DQ3,'West position'!EA3:EC3,'West position'!EM3:EO3,'West position'!EY3:FA3,'West position'!FK3:FM3)" +"SUM('West position'!Z3:AB3,'West position'!AL3:AN3,'West position'!AX3:AZ3,'West position'!BJ3:BL3,'West position'!BV3:BX3,'West position'!CH3:CJ3,'West position'!CT3:CV3,'West position'!DF3:DH3,'West position'!DR3:DT3,'West position'!ED3:EF3,'West position'!EP3:ER3,'West position'!FB3:FD3,'West position'!FN3:FP3)" +"SUM('West position'!AC3:AE3,'West position'!AO3:AQ3,'West position'!BA3:BC3,'West position'!BM3:BO3,'West position'!BY3:CA3,'West position'!CK3:CM3,'West position'!CW3:CY3,'West position'!DI3:DK3,'West position'!DU3:DW3,'West position'!EG3:EI3,'West position'!ES3:EU3,'West position'!FE3:FG3,'West position'!FQ3:FS3)" +"SUM('West position'!AF3:AH3,'West position'!AR3:AT3,'West position'!BD3:BF3,'West position'!BP3:BR3,'West position'!CB3:CC3,'West position'!CD3,'West position'!CN3:CP3,'West position'!CZ3:DB3,'West position'!DL3,'West position'!DM3,'West position'!DN3,'West position'!DX3:DZ3,'West position'!EJ3:EL3,'West position'!EV3:EX3,'West position'!FH3:FJ3,'West position'!FT3:FV3)" +"SUM('West position'!W5:Y5,'West position'!AI5:AK5,'West position'!AU5:AW5,'West position'!BG5:BI5,'West position'!BS5:BU5,'West position'!CE5:CG5,'West position'!CQ5:CS5,'West position'!DC5:DE5,'West position'!DO5:DQ5,'West position'!EA5:EC5,'West position'!EM5:EO5,'West position'!EY5:FA5,'West position'!FK5:FM5,'West position'!FS5,'West position'!FS5)" +"SUM(C8:C14)" +"B20+B8" +"(C41*10000)*13" +"(D41*10000)*31" +"TODAY()" +"crvDate" +"'P2'!C4" +"AVERAGE('P2'!E4:G4)" +"AVERAGE('P2'!H4:J4)" +"AVERAGE(B4:E4)" +"AVERAGE('P2'!K4:M4)" +"AVERAGE('P2'!N4:P4)" +"AVERAGE('P2'!Q4:S4)" +"AVERAGE('P2'!T4:V4)" +"AVERAGE('P2'!W4:Y4,'P2'!AI4:AK4,'P2'!AU4:AW4,'P2'!BG4:BI4,'P2'!BS4:BU4,'P2'!CE4:CG4,'P2'!CQ4:CS4,'P2'!DC4:DE4,'P2'!DO4:DQ4,'P2'!EA4:EC4,'P2'!EM4:EO4,'P2'!EY4:FA4,'P2'!FK4:FM4)" +"AVERAGE('P2'!Z4:AB4,'P2'!AL4:AN4,'P2'!AX4:AZ4,'P2'!BJ4:BL4,'P2'!BV4:BX4,'P2'!CH4:CJ4,'P2'!CT4:CV4,'P2'!DF4:DH4,'P2'!DR4:DT4,'P2'!ED4:EF4,'P2'!EP4:ER4,'P2'!FB4:FD4,'P2'!FN4:FP4)" +"AVERAGE('P2'!AC4:AE4,'P2'!AO4:AQ4,'P2'!BA4:BC4,'P2'!BM4:BO4,'P2'!BY4:CA4,'P2'!CK4:CM4,'P2'!CW4:CY4,'P2'!DI4:DK4,'P2'!DU4:DW4,'P2'!EG4:EI4,'P2'!ES4:EU4,'P2'!FE4:FG4,'P2'!FQ4:FS4)" +"AVERAGE('P2'!AF4:AH4,'P2'!AR4:AT4,'P2'!BD4:BF4,'P2'!BP4:BR4,'P2'!CB4:CD4,'P2'!CN4:CP4,'P2'!CZ4:DB4,'P2'!DL4:DN4,'P2'!DX4:DZ4,'P2'!EJ4:EL4,'P2'!EV4:EX4,'P2'!FH4:FJ4,'P2'!FT4:FV4)" +"'P2'!C6" +"AVERAGE('P2'!E6:G6)" +"AVERAGE('P2'!H6:J6)" +"AVERAGE('P2'!K6:M6)" +"AVERAGE('P2'!N6:P6)" +"AVERAGE('P2'!Q6:S6)" +"AVERAGE('P2'!T6:V6)" +"AVERAGE('P2'!W6:Y6,'P2'!AI6:AK6,'P2'!AU6:AW6,'P2'!BG6:BI6,'P2'!BS6:BU6,'P2'!CE6:CG6,'P2'!CQ6:CS6,'P2'!DC6:DE6,'P2'!DO6:DQ6,'P2'!EA6:EC6,'P2'!EM6:EO6,'P2'!EY6:FA6,'P2'!FK6:FM6)" +"AVERAGE('P2'!Z6:AB6,'P2'!AL6:AN6,'P2'!AX6:AZ6,'P2'!BJ6:BL6,'P2'!BV6:BX6,'P2'!CH6:CJ6,'P2'!CT6:CV6,'P2'!DF6:DH6,'P2'!DR6:DT6,'P2'!ED6:EF6,'P2'!EP6:ER6,'P2'!FB6:FD6,'P2'!FN6:FP6)" +"AVERAGE('P2'!AC6:AE6,'P2'!AO6:AQ6,'P2'!BA6:BC6,'P2'!BM6:BO6,'P2'!BY6:CA6,'P2'!CK6:CM6,'P2'!CW6:CY6,'P2'!DI6:DK6,'P2'!DU6:DW6,'P2'!EG6:EI6,'P2'!ES6:EU6,'P2'!FE6:FG6,'P2'!FQ6:FS6)" +"AVERAGE('P2'!AF6:AH6,'P2'!AR6:AT6,'P2'!BD6:BF6,'P2'!BP6:BR6,'P2'!CB6:CD6,'P2'!CN6:CP6,'P2'!CZ6:DB6,'P2'!DL6:DN6,'P2'!DX6:DZ6,'P2'!EJ6:EL6,'P2'!EV6:EX6,'P2'!FH6:FJ6,'P2'!FT6:FV6)" +"'P2'!C8" +"AVERAGE('P2'!E8:G8)" +"AVERAGE('P2'!H8:J8)" +"AVERAGE('P2'!K8:M8)" +"AVERAGE('P2'!N8:P8)" +"AVERAGE('P2'!Q8:S8)" +"AVERAGE('P2'!T8:V8)" +"AVERAGE('P2'!W8:Y8,'P2'!AI8:AK8,'P2'!AU8:AW8,'P2'!BG8:BI8,'P2'!BS8:BU8,'P2'!CE8:CG8,'P2'!CQ8:CS8,'P2'!DC8:DE8,'P2'!DO8:DQ8,'P2'!EA8:EC8,'P2'!EM8:EO8,'P2'!EY8:FA8,'P2'!FK8:FM8)" +"AVERAGE('P2'!Z8:AB8,'P2'!AL8:AN8,'P2'!AX8:AZ8,'P2'!BJ8:BL8,'P2'!BV8:BX8,'P2'!CH8:CJ8,'P2'!CT8:CV8,'P2'!DF8:DH8,'P2'!DR8:DT8,'P2'!ED8:EF8,'P2'!EP8:ER8,'P2'!FB8:FD8,'P2'!FN8:FP8)" +"AVERAGE('P2'!AC8:AE8,'P2'!AO8:AQ8,'P2'!BA8:BC8,'P2'!BM8:BO8,'P2'!BY8:CA8,'P2'!CK8:CM8,'P2'!CW8:CY8,'P2'!DI8:DK8,'P2'!DU8:DW8,'P2'!EG8:EI8,'P2'!ES8:EU8,'P2'!FE8:FG8,'P2'!FQ8:FS8)" +"AVERAGE('P2'!AF8:AH8,'P2'!AR8:AT8,'P2'!BD8:BF8,'P2'!BP8:BR8,'P2'!CB8:CD8,'P2'!CN8:CP8,'P2'!CZ8:DB8,'P2'!DL8:DN8,'P2'!DX8:DZ8,'P2'!EJ8:EL8,'P2'!EV8:EX8,'P2'!FH8:FJ8,'P2'!FT8:FV8)" +"'P2'!C10" +"AVERAGE('P2'!E10:G10)" +"AVERAGE('P2'!H10:J10)" +"AVERAGE('P2'!K10:M10)" +"AVERAGE('P2'!N10:P10)" +"AVERAGE('P2'!Q10:S10)" +"AVERAGE('P2'!T10:V10)" +"AVERAGE('P2'!W10:Y10,'P2'!AI10:AK10,'P2'!AU10:AW10,'P2'!BG10:BI10,'P2'!BS10:BU10,'P2'!CE10:CG10,'P2'!CQ10:CS10,'P2'!DC10:DE10,'P2'!DO10:DQ10,'P2'!EA10:EC10,'P2'!EM10:EO10,'P2'!EY10:FA10,'P2'!FK10:FM10)" +"AVERAGE('P2'!Z10:AB10,'P2'!AL10:AN10,'P2'!AX10:AZ10,'P2'!BJ10:BL10,'P2'!BV10:BX10,'P2'!CH10:CJ10,'P2'!CT10:CV10,'P2'!DF10:DH10,'P2'!DR10:DT10,'P2'!ED10:EF10,'P2'!EP10:ER10,'P2'!FB10:FD10,'P2'!FN10:FP10)" +"AVERAGE('P2'!AC10:AE10,'P2'!AO10:AQ10,'P2'!BA10:BC10,'P2'!BM10:BO10,'P2'!BY10:CA10,'P2'!CK10:CM10,'P2'!CW10:CY10,'P2'!DI10:DK10,'P2'!DU10:DW10,'P2'!EG10:EI10,'P2'!ES10:EU10,'P2'!FE10:FG10,'P2'!FQ10:FS10)" +"AVERAGE('P2'!AF10:AH10,'P2'!AR10:AT10,'P2'!BD10:BF10,'P2'!BP10:BR10,'P2'!CB10:CD10,'P2'!CN10:CP10,'P2'!CZ10:DB10,'P2'!DL10:DN10,'P2'!DX10:DZ10,'P2'!EJ10:EL10,'P2'!EV10:EX10,'P2'!FH10:FJ10,'P2'!FT10:FV10)" +"'P2'!C12" +"AVERAGE('P2'!E12:G12)" +"AVERAGE('P2'!H12:J12)" +"AVERAGE('P2'!K12:M12)" +"AVERAGE('P2'!N12:P12)" +"AVERAGE('P2'!Q12:S12)" +"AVERAGE('P2'!T12:V12)" +"AVERAGE('P2'!W12:Y12,'P2'!AI12:AK12,'P2'!AU12:AW12,'P2'!BG12:BI12,'P2'!BS12:BU12,'P2'!CE12:CG12,'P2'!CQ12:CS12,'P2'!DC12:DE12,'P2'!DO12:DQ12,'P2'!EA12:EC12,'P2'!EM12:EO12,'P2'!EY12:FA12,'P2'!FK12:FM12)" +"AVERAGE('P2'!Z12:AB12,'P2'!AL12:AN12,'P2'!AX12:AZ12,'P2'!BJ12:BL12,'P2'!BV12:BX12,'P2'!CH12:CJ12,'P2'!CT12:CV12,'P2'!DF12:DH12,'P2'!DR12:DT12,'P2'!ED12:EF12,'P2'!EP12:ER12,'P2'!FB12:FD12,'P2'!FN12:FP12)" +"AVERAGE('P2'!AC12:AE12,'P2'!AO12:AQ12,'P2'!BA12:BC12,'P2'!BM12:BO12,'P2'!BY12:CA12,'P2'!CK12:CM12,'P2'!CW12:CY12,'P2'!DI12:DK12,'P2'!DU12:DW12,'P2'!EG12:EI12,'P2'!ES12:EU12,'P2'!FE12:FG12,'P2'!FQ12:FS12)" +"AVERAGE('P2'!AF12:AH12,'P2'!AR12:AT12,'P2'!BD12:BF12,'P2'!BP12:BR12,'P2'!CB12:CD12,'P2'!CN12:CP12,'P2'!CZ12:DB12,'P2'!DL12:DN12,'P2'!DX12:DZ12,'P2'!EJ12:EL12,'P2'!EV12:EX12,'P2'!FH12:FJ12,'P2'!FT12:FV12)" +"'P2'!C14" +"AVERAGE('P2'!E14:G14)" +"AVERAGE('P2'!H14:J14)" +"AVERAGE('P2'!K14:M14)" +"AVERAGE('P2'!N14:P14)" +"AVERAGE('P2'!Q14:S14)" +"AVERAGE('P2'!T14:V14)" +"AVERAGE('P2'!W14:Y14,'P2'!AI14:AK14,'P2'!AU14:AW14,'P2'!BG14:BI14,'P2'!BS14:BU14,'P2'!CE14:CG14,'P2'!CQ14:CS14,'P2'!DC14:DE14,'P2'!DO14:DQ14,'P2'!EA14:EC14,'P2'!EM14:EO14,'P2'!EY14:FA14,'P2'!FK14:FM14)" +"AVERAGE('P2'!Z14:AB14,'P2'!AL14:AN14,'P2'!AX14:AZ14,'P2'!BJ14:BL14,'P2'!BV14:BX14,'P2'!CH14:CJ14,'P2'!CT14:CV14,'P2'!DF14:DH14,'P2'!DR14:DT14,'P2'!ED14:EF14,'P2'!EP14:ER14,'P2'!FB14:FD14,'P2'!FN14:FP14)" +"AVERAGE('P2'!AC14:AE14,'P2'!AO14:AQ14,'P2'!BA14:BC14,'P2'!BM14:BO14,'P2'!BY14:CA14,'P2'!CK14:CM14,'P2'!CW14:CY14,'P2'!DI14:DK14,'P2'!DU14:DW14,'P2'!EG14:EI14,'P2'!ES14:EU14,'P2'!FE14:FG14,'P2'!FQ14:FS14)" +"AVERAGE('P2'!AF14:AH14,'P2'!AR14:AT14,'P2'!BD14:BF14,'P2'!BP14:BR14,'P2'!CB14:CD14,'P2'!CN14:CP14,'P2'!CZ14:DB14,'P2'!DL14:DN14,'P2'!DX14:DZ14,'P2'!EJ14:EL14,'P2'!EV14:EX14,'P2'!FH14:FJ14,'P2'!FT14:FV14)" +"'P2'!C16" +"AVERAGE('P2'!E16:G16)" +"AVERAGE('P2'!H16:J16)" +"AVERAGE('P2'!K16:M16)" +"AVERAGE('P2'!N16:P16)" +"AVERAGE('P2'!Q16:S16)" +"AVERAGE('P2'!T16:V16)" +"AVERAGE('P2'!W16:Y16,'P2'!AI16:AK16,'P2'!AU16:AW16,'P2'!BG16:BI16,'P2'!BS16:BU16,'P2'!CE16:CG16,'P2'!CQ16:CS16,'P2'!DC16:DE16,'P2'!DO16:DQ16,'P2'!EA16:EC16,'P2'!EM16:EO16,'P2'!EY16:FA16,'P2'!FK16:FM16)" +"AVERAGE('P2'!Z16:AB16,'P2'!AL16:AN16,'P2'!AX16:AZ16,'P2'!BJ16:BL16,'P2'!BV16:BX16,'P2'!CH16:CJ16,'P2'!CT16:CV16,'P2'!DF16:DH16,'P2'!DR16:DT16,'P2'!ED16:EF16,'P2'!EP16:ER16,'P2'!FB16:FD16,'P2'!FN16:FP16)" +"AVERAGE('P2'!AC16:AE16,'P2'!AO16:AQ16,'P2'!BA16:BC16,'P2'!BM16:BO16,'P2'!BY16:CA16,'P2'!CK16:CM16,'P2'!CW16:CY16,'P2'!DI16:DK16,'P2'!DU16:DW16,'P2'!EG16:EI16,'P2'!ES16:EU16,'P2'!FE16:FG16,'P2'!FQ16:FS16)" +"AVERAGE('P2'!AF16:AH16,'P2'!AR16:AT16,'P2'!BD16:BF16,'P2'!BP16:BR16,'P2'!CB16:CD16,'P2'!CN16:CP16,'P2'!CZ16:DB16,'P2'!DL16:DN16,'P2'!DX16:DZ16,'P2'!EJ16:EL16,'P2'!EV16:EX16,'P2'!FH16:FJ16,'P2'!FT16:FV16)" +"'P2'!C5" +"AVERAGE('P2'!E5:G5)" +"AVERAGE('P2'!H5:J5)" +"AVERAGE('P2'!K5:M5)" +"AVERAGE('P2'!N5:P5)" +"AVERAGE('P2'!Q5:S5)" +"AVERAGE('P2'!T5:V5)" +"AVERAGE('P2'!W5:Y5,'P2'!AI5:AK5,'P2'!AU5:AW5,'P2'!BG5:BI5,'P2'!BS5:BU5,'P2'!CE5:CG5,'P2'!CQ5:CS5,'P2'!DC5:DE5,'P2'!DO5:DQ5,'P2'!EA5:EC5,'P2'!EM5:EO5,'P2'!EY5:FA5,'P2'!FK5:FM5)" +"AVERAGE('P2'!Z5:AB5,'P2'!AL5:AN5,'P2'!AX5:AZ5,'P2'!BJ5:BL5,'P2'!BV5:BX5,'P2'!CH5:CJ5,'P2'!CT5:CV5,'P2'!DF5:DH5,'P2'!DR5:DT5,'P2'!ED5:EF5,'P2'!EP5:ER5,'P2'!FB5:FD5,'P2'!FN5:FP5)" +"AVERAGE('P2'!AC5:AE5,'P2'!AO5:AQ5,'P2'!BA5:BC5,'P2'!BM5:BO5,'P2'!BY5:CA5,'P2'!CK5:CM5,'P2'!CW5:CY5,'P2'!DI5:DK5,'P2'!DU5:DW5,'P2'!EG5:EI5,'P2'!ES5:EU5,'P2'!FE5:FG5,'P2'!FQ5:FS5)" +"AVERAGE('P2'!AF5:AH5,'P2'!AR5:AT5,'P2'!BD5:BF5,'P2'!BP5:BR5,'P2'!CB5:CD5,'P2'!CN5:CP5,'P2'!CZ5:DB5,'P2'!DL5:DN5,'P2'!DX5:DZ5,'P2'!EJ5:EL5,'P2'!EV5:EX5,'P2'!FH5:FJ5,'P2'!FT5:FV5)" +"'P2'!C7" +"AVERAGE('P2'!E7:G7)" +"AVERAGE('P2'!H7:J7)" +"AVERAGE('P2'!K7:M7)" +"AVERAGE('P2'!N7:P7)" +"AVERAGE('P2'!Q7:S7)" +"AVERAGE('P2'!T7:V7)" +"AVERAGE('P2'!W7:Y7,'P2'!AI7:AK7,'P2'!AU7:AW7,'P2'!BG7:BI7,'P2'!BS7:BU7,'P2'!CE7:CG7,'P2'!CQ7:CS7,'P2'!DC7:DE7,'P2'!DO7:DQ7,'P2'!EA7:EC7,'P2'!EM7:EO7,'P2'!EY7:FA7,'P2'!FK7:FM7)" +"AVERAGE('P2'!Z7:AB7,'P2'!AL7:AN7,'P2'!AX7:AZ7,'P2'!BJ7:BL7,'P2'!BV7:BX7,'P2'!CH7:CJ7,'P2'!CT7:CV7,'P2'!DF7:DH7,'P2'!DR7:DT7,'P2'!ED7:EF7,'P2'!EP7:ER7,'P2'!FB7:FD7,'P2'!FN7:FP7)" +"AVERAGE('P2'!AC7:AE7,'P2'!AO7:AQ7,'P2'!BA7:BC7,'P2'!BM7:BO7,'P2'!BY7:CA7,'P2'!CK7:CM7,'P2'!CW7:CY7,'P2'!DI7:DK7,'P2'!DU7:DW7,'P2'!EG7:EI7,'P2'!ES7:EU7,'P2'!FE7:FG7,'P2'!FQ7:FS7)" +"AVERAGE('P2'!AF7:AH7,'P2'!AR7:AT7,'P2'!BD7:BF7,'P2'!BP7:BR7,'P2'!CB7:CD7,'P2'!CN7:CP7,'P2'!CZ7:DB7,'P2'!DL7:DN7,'P2'!DX7:DZ7,'P2'!EJ7:EL7,'P2'!EV7:EX7,'P2'!FH7:FJ7,'P2'!FT7:FV7)" +"'P2'!C9" +"AVERAGE('P2'!E9:G9)" +"AVERAGE('P2'!H9:J9)" +"AVERAGE('P2'!K9:M9)" +"AVERAGE('P2'!N9:P9)" +"AVERAGE('P2'!Q9:S9)" +"AVERAGE('P2'!T9:V9)" +"AVERAGE('P2'!W9:Y9,'P2'!AI9:AK9,'P2'!AU9:AW9,'P2'!BG9:BI9,'P2'!BS9:BU9,'P2'!CE9:CG9,'P2'!CQ9:CS9,'P2'!DC9:DE9,'P2'!DO9:DQ9,'P2'!EA9:EC9,'P2'!EM9:EO9,'P2'!EY9:FA9,'P2'!FK9:FM9)" +"AVERAGE('P2'!Z9:AB9,'P2'!AL9:AN9,'P2'!AX9:AZ9,'P2'!BJ9:BL9,'P2'!BV9:BX9,'P2'!CH9:CJ9,'P2'!CT9:CV9,'P2'!DF9:DH9,'P2'!DR9:DT9,'P2'!ED9:EF9,'P2'!EP9:ER9,'P2'!FB9:FD9,'P2'!FN9:FP9)" +"AVERAGE('P2'!AC9:AE9,'P2'!AO9:AQ9,'P2'!BA9:BC9,'P2'!BM9:BO9,'P2'!BY9:CA9,'P2'!CK9:CM9,'P2'!CW9:CY9,'P2'!DI9:DK9,'P2'!DU9:DW9,'P2'!EG9:EI9,'P2'!ES9:EU9,'P2'!FE9:FG9,'P2'!FQ9:FS9)" +"AVERAGE('P2'!AF9:AH9,'P2'!AR9:AT9,'P2'!BD9:BF9,'P2'!BP9:BR9,'P2'!CB9:CD9,'P2'!CN9:CP9,'P2'!CZ9:DB9,'P2'!DL9:DN9,'P2'!DX9:DZ9,'P2'!EJ9:EL9,'P2'!EV9:EX9,'P2'!FH9:FJ9,'P2'!FT9:FV9)" +"'P2'!C11" +"AVERAGE('P2'!E11:G11)" +"AVERAGE('P2'!H11:J11)" +"AVERAGE('P2'!K11:M11)" +"AVERAGE('P2'!N11:P11)" +"AVERAGE('P2'!Q11:S11)" +"AVERAGE('P2'!T11:V11)" +"AVERAGE('P2'!W11:Y11,'P2'!AI11:AK11,'P2'!AU11:AW11,'P2'!BG11:BI11,'P2'!BS11:BU11,'P2'!CE11:CG11,'P2'!CQ11:CS11,'P2'!DC11:DE11,'P2'!DO11:DQ11,'P2'!EA11:EC11,'P2'!EM11:EO11,'P2'!EY11:FA11,'P2'!FK11:FM11)" +"AVERAGE('P2'!Z11:AB11,'P2'!AL11:AN11,'P2'!AX11:AZ11,'P2'!BJ11:BL11,'P2'!BV11:BX11,'P2'!CH11:CJ11,'P2'!CT11:CV11,'P2'!DF11:DH11,'P2'!DR11:DT11,'P2'!ED11:EF11,'P2'!EP11:ER11,'P2'!FB11:FD11,'P2'!FN11:FP11)" +"AVERAGE('P2'!AC11:AE11,'P2'!AO11:AQ11,'P2'!BA11:BC11,'P2'!BM11:BO11,'P2'!BY11:CA11,'P2'!CK11:CM11,'P2'!CW11:CY11,'P2'!DI11:DK11,'P2'!DU11:DW11,'P2'!EG11:EI11,'P2'!ES11:EU11,'P2'!FE11:FG11,'P2'!FQ11:FS11)" +"AVERAGE('P2'!AF11:AH11,'P2'!AR11:AT11,'P2'!BD11:BF11,'P2'!BP11:BR11,'P2'!CB11:CD11,'P2'!CN11:CP11,'P2'!CZ11:DB11,'P2'!DL11:DN11,'P2'!DX11:DZ11,'P2'!EJ11:EL11,'P2'!EV11:EX11,'P2'!FH11:FJ11,'P2'!FT11:FV11)" +"'P2'!C13" +"AVERAGE('P2'!E13:G13)" +"AVERAGE('P2'!H13:J13)" +"AVERAGE('P2'!K13:M13)" +"AVERAGE('P2'!N13:P13)" +"AVERAGE('P2'!Q13:S13)" +"AVERAGE('P2'!T13:V13)" +"AVERAGE('P2'!W13:Y13,'P2'!AI13:AK13,'P2'!AU13:AW13,'P2'!BG13:BI13,'P2'!BS13:BU13,'P2'!CE13:CG13,'P2'!CQ13:CS13,'P2'!DC13:DE13,'P2'!DO13:DQ13,'P2'!EA13:EC13,'P2'!EM13:EO13,'P2'!EY13:FA13,'P2'!FK13:FM13)" +"AVERAGE('P2'!Z13:AB13,'P2'!AL13:AN13,'P2'!AX13:AZ13,'P2'!BJ13:BL13,'P2'!BV13:BX13,'P2'!CH13:CJ13,'P2'!CT13:CV13,'P2'!DF13:DH13,'P2'!DR13:DT13,'P2'!ED13:EF13,'P2'!EP13:ER13,'P2'!FB13:FD13,'P2'!FN13:FP13)" +"AVERAGE('P2'!AC13:AE13,'P2'!AO13:AQ13,'P2'!BA13:BC13,'P2'!BM13:BO13,'P2'!BY13:CA13,'P2'!CK13:CM13,'P2'!CW13:CY13,'P2'!DI13:DK13,'P2'!DU13:DW13,'P2'!EG13:EI13,'P2'!ES13:EU13,'P2'!FE13:FG13,'P2'!FQ13:FS13)" +"AVERAGE('P2'!AF13:AH13,'P2'!AR13:AT13,'P2'!BD13:BF13,'P2'!BP13:BR13,'P2'!CB13:CD13,'P2'!CN13:CP13,'P2'!CZ13:DB13,'P2'!DL13:DN13,'P2'!DX13:DZ13,'P2'!EJ13:EL13,'P2'!EV13:EX13,'P2'!FH13:FJ13,'P2'!FT13:FV13)" +"'P2'!C15" +"AVERAGE('P2'!E15:G15)" +"AVERAGE('P2'!H15:J15)" +"AVERAGE('P2'!K15:M15)" +"AVERAGE('P2'!N15:P15)" +"AVERAGE('P2'!Q15:S15)" +"AVERAGE('P2'!T15:V15)" +"AVERAGE('P2'!W15:Y15,'P2'!AI15:AK15,'P2'!AU15:AW15,'P2'!BG15:BI15,'P2'!BS15:BU15,'P2'!CE15:CG15,'P2'!CQ15:CS15,'P2'!DC15:DE15,'P2'!DO15:DQ15,'P2'!EA15:EC15,'P2'!EM15:EO15,'P2'!EY15:FA15,'P2'!FK15:FM15)" +"AVERAGE('P2'!Z15:AB15,'P2'!AL15:AN15,'P2'!AX15:AZ15,'P2'!BJ15:BL15,'P2'!BV15:BX15,'P2'!CH15:CJ15,'P2'!CT15:CV15,'P2'!DF15:DH15,'P2'!DR15:DT15,'P2'!ED15:EF15,'P2'!EP15:ER15,'P2'!FB15:FD15,'P2'!FN15:FP15)" +"AVERAGE('P2'!AC15:AE15,'P2'!AO15:AQ15,'P2'!BA15:BC15,'P2'!BM15:BO15,'P2'!BY15:CA15,'P2'!CK15:CM15,'P2'!CW15:CY15,'P2'!DI15:DK15,'P2'!DU15:DW15,'P2'!EG15:EI15,'P2'!ES15:EU15,'P2'!FE15:FG15,'P2'!FQ15:FS15)" +"AVERAGE('P2'!AF15:AH15,'P2'!AR15:AT15,'P2'!BD15:BF15,'P2'!BP15:BR15,'P2'!CB15:CD15,'P2'!CN15:CP15,'P2'!CZ15:DB15,'P2'!DL15:DN15,'P2'!DX15:DZ15,'P2'!EJ15:EL15,'P2'!EV15:EX15,'P2'!FH15:FJ15,'P2'!FT15:FV15)" +"'P2'!C17" +"AVERAGE('P2'!E17:G17)" +"AVERAGE('P2'!H17:J17)" +"AVERAGE('P2'!K17:M17)" +"AVERAGE('P2'!N17:P17)" +"AVERAGE('P2'!Q17:S17)" +"AVERAGE('P2'!T17:V17)" +"AVERAGE('P2'!W17:Y17,'P2'!AI17:AK17,'P2'!AU17:AW17,'P2'!BG17:BI17,'P2'!BS17:BU17,'P2'!CE17:CG17,'P2'!CQ17:CS17,'P2'!DC17:DE17,'P2'!DO17:DQ17,'P2'!EA17:EC17,'P2'!EM17:EO17,'P2'!EY17:FA17,'P2'!FK17:FM17)" +"AVERAGE('P2'!Z17:AB17,'P2'!AL17:AN17,'P2'!AX17:AZ17,'P2'!BJ17:BL17,'P2'!BV17:BX17,'P2'!CH17:CJ17,'P2'!CT17:CV17,'P2'!DF17:DH17,'P2'!DR17:DT17,'P2'!ED17:EF17,'P2'!EP17:ER17,'P2'!FB17:FD17,'P2'!FN17:FP17)" +"AVERAGE('P2'!AC17:AE17,'P2'!AO17:AQ17,'P2'!BA17:BC17,'P2'!BM17:BO17,'P2'!BY17:CA17,'P2'!CK17:CM17,'P2'!CW17:CY17,'P2'!DI17:DK17,'P2'!DU17:DW17,'P2'!EG17:EI17,'P2'!ES17:EU17,'P2'!FE17:FG17,'P2'!FQ17:FS17)" +"AVERAGE('P2'!AF17:AH17,'P2'!AR17:AT17,'P2'!BD17:BF17,'P2'!BP17:BR17,'P2'!CB17:CD17,'P2'!CN17:CP17,'P2'!CZ17:DB17,'P2'!DL17:DN17,'P2'!DX17:DZ17,'P2'!EJ17:EL17,'P2'!EV17:EX17,'P2'!FH17:FJ17,'P2'!FT17:FV17)" +"B4-B50" +"crvDate-1" +"SUM(B3:B5)" +"E1+B1" +"Tiger!N3" +"CBK!N3" +"'Tudor-Jim'!N3" +"'Tudor-Dwight'!N3" +"SUM(N5:N150)" +"M5*D5*10000" +"M95*D95*42000" +"SUM(N6:N406)" +"M6*D6*10000" +"M321*D321*1000" +"SUM(N5:N16)" +"M5*D5" +"SUM(N5:N16)" +"M5*D5*10000" +"D19*E19*10000" +"F19/H19/10000" +"SUM(F19:F21)" +"F22/G22/10000" +"SUM(B3:B5)" +"E1+B1" +"Tiger!N3" +"CBK!N3" +"'Tudor-Jim'!N3" +"'Tudor-Dwight'!N3" +"SUM(N5:N120)" +"M5*D5*10000" +"M95*D95*42000" +"SUM(N6:N403)" +"M6*D6*10000" +"SUM(N5:N16)" +"M5*D5" +"SUM(N5:N16)" +"M5*D5*10000" +"D19*E19*10000" +"F19/H19/10000" +"SUM(F19:F21)" +"F22/G22/10000" +"SUM(N19+N27)" +"D21+D29" +"+N21+N29" +"+D23+D31" +"INDEX('[3]SC Maturity Gap'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]SC Maturity Gap'!$A$6:$A$500,0),17)" +"+D38+D40" +"N12-SUM(N14:N16)" +"SUM(N23+N21)" +"INDEX('[3]ARG Power'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]ARG Power'!$A$6:$A$500,0),16)" +"INDEX('[3]ARG Power'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]ARG Power'!$A$6:$A$500,0),17)" +"INDEX('[3]ARG Power'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]ARG Power'!$A$6:$A$500,0),18)" +"INDEX('[3]ARG Power'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]ARG Power'!$A$6:$A$500,0),19)" +"'[3]ARG Power'!T$3" +"INDEX('[3]ARG Power'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]ARG Power'!$A$6:$A$500,0),21)" +"INDEX('[3]ARG Power'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]ARG Power'!$A$6:$A$500,0),22)" +"INDEX('[3]ARG Power'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]ARG Power'!$A$6:$A$500,0),23)" +"SUM(D24:D25)" +"INDEX('[3]ARG Gas IM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]ARG Gas IM'!$A$6:$A$500,0),16)" +"INDEX('[3]ARG Gas IM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]ARG Gas IM'!$A$6:$A$500,0),17)" +"INDEX('[3]ARG Gas IM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]ARG Gas IM'!$A$6:$A$500,0),18)" +"INDEX('[3]ARG Gas IM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]ARG Gas IM'!$A$6:$A$500,0),19)" +"'[3]ARG Gas IM'!T$3" +"INDEX('[3]ARG Gas IM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]ARG Gas IM'!$A$6:$A$500,0),21)" +"INDEX('[3]ARG Gas IM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]ARG Gas IM'!$A$6:$A$500,0),22)" +"INDEX('[3]ARG Gas IM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]ARG Gas IM'!$A$6:$A$500,0),23)" +"INDEX('[3]ARG Gas Firm'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]ARG Gas Firm'!$A$6:$A$500,0),16)" +"INDEX('[3]ARG Gas Firm'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]ARG Gas Firm'!$A$6:$A$500,0),17)" +"INDEX('[3]ARG Gas Firm'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]ARG Gas Firm'!$A$6:$A$500,0),18)" +"INDEX('[3]ARG Gas Firm'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]ARG Gas Firm'!$A$6:$A$500,0),19)" +"'[3]ARG Gas Firm'!T$3" +"INDEX('[3]ARG Gas Firm'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]ARG Gas Firm'!$A$6:$A$500,0),21)" +"INDEX('[3]ARG Gas Firm'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]ARG Gas Firm'!$A$6:$A$500,0),22)" +"INDEX('[3]ARG Gas Firm'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]ARG Gas Firm'!$A$6:$A$500,0),23)" +"SUM(N29+N31+N40)" +"INDEX('[3]BRA Power'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]BRA Power'!$A$6:$A$500,0),16)" +"INDEX('[3]BRA Power'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]BRA Power'!$A$6:$A$500,0),17)" +"INDEX('[3]BRA Power'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]BRA Power'!$A$6:$A$500,0),18)" +"INDEX('[3]BRA Power'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]BRA Power'!$A$6:$A$500,0),19)" +"'[3]BRA Power'!T$3" +"INDEX('[3]BRA Power'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]BRA Power'!$A$6:$A$500,0),21)" +"INDEX('[3]BRA Power'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]BRA Power'!$A$6:$A$500,0),22)" +"INDEX('[3]BRA Power'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]BRA Power'!$A$6:$A$500,0),23)" +"SUM(D32:D36)" +"INDEX('[3]GNS Bolv Gas MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]GNS Bolv Gas MTM'!$A$6:$A$500,0),16)" +"INDEX('[3]GNS Bolv Gas MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]GNS Bolv Gas MTM'!$A$6:$A$500,0),17)" +"INDEX('[3]GNS Bolv Gas MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]GNS Bolv Gas MTM'!$A$6:$A$500,0),18)" +"INDEX('[3]GNS Bolv Gas MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]GNS Bolv Gas MTM'!$A$6:$A$500,0),19)" +"'[3]GNS Bolv Gas MTM'!T$3" +"INDEX('[3]GNS Bolv Gas MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]GNS Bolv Gas MTM'!$A$6:$A$500,0),21)" +"INDEX('[3]GNS Bolv Gas MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]GNS Bolv Gas MTM'!$A$6:$A$500,0),22)" +"INDEX('[3]GNS Bolv Gas MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]GNS Bolv Gas MTM'!$A$6:$A$500,0),23)" +"INDEX('[3]SC Gas MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]SC Gas MTM'!$A$6:$A$500,0),16)" +"INDEX('[3]SC Gas MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]SC Gas MTM'!$A$6:$A$500,0),17)" +"INDEX('[3]SC Gas MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]SC Gas MTM'!$A$6:$A$500,0),18)" +"INDEX('[3]SC Gas MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]SC Gas MTM'!$A$6:$A$500,0),19)" +"'[3]SC Gas MTM'!T$3" +"INDEX('[3]SC Gas MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]SC Gas MTM'!$A$6:$A$500,0),21)" +"INDEX('[3]SC Gas MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]SC Gas MTM'!$A$6:$A$500,0),22)" +"INDEX('[3]SC Gas MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]SC Gas MTM'!$A$6:$A$500,0),23)" +"INDEX('[3]SC Gas ACC'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]SC Gas ACC'!$A$6:$A$500,0),19)*0" +"'[3]SC Gas ACC'!T$3*0" +"INDEX('[3]SC Gas ACC'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]SC Gas ACC'!$A$6:$A$500,0),21)*0" +"INDEX('[3]SC Gas ACC'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]SC Gas ACC'!$A$6:$A$500,0),22)*0" +"INDEX('[3]SC Gas ACC'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]SC Gas ACC'!$A$6:$A$500,0),23)*0" +"INDEX('[3]TBS Gas MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]TBS Gas MTM'!$A$6:$A$500,0),16)" +"INDEX('[3]TBS Gas MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]TBS Gas MTM'!$A$6:$A$500,0),17)" +"INDEX('[3]TBS Gas MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]TBS Gas MTM'!$A$6:$A$500,0),18)" +"INDEX('[3]TBS Gas MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]TBS Gas MTM'!$A$6:$A$500,0),19)" +"'[3]TBS Gas MTM'!T$3" +"INDEX('[3]TBS Gas MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]TBS Gas MTM'!$A$6:$A$500,0),21)" +"INDEX('[3]TBS Gas MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]TBS Gas MTM'!$A$6:$A$500,0),22)" +"INDEX('[3]TBS Gas MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]TBS Gas MTM'!$A$6:$A$500,0),23)" +"INDEX('[3]TBS Gas ACC'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]TBS Gas ACC'!$A$6:$A$500,0),19)*0" +"'[3]TBS Gas ACC'!T$3*0" +"INDEX('[3]TBS Gas ACC'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]TBS Gas ACC'!$A$6:$A$500,0),21)*0" +"INDEX('[3]TBS Gas ACC'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]TBS Gas ACC'!$A$6:$A$500,0),22)*0" +"INDEX('[3]TBS Gas ACC'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]TBS Gas ACC'!$A$6:$A$500,0),23)*0" +"INDEX('[3]CRD SPRD MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]CRD SPRD MTM'!$A$6:$A$500,0),16)" +"INDEX('[3]CRD SPRD MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]CRD SPRD MTM'!$A$6:$A$500,0),17)" +"INDEX('[3]CRD SPRD MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]CRD SPRD MTM'!$A$6:$A$500,0),18)" +"SUM(D41:D44)" +"INDEX('[3]TBS CRD MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]TBS CRD MTM'!$A$6:$A$500,0),16)" +"INDEX('[3]TBS CRD MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]TBS CRD MTM'!$A$6:$A$500,0),17)" +"INDEX('[3]TBS CRD MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]TBS CRD MTM'!$A$6:$A$500,0),18)" +"INDEX('[3]TBS CRD MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]TBS CRD MTM'!$A$6:$A$500,0),19)" +"'[3]TBS CRD MTM'!T$3" +"INDEX('[3]TBS CRD MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]TBS CRD MTM'!$A$6:$A$500,0),21)" +"INDEX('[3]TBS CRD MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]TBS CRD MTM'!$A$6:$A$500,0),22)" +"INDEX('[3]TBS CRD MTM'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]TBS CRD MTM'!$A$6:$A$500,0),23)" +"INDEX('[3]TBS CRD ACC'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]TBS CRD ACC'!$A$6:$A$500,0),19)*0" +"'[3]TBS CRD ACC'!T$3*0" +"INDEX('[3]TBS CRD ACC'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]TBS CRD ACC'!$A$6:$A$500,0),21)*0" +"INDEX('[3]TBS CRD ACC'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]TBS CRD ACC'!$A$6:$A$500,0),22)*0" +"INDEX('[3]TBS CRD ACC'!$A$6:$W$500,MATCH('DPR 0627'!$B$8,'[3]TBS CRD ACC'!$A$6:$A$500,0),23)*0" +"+E249+1" +"314100-254100" +"102046-42046" +"84125-24125" +"0.062074*27.0963" +"0.006329*27.0963" +"0.061*27.0963" +"19.95+5.22" +"SUM(F4:F70)" +"F4/E4" +"SUM(F4:F84)" +"F4/E4" +"SUM(I4:I84)" +"I4*0.8" +"J4/I4" +"I4/H4" +"I37" +"SUM(D2:D58)" +"IF(D4="""","""",D4-C4)" +"IF(OR(D8="""",C8=""""),"""",D8-C8)" +"'Cost Cancel Details'!C10" +"'Cost Cancel Details'!AO10" +"'Cost Cancel Details'!AO11" +"1+A8" +"+'Cost Cancel Details'!C50" +"+'Cost Cancel Details'!AO50" +"+'Cost Cancel Details'!AO51" +"+'Cost Cancel Details'!C58" +"+'Cost Cancel Details'!AO58" +"+'Cost Cancel Details'!AO59" +"+'Cost Cancel Details'!C66" +"+'Cost Cancel Details'!AO66" +"+'Cost Cancel Details'!AO67" +"+'Cost Cancel Details'!C74" +"+'Cost Cancel Details'!AO74" +"+'Cost Cancel Details'!AO75" +"166/2" +"+'Cost Cancel Details'!C82" +"+'Cost Cancel Details'!AO82" +"+'Cost Cancel Details'!AO83" +"+'Cost Cancel Details'!C90" +"+'Cost Cancel Details'!AO90" +"+'Cost Cancel Details'!AO91" +"+'Cost Cancel Details'!C98" +"+'Cost Cancel Details'!AO98" +"+'Cost Cancel Details'!AO99" +"+'Cost Cancel Details'!C106" +"+'Cost Cancel Details'!AO106" +"+'Cost Cancel Details'!AO107" +"+'Cost Cancel Details'!C42" +"+'Cost Cancel Details'!AO42" +"+'Cost Cancel Details'!AO43" +"+'Cost Cancel Details'!C18" +"+'Cost Cancel Details'!AO18" +"+'Cost Cancel Details'!AO19" +"+'Cost Cancel Details'!C26" +"+'Cost Cancel Details'!AO26" +"+'Cost Cancel Details'!AO27" +"+'Cost Cancel Details'!C34" +"+'Cost Cancel Details'!AO34" +"+'Cost Cancel Details'!AO35" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!K3" +"SUM(A9:A9)" +"'Detail by Turbine'!Q8" +"+'Detail by Turbine'!M8" +"+'Detail by Turbine'!L8" +"'Detail by Turbine'!U8" +"SUM(A14)" +"'Detail by Turbine'!Q9" +"'Detail by Turbine'!M9" +"'Detail by Turbine'!L9" +"+'Detail by Turbine'!N9" +"'Detail by Turbine'!U9" +"SUM('Detail by Turbine'!U10:U10)" +"SUM('Detail by Turbine'!U11:U12)" +"'Detail by Turbine'!Q13" +"'Detail by Turbine'!M13" +"'Detail by Turbine'!L13" +"IF(ISNA('Detail by Turbine'!N13),""-"",'Detail by Turbine'!N13)" +"SUM('Detail by Turbine'!U13:U14)" +"'Detail by Turbine'!Q18" +"'Detail by Turbine'!M18" +"'Detail by Turbine'!L18" +"+'Detail by Turbine'!N18" +"'Detail by Turbine'!U18+'Detail by Turbine'!U17" +"SUM('Detail by Turbine'!V17:V18)" +"SUM('Detail by Turbine'!U19:U20)" +"+'Detail by Turbine'!Q15" +"+'Detail by Turbine'!M15" +"+'Detail by Turbine'!Q21" +"+'Detail by Turbine'!M21" +"'Detail by Turbine'!U21" +"SUM(A19:A26)" +"+A32+A27+A15+A10" +"+I27+I15+I10" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A22" +"+'Summary by Status'!F22" +"+'Summary by Status'!A19" +"+'Summary by Status'!F19" +"+'Summary by Status'!A24" +"+'Summary by Status'!F24" +"+'Summary by Status'!A23" +"+'Summary by Status'!F23" +"+'Summary by Status'!A14" +"+'Summary by Status'!F14" +"+'Summary by Status'!A20" +"+'Summary by Status'!F20" +"+'Summary by Status'!A25" +"+'Summary by Status'!F25" +"+'Summary by Status'!A26" +"+'Summary by Status'!F26" +"SUM(A8:A23)" +"SUM(F7:F23)" +"+'Summary by Status'!A34" +"+'Summary by Status'!H34" +"+A25-A26" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A20" +"+'Summary by Status'!K20" +"+'Summary by Status'!G20" +"+'Summary by Status'!H20" +"SUM(G8:G9)" +"+'Summary by Status'!A19" +"+'Summary by Status'!K19" +"+'Summary by Status'!G19" +"+'Summary by Status'!H19" +"+'Summary by Status'!A14" +"+'Summary by Status'!K14" +"+'Summary by Status'!G14" +"+'Summary by Status'!H14" +"+'Summary by Status'!A22" +"+'Summary by Status'!K22" +"+'Summary by Status'!G22" +"+'Summary by Status'!H22" +"+'Summary by Status'!A24" +"+'Summary by Status'!K24" +"+'Summary by Status'!G24" +"+'Summary by Status'!H24" +"SUM(G13:G17)" +"+'Summary by Status'!A25" +"+'Summary by Status'!K25" +"+'Summary by Status'!G25" +"+'Summary by Status'!H25" +"+'Summary by Status'!A26" +"+'Summary by Status'!K26" +"+'Summary by Status'!G26" +"+'Summary by Status'!H26" +"SUM(A8:A25)" +"G10+G21+G18" +"+G26-G28" +"+D3+31" +"+'Detail by Turbine'!G8" +"+'Detail by Turbine'!T8" +"+'Detail by Turbine'!T8" +"SUM(D5:BB5)" +"+'Detail by Turbine'!T8" +"D5" +"+D6+E5" +"+'Detail by Turbine'!T8" +"W8-V8" +"+'Detail by Turbine'!T8" +"+D6*$C10" +"+'Detail by Turbine'!B8" +"+D8*$C10" +"+A4+1" +"+'Detail by Turbine'!G18" +"+'Detail by Turbine'!T18" +"+A4+1" +"+'Detail by Turbine'!T18" +"+A4+1" +"+A4+1" +"+A4+1" +"+A4+1" +"+A4+1" +"33.9089+3.26128" +"+A4+1" +"+'Detail by Turbine'!B18" +"+'Detail by Turbine'!G19" +"+'Detail by Turbine'!T19" +"+'Detail by Turbine'!T19" +"+'Detail by Turbine'!T19" +"+'Detail by Turbine'!T19" +"+'Detail by Turbine'!T19" +"+'Detail by Turbine'!T19" +"33.5789+0.2315" +"+'Detail by Turbine'!B19" +"+'Detail by Turbine'!G20" +"+'Detail by Turbine'!T20" +"+'Detail by Turbine'!T20" +"+'Detail by Turbine'!T20" +"+'Detail by Turbine'!T20" +"+'Detail by Turbine'!T20" +"+'Detail by Turbine'!T20" +"+'Detail by Turbine'!B20" +"+'Detail by Turbine'!G17" +"+'Detail by Turbine'!T17" +"+'Detail by Turbine'!T17" +"+'Detail by Turbine'!T17" +"+'Detail by Turbine'!T17" +"+'Detail by Turbine'!T17" +"+'Detail by Turbine'!T17" +"+'Detail by Turbine'!B17" +"+'Detail by Turbine'!G9" +"+'Detail by Turbine'!T9" +"+'Detail by Turbine'!T9" +"(1208.9+1.3)/24506" +"4826.8/24506" +"(2408.7+2408.7)/24506" +"1806.5/24506" +"3010.9/24506" +"2408.7/24506" +"602.2/24506" +"(602.2+651.9)/24506" +"1204.4/24506" +"1558.4/24506" +"+'Detail by Turbine'!T9" +"+'Detail by Turbine'!T9" +"+'Detail by Turbine'!T9" +"+'Detail by Turbine'!T9" +"+'Detail by Turbine'!B9" +"+'Detail by Turbine'!G10" +"+'Detail by Turbine'!T10" +"+'Detail by Turbine'!T10" +"+'Detail by Turbine'!T10" +"+'Detail by Turbine'!T10" +"+'Detail by Turbine'!T10" +"+'Detail by Turbine'!T10" +"250.25/3" +"+'Detail by Turbine'!B10" +"+'Detail by Turbine'!G11" +"+'Detail by Turbine'!T11" +"+'Detail by Turbine'!T11" +"+'Detail by Turbine'!T11" +"+'Detail by Turbine'!T11" +"+'Detail by Turbine'!T11" +"+'Detail by Turbine'!T11" +"+'Detail by Turbine'!B11" +"+'Detail by Turbine'!G12" +"+'Detail by Turbine'!T12" +"+'Detail by Turbine'!T12" +"+'Detail by Turbine'!T12" +"+'Detail by Turbine'!T12" +"+'Detail by Turbine'!T12" +"+'Detail by Turbine'!T12" +"+'Detail by Turbine'!B12" +"+'Detail by Turbine'!G13" +"+'Detail by Turbine'!T13" +"+'Detail by Turbine'!T13" +"+'Detail by Turbine'!T13" +"+'Detail by Turbine'!T13" +"+'Detail by Turbine'!T13" +"+'Detail by Turbine'!T13" +"+'Detail by Turbine'!B13" +"+'Detail by Turbine'!G14" +"+'Detail by Turbine'!T14" +"+'Detail by Turbine'!T14" +"+'Detail by Turbine'!T14" +"+'Detail by Turbine'!T14" +"+'Detail by Turbine'!T14" +"+'Detail by Turbine'!T14" +"+'Detail by Turbine'!B14" +"+'Detail by Turbine'!G15" +"+'Detail by Turbine'!T15" +"+'Detail by Turbine'!T15" +"+D92" +"+'Detail by Turbine'!T15" +"+'Detail by Turbine'!T15" +"+'Detail by Turbine'!T15" +"+'Detail by Turbine'!T15" +"13/2" +"+'Detail by Turbine'!B15" +"+'Detail by Turbine'!G16" +"+'Detail by Turbine'!T16" +"+'Detail by Turbine'!T16" +"+'Detail by Turbine'!T16" +"+'Detail by Turbine'!T16" +"+'Detail by Turbine'!T16" +"+'Detail by Turbine'!T16" +"+'Detail by Turbine'!B16" +"+C10" +"C42+C98+C106+C90+C82+C58+C66+C74+C50+C34+C26+C18" +"+C115+C119+C111" +"+D124-D123" +"SUM(C4:C107)" +"+D58+D66+D74+D98+D106++D42+D18+D26+D34+D82+D90+D50+D10" +"+C123-C128" +"C4/B4" +"E4/B4" +"G4/B4" +"I4/B4" +"K4/B4" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$17:Q$36,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"L7/K7" +"-(SUM(IF(YEAR([2]GasPosn!$A$200:$A$316)=YEAR(A7),[2]GasPosn!$D$200:$D$316))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"SUM(G3:G27)" +"SUM(B5,D5,F5,H5,J5,L5,N5,P5,R5,T5,V5,X5)" +"B77*AE5" +"SUM(B5:B16)" +"AVERAGE(AE5:AE15)" +"SUM(CF5:CF15)" +"SUM(CF5,CF23)" +"B94*BE5" +"AVERAGE(AE23:AE33)" +"SUM(CF23:CF33)" +"SUM(CF41,CF58)" +"B77*AE23" +"B94*BE23" +"TODAY()-1" +"Data!B5" +"Data!B23" +"Data!B41" +"Data!B59" +"SUM(C5:C8)" +"Data!B6" +"Data!B24" +"Data!B42" +"Data!B60" +"Data!B7" +"Data!B25" +"Data!B43" +"Data!B61" +"SUM(Data!B8:B16)" +"SUM(Data!Z8:Z15)" +"SUM(Data!B26:B34)" +"SUM(Data!B44:B52)" +"SUM(Data!B62:B70)" +"SUM(C5,C10,C15,C20)" +"C5+C8" +"C6+C7" +"SUM(C34:C35)" +"C10+C13" +"C11+C12" +"C15+C18" +"C16+C17" +"C20+C23" +"C21+C22" +"SUM(C34,C37,C40,C43)" +"SUM(Data!B5,Data!D5,Data!F5)" +"SUM(Data!H5,Data!J5,Data!L5)" +"SUM(Data!N5,Data!P5,Data!R5)" +"SUM(Data!T5,Data!V5,Data!X5)" +"SUM(C5,E5,G5,I5)" +"SUM(Data!B23,Data!D23,Data!F23)" +"SUM(Data!H23,Data!J23,Data!L23)" +"SUM(Data!N23,Data!P23,Data!R23)" +"SUM(Data!T23,Data!V23,Data!X23)" +"SUM(Data!B41,Data!D41,Data!F41)" +"SUM(Data!H41,Data!J41,Data!L41)" +"SUM(Data!N41,Data!P41,Data!R41)" +"SUM(Data!T41,Data!V41,Data!X41)" +"SUM(Data!B59,Data!D59,Data!F59)" +"SUM(Data!H59,Data!J59,Data!L59)" +"SUM(Data!N59,Data!P59,Data!R59)" +"SUM(Data!T59,Data!V59,Data!X59)" +"SUM(C5:C8)" +"Data!$B$6+Data!$D$6+Data!$F$6" +"Data!C6+Data!E6+Data!G6" +"SUM(Data!H6,Data!J6,Data!L6)" +"SUM(Data!N6,Data!P6,Data!R6)" +"SUM(Data!T6,Data!V6,Data!X6)" +"Data!$B$24+Data!$D$24+Data!$F$24" +"SUM(Data!C24,Data!E24,Data!G24)" +"SUM(Data!H24,Data!J24,Data!L24)" +"SUM(Data!N24,Data!P24,Data!R24)" +"SUM(Data!T24,Data!V24,Data!X24)" +"SUM(Data!$B$42,Data!$D$42,Data!$F$42)" +"SUM(Data!C42,Data!E42,Data!G42)" +"SUM(Data!H42,Data!J42,Data!L42)" +"SUM(Data!N42,Data!P42,Data!R42)" +"SUM(Data!T42,Data!V42,Data!X42)" +"SUM(Data!$B$60,Data!$D$60,Data!$F$60)" +"SUM(Data!C60,Data!E60,Data!G60)" +"SUM(Data!H60,Data!J60,Data!L60)" +"SUM(Data!M60,Data!K60,Data!I60)" +"SUM(Data!N60,Data!P60,Data!R60)" +"SUM(Data!T60,Data!V60,Data!X60)" +"Data!B7+Data!D7+Data!F7" +"SUM(Data!C7,Data!E7,Data!G7)" +"SUM(Data!H7,Data!J7,Data!L7)" +"SUM(Data!N7,Data!P7,Data!R7)" +"SUM(Data!Q7,Data!S7,Data!O7)" +"SUM(Data!T7,Data!V7,Data!X7)" +"Data!B25+Data!D25+Data!F25" +"SUM(Data!C25,Data!E25,Data!G25)" +"SUM(Data!H25,Data!J25,Data!L25)" +"SUM(Data!N25,Data!P25,Data!R25)" +"SUM(Data!T25,Data!V25,Data!X25)" +"SUM(Data!B43,Data!D43,Data!F43)" +"SUM(Data!H43,Data!J43,Data!L43)" +"SUM(Data!N43,Data!P43,Data!R43)" +"SUM(Data!T43,Data!V43,Data!X43)" +"SUM(Data!B61,Data!D61,Data!F61)" +"SUM(Data!H61,Data!J61,Data!L61)" +"SUM(Data!N61,Data!P61,Data!R61)" +"SUM(Data!T61,Data!V61,Data!X61)" +"SUM(Data!B8:B15,Data!D8:D15,Data!F8:F15)" +"SUM(Data!H8:H15,Data!J8:J15,Data!L8:L15)" +"SUM(Data!N8:N15,Data!P8:P15,Data!R8:R15)" +"SUM(Data!T8:T15,Data!V8:V15,Data!X8:X15)" +"SUM(Data!B26:B34,Data!D26:D34,Data!F26:F34)" +"SUM(Data!H26:H34,Data!J26:J34,Data!L26:L34)" +"SUM(Data!N26:N34,Data!P26:P34,Data!R26:R34)" +"SUM(Data!T26:T34,Data!V26:V34,Data!X26:X34)" +"SUM(Data!B44:B52,Data!D44:D52,Data!F44:F52)" +"SUM(Data!H44:H52,Data!J44:J52,Data!L44:L52)" +"SUM(Data!N44:N52,Data!P44:P52,Data!R44:R52)" +"SUM(Data!T44:T52,Data!V44:V52,Data!X44:X52)" +"SUM(Data!B62:B70,Data!D62:D70,Data!F62:F70)" +"SUM(Data!H62:H70,Data!J62:J70,Data!L62:L70)" +"SUM(Data!N62:N70,Data!P62:P70,Data!R62:R70)" +"SUM(Data!T62:T70,Data!V62:V70,Data!X62:X70)" +"SUM(C5,C10,C15,C20)" +"C5+C8" +"SUM(I34,G34,E34,C34)" +"C6+C7" +"SUM(C34:C35)" +"C10+C13" +"C11+C12" +"C15+C18" +"C16+C17" +"C20+C23" +"C21+C22" +"SUM(C34,C37,C40,C43)" +"B8+E8" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$17:Q$36,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"L7/K7" +"-(SUM(IF(YEAR([2]GasPosn!$A$200:$A$316)=YEAR(A7),[2]GasPosn!$D$200:$D$316))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"B6-$C$16" +"C6-$D$16" +"C16*-1" +"+C17" +"SUM(C28:C30)" +"'Cost Cancel Details'!C10" +"'Cost Cancel Details'!AO10" +"'Cost Cancel Details'!AO11" +"1+A8" +"+'Cost Cancel Details'!C42" +"+'Cost Cancel Details'!AO42" +"+'Cost Cancel Details'!AO43" +"+'Cost Cancel Details'!C50" +"+'Cost Cancel Details'!AO50" +"+'Cost Cancel Details'!AO51" +"+'Cost Cancel Details'!C58" +"+'Cost Cancel Details'!AO58" +"+'Cost Cancel Details'!AO59" +"+'Cost Cancel Details'!C66" +"+'Cost Cancel Details'!AO66" +"+'Cost Cancel Details'!AO67" +"+'Cost Cancel Details'!C74" +"+'Cost Cancel Details'!AO74" +"+'Cost Cancel Details'!AO75" +"166/2" +"+'Cost Cancel Details'!C82" +"+'Cost Cancel Details'!AO82" +"+'Cost Cancel Details'!AO83" +"+'Cost Cancel Details'!C90" +"+'Cost Cancel Details'!AO90" +"+'Cost Cancel Details'!AO91" +"+'Cost Cancel Details'!C98" +"+'Cost Cancel Details'!AO98" +"+'Cost Cancel Details'!AO99" +"+'Cost Cancel Details'!C106" +"+'Cost Cancel Details'!AO106" +"+'Cost Cancel Details'!AO107" +"+'Cost Cancel Details'!C18" +"+'Cost Cancel Details'!AO18" +"+'Cost Cancel Details'!AO19" +"+'Cost Cancel Details'!C26" +"+'Cost Cancel Details'!AO26" +"+'Cost Cancel Details'!AO27" +"+'Cost Cancel Details'!C34" +"+'Cost Cancel Details'!AO34" +"+'Cost Cancel Details'!AO35" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!K3" +"SUM(A9:A9)" +"'Detail by Turbine'!P8" +"'Detail by Turbine'!S8" +"+'Detail by Turbine'!M8" +"'Detail by Turbine'!T8" +"SUM(A14)" +"'Detail by Turbine'!P10" +"'Detail by Turbine'!S10" +"+'Detail by Turbine'!M10" +"'Detail by Turbine'!T10" +"SUM('Detail by Turbine'!T11:T13)" +"'Detail by Turbine'!P14" +"'Detail by Turbine'!S14" +"IF(ISNA('Detail by Turbine'!M14),""-"",'Detail by Turbine'!M14)" +"SUM('Detail by Turbine'!T14:T15)" +"'Detail by Turbine'!P18" +"'Detail by Turbine'!S18" +"+'Detail by Turbine'!M18" +"'Detail by Turbine'!T18" +"SUM('Detail by Turbine'!U18:U18)" +"SUM('Detail by Turbine'!T19:T20)+'Detail by Turbine'!T9" +"+'Detail by Turbine'!P16" +"'Detail by Turbine'!S16" +"+'Detail by Turbine'!M16" +"SUM('Detail by Turbine'!T16:T17)" +"+'Detail by Turbine'!P21" +"SUM(A19:A25)" +"+A31+A26+A15+A10" +"+G26+G15+G10" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A21" +"+'Summary by Status'!A19" +"+'Summary by Status'!A23" +"+'Summary by Status'!A14" +"+'Summary by Status'!A20" +"+'Summary by Status'!A24" +"+'Summary by Status'!A25" +"SUM(A8:A22)" +"SUM(F7:F22)" +"+'Summary by Status'!A33" +"+A24-A25" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A20" +"+'Summary by Status'!I20" +"+'Summary by Status'!D20" +"+'Summary by Status'!F20" +"SUM(G8:G8)" +"+'Summary by Status'!A19" +"+'Summary by Status'!I19" +"+'Summary by Status'!D19" +"+'Summary by Status'!F19" +"+'Summary by Status'!A14" +"+'Summary by Status'!I14" +"+'Summary by Status'!D14" +"+'Summary by Status'!F14" +"+'Summary by Status'!A23" +"+'Summary by Status'!I23" +"+'Summary by Status'!D23" +"+'Summary by Status'!F23" +"+'Summary by Status'!A22" +"+'Summary by Status'!I22" +"+'Summary by Status'!D22" +"+'Summary by Status'!F22" +"SUM(G12:G16)" +"+'Summary by Status'!A24" +"+'Summary by Status'!I24" +"+'Summary by Status'!D24" +"+'Summary by Status'!F24" +"+'Summary by Status'!A25" +"+'Summary by Status'!I25" +"+'Summary by Status'!D25" +"+'Summary by Status'!F25" +"SUM(A8:A24)" +"G9+G20+G17" +"+G25-G27" +"+D3+31" +"+'Detail by Turbine'!G8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"SUM(D5:BB5)" +"+'Detail by Turbine'!S8" +"D5" +"+D6+E5" +"+'Detail by Turbine'!S8" +"W8-V8" +"+'Detail by Turbine'!S8" +"+D6*$C10" +"+'Detail by Turbine'!B8" +"+D8*$C10" +"+A4+1" +"+'Detail by Turbine'!G18" +"+'Detail by Turbine'!S18" +"+A4+1" +"+'Detail by Turbine'!S18" +"+A4+1" +"+A4+1" +"+A4+1" +"+A4+1" +"+A4+1" +"33.9089+3.26128" +"+A4+1" +"+'Detail by Turbine'!B18" +"+'Detail by Turbine'!G19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"33.5789+0.2315" +"+'Detail by Turbine'!B19" +"+'Detail by Turbine'!G20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!B20" +"+'Detail by Turbine'!G9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!B9" +"+'Detail by Turbine'!G10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"(1208.9+1.3)/24506" +"4826.8/24506" +"(2408.7+2408.7)/24506" +"1806.5/24506" +"3010.9/24506" +"2408.7/24506" +"602.2/24506" +"(602.2+651.9)/24506" +"1204.4/24506" +"1558.4/24506" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!B10" +"+'Detail by Turbine'!G11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"250.25/3" +"+'Detail by Turbine'!B11" +"+'Detail by Turbine'!G12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!B12" +"+'Detail by Turbine'!G13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!B13" +"+'Detail by Turbine'!G14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!B14" +"+'Detail by Turbine'!G15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!B15" +"+'Detail by Turbine'!G16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+D92" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"13/2" +"+'Detail by Turbine'!B16" +"+'Detail by Turbine'!G17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!B17" +"+C10" +"C42+C98+C106+C90+C82+C58+C66+C74+C50+C34+C26+C18" +"+C115+C119+C111" +"+D124-D123" +"SUM(C4:C107)" +"+D58+D66+D74+D98+D106++D42+D18+D26+D34+D82+D90+D50+D10" +"+C123-C128" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$17:Q$36,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"L7/K7" +"-(SUM(IF(YEAR([2]GasPosn!$A$200:$A$316)=YEAR(A7),[2]GasPosn!$D$200:$D$316))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"C7-D7-E7" +"150" +"M7-N7-O7" +"S7-T7" +"50" +"3.4+1.8" +"2.1+4.5" +"18+12" +"20+12" +"SUM(C7:C22)" +"300" +"1+0.5" +"25" +"44.4+55.4" +"2.9+8.8" +"7.9+5.2" +"6+8" +"11+19" +"13+20" +"SUM(C25:C29)" +"100" +"SUM(C32:C45)" +"SUM(C48:C54)" +"45.2+11.9" +"35.6+43.4" +"C23+C30+C46+C55+C62+SUM(C64:C75)" +"SUM(C78:C92)" +"C93+C109+C116" +"SUM(C120:C128)" +"C118+C129" +"C76+C131+SUM(C133:C136)" +"C9-D9-E9" +"M9-O9" +"C12-D12" +"SUM(C9:C18)" +"SUM(F19:F22)" +"C9-D9" +"K9-M9" +"SUM(C9:C17)" +"SUM(C18:C27)" +"SUM(E28:E31)" +"C9-D9" +"K9-M9" +"SUM(C9:C17)" +"SUM(E18:E21)" +"L4*1.1*-1" +"AB4*-1*1.1" +"AS4*-1.1" +"BJ4" +"AB7*1" +"SUM(E4:E18)" +"SUM(AC4:AC19)" +"M21+E21" +"U21+M22" +"AC23+AI23" +"'NFL Bets'!E21" +"C6" +"G6+F6+E6" +"'NFL Bets'!M21" +"F6+C7" +"'NFL Bets'!U21" +"'NFL Bets'!AC21" +"'NFL Bets'!AK17" +"'NFL Bets'!AI23" +"'NFL Bets'!AK19" +"'NFL Bets'!AT21" +"'NFL Bets'!BB21" +"'NFL Bets'!BK21" +"B6/1.57" +"B6-$C$33" +"C6-$D$33" +"+C33*-1" +"+C29" +"316701-311814" +"201887-198771" +"+B6" +"SUM(C10:C13)" +"294800*-1" +"C18/1.54" +"(2538+2652+2733+2887+2794+2887)*-1" +"C19/1.55" +"36052+23087" +"SUM(C18:C24)" +"+C35" +"+C29+C28" +"+C30" +"H29-H30" +"+H31-H32" +"250393+68915" +"164178+250393" +"SUM(C32:C34)" +"C38/1.56" +"C4/B4" +"E4/B4" +"G4/B4" +"I4/B4" +"K4/B4" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$17:Q$36,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"L7/K7" +"-(SUM(IF(YEAR([2]GasPosn!$A$200:$A$316)=YEAR(A7),[2]GasPosn!$D$200:$D$316))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"SUM(B5,D5,F5,H5,J5,L5,N5,P5,R5,T5,V5,X5)" +"B77*AE5" +"SUM(B5:B16)" +"AVERAGE(AE5:AE15)" +"SUM(CF5:CF15)" +"SUM(CF5,CF23)" +"B94*BE5" +"AVERAGE(AE23:AE33)" +"SUM(CF23:CF33)" +"SUM(CF41,CF58)" +"B77*AE23" +"B94*BE23" +"TODAY()-1" +"Data!B5" +"Data!B23" +"Data!B41" +"Data!B59" +"SUM(C5:C8)" +"Data!B6" +"Data!B24" +"Data!B42" +"Data!B60" +"Data!B7" +"Data!B25" +"Data!B43" +"Data!B61" +"SUM(Data!B8:B16)" +"SUM(Data!Z8:Z15)" +"SUM(Data!B26:B34)" +"SUM(Data!B44:B52)" +"SUM(Data!B62:B70)" +"SUM(C5,C10,C15,C20)" +"C5+C8" +"C6+C7" +"SUM(C34:C35)" +"C10+C13" +"C11+C12" +"C15+C18" +"C16+C17" +"C20+C23" +"C21+C22" +"SUM(C34,C37,C40,C43)" +"SUM(Data!B5,Data!D5,Data!F5)" +"SUM(Data!H5,Data!J5,Data!L5)" +"SUM(Data!N5,Data!P5,Data!R5)" +"SUM(Data!T5,Data!V5,Data!X5)" +"SUM(C5,E5,G5,I5)" +"SUM(Data!B23,Data!D23,Data!F23)" +"SUM(Data!H23,Data!J23,Data!L23)" +"SUM(Data!N23,Data!P23,Data!R23)" +"SUM(Data!T23,Data!V23,Data!X23)" +"SUM(Data!B41,Data!D41,Data!F41)" +"SUM(Data!H41,Data!J41,Data!L41)" +"SUM(Data!N41,Data!P41,Data!R41)" +"SUM(Data!T41,Data!V41,Data!X41)" +"SUM(Data!B59,Data!D59,Data!F59)" +"SUM(Data!H59,Data!J59,Data!L59)" +"SUM(Data!N59,Data!P59,Data!R59)" +"SUM(Data!T59,Data!V59,Data!X59)" +"SUM(C5:C8)" +"Data!$B$6+Data!$D$6+Data!$F$6" +"Data!C6+Data!E6+Data!G6" +"SUM(Data!H6,Data!J6,Data!L6)" +"SUM(Data!N6,Data!P6,Data!R6)" +"SUM(Data!T6,Data!V6,Data!X6)" +"Data!$B$24+Data!$D$24+Data!$F$24" +"SUM(Data!C24,Data!E24,Data!G24)" +"SUM(Data!H24,Data!J24,Data!L24)" +"SUM(Data!N24,Data!P24,Data!R24)" +"SUM(Data!T24,Data!V24,Data!X24)" +"SUM(Data!$B$42,Data!$D$42,Data!$F$42)" +"SUM(Data!C42,Data!E42,Data!G42)" +"SUM(Data!H42,Data!J42,Data!L42)" +"SUM(Data!N42,Data!P42,Data!R42)" +"SUM(Data!T42,Data!V42,Data!X42)" +"SUM(Data!$B$60,Data!$D$60,Data!$F$60)" +"SUM(Data!C60,Data!E60,Data!G60)" +"SUM(Data!H60,Data!J60,Data!L60)" +"SUM(Data!M60,Data!K60,Data!I60)" +"SUM(Data!N60,Data!P60,Data!R60)" +"SUM(Data!T60,Data!V60,Data!X60)" +"Data!B7+Data!D7+Data!F7" +"SUM(Data!C7,Data!E7,Data!G7)" +"SUM(Data!H7,Data!J7,Data!L7)" +"SUM(Data!N7,Data!P7,Data!R7)" +"SUM(Data!Q7,Data!S7,Data!O7)" +"SUM(Data!T7,Data!V7,Data!X7)" +"Data!B25+Data!D25+Data!F25" +"SUM(Data!C25,Data!E25,Data!G25)" +"SUM(Data!H25,Data!J25,Data!L25)" +"SUM(Data!N25,Data!P25,Data!R25)" +"SUM(Data!T25,Data!V25,Data!X25)" +"SUM(Data!B43,Data!D43,Data!F43)" +"SUM(Data!H43,Data!J43,Data!L43)" +"SUM(Data!N43,Data!P43,Data!R43)" +"SUM(Data!T43,Data!V43,Data!X43)" +"SUM(Data!B61,Data!D61,Data!F61)" +"SUM(Data!H61,Data!J61,Data!L61)" +"SUM(Data!N61,Data!P61,Data!R61)" +"SUM(Data!T61,Data!V61,Data!X61)" +"SUM(Data!B8:B15,Data!D8:D15,Data!F8:F15)" +"SUM(Data!H8:H15,Data!J8:J15,Data!L8:L15)" +"SUM(Data!N8:N15,Data!P8:P15,Data!R8:R15)" +"SUM(Data!T8:T15,Data!V8:V15,Data!X8:X15)" +"SUM(Data!B26:B34,Data!D26:D34,Data!F26:F34)" +"SUM(Data!H26:H34,Data!J26:J34,Data!L26:L34)" +"SUM(Data!N26:N34,Data!P26:P34,Data!R26:R34)" +"SUM(Data!T26:T34,Data!V26:V34,Data!X26:X34)" +"SUM(Data!B44:B52,Data!D44:D52,Data!F44:F52)" +"SUM(Data!H44:H52,Data!J44:J52,Data!L44:L52)" +"SUM(Data!N44:N52,Data!P44:P52,Data!R44:R52)" +"SUM(Data!T44:T52,Data!V44:V52,Data!X44:X52)" +"SUM(Data!B62:B70,Data!D62:D70,Data!F62:F70)" +"SUM(Data!H62:H70,Data!J62:J70,Data!L62:L70)" +"SUM(Data!N62:N70,Data!P62:P70,Data!R62:R70)" +"SUM(Data!T62:T70,Data!V62:V70,Data!X62:X70)" +"SUM(C5,C10,C15,C20)" +"C5+C8" +"SUM(I34,G34,E34,C34)" +"C6+C7" +"SUM(C34:C35)" +"C10+C13" +"C11+C12" +"C15+C18" +"C16+C17" +"C20+C23" +"C21+C22" +"SUM(C34,C37,C40,C43)" +"'Cost Cancel Details'!C10" +"'Cost Cancel Details'!AN10" +"'Cost Cancel Details'!AN11" +"1+A8" +"+'Cost Cancel Details'!C42" +"+'Cost Cancel Details'!AN42" +"+'Cost Cancel Details'!AN43" +"+'Cost Cancel Details'!C50" +"+'Cost Cancel Details'!AN50" +"+'Cost Cancel Details'!AN51" +"+'Cost Cancel Details'!C58" +"+'Cost Cancel Details'!AN58" +"+'Cost Cancel Details'!AN59" +"+'Cost Cancel Details'!C66" +"+'Cost Cancel Details'!AN66" +"+'Cost Cancel Details'!AN67" +"+'Cost Cancel Details'!C74" +"+'Cost Cancel Details'!AN74" +"+'Cost Cancel Details'!AN75" +"166/2" +"+'Cost Cancel Details'!C82" +"+'Cost Cancel Details'!AN82" +"+'Cost Cancel Details'!AN83" +"+'Cost Cancel Details'!C90" +"+'Cost Cancel Details'!AN90" +"+'Cost Cancel Details'!AN91" +"+'Cost Cancel Details'!C98" +"+'Cost Cancel Details'!AN98" +"+'Cost Cancel Details'!AN99" +"+'Cost Cancel Details'!C106" +"+'Cost Cancel Details'!AN106" +"+'Cost Cancel Details'!AN107" +"+'Cost Cancel Details'!C18" +"+'Cost Cancel Details'!AN18" +"+'Cost Cancel Details'!AN19" +"+'Cost Cancel Details'!C26" +"+'Cost Cancel Details'!AN26" +"+'Cost Cancel Details'!AN27" +"+'Cost Cancel Details'!C34" +"+'Cost Cancel Details'!AN34" +"+'Cost Cancel Details'!AN35" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!K3" +"SUM(A9:A9)" +"'Detail by Turbine'!P8" +"'Detail by Turbine'!S8" +"+'Detail by Turbine'!M8" +"'Detail by Turbine'!T8" +"SUM(A14)" +"'Detail by Turbine'!P10" +"'Detail by Turbine'!S10" +"+'Detail by Turbine'!M10" +"'Detail by Turbine'!T10" +"SUM('Detail by Turbine'!T11:T13)" +"'Detail by Turbine'!P14" +"'Detail by Turbine'!S14" +"IF(ISNA('Detail by Turbine'!M14),""-"",'Detail by Turbine'!M14)" +"SUM('Detail by Turbine'!T14:T15)" +"'Detail by Turbine'!P18" +"'Detail by Turbine'!S18" +"+'Detail by Turbine'!M18" +"'Detail by Turbine'!T18" +"SUM('Detail by Turbine'!U18:U18)" +"SUM('Detail by Turbine'!T19:T20)+'Detail by Turbine'!T9" +"+'Detail by Turbine'!P16" +"'Detail by Turbine'!S16" +"+'Detail by Turbine'!M16" +"SUM('Detail by Turbine'!T16:T17)" +"+'Detail by Turbine'!P21" +"SUM(A19:A25)" +"+A31+A26+A15+A10" +"+G26+G15+G10" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A21" +"+'Summary by Status'!A19" +"+'Summary by Status'!A23" +"+'Summary by Status'!A14" +"+'Summary by Status'!A20" +"+'Summary by Status'!A24" +"+'Summary by Status'!A25" +"SUM(A8:A22)" +"SUM(F7:F22)" +"+'Summary by Status'!A33" +"+A24-A25" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A20" +"+'Summary by Status'!I20" +"+'Summary by Status'!D20" +"+'Summary by Status'!F20" +"SUM(G8:G8)" +"+'Summary by Status'!A19" +"+'Summary by Status'!I19" +"+'Summary by Status'!D19" +"+'Summary by Status'!F19" +"+'Summary by Status'!A14" +"+'Summary by Status'!I14" +"+'Summary by Status'!D14" +"+'Summary by Status'!F14" +"+'Summary by Status'!A23" +"+'Summary by Status'!I23" +"+'Summary by Status'!D23" +"+'Summary by Status'!F23" +"+'Summary by Status'!A22" +"+'Summary by Status'!I22" +"+'Summary by Status'!D22" +"+'Summary by Status'!F22" +"SUM(G12:G16)" +"+'Summary by Status'!A24" +"+'Summary by Status'!I24" +"+'Summary by Status'!D24" +"+'Summary by Status'!F24" +"+'Summary by Status'!A25" +"+'Summary by Status'!I25" +"+'Summary by Status'!D25" +"+'Summary by Status'!F25" +"SUM(A8:A24)" +"G9+G20+G17" +"+G25-G27" +"+D3+31" +"+'Detail by Turbine'!G8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"SUM(D5:BB5)" +"+'Detail by Turbine'!S8" +"D5" +"+D6+E5" +"+'Detail by Turbine'!S8" +"W8-V8" +"+'Detail by Turbine'!S8" +"+D6*$C10" +"+'Detail by Turbine'!B8" +"+D8*$C10" +"+A4+1" +"+'Detail by Turbine'!G18" +"+'Detail by Turbine'!S18" +"+A4+1" +"+'Detail by Turbine'!S18" +"+A4+1" +"+A4+1" +"+A4+1" +"+A4+1" +"+A4+1" +"33.9089+3.26128" +"+A4+1" +"+'Detail by Turbine'!B18" +"+'Detail by Turbine'!G19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"33.5789+0.2315" +"+'Detail by Turbine'!B19" +"+'Detail by Turbine'!G20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!B20" +"+'Detail by Turbine'!G9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!B9" +"+'Detail by Turbine'!G10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"(1208.9+1.3)/24506" +"4826.8/24506" +"(2408.7+2408.7)/24506" +"1806.5/24506" +"3010.9/24506" +"2408.7/24506" +"602.2/24506" +"(602.2+651.9)/24506" +"1204.4/24506" +"1558.4/24506" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!B10" +"+'Detail by Turbine'!G11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"250.25/3" +"+'Detail by Turbine'!B11" +"+'Detail by Turbine'!G12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!B12" +"+'Detail by Turbine'!G13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!B13" +"+'Detail by Turbine'!G14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!B14" +"+'Detail by Turbine'!G15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!B15" +"+'Detail by Turbine'!G16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+D92" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"13/2" +"+'Detail by Turbine'!B16" +"+'Detail by Turbine'!G17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!B17" +"+C10" +"C42+C98+C106+C90+C82+C58+C66+C74+C50+C34+C26+C18" +"+C115+C119+C111" +"+D124-D123" +"SUM(C4:C107)" +"+D58+D66+D74+D98+D106++D42+D18+D26+D34+D82+D90+D50+D10" +"+C123-C128" +"+'NTP or Sold'!C71" +"+'NTP or Sold'!Z71" +"+'NTP or Sold'!Z72" +"+'NTP or Sold'!C79" +"+'NTP or Sold'!Z79" +"+'NTP or Sold'!Z80" +"+'NTP or Sold'!C87" +"+'NTP or Sold'!Z87" +"+'NTP or Sold'!Z88" +"+'NTP or Sold'!C95" +"+'NTP or Sold'!Z95" +"+'NTP or Sold'!Z96" +"+'NTP or Sold'!C103" +"+'NTP or Sold'!Z103" +"+'NTP or Sold'!Z104" +"+'NTP or Sold'!C111" +"+'NTP or Sold'!AA111" +"+'NTP or Sold'!AA112" +"+'NTP or Sold'!C119" +"+'NTP or Sold'!AA119" +"+'NTP or Sold'!AA120" +"+'NTP or Sold'!C127" +"+'NTP or Sold'!AA127" +"+'NTP or Sold'!AA128" +"+'NTP or Sold'!C143" +"+'NTP or Sold'!AA143" +"+'NTP or Sold'!AA144" +"+'NTP or Sold'!C151" +"+'NTP or Sold'!AA151" +"+'NTP or Sold'!AA152" +"+'NTP or Sold'!C159" +"+'NTP or Sold'!AA159" +"+'NTP or Sold'!AA160" +"+'NTP or Sold'!C167" +"+'NTP or Sold'!AA167" +"+'NTP or Sold'!AA168" +"+'NTP or Sold'!C175" +"+'NTP or Sold'!AA175" +"+'NTP or Sold'!AA176" +"+'NTP or Sold'!C183" +"+'NTP or Sold'!AA183" +"+'NTP or Sold'!AA184" +"+'NTP or Sold'!C191+('NTP or Sold'!C207/2)" +"+'NTP or Sold'!AB191+'NTP or Sold'!AB207/2" +"+'NTP or Sold'!AB192+'NTP or Sold'!AB208/2" +"+'NTP or Sold'!C199+'NTP or Sold'!C207/2" +"+'NTP or Sold'!AB199+'NTP or Sold'!AB207/2" +"+'NTP or Sold'!AB200+'NTP or Sold'!AB208/2" +"+'NTP or Sold'!C215+'NTP or Sold'!C231/2" +"+'NTP or Sold'!AB215+'NTP or Sold'!AB231/2" +"+'NTP or Sold'!AB216+'NTP or Sold'!AB232/2" +"+'NTP or Sold'!C223+'NTP or Sold'!C231/2" +"+'NTP or Sold'!AB223+'NTP or Sold'!AB231/2" +"+'NTP or Sold'!AB224+'NTP or Sold'!AB232/2" +"1+'Detail by Turbine'!A17" +"+'NTP or Sold'!C263" +"+'NTP or Sold'!AD263" +"+'NTP or Sold'!AD264" +"1+B22" +"+'NTP or Sold'!C271" +"+'NTP or Sold'!AD271" +"+'NTP or Sold'!AD272" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C135" +"+'NTP or Sold'!AD135" +"+'NTP or Sold'!AD136" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C279" +"+'NTP or Sold'!AD279" +"+'NTP or Sold'!AD280" +"+'NTP or Sold'!C287" +"+'NTP or Sold'!AD287" +"+'NTP or Sold'!AD288" +"+'NTP or Sold'!C295" +"+'NTP or Sold'!AD295" +"+'NTP or Sold'!AD296" +"+'NTP or Sold'!C303" +"+'NTP or Sold'!AD303" +"+'NTP or Sold'!AD304" +"+'NTP or Sold'!C311" +"+'NTP or Sold'!AD311" +"+'NTP or Sold'!AD312" +"+'NTP or Sold'!C319" +"+'NTP or Sold'!AD319" +"+'NTP or Sold'!AD320" +"1+'NTP or Sold'!A44" +"+'NTP or Sold'!C327" +"+'NTP or Sold'!AD327" +"+'NTP or Sold'!AD327" +"+'NTP or Sold'!A42+1" +"+'NTP or Sold'!C335" +"+'NTP or Sold'!AF335" +"+'NTP or Sold'!AF336" +"+'NTP or Sold'!C343" +"+'NTP or Sold'!AF343" +"+'NTP or Sold'!AF344" +"+'NTP or Sold'!C351" +"+'NTP or Sold'!AF351" +"+'NTP or Sold'!AF352" +"+'NTP or Sold'!C359" +"+'NTP or Sold'!AF359" +"+'NTP or Sold'!AF360" +"+'NTP or Sold'!C367" +"+'NTP or Sold'!AF367" +"+'NTP or Sold'!AF368" +"+'NTP or Sold'!C375" +"+'NTP or Sold'!AF375" +"+'NTP or Sold'!AF376" +"+'NTP or Sold'!C383" +"+'NTP or Sold'!AF383" +"+'NTP or Sold'!AF384" +"+'NTP or Sold'!C391" +"+'NTP or Sold'!AF391" +"+'NTP or Sold'!AF392" +"+'NTP or Sold'!C239/2" +"+'NTP or Sold'!AG239/2" +"+'NTP or Sold'!AG240/2" +"+'NTP or Sold'!C239/2" +"+'NTP or Sold'!AG239/2" +"+'NTP or Sold'!AG240/2" +"+'NTP or Sold'!C247" +"+'NTP or Sold'!AG247" +"+'NTP or Sold'!AG248" +"+'NTP or Sold'!C255" +"1+'Detail by Turbine'!A13" +"+'NTP or Sold'!C399" +"+'NTP or Sold'!AH399" +"+'NTP or Sold'!AH400" +"+'NTP or Sold'!C439" +"+'NTP or Sold'!AI439" +"+'NTP or Sold'!AI440" +"+'NTP or Sold'!C447" +"+'NTP or Sold'!AI447" +"+'NTP or Sold'!AI448" +"+'NTP or Sold'!C455" +"+'NTP or Sold'!AI455" +"+'NTP or Sold'!AI456" +"+'NTP or Sold'!C463" +"+'NTP or Sold'!AI463" +"+'NTP or Sold'!AI464" +"1+'Detail by Turbine'!A21" +"+'NTP or Sold'!C471" +"+'NTP or Sold'!AK471" +"+'NTP or Sold'!AK472" +"+'NTP or Sold'!C479" +"+'NTP or Sold'!AM479" +"+'NTP or Sold'!AM480" +"+'NTP or Sold'!C487" +"+'NTP or Sold'!AM487" +"+'NTP or Sold'!AM488" +"+D64+31" +"+'NTP or Sold'!H4" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"SUM(N66:BB66)" +"+'NTP or Sold'!T4" +"+D66" +"+D67+E66" +"+'NTP or Sold'!T4" +"R69-Q69" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"+D67*$C71" +"+'NTP or Sold'!C4" +"+D69*$C71" +"+'NTP or Sold'!H5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"16.7/336" +"+(0.95-0.0497)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+(0.34-0.05)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!C5" +"+'NTP or Sold'!H6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!C6" +"+'NTP or Sold'!H7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!C7" +"+'NTP or Sold'!H8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!C8" +"+'NTP or Sold'!H9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!C9" +"+'NTP or Sold'!H10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!C10" +"+'NTP or Sold'!H11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!C11" +"+'NTP or Sold'!H24" +"SUM(D130:BB130)" +"D130" +"+'NTP or Sold'!T24" +"+'NTP or Sold'!C24" +"+'NTP or Sold'!H12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!C12" +"+'NTP or Sold'!H13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!C13" +"+'NTP or Sold'!H14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!C14" +"+'NTP or Sold'!H15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!C15" +"+'NTP or Sold'!H16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!C16" +"+'NTP or Sold'!H17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"D181" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!C17" +"+'NTP or Sold'!H18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!C18" +"+'NTP or Sold'!H19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!C19" +"+C193" +"+C193" +"+C193" +"+C193" +"+C193" +"+'NTP or Sold'!H20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!C20" +"+'NTP or Sold'!H21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!C21" +"+C217" +"+'NTP or Sold'!G40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!B40" +"+'NTP or Sold'!G42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!B42" +"+A241+1" +"+'NTP or Sold'!G43" +"+'NTP or Sold'!S43" +"+A241+1" +"+'NTP or Sold'!S43" +"+A241+1" +"+'NTP or Sold'!S43" +"+A241+1" +"+'NTP or Sold'!S43" +"+A241+1" +"+'NTP or Sold'!S43" +"+A241+1" +"+'NTP or Sold'!S43" +"+A241+1" +"+A241+1" +"+'NTP or Sold'!B43" +"+'NTP or Sold'!H22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!C22" +"+'NTP or Sold'!H23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!C23" +"+'NTP or Sold'!H25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!C25" +"+'NTP or Sold'!H26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!C26" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!C27" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!C28" +"+'NTP or Sold'!H29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!C29" +"+'NTP or Sold'!H30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!C30" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!G31" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!B31" +"+'NTP or Sold'!G32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!B32" +"+'NTP or Sold'!G33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!B33" +"+'NTP or Sold'!G34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!B34" +"+'NTP or Sold'!G35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!B35" +"+'NTP or Sold'!G36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!B36" +"+'NTP or Sold'!G37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!B37" +"+'NTP or Sold'!G38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!B38" +"+'NTP or Sold'!G39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!B39" +"+'Cost Cancel Details'!A44+1" +"+'NTP or Sold'!G44" +"+'Cost Cancel Details'!A44+1" +"+'Cost Cancel Details'!A44+1" +"+'Cost Cancel Details'!A44+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A44+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A44+1" +"+'Cost Cancel Details'!A44+1" +"+'Cost Cancel Details'!A44+1" +"+'NTP or Sold'!B44" +"+'NTP or Sold'!A457+1" +"'Detail by Turbine'!#REF!" +"+'NTP or Sold'!A457+1" +"+'NTP or Sold'!A457+1" +"+'NTP or Sold'!A457+1" +"+'NTP or Sold'!A457+1" +"+'NTP or Sold'!A457+1" +"+'NTP or Sold'!A457+1" +"+'NTP or Sold'!A457+1" +"+'Detail by Turbine'!#REF!" +"+'NTP or Sold'!A481+1" +"'NTP or Sold'!G45" +"'NTP or Sold'!S45" +"+'NTP or Sold'!A481+1" +"'NTP or Sold'!S45" +"0.05+0.1" +"+'NTP or Sold'!A481+1" +"'NTP or Sold'!S45" +"+'NTP or Sold'!A481+1" +"'NTP or Sold'!S45" +"+'NTP or Sold'!A481+1" +"'NTP or Sold'!S45" +"+'NTP or Sold'!A481+1" +"'NTP or Sold'!S45" +"+'NTP or Sold'!A481+1" +"+'NTP or Sold'!A481+1" +"+'NTP or Sold'!B45" +"'NTP or Sold'!G46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"+'NTP or Sold'!B46" +"'NTP or Sold'!G47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"+'NTP or Sold'!B47" +"'NTP or Sold'!G48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"+'NTP or Sold'!B48" +"+'Cost Cancel Details'!A100+1" +"+'NTP or Sold'!G49" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A100+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A100+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A100+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A100+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A100+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A100+1" +"+'Cost Cancel Details'!A100+1" +"+'NTP or Sold'!B49" +"+'NTP or Sold'!G50" +"+'NTP or Sold'!S50" +"+'NTP or Sold'!S50" +"+'NTP or Sold'!S50" +"+'NTP or Sold'!S50" +"+'NTP or Sold'!S50" +"+'NTP or Sold'!S50" +"+'NTP or Sold'!B50" +"+'NTP or Sold'!G51" +"+'NTP or Sold'!S51" +"+'NTP or Sold'!S51" +"+'NTP or Sold'!S51" +"+'NTP or Sold'!S51" +"+'NTP or Sold'!S51" +"+'NTP or Sold'!S51" +"+'NTP or Sold'!B51" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$17:Q$36,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"L7/K7" +"-(SUM(IF(YEAR([2]GasPosn!$A$200:$A$316)=YEAR(A7),[2]GasPosn!$D$200:$D$316))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[15]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"IF(P$22,AveragePrices($F$21,P$23,P$24,$AJ28:$AJ28)-INDIRECT(ADDRESS(P$23,$G$23,,,$F$21)),AveragePrices($F$15,P$23,P$24,$AL28:$AL28))" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[15]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[15]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"R$25" +"(PowerPrices!C9-2)/O30" +"(PowerPrices!D9-2)/(R$49+R30)" +"(AVERAGE(PowerPrices!D9,PowerPrices!E9,PowerPrices!H9,PowerPrices!I9,PowerPrices!K9)-2)/(V$49+V30)" +"(AVERAGE(PowerPrices!H9,PowerPrices!I9,PowerPrices!K9)-2)/(X$49+X30)" +"(AVERAGE(PowerPrices!L9,PowerPrices!M9,PowerPrices!N9)-2)/(Z$49+Z30)" +"(AVERAGE(PowerPrices!L9,PowerPrices!M9,PowerPrices!N9,PowerPrices!P9,PowerPrices!Q9,PowerPrices!R9,PowerPrices!T9)-2)/(AB$49+AB30)" +"(PowerPrices!S9-2)/(AF$49+AF30)" +"(AVERAGE(PowerPrices!T9,PowerPrices!U9,PowerPrices!V9,PowerPrices!AG9,PowerPrices!AH9,PowerPrices!AI9)-2)/(AH$49+AH30)" +"(PowerPrices!C11-2)/(O28+0.2)" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"(AVERAGE(PowerPrices!D11,PowerPrices!E11,PowerPrices!H11,PowerPrices!I11,PowerPrices!K11)-2)/(V$49+V28+0.2)" +"(AVERAGE(PowerPrices!H11,PowerPrices!I11,PowerPrices!K11)-2)/(X$49+X28+0.2)" +"(AVERAGE(PowerPrices!L11,PowerPrices!M11,PowerPrices!N11)-2)/(Z$49+Z28+0.2)" +"(AVERAGE(PowerPrices!L11,PowerPrices!M11,PowerPrices!N11,PowerPrices!P11,PowerPrices!Q11,PowerPrices!R11,PowerPrices!T11)-2)/(AB$49+AB28+0.2)" +"(PowerPrices!S11-2)/(AF$49+AF28+0.2)" +"(AVERAGE(PowerPrices!T11,PowerPrices!U11,PowerPrices!V11,PowerPrices!AG11,PowerPrices!AH11,PowerPrices!AI11)-2)/(AH$49+AH28+0.2)" +"(PowerPrices!C13-2)/(O31+0.33)" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"(AVERAGE(PowerPrices!D13,PowerPrices!E13,PowerPrices!H13,PowerPrices!I13,PowerPrices!K13)-2)/(V$49+V31+0.33)" +"(AVERAGE(PowerPrices!H13,PowerPrices!I13,PowerPrices!K13)-2)/(X$49+X31+0.33)" +"(AVERAGE(PowerPrices!L13,PowerPrices!M13,PowerPrices!N13)-2)/(Z$49+Z31+0.33)" +"(AVERAGE(PowerPrices!L13,PowerPrices!M13,PowerPrices!N13,PowerPrices!P13,PowerPrices!Q13,PowerPrices!R13,PowerPrices!T13)-2)/(AB$49+AB31+0.33)" +"(PowerPrices!S13-2)/(AF$49+AF31+0.33)" +"(AVERAGE(PowerPrices!T13,PowerPrices!U13,PowerPrices!V13,PowerPrices!AG13,PowerPrices!AH13,PowerPrices!AI13)-2)/(AH$49+AH31+0.33)" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!D14,PowerPrices!E14,PowerPrices!H14,PowerPrices!I14,PowerPrices!K14)-2)/(V$49+V34+0.12)" +"(AVERAGE(PowerPrices!H14,PowerPrices!I14,PowerPrices!K14)-2)/(X$49+X34+0.12)" +"(AVERAGE(PowerPrices!L14,PowerPrices!M14,PowerPrices!N14)-2)/(Z$49+Z34+0.12)" +"(AVERAGE(PowerPrices!L14,PowerPrices!M14,PowerPrices!N14,PowerPrices!P14,PowerPrices!Q14,PowerPrices!R14,PowerPrices!T14)-2)/(AB$49+AB34+0.12)" +"(PowerPrices!S14-2)/(AF$49+AF34+0.12)" +"(AVERAGE(PowerPrices!T14,PowerPrices!U14,PowerPrices!V14,PowerPrices!AG14,PowerPrices!AH14,PowerPrices!AI14)-2)/(AH$49+AH34+0.12)" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'[16]Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('[16]Curve Summary'!$D$6,11,0,16,1))*16+ 9* '[16]Curve Summary Backup'!$D$38)/25), '[16]Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('[16]Curve Summary'!$D$6,11,0,16,1))*16+ 9* '[16]Curve Summary Backup'!$D$38)/25)" +"VLOOKUP(E$7,'[16]Curve Summary'!$A$7:$AG$54,4)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AG9" +"AI9" +"AM9" +"AVERAGE(T9:V9)" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'[16]Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('[16]Curve Summary'!$C$6,11,0,16,1))*16+ 9* '[16]Curve Summary Backup'!$C$38)/25), '[16]Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('[16]Curve Summary'!$C$6,11,0,16,1))*16+ 9* '[16]Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(E$7,'[16]Curve Summary'!$A$7:$AG$55,3)" +"VLOOKUP(AG$7,'[16]Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('[16]Curve Summary'!$E$6,11,0,16,1))*16+ 9* '[16]Curve Summary Backup'!$E$38)/25), '[16]Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('[16]Curve Summary'!$E$6,11,0,16,1))*16+ 9* '[16]Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(E$7,'[16]Curve Summary'!$A$7:$AG$55,5)" +"VLOOKUP(AG$7,'[16]Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('[16]Curve Summary'!$I$6,11,0,16,1))*16+ 9* '[16]Curve Summary Backup'!$I$38)/25), '[16]Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('[16]Curve Summary'!$I$6,11,0,16,1))*16+ 9* '[16]Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(E$7,'[16]Curve Summary'!$A$7:$AG$55,9)" +"VLOOKUP(AG$7,'[16]Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('[16]Curve Summary'!$F$6,11,0,16,1))*16+ 9* '[16]Curve Summary Backup'!$F$38)/25), '[16]Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('[16]Curve Summary'!$F$6,11,0,16,1))*16+ 9* '[16]Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(E$7,'[16]Curve Summary'!$A$7:$AG$59,6)" +"VLOOKUP(AG$7,'[16]Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('[16]Curve Summary'!$B$6,11,0,16,1))*16+ 9* '[16]Curve Summary Backup'!$B$38)/25), '[16]Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('[16]Curve Summary'!$B$6,11,0,16,1))*16+ 9* '[16]Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(E$7,'[16]Curve Summary'!$A$7:$AG$59,2)" +"VLOOKUP(AG$7,'[16]Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('[16]Curve Summary'!$G$6,11,0,16,1))*16+ 9* '[16]Curve Summary Backup'!$G$38)/25), '[16]Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('[16]Curve Summary'!$G$6,11,0,16,1))*16+ 9* '[16]Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(E$7,'[16]Curve Summary'!$A$7:$AG$58,7)" +"VLOOKUP(AG$7,'[16]Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('[16]Curve Summary ALBERTA'!$R$6,9,0,13,1))*13+ 8* '[16]Curve Summary Backup'!$R$38)/21), '[16]Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('[16]Curve Summary ALBERTA'!$R$6,9,0,13,1))*13+ 8* '[16]Curve Summary Backup'!$R$38)/21)" +"VLOOKUP(E$7,'[16]Curve Summary ALBERTA'!$A$7:$AG$63,18)" +"VLOOKUP(AG$7,'[16]Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY([16]Top!C3, -1, Holidays)" +"C8" +"C9/('[16]Gas Curve Summary'!$B$10)*1000" +"D9/('[16]Gas Curve Summary'!$B$11)*1000" +"E9/('[16]Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'[16]Gas Curve Summary'!$B$13*1000" +"$I9/'[16]Gas Curve Summary'!$B$14*1000" +"$K9/'[16]Gas Curve Summary'!$B$15*1000" +"$L9/'[16]Gas Curve Summary'!$B$16*1000" +"$M9/'[16]Gas Curve Summary'!$B$17*1000" +"$N9/'[16]Gas Curve Summary'!$B$18*1000" +"$P9/'[16]Gas Curve Summary'!$B$19*1000" +"$Q9/'[16]Gas Curve Summary'!$B$20*1000" +"$R9/'[16]Gas Curve Summary'!$B$21*1000" +"$T9/'[16]Gas Curve Summary'!$B$22*1000" +"$U9/'[16]Gas Curve Summary'!$B$23*1000" +"$V9/'[16]Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('[16]Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('[16]Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('[16]Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('[16]Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('[16]Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('[16]Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('[16]Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"'[10]Date Master'!A4" +"'[10]Date Master'!A5" +"'[10]Date Master'!A6" +"'[10]Date Master'!A7" +"'[10]Date Master'!A8" +"'[10]Date Master'!I3" +"'[10]Date Master'!I4" +"CONCATENATE(TEXT('[10]Date Master'!C5,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D5,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C6,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D6,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C7,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D7,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C8,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D9,""mmm-yy"")))" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$17),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$17),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$17),'GRMS Detail'!$D$2:$D$14250)/10000)" +"$S17+$U17+$W17+$Y17+$AA17" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$18),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$18),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$19),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$19),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$19),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$20),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$21),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$21),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$21),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$M$21),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$21),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$21),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$21),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$C$22),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$D$22),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$22),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$22),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$22),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$22),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$22),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$22),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$22),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$23),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$23),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$23),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$D$24),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$24),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$24),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$24),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$24),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$25),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$26),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$26),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$26),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$26),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$27),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$27),'GRMS Detail'!$D$2:$D$14250)/10000)" +"SUM(Q17:Q27)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$30),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$30),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$30),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$F$30),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$31),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$31),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$31),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$31),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$31),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$31),'GRMS Detail'!$D$2:$D$14250)/10000)" +"SUM(Q30:Q32)" +"SUM(Q38:Q40)" +"Q19" +"Q17+Q20" +"Q18" +"Q30" +"Q31+Q25" +"Q21+Q22" +"Q23" +"NOW()" +"DAY(C7)" +"IF(REF_DT<=LastDay,INDEX(IntraMonth_Buckets,MATCH($A2,IntraSumMonths,0),1),INDEX(BucketTable,MATCH($A2,SumMonths,0),1))" +"INDEX(Book_Type,MATCH($B2,Book,0),1)" +"$F2&$C2" +"ROW()" +"COUNTA($C$5:$C$65536)" +"DayOfTheMonth" +"UPPER(TEXT(DATEVALUE(MONTH(TODAY())&""/""&TRIM(E2)&""/""&YEAR(TODAY())),""DD/MMM/YY""))" +"Concat(""C"", $A$5:$A$100, ""QueryPage"")" +"'Run Query'!B25" +""" ""&""'""&B5&""'""&"",""" +"TRIM(LEFT(D4,LEN(D4)-1))" +"$F$2" +"""SELECT rms_open_position.REF_DT, rms_open_position.BOOK_ID, rms_open_position.PR_CRV_CD, Sum(rms_open_position.DELTA_POSITION), Sum(rms_open_position.BENCHMARK_POSITION_QTY) FROM rms_open_position WHERE (rms_open_position.EFF_DT='"" & E5 & ""') AND (rms_open_position.BOOK_ID IN ("" &BookList& "")) GROUP BY rms_open_position.BOOK_ID, rms_open_position.REF_DT, rms_open_position.PR_CRV_CD""" +"'Run Query'!B60" +"'Run Query'!B61" +"_NXB3" +"_NXB2" +"_NX1" +"IF(K20<$F$5,1)" +"F4" +"K20+1" +"IF(K48<$F$5,1,2)" +"IF(K81<$F$7,3,3)" +"IF(K112<$F$7,3,4)" +"IF(K143<$F$7,3,5)" +"IF(K171<$F$7,3,6)" +"SUM(D4:D65536)" +"C4+365" +"C5+366" +"SUM(B4,B11,B18,B23,B28)" +"SUM(B4,B12,B18,B23,B28)" +"SUM(B4,B13,B18,B23,B28)" +"SUM(B39,B44,B49,B55,B60,B65,B70,B75,B80,B85,B90)" +"B95" +"B33+B95" +"500-B100" +"SUM(B2:B223)" +"IF(ISNA(VLOOKUP(CONCATENATE($A2,C$1),'CP Trade Data'!$D$2:$P$6949,13,FALSE)),0,VLOOKUP(CONCATENATE($A2,C$1),'CP Trade Data'!$D$2:$P$6949,13,FALSE))" +"IF(ISNA(VLOOKUP(CONCATENATE($A2,D$1),'CP Trade Data'!$D$2:$P$6949,13,FALSE)),C2,VLOOKUP(CONCATENATE($A2,D$1),'CP Trade Data'!$D$2:$P$6949,13,FALSE))" +"IF(CONCATENATE($A2,$C2)=CONCATENATE($A3,$C3),0,CONCATENATE($A2,$C2))" +"F2-G2" +"IF(E2=$S$2,H2,0)" +"I2" +"IF(C2<=$S$2,J2+L2+N2,IF(C2<=$S$3,L2+N2,IF(C2<=$S$4,N2,0)))" +"MAX(O2,0)" +"IF($A3=$A2,J2+I3,I3)" +"IF(E3=$S$3,H3,0)" +"IF(E3=$S$4,H3,0)" +"L4*1.1*-1" +"AB4*-1*1.1" +"L5" +"T6*-1.1" +"AB7*1" +"SUM(E4:E18)" +"SUM(AC4:AC19)" +"M21+E21" +"U21+M22" +"AC23+AI23" +"'NFL Bets'!E21" +"C6" +"G6+F6+E6" +"'NFL Bets'!M21" +"F6+C7" +"'NFL Bets'!U21" +"'NFL Bets'!AC21" +"'NFL Bets'!AK17" +"'NFL Bets'!AI23" +"'NFL Bets'!AK19" +"C9-D9-E9" +"150" +"M9-N9-O9" +"S9-T9" +"50" +"3.4+1.8" +"4.6+2.1" +"18+12" +"20+12" +"SUM(C9:C24)" +"300" +"1+0.5" +"25" +"44.4+55.4" +"2.9+8.8" +"7.9+5.2" +"6+8" +"11+19" +"13+20" +"SUM(C27:C31)" +"100" +"SUM(C34:C48)" +"SUM(C51:C57)" +"SUM(H60:H65)" +"45.2+11.9" +"35.6+43.4" +"C25+C32+C49+C58+C66+SUM(C67:C78)" +"295.4-31.1" +"275.9-9.7" +"SUM(C79:C88)" +"C9-D9-E9" +"M9-O9" +"C12-D12" +"SUM(C9:C18)" +"SUM(F19:F22)" +"C9-D9" +"K9-M9" +"SUM(C9:C17)" +"SUM(C18:C27)" +"SUM(E28:E31)" +"C9-D9" +"K9-M9" +"SUM(C9:C17)" +"SUM(E18:E21)" +"C9-D9-E9" +"150" +"M9-N9-O9" +"S9-T9" +"50" +"3.4+1.8" +"2.1+4.5" +"18+12" +"20+12" +"SUM(C9:C24)" +"300" +"1+0.5" +"25" +"44.4+55.4" +"2.9+8.8" +"7.9+5.2" +"6+8" +"11+19" +"13+20" +"SUM(C27:C31)" +"100" +"SUM(C34:C48)" +"SUM(C51:C57)" +"SUM(H60:H65)" +"45.2+11.9" +"35.6+43.4" +"C25+C32+C49+C58+C66+SUM(C67:C78)" +"295.4-31.1" +"275.9-9.7" +"SUM(C79:C88)" +"C9-D9-E9" +"M9-O9" +"C12-D12" +"SUM(C9:C18)" +"SUM(F19:F22)" +"C9-D9" +"K9-M9" +"SUM(C9:C17)" +"SUM(C18:C27)" +"SUM(E28:E31)" +"C9-D9" +"K9-M9" +"SUM(C9:C17)" +"SUM(E18:E21)" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$17:Q$36,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"L7/K7" +"-(SUM(IF(YEAR([2]GasPosn!$A$200:$A$316)=YEAR(A7),[2]GasPosn!$D$200:$D$316))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"645772-15000" +"L2*I2*1000" +"IF(D2=""T"",0.02,0.03)" +"J2*0.5" +"SUM(J2:J273)" +"78000+75000" +"166669" +"100000+25000" +"38000+75000" +"74000+25000" +"38210+60000" +"41000+15000" +"26000+10000" +"L25*I25*1000+50000" +"EDATE(A7,1)" +"B7-A7" +"IF($I$4>H7,H7-$I$4,0)" +"I7*M7" +"C7/366*$I$59/$I$57" +"M7/C7" +"D7" +"K61/C3" +"Q7*VLOOKUP(P7,$A$7:$N$54,3)/366*$R$5" +"T7-R7" +"VLOOKUP(P7,$A$7:$N$54,14)*VLOOKUP(P7,$A$7:$N$54,3)*$I$57" +"D7" +"IF($I$4H10,$I$4-H10,0)" +"($I$4-H10)*M10-J9-($R$20/12-$J$2)" +"B7" +"EDATE(D7,1)" +"J7" +"SUM(R7:R18)" +"SUM(C7:C54)/4" +"SUM(J7:J54)" +"SUM(N7:N54)/4/12*C55" +"SUM(I7:I54)/12" +"J55" +"I59/I57" +"SUMPRODUCT(J55*C3)" +"SUMPRODUCT(K7:K54,L7:L54)" +"J61-K61" +"C4/B4" +"D4/B4" +"E4/B4" +"F4/B4" +"C4/B4*1000" +"D4/B4*1000" +"E4/B4*1000" +"TODAY()" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A7),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A7),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A7),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A7),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$18:Q$30,2)" +"H7-I7" +"E7*24*H7/10000" +"L7/K7" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"TODAY()" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A7),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A7),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A7),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A7),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$18:Q$30,2)" +"H7-I7" +"E7*24*H7/10000" +"L7/K7" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"TODAY()" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A7),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A7),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A7),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A7),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$18:Q$30,2)" +"H7-I7" +"E7*24*H7/10000" +"L7/K7" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"TODAY()" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A7),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A7),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A7),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A7),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7+125" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$18:Q$30,2)" +"F7/G7" +"H7-I7" +"E7*24*H7/10000" +"L7/K7" +"VLOOKUP(B19,'[2]Pricing Summary'!P$18:Q$36,2)" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"TODAY()" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A7),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A7),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A7),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A7),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$18:Q$30,2)" +"H7-I7" +"E7*24*H7/10000" +"L7/K7" +"VLOOKUP(B19,'[2]Pricing Summary'!P$18:Q$36,2)" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"TODAY()" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A7),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A7),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A7),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A7),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$18:Q$30,2)" +"H7-I7" +"E7*24*H7/10000" +"L7/K7" +"VLOOKUP(B19,'[2]Pricing Summary'!P$18:Q$36,2)" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"1250000-125000" +"2430*31*0.09" +"0.05*7500*30" +"7276.5/2" +"798+298" +"12701+2386" +"12824+7447" +"B1396" +"((0.0025*10000*30)/1000)*1000" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"E1612" +"((50000*0.125)/1000)*1000" +"((2430*30*0.01)/1000)*1000" +"SUBTOTAL(9,G2:G2)" +"SUBTOTAL(9,G4:G10)" +"SUBTOTAL(9,G12:G14)" +"12701+2386" +"12824+7447" +"7276.5/2" +"SUBTOTAL(9,G22:G2353)" +"SUBTOTAL(9,G2357:G2361)" +"SUBTOTAL(9,G2363:G2370)" +"SUBTOTAL(9,G2372:G2515)" +"1250000-125000" +"SUBTOTAL(9,G2517:G2518)" +"SUBTOTAL(9,G2520:G2605)" +"B2694" +"SUBTOTAL(9,G2607:G2965)" +"SUBTOTAL(9,G2967:G3260)" +"((0.0025*10000*30)/1000)*1000" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"SUBTOTAL(9,G3262:G3411)" +"798+298" +"E4006" +"((50000*0.125)/1000)*1000" +"SUBTOTAL(9,G3413:G4297)" +"((2430*30*0.01)/1000)*1000" +"2430*31*0.09" +"0.05*7500*30" +"SUBTOTAL(9,G4305:G4582)" +"SUBTOTAL(9,G4584:G4593)" +"SUBTOTAL(9,G4595:G4670)" +"SUBTOTAL(9,G4672:G4694)" +"SUBTOTAL(9,G4696:G4713)" +"SUBTOTAL(9,G4717:G4750)" +"SUBTOTAL(9,G2:G4772)" +"SUBTOTAL(3,A3:A4)" +"SUM(G3:G4)" +"SUBTOTAL(3,A7:A273)" +"SUM(G7:G273)" +"SUBTOTAL(3,A280:A284)" +"SUM(G280:G284)" +"E359" +"SUBTOTAL(3,A291:A383)" +"SUM(G291:G383)" +"SUBTOTAL(3,A386:A397)" +"SUM(G386:G397)" +"SUBTOTAL(3,A407:A407)" +"SUBTOTAL(3,A410:A413)" +"SUBTOTAL(3,A416:A616)" +"SUM(G416:G616)" +"SUM(G619)" +"SUBTOTAL(3,A626:A632)" +"SUM(G626:G632)" +"SUM(G635:G638)" +"SUBTOTAL(3,A641:A735)" +"SUM(G641:G735)" +"SUBTOTAL(3,A738:A740)" +"SUM(G738:G740)" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"((0.0025*10000*30)/1000)*1000" +"SUBTOTAL(3,A782:A787)" +"SUM(G782:G787)" +"B801" +"B804" +"SUBTOTAL(3,A813:A820)" +"SUM(G813:G820)" +"((50000*0.125)/1000)*1000" +"SUBTOTAL(3,A831:A1011)" +"SUM(G831:G1011)" +"SUBTOTAL(3,A1017:A1039)" +"SUM(G1017:G1039)" +"SUBTOTAL(3,A1236:A1248)" +"SUM(G1236:G1248)" +"7276.5/2" +"SUBTOTAL(3,A1257:A1599)" +"SUM(G1257:G1599)" +"SUBTOTAL(3,A1605:A1621)" +"SUM(G1605:G1621)" +"SUBTOTAL(3,A1624:A1650)" +"SUM(G1624:G1650)" +"SUBTOTAL(3,A1653:A1750)" +"SUM(G1653:G1750)" +"SUBTOTAL(3,A1753:A1804)" +"SUM(G1753:G1804)" +"SUBTOTAL(3,A1807:A1836)" +"SUM(G1807:G1836)" +"SUBTOTAL(3,A1839:A2081)" +"SUM(G1839:G2081)" +"SUBTOTAL(3,A2101:A2124)" +"SUM(G2101:G2124)" +"1250000-125000" +"SUBTOTAL(3,A2166:A2184)" +"SUM(G2166:G2184)" +"SUBTOTAL(3,A2193:A2420)" +"SUM(G2193:G2420)" +"SUBTOTAL(3,A2471:A2583)" +"SUM(G2471:G2583)" +"SUBTOTAL(3,A2592:A2601)" +"SUM(G2592:G2601)" +"SUBTOTAL(3,A2604:A2660)" +"SUM(G2604:G2660)" +"SUBTOTAL(3,A2671:A2672)+8" +"SUBTOTAL(3,A2838:A2888)" +"SUM(G2838:G2888)" +"SUBTOTAL(3,A2891:A3296)" +"SUM(G2891:G3296)" +"SUBTOTAL(3,A3326:A3374)" +"SUM(G3326:G3374)" +"12701+2386" +"12824+7447" +"SUBTOTAL(3,A3377:A3575)" +"SUM(G3377:G3575)" +"SUBTOTAL(3,A3581:A3596)" +"SUM(G3581:G3596)" +"SUBTOTAL(3,A3599:A3678)" +"SUM(G3599:G3678)" +"SUBTOTAL(3,A3688:A4001)" +"SUM(G3688:G4001)" +"SUBTOTAL(3,A4004:A4064)" +"SUM(G4004:G4064)" +"SUBTOTAL(3,A4112:A4287)" +"SUM(G4112:G4287)" +"SUBTOTAL(3,A4304:A4312)" +"SUM(G4304:G4312)" +"798+298" +"SUBTOTAL(3,A4387:A4457)" +"SUM(G4387:G4457)" +"SUBTOTAL(3,A4460:A4585)" +"SUM(G4460:G4585)" +"SUBTOTAL(3,A4611:A4777)" +"SUM(G4611:G4777)" +"SUBTOTAL(3,A4796:A4821)" +"SUM(G4796:G4821)" +"SUBTOTAL(3,A4833:A4853)" +"SUM(G4833:G4853)" +"2430*31*0.09" +"((2430*30*0.01)/1000)*1000" +"0.05*7500*30" +"SUBTOTAL(3,A4897:A5006)" +"SUM(G4897:G5006)" +"SUBTOTAL(3,A3:A5054)+8" +"'By Team'!G4799" +"SUBTOTAL(3,A3:A3)" +"SUM(G3)" +"SUBTOTAL(3,A6:A12)" +"SUM(G6:G12)" +"SUBTOTAL(3,A15:A17)" +"SUM(G15:G17)" +"12701+2386" +"12824+7447" +"7276.5/2" +"SUBTOTAL(3,A28:A2359)" +"SUM(G28:G2359)" +"SUBTOTAL(3,A2365:A2369)" +"SUM(G2365:G2369)" +"SUBTOTAL(3,A2372:A2379)" +"SUM(G2372:G2379)" +"SUBTOTAL(3,A2382:A2525)" +"SUM(G2382:G2525)" +"1250000-125000" +"SUBTOTAL(3,A2528:A2529)" +"SUM(G2528:G2529)" +"SUBTOTAL(3,A2532:A2617)" +"SUM(G2532:G2617)" +"B2632" +"B2658" +"SUBTOTAL(3,A2620:A2978)" +"SUM(G2620:G2978)" +"SUBTOTAL(3,A2981:A3274)" +"SUM(G2981:G3274)" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"((0.0025*10000*30)/1000)*1000" +"SUBTOTAL(3,A3277:A3426)" +"SUM(G3277:G3426)" +"((50000*0.125)/1000)*1000" +"798+298" +"E3905" +"SUBTOTAL(3,A3429:A4313)" +"SUM(G3429:G4313)" +"2430*31*0.09" +"((2430*30*0.01)/1000)*1000" +"0.05*7500*30" +"SUBTOTAL(3,A4323:A4600)" +"SUM(G4323:G4600)" +"SUBTOTAL(3,A4603:A4612)" +"SUM(G4603:G4612)" +"SUBTOTAL(3,A4615:A4690)+8" +"SUM(G4615:G4690)" +"SUBTOTAL(3,A4693:A4715)" +"SUM(G4693:G4715)" +"SUBTOTAL(3,A4718:A4735)" +"SUM(G4718:G4735)" +"SUBTOTAL(3,A4741:A4774)" +"SUM(G4741:G4774)" +"SUBTOTAL(3,A3:A4798)+8" +"263975848.7-304666+1200175+2256000+812510" +"SUM(D3:D28)" +"SUBTOTAL(3,A2:A268)" +"SUM(G2:G268)" +"SUBTOTAL(3,A271:A272)" +"SUM(G271:G272)" +"SUBTOTAL(3,A275:A279)" +"SUM(G275:G279)" +"E354" +"SUBTOTAL(3,A286:A378)" +"SUM(G286:G378)" +"SUBTOTAL(3,A381:A392)" +"SUM(G381:G392)" +"SUBTOTAL(3,A402:A402)" +"SUM(G402)" +"SUBTOTAL(3,A405:A408)" +"SUM(G405:G408)" +"SUBTOTAL(3,A411:A612)" +"SUM(G411:G612)" +"SUBTOTAL(3,A619:A625)" +"SUM(G619:G625)" +"SUBTOTAL(3,A628:A732)" +"SUM(G628:G732)" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"((0.0025*10000*30)/1000)*1000" +"SUBTOTAL(3,A777:A782)" +"SUM(G777:G782)" +"B782" +"B788" +"SUBTOTAL(3,A792:A794)" +"SUM(G792:G794)" +"SUBTOTAL(3,A797:A805)" +"SUM(G797:G805)" +"((50000*0.125)/1000)*1000" +"SUBTOTAL(3,A816:A996)" +"SUM(G816:G996)" +"SUBTOTAL(3,A1002:A1024)" +"SUM(G1002:G1024)" +"SUBTOTAL(3,A1219:A1236)" +"SUM(G1219:G1236)" +"7276.5/2" +"SUBTOTAL(3,A1239:A1581)" +"SUM(G1239:G1581)" +"SUBTOTAL(3,A1584:A1600)" +"SUM(G1584:G1600)" +"SUBTOTAL(3,A1603:A1636)" +"SUM(G1603:G1636)" +"SUBTOTAL(3,A1639:A1736)" +"SUM(G1639:G1736)" +"SUBTOTAL(3,A1739:A1790)" +"SUM(G1739:G1790)" +"SUBTOTAL(3,A1793:A1822)" +"SUM(G1793:G1822)" +"SUBTOTAL(3,A1825:A2069)" +"SUM(G1825:G2069)" +"SUBTOTAL(3,A2083:A2106)" +"SUM(G2083:G2106)" +"1250000-125000" +"SUBTOTAL(3,A2148:A2168)" +"SUM(G2148:G2168)" +"SUBTOTAL(3,A2177:A2404)" +"SUM(G2177:G2404)" +"SUBTOTAL(3,A2410:A2422)" +"SUM(G2410:G2422)" +"B2430" +"SUBTOTAL(3,A2425:A2438)" +"SUM(G2425:G2438)" +"SUBTOTAL(3,A2455:A2567)" +"SUM(G2455:G2567)" +"SUBTOTAL(3,A2576:A2585)" +"SUM(G2576:G2585)" +"SUBTOTAL(3,A2588:A2644)" +"SUM(G2588:G2644)" +"SUBTOTAL(3,A2818:A2870)" +"SUM(G2818:G2870)" +"SUBTOTAL(3,A2873:A3278)" +"SUM(G2873:G3278)" +"SUBTOTAL(3,A3294:A3343)" +"SUM(G3294:G3343)" +"12701+2386" +"12824+7447" +"SUBTOTAL(3,A3346:A3544)" +"SUM(G3346:G3544)" +"SUBTOTAL(3,A3550:A3565)" +"SUM(G3550:G3565)" +"SUBTOTAL(3,A3568:A3647)" +"SUM(G3568:G3647)" +"SUBTOTAL(3,A3657:A3970)" +"SUM(G3657:G3970)" +"SUBTOTAL(3,A3973:A4035)" +"SUM(G3973:G4035)" +"SUBTOTAL(3,A4080:A4255)" +"SUM(G4080:G4255)" +"SUBTOTAL(3,A4286:A4346)" +"SUM(G4286:G4346)" +"798+298" +"SUBTOTAL(3,A4349:A4419)" +"SUM(G4349:G4419)" +"SUBTOTAL(3,A4422:A4547)" +"SUM(G4422:G4547)" +"SUBTOTAL(3,A4570:A4741)" +"SUM(G4570:G4741)" +"SUBTOTAL(3,A4754:A4779)" +"SUM(G4754:G4779)" +"SUBTOTAL(3,A4782:A4822)" +"SUM(G4782:G4822)" +"2430*31*0.09" +"((2430*30*0.01)/1000)*1000" +"0.05*7500*30" +"SUBTOTAL(3,A4849:A4959)" +"SUM(G4849:G4959)" +"SUBTOTAL(3,A2:A5006)+5" +"263975848.696332-304666+1200175+2256000+812510" +"36441852+1200175" +"26010000+2256000" +"5665082.45469978+812510" +"1532639+403000" +"665000+270000" +"502085.91-304666" +"127912.1+1162.5" +"SUM(D6:D126)" +"36441852+1200175" +"26010000+2256000" +"5665082.45469978+812510" +"SUM(D5:D15)" +"5665082.45469978+812510" +"SUM(D5:D15)" +"36441852+1200175" +"26010000+2256000" +"SUM(D5:D15)" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$18:Q$30,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"L7/K7" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"VLOOKUP(B19,'[2]Pricing Summary'!P$18:Q$36,2)" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"CELL(""filename"")" +"H50+I50" +"P50" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$18:Q$30,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"L7/K7" +"-(SUM(IF(YEAR([2]GasPosn!$A$200:$A$316)=YEAR(A7),[2]GasPosn!$D$200:$D$316))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"VLOOKUP(B19,'[2]Pricing Summary'!P$18:Q$36,2)" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"D3/C3" +"SUM(B3:B9)" +"D3/C3" +"SUM(B3:B9)" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$18:Q$30,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"L7/K7" +"-(SUM(IF(YEAR([2]GasPosn!$A$200:$A$316)=YEAR(A7),[2]GasPosn!$D$200:$D$316))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"VLOOKUP(B19,'[2]Pricing Summary'!P$18:Q$36,2)" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$18:Q$30,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"L7/K7" +"-(SUM(IF(YEAR([2]GasPosn!$A$200:$A$316)=YEAR(A7),[2]GasPosn!$D$200:$D$316))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"VLOOKUP(B19,'[2]Pricing Summary'!P$18:Q$36,2)" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$18:Q$30,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"L7/K7" +"-(SUM(IF(YEAR([2]GasPosn!$A$200:$A$316)=YEAR(A7),[2]GasPosn!$D$200:$D$316))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"VLOOKUP(B19,'[2]Pricing Summary'!P$18:Q$36,2)" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"D4/C4" +"SUM(B4:B11)" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$17:Q$35,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"L7/K7" +"-(SUM(IF(YEAR([2]GasPosn!$A$200:$A$316)=YEAR(A7),[2]GasPosn!$D$200:$D$316))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$17:Q$36,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"L7/K7" +"-(SUM(IF(YEAR([2]GasPosn!$A$200:$A$316)=YEAR(A7),[2]GasPosn!$D$200:$D$316))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$17:Q$36,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"L7/K7" +"-(SUM(IF(YEAR([2]GasPosn!$A$200:$A$316)=YEAR(A7),[2]GasPosn!$D$200:$D$316))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$17:Q$36,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"L7/K7" +"-(SUM(IF(YEAR([2]GasPosn!$A$200:$A$316)=YEAR(A7),[2]GasPosn!$D$200:$D$316))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$17:Q$36,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"L7/K7" +"-(SUM(IF(YEAR([2]GasPosn!$A$200:$A$316)=YEAR(A7),[2]GasPosn!$D$200:$D$316))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$17:Q$36,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"L7/K7" +"-(SUM(IF(YEAR([2]GasPosn!$A$200:$A$316)=YEAR(A7),[2]GasPosn!$D$200:$D$316))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$17:Q$36,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"L7/K7" +"-(SUM(IF(YEAR([2]GasPosn!$A$200:$A$316)=YEAR(A7),[2]GasPosn!$D$200:$D$316))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$17:Q$36,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"L7/K7" +"-(SUM(IF(YEAR([2]GasPosn!$A$200:$A$316)=YEAR(A7),[2]GasPosn!$D$200:$D$316))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$17:Q$36,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))*1.055/D7*24)" +"L7/K7" +"-(SUM(IF(YEAR([2]GasPosn!$A$200:$A$316)=YEAR(A7),[2]GasPosn!$D$200:$D$316))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"'Power Positions'!B1" +"'Power Positions'!C1" +"'Power Positions'!B2" +"'Power Positions'!C2" +"G4+G7" +"G6+G9" +"'Power Positions'!H1" +"+G13+G14" +"'Power Positions'!L1" +"SUM(B16:B58)" +"SUM(H16:H31)" +"SUM(B59:B118)" +"SUM(H32:H118)" +"SUM(B1:B2)" +"SUM(B16:B118)" +"R16*-1" +"B16+C16" +"S16*-1" +"SUM(F16+G16)" +"Q16*-1" +"EOMONTH(A16,0)+1" +"S24*-1" +"Q24*-1" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$17:Q$36,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"L7/K7" +"-(SUM(IF(YEAR([2]GasPosn!$A$200:$A$316)=YEAR(A7),[2]GasPosn!$D$200:$D$316))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$17:Q$36,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"L7/K7" +"-(SUM(IF(YEAR([2]GasPosn!$A$200:$A$316)=YEAR(A7),[2]GasPosn!$D$200:$D$316))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$17:Q$36,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"L7/K7" +"-(SUM(IF(YEAR([2]GasPosn!$A$200:$A$316)=YEAR(A7),[2]GasPosn!$D$200:$D$316))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$17:Q$36,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"L7/K7" +"-(SUM(IF(YEAR([2]GasPosn!$A$200:$A$316)=YEAR(A7),[2]GasPosn!$D$200:$D$316))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$17:Q$36,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"L7/K7" +"-(SUM(IF(YEAR([2]GasPosn!$A$200:$A$316)=YEAR(A7),[2]GasPosn!$D$200:$D$316))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$17:Q$36,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"L7/K7" +"-(SUM(IF(YEAR([2]GasPosn!$A$200:$A$316)=YEAR(A7),[2]GasPosn!$D$200:$D$316))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$17:Q$36,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"L7/K7" +"-(SUM(IF(YEAR([2]GasPosn!$A$200:$A$316)=YEAR(A7),[2]GasPosn!$D$200:$D$316))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$17:Q$36,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"L7/K7" +"-(SUM(IF(YEAR([2]GasPosn!$A$200:$A$316)=YEAR(A7),[2]GasPosn!$D$200:$D$316))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$17:Q$36,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"L7/K7" +"-(SUM(IF(YEAR([2]GasPosn!$A$200:$A$316)=YEAR(A7),[2]GasPosn!$D$200:$D$316))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"2850" +"2200" +"1200" +"3.5" +"TODAY()" +"SUM(IF(YEAR([2]TradeSum!$A$56:$A$94)=YEAR($A7),[2]TradeSum!$E$56:$E$94))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A7),[1]OperatingCurve!$O$30:$O$300))" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AO$12:$AO$248))" +"C7/D7" +"SUM(IF(YEAR('[2]Pricing Summary'!$AB$12:$AB$250)=YEAR($A7),'[2]Pricing Summary'!$AK$12:$AK$248))/12" +"VLOOKUP(B7,'[2]Pricing Summary'!P$17:Q$36,2)" +"H7-I7" +"E7*24*H7/10000" +"-(SUM(IF(YEAR([2]GasPosn!$A$12:$A$188)=YEAR(A7),[2]GasPosn!$D$12:$D$188))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"L7/K7" +"-(SUM(IF(YEAR([2]GasPosn!$A$200:$A$316)=YEAR(A7),[2]GasPosn!$D$200:$D$316))*1.055/D7*24+SUM(IF(YEAR([2]GasPosn!$A$329:$A$445)=YEAR(A7),[2]GasPosn!$D$329:$D$445))/D7*24)" +"SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$O$30:$O$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$P$30:$P$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$Q$30:$Q$300))+SUM(IF(YEAR([1]EnergyCurve!$D$30:$D$300)=YEAR($A9),[1]EnergyCurve!$R$30:$R$300))+SUM(IF(YEAR([1]OperatingCurve!$D$30:$D$300)=YEAR($A9),[1]OperatingCurve!$O$30:$O$300))" +"SUM(C7:C25)" +"SUM(K7:K25)*365" +"+[4]Top!$B$4" +"SUM([4]EnergyCurve!$T$3:$T$273)+[4]OperatingCurve!$T$1" +"SUM(K12:K50)+SUM(K56:K94)" +"H4+H5" +"H6+GasPosn!M6+H8+H9" +"T20" +"T21" +"T22" +"V12" +"V13" +"V14" +"V15" +"V16" +"V17" +"V18" +"V19" +"V20" +"V21" +"V22" +"[4]EnergyCurve!$D34" +"SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$40)&YEAR([4]EnergyCurve!$D$3:$D$40)=MONTH($A12)&YEAR($A12),[4]EnergyCurve!$O$3:$O$40))+SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$40)&YEAR([4]EnergyCurve!$D$3:$D$40)=MONTH($A12)&YEAR($A12),[4]EnergyCurve!$Q$3:$Q$40))" +"B12/(CG12*CD12)" +"BY12+IF(YEAR(A12)=$T$20,$BY$48,0)+IF(YEAR(A12)=$T$21,$BY$49,0)+IF(YEAR(A12)=$T$22,$BY$50,0)" +"B12+(D12*CD12*CG12)" +"C12+D12" +"([4]EnergyCurve!$E34*CE12+[4]EnergyCurve!$W34*CF12)/CD12" +"I12-G12" +"([4]EnergyCurve!$G34*CE12+[4]EnergyCurve!$Y34*CF12)/CD12" +"SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$40)&YEAR([4]EnergyCurve!$D$3:$D$40)=MONTH($A12)&YEAR($A12),[4]EnergyCurve!$F$3:$F$40*[4]EnergyCurve!$O$3:$O$40))+SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$40)&YEAR([4]EnergyCurve!$D$3:$D$40)=MONTH($A12)&YEAR($A12),[4]EnergyCurve!$F$3:$F$40*[4]EnergyCurve!$Q$3:$Q$40))" +"(((I12-AL12)*AK12+(I12-AN12)*AM12+(I12-AP12)*AO12+(I12-AR12)*AQ12+(I12-AT12)*AS12+(I12-AV12)*AU12+(I12-AX12)*AW12+(I12-AZ12)*AY12+(I12-BB12)*BA12+(I12-BD12)*BC12+(I12-BF12)*BE12+(I12-BH12)*BG12+(I12-BJ12)*BI12+(I12-BL12)*BK12+(I12-BN12)*BM12+(I12-BP12)*BO12+(I12-BR12)*BQ12+(I12-BT12)*BS12+(I12-BV12)*BU12+(I12-BX12)*BW12)*CD12*CG12)+CI12+CJ12+CK12" +"J12+K12" +"A12" +"AVERAGE(O12:P12)-G12" +"I12" +"IF(MONTH(TradeSum!$B$2)>=10,YEAR(TradeSum!$B$2)+1,YEAR(TradeSum!$B$2))" +"IF(INT((MONTH(TradeSum!$B$2)-1)/3)+2=5,1,INT((MONTH(TradeSum!$B$2)-1)/3)+2)" +"""Q""&U12&"" ""&T12" +"SUM(IF((INT((MONTH($A$12:$A$47)-1)/3)=U12-1)*(YEAR($A$12:$A$47)=T12),$I$12:$I$47*$DK$12:$DK$47))/SUM(IF((INT((MONTH($A$12:$A$47)-1)/3)=U12-1)*(YEAR($A$12:$A$47)=T12),$DK$12:$DK$47))" +"AVERAGE(IF((INT((MONTH($A$12:$A$47)-1)/3)=U12-1)*(YEAR($A$12:$A$47)=T12),$I$12:$I$47))" +"A12" +"AK12+AM12+AO12+AQ12+AS12+AU12+AW12+AY12+BA12+BC12+BE12+BG12+BI12+BK12+BM12+BO12+BQ12+BS12+BU12+BW12" +"IF(AND(BY12=0,CC12=0),0,(ABS(AK12)*AL12+ABS(AM12)*AN12+ABS(AO12)*AP12+ABS(AQ12)*AR12+ABS(AS12)*AT12+ABS(AU12)*AV12+ABS(AW12)*AX12+ABS(AY12)*AZ12+ABS(BA12)*BB12+ABS(BC12)*BD12+ABS(BE12)*BF12+ABS(BG12)*BH12+ABS(BI12)*BJ12+ABS(BK12)*BL12+ABS(BM12)*BN12+ABS(BO12)*BP12+ABS(BQ12)*BR12+ABS(BS12)*BT12+ABS(BU12)*BV12+ABS(BW12)*BX12)/CC12)" +"AJ12" +"ABS(AK12)+ABS(AM12)+ABS(AO12)+ABS(AQ12)+ABS(AS12)+ABS(AU12)+ABS(AW12)+ABS(AY12)+ABS(BA12)+ABS(BC12)+ABS(BE12)+ABS(BG12)+ABS(BI12)+ABS(BK12)+ABS(BM12)+ABS(BO12)+ABS(BQ12)+ABS(BS12)+ABS(BU12)+ABS(BW12)" +"16*DK12" +"CD12-CE12" +"VLOOKUP(A12,Interest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nergyCurve!$O35+[4]EnergyCurve!$Q35" +"H13*B13" +"IF(U12=4,T12+1,T12)" +"IF(U12=4,1,U12+1)" +"W13-$W$12" +"W14-$W$13" +"W15-$W$14" +"W16-$W$15" +"W17-$W$16" +"W18-$W$17" +"W19-$W$18" +"IF(MONTH(TradeSum!$B$2)>8,YEAR(TradeSum!$B$2)+1,YEAR(TradeSum!$B$2))" +"""Bal ""&T20" +"SUM(IF((YEAR($A$12:$A$47)=T20),$I$12:$I$47*$DK$12:$DK$47))/SUM(IF((YEAR($A$12:$A$47)=T20),$DK$12:$DK$47))" +"AVERAGE(IF((YEAR($A$12:$A$47)=T20),$I$12:$I$47))" +"W20-$W$19" +"T20+1" +"T21" +"W21-$W$20" +"SUM(IF((YEAR($A$12:$A$50)=T22),$I$12:$I$50*$DK$12:$DK$50))/SUM(IF((YEAR($A$12:$A$50)=T22),$DK$12:$DK$50))" +"AVERAGE(IF((YEAR($A$12:$A$50)=T22),$I$12:$I$50))" +"W22-$W$21" +"[4]EnergyCurve!$F56" +"B48/(CO48*CP48)" +"IF(YEAR(A48)=$T$20,$BY$48,0)+IF(YEAR(A48)=$T$21,$BY$49,0)+IF(YEAR(A48)=$T$22,$BY$50,0)" +"B48+(D48*CO48*CP48)" +"([4]EnergyCurve!$E70*CQ48+[4]EnergyCurve!$W70*CR48)/CP48" +"([4]EnergyCurve!$G70*CQ48+[4]EnergyCurve!$Y70*CR48)/CP48" +"CI48+CJ48+CK48" +"V20" +"SUM(IF(YEAR($CB$12:$CB$47)=$T20,$CN$12:$CN$47))" +"DJ48" +"VLOOKUP(CN48,Interest!$X$8:$AC$367,6)" +"16*DK48" +"DL48*16" +"SUM(CL12:CL50)" +"A12" +"SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$40)&YEAR([4]EnergyCurve!$D$3:$D$40)=MONTH($A56)&YEAR($A56),[4]EnergyCurve!$P$3:$P$40))+SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$40)&YEAR([4]EnergyCurve!$D$3:$D$40)=MONTH($A56)&YEAR($A56),[4]EnergyCurve!$R$3:$R$40))+B12" +"BY56+IF(YEAR(A56)=$T$20,$BY$92,0)+IF(YEAR(A56)=$T$21,$BY$93,0)+IF(YEAR(A56)=$T$22,$BY$94,0)" +"B56+(D56*(CE56+CF56)*CG56)+(D12*CD12*CG12)" +"([4]EnergyCurve!$J34*CE56+[4]EnergyCurve!$AB34*CF56+G12*CD12)/CD56" +"([4]EnergyCurve!$L34*CE56+[4]EnergyCurve!$AD34*CF56+I12*CD12)/CD56" +"SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$40)&YEAR([4]EnergyCurve!$D$3:$D$40)=MONTH($A56)&YEAR($A56),[4]EnergyCurve!$T$3:$T$40))" +"(((CN56-AL56)*AK56+(CN56-AN56)*AM56+(CN56-AP56)*AO56+(CN56-AR56)*AQ56+(CN56-AT56)*AS56+(CN56-AV56)*AU56+(CN56-AX56)*AW56+(CN56-AZ56)*AY56+(CN56-BB56)*BA56+(CN56-BD56)*BC56+(CN56-BF56)*BE56+(CN56-BH56)*BG56+(CN56-BJ56)*BI56+(CN56-BL56)*BK56+(CN56-BN56)*BM56+(CN56-BP56)*BO56+(CN56-BR56)*BQ56+(CN56-BT56)*BS56+(CN56-BV56)*BU56+(CN56-BX56)*BW56)*(CE56+CF56)*CG56)+CI56+CJ56+CK56" +"SUM(IF((INT((MONTH($A$56:$A$91)-1)/3)=U56-1)*(YEAR($A$56:$A$91)=T56),$I$56:$I$91*$DK$12:$DK$47))/SUM(IF((INT((MONTH($A$56:$A$91)-1)/3)=U56-1)*(YEAR($A$56:$A$91)=T56),$DK$12:$DK$47))" +"AVERAGE(IF((INT((MONTH($A$56:$A$91)-1)/3)=U56-1)*(YEAR($A$56:$A$91)=T56),$I$56:$I$91))" +"DK80*24" +"DK80*8" +"DL80*16" +"D56*(CE56+CF56)" +"IF(YEAR($AJ56)=$CI$10,(($CN56-$AL$92)*$AK$92+($CN56-$AN$92)*$AM$92+($CN56-$AP$92)*$AO$92+($CN56-$AR$92)*$AQ$92+($CN56-$AT$92)*$AS$92+($CN56-$AV$92)*$AU$92+($CN56-$AX$92)*$AW$92+($CN56-$AZ$92)*$AY$92+($CN56-$BB$92)*$BA$92+($CN56-$BD$92)*$BC$92+($CN56-$BF$92)*$BE$92+($CN56-$BH$92)*$BG$92+($CN56-$BJ$92)*$BI$92+($CN56-$BL$92)*$BK$92+($CN56-$BN$92)*$BM$92+($CN56-$BP$92)*$BO$92+($CN56-$BR$92)*$BQ$92+($CN56-$BT$92)*$BS$92+($CN56-$BV$92)*$BU$92+($CN56-$BX$92)*$BW$92)*($CE56+$CF56)*$CG56,0)" +"IF(YEAR($AJ56)=$CJ$10,(($CN56-$AL$93)*$AK$93+($CN56-$AN$93)*$AM$93+($CN56-$AP$93)*$AO$93+($CN56-$AR$93)*$AQ$93+($CN56-$AT$93)*$AS$93+($CN56-$AV$93)*$AU$93+($CN56-$AX$93)*$AW$93+($CN56-$AZ$93)*$AY$93+($CN56-$BB$93)*$BA$93+($CN56-$BD$93)*$BC$93+($CN56-$BF$93)*$BE$93+($CN56-$BH$93)*$BG$93+($CN56-$BJ$93)*$BI$93+($CN56-$BL$93)*$BK$93+($CN56-$BN$93)*$BM$93+($CN56-$BP$93)*$BO$93+($CN56-$BR$93)*$BQ$93+($CN56-$BT$93)*$BS$93+($CN56-$BV$93)*$BU$93+($CN56-$BX$93)*$BW$93)*($CE56+$CF56)*$CG56,0)" +"IF(YEAR($AJ56)=$CK$10,(($CN56-$AL$94)*$AK$94+($CN56-$AN$94)*$AM$94+($CN56-$AP$94)*$AO$94+($CN56-$AR$94)*$AQ$94+($CN56-$AT$94)*$AS$94+($CN56-$AV$94)*$AU$94+($CN56-$AX$94)*$AW$94+($CN56-$AZ$94)*$AY$94+($CN56-$BB$94)*$BA$94+($CN56-$BD$94)*$BC$94+($CN56-$BF$94)*$BE$94+($CN56-$BH$94)*$BG$94+($CN56-$BJ$94)*$BI$94+($CN56-$BL$94)*$BK$94+($CN56-$BN$94)*$BM$94+($CN56-$BP$94)*$BO$94+($CN56-$BR$94)*$BQ$94+($CN56-$BT$94)*$BS$94+($CN56-$BV$94)*$BU$94+($CN56-$BX$94)*$BW$94)*($CE56+$CF56)*$CG56,0)" +"([4]EnergyCurve!$L34*CE56+[4]EnergyCurve!$AD34*CF56)/(CE56+CF56)" +"[4]EnergyCurve!$P35+[4]EnergyCurve!$R35+B13" +"[4]EnergyCurve!$T35" +"SUM(IF((YEAR($A$56:$A$91)=T64),$I$56:$I$91*$DK$12:$DK$47))/SUM(IF((YEAR($A$56:$A$91)=T64),$DK$12:$DK$47))" +"AVERAGE(IF((YEAR($A$56:$A$91)=T64),$I$56:$I$91))" +"SUM(IF((YEAR($A$56:$A$94)=T66),$I$56:$I$94*$DK$12:$DK$50))/SUM(IF((YEAR($A$56:$A$94)=T66),$DK$12:$DK$50))" +"AVERAGE(IF((YEAR($A$56:$A$94)=T66),$I$56:$I$94))" +"[4]EnergyCurve!$K56" +"DJ12" +"VLOOKUP(DJ80,$DM$13:$DR$252,6)" +"IF($L$6=0,VLOOKUP(DJ80,$DM$13:$DQ$252,5)+VLOOKUP(DJ80,$DM$13:$DQ$252,4),VLOOKUP(DJ80,$DU$13:$DY$252,5)+VLOOKUP(DJ80,$DU$13:$DY$252,4))" +"(VLOOKUP(DATE(1999,10,1),$EQ$12:$ET$38,3)+VLOOKUP(DATE(1999,11,1),$EQ$12:$ET$38,3)+VLOOKUP(DATE(1999,12,1),$EQ$12:$ET$38,3))/(VLOOKUP(DATE(1999,10,1),$EQ$12:$ET$38,2)+VLOOKUP(DATE(1999,11,1),$EQ$12:$ET$38,2)+VLOOKUP(DATE(1999,12,1),$EQ$12:$ET$38,2))" +"(VLOOKUP(DATE(1999,10,1),$EQ$12:$ET$38,4)+VLOOKUP(DATE(1999,11,1),$EQ$12:$ET$38,4)+VLOOKUP(DATE(1999,12,1),$EQ$12:$ET$38,4))/(VLOOKUP(DATE(1999,10,1),$EQ$12:$ET$38,2)+VLOOKUP(DATE(1999,11,1),$EQ$12:$ET$38,2)+VLOOKUP(DATE(1999,12,1),$EQ$12:$ET$38,2))" +"EV54" +"IF(YEAR(A92)=$T$20,$BY$92,0)+IF(YEAR(A92)=$T$21,$BY$93,0)+IF(YEAR(A92)=$T$22,$BY$94,0)" +"([4]EnergyCurve!$J70*CQ92+[4]EnergyCurve!$AB70*CR92+G48*CP48)/CP92" +"([4]EnergyCurve!$L70*CQ92+[4]EnergyCurve!$AD70*CR92+I48*CP48)/CP92" +"24*DK116" +"8*DK116" +"16*DL116" +"T20" +"T21" +"T22" +"F98+1" +"SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)&YEAR([4]EnergyCurve!$D$3:$D$272)=MONTH($A100)&$B$98,[4]EnergyCurve!$O$3:$O$272))+SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)&YEAR([4]EnergyCurve!$D$3:$D$272)=MONTH($A100)&$B$98,[4]EnergyCurve!$Q$3:$Q$272))+SUM(IF(MONTH($CB$12:$CB$47)&YEAR($CB$12:$CB$47)=MONTH($A100)&$B$98,$CH$12:$CH$47))" +"SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)&YEAR([4]EnergyCurve!$D$3:$D$272)=MONTH($A100)&$B$98,[4]EnergyCurve!$P$3:$P$272))+SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)&YEAR([4]EnergyCurve!$D$3:$D$272)=MONTH($A100)&$B$98,[4]EnergyCurve!$R$3:$R$272))+SUM(IF(MONTH($CB$56:$CB$91)&YEAR($CB$56:$CB$91)=MONTH($A100)&$B$98,$CH$56:$CH$91))" +"SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)&YEAR([4]EnergyCurve!$D$3:$D$272)=MONTH($A100)&$D$98,[4]EnergyCurve!$O$3:$O$272))+SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)&YEAR([4]EnergyCurve!$D$3:$D$272)=MONTH($A100)&$D$98,[4]EnergyCurve!$Q$3:$Q$272))+SUM(IF(MONTH($CB$12:$CB$47)&YEAR($CB$12:$CB$47)=MONTH($A100)&$D$98,$CH$12:$CH$47))" +"SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)&YEAR([4]EnergyCurve!$D$3:$D$272)=MONTH($A100)&$D$98,[4]EnergyCurve!$P$3:$P$272))+SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)&YEAR([4]EnergyCurve!$D$3:$D$272)=MONTH($A100)&$D$98,[4]EnergyCurve!$R$3:$R$272))+SUM(IF(MONTH($CB$56:$CB$91)&YEAR($CB$56:$CB$91)=MONTH($A100)&$D$98,$CH$56:$CH$91))" +"SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)&YEAR([4]EnergyCurve!$D$3:$D$272)=MONTH($A100)&$F$98,[4]EnergyCurve!$O$3:$O$272))+SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)&YEAR([4]EnergyCurve!$D$3:$D$272)=MONTH($A100)&$F$98,[4]EnergyCurve!$Q$3:$Q$272))+SUM(IF(MONTH($CB$12:$CB$47)&YEAR($CB$12:$CB$47)=MONTH($A100)&$F$98,$CH$12:$CH$47))" +"SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)&YEAR([4]EnergyCurve!$D$3:$D$272)=MONTH($A100)&$F$98,[4]EnergyCurve!$P$3:$P$272))+SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)&YEAR([4]EnergyCurve!$D$3:$D$272)=MONTH($A100)&$F$98,[4]EnergyCurve!$R$3:$R$272))+SUM(IF(MONTH($CB$56:$CB$91)&YEAR($CB$56:$CB$91)=MONTH($A100)&$F$98,$CH$56:$CH$91))" +"SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)&YEAR([4]EnergyCurve!$D$3:$D$272)=MONTH($A100)&$H$98,[4]EnergyCurve!$O$3:$O$272))+SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)&YEAR([4]EnergyCurve!$D$3:$D$272)=MONTH($A100)&$H$98,[4]EnergyCurve!$Q$3:$Q$272))+SUM(IF(MONTH($CB$12:$CB$47)&YEAR($CB$12:$CB$47)=MONTH($A100)&$H$98,$CH$12:$CH$47))" +"SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)&YEAR([4]EnergyCurve!$D$3:$D$272)=MONTH($A100)&$H$98,[4]EnergyCurve!$P$3:$P$272))+SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)&YEAR([4]EnergyCurve!$D$3:$D$272)=MONTH($A100)&$H$98,[4]EnergyCurve!$R$3:$R$272))+SUM(IF(MONTH($CB$56:$CB$91)&YEAR($CB$56:$CB$91)=MONTH($A100)&$H$98,$CH$56:$CH$91))" +"SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)&YEAR([4]EnergyCurve!$D$3:$D$272)=MONTH($A100)&$J$98,[4]EnergyCurve!$O$3:$O$272))+SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)&YEAR([4]EnergyCurve!$D$3:$D$272)=MONTH($A100)&$J$98,[4]EnergyCurve!$Q$3:$Q$272))+SUM(IF(MONTH($CB$12:$CB$47)&YEAR($CB$12:$CB$47)=MONTH($A100)&$J$98,$CH$12:$CH$47))" +"SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)&YEAR([4]EnergyCurve!$D$3:$D$272)=MONTH($A100)&$J$98,[4]EnergyCurve!$P$3:$P$272))+SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)&YEAR([4]EnergyCurve!$D$3:$D$272)=MONTH($A100)&$J$98,[4]EnergyCurve!$R$3:$R$272))+SUM(IF(MONTH($CB$56:$CB$91)&YEAR($CB$56:$CB$91)=MONTH($A100)&$J$98,$CH$56:$CH$91))" +"SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)&YEAR([4]EnergyCurve!$D$3:$D$272)=MONTH($A100)&$L$98,[4]EnergyCurve!$O$3:$O$272))+SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)&YEAR([4]EnergyCurve!$D$3:$D$272)=MONTH($A100)&$L$98,[4]EnergyCurve!$Q$3:$Q$272))+SUM(IF(MONTH($CB$12:$CB$47)&YEAR($CB$12:$CB$47)=MONTH($A100)&$L$98,$CH$12:$CH$47))" +"SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)&YEAR([4]EnergyCurve!$D$3:$D$272)=MONTH($A100)&$L$98,[4]EnergyCurve!$P$3:$P$272))+SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)&YEAR([4]EnergyCurve!$D$3:$D$272)=MONTH($A100)&$L$98,[4]EnergyCurve!$R$3:$R$272))+SUM(IF(MONTH($CB$56:$CB$91)&YEAR($CB$56:$CB$91)=MONTH($A100)&$L$98,$CH$56:$CH$91))" +"SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)&YEAR([4]EnergyCurve!$D$3:$D$272)=MONTH($A100)&$N$98,[4]EnergyCurve!$O$3:$O$272))+SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)&YEAR([4]EnergyCurve!$D$3:$D$272)=MONTH($A100)&$N$98,[4]EnergyCurve!$Q$3:$Q$272))+SUM(IF(MONTH($CB$12:$CB$47)&YEAR($CB$12:$CB$47)=MONTH($A100)&$N$98,$CH$12:$CH$47))" +"SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)&YEAR([4]EnergyCurve!$D$3:$D$272)=MONTH($A100)&$N$98,[4]EnergyCurve!$P$3:$P$272))+SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)&YEAR([4]EnergyCurve!$D$3:$D$272)=MONTH($A100)&$N$98,[4]EnergyCurve!$R$3:$R$272))+SUM(IF(MONTH($CB$56:$CB$91)&YEAR($CB$56:$CB$91)=MONTH($A100)&$N$98,$CH$56:$CH$91))" +"SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)=MONTH($A100),[4]EnergyCurve!$O$3:$O$272))+SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)=MONTH($A100),[4]EnergyCurve!$Q$3:$Q$272))+SUM(IF(MONTH($CB$12:$CB$47)=MONTH($A100),$CH$12:$CH$47))" +"SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)=MONTH($A100),[4]EnergyCurve!$P$3:$P$272))+SUM(IF(MONTH([4]EnergyCurve!$D$3:$D$272)=MONTH($A100),[4]EnergyCurve!$R$3:$R$272))+SUM(IF(MONTH($CB$56:$CB$91)=MONTH($A100),$CH$56:$CH$91))" +"SUM(B100:B111)" +"C112+B112" +"TradeSum!L6" +"IF(C6=1,""TODAY"",""PREVIOUS"")" +"TradeSum!A12" +"IF($C$6=0,VLOOKUP(A9,NymexData!$A$12:$F$179,6),VLOOKUP(A9,NymexData!$A$12:$L$179,12))" +"TradeSum!I12" +"C9/B9" +"TradeSum!I56" +"E9/B9" +"F9*TradeSum!F56*24/10000+(GasPosn!B329*1.055+GasPosn!C329+GasPosn!D12*1.055)/(VLOOKUP(A9,$AB$12:$AD$47,3))" +"TradeSum!V12" +"SUM(IF((INT((MONTH(NymexData!$A$12:$A$47)-1)/3)=TradeSum!U12-1)*(YEAR(NymexData!$A$12:$A$47)=TradeSum!T12),NymexData!$F$12:$F$47*'Pricing Summary'!$AD$12:$AD$47))/SUM(IF((INT((MONTH(NymexData!$A$12:$A$47)-1)/3)=TradeSum!U12-1)*(YEAR(NymexData!$A$12:$A$47)=TradeSum!T12),'Pricing Summary'!$AD$12:$AD$47))" +"TradeSum!W12" +"TradeSum!W56" +"H9" +"IF(NymexData!$AA$12="""",'Pricing Summary'!I9,SUM(IF((INT((MONTH(NymexData!$A$12:$A$47)-1)/3)=TradeSum!U12-1)*(YEAR(NymexData!$A$12:$A$47)=TradeSum!T12),NymexData!$L$12:$L$47*'Pricing Summary'!$AD$12:$AD$47))/SUM(IF((INT((MONTH(NymexData!$A$12:$A$47)-1)/3)=TradeSum!U12-1)*(YEAR(NymexData!$A$12:$A$47)=TradeSum!T12),'Pricing Summary'!$AD$12:$AD$47)))" +"A9" +"VLOOKUP(W9,TradeSum!$A$56:$K$84,10)+VLOOKUP(W9,TradeSum!$A$56:$K$84,11)+VLOOKUP(W9,TradeSum!$A$12:$K$40,11)" +"VLOOKUP(W9,GasPosn!$BG$12:$BL$28,6)+VLOOKUP(W9,GasPosn!$BG$200:$BL$216,6)+VLOOKUP(W9,GasPosn!$A$329:$J$345,10)" +"X9+Y9" +"[4]EnergyCurve!$D34" +"IF(TradeSum!$L$6=0,VLOOKUP(AB12,TradeSum!$DM$13:$DQ$252,2)+VLOOKUP(AB12,TradeSum!$DU$13:$DY$252,3),VLOOKUP(AB12,TradeSum!$DU$13:$DY$252,2)+VLOOKUP(AB12,TradeSum!$DU$13:$DY$252,3))" +"VLOOKUP(AB12,TradeSum!$DM$13:$DR$252,6)" +"IF(TradeSum!$L$6=0,VLOOKUP(AB12,TradeSum!$DM$13:$DQ$252,2),VLOOKUP(AB12,TradeSum!$DU$13:$DY$252,2))" +"[4]EnergyCurve!$G34" +"[4]EnergyCurve!$Y34" +"[4]EnergyCurve!$AD34" +"[4]EnergyCurve!$L34" +"(AE12*AF12+(AC12-AE12)*AG12)/AC12" +"(AC12*16*AJ12+(AD12-AC12)*16*AH12+AD12*8*AI12)/(AD12*24)" +"IF(NymexData!AC12="""",VLOOKUP('Pricing Summary'!AB12,NymexData!$S$12:$U$250,3),VLOOKUP(NymexData!AA12,NymexData!$AA$12:$AC$250,3))" +"AD12*24*VLOOKUP(AB12,Interest!$X$8:$AC$367,6)" +"SUM(IF(YEAR([4]EnergyCurve!$D$3:$D$272)=$W14,[4]EnergyCurve!$T$3:$T$272))+SUM(IF(YEAR([4]OperatingCurve!$D$3:$D$272)=$W14,[4]OperatingCurve!$T$3:$T$272))+SUM(IF(YEAR(TradeSum!$A$12:$A$40)=$W14,TradeSum!$K$12:$K$40))+SUM(IF(YEAR(TradeSum!$A$56:$A$84)=$W14,TradeSum!$K$56:$K$84))" +"SUM(IF(YEAR(GasPosn!$BG$12:$BG$188)=$W14,GasPosn!$BL$12:$BL$188))+SUM(IF(YEAR(GasPosn!$BG$200:$BG$316)=$W14,GasPosn!$BL$200:$BL$316))+SUM(IF(YEAR(GasPosn!$A$329:$A$445)=$W14,GasPosn!$J$329:$J$445))" +"SUM(IF((YEAR(NymexData!$A$12:$A$47)=TradeSum!T20),NymexData!$F$12:$F$47*'Pricing Summary'!$AD$12:$AD$47))/SUM(IF((YEAR(NymexData!$A$12:$A$47)=TradeSum!T20),'Pricing Summary'!$AD$12:$AD$47))" +"IF(NymexData!$AA$12="""",'Pricing Summary'!I17,SUM(IF((YEAR(NymexData!$A$12:$A$47)=TradeSum!T20),NymexData!$L$12:$L$47*'Pricing Summary'!$AD$12:$AD$47))/SUM(IF((YEAR(NymexData!$A$12:$A$47)=TradeSum!T20),'Pricing Summary'!$AD$12:$AD$47)))" +"""Cal ""&TradeSum!V21" +"SUM(IF((YEAR(NymexData!$A$12:$A$60)=TradeSum!T22),NymexData!$F$12:$F$60*'Pricing Summary'!$AD$12:$AD$60))/SUM(IF((YEAR(NymexData!$A$12:$A$60)=TradeSum!T22),'Pricing Summary'!$AD$12:$AD$60))" +"""Cal ""&AA20" +"SUM(IF((YEAR(NymexData!$A$12:$A$244)=AA20),NymexData!$F$12:$F$244*'Pricing Summary'!$AD$12:$AD$244))/SUM(IF((YEAR(NymexData!$A$12:$A$244)=AA20),'Pricing Summary'!$AD$12:$AD$244))" +"SUM(IF((YEAR($AB$12:$AB$244)=AA20),$AJ$12:$AJ$244*$AC$12:$AC$244))/SUM(IF((YEAR($AB$12:$AB$244)=AA20),$AC$12:$AC$244))" +"SUM(IF((YEAR($AB$12:$AB$244)=AA20),$AK$12:$AK$244*$AD$12:$AD$244))/SUM(IF((YEAR($AB$12:$AB$244)=AA20),$AD$12:$AD$244))" +"IF(NymexData!$AA$12="""",'Pricing Summary'!I20,SUM(IF((YEAR(NymexData!$A$12:$A$178)=AA20),NymexData!$L$12:$L$178*'Pricing Summary'!$AD$12:$AD$178))/SUM(IF((YEAR(NymexData!$A$12:$A$178)=AA20),'Pricing Summary'!$AD$12:$AD$178)))" +"TradeSum!T22+1" +"AA20+1" +"IF(NymexData!$AA$12="""",'Pricing Summary'!I30,SUM(IF((YEAR(NymexData!$A$12:$A$244)=AA30),NymexData!$L$12:$L$244*'Pricing Summary'!$AD$12:$AD$244))/SUM(IF((YEAR(NymexData!$A$12:$A$244)=AA30),'Pricing Summary'!$AD$12:$AD$244)))" +"BT189" +"SUM(H12:H188)" +"J3+J191+J320" +"SUM(I12:I188)" +"J3+J4" +"SUM(BL12:BL188)" +"[4]EnergyCurve!$D34" +"SUM(IF(MONTH(NymexData!$AI$12:$AI$250)&YEAR(NymexData!$AI$12:$AI$250)=MONTH(A12)&YEAR(A12),NymexData!$AJ$12:$AJ$250))" +"BD12*BJ12*BI12" +"C12+B12" +"SUM(IF(MONTH(NymexData!$S$12:$S$250)&YEAR(NymexData!$S$12:$S$250)=MONTH(A12)&YEAR(A12),NymexData!$T$12:$T$250))" +"G12-E12" +"IF(NymexData!$AA$12="""",GasPosn!E12,SUM(IF(MONTH(NymexData!$AA$12:$AA$250)&YEAR(NymexData!$AA$12:$AA$250)=MONTH(A12)&YEAR(A12),NymexData!$AB$12:$AB$250)))" +"B12*10000*F12" +"(((G12-Q12)*P12+(G12-S12)*R12+(G12-U12)*T12+(G12-W12)*V12+(G12-Y12)*X12+(G12-AA12)*Z12+(G12-AC12)*AB12+(G12-AE12)*AD12+(G12-AG12)*AF12+(G12-AI12)*AH12+(G12-AK12)*AJ12+(G12-AM12)*AL12+(G12-AO12)*AN12+(G12-AQ12)*AP12+(G12-AS12)*AR12+(G12-AU12)*AT12+(G12-AW12)*AV12+(G12-AY12)*AX12+(G12-BA12)*AZ12+(G12-BC12)*BB12)*BJ12*BI12)*10000" +"H12+I12" +"A12" +"(P12+R12+T12+V12+X12+Z12+AB12+AD12+AF12+AH12+AJ12+AL12+AN12+AP12+AR12+AT12+AV12+AX12+AZ12+BB12)" +"IF(AND(BD12=0,BH12=0),0,(ABS(P12)*Q12+ABS(R12)*S12+ABS(T12)*U12+ABS(V12)*W12+ABS(X12)*Y12+ABS(Z12)*AA12+ABS(AB12)*AC12+ABS(AD12)*AE12+ABS(AF12)*AG12+ABS(AH12)*AI12+ABS(AJ12)*AK12+ABS(AL12)*AM12+ABS(AN12)*AO12+ABS(AP12)*AQ12+ABS(AR12)*AS12+ABS(AT12)*AU12+ABS(AV12)*AW12+ABS(AX12)*AY12+ABS(AZ12)*BA12+ABS(BB12)*BC12)/BH12)" +"O12" +"(ABS(P12)+ABS(R12)+ABS(T12)+ABS(V12)+ABS(X12)+ABS(Z12)+ABS(AB12)+ABS(AD12)+ABS(AF12)+ABS(AH12)+ABS(AJ12)+ABS(AL12)+ABS(AN12)+ABS(AP12)+ABS(AR12)+ABS(AT12)+ABS(AV12)+ABS(AX12)+ABS(AZ12)+ABS(BB12))" +"VLOOKUP(GasPosn!A12,'Pricing Summary'!$AB$12:$AD$250,3)" +"VLOOKUP(A12,Interest!$AF$8:$AK$367,6)" +"J12*VLOOKUP(A12,NymexData!$J$12:$K$244,2)" +"Interest!AK8" +"G12*Interest!AK8" +"IF(AND(A12>=$B$3,A12<=$B$4),1,0)" +"BO12*BQ12" +"BP12*BQ12" +"SUM(BR12:BR188)" +"BS189/BR189" +"BT317" +"SUM(H200:H316)" +"SUM(I200:I316)" +"SUM(BL200:BL316)" +"A12" +"SUM(IF(MONTH(NymexData!$AL$12:$AL$250)&YEAR(NymexData!$AL$12:$AL$250)=MONTH(A200)&YEAR(A200),NymexData!$AM$12:$AM$250))" +"SUM(IF(MONTH(NymexData!$A$12:$A$250)&YEAR(NymexData!$A$12:$A$250)=MONTH(A200)&YEAR(A200),NymexData!$B$12:$B$250))" +"IF(NymexData!$H$12="""",GasPosn!E200,SUM(IF(MONTH(NymexData!$H$12:$H$250)&YEAR(NymexData!$H$12:$H$250)=MONTH(A200)&YEAR(A200),NymexData!$I$12:$I$250)))" +"G200*BO200" +"IF(AND(A200>=$B$191,A200<=$B$192),1,0)" +"SUM(BR200:BR316)" +"SUM(BL329:BL445)" +"SUM(BM329:BM445)" +"SUM(J329:J445)" +"A12" +"SUM(IF(MONTH(NymexData!$AO$12:$AO$250)&YEAR(NymexData!$AO$12:$AO$250)=MONTH(A329)&YEAR(A329),NymexData!$AP$12:$AP$250))" +"H329/VLOOKUP(A329,NymexData!$J$12:$K$128,2)" +"I329/VLOOKUP(A329,NymexData!$J$12:$K$128,2)" +"IF(AND(A329>=$B$320,A329<=$B$321),1,0)" +"SUM(IF(MONTH(NymexData!$A$12:$A$250)&YEAR(NymexData!$A$12:$A$250)=MONTH(A330)&YEAR(A330),NymexData!$F$12:$F$250))" +"IF(NymexData!$H$12="""",GasPosn!E330,SUM(IF(MONTH(NymexData!$H$12:$H$250)&YEAR(NymexData!$H$12:$H$250)=MONTH(A330)&YEAR(A330),NymexData!$L$12:$L$250)))" +"[4]Top!$D$5" +"W8" +"DATE(YEAR(X5+31),MONTH(X5+31),1)" +"YEAR(X8)" +"MONTH(X8)" +"(1+Y8/2)^(-(DATE(AA9,AB9,5)-TradeSum!$B$2)/182.625)" +"Interest!X5" +"B7" +"TradeDate" +"B7" +"T7" +"DATE(YEAR(TradeDate),MONTH(TradeDate)+1,1)" +"D8" +"T8" +"AJ8" +"(B12+T12)*D12/1.055056" +"K12-D12" +"IF(H12="""",F12,(I12+AB12)*K12/1.055056)" +"AB12-T12" +"I12-B12" +"D4/C4" +"SUM(B4:B13)" +"+C12-B12" +"C12+B12" +"COUNTIF(F2:F2500,""=S"")" +"COUNTIF(F2:F2500,""=B"")" +"+O1-N1" +"DATE(LEFT(D2,4),MID(D2,5,2),MID(D2,7,2))" +"IF(RIGHT(C2,8)=""Off-Peak"",""Off-Peak"", ""Peak"")" +"+S537-S538" +"+S541/S540" +"SUM(B8:B21)" +"SUM(B26:B36)" +"+SUM(B8:B117)" +"HLOOKUP(CONCATENATE($B$7,A8),ALL!$C$3:$HN$8,6,FALSE)" +"HLOOKUP(CONCATENATE($C$7,A8),ALL!$C$3:$HN$8,6,FALSE)" +"+C8+B8" +"CONCATENATE(C4,C2)" +"CONCATENATE(D4,C2)" +"+ecpc!B5" +"+ecpc!HL5" +"+Options!C6" +"+hedgecdn!C48" +"+SUM(C5:C7)" +"F6-E6+1" +"IF(H6=""MPT"",6,24)" +"L6*K6*SUM(B6:C6)" +"M6*D6" +"C1-C3-C4" +"C6-D8" +"E8-D9" +"E12+C14" +"($H$11-B14)/365*C14*0.06" +"C14" +"E15+C16" +"C31+E30" +"SUM(C14:C70)" +"SUM(H14:H69)" +"C107+H107" +"H109-H108" +"H111+H110" +"C18-B18" +"B17*24" +"AL20" +"H4" +"IF(AND(B$18>=$D4,B$18<=$E4),$F4*B$19,0)" +"SUM(B22:B33)" +"B35*B20" +"C11-B11" +"N10*24" +"Z13" +"H4" +"IF(AND(B$11>=$D4,B$11<=$E4),$F4*B$12,0)" +"SUM(B15:B19)" +"B21*B13" +"C18-B18" +"Flat!B19" +"SUM(Flat!N19:Y19)" +"SUM(Flat!Z19:AK19)" +"SUM(Flat!AL19:AW19)" +"SUM(Flat!AX19:BI19)" +"H4" +"IF(AND(B$18>=$D4,B$18<=$E4),$F4*B$19,0)" +"SUM(B22:B33)" +"B35*B20" +"H41" +"Peak!B15" +"SUM(B52:B56)" +"B58*B50" +"B60+B37" +"TODAY()" +"SUM(B8:B165)" +"IF(ISERROR(INDEX(WestBCArray,MATCH($A8,WestBCColumn,0),MATCH('[1]Macro Page'!$A$35,WestBCRow,0))),0,INDEX(WestBCArray,MATCH($A8,WestBCColumn,0),MATCH('[1]Macro Page'!$A$35,WestBCRow,0)))+IF(ISERROR(INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$A$35,ABRow,0))),0,INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$A$35,ABRow,0)))" +"INDEX([1]Mids!$A$7:$BH$271,MATCH($A8,[1]Mids!$A$7:$A$271,0),MATCH('[1]Macro Page'!$B$35,[1]Mids!$A$7:$IV$7,0))" +"[1]Other!H4" +"INDEX([1]Mids!$A$7:$BH$271,MATCH($A8,[1]Mids!$A$7:$A$271,0),MATCH('[1]Macro Page'!$B$28,[1]Mids!$A$7:$IV$7,0))" +"AVERAGE(C10:C16)" +"AVERAGE(C17:C28)" +"AVERAGE(C17:C21)" +"IF(ISERROR(INDEX(WestBCArray,MATCH($A19,WestBCColumn,0),MATCH('[1]Macro Page'!$A$35,WestBCRow,0))),0,INDEX(WestBCArray,MATCH($A19,WestBCColumn,0),MATCH('[1]Macro Page'!$A$35,WestBCRow,0)))+IF(ISERROR(INDEX(ABArray,MATCH($A19,ABColumn,0),MATCH('[1]Macro Page'!$A$35,ABRow,0))),0,INDEX(ABArray,MATCH($A19,ABColumn,0),MATCH('[1]Macro Page'!$A$35,ABRow,0)))+[1]Other!E15" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"SUM(B8:B21)" +"SUM(D8:D88)" +"SUM(F8:F9)" +"SUM(H8:H114)" +"SUM(J8:J64)" +"SUM(L8:L76)" +"SUM(R8:R41)" +"SUM(T8:T90)" +"SUM(V8:V69)" +"SUM(AD8:AD40)" +"SUM(AJ8:AJ18)" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!B8*'Stdev Table'!B8*10000" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!E8*'Stdev Table'!D8*10000" +"'Office Pos Summary'!A8" +"'Stdev Table'!F8*'Office Pos Summary'!H8*10000" +"'Office Pos Summary'!A8" +"'Stdev Table'!H8*'Office Pos Summary'!N8*10000" +"'Office Pos Summary'!A8" +"'Stdev Table'!J8*'Office Pos Summary'!Q8*10000" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Stdev Table'!N8*'Office Pos Summary'!S8*10000" +"'Office Pos Summary'!A8" +"'Stdev Table'!P8*'Office Pos Summary'!T8*10000" +"'Office Pos Summary'!A8" +"'Stdev Table'!R8*'Office Pos Summary'!U8*10000" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Stdev Table'!V8*'Office Pos Summary'!W8*10000" +"'Office Pos Summary'!A8" +"'Stdev Table'!X8*'Office Pos Summary'!X8*10000" +"'Office Pos Summary'!A8" +"'Stdev Table'!Z8*'Office Pos Summary'!Y8*10000" +"'Office Pos Summary'!A8" +"'Stdev Table'!AB8*'Office Pos Summary'!Z8*10000" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!AI8*'Stdev Table'!AF8*10000" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!BA8" +"'Stdev Table'!AO8*'Office Pos Summary'!BB8*'Office Pos Summary'!BC8" +"'Stdev Table'!AO8*'Office Pos Summary'!BE8*'Office Pos Summary'!BF8" +"'Stdev Table'!AO8*'Office Pos Summary'!BH8*'Office Pos Summary'!BI8" +"'Stdev Table'!AO8*'Office Pos Summary'!BK8*'Office Pos Summary'!BL8" +"'Office Pos Summary'!B7" +"AVERAGE('Stdev Table'!B8:B21)/2" +"'2Stdev P&L'!B6" +"-D4" +"D4/2" +"'Office Pos Summary'!E7" +"AVERAGE('Stdev Table'!D8:D88)/2" +"'2Stdev P&L'!D6" +"'Office Pos Summary'!H7" +"AVERAGE('Stdev Table'!F8:F9)/2" +"'2Stdev P&L'!F6" +"'Office Pos Summary'!N7" +"AVERAGE('Stdev Table'!H8:H114)/2" +"'2Stdev P&L'!H6" +"'Office Pos Summary'!Q7" +"AVERAGE('Stdev Table'!J8:J64)/2" +"'2Stdev P&L'!J6" +"'Office Pos Summary'!R7" +"AVERAGE('Stdev Table'!L8:L76)/2" +"'2Stdev P&L'!L6" +"'Office Pos Summary'!S7" +"AVERAGE('Stdev Table'!N8:N88)/2" +"'2Stdev P&L'!N6" +"'Office Pos Summary'!T7" +"AVERAGE('Stdev Table'!P8:P76)/2" +"'2Stdev P&L'!P6" +"'Office Pos Summary'!U7" +"AVERAGE('Stdev Table'!R8:R41)/2" +"'2Stdev P&L'!R6" +"'Office Pos Summary'!V7" +"AVERAGE('Stdev Table'!T8:T90)/2" +"'2Stdev P&L'!T6" +"'Office Pos Summary'!W7" +"AVERAGE('Stdev Table'!V8:V69)/2" +"'2Stdev P&L'!V6" +"'Office Pos Summary'!X7" +"AVERAGE('Stdev Table'!X8:X114)/2" +"'2Stdev P&L'!X6" +"'Office Pos Summary'!Y7" +"AVERAGE('Stdev Table'!Z8:Z90)/2" +"'2Stdev P&L'!Z6" +"'Office Pos Summary'!Z7" +"AVERAGE('Stdev Table'!AB8:AB90)/2" +"'2Stdev P&L'!AB6" +"'Office Pos Summary'!AC7" +"AVERAGE('Stdev Table'!AD8:AD40)/2" +"'2Stdev P&L'!AD6" +"'Office Pos Summary'!AI7" +"AVERAGE('Stdev Table'!AF8:AF9)/2" +"'2Stdev P&L'!AF6" +"'Office Pos Summary'!AL7" +"AVERAGE('Stdev Table'!AH8:AH9)/2" +"'2Stdev P&L'!AH6" +"'Office Pos Summary'!AO7" +"AVERAGE('Stdev Table'!AJ8:AJ18)/2" +"'2Stdev P&L'!AJ6" +"'Office Pos Summary'!AS7" +"AVERAGE('Stdev Table'!AL8:AL90)/2" +"'2Stdev P&L'!AL6" +"B4" +"D7/2" +"D21/4" +"SUM(D27:D45)" +"B4" +"D4/2" +"-D8" +"'Office Pos Summary'!BB7" +"(SUMPRODUCT('Office Pos Summary'!BC8:BC114,'Stdev Table'!AO8:AO114))/COUNT('Office Pos Summary'!BC8:BC114)/2" +"'2Stdev P&L'!AN6" +"'Office Pos Summary'!BE7" +"SUMPRODUCT('Office Pos Summary'!BF8:BF114,'Stdev Table'!AO8:AO114)/COUNT('Office Pos Summary'!BC8:BC114)/2" +"'2Stdev P&L'!AO6" +"'Office Pos Summary'!BH7" +"SUMPRODUCT('Office Pos Summary'!BI8:BI114,'Stdev Table'!AO8:AO114)/COUNT('Office Pos Summary'!BI8:BI114)/2" +"'2Stdev P&L'!AP6" +"'Office Pos Summary'!BK7" +"SUMPRODUCT('Office Pos Summary'!BL8:BL114,'Stdev Table'!AO8:AO114)/COUNT('Office Pos Summary'!BL8:BL114)/2" +"'2Stdev P&L'!AQ6" +"SUM(D84:D87)" +"TODAY()" +"SUM(B8:B165)" +"'Office Pos Summary'!B7" +"AVERAGE('Stdev Table'!B8:B21)/2" +"'2Stdev P&L'!B6" +"-D4" +"D4/2" +"'Office Pos Summary'!E7" +"AVERAGE('Stdev Table'!D8:D88)/2" +"'2Stdev P&L'!D6" +"'Office Pos Summary'!H7" +"AVERAGE('Stdev Table'!F8:F9)/2" +"'2Stdev P&L'!F6" +"'Office Pos Summary'!N7" +"AVERAGE('Stdev Table'!H8:H114)/2" +"'2Stdev P&L'!H6" +"'Office Pos Summary'!Q7" +"AVERAGE('Stdev Table'!J8:J64)/2" +"'2Stdev P&L'!J6" +"'Office Pos Summary'!R7" +"AVERAGE('Stdev Table'!L8:L76)/2" +"'2Stdev P&L'!L6" +"'Office Pos Summary'!S7" +"AVERAGE('Stdev Table'!N8:N88)/2" +"'2Stdev P&L'!N6" +"'Office Pos Summary'!T7" +"AVERAGE('Stdev Table'!P8:P76)/2" +"'2Stdev P&L'!P6" +"'Office Pos Summary'!U7" +"AVERAGE('Stdev Table'!R8:R41)/2" +"'2Stdev P&L'!R6" +"'Office Pos Summary'!V7" +"AVERAGE('Stdev Table'!T8:T90)/2" +"'2Stdev P&L'!T6" +"'Office Pos Summary'!W7" +"AVERAGE('Stdev Table'!V8:V69)/2" +"'2Stdev P&L'!V6" +"'Office Pos Summary'!X7" +"AVERAGE('Stdev Table'!X8:X114)/2" +"'2Stdev P&L'!X6" +"'Office Pos Summary'!Y7" +"AVERAGE('Stdev Table'!Z8:Z90)/2" +"'2Stdev P&L'!Z6" +"'Office Pos Summary'!Z7" +"AVERAGE('Stdev Table'!AB8:AB90)/2" +"'2Stdev P&L'!AB6" +"'Office Pos Summary'!AC7" +"AVERAGE('Stdev Table'!AD8:AD40)/2" +"'2Stdev P&L'!AD6" +"'Office Pos Summary'!AI7" +"AVERAGE('Stdev Table'!AF8:AF9)/2" +"'2Stdev P&L'!AF6" +"'Office Pos Summary'!AL7" +"AVERAGE('Stdev Table'!AH8:AH9)/2" +"'2Stdev P&L'!AH6" +"'Office Pos Summary'!AO7" +"AVERAGE('Stdev Table'!AJ8:AJ18)/2" +"'2Stdev P&L'!AJ6" +"'Office Pos Summary'!AS7" +"AVERAGE('Stdev Table'!AL8:AL90)/2" +"'2Stdev P&L'!AL6" +"B4" +"D7/2" +"D21/4" +"SUM(D27:D45)" +"B4" +"D4/2" +"-D8" +"'Office Pos Summary'!BB7" +"(SUMPRODUCT('Office Pos Summary'!BC8:BC114,'Stdev Table'!AO8:AO114))/COUNT('Office Pos Summary'!BC8:BC114)/2" +"'2Stdev P&L'!AN6" +"'Office Pos Summary'!BE7" +"SUMPRODUCT('Office Pos Summary'!BF8:BF114,'Stdev Table'!AO8:AO114)/COUNT('Office Pos Summary'!BC8:BC114)/2" +"'2Stdev P&L'!AO6" +"'Office Pos Summary'!BH7" +"SUMPRODUCT('Office Pos Summary'!BI8:BI114,'Stdev Table'!AO8:AO114)/COUNT('Office Pos Summary'!BI8:BI114)/2" +"'2Stdev P&L'!AP6" +"'Office Pos Summary'!BK7" +"SUMPRODUCT('Office Pos Summary'!BL8:BL114,'Stdev Table'!AO8:AO114)/COUNT('Office Pos Summary'!BL8:BL114)/2" +"'2Stdev P&L'!AQ6" +"SUM(D84:D87)" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"SUM(B8:B21)" +"SUM(D8:D88)" +"SUM(F8:F9)" +"SUM(H8:H114)" +"SUM(J8:J64)" +"SUM(L8:L76)" +"SUM(R8:R41)" +"SUM(T8:T90)" +"SUM(V8:V69)" +"SUM(AD8:AD40)" +"SUM(AJ8:AJ18)" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!B8*'Stdev Table'!B8*10000" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!E8*'Stdev Table'!D8*10000" +"'Office Pos Summary'!A8" +"'Stdev Table'!F8*'Office Pos Summary'!H8*10000" +"'Office Pos Summary'!A8" +"'Stdev Table'!H8*'Office Pos Summary'!N8*10000" +"'Office Pos Summary'!A8" +"'Stdev Table'!J8*'Office Pos Summary'!Q8*10000" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Stdev Table'!N8*'Office Pos Summary'!S8*10000" +"'Office Pos Summary'!A8" +"'Stdev Table'!P8*'Office Pos Summary'!T8*10000" +"'Office Pos Summary'!A8" +"'Stdev Table'!R8*'Office Pos Summary'!U8*10000" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Stdev Table'!V8*'Office Pos Summary'!W8*10000" +"'Office Pos Summary'!A8" +"'Stdev Table'!X8*'Office Pos Summary'!X8*10000" +"'Office Pos Summary'!A8" +"'Stdev Table'!Z8*'Office Pos Summary'!Y8*10000" +"'Office Pos Summary'!A8" +"'Stdev Table'!AB8*'Office Pos Summary'!Z8*10000" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!AI8*'Stdev Table'!AF8*10000" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!A8" +"'Office Pos Summary'!BA8" +"'Stdev Table'!AO8*'Office Pos Summary'!BB8*'Office Pos Summary'!BC8" +"'Stdev Table'!AO8*'Office Pos Summary'!BE8*'Office Pos Summary'!BF8" +"'Stdev Table'!AO8*'Office Pos Summary'!BH8*'Office Pos Summary'!BI8" +"'Stdev Table'!AO8*'Office Pos Summary'!BK8*'Office Pos Summary'!BL8" +"(I10+J10)/2" +"E10/D10" +"F10/D10" +"D32*L8" +"AVERAGE(I10:I32)" +"C18-B18" +"B17*24" +"AL20" +"H4" +"IF(AND(B$18>=$D4,B$18<=$E4),$F4*B$19,0)" +"SUM(B22:B33)" +"B35*B20" +"C11-B11" +"N10*24" +"Z13" +"H4" +"IF(AND(B$11>=$D4,B$11<=$E4),$F4*B$12,0)" +"SUM(B15:B19)" +"B21*B13" +"C18-B18" +"Flat!B19" +"SUM(Flat!N19:Y19)" +"SUM(Flat!Z19:AK19)" +"SUM(Flat!AL19:AW19)" +"SUM(Flat!AX19:BI19)" +"H4" +"IF(AND(B$18>=$D4,B$18<=$E4),$F4*B$19,0)" +"SUM(B22:B33)" +"B35*B20" +"H41" +"Peak!B15" +"SUM(B52:B56)" +"B58*B50" +"B60+B37" +"(I10+J10)/2" +"E10/D10" +"F10/D10" +"D32*L8" +"AVERAGE(I10:I32)" +"(I10+J10)/2" +"E10/D10" +"F10/D10" +"D32*L8" +"AVERAGE(I10:I32)" +"(I10+J10)/2" +"E10/D10" +"F10/D10" +"D32*L8" +"AVERAGE(I10:I32)" +"(I10+J10)/2" +"E10/D10" +"F10/D10" +"D32*L8" +"AVERAGE(I10:I32)" +"(I10+J10)/2" +"E10/D10" +"F10/D10" +"D32*L8" +"AVERAGE(I10:I32)" +"(I10+J10)/2" +"E10/D10" +"F10/D10" +"D32*L8" +"AVERAGE(I10:I32)" +"(I10+J10)/2" +"E10/D10" +"F10/D10" +"D32*L8" +"AVERAGE(I10:I32)" +"(I10+J10)/2" +"E10/D10" +"F10/D10" +"D32*L8" +"AVERAGE(I10:I32)" +"(I10+J10)/2" +"E10/D10" +"F10/D10" +"D32*L8" +"AVERAGE(I10:I32)" +"(I10+J10)/2" +"E10/D10" +"F10/D10" +"D32*L8" +"AVERAGE(I10:I32)" +"(I10+J10)/2" +"E10/D10" +"F10/D10" +"D32*L8" +"AVERAGE(I10:I32)" +"(I10+J10)/2" +"E10/D10" +"F10/D10" +"D32*L8" +"AVERAGE(I10:I32)" +"SUM(E5:E21)" +"+E22*24" +"+E25*E26*31" +"+E28*1.07" +"+E29/31" +"+E31*60" +"+D41*1.07" +"+C45*116.5" +"+(211550+228709+46291+37200)" +"+C46*0.096" +"SUM(D41:D46)" +"-E47/E31" +"60-E49" +"+E31*E50" +"+B2*C2" +"SUM(C2:C25)" +"SUM(C2:C674)" +"+F675/28" +"+F677/24" +"+B2*C2" +"SUM(C2:C25)" +"SUM(C2:C674)" +"+F675/28" +"+F677/24" +"SUM(D2:D2665)" +"SUM(I2:I81)" +"C18-B18" +"B17*24" +"AL20" +"H4" +"IF(AND(B$18>=$D4,B$18<=$E4),$F4*B$19,0)" +"SUM(B22:B33)" +"B35*B20" +"+B40*24*31" +"C11-B11" +"N10*24" +"Z13" +"H4" +"IF(AND(B$11>=$D4,B$11<=$E4),$F4*B$12,0)" +"SUM(B15:B19)" +"B21*B13" +"C18-B18" +"Flat!B19" +"SUM(Flat!N19:Y19)" +"SUM(Flat!Z19:AK19)" +"SUM(Flat!AL19:AW19)" +"SUM(Flat!AX19:BI19)" +"H4" +"IF(AND(B$18>=$D4,B$18<=$E4),$F4*B$19,0)" +"SUM(B22:B33)" +"B35*B20" +"H41" +"Peak!B15" +"SUM(B52:B56)" +"B58*B50" +"B60+B37" +"+B58+B35" +"+B63*1.07" +"+C67+B67" +"+B66*0.11" +"+B69*1.07" +"+B67+B70" +"+C73-C75" +"(37200*0.096)*1.07" +"(33073*0.096)*1.07" +"+C76-C78-C79-C80" +"SUM(B7:B8)" +"+(B7*B10)+(B8*B11)" +"+B9*0.11" +"(SUM(B12:B13))*1.07" +"TODAY()" +"SUM(B8:B165)" +"INDEX(WestBCArray,MATCH($A8,WestBCColumn,0),MATCH('[1]Macro Page'!$A$34,WestBCRow,0))+INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$A$34,ABRow,0))+INDEX(OpSwapArray,MATCH($A8,OpSwapColumn,0),MATCH('[1]Macro Page'!$A$34,OpSwapRow,0))+INDEX(OpOptArray,MATCH($A8,OpOptColumn,0),MATCH('[1]Macro Page'!$A$110,OpOptRow,0))+INDEX(ExoticArray,MATCH($A8,ExoticColumn,0),MATCH('[1]Macro Page'!$A$113,ExoticRow,0))+[1]Other!B4" +"INDEX([1]Mids!$A$7:$BH$271,MATCH($A8,[1]Mids!$A$7:$A$271,0),MATCH('[1]Macro Page'!$B$37,[1]Mids!$A$7:$IV$7,0))" +"INDEX(WestBCArray,MATCH($A8,WestBCColumn,0),MATCH('[1]Macro Page'!$A$88,WestBCRow,0))+INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$A$88,ABRow,0))+[1]Other!C4" +"INDEX([1]Mids!$A$7:$BH$271,MATCH($A8,[1]Mids!$A$7:$A$271,0),MATCH('[1]Macro Page'!$B$36,[1]Mids!$A$7:$IV$7,0))" +"INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$A$42,ABRow,0))+INDEX(WestBCArray,MATCH($A8,WestBCColumn,0),MATCH('[1]Macro Page'!$A$42,WestBCRow,0))+INDEX(ExoticArray,MATCH($A8,ExoticColumn,0),MATCH('[1]Macro Page'!$A$114,ExoticRow,0))+[1]Other!D4" +"INDEX([1]Mids!$A$7:$BH$271,MATCH($A8,[1]Mids!$A$7:$A$271,0),MATCH('[1]Macro Page'!$B$39,[1]Mids!$A$7:$IV$7,0))" +"IF(ISERROR(INDEX(WestBCArray,MATCH($A8,WestBCColumn,0),MATCH('[1]Macro Page'!$A$35,WestBCRow,0))),0,INDEX(WestBCArray,MATCH($A8,WestBCColumn,0),MATCH('[1]Macro Page'!$A$35,WestBCRow,0)))+IF(ISERROR(INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$A$35,ABRow,0))),0,INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$A$35,ABRow,0)))" +"INDEX([1]Mids!$A$7:$BH$271,MATCH($A8,[1]Mids!$A$7:$A$271,0),MATCH('[1]Macro Page'!$B$35,[1]Mids!$A$7:$IV$7,0))" +"INDEX(WestBCArray,MATCH($A8,WestBCColumn,0),MATCH('[1]Macro Page'!$A$24,WestBCRow,0))+INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$A$24,ABRow,0))+INDEX(OpSwapArray,MATCH($A8,OpSwapColumn,0),MATCH('[1]Macro Page'!$A$24,OpSwapRow,0))+INDEX(OpOptArray,MATCH($A8,OpOptColumn,0),MATCH('[1]Macro Page'!$B$75,OpOptRow,0))+INDEX(EDArray,MATCH($A8,EDColumn,0),MATCH('[1]Macro Page'!$A$24,EDRow,0))+INDEX(ExoticArray,MATCH($A8,ExoticColumn,0),MATCH('[1]Macro Page'!$A$112,ExoticRow,0))+(VLOOKUP($A8,OPGDArray,9))+[1]Other!F4+INDEX(IMoptArray,MATCH($A8,IMoptColumn,0),MATCH('[1]Macro Page'!$A$24,IMoptRow,0))+INDEX(PowerArray,MATCH($A8,POwerColumn,0),MATCH('[1]Macro Page'!$A$24,POwerRow,0))" +"INDEX([1]Mids!$A$7:$BH$271,MATCH($A8,[1]Mids!$A$7:$A$271,0),MATCH('[1]Macro Page'!$B$25,[1]Mids!$A$7:$IV$7,0))" +"INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$B$110,ABRow,0))+INDEX(EDArray,MATCH($A8,EDColumn,0),MATCH('[1]Macro Page'!$B$110,EDRow,0))" +"INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$B$111,ABRow,0))+INDEX(EDArray,MATCH($A8,EDColumn,0),MATCH('[1]Macro Page'!$B$111,EDRow,0))" +"INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$B$112,ABRow,0))" +"INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$B$113,ABRow,0))" +"INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$B$114,ABRow,0))+INDEX(EDArray,MATCH($A8,EDColumn,0),MATCH('[1]Macro Page'!$B$114,EDRow,0))" +"INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$B$115,ABRow,0))" +"INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$B$116,ABRow,0))" +"INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$B$117,ABRow,0))" +"INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$B$109,ABRow,0))" +"INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$A$89,ABRow,0))+INDEX(EDArray,MATCH($A8,EDColumn,0),MATCH('[1]Macro Page'!$A$24,EDRow,0))+INDEX(ExoticArray,MATCH($A8,ExoticColumn,0),MATCH('[1]Macro Page'!$A$115,ExoticRow,0))" +"INDEX([1]Mids!$A$7:$BH$271,MATCH($A8,[1]Mids!$A$7:$A$271,0),MATCH('[1]Macro Page'!$B$32,[1]Mids!$A$7:$IV$7,0))" +"INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$A$74,ABRow,0))" +"INDEX([1]Mids!$A$7:$BH$271,MATCH($A8,[1]Mids!$A$7:$A$271,0),MATCH('[1]Macro Page'!$B$42,[1]Mids!$A$7:$IV$7,0))" +"[1]Other!H4" +"INDEX([1]Mids!$A$7:$BH$271,MATCH($A8,[1]Mids!$A$7:$A$271,0),MATCH('[1]Macro Page'!$B$28,[1]Mids!$A$7:$IV$7,0))" +"[1]Other!G4" +"INDEX([1]Mids!$A$7:$BH$271,MATCH($A8,[1]Mids!$A$7:$A$271,0),MATCH('[1]Macro Page'!$B$63,[1]Mids!$A$7:$IV$7,0))" +"[1]Other!K4" +"INDEX(WestBCArray,MATCH($A8,WestBCColumn,0),MATCH('[1]Macro Page'!$B$73,WestBCRow,0))+INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$B$73,ABRow,0))+[1]Other!I4" +"INDEX([1]Mids!$A$7:$BH$271,MATCH($A8,[1]Mids!$A$7:$A$271,0),MATCH('[1]Macro Page'!$B$27,[1]Mids!$A$7:$IV$7,0))" +"INDEX(WestBCArray,MATCH($A8,WestBCColumn,0),MATCH('[1]Macro Page'!$A$40,WestBCRow,0))+INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$A$40,ABRow,0))+INDEX(OpSwapArray,MATCH($A8,OpSwapColumn,0),MATCH('[1]Macro Page'!$A$40,OpSwapRow,0))+INDEX(OpOptArray,MATCH($A8,OpOptColumn,0),MATCH('[1]Macro Page'!$A$40,OpOptRow,0))+INDEX(OpOptArray,MATCH($A8,OpOptColumn,0),MATCH('[1]Macro Page'!$B$75,OpOptRow,0))+INDEX(OpOptArray,MATCH($A8,OpOptColumn,0),MATCH('[1]Macro Page'!$B$96,OpOptRow,0))+INDEX(EDArray,MATCH($A8,EDColumn,0),MATCH('[1]Macro Page'!$A$40,EDRow,0))+INDEX(ExoticArray,MATCH($A8,ExoticColumn,0),MATCH('[1]Macro Page'!$A$116,ExoticRow,0))+[1]Other!J4+(VLOOKUP($A8,OPGDArray,9))+INDEX(IMoptArray,MATCH($A8,IMoptColumn,0),MATCH('[1]Macro Page'!$A$40,IMoptRow,0))+INDEX(PowerArray,MATCH($A8,POwerColumn,0),MATCH('[1]Macro Page'!$A$40,POwerRow,0))" +"INDEX([1]Mids!$A$7:$BH$271,MATCH($A8,[1]Mids!$A$7:$A$271,0),MATCH('[1]Macro Page'!$B$24,[1]Mids!$A$7:$IV$7,0))" +"INDEX(ABIndexArray,MATCH($A8,ABIndexColumn,0),MATCH('[1]Macro Page'!$A$90,ABIndexRow,0))+IF(ISERROR(INDEX(WestBCIndexArray,MATCH($A8,WestBCIndexColumn,0),MATCH('[1]Macro Page'!$A$90,WestBCIndexRow,0))),0,INDEX(WestBCIndexArray,MATCH($A8,WestBCIndexColumn,0),MATCH('[1]Macro Page'!$A$90,WestBCIndexRow,0)))+IF(ISERROR(VLOOKUP($A8,'[1]Op Index'!$A$15:$B$26,2,FALSE)),0,VLOOKUP($A8,'[1]Op Index'!$A$15:$B$26,2,FALSE))+INDEX(EDIdxArray,MATCH($A8,EDIdxColumn,0),MATCH('[1]Macro Page'!$A$90,EDIdxRow,0))" +"INDEX(ABIndexArray,MATCH($A8,ABIndexColumn,0),MATCH('[1]Macro Page'!$A$91,ABIndexRow,0))+INDEX(EDIdxArray,MATCH($A8,EDIdxColumn,0),MATCH('[1]Macro Page'!$A$91,EDIdxRow,0))" +"IF(ISERROR(INDEX(WestBCIndexArray,MATCH($A8,WestBCIndexColumn,0),MATCH('[1]Macro Page'!$A$72,WestBCIndexRow,0))),0,INDEX(WestBCIndexArray,MATCH($A8,WestBCIndexColumn,0),MATCH('[1]Macro Page'!$A$72,WestBCIndexRow,0)))+INDEX(ABIndexArray,MATCH($A8,ABIndexColumn,0),MATCH('[1]Macro Page'!$A$34,ABIndexRow,0))" +"IF(ISERROR(INDEX(WestBCIndexArray,MATCH($A8,WestBCIndexColumn,0),MATCH('[1]Macro Page'!$A$81,WestBCIndexRow,0))),0,INDEX(WestBCIndexArray,MATCH($A8,WestBCIndexColumn,0),MATCH('[1]Macro Page'!$A$81,WestBCIndexRow,0)))" +"INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$A$48,ABRow,0))" +"INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$A$49,ABRow,0))" +"INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$A$51,ABRow,0))" +"SUM(BC8:BE8)" +"INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$A$47,ABRow,0))" +"INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$A$56,ABRow,0))" +"INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$A$58,ABRow,0))" +"INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$A$59,ABRow,0))" +"INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$A$55,ABRow,0))" +"INDEX(ABArray,MATCH($A8,ABColumn,0),MATCH('[1]Macro Page'!$A$53,ABRow,0))" +"INDEX(ABArray,MATCH($A9,ABColumn,0),MATCH('[1]Macro Page'!$A$89,ABRow,0))+INDEX(EDArray,MATCH($A9,EDColumn,0),MATCH('[1]Macro Page'!$A$24,EDRow,0))+INDEX(ExoticArray,MATCH($A9,ExoticColumn,0),MATCH('[1]Macro Page'!$A$115,ExoticRow,0))+INDEX(ABArray,MATCH($A9,ABColumn,0),MATCH('[1]Macro Page'!$B$109,ABRow,0))" +"AVERAGE(C10:C16)" +"AVERAGE(C17:C28)" +"INDEX(WestBCArray,MATCH($A17,WestBCColumn,0),MATCH('[1]Macro Page'!$A$24,WestBCRow,0))+INDEX(ABArray,MATCH($A17,ABColumn,0),MATCH('[1]Macro Page'!$A$24,ABRow,0))+INDEX(OpSwapArray,MATCH($A17,OpSwapColumn,0),MATCH('[1]Macro Page'!$A$24,OpSwapRow,0))+INDEX(OpOptArray,MATCH($A17,OpOptColumn,0),MATCH('[1]Macro Page'!$B$75,OpOptRow,0))+INDEX(EDArray,MATCH($A17,EDColumn,0),MATCH('[1]Macro Page'!$A$24,EDRow,0))+INDEX(ExoticArray,MATCH($A17,ExoticColumn,0),MATCH('[1]Macro Page'!$A$112,ExoticRow,0))+(VLOOKUP($A17,OPGDArray,9))+[1]Other!F13+INDEX(PowerArray,MATCH($A17,POwerColumn,0),MATCH('[1]Macro Page'!$A$24,POwerRow,0))" +"INDEX(WestBCArray,MATCH($A17,WestBCColumn,0),MATCH('[1]Macro Page'!$A$40,WestBCRow,0))+INDEX(ABArray,MATCH($A17,ABColumn,0),MATCH('[1]Macro Page'!$A$40,ABRow,0))+INDEX(OpSwapArray,MATCH($A17,OpSwapColumn,0),MATCH('[1]Macro Page'!$A$40,OpSwapRow,0))+INDEX(OpOptArray,MATCH($A17,OpOptColumn,0),MATCH('[1]Macro Page'!$A$40,OpOptRow,0))+INDEX(OpOptArray,MATCH($A17,OpOptColumn,0),MATCH('[1]Macro Page'!$B$75,OpOptRow,0))+INDEX(OpOptArray,MATCH($A17,OpOptColumn,0),MATCH('[1]Macro Page'!$B$96,OpOptRow,0))+INDEX(EDArray,MATCH($A17,EDColumn,0),MATCH('[1]Macro Page'!$A$40,EDRow,0))+INDEX(ExoticArray,MATCH($A17,ExoticColumn,0),MATCH('[1]Macro Page'!$A$116,ExoticRow,0))+[1]Other!J13+(VLOOKUP($A17,OPGDArray,9))+INDEX(PowerArray,MATCH($A17,POwerColumn,0),MATCH('[1]Macro Page'!$A$40,POwerRow,0))" +"AVERAGE(C17:C21)" +"IF(ISERROR(INDEX(WestBCArray,MATCH($A19,WestBCColumn,0),MATCH('[1]Macro Page'!$A$35,WestBCRow,0))),0,INDEX(WestBCArray,MATCH($A19,WestBCColumn,0),MATCH('[1]Macro Page'!$A$35,WestBCRow,0)))+IF(ISERROR(INDEX(ABArray,MATCH($A19,ABColumn,0),MATCH('[1]Macro Page'!$A$35,ABRow,0))),0,INDEX(ABArray,MATCH($A19,ABColumn,0),MATCH('[1]Macro Page'!$A$35,ABRow,0)))+[1]Other!E15" +"INDEX(WestBCArray,MATCH($A25,WestBCColumn,0),MATCH('[1]Macro Page'!$A$34,WestBCRow,0))+INDEX(ABArray,MATCH($A25,ABColumn,0),MATCH('[1]Macro Page'!$A$34,ABRow,0))+INDEX(OpSwapArray,MATCH($A25,OpSwapColumn,0),MATCH('[1]Macro Page'!$A$34,OpSwapRow,0))+INDEX(OpOptArray,MATCH($A25,OpOptColumn,0),MATCH('[1]Macro Page'!$A$110,OpOptRow,0))+[1]Other!B21" +"INDEX(ABArray,MATCH($A25,ABColumn,0),MATCH('[1]Macro Page'!$A$42,ABRow,0))+INDEX(WestBCArray,MATCH($A25,WestBCColumn,0),MATCH('[1]Macro Page'!$A$42,WestBCRow,0))+[1]Other!D21" +"INDEX(WestBCArray,MATCH($A25,WestBCColumn,0),MATCH('[1]Macro Page'!$A$24,WestBCRow,0))+INDEX(ABArray,MATCH($A25,ABColumn,0),MATCH('[1]Macro Page'!$A$24,ABRow,0))+INDEX(OpSwapArray,MATCH($A25,OpSwapColumn,0),MATCH('[1]Macro Page'!$A$24,OpSwapRow,0))+INDEX(OpOptArray,MATCH($A25,OpOptColumn,0),MATCH('[1]Macro Page'!$B$75,OpOptRow,0))+INDEX(EDArray,MATCH($A25,EDColumn,0),MATCH('[1]Macro Page'!$A$24,EDRow,0))+[1]Other!F21+INDEX(PowerArray,MATCH($A25,POwerColumn,0),MATCH('[1]Macro Page'!$A$24,POwerRow,0))" +"INDEX(ABArray,MATCH($A25,ABColumn,0),MATCH('[1]Macro Page'!$A$89,ABRow,0))+INDEX(EDArray,MATCH($A25,EDColumn,0),MATCH('[1]Macro Page'!$A$24,EDRow,0))+INDEX(ABArray,MATCH($A25,ABColumn,0),MATCH('[1]Macro Page'!$B$109,ABRow,0))" +"INDEX(WestBCArray,MATCH($A25,WestBCColumn,0),MATCH('[1]Macro Page'!$A$40,WestBCRow,0))+INDEX(ABArray,MATCH($A25,ABColumn,0),MATCH('[1]Macro Page'!$A$40,ABRow,0))+INDEX(OpSwapArray,MATCH($A25,OpSwapColumn,0),MATCH('[1]Macro Page'!$A$40,OpSwapRow,0))+INDEX(OpOptArray,MATCH($A25,OpOptColumn,0),MATCH('[1]Macro Page'!$A$40,OpOptRow,0))+INDEX(OpOptArray,MATCH($A25,OpOptColumn,0),MATCH('[1]Macro Page'!$B$75,OpOptRow,0))+INDEX(OpOptArray,MATCH($A25,OpOptColumn,0),MATCH('[1]Macro Page'!$B$96,OpOptRow,0))+INDEX(EDArray,MATCH($A25,EDColumn,0),MATCH('[1]Macro Page'!$A$40,EDRow,0))+[1]Other!J21+INDEX(PowerArray,MATCH($A25,POwerColumn,0),MATCH('[1]Macro Page'!$A$40,POwerRow,0))" +"INDEX(WestBCArray,MATCH($A31,WestBCColumn,0),MATCH('[1]Macro Page'!$A$34,WestBCRow,0))+INDEX(ABArray,MATCH($A31,ABColumn,0),MATCH('[1]Macro Page'!$A$34,ABRow,0))+[1]Other!B27" +"INDEX(WestBCArray,MATCH($A31,WestBCColumn,0),MATCH('[1]Macro Page'!$A$24,WestBCRow,0))+INDEX(ABArray,MATCH($A31,ABColumn,0),MATCH('[1]Macro Page'!$A$24,ABRow,0))+INDEX(EDArray,MATCH($A31,EDColumn,0),MATCH('[1]Macro Page'!$A$24,EDRow,0))+[1]Other!F27+INDEX(PowerArray,MATCH($A31,POwerColumn,0),MATCH('[1]Macro Page'!$A$24,POwerRow,0))" +"INDEX(WestBCArray,MATCH($A31,WestBCColumn,0),MATCH('[1]Macro Page'!$A$40,WestBCRow,0))+INDEX(ABArray,MATCH($A31,ABColumn,0),MATCH('[1]Macro Page'!$A$40,ABRow,0))+INDEX(EDArray,MATCH($A31,EDColumn,0),MATCH('[1]Macro Page'!$A$40,EDRow,0))+INDEX(PowerArray,MATCH($A31,POwerColumn,0),MATCH('[1]Macro Page'!$A$40,POwerRow,0))" +"INDEX(ABIndexArray,MATCH($A114,ABIndexColumn,0),MATCH('[1]Macro Page'!$A$90,ABIndexRow,0))+IF(ISERROR(INDEX(WestBCIndexArray,MATCH($A114,WestBCIndexColumn,0),MATCH('[1]Macro Page'!$A$90,WestBCIndexRow,0))),0,INDEX(WestBCIndexArray,MATCH($A114,WestBCIndexColumn,0),MATCH('[1]Macro Page'!$A$90,WestBCIndexRow,0)))+IF(ISERROR(VLOOKUP($A114,'[1]Op Index'!$A$15:$B$26,2,FALSE)),0,VLOOKUP($A114,'[1]Op Index'!$A$15:$B$26,2,FALSE))" +"INDEX(ABIndexArray,MATCH($A114,ABIndexColumn,0),MATCH('[1]Macro Page'!$A$91,ABIndexRow,0))" +"INDEX(WestBCArray,MATCH($A163,WestBCColumn,0),MATCH('[1]Macro Page'!$A$24,WestBCRow,0))+INDEX(ABArray,MATCH($A163,ABColumn,0),MATCH('[1]Macro Page'!$A$24,ABRow,0))+[1]Other!F159+INDEX(PowerArray,MATCH($A163,POwerColumn,0),MATCH('[1]Macro Page'!$A$24,POwerRow,0))" +"INDEX(ABArray,MATCH($A163,ABColumn,0),MATCH('[1]Macro Page'!$B$110,ABRow,0))" +"INDEX(ABArray,MATCH($A163,ABColumn,0),MATCH('[1]Macro Page'!$B$111,ABRow,0))" +"INDEX(ABArray,MATCH($A163,ABColumn,0),MATCH('[1]Macro Page'!$B$114,ABRow,0))" +"INDEX(ABArray,MATCH($A163,ABColumn,0),MATCH('[1]Macro Page'!$A$89,ABRow,0))+INDEX(ABArray,MATCH($A163,ABColumn,0),MATCH('[1]Macro Page'!$B$109,ABRow,0))" +"INDEX(WestBCArray,MATCH($A163,WestBCColumn,0),MATCH('[1]Macro Page'!$A$40,WestBCRow,0))+INDEX(ABArray,MATCH($A163,ABColumn,0),MATCH('[1]Macro Page'!$A$40,ABRow,0))+INDEX(PowerArray,MATCH($A163,POwerColumn,0),MATCH('[1]Macro Page'!$A$40,POwerRow,0))" +"SUM(E4:E5)" +"+E4+E12" +"+E5+E10" +"SUM(E7:E10)" +"SUM(S7:S9)" +"+E7+E13" +"SUM(E12:E19)" +"+E11+E6+E3" +"SUM(E21:E23)" +"IF(A111=FALSE, 0,1)" +"IF(ISBLANK(EmpName),0,1)" +"SUM(R1:R4)" +"IF(ISBLANK(FromDate),0,1)" +"IF(ISBLANK(ToDate),0,1)" +"IF(ISBLANK(GPIN),0,1)" +"IF(ISBLANK(CompCode),0,1)" +"IF(ISBLANK(CCNum),0,1)" +"IF(B6="""","" "",B6)" +"IF(A115 > 39,"" "", INDEX(Codes!$A$2:$A$40,A115))" +"IF(A115>23, 1,0)" +"IF(ISBLANK(C20),0,1)" +"IF(A115=40,0,1)" +"SUM(H20:H70)" +"IF(O71=P71,""Perfect"",""Error"")" +"IF(DataEntry!E4="""","""",DataEntry!E4)" +"IF(DataEntry!L6="""","""",DataEntry!L6)" +"IF(ISBLANK(CellRef),0,1)" +"IF(DataEntry!D10="""","""",DataEntry!D10)" +"IF(DataEntry!M10="""","""",DataEntry!M10)" +"IF(DataEntry!H13="""","""",DataEntry!H13)" +"IF(DataEntry!L13="""","""",DataEntry!L13)" +"IF(DataEntry!B82="""","""",DataEntry!B82)" +"IF(DataEntry!B82="""","""",DataEntry!B82)" +"IF(DataEntry!B82="""","""",DataEntry!B82)" +"IF(DataEntry!B82="""","""",DataEntry!B82)" +"IF(DataEntry!B82="""","""",DataEntry!B82)" +"IF(DataEntry!B82="""","""",DataEntry!B82)" +"IF(DataEntry!B82="""","""",DataEntry!B82)" +"IF(DataEntry!B82="""","""",DataEntry!B82)" +"IF(DataEntry!B82="""","""",DataEntry!B82)" +"IF(DataEntry!B82="""","""",DataEntry!B82)" +"IF(A1=FALSE, 0,1)" +"SUM(R1:R4)" +"IF(B6="""","" "",B6)" +"IF(M20 > 23,"" "", INDEX(Codes!$A$2:$A$24,M20))" +"IF(ISBLANK(C20),0,1)" +"IF(M20 = 24,0,1)" +"IF(M23>23, 1,0)" +"SUM(H20:H29)" +"IF(O30=P30,""Perfect"",""Error"")" +"B34+B37+'[1]Wire Supplement'!B31+'[1]Wire Supplement'!B36+'[1]Wire Supplement'!B41" +"B34+B37+'[1]Wire Supplement'!B31+'[1]Wire Supplement'!B36+'[1]Wire Supplement'!B41" +"SUM(B8:Q8)" +"SUM(B8:B49)" +"SUM(B51:Q51)" +"NOW()" +"[2]AutoCurve!$U10" +"+A4+1" +"SUM(B4:B34)/28" +"+B36-B38" +"+B46*B44" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"MATCH($A6,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!AO6" +"+[1]Averaging!AQ6" +"L3+M3" +"+[1]Averaging!AS6" +"+[1]Averaging!AU6" +"MATCH($L3,$A$10:$A$302,0)+9" +"MATCH($K4,$A$10:$A$302,0)+9" +"MATCH($K6,$A$10:$A$302,0)+9" +"+D8" +"+J8" +"+[1]TETCO_TRANSCO!E10+K10" +"+[1]TETCO_TRANSCO!F10" +"L10-0.01" +"M10+0.02" +"+[1]Listen!C7" +"+[1]TETCO_TRANSCO!E12+K11" +"-0.05" +"+[1]TETCO_TRANSCO!D13+K14" +"-0.07" +"0.12" +"-0.08" +"[1]IROQZ2!B40" +"E21" +"E10+0.002" +"H17" +"+[1]TETCO_TRANSCO!E37+K38" +"+[1]TETCO_TRANSCO!L110" +"L110-0.02" +"+[1]TETCO_TRANSCO!D158+K160" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"MATCH($A5,$A$10:$A$302,0)+9" +"MATCH($A6,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!AE6" +"SUM(H14:H18)/5" +"+[1]Averaging!AH6" +"+[1]Averaging!AJ6" +"+[1]Averaging!AK6" +"+[1]Averaging!AM6" +"SUM(E14:E18)/5" +"SUM(K26:K30)/5" +"SUM(E26:E30)/5" +"MATCH($C3,$A$10:$A$302,0)+9" +"MATCH($C4,$A$10:$A$302,0)+9" +"MATCH($C5,$A$10:$A$302,0)+9" +"MATCH($C6,$A$10:$A$302,0)+9" +"+D8" +"K10" +"O10+Z10" +"K10" +"V10" +"+[1]CGT_CNG!N10" +"[1]CGT_CNG!E10" +"VLOOKUP(MONTH(A10),tblMthAdj,4,FALSE)" +"VLOOKUP(MONTH(A10),tblMthAdj,3,FALSE)" +"+[1]Listen!C7" +"J12" +"E14" +"E14" +"+[1]CGT_CNG!O20" +"L10" +"E22+F23" +"F31" +"J37" +"E31+0.01" +"L31+0.005" +"E43+0.02" +"K43+Y55+AA55" +"E55+Y67+AA67" +"E133+X145" +"L166+Z179" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!C6" +"+[1]Averaging!E6" +"+[1]Averaging!G6" +"+[1]Averaging!I6" +"SUM(G14:G18)/5" +"MATCH($C3,$A$10:$A$302,0)+9" +"MATCH($C4,$A$10:$A$302,0)+9" +"+D8" +"+[1]TETCO_TRANSCO!E10" +"+E10" +"+F10+Q10" +"E10" +"VLOOKUP(MONTH(A10),tblMthAdj,2,FALSE)" +"[1]Tables!E$9" +"(($B10+AA10)/(1-AB10))-($B10+AA10)" +"AC10+AD10+AE10" +"[1]Tables!J$9" +"((B10+L10)/(1-AI10))-(B10+L10)" +"AJ10+AK10" +"[1]Tables!M$9" +"[1]Tables!R$9" +"((B10+Z10)/(1-AW10))-(B10+Z10)" +"+[1]Listen!C7" +"+[1]TETCO_TRANSCO!E12" +"[1]Tables!E$10" +"[1]Tables!J$10" +"[1]Tables!M$10" +"[1]Tables!R$10" +"[1]Tables!E$11" +"[1]Tables!J$11" +"[1]Tables!M$11" +"[1]Tables!R$11" +"[1]Tables!E$12" +"[1]Tables!J$12" +"[1]Tables!M$12" +"[1]Tables!R$12" +"+[1]TETCO_TRANSCO!D14" +"H13" +"[1]Tables!E$13" +"[1]Tables!J$13" +"[1]Tables!M$13" +"[1]Tables!R$13" +"[1]Tables!E$14" +"[1]Tables!J$14" +"[1]Tables!M$14" +"[1]Tables!R$14" +"[1]Tables!E$3" +"[1]Tables!J$3" +"[1]Tables!M$3" +"[1]Tables!R$3" +"[1]Tables!E$4" +"[1]Tables!J$4" +"[1]Tables!M$4" +"[1]Tables!R$4" +"E18+0.32" +"[1]Tables!E$5" +"[1]Tables!J$5" +"[1]Tables!M$5" +"[1]Tables!R$5" +"[1]Tables!E$6" +"[1]Tables!J$6" +"[1]Tables!M$6" +"[1]Tables!R$6" +"[1]Tables!E$7" +"[1]Tables!J$7" +"[1]Tables!M$7" +"[1]Tables!R$7" +"[1]Tables!E$8" +"((B21+AA21)/(1-AB21))-(B21+AA21)" +"[1]Tables!J$8" +"[1]Tables!M$8" +"[1]Tables!R$8" +"+[1]TETCO_TRANSCO!E22" +"+[1]TETCO_TRANSCO!D158" +"+[1]TETCO_TRANSCO!D158" +"(D9 & E9 & F9 & G9 & H9 & I9 & J9 & K9 & L9 & M9 & N9 & O9 & P9 & Q9 & R9 & S9 & T9 & U9 & V9 & W9 & X9 & Y9 & Z9 & AA9 & AB9 & AC9 & AD9 & AE9)" +"ALGO_TENN!E23" +"ALGO_TENN!H23" +"ALGO_TENN!K23" +"ALGO_TENN!N23" +"TETCO_TRANSCO!E23" +"TETCO_TRANSCO!H23" +"TETCO_TRANSCO!K23" +"TETCO_TRANSCO!N23" +"IROQ!E23" +"IROQ!H23" +"IROQ!L23" +"IROQ!O23" +"M10" +"Q10" +"S10" +"Q10" +"(+Listen!$C10*Listen!$A10*30+Listen!$C11*Listen!$A11*31+Listen!$C12*Listen!$A12*31+Listen!$C13*Listen!$A13*28+Listen!$C14*Listen!$A14*31)/(+Listen!$A10*30+Listen!$A11*31+Listen!$A12*31+Listen!$A13*28+Listen!$A14*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*28+Publish!#REF!*Publish!#REF!*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*31+Publish!#REF!*28+Publish!#REF!*31)" +"(+Listen!$C15*Listen!$A15*30+Listen!$C16*Listen!$A16*31+Listen!$C17*Listen!$A17*30+Listen!$C18*Listen!$A18*31+Listen!$C19*Listen!$A19*31+Listen!$C20*Listen!$A20*30+Listen!$C21*Listen!$A21*31)/(+Listen!$A15*30+Listen!$A16*31+Listen!$A17*30+Listen!$A18*31+Listen!$A19*31+Listen!$A20*30+Listen!$A21*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$D10*Publish!$A10*31+Publish!$D11*Publish!$A11*30+Publish!$D12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$E10*Publish!$A10*31+Publish!$E11*Publish!$A11*30+Publish!$E12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$F10*Publish!$A10*31+Publish!$F11*Publish!$A11*30+Publish!$F12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$G10*Publish!$A10*31+Publish!$G11*Publish!$A11*30+Publish!$G12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$H10*Publish!$A10*31+Publish!$H11*Publish!$A11*30+Publish!$H12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$I10*Publish!$A10*31+Publish!$I11*Publish!$A11*30+Publish!$I12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$J10*Publish!$A10*31+Publish!$J11*Publish!$A11*30+Publish!$J12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$K10*Publish!$A10*31+Publish!$K11*Publish!$A11*30+Publish!$K12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!$A10*31+Publish!#REF!*Publish!$A11*30+Publish!#REF!*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$L10*Publish!$A10*31+Publish!$L11*Publish!$A11*30+Publish!$L12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$M10*Publish!$A10*31+Publish!$M11*Publish!$A11*30+Publish!$M12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$P10*Publish!$A10*31+Publish!$P11*Publish!$A11*30+Publish!$P12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$Q10*Publish!$A10*31+Publish!$Q11*Publish!$A11*30+Publish!$Q12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$R10*Publish!$A10*31+Publish!$R11*Publish!$A11*30+Publish!$R12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$S10*Publish!$A10*31+Publish!$S11*Publish!$A11*30+Publish!$S12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$Z10*Publish!$A10*31+Publish!$Z11*Publish!$A11*30+Publish!$Z12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$AA10*Publish!$A10*31+Publish!$AA11*Publish!$A11*30+Publish!$AA12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Listen!$C22*Listen!$A22*30+Listen!$C23*Listen!$A23*31+Listen!$C24*Listen!$A24*31+Listen!$C25*Listen!$A25*28+Listen!$C26*Listen!$A26*31)/(+Listen!$A22*30+Listen!$A23*31+Listen!$A24*31+Listen!$A25*28+Listen!$A26*31)" +"(+Publish!$D13*Publish!$A13*30+Publish!$D14*Publish!$A14*31+Publish!$D15*Publish!$A15*31+Publish!$D16*Publish!$A16*28+Publish!$D17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$E13*Publish!$A13*30+Publish!$E14*Publish!$A14*31+Publish!$E15*Publish!$A15*31+Publish!$E16*Publish!$A16*28+Publish!$E17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$F13*Publish!$A13*30+Publish!$F14*Publish!$A14*31+Publish!$F15*Publish!$A15*31+Publish!$F16*Publish!$A16*28+Publish!$F17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$G13*Publish!$A13*30+Publish!$G14*Publish!$A14*31+Publish!$G15*Publish!$A15*31+Publish!$G16*Publish!$A16*28+Publish!$G17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$H13*Publish!$A13*30+Publish!$H14*Publish!$A14*31+Publish!$H15*Publish!$A15*31+Publish!$H16*Publish!$A16*28+Publish!$H17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$I13*Publish!$A13*30+Publish!$I14*Publish!$A14*31+Publish!$I15*Publish!$A15*31+Publish!$I16*Publish!$A16*28+Publish!$I17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$J13*Publish!$A13*30+Publish!$J14*Publish!$A14*31+Publish!$J15*Publish!$A15*31+Publish!$J16*Publish!$A16*28+Publish!$J17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$K13*Publish!$A13*30+Publish!$K14*Publish!$A14*31+Publish!$K15*Publish!$A15*31+Publish!$K16*Publish!$A16*28+Publish!$K17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!#REF!*Publish!$A13*30+Publish!#REF!*Publish!$A14*31+Publish!#REF!*Publish!$A15*31+Publish!#REF!*Publish!$A16*28+Publish!#REF!*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$L13*Publish!$A13*30+Publish!$L14*Publish!$A14*31+Publish!$L15*Publish!$A15*31+Publish!$L16*Publish!$A16*28+Publish!$L17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$M13*Publish!$A13*30+Publish!$M14*Publish!$A14*31+Publish!$M15*Publish!$A15*31+Publish!$M16*Publish!$A16*28+Publish!$M17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$P13*Publish!$A13*30+Publish!$P14*Publish!$A14*31+Publish!$P15*Publish!$A15*31+Publish!$P16*Publish!$A16*28+Publish!$P17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$Q13*Publish!$A13*30+Publish!$Q14*Publish!$A14*31+Publish!$Q15*Publish!$A15*31+Publish!$Q16*Publish!$A16*28+Publish!$Q17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$R13*Publish!$A13*30+Publish!$R14*Publish!$A14*31+Publish!$R15*Publish!$A15*31+Publish!$R16*Publish!$A16*28+Publish!$R17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$S13*Publish!$A13*30+Publish!$S14*Publish!$A14*31+Publish!$S15*Publish!$A15*31+Publish!$S16*Publish!$A16*28+Publish!$S17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$Z13*Publish!$A13*30+Publish!$Z14*Publish!$A14*31+Publish!$Z15*Publish!$A15*31+Publish!$Z16*Publish!$A16*28+Publish!$Z17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$AA13*Publish!$A13*30+Publish!$AA14*Publish!$A14*31+Publish!$AA15*Publish!$A15*31+Publish!$AA16*Publish!$A16*28+Publish!$AA17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Listen!$C27*Listen!$A27*30+Listen!$C28*Listen!$A28*31+Listen!$C29*Listen!$A29*30+Listen!$C30*Listen!$A30*31+Listen!$C31*Listen!$A31*31+Listen!$C32*Listen!$A32*30+Listen!$C33*Listen!$A33*31)/(+Listen!$A27*30+Listen!$A28*31+Listen!$A29*30+Listen!$A30*31+Listen!$A31*31+Listen!$A32*30+Listen!$A33*31)" +"(+Publish!$D18*Publish!$A18*30+Publish!$D19*Publish!$A19*31+Publish!$D20*Publish!$A20*30+Publish!$D21*Publish!$A21*31+Publish!$D22*Publish!$A22*31+Publish!$D23*Publish!$A23*30+Publish!$D24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$E18*Publish!$A18*30+Publish!$E19*Publish!$A19*31+Publish!$E20*Publish!$A20*30+Publish!$E21*Publish!$A21*31+Publish!$E22*Publish!$A22*31+Publish!$E23*Publish!$A23*30+Publish!$E24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$F18*Publish!$A18*30+Publish!$F19*Publish!$A19*31+Publish!$F20*Publish!$A20*30+Publish!$F21*Publish!$A21*31+Publish!$F22*Publish!$A22*31+Publish!$F23*Publish!$A23*30+Publish!$F24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$G18*Publish!$A18*30+Publish!$G19*Publish!$A19*31+Publish!$G20*Publish!$A20*30+Publish!$G21*Publish!$A21*31+Publish!$G22*Publish!$A22*31+Publish!$G23*Publish!$A23*30+Publish!$G24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$H18*Publish!$A18*30+Publish!$H19*Publish!$A19*31+Publish!$H20*Publish!$A20*30+Publish!$H21*Publish!$A21*31+Publish!$H22*Publish!$A22*31+Publish!$H23*Publish!$A23*30+Publish!$H24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$I18*Publish!$A18*30+Publish!$I19*Publish!$A19*31+Publish!$I20*Publish!$A20*30+Publish!$I21*Publish!$A21*31+Publish!$I22*Publish!$A22*31+Publish!$I23*Publish!$A23*30+Publish!$I24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$J18*Publish!$A18*30+Publish!$J19*Publish!$A19*31+Publish!$J20*Publish!$A20*30+Publish!$J21*Publish!$A21*31+Publish!$J22*Publish!$A22*31+Publish!$J23*Publish!$A23*30+Publish!$J24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$K18*Publish!$A18*30+Publish!$K19*Publish!$A19*31+Publish!$K20*Publish!$A20*30+Publish!$K21*Publish!$A21*31+Publish!$K22*Publish!$A22*31+Publish!$K23*Publish!$A23*30+Publish!$K24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!#REF!*Publish!$A18*30+Publish!#REF!*Publish!$A19*31+Publish!#REF!*Publish!$A20*30+Publish!#REF!*Publish!$A21*31+Publish!#REF!*Publish!$A22*31+Publish!#REF!*Publish!$A23*30+Publish!#REF!*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$L18*Publish!$A18*30+Publish!$L19*Publish!$A19*31+Publish!$L20*Publish!$A20*30+Publish!$L21*Publish!$A21*31+Publish!$L22*Publish!$A22*31+Publish!$L23*Publish!$A23*30+Publish!$L24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$M18*Publish!$A18*30+Publish!$M19*Publish!$A19*31+Publish!$M20*Publish!$A20*30+Publish!$M21*Publish!$A21*31+Publish!$M22*Publish!$A22*31+Publish!$M23*Publish!$A23*30+Publish!$M24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$P18*Publish!$A18*30+Publish!$P19*Publish!$A19*31+Publish!$P20*Publish!$A20*30+Publish!$P21*Publish!$A21*31+Publish!$P22*Publish!$A22*31+Publish!$P23*Publish!$A23*30+Publish!$P24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$Q18*Publish!$A18*30+Publish!$Q19*Publish!$A19*31+Publish!$Q20*Publish!$A20*30+Publish!$Q21*Publish!$A21*31+Publish!$Q22*Publish!$A22*31+Publish!$Q23*Publish!$A23*30+Publish!$Q24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$R18*Publish!$A18*30+Publish!$R19*Publish!$A19*31+Publish!$R20*Publish!$A20*30+Publish!$R21*Publish!$A21*31+Publish!$R22*Publish!$A22*31+Publish!$R23*Publish!$A23*30+Publish!$R24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$S18*Publish!$A18*30+Publish!$S19*Publish!$A19*31+Publish!$S20*Publish!$A20*30+Publish!$S21*Publish!$A21*31+Publish!$S22*Publish!$A22*31+Publish!$S23*Publish!$A23*30+Publish!$S24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$Z18*Publish!$A18*30+Publish!$Z19*Publish!$A19*31+Publish!$Z20*Publish!$A20*30+Publish!$Z21*Publish!$A21*31+Publish!$Z22*Publish!$A22*31+Publish!$Z23*Publish!$A23*30+Publish!$Z24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$AA18*Publish!$A18*30+Publish!$AA19*Publish!$A19*31+Publish!$AA20*Publish!$A20*30+Publish!$AA21*Publish!$A21*31+Publish!$AA22*Publish!$A22*31+Publish!$AA23*Publish!$A23*30+Publish!$AA24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"NOW()" +"[2]AutoCurve!$U10" +"+A4+1" +"SUM(B4:B34)/28" +"+B36-B38" +"+B46*B44" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"MATCH($A6,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!AO6" +"+[1]Averaging!AQ6" +"L3+M3" +"+[1]Averaging!AS6" +"+[1]Averaging!AU6" +"MATCH($L3,$A$10:$A$302,0)+9" +"MATCH($K4,$A$10:$A$302,0)+9" +"MATCH($K6,$A$10:$A$302,0)+9" +"+D8" +"+J8" +"+[1]TETCO_TRANSCO!E10+K10" +"+[1]TETCO_TRANSCO!F10" +"L10-0.01" +"M10+0.02" +"+[1]Listen!C7" +"+[1]TETCO_TRANSCO!E12+K11" +"-0.05" +"+[1]TETCO_TRANSCO!D13+K14" +"-0.07" +"0.12" +"-0.08" +"[1]IROQZ2!B40" +"E21" +"E10+0.002" +"H17" +"+[1]TETCO_TRANSCO!E37+K38" +"+[1]TETCO_TRANSCO!L110" +"L110-0.02" +"+[1]TETCO_TRANSCO!D158+K160" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"MATCH($A5,$A$10:$A$302,0)+9" +"MATCH($A6,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!AE6" +"SUM(H14:H18)/5" +"+[1]Averaging!AH6" +"+[1]Averaging!AJ6" +"+[1]Averaging!AK6" +"+[1]Averaging!AM6" +"SUM(E14:E18)/5" +"SUM(K26:K30)/5" +"SUM(E26:E30)/5" +"MATCH($C3,$A$10:$A$302,0)+9" +"MATCH($C4,$A$10:$A$302,0)+9" +"MATCH($C5,$A$10:$A$302,0)+9" +"MATCH($C6,$A$10:$A$302,0)+9" +"+D8" +"K10" +"O10+Z10" +"K10" +"V10" +"+[1]CGT_CNG!N10" +"[1]CGT_CNG!E10" +"VLOOKUP(MONTH(A10),tblMthAdj,4,FALSE)" +"VLOOKUP(MONTH(A10),tblMthAdj,3,FALSE)" +"+[1]Listen!C7" +"J12" +"E14" +"E14" +"+[1]CGT_CNG!O20" +"L10" +"E22+F23" +"F31" +"L36-0.005" +"J37" +"E31+0.01" +"E43+0.02" +"K43+Y55+AA55" +"E50+0.005" +"E55+Y67+AA67" +"E133+X145" +"L166+Z179" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!C6" +"+[1]Averaging!E6" +"+[1]Averaging!G6" +"+[1]Averaging!I6" +"SUM(G14:G18)/5" +"MATCH($C3,$A$10:$A$302,0)+9" +"MATCH($C4,$A$10:$A$302,0)+9" +"+D8" +"+[1]TETCO_TRANSCO!E10" +"+E10" +"+F10+Q10" +"E10" +"VLOOKUP(MONTH(A10),tblMthAdj,2,FALSE)" +"[1]Tables!E$9" +"(($B10+AA10)/(1-AB10))-($B10+AA10)" +"AC10+AD10+AE10" +"[1]Tables!J$9" +"((B10+L10)/(1-AI10))-(B10+L10)" +"AJ10+AK10" +"[1]Tables!M$9" +"[1]Tables!R$9" +"((B10+Z10)/(1-AW10))-(B10+Z10)" +"+[1]Listen!C7" +"+[1]TETCO_TRANSCO!E12" +"[1]Tables!E$10" +"[1]Tables!J$10" +"[1]Tables!M$10" +"[1]Tables!R$10" +"[1]Tables!E$11" +"[1]Tables!J$11" +"[1]Tables!M$11" +"[1]Tables!R$11" +"[1]Tables!E$12" +"[1]Tables!J$12" +"[1]Tables!M$12" +"[1]Tables!R$12" +"+[1]TETCO_TRANSCO!D14" +"H13" +"[1]Tables!E$13" +"[1]Tables!J$13" +"[1]Tables!M$13" +"[1]Tables!R$13" +"[1]Tables!E$14" +"[1]Tables!J$14" +"[1]Tables!M$14" +"[1]Tables!R$14" +"[1]Tables!E$3" +"[1]Tables!J$3" +"[1]Tables!M$3" +"[1]Tables!R$3" +"[1]Tables!E$4" +"[1]Tables!J$4" +"[1]Tables!M$4" +"[1]Tables!R$4" +"E18+0.32" +"[1]Tables!E$5" +"[1]Tables!J$5" +"[1]Tables!M$5" +"[1]Tables!R$5" +"[1]Tables!E$6" +"[1]Tables!J$6" +"[1]Tables!M$6" +"[1]Tables!R$6" +"[1]Tables!E$7" +"[1]Tables!J$7" +"[1]Tables!M$7" +"[1]Tables!R$7" +"[1]Tables!E$8" +"((B21+AA21)/(1-AB21))-(B21+AA21)" +"[1]Tables!J$8" +"[1]Tables!M$8" +"[1]Tables!R$8" +"+[1]TETCO_TRANSCO!E22" +"+[1]TETCO_TRANSCO!D158" +"+[1]TETCO_TRANSCO!D158" +"(D9 & E9 & F9 & G9 & H9 & I9 & J9 & K9 & L9 & M9 & N9 & O9 & P9 & Q9 & R9 & S9 & T9 & U9 & V9 & W9 & X9 & Y9 & Z9 & AA9 & AB9 & AC9 & AD9 & AE9)" +"ALGO_TENN!E23" +"ALGO_TENN!H23" +"ALGO_TENN!K23" +"ALGO_TENN!N23" +"TETCO_TRANSCO!E23" +"TETCO_TRANSCO!H23" +"TETCO_TRANSCO!K23" +"TETCO_TRANSCO!N23" +"IROQ!E23" +"IROQ!H23" +"IROQ!L23" +"IROQ!O23" +"M10" +"Q10" +"S10" +"Q10" +"(+Listen!$C10*Listen!$A10*30+Listen!$C11*Listen!$A11*31+Listen!$C12*Listen!$A12*31+Listen!$C13*Listen!$A13*28+Listen!$C14*Listen!$A14*31)/(+Listen!$A10*30+Listen!$A11*31+Listen!$A12*31+Listen!$A13*28+Listen!$A14*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*28+Publish!#REF!*Publish!#REF!*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*31+Publish!#REF!*28+Publish!#REF!*31)" +"(+Listen!$C15*Listen!$A15*30+Listen!$C16*Listen!$A16*31+Listen!$C17*Listen!$A17*30+Listen!$C18*Listen!$A18*31+Listen!$C19*Listen!$A19*31+Listen!$C20*Listen!$A20*30+Listen!$C21*Listen!$A21*31)/(+Listen!$A15*30+Listen!$A16*31+Listen!$A17*30+Listen!$A18*31+Listen!$A19*31+Listen!$A20*30+Listen!$A21*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$D10*Publish!$A10*31+Publish!$D11*Publish!$A11*30+Publish!$D12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$E10*Publish!$A10*31+Publish!$E11*Publish!$A11*30+Publish!$E12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$F10*Publish!$A10*31+Publish!$F11*Publish!$A11*30+Publish!$F12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$G10*Publish!$A10*31+Publish!$G11*Publish!$A11*30+Publish!$G12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$H10*Publish!$A10*31+Publish!$H11*Publish!$A11*30+Publish!$H12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$I10*Publish!$A10*31+Publish!$I11*Publish!$A11*30+Publish!$I12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$J10*Publish!$A10*31+Publish!$J11*Publish!$A11*30+Publish!$J12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$K10*Publish!$A10*31+Publish!$K11*Publish!$A11*30+Publish!$K12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!$A10*31+Publish!#REF!*Publish!$A11*30+Publish!#REF!*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$L10*Publish!$A10*31+Publish!$L11*Publish!$A11*30+Publish!$L12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$M10*Publish!$A10*31+Publish!$M11*Publish!$A11*30+Publish!$M12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$P10*Publish!$A10*31+Publish!$P11*Publish!$A11*30+Publish!$P12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$Q10*Publish!$A10*31+Publish!$Q11*Publish!$A11*30+Publish!$Q12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$R10*Publish!$A10*31+Publish!$R11*Publish!$A11*30+Publish!$R12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$S10*Publish!$A10*31+Publish!$S11*Publish!$A11*30+Publish!$S12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$Z10*Publish!$A10*31+Publish!$Z11*Publish!$A11*30+Publish!$Z12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$AA10*Publish!$A10*31+Publish!$AA11*Publish!$A11*30+Publish!$AA12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Listen!$C22*Listen!$A22*30+Listen!$C23*Listen!$A23*31+Listen!$C24*Listen!$A24*31+Listen!$C25*Listen!$A25*28+Listen!$C26*Listen!$A26*31)/(+Listen!$A22*30+Listen!$A23*31+Listen!$A24*31+Listen!$A25*28+Listen!$A26*31)" +"(+Publish!$D13*Publish!$A13*30+Publish!$D14*Publish!$A14*31+Publish!$D15*Publish!$A15*31+Publish!$D16*Publish!$A16*28+Publish!$D17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$E13*Publish!$A13*30+Publish!$E14*Publish!$A14*31+Publish!$E15*Publish!$A15*31+Publish!$E16*Publish!$A16*28+Publish!$E17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$F13*Publish!$A13*30+Publish!$F14*Publish!$A14*31+Publish!$F15*Publish!$A15*31+Publish!$F16*Publish!$A16*28+Publish!$F17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$G13*Publish!$A13*30+Publish!$G14*Publish!$A14*31+Publish!$G15*Publish!$A15*31+Publish!$G16*Publish!$A16*28+Publish!$G17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$H13*Publish!$A13*30+Publish!$H14*Publish!$A14*31+Publish!$H15*Publish!$A15*31+Publish!$H16*Publish!$A16*28+Publish!$H17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$I13*Publish!$A13*30+Publish!$I14*Publish!$A14*31+Publish!$I15*Publish!$A15*31+Publish!$I16*Publish!$A16*28+Publish!$I17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$J13*Publish!$A13*30+Publish!$J14*Publish!$A14*31+Publish!$J15*Publish!$A15*31+Publish!$J16*Publish!$A16*28+Publish!$J17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$K13*Publish!$A13*30+Publish!$K14*Publish!$A14*31+Publish!$K15*Publish!$A15*31+Publish!$K16*Publish!$A16*28+Publish!$K17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!#REF!*Publish!$A13*30+Publish!#REF!*Publish!$A14*31+Publish!#REF!*Publish!$A15*31+Publish!#REF!*Publish!$A16*28+Publish!#REF!*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$L13*Publish!$A13*30+Publish!$L14*Publish!$A14*31+Publish!$L15*Publish!$A15*31+Publish!$L16*Publish!$A16*28+Publish!$L17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$M13*Publish!$A13*30+Publish!$M14*Publish!$A14*31+Publish!$M15*Publish!$A15*31+Publish!$M16*Publish!$A16*28+Publish!$M17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$P13*Publish!$A13*30+Publish!$P14*Publish!$A14*31+Publish!$P15*Publish!$A15*31+Publish!$P16*Publish!$A16*28+Publish!$P17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$Q13*Publish!$A13*30+Publish!$Q14*Publish!$A14*31+Publish!$Q15*Publish!$A15*31+Publish!$Q16*Publish!$A16*28+Publish!$Q17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$R13*Publish!$A13*30+Publish!$R14*Publish!$A14*31+Publish!$R15*Publish!$A15*31+Publish!$R16*Publish!$A16*28+Publish!$R17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$S13*Publish!$A13*30+Publish!$S14*Publish!$A14*31+Publish!$S15*Publish!$A15*31+Publish!$S16*Publish!$A16*28+Publish!$S17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$Z13*Publish!$A13*30+Publish!$Z14*Publish!$A14*31+Publish!$Z15*Publish!$A15*31+Publish!$Z16*Publish!$A16*28+Publish!$Z17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$AA13*Publish!$A13*30+Publish!$AA14*Publish!$A14*31+Publish!$AA15*Publish!$A15*31+Publish!$AA16*Publish!$A16*28+Publish!$AA17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Listen!$C27*Listen!$A27*30+Listen!$C28*Listen!$A28*31+Listen!$C29*Listen!$A29*30+Listen!$C30*Listen!$A30*31+Listen!$C31*Listen!$A31*31+Listen!$C32*Listen!$A32*30+Listen!$C33*Listen!$A33*31)/(+Listen!$A27*30+Listen!$A28*31+Listen!$A29*30+Listen!$A30*31+Listen!$A31*31+Listen!$A32*30+Listen!$A33*31)" +"(+Publish!$D18*Publish!$A18*30+Publish!$D19*Publish!$A19*31+Publish!$D20*Publish!$A20*30+Publish!$D21*Publish!$A21*31+Publish!$D22*Publish!$A22*31+Publish!$D23*Publish!$A23*30+Publish!$D24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$E18*Publish!$A18*30+Publish!$E19*Publish!$A19*31+Publish!$E20*Publish!$A20*30+Publish!$E21*Publish!$A21*31+Publish!$E22*Publish!$A22*31+Publish!$E23*Publish!$A23*30+Publish!$E24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$F18*Publish!$A18*30+Publish!$F19*Publish!$A19*31+Publish!$F20*Publish!$A20*30+Publish!$F21*Publish!$A21*31+Publish!$F22*Publish!$A22*31+Publish!$F23*Publish!$A23*30+Publish!$F24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$G18*Publish!$A18*30+Publish!$G19*Publish!$A19*31+Publish!$G20*Publish!$A20*30+Publish!$G21*Publish!$A21*31+Publish!$G22*Publish!$A22*31+Publish!$G23*Publish!$A23*30+Publish!$G24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$H18*Publish!$A18*30+Publish!$H19*Publish!$A19*31+Publish!$H20*Publish!$A20*30+Publish!$H21*Publish!$A21*31+Publish!$H22*Publish!$A22*31+Publish!$H23*Publish!$A23*30+Publish!$H24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$I18*Publish!$A18*30+Publish!$I19*Publish!$A19*31+Publish!$I20*Publish!$A20*30+Publish!$I21*Publish!$A21*31+Publish!$I22*Publish!$A22*31+Publish!$I23*Publish!$A23*30+Publish!$I24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$J18*Publish!$A18*30+Publish!$J19*Publish!$A19*31+Publish!$J20*Publish!$A20*30+Publish!$J21*Publish!$A21*31+Publish!$J22*Publish!$A22*31+Publish!$J23*Publish!$A23*30+Publish!$J24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$K18*Publish!$A18*30+Publish!$K19*Publish!$A19*31+Publish!$K20*Publish!$A20*30+Publish!$K21*Publish!$A21*31+Publish!$K22*Publish!$A22*31+Publish!$K23*Publish!$A23*30+Publish!$K24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!#REF!*Publish!$A18*30+Publish!#REF!*Publish!$A19*31+Publish!#REF!*Publish!$A20*30+Publish!#REF!*Publish!$A21*31+Publish!#REF!*Publish!$A22*31+Publish!#REF!*Publish!$A23*30+Publish!#REF!*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$L18*Publish!$A18*30+Publish!$L19*Publish!$A19*31+Publish!$L20*Publish!$A20*30+Publish!$L21*Publish!$A21*31+Publish!$L22*Publish!$A22*31+Publish!$L23*Publish!$A23*30+Publish!$L24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$M18*Publish!$A18*30+Publish!$M19*Publish!$A19*31+Publish!$M20*Publish!$A20*30+Publish!$M21*Publish!$A21*31+Publish!$M22*Publish!$A22*31+Publish!$M23*Publish!$A23*30+Publish!$M24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$P18*Publish!$A18*30+Publish!$P19*Publish!$A19*31+Publish!$P20*Publish!$A20*30+Publish!$P21*Publish!$A21*31+Publish!$P22*Publish!$A22*31+Publish!$P23*Publish!$A23*30+Publish!$P24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$Q18*Publish!$A18*30+Publish!$Q19*Publish!$A19*31+Publish!$Q20*Publish!$A20*30+Publish!$Q21*Publish!$A21*31+Publish!$Q22*Publish!$A22*31+Publish!$Q23*Publish!$A23*30+Publish!$Q24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$R18*Publish!$A18*30+Publish!$R19*Publish!$A19*31+Publish!$R20*Publish!$A20*30+Publish!$R21*Publish!$A21*31+Publish!$R22*Publish!$A22*31+Publish!$R23*Publish!$A23*30+Publish!$R24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$S18*Publish!$A18*30+Publish!$S19*Publish!$A19*31+Publish!$S20*Publish!$A20*30+Publish!$S21*Publish!$A21*31+Publish!$S22*Publish!$A22*31+Publish!$S23*Publish!$A23*30+Publish!$S24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$Z18*Publish!$A18*30+Publish!$Z19*Publish!$A19*31+Publish!$Z20*Publish!$A20*30+Publish!$Z21*Publish!$A21*31+Publish!$Z22*Publish!$A22*31+Publish!$Z23*Publish!$A23*30+Publish!$Z24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$AA18*Publish!$A18*30+Publish!$AA19*Publish!$A19*31+Publish!$AA20*Publish!$A20*30+Publish!$AA21*Publish!$A21*31+Publish!$AA22*Publish!$A22*31+Publish!$AA23*Publish!$A23*30+Publish!$AA24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"NOW()" +"[2]AutoCurve!$U10" +"+A4+1" +"SUM(B4:B34)/28" +"+B36-B38" +"+B46*B44" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"MATCH($A6,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!AO6" +"+[1]Averaging!AQ6" +"L3+M3" +"+[1]Averaging!AS6" +"+[1]Averaging!AU6" +"MATCH($L3,$A$10:$A$302,0)+9" +"MATCH($K4,$A$10:$A$302,0)+9" +"MATCH($K6,$A$10:$A$302,0)+9" +"+D8" +"+J8" +"+[1]TETCO_TRANSCO!E10+K10" +"+[1]TETCO_TRANSCO!F10" +"L10-0.01" +"M10+0.02" +"+[1]Listen!C7" +"+[1]TETCO_TRANSCO!E12+K11" +"-0.05" +"+[1]TETCO_TRANSCO!D13+K14" +"-0.07" +"0.12" +"-0.08" +"[1]IROQZ2!B40" +"E21" +"E10+0.002" +"H17" +"+[1]TETCO_TRANSCO!E37+K38" +"+[1]TETCO_TRANSCO!L110" +"L110-0.02" +"+[1]TETCO_TRANSCO!D158+K160" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"MATCH($A5,$A$10:$A$302,0)+9" +"MATCH($A6,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!AE6" +"SUM(H14:H18)/5" +"+[1]Averaging!AH6" +"+[1]Averaging!AJ6" +"+[1]Averaging!AK6" +"+[1]Averaging!AM6" +"SUM(E14:E18)/5" +"SUM(K26:K30)/5" +"SUM(E26:E30)/5" +"MATCH($C3,$A$10:$A$302,0)+9" +"MATCH($C4,$A$10:$A$302,0)+9" +"MATCH($C5,$A$10:$A$302,0)+9" +"MATCH($C6,$A$10:$A$302,0)+9" +"+D8" +"K10" +"O10+Z10" +"K10" +"V10" +"+[1]CGT_CNG!N10" +"[1]CGT_CNG!E10" +"VLOOKUP(MONTH(A10),tblMthAdj,4,FALSE)" +"VLOOKUP(MONTH(A10),tblMthAdj,3,FALSE)" +"+[1]Listen!C7" +"J12" +"E14" +"E14" +"+[1]CGT_CNG!O20" +"L10" +"E22+F23" +"F31" +"L36-0.005" +"J37" +"L31+0.01" +"K38-0.045" +"E43+0.02" +"K43+Y55+AA55" +"E50+0.005" +"E55+Y67+AA67" +"E133+X145" +"L166+Z179" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!C6" +"+[1]Averaging!E6" +"+[1]Averaging!G6" +"+[1]Averaging!I6" +"SUM(G14:G18)/5" +"MATCH($C3,$A$10:$A$302,0)+9" +"MATCH($C4,$A$10:$A$302,0)+9" +"+D8" +"+[1]TETCO_TRANSCO!E10" +"+E10" +"+F10+Q10" +"E10" +"VLOOKUP(MONTH(A10),tblMthAdj,2,FALSE)" +"[1]Tables!E$9" +"(($B10+AA10)/(1-AB10))-($B10+AA10)" +"AC10+AD10+AE10" +"[1]Tables!J$9" +"((B10+L10)/(1-AI10))-(B10+L10)" +"AJ10+AK10" +"[1]Tables!M$9" +"[1]Tables!R$9" +"((B10+Z10)/(1-AW10))-(B10+Z10)" +"+[1]Listen!C7" +"+[1]TETCO_TRANSCO!E12" +"[1]Tables!E$10" +"[1]Tables!J$10" +"[1]Tables!M$10" +"[1]Tables!R$10" +"[1]Tables!E$11" +"[1]Tables!J$11" +"[1]Tables!M$11" +"[1]Tables!R$11" +"[1]Tables!E$12" +"[1]Tables!J$12" +"[1]Tables!M$12" +"[1]Tables!R$12" +"+[1]TETCO_TRANSCO!D14" +"H13" +"[1]Tables!E$13" +"[1]Tables!J$13" +"[1]Tables!M$13" +"[1]Tables!R$13" +"[1]Tables!E$14" +"[1]Tables!J$14" +"[1]Tables!M$14" +"[1]Tables!R$14" +"[1]Tables!E$3" +"[1]Tables!J$3" +"[1]Tables!M$3" +"[1]Tables!R$3" +"[1]Tables!E$4" +"[1]Tables!J$4" +"[1]Tables!M$4" +"[1]Tables!R$4" +"E18+0.32" +"[1]Tables!E$5" +"[1]Tables!J$5" +"[1]Tables!M$5" +"[1]Tables!R$5" +"[1]Tables!E$6" +"[1]Tables!J$6" +"[1]Tables!M$6" +"[1]Tables!R$6" +"[1]Tables!E$7" +"[1]Tables!J$7" +"[1]Tables!M$7" +"[1]Tables!R$7" +"[1]Tables!E$8" +"((B21+AA21)/(1-AB21))-(B21+AA21)" +"[1]Tables!J$8" +"[1]Tables!M$8" +"[1]Tables!R$8" +"+[1]TETCO_TRANSCO!E22" +"+[1]TETCO_TRANSCO!D158" +"+[1]TETCO_TRANSCO!D158" +"(D9 & E9 & F9 & G9 & H9 & I9 & J9 & K9 & L9 & M9 & N9 & O9 & P9 & Q9 & R9 & S9 & T9 & U9 & V9 & W9 & X9 & Y9 & Z9 & AA9 & AB9 & AC9 & AD9 & AE9)" +"ALGO_TENN!E23" +"ALGO_TENN!H23" +"ALGO_TENN!K23" +"ALGO_TENN!N23" +"TETCO_TRANSCO!E23" +"TETCO_TRANSCO!H23" +"TETCO_TRANSCO!K23" +"TETCO_TRANSCO!N23" +"IROQ!E23" +"IROQ!H23" +"IROQ!L23" +"IROQ!O23" +"M10" +"Q10" +"S10" +"Q10" +"(+Listen!$C10*Listen!$A10*30+Listen!$C11*Listen!$A11*31+Listen!$C12*Listen!$A12*31+Listen!$C13*Listen!$A13*28+Listen!$C14*Listen!$A14*31)/(+Listen!$A10*30+Listen!$A11*31+Listen!$A12*31+Listen!$A13*28+Listen!$A14*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*28+Publish!#REF!*Publish!#REF!*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*31+Publish!#REF!*28+Publish!#REF!*31)" +"(+Listen!$C15*Listen!$A15*30+Listen!$C16*Listen!$A16*31+Listen!$C17*Listen!$A17*30+Listen!$C18*Listen!$A18*31+Listen!$C19*Listen!$A19*31+Listen!$C20*Listen!$A20*30+Listen!$C21*Listen!$A21*31)/(+Listen!$A15*30+Listen!$A16*31+Listen!$A17*30+Listen!$A18*31+Listen!$A19*31+Listen!$A20*30+Listen!$A21*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$D10*Publish!$A10*31+Publish!$D11*Publish!$A11*30+Publish!$D12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$E10*Publish!$A10*31+Publish!$E11*Publish!$A11*30+Publish!$E12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$F10*Publish!$A10*31+Publish!$F11*Publish!$A11*30+Publish!$F12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$G10*Publish!$A10*31+Publish!$G11*Publish!$A11*30+Publish!$G12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$H10*Publish!$A10*31+Publish!$H11*Publish!$A11*30+Publish!$H12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$I10*Publish!$A10*31+Publish!$I11*Publish!$A11*30+Publish!$I12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$J10*Publish!$A10*31+Publish!$J11*Publish!$A11*30+Publish!$J12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$K10*Publish!$A10*31+Publish!$K11*Publish!$A11*30+Publish!$K12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!$A10*31+Publish!#REF!*Publish!$A11*30+Publish!#REF!*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$L10*Publish!$A10*31+Publish!$L11*Publish!$A11*30+Publish!$L12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$M10*Publish!$A10*31+Publish!$M11*Publish!$A11*30+Publish!$M12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$P10*Publish!$A10*31+Publish!$P11*Publish!$A11*30+Publish!$P12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$Q10*Publish!$A10*31+Publish!$Q11*Publish!$A11*30+Publish!$Q12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$R10*Publish!$A10*31+Publish!$R11*Publish!$A11*30+Publish!$R12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$S10*Publish!$A10*31+Publish!$S11*Publish!$A11*30+Publish!$S12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$Z10*Publish!$A10*31+Publish!$Z11*Publish!$A11*30+Publish!$Z12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$AA10*Publish!$A10*31+Publish!$AA11*Publish!$A11*30+Publish!$AA12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Listen!$C22*Listen!$A22*30+Listen!$C23*Listen!$A23*31+Listen!$C24*Listen!$A24*31+Listen!$C25*Listen!$A25*28+Listen!$C26*Listen!$A26*31)/(+Listen!$A22*30+Listen!$A23*31+Listen!$A24*31+Listen!$A25*28+Listen!$A26*31)" +"(+Publish!$D13*Publish!$A13*30+Publish!$D14*Publish!$A14*31+Publish!$D15*Publish!$A15*31+Publish!$D16*Publish!$A16*28+Publish!$D17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$E13*Publish!$A13*30+Publish!$E14*Publish!$A14*31+Publish!$E15*Publish!$A15*31+Publish!$E16*Publish!$A16*28+Publish!$E17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$F13*Publish!$A13*30+Publish!$F14*Publish!$A14*31+Publish!$F15*Publish!$A15*31+Publish!$F16*Publish!$A16*28+Publish!$F17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$G13*Publish!$A13*30+Publish!$G14*Publish!$A14*31+Publish!$G15*Publish!$A15*31+Publish!$G16*Publish!$A16*28+Publish!$G17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$H13*Publish!$A13*30+Publish!$H14*Publish!$A14*31+Publish!$H15*Publish!$A15*31+Publish!$H16*Publish!$A16*28+Publish!$H17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$I13*Publish!$A13*30+Publish!$I14*Publish!$A14*31+Publish!$I15*Publish!$A15*31+Publish!$I16*Publish!$A16*28+Publish!$I17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$J13*Publish!$A13*30+Publish!$J14*Publish!$A14*31+Publish!$J15*Publish!$A15*31+Publish!$J16*Publish!$A16*28+Publish!$J17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$K13*Publish!$A13*30+Publish!$K14*Publish!$A14*31+Publish!$K15*Publish!$A15*31+Publish!$K16*Publish!$A16*28+Publish!$K17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!#REF!*Publish!$A13*30+Publish!#REF!*Publish!$A14*31+Publish!#REF!*Publish!$A15*31+Publish!#REF!*Publish!$A16*28+Publish!#REF!*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$L13*Publish!$A13*30+Publish!$L14*Publish!$A14*31+Publish!$L15*Publish!$A15*31+Publish!$L16*Publish!$A16*28+Publish!$L17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$M13*Publish!$A13*30+Publish!$M14*Publish!$A14*31+Publish!$M15*Publish!$A15*31+Publish!$M16*Publish!$A16*28+Publish!$M17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$P13*Publish!$A13*30+Publish!$P14*Publish!$A14*31+Publish!$P15*Publish!$A15*31+Publish!$P16*Publish!$A16*28+Publish!$P17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$Q13*Publish!$A13*30+Publish!$Q14*Publish!$A14*31+Publish!$Q15*Publish!$A15*31+Publish!$Q16*Publish!$A16*28+Publish!$Q17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$R13*Publish!$A13*30+Publish!$R14*Publish!$A14*31+Publish!$R15*Publish!$A15*31+Publish!$R16*Publish!$A16*28+Publish!$R17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$S13*Publish!$A13*30+Publish!$S14*Publish!$A14*31+Publish!$S15*Publish!$A15*31+Publish!$S16*Publish!$A16*28+Publish!$S17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$Z13*Publish!$A13*30+Publish!$Z14*Publish!$A14*31+Publish!$Z15*Publish!$A15*31+Publish!$Z16*Publish!$A16*28+Publish!$Z17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$AA13*Publish!$A13*30+Publish!$AA14*Publish!$A14*31+Publish!$AA15*Publish!$A15*31+Publish!$AA16*Publish!$A16*28+Publish!$AA17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Listen!$C27*Listen!$A27*30+Listen!$C28*Listen!$A28*31+Listen!$C29*Listen!$A29*30+Listen!$C30*Listen!$A30*31+Listen!$C31*Listen!$A31*31+Listen!$C32*Listen!$A32*30+Listen!$C33*Listen!$A33*31)/(+Listen!$A27*30+Listen!$A28*31+Listen!$A29*30+Listen!$A30*31+Listen!$A31*31+Listen!$A32*30+Listen!$A33*31)" +"(+Publish!$D18*Publish!$A18*30+Publish!$D19*Publish!$A19*31+Publish!$D20*Publish!$A20*30+Publish!$D21*Publish!$A21*31+Publish!$D22*Publish!$A22*31+Publish!$D23*Publish!$A23*30+Publish!$D24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$E18*Publish!$A18*30+Publish!$E19*Publish!$A19*31+Publish!$E20*Publish!$A20*30+Publish!$E21*Publish!$A21*31+Publish!$E22*Publish!$A22*31+Publish!$E23*Publish!$A23*30+Publish!$E24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$F18*Publish!$A18*30+Publish!$F19*Publish!$A19*31+Publish!$F20*Publish!$A20*30+Publish!$F21*Publish!$A21*31+Publish!$F22*Publish!$A22*31+Publish!$F23*Publish!$A23*30+Publish!$F24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$G18*Publish!$A18*30+Publish!$G19*Publish!$A19*31+Publish!$G20*Publish!$A20*30+Publish!$G21*Publish!$A21*31+Publish!$G22*Publish!$A22*31+Publish!$G23*Publish!$A23*30+Publish!$G24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$H18*Publish!$A18*30+Publish!$H19*Publish!$A19*31+Publish!$H20*Publish!$A20*30+Publish!$H21*Publish!$A21*31+Publish!$H22*Publish!$A22*31+Publish!$H23*Publish!$A23*30+Publish!$H24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$I18*Publish!$A18*30+Publish!$I19*Publish!$A19*31+Publish!$I20*Publish!$A20*30+Publish!$I21*Publish!$A21*31+Publish!$I22*Publish!$A22*31+Publish!$I23*Publish!$A23*30+Publish!$I24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$J18*Publish!$A18*30+Publish!$J19*Publish!$A19*31+Publish!$J20*Publish!$A20*30+Publish!$J21*Publish!$A21*31+Publish!$J22*Publish!$A22*31+Publish!$J23*Publish!$A23*30+Publish!$J24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$K18*Publish!$A18*30+Publish!$K19*Publish!$A19*31+Publish!$K20*Publish!$A20*30+Publish!$K21*Publish!$A21*31+Publish!$K22*Publish!$A22*31+Publish!$K23*Publish!$A23*30+Publish!$K24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!#REF!*Publish!$A18*30+Publish!#REF!*Publish!$A19*31+Publish!#REF!*Publish!$A20*30+Publish!#REF!*Publish!$A21*31+Publish!#REF!*Publish!$A22*31+Publish!#REF!*Publish!$A23*30+Publish!#REF!*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$L18*Publish!$A18*30+Publish!$L19*Publish!$A19*31+Publish!$L20*Publish!$A20*30+Publish!$L21*Publish!$A21*31+Publish!$L22*Publish!$A22*31+Publish!$L23*Publish!$A23*30+Publish!$L24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$M18*Publish!$A18*30+Publish!$M19*Publish!$A19*31+Publish!$M20*Publish!$A20*30+Publish!$M21*Publish!$A21*31+Publish!$M22*Publish!$A22*31+Publish!$M23*Publish!$A23*30+Publish!$M24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$P18*Publish!$A18*30+Publish!$P19*Publish!$A19*31+Publish!$P20*Publish!$A20*30+Publish!$P21*Publish!$A21*31+Publish!$P22*Publish!$A22*31+Publish!$P23*Publish!$A23*30+Publish!$P24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$Q18*Publish!$A18*30+Publish!$Q19*Publish!$A19*31+Publish!$Q20*Publish!$A20*30+Publish!$Q21*Publish!$A21*31+Publish!$Q22*Publish!$A22*31+Publish!$Q23*Publish!$A23*30+Publish!$Q24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$R18*Publish!$A18*30+Publish!$R19*Publish!$A19*31+Publish!$R20*Publish!$A20*30+Publish!$R21*Publish!$A21*31+Publish!$R22*Publish!$A22*31+Publish!$R23*Publish!$A23*30+Publish!$R24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$S18*Publish!$A18*30+Publish!$S19*Publish!$A19*31+Publish!$S20*Publish!$A20*30+Publish!$S21*Publish!$A21*31+Publish!$S22*Publish!$A22*31+Publish!$S23*Publish!$A23*30+Publish!$S24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$Z18*Publish!$A18*30+Publish!$Z19*Publish!$A19*31+Publish!$Z20*Publish!$A20*30+Publish!$Z21*Publish!$A21*31+Publish!$Z22*Publish!$A22*31+Publish!$Z23*Publish!$A23*30+Publish!$Z24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$AA18*Publish!$A18*30+Publish!$AA19*Publish!$A19*31+Publish!$AA20*Publish!$A20*30+Publish!$AA21*Publish!$A21*31+Publish!$AA22*Publish!$A22*31+Publish!$AA23*Publish!$A23*30+Publish!$AA24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"NOW()" +"[2]AutoCurve!$U10" +"+A4+1" +"SUM(B4:B34)/28" +"+B36-B38" +"+B46*B44" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"MATCH($A6,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!AO6" +"+[1]Averaging!AQ6" +"L3+M3" +"+[1]Averaging!AS6" +"+[1]Averaging!AU6" +"MATCH($L3,$A$10:$A$302,0)+9" +"MATCH($K4,$A$10:$A$302,0)+9" +"MATCH($K6,$A$10:$A$302,0)+9" +"+D8" +"+J8" +"+[1]TETCO_TRANSCO!E10+K10" +"+[1]TETCO_TRANSCO!F10" +"L10-0.01" +"M10+0.02" +"+[1]Listen!C7" +"+[1]TETCO_TRANSCO!E12+K11" +"-0.05" +"+[1]TETCO_TRANSCO!D13+K14" +"-0.07" +"0.12" +"-0.08" +"[1]IROQZ2!B40" +"E21" +"E10+0.002" +"H17" +"+[1]TETCO_TRANSCO!E37+K38" +"+[1]TETCO_TRANSCO!L110" +"L110-0.02" +"+[1]TETCO_TRANSCO!D158+K160" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"MATCH($A5,$A$10:$A$302,0)+9" +"MATCH($A6,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!AE6" +"SUM(H14:H18)/5" +"+[1]Averaging!AH6" +"+[1]Averaging!AJ6" +"+[1]Averaging!AK6" +"+[1]Averaging!AM6" +"SUM(E14:E18)/5" +"SUM(K26:K30)/5" +"SUM(E26:E30)/5" +"MATCH($C3,$A$10:$A$302,0)+9" +"MATCH($C4,$A$10:$A$302,0)+9" +"MATCH($C5,$A$10:$A$302,0)+9" +"MATCH($C6,$A$10:$A$302,0)+9" +"+D8" +"K10" +"O10+Z10" +"K10" +"V10" +"+[1]CGT_CNG!N10" +"[1]CGT_CNG!E10" +"VLOOKUP(MONTH(A10),tblMthAdj,4,FALSE)" +"VLOOKUP(MONTH(A10),tblMthAdj,3,FALSE)" +"+[1]Listen!C7" +"J12" +"E14" +"E14" +"+[1]CGT_CNG!O20" +"L10" +"E22+F23" +"F31" +"L36-0.005" +"J37" +"E31+0.01" +"E38+0.045" +"K38-0.045" +"E43+0.02" +"K43+Y55+AA55" +"E50+0.005" +"E55+Y67+AA67" +"E133+X145" +"L166+Z179" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!C6" +"+[1]Averaging!E6" +"+[1]Averaging!G6" +"+[1]Averaging!I6" +"SUM(G14:G18)/5" +"MATCH($C3,$A$10:$A$302,0)+9" +"MATCH($C4,$A$10:$A$302,0)+9" +"+D8" +"+[1]TETCO_TRANSCO!E10" +"+E10" +"+F10+Q10" +"E10" +"VLOOKUP(MONTH(A10),tblMthAdj,2,FALSE)" +"[1]Tables!E$9" +"(($B10+AA10)/(1-AB10))-($B10+AA10)" +"AC10+AD10+AE10" +"[1]Tables!J$9" +"((B10+L10)/(1-AI10))-(B10+L10)" +"AJ10+AK10" +"[1]Tables!M$9" +"[1]Tables!R$9" +"((B10+Z10)/(1-AW10))-(B10+Z10)" +"+[1]Listen!C7" +"+[1]TETCO_TRANSCO!E12" +"[1]Tables!E$10" +"[1]Tables!J$10" +"[1]Tables!M$10" +"[1]Tables!R$10" +"[1]Tables!E$11" +"[1]Tables!J$11" +"[1]Tables!M$11" +"[1]Tables!R$11" +"[1]Tables!E$12" +"[1]Tables!J$12" +"[1]Tables!M$12" +"[1]Tables!R$12" +"+[1]TETCO_TRANSCO!D14" +"H13" +"[1]Tables!E$13" +"[1]Tables!J$13" +"[1]Tables!M$13" +"[1]Tables!R$13" +"[1]Tables!E$14" +"[1]Tables!J$14" +"[1]Tables!M$14" +"[1]Tables!R$14" +"[1]Tables!E$3" +"[1]Tables!J$3" +"[1]Tables!M$3" +"[1]Tables!R$3" +"[1]Tables!E$4" +"[1]Tables!J$4" +"[1]Tables!M$4" +"[1]Tables!R$4" +"E18+0.32" +"[1]Tables!E$5" +"[1]Tables!J$5" +"[1]Tables!M$5" +"[1]Tables!R$5" +"[1]Tables!E$6" +"[1]Tables!J$6" +"[1]Tables!M$6" +"[1]Tables!R$6" +"[1]Tables!E$7" +"[1]Tables!J$7" +"[1]Tables!M$7" +"[1]Tables!R$7" +"[1]Tables!E$8" +"((B21+AA21)/(1-AB21))-(B21+AA21)" +"[1]Tables!J$8" +"[1]Tables!M$8" +"[1]Tables!R$8" +"+[1]TETCO_TRANSCO!E22" +"+[1]TETCO_TRANSCO!D158" +"+[1]TETCO_TRANSCO!D158" +"(D9 & E9 & F9 & G9 & H9 & I9 & J9 & K9 & L9 & M9 & N9 & O9 & P9 & Q9 & R9 & S9 & T9 & U9 & V9 & W9 & X9 & Y9 & Z9 & AA9 & AB9 & AC9 & AD9 & AE9)" +"ALGO_TENN!E23" +"ALGO_TENN!H23" +"ALGO_TENN!K23" +"ALGO_TENN!N23" +"TETCO_TRANSCO!E23" +"TETCO_TRANSCO!H23" +"TETCO_TRANSCO!K23" +"TETCO_TRANSCO!N23" +"IROQ!E23" +"IROQ!H23" +"IROQ!L23" +"IROQ!O23" +"M10" +"Q10" +"S10" +"Q10" +"(+Listen!$C10*Listen!$A10*30+Listen!$C11*Listen!$A11*31+Listen!$C12*Listen!$A12*31+Listen!$C13*Listen!$A13*28+Listen!$C14*Listen!$A14*31)/(+Listen!$A10*30+Listen!$A11*31+Listen!$A12*31+Listen!$A13*28+Listen!$A14*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*28+Publish!#REF!*Publish!#REF!*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*31+Publish!#REF!*28+Publish!#REF!*31)" +"(+Listen!$C15*Listen!$A15*30+Listen!$C16*Listen!$A16*31+Listen!$C17*Listen!$A17*30+Listen!$C18*Listen!$A18*31+Listen!$C19*Listen!$A19*31+Listen!$C20*Listen!$A20*30+Listen!$C21*Listen!$A21*31)/(+Listen!$A15*30+Listen!$A16*31+Listen!$A17*30+Listen!$A18*31+Listen!$A19*31+Listen!$A20*30+Listen!$A21*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$D10*Publish!$A10*31+Publish!$D11*Publish!$A11*30+Publish!$D12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$E10*Publish!$A10*31+Publish!$E11*Publish!$A11*30+Publish!$E12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$F10*Publish!$A10*31+Publish!$F11*Publish!$A11*30+Publish!$F12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$G10*Publish!$A10*31+Publish!$G11*Publish!$A11*30+Publish!$G12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$H10*Publish!$A10*31+Publish!$H11*Publish!$A11*30+Publish!$H12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$I10*Publish!$A10*31+Publish!$I11*Publish!$A11*30+Publish!$I12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$J10*Publish!$A10*31+Publish!$J11*Publish!$A11*30+Publish!$J12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$K10*Publish!$A10*31+Publish!$K11*Publish!$A11*30+Publish!$K12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!$A10*31+Publish!#REF!*Publish!$A11*30+Publish!#REF!*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$L10*Publish!$A10*31+Publish!$L11*Publish!$A11*30+Publish!$L12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$M10*Publish!$A10*31+Publish!$M11*Publish!$A11*30+Publish!$M12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$P10*Publish!$A10*31+Publish!$P11*Publish!$A11*30+Publish!$P12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$Q10*Publish!$A10*31+Publish!$Q11*Publish!$A11*30+Publish!$Q12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$R10*Publish!$A10*31+Publish!$R11*Publish!$A11*30+Publish!$R12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$S10*Publish!$A10*31+Publish!$S11*Publish!$A11*30+Publish!$S12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$Z10*Publish!$A10*31+Publish!$Z11*Publish!$A11*30+Publish!$Z12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$AA10*Publish!$A10*31+Publish!$AA11*Publish!$A11*30+Publish!$AA12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Listen!$C22*Listen!$A22*30+Listen!$C23*Listen!$A23*31+Listen!$C24*Listen!$A24*31+Listen!$C25*Listen!$A25*28+Listen!$C26*Listen!$A26*31)/(+Listen!$A22*30+Listen!$A23*31+Listen!$A24*31+Listen!$A25*28+Listen!$A26*31)" +"(+Publish!$D13*Publish!$A13*30+Publish!$D14*Publish!$A14*31+Publish!$D15*Publish!$A15*31+Publish!$D16*Publish!$A16*28+Publish!$D17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$E13*Publish!$A13*30+Publish!$E14*Publish!$A14*31+Publish!$E15*Publish!$A15*31+Publish!$E16*Publish!$A16*28+Publish!$E17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$F13*Publish!$A13*30+Publish!$F14*Publish!$A14*31+Publish!$F15*Publish!$A15*31+Publish!$F16*Publish!$A16*28+Publish!$F17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$G13*Publish!$A13*30+Publish!$G14*Publish!$A14*31+Publish!$G15*Publish!$A15*31+Publish!$G16*Publish!$A16*28+Publish!$G17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$H13*Publish!$A13*30+Publish!$H14*Publish!$A14*31+Publish!$H15*Publish!$A15*31+Publish!$H16*Publish!$A16*28+Publish!$H17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$I13*Publish!$A13*30+Publish!$I14*Publish!$A14*31+Publish!$I15*Publish!$A15*31+Publish!$I16*Publish!$A16*28+Publish!$I17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$J13*Publish!$A13*30+Publish!$J14*Publish!$A14*31+Publish!$J15*Publish!$A15*31+Publish!$J16*Publish!$A16*28+Publish!$J17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$K13*Publish!$A13*30+Publish!$K14*Publish!$A14*31+Publish!$K15*Publish!$A15*31+Publish!$K16*Publish!$A16*28+Publish!$K17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!#REF!*Publish!$A13*30+Publish!#REF!*Publish!$A14*31+Publish!#REF!*Publish!$A15*31+Publish!#REF!*Publish!$A16*28+Publish!#REF!*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$L13*Publish!$A13*30+Publish!$L14*Publish!$A14*31+Publish!$L15*Publish!$A15*31+Publish!$L16*Publish!$A16*28+Publish!$L17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$M13*Publish!$A13*30+Publish!$M14*Publish!$A14*31+Publish!$M15*Publish!$A15*31+Publish!$M16*Publish!$A16*28+Publish!$M17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$P13*Publish!$A13*30+Publish!$P14*Publish!$A14*31+Publish!$P15*Publish!$A15*31+Publish!$P16*Publish!$A16*28+Publish!$P17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$Q13*Publish!$A13*30+Publish!$Q14*Publish!$A14*31+Publish!$Q15*Publish!$A15*31+Publish!$Q16*Publish!$A16*28+Publish!$Q17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$R13*Publish!$A13*30+Publish!$R14*Publish!$A14*31+Publish!$R15*Publish!$A15*31+Publish!$R16*Publish!$A16*28+Publish!$R17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$S13*Publish!$A13*30+Publish!$S14*Publish!$A14*31+Publish!$S15*Publish!$A15*31+Publish!$S16*Publish!$A16*28+Publish!$S17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$Z13*Publish!$A13*30+Publish!$Z14*Publish!$A14*31+Publish!$Z15*Publish!$A15*31+Publish!$Z16*Publish!$A16*28+Publish!$Z17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$AA13*Publish!$A13*30+Publish!$AA14*Publish!$A14*31+Publish!$AA15*Publish!$A15*31+Publish!$AA16*Publish!$A16*28+Publish!$AA17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Listen!$C27*Listen!$A27*30+Listen!$C28*Listen!$A28*31+Listen!$C29*Listen!$A29*30+Listen!$C30*Listen!$A30*31+Listen!$C31*Listen!$A31*31+Listen!$C32*Listen!$A32*30+Listen!$C33*Listen!$A33*31)/(+Listen!$A27*30+Listen!$A28*31+Listen!$A29*30+Listen!$A30*31+Listen!$A31*31+Listen!$A32*30+Listen!$A33*31)" +"(+Publish!$D18*Publish!$A18*30+Publish!$D19*Publish!$A19*31+Publish!$D20*Publish!$A20*30+Publish!$D21*Publish!$A21*31+Publish!$D22*Publish!$A22*31+Publish!$D23*Publish!$A23*30+Publish!$D24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$E18*Publish!$A18*30+Publish!$E19*Publish!$A19*31+Publish!$E20*Publish!$A20*30+Publish!$E21*Publish!$A21*31+Publish!$E22*Publish!$A22*31+Publish!$E23*Publish!$A23*30+Publish!$E24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$F18*Publish!$A18*30+Publish!$F19*Publish!$A19*31+Publish!$F20*Publish!$A20*30+Publish!$F21*Publish!$A21*31+Publish!$F22*Publish!$A22*31+Publish!$F23*Publish!$A23*30+Publish!$F24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$G18*Publish!$A18*30+Publish!$G19*Publish!$A19*31+Publish!$G20*Publish!$A20*30+Publish!$G21*Publish!$A21*31+Publish!$G22*Publish!$A22*31+Publish!$G23*Publish!$A23*30+Publish!$G24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$H18*Publish!$A18*30+Publish!$H19*Publish!$A19*31+Publish!$H20*Publish!$A20*30+Publish!$H21*Publish!$A21*31+Publish!$H22*Publish!$A22*31+Publish!$H23*Publish!$A23*30+Publish!$H24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$I18*Publish!$A18*30+Publish!$I19*Publish!$A19*31+Publish!$I20*Publish!$A20*30+Publish!$I21*Publish!$A21*31+Publish!$I22*Publish!$A22*31+Publish!$I23*Publish!$A23*30+Publish!$I24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$J18*Publish!$A18*30+Publish!$J19*Publish!$A19*31+Publish!$J20*Publish!$A20*30+Publish!$J21*Publish!$A21*31+Publish!$J22*Publish!$A22*31+Publish!$J23*Publish!$A23*30+Publish!$J24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$K18*Publish!$A18*30+Publish!$K19*Publish!$A19*31+Publish!$K20*Publish!$A20*30+Publish!$K21*Publish!$A21*31+Publish!$K22*Publish!$A22*31+Publish!$K23*Publish!$A23*30+Publish!$K24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!#REF!*Publish!$A18*30+Publish!#REF!*Publish!$A19*31+Publish!#REF!*Publish!$A20*30+Publish!#REF!*Publish!$A21*31+Publish!#REF!*Publish!$A22*31+Publish!#REF!*Publish!$A23*30+Publish!#REF!*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$L18*Publish!$A18*30+Publish!$L19*Publish!$A19*31+Publish!$L20*Publish!$A20*30+Publish!$L21*Publish!$A21*31+Publish!$L22*Publish!$A22*31+Publish!$L23*Publish!$A23*30+Publish!$L24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$M18*Publish!$A18*30+Publish!$M19*Publish!$A19*31+Publish!$M20*Publish!$A20*30+Publish!$M21*Publish!$A21*31+Publish!$M22*Publish!$A22*31+Publish!$M23*Publish!$A23*30+Publish!$M24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$P18*Publish!$A18*30+Publish!$P19*Publish!$A19*31+Publish!$P20*Publish!$A20*30+Publish!$P21*Publish!$A21*31+Publish!$P22*Publish!$A22*31+Publish!$P23*Publish!$A23*30+Publish!$P24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$Q18*Publish!$A18*30+Publish!$Q19*Publish!$A19*31+Publish!$Q20*Publish!$A20*30+Publish!$Q21*Publish!$A21*31+Publish!$Q22*Publish!$A22*31+Publish!$Q23*Publish!$A23*30+Publish!$Q24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$R18*Publish!$A18*30+Publish!$R19*Publish!$A19*31+Publish!$R20*Publish!$A20*30+Publish!$R21*Publish!$A21*31+Publish!$R22*Publish!$A22*31+Publish!$R23*Publish!$A23*30+Publish!$R24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$S18*Publish!$A18*30+Publish!$S19*Publish!$A19*31+Publish!$S20*Publish!$A20*30+Publish!$S21*Publish!$A21*31+Publish!$S22*Publish!$A22*31+Publish!$S23*Publish!$A23*30+Publish!$S24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$Z18*Publish!$A18*30+Publish!$Z19*Publish!$A19*31+Publish!$Z20*Publish!$A20*30+Publish!$Z21*Publish!$A21*31+Publish!$Z22*Publish!$A22*31+Publish!$Z23*Publish!$A23*30+Publish!$Z24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$AA18*Publish!$A18*30+Publish!$AA19*Publish!$A19*31+Publish!$AA20*Publish!$A20*30+Publish!$AA21*Publish!$A21*31+Publish!$AA22*Publish!$A22*31+Publish!$AA23*Publish!$A23*30+Publish!$AA24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"NOW()" +"[2]AutoCurve!$U10" +"+A4+1" +"SUM(B4:B34)/28" +"+B36-B38" +"+B46*B44" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"MATCH($A6,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!AO6" +"+[1]Averaging!AQ6" +"L3+M3" +"+[1]Averaging!AS6" +"+[1]Averaging!AU6" +"MATCH($L3,$A$10:$A$302,0)+9" +"MATCH($K4,$A$10:$A$302,0)+9" +"MATCH($K6,$A$10:$A$302,0)+9" +"+D8" +"+J8" +"+[1]TETCO_TRANSCO!E10+K10" +"+[1]TETCO_TRANSCO!F10" +"L10-0.01" +"M10+0.02" +"+[1]Listen!C7" +"+[1]TETCO_TRANSCO!E12+K11" +"-0.05" +"+[1]TETCO_TRANSCO!D13+K14" +"-0.07" +"0.12" +"-0.08" +"[1]IROQZ2!B40" +"E21" +"E10+0.002" +"H17" +"+[1]TETCO_TRANSCO!E37+K38" +"+[1]TETCO_TRANSCO!L110" +"L110-0.02" +"+[1]TETCO_TRANSCO!D158+K160" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"MATCH($A5,$A$10:$A$302,0)+9" +"MATCH($A6,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!AE6" +"SUM(H14:H18)/5" +"+[1]Averaging!AH6" +"+[1]Averaging!AJ6" +"+[1]Averaging!AK6" +"+[1]Averaging!AM6" +"SUM(E14:E18)/5" +"SUM(K26:K30)/5" +"SUM(E26:E30)/5" +"MATCH($C3,$A$10:$A$302,0)+9" +"MATCH($C4,$A$10:$A$302,0)+9" +"MATCH($C5,$A$10:$A$302,0)+9" +"MATCH($C6,$A$10:$A$302,0)+9" +"+D8" +"K10" +"O10+Z10" +"K10" +"V10" +"+[1]CGT_CNG!N10" +"[1]CGT_CNG!E10" +"VLOOKUP(MONTH(A10),tblMthAdj,4,FALSE)" +"VLOOKUP(MONTH(A10),tblMthAdj,3,FALSE)" +"+[1]Listen!C7" +"J12" +"E14" +"E14" +"+[1]CGT_CNG!O20" +"L10" +"E22+F23" +"F31" +"L36-0.005" +"J37" +"E31+0.03" +"L31+0.015" +"E38+0.065" +"K38-0.045" +"E43+0.02" +"K43+Y55+AA55" +"E50+0.005" +"E55+Y67+AA67" +"E133+X145" +"L166+Z179" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!C6" +"+[1]Averaging!E6" +"+[1]Averaging!G6" +"+[1]Averaging!I6" +"SUM(G14:G18)/5" +"MATCH($C3,$A$10:$A$302,0)+9" +"MATCH($C4,$A$10:$A$302,0)+9" +"+D8" +"+[1]TETCO_TRANSCO!E10" +"+E10" +"+F10+Q10" +"E10" +"VLOOKUP(MONTH(A10),tblMthAdj,2,FALSE)" +"[1]Tables!E$9" +"(($B10+AA10)/(1-AB10))-($B10+AA10)" +"AC10+AD10+AE10" +"[1]Tables!J$9" +"((B10+L10)/(1-AI10))-(B10+L10)" +"AJ10+AK10" +"[1]Tables!M$9" +"[1]Tables!R$9" +"((B10+Z10)/(1-AW10))-(B10+Z10)" +"+[1]Listen!C7" +"+[1]TETCO_TRANSCO!E12" +"[1]Tables!E$10" +"[1]Tables!J$10" +"[1]Tables!M$10" +"[1]Tables!R$10" +"[1]Tables!E$11" +"[1]Tables!J$11" +"[1]Tables!M$11" +"[1]Tables!R$11" +"[1]Tables!E$12" +"[1]Tables!J$12" +"[1]Tables!M$12" +"[1]Tables!R$12" +"+[1]TETCO_TRANSCO!D14" +"H13" +"[1]Tables!E$13" +"[1]Tables!J$13" +"[1]Tables!M$13" +"[1]Tables!R$13" +"[1]Tables!E$14" +"[1]Tables!J$14" +"[1]Tables!M$14" +"[1]Tables!R$14" +"[1]Tables!E$3" +"[1]Tables!J$3" +"[1]Tables!M$3" +"[1]Tables!R$3" +"[1]Tables!E$4" +"[1]Tables!J$4" +"[1]Tables!M$4" +"[1]Tables!R$4" +"E18+0.32" +"[1]Tables!E$5" +"[1]Tables!J$5" +"[1]Tables!M$5" +"[1]Tables!R$5" +"[1]Tables!E$6" +"[1]Tables!J$6" +"[1]Tables!M$6" +"[1]Tables!R$6" +"[1]Tables!E$7" +"[1]Tables!J$7" +"[1]Tables!M$7" +"[1]Tables!R$7" +"[1]Tables!E$8" +"((B21+AA21)/(1-AB21))-(B21+AA21)" +"[1]Tables!J$8" +"[1]Tables!M$8" +"[1]Tables!R$8" +"+[1]TETCO_TRANSCO!E22" +"+[1]TETCO_TRANSCO!D158" +"+[1]TETCO_TRANSCO!D158" +"(D9 & E9 & F9 & G9 & H9 & I9 & J9 & K9 & L9 & M9 & N9 & O9 & P9 & Q9 & R9 & S9 & T9 & U9 & V9 & W9 & X9 & Y9 & Z9 & AA9 & AB9 & AC9 & AD9 & AE9)" +"ALGO_TENN!E23" +"ALGO_TENN!H23" +"ALGO_TENN!K23" +"ALGO_TENN!N23" +"TETCO_TRANSCO!E23" +"TETCO_TRANSCO!H23" +"TETCO_TRANSCO!K23" +"TETCO_TRANSCO!N23" +"IROQ!E23" +"IROQ!H23" +"IROQ!L23" +"IROQ!O23" +"M10" +"Q10" +"S10" +"Q10" +"(+Listen!$C10*Listen!$A10*30+Listen!$C11*Listen!$A11*31+Listen!$C12*Listen!$A12*31+Listen!$C13*Listen!$A13*28+Listen!$C14*Listen!$A14*31)/(+Listen!$A10*30+Listen!$A11*31+Listen!$A12*31+Listen!$A13*28+Listen!$A14*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*28+Publish!#REF!*Publish!#REF!*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*31+Publish!#REF!*28+Publish!#REF!*31)" +"(+Listen!$C15*Listen!$A15*30+Listen!$C16*Listen!$A16*31+Listen!$C17*Listen!$A17*30+Listen!$C18*Listen!$A18*31+Listen!$C19*Listen!$A19*31+Listen!$C20*Listen!$A20*30+Listen!$C21*Listen!$A21*31)/(+Listen!$A15*30+Listen!$A16*31+Listen!$A17*30+Listen!$A18*31+Listen!$A19*31+Listen!$A20*30+Listen!$A21*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$D10*Publish!$A10*31+Publish!$D11*Publish!$A11*30+Publish!$D12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$E10*Publish!$A10*31+Publish!$E11*Publish!$A11*30+Publish!$E12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$F10*Publish!$A10*31+Publish!$F11*Publish!$A11*30+Publish!$F12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$G10*Publish!$A10*31+Publish!$G11*Publish!$A11*30+Publish!$G12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$H10*Publish!$A10*31+Publish!$H11*Publish!$A11*30+Publish!$H12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$I10*Publish!$A10*31+Publish!$I11*Publish!$A11*30+Publish!$I12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$J10*Publish!$A10*31+Publish!$J11*Publish!$A11*30+Publish!$J12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$K10*Publish!$A10*31+Publish!$K11*Publish!$A11*30+Publish!$K12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!$A10*31+Publish!#REF!*Publish!$A11*30+Publish!#REF!*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$L10*Publish!$A10*31+Publish!$L11*Publish!$A11*30+Publish!$L12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$M10*Publish!$A10*31+Publish!$M11*Publish!$A11*30+Publish!$M12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$P10*Publish!$A10*31+Publish!$P11*Publish!$A11*30+Publish!$P12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$Q10*Publish!$A10*31+Publish!$Q11*Publish!$A11*30+Publish!$Q12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$R10*Publish!$A10*31+Publish!$R11*Publish!$A11*30+Publish!$R12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$S10*Publish!$A10*31+Publish!$S11*Publish!$A11*30+Publish!$S12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$Z10*Publish!$A10*31+Publish!$Z11*Publish!$A11*30+Publish!$Z12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$AA10*Publish!$A10*31+Publish!$AA11*Publish!$A11*30+Publish!$AA12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Listen!$C22*Listen!$A22*30+Listen!$C23*Listen!$A23*31+Listen!$C24*Listen!$A24*31+Listen!$C25*Listen!$A25*28+Listen!$C26*Listen!$A26*31)/(+Listen!$A22*30+Listen!$A23*31+Listen!$A24*31+Listen!$A25*28+Listen!$A26*31)" +"(+Publish!$D13*Publish!$A13*30+Publish!$D14*Publish!$A14*31+Publish!$D15*Publish!$A15*31+Publish!$D16*Publish!$A16*28+Publish!$D17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$E13*Publish!$A13*30+Publish!$E14*Publish!$A14*31+Publish!$E15*Publish!$A15*31+Publish!$E16*Publish!$A16*28+Publish!$E17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$F13*Publish!$A13*30+Publish!$F14*Publish!$A14*31+Publish!$F15*Publish!$A15*31+Publish!$F16*Publish!$A16*28+Publish!$F17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$G13*Publish!$A13*30+Publish!$G14*Publish!$A14*31+Publish!$G15*Publish!$A15*31+Publish!$G16*Publish!$A16*28+Publish!$G17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$H13*Publish!$A13*30+Publish!$H14*Publish!$A14*31+Publish!$H15*Publish!$A15*31+Publish!$H16*Publish!$A16*28+Publish!$H17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$I13*Publish!$A13*30+Publish!$I14*Publish!$A14*31+Publish!$I15*Publish!$A15*31+Publish!$I16*Publish!$A16*28+Publish!$I17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$J13*Publish!$A13*30+Publish!$J14*Publish!$A14*31+Publish!$J15*Publish!$A15*31+Publish!$J16*Publish!$A16*28+Publish!$J17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$K13*Publish!$A13*30+Publish!$K14*Publish!$A14*31+Publish!$K15*Publish!$A15*31+Publish!$K16*Publish!$A16*28+Publish!$K17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!#REF!*Publish!$A13*30+Publish!#REF!*Publish!$A14*31+Publish!#REF!*Publish!$A15*31+Publish!#REF!*Publish!$A16*28+Publish!#REF!*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$L13*Publish!$A13*30+Publish!$L14*Publish!$A14*31+Publish!$L15*Publish!$A15*31+Publish!$L16*Publish!$A16*28+Publish!$L17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$M13*Publish!$A13*30+Publish!$M14*Publish!$A14*31+Publish!$M15*Publish!$A15*31+Publish!$M16*Publish!$A16*28+Publish!$M17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$P13*Publish!$A13*30+Publish!$P14*Publish!$A14*31+Publish!$P15*Publish!$A15*31+Publish!$P16*Publish!$A16*28+Publish!$P17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$Q13*Publish!$A13*30+Publish!$Q14*Publish!$A14*31+Publish!$Q15*Publish!$A15*31+Publish!$Q16*Publish!$A16*28+Publish!$Q17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$R13*Publish!$A13*30+Publish!$R14*Publish!$A14*31+Publish!$R15*Publish!$A15*31+Publish!$R16*Publish!$A16*28+Publish!$R17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$S13*Publish!$A13*30+Publish!$S14*Publish!$A14*31+Publish!$S15*Publish!$A15*31+Publish!$S16*Publish!$A16*28+Publish!$S17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$Z13*Publish!$A13*30+Publish!$Z14*Publish!$A14*31+Publish!$Z15*Publish!$A15*31+Publish!$Z16*Publish!$A16*28+Publish!$Z17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$AA13*Publish!$A13*30+Publish!$AA14*Publish!$A14*31+Publish!$AA15*Publish!$A15*31+Publish!$AA16*Publish!$A16*28+Publish!$AA17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Listen!$C27*Listen!$A27*30+Listen!$C28*Listen!$A28*31+Listen!$C29*Listen!$A29*30+Listen!$C30*Listen!$A30*31+Listen!$C31*Listen!$A31*31+Listen!$C32*Listen!$A32*30+Listen!$C33*Listen!$A33*31)/(+Listen!$A27*30+Listen!$A28*31+Listen!$A29*30+Listen!$A30*31+Listen!$A31*31+Listen!$A32*30+Listen!$A33*31)" +"(+Publish!$D18*Publish!$A18*30+Publish!$D19*Publish!$A19*31+Publish!$D20*Publish!$A20*30+Publish!$D21*Publish!$A21*31+Publish!$D22*Publish!$A22*31+Publish!$D23*Publish!$A23*30+Publish!$D24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$E18*Publish!$A18*30+Publish!$E19*Publish!$A19*31+Publish!$E20*Publish!$A20*30+Publish!$E21*Publish!$A21*31+Publish!$E22*Publish!$A22*31+Publish!$E23*Publish!$A23*30+Publish!$E24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$F18*Publish!$A18*30+Publish!$F19*Publish!$A19*31+Publish!$F20*Publish!$A20*30+Publish!$F21*Publish!$A21*31+Publish!$F22*Publish!$A22*31+Publish!$F23*Publish!$A23*30+Publish!$F24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$G18*Publish!$A18*30+Publish!$G19*Publish!$A19*31+Publish!$G20*Publish!$A20*30+Publish!$G21*Publish!$A21*31+Publish!$G22*Publish!$A22*31+Publish!$G23*Publish!$A23*30+Publish!$G24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$H18*Publish!$A18*30+Publish!$H19*Publish!$A19*31+Publish!$H20*Publish!$A20*30+Publish!$H21*Publish!$A21*31+Publish!$H22*Publish!$A22*31+Publish!$H23*Publish!$A23*30+Publish!$H24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$I18*Publish!$A18*30+Publish!$I19*Publish!$A19*31+Publish!$I20*Publish!$A20*30+Publish!$I21*Publish!$A21*31+Publish!$I22*Publish!$A22*31+Publish!$I23*Publish!$A23*30+Publish!$I24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$J18*Publish!$A18*30+Publish!$J19*Publish!$A19*31+Publish!$J20*Publish!$A20*30+Publish!$J21*Publish!$A21*31+Publish!$J22*Publish!$A22*31+Publish!$J23*Publish!$A23*30+Publish!$J24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$K18*Publish!$A18*30+Publish!$K19*Publish!$A19*31+Publish!$K20*Publish!$A20*30+Publish!$K21*Publish!$A21*31+Publish!$K22*Publish!$A22*31+Publish!$K23*Publish!$A23*30+Publish!$K24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!#REF!*Publish!$A18*30+Publish!#REF!*Publish!$A19*31+Publish!#REF!*Publish!$A20*30+Publish!#REF!*Publish!$A21*31+Publish!#REF!*Publish!$A22*31+Publish!#REF!*Publish!$A23*30+Publish!#REF!*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$L18*Publish!$A18*30+Publish!$L19*Publish!$A19*31+Publish!$L20*Publish!$A20*30+Publish!$L21*Publish!$A21*31+Publish!$L22*Publish!$A22*31+Publish!$L23*Publish!$A23*30+Publish!$L24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$M18*Publish!$A18*30+Publish!$M19*Publish!$A19*31+Publish!$M20*Publish!$A20*30+Publish!$M21*Publish!$A21*31+Publish!$M22*Publish!$A22*31+Publish!$M23*Publish!$A23*30+Publish!$M24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$P18*Publish!$A18*30+Publish!$P19*Publish!$A19*31+Publish!$P20*Publish!$A20*30+Publish!$P21*Publish!$A21*31+Publish!$P22*Publish!$A22*31+Publish!$P23*Publish!$A23*30+Publish!$P24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$Q18*Publish!$A18*30+Publish!$Q19*Publish!$A19*31+Publish!$Q20*Publish!$A20*30+Publish!$Q21*Publish!$A21*31+Publish!$Q22*Publish!$A22*31+Publish!$Q23*Publish!$A23*30+Publish!$Q24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$R18*Publish!$A18*30+Publish!$R19*Publish!$A19*31+Publish!$R20*Publish!$A20*30+Publish!$R21*Publish!$A21*31+Publish!$R22*Publish!$A22*31+Publish!$R23*Publish!$A23*30+Publish!$R24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$S18*Publish!$A18*30+Publish!$S19*Publish!$A19*31+Publish!$S20*Publish!$A20*30+Publish!$S21*Publish!$A21*31+Publish!$S22*Publish!$A22*31+Publish!$S23*Publish!$A23*30+Publish!$S24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$Z18*Publish!$A18*30+Publish!$Z19*Publish!$A19*31+Publish!$Z20*Publish!$A20*30+Publish!$Z21*Publish!$A21*31+Publish!$Z22*Publish!$A22*31+Publish!$Z23*Publish!$A23*30+Publish!$Z24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$AA18*Publish!$A18*30+Publish!$AA19*Publish!$A19*31+Publish!$AA20*Publish!$A20*30+Publish!$AA21*Publish!$A21*31+Publish!$AA22*Publish!$A22*31+Publish!$AA23*Publish!$A23*30+Publish!$AA24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"NOW()" +"[2]AutoCurve!$U10" +"+A4+1" +"SUM(B4:B34)/28" +"+B36-B38" +"+B46*B44" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"MATCH($A6,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!AO6" +"+[1]Averaging!AQ6" +"L3+M3" +"+[1]Averaging!AS6" +"+[1]Averaging!AU6" +"MATCH($L3,$A$10:$A$302,0)+9" +"MATCH($K4,$A$10:$A$302,0)+9" +"MATCH($K6,$A$10:$A$302,0)+9" +"+D8" +"+J8" +"+[1]TETCO_TRANSCO!E10+K10" +"+[1]TETCO_TRANSCO!F10" +"L10-0.01" +"M10+0.02" +"+[1]Listen!C7" +"+[1]TETCO_TRANSCO!E12+K11" +"-0.05" +"+[1]TETCO_TRANSCO!D13+K14" +"-0.07" +"0.12" +"-0.08" +"[1]IROQZ2!B40" +"E21" +"E10+0.002" +"H17" +"+[1]TETCO_TRANSCO!E37+K38" +"+[1]TETCO_TRANSCO!L110" +"L110-0.02" +"+[1]TETCO_TRANSCO!D158+K160" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"MATCH($A5,$A$10:$A$302,0)+9" +"MATCH($A6,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!AE6" +"SUM(H14:H18)/5" +"+[1]Averaging!AH6" +"+[1]Averaging!AJ6" +"+[1]Averaging!AK6" +"+[1]Averaging!AM6" +"SUM(E14:E18)/5" +"SUM(K26:K30)/5" +"SUM(E26:E30)/5" +"MATCH($C3,$A$10:$A$302,0)+9" +"MATCH($C4,$A$10:$A$302,0)+9" +"MATCH($C5,$A$10:$A$302,0)+9" +"MATCH($C6,$A$10:$A$302,0)+9" +"+D8" +"K10" +"O10+Z10" +"K10" +"V10" +"+[1]CGT_CNG!N10" +"[1]CGT_CNG!E10" +"VLOOKUP(MONTH(A10),tblMthAdj,4,FALSE)" +"VLOOKUP(MONTH(A10),tblMthAdj,3,FALSE)" +"+[1]Listen!C7" +"J12" +"E14" +"E14" +"+[1]CGT_CNG!O20" +"L10" +"E22+F23" +"F31" +"L36-0.005" +"J37" +"E31+0.025" +"L31+0.0125" +"E38+0.06" +"K38-0.045" +"K43+0.01" +"E50+0.005" +"K50+Y62+AA62" +"E55+Y67+AA67" +"E133+X145" +"L166+Z179" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!C6" +"+[1]Averaging!E6" +"+[1]Averaging!G6" +"+[1]Averaging!I6" +"SUM(G14:G18)/5" +"MATCH($C3,$A$10:$A$302,0)+9" +"MATCH($C4,$A$10:$A$302,0)+9" +"+D8" +"+[1]TETCO_TRANSCO!E10" +"+E10" +"+F10+Q10" +"E10" +"VLOOKUP(MONTH(A10),tblMthAdj,2,FALSE)" +"[1]Tables!E$9" +"(($B10+AA10)/(1-AB10))-($B10+AA10)" +"AC10+AD10+AE10" +"[1]Tables!J$9" +"((B10+L10)/(1-AI10))-(B10+L10)" +"AJ10+AK10" +"[1]Tables!M$9" +"[1]Tables!R$9" +"((B10+Z10)/(1-AW10))-(B10+Z10)" +"+[1]Listen!C7" +"+[1]TETCO_TRANSCO!E12" +"[1]Tables!E$10" +"[1]Tables!J$10" +"[1]Tables!M$10" +"[1]Tables!R$10" +"[1]Tables!E$11" +"[1]Tables!J$11" +"[1]Tables!M$11" +"[1]Tables!R$11" +"[1]Tables!E$12" +"[1]Tables!J$12" +"[1]Tables!M$12" +"[1]Tables!R$12" +"+[1]TETCO_TRANSCO!D14" +"H13" +"[1]Tables!E$13" +"[1]Tables!J$13" +"[1]Tables!M$13" +"[1]Tables!R$13" +"[1]Tables!E$14" +"[1]Tables!J$14" +"[1]Tables!M$14" +"[1]Tables!R$14" +"[1]Tables!E$3" +"[1]Tables!J$3" +"[1]Tables!M$3" +"[1]Tables!R$3" +"[1]Tables!E$4" +"[1]Tables!J$4" +"[1]Tables!M$4" +"[1]Tables!R$4" +"E18+0.32" +"[1]Tables!E$5" +"[1]Tables!J$5" +"[1]Tables!M$5" +"[1]Tables!R$5" +"[1]Tables!E$6" +"[1]Tables!J$6" +"[1]Tables!M$6" +"[1]Tables!R$6" +"[1]Tables!E$7" +"[1]Tables!J$7" +"[1]Tables!M$7" +"[1]Tables!R$7" +"[1]Tables!E$8" +"((B21+AA21)/(1-AB21))-(B21+AA21)" +"[1]Tables!J$8" +"[1]Tables!M$8" +"[1]Tables!R$8" +"+[1]TETCO_TRANSCO!E22" +"+[1]TETCO_TRANSCO!D158" +"+[1]TETCO_TRANSCO!D158" +"(D9 & E9 & F9 & G9 & H9 & I9 & J9 & K9 & L9 & M9 & N9 & O9 & P9 & Q9 & R9 & S9 & T9 & U9 & V9 & W9 & X9 & Y9 & Z9 & AA9 & AB9 & AC9 & AD9 & AE9)" +"ALGO_TENN!E23" +"ALGO_TENN!H23" +"ALGO_TENN!K23" +"ALGO_TENN!N23" +"TETCO_TRANSCO!E23" +"TETCO_TRANSCO!H23" +"TETCO_TRANSCO!K23" +"TETCO_TRANSCO!N23" +"IROQ!E23" +"IROQ!H23" +"IROQ!L23" +"IROQ!O23" +"M10" +"Q10" +"S10" +"Q10" +"(+Listen!$C10*Listen!$A10*30+Listen!$C11*Listen!$A11*31+Listen!$C12*Listen!$A12*31+Listen!$C13*Listen!$A13*28+Listen!$C14*Listen!$A14*31)/(+Listen!$A10*30+Listen!$A11*31+Listen!$A12*31+Listen!$A13*28+Listen!$A14*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*28+Publish!#REF!*Publish!#REF!*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*31+Publish!#REF!*28+Publish!#REF!*31)" +"(+Listen!$C15*Listen!$A15*30+Listen!$C16*Listen!$A16*31+Listen!$C17*Listen!$A17*30+Listen!$C18*Listen!$A18*31+Listen!$C19*Listen!$A19*31+Listen!$C20*Listen!$A20*30+Listen!$C21*Listen!$A21*31)/(+Listen!$A15*30+Listen!$A16*31+Listen!$A17*30+Listen!$A18*31+Listen!$A19*31+Listen!$A20*30+Listen!$A21*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$D10*Publish!$A10*31+Publish!$D11*Publish!$A11*30+Publish!$D12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$E10*Publish!$A10*31+Publish!$E11*Publish!$A11*30+Publish!$E12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$F10*Publish!$A10*31+Publish!$F11*Publish!$A11*30+Publish!$F12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$G10*Publish!$A10*31+Publish!$G11*Publish!$A11*30+Publish!$G12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$H10*Publish!$A10*31+Publish!$H11*Publish!$A11*30+Publish!$H12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$I10*Publish!$A10*31+Publish!$I11*Publish!$A11*30+Publish!$I12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$J10*Publish!$A10*31+Publish!$J11*Publish!$A11*30+Publish!$J12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$K10*Publish!$A10*31+Publish!$K11*Publish!$A11*30+Publish!$K12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!$A10*31+Publish!#REF!*Publish!$A11*30+Publish!#REF!*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$L10*Publish!$A10*31+Publish!$L11*Publish!$A11*30+Publish!$L12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$M10*Publish!$A10*31+Publish!$M11*Publish!$A11*30+Publish!$M12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$P10*Publish!$A10*31+Publish!$P11*Publish!$A11*30+Publish!$P12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$Q10*Publish!$A10*31+Publish!$Q11*Publish!$A11*30+Publish!$Q12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$R10*Publish!$A10*31+Publish!$R11*Publish!$A11*30+Publish!$R12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$S10*Publish!$A10*31+Publish!$S11*Publish!$A11*30+Publish!$S12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$Z10*Publish!$A10*31+Publish!$Z11*Publish!$A11*30+Publish!$Z12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$AA10*Publish!$A10*31+Publish!$AA11*Publish!$A11*30+Publish!$AA12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Listen!$C22*Listen!$A22*30+Listen!$C23*Listen!$A23*31+Listen!$C24*Listen!$A24*31+Listen!$C25*Listen!$A25*28+Listen!$C26*Listen!$A26*31)/(+Listen!$A22*30+Listen!$A23*31+Listen!$A24*31+Listen!$A25*28+Listen!$A26*31)" +"(+Publish!$D13*Publish!$A13*30+Publish!$D14*Publish!$A14*31+Publish!$D15*Publish!$A15*31+Publish!$D16*Publish!$A16*28+Publish!$D17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$E13*Publish!$A13*30+Publish!$E14*Publish!$A14*31+Publish!$E15*Publish!$A15*31+Publish!$E16*Publish!$A16*28+Publish!$E17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$F13*Publish!$A13*30+Publish!$F14*Publish!$A14*31+Publish!$F15*Publish!$A15*31+Publish!$F16*Publish!$A16*28+Publish!$F17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$G13*Publish!$A13*30+Publish!$G14*Publish!$A14*31+Publish!$G15*Publish!$A15*31+Publish!$G16*Publish!$A16*28+Publish!$G17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$H13*Publish!$A13*30+Publish!$H14*Publish!$A14*31+Publish!$H15*Publish!$A15*31+Publish!$H16*Publish!$A16*28+Publish!$H17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$I13*Publish!$A13*30+Publish!$I14*Publish!$A14*31+Publish!$I15*Publish!$A15*31+Publish!$I16*Publish!$A16*28+Publish!$I17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$J13*Publish!$A13*30+Publish!$J14*Publish!$A14*31+Publish!$J15*Publish!$A15*31+Publish!$J16*Publish!$A16*28+Publish!$J17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$K13*Publish!$A13*30+Publish!$K14*Publish!$A14*31+Publish!$K15*Publish!$A15*31+Publish!$K16*Publish!$A16*28+Publish!$K17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!#REF!*Publish!$A13*30+Publish!#REF!*Publish!$A14*31+Publish!#REF!*Publish!$A15*31+Publish!#REF!*Publish!$A16*28+Publish!#REF!*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$L13*Publish!$A13*30+Publish!$L14*Publish!$A14*31+Publish!$L15*Publish!$A15*31+Publish!$L16*Publish!$A16*28+Publish!$L17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$M13*Publish!$A13*30+Publish!$M14*Publish!$A14*31+Publish!$M15*Publish!$A15*31+Publish!$M16*Publish!$A16*28+Publish!$M17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$P13*Publish!$A13*30+Publish!$P14*Publish!$A14*31+Publish!$P15*Publish!$A15*31+Publish!$P16*Publish!$A16*28+Publish!$P17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$Q13*Publish!$A13*30+Publish!$Q14*Publish!$A14*31+Publish!$Q15*Publish!$A15*31+Publish!$Q16*Publish!$A16*28+Publish!$Q17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$R13*Publish!$A13*30+Publish!$R14*Publish!$A14*31+Publish!$R15*Publish!$A15*31+Publish!$R16*Publish!$A16*28+Publish!$R17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$S13*Publish!$A13*30+Publish!$S14*Publish!$A14*31+Publish!$S15*Publish!$A15*31+Publish!$S16*Publish!$A16*28+Publish!$S17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$Z13*Publish!$A13*30+Publish!$Z14*Publish!$A14*31+Publish!$Z15*Publish!$A15*31+Publish!$Z16*Publish!$A16*28+Publish!$Z17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$AA13*Publish!$A13*30+Publish!$AA14*Publish!$A14*31+Publish!$AA15*Publish!$A15*31+Publish!$AA16*Publish!$A16*28+Publish!$AA17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Listen!$C27*Listen!$A27*30+Listen!$C28*Listen!$A28*31+Listen!$C29*Listen!$A29*30+Listen!$C30*Listen!$A30*31+Listen!$C31*Listen!$A31*31+Listen!$C32*Listen!$A32*30+Listen!$C33*Listen!$A33*31)/(+Listen!$A27*30+Listen!$A28*31+Listen!$A29*30+Listen!$A30*31+Listen!$A31*31+Listen!$A32*30+Listen!$A33*31)" +"(+Publish!$D18*Publish!$A18*30+Publish!$D19*Publish!$A19*31+Publish!$D20*Publish!$A20*30+Publish!$D21*Publish!$A21*31+Publish!$D22*Publish!$A22*31+Publish!$D23*Publish!$A23*30+Publish!$D24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$E18*Publish!$A18*30+Publish!$E19*Publish!$A19*31+Publish!$E20*Publish!$A20*30+Publish!$E21*Publish!$A21*31+Publish!$E22*Publish!$A22*31+Publish!$E23*Publish!$A23*30+Publish!$E24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$F18*Publish!$A18*30+Publish!$F19*Publish!$A19*31+Publish!$F20*Publish!$A20*30+Publish!$F21*Publish!$A21*31+Publish!$F22*Publish!$A22*31+Publish!$F23*Publish!$A23*30+Publish!$F24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$G18*Publish!$A18*30+Publish!$G19*Publish!$A19*31+Publish!$G20*Publish!$A20*30+Publish!$G21*Publish!$A21*31+Publish!$G22*Publish!$A22*31+Publish!$G23*Publish!$A23*30+Publish!$G24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$H18*Publish!$A18*30+Publish!$H19*Publish!$A19*31+Publish!$H20*Publish!$A20*30+Publish!$H21*Publish!$A21*31+Publish!$H22*Publish!$A22*31+Publish!$H23*Publish!$A23*30+Publish!$H24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$I18*Publish!$A18*30+Publish!$I19*Publish!$A19*31+Publish!$I20*Publish!$A20*30+Publish!$I21*Publish!$A21*31+Publish!$I22*Publish!$A22*31+Publish!$I23*Publish!$A23*30+Publish!$I24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$J18*Publish!$A18*30+Publish!$J19*Publish!$A19*31+Publish!$J20*Publish!$A20*30+Publish!$J21*Publish!$A21*31+Publish!$J22*Publish!$A22*31+Publish!$J23*Publish!$A23*30+Publish!$J24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$K18*Publish!$A18*30+Publish!$K19*Publish!$A19*31+Publish!$K20*Publish!$A20*30+Publish!$K21*Publish!$A21*31+Publish!$K22*Publish!$A22*31+Publish!$K23*Publish!$A23*30+Publish!$K24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!#REF!*Publish!$A18*30+Publish!#REF!*Publish!$A19*31+Publish!#REF!*Publish!$A20*30+Publish!#REF!*Publish!$A21*31+Publish!#REF!*Publish!$A22*31+Publish!#REF!*Publish!$A23*30+Publish!#REF!*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$L18*Publish!$A18*30+Publish!$L19*Publish!$A19*31+Publish!$L20*Publish!$A20*30+Publish!$L21*Publish!$A21*31+Publish!$L22*Publish!$A22*31+Publish!$L23*Publish!$A23*30+Publish!$L24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$M18*Publish!$A18*30+Publish!$M19*Publish!$A19*31+Publish!$M20*Publish!$A20*30+Publish!$M21*Publish!$A21*31+Publish!$M22*Publish!$A22*31+Publish!$M23*Publish!$A23*30+Publish!$M24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$P18*Publish!$A18*30+Publish!$P19*Publish!$A19*31+Publish!$P20*Publish!$A20*30+Publish!$P21*Publish!$A21*31+Publish!$P22*Publish!$A22*31+Publish!$P23*Publish!$A23*30+Publish!$P24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$Q18*Publish!$A18*30+Publish!$Q19*Publish!$A19*31+Publish!$Q20*Publish!$A20*30+Publish!$Q21*Publish!$A21*31+Publish!$Q22*Publish!$A22*31+Publish!$Q23*Publish!$A23*30+Publish!$Q24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$R18*Publish!$A18*30+Publish!$R19*Publish!$A19*31+Publish!$R20*Publish!$A20*30+Publish!$R21*Publish!$A21*31+Publish!$R22*Publish!$A22*31+Publish!$R23*Publish!$A23*30+Publish!$R24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$S18*Publish!$A18*30+Publish!$S19*Publish!$A19*31+Publish!$S20*Publish!$A20*30+Publish!$S21*Publish!$A21*31+Publish!$S22*Publish!$A22*31+Publish!$S23*Publish!$A23*30+Publish!$S24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$Z18*Publish!$A18*30+Publish!$Z19*Publish!$A19*31+Publish!$Z20*Publish!$A20*30+Publish!$Z21*Publish!$A21*31+Publish!$Z22*Publish!$A22*31+Publish!$Z23*Publish!$A23*30+Publish!$Z24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$AA18*Publish!$A18*30+Publish!$AA19*Publish!$A19*31+Publish!$AA20*Publish!$A20*30+Publish!$AA21*Publish!$A21*31+Publish!$AA22*Publish!$A22*31+Publish!$AA23*Publish!$A23*30+Publish!$AA24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"NOW()" +"[2]AutoCurve!$U10" +"+A4+1" +"SUM(B4:B34)/28" +"+B36-B38" +"+B46*B44" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"MATCH($A6,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!AO6" +"+[1]Averaging!AQ6" +"L3+M3" +"+[1]Averaging!AS6" +"+[1]Averaging!AU6" +"MATCH($L3,$A$10:$A$302,0)+9" +"MATCH($K4,$A$10:$A$302,0)+9" +"MATCH($K6,$A$10:$A$302,0)+9" +"+D8" +"+J8" +"+[1]TETCO_TRANSCO!E10+K10" +"+[1]TETCO_TRANSCO!F10" +"L10-0.01" +"M10+0.02" +"+[1]Listen!C7" +"+[1]TETCO_TRANSCO!E12+K11" +"-0.05" +"+[1]TETCO_TRANSCO!D13+K14" +"-0.07" +"0.12" +"-0.08" +"[1]IROQZ2!B40" +"E21" +"E10+0.002" +"H17" +"+[1]TETCO_TRANSCO!E37+K38" +"+[1]TETCO_TRANSCO!L110" +"L110-0.02" +"+[1]TETCO_TRANSCO!D158+K160" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"MATCH($A5,$A$10:$A$302,0)+9" +"MATCH($A6,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!AE6" +"SUM(H14:H18)/5" +"+[1]Averaging!AH6" +"+[1]Averaging!AJ6" +"+[1]Averaging!AK6" +"+[1]Averaging!AM6" +"SUM(E14:E18)/5" +"SUM(K26:K30)/5" +"SUM(E26:E30)/5" +"MATCH($C3,$A$10:$A$302,0)+9" +"MATCH($C4,$A$10:$A$302,0)+9" +"MATCH($C5,$A$10:$A$302,0)+9" +"MATCH($C6,$A$10:$A$302,0)+9" +"+D8" +"K10" +"O10+Z10" +"K10" +"V10" +"+[1]CGT_CNG!N10" +"[1]CGT_CNG!E10" +"VLOOKUP(MONTH(A10),tblMthAdj,4,FALSE)" +"VLOOKUP(MONTH(A10),tblMthAdj,3,FALSE)" +"+[1]Listen!C7" +"J12" +"E14" +"E14" +"+[1]CGT_CNG!O20" +"L10" +"E22+F23" +"F31" +"L36-0.005" +"J37" +"E31+0.025" +"L31+0.0125" +"E38+0.01" +"K38-0.045" +"E50+0.005" +"K50+Y62+AA62" +"E55+Y67+AA67" +"E133+X145" +"L166+Z179" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!C6" +"+[1]Averaging!E6" +"+[1]Averaging!G6" +"+[1]Averaging!I6" +"SUM(G14:G18)/5" +"MATCH($C3,$A$10:$A$302,0)+9" +"MATCH($C4,$A$10:$A$302,0)+9" +"+D8" +"+[1]TETCO_TRANSCO!E10" +"+E10" +"+F10+Q10" +"E10" +"VLOOKUP(MONTH(A10),tblMthAdj,2,FALSE)" +"[1]Tables!E$9" +"(($B10+AA10)/(1-AB10))-($B10+AA10)" +"AC10+AD10+AE10" +"[1]Tables!J$9" +"((B10+L10)/(1-AI10))-(B10+L10)" +"AJ10+AK10" +"[1]Tables!M$9" +"[1]Tables!R$9" +"((B10+Z10)/(1-AW10))-(B10+Z10)" +"+[1]Listen!C7" +"+[1]TETCO_TRANSCO!E12" +"[1]Tables!E$10" +"[1]Tables!J$10" +"[1]Tables!M$10" +"[1]Tables!R$10" +"[1]Tables!E$11" +"[1]Tables!J$11" +"[1]Tables!M$11" +"[1]Tables!R$11" +"[1]Tables!E$12" +"[1]Tables!J$12" +"[1]Tables!M$12" +"[1]Tables!R$12" +"+[1]TETCO_TRANSCO!D14" +"H13" +"[1]Tables!E$13" +"[1]Tables!J$13" +"[1]Tables!M$13" +"[1]Tables!R$13" +"[1]Tables!E$14" +"[1]Tables!J$14" +"[1]Tables!M$14" +"[1]Tables!R$14" +"[1]Tables!E$3" +"[1]Tables!J$3" +"[1]Tables!M$3" +"[1]Tables!R$3" +"[1]Tables!E$4" +"[1]Tables!J$4" +"[1]Tables!M$4" +"[1]Tables!R$4" +"E18+0.32" +"[1]Tables!E$5" +"[1]Tables!J$5" +"[1]Tables!M$5" +"[1]Tables!R$5" +"[1]Tables!E$6" +"[1]Tables!J$6" +"[1]Tables!M$6" +"[1]Tables!R$6" +"[1]Tables!E$7" +"[1]Tables!J$7" +"[1]Tables!M$7" +"[1]Tables!R$7" +"[1]Tables!E$8" +"((B21+AA21)/(1-AB21))-(B21+AA21)" +"[1]Tables!J$8" +"[1]Tables!M$8" +"[1]Tables!R$8" +"+[1]TETCO_TRANSCO!E22" +"+[1]TETCO_TRANSCO!D158" +"+[1]TETCO_TRANSCO!D158" +"(D9 & E9 & F9 & G9 & H9 & I9 & J9 & K9 & L9 & M9 & N9 & O9 & P9 & Q9 & R9 & S9 & T9 & U9 & V9 & W9 & X9 & Y9 & Z9 & AA9 & AB9 & AC9 & AD9 & AE9)" +"ALGO_TENN!E23" +"ALGO_TENN!H23" +"ALGO_TENN!K23" +"ALGO_TENN!N23" +"TETCO_TRANSCO!E23" +"TETCO_TRANSCO!H23" +"TETCO_TRANSCO!K23" +"TETCO_TRANSCO!N23" +"IROQ!E23" +"IROQ!H23" +"IROQ!L23" +"IROQ!O23" +"M10" +"Q10" +"S10" +"Q10" +"(+Listen!$C10*Listen!$A10*30+Listen!$C11*Listen!$A11*31+Listen!$C12*Listen!$A12*31+Listen!$C13*Listen!$A13*28+Listen!$C14*Listen!$A14*31)/(+Listen!$A10*30+Listen!$A11*31+Listen!$A12*31+Listen!$A13*28+Listen!$A14*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*28+Publish!#REF!*Publish!#REF!*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*31+Publish!#REF!*28+Publish!#REF!*31)" +"(+Listen!$C15*Listen!$A15*30+Listen!$C16*Listen!$A16*31+Listen!$C17*Listen!$A17*30+Listen!$C18*Listen!$A18*31+Listen!$C19*Listen!$A19*31+Listen!$C20*Listen!$A20*30+Listen!$C21*Listen!$A21*31)/(+Listen!$A15*30+Listen!$A16*31+Listen!$A17*30+Listen!$A18*31+Listen!$A19*31+Listen!$A20*30+Listen!$A21*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$D10*Publish!$A10*31+Publish!$D11*Publish!$A11*30+Publish!$D12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$E10*Publish!$A10*31+Publish!$E11*Publish!$A11*30+Publish!$E12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$F10*Publish!$A10*31+Publish!$F11*Publish!$A11*30+Publish!$F12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$G10*Publish!$A10*31+Publish!$G11*Publish!$A11*30+Publish!$G12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$H10*Publish!$A10*31+Publish!$H11*Publish!$A11*30+Publish!$H12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$I10*Publish!$A10*31+Publish!$I11*Publish!$A11*30+Publish!$I12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$J10*Publish!$A10*31+Publish!$J11*Publish!$A11*30+Publish!$J12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$K10*Publish!$A10*31+Publish!$K11*Publish!$A11*30+Publish!$K12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!$A10*31+Publish!#REF!*Publish!$A11*30+Publish!#REF!*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$L10*Publish!$A10*31+Publish!$L11*Publish!$A11*30+Publish!$L12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$M10*Publish!$A10*31+Publish!$M11*Publish!$A11*30+Publish!$M12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$P10*Publish!$A10*31+Publish!$P11*Publish!$A11*30+Publish!$P12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$Q10*Publish!$A10*31+Publish!$Q11*Publish!$A11*30+Publish!$Q12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$R10*Publish!$A10*31+Publish!$R11*Publish!$A11*30+Publish!$R12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$S10*Publish!$A10*31+Publish!$S11*Publish!$A11*30+Publish!$S12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$Z10*Publish!$A10*31+Publish!$Z11*Publish!$A11*30+Publish!$Z12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$AA10*Publish!$A10*31+Publish!$AA11*Publish!$A11*30+Publish!$AA12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Listen!$C22*Listen!$A22*30+Listen!$C23*Listen!$A23*31+Listen!$C24*Listen!$A24*31+Listen!$C25*Listen!$A25*28+Listen!$C26*Listen!$A26*31)/(+Listen!$A22*30+Listen!$A23*31+Listen!$A24*31+Listen!$A25*28+Listen!$A26*31)" +"(+Publish!$D13*Publish!$A13*30+Publish!$D14*Publish!$A14*31+Publish!$D15*Publish!$A15*31+Publish!$D16*Publish!$A16*28+Publish!$D17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$E13*Publish!$A13*30+Publish!$E14*Publish!$A14*31+Publish!$E15*Publish!$A15*31+Publish!$E16*Publish!$A16*28+Publish!$E17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$F13*Publish!$A13*30+Publish!$F14*Publish!$A14*31+Publish!$F15*Publish!$A15*31+Publish!$F16*Publish!$A16*28+Publish!$F17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$G13*Publish!$A13*30+Publish!$G14*Publish!$A14*31+Publish!$G15*Publish!$A15*31+Publish!$G16*Publish!$A16*28+Publish!$G17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$H13*Publish!$A13*30+Publish!$H14*Publish!$A14*31+Publish!$H15*Publish!$A15*31+Publish!$H16*Publish!$A16*28+Publish!$H17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$I13*Publish!$A13*30+Publish!$I14*Publish!$A14*31+Publish!$I15*Publish!$A15*31+Publish!$I16*Publish!$A16*28+Publish!$I17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$J13*Publish!$A13*30+Publish!$J14*Publish!$A14*31+Publish!$J15*Publish!$A15*31+Publish!$J16*Publish!$A16*28+Publish!$J17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$K13*Publish!$A13*30+Publish!$K14*Publish!$A14*31+Publish!$K15*Publish!$A15*31+Publish!$K16*Publish!$A16*28+Publish!$K17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!#REF!*Publish!$A13*30+Publish!#REF!*Publish!$A14*31+Publish!#REF!*Publish!$A15*31+Publish!#REF!*Publish!$A16*28+Publish!#REF!*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$L13*Publish!$A13*30+Publish!$L14*Publish!$A14*31+Publish!$L15*Publish!$A15*31+Publish!$L16*Publish!$A16*28+Publish!$L17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$M13*Publish!$A13*30+Publish!$M14*Publish!$A14*31+Publish!$M15*Publish!$A15*31+Publish!$M16*Publish!$A16*28+Publish!$M17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$P13*Publish!$A13*30+Publish!$P14*Publish!$A14*31+Publish!$P15*Publish!$A15*31+Publish!$P16*Publish!$A16*28+Publish!$P17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$Q13*Publish!$A13*30+Publish!$Q14*Publish!$A14*31+Publish!$Q15*Publish!$A15*31+Publish!$Q16*Publish!$A16*28+Publish!$Q17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$R13*Publish!$A13*30+Publish!$R14*Publish!$A14*31+Publish!$R15*Publish!$A15*31+Publish!$R16*Publish!$A16*28+Publish!$R17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$S13*Publish!$A13*30+Publish!$S14*Publish!$A14*31+Publish!$S15*Publish!$A15*31+Publish!$S16*Publish!$A16*28+Publish!$S17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$Z13*Publish!$A13*30+Publish!$Z14*Publish!$A14*31+Publish!$Z15*Publish!$A15*31+Publish!$Z16*Publish!$A16*28+Publish!$Z17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$AA13*Publish!$A13*30+Publish!$AA14*Publish!$A14*31+Publish!$AA15*Publish!$A15*31+Publish!$AA16*Publish!$A16*28+Publish!$AA17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Listen!$C27*Listen!$A27*30+Listen!$C28*Listen!$A28*31+Listen!$C29*Listen!$A29*30+Listen!$C30*Listen!$A30*31+Listen!$C31*Listen!$A31*31+Listen!$C32*Listen!$A32*30+Listen!$C33*Listen!$A33*31)/(+Listen!$A27*30+Listen!$A28*31+Listen!$A29*30+Listen!$A30*31+Listen!$A31*31+Listen!$A32*30+Listen!$A33*31)" +"(+Publish!$D18*Publish!$A18*30+Publish!$D19*Publish!$A19*31+Publish!$D20*Publish!$A20*30+Publish!$D21*Publish!$A21*31+Publish!$D22*Publish!$A22*31+Publish!$D23*Publish!$A23*30+Publish!$D24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$E18*Publish!$A18*30+Publish!$E19*Publish!$A19*31+Publish!$E20*Publish!$A20*30+Publish!$E21*Publish!$A21*31+Publish!$E22*Publish!$A22*31+Publish!$E23*Publish!$A23*30+Publish!$E24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$F18*Publish!$A18*30+Publish!$F19*Publish!$A19*31+Publish!$F20*Publish!$A20*30+Publish!$F21*Publish!$A21*31+Publish!$F22*Publish!$A22*31+Publish!$F23*Publish!$A23*30+Publish!$F24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$G18*Publish!$A18*30+Publish!$G19*Publish!$A19*31+Publish!$G20*Publish!$A20*30+Publish!$G21*Publish!$A21*31+Publish!$G22*Publish!$A22*31+Publish!$G23*Publish!$A23*30+Publish!$G24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$H18*Publish!$A18*30+Publish!$H19*Publish!$A19*31+Publish!$H20*Publish!$A20*30+Publish!$H21*Publish!$A21*31+Publish!$H22*Publish!$A22*31+Publish!$H23*Publish!$A23*30+Publish!$H24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$I18*Publish!$A18*30+Publish!$I19*Publish!$A19*31+Publish!$I20*Publish!$A20*30+Publish!$I21*Publish!$A21*31+Publish!$I22*Publish!$A22*31+Publish!$I23*Publish!$A23*30+Publish!$I24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$J18*Publish!$A18*30+Publish!$J19*Publish!$A19*31+Publish!$J20*Publish!$A20*30+Publish!$J21*Publish!$A21*31+Publish!$J22*Publish!$A22*31+Publish!$J23*Publish!$A23*30+Publish!$J24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$K18*Publish!$A18*30+Publish!$K19*Publish!$A19*31+Publish!$K20*Publish!$A20*30+Publish!$K21*Publish!$A21*31+Publish!$K22*Publish!$A22*31+Publish!$K23*Publish!$A23*30+Publish!$K24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!#REF!*Publish!$A18*30+Publish!#REF!*Publish!$A19*31+Publish!#REF!*Publish!$A20*30+Publish!#REF!*Publish!$A21*31+Publish!#REF!*Publish!$A22*31+Publish!#REF!*Publish!$A23*30+Publish!#REF!*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$L18*Publish!$A18*30+Publish!$L19*Publish!$A19*31+Publish!$L20*Publish!$A20*30+Publish!$L21*Publish!$A21*31+Publish!$L22*Publish!$A22*31+Publish!$L23*Publish!$A23*30+Publish!$L24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$M18*Publish!$A18*30+Publish!$M19*Publish!$A19*31+Publish!$M20*Publish!$A20*30+Publish!$M21*Publish!$A21*31+Publish!$M22*Publish!$A22*31+Publish!$M23*Publish!$A23*30+Publish!$M24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$P18*Publish!$A18*30+Publish!$P19*Publish!$A19*31+Publish!$P20*Publish!$A20*30+Publish!$P21*Publish!$A21*31+Publish!$P22*Publish!$A22*31+Publish!$P23*Publish!$A23*30+Publish!$P24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$Q18*Publish!$A18*30+Publish!$Q19*Publish!$A19*31+Publish!$Q20*Publish!$A20*30+Publish!$Q21*Publish!$A21*31+Publish!$Q22*Publish!$A22*31+Publish!$Q23*Publish!$A23*30+Publish!$Q24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$R18*Publish!$A18*30+Publish!$R19*Publish!$A19*31+Publish!$R20*Publish!$A20*30+Publish!$R21*Publish!$A21*31+Publish!$R22*Publish!$A22*31+Publish!$R23*Publish!$A23*30+Publish!$R24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$S18*Publish!$A18*30+Publish!$S19*Publish!$A19*31+Publish!$S20*Publish!$A20*30+Publish!$S21*Publish!$A21*31+Publish!$S22*Publish!$A22*31+Publish!$S23*Publish!$A23*30+Publish!$S24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$Z18*Publish!$A18*30+Publish!$Z19*Publish!$A19*31+Publish!$Z20*Publish!$A20*30+Publish!$Z21*Publish!$A21*31+Publish!$Z22*Publish!$A22*31+Publish!$Z23*Publish!$A23*30+Publish!$Z24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$AA18*Publish!$A18*30+Publish!$AA19*Publish!$A19*31+Publish!$AA20*Publish!$A20*30+Publish!$AA21*Publish!$A21*31+Publish!$AA22*Publish!$A22*31+Publish!$AA23*Publish!$A23*30+Publish!$AA24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"NOW()" +"[2]AutoCurve!$U10" +"+A4+1" +"SUM(B4:B34)/28" +"+B36-B38" +"+B46*B44" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"MATCH($A6,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!AO6" +"+[1]Averaging!AQ6" +"L3+M3" +"+[1]Averaging!AS6" +"+[1]Averaging!AU6" +"MATCH($L3,$A$10:$A$302,0)+9" +"MATCH($K4,$A$10:$A$302,0)+9" +"MATCH($K6,$A$10:$A$302,0)+9" +"+D8" +"+J8" +"+[1]TETCO_TRANSCO!E10+K10" +"+[1]TETCO_TRANSCO!F10" +"L10-0.01" +"M10+0.02" +"+[1]Listen!C7" +"+[1]TETCO_TRANSCO!E12+K11" +"-0.05" +"+[1]TETCO_TRANSCO!D13+K14" +"-0.07" +"0.12" +"-0.08" +"[1]IROQZ2!B40" +"E21" +"E10+0.002" +"H17" +"+[1]TETCO_TRANSCO!E37+K38" +"+[1]TETCO_TRANSCO!L110" +"L110-0.02" +"+[1]TETCO_TRANSCO!D158+K160" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"MATCH($A5,$A$10:$A$302,0)+9" +"MATCH($A6,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!AE6" +"SUM(H14:H18)/5" +"+[1]Averaging!AH6" +"+[1]Averaging!AJ6" +"+[1]Averaging!AK6" +"+[1]Averaging!AM6" +"SUM(E14:E18)/5" +"SUM(K26:K30)/5" +"SUM(E26:E30)/5" +"MATCH($C3,$A$10:$A$302,0)+9" +"MATCH($C4,$A$10:$A$302,0)+9" +"MATCH($C5,$A$10:$A$302,0)+9" +"MATCH($C6,$A$10:$A$302,0)+9" +"+D8" +"K10" +"O10+Z10" +"K10" +"V10" +"+[1]CGT_CNG!N10" +"[1]CGT_CNG!E10" +"VLOOKUP(MONTH(A10),tblMthAdj,4,FALSE)" +"VLOOKUP(MONTH(A10),tblMthAdj,3,FALSE)" +"+[1]Listen!C7" +"J12" +"E14" +"E14" +"+[1]CGT_CNG!O20" +"L10" +"E22+F23" +"F31" +"L36-0.005" +"J37" +"E31+0.02" +"L31+0.0125" +"E38+0.05" +"K38-0.045" +"E43+0.035" +"K43+0.01" +"E50+0.005" +"K50+Y62+AA62" +"E55+Y67+AA67" +"E133+X145" +"L166+Z179" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!C6" +"+[1]Averaging!E6" +"+[1]Averaging!G6" +"+[1]Averaging!I6" +"SUM(G14:G18)/5" +"MATCH($C3,$A$10:$A$302,0)+9" +"MATCH($C4,$A$10:$A$302,0)+9" +"+D8" +"+[1]TETCO_TRANSCO!E10" +"+E10" +"+F10+Q10" +"E10" +"VLOOKUP(MONTH(A10),tblMthAdj,2,FALSE)" +"[1]Tables!E$9" +"(($B10+AA10)/(1-AB10))-($B10+AA10)" +"AC10+AD10+AE10" +"[1]Tables!J$9" +"((B10+L10)/(1-AI10))-(B10+L10)" +"AJ10+AK10" +"[1]Tables!M$9" +"[1]Tables!R$9" +"((B10+Z10)/(1-AW10))-(B10+Z10)" +"+[1]Listen!C7" +"+[1]TETCO_TRANSCO!E12" +"[1]Tables!E$10" +"[1]Tables!J$10" +"[1]Tables!M$10" +"[1]Tables!R$10" +"[1]Tables!E$11" +"[1]Tables!J$11" +"[1]Tables!M$11" +"[1]Tables!R$11" +"[1]Tables!E$12" +"[1]Tables!J$12" +"[1]Tables!M$12" +"[1]Tables!R$12" +"+[1]TETCO_TRANSCO!D14" +"H13" +"[1]Tables!E$13" +"[1]Tables!J$13" +"[1]Tables!M$13" +"[1]Tables!R$13" +"[1]Tables!E$14" +"[1]Tables!J$14" +"[1]Tables!M$14" +"[1]Tables!R$14" +"[1]Tables!E$3" +"[1]Tables!J$3" +"[1]Tables!M$3" +"[1]Tables!R$3" +"[1]Tables!E$4" +"[1]Tables!J$4" +"[1]Tables!M$4" +"[1]Tables!R$4" +"E18+0.32" +"[1]Tables!E$5" +"[1]Tables!J$5" +"[1]Tables!M$5" +"[1]Tables!R$5" +"[1]Tables!E$6" +"[1]Tables!J$6" +"[1]Tables!M$6" +"[1]Tables!R$6" +"[1]Tables!E$7" +"[1]Tables!J$7" +"[1]Tables!M$7" +"[1]Tables!R$7" +"[1]Tables!E$8" +"((B21+AA21)/(1-AB21))-(B21+AA21)" +"[1]Tables!J$8" +"[1]Tables!M$8" +"[1]Tables!R$8" +"+[1]TETCO_TRANSCO!E22" +"+[1]TETCO_TRANSCO!D158" +"+[1]TETCO_TRANSCO!D158" +"(D9 & E9 & F9 & G9 & H9 & I9 & J9 & K9 & L9 & M9 & N9 & O9 & P9 & Q9 & R9 & S9 & T9 & U9 & V9 & W9 & X9 & Y9 & Z9 & AA9 & AB9 & AC9 & AD9 & AE9)" +"ALGO_TENN!E23" +"ALGO_TENN!H23" +"ALGO_TENN!K23" +"ALGO_TENN!N23" +"TETCO_TRANSCO!E23" +"TETCO_TRANSCO!H23" +"TETCO_TRANSCO!K23" +"TETCO_TRANSCO!N23" +"IROQ!E23" +"IROQ!H23" +"IROQ!L23" +"IROQ!O23" +"M10" +"Q10" +"S10" +"Q10" +"(+Listen!$C10*Listen!$A10*30+Listen!$C11*Listen!$A11*31+Listen!$C12*Listen!$A12*31+Listen!$C13*Listen!$A13*28+Listen!$C14*Listen!$A14*31)/(+Listen!$A10*30+Listen!$A11*31+Listen!$A12*31+Listen!$A13*28+Listen!$A14*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*28+Publish!#REF!*Publish!#REF!*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*31+Publish!#REF!*28+Publish!#REF!*31)" +"(+Listen!$C15*Listen!$A15*30+Listen!$C16*Listen!$A16*31+Listen!$C17*Listen!$A17*30+Listen!$C18*Listen!$A18*31+Listen!$C19*Listen!$A19*31+Listen!$C20*Listen!$A20*30+Listen!$C21*Listen!$A21*31)/(+Listen!$A15*30+Listen!$A16*31+Listen!$A17*30+Listen!$A18*31+Listen!$A19*31+Listen!$A20*30+Listen!$A21*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$D10*Publish!$A10*31+Publish!$D11*Publish!$A11*30+Publish!$D12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$E10*Publish!$A10*31+Publish!$E11*Publish!$A11*30+Publish!$E12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$F10*Publish!$A10*31+Publish!$F11*Publish!$A11*30+Publish!$F12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$G10*Publish!$A10*31+Publish!$G11*Publish!$A11*30+Publish!$G12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$H10*Publish!$A10*31+Publish!$H11*Publish!$A11*30+Publish!$H12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$I10*Publish!$A10*31+Publish!$I11*Publish!$A11*30+Publish!$I12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$J10*Publish!$A10*31+Publish!$J11*Publish!$A11*30+Publish!$J12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$K10*Publish!$A10*31+Publish!$K11*Publish!$A11*30+Publish!$K12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!$A10*31+Publish!#REF!*Publish!$A11*30+Publish!#REF!*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$L10*Publish!$A10*31+Publish!$L11*Publish!$A11*30+Publish!$L12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$M10*Publish!$A10*31+Publish!$M11*Publish!$A11*30+Publish!$M12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$P10*Publish!$A10*31+Publish!$P11*Publish!$A11*30+Publish!$P12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$Q10*Publish!$A10*31+Publish!$Q11*Publish!$A11*30+Publish!$Q12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$R10*Publish!$A10*31+Publish!$R11*Publish!$A11*30+Publish!$R12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$S10*Publish!$A10*31+Publish!$S11*Publish!$A11*30+Publish!$S12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$Z10*Publish!$A10*31+Publish!$Z11*Publish!$A11*30+Publish!$Z12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$AA10*Publish!$A10*31+Publish!$AA11*Publish!$A11*30+Publish!$AA12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Listen!$C22*Listen!$A22*30+Listen!$C23*Listen!$A23*31+Listen!$C24*Listen!$A24*31+Listen!$C25*Listen!$A25*28+Listen!$C26*Listen!$A26*31)/(+Listen!$A22*30+Listen!$A23*31+Listen!$A24*31+Listen!$A25*28+Listen!$A26*31)" +"(+Publish!$D13*Publish!$A13*30+Publish!$D14*Publish!$A14*31+Publish!$D15*Publish!$A15*31+Publish!$D16*Publish!$A16*28+Publish!$D17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$E13*Publish!$A13*30+Publish!$E14*Publish!$A14*31+Publish!$E15*Publish!$A15*31+Publish!$E16*Publish!$A16*28+Publish!$E17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$F13*Publish!$A13*30+Publish!$F14*Publish!$A14*31+Publish!$F15*Publish!$A15*31+Publish!$F16*Publish!$A16*28+Publish!$F17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$G13*Publish!$A13*30+Publish!$G14*Publish!$A14*31+Publish!$G15*Publish!$A15*31+Publish!$G16*Publish!$A16*28+Publish!$G17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$H13*Publish!$A13*30+Publish!$H14*Publish!$A14*31+Publish!$H15*Publish!$A15*31+Publish!$H16*Publish!$A16*28+Publish!$H17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$I13*Publish!$A13*30+Publish!$I14*Publish!$A14*31+Publish!$I15*Publish!$A15*31+Publish!$I16*Publish!$A16*28+Publish!$I17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$J13*Publish!$A13*30+Publish!$J14*Publish!$A14*31+Publish!$J15*Publish!$A15*31+Publish!$J16*Publish!$A16*28+Publish!$J17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$K13*Publish!$A13*30+Publish!$K14*Publish!$A14*31+Publish!$K15*Publish!$A15*31+Publish!$K16*Publish!$A16*28+Publish!$K17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!#REF!*Publish!$A13*30+Publish!#REF!*Publish!$A14*31+Publish!#REF!*Publish!$A15*31+Publish!#REF!*Publish!$A16*28+Publish!#REF!*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$L13*Publish!$A13*30+Publish!$L14*Publish!$A14*31+Publish!$L15*Publish!$A15*31+Publish!$L16*Publish!$A16*28+Publish!$L17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$M13*Publish!$A13*30+Publish!$M14*Publish!$A14*31+Publish!$M15*Publish!$A15*31+Publish!$M16*Publish!$A16*28+Publish!$M17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$P13*Publish!$A13*30+Publish!$P14*Publish!$A14*31+Publish!$P15*Publish!$A15*31+Publish!$P16*Publish!$A16*28+Publish!$P17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$Q13*Publish!$A13*30+Publish!$Q14*Publish!$A14*31+Publish!$Q15*Publish!$A15*31+Publish!$Q16*Publish!$A16*28+Publish!$Q17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$R13*Publish!$A13*30+Publish!$R14*Publish!$A14*31+Publish!$R15*Publish!$A15*31+Publish!$R16*Publish!$A16*28+Publish!$R17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$S13*Publish!$A13*30+Publish!$S14*Publish!$A14*31+Publish!$S15*Publish!$A15*31+Publish!$S16*Publish!$A16*28+Publish!$S17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$Z13*Publish!$A13*30+Publish!$Z14*Publish!$A14*31+Publish!$Z15*Publish!$A15*31+Publish!$Z16*Publish!$A16*28+Publish!$Z17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$AA13*Publish!$A13*30+Publish!$AA14*Publish!$A14*31+Publish!$AA15*Publish!$A15*31+Publish!$AA16*Publish!$A16*28+Publish!$AA17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Listen!$C27*Listen!$A27*30+Listen!$C28*Listen!$A28*31+Listen!$C29*Listen!$A29*30+Listen!$C30*Listen!$A30*31+Listen!$C31*Listen!$A31*31+Listen!$C32*Listen!$A32*30+Listen!$C33*Listen!$A33*31)/(+Listen!$A27*30+Listen!$A28*31+Listen!$A29*30+Listen!$A30*31+Listen!$A31*31+Listen!$A32*30+Listen!$A33*31)" +"(+Publish!$D18*Publish!$A18*30+Publish!$D19*Publish!$A19*31+Publish!$D20*Publish!$A20*30+Publish!$D21*Publish!$A21*31+Publish!$D22*Publish!$A22*31+Publish!$D23*Publish!$A23*30+Publish!$D24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$E18*Publish!$A18*30+Publish!$E19*Publish!$A19*31+Publish!$E20*Publish!$A20*30+Publish!$E21*Publish!$A21*31+Publish!$E22*Publish!$A22*31+Publish!$E23*Publish!$A23*30+Publish!$E24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$F18*Publish!$A18*30+Publish!$F19*Publish!$A19*31+Publish!$F20*Publish!$A20*30+Publish!$F21*Publish!$A21*31+Publish!$F22*Publish!$A22*31+Publish!$F23*Publish!$A23*30+Publish!$F24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$G18*Publish!$A18*30+Publish!$G19*Publish!$A19*31+Publish!$G20*Publish!$A20*30+Publish!$G21*Publish!$A21*31+Publish!$G22*Publish!$A22*31+Publish!$G23*Publish!$A23*30+Publish!$G24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$H18*Publish!$A18*30+Publish!$H19*Publish!$A19*31+Publish!$H20*Publish!$A20*30+Publish!$H21*Publish!$A21*31+Publish!$H22*Publish!$A22*31+Publish!$H23*Publish!$A23*30+Publish!$H24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$I18*Publish!$A18*30+Publish!$I19*Publish!$A19*31+Publish!$I20*Publish!$A20*30+Publish!$I21*Publish!$A21*31+Publish!$I22*Publish!$A22*31+Publish!$I23*Publish!$A23*30+Publish!$I24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$J18*Publish!$A18*30+Publish!$J19*Publish!$A19*31+Publish!$J20*Publish!$A20*30+Publish!$J21*Publish!$A21*31+Publish!$J22*Publish!$A22*31+Publish!$J23*Publish!$A23*30+Publish!$J24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$K18*Publish!$A18*30+Publish!$K19*Publish!$A19*31+Publish!$K20*Publish!$A20*30+Publish!$K21*Publish!$A21*31+Publish!$K22*Publish!$A22*31+Publish!$K23*Publish!$A23*30+Publish!$K24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!#REF!*Publish!$A18*30+Publish!#REF!*Publish!$A19*31+Publish!#REF!*Publish!$A20*30+Publish!#REF!*Publish!$A21*31+Publish!#REF!*Publish!$A22*31+Publish!#REF!*Publish!$A23*30+Publish!#REF!*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$L18*Publish!$A18*30+Publish!$L19*Publish!$A19*31+Publish!$L20*Publish!$A20*30+Publish!$L21*Publish!$A21*31+Publish!$L22*Publish!$A22*31+Publish!$L23*Publish!$A23*30+Publish!$L24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$M18*Publish!$A18*30+Publish!$M19*Publish!$A19*31+Publish!$M20*Publish!$A20*30+Publish!$M21*Publish!$A21*31+Publish!$M22*Publish!$A22*31+Publish!$M23*Publish!$A23*30+Publish!$M24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$P18*Publish!$A18*30+Publish!$P19*Publish!$A19*31+Publish!$P20*Publish!$A20*30+Publish!$P21*Publish!$A21*31+Publish!$P22*Publish!$A22*31+Publish!$P23*Publish!$A23*30+Publish!$P24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$Q18*Publish!$A18*30+Publish!$Q19*Publish!$A19*31+Publish!$Q20*Publish!$A20*30+Publish!$Q21*Publish!$A21*31+Publish!$Q22*Publish!$A22*31+Publish!$Q23*Publish!$A23*30+Publish!$Q24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$R18*Publish!$A18*30+Publish!$R19*Publish!$A19*31+Publish!$R20*Publish!$A20*30+Publish!$R21*Publish!$A21*31+Publish!$R22*Publish!$A22*31+Publish!$R23*Publish!$A23*30+Publish!$R24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$S18*Publish!$A18*30+Publish!$S19*Publish!$A19*31+Publish!$S20*Publish!$A20*30+Publish!$S21*Publish!$A21*31+Publish!$S22*Publish!$A22*31+Publish!$S23*Publish!$A23*30+Publish!$S24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$Z18*Publish!$A18*30+Publish!$Z19*Publish!$A19*31+Publish!$Z20*Publish!$A20*30+Publish!$Z21*Publish!$A21*31+Publish!$Z22*Publish!$A22*31+Publish!$Z23*Publish!$A23*30+Publish!$Z24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$AA18*Publish!$A18*30+Publish!$AA19*Publish!$A19*31+Publish!$AA20*Publish!$A20*30+Publish!$AA21*Publish!$A21*31+Publish!$AA22*Publish!$A22*31+Publish!$AA23*Publish!$A23*30+Publish!$AA24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"NOW()" +"[2]AutoCurve!$U10" +"+A4+1" +"SUM(B4:B34)/28" +"+B36-B38" +"+B46*B44" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"MATCH($A6,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!AO6" +"+[1]Averaging!AQ6" +"L3+M3" +"+[1]Averaging!AS6" +"+[1]Averaging!AU6" +"MATCH($L3,$A$10:$A$302,0)+9" +"MATCH($K4,$A$10:$A$302,0)+9" +"MATCH($K6,$A$10:$A$302,0)+9" +"+D8" +"+J8" +"+[1]TETCO_TRANSCO!E10+K10" +"+[1]TETCO_TRANSCO!F10" +"L10-0.01" +"M10+0.02" +"+[1]Listen!C7" +"+[1]TETCO_TRANSCO!E12+K11" +"-0.05" +"+[1]TETCO_TRANSCO!D13+K14" +"-0.07" +"0.12" +"-0.08" +"[1]IROQZ2!B40" +"E21" +"E10+0.002" +"H17" +"+[1]TETCO_TRANSCO!E37+K38" +"+[1]TETCO_TRANSCO!L110" +"L110-0.02" +"+[1]TETCO_TRANSCO!D158+K160" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"MATCH($A5,$A$10:$A$302,0)+9" +"MATCH($A6,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!AE6" +"SUM(H14:H18)/5" +"+[1]Averaging!AH6" +"+[1]Averaging!AJ6" +"+[1]Averaging!AK6" +"+[1]Averaging!AM6" +"SUM(E14:E18)/5" +"SUM(K26:K30)/5" +"SUM(E26:E30)/5" +"MATCH($C3,$A$10:$A$302,0)+9" +"MATCH($C4,$A$10:$A$302,0)+9" +"MATCH($C5,$A$10:$A$302,0)+9" +"MATCH($C6,$A$10:$A$302,0)+9" +"+D8" +"K10" +"O10+Z10" +"K10" +"V10" +"+[1]CGT_CNG!N10" +"[1]CGT_CNG!E10" +"VLOOKUP(MONTH(A10),tblMthAdj,4,FALSE)" +"VLOOKUP(MONTH(A10),tblMthAdj,3,FALSE)" +"+[1]Listen!C7" +"J12" +"E14" +"E14" +"+[1]CGT_CNG!O20" +"L10" +"E22+F23" +"F31" +"L36-0.005" +"J37" +"E31+0.015" +"K31+0.01" +"L31+0.0125" +"E38+0.05" +"K38-0.045" +"E43+0.035" +"E50+0.005" +"K50+Y62+AA62" +"E55+Y67+AA67" +"E133+X145" +"L166+Z179" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!C6" +"+[1]Averaging!E6" +"+[1]Averaging!G6" +"+[1]Averaging!I6" +"SUM(G14:G18)/5" +"MATCH($C3,$A$10:$A$302,0)+9" +"MATCH($C4,$A$10:$A$302,0)+9" +"+D8" +"+[1]TETCO_TRANSCO!E10" +"+E10" +"+F10+Q10" +"E10" +"VLOOKUP(MONTH(A10),tblMthAdj,2,FALSE)" +"[1]Tables!E$9" +"(($B10+AA10)/(1-AB10))-($B10+AA10)" +"AC10+AD10+AE10" +"[1]Tables!J$9" +"((B10+L10)/(1-AI10))-(B10+L10)" +"AJ10+AK10" +"[1]Tables!M$9" +"[1]Tables!R$9" +"((B10+Z10)/(1-AW10))-(B10+Z10)" +"+[1]Listen!C7" +"+[1]TETCO_TRANSCO!E12" +"[1]Tables!E$10" +"[1]Tables!J$10" +"[1]Tables!M$10" +"[1]Tables!R$10" +"[1]Tables!E$11" +"[1]Tables!J$11" +"[1]Tables!M$11" +"[1]Tables!R$11" +"[1]Tables!E$12" +"[1]Tables!J$12" +"[1]Tables!M$12" +"[1]Tables!R$12" +"+[1]TETCO_TRANSCO!D14" +"H13" +"[1]Tables!E$13" +"[1]Tables!J$13" +"[1]Tables!M$13" +"[1]Tables!R$13" +"[1]Tables!E$14" +"[1]Tables!J$14" +"[1]Tables!M$14" +"[1]Tables!R$14" +"[1]Tables!E$3" +"[1]Tables!J$3" +"[1]Tables!M$3" +"[1]Tables!R$3" +"[1]Tables!E$4" +"[1]Tables!J$4" +"[1]Tables!M$4" +"[1]Tables!R$4" +"E18+0.32" +"[1]Tables!E$5" +"[1]Tables!J$5" +"[1]Tables!M$5" +"[1]Tables!R$5" +"[1]Tables!E$6" +"[1]Tables!J$6" +"[1]Tables!M$6" +"[1]Tables!R$6" +"[1]Tables!E$7" +"[1]Tables!J$7" +"[1]Tables!M$7" +"[1]Tables!R$7" +"[1]Tables!E$8" +"((B21+AA21)/(1-AB21))-(B21+AA21)" +"[1]Tables!J$8" +"[1]Tables!M$8" +"[1]Tables!R$8" +"+[1]TETCO_TRANSCO!E22" +"+[1]TETCO_TRANSCO!D158" +"+[1]TETCO_TRANSCO!D158" +"(D9 & E9 & F9 & G9 & H9 & I9 & J9 & K9 & L9 & M9 & N9 & O9 & P9 & Q9 & R9 & S9 & T9 & U9 & V9 & W9 & X9 & Y9 & Z9 & AA9 & AB9 & AC9 & AD9 & AE9)" +"ALGO_TENN!E23" +"ALGO_TENN!H23" +"ALGO_TENN!K23" +"ALGO_TENN!N23" +"TETCO_TRANSCO!E23" +"TETCO_TRANSCO!H23" +"TETCO_TRANSCO!K23" +"TETCO_TRANSCO!N23" +"IROQ!E23" +"IROQ!H23" +"IROQ!L23" +"IROQ!O23" +"M10" +"Q10" +"S10" +"Q10" +"(+Listen!$C10*Listen!$A10*30+Listen!$C11*Listen!$A11*31+Listen!$C12*Listen!$A12*31+Listen!$C13*Listen!$A13*28+Listen!$C14*Listen!$A14*31)/(+Listen!$A10*30+Listen!$A11*31+Listen!$A12*31+Listen!$A13*28+Listen!$A14*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*28+Publish!#REF!*Publish!#REF!*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*31+Publish!#REF!*28+Publish!#REF!*31)" +"(+Listen!$C15*Listen!$A15*30+Listen!$C16*Listen!$A16*31+Listen!$C17*Listen!$A17*30+Listen!$C18*Listen!$A18*31+Listen!$C19*Listen!$A19*31+Listen!$C20*Listen!$A20*30+Listen!$C21*Listen!$A21*31)/(+Listen!$A15*30+Listen!$A16*31+Listen!$A17*30+Listen!$A18*31+Listen!$A19*31+Listen!$A20*30+Listen!$A21*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$D10*Publish!$A10*31+Publish!$D11*Publish!$A11*30+Publish!$D12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$E10*Publish!$A10*31+Publish!$E11*Publish!$A11*30+Publish!$E12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$F10*Publish!$A10*31+Publish!$F11*Publish!$A11*30+Publish!$F12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$G10*Publish!$A10*31+Publish!$G11*Publish!$A11*30+Publish!$G12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$H10*Publish!$A10*31+Publish!$H11*Publish!$A11*30+Publish!$H12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$I10*Publish!$A10*31+Publish!$I11*Publish!$A11*30+Publish!$I12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$J10*Publish!$A10*31+Publish!$J11*Publish!$A11*30+Publish!$J12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$K10*Publish!$A10*31+Publish!$K11*Publish!$A11*30+Publish!$K12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!$A10*31+Publish!#REF!*Publish!$A11*30+Publish!#REF!*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$L10*Publish!$A10*31+Publish!$L11*Publish!$A11*30+Publish!$L12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$M10*Publish!$A10*31+Publish!$M11*Publish!$A11*30+Publish!$M12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$P10*Publish!$A10*31+Publish!$P11*Publish!$A11*30+Publish!$P12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$Q10*Publish!$A10*31+Publish!$Q11*Publish!$A11*30+Publish!$Q12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$R10*Publish!$A10*31+Publish!$R11*Publish!$A11*30+Publish!$R12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$S10*Publish!$A10*31+Publish!$S11*Publish!$A11*30+Publish!$S12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$Z10*Publish!$A10*31+Publish!$Z11*Publish!$A11*30+Publish!$Z12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$AA10*Publish!$A10*31+Publish!$AA11*Publish!$A11*30+Publish!$AA12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Listen!$C22*Listen!$A22*30+Listen!$C23*Listen!$A23*31+Listen!$C24*Listen!$A24*31+Listen!$C25*Listen!$A25*28+Listen!$C26*Listen!$A26*31)/(+Listen!$A22*30+Listen!$A23*31+Listen!$A24*31+Listen!$A25*28+Listen!$A26*31)" +"(+Publish!$D13*Publish!$A13*30+Publish!$D14*Publish!$A14*31+Publish!$D15*Publish!$A15*31+Publish!$D16*Publish!$A16*28+Publish!$D17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$E13*Publish!$A13*30+Publish!$E14*Publish!$A14*31+Publish!$E15*Publish!$A15*31+Publish!$E16*Publish!$A16*28+Publish!$E17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$F13*Publish!$A13*30+Publish!$F14*Publish!$A14*31+Publish!$F15*Publish!$A15*31+Publish!$F16*Publish!$A16*28+Publish!$F17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$G13*Publish!$A13*30+Publish!$G14*Publish!$A14*31+Publish!$G15*Publish!$A15*31+Publish!$G16*Publish!$A16*28+Publish!$G17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$H13*Publish!$A13*30+Publish!$H14*Publish!$A14*31+Publish!$H15*Publish!$A15*31+Publish!$H16*Publish!$A16*28+Publish!$H17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$I13*Publish!$A13*30+Publish!$I14*Publish!$A14*31+Publish!$I15*Publish!$A15*31+Publish!$I16*Publish!$A16*28+Publish!$I17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$J13*Publish!$A13*30+Publish!$J14*Publish!$A14*31+Publish!$J15*Publish!$A15*31+Publish!$J16*Publish!$A16*28+Publish!$J17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$K13*Publish!$A13*30+Publish!$K14*Publish!$A14*31+Publish!$K15*Publish!$A15*31+Publish!$K16*Publish!$A16*28+Publish!$K17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!#REF!*Publish!$A13*30+Publish!#REF!*Publish!$A14*31+Publish!#REF!*Publish!$A15*31+Publish!#REF!*Publish!$A16*28+Publish!#REF!*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$L13*Publish!$A13*30+Publish!$L14*Publish!$A14*31+Publish!$L15*Publish!$A15*31+Publish!$L16*Publish!$A16*28+Publish!$L17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$M13*Publish!$A13*30+Publish!$M14*Publish!$A14*31+Publish!$M15*Publish!$A15*31+Publish!$M16*Publish!$A16*28+Publish!$M17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$P13*Publish!$A13*30+Publish!$P14*Publish!$A14*31+Publish!$P15*Publish!$A15*31+Publish!$P16*Publish!$A16*28+Publish!$P17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$Q13*Publish!$A13*30+Publish!$Q14*Publish!$A14*31+Publish!$Q15*Publish!$A15*31+Publish!$Q16*Publish!$A16*28+Publish!$Q17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$R13*Publish!$A13*30+Publish!$R14*Publish!$A14*31+Publish!$R15*Publish!$A15*31+Publish!$R16*Publish!$A16*28+Publish!$R17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$S13*Publish!$A13*30+Publish!$S14*Publish!$A14*31+Publish!$S15*Publish!$A15*31+Publish!$S16*Publish!$A16*28+Publish!$S17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$Z13*Publish!$A13*30+Publish!$Z14*Publish!$A14*31+Publish!$Z15*Publish!$A15*31+Publish!$Z16*Publish!$A16*28+Publish!$Z17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$AA13*Publish!$A13*30+Publish!$AA14*Publish!$A14*31+Publish!$AA15*Publish!$A15*31+Publish!$AA16*Publish!$A16*28+Publish!$AA17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Listen!$C27*Listen!$A27*30+Listen!$C28*Listen!$A28*31+Listen!$C29*Listen!$A29*30+Listen!$C30*Listen!$A30*31+Listen!$C31*Listen!$A31*31+Listen!$C32*Listen!$A32*30+Listen!$C33*Listen!$A33*31)/(+Listen!$A27*30+Listen!$A28*31+Listen!$A29*30+Listen!$A30*31+Listen!$A31*31+Listen!$A32*30+Listen!$A33*31)" +"(+Publish!$D18*Publish!$A18*30+Publish!$D19*Publish!$A19*31+Publish!$D20*Publish!$A20*30+Publish!$D21*Publish!$A21*31+Publish!$D22*Publish!$A22*31+Publish!$D23*Publish!$A23*30+Publish!$D24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$E18*Publish!$A18*30+Publish!$E19*Publish!$A19*31+Publish!$E20*Publish!$A20*30+Publish!$E21*Publish!$A21*31+Publish!$E22*Publish!$A22*31+Publish!$E23*Publish!$A23*30+Publish!$E24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$F18*Publish!$A18*30+Publish!$F19*Publish!$A19*31+Publish!$F20*Publish!$A20*30+Publish!$F21*Publish!$A21*31+Publish!$F22*Publish!$A22*31+Publish!$F23*Publish!$A23*30+Publish!$F24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$G18*Publish!$A18*30+Publish!$G19*Publish!$A19*31+Publish!$G20*Publish!$A20*30+Publish!$G21*Publish!$A21*31+Publish!$G22*Publish!$A22*31+Publish!$G23*Publish!$A23*30+Publish!$G24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$H18*Publish!$A18*30+Publish!$H19*Publish!$A19*31+Publish!$H20*Publish!$A20*30+Publish!$H21*Publish!$A21*31+Publish!$H22*Publish!$A22*31+Publish!$H23*Publish!$A23*30+Publish!$H24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$I18*Publish!$A18*30+Publish!$I19*Publish!$A19*31+Publish!$I20*Publish!$A20*30+Publish!$I21*Publish!$A21*31+Publish!$I22*Publish!$A22*31+Publish!$I23*Publish!$A23*30+Publish!$I24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$J18*Publish!$A18*30+Publish!$J19*Publish!$A19*31+Publish!$J20*Publish!$A20*30+Publish!$J21*Publish!$A21*31+Publish!$J22*Publish!$A22*31+Publish!$J23*Publish!$A23*30+Publish!$J24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$K18*Publish!$A18*30+Publish!$K19*Publish!$A19*31+Publish!$K20*Publish!$A20*30+Publish!$K21*Publish!$A21*31+Publish!$K22*Publish!$A22*31+Publish!$K23*Publish!$A23*30+Publish!$K24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!#REF!*Publish!$A18*30+Publish!#REF!*Publish!$A19*31+Publish!#REF!*Publish!$A20*30+Publish!#REF!*Publish!$A21*31+Publish!#REF!*Publish!$A22*31+Publish!#REF!*Publish!$A23*30+Publish!#REF!*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$L18*Publish!$A18*30+Publish!$L19*Publish!$A19*31+Publish!$L20*Publish!$A20*30+Publish!$L21*Publish!$A21*31+Publish!$L22*Publish!$A22*31+Publish!$L23*Publish!$A23*30+Publish!$L24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$M18*Publish!$A18*30+Publish!$M19*Publish!$A19*31+Publish!$M20*Publish!$A20*30+Publish!$M21*Publish!$A21*31+Publish!$M22*Publish!$A22*31+Publish!$M23*Publish!$A23*30+Publish!$M24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$P18*Publish!$A18*30+Publish!$P19*Publish!$A19*31+Publish!$P20*Publish!$A20*30+Publish!$P21*Publish!$A21*31+Publish!$P22*Publish!$A22*31+Publish!$P23*Publish!$A23*30+Publish!$P24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$Q18*Publish!$A18*30+Publish!$Q19*Publish!$A19*31+Publish!$Q20*Publish!$A20*30+Publish!$Q21*Publish!$A21*31+Publish!$Q22*Publish!$A22*31+Publish!$Q23*Publish!$A23*30+Publish!$Q24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$R18*Publish!$A18*30+Publish!$R19*Publish!$A19*31+Publish!$R20*Publish!$A20*30+Publish!$R21*Publish!$A21*31+Publish!$R22*Publish!$A22*31+Publish!$R23*Publish!$A23*30+Publish!$R24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$S18*Publish!$A18*30+Publish!$S19*Publish!$A19*31+Publish!$S20*Publish!$A20*30+Publish!$S21*Publish!$A21*31+Publish!$S22*Publish!$A22*31+Publish!$S23*Publish!$A23*30+Publish!$S24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$Z18*Publish!$A18*30+Publish!$Z19*Publish!$A19*31+Publish!$Z20*Publish!$A20*30+Publish!$Z21*Publish!$A21*31+Publish!$Z22*Publish!$A22*31+Publish!$Z23*Publish!$A23*30+Publish!$Z24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$AA18*Publish!$A18*30+Publish!$AA19*Publish!$A19*31+Publish!$AA20*Publish!$A20*30+Publish!$AA21*Publish!$A21*31+Publish!$AA22*Publish!$A22*31+Publish!$AA23*Publish!$A23*30+Publish!$AA24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"NOW()" +"[2]AutoCurve!$U10" +"+A4+1" +"SUM(B4:B34)/28" +"+B36-B38" +"+B46*B44" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"MATCH($A6,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!AO6" +"+[1]Averaging!AQ6" +"L3+M3" +"+[1]Averaging!AS6" +"+[1]Averaging!AU6" +"MATCH($L3,$A$10:$A$302,0)+9" +"MATCH($K4,$A$10:$A$302,0)+9" +"MATCH($K6,$A$10:$A$302,0)+9" +"+D8" +"+J8" +"+[1]TETCO_TRANSCO!E10+K10" +"+[1]TETCO_TRANSCO!F10" +"L10-0.01" +"M10+0.02" +"+[1]Listen!C7" +"+[1]TETCO_TRANSCO!E12+K11" +"-0.05" +"+[1]TETCO_TRANSCO!D13+K14" +"-0.07" +"0.12" +"-0.08" +"[1]IROQZ2!B40" +"E21" +"E10+0.002" +"H17" +"+[1]TETCO_TRANSCO!E37+K38" +"+[1]TETCO_TRANSCO!L110" +"L110-0.02" +"+[1]TETCO_TRANSCO!D158+K160" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"MATCH($A5,$A$10:$A$302,0)+9" +"MATCH($A6,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!AE6" +"SUM(H14:H18)/5" +"+[1]Averaging!AH6" +"+[1]Averaging!AJ6" +"+[1]Averaging!AK6" +"+[1]Averaging!AM6" +"SUM(E14:E18)/5" +"SUM(K26:K30)/5" +"SUM(E26:E30)/5" +"MATCH($C3,$A$10:$A$302,0)+9" +"MATCH($C4,$A$10:$A$302,0)+9" +"MATCH($C5,$A$10:$A$302,0)+9" +"MATCH($C6,$A$10:$A$302,0)+9" +"+D8" +"K10" +"O10+Z10" +"K10" +"V10" +"+[1]CGT_CNG!N10" +"[1]CGT_CNG!E10" +"VLOOKUP(MONTH(A10),tblMthAdj,4,FALSE)" +"VLOOKUP(MONTH(A10),tblMthAdj,3,FALSE)" +"+[1]Listen!C7" +"J12" +"E14" +"E14" +"+[1]CGT_CNG!O20" +"L10" +"E22+F23" +"F31" +"L36-0.005" +"J37" +"E31+0.02" +"K31+0.0225" +"L31+0.015" +"E38+0.05" +"K38-0.045" +"E43+0.035" +"K43+0.01" +"E50+0.005" +"K50+Y62+AA62" +"E55+Y67+AA67" +"E133+X145" +"L166+Z179" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!C6" +"+[1]Averaging!E6" +"+[1]Averaging!G6" +"+[1]Averaging!I6" +"SUM(G14:G18)/5" +"MATCH($C3,$A$10:$A$302,0)+9" +"MATCH($C4,$A$10:$A$302,0)+9" +"+D8" +"+[1]TETCO_TRANSCO!E10" +"+E10" +"+F10+Q10" +"E10" +"VLOOKUP(MONTH(A10),tblMthAdj,2,FALSE)" +"[1]Tables!E$9" +"(($B10+AA10)/(1-AB10))-($B10+AA10)" +"AC10+AD10+AE10" +"[1]Tables!J$9" +"((B10+L10)/(1-AI10))-(B10+L10)" +"AJ10+AK10" +"[1]Tables!M$9" +"[1]Tables!R$9" +"((B10+Z10)/(1-AW10))-(B10+Z10)" +"+[1]Listen!C7" +"+[1]TETCO_TRANSCO!E12" +"[1]Tables!E$10" +"[1]Tables!J$10" +"[1]Tables!M$10" +"[1]Tables!R$10" +"[1]Tables!E$11" +"[1]Tables!J$11" +"[1]Tables!M$11" +"[1]Tables!R$11" +"[1]Tables!E$12" +"[1]Tables!J$12" +"[1]Tables!M$12" +"[1]Tables!R$12" +"+[1]TETCO_TRANSCO!D14" +"H13" +"[1]Tables!E$13" +"[1]Tables!J$13" +"[1]Tables!M$13" +"[1]Tables!R$13" +"[1]Tables!E$14" +"[1]Tables!J$14" +"[1]Tables!M$14" +"[1]Tables!R$14" +"[1]Tables!E$3" +"[1]Tables!J$3" +"[1]Tables!M$3" +"[1]Tables!R$3" +"[1]Tables!E$4" +"[1]Tables!J$4" +"[1]Tables!M$4" +"[1]Tables!R$4" +"E18+0.32" +"[1]Tables!E$5" +"[1]Tables!J$5" +"[1]Tables!M$5" +"[1]Tables!R$5" +"[1]Tables!E$6" +"[1]Tables!J$6" +"[1]Tables!M$6" +"[1]Tables!R$6" +"[1]Tables!E$7" +"[1]Tables!J$7" +"[1]Tables!M$7" +"[1]Tables!R$7" +"[1]Tables!E$8" +"((B21+AA21)/(1-AB21))-(B21+AA21)" +"[1]Tables!J$8" +"[1]Tables!M$8" +"[1]Tables!R$8" +"+[1]TETCO_TRANSCO!E22" +"+[1]TETCO_TRANSCO!D158" +"+[1]TETCO_TRANSCO!D158" +"(D9 & E9 & F9 & G9 & H9 & I9 & J9 & K9 & L9 & M9 & N9 & O9 & P9 & Q9 & R9 & S9 & T9 & U9 & V9 & W9 & X9 & Y9 & Z9 & AA9 & AB9 & AC9 & AD9 & AE9)" +"ALGO_TENN!E23" +"ALGO_TENN!H23" +"ALGO_TENN!K23" +"ALGO_TENN!N23" +"TETCO_TRANSCO!E23" +"TETCO_TRANSCO!H23" +"TETCO_TRANSCO!K23" +"TETCO_TRANSCO!N23" +"IROQ!E23" +"IROQ!H23" +"IROQ!L23" +"IROQ!O23" +"M10" +"Q10" +"S10" +"Q10" +"(+Listen!$C10*Listen!$A10*30+Listen!$C11*Listen!$A11*31+Listen!$C12*Listen!$A12*31+Listen!$C13*Listen!$A13*28+Listen!$C14*Listen!$A14*31)/(+Listen!$A10*30+Listen!$A11*31+Listen!$A12*31+Listen!$A13*28+Listen!$A14*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*28+Publish!#REF!*Publish!#REF!*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*31+Publish!#REF!*28+Publish!#REF!*31)" +"(+Listen!$C15*Listen!$A15*30+Listen!$C16*Listen!$A16*31+Listen!$C17*Listen!$A17*30+Listen!$C18*Listen!$A18*31+Listen!$C19*Listen!$A19*31+Listen!$C20*Listen!$A20*30+Listen!$C21*Listen!$A21*31)/(+Listen!$A15*30+Listen!$A16*31+Listen!$A17*30+Listen!$A18*31+Listen!$A19*31+Listen!$A20*30+Listen!$A21*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$D10*Publish!$A10*31+Publish!$D11*Publish!$A11*30+Publish!$D12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$E10*Publish!$A10*31+Publish!$E11*Publish!$A11*30+Publish!$E12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$F10*Publish!$A10*31+Publish!$F11*Publish!$A11*30+Publish!$F12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$G10*Publish!$A10*31+Publish!$G11*Publish!$A11*30+Publish!$G12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$H10*Publish!$A10*31+Publish!$H11*Publish!$A11*30+Publish!$H12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$I10*Publish!$A10*31+Publish!$I11*Publish!$A11*30+Publish!$I12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$J10*Publish!$A10*31+Publish!$J11*Publish!$A11*30+Publish!$J12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$K10*Publish!$A10*31+Publish!$K11*Publish!$A11*30+Publish!$K12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!$A10*31+Publish!#REF!*Publish!$A11*30+Publish!#REF!*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$L10*Publish!$A10*31+Publish!$L11*Publish!$A11*30+Publish!$L12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$M10*Publish!$A10*31+Publish!$M11*Publish!$A11*30+Publish!$M12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$P10*Publish!$A10*31+Publish!$P11*Publish!$A11*30+Publish!$P12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$Q10*Publish!$A10*31+Publish!$Q11*Publish!$A11*30+Publish!$Q12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$R10*Publish!$A10*31+Publish!$R11*Publish!$A11*30+Publish!$R12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$S10*Publish!$A10*31+Publish!$S11*Publish!$A11*30+Publish!$S12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$Z10*Publish!$A10*31+Publish!$Z11*Publish!$A11*30+Publish!$Z12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$AA10*Publish!$A10*31+Publish!$AA11*Publish!$A11*30+Publish!$AA12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Listen!$C22*Listen!$A22*30+Listen!$C23*Listen!$A23*31+Listen!$C24*Listen!$A24*31+Listen!$C25*Listen!$A25*28+Listen!$C26*Listen!$A26*31)/(+Listen!$A22*30+Listen!$A23*31+Listen!$A24*31+Listen!$A25*28+Listen!$A26*31)" +"(+Publish!$D13*Publish!$A13*30+Publish!$D14*Publish!$A14*31+Publish!$D15*Publish!$A15*31+Publish!$D16*Publish!$A16*28+Publish!$D17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$E13*Publish!$A13*30+Publish!$E14*Publish!$A14*31+Publish!$E15*Publish!$A15*31+Publish!$E16*Publish!$A16*28+Publish!$E17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$F13*Publish!$A13*30+Publish!$F14*Publish!$A14*31+Publish!$F15*Publish!$A15*31+Publish!$F16*Publish!$A16*28+Publish!$F17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$G13*Publish!$A13*30+Publish!$G14*Publish!$A14*31+Publish!$G15*Publish!$A15*31+Publish!$G16*Publish!$A16*28+Publish!$G17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$H13*Publish!$A13*30+Publish!$H14*Publish!$A14*31+Publish!$H15*Publish!$A15*31+Publish!$H16*Publish!$A16*28+Publish!$H17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$I13*Publish!$A13*30+Publish!$I14*Publish!$A14*31+Publish!$I15*Publish!$A15*31+Publish!$I16*Publish!$A16*28+Publish!$I17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$J13*Publish!$A13*30+Publish!$J14*Publish!$A14*31+Publish!$J15*Publish!$A15*31+Publish!$J16*Publish!$A16*28+Publish!$J17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$K13*Publish!$A13*30+Publish!$K14*Publish!$A14*31+Publish!$K15*Publish!$A15*31+Publish!$K16*Publish!$A16*28+Publish!$K17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!#REF!*Publish!$A13*30+Publish!#REF!*Publish!$A14*31+Publish!#REF!*Publish!$A15*31+Publish!#REF!*Publish!$A16*28+Publish!#REF!*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$L13*Publish!$A13*30+Publish!$L14*Publish!$A14*31+Publish!$L15*Publish!$A15*31+Publish!$L16*Publish!$A16*28+Publish!$L17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$M13*Publish!$A13*30+Publish!$M14*Publish!$A14*31+Publish!$M15*Publish!$A15*31+Publish!$M16*Publish!$A16*28+Publish!$M17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$P13*Publish!$A13*30+Publish!$P14*Publish!$A14*31+Publish!$P15*Publish!$A15*31+Publish!$P16*Publish!$A16*28+Publish!$P17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$Q13*Publish!$A13*30+Publish!$Q14*Publish!$A14*31+Publish!$Q15*Publish!$A15*31+Publish!$Q16*Publish!$A16*28+Publish!$Q17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$R13*Publish!$A13*30+Publish!$R14*Publish!$A14*31+Publish!$R15*Publish!$A15*31+Publish!$R16*Publish!$A16*28+Publish!$R17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$S13*Publish!$A13*30+Publish!$S14*Publish!$A14*31+Publish!$S15*Publish!$A15*31+Publish!$S16*Publish!$A16*28+Publish!$S17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$Z13*Publish!$A13*30+Publish!$Z14*Publish!$A14*31+Publish!$Z15*Publish!$A15*31+Publish!$Z16*Publish!$A16*28+Publish!$Z17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$AA13*Publish!$A13*30+Publish!$AA14*Publish!$A14*31+Publish!$AA15*Publish!$A15*31+Publish!$AA16*Publish!$A16*28+Publish!$AA17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Listen!$C27*Listen!$A27*30+Listen!$C28*Listen!$A28*31+Listen!$C29*Listen!$A29*30+Listen!$C30*Listen!$A30*31+Listen!$C31*Listen!$A31*31+Listen!$C32*Listen!$A32*30+Listen!$C33*Listen!$A33*31)/(+Listen!$A27*30+Listen!$A28*31+Listen!$A29*30+Listen!$A30*31+Listen!$A31*31+Listen!$A32*30+Listen!$A33*31)" +"(+Publish!$D18*Publish!$A18*30+Publish!$D19*Publish!$A19*31+Publish!$D20*Publish!$A20*30+Publish!$D21*Publish!$A21*31+Publish!$D22*Publish!$A22*31+Publish!$D23*Publish!$A23*30+Publish!$D24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$E18*Publish!$A18*30+Publish!$E19*Publish!$A19*31+Publish!$E20*Publish!$A20*30+Publish!$E21*Publish!$A21*31+Publish!$E22*Publish!$A22*31+Publish!$E23*Publish!$A23*30+Publish!$E24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$F18*Publish!$A18*30+Publish!$F19*Publish!$A19*31+Publish!$F20*Publish!$A20*30+Publish!$F21*Publish!$A21*31+Publish!$F22*Publish!$A22*31+Publish!$F23*Publish!$A23*30+Publish!$F24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$G18*Publish!$A18*30+Publish!$G19*Publish!$A19*31+Publish!$G20*Publish!$A20*30+Publish!$G21*Publish!$A21*31+Publish!$G22*Publish!$A22*31+Publish!$G23*Publish!$A23*30+Publish!$G24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$H18*Publish!$A18*30+Publish!$H19*Publish!$A19*31+Publish!$H20*Publish!$A20*30+Publish!$H21*Publish!$A21*31+Publish!$H22*Publish!$A22*31+Publish!$H23*Publish!$A23*30+Publish!$H24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$I18*Publish!$A18*30+Publish!$I19*Publish!$A19*31+Publish!$I20*Publish!$A20*30+Publish!$I21*Publish!$A21*31+Publish!$I22*Publish!$A22*31+Publish!$I23*Publish!$A23*30+Publish!$I24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$J18*Publish!$A18*30+Publish!$J19*Publish!$A19*31+Publish!$J20*Publish!$A20*30+Publish!$J21*Publish!$A21*31+Publish!$J22*Publish!$A22*31+Publish!$J23*Publish!$A23*30+Publish!$J24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$K18*Publish!$A18*30+Publish!$K19*Publish!$A19*31+Publish!$K20*Publish!$A20*30+Publish!$K21*Publish!$A21*31+Publish!$K22*Publish!$A22*31+Publish!$K23*Publish!$A23*30+Publish!$K24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!#REF!*Publish!$A18*30+Publish!#REF!*Publish!$A19*31+Publish!#REF!*Publish!$A20*30+Publish!#REF!*Publish!$A21*31+Publish!#REF!*Publish!$A22*31+Publish!#REF!*Publish!$A23*30+Publish!#REF!*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$L18*Publish!$A18*30+Publish!$L19*Publish!$A19*31+Publish!$L20*Publish!$A20*30+Publish!$L21*Publish!$A21*31+Publish!$L22*Publish!$A22*31+Publish!$L23*Publish!$A23*30+Publish!$L24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$M18*Publish!$A18*30+Publish!$M19*Publish!$A19*31+Publish!$M20*Publish!$A20*30+Publish!$M21*Publish!$A21*31+Publish!$M22*Publish!$A22*31+Publish!$M23*Publish!$A23*30+Publish!$M24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$P18*Publish!$A18*30+Publish!$P19*Publish!$A19*31+Publish!$P20*Publish!$A20*30+Publish!$P21*Publish!$A21*31+Publish!$P22*Publish!$A22*31+Publish!$P23*Publish!$A23*30+Publish!$P24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$Q18*Publish!$A18*30+Publish!$Q19*Publish!$A19*31+Publish!$Q20*Publish!$A20*30+Publish!$Q21*Publish!$A21*31+Publish!$Q22*Publish!$A22*31+Publish!$Q23*Publish!$A23*30+Publish!$Q24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$R18*Publish!$A18*30+Publish!$R19*Publish!$A19*31+Publish!$R20*Publish!$A20*30+Publish!$R21*Publish!$A21*31+Publish!$R22*Publish!$A22*31+Publish!$R23*Publish!$A23*30+Publish!$R24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$S18*Publish!$A18*30+Publish!$S19*Publish!$A19*31+Publish!$S20*Publish!$A20*30+Publish!$S21*Publish!$A21*31+Publish!$S22*Publish!$A22*31+Publish!$S23*Publish!$A23*30+Publish!$S24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$Z18*Publish!$A18*30+Publish!$Z19*Publish!$A19*31+Publish!$Z20*Publish!$A20*30+Publish!$Z21*Publish!$A21*31+Publish!$Z22*Publish!$A22*31+Publish!$Z23*Publish!$A23*30+Publish!$Z24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$AA18*Publish!$A18*30+Publish!$AA19*Publish!$A19*31+Publish!$AA20*Publish!$A20*30+Publish!$AA21*Publish!$A21*31+Publish!$AA22*Publish!$A22*31+Publish!$AA23*Publish!$A23*30+Publish!$AA24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"NOW()" +"[2]AutoCurve!$U10" +"+A4+1" +"SUM(B4:B34)/28" +"+B36-B38" +"+B46*B44" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"MATCH($A6,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!AO6" +"+[1]Averaging!AQ6" +"L3+M3" +"+[1]Averaging!AS6" +"+[1]Averaging!AU6" +"MATCH($L3,$A$10:$A$302,0)+9" +"MATCH($K4,$A$10:$A$302,0)+9" +"MATCH($K6,$A$10:$A$302,0)+9" +"+D8" +"+J8" +"+[1]TETCO_TRANSCO!E10+K10" +"+[1]TETCO_TRANSCO!F10" +"L10-0.01" +"M10+0.02" +"+[1]Listen!C7" +"+[1]TETCO_TRANSCO!E12+K11" +"-0.05" +"+[1]TETCO_TRANSCO!D13+K14" +"-0.07" +"0.12" +"-0.08" +"[1]IROQZ2!B40" +"E21" +"E10+0.002" +"H17" +"+[1]TETCO_TRANSCO!E37+K38" +"+[1]TETCO_TRANSCO!L110" +"L110-0.02" +"+[1]TETCO_TRANSCO!D158+K160" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"MATCH($A5,$A$10:$A$302,0)+9" +"MATCH($A6,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!AE6" +"SUM(H14:H18)/5" +"+[1]Averaging!AH6" +"+[1]Averaging!AJ6" +"+[1]Averaging!AK6" +"+[1]Averaging!AM6" +"SUM(E14:E18)/5" +"SUM(K26:K30)/5" +"SUM(E26:E30)/5" +"MATCH($C3,$A$10:$A$302,0)+9" +"MATCH($C4,$A$10:$A$302,0)+9" +"MATCH($C5,$A$10:$A$302,0)+9" +"MATCH($C6,$A$10:$A$302,0)+9" +"+D8" +"K10" +"O10+Z10" +"K10" +"V10" +"+[1]CGT_CNG!N10" +"[1]CGT_CNG!E10" +"VLOOKUP(MONTH(A10),tblMthAdj,4,FALSE)" +"VLOOKUP(MONTH(A10),tblMthAdj,3,FALSE)" +"+[1]Listen!C7" +"J12" +"E14" +"E14" +"+[1]CGT_CNG!O20" +"L10" +"E22+F23" +"F31" +"F36-0.0025" +"L36-0.005" +"J37" +"E31+0.035" +"K31+0.0225" +"L31+0.015" +"E38+0.05" +"K38-0.045" +"K43+0.01" +"E50+0.005" +"K50+Y62+AA62" +"E55+Y67+AA67" +"E133+X145" +"L166+Z179" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!C6" +"+[1]Averaging!E6" +"+[1]Averaging!G6" +"+[1]Averaging!I6" +"SUM(G14:G18)/5" +"MATCH($C3,$A$10:$A$302,0)+9" +"MATCH($C4,$A$10:$A$302,0)+9" +"+D8" +"+[1]TETCO_TRANSCO!E10" +"+E10" +"+F10+Q10" +"E10" +"VLOOKUP(MONTH(A10),tblMthAdj,2,FALSE)" +"[1]Tables!E$9" +"(($B10+AA10)/(1-AB10))-($B10+AA10)" +"AC10+AD10+AE10" +"[1]Tables!J$9" +"((B10+L10)/(1-AI10))-(B10+L10)" +"AJ10+AK10" +"[1]Tables!M$9" +"[1]Tables!R$9" +"((B10+Z10)/(1-AW10))-(B10+Z10)" +"+[1]Listen!C7" +"+[1]TETCO_TRANSCO!E12" +"[1]Tables!E$10" +"[1]Tables!J$10" +"[1]Tables!M$10" +"[1]Tables!R$10" +"[1]Tables!E$11" +"[1]Tables!J$11" +"[1]Tables!M$11" +"[1]Tables!R$11" +"[1]Tables!E$12" +"[1]Tables!J$12" +"[1]Tables!M$12" +"[1]Tables!R$12" +"+[1]TETCO_TRANSCO!D14" +"H13" +"[1]Tables!E$13" +"[1]Tables!J$13" +"[1]Tables!M$13" +"[1]Tables!R$13" +"[1]Tables!E$14" +"[1]Tables!J$14" +"[1]Tables!M$14" +"[1]Tables!R$14" +"[1]Tables!E$3" +"[1]Tables!J$3" +"[1]Tables!M$3" +"[1]Tables!R$3" +"[1]Tables!E$4" +"[1]Tables!J$4" +"[1]Tables!M$4" +"[1]Tables!R$4" +"E18+0.32" +"[1]Tables!E$5" +"[1]Tables!J$5" +"[1]Tables!M$5" +"[1]Tables!R$5" +"[1]Tables!E$6" +"[1]Tables!J$6" +"[1]Tables!M$6" +"[1]Tables!R$6" +"[1]Tables!E$7" +"[1]Tables!J$7" +"[1]Tables!M$7" +"[1]Tables!R$7" +"[1]Tables!E$8" +"((B21+AA21)/(1-AB21))-(B21+AA21)" +"[1]Tables!J$8" +"[1]Tables!M$8" +"[1]Tables!R$8" +"+[1]TETCO_TRANSCO!E22" +"+[1]TETCO_TRANSCO!D158" +"+[1]TETCO_TRANSCO!D158" +"(D9 & E9 & F9 & G9 & H9 & I9 & J9 & K9 & L9 & M9 & N9 & O9 & P9 & Q9 & R9 & S9 & T9 & U9 & V9 & W9 & X9 & Y9 & Z9 & AA9 & AB9 & AC9 & AD9 & AE9)" +"ALGO_TENN!E23" +"ALGO_TENN!H23" +"ALGO_TENN!K23" +"ALGO_TENN!N23" +"TETCO_TRANSCO!E23" +"TETCO_TRANSCO!H23" +"TETCO_TRANSCO!K23" +"TETCO_TRANSCO!N23" +"IROQ!E23" +"IROQ!H23" +"IROQ!L23" +"IROQ!O23" +"M10" +"Q10" +"S10" +"Q10" +"(+Listen!$C10*Listen!$A10*30+Listen!$C11*Listen!$A11*31+Listen!$C12*Listen!$A12*31+Listen!$C13*Listen!$A13*28+Listen!$C14*Listen!$A14*31)/(+Listen!$A10*30+Listen!$A11*31+Listen!$A12*31+Listen!$A13*28+Listen!$A14*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*28+Publish!#REF!*Publish!#REF!*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*31+Publish!#REF!*28+Publish!#REF!*31)" +"(+Listen!$C15*Listen!$A15*30+Listen!$C16*Listen!$A16*31+Listen!$C17*Listen!$A17*30+Listen!$C18*Listen!$A18*31+Listen!$C19*Listen!$A19*31+Listen!$C20*Listen!$A20*30+Listen!$C21*Listen!$A21*31)/(+Listen!$A15*30+Listen!$A16*31+Listen!$A17*30+Listen!$A18*31+Listen!$A19*31+Listen!$A20*30+Listen!$A21*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$D10*Publish!$A10*31+Publish!$D11*Publish!$A11*30+Publish!$D12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$E10*Publish!$A10*31+Publish!$E11*Publish!$A11*30+Publish!$E12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$F10*Publish!$A10*31+Publish!$F11*Publish!$A11*30+Publish!$F12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$G10*Publish!$A10*31+Publish!$G11*Publish!$A11*30+Publish!$G12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$H10*Publish!$A10*31+Publish!$H11*Publish!$A11*30+Publish!$H12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$I10*Publish!$A10*31+Publish!$I11*Publish!$A11*30+Publish!$I12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$J10*Publish!$A10*31+Publish!$J11*Publish!$A11*30+Publish!$J12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$K10*Publish!$A10*31+Publish!$K11*Publish!$A11*30+Publish!$K12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!$A10*31+Publish!#REF!*Publish!$A11*30+Publish!#REF!*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$L10*Publish!$A10*31+Publish!$L11*Publish!$A11*30+Publish!$L12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$M10*Publish!$A10*31+Publish!$M11*Publish!$A11*30+Publish!$M12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$P10*Publish!$A10*31+Publish!$P11*Publish!$A11*30+Publish!$P12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$Q10*Publish!$A10*31+Publish!$Q11*Publish!$A11*30+Publish!$Q12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$R10*Publish!$A10*31+Publish!$R11*Publish!$A11*30+Publish!$R12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$S10*Publish!$A10*31+Publish!$S11*Publish!$A11*30+Publish!$S12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$Z10*Publish!$A10*31+Publish!$Z11*Publish!$A11*30+Publish!$Z12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$AA10*Publish!$A10*31+Publish!$AA11*Publish!$A11*30+Publish!$AA12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Listen!$C22*Listen!$A22*30+Listen!$C23*Listen!$A23*31+Listen!$C24*Listen!$A24*31+Listen!$C25*Listen!$A25*28+Listen!$C26*Listen!$A26*31)/(+Listen!$A22*30+Listen!$A23*31+Listen!$A24*31+Listen!$A25*28+Listen!$A26*31)" +"(+Publish!$D13*Publish!$A13*30+Publish!$D14*Publish!$A14*31+Publish!$D15*Publish!$A15*31+Publish!$D16*Publish!$A16*28+Publish!$D17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$E13*Publish!$A13*30+Publish!$E14*Publish!$A14*31+Publish!$E15*Publish!$A15*31+Publish!$E16*Publish!$A16*28+Publish!$E17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$F13*Publish!$A13*30+Publish!$F14*Publish!$A14*31+Publish!$F15*Publish!$A15*31+Publish!$F16*Publish!$A16*28+Publish!$F17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$G13*Publish!$A13*30+Publish!$G14*Publish!$A14*31+Publish!$G15*Publish!$A15*31+Publish!$G16*Publish!$A16*28+Publish!$G17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$H13*Publish!$A13*30+Publish!$H14*Publish!$A14*31+Publish!$H15*Publish!$A15*31+Publish!$H16*Publish!$A16*28+Publish!$H17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$I13*Publish!$A13*30+Publish!$I14*Publish!$A14*31+Publish!$I15*Publish!$A15*31+Publish!$I16*Publish!$A16*28+Publish!$I17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$J13*Publish!$A13*30+Publish!$J14*Publish!$A14*31+Publish!$J15*Publish!$A15*31+Publish!$J16*Publish!$A16*28+Publish!$J17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$K13*Publish!$A13*30+Publish!$K14*Publish!$A14*31+Publish!$K15*Publish!$A15*31+Publish!$K16*Publish!$A16*28+Publish!$K17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!#REF!*Publish!$A13*30+Publish!#REF!*Publish!$A14*31+Publish!#REF!*Publish!$A15*31+Publish!#REF!*Publish!$A16*28+Publish!#REF!*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$L13*Publish!$A13*30+Publish!$L14*Publish!$A14*31+Publish!$L15*Publish!$A15*31+Publish!$L16*Publish!$A16*28+Publish!$L17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$M13*Publish!$A13*30+Publish!$M14*Publish!$A14*31+Publish!$M15*Publish!$A15*31+Publish!$M16*Publish!$A16*28+Publish!$M17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$P13*Publish!$A13*30+Publish!$P14*Publish!$A14*31+Publish!$P15*Publish!$A15*31+Publish!$P16*Publish!$A16*28+Publish!$P17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$Q13*Publish!$A13*30+Publish!$Q14*Publish!$A14*31+Publish!$Q15*Publish!$A15*31+Publish!$Q16*Publish!$A16*28+Publish!$Q17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$R13*Publish!$A13*30+Publish!$R14*Publish!$A14*31+Publish!$R15*Publish!$A15*31+Publish!$R16*Publish!$A16*28+Publish!$R17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$S13*Publish!$A13*30+Publish!$S14*Publish!$A14*31+Publish!$S15*Publish!$A15*31+Publish!$S16*Publish!$A16*28+Publish!$S17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$Z13*Publish!$A13*30+Publish!$Z14*Publish!$A14*31+Publish!$Z15*Publish!$A15*31+Publish!$Z16*Publish!$A16*28+Publish!$Z17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$AA13*Publish!$A13*30+Publish!$AA14*Publish!$A14*31+Publish!$AA15*Publish!$A15*31+Publish!$AA16*Publish!$A16*28+Publish!$AA17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Listen!$C27*Listen!$A27*30+Listen!$C28*Listen!$A28*31+Listen!$C29*Listen!$A29*30+Listen!$C30*Listen!$A30*31+Listen!$C31*Listen!$A31*31+Listen!$C32*Listen!$A32*30+Listen!$C33*Listen!$A33*31)/(+Listen!$A27*30+Listen!$A28*31+Listen!$A29*30+Listen!$A30*31+Listen!$A31*31+Listen!$A32*30+Listen!$A33*31)" +"(+Publish!$D18*Publish!$A18*30+Publish!$D19*Publish!$A19*31+Publish!$D20*Publish!$A20*30+Publish!$D21*Publish!$A21*31+Publish!$D22*Publish!$A22*31+Publish!$D23*Publish!$A23*30+Publish!$D24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$E18*Publish!$A18*30+Publish!$E19*Publish!$A19*31+Publish!$E20*Publish!$A20*30+Publish!$E21*Publish!$A21*31+Publish!$E22*Publish!$A22*31+Publish!$E23*Publish!$A23*30+Publish!$E24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$F18*Publish!$A18*30+Publish!$F19*Publish!$A19*31+Publish!$F20*Publish!$A20*30+Publish!$F21*Publish!$A21*31+Publish!$F22*Publish!$A22*31+Publish!$F23*Publish!$A23*30+Publish!$F24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$G18*Publish!$A18*30+Publish!$G19*Publish!$A19*31+Publish!$G20*Publish!$A20*30+Publish!$G21*Publish!$A21*31+Publish!$G22*Publish!$A22*31+Publish!$G23*Publish!$A23*30+Publish!$G24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$H18*Publish!$A18*30+Publish!$H19*Publish!$A19*31+Publish!$H20*Publish!$A20*30+Publish!$H21*Publish!$A21*31+Publish!$H22*Publish!$A22*31+Publish!$H23*Publish!$A23*30+Publish!$H24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$I18*Publish!$A18*30+Publish!$I19*Publish!$A19*31+Publish!$I20*Publish!$A20*30+Publish!$I21*Publish!$A21*31+Publish!$I22*Publish!$A22*31+Publish!$I23*Publish!$A23*30+Publish!$I24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$J18*Publish!$A18*30+Publish!$J19*Publish!$A19*31+Publish!$J20*Publish!$A20*30+Publish!$J21*Publish!$A21*31+Publish!$J22*Publish!$A22*31+Publish!$J23*Publish!$A23*30+Publish!$J24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$K18*Publish!$A18*30+Publish!$K19*Publish!$A19*31+Publish!$K20*Publish!$A20*30+Publish!$K21*Publish!$A21*31+Publish!$K22*Publish!$A22*31+Publish!$K23*Publish!$A23*30+Publish!$K24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!#REF!*Publish!$A18*30+Publish!#REF!*Publish!$A19*31+Publish!#REF!*Publish!$A20*30+Publish!#REF!*Publish!$A21*31+Publish!#REF!*Publish!$A22*31+Publish!#REF!*Publish!$A23*30+Publish!#REF!*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$L18*Publish!$A18*30+Publish!$L19*Publish!$A19*31+Publish!$L20*Publish!$A20*30+Publish!$L21*Publish!$A21*31+Publish!$L22*Publish!$A22*31+Publish!$L23*Publish!$A23*30+Publish!$L24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$M18*Publish!$A18*30+Publish!$M19*Publish!$A19*31+Publish!$M20*Publish!$A20*30+Publish!$M21*Publish!$A21*31+Publish!$M22*Publish!$A22*31+Publish!$M23*Publish!$A23*30+Publish!$M24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$P18*Publish!$A18*30+Publish!$P19*Publish!$A19*31+Publish!$P20*Publish!$A20*30+Publish!$P21*Publish!$A21*31+Publish!$P22*Publish!$A22*31+Publish!$P23*Publish!$A23*30+Publish!$P24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$Q18*Publish!$A18*30+Publish!$Q19*Publish!$A19*31+Publish!$Q20*Publish!$A20*30+Publish!$Q21*Publish!$A21*31+Publish!$Q22*Publish!$A22*31+Publish!$Q23*Publish!$A23*30+Publish!$Q24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$R18*Publish!$A18*30+Publish!$R19*Publish!$A19*31+Publish!$R20*Publish!$A20*30+Publish!$R21*Publish!$A21*31+Publish!$R22*Publish!$A22*31+Publish!$R23*Publish!$A23*30+Publish!$R24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$S18*Publish!$A18*30+Publish!$S19*Publish!$A19*31+Publish!$S20*Publish!$A20*30+Publish!$S21*Publish!$A21*31+Publish!$S22*Publish!$A22*31+Publish!$S23*Publish!$A23*30+Publish!$S24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$Z18*Publish!$A18*30+Publish!$Z19*Publish!$A19*31+Publish!$Z20*Publish!$A20*30+Publish!$Z21*Publish!$A21*31+Publish!$Z22*Publish!$A22*31+Publish!$Z23*Publish!$A23*30+Publish!$Z24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$AA18*Publish!$A18*30+Publish!$AA19*Publish!$A19*31+Publish!$AA20*Publish!$A20*30+Publish!$AA21*Publish!$A21*31+Publish!$AA22*Publish!$A22*31+Publish!$AA23*Publish!$A23*30+Publish!$AA24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"NOW()" +"[2]AutoCurve!$U10" +"+A4+1" +"SUM(B4:B34)/28" +"+B36-B38" +"+B46*B44" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"MATCH($A6,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!AO6" +"+[1]Averaging!AQ6" +"L3+M3" +"+[1]Averaging!AS6" +"+[1]Averaging!AU6" +"MATCH($L3,$A$10:$A$302,0)+9" +"MATCH($K4,$A$10:$A$302,0)+9" +"MATCH($K6,$A$10:$A$302,0)+9" +"+D8" +"+J8" +"+[1]TETCO_TRANSCO!E10+K10" +"+[1]TETCO_TRANSCO!F10" +"L10-0.01" +"M10+0.02" +"+[1]Listen!C7" +"+[1]TETCO_TRANSCO!E12+K11" +"-0.05" +"+[1]TETCO_TRANSCO!D13+K14" +"-0.07" +"0.12" +"-0.08" +"[1]IROQZ2!B40" +"E21" +"E10+0.002" +"H17" +"+[1]TETCO_TRANSCO!E37+K38" +"+[1]TETCO_TRANSCO!L110" +"L110-0.02" +"+[1]TETCO_TRANSCO!D158+K160" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"MATCH($A5,$A$10:$A$302,0)+9" +"MATCH($A6,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!AE6" +"SUM(H14:H18)/5" +"+[1]Averaging!AH6" +"+[1]Averaging!AJ6" +"+[1]Averaging!AK6" +"+[1]Averaging!AM6" +"SUM(E14:E18)/5" +"SUM(K26:K30)/5" +"SUM(E26:E30)/5" +"MATCH($C3,$A$10:$A$302,0)+9" +"MATCH($C4,$A$10:$A$302,0)+9" +"MATCH($C5,$A$10:$A$302,0)+9" +"MATCH($C6,$A$10:$A$302,0)+9" +"+D8" +"K10" +"O10+Z10" +"K10" +"V10" +"+[1]CGT_CNG!N10" +"[1]CGT_CNG!E10" +"VLOOKUP(MONTH(A10),tblMthAdj,4,FALSE)" +"VLOOKUP(MONTH(A10),tblMthAdj,3,FALSE)" +"+[1]Listen!C7" +"J12" +"E14" +"E14" +"+[1]CGT_CNG!O20" +"L10" +"E22+F23" +"F31" +"F36-0.0025" +"L36-0.005" +"J37" +"E31+0.03" +"K31+0.025" +"L31+0.015" +"E38+0.05" +"K38-0.045" +"E43+0.035" +"K43+0.01" +"E50+0.005" +"K50+Y62+AA62" +"E55+Y67+AA67" +"E133+X145" +"L166+Z179" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!C6" +"+[1]Averaging!E6" +"+[1]Averaging!G6" +"+[1]Averaging!I6" +"SUM(G14:G18)/5" +"MATCH($C3,$A$10:$A$302,0)+9" +"MATCH($C4,$A$10:$A$302,0)+9" +"+D8" +"+[1]TETCO_TRANSCO!E10" +"+E10" +"+F10+Q10" +"E10" +"VLOOKUP(MONTH(A10),tblMthAdj,2,FALSE)" +"[1]Tables!E$9" +"(($B10+AA10)/(1-AB10))-($B10+AA10)" +"AC10+AD10+AE10" +"[1]Tables!J$9" +"((B10+L10)/(1-AI10))-(B10+L10)" +"AJ10+AK10" +"[1]Tables!M$9" +"[1]Tables!R$9" +"((B10+Z10)/(1-AW10))-(B10+Z10)" +"+[1]Listen!C7" +"+[1]TETCO_TRANSCO!E12" +"[1]Tables!E$10" +"[1]Tables!J$10" +"[1]Tables!M$10" +"[1]Tables!R$10" +"[1]Tables!E$11" +"[1]Tables!J$11" +"[1]Tables!M$11" +"[1]Tables!R$11" +"[1]Tables!E$12" +"[1]Tables!J$12" +"[1]Tables!M$12" +"[1]Tables!R$12" +"+[1]TETCO_TRANSCO!D14" +"H13" +"[1]Tables!E$13" +"[1]Tables!J$13" +"[1]Tables!M$13" +"[1]Tables!R$13" +"[1]Tables!E$14" +"[1]Tables!J$14" +"[1]Tables!M$14" +"[1]Tables!R$14" +"[1]Tables!E$3" +"[1]Tables!J$3" +"[1]Tables!M$3" +"[1]Tables!R$3" +"[1]Tables!E$4" +"[1]Tables!J$4" +"[1]Tables!M$4" +"[1]Tables!R$4" +"E18+0.32" +"[1]Tables!E$5" +"[1]Tables!J$5" +"[1]Tables!M$5" +"[1]Tables!R$5" +"[1]Tables!E$6" +"[1]Tables!J$6" +"[1]Tables!M$6" +"[1]Tables!R$6" +"[1]Tables!E$7" +"[1]Tables!J$7" +"[1]Tables!M$7" +"[1]Tables!R$7" +"[1]Tables!E$8" +"((B21+AA21)/(1-AB21))-(B21+AA21)" +"[1]Tables!J$8" +"[1]Tables!M$8" +"[1]Tables!R$8" +"+[1]TETCO_TRANSCO!E22" +"+[1]TETCO_TRANSCO!D158" +"+[1]TETCO_TRANSCO!D158" +"(D9 & E9 & F9 & G9 & H9 & I9 & J9 & K9 & L9 & M9 & N9 & O9 & P9 & Q9 & R9 & S9 & T9 & U9 & V9 & W9 & X9 & Y9 & Z9 & AA9 & AB9 & AC9 & AD9 & AE9)" +"ALGO_TENN!E23" +"ALGO_TENN!H23" +"ALGO_TENN!K23" +"ALGO_TENN!N23" +"TETCO_TRANSCO!E23" +"TETCO_TRANSCO!H23" +"TETCO_TRANSCO!K23" +"TETCO_TRANSCO!N23" +"IROQ!E23" +"IROQ!H23" +"IROQ!L23" +"IROQ!O23" +"M10" +"Q10" +"S10" +"Q10" +"(+Listen!$C10*Listen!$A10*30+Listen!$C11*Listen!$A11*31+Listen!$C12*Listen!$A12*31+Listen!$C13*Listen!$A13*28+Listen!$C14*Listen!$A14*31)/(+Listen!$A10*30+Listen!$A11*31+Listen!$A12*31+Listen!$A13*28+Listen!$A14*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*28+Publish!#REF!*Publish!#REF!*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*31+Publish!#REF!*28+Publish!#REF!*31)" +"(+Listen!$C15*Listen!$A15*30+Listen!$C16*Listen!$A16*31+Listen!$C17*Listen!$A17*30+Listen!$C18*Listen!$A18*31+Listen!$C19*Listen!$A19*31+Listen!$C20*Listen!$A20*30+Listen!$C21*Listen!$A21*31)/(+Listen!$A15*30+Listen!$A16*31+Listen!$A17*30+Listen!$A18*31+Listen!$A19*31+Listen!$A20*30+Listen!$A21*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$D10*Publish!$A10*31+Publish!$D11*Publish!$A11*30+Publish!$D12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$E10*Publish!$A10*31+Publish!$E11*Publish!$A11*30+Publish!$E12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$F10*Publish!$A10*31+Publish!$F11*Publish!$A11*30+Publish!$F12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$G10*Publish!$A10*31+Publish!$G11*Publish!$A11*30+Publish!$G12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$H10*Publish!$A10*31+Publish!$H11*Publish!$A11*30+Publish!$H12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$I10*Publish!$A10*31+Publish!$I11*Publish!$A11*30+Publish!$I12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$J10*Publish!$A10*31+Publish!$J11*Publish!$A11*30+Publish!$J12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$K10*Publish!$A10*31+Publish!$K11*Publish!$A11*30+Publish!$K12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!$A10*31+Publish!#REF!*Publish!$A11*30+Publish!#REF!*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$L10*Publish!$A10*31+Publish!$L11*Publish!$A11*30+Publish!$L12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$M10*Publish!$A10*31+Publish!$M11*Publish!$A11*30+Publish!$M12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$P10*Publish!$A10*31+Publish!$P11*Publish!$A11*30+Publish!$P12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$Q10*Publish!$A10*31+Publish!$Q11*Publish!$A11*30+Publish!$Q12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$R10*Publish!$A10*31+Publish!$R11*Publish!$A11*30+Publish!$R12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$S10*Publish!$A10*31+Publish!$S11*Publish!$A11*30+Publish!$S12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$Z10*Publish!$A10*31+Publish!$Z11*Publish!$A11*30+Publish!$Z12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$AA10*Publish!$A10*31+Publish!$AA11*Publish!$A11*30+Publish!$AA12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Listen!$C22*Listen!$A22*30+Listen!$C23*Listen!$A23*31+Listen!$C24*Listen!$A24*31+Listen!$C25*Listen!$A25*28+Listen!$C26*Listen!$A26*31)/(+Listen!$A22*30+Listen!$A23*31+Listen!$A24*31+Listen!$A25*28+Listen!$A26*31)" +"(+Publish!$D13*Publish!$A13*30+Publish!$D14*Publish!$A14*31+Publish!$D15*Publish!$A15*31+Publish!$D16*Publish!$A16*28+Publish!$D17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$E13*Publish!$A13*30+Publish!$E14*Publish!$A14*31+Publish!$E15*Publish!$A15*31+Publish!$E16*Publish!$A16*28+Publish!$E17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$F13*Publish!$A13*30+Publish!$F14*Publish!$A14*31+Publish!$F15*Publish!$A15*31+Publish!$F16*Publish!$A16*28+Publish!$F17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$G13*Publish!$A13*30+Publish!$G14*Publish!$A14*31+Publish!$G15*Publish!$A15*31+Publish!$G16*Publish!$A16*28+Publish!$G17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$H13*Publish!$A13*30+Publish!$H14*Publish!$A14*31+Publish!$H15*Publish!$A15*31+Publish!$H16*Publish!$A16*28+Publish!$H17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$I13*Publish!$A13*30+Publish!$I14*Publish!$A14*31+Publish!$I15*Publish!$A15*31+Publish!$I16*Publish!$A16*28+Publish!$I17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$J13*Publish!$A13*30+Publish!$J14*Publish!$A14*31+Publish!$J15*Publish!$A15*31+Publish!$J16*Publish!$A16*28+Publish!$J17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$K13*Publish!$A13*30+Publish!$K14*Publish!$A14*31+Publish!$K15*Publish!$A15*31+Publish!$K16*Publish!$A16*28+Publish!$K17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!#REF!*Publish!$A13*30+Publish!#REF!*Publish!$A14*31+Publish!#REF!*Publish!$A15*31+Publish!#REF!*Publish!$A16*28+Publish!#REF!*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$L13*Publish!$A13*30+Publish!$L14*Publish!$A14*31+Publish!$L15*Publish!$A15*31+Publish!$L16*Publish!$A16*28+Publish!$L17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$M13*Publish!$A13*30+Publish!$M14*Publish!$A14*31+Publish!$M15*Publish!$A15*31+Publish!$M16*Publish!$A16*28+Publish!$M17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$P13*Publish!$A13*30+Publish!$P14*Publish!$A14*31+Publish!$P15*Publish!$A15*31+Publish!$P16*Publish!$A16*28+Publish!$P17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$Q13*Publish!$A13*30+Publish!$Q14*Publish!$A14*31+Publish!$Q15*Publish!$A15*31+Publish!$Q16*Publish!$A16*28+Publish!$Q17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$R13*Publish!$A13*30+Publish!$R14*Publish!$A14*31+Publish!$R15*Publish!$A15*31+Publish!$R16*Publish!$A16*28+Publish!$R17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$S13*Publish!$A13*30+Publish!$S14*Publish!$A14*31+Publish!$S15*Publish!$A15*31+Publish!$S16*Publish!$A16*28+Publish!$S17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$Z13*Publish!$A13*30+Publish!$Z14*Publish!$A14*31+Publish!$Z15*Publish!$A15*31+Publish!$Z16*Publish!$A16*28+Publish!$Z17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$AA13*Publish!$A13*30+Publish!$AA14*Publish!$A14*31+Publish!$AA15*Publish!$A15*31+Publish!$AA16*Publish!$A16*28+Publish!$AA17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Listen!$C27*Listen!$A27*30+Listen!$C28*Listen!$A28*31+Listen!$C29*Listen!$A29*30+Listen!$C30*Listen!$A30*31+Listen!$C31*Listen!$A31*31+Listen!$C32*Listen!$A32*30+Listen!$C33*Listen!$A33*31)/(+Listen!$A27*30+Listen!$A28*31+Listen!$A29*30+Listen!$A30*31+Listen!$A31*31+Listen!$A32*30+Listen!$A33*31)" +"(+Publish!$D18*Publish!$A18*30+Publish!$D19*Publish!$A19*31+Publish!$D20*Publish!$A20*30+Publish!$D21*Publish!$A21*31+Publish!$D22*Publish!$A22*31+Publish!$D23*Publish!$A23*30+Publish!$D24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$E18*Publish!$A18*30+Publish!$E19*Publish!$A19*31+Publish!$E20*Publish!$A20*30+Publish!$E21*Publish!$A21*31+Publish!$E22*Publish!$A22*31+Publish!$E23*Publish!$A23*30+Publish!$E24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$F18*Publish!$A18*30+Publish!$F19*Publish!$A19*31+Publish!$F20*Publish!$A20*30+Publish!$F21*Publish!$A21*31+Publish!$F22*Publish!$A22*31+Publish!$F23*Publish!$A23*30+Publish!$F24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$G18*Publish!$A18*30+Publish!$G19*Publish!$A19*31+Publish!$G20*Publish!$A20*30+Publish!$G21*Publish!$A21*31+Publish!$G22*Publish!$A22*31+Publish!$G23*Publish!$A23*30+Publish!$G24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$H18*Publish!$A18*30+Publish!$H19*Publish!$A19*31+Publish!$H20*Publish!$A20*30+Publish!$H21*Publish!$A21*31+Publish!$H22*Publish!$A22*31+Publish!$H23*Publish!$A23*30+Publish!$H24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$I18*Publish!$A18*30+Publish!$I19*Publish!$A19*31+Publish!$I20*Publish!$A20*30+Publish!$I21*Publish!$A21*31+Publish!$I22*Publish!$A22*31+Publish!$I23*Publish!$A23*30+Publish!$I24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$J18*Publish!$A18*30+Publish!$J19*Publish!$A19*31+Publish!$J20*Publish!$A20*30+Publish!$J21*Publish!$A21*31+Publish!$J22*Publish!$A22*31+Publish!$J23*Publish!$A23*30+Publish!$J24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$K18*Publish!$A18*30+Publish!$K19*Publish!$A19*31+Publish!$K20*Publish!$A20*30+Publish!$K21*Publish!$A21*31+Publish!$K22*Publish!$A22*31+Publish!$K23*Publish!$A23*30+Publish!$K24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!#REF!*Publish!$A18*30+Publish!#REF!*Publish!$A19*31+Publish!#REF!*Publish!$A20*30+Publish!#REF!*Publish!$A21*31+Publish!#REF!*Publish!$A22*31+Publish!#REF!*Publish!$A23*30+Publish!#REF!*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$L18*Publish!$A18*30+Publish!$L19*Publish!$A19*31+Publish!$L20*Publish!$A20*30+Publish!$L21*Publish!$A21*31+Publish!$L22*Publish!$A22*31+Publish!$L23*Publish!$A23*30+Publish!$L24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$M18*Publish!$A18*30+Publish!$M19*Publish!$A19*31+Publish!$M20*Publish!$A20*30+Publish!$M21*Publish!$A21*31+Publish!$M22*Publish!$A22*31+Publish!$M23*Publish!$A23*30+Publish!$M24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$P18*Publish!$A18*30+Publish!$P19*Publish!$A19*31+Publish!$P20*Publish!$A20*30+Publish!$P21*Publish!$A21*31+Publish!$P22*Publish!$A22*31+Publish!$P23*Publish!$A23*30+Publish!$P24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$Q18*Publish!$A18*30+Publish!$Q19*Publish!$A19*31+Publish!$Q20*Publish!$A20*30+Publish!$Q21*Publish!$A21*31+Publish!$Q22*Publish!$A22*31+Publish!$Q23*Publish!$A23*30+Publish!$Q24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$R18*Publish!$A18*30+Publish!$R19*Publish!$A19*31+Publish!$R20*Publish!$A20*30+Publish!$R21*Publish!$A21*31+Publish!$R22*Publish!$A22*31+Publish!$R23*Publish!$A23*30+Publish!$R24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$S18*Publish!$A18*30+Publish!$S19*Publish!$A19*31+Publish!$S20*Publish!$A20*30+Publish!$S21*Publish!$A21*31+Publish!$S22*Publish!$A22*31+Publish!$S23*Publish!$A23*30+Publish!$S24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$Z18*Publish!$A18*30+Publish!$Z19*Publish!$A19*31+Publish!$Z20*Publish!$A20*30+Publish!$Z21*Publish!$A21*31+Publish!$Z22*Publish!$A22*31+Publish!$Z23*Publish!$A23*30+Publish!$Z24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$AA18*Publish!$A18*30+Publish!$AA19*Publish!$A19*31+Publish!$AA20*Publish!$A20*30+Publish!$AA21*Publish!$A21*31+Publish!$AA22*Publish!$A22*31+Publish!$AA23*Publish!$A23*30+Publish!$AA24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"NOW()" +"[2]AutoCurve!$U10" +"+A4+1" +"SUM(B4:B34)/28" +"+B36-B38" +"+B46*B44" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"MATCH($A6,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!AO6" +"+[1]Averaging!AQ6" +"L3+M3" +"+[1]Averaging!AS6" +"+[1]Averaging!AU6" +"MATCH($L3,$A$10:$A$302,0)+9" +"MATCH($K4,$A$10:$A$302,0)+9" +"MATCH($K6,$A$10:$A$302,0)+9" +"+D8" +"+J8" +"+[1]TETCO_TRANSCO!E10+K10" +"+[1]TETCO_TRANSCO!F10" +"L10-0.01" +"M10+0.02" +"+[1]Listen!C7" +"+[1]TETCO_TRANSCO!E12+K11" +"-0.05" +"+[1]TETCO_TRANSCO!D13+K14" +"-0.07" +"0.12" +"-0.08" +"[1]IROQZ2!B40" +"E21" +"E10+0.002" +"H17" +"+[1]TETCO_TRANSCO!E37+K38" +"+[1]TETCO_TRANSCO!L110" +"L110-0.02" +"+[1]TETCO_TRANSCO!D158+K160" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"MATCH($A5,$A$10:$A$302,0)+9" +"MATCH($A6,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!AE6" +"SUM(H14:H18)/5" +"+[1]Averaging!AH6" +"+[1]Averaging!AJ6" +"+[1]Averaging!AK6" +"+[1]Averaging!AM6" +"SUM(E14:E18)/5" +"SUM(K26:K30)/5" +"SUM(E26:E30)/5" +"MATCH($C3,$A$10:$A$302,0)+9" +"MATCH($C4,$A$10:$A$302,0)+9" +"MATCH($C5,$A$10:$A$302,0)+9" +"MATCH($C6,$A$10:$A$302,0)+9" +"+D8" +"K10" +"O10+Z10" +"K10" +"V10" +"+[1]CGT_CNG!N10" +"[1]CGT_CNG!E10" +"VLOOKUP(MONTH(A10),tblMthAdj,4,FALSE)" +"VLOOKUP(MONTH(A10),tblMthAdj,3,FALSE)" +"+[1]Listen!C7" +"J12" +"E14" +"E14" +"+[1]CGT_CNG!O20" +"L10" +"E22+F23" +"F31" +"F36-0.0025" +"L36-0.005" +"J37" +"E31+0.04" +"K31+0.025" +"L31+0.015" +"K38+0.03" +"E43+0.035" +"O60-0.02" +"E50+0.005" +"K50+Y62+AA62" +"E55+Y67+AA67" +"E133+X145" +"L166+Z179" +"+D8" +"MATCH($A3,$A$10:$A$302,0)+9" +"MATCH($A4,$A$10:$A$302,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+[1]Averaging!A6" +"E3+F3" +"+[1]Averaging!C6" +"+[1]Averaging!E6" +"+[1]Averaging!G6" +"+[1]Averaging!I6" +"SUM(G14:G18)/5" +"MATCH($C3,$A$10:$A$302,0)+9" +"MATCH($C4,$A$10:$A$302,0)+9" +"+D8" +"+[1]TETCO_TRANSCO!E10" +"+E10" +"+F10+Q10" +"E10" +"VLOOKUP(MONTH(A10),tblMthAdj,2,FALSE)" +"[1]Tables!E$9" +"(($B10+AA10)/(1-AB10))-($B10+AA10)" +"AC10+AD10+AE10" +"[1]Tables!J$9" +"((B10+L10)/(1-AI10))-(B10+L10)" +"AJ10+AK10" +"[1]Tables!M$9" +"[1]Tables!R$9" +"((B10+Z10)/(1-AW10))-(B10+Z10)" +"+[1]Listen!C7" +"+[1]TETCO_TRANSCO!E12" +"[1]Tables!E$10" +"[1]Tables!J$10" +"[1]Tables!M$10" +"[1]Tables!R$10" +"[1]Tables!E$11" +"[1]Tables!J$11" +"[1]Tables!M$11" +"[1]Tables!R$11" +"[1]Tables!E$12" +"[1]Tables!J$12" +"[1]Tables!M$12" +"[1]Tables!R$12" +"+[1]TETCO_TRANSCO!D14" +"H13" +"[1]Tables!E$13" +"[1]Tables!J$13" +"[1]Tables!M$13" +"[1]Tables!R$13" +"[1]Tables!E$14" +"[1]Tables!J$14" +"[1]Tables!M$14" +"[1]Tables!R$14" +"[1]Tables!E$3" +"[1]Tables!J$3" +"[1]Tables!M$3" +"[1]Tables!R$3" +"[1]Tables!E$4" +"[1]Tables!J$4" +"[1]Tables!M$4" +"[1]Tables!R$4" +"E18+0.32" +"[1]Tables!E$5" +"[1]Tables!J$5" +"[1]Tables!M$5" +"[1]Tables!R$5" +"[1]Tables!E$6" +"[1]Tables!J$6" +"[1]Tables!M$6" +"[1]Tables!R$6" +"[1]Tables!E$7" +"[1]Tables!J$7" +"[1]Tables!M$7" +"[1]Tables!R$7" +"[1]Tables!E$8" +"((B21+AA21)/(1-AB21))-(B21+AA21)" +"[1]Tables!J$8" +"[1]Tables!M$8" +"[1]Tables!R$8" +"+[1]TETCO_TRANSCO!E22" +"+[1]TETCO_TRANSCO!D158" +"+[1]TETCO_TRANSCO!D158" +"(D9 & E9 & F9 & G9 & H9 & I9 & J9 & K9 & L9 & M9 & N9 & O9 & P9 & Q9 & R9 & S9 & T9 & U9 & V9 & W9 & X9 & Y9 & Z9 & AA9 & AB9 & AC9 & AD9 & AE9)" +"ALGO_TENN!E23" +"ALGO_TENN!H23" +"ALGO_TENN!K23" +"ALGO_TENN!N23" +"TETCO_TRANSCO!E23" +"TETCO_TRANSCO!H23" +"TETCO_TRANSCO!K23" +"TETCO_TRANSCO!N23" +"IROQ!E23" +"IROQ!H23" +"IROQ!L23" +"IROQ!O23" +"M10" +"Q10" +"S10" +"Q10" +"(+Listen!$C10*Listen!$A10*30+Listen!$C11*Listen!$A11*31+Listen!$C12*Listen!$A12*31+Listen!$C13*Listen!$A13*28+Listen!$C14*Listen!$A14*31)/(+Listen!$A10*30+Listen!$A11*31+Listen!$A12*31+Listen!$A13*28+Listen!$A14*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*28+Publish!#REF!*Publish!#REF!*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*31+Publish!#REF!*28+Publish!#REF!*31)" +"(+Listen!$C15*Listen!$A15*30+Listen!$C16*Listen!$A16*31+Listen!$C17*Listen!$A17*30+Listen!$C18*Listen!$A18*31+Listen!$C19*Listen!$A19*31+Listen!$C20*Listen!$A20*30+Listen!$C21*Listen!$A21*31)/(+Listen!$A15*30+Listen!$A16*31+Listen!$A17*30+Listen!$A18*31+Listen!$A19*31+Listen!$A20*30+Listen!$A21*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$D10*Publish!$A10*31+Publish!$D11*Publish!$A11*30+Publish!$D12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$E10*Publish!$A10*31+Publish!$E11*Publish!$A11*30+Publish!$E12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$F10*Publish!$A10*31+Publish!$F11*Publish!$A11*30+Publish!$F12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$G10*Publish!$A10*31+Publish!$G11*Publish!$A11*30+Publish!$G12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$H10*Publish!$A10*31+Publish!$H11*Publish!$A11*30+Publish!$H12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$I10*Publish!$A10*31+Publish!$I11*Publish!$A11*30+Publish!$I12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$J10*Publish!$A10*31+Publish!$J11*Publish!$A11*30+Publish!$J12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$K10*Publish!$A10*31+Publish!$K11*Publish!$A11*30+Publish!$K12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!$A10*31+Publish!#REF!*Publish!$A11*30+Publish!#REF!*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$L10*Publish!$A10*31+Publish!$L11*Publish!$A11*30+Publish!$L12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$M10*Publish!$A10*31+Publish!$M11*Publish!$A11*30+Publish!$M12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$P10*Publish!$A10*31+Publish!$P11*Publish!$A11*30+Publish!$P12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$Q10*Publish!$A10*31+Publish!$Q11*Publish!$A11*30+Publish!$Q12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$R10*Publish!$A10*31+Publish!$R11*Publish!$A11*30+Publish!$R12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$S10*Publish!$A10*31+Publish!$S11*Publish!$A11*30+Publish!$S12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$Z10*Publish!$A10*31+Publish!$Z11*Publish!$A11*30+Publish!$Z12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!#REF!*Publish!#REF!*30+Publish!#REF!*Publish!#REF!*31+Publish!$AA10*Publish!$A10*31+Publish!$AA11*Publish!$A11*30+Publish!$AA12*Publish!$A12*31)/(+Publish!#REF!*30+Publish!#REF!*31+Publish!#REF!*30+Publish!#REF!*31+Publish!$A10*31+Publish!$A11*30+Publish!$A12*31)" +"(+Listen!$C22*Listen!$A22*30+Listen!$C23*Listen!$A23*31+Listen!$C24*Listen!$A24*31+Listen!$C25*Listen!$A25*28+Listen!$C26*Listen!$A26*31)/(+Listen!$A22*30+Listen!$A23*31+Listen!$A24*31+Listen!$A25*28+Listen!$A26*31)" +"(+Publish!$D13*Publish!$A13*30+Publish!$D14*Publish!$A14*31+Publish!$D15*Publish!$A15*31+Publish!$D16*Publish!$A16*28+Publish!$D17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$E13*Publish!$A13*30+Publish!$E14*Publish!$A14*31+Publish!$E15*Publish!$A15*31+Publish!$E16*Publish!$A16*28+Publish!$E17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$F13*Publish!$A13*30+Publish!$F14*Publish!$A14*31+Publish!$F15*Publish!$A15*31+Publish!$F16*Publish!$A16*28+Publish!$F17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$G13*Publish!$A13*30+Publish!$G14*Publish!$A14*31+Publish!$G15*Publish!$A15*31+Publish!$G16*Publish!$A16*28+Publish!$G17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$H13*Publish!$A13*30+Publish!$H14*Publish!$A14*31+Publish!$H15*Publish!$A15*31+Publish!$H16*Publish!$A16*28+Publish!$H17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$I13*Publish!$A13*30+Publish!$I14*Publish!$A14*31+Publish!$I15*Publish!$A15*31+Publish!$I16*Publish!$A16*28+Publish!$I17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$J13*Publish!$A13*30+Publish!$J14*Publish!$A14*31+Publish!$J15*Publish!$A15*31+Publish!$J16*Publish!$A16*28+Publish!$J17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$K13*Publish!$A13*30+Publish!$K14*Publish!$A14*31+Publish!$K15*Publish!$A15*31+Publish!$K16*Publish!$A16*28+Publish!$K17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!#REF!*Publish!$A13*30+Publish!#REF!*Publish!$A14*31+Publish!#REF!*Publish!$A15*31+Publish!#REF!*Publish!$A16*28+Publish!#REF!*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$L13*Publish!$A13*30+Publish!$L14*Publish!$A14*31+Publish!$L15*Publish!$A15*31+Publish!$L16*Publish!$A16*28+Publish!$L17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$M13*Publish!$A13*30+Publish!$M14*Publish!$A14*31+Publish!$M15*Publish!$A15*31+Publish!$M16*Publish!$A16*28+Publish!$M17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$P13*Publish!$A13*30+Publish!$P14*Publish!$A14*31+Publish!$P15*Publish!$A15*31+Publish!$P16*Publish!$A16*28+Publish!$P17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$Q13*Publish!$A13*30+Publish!$Q14*Publish!$A14*31+Publish!$Q15*Publish!$A15*31+Publish!$Q16*Publish!$A16*28+Publish!$Q17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$R13*Publish!$A13*30+Publish!$R14*Publish!$A14*31+Publish!$R15*Publish!$A15*31+Publish!$R16*Publish!$A16*28+Publish!$R17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$S13*Publish!$A13*30+Publish!$S14*Publish!$A14*31+Publish!$S15*Publish!$A15*31+Publish!$S16*Publish!$A16*28+Publish!$S17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$Z13*Publish!$A13*30+Publish!$Z14*Publish!$A14*31+Publish!$Z15*Publish!$A15*31+Publish!$Z16*Publish!$A16*28+Publish!$Z17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Publish!$AA13*Publish!$A13*30+Publish!$AA14*Publish!$A14*31+Publish!$AA15*Publish!$A15*31+Publish!$AA16*Publish!$A16*28+Publish!$AA17*Publish!$A17*31)/(+Publish!$A13*30+Publish!$A14*31+Publish!$A15*31+Publish!$A16*28+Publish!$A17*31)" +"(+Listen!$C27*Listen!$A27*30+Listen!$C28*Listen!$A28*31+Listen!$C29*Listen!$A29*30+Listen!$C30*Listen!$A30*31+Listen!$C31*Listen!$A31*31+Listen!$C32*Listen!$A32*30+Listen!$C33*Listen!$A33*31)/(+Listen!$A27*30+Listen!$A28*31+Listen!$A29*30+Listen!$A30*31+Listen!$A31*31+Listen!$A32*30+Listen!$A33*31)" +"(+Publish!$D18*Publish!$A18*30+Publish!$D19*Publish!$A19*31+Publish!$D20*Publish!$A20*30+Publish!$D21*Publish!$A21*31+Publish!$D22*Publish!$A22*31+Publish!$D23*Publish!$A23*30+Publish!$D24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$E18*Publish!$A18*30+Publish!$E19*Publish!$A19*31+Publish!$E20*Publish!$A20*30+Publish!$E21*Publish!$A21*31+Publish!$E22*Publish!$A22*31+Publish!$E23*Publish!$A23*30+Publish!$E24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$F18*Publish!$A18*30+Publish!$F19*Publish!$A19*31+Publish!$F20*Publish!$A20*30+Publish!$F21*Publish!$A21*31+Publish!$F22*Publish!$A22*31+Publish!$F23*Publish!$A23*30+Publish!$F24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$G18*Publish!$A18*30+Publish!$G19*Publish!$A19*31+Publish!$G20*Publish!$A20*30+Publish!$G21*Publish!$A21*31+Publish!$G22*Publish!$A22*31+Publish!$G23*Publish!$A23*30+Publish!$G24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$H18*Publish!$A18*30+Publish!$H19*Publish!$A19*31+Publish!$H20*Publish!$A20*30+Publish!$H21*Publish!$A21*31+Publish!$H22*Publish!$A22*31+Publish!$H23*Publish!$A23*30+Publish!$H24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$I18*Publish!$A18*30+Publish!$I19*Publish!$A19*31+Publish!$I20*Publish!$A20*30+Publish!$I21*Publish!$A21*31+Publish!$I22*Publish!$A22*31+Publish!$I23*Publish!$A23*30+Publish!$I24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$J18*Publish!$A18*30+Publish!$J19*Publish!$A19*31+Publish!$J20*Publish!$A20*30+Publish!$J21*Publish!$A21*31+Publish!$J22*Publish!$A22*31+Publish!$J23*Publish!$A23*30+Publish!$J24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$K18*Publish!$A18*30+Publish!$K19*Publish!$A19*31+Publish!$K20*Publish!$A20*30+Publish!$K21*Publish!$A21*31+Publish!$K22*Publish!$A22*31+Publish!$K23*Publish!$A23*30+Publish!$K24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!#REF!*Publish!$A18*30+Publish!#REF!*Publish!$A19*31+Publish!#REF!*Publish!$A20*30+Publish!#REF!*Publish!$A21*31+Publish!#REF!*Publish!$A22*31+Publish!#REF!*Publish!$A23*30+Publish!#REF!*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$L18*Publish!$A18*30+Publish!$L19*Publish!$A19*31+Publish!$L20*Publish!$A20*30+Publish!$L21*Publish!$A21*31+Publish!$L22*Publish!$A22*31+Publish!$L23*Publish!$A23*30+Publish!$L24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$M18*Publish!$A18*30+Publish!$M19*Publish!$A19*31+Publish!$M20*Publish!$A20*30+Publish!$M21*Publish!$A21*31+Publish!$M22*Publish!$A22*31+Publish!$M23*Publish!$A23*30+Publish!$M24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$P18*Publish!$A18*30+Publish!$P19*Publish!$A19*31+Publish!$P20*Publish!$A20*30+Publish!$P21*Publish!$A21*31+Publish!$P22*Publish!$A22*31+Publish!$P23*Publish!$A23*30+Publish!$P24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$Q18*Publish!$A18*30+Publish!$Q19*Publish!$A19*31+Publish!$Q20*Publish!$A20*30+Publish!$Q21*Publish!$A21*31+Publish!$Q22*Publish!$A22*31+Publish!$Q23*Publish!$A23*30+Publish!$Q24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$R18*Publish!$A18*30+Publish!$R19*Publish!$A19*31+Publish!$R20*Publish!$A20*30+Publish!$R21*Publish!$A21*31+Publish!$R22*Publish!$A22*31+Publish!$R23*Publish!$A23*30+Publish!$R24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$S18*Publish!$A18*30+Publish!$S19*Publish!$A19*31+Publish!$S20*Publish!$A20*30+Publish!$S21*Publish!$A21*31+Publish!$S22*Publish!$A22*31+Publish!$S23*Publish!$A23*30+Publish!$S24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$Z18*Publish!$A18*30+Publish!$Z19*Publish!$A19*31+Publish!$Z20*Publish!$A20*30+Publish!$Z21*Publish!$A21*31+Publish!$Z22*Publish!$A22*31+Publish!$Z23*Publish!$A23*30+Publish!$Z24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"(+Publish!$AA18*Publish!$A18*30+Publish!$AA19*Publish!$A19*31+Publish!$AA20*Publish!$A20*30+Publish!$AA21*Publish!$A21*31+Publish!$AA22*Publish!$A22*31+Publish!$AA23*Publish!$A23*30+Publish!$AA24*Publish!$A24*31)/(+Publish!$A18*30+Publish!$A19*31+Publish!$A20*30+Publish!$A21*31+Publish!$A22*31+Publish!$A23*30+Publish!$A24*31)" +"D7+1" +"+D64" +"SUM(D9:AH9)/AC$7" +"+D69-D9" +"+D76-D9" +"+D77-D9" +"+D78-D9" +"+D88-D9" +"+G92-G9" +"SUM(D16:AH16)/Y$7" +"+D80-D9" +"+D85-D9" +"+D68-D9" +"+D70-D9" +"SUM(D23:AH23)/X$7" +"+D65-D9" +"SUM(D24:AH24)/Z$7" +"+D79-D9" +"+G89-G9" +"+D71-D9" +"+D66-D9" +"+D81-D9" +"+D82-D9" +"+D74-D9" +"+D75-D9" +"+D67-D9" +"+D72-D9" +"+D83-D9" +"+D84-D9" +"+D90-D9" +"+D93-D9" +"+D73-D9" +"+D86-D9" +"+D87-D9" +"+D91-D9" +"+D94-D9" +"+D95-D9" +"+D96-D9" +"+D97-D9" +"+D98-D9" +"+D99-D9" +"+D100-D9" +"+D101-D9" +"1/((1+E9/2)^(2*(C9-TODAY()+1)/365.25))" +"B3-C3" +"SUM(B7:B18)" +"SUM(B7:B18)" +"SUM(B7:B18)" +"AVERAGE(F4:F8)" +"AVERAGE(F13:F23)" +"B42/B41" +"$B$34*(1-$B$42)/12+(B47/$B$41)*$B$42*$B$34" +"IF(B51>B50,(B51-B50),0)" +"IF(B510,F4-E4,0)" +"MONTH(B4)" +"YEAR(B4)" +"MAX(AU6:AU25)" +"PERCENTILE(AU6:AU25,0.9)" +"L6/20" +"AS6/$AP$18" +"PERCENTILE(AU7:AU26,0.8)" +"BB6/$AP$6" +"MAX(BD6:BD25)" +"PERCENTILE(AU8:AU27,0.7)" +"PERCENTILE(BD6:BD25,0.75)" +"PERCENTILE(AU9:AU28,0.6)" +"PERCENTILE(BD6:BD25,0.5)" +"PERCENTILE(AU10:AU29,0.5)" +"PERCENTILE(BD6:BD25,0.25)" +"MIN(AU6:AU25)" +"MIN(BD6:BD25)" +"AO23/20" +"BB27/$AP$7" +"BB48/$AP$8" +"BB69/$AP$9" +"AO83/5" +"BB90/$AP$10" +"BB111/$AP$11" +"BB132/$AP$12" +"BB153/$AP$13" +"BB174/$AP$14" +"BB195/$AP$15" +"BB216/$AP$16" +"BB237/$AP$17" +"AO401/20-AO83/20+AO83/5" +"AO401/20" +"ROUND(B5*0.01561,0)" +"SUM(B5:C5)" +"ROUND(B5*0.01561,0)" +"SUM(B5:C5)" +"TODAY()" +"SQRT((E7^2*F42+E8^2*(F73-F42))/F73)" +"SQRT(1-K8^2)" +"(E13-$D$4)/365.25" +"$E$6*EXP(-0.5*$E$7^2*F13+$E$7*AB13*SQRT(F13))" +"$H$6" +"MIN(SQRT(($E$7^2*($F$43-F13)+$E$8^2*($F$73-$F$43))/($F$73-F13)),$E$8)" +"$H$7" +"MIN($K$8*$E$8*SQRT($F$73-$F$57)/(N13*SQRT($F$73-F13)),$K$8)" +"$H$9*(H13*(J13-$H$6)+H13*N13*O13*P13*SQRT($F$73-F13))" +"$H$9*((J13-$H$6)+N13*O13*P13*SQRT($F$73-F13))" +"$H$9*H13" +"SUM(AC13:AN13)-6" +"RAND()" +"H13*EXP(-0.5*$E$7^2*(F14-F13)+$E$7*AB14*SQRT(F14-F13))" +"LN(H14/H13)" +"J14-J13" +"CORREL(I14:$I$73,K14:$K$73)" +"U13*(H14-H13)+V13*(J14-J13)" +"$H$9*(H14-H13)*(J14-J13)" +"S14-W14" +"H42*EXP(-0.5*$E$8^2*(F43-F42)+$E$8*AB43*SQRT(F43-F42))" +"J56+AP57*$H$7/SQRT(COUNT($E$57:$E$73))" +"SQRT(MAX(O56^2-$H$7^2/COUNT($E$57:$E$730),0))" +"AB57*$K$8+AQ57*$K$9" +"$E$8" +"$K$8" +"SUM(B7:B18)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"SUM(B4:B17)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"SUM(F4:Q4)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"+B7*0.01561" +"SUM(B7:C7)" +"SUM(B7:B18)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15*$B$10" +"ROUND(E15+C15,0)" +"ROUND(F15+D15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15*$B$10" +"ROUND(E15+C15,0)" +"ROUND(F15+D15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15*$B$10" +"ROUND(E15+C15,0)" +"ROUND(F15+D15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15*$B$10" +"ROUND(E15+C15,0)" +"ROUND(F15+D15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15*$B$10" +"ROUND(E15+C15,0)" +"ROUND(F15+D15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"ROUND(G15/(1+$B$10),0)" +"ROUND(C15*$B$10,0)" +"D15*$B$10" +"ROUND(F15+D15,0)" +"G15/31" +"ROUND(K15,0)" +"L15*31" +"G16/28" +"L16*28" +"C18/30" +"L18*30" +"C19/31" +"G25/30" +"SUM(C15:C26)" +"SUM(M15:M27)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15*$B$10" +"ROUND(E15+C15,0)" +"ROUND(F15+D15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(Q1,O1:P12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$R$1,""Start Month"","""")" +"ROUND(I15/(1+$B$10),0)" +"C15*$B$10" +"ROUND(D15*$B$10,0)" +"ROUND(E15+C15,0)" +"K15/31" +"ROUND(L15,0)" +"M15*31" +"K16/28" +"M16*28" +"K18/30" +"M18*30" +"SUM(N15:N26)" +"SUM(C15:C26)" +"SUM(I15:I27)" +"N27-I28" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15*$B$10" +"ROUND(E15+C15,0)" +"ROUND(F15+D15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15*$B$10" +"ROUND(E15+C15,0)" +"ROUND(F15+D15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"ROUND(G15/(1+$B$10),0)" +"ROUND(C15*$B$10,0)" +"D15*$B$10" +"ROUND(F15+D15,0)" +"G15/31" +"ROUND(K15,0)" +"L15*31" +"G16/28" +"L16*28" +"G18/30" +"L18*30" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15*$B$10" +"ROUND(E15+C15,0)" +"ROUND(F15+D15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15*$B$10" +"ROUND(E15+C15,0)" +"ROUND(F15+D15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15*$B$10" +"ROUND(E15+C15,0)" +"ROUND(F15+D15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"SUM(B4:B17)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15+D15" +"ROUND(E15*$B$10,2)" +"ROUND(E15+F15,0)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"ROUND(C15*$B$10,0)" +"ROUND(I15-(I15/1.01561),0)" +"ROUND((E15+C15)/31,0)*31" +"SUM(C15:C26)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15*$B$10" +"ROUND(D15*0.01561,0)" +"ROUND(E15+C15,0)" +"ROUND((D15+F15)/31,0)*31" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"ROUND(C15*$B$10,0)" +"ROUND(I15-(I15/1.01561),0)" +"ROUND((E15+C15)/31,0)*31" +"SUM(C15:C26)" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15*$B$10" +"ROUND(D15*$B$10,0)" +"ROUND(E15+C15,0)" +"ROUND((D15+F15)/31,0)*31" +"ROUND((D16+F16)/28,0)*28" +"ROUND((D18+F18)/30,0)*30" +"SUM(C15:C26)" +"MONTH(B6)" +"VLOOKUP(P1,N1:O12,2,0)" +"ROUND((B7-B6)/(365/12),0)" +"IF(B15=$Q$1,""Start Month"","""")" +"C15*$B$10" +"ROUND(E15+C15,0)" +"ROUND(F15+D15,0)" +"SUM(C15:C26)" +"SUM(E11:E22)" +"IF(D7=AJ7,TRUE,IF(D7="""",""""))" +"N(E7)" +"SUM(AI8:AI40)" +"AI41" +"+('SUM-USD'!B9+'SUM-USD'!B11)/1000" +"+B5-C5" +"+('SUM-USD'!C9+'SUM-USD'!C11)/1000" +"+('SUM-USD'!D9+'SUM-USD'!D11)/1000" +"+('SUM-USD'!E9+'SUM-USD'!E11)/1000-12513" +"+('SUM-USD'!F9+'SUM-USD'!F11+'SUM-USD'!F10)/1000" +"+E5+B5+H5+K5+O5" +"+T5" +"+('SUM-USD'!B16+'SUM-USD'!B17)/1000" +"+('SUM-USD'!C16+'SUM-USD'!C17)/1000" +"+('SUM-USD'!D16+'SUM-USD'!D17)/1000" +"+('SUM-USD'!E16+'SUM-USD'!E17)/1000" +"+('SUM-USD'!F16+'SUM-USD'!F17)/1000" +"+'SUM-USD'!B10/1000" +"+'SUM-USD'!C10/1000" +"+'SUM-USD'!D10/1000" +"+'SUM-USD'!E10/1000+12513" +"+C5+C6" +"+'SUM-USD'!B15/1000" +"+'SUM-USD'!C15/1000" +"+'SUM-USD'!D15/1000" +"+'SUM-USD'!E15/1000" +"+'SUM-USD'!F15/1000" +"+'SUM-USD'!E14/1000" +"+'SUM-USD'!F14/1000" +"+C8+C7" +"+'SUM-USD'!E32/1000" +"+'SUM-USD'!F32/1000" +"+C19" +"+'SUM-USD'!B33/1000" +"+'SUM-USD'!C33/1000" +"+'SUM-USD'!D33/1000" +"+'SUM-USD'!E33/1000" +"+'SUM-USD'!F33/1000" +"+SUM(B9:B14)" +"SUM(D9:D14)" +"+'[9]Orig Sched'!$O$181" +"+'[11]Orig Sched'!$O$181-'[11]Orig Sched'!$O$127" +"+'[12]Orig Sched'!$O$183/1000" +"+'[16]Orig Sched'!$O$239/1000" +"+'SUM-USD'!F40/1000" +"+[8]Input!$Q$22/'SUM-USD'!B3/1000" +"-C18" +"+C18+C17" +"+[9]SpotRates!$F$36" +"+[11]SpotRates!$F$36" +"+[12]SpotRates!$F$36" +"+[16]SpotRates!$F$36" +"+[17]SpotRates!$F$36" +"+[1]SpotRates!$F$36" +"+[2]SpotRates!$F$36" +"+[3]SpotRates!$F$36" +"+[4]SpotRates!$F$36" +"+[5]SpotRates!$F$36" +"+[6]SpotRates!$F$36" +"+[7]SpotRates!$F$36" +"+'SUM - C$'!O17/'SUM-USD'!O19" +"+'SUM - C$'!B4" +"+A7" +"+'SUM - C$'!B7/'SUM-USD'!B$3" +"SUM(B9:N9)" +"+SUM(B9:D9)" +"+SUM(E9:G9)" +"+SUM(H9:J9)" +"+SUM(K9:M9)" +"SUM(Q9:U9)" +"SUM(B9:B18)" +"+B23-[9]Report!$AE$56" +"+C23-SUM(C9:C12)" +"SUM(Q25:T25)" +"+B25-[8]Lavo!$P$31" +"+C25-SUM(C14:C18)" +"+O25+O23-O19" +"+B25+B23" +"+(('SUM - C$'!E29)/'SUM-USD'!E$3)+('SUM - C$'!E30/'SUM-USD'!E3)-'SUM-USD'!E32" +"+'[16]PL by Trader'!$E$55" +"SUM(B31:B35)" +"+B36-B19" +"+B36-B33" +"SUM(E33:E37)" +"+'[9]Orig Sched'!$O$183" +"+'[11]Orig Sched'!$O$183" +"+'[12]Orig Sched'!$O$183" +"+'[16]Orig Sched'!$O$239" +"+'[17]Orig Sched'!$O$239" +"+B40+B39" +"+'Recon to Houston'!W15*1000" +"+O43-O36-O40" +"+A5" +"+[9]Report!$G$56" +"+[11]Report!$G$56" +"+[12]Report!$G$56" +"+[16]Report!$G$56" +"+[17]Report!$G$56" +"SUM(B7:N7)" +"+SUM(B7:D7)" +"+SUM(E7:G7)" +"+SUM(H7:J7)" +"+SUM(K7:M7)" +"SUM(Q7:U7)" +"+[9]Report!$M$56" +"+[11]Report!$M$56" +"+[12]Report!$M$56" +"+[16]Report!$M$56" +"+[17]Report!$M$56" +"+[9]Report!$S$56" +"+[11]Report!$S$56" +"+[12]Report!$S$56" +"+[16]Report!$S$56" +"+[17]Report!$S$56" +"+[9]Report!$AA$56" +"+[11]Report!$AA$56" +"+[12]Report!$AA$56" +"+[16]Report!$AA$56" +"+[17]Report!$AA$56" +"+[8]Lavo!$I$18" +"+[10]Lavo!$I$18" +"+[13]Lavo!$I$18" +"+[15]Lavo!$I$18" +"+[18]Lavo!$I$18" +"+[8]Lavo!$I$38" +"+[10]Lavo!$I$38" +"+[13]Lavo!$I$38" +"+[15]Lavo!$I$38" +"+[18]Lavo!$I$38" +"+[8]Lavo!$I$50" +"+[10]Lavo!$I$50" +"+[13]Lavo!$I$50" +"+[15]Lavo!$I$50" +"+[18]Lavo!$I$50" +"+[8]Lavo!$I$54" +"+[10]Lavo!$I$54" +"+[13]Lavo!$I$54" +"+[15]Lavo!$I$54" +"+[18]Lavo!$I$54" +"+[8]Lavo!$I$56" +"+[10]Lavo!$I$56" +"+[13]Lavo!$I$56" +"+[15]Lavo!$I$56" +"+[18]Lavo!$I$56" +"SUM(B7:B16)" +"+[9]Report!$AC$56" +"+[11]Report!$AC$56" +"+[12]Report!$AC$56" +"+[16]Report!$AC$56" +"+[17]Report!$AC$56" +"+B21-SUM(B7:B10)" +"+[8]Lavo!$I$63" +"+[10]Lavo!$I$63" +"+[13]Lavo!$I$63" +"+[15]Lavo!$I$63" +"+[18]Lavo!$I$63" +"SUM(Q23:T23)" +"+B23-SUM(B12:B16)" +"+B23+B21" +"+B7+B9+B15+B14" +"+E7+E9+E15+E14+E8-E30" +"+F7+F9+F15+F14+F8" +"+B8" +"+B10+B16" +"+B12" +"SUM(B29:B33)" +"+B34-B17" +"+B34-B31" +"SUM(E31:E35)" +"+'[9]Orig Sched'!$Q$183" +"+'[11]Orig Sched'!$Q$183" +"+'[12]Orig Sched'!$Q$183" +"+'[14]Orig Sched'!$Q$183" +"+'[17]Orig Sched'!$Q$239" +"+B38+B37" +"E3-H3" +"G2-F2" +"SUM(C2:C6)" +"C2-B2" +"VLOOKUP(A2,'Nov-Mar settle'!B:C,2,0)" +"MONTH(A2)" +"AVERAGE(B11:B15)" +"AVERAGE(B17:B23)" +"AVERAGE(B12:B16)" +"AVERAGE(B18:B24)" +"VLOOKUP($A2,'GD raw data'!$A:$M,VLOOKUP(B$1,'GD raw data'!$N:$O,2,0),0)" +"C2-B2" +"A2+1" +"YEAR(A2)" +"MONTH(A2)" +"B1" +"CONCATENATE(L2,M2)" +"C1" +"O2+1" +"D1" +"E1" +"F1" +"G1" +"H1" +"I1" +"J1" +"K1" +"AVERAGE(B3:F3)" +"AVERAGE(B3:F3)" +"E4+F4" +"C3+1" +"Data!A60" +"Data!AB62" +"TODAY()" +"VLOOKUP(DATE(YEAR($O3)-7,MONTH($O3),DAY($O3)-3),$AM$62:$AU$113,9)" +"VLOOKUP(DATE(YEAR($O3)-7,MONTH($O3),DAY($O3)-3),$AM$62:$AU$113,8)" +"VLOOKUP(DATE(YEAR($O3)-6,MONTH($O3),DAY($O3)+5),$AM$95:$AV$113,9)" +"IF(I7>0,AVERAGE(C7:I7),AVERAGE(B7:H7))" +"IF(I7>0,I7-H7,"" "")" +"IF(I7>0,I7-J7,"" "")" +"I7" +"U7" +"894+29" +"M7+J63" +"1735+20" +"Z7+U63" +"441+8" +"3070+57" +"C7-B58" +"F7-D58" +"IF(I62<10000000,AVERAGE(C62:I62),AVERAGE(B62:H62))" +"IF(I62<1000000,I62-J62,"" "")" +"P7-O58" +"IF(T62<10000000,T62-U62,"" "")" +"C8-C7" +"H7-H8" +"IF(I8>0,I8-I7,"" "")" +"P8-P7" +"IF(V8>0,V8-V7,"" "")" +"$A11" +"$A11" +"SUM(B4:B164)" +"SUM(F4:F166)" +"'Contract Exposure '!C4" +"5+A4" +"2+B32" +"1+B15" +"SUM(D15:D22)" +"D23/7.5" +"D23/D35" +"1+B44" +"D35/D46" +"1+B68" +"D57/D70" +"SUM(F73:F79)" +"5+A4" +"1+B33" +"1+B16" +"SUM(D16:D23)" +"D24/7.5" +"D24/D35" +"1+B57" +"D46/D59" +"SUM(F62:F68)" +"DAY(EOMONTH(A2,0))" +"C2*D2" +"B2*E2" +"H2*D2" +"I2*G2" +"F2+J2" +"E2+I2" +"K2*M2" +"L2*M2" +"SUM(N2:N18)" +"SUM(N2:N13)/SUM(O2:O13)" +"N19/O19" +"5+A4" +"2+B32" +"1+B15" +"SUM(D15:D22)" +"D23/7.5" +"D23/D35" +"1+B56" +"D47/D58" +"1+B80" +"D69/D82" +"SUM(F85:F91)" +"5+A4" +"2+B32" +"1+B15" +"SUM(D15:D22)" +"D23/7.5" +"D23/D35" +"1+B68" +"D59/D70" +"1+B92" +"D81/D94" +"SUM(F97:F103)" +"5+A4" +"1+B33" +"1+B16" +"SUM(D16:D23)" +"D24/7.5" +"D24/D35" +"2+B44" +"D35/D47" +"1+B104" +"D93/D106" +"SUM(F109:F115)" +"+C10*D10" +"SUM(C10:C31)" +"+F33/E33" +"+SUM(C10:C31)" +"+SUM(F10:F32)" +"+C10*D10" +"SUM(C10:C29)" +"+F31/E31" +"+SUM(C10:C29)" +"+SUM(F10:F29)" +"+C10*D10" +"SUM(C10:C15)" +"+F17/E17" +"SUM(C10:C15)" +"SUM(F10:F15)" +"+C10*D10" +"SUM(C10:C14)" +"+F16/E16" +"+SUM(C10:C14)" +"+SUM(F10:F14)" +"+C10*D10" +"SUM(C10:C11)" +"+F13/E13" +"+SUM(C10:C12)" +"+SUM(F10:F12)" +"+C10*D10" +"SUM(C10:C28)" +"+F30/E30" +"SUM(C10:C28)" +"SUM(F10:F28)" +"+C10*D10" +"SUM(C10:C18)" +"+F20/E20" +"SUM(C10:C18)" +"SUM(F10:F18)" +"+C10*D10" +"SUM(C10:C17)" +"+F19/E19" +"+SUM(C10:C17)" +"+SUM(F10:F17)" +"+C10*D10" +"SUM(C10:C11)" +"+F13/E13" +"+SUM(C10:C11)" +"+SUM(F10:F11)" +"+SUM(C10*D10)" +"+C13*D13" +"SUM(C10:C28)" +"+F30/E30" +"+SUM(C10:C28)" +"+SUM(F10:F28)" +"+C10*D10" +"SUM(C10:C18)" +"+F20/E20" +"+SUM(C10:C18)" +"+SUM(F10:F18)" +"+C10*D10" +"SUM(C10:C15)" +"+F17/E17" +"+SUM(C10:C15)" +"+SUM(F10:F15)" +"+C10*D10" +"SUM(C10:C20)" +"+F22/E22" +"+SUM(C10:C20)" +"+SUM(F10:F21)" +"+C10*D10" +"SUM(C10:C24)" +"+F26/E26" +"+SUM(C10:C24)" +"+SUM(F10:F24)" +"+C10*D10" +"SUM(C10:C69)" +"+F71/E71" +"SUM(C10:C69)" +"SUM(F10:F69)" +"+C10*D10" +"SUM(C10:C18)" +"+F20/E20" +"+SUM(C10:C18)" +"+SUM(F10:F19)" +"5+A4" +"3+B32" +"1+B15" +"SUM(D15:D22)" +"D23/7.5" +"D23/D36" +"1+B45" +"D36/D47" +"2+B56" +"D47/D59" +"1+B116" +"SUM(F121:F127)" +"SUM(G13:G15)" +"+G9+G10+G11+G12" +"COUNTA(C7:C14)" +"E6+H6+K6+N6" +"'Hotlist - Completed'!G23" +"SUM(D7:D16)" +"+D17-C17" +"'Hotlist - Completed'!G23" +"G17-F17" +"'Hotlist - Completed'!$C$23" +"(O17-P17)*-1" +"COUNTA(D19:D26)" +"'Hotlist - Completed'!G40" +"'Hotlist - Completed'!G40" +"COUNTA(C31:C37)" +"'Hotlist - Completed'!G61" +"SUM(D30:D41)" +"'Hotlist - Completed'!G61" +"COUNTA(C44:C52)" +"SUM(D44:D54)" +"COUNTA(C57:C61)" +"'Hotlist - Completed'!G81" +"SUM(D57:D63)" +"'Hotlist - Completed'!G81" +"SUM(G57:G61)" +"F64" +"COUNTA(C66:C71)" +"COUNTA(F66:F75)" +"SUM(G66:G72)" +"'Hotlist - Completed'!G97" +"SUM(D80:D87)" +"'Hotlist - Completed'!G97" +"SUM(G80:G84)" +"'Hotlist - Completed'!M11" +"'Hotlist - Completed'!M11" +"SUM(G90:G99)" +"'Hotlist - Completed'!M18" +"'Hotlist - Completed'!M18" +"SUM(G104:G112)" +"SUM(G117:G122)" +"'Hotlist - Completed'!M47" +"SUM(D127:D130)" +"'Hotlist - Completed'!M47" +"COUNTA(C133:C136)" +"'Hotlist - Completed'!M61" +"SUM(D133:D138)" +"'Hotlist - Completed'!M61" +"COUNTA(C153:C154)" +"'Hotlist - Completed'!M74" +"'Hotlist - Completed'!M74" +"'Hotlist - Completed'!M90" +"SUM(D168:D169)" +"'Hotlist - Completed'!M90" +"COUNTA(C174:C176)" +"SUM(D174:D178)" +"'Hotlist - Completed'!M100" +"C17+C29+C42+C55+C64+C78+C88+C102+C115+C125+C131+C139+C151+C157+C166+C172+#REF!+C179" +"F17+F29+F42+F55+F64+F78+F88+F102+F115+F125+F131+F139+F151+F157+F166+F172+F179" +"E6+E18+E30+E43+E56+E65+E79+E89+E103+E116+E126+E132+E140+E152+E158+E167+#REF!+E173" +"H6+H18+H30+H43+H56+H65+H79+H89+H103+H116+H126+H132+H140+H152+H158+H167+H173" +"+C181-C187" +"'Hotlist - Identified '!A2" +"+'Hotlist - Identified '!N3" +"+'Hotlist - Identified '!N3" +"+'Hotlist - Identified '!N3" +"+'Hotlist - Identified '!N3" +"+'Hotlist - Identified '!N3" +"3047-2010" +"SUM(K8:K8)" +"I11-K11" +"2500+234" +"-250+400-50" +"SUM(K16:K16)" +"SUM(E8:E21)" +"2000/4" +"SUM(K22:K24)" +"2100+1500" +"330+40" +"40+337" +"27+61+6+8" +"SUM(E27:E39)" +"SUM(K33:K45)" +"SUM(E44:E60)" +"60000/4" +"SUM(K51:K59)" +"SUM(E65:E73)" +"SUM(K71:K72)" +"SUM(K78:K81)" +"SUM(E85:E87)" +"SUM(K94:K95)" +"C23+C40+C61+C74+C81+C89+C97+I11+I18+I28+I47+I61+I67+I74+I83+I90+I96" +"E23+E40+E61+E74+E81+E89+E97+K11+K18+K28+K47+K61+K74+K83+K90+K97+K96+K67" +"[2]GrossMargin!$E$71" +"[2]GrossMargin!$D$71" +"[2]GrossMargin!$H$19+[2]GrossMargin!$H$27+[2]GrossMargin!$H$49+[2]GrossMargin!$H$50+[2]GrossMargin!$H$52" +"K105-K108-K109-K110" +"CELL(""filename"")" +"NOW()" +"COUNTA(C188:C190)" +"#REF!+I46+I62+I74+I82+I91+#REF!+#REF!+#REF!+#REF!+I122+I130+I143+I153+I174+I185+I192+I199" +"#REF!+L46+L62+L74+L82+L91+L110+#REF!+#REF!+#REF!+L122+L130+L143+L153+L174+L185+L192+L199" +"O37+O63+O77+O92+O100+#REF!+#REF!+O115+#REF!+#REF!+O122+O130+O143+O153+O174+O185+O192+O199" +"C37+C64+C73+C89+C98+I13+C107+C117+#REF!+#REF!+C123+C131+C144+C154+C175+C186+C193+C200" +"F37+F64+F73+F89+F98+L13+#REF!+#REF!+#REF!+#REF!+F123+F131+F144+F154+F175+F186+F193+F200" +"GrossMargin!I8" +"GrossMargin!M8" +"-D9+C9" +"Expenses!C8+Expenses!G8" +"G9-H9" +"CapChrg!D8" +"C9-G9-K9" +"Expenses!D12+Expenses!H13" +"GrossMargin!I15" +"GrossMargin!M15" +"Expenses!C15+Expenses!G15" +"CapChrg!D15" +"SUM(C8:C17)" +"SUM(G9:G17)" +"SUM(C20:C25)" +"Expenses!#REF!+Expenses!E29" +"SUM(C28:C35)" +"GrossMargin!I49" +"GrossMargin!M49" +"GrossMargin!#REF!" +"Expenses!#REF!+Expenses!#REF!" +"CapChrg!#REF!" +"Expenses!C61+Expenses!G61" +"CapChrg!D61" +"SUM(C47:C66)+C45+C37+C26+C18" +"SUM(C69:C82)" +"Expenses!H85+CapChrg!D84" +"CapChrg!E70" +"Expenses!#REF!+CapChrg!D86" +"CapChrg!D71" +"C87+C84+C83+C67" +"SUM(G84:G87)+G83+G67" +"D89-C89" +"-(H89-G89)-L89" +"C89-G89" +"SUM(C88:C89)" +"SUM(E96:E99)" +"+#REF!+M97+M96+#REF!" +"+E104-E103" +"GrossMargin!I8" +"GrossMargin!M8" +"-D10+C10" +"Expenses!C8+Expenses!G8" +"G10-H10" +"CapChrg!C8+'[3]QTD Mgmt Summary'!K9" +"CapChrg!D8" +"C10-G10-K10" +"(D10-H10-L10)" +"Expenses!D12+Expenses!H13" +"SUM(C9:C20)" +"SUM(G10:G20)" +"SUM(C23:C28)" +"Expenses!C29" +"SUM(C31:C39)" +"SUM(C42:C48)" +"Expenses!C48+Expenses!G48" +"CapChrg!C48" +"Expenses!C62" +"SUM(C51:C69)+C49+C40+C29+C21" +"SUM(C72:C85)" +"GrossMargin!I68" +"GrossMargin!M68" +"2871+2874" +"CapChrg!C71" +"C70+C86+C87+C88+C89+C90" +"D92-C92" +"Expenses!C88" +"CapChrg!E73" +"SUM(C91:C92)" +"SUM(E99:E102)" +"+#REF!+M100+M99+#REF!" +"+E107-E106" +"C91/1000" +"G91/1000" +"SUM(C9:G9)" +"SUM(H9:J9)" +"[1]GrossMargin!E11-[2]GrossMargin!E11" +"SUM(H9:H10)" +"SUM(C9:C17)" +"SUM(C20:C25)" +"SUM(C28:C35)" +"SUM(H37:H44)" +"SUM(C47:C65)+C45+C37+C26+C18" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!A10" +"SUM(C8:H8)" +"SUM(I8:K8)" +"35000/4" +"L8-M8" +"80000/4" +"25000/4" +"-2050-2950" +"24000/4" +"0/4" +"SUM(C8:C18)" +"SUM(C21:C26)" +"SUM(C29:C37)" +"SUM(C40:C46)" +"SUM(M40:M45)" +"-7900-4400" +"9405+9594-3333" +"-6600-3390" +"-52000/4" +"(SUM(C49:C69))+C47+C38+C27+C19" +"C91-G91-K91" +"GrossMargin!G3" +"GrossMargin!G3" +"GrossMargin!G3" +"GrossMargin!G3" +"GrossMargin!G3" +"GrossMargin!G3" +"GrossMargin!G3" +"GrossMargin!G3" +"GrossMargin!G3" +"GrossMargin!G3" +"(ROUND((#REF!/4),0))" +"C8-D8" +"SUM(C8:C16)" +"SUM(C19:C24)" +"SUM(C27:C34)" +"SUM(C46:C64)+C44+C36+C25+C17" +"SUM(C67:C80)" +"C83+C82+C81+C65" +"C85+C84" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!A10" +"D8" +"C8-D8" +"SUM(C8:C18)" +"SUM(C21:C26)" +"SUM(C29:C37)" +"SUM(F29:F36)" +"'QTD Mgmt Summary'!A51" +"146+1482" +"1526" +"0/4" +"SUM(C48:C67)+C46+C38+C27+C19" +"D82+5243" +"51711-5100" +"SUM(C70:C83)" +"D85+1023" +"C68+C84+C85+C86" +"C88+C87" +"C91-G91-K91" +"Expenses!A3" +"Expenses!A3" +"Expenses!A3" +"Expenses!A3" +"Expenses!A3" +"Expenses!A3" +"Expenses!A3" +"Expenses!A3" +"'QTD Mgmt Summary'!A10" +"D8" +"C8-D8" +"SUM(C8:C18)" +"SUM(C21:C26)" +"SUM(C29:C36)" +"'QTD Mgmt Summary'!A51" +"SUM(C48:C67)+C46+C38+C27+C19" +"-C68" +"SUM(C70:C71)+C68" +"C72+C73" +"40112" +"D68+D76" +"C91-G91-K91" +"'QTD Mgmt Summary'!A10" +"'QTD Mgmt Summary'!C10+'[3]QTD Mgmt Summary'!C9" +"-D10+C10" +"G10-H10" +"CapChrg!D8" +"C10-G10-K10" +"(D10-H10-L10)" +"Expenses!D13+Expenses!H14" +"'QTD Mgmt Summary'!C17+'[3]QTD Mgmt Summary'!C14" +"GrossMargin!M18" +"SUM(C9:C20)" +"SUM(G10:G20)" +"'QTD Mgmt Summary'!C25+'[3]QTD Mgmt Summary'!C22+'[3]QTD Mgmt Summary'!$C$21" +"'QTD Mgmt Summary'!G25+'[3]QTD Mgmt Summary'!G22+'[3]QTD Mgmt Summary'!$G$21" +"'QTD Mgmt Summary'!K25+'[3]QTD Mgmt Summary'!K22+'[3]QTD Mgmt Summary'!$K$21" +"SUM(C23:C28)" +"Expenses!D37+Expenses!H37" +"SUM(C31:C39)" +"SUM(C42:C48)" +"CapChrg!D48" +"Expenses!D54+Expenses!H54" +"'QTD Mgmt Summary'!A64" +"'QTD Mgmt Summary'!C64+'[3]QTD Mgmt Summary'!C62" +"'QTD Mgmt Summary'!C66+'[3]QTD Mgmt Summary'!C63" +"GrossMargin!M65" +"Expenses!D64+Expenses!H64" +"CapChrg!D64" +"SUM(C51:C70)+C49+C40+C29+C21" +"SUM(C73:C86)" +"-L71" +"C71+C87+C88+C89+C90+C91" +"D93-C93" +"Expenses!C88" +"CapChrg!E73" +"SUM(C92:C93)" +"COUNTIF($D$3:$D$65536,""Paid"")" +"VLOOKUP($B4,'Tha Playas'!$A$1:$B$156,2,FALSE)" +"Mids!A1" +"VLOOKUP(B1,Mids!A:AI,35)" +"B5/B4*1.055056" +"VLOOKUP(B1,Mids!A:AB,28)+Mids!$T$3" +"B9*1.055056/$B$4" +"B9+B6" +"VLOOKUP(B1,Mids!A:AD,30)" +"C13" +"VLOOKUP(B1,Mids!A:AE,31)" +"C10+I22" +"'Fuel Ratio'!$C$15" +"$C$10*B17" +"'Nova&ANG&GLGT$'!$C$16+'Nova&ANG&GLGT$'!$C$18" +"(1+'Fuel Ratio'!$C$15)*Summary!$B$6+'Nova&ANG&GLGT$'!$C$17+'Nova&ANG&GLGT$'!$C$18" +"C17+D17" +"C17+E17" +"$F17*$B$4/1.055056" +"$G17*$B$4/1.055056" +"(1+'Fuel Ratio'!$C$16)*'Fuel Ratio'!$C$15+'Fuel Ratio'!$C$16" +"(1+'Fuel Ratio'!$C$16)*('Nova&ANG&GLGT$'!$C$16+'Nova&ANG&GLGT$'!$C$18)+'PGT$'!$B$7+'PGT$'!$B$9+'PGT$'!$B$10" +"(1+'Fuel Ratio'!$C$16+'Fuel Ratio'!$C$15)*Summary!$B$6+(1+'Fuel Ratio'!$C$16)*('Nova&ANG&GLGT$'!$C$17+'Nova&ANG&GLGT$'!$C$18)+'PGT$'!$B$8+'PGT$'!$B$9+'PGT$'!$B$10" +"(((1+'Fuel Ratio'!$C$13)*'Fuel Ratio'!$C$16+'Fuel Ratio'!$C$13)+1)*'Fuel Ratio'!$C$15+(1+'Fuel Ratio'!$C$13)*'Fuel Ratio'!$C$16+'Fuel Ratio'!$C$13" +"(1+'Fuel Ratio'!$C$13)*('PGT$'!$B$7+'PGT$'!$B$9)+(1+'Fuel Ratio'!$C$13)*(1+'Fuel Ratio'!$C$16)*('Nova&ANG&GLGT$'!$C$16+'Nova&ANG&GLGT$'!$C$18)+'NWP$'!$B$6+'NWP$'!$B$8+'NWP$'!$B$9" +"(1+'Fuel Ratio'!$C$13)*('PGT$'!$B$8+'PGT$'!$B$9)+(1+'Fuel Ratio'!$C$13)*(1+'Fuel Ratio'!$C$16)*('Nova&ANG&GLGT$'!$C$17+'Nova&ANG&GLGT$'!$C$18)+'NWP$'!$B$7+'NWP$'!$B$8+'NWP$'!$B$9+((1+'Fuel Ratio'!$C$13)*(1+'Fuel Ratio'!$C$16)+'Fuel Ratio'!$C$15)*Summary!$B$6" +"(1+'Fuel Ratio'!$C$17)*'Fuel Ratio'!$C$15+'Fuel Ratio'!$C$17" +"(1+'Fuel Ratio'!$C$17)*('Nova&ANG&GLGT$'!$C$16+'Nova&ANG&GLGT$'!$C$18)+'PGT$'!$B$17+'PGT$'!$B$19+'PGT$'!$B$20" +"(1+'Fuel Ratio'!$C$17+'Fuel Ratio'!$C$15)*Summary!$B$6+(1+'Fuel Ratio'!$C$17)*('Nova&ANG&GLGT$'!$C$17+'Nova&ANG&GLGT$'!$C$18)+'PGT$'!$B$18+'PGT$'!$B$19+'PGT$'!$B$20" +"'Fuel Ratio'!$C$20" +"'TCPL$'!$C$10" +"('Fuel Ratio'!$C$20+1)*Summary!$B$6+'TCPL$'!$C$11" +"'Fuel Ratio'!$C$22" +"('TCPL$'!$C$16+'TCPL$'!$C$18)" +"('Fuel Ratio'!$C$22+1)*Summary!$B$6+('TCPL$'!$C$19+'TCPL$'!$C$21)" +"'Fuel Ratio'!$C$23" +"'TCPL$'!$C$26+'TCPL$'!$C$27" +"('Fuel Ratio'!$C$23+1)*Summary!$B$6+'TCPL$'!$C$28+'TCPL$'!$C$30+'TCPL$'!$C$29" +"'Fuel Ratio'!$C$24" +"'TCPL$'!$C$35+'TCPL$'!$C$36" +"('Fuel Ratio'!$C$24+1)*Summary!$B$6+'TCPL$'!$C$37+'TCPL$'!$C$38" +"'Fuel Ratio'!$C$25" +"'TCPL$'!$C$43+'TCPL$'!$C$44" +"('Fuel Ratio'!$C$25+1)*Summary!$B$6+'TCPL$'!$C$45+'TCPL$'!$C$46" +"'Fuel Ratio'!$C$26" +"'TCPL$'!$C$51+'TCPL$'!$C$52" +"('Fuel Ratio'!$C$26+1)*Summary!$B$6+'TCPL$'!$C$53+'TCPL$'!$C$54" +"'Fuel Ratio'!$C$27" +"'TCPL$'!$C$59+'TCPL$'!$C$60" +"('Fuel Ratio'!$C$27+1)*Summary!$B$6+'TCPL$'!$C$61+'TCPL$'!$C$62" +"'Fuel Ratio'!$C$28" +"'TCPL$'!$C$67+'TCPL$'!$C$68" +"('Fuel Ratio'!$C$28+1)*Summary!$B$6+'TCPL$'!$C$69+'TCPL$'!$C$70" +"(1+'Fuel Ratio'!$C$29)*'Fuel Ratio'!$C$19+'Fuel Ratio'!$C$29" +"'Nova&ANG&GLGT$'!$C$34" +"(1+'Fuel Ratio'!$C$31)*'Fuel Ratio'!$C$19+'Fuel Ratio'!$C$31" +"'Nova&ANG&GLGT$'!$C$40" +"'Fuel Ratio'!$C$32" +"'TCPL$'!$B$75+'TCPL$'!$B$76" +"('Fuel Ratio'!$C$32+1)*Summary!$B$6+'TCPL$'!$C$75+'TCPL$'!$C$76" +"'Fuel Ratio'!$C$22*(1+'Fuel Ratio'!$C$33)+'Fuel Ratio'!$C$33" +"('Fuel Ratio'!$C$33+'Fuel Ratio'!$C$22+1)*Summary!$B$6+('TCPL$'!$C$19+'TCPL$'!$C$21)*(1+'Fuel Ratio'!$C$33)+'Nova&ANG&GLGT$'!$C$25+'Nova&ANG&GLGT$'!$C$26+'Nova&ANG&GLGT$'!$C$27+'Nova&ANG&GLGT$'!$C$23" +"'Fuel Ratio'!$C$33" +"$C$14*B33" +"'Nova&ANG&GLGT$'!$C$25+'Nova&ANG&GLGT$'!$C$26+'Nova&ANG&GLGT$'!$C$27+'Nova&ANG&GLGT$'!$C$23" +"'Fuel Ratio'!$C$34" +"'Fuel Ratio'!$C$35" +"'Fuel Ratio'!$C$36-'Fuel Ratio'!$B$14" +"$C$9*B37" +"'Fuel Ratio'!$C$36" +"$C$11*B38" +" 0.04 /$B$4*1.055056" +"'Fuel Ratio'!$C$18" +"$C$12*B39" +"'PGT$'!$B$25+'PGT$'!$B$27+'PGT$'!$B$28" +"'PGT$'!$B$26+'PGT$'!$B$27+'PGT$'!$B$28" +"(1+'Fuel Ratio'!$C$14)*('Fuel Ratio'!$C$8+'Fuel Ratio'!$C$12)+'Fuel Ratio'!$C$14" +"(1+'Fuel Ratio'!$C$14)*Westcoast!$C$11" +"(1+'Fuel Ratio'!$C$14)*(Westcoast!$C$9+Westcoast!$C$11+Westcoast!$C$38+Westcoast!$C$44)+'Nova&ANG&GLGT$'!$C$8" +"'Fuel Ratio'!$C$11" +"Westcoast!$C$32" +"Westcoast!$C$30+Westcoast!$C$32" +"(1+'Fuel Ratio'!$C$13)*'Fuel Ratio'!$C$11+'Fuel Ratio'!$C$13" +"(1+'Fuel Ratio'!$C$13)*(Westcoast!$C$32)+'NWP$'!$B$6+'NWP$'!$B$8+'NWP$'!$B$9" +"(1+'Fuel Ratio'!$C$13)*(Westcoast!$C$32)+'NWP$'!$B$7+'NWP$'!$B$8+'NWP$'!$B$9" +"+'Fuel Ratio'!$C$13" +"$C$13*B43" +"'NWP$'!$B$6+'NWP$'!$B$8+'NWP$'!$B$9" +"+'NWP$'!$B$7+'NWP$'!$B$8+'NWP$'!$B$9" +"'Fuel Ratio'!$C$8" +"Westcoast!$C$11" +"('Fuel Ratio'!$C$8+1)*Summary!$B$6+Westcoast!$C$9+Westcoast!$C$11+Westcoast!$C$38" +"AVERAGE(Mids!AI35:AI41)" +"AVERAGE(Mids!AB38:AB41)" +"Mids!A1" +"AVERAGE(Mids!W38:W41)" +"B5/B4*1.055056" +"AVERAGE(Mids!B38:B41)" +"AVERAGE(Mids!W38:W41)" +"U8+T6" +"AVERAGE(Mids!J38:J41)" +"T4" +"B9*1.055056/$B$4" +"U9+T6" +"AVERAGE(Mids!F38:F41)" +"B9+B5" +"AVERAGE(Mids!AG38:AG41)" +"AVERAGE(Mids!AD35:AD41)" +"AVERAGE(Mids!X38:X41)" +"C13" +"AVERAGE(Mids!AE35:AE41)" +"C10+H24" +"'Nova&ANG&GLGT$'!C16+'Nova&ANG&GLGT$'!C18" +"(1+'Fuel Ratio'!C15)*SummerSum!B6+'Nova&ANG&GLGT$'!C17+'Nova&ANG&GLGT$'!C18" +"'Fuel Ratio'!E15" +"D17*$C$10" +"$F17+B17" +"G17*$B$4/1.055056" +"(1+'Fuel Ratio'!C16)*('Nova&ANG&GLGT$'!C16+'Nova&ANG&GLGT$'!C18)+'PGT$'!B7+'PGT$'!B9+'PGT$'!B10" +"(1+'Fuel Ratio'!C16+'Fuel Ratio'!C15)*SummerSum!B6+(1+'Fuel Ratio'!C16)*('Nova&ANG&GLGT$'!C17+'Nova&ANG&GLGT$'!C18)+'PGT$'!B8+'PGT$'!B9+'PGT$'!B10" +"(1+'Fuel Ratio'!E16)*'Fuel Ratio'!E15+'Fuel Ratio'!E16" +"(1+'Fuel Ratio'!C13)*('PGT$'!B7+'PGT$'!B9)+(1+'Fuel Ratio'!C13)*(1+'Fuel Ratio'!C16)*('Nova&ANG&GLGT$'!C16+'Nova&ANG&GLGT$'!C18)+'NWP$'!B6+'NWP$'!B8+'NWP$'!B9" +"(1+'Fuel Ratio'!C13)*('PGT$'!B8+'PGT$'!B9)+(1+'Fuel Ratio'!C13)*(1+'Fuel Ratio'!C16)*('Nova&ANG&GLGT$'!C17+'Nova&ANG&GLGT$'!C18)+'NWP$'!B7+'NWP$'!B8+'NWP$'!B9+((1+'Fuel Ratio'!C13)*(1+'Fuel Ratio'!C16)+'Fuel Ratio'!C15)*SummerSum!B6" +"(((1+'Fuel Ratio'!E13)*'Fuel Ratio'!E16+'Fuel Ratio'!E13)+1)*'Fuel Ratio'!E15+(1+'Fuel Ratio'!E13)*'Fuel Ratio'!E16+'Fuel Ratio'!E13" +"(1+'Fuel Ratio'!C17)*('Nova&ANG&GLGT$'!C16+'Nova&ANG&GLGT$'!C18)+'PGT$'!B17+'PGT$'!B19+'PGT$'!B20" +"(1+'Fuel Ratio'!C17+'Fuel Ratio'!C15)*SummerSum!B6+(1+'Fuel Ratio'!C17)*('Nova&ANG&GLGT$'!C17+'Nova&ANG&GLGT$'!C18)+'PGT$'!B18+'PGT$'!B19+'PGT$'!B20" +"(1+'Fuel Ratio'!E17)*'Fuel Ratio'!E15+'Fuel Ratio'!E17" +"'Nova&ANG&GLGT$'!C34" +"(1+'Fuel Ratio'!E29)*'Fuel Ratio'!E9+'Fuel Ratio'!E29" +"'Nova&ANG&GLGT$'!C40" +"(1+'Fuel Ratio'!E31)*'Fuel Ratio'!E19+'Fuel Ratio'!E31" +"T7" +"T8" +"N22-M22" +"O22-G22" +"IF(P22<0,""ATTN!"","""")" +"'TCPL$'!C10" +"('Fuel Ratio'!C20+1)*SummerSum!B6+'TCPL$'!C11" +"'Fuel Ratio'!E20" +"('TCPL$'!C16+'TCPL$'!C18)" +"('Fuel Ratio'!C22+1)*SummerSum!B6+('TCPL$'!C19+'TCPL$'!C21)" +"'TCPL$'!C26+'TCPL$'!C27" +"('Fuel Ratio'!C23+1)*SummerSum!B6+'TCPL$'!C28+'TCPL$'!C30+'TCPL$'!C29" +"T7" +"T9" +"'TCPL$'!C35+'TCPL$'!C36" +"('Fuel Ratio'!C24+1)*SummerSum!B6+'TCPL$'!C37+'TCPL$'!C38" +"'TCPL$'!C43+'TCPL$'!C44" +"('Fuel Ratio'!C25+1)*SummerSum!B6+'TCPL$'!C45+'TCPL$'!C46" +"'TCPL$'!C51+'TCPL$'!C52" +"('Fuel Ratio'!C26+1)*SummerSum!B6+'TCPL$'!C53+'TCPL$'!C54" +"'TCPL$'!C59+'TCPL$'!C60" +"('Fuel Ratio'!C27+1)*SummerSum!B6+'TCPL$'!C61+'TCPL$'!C62" +"'TCPL$'!C67+'TCPL$'!C68" +"('Fuel Ratio'!C28+1)*SummerSum!B6+'TCPL$'!C69+'TCPL$'!C70" +"'TCPL$'!B75+'TCPL$'!B76" +"('Fuel Ratio'!C32+1)*SummerSum!B6+'TCPL$'!C65+'TCPL$'!C66" +"'Fuel Ratio'!E32" +"('Fuel Ratio'!C33+'Fuel Ratio'!C22+1)*SummerSum!B6+('TCPL$'!C19+'TCPL$'!C21)*(1+'Fuel Ratio'!C33)+'Nova&ANG&GLGT$'!C25+'Nova&ANG&GLGT$'!C26+'Nova&ANG&GLGT$'!C27+'Nova&ANG&GLGT$'!C23" +"'Fuel Ratio'!E22*(1+'Fuel Ratio'!E33)+'Fuel Ratio'!E33" +"'Nova&ANG&GLGT$'!C25+'Nova&ANG&GLGT$'!C26+'Nova&ANG&GLGT$'!C27+'Nova&ANG&GLGT$'!C23" +"'Fuel Ratio'!E33" +"D33*$C$14" +"'Nova&ANG&GLGT$'!C25+'Nova&ANG&GLGT$'!C26+'Nova&ANG&GLGT$'!C27+'Nova&ANG&GLGT$'!C23" +"'Nova&ANG&GLGT$'!C25+'Nova&ANG&GLGT$'!C26+'Nova&ANG&GLGT$'!C27+'Nova&ANG&GLGT$'!C23" +"'Fuel Ratio'!E36-'Fuel Ratio'!E14" +"D37*$C$9" +"T5" +"T8" +" 0.04 /B4*1.055056" +" 0.04 /B4*1.055056" +"'Fuel Ratio'!E36-'Fuel Ratio'!E8" +"D38*$C$11" +"T11" +"T8" +"'PGT$'!B25+'PGT$'!B27+'PGT$'!B28" +"'PGT$'!B26+'PGT$'!B27+'PGT$'!B28" +"'Fuel Ratio'!E18" +"D39*$C$12" +"(1+'Fuel Ratio'!C14)*Westcoast!C11" +"(1+'Fuel Ratio'!C14)*(Westcoast!C9+Westcoast!C11+Westcoast!C38+Westcoast!C44)+'Nova&ANG&GLGT$'!$C$8" +"(1+'Fuel Ratio'!E14)*('Fuel Ratio'!E8+'Fuel Ratio'!E12)+'Fuel Ratio'!E14" +"Westcoast!C32" +"Westcoast!C30+Westcoast!C32" +"'Fuel Ratio'!E11" +"(1+'Fuel Ratio'!C13)*(Westcoast!C32)+'NWP$'!B6+'NWP$'!B8+'NWP$'!B9" +"(1+'Fuel Ratio'!C13)*(Westcoast!C32)+'NWP$'!B7+'NWP$'!B8+'NWP$'!B9" +"(1+'Fuel Ratio'!E13)*'Fuel Ratio'!E11+'Fuel Ratio'!E13" +"+'NWP$'!B6+'NWP$'!B8+'NWP$'!B9" +"+'NWP$'!B7+'NWP$'!B8+'NWP$'!B9" +"+'Fuel Ratio'!E13" +"D43*$C$13" +"Westcoast!C11" +"('Fuel Ratio'!C8+1)*SummerSum!B6+Westcoast!C9+Westcoast!C11+Westcoast!C38" +"'Fuel Ratio'!E8" +"AVERAGE(Mids!AI42:AI46)" +"AVERAGE(Mids!AB42:AB46)" +"(T7-T4)/B4*1.055056" +"Mids!A1" +"AVERAGE(Mids!V42:V46)" +"AVERAGE(Mids!B42:B46)" +"AVERAGE(Mids!AC42:AC46)" +"U8+T6" +"AVERAGE(Mids!J42:J46)" +"T4" +"B9*1.055056/$B$4" +"U9+T6" +"AVERAGE(Mids!F42:F46)" +"T7" +"AVERAGE(Mids!AG42:AG46)" +"AVERAGE(Mids!AD35:AD41)" +"AVERAGE(Mids!X42:X46)" +"C13" +"AVERAGE(Mids!AE35:AE41)" +"C10+H24" +"'Nova&ANG&GLGT$'!C16+'Nova&ANG&GLGT$'!C18" +"(1+'Fuel Ratio'!G15)*WinterSum!B5+'Nova&ANG&GLGT$'!C17+'Nova&ANG&GLGT$'!C18" +"'Fuel Ratio'!G15" +"D17*$C$10" +"$F17+B17" +"G17*$B$4/1.055056" +"(1+'Fuel Ratio'!G16)*('Nova&ANG&GLGT$'!C16+'Nova&ANG&GLGT$'!C18)+'PGT$'!B7+'PGT$'!B9+'PGT$'!B10" +"(1+'Fuel Ratio'!G16+'Fuel Ratio'!G15)*WinterSum!B5+(1+'Fuel Ratio'!G16)*('Nova&ANG&GLGT$'!C17+'Nova&ANG&GLGT$'!C18)+'PGT$'!B8+'PGT$'!B9+'PGT$'!B10" +"(1+'Fuel Ratio'!G16)*'Fuel Ratio'!G15+'Fuel Ratio'!G16" +"(1+'Fuel Ratio'!G13)*('PGT$'!B7+'PGT$'!B9)+(1+'Fuel Ratio'!G13)*(1+'Fuel Ratio'!G16)*('Nova&ANG&GLGT$'!C16+'Nova&ANG&GLGT$'!C18)+'NWP$'!B6+'NWP$'!B8+'NWP$'!B9" +"(1+'Fuel Ratio'!G13)*('PGT$'!B8+'PGT$'!B9)+(1+'Fuel Ratio'!G13)*(1+'Fuel Ratio'!G16)*('Nova&ANG&GLGT$'!C17+'Nova&ANG&GLGT$'!C18)+'NWP$'!B7+'NWP$'!B8+'NWP$'!B9+((1+'Fuel Ratio'!G13)*(1+'Fuel Ratio'!G16)+'Fuel Ratio'!G15)*WinterSum!B5" +"(((1+'Fuel Ratio'!G13)*'Fuel Ratio'!G16+'Fuel Ratio'!G13)+1)*'Fuel Ratio'!G15+(1+'Fuel Ratio'!G13)*'Fuel Ratio'!G16+'Fuel Ratio'!G13" +"(1+'Fuel Ratio'!G17)*('Nova&ANG&GLGT$'!C16+'Nova&ANG&GLGT$'!C18)+'PGT$'!B17+'PGT$'!B19+'PGT$'!B20" +"(1+'Fuel Ratio'!G17+'Fuel Ratio'!G15)*WinterSum!B5+(1+'Fuel Ratio'!G17)*('Nova&ANG&GLGT$'!C17+'Nova&ANG&GLGT$'!C18)+'PGT$'!B18+'PGT$'!B19+'PGT$'!B20" +"(1+'Fuel Ratio'!G17)*'Fuel Ratio'!G15+'Fuel Ratio'!G17" +"(1+'Fuel Ratio'!G29)*B5+'Nova&ANG&GLGT$'!C34" +"(1+'Fuel Ratio'!G29)*'Fuel Ratio'!G19+'Fuel Ratio'!G29" +"(1+'Fuel Ratio'!G29)*B5+'Nova&ANG&GLGT$'!C40" +"(1+'Fuel Ratio'!G31)*'Fuel Ratio'!G19+'Fuel Ratio'!G31" +"T7/B4*1.055056" +"T8" +"N22-M22" +"O22-G22" +"IF(P22<0,""ATTN!"","""")" +"'TCPL$'!C10" +"('Fuel Ratio'!G20+1)*WinterSum!B5+'TCPL$'!F11" +"'Fuel Ratio'!G20" +"('TCPL$'!C16+'TCPL$'!C18)" +"('Fuel Ratio'!G22+1)*WinterSum!B5+'TCPL$'!F19+'TCPL$'!C21" +"'TCPL$'!C26+'TCPL$'!C27" +"('Fuel Ratio'!G23+1)*WinterSum!B5+'TCPL$'!F28+'TCPL$'!C30+'TCPL$'!C29" +"T7/B4*1.055056" +"T9" +"'TCPL$'!C35+'TCPL$'!C36" +"('Fuel Ratio'!G24+1)*WinterSum!B5+'TCPL$'!F37+'TCPL$'!C38" +"'TCPL$'!C43+'TCPL$'!C44" +"('Fuel Ratio'!G25+1)*WinterSum!B5+'TCPL$'!F45+'TCPL$'!C46" +"'TCPL$'!C51+'TCPL$'!C52" +"('Fuel Ratio'!G26+1)*WinterSum!B5+'TCPL$'!F53+'TCPL$'!C54" +"'TCPL$'!C59+'TCPL$'!C60" +"('Fuel Ratio'!G27+1)*WinterSum!B5+'TCPL$'!F61+'TCPL$'!C62" +"'TCPL$'!C67+'TCPL$'!C68" +"('Fuel Ratio'!G28+1)*WinterSum!B5+'TCPL$'!F69+'TCPL$'!C70" +"'TCPL$'!B75+'TCPL$'!B76" +"('Fuel Ratio'!G32+1)*WinterSum!B5+'TCPL$'!F65+'TCPL$'!C66" +"'Fuel Ratio'!G32" +"('Fuel Ratio'!G33+'Fuel Ratio'!G22+1)*WinterSum!B5+('TCPL$'!F19+'TCPL$'!C21)*(1+'Fuel Ratio'!G33)+'Nova&ANG&GLGT$'!C25+'Nova&ANG&GLGT$'!C26+'Nova&ANG&GLGT$'!C27+'Nova&ANG&GLGT$'!C23" +"'Fuel Ratio'!G22*(1+'Fuel Ratio'!G33)+'Fuel Ratio'!G33" +"'Nova&ANG&GLGT$'!C25+'Nova&ANG&GLGT$'!C26+'Nova&ANG&GLGT$'!C27+'Nova&ANG&GLGT$'!C23" +"'Fuel Ratio'!G33" +"D33*$C$14" +"'Nova&ANG&GLGT$'!C25+'Nova&ANG&GLGT$'!C26+'Nova&ANG&GLGT$'!C27+'Nova&ANG&GLGT$'!C23" +"'Nova&ANG&GLGT$'!C25+'Nova&ANG&GLGT$'!C26+'Nova&ANG&GLGT$'!C27+'Nova&ANG&GLGT$'!C23" +"'Fuel Ratio'!G36-'Fuel Ratio'!G14" +"D37*$C$9" +"T5" +"T8" +" 0.04 /B4*1.055056" +" 0.04 /B4*1.055056" +"'Fuel Ratio'!G36-'Fuel Ratio'!G8" +"D38*$C$11" +"T11" +"T8" +"'PGT$'!B25+'PGT$'!B27+'PGT$'!B28" +"'PGT$'!B26+'PGT$'!B27+'PGT$'!B28" +"'Fuel Ratio'!G18" +"D39*$C$12" +"(1+'Fuel Ratio'!G14)*Westcoast!C11" +"(1+'Fuel Ratio'!G14)*(Westcoast!C9+Westcoast!C11+Westcoast!C38+Westcoast!C44)+'Nova&ANG&GLGT$'!$C$8" +"(1+'Fuel Ratio'!G14)*('Fuel Ratio'!G8+'Fuel Ratio'!G12)+'Fuel Ratio'!G14" +"Westcoast!C32" +"Westcoast!C30+Westcoast!C32" +"'Fuel Ratio'!G11" +"(1+'Fuel Ratio'!G13)*(Westcoast!C32)+'NWP$'!B6+'NWP$'!B8+'NWP$'!B9" +"(1+'Fuel Ratio'!G13)*(Westcoast!C32)+'NWP$'!B7+'NWP$'!B8+'NWP$'!B9" +"(1+'Fuel Ratio'!G13)*'Fuel Ratio'!G11+'Fuel Ratio'!G13" +"+'NWP$'!B6+'NWP$'!B8+'NWP$'!B9" +"+'NWP$'!B7+'NWP$'!B8+'NWP$'!B9" +"+'Fuel Ratio'!G13" +"D43*$C$13" +"Westcoast!C11" +"('Fuel Ratio'!G8+1)*WinterSum!B5+Westcoast!C9+Westcoast!C11+Westcoast!C38" +"'Fuel Ratio'!G8" +"G10+(F8-F10)" +"AVERAGE(B4:B8)" +"AVERAGE(G4:G7)" +"G28+(F29-F31)" +"'Fuel Ratio'!B38" +"94.8/B3*12/365" +"B7*1.055056/Summary!$B$4" +"3.863/B3" +"2.897/B3" +"0.18583/$B$3" +"'WEI Fuel Tax'!G8/B3" +"66.87/B4*12/365" +"2.521/B4" +"1.891/B4" +"0.164364/$B$4" +"'WEI Fuel Tax'!G19/$B$4" +"162.19/B4*12/365" +"6.121/B4" +"4.591/B4" +"0.411704/$B$4" +"'WEI Fuel Tax'!G29/$B$4" +"295.42/B4*12/365" +"11.127/B4" +"8.345/B4" +"0.72602/$B$4" +"'WEI Fuel Tax'!G39/$B$4" +"9.57/B3*12/365" +"0.42/B3" +"0.315/B3" +"26.51/B3*12/365" +"1.162/B3" +"0.872/B3" +"'Fuel Ratio'!B38" +"'Fuel Ratio'!B37" +"218.03*12/365/B3" +"B7*1.055056/Summary!$B$4" +"8.24/B3" +"184.82*12/365/B4" +"1.1*B9" +"0.0128135690547*170.7*12/365" +"0.0000299312892*170.7" +"0.000496727976*170.7" +"0.003558953236" +"10.278*12/365" +"$C$31*C33/100" +"C33*$C$32/100" +"0.011212*277.37" +"0.000013*277.37" +"0.000382*277.37+0.029064" +"0.011212*612.46" +"0.000013*612.46" +"0.000382*612.46+0.029064" +"0.011212*335.09" +"0.000013*335.09" +"0.000382*335.09+0.029064" +"SummerSum!T4" +"WinterSum!T4" +"5.59657*12/365" +"B9*1.055056/Summary!$B$4" +"$B$5*($B$4+'Nova&ANG&GLGT$'!$B$9)/('TCPL$'!$B$25+'TCPL$'!$B$26)*('TCPL$'!B9+'TCPL$'!B10)+0.04*'TCPL$'!B9+'TCPL$'!B10" +"IF(D11<0.8*(B9+B10),0.8*(B9+B10),IF(D11>1.2*(B9+B10),1.2*(B9+B10),D11))" +"11.87942*12/365" +"0.1199*12/365" +"0.16118*12/365" +"$B$5*($B$4+'Nova&ANG&GLGT$'!$B$9)/('TCPL$'!$B$25+'TCPL$'!$B$26)*('TCPL$'!B15+'TCPL$'!B16)+0.04*'TCPL$'!B15+'TCPL$'!B16" +"IF(D19<0.8*(B15+B16),0.8*(B15+B16),IF(D19>1.2*(B15+B16),1.2*(B15+B16),D19))" +"B17" +"32.99445*12/365" +"0.11165*12/365" +"$B$5*($B$4+'Nova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otlist - Completed'!G21" +"SUM(D7:D16)" +"+D17-C17" +"'Hotlist - Completed'!G21" +"G17-F17" +"'Hotlist - Completed'!G21" +"'Hotlist - Completed'!$C$21" +"(O17-P17)*-1" +"COUNTA(D19:D30)" +"COUNTA(F19:F30)" +"'Hotlist - Completed'!G41" +"SUM(D19:D32)" +"'Hotlist - Completed'!G41" +"'Hotlist - Completed'!G41" +"COUNTA(C35:C41)" +"COUNTA(I35:I43)" +"'Hotlist - Completed'!G57" +"SUM(D34:D45)" +"'Hotlist - Completed'!G57" +"'Hotlist - Completed'!G57" +"SUM(J35:J45)" +"COUNTA(C48:C66)" +"COUNTA(I48:I70)" +"'Hotlist - Completed'!G72" +"SUM(D48:D72)" +"'Hotlist - Completed'!G72" +"'Hotlist - Completed'!G72" +"COUNTA(C75:C89)" +"'Hotlist - Completed'!G90" +"SUM(D75:D91)" +"'Hotlist - Completed'!G90" +"SUM(G75:G89)" +"'Hotlist - Completed'!G90" +"COUNTA(I94:I95)" +"'Hotlist - Completed'!M19" +"SUM(D94:D97)" +"'Hotlist - Completed'!M19" +"'Hotlist - Completed'!M19" +"COUNTA(C100:C103)" +"'Hotlist - Completed'!M33" +"SUM(D100:D105)" +"'Hotlist - Completed'!M33" +"'Hotlist - Completed'!M33" +"'Hotlist - Completed'!M41" +"'Hotlist - Completed'!M41" +"'Hotlist - Completed'!M41" +"L112" +"COUNTA(C114:C118)" +"SUM(D114:D120)" +"'Hotlist - Completed'!M63" +"SUM(D123:D124)" +"'Hotlist - Completed'!M63" +"'Hotlist - Completed'!M57" +"'Hotlist - Completed'!M72" +"'Hotlist - Completed'!M57" +"COUNTA(C135:C137)" +"'Hotlist - Completed'!M72" +"SUM(D135:D139)" +"'Hotlist - Completed'!M72" +"C17+C33+C46+C73+C92+#REF!+#REF!+#REF!+#REF!+#REF!+C98+C106+#REF!+C112+C121+C127+#REF!+C140" +"F17+F33+F46+F73+F92+#REF!+#REF!+#REF!+#REF!+#REF!+F98+F106+#REF!+F112+F121+F127+F140" +"I17+I33+I46+I73+I92+I98+I106+I112+I121+I127+I140+I133" +"E6+E18+E34+E47+E74+#REF!+#REF!+#REF!+#REF!+#REF!+E93+E99+#REF!+E107+E113+E122+#REF!+E134" +"H6+H18+H34+H47+H74+#REF!+#REF!+#REF!+#REF!+#REF!+H93+H99+#REF!+H107+H113+H122+H134" +"K6+K18+K34+K47+K74+K93+K99+K107+K113+K122+K134+K128" +"+C142-C148" +"'Hotlist - Identified '!A2" +"+'Hotlist - Identified '!N3" +"+'Hotlist - Identified '!N3" +"+'Hotlist - Identified '!N3" +"+'Hotlist - Identified '!N3" +"+'Hotlist - Identified '!N3" +"2000-162" +"SUM(K9:K17)" +"I19-K19" +"SUM(E8:E19)" +"222+55" +"60000/4" +"SUM(E25:E40)" +"SUM(K37:K39)" +"[2]GrossMargin!$D$33" +"[2]GrossMargin!$D$35" +"[2]GrossMargin!$D$41" +"SUM(K45:K48)" +"SUM(E45:E56)" +"SUM(K54:K55)" +"SUM(K61:K61)" +"SUM(E61:E71)" +"C21+C41+C57+C72+C90+I19+I33+I41+I50+I57+I63+I72" +"SUM(E76:E88)" +"E21+E41+E57+E72+E90+E99+E107+K19+K33+K41+K50+K63+K72+K57" +"[2]GrossMargin!$E$86" +"[2]GrossMargin!$D$86" +"[2]GrossMargin!$H$20+[2]GrossMargin!$H$29" +"K92-K95-K96-K97" +"CELL(""filename"")" +"NOW()" +"#REF!" +"-D9+C9" +"#REF!+#REF!" +"G9-H9" +"C9-G9-K9" +"SUM(C8:C17)" +"SUM(G9:G17)" +"SUM(C20:C25)" +"SUM(C28:C35)" +"SUM(C47:C66)+C45+C37+C26+C18" +"SUM(C69:C82)" +"C87+C84+C83+C67" +"SUM(G84:G87)+G83+G67" +"D89-C89" +"-(H89-G89)-L89" +"C89-G89" +"SUM(C88:C89)" +"SUM(E96:E99)" +"+#REF!+M97+M96+#REF!" +"+E104-E103" +"GrossMargin!I9" +"C9-D9" +"Expenses!C9+Expenses!F9" +"'Cap Charge'!C9" +"C9-G9-K9" +"SUM(C9:C22)" +"Expenses!C25+Expenses!F25" +"Expenses!C24+Expenses!F24" +"SUM(C24:C30)" +"Expenses!C32" +"SUM(C32:C44)" +"SUM(C46:C51)" +"GrossMargin!J63" +"(SUM(C53:C64))+C23+C31+C45+C52" +"SUM(D53:D64)+D52+D45+D31+D23" +"-D67+C67" +"H67-G67" +"SUM(C82:C85)+C65+C81" +"SUM(C86:C87)" +"SUM(C9:G9)" +"SUM(H9:J9)" +"[2]GrossMargin!E11-[3]GrossMargin!E11" +"SUM(H9:H10)" +"SUM(C9:C17)" +"SUM(C20:C25)" +"SUM(C28:C35)" +"SUM(H37:H44)" +"SUM(C47:C65)+C45+C37+C26+C18" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!A9" +"SUM(C9:H9)" +"I9-J9" +"SUM(C9:C22)" +"SUM(C24:C30)" +"SUM(C32:C44)" +"-D51+C51" +"SUM(C46:C51)" +"7496+302" +"14750+925" +"SUM(C53:C64)+C52+C45+C31+C23" +"(SUM(I53:I64))+I23+I31+I45+I52" +"C65+C81+C82+C83+C84+C85" +"#REF!" +"(ROUND((#REF!/4),0))" +"C8-D8" +"SUM(C8:C16)" +"SUM(C19:C24)" +"SUM(C27:C34)" +"SUM(C46:C64)+C44+C36+C25+C17" +"SUM(C67:C80)" +"C83+C82+C81+C65" +"C85+C84" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!A9" +"D9" +"D9-C9" +"SUM(C9:C22)" +"'QTD Mgmt Summary'!A25" +"'QTD Mgmt Summary'!A24" +"SUM(C24:C30)" +"SUM(E25:E30)" +"SUM(C32:C44)" +"(SUM(C53:C64))+C23+C31+C45+C52" +"D80+750" +"-D82+C82" +"C65+C81+C82+C83+C84+C85" +"SUM(C86:C87)" +"F88-G88" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!A9" +"D9-C9" +"SUM(C9:C22)" +"'QTD Mgmt Summary'!A25" +"'QTD Mgmt Summary'!A24" +"SUM(C24:C30)" +"SUM(E25:E30)" +"SUM(C32:C44)" +"SUM(C53:C64)+C52+C45+C31+C23" +"D67" +"-D82+C82" +"-C65" +"C65+C81+C82+C83+C84+C85" +"'QTD Mgmt Summary'!Q3" +"'YTD GrossMargin'!I9" +"C9-D9" +"Expenses!C9+Expenses!F9+1501" +"H9-G9" +"'Cap Charge'!C9" +"C9-G9-K9" +"Expenses!C10+Expenses!F10+1041" +"Expenses!C11+Expenses!F11+917" +"Expenses!D11+Expenses!G11+1652" +"Expenses!C12+Expenses!F12+855" +"Expenses!D12+Expenses!G12+2828" +"Expenses!C13+Expenses!F13+1042" +"Expenses!D13+Expenses!G13+1421" +"'Cap Charge'!C13+86" +"Expenses!C14+Expenses!F14+1842" +"Expenses!D14+Expenses!G14+2831" +"Expenses!C15+Expenses!F15+557" +"Expenses!D15+Expenses!G15+680" +"Expenses!C16+Expenses!F16+544" +"Expenses!D16+Expenses!G16+2351" +"Expenses!C17+Expenses!F17+254" +"Expenses!D17+Expenses!G17" +"Expenses!C18+Expenses!F18+6295" +"Expenses!C19+Expenses!F19+112" +"Expenses!C20+Expenses!F20+4108" +"'Cap Charge'!C20+290" +"Expenses!C21+Expenses!F21+3666" +"'Cap Charge'!C21+31790" +"Expenses!C22+Expenses!F22+2241" +"SUM(C9:C22)" +"Expenses!C25+Expenses!F25+9240" +"Expenses!C24+Expenses!F24+186" +"Expenses!C26+Expenses!F26+501" +"Expenses!C27+4619" +"'Cap Charge'!C27+833" +"Expenses!C28+Expenses!F28+170" +"Expenses!C29+Expenses!F29+1713" +"'Cap Charge'!C29+4783" +"Expenses!C30+Expenses!F30+359" +"SUM(C24:C30)" +"Expenses!C32+6824" +"'Cap Charge'!C32+1375" +"Expenses!C33+1692" +"Expenses!C34+3818" +"'Cap Charge'!C34+659" +"Expenses!C35+1267" +"Expenses!C36+2061" +"Expenses!C37" +"Expenses!C38+2464" +"Expenses!C39+1962" +"Expenses!C40+923" +"Expenses!C41+2073" +"Expenses!C42+886" +"Expenses!C43+799" +"SUM(C32:C44)" +"-D46+C46" +"Expenses!C46+1574" +"'Cap Charge'!C46+214" +"Expenses!C47+1573" +"Expenses!C48+343" +"'Cap Charge'!C48+2862" +"Expenses!C49+978" +"Expenses!C50+652" +"Expenses!C51+1212" +"SUM(C46:C51)" +"Expenses!C53+Expenses!F53+3651" +"'Cap Charge'!C53+1019" +"'Cap Charge'!C54+11552" +"Expenses!C55+Expenses!F55+118176" +"Expenses!C56+Expenses!F56+2535" +"'Cap Charge'!C56+41" +"Expenses!C57+Expenses!F57+3340" +"'Cap Charge'!C57+16817" +"24878+501+1641" +"'Cap Charge'!C58+27670" +"Expenses!C59+Expenses!F59+269" +"Expenses!C60+Expenses!F60+12167" +"Expenses!C61+Expenses!F61" +"'Cap Charge'!C61" +"Expenses!C62+Expenses!F62+2614" +"Expenses!C63+Expenses!F63+253300" +"Expenses!C64+Expenses!F64+3338+500" +"'Cap Charge'!C64+20276" +"SUM(C53:C66)+C52+C45+C31+C23" +"(SUM(G53:G66))+G23+G31+G45+G52" +"Expenses!C67+Expenses!F67+4537" +"Expenses!C68+Expenses!F68+1256" +"Expenses!C69+Expenses!F69+2262" +"Expenses!C70+Expenses!F70+19642" +"Expenses!C71+Expenses!F71+2116" +"Expenses!C72+Expenses!F72+6117" +"Expenses!C73+Expenses!F73+328" +"Expenses!C74+Expenses!F74+1057" +"Expenses!C75+Expenses!F75+1015" +"Expenses!C76+Expenses!F76+471" +"Expenses!C77+Expenses!F77+917" +"Expenses!C78+Expenses!F78+2148" +"Expenses!C79+Expenses!F79+62010" +"Expenses!C80+Expenses!F80+92129" +"Expenses!C82+Expenses!F82+28770" +"Expenses!C83+Expenses!F83+2312" +"Expenses!C84+Expenses!F84+14" +"'Cap Charge'!C85-170422" +"-L67" +"(SUM(C84:C87))+C83+C67" +"SUM(D84:D87)+D67+D83" +"SUM(C88:C89)" +"P88" +"P94-P95" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!A9" +"GrossMargin!C9+154103" +"GrossMargin!D9" +"SUM(C9:H9)" +"I9-J9" +"GrossMargin!E10+9485" +"GrossMargin!C11+125783" +"GrossMargin!E12+4879" +"GrossMargin!C13+10947" +"GrossMargin!E14+8053" +"GrossMargin!H14-50" +"GrossMargin!C15+6010" +"GrossMargin!E16+2392" +"GrossMargin!C17+22157" +"GrossMargin!C18+78574" +"GrossMargin!C19+1190" +"GrossMargin!H20+14195" +"GrossMargin!F21+14231" +"SUM(C9:C22)" +"GrossMargin!C24+576122" +"GrossMargin!D26+37641" +"GrossMargin!E27+38594" +"GrossMargin!H27+500" +"GrossMargin!E28+10500" +"GrossMargin!E29+23860" +"GrossMargin!F29+30176" +"GrossMargin!G29+-336" +"GrossMargin!H29-2000" +"SUM(C24:C30)" +"GrossMargin!C32+6739" +"GrossMargin!D33+8229" +"GrossMargin!E33+557" +"GrossMargin!C34+170849" +"GrossMargin!D35+2355" +"GrossMargin!E35+36" +"GrossMargin!C36+128684" +"GrossMargin!C38-85190" +"GrossMargin!D39+40559" +"GrossMargin!C40+630577-8451" +"GrossMargin!D41+19222" +"GrossMargin!H41+1207" +"GrossMargin!C44-247000" +"SUM(C32:C44)" +"GrossMargin!C46-27822+8451" +"GrossMargin!H46-3278" +"GrossMargin!D47+12195" +"GrossMargin!E47+28" +"GrossMargin!F48+6342" +"GrossMargin!H48+1112" +"GrossMargin!C49+169571" +"GrossMargin!E49+29349" +"GrossMargin!H50-1212" +"GrossMargin!H51-6360+1311" +"SUM(C46:C51)" +"GrossMargin!C53+107" +"GrossMargin!E53+1650" +"GrossMargin!F53+1124" +"GrossMargin!G53+6046" +"GrossMargin!H53+8300" +"GrossMargin!G54+4518" +"GrossMargin!E55+9489" +"GrossMargin!F55+221" +"GrossMargin!G55+27466" +"GrossMargin!H55+7" +"GrossMargin!E56+2525" +"GrossMargin!H56-575" +"GrossMargin!E57+533" +"GrossMargin!F57+17553" +"GrossMargin!F58+8327" +"GrossMargin!G58+14" +"GrossMargin!E59+3000" +"'QTD Mgmt Summary'!A60" +"GrossMargin!C60" +"GrossMargin!E60+637533" +"GrossMargin!H60-3402" +"GrossMargin!C61+21126" +"GrossMargin!C62-9119" +"GrossMargin!H62-13702" +"GrossMargin!F64-15288" +"GrossMargin!H64+1023" +"SUM(C53:C66)+C52+C45+C31+C23" +"GrossMargin!C83+89625" +"J85-I85" +"GrossMargin!G84-36988" +"GrossMargin!H85+5195" +"SUM(C84:C87)+C83+C67" +"SUM(C3:I3)" +"50+35+10" +"440-282" +"416-203" +"C3-C5" +"SUM(C16:C19)" +"SUM(E24:E30)" +"SUM(G34:G41)" +"SUM(I45:I46)" +"K3-K50" +"I46+G41+E30+C19" +"V4+1" +"SUM(G7:H7)" +"SUM(H7:H38)" +"AE120" +"C81" +"SUM(B46:B74)" +"SUM(J79)" +"L79" +"Q100" +"SUM(J14:J76)" +"X111" +"SUM(C77:C80)" +"SUM(H83:H95)" +"SUM(Q2:Q96)" +"AC106+2" +"SUM(X2:X107)" +"SUM(AE1:AE113)" +"SUM(AF1:AF113)" +"SUM(AE118:AE119)" +"H12+1" +"SUM(I3:I49)" +"SUM(C3:I3)" +"50+35+10" +"440-282" +"416-203" +"C3-C5" +"SUM(C16:C19)" +"SUM(E24:E30)" +"SUM(G34:G41)" +"SUM(I45:I46)" +"K3-K50" +"I46+G41+E30+C19" +"V3+1" +"SUM(G5:H5)" +"13+1" +"SUM(G5:G12)" +"SUM(G14:G16)" +"6+2" +"SUM(G17:G22)" +"SUM(H24:H24)" +"3+2" +"SUM(G5:G37)" +"I40-G38" +"C80" +"SUM(B45:B65)" +"SUM(J78)" +"L78" +"Q99" +"SUM(J13:J75)" +"X110" +"SUM(C76:C79)" +"SUM(Q1:Q95)" +"AC105+2" +"SUM(X1:X106)" +"H12+1" +"SUM(I3:I49)" +"C5+1" +"+J1733" +"+J1733" +"+J1733" +"+J1733" +"+J1733" +"SUM(D9*31+D11*28+D13*31)/90" +"SUM(D9*31+D11*28+D13*31)/90" +"+J1733" +"+J1733" +"+J1733" +"+J1733" +"SUM(AP11*28+AP13*31)/59" +"+J1733" +"SUM(AP11*28+AP13*31)/59" +"SUM(D11*28+D13*31)/59" +"SUM(D11*28+D13*31)/59" +"SUM(D11*28+D13*31)/59" +"SUM(D11*28+D13*31)/59" +"SUM(D11*28+D13*31)/59" +"SUM(E11*28+E13*31)/59" +"SUM(E11*28+E13*31)/59" +"SUM(F11*28+F13*31)/59" +"SUM(F11*28+F13*31)/59" +"SUM(F11*28+F13*31)/59" +"+J1733" +"SUM(F11*28+F13*31)/59" +"+J1733" +"SUM(F11*28+F13*31)/59" +"+J1733" +"SUM(F11*28+F13*31)/59" +"+J1733" +"+J1733" +"+J1733" +"B14" +"B14" +"B14" +"B14" +"C10+1" +"+A15" +"B17*C17" +"C17" +"E17+H17" +"IF(CA17+CB17=0,""NA"",CC17/CB17)" +"IF(MIN($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17, $BJ17,$BO17,$BT17,$BY17)=0,""NA"",MIN($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17,$BJ17,$BO17,$BT17,$BY17))" +"IF(MAX($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17,$BJ17,$BO17,$BT17,$BY17)=0,""NA"",MAX($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17,$BJ17,$BO17,$BT17,$BY17))" +"A17" +"SUM(CB17:CB32)" +"LEFT(RIGHT(E2,LEN(E2)-FIND(""-"",E2,1)),4)" +"B1" +"+A1" +"B1" +"+A1" +"COUNTA(B7:AF7)" +"COUNTIF(B1:B35,""N"")" +"COUNTIF(B1:B35,""D"")" +"COUNTA(B8:AC8)" +"COUNTIF(B2:B36,""N"")" +"COUNTIF(B24:B36,""D"")" +"COUNTA(B7:AF7)" +"COUNTA(B7:AE7)" +"COUNTA(B7:AF7)" +"COUNTA(B7:AE7)" +"COUNTIF(B1:B35,""N"")" +"COUNTIF(B1:B35,""D"")" +"COUNTA(B7:AF7)" +"COUNTIF(B1:B35,""N"")" +"COUNTIF(B1:B35,""D"")" +"COUNTA(B7:AF7)" +"COUNTIF(B1:B35,""N"")" +"COUNTIF(B1:B35,""D"")" +"+A15" +"B17*C17" +"C17" +"E17+H17" +"IF(CA17+CB17=0,""NA"",CC17/CB17)" +"IF(MIN($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17, $BJ17,$BO17,$BT17,$BY17)=0,""NA"",MIN($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17,$BJ17,$BO17,$BT17,$BY17))" +"IF(MAX($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17,$BJ17,$BO17,$BT17,$BY17)=0,""NA"",MAX($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17,$BJ17,$BO17,$BT17,$BY17))" +"A17" +"SUM(CB17:CB32)" +"+A15" +"B17*C17" +"C17" +"E17+H17" +"IF(CA17+CB17=0,""NA"",CC17/CB17)" +"IF(MIN($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17, $BJ17,$BO17,$BT17,$BY17)=0,""NA"",MIN($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17,$BJ17,$BO17,$BT17,$BY17))" +"IF(MAX($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17,$BJ17,$BO17,$BT17,$BY17)=0,""NA"",MAX($B17,$G17,$L17,$Q17,$V17,$AA17,$AF17,$AK17,$AP17,$AU17,$AZ17,$BE17,$BJ17,$BO17,$BT17,$BY17))" +"A17" +"SUM(CB17:CB32)" +"AVERAGE(B3:B23)" +"AVERAGE(B47:B65)" +"AVERAGE(B5:M5)" +"AVERAGE(B5:B8)" +"AVERAGE(B2:E2)" +"AVERAGE(B2:B13)" +"NOW()" +"AVERAGE(B3:B23)" +"AVERAGE(B47:B65)" +"AVERAGE(B5:M5)" +"AVERAGE(B5:B8)" +"E61-E51" +"G71-G$51" +"AVERAGE(W71:Y71)" +"E72-E$52" +"E73-E$53" +"E74-E$54" +"E75-E$55" +"$B3-C3" +"$C3-D3" +"C3-B3" +"$D3-E3" +"$D3-B3" +"$E3-F3" +"$E3-B3" +"+$F3-B3" +"AVERAGE(H3:H1439)" +"AVERAGE(I12:I1439)" +"AVERAGE(K205:K1439)" +"AVERAGE(Y$205:Y1439)" +"AVERAGE(O43:O72)" +"AVERAGE(O12:O42)" +"AVERAGE(O73:O103)" +"AVERAGE(O367:O397)" +"AVERAGE(O255:O284)" +"AVERAGE(O748:O777)" +"AVERAGE(O285:O315)" +"AVERAGE(O1083:O1113)" +"AVERAGE(O316:O338)" +"AVERAGE(O398:O427)" +"AVERAGE(O428:O458)" +"AVERAGE(O610:O639)" +"AVERAGE(O640:O670)" +"AVERAGE(O671:O700)" +"AVERAGE(O748:O777)" +"AVERAGE(O778:O808)" +"AVERAGE(O961:O990)" +"AVERAGE(O991:O1021)" +"AVERAGE(O1022:O1051)" +"AVERAGE(O1144:O1174)" +"AVERAGE(O1326:O1355)" +"AVERAGE(O1356:O1386)" +"AVERAGE(O1387:O1416)" +"AVERAGE(M1444:M1463)" +"AVERAGE(B73:B164)" +"AVERAGE(B428:B519)" +"AVERAGE(B778:B869)" +"AVERAGE(B1144:B1235)" +"AVERAGE(B3:B1439)" +"AVERAGE(C12:C1439)" +"AVERAGE(E205:E1439)" +"AVERAGE(B2:E2)" +"AVERAGE(F2:F3)" +"AVERAGE(B2:B13)" +"0.55*100*16*23" +"3.02+0.04+0.106+0.99+0.2" +"1.44+0.04+0.106+0.99+0.2" +"3.02+0.04+0.11+1+0.2" +"1.44+0.04+0.11+1+0.2" +"7.15+0.12+0.079+1.01+0.2" +"3.02+0.04+0.104+0.99+0.2" +"1.44+0.04+0.104+0.99+0.2" +"3.02+0.04+0.109+1+0.2" +"1.44+0.04+0.109+1+0.2" +"7.15+0.12+0.08+0.99+0.2" +"3.02+0.04+0.118+1+0.2" +"1.44+0.04+0.118+1+0.2" +"3.02+0.04+0.117+1+0.2" +"1.44+0.04+0.117+1+0.2" +"7.15+0.12+0.096+1.02+0.2" +"3.02+0.08+0.111+1+0.2" +"1.44+0.08+0.111+1+0.2" +"3.02+0.08+0.123+1+0.2" +"1.44+0.08+0.123+1+0.2" +"7.15+0.16+0.099+1.03+0.2" +"3.02+0.073+0.103+1.01+0.2" +"1.44+0.073+0.103+1.01+0.2" +"3.02+0.073+0.111+1.01+0.2" +"1.44+0.073+0.111+1.01+0.2" +"7.15+0.153+0.084+1.04+0.2" +"3.02+0.04+0.114+1+0.2" +"1.44+0.04+0.114+1+0.2" +"3.02+0.04+0.115+1+0.2" +"1.44+0.04+0.115+1+0.2" +"7.15+0.12+0.092+1.02+0.2" +"7.15+0.16+0.105+1.02+0.2" +"7.15+0.16+0.115+1.02+0.2" +"3.02+0.16+0.105+1.01+0.2" +"1.44+0.16+0.105+1.01+0.2" +"3.02+0.16+0.114+1.02+0.2" +"1.44+0.16+0.114+1.02+0.2" +"3.02+0.99+0.2" +"1.44+0.99+0.2" +"3.02+1+0.2" +"1.44+1+0.2" +"7.15+1.01+0.2" +"3.02+4+0.09+0.96+0.2" +"1.44+0.04+0.09+0.96+0.2" +"3.02+0.04+0.101+0.98+0.2" +"1.44+0.04+0.101+0.98+0.2" +"7.15+0.12+0.068+0.96+0.2" +"3.02+0.04+0.096+0.99+0.2" +"1.44+0.04+0.096+0.99+0.2" +"3.02+0.04+0.107+0.99+0.2" +"1.44+0.04+0.107+0.99+0.2" +"7.15+0.12+0.075+1+0.2" +"1.44+0.04+0.115+0.1+0.2" +"3.02+0.04+0.098+0.98+0.2" +"1.44+0.04+0.098+0.98+0.2" +"7.15+0.12+0.076+1+0.2" +"3.02+0.04+0.1+0.99+0.2" +"1.44+0.04+0.1+0.99+0.2" +"3.02+0.04+0.108+1+0.2" +"1.44+0.04+0.108+1+0.2" +"7.15+0.12+0.077+1+0.2" +"3.02+0.04+0.101+0.99+0.2" +"1.44+0.04+0.101+0.99+0.2" +"3.02+0.04+0.108+0.99+0.2" +"1.44+0.04+0.108+0.99+0.2" +"3.02+0.04+0.1+0.98+0.2" +"1.44+0.04+0.1+0.98+0.2" +"7.15+0.12+0.077+0.99+0.2" +"3.02+0.04+0.093+0.97+0.2" +"1.44+0.04+0.093+0.97+0.2" +"3.02+0.04+0.99+0.2" +"1.44+0.04+0.103+0.99+0.2" +"7.15+0.12+0.071+0.97+0.2" +"3.02+0.04+0.096+1+0.2" +"1.44+0.04+0.106+1+0.2" +"3.02+0.04+0.106+0.1+0.02" +"7.15+0.12+0.075+1.02+0.2" +"3.02+0.151+0.106+1+0.2" +"1.44+0.151+0.106+1+0.2" +"3.02+0.151+0.125+1.01+0.2" +"1.44+0.151+0.125+1.01+0.2" +"7.15+0.231+0.09+1.03+0.2" +"3.02+0.04+0.095+0.98+0.2" +"1.44+0.04+0.095+0.98+0.2" +"7.15+0.12+0.073+0.99+0.2" +"3.02+0.04+0.099+0.99+0.2" +"1.44+0.04+0.099+0.99+0.2" +"7.15+0.12+0.077+1.01+0.2" +"3.02+0.04+0.098+0.99+0.2" +"1.44+0.04+0.098+0.99+0.2" +"3.02+0.04+0.107+1+0.2" +"1.44+0.04+0.107+1+0.2" +"7.15+0.12+0.076+1.01+0.2" +"3.02+0.196+0.093+0.99+0.2" +"1.44+0.196+0.093+0.99+0.2" +"3.02+0.196+0.106+1+0.2" +"1.44+0.196+0.106+0.1+0.2" +"7.15+0.276+0.073+1.01+0.2" +"AVERAGE(C5:E5)" +"COUNTA(B7:AF7)" +"COUNTIF(B1:B35,""N"")" +"COUNTIF(B1:B35,""D"")" +"COUNTA(B8:AC8)" +"COUNTIF(B2:B36,""N"")" +"COUNTIF(B24:B36,""D"")" +"COUNTA(B7:AF7)" +"COUNTA(B7:AE7)" +"COUNTA(B7:AF7)" +"COUNTA(B7:AE7)" +"COUNTIF(B1:B35,""N"")" +"COUNTIF(B1:B35,""D"")" +"COUNTA(B7:AF7)" +"COUNTIF(B1:B36,""N"")" +"COUNTIF(B1:B36,""D"")" +"COUNTA(B7:AF7)" +"COUNTIF(B1:B35,""N"")" +"COUNTIF(B1:B35,""D"")" +"COUNTA(B7:AE7)" +"COUNTIF(B1:B36,""N"")" +"COUNTIF(B1:B36,""D"")" +"COUNTA(B7:AF7)" +"COUNTIF(B1:B37,""N"")" +"COUNTIF(B1:B37,""D"")" +"COUNTA(B8:AE8)" +"COUNTA(B15:AE15)" +"COUNTIF(B1:B36,""N"")" +"COUNTIF(B1:B36,""D"")" +"COUNTA(B7:AF7)" +"COUNTA(D14:AF14)" +"COUNTIF(B1:B35,""N"")" +"COUNTIF(B1:B35,""D"")" +"IF(NOT(AB15),""Include Only the Following"",AE13)" +"IF(AB13=1,IF(AND(AD13=""Show All"",AB15),"""",""Warning:""),"""")" +"AB3" +"IF(H3="""","""",""Filter ON"")" +"VLOOKUP(AB3,Location2,2)" +"IF(AN5=""NO"",""Sell"",IF(AN5=""Yes"",""Buy"",""""))" +"IF(CD5=""NO"",""Buy"",IF(CD5=""Yes"",""Sell"",""""))" +"IF(AB17,""GRI of $""&AB18&"" Added"",""GRI NOT Added"")" +"VLOOKUP(AC8,Location3a,2)" +"IF(X10="""","""",IF($AB$13=2,X10&REPT(""-"",50),IF(AND($AB$13=1,Y10=1),X10&REPT(""-"",50),"""")))" +"IF(B10="""","""",IF(MainData!AX4="""","""",IF($AB$17,$D$5-MainData!AX4-$AB$18,$D$5-MainData!AX4)))" +"IF(C10<>"""",MainData!H4,"""")" +"IF(Z10="""","""",IF($AB$13=2,Z10&REPT(""-"",50),IF(AND($AB$13=1,AA10=1),Z10&REPT(""-"",50),"""")))" +"IF(H10="""","""",IF(MainData!DA4="""","""",IF($AB$17,$D$5+MainData!DA4+$AB$18,$D$5+MainData!DA4)))" +"IF(I10<>"""",MainData!BK4,"""")" +"IF($AD$13=""Show All"",1,IF(LEFT(MainData!K4,2)=LEFT(MainPage!$AD$13,2),1,0))" +"IF($AD$13=""Show All"",1,IF(LEFT(MainData!BN4,2)=LEFT(MainPage!$AD$13,2),1,0))" +"IF(Stop_Date_Value,IF(MainData!AX4<>"""",IF(MainData!G4=""NO"",MainData!D4,MainData!E4),""""),"""")" +"IF($AB$15,1,IF(OR(X10=$AD$8,X10=$AD$9,X10=$AD$10,X10=$AD$11),1,0))*V10" +"IF(Stop_Date_Value,IF(MainData!DA4<>"""",IF(MainData!BJ4=""NO"",MainData!BH4,MainData!BG4),""""),"""")" +"IF($AB$15,1,IF(OR(Z10=$AD$8,Z10=$AD$9,Z10=$AD$10,Z10=$AD$11),1,0))*W10" +"VLOOKUP(AC13,Transport1a,2)" +"""All ""&AD13&"" Pipe Locations""" +"Lookup!B6" +"HLOOKUP(MATCH(H3,$H$3:$H$26,0),GD,6)" +"IF(MainPage!$AB$20,"""",""Warning: Automatic Refresh is OFF"")" +"VLOOKUP(L3,Location2,2)" +"VLOOKUP(N3,Transport2,2)" +"VLOOKUP(O3,GasDaily2,2)" +"C13" +"C14" +"C15" +"IF(C13<>"""",((1/(1-C15))-1)*VLOOKUP(O3,GasDaily2,6),"""")" +"IF(C13<>"""",C17+C14+C13,"""")" +"IF(Input2!B29="""","""",Input2!B29)" +"MATCH(AH5,NameCheck,0)" +"BW5" +"VLOOKUP(AD3,Location2,2)" +"AF3" +"IF(AG3<>1,""Yes"",""NO"")" +"J5" +"IF(AI3>0,VLOOKUP(AI3,Location2,2),0)" +"IF(AK3>0,VLOOKUP(AK3,Transport2,2),0)" +"IF(AI3>0,VLOOKUP(AI5&""-""&AJ5&""-""&AK5,LocCost,2,0),0)" +"IF(AL3>0,VLOOKUP(AL5&""-""&AM5&""-""&AN5,LocCost,2,0),0)" +"IF(AO3>0,VLOOKUP(AO5&""-""&AP5&""-""&AQ5,LocCost,2,0),0)" +"IF(AR3>0,VLOOKUP(AR5&""-""&AS5&""-""&AT5,LocCost,2,0),0)" +"IF(AU3>0,VLOOKUP(AU5&""-""&AV5&""-""&AW5,LocCost,2,0),0)" +"IF(AX3>0,VLOOKUP(AX5&""-""&AY5&""-""&AZ5,LocCost,2,0),0)" +"IF(BA3>0,VLOOKUP(BA5&""-""&BB5&""-""&BC5,LocCost,2,0),0)" +"IF(BD3>0,VLOOKUP(BD5&""-""&BE5&""-""&BF5,LocCost,2,0),0)" +"IF(BG3>0,VLOOKUP(BG5&""-""&BH5&""-""&BI5,LocCost,2,0),0)" +"IF(BJ3>0,VLOOKUP(BJ5&""-""&BK5&""-""&BL5,LocCost,2,0),0)" +"SUM(BM5:BV5)" +"IF(NOT(ClearCheck),""Warning: Clear Contents is OFF"","""")" +"BM5" +"BN5" +"BO5" +"BW5" +"BP5" +"BQ5" +"BR5" +"BS5" +"BT5" +"BU5" +"BV5" +"IF(I4>0,VLOOKUP(I4&""-""&J4&""-""&K4,LocCost,2,0),0)" +"IF(L4>0,VLOOKUP(L4&""-""&M4&""-""&N4,LocCost,2,0),0)" +"IF(O4>0,VLOOKUP(O4&""-""&P4&""-""&Q4,LocCost,2,0),0)" +"IF(R4>0,VLOOKUP(R4&""-""&S4&""-""&T4,LocCost,2,0),0)" +"IF(U4>0,VLOOKUP(U4&""-""&V4&""-""&W4,LocCost,2,0),0)" +"IF(X4>0,VLOOKUP(X4&""-""&Y4&""-""&Z4,LocCost,2,0),0)" +"IF(AA4>0,VLOOKUP(AA4&""-""&AB4&""-""&AC4,LocCost,2,0),0)" +"IF(AD4>0,VLOOKUP(AD4&""-""&AE4&""-""&AF4,LocCost,2,0),0)" +"IF(AG4>0,VLOOKUP(AG4&""-""&AH4&""-""&AI4,LocCost,2,0),0)" +"IF(AJ4>0,VLOOKUP(AJ4&""-""&AK4&""-""&AL4,LocCost,2,0),0)" +"IF(C4>0,SUM(AN4:AW4),"""")" +"MATCH(O3,Location,0)" +"MATCH(Q3,Transport,0)" +"MATCH(R3,GasDaily,0)" +"IF(A4>0,VLOOKUP(E4,GasDaily3,5,0),"""")" +"IF(A4>0,((1/(1-H4))-1)*I4,"""")" +"IF(A4>0,J4+G4+F4,"""")" +"IF(BE4<>""NO"",2,1)" +"BF4" +"MATCH(BG4,Location,0)" +"MATCH(BI4,Transport,0)" +"IF(BJ4=0,0,MATCH(BJ4,Location,0))" +"IF(BL4=0,0,MATCH(BL4,Transport,0))" +"IF(G4>0,VLOOKUP(G4&""-""&H4&""-""&I4,LocCost,2,0),0)" +"IF(J4>0,VLOOKUP(J4&""-""&K4&""-""&L4,LocCost,2,0),0)" +"IF(M4>0,VLOOKUP(M4&""-""&N4&""-""&O4,LocCost,2,0),0)" +"IF(P4>0,VLOOKUP(P4&""-""&Q4&""-""&R4,LocCost,2,0),0)" +"IF(S4>0,VLOOKUP(S4&""-""&T4&""-""&U4,LocCost,2,0),0)" +"IF(V4>0,VLOOKUP(V4&""-""&W4&""-""&X4,LocCost,2,0),0)" +"IF(Y4>0,VLOOKUP(Y4&""-""&Z4&""-""&AA4,LocCost,2,0),0)" +"IF(AB4>0,VLOOKUP(AB4&""-""&AC4&""-""&AD4,LocCost,2,0),0)" +"IF(AE4>0,VLOOKUP(AE4&""-""&AF4&""-""&AG4,LocCost,2,0),0)" +"IF(AH4>0,VLOOKUP(AH4&""-""&AI4&""-""&AJ4,LocCost,2,0),0)" +"SUM(AK4:AT4)" +"MAX(A6:A174)" +"IF(Input!J3="""",Input!I3,Input!J3)" +"Database!B4&""-""&Database!C4&""-""&Database!D4" +"Database!K4" +"TODAY()+30" +"IF(Stop_Date>TODAY(),TRUE,FALSE)" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"VLOOKUP(C8,GasDaily2,3)" +"VLOOKUP(C8,GasDaily2,2)" +"VLOOKUP(C8,GasDaily2,4)" +"VLOOKUP(C8,GasDaily2,5)" +"VLOOKUP($C$4,_Box1,2)" +"VLOOKUP($C$4,_Box2,2)" +"VLOOKUP($C$4,_Box3,2)" +"VLOOKUP($C$4,_Box4,2)" +"VLOOKUP($C$4,_Box5,2)" +"VLOOKUP($C$4,_Box6,2)" +"VLOOKUP($C$4,_Box7,2)" +"VLOOKUP($C$4,_Box8,2)" +"VLOOKUP($C$4,_Box9,2)" +"VLOOKUP($C$4,_Box10,2)" +"VLOOKUP($C$4,_Box11,2)" +"VLOOKUP($C$4,_Box12,2)" +"VLOOKUP($C$4,_Box13,2)" +"VLOOKUP($C$4,_Box14,2)" +"VLOOKUP($C$4,_Box15,2)" +"VLOOKUP($C$4,_Box16,2)" +"VLOOKUP($C$4,_Box17,2)" +"VLOOKUP($C$4,_Box18,2)" +"VLOOKUP($C$4,_Box19,2)" +"VLOOKUP($C$4,_Box20,2)" +"VLOOKUP($C$4,_Box21,2)" +"VLOOKUP($C$4,_Box22,2)" +"VLOOKUP($C$4,_Box23,2)" +"VLOOKUP($C$4,_Box24,2)" +"NOW()-31" +"'ECAM 138-152'!B3" +"'ECAM 138-152'!I48" +"'ECAM 138-152'!I49" +"'ECAM 138-152'!I50" +"'ECAM 138-152'!I51" +"I4-J4" +"'SP 18'!B3" +"'SP 18'!G47" +"'SP 18'!G48" +"'SP 18'!G49" +"'SP 18'!G50" +"'GALV 249-L 250'!G47" +"'GALV 249-L 250'!G48" +"'GALV 249-L 250'!G49" +"'GALV 249-L 250'!G50" +"'HI 235'!B3" +"'HI 235'!G47" +"'HI 235'!G48" +"'HI 235'!G49" +"'HI 235'!G50" +"'HI 235-flash'!B3" +"'HI 235-flash'!G47" +"'HI 235-flash'!C120" +"'HI 235-flash'!G49" +"'HI 235-flash'!G50" +"'VERM376-375'!G47" +"'VERM376-375'!G48" +"'VERM376-375'!G49" +"'VERM376-375'!G50" +"'WCAM 39'!B3" +"'WCAM 39'!G47" +"'WCAM 39'!G48" +"'WCAM 39'!G49" +"'WCAM 39'!G50" +"'WCAM 522-543'!B3" +"'WCAM 522-543'!I47" +"'WCAM 522-543'!I48" +"'WCAM 522-543'!I49" +"'WCAM 522-543'!I50" +"'HI 199'!C3" +"'HI 199'!J47" +"'HI 199'!J48" +"'HI 199'!J49" +"'HI 199'!J50" +"'GB-236-367'!B3" +"'GB-236-367'!G47" +"'GB-236-367'!G48" +"'GB-236-367'!G49" +"'GB-236-367'!G50" +"'VERM 84'!B3" +"'VERM 84'!G47" +"'VERM 84'!G48" +"'VERM 84'!G49" +"'VERM 84'!G50" +"'BRAZ 368'!B3" +"'BRAZ 368'!G47" +"'BRAZ 368'!G48" +"'BRAZ 368'!G49" +"'BRAZ 368'!G50" +"SUM(F4:F15)" +"SUM(J4:J15)-J6" +"F16" +"+I19-I21" +"+I6" +"+$C$60+0.01" +"+C56" +"+$C$59" +"+$D$60" +"+$C$16+0.005" +"+$C$45+0.005" +"+$C$43" +"+$C$44" +"+$D$45" +"+$C$84-0.065" +"609+268" +"0.015+0.123" +"+$C$68+0.005" +"+$C$66" +"+$C$67" +"+$D$68" +"+$C$30+0.015" +"+$C$28" +"+$C$29" +"+$D$30" +"+$P$16" +"+$Q$16" +"+$C$76+0.0125" +"+$C$74" +"+$C$75" +"+$D$76" +"+$C$38-0.01" +"+$C$36" +"+$C$37" +"+$D$38" +"26+1211" +"+$P$10" +"+$Q$10" +"+$C$10-0.085" +"+E22-C22" +"+$C$30+0.0376+0.0025" +"C89" +"C92" +"C91" +"C18" +"SUM(C26:C27)" +"+F27+F26" +"ROUND($C$17-$C$28-($C$17-$C$28)*$C$29,4)" +"+$C$17-C30" +"+($C$9)-$C$36-(($C$9)-$C$36)*$C$37" +"+C9-C38" +"ROUND($C$18-$C$43-($C$18-$C$43)*$C$44,4)" +"+$C$18-C45" +"ROUND($C$8-$C$58-($C$8-$C$58)*$C$59,4)" +"+$C$8-C60" +"ROUND($C$13-$C$66-($C$13-$C$66)*$C$67,4)" +"+$C$13-C68" +"0.0059+0.0051" +"ROUND($C$11-$C$74-($C$11-$C$74)*$C$75,4)" +"+$C$11-C76" +"ROUND($C$10-$C$82-($C$10-$C$82)*$C$83,4)" +"+$C$10-C84" +"C91" +"+'$ VOLS'!B6" +"'$ VOLS'!G12" +"+D6*1.1" +"+D6*0.9" +"+E10" +"+E11" +"'$ VOLS'!E114" +"IF(C12>$D$7,$D$7,C12)" +"IF(C12>$D$7,C12-D12,0)" +"IF(C12<$D$8,$D$8-C12,0)" +"+A12-0.08-$J$47" +"+G12*E12" +"IF(G12>$F$47,($F$47-G12)*F12,0)" +"+B12+1" +"AVERAGE(A12:A42)" +"SUM(C12:C42)" +"D43+E43" +"+C44-C43" +"+D43" +"'$ VOLS'!E11" +"+F47*D43" +"+'$ VOLS'!C82" +"+E43" +"+H43" +"+I43" +"SUM(E47:E49)" +"+G50/E50" +"+'$ VOLS'!B6" +"'$ VOLS'!G10" +"+D6*1.1" +"+D6*0.9" +"+E10" +"+E11" +"'$ VOLS'!C114" +"IF(C12>$D$7,$D$7,C12)" +"IF(C12>$D$7,C12-D12,0)" +"IF(C12<$D$8,$D$8-C12,0)" +"ROUND(A12-$I$47-(A12-$I$47)*$I$48,4)" +"+G12*E12" +"IF(G12>$F$47,($F$47-G12)*F12,0)" +"C12*$J$11" +"+B12+1" +"AVERAGE(A12:A42)" +"SUM(C12:C42)" +"D43+E43" +"+C44-C43" +"+D43" +"'$ VOLS'!E10" +"+F47*D43" +"+'$ VOLS'!C43" +"+E43" +"+H43" +"+I43" +"SUM(E47:E49)" +"+G50/E50" +"+'$ VOLS'!B6" +"'$ VOLS'!G16" +"+D6*1.1" +"+D6*0.9" +"+E10" +"+E11" +"'$ VOLS'!B114" +"IF(C12>$D$7,$D$7,C12)" +"IF(C12>$D$7,C12-D12,0)" +"IF(C12<$D$8,$D$8-C12,0)" +"ROUND(A12-$I$47-(A12-$I$47)*$I$48,4)" +"+G12*E12" +"C12*$J$11" +"+B12+1" +"SUM(D12:D42)" +"D43+E43" +"+C44-C43" +"+D43" +"'$ VOLS'!E16" +"+F47*D43" +"+'$ VOLS'!C28" +"+E43" +"+H43" +"+I43" +"SUM(E47:E49)" +"+G50/E50" +"'[1]$ VOLS'!G25" +"+D6" +"+D6*0.9" +"+E11" +"+C12" +"IF(C12<$D$8,$D$8-C12,0)" +"+G12*D12" +"IF(G12>$F$47,($F$47-G12)*F12,0)" +"E42*A42" +"SUM(C12:C42)" +"E43" +"+C44-C43" +"+D43" +"+G47/E47" +"+H43" +"+E43" +"+I43" +"SUM(E47:E49)" +"+'$ VOLS'!B6" +"'$ VOLS'!G17" +"+D6*1.1" +"+D6*0.9" +"+E10" +"+E11" +"'$ VOLS'!B114" +"IF(C12>$D$7,$D$7,C12)" +"IF(C12>$D$7,C12-D12,0)" +"IF(C12<$D$8,$D$8-C12,0)" +"ROUND(A12-$I$47-(A12-$I$47)*$I$48,4)" +"+G12*E12" +"IF(G12>$F$47,($F$47-G12)*F12,0)" +"C12*$J$11" +"+B12+1" +"AVERAGE(A12:A42)" +"SUM(C12:C42)" +"D43+E43" +"+C44-C43" +"+D43" +"'$ VOLS'!E17" +"+F47*D43" +"+'$ VOLS'!C28" +"+E43" +"+H43" +"+I43" +"SUM(E47:E49)" +"+G50/E50" +"+'$ VOLS'!B6" +"'$ VOLS'!G18" +"+F6*1.1" +"+F6*0.9" +"+G10" +"+G11" +"'$ VOLS'!G114" +"IF(E12>$F$7,$F$7,E12)" +"IF(E12>$F$7,E12-F12,0)" +"IF(E12<$F$8,$F$8-E12,0)" +"ROUND(A12-$K$47-(A12-$K$47)*$K$48,4)" +"+I12*G12" +"IF(I12>$H$47,($H$47-I12)*H12,0)" +"E12*$L$11" +"+B12+1" +"IF(E41<$F$8,$F$8-E41,0)" +"AVERAGE(A12:A42)" +"SUM(C12:C40)" +"SUM(E12:E42)" +"F43+G43" +"+C44-C43" +"+F43" +"'$ VOLS'!E18" +"+H47*F43" +"+'$ VOLS'!C74" +"+G43" +"+J43" +"+K43" +"SUM(G47:G49)" +"+I50/G50" +"+'$ VOLS'!B6" +"'$ VOLS'!G20" +"+D6*1.1" +"+D6*0.9" +"+E10" +"+E11" +"'$ VOLS'!C114" +"IF(C12>$D$7,$D$7,C12)" +"IF(C12>$D$7,C12-D12,0)" +"IF(C12<$D$8,$D$8-C12,0)" +"ROUND(A12-$J$47-(A12-$J$47)*$J$48,4)" +"+G12*E12" +"IF(G12>$F$47,($F$47-G12)*F12,0)" +"C12*$J$11" +"+B12+1" +"AVERAGE(A12:A42)" +"SUM(D12:D42)" +"D43+E43" +"C43-C44" +"+D43" +"'$ VOLS'!C45" +"+F47*D43" +"+'$ VOLS'!C43" +"+E43" +"+H43" +"+I43" +"SUM(E47:E49)" +"+G50/E50" +"'$ VOLS'!F23" +"+'$ VOLS'!B6" +"'$ VOLS'!G23" +"+D6*1.1" +"+D6*0.9" +"+E10" +"+E11" +"'$ VOLS'!I114" +"3642+8500" +"IF(C12>$D$7,$D$7,C12)" +"IF(C12>$D$7,C12-D12,0)" +"ROUND(A12-$J$47-(A12-$J$47)*$J$48,4)" +"+G12*E12" +"IF(G12>$F$47,($F$47-G12)*F12,0)" +"A12*$J$11" +"+B12+1" +"3644+8504" +"C13*$J$11" +"3638+8488" +"3592+8382" +"3625+8460" +"3610+8425" +"3554+8293" +"3866+7912" +"3866+7914" +"3702+7577" +"3666+7504" +"3851+7884" +"3851+7597" +"3711+7902" +"3861+7899" +"3859+7892" +"3856+7862" +"3841+7854" +"3837+7844" +"3832+7747" +"3785+7797" +"3809+7756" +"3789+7779" +"3801+7823" +"3822+7650" +"3738+7455" +"3642+7626" +"3725+7789" +"3806+7468" +"3481+7124" +"'$ VOLS'!C144" +"3758+7692" +"AVERAGE(A12:A42)" +"SUM(C12:C42)" +"D43+E43" +"C43-C44" +"+D43" +"'$ VOLS'!E23" +"+F47*D43" +"+E43" +"+H43" +"+I43" +"SUM(E47:E49)" +"+G50/E50" +"+'$ VOLS'!B6" +"'$ VOLS'!G21" +"+D6*1.1" +"+D6*0.9" +"+E10" +"+E11" +"'$ VOLS'!E114" +"IF(C12>$D$7,$D$7,C12)" +"IF(C12>$D$7,C12-D12,0)" +"IF(C12<$D$8,$D$8-C12,0)" +"+A12-0.08" +"+G12*E12" +"IF(G12>$F$47,($F$47-G12)*F12,0)" +"C12*$J$11" +"+B12+1" +"AVERAGE(A12:A42)" +"SUM(C12:C42)" +"D43+E43" +"+C44-C43" +"+D43" +"'$ VOLS'!E21" +"+F47*D43" +"+E43" +"+H43" +"+I43" +"SUM(E47:E49)" +"+G50/E50" +"+'$ VOLS'!B6" +"'$ VOLS'!G22" +"+E6*1.1" +"+E6*0.9" +"+F10" +"+F11" +"'$ VOLS'!E114" +"IF(D12>$E$7,$E$7,D12)" +"IF(D12>$E$7,D12-E12,0)" +"IF(R12<0,R12,0)" +"ROUND(A12-$N$47-(A12-$N$47)*$N$48,4)" +"+J12*F12" +"+K12*F12" +"D12*$N$11" +"+C12+1" +"+B14" +"5.03" +"'$ VOLS'!E133-0.055" +"+B37" +"SUM(A12:A42)" +"E43+F43" +"AVERAGE(A26:A41)" +"+D44-D43" +"+E43" +"'$ VOLS'!E22" +"+G47*E43" +"+F43" +"+L43" +"+M43-L43" +"SUM(F47:F49)" +"+J50/F50" +"'$ VOLS'!F19" +"+'$ VOLS'!B6" +"'$ VOLS'!G19" +"+D6*1.1" +"+D6*0.9" +"+E10" +"+E11" +"'$ VOLS'!D114" +"IF(C12>$D$7,$D$7,C12)" +"IF(C12>$D$7,C12-D12,0)" +"IF(N12<0,N12,0)" +"ROUND(A12-$J$47-(A12-$J$47)*$J$48,4)" +"+G12*E12" +"IF(G12>$F$47,($F$47-G12)*F12,0)" +"C12*$J$11" +"+B12+1" +"AVERAGE(A26:A41)" +"SUM(C12:C42)" +"D43+E43" +"+C44-C43" +"+D43" +"'$ VOLS'!E22" +"+F47*D43" +"+E43" +"+H43" +"+I43" +"SUM(E47:E49)" +"+G50/E50" +"+'$ VOLS'!B6" +"'$ VOLS'!G9" +"+F6*1.1" +"+F6*0.9" +"+G10" +"+G11" +"'$ VOLS'!F114" +"IF(E12>$F$7,$F$7,E12)" +"IF(E12>$F$7,E12-F12,0)" +"IF(E12<$F$8,$F$8-E12,0)" +"ROUND(A12,4)" +"+I12*G12" +"IF(I12>$H$48,($H$48-I12)*H12,0)" +"E12*$L$11" +"+B12+1" +"SUM(C12:C40)" +"AVERAGE(A12:A42)" +"SUM(E12:E42)" +"F43+G43" +"+C42-C41" +"+E43-E44" +"+F43" +"'$ VOLS'!E9" +"+H48*F43" +"+G43" +"+J43" +"H43" +"+K43" +"SUM(G48:G50)" +"+I51/G51" +"B4+G4" +"C17+H16" +"SUM(B4:B34)" +"B4+G4+L4" +"529+1" +"636+1" +"15000+15000+25000" +"SUM(B4:B34)" +"-1+2700" +"8275+1000" +"B4+G4+L4" +"-5959+500-2500" +"511" +"-500" +"127+1500" +"650+9000" +"SUM(B4:B34)" +"3030-277" +"B4+G4+L4" +"-2894-1" +"469-1" +"1806+600" +"3619-277" +"-100" +"4125+79" +"-101+569" +"4121-25" +"-2298-1000" +"-1388-50-1" +"-1998-51-6" +"-1737-51-18" +"-2816+2573" +"-860+25" +"-3477-19" +"-220-18" +"1909-22" +"SUM(B4:B34)" +"-(B4+271)" +"B4+G4+L4" +"749+99" +"SUM(B4:B34)" +"B4+G4" +"C17+H16" +"SUM(B4:B34)" +"B4+G4+L4" +"529+1" +"636+1" +"15000+15000+25000" +"SUM(B4:B34)" +"-1+2700" +"8275+1000" +"B4+G4+L4" +"-5959+500-2500" +"511" +"-500" +"127+1500" +"650+9000" +"SUM(B4:B34)" +"3030-277" +"B4+G4+L4" +"-2894-1" +"469-1" +"1806+600" +"3619-277" +"-100" +"4125+79" +"-101+569" +"4121-25" +"-2298-1000" +"-1388-50-1" +"-1998-51-6" +"-1737-51-18" +"-2816+2573" +"-860+25" +"-3477-19" +"-220-18" +"1909-22" +"SUM(B4:B34)" +"-(B4+271)" +"B4+G4+L4" +"749+99" +"SUM(B4:B34)" +"B4+G4" +"C17+H16" +"SUM(B4:B34)" +"B4+G4+L4" +"529+1" +"636+1" +"15000+15000+25000" +"SUM(B4:B34)" +"-1+2700" +"8275+1000" +"B4+G4+L4" +"-5959+500-2500" +"511" +"-500" +"127+1500" +"650+9000" +"SUM(B4:B34)" +"3030-277" +"B4+G4+L4" +"-2894-1" +"469-1" +"1806+600" +"3619-277" +"-100" +"4125+79" +"-101+569" +"4121-25" +"-2298-1000" +"-1388-50-1" +"-1998-51-6" +"-1737-51-18" +"-2816+2573" +"-860+25" +"-3477-19" +"-220-18" +"1909-22" +"SUM(B4:B34)" +"-(B4+271)" +"B4+G4+L4" +"749+99" +"SUM(B4:B34)" +"B4*E4" +"SUM(B4:B7)" +"SUM(E4:E8)" +"(SUM(G4:G8)/B8)" +"G12/I3" +"G12/J3" +"G12/K3" +"G12/L3" +"G12/M3" +"G12/N3" +"G12/O3" +"G12/P3" +"G12/Q3" +"G12/R3" +"G12/S3" +"G12/T3" +"I12*I3*B8" +"J12*J3*B8" +"K3*K12*B8" +"S3*S12*B8" +"T3*T12*B8" +"-1250000/3-((K18+S18+K37+S37)/3)" +"I17" +"J17" +"-0.01*B8*K3" +"-0.01*S3*B8" +"I16+I17" +"K16-K17+K18" +"S16-S17-S18" +"7652-6578" +"13546-12557" +"22346-20749" +"SUM(E25:E29)" +"I33*I24*B29" +"J33*J24*B29" +"K33*K24*B29" +"S33*S24*B29" +"T33*T24*B29" +"-0.01*K24*B29" +"-S24*0.01*B29" +"I35-I36" +"S35-S36" +"-I17/(I16+I35)" +"SUM(D9:D11)" +"SUM(V9:V12)" +"SUM(D21:D23)" +"B4+G4" +"C17+H16" +"SUM(B4:B34)" +"B4+G4+L4" +"529+1" +"636+1" +"15000+15000+25000" +"SUM(B4:B34)" +"-1+2700" +"8275+1000" +"B4+G4+L4" +"-5959+500-2500" +"511" +"-500" +"127+1500" +"650+9000" +"SUM(B4:B34)" +"3030-277" +"B4+G4+L4" +"-2894-1" +"469-1" +"1806+600" +"3619-277" +"-100" +"4125+79" +"-101+569" +"4121-25" +"-2298-1000" +"-1388-50-1" +"-1998-51-6" +"-1737-51-18" +"-2816+2573" +"-860+25" +"-3477-19" +"-220-18" +"1909-22" +"SUM(B4:B34)" +"-(B4+271)" +"B4+G4+L4" +"749+99" +"-(-2340+1557)" +"SUM(B4:B34)" +"B4+G4+L4" +"(45-194)" +"(874-194)" +"SUM(B4:B34)" +"B4+G4+L4" +"SUM(B4:B34)" +"B4+G4+L4" +"8103+3078" +"SUM(B4:B34)" +"B4+G4+L4" +"SUM(B4:B34)" +"10920-4341" +"B4+G4+L4" +"SUM(B4:B34)" +"B4+G4+L4" +"52-162" +"1016+14213" +"1016-74" +"SUM(B4:B34)" +"B4+G4" +"C17+H16" +"SUM(B4:B34)" +"B4+G4+L4" +"529+1" +"636+1" +"15000+15000+25000" +"SUM(B4:B34)" +"-1+2700" +"8275+1000" +"B4+G4+L4" +"-5959+500-2500" +"511" +"-500" +"127+1500" +"650+9000" +"SUM(B4:B34)" +"3030-277" +"B4+G4+L4" +"-2894-1" +"469-1" +"1806+600" +"3619-277" +"-100" +"4125+79" +"-101+569" +"4121-25" +"-2298-1000" +"-1388-50-1" +"-1998-51-6" +"-1737-51-18" +"-2816+2573" +"-860+25" +"-3477-19" +"-220-18" +"1909-22" +"SUM(B4:B34)" +"-(B4+271)" +"B4+G4+L4" +"749+99" +"-(-2340+1557)" +"SUM(B4:B34)" +"B4+G4+L4" +"(45-194)" +"(874-194)" +"SUM(B4:B34)" +"B4+G4+L4" +"SUM(B4:B34)" +"B4+G4+L4" +"8103+3078" +"SUM(B4:B34)" +"B4+G4+L4" +"SUM(B4:B34)" +"10920-4341" +"B4+G4+L4" +"SUM(B4:B34)" +"B4+G4+L4" +"52-162" +"1016+14213" +"1016-74" +"SUM(B4:B34)" +"B4+G4" +"C17+H16" +"SUM(B4:B34)" +"B4+G4+L4" +"529+1" +"636+1" +"15000+15000+25000" +"SUM(B4:B34)" +"-1+2700" +"8275+1000" +"B4+G4+L4" +"-5959+500-2500" +"511" +"-500" +"127+1500" +"650+9000" +"SUM(B4:B34)" +"3030-277" +"B4+G4+L4" +"-2894-1" +"469-1" +"1806+600" +"3619-277" +"-100" +"4125+79" +"-101+569" +"4121-25" +"-2298-1000" +"-1388-50-1" +"-1998-51-6" +"-1737-51-18" +"-2816+2573" +"-860+25" +"-3477-19" +"-220-18" +"1909-22" +"SUM(B4:B34)" +"-(B4+271)" +"B4+G4+L4" +"749+99" +"-(-2340+1557)" +"SUM(B4:B34)" +"B4+G4+L4" +"(45-194)" +"(874-194)" +"SUM(B4:B34)" +"B4+G4+L4" +"SUM(B4:B34)" +"B4+G4+L4" +"8103+3078" +"SUM(B4:B34)" +"B4+G4+L4" +"SUM(B4:B34)" +"10920-4341" +"B4+G4+L4" +"SUM(B4:B34)" +"B4+G4+L4" +"52-162" +"SUM(B4:B34)" +"B4+G4" +"C17+H16" +"SUM(B4:B34)" +"B4+G4+L4" +"529+1" +"636+1" +"15000+15000+25000" +"SUM(B4:B34)" +"-1+2700" +"8275+1000" +"B4+G4+L4" +"-5959+500-2500" +"511" +"-500" +"127+1500" +"650+9000" +"SUM(B4:B34)" +"3030-277" +"B4+G4+L4" +"-2894-1" +"469-1" +"1806+600" +"3619-277" +"-100" +"4125+79" +"-101+569" +"4121-25" +"-2298-1000" +"-1388-50-1" +"-1998-51-6" +"-1737-51-18" +"-2816+2573" +"-860+25" +"-3477-19" +"-220-18" +"1909-22" +"SUM(B4:B34)" +"-(B4+271)" +"B4+G4+L4" +"749+99" +"-(-2340+1557)" +"SUM(B4:B34)" +"B4+G4+L4" +"(45-194)" +"(874-194)" +"SUM(B4:B34)" +"B4+G4+L4" +"SUM(B4:B34)" +"B4+G4+L4" +"8103+3078" +"SUM(B4:B34)" +"B4+G4+L4" +"SUM(B4:B34)" +"10920-4341" +"B4+G4+L4" +"SUM(B4:B34)" +"B4+G4" +"C17+H16" +"SUM(B4:B34)" +"B4+G4+L4" +"529+1" +"636+1" +"15000+15000+25000" +"SUM(B4:B34)" +"-1+2700" +"8275+1000" +"B4+G4+L4" +"-5959+500-2500" +"511" +"-500" +"127+1500" +"650+9000" +"SUM(B4:B34)" +"3030-277" +"B4+G4+L4" +"-2894-1" +"469-1" +"1806+600" +"3619-277" +"-100" +"4125+79" +"-101+569" +"4121-25" +"-2298-1000" +"-1388-50-1" +"-1998-51-6" +"-1737-51-18" +"-2816+2573" +"-860+25" +"-3477-19" +"-220-18" +"1909-22" +"SUM(B4:B34)" +"-(B4+271)" +"B4+G4+L4" +"749+99" +"-(-2340+1557)" +"SUM(B4:B34)" +"B4+G4+L4" +"(45-194)" +"(874-194)" +"SUM(B4:B34)" +"B4+G4+L4" +"SUM(B4:B34)" +"B4+G4+L4" +"8103+3078" +"SUM(B4:B34)" +"B4+G4+L4" +"SUM(B4:B34)" +"10920-4341" +"B4+G4+L4" +"SUM(B4:B34)" +"B4+G4" +"C17+H16" +"SUM(B4:B34)" +"B4+G4+L4" +"529+1" +"636+1" +"15000+15000+25000" +"SUM(B4:B34)" +"-1+2700" +"8275+1000" +"B4+G4+L4" +"-5959+500-2500" +"511" +"-500" +"127+1500" +"650+9000" +"SUM(B4:B34)" +"3030-277" +"B4+G4+L4" +"-2894-1" +"469-1" +"1806+600" +"3619-277" +"-100" +"4125+79" +"-101+569" +"4121-25" +"-2298-1000" +"-1388-50-1" +"-1998-51-6" +"-1737-51-18" +"-2816+2573" +"-860+25" +"-3477-19" +"-220-18" +"1909-22" +"SUM(B4:B34)" +"-(B4+271)" +"B4+G4+L4" +"749+99" +"-(-2340+1557)" +"SUM(B4:B34)" +"B4+G4+L4" +"(45-194)" +"(874-194)" +"SUM(B4:B34)" +"B4+G4+L4" +"SUM(B4:B34)" +"B4+G4+L4" +"8103+3078" +"SUM(B4:B34)" +"B4+G4+L4" +"SUM(B4:B34)" +"10920-4341" +"B4+G4+L4" +"SUM(B4:B34)" +"B4+G4" +"C17+H16" +"SUM(B4:B34)" +"B4+G4+L4" +"529+1" +"636+1" +"15000+15000+25000" +"SUM(B4:B34)" +"-1+2700" +"8275+1000" +"B4+G4+L4" +"-5959+500-2500" +"511" +"-500" +"127+1500" +"650+9000" +"SUM(B4:B34)" +"3030-277" +"B4+G4+L4" +"-2894-1" +"469-1" +"1806+600" +"3619-277" +"-100" +"4125+79" +"-101+569" +"4121-25" +"-2298-1000" +"-1388-50-1" +"-1998-51-6" +"-1737-51-18" +"-2816+2573" +"-860+25" +"-3477-19" +"-220-18" +"1909-22" +"SUM(B4:B34)" +"-(B4+271)" +"B4+G4+L4" +"749+99" +"-(-2340+1557)" +"SUM(B4:B34)" +"B4+G4+L4" +"(45-194)" +"(874-194)" +"SUM(B4:B34)" +"B4+G4+L4" +"SUM(B4:B34)" +"B4+G4+L4" +"8103+3078" +"SUM(B4:B34)" +"B4+G4+L4" +"SUM(B4:B34)" +"10920-4341" +"B4+G4+L4" +"SUM(B4:B34)" +"B4+G4" +"C17+H16" +"SUM(B4:B34)" +"B4+G4+L4" +"529+1" +"636+1" +"15000+15000+25000" +"SUM(B4:B34)" +"-1+2700" +"8275+1000" +"B4+G4+L4" +"-5959+500-2500" +"511" +"-500" +"127+1500" +"650+9000" +"SUM(B4:B34)" +"3030-277" +"B4+G4+L4" +"-2894-1" +"469-1" +"1806+600" +"3619-277" +"-100" +"4125+79" +"-101+569" +"4121-25" +"-2298-1000" +"-1388-50-1" +"-1998-51-6" +"-1737-51-18" +"-2816+2573" +"-860+25" +"-3477-19" +"-220-18" +"1909-22" +"SUM(B4:B34)" +"-(B4+271)" +"B4+G4+L4" +"749+99" +"-(-2340+1557)" +"SUM(B4:B34)" +"B4+G4+L4" +"(45-194)" +"(874-194)" +"SUM(B4:B34)" +"B4+G4+L4" +"SUM(B4:B34)" +"B4+G4+L4" +"8103+3078" +"SUM(B4:B34)" +"B4+G4+L4" +"SUM(B4:B34)" +"10920-4341" +"B4+G4+L4" +"SUM(B4:B34)" +"B4+G4" +"C17+H16" +"SUM(B4:B34)" +"B4+G4+L4" +"529+1" +"636+1" +"15000+15000+25000" +"SUM(B4:B34)" +"-1+2700" +"8275+1000" +"B4+G4+L4" +"-5959+500-2500" +"511" +"-500" +"127+1500" +"650+9000" +"SUM(B4:B34)" +"3030-277" +"B4+G4+L4" +"-2894-1" +"469-1" +"1806+600" +"3619-277" +"-100" +"4125+79" +"-101+569" +"4121-25" +"-2298-1000" +"-1388-50-1" +"-1998-51-6" +"-1737-51-18" +"-2816+2573" +"-860+25" +"-3477-19" +"-220-18" +"1909-22" +"SUM(B4:B34)" +"-(B4+271)" +"B4+G4+L4" +"749+99" +"-(-2340+1557)" +"SUM(B4:B34)" +"B4+G4+L4" +"(45-194)" +"(874-194)" +"SUM(B4:B34)" +"B4+G4+L4" +"SUM(B4:B34)" +"B4+G4+L4" +"8103+3078" +"SUM(B4:B34)" +"B4+G4+L4" +"SUM(B4:B34)" +"10920-4341" +"B4+G4+L4" +"SUM(B4:B34)" +"B4+G4" +"C17+H16" +"SUM(B4:B34)" +"B4+G4+L4" +"529+1" +"636+1" +"15000+15000+25000" +"SUM(B4:B34)" +"-1+2700" +"8275+1000" +"B4+G4+L4" +"-5959+500-2500" +"511" +"-500" +"127+1500" +"650+9000" +"SUM(B4:B34)" +"3030-277" +"B4+G4+L4" +"-2894-1" +"469-1" +"1806+600" +"3619-277" +"-100" +"4125+79" +"-101+569" +"4121-25" +"-2298-1000" +"-1388-50-1" +"-1998-51-6" +"-1737-51-18" +"-2816+2573" +"-860+25" +"-3477-19" +"-220-18" +"1909-22" +"SUM(B4:B34)" +"-(B4+271)" +"B4+G4+L4" +"749+99" +"-(-2340+1557)" +"SUM(B4:B34)" +"B4+G4+L4" +"(45-194)" +"(874-194)" +"SUM(B4:B34)" +"B4+G4+L4" +"SUM(B4:B34)" +"B4+G4+L4" +"8103+3078" +"SUM(B4:B34)" +"B4+G4+L4" +"SUM(B4:B34)" +"10920-4341" +"B4+G4+L4" +"SUM(B4:B34)" +"B4+G4" +"C17+H16" +"SUM(B4:B34)" +"B4+G4+L4" +"529+1" +"636+1" +"15000+15000+25000" +"SUM(B4:B34)" +"-1+2700" +"8275+1000" +"B4+G4+L4" +"-5959+500-2500" +"511" +"-500" +"127+1500" +"650+9000" +"SUM(B4:B34)" +"3030-277" +"B4+G4+L4" +"-2894-1" +"469-1" +"1806+600" +"3619-277" +"-100" +"4125+79" +"-101+569" +"4121-25" +"-2298-1000" +"-1388-50-1" +"-1998-51-6" +"-1737-51-18" +"-2816+2573" +"-860+25" +"-3477-19" +"-220-18" +"1909-22" +"SUM(B4:B34)" +"-(B4+271)" +"B4+G4+L4" +"749+99" +"-(-2340+1557)" +"SUM(B4:B34)" +"B4+G4+L4" +"(45-194)" +"(874-194)" +"SUM(B4:B34)" +"B4+G4+L4" +"SUM(B4:B34)" +"B4+G4+L4" +"8103+3078" +"SUM(B4:B34)" +"B4+G4+L4" +"SUM(B4:B34)" +"10920-4341" +"B4+G4+L4" +"SUM(B4:B34)" +"B4*E4" +"SUM(B4:B7)" +"SUM(E4:E8)" +"(SUM(G4:G8)/B8)" +"G12/I3" +"G12/J3" +"G12/K3" +"G12/L3" +"G12/M3" +"G12/N3" +"G12/O3" +"G12/P3" +"G12/Q3" +"G12/R3" +"G12/S3" +"G12/T3" +"I12*I3*B8" +"J12*J3*B8" +"K3*K12*B8" +"S3*S12*B8" +"T3*T12*B8" +"-1250000/3-((K18+S18+K37+S37)/3)" +"I17" +"J17" +"-0.01*B8*K3" +"-0.01*S3*B8" +"I16+I17" +"K16-K17+K18" +"S16-S17-S18" +"7652-6578" +"13546-12557" +"22346-20749" +"SUM(E25:E29)" +"I33*I24*B29" +"J33*J24*B29" +"K33*K24*B29" +"S33*S24*B29" +"T33*T24*B29" +"-0.01*K24*B29" +"-S24*0.01*B29" +"I35-I36" +"S35-S36" +"-I17/(I16+I35)" +"SUM($H$2:$H$10)" +"SUM($H$13:$H$21)" +"SUM($H$24:$H$26)" +"SUM($H$29:$H$30)" +"SUM($H$33:$H$37)" +"SUM($H$40:$H$46)" +"SUM($H$49:$H$52)" +"SUM($H$55:$H$57)" +"SUM($H$60:$H$82)" +"SUM($H$85:$H$92)" +"SUM($H$95:$H$98)" +"SUM($H$101:$H$107)" +"SUM($H$110:$H$114)" +"SUM($H$117:$H$124)" +"SUM($G$4:$G$18)" +"SUM($G$21:$G$56)" +"SUM($G$59:$G$66)" +"SUM($G$69:$G$75)" +"SUM($G$78:$G$81)" +"SUM($G$84:$G$88)" +"SUM($G$91:$G$99)" +"SUM($G$102:$G$102)" +"SUM($G$105:$G$110)" +"SUM($G$113:$G$120)" +"SUM($G$123:$G$132)" +"SUM($G$135:$G$136)" +"SUM($G$139:$G$147)" +"SUM($G$150:$G$159)" +"SUM(E6:Y6)" +"SUM(AB6:AT6)" +"SUM(AW6:BR6)" +"76653.9204456217-2442" +"SUM(BU6:CN6)" +"-12894.0079815051-420" +"Z6+AU6+BS6+CO6+DM6+EJ6" +"CQ40+CQ62+CQ78+CQ97+CQ108+CQ126+CQ132" +"63672.7523709125-2442" +"CQ6-CQ7" +"-17685.7785160718-420" +"E5" +"1125.98402956202-126.2" +"-1098.9637443799+566" +"-208.804322778626-566" +"E15+E17+E34+E26+E27+E25+E28" +"E5" +"84.39492798+8" +"2517.1698622-2901" +"1513.95341320655+22" +"556.574223448656-22" +"E52+E50+E51" +"E5" +"E71+E72+E75" +"E5" +"93160.5286237797-2442" +"85658.8173495797-2442" +"E5" +"1683.62898157173" +"-137.102931596091+92" +"129.375584603909+92" +"338.593483703909+92" +"E5" +"E5" +"259.388338597042+14" +"718.180729641694-510" +"-1915.78629886604-14" +"E122" +"562.305811074919-510" +"E5" +"E5" +"E5" +"E6-E39-E61-E77-E96-E107-E113-E125-E131-E137-E141" +"NOW()" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"B9+1" +"B4+1" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(F5)" +"SUM(F9:F11)" +"SUM(F25:F26)" +"SUM(F36:F36)" +"+F40+F42" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"NOW()" +"+A4" +"B6" +"A6" +"A6" +"+B59" +"SUM(D6:D369)" +"SUM(D6:D143)" +"+A4" +"B6" +"A6" +"A6" +"+B61" +"VLOOKUP(B4,Current!$A$4:$A$1544,1,FALSE)" +"+G4" +"+G10" +"+G18" +"+G24" +"+G29" +"NOW()" +"1/((1+E9/2)^(2*(C9-TODAY()+1)/365.25))" +"1/((1+E9/2)^(2*(C9-TODAY()+1)/365.25))" +"+J1733" +"+J1733" +"E1-0.33" +"D1-0.56" +"G1-0.01" +"E1-0.3" +"C15-0.2" +"C4-0.22" +"'Deal Sheet'!A11" +"'Deal Sheet'!B24" +"'Deal Sheet'!A24" +"'Deal Sheet'!B57" +"'Deal Sheet'!A57" +"'Deal Sheet'!A28" +"'Deal Sheet'!A49" +"'Deal Sheet'!A55" +"C1-60" +"C15-0.2" +"C4-0.22" +"'Deal Sheet'!A11" +"'Deal Sheet'!B24" +"'Deal Sheet'!A24" +"'Deal Sheet'!B57" +"'Deal Sheet'!A57" +"'Deal Sheet'!A28" +"'Deal Sheet'!A49" +"'Deal Sheet'!A55" +"VLOOKUP(B4,Current!$A$4:$A$1544,1,FALSE)" +"+G4" +"+G10" +"+G18" +"+G24" +"+G29" +"+J1733" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"C1-60" +"C15-0.2" +"C4-0.22" +"'Deal Sheet'!A11" +"'Deal Sheet'!B24" +"'Deal Sheet'!A24" +"'Deal Sheet'!B57" +"'Deal Sheet'!A57" +"'Deal Sheet'!A28" +"'Deal Sheet'!A49" +"'Deal Sheet'!A55" +"SUM(B4:B265)" +"SUM(B2:DE2)" +"SUM(DF2:DF346)" +"SUM(B354:EY354)" +"SUM(C4:IU4)" +"SUBTOTAL(9,C4:C470)" +"NOW()" +"NOW()" +"SUM(H5:H6)" +"+H7-H9" +"181416250+6193826" +"392824363+148639603" +"+B11+C11" +"+H10/H9" +"SUM(B14:B17)" +"SUM(B21:B25)" +"SUM(B21:B25)" +"270006215.299972+6193826" +"101570576.35+148639603" +"19183+77060" +"161+230" +"5047+1768" +"SUM(B42:B48)" +"-24750199.77+6193826" +"-133282432.64+148639603" +"SUM(B51:B56)" +"SUM(F3:F4203)" +"SUM(N5:N48)" +"SUM(O5:O65536)" +"SUM(N2:O2)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"SUM(F3:F4272)" +"+'[2]Financial Book Position'!$AJ$10+'[2]Financial Book Position'!$AJ$12+'[2]Financial Book Position'!$AJ$16+'[3]Financial Book Position'!$AJ$10+'[3]Financial Book Position'!$AJ$12+'[3]Financial Book Position'!$AJ$16" +"+[1]Report!$G$38/1000" +"SUM(E4:E5)" +"+E4+E12" +"+E5+E10" +"SUM(E7:E10)" +"SUM(S7:S9)" +"+E7+E13" +"SUM(E12:E19)" +"+E11+E6+E3" +"SUM(E21:E23)" +"VLOOKUP(B4,Current!$A$4:$A$1544,1,FALSE)" +"+G4" +"+G10" +"+G18" +"+G24" +"+G29" +"SUM(D6:D152)" +"SUM(E4:E5)" +"+E4+E12" +"+E5+E10" +"SUM(E7:E10)" +"SUM(S7:S9)" +"+E7+E13" +"SUM(E12:E19)" +"+E11+E6+E3" +"SUM(E21:E23)" +"SUM(D6:D372)" +"+'[1]Financial Book Position'!$AJ$10+'[1]Financial Book Position'!$AJ$12+'[1]Financial Book Position'!$AJ$16+'[2]Financial Book Position'!$AJ$10+'[2]Financial Book Position'!$AJ$12+'[2]Financial Book Position'!$AJ$16" +"[3]Lavorato!E22" +"[3]Lavorato!G22" +"SUM(E4:E5)" +"+E4+E12" +"+E5+E10" +"SUM(E7:E10)" +"SUM(S7:S9)" +"+E7+E13" +"SUM(E12:E19)" +"+E11+E6+E3" +"SUM(E21:E23)" +"A1" +"dpr_date" +"dpr_date-1" +"SUM(CJ26:CJ28)" +"[3]Report!AA39+[4]Report!W39+([5]Report!C39+[5]Report!E39+[5]Report!G39+[5]Report!U39+[5]Report!AA39)+[6]Report!AA39/1000+[80]Report!W39" +"([8]Report!AQ40+[7]Report!C39+[7]Report!M39)/1000" +"([20]Report!N19+[22]Report!AG39+[10]Report!AA39+[15]Report!AA39+[17]Report!AQ39+'[27]Financial Summary'!AQ39+[25]Report!N19+[21]Report!K39)/1000" +"[23]Report!AE39/1000+[26]Report!AE39/1000+[24]Report!AC39/1000" +"[5]Report!I39+[5]Report!K39+[5]Report!S39" +"[5]Report!$Q$39+[5]Report!$W$39+[5]Report!$Y$39" +"([47]Report!AC39+[16]Report!AQ39+[40]Report!AK39+[46]Report!AA39)/1000" +"([35]Report!AS39+[36]Report!Q39+[38]Report!AQ39+[37]Report!AQ39+[39]Report!AE39)/1000" +"([11]Report!$AE$39+[13]Report!$K$39+[28]Report!$AQ$39+[29]Report!$AQ$39+[79]Report!AQ39+[87]Report!K39)/1000" +"([44]Report!AM39+[41]Report!AK39+[19]Report!X39+[14]Report!O39+[43]Report!AQ39+[43]Report!M39+[42]Report!M39+[42]Report!Z39)/1000" +"('[18]Financial Summary'!AC39+[30]Report!AQ39+[32]Report!W39+[31]Report!AQ39+[33]Report!AG39+[34]Report!CI39+[45]Report!AA39+[83]Report!W39)/1000" +"(+[48]Report!AC39+[12]Report!K39)/1000" +"(+[9]Report!AM39)/1000" +"'[108]Power-Summary'!AZ35+'[109]Power-Summary'!AT35+[5]Report!M39+[5]Report!O39+'[110]Power Summary'!AN35/1000" +"+C31+E31+G31+I31+K31+M31+O31+Q31+S31+U31+W31+Y31+AA31+AC31+AE31+AG31+AI31+AK31" +"[57]Report!AG39+[77]Report!O39+[67]Report!AH39+[73]Report!G39+[52]Report!AC39+[51]Report!AA39+[78]Report!I39+[75]Report!O39" +"[90]Report!AC39+[96]Report!M39+[72]Report!C39+[101]Report!U39+[102]Report!U39+[100]Report!U39+[99]Report!AH39+[91]Report!AC39+[95]Report!AK39" +"[50]Report!Y39+[98]Report!Y39+[97]Report!AD39+[53]Report!AB39+[54]Report!W39+[104]Report!$W$39" +"[56]Report!AW39+[103]Report!AN39+[74]Report!S39+[69]Report!AI39+[64]Report!AQ39+[63]Report!AQ39+[62]Report!AQ39+[62]Report!BO39+[61]Report!AG39+[70]Report!X39+[71]Report!X39+[76]Report!S39+[82]Report!W39" +"+[59]Report!AE39+[81]Report!W39" +"+[65]Report!W39" +"+[84]Report!AD39/1000" +"[60]Report!AL39" +"CK31" +"[66]Report!BQ39" +"[55]Report!$AE$39" +"+AO31+AQ31+AS31+AU31+AW31+AY31+BA31+BC31+BE31+BG31+BI31+BK31+BM31+BO31" +"[1]Report!F24/1000+[2]Report!E24/1000" +"[105]Report!AR39" +"+BS31+BU31+BW31+BY31+CA31" +"+CC31+BQ31+AM31" +"[92]Report!BU39" +"CI31+CJ31" +"[5]Report!Q41+[5]Report!W41+[5]Report!Y41" +"(+[11]Report!AE41+[13]Report!K41+[28]Report!AQ41+[29]Report!AQ41+[79]Report!AQ41+[87]Report!K41)/1000" +"'[108]Power-Summary'!AZ37+'[109]Power-Summary'!AR37/1000+[5]Report!M41+[5]Report!O41+'[110]Power Summary'!AN37/1000" +"[50]Report!Y41+[98]Report!Y41+[97]Report!AD41+[53]Report!AB41+[54]Report!W41+[104]Report!W41" +"[66]Report!$BQ$41" +"[55]Report!AE41" +"'[108]Power-Summary'!AZ38+'[109]Power-Summary'!AR38/1000+[5]Report!M42+[5]Report!O42+'[110]Power Summary'!AN38/1000+'[110]Power Summary'!AN47/1000+'[108]Power-Summary'!$AZ$47+'[109]Power-Summary'!$AT$47" +"CK34+CK35" +"[92]Report!$C$42+[92]Report!$E$42+[92]Report!$G$42+[92]Report!$O$42+[92]Report!$Q$42+[92]Report!$Y$42+[92]Report!$AE$42+[92]Report!$AM$42+[92]Report!$AS$42+[92]Report!$AU$42+[92]Report!$AW$42" +"SUM(RHO_DRIFT!BH131:BH136)" +"CK35*0" +"[92]Report!$C$43+[92]Report!$E$43+[92]Report!$G$43+[92]Report!$O$43+[92]Report!$Q$43+[92]Report!$Y$43+[92]Report!$AE$43+[92]Report!$AM$43+[92]Report!$AS$43+[92]Report!$AU$43+[92]Report!$AW$43" +"[92]Report!$C$44+[92]Report!$E$44+[92]Report!$G$44+[92]Report!$O$44+[92]Report!$Q$44+[92]Report!$Y$44+[92]Report!$AE$44+[92]Report!$AM$44+[92]Report!$AS$44+[92]Report!$AU$44+[92]Report!$AW$44" +"[92]Report!$C$45+[92]Report!$E$45+[92]Report!$G$45+[92]Report!$O$45+[92]Report!$Q$45+[92]Report!$Y$45+[92]Report!$AE$45+[92]Report!$AM$45+[92]Report!$AS$45+[92]Report!$AU$45+[92]Report!$AW$45" +"[92]Report!$C$46+[92]Report!$E$46+[92]Report!$G$46+[92]Report!$O$46+[92]Report!$Q$46+[92]Report!$Y$46+[92]Report!$AE$46+[92]Report!$AM$46+[92]Report!$AS$46+[92]Report!$AU$46+[92]Report!$AW$46" +"[92]Report!$C$47+[92]Report!$E$47+[92]Report!$G$47+[92]Report!$O$47+[92]Report!$Q$47+[92]Report!$Y$47+[92]Report!$AE$47+[92]Report!$AM$47+[92]Report!$AS$47+[92]Report!$AU$47+[92]Report!$AW$47" +"[92]Report!$C$48+[92]Report!$E$48+[92]Report!$G$48+[92]Report!$O$48+[92]Report!$Q$48+[92]Report!$Y$48+[92]Report!$AE$48+[92]Report!$AM$48+[92]Report!$AS$48+[92]Report!$AU$48+[92]Report!$AW$48" +"SUM(RHO_DRIFT!BI131:BI136)" +"([8]Report!AQ51+[7]Report!C49+[7]Report!M49)/1000" +"'[108]Power-Summary'!AZ46+'[109]Power-Summary'!AR46/1000+[5]Report!M49+[5]Report!O49+'[110]Power Summary'!AN46/1000" +"+[84]Report!AD50/1000" +"[1]Report!F34/1000+'[2]Management New Roll'!G34/1000" +"[92]Report!$C$49+[92]Report!$E$49+[92]Report!$G$49+[92]Report!$O$49+[92]Report!$Q$49+[92]Report!$Y$49+[92]Report!$AE$49+[92]Report!$AM$49+[92]Report!$AS$49+[92]Report!$AU$49+[92]Report!$AW$49" +"SUM(C33:C41)" +"(+[35]Report!AS51+[36]Report!Q51+[38]Report!AQ51+[37]Report!AQ51+[39]Report!AE51)/1000" +"'[108]Power-Summary'!AZ49+'[109]Power-Summary'!AR49/1000+[5]Report!M51+[5]Report!O51+'[110]Power Summary'!AN49/1000" +"[57]Report!AG51+[67]Report!AH51+[73]Report!G51+[52]Report!AC51+[51]Report!AA51+[78]Report!I51+[75]Report!O51" +"[1]Report!F36/1000+[2]Report!E38/1000" +"[92]Report!BW51" +"'[108]Power-Summary'!AZ52+'[108]Power-Summary'!AZ50+'[108]Power-Summary'!AZ51+('[109]Power-Summary'!AR52+'[109]Power-Summary'!AR51+'[109]Power-Summary'!AR50)/1000+[5]Report!M52+[5]Report!O52+('[110]Power Summary'!AN52+'[110]Power Summary'!AN50+'[110]Power Summary'!AN51)/1000" +"+[84]Report!AD54/1000+[84]Report!AD55/1000+[84]Report!AD56/1000" +"[66]Report!$BQ$52" +"[1]Report!F39/1000+[1]Report!F40/1000+[1]Report!F41/1000+([2]Report!$E$39+[2]Report!$E$40+[2]Report!$E$41)/1000" +"[92]Report!$BW$52" +"SUM(RHO_DRIFT!BJ131:BK136)" +"C31+C42+C43+C44" +"CM29-CM51" +"CJ46+CM46" +"C27+C43-C50" +"[3]Report!AA60+[4]Report!W60+([5]Report!C60+[5]Report!E60+[5]Report!G60+[5]Report!U60+[5]Report!AA60)+[6]Report!AA60/1000+[80]Report!W60" +"((([8]Report!AQ65-[8]Report!AE57+[7]Report!C60)/1000)+([7]Report!M60)/1000)" +"([20]Report!N40+[22]Report!AG60+[10]Report!AA60+[15]Report!AA60+[17]Report!AQ60+'[27]Financial Summary'!AQ60+[25]Report!N40+[21]Report!K60)/1000" +"[23]Report!AE60/1000+[26]Report!AE60/1000+[24]Report!AC60/1000" +"[5]Report!I60+[5]Report!K60+[5]Report!S60" +"[5]Report!Q60+[5]Report!W60+[5]Report!Y60" +"(+[47]Report!AC60+[16]Report!AQ60+[40]Report!AK60+[46]Report!AA60)/1000" +"([35]Report!AS60+[36]Report!Q60+[38]Report!AQ60+[37]Report!AQ60+[39]Report!AE60)/1000" +"(+[11]Report!AE60+[13]Report!K60+[28]Report!AQ60+[29]Report!AQ60+[79]Report!AQ60+[87]Report!K60)/1000" +"([44]Report!AM60+[41]Report!AK60+[19]Report!X60+[14]Report!O60+[43]Report!AQ60+[43]Report!M60+[42]Report!M60+[42]Report!Z60)/1000" +"('[18]Financial Summary'!AC60+[30]Report!AQ60+[32]Report!W60+[31]Report!AQ60+[33]Report!AG60+[34]Report!CI60+[45]Report!AA60+[83]Report!W60)/1000" +"(+[48]Report!AC60+[12]Report!K60)/1000" +"(+[9]Report!AM60)/1000" +"'[108]Power-Summary'!AZ61+'[109]Power-Summary'!AR61/1000+[5]Report!M60+'[110]Power Summary'!AN61/1000+[5]Report!O60" +"+C49+G49+I49+O49+Q49+S49+U49+W49+Y49+AA49" +"[57]Report!AG60+[77]Report!O60+[67]Report!AH60+[73]Report!G60+[52]Report!AC60+[51]Report!AA60+[75]Report!O60+[78]Report!I60" +"[90]Report!AC60+[96]Report!M60+[72]Report!C60+[101]Report!U60+[102]Report!U60+[100]Report!U60+[99]Report!AH60+[91]Report!AC60+[95]Report!AK60" +"[50]Report!Y60+[98]Report!$Y60+[97]Report!$AD60+[53]Report!AB60+[54]Report!W60+[104]Report!W60" +"[56]Report!AW60+[103]Report!AN60+[74]Report!S60+[69]Report!AI60+[64]Report!AQ60+[63]Report!AQ60+[62]Report!AQ60+[62]Report!BO60+[61]Report!AG60+[70]Report!X60+[76]Report!S60+[71]Report!X60+[82]Report!W60" +"+[59]Report!AE60+[81]Report!W60" +"+[65]Report!W60" +"+[84]Report!AD64/1000" +"[60]Report!AL56" +"[66]Report!BQ56" +"+[55]Report!AE60" +"[1]Report!F49/1000+[2]Report!$E$49/1000" +"[105]Report!AR60" +"+[92]Report!$C$60+[92]Report!$E$60+[92]Report!$G$60+[92]Report!$O$60+[92]Report!$Q$60+[92]Report!$Y$60+[92]Report!$AE$60+[92]Report!$AM$60+[92]Report!$AS$60+[92]Report!$AU$60+[92]Report!$AW$60" +"22151.3+CJ42+CJ43-4276+4350+SUM(RHO_DRIFT!C104:C160)-RHO_DRIFT!BE250-RHO_DRIFT!BD250-RHO_DRIFT!BC250+SUM(RHO_DRIFT!E163:E207)" +"([8]Report!AQ66+[7]Report!M61+[7]Report!C61)/1000" +"[60]Report!$AL$61" +"[66]Report!BQ61" +"[1]Report!F50/1000+[2]Report!$E$50/1000" +"[92]Report!$BW$61" +"[60]Report!$AL$62" +"[1]Report!F51/1000+[2]Report!$E$51/1000" +"[92]Report!$C$62+[92]Report!$E$62+[92]Report!$G$62+[92]Report!$O$62+[92]Report!$Q$62+[92]Report!$Y$62+[92]Report!$AE$62+[92]Report!$AM$62+[92]Report!$AS$62+[92]Report!$AU$62+[92]Report!$AW$62" +"RHO_DRIFT!BE250+RHO_DRIFT!BD250+RHO_DRIFT!BC250+SUM(RHO_DRIFT!G163:K207)+CJ44" +"SUM(CJ49:CJ51)" +"C29+C46" +"CI52-SUM(CI49:CI51)" +"SUM(CI58:CI60)-CI52+CI55" +"CI49" +"2597-402" +"2713+15629" +"[92]Report!$AK$42+[92]Report!$BI$42" +"[92]Report!$AK$48+[92]Report!$BI$48" +"BG141+BG144+BG147+BG150+BG153+BG156+BG159+BG162+BG165+BG168+BG171+BG174+BG177+BG180+BG183+BG186" +"+BG142+BG145+BG148+BG151+BG154+BG157+BG160+BG163+BG166+BG169+BG172+BG175+BG178+BG181+BG184+BG187" +"BF131-BH131" +"43059-252.211" +"[92]Report!$K$42+[92]Report!$U$42+[92]Report!$W$42++[92]Report!$AY$42+[92]Report!$BG$42+[92]Report!$BK$42" +"[92]Report!$K$48+[92]Report!$U$48+[92]Report!$W$48++[92]Report!$AY$48+[92]Report!$BG$48+[92]Report!$BK$48" +"+BG191+BG194+BG197+BG200+BG204+BG207+BG210+BG213+BG216+BG219" +"+BG192+BG195+BG198+BG201+BG205+BG208+BG211+BG214+BG217+BG220" +"[92]Report!$BO$42" +"[92]Report!$BO$48" +"BG227+BG230" +"BG228+BG231" +"+[92]Report!$BM$42" +"+[92]Report!$BM$48" +"+[92]Report!$BE$42" +"+[92]Report!$BE$48" +"+BG235+BG238" +"+BG236+BG239" +"[92]Report!$I$42+[92]Report!$S$42+[92]Report!$AA$42+[92]Report!$AG$42+[92]Report!$BC$42" +"[92]Report!$I$48+[92]Report!$S$48+[92]Report!$AA$48+[92]Report!$AG$48+[92]Report!$BC$48" +"17121.5969640125+209" +"Report!A4" +"prior_date" +"[3]Report!AA57+[4]Report!W57+[80]Report!W57+[49]Report!BS57+[6]Report!AA57+[106]Report!M57+([5]Report!C57+[5]Report!E57+[5]Report!G57+[5]Report!S57)" +"BG141-BJ141" +"BG141" +"BG142" +"293010.963-38133.513+20" +"SUM(BG141:BG142)" +"([8]Report!AQ62+[7]Report!C57+[7]Report!M57)/1000" +"-10377.94145-1000.10192" +"([20]Report!N37+[22]Report!AG57+[10]Report!AA57+[15]Report!AA57+[17]Report!AQ57+'[27]Financial Summary'!AQ57+[25]Report!N37+[21]Report!K57+[83]Report!W57)/1000" +"-697-1533" +"24556.877+24516.544-92.7585+1.70907+0.31101-159.87347+(41.45-7752-2236+1705+8677)/1000" +"[23]Report!AE57/1000+[26]Report!AE57/1000+[24]Report!AC57/1000" +"[5]Report!I57+[5]Report!K57" +"[5]Report!Q57" +"([47]Report!AC57+([16]Report!AQ57-[16]Report!I57-[16]Report!K57)+[40]Report!AK57+[46]Report!AA57)/1000" +"-461.10084+434.23025" +"BE250" +"(+[35]Report!AS57+[36]Report!Q57+[38]Report!AQ57+[37]Report!AQ57+[39]Report!AE57)/1000" +"(-18638.56+37231.74+2863.14+4900.12+3466.93-11018.89)/1000" +"([11]Report!AE57+[13]Report!K57+[28]Report!AQ57+[29]Report!AQ57+[79]Report!AQ57+[87]Report!K57)/1000" +"(93296.15+3793.54-714.18)/1000" +"([41]Report!AK57+[42]Report!Z57+[42]Report!M57+[43]Report!O57+[43]Report!AS57+[44]Report!AM57+[19]Report!X57+[14]Report!Q57)/1000" +"('[18]Financial Summary'!AC57+[30]Report!AQ57+[31]Report!AQ57+[33]Report!AG57+[34]Report!CI57+[45]Report!AA57+[32]Report!W57)/1000" +"(-3656.52+269.52+68712.48-57466.85+56369.96)/1000" +"(+[48]Report!AC57+[12]Report!K57)/1000" +"+C175-G175" +"(74977.37+35227.95)/1000" +"(+[9]Report!AO57+[9]Report!AP57)/1000" +"-224.72222128621-175.082" +"([108]WEST_DPR!DT77+'[109]SUM (TRADER)'!FX114)/1000+[5]Report!M57" +"7021.63+298.899" +"([108]WEST_DPR!DU77+'[109]SUM (TRADER)'!FY114)/1000+[5]Report!M58" +"'[110]Sum Trader'!GA61/1000" +"46781.905-5249.54103" +"'[110]Sum Trader'!GB61/1000" +"([68]Report!$AE$34)/1000" +"6712.836+487.05778" +"[68]Report!$AE$35/1000" +"-500.795473056224+629.09691" +"[92]Report!$BI$42" +"[92]Report!$BI$48" +"SUM(BC142:BC188)" +"-3329.11244357428-12.889" +"[50]Report!Y57+[98]Report!Y57+[97]Report!AD57+[53]Report!AB57+[104]Report!AE57" +"BG191-([98]Report!Y57+[97]Report!AD57)" +"BG192-([98]Report!Y58+[97]Report!AD58)" +"31731.984+1.9707+108.14196" +"[92]Report!BS50+[92]Report!$U$57" +"[92]Report!$BS58" +"BG195+BG194" +"[90]Report!AC57+[72]Report!C57+[96]Report!M57+[101]Report!U57+[102]Report!U57+[100]Report!U57+[99]Report!AH57+[91]Report!AC57+[95]Report!AK57" +"BG197-([72]Report!C57+[77]Report!AI57+[96]Report!K57+[101]Report!U57+[102]Report!U57+[100]Report!U57+[99]Report!AH57+[96]Report!M57)" +"BG198-([72]Report!C58+[77]Report!AI58+[96]Report!K58+[101]Report!U58+[102]Report!U58+[100]Report!U58+[99]Report!AH58+[96]Report!M58)" +"-12503.876+2.1604+8.50496" +"[56]Report!AW57+[74]Report!S57+[64]Report!AQ57+[62]Report!AQ57+[61]Report!AG57+[69]Report!AI57+[63]Report!AQ57+[70]Report!X57+[76]Report!O57+[85]Report!M57" +"BG200-([74]Report!S57+[77]Report!O57)" +"BG201-([74]Report!S58+[77]Report!O58)" +"11419.345+(-8765.35-97.63-2395.14+123.65)/1000" +"[57]Report!AG57+[67]Report!AH57+[52]Report!AC57+[58]Report!AA57+[58]Report!AC57*1.411+[58]Report!AE57*0.88035+[75]Report!O57+[73]Report!G57+[77]Report!O57+[51]Report!AA57" +"BG204-([77]Report!O57+[73]Report!G57+[77]Report!O57)" +"BG205-([77]Report!O58+[73]Report!G58+[77]Report!O58)" +"-15261.753+12.165+(-11837.11-10083216.48-843677.26-1557.98+104.42-2090.38)/1000" +"[66]Report!$BQ$57" +"[66]Report!$BQ$58" +"([55]Report!$AE$57)" +"[55]Report!$AE$58" +"[60]Report!AL57" +"[84]Report!AD61/1000" +"+([107]Report!$BC$57)/1000+[59]Report!AE57+[65]Report!W57+[81]Report!W57" +"393.68166+0.64128" +"+([107]Report!$BC$58)/1000+[59]Report!AE58+[65]Report!W58+[81]Report!W58" +"SUM(BC190:BC221)" +"[105]Report!AR57+[88]Report!AM61/1000" +"([2]Report!E46/1000+[86]Report!$S$57+[89]Report!$Y$61/1000)" +"1962.665+0.392" +"([2]Report!E47/1000+[86]Report!$S$58+[89]Report!$Y$62/1000)" +"SUM(BC225:BC231)" +"[93]Report!S61/1000" +"-36.9921+0.0947" +"[94]Report_Controls!I61/1000" +"SUM(BC234:BC239)" +"SUM(BC242:BC244)" +"SUM(BG141:BG248)" +"BC233+BC222+BC189+BC241+BC245" +"SUM(BE137:BE249)" +"SUM(BH251:BH252)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"SUM(K5:K66)" +"SUM(L5:L86)" +"SUM(F3:F11519)" +"VLOOKUP(B4,Current!$A$4:$A$1544,1,FALSE)" +"+G4" +"+G10" +"+G18" +"+G24" +"+G29" +"+A4" +"B6" +"A6" +"A6" +"+B61" +"+A4" +"B6" +"A6" +"A6" +"+B61" +"VLOOKUP(B4,Current!$A$4:$A$1544,1,FALSE)" +"+G4" +"+G10" +"+G18" +"+G24" +"+G29" +"NOW()" +"NOW()" +"H6" +"G6" +"G6" +"NOW()" +"+B7*C7" +"40+1.75" +"SUM(D7:E7)" +"+F7/B7" +"+G7/2" +"+G11/2" +"+B16*G16" +"+G13" +"+B16*H16" +"+I16-F16" +"+G16" +"CELL(""filename"")" +"NOW()" +"NOW()" +"E2+F2" +"NOW()" +"SUM(D6:D369)" +"SUM(D6:D143)" +"VLOOKUP(B4,Current!$A$4:$A$1544,1,FALSE)" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"A13+1" +"A13+1" +"A13+1" +"A13+1" +"TODAY()" +"NOW()" +"NOW()" +"A4+1" +"H12+1" +"VLOOKUP($L$4,$C$15:$Z$15,16)" +"NOW()" +"DAY(#REF!)" +"A4+1" +"H12+1" +"1+A83" +"+H6" +"+H6" +"NOW()" +"NOW()" +"NOW()" +"+D8" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+Averaging!A6" +"+Averaging!O6" +"+Averaging!U6" +"+Averaging!X6" +"+Averaging!AB6" +"+Averaging!AE6" +"+Listen!C13" +"D10" +"(F10+[1]CIG_NWPL_STAN!G16)/2" +"Listen!G13-0.01" +"Listen!J13-0.01" +"D24" +"+D31" +"D67" +"(D9 & E9 & F9 & G9 & H9 & I9)" +"'CA basis'!D10" +"+'CA basis'!G10" +"(+Listen!$C10*Listen!$A10*30+Listen!$C11*Listen!$A11*31+Listen!$C12*Listen!$A12*31+Listen!$C13*Listen!$A13*28+Listen!$C14*Listen!$A14*31)/(+Listen!$A10*30+Listen!$A11*31+Listen!$A12*31+Listen!$A13*28+Listen!$A14*31)" +"(+Listen!$C15*Listen!$A15*30+Listen!$C16*Listen!$A16*31+Listen!$C17*Listen!$A17*30+Listen!$C18*Listen!$A18*31+Listen!$C19*Listen!$A19*31+Listen!$C20*Listen!$A20*30+Listen!$C21*Listen!$A21*31)/(+Listen!$A15*30+Listen!$A16*31+Listen!$A17*30+Listen!$A18*31+Listen!$A19*31+Listen!$A20*30+Listen!$A21*31)" +"(+Listen!$C22*Listen!$A22*30+Listen!$C23*Listen!$A23*31+Listen!$C24*Listen!$A24*31+Listen!$C25*Listen!$A25*28+Listen!$C26*Listen!$A26*31)/(+Listen!$A22*30+Listen!$A23*31+Listen!$A24*31+Listen!$A25*28+Listen!$A26*31)" +"(+Listen!$C27*Listen!$A27*30+Listen!$C28*Listen!$A28*31+Listen!$C29*Listen!$A29*30+Listen!$C30*Listen!$A30*31+Listen!$C31*Listen!$A31*31+Listen!$C32*Listen!$A32*30+Listen!$C33*Listen!$A33*31)/(+Listen!$A27*30+Listen!$A28*31+Listen!$A29*30+Listen!$A30*31+Listen!$A31*31+Listen!$A32*30+Listen!$A33*31)" +"+D8" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"+Averaging!A6" +"+Averaging!U6" +"+Averaging!AB6" +"+Averaging!AE6" +"+Averaging!AH6" +"+Averaging!AK6" +"+Listen!C13" +"Listen!G13-0.01" +"Listen!J13-0.01" +"Listen!M13-0.01" +"Listen!P13-0.01" +"(D9 & E9 & F9 & G9 & H9 & I9 &#REF! &#REF!)" +"'WEST BASIS'!D10" +"'WEST BASIS'!F10" +"'WEST BASIS'!I10" +"+'WEST BASIS'!E10" +"+'WEST BASIS'!H10" +"'WEST BASIS'!D357" +"(+Listen!$C10*Listen!$A10*30+Listen!$C11*Listen!$A11*31+Listen!$C12*Listen!$A12*31+Listen!$C13*Listen!$A13*28+Listen!$C14*Listen!$A14*31)/(+Listen!$A10*30+Listen!$A11*31+Listen!$A12*31+Listen!$A13*28+Listen!$A14*31)" +"(+Listen!$C15*Listen!$A15*30+Listen!$C16*Listen!$A16*31+Listen!$C17*Listen!$A17*30+Listen!$C18*Listen!$A18*31+Listen!$C19*Listen!$A19*31+Listen!$C20*Listen!$A20*30+Listen!$C21*Listen!$A21*31)/(+Listen!$A15*30+Listen!$A16*31+Listen!$A17*30+Listen!$A18*31+Listen!$A19*31+Listen!$A20*30+Listen!$A21*31)" +"(+Listen!$C22*Listen!$A22*30+Listen!$C23*Listen!$A23*31+Listen!$C24*Listen!$A24*31+Listen!$C25*Listen!$A25*28+Listen!$C26*Listen!$A26*31)/(+Listen!$A22*30+Listen!$A23*31+Listen!$A24*31+Listen!$A25*28+Listen!$A26*31)" +"(+Listen!$C27*Listen!$A27*30+Listen!$C28*Listen!$A28*31+Listen!$C29*Listen!$A29*30+Listen!$C30*Listen!$A30*31+Listen!$C31*Listen!$A31*31+Listen!$C32*Listen!$A32*30+Listen!$C33*Listen!$A33*31)/(+Listen!$A27*30+Listen!$A28*31+Listen!$A29*30+Listen!$A30*31+Listen!$A31*31+Listen!$A32*30+Listen!$A33*31)" +"108686345-50000000" +"SUM(C6:C79)" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"Reconciliation!D8" +"Reconciliation!D7" +"+D13/1000" +"SUM(D12:D20)" +"[8]Report!$AQ$56/1000" +"+F23-F21" +"D10" +"D35/1000" +"[10]SUMMARY!$F$7/1000*0" +"+F35-F38" +"B33" +"+(D63)/1000" +"-Accrual!S54/1000" +"+F63-F65" +"CELL(""filename"")" +"SUM(D13:O13)" +"SUM(D13:D14)" +"-[1]Report!$AE$33" +"-[2]Report!$AQ$33+[1]Report!$AE$56" +"-[3]Report!$AQ$33+[2]Report!$AQ$56" +"-[4]Report!$AQ$33+[3]Report!$AQ$56" +"-[5]Report!$AQ$33+[4]Report!$AQ$56" +"-[6]Report!$AQ$33+[5]Report!$AQ$56" +"-[7]Report!$AQ$33+[6]Report!$AQ$56" +"-[9]Report!$AQ$33+[7]Report!$AQ$56" +"-[1]Report!$AE$56+[1]Report!$AE$33" +"-[2]Report!$AQ$56+[1]Report!$AE$56" +"-[3]Report!$AQ$56+[2]Report!$AQ$56" +"-[4]Report!$AQ$56+[3]Report!$AQ$56" +"-[5]Report!$AQ$56+[4]Report!$AQ$56" +"-[6]Report!$AQ$56+[5]Report!$AQ$56" +"-[7]Report!$AQ$56+[6]Report!$AQ$56" +"-[9]Report!$AQ$56+[7]Report!$AQ$56" +"+D15-D18" +"D11" +"SUM(D25:D29)" +"-[1]Report!$AE$35" +"-[2]Report!$AQ$35+[1]Report!$AE$62" +"-[3]Report!$AQ$35+[2]Report!$AQ$62" +"-[4]Report!$AQ$35+[3]Report!$AQ$62" +"-[5]Report!$AQ$35+[4]Report!$AQ$62" +"-[6]Report!$AQ$35+[5]Report!$AQ$62" +"-[7]Report!$AQ$35+[6]Report!$AQ$62" +"-[9]Report!$AQ$35+[7]Report!$AQ$62" +"-[1]Report!$AE$62+[1]Report!$AE$35" +"-[2]Report!$AQ$62+[1]Report!$AE$62" +"-[3]Report!$AQ$62+[2]Report!$AQ$62" +"-[4]Report!$AQ$62+[3]Report!$AQ$62" +"-[5]Report!$AQ$62+[4]Report!$AQ$62" +"-[6]Report!$AQ$62+[5]Report!$AQ$62" +"-[7]Report!$AQ$62+[6]Report!$AQ$62" +"-[9]Report!$AQ$62+[7]Report!$AQ$62" +"+D35+D20" +"+D15+D30" +"ROUND(+D18+D33,0)" +"ROUND(+M18+M33,0)+4" +"+P18+P33" +"+D44-D45" +"ROUND(-[1]Report!$AE$53,0)+1" +"ROUND(-[2]Report!$AQ$53,0)-1" +"ROUND(-[3]Report!$AQ$53,0)" +"ROUND(-[4]Report!$AQ$53,0)" +"ROUND(-[5]Report!$AQ$53,0)" +"ROUND(-[6]Report!$AQ$53,0)" +"ROUND(-[7]Report!$AQ$53,0)" +"ROUND(-[9]Report!$AQ$53,0)" +"IF(D49-D45<>0,""Dpr Err"",""Dpr Ok"")" +"D45-D49" +"+O45-O49" +"CELL(""filename"")" +"G44+G56+G57+G58" +"Reconciliation!D6" +"Reconciliation!D8" +"-[9]Report!$AQ$49" +"SUM(D11:D12)" +"+C11-D13-E13" +"+F13-F11" +"-[10]SUMMARY!$I$115" +"SUM(D16:D20)" +"SUM(E17:E20)" +"+C16+C19+C17+C20-D21-E21" +"-[10]SUMMARY!$I$109" +"+C24-D27-E27" +"+F27-F24" +"-[10]SUMMARY!$I$105" +"SUM(E33:E33)" +"+C31+C30-D34-E34" +"-[10]SUMMARY!$I$111" +"F44-F41" +"+C46-D49" +"-([10]SUMMARY!$I$104+[10]SUMMARY!$I$106)" +"SUM(D52:D54)" +"+C51-D55-E55" +"+F55-F51" +"[8]Report!$AQ$57+[8]Report!$AQ$58" +"+C57+C58-D61-E61" +"-[9]Report!$AQ$56+[9]Report!$AQ$33" +"+C68" +"SUM(C11:C68)" +"+D66+D61+D55+D49+D44+D34+D27+D21+D13+D68+D39" +"+E66+E61+E55+E49+E44+E34+E27+E21+E13" +"+F11+F19+F24+F46+F51+F58+F64+F68+F36+F31+F41" +"ROUND(+C69-C71,0)" +"F71-F69" +"Reconciliation!N44" +"-[10]RollTie!$G$16" +"+D69" +"+E69" +"SUM(E73:E75)" +"Reconciliation!N46" +"+F77-F75" +"Reconciliation!D6" +"+IF(B15="""","""",$E$5)" +"SUM(F15:R15)" +"-65.92+0.5+32" +"-10.51-2.93" +"3.2+0.66" +"-496-861.5+1.5" +"SUM(F15:F25)" +"SUM(F27:F30)" +"SUM(S26:S30)" +"K15+K16+L15" +"L17+L18+L16" +"SUM(M15:M19)" +"+N16" +"+O16+O19" +"+P22+P21+P16" +"+Q16+Q21+Q22+Q23" +"F37+F38" +"SUM(G38:G38)" +"SUM(S37:S38)" +"+N20" +"+P19" +"+S38+S45" +"+F39+F46" +"+S49" +"-'[11]ENTRY-CALC'!$F$18" +"+S54+S49" +"CELL(""filename"")" +"VLOOKUP(B4,Current!$A$4:$A$1544,1,FALSE)" +"+G4" +"+G10" +"+G18" +"+G24" +"+G29" +"[1]!erLastRevision(Report_Cd,Publish_Dt)" +"[1]!erReportCategoryCd(Report_Cd)" +"[1]!erReportCategoryName(Report_Cd)" +"[1]!erReportIsActive(Report_Cd)" +"[1]!erReportName(Report_Cd)" +"[1]!erUserCanAudit(User_Id)" +"[1]!erUserCanPublish(User_Id, Report_Cd, Report_Section_Cd)" +"[1]!erUserCanView(User_Id, Report_Cd, Report_Section_Cd)" +"[1]!erUserEmail(User_Id)" +"[1]!erUserIsActive(User_Id)" +"[1]!erUserIsAdmin(User_Id)" +"[1]!erUserIsNotified(User_Id, Report_Cd, Report_Section_Cd)" +"[1]!erUserIsSigner(User_Id, Report_Cd, Report_Section_Cd)" +"[1]!erUserName(User_Id)" +"NOW()" +"VLOOKUP(B4,Current!$A$4:$A$306,1,FALSE)" +"1+A1" +"D8+1" +"AU10" +"BA9" +"#REF!" +"AY9" +"AU13+1" +"AU13-1" +"+C50+1" +"NOW()" +"SUM(B11:G11)" +"SUM(H40:H46)" +"(+'[1]Financial Book Position'!$AJ$10+'[1]Financial Book Position'!$AJ$12+'[1]Financial Book Position'!$AJ$16+'[2]Financial Book Position'!$AJ$10+'[2]Financial Book Position'!$AJ$12+'[2]Financial Book Position'!$AJ$16)/100" +"+[3]Report!$G$38/1000" +"SUM(E4:E5)" +"+E4+E12" +"+E5+E10" +"SUM(E7:E10)" +"SUM(S7:S9)" +"+E7+E13" +"SUM(E12:E19)" +"+E11+E6+E3" +"SUM(E21:E23)" +"F9+F37+F49+F61+F7" +"F13+F21+F30+F35" +"SUM(F10:F12)" +"SUM(F14:F20)" +"SUM(F22:F29)" +"SUM(F31:F34)" +"SUM(F38:F47)" +"F56+F59" +"SUM(F50:F55)" +"SUM(F57:F58)" +"F68+F76+F83+F88+F95+F102" +"F10+F38+F50+F62+F8" +"F14+F22+F31+F36" +"SUM(F11:F13)" +"SUM(F15:F21)" +"SUM(F23:F30)" +"SUM(F32:F35)" +"SUM(F39:F48)" +"F57+F60" +"SUM(F51:F56)" +"SUM(F58:F59)" +"F69+F77+F84+F89+F96+F103" +"S9+S37+S69+S49+S7" +"5+11+3+6" +"G9+G37+G49+G69+G7" +"I9+I37+I49+I69" +"G13+G21+G30+G35" +"SUM(J10:J34)" +"SUM(G10:G12)" +"SUM(G14:G20)" +"SUM(G22:G29)" +"SUM(G31:G34)" +"SUM(S31:S33)" +"SUM(G38:G47)" +"SUM(J38:J47)" +"G58+G67" +"SUM(J50:J66)" +"SUM(G59:G63)" +"G78+G123+G148+G167+G192+G211" +"SUM(J70:J210)" +"SUM(G80:G121)" +"SUM(S80:S122)" +"SUM(G124:G145)" +"SUM(S124:S147)" +"SUM(G149:G165)" +"SUM(S149:S166)" +"F9+F36+F68+F48+F7" +"F13+F21+F30+F34" +"SUM(F10:F12)" +"SUM(F14:F20)" +"SUM(F22:F29)" +"SUM(F37:F46)" +"F57+F66" +"SUM(F58:F62)" +"F77+F122+F147+F166+F191+F210" +"SUM(F79:F121)" +"SUM(F123:F146)" +"SUM(F148:F165)" +"+A4" +"B6" +"A6" +"A6" +"+B61" +"(+'[1]Financial Book Position'!$AJ$10+'[1]Financial Book Position'!$AJ$12+'[1]Financial Book Position'!$AJ$16+'[2]Financial Book Position'!$AJ$10+'[2]Financial Book Position'!$AJ$12+'[2]Financial Book Position'!$AJ$16)/100" +"+[3]Report!$G$38/1000" +"SUM(E4:E5)" +"+E4+E12" +"+E5+E10" +"SUM(E7:E10)" +"SUM(S7:S9)" +"+E7+E13" +"SUM(E12:E19)" +"+E11+E6+E3" +"SUM(E21:E23)" +"NOW()" +"SUBTOTAL(3,F2:F3)" +"SUBTOTAL(3,F5:F5)" +"SUBTOTAL(3,F2:F7)" +"SUBTOTAL(3,E26:E27)" +"SUBTOTAL(3,E29:E33)" +"SUBTOTAL(3,E2:E33)" +"SUBTOTAL(3,E26:E27)" +"SUBTOTAL(3,E29:E29)" +"SUBTOTAL(3,E26:E31)" +"SUBTOTAL(3,F2:F2)" +"SUBTOTAL(3,F4:F5)" +"SUBTOTAL(3,F2:F88)" +"SUBTOTAL(3,E2:E2)" +"SUBTOTAL(3,E2:E173)" +"SUBTOTAL(3,F2:F2)" +"SUBTOTAL(3,F4:F5)" +"SUBTOTAL(3,F2:F88)" +"SUBTOTAL(3,E2:E173)" +"SUBTOTAL(3,F2:F2)" +"SUBTOTAL(3,F4:F5)" +"SUBTOTAL(3,F2:F95)" +"SUBTOTAL(3,E2:E173)" +"SUBTOTAL(3,F2:F2)" +"SUBTOTAL(3,F4:F5)" +"SUBTOTAL(3,F2:F95)" +"SUBTOTAL(3,E2:E173)" +"SUBTOTAL(3,F6:F6)" +"SUBTOTAL(3,F12:F13)" +"SUBTOTAL(3,F2:F100)" +"SUBTOTAL(3,E2:E3)" +"SUBTOTAL(3,E5:E5)" +"SUBTOTAL(3,E2:E178)" +"SUBTOTAL(3,F6:F6)" +"SUBTOTAL(3,F12:F13)" +"SUBTOTAL(3,F2:F100)" +"SUBTOTAL(3,E2:E3)" +"SUBTOTAL(3,E2:E179)" +"SUBTOTAL(3,F2:F2)" +"SUBTOTAL(3,F8:F9)" +"SUBTOTAL(3,F2:F103)" +"SUBTOTAL(3,E2:E3)" +"SUBTOTAL(3,E2:E179)" +"SUBTOTAL(3,F2:F2)" +"SUBTOTAL(3,F8:F9)" +"SUBTOTAL(3,F2:F103)" +"SUBTOTAL(3,E2:E3)" +"SUBTOTAL(3,E5:E5)" +"SUBTOTAL(3,E2:E181)" +"SUBTOTAL(3,F2:F2)" +"SUBTOTAL(3,F8:F9)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,E2:E3)" +"SUBTOTAL(3,E5:E5)" +"SUBTOTAL(3,E2:E181)" +"SUBTOTAL(3,F2:F2)" +"SUBTOTAL(3,F8:F9)" +"SUBTOTAL(3,F2:F83)" +"SUBTOTAL(3,F2:F2)" +"SUBTOTAL(3,F8:F9)" +"SUBTOTAL(3,F2:F84)" +"SUBTOTAL(3,F2:F2)" +"SUBTOTAL(3,F8:F9)" +"SUBTOTAL(3,F2:F84)" +"SUBTOTAL(3,E2:E2)" +"SUBTOTAL(3,E4:E5)" +"SUBTOTAL(3,E2:E173)" +"SUBTOTAL(3,F2:F3)" +"SUBTOTAL(3,F5:F5)" +"SUBTOTAL(3,F2:F86)" +"SUBTOTAL(3,E2:E2)" +"SUBTOTAL(3,E4:E5)" +"SUBTOTAL(3,E2:E173)" +"SUBTOTAL(3,F2:F3)" +"SUBTOTAL(3,F5:F5)" +"SUBTOTAL(3,F2:F86)" +"SUBTOTAL(3,E2:E2)" +"SUBTOTAL(3,E2:E176)" +"SUBTOTAL(3,F2:F86)" +"SUBTOTAL(3,E2:E2)" +"SUBTOTAL(3,E2:E176)" +"SUBTOTAL(3,F2:F86)" +"SUBTOTAL(3,E2:E176)" +"SUBTOTAL(3,F2:F86)" +"SUBTOTAL(3,E2:E176)" +"SUBTOTAL(3,F2:F2)" +"SUBTOTAL(3,F2:F89)" +"SUBTOTAL(3,E2:E2)" +"SUBTOTAL(3,E2:E180)" +"SUBTOTAL(3,F2:F2)" +"SUBTOTAL(3,F4:F5)" +"SUBTOTAL(3,F2:F92)" +"SUBTOTAL(3,E2:E2)" +"SUBTOTAL(3,E2:E180)" +"SUBTOTAL(3,F2:F2)" +"SUBTOTAL(3,F4:F5)" +"SUBTOTAL(3,F2:F92)" +"SUBTOTAL(3,E2:E180)" +"SUBTOTAL(3,F2:F2)" +"SUBTOTAL(3,F4:F5)" +"SUBTOTAL(3,F2:F92)" +"SUBTOTAL(3,E2:E180)" +"SUBTOTAL(3,F2:F2)" +"SUBTOTAL(3,F2:F94)" +"SUBTOTAL(3,E2:E2)" +"SUBTOTAL(3,E2:E184)" +"SUBTOTAL(3,F2:F2)" +"SUBTOTAL(3,F2:F94)" +"SUBTOTAL(3,E2:E3)" +"SUBTOTAL(3,E8:E8)" +"SUBTOTAL(3,E12:E15)" +"SUBTOTAL(3,E2:E189)" +"E5-C5-D5" +"K5-I5" +"SUBTOTAL(3,F2:F94)" +"SUBTOTAL(3,E2:E3)" +"SUBTOTAL(3,E8:E8)" +"SUBTOTAL(3,E12:E15)" +"SUBTOTAL(3,E2:E189)" +"E5-C5-D5" +"K5-I5" +"SUM(B5:B28)" +"SUBTOTAL(3,F2:F94)" +"SUBTOTAL(3,E2:E189)" +"E5-C5-D5" +"K5-I5" +"SUM(B5:B28)" +"SUBTOTAL(3,F2:F94)" +"SUBTOTAL(3,E2:E189)" +"E5-C5-D5" +"K5-I5" +"SUM(B5:B28)" +"E5-C5-D5" +"K5-I5" +"SUM(B5:B28)" +"SUBTOTAL(3,F2:F94)" +"SUBTOTAL(3,E2:E189)" +"E5-C5-D5" +"K5-I5" +"SUM(B5:B28)" +"E5-C5-D5" +"K5-I5" +"SUM(B5:B28)" +"E5-C5-D5" +"K5-I5" +"SUM(B5:B28)" +"E5-C5-D5" +"Q5-O5" +"SUM(B5:B28)" +"SUBTOTAL(3,F2:F94)" +"SUBTOTAL(3,E2:E189)" +"E5-C5-D5" +"Q5-O5" +"SUM(B5:B28)" +"SUBTOTAL(3,F2:F94)" +"SUBTOTAL(3,E2:E3)" +"SUBTOTAL(3,E5:E5)" +"SUBTOTAL(3,E2:E194)" +"B1" +"I1" +"B5-E5" +"P5+Q5+R5-S5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"-17+3.7" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"DJCHEAT!N21" +"DJCHEAT!G21" +"DJCHEAT!N31" +"DJCHEAT!G31" +"DJCHEAT!N46" +"DJCHEAT!G46" +"DJCHEAT!N56" +"DJCHEAT!G56" +"DJCHEAT!N74" +"DJCHEAT!G74" +"DJCHEAT!N88" +"DJCHEAT!G88" +"DJCHEAT!N106" +"DJCHEAT!G106" +"DJCHEAT!N120" +"DJCHEAT!G120" +"DJCHEAT!N141" +"DJCHEAT!G141" +"DJCHEAT!N158" +"DJCHEAT!G158" +"DJCHEAT!N178" +"DJCHEAT!G178" +"DJCHEAT!N195" +"DJCHEAT!G195" +"D9/D$21" +"E9*F9" +"D9*16" +"L16*M15" +"SUM(D9:D20)" +"D23/D$31" +"D23*8" +"SUM(D23:D30)" +"D37/D$46" +"SUM(D37:D45)" +"D48/D$56" +"D61/D$74" +"SUM(D61:D72)" +"SUM(K61:K73)" +"D76/D$88" +"D93/D$106" +"D108/D$120" +"D125/D$141" +"SUM(D125:D140)" +"D143/D$158" +"SUM(D143:D157)" +"D162/D$178" +"D180/D$195" +"B1" +"I1" +"B5-E5" +"P5+Q5+R5-S5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"-17+3.7" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"SUBTOTAL(3,F2:F2)" +"SUBTOTAL(3,F6:F7)" +"SUBTOTAL(3,F2:F98)" +"SUBTOTAL(3,E2:E3)" +"SUBTOTAL(3,E5:E5)" +"SUBTOTAL(3,E2:E194)" +"SUBTOTAL(3,F2:F2)" +"SUBTOTAL(3,F6:F7)" +"SUBTOTAL(3,F2:F98)" +"SUBTOTAL(3,E2:E2)" +"SUBTOTAL(3,E4:E6)" +"SUBTOTAL(3,E8:E9)" +"SUBTOTAL(3,E2:E197)" +"B1" +"I1" +"B5-E5" +"P5+Q5+R5-S5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"-17+3.7" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"SUBTOTAL(3,F2:F98)" +"SUBTOTAL(3,E2:E2)" +"SUBTOTAL(3,E4:E6)" +"SUBTOTAL(3,E8:E9)" +"SUBTOTAL(3,E2:E197)" +"SUBTOTAL(3,F2:F2)" +"SUBTOTAL(3,F2:F100)" +"SUBTOTAL(3,E2:E2)" +"SUBTOTAL(3,E2:E200)" +"B1" +"I1" +"B5-E5" +"P5+Q5+R5-S5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"-17+3.7" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5-E5" +"P5+Q5+R5-S5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"-17+3.7" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5-E5" +"P5+Q5+R5-S5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"-17+3.7" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"SUBTOTAL(3,F2:F2)" +"SUBTOTAL(3,F2:F103)" +"SUBTOTAL(3,E2:E2)" +"SUBTOTAL(3,E2:E200)" +"SUBTOTAL(3,F2:F2)" +"SUBTOTAL(3,F2:F103)" +"SUBTOTAL(3,E2:E3)" +"SUBTOTAL(3,E5:E7)" +"SUBTOTAL(3,E9:E9)" +"SUBTOTAL(3,E2:E205)" +"B1" +"I1" +"B5-E5" +"P5+Q5+R5-S5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"-17+3.7" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5-E5" +"P5+Q5+R5-S5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"-17+3.7" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"SUBTOTAL(3,F2:F2)" +"SUBTOTAL(3,F4:F5)" +"SUBTOTAL(3,F2:F107)" +"SUBTOTAL(3,E2:E3)" +"SUBTOTAL(3,E5:E7)" +"SUBTOTAL(3,E9:E9)" +"SUBTOTAL(3,E2:E205)" +"SUBTOTAL(3,F2:F2)" +"SUBTOTAL(3,F4:F5)" +"SUBTOTAL(3,F2:F107)" +"SUBTOTAL(3,E2:E205)" +"B1" +"I1" +"B5-E5" +"P5+Q5+R5-S5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"-17+3.7" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"432+312" +"312/I35" +"1-I36" +"I40*I37" +"I41*I36" +"K40+K41" +"B3*C3" +"(IF(D3<0,0,1))*D3" +"(IF(D3>0,0,1))*D3" +"(IF(D3<0,0,1))*B3" +"(IF(D3>0,0,1))*B3" +"SUM(B3:B27)" +"G28" +"E28/G28" +"H28" +"F28/H28" +"IF(((ABS(B30))>(ABS(B31))),C30,C31)" +"'Average Price'!I3" +"B33" +"B30" +"B31" +"A37" +"L33" +"L30" +"L31" +"U33" +"U30" +"U31" +"AD33" +"AD30" +"AD31" +"B1" +"I1" +"B5-E5" +"P5+Q5+R5-S5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"-17+3.7" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"SUBTOTAL(3,F2:F107)" +"SUBTOTAL(3,E2:E205)" +"B1" +"I1" +"B5-E5" +"P5+Q5+R5-S5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"-17+3.7" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"SUM(I10:I40)" +"SUM(I8:I45)" +"SUM(I10:I22)" +"SUBTOTAL(3,F2:F107)" +"SUBTOTAL(3,E2:E205)" +"B1" +"I1" +"B5-E5" +"P5+Q5+R5-S5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"-17+3.7" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5-E5" +"P5+Q5+R5-S5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"-17+3.7" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5-E5" +"P5+Q5+R5-S5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"-17+3.7" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5-E5" +"P5+Q5+R5-S5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"-17+3.7" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"SUBTOTAL(3,F2:F107)" +"SUBTOTAL(3,E2:E205)" +"SUBTOTAL(3,F2:F107)" +"SUBTOTAL(3,E2:E205)" +"B1" +"I1" +"B5-E5" +"P5+Q5+R5-S5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"-17+3.7" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5-E5" +"P5+Q5+R5-S5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"-17+3.7" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B3" +"B3" +"B7+C7+D7-E7" +"I7+J7+K7+L7" +"SUM(B7:B30)" +"B1" +"B1" +"B5+C5+D5-E5" +"-14-18" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"-23" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"P31+Q31+R31-S31" +"B1" +"B1" +"B5+C5+D5-E5" +"-14-18" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"-23" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"(E2-D2)+1" +"H2*F2" +"+D12" +"SUM(I2:I18)" +"#REF!-(#REF!*S3)" +"((I3*#REF!)-(I3*K3)-(I3*L3)-(I3*M3)-(I3*N3)-(I3*O3)-(I3*T3))" +"(E16-D16)+1" +"I16*F16" +"SUM(I3:I16)" +"B1" +"I1" +"B5-E5" +"P5+Q5+R5-S5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"B6-E6" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"-17+3.7" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"I1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"I2" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"SUBTOTAL(3,F2:F107)" +"SUBTOTAL(3,E2:E205)" +"SUBTOTAL(3,F2:F107)" +"SUBTOTAL(3,E2:E205)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"P31+Q31+R31-S31" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"P31+Q31+R31-S31" +"B1" +"B1" +"B5+C5+D5-E5" +"-14-18" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"-23" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"SUBTOTAL(3,F2:F107)" +"SUBTOTAL(3,E2:E205)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"P31+Q31+R31-S31" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"P31+Q31+R31-S31" +"B1" +"B1" +"B5+C5+D5-E5" +"-14-18" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"-23" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"SUBTOTAL(3,F2:F3)" +"SUBTOTAL(3,F5:F5)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,E2:E205)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"P31+Q31+R31-S31" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"P31+Q31+R31-S31" +"B1" +"B1" +"B5+C5+D5-E5" +"-14-18" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"-23" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"P31+Q31+R31-S31" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"P31+Q31+R31-S31" +"B1" +"B1" +"B5+C5+D5-E5" +"-14-18" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"-23" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"SUBTOTAL(3,F2:F3)" +"SUBTOTAL(3,F5:F5)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,E2:E205)" +"'EOL Deals'!C48/'EOL Deals'!B48" +"'EOL Deals'!D48/'EOL Deals'!B48" +"SUM(B4:C4)" +"'EOL Deals'!C56/'EOL Deals'!E32" +"'EOL Deals'!D56/'EOL Deals'!E32" +"'EOL Deals'!A58" +"'EOL Deals'!C63" +"F44/$E23" +"H44/$E23" +"J44/$E23" +"L44/$E23" +"N44/$E23" +"P44/$E23" +"D13" +"I32" +"D13" +"D13" +"D13" +"D13" +"D13" +"(F44+H44+J44)/$B47" +"(L44+N44+P44)/$B47" +"D13" +"G32" +"(F59+H59+J59)/$B61" +"(L59+N59+P59)/B$61" +"(M59+O59+Q59)/B$61" +"E39" +"D20" +"E20+H20+K20" +"N20+Q20+T20" +"G48+I48+K48+M48+O48+Q48" +"D30" +"F54+H54+J54+L54+N54+P54+R54" +"E20+H20+K20+N20+Q20+T20+W20" +"F20+I20+L20+O20+R20+U20" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"P31+Q31+R31-S31" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"P31+Q31+R31-S31" +"B1" +"B1" +"B5+C5+D5-E5" +"-14-18" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"-23" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"P31+Q31+R31-S31" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"P31+Q31+R31-S31" +"B1" +"B1" +"B5+C5+D5-E5" +"-14-18" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"-23" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,E2:E205)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"P31+Q31+R31-S31" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"P31+Q31+R31-S31" +"B1" +"B1" +"B5+C5+D5-E5" +"-14-18" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"-23" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"P31+Q31+R31-S31" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"P31+Q31+R31-S31" +"B1" +"B1" +"B5+C5+D5-E5" +"-14-18" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"-23" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"P31+Q31+R31-S31" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"P31+Q31+R31-S31" +"B1" +"B1" +"B5+C5+D5-E5" +"-14-18" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"-23" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"P32+Q32+R32-S32" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"P31+Q31+R31-S31" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"P31+Q31+R31-S31" +"B1" +"B1" +"B5+C5+D5-E5" +"-14-18" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"-23" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"DJCHEAT!N21" +"DJCHEAT!G21" +"DJCHEAT!N31" +"DJCHEAT!G31" +"DJCHEAT!N46" +"DJCHEAT!G46" +"DJCHEAT!N56" +"DJCHEAT!G56" +"DJCHEAT!N74" +"DJCHEAT!G74" +"DJCHEAT!N88" +"DJCHEAT!G88" +"DJCHEAT!N106" +"DJCHEAT!G106" +"DJCHEAT!N120" +"DJCHEAT!G120" +"DJCHEAT!N141" +"DJCHEAT!G141" +"DJCHEAT!N158" +"DJCHEAT!G158" +"DJCHEAT!N178" +"DJCHEAT!G178" +"DJCHEAT!N195" +"DJCHEAT!G195" +"D9/D$21" +"E9*F9" +"D9*16" +"L16*M15" +"SUM(D9:D20)" +"D23/D$31" +"D23*8" +"SUM(D23:D30)" +"D37/D$46" +"SUM(D37:D45)" +"D48/D$56" +"D61/D$74" +"SUM(D61:D72)" +"SUM(K61:K73)" +"D76/D$88" +"D93/D$106" +"D108/D$120" +"D125/D$141" +"SUM(D125:D140)" +"D143/D$158" +"SUM(D143:D157)" +"D162/D$178" +"D180/D$195" +"DJCHEAT!N21" +"DJCHEAT!G21" +"DJCHEAT!N31" +"DJCHEAT!G31" +"DJCHEAT!N46" +"DJCHEAT!G46" +"DJCHEAT!N56" +"DJCHEAT!G56" +"DJCHEAT!N74" +"DJCHEAT!G74" +"DJCHEAT!N88" +"DJCHEAT!G88" +"DJCHEAT!N106" +"DJCHEAT!G106" +"DJCHEAT!N120" +"DJCHEAT!G120" +"DJCHEAT!N141" +"DJCHEAT!G141" +"DJCHEAT!N158" +"DJCHEAT!G158" +"DJCHEAT!N178" +"DJCHEAT!G178" +"DJCHEAT!N195" +"DJCHEAT!G195" +"D9/D$21" +"E9*F9" +"D9*16" +"L16*M15" +"SUM(D9:D20)" +"D23/D$31" +"D23*8" +"SUM(D23:D30)" +"D37/D$46" +"SUM(D37:D45)" +"D48/D$56" +"D61/D$74" +"SUM(D61:D72)" +"SUM(K61:K73)" +"D76/D$88" +"D93/D$106" +"D108/D$120" +"D125/D$141" +"SUM(D125:D140)" +"D143/D$158" +"SUM(D143:D157)" +"D162/D$178" +"D180/D$195" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"[1]DJCHEAT!M21" +"[1]DJCHEAT!F21" +"[1]DJCHEAT!M31" +"[1]DJCHEAT!F31" +"[1]DJCHEAT!M46" +"[1]DJCHEAT!F46" +"[1]DJCHEAT!M56" +"[1]DJCHEAT!F56" +"[1]DJCHEAT!M74" +"[1]DJCHEAT!F74" +"[1]DJCHEAT!M88" +"[1]DJCHEAT!F88" +"[1]DJCHEAT!M106" +"[1]DJCHEAT!F106" +"[1]DJCHEAT!M120" +"[1]DJCHEAT!F120" +"[1]DJCHEAT!M141" +"[1]DJCHEAT!F141" +"[1]DJCHEAT!M158" +"[1]DJCHEAT!F158" +"[1]DJCHEAT!M178" +"[1]DJCHEAT!F178" +"[1]DJCHEAT!M195" +"[1]DJCHEAT!F195" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"B1" +"B1" +"B5+C5+D5-E5" +"-14-18" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"-23" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"(D2-C2)+1" +"G2*E2" +"C8" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"B3" +"B3" +"B7+C7+D7+E7" +"SUM(B7:B30)" +"B1" +"B1" +"B5+C5+D5-E5" +"-14-18" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"-23" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"B1" +"B1" +"B5+C5+D5-E5" +"SUM(B5:B28)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"+D2-C2+1" +"G2*E2" +"(D3-C3)+1" +"+C11" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"+C2" +"(D2-C2)+1" +"G2*E2" +"$A$2" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"D2" +"(E2-D2)+1" +"I2*F2" +"D2" +"(E2-D2)+1" +"I2*F2" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F111)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"SUBTOTAL(3,F2:F110)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!A12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!C12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!E12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!H12,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!A51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!C51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!E51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!H51,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!A86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!C86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!E86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!H86,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!A2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!C2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!E2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!H2561,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!A2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!C2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!E2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!H2614,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!A12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!C12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!E12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!H12,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!A52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!C52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!E52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!H52,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!A86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!C86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!E86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!H86,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!A2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!C2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!E2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!H2561,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!A2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!C2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!E2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!H2614,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!A85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!C85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!E85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!H85,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!A2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!C2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!E2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!H2560,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!A2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!C2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!E2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!H2613,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!A12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!C12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!E12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!H12,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!A51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!C51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!E51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!H51,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!A86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!C86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!E86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!H86,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!A2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!C2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!E2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!H2561,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!A2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!C2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!E2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!H2614,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!A12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!C12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!E12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!H12,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!A52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!C52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!E52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!H52,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!A86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!C86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!E86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!H86,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!A2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!C2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!E2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!H2561,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!A2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!C2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!E2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!H2614,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!A85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!C85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!E85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!H85,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!A2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!C2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!E2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!H2560,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!A2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!C2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!E2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!H2613,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!A12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!C12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!E12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!H12,0)" +"IF($C$6<='Apr 2001'!Q40,'Apr 2001'!D40,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!A51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!C51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!E51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!H51,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!A86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!C86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!E86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!H86,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!A2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!C2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!E2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!H2561,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!A2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!C2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!E2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!H2614,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!A12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!C12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!E12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!H12,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!A52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!C52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!E52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!H52,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!A86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!C86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!E86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!H86,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!A2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!C2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!E2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!H2561,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!A2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!C2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!E2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!H2614,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!A85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!C85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!E85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!H85,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!A2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!C2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!E2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!H2560,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!A2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!C2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!E2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!H2613,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q14,'Jan 2001'!A14,0)" +"IF($C$6<='Jan 2001'!Q14,'Jan 2001'!C14,0)" +"IF($C$6<='Jan 2001'!Q14,'Jan 2001'!E14,0)" +"IF($C$6<='Jan 2001'!Q14,'Jan 2001'!H14,0)" +"IF($C$6<='Jan 2001'!Q15,'Jan 2001'!A15,0)" +"IF($C$6<='Jan 2001'!Q15,'Jan 2001'!C15,0)" +"IF($C$6<='Jan 2001'!Q15,'Jan 2001'!E15,0)" +"IF($C$6<='Jan 2001'!Q15,'Jan 2001'!H15,0)" +"IF($C$6<='Jan 2001'!Q23,'Jan 2001'!A23,0)" +"IF($C$6<='Jan 2001'!Q23,'Jan 2001'!C23,0)" +"IF($C$6<='Jan 2001'!Q23,'Jan 2001'!E23,0)" +"IF($C$6<='Jan 2001'!Q23,'Jan 2001'!H23,0)" +"IF($C$6<='Jan 2001'!Q28,'Jan 2001'!A28,0)" +"IF($C$6<='Jan 2001'!Q28,'Jan 2001'!C28,0)" +"IF($C$6<='Jan 2001'!Q28,'Jan 2001'!E28,0)" +"IF($C$6<='Jan 2001'!Q28,'Jan 2001'!H28,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q111,'Jan 2001'!A111,0)" +"IF($C$6<='Jan 2001'!Q111,'Jan 2001'!C111,0)" +"IF($C$6<='Jan 2001'!Q111,'Jan 2001'!E111,0)" +"IF($C$6<='Jan 2001'!Q111,'Jan 2001'!H111,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Feb 2001'!Q33,'Feb 2001'!A33,0)" +"IF($C$6<='Feb 2001'!Q33,'Feb 2001'!C33,0)" +"IF($C$6<='Feb 2001'!Q33,'Feb 2001'!E33,0)" +"IF($C$6<='Feb 2001'!Q33,'Feb 2001'!H33,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Feb 2001'!Q36,'Feb 2001'!A36,0)" +"IF($C$6<='Feb 2001'!Q36,'Feb 2001'!C36,0)" +"IF($C$6<='Feb 2001'!Q36,'Feb 2001'!E36,0)" +"IF($C$6<='Feb 2001'!Q36,'Feb 2001'!H36,0)" +"IF($C$6<='Feb 2001'!Q65,'Feb 2001'!A65,0)" +"IF($C$6<='Feb 2001'!Q65,'Feb 2001'!C65,0)" +"IF($C$6<='Feb 2001'!Q65,'Feb 2001'!E65,0)" +"IF($C$6<='Feb 2001'!Q65,'Feb 2001'!H65,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Feb 2001'!Q38,'Feb 2001'!A38,0)" +"IF($C$6<='Feb 2001'!Q38,'Feb 2001'!C38,0)" +"IF($C$6<='Feb 2001'!Q38,'Feb 2001'!E38,0)" +"IF($C$6<='Feb 2001'!Q38,'Feb 2001'!H38,0)" +"IF($C$6<='Feb 2001'!Q67,'Feb 2001'!A67,0)" +"IF($C$6<='Feb 2001'!Q67,'Feb 2001'!C67,0)" +"IF($C$6<='Feb 2001'!Q67,'Feb 2001'!E67,0)" +"IF($C$6<='Feb 2001'!Q67,'Feb 2001'!H67,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Feb 2001'!Q16,'Feb 2001'!A16,0)" +"IF($C$6<='Feb 2001'!Q16,'Feb 2001'!C16,0)" +"IF($C$6<='Feb 2001'!Q16,'Feb 2001'!E16,0)" +"IF($C$6<='Feb 2001'!Q16,'Feb 2001'!H16,0)" +"IF($C$6<='Feb 2001'!Q20,'Feb 2001'!A20,0)" +"IF($C$6<='Feb 2001'!Q20,'Feb 2001'!C20,0)" +"IF($C$6<='Feb 2001'!Q20,'Feb 2001'!E20,0)" +"IF($C$6<='Feb 2001'!Q20,'Feb 2001'!H20,0)" +"IF($C$6<='Feb 2001'!Q23,'Feb 2001'!A23,0)" +"IF($C$6<='Feb 2001'!Q23,'Feb 2001'!C23,0)" +"IF($C$6<='Feb 2001'!Q23,'Feb 2001'!E23,0)" +"IF($C$6<='Feb 2001'!Q23,'Feb 2001'!H23,0)" +"IF($C$6<='Feb 2001'!Q27,'Feb 2001'!A27,0)" +"IF($C$6<='Feb 2001'!Q27,'Feb 2001'!C27,0)" +"IF($C$6<='Feb 2001'!Q27,'Feb 2001'!E27,0)" +"IF($C$6<='Feb 2001'!Q27,'Feb 2001'!H27,0)" +"IF($C$6<='Feb 2001'!Q30,'Feb 2001'!A30,0)" +"IF($C$6<='Feb 2001'!Q30,'Feb 2001'!C30,0)" +"IF($C$6<='Feb 2001'!Q30,'Feb 2001'!E30,0)" +"IF($C$6<='Feb 2001'!Q30,'Feb 2001'!H30,0)" +"IF($C$6<='Feb 2001'!Q47,'Feb 2001'!A47,0)" +"IF($C$6<='Feb 2001'!Q47,'Feb 2001'!C47,0)" +"IF($C$6<='Feb 2001'!Q47,'Feb 2001'!E47,0)" +"IF($C$6<='Feb 2001'!Q47,'Feb 2001'!H47,0)" +"IF($C$6<='Feb 2001'!Q61,'Feb 2001'!A61,0)" +"IF($C$6<='Feb 2001'!Q61,'Feb 2001'!C61,0)" +"IF($C$6<='Feb 2001'!Q61,'Feb 2001'!E61,0)" +"IF($C$6<='Feb 2001'!Q61,'Feb 2001'!H61,0)" +"IF($C$6<='Feb 2001'!Q76,'Feb 2001'!A76,0)" +"IF($C$6<='Feb 2001'!Q76,'Feb 2001'!C76,0)" +"IF($C$6<='Feb 2001'!Q76,'Feb 2001'!E76,0)" +"IF($C$6<='Feb 2001'!Q76,'Feb 2001'!H76,0)" +"IF($C$6<='Feb 2001'!Q1371,'Feb 2001'!A1371,0)" +"IF($C$6<='Feb 2001'!Q1371,'Feb 2001'!C1371,0)" +"IF($C$6<='Feb 2001'!Q1371,'Feb 2001'!E1371,0)" +"IF($C$6<='Feb 2001'!Q1371,'Feb 2001'!H1371,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Feb 2001'!Q50,'Feb 2001'!A50,0)" +"IF($C$6<='Feb 2001'!Q50,'Feb 2001'!C50,0)" +"IF($C$6<='Feb 2001'!Q50,'Feb 2001'!E50,0)" +"IF($C$6<='Feb 2001'!Q50,'Feb 2001'!H50,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Feb 2001'!Q20,'Feb 2001'!A20,0)" +"IF($C$6<='Feb 2001'!Q20,'Feb 2001'!C20,0)" +"IF($C$6<='Feb 2001'!Q20,'Feb 2001'!E20,0)" +"IF($C$6<='Feb 2001'!Q20,'Feb 2001'!H20,0)" +"IF($C$6<='Feb 2001'!Q51,'Feb 2001'!A51,0)" +"IF($C$6<='Feb 2001'!Q51,'Feb 2001'!C51,0)" +"IF($C$6<='Feb 2001'!Q51,'Feb 2001'!E51,0)" +"IF($C$6<='Feb 2001'!Q51,'Feb 2001'!H51,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!A12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!C12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!E12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!H12,0)" +"IF($C$6<='Mar 2001'!Q14,'Mar 2001'!A14,0)" +"IF($C$6<='Mar 2001'!Q14,'Mar 2001'!C14,0)" +"IF($C$6<='Mar 2001'!Q14,'Mar 2001'!E14,0)" +"IF($C$6<='Mar 2001'!Q14,'Mar 2001'!H14,0)" +"IF($C$6<='Mar 2001'!Q21,'Mar 2001'!A21,0)" +"IF($C$6<='Mar 2001'!Q21,'Mar 2001'!C21,0)" +"IF($C$6<='Mar 2001'!Q21,'Mar 2001'!E21,0)" +"IF($C$6<='Mar 2001'!Q21,'Mar 2001'!H21,0)" +"IF($C$6<='Mar 2001'!Q24,'Mar 2001'!A24,0)" +"IF($C$6<='Mar 2001'!Q24,'Mar 2001'!C24,0)" +"IF($C$6<='Mar 2001'!Q24,'Mar 2001'!E24,0)" +"IF($C$6<='Mar 2001'!Q24,'Mar 2001'!H24,0)" +"IF($C$6<='Mar 2001'!Q37,'Mar 2001'!A37,0)" +"IF($C$6<='Mar 2001'!Q37,'Mar 2001'!C37,0)" +"IF($C$6<='Mar 2001'!Q37,'Mar 2001'!E37,0)" +"IF($C$6<='Mar 2001'!Q37,'Mar 2001'!H37,0)" +"IF($C$6<='Mar 2001'!Q41,'Mar 2001'!A41,0)" +"IF($C$6<='Mar 2001'!Q41,'Mar 2001'!C41,0)" +"IF($C$6<='Mar 2001'!Q41,'Mar 2001'!E41,0)" +"IF($C$6<='Mar 2001'!Q41,'Mar 2001'!H41,0)" +"IF($C$6<='Mar 2001'!Q56,'Mar 2001'!A56,0)" +"IF($C$6<='Mar 2001'!Q56,'Mar 2001'!C56,0)" +"IF($C$6<='Mar 2001'!Q56,'Mar 2001'!E56,0)" +"IF($C$6<='Mar 2001'!Q56,'Mar 2001'!H56,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!A52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!C52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!E52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!H52,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Feb 2001'!Q14,'Feb 2001'!A14,0)" +"IF($C$6<='Feb 2001'!Q14,'Feb 2001'!C14,0)" +"IF($C$6<='Feb 2001'!Q14,'Feb 2001'!E14,0)" +"IF($C$6<='Feb 2001'!Q14,'Feb 2001'!H14,0)" +"IF($C$6<='Feb 2001'!Q21,'Feb 2001'!A21,0)" +"IF($C$6<='Feb 2001'!Q21,'Feb 2001'!C21,0)" +"IF($C$6<='Feb 2001'!Q21,'Feb 2001'!E21,0)" +"IF($C$6<='Feb 2001'!Q21,'Feb 2001'!H21,0)" +"IF($C$6<='Feb 2001'!Q24,'Feb 2001'!A24,0)" +"IF($C$6<='Feb 2001'!Q24,'Feb 2001'!C24,0)" +"IF($C$6<='Feb 2001'!Q24,'Feb 2001'!E24,0)" +"IF($C$6<='Feb 2001'!Q24,'Feb 2001'!H24,0)" +"IF($C$6<='Feb 2001'!Q37,'Feb 2001'!A37,0)" +"IF($C$6<='Feb 2001'!Q37,'Feb 2001'!C37,0)" +"IF($C$6<='Feb 2001'!Q37,'Feb 2001'!E37,0)" +"IF($C$6<='Feb 2001'!Q37,'Feb 2001'!H37,0)" +"IF($C$6<='Feb 2001'!Q41,'Feb 2001'!A41,0)" +"IF($C$6<='Feb 2001'!Q41,'Feb 2001'!C41,0)" +"IF($C$6<='Feb 2001'!Q41,'Feb 2001'!E41,0)" +"IF($C$6<='Feb 2001'!Q41,'Feb 2001'!H41,0)" +"IF($C$6<='Feb 2001'!Q56,'Feb 2001'!A56,0)" +"IF($C$6<='Feb 2001'!Q56,'Feb 2001'!C56,0)" +"IF($C$6<='Feb 2001'!Q56,'Feb 2001'!E56,0)" +"IF($C$6<='Feb 2001'!Q56,'Feb 2001'!H56,0)" +"IF($C$6<='Feb 2001'!Q52,'Feb 2001'!A52,0)" +"IF($C$6<='Feb 2001'!Q52,'Feb 2001'!C52,0)" +"IF($C$6<='Feb 2001'!Q52,'Feb 2001'!E52,0)" +"IF($C$6<='Feb 2001'!Q52,'Feb 2001'!H52,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Feb 2001'!Q20,'Feb 2001'!A20,0)" +"IF($C$6<='Feb 2001'!Q20,'Feb 2001'!C20,0)" +"IF($C$6<='Feb 2001'!Q20,'Feb 2001'!E20,0)" +"IF($C$6<='Feb 2001'!Q20,'Feb 2001'!H20,0)" +"IF($C$6<='Feb 2001'!Q23,'Feb 2001'!A23,0)" +"IF($C$6<='Feb 2001'!Q23,'Feb 2001'!C23,0)" +"IF($C$6<='Feb 2001'!Q23,'Feb 2001'!E23,0)" +"IF($C$6<='Feb 2001'!Q23,'Feb 2001'!H23,0)" +"IF($C$6<='Feb 2001'!Q36,'Feb 2001'!A36,0)" +"IF($C$6<='Feb 2001'!Q36,'Feb 2001'!C36,0)" +"IF($C$6<='Feb 2001'!Q36,'Feb 2001'!E36,0)" +"IF($C$6<='Feb 2001'!Q36,'Feb 2001'!H36,0)" +"IF($C$6<='Feb 2001'!Q40,'Feb 2001'!A40,0)" +"IF($C$6<='Feb 2001'!Q40,'Feb 2001'!C40,0)" +"IF($C$6<='Feb 2001'!Q40,'Feb 2001'!E40,0)" +"IF($C$6<='Feb 2001'!Q40,'Feb 2001'!H40,0)" +"IF($C$6<='Feb 2001'!Q55,'Feb 2001'!A55,0)" +"IF($C$6<='Feb 2001'!Q55,'Feb 2001'!C55,0)" +"IF($C$6<='Feb 2001'!Q55,'Feb 2001'!E55,0)" +"IF($C$6<='Feb 2001'!Q55,'Feb 2001'!H55,0)" +"IF($C$6<='Feb 2001'!Q51,'Feb 2001'!A51,0)" +"IF($C$6<='Feb 2001'!Q51,'Feb 2001'!C51,0)" +"IF($C$6<='Feb 2001'!Q51,'Feb 2001'!E51,0)" +"IF($C$6<='Feb 2001'!Q51,'Feb 2001'!H51,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Feb 2001'!Q14,'Feb 2001'!A14,0)" +"IF($C$6<='Feb 2001'!Q14,'Feb 2001'!C14,0)" +"IF($C$6<='Feb 2001'!Q14,'Feb 2001'!E14,0)" +"IF($C$6<='Feb 2001'!Q14,'Feb 2001'!H14,0)" +"IF($C$6<='Feb 2001'!Q21,'Feb 2001'!A21,0)" +"IF($C$6<='Feb 2001'!Q21,'Feb 2001'!C21,0)" +"IF($C$6<='Feb 2001'!Q21,'Feb 2001'!E21,0)" +"IF($C$6<='Feb 2001'!Q21,'Feb 2001'!H21,0)" +"IF($C$6<='Feb 2001'!Q24,'Feb 2001'!A24,0)" +"IF($C$6<='Feb 2001'!Q24,'Feb 2001'!C24,0)" +"IF($C$6<='Feb 2001'!Q24,'Feb 2001'!E24,0)" +"IF($C$6<='Feb 2001'!Q24,'Feb 2001'!H24,0)" +"IF($C$6<='Feb 2001'!Q37,'Feb 2001'!A37,0)" +"IF($C$6<='Feb 2001'!Q37,'Feb 2001'!C37,0)" +"IF($C$6<='Feb 2001'!Q37,'Feb 2001'!E37,0)" +"IF($C$6<='Feb 2001'!Q37,'Feb 2001'!H37,0)" +"IF($C$6<='Feb 2001'!Q41,'Feb 2001'!A41,0)" +"IF($C$6<='Feb 2001'!Q41,'Feb 2001'!C41,0)" +"IF($C$6<='Feb 2001'!Q41,'Feb 2001'!E41,0)" +"IF($C$6<='Feb 2001'!Q41,'Feb 2001'!H41,0)" +"IF($C$6<='Feb 2001'!Q56,'Feb 2001'!A56,0)" +"IF($C$6<='Feb 2001'!Q56,'Feb 2001'!C56,0)" +"IF($C$6<='Feb 2001'!Q56,'Feb 2001'!E56,0)" +"IF($C$6<='Feb 2001'!Q56,'Feb 2001'!H56,0)" +"IF($C$6<='Feb 2001'!Q52,'Feb 2001'!A52,0)" +"IF($C$6<='Feb 2001'!Q52,'Feb 2001'!C52,0)" +"IF($C$6<='Feb 2001'!Q52,'Feb 2001'!E52,0)" +"IF($C$6<='Feb 2001'!Q52,'Feb 2001'!H52,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!A12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!C12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!E12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!H12,0)" +"IF($C$6<='Mar 2001'!Q14,'Mar 2001'!A14,0)" +"IF($C$6<='Mar 2001'!Q14,'Mar 2001'!C14,0)" +"IF($C$6<='Mar 2001'!Q14,'Mar 2001'!E14,0)" +"IF($C$6<='Mar 2001'!Q14,'Mar 2001'!H14,0)" +"IF($C$6<='Mar 2001'!Q21,'Mar 2001'!A21,0)" +"IF($C$6<='Mar 2001'!Q21,'Mar 2001'!C21,0)" +"IF($C$6<='Mar 2001'!Q21,'Mar 2001'!E21,0)" +"IF($C$6<='Mar 2001'!Q21,'Mar 2001'!H21,0)" +"IF($C$6<='Mar 2001'!Q24,'Mar 2001'!A24,0)" +"IF($C$6<='Mar 2001'!Q24,'Mar 2001'!C24,0)" +"IF($C$6<='Mar 2001'!Q24,'Mar 2001'!E24,0)" +"IF($C$6<='Mar 2001'!Q24,'Mar 2001'!H24,0)" +"IF($C$6<='Mar 2001'!Q37,'Mar 2001'!A37,0)" +"IF($C$6<='Mar 2001'!Q37,'Mar 2001'!C37,0)" +"IF($C$6<='Mar 2001'!Q37,'Mar 2001'!E37,0)" +"IF($C$6<='Mar 2001'!Q37,'Mar 2001'!H37,0)" +"IF($C$6<='Mar 2001'!Q41,'Mar 2001'!A41,0)" +"IF($C$6<='Mar 2001'!Q41,'Mar 2001'!C41,0)" +"IF($C$6<='Mar 2001'!Q41,'Mar 2001'!E41,0)" +"IF($C$6<='Mar 2001'!Q41,'Mar 2001'!H41,0)" +"IF($C$6<='Mar 2001'!Q56,'Mar 2001'!A56,0)" +"IF($C$6<='Mar 2001'!Q56,'Mar 2001'!C56,0)" +"IF($C$6<='Mar 2001'!Q56,'Mar 2001'!E56,0)" +"IF($C$6<='Mar 2001'!Q56,'Mar 2001'!H56,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!A52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!C52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!E52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!H52,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Feb 2001'!Q63,'Feb 2001'!A63,0)" +"IF($C$6<='Feb 2001'!Q63,'Feb 2001'!C63,0)" +"IF($C$6<='Feb 2001'!Q63,'Feb 2001'!E63,0)" +"IF($C$6<='Feb 2001'!Q63,'Feb 2001'!H63,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!A2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!C2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!E2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!H2560,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!A2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!C2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!E2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!H2613,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"IF($C$6<='Feb 2001'!Q13,'Feb 2001'!A13,0)" +"IF($C$6<='Feb 2001'!Q13,'Feb 2001'!C13,0)" +"IF($C$6<='Feb 2001'!Q13,'Feb 2001'!E13,0)" +"IF($C$6<='Feb 2001'!Q13,'Feb 2001'!H13,0)" +"IF($C$6<='Mar 2001'!Q1717,'Mar 2001'!A1717,0)" +"IF($C$6<='Mar 2001'!Q1717,'Mar 2001'!C1717,0)" +"IF($C$6<='Mar 2001'!Q1717,'Mar 2001'!E1717,0)" +"IF($C$6<='Mar 2001'!Q1717,'Mar 2001'!H1717,0)" +"IF($C$6<='Mar 2001'!Q2559,'Mar 2001'!A2559,0)" +"IF($C$6<='Mar 2001'!Q2559,'Mar 2001'!C2559,0)" +"IF($C$6<='Mar 2001'!Q2559,'Mar 2001'!E2559,0)" +"IF($C$6<='Mar 2001'!Q2559,'Mar 2001'!H2559,0)" +"IF($C$6<='Mar 2001'!Q2612,'Mar 2001'!A2612,0)" +"IF($C$6<='Mar 2001'!Q2612,'Mar 2001'!C2612,0)" +"IF($C$6<='Mar 2001'!Q2612,'Mar 2001'!E2612,0)" +"IF($C$6<='Mar 2001'!Q2612,'Mar 2001'!H2612,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!A85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!C85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!E85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!H85,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!A2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!C2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!E2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!H2560,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!A2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!C2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!E2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!H2613,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!A12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!C12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!E12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!H12,0)" +"IF($C$6<='Mar 2001'!Q51,'Mar 2001'!A51,0)" +"IF($C$6<='Mar 2001'!Q51,'Mar 2001'!C51,0)" +"IF($C$6<='Mar 2001'!Q51,'Mar 2001'!E51,0)" +"IF($C$6<='Mar 2001'!Q51,'Mar 2001'!H51,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!A86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!C86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!E86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!H86,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!A2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!C2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!E2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!H2561,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!A2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!C2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!E2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!H2614,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!A85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!C85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!E85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!H85,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!A2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!C2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!E2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!H2560,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!A2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!C2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!E2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!H2613,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"V19-W19" +"SUM(G7:G30)" +"SUM(J6:J29)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!A12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!C12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!E12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!H12,0)" +"IF($C$6<='Mar 2001'!Q51,'Mar 2001'!A51,0)" +"IF($C$6<='Mar 2001'!Q51,'Mar 2001'!C51,0)" +"IF($C$6<='Mar 2001'!Q51,'Mar 2001'!E51,0)" +"IF($C$6<='Mar 2001'!Q51,'Mar 2001'!H51,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!A86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!C86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!E86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!H86,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!A2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!C2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!E2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!H2561,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!A2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!C2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!E2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!H2614,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!A85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!C85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!E85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!H85,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!A2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!C2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!E2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!H2560,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!A2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!C2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!E2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!H2613,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!A12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!C12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!E12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!H12,0)" +"IF($C$6<='Mar 2001'!Q51,'Mar 2001'!A51,0)" +"IF($C$6<='Mar 2001'!Q51,'Mar 2001'!C51,0)" +"IF($C$6<='Mar 2001'!Q51,'Mar 2001'!E51,0)" +"IF($C$6<='Mar 2001'!Q51,'Mar 2001'!H51,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!A86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!C86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!E86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!H86,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!A2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!C2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!E2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!H2561,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!A2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!C2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!E2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!H2614,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!A85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!C85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!E85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!H85,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!A2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!C2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!E2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!H2560,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!A2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!C2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!E2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!H2613,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"+F8-E8+1" +"G8*J8" +"0-(0*W8)" +"(K8*O8)-(K8*M8)-(K8*P8)-(K8*Q8)-(K8*R8)-(K8*S8)-(K8*X8)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!A12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!C12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!E12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!H12,0)" +"IF($C$6<='Mar 2001'!Q51,'Mar 2001'!A51,0)" +"IF($C$6<='Mar 2001'!Q51,'Mar 2001'!C51,0)" +"IF($C$6<='Mar 2001'!Q51,'Mar 2001'!E51,0)" +"IF($C$6<='Mar 2001'!Q51,'Mar 2001'!H51,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!A86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!C86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!E86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!H86,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!A2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!C2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!E2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!H2561,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!A2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!C2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!E2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!H2614,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!A85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!C85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!E85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!H85,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!A2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!C2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!E2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!H2560,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!A2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!C2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!E2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!H2613,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!A12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!C12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!E12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!H12,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!A51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!C51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!E51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!H51,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!A86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!C86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!E86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!H86,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!A2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!C2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!E2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!H2561,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!A2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!C2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!E2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!H2614,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!A12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!C12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!E12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!H12,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!A52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!C52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!E52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!H52,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!A86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!C86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!E86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!H86,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!A2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!C2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!E2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!H2561,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!A2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!C2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!E2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!H2614,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!A85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!C85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!E85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!H85,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!A2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!C2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!E2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!H2560,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!A2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!C2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!E2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!H2613,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!A12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!C12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!E12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!H12,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!A51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!C51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!E51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!H51,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!A86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!C86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!E86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!H86,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!A2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!C2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!E2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!H2561,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!A2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!C2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!E2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!H2614,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!A12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!C12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!E12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!H12,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!A52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!C52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!E52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!H52,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!A86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!C86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!E86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!H86,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!A2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!C2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!E2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!H2561,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!A2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!C2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!E2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!H2614,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!A85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!C85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!E85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!H85,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!A2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!C2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!E2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!H2560,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!A2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!C2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!E2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!H2613,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!A12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!C12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!E12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!H12,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!A51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!C51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!E51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!H51,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!A86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!C86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!E86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!H86,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!A2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!C2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!E2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!H2561,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!A2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!C2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!E2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!H2614,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!A12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!C12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!E12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!H12,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!A52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!C52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!E52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!H52,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!A86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!C86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!E86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!H86,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!A2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!C2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!E2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!H2561,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!A2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!C2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!E2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!H2614,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!A85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!C85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!E85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!H85,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!A2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!C2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!E2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!H2560,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!A2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!C2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!E2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!H2613,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!A12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!C12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!E12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!H12,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!A51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!C51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!E51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!H51,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!A86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!C86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!E86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!H86,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!A2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!C2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!E2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!H2561,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!A2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!C2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!E2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!H2614,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!A12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!C12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!E12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!H12,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!A52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!C52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!E52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!H52,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!A86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!C86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!E86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!H86,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!A2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!C2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!E2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!H2561,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!A2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!C2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!E2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!H2614,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!A85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!C85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!E85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!H85,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!A2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!C2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!E2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!H2560,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!A2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!C2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!E2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!H2613,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!A12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!C12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!E12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!H12,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!A51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!C51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!E51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!H51,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!A86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!C86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!E86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!H86,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!A2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!C2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!E2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!H2561,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!A2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!C2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!E2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!H2614,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!A12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!C12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!E12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!H12,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!A52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!C52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!E52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!H52,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!A86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!C86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!E86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!H86,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!A2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!C2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!E2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!H2561,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!A2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!C2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!E2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!H2614,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!A85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!C85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!E85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!H85,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!A2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!C2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!E2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!H2560,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!A2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!C2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!E2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!H2613,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!A12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!C12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!E12,0)" +"IF($C$6<='Apr 2001'!Q12,'Apr 2001'!H12,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!A51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!C51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!E51,0)" +"IF($C$6<='Apr 2001'!Q51,'Apr 2001'!H51,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!A86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!C86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!E86,0)" +"IF($C$6<='Apr 2001'!Q86,'Apr 2001'!H86,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!A2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!C2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!E2561,0)" +"IF($C$6<='Apr 2001'!Q2561,'Apr 2001'!H2561,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!A2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!C2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!E2614,0)" +"IF($C$6<='Apr 2001'!Q2614,'Apr 2001'!H2614,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!A12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!C12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!E12,0)" +"IF($C$6<='Mar 2001'!Q12,'Mar 2001'!H12,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!A52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!C52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!E52,0)" +"IF($C$6<='Mar 2001'!Q52,'Mar 2001'!H52,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!A86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!C86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!E86,0)" +"IF($C$6<='Mar 2001'!Q86,'Mar 2001'!H86,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!A2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!C2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!E2561,0)" +"IF($C$6<='Mar 2001'!Q2561,'Mar 2001'!H2561,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!A2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!C2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!E2614,0)" +"IF($C$6<='Mar 2001'!Q2614,'Mar 2001'!H2614,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!A85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!C85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!E85,0)" +"IF($C$6<='Feb 2001'!Q85,'Feb 2001'!H85,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!A2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!C2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!E2560,0)" +"IF($C$6<='Feb 2001'!Q2560,'Feb 2001'!H2560,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!A2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!C2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!E2613,0)" +"IF($C$6<='Feb 2001'!Q2613,'Feb 2001'!H2613,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"+E2-D2+1" +"F2*I2" +"I11*F11" +"+E2-D2+1" +"F2*I2" +"I8*F8" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"B3" +"B3" +"B8+C8+D8+E8" +"SUM(B8:B31)" +"D6*C6" +"SUM(E6:E8)" +"D4*E9" +"SUM(E11:E12)" +"D4*E13" +"F14" +"J13*K5/K4" +"F13-F9" +"K17" +"(K9*K13)/$J13" +"F14" +"C17*C18" +"(K9/K4)" +"NOW()" +"+D2/Basis" +"24087000+419000" +"E9/$D$4" +"+E9+F9" +"+G9*(Dates!A3-Dates!A2)*Interest" +"+G9+E10+F10" +"+G14*(Dates!A7-Dates!A6)*Interest" +"+G23*(Dates!A15-Dates!A14)*Interest" +"+G26*(Dates!A17-Dates!A16)*Interest" +"G38*(Dates!A29-Dates!A28)*Interest" +"G42*(Dates!A35-Dates!A34)*E3" +"+G42*(Dates!A37-Dates!A36)*E3" +"D4-22947599" +"SUM(D9:D45)" +"G45" +"+G47" +"H43" +"G43" +"G53-G52" +"B5+C5-D5-E5" +"SUM(D5:I5)" +"(9487050/8)*6" +"(9487050/8)*2" +"B12+C12-D12-E12-G12-H12-I12" +"SUM(B5:B12)" +"SUM(E5:E11)" +"D3*D2" +"'Summary By Unit'!E6+'Summary By Unit'!E7" +"E8" +"76800*2" +"F8+E9" +"120005*2" +"372495+365495" +"D3*D2" +"1088000/6" +"E8" +"F8+E9" +"D12*D4" +"D13*D4" +"SUM(E11:E13)" +"D3*D2" +"(1088000/6)*2" +"E8" +"88400*2" +"F8+E9" +"E10" +"D3*D2" +"(1088000/6)*3" +"E8" +"88400*3" +"F8+E9" +"186700*3" +"D11*D4" +"D12*D4" +"D13*D4" +"E10+E11+E12+E13" +"D3*D2" +"346000" +"E8" +"88000*2" +"F8+E9" +"D10*D4-19600" +"D11*D4" +"D12*D4" +"D13*D4" +"E10+E11+E12+E13" +"Austin!D4" +"Austin!E9" +"Austin!E10" +"Austin!E11" +"SUM(E3:G3)" +"0" +"Coral!D4" +"Coral!E8" +"Coral!E9" +"Coral!E10" +"Coral!E11" +"Coral!E12" +"Coral!E13" +"E4+F4" +"G4+H4+I4" +"ESA!D4" +"ESA!E8" +"ESA!E9" +"E5" +"PSCO!D4" +"PSCO!E8" +"PSCO!$E9" +"PSCO!$E10" +"PSCO!$E11" +"PSCO!$E12" +"PSCO!$E13" +"F6+G6+H6+I6" +"'LV Cogen'!D4" +"'LV Cogen'!E8" +"'LV Cogen'!$E9" +"'LV Cogen'!$E10" +"'LV Cogen'!$E11" +"'LV Cogen'!$E12" +"'LV Cogen'!$E13" +"SUM(B3:B7)" +"372495+Austin!$E$10/2+Austin!$E$9/2" +"0.1*D6" +"E6+F6" +"E6" +"365495+Austin!$E$10/2+Austin!$E$9/2" +"F7+E7" +"0.05*D8" +"'Summary By Project'!$J$6/3" +"D8-F8" +"E8+F8+H8" +"'Summary By Project'!J4" +"E6" +"'Summary By Project'!$J$5/2" +"'Summary By Project'!$K$5/2" +"E6" +"'Summary By Project'!$J$7/2" +"SUM(D6:D15)" +"SUM(H8:H15)" +"H16" +"C19+C20" +"-G16" +"ESA!E10" +"(PSCO!E10+Coral!E11)" +"(PSCO!E11)" +"(Coral!E12)" +"PSCO!E12" +"('LV Cogen'!E10)" +"'LV Cogen'!E11" +"'LV Cogen'!E12" +"SUM(A4:M4)" +"XNPV(B11,A4:L4,A3:L3)" +"B13-B14" +"4307900" +"C3+C4" +"B5+C5-D5-E5" +"SUM(D5:I5)" +"9487050+199680" +"(9487050/8)*6" +"3162350+66560" +"(9487050/8)*2" +"B12+C12-D12-E12-G12-H12-I12" +"SUM(B5:B12)" +"SUM(E5:E11)" +"+E9" +"+F9+E10" +"CELL(""filename"")" +"CELL(""filename"")" +"CELL(""filename"")" +"CELL(""filename"")" +"CELL(""filename"")" +"CELL(""filename"")" +"3413/D7" +"+D7*0.85" +"+(D7-D8)/D7" +"1120000" +"C6*0.75" +"SUM(C6:C10)" +"B5*14072000" +"K5-F5-E5-D5" +"C5" +"'Change Orders'!D8" +"'Change Orders'!D6/2" +"C7+'Change Orders'!C8+'Change Orders'!C6/2" +"'Change Orders'!$D$6/4" +"C8+'Change Orders'!C6/4" +"C9+'Change Orders'!C6/4" +"('Change Orders'!D10/8)*6" +"C10+('Change Orders'!C10/8)*6" +"('Change Orders'!D10/8)*2" +"C11+('Change Orders'!C10/8)*2" +"SUM(B5:B12)" +"B5+C5-D5-E5" +"SUM(D5:I5)" +"(9487050/8)*6" +"(9487050/8)*2" +"B12+C12-D12-E12-G12-H12-I12" +"SUM(B5:B12)" +"SUM(E5:E11)" +"+E10-E11" +"+E14*E10/E12" +"+E12*(1-E18)" +"+E12-F18" +"+E15/(1-E19)" +"+F19-E15" +"+E23*$H$18" +"+F23*$E$7" +"86464250*H22" +"+E24*H19" +"86464250*H22" +"B1" +"B1" +"B1" +"B1" +"B1" +"B1" +"B1" +"B1" +"B1" +"B1" +"B1" +"B1" +"B1" +"B1" +"B1" +"B1" +"B1" +"B1" +"B1" +"B1" +"B1" +"B1" +"B1" +"B1" +"B15" +"B15" +"B15" +"B15" +"B15" +"H13/H27*100" +"J13*85/100" +"N12*J13/100" +"O12*J13/100" +"P12*J13/100" +"Q12*J13/100" +"H14/H27*100" +"N12*J14/100" +"O12*J14/100" +"P12*J14/100" +"Q12*J14/100" +"H15/H27*100" +"N12*J15/100" +"O12*J15/100" +"P12*J15/100" +"Q12*J15/100" +"H16/H27*100" +"N12*J16/100" +"O12*J16/100" +"P12*J16/100" +"Q12*J16/100" +"H17/H27*100" +"N12*J17/100" +"O12*J17/100" +"P12*J17/100" +"Q12*J17/100" +"H18/H27*100" +"N12*J18/100" +"O12*J18/100" +"P12*J18/100" +"Q12*J18/100" +"H19/H27*100" +"N12*J19/100" +"O12*J19/100" +"P12*J19/100" +"Q12*J19/100" +"H20/H27*100" +"N12*J20/100" +"O12*J20/100" +"P12*J20/100" +"Q12*J20/100" +"H21/H27*100" +"N12*J21/100" +"O12*J21/100" +"P12*J21/100" +"Q12*J21/100" +"H22/H27*100" +"N12*J22/100" +"O12*J22/100" +"P12*J22/100" +"Q12*J22/100" +"H23/H27*100" +"N12*J23/100" +"O12*J23/100" +"P12*J23/100" +"Q12*J23/100" +"H24/H27*100" +"N12*J24/100" +"O12*J24/100" +"P12*J24/100" +"Q12*J24/100" +"H25/H27*100" +"N12*J25/100" +"O12*J25/100" +"P12*J25/100" +"Q12*J25/100" +"SUM(J13:J26)" +"SUM(L13:L25)" +"C6*$C$4+D6*$D$4+E6*$E$4" +"29+27" +"+(48.5)*4" +"+(13.9583333333333)*4" +"+(G9*1000)/F9" +"+((51)/24)*4" +"+B9+1" +"-P11*1000/F11" +"+G11+P11" +"+O11" +"+J11*(#REF!/12)" +"7*K19" +"26+15" +"62+33" +"55+31" +"SUM(J9:J25)" +"SUM(F9:F25)" +"+J26" +"+(48.5)*16" +"+(13.9583333333333)*16" +"+((51)/24)*16" +"+R41" +"+G43" +"SUM(F37:F51)" +"+B51+1" +"+F54+F52" +"+B54+1" +"+((270)/9)*3" +"+((72)/9)*3" +"+((270)/9)*6" +"+((72)/9)*6" +"SUM(F62:F64)" +"+B64+1" +"SUM(F68:F68)" +"SUM(F72:F82)" +"SUM(J74:J82)" +"+F83+F69+F65+F55" +"+J83+J69+J65+J52" +"+(-P85*1000)/F85" +"SUM(F92:F93)" +"+B92+1" +"+B97+1" +"+F105+F98+F94" +"B$2*($A8-$A7)*($O7-B$4)" +"H$2*($A8-$A7)*($Q7-H$4)" +"F$2*($A9-$A8)*($P8-F$4)" +"L$2*($A22-$A21)*($R21-L$4)" +"SUM(B7:B33)" +"1/((1+E9/2)^(2*(C9-TODAY()+1)/365.25))" +"MONTH(D3)" +"YEAR(D3)" +"Conclusion!B1" +"Conclusion!F1" +"H1" +"A2" +"D2" +"I2" +"DATE(YEAR(AS2),MONTH(AS2)+1,1)" +"AVERAGE(D2:D32)" +"C67" +"E68-C68" +"AVERAGE(C68:C95)" +"AD133" +"AVERAGE(C232:C261)" +"AVERAGE(E297:E326)" +"AVERAGE(C396:C423)" +"C2" +"MIN(NWPL!$D$2:$D$65,NWPL!$C$68:$C$459)" +"MIN(NWPL!$E$2:$E$65,NWPL!$D$68:$D$459)" +"MIN(NWPL!$F$2:$F$32,NWPL!$F$35:$F$65,NWPL!$E$100:$E$459)" +"MIN(NWPL!$H$2:$H$460)" +"MIN(NWPL!$G$2:$G$32,NWPL!$G$35:$G$65,NWPL!$F$68:$F$459)" +"MIN(NWPL!$I$2:$I$32,NWPL!$I$35:$I$65,NWPL!$I$68:$I$460)" +"MIN(NWPL!$J$2:$J$65,NWPL!$G$68:$G$459)" +"MIN(NWPL!$K$2:$K$65,NWPL!$J$68:$J$459)" +"MAX(NWPL!$D$2:$D$65,NWPL!$C$68:$C$459)" +"MAX(NWPL!$E$2:$E$65,NWPL!$D$68:$D$459)" +"MAX(NWPL!$F$2:$F$32,NWPL!$F$35:$F$65,NWPL!$E$100:$E$459)" +"MAX(NWPL!$H$2:$H$460)" +"MAX(NWPL!$G$2:$G$32,NWPL!$G$35:$G$65,NWPL!$F$68:$F$459)" +"MAX(NWPL!$I$2:$I$32,NWPL!$I$35:$I$65,NWPL!$I$68:$I$460)" +"MAX(NWPL!$J$2:$J$65,NWPL!$G$68:$G$459)" +"MAX(NWPL!$K$2:$K$65,NWPL!$J$68:$J$459)" +"-D9-C9" +"C3" +"E9+F9+G9+H9-I9" +"Conclusion!#REF!" +"R2" +"VLOOKUP($A3,Weather!$A$2:$E$5044,MATCH(B$36,Weather!$A$2:$E$2,0))" +"VLOOKUP($A3,Weather!$G$2:$K$5044,MATCH(D$36,Weather!$G$2:$K$2,0))" +"VLOOKUP($A3,Weather!$M$2:$Q$5044,MATCH(F$36,Weather!$M$2:$Q$2,0))" +"VLOOKUP($A3,Basis!$B$11:$IR$3219,Basis!$IM$4)" +"VLOOKUP($A3,Basis!$B$11:$IR$3219,Basis!IN$4)" +"P3-N3" +"P3+R3+S3+T3+U3" +"-52.384-206.204" +"-U3-W3-X3+Y3" +"294.234-31.389" +"VLOOKUP($A3,'Data WEI'!$B$1763:$AP$3228,3)" +"VLOOKUP($A3,'Data WEI'!$B$1763:$AP$3228,4)" +"VLOOKUP($A3,'Data WEI'!$B$1763:$AP$3228,8)" +"AE3-SUM(AA3:AC3)" +"VLOOKUP($A3,'Data WEI'!$B$1763:$AP$3228,18)" +"VLOOKUP($A3,'Data WEI'!$B$1763:$AP$3228,'Data WEI'!U$1)" +"VLOOKUP($A3,'Data WEI'!$B$1763:$AP$3228,'Data WEI'!Y$1)" +"AK3-N3" +"VLOOKUP($A3,'Data WEI'!$B$1763:$AP$3228,'Data WEI'!AG$1)" +"VLOOKUP($A3,'Data WEI'!$B$1763:$AP$3228,'Data WEI'!AJ$1)" +"VLOOKUP($A3,'Data WEI'!$B$1763:$AP$3228,'Data WEI'!AM$1)" +"A3" +"N3" +"S3" +"-209.382-52.705" +"307.897-51.175" +"11.539" +"-233.344-52.104" +"268.946-45.049" +"-41.624" +"-217.148-55.258" +"308.011-52.913" +"19.754" +"-247.349-53.335" +"299.551-39.33" +"62.225-2.502" +"-53.964-242.665" +"319.103-74.825" +"-10" +"-249.631-48.653" +"287.696-68.194" +"44.245-10" +"-248.017-50.127" +"270.827-69.148" +"62.053-10" +"-42.14-254" +"266.05-105.491" +"44.061-70.372" +"-243.705-58.785" +"279.961-146.569" +"-253.319-58.169" +"96.271" +"311.178-104.061" +"81.979-53.19" +"-233.807-60.5" +"327.14-91.209" +"20.742-38.137" +"-248.034-53.12" +"295.406-47.161" +"-231.861-47.657" +"291.143-34.612" +"19.754-89.503" +"-231.096-49.706" +"284.118-34.598" +"32.594-10" +"-244.213-49.44" +"294.288-30.016" +"21.729-13.333" +"-255.463-50" +"-90.631" +"301.719-35.674" +"77.658-39.753" +"-250.81-54" +"339.2-61.749" +"127.413-10" +"-259-55" +"-129.951" +"312.504-63.094" +"31.606-79.505" +"-260.543-54" +"330.987-50.075" +"113.585-36.627" +"-233.062-55" +"305.64-48.655" +"153.154-10" +"-260-56" +"305.64-55.621" +"49.879-10" +"-256.797-56" +"305.625-61.373" +"34.075" +"-255-56" +"330.999-19.693" +"6-98.784" +"-244.301-56" +"302.326-35.7" +"75.507-1.202" +"-235-56.591" +"308.201-47.951" +"30.935-1.502" +"-246-56" +"308.204-45.935" +"19.754-20.586" +"-243.642-58.162" +"310.607-53.675" +"54.15-14.878" +"-248.468-58.124" +"310.607-50.862" +"110.964-12.928" +"-234.402-58.376" +"309-51" +"AVERAGE(B3:B33)" +"Conclusion!B1" +"Conclusion!F1" +"VLOOKUP($A71,Basis!$B$11:$IR$3219,Basis!$IN$4)" +"VLOOKUP($A71,Basis!$B$11:$IR$3219,Basis!$IO$4)" +"VLOOKUP($A71,Basis!$B$11:$IR$3219,Basis!$IP$4)" +"VLOOKUP($A71,Basis!$B$11:$IR$3219,Basis!$IQ$4)" +"VLOOKUP($A71,Basis!$B$11:$IR$3219,Basis!$IR$4)" +"D103" +"F103" +"H103" +"L103" +"M103" +"B4+1" +"U11-J11" +"F11-J11" +"T11-J11" +"P11-J11" +"L11-J11" +"R11-J11" +"B1+1" +"TODAY()-2" +"TODAY()" +"SMALL(AJ3:AJ2893,1)" +"DATE(YEAR(B2)-1,MONTH(B2),1)" +"DATE(YEAR(B4),MONTH(B4),1)" +"S12-AE12-AD12-AM12-BC12-15" +"AL369-AL368" +"IF(DATE(YEAR(B490),MONTH(B490),1)=AR$2,1,0)" +"MAX(AA2413-[1]NWPL!E196-[1]NWPL!F196,0)" +"SUM(D2585:R2585)-M2585-AE2585+IF(AG2585<0,AG2585,0)" +"VLOOKUP(B2598,[2]data!$E$4:$T$2106,15)" +"237-AB2706" +"SUM(U2706:AC2706)-Z2706" +"Z2706" +"T2706" +"M2706" +"AI2706-AH2706" +"AK2705-AJ2705" +"AND($B2706>=#REF!,$B2706<=#REF!)" +"DATE(YEAR(B2706),MONTH(B2706),1)" +"356-AB2707" +"335-AB2708" +"333-AB2709" +"346-AB2710" +"288-AB2711" +"254-AB2712" +"315-AB2713" +"327-AB2714" +"273-AB2715" +"253-AB2716" +"267-AB2717" +"262-AB2718" +"227-AB2719" +"228-AB2720" +"235-AB2721" +"260-AB2722" +"277-AB2723" +"263-AB2724" +"270-AB2725" +"360-AB2727" +"309-AB2729" +"275-AB2730" +"326-AB2732" +"350-AB2733" +"319-AB2734" +"367-AB2735" +"374-AB2736" +"380-AB2737" +"423-AB2738" +"191-AB2739" +"217-AB2740" +"340-AB2742" +"284-AB2743" +"285-AB2744" +"37" +"203-AB2747" +"198-AB2748" +"258-AB2749" +"280-AB2751" +"292-AB2752" +"334-AB2753" +"215-AB2755" +"331-AB2756" +"359-AB2757" +"365-AB2758" +"282-AB2759" +"337-AB2760" +"281-AB2761" +"287-AB2762" +"304-AB2763" +"295-AB2764" +"300-AB2766" +"303-AB2767" +"SUM(AX2767:AZ2767)" +"322-AB2768" +"302-AB2769" +"297-AB2772" +"308-AB2773" +"293-AB2775" +"343-AB2777" +"362-AB2777" +"289-AB2780" +"176-AB2782" +"257-AB2783" +"298-AB2784" +"166-AB2785" +"225-AB2786" +"252-AB2787" +"229-AB2788" +"230-AB2791" +"249-AB2792" +"187-AB2794" +"138-AB2795" +"129-AB2796" +"141-AB2797" +"207-AB2798" +"SUM(AX2798:BB2798)" +"193-AB2799" +"197-AB2800" +"178-AB2802" +"159-AB2803" +"165-AB2804" +"60-AB2806" +"234-AB2807" +"238-AB2808" +"266-AB2811" +"251-AB2812" +"265-AB2814" +"231-AB2815" +"274-AB2817" +"179-AB2819" +"192-AB2822" +"57-AB2823" +"21-AB2824" +"59-AB2825" +"245-AB2826" +"272-AB2827" +"519-513" +"279-AB2828" +"516-498" +"145-AB2829" +"510-492" +"139-AB2830" +"464-424" +"115-AB2831" +"532-496" +"112-AB2832" +"527-494" +"525-491" +"186-AB2834" +"524-486" +"516-487" +"523-486" +"212-AB2837" +"519-483" +"149-AB2838" +"515-484" +"125-AB2839" +"523-500" +"126-AB2840" +"529-490" +"530-493" +"114-AB2842" +"539-496" +"540-497" +"121-AB2844" +"522-477" +"123-AB2845" +"509-474" +"122-AB2846" +"404-346" +"535-486" +"532-483" +"127-AB2849" +"528-490" +"67-AB2850" +"528-488" +"93-AB2851" +"482-437" +"92-AB2852" +"510-474" +"78-AB2853" +"523-480" +"80-AB2854" +"496-475" +"108-AB2855" +"372-299" +"111-AB2856" +"501-474" +"463-476" +"46-AB2859" +"Q2859-BD2859" +"J2859-BE2859" +"421-437" +"103-AB2860" +"480-438" +"429-375" +"61-AB2862" +"485-445" +"494-450" +"426-373" +"38-AB2865" +"425-414" +"53-AB2866" +"410-405" +"36-AB2867" +"397-418" +"42-AB2868" +"451-446" +"43-AB2869" +"427-421" +"458-464" +"32-AB2871" +"458-445" +"441-444" +"33-AB2873" +"428-432" +"63-AB2874" +"352-359" +"455-458" +"91-AB2876" +"464-447" +"100-AB2877" +"441-441" +"454-452" +"473-463" +"47-AB2880" +"450-470" +"120-AB2881" +"436-461" +"459-507" +"458-498" +"441-498" +"426-447" +"74-AB2886" +"427-456" +"41-AB2887" +"436-464" +"71-AB2888" +"439-465" +"35-AB2889" +"M2889+BR2889" +"366-379" +"BS2889/28.174" +"389-378" +"40-AB2891" +"390-382" +"388-382" +"34-AB2893" +"369-358" +"329-319" +"48-AB2896" +"306-288" +"49-AB2897" +"354-338" +"50-AB2898" +"351-336" +"206-180" +"303-297" +"44-AB2901" +"320-305" +"324-305" +"300-306" +"340-305" +"341-304" +"37-AB2906" +"345-307" +"343-302" +"355-307" +"318-320" +"77-AB2910" +"334-335" +"357-342" +"356-343" +"351-343" +"361-342" +"306-282" +"31-AB2917" +"355-335" +"30-AB2918" +"347-324" +"356-340" +"IF(DATE(YEAR(B2920),MONTH(B2920),1)=DATE(YEAR(TODAY()),MONTH(TODAY()),1),IF(D2920<>"""",1,0),0)" +"318-298" +"357-334" +"377-366" +"397-384" +"354-343" +"352-341" +"324-311" +"366-349" +"360-345" +"389-374" +"39-AB2931" +"386-371" +"375-362" +"376-362" +"373-361" +"166-168" +"343-343" +"357-365" +"364-363" +"366-364" +"365-363" +"362-363" +"343-363" +"347-372" +"35-55" +"353-354" +"34-55" +"365-361" +"31-55" +"377-371" +"30-55" +"378-370" +"395-389" +"410-404" +"33-55" +"392-410" +"411-410" +"29-55" +"406-403" +"409-410" +"32-55" +"407-409" +"36-55" +"406-409" +"410-461" +"38-55" +"400-411" +"40-55" +"389-418" +"411-409" +"378-409" +"409-407" +"393-403" +"376-397" +"372-391" +"393-399" +"392-395" +"390-397" +"389-396" +"400-417" +"377-398" +"395-401" +"388-404" +"391-406" +"334-316" +"29-AB2977" +"389-390" +"349-374" +"28-AB2979" +"370-387" +"381-392" +"381-393" +"368-381" +"53-31" +"288-286" +"377-385" +"371-375" +"366-367" +"219-212" +"399-404" +"393-405" +"359-374" +"25-AB2992" +"280-280" +"62+38" +"401-418" +"390-401" +"399-411" +"398-412" +"394-412" +"385-395" +"406-411" +"402-407" +"394-398" +"26-AB3002" +"385-393" +"385-394" +"382-392" +"400-414" +"401-405" +"45-AB3007" +"406-412" +"407-410" +"414-414" +"405-409" +"52-AB3011" +"402-409" +"105-AB3012" +"437-440" +"140-AB3013" +"421-426" +"28-AB3014+79" +"85-AB3015" +"417-430" +"65-AB3016" +"431-433" +"79-AB3017" +"421-429" +"432-435" +"430-445" +"27-AB3021" +"426-442" +"144-AB3022" +"433-433" +"432-432" +"213-AB3024" +"430-488" +"218-AB3025" +"431-432" +"226-AB3026" +"414-424" +"424-430" +"426-430" +"436-431" +"286-AB3030" +"448-442" +"446-441" +"455-448" +"439-427" +"290-AB3034" +"454-444" +"447-442" +"318-AB3036" +"439-433" +"313-AB3037" +"456-449" +"454-448" +"IF(DATE(YEAR(B3040),MONTH(B3040),1)=DATE(YEAR($A$2),MONTH($A$2),1),IF(D3040<>"""",1,0),0)" +"466-442" +"490-474" +"291-AB3042" +"429-451" +"438-438" +"448-438" +"325-AB3046" +"437-443" +"451-466" +"325-316" +"330-AB3049" +"445-450" +"450-464" +"458-453" +"442-450" +"416-464" +"421-491" +"459-517" +"316-AB3056" +"462-522" +"464-527" +"354-AB3058" +"462-526" +"345-AB3059" +"466-530" +"465-530" +"465-529" +"445-504" +"450-513" +"446-512" +"269-AB3065" +"453-472" +"461-459" +"317-AB3067" +"465-456" +"468-461" +"239-AB3069" +"455-449" +"307-AB3070" +"471-461" +"249-210" +"500-476" +"503-478" +"486-454" +"483-464" +"348-AB3076" +"238-211" +"332-324" +"370-AB3078" +"449-441" +"357-AB3079" +"285-270" +"420-425" +"182-AB3081" +"420-430" +"338-AB3083" +"387-407" +"232-AB3084" +"396-416" +"416-426" +"431-437" +"422-424" +"418-424" +"156-AB3089" +"427-426" +"256-AB3090" +"418-425" +"417-428" +"444-447" +"462-467" +"248-AB3094" +"465-470" +"219-AB3095" +"464-470" +"294-AB3096" +"473-482" +"341-AB3097" +"335-336" +"58-0" +"241-AB3099" +"44-16" +"274-280" +"446-443" +"478-480" +"266-252" +"275-261" +"490-495" +"473-483" +"484-489" +"478-489" +"486-497" +"245" +"473-484" +"461-466" +"259-AB3113" +"442-457" +"450-457" +"233-AB3115" +"469-479" +"464-473" +"167-AB3117" +"345-341" +"499-503" +"201-AB3119" +"501-507" +"481-499" +"216-AB3121" +"422-425" +"491-500" +"240-AB3123" +"499-509" +"487-497" +"253-253" +"271-AB3126" +"367-373" +"406-415" +"397-397" +"301-AB3129" +"393-396" +"472-471" +"507-500" +"236-AB3132" +"461-479" +"180-AB3133" +"487-498" +"185-AB3134" +"188-AB3135" +"482-494" +"481-493" +"211-AB3137" +"480-492" +"473-490" +"451-464" +"493-464" +"482-488" +"476-482" +"247-AB3143" +"475-483" +"479-484" +"453-477" +"250-AB3146" +"333-345" +"+411-416" +"161-AB3148" +"460-477" +"479-488" +"478-488" +"475-487" +"478-498" +"356-362" +"476-492" +"465-474" +"358-AB3156" +"475-488" +"VLOOKUP(B3156,'[2]Alliance Sched'!$B$1:$E$65536,4,0)" +"389-AB3157" +"401-421" +"368-410" +"338-410" +"374-429" +"389-421" +"244-AB3162" +"469-488" +"166-156" +"385-AB3164" +"350-349" +"397-AB3165" +"26-0" +"330-313" +"439-445" +"189-AB3168" +"383-409" +"433-445" +"449-459" +"446-458" +"221-AB3172" +"422-444" +"224-AB3174" +"457-450" +"447-446" +"472-457" +"442-459" +"432-461" +"AVERAGE(B3:C3)" +"G1430+1" +"SUM(B4:B5)" +"SUM(B6:B8)" +"TODAY()-1" +"TODAY()-1" +"1/((1+E9/2)^(2*(C9-TODAY()+1)/365.25))" +"TODAY()" +"VLOOKUP($C$9,BOM_Curves!$C$6:$Q$69,2,FALSE)" +"VLOOKUP($C$9,BOM_Curves!$C$6:$Q$69,5,FALSE)" +"VLOOKUP($C$9,BOM_Curves!$C$6:$Q$69,3,FALSE)" +"VLOOKUP($C$9,BOM_Curves!$C$6:$Q$69,4,FALSE)" +"VLOOKUP($C$9,BOM_Curves!$C$6:$Q$69,12,FALSE)" +"VLOOKUP($C$9,BOM_Curves!$C$6:$Q$69,6,FALSE)" +"VLOOKUP($C$9,BOM_Curves!$C$6:$Q$69,15,FALSE)" +"VLOOKUP($C$9,BOM_Curves!$C$6:$Q$69,8,FALSE)" +"VLOOKUP($C$9,BOM_Curves!$C$6:$Q$69,10,FALSE)" +"VLOOKUP($C$9,BOM_Curves!$C$6:$Q$69,9,FALSE)" +"VLOOKUP($C$9,BOM_Curves!$C$6:$Q$69,14,FALSE)" +"VLOOKUP($C$9,BOM_Curves!$C$6:$Q$69,11,FALSE)" +"FOM_Curves!D9*FOM_Curves!A9" +"(FOM_Curves!D9+FOM_Curves!F9+FOM_Curves!G9)*FOM_Curves!A9" +"(FOM_Curves!D9+FOM_Curves!H9+FOM_Curves!I9)*FOM_Curves!A9" +"(FOM_Curves!D9+FOM_Curves!J9+FOM_Curves!K9)*FOM_Curves!A9" +"(FOM_Curves!D9+FOM_Curves!L9+FOM_Curves!M9)*FOM_Curves!A9" +"(FOM_Curves!$D$9+FOM_Curves!N9+FOM_Curves!O9)*FOM_Curves!A9" +"(FOM_Curves!D9+FOM_Curves!P9+FOM_Curves!Q9)*FOM_Curves!A9" +"(FOM_Curves!D9+FOM_Curves!R9+FOM_Curves!S9)*FOM_Curves!A9" +"(FOM_Curves!D9+FOM_Curves!T9+FOM_Curves!U9)*FOM_Curves!A9" +"(FOM_Curves!D9+FOM_Curves!V9+FOM_Curves!W9)*FOM_Curves!A9" +"(FOM_Curves!D9+FOM_Curves!X9+FOM_Curves!Y9)*FOM_Curves!A9" +"(FOM_Curves!D9+FOM_Curves!Z9+FOM_Curves!AA9)*FOM_Curves!A9" +"PV_ADJ!D21" +"PV_ADJ!N21" +"PV_ADJ!G21" +"PV_ADJ!L21" +"PV_ADJ!H21" +"AVERAGE(D22:D22)" +"AVERAGE(N16:N22)" +"+PV_ADJ!D22" +"+PV_ADJ!N22" +"+PV_ADJ!G22" +"+PV_ADJ!L22" +"+PV_ADJ!H22" +"AVERAGE(D24:D28)" +"+PV_ADJ!D27" +"+PV_ADJ!N27" +"+PV_ADJ!G27" +"+PV_ADJ!L27" +"+PV_ADJ!H27" +"1/(1+B7/2)^(2*(A7-TODAY())/365.25)" +"1/(1+B7/2)^(2*($A7-TODAY())/365.25)" +"-200+69" +"SUM(B5:B20)" +"+D3+B21" +"O21-M22" +"SUMIF('R1'!$B$4:$B$300,$A3,'R1'!$D$4:$D$302)" +"SUMIF('R2'!$A$4:$A$500,$A3&C$1,'R2'!$E$4:$E$501)" +"SUM(C3:Q3)" +"EOMONTH(A3,0)+1" +"SUM(B3:B113)" +"SUMIF('R3'!$A$4:$A$500,$A3&B$1,'R3'!$D$4:$D$500)+SUMIF('R4'!$A$4:$A$500,$A3&B$1,'R4'!$D$4:$D$500)" +"SUM(B3:P3)" +"EOMONTH(A3,0)+1" +"SUM(B3:B113)" +"SUMIF('R5'!$A$4:$A$1000,$A3&B$1,'R5'!$D$4:$D$1000)" +"SUM(B3:S3)" +"EOMONTH(A3,0)+1" +"SUM(B3:B125)" +"NOW()" +"DAY(EOMONTH(B5,0))" +"CurrentPostId" +"PriorPostId" +"IF($C4="""","""",VLOOKUP($C4,Table,2,FALSE))" +"CONCATENATE($L4,$B4)" +"B4&C4" +"IF($C4="""","""",VLOOKUP($C4,Table,2,FALSE))" +"CONCATENATE($L4,$B4)" +"B4&C4" +"IF($C4="""","""",VLOOKUP($C4,Table,2,FALSE))" +"CONCATENATE($L4,$B4)" +"B4&C4" +"IF($C4="""","""",VLOOKUP($C4,Table,2,FALSE))" +"CONCATENATE($L4,$B4)" +"B4&C4" +"IF($C4="""","""",VLOOKUP($C4,Table,2,FALSE))" +"CONCATENATE($L4,$B4)" +"1/((1+E9/2)^(2*(C9-CurveDate+1)/365.25))" +"ENRON!Z7" +"ENRON!AH7" +"ENRON!Z9" +"ENRON!AH9" +"ENRON!Z25" +"ENRON!AH25" +"ENRON!AH42" +"[1]!ENE" +"E7/G7" +"E7/K7" +"+S84" +"E7/S7" +"(S7-K7)/K7" +"E7/X7" +"E7/AB7" +"(X7-S7)/S7" +"((+AS7+E7-AT7)/AT7)" +"((+AU7+E7-AV7)/AV7)" +"((+AW7+E7-AX7)/AX7)" +"AP7/E7" +"0.125+0.125" +"[1]!'.SPX'" +"AN9*E9" +"[1]!'.IXIC'" +"[1]!AES" +"[1]!'AES,DIVIDEND'" +"74.75/2" +"[1]!CG" +"[1]!'CG,DIVIDEND'" +"0.225+0.225+0.225" +"[1]!CGP" +"[1]!'CGP,DIVIDEND'" +"0.125/2" +"0.0625+0.0625" +"[1]!D" +"[1]!'D,DIVIDEND'" +"0.645+0.645+0.645" +"[1]!DUK" +"[1]!'DUK,DIVIDEND'" +"0.55+0.55+0.55" +"[1]!DYN" +"[1]!'DYN,DIVIDEND'" +"68.30859375/2" +"(0.04451+0.15)/2" +"24.3125/0.69/2" +"[1]!EPG" +"[1]!'EPG,DIVIDEND'" +"0.206+0.206" +"[1]!KMI" +"[1]!'KMI,DIVIDEND'" +"0.05+0.05+0.05" +"[1]!PCG" +"[1]!'PCG,DIVIDEND'" +"0.3+0.3" +"[1]!TRP" +"AR22*4" +"0.2+0.2" +"[1]!WMB" +"[1]!'WMB,DIVIDEND'" +"0.15+0.15+0.15" +"AVERAGE(I13:I23)" +"+Last_Week" +"+AV5" +"+AX6" +"'[2]7-07-00'!$A$17" +"'[2]7-07-00'!$B$17" +"[1]!AKAM.O" +"'[2]7-07-00'!$G$17" +"'[2]7-07-00'!$J$17" +"'[2]7-07-00'!$A$19" +"'[2]7-07-00'!$B$19" +"[1]!ISLD.O" +"'[2]7-07-00'!$G$19" +"'[2]7-07-00'!$J$19" +"'[2]7-07-00'!$A$22" +"'[2]7-07-00'!$B$22" +"[1]!INAP.O" +"'[2]7-07-00'!$G$22" +"'[2]7-07-00'!$J$22" +"'[2]7-07-00'!$A$33" +"'[2]7-07-00'!$B$33" +"[1]!WCG" +"'[2]7-07-00'!$I$33" +"'[2]7-07-00'!$J$33" +"'[2]7-07-00'!$A$34" +"'[2]7-07-00'!$B$34" +"[1]!LVLT.O" +"'[2]7-07-00'!$J$34" +"'[2]7-07-00'!$A$35" +"'[2]7-07-00'!$B$35" +"[1]!GBLX.O" +"'[2]7-07-00'!$I$35" +"'[2]7-07-00'!$J$35" +"'[2]7-07-00'!$A$36" +"'[2]7-07-00'!$B$36" +"[1]!Q" +"'[2]7-07-00'!$J$36" +"'[2]7-07-00'!$A$56" +"'[2]7-07-00'!$B$56" +"[1]!ARBA.O" +"'[2]7-07-00'!$G$56" +"'[2]7-07-00'!$J$56" +"'[2]7-07-00'!$A$57" +"'[2]7-07-00'!$B$57" +"[1]!CMRC.O" +"'[2]7-07-00'!$G$57" +"'[2]7-07-00'!$J$57" +"'[2]7-07-00'!$A$58" +"'[2]7-07-00'!$B$58" +"[1]!ITWO.O" +"'[2]7-07-00'!$G$58" +"'[2]7-07-00'!$J$58" +"AVERAGE(AH31:AH40)" +"AVERAGE(X64:X82)" +"MAX(X64:X82)" +"MIN(X64:X82)" +"AVERAGE(S64:S82)" +"[1]!NBP" +"[1]!'NBP,DIVIDEND'" +"+G10/E10" +"(+I10-E$27)*10000" +"(I10*AA10)+((I10*(1-AA10))*(1-0.3))" +"+G10/Z10" +"(AF10+$E10-AG10)/AG10" +"ROUND(G52,2)" +"+I52" +"0.65*3" +"0.61*4" +"0.575+0.575+0.575+0.575" +"[1]!EOT" +"[1]!'EOT,DIVIDEND'" +"(AJ11+E11-AK11)/AK11" +"S52" +"U52" +"0.475*3" +"0.475*4" +"0.475+0.475+0.475+0.475" +"[1]!APU" +"[1]!'APU,DIVIDEND'" +"+G13/Y13" +"0.55*3" +"0.55*4" +"0.55+0.55+0.55+0.55" +"[1]!BPL" +"[1]!'BPL,DIVIDEND'" +"0.6*3" +"0.525+0.55*3" +"0.525+0.525+0.525+0.525" +"57.9375/2" +"[1]!EPN" +"[1]!'EPN,DIVIDEND'" +"0.525+0.5375*2" +"0.525*4" +"0.5+0.525+0.525+0.525" +"[1]!FGP" +"[1]!'FGP,DIVIDEND'" +"0.5+0.5+0.5" +"0.5*4" +"0.5+0.5+0.5+0.5" +"[1]!GEL" +"[1]!'GEL,DIVIDEND'" +"0.5*3" +"[1]!KPP" +"[1]!'KPP,DIVIDEND'" +"0.7*3" +"0.65*2+0.7*2" +"0.65+0.65+0.65+0.65" +"[1]!KMP" +"[1]!'KMP,DIVIDEND'" +"0.725+0.775+0.85" +"0.65+0.7*2+0.725" +"0.5625+0.5625+0.63+0.63" +"[1]!LHP" +"[1]!'LHP,DIVIDEND'" +"0.875*3" +"0.875*4" +"0.78+0.86+0.86+0.86" +"[1]!PAA" +"[1]!'PAA,DIVIDEND'" +"0.45*2+0.463" +"0.193+0.45+0.463+0.48125" +"[1]!TCLPZ.O" +"[1]!'TCLPZ.O,DIVIDEND'" +"0.45*3" +"0.168+0.45" +"[1]!TPP" +"[1]!'TPP,DIVIDEND'" +"0.475+0.5+0.5" +"0.45*2+0.475*2" +"(0.85+0.85+0.9)/2+0.45" +"52.6875/2" +"AVERAGEA(I13:I23)" +"PV(E27/2,(58-((+VALUE($AG$6+7)-VALUE($AR$27))/(365/2))),-$AK$27*100/2,-100,0)" +"PV(AK27/2,60,-$AK$27*100/2,-100,0)" +"+AM27*100" +"[1]!'US30YT=RR,RT YIELD 1'/100" +"(E27*AA27)+((E27*(1-AA27))*(1-0.3))" +"(AF26+$E26-AG26)/AG26" +"(AJ26+E26-AK26)/AK26" +"ENRON!Z7" +"ENRON!AH7" +"ENRON!Z9" +"ENRON!AH9" +"ENRON!Z25" +"ENRON!AH25" +"ENRON!AH42" +"[1]!ENE" +"E7/G7" +"E7/K7" +"+S85" +"E7/S7" +"(S7-K7)/K7" +"E7/X7" +"E7/AB7" +"(X7-S7)/S7" +"((+AS7+E7-AT7)/AT7)" +"((+AU7+E7-AV7)/AV7)" +"((+AW7+E7-AX7)/AX7)" +"AP7/E7" +"0.125+0.125" +"[1]!'.SPX'" +"AN9*E9" +"[1]!'.IXIC'" +"[1]!AES" +"[1]!'AES,DIVIDEND'" +"74.75/2" +"[1]!CG" +"[1]!'CG,DIVIDEND'" +"0.225+0.225+0.225" +"[1]!CGP" +"[1]!'CGP,DIVIDEND'" +"0.125/2" +"0.0625+0.0625+0.0625" +"[1]!D" +"[1]!'D,DIVIDEND'" +"0.645+0.645+0.645" +"[1]!DUK" +"[1]!'DUK,DIVIDEND'" +"0.55+0.55+0.55" +"[1]!DYN" +"[1]!'DYN,DIVIDEND'" +"68.30859375/2" +"(0.04451+0.15)/2+0.075" +"24.3125/0.69/2" +"[1]!EPG" +"[1]!'EPG,DIVIDEND'" +"0.206+0.206+0.206" +"[1]!KMI" +"[1]!'KMI,DIVIDEND'" +"0.05+0.05+0.05" +"[1]!PCG" +"[1]!'PCG,DIVIDEND'" +"0.3+0.3" +"[1]!TRP" +"AR22*4" +"0.2+0.2" +"[1]!WMB" +"[1]!'WMB,DIVIDEND'" +"0.15+0.15+0.15" +"AVERAGE(I13:I23)" +"+AV5" +"+AX6" +"'[2]7-07-00'!$A$17" +"'[2]7-07-00'!$B$17" +"[1]!AKAM.O" +"'[2]7-07-00'!$G$17" +"'[2]7-07-00'!$J$17" +"'[2]7-07-00'!$A$19" +"'[2]7-07-00'!$B$19" +"[1]!ISLD.O" +"'[2]7-07-00'!$G$19" +"'[2]7-07-00'!$J$19" +"'[2]7-07-00'!$A$22" +"'[2]7-07-00'!$B$22" +"[1]!INAP.O" +"'[2]7-07-00'!$G$22" +"'[2]7-07-00'!$J$22" +"'[2]7-07-00'!$A$33" +"'[2]7-07-00'!$B$33" +"[1]!WCG" +"'[2]7-07-00'!$J$33" +"'[2]7-07-00'!$A$34" +"'[2]7-07-00'!$B$34" +"[1]!LVLT.O" +"'[2]7-07-00'!$J$34" +"'[2]7-07-00'!$A$35" +"'[2]7-07-00'!$B$35" +"[1]!GBLX.O" +"'[2]7-07-00'!$I$35" +"'[2]7-07-00'!$J$35" +"'[2]7-07-00'!$A$36" +"'[2]7-07-00'!$B$36" +"[1]!Q" +"'[2]7-07-00'!$J$36" +"'[2]7-07-00'!$A$56" +"'[2]7-07-00'!$B$56" +"[1]!ARBA.O" +"'[2]7-07-00'!$G$56" +"'[2]7-07-00'!$J$56" +"'[2]7-07-00'!$A$57" +"'[2]7-07-00'!$B$57" +"[1]!CMRC.O" +"'[2]7-07-00'!$G$57" +"'[2]7-07-00'!$J$57" +"'[2]7-07-00'!$A$58" +"'[2]7-07-00'!$B$58" +"[1]!ITWO.O" +"'[2]7-07-00'!$G$58" +"'[2]7-07-00'!$J$58" +"AVERAGE(AH31:AH40)" +"AVERAGE(X64:X83)" +"MAX(X64:X83)" +"MIN(X64:X83)" +"AVERAGE(S64:S83)" +"B4/B$19" +"E4*G$19" +"G4-F4" +"D4-G4+H4" +"SUM(B4:B18)" +"F18/E18" +"SUM(D4:D18)" +"SUM(F4:F18)" +"B24-B25" +"ENRON!Z7" +"ENRON!AH7" +"ENRON!Z9" +"ENRON!AH9" +"ENRON!Z25" +"ENRON!AH25" +"ENRON!AH42" +"[1]!ENE" +"E7/G7" +"E7/K7" +"+S85" +"E7/S7" +"(S7-K7)/K7" +"E7/X7" +"E7/AB7" +"(X7-S7)/S7" +"((+AS7+E7-AT7)/AT7)" +"((+AU7+E7-AV7)/AV7)" +"((+AW7+E7-AX7)/AX7)" +"AP7/E7" +"0.125+0.125" +"[1]!'.SPX'" +"AN9*E9" +"[1]!'.IXIC'" +"[1]!AES" +"[1]!'AES,DIVIDEND'" +"74.75/2" +"[1]!CG" +"[1]!'CG,DIVIDEND'" +"0.225+0.225+0.225" +"[1]!CGP" +"[1]!'CGP,DIVIDEND'" +"0.125/2" +"0.0625+0.0625+0.0625" +"[1]!D" +"[1]!'D,DIVIDEND'" +"0.645+0.645+0.645" +"[1]!DUK" +"[1]!'DUK,DIVIDEND'" +"0.55+0.55+0.55" +"[1]!DYN" +"[1]!'DYN,DIVIDEND'" +"68.30859375/2" +"(0.04451+0.15)/2+0.075" +"24.3125/0.69/2" +"[1]!EPG" +"[1]!'EPG,DIVIDEND'" +"0.206+0.206+0.206" +"[1]!KMI" +"[1]!'KMI,DIVIDEND'" +"0.05+0.05+0.05" +"[1]!PCG" +"[1]!'PCG,DIVIDEND'" +"0.3+0.3+0.3" +"[1]!TRP" +"AR22*4" +"0.2+0.2" +"[1]!WMB" +"[1]!'WMB,DIVIDEND'" +"0.15+0.15+0.15" +"AVERAGE(I13:I23)" +"+AV5" +"+AX6" +"'[2]7-07-00'!$A$17" +"'[2]7-07-00'!$B$17" +"[1]!AKAM.O" +"'[2]7-07-00'!$G$17" +"'[2]7-07-00'!$J$17" +"'[2]7-07-00'!$A$19" +"'[2]7-07-00'!$B$19" +"[1]!ISLD.O" +"'[2]7-07-00'!$G$19" +"'[2]7-07-00'!$J$19" +"'[2]7-07-00'!$A$22" +"'[2]7-07-00'!$B$22" +"[1]!INAP.O" +"'[2]7-07-00'!$G$22" +"'[2]7-07-00'!$J$22" +"'[2]7-07-00'!$A$33" +"'[2]7-07-00'!$B$33" +"[1]!WCG" +"'[2]7-07-00'!$J$33" +"'[2]7-07-00'!$A$34" +"'[2]7-07-00'!$B$34" +"[1]!LVLT.O" +"'[2]7-07-00'!$J$34" +"'[2]7-07-00'!$A$35" +"'[2]7-07-00'!$B$35" +"[1]!GBLX.O" +"'[2]7-07-00'!$I$35" +"'[2]7-07-00'!$J$35" +"'[2]7-07-00'!$A$36" +"'[2]7-07-00'!$B$36" +"[1]!Q" +"'[2]7-07-00'!$J$36" +"'[2]7-07-00'!$A$56" +"'[2]7-07-00'!$B$56" +"[1]!ARBA.O" +"'[2]7-07-00'!$G$56" +"'[2]7-07-00'!$J$56" +"'[2]7-07-00'!$A$57" +"'[2]7-07-00'!$B$57" +"[1]!CMRC.O" +"'[2]7-07-00'!$G$57" +"'[2]7-07-00'!$J$57" +"'[2]7-07-00'!$A$58" +"'[2]7-07-00'!$B$58" +"[1]!ITWO.O" +"'[2]7-07-00'!$G$58" +"'[2]7-07-00'!$J$58" +"AVERAGE(AH31:AH40)" +"AVERAGE(X64:X83)" +"MAX(X64:X83)" +"MIN(X64:X83)" +"AVERAGE(S64:S83)" +"[1]!NBP" +"[1]!'NBP,DIVIDEND'" +"+G10/E10" +"(+I10-E$27)*10000" +"(I10*AA10)+((I10*(1-AA10))*(1-0.3))" +"+G10/Z10" +"(AF10+$E10-AG10)/AG10" +"ROUND(G52,2)" +"+I52" +"0.65*3" +"0.61*4" +"0.575+0.575+0.575+0.575" +"[1]!EOT" +"[1]!'EOT,DIVIDEND'" +"(AJ11+E11-AK11)/AK11" +"S52" +"U52" +"0.475*3" +"0.475*4" +"0.475+0.475+0.475+0.475" +"[1]!APU" +"[1]!'APU,DIVIDEND'" +"+G13/Y13" +"0.55*3" +"0.55*4" +"0.55+0.55+0.55+0.55" +"[1]!BPL" +"[1]!'BPL,DIVIDEND'" +"0.6*3" +"0.525+0.55*3" +"0.525+0.525+0.525+0.525" +"57.9375/2" +"[1]!EPN" +"[1]!'EPN,DIVIDEND'" +"0.525+0.5375*2" +"0.525*4" +"0.5+0.525+0.525+0.525" +"[1]!FGP" +"[1]!'FGP,DIVIDEND'" +"0.5+0.5+0.5" +"0.5*4" +"0.5+0.5+0.5+0.5" +"[1]!GEL" +"[1]!'GEL,DIVIDEND'" +"0.5*3" +"[1]!KPP" +"[1]!'KPP,DIVIDEND'" +"0.7*3" +"0.65*2+0.7*2" +"0.65+0.65+0.65+0.65" +"[1]!KMP" +"[1]!'KMP,DIVIDEND'" +"0.725+0.775+0.85" +"0.65+0.7*2+0.725" +"0.5625+0.5625+0.63+0.63" +"[1]!LHP" +"[1]!'LHP,DIVIDEND'" +"0.875*3" +"0.875*4" +"0.78+0.86+0.86+0.86" +"[1]!PAA" +"[1]!'PAA,DIVIDEND'" +"0.45*2+0.463" +"0.193+0.45+0.463+0.48125" +"[1]!TCLPZ.O" +"[1]!'TCLPZ.O,DIVIDEND'" +"0.45*3" +"0.168+0.45" +"[1]!TPP" +"[1]!'TPP,DIVIDEND'" +"0.475+0.5+0.5" +"0.45*2+0.475*2" +"(0.85+0.85+0.9)/2+0.45" +"52.6875/2" +"AVERAGEA(I13:I23)" +"PV(E27/2,(58-((+VALUE($AG$6+7)-VALUE($AR$27))/(365/2))),-$AK$27*100/2,-100,0)" +"PV(AK27/2,60,-$AK$27*100/2,-100,0)" +"+AM27*100" +"[1]!'US30YT=RR,RT YIELD 1'/100" +"(E27*AA27)+((E27*(1-AA27))*(1-0.3))" +"(AF26+$E26-AG26)/AG26" +"(AJ26+E26-AK26)/AK26" +"ENRON!Z7" +"ENRON!AH7" +"ENRON!Z9" +"ENRON!AH9" +"ENRON!Z25" +"ENRON!AH25" +"ENRON!AH42" +"[1]!ENE" +"E7/G7" +"E7/K7" +"+S84" +"E7/S7" +"(S7-K7)/K7" +"E7/X7" +"E7/AB7" +"(X7-S7)/S7" +"((+AS7+E7-AT7)/AT7)" +"((+AU7+E7-AV7)/AV7)" +"((+AW7+E7-AX7)/AX7)" +"AP7/E7" +"0.125+0.125" +"[1]!'.SPX'" +"AN9*E9" +"[1]!'.IXIC'" +"[1]!AES" +"[1]!'AES,DIVIDEND'" +"74.75/2" +"[1]!CG" +"[1]!'CG,DIVIDEND'" +"0.225+0.225+0.225" +"[1]!CGP" +"[1]!'CGP,DIVIDEND'" +"0.125/2" +"0.0625+0.0625+0.0625" +"[1]!D" +"[1]!'D,DIVIDEND'" +"0.645+0.645+0.645" +"[1]!DUK" +"[1]!'DUK,DIVIDEND'" +"0.55+0.55+0.55" +"[1]!DYN" +"[1]!'DYN,DIVIDEND'" +"68.30859375/2" +"(0.04451+0.15)/2+0.075" +"24.3125/0.69/2" +"[1]!EPG" +"[1]!'EPG,DIVIDEND'" +"0.206+0.206+0.206" +"[1]!KMI" +"[1]!'KMI,DIVIDEND'" +"0.05+0.05+0.05" +"[1]!PCG" +"[1]!'PCG,DIVIDEND'" +"0.3+0.3+0.3" +"[1]!TRP" +"AR22*4" +"0.2+0.2" +"[1]!WMB" +"[1]!'WMB,DIVIDEND'" +"0.15+0.15+0.15" +"AVERAGE(I13:I23)" +"+AV5" +"+AX6" +"'[2]7-07-00'!$A$17" +"'[2]7-07-00'!$B$17" +"[1]!AKAM.O" +"'[2]7-07-00'!$G$17" +"'[2]7-07-00'!$J$17" +"'[2]7-07-00'!$A$19" +"'[2]7-07-00'!$B$19" +"[1]!ISLD.O" +"'[2]7-07-00'!$G$19" +"'[2]7-07-00'!$J$19" +"'[2]7-07-00'!$A$22" +"'[2]7-07-00'!$B$22" +"[1]!INAP.O" +"'[2]7-07-00'!$G$22" +"'[2]7-07-00'!$J$22" +"'[2]7-07-00'!$A$33" +"'[2]7-07-00'!$B$33" +"[1]!WCG" +"'[2]7-07-00'!$J$33" +"'[2]7-07-00'!$A$34" +"'[2]7-07-00'!$B$34" +"[1]!LVLT.O" +"'[2]7-07-00'!$J$34" +"'[2]7-07-00'!$A$35" +"'[2]7-07-00'!$B$35" +"[1]!GBLX.O" +"'[2]7-07-00'!$I$35" +"'[2]7-07-00'!$J$35" +"'[2]7-07-00'!$A$36" +"'[2]7-07-00'!$B$36" +"[1]!Q" +"'[2]7-07-00'!$J$36" +"'[2]7-07-00'!$A$56" +"'[2]7-07-00'!$B$56" +"[1]!ARBA.O" +"'[2]7-07-00'!$G$56" +"'[2]7-07-00'!$J$56" +"'[2]7-07-00'!$A$57" +"'[2]7-07-00'!$B$57" +"[1]!CMRC.O" +"'[2]7-07-00'!$G$57" +"'[2]7-07-00'!$J$57" +"'[2]7-07-00'!$A$58" +"'[2]7-07-00'!$B$58" +"[1]!ITWO.O" +"'[2]7-07-00'!$G$58" +"'[2]7-07-00'!$J$58" +"AVERAGE(AH31:AH40)" +"AVERAGE(X64:X82)" +"MAX(X64:X82)" +"MIN(X64:X82)" +"AVERAGE(S64:S82)" +"[1]!NBP" +"[1]!'NBP,DIVIDEND'" +"+G10/E10" +"(+I10-E$27)*10000" +"(I10*AA10)+((I10*(1-AA10))*(1-0.3))" +"+G10/Z10" +"(AF10+$E10-AG10)/AG10" +"ROUND(G52,2)" +"+I52" +"0.65*3" +"0.61*4" +"0.575+0.575+0.575+0.575" +"[1]!EOT" +"[1]!'EOT,DIVIDEND'" +"(AJ11+E11-AK11)/AK11" +"S52" +"U52" +"0.475*3" +"0.475*4" +"0.475+0.475+0.475+0.475" +"[1]!APU" +"[1]!'APU,DIVIDEND'" +"+G13/Y13" +"0.55*3" +"0.55*4" +"0.55+0.55+0.55+0.55" +"[1]!BPL" +"[1]!'BPL,DIVIDEND'" +"0.6*3" +"0.525+0.55*3" +"0.525+0.525+0.525+0.525" +"57.9375/2" +"[1]!EPN" +"[1]!'EPN,DIVIDEND'" +"0.525+0.5375*2" +"0.525*4" +"0.5+0.525+0.525+0.525" +"[1]!FGP" +"[1]!'FGP,DIVIDEND'" +"0.5+0.5+0.5" +"0.5*4" +"0.5+0.5+0.5+0.5" +"[1]!GEL" +"[1]!'GEL,DIVIDEND'" +"0.5*3" +"[1]!KPP" +"[1]!'KPP,DIVIDEND'" +"0.7*3" +"0.65*2+0.7*2" +"0.65+0.65+0.65+0.65" +"[1]!KMP" +"[1]!'KMP,DIVIDEND'" +"0.725+0.775+0.85" +"0.65+0.7*2+0.725" +"0.5625+0.5625+0.63+0.63" +"[1]!LHP" +"[1]!'LHP,DIVIDEND'" +"0.875*3" +"0.875*4" +"0.78+0.86+0.86+0.86" +"[1]!PAA" +"[1]!'PAA,DIVIDEND'" +"0.45*2+0.463" +"0.193+0.45+0.463+0.48125" +"[1]!TCLPZ.O" +"[1]!'TCLPZ.O,DIVIDEND'" +"0.45*3" +"0.168+0.45" +"[1]!TPP" +"[1]!'TPP,DIVIDEND'" +"0.475+0.5+0.5" +"0.45*2+0.475*2" +"(0.85+0.85+0.9)/2+0.45" +"52.6875/2" +"AVERAGEA(I13:I23)" +"PV(E27/2,(58-((+VALUE($AG$6+7)-VALUE($AR$27))/(365/2))),-$AK$27*100/2,-100,0)" +"PV(AK27/2,60,-$AK$27*100/2,-100,0)" +"+AM27*100" +"[1]!'US30YT=RR,RT YIELD 1'/100" +"(E27*AA27)+((E27*(1-AA27))*(1-0.3))" +"(AF26+$E26-AG26)/AG26" +"(AJ26+E26-AK26)/AK26" +"ENRON!Z7" +"ENRON!AH7" +"ENRON!Z9" +"ENRON!AH9" +"ENRON!Z25" +"ENRON!AH25" +"ENRON!AH42" +"[1]!ENE" +"E7/G7" +"E7/K7" +"+S84" +"E7/S7" +"(S7-K7)/K7" +"E7/X7" +"E7/AB7" +"(X7-S7)/S7" +"((+AS7+E7-AT7)/AT7)" +"((+AU7+E7-AV7)/AV7)" +"((+AW7+E7-AX7)/AX7)" +"AP7/E7" +"0.125+0.125" +"[1]!'.SPX'" +"AN9*E9" +"[1]!'.IXIC'" +"[1]!AES" +"[1]!'AES,DIVIDEND'" +"74.75/2" +"[1]!CG" +"[1]!'CG,DIVIDEND'" +"0.225+0.225+0.225" +"[1]!CGP" +"[1]!'CGP,DIVIDEND'" +"0.125/2" +"0.0625+0.0625+0.0625" +"[1]!D" +"[1]!'D,DIVIDEND'" +"0.645+0.645+0.645" +"[1]!DUK" +"[1]!'DUK,DIVIDEND'" +"0.55+0.55+0.55" +"[1]!DYN" +"[1]!'DYN,DIVIDEND'" +"68.30859375/2" +"(0.04451+0.15)/2+0.075" +"24.3125/0.69/2" +"[1]!EPG" +"[1]!'EPG,DIVIDEND'" +"0.206+0.206+0.206" +"[1]!KMI" +"[1]!'KMI,DIVIDEND'" +"0.05+0.05+0.05" +"[1]!PCG" +"[1]!'PCG,DIVIDEND'" +"0.3+0.3+0.3" +"[1]!TRP" +"AR22*4" +"0.2+0.2+0.2" +"[1]!WMB" +"[1]!'WMB,DIVIDEND'" +"0.15+0.15+0.15" +"AVERAGE(I13:I23)" +"+AV5" +"+AX6" +"'[2]7-07-00'!$A$17" +"'[2]7-07-00'!$B$17" +"[1]!AKAM.O" +"'[2]7-07-00'!$G$17" +"'[2]7-07-00'!$J$17" +"'[2]7-07-00'!$A$19" +"'[2]7-07-00'!$B$19" +"[1]!ISLD.O" +"'[2]7-07-00'!$G$19" +"'[2]7-07-00'!$J$19" +"'[2]7-07-00'!$A$22" +"'[2]7-07-00'!$B$22" +"[1]!INAP.O" +"'[2]7-07-00'!$G$22" +"'[2]7-07-00'!$J$22" +"'[2]7-07-00'!$A$33" +"'[2]7-07-00'!$B$33" +"[1]!WCG" +"'[2]7-07-00'!$J$33" +"'[2]7-07-00'!$A$34" +"'[2]7-07-00'!$B$34" +"[1]!LVLT.O" +"'[2]7-07-00'!$J$34" +"'[2]7-07-00'!$A$35" +"'[2]7-07-00'!$B$35" +"[1]!GBLX.O" +"'[2]7-07-00'!$I$35" +"'[2]7-07-00'!$J$35" +"'[2]7-07-00'!$A$36" +"'[2]7-07-00'!$B$36" +"[1]!Q" +"'[2]7-07-00'!$J$36" +"'[2]7-07-00'!$A$56" +"'[2]7-07-00'!$B$56" +"[1]!ARBA.O" +"'[2]7-07-00'!$G$56" +"'[2]7-07-00'!$J$56" +"'[2]7-07-00'!$A$57" +"'[2]7-07-00'!$B$57" +"[1]!CMRC.O" +"'[2]7-07-00'!$G$57" +"'[2]7-07-00'!$J$57" +"'[2]7-07-00'!$A$58" +"'[2]7-07-00'!$B$58" +"[1]!ITWO.O" +"'[2]7-07-00'!$G$58" +"'[2]7-07-00'!$J$58" +"AVERAGE(AH31:AH40)" +"AVERAGE(X64:X82)" +"MAX(X64:X82)" +"MIN(X64:X82)" +"AVERAGE(S64:S82)" +"[1]!NBP" +"[1]!'NBP,DIVIDEND'" +"+G10/E10" +"(+I10-E$27)*10000" +"(I10*AA10)+((I10*(1-AA10))*(1-0.3))" +"+G10/Z10" +"(AF10+$E10-AG10)/AG10" +"ROUND(G52,2)" +"+I52" +"0.65*3" +"0.61*4" +"0.575+0.575+0.575+0.575" +"[1]!EOT" +"[1]!'EOT,DIVIDEND'" +"(AJ11+E11-AK11)/AK11" +"S52" +"U52" +"0.475*3" +"0.475*4" +"0.475+0.475+0.475+0.475" +"[1]!APU" +"[1]!'APU,DIVIDEND'" +"+G13/Y13" +"0.55*3" +"0.55*4" +"0.55+0.55+0.55+0.55" +"[1]!BPL" +"[1]!'BPL,DIVIDEND'" +"0.6*3" +"0.525+0.55*3" +"0.525+0.525+0.525+0.525" +"57.9375/2" +"[1]!EPN" +"[1]!'EPN,DIVIDEND'" +"0.525+0.5375*2" +"0.525*4" +"0.5+0.525+0.525+0.525" +"[1]!FGP" +"[1]!'FGP,DIVIDEND'" +"0.5+0.5+0.5" +"0.5*4" +"0.5+0.5+0.5+0.5" +"[1]!GEL" +"[1]!'GEL,DIVIDEND'" +"0.5*3" +"[1]!KPP" +"[1]!'KPP,DIVIDEND'" +"0.7*3" +"0.65*2+0.7*2" +"0.65+0.65+0.65+0.65" +"[1]!KMP" +"[1]!'KMP,DIVIDEND'" +"0.725+0.775+0.85" +"0.65+0.7*2+0.725" +"0.5625+0.5625+0.63+0.63" +"[1]!LHP" +"[1]!'LHP,DIVIDEND'" +"0.875*3" +"0.875*4" +"0.78+0.86+0.86+0.86" +"[1]!PAA" +"[1]!'PAA,DIVIDEND'" +"0.45*2+0.463" +"0.193+0.45+0.463+0.48125" +"[1]!TCLPZ.O" +"[1]!'TCLPZ.O,DIVIDEND'" +"0.45*3" +"0.168+0.45" +"[1]!TPP" +"[1]!'TPP,DIVIDEND'" +"0.475+0.5+0.5" +"0.45*2+0.475*2" +"(0.85+0.85+0.9)/2+0.45" +"52.6875/2" +"AVERAGEA(I13:I23)" +"PV(E27/2,(58-((+VALUE($AG$6+7)-VALUE($AR$27))/(365/2))),-$AK$27*100/2,-100,0)" +"PV(AK27/2,60,-$AK$27*100/2,-100,0)" +"+AM27*100" +"[1]!'US30YT=RR,RT YIELD 1'/100" +"(E27*AA27)+((E27*(1-AA27))*(1-0.3))" +"(AF26+$E26-AG26)/AG26" +"(AJ26+E26-AK26)/AK26" +"[1]!NBP" +"[1]!'NBP,DIVIDEND'" +"+G10/E10" +"(+I10-E$27)*10000" +"(I10*AA10)+((I10*(1-AA10))*(1-0.3))" +"+G10/Z10" +"(AF10+$E10-AG10)/AG10" +"ROUND(G52,2)" +"+I52" +"0.65*3" +"0.61*4" +"0.575+0.575+0.575+0.575" +"[1]!EOT" +"[1]!'EOT,DIVIDEND'" +"(AJ11+E11-AK11)/AK11" +"S52" +"U52" +"0.475*3" +"0.475*4" +"0.475+0.475+0.475+0.475" +"[1]!APU" +"[1]!'APU,DIVIDEND'" +"+G13/Y13" +"0.55*3" +"0.55*4" +"0.55+0.55+0.55+0.55" +"[1]!BPL" +"[1]!'BPL,DIVIDEND'" +"0.6*3" +"0.525+0.55*3" +"0.525+0.525+0.525+0.525" +"57.9375/2" +"[1]!EPN" +"[1]!'EPN,DIVIDEND'" +"0.525+0.5375*2" +"0.525*4" +"0.5+0.525+0.525+0.525" +"[1]!FGP" +"[1]!'FGP,DIVIDEND'" +"0.5+0.5+0.5" +"0.5*4" +"0.5+0.5+0.5+0.5" +"[1]!GEL" +"[1]!'GEL,DIVIDEND'" +"0.5*3" +"[1]!KPP" +"[1]!'KPP,DIVIDEND'" +"0.7*3" +"0.65*2+0.7*2" +"0.65+0.65+0.65+0.65" +"[1]!KMP" +"[1]!'KMP,DIVIDEND'" +"0.725+0.775+0.85" +"0.65+0.7*2+0.725" +"0.5625+0.5625+0.63+0.63" +"[1]!LHP" +"[1]!'LHP,DIVIDEND'" +"0.875*3" +"0.875*4" +"0.78+0.86+0.86+0.86" +"[1]!PAA" +"[1]!'PAA,DIVIDEND'" +"0.45*2+0.463" +"0.193+0.45+0.463+0.48125" +"[1]!TCLPZ.O" +"[1]!'TCLPZ.O,DIVIDEND'" +"0.45*3" +"0.168+0.45" +"[1]!TPP" +"[1]!'TPP,DIVIDEND'" +"0.475+0.5+0.5" +"0.45*2+0.475*2" +"(0.85+0.85+0.9)/2+0.45" +"52.6875/2" +"AVERAGEA(I13:I23)" +"PV(E27/2,(58-((+VALUE($AG$6+7)-VALUE($AR$27))/(365/2))),-$AK$27*100/2,-100,0)" +"PV(AK27/2,60,-$AK$27*100/2,-100,0)" +"+AM27*100" +"[1]!'US30YT=RR,RT YIELD 1'/100" +"(E27*AA27)+((E27*(1-AA27))*(1-0.3))" +"(AF26+$E26-AG26)/AG26" +"(AJ26+E26-AK26)/AK26" +"ENRON!Z7" +"ENRON!AH7" +"ENRON!Z9" +"ENRON!AH9" +"ENRON!Z25" +"ENRON!AH25" +"ENRON!AH48" +"[1]!ENE" +"E7/G7" +"E7/K7" +"+S94" +"E7/S7" +"(S7-K7)/K7" +"E7/X7" +"E7/AB7" +"(X7-S7)/S7" +"((+AS7+E7-AT7)/AT7)" +"((+AU7+E7-AV7)/AV7)" +"((+AW7+E7-AX7)/AX7)" +"AP7/E7" +"0.125+0.125" +"[1]!'.SPX'" +"AN9*E9" +"[1]!'.IXIC'" +"[1]!AES" +"[1]!'AES,DIVIDEND'" +"74.75/2" +"[1]!CG" +"[1]!'CG,DIVIDEND'" +"0.225+0.225+0.225" +"[1]!CGP" +"[1]!'CGP,DIVIDEND'" +"0.125/2" +"0.0625+0.0625+0.0625" +"[1]!D" +"[1]!'D,DIVIDEND'" +"0.645+0.645+0.645" +"[1]!DUK" +"[1]!'DUK,DIVIDEND'" +"0.55+0.55+0.55" +"[1]!DYN" +"[1]!'DYN,DIVIDEND'" +"(0.04451+0.15)/2+0.075" +"24.3125/0.69/2" +"[1]!EPG" +"[1]!'EPG,DIVIDEND'" +"0.206+0.206+0.206" +"[1]!KMI" +"[1]!'KMI,DIVIDEND'" +"0.05+0.05+0.05" +"[1]!PCG" +"[1]!'PCG,DIVIDEND'" +"0.3+0.3+0.3" +"[1]!TRP" +"AR22*4" +"0.2+0.2+0.2" +"[1]!WMB" +"[1]!'WMB,DIVIDEND'" +"0.15+0.15+0.15" +"AVERAGE(I13:I23)" +"AVERAGE(X74:X92)" +"MAX(X74:X92)" +"MIN(X74:X92)" +"+AV5" +"+AX6" +"'[2]7-07-00'!$A$17" +"'[2]7-07-00'!$B$17" +"[1]!AKAM.O" +"'[2]7-07-00'!$G$17" +"'[2]7-07-00'!$J$17" +"'[2]7-07-00'!$A$19" +"'[2]7-07-00'!$B$19" +"[1]!ISLD.O" +"'[2]7-07-00'!$G$19" +"'[2]7-07-00'!$J$19" +"'[2]7-07-00'!$A$22" +"'[2]7-07-00'!$B$22" +"[1]!INAP.O" +"'[2]7-07-00'!$G$22" +"'[2]7-07-00'!$J$22" +"'[2]7-07-00'!$A$33" +"'[2]7-07-00'!$B$33" +"[1]!WCG" +"'[2]7-07-00'!$J$33" +"'[2]7-07-00'!$A$34" +"'[2]7-07-00'!$B$34" +"[1]!LVLT.O" +"'[2]7-07-00'!$J$34" +"'[2]7-07-00'!$A$35" +"'[2]7-07-00'!$B$35" +"[1]!GBLX.O" +"'[2]7-07-00'!$I$35" +"'[2]7-07-00'!$J$35" +"'[2]7-07-00'!$A$36" +"'[2]7-07-00'!$B$36" +"[1]!Q" +"'[2]7-07-00'!$J$36" +"'[2]7-07-00'!$A$56" +"'[2]7-07-00'!$B$56" +"[1]!ARBA.O" +"'[2]7-07-00'!$G$56" +"'[2]7-07-00'!$J$56" +"'[2]7-07-00'!$A$57" +"'[2]7-07-00'!$B$57" +"[1]!CMRC.O" +"'[2]7-07-00'!$G$57" +"'[2]7-07-00'!$J$57" +"'[2]7-07-00'!$A$58" +"'[2]7-07-00'!$B$58" +"[1]!ITWO.O" +"'[2]7-07-00'!$G$58" +"'[2]7-07-00'!$J$58" +"AVERAGE(AH37:AH46)" +"[1]!NPW" +"[1]!SOE" +"[1]!NRG" +"AVERAGE(AH53:AH55)" +"AVERAGE(S74:S92)" +"[1]!NBP" +"[1]!'NBP,DIVIDEND'" +"+G10/E10" +"(+I10-E$27)*10000" +"(I10*AA10)+((I10*(1-AA10))*(1-0.3))" +"+G10/Z10" +"(AF10+$E10-AG10)/AG10" +"ROUND(G52,2)" +"+I52" +"0.65*3" +"0.61*4" +"0.575+0.575+0.575+0.575" +"[1]!EOT" +"[1]!'EOT,DIVIDEND'" +"(AJ11+E11-AK11)/AK11" +"S52" +"U52" +"0.475*3" +"0.475*4" +"0.475+0.475+0.475+0.475" +"[1]!APU" +"[1]!'APU,DIVIDEND'" +"+G13/Y13" +"0.55*3" +"0.55*4" +"0.55+0.55+0.55+0.55" +"[1]!BPL" +"[1]!'BPL,DIVIDEND'" +"0.6*3" +"0.525+0.55*3" +"0.525+0.525+0.525+0.525" +"57.9375/2" +"[1]!EPN" +"[1]!'EPN,DIVIDEND'" +"0.525+0.5375*2" +"0.525*4" +"0.5+0.525+0.525+0.525" +"[1]!FGP" +"[1]!'FGP,DIVIDEND'" +"0.5+0.5+0.5" +"0.5*4" +"0.5+0.5+0.5+0.5" +"[1]!GEL" +"[1]!'GEL,DIVIDEND'" +"0.5*3" +"[1]!KPP" +"[1]!'KPP,DIVIDEND'" +"0.7*3" +"0.65*2+0.7*2" +"0.65+0.65+0.65+0.65" +"[1]!KMP" +"[1]!'KMP,DIVIDEND'" +"0.725+0.775+0.85" +"0.65+0.7*2+0.725" +"0.5625+0.5625+0.63+0.63" +"[1]!LHP" +"[1]!'LHP,DIVIDEND'" +"0.875*3" +"0.875*4" +"0.78+0.86+0.86+0.86" +"[1]!PAA" +"[1]!'PAA,DIVIDEND'" +"0.45*2+0.463" +"0.193+0.45+0.463+0.48125" +"[1]!TCLPZ.O" +"[1]!'TCLPZ.O,DIVIDEND'" +"0.45*3" +"0.168+0.45" +"[1]!TPP" +"[1]!'TPP,DIVIDEND'" +"0.475+0.5+0.5" +"0.45*2+0.475*2" +"(0.85+0.85+0.9)/2+0.45" +"52.6875/2" +"AVERAGEA(I13:I23)" +"PV(E27/2,(58-((+VALUE($AG$6+7)-VALUE($AR$27))/(365/2))),-$AK$27*100/2,-100,0)" +"PV(AK27/2,60,-$AK$27*100/2,-100,0)" +"+AM27*100" +"[1]!'US30YT=RR,RT YIELD 1'/100" +"(E27*AA27)+((E27*(1-AA27))*(1-0.3))" +"(AF26+$E26-AG26)/AG26" +"(AJ26+E26-AK26)/AK26" +"ENRON!Z7" +"ENRON!AH7" +"ENRON!Z9" +"ENRON!AH9" +"ENRON!Z25" +"ENRON!AH25" +"ENRON!AH48" +"[1]!ENE" +"E7/G7" +"E7/K7" +"+S94" +"E7/S7" +"(S7-K7)/K7" +"E7/X7" +"E7/AB7" +"(X7-S7)/S7" +"((+AS7+E7-AT7)/AT7)" +"((+AU7+E7-AV7)/AV7)" +"((+AW7+E7-AX7)/AX7)" +"AP7/E7" +"0.125+0.125" +"[1]!'.SPX'" +"AN9*E9" +"[1]!'.IXIC'" +"[1]!AES" +"[1]!'AES,DIVIDEND'" +"74.75/2" +"[1]!CG" +"[1]!'CG,DIVIDEND'" +"0.225+0.225+0.225" +"[1]!CGP" +"[1]!'CGP,DIVIDEND'" +"0.125/2" +"0.0625+0.0625+0.0625" +"[1]!D" +"[1]!'D,DIVIDEND'" +"0.645+0.645+0.645" +"[1]!DUK" +"[1]!'DUK,DIVIDEND'" +"0.55+0.55+0.55" +"[1]!DYN" +"[1]!'DYN,DIVIDEND'" +"(0.04451+0.15)/2+0.075" +"24.3125/0.69/2" +"[1]!EPG" +"[1]!'EPG,DIVIDEND'" +"0.206+0.206+0.206" +"[1]!KMI" +"[1]!'KMI,DIVIDEND'" +"0.05+0.05+0.05" +"[1]!PCG" +"[1]!'PCG,DIVIDEND'" +"0.3+0.3+0.3" +"[1]!TRP" +"AR22*4" +"0.2+0.2+0.2" +"[1]!WMB" +"[1]!'WMB,DIVIDEND'" +"0.15+0.15+0.15" +"AVERAGE(I13:I23)" +"AVERAGE(X74:X92)" +"MAX(X74:X92)" +"MIN(X74:X92)" +"+AV5" +"+AX6" +"'[2]7-07-00'!$A$17" +"'[2]7-07-00'!$B$17" +"[1]!AKAM.O" +"'[2]7-07-00'!$G$17" +"'[2]7-07-00'!$J$17" +"'[2]7-07-00'!$A$19" +"'[2]7-07-00'!$B$19" +"[1]!ISLD.O" +"'[2]7-07-00'!$G$19" +"'[2]7-07-00'!$J$19" +"'[2]7-07-00'!$A$22" +"'[2]7-07-00'!$B$22" +"[1]!INAP.O" +"'[2]7-07-00'!$G$22" +"'[2]7-07-00'!$J$22" +"'[2]7-07-00'!$A$33" +"'[2]7-07-00'!$B$33" +"[1]!WCG" +"'[2]7-07-00'!$J$33" +"'[2]7-07-00'!$A$34" +"'[2]7-07-00'!$B$34" +"[1]!LVLT.O" +"'[2]7-07-00'!$J$34" +"'[2]7-07-00'!$A$35" +"'[2]7-07-00'!$B$35" +"[1]!GBLX.O" +"'[2]7-07-00'!$I$35" +"'[2]7-07-00'!$J$35" +"'[2]7-07-00'!$A$36" +"'[2]7-07-00'!$B$36" +"[1]!Q" +"'[2]7-07-00'!$J$36" +"'[2]7-07-00'!$A$56" +"'[2]7-07-00'!$B$56" +"[1]!ARBA.O" +"'[2]7-07-00'!$G$56" +"'[2]7-07-00'!$J$56" +"'[2]7-07-00'!$A$57" +"'[2]7-07-00'!$B$57" +"[1]!CMRC.O" +"'[2]7-07-00'!$G$57" +"'[2]7-07-00'!$J$57" +"'[2]7-07-00'!$A$58" +"'[2]7-07-00'!$B$58" +"[1]!ITWO.O" +"'[2]7-07-00'!$G$58" +"'[2]7-07-00'!$J$58" +"AVERAGE(AH37:AH46)" +"+AV5" +"[1]!NPW" +"[1]!SOE" +"[1]!NRG" +"AVERAGE(AH53:AH55)" +"AVERAGE(S74:S92)" +"[1]!NBP" +"[1]!'NBP,DIVIDEND'" +"+G10/E10" +"(+I10-E$27)*10000" +"(I10*AA10)+((I10*(1-AA10))*(1-0.3))" +"+G10/Z10" +"(AF10+$E10-AG10)/AG10" +"ROUND(G52,2)" +"+I52" +"0.65*3" +"0.61*4" +"0.575+0.575+0.575+0.575" +"[1]!EOT" +"[1]!'EOT,DIVIDEND'" +"(AJ11+E11-AK11)/AK11" +"S52" +"U52" +"0.475*3" +"0.475*4" +"0.475+0.475+0.475+0.475" +"[1]!APU" +"[1]!'APU,DIVIDEND'" +"+G13/Y13" +"0.55*3" +"0.55*4" +"0.55+0.55+0.55+0.55" +"[1]!BPL" +"[1]!'BPL,DIVIDEND'" +"0.6*3" +"0.525+0.55*3" +"0.525+0.525+0.525+0.525" +"57.9375/2" +"[1]!EPN" +"[1]!'EPN,DIVIDEND'" +"0.525+0.5375*2" +"0.525*4" +"0.5+0.525+0.525+0.525" +"[1]!FGP" +"[1]!'FGP,DIVIDEND'" +"0.5+0.5+0.5" +"0.5*4" +"0.5+0.5+0.5+0.5" +"[1]!GEL" +"[1]!'GEL,DIVIDEND'" +"0.5*3" +"[1]!KPP" +"[1]!'KPP,DIVIDEND'" +"0.7*3" +"0.65*2+0.7*2" +"0.65+0.65+0.65+0.65" +"[1]!KMP" +"[1]!'KMP,DIVIDEND'" +"0.725+0.775+0.85" +"0.65+0.7*2+0.725" +"0.5625+0.5625+0.63+0.63" +"[1]!LHP" +"[1]!'LHP,DIVIDEND'" +"0.875*3" +"0.875*4" +"0.78+0.86+0.86+0.86" +"[1]!PAA" +"[1]!'PAA,DIVIDEND'" +"0.45*2+0.463" +"0.193+0.45+0.463+0.48125" +"[1]!TCLPZ.O" +"[1]!'TCLPZ.O,DIVIDEND'" +"0.45*3" +"0.168+0.45" +"[1]!TPP" +"[1]!'TPP,DIVIDEND'" +"0.475+0.5+0.5" +"0.45*2+0.475*2" +"(0.85+0.85+0.9)/2+0.45" +"52.6875/2" +"AVERAGEA(I13:I23)" +"PV(E27/2,(58-((+VALUE($AG$6+7)-VALUE($AR$27))/(365/2))),-$AK$27*100/2,-100,0)" +"PV(AK27/2,60,-$AK$27*100/2,-100,0)" +"+AM27*100" +"[1]!'US30YT=RR,RT YIELD 1'/100" +"(E27*AA27)+((E27*(1-AA27))*(1-0.3))" +"(AF26+$E26-AG26)/AG26" +"(AJ26+E26-AK26)/AK26" +"ENRON!Z7" +"ENRON!AH7" +"ENRON!Z9" +"ENRON!AH9" +"ENRON!Z25" +"ENRON!AH25" +"ENRON!AH48" +"[1]!ENE" +"E7/G7" +"E7/K7" +"+S92" +"E7/S7" +"(S7-K7)/K7" +"E7/X7" +"E7/AB7" +"(X7-S7)/S7" +"((+AS7+E7-AT7)/AT7)" +"((+AU7+E7-AV7)/AV7)" +"((+AW7+E7-AX7)/AX7)" +"AP7/E7" +"0.125+0.125+0.125" +"[1]!'.SPX'" +"AN9*E9" +"[1]!'.IXIC'" +"[1]!AES" +"[1]!'AES,DIVIDEND'" +"74.75/2" +"[1]!CG" +"[1]!'CG,DIVIDEND'" +"0.225+0.225+0.225" +"[1]!CGP" +"[1]!'CGP,DIVIDEND'" +"0.125/2" +"0.0625+0.0625+0.0625" +"[1]!D" +"[1]!'D,DIVIDEND'" +"0.645+0.645+0.645" +"[1]!DUK" +"[1]!'DUK,DIVIDEND'" +"0.55+0.55+0.55" +"[1]!DYN" +"[1]!'DYN,DIVIDEND'" +"(0.04451+0.15)/2+0.075" +"24.3125/0.69/2" +"[1]!EPG" +"[1]!'EPG,DIVIDEND'" +"0.206+0.206+0.206" +"[1]!KMI" +"[1]!'KMI,DIVIDEND'" +"0.05+0.05+0.05" +"[1]!PCG" +"[1]!'PCG,DIVIDEND'" +"0.3+0.3+0.3" +"[1]!TRP" +"AR22*4" +"0.2+0.2+0.2" +"[1]!WMB" +"[1]!'WMB,DIVIDEND'" +"0.15+0.15+0.15" +"AVERAGE(I13:I23)" +"AVERAGE(X74:X90)" +"MAX(X74:X90)" +"MIN(X74:X90)" +"+AV5" +"+AX6" +"'[2]7-07-00'!$A$17" +"'[2]7-07-00'!$B$17" +"[1]!AKAM.O" +"'[2]7-07-00'!$G$17" +"'[2]7-07-00'!$J$17" +"'[2]7-07-00'!$A$19" +"'[2]7-07-00'!$B$19" +"[1]!ISLD.O" +"'[2]7-07-00'!$G$19" +"'[2]7-07-00'!$J$19" +"'[2]7-07-00'!$A$22" +"'[2]7-07-00'!$B$22" +"[1]!INAP.O" +"'[2]7-07-00'!$G$22" +"'[2]7-07-00'!$J$22" +"'[2]7-07-00'!$A$33" +"'[2]7-07-00'!$B$33" +"[1]!WCG" +"'[2]7-07-00'!$J$33" +"'[2]7-07-00'!$A$34" +"'[2]7-07-00'!$B$34" +"[1]!LVLT.O" +"'[2]7-07-00'!$J$34" +"'[2]7-07-00'!$A$35" +"'[2]7-07-00'!$B$35" +"[1]!GBLX.O" +"'[2]7-07-00'!$J$35" +"'[2]7-07-00'!$A$36" +"'[2]7-07-00'!$B$36" +"[1]!Q" +"'[2]7-07-00'!$J$36" +"'[2]7-07-00'!$A$56" +"'[2]7-07-00'!$B$56" +"[1]!ARBA.O" +"'[2]7-07-00'!$G$56" +"'[2]7-07-00'!$J$56" +"'[2]7-07-00'!$A$57" +"'[2]7-07-00'!$B$57" +"[1]!CMRC.O" +"'[2]7-07-00'!$G$57" +"'[2]7-07-00'!$J$57" +"'[2]7-07-00'!$A$58" +"'[2]7-07-00'!$B$58" +"[1]!ITWO.O" +"'[2]7-07-00'!$G$58" +"'[2]7-07-00'!$J$58" +"AVERAGE(AH37:AH46)" +"+AV5" +"[1]!NPW" +"[1]!SOE" +"[1]!NRG" +"AVERAGE(AH53:AH55)" +"AVERAGE(S74:S90)" +"[1]!NBP" +"[1]!'NBP,DIVIDEND'" +"+G10/E10" +"(+I10-E$27)*10000" +"(I10*AA10)+((I10*(1-AA10))*(1-0.3))" +"+G10/Z10" +"(AF10+$E10-AG10)/AG10" +"ROUND(G52,2)" +"+I52" +"0.65*3" +"0.61*4" +"0.575+0.575+0.575+0.575" +"[1]!EOT" +"[1]!'EOT,DIVIDEND'" +"(AJ11+E11-AK11)/AK11" +"S52" +"U52" +"0.475*3" +"0.475*4" +"0.475+0.475+0.475+0.475" +"[1]!APU" +"[1]!'APU,DIVIDEND'" +"+G13/Y13" +"0.55*3" +"0.55*4" +"0.55+0.55+0.55+0.55" +"[1]!BPL" +"[1]!'BPL,DIVIDEND'" +"0.6*3" +"0.525+0.55*3" +"0.525+0.525+0.525+0.525" +"57.9375/2" +"[1]!EPN" +"[1]!'EPN,DIVIDEND'" +"0.525+0.5375*2" +"0.525*4" +"0.5+0.525+0.525+0.525" +"[1]!FGP" +"[1]!'FGP,DIVIDEND'" +"0.5+0.5+0.5" +"0.5*4" +"0.5+0.5+0.5+0.5" +"[1]!GEL" +"[1]!'GEL,DIVIDEND'" +"0.5*3" +"[1]!KPP" +"[1]!'KPP,DIVIDEND'" +"0.7*3" +"0.65*2+0.7*2" +"0.65+0.65+0.65+0.65" +"[1]!KMP" +"0.85*4" +"0.725+0.775+0.85" +"0.65+0.7*2+0.725" +"0.5625+0.5625+0.63+0.63" +"[1]!LHP" +"[1]!'LHP,DIVIDEND'" +"0.875*3" +"0.875*4" +"0.78+0.86+0.86+0.86" +"[1]!PAA" +"[1]!'PAA,DIVIDEND'" +"0.45*2+0.463" +"0.193+0.45+0.463+0.48125" +"[1]!TCLPZ.O" +"[1]!'TCLPZ.O,DIVIDEND'" +"0.45*3" +"0.168+0.45" +"[1]!TPP" +"[1]!'TPP,DIVIDEND'" +"0.475+0.5+0.5" +"0.45*2+0.475*2" +"(0.85+0.85+0.9)/2+0.45" +"52.6875/2" +"AVERAGEA(I13:I23)" +"PV(E27/2,(58-((+VALUE($AG$6+7)-VALUE($AR$27))/(365/2))),-$AK$27*100/2,-100,0)" +"PV(AK27/2,60,-$AK$27*100/2,-100,0)" +"+AM27*100" +"[1]!'US30YT=RR,RT YIELD 1'/100" +"(E27*AA27)+((E27*(1-AA27))*(1-0.3))" +"(AF26+$E26-AG26)/AG26" +"(AJ26+E26-AK26)/AK26" +"ENRON!Z7" +"ENRON!AH7" +"ENRON!Z9" +"ENRON!AH9" +"ENRON!Z24" +"ENRON!AH24" +"ENRON!AH44" +"[1]!ENE" +"E7/G7" +"E7/K7" +"+S88" +"E7/S7" +"(S7-K7)/K7" +"E7/X7" +"E7/AB7" +"(X7-S7)/S7" +"((+AS7+E7-AT7)/AT7)" +"((+AU7+E7-AV7)/AV7)" +"((+AW7+E7-AX7)/AX7)" +"AP7/E7" +"0.125+0.125+0.125" +"[1]!'.SPX'" +"AN9*E9" +"[1]!'.IXIC'" +"[1]!AES" +"[1]!'AES,DIVIDEND'" +"74.75/2" +"[1]!CGP" +"[1]!'CGP,DIVIDEND'" +"0.125/2" +"0.0625+0.0625+0.0625" +"[1]!D" +"[1]!'D,DIVIDEND'" +"0.645+0.645+0.645" +"[1]!DUK" +"[1]!'DUK,DIVIDEND'" +"0.55+0.55+0.55" +"[1]!DYN" +"[1]!'DYN,DIVIDEND'" +"(0.04451+0.15)/2+0.075" +"24.3125/0.69/2" +"[1]!EPG" +"[1]!'EPG,DIVIDEND'" +"0.206+0.206+0.206" +"[1]!KMI" +"[1]!'KMI,DIVIDEND'" +"0.05+0.05+0.05+0.05" +"[1]!PCG" +"[1]!'PCG,DIVIDEND'" +"0.3+0.3+0.3" +"[1]!TRP" +"AR21*4" +"0.2+0.2+0.2" +"[1]!WMB" +"[1]!'WMB,DIVIDEND'" +"0.15+0.15+0.15" +"AVERAGE(I13:I22)" +"AVERAGE(X70:X85)" +"MAX(X70:X85)" +"MIN(X70:X85)" +"Last_Week" +"+AV5" +"+AX6" +"'[2]7-07-00'!$A$17" +"'[2]7-07-00'!$B$17" +"[1]!AKAM.O" +"'[2]7-07-00'!$G$17" +"'[2]7-07-00'!$J$17" +"'[2]7-07-00'!$A$19" +"'[2]7-07-00'!$B$19" +"[1]!ISLD.O" +"'[2]7-07-00'!$G$19" +"'[2]7-07-00'!$J$19" +"'[2]7-07-00'!$A$22" +"'[2]7-07-00'!$B$22" +"[1]!INAP.O" +"'[2]7-07-00'!$G$22" +"'[2]7-07-00'!$J$22" +"'[2]7-07-00'!$A$33" +"'[2]7-07-00'!$B$33" +"[1]!WCG" +"'[2]7-07-00'!$J$33" +"'[2]7-07-00'!$A$34" +"'[2]7-07-00'!$B$34" +"[1]!LVLT.O" +"'[2]7-07-00'!$J$34" +"'[2]7-07-00'!$A$35" +"'[2]7-07-00'!$B$35" +"[1]!GBLX.O" +"'[2]7-07-00'!$J$35" +"'[2]7-07-00'!$A$36" +"'[2]7-07-00'!$B$36" +"[1]!Q" +"'[2]7-07-00'!$J$36" +"AVERAGE(AH36:AH42)" +"AT34" +"+AV5" +"[1]!NPW" +"[1]!SOE" +"[1]!NRG" +"AVERAGE(AH49:AH51)" +"AVERAGE(S70:S85)" +"AVERAGE(X70:X86)" +"[1]!NBP" +"[1]!'NBP,DIVIDEND'" +"+G10/E10" +"(+I10-E$27)*10000" +"(I10*AA10)+((I10*(1-AA10))*(1-0.3))" +"+G10/Z10" +"(AF10+$E10-AG10)/AG10" +"ROUND(G52,2)" +"+I52" +"0.65*3+0.7" +"0.61*4" +"0.575+0.575+0.575+0.575" +"[1]!EOT" +"[1]!'EOT,DIVIDEND'" +"(AJ11+E11-AK11)/AK11" +"S52" +"U52" +"0.475*4" +"0.475+0.475+0.475+0.475" +"[1]!APU" +"[1]!'APU,DIVIDEND'" +"+G13/Y13" +"0.55*3" +"0.55*4" +"0.55+0.55+0.55+0.55" +"[1]!BPL" +"[1]!'BPL,DIVIDEND'" +"0.6*4" +"0.525+0.55*3" +"0.525+0.525+0.525+0.525" +"57.9375/2" +"[1]!EPN" +"[1]!'EPN,DIVIDEND'" +"0.525+0.5375*2+0.55" +"0.525*4" +"0.5+0.525+0.525+0.525" +"[1]!FGP" +"[1]!'FGP,DIVIDEND'" +"0.5+0.5+0.5" +"0.5*4" +"0.5+0.5+0.5+0.5" +"[1]!GEL" +"[1]!'GEL,DIVIDEND'" +"[1]!KPP" +"[1]!'KPP,DIVIDEND'" +"0.7*4" +"0.65*2+0.7*2" +"0.65+0.65+0.65+0.65" +"[1]!KMP" +"0.85*4" +"0.725+0.775+0.85*2" +"0.65+0.7*2+0.725" +"0.5625+0.5625+0.63+0.63" +"[1]!LHP" +"[1]!'LHP,DIVIDEND'" +"0.875*4" +"0.78+0.86+0.86+0.86" +"[1]!PAA" +"[1]!'PAA,DIVIDEND'" +"0.45*2+0.4625*2" +"0.193+0.45+0.463+0.48125" +"[1]!TCLPZ.O" +"[1]!'TCLPZ.O,DIVIDEND'" +"0.45*4" +"0.168+0.45" +"[1]!TPP" +"[1]!'TPP,DIVIDEND'" +"0.475+0.5+0.5+0.525" +"0.45*2+0.475*2" +"(0.85+0.85+0.9)/2+0.45" +"52.6875/2" +"AVERAGEA(I13:I23)" +"PV(E27/2,(58-((+VALUE($AG$6+7)-VALUE($AR$27))/(365/2))),-$AK$27*100/2,-100,0)" +"PV(AK27/2,60,-$AK$27*100/2,-100,0)" +"+AM27*100" +"[1]!'US30YT=RR,RT YIELD 1'/100" +"(E27*AA27)+((E27*(1-AA27))*(1-0.3))" +"(AF26+$E26-AG26)/AG26" +"(AJ26+E26-AK26)/AK26" +"ENRON!Z7" +"ENRON!AH7" +"ENRON!Z9" +"ENRON!AH9" +"ENRON!Z24" +"ENRON!AH24" +"ENRON!AH44" +"[1]!ENE" +"E7/G7" +"E7/K7" +"+S89" +"E7/S7" +"(S7-K7)/K7" +"E7/X7" +"E7/AB7" +"(X7-S7)/S7" +"((+AS7+E7-AT7)/AT7)" +"((+AU7+E7-AV7)/AV7)" +"((+AW7+E7-AX7)/AX7)" +"AP7/E7" +"0.125+0.125+0.125" +"[1]!'.SPX'" +"AN9*E9" +"[1]!'.IXIC'" +"[1]!AES" +"[1]!'AES,DIVIDEND'" +"74.75/2" +"[1]!CGP" +"[1]!'CGP,DIVIDEND'" +"0.125/2" +"0.0625+0.0625+0.0625" +"[1]!D" +"[1]!'D,DIVIDEND'" +"0.645+0.645+0.645" +"[1]!DUK" +"[1]!'DUK,DIVIDEND'" +"0.55+0.55+0.55+0.55" +"[1]!DYN" +"[1]!'DYN,DIVIDEND'" +"(0.04451+0.15)/2+0.075" +"24.3125/0.69/2" +"[1]!EPG" +"[1]!'EPG,DIVIDEND'" +"0.206+0.206+0.206" +"[1]!KMI" +"[1]!'KMI,DIVIDEND'" +"0.05+0.05+0.05+0.05" +"[1]!PCG" +"[1]!'PCG,DIVIDEND'" +"0.3+0.3+0.3" +"[1]!TRP" +"AR21*4" +"0.2+0.2+0.2" +"[1]!WMB" +"[1]!'WMB,DIVIDEND'" +"0.15+0.15+0.15" +"AVERAGE(I13:I22)" +"AVERAGE(X71:X86)" +"MAX(X71:X86)" +"MIN(X71:X86)" +"Last_Week" +"+AV5" +"+AX6" +"'[2]7-07-00'!$A$17" +"'[2]7-07-00'!$B$17" +"[1]!AKAM.O" +"'[2]7-07-00'!$G$17" +"'[2]7-07-00'!$J$17" +"'[2]7-07-00'!$A$19" +"'[2]7-07-00'!$B$19" +"[1]!ISLD.O" +"'[2]7-07-00'!$G$19" +"'[2]7-07-00'!$J$19" +"'[2]7-07-00'!$A$22" +"'[2]7-07-00'!$B$22" +"[1]!INAP.O" +"'[2]7-07-00'!$G$22" +"'[2]7-07-00'!$J$22" +"'[2]7-07-00'!$A$33" +"'[2]7-07-00'!$B$33" +"[1]!WCG" +"'[2]7-07-00'!$J$33" +"'[2]7-07-00'!$B$34" +"[1]!LVLT.O" +"'[2]7-07-00'!$J$34" +"[1]!GX" +"'[2]7-07-00'!$J$35" +"'[2]7-07-00'!$A$36" +"'[2]7-07-00'!$B$36" +"[1]!Q" +"'[2]7-07-00'!$J$36" +"AVERAGE(AH36:AH42)" +"AT34" +"+AV5" +"[1]!NPW" +"[1]!SOE" +"[1]!NRG" +"AVERAGE(AH49:AH51)" +"AVERAGE(S71:S86)" +"AVERAGE(X71:X87)" +"[1]!NBP" +"[1]!'NBP,DIVIDEND'" +"+G10/E10" +"(+I10-E$27)*10000" +"(I10*AA10)+((I10*(1-AA10))*(1-0.3))" +"+G10/Z10" +"(AF10+$E10-AG10)/AG10" +"ROUND(G52,2)" +"+I52" +"0.65*3+0.7" +"0.61*4" +"0.575+0.575+0.575+0.575" +"[1]!EOT" +"[1]!'EOT,DIVIDEND'" +"(AJ11+E11-AK11)/AK11" +"S52" +"U52" +"0.475*4" +"0.475+0.475+0.475+0.475" +"[1]!APU" +"[1]!'APU,DIVIDEND'" +"+G13/Y13" +"0.55*3" +"0.55*4" +"0.55+0.55+0.55+0.55" +"[1]!BPL" +"[1]!'BPL,DIVIDEND'" +"0.6*4" +"0.525+0.55*3" +"0.525+0.525+0.525+0.525" +"57.9375/2" +"[1]!EPN" +"[1]!'EPN,DIVIDEND'" +"0.525+0.5375*2+0.55" +"0.525*4" +"0.5+0.525+0.525+0.525" +"[1]!FGP" +"[1]!'FGP,DIVIDEND'" +"0.5+0.5+0.5" +"0.5*4" +"0.5+0.5+0.5+0.5" +"[1]!GEL" +"[1]!'GEL,DIVIDEND'" +"[1]!KPP" +"[1]!'KPP,DIVIDEND'" +"0.7*4" +"0.65*2+0.7*2" +"0.65+0.65+0.65+0.65" +"[1]!KMP" +"0.85*4" +"0.725+0.775+0.85*2" +"0.65+0.7*2+0.725" +"0.5625+0.5625+0.63+0.63" +"[1]!LHP" +"[1]!'LHP,DIVIDEND'" +"0.875*4" +"0.78+0.86+0.86+0.86" +"[1]!PAA" +"[1]!'PAA,DIVIDEND'" +"0.45*2+0.4625*2" +"0.193+0.45+0.463+0.48125" +"[1]!TCLPZ.O" +"[1]!'TCLPZ.O,DIVIDEND'" +"0.45*4" +"0.168+0.45" +"[1]!TPP" +"[1]!'TPP,DIVIDEND'" +"0.475+0.5+0.5+0.525" +"0.45*2+0.475*2" +"(0.85+0.85+0.9)/2+0.45" +"52.6875/2" +"AVERAGEA(I13:I23)" +"PV(E27/2,(58-((+VALUE($AG$6+7)-VALUE($AR$27))/(365/2))),-$AK$27*100/2,-100,0)" +"PV(AK27/2,60,-$AK$27*100/2,-100,0)" +"+AM27*100" +"[1]!'US30YT=RR,RT YIELD 1'/100" +"(E27*AA27)+((E27*(1-AA27))*(1-0.3))" +"(AF26+$E26-AG26)/AG26" +"(AJ26+E26-AK26)/AK26" +"[1]!NBP" +"[1]!'NBP,DIVIDEND'" +"+G10/E10" +"(+I10-E$27)*10000" +"(I10*AA10)+((I10*(1-AA10))*(1-0.3))" +"+G10/Z10" +"(AF10+$E10-AG10)/AG10" +"ROUND(G52,2)" +"+I52" +"0.65*3+0.7" +"0.61*4" +"0.575+0.575+0.575+0.575" +"[1]!EOT" +"[1]!'EOT,DIVIDEND'" +"(AJ11+E11-AK11)/AK11" +"S52" +"U52" +"0.475*4" +"0.475+0.475+0.475+0.475" +"[1]!APU" +"[1]!'APU,DIVIDEND'" +"+G13/Y13" +"0.55*4" +"0.55+0.55+0.55+0.55" +"[1]!BPL" +"[1]!'BPL,DIVIDEND'" +"0.6*4" +"0.525+0.55*3" +"0.525+0.525+0.525+0.525" +"57.9375/2" +"[1]!EPN" +"[1]!'EPN,DIVIDEND'" +"0.525+0.5375*2+0.55" +"0.525*4" +"0.5+0.525+0.525+0.525" +"[1]!FGP" +"[1]!'FGP,DIVIDEND'" +"0.5+0.5+0.5" +"0.5*4" +"0.5+0.5+0.5+0.5" +"[1]!GEL" +"[1]!'GEL,DIVIDEND'" +"[1]!KPP" +"[1]!'KPP,DIVIDEND'" +"0.7*4" +"0.65*2+0.7*2" +"0.65+0.65+0.65+0.65" +"[1]!KMP" +"0.85*4" +"0.725+0.775+0.85*2" +"0.65+0.7*2+0.725" +"0.5625+0.5625+0.63+0.63" +"[1]!LHP" +"[1]!'LHP,DIVIDEND'" +"0.875*4" +"0.78+0.86+0.86+0.86" +"[1]!PAA" +"[1]!'PAA,DIVIDEND'" +"0.45*2+0.4625*2" +"0.193+0.45+0.463+0.48125" +"[1]!TCLPZ.O" +"[1]!'TCLPZ.O,DIVIDEND'" +"0.45*4" +"0.168+0.45" +"[1]!TPP" +"[1]!'TPP,DIVIDEND'" +"0.475+0.5+0.5+0.525" +"0.45*2+0.475*2" +"(0.85+0.85+0.9)/2+0.45" +"52.6875/2" +"AVERAGEA(I13:I23)" +"PV(E27/2,(58-((+VALUE($AG$6+7)-VALUE($AR$27))/(365/2))),-$AK$27*100/2,-100,0)" +"PV(AK27/2,60,-$AK$27*100/2,-100,0)" +"+AM27*100" +"[1]!'US30YT=RR,RT YIELD 1'/100" +"(E27*AA27)+((E27*(1-AA27))*(1-0.3))" +"(AF26+$E26-AG26)/AG26" +"(AJ26+E26-AK26)/AK26" +"ENRON!Z7" +"ENRON!AH7" +"ENRON!Z9" +"ENRON!AH9" +"ENRON!Z24" +"ENRON!AH24" +"ENRON!AH44" +"[1]!ENE" +"E7/G7" +"E7/K7" +"+S89" +"E7/S7" +"(S7-K7)/K7" +"E7/X7" +"E7/AB7" +"(X7-S7)/S7" +"((+AS7+E7-AT7)/AT7)" +"((+AU7+E7-AV7)/AV7)" +"((+AW7+E7-AX7)/AX7)" +"AP7/E7" +"0.125+0.125+0.125" +"[1]!'.SPX'" +"AN9*E9" +"[1]!'.IXIC'" +"[1]!AES" +"[1]!'AES,DIVIDEND'" +"74.75/2" +"[1]!CGP" +"[1]!'CGP,DIVIDEND'" +"0.125/2" +"0.0625+0.0625+0.0625" +"[1]!D" +"[1]!'D,DIVIDEND'" +"0.645+0.645+0.645" +"[1]!DUK" +"[1]!'DUK,DIVIDEND'" +"0.55+0.55+0.55+0.55" +"[1]!DYN" +"[1]!'DYN,DIVIDEND'" +"(0.04451+0.15)/2+0.075" +"24.3125/0.69/2" +"[1]!EPG" +"[1]!'EPG,DIVIDEND'" +"0.206+0.206+0.206" +"[1]!KMI" +"[1]!'KMI,DIVIDEND'" +"0.05+0.05+0.05+0.05" +"[1]!PCG" +"[1]!'PCG,DIVIDEND'" +"0.3+0.3+0.3" +"[1]!TRP" +"AR21*4" +"0.2+0.2+0.2" +"[1]!WMB" +"[1]!'WMB,DIVIDEND'" +"0.15+0.15+0.15+0.15" +"AVERAGE(I13:I22)" +"AVERAGE(X71:X86)" +"MAX(X71:X86)" +"MIN(X71:X86)" +"Last_Week" +"+AV5" +"+AX6" +"'[2]7-07-00'!$A$17" +"'[2]7-07-00'!$B$17" +"[1]!AKAM.O" +"'[2]7-07-00'!$G$17" +"'[2]7-07-00'!$J$17" +"'[2]7-07-00'!$A$19" +"'[2]7-07-00'!$B$19" +"[1]!ISLD.O" +"'[2]7-07-00'!$G$19" +"'[2]7-07-00'!$J$19" +"'[2]7-07-00'!$A$22" +"'[2]7-07-00'!$B$22" +"[1]!INAP.O" +"'[2]7-07-00'!$G$22" +"'[2]7-07-00'!$J$22" +"'[2]7-07-00'!$A$33" +"'[2]7-07-00'!$B$33" +"[1]!WCG" +"'[2]7-07-00'!$J$33" +"'[2]7-07-00'!$B$34" +"[1]!LVLT.O" +"'[2]7-07-00'!$J$34" +"[1]!GX" +"'[2]7-07-00'!$J$35" +"'[2]7-07-00'!$A$36" +"'[2]7-07-00'!$B$36" +"[1]!Q" +"'[2]7-07-00'!$J$36" +"AVERAGE(AH36:AH42)" +"AT34" +"+AV5" +"[1]!NPW" +"[1]!SOE" +"[1]!NRG" +"AVERAGE(AH49:AH51)" +"AVERAGE(S71:S86)" +"AVERAGE(X71:X87)" +"[1]!'EOT,LAST,1'" +"[1]!'EOT,DIVIDEND,1'" +"+G10/E10" +"(+I10-E$28)*10000" +"(I10*AA10)+((I10*(1-AA10))*(1-0.3))" +"+G10/Z10" +"(AF10+$E10-AG10)/AG10" +"(AJ10+E10-AK10)/AK10" +"G58" +"I58" +"0.475*3" +"0.475*4" +"0.475+0.475+0.475+0.475" +"[1]!'NBP,LAST,1'" +"[1]!'NBP,DIVIDEND,1'" +"S58" +"U58" +"0.7+0.7625+0.7625" +"0.65*3+0.7" +"0.61*4" +"0.575+0.575+0.575+0.575" +"[1]!'APU,LAST,1'" +"[1]!'APU,DIVIDEND,1'" +"+G13/Y13" +"0.55*3" +"0.55*4" +"0.55+0.55+0.55+0.55" +"[1]!'BPL,LAST,1'" +"[1]!'BPL,DIVIDEND,1'" +"(0.6*2)+0.625" +"0.6*4" +"0.525+0.55*3" +"0.525+0.525+0.525+0.525" +"57.9375/2" +"[1]!'EPN,LAST,1'" +"[1]!'EPN,DIVIDEND,1'" +"0.55+(0.575*2)" +"0.525+0.5375*2+0.55" +"0.525*4" +"0.5+0.525+0.525+0.525" +"[1]!'EPD,LAST,1'" +"[1]!'EPD,DIVIDEND,1'" +"(0.55*2)+0.5875" +"0.525+0.525+0.5+0.5" +"0.45+0.45+0.45+0.45" +"[1]!'FGP,LAST,1'" +"[1]!'FGP,DIVIDEND,1'" +"0.5*3" +"0.5+0.5+0.5+0.5" +"0.5*4" +"[1]!'GEL,LAST,1'" +"[1]!'GEL,DIVIDEND,1'" +"0.2*3" +"0.5*4+0.28" +"[1]!'KPP,LAST,1'" +"[1]!'KPP,DIVIDEND,1'" +"0.7*2" +"0.7*4" +"0.65*2+0.7*2" +"0.65+0.65+0.65+0.65" +"[1]!'KMP,LAST,1'" +"[1]!'KMP,DIVIDEND,1'" +"0.95+(1.05*2)" +"0.725+0.775+0.85*2" +"0.65+0.7*2+0.725" +"0.5625+0.5625+0.63+0.63" +"[1]!'EEP,LAST,1'" +"[1]!'EEP,DIVIDEND,1'" +"0.875*3" +"0.875*4" +"0.78+0.86+0.86+0.86" +"[1]!'PAA,LAST,1'" +"[1]!'PAA,DIVIDEND,1'" +"0.4625+0.475+0.5" +"0.45*2+0.4625*2" +"0.193+0.45+0.463+0.48125" +"[1]!'TCLPZ.O,LAST,1'" +"[1]!'TCLPZ.O,DIVIDEND,1'" +"(0.475*2)+0.5" +"0.45*4" +"0.168+0.45" +"[1]!'TPP,LAST,1'" +"[1]!'TPP,DIVIDEND,1'" +"0.525*3" +"0.475+0.5+0.5+0.525" +"0.45*2+0.475*2" +"(0.85+0.85+0.9)/2+0.45" +"52.6875/2" +"AVERAGEA(I13:I24)" +"PV(AK28/2,60,-$AK$28*100/2,-100,0)" +"+AM28*100" +"PV(AM28/2,60,-$AM$28*100/2,-100,0)" +"[1]!'US30YT=GBAN,RT YIELD 1,1'/100" +"(E28*AA28)+((E28*(1-AA28))*(1-0.3))" +"(AF27+$E27-AG27)/AG27" +"(AJ27+E27-AK27)/AK27" +"[1]!'UDL,LAST,1'" +"[1]!'UDL,DIVIDEND,1'" +"[1]!'WEG,LAST,1'" +"[1]!'WEG,DIVIDEND,1'" +"0.292+0.5625" +"+ENRON!AS1" +"ENRON!Z7" +"ENRON!AM7" +"ENRON!Z9" +"ENRON!AM9" +"ENRON!Z25" +"ENRON!AM25" +"[1]!'ENE,LAST,1'" +"E7/G7" +"E7/K7" +"+S57" +"E7/S7" +"(S7-K7)/K7" +"X57" +"E7/X7" +"(AE7-X7)/X7" +"E7/AE7" +"(X7-S7)/S7" +"((+AX7+E7-AY7)/AY7)" +"((+AZ7+E7-BA7)/BA7)" +"((+BB7+E7-BC7)/BC7)" +"AU7/E7" +"[1]!'ENE,DIVIDEND,1'" +"0.125*3" +"[1]!'.SPX,LAST,1'" +"AS9*E9" +"[1]!'.IXIC,LAST,1'" +"[1]!'ILA,LAST,1'" +"[1]!'ILA,DIVIDEND,1'" +"[1]!'AES,LAST,1'" +"[1]!'AES,DIVIDEND,1'" +"[1]!'CPN,LAST,1'" +"[1]!'CPN,DIVIDEND,1'" +"[1]!'DUK,LAST,1'" +"[1]!'DUK,DIVIDEND,1'" +"0.275*3" +"[1]!'DYN,LAST,1'" +"[1]!'DYN,DIVIDEND,1'" +"0.075*3" +"[1]!'EPG,LAST,1'" +"[1]!'EPG,DIVIDEND,1'" +"0.2125*3" +"[1]!'KMI,LAST,1'" +"[1]!'KMI,DIVIDEND,1'" +"0.05*3" +"[1]!'MIR,LAST,1'" +"[1]!'MIR,DIVIDEND,1'" +"[1]!'NRG,LAST,1'" +"[1]!'NRG,DIVIDEND,1'" +"[1]!'RRI,LAST,1'" +"[1]!'RRI,DIVIDEND,1'" +"[1]!'WMB,LAST,1'" +"[1]!'WMB,DIVIDEND,1'" +"(0.15*2)+0.18" +"AVERAGE(I14:I23)" +"AVERAGE(Z13:Z23)" +"AVERAGE(X37:X55)" +"MAX(X37:X54)" +"MAX(AE37:AE55)" +"MIN(X37:X55)" +"M38/AS38" +"AVERAGE(S37:S54)" +"AVERAGE(X37:X55)" +"[1]!'EOT,LAST,1'" +"[1]!'EOT,DIVIDEND,1'" +"+G10/E10" +"(+I10-E$30)*10000" +"(I10*AA10)+((I10*(1-AA10))*(1-0.3))" +"+G10/Z10" +"(AF10+$E10-AG10)/AG10" +"(AJ10+E10-AK10)/AK10" +"G58" +"I58" +"0.475*3" +"0.475*4" +"0.475+0.475+0.475+0.475" +"[1]!'NBP,LAST,1'" +"[1]!'NBP,DIVIDEND,1'" +"S58" +"U58" +"0.7+0.7625+0.7625" +"0.65*3+0.7" +"0.61*3+0.65" +"0.575+0.575+0.575+0.575" +"[1]!'APU,LAST,1'" +"[1]!'APU,DIVIDEND,1'" +"+G13/Y13" +"0.55*3" +"0.55*4" +"0.55+0.55+0.55+0.55" +"[1]!'BPL,LAST,1'" +"[1]!'BPL,DIVIDEND,1'" +"(0.6*2)+0.625" +"0.6*4" +"0.525+0.55*3" +"0.525+0.525+0.525+0.525" +"57.9375/2" +"[1]!'EPN,LAST,1'" +"[1]!'EPN,DIVIDEND,1'" +"0.55+(0.575*2)" +"0.525+0.5375*2+0.55" +"0.525*4" +"0.5+0.525+0.525+0.525" +"[1]!'EPD,LAST,1'" +"[1]!'EPD,DIVIDEND,1'" +"(0.55*2)+0.5875" +"0.525+0.525+0.5+0.5" +"0.45+0.45+0.45+0.45" +"[1]!'FGP,LAST,1'" +"[1]!'FGP,DIVIDEND,1'" +"0.5*3" +"0.5+0.5+0.5+0.5" +"0.5*4" +"[1]!'GEL,LAST,1'" +"[1]!'GEL,DIVIDEND,1'" +"0.2*3" +"0.5*4+0.28" +"[1]!'KPP,LAST,1'" +"[1]!'KPP,DIVIDEND,1'" +"0.7*2" +"0.7*4" +"0.65*2+0.7*2" +"0.65+0.65+0.65+0.65" +"[1]!'KMP,LAST,1'" +"[1]!'KMP,DIVIDEND,1'" +"0.95+(1.05*2)" +"0.725+0.775+0.85*2" +"0.65+0.7*2+0.725" +"0.5625+0.5625+0.63+0.63" +"[1]!'EEP,LAST,1'" +"[1]!'EEP,DIVIDEND,1'" +"0.875*3" +"0.875*4" +"0.78+0.86+0.86+0.86" +"[1]!'PAA,LAST,1'" +"[1]!'PAA,DIVIDEND,1'" +"0.4625+0.475+0.5" +"0.45*2+0.4625*2" +"0.193+0.45+0.463+0.48125" +"[1]!'TCLPZ.O,LAST,1'" +"[1]!'TCLPZ.O,DIVIDEND,1'" +"(0.475*2)+0.5" +"0.45*4" +"0.168+0.45" +"[1]!'TPP,LAST,1'" +"[1]!'TPP,DIVIDEND,1'" +"0.525*3" +"0.475+0.5+0.5+0.525" +"0.45*2+0.475*2" +"(0.85+0.85+0.9)/2+0.45" +"52.6875/2" +"[1]!'UDL,LAST,1'" +"[1]!'UDL,DIVIDEND,1'" +"[1]!'WEG,LAST,1'" +"[1]!'WEG,DIVIDEND,1'" +"0.292+0.5625" +"AVERAGEA(I13:I26)" +"AVERAGEA(M13:M24)" +"PV(AK30/2,60,-$AK$30*100/2,-100,0)" +"+AM30*100" +"PV(AM30/2,60,-$AM$30*100/2,-100,0)" +"(E30*AA30)+((E30*(1-AA30))*(1-0.3))" +"(AF29+$E29-AG29)/AG29" +"(AJ29+E29-AK29)/AK29" +"AVERAGEA(G45:G56)" +"+ENRON!AS1" +"ENRON!AG7" +"ENRON!AM7" +"ENRON!AG9" +"ENRON!AM9" +"ENRON!Z10" +"ENRON!AG25" +"ENRON!AM25" +"[1]!'ENE,LAST,1'" +"E7/G7" +"E7/K7" +"+S57" +"E7/S7" +"(S7-K7)/K7" +"X57" +"E7/X7" +"(AE7-X7)/X7" +"E7/AE7" +"(X7-S7)/S7" +"((+AX7+E7-AY7)/AY7)" +"((+AZ7+E7-BA7)/BA7)" +"((+BB7+E7-BC7)/BC7)" +"AU7/E7" +"[1]!'ENE,DIVIDEND,1'" +"0.125*3" +"[1]!'.SPX,LAST,1'" +"AS9*E9" +"4.171+0.461" +"11.786+0.461" +"[1]!'.IXIC,LAST,1'" +"[1]!'ILA,LAST,1'" +"[1]!'ILA,DIVIDEND,1'" +"[1]!'AES,LAST,1'" +"[1]!'AES,DIVIDEND,1'" +"[1]!'CPN,LAST,1'" +"[1]!'CPN,DIVIDEND,1'" +"[1]!'DUK,LAST,1'" +"[1]!'DUK,DIVIDEND,1'" +"0.275*3" +"[1]!'DYN,LAST,1'" +"[1]!'DYN,DIVIDEND,1'" +"0.075*3" +"[1]!'EPG,LAST,1'" +"[1]!'EPG,DIVIDEND,1'" +"0.2125*3" +"[1]!'KMI,LAST,1'" +"[1]!'KMI,DIVIDEND,1'" +"0.05*3" +"[1]!'MIR,LAST,1'" +"[1]!'MIR,DIVIDEND,1'" +"[1]!'NRG,LAST,1'" +"[1]!'NRG,DIVIDEND,1'" +"[1]!'RRI,LAST,1'" +"[1]!'RRI,DIVIDEND,1'" +"[1]!'WMB,LAST,1'" +"[1]!'WMB,DIVIDEND,1'" +"(0.15*2)+0.18" +"AVERAGE(I14:I23)" +"AVERAGE(Z13:Z23)" +"AVERAGE(X37:X55)" +"MAX(X37:X54)" +"MAX(AE37:AE55)" +"MIN(X37:X55)" +"M38/AS38" +"AVERAGE(S37:S54)" +"AVERAGE(X37:X55)" +"'[1]By Group'!$U$19" +"I14/G14-1" +"'[1]By Group'!$U$41" +"339" +"'[1]By Group'!$U$52" +"'[1]By Group'!$U$84" +"'[1]By Group'!$U$102" +"'[1]By Group'!$U$133" +"4898-3857" +"'[1]By Group'!$U$149" +"2495-H24" +"SUM(G13:G26)" +"H36-26" +"44.862+3928-3589" +"SUM(G31:G40)" +"63723/1000" +"40228/1000" +"265247/1000" +"225717/1000" +"562718/1000" +"557775/1000" +"69867/1000" +"143169/1000" +"273695/1000" +"1205603/1000" +"1089003/1000" +"708918/1000" +"739709/1000" +"449146/1000" +"8956+1148" +"(1772.097+910.346+578.925+3591.934+795.407+813.618+493.633)+1148.126-1000" +"18+126+797" +"13314-H60-H61-H63-H64" +"147+913" +"7500*0.25" +"SUM(G59:G69)" +"G70+G57+G41+G27+G29" +"SUM(E78:E81)" +"+E86-E85" +"[1]!'EOT,LAST,1'" +"[1]!'EOT,DIVIDEND,1'" +"+G10/E10" +"(+I10-E$30)*10000" +"(I10*AA10)+((I10*(1-AA10))*(1-0.3))" +"+G10/Z10" +"(AF10+$E10-AG10)/AG10" +"(AJ10+E10-AK10)/AK10" +"G58" +"I58" +"0.475*3" +"0.475*4" +"0.475+0.475+0.475+0.475" +"[1]!'NBP,LAST,1'" +"[1]!'NBP,DIVIDEND,1'" +"S58" +"U58" +"0.7+0.7625+0.7625" +"0.65*3+0.7" +"0.61*3+0.65" +"0.575+0.575+0.575+0.575" +"[1]!'APU,LAST,1'" +"[1]!'APU,DIVIDEND,1'" +"+G13/Y13" +"0.55*3" +"0.55*4" +"0.55+0.55+0.55+0.55" +"[1]!'BPL,LAST,1'" +"[1]!'BPL,DIVIDEND,1'" +"(0.6*2)+0.625" +"0.6*4" +"0.525+0.55*3" +"0.525+0.525+0.525+0.525" +"57.9375/2" +"[1]!'EPN,LAST,1'" +"[1]!'EPN,DIVIDEND,1'" +"0.55+(0.575*2)" +"0.525+0.5375*2+0.55" +"0.525*4" +"0.5+0.525+0.525+0.525" +"[1]!'EPD,LAST,1'" +"[1]!'EPD,DIVIDEND,1'" +"(0.55*2)+0.5875" +"0.525+0.525+0.5+0.5" +"0.45+0.45+0.45+0.45" +"[1]!'FGP,LAST,1'" +"[1]!'FGP,DIVIDEND,1'" +"0.5*3" +"0.5+0.5+0.5+0.5" +"0.5*4" +"[1]!'GEL,LAST,1'" +"[1]!'GEL,DIVIDEND,1'" +"0.2*3" +"0.5*4+0.28" +"[1]!'KPP,LAST,1'" +"[1]!'KPP,DIVIDEND,1'" +"0.7*2" +"0.7*4" +"0.65*2+0.7*2" +"0.65+0.65+0.65+0.65" +"[1]!'KMP,LAST,1'" +"[1]!'KMP,DIVIDEND,1'" +"0.95+(1.05*2)" +"0.725+0.775+0.85*2" +"0.65+0.7*2+0.725" +"0.5625+0.5625+0.63+0.63" +"[1]!'EEP,LAST,1'" +"[1]!'EEP,DIVIDEND,1'" +"0.875*3" +"0.875*4" +"0.78+0.86+0.86+0.86" +"[1]!'PAA,LAST,1'" +"[1]!'PAA,DIVIDEND,1'" +"0.4625+0.475+0.5" +"0.45*2+0.4625*2" +"0.193+0.45+0.463+0.48125" +"[1]!'TCLPZ.O,LAST,1'" +"[1]!'TCLPZ.O,DIVIDEND,1'" +"(0.475*2)+0.5" +"0.45*4" +"0.168+0.45" +"[1]!'TPP,LAST,1'" +"[1]!'TPP,DIVIDEND,1'" +"0.525*3" +"0.475+0.5+0.5+0.525" +"0.45*2+0.475*2" +"(0.85+0.85+0.9)/2+0.45" +"52.6875/2" +"[1]!'UDL,LAST,1'" +"[1]!'UDL,DIVIDEND,1'" +"[1]!'WEG,LAST,1'" +"[1]!'WEG,DIVIDEND,1'" +"0.292+0.5625" +"AVERAGEA(I13:I26)" +"AVERAGEA(M13:M24)" +"PV(AK30/2,60,-$AK$30*100/2,-100,0)" +"+AM30*100" +"PV(AM30/2,60,-$AM$30*100/2,-100,0)" +"(E30*AA30)+((E30*(1-AA30))*(1-0.3))" +"(AF29+$E29-AG29)/AG29" +"(AJ29+E29-AK29)/AK29" +"AVERAGEA(G45:G56)" +"AVERAGEA(S45:S57)" +"+ENRON!AS1" +"ENRON!AG7" +"ENRON!AM7" +"ENRON!AG9" +"ENRON!AM9" +"ENRON!Z10" +"ENRON!AG25" +"ENRON!AM25" +"[1]!'ENE,LAST,1'" +"E7/G7" +"E7/K7" +"+S58" +"E7/S7" +"(S7-K7)/K7" +"X58" +"E7/X7" +"(AE7-X7)/X7" +"E7/AE7" +"(X7-S7)/S7" +"((+AX7+E7-AY7)/AY7)" +"((+AZ7+E7-BA7)/BA7)" +"((+BB7+E7-BC7)/BC7)" +"AU7/E7" +"[1]!'ENE,DIVIDEND,1'" +"0.125*3" +"[1]!'.SPX,LAST,1'" +"AS9*E9" +"0.648+0.103" +"12.434+0.103" +"[1]!'.IXIC,LAST,1'" +"0.1+0.018" +"4.849+0.018" +"[1]!'ILA,LAST,1'" +"[1]!'ILA,DIVIDEND,1'" +"[1]!'AES,LAST,1'" +"[1]!'AES,DIVIDEND,1'" +"[1]!'CPN,LAST,1'" +"[1]!'CPN,DIVIDEND,1'" +"[1]!'DUK,LAST,1'" +"[1]!'DUK,DIVIDEND,1'" +"0.275*3" +"[1]!'DYN,LAST,1'" +"[1]!'DYN,DIVIDEND,1'" +"0.075*3" +"[1]!'EPG,LAST,1'" +"[1]!'EPG,DIVIDEND,1'" +"0.2125*3" +"[1]!'KMI,LAST,1'" +"[1]!'KMI,DIVIDEND,1'" +"0.05*3" +"[1]!'MIR,LAST,1'" +"[1]!'MIR,DIVIDEND,1'" +"[1]!'NRG,LAST,1'" +"[1]!'NRG,DIVIDEND,1'" +"[1]!'RRI,LAST,1'" +"[1]!'RRI,DIVIDEND,1'" +"[1]!'WMB,LAST,1'" +"[1]!'WMB,DIVIDEND,1'" +"(0.15*2)+0.18" +"AVERAGE(I14:I23)" +"AVERAGE(Z13:Z23)" +"AVERAGE(X37:X56)" +"MAX(X37:X55)" +"MAX(AE37:AE56)" +"MIN(X37:X56)" +"M39/AS38" +"M38/AS40" +"M44/AS44" +"AVERAGE(S37:S55)" +"AVERAGE(X37:X56)" +"[1]!'EOT,LAST,1'" +"[1]!'EOT,DIVIDEND,1'" +"+G10/E10" +"(+I10-E$30)*10000" +"(I10*AA10)+((I10*(1-AA10))*(1-0.3))" +"+G10/Z10" +"(AF10+$E10-AG10)/AG10" +"(AJ10+E10-AK10)/AK10" +"G58" +"I58" +"0.475*3" +"0.475*4" +"0.475+0.475+0.475+0.475" +"[1]!'NBP,LAST,1'" +"[1]!'NBP,DIVIDEND,1'" +"S58" +"U58" +"0.7+0.7625+0.7625" +"0.65*3+0.7" +"0.61*3+0.65" +"0.575+0.575+0.575+0.575" +"[1]!'APU,LAST,1'" +"[1]!'APU,DIVIDEND,1'" +"+G13/Y13" +"0.55*3" +"0.55*4" +"0.55+0.55+0.55+0.55" +"[1]!'BPL,LAST,1'" +"[1]!'BPL,DIVIDEND,1'" +"(0.6*2)+0.625" +"0.6*4" +"0.525+0.55*3" +"0.525+0.525+0.525+0.525" +"57.9375/2" +"[1]!'EPN,LAST,1'" +"[1]!'EPN,DIVIDEND,1'" +"0.55+(0.575*2)" +"0.525+0.5375*2+0.55" +"0.525*4" +"0.5+0.525+0.525+0.525" +"[1]!'EPD,LAST,1'" +"[1]!'EPD,DIVIDEND,1'" +"(0.55*2)+0.5875" +"0.525+0.525+0.5+0.5" +"0.45+0.45+0.45+0.45" +"[1]!'FGP,LAST,1'" +"[1]!'FGP,DIVIDEND,1'" +"0.5*3" +"0.5+0.5+0.5+0.5" +"0.5*4" +"[1]!'GEL,LAST,1'" +"[1]!'GEL,DIVIDEND,1'" +"0.2*3" +"0.5*4+0.28" +"[1]!'KPP,LAST,1'" +"[1]!'KPP,DIVIDEND,1'" +"0.7*2" +"0.7*4" +"0.65*2+0.7*2" +"0.65+0.65+0.65+0.65" +"[1]!'KMP,LAST,1'" +"[1]!'KMP,DIVIDEND,1'" +"0.95+(1.05*2)" +"0.725+0.775+0.85*2" +"0.65+0.7*2+0.725" +"0.5625+0.5625+0.63+0.63" +"[1]!'EEP,LAST,1'" +"[1]!'EEP,DIVIDEND,1'" +"0.875*3" +"0.875*4" +"0.78+0.86+0.86+0.86" +"[1]!'PAA,LAST,1'" +"[1]!'PAA,DIVIDEND,1'" +"0.4625+0.475+0.5" +"0.45*2+0.4625*2" +"0.193+0.45+0.463+0.48125" +"[1]!'TCLPZ.O,LAST,1'" +"[1]!'TCLPZ.O,DIVIDEND,1'" +"(0.475*2)+0.5" +"0.45*4" +"0.168+0.45" +"[1]!'TPP,LAST,1'" +"[1]!'TPP,DIVIDEND,1'" +"0.525*3" +"0.475+0.5+0.5+0.525" +"0.45*2+0.475*2" +"(0.85+0.85+0.9)/2+0.45" +"52.6875/2" +"[1]!'UDL,LAST,1'" +"[1]!'UDL,DIVIDEND,1'" +"[1]!'WEG,LAST,1'" +"[1]!'WEG,DIVIDEND,1'" +"0.292+0.5625" +"AVERAGEA(I13:I26)" +"AVERAGEA(M13:M24)" +"PV(AK30/2,60,-$AK$30*100/2,-100,0)" +"+AM30*100" +"PV(AM30/2,60,-$AM$30*100/2,-100,0)" +"(E30*AA30)+((E30*(1-AA30))*(1-0.3))" +"(AF29+$E29-AG29)/AG29" +"(AJ29+E29-AK29)/AK29" +"AVERAGEA(G45:G56)" +"AVERAGEA(S45:S57)" +"+ENRON!AS1" +"ENRON!AG7" +"ENRON!AM7" +"ENRON!AG9" +"ENRON!AM9" +"ENRON!Z10" +"ENRON!AG25" +"ENRON!AM25" +"[1]!'ENE,LAST,1'" +"E7/G7" +"E7/K7" +"+S58" +"E7/S7" +"(S7-K7)/K7" +"X58" +"E7/X7" +"(AE7-X7)/X7" +"E7/AE7" +"(X7-S7)/S7" +"((+AX7+E7-AY7)/AY7)" +"((+AZ7+E7-BA7)/BA7)" +"((+BB7+E7-BC7)/BC7)" +"AU7/E7" +"[1]!'ENE,DIVIDEND,1'" +"0.125*3" +"[1]!'.SPX,LAST,1'" +"AS9*E9" +"0.648+0.103+0.017" +"12.434+0.103+0.017" +"[1]!'.IXIC,LAST,1'" +"0.1+0.018+0.07" +"[1]!'ILA,LAST,1'" +"[1]!'ILA,DIVIDEND,1'" +"[1]!'AES,LAST,1'" +"[1]!'AES,DIVIDEND,1'" +"[1]!'CPN,LAST,1'" +"[1]!'CPN,DIVIDEND,1'" +"[1]!'DUK,LAST,1'" +"[1]!'DUK,DIVIDEND,1'" +"0.275*3" +"[1]!'DYN,LAST,1'" +"[1]!'DYN,DIVIDEND,1'" +"0.075*3" +"[1]!'EPG,LAST,1'" +"[1]!'EPG,DIVIDEND,1'" +"0.2125*3" +"[1]!'KMI,LAST,1'" +"[1]!'KMI,DIVIDEND,1'" +"0.05*3" +"[1]!'MIR,LAST,1'" +"[1]!'MIR,DIVIDEND,1'" +"[1]!'NRG,LAST,1'" +"[1]!'NRG,DIVIDEND,1'" +"[1]!'RRI,LAST,1'" +"[1]!'RRI,DIVIDEND,1'" +"[1]!'WMB,LAST,1'" +"[1]!'WMB,DIVIDEND,1'" +"(0.15*2)+0.18" +"AVERAGE(I14:I23)" +"AVERAGE(Z13:Z23)" +"AVERAGE(X37:X56)" +"MAX(X37:X55)" +"MAX(AE37:AE56)" +"MIN(X37:X56)" +"M39/AS38" +"M38/AS40" +"M44/AS44" +"AVERAGE(S37:S55)" +"AVERAGE(X37:X56)" +"[1]!'EOT,LAST,1'" +"[1]!'EOT,DIVIDEND,1'" +"+G10/E10" +"(+I10-E$30)*10000" +"(I10*AA10)+((I10*(1-AA10))*(1-0.3))" +"+G10/Z10" +"(AF10+$E10-AG10)/AG10" +"(AJ10+E10-AK10)/AK10" +"G56" +"I56" +"0.475*4" +"0.475+0.475+0.475+0.475" +"[1]!'NBP,LAST,1'" +"[1]!'NBP,DIVIDEND,1'" +"S56" +"U56" +"0.7+(0.7625*3)" +"0.65*3+0.7" +"0.61*3+0.65" +"0.575+0.575+0.575+0.575" +"[1]!'APU,LAST,1'" +"[1]!'APU,DIVIDEND,1'" +"+G13/Y13" +"0.55*4" +"0.55+0.55+0.55+0.55" +"[1]!'BPL,LAST,1'" +"[1]!'BPL,DIVIDEND,1'" +"(0.6*2)+(0.625*2)" +"0.6*4" +"0.525+0.55*3" +"0.525+0.525+0.525+0.525" +"57.9375/2" +"[1]!'EEP,LAST,1'" +"[1]!'EEP,DIVIDEND,1'" +"0.875*4" +"0.78+0.86+0.86+0.86" +"[1]!'EPD,LAST,1'" +"[1]!'EPD,DIVIDEND,1'" +"(0.55*2)+0.5875+0.6275" +"0.525+0.525+0.5+0.5" +"0.45+0.45+0.45+0.45" +"[1]!'EPN,LAST,1'" +"[1]!'EPN,DIVIDEND,1'" +"0.55+(0.575*2)+0.6125" +"0.525+0.5375*2+0.55" +"0.525*4" +"0.5+0.525+0.525+0.525" +"[1]!'FGP,LAST,1'" +"[1]!'FGP,DIVIDEND,1'" +"0.5*3" +"0.5+0.5+0.5+0.5" +"0.5*4" +"[1]!'GEL,LAST,1'" +"[1]!'GEL,DIVIDEND,1'" +"0.2*4" +"0.5*4+0.28" +"[1]!'KPP,LAST,1'" +"[1]!'KPP,DIVIDEND,1'" +"(0.7*2)+0.75" +"0.7*4" +"0.65*2+0.7*2" +"0.65+0.65+0.65+0.65" +"[1]!'KMP,LAST,1'" +"[1]!'KMP,DIVIDEND,1'" +"0.475+(0.525*2)+0.55" +"0.725+0.775+0.85*2" +"0.65+0.7*2+0.725" +"0.5625+0.5625+0.63+0.63" +"[1]!'PAA,LAST,1'" +"[1]!'PAA,DIVIDEND,1'" +"0.4625+0.475+0.5+0.5125" +"0.45*2+0.4625*2" +"0.193+0.45+0.463+0.48125" +"[1]!'TCLPZ.O,LAST,1'" +"[1]!'TCLPZ.O,DIVIDEND,1'" +"(0.475*2)+(0.5*2)" +"0.45*4" +"0.168+0.45" +"[1]!'TPP,LAST,1'" +"[1]!'TPP,DIVIDEND,1'" +"(0.525*3)+0.575" +"0.475+0.5+0.5+0.525" +"0.45*2+0.475*2" +"(0.85+0.85+0.9)/2+0.45" +"52.6875/2" +"[1]!'UDL,LAST,1'" +"[1]!'UDL,DIVIDEND,1'" +"0.5011+0.6" +"[1]!'WEG,LAST,1'" +"[1]!'WEG,DIVIDEND,1'" +"0.292+0.5625+0.5775" +"AVERAGEA(I13:I26)" +"AVERAGEA(M13:M24)" +"PV(AK30/2,60,-$AK$30*100/2,-100,0)" +"+AM30*100" +"PV(AM30/2,60,-$AM$30*100/2,-100,0)" +"(E30*AA30)+((E30*(1-AA30))*(1-0.3))" +"(AF29+$E29-AG29)/AG29" +"(AJ29+E29-AK29)/AK29" +"AVERAGEA(G45:G55)" +"+ENRON!AS1" +"ENRON!AG7" +"ENRON!AM7" +"ENRON!AG9" +"ENRON!AM9" +"ENRON!Z10" +"ENRON!AG25" +"ENRON!AM25" +"[1]!'ENE,LAST,1'" +"E7/G7" +"E7/K7" +"+S57" +"E7/S7" +"(S7-K7)/K7" +"X57" +"E7/X7" +"(AE7-X7)/X7" +"E7/AE7" +"(X7-S7)/S7" +"((+AX7+E7-AY7)/AY7)" +"((+AZ7+E7-BA7)/BA7)" +"((+BB7+E7-BC7)/BC7)" +"AU7/E7" +"[1]!'ENE,DIVIDEND,1'" +"0.125*3" +"[1]!'.SPX,LAST,1'" +"AS9*E9" +"[1]!'.IXIC,LAST,1'" +"[1]!'ILA,LAST,1'" +"[1]!'ILA,DIVIDEND,1'" +"[1]!'AES,LAST,1'" +"[1]!'AES,DIVIDEND,1'" +"[1]!'CPN,LAST,1'" +"[1]!'CPN,DIVIDEND,1'" +"[1]!'DUK,LAST,1'" +"[1]!'DUK,DIVIDEND,1'" +"0.275*3" +"[1]!'DYN,LAST,1'" +"[1]!'DYN,DIVIDEND,1'" +"0.075*3" +"[1]!'EPG,LAST,1'" +"[1]!'EPG,DIVIDEND,1'" +"0.2125*3" +"[1]!'KMI,LAST,1'" +"[1]!'KMI,DIVIDEND,1'" +"0.05*4" +"[1]!'MIR,LAST,1'" +"[1]!'MIR,DIVIDEND,1'" +"[1]!'NRG,LAST,1'" +"[1]!'NRG,DIVIDEND,1'" +"[1]!'RRI,LAST,1'" +"[1]!'RRI,DIVIDEND,1'" +"[1]!'WMB,LAST,1'" +"[1]!'WMB,DIVIDEND,1'" +"(0.15*2)+0.18" +"AVERAGE(I14:I23)" +"AVERAGE(Z13:Z23)" +"AVERAGE(X37:X55)" +"MAX(X37:X54)" +"MAX(AE37:AE55)" +"MIN(X37:X55)" +"AVERAGE(S37:S54)" +"AVERAGE(X37:X55)" +"SUM(B4:C4)" +"SUM(E1:E34)" +"+ENRON!AS1" +"ENRON!Z7" +"ENRON!AM7" +"ENRON!Z9" +"ENRON!AM9" +"ENRON!Z24" +"ENRON!AM24" +"ENRON!AM44" +"[1]!ENE" +"E7/G7" +"E7/K7" +"+S88" +"E7/S7" +"(S7-K7)/K7" +"E7/X7" +"(X7-AS69)/AS69" +"E7/AE7" +"(X7-S7)/S7" +"((+AX7+E7-AY7)/AY7)" +"((+AZ7+E7-BA7)/BA7)" +"((+BB7+E7-BC7)/BC7)" +"AU7/E7" +"[1]!'.SPX'" +"+(+X9-AS71)/AS71" +"AS9*E9" +"[1]!'.IXIC'" +"[1]!ILA" +"[1]!AES" +"+(+X14-AS75)/AS75" +"[1]!'AES,DIVIDEND'" +"[1]!DUK" +"[1]!'DUK,DIVIDEND'" +"0.275*2" +"[1]!DYN" +"[1]!'DYN,DIVIDEND'" +"[1]!EPG" +"[1]!'EPG,DIVIDEND'" +"[1]!KMI" +"[1]!'KMI,DIVIDEND'" +"0.05+0.05" +"[1]!MIR" +"+(+X19-AS83)/AS83" +"[1]!NRG" +"[1]!RRI" +"[1]!WMB" +"+(+X22-AS85)/AS85" +"[1]!'WMB,DIVIDEND'" +"AVERAGE(I14:I22)" +"AVERAGE(X68:X85)" +"MAX(X68:X85)" +"MIN(X68:X85)" +"Last_Week" +"+BA5" +"+BC6" +"'[2]7-07-00'!$A$17" +"'[2]7-07-00'!$B$17" +"[1]!AKAM.O" +"+(E36*AI36)/X36" +"+(E36*AI36)/AE36" +"'[2]7-07-00'!$A$19" +"'[2]7-07-00'!$B$19" +"[1]!ISLD.O" +"'[2]7-07-00'!$A$22" +"'[2]7-07-00'!$B$22" +"[1]!INAP.O" +"'[2]7-07-00'!$A$33" +"'[2]7-07-00'!$B$33" +"[1]!WCG" +"'[2]7-07-00'!$B$34" +"[1]!LVLT.O" +"[1]!GX" +"'[2]7-07-00'!$A$36" +"'[2]7-07-00'!$B$36" +"[1]!Q" +"AVERAGE(AM36:AM42)" +"+BA5" +"[1]!NPW" +"M69/AS69" +"AVERAGE(AU75:AU85)" +"AVERAGE(S68:S85)" +"AVERAGE(X68:X86)" +"[1]!NBP" +"[1]!'NBP,DIVIDEND'" +"+G10/E10" +"(+I10-E$27)*10000" +"(I10*AA10)+((I10*(1-AA10))*(1-0.3))" +"+G10/Z10" +"(AF10+$E10-AG10)/AG10" +"ROUND(G57,2)" +"+I57" +"0.7+0.763" +"0.65*3+0.7" +"0.61*4" +"0.575+0.575+0.575+0.575" +"[1]!EOT" +"[1]!'EOT,DIVIDEND'" +"(AJ11+E11-AK11)/AK11" +"0.475*2" +"0.475*4" +"0.475+0.475+0.475+0.475" +"[1]!APU" +"[1]!'APU,DIVIDEND'" +"+G13/Y13" +"0.55*2" +"0.55*4" +"0.55+0.55+0.55+0.55" +"[1]!BPL" +"[1]!'BPL,DIVIDEND'" +"0.6*2" +"0.6*4" +"0.525+0.55*3" +"0.525+0.525+0.525+0.525" +"57.9375/2" +"[1]!EPN" +"[1]!'EPN,DIVIDEND'" +"0.55+0.575" +"0.525+0.5375*2+0.55" +"0.525*4" +"0.5+0.525+0.525+0.525" +"[1]!FGP" +"[1]!'FGP,DIVIDEND'" +"0.5+0.5+0.5+0.5" +"0.5*4" +"[1]!GEL.A" +"[1]!'GEL.A,DIVIDEND'" +"0.2*2" +"0.5*4+0.28" +"[1]!KPP" +"[1]!'KPP,DIVIDEND'" +"0.7*4" +"0.65*2+0.7*2" +"0.65+0.65+0.65+0.65" +"[1]!KMP" +"[1]!'KMP,DIVIDEND'" +"0.95+1.05" +"0.725+0.775+0.85*2" +"0.65+0.7*2+0.725" +"0.5625+0.5625+0.63+0.63" +"[1]!LHP" +"[1]!'LHP,DIVIDEND'" +"0.875*2" +"0.875*4" +"0.78+0.86+0.86+0.86" +"[1]!PAA" +"[1]!'PAA,DIVIDEND'" +"0.463+0.475" +"0.45*2+0.4625*2" +"0.193+0.45+0.463+0.48125" +"[1]!TCLPZ.O" +"[1]!'TCLPZ.O,DIVIDEND'" +"0.45*4" +"0.168+0.45" +"[1]!TPP" +"[1]!'TPP,DIVIDEND'" +"0.525*2" +"0.475+0.5+0.5+0.525" +"0.45*2+0.475*2" +"(0.85+0.85+0.9)/2+0.45" +"52.6875/2" +"AVERAGEA(I13:I23)" +"PV(E27/2,(58-((+VALUE($AG$6+7)-VALUE($AT$27))/(365/2))),-$AK$27*100/2,-100,0)" +"PV(AK27/2,60,-$AK$27*100/2,-100,0)" +"+AM27*100" +"PV(AM27/2,60,-$AM$27*100/2,-100,0)" +"[1]!'US30YT=RR,RT YIELD 1'/100" +"(E27*AA27)+((E27*(1-AA27))*(1-0.3))" +"(AF26+$E26-AG26)/AG26" +"(AJ26+E26-AK26)/AK26" +"[1]!UDL" +"[1]!WEG" +"AVERAGEA(G44:G55)" +"[1]!NBP" +"[1]!'NBP,DIVIDEND'" +"+G10/E10" +"(+I10-E$28)*10000" +"(I10*AA10)+((I10*(1-AA10))*(1-0.3))" +"+G10/Z10" +"(AF10+$E10-AG10)/AG10" +"ROUND(G58,2)" +"+I58" +"0.7+0.763" +"0.65*3+0.7" +"0.61*4" +"0.575+0.575+0.575+0.575" +"[1]!EOT" +"[1]!'EOT,DIVIDEND'" +"(AJ11+E11-AK11)/AK11" +"0.475*2" +"0.475*4" +"0.475+0.475+0.475+0.475" +"[1]!APU" +"[1]!'APU,DIVIDEND'" +"+G13/Y13" +"0.55*2" +"0.55*4" +"0.55+0.55+0.55+0.55" +"[1]!BPL" +"[1]!'BPL,DIVIDEND'" +"0.6*2" +"0.6*4" +"0.525+0.55*3" +"0.525+0.525+0.525+0.525" +"57.9375/2" +"[1]!EPN" +"[1]!'EPN,DIVIDEND'" +"0.55+0.575" +"0.525+0.5375*2+0.55" +"0.525*4" +"0.5+0.525+0.525+0.525" +"0.525+0.525+0.5+0.5" +"0.45+0.45+0.45+0.45" +"[1]!FGP" +"[1]!'FGP,DIVIDEND'" +"0.5*2" +"0.5+0.5+0.5+0.5" +"0.5*4" +"[1]!GEL.A" +"[1]!'GEL.A,DIVIDEND'" +"0.2*2" +"0.5*4+0.28" +"[1]!KPP" +"[1]!'KPP,DIVIDEND'" +"0.7*4" +"0.65*2+0.7*2" +"0.65+0.65+0.65+0.65" +"[1]!KMP" +"[1]!'KMP,DIVIDEND'" +"0.95+1.05" +"0.725+0.775+0.85*2" +"0.65+0.7*2+0.725" +"0.5625+0.5625+0.63+0.63" +"[1]!LHP" +"[1]!'LHP,DIVIDEND'" +"0.875*2" +"0.875*4" +"0.78+0.86+0.86+0.86" +"[1]!PAA" +"[1]!'PAA,DIVIDEND'" +"0.463+0.475" +"0.45*2+0.4625*2" +"0.193+0.45+0.463+0.48125" +"[1]!TCLPZ.O" +"[1]!'TCLPZ.O,DIVIDEND'" +"0.45*4" +"0.168+0.45" +"[1]!TPP" +"[1]!'TPP,DIVIDEND'" +"0.525*2" +"0.475+0.5+0.5+0.525" +"0.45*2+0.475*2" +"(0.85+0.85+0.9)/2+0.45" +"52.6875/2" +"AVERAGEA(I13:I24)" +"PV(E28/2,(58-((+VALUE($AG$6+7)-VALUE($AT$28))/(365/2))),-$AK$28*100/2,-100,0)" +"PV(AK28/2,60,-$AK$28*100/2,-100,0)" +"+AM28*100" +"PV(AM28/2,60,-$AM$28*100/2,-100,0)" +"[1]!'US30YT=RR,RT YIELD 1'/100" +"(E28*AA28)+((E28*(1-AA28))*(1-0.3))" +"(AF27+$E27-AG27)/AG27" +"(AJ27+E27-AK27)/AK27" +"[1]!UDL" +"[1]!WEG" +"+ENRON!AS1" +"ENRON!Z7" +"ENRON!AM7" +"ENRON!Z9" +"ENRON!AM9" +"ENRON!Z24" +"ENRON!AM24" +"ENRON!AM44" +"[1]!ENE" +"E7/G7" +"E7/K7" +"+S88" +"E7/S7" +"(S7-K7)/K7" +"E7/X7" +"(X7-AS69)/AS69" +"E7/AE7" +"(X7-S7)/S7" +"((+AX7+E7-AY7)/AY7)" +"((+AZ7+E7-BA7)/BA7)" +"((+BB7+E7-BC7)/BC7)" +"AU7/E7" +"[1]!'.SPX'" +"+(+X9-AS71)/AS71" +"AS9*E9" +"2.509+0.482" +"6.288+0.482" +"[1]!'.IXIC'" +"0.8+0.134" +"[1]!ILA" +"[1]!AES" +"+(+X14-AS75)/AS75" +"[1]!'AES,DIVIDEND'" +"[1]!DUK" +"[1]!'DUK,DIVIDEND'" +"0.275*2" +"[1]!DYN" +"[1]!'DYN,DIVIDEND'" +"0.075*2" +"[1]!EPG" +"[1]!'EPG,DIVIDEND'" +"0.2125*2" +"[1]!KMI" +"[1]!'KMI,DIVIDEND'" +"0.05*2" +"[1]!MIR" +"+(+X19-AS83)/AS83" +"[1]!NRG" +"[1]!RRI" +"[1]!WMB" +"+(+X22-AS85)/AS85" +"[1]!'WMB,DIVIDEND'" +"AVERAGE(I14:I22)" +"AVERAGE(X68:X85)" +"MAX(X68:X85)" +"MIN(X68:X85)" +"Last_Week" +"+BA5" +"+BC6" +"'[2]7-07-00'!$A$17" +"'[2]7-07-00'!$B$17" +"[1]!AKAM.O" +"+(E36*AI36)/X36" +"+(E36*AI36)/AE36" +"'[2]7-07-00'!$A$19" +"'[2]7-07-00'!$B$19" +"[1]!ISLD.O" +"'[2]7-07-00'!$A$22" +"'[2]7-07-00'!$B$22" +"[1]!INAP.O" +"'[2]7-07-00'!$A$33" +"'[2]7-07-00'!$B$33" +"[1]!WCG" +"'[2]7-07-00'!$B$34" +"[1]!LVLT.O" +"[1]!GX" +"'[2]7-07-00'!$A$36" +"'[2]7-07-00'!$B$36" +"[1]!Q" +"AVERAGE(AM36:AM42)" +"+BA5" +"[1]!NPW" +"M69/AS69" +"AVERAGE(AU75:AU85)" +"AVERAGE(S68:S85)" +"AVERAGE(X68:X86)" +"+ENRON!AS1" +"ENRON!Z7" +"ENRON!AM7" +"ENRON!Z9" +"ENRON!AM9" +"ENRON!Z24" +"ENRON!AM24" +"ENRON!AM44" +"[1]!ENE" +"E7/G7" +"E7/K7" +"+S88" +"E7/S7" +"(S7-K7)/K7" +"E7/X7" +"(X7-AS69)/AS69" +"E7/AE7" +"(X7-S7)/S7" +"((+AX7+E7-AY7)/AY7)" +"((+AZ7+E7-BA7)/BA7)" +"((+BB7+E7-BC7)/BC7)" +"AU7/E7" +"[1]!'.SPX'" +"+(+X9-AS71)/AS71" +"AS9*E9" +"2.509+0.482+0.238" +"6.288+0.482+0.238" +"[1]!'.IXIC'" +"[1]!ILA" +"[1]!AES" +"+(+X14-AS75)/AS75" +"[1]!'AES,DIVIDEND'" +"[1]!DUK" +"[1]!'DUK,DIVIDEND'" +"0.275*2" +"[1]!DYN" +"[1]!'DYN,DIVIDEND'" +"0.075*2" +"[1]!EPG" +"[1]!'EPG,DIVIDEND'" +"0.2125*2" +"[1]!KMI" +"[1]!'KMI,DIVIDEND'" +"0.05*2" +"[1]!MIR" +"+(+X19-AS83)/AS83" +"[1]!NRG" +"[1]!RRI" +"[1]!WMB" +"+(+X22-AS85)/AS85" +"[1]!'WMB,DIVIDEND'" +"AVERAGE(I14:I22)" +"AVERAGE(X68:X85)" +"MAX(X68:X85)" +"MIN(X68:X85)" +"Last_Week" +"+BA5" +"+BC6" +"'[2]7-07-00'!$A$17" +"'[2]7-07-00'!$B$17" +"[1]!AKAM.O" +"+(E36*AI36)/X36" +"+(E36*AI36)/AE36" +"'[2]7-07-00'!$A$19" +"'[2]7-07-00'!$B$19" +"[1]!ISLD.O" +"'[2]7-07-00'!$A$22" +"'[2]7-07-00'!$B$22" +"[1]!INAP.O" +"'[2]7-07-00'!$A$33" +"'[2]7-07-00'!$B$33" +"[1]!WCG" +"'[2]7-07-00'!$B$34" +"[1]!LVLT.O" +"[1]!GX" +"'[2]7-07-00'!$A$36" +"'[2]7-07-00'!$B$36" +"[1]!Q" +"AVERAGE(AM36:AM42)" +"+BA5" +"[1]!NPW" +"M69/AS69" +"AVERAGE(AU75:AU85)" +"AVERAGE(S68:S85)" +"AVERAGE(X68:X86)" +"[1]!NBP" +"[1]!'NBP,DIVIDEND'" +"+G10/E10" +"(+I10-E$28)*10000" +"(I10*AA10)+((I10*(1-AA10))*(1-0.3))" +"+G10/Z10" +"(AF10+$E10-AG10)/AG10" +"ROUND(G58,2)" +"+I58" +"0.7+0.763" +"0.65*3+0.7" +"0.61*4" +"0.575+0.575+0.575+0.575" +"[1]!EOT" +"[1]!'EOT,DIVIDEND'" +"(AJ11+E11-AK11)/AK11" +"0.475*2" +"0.475*4" +"0.475+0.475+0.475+0.475" +"[1]!APU" +"[1]!'APU,DIVIDEND'" +"+G13/Y13" +"0.55*2" +"0.55*4" +"0.55+0.55+0.55+0.55" +"[1]!BPL" +"[1]!'BPL,DIVIDEND'" +"0.6*2" +"0.6*4" +"0.525+0.55*3" +"0.525+0.525+0.525+0.525" +"57.9375/2" +"[1]!EPN" +"[1]!'EPN,DIVIDEND'" +"0.55+0.575" +"0.525+0.5375*2+0.55" +"0.525*4" +"0.5+0.525+0.525+0.525" +"0.525+0.525+0.5+0.5" +"0.45+0.45+0.45+0.45" +"[1]!FGP" +"[1]!'FGP,DIVIDEND'" +"0.5*2" +"0.5+0.5+0.5+0.5" +"0.5*4" +"[1]!GEL.A" +"[1]!'GEL.A,DIVIDEND'" +"0.2*2" +"0.5*4+0.28" +"[1]!KPP" +"[1]!'KPP,DIVIDEND'" +"0.7*4" +"0.65*2+0.7*2" +"0.65+0.65+0.65+0.65" +"[1]!KMP" +"[1]!'KMP,DIVIDEND'" +"0.95+1.05" +"0.725+0.775+0.85*2" +"0.65+0.7*2+0.725" +"0.5625+0.5625+0.63+0.63" +"[1]!LHP" +"[1]!'LHP,DIVIDEND'" +"0.875*2" +"0.875*4" +"0.78+0.86+0.86+0.86" +"[1]!PAA" +"[1]!'PAA,DIVIDEND'" +"0.463+0.475" +"0.45*2+0.4625*2" +"0.193+0.45+0.463+0.48125" +"[1]!TCLPZ.O" +"[1]!'TCLPZ.O,DIVIDEND'" +"0.45*4" +"0.168+0.45" +"[1]!TPP" +"[1]!'TPP,DIVIDEND'" +"0.525*2" +"0.475+0.5+0.5+0.525" +"0.45*2+0.475*2" +"(0.85+0.85+0.9)/2+0.45" +"52.6875/2" +"AVERAGEA(I13:I24)" +"PV(E28/2,(58-((+VALUE($AG$6+7)-VALUE($AT$28))/(365/2))),-$AK$28*100/2,-100,0)" +"PV(AK28/2,60,-$AK$28*100/2,-100,0)" +"+AM28*100" +"PV(AM28/2,60,-$AM$28*100/2,-100,0)" +"[1]!'US30YT=RR,RT YIELD 1'/100" +"(E28*AA28)+((E28*(1-AA28))*(1-0.3))" +"(AF27+$E27-AG27)/AG27" +"(AJ27+E27-AK27)/AK27" +"[1]!UDL" +"[1]!WEG" +"SUM(B4:B10)" +"I11-B11" +"SUM(B2:E2)" +"SUM(B2:B8)" +"SUM(D11:D19)" +"SUM(C20:E20)" +"SUM(A20:IU20)" +"SUM(F9:F20)" +"+G8*12" +"""1/1/03""-""6/01/2002""" +"""1/1/04""-""6/01/2003""" +"""1/1/05""-""6/01/2004""" +"""1/1/06""-""6/01/2005""" +"""1/1/07""-""6/01/2006""" +"""6/01/03""-""1/01/03""" +"""6/01/04""-""1/01/04""" +"""6/01/05""-""1/01/05""" +"""6/01/06""-""1/01/06""" +"""6/01/07""-""1/01/07""" +"""6/1/03""-""6/1/02""" +"""12/31/04""-""12/31/03""" +"""12/31/05""-""12/31/04""" +"""12/31/06""-""12/31/05""" +"""12/31/07""-""12/31/06""" +"""6/1/04""-""6/1/03""" +"""6/1/05""-""6/1/04""" +"""6/1/06""-""6/1/05""" +"""6/1/07""-""6/1/06""" +"""6/1/08""-""6/1/07""" +"""6/1/09""-""6/1/08""" +"""6/1/2010""-""6/1/09""" +"""6/1/2011""-""6/1/2010""" +"""6/1/2012""-""6/1/2011""" +"""6/1/2013""-""6/1/2012""" +"""6/1/2014""-""6/1/2013""" +"""9/1/2014""-""6/1/2014""" +"""4/1/03""-""6/1/02""" +"""6/1/03""-""4/1/03""" +"""4/1/2004""-""6/1/03""" +"""6/1/2015""-""6/1/2014""" +"""6/1/2016""-""6/1/2015""" +"""6/1/2017""-""6/1/2016""" +"""6/1/2018""-""6/1/2017""" +"""6/1/2019""-""6/1/2018""" +"""6/1/2020""-""6/1/2019""" +"""6/1/2021""-""6/1/2020""" +"""6/1/2022""-""6/1/2021""" +"""6/1/2023""-""6/1/2022""" +"""6/1/2024""-""6/1/2023""" +"""6/1/2025""-""6/1/2024""" +"""6/1/2026""-""6/1/2025""" +"""6/1/2027""-""6/1/2026""" +"""6/1/2028""-""6/1/2027""" +"""6/1/2029""-""6/1/2028""" +"""6/1/2030""-""6/1/2029""" +"""6/1/2031""-""6/1/2030""" +"""6/1/2032""-""6/1/2031""" +"""7/1/2031""-""6/1/2031""" +"+'NPV '!C12" +"NPV(B$12,O14:AS14)" +"SUM(O14:AS14)" +"SUM($O$11:$AS$11)" +"+$J14*$I14*O$11" +"NPV($B$12,O15:AS15)" +"+F16*12" +"SUM($O$11:$AC$11)" +"SUM($O$11:$S$11)" +"+SUM($O$11:$P$11)" +"SUM($O$11)" +"SUM(O9:P9)" +"(+$J22*$I22*O$9)+(K22*I22*O10)" +"+$K22*$I22*P$10" +"SUM(O8:AA8)" +"+$J24*$I24*O$8" +"SUM(O7:S7)" +"(+J$31*$I31*O$5)+(K$31*$I31*O$6)" +"(+N$31*$I31*S$5)+(N$31*$I31*S$6)" +"+J$32*$I32*O$7" +"SUM(B14:B38)" +"""1/1/03""-""6/01/2002""" +"""1/1/04""-""6/01/2003""" +"""1/1/05""-""6/01/2004""" +"""1/1/06""-""6/01/2005""" +"""1/1/07""-""6/01/2006""" +"""6/01/03""-""1/01/03""" +"""6/01/04""-""1/01/04""" +"""6/01/05""-""1/01/05""" +"""6/01/06""-""1/01/06""" +"""6/01/07""-""1/01/07""" +"""6/1/03""-""6/1/02""" +"""12/31/04""-""12/31/03""" +"""12/31/05""-""12/31/04""" +"""12/31/06""-""12/31/05""" +"""12/31/07""-""12/31/06""" +"""6/1/04""-""6/1/03""" +"""6/1/05""-""6/1/04""" +"""6/1/06""-""6/1/05""" +"""6/1/07""-""6/1/06""" +"""6/1/08""-""6/1/07""" +"""6/1/09""-""6/1/08""" +"""6/1/2010""-""6/1/09""" +"""6/1/2011""-""6/1/2010""" +"""6/1/2012""-""6/1/2011""" +"""6/1/2013""-""6/1/2012""" +"""6/1/2014""-""6/1/2013""" +"""9/1/2014""-""6/1/2014""" +"""4/1/03""-""6/1/02""" +"""6/1/03""-""4/1/03""" +"""4/1/2004""-""6/1/03""" +"""6/1/2015""-""6/1/2014""" +"""6/1/2016""-""6/1/2015""" +"""6/1/2017""-""6/1/2016""" +"""6/1/2018""-""6/1/2017""" +"""6/1/2019""-""6/1/2018""" +"""6/1/2020""-""6/1/2019""" +"""6/1/2021""-""6/1/2020""" +"""6/1/2022""-""6/1/2021""" +"""6/1/2023""-""6/1/2022""" +"""6/1/2024""-""6/1/2023""" +"""6/1/2025""-""6/1/2024""" +"""6/1/2026""-""6/1/2025""" +"""6/1/2027""-""6/1/2026""" +"""6/1/2028""-""6/1/2027""" +"""6/1/2029""-""6/1/2028""" +"""6/1/2030""-""6/1/2029""" +"""6/1/2031""-""6/1/2030""" +"""6/1/2032""-""6/1/2031""" +"""7/1/2031""-""6/1/2031""" +"NPV(B$12,O14:AS14)" +"+C45" +"NPV(D$12,O14:AS14)/(I14*H14)" +"SUM(O14:AS14)" +"SUM($O$11:$AS$11)" +"+$J14*$I14*O$11" +"NPV($B$12,O15:AS15)" +"+C45" +"+$C$46" +"+F16*12" +"SUM($O$11:$AC$11)" +"+C46" +"+$C$56" +"SUM($O$11:$S$11)" +"+$C$59" +"+SUM($O$11:$P$11)" +"+$C$60" +"SUM($O$11)" +"+C59" +"SUM(O9:P9)" +"(+$J22*$I22*O$9)+(K22*I22*O10)" +"+$K22*$I22*P$10" +"+C49" +"SUM(O8:AA8)" +"+$J24*$I24*O$8" +"SUM(O5:S6)" +"(+J$31*$I31*O$5)+(K$31*$I31*O$6)" +"(+N$31*$I31*S$5)+(N$31*$I31*S$6)" +"SUM(O7:S7)" +"+J$32*$I32*O$7" +"SUM(B14:B38)" +"""5/31/03""-""5/31/02""" +"""5/31/04""-""5/31/03""" +"""5/31/05""-""5/31/04""" +"""5/31/06""-""5/31/05""" +"""5/31/07""-""5/31/06""" +"""5/31/08""-""5/31/07""" +"""5/31/09""-""5/31/08""" +"""5/31/10""-""5/31/09""" +"""5/31/11""-""5/31/10""" +"""5/31/12""-""5/31/11""" +"""5/31/13""-""5/31/12""" +"""5/31/14""-""5/31/13""" +"""5/31/15""-""5/31/14""" +"""5/31/16""-""5/31/15""" +"""5/31/17""-""5/31/16""" +"""5/31/18""-""5/31/17""" +"""5/31/19""-""5/31/18""" +"""5/31/20""-""5/31/19""" +"""5/31/21""-""5/31/20""" +"""5/31/22""-""5/31/21""" +"""5/31/23""-""5/31/22""" +"""5/31/24""-""5/31/23""" +"""5/31/25""-""5/31/24""" +"""5/31/26""-""5/31/25""" +"""5/31/27""-""5/31/26""" +"""5/31/28""-""5/31/27""" +"""5/31/29""-""5/31/28""" +"""5/31/30""-""5/31/29""" +"""5/31/31""-""5/31/30""" +"""5/31/32""-""5/31/31""" +"""5/31/33""-""5/31/32""" +"""5/31/34""-""5/31/33""" +"""5/31/35""-""5/31/34""" +"""5/31/36""-""5/31/35""" +"+[3]assumptions!$B$8" +"+B2+C1" +"+[1]data1cf!AA2" +"SUMPRODUCT(B3:AJ3,PVCapPrice)" +"IF(ISERR(AVERAGE(B$3:B1002)),0,AVERAGE(B3:B1002))" +"IF(ISERR(STDEV(B3:B1002)/B1004),0,STDEV(B3:B1002)/B1004)" +"PERCENTILE(C3:C1002,0.05)" +"+Outflows!B2" +"+[2]data1rev!A2" +"SUMPRODUCT(B3:AJ3,PVCapPrice)" +"IF(ISERR(AVERAGE(B$3:B1002)),0,AVERAGE(B3:B1002))" +"IF(ISERR(STDEV(B3:B1002)/B1004),0,STDEV(B3:B1002)/B1004)" +"+Fees!B2" +"SUMPRODUCT(B3:AJ3,PVCapPrice)" +"IF(ISERR(AVERAGE(B$3:B1002)),0,AVERAGE(B3:B1002))" +"IF(ISERR(STDEV(B3:B1002)/B1004),0,STDEV(B3:B1002)/B1004)" +"+'Ongoing Cash Flows'!B2" +"+[1]data1cf!BA2*-1" +"SUMPRODUCT(B3:AJ3,PVCapPrice)" +"IF(ISERR(AVERAGE(B$3:B1002)),0,AVERAGE(B3:B1002))" +"IF(ISERR(STDEV(B3:B1002)/B1004),0,STDEV(B3:B1002)/B1004)" +"+'Terminal Value'!B2" +"+Outflows!B3+Fees!B3+'Ongoing Cash Flows'!B3+'Terminal Value'!B3" +"IF(ISERROR(XIRR(B3:AJ3,IRRDates)),-1,XIRR(B3:AJ3,IRRDates))" +"SUMPRODUCT(B3:AJ3,PVRf)" +"MIN(0,AO3-$AO$1004)^2" +"MAX(0,AO3-$AO$1004)^2" +"IF(ISERR(AVERAGE(B$3:B1002)),0,AVERAGE(B3:B1002))" +"AVERAGE(AN3:AN1002)" +"AVERAGE(AO$3:AO1002)" +"IF(ISERR(STDEV(B3:B1002)/B1004),0,STDEV(B3:B1002)/B1004)" +"+Outflows!B1004" +"+B1008+Fees!B1004" +"IF(ISERROR(XIRR(B1009:AJ1009,IRRDates)),-1,XIRR(B1009:AJ1009,IRRDates))" +"+Fees!AL1004" +"+B1009+'Ongoing Cash Flows'!B1004" +"+'Ongoing Cash Flows'!AL1004" +"+B1004" +"+'Terminal Value'!AL1004" +"+Fees!B1004+'Ongoing Cash Flows'!B1004+'Terminal Value'!B1004" +"SUM(AL1008:AL1011)" +"MAX(0,(B2-ValDateLocal))/365" +"+B1026*B1012" +"SUM(B1004:$AJ$1004)" +"IF(C1016=0,B2,0)" +"IF(B1017>0,0,C1017)" +"SUM(B1018:AJ1018)" +"IF(ISERROR(VLOOKUP(B2,TBill!$B$3:$C$357,2)),0,VLOOKUP(B2,TBill!$B$3:$C$357,2))" +"B1021+EqPrem" +"B1022+Other" +"IF(B$1014=0,0,1)" +"IF(B$1014=0,0,1/(1+B1021)^B$1014)" +"+B1026*B$1004" +"+B1014" +"+B1039+C1032" +"PERCENTILE(AN3:AN1002,5%)" +"PERCENTILE(B$3:B$1002,0.05)" +"PERCENTILE(C$3:C$1002,0.05)+B1040" +"AVERAGE(AN3:AN1002)" +"SUMPRODUCT($B1021:$AJ1021,$B1015:$AJ1015)/SUM($B1015:$AJ1015)" +"PERCENTILE(B$3:B$1002,0.95)" +"PERCENTILE(C$3:C$1002,0.95)+B1041" +"PERCENTILE(AN3:AN1002,95%)" +"+Outflows!B1004" +"STDEV(AN3:AN1002)" +"+AS1043-SUM(AS1040:AS1041)" +"+Fees!B1004" +"IRRSTD/(N)^(1/2)" +"+'Ongoing Cash Flows'!B1004" +"AO1043/+AO1040" +"+'Terminal Value'!B1004" +"SKEW(AN3:AN1002)" +"TODAY()" +"COUNTIF(AN3:AN1002,-1)" +"Margin" +"CapPrice" +"B1047+B1021" +"+AL1008" +"MIN(1,1/(1+B1048)^B1014)" +"PERCENTILE($AO$3:$AO$1002,0.05)" +"AVERAGE($AO$3:$AO$1002)" +"PERCENTILE($AO$3:$AO$1002,0.95)" +"STDEV(AO3:AO1002)" +"+AR1051" +"(AF1060-PLO)/AO1052" +"MIN(IRRs)" +"(AA1054-PIEXP)/STDEV(IRRs)" +"+Y1054" +"FREQUENCY(IRRs,AA1054:AA1085)/COUNTA(IRRs)" +"IF(IF(ABS(AA1054-PILO)0,+AB1054,0)" +"MIN($AO$3:$AO$1002)" +"(AH1054-$AF$1060)/STDEV(AO3:AO1002)" +"FREQUENCY($AO$3:$AO$1002,AH1054:AH1085)/COUNT($AO$3:$AO$1002)" +"IF(IF(ABS(AH1054-$AF$1059)0,+AI1054,0)" +"IF(AO1052=0,0,(+PHI-AF1060)/AO1052)" +"MAX(IRRs)" +"+AA1054+IRRbin" +"IF(IF(AND(ABS(AA1055-PILO)0,+AB1055,0)" +"MAX($AO$3:$AO$1002)" +"+AH1054+bin" +"IF(IF(AND(ABS(AH1055-$AF$1059)0,+AI1055,0)" +"AO1052/AO1050" +"NPVRFSTD/(N)^(1/2)" +"+AQ1004/AP1004" +"(+Y1055-Y1054)/Y1056" +"AO1056/NPVRFEXP" +"SKEW($AO$3:$AO$1002)" +"PERCENTILE(IRRs,5%)" +"PERCENTILE($AO$3:$AO$1002,5%)" +"KURT($AO$3:$AO$1002)" +"AVERAGE(IRRs)" +"AVERAGE($AO$3:$AO$1002,5%)" +"PERCENTILE(IRRs,95%)" +"PERCENTILE($AO$3:$AO$1002,95%)" +"IF(IF(ABS(AA1085-PILO)0,+AB1085,0)" +"IF(IF(ABS(AH1085-$AF$1059)0,+AI1085,0)" +"SUM(AB1054:AB1085)" +"H33+H34+H35+H36+S33+S34+S35+S36+AB33" +"H33+H34+H35+H36+S33+S34+S35+S36+AB33" +"H33+H34+H35+H36+S33+S34+S35+S36+AB33" +"H33+H34+H35+H36+S33+S34+S35+S36+AB33" +"H33+H34+H35+H36+S33+S34+S35+S36+AB33" +"H33+H34+H35+H36+S33+S34+S35+S36+AB33" +"H33+H34+H35+H36+S33+S34+S35+S36+AB33" +"SUM(B6:K6)" +"SUM(B6+B9+B12)" +"A10" +"A13" +"A7" +"A17" +"+'#1@15.15'!L12+'#1@15.15'!L13" +"+D5" +"+'#5Feb@10.00'!K13+'#5Feb@10.00'!K14" +"+'#6Feb@11.55'!K13+'#6Feb@11.55'!K14" +"SUM(D5:J5)" +"+'#1@15.15'!L17+'#1@15.15'!L18" +"+'#5Feb@10.00'!K18+'#5Feb@10.00'!K19" +"+'#6Feb@11.55'!K18+'#6Feb@11.55'!K19" +"+'#1@15.15'!L30" +"+'#2@15.10'!K31" +"+'#3@15.50'!K31" +"+'#4Daily Deal'!K29" +"+'#5Feb@10.00'!K31" +"+'#6Feb@11.55'!K31" +"SUM(D5:D7)" +"+I5+I6+I7" +"+'#1@15.15'!I26" +"+'#2@15.10'!H27" +"+'#3@15.50'!H27" +"+'#4Daily Deal'!H25" +"+'#6Feb@11.55'!H27" +"+'#6Feb@11.55'!H27" +"214+30+31" +"+D19*E$16*E$14" +"-D20" +"SUM(E19:E23)" +"NOW()" +"+H36" +"+H6+H7+H8" +"+J9" +"-H9*H36*31" +"15.15-9.85" +"+G11*H9" +"7.913/31" +"-H12*H37*31" +"-J12" +"-H37*H13*31" +"+H9+H11+H12+H13" +"+H15/0.95" +"-H17*H38*31" +"-H18*H38*31" +"+H22*H38*31" +"+I9+I22" +"SUM(J9:J22)" +"SUM(L12:L22)" +"+I24*0.08" +"+I24*0.92" +"+J32-J24" +"+I24" +"+I26" +"+I28" +"+(1-0.0129)" +"+H38*1.05" +"NOW()" +"+G42" +"+G7+G8+G9" +"+I10" +"-G10*G42*31" +"+F12*G10" +"7.913/31" +"-G13*G43*31" +"-I13" +"-G43*G14*31" +"15.1-10.15" +"+G10+G12+G13+G14" +"+G16/0.95" +"-G18*G44*31" +"-G19*G44*31" +"+G23*G44*31" +"+H10+H23" +"SUM(I10:I23)" +"SUM(K13:K23)" +"+H25*0.08" +"+H25*0.92" +"+I33-I25" +"+H25" +"+H27" +"+H29" +"+(1-0.0129)" +"+G44*1.05" +"NOW()" +"+G7+G8+G9" +"+I10" +"-G10*G42*31" +"+F12*G10" +"7.913/31" +"-G13*G43*31" +"-I13" +"-G43*G14*31" +"+G10+G12+G13+G14" +"+G16/0.95" +"15.58-10.01" +"-G18*G44*31" +"-G19*G44*31" +"+G23*G44*31" +"+H10+H23" +"SUM(I10:I23)" +"SUM(K13:K23)" +"+H25*0.08" +"+H25*0.92" +"+I33-I25" +"+H25" +"+H27" +"+H29" +"+(1-0.0129)" +"+G44*1.05" +"NOW()" +"+G34" +"8.21+0.05" +"+I7" +"-G7*G34*31" +"+F10*G7" +"7.913/31" +"-G11*G35*31" +"-I11" +"-G35*G12*31" +"+G7+G10+G11+G12" +"+G14/0.95" +"-G16*G36*31" +"-G17*G36*31" +"+G21*G36*31" +"+H7+H21" +"SUM(I7:I21)" +"SUM(K11:K21)" +"+H23*0.08" +"+H23*0.92" +"+I31-I23" +"+H23" +"+H25" +"+H27" +"+(1-0.0129)" +"+G36*1.05" +"AVERAGE(D40:D70)" +"NOW()" +"+G7+G8+G9" +"+I10" +"-G10*G42*28" +"+F12*G10" +"7.913/31" +"-G13*G43*28" +"-I13" +"-G43*G14*28" +"+G10+G12+G13+G14" +"+G16/0.95" +"15.58-10.01" +"-G18*G44*28" +"-G19*G44*28" +"+G23*G44*28" +"+H10+H23" +"SUM(I10:I23)" +"SUM(K13:K23)" +"+H25*0.08" +"+H25*0.92" +"+I33-I25" +"+H25" +"+H27" +"+H29" +"4.25+4.36+4.85+4" +"+I37/4" +"+(1-0.0129)" +"+F10" +"+G44*1.05" +"NOW()" +"+G7+G8+G9" +"+I10" +"-G10*G42*28" +"+F12*G10" +"7.913/31" +"-G13*G43*28" +"-I13" +"-G43*G14*28" +"+G10+G12+G13+G14" +"+G16/0.95" +"15.58-10.01" +"-G18*G44*28" +"-G19*G44*28" +"+G23*G44*28" +"+H10+H23" +"SUM(I10:I23)" +"SUM(K13:K23)" +"+H25*0.08" +"+H25*0.92" +"+I33-I25" +"+H25" +"+H27" +"+H29" +"+(1-0.0129)" +"+F10" +"+G44*1.05" +"'PNM 500617'!B11" +"'PNM 500617'!$E$11" +"'PNM 500617'!$G$48" +"J7/F7" +"'PNM 500617'!$U$46" +"'PNM 500617'!$K$42" +"'USGT 500615'!$B$11" +"'USGT 500615'!$C$11" +"'USGT 500615'!$E$11" +"'USGT 500615'!$G$46" +"'USGT 500615'!$S$45" +"'USGT 500615'!$K$42" +"'USGT 500617 '!B11" +"'USGT 500617 '!$E$11" +"ABS('USGT 500617 '!$G$47)" +"'USGT 500617 '!$U$45" +"'USGT 500621'!B11" +"'USGT 500621'!$E$11" +"'USGT 500621'!$G$46" +"'USGT 500621'!$T$45" +"'USGT 500621'!$K$42" +"'USGT 500622'!$B$11" +"'USGT 500622'!$C$11" +"'USGT 500622'!$E$11" +"'USGT 500622'!$G$46" +"'USGT 500622'!$T$45" +"'USGT 500622'!$K$42" +"'Duke 500621'!$B$11" +"'Duke 500621'!$C$11" +"'Duke 500621'!$E$11" +"'Duke 500621'!$G$46" +"'Duke 500621'!$T$45" +"'Duke 500621'!$K$42" +"'Duke 500622'!B11" +"'Duke 500622'!$E$11" +"ABS('Duke 500622'!$G$47)" +"'Duke 500622'!$U$46" +"'Duke 500622'!$K$42" +"'Duke 500623'!$B$11" +"'Duke 500623'!$C$11" +"'Duke 500623'!$E$11" +"'Duke 500623'!$G$46" +"'Duke 500623'!$T$45" +"'Duke 500623'!$K$42" +"'PG&E 500622'!$B$11" +"'PG&E 500622'!$C$11" +"'PG&E 500622'!$E$11" +"'PG&E 500622'!$G$46" +"'PG&E 500622'!$T$45" +"'PG&E 500622'!$K$42" +"'EES 500616'!$B$11" +"'EES 500616'!$C$11" +"'EES 500616'!$E$11" +"'EES 500616'!$G$46" +"'EES 500616'!$T$45" +"'EES 500616'!$K$42" +"'Richardson 500622'!$B$11" +"'Richardson 500622'!$C$11" +"'Richardson 500622'!$E$11" +"'Richardson 500622'!$G$46" +"'Richardson 500622'!$T$45" +"'Richardson 500622'!$K$42" +"SUM(F7:F20)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"SUM(T12:T36)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"ABS(G47)" +"G46+G47" +"Y43+ABS(U43)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O51:O53)" +"MIN(O54,N46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"ABS(U43)" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"T43+((ABS(U43)))" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"T43+((ABS(U43)))" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF(K6>0,K6*L6,0)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,L12*M12,0)" +"+K12+I13" +"IF(K13<0,K13*M13,0)" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"+H43" +"G46*H47" +"G46*H47" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"ABS(G47)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S46" +"SUM(O50:O52)" +"MIN(O53,#REF!)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120, ""Warning Flag: Check Unlev. Consolid sheet and run Macro"","""")" +"IF('Unlev. Consolid'!K87="""","""",""Warning Flag: Check Unlev.Consolid sheet and separate Asset sheets"")" +"E7-0.025" +"ConsDRate" +"E7+0.025" +"'Unlev. Consolid'!N86" +"'Unlev. Consolid'!$L$89" +"Assumptions!D31" +"'Lev. Consolid'!F7" +"'Lev. Consolid'!$G$9" +"""Project ""&D7" +"NOW()" +"IF(D15>10,""Add More Years in workseets"","""")" +"1-D10" +"G12*G13" +"J13-J14-J15" +"'Unlev. Consolid'!G42" +"'Unlev. Consolid'!G23" +"IF(CLoop=0,"""",""Run Consolidated Macro"")" +"CPurPrice" +"'Fin Stats and Ratios'!G15" +"D15" +"'Pipeline Co DCF'!A2" +"$D$8" +"IF(Asset3Loop=1,""Run Macro!"",""Okay"")" +"'Consumers DCF'!A2" +"IF(Asset2Loop=1,""Run Macro!"",""Okay"")" +"'Corp DCF'!A2" +"""Project ""&Assumptions!D7" +"'Pipeline Co DCF'!A2" +"Assumptions!C38" +"IF(C5=1,Asset3PurPrice,0)" +"'Consumers DCF'!A2" +"Assumptions!C41" +"IF(C6=1,Asset1PurPrice,0)" +"'Corp DCF'!A2" +"Assumptions!C44" +"IF(C7=1,Asset2PurPrice,0)" +"1-D11" +"D10*K10" +"SUM(E5:E7)" +"Assumptions!D31" +"D11*K10" +"SUM(E10:E11)" +"Scenarios!B45" +"6.82%+3.5%" +"D11-E15-E16" +"5.8%+5.2%" +"([5]BS!P11-[5]BS!P7-[5]BS!P19)/2/'[5]Curves Assumptions'!O13" +"IF(#REF!>1-E20,"" Warning: Reset FCF toggle"",""OK"")" +"IF(SUM([5]BS!P20:T20)=0,""Note: No revolver is being drawn"", ""Warning: Revolver is being drawn"")" +"-PV(L37,5,0,[5]DCF_US!P46)/E10" +"E12/'[5]Volume Assumptions'!$P$38*1000" +"E12/('[5]P&L'!$J$13/'[5]Curves Assumptions'!O13)" +"MIN([5]BS!P36:T36)" +"E12/('[5]P&L'!$P$13/'[5]Curves Assumptions'!P13)" +"IF(MAX([5]Debt!P47:T47)>E23,""Default"",""OK"")" +"(K10+#REF!-#REF!)/(AVERAGE('[5]P&L'!E13:I13)/'[5]Curves Assumptions'!O13)" +"MAX([5]BS!O33:T33)" +"E12/(AVERAGE('[5]P&L'!P13:T13)/'[5]Curves Assumptions'!O13)" +"[5]BS!O33" +"E10/('[5]P&L'!$P$28/'[5]Curves Assumptions'!P13)" +"[5]BS!O35" +"E$10/('[5]P&L'!Q28/'[5]Curves Assumptions'!Q13)" +"MIN([5]BS!P39:T39)" +"""IRR (""&[5]DCF_US!M29&"" Exit)""" +"[5]DCF_US!M42" +"[5]BS!P39" +"""Project ""&Assumptions!D7" +"'Fin Stats and Ratios'!E15" +"E7*'Fin Stats and Ratios'!E12" +"'Fin Stats and Ratios'!F15" +"IF('Fin Stats and Ratios'!I15=1,""No Amort"",IF('Fin Stats and Ratios'!I15=2,""Partial Amort"",IF('Fin Stats and Ratios'!I15=3,""Mortgage"",""N/A"")))" +"E8*'Fin Stats and Ratios'!E11" +"IF(I8=""Mortgage"",""100%"",'Fin Stats and Ratios'!J16)" +"Debt!E9*'Fin Stats and Ratios'!E11" +"SUM(E7:E10)" +"+A10" +"#REF!" +"F20" +"IF(((([5]CFS!O23+[5]BS!N7)/'[5]Curves Assumptions'!O13)-#REF!-#REF!-#REF!)<0,-((([5]CFS!O23+[5]BS!N7)/'[5]Curves Assumptions'!O13)-#REF!-#REF!-#REF!),0)" +"-IF(F17>0,IF((([5]CFS!O23/'[5]Curves Assumptions'!O13)+F25+F32+F39+([5]BS!N7/'[5]Curves Assumptions'!N13))<0,0,IF((([5]CFS!O23/'[5]Curves Assumptions'!O13)+F25+F32+F39+([5]BS!N7/'[5]Curves Assumptions'!N13))>F17,F17,(([5]CFS!O23/'[5]Curves Assumptions'!O13)+F25+F32+F39+([5]BS!N7/'[5]Curves Assumptions'!N13)))),0)" +"+E10" +"SUM(F17:F19)" +"+#REF!" +"+A7" +"F7" +"IF('Fin Stats and Ratios'!$I$15=1,Debt!E59,IF('Fin Stats and Ratios'!$I$15=2,E68,IF('Fin Stats and Ratios'!$I$15=3,Debt!E84-Debt!E85,""Enter Type of Amort"")))" +"E24-E25-E26" +"E24*$G$7" +"+A8" +"F8" +"IF('Fin Stats and Ratios'!$I$16=1,Debt!E60,IF('Fin Stats and Ratios'!$I$16=2,E72,IF('Fin Stats and Ratios'!$I$16=3,Debt!E89-Debt!E90,""Enter Type of Amort"")))" +"E31*$G$8" +"+A9" +"F9" +"IF('Fin Stats and Ratios'!$I$17=1,Debt!E61,IF('Fin Stats and Ratios'!$I$17=2,E76,IF('Fin Stats and Ratios'!$I$17=3,Debt!E94-Debt!E95,""Enter Type of Amort"")))" +"'Unlev. Consolid'!H50" +"-(#REF!-#REF!)" +"SUM(F45:F46)" +"+'[5]Financing Assumptions'!E33" +"IF((F47)<=0,0,#REF!*(F47))" +"+A7" +"IF($K$7=0,0,IF((F24+F25)>F48,IF((F24+F25)<=0,0,F48),(F24+F25)))" +"IF($K$8=0,0,IF(F48=F49,0,IF(F31+F32>=0,IF((F31+F32)=0,IF((H31+H32)=0,IF((F38+F39)=0,IF((I38+I39)=($F$7*$J$7)/$H$7,IF(E61<$H$7,($F$7*$J$7)/$H$7,IF(E61>=$H$7,E67,0)))" +"E67-E68" +"A8" +"$F$8" +"IF(E71>=($F$8*$J$8)/$H$8,IF(E$65<$H$8,($F$8*$J$8)/$H$8,IF(E$65>=$H$8,E71,0)))" +"IF(F71>=($F$8*$J$8)/$H$8,IF(F65<$H$8,($F$8*$J$8)/$H$8,IF(F65>=$H$8,F71,0)))" +"IF(M71>=(($F$8*$J$8)/$H$8),IF(M65<$H$8,(($F$8*$J$8)/$H$8),IF(M65>=$H$8,M71,0)))" +"A9" +"IF(E75>=($F$9*$J$9)/$H$9,IF(E$65<$H$9,($F$9*$J$9)/$H$9,IF(E$65>=$H$9,E75,0)))" +"A7" +"F7*J7" +"-PMT($G$7,$H$7,$F$7*J7)" +"IF(E86<=0.25,0,IF(AND($H$7=F81,-PMT($G$7,$H$7,$F$7*J7)$B$8*(N13-D14+1),""Warning- Check if the Capital Structure is constant"","""")" +"G6-0.025" +"ConsDRate" +"G6+0.025" +"C5+D5" +"NPV(F$6,C32:O32)" +"NPV(G$6,C32:O32)" +"NPV(H$6,C32:O32)" +"'Fin Stats and Ratios'!E15" +"C7*$B$8" +"1-B8" +"C7-C8" +"IRR($C$32:$O$32)" +"M14+1" +"'Unlev. Consolid'!H23" +"'Unlev. Consolid'!H35" +"D15-D16-D17" +"Assumptions!D32" +"Debt!E28" +"Assumptions!D21" +"D20*$B$21" +"+(D22-D23)*$B$17" +"+D22-D25" +"'Pipeline Co DCF'!#REF!" +"D22+D16+'Unlev. Consolid'!H39" +"'Unlev. Consolid'!S50" +"'Unlev. Consolid'!H46" +"Debt!E25+Debt!E26" +"(D28-D29-D30)" +"Assumptions!D10" +"-C9" +"$B$32*D31" +"D15/D19" +"D15/(D19+D30)" +"(D15-D29)/(D30+D19+D21)" +"Assumptions!D16" +"H40*(1+$E40)" +"G40*$B$40+D22*1000" +"C9" +"Assumptions!D17" +"B42*1000/B43" +"B40+B44" +"G41/$B$45" +"G45-G40" +"F6" +"B8" +"D71+10%" +"""Project ""&Assumptions!D7" +"IF(K87="""","""", ""Warning: Check the Consolidated Purchase Price and the separate Asset Purchase Price"")" +"IF(CLoop<>0,""Run Macro"","""")" +"'Pipeline Co DCF'!A2" +"Assumptions!C38" +"'Pipeline Co DCF'!D11*$B$11" +"Assumptions!B41" +"'Consumers DCF'!D11*$B$12" +"Assumptions!B44" +"'Corp DCF'!D11*$B$13" +"SUM(E11:E13)" +"A11" +"'Pipeline Co DCF'!D13*'Unlev. Consolid'!$B$17" +"'Consumers DCF'!D13*$B$18" +"'Corp DCF'!D13*$B$19" +"E14/E20" +"E14-E20" +"A17" +"'Pipeline Co DCF'!#REF!*$B$26" +"'Consumers DCF'!D19*'Unlev. Consolid'!$B$27" +"$B$28*'Corp DCF'!D19" +"A26" +"'Pipeline Co DCF'!#REF!*$B$31" +"$B$32*'Consumers DCF'!D20" +"$B$33*'Corp DCF'!D20" +"E56" +"E23+E29+E34-E35" +"$B$40*(H23-H61)" +"H40-H38" +"Assumptions!D21" +"$B$40*H36" +"H36-H40" +"H42+H39+H35" +"SUM(H47:H49)" +"A17" +"B31" +"'Pipeline Co DCF'!#REF!*$B$47" +"'Consumers DCF'!G33*$B$48" +"'Corp DCF'!G33*$B$49" +"Scenarios!C5" +"E44-E46" +"S49*R23" +"IRR(G51:S51)" +"-CPurPrice" +"H50" +"Assumptions!D22" +"'Fin Stats and Ratios'!K10" +"1/B53" +"H53" +"D53/B53" +"+H54" +"($H$46*H$53)" +"($H$46*I53)+($I$46*H53)" +"($H$46*J53)+($I$46*I53)+($J$46*H53)" +"($H$46*K53)+($I$46*J53)+($J$46*I53)+($K$46*H53)" +"($H$46*L53)+($I$46*K53)+($J$46*J53)+($K$46*I53)+($L$46*H53)" +"($H$46*M53)+($I$46*L53)+($J$46*K53)+($K$46*J53)+($L$46*I53)+($M$46*H53)" +"($H$46*N53)+($I$46*M53)+($J$46*L53)+($K$46*K53)+($L$46*J53)+($M$46*I53)+($N$46*H53)" +"($H$46*O53)+($I$46*N53)+($J$46*M53)+($K$46*L53)+($L$46*K53)+($M$46*J53)+($N$46*I53)+($O$46*H53)" +"($H$46*P53)+($I$46*O53)+($J$46*N53)+($K$46*M53)+($L$46*L53)+($M$46*K53)+($N$46*J53)+($O$46*I53)+($P$46*H53)" +"($H$46*Q53)+($I$46*P53)+($J$46*O53)+($K$46*N53)+($L$46*M53)+($M$46*L53)+($N$46*K53)+($O$46*J53)+($P$46*I53)+($Q$46*H53)" +"($H$46*R53)+($I$46*Q53)+($J$46*P53)+($K$46*O53)+($L$46*N53)+($M$46*M53)+($N$46*L53)+($O$46*K53)+($P$46*J53)+($Q$46*I53)+($R$46*H53)" +"+H54+H55" +"H58*$D$53" +"($H$46*H$58)" +"SUM(H59:H60)" +"Assumptions!D16" +"I65*(1+$E65)" +"H65*$B$65+'Lev. Consolid'!D23*1000" +"O88" +"Assumptions!D17" +"B67*1000/B68" +"B65+B69" +"H66/$B$70" +"H70-H65" +"'Lev. Consolid'!A39" +"'Lev. Consolid'!G40" +"(Assumptions!D14-1&"" EBITDA"")" +"CDRate-0.025" +"Scenarios!C6" +"CDRate+0.025" +"IF(ABS(K86-O86)<0.05,0,1)" +"K86/G23" +"Assumptions!D8" +"NPV(N84,$H50:$S50)" +"CNPVPrice-O87" +"""Project ""&Assumptions!D7" +"'Org Chart'!B5" +"'Pipeline Co IS'!A17" +"'Pipeline Co IS'!A25" +"'Pipeline Co IS'!A31" +"(D11-D13+D15)" +"D17-D19" +"'Pipeline Co IS'!A44" +"D21+D15-D23" +"'Pipeline Co IS'!A53" +"D21" +"D27" +"D19" +"'Pipeline Co CF'!D29" +"'Pipeline Co CF'!I29" +"'Pipeline Co CF'!D34" +"'Pipeline Co CF'!I34" +"('Pipeline Co BS'!E17+'Pipeline Co BS'!E29)-('Pipeline Co BS'!F17+'Pipeline Co BS'!F30)" +"Assumptions!E44" +"D32-D33+D34+D35+D36+D37+D38" +"Q32-Q33+Q34+Q35+Q36+Q37+Q38+R39" +"Q17*R40" +"Scenarios!C5" +"(Assumptions!D14-1&"" EBITDA"")" +"IF(ABS(G45-L45)<0.05,0,1)" +"G45/F17" +"Assumptions!D41" +"NPV(K43,$H$39:$Q$39)" +"NPV(L43,$H$39:$Q$39,H8:Q8)" +"Asset3PurPrice" +"""Project ""&Assumptions!D7" +"'Org Chart'!B5" +"IF(AND(H63>0.25,I63>0.25,J63>0.25,K63>0.25,L64>0.25,M64>0.25,N63>0.25,O63>0.25,P63>0.25,Q63>0.25),""Revenue Growth Higher than 25%"","" "")" +"IF(AND(H63>0.25,I63>0.25,J63>0.25,K63>0.25,L64>0.25,M64>0.25,N63>0.25,O63>0.25,P63>0.25,Q63>0.25),""Revenue Growth Higher than 25%"","" "")" +"A79" +"SUM(D11:D16)" +"A101" +"SUM(D20:D24)" +"D121" +"SUM(D28:D30)" +"D17-D25+D31" +"33000*2" +"H140" +"D33-D35" +"43000*2" +"'Pipeline Co BS'!K102" +"-1000*2" +"SUM(D40:D43)" +"D37+D31-D44" +"32000*2" +"H153" +"14000*2" +"H154" +"D46-D53" +"(E17/D17)-1" +"(E33/D33)-1" +"(E37/D37)-1" +"(E55/D55)-1" +"D33/D17" +"D37/D17" +"D17/D25" +"212000*2" +"G79*H88*$B$79" +"49000*2" +"G80*H89*$B$80" +"9000*2" +"G81*H90*$B$81" +"G82*H91*$B$82" +"G83*H92*$B$83" +"G84*H93*$B$84" +"105000*2" +"G101*H109*$B$101" +"G102*H110*$B$102" +"G103*H111*$B$103" +"G104*H112*$B$104" +"G105*H113*$B$105" +"4000*2" +"$B$121*G121*H127" +"$B$122*G122*H128" +"$B$123*G123*H129" +"1/Assumptions!$D$22" +"'Pipeline Co BS'!J26/Assumptions!$D$22" +"+H137" +"H138" +"-(('Pipeline Co CF'!J69*H136))" +"-(('Pipeline Co CF'!K69*I136)+('Pipeline Co CF'!J69*H136))" +"-(('Pipeline Co CF'!L69*J136)+('Pipeline Co CF'!K69*I136)+('Pipeline Co CF'!J69*H136))" +"-((K136*'Pipeline Co CF'!M69)+('Pipeline Co CF'!L69*J136)+('Pipeline Co CF'!K69*I136)+('Pipeline Co CF'!J69*H136))" +"-((L136*'Pipeline Co CF'!N69)+(K136*'Pipeline Co CF'!M69)+('Pipeline Co CF'!L69*J136)+('Pipeline Co CF'!K69*I136)+('Pipeline Co CF'!J69*H136))" +"-((M136*'Pipeline Co CF'!O69)+(L136*'Pipeline Co CF'!N69)+(K136*'Pipeline Co CF'!M69)+('Pipeline Co CF'!L69*J136)+('Pipeline Co CF'!K69*I136)+('Pipeline Co CF'!J69*H136))" +"-((N136*'Pipeline Co CF'!P69)+(M136*'Pipeline Co CF'!O69)+(L136*'Pipeline Co CF'!N69)+(K136*'Pipeline Co CF'!M69)+('Pipeline Co CF'!L69*J136)+('Pipeline Co CF'!K69*I136)+('Pipeline Co CF'!J69*H136))" +"-(('Pipeline Co CF'!Q69*'Pipeline Co IS'!O136)+(N136*'Pipeline Co CF'!P69)+(M136*'Pipeline Co CF'!O69)+(L136*'Pipeline Co CF'!N69)+(K136*'Pipeline Co CF'!M69)+('Pipeline Co CF'!L69*J136)+('Pipeline Co CF'!K69*I136)+('Pipeline Co CF'!J69*H136))" +"-((P136*'Pipeline Co CF'!R69)+('Pipeline Co CF'!Q69*'Pipeline Co IS'!O136)+(N136*'Pipeline Co CF'!P69)+(M136*'Pipeline Co CF'!O69)+(L136*'Pipeline Co CF'!N69)+(K136*'Pipeline Co CF'!M69)+('Pipeline Co CF'!L69*J136)+('Pipeline Co CF'!K69*I136)+('Pipeline Co CF'!J69*H136))" +"-((Q136*'Pipeline Co CF'!S69)+(P136*'Pipeline Co CF'!R69)+('Pipeline Co CF'!Q69*'Pipeline Co IS'!O136)+(N136*'Pipeline Co CF'!P69)+(M136*'Pipeline Co CF'!O69)+(L136*'Pipeline Co CF'!N69)+(K136*'Pipeline Co CF'!M69)+('Pipeline Co CF'!L69*J136)+('Pipeline Co CF'!K69*I136)+('Pipeline Co CF'!J69*H136))" +"'Pipeline Co BS'!J26*H142" +"'Pipeline Co DCF'!$G$48*I142" +"H139" +"Assumptions!$D$21*('Pipeline Co IS'!H33-'Pipeline Co IS'!H146)" +"H155-H153" +"Assumptions!$D$21*('Pipeline Co IS'!H37-H44)" +"""Project ""&Assumptions!D7" +"'Org Chart'!B5" +"SUM(I40:I42)" +"'Pipeline Co CF'!I62" +"G12+H12+I12" +"('Pipeline Co IS'!H17/365)*'Pipeline Co BS'!K84" +"('Pipeline Co IS'!H11*'Pipeline Co BS'!K85)*(K86/365)" +"'Pipeline Co IS'!H25*('Pipeline Co BS'!K87/365)" +"J15" +"SUM(E11:E20)" +"SUM(G23+H23+I23)" +"J23-'Pipeline Co CF'!J34" +"J24+'Pipeline Co IS'!H137+'Pipeline Co IS'!H139" +"E23-E24+E25" +"J27-'Pipeline Co IS'!H138" +"E26+SUM(E27:E30)" +"J26+SUM(J27:J32)" +"E21+E33" +"'Pipeline Co IS'!H25*('Pipeline Co BS'!K89/365)" +"('Pipeline Co IS'!H11*'Pipeline Co BS'!K90)*('Pipeline Co BS'!K91/365)" +"E101" +"J51+'Pipeline Co CF'!J13" +"J64+'Pipeline Co IS'!H55+'Pipeline Co CF'!J49" +"E60+E72+E48" +"J48+J60+J72" +"D35-D74" +"J101" +"IF(K99>0,$J$101/$B$97,0)" +"K99-K100" +"K99*$B$98" +"""Project ""&Assumptions!D7" +"'Org Chart'!B5" +"'Pipeline Co IS'!G55" +"G11+H11" +"'Pipeline Co IS'!H55" +"'Pipeline Co IS'!G35" +"'Pipeline Co IS'!H35" +"'Pipeline Co IS'!H154" +"SUM('Pipeline Co BS'!I40:I42)" +"SUM('Pipeline Co BS'!K40:K42)-SUM('Pipeline Co BS'!J40:J42)" +"'Pipeline Co BS'!J12-'Pipeline Co BS'!K12" +"'Pipeline Co BS'!J17-'Pipeline Co BS'!K17" +"'Pipeline Co BS'!K38-'Pipeline Co BS'!J38" +"'Pipeline Co BS'!K43-'Pipeline Co BS'!J43" +"SUM(J22:J28)" +"D29+SUM(D11:D20)" +"SUM(I11:I20)+I29" +"G33" +"J33" +"D69" +"'Pipeline Co BS'!K16-'Pipeline Co BS'!J16" +"SUM(D33:D42)" +"'Pipeline Co BS'!K63-'Pipeline Co BS'!J63" +"'Pipeline Co BS'!K50-'Pipeline Co BS'!J50" +"I49" +"D30+D43+D56" +"'Pipeline Co BS'!D11" +"G62" +"I62" +"D58+D60" +"-60000" +"G69*J73" +"J69*K73" +"Assumptions!D7" +"IF($D$9=1,G9*Curves!D17,0)" +"IF($D$10=1,G10*Curves!D18,0)" +"IF(D12=1,5700*Curves!D25,0)" +"IF(D12=1,68200*Curves!E25,0)" +"IF($D$12=1,I12*Curves!F19*Curves!F25,0)" +"IF(D13=1,38300*Curves!E26,0)" +"IF(D13=1,76700*Curves!F26,0)" +"IF($D$13=1,J13*Curves!G20*Curves!G26,0)" +"SUM(F9:F14)" +"IF($D$17=1,G17*Curves!D22,0)" +"""Project ""&Assumptions!D7" +"'Org Chart'!D5:D5" +"D59" +"D83" +"(D11-D13)" +"D11/D13" +"(D11-D13)/D11" +"G19*Curves!E34" +"G20" +"269*2" +"H128" +"D15+D19+D20-D21" +"Assumptions!D21" +"SUM(D26:D27)" +"H23*$B$28" +"D23-D28" +"D30+D27+D21" +"D107" +"Assumptions!E44" +"D32-D33" +"Q15*R37" +"Scenarios!C5" +"(Assumptions!D14-1&"" EBITDA"")" +"Asset3Drate-0.025" +"Scenarios!C6" +"Asset3Drate+0.025" +"IF(ABS(G43-L43)<0.05,0,1)" +"G43/F15" +"Assumptions!D41" +"NPV(K41,$G$35:$R$35)" +"$B$51*2606" +"$B$51*2667" +"$B$51*2676" +"$B$51*2*1289" +"G51*H62" +"$B$52*1051" +"$B$52*1156" +"$B$52*1196" +"$B$52*2*779" +"$B$53*160" +"$B$53*785" +"$B$53*906" +"$B$53*2*649" +"$B$54*277" +"$B$54*390" +"$B$54*500" +"$B$54*2*216" +"$B$55*63" +"$B$55*98" +"$B$55*131" +"$B$55*2*96" +"$B$56*939" +"$B$56*799" +"$B$56*3294" +"$B$56*2*5433" +"$B$57*30" +"$B$57*177" +"$B$57*265" +"$B$57*2*72" +"$B$58*15" +"$B$58*31" +"$B$58*30" +"$B$58*2*13" +"SUM(D51:D58)" +"$B$75*359" +"$B$75*406" +"$B$75*408" +"$B$75*2*171" +"$B$76*287" +"$B$76*108" +"$B$76*1457" +"$B$76*2*2999" +"$B$77*297" +"$B$77*401" +"$B$77*529" +"$B$77*2*266" +"$B$78*573" +"$B$78*560" +"$B$78*555" +"$B$78*2*244" +"$B$79*628" +"$B$79*700" +"$B$79*1734" +"$B$79*2*2142" +"$B$80*584" +"$B$80*846" +"$B$80*967" +"$B$80*2*871" +"$B$81*814" +"$B$81*1049" +"$B$81*1076" +"$B$81*2*743" +"$B$82*176" +"$B$82*216" +"$B$82*298" +"$B$82*2*131" +"$B$99*555" +"$B$99*355" +"$B$100*145" +"$B$100*135" +"$B$101*220" +"$B$101*215" +"$B$101*280" +"$B$102*65" +"$B$102*150" +"$B$102*240" +"$B$103*195" +"$B$103*235" +"$B$103*245" +"$B$104*5" +"$B$105*60" +"$B$105*5" +"$B$106*30" +"$B$106*25" +"$B$106*5" +"Assumptions!D22" +"Asset3PurPrice" +"1/B125" +"C125/B125" +"+H126" +"($G$33*H125)" +"($G$33*I125)+($H$33*H125)" +"($G$33*J125)+($H$33*I125)+($I$33*H125)" +"($G$33*K125)+($H$33*J125)+($I$33*I125)+($J$33*H125)" +"($G$33*L125)+($H$33*K125)+($I$33*J125)+($J$33*I125)+($K$33*H125)" +"($G$33*M125)+($H$33*L125)+($I$33*K125)+($J$33*J125)+($K$33*I125)+($L$33*H125)" +"($G$33*N125)+($H$33*M125)+($I$33*L125)+($J$33*K125)+($K$33*J125)+($L$33*I125)+($M$33*H125)" +"($G$33*O125)+($H$33*N125)+($I$33*M125)+($J$33*L125)+($K$33*K125)+($L$33*J125)+($M$33*I125)+($N$33*H125)" +"($G$33*P125)+($H$33*O125)+($I$33*N125)+($J$33*M125)+($K$33*L125)+($L$33*K125)+($M$33*J125)+($N$33*I125)+($O$33*H125)" +"($G$33*Q125)+($H$33*P125)+($I$33*O125)+($J$33*N125)+($K$33*M125)+($L$33*L125)+($M$33*K125)+($N$33*J125)+($O$33*I125)+($P$33*H125)" +"($G$33*R125)+($H$33*Q125)+($I$33*P125)+($J$33*O125)+($K$33*N125)+($L$33*M125)+($M$33*L125)+($N$33*K125)+($O$33*J125)+($P$33*I125)+($Q$33*H125)" +"H130*$C$125" +"($G$33*H$130)" +"Assumptions!D7" +"D59" +"D83" +"(D11-D13)" +"D11/D13" +"(D11-D13)/D11" +"4*2" +"G19*Curves!E34" +"G20" +"269*2" +"H128" +"D15+D19+D20-D21" +"Assumptions!D21" +"SUM(D26:D27)" +"H23*$B$28" +"D23-D28" +"D30+D27+D21" +"D107" +"Assumptions!E44" +"D32-D33" +"Q15*R37" +"Scenarios!C5" +"(Assumptions!D14-1&"" EBITDA"")" +"Asset3Drate-0.025" +"Scenarios!C6" +"Asset3Drate+0.025" +"IF(ABS(G43-L43)<0.05,0,1)" +"G43/F15" +"Assumptions!D41" +"NPV(K41,$G$35:$R$35)" +"$B$51*2606" +"$B$51*2667" +"$B$51*2676" +"$B$51*2*1289" +"G51*H62" +"$B$52*1051" +"$B$52*1156" +"$B$52*1196" +"$B$52*2*779" +"$B$53*160" +"$B$53*785" +"$B$53*906" +"$B$53*2*649" +"$B$54*277" +"$B$54*390" +"$B$54*500" +"$B$54*2*216" +"$B$55*63" +"$B$55*98" +"$B$55*131" +"$B$55*2*96" +"$B$56*939" +"$B$56*799" +"$B$56*3294" +"$B$56*2*5433" +"$B$57*30" +"$B$57*177" +"$B$57*265" +"$B$57*2*72" +"$B$58*15" +"$B$58*31" +"$B$58*30" +"$B$58*2*13" +"SUM(D51:D58)" +"B51" +"$B$75*359" +"$B$75*406" +"$B$75*408" +"$B$75*2*171" +"$B$76*287" +"$B$76*108" +"$B$76*1457" +"$B$76*2*2999" +"$B$77*297" +"$B$77*401" +"$B$77*529" +"$B$77*2*256" +"$B$78*573" +"$B$78*560" +"$B$78*555" +"$B$78*2*244" +"$B$79*628" +"$B$79*700" +"$B$79*1734" +"$B$79*2*2142" +"$B$80*584" +"$B$80*846" +"$B$80*967" +"$B$80*2*871" +"$B$81*814" +"$B$81*1049" +"$B$81*1076" +"$B$81*2*743" +"$B$82*176" +"$B$82*216" +"$B$82*298" +"$B$82*2*131" +"$B$99*555" +"$B$99*355" +"$B$100*145" +"$B$100*135" +"$B$101*220" +"$B$101*215" +"$B$101*280" +"$B$102*65" +"$B$102*150" +"$B$102*240" +"$B$103*195" +"$B$103*235" +"$B$103*245" +"$B$104*5" +"$B$105*60" +"$B$105*5" +"$B$106*30" +"$B$106*25" +"$B$106*5" +"Assumptions!D22" +"Asset3PurPrice" +"1/B125" +"C125/B125" +"+H126" +"($G$33*H125)" +"($G$33*I125)+($H$33*H125)" +"($G$33*J125)+($H$33*I125)+($I$33*H125)" +"($G$33*K125)+($H$33*J125)+($I$33*I125)+($J$33*H125)" +"($G$33*L125)+($H$33*K125)+($I$33*J125)+($J$33*I125)+($K$33*H125)" +"($G$33*M125)+($H$33*L125)+($I$33*K125)+($J$33*J125)+($K$33*I125)+($L$33*H125)" +"($G$33*N125)+($H$33*M125)+($I$33*L125)+($J$33*K125)+($K$33*J125)+($L$33*I125)+($M$33*H125)" +"($G$33*O125)+($H$33*N125)+($I$33*M125)+($J$33*L125)+($K$33*K125)+($L$33*J125)+($M$33*I125)+($N$33*H125)" +"($G$33*P125)+($H$33*O125)+($I$33*N125)+($J$33*M125)+($K$33*L125)+($L$33*K125)+($M$33*J125)+($N$33*I125)+($O$33*H125)" +"($G$33*Q125)+($H$33*P125)+($I$33*O125)+($J$33*N125)+($K$33*M125)+($L$33*L125)+($M$33*K125)+($N$33*J125)+($O$33*I125)+($P$33*H125)" +"($G$33*R125)+($H$33*Q125)+($I$33*P125)+($J$33*O125)+($K$33*N125)+($L$33*M125)+($M$33*L125)+($N$33*K125)+($O$33*J125)+($P$33*I125)+($Q$33*H125)" +"H130*$C$125" +"($G$33*H$130)" +"Assumptions!D7" +"Assumptions!D7" +"'Unlev. Consolid'!O88" +"'Pipeline Co DCF'!$Q$17*Scenarios!C32" +"'Pipeline Co DCF'!#REF!" +"(-$C$34/C33)+$C$35" +"(-$C$34/C40)+$C$42" +"'Lev. Consolid'!G9" +"Assumptions!D7" +"SUM(B9:C9)" +"SUM(B9:B15)" +"B19+B18" +"B21+B20+B16" +"SUM(B28:B33)" +"-B36" +"SUM(B36:B37)" +"SUM(B40:B42)" +"B43+B38+B34" +"B23-B45" +"+D11/$C$11" +"+C11-D35" +"+D28" +"+D28*D29*365" +"SUM(D33:W33)" +"+C11/B35" +"+C11*$B$36" +"+D30" +"+D35*0.15" +"SUM(D35:E35)*0.15" +"SUM($D$35:F35)*0.15" +"(+D39-D24)*$B$40" +"SUM(D33:D40)" +"SUM($D$51:$W$51)/SUM(D52:W52)" +"+D$41/$B43/365" +"+D50*D41" +"+$B43*D$50*365" +"86352+20736+97292" +"SUM(B5:B15)" +"SUM(B16:B22)" +"SUM(C7:C18)" +"H33+H34+H35+H36+S33+S34+S35+S36+AB33" +"H33+H34+H35+H36+S33+S34+S35+S36+AB33" +"H33+H34+H35+H36+S33+S34+S35+S36+AB33" +"H33+H34+H35+H36+S33+S34+S35+S36+AB33" +"H33+H34+H35+H36+S33+S34+S35+S36+AB33" +"H33+H34+H35+H36+S33+S34+S35+S36+AB33" +"H33+H34+H35+H36+S33+S34+S35+S36+AB33" +"1100/4*1000" +"1100/4*1000" +"$D$4*1000000" +"$D$4*1700000" +"D5*1200" +"$D$5*1500" +"SUM(E4:E5)" +"D5*1500" +"D15*1500" +"$D$4*1000000" +"$D$4*1700000" +"D5*1200" +"$D$5*1500" +"SUM(E4:E5)" +"D10*1500" +"NOW()" +"TODAY()" +"SUM(F16:L16)" +"2080/12" +"N16*M16" +"ROUND((M16*N16*P16),10)+ROUND((M16*N16*P16*Q16),10)" +"ROUND((M16*N16*P16*R16),10)" +"+S16+T16" +"+U16" +"SUM(M16:M30)" +"SUM(F33:V33)" +"SUM(B16:B29)" +"SUM(F16:F30)" +"SUM(B35:L35)" +"O31" +"W31+W33" +"W35" +"SUM(M38:M48)" +"SUM(O39:O48)" +"SUM(F51:L51)" +"SUM(B52:L52)" +"450*3000" +"SUM(B39:B49)" +"SUM(F38:F48)" +"O49" +"SUM(W49:W56)" +"W57-T49" +"X57+Y57" +"ROUND((V61*P61*N61*M61),10)" +"B60+B61" +"SUM(C59:C61)" +"SUM(M60:M61)" +"SUM(O60:O62)" +"W63-T63" +"B66+B68" +"SUM(C65:C68)" +"SUM(F65:F69)" +"O69" +"SUM(W69:W75)" +"V79*P79*N79*M79" +"SUM(M79:M84)" +"19050+3062" +"SUM(B87:V87)" +"SUM(B79:B84)" +"450*500" +"SUM(AC15:AC95)" +"SUM(U97:U98)" +"SUM(O99)" +"S99" +"SUM(W99:W99)" +"B100+#REF!" +"F100+F92+F76+F57+F35" +"W35+W57+W63+W76+W92+W94+W100" +"SUM(X96:X100)" +"W102*0.1" +"+W102+W104" +"TODAY()" +"SUM(B13:V13)" +"2080/12" +"X13*W13" +"ROUND((W13*X13*Z13),10)+ROUND((W13*X13*Z13*AA13),10)" +"ROUND((W13*X13*Z13*AB13),10)" +"+AC13+AD13" +"+AE13" +"ROUND((AF20*Z20*X20*W20),10)" +"SUM(W14:W23)" +"SUM(B14:B24)" +"SUM(F13:F23)" +"SUM(AG24:AG25)" +"AG26-AD24" +"AH26+AI26" +"SUM(W29:W44)" +"AG45-AD45" +"SUM(B29:B44)" +"SUM(B49:R49)" +"B49+B50" +"SUM(C48:C50)" +"SUM(W49:W50)" +"SUM(Y49:Y51)" +"AF54*Z54*X54*W54" +"SUM(B59:AF59)" +"SUM(B54:B56)" +"SUM(AG57:AG61)" +"SUM(B66:V66)" +"AG68" +"AG68+AG73" +"B80+B62+B52+B47+B26" +"W24+W45+W52+W57+W80" +"+Y80+Y57+Y52+Y45+Y24" +"AG26+AG47+AG75+AG77+AG80" +"SUM(AK26:AK80)" +"SUM(F85:V85)" +"SUM(Y84:Y87)" +"SUM(B85:B87)" +"SUM(W88)" +"SUM(AD88:AD95)" +"B96+B82" +"Y82+Y96" +"SUM(AH82:AH96)" +"SUM(AD97:AE97)" +"AD97+AD100" +"TODAY()" +"SUM(B13:V13)" +"2080/12" +"X13*W13" +"ROUND((W13*X13*Z13),10)+ROUND((W13*X13*Z13*AA13),10)" +"ROUND((W13*X13*Z13*AB13),10)" +"+AC13+AD13" +"+AE13" +"ROUND((AF20*Z20*X20*W20),10)" +"SUM(W14:W23)" +"SUM(B14:B24)" +"SUM(F13:F23)" +"SUM(AG24:AG25)" +"AG26-AD24" +"AH26+AI26" +"SUM(W29:W44)" +"AG45-AD45" +"SUM(B29:B44)" +"SUM(B49:R49)" +"B49+B50" +"SUM(C48:C50)" +"SUM(W49:W50)" +"SUM(Y49:Y51)" +"AF54*Z54*X54*W54" +"SUM(B59:AF59)" +"SUM(B54:B56)" +"SUM(AG57:AG61)" +"2*7000" +"SUM(B66:V66)" +"AG68" +"AG68+AG73" +"(F67+F66)/7093" +"B80+B62+B52+B47+B26" +"W24+W45+W52+W57+W80" +"+Y80+Y57+Y52+Y45+Y24" +"AG26+AG47+AG75+AG77+AG80" +"SUM(AK26:AK80)" +"SUM(F85:V85)" +"SUM(Y84:Y87)" +"SUM(B85:B87)" +"SUM(W88)" +"SUM(AD88:AD95)" +"B96+B82" +"Y82+Y96" +"SUM(AH82:AH96)" +"AD97+AD100" +"(6*2)*(11000*12)" +"SUM(C8:C39)" +"C43+C46" +"C50+E50+G50" +"SUM(B11:H11)" +"SUM(B12:B16)" +"SUM(B22:B27)" +"B42" +"I18+I28" +"B30" +"B31+C30" +"B31" +"B34" +"I31" +"SUM(C8:AD8)" +"SUM(C8:C42)" +"C45" +"D45+C46" +"SUM(C45:AD45)" +"SUM(C8:AD8)" +"SUM(C8:C42)" +"C45" +"D45+C46" +"SUM(C45:AD45)" +"1/(10^(1.785*$C6)*$F6*344400/(($H6+460)^3.825)+1)" +"+($G6+14.73)/($F6+14.73)" +"53.385*$I6*($H6+460)/$C6*($D6/($D6-1))*(($J6^(($D6-1)/$D6))-1)" +"$L6*14.73/520*($H6+460)/($F6+14.73)*$I6*1000000/24/60" +"L6" +"$N6*14.73/520*($H6+460)/($F6+14.73)*$I6*1000000/24/60" +"+$P6*4.333/($P6*4.333-1)" +"+($J6^(($Q6-1)/$Q6)*($H6+460))-460" +"+N6/(33000*P6*S6/K6*1545/16.8*520*1440/14.7/144/1000000 )" +"10351*(2*(V6/8799)-(V6/8799)^2)" +"+W6-T6" +"10088*(2*(V12/8799)-(V12/8799)^2)" +"29980/0.7457*0.95*0.994*0.985*0.997*0.754*(2*(V20/6100)-(V20/6100)^2)" +"29980/0.7457*0.95*0.994*0.985*0.997*0.825*(2*(V24/6100)-(V24/6100)^2)" +"29980/0.7457*0.95*0.994*0.985*0.997*0.835*(2*(V26/6100)-(V26/6100)^2)" +"29980/0.7457*0.95*0.994*0.985*0.997*0.91*(2*(V32/6100)-(V32/6100)^2)" +"SUM(E4:H4)" +"SUM(I4:J4)" +"K4*$J$4" +"L4/C4" +"B5/100*$C$4" +"-E91" +"+N17*0.05" +"K18*$J$18" +"B19/100*$C$18" +"I13-E13" +"0.968+0.968" +"4400*3" +"0.968*3" +"SUM(K13:K22)" +"I13-E13" +"0.968+0.968" +"4400*3" +"0.968*3" +"SUM(K13:K22)" +"167763168" +"30906950" +"6165806" +"25345871" +"12428646" +"SUM(D14:D25)" +"ROUND((268629680/(36*174.61))*(E29*D29),0)" +"SUM(D29:D35)" +"30710173" +"D36" +"F38+F36" +"189944913" +"65387568" +"25010662" +"SUM(D44:D48)" +"D49+D41+D26" +"J2+365" +"SUM(E6:E11)" +"E3-E12" +"SUM(E19:E21)" +"E17+E22+E30+E35+E37" +"SUM(E40:AI40)" +"E14-E38" +"E40-SUM(E42:E48)" +"V2+365" +"'Income Statement'!E40" +"SUM(C3:AG3)" +"+C3+C4" +"SUM(C5:C11)" +"IF(-SUM(C7:C8)<1,"""",C5/(-SUM(C7:C8)))" +"SUM(C13:AG13)" +"+('Income Statement'!E14-'Income Statement'!E38)*0.9" +"-D9+D25" +"E28" +"SUM(B7:G7)" +"+('Income Statement'!F14-'Income Statement'!F38)*11/12" +"-'Cash Flow Statement'!D13*'Balance Sheet'!$D$71" +"+('Income Statement'!G14-'Income Statement'!G38)*11/12" +"-'Cash Flow Statement'!E13*'Balance Sheet'!$D$71" +"+('Income Statement'!H14-'Income Statement'!H38)*11/12" +"-'Cash Flow Statement'!F13*'Balance Sheet'!$D$71" +"+('Income Statement'!I14-'Income Statement'!I38)*11/12" +"-'Cash Flow Statement'!G13*'Balance Sheet'!$D$71" +"+('Income Statement'!J14-'Income Statement'!J38)*11/12" +"-'Cash Flow Statement'!H13*'Balance Sheet'!$D$71" +"SUM(AF7:AK7)-1" +"+'Income Statement'!E3/10" +"-B9" +"+'Income Statement'!F3/12" +"+'Income Statement'!G3/12" +"+'Income Statement'!H3/12" +"+'Income Statement'!I3/12" +"+'Income Statement'!J3/12" +"SUM('Income Statement'!E43:AI43)-39433" +"-'Income Statement'!E43" +"-'Income Statement'!F43" +"-'Income Statement'!G43" +"-'Income Statement'!H43" +"-'Income Statement'!I43" +"-'Income Statement'!J43" +"+B14+B12" +"+B16+B9+B7" +"+('Income Statement'!E38+'Income Statement'!E12)/10+'Income Statement'!E42+'Income Statement'!E44+'Income Statement'!E47+'Income Statement'!E48" +"-'Income Statement'!E44-'Income Statement'!E42" +"+('Income Statement'!F38+'Income Statement'!F12)/12+'Income Statement'!F42+'Income Statement'!F44+'Income Statement'!F47+'Income Statement'!F48" +"-'Income Statement'!F44-'Income Statement'!F42" +"+('Income Statement'!G38+'Income Statement'!G12)/12+'Income Statement'!G42+'Income Statement'!G44+'Income Statement'!G47+'Income Statement'!G48" +"-'Income Statement'!G44-'Income Statement'!G42" +"+('Income Statement'!H38+'Income Statement'!H12)/12+'Income Statement'!H42+'Income Statement'!H44+'Income Statement'!H47+'Income Statement'!H48" +"-'Income Statement'!H44-'Income Statement'!H42" +"+('Income Statement'!I38+'Income Statement'!I12)/12+'Income Statement'!I42+'Income Statement'!I44+'Income Statement'!I47+'Income Statement'!I48" +"-'Income Statement'!I44-'Income Statement'!I42" +"+('Income Statement'!J38+'Income Statement'!J12)/12+'Income Statement'!J42+'Income Statement'!J44+'Income Statement'!J47+'Income Statement'!J48" +"-'Income Statement'!J44-'Income Statement'!J42" +"SUM(AF25:AK25)-0.5" +"-'Cash Flow Statement'!C8" +"'Cash Flow Statement'!C8" +"-'Cash Flow Statement'!D8" +"'Cash Flow Statement'!D8" +"-'Cash Flow Statement'!E8" +"'Cash Flow Statement'!E8" +"-'Cash Flow Statement'!F8" +"'Cash Flow Statement'!F8" +"-'Cash Flow Statement'!G8" +"'Cash Flow Statement'!G8" +"-'Cash Flow Statement'!H8" +"'Cash Flow Statement'!H8" +"-'Cash Flow Statement'!I8" +"-SUM('Cash Flow Statement'!D8:AH8)" +"-F26" +"SUM(B25:B27)" +"+'Income Statement'!E49" +"+G7" +"+'Income Statement'!F49" +"+'Income Statement'!G49" +"+'Income Statement'!H49" +"+'Income Statement'!I49" +"+'Income Statement'!J49" +"B18-B32" +"+H28/H32" +"+'Income Statement'!E40/'Income Statement'!E44" +"+'Income Statement'!F40/'Income Statement'!F44" +"+'Income Statement'!G40/'Income Statement'!G44" +"+'Income Statement'!H40/'Income Statement'!H44" +"+'Income Statement'!I40/'Income Statement'!I44" +"+'Income Statement'!J40/'Income Statement'!J44" +"+H14/H18" +"+(H7+H9)/(H25+H26)" +"+I9*0.091523" +"+I9*0.102913" +"+K9-C9" +"+K9-D9" +"+M9-G9" +"+E14*365" +"+E14*D15" +"+F14*1.7%" +"+E14*D16" +"+F14*3.3%" +"+E19-E21" +"+E20*90" +"+F19-F20" +"+E20*0.05" +"4000+4000+4500+4000" +"((+D25*7000*24)/1000000)*0.88" +"(+D25*7000*24)/1000000" +"+E20*0.55*D28" +"+G20*0.55*D28" +"+E23-E25" +"+E32" +"(+E32*E30)+E28" +"18530+46642+142115-799+311" +"SUM(B5:B14)" +"SUM(B15:C15)" +"SUM(C15:C17)" +"CELL(""filename"")" +"23216+10291+98719+347180-4091+526" +"SUM(B5:B14)" +"SUM(B15:C15)" +"SUM(C15:C17)" +"CELL(""filename"")" +"36752+14036+31945+112880+497-3199" +"SUM(B5:B14)" +"SUM(B15:C15)" +"SUM(C15:C17)" +"CELL(""filename"")" +"26087+35290+166625+2477-2988" +"SUM(B5:B14)" +"SUM(B15:C15)" +"SUM(C15:C17)" +"CELL(""filename"")" +"NPV($B$1,D4:R4)" +"+$D$1*B4*365" +"+D4" +"(+R17/365)/150" +"+Q17*0.25" +"+Q29*0.5" +"+Q41*0.75" +"$B53*D$52*365" +"SUM(A40:A50,A28:A38,A16:A26,A4:A14,A53:A61)" +"625*2000" +"755*5000" +"7*50000" +"10000*150" +"755*1000" +"755*500" +"5000*50" +"10*10000" +"8*2000000" +"21*400000" +"SUM(I7:I27)" +"IF(C104=2,CONCATENATE(C4,""."",""02""),IF(C104=1,CONCATENATE(C4,""."",""01""),IF(C104=3,CONCATENATE(C4,""."",""03""))))" +"IF(C104=2,CONCATENATE(C4,""."",""02""),IF(C104=1,CONCATENATE(C4,""."",""01""),IF(C104=3,CONCATENATE(C4,""."",""03""))))" +"IF(C104=2,CONCATENATE(C4,""."",""02""),IF(C104=1,CONCATENATE(C4,""."",""01""),IF(C104=3,CONCATENATE(C4,""."",""03""))))" +"IF(C104=2,CONCATENATE(C4,""."",""02""),IF(C104=1,CONCATENATE(C4,""."",""01""),IF(C104=3,CONCATENATE(C4,""."",""03""))))" +"IF(C104=2,""Removal"",IF(C104=1,""Install"",IF(C104=3,""Study"","" "")))" +"(P7-M7) + 1" +"'Page 2'!M73" +"'Page 2'!M73" +"'Page 2'!M73" +"""("" & 'Page 2'!$M$74 & "")""" +"H44+H45" +"H44+H45" +"H44+H45" +"'Page 2'!$N$75" +"$H$46-$H$47" +"'Page 1'!A2:G2" +"'Page 1'!$L$2" +"'Page 1'!$N$2" +"'Page 1'!$C$4" +"'Page 1'!$H$4" +"'Page 1'!$P$2" +"'Page 1'!$N$4" +"'Page 1'!$R$4" +"(L8*$G$4)/12*('Page 1'!$S$5/30) / 100" +"(L8*$G$5)/100" +"CEILING((IF(H8="" "",L8,(L8+K8+J8) * H8)),1)" +"SUM(M8:M31)" +"SUM(M32:M34)" +"((L37*($G$5/100)))" +"((L37*($G$5/100)))" +"((L37*$G$4)/12*('Page 1'!$S$5/30))/100" +"((L37*$G$4)/12*('Page 1'!$S$5/30))/100" +"CEILING(L37+G37+I37,1)" +"(SUM(L37:L39))" +"(SUM(L42:L47))" +"SUM(M42:M47)" +"L72+L66+L64+L58+L56+L50+L48+L40+M35" +"(M72+M66+M64+M58+M56+M50+M48+M40+M35)" +" ""Less Credits (Reimbursements/Contr.-in-aid) -- Needs to be planned on WBS "" & IF(LEN(A3) = 1, ""C.XXXXXX.04"", A3 & "".04"")" +"(L74+J74+H74)" +"L73-L74" +"(M73-M74)" +"'Page 1'!A2:G2" +"'Page 1'!$C$4" +"'Page 1'!$H$4" +"'Page 1'!$N$4" +"'Page 1'!$R$4" +"'Page 2'!C8" +"'Page 2'!M8" +"H8/H32" +"H9/H32" +"H10/H32" +"H11/H32" +"H12/H32" +"H13/H32" +"H14/H32" +"H15/H32" +"H16/H32" +"H17/H32" +"H18/H32" +"H19/H32" +"H20/H32" +"H21/H32" +"H22/H32" +"H23/H32" +"H24/H32" +"H25/H32" +"H26/H32" +"H27/H32" +"H28/H32" +"H29/H32" +"H30/H32" +"H31/H32" +"'Page 2'!$M$32" +"SUM(I8:I31)" +"I13-E13" +"0.968+0.968" +"SUM(K13:K25)" +"0.968*3" +"86352+20736+97292" +"SUM(B5:B15)" +"SUM(B16:B22)" +"SUM(C7:C18)" +"SUM(C6:C7)" +"C8+C13" +"SUM(C7:C17)" +"D18/$C$18" +"SUM(C23:C30)" +"D31/$C31" +"C18+C31" +"SUM(B5:B9)" +"C10/$B$10" +"B5*B4" +"B4/10" +"B9*B10" +"B11+B6" +"B13*12" +"B4*0.015" +"B4*0.015" +"SUM(B16:B17)" +"C19+C14" +"SUM(C3:C20)" +"SUM(C23:C27)" +"SUM(C30:C38)" +"C39+C28+C21" +"(6*2)*(11000*12)" +"SUM(C8:C39)" +"C43+C46" +"C50+E50+G50" +"E16+5.7" +"I12-E12" +"0.968+0.968" +"4400*3" +"0.968*3" +"SUM(K12:K27)" +"4743" +"0.949*1.5" +"2694*1.5" +"0.539*2" +"2634*2" +"0.527" +"1643*2" +"0.329*2" +"2223*2" +"0.444*2" +"1028*2" +"0.206*2" +"D9-E9" +"474/4" +"SUM(D9:D33)" +"""Jan-00"" & ""*""" +"""Feb-00"" & ""*""" +"D9-C9" +"ROUND((((C9*30)+(G9*30)+(K9*30))/90),0)" +"((S9*30)+(W9*30)+(AA9*30))/90" +"ROUND((((C9*30)+(G9*30)+(K9*30))/90),0)" +"BQ9/BP9" +"551+15" +"7+17+18" +"10+34+22" +"12+13+10" +"16+14+17" +"16+21+26" +"20+23+33" +"42+31+40" +"69+43+49" +"90+36+61" +"SUM(C9:C27)" +"'Year Over Year'!A6" +"'Year Over Year'!D9" +"-(D9-C9)" +"ROUND((((C9*30)+(G9*30)+(K9*30))/90),0)" +"$BT9" +"S9+W9+AA9" +"'Year Over Year'!AF9" +"ROUND((((C9*30)+(G9*30)+(K9*30))/90),0)" +"BQ9/BP9" +"660*1.1" +"726*1.1" +"799*1.1" +"879*1.1" +"967*1.1" +"1064*1.1" +"1170*1.1" +"1287*1.1" +"1416*1.1" +"1558*1.1" +"SUM(C9:C27)" +"D9-C9" +"C9+G9+K9" +"C9+G9+K9" +"BQ9/BP9" +"SUM(C9:C35)" +"E7" +"1653.5-953.5+25000+310" +"104.542+36" +"1000+154" +"-162.6+-46" +"6057.058" +"1682+79+38" +"8654-4400" +"5350-5350" +"5297-5297" +"280-10" +"-37+5350" +"5297" +"SUM(C75:C76)" +"BP70" +"C79-C81" +"SUM(C85:C89)" +"'Year Over Year'!D9" +"-(D9-C9)" +"C9+G9+K9" +"$BT9/12" +"C9+G9+K9" +"BQ9/BP9" +"BT10/12" +"SUM(C9:C35)" +"K7" +"D9-C9" +"C9+G9+K9+O9" +"D9" +"U9/T9" +"SUM(C9:C26)" +"B4-J4" +"SUM(B4:B10)" +"B11+C11" +"234066-836739" +"-1998-601070" +"235983-834518" +"-599239-551" +"SUM(B13:B24)" +"SUM(B27:B31)" +"D25+D32" +"B11+B25+B32" +"SUM(F4:F31)" +"B33+C33" +"B4-J4" +"SUM(B4:B10)" +"B11+C11" +"594-3511" +"-6-2219" +"SUM(B13:B24)" +"SUM(B27:B31)" +"L25+L32" +"B11+B25+B32" +"SUM(F4:F31)" +"B33+C33" +"SUM(C14:C30)" +"C409+C391+C373+C355+C337+C319+C301+C283+C265+C247+C229+C211+C193+C175+C157+C139+C121+C103+C85+C67+C49+C31" +"SUM(C13:C29)" +"C408+C390+C372+C354+C336+C318+C300+C282+C264+C246+C228+C210+C192+C174+C156+C138+C120+C102+C84+C66+C48+C30" +"VLOOKUP(H2,Tables!B26:C136,2)" +"VLOOKUP(H3,Tables!B13:C21,2)" +"IF(VLOOKUP(H4,Tables!B4:C8,2)=0,"""",VLOOKUP(H4,Tables!B4:C8,2))" +"IF(VLOOKUP(H5,Tables!B4:C8,2)=0,"""",VLOOKUP(H5,Tables!B4:C8,2))" +"TODAY()+G11" +"G7-1-IF(WEEKDAY(G7)<3,WEEKDAY(G7),0)" +"WORKDAY(EOMONTH(G7,0)+1,-2)" +"FirstMonth" +"CONCATENATE(G2,""-"",G3,""-"",G4)" +"CONCATENATE(G2,""-"",G3,""-"",G5)" +"G10" +"1/((1+B13/2)^(2*($A13-$B$4)/365.25))" +"+Position1/42" +"SUM(B13:B14)/2" +"EDATE(A13,1)" +"+B14/42" +"SUM(B15:B26)/12" +"+B26+1" +"(B4+C4+D4-E4-F4)" +"SUM(G4+H4+I4-J4-K4)" +"SUM(Y4+Z4+AA4-AB4-AC4+AD4)" +"'May Group Summary'!#REF!" +"SUM(B4:B16)" +"SUM(C3:C16)" +"SUM(I7:I16)" +"SUM(B3:M3)" +"SUM(B3:B15)" +"COUNTA(M3:M804)" +"COUNTA(#REF!)" +"COUNTA(M3:M11)" +"COUNTA(M15:M30)" +"COUNTA(M34:M43)" +"COUNTA(M47:M54)" +"COUNTA(M3:M157)" +"SUM(B3:M3)" +"SUM(B3:B14)" +"SUM(B19:H19)" +"($M$3+$H$19+$S$67+$T$67)" +"($N$3-$M$3)+($I$19-$H$19)+$K$35+$H$51+$U$67-($S$67+$T$67)" +"SUM(S34:T34)" +"SUM(B35:J35)" +"($M$4+$H$20+$S$68+$T$68)" +"($N$4-$M$4)+($I$20-$H$20)+$K$36+$H$52+$U$68-($S$68+$T$68)" +"($M$5+$H$21+$S$69+$T$69)" +"($N$5-$M$5)+($I$21-$H$21)+$K$37+$H$53+$U$69-($S$69+$T$69)" +"($M$6+$H$22+$S$70+$T$70)" +"($N$6-$M$6)+($I$22-$H$22)+$K$38+$H$54+$U$70-($S$70+$T$70)" +"($M$7+$H$23+$S$71+$T$71)" +"($N$7-$M$7)+($I$23-$H$23)+$K$39+$H$55+$U$71-($S$71+$T$71)" +"($M$8+$H$24+$S$72+$T$72)" +"($N$8-$M$8)+($I$24-$H$24)+$K$40+$H$56+$U$72-($S$72+$T$72)" +"($M$9+$H$25+$S$73+$T$73)" +"($N$9-$M$9)+($I$25-$H$25)+$K$41+$H$57+$U$73-($S$73+$T$73)" +"($M$10+$H$26+$S$74+$T$74)" +"($N$10-$M$10)+($I$26-$H$26)+$K$42+$H$58+$U$74-($S$74+$T$74)" +"($M$11+$H$27+$S$75+$T$75)" +"($N$11-$M$11)+($I$27-$H$27)+$K$43+$H$59+$U$75-($S$75+$T$75)" +"($M$12+$H$28+$S$76+$T$76)" +"($N$12+$I$28)" +"($M$13+$H$29+$S$77+$T$77)" +"($N$13-$M$13)+($I$29-$H$29)+$K$45+$H$61+$U$77-($S$77+$T$77)" +"($M$14+$H$30+$S$78+$T$78)" +"($N$14-$M$14)+($I$30-$H$30)+$K$46+$H$62+$U$78-($S$78+$T$78)" +"SUM(B51:G51)" +"SUM(B67:T67)" +"COUNTA(L3:L746)" +"COUNTA(K3:K8)" +"COUNTA(K12:K30)" +"COUNTA(K34:K74)" +"COUNTA(K78:K90)" +"SUMPRODUCT(INDEX($X$20:$X$258,$AY$11):INDEX($X$20:$X$258,$AY$11+11),INDEX($AP$20:$AP$258,$AY$11):INDEX($AP$20:$AP$258,$AY$11+11))/SUM(INDEX($AP$20:$AP$258,$AY$11):INDEX($AP$20:$AP$258,$AY$11+11))" +"SUMPRODUCT(INDEX($X$20:$X$258,$AY$11+12):INDEX($X$20:$X$258,$AY$11+23),INDEX($AP$20:$AP$258,$AY$11+12):INDEX($AP$20:$AP$258,$AY$11+23))/SUM(INDEX($AP$20:$AP$258,$AY$11+12):INDEX($AP$20:$AP$258,$AY$11+23))" +"EOMONTH(FirstPricingMonth,SwapFirstMonthPosition-2)+1" +"EOMONTH(DateStart,SwapNumOfMonths-2)+1" +"EOMONTH(NextMonth,EuroOptionMonthPosition-2)+1" +"(IF(SwaptionType=1,-1,1)*(SwaptionStrike-UnderlyingPriceAsian)*E32+SwaptionPremium*D33)/(D32+D33)" +"SUMPRODUCT(INDEX($X$20:$X$258,$AY$11+24):INDEX($X$20:$X$258,$AY$11+35),INDEX($AP$20:$AP$258,$AY$11+24):INDEX($AP$20:$AP$258,$AY$11+35))/SUM(INDEX($AP$20:$AP$258,$AY$11+24):INDEX($AP$20:$AP$258,$AY$11+35))" +"VLOOKUP(AN3,PricingArea,CHOOSE(Underlying,4,10))" +"SwaptionPremium*D33/E32" +"MAX(0,(AJ19-BN4)/(AI19-BN4))" +"1-BL4" +"NETWORKDAYS(FirstPricingMonth,DateToday,HolidaysWTI)-1" +"A2-A3" +"VLOOKUP(AN3,PricingArea,CHOOSE(Underlying,22,24))-DateToday+1" +"MAX(0,(AM19-BN5)/(AL19-BN5))" +"NETWORKDAYS(FirstPricingMonth,DateToday,HolidaysBrent)-1" +"UnderlyingPriceAsian-SwapPriceSettle" +"SUMPRODUCT(CHOOSE(Underlying,W19:W258,Y19:Y258),BD19:BD258,AP19:AP258)/E32" +"SUMPRODUCT(CHOOSE(Underlying,X19:X258,Z19:Z258),BD19:BD258,AP19:AP258)/E32" +"IF(F6,F6,SwapPriceCurve+PriceSpreadAsian)" +"VLOOKUP(AN3,PricingArea,CHOOSE(Underlying,7,36))" +"IF(ParticipationType=1,1,-1)*(ParticipatingSwapPrice-UnderlyingPriceAsian)*E32/D32*(1-ParticipationRate)+IF(ParticipationType=1,C14,C13)*ParticipationRate" +"VLOOKUP(AN3,PricingArea,35)" +"IF(ParticipationType=1,C14,C13)*D32/E32*ParticipationRate/(1-ParticipationRate)" +"SwaptionStrike/SwaptionUnderlyingPrice-1" +"IF(VolSkewFlag=1,IF(BN7>0,INDEX(BA19:BA200,SwaptionFirstMonthPosition+SwaptionNumOfMonths)*MIN(BN7/10%,1)+(INDEX(BB19:BB200,SwaptionFirstMonthPosition+SwaptionNumOfMonths)-INDEX(BA19:BA200,SwaptionFirstMonthPosition+SwaptionNumOfMonths))*MAX(0,MIN(BN7/10%-1,1))+(INDEX(BC19:BC200,SwaptionFirstMonthPosition+SwaptionNumOfMonths)-INDEX(BB19:BB200,SwaptionFirstMonthPosition+SwaptionNumOfMonths))*MAX(0,BN7/10%-2),INDEX(AZ19:AZ200,SwaptionFirstMonthPosition+SwaptionNumOfMonths)*MIN(-BN7/10%,1)+(INDEX(AY19:AY200,SwaptionFirstMonthPosition+SwaptionNumOfMonths)-INDEX(AZ19:AZ200,SwaptionFirstMonthPosition+SwaptionNumOfMonths))*MAX(0,MIN(-BN7/10%-1,1))+(INDEX(AX19:AX200,SwaptionFirstMonthPosition+SwaptionNumOfMonths)-INDEX(AY19:AY200,SwaptionFirstMonthPosition+SwaptionNumOfMonths))*MAX(0,-BN7/10%-2)),0)" +"(UnderlyingPriceAsian-A8)*E32/NominalVolume" +"CONCATENATE(IF(OptControl=4,""Put 1"",""Call""),IF(OptControl=3,"" 1"",""""))" +"ROUND(2*INDEX(L20:L55,EuroOptionMonthPosition),0)/2" +"IF(OptControl=2,UnderlyingPriceAsian,StrikeSpec1)" +"Strike1/AN4-1" +"Strike2/AN4-1" +"IF(ParticipationType=1,1,-1)*(ParticipatingSwapPrice-UnderlyingPriceAsian)*E46/D46*(1-ParticipationRate)+IF(ParticipationType=1,C18,C17)*ParticipationRate" +"IF(BN7>0,IF(BN7>0.2,INDEX(BC19:BC200,SwaptionFirstMonthPosition+SwaptionNumOfMonths)-INDEX(BB19:BB200,SwaptionFirstMonthPosition+SwaptionNumOfMonths),IF(BN7>0.1,INDEX(BB19:BB200,SwaptionFirstMonthPosition+SwaptionNumOfMonths)-INDEX(BA19:BA200,SwaptionFirstMonthPosition+SwaptionNumOfMonths),INDEX(BA19:BA200,SwaptionFirstMonthPosition+SwaptionNumOfMonths))),IF(BN7<-0.2,INDEX(AX19:AX200,SwaptionFirstMonthPosition+SwaptionNumOfMonths)-INDEX(AY19:AY200,SwaptionFirstMonthPosition+SwaptionNumOfMonths),IF(BN7<-0.1,INDEX(AY19:AY200,SwaptionFirstMonthPosition+SwaptionNumOfMonths)-INDEX(AZ19:AZ200,SwaptionFirstMonthPosition+SwaptionNumOfMonths),INDEX(AZ19:AZ200,SwaptionFirstMonthPosition+SwaptionNumOfMonths))))" +"C15*100*(A8-StrikeSpec1)" +"CONCATENATE(IF(OptControl=3,""Call 2"",""Put""),IF(OptControl=4,"" 2"",""""))" +"StrikeSpec1" +"IF(OptControl=2,UnderlyingPriceAsian,StrikeSpec2)" +"AN6+IF(VolSkewFlag=1,IF(AM9>0,INDEX(BA19:BA200,EuroOptionMonthPosition)*MIN(AM9/10%,1)+(INDEX(BB19:BB200,EuroOptionMonthPosition)-INDEX(BA19:BA200,EuroOptionMonthPosition))*MAX(0,MIN(AM9/10%-1,1))+(INDEX(BC19:BC200,EuroOptionMonthPosition)-INDEX(BB19:BB200,EuroOptionMonthPosition))*MAX(0,AM9/10%-2),INDEX(AZ19:AZ200,EuroOptionMonthPosition)*MIN(-AM9/10%,1)+(INDEX(AY19:AY200,EuroOptionMonthPosition)-INDEX(AZ19:AZ200,EuroOptionMonthPosition))*MAX(0,MIN(-AM9/10%-1,1))+(INDEX(AX19:AX200,EuroOptionMonthPosition)-INDEX(AY19:AY200,EuroOptionMonthPosition))*MAX(0,-AM9/10%-2)),0)" +"AN6+IF(VolSkewFlag=1,IF(AN9>0,INDEX(BA19:BA200,EuroOptionMonthPosition)*MIN(AN9/10%,1)+(INDEX(BB19:BB200,EuroOptionMonthPosition)-INDEX(BA19:BA200,EuroOptionMonthPosition))*MAX(0,MIN(AN9/10%-1,1))+(INDEX(BC19:BC200,EuroOptionMonthPosition)-INDEX(BB19:BB200,EuroOptionMonthPosition))*MAX(0,AN9/10%-2),INDEX(AZ19:AZ200,EuroOptionMonthPosition)*MIN(-AN9/10%,1)+(INDEX(AY19:AY200,EuroOptionMonthPosition)-INDEX(AZ19:AZ200,EuroOptionMonthPosition))*MAX(0,MIN(-AN9/10%-1,1))+(INDEX(AX19:AX200,EuroOptionMonthPosition)-INDEX(AY19:AY200,EuroOptionMonthPosition))*MAX(0,-AN9/10%-2)),0)" +"IF(ParticipationType=1,C18,C17)*D46/E46*ParticipationRate/(1-ParticipationRate)" +"(B26-DateToday+1)/365.25" +"A10+C13" +"IF(AM9>0,IF(AM9>0.2,INDEX(BC19:BC200,EuroOptionMonthPosition)-INDEX(BB19:BB200,EuroOptionMonthPosition),IF(AM9>0.1,INDEX(BB19:BB200,EuroOptionMonthPosition)-INDEX(BA19:BA200,EuroOptionMonthPosition),INDEX(BA19:BA200,EuroOptionMonthPosition))),IF(AM9<-0.2,INDEX(AX19:AX200,EuroOptionMonthPosition)-INDEX(AY19:AY200,EuroOptionMonthPosition),IF(AM9<-0.1,INDEX(AY19:AY200,EuroOptionMonthPosition)-INDEX(AZ19:AZ200,EuroOptionMonthPosition),INDEX(AZ19:AZ200,EuroOptionMonthPosition))))" +"IF(AN9>0,IF(AN9>0.2,INDEX(BC19:BC200,EuroOptionMonthPosition)-INDEX(BB19:BB200,EuroOptionMonthPosition),IF(AN9>0.1,INDEX(BB19:BB200,EuroOptionMonthPosition)-INDEX(BA19:BA200,EuroOptionMonthPosition),INDEX(BA19:BA200,EuroOptionMonthPosition))),IF(AN9<-0.2,INDEX(AX19:AX200,EuroOptionMonthPosition)-INDEX(AY19:AY200,EuroOptionMonthPosition),IF(AN9<-0.1,INDEX(AY19:AY200,EuroOptionMonthPosition)-INDEX(AZ19:AZ200,EuroOptionMonthPosition),INDEX(AZ19:AZ200,EuroOptionMonthPosition))))" +"MATCH(DATE(YEAR(FirstPricingMonth),12,1),I19:I260)" +"MAX(1,MATCH(B26-1,AD19:AD260)-MATCH(DateToday-1,AD19:AD260)+1)" +"CONCATENATE(DaysForThetaCalculation,""-d Theta"")" +"C16-G14" +"IF(DateToday<=AD20,0,1)" +"SUMPRODUCT($BD19:$BD258,EJ19:EJ258)/$D$32" +"CONCATENATE(""Asian "",IF(OptControl=4,""Put 1"",""Call""),IF(OptControl=3,"" 1"",""""))" +"SUMPRODUCT($BD19:$BD258,CD19:CD258)/NominalVolume" +"SUMPRODUCT($BD19:$BD258,CE19:CE258)/E32" +"DateCurve" +"CostlessCollarValue/D13" +"SUMPRODUCT($BD19:$BD258,EK19:EK258)/$D$32" +"SUMPRODUCT($BD19:$BD258,CH19:CH258)/NominalVolume" +"SUMPRODUCT($BD19:$BD258,CI19:CI258)/E32" +"A13+A14*IF(OptControl>2,-1,1)" +"IF(OptControl=3,""Call Spread"",IF(OptControl=4,""Put Spread"",""Straddle""))" +"Underlying" +"MAX(EX20,0)" +"INDEX($EX$20:$EX$200,FP19)-FO15" +"INDEX($EX$20:$EX$92,FQ19)-INDEX($EX$20:$EX$92,FQ19-1)" +"IF(OptControl>2,"""",A13-A14)" +"IF(OptControl>2,"""",""Fence"")" +"CD17" +"L20*O20*SQRT(2/260/3.14)" +"CD17" +"CD17" +"CH17" +"CH17" +"CD17" +"CH17" +"CD17" +"CH17" +"CD17" +"CH17" +"CD17" +"CH17" +"CD17" +"CD17" +"CH17" +"CD17" +"CH17" +"IF(OptControl=2,"""",CONCATENATE(""Euro "",IF(OptControl=4,""Put 1"",""Call""),IF(OptControl=3,"" 1"","""")))" +"_xll.AMER(AN4,Strike1,AN7,AN7,AM10,AN5,IF(OptControl=4,0,1),0)" +"_xll.AMER(AN4,Strike1,AN7,AN7,AM10,AN5,IF(OptControl=4,0,1),1)+IF(OR(VolSkewFlag=2,ABS(AM9)<0.0001),0,IF(AM9>0,-1,1)*E19*100*Strike1/AN4^2*AM11/10%)" +"_xll.AMER(AN4,Strike1,AN7,AN7,AM10,AN5,IF(OptControl=4,0,1),3)/100" +"_xll.AMER(AN4,Strike1,AN7,AN7,AM10,AN5-DaysForThetaCalculation,IF(OptControl=4,0,1),0)-_xll.AMER(AN4,Strike1,AN7,AN7,AM10,AN5,IF(OptControl=4,0,1),0)" +"CHOOSE(AY9,J20*BL4+J21*BM4,(G35*BN4+J20*MAX(0,AJ19-BN4)+J21*(AI19-BN4-MAX(0,AJ19-BN4)))/AI19)" +"CHOOSE(AY9,L20*BL4+L21*BM4,(G35*BN4+L20*MAX(0,AJ19-BN4)+L21*(AI19-BN4-MAX(0,AJ19-BN4)))/AI19)" +"CHOOSE(AY9,P20*BL5+P21*BM5,(G35*BN5+P20*MAX(0,AM19-BN5)+P21*(AL19-BN5-MAX(0,AM19-BN5)))/AL19)" +"CHOOSE(AY9,R20*BL5+R21*BM5,(G35*BN5+R20*MAX(0,AM19-BN5)+R21*(AL19-BN5-MAX(0,AM19-BN5)))/AL19)" +"IF(Q21=""extra"",INDEX(BrentSeasonalityTable,INT((BG19-1)/3)+1)*VLOOKUP(MAX(BF19,$AB$4),PriceSpreadTable,3),W19-Y19)" +"IF(Q21=""extra"",INDEX(BrentSeasonalityTable,INT((BG19-1)/3)+1)*VLOOKUP(MAX(BF19,$AB$4),PriceSpreadTable,3),X19-Z19)" +"(O20*AJ19+O21*AK19)/AI19" +"(AT20*AM19+AT21*AN19)/AL19" +"IF($I19-DateToday+15>=$T$8,"""",IF($I19-DateToday+15<$T$5,1,MATCH($I19-DateToday+15,$T$5:$T$8)))" +"INDEX(U$5:U$8,$AW19)^((INDEX($T$5:$T$8,$AW19+1)-($I19-DateToday+15))/(INDEX($T$5:$T$8,$AW19+1)-INDEX($T$5:$T$8,$AW19)))/INDEX(U$5:U$8,$AW19+1)^((INDEX($T$5:$T$8,$AW19)-($I19-DateToday+15))/(INDEX($T$5:$T$8,$AW19+1)-INDEX($T$5:$T$8,$AW19)))" +"IF(OR(DateStart>=I20,DateEnd=I20,DateEnd20,IF(BQ19>0.2,BC19-BB19,IF(BQ19>0.1,BB19-BA19,BA19)),IF(BQ19<-0.2,AX19-AY19,IF(BQ19<-0.1,AY19-AZ19,AZ19))),"""")" +"IF(BD19,IF(BR19>0,IF(BR19>0.2,BC19-BB19,IF(BR19>0.1,BB19-BA19,BA19)),IF(BR19<-0.2,AX19-AY19,IF(BR19<-0.1,AY19-AZ19,AZ19))),"""")" +"IF($BD19,$BU19+IF(VolSkewFlag=1,IF(BQ19>0,$BA19*MIN(BQ19/10%,1)+($BB19-$BA19)*MAX(0,MIN(BQ19/10%-1,1))+($BC19-$BB19)*MAX(0,BQ19/10%-2),$AZ19*MIN(-BQ19/10%,1)+($AY19-$AZ19)*MAX(0,MIN(-BQ19/10%-1,1))+($AX19-$AY19)*MAX(0,-BQ19/10%-2)),0),"""")" +"IF($BD19,$BV19+IF(VolSkewFlag=1,IF(BQ19>0,$BA19*MIN(BQ19/10%,1)+($BB19-$BA19)*MAX(0,MIN(BQ19/10%-1,1))+($BC19-$BB19)*MAX(0,BQ19/10%-2),$AZ19*MIN(-BQ19/10%,1)+($AY19-$AZ19)*MAX(0,MIN(-BQ19/10%-1,1))+($AX19-$AY19)*MAX(0,-BQ19/10%-2)),0),"""")" +"IF($BD19,$BU19+IF(VolSkewFlag=1,IF(BR19>0,$BA19*MIN(BR19/10%,1)+($BB19-$BA19)*MAX(0,MIN(BR19/10%-1,1))+($BC19-$BB19)*MAX(0,BR19/10%-2),$AZ19*MIN(-BR19/10%,1)+($AY19-$AZ19)*MAX(0,MIN(-BR19/10%-1,1))+($AX19-$AY19)*MAX(0,-BR19/10%-2)),0),"""")" +"IF($BD19,$BV19+IF(VolSkewFlag=1,IF(BR19>0,$BA19*MIN(BR19/10%,1)+($BB19-$BA19)*MAX(0,MIN(BR19/10%-1,1))+($BC19-$BB19)*MAX(0,BR19/10%-2),$AZ19*MIN(-BR19/10%,1)+($AY19-$AZ19)*MAX(0,MIN(-BR19/10%-1,1))+($AX19-$AY19)*MAX(0,-BR19/10%-2)),0),"""")" +"IF(BD19,_xll.xCrudeAPO(BS19,BT19,BY19,BZ19,S20,S21,BI19,BL19,BN19,BO19,0,Strike1,AO19,CC19,0,BL19,IF(OptControl=4,0,1),0,1),0)" +"IF(BD19,_xll.xCrudeAPO(BS19,BT19,BY19,BZ19,S20,S21,BI19,BL19,BN19,BO19,0,Strike1,AO19,CC19,0,BL19,IF(OptControl=4,0,1),1,1)+_xll.xCrudeAPO(BS19,BT19,BY19,BZ19,S20,S21,BI19,BL19,BN19,BO19,0,Strike1,AO19,CC19,0,BL19,IF(OptControl=4,0,1),1,2)+IF(OR(VolSkewFlag=2,ABS(BQ19)<0.0001),0,IF(BQ19>0,-1,1)*CF19*Strike1/BP19^2*BW19/10%),0)" +"IF(BD19,(_xll.xCrudeAPO(BS19,BT19,BY19,BZ19,S20,S21,BI19,BL19,BN19,BO19,0,Strike1,AO19,CC19,0,BL19,IF(OptControl=4,0,1),3,1)+_xll.xCrudeAPO(BS19,BT19,BY19,BZ19,S20,S21,BI19,BL19,BN19,BO19,0,Strike1,AO19,CC19,0,BL19,IF(OptControl=4,0,1),3,2))/100,0)" +"IF(BD19,_xll.xCrudeAPO(BS19,BT19,BY19,BZ19,S20,S21,BI19-DaysForThetaCalculation/365.25,BL19-DaysForThetaCalculation/365.25,BN19,BO19,0,Strike1,AO19,CC19,0,BL19,IF(OptControl=4,0,1),0,1)-_xll.xCrudeAPO(BS19,BT19,BY19,BZ19,S20,S21,BI19,BL19,BN19,BO19,0,Strike1,AO19,CC19,0,BL19,IF(OptControl=4,0,1),0,1),0)" +"IF(BD19,_xll.xCrudeAPO(BS19,BT19,CA19,CB19,S20,S21,BI19,BL19,BN19,BO19,0,Strike2,AO19,CC19,0,BL19,IF(OptControl=3,1,0),0,1),0)" +"IF(BD19,_xll.xCrudeAPO(BS19,BT19,CA19,CB19,S20,S21,BI19,BL19,BN19,BO19,0,Strike2,AO19,CC19,0,BL19,IF(OptControl=3,1,0),1,1)+_xll.xCrudeAPO(BS19,BT19,CA19,CB19,S20,S21,BI19,BL19,BN19,BO19,0,Strike2,AO19,CC19,0,BL19,IF(OptControl=3,1,0),1,2)+IF(OR(VolSkewFlag=2,ABS(BR19)<0.0001),0,IF(BR19>0,-1,1)*CJ19*Strike2/BP19^2*BX19/10%),0)" +"IF(BD19,(_xll.xCrudeAPO(BS19,BT19,CA19,CB19,S20,S21,BI19,BL19,BN19,BO19,0,Strike2,AO19,CC19,0,BL19,IF(OptControl=3,1,0),3,1)+_xll.xCrudeAPO(BS19,BT19,CA19,CB19,S20,S21,BI19,BL19,BN19,BO19,0,Strike2,AO19,CC19,0,BL19,IF(OptControl=3,1,0),3,2))/100,0)" +"IF(BD19,_xll.xCrudeAPO(BS19,BT19,CA19,CB19,S20,S21,BI19-DaysForThetaCalculation/365.25,BL19-DaysForThetaCalculation/365.25,BN19,BO19,0,Strike2,AO19,CC19,0,BL19,IF(OptControl=3,1,0),0,1)-_xll.xCrudeAPO(BS19,BT19,CA19,CB19,S20,S21,BI19,BL19,BN19,BO19,0,Strike2,AO19,CC19,0,BL19,IF(OptControl=3,1,0),0,1),0)" +"DATE(YEAR(DateToday),1,1)" +"DE19" +"DE19" +"DI19+BrentPhyBrentSpread" +"DE19" +"DJ19+DO19" +"DE19" +"DE19" +"DE19" +"DR19" +"AS19+ED19" +"AU19+ED19" +"IF(BD19,IF(Underlying=1,AS19,AU19),"""")" +"IF($BD19,$EG19+IF(VolSkewFlag=1,IF(BQ19>0,$BA19*MIN(BQ19/10%,1)+($BB19-$BA19)*MAX(0,MIN(BQ19/10%-1,1))+($BC19-$BB19)*MAX(0,BQ19/10%-2),$AZ19*MIN(-BQ19/10%,1)+($AY19-$AZ19)*MAX(0,MIN(-BQ19/10%-1,1))+($AX19-$AY19)*MAX(0,-BQ19/10%-2)),0),"""")" +"IF(BD19,_xll.xASN(BP19,Strike1,AO19,EH19,0,BM19,0,BI19,BL19,IF(OptControl=4,0,1),0),0)" +"IF(BD19,_xll.xASN(BP19,Strike2,AO19,EI19,0,BM19,0,BI19,BL19,IF(OptControl=3,1,0),0),0)" +"SUM(FA21:FA55)" +"INDEX($L$20:$L$260,A37)-INDEX($L$20:$L$260,A38)" +"IF(OptControl=2,"""",CONCATENATE(IF(OptControl=3,""Call 2"",""Put""),IF(OptControl=4,"" 2"","""")))" +"_xll.AMER(AN4,Strike2,AN7,AN7,AN10,AN5,IF(OptControl=3,1,0),0)" +"_xll.AMER(AN4,Strike2,AN7,AN7,AN10,AN5,IF(OptControl=3,1,0),1)+IF(OR(VolSkewFlag=2,ABS(AN9)<0.0001),0,IF(AN9>0,-1,1)*E20*100*Strike2/AN4^2*AN11/10%)" +"_xll.AMER(AN4,Strike2,AN7,AN7,AN10,AN5,IF(OptControl=3,1,0),3)/100" +"_xll.AMER(AN4,Strike2,AN7,AN7,AN10,AN5-DaysForThetaCalculation,IF(OptControl=3,1,0),0)-_xll.AMER(AN4,Strike2,AN7,AN7,AN10,AN5,IF(OptControl=3,1,0),0)" +"VLOOKUP(I20,$EN$20:$EP$54,3)" +"EOMONTH(I19,0)+1" +"IF(ISNUMBER(K20),J20+K20/100,IF(K20=""extra"",L19+VLOOKUP(BF20,PriceSpreadTable,2)/12,IF(K20=""inter"",interpolateprices($K$19:$L$200,ROW(K20)-ROW(FirstPricingMonth)+1),interpolatechanges($J$19:$K$200,ROW(K20)-ROW(FirstPricingMonth)+1))))" +"M20+N20" +"IF(ISNUMBER(Q20),P20+Q20/100,IF(Q20=""extra"",(Z18*AL18-R19*AM18)/AN18,IF(Q20=""inter"",interpolateprices($Q$19:$R$260,ROW(Q20)-ROW(FirstPricingMonth)+1),interpolatechanges($P$19:$Q$260,ROW(Q20)-ROW(FirstPricingMonth)+1))))" +"O20" +"SQRT((1-(1-T19^2/U19)*T$18)*U20)" +"1-(1-U19)*U$18" +"(J21*AJ20+J22*AK20)/AI20" +"(L21*AJ20+L22*AK20)/AI20" +"IF(Q22=""extra"",W20-AA20,(P21*AM20+P22*AN20)/AL20)" +"IF(Q22=""extra"",X20-AB20,(R21*AM20+R22*AN20)/AL20)" +"(1+AO20/2)^(-2*BL20)" +"(1+AQ20/2)^(-2*BH20/365.25)" +"O20*VLOOKUP(BF20,BrentVolTable,2)+VLOOKUP(BF20,BrentVolTable,3)" +"IF(OR(DateStart>=I21,DateEnd=I21,DateEnd20,IF(CO20>0.2,BC19-BB19,IF(CO20>0.1,BB19-BA19,BA19)),IF(CO20<-0.2,AX19-AY19,IF(CO20<-0.1,AY19-AZ19,AZ19))),"""")" +"IF(BD20,IF(CP20>0,IF(CP20>0.2,BC19-BB19,IF(CP20>0.1,BB19-BA19,BA19)),IF(CP20<-0.2,AX19-AY19,IF(CP20<-0.1,AY19-AZ19,AZ19))),"""")" +"IF(BD20,CHOOSE(Underlying,O20,AT20),"""")" +"IF(BD20,CS20+IF(VolSkewFlag=1,IF(CO20>0,BA19*MIN(CO20/10%,1)+(BB19-BA19)*MAX(0,MIN(CO20/10%-1,1))+(BC19-BB19)*MAX(0,CO20/10%-2),AZ19*MIN(-CO20/10%,1)+(AY19-AZ19)*MAX(0,MIN(-CO20/10%-1,1))+(AX19-AY19)*MAX(0,-CO20/10%-2)),0),"""")" +"IF(BD20,CS20+IF(VolSkewFlag=1,IF(CP20>0,BA19*MIN(CP20/10%,1)+(BB19-BA19)*MAX(0,MIN(CP20/10%-1,1))+(BC19-BB19)*MAX(0,CP20/10%-2),AZ19*MIN(-CP20/10%,1)+(AY19-AZ19)*MAX(0,MIN(-CP20/10%-1,1))+(AX19-AY19)*MAX(0,-CP20/10%-2)),0),"""")" +"IF(BD20,_xll.EURO(CN20,Strike1,AO20,AO20,CT20,CM20,IF(OptControl=4,0,1),0),0)" +"IF(BD20,_xll.EURO(CN20,Strike1,AO20,AO20,CT20,CM20,IF(OptControl=4,0,1),1)+IF(OR(VolSkewFlag=2,ABS(CO20)<0.0001),0,IF(CO20>0,-1,1)*CX20*100*Strike1/CN20^2*CQ20/10%),0)" +"IF(BD20,_xll.EURO(CN20,Strike1,AO20,AO20,CT20,CM20,IF(OptControl=4,0,1),3)/100,0)" +"IF(BD20,_xll.EURO(CN20,Strike1,AO20,AO20,CT20,CM20,IF(OptControl=4,0,1),0)-_xll.EURO(CN20,Strike1,AO20,AO20,CT20,CM20-1,IF(OptControl=4,0,1),0),0)" +"IF(BD20,_xll.EURO(CN20,Strike2,AO20,AO20,CU20,CM20,IF(OptControl=3,1,0),0),0)" +"IF(BD20,_xll.EURO(CN20,Strike2,AO20,AO20,CU20,CM20,IF(OptControl=3,1,0),1)+IF(OR(VolSkewFlag=2,ABS(CP20)<0.0001),0,IF(CP20>0,-1,1)*DB20*100*Strike2/CN20^2*CR20/10%),0)" +"IF(BD20,_xll.EURO(CN20,Strike2,AO20,AO20,CU20,CM20,IF(OptControl=3,1,0),3)/100,0)" +"IF(BD20,_xll.EURO(CN20,Strike2,AO20,AO20,CU20,CM20,IF(OptControl=3,1,0),0)-_xll.EURO(CN20,Strike2,AO20,AO20,CU20,CM20-1,IF(OptControl=3,1,0),0),0)" +"_xll.ASN(X20,X20,AO20,AS20,0,AI20,0,BI20,BL20,1,0)" +"_xll.ASN(X20,X20,AO20,AS20,0,AI20,0,BI20,BL20,1,3)/100" +"_xll.xCrudeAPO(L21,L22,O21,O22,S21,S22,BI20,BL20,AJ20,AK20,0,X20,AO20,1,0,+BL20,1,0,1)" +"(EC20-EA20)/EB20/100" +"[1]!'CLc1 MTH'" +"DATEVALUE(CONCATENATE(LEFT(EM20,3),""-"",IF(VALUE(RIGHT(EM20,1))=9,""1999"",CONCATENATE(""200"",RIGHT(EM20,1)))))" +"[1]!'CLc1 NET.CHNG'" +"IF(ISNUMBER(VALUE(EO20)),VALUE(EO20)*100,0)" +"BH20/365.25" +"O20^2*EX20" +"S20" +"IF(BE20,2/3*FD21+1/3*FE22,"""")" +"IF(BE20,(I21+I20-1)/2-DateToday,"""")" +"IF(BE20,CHOOSE(Underlying,X20,Z20)+SwaptionUnderlyingPrice-$D$26,"""")" +"IF(BE20,CollartionFloor/FH20-1,"""")" +"IF(BE20,CollartionCap/FH20-1,"""")" +"IF(BE20,IF(VolSkewFlag=1,IF(FI20>0,$BA20*MIN(FI20/10%,1)+($BB20-$BA20)*MAX(0,MIN(FI20/10%-1,1))+($BC20-$BB20)*MAX(0,FI20/10%-2),$AZ20*MIN(-FI20/10%,1)+($AY20-$AZ20)*MAX(0,MIN(-FI20/10%-1,1))+($AX20-$AY20)*MAX(0,-FI20/10%-2)),0),"""")" +"IF(BE20,IF(VolSkewFlag=1,IF(FJ20>0,$BA20*MIN(FJ20/10%,1)+($BB20-$BA20)*MAX(0,MIN(FJ20/10%-1,1))+($BC20-$BB20)*MAX(0,FJ20/10%-2),$AZ20*MIN(-FJ20/10%,1)+($AY20-$AZ20)*MAX(0,MIN(-FJ20/10%-1,1))+($AX20-$AY20)*MAX(0,-FJ20/10%-2)),0),"""")" +"IF(FO$19>$FN20,"""",MAX(0,IF(FO$19=$FN20,$S20^2*FO$15,FO19*INDEX($T$20:$T$91,$FN20-FO$19)^2/INDEX($U$20:$U$91,$FN20-FO$19))))" +"IF(OptControl=2,"""",IF(OptControl=3,""Call Spread"",IF(OptControl=4,""Put Spread"",""Straddle"")))" +"IF(BH20>0,SQRT(MAX(0.000000000001,(O21^2*BH21-S21^2*(BH21-BH20))/BH20)),O21)" +"IF($AW21="""",AX20^2/AX19,INDEX(U$5:U$8,$AW21)^((INDEX($T$5:$T$8,$AW21+1)-($I21-DateToday+15))/(INDEX($T$5:$T$8,$AW21+1)-INDEX($T$5:$T$8,$AW21)))/INDEX(U$5:U$8,$AW21+1)^((INDEX($T$5:$T$8,$AW21)-($I21-DateToday+15))/(INDEX($T$5:$T$8,$AW21+1)-INDEX($T$5:$T$8,$AW21))))" +"[1]!'CLc2 MTH'" +"[1]!'CLc2 NET.CHNG'" +"SQRT(SUM(FO21:IH21)/EX21)" +"IF(OR(DateStart2>I20,DateEnd2I19,AJ20/AI20*AP20*BE20*SwaptionNumOfMonths/$D$33,0))" +"IF(FA21="""","""",SQRT(SUM(FO326:IH326)/SwaptionYearsToExp))" +"IF(OR(FA21="""",FA22=""""),"""",SQRT(SUM(INDEX(FO21:IH21,SwaptionFirstMonthPosition+1):INDEX(FO21:IH21,FN21))/SUM(INDEX($FO$15:$IH$15,SwaptionFirstMonthPosition+1):INDEX($FO$15:$IH$15,FN21))))" +"IF(OR(FA21="""",FA20=""""),"""",SQRT(SUM(INDEX(FO21:IH21,SwaptionFirstMonthPosition+1):INDEX(FO21:IH21,FN21-1))/SUM(INDEX($FO$15:$IH$15,SwaptionFirstMonthPosition+1):INDEX($FO$15:$IH$15,FN21-1))))" +"IF(OptControl>1,"""",""Fence"")" +"AN4" +"S$19+(S21-S$19)*S$18" +"SQRT(MAX(0.000000000001,(O22^2*BH22-S22^2*(BH22-BH21))/BH21))" +"[1]!'CLc3 MTH'" +"[1]!'CLc3 NET.CHNG'" +"[1]!'CLc4 MTH'" +"[1]!'CLc4 NET.CHNG'" +"EOMONTH(NextMonth,SwaptionFirstMonthPosition-2)+1" +"EOMONTH(DateStart2,SwaptionNumOfMonths-2)+1" +"[1]!'CLc5 MTH'" +"[1]!'CLc5 NET.CHNG'" +"[1]!'CLc6 MTH'" +"[1]!'CLc6 NET.CHNG'" +"DateStart2-1" +"SUMPRODUCT(CHOOSE(Underlying,X19:X258,Z19:Z258),BE19:BE258,AP19:AP258)/E33" +"_xll.xBASVOL(INDEX(L20:L91,SwaptionFirstMonthPosition+1):INDEX(L20:L91,SwaptionFirstMonthPosition+SwaptionNumOfMonths+1),INDEX(FB20:FB91,SwaptionFirstMonthPosition+1):INDEX(FB20:FB91,SwaptionFirstMonthPosition+SwaptionNumOfMonths+1),INDEX(FC20:FC91,SwaptionFirstMonthPosition+1):INDEX(FC20:FC91,SwaptionFirstMonthPosition+SwaptionNumOfMonths+1),INDEX(FA20:FA91,SwaptionFirstMonthPosition+1):INDEX(FA20:FA91,SwaptionFirstMonthPosition+SwaptionNumOfMonths+1),INDEX(FO170:IH241,SwaptionFirstMonthPosition+1,SwaptionFirstMonthPosition+1):INDEX(FO170:IH241,SwaptionFirstMonthPosition+SwaptionNumOfMonths+1,SwaptionFirstMonthPosition+SwaptionNumOfMonths+1),(DateStart2-DateToday)/365.25)" +"[1]!'CLc7 MTH'" +"[1]!'CLc7 NET.CHNG'" +"SwaptionUnderlyingPrice" +"[1]!'CLc8 MTH'" +"[1]!'CLc8 NET.CHNG'" +"_xll.EURO(SwaptionUnderlyingPrice,SwaptionStrike,0,0,E29+BN8,B26-DateToday+1,IF(SwaptionType=1,1,0),1)+IF(OR(VolSkewFlag=2,ABS(BN7)<0.0001),0,IF(BN7>0,-1,1)*_xll.EURO(SwaptionUnderlyingPrice,SwaptionStrike,0,0,E29+BN8,B26-DateToday+1,IF(SwaptionType=1,1,0),3)*E33/D33*SwaptionStrike/SwaptionUnderlyingPrice^2*BN9/10%)" +"[1]!'CLc9 MTH'" +"[1]!'CLc9 NET.CHNG'" +"SwaptionUnderlyingPrice-SUMPRODUCT(CHOOSE(Underlying,W19:W258,Y19:Y258),BE19:BE258,AP19:AP258)/E33" +"IF(D28,D28,D26+D27)" +"_xll.EURO(SwaptionUnderlyingPrice,SwaptionStrike,0,0,E29+BN8,B26-DateToday+1,IF(SwaptionType=1,1,0),0)*E33/D33" +"[1]!'CLc10 MTH'" +"[1]!'CLc10 NET.CHNG'" +"[1]!'CLc11 MTH'" +"[1]!'CLc11 NET.CHNG'" +"TODAY()" +"[1]!'CLc12 MTH'" +"[1]!'CLc12 NET.CHNG'" +"_xll.xASTRIP(INDEX(BP19:BP260,SwapFirstMonthPosition):INDEX(BP19:BP260,SwapFirstMonthPosition+SwapNumOfMonths-1),INDEX(EH19:EH260,SwapFirstMonthPosition):INDEX(EH19:EH260,SwapFirstMonthPosition+SwapNumOfMonths-1),INDEX(BI19:BI260,SwapFirstMonthPosition):INDEX(BI19:BI260,SwapFirstMonthPosition+SwapNumOfMonths-1),INDEX(BL19:BL260,SwapFirstMonthPosition):INDEX(BL19:BL260,SwapFirstMonthPosition+SwapNumOfMonths-1),INDEX(BM19:BM260,SwapFirstMonthPosition):INDEX(BM19:BM260,SwapFirstMonthPosition+SwapNumOfMonths-1),0,Strike1,INDEX(AO19:AO260,SwapFirstMonthPosition):INDEX(AO19:AO260,SwapFirstMonthPosition+SwapNumOfMonths-1),1,0,INDEX(BL19:BL260,SwapFirstMonthPosition+SwapNumOfMonths-1),IF(OptControl=4,0,1),0,1)" +"SUM(BD19:BD258)" +"SUMPRODUCT(BD19:BD258,AP19:AP258)" +"DateToday-1-IF(WEEKDAY(DateToday)<=2,WEEKDAY(DateToday),0)" +"[1]!'CLc13 MTH'" +"[1]!'CLc13 NET.CHNG'" +"_xll.xASTRIP(INDEX(BP19:BP260,SwapFirstMonthPosition):INDEX(BP19:BP260,SwapFirstMonthPosition+SwapNumOfMonths-1),INDEX(EI19:EI260,SwapFirstMonthPosition):INDEX(EI19:EI260,SwapFirstMonthPosition+SwapNumOfMonths-1),INDEX(BI19:BI260,SwapFirstMonthPosition):INDEX(BI19:BI260,SwapFirstMonthPosition+SwapNumOfMonths-1),INDEX(BL19:BL260,SwapFirstMonthPosition):INDEX(BL19:BL260,SwapFirstMonthPosition+SwapNumOfMonths-1),INDEX(BM19:BM260,SwapFirstMonthPosition):INDEX(BM19:BM260,SwapFirstMonthPosition+SwapNumOfMonths-1),0,Strike2,INDEX(AO19:AO260,SwapFirstMonthPosition):INDEX(AO19:AO260,SwapFirstMonthPosition+SwapNumOfMonths-1),1,0,INDEX(BL19:BL260,SwapFirstMonthPosition+SwapNumOfMonths-1),IF(OptControl=3,1,0),0,1)" +"Volume" +"SUM(BE19:BE258)" +"SUMPRODUCT(BE19:BE258,AP19:AP258)" +"[1]!'CLc14 MTH'" +"[1]!'CLc14 NET.CHNG'" +"[1]!'CLc15 MTH'" +"[1]!'CLc15 NET.CHNG'" +"[1]!'CLc16 MTH'" +"[1]!'CLc16 NET.CHNG'" +"[1]!'CLc17 MTH'" +"[1]!'CLc17 NET.CHNG'" +"IF(DateToday>AC20,2,1)" +"[1]!'CLc18 MTH'" +"[1]!'CLc18 NET.CHNG'" +"getpositionofnumber(IntradayWTIPriceChanges,A37)" +"CONCATENATE(""Euro "",IF(OptControl=4,""Put 1"",""Call""),IF(OptControl=3,"" 1"",""""))" +"SUMPRODUCT($BD19:$BD258,CV19:CV258)/NominalVolume" +"[1]!'CLc19 MTH'" +"[1]!'CLc19 NET.CHNG'" +"SUMPRODUCT($BD19:$BD258,CZ19:CZ258)/NominalVolume" +"SUMPRODUCT(CHOOSE(Underlying,J19:J258,P19:P258),BD19:BD258,AP19:AP258)/E32" +"[1]!'CLc20 MTH'" +"[1]!'CLc20 NET.CHNG'" +"[1]!'CLc21 MTH'" +"[1]!'CLc21 NET.CHNG'" +"SUMPRODUCT(CHOOSE(Underlying,L19:L258,R19:R258),BD19:BD258,AP19:AP258)/E32" +"[1]!'CLc22 MTH'" +"[1]!'CLc22 NET.CHNG'" +"[1]!'CLc23 MTH'" +"[1]!'CLc23 NET.CHNG'" +"[1]!'CLc24 MTH'" +"[1]!'CLc24 NET.CHNG'" +"StrikeSpec2" +"AVERAGE(FL20:FL55)-AVERAGE(FK20:FK55)" +"_xll.xXCOL2(INDEX(FH20:FH55,SwaptionFirstMonthPosition):INDEX(FH20:FH55,SwaptionFirstMonthPosition+SwaptionNumOfMonths-1),INDEX(AO20:AO55,SwaptionFirstMonthPosition):INDEX(AO20:AO55,SwaptionFirstMonthPosition+SwaptionNumOfMonths-1),INDEX(FF20:FF55,SwaptionFirstMonthPosition):INDEX(FF20:FF55,SwaptionFirstMonthPosition+SwaptionNumOfMonths-1),INDEX(FG20:FG55,SwaptionFirstMonthPosition):INDEX(FG20:FG55,SwaptionFirstMonthPosition+SwaptionNumOfMonths-1),E29+E44,D44,B26-DateToday+1,CollartionCap,CollartionFloor,0.05,100,0)" +"_xll.xXCOL2(INDEX(FH20:FH55,SwaptionFirstMonthPosition):INDEX(FH20:FH55,SwaptionFirstMonthPosition+SwaptionNumOfMonths-1),INDEX(AO20:AO55,SwaptionFirstMonthPosition):INDEX(AO20:AO55,SwaptionFirstMonthPosition+SwaptionNumOfMonths-1),INDEX(FF20:FF55,SwaptionFirstMonthPosition):INDEX(FF20:FF55,SwaptionFirstMonthPosition+SwaptionNumOfMonths-1),INDEX(FG20:FG55,SwaptionFirstMonthPosition):INDEX(FG20:FG55,SwaptionFirstMonthPosition+SwaptionNumOfMonths-1),E29+E44,D44,B26-DateToday+1,CollartionCap,CollartionFloor,0.05,100,1)" +"[1]!'CLc25 MTH'" +"[1]!'CLc25 NET.CHNG'" +"[1]!'CLc26 MTH'" +"[1]!'CLc26 NET.CHNG'" +"[1]!'CLc27 MTH'" +"[1]!'CLc27 NET.CHNG'" +"UnderlyingPriceAsian" +"[1]!'CLc28 MTH'" +"[1]!'CLc28 NET.CHNG'" +"[1]!'CLc29 MTH'" +"[1]!'CLc29 NET.CHNG'" +"[1]!'CLc30 MTH'" +"[1]!'CLc30 NET.CHNG'" +"[1]!'CLc31 MTH'" +"[1]!'CLc31 NET.CHNG'" +"[1]!'CLc32 MTH'" +"[1]!'CLc32 NET.CHNG'" +"[1]!'CLc33 MTH'" +"[1]!'CLc33 NET.CHNG'" +"[1]!'CLc34 MTH'" +"[1]!'CLc34 NET.CHNG'" +"[1]!'CLc35 MTH'" +"[1]!'CLc35 NET.CHNG'" +"AVERAGE(EH44:EH55)" +"ED94" +"IF($FN20SwaptionFirstMonthPosition+SwaptionNumOfMonths+1,$FN170>SwaptionFirstMonthPosition+SwaptionNumOfMonths+1),"""",IF($FN170=FO$169,1,IF($FN17073,"""",PRODUCT(INDEX($T$19:$T$93,FO$244):INDEX($T$19:$T$93,FO$244+$FN245-1)))" +"FO15" +"IF(SwaptionYearsToExp<=SUM($FO$15:FO15),"""",MIN(FP$15,SwaptionYearsToExp-SUM($FO$15:FO15)))" +"IF(AND(ISNUMBER(FO20),ISNUMBER(FO$320),FO$320<>0),FO20*FO$320/FO$15,"""")" +"CONCATENATE(""crude_"",IF(MONTH(DateToday)>9,"""",0),MONTH(DateToday),IF(DAY(DateToday)>9,"""",0),DAY(DateToday),"".wk3"")" +"CONCATENATE(""crude_"",IF(MONTH(DateToday)>9,"""",0),MONTH(DateToday),IF(DAY(DateToday)>9,"""",0),DAY(DateToday),"".xls"")" +"TODAY()" +"DATE(F4+1900,E4,1)" +"DateToday-1-IF(WEEKDAY(DateToday)<=2,WEEKDAY(DateToday),0)" +"E4" +"YearStart" +"EOMONTH(DATE(F5+1900,E5,1),0)" +"CONCATENATE(""Term: "",F5-F4+INT((E5-E4+1)/12),"" Years, "",MOD(E5-E4+1,12),"" Months"")" +"IF(J6="""","""",CONCATENATE(INDEX($Z$4:$Z$15,MONTH(J6)),RIGHT(YEAR(J6))))" +"CALC!I6" +"CALC!CX6" +"K6-CALC!CX6" +"CALC!DB6" +"M6-CALC!DB6" +"INDEX(AC3:AC4,ProductGroup)" +"IF(ProductGroup=1,INDEX(AG3:AG4,ProductGroup),"""")" +"INDEX(AC6:AC7,ProductGroup)" +"IF(ProductGroup=1,INDEX(AG6:AG7,ProductGroup),"""")" +"S4-1" +"IF(Q12,Q12,Q11)" +"CONCATENATE(TEXT(INDEX($AC$3:$AG$4,ProductGroup,AB9),""0.0%""),"" "",INDEX($AC$6:$AG$7,ProductGroup,AB9))" +"SUMPRODUCT(CALC!V5:V184,CALC!AI5:AI184)/P29" +"SUMPRODUCT(IF(ProductGroup=1,CALC!BY5:BY184,CALC!DK5:DK184),CALC!AI5:AI184)/P29" +"SUMPRODUCT(IF(ProductGroup=1,CALC!CD5:CD184,CALC!DO5:DO184),CALC!AI5:AI184)/P29" +"SUMPRODUCT(IF(ProductGroup=1,CALC!CL5:CL184,CALC!DS5:DS184),CALC!AI5:AI184)/P29" +"SUMPRODUCT(IF(ProductGroup=1,CALC!CQ5:CQ184,CALC!DW5:DW184),CALC!AI5:AI184)/P29" +"IF(ProductGroup=1,SUMPRODUCT(CALC!CW5:CW184,CALC!AI5:AI184)/P29,"""")" +"UnderlyingPriceAsian" +"D10-C10" +"SUMPRODUCT(OFFSET(CALC!BY5:BY184,0,HorizontalPriceOffset),CALC!AK5:AK184)/P30" +"IF(Q12,Q12,Q11)" +"_xll.xEURO(SwaptionUnderlyingPrice,SwaptionStrike,0,0,S8,Q9-DateToday+1,IF(SwaptionType=1,1,0),0)*P30/O30" +"IF(G15,G15-INDEX(C10:G10,Product),E15)" +"INDEX(AD9:AE13,Product,ProductGroup)" +"IF(G16,G16-SUMPRODUCT(IF(Product=1,CALC!BX6:BX184,CALC!CK6:CK184),CALC!AI6:AI184)/P29,E16)" +"INDEX(C10:G10,Product)" +"IF(Product>2,4,0)" +"(IF(SwaptionType=1,-1,1)*(SwaptionStrike-UnderlyingPriceAsian)*P29+SwaptionPremium*O30)/(O29+O30)" +"SwaptionPremium*O30/P29" +"CONCATENATE(IF(OptControl=4,""Put 1"",""Call""),IF(OptControl=3,"" 1"",""""))" +"IF(OptControl=2,INDEX(C10:G10,Product)+PriceSpreadAsian,F19)" +"CONCATENATE(IF(OptControl=3,""Call 2"",""Put""),IF(OptControl=4,"" 2"",""""))" +"IF(OptControl=2,INDEX(C10:G10,Product)+PriceSpreadAsian,F20)" +"IF(ParticipationType=1,1,-1)*(ParticipatingSwapPrice-UnderlyingPriceAsian)*P29/O29*(1-ParticipationRate)+IF(ParticipationType=1,C24,C23)*ParticipationRate" +"IF(ParticipationType=1,C24,C23)*O29/P29*ParticipationRate/(1-ParticipationRate)" +"CONCATENATE(DaysForThetaCalculation,""-d Theta"")" +"CONCATENATE(""Asian "",IF(OptControl=4,""Put 1"",""Call""),IF(OptControl=3,"" 1"",""""))" +"SUMPRODUCT(CALC!$AH5:$AH184,CALC!AR5:AR184)/$O$29" +"I23*NominalVolume/$P$29" +"SUMPRODUCT(CALC!$AH5:$AH184,CALC!AS5:AS184)/$O$29" +"AVERAGE(CALC!AP5:AP184)" +"C8" +"SUMPRODUCT(CALC!$AH5:$AH184,CALC!AW5:AW184)/$O$29" +"SUMPRODUCT(CALC!$AH5:$AH184,CALC!AX5:AX184)/$O$29" +"AVERAGE(CALC!AQ5:AQ184)" +"IF(OptControl=3,""Call Spread"",IF(OptControl=4,""Put Spread"",""Straddle""))" +"C23+C24*IF(OptControl>2,-1,1)" +"C10*42/100-$B10" +"IF(OptControl>2,"""",""Fence"")" +"IF(OptControl>2,"""",C23-C24)" +"IF(I26="""","""",I26*NominalVolume/$P$29)" +"INDEX(C10:G10,Product)+PriceSpreadAsian" +"CONCATENATE(""Euro "",IF(OptControl=4,""Put 1"",""Call""),IF(OptControl=3,"" 1"",""""))" +"SUMPRODUCT(CALC!$AH5:$AH184,CALC!BH5:BH184)/$O$29" +"AVERAGE(CALC!BF5:BF184)" +"B24" +"SUMPRODUCT(CALC!$AH5:$AH184,CALC!BM5:BM184)/$O$29" +"AVERAGE(CALC!BG5:BG184)" +"CALC!AH4" +"IF(ProductGroup=1,IF(Product=1,SUMPRODUCT(CALC!BX5:BX184,CALC!AI5:AI184)/P29+PriceSpreadEuro,IF(Product=3,SUMPRODUCT(CALC!CK5:CK184,CALC!AI5:AI184)/P29+PriceSpreadEuro,""N/A"")),""N/A"")" +"CALC!AJ4" +"CONCATENATE(IF(OptControl=4,""Put 1"",""Call""),IF(OptControl=3,"" 1"",""""))" +"CONCATENATE(IF(OptControl=3,""Call 2"",""Put""),IF(OptControl=4,"" 2"",""""))" +"AR2" +"AR2" +"AW2" +"AR2" +"AW2" +"AR2" +"AW2" +"AR2" +"AW2" +"SUM(AH5:AH184)" +"EOMONTH(DateToday,-1)+1" +"VLOOKUP(I5,$B$12:$C$332,2)" +"IF(DateToday<=J6,NETWORKDAYS(DateToday,J6)/NETWORKDAYS(DateToday,I6-1),0)" +"YEAR(I5)-1900" +"MONTH(I5)" +"NETWORKDAYS(I5,I6-1)" +"I5-DateToday-IF(EuroExpDateToggle=1,3+IF(WEEKDAY(I5-1)=7,1,IF(WEEKDAY(I5-1)<5,2,0)),1+IF(WEEKDAY(I5-1)=7,1,IF(WEEKDAY(I5-1)<3,2,0)))" +"(I5-DateToday+1)/365.25" +"(I6-DateToday)/365.25" +"R5+S5/100" +"R6*K5+R7*(1-K5)" +"T6*K5+T7*(1-K5)" +"IF($I5-DateToday+1>=$A$10,"""",IF($I5-DateToday+1<$A$5,1,MATCH($I5-DateToday+1,$A$5:$A$10)))" +"INDEX(B$5:B$10,$X5)^((INDEX($A$5:$A$10,$X5+1)-($I5-DateToday+1))/(INDEX($A$5:$A$10,$X5+1)-INDEX($A$5:$A$10,$X5)))/INDEX(B$5:B$10,$X5+1)^((INDEX($A$5:$A$10,$X5)-($I5-DateToday+1))/(INDEX($A$5:$A$10,$X5+1)-INDEX($A$5:$A$10,$X5)))" +"IF(OR(DateStart>=I6,DateEnd=I6,DateEnd20,$AA5*MIN(AM5/10%,1)+($Z5-$AA5)*MAX(0,MIN(AM5/10%-1,1))+($Y5-$Z5)*MAX(0,AM5/10%-2),$AB5*MIN(-AM5/10%,1)+($AC5-$AB5)*MAX(0,MIN(-AM5/10%-1,1))+($AD5-$AC5)*MAX(0,-AM5/10%-2)),0),"""")" +"IF(AH5,_xll.xASN(AL5,Strike1,AE5,AP5,0,N5,0,P5,Q5,IF(OptControl=4,0,1),0),0)" +"IF(AH5,_xll.xASN(AL5,Strike1,AE5,AP5,0,N5,0,P5,Q5,IF(OptControl=4,0,1),1),0)" +"IF(AH5,_xll.xASN(AL5,Strike1,AE5,AP5,0,N5,0,P5,Q5,IF(OptControl=4,0,1),2),0)" +"IF(AH5,_xll.xASN(AL5,Strike1,AE5,AP5,0,N5,0,P5,Q5,IF(OptControl=4,0,1),3)/100,0)" +"IF(AH5,_xll.xASN(AL5,Strike1,AE5,AP5,0,N5,0,P5-DaysForThetaCalculation/365.25,Q5-DaysForThetaCalculation/365.25,IF(OptControl=4,0,1),0)-_xll.xASN(AL5,Strike1,AE5,AP5,0,N5,0,P5,Q5,IF(OptControl=4,0,1),0),0)" +"IF(AH5,_xll.xASN(AL5,Strike2,AE5,AQ5,0,N5,0,P5,Q5,IF(OptControl=3,1,0),0),0)" +"IF(AH5,_xll.xASN(AL5,Strike2,AE5,AQ5,0,N5,0,P5,Q5,IF(OptControl=3,1,0),1),0)" +"IF(AH5,_xll.xASN(AL5,Strike2,AE5,AQ5,0,N5,0,P5,Q5,IF(OptControl=3,1,0),2),0)" +"IF(AH5,_xll.xASN(AL5,Strike2,AE5,AQ5,0,N5,0,P5,Q5,IF(OptControl=3,1,0),3)/100,0)" +"IF(AH5,_xll.xASN(AL5,Strike2,AE5,AQ5,0,N5,0,P5-DaysForThetaCalculation/365.25,Q5-DaysForThetaCalculation/365.25,IF(OptControl=3,1,0),0)-_xll.xASN(AL5,Strike2,AE5,AQ5,0,N5,0,P5,Q5,IF(OptControl=3,1,0),0),0)" +"BS5*100/42" +"BS6-$U5" +"BS6+BV6/10000*42-$V5" +"BX6" +"BZ5-$U5" +"CB5" +"($V5+CC5)*100/42" +"CD5-BY5" +"CT5-CG6" +"CL5+CV5" +"DH5-$U5" +"VLOOKUP(1900+$L5,ResidSpreadTable,2)" +"$V5+DJ5" +"VLOOKUP(1900+$L5,ResidSpreadTable,3)" +"VLOOKUP(1900+$L5,ResidSpreadTable,4)" +"VLOOKUP(1900+$L5,ResidSpreadTable,5)" +"EOMONTH(I5,0)+1" +"NETWORKDAYS(I6,J7)/N6" +"(1+AE6/2)^(-2*(I7-DateToday)/365.25)" +"AG5*(1+IF(AND(M6=1,L6>YearStart),Escalation,0))" +"IF(AH6,IF(ProductGroup=1,IF(Product=1,BX6+PriceSpreadEuro,IF(Product=3,CK6+PriceSpreadEuro,""N/A"")),""N/A""),"""")" +"IF(AH6,Strike1/BB6-1,"""")" +"IF(AH6,Strike2/BB6-1,"""")" +"IF(AH6,IF(VolOverrideEuro,VolOverrideEuro,IF(ProductGroup=1,IF(Product<3,DA6,DE6)+VolSpreadEuro,""N/A"")),"""")" +"IF($AH6,$BE6+IF(SkewFlag=1,IF(BC6>0,$AA6*MIN(BC6/10%,1)+($Z6-$AA6)*MAX(0,MIN(BC6/10%-1,1))+($Y6-$Z6)*MAX(0,BC6/10%-2),$AB6*MIN(-BC6/10%,1)+($AC6-$AB6)*MAX(0,MIN(-BC6/10%-1,1))+($AD6-$AC6)*MAX(0,-BC6/10%-2)),0),"""")" +"IF(AH6,_xll.xEURO(BB6,Strike1,AE6,AE6,BF6,O6,IF(OptControl=4,0,1),0),0)" +"IF(AH6,_xll.xEURO(BB6,Strike1,AE6,AE6,BF6,O6,IF(OptControl=4,0,1),1),0)" +"IF(AH6,_xll.xEURO(BB6,Strike1,AE6,AE6,BF6,O6,IF(OptControl=4,0,1),2),0)" +"IF(AH6,_xll.xEURO(BB6,Strike1,AE6,AE6,BF6,O6,IF(OptControl=4,0,1),3)/100,0)" +"IF(AH6,_xll.xEURO(BB6,Strike1,AE6,AE6,BF6,O6-DaysForThetaCalculation,IF(OptControl=4,0,1),0)-_xll.xEURO(BB6,Strike1,AE6,AE6,BF6,O6,IF(OptControl=4,0,1),0),0)" +"IF(AH6,_xll.xEURO(BB6,Strike2,AE6,AE6,BG6,O6,IF(OptControl=3,1,0),0),0)" +"IF(AH6,_xll.xEURO(BB6,Strike2,AE6,AE6,BG6,O6,IF(OptControl=3,1,0),1),0)" +"IF(AH6,_xll.xEURO(BB6,Strike2,AE6,AE6,BG6,O6,IF(OptControl=3,1,0),2),0)" +"IF(AH6,_xll.xEURO(BB6,Strike2,AE6,AE6,BG6,O6,IF(OptControl=3,1,0),3)/100,0)" +"IF(AH6,_xll.xEURO(BB6,Strike2,AE6,AE6,BG6,O6-DaysForThetaCalculation,IF(OptControl=3,1,0),0)-_xll.xEURO(BB6,Strike2,AE6,AE6,BG6,O6,IF(OptControl=3,1,0),0),0)" +"BT6+BV6/100" +"CX6-$W6" +"DA6-W6" +"MAIN!K6" +"DE6-W6" +"MAIN!M6" +"IF($X7="""",Y6^2/Y5,INDEX(B$5:B$10,$X7)^((INDEX($A$5:$A$10,$X7+1)-($I7-DateToday+1))/(INDEX($A$5:$A$10,$X7+1)-INDEX($A$5:$A$10,$X7)))/INDEX(B$5:B$10,$X7+1)^((INDEX($A$5:$A$10,$X7)-($I7-DateToday+1))/(INDEX($A$5:$A$10,$X7+1)-INDEX($A$5:$A$10,$X7))))" +"VLOOKUP(1900+$L12,ProductSpreadTable,7)" +"$W12+CZ12" +"BW5+VLOOKUP(1900+$L17,ProductSpreadTable,2)" +"($V17+BW17)*100/42" +"CC6+VLOOKUP(1900+$L18,ProductSpreadTable,3)" +"VLOOKUP(1900+$L18,ProductSpreadTable,8)" +"CJ11+VLOOKUP(1900+$L23,ProductSpreadTable,4)" +"CP12+VLOOKUP(1900+$L24,ProductSpreadTable,5)" +"CV12+VLOOKUP(1900+$L24,ProductSpreadTable,6)" +"D2/(0.33*8760)" +"D2/D15" +"SUM(N4:N10)" +"-B6" +"+Summary!E7" +"+$E6" +"+E$6" +"SUM(B6:B13)" +"+Summary!E6" +"+E$14" +"SUM(B6:B36)" +"-B6" +"+Summary!E10" +"+$E6" +"+E$6" +"SUM(B6:B13)" +"+Summary!E9" +"+E$14" +"SUM(B6:B36)" +"-B6" +"+Summary!E15" +"+$E6" +"+E$6" +"SUM(B6:B20)" +"-B6" +"+Summary!E14" +"+E$21" +"SUM(B6:B64)" +"-B6" +"+Summary!E7" +"+$E6" +"+E$6" +"SUM(B6:B13)" +"+Summary!E6" +"+E$14" +"SUM(B6:B36)" +"-B6" +"+Summary!E10" +"+$E6" +"+E$6" +"SUM(B6:B13)" +"+Summary!E9" +"+E$14" +"SUM(B6:B36)" +"-B6" +"+Summary!E15" +"+$E6" +"+E$6" +"SUM(B6:B20)" +"-B6" +"+Summary!E14" +"+E$21" +"SUM(B6:B64)" +"A11" +"+A11+1" +"B11+1" +"B18+1" +"F28" +"F33" +"B114+1" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"NA()" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"Data!C5" +"Data!G8" +"Data!G10" +"Data!G14" +"Data!G15" +"Data!G16" +"Data!G17" +"Data!G18" +"Data!G19" +"Data!G20" +"Data!G21" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"NA()" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"NA()" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"NA()" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(I4:J4)" +"E4-E20" +"$E4 * (K4/100)" +"SUM(G14:J14)" +"SUM(E4:E14)" +"L15-L31" +"SUM(H20:J20)" +"E15- E31" +"L31+N31+P31" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"NA()" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"NA()" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"NA()" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUM(L11:L24)" +"SUM(L28:L29)" +"+L10+L25+L30" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L34:L46)" +"SUM(L48:L50)" +"+L47+L51" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUM(L11:L24)" +"SUM(L28:L29)" +"+L10+L25+L30" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L34:L46)" +"+L47+L61" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUM(L11:L24)" +"SUM(L26:L27)" +"+L25+L28+L31" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L35:L47)" +"114+701" +"SUM(L49:L51)" +"+L48+L52" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUM(L11:L22)" +"SUM(L24:L26)" +"SUM(L28:L29)" +"+L23+L27+L30" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L34:L46)" +"+L47+L51" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUM(L11:L21)" +"SUM(L23:L25)" +"+L22+L26+L30" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L34:L46)" +"+L47+L51" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUM(L11:L16)" +"SUM(L18:L22)" +"SUM(L24:L26)" +"+L17+L23+L27" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L31:L43)" +"+L44+L50" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUM(L16:L20)" +"SUM(L22:L24)" +"+L15+L21+L25" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L29:L41)" +"1399+234" +"SUM(L44:L49)" +"+L42+L50" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUM(L16:L20)" +"SUM(L22:L24)" +"+L15+L21+L25" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L29:L41)" +"1737+195" +"SUM(L44:L49)" +"+L42+L50" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUM(L11:L13)" +"SUM(L15:L20)" +"+L14+L21+L25" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L29:L41)" +"2500+234" +"1737+195+30+8+24+47+6+10+125+95-234" +"SUM(L44:L50)" +"+L42+L51" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUM(L11:L12)" +"SUM(L14:L19)" +"+L13+L20+L25" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L29:L41)" +"2500+234" +"3948-1500" +"SUM(L44:L51)" +"+L42+L52" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUM(L11:L12)" +"SUM(L14:L20)" +"SUM(L22:L35)" +"+L13+L21+L36+L42" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L47:L59)" +"2500+234" +"3948-1500+590-500+20+200" +"SUM(L61:L69)" +"612" +"571+51" +"-83-162" +"SUM(L81:L88)" +"+L60+L71+L80" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUM(L11:L12)" +"SUM(L14:L20)" +"SUM(L22:L24)" +"+L13+L21+L25" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L29:L41)" +"2500+234" +"+L42+L51" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"NA()" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"NA()" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"A4+1" +"A4+1" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"NA()" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"NA()" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"NA()" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"NA()" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"NA()" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"NA()" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"NA()" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"NA()" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUM(L11:L24)" +"SUM(L28:L29)" +"+L10+L25+L30" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L34:L46)" +"SUM(L48:L50)" +"+L47+L51" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUM(L11:L24)" +"SUM(L28:L29)" +"+L10+L25+L30" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L34:L46)" +"+L47+L61" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUM(L11:L24)" +"SUM(L26:L27)" +"+L25+L28+L31" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L35:L47)" +"114+701" +"SUM(L49:L51)" +"+L48+L52" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUM(L11:L22)" +"SUM(L24:L26)" +"SUM(L28:L29)" +"+L23+L27+L30" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L34:L46)" +"+L47+L51" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUM(L11:L21)" +"SUM(L23:L25)" +"+L22+L26+L30" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L34:L46)" +"+L47+L51" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUM(L11:L16)" +"SUM(L18:L22)" +"SUM(L24:L26)" +"+L17+L23+L27" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L31:L43)" +"+L44+L50" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUM(L16:L20)" +"SUM(L22:L24)" +"+L15+L21+L25" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L29:L41)" +"1399+234" +"SUM(L44:L49)" +"+L42+L50" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUM(L16:L20)" +"SUM(L22:L24)" +"+L15+L21+L25" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L29:L41)" +"1737+195" +"SUM(L44:L49)" +"+L42+L50" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUM(L11:L13)" +"SUM(L15:L20)" +"+L14+L21+L25" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L29:L41)" +"2500+234" +"1737+195+30+8+24+47+6+10+125+95-234" +"SUM(L44:L50)" +"+L42+L51" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUM(L11:L12)" +"SUM(L14:L19)" +"+L13+L20+L25" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L29:L41)" +"2500+234" +"3948-1500" +"SUM(L44:L51)" +"+L42+L52" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUM(L11:L12)" +"SUM(L14:L20)" +"SUM(L22:L34)" +"+L13+L21+L35+L41" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"2500+234" +"3948-1500+590-500+20+200" +"SUM(L60:L68)" +"612" +"571+51" +"-83-162" +"SUM(L80:L88)" +"+L59+L70+L79" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUM(L11:L12)" +"SUM(L14:L20)" +"SUM(L22:L24)" +"+L13+L21+L25" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L29:L41)" +"2500+234" +"+L42+L51" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(H5:H6)" +"NA()" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"NA()" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"SUM(C9:N9)" +"165800/6" +"SUM(C12:C42)" +"SUM(C47:C48)" +"C44+C50+C52" +"SUM(C56:C61)" +"SUM(C64:C67)" +"C9+C54+C62+C68" +"+[1]Instructions!B30" +"SUM(D15:O15)" +"350000/2" +"G44" +"G44" +"G44" +"G44" +"G44" +"G44" +"G44" +"G44" +"G44" +"G44" +"G44" +"G44" +"SUM(D15:D25)" +"P26" +"D12-C12" +"K12+G12+C12" +"'New Albany'!O56" +"'New Albany'!X56" +"'New Albany'!O66" +"'New Albany'!X66" +"'New Albany'!O73" +"'New Albany'!X73" +"SUM(C12:C22)" +"CELL(""filename"")" +"NOW()" +"SUM(B10:M10)" +"SUM(B10:D10)" +"SUM(E10:G10)" +"SUM(H10:J10)" +"SUM(K10:M10)" +"SUM(Q10:U10)" +"X10-V10" +"'[1]NA MO'!O14" +"'[1]NA MO'!O24" +"300+120" +"SUM(B13:B43)" +"'[1]NA MO'!O23" +"SUM(B48:B49)" +"'[1]NA MO'!O48" +"+B45+B50+B52+B54" +"+X45+X52+X54" +"488800/12" +"103000/12" +"SUM(B58:B65)" +"SUM(B68:B72)" +"+B10+B56+B66+B73" +"D12/$D$24" +"$G$24*E12" +"$I$24*E12" +"SUM(G12:I12)" +"SUM(D12:D23)" +"A8+1" +"E8" +"E11*(1+E19)" +"E12*($E$19+1)" +"A8+1" +"E8" +"E11*(1+E19)" +"E12*($E$19+1)" +"-8400-4800" +"-8400-4800" +"76005*16" +"69172.5*16" +"D6-E6" +"D6+G6+J6" +"3187.5*8" +"3100*8" +"(2018+1050)*16" +"3510*16" +"45840*16" +"(22800+16100)*16" +"35325*16" +"(25811.5+6500)*16" +"SUM(D6:D10)" +"20289.5*16" +"(14211+2575)*16" +"6400*16" +"(4002+2300)*16" +"29733*16" +"(18348.75+5687.5)*16" +"4400*8" +"(1000+1912.5)*8" +"SUM(D14:D17)" +"2037.5*16" +"1287.5*16" +"4160*8" +"4000*8" +"SUM(D21:D22)" +"4323*16" +"3068*16" +"62730*16" +"(24153.75+21125)*16" +"(13367.25+2550)*8" +"16949*8" +"SUM(D26:D28)" +"1540*16" +"1150*16" +"1112.5*8" +"900*8" +"5314.5*16" +"(1110+2300)*16" +"3400*16" +"1625*16" +"1525.7*16" +"1186.25*16" +"1502.5*16" +"1050*16" +"1407.5*16" +"7347*16" +"8859*16" +"34749*16" +"37375*16" +"(2970+1050)*16" +"4717.5*16" +"1105*8" +"26153.5*16" +"(13455+10350)*16" +"11672.5*16" +"(7845+2100)*16" +"850*8" +"SUM(D49:D54)" +"(1307.5+2100)*16" +"4002*16" +"3964.5*16" +"3150*16" +"7660*16" +"(2691+3450)*16" +"4225*16" +"(2087.5+1150)*16" +"(2125+5750)*16" +"8178*16" +"762.5*8" +"D12+D19+D24+D30+D36+D38+D40+D47+D56+D62+D64+D66+D68" +"SUM(D6,D7,D14,D21,D22,D26)" +"SUM(D10,D16,D17,D27,D28,D38,D40)" +"SUM(D8,D9,D15,D32,D33,D34,D42,D43,D44,D45,D49,D51,D52,D53,D54,D58,D59,D60,D64,D66,D68)" +"SUM(D73:D75)" +"76005*16" +"69172.5*16" +"D6-E6" +"D6+G6+J6" +"3187.5*8" +"3100*8" +"(2018+1050)*16" +"3510*16" +"45840*16" +"(22800+16100)*16" +"35325*16" +"(25811.5+6500)*16" +"SUM(D6:D10)" +"20289.5*16" +"(14211+2575)*16" +"6400*16" +"(4002+2300)*16" +"29733*16" +"(18348.75+5687.5)*16" +"4400*8" +"(1000+1912.5)*8" +"SUM(D14:D17)" +"2037.5*16" +"1287.5*16" +"4160*8" +"4000*8" +"SUM(D21:D22)" +"4323*16" +"3068*16" +"62730*16" +"(24153.75+21125)*16" +"(13367.25+2550)*8" +"16949*8" +"SUM(D26:D28)" +"1540*16" +"1150*16" +"1112.5*8" +"900*8" +"5314.5*16" +"(1110+2300)*16" +"3400*16" +"1625*16" +"1525.7*16" +"1186.25*16" +"1502.5*16" +"1050*16" +"1407.5*16" +"7347*16" +"8859*16" +"34749*16" +"37375*16" +"(2970+1050)*16" +"4717.5*16" +"1105*8" +"26153.5*16" +"(13455+10350)*16" +"11672.5*16" +"(7845+2100)*16" +"850*8" +"SUM(D49:D54)" +"(1307.5+2100)*16" +"4002*16" +"3964.5*16" +"3150*16" +"7660*16" +"(2691+3450)*16" +"4225*16" +"(2087.5+1150)*16" +"(2125+5750)*16" +"8178*16" +"762.5*8" +"D12+D19+D24+D30+D36+D38+D40+D47+D56+D62+D64+D66+D68" +"SUM(D6,D7,D14,D21,D22,D26)" +"SUM(D10,D16,D17,D27,D28,D38,D40)" +"SUM(D8,D9,D15,D32,D33,D34,D42,D43,D44,D45,D49,D51,D52,D53,D54,D58,D59,D60,D64,D66,D68)" +"SUM(D73:D75)" +"D75-D66-D45-D44-D43-D42" +"C5-C7" +"(C5*C6)*(-1)" +"C7*C8" +"SUM(C12:C13)" +"SUM(C14:C15)" +"C17*16" +"SUM(D69:G69)" +"SUM(C9,C26,C43,C60,C112,C79,C96,C129,C146)" +"C176*8" +"SUM(C168,C185,C202,C219)" +"SUM(C272,C255,C238,C185,C168)" +"C5-C7" +"(C5*C6)*(-1)" +"C7*C8" +"SUM(C12:C13)" +"SUM(C14:C15)" +"C17*16" +"SUM(C18:F18)" +"SUM(C9,C26,C43,C60)" +"SUM(C152,C169,C186,C203,C220,C237,C254,C271)" +"SUM(C291,C308,C325,C342,C359)" +"SUM(C379,C396)" +"C500*8" +"SUM(C603)" +"C5-C7" +"(C5*C6)*(-1)" +"C7*C8" +"SUM(C12:C13)" +"SUM(C14:C15)" +"C17*16" +"SUM(C18:J18)" +"C484*8" +"C5-C7" +"(C5*C6)*(-1)" +"C7*C8" +"SUM(C12:C13)" +"SUM(C14:C15)" +"C17*16" +"SUM(C18:J18)" +"C5-C7" +"(C5*C6)*(-1)" +"C7*C8" +"SUM(C12:C13)" +"SUM(C14:C15)" +"C17*8" +"SUM(C18:J18)" +"SUM(C4:C12)" +"C14*C15" +"SUM(C16:I16)" +"SUM(C20:C26)" +"C29*C28" +"J30+J16" +" C17+F17+I17+L17+O17+R17+M5+M6+M9" +" U17+P6+P5+P9+X17" +"L5+O5" +"SUM(D17:D39)" +" COUNTIF(C22,""CSH"")" +"TODAY()" +"VLOOKUP($C4,Data!$A$2:$Q$41,2,FALSE)" +"VLOOKUP($C4,Data!$A$2:$Q$41,3,FALSE)" +"VLOOKUP($C4,Data!$A$2:$Q$41,6,FALSE)" +"VLOOKUP($C4,Data!$A$2:$Q$41,15,FALSE)" +"VLOOKUP($C4,Data!$A$2:$Q$41,16,FALSE)" +"VLOOKUP($C4,Data!$A$2:$Q$41,17,FALSE)" +"NOW()-(1/24)" +"G7/G29*1000" +"[1]Peak_Forward!$U$10" +"IF(G7=0,0,AVERAGE(G7:H7)-L7)" +"L7/L29*1000" +"AVERAGE(I7:J7)-O7" +"G8/AVERAGE($G$54:$G$55)*1000" +"AVERAGE([1]Peak_Forward!$U$11:$U$12)" +"L8/AVERAGE($E$54:$E$55)*1000" +"G9/AVERAGE($G$56:$G$57)*1000" +"AVERAGE([1]Peak_Forward!$U$13:$U$14)" +"L9/AVERAGE($E$56:$E$57)*1000" +"G10/$G$58*1000" +"[1]Peak_Forward!$U$15" +"L10/$E$58*1000" +"G11/$G$59*1000" +"[1]Peak_Forward!$U$16" +"L11/$E$59*1000" +"G12/AVERAGE($G$60:$G$61)*1000" +"AVERAGE([1]Peak_Forward!$U$17:$U$18)" +"L12/AVERAGE($E$60:$E$61)*1000" +"G13/$G$62*1000" +"[1]Peak_Forward!$U$19" +"L13/$E$62*1000" +"G14/AVERAGE($G$63:$G$65)*1000" +"AVERAGE([1]Peak_Forward!$U$20:$U$22)" +"L14/AVERAGE($E$63:$E$65)*1000" +"G15/AVERAGE($G$66:$G$67)*1000" +"AVERAGE([1]Peak_Forward!$U$23:$U$24)" +"L15/AVERAGE($E$66:$E$67)*1000" +"G16/AVERAGE($G$68:$G$69)*1000" +"AVERAGE([1]Peak_Forward!$U$25:$U$26)" +"L16/AVERAGE($E$68:$E$69)*1000" +"G17/$G$70*1000" +"[1]Peak_Forward!$U$27" +"L17/$E$70*1000" +"G18/$G$71*1000" +"[1]Peak_Forward!$U$28" +"L18/$E$71*1000" +"G19/AVERAGE($G$71:$G$72)*1000" +"AVERAGE([1]Peak_Forward!$U$29:$U$30)" +"L19/AVERAGE($E$72:$E$73)*1000" +"G20/$G$74*1000" +"[1]Peak_Forward!$U$31" +"L20/$E$74*1000" +"G21/AVERAGE($G$75:$G$77)*1000" +"AVERAGE([1]Peak_Forward!$U$32:$U$34)" +"L21/AVERAGE($E$75:$E$77)*1000" +"(G22+H22)/2/(($G$29+$H$29)/2)*1000" +"(G8*672+G9*688+G10*352+G11*320+G12*704+G13*320+G14*1024)/4080" +"G26/G33*1000" +"[1]Peak_Forward!$U$218" +"L26/L33*1000" +"(G15*672+G16*688+G17*336+G18*336+G19*688+G20*336+G21*1024)/4080" +"[1]Peak_Forward!$U$219" +"[1]Peak_Forward!$AG$10" +"[1]Peak_Forward!$AG$11" +"[1]Peak_Forward!$AG$12" +"AVERAGE([1]Peak_Forward!$AG$14:$AG$20)" +"[1]Peak_Forward!$AG$218" +"[1]Peak_Forward!$AG$219" +"[1]Peak_Forward!$AG11" +"E54/$L$33" +"AVERAGE($G$33:$H$33)*F54" +"E66/$L$34" +"AVERAGE($G$34:$H$34)*F66" +"NOW()" +"1/(24*2)" +"IF(B2>0,AVERAGE(B2:C2),"""")" +"NOW()-(1/24)" +"VLOOKUP($C4,Data!$A$2:$Q$41,2,FALSE)" +"VLOOKUP($C4,Data!$A$2:$Q$41,3,FALSE)" +"VLOOKUP($C4,Data!$A$2:$Q$41,6,FALSE)" +"VLOOKUP($C4,Data!$A$2:$Q$41,15,FALSE)" +"VLOOKUP($C4,Data!$A$2:$Q$41,16,FALSE)" +"VLOOKUP($C4,Data!$A$2:$Q$41,17,FALSE)" +"NOW()-(1/24)" +"G7/G29*1000" +"[1]Peak_Forward!$U$10" +"IF(G7=0,0,AVERAGE(G7:H7)-L7)" +"L7/L29*1000" +"AVERAGE(I7:J7)-O7" +"G8/AVERAGE($G$57:$G$58)*1000" +"AVERAGE([1]Peak_Forward!$U$11:$U$12)" +"L8/AVERAGE($E$57:$E$58)*1000" +"G9/AVERAGE($G$59:$G$60)*1000" +"AVERAGE([1]Peak_Forward!$U$13:$U$14)" +"L9/AVERAGE($E$59:$E$60)*1000" +"G10/$G$61*1000" +"[1]Peak_Forward!$U$15" +"L10/$E$61*1000" +"G11/$G$62*1000" +"[1]Peak_Forward!$U$16" +"L11/$E$62*1000" +"G12/AVERAGE($G$63:$G$64)*1000" +"AVERAGE([1]Peak_Forward!$U$17:$U$18)" +"L12/AVERAGE($E$63:$E$64)*1000" +"G13/$G$65*1000" +"[1]Peak_Forward!$U$19" +"L13/$E$65*1000" +"G14/AVERAGE($G$66:$G$68)*1000" +"AVERAGE([1]Peak_Forward!$U$20:$U$22)" +"L14/AVERAGE($E$66:$E$68)*1000" +"G15/AVERAGE($G$69:$G$70)*1000" +"AVERAGE([1]Peak_Forward!$U$23:$U$24)" +"L15/AVERAGE($E$69:$E$70)*1000" +"G16/AVERAGE($G$71:$G$72)*1000" +"AVERAGE([1]Peak_Forward!$U$25:$U$26)" +"L16/AVERAGE($E$71:$E$72)*1000" +"G17/$G$73*1000" +"[1]Peak_Forward!$U$27" +"L17/$E$73*1000" +"G18/$G$74*1000" +"[1]Peak_Forward!$U$28" +"L18/$E$74*1000" +"G19/AVERAGE($G$74:$G$75)*1000" +"AVERAGE([1]Peak_Forward!$U$29:$U$30)" +"L19/AVERAGE($E$75:$E$76)*1000" +"G20/$G$77*1000" +"[1]Peak_Forward!$U$31" +"L20/$E$77*1000" +"G21/AVERAGE($G$78:$G$80)*1000" +"AVERAGE([1]Peak_Forward!$U$32:$U$34)" +"L21/AVERAGE($E$78:$E$80)*1000" +"(G22+H22)/2/(($G$29+$H$29)/2)*1000" +"(G8*672+G9*688+G10*352+G11*320+G12*704+G13*320+G14*1024)/4080" +"G26/G36*1000" +"[1]Peak_Forward!$U$218" +"L26/L36*1000" +"(G15*672+G16*688+G17*336+G18*336+G19*688+G20*336+G21*1024)/4080" +"[1]Peak_Forward!$U$219" +"[1]Peak_Forward!$AG$10" +"[1]Peak_Forward!$AG$11" +"[1]Peak_Forward!$AG$12" +"[1]Peak_Forward!$AG$13" +"AVERAGE(L29:L32)" +"AVERAGE(E60:E66)" +"AVERAGE(E67:E71)" +"[1]Peak_Forward!$AG$218" +"[1]Peak_Forward!$AG$219" +"[1]Peak_Forward!$AG11" +"E57/$L$36" +"AVERAGE($G$36:$H$36)*F57" +"E69/$L$37" +"AVERAGE($G$37:$H$37)*F69" +"NOW()" +"1/(24*2)" +"IF(B2>0,AVERAGE(B2:C2),"""")" +"NOW()-(1/24)" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"COUNTIF(K2:K6202,""=S"")" +"COUNTIF(K2:K6202,""=B"")" +"+P1-O1" +"DATE(LEFT(I2,4),MID(I2,5,2),MID(I2,7,2))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"+ReportDate" +"#N/A" +"SUM(C9:E9)" +"SUM(G9:M9)" +"SUM(Q9:R9)" +"SUM(F9,N9,O9,P9)-Q9" +"SUM(C20:C22)" +"SUM(C23+C25+C26+C28+C29+C30)" +"SUM(C41:C42)" +"SUM(C37,C39,C47,C43,C49,C51,C53,C55)" +"SUM(D58:D59)+D66" +"SUM(C32,C56,C60,C68,C63,C66)" +"('[3]E. VaR & Off-Peak Pos By Trader'!$AB$8-R69)+('[3]E. VaR & Peak Pos By Trader'!$AC$8-(Q69+Q112))-'[3]E. VaR & Peak Pos By Trader'!$AJ$9" +"F87" +"C89/10000" +"SUM(F72,N72,O72,P72,Q72)-R72" +"(R84)+(R108)/10000-'[3]E. VaR & Peak Pos By Trader'!$AC$156" +"C7" +"S86-'[3]E. VaR & Off-Peak Pos By Trader'!$Q$106" +"SUM(F96,N96,O96,P96,Q96)-R96" +"SUM(C89:C100)" +"C8" +"P87" +"SUM(F104,N104,O104,P104)-R104" +"C105+C104" +"C106+C107" +"C87" +"SUM(F111:F111)" +"SUM(O112:R112)-R112" +"SUM(F89:F96)-F88" +"SUM(G89:G99)-G88" +"ReportDate" +"WORKDAY(A2, 1, Holidays)" +"WORKDAY(C7, 1, Holidays)" +"C7" +"#N/A" +"SUM(C9:W9)" +"AE9+AF9" +"C13" +"SUM(C21:AD21)" +"SUM(C21:C23)" +"C31+C30+C29+C27+C26+C24" +"AF24+#REF!+AF29+AF30+AF31" +"SUM(C36:C37)" +"SUM(AE48:AF48)" +"SUM(C38,C48,C44,C50,C52,C40,C55,C54)" +"SUM(AF38,AF48,AF44,AF50,AF52,AF40,AF55)" +"SUM(C58:S58)" +"SUM(C33,C56,C60,C64,C68)" +"('[3]E. VaR & Off-Peak Pos By Trader'!$AB$8-R69)+('[3]E. VaR & Peak Pos By Trader'!$AC$8-(Q69+Q112))" +"SUM(AF33,AF56,AF60)" +"C8" +"U86/10000" +"C77/10000" +"(SUM(U70:U71))+U91/10000-'[3]E. VaR & Peak Pos By Trader'!$AD$141" +"R75-'[3]E. VaR & Off-Peak Pos By Trader'!$Q$106" +"(SUM(S72:S73))+(S95)/10000-'[3]E. VaR & Peak Pos By Trader'!$AD$163" +"C8" +"C7" +"(S82+S81)+(S104)/10000-'[3]E. VaR & Peak Pos By Trader'!$AD$165" +"SUM(C82:C82)" +"(R84)+(R108)/10000-'[3]E. VaR & Peak Pos By Trader'!$AC$172" +"ReportDate" +"WORKDAY(A2, 1, Holidays)" +"C7+1" +"#REF!+1" +"C7" +"#N/A" +"SUM(C9:P9)" +"C13" +"SUM(C21:C23)" +"C31+C30+C29+C27+C26+C24" +"SUM(C36:C37)" +"SUM(C38,C48,C44,C50,C52,C40,C55)" +"SUM(C33,C56,C60,C64,C68)" +"('[3]E. VaR & Off-Peak Pos By Trader'!$AB$8-#REF!)+('[3]E. VaR & Peak Pos By Trader'!$AC$8-(Q69+Q112))" +"(R82+R81)+(R104)/10000-'[3]E. VaR & Peak Pos By Trader'!$AD$165" +"(#REF!)+(#REF!)/10000-'[3]E. VaR & Peak Pos By Trader'!$AC$172" +"ReportDate" +"+ReportDate" +"#N/A" +"SUM(C9:E9)" +"SUM(G9:M9)" +"SUM(F9,N9,O9,P9)-Q9" +"SUM(F21:N21)-Q21" +"SUM(C21:C23)" +"C31+C30+C29+C27+C26+C24" +"SUM(C42:C43)" +"SUM(C38,C48,C44,C50,C52,C40,C55,C54)" +"('[3]E. VaR & Off-Peak Pos By Trader'!$AB$8-R69)+('[3]E. VaR & Peak Pos By Trader'!$AC$8-(Q69+Q112))" +"SUM(C33,C56,C61,C65,C69)" +"Q70-'East Power Position'!R69" +"G7" +"R87/10000" +"S72-'[3]E. VaR & Off-Peak Pos By Trader'!$Q$106" +"(SUM(R71:R72))+R92/10000-'[3]E. VaR & Peak Pos By Trader'!$AD$141" +"(SUM(P73:P74))+(P96)/10000-'[3]E. VaR & Peak Pos By Trader'!$AD$163" +"(P83+P82)+(P105)/10000-'[3]E. VaR & Peak Pos By Trader'!$AD$165" +"(R84)+(R108)/10000-'[3]E. VaR & Peak Pos By Trader'!$AC$172" +"C8" +"G78" +"SUM(F91,N91,O91,P91,Q91)-R91" +"SUM(C91:C91)" +"IF(HOUR(NOW())>15,NOW(),NOW()-IF(WEEKDAY(NOW())=2,2,0)-1)" +"'[4]Delta Monthly'!$AZ$30" +"(VLOOKUP(C8,[6]Sheet1!$B$1:$G$65,2,0))*-1" +"(VLOOKUP(C8,[6]Sheet1!$B$1:$G$65,4,0))" +"SUM(G10,G36,G59,G71,G87)" +"SUM(H10,H14,H36,H59,H71,H87)" +"SUM(J10,J14,J16,J18,J24,J36,J59,J71,J87)" +"SUM(K10,K24,K36,K59,K71,K87)" +"AC8+'E. VaR & Off-Peak Pos By Trader'!AB8" +"AJ8-'[4]Delta Monthly'!$AZ$41" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,4,1)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,6,FALSE)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,8,FALSE)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,10,FALSE)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,12,FALSE)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,14,FALSE)" +"+VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,16,FALSE)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,18,FALSE)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$72,20,FALSE)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$72,22,FALSE)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$72,24,FALSE)" +"SUM(G10:Q10)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$72,26,FALSE)+VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$72,28,FALSE)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$72,30,FALSE)+VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$72,32,FALSE)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$72,34,FALSE)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$72,36,FALSE)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$72,38,FALSE)+VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$72,40,FALSE)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$72,42,FALSE)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$72,44,FALSE)+VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$72,46,FALSE)+VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$72,48,FALSE)" +"SUM(S10:Y10)" +"VLOOKUP($B10,'[3]Delta Yearly'!$A$1:$AD$72,4,FALSE)" +"VLOOKUP($B10,'[3]Delta Yearly'!$A$1:$AC$72,6,FALSE)+VLOOKUP($B10,'[3]Delta Yearly'!$A$1:$AC$72,8,FALSE)+VLOOKUP($B10,'[3]Delta Yearly'!$A$1:$AC$72,10,FALSE)+VLOOKUP($B10,'[3]Delta Yearly'!$A$1:$AC$72,12,FALSE)+VLOOKUP($B10,'[3]Delta Yearly'!$A$1:$AC$72,14,FALSE)+VLOOKUP($B10,'[3]Delta Yearly'!$A$1:$AC$72,16,FALSE)+VLOOKUP($B10,'[3]Delta Yearly'!$A$1:$AC$72,18,FALSE)+VLOOKUP($B10,'[3]Delta Yearly'!$A$1:$AC$72,20,FALSE)+VLOOKUP($B10,'[3]Delta Yearly'!$A$1:$AC$72,22,FALSE)+VLOOKUP($B10,'[3]Delta Yearly'!$A$1:$AC$72,24,FALSE)+VLOOKUP($B10,'[3]Delta Yearly'!$A$1:$AC$72,26,FALSE)+VLOOKUP($B10,'[3]Delta Yearly'!$A$1:$AC$72,28,FALSE)" +"SUM(AB10,AA10,Z10,R10)" +"SUM('[4]Delta Monthly'!$AX$8:$AX$15)" +"AJ14+AJ9" +"VLOOKUP($B16,'[4]Delta Monthly'!$A$1:$AW$55,16,FALSE)" +"'[3]Delta Yearly'!$AE$15" +"SUM(K14:K18)" +"SUM(M14:M22)" +"SUM(G28,G30,#REF!,G32,G34)" +"SUM(O28,O30,O32,O34)" +"VLOOKUP($B41,'[3]Delta Yearly'!$A$1:$AC$55,6,0)+VLOOKUP($B41,'[3]Delta Yearly'!$A$1:$AC$55,8,0)+VLOOKUP($B41,'[3]Delta Yearly'!$A$1:$AC$55,10,0)+VLOOKUP($B41,'[3]Delta Yearly'!$A$1:$AC$55,12,0)+VLOOKUP($B41,'[3]Delta Yearly'!$A$1:$AC$55,14,0)+VLOOKUP($B41,'[3]Delta Yearly'!$A$1:$AC$55,16,0)+VLOOKUP($B41,'[3]Delta Yearly'!$A$1:$AC$55,18,0)+VLOOKUP($B41,'[3]Delta Yearly'!$A$1:$AC$55,20,0)+VLOOKUP($B41,'[3]Delta Yearly'!$A$1:$AC$55,22,0)+VLOOKUP($B41,'[3]Delta Yearly'!$A$1:$AC$55,24,0)+VLOOKUP($B41,'[3]Delta Yearly'!$A$1:$AC$55,26,0)+VLOOKUP($B41,'[3]Delta Yearly'!$A$1:$AC$55,28,0)" +"VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$55,4,1)+VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$55,4,1)" +"VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$55,6,FALSE)+VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$55,6,FALSE)" +"VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$55,8,FALSE)+VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$55,8,FALSE)" +"VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$55,10,FALSE)+VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$55,10,FALSE)+VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$55,10,FALSE)" +"VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$72,20,1)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$72,20,1)+VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$72,20,FALSE)" +"VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$72,22,1)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$72,22,1)+VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$72,22,FALSE)" +"VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$72,24,1)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$72,24,1)+VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$72,24,FALSE)" +"VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$72,26,1)+VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$72,26,1)+VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$72,28,1)+VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$72,28,1)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$72,28,FALSE)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$72,26,FALSE)" +"VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$72,30,1)+VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$72,30,1)+VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$72,32,1)+VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$72,32,1)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$72,30,FALSE)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$72,32,FALSE)" +"VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$72,34,1)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$72,34,1)+VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$72,34,FALSE)" +"VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$72,36,1)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$72,36,1)+VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$72,36,FALSE)" +"VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$72,38,1)+VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$72,38,1)+VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$72,40,1)+VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$72,40,1)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$72,38,FALSE)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$72,40,FALSE)" +"VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$72,42,1)+VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$72,42,1)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$72,42,FALSE)" +"VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$72,44,1)+VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$72,44,1)+VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$72,46,1)+VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$72,46,1)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$72,44,FALSE)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$72,46,FALSE)+VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$72,48,FALSE)+VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$72,48,FALSE)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$72,48,FALSE)" +"VLOOKUP($B41,'[3]Delta Yearly'!$A$1:$AC$72,4,FALSE)+VLOOKUP(B42,'[3]Delta Yearly'!$A$1:$AC$72,4,FALSE)+VLOOKUP($B43,'[3]Delta Yearly'!$A$1:$AC$72,4,0)" +"SUM(AB40,AB41,AB42)" +"SUM(G43,G45,G47,G49,G51,G53,G55,G57)" +"VLOOKUP($B69,'[4]Delta Monthly'!$A$1:$AW$55,20,FALSE)" +"VLOOKUP($B69,'[4]Delta Monthly'!$A$1:$AW$55,22,FALSE)" +"VLOOKUP($B69,'[4]Delta Monthly'!$A$1:$AW$55,24,FALSE)" +"VLOOKUP($B69,'[4]Delta Monthly'!$A$1:$AW$55,26,FALSE)+VLOOKUP($B69,'[4]Delta Monthly'!$A$1:$AW$55,28,FALSE)" +"VLOOKUP($B69,'[4]Delta Monthly'!$A$1:$AW$55,30,FALSE)+VLOOKUP($B69,'[4]Delta Monthly'!$A$1:$AW$55,32,FALSE)" +"VLOOKUP($B69,'[4]Delta Monthly'!$A$1:$AW$55,34,FALSE)" +"VLOOKUP($B69,'[4]Delta Monthly'!$A$1:$AW$55,36,FALSE)" +"VLOOKUP($B69,'[4]Delta Monthly'!$A$1:$AW$55,38,FALSE)+VLOOKUP($B69,'[4]Delta Monthly'!$A$1:$AW$55,40,FALSE)" +"VLOOKUP($B69,'[4]Delta Monthly'!$A$1:$AW$55,42,FALSE)" +"VLOOKUP($B69,'[4]Delta Monthly'!$A$1:$AW$55,44,FALSE)+VLOOKUP($B69,'[4]Delta Monthly'!$A$1:$AW$55,46,FALSE)+VLOOKUP($B69,'[4]Delta Monthly'!$A$1:$AW$55,48,FALSE)" +"VLOOKUP($B69,'[3]Delta Yearly'!$A$1:$AD$55,4,FALSE)" +"VLOOKUP($B69,'[3]Delta Yearly'!$A$1:$AC$55,6,FALSE)+VLOOKUP($B69,'[3]Delta Yearly'!$A$1:$AC$55,8,FALSE)+VLOOKUP($B69,'[3]Delta Yearly'!$A$1:$AC$55,10,FALSE)+VLOOKUP($B69,'[3]Delta Yearly'!$A$1:$AC$55,12,FALSE)+VLOOKUP($B69,'[3]Delta Yearly'!$A$1:$AC$55,14,FALSE)+VLOOKUP($B69,'[3]Delta Yearly'!$A$1:$AC$55,16,FALSE)+VLOOKUP($B69,'[3]Delta Yearly'!$A$1:$AC$55,18,FALSE)+VLOOKUP($B69,'[3]Delta Yearly'!$A$1:$AC$55,20,FALSE)+VLOOKUP($B69,'[3]Delta Yearly'!$A$1:$AC$55,22,FALSE)+VLOOKUP($B69,'[3]Delta Yearly'!$A$1:$AC$55,24,FALSE)+VLOOKUP($B69,'[3]Delta Yearly'!$A$1:$AC$55,26,FALSE)+VLOOKUP($B69,'[3]Delta Yearly'!$A$1:$AC$55,28,FALSE)" +"SUM(G63,G67,G69)" +"VLOOKUP($B75,'[4]Delta Monthly'!$A$1:$AW$55,16,0)" +"VLOOKUP($B75,'[4]Delta Monthly'!$A$1:$AW$55,18,0)" +"VLOOKUP($B77,'[4]Delta Monthly'!$A$1:$AW$55,6,1)" +"VLOOKUP($B77,'[4]Delta Monthly'!$A$1:$AW$55,8,1)" +"VLOOKUP($B77,'[4]Delta Monthly'!$A$1:$AW$55,10,0)" +"VLOOKUP($B77,'[4]Delta Monthly'!$A$1:$AW$55,12,0)" +"VLOOKUP($B77,'[4]Delta Monthly'!$A$1:$AW$55,14,0)" +"SUM(G77,G79)" +"SUM(J77:J83)" +"SUM(K77,K79,K81,K83,K85)" +"SUM(M77,M79,M81,M83,M85,M75)" +"'[1]sprdoptgas positions'!D7" +"'[1]sprdoptgas positions'!E8" +"SUM(R98,Z98:AB98)" +"VLOOKUP($B99,'[4]Delta Monthly'!$A$1:$AW$56,16,1)" +"VLOOKUP($B99,'[4]Delta Monthly'!$A$1:$AW$71,18,1)" +"VLOOKUP($B99,'[4]Delta Monthly'!$A$1:$AW$71,20,FALSE)" +"VLOOKUP($B99,'[4]Delta Monthly'!$A$1:$AW$71,22,FALSE)" +"VLOOKUP($B99,'[4]Delta Monthly'!$A$1:$AW$71,24,FALSE)" +"VLOOKUP($B99,'[4]Delta Monthly'!$A$1:$AW$71,26,FALSE)+VLOOKUP($B99,'[4]Delta Monthly'!$A$1:$AW$71,28,FALSE)" +"VLOOKUP($B99,'[4]Delta Monthly'!$A$1:$AW$71,30,FALSE)+VLOOKUP($B99,'[4]Delta Monthly'!$A$1:$AW$71,32,FALSE)" +"VLOOKUP($B99,'[4]Delta Monthly'!$A$1:$AW$71,34,FALSE)" +"VLOOKUP($B99,'[4]Delta Monthly'!$A$1:$AW$71,36,FALSE)" +"VLOOKUP($B99,'[4]Delta Monthly'!$A$1:$AW$71,38,FALSE)+VLOOKUP($B99,'[4]Delta Monthly'!$A$1:$AW$71,40,FALSE)" +"VLOOKUP($B99,'[4]Delta Monthly'!$A$1:$AW$71,42,FALSE)" +"VLOOKUP($B99,'[4]Delta Monthly'!$A$1:$AW$71,44,FALSE)+VLOOKUP($B99,'[4]Delta Monthly'!$A$1:$AW$71,46,FALSE)+VLOOKUP($B99,'[4]Delta Monthly'!$A$1:$AW$71,48,FALSE)" +"VLOOKUP($B99,'[3]Delta Yearly'!$A$1:$AD$71,4,FALSE)" +"VLOOKUP($B99,'[3]Delta Yearly'!$A$1:$AC$56,6,FALSE)+VLOOKUP($B99,'[3]Delta Yearly'!$A$1:$AC$56,8,FALSE)+VLOOKUP($B99,'[3]Delta Yearly'!$A$1:$AC$56,10,FALSE)+VLOOKUP($B99,'[3]Delta Yearly'!$A$1:$AC$56,12,FALSE)+VLOOKUP($B99,'[3]Delta Yearly'!$A$1:$AC$56,14,FALSE)+VLOOKUP($B99,'[3]Delta Yearly'!$A$1:$AC$56,16,FALSE)+VLOOKUP($B99,'[3]Delta Yearly'!$A$1:$AC$56,18,FALSE)+VLOOKUP($B99,'[3]Delta Yearly'!$A$1:$AC$56,20,FALSE)+VLOOKUP($B99,'[3]Delta Yearly'!$A$1:$AC$56,22,FALSE)+VLOOKUP($B99,'[3]Delta Yearly'!$A$1:$AC$56,24,FALSE)+VLOOKUP($B99,'[3]Delta Yearly'!$A$1:$AC$56,26,FALSE)+VLOOKUP($B99,'[3]Delta Yearly'!$A$1:$AC$56,28,FALSE)" +"SUM(O98:O99)/10000" +"AC99/10000" +"AC98/10000" +"SUM(AG100:AI100)" +"VLOOKUP($B102,'[4]Delta Monthly'!$A$1:$AW$78,20,FALSE)/10000" +"VLOOKUP($B102,'[4]Delta Monthly'!$A$1:$AW$78,22,FALSE)/10000" +"VLOOKUP($B102,'[4]Delta Monthly'!$A$1:$AW$78,24,FALSE)/10000" +"(VLOOKUP($B102,'[4]Delta Monthly'!$A$1:$AW$78,26,FALSE)+VLOOKUP($B102,'[4]Delta Monthly'!$A$1:$AW$78,28,FALSE))/10000" +"(VLOOKUP($B102,'[4]Delta Monthly'!$A$1:$AW$78,30,FALSE)+VLOOKUP($B102,'[4]Delta Monthly'!$A$1:$AW$78,32,FALSE))/10000" +"VLOOKUP($B102,'[4]Delta Monthly'!$A$1:$AW$78,34,FALSE)/10000" +"VLOOKUP($B102,'[4]Delta Monthly'!$A$1:$AW$78,36,FALSE)/10000" +"(VLOOKUP($B102,'[4]Delta Monthly'!$A$1:$AW$78,38,FALSE)+VLOOKUP($B102,'[4]Delta Monthly'!$A$1:$AW$78,40,FALSE))/10000" +"VLOOKUP($B102,'[4]Delta Monthly'!$A$1:$AW$78,42,FALSE)/10000" +"(VLOOKUP($B102,'[4]Delta Monthly'!$A$1:$AW$78,44,FALSE)+VLOOKUP($B102,'[4]Delta Monthly'!$A$1:$AW$78,46,FALSE)+VLOOKUP($B102,'[4]Delta Monthly'!$A$1:$AW$78,48,FALSE))/10000" +"VLOOKUP($B102,'[3]Delta Yearly'!$A$1:$AD$78,4,FALSE)/10000" +"(VLOOKUP($B102,'[3]Delta Yearly'!$A$1:$AC$78,6,FALSE)+VLOOKUP($B102,'[3]Delta Yearly'!$A$1:$AC$78,8,FALSE)+VLOOKUP($B102,'[3]Delta Yearly'!$A$1:$AC$78,10,FALSE)+VLOOKUP($B102,'[3]Delta Yearly'!$A$1:$AC$78,12,FALSE)+VLOOKUP($B102,'[3]Delta Yearly'!$A$1:$AC$78,14,FALSE)+VLOOKUP($B102,'[3]Delta Yearly'!$A$1:$AC$78,16,FALSE)+VLOOKUP($B102,'[3]Delta Yearly'!$A$1:$AC$78,18,FALSE)+VLOOKUP($B102,'[3]Delta Yearly'!$A$1:$AC$78,20,FALSE)+VLOOKUP($B102,'[3]Delta Yearly'!$A$1:$AC$78,22,FALSE)+VLOOKUP($B102,'[3]Delta Yearly'!$A$1:$AC$78,24,FALSE)+VLOOKUP($B102,'[3]Delta Yearly'!$A$1:$AC$78,26,FALSE)+VLOOKUP($B102,'[3]Delta Yearly'!$A$1:$AC$78,28,FALSE))/10000" +"AC102" +"'[1]sprdoptgas positions'!E9+'[1]sprdoptgas positions'!E10+'[1]sprdoptgas positions'!E11+'[1]sprdoptgas positions'!E12+'[1]sprdoptgas positions'!E13" +"'[1]sprdoptgas positions'!R9+'[1]sprdoptgas positions'!R10+'[1]sprdoptgas positions'!R11+'[1]sprdoptgas positions'!S9+'[1]sprdoptgas positions'!S10+'[1]sprdoptgas positions'!S11+'[1]sprdoptgas positions'!R12+'[1]sprdoptgas positions'!S12+'[1]sprdoptgas positions'!R13+'[1]sprdoptgas positions'!S13" +"VLOOKUP($B107,'[4]Delta Monthly'!$A$1:$AW$78,20,1)" +"VLOOKUP($B107,'[4]Delta Monthly'!$A$1:$AW$78,22,1)" +"VLOOKUP($B107,'[4]Delta Monthly'!$A$1:$AW$78,24,1)" +"VLOOKUP($B107,'[4]Delta Monthly'!$A$1:$AW$78,26,FALSE)+VLOOKUP($B107,'[4]Delta Monthly'!$A$1:$AW$78,28,FALSE)" +"VLOOKUP($B107,'[4]Delta Monthly'!$A$1:$AW$78,30,FALSE)+VLOOKUP($B107,'[4]Delta Monthly'!$A$1:$AW$78,32,FALSE)" +"VLOOKUP($B107,'[4]Delta Monthly'!$A$1:$AW$78,34,FALSE)" +"VLOOKUP($B107,'[4]Delta Monthly'!$A$1:$AW$78,36,FALSE)" +"VLOOKUP($B107,'[4]Delta Monthly'!$A$1:$AW$78,38,FALSE)+VLOOKUP($B107,'[4]Delta Monthly'!$A$1:$AW$78,40,FALSE)" +"VLOOKUP($B107,'[4]Delta Monthly'!$A$1:$AW$78,42,FALSE)" +"VLOOKUP($B107,'[4]Delta Monthly'!$A$1:$AW$78,44,FALSE)+VLOOKUP($B107,'[4]Delta Monthly'!$A$1:$AW$78,46,FALSE)+VLOOKUP($B107,'[4]Delta Monthly'!$A$1:$AW$78,48,FALSE)" +"VLOOKUP($B107,'[3]Delta Yearly'!$A$1:$AD$78,4,FALSE)" +"VLOOKUP($B107,'[3]Delta Yearly'!$A$1:$AC$78,6,FALSE)+VLOOKUP($B107,'[3]Delta Yearly'!$A$1:$AC$78,8,FALSE)+VLOOKUP($B107,'[3]Delta Yearly'!$A$1:$AC$78,10,FALSE)+VLOOKUP($B107,'[3]Delta Yearly'!$A$1:$AC$78,12,FALSE)+VLOOKUP($B107,'[3]Delta Yearly'!$A$1:$AC$78,14,FALSE)+VLOOKUP($B107,'[3]Delta Yearly'!$A$1:$AC$78,16,FALSE)+VLOOKUP($B107,'[3]Delta Yearly'!$A$1:$AC$78,18,FALSE)+VLOOKUP($B107,'[3]Delta Yearly'!$A$1:$AC$78,20,FALSE)+VLOOKUP($B107,'[3]Delta Yearly'!$A$1:$AC$78,22,FALSE)+VLOOKUP($B107,'[3]Delta Yearly'!$A$1:$AC$78,24,FALSE)+VLOOKUP($B107,'[3]Delta Yearly'!$A$1:$AC$78,26,FALSE)+VLOOKUP($B107,'[3]Delta Yearly'!$A$1:$AC$78,28,FALSE)" +"AC106/10000" +"VLOOKUP($B110,'[4]Delta Monthly'!$A$1:$AW$72,20,1)" +"VLOOKUP($B110,'[4]Delta Monthly'!$A$1:$AW$72,22,1)" +"VLOOKUP($B110,'[4]Delta Monthly'!$A$1:$AW$72,24,1)" +"'[1]sprdoptgas positions'!E4" +"'[1]sprdoptgas positions'!S4+'[1]sprdoptgas positions'!R4" +"AC110/10000" +"AC111/10000" +"VLOOKUP($B114,'[4]Delta Monthly'!$A$1:$AW$80,20,1)/10000" +"VLOOKUP($B114,'[4]Delta Monthly'!$A$1:$AW$80,22,1)/10000" +"VLOOKUP($B114,'[4]Delta Monthly'!$A$1:$AW$80,24,1)/10000" +"(VLOOKUP($B114,'[4]Delta Monthly'!$A$1:$AW$80,26,FALSE)+VLOOKUP($B114,'[4]Delta Monthly'!$A$1:$AW$80,28,FALSE))/10000" +"(VLOOKUP($B114,'[4]Delta Monthly'!$A$1:$AW$80,30,FALSE)+VLOOKUP($B114,'[4]Delta Monthly'!$A$1:$AW$80,32,FALSE))/10000" +"VLOOKUP($B114,'[4]Delta Monthly'!$A$1:$AW$80,34,FALSE)/10000" +"VLOOKUP($B114,'[4]Delta Monthly'!$A$1:$AW$80,36,FALSE)/10000" +"(VLOOKUP($B114,'[4]Delta Monthly'!$A$1:$AW$80,38,FALSE)+VLOOKUP($B114,'[4]Delta Monthly'!$A$1:$AW$80,40,FALSE))/10000" +"VLOOKUP($B114,'[4]Delta Monthly'!$A$1:$AW$80,42,FALSE)/10000" +"(VLOOKUP($B114,'[4]Delta Monthly'!$A$1:$AW$80,44,FALSE)+VLOOKUP($B114,'[4]Delta Monthly'!$A$1:$AW$80,46,FALSE)+VLOOKUP($B114,'[4]Delta Monthly'!$A$1:$AW$80,48,FALSE))/10000" +"VLOOKUP($B114,'[3]Delta Yearly'!$A$1:$AD$80,4,FALSE)/10000" +"(VLOOKUP($B114,'[3]Delta Yearly'!$A$1:$AC$80,6,FALSE)+VLOOKUP($B114,'[3]Delta Yearly'!$A$1:$AC$80,8,FALSE)+VLOOKUP($B114,'[3]Delta Yearly'!$A$1:$AC$80,10,FALSE)+VLOOKUP($B114,'[3]Delta Yearly'!$A$1:$AC$80,12,FALSE)+VLOOKUP($B114,'[3]Delta Yearly'!$A$1:$AC$80,14,FALSE)+VLOOKUP($B114,'[3]Delta Yearly'!$A$1:$AC$80,16,FALSE)+VLOOKUP($B114,'[3]Delta Yearly'!$A$1:$AC$80,18,FALSE)+VLOOKUP($B114,'[3]Delta Yearly'!$A$1:$AC$80,20,FALSE)+VLOOKUP($B114,'[3]Delta Yearly'!$A$1:$AC$80,22,FALSE)+VLOOKUP($B114,'[3]Delta Yearly'!$A$1:$AC$80,24,FALSE)+VLOOKUP($B114,'[3]Delta Yearly'!$A$1:$AC$80,26,FALSE)+VLOOKUP($B114,'[3]Delta Yearly'!$A$1:$AC$80,28,FALSE))/10000" +"VLOOKUP($B116,'[4]Delta Monthly'!$A$1:$AW$76,20,1)/10000" +"VLOOKUP($B116,'[4]Delta Monthly'!$A$1:$AW$76,22,1)/10000" +"VLOOKUP($B116,'[4]Delta Monthly'!$A$1:$AW$76,24,1)/10000" +"(VLOOKUP($B116,'[4]Delta Monthly'!$A$1:$AW$76,26,FALSE)+VLOOKUP($B116,'[4]Delta Monthly'!$A$1:$AW$76,28,FALSE))/10000" +"(VLOOKUP($B116,'[4]Delta Monthly'!$A$1:$AW$76,30,FALSE)+VLOOKUP($B116,'[4]Delta Monthly'!$A$1:$AW$76,32,FALSE))/10000" +"VLOOKUP($B116,'[4]Delta Monthly'!$A$1:$AW$76,34,FALSE)/10000" +"VLOOKUP($B116,'[4]Delta Monthly'!$A$1:$AW$76,36,FALSE)/10000" +"(VLOOKUP($B116,'[4]Delta Monthly'!$A$1:$AW$76,38,FALSE)+VLOOKUP($B116,'[4]Delta Monthly'!$A$1:$AW$76,40,FALSE))/10000" +"VLOOKUP($B116,'[4]Delta Monthly'!$A$1:$AW$76,42,FALSE)/10000" +"(VLOOKUP($B116,'[4]Delta Monthly'!$A$1:$AW$76,44,FALSE)+VLOOKUP($B116,'[4]Delta Monthly'!$A$1:$AW$76,46,FALSE)+VLOOKUP($B116,'[4]Delta Monthly'!$A$1:$AW$76,48,FALSE))/10000" +"VLOOKUP($B116,'[3]Delta Yearly'!$A$1:$AD$76,4,FALSE)/10000" +"VLOOKUP($B116,'[3]Delta Yearly'!$A$1:$AC$76,6,FALSE)+VLOOKUP($B116,'[3]Delta Yearly'!$A$1:$AC$76,8,FALSE)+VLOOKUP($B116,'[3]Delta Yearly'!$A$1:$AC$76,10,FALSE)+VLOOKUP($B116,'[3]Delta Yearly'!$A$1:$AC$76,12,FALSE)+VLOOKUP($B116,'[3]Delta Yearly'!$A$1:$AC$76,14,FALSE)+VLOOKUP($B116,'[3]Delta Yearly'!$A$1:$AC$76,16,FALSE)+VLOOKUP($B116,'[3]Delta Yearly'!$A$1:$AC$76,18,FALSE)+VLOOKUP($B116,'[3]Delta Yearly'!$A$1:$AC$76,20,FALSE)+VLOOKUP($B116,'[3]Delta Yearly'!$A$1:$AC$76,22,FALSE)+VLOOKUP($B116,'[3]Delta Yearly'!$A$1:$AC$76,24,FALSE)+VLOOKUP($B116,'[3]Delta Yearly'!$A$1:$AC$76,26,FALSE)+VLOOKUP($B116,'[3]Delta Yearly'!$A$1:$AC$76,28,FALSE)" +"'[1]sprdoptgas positions'!E3+'[1]sprdoptgas positions'!E5+'[1]sprdoptgas positions'!E6+'[1]sprdoptgas positions'!E7" +"VLOOKUP($B119,'[4]Delta Monthly'!$A$1:$AW$80,20,1)" +"VLOOKUP($B119,'[4]Delta Monthly'!$A$1:$AW$80,22,1)" +"VLOOKUP($B119,'[4]Delta Monthly'!$A$1:$AW$80,24,1)" +"VLOOKUP($B119,'[4]Delta Monthly'!$A$1:$AW$80,26,FALSE)+VLOOKUP($B119,'[4]Delta Monthly'!$A$1:$AW$80,28,FALSE)" +"VLOOKUP($B119,'[4]Delta Monthly'!$A$1:$AW$80,30,FALSE)+VLOOKUP($B119,'[4]Delta Monthly'!$A$1:$AW$80,32,FALSE)" +"VLOOKUP($B119,'[4]Delta Monthly'!$A$1:$AW$80,34,FALSE)" +"VLOOKUP($B119,'[4]Delta Monthly'!$A$1:$AW$80,36,FALSE)" +"VLOOKUP($B119,'[4]Delta Monthly'!$A$1:$AW$80,38,FALSE)+VLOOKUP($B119,'[4]Delta Monthly'!$A$1:$AW$80,40,FALSE)" +"VLOOKUP($B119,'[4]Delta Monthly'!$A$1:$AW$80,42,FALSE)" +"VLOOKUP($B119,'[4]Delta Monthly'!$A$1:$AW$80,44,FALSE)+VLOOKUP($B119,'[4]Delta Monthly'!$A$1:$AW$80,46,FALSE)+VLOOKUP($B119,'[4]Delta Monthly'!$A$1:$AW$80,48,FALSE)" +"VLOOKUP($B119,'[3]Delta Yearly'!$A$1:$AD$80,4,FALSE)" +"VLOOKUP($B119,'[3]Delta Yearly'!$A$1:$AC$80,6,FALSE)+VLOOKUP($B119,'[3]Delta Yearly'!$A$1:$AC$80,8,FALSE)+VLOOKUP($B119,'[3]Delta Yearly'!$A$1:$AC$80,10,FALSE)+VLOOKUP($B119,'[3]Delta Yearly'!$A$1:$AC$80,12,FALSE)+VLOOKUP($B119,'[3]Delta Yearly'!$A$1:$AC$80,14,FALSE)+VLOOKUP($B119,'[3]Delta Yearly'!$A$1:$AC$80,16,FALSE)+VLOOKUP($B119,'[3]Delta Yearly'!$A$1:$AC$80,18,FALSE)+VLOOKUP($B119,'[3]Delta Yearly'!$A$1:$AC$80,20,FALSE)+VLOOKUP($B119,'[3]Delta Yearly'!$A$1:$AC$80,22,FALSE)+VLOOKUP($B119,'[3]Delta Yearly'!$A$1:$AC$80,24,FALSE)+VLOOKUP($B119,'[3]Delta Yearly'!$A$1:$AC$80,26,FALSE)+VLOOKUP($B119,'[3]Delta Yearly'!$A$1:$AC$80,28,FALSE)" +"(VLOOKUP($B122,'[4]Delta Monthly'!$A$1:$AW$80,26,2)+VLOOKUP($B122,'[4]Delta Monthly'!$A$1:$AW$80,28,2))/10000" +"(VLOOKUP($B122,'[4]Delta Monthly'!$A$1:$AW$80,34,FALSE))/10000" +"(VLOOKUP($B122,'[4]Delta Monthly'!$A$1:$AW$80,36,FALSE))/10000" +"(VLOOKUP($B122,'[4]Delta Monthly'!$A$1:$AW$80,42,FALSE))/10000" +"(VLOOKUP($B126,'[3]Delta Yearly'!$A$1:$AD$80,4,FALSE))/10000" +"AC136" +"SUM(G100,G102,G108,#REF!,G112,G116,G122,G124,#REF!,G126,G130,G132,G114,G120,#REF!,G134)" +"SUM(K100,K102,K108,#REF!,K112,K116,K122,K124,#REF!,K126,K130,K132,K114,K120,#REF!,K134,K136)" +"SUM(L100,L102,L108,#REF!,L112,L116,L122,L124,#REF!,L126,L130,L132,L114,L120,#REF!,L134,L136,L144,L146,L148)" +"SUM(M100,M102,M108,#REF!,M112,M116,M122,M124,#REF!,M126,M130,M132,M114,M120,#REF!,M134,M136,M144,M146,M148,M150)" +"SUM(N100,N102,N104,N108,#REF!,N112,N116,N122,N124,#REF!,N126,N130,N132,N114,N120,#REF!,N134,N136,N138,N142,N144,N146,N148,N150,N152,#REF!,#REF!)" +"SUM(O100,O102,O104,O108,O112,O116,O122,O124,O126,O128,O130,O132,O114,O120,O134,O136,O138,O140,O142,O144,O146,O148,O150,O152,O154)" +"SUM(AG97:AG154)" +"SUM(AH97:AH148)" +"AC144+AC150" +"AC132" +"AJ156+AJ157+AJ158" +"AC156-AJ159" +"IF(HOUR(NOW())>15,NOW(),NOW()-IF(WEEKDAY(NOW())=2,2,0)-1)" +"'E. VaR & Peak Pos By Trader'!E8" +"SUM(G10,G36,G59,G71,G87,G14,G16,G18)" +"SUM(N10,N24,N36,N59,N71,N87)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,5,1)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,7,1)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,9,1)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,11,0)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,13,0)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,15,0)" +"+VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,17,0)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,19,0)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,21,0)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,23,0)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,25,0)" +"SUM(F10:P10)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,27,0)+VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,29,0)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,31,0)+VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,33,0)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,35,0)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,37,0)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,39,0)+VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,41,0)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,43,0)" +"VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,45,0)+VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,47,0)+VLOOKUP($B10,'[4]Delta Monthly'!$A$1:$AW$55,49,0)" +"SUM(R10:X10)" +"VLOOKUP($B10,'[3]Delta Yearly'!$A$1:$AC$55,5,0)" +"VLOOKUP($B10,'[3]Delta Yearly'!$A$1:$AC$55,7,FALSE)+VLOOKUP($B10,'[3]Delta Yearly'!$A$1:$AC$55,9,FALSE)+VLOOKUP($B10,'[3]Delta Yearly'!$A$1:$AC$55,11,FALSE)+VLOOKUP($B10,'[3]Delta Yearly'!$A$1:$AC$55,13,FALSE)+VLOOKUP($B10,'[3]Delta Yearly'!$A$1:$AC$55,15,FALSE)+VLOOKUP($B10,'[3]Delta Yearly'!$A$1:$AC$55,17,FALSE)+VLOOKUP($B10,'[3]Delta Yearly'!$A$1:$AC$55,19,FALSE)+VLOOKUP($B10,'[3]Delta Yearly'!$A$1:$AC$55,21,FALSE)+VLOOKUP($B10,'[3]Delta Yearly'!$A$1:$AC$55,23,FALSE)+VLOOKUP($B10,'[3]Delta Yearly'!$A$1:$AC$55,25,FALSE)+VLOOKUP($B10,'[3]Delta Yearly'!$A$1:$AC$55,27,FALSE)+VLOOKUP($B10,'[3]Delta Yearly'!$A$1:$AC$55,29,FALSE)" +"SUM(AA10,Z10,Y10,Q10)" +"VLOOKUP($B14,'[4]Delta Monthly'!$A$1:$AW$55,7,FALSE)" +"VLOOKUP($B14,'[4]Delta Monthly'!$A$1:$AW$55,9,FALSE)" +"VLOOKUP($B14,'[4]Delta Monthly'!$A$1:$AW$55,11,FALSE)" +"VLOOKUP($B14,'[4]Delta Monthly'!$A$1:$AW$55,13,FALSE)" +"VLOOKUP($B14,'[4]Delta Monthly'!$A$1:$AW$55,15,FALSE)" +"+VLOOKUP($B14,'[4]Delta Monthly'!$A$1:$AW$55,17,FALSE)" +"VLOOKUP($B14,'[4]Delta Monthly'!$A$1:$AW$55,19,FALSE)" +"VLOOKUP($B14,'[4]Delta Monthly'!$A$1:$AW$55,21,FALSE)" +"VLOOKUP($B14,'[4]Delta Monthly'!$A$1:$AW$55,23,FALSE)" +"VLOOKUP($B14,'[4]Delta Monthly'!$A$1:$AW$55,25,FALSE)" +"SUM(F14:F22)" +"VLOOKUP($B28,'[4]Delta Monthly'!$A$1:$AW$55,11,1)" +"SUM(F28,F30,#REF!,F32,F34)" +"SUM(N28,N30,N32,N34)" +"VLOOKUP($B41,'[3]Delta Yearly'!$A$1:$AC$55,7,0)+VLOOKUP($B41,'[3]Delta Yearly'!$A$1:$AC$55,9,0)+VLOOKUP($B41,'[3]Delta Yearly'!$A$1:$AC$55,11,0)+VLOOKUP($B41,'[3]Delta Yearly'!$A$1:$AC$55,13,0)+VLOOKUP($B41,'[3]Delta Yearly'!$A$1:$AC$55,15,0)+VLOOKUP($B41,'[3]Delta Yearly'!$A$1:$AC$55,17,0)+VLOOKUP($B41,'[3]Delta Yearly'!$A$1:$AC$55,19,0)+VLOOKUP($B41,'[3]Delta Yearly'!$A$1:$AC$55,21,0)+VLOOKUP($B41,'[3]Delta Yearly'!$A$1:$AC$55,23,0)+VLOOKUP($B41,'[3]Delta Yearly'!$A$1:$AC$55,25,0)+VLOOKUP($B41,'[3]Delta Yearly'!$A$1:$AC$55,27,0)+VLOOKUP($B41,'[3]Delta Yearly'!$A$1:$AC$55,29,0)" +"VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$55,5,1)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$55,5,1)++VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$55,5,1)" +"VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$55,13,0)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$55,13,0)+VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$55,13,0)" +"VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$55,15,0)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$55,15,0)+VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$55,15,0)" +"+VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$55,17,0)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$55,17,0)+VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$55,17,0)" +"VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$55,19,0)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$55,19,0)+VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$55,19,0)" +"VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$55,21,0)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$55,21,0)+VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$55,21,0)" +"VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$55,23,0)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$55,23,0)+VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$55,23,0)" +"VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$55,25,0)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$55,25,0)+VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$55,25,0)" +"VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$55,27,1)+VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$55,27,1)+VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$55,29,1)+VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$55,29,1)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$55,29,FALSE)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$55,27,FALSE)" +"VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$55,31,1)+VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$55,31,1)+VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$55,33,1)+VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$55,33,1)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$55,31,FALSE)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$55,33,FALSE)" +"VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$55,35,1)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$55,35,1)+VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$55,35,FALSE)" +"VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$55,37,1)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$55,37,1)+VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$55,37,FALSE)" +"VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$55,39,1)+VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$55,39,1)+VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$55,41,1)+VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$55,41,1)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$55,39,FALSE)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$55,41,FALSE)" +"VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$55,43,1)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$55,43,1)+VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$55,43,FALSE)" +"VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$55,45,1)+VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$55,45,1)+VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$55,47,1)+VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$55,47,1)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$55,45,FALSE)+VLOOKUP($B41,'[4]Delta Monthly'!$A$1:$AW$55,49,FALSE)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$55,49,FALSE)+VLOOKUP($B43,'[4]Delta Monthly'!$A$1:$AW$55,49,FALSE)+VLOOKUP($B42,'[4]Delta Monthly'!$A$1:$AW$55,47,FALSE)" +"VLOOKUP($B41,'[3]Delta Yearly'!$A$1:$AC$55,5,FALSE)+VLOOKUP(B42,'[3]Delta Yearly'!$A$1:$AC$55,5,FALSE)+VLOOKUP(B43,'[3]Delta Yearly'!$A$1:$AC$55,5,0)" +"SUM(AA40,AA41,AA42)" +"SUM(F43,F45,F47,F49,F51,F53,F55)" +"SUM(N43,N45,N47,N49,N51,N53,N55,N57)" +"SUM(F63,F67,F69)" +"SUM(F77,F79,F81,F83,F85,F75)" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"'[3]Power East P&L'!A1" +"'[3]Power East P&L'!A7" +"'[3]Power East P&L'!A30" +"'[3]Power East P&L'!A46" +"'[3]Power East P&L'!A53" +"'[3]Power East P&L'!A61" +"'[3]Power East P&L'!A79" +"'[3]Power East P&L'!A92" +"'Peak Pos'!A2" +"'[1]E. VaR & Peak Pos By Trader'!A3" +"'[1]E. VaR & Peak Pos By Trader'!B6" +"'[1]E. VaR & Peak Pos By Trader'!A8" +"'[1]E. VaR & Peak Pos By Trader'!A10" +"'[1]E. VaR & Peak Pos By Trader'!B12" +"'[1]E. VaR & Peak Pos By Trader'!A14" +"'[1]E. VaR & Peak Pos By Trader'!A16" +"'[1]E. VaR & Peak Pos By Trader'!A18" +"'[1]E. VaR & Peak Pos By Trader'!A20" +"'[1]E. VaR & Peak Pos By Trader'!A22" +"'[1]E. VaR & Peak Pos By Trader'!A24" +"'[1]E. VaR & Peak Pos By Trader'!A28" +"'[1]E. VaR & Peak Pos By Trader'!A30" +"'[1]E. VaR & Peak Pos By Trader'!A32" +"'[1]E. VaR & Peak Pos By Trader'!A34" +"'[1]E. VaR & Peak Pos By Trader'!A36" +"'[1]E. VaR & Peak Pos By Trader'!A43" +"'[1]E. VaR & Peak Pos By Trader'!A45" +"'[1]E. VaR & Peak Pos By Trader'!A47" +"'[1]E. VaR & Peak Pos By Trader'!A49" +"'[1]E. VaR & Peak Pos By Trader'!A51" +"'[1]E. VaR & Peak Pos By Trader'!A53" +"'[1]E. VaR & Peak Pos By Trader'!A55" +"'[1]E. VaR & Peak Pos By Trader'!A57" +"'[1]E. VaR & Peak Pos By Trader'!A59" +"'[1]E. VaR & Peak Pos By Trader'!A63" +"'[1]E. VaR & Peak Pos By Trader'!A65" +"'[1]E. VaR & Peak Pos By Trader'!A67" +"'[1]E. VaR & Peak Pos By Trader'!A69" +"'[1]E. VaR & Peak Pos By Trader'!A71" +"'[1]E. VaR & Peak Pos By Trader'!A75" +"'[1]E. VaR & Peak Pos By Trader'!A77" +"'[1]E. VaR & Peak Pos By Trader'!A79" +"'[1]E. VaR & Peak Pos By Trader'!A81" +"'[1]E. VaR & Peak Pos By Trader'!A83" +"'[1]E. VaR & Peak Pos By Trader'!A85" +"'[1]E. VaR & Peak Pos By Trader'!A87" +"'[1]E. VaR & Peak Pos By Trader'!A92" +"'[1]E. VaR & Peak Pos By Trader'!B96" +"'[1]E. VaR & Peak Pos By Trader'!A100" +"'[1]E. VaR & Peak Pos By Trader'!A102" +"'[1]E. VaR & Peak Pos By Trader'!A104" +"'[1]E. VaR & Peak Pos By Trader'!A108" +"'[1]E. VaR & Peak Pos By Trader'!A112" +"'[1]E. VaR & Peak Pos By Trader'!A114" +"'[1]E. VaR & Peak Pos By Trader'!A116" +"'[1]E. VaR & Peak Pos By Trader'!A120" +"'[1]E. VaR & Peak Pos By Trader'!A122" +"'[1]E. VaR & Peak Pos By Trader'!A124" +"'[1]E. VaR & Peak Pos By Trader'!A126" +"'[1]E. VaR & Peak Pos By Trader'!A128" +"'[1]E. VaR & Peak Pos By Trader'!A130" +"'[1]E. VaR & Peak Pos By Trader'!A132" +"'[1]E. VaR & Peak Pos By Trader'!A134" +"'[1]E. VaR & Peak Pos By Trader'!A136" +"'[1]E. VaR & Peak Pos By Trader'!A138" +"'[1]E. VaR & Peak Pos By Trader'!A140" +"'[1]E. VaR & Peak Pos By Trader'!A142" +"'[1]E. VaR & Peak Pos By Trader'!A144" +"'[1]E. VaR & Peak Pos By Trader'!A146" +"'[1]E. VaR & Peak Pos By Trader'!A148" +"'[1]E. VaR & Peak Pos By Trader'!A150" +"'[1]E. VaR & Peak Pos By Trader'!A152" +"'[1]E. VaR & Peak Pos By Trader'!A154" +"'[1]E. VaR & Peak Pos By Trader'!A156" +"'Peak Pos'!A2" +"'[1]E. VaR & Off-Peak Pos By Trader'!B2" +"'[1]E. VaR & Off-Peak Pos By Trader'!A14" +"'[1]E. VaR & Off-Peak Pos By Trader'!A16" +"'[1]E. VaR & Off-Peak Pos By Trader'!A18" +"'[1]E. VaR & Off-Peak Pos By Trader'!A20" +"'[1]E. VaR & Off-Peak Pos By Trader'!A22" +"'[1]E. VaR & Off-Peak Pos By Trader'!A24" +"'[1]E. VaR & Off-Peak Pos By Trader'!A28" +"'[1]E. VaR & Off-Peak Pos By Trader'!A30" +"'[1]E. VaR & Off-Peak Pos By Trader'!A32" +"'[1]E. VaR & Off-Peak Pos By Trader'!A34" +"'[1]E. VaR & Off-Peak Pos By Trader'!A36" +"'[1]E. VaR & Off-Peak Pos By Trader'!A43" +"'[1]E. VaR & Off-Peak Pos By Trader'!A45" +"'[1]E. VaR & Off-Peak Pos By Trader'!A47" +"'[1]E. VaR & Off-Peak Pos By Trader'!A49" +"'[1]E. VaR & Off-Peak Pos By Trader'!A51" +"'[1]E. VaR & Off-Peak Pos By Trader'!A53" +"'[1]E. VaR & Off-Peak Pos By Trader'!A55" +"'[1]E. VaR & Off-Peak Pos By Trader'!A57" +"'[1]E. VaR & Off-Peak Pos By Trader'!A59" +"'[1]E. VaR & Off-Peak Pos By Trader'!A63" +"'[1]E. VaR & Off-Peak Pos By Trader'!A65" +"'[1]E. VaR & Off-Peak Pos By Trader'!A67" +"'[1]E. VaR & Off-Peak Pos By Trader'!A69" +"'[1]E. VaR & Off-Peak Pos By Trader'!A71" +"'[1]E. VaR & Off-Peak Pos By Trader'!A75" +"'[1]E. VaR & Off-Peak Pos By Trader'!A77" +"'[1]E. VaR & Off-Peak Pos By Trader'!A79" +"'[1]E. VaR & Off-Peak Pos By Trader'!A81" +"'[1]E. VaR & Off-Peak Pos By Trader'!A83" +"'[1]E. VaR & Off-Peak Pos By Trader'!A85" +"'[1]E. VaR & Off-Peak Pos By Trader'!A87" +"'[4]East Power Position'!A5" +"'[4]East Power Position'!A23" +"'[4]East Power Position'!A37" +"'[4]East Power Position'!A43" +"'[4]East Power Position'!A47" +"'[4]East Power Position'!A60" +"'[4]East Power Position'!A63" +"'[4]East Power Position'!A66" +"'[4]East Power Position'!A103" +"'[4]East Power Position'!A106" +"'[4]Power Off-Peak Positions'!A5" +"'[4]Power Off-Peak Positions'!B8" +"'[4]Power Off-Peak Positions'!A24" +"'[4]Power Off-Peak Positions'!A38" +"'[4]Power Off-Peak Positions'!A44" +"'[4]Power Off-Peak Positions'!A48" +"'[4]Power Off-Peak Positions'!A61" +"'[4]Power Off-Peak Positions'!A65" +"'[4]Power Off-Peak Positions'!A69" +"'[2]Power East Price'!A6" +"'[2]Power East Price'!A65" +"'[2]Power East Price'!A73" +"'[2]Power East Price'!A83" +"'[2]Power East Price'!A86" +"'[2]Power East Price'!A93" +"'[2]Power East Price'!A103" +"'[2]Power Off-Peak Prices'!A6" +"'[2]Power Off-Peak Prices'!A65" +"'[2]Power Off-Peak Prices'!A73" +"'[2]Power Off-Peak Prices'!A86" +"'[2]Power Off-Peak Prices'!A93" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"NA()" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"SUM(H5:H8)" +"SUM(H9:H11)" +"NA()" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"'[3]Power East P&L'!A1" +"'[3]Power East P&L'!A7" +"'[3]Power East P&L'!A30" +"'[3]Power East P&L'!A46" +"'[3]Power East P&L'!A53" +"'[3]Power East P&L'!A61" +"'[3]Power East P&L'!A79" +"'[3]Power East P&L'!A92" +"'Peak Pos'!A2" +"'[1]E. VaR & Peak Pos By Trader'!A3" +"'[1]E. VaR & Peak Pos By Trader'!B6" +"'[1]E. VaR & Peak Pos By Trader'!A8" +"'[1]E. VaR & Peak Pos By Trader'!A10" +"'[1]E. VaR & Peak Pos By Trader'!B12" +"'[1]E. VaR & Peak Pos By Trader'!A14" +"'[1]E. VaR & Peak Pos By Trader'!A16" +"'[1]E. VaR & Peak Pos By Trader'!A18" +"'[1]E. VaR & Peak Pos By Trader'!A20" +"'[1]E. VaR & Peak Pos By Trader'!A22" +"'[1]E. VaR & Peak Pos By Trader'!A24" +"'[1]E. VaR & Peak Pos By Trader'!A28" +"'[1]E. VaR & Peak Pos By Trader'!A30" +"'[1]E. VaR & Peak Pos By Trader'!A32" +"'[1]E. VaR & Peak Pos By Trader'!A34" +"'[1]E. VaR & Peak Pos By Trader'!A36" +"'[1]E. VaR & Peak Pos By Trader'!A43" +"'[1]E. VaR & Peak Pos By Trader'!A45" +"'[1]E. VaR & Peak Pos By Trader'!A47" +"'[1]E. VaR & Peak Pos By Trader'!A49" +"'[1]E. VaR & Peak Pos By Trader'!A51" +"'[1]E. VaR & Peak Pos By Trader'!A53" +"'[1]E. VaR & Peak Pos By Trader'!A55" +"'[1]E. VaR & Peak Pos By Trader'!A57" +"'[1]E. VaR & Peak Pos By Trader'!A59" +"'[1]E. VaR & Peak Pos By Trader'!A63" +"'[1]E. VaR & Peak Pos By Trader'!A65" +"'[1]E. VaR & Peak Pos By Trader'!A67" +"'[1]E. VaR & Peak Pos By Trader'!A69" +"'[1]E. VaR & Peak Pos By Trader'!A71" +"'[1]E. VaR & Peak Pos By Trader'!A75" +"'[1]E. VaR & Peak Pos By Trader'!A77" +"'[1]E. VaR & Peak Pos By Trader'!A79" +"'[1]E. VaR & Peak Pos By Trader'!A81" +"'[1]E. VaR & Peak Pos By Trader'!A83" +"'[1]E. VaR & Peak Pos By Trader'!A85" +"'[1]E. VaR & Peak Pos By Trader'!A87" +"'[1]E. VaR & Peak Pos By Trader'!A92" +"'[1]E. VaR & Peak Pos By Trader'!B96" +"'[1]E. VaR & Peak Pos By Trader'!A100" +"'[1]E. VaR & Peak Pos By Trader'!A102" +"'[1]E. VaR & Peak Pos By Trader'!A104" +"'[1]E. VaR & Peak Pos By Trader'!A108" +"'[1]E. VaR & Peak Pos By Trader'!A112" +"'[1]E. VaR & Peak Pos By Trader'!A114" +"'[1]E. VaR & Peak Pos By Trader'!A116" +"'[1]E. VaR & Peak Pos By Trader'!A120" +"'[1]E. VaR & Peak Pos By Trader'!A122" +"'[1]E. VaR & Peak Pos By Trader'!A124" +"'[1]E. VaR & Peak Pos By Trader'!A126" +"'[1]E. VaR & Peak Pos By Trader'!A128" +"'[1]E. VaR & Peak Pos By Trader'!A130" +"'[1]E. VaR & Peak Pos By Trader'!A132" +"'[1]E. VaR & Peak Pos By Trader'!A134" +"'[1]E. VaR & Peak Pos By Trader'!A136" +"'[1]E. VaR & Peak Pos By Trader'!A138" +"'[1]E. VaR & Peak Pos By Trader'!A140" +"'[1]E. VaR & Peak Pos By Trader'!A142" +"'[1]E. VaR & Peak Pos By Trader'!A144" +"'[1]E. VaR & Peak Pos By Trader'!A146" +"'[1]E. VaR & Peak Pos By Trader'!A148" +"'[1]E. VaR & Peak Pos By Trader'!A150" +"'[1]E. VaR & Peak Pos By Trader'!A152" +"'[1]E. VaR & Peak Pos By Trader'!A154" +"'[1]E. VaR & Peak Pos By Trader'!A156" +"'Peak Pos'!A2" +"'[1]E. VaR & Off-Peak Pos By Trader'!B2" +"'[1]E. VaR & Off-Peak Pos By Trader'!A14" +"'[1]E. VaR & Off-Peak Pos By Trader'!A16" +"'[1]E. VaR & Off-Peak Pos By Trader'!A18" +"'[1]E. VaR & Off-Peak Pos By Trader'!A20" +"'[1]E. VaR & Off-Peak Pos By Trader'!A22" +"'[1]E. VaR & Off-Peak Pos By Trader'!A24" +"'[1]E. VaR & Off-Peak Pos By Trader'!A28" +"'[1]E. VaR & Off-Peak Pos By Trader'!A30" +"'[1]E. VaR & Off-Peak Pos By Trader'!A32" +"'[1]E. VaR & Off-Peak Pos By Trader'!A34" +"'[1]E. VaR & Off-Peak Pos By Trader'!A36" +"'[1]E. VaR & Off-Peak Pos By Trader'!A43" +"'[1]E. VaR & Off-Peak Pos By Trader'!A45" +"'[1]E. VaR & Off-Peak Pos By Trader'!A47" +"'[1]E. VaR & Off-Peak Pos By Trader'!A49" +"'[1]E. VaR & Off-Peak Pos By Trader'!A51" +"'[1]E. VaR & Off-Peak Pos By Trader'!A53" +"'[1]E. VaR & Off-Peak Pos By Trader'!A55" +"'[1]E. VaR & Off-Peak Pos By Trader'!A57" +"'[1]E. VaR & Off-Peak Pos By Trader'!A59" +"'[1]E. VaR & Off-Peak Pos By Trader'!A63" +"'[1]E. VaR & Off-Peak Pos By Trader'!A65" +"'[1]E. VaR & Off-Peak Pos By Trader'!A67" +"'[1]E. VaR & Off-Peak Pos By Trader'!A69" +"'[1]E. VaR & Off-Peak Pos By Trader'!A71" +"'[1]E. VaR & Off-Peak Pos By Trader'!A75" +"'[1]E. VaR & Off-Peak Pos By Trader'!A77" +"'[1]E. VaR & Off-Peak Pos By Trader'!A79" +"'[1]E. VaR & Off-Peak Pos By Trader'!A81" +"'[1]E. VaR & Off-Peak Pos By Trader'!A83" +"'[1]E. VaR & Off-Peak Pos By Trader'!A85" +"'[1]E. VaR & Off-Peak Pos By Trader'!A87" +"'[4]East Power Position'!A5" +"'[4]East Power Position'!A23" +"'[4]East Power Position'!A37" +"'[4]East Power Position'!A43" +"'[4]East Power Position'!A47" +"'[4]East Power Position'!A60" +"'[4]East Power Position'!A63" +"'[4]East Power Position'!A66" +"'[4]East Power Position'!A103" +"'[4]East Power Position'!A106" +"'[4]Power Off-Peak Positions'!A5" +"'[4]Power Off-Peak Positions'!B8" +"'[4]Power Off-Peak Positions'!A24" +"'[4]Power Off-Peak Positions'!A38" +"'[4]Power Off-Peak Positions'!A44" +"'[4]Power Off-Peak Positions'!A48" +"'[4]Power Off-Peak Positions'!A61" +"'[4]Power Off-Peak Positions'!A65" +"'[4]Power Off-Peak Positions'!A69" +"'[2]Power East Price'!A6" +"'[2]Power East Price'!A65" +"'[2]Power East Price'!A73" +"'[2]Power East Price'!A83" +"'[2]Power East Price'!A86" +"'[2]Power East Price'!A93" +"'[2]Power East Price'!A103" +"'[2]Power Off-Peak Prices'!A6" +"'[2]Power Off-Peak Prices'!A65" +"'[2]Power Off-Peak Prices'!A73" +"'[2]Power Off-Peak Prices'!A86" +"'[2]Power Off-Peak Prices'!A93" +"IF(ISERROR(C6-D6),"""",IF(C6=0,"""",(C6-D6)))" +"Data!J2" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,2,FALSE)" +"Data!J3" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,3,FALSE)" +"Data!J4" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,4,FALSE)" +"Data!J5" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,5,FALSE)" +"Data!J12" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,6,FALSE)" +"Data!J6" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,7,FALSE)" +"Data!J7" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,8,FALSE)" +"Data!J8" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,9,FALSE)" +"Data!J9" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,10,FALSE)" +"Data!J10" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,11,FALSE)" +"Data!J11" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,12,FALSE)" +"Data!J13" +"Data!J14" +"Data!J15" +"Data!J16" +"Data!J23" +"Data!J17" +"Data!J18" +"Data!J19" +"Data!J20" +"Data!J21" +"Data!J22" +"Data!J24" +"Data!J25" +"Data!J26" +"Data!J27" +"Data!J34" +"Data!J28" +"Data!J29" +"Data!J30" +"Data!J31" +"Data!J32" +"Data!J33" +"#REF!" +"IF(ISERROR(C10-D10),"""",(C10-D10))" +"Data!#REF!" +"Data!J218" +"'Forward Peak Curve'!G167" +"Data!J54" +"'Forward Peak Curve'!G107" +"Data!J70" +"'Forward Peak Curve'!G122" +"Data!J174" +"'Forward Peak Curve'!G62" +"Data!J191" +"'Forward Peak Curve'!G77" +"Data!J208" +"'Forward Peak Curve'!G92" +"Data!J86" +"'Forward Peak Curve'!G2" +"Data!J102" +"'Forward Peak Curve'!G47" +"Data!J118" +"'Forward Peak Curve'!G32" +"Data!J154" +"'Forward Peak Curve'!G152" +"'Forward Peak Curve'!G17" +"Data!J135" +"'Forward Peak Curve'!G137" +"AVERAGE(Data!J219:J220)" +"'Forward Peak Curve'!G168" +"Data!J55" +"'Forward Peak Curve'!G108" +"Data!J71" +"'Forward Peak Curve'!G123" +"Data!J175" +"'Forward Peak Curve'!G63" +"Data!J192" +"'Forward Peak Curve'!G78" +"Data!J209" +"'Forward Peak Curve'!G93" +"Data!J87" +"'Forward Peak Curve'!G3" +"Data!J103" +"'Forward Peak Curve'!G48" +"Data!J119" +"'Forward Peak Curve'!G33" +"'Forward Peak Curve'!G153" +"Data!J36" +"'Forward Peak Curve'!G18" +"Data!J136" +"'Forward Peak Curve'!G138" +"D14/$D$20*Data!$J$222" +"Data!J222" +"(D13*2+D14*2+D15+D16+D17*2+D18+D19*3)/12" +"IF(ISERROR(Data!G61),"""",Data!G61)" +"(G13*672+G14*688+G15*352+G16*320+G17*704+G18*320+G19*1024)/4080" +"IF(ISERROR(Data!G77),"""",Data!G77)" +"IF(ISERROR(Data!G181),"""",Data!G181)" +"IF(ISERROR(Data!G198),"""",Data!G198)" +"IF(ISERROR(Data!G215),"""",Data!G215)" +"IF(ISERROR(Data!G93),"""",Data!G93)" +"IF(ISERROR(Data!G109),"""",Data!G109)" +"IF(ISERROR(Data!G125),"""",Data!G125)" +"IF(ISERROR(Data!G162),"""",Data!G162)" +"IF(ISERROR(Data!G42),"""",Data!G42)" +"IF(ISERROR(Data!G142),"""",Data!G142)" +"D21/$D$28*Data!$J$223" +"'Forward Peak Curve'!G175" +"'Forward Peak Curve'!G115" +"'Forward Peak Curve'!G130" +"'Forward Peak Curve'!G70" +"'Forward Peak Curve'!G85" +"'Forward Peak Curve'!G100" +"'Forward Peak Curve'!G10" +"'Forward Peak Curve'!G55" +"'Forward Peak Curve'!G40" +"'Forward Peak Curve'!G160" +"'Forward Peak Curve'!G25" +"'Forward Peak Curve'!G145" +"Data!J223" +"(G21*672+G22*688+G23*336+G24*336+G25*688+G26*336+G27*1024)/4080" +"B6" +"IF(ISERROR(F6/$C37),"""",F6/$C37)" +"G10/$D41" +"NOW()" +"1/(24*2)" +"6/24" +"IF(B2>0,AVERAGE(B2:C2),"""")" +"IF(ABS($L$1-F2)<$N$1,0,1)" +"IF(ABS($L$1-F36)<$O$1,0,1)" +"SUMPRODUCT(M36:M42*J36:J42)/SUM(M36:M42)" +"IF(B104<>0,AVERAGE(B104:C104)+J88,"""")" +"IF(B120<>0,AVERAGE(B120:C120)+J88,"""")" +"B1" +"DATEVALUE(A3)" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"IF(ISERROR(C6-D6),"""",IF(C6=0,"""",(C6-D6)))" +"Data!J2" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,2,FALSE)" +"Data!J3" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,3,FALSE)" +"Data!J4" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,4,FALSE)" +"Data!J5" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,5,FALSE)" +"Data!J12" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,6,FALSE)" +"Data!J6" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,7,FALSE)" +"Data!J7" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,8,FALSE)" +"Data!J8" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,9,FALSE)" +"Data!J9" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,10,FALSE)" +"Data!J10" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,11,FALSE)" +"Data!J11" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,12,FALSE)" +"Data!J13" +"Data!J14" +"Data!J15" +"Data!J16" +"Data!J23" +"Data!J17" +"Data!J18" +"Data!J19" +"Data!J20" +"Data!J21" +"Data!J22" +"Data!J24" +"Data!J25" +"Data!J26" +"Data!J27" +"Data!J34" +"Data!J28" +"Data!J29" +"Data!J30" +"Data!J31" +"Data!J32" +"Data!J33" +"#REF!" +"IF(ISERROR(C10-D10),"""",(C10-D10))" +"Data!#REF!" +"Data!J218" +"'Forward Peak Curve'!G167" +"Data!J54" +"'Forward Peak Curve'!G107" +"Data!J70" +"'Forward Peak Curve'!G122" +"Data!J174" +"'Forward Peak Curve'!G62" +"Data!J191" +"'Forward Peak Curve'!G77" +"Data!J208" +"'Forward Peak Curve'!G92" +"Data!J86" +"'Forward Peak Curve'!G2" +"Data!J102" +"'Forward Peak Curve'!G47" +"Data!J118" +"'Forward Peak Curve'!G32" +"Data!J154" +"'Forward Peak Curve'!G152" +"'Forward Peak Curve'!G17" +"Data!J135" +"'Forward Peak Curve'!G137" +"AVERAGE(Data!J219:J220)" +"'Forward Peak Curve'!G168" +"Data!J55" +"'Forward Peak Curve'!G108" +"Data!J71" +"'Forward Peak Curve'!G123" +"Data!J175" +"'Forward Peak Curve'!G63" +"Data!J192" +"'Forward Peak Curve'!G78" +"Data!J209" +"'Forward Peak Curve'!G93" +"Data!J87" +"'Forward Peak Curve'!G3" +"Data!J103" +"'Forward Peak Curve'!G48" +"Data!J119" +"'Forward Peak Curve'!G33" +"'Forward Peak Curve'!G153" +"Data!J36" +"'Forward Peak Curve'!G18" +"Data!J136" +"'Forward Peak Curve'!G138" +"D14/$D$20*Data!$J$222" +"Data!J222" +"(D13*2+D14*2+D15+D16+D17*2+D18+D19*3)/12" +"IF(ISERROR(Data!G61),"""",Data!G61)" +"(G13*672+G14*688+G15*352+G16*320+G17*704+G18*320+G19*1024)/4080" +"IF(ISERROR(Data!G77),"""",Data!G77)" +"IF(ISERROR(Data!G181),"""",Data!G181)" +"IF(ISERROR(Data!G198),"""",Data!G198)" +"IF(ISERROR(Data!G215),"""",Data!G215)" +"IF(ISERROR(Data!G93),"""",Data!G93)" +"IF(ISERROR(Data!G109),"""",Data!G109)" +"IF(ISERROR(Data!G125),"""",Data!G125)" +"IF(ISERROR(Data!G162),"""",Data!G162)" +"IF(ISERROR(Data!G42),"""",Data!G42)" +"IF(ISERROR(Data!G142),"""",Data!G142)" +"D21/$D$28*Data!$J$223" +"'Forward Peak Curve'!G175" +"'Forward Peak Curve'!G115" +"'Forward Peak Curve'!G130" +"'Forward Peak Curve'!G70" +"'Forward Peak Curve'!G85" +"'Forward Peak Curve'!G100" +"'Forward Peak Curve'!G10" +"'Forward Peak Curve'!G55" +"'Forward Peak Curve'!G40" +"'Forward Peak Curve'!G160" +"'Forward Peak Curve'!G25" +"'Forward Peak Curve'!G145" +"Data!J223" +"(G21*672+G22*688+G23*336+G24*336+G25*688+G26*336+G27*1024)/4080" +"B6" +"IF(ISERROR(F6/$C37),"""",F6/$C37)" +"G10/$D41" +"NOW()" +"1/(24*2)" +"6/24" +"IF(B2>0,AVERAGE(B2:C2),"""")" +"IF(ABS($L$1-F2)<$N$1,0,1)" +"IF(ABS($L$1-F36)<$O$1,0,1)" +"SUMPRODUCT(M36:M42*J36:J42)/SUM(M36:M42)" +"IF(B104<>0,AVERAGE(B104:C104)+J88,"""")" +"IF(B120<>0,AVERAGE(B120:C120)+J88,"""")" +"B1" +"DATEVALUE(A3)" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"IF(ISERROR(C6-D6),"""",IF(C6=0,"""",(C6-D6)))" +"Data!J2" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,2,FALSE)" +"Data!J3" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,3,FALSE)" +"Data!J4" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,4,FALSE)" +"Data!J5" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,5,FALSE)" +"Data!J12" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,6,FALSE)" +"Data!J6" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,7,FALSE)" +"Data!J7" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,8,FALSE)" +"Data!J8" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,9,FALSE)" +"Data!J9" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,10,FALSE)" +"Data!J10" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,11,FALSE)" +"Data!J11" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,12,FALSE)" +"Data!J13" +"Data!J14" +"Data!J15" +"Data!J16" +"Data!J23" +"Data!J17" +"Data!J18" +"Data!J19" +"Data!J20" +"Data!J21" +"Data!J22" +"Data!J24" +"Data!J25" +"Data!J26" +"Data!J27" +"Data!J34" +"Data!J28" +"Data!J29" +"Data!J30" +"Data!J31" +"Data!J32" +"Data!J33" +"#REF!" +"IF(ISERROR(C10-D10),"""",(C10-D10))" +"Data!#REF!" +"Data!J218" +"'Forward Peak Curve'!G167" +"Data!J54" +"'Forward Peak Curve'!G107" +"Data!J70" +"'Forward Peak Curve'!G122" +"Data!J174" +"'Forward Peak Curve'!G62" +"Data!J191" +"'Forward Peak Curve'!G77" +"Data!J208" +"'Forward Peak Curve'!G92" +"Data!J86" +"'Forward Peak Curve'!G2" +"Data!J102" +"'Forward Peak Curve'!G47" +"Data!J118" +"'Forward Peak Curve'!G32" +"Data!J154" +"'Forward Peak Curve'!G152" +"'Forward Peak Curve'!G17" +"Data!J135" +"'Forward Peak Curve'!G137" +"AVERAGE(Data!J219:J220)" +"'Forward Peak Curve'!G168" +"Data!J55" +"'Forward Peak Curve'!G108" +"Data!J71" +"'Forward Peak Curve'!G123" +"Data!J175" +"'Forward Peak Curve'!G63" +"Data!J192" +"'Forward Peak Curve'!G78" +"Data!J209" +"'Forward Peak Curve'!G93" +"Data!J87" +"'Forward Peak Curve'!G3" +"Data!J103" +"'Forward Peak Curve'!G48" +"Data!J119" +"'Forward Peak Curve'!G33" +"'Forward Peak Curve'!G153" +"Data!J36" +"'Forward Peak Curve'!G18" +"Data!J136" +"'Forward Peak Curve'!G138" +"D14/$D$20*Data!$J$222" +"Data!J222" +"(D13*2+D14*2+D15+D16+D17*2+D18+D19*3)/12" +"IF(ISERROR(Data!G61),"""",Data!G61)" +"(G13*672+G14*688+G15*352+G16*320+G17*704+G18*320+G19*1024)/4080" +"IF(ISERROR(Data!G77),"""",Data!G77)" +"IF(ISERROR(Data!G181),"""",Data!G181)" +"IF(ISERROR(Data!G198),"""",Data!G198)" +"IF(ISERROR(Data!G215),"""",Data!G215)" +"IF(ISERROR(Data!G93),"""",Data!G93)" +"IF(ISERROR(Data!G109),"""",Data!G109)" +"IF(ISERROR(Data!G125),"""",Data!G125)" +"IF(ISERROR(Data!G162),"""",Data!G162)" +"IF(ISERROR(Data!G42),"""",Data!G42)" +"IF(ISERROR(Data!G142),"""",Data!G142)" +"D21/$D$28*Data!$J$223" +"'Forward Peak Curve'!G175" +"'Forward Peak Curve'!G115" +"'Forward Peak Curve'!G130" +"'Forward Peak Curve'!G70" +"'Forward Peak Curve'!G85" +"'Forward Peak Curve'!G100" +"'Forward Peak Curve'!G10" +"'Forward Peak Curve'!G55" +"'Forward Peak Curve'!G40" +"'Forward Peak Curve'!G160" +"'Forward Peak Curve'!G25" +"'Forward Peak Curve'!G145" +"Data!J223" +"(G21*672+G22*688+G23*336+G24*336+G25*688+G26*336+G27*1024)/4080" +"B6" +"IF(ISERROR(F6/$C37),"""",F6/$C37)" +"G10/$D41" +"NOW()" +"1/(24*2)" +"6/24" +"IF(B2>0,AVERAGE(B2:C2),"""")" +"IF(ABS($L$1-F2)<$N$1,0,1)" +"IF(ABS($L$1-F36)<$O$1,0,1)" +"SUMPRODUCT(M36:M42*J36:J42)/SUM(M36:M42)" +"IF(B104<>0,AVERAGE(B104:C104)+J88,"""")" +"IF(B120<>0,AVERAGE(B120:C120)+J88,"""")" +"B1" +"DATEVALUE(A3)" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"NA()" +"SUM(H5:H6)" +"SUM(H7:H9)" +"SUM(H10:H18)" +"SUM(H19:H22)" +"SUM(H43:H47)" +"SUM(IF(ISNUMBER(D47),C47),IF(ISNUMBER(mrg_output),C42),IF(ISNUMBER(mon_output),C40),IF(ISNUMBER(mc_output),C38),IF(ISNUMBER(key_output),C34),IF(ISNUMBER(ir_output),C32),IF(ISNUMBER(hu_output),C28),IF(ISNUMBER(hc_output),C25),IF(ISNUMBER(ed_output),C22),IF(ISNUMBER(cp_output),C18),IF(ISNUMBER(bi_output),C9),IF(ISNUMBER(bs_output),C6))" +"SUM(IF(ISNUMBER(#REF!),#REF!),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D36),D36),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D21),D21),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D14),D14),IF(ISNUMBER(D2),D2))" +"NA()" +"SUM(H5:H8)" +"SUM(H9:H11)" +"SUM(H12:H13)" +"SUM(H39:H43)" +"SUM(IF(ISNUMBER(D45),C45),IF(ISNUMBER(D43),C43),IF(ISNUMBER(D38),C38),IF(ISNUMBER(D34),C34),IF(ISNUMBER(D32),C32),IF(ISNUMBER(D31),C31),IF(ISNUMBER(D30),C30),IF(ISNUMBER(D28),C28),IF(ISNUMBER(D24),C24),IF(ISNUMBER(D20),C20),IF(ISNUMBER(D18),C18),IF(ISNUMBER(D15),C15),IF(ISNUMBER(D13),C13),IF(ISNUMBER(D11),C11),IF(ISNUMBER(D8),C8))" +"SUM(IF(ISNUMBER(D45),D45),IF(ISNUMBER(D43),D43),IF(ISNUMBER(D38),D38),IF(ISNUMBER(D34),D34),IF(ISNUMBER(D32),D32),IF(ISNUMBER(D31),D31),IF(ISNUMBER(D30),D30),IF(ISNUMBER(D28),D28),IF(ISNUMBER(D24),D24),IF(ISNUMBER(D20),D20),IF(ISNUMBER(D18),D18),IF(ISNUMBER(D15),D15),IF(ISNUMBER(D13),D13),IF(ISNUMBER(D11),D11),IF(ISNUMBER(D8),D8))" +"HLOOKUP($D$4,VP_PJM_PK,18,FALSE)" +"HLOOKUP($D$4,VP_PJM_PK,17,FALSE)" +"SUM(D6:E6)" +"HLOOKUP($G$4,VP_PJM_PK,18,FALSE)" +"HLOOKUP($G$4,VP_PJM_PK,17,FALSE)" +"HLOOKUP($J$4,VP_PJM_PK,18,FALSE)" +"HLOOKUP($J$4,VP_PJM_PK,17,FALSE)" +"HLOOKUP($M$4,VP_PJM_PK,18,FALSE)" +"HLOOKUP($M$4,VP_PJM_PK,17,FALSE)" +"HLOOKUP($P$4,VP_PJM_PK,18,FALSE)" +"HLOOKUP($P$4,VP_PJM_PK,17,FALSE)" +"F6" +"HLOOKUP($S$4,VP_PJM_PK,18,FALSE)" +"HLOOKUP($S$4,VP_PJM_PK,17,FALSE)" +"R6" +"HLOOKUP($V$4,VP_PJM_PK,18,FALSE)" +"HLOOKUP($V$4,VP_PJM_PK,17,FALSE)" +"SUM(D6,G6,J6,M6,P6,S6,V6)" +"HLOOKUP($D$4,VP_PJM_OFF,18,FALSE)" +"HLOOKUP($D$4,VP_PJM_OFF,17,FALSE)" +"HLOOKUP($G$4,VP_PJM_OFF,18,FALSE)" +"HLOOKUP($G$4,VP_PJM_OFF,17,FALSE)" +"HLOOKUP($J$4,VP_PJM_OFF,18,FALSE)" +"HLOOKUP($J$4,VP_PJM_OFF,17,FALSE)" +"HLOOKUP($M$4,VP_PJM_OFF,18,FALSE)" +"HLOOKUP($M$4,VP_PJM_OFF,17,FALSE)" +"HLOOKUP($P$4,VP_PJM_OFF,18,FALSE)" +"HLOOKUP($P$4,VP_PJM_OFF,17,FALSE)" +"HLOOKUP($S$4,VP_PJM_OFF,18,FALSE)" +"HLOOKUP($S$4,VP_PJM_OFF,17,FALSE)" +"HLOOKUP($V$4,VP_PJM_OFF,18,FALSE)" +"HLOOKUP($V$4,VP_PJM_OFF,17,FALSE)" +"HLOOKUP($D$4,VP_ENT_PK,18,FALSE)" +"HLOOKUP($D$4,VP_ENT_PK,17,FALSE)" +"HLOOKUP($G$4,VP_ENT_PK,18,FALSE)" +"HLOOKUP($G$4,VP_ENT_PK,17,FALSE)" +"HLOOKUP($J$4,VP_ENT_PK,18,FALSE)" +"HLOOKUP($J$4,VP_ENT_PK,17,FALSE)" +"HLOOKUP($M$4,VP_ENT_PK,18,FALSE)" +"HLOOKUP($M$4,VP_ENT_PK,17,FALSE)" +"HLOOKUP($P$4,VP_ENT_PK,18,FALSE)" +"HLOOKUP($P$4,VP_ENT_PK,17,FALSE)" +"HLOOKUP($S$4,VP_ENT_PK,18,FALSE)" +"HLOOKUP($S$4,VP_ENT_PK,17,FALSE)" +"HLOOKUP($V$4,VP_ENT_PK,18,FALSE)" +"HLOOKUP($V$4,VP_ENT_PK,17,FALSE)" +"HLOOKUP($D$4,VP_CIN_PK,18,FALSE)" +"HLOOKUP($D$4,VP_CIN_PK,17,FALSE)" +"HLOOKUP($G$4,VP_CIN_PK,18,FALSE)" +"HLOOKUP($G$4,VP_CIN_PK,17,FALSE)" +"HLOOKUP($J$4,VP_CIN_PK,18,FALSE)" +"HLOOKUP($J$4,VP_CIN_PK,17,FALSE)" +"HLOOKUP($M$4,VP_CIN_PK,18,FALSE)" +"HLOOKUP($M$4,VP_CIN_PK,17,FALSE)" +"HLOOKUP($P$4,VP_CIN_PK,18,FALSE)" +"HLOOKUP($P$4,VP_CIN_PK,17,FALSE)" +"HLOOKUP($S$4,VP_CIN_PK,18,FALSE)" +"HLOOKUP($S$4,VP_CIN_PK,17,FALSE)" +"HLOOKUP($V$4,VP_CIN_PK,18,FALSE)" +"HLOOKUP($V$4,VP_CIN_PK,17,FALSE)" +"HLOOKUP($D$4,VP_CIN_OFF,18,FALSE)" +"HLOOKUP($D$4,VP_CIN_OFF,17,FALSE)" +"HLOOKUP($G$4,VP_CIN_OFF,18,FALSE)" +"HLOOKUP($G$4,VP_CIN_OFF,17,FALSE)" +"HLOOKUP($J$4,VP_CIN_OFF,18,FALSE)" +"HLOOKUP($J$4,VP_CIN_OFF,17,FALSE)" +"HLOOKUP($M$4,VP_CIN_OFF,18,FALSE)" +"HLOOKUP($M$4,VP_CIN_OFF,17,FALSE)" +"HLOOKUP($P$4,VP_CIN_OFF,18,FALSE)" +"HLOOKUP($P$4,VP_CIN_OFF,17,FALSE)" +"HLOOKUP($S$4,VP_CIN_OFF,18,FALSE)" +"HLOOKUP($S$4,VP_CIN_OFF,17,FALSE)" +"HLOOKUP($V$4,VP_CIN_OFF,18,FALSE)" +"HLOOKUP($V$4,VP_CIN_OFF,17,FALSE)" +"HLOOKUP($D$4,VP_NEP_PK,18,FALSE)" +"HLOOKUP($D$4,VP_NEP_PK,17,FALSE)" +"HLOOKUP($G$4,VP_NEP_PK,18,FALSE)" +"HLOOKUP($G$4,VP_NEP_PK,17,FALSE)" +"HLOOKUP($J$4,VP_NEP_PK,18,FALSE)" +"HLOOKUP($J$4,VP_NEP_PK,17,FALSE)" +"HLOOKUP($M$4,VP_NEP_PK,18,FALSE)" +"HLOOKUP($M$4,VP_NEP_PK,17,FALSE)" +"HLOOKUP($P$4,VP_NEP_PK,18,FALSE)" +"HLOOKUP($P$4,VP_NEP_PK,17,FALSE)" +"HLOOKUP($S$4,VP_NEP_PK,18,FALSE)" +"HLOOKUP($S$4,VP_NEP_PK,17,FALSE)" +"HLOOKUP($V$4,VP_NEP_PK,18,FALSE)" +"HLOOKUP($V$4,VP_NEP_PK,17,FALSE)" +"HLOOKUP($D$4,VP_NEP_OFF,18,FALSE)" +"HLOOKUP($D$4,VP_NEP_OFF,17,FALSE)" +"HLOOKUP($G$4,VP_NEP_OFF,18,FALSE)" +"HLOOKUP($G$4,VP_NEP_OFF,17,FALSE)" +"HLOOKUP($J$4,VP_NEP_OFF,18,FALSE)" +"HLOOKUP($J$4,VP_NEP_OFF,17,FALSE)" +"HLOOKUP($M$4,VP_NEP_OFF,18,FALSE)" +"HLOOKUP($M$4,VP_NEP_OFF,17,FALSE)" +"HLOOKUP($P$4,VP_NEP_OFF,18,FALSE)" +"HLOOKUP($P$4,VP_NEP_OFF,17,FALSE)" +"HLOOKUP($S$4,VP_NEP_OFF,18,FALSE)" +"HLOOKUP($S$4,VP_NEP_OFF,17,FALSE)" +"HLOOKUP($V$4,VP_NEP_OFF,18,FALSE)" +"HLOOKUP($V$4,VP_NEP_OFF,17,FALSE)" +"SUM(D6:D11)" +"SUM(Y6:Y13)" +"SUM(AA6:AA12)" +"HLOOKUP($D$4,SEL_PJM_PK,18,FALSE)" +"HLOOKUP($D$4,SEL_PJM_PK,17,FALSE)" +"HLOOKUP($G$4,SEL_PJM_PK,18,FALSE)" +"HLOOKUP($G$4,SEL_PJM_PK,17,FALSE)" +"HLOOKUP($J$4,SEL_PJM_PK,18,FALSE)" +"HLOOKUP($J$4,SEL_PJM_PK,17,FALSE)" +"HLOOKUP($M$4,SEL_PJM_PK,18,FALSE)" +"HLOOKUP($M$4,SEL_PJM_PK,17,FALSE)" +"HLOOKUP($P$4,SEL_PJM_PK,18,FALSE)" +"HLOOKUP($P$4,SEL_PJM_PK,17,FALSE)" +"HLOOKUP($S$4,SEL_PJM_PK,18,FALSE)" +"HLOOKUP($S$4,SEL_PJM_PK,17,FALSE)" +"HLOOKUP($V$4,SEL_PJM_PK,18,FALSE)" +"HLOOKUP($V$4,SEL_PJM_PK,17,FALSE)" +"HLOOKUP($D$4,SEL_CIN_PK,18,FALSE)" +"HLOOKUP($D$4,SEL_CIN_PK,17,FALSE)" +"HLOOKUP($G$4,SEL_CIN_PK,18,FALSE)" +"HLOOKUP($G$4,SEL_CIN_PK,17,FALSE)" +"HLOOKUP($J$4,SEL_CIN_PK,18,FALSE)" +"HLOOKUP($J$4,SEL_CIN_PK,17,FALSE)" +"HLOOKUP($M$4,SEL_CIN_PK,18,FALSE)" +"HLOOKUP($M$4,SEL_CIN_PK,17,FALSE)" +"HLOOKUP($P$4,SEL_CIN_PK,18,FALSE)" +"HLOOKUP($P$4,SEL_CIN_PK,17,FALSE)" +"HLOOKUP($S$4,SEL_CIN_PK,18,FALSE)" +"HLOOKUP($S$4,SEL_CIN_PK,17,FALSE)" +"HLOOKUP($V$4,SEL_CIN_PK,18,FALSE)" +"HLOOKUP($V$4,SEL_CIN_PK,17,FALSE)" +"HLOOKUP($D$4,SEL_NEP_PK,18,FALSE)" +"HLOOKUP($D$4,SEL_NEP_PK,17,FALSE)" +"HLOOKUP($G$4,SEL_NEP_PK,18,FALSE)" +"HLOOKUP($G$4,SEL_NEP_PK,17,FALSE)" +"HLOOKUP($J$4,SEL_NEP_PK,18,FALSE)" +"HLOOKUP($J$4,SEL_NEP_PK,17,FALSE)" +"HLOOKUP($M$4,SEL_NEP_PK,18,FALSE)" +"HLOOKUP($M$4,SEL_NEP_PK,17,FALSE)" +"HLOOKUP($P$4,SEL_NEP_PK,18,FALSE)" +"HLOOKUP($P$4,SEL_NEP_PK,17,FALSE)" +"HLOOKUP($S$4,SEL_NEP_PK,18,FALSE)" +"HLOOKUP($S$4,SEL_NEP_PK,17,FALSE)" +"HLOOKUP($V$4,SEL_NEP_PK,18,FALSE)" +"HLOOKUP($V$4,SEL_NEP_PK,17,FALSE)" +"HLOOKUP($D$4,SEL_NEP_OFF,18,FALSE)" +"HLOOKUP($D$4,SEL_NEP_OFF,17,FALSE)" +"HLOOKUP($G$4,SEL_NEP_OFF,18,FALSE)" +"HLOOKUP($G$4,SEL_NEP_OFF,17,FALSE)" +"HLOOKUP($J$4,SEL_NEP_OFF,18,FALSE)" +"HLOOKUP($J$4,SEL_NEP_OFF,17,FALSE)" +"HLOOKUP($M$4,SEL_NEP_OFF,18,FALSE)" +"HLOOKUP($M$4,SEL_NEP_OFF,17,FALSE)" +"HLOOKUP($P$4,SEL_NEP_OFF,18,FALSE)" +"HLOOKUP($P$4,SEL_NEP_OFF,17,FALSE)" +"HLOOKUP($S$4,SEL_NEP_OFF,18,FALSE)" +"HLOOKUP($S$4,SEL_NEP_OFF,17,FALSE)" +"HLOOKUP($V$4,SEL_NEP_OFF,18,FALSE)" +"HLOOKUP($V$4,SEL_NEP_OFF,17,FALSE)" +"SUM(D16:D19)" +"HLOOKUP($D$4,TXU_PJM_PK,18,FALSE)" +"HLOOKUP($D$4,TXU_PJM_PK,17,FALSE)" +"HLOOKUP($G$4,TXU_PJM_PK,18,FALSE)" +"HLOOKUP($G$4,TXU_PJM_PK,17,FALSE)" +"HLOOKUP($J$4,TXU_PJM_PK,18,FALSE)" +"HLOOKUP($J$4,TXU_PJM_PK,17,FALSE)" +"HLOOKUP($M$4,TXU_PJM_PK,18,FALSE)" +"HLOOKUP($M$4,TXU_PJM_PK,17,FALSE)" +"HLOOKUP($P$4,TXU_PJM_PK,18,FALSE)" +"HLOOKUP($P$4,TXU_PJM_PK,17,FALSE)" +"HLOOKUP($S$4,TXU_PJM_PK,18,FALSE)" +"HLOOKUP($S$4,TXU_PJM_PK,17,FALSE)" +"HLOOKUP($V$4,TXU_PJM_PK,18,FALSE)" +"HLOOKUP($V$4,TXU_PJM_PK,17,FALSE)" +"HLOOKUP($D$4,TXU_PJM_OFF,18,FALSE)" +"HLOOKUP($D$4,TXU_PJM_OFF,17,FALSE)" +"HLOOKUP($G$4,TXU_PJM_OFF,18,FALSE)" +"HLOOKUP($G$4,TXU_PJM_OFF,17,FALSE)" +"HLOOKUP($J$4,TXU_PJM_OFF,18,FALSE)" +"HLOOKUP($J$4,TXU_PJM_OFF,17,FALSE)" +"HLOOKUP($M$4,TXU_PJM_OFF,18,FALSE)" +"HLOOKUP($M$4,TXU_PJM_OFF,17,FALSE)" +"HLOOKUP($P$4,TXU_PJM_OFF,18,FALSE)" +"HLOOKUP($P$4,TXU_PJM_OFF,17,FALSE)" +"HLOOKUP($S$4,TXU_PJM_OFF,18,FALSE)" +"HLOOKUP($S$4,TXU_PJM_OFF,17,FALSE)" +"HLOOKUP($V$4,TXU_PJM_OFF,18,FALSE)" +"HLOOKUP($V$4,TXU_PJM_OFF,17,FALSE)" +"HLOOKUP($D$4,TXU_NEP_PK,18,FALSE)" +"HLOOKUP($D$4,TXU_NEP_PK,17,FALSE)" +"HLOOKUP($G$4,TXU_NEP_PK,18,FALSE)" +"HLOOKUP($G$4,TXU_NEP_PK,17,FALSE)" +"HLOOKUP($J$4,TXU_NEP_PK,18,FALSE)" +"HLOOKUP($J$4,TXU_NEP_PK,17,FALSE)" +"HLOOKUP($M$4,TXU_NEP_PK,18,FALSE)" +"HLOOKUP($M$4,TXU_NEP_PK,17,FALSE)" +"HLOOKUP($P$4,TXU_NEP_PK,18,FALSE)" +"HLOOKUP($P$4,TXU_NEP_PK,17,FALSE)" +"HLOOKUP($S$4,TXU_NEP_PK,18,FALSE)" +"HLOOKUP($S$4,TXU_NEP_PK,17,FALSE)" +"HLOOKUP($V$4,TXU_NEP_PK,18,FALSE)" +"HLOOKUP($V$4,TXU_NEP_PK,17,FALSE)" +"HLOOKUP($D$4,TXU_CIN_PK,18,FALSE)" +"HLOOKUP($D$4,TXU_CIN_PK,17,FALSE)" +"HLOOKUP($G$4,TXU_CIN_PK,18,FALSE)" +"HLOOKUP($G$4,TXU_CIN_PK,17,FALSE)" +"HLOOKUP($J$4,TXU_CIN_PK,18,FALSE)" +"HLOOKUP($J$4,TXU_CIN_PK,17,FALSE)" +"HLOOKUP($M$4,TXU_CIN_PK,18,FALSE)" +"HLOOKUP($M$4,TXU_CIN_PK,17,FALSE)" +"HLOOKUP($P$4,TXU_CIN_PK,18,FALSE)" +"HLOOKUP($P$4,TXU_CIN_PK,17,FALSE)" +"HLOOKUP($S$4,TXU_CIN_PK,18,FALSE)" +"HLOOKUP($S$4,TXU_CIN_PK,17,FALSE)" +"HLOOKUP($V$4,TXU_CIN_PK,18,FALSE)" +"HLOOKUP($V$4,TXU_CIN_PK,17,FALSE)" +"HLOOKUP($D$4,MPI_COMED_PK,18,FALSE)" +"HLOOKUP($D$4,MPI_COMED_PK,17,FALSE)" +"HLOOKUP($G$4,MPI_COMED_PK,18,FALSE)" +"HLOOKUP($G$4,MPI_COMED_PK,17,FALSE)" +"HLOOKUP($J$4,MPI_COMED_PK,18,FALSE)" +"HLOOKUP($J$4,MPI_COMED_PK,17,FALSE)" +"HLOOKUP($M$4,MPI_COMED_PK,18,FALSE)" +"HLOOKUP($M$4,MPI_COMED_PK,17,FALSE)" +"HLOOKUP($P$4,MPI_COMED_PK,18,FALSE)" +"HLOOKUP($P$4,MPI_COMED_PK,17,FALSE)" +"HLOOKUP($S$4,MPI_COMED_PK,18,FALSE)" +"HLOOKUP($S$4,MPI_COMED_PK,17,FALSE)" +"HLOOKUP($V$4,MPI_COMED_PK,18,FALSE)" +"HLOOKUP($V$4,MPI_COMED_PK,17,FALSE)" +"SUM(D30:D30)" +"HLOOKUP($D$4,WEPC_COMED_PK,18,FALSE)" +"HLOOKUP($D$4,WEPC_COMED_PK,17,FALSE)" +"HLOOKUP($G$4,WEPC_COMED_PK,18,FALSE)" +"HLOOKUP($G$4,WEPC_COMED_PK,17,FALSE)" +"HLOOKUP($J$4,WEPC_COMED_PK,18,FALSE)" +"HLOOKUP($J$4,WEPC_COMED_PK,17,FALSE)" +"HLOOKUP($M$4,WEPC_COMED_PK,18,FALSE)" +"HLOOKUP($M$4,WEPC_COMED_PK,17,FALSE)" +"HLOOKUP($P$4,WEPC_COMED_PK,18,FALSE)" +"HLOOKUP($P$4,WEPC_COMED_PK,17,FALSE)" +"HLOOKUP($S$4,WEPC_COMED_PK,18,FALSE)" +"HLOOKUP($S$4,WEPC_COMED_PK,17,FALSE)" +"HLOOKUP($V$4,WEPC_COMED_PK,18,FALSE)" +"HLOOKUP($V$4,WEPC_COMED_PK,17,FALSE)" +"HLOOKUP($D$4,TAUNT_NEP_PK,18,FALSE)" +"HLOOKUP($D$4,TAUNT_NEP_PK,17,FALSE)" +"HLOOKUP($G$4,TAUNT_NEP_PK,18,FALSE)" +"HLOOKUP($G$4,TAUNT_NEP_PK,17,FALSE)" +"HLOOKUP($J$4,TAUNT_NEP_PK,18,FALSE)" +"HLOOKUP($J$4,TAUNT_NEP_PK,17,FALSE)" +"HLOOKUP($M$4,TAUNT_NEP_PK,18,FALSE)" +"HLOOKUP($M$4,TAUNT_NEP_PK,17,FALSE)" +"HLOOKUP($P$4,TAUNT_NEP_PK,18,FALSE)" +"HLOOKUP($P$4,TAUNT_NEP_PK,17,FALSE)" +"HLOOKUP($S$4,TAUNT_NEP_PK,18,FALSE)" +"HLOOKUP($S$4,TAUNT_NEP_PK,17,FALSE)" +"HLOOKUP($V$4,TAUNT_NEP_PK,18,FALSE)" +"HLOOKUP($V$4,TAUNT_NEP_PK,17,FALSE)" +"HLOOKUP($D$4,TAUNT_NEP_OFF,18,FALSE)" +"HLOOKUP($D$4,TAUNT_NEP_OFF,17,FALSE)" +"HLOOKUP($G$4,TAUNT_NEP_OFF,18,FALSE)" +"HLOOKUP($G$4,TAUNT_NEP_OFF,17,FALSE)" +"HLOOKUP($J$4,TAUNT_NEP_OFF,18,FALSE)" +"HLOOKUP($J$4,TAUNT_NEP_OFF,17,FALSE)" +"HLOOKUP($M$4,TAUNT_NEP_OFF,18,FALSE)" +"HLOOKUP($M$4,TAUNT_NEP_OFF,17,FALSE)" +"HLOOKUP($P$4,TAUNT_NEP_OFF,18,FALSE)" +"HLOOKUP($P$4,TAUNT_NEP_OFF,17,FALSE)" +"HLOOKUP($S$4,TAUNT_NEP_OFF,18,FALSE)" +"HLOOKUP($S$4,TAUNT_NEP_OFF,17,FALSE)" +"HLOOKUP($V$4,TAUNT_NEP_OFF,18,FALSE)" +"HLOOKUP($V$4,TAUNT_NEP_OFF,17,FALSE)" +"SUM(Y38:Y40)" +"SUM(AA38:AA39)" +"HLOOKUP($D$4,ALCO_SIG_PK,18,FALSE)" +"HLOOKUP($D$4,ALCO_SIG_PK,17,FALSE)" +"HLOOKUP($G$4,ALCO_SIG_PK,18,FALSE)" +"HLOOKUP($G$4,ALCO_SIG_PK,17,FALSE)" +"HLOOKUP($J$4,ALCO_SIG_PK,18,FALSE)" +"HLOOKUP($J$4,ALCO_SIG_PK,17,FALSE)" +"HLOOKUP($M$4,ALCO_SIG_PK,18,FALSE)" +"HLOOKUP($M$4,ALCO_SIG_PK,17,FALSE)" +"HLOOKUP($P$4,ALCO_SIG_PK,18,FALSE)" +"HLOOKUP($P$4,ALCO_SIG_PK,17,FALSE)" +"HLOOKUP($S$4,ALCO_SIG_PK,18,FALSE)" +"HLOOKUP($S$4,ALCO_SIG_PK,17,FALSE)" +"HLOOKUP($V$4,ALCO_SIG_PK,18,FALSE)" +"HLOOKUP($V$4,ALCO_SIG_PK,17,FALSE)" +"HLOOKUP($D$4,ALCO_SIG_OFF,18,FALSE)" +"HLOOKUP($D$4,ALCO_SIG_OFF,17,FALSE)" +"HLOOKUP($G$4,ALCO_SIG_OFF,18,FALSE)" +"HLOOKUP($G$4,ALCO_SIG_OFF,17,FALSE)" +"HLOOKUP($J$4,ALCO_SIG_OFF,18,FALSE)" +"HLOOKUP($J$4,ALCO_SIG_OFF,17,FALSE)" +"HLOOKUP($M$4,ALCO_SIG_OFF,18,FALSE)" +"HLOOKUP($M$4,ALCO_SIG_OFF,17,FALSE)" +"HLOOKUP($P$4,ALCO_SIG_OFF,18,FALSE)" +"HLOOKUP($P$4,ALCO_SIG_OFF,17,FALSE)" +"HLOOKUP($S$4,ALCO_SIG_OFF,18,FALSE)" +"HLOOKUP($S$4,ALCO_SIG_OFF,17,FALSE)" +"HLOOKUP($V$4,ALCO_SIG_OFF,18,FALSE)" +"HLOOKUP($V$4,ALCO_SIG_OFF,17,FALSE)" +"HLOOKUP($D$4,GPU_PJM_PK,18,FALSE)" +"HLOOKUP($D$4,GPU_PJM_PK,17,FALSE)" +"HLOOKUP($G$4,GPU_PJM_PK,18,FALSE)" +"HLOOKUP($G$4,GPU_PJM_PK,17,FALSE)" +"HLOOKUP($J$4,GPU_PJM_PK,18,FALSE)" +"HLOOKUP($J$4,GPU_PJM_PK,17,FALSE)" +"HLOOKUP($M$4,GPU_PJM_PK,18,FALSE)" +"HLOOKUP($M$4,GPU_PJM_PK,17,FALSE)" +"HLOOKUP($P$4,GPU_PJM_PK,18,FALSE)" +"HLOOKUP($P$4,GPU_PJM_PK,17,FALSE)" +"HLOOKUP($S$4,GPU_PJM_PK,18,FALSE)" +"HLOOKUP($S$4,GPU_PJM_PK,17,FALSE)" +"HLOOKUP($V$4,GPU_PJM_PK,18,FALSE)" +"HLOOKUP($V$4,GPU_PJM_PK,17,FALSE)" +"HLOOKUP($D$4,UI_NEP_PK,18,FALSE)" +"HLOOKUP($D$4,UI_NEP_PK,17,FALSE)" +"HLOOKUP($G$4,UI_NEP_PK,18,FALSE)" +"HLOOKUP($G$4,UI_NEP_PK,17,FALSE)" +"HLOOKUP($J$4,UI_NEP_PK,18,FALSE)" +"HLOOKUP($J$4,UI_NEP_PK,17,FALSE)" +"HLOOKUP($M$4,UI_NEP_PK,18,FALSE)" +"HLOOKUP($M$4,UI_NEP_PK,17,FALSE)" +"HLOOKUP($P$4,UI_NEP_PK,18,FALSE)" +"HLOOKUP($P$4,UI_NEP_PK,17,FALSE)" +"HLOOKUP($S$4,UI_NEP_PK,18,FALSE)" +"HLOOKUP($S$4,UI_NEP_PK,17,FALSE)" +"HLOOKUP($V$4,UI_NEP_PK,18,FALSE)" +"HLOOKUP($V$4,UI_NEP_PK,17,FALSE)" +"HLOOKUP($D$4,UI_NEP_OFF,18,FALSE)" +"HLOOKUP($D$4,UI_NEP_OFF,17,FALSE)" +"HLOOKUP($G$4,UI_NEP_OFF,18,FALSE)" +"HLOOKUP($G$4,UI_NEP_OFF,17,FALSE)" +"HLOOKUP($J$4,UI_NEP_OFF,18,FALSE)" +"HLOOKUP($J$4,UI_NEP_OFF,17,FALSE)" +"HLOOKUP($M$4,UI_NEP_OFF,18,FALSE)" +"HLOOKUP($M$4,UI_NEP_OFF,17,FALSE)" +"HLOOKUP($P$4,UI_NEP_OFF,18,FALSE)" +"HLOOKUP($P$4,UI_NEP_OFF,17,FALSE)" +"HLOOKUP($S$4,UI_NEP_OFF,18,FALSE)" +"HLOOKUP($S$4,UI_NEP_OFF,17,FALSE)" +"HLOOKUP($V$4,UI_NEP_OFF,18,FALSE)" +"HLOOKUP($V$4,UI_NEP_OFF,17,FALSE)" +"HLOOKUP($D$4,NSTAR_NEP_PK,18,FALSE)" +"HLOOKUP($D$4,NSTAR_NEP_PK,17,FALSE)" +"HLOOKUP($G$4,NSTAR_NEP_PK,18,FALSE)" +"HLOOKUP($G$4,NSTAR_NEP_PK,17,FALSE)" +"HLOOKUP($J$4,NSTAR_NEP_PK,18,FALSE)" +"HLOOKUP($J$4,NSTAR_NEP_PK,17,FALSE)" +"HLOOKUP($M$4,NSTAR_NEP_PK,18,FALSE)" +"HLOOKUP($M$4,NSTAR_NEP_PK,17,FALSE)" +"HLOOKUP($P$4,NSTAR_NEP_PK,18,FALSE)" +"HLOOKUP($P$4,NSTAR_NEP_PK,17,FALSE)" +"HLOOKUP($S$4,NSTAR_NEP_PK,18,FALSE)" +"HLOOKUP($S$4,NSTAR_NEP_PK,17,FALSE)" +"HLOOKUP($V$4,NSTAR_NEP_PK,18,FALSE)" +"HLOOKUP($V$4,NSTAR_NEP_PK,17,FALSE)" +"HLOOKUP($D$4,NSTAR_NEP_OFF,18,FALSE)" +"HLOOKUP($D$4,NSTAR_NEP_OFF,17,FALSE)" +"HLOOKUP($G$4,NSTAR_NEP_OFF,18,FALSE)" +"HLOOKUP($G$4,NSTAR_NEP_OFF,17,FALSE)" +"HLOOKUP($J$4,NSTAR_NEP_OFF,18,FALSE)" +"HLOOKUP($J$4,NSTAR_NEP_OFF,17,FALSE)" +"HLOOKUP($M$4,NSTAR_NEP_OFF,18,FALSE)" +"HLOOKUP($M$4,NSTAR_NEP_OFF,17,FALSE)" +"HLOOKUP($P$4,NSTAR_NEP_OFF,18,FALSE)" +"HLOOKUP($P$4,NSTAR_NEP_OFF,17,FALSE)" +"HLOOKUP($S$4,NSTAR_NEP_OFF,18,FALSE)" +"HLOOKUP($S$4,NSTAR_NEP_OFF,17,FALSE)" +"HLOOKUP($V$4,NSTAR_NEP_OFF,18,FALSE)" +"HLOOKUP($V$4,NSTAR_NEP_OFF,17,FALSE)" +"HLOOKUP($D$4,HQ_PJM_PK,18,FALSE)" +"HLOOKUP($D$4,HQ_PJM_PK,17,FALSE)" +"HLOOKUP($G$4,HQ_PJM_PK,18,FALSE)" +"HLOOKUP($G$4,HQ_PJM_PK,17,FALSE)" +"HLOOKUP($J$4,HQ_PJM_PK,18,FALSE)" +"HLOOKUP($J$4,HQ_PJM_PK,17,FALSE)" +"HLOOKUP($M$4,HQ_PJM_PK,18,FALSE)" +"HLOOKUP($M$4,HQ_PJM_PK,17,FALSE)" +"HLOOKUP($P$4,HQ_PJM_PK,18,FALSE)" +"HLOOKUP($P$4,HQ_PJM_PK,17,FALSE)" +"HLOOKUP($S$4,HQ_PJM_PK,18,FALSE)" +"HLOOKUP($S$4,HQ_PJM_PK,17,FALSE)" +"HLOOKUP($V$4,HQ_PJM_PK,18,FALSE)" +"HLOOKUP($V$4,HQ_PJM_PK,17,FALSE)" +"HLOOKUP($D$4,HQ_NEP_PK,18,FALSE)" +"HLOOKUP($D$4,HQ_NEP_PK,17,FALSE)" +"HLOOKUP($G$4,HQ_NEP_PK,18,FALSE)" +"HLOOKUP($G$4,HQ_NEP_PK,17,FALSE)" +"HLOOKUP($J$4,HQ_NEP_PK,18,FALSE)" +"HLOOKUP($J$4,HQ_NEP_PK,17,FALSE)" +"HLOOKUP($M$4,HQ_NEP_PK,18,FALSE)" +"HLOOKUP($M$4,HQ_NEP_PK,17,FALSE)" +"HLOOKUP($P$4,HQ_NEP_PK,18,FALSE)" +"HLOOKUP($P$4,HQ_NEP_PK,17,FALSE)" +"HLOOKUP($S$4,HQ_NEP_PK,18,FALSE)" +"HLOOKUP($S$4,HQ_NEP_PK,17,FALSE)" +"HLOOKUP($V$4,HQ_NEP_PK,18,FALSE)" +"HLOOKUP($V$4,HQ_NEP_PK,17,FALSE)" +"HLOOKUP($D$4,HQ_NEP_OFF,18,FALSE)" +"HLOOKUP($D$4,HQ_NEP_OFF,17,FALSE)" +"HLOOKUP($G$4,HQ_NEP_OFF,18,FALSE)" +"HLOOKUP($G$4,HQ_NEP_OFF,17,FALSE)" +"HLOOKUP($J$4,HQ_NEP_OFF,18,FALSE)" +"HLOOKUP($J$4,HQ_NEP_OFF,17,FALSE)" +"HLOOKUP($M$4,HQ_NEP_OFF,18,FALSE)" +"HLOOKUP($M$4,HQ_NEP_OFF,17,FALSE)" +"HLOOKUP($P$4,HQ_NEP_OFF,18,FALSE)" +"HLOOKUP($P$4,HQ_NEP_OFF,17,FALSE)" +"HLOOKUP($S$4,HQ_NEP_OFF,18,FALSE)" +"HLOOKUP($S$4,HQ_NEP_OFF,17,FALSE)" +"HLOOKUP($V$4,HQ_NEP_OFF,18,FALSE)" +"HLOOKUP($V$4,HQ_NEP_OFF,17,FALSE)" +"SUM(D63:D65)" +"SUM(Y63:Y66)" +"HLOOKUP($D$4,LEM_TVA_PK,18,FALSE)" +"HLOOKUP($D$4,LEM_TVA_PK,17,FALSE)" +"HLOOKUP($G$4,LEM_TVA_PK,18,FALSE)" +"HLOOKUP($G$4,LEM_TVA_PK,17,FALSE)" +"HLOOKUP($J$4,LEM_TVA_PK,18,FALSE)" +"HLOOKUP($J$4,LEM_TVA_PK,17,FALSE)" +"HLOOKUP($M$4,LEM_TVA_PK,18,FALSE)" +"HLOOKUP($M$4,LEM_TVA_PK,17,FALSE)" +"HLOOKUP($P$4,LEM_TVA_PK,18,FALSE)" +"HLOOKUP($P$4,LEM_TVA_PK,17,FALSE)" +"HLOOKUP($S$4,LEM_TVA_PK,18,FALSE)" +"HLOOKUP($S$4,LEM_TVA_PK,17,FALSE)" +"HLOOKUP($V$4,LEM_TVA_PK,18,FALSE)" +"HLOOKUP($V$4,LEM_TVA_PK,17,FALSE)" +"HLOOKUP($D$4,LEM_CIN_PK,18,FALSE)" +"HLOOKUP($D$4,LEM_CIN_PK,17,FALSE)" +"HLOOKUP($G$4,LEM_CIN_PK,18,FALSE)" +"HLOOKUP($G$4,LEM_CIN_PK,17,FALSE)" +"HLOOKUP($J$4,LEM_CIN_PK,18,FALSE)" +"HLOOKUP($J$4,LEM_CIN_PK,17,FALSE)" +"HLOOKUP($M$4,LEM_CIN_PK,18,FALSE)" +"HLOOKUP($M$4,LEM_CIN_PK,17,FALSE)" +"HLOOKUP($P$4,LEM_CIN_PK,18,FALSE)" +"HLOOKUP($P$4,LEM_CIN_PK,17,FALSE)" +"HLOOKUP($S$4,LEM_CIN_PK,18,FALSE)" +"HLOOKUP($S$4,LEM_CIN_PK,17,FALSE)" +"HLOOKUP($V$4,LEM_CIN_PK,18,FALSE)" +"HLOOKUP($V$4,LEM_CIN_PK,17,FALSE)" +"HLOOKUP($D$4,CMP_NEP_PK,18,FALSE)" +"HLOOKUP($D$4,CMP_NEP_PK,17,FALSE)" +"HLOOKUP($G$4,CMP_NEP_PK,18,FALSE)" +"HLOOKUP($G$4,CMP_NEP_PK,17,FALSE)" +"HLOOKUP($J$4,CMP_NEP_PK,18,FALSE)" +"HLOOKUP($J$4,CMP_NEP_PK,17,FALSE)" +"HLOOKUP($M$4,CMP_NEP_PK,18,FALSE)" +"HLOOKUP($M$4,CMP_NEP_PK,17,FALSE)" +"HLOOKUP($P$4,CMP_NEP_PK,18,FALSE)" +"HLOOKUP($P$4,CMP_NEP_PK,17,FALSE)" +"HLOOKUP($S$4,CMP_NEP_PK,18,FALSE)" +"HLOOKUP($S$4,CMP_NEP_PK,17,FALSE)" +"HLOOKUP($V$4,CMP_NEP_PK,18,FALSE)" +"HLOOKUP($V$4,CMP_NEP_PK,17,FALSE)" +"HLOOKUP($D$4,AMRN_TVA_PK,18,FALSE)" +"HLOOKUP($D$4,AMRN_TVA_PK,17,FALSE)" +"HLOOKUP($G$4,AMRN_TVA_PK,18,FALSE)" +"HLOOKUP($G$4,AMRN_TVA_PK,17,FALSE)" +"HLOOKUP($J$4,AMRN_TVA_PK,18,FALSE)" +"HLOOKUP($J$4,AMRN_TVA_PK,17,FALSE)" +"HLOOKUP($M$4,AMRN_TVA_PK,18,FALSE)" +"HLOOKUP($M$4,AMRN_TVA_PK,17,FALSE)" +"HLOOKUP($P$4,AMRN_TVA_PK,18,FALSE)" +"HLOOKUP($P$4,AMRN_TVA_PK,17,FALSE)" +"HLOOKUP($S$4,AMRN_TVA_PK,18,FALSE)" +"HLOOKUP($S$4,AMRN_TVA_PK,17,FALSE)" +"HLOOKUP($V$4,AMRN_TVA_PK,18,FALSE)" +"HLOOKUP($V$4,AMRN_TVA_PK,17,FALSE)" +"HLOOKUP($D$4,AMRN_ENT_PK,18,FALSE)" +"HLOOKUP($D$4,AMRN_ENT_PK,17,FALSE)" +"HLOOKUP($G$4,AMRN_ENT_PK,18,FALSE)" +"HLOOKUP($G$4,AMRN_ENT_PK,17,FALSE)" +"HLOOKUP($J$4,AMRN_ENT_PK,18,FALSE)" +"HLOOKUP($J$4,AMRN_ENT_PK,17,FALSE)" +"HLOOKUP($M$4,AMRN_ENT_PK,18,FALSE)" +"HLOOKUP($M$4,AMRN_ENT_PK,17,FALSE)" +"HLOOKUP($P$4,AMRN_ENT_PK,18,FALSE)" +"HLOOKUP($P$4,AMRN_ENT_PK,17,FALSE)" +"HLOOKUP($S$4,AMRN_ENT_PK,18,FALSE)" +"HLOOKUP($S$4,AMRN_ENT_PK,17,FALSE)" +"HLOOKUP($V$4,AMRN_ENT_PK,18,FALSE)" +"HLOOKUP($V$4,AMRN_ENT_PK,17,FALSE)" +"HLOOKUP($D$4,AMRN_CIN_PK,18,FALSE)" +"HLOOKUP($D$4,AMRN_CIN_PK,17,FALSE)" +"HLOOKUP($G$4,AMRN_CIN_PK,18,FALSE)" +"HLOOKUP($G$4,AMRN_CIN_PK,17,FALSE)" +"HLOOKUP($J$4,AMRN_CIN_PK,18,FALSE)" +"HLOOKUP($J$4,AMRN_CIN_PK,17,FALSE)" +"HLOOKUP($M$4,AMRN_CIN_PK,18,FALSE)" +"HLOOKUP($M$4,AMRN_CIN_PK,17,FALSE)" +"HLOOKUP($P$4,AMRN_CIN_PK,18,FALSE)" +"HLOOKUP($P$4,AMRN_CIN_PK,17,FALSE)" +"HLOOKUP($S$4,AMRN_CIN_PK,18,FALSE)" +"HLOOKUP($S$4,AMRN_CIN_PK,17,FALSE)" +"HLOOKUP($V$4,AMRN_CIN_PK,18,FALSE)" +"HLOOKUP($V$4,AMRN_CIN_PK,17,FALSE)" +"HLOOKUP($D$4,CARG_COM_PK,18,FALSE)" +"HLOOKUP($D$4,CARG_COM_PK,17,FALSE)" +"HLOOKUP($G$4,CARG_COM_PK,18,FALSE)" +"HLOOKUP($G$4,CARG_COM_PK,17,FALSE)" +"HLOOKUP($J$4,CARG_COM_PK,18,FALSE)" +"HLOOKUP($J$4,CARG_COM_PK,17,FALSE)" +"HLOOKUP($M$4,CARG_COM_PK,18,FALSE)" +"HLOOKUP($M$4,CARG_COM_PK,17,FALSE)" +"HLOOKUP($P$4,CARG_COM_PK,18,FALSE)" +"HLOOKUP($P$4,CARG_COM_PK,17,FALSE)" +"HLOOKUP($S$4,CARG_COM_PK,18,FALSE)" +"HLOOKUP($S$4,CARG_COM_PK,17,FALSE)" +"HLOOKUP($V$4,CARG_COM_PK,18,FALSE)" +"HLOOKUP($V$4,CARG_COM_PK,17,FALSE)" +"HLOOKUP($D$4,CARG_CIN_PK,18,FALSE)" +"HLOOKUP($D$4,CARG_CIN_PK,17,FALSE)" +"HLOOKUP($G$4,CARG_CIN_PK,18,FALSE)" +"HLOOKUP($G$4,CARG_CIN_PK,17,FALSE)" +"HLOOKUP($J$4,CARG_CIN_PK,18,FALSE)" +"HLOOKUP($J$4,CARG_CIN_PK,17,FALSE)" +"HLOOKUP($M$4,CARG_CIN_PK,18,FALSE)" +"HLOOKUP($M$4,CARG_CIN_PK,17,FALSE)" +"HLOOKUP($P$4,CARG_CIN_PK,18,FALSE)" +"HLOOKUP($P$4,CARG_CIN_PK,17,FALSE)" +"HLOOKUP($S$4,CARG_CIN_PK,18,FALSE)" +"HLOOKUP($S$4,CARG_CIN_PK,17,FALSE)" +"HLOOKUP($V$4,CARG_CIN_PK,18,FALSE)" +"HLOOKUP($V$4,CARG_CIN_PK,17,FALSE)" +"HLOOKUP($D$4,CPL_PJM_PK,18,FALSE)" +"HLOOKUP($D$4,CPL_PJM_PK,17,FALSE)" +"HLOOKUP($G$4,CPL_PJM_PK,18,FALSE)" +"HLOOKUP($G$4,CPL_PJM_PK,17,FALSE)" +"HLOOKUP($J$4,CPL_PJM_PK,18,FALSE)" +"HLOOKUP($J$4,CPL_PJM_PK,17,FALSE)" +"HLOOKUP($M$4,CPL_PJM_PK,18,FALSE)" +"HLOOKUP($M$4,CPL_PJM_PK,17,FALSE)" +"HLOOKUP($P$4,CPL_PJM_PK,18,FALSE)" +"HLOOKUP($P$4,CPL_PJM_PK,17,FALSE)" +"HLOOKUP($S$4,CPL_PJM_PK,18,FALSE)" +"HLOOKUP($S$4,CPL_PJM_PK,17,FALSE)" +"HLOOKUP($V$4,CPL_PJM_PK,18,FALSE)" +"HLOOKUP($V$4,CPL_PJM_PK,17,FALSE)" +"HLOOKUP($D$4,CPL_CIN_PK,18,FALSE)" +"HLOOKUP($D$4,CPL_CIN_PK,17,FALSE)" +"HLOOKUP($G$4,CPL_CIN_PK,18,FALSE)" +"HLOOKUP($G$4,CPL_CIN_PK,17,FALSE)" +"HLOOKUP($J$4,CPL_CIN_PK,18,FALSE)" +"HLOOKUP($J$4,CPL_CIN_PK,17,FALSE)" +"HLOOKUP($M$4,CPL_CIN_PK,18,FALSE)" +"HLOOKUP($M$4,CPL_CIN_PK,17,FALSE)" +"HLOOKUP($P$4,CPL_CIN_PK,18,FALSE)" +"HLOOKUP($P$4,CPL_CIN_PK,17,FALSE)" +"HLOOKUP($S$4,CPL_CIN_PK,18,FALSE)" +"HLOOKUP($S$4,CPL_CIN_PK,17,FALSE)" +"HLOOKUP($V$4,CPL_CIN_PK,18,FALSE)" +"HLOOKUP($V$4,CPL_CIN_PK,17,FALSE)" +"HLOOKUP($D$4,FE_CIN_PK,18,FALSE)" +"HLOOKUP($D$4,FE_CIN_PK,17,FALSE)" +"HLOOKUP($G$4,FE_CIN_PK,18,FALSE)" +"HLOOKUP($G$4,FE_CIN_PK,17,FALSE)" +"HLOOKUP($J$4,FE_CIN_PK,18,FALSE)" +"HLOOKUP($J$4,FE_CIN_PK,17,FALSE)" +"HLOOKUP($M$4,FE_CIN_PK,18,FALSE)" +"HLOOKUP($M$4,FE_CIN_PK,17,FALSE)" +"HLOOKUP($P$4,FE_CIN_PK,18,FALSE)" +"HLOOKUP($P$4,FE_CIN_PK,17,FALSE)" +"HLOOKUP($S$4,FE_CIN_PK,18,FALSE)" +"HLOOKUP($S$4,FE_CIN_PK,17,FALSE)" +"HLOOKUP($V$4,FE_CIN_PK,18,FALSE)" +"HLOOKUP($V$4,FE_CIN_PK,17,FALSE)" +"HLOOKUP($D$4,FE_PJM_PK,18,FALSE)" +"HLOOKUP($D$4,FE_PJM_PK,17,FALSE)" +"HLOOKUP($G$4,FE_PJM_PK,18,FALSE)" +"HLOOKUP($G$4,FE_PJM_PK,17,FALSE)" +"HLOOKUP($J$4,FE_PJM_PK,18,FALSE)" +"HLOOKUP($J$4,FE_PJM_PK,17,FALSE)" +"HLOOKUP($M$4,FE_PJM_PK,18,FALSE)" +"HLOOKUP($M$4,FE_PJM_PK,17,FALSE)" +"HLOOKUP($P$4,FE_PJM_PK,18,FALSE)" +"HLOOKUP($P$4,FE_PJM_PK,17,FALSE)" +"HLOOKUP($S$4,FE_PJM_PK,18,FALSE)" +"HLOOKUP($S$4,FE_PJM_PK,17,FALSE)" +"HLOOKUP($V$4,FE_PJM_PK,18,FALSE)" +"HLOOKUP($V$4,FE_PJM_PK,17,FALSE)" +"HLOOKUP($D$4,WAB_CIN_PK,18,FALSE)" +"HLOOKUP($D$4,WAB_CIN_PK,17,FALSE)" +"HLOOKUP($G$4,WAB_CIN_PK,18,FALSE)" +"HLOOKUP($G$4,WAB_CIN_PK,17,FALSE)" +"HLOOKUP($J$4,WAB_CIN_PK,18,FALSE)" +"HLOOKUP($J$4,WAB_CIN_PK,17,FALSE)" +"HLOOKUP($M$4,WAB_CIN_PK,18,FALSE)" +"HLOOKUP($M$4,WAB_CIN_PK,17,FALSE)" +"HLOOKUP($P$4,WAB_CIN_PK,18,FALSE)" +"HLOOKUP($P$4,WAB_CIN_PK,17,FALSE)" +"HLOOKUP($S$4,WAB_CIN_PK,18,FALSE)" +"HLOOKUP($S$4,WAB_CIN_PK,17,FALSE)" +"HLOOKUP($V$4,WAB_CIN_PK,18,FALSE)" +"HLOOKUP($V$4,WAB_CIN_PK,17,FALSE)" +"HLOOKUP($D$4,WAB_CIN_OFF,18,FALSE)" +"HLOOKUP($D$4,WAB_CIN_OFF,17,FALSE)" +"HLOOKUP($G$4,WAB_CIN_OFF,18,FALSE)" +"HLOOKUP($G$4,WAB_CIN_OFF,17,FALSE)" +"HLOOKUP($J$4,WAB_CIN_OFF,18,FALSE)" +"HLOOKUP($J$4,WAB_CIN_OFF,17,FALSE)" +"HLOOKUP($M$4,WAB_CIN_OFF,18,FALSE)" +"HLOOKUP($M$4,WAB_CIN_OFF,17,FALSE)" +"HLOOKUP($P$4,WAB_CIN_OFF,18,FALSE)" +"HLOOKUP($P$4,WAB_CIN_OFF,17,FALSE)" +"HLOOKUP($S$4,WAB_CIN_OFF,18,FALSE)" +"HLOOKUP($S$4,WAB_CIN_OFF,17,FALSE)" +"HLOOKUP($V$4,WAB_CIN_OFF,18,FALSE)" +"HLOOKUP($V$4,WAB_CIN_OFF,17,FALSE)" +"SUMIF($B$6:$B$102,""Total"",D$6:D$102)" +"SUMIF($B$6:$B$102,""PJM"",D$6:D$102)" +"SUMIF($B$6:$B$102,""NEPOOL"",D$6:D$102)" +"D105-SUM(D108:D109)" +"D110-D97-D28" +"E113+D113" +"SUM(D108:D109,D113)" +"SUM(J6:J666)" +"SUM(J677:J900)" +"SUM(C2:D2)" +"C7-C9" +"(C7*C8)*(-1)" +"C9*C10" +"SUM(C14:C15)" +"SUM(C16:C17)" +"C19*16" +"SUM(C20:I20)" +"(C14+C17)*16" +"C15*16" +"N615/N616" +"N617/7" +"C687*8" +"(C682+C685)*8" +"C683*8" +"C5-C7" +"(C5*C6)*(-1)" +"C7*C8" +"SUM(C12:C13)" +"SUM(C14:C15)" +"C17*16" +"SUM(C18:I18)" +"SUM(C9,C26,C43,C60,C77,C94,C111)" +"SUM(C134,C151)" +"SUM(C171,C188,C205,C221,C238,C255,C272,C289,C306)" +"N409/N410" +"N411/7" +"SUM(C326,C343,C360,C377,C394,C411,C427,C443)" +"SUM(C500,C517,C533)" +"SUM(C553)" +"SUM(C611,C627)" +"SUM(C647,C664,C681,C698)" +"67.7-0.7+4.6" +"151+12" +"29.1+5+4.1" +"164-37+16" +"G9-P9" +"32.8+6.4+0.5" +"216-29" +"27.3+6.5" +"106-10" +"25+17" +"SUM(G9:G31)" +"+H9+H13+H17+H21+H23+H31+H26+H28" +"+J9+J13+J17+J21+J23+J26+J28+J31" +"1.5+2.3+1+1.4-0.1" +"12+17+8+11" +"1+0.2+0.6" +"12+2+5" +"28+7" +"1.1+1" +"6+4" +"(T52/$T$62)*$P$62" +"21+8" +"(T61/$T$62)*$P$62+0.1" +"G61-P61+0.06" +"SUM(H52:H59)" +"SUM(R52:R61)" +"15.3+0.7" +"7.3-0.4" +"29+29+10+37+24" +"4.3+1.1+1" +"29+6+5" +"9+2.4+2" +"+H39+H41+H43+H45+H47+H49+H62+H64+H66+H67+H68+H69+H72+H74+H77+H78+H79+H80+H86+H89+H82+H91" +"+J39+J41+J62+J64+J66+J74" +"+L39+L41+L43+L45+L47+L49+L62+L64+L66+L67+L68+L69+L72+L74+L77+L78+L79+L80+L86+L89+L82+L91+L84" +"P35+P37+P39+P41+P43+P45+P47+P49+P62+P64+P66+P67+P68+P69+P72+P74+P77+P78+P79+P80+P86+P89+P82+P91" +"G33" +"H93+H33" +"67.7-0.7+4.6" +"151+12" +"29.1+5+4.1" +"164-37+16" +"G8-P8" +"32.8+6.4+0.5" +"216-29" +"27.3+6.5" +"106-10" +"25+17" +"G14+G12+G10+G8" +"+H8+H10+H12+H14+H16+H22+H18+H20" +"+J8+J10+J12+J14+J16+J18+J20+J22" +"28+7" +"1.1+1" +"6+4" +"(T39/$T$49)*$P$49" +"21+8" +"(T48/$T$49)*$P$49+0.1" +"G48-P48+0.06" +"SUM(H39:H46)" +"SUM(R39:R48)" +"15.3+0.7" +"7.3-0.4" +"29+29+10+37+24" +"4.3+1.1+1" +"29+6+5" +"9+2.4+2" +"+H26+H28+H30+H32+H34+H36+H49+H51+H53+H54+H55+H56+H59+H61+H64+H65+H66+H67+H73+H76+H69+H78" +"+J26+J28+J49+J51+J53+J61" +"+L26+L28+L30+L32+L34+L36+L49+L51+L53+L54+L55+L56+L59+L61+L64+L65+L66+L67+L73+L76+L69+L78+L71" +"+R26+R28+R30+R32+R34+R36+R49+R51+R53+R54+R55+R56+R59+R61+R64+R65+R66+R67+R73+R76" +"G24" +"H80+H24" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"1" +"2+1" +"5+1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11+557047+65535" +"1+5" +"SUM(C8:C22)" +"1+8+11" +"1+11+14" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"8+6" +"+K21+K22" +"1+1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"1" +"2+1-1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11+557047+65535+393210+393210+1081327" +"SUM(C8:C22)" +"1+8+11-11" +"1+11+14-14" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"8+6-6" +"+K21+K22" +"1+1-1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-1081327" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"5+1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-393210" +"1+5" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-393210" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"1" +"6" +"10+1" +"SUM(C8:C22)" +"11+4" +"2+4+7" +"SUM(L16:L20,L23:L27)" +"4+1" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"1" +"6" +"SUM(C8:C22)" +"11+4-4" +"2+4+7-7" +"SUM(L16:L20,L23:L27)" +"4+1-1" +"SUM(L21:L22)" +"2-1" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"2-1" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"6" +"10+1" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"1" +"5" +"7" +"SUM(C8:C22)" +"11" +"SUM(M16:M20,M23:M27)" +"4" +"+M21+M22" +"2" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"5" +"1" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"1" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"7" +"1" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"5" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28-G11-G10" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"3+5+1" +"SUM(C8:C22)" +"6+1+1" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"1+1+1" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28-G10-137496" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"G8*0.3105+52" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28-G10-137496" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"G8*0.3105+52" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"G10*0.3105" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"3+5+1" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28-G11-G10" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Pull Sheet'!E9" +"'[16]Pull Sheet'!E9" +"'[16]Pull Sheet'!E9" +"'[16]Pull Sheet'!E9" +"'[16]Pull Sheet'!E9" +"'[16]Team Report'!BA25" +"(C8/9)*12" +"+M21" +"+F8/$F$29*$O$29" +"+L21" +"M21" +"'[16]Team Report'!BA26" +"+F8*0.2" +"+E12/$E$29*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"+L21" +"K12*L12" +"SUM(M9:M12)" +"'[16]Team Report'!BA33" +"'[16]Team Report'!BA42-C40" +"SUM(L18:L20)" +"SUM(M18:M20)*1.2" +"'[16]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(E12:E22)" +"+E29" +"+I28/J28" +"+L12" +"+K28*L28" +"SUM(E25:E28)" +"'[16]Team Report'!BA29" +"'[16]Team Report'!BA39" +"'[16]Team Report'!BA43" +"'[16]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"M28" +"+M17+M18+M19+M21+M22+M23+M24+M25+M26+M27" +"+F8/$F$29*$V$29" +"(C9/9)*12" +"L28" +"+M32" +"M20" +"'[5]Team Report'!BA26" +"M32" +"(F8+F10)*0.2" +"(E12/$E$29*46)+220000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+22)/E29" +"L28" +"K12*L12+600000+704684" +"K12" +"P12*Q12+360000-3367" +"(E13/$E$29*43)" +"SUM(M9:M12)" +"'[5]Team Report'!BA33" +"(E15/$E$29*46)+75000" +"E16/$E$29*46" +"M14-F23" +"N16-F23" +"M14+R14" +"(30000*1.2)" +"K17*L17" +"(E18/$E$29*46)+50000" +"(40000*1.2)*1.2" +"(E19/$E$29*46)+136897" +"'[5]Team Report'!BA42" +"(E21/$E$29*46)+125000" +"'[5]Team Report'!BA44" +"E22/$E$29*53" +"SUM(C8:C22)" +"SUM(L17:L19,L21:L27)" +"SUM(AB16:AB20,AB23:AB27)" +"SUM(AB21:AB22)" +"SUM(L17:L27)" +"SUM(E25:E28)" +"SUM(F25:F27)" +"'[5]Team Report'!BA29" +"M28*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"SUM(E12:E21)" +"E29" +"+J37/L37" +"+M37*N37+500000+571398" +"'[5]Team Report'!BA45" +"SUM(E12:E21)" +"+M43*N43+300000" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!BA25" +"(C8/9)*12" +"M17+M23+M24" +"M28" +"+F8/$F$29*$O$29" +"'[1]Team Report'!BA26" +"F8*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$25*$L$11" +"M8+M11" +"551805*1.2" +"'[1]Team Report'!BA32-C39" +"N13-F23" +"'[1]Team Report'!BA33" +"'[1]Team Report'!BA42-C40" +"'[1]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(L16:L27)" +"SUM(M16:M27)*1.2" +"SUM(E25:E28)" +"'[1]Team Report'!BA29" +"'[1]Team Report'!BA39" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+K34*L34" +"'[1]Team Report'!BA43" +"'[1]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"M28" +"R17+R18+R19+R23+R24+R25" +"+F8/$F$29*$V$29" +"(C9/9)*12" +"L28" +"+M32" +"'[5]Team Report'!BA26" +"M32" +"(F8+F10)*0.2" +"(E12/$E$29*7)+7477+46" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+22)/E29" +"L28" +"K12*L12+600000+704684" +"K12" +"P12*Q12+360000-3367" +"(E13/$E$29*7)+6000" +"SUM(M9:M12)" +"'[5]Team Report'!BA33" +"(E15/$E$29*7)+2000" +"E16/$E$29*7" +"N16-F23" +"M14+R14" +"(30000*1.2)" +"K17*L17" +"(40000*1.2)*1.2" +"(E19/$E$29*7)+7000" +"E20/$E$29*46" +"'[5]Team Report'!BA42" +"'[5]Team Report'!BA44" +"SUM(C8:C22)" +"+Q28" +"SUM(AB16:AB20,AB23:AB27)" +"SUM(AB21:AB22)" +"SUM(L17:L27)" +"SUM(E25:E28)" +"SUM(F25:F27)" +"'[5]Team Report'!BA29" +"M28*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"SUM(E12:E21)" +"E29" +"+J37/L37" +"+M37*N37+500000+571398" +"'[5]Team Report'!BA45" +"SUM(E12:E21)" +"+M43*N43+300000" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!BA25" +"+C8/9*12" +"SUM(M17:M28)" +"+G8/$G$29*$O$29" +"+L29" +"M35" +"'[11]Team Report'!BA26" +"+G8*0.2" +"+$M$12*0.25" +"18495*1.2" +"K12*L12" +"+$M$12*0.13" +"'[11]Team Report'!BA32" +"+$M$12*0.2" +"SUM(M9:M12)" +"+$M$12*0.08" +"+$M$12*0.19" +"'[11]Team Report'!BA42" +"+$M$12*0.15" +"'[11]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"+E27+E25" +"SUM(L17:L28)" +"'[11]Team Report'!BA29" +"(C31/9)*12" +"'[11]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[11]Team Report'!BA43" +"'[11]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Team Report'!BA25" +"((C8/9)*12)*1.2" +"L23+L24" +"L31" +"+F8/$F$29*$Q$29" +"+(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L10*N10+67934+22" +"'[4]Team Report'!BA26" +"F8*0.2" +"((C12/9)*12)*1.6" +"(E12/$E$25*$N$8)+20000" +"SUM(P8:P10)" +"((C13/9)*12)*1.4" +"(E13/$E$25*$N$8)+10000" +"'[4]Team Report'!BA32-C39" +"E14/$E$25*$N$8" +"P12-F23" +"'[4]Team Report'!BA33" +"(E15/$E$25*$N$8)+12000" +"I16*K16" +"(E19/$E$25*$N$8)+15000" +"'[4]Team Report'!BA42" +"(E21/$E$25*$N$8)+10956" +"'[4]Team Report'!BA44" +"SUM(C8:C22)" +"125000*1.2" +"150000*1.2" +"SUM(L16:L26)" +"+E27+E25" +"'[4]Team Report'!BA29" +"(C31/9)*12" +"L27*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+I40/J40" +"+N10" +"+K40*L40" +"+L40*K40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38+C39" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!BA25" +"(C8/9)*12" +"L28" +"L28*1.2" +"+G8/$G$29*$O$29" +"'[6]Team Report'!BA26" +"L32-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"(E12/$E$29)*$K$11" +"L8+L11" +"N13-L13" +"'[6]Team Report'!BA33" +"(C15/9)*12-25000" +"'[6]Team Report'!BA42" +"(C21/9)*12-200000-19525" +"'[6]Team Report'!BA44" +"SUM(C8:C22)" +"80000" +"115000*1.2" +"+K28" +"140000" +"SUM(U16:U20,U23:U27)" +"160000" +"288000" +"+U21+U22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E28)" +"'[6]Team Report'!BA29" +"L28*1.2" +"'[6]Team Report'!BA39" +"'[6]Team Report'!BA43" +"'[6]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"L29-G10" +"+G8/$G$30*$O$30" +"(C9/9)*12" +"K29" +"+L33" +"L21" +"247074+290236+2376" +"L33-L29" +"(C12/9)*12*1.2" +"(E12/$E$30)*$G$30" +"(E12+E13+E14+E15+E16+E17+E18+E20+E21+E22+E23)/E30" +"K29" +"J12*K12" +"SUM(L9:L12)" +"'[5]Team Report'!BA34" +"'[5]Team Report'!BA38" +"SUM(C8:C23)" +"SUM(K17:K20,K22:K28)" +"SUM(K21)" +"SUM(K17:K28)" +"SUM(E26:E29)" +"'[5]Team Report'!BA29" +"L29*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"'[5]Team Report'!BA45" +"SUM(E12:E22)" +"+E30" +"+H40/I40" +"+K12" +"+J40*K40" +"C24+C32+C33+C34+C35+C36+C37+C38+C39" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Team Report'!BA25" +"((C8/9)*12)*1.2" +"L29" +"+F8/$F$29*$O$29" +"(C9/9)*12" +"K29" +"L33" +"'[8]Team Report'!BA26" +"L33-L29" +"(E12/$E$29)*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"'[8]Team Report'!BA32" +"SUM(L9:L12)" +"N14-L14" +"30000*1.2" +"H17*J17" +"'[8]Team Report'!BA42" +"'[8]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"H27*J28" +"+E27+E25" +"SUM(K17:K28)" +"'[8]Team Report'!BA29" +"L29*1.2" +"'[8]Team Report'!BA39" +"'[8]Team Report'!BA43" +"'[8]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!BA25" +"((C8/9)*12)*1.2" +"L29" +"+F8/$F$29*$O$29" +"(C9/9)*12" +"K29" +"L33" +"'[8]Team Report'!BA26" +"L33-L29" +"(E12/$E$29)*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"'[8]Team Report'!BA32" +"SUM(L9:L12)" +"30000*1.2" +"H17*J17" +"'[8]Team Report'!BA42" +"'[8]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"+E27+E25" +"SUM(K17:K28)" +"'[8]Team Report'!BA29" +"L29*1.2" +"'[8]Team Report'!BA39" +"'[8]Team Report'!BA43" +"'[8]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"((C8/9)*12)*1.3" +"L29-H10" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"K29" +"L33" +"L20+L21" +"'[5]Team Report'!BA26" +"L33-L29" +"(E12/$E$29)*$K$12" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"(4000000*1.2)+222800" +"SUM(L9:L12)" +"N14-L14" +"'[5]Team Report'!BA33" +"2087875*1.3" +"1+1" +"1+2+1+1" +"7+2+1+1+4+2" +"3+1" +"'[5]Team Report'!BA42" +"2+12+1" +"'[5]Team Report'!BA44" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C22)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"SUM(K17:K19,K22:K28)" +"1+1+1+1+2+1+2" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"SUM(K20:K21)" +"1" +"+T21+T22" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[5]Team Report'!BA29" +"L29*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"'[5]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!BA25" +"(C8/9)*12" +"L29-G10" +"+G8/$G$29*$O$29" +"L33" +"L20+L21" +"'[9]Team Report'!BA26" +"L33-L29" +"((C12/9)*12+350000)*1.4" +"(E12/$E$29)*$G$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J12*K12" +"((C13/9)*12)*1.4" +"SUM(L9:L12)" +"N14-L14" +"'[9]Team Report'!BA33" +"H17*J17" +"40000*1.2" +"((C19/9)*12)*1.6+21500" +"((C20/9)*12)*1.2" +"48000*1.2" +"'[9]Team Report'!BA42" +"((C21/9)*12)*1.6" +"60000*1.2" +"'[9]Team Report'!BA44" +"52000*1.2" +"SUM(C8:C22)" +"62000*1.2" +"75000*1.2" +"SUM(K17:K19,K22:K28)" +"100000*1.2" +"SUM(U16:U20,U23:U27)" +"149000*1.2" +"H25*J26" +"SUM(K20:K21)" +"180000*1.2" +"+U21+U22" +"260000*1.2" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[9]Team Report'!BA29" +"L29*1.2" +"'[9]Team Report'!BA39" +"'[9]Team Report'!BA43" +"'[9]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+H40/I40" +"+K12" +"+J40*K40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!BA25" +"+C8/9*12" +"SUM(M17:M28)" +"+G8/$G$29*$O$29" +"+L35" +"M35" +"'[13]Team Report'!BA26" +"+G8*0.2" +"+'IT Dev'!G12+'IT EOL'!G12" +"18495*1.2" +"+L35" +"K12*L12" +"SUM(M9:M12)" +"'[13]Team Report'!BA33" +"27+1" +"'[13]Team Report'!BA42" +"'[13]Team Report'!BA44" +"SUM(C8:C22)" +"+L29" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[13]Team Report'!BA29" +"(C32/9)*12" +"'[13]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[13]Team Report'!BA43" +"'[13]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"""IT Infrastructure""" +"'[12]Team Report'!BA25" +"+C8/9*12" +"+M29" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"+L35" +"M35" +"'[12]Team Report'!BA26" +"+H8*0.2" +"(2485728*0.35+1000000)*0.559633027522936" +"18495*1.2" +"+L35" +"K12*L12+32600125" +"(2485728*0.13+1000000)*0.559633027522936" +"SUM(M9:M12)" +"'[12]Team Report'!BA33" +"(2485728*0.08+100000)*0.559633027522936" +"K17*L17" +"(2485728*0.29+2500000)*0.559633027522936" +"'[12]Team Report'!BA42" +"(C21/9)*12+32600125" +"2485728*0.15+2500000+35100000" +"'[12]Team Report'!BA44" +"SUM(C8:C22)" +"+L29-1" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"+T21+T22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[12]Team Report'!BA29" +"'[12]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[12]Team Report'!BA43" +"'[12]Team Report'!BA45" +"61/109" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"(C8/9)*12" +"SUM(N17:N19,N21:N27)" +"+G8/$G$29*$O$29" +"M28" +"N32" +"+N20" +"'[5]Team Report'!BA26" +"SUM(G8:G10)*0.2" +"((C12/9)*12)*1.99" +"348924+240000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L12*M12+500000+630554" +"((C13/9)*12)*2.35" +"262411+100000" +"((C14/9)*12)*1.2" +"SUM(N9:N12)" +"'[5]Team Report'!BA33" +"((C15/9)*12)*1.81" +"96365+40000" +"L17*M17" +"((C18/9)*12)*1.29" +"((C19/9)*12)*2.2" +"+$N$12*0.19+150000" +"'[5]Team Report'!BA42" +"((C21/9)*12)*1.75" +"264168+100000+405121" +"'[5]Team Report'!BA44" +"((C22/9)*12)*1.6" +"SUM(C8:C22)" +"SUM(M17:M19,M21:M27)" +"SUM(U16:U20,U23:U27)" +"SUM(M20)" +"+U21+U22" +"SUM(M17:M27)" +"SUM(E25:E28)" +"'[5]Team Report'!BA29" +"N28*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"'[5]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Team Report'!BA25" +"(C8/9)*12" +"SUM(M16:M21,M25:M27,M31:M36,M40:M42,M46,M49:M50)" +"M22+M28+M37+M43+M47+M51" +"+F8/$F$29*$O$29" +"'[10]Team Report'!BA26" +"+F8*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"+L22+L28+L37+L43+L47+L51" +"K11*L11" +"(C12/9)*12*1.2" +"+E12/$E$29*$L$11" +"M8+M11" +"'[10]Team Report'!BA32-C39" +"'[10]Team Report'!BA33" +"3+1" +"'[10]Team Report'!BA42" +"'[10]Team Report'!BA44" +"SUM(L16:L21)" +"SUM(M16:M21)*1.2" +"SUM(C8:C22)" +"SUM(L16:L21,L25:L27,L31:L36,L40:L42,L46,L49:L50)-1" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(L25:L27)" +"SUM(M25:M27)*1.2" +"+E27+E25" +"'[10]Team Report'!BA29" +"2+1" +"'[10]Team Report'!BA39" +"'[10]Team Report'!BA43" +"'[10]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+A47/B47" +"+L11" +"+E47*C47" +"SUM(L46:L46)" +"SUM(M46:M46)*1.2" +"SUM(M49:M50)*1.2" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!BA25" +"(C8/9)*12" +"M21+M25+M26+M27+M28" +"+F8/$F$29*$O$29" +"L29" +"M33" +"'[15]Team Report'!BA26" +"F8*0.2" +"((C12/9)*12)*2.6" +"E12/$E$29*$L$12" +"(E12+E13+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L29" +"K12*L12+5000000" +"((C13/9)*12)*2.13" +"SUM(M9:M12)" +"'[15]Team Report'!BA33" +"((C15/9)*12)*2.1" +"M14-F23" +"((C16/9)*12)*1.2" +"K17*L17" +"((C18/9)*12)*1.6" +"((C19/9)*12)*1.85" +"'[15]Team Report'!BA42" +"((C21/9)*12)*1.75" +"'[15]Team Report'!BA44" +"SUM(C8:C22)" +"+L29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[15]Team Report'!BA29" +"M29*1.2" +"'[15]Team Report'!BA39" +"'[15]Team Report'!BA43" +"'[15]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+I40/J40" +"+L12" +"+K40*L40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"+'Competitive Ana'!F8+'Gas - Fund'!H8+'East - Fund'!F8+'West - Fund'!G8" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"+T21+T22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"+'West - Struct'!G8+'Gas - Struct'!H8" +"+G8/$G$23" +"+M11" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"2-2" +"SUM(C8:C22)" +"1-1" +"+U21+U22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-65535" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!BA25" +"+C8/9*12" +"SUM(M19:M28)+3000000" +"+G8/$G$29*$O$29" +"+L35" +"M35" +"'[13]Team Report'!BA26" +"+G8*0.2" +"+$M$12*0.25+950000" +"18495*1.2" +"+L35" +"K12*L12" +"+$M$12*0.13+500000" +"SUM(M9:M12)" +"'[13]Team Report'!BA33" +"+$M$12*0.08+90000" +"+$M$12*0.19+2000000" +"'[13]Team Report'!BA42" +"2295000+6368166" +"'[13]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[13]Team Report'!BA29" +"(C32/9)*12" +"'[13]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[13]Team Report'!BA43" +"'[13]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"""IT EOL""" +"'[14]Team Report'!BA25" +"+C8/9*12" +"SUM(M17:M28)+200000+100000" +"+G8/$G$29*$O$29" +"L29+1" +"M33+M35" +"'[14]Team Report'!BA26" +"+G8*0.2" +"(+C12/9*12)*1.2" +"+$M$12*0.25+50000+250000" +"18495*1.2" +"L29+1" +"K12*L12" +"+$M$12*0.13+200000" +"SUM(M9:M12)" +"'[14]Team Report'!BA33" +"+$M$12*0.08+100000" +"+$M$12*0.19+100000" +"'[14]Team Report'!BA42" +"+$M$12*0.15+141124+150000+687307" +"'[14]Team Report'!BA44" +"SUM(C8:C22)" +"+L12" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[14]Team Report'!BA29" +"(C32/9)*12" +"M29*1.2" +"'[14]Team Report'!BA39" +"'[14]Team Report'!BA43" +"'[14]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!BA25" +"+C8/9*12" +"+'IT Dev-EOL'!G8+'IT Infra'!H8" +"+G8/$G$29*$O$29" +"+L35" +"M35" +"'[13]Team Report'!BA26" +"18495*1.2" +"+L35" +"K12*L12" +"SUM(M9:M12)" +"'[13]Team Report'!BA33" +"+'IT Dev'!L17+'IT EOL'!L17" +"'[13]Team Report'!BA42" +"'[13]Team Report'!BA44" +"SUM(C8:C22)" +"3+1" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[13]Team Report'!BA29" +"(C32/9)*12" +"'[13]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[13]Team Report'!BA43" +"'[13]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"+'Competitive Ana'!F8+'Gas - Fund'!H8+'East - Fund'!F8" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"+T21+T22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Team Report'!BA25" +"(C8/9)*12" +"L29" +"+F8/$F$29*$O$29" +"K29" +"L33" +"'[7]Team Report'!BA26" +"L33-L29" +"((C12/9)*12)*1.25" +"(E12/$E$29)*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"((C13/9)*12)*1.17" +"'[7]Team Report'!BA32-C39" +"((C14/9)*12)*1.3" +"SUM(L9:L12)" +"'[7]Team Report'!BA33" +"36000" +"H17*J17" +"'[7]Team Report'!BA42" +"((C21/9)*12)*1.2" +"'[7]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"H27*J28" +"+E27+E25" +"SUM(K17:K28)" +"'[7]Team Report'!BA29" +"L29*1.2" +"'[7]Team Report'!BA39" +"'[7]Team Report'!BA43" +"'[7]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-327675" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$N$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"'[20]Ercot Trading'!K16+'[20]Ercot Origination'!K16+'[20]Southeast Trading'!K16+'[20]Southeast Origination'!K16+'[20]Midwest Trading'!K16+'[20]Midwest Origination'!K16+'[20]Northeast Trading'!K16+'[20]Northeast Origination'!K16+'[20]Management Book'!K16+[20]Structuring_Fund!K16+[20]Services!K16+[20]Options!K16" +"SUM(C8:C22)" +"3-1" +"1-1" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"+M11" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"+M11" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"2-2" +"SUM(C8:C22)" +"1-1" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"6-5-1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-98302" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$N$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"'[20]Ercot Trading'!K16+'[20]Ercot Origination'!K16+'[20]Southeast Trading'!K16+'[20]Southeast Origination'!K16+'[20]Midwest Trading'!K16+'[20]Midwest Origination'!K16+'[20]Northeast Trading'!K16+'[20]Northeast Origination'!K16+'[20]Management Book'!K16+[20]Structuring_Fund!K16+[20]Services!K16+[20]Options!K16" +"3-1" +"3-3" +"SUM(C8:C22)" +"3-2" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"+H5-J5" +"3+6" +"SUM(H5:H11)" +"SUM(H14:H17)" +"SUM(H22:H26)" +"1+2" +"3+2" +"SUM(H42:H44)" +"SUM(H49:H50)" +"SUM(H62:H72)" +"117+2" +"55+2" +"28+2" +"+H12+H18+H27+H33+H40+H45+H51+H55+H57+H73+H78+H80+H82+H84+H86+H88+H90+H92+H94+H96+H98+H100+H102" +"+D12+D18+D26+D35+D39" +"+D45+D53+D56+D60" +"+D40+D61" +"+#REF!+D62+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!" +"C5/$C$16" +"C5/$C$166" +"C167/$C$216" +"C5/$C$199" +"C200/$C$259" +"C5/$C$220" +"C221/$C$296" +"C5/$C$237" +"C238/$C$320" +"C5/$C$238" +"C239/$C$334" +"C5/$C$242" +"C243/$C$355" +"C5/$C$250" +"C251/$C$373" +"C5/$C$249" +"C250/$C$370" +"IF(I2=""GJ"",1.0542,1)" +"IF(I2=""GJ"",""MMBtu"",I2)" +"H2*J2" +"E2/242" +"IF($C2=""Q4 2001"",E2/44,E2/67)" +"'Data Input - Contact Info'!B3" +"'Data Input - Contact Info'!B3" +"'Data Input - Contact Info'!B3" +"'Data Input - Contact Info'!B3" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"IF($G$12=MAX($G$12:$J$12),G10,(IF($H$12=MAX($G$12:$J$12),H10,(IF($I$12=MAX($G$12:$J$12),I10,(IF($J$12=MAX($G$12:$J$12),J10,"" "")))))))" +"IF($S$12=MAX($S$12:$V$12),S10,(IF($T$12=MAX($S$12:$V$12),T10,(IF($U$12=MAX($S$12:$V$12),U10,(IF($V$12=MAX($S$12:$V$12),V10,"" "")))))))" +"IF($AE$12=MAX($AE10:$AH10),AE10,(IF($AF$12=MAX($AE$12:$AH$12),AF10,(IF($AG$12=MAX($AE$12:$AH$12),AG10,(IF($AH$12=MAX($AE$12:$AH$12),AH10,"" "")))))))" +"IF($M$12=MAX($M$12:$P$12),M10,IF($N$12=MAX($M$12:$P$12),N10,IF($O$12=MAX($M$12:$P$12),O10,IF($P$12=MAX($M$12:$P$12),P10,"" ""))))" +"IF($Y$12=MAX($Y$12:$AB$12),Y10,IF($Z$12=MAX($Y$12:$AB$12),Z10,IF($AA$12=MAX($Y$12:$AB$12),AA10,IF($AB$12=MAX($Y$12:$AB$12),AB10,"" ""))))" +"B10+B11" +"B12-B13-B14" +"SUM(B20:M20)" +"SUM(N20:Y20)" +"SUM(Z20:AK20)" +"'Data Input - Contact Info'!B3" +"'Data Input - Contact Info'!B1" +"K13+K14" +"AC13+AC14" +"G13+G14" +"SUM(K17,K18,K19,K20,K21,K26,K30,K34)" +"SUM(K22:K25)" +"SUM(K27:K29)" +"C15+C39" +"C40-C41" +"'Data Input - Purchases'!D13" +"'Data Input - Purchases'!AE13" +"'Data Input - Purchases'!D37" +"'Data Input - Purchases'!AE37" +"'Data Input - Purchases'!D61" +"'Data Input - Purchases'!AE61" +"'Data Input - Purchases'!D85" +"'Data Input - Purchases'!N85" +"'Data Input - Sales'!D13" +"'Data Input - Sales'!AE13" +"'Data Input - Sales'!D37" +"'Data Input - Sales'!AE37" +"'Data Input - Sales'!D61" +"'Data Input - Sales'!AE61" +"'Data Input - Sales'!D85" +"'Data Input - Sales'!AE85" +"C42+(C44+C45+C46)+C53-(C49+C50+C51)" +"'Data Input - Contact Info'!B3" +"'Data Input - Contact Info'!B1" +"SUM(D14:D33)" +"'Data Input - Contact Info'!B3" +"'Data Input - Contact Info'!B1" +"SUM(D14:D33)" +"'Data Input - Contact Info'!B3" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B5" +"'Data Input - Contact Info'!B3" +"SUM(B13:E13)" +"F13+K13" +"B13+B14+B15" +"""Report for "" & 'Data Input - Contact Info'!B1 & "", "" & 'Data Input - Contact Info'!B2" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Demand and Energy'!B12" +"'Data Input - Demand and Energy'!B20" +"'Data Input - Demand and Energy'!N12" +"'Data Input - Demand and Energy'!N20" +"'Data Input - Demand and Energy'!Z12" +"'Data Input - Demand and Energy'!Z20" +"MAX(I10:L10)" +"MAX(I14:L14)" +"MAX(I18:L18)" +"'Data Input - Demand and Energy'!AO12" +"MAX(O10,D14,E14,F14)" +"MAX(O14,D18:F18)" +"'Data Input - Demand and Energy'!AY12" +"SUM(D11:O11)" +"SUM(D15:O15)" +"SUM(D19:O19)" +"'Data Input - Demand and Energy'!AO20" +"""Report for "" & 'Data Input - Contact Info'!B1 & "", "" & 'Data Input - Contact Info'!B2" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Demand and Energy'!AL10" +"'Data Input - Capacity'!K15" +"'Data Input - Capacity'!K35" +"'Data Input - Capacity'!K17" +"'Data Input - Capacity'!K41" +"'Data Input - Purchases'!L13" +"'Data Input - Purchases'!L37" +"'Data Input - Purchases'!L61" +"'Data Input - Purchases'!L85" +"'Data Input - Sales'!L13" +"'Data Input - Sales'!L37" +"'Data Input - Sales'!L61" +"'Data Input - Sales'!L85" +"""Report for "" & 'Data Input - Contact Info'!B1 & "", "" & 'Data Input - Contact Info'!B2" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Demand and Energy'!AW10" +"'Report - Schedule 1'!C25" +"'Data Input - Capacity'!V15" +"'Data Input - Capacity'!V35" +"'Data Input - Capacity'!V17" +"'Data Input - Capacity'!V41" +"'Data Input - Purchases'!W13" +"'Data Input - Purchases'!W37" +"'Data Input - Purchases'!W61" +"'Data Input - Purchases'!W85" +"'Data Input - Sales'!W13" +"'Data Input - Sales'!W37" +"'Data Input - Sales'!W61" +"'Data Input - Sales'!W85" +"""Report for "" & 'Data Input - Contact Info'!B1 & "", "" & 'Data Input - Contact Info'!B2" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B1" +"'Data Input - Transmission'!A11" +"'Data Input - Transmission'!A12" +"'Data Input - Transmission'!A13" +"'Data Input - Transmission'!B11" +"'Data Input - Transmission'!C11" +"'Data Input - Transmission'!C12" +"'Data Input - Transmission'!C13" +"'Data Input - Transmission'!D11" +"'Data Input - Transmission'!E11" +"'Data Input - Transmission'!F11" +"'Data Input - Transmission'!G11" +"'Data Input - Transmission'!G12" +"'Data Input - Transmission'!G13" +"'Data Input - Transmission'!H11" +"'Data Input - Transmission'!I11" +"'Data Input - Transmission'!J11" +"'Data Input - Transmission'!K11" +"'Data Input - Transmission'!L11" +"'Data Input - Transmission'!M11" +"'Data Input - Transmission'!N11" +"'Data Input - Transmission'!O11" +"'Data Input - Transmission'!P11" +"'Data Input - Transmission'!Q11&"" / ""&'Data Input - Transmission'!R11" +"'Data Input - Transmission'!Q12&"" / ""&'Data Input - Transmission'!R12" +"'Data Input - Transmission'!Q13&"" / ""&'Data Input - Transmission'!R13" +"'Data Input - Transmission'!S11" +"'Data Input - Transmission'!S12" +"'Data Input - Transmission'!S13" +"'Data Input - Transmission'!T11" +"'Data Input - Transmission'!A14" +"'Data Input - Transmission'!A15" +"'Data Input - Transmission'!A16" +"'Data Input - Transmission'!B14" +"'Data Input - Transmission'!C14" +"'Data Input - Transmission'!C15" +"'Data Input - Transmission'!C16" +"'Data Input - Transmission'!D14" +"'Data Input - Transmission'!E14" +"'Data Input - Transmission'!F14" +"'Data Input - Transmission'!G14" +"'Data Input - Transmission'!G15" +"'Data Input - Transmission'!G16" +"'Data Input - Transmission'!H14" +"'Data Input - Transmission'!I14" +"'Data Input - Transmission'!J14" +"'Data Input - Transmission'!K14" +"'Data Input - Transmission'!L14" +"'Data Input - Transmission'!M14" +"'Data Input - Transmission'!N14" +"'Data Input - Transmission'!O14" +"'Data Input - Transmission'!P14" +"'Data Input - Transmission'!Q14&"" / ""&'Data Input - Transmission'!R14" +"'Data Input - Transmission'!Q15&"" / ""&'Data Input - Transmission'!R15" +"'Data Input - Transmission'!Q16&"" / ""&'Data Input - Transmission'!R16" +"'Data Input - Transmission'!S14" +"'Data Input - Transmission'!S15" +"'Data Input - Transmission'!S16" +"'Data Input - Transmission'!T14" +"'Data Input - Transmission'!A17" +"'Data Input - Transmission'!A18" +"'Data Input - Transmission'!A19" +"'Data Input - Transmission'!B17" +"'Data Input - Transmission'!C17" +"'Data Input - Transmission'!C18" +"'Data Input - Transmission'!C19" +"'Data Input - Transmission'!D17" +"'Data Input - Transmission'!E17" +"'Data Input - Transmission'!F17" +"'Data Input - Transmission'!G17" +"'Data Input - Transmission'!G18" +"'Data Input - Transmission'!G19" +"'Data Input - Transmission'!H17" +"'Data Input - Transmission'!I17" +"'Data Input - Transmission'!J17" +"'Data Input - Transmission'!K17" +"'Data Input - Transmission'!L17" +"'Data Input - Transmission'!M17" +"'Data Input - Transmission'!N17" +"'Data Input - Transmission'!O17" +"'Data Input - Transmission'!P17" +"'Data Input - Transmission'!Q17&"" / ""&'Data Input - Transmission'!R17" +"'Data Input - Transmission'!Q18&"" / ""&'Data Input - Transmission'!R18" +"'Data Input - Transmission'!Q19&"" / ""&'Data Input - Transmission'!R19" +"'Data Input - Transmission'!S17" +"'Data Input - Transmission'!S18" +"'Data Input - Transmission'!S19" +"'Data Input - Transmission'!T17" +"'Data Input - Transmission'!A20" +"'Data Input - Transmission'!A21" +"'Data Input - Transmission'!A22" +"'Data Input - Transmission'!B20" +"'Data Input - Transmission'!C20" +"'Data Input - Transmission'!C21" +"'Data Input - Transmission'!C22" +"'Data Input - Transmission'!D20" +"'Data Input - Transmission'!E20" +"'Data Input - Transmission'!F20" +"'Data Input - Transmission'!G20" +"'Data Input - Transmission'!G21" +"'Data Input - Transmission'!G22" +"'Data Input - Transmission'!H20" +"'Data Input - Transmission'!I20" +"'Data Input - Transmission'!J20" +"'Data Input - Transmission'!K20" +"'Data Input - Transmission'!L20" +"'Data Input - Transmission'!M20" +"'Data Input - Transmission'!N20" +"'Data Input - Transmission'!O20" +"'Data Input - Transmission'!P20" +"'Data Input - Transmission'!Q20&"" / ""&'Data Input - Transmission'!R20" +"'Data Input - Transmission'!Q21&"" / ""&'Data Input - Transmission'!R21" +"'Data Input - Transmission'!Q22&"" / ""&'Data Input - Transmission'!R22" +"'Data Input - Transmission'!S20" +"'Data Input - Transmission'!S21" +"'Data Input - Transmission'!S22" +"'Data Input - Transmission'!T20" +"'Data Input - Transmission'!A23" +"'Data Input - Transmission'!A24" +"'Data Input - Transmission'!A25" +"'Data Input - Transmission'!B23" +"'Data Input - Transmission'!C23" +"'Data Input - Transmission'!C24" +"'Data Input - Transmission'!C25" +"'Data Input - Transmission'!D23" +"'Data Input - Transmission'!E23" +"'Data Input - Transmission'!F23" +"'Data Input - Transmission'!G23" +"'Data Input - Transmission'!G24" +"'Data Input - Transmission'!G25" +"'Data Input - Transmission'!H23" +"'Data Input - Transmission'!I23" +"'Data Input - Transmission'!J23" +"'Data Input - Transmission'!K23" +"'Data Input - Transmission'!L23" +"'Data Input - Transmission'!M23" +"'Data Input - Transmission'!N23" +"'Data Input - Transmission'!O23" +"'Data Input - Transmission'!P23" +"'Data Input - Transmission'!Q23&"" / ""&'Data Input - Transmission'!R23" +"'Data Input - Transmission'!Q24&"" / ""&'Data Input - Transmission'!R24" +"'Data Input - Transmission'!Q25&"" / ""&'Data Input - Transmission'!R25" +"'Data Input - Transmission'!S23" +"'Data Input - Transmission'!S24" +"'Data Input - Transmission'!S25" +"'Data Input - Transmission'!T23" +"'Data Input - Transmission'!A26" +"'Data Input - Transmission'!A27" +"'Data Input - Transmission'!A28" +"'Data Input - Transmission'!B26" +"'Data Input - Transmission'!C26" +"'Data Input - Transmission'!C27" +"'Data Input - Transmission'!C28" +"'Data Input - Transmission'!D26" +"'Data Input - Transmission'!E26" +"'Data Input - Transmission'!F26" +"'Data Input - Transmission'!G26" +"'Data Input - Transmission'!G27" +"'Data Input - Transmission'!G28" +"'Data Input - Transmission'!H26" +"'Data Input - Transmission'!I26" +"'Data Input - Transmission'!J26" +"'Data Input - Transmission'!K26" +"'Data Input - Transmission'!L26" +"'Data Input - Transmission'!M26" +"'Data Input - Transmission'!N26" +"'Data Input - Transmission'!O26" +"'Data Input - Transmission'!P26" +"'Data Input - Transmission'!Q26&"" / ""&'Data Input - Transmission'!R26" +"'Data Input - Transmission'!Q27&"" / ""&'Data Input - Transmission'!R27" +"'Data Input - Transmission'!Q28&"" / ""&'Data Input - Transmission'!R28" +"'Data Input - Transmission'!S26" +"'Data Input - Transmission'!S27" +"'Data Input - Transmission'!S28" +"'Data Input - Transmission'!T26" +"'Data Input - Transmission'!A29" +"'Data Input - Transmission'!A30" +"'Data Input - Transmission'!A31" +"'Data Input - Transmission'!B29" +"'Data Input - Transmission'!C29" +"'Data Input - Transmission'!C30" +"'Data Input - Transmission'!C31" +"'Data Input - Transmission'!D29" +"'Data Input - Transmission'!E29" +"'Data Input - Transmission'!F29" +"'Data Input - Transmission'!G29" +"'Data Input - Transmission'!G30" +"'Data Input - Transmission'!G31" +"'Data Input - Transmission'!H29" +"'Data Input - Transmission'!I29" +"'Data Input - Transmission'!J29" +"'Data Input - Transmission'!K29" +"'Data Input - Transmission'!L29" +"'Data Input - Transmission'!M29" +"'Data Input - Transmission'!N29" +"'Data Input - Transmission'!O29" +"'Data Input - Transmission'!P29" +"'Data Input - Transmission'!Q29&"" / ""&'Data Input - Transmission'!R29" +"'Data Input - Transmission'!Q30&"" / ""&'Data Input - Transmission'!R30" +"'Data Input - Transmission'!Q31&"" / ""&'Data Input - Transmission'!R31" +"'Data Input - Transmission'!S29" +"'Data Input - Transmission'!S30" +"'Data Input - Transmission'!S31" +"'Data Input - Transmission'!T29" +"'Data Input - Transmission'!A32" +"'Data Input - Transmission'!A33" +"'Data Input - Transmission'!A34" +"'Data Input - Transmission'!B32" +"'Data Input - Transmission'!C32" +"'Data Input - Transmission'!C33" +"'Data Input - Transmission'!C34" +"'Data Input - Transmission'!D32" +"'Data Input - Transmission'!E32" +"'Data Input - Transmission'!F32" +"'Data Input - Transmission'!G32" +"'Data Input - Transmission'!G33" +"'Data Input - Transmission'!G34" +"'Data Input - Transmission'!H32" +"'Data Input - Transmission'!I32" +"'Data Input - Transmission'!J32" +"'Data Input - Transmission'!K32" +"'Data Input - Transmission'!L32" +"'Data Input - Transmission'!M32" +"'Data Input - Transmission'!N32" +"'Data Input - Transmission'!O32" +"'Data Input - Transmission'!P32" +"'Data Input - Transmission'!Q32&"" / ""&'Data Input - Transmission'!R32" +"'Data Input - Transmission'!Q33&"" / ""&'Data Input - Transmission'!R33" +"'Data Input - Transmission'!Q34&"" / ""&'Data Input - Transmission'!R34" +"'Data Input - Transmission'!S32" +"'Data Input - Transmission'!S33" +"'Data Input - Transmission'!S34" +"'Data Input - Transmission'!T32" +"'Data Input - Transmission'!A35" +"'Data Input - Transmission'!A36" +"'Data Input - Transmission'!A37" +"'Data Input - Transmission'!B35" +"'Data Input - Transmission'!C35" +"'Data Input - Transmission'!C36" +"'Data Input - Transmission'!C37" +"'Data Input - Transmission'!D35" +"'Data Input - Transmission'!E35" +"'Data Input - Transmission'!F35" +"'Data Input - Transmission'!G35" +"'Data Input - Transmission'!G36" +"'Data Input - Transmission'!G37" +"'Data Input - Transmission'!H35" +"'Data Input - Transmission'!I35" +"'Data Input - Transmission'!J35" +"'Data Input - Transmission'!K35" +"'Data Input - Transmission'!L35" +"'Data Input - Transmission'!M35" +"'Data Input - Transmission'!N35" +"'Data Input - Transmission'!O35" +"'Data Input - Transmission'!P35" +"'Data Input - Transmission'!Q35&"" / ""&'Data Input - Transmission'!R35" +"'Data Input - Transmission'!Q36&"" / ""&'Data Input - Transmission'!R36" +"'Data Input - Transmission'!Q37&"" / ""&'Data Input - Transmission'!R37" +"'Data Input - Transmission'!S35" +"'Data Input - Transmission'!S36" +"'Data Input - Transmission'!S37" +"'Data Input - Transmission'!T35" +"'Data Input - Transmission'!A38" +"'Data Input - Transmission'!A39" +"'Data Input - Transmission'!A40" +"'Data Input - Transmission'!B38" +"'Data Input - Transmission'!C38" +"'Data Input - Transmission'!C39" +"'Data Input - Transmission'!C40" +"'Data Input - Transmission'!D38" +"'Data Input - Transmission'!E38" +"'Data Input - Transmission'!F38" +"'Data Input - Transmission'!G38" +"'Data Input - Transmission'!G39" +"'Data Input - Transmission'!G40" +"'Data Input - Transmission'!H38" +"'Data Input - Transmission'!I38" +"'Data Input - Transmission'!J38" +"'Data Input - Transmission'!K38" +"'Data Input - Transmission'!L38" +"'Data Input - Transmission'!M38" +"'Data Input - Transmission'!N38" +"'Data Input - Transmission'!O38" +"'Data Input - Transmission'!P38" +"'Data Input - Transmission'!Q38&"" / ""&'Data Input - Transmission'!R38" +"'Data Input - Transmission'!Q39&"" / ""&'Data Input - Transmission'!R39" +"'Data Input - Transmission'!Q40&"" / ""&'Data Input - Transmission'!R40" +"'Data Input - Transmission'!S38" +"'Data Input - Transmission'!S39" +"'Data Input - Transmission'!S40" +"'Data Input - Transmission'!T38" +"""Report for "" & 'Data Input - Contact Info'!B1" +"""Report for "" & 'Data Input - Contact Info'!B1" +"""Report for "" & 'Data Input - Contact Info'!B1" +"""Report for "" & 'Data Input - Contact Info'!B1" +"""Report for "" & 'Data Input - Contact Info'!B1" +"""Report for "" & 'Data Input - Contact Info'!B1" +"'Data Input - Demand and Energy'!G12" +"'Data Input - Demand and Energy'!H4" +"'Data Input - Demand and Energy'!S10" +"C14+C15" +"C16-C17-C18" +"'Data Input - Capacity'!G15" +"'Data Input - Capacity'!G41" +"C22-C23" +"'Data Input - Purchases'!H13" +"'Data Input - Purchases'!H37" +"'Data Input - Purchases'!H61" +"'Data Input - Purchases'!H85" +"'Data Input - Sales'!H13" +"'Data Input - Sales'!H37" +"'Data Input - Sales'!H61" +"'Data Input - Sales'!H85" +"C24+(C26+C27+C28)-(C31+C32+C33)+C35" +"IF(C36=0,0,(C36-C19)/C36)" +"'Data Input - Contact Info'!B2" +"'Data Input - Contact Info'!B1" +"'Data Input - Contact Info'!B3" +"'Data Input - Contact Info'!B4" +"'Data Input - Contact Info'!B5" +"'Data Input - Contact Info'!B6" +"'Data Input - Contact Info'!B7" +"'Data Input - Contact Info'!B8" +"'Data Input - Contact Info'!B3" +"'Data Input - Contact Info'!B2" +"'Report - Schedule 1'!C23" +"A$1" +"'Report - Schedule 1'!C25" +"'Report - Schedule 1'!C27" +"'Report - Schedule 2A'!C12" +"'Report - Schedule 2A'!C19" +"'Report - Schedule 2A'!C44" +"'Report - Schedule 2B'!C12" +"'Report - Schedule 2B'!C19" +"'Report - Schedule 2B'!C44" +"'Report - Schedule 2A'!C26" +"'Report - Schedule 2A'!C31" +"'Report - Schedule 2A'!C36" +"'Report - Schedule 2A'!C40" +"'Report - Schedule 2B'!C26" +"'Report - Schedule 2B'!C31" +"'Report - Schedule 2B'!C36" +"'Report - Schedule 2B'!C40" +"'Data Input - NERC Forms'!B13" +"'Data Input - Contact Info'!B3" +"'Data Input - Contact Info'!B2" +"'Data Input - Demand and Energy'!B12" +"A$1" +"'Data Input - Demand and Energy'!N12" +"'Data Input - Demand and Energy'!Z12" +"'Data Input - Demand and Energy'!B20" +"'Data Input - Demand and Energy'!N20" +"'Data Input - Demand and Energy'!Z20" +"'Data Input - Contact Info'!B3" +"'Data Input - Contact Info'!B2" +"'Data Input - Purchases'!A14" +"'Data Input - Purchases'!C14" +"'Data Input - Purchases'!L14" +"A$1" +"'Data Input - Purchases'!A38" +"'Data Input - Purchases'!C38" +"'Data Input - Purchases'!L38" +"'Data Input - Purchases'!A62" +"'Data Input - Purchases'!C62" +"'Data Input - Purchases'!L62" +"'Data Input - Purchases'!A86" +"'Data Input - Purchases'!C86" +"'Data Input - Purchases'!L86" +"'Data Input - Contact Info'!B3" +"'Data Input - Contact Info'!B2" +"'Data Input - Purchases'!A14" +"'Data Input - Purchases'!C14" +"'Data Input - Purchases'!W14" +"A$1" +"'Data Input - Purchases'!A38" +"'Data Input - Purchases'!C38" +"'Data Input - Purchases'!W38" +"'Data Input - Purchases'!A62" +"'Data Input - Purchases'!C62" +"'Data Input - Purchases'!W62" +"'Data Input - Purchases'!A86" +"'Data Input - Purchases'!C86" +"'Data Input - Purchases'!W86" +"'Data Input - Contact Info'!B3" +"'Data Input - Contact Info'!B2" +"'Data Input - Sales'!A14" +"'Data Input - Sales'!C14" +"'Data Input - Sales'!L14" +"A$1" +"'Data Input - Sales'!A38" +"'Data Input - Sales'!C38" +"'Data Input - Sales'!L38" +"'Data Input - Sales'!A62" +"'Data Input - Sales'!C62" +"'Data Input - Sales'!L62" +"'Data Input - Sales'!A86" +"'Data Input - Sales'!C86" +"'Data Input - Sales'!L86" +"'Data Input - Contact Info'!B3" +"'Data Input - Contact Info'!B2" +"'Data Input - Sales'!A14" +"'Data Input - Sales'!C14" +"'Data Input - Sales'!W14" +"A$1" +"'Data Input - Sales'!A38" +"'Data Input - Sales'!C38" +"'Data Input - Sales'!W38" +"'Data Input - Sales'!A62" +"'Data Input - Sales'!C62" +"'Data Input - Sales'!W62" +"'Data Input - Sales'!A86" +"'Data Input - Sales'!C86" +"'Data Input - Sales'!W86" +"'Data Input - Contact Info'!B3" +"'Data Input - Contact Info'!B2" +"'Data Input - Transmission'!A11" +"'Data Input - Transmission'!F11*100" +"'Data Input - Transmission'!Q11&"" / ""&'Data Input - Transmission'!R11" +"'Data Input - Transmission'!S11" +"YEAR('Data Input - Transmission'!T11)" +"MONTH('Data Input - Transmission'!T11)" +"A$1" +"+D15+D26+D40+D43+D57+D8" +"G6*D6" +"F8+$C$1" +"SUM(D6:D32)" +"H33/D33" +"SUM(D37:D48)" +"(D9)" +"(D221 & E221 & F221 & G221 & H221 & I221 & J221 & K221 &#REF! & L221 &#REF! & M221 &#REF! & N221 &#REF! & O221 &#REF! & P221 &#REF! & Q221 &#REF! & R221 &#REF! & S221 &#REF! & T221 &#REF! & U221 &#REF! & V221 &#REF! & W221 &#REF! & X221 &#REF! & Y221 &#REF! & Z221 &#REF! & AA221 &#REF! & AB221 &#REF! & AC221 &#REF! & AD221 &#REF!)" +"(D293 & E293 & F293 & G293 & H293 & I293 & J293 & K293 &#REF! & L293 &#REF! & M293 &#REF! & N293 &#REF! & O293 &#REF! & P293 &#REF! & Q293 &#REF! & R293 &#REF! & S293 &#REF! & T293 &#REF! & U293 &#REF! & V293 &#REF! & W293 &#REF! & X293 &#REF! & Y293 &#REF! & Z293 &#REF! & AA293 &#REF! & AB293 &#REF! & AC293 &#REF! & AD293 &#REF! & AE293 &#REF! & AF293 &#REF! & AG293 &#REF! & AH293 &#REF! & AI293 &#REF! & AJ293 &#REF! & AK293)" +"G1+1" +"HLOOKUP(Count,CurveTable,2,FALSE)" +"WORKDAY(TODAY(),-1)" +"F2" +"HLOOKUP(Count,CurveTable,3,FALSE)" +"EOMONTH(F2,0)+1" +"HLOOKUP(Count,CurveTable,4,FALSE)" +"HLOOKUP(Count,CurveTable,5,FALSE)" +"HLOOKUP(Count,CurveTable,6,FALSE)" +"HLOOKUP(Count,CurveTable,7,FALSE)" +"TODAY()" +"+ P3" +"CurveFetch!F2" +"(1+B5/2)^(-2*(H5-$D$2)/365.25)" +"VLOOKUP(H5,Curves,4,FALSE)" +"VLOOKUP(H5,LiveCurves,2,FALSE)" +"VLOOKUP(H5,LiveCurves,3,FALSE)" +"VLOOKUP(H5,LiveCurves,4,FALSE)" +"D5*A5" +"E5*A5" +"F5*A5" +"I5+J5+K5" +"EOMONTH(H5,0)+1" +"VLOOKUP(H5,Curves,2,FALSE)" +"VLOOKUP(H5,Curves,3,FALSE)" +"VLOOKUP(H20,Curves,5,FALSE)" +"H5" +"D20*A5" +"E20*A5" +"F20*A5" +"D1*0.017" +"5-0.06" +"0.11+0.0075" +"I1+I2" +"NOW()" +"0.0003+0.0022" +"D$1/(1-$C8)+$B$8-D$1" +"D8+$D$1" +"E8+$F$6" +"$G$5/(1-C8)" +"0.0015+0.0022" +"D$3/(1-$C9)+$B$9-D$1" +"D9+$D$3" +"AVERAGE(J7:J8)" +"0.0018+0.0022" +"D$2/(1-$C10)+$B$10-D$2" +"D10+$D$2" +"0.0022+0.0075+0.0045" +"D$1/(1-$C12)+$B$12-D$1" +"0.0037+0.0022+0.0075" +"D$3/(1-$C13)+$B$13-D$3" +"0.1325-0.255" +"0.0048+0.0022+0.0075" +"D$2/(1-$C14)+$B$14-D$2" +"D14-0.16" +"D$1/(1-$C15)+$B$15-D$1" +"0.0006+0.0022" +"D$1/(1-$C17)+$B$17-D$1" +"0.0002+0.0022" +"D$3/(1-$C18)+$B$17-D$3" +"0.0011+0.0022" +"D$2/(1-$C19)+$B$17-D$2" +"D$1/(1-$C21)+$B$21-D$1" +"D$1/(1-$C22)+$B$22-D$1" +"D$1/(1-$C23)+$B$23-D$1" +"D$1/(1-$C24)+$B$24-D$1" +"0.007*4.89+0.0009" +"G27*H27" +"5.4*0.0086" +"0.86/100" +"SUM(G27:G28)" +"I29/G29" +"D1*0.017" +"5-0.06" +"0.11+0.0075" +"I1+I2" +"NOW()" +"0.0003+0.0022" +"D$1/(1-$C8)+$B$8-D$1" +"D8+$D$1" +"E8+$F$6" +"$G$5/(1-C8)" +"0.0015+0.0022" +"D$3/(1-$C9)+$B$9-D$1" +"D9+$D$3" +"AVERAGE(J7:J8)" +"0.0018+0.0022" +"D$2/(1-$C10)+$B$10-D$2" +"D10+$D$2" +"0.0022+0.0075+0.0193" +"D$1/(1-$C12)+$B$12-D$1" +"0.0159+0.0022+0.0075" +"D$3/(1-$C13)+$B$13-D$3" +"0.0201+0.0022+0.0075" +"D$2/(1-$C14)+$B$14-D$2" +"D14-0.13" +"0.0092+0.0075+0.0022" +"D$1/(1-$C15)+$B$15-D$1" +"0.0006+0.0022" +"D$1/(1-$C17)+$B$17-D$1" +"0.0002+0.0022" +"D$3/(1-$C18)+$B$17-D$3" +"0.0011+0.0022" +"D$2/(1-$C19)+$B$17-D$2" +"0.0021+0.0075+0.0022" +"D$1/(1-$C21)+$B$21-D$1" +"D$1/(1-$C22)+$B$22-D$1" +"D$1/(1-$C23)+$B$23-D$1" +"D$1/(1-$C24)+$B$24-D$1" +"0.007*4.89+0.0009" +"G27*H27" +"5.4*0.0086" +"0.86/100" +"SUM(G27:G28)" +"I29/G29" +"5-0.06" +"0.11+0.0075" +"I1+I2" +"NOW()" +"0.0037+0.0022" +"D$1/(1-$C8)+$B$8-D$1" +"D8+$D$1" +"E8+$F$6" +"$G$5/(1-C8)" +"0.0096+0.0022" +"D$3/(1-$C9)+$B$9-D$1" +"D9+$D$3" +"AVERAGE(J7:J8)" +"0.0152+0.0022" +"D$2/(1-$C10)+$B$10-D$2" +"D10+$D$2" +"0.017+0.0022" +"0.0022+0.0059" +"D$1/(1-$C13)+$B$13-D$1" +"0.0115+0.0022" +"D$3/(1-$C14)+$B$14-D$3" +"0.0133+0.0022" +"D$2/(1-$C15)+$B$15-D$2" +"D15-0.13" +"0.0092+0.0022" +"D$1/(1-$C16)+$B$16-D$1" +"0.0006+0.0022" +"D$1/(1-$C18)+$B$18-D$1" +"0.0002+0.0022" +"D$3/(1-$C19)+$B$18-D$3" +"0.0011+0.0022" +"D$2/(1-$C20)+$B$18-D$2" +"0.0021+0.0075+0.0022" +"D$1/(1-$C22)+$B$22-D$1" +"D$1/(1-$C23)+$B$23-D$1" +"D$1/(1-$C24)+$B$24-D$1" +"D$1/(1-$C25)+$B$25-D$1" +"0.007*4.89+0.0009" +"G28*H28" +"5.4*0.0086" +"0.86/100" +"SUM(G28:G29)" +"I30/G30" +"download!A1" +"download!A6" +"download!B242" +"C7" +"B20" +"SUM(C249:F249)" +"SUM(J249:K249)" +"SUM(B20:B25)" +"SUM(B26:B30)" +"SUM(B31:B37)" +"SUM(B5:B19)" +"B20" +"SUM(B20:B25)" +"SUM(B5:B19)" +"NOW()" +"SUM(C4:C10)" +"SUM(N4:N20)" +"SUM(P4:P18)" +"overview!M260+overview!N260+overview!O260" +"overview!AH260+overview!AI260+overview!AG260" +"overview!O261+overview!M261+overview!N261" +"overview!AG261+overview!AH261+overview!AI261" +"overview!M253+overview!N253+overview!O253" +"overview!AH253+overview!AG253+overview!AI253" +"overview!O255+overview!M255+overview!N255" +"overview!AG255+overview!AH255+overview!AI255" +"overview!$E$257" +"overview!$E$260" +"overview!$E$261" +"overview!R260" +"overview!AJ260" +"overview!R261" +"overview!AJ261" +"overview!R253" +"overview!AJ253" +"overview!R255" +"overview!AJ255" +"overview!$C$257" +"overview!$C$260" +"overview!$C$261" +"overview!P260" +"overview!P261" +"overview!P253" +"overview!P255" +"overview!$D$257" +"overview!$D$260" +"overview!$D$261" +"overview!X260" +"overview!X261" +"overview!X253" +"overview!X255" +"overview!$F$262" +"overview!$F$260" +"overview!$F$261" +"overview!Z260+overview!Y260" +"overview!AP260" +"overview!Y261+overview!Z261" +"overview!AP261" +"overview!Y253+overview!Z253" +"overview!AP253" +"overview!Y255+overview!Z255" +"overview!AP255" +"overview!$H$262" +"overview!$H$260" +"overview!$H$261" +"overview!AF260" +"overview!AT260" +"overview!AF261" +"overview!AT261" +"overview!AF253" +"overview!AT253" +"overview!AF255" +"overview!AT255" +"overview!$AC$260" +"overview!$AC$261" +"overview!$AC$253" +"overview!$AC$255" +"overview!$AE$260" +"overview!$AE$261" +"overview!$AE$253" +"overview!$AE$255" +"SUM(C14:C18)" +"overview!$G$262" +"overview!$G$260" +"overview!$G$261" +"overview!AA260" +"overview!AQ260" +"overview!AA261" +"overview!AQ261" +"overview!AA253" +"overview!AQ253" +"overview!AA255" +"overview!AQ255" +"overview!Q260" +"overview!Q261" +"overview!Q253" +"overview!Q255" +"overview!T260" +"overview!AL260" +"overview!T261" +"overview!AL261" +"overview!T253" +"overview!AL253" +"overview!T255" +"overview!AL255" +"overview!S260" +"overview!AK260" +"overview!S261" +"overview!AK261" +"overview!S253" +"overview!AK253" +"overview!AK255" +"overview!$K$262" +"overview!$K$260" +"overview!$K$261" +"overview!AB260" +"overview!AB261" +"overview!AB253" +"overview!AB255" +"overview!$L$262" +"overview!$L$260" +"overview!$J$262" +"overview!$J$260" +"overview!$J$261" +"overview!$I$262" +"overview!$I$260" +"overview!$I$261" +"SUM(C23:C25)" +"overview!V260+overview!U249" +"overview!AN260+overview!AM260" +"overview!V261+overview!U261" +"overview!AN261+overview!AM261" +"overview!V253+overview!U253" +"overview!AN253+overview!AM253" +"overview!V255+overview!U255" +"overview!AN255+overview!AM255" +"overview!AD260" +"overview!AR260" +"overview!AD261" +"overview!AR261" +"overview!AD253" +"overview!AR253" +"overview!AD255" +"overview!AR255" +"overview!W260" +"overview!AO260" +"overview!W261" +"overview!W253" +"overview!W255" +"SUM(C2+C12+C21)" +"SUM(D2+D12+D21)" +"C4" +"E1+0.055" +"E1+0.095" +"H1+0.053" +"$B$7" +"(Q2-P2)*O2*10000" +"$B$15" +"$B$21" +"$B$13" +"$B$9" +"$B$18" +"$B$20" +"$B$17" +"B19" +"B10" +"$B$11" +"B10" +"R2+V2+Z2+AP2+AT2+AY2+BD2+BI2+BN2+AD2+AH2+AL2" +"(BR2*22)/23" +"$B$19" +"$B$10" +"C4+A5" +"$B$12" +"$AO$5" +"AD16-BR2" +"C7+$A$4" +"openmthsindiv!N5" +"B7" +"F7-G7" +"H7*J7*10000" +"E7" +"#REF!" +"openmthsindiv!N20" +"openmthsindiv!N19" +"openmthsindiv!N6" +"SUM(O2:O13)" +"openmthsindiv!N4" +"O14/22" +"SUM(AA14+W14+S14+O14+AE14+AI14+AM14+AQ14+AV14+BA14+BF14+BK14)" +"C18+0.02" +"openmthsindiv!N12" +"openmthsindiv!N10" +"C21+0.05" +"openmthsindiv!N7" +"AC3" +"SUM(E7:E21)" +"SUM(J6:J21)" +"$E$1" +"AD24+AD41+AD48+AD38" +"SUM(AD25:AD37)+SUM(AD42:AD46)+SUM(AD49:AD52)+AD39" +"SUM(AD24:AD52)" +"I27*-1" +"K27+L27" +"M27*J27*10000" +"I27+Q27" +"-T27-$T$29" +"AE26+AD16" +"AE26" +"AH24" +"SUM(D28:E28)" +"-M28*I28*10000" +"-U28*R28*10000" +"AD16" +"BR2" +"BR6" +"T29-$T$29" +"B31" +"(M32*I32*10000)" +"-(M33*I33*10000)" +"SUM(AY202)" +"M34*I34*10000" +"$H$1" +"SUM(B28:B35)" +"E36+D36" +"$H$2" +"SUM(I27:I39)" +"-40.8-AA24-AA35" +"E2" +"($AC$41-$AB$41)*AA41*10000" +"SUM(AD41:AD46)" +"V41/30" +"AC41" +"E2" +"SUM(AD48:AD50)" +"$E$2" +"SUM(AA24:AA51)" +"AA53+AA16" +"-(C100+D100)*B100*10000" +"(G100+H100)*F100*10000" +"SUM(E100+I100+M100+Q100+U100+Y100+AC100+AH100+AM100+AR100+AV100+AG100)" +"AQ108+AL107+AG108+AC108+Q108+M108+I108+E108" +"Y133+AQ133+AL133+AG133+AC133+Q133+M133+I133+E133+U133" +"B2+D2" +"((B7-$C$2)+(D7-$E$2))" +"((C7-$B$2)+(E7-$D$2))" +"AVERAGE(G7:H7)" +"((B8-$C$2)+(D8-$E$3))" +"((C8-$B$3)+(E8-$D$3))" +"((B9-$C$4)+(D9-$E$4))" +"((C9-$B$4)+(E9-$D$4))" +"((B10-$C$5)+(D10-$E$5))" +"((C10-$B$5)+(E10-$D$5))" +"download!A1" +"download!A6" +"download!B242" +"C7" +"B17" +"SUM(C249:F249)" +"SUM(J249:K249)" +"SUM(B18:B22)" +"SUM(B23:B27)" +"SUM(B28:B34)" +"SUM(B5:B16)" +"B17" +"SUM(B18:B23)" +"SUM(B5:B16)" +"NOW()" +"SUM(C4:C10)" +"SUM(N4:N20)" +"SUM(P4:P18)" +"overview!M260+overview!N260+overview!O260" +"overview!AH260+overview!AI260+overview!AG260" +"overview!O261+overview!M261+overview!N261" +"overview!AG261+overview!AH261+overview!AI261" +"overview!M253+overview!N253+overview!O253" +"overview!AH253+overview!AG253+overview!AI253" +"overview!O255+overview!M255+overview!N255" +"overview!AG255+overview!AH255+overview!AI255" +"overview!$E$257" +"overview!$E$260" +"overview!$E$261" +"overview!R260" +"overview!AJ260" +"overview!R261" +"overview!AJ261" +"overview!R253" +"overview!AJ253" +"overview!R255" +"overview!AJ255" +"overview!$C$257" +"overview!$C$260" +"overview!$C$261" +"overview!P260" +"overview!P261" +"overview!P253" +"overview!P255" +"overview!$D$257" +"overview!$D$260" +"overview!$D$261" +"overview!X260" +"overview!X261" +"overview!X253" +"overview!X255" +"overview!$F$262" +"overview!$F$260" +"overview!$F$261" +"overview!Z260+overview!Y260" +"overview!AP260" +"overview!Y261+overview!Z261" +"overview!AP261" +"overview!Y253+overview!Z253" +"overview!AP253" +"overview!Y255+overview!Z255" +"overview!AP255" +"overview!$H$262" +"overview!$H$260" +"overview!$H$261" +"overview!AF260" +"overview!AT260" +"overview!AF261" +"overview!AT261" +"overview!AF253" +"overview!AT253" +"overview!AF255" +"overview!AT255" +"overview!$AC$260" +"overview!$AC$261" +"overview!$AC$253" +"overview!$AC$255" +"overview!$AE$260" +"overview!$AE$261" +"overview!$AE$253" +"overview!$AE$255" +"SUM(C14:C18)" +"overview!$G$262" +"overview!$G$260" +"overview!$G$261" +"overview!AA260" +"overview!AQ260" +"overview!AA261" +"overview!AQ261" +"overview!AA253" +"overview!AQ253" +"overview!AA255" +"overview!AQ255" +"overview!Q260" +"overview!Q261" +"overview!Q253" +"overview!Q255" +"overview!T260" +"overview!AL260" +"overview!T261" +"overview!AL261" +"overview!T253" +"overview!AL253" +"overview!T255" +"overview!AL255" +"overview!S260" +"overview!AK260" +"overview!S261" +"overview!AK261" +"overview!S253" +"overview!AK253" +"overview!AK255" +"overview!$K$262" +"overview!$K$260" +"overview!$K$261" +"overview!AB260" +"overview!AB261" +"overview!AB253" +"overview!AB255" +"overview!$L$262" +"overview!$L$260" +"overview!$J$262" +"overview!$J$260" +"overview!$J$261" +"overview!$I$262" +"overview!$I$260" +"overview!$I$261" +"SUM(C23:C25)" +"overview!V260+overview!U249" +"overview!AN260+overview!AM260" +"overview!V261+overview!U261" +"overview!AN261+overview!AM261" +"overview!V253+overview!U253" +"overview!AN253+overview!AM253" +"overview!V255+overview!U255" +"overview!AN255+overview!AM255" +"overview!AD260" +"overview!AR260" +"overview!AD261" +"overview!AR261" +"overview!AD253" +"overview!AR253" +"overview!AD255" +"overview!AR255" +"overview!W260" +"overview!AO260" +"overview!W261" +"overview!W253" +"overview!W255" +"SUM(C2+C12+C21)" +"SUM(D2+D12+D21)" +"C4" +"E1+0.058" +"E1+0.11" +"H1+0.06" +"$B$7" +"(Q2-P2)*O2*10000" +"$B$15" +"$B$21" +"$B$13" +"$B$9" +"$B$18" +"$B$20" +"$B$17" +"B19" +"B10" +"$B$11" +"B10" +"R2+V2+Z2+AP2+AT2+AY2+BD2+BI2+BN2+AD2+AH2+AL2" +"(BR2*22)/23" +"$B$19" +"$B$10" +"C4+A5" +"$B$12" +"$AO$5" +"AD16-BR2" +"C7+$A$4" +"openmthsindiv!N5" +"B7" +"F7-G7" +"H7*J7*10000" +"E7" +"openmthsindiv!N20" +"openmthsindiv!N19" +"openmthsindiv!N6" +"SUM(O2:O13)" +"openmthsindiv!N4" +"O14/22" +"SUM(AA14+W14+S14+O14+AE14+AI14+AM14+AQ14+AV14+BA14+BF14+BK14)" +"C18+0.02" +"openmthsindiv!N12" +"openmthsindiv!N10" +"C21+0.05" +"openmthsindiv!N7" +"AC3" +"SUM(E7:E21)" +"SUM(J6:J21)" +"$E$1" +"AD24+AD41+AD48+AD38" +"SUM(AD25:AD37)+SUM(AD42:AD46)+SUM(AD49:AD52)+AD39" +"SUM(AD24:AD52)" +"I27*-1" +"K27+L27" +"M27*J27*10000" +"I27+Q27" +"-T27-$T$29" +"AE26+AD16" +"AE26" +"AH24" +"SUM(D28:E28)" +"-M28*I28*10000" +"-U28*R28*10000" +"AD16" +"BR2" +"BR6" +"T29-$T$29" +"B31" +"(M32*I32*10000)" +"-(M33*I33*10000)" +"SUM(AY208)" +"M34*I34*10000" +"$H$1" +"SUM(B28:B35)" +"E36+D36" +"$H$2" +"SUM(I27:I39)" +"-74.9-AA24-AA35" +"E2" +"($AC$41-$AB$41)*AA41*10000" +"SUM(AD41:AD46)" +"V41/30" +"AC41" +"E2" +"SUM(AD48:AD50)" +"$E$2" +"SUM(AA24:AA51)" +"AA53+AA16" +"-(C100+D100)*B100*10000" +"(G100+H100)*F100*10000" +"SUM(E100+I100+M100+Q100+U100+Y100+AC100+AH100+AM100+AR100+AV100+AG100)" +"AQ108+AL107+AG108+AC108+Q108+M108+I108+E108" +"Y133+AQ133+AL133+AG133+AC133+Q133+M133+I133+E133+U133" +"B2+D2" +"((B7-$C$2)+(D7-$E$2))" +"((C7-$B$2)+(E7-$D$2))" +"AVERAGE(G7:H7)" +"((B8-$C$2)+(D8-$E$3))" +"((C8-$B$3)+(E8-$D$3))" +"((B9-$C$4)+(D9-$E$4))" +"((C9-$B$4)+(E9-$D$4))" +"((B10-$C$5)+(D10-$E$5))" +"((C10-$B$5)+(E10-$D$5))" +"download!A1" +"download!A6" +"download!B242" +"C7" +"B16" +"SUM(C249:F249)" +"SUM(J249:K249)" +"SUM(B17:B21)" +"SUM(B22:B26)" +"SUM(B27:B33)" +"SUM(B5:B15)" +"B16" +"SUM(B17:B22)" +"SUM(B5:B15)" +"NOW()" +"SUM(C4:C10)" +"SUM(N4:N20)" +"SUM(P4:P18)" +"overview!M260+overview!N260+overview!O260" +"overview!AH260+overview!AI260+overview!AG260" +"overview!O261+overview!M261+overview!N261" +"overview!AG261+overview!AH261+overview!AI261" +"overview!M253+overview!N253+overview!O253" +"overview!AH253+overview!AG253+overview!AI253" +"overview!O255+overview!M255+overview!N255" +"overview!AG255+overview!AH255+overview!AI255" +"overview!$E$257" +"overview!$E$260" +"overview!$E$261" +"overview!R260" +"overview!AJ260" +"overview!R261" +"overview!AJ261" +"overview!R253" +"overview!AJ253" +"overview!R255" +"overview!AJ255" +"overview!$C$257" +"overview!$C$260" +"overview!$C$261" +"overview!P260" +"overview!P261" +"overview!P253" +"overview!P255" +"overview!$D$257" +"overview!$D$260" +"overview!$D$261" +"overview!X260" +"overview!X261" +"overview!X253" +"overview!X255" +"overview!$F$262" +"overview!$F$260" +"overview!$F$261" +"overview!Z260+overview!Y260" +"overview!AP260" +"overview!Y261+overview!Z261" +"overview!AP261" +"overview!Y253+overview!Z253" +"overview!AP253" +"overview!Y255+overview!Z255" +"overview!AP255" +"overview!$H$262" +"overview!$H$260" +"overview!$H$261" +"overview!AF260" +"overview!AT260" +"overview!AF261" +"overview!AT261" +"overview!AF253" +"overview!AT253" +"overview!AF255" +"overview!AT255" +"overview!$AC$260" +"overview!$AC$261" +"overview!$AC$253" +"overview!$AC$255" +"overview!$AE$260" +"overview!$AE$261" +"overview!$AE$253" +"overview!$AE$255" +"SUM(C14:C18)" +"overview!$G$262" +"overview!$G$260" +"overview!$G$261" +"overview!AA260" +"overview!AQ260" +"overview!AA261" +"overview!AQ261" +"overview!AA253" +"overview!AQ253" +"overview!AA255" +"overview!AQ255" +"overview!Q260" +"overview!Q261" +"overview!Q253" +"overview!Q255" +"overview!T260" +"overview!AL260" +"overview!T261" +"overview!AL261" +"overview!T253" +"overview!AL253" +"overview!T255" +"overview!AL255" +"overview!S260" +"overview!AK260" +"overview!S261" +"overview!AK261" +"overview!S253" +"overview!AK253" +"overview!AK255" +"overview!$K$262" +"overview!$K$260" +"overview!$K$261" +"overview!AB260" +"overview!AB261" +"overview!AB253" +"overview!AB255" +"overview!$L$262" +"overview!$L$260" +"overview!$J$262" +"overview!$J$260" +"overview!$J$261" +"overview!$I$262" +"overview!$I$260" +"overview!$I$261" +"SUM(C23:C25)" +"overview!V260+overview!U249" +"overview!AN260+overview!AM260" +"overview!V261+overview!U261" +"overview!AN261+overview!AM261" +"overview!V253+overview!U253" +"overview!AN253+overview!AM253" +"overview!V255+overview!U255" +"overview!AN255+overview!AM255" +"overview!AD260" +"overview!AR260" +"overview!AD261" +"overview!AR261" +"overview!AD253" +"overview!AR253" +"overview!AD255" +"overview!AR255" +"overview!W260" +"overview!AO260" +"overview!W261" +"overview!W253" +"overview!W255" +"SUM(C2+C12+C21)" +"SUM(D2+D12+D21)" +"C4" +"E1+0.058" +"E1+0.11" +"H1+0.06" +"$B$7" +"(Q2-P2)*O2*10000" +"$B$15" +"$B$21" +"$B$13" +"$B$9" +"$B$18" +"$B$20" +"$B$17" +"B19" +"B10" +"$B$11" +"B10" +"R2+V2+Z2+AP2+AT2+AY2+BD2+BI2+BN2+AD2+AH2+AL2" +"(BR2*22)/23" +"$B$19" +"$B$10" +"C4+A5" +"$B$12" +"$AO$5" +"AD16-BR2" +"C7+$A$4" +"openmthsindiv!N5" +"B7" +"F7-G7" +"H7*J7*10000" +"E7" +"openmthsindiv!N20" +"openmthsindiv!N19" +"openmthsindiv!N6" +"SUM(O2:O13)" +"openmthsindiv!N4" +"O14/22" +"SUM(AA14+W14+S14+O14+AE14+AI14+AM14+AQ14+AV14+BA14+BF14+BK14)" +"C18+0.02" +"openmthsindiv!N12" +"openmthsindiv!N10" +"C21+0.05" +"openmthsindiv!N7" +"AC3" +"SUM(E7:E21)" +"SUM(J6:J21)" +"$E$1" +"AD24+AD41+AD48+AD38" +"SUM(AD25:AD37)+SUM(AD42:AD46)+SUM(AD49:AD52)+AD39" +"SUM(AD24:AD52)" +"I27*-1" +"K27+L27" +"M27*J27*10000" +"I27+Q27" +"-T27-$T$29" +"AE26+AD16" +"AE26" +"AH24" +"SUM(D28:E28)" +"-M28*I28*10000" +"-U28*R28*10000" +"AD16" +"BR2" +"BR6" +"T29-$T$29" +"B31" +"(M32*I32*10000)" +"-(M33*I33*10000)" +"SUM(AY208)" +"M34*I34*10000" +"$H$1" +"SUM(B28:B35)" +"E36+D36" +"$H$2" +"SUM(I27:I39)" +"-40.8-AA24-AA35" +"E2" +"($AC$41-$AB$41)*AA41*10000" +"SUM(AD41:AD46)" +"V41/30" +"AC41" +"E2" +"SUM(AD48:AD50)" +"$E$2" +"SUM(AA24:AA51)" +"AA53+AA16" +"-(C100+D100)*B100*10000" +"(G100+H100)*F100*10000" +"SUM(E100+I100+M100+Q100+U100+Y100+AC100+AH100+AM100+AR100+AV100+AG100)" +"AQ108+AL107+AG108+AC108+Q108+M108+I108+E108" +"Y133+AQ133+AL133+AG133+AC133+Q133+M133+I133+E133+U133" +"B2+D2" +"((B7-$C$2)+(D7-$E$2))" +"((C7-$B$2)+(E7-$D$2))" +"AVERAGE(G7:H7)" +"((B8-$C$2)+(D8-$E$3))" +"((C8-$B$3)+(E8-$D$3))" +"((B9-$C$4)+(D9-$E$4))" +"((C9-$B$4)+(E9-$D$4))" +"((B10-$C$5)+(D10-$E$5))" +"((C10-$B$5)+(E10-$D$5))" +"1-J9" +"SUM(G26:I26)" +"SUM(H27:I27)" +"SUM(J26:J27)" +"GRLK!C1" +"GRLK!C1" +"GRLK!C1" +"+C30" +"GRLK!C1" +"1-D10" +"$D$10+G16" +"1-D16" +"GRLK!C1" +"1-C13" +"+G9+(G10/2)+G13+G16" +"+F3/D3" +"+G11+(G10/2)+G14+G17" +"SUM(D3:D4)" +"+[2]PGE!$B$4" +"+[2]PGE!$B$10" +"+'[5]PGE -May 01'!$F$45" +"+G9/D9" +"+D9-G9" +"+I9/E9" +"+G9/F9" +"+'[3]Nicor Enerchange'!$B$4" +"+'[6]Nicor Enerchange - May 01'!$F$45" +"(+I10/E10)" +"+[1]Coral!$B$4" +"+[1]Coral!$B$10" +"+'[7]Coral - May 01'!$F$45" +"+'[4]April Actuals'!$H$80" +"+'[4]April Actuals'!$T$80" +"+D3-D9-(D10/2)-D13" +"+'[4]April Actuals'!$B$80+'[4]April Actuals'!$D$80+'[4]April Actuals'!$F$80+'[4]April Actuals'!$J$80+'[4]April Actuals'!$L$80" +"+D4-D11-(D10/2)-D14" +"+'[4]April Actuals'!$N$80+'[4]April Actuals'!$P$80+'[4]April Actuals'!$R$80+'[4]April Actuals'!$V$80+'[4]April Actuals'!$X$80" +"SUM(D9:D18)" +"+D4-D6-D11" +"+D9-D14-D15-D16" +"+D10-D17-D18-D19" +"+D11" +"0.08*1000000" +"SUM(D28:O28)" +"SUM(C28:C30)" +"SUM(D28:D31)" +"+P32/C32" +"SUM(D32:D33)" +"+(D28+D29)*D36" +"0.08*1000000*7" +"+D5/1000000" +"+C6*1000000" +"20000*7" +"+D17/F17" +"SUM(D17:D20)" +"SUM(B7:M7)" +"SUM(B7:B16)" +"AZ8 $AD8:$BC8" +"BB8 $AD8:$BC8" +"SUM(B10:O10)" +"(T10)*(1-$E$52)-(T10)" +"SUM(X10+AL10+Y10+Z10)*(1-FARSTCL)-(X10+Y10+Z10)" +"(AD10)*(1-$E$53)-(AD10)" +"(AF10)*(1-$E$56)-(AF10)" +"(AJ10)*(1-$E$52)-(AJ10)" +"-AO10*$E$54" +"-AQ10*E56" +"-AS10*E56" +"(AX10)*(1-$E$54)-(AX10)" +"SUM(U10:BD10)-AN10+35000+105581" +"'Central sept'!BU10*-1" +"(BG10+BH10+BI10+BJ10+BK10+BL10)*M" +"(BM10/(1+STCLAIRCHIP))-(BM10)" +"BM10+BN10" +"(BO10)/M" +"SUM(BR10+BS10+BT10)" +"(BU10)*M" +"((BV10)/(1+DAWNKIRK))-(BV10)" +"ROUND(BV10+BX10,1)" +"((BY10)/(1+KIRKCHIP))-(BY10)" +"CA10/M" +"CE10+CD10+BP10" +"+CF10+CG10-BQ10-CH10" +"CM10*M" +"+CJ10+CK9" +"CI10+CI10*STCLAIRCHIP-CL10" +"CM10+CN9" +"SUM(U11:BD11)-AN11+35000+110700" +"SUM(U15:BD15)-AN15+35000+88110" +"-51049" +"SUM(U16:BD16)-AN16+35000+1700" +"39900+80000-1016-40000+1910-3261" +"SUM(U17:BD17)-AN17+35000+39700+3241" +"-47678-1910" +"SUM(U18:BD18)-AN18+35000" +"-8703-6300-3975" +"36050+8703" +"'Central sept'!BU40*-1" +"39900+30723" +"SUM(U21:BD21)-AN21+35000+2000" +"-2100-10000+25" +"35723+39900-5000+10031+15000+6634" +"-1500-9969-15000+96-6634+41" +"36050" +"35723+39900" +"35723+39900+9420" +"-1000-9354" +"39900+35723-11460" +"39900+35723" +"-AQ29*E58" +"39532+31703+73" +"20000+20000+10900" +"-'Central sept'!BU35" +"19900+10376" +"11800+10000+10000" +"-22000-3000" +"X39+AA39+X42" +"E42-F42" +"+CM38" +"+CJ38" +"1-E54*AO10" +"5706+6888" +"BO8 $AO8:$BO8" +"(L10)*(1-$J$53)-(L10)" +"(P10)*(1-$J$57)-(P10)" +"AV10*-J56" +"(AZ10)*(1-$J$58)-(AZ10)" +"(BD10)*(1-$J$46)-(BD10)" +"(BF10)*(1-$J$54)-(BF10)" +"(BM10)*(1-$J$55)-(BM10)" +"SUM($AF10:$AG10)+SUM($AL10:$AM10)+SUM($AT10:$AU10)+Z10+AA10+L10+M10+T10+U10" +"(BQ10+BR10+BS10+BU10+BV10)*M" +"(BW10/(1+STCLAIRCHIP))-(BW10)" +"BW10+BX10" +"(BY10)/M" +"SUM(CB10+CC10+CD10)" +"(CE10)*M" +"((CF10)/(1+DAWNKIRK))-(CF10)" +"ROUND(CF10+CH10,1)" +"((CI10)/(1+KIRKCHIP))-(CI10)" +"CK10/M" +"CO10+CN10+BZ10" +"+CP10+CQ10-CA10-CR10" +"CW10*M" +"+CT10+CU9" +"CS10+CS10*STCLAIRCHIP-CV10" +"CW10+CX9" +"-25390-8703" +"-8703-25390" +"J43-K43" +"J43-K43" +"D4/(1-C4)" +"B4*C4" +"B10*C10" +"B10-D10" +"IF(OR(E9=""CT"",E9=""GT""),($B$2*$C$2*I9)/1000,(I9*$B$3*$C$3)/1000)" +"SUM(I9:I52)" +"SUM(I15:I16)" +"SUM(I17:I19)" +"I20" +"I10" +"I22" +"SUM(I13:I14)" +"I9" +"SUM(I11:I12)" +"C7*D7" +"SUM(C7:C24)" +"E25/C25" +"SUM(C28:C46)" +"SUM(C50:C55)" +"SUM(E5:E9)" +"B7-$H7" +"$C$1+F6" +"G6*D6" +"SUM(D6:D19)" +"H20/D20" +"SUM(D24:D44)" +"F50+$C$1" +"D50*G50" +"SUM(D50:D52)" +"TODAY()" +"(1+(B8/2))^(-2*(A8+24-$B$1)/365.25)" +"EDATE(A7,1)" +"SUM('Rogers Info'!C130:C132)+'Rogers Info'!C134" +"'Rogers Info'!C133" +"'Rogers Info'!C100+'Rogers Info'!C104+'Rogers Info'!C105+'Rogers Info'!C107+'Rogers Info'!C108+'Rogers Info'!C110+'Rogers Info'!C112+SUM('Rogers Info'!C114:C123)" +"'Rogers Info'!C97+'Rogers Info'!C98+'Rogers Info'!C99+'Rogers Info'!C101+'Rogers Info'!C102+'Rogers Info'!C103+'Rogers Info'!C106+'Rogers Info'!C109+'Rogers Info'!C111+'Rogers Info'!C113" +"SUM('Rogers Info'!C18:C42)" +"SUM(D3:D131)" +"SUM(C5:C42)" +"SUM(C50:C64)" +"SUM(C73:C75)" +"SUM(C84:C88)" +"SUM(C97:C123)" +"SUM(C130:C134)" +"SUM(C144:C150)" +"SUM(C161)" +"SUM(C169:C186)" +"SUM(C197:C205)" +"C3*(1-C4)" +"30*12" +"-PV($L$9/12,$C$6,$L$13)" +"C8*C5" +"$D$8" +"$C$5" +"-C13*($C$7/12)" +"G13-D13" +"C13+E13" +"PMT($C$7/12,$C$6,$C$5)" +"-G13" +"-PMT($C$7/12,$C$6,$D$8)" +"J13+K13" +"F13" +"AVERAGE(B4:AE4)" +"B8-B7" +"SUM(B5:AE5)/29" +"SUM(F45:F47)" +"-F48" +"F56" +"SUM(J50:J51)" +"J52+J54" +"J2-D24" +"P18" +"P27" +"SUM(B4:B6)" +"K18-J2" +"H6-K27" +"SUM(D4:E4)" +"C16+K16+L16" +"D16" +"K17/$B17" +"C17/$C$13" +"EDATE(A17,1)" +"+I18" +"-388027-37804" +"-SUM(K18:M18)" +"O18-L18" +"P18-L18" +"Q18-L18" +"-254088-J19" +"123916+I21" +"-J21" +"O21-(K21+M21)" +"P21-(K21+M21)" +"Q21-(K21+M21)" +"194010+I22" +"37904+I25" +"-388020-J29" +"O29-$L29" +"-163908-J31" +"187752+I35" +"197578+I36" +"128046+I37" +"108646+I38" +"SUM(M17:M43)" +"SUM(R16:R43)" +"C52/$C$48" +"5463+1859+1859+1887" +"(K52/(1-0.017))-K52" +"J54-386899" +"188686+I56" +"295418+I57" +"285888+I58" +"57715+I60" +"-590837-J64" +"-590836-J65" +"-249580-J66" +"300850+I71" +"194976+I72" +"165434+I73" +"-'WIP2'!L18" +"C4+D4" +"-'WIP2'!K23" +"-'WIP2'!M23" +"C5+D5" +"SUM(D11:D13)" +"-'WIP2'!L53" +"-'WIP2'!K58" +"-'WIP2'!M58" +"C20" +"B4+3" +"IF(MONTH(B11)=12,DATE(YEAR(B11)+1,1,1),DATE(YEAR(B11),MONTH(B11)+1,1))" +"VLOOKUP($B$11,FetchMids!$U$8:$AI$81,5,FALSE)" +"VLOOKUP(C$11,FetchMids!$D$8:$S$357,9,FALSE)" +"$B$6" +"SUM(B12:B14)" +"VLOOKUP(C$11,FetchMids!$D$8:$S$226,15,FALSE)" +"IF($B$2=""Phys"",(1+(D16/2))^(-2*(D11+24-$B$4)/365.25),(1+(C16/2))^(-2*(C11-$B$4)/365.25))" +"B15" +"C15*C17" +"(B15/(1-B19)-B15)*B17" +"B20+B18" +"B11" +"VLOOKUP($B$11,FetchMids!$U$8:$AI$81,3,FALSE)" +"VLOOKUP(D$25,FetchMids!$D$8:$S$357,3,FALSE)" +"$B$7" +"M17" +"B32" +"B18" +"B35" +"B21" +"491318+33032" +"333276+(999975-992271)" +"F5+F6" +"MONTH(C15)" +"VLOOKUP(A15,MonthTable,2,FALSE)" +"B2" +"999973+980009" +"SUM(E15:F15)" +"D15+G15" +"$D$12-H15" +"D15/$D$12" +"H15/$D$12" +"IF($E15<0,IF($K15>0.5,-$F$7,-$G$7),IF($E15>0,IF($K15>0.67,$I$7,$H$7),0))" +"IF($E15<0,IF($K15>0.5,-$F$5,-$G$5),IF($E15>0,IF($K15>0.67,$I$5,$H$5),0))" +"IF($E15<0,IF($K15>0.5,-$F$6,-$G$6),IF($E15>0,IF($K15>0.67,$I$6,$H$6),0))" +"C15+1" +"H15" +"-12517-15389" +"-8762-13341" +"E66" +"4131+6290" +"6258+9530" +"1223+1862" +"-12517-19059" +"-5854-8914" +"6373+9705" +"3622+5514" +"EDATE(D7,1)" +"'Phys Test'!D35" +"SUM('Phys Test'!G35:G65)" +"SUM('Phys Test'!G66:G94)" +"SUM('Phys Test'!G95:G125)" +"SUM('Phys Test'!G126:G155)" +"SUM(D6:E6)" +"'Contract Discrep'!I7+119799" +"'Contract Discrep'!K7" +"C14+E14" +"'Contract Discrep'!I8+((6020-4131)*28)" +"'Contract Discrep'!K8" +"G14+M14" +"'Contract Discrep'!M11" +"O14/P14" +"P14-O14" +"(C14/(C14+I14))*$I$7" +"((E14/(E14+K14))*$J$7)" +"(I14/(I14+C14))*$I$7" +"(K14/(E14+K14)*$J$7)" +"(C14/(C14+I14))*$I$6" +"((E14/(E14+K14))*$J$6)" +"(I14/(I14+C14))*$I$6" +"(K14/(E14+K14)*$J$6)" +"I20*1" +"C15" +"$C$14-C21" +"$E$14-E21" +"D21+F21" +"$I$14-I21" +"$K$14-K15" +"$P$14" +"B21+1" +"C21" +"D21-C22" +"SUM(C21:C51)" +"C51" +"C55*0.5" +"I55" +"B51+1" +"SUM(C56:C84)" +"$D$6*0.3964" +"$E$6*0.3964" +"$D$6*(1-0.3964)" +"$E$6*(1-0.3964)" +"D123+C124" +"L124+J124" +"SUM(C124:C153)" +"$D$7*0.3964" +"$E$7*0.3964" +"$D$7*(1-0.3964)" +"$E$7*(1-0.3964)" +"C7+E7" +"C7+C8+C9" +"C11-C10" +"C15*C14" +"K12" +"C10+C16" +"C12-C16" +"I19" +"G19" +"C22-E22" +"G22*G23" +"D5*$E$3" +"$C$7*D5" +"C11*$D$7" +"C11*$E$7" +"C11*$C$7" +"C23+C24" +"(C26*C25)/10000" +"E1+1" +"+S1+1" +"+V1+1" +"HLOOKUP(Count,CurveTable,2,FALSE)" +"Pricing!$B$4" +"E2" +"S2" +"AN2" +"HLOOKUP(Count,CurveTable,3,FALSE)" +"DATE(YEAR(E2),MONTH(E2),1)" +"P3" +"HLOOKUP(Count,CurveTable,4,FALSE)" +"HLOOKUP(Count,CurveTable,5,FALSE)" +"HLOOKUP(Count,CurveTable,6,FALSE)" +"HLOOKUP(Count,CurveTable,7,FALSE)" +"D8" +"S8" +"AVERAGE(AZ8:BA8)" +"AVERAGE(AY8:BA8)" +"S9" +"S9" +"SUM(F13:F14)" +"ROUND(F15/(1-F11),4)-F15" +"+F15+F16" +"+F9-1" +"+F9" +"SUM(D29:D47)" +"ROUND(D48*F11,0)" +"ROUND(M48*F11,0)" +"SUM(F30:F47)" +"SUM(D65:D68)" +"TODAY()" +"TODAY()+2" +"TODAY()+3" +"AVERAGE(B4,C4)" +"TODAY()-1" +"DAILY!L6" +"+S6-R6" +"+(R6-R7)/2" +"SUM(F6:F13)" +"-119591-833+28424" +"SUM(B6:B25)" +"SUM(B26,B54)" +"SUM(I26,I53)" +"SUM(M35,M14)" +"SUM(F35,F14)" +"80000+250000" +"SUM(F24:F34)" +"1500+1033" +"SUM(B54,B26)" +"SUM(I53,I26)" +"SUM(I28:I52)" +"SUM(B28:B53)" +"TODAY()" +"TODAY()+2" +"TODAY()+1" +"TODAY()+3" +"+AB2" +"290000+44000" +"286192+40846" +"+AK2" +"32467+246394" +"TODAY()+4" +"AE2-AC3+AD3" +"330000+53000" +"352480+59358" +"34446+237540" +"AVERAGE(B4,C4)" +"480000+81000" +"454135+80335" +"235605+32871" +"TODAY()-1" +"480000+78000" +"488357+86492" +"232006+34239" +"18300*2" +"16600*2" +"+M6-L6" +"480000+76000" +"462731+72910" +"34239+232006" +"445000+69000" +"556513+87755" +"(+L6-L7)/2" +"530000+87000" +"108959+600348" +"231393+32609" +"660000+111000" +"106254+624431" +"223066+32561" +"-16667-110000" +"7640*2" +"720000+124000" +"141779+812358" +"232855+32711" +"800000+140000" +"138497+783803" +"214247+32711" +"-11757" +"670000+125000" +"103844+661468" +"254628+32303" +"770000+140000" +"646820+102834" +"SUM(F6:F13)" +"895000+160000" +"946013+161155" +"233733+32303" +"855000+145000" +"172328+1036569" +"32811+222219" +"820000+137000" +"145306+921361" +"32862+271097" +"1100000+175000" +"158809+1015867" +"242072+32862" +"1075000+175000" +"1064797+174419" +"277528+33302" +"5025*2" +"990000+155000" +"1084182+180268" +"280122+33056" +"1375*2" +"1010000+160000" +"1070824+170271" +"1300000+210000" +"299777+33056" +"+B26+B54" +"1300000+205000" +"305514+33280" +"1240000+203000" +"985000+149000" +"910000+135000" +"SUM(B6:B25)" +"880000+130000" +"53000+13000" +"+F14+F33" +"SUM(F23:F32)" +"1500" +"+B54+B26" +"285409+28424+155957" +"SUM(B28:B53)" +"TODAY()" +"TODAY()+2" +"TODAY()+3" +"AVERAGE(B4,C4)" +"TODAY()-1" +"6300*2" +"25276*2" +"+P6-O6" +"DAILY!K5" +"-10670-10000" +"+(O6-O7)/2" +"-25720-B8" +"(-126746-24000-3730)-B14" +"-1452-24000-3730" +"SUM(E6:E13)" +"SUM(E29,E14)" +"25000+1244" +"45000+11244" +"SUM(B6:B26)" +"SUM(B27,B54)" +"SUM(E16:E28)" +"163387+137613+66000-67000-9000" +"236524+154476" +"SUM(B29:B53)" +"TODAY()" +"TODAY()+2" +"TODAY()+1" +"TODAY()+3" +"495450.4192-X2+Y2" +"+W2" +"1000000+158000" +"159611+1004827" +"+AF2" +"377030+38877" +"TODAY()-1" +"TODAY()+4" +"Z2-X3+Y3" +"1080000+173000" +"1000790+161782" +"382063+39126" +"AVERAGE(B4,C4)" +"6300*2" +"25276*2" +"+L4-K4" +"1010000+160000" +"1022418+163787" +"382049+39126" +"8040*2" +"1150000+190000" +"1130867+187376" +"381541+39126" +"(+K4-K5)/2" +"10000*2" +"1420000+235000" +"1397814+238770" +"390021+39126" +"18500*2" +"1340000+230000" +"1380129+228664" +"365880+38289" +"1250000+200000" +"1175000+190000" +"389683+38708" +"1300000+210000" +"424539+38712" +"1100000+180000" +"-25720-B8" +"900000+146000" +"1100000+176000" +"(-126746-24000-3730)-B14" +"1350000+214000" +"-1452-24000-3730" +"SUM(E6:E13)" +"+E14+E29" +"45000+10000+5244" +"SUM(B6:B26)" +"+B27+B54" +"SUM(E16:E28)" +"5050+10000" +"240254+150746" +"SUM(B29:B53)" +"91634-15189" +"98296-15189" +"16761-16582" +"5191-90062" +"217414-8824" +"155134-77154" +"482-7289" +"-184651+2350" +"SUM(E5:E9)" +"B7-$H7" +"[1]Sheet2!K11" +"K11+N11+Q11+T11+W11+Z11+AC11+AF11+AI11+AL11+AO11+AR11+AU11+AX11+BA11+BD11+BG11+BJ11+BM11+BP11+BS11+BV11+BY11+CB11+CE11+CH11+CK11+CN11+CQ11+CT11+CW11" +"[4]Sheet2!K21" +"[2]Sheet2!K24" +"[6]Sheet2!K32" +"[3]Sheet2!K469" +"[5]Sheet2!K601" +"[1]Sheet2!K11" +"K11+N11+Q11+T11+W11+Z11+AC11+AF11+AI11+AL11+AO11+AR11+AU11+AX11+BA11+BD11+BG11+BJ11+BM11+BP11+BS11+BV11+BY11+CB11+CE11+CH11+CK11+CN11+CQ11+CT11+CW11" +"[4]Sheet2!K21" +"[2]Sheet2!K24" +"[6]Sheet2!K32" +"[3]Sheet2!K469" +"[5]Sheet2!K601" +"K11+N11+Q11+T11+W11+Z11+AC11+AF11+AI11+AL11+AO11+AR11+AU11+AX11+BA11+BD11+BG11+BJ11+BM11+BP11+BS11+BV11+BY11+CB11+CE11+CH11+CK11+CN11+CQ11+CT11+CW11" +"[1]Sheet2!K11" +"K11+N11+Q11+T11+W11+Z11+AC11+AF11+AI11+AL11+AO11+AR11+AU11+AX11+BA11+BD11+BG11+BJ11+BM11+BP11+BS11+BV11+BY11+CB11+CE11+CH11+CK11+CN11+CQ11+CT11+CW11" +"[4]Sheet2!K21" +"[2]Sheet2!K24" +"[6]Sheet2!K32" +"[3]Sheet2!K469" +"[5]Sheet2!K601" +"[1]Sheet2!K11" +"K11+N11+Q11+T11+W11+Z11+AC11+AF11+AI11+AL11+AO11+AR11+AU11+AX11+BA11+BD11+BG11+BJ11+BM11+BP11+BS11+BV11+BY11+CB11+CE11+CH11+CK11+CN11+CQ11+CT11+CW11" +"[4]Sheet2!K21" +"[2]Sheet2!K24" +"[6]Sheet2!K32" +"[3]Sheet2!K469" +"[5]Sheet2!K601" +"[1]Sheet2!K11" +"K11+N11+Q11+T11+W11+Z11+AC11+AF11+AI11+AL11+AO11+AR11+AU11+AX11+BA11+BD11+BG11+BJ11+BM11+BP11+BS11+BV11+BY11+CB11+CE11+CH11+CK11+CN11+CQ11+CT11+CW11" +"[4]Sheet2!K21" +"[2]Sheet2!K24" +"[6]Sheet2!K32" +"[3]Sheet2!K469" +"[5]Sheet2!K601" +"CK1" +"'[1]Mar Actuals'!K11-$DD11" +"K11+N11+Q11+T11+W11+Z11+AC11+AF11+AI11+AL11+AO11+AR11+AU11+AX11+BA11+BD11+BG11+BJ11+BM11+BP11+BS11+BV11+BY11+CB11+CE11+CH11+CK11+CN11+CQ11+CT11+CW11" +"B12" +"SUBTOTAL(9,CK11:CK12)" +"'[1]Mar Actuals'!K14-$DD15" +"'[1]Mar Actuals'!K17-$DD19" +"'[1]Mar Actuals'!K21-$DD24" +"SUBTOTAL(9,CK24:CK32)" +"'[1]Mar Actuals'!K32-$DD36" +"3227/31" +"SUBTOTAL(9,CK36:CK40)" +"'[1]Mar Actuals'!K40-$DD45" +"'[1]Mar Actuals'!K47-$DD53" +"'[1]Mar Actuals'!K59-$DD66" +"SUBTOTAL(9,CK71:CK71)" +"'[1]Mar Actuals'!K72-$DD83" +"SUBTOTAL(9,CK83:CK94)" +"'[1]Mar Actuals'!K89-$DD102" +"SUBTOTAL(9,CK102:CK107)" +"'[1]Mar Actuals'!K97-$DD111" +"'[1]Mar Actuals'!K105-$DD120" +"'[1]Mar Actuals'!K110-$DD126" +"'[1]Mar Actuals'!K114-$DD131" +"'[1]Mar Actuals'!K124-$DD144" +"'[1]Mar Actuals'!K135-$DD156" +"'[1]Mar Actuals'!K146-$DD168" +"'[1]Mar Actuals'!K157-$DD180" +"'[1]Mar Actuals'!K165-$DD189" +"'[1]Mar Actuals'!K173-$DD198" +"'[1]Mar Actuals'!K184-$DD210" +"'[1]Mar Actuals'!K192-$DD219" +"SUBTOTAL(9,CK219:CK229)" +"'[1]Mar Actuals'!K205-$DD233" +"'[1]Mar Actuals'!K212-$DD241" +"SUBTOTAL(9,CK241:CK248)" +"'[1]Mar Actuals'!K222-$DD252" +"2100/31" +"SUBTOTAL(9,CK252:CK270)" +"'[1]Mar Actuals'!K243-$DD274" +"'[1]Mar Actuals'!K258-$DD290" +"'[1]Mar Actuals'!K265-$DD298" +"SUBTOTAL(9,CK298:CK312)" +"'[1]Mar Actuals'!K282-$DD316" +"'[1]Mar Actuals'!K286-$DD321" +"SUBTOTAL(9,CK321:CK345)" +"'[1]Mar Actuals'!K313-$DD349" +"'[1]Mar Actuals'!K320-$DD357" +"'[1]Mar Actuals'!K324-$DD362" +"SUBTOTAL(9,CK11:CK364)" +"'[1]Mar Actuals'!K329-$DD368" +"SUBTOTAL(9,CK368:CK380)" +"'[1]Mar Actuals'!K343-$DD383" +"SUBTOTAL(9,CK383:CK403)" +"'[1]Mar Actuals'!K366-$DD407" +"SUBTOTAL(9,CK407:CK439)" +"'[1]Mar Actuals'!K402-$DD444" +"SUBTOTAL(9,CK444:CK460)" +"'[1]Mar Actuals'!K421-$DD464" +"SUBTOTAL(9,CK464:CK473)" +"'[1]Mar Actuals'!K433-$DD477" +"SUBTOTAL(9,CK477:CK483)" +"'[1]Mar Actuals'!K443-$DD488" +"'[1]Mar Actuals'!K450-$DD496" +"'[1]Mar Actuals'!K457-$DD504" +"SUBTOTAL(9,CK504:CK542)" +"'[1]Mar Actuals'!K498-$DD546" +"SUBTOTAL(9,CK546:CK585)" +"B589" +"'[1]Mar Actuals'!K540-$DD589" +"'[1]Mar Actuals'!K545-$DD595" +"'[1]Mar Actuals'!K549-$DD600" +"'[1]Mar Actuals'!K552-$DD604" +"'[1]Mar Actuals'!K562-$DD615" +"SUBTOTAL(9,CK615:CK618)" +"F624" +"'[1]Mar Actuals'!K570-$DD624" +"'[1]Mar Actuals'!K573-$DD628" +"'[1]Mar Actuals'!K576-$DD632" +"'[1]Mar Actuals'!K579-$DD636" +"'[1]Mar Actuals'!K583-$DD641" +"'[1]Mar Actuals'!K586-$DD645" +"'[1]Mar Actuals'!K593-$DD653" +"'[1]Mar Actuals'!K596-$DD657" +"'[1]Mar Actuals'!K601-$DD663" +"'[1]Mar Actuals'!K609-$DD672" +"SUBTOTAL(9,CK672:CK674)" +"'[1]Mar Actuals'!K614-$DD678" +"SUBTOTAL(9,CK678:CK776)" +"'[1]Mar Actuals'!K715-$DD780" +"SUBTOTAL(9,CK11:CK782)" +"14750+5187" +"SUM(C8:E8)" +"F8-G8-H8" +"H8-J8" +"E8" +"E9+4710" +"E10+7340" +"128308+8351" +"111210+21282+5187" +"H40" +"SUM(H8:H37)" +"638460-SUM(H8:H13)" +"21282*30" +"H39/24" +"SUBTOTAL(9, AC11:AC325)" +"14750+5187" +"SUM(C8:E8)" +"F8-G8-H8" +"H8-J8" +"E8" +"E9+4710" +"E10+7340" +"111210+21282+5187" +"H40" +"SUM(H8:H37)" +"638460-SUM(H8:H13)" +"21282*30" +"H39/24" +"14750+5187" +"SUM(C8:E8)" +"F8-G8-H8" +"H8-J8" +"SUBTOTAL(9,'Total Reqs'!K$11:K$325)" +"R8+21282" +"MIN(137697-T8,0)" +"E8" +"SUBTOTAL(9,'Total Reqs'!N$11:N$325)" +"E9+4710" +"SUBTOTAL(9,'Total Reqs'!Q$11:Q$325)" +"E10+7340" +"SUBTOTAL(9,'Total Reqs'!T$11:T$325)" +"111210+21282+5187" +"J12+G12" +"N12-M12" +"21282-O12" +"SUBTOTAL(9,'Total Reqs'!W$11:W$325)" +"21282+U12" +"SUBTOTAL(9,'Total Reqs'!Z$11:Z$325)" +"H14+G14" +"SUBTOTAL(9,'Total Reqs'!AC$11:AC$325)" +"MAX(137697-T14,0)" +"H40" +"SUBTOTAL(9,'Total Reqs'!AF$11:AF$325)" +"SUBTOTAL(9,'Total Reqs'!AI$11:AI$325)" +"SUBTOTAL(9,'Total Reqs'!AL$11:AL$325)" +"SUBTOTAL(9,'Total Reqs'!AO$11:AO$325)" +"SUBTOTAL(9,'Total Reqs'!AR$11:AR$325)" +"SUBTOTAL(9,'Total Reqs'!AU$11:AU$325)" +"SUBTOTAL(9,'Total Reqs'!AX$11:AX$325)" +"SUBTOTAL(9,'Total Reqs'!BA$11:BA$325)" +"SUBTOTAL(9,'Total Reqs'!BD$11:BD$325)" +"SUBTOTAL(9,'Total Reqs'!BG$11:BG$325)" +"SUBTOTAL(9,'Total Reqs'!BJ$11:BJ$325)" +"SUBTOTAL(9,'Total Reqs'!BM$11:BM$325)" +"SUBTOTAL(9,'Total Reqs'!BP$11:BP$325)" +"SUBTOTAL(9,'Total Reqs'!BS$11:BS$325)" +"SUBTOTAL(9,'Total Reqs'!BV$11:BV$325)" +"SUBTOTAL(9,'Total Reqs'!BY$11:BY$325)" +"SUBTOTAL(9,'Total Reqs'!CB$11:CB$325)" +"SUBTOTAL(9,'Total Reqs'!CE$11:CE$325)" +"SUBTOTAL(9,'Total Reqs'!CH$11:CH$325)" +"SUBTOTAL(9,'Total Reqs'!CK$11:CK$325)" +"SUBTOTAL(9,'Total Reqs'!CN$11:CN$325)" +"SUBTOTAL(9,'Total Reqs'!CQ$11:CQ$325)" +"SUBTOTAL(9,'Total Reqs'!CT$11:CT$325)" +"SUM(H8:H37)" +"638460-SUM(H8:H14)" +"21282*30" +"H39/23" +"14750+5187" +"SUM(C8:E8)" +"F8-G8-H8" +"H8-J8" +"SUBTOTAL(9,'Total Reqs'!K$11:K$325)" +"R8+21282" +"MIN(137697-T8,0)" +"E8" +"SUBTOTAL(9,'Total Reqs'!N$11:N$325)" +"E9+4710" +"SUBTOTAL(9,'Total Reqs'!Q$11:Q$325)" +"E10+7340" +"SUBTOTAL(9,'Total Reqs'!T$11:T$325)" +"111210+21282+5187" +"J12+G12" +"N12-M12" +"21282-O12" +"SUBTOTAL(9,'Total Reqs'!W$11:W$325)" +"21282+U12" +"SUBTOTAL(9,'Total Reqs'!Z$11:Z$325)" +"H14+G14" +"SUBTOTAL(9,'Total Reqs'!AC$11:AC$325)" +"MAX(137697-T14,0)" +"E14+122" +"SUBTOTAL(9,'Total Reqs'!AF$11:AF$325)" +"SUBTOTAL(9,'Total Reqs'!AI$11:AI$325)" +"SUBTOTAL(9,'Total Reqs'!AL$11:AL$325)" +"H40" +"SUBTOTAL(9,'Total Reqs'!AO$11:AO$325)" +"SUBTOTAL(9,'Total Reqs'!AR$11:AR$325)" +"SUBTOTAL(9,'Total Reqs'!AU$11:AU$325)" +"SUBTOTAL(9,'Total Reqs'!AX$11:AX$325)" +"SUBTOTAL(9,'Total Reqs'!BA$11:BA$325)" +"SUBTOTAL(9,'Total Reqs'!BD$11:BD$325)" +"SUBTOTAL(9,'Total Reqs'!BG$11:BG$325)" +"SUBTOTAL(9,'Total Reqs'!BJ$11:BJ$325)" +"SUBTOTAL(9,'Total Reqs'!BM$11:BM$325)" +"SUBTOTAL(9,'Total Reqs'!BP$11:BP$325)" +"SUBTOTAL(9,'Total Reqs'!BS$11:BS$325)" +"SUBTOTAL(9,'Total Reqs'!BV$11:BV$325)" +"SUBTOTAL(9,'Total Reqs'!BY$11:BY$325)" +"SUBTOTAL(9,'Total Reqs'!CB$11:CB$325)" +"SUBTOTAL(9,'Total Reqs'!CE$11:CE$325)" +"SUBTOTAL(9,'Total Reqs'!CH$11:CH$325)" +"SUBTOTAL(9,'Total Reqs'!CK$11:CK$325)" +"SUBTOTAL(9,'Total Reqs'!CN$11:CN$325)" +"SUBTOTAL(9,'Total Reqs'!CQ$11:CQ$325)" +"SUBTOTAL(9,'Total Reqs'!CT$11:CT$325)" +"SUM(H8:H37)" +"638460-SUM(H8:H17)" +"21282*30" +"H39/20" +"14750+5187" +"SUM(C8:E8)" +"21282+15127" +"IF(H8>0,F8-G8-H8,F8-G8)" +"H8-J8" +"H8+G8" +"M8-137679" +"E8" +"21282+8357" +"21282+4496" +"E10+1650" +"2796+5972" +"15093+1478" +"25109-9292" +"M14-M13" +"E14+10400+122" +"-12154-18+5731" +"10187+1512-18-12913" +"E16+8288" +"H40" +"K19-N19" +"SUM(H8:H37)" +"638460-SUM(H8:H18)" +"H39/19" +"14750+5187" +"SUM(C8:E8)" +"21282+15127" +"IF(H8>0,F8-G8-H8,F8-G8)" +"H8-J8" +"H8+G8" +"M8-137679" +"E8" +"21282+8357" +"21282+4496" +"E10+1650" +"2796+5972" +"15093+1478" +"25109-9292" +"M14-M13" +"E14+10400+122" +"-12154-18+5731" +"10187+1512-18-12913" +"E16+8288" +"H40" +"SUM(H8:H37)" +"638460-SUM(H8:H18)" +"H39/19" +"NOW()+1" +"+B8+1" +"800-79" +"800-127" +"701-27" +"701-46" +"701-79" +"701-57" +"701-54" +"800-173" +"800-154" +"800-56" +"800+56" +"SUM(B10:B12)" +"800-B13" +"SUM(B18:B19)" +"400+300" +"300+400" +"+B30+B20+B13" +"855+129" +"452+68" +"+B31-B32" +"1150-B39" +"1456-B46" +"SUM(B51:B55)" +"6594-B57" +"+B57+B46" +"+B44+B54+5075+818" +"5869-B67" +"+B67+B57+B46+B39+B13+B20+B30" +"NOW()+1" +"+B4+1" +"5977+125" +"6102-145" +"6102-145-80" +"917+180" +"1037-56" +"857-112" +"857-112-10-119" +"504+300+484" +"1288+115-25" +"1288+70-25-65" +"1288-100-25-110" +"3847+12000" +"3847+12000-5000" +"10847-40" +"9807+11000" +"9807+11000+60" +"20867-45" +"20822+110" +"20932+130+20" +"20932+80+30" +"20932-100+15" +"20831+99+5" +"10+91+120+110" +"6797-5000" +"1797+300" +"1797" +"326-91" +"326-91-119" +"116+119" +"235" +"235+5" +"690-110" +"580-125" +"455+145" +"600+80" +"680+40" +"680-180" +"680-120" +"680+60" +"750-60" +"750-60+40" +"735+119" +"854+56" +"854+112" +"966+5" +"971-20" +"1069-329" +"775-484" +"291+55" +"346+20" +"346+20+65" +"346+20+110" +"SUM(B6:B18)" +"33002-D19" +"SUM(B23:B25)" +"+B26+B19" +"+B23+B10" +"'[1]Main Data Input'!C8" +"NOW()" +"'[1]Main Data Input'!C7" +"ROUND(([1]Weekly_Transport_CE!P10+[1]Weekly_Transport_CE!P20+[1]Weekly_Transport_CE!P27+[1]Weekly_Transport_CE!P33+[1]Weekly_Transport_CE!P40)/1000,3)" +"ROUND(([1]Weekly_Transport_CE!N10+[1]Weekly_Transport_CE!N20+[1]Weekly_Transport_CE!N27+[1]Weekly_Transport_CE!N33+[1]Weekly_Transport_CE!N40)/1000,3)" +"D9-C9" +"((ROUND([1]Weekly_Transport_CE!P46,3))/1000)-[1]SHarris_Mthly_Rpt_CE!C9" +"((ROUND([1]Weekly_Transport_CE!N46,3))/1000)-[1]SHarris_Mthly_Rpt_CE!D9" +"ROUND((([1]Weekly_Transport_CE!P50+[1]Weekly_Transport_CE!P56+[1]Weekly_Transport_CE!P62+[1]Weekly_Transport_CE!P69)/1000),3)" +"ROUND((([1]Weekly_Transport_CE!N50+[1]Weekly_Transport_CE!N56+[1]Weekly_Transport_CE!N62+[1]Weekly_Transport_CE!N69)/1000),3)" +"ROUND([1]Weekly_Transport_CE!P75/1000,3)-[1]SHarris_Mthly_Rpt_CE!C13" +"ROUND([1]Weekly_Transport_CE!N75/1000,3)-D13" +"ROUND(([1]Weekly_Transport_CE!P78+[1]Weekly_Transport_CE!P84)/1000,3)" +"ROUND(([1]Weekly_Transport_CE!N78+[1]Weekly_Transport_CE!N84)/1000,3)" +"ROUND([1]Weekly_Transport_CE!P89/1000,3)-[1]SHarris_Mthly_Rpt_CE!C17" +"ROUND([1]Weekly_Transport_CE!N89/1000,3)-[1]SHarris_Mthly_Rpt_CE!D17" +"'[1]Main Data Input'!C102/1000" +"SUM(C9:C22)" +"ROUND([1]Weekly_Fuel_CE!M75/1000,3)-0.001" +"ROUND([1]Weekly_Fuel_CE!G75/1000,3)" +"ROUND([1]Weekly_Fuel_CE!M74/1000,3)" +"ROUND([1]Weekly_Fuel_CE!G74/1000,3)" +"ROUND(([1]Weekly_Fuel_CE!M71+[1]Weekly_Fuel_CE!M72)/1000,3)" +"ROUND(([1]Weekly_Fuel_CE!G71+[1]Weekly_Fuel_CE!G72)/1000,3)" +"SUM(C27:C36)+0.001" +"SUM(D27:D36)" +"C24+C37" +"-'[1]Main Data Input'!C21/1000" +"SUM(D42-C42)" +"SUM(C40:C43)" +"SUM(C44:C52)" +"'[1]Main Data Input'!C8" +"NOW()" +"'[1]Main Data Input'!C7" +"ROUND(([1]Weekly_Transport_CE!P10+[1]Weekly_Transport_CE!P20+[1]Weekly_Transport_CE!P27+[1]Weekly_Transport_CE!P33+[1]Weekly_Transport_CE!P40)/1000,3)" +"ROUND(([1]Weekly_Transport_CE!N10+[1]Weekly_Transport_CE!N20+[1]Weekly_Transport_CE!N27+[1]Weekly_Transport_CE!N33+[1]Weekly_Transport_CE!N40)/1000,3)" +"D9-C9" +"((ROUND([1]Weekly_Transport_CE!P46,3))/1000)-[1]SHarris_Mthly_Rpt_CE!C9" +"((ROUND([1]Weekly_Transport_CE!N46,3))/1000)-[1]SHarris_Mthly_Rpt_CE!D9" +"ROUND((([1]Weekly_Transport_CE!P50+[1]Weekly_Transport_CE!P56+[1]Weekly_Transport_CE!P62+[1]Weekly_Transport_CE!P69)/1000),3)" +"ROUND((([1]Weekly_Transport_CE!N50+[1]Weekly_Transport_CE!N56+[1]Weekly_Transport_CE!N62+[1]Weekly_Transport_CE!N69)/1000),3)" +"ROUND([1]Weekly_Transport_CE!P75/1000,3)-[1]SHarris_Mthly_Rpt_CE!C13" +"ROUND([1]Weekly_Transport_CE!N75/1000,3)-D13" +"ROUND(([1]Weekly_Transport_CE!P78+[1]Weekly_Transport_CE!P84)/1000,3)" +"ROUND(([1]Weekly_Transport_CE!N78+[1]Weekly_Transport_CE!N84)/1000,3)" +"ROUND([1]Weekly_Transport_CE!P89/1000,3)-[1]SHarris_Mthly_Rpt_CE!C17" +"ROUND([1]Weekly_Transport_CE!N89/1000,3)-[1]SHarris_Mthly_Rpt_CE!D17" +"'[1]Main Data Input'!C102/1000" +"SUM(C9:C22)" +"ROUND([1]Weekly_Fuel_CE!M75/1000,3)" +"ROUND([1]Weekly_Fuel_CE!G75/1000,3)" +"ROUND([1]Weekly_Fuel_CE!M74/1000,3)" +"ROUND([1]Weekly_Fuel_CE!G74/1000,3)" +"ROUND(([1]Weekly_Fuel_CE!M71+[1]Weekly_Fuel_CE!M72)/1000,3)" +"ROUND(([1]Weekly_Fuel_CE!G71+[1]Weekly_Fuel_CE!G72)/1000,3)" +"SUM(C27:C36)" +"C24+C37" +"SUM(D42-C42)" +"SUM(C40:C43)" +"SUM(C44:C52)" +"'[1]Main Data Input'!C8" +"NOW()" +"'[1]Main Data Input'!C7" +"ROUND(([1]Weekly_Transport_CE!P10+[1]Weekly_Transport_CE!P20+[1]Weekly_Transport_CE!P27+[1]Weekly_Transport_CE!P33+[1]Weekly_Transport_CE!P40)/1000,3)" +"ROUND(([1]Weekly_Transport_CE!N10+[1]Weekly_Transport_CE!N20+[1]Weekly_Transport_CE!N27+[1]Weekly_Transport_CE!N33+[1]Weekly_Transport_CE!N40)/1000,3)" +"D9-C9" +"((ROUND([1]Weekly_Transport_CE!P46,3))/1000)-[1]SHarris_Mthly_Rpt_CE!C9" +"((ROUND([1]Weekly_Transport_CE!N46,3))/1000)-[1]SHarris_Mthly_Rpt_CE!D9" +"ROUND((([1]Weekly_Transport_CE!P50+[1]Weekly_Transport_CE!P56+[1]Weekly_Transport_CE!P62+[1]Weekly_Transport_CE!P69)/1000),3)" +"ROUND((([1]Weekly_Transport_CE!N50+[1]Weekly_Transport_CE!N56+[1]Weekly_Transport_CE!N62+[1]Weekly_Transport_CE!N69)/1000),3)" +"ROUND([1]Weekly_Transport_CE!P75/1000,3)-[1]SHarris_Mthly_Rpt_CE!C13" +"ROUND([1]Weekly_Transport_CE!N75/1000,3)-D13" +"ROUND(([1]Weekly_Transport_CE!P78+[1]Weekly_Transport_CE!P84)/1000,3)" +"ROUND(([1]Weekly_Transport_CE!N78+[1]Weekly_Transport_CE!N84)/1000,3)" +"ROUND([1]Weekly_Transport_CE!P89/1000,3)-[1]SHarris_Mthly_Rpt_CE!C17" +"ROUND([1]Weekly_Transport_CE!N89/1000,3)-[1]SHarris_Mthly_Rpt_CE!D17" +"'[1]Main Data Input'!C102/1000" +"SUM(C9:C22)" +"ROUND([1]Weekly_Fuel_CE!M75/1000,3)" +"ROUND([1]Weekly_Fuel_CE!G75/1000,3)" +"ROUND([1]Weekly_Fuel_CE!M74/1000,3)" +"ROUND([1]Weekly_Fuel_CE!G74/1000,3)" +"ROUND(([1]Weekly_Fuel_CE!M71+[1]Weekly_Fuel_CE!M72)/1000,3)" +"ROUND(([1]Weekly_Fuel_CE!G71+[1]Weekly_Fuel_CE!G72)/1000,3)" +"SUM(C27:C36)" +"C24+C37" +"SUM(D42-C42)" +"SUM(C40:C43)" +"SUM(C44:C52)" +"'[1]Main Data Input'!C8" +"NOW()" +"'[1]Main Data Input'!C7" +"ROUND(([1]Weekly_Transport_CE!P10+[1]Weekly_Transport_CE!P20+[1]Weekly_Transport_CE!P27+[1]Weekly_Transport_CE!P33+[1]Weekly_Transport_CE!P40)/1000,3)" +"ROUND(([1]Weekly_Transport_CE!N10+[1]Weekly_Transport_CE!N20+[1]Weekly_Transport_CE!N27+[1]Weekly_Transport_CE!N33+[1]Weekly_Transport_CE!N40)/1000,3)" +"D9-C9" +"((ROUND([1]Weekly_Transport_CE!P46,3))/1000)-[1]SHarris_Mthly_Rpt_CE!C9" +"((ROUND([1]Weekly_Transport_CE!N46,3))/1000)-[1]SHarris_Mthly_Rpt_CE!D9" +"ROUND((([1]Weekly_Transport_CE!P50+[1]Weekly_Transport_CE!P56+[1]Weekly_Transport_CE!P62+[1]Weekly_Transport_CE!P69)/1000),3)" +"ROUND((([1]Weekly_Transport_CE!N50+[1]Weekly_Transport_CE!N56+[1]Weekly_Transport_CE!N62+[1]Weekly_Transport_CE!N69)/1000),3)" +"ROUND([1]Weekly_Transport_CE!P75/1000,3)-[1]SHarris_Mthly_Rpt_CE!C13" +"ROUND([1]Weekly_Transport_CE!N75/1000,3)-D13" +"ROUND(([1]Weekly_Transport_CE!P78+[1]Weekly_Transport_CE!P84)/1000,3)" +"ROUND(([1]Weekly_Transport_CE!N78+[1]Weekly_Transport_CE!N84)/1000,3)" +"ROUND([1]Weekly_Transport_CE!P89/1000,3)-[1]SHarris_Mthly_Rpt_CE!C17" +"ROUND([1]Weekly_Transport_CE!N89/1000,3)-[1]SHarris_Mthly_Rpt_CE!D17" +"'[1]Main Data Input'!C102/1000" +"SUM(C9:C22)" +"ROUND([1]Weekly_Fuel_CE!M75/1000,3)" +"ROUND([1]Weekly_Fuel_CE!G75/1000,3)" +"ROUND([1]Weekly_Fuel_CE!M74/1000,3)" +"ROUND([1]Weekly_Fuel_CE!G74/1000,3)" +"ROUND(([1]Weekly_Fuel_CE!M71+[1]Weekly_Fuel_CE!M72)/1000,3)" +"ROUND(([1]Weekly_Fuel_CE!G71+[1]Weekly_Fuel_CE!G72)/1000,3)" +"SUM(C27:C36)" +"C24+C37" +"SUM(D42-C42)" +"SUM(C40:C43)" +"C40" +"+summary!H3" +"NOW()" +"+Calpine!D41" +"+B12/$J$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B15)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+burlington!D42" +"+B20/$J$3" +"+C20" +"+burlington!A42" +"SUBTOTAL(9,B19:B20)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+DEFS!F54" +"+Duke!I53+DEFS!K44" +"+DEFS!A40" +"+CIG!D43" +"+CIG!D49" +"+CIG!A43" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+SidR!D41" +"+SidR!A41" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+B36/$J$5" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B24:B37)" +"SUBTOTAL(9,B12:B37)" +"+J3" +"+Mojave!D40" +"+B57*$J$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"SUBTOTAL(9,B57:B59)" +"+williams!J40" +"+B63*$J$3" +"+williams!D48" +"+williams!A40" +"+'Red C'!F43" +"+B64*J3" +"+'Red C'!D52" +"+'Red C'!B43" +"+Amoco!D40" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!H39" +"+'El Paso'!E39*summary!H3+'El Paso'!C39*summary!H4" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"SUBTOTAL(9,B63:B67)" +"+NGPL!F38" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+Oasis!D40" +"+Oasis!D47" +"+Oasis!B40" +"+Lonestar!F42" +"+Lonestar!D49" +"+Lonestar!B42" +"SUBTOTAL(9,B57:B74)" +"+C77+B40" +"+B77+C40" +"+'[1]0701'!$K$39" +"NOW()" +"+'[1]0701'!$M$39" +"+'[1]0701'!$H$39" +"+C8*$H$3" +"+williams!J40" +"+williams!A40" +"+Conoco!$F$41" +"+B9/$H$4" +"+Conoco!A41" +"+NNG!$D$24" +"+NNG!A24" +"+PGETX!$H$39" +"+PGETX!E39" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+C13*$H$4" +"+NGPL!F38" +"+NGPL!A38" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+CIG!$D$43" +"+CIG!A43" +"+Mojave!D40" +"+Mojave!A40" +"+DEFS!F54" +"+DEFS!A40" +"+SoCal!F40" +"+SoCal!A40" +"+C19*H3" +"+'Red C'!F43" +"+'Red C'!B43" +"+mewborne!$J$43" +"+mewborne!A43" +"+Amoco!D40" +"+Amoco!A40" +"+PEPL!D41" +"+PEPL!A41" +"+PNM!$D$23" +"+PNM!A23" +"+'El Paso'!C39*summary!H4+'El Paso'!E39*summary!H3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+EOG!J41" +"+EOG!A41" +"+SidR!D41" +"+SidR!A41" +"+Lonestar!F42" +"+Lonestar!B42" +"+Oasis!D40" +"+Oasis!B40" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+burlington!D42" +"+B30/$H$3" +"+burlington!A42" +"+NW!$F$41" +"+NW!B41" +"+transcol!$D$43" +"+transcol!A43" +"SUM(B8:B32)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+Agave!$D$24" +"+Agave!A24" +"+EPFS!D41" +"+B40/$H$5" +"+EPFS!A41" +"+Continental!F43" +"+Continental!A43" +"+Calpine!D41" +"+Calpine!A41" +"SUM(B36:B42)" +"+B43+B33" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type'!J3" +"+D47+D46" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+B41" +"+F36*'by type'!J4" +"+D48+D47" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type'!J4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type'!J4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!H4" +"+H36*H35" +"+H38+H37" +"+E38" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+E44+C44" +"+A39" +"+C37*summary!H4" +"+E37*summary!H3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type'!J3" +"+D46+D45" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F42+F39" +"+AF42+AF39" +"+AR47*AR45" +"+B42" +"+F39*'by type'!J3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+B38" +"+B40" +"+D36*'by type'!J4" +"+D46+D45" +"334422+32309" +"+C5-B5" +"423172+43183" +"226456+23000" +"SUM(D5:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!H4" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type'!J3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"54775-60876" +"3861-5448" +"6600-5672" +"990-1038" +"6050-7514" +"4400-3212" +"660361-634627" +"+E14-E15" +"SUM(B8:B16)" +"+B31" +"+B18*B17" +"+C18+C5" +"+B29+B28" +"+summary!H4" +"+C31+C25" +"+A5" +"+A7" +"+B17" +"+B30" +"+B45" +"+H39+G39+F39" +"SUM(B42:B44)" +"+B31" +"+C46+C39" +"SUM(I41:I52)" +"+C19+C32+C47+C52+C53+C54+C55+C56+C57+C58+C59+C60+C61+C62+C63" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!H5" +"+C37" +"+F36*E37" +"+C37*C36" +"SUM(K36:K43)" +"SUM(F40:F49)" +"+Duke!C64" +"+Duke!I53" +"+F52+F50" +"+M52+K44" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!H4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!H4" +"+D18*D17" +"+D21+D19" +"+A21" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"SUM(B3:B33)" +"120271+30271" +"+F37+F34" +"+A37" +"201367.37+184384.51" +"+F34*'by type'!J4" +"+D44+D43" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type'!J4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!H4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!H4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"117315-4335-4130" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!H4" +"+D13*D12" +"+D16+D14" +"+A16" +"+A18" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type'!J4" +"+D46+D45" +"+C7-B7" +"SUM(B7:B37)" +"+summary!H3" +"+D39*D38" +"+D41+D40" +"+summary!H3" +"NOW()" +"+Calpine!D41" +"+B12/$J$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B15)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+burlington!D42" +"+B20/$J$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B19:B20)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+DEFS!F53" +"+DEFS!M53" +"+DEFS!A40" +"+CIG!D43" +"+CIG!D49" +"+CIG!A43" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+B36/$J$5" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B24:B37)" +"SUBTOTAL(9,B12:B37)" +"+J3" +"+Mojave!D40" +"+B55*$J$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"+williams!J40" +"+B62*$J$3" +"+williams!D48" +"+williams!A40" +"+'Red C'!F43" +"+B63*J3" +"+'Red C'!D52" +"+'Red C'!B43" +"+Amoco!D40" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"SUBTOTAL(9,B62:B66)" +"+NGPL!F38" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+Oasis!D40" +"+Oasis!D47" +"+Oasis!B40" +"+Lonestar!F42" +"+Lonestar!D49" +"+Lonestar!B42" +"SUBTOTAL(9,B55:B73)" +"+C76+B40" +"+B76+C40" +"+'[1]0701'!$K$39" +"NOW()" +"+'[1]0701'!$M$39" +"+'[1]0701'!$H$39" +"+C8*$H$3" +"+williams!J40" +"+williams!A40" +"+Conoco!$F$41" +"+B9/$H$4" +"+Conoco!A41" +"+PGETX!$H$39" +"+PGETX!E39" +"+C11*$H$4" +"+SoCal!F40" +"+SoCal!A40" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+Mojave!D40" +"+Mojave!A40" +"+CIG!$D$43" +"+CIG!A43" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+'Red C'!F43" +"+'Red C'!B43" +"+NGPL!F38" +"+NGPL!A38" +"+NNG!$D$24" +"+NNG!A24" +"+mewborne!$J$43" +"+mewborne!A43" +"+DEFS!F53" +"+DEFS!A40" +"+Amoco!D40" +"+Amoco!A40" +"+NW!$F$41" +"+NW!B41" +"+Lonestar!F42" +"+Lonestar!B42" +"+PEPL!D41" +"+PEPL!A41" +"+PNM!$D$23" +"+PNM!A23" +"+Oasis!D40" +"+Oasis!B40" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+Calpine!D41" +"+Calpine!A41" +"+EOG!J41" +"+EOG!A41" +"+transcol!$D$43" +"+transcol!A43" +"+burlington!D42" +"+B31/$H$3" +"+burlington!A42" +"+SidR!D41" +"+SidR!A41" +"+'El Paso'!C39*summary!H4+'El Paso'!E39*summary!H3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"SUM(B8:B33)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+Agave!$D$24" +"+Agave!A24" +"+EPFS!D41" +"+B41/$H$5" +"+EPFS!A41" +"+Continental!F43" +"+Continental!A43" +"SUM(B37:B42)" +"+B43+B34" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O5-N5" +"+Q5*P5" +"SUM(P5:P21)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type'!J3" +"+D47+D46" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+B41" +"+F36*'by type'!J4" +"+D48+D47" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type'!J4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type'!J4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+M9-L9" +"+O9*N9" +"-3230259-283308-283488+283308" +"-4979779-80784" +"SUM(P9:P15)" +"SUM(B4:B34)" +"+summary!H4" +"+H36*H35" +"+H38+H37" +"+E38" +"+H35" +"-306663-750" +"+E5-D5+C5-B5" +"-256855-750" +"-279637-750" +"-263561-750" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"-239483-750" +"-258498-750" +"-249479-750" +"-272276-750" +"-266075-750" +"-278307-750" +"-287669-750" +"-273937-750" +"10183197-10183197+10173543" +"-286926-750" +"-240327-500-500" +"-274050-500-500" +"-302256-500-500" +"8929716-8929716+9021175" +"-290427-500-500" +"-297326-500-500" +"-275043-750-250" +"-301972-750-250" +"-313689-750" +"-323768-750" +"-340426-750" +"6540119+6303" +"-316024-750" +"-286955-750" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+E44+C44" +"+A39" +"+C37*summary!H4" +"+E37*summary!H3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type'!J3" +"+D46+D45" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F42+F39" +"+AF42+AF39" +"+AR47*AR45" +"+B42" +"+F39*'by type'!J3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+B38" +"+B40" +"+D36*'by type'!J4" +"+D46+D45" +"+C5-B5" +"SUM(D5:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!H4" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type'!J3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"174590-155992" +"3861-5448" +"15000-13387" +"2250-3047" +"13750-14655" +"10000-5427" +"1481731-1447824" +"+E14-E15" +"SUM(B8:B16)" +"+B31" +"+B18*B17" +"+C18+C5" +"+B29+B28" +"+summary!H4" +"+C31+C25" +"+A5" +"+A7" +"+B17" +"+B30" +"+B45" +"+H39+G39+F39" +"SUM(B42:B44)" +"+B31" +"+C46+C39" +"+C53+C52+C47+C32+C19" +"SUM(I39:I53)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!H5" +"+C37" +"+F36*E37" +"+C37*C36" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C56" +"+Duke!I56" +"+F51+F49" +"+M51+K49" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!H4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!H4" +"+D18*D17" +"+D21+D19" +"+A21" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"SUM(B3:B33)" +"120271+30271" +"+F37+F34" +"+A37" +"201367.37+184384.51" +"+F34*'by type'!J4" +"+D44+D43" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type'!J4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!H4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!H4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"117315-4335-4130" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!H4" +"+D13*D12" +"+D16+D14" +"+A16" +"+A18" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type'!J4" +"+D46+D45" +"+C7-B7" +"SUM(B7:B37)" +"+summary!H3" +"+D39*D38" +"+D41+D40" +"+A41" +"+D38" +"+summary!H3" +"NOW()" +"+Calpine!D41" +"+B12/$J$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B15)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+burlington!D42" +"+B20/$J$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B19:B20)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+DEFS!F53" +"+DEFS!M53" +"+DEFS!A40" +"+CIG!D43" +"+CIG!D49" +"+CIG!A43" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+B36/$J$5" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B24:B37)" +"SUBTOTAL(9,B12:B37)" +"+J3" +"+Mojave!D40" +"+B55*$J$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"+williams!J40" +"+B62*$J$3" +"+williams!D48" +"+williams!A40" +"+'Red C'!F43" +"+B63*J3" +"+'Red C'!D52" +"+'Red C'!B43" +"+Amoco!D40" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"SUBTOTAL(9,B62:B66)" +"+NGPL!F38" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+Oasis!D40" +"+Oasis!D47" +"+Oasis!B40" +"+Lonestar!F42" +"+Lonestar!D49" +"+Lonestar!B42" +"SUBTOTAL(9,B55:B73)" +"+C76+B40" +"+B76+C40" +"+'[1]0701'!$K$39" +"NOW()" +"+'[1]0701'!$M$39" +"+'[1]0701'!$H$39" +"+C8*$H$3" +"+williams!J40" +"+williams!A40" +"+Conoco!$F$41" +"+B9/$H$4" +"+Conoco!A41" +"+C10*$H$4" +"+SoCal!F40" +"+SoCal!A40" +"+PGETX!$H$39" +"+PGETX!E39" +"+CIG!$D$43" +"+CIG!A43" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+Mojave!D40" +"+Mojave!A40" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+NGPL!F38" +"+NGPL!A38" +"+'Red C'!F43" +"+'Red C'!B43" +"+mewborne!$J$43" +"+mewborne!A43" +"+NNG!$D$24" +"+NNG!A24" +"+Amoco!D40" +"+Amoco!A40" +"+DEFS!F53" +"+DEFS!A40" +"+Lonestar!F42" +"+Lonestar!B42" +"+NW!$F$41" +"+NW!B41" +"+PEPL!D41" +"+PEPL!A41" +"+PNM!$D$23" +"+PNM!A23" +"+Oasis!D40" +"+Oasis!B40" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+EOG!J41" +"+EOG!A41" +"+Calpine!D41" +"+Calpine!A41" +"+transcol!$D$43" +"+transcol!A43" +"+burlington!D42" +"+B31/$H$3" +"+burlington!A42" +"+'El Paso'!C39*summary!H4+'El Paso'!E39*summary!H3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+SidR!D41" +"+SidR!A41" +"SUM(B8:B33)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+Agave!$D$24" +"+Agave!A24" +"+EPFS!D41" +"+B41/$H$5" +"+EPFS!A41" +"+Continental!F43" +"+Continental!A43" +"SUM(B37:B42)" +"+B43+B34" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O5-N5" +"+Q5*P5" +"SUM(P5:P21)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type'!J3" +"+D47+D46" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+B41" +"+F36*'by type'!J4" +"+D48+D47" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type'!J4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type'!J4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+M9-L9" +"+O9*N9" +"-3230259-283308-283488+283308" +"-4979779-80784" +"SUM(P9:P15)" +"SUM(B4:B34)" +"+summary!H4" +"+H36*H35" +"+H38+H37" +"+E38" +"+H35" +"-306663-750" +"+E5-D5+C5-B5" +"-256855-750" +"-279637-750" +"-263561-750" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"-239483-750" +"-258498-750" +"-249479-750" +"-272276-750" +"-266075-750" +"-278307-750" +"-287669-750" +"-273937-750" +"10183197-10183197+10173543" +"-286926-750" +"-240327-500-500" +"-274050-500-500" +"-302256-500-500" +"8929716-8929716+9021175" +"-290427-500-500" +"-297326-500-500" +"-275043-750-250" +"-301972-750-250" +"-313689-750" +"-323768-750" +"-340426-750" +"6540119+6303" +"-316024-750" +"-286955-750" +"-263744-750" +"-264751-750" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+E44+C44" +"+A39" +"+C37*summary!H4" +"+E37*summary!H3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type'!J3" +"+D46+D45" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F42+F39" +"+AF42+AF39" +"+AR47*AR45" +"+B42" +"+F39*'by type'!J3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+B38" +"+B40" +"+D36*'by type'!J4" +"+D46+D45" +"+C5-B5" +"SUM(D5:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!H4" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type'!J3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"194138-187692" +"3861-5448" +"16200-14629" +"2430-3276" +"14850-15953" +"10800-5640" +"1598499-1564896" +"+E14-E15" +"SUM(B8:B16)" +"+B31" +"+B18*B17" +"+C18+C5" +"+B29+B28" +"+summary!H4" +"+C31+C25" +"+A5" +"+A7" +"+B17" +"+B30" +"+B45" +"+H39+G39+F39" +"SUM(B42:B44)" +"+B31" +"+C46+C39" +"+C53+C52+C47+C32+C19" +"SUM(I39:I53)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!H5" +"+C37" +"+F36*E37" +"+C37*C36" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C56" +"+Duke!I56" +"+F51+F49" +"+M51+K49" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!H4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!H4" +"+D18*D17" +"+D21+D19" +"+A21" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"SUM(B3:B33)" +"120271+30271" +"+F37+F34" +"+A37" +"201367.37+184384.51" +"+F34*'by type'!J4" +"+D44+D43" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type'!J4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!H4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!H4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"117315-4335-4130" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C5-B5" +"SUM(D5:D11)" +"+summary!H4" +"+D13*D12" +"+D16+D14" +"+A16" +"+A18" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type'!J4" +"+D46+D45" +"+C7-B7" +"SUM(B7:B37)" +"+summary!H3" +"+D39*D38" +"+D41+D40" +"+A41" +"+D38" +"+summary!H3" +"NOW()" +"+Calpine!D41" +"+B12/$J$4" +"+Calpine!D47" +"+C12-D12" +"+Calpine!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!D48" +"+'Citizens-Griffith'!A41" +"+'NS Steel'!D41" +"+'NS Steel'!D50" +"+'NS Steel'!A41" +"+Citizens!D18" +"+Citizens!D24" +"+Citizens!A18" +"SUBTOTAL(9,B12:B15)" +"+transcol!$D$43" +"+transcol!D50" +"+transcol!A43" +"+burlington!D42" +"+B20/$J$3" +"+burlington!D49" +"+burlington!A42" +"SUBTOTAL(9,B19:B20)" +"+NNG!$D$24" +"+NNG!D34" +"+NNG!A24" +"+Conoco!$F$41" +"+Conoco!D48" +"+Conoco!A41" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!D49" +"+'Amoco Abo'!A43" +"+KN_Westar!F41" +"+KN_Westar!D48" +"+KN_Westar!A41" +"+DEFS!F53" +"+DEFS!M53" +"+DEFS!A40" +"+CIG!D43" +"+CIG!D49" +"+CIG!A43" +"+mewborne!$J$43" +"+mewborne!D49" +"+mewborne!A43" +"+PGETX!$H$39" +"+PGETX!E48" +"+PGETX!E39" +"+PNM!$D$23" +"+PNM!D30" +"+PNM!A23" +"+EOG!J41" +"+EOG!D48" +"+EOG!A41" +"+SidR!D41" +"+SidR!D48" +"+SidR!A41" +"+Continental!F43" +"+Continental!D50" +"+Continental!A43" +"+EPFS!D41" +"+B36/$J$5" +"+EPFS!D47" +"+EPFS!A41" +"+Agave!$D$24" +"+Agave!D31" +"+Agave!A24" +"SUBTOTAL(9,B24:B37)" +"SUBTOTAL(9,B12:B37)" +"+J3" +"+Mojave!D40" +"+B55*$J$4" +"+Mojave!D47" +"+Mojave!A40" +"+SoCal!F40" +"+SoCal!D47" +"+SoCal!A40" +"+'El Paso'!C39" +"+'El Paso'!C46" +"+'El Paso'!A39" +"+'PG&E'!D40" +"+'PG&E'!D47" +"+'PG&E'!A40" +"+williams!J40" +"+B62*$J$3" +"+williams!D48" +"+williams!A40" +"+'Red C'!F43" +"+B63*J3" +"+'Red C'!D52" +"+'Red C'!B43" +"+Amoco!D40" +"+Amoco!D47" +"+Amoco!A40" +"+'El Paso'!E39" +"+'El Paso'!F46" +"+'El Paso'!A39" +"+NW!$F$41" +"+NW!E49" +"+NW!B41" +"SUBTOTAL(9,B62:B66)" +"+NGPL!F38" +"+NGPL!D45" +"+NGPL!A38" +"+PEPL!D41" +"+PEPL!D47" +"+PEPL!A41" +"+Oasis!D40" +"+Oasis!D47" +"+Oasis!B40" +"+Lonestar!F42" +"+Lonestar!D49" +"+Lonestar!B42" +"SUBTOTAL(9,B55:B73)" +"+C76+B40" +"+B76+C40" +"+A117*A116" +"+'[1]0701'!$K$39" +"NOW()" +"+'[1]0701'!$M$39" +"+'[1]0701'!$H$39" +"+Conoco!$F$41" +"+B8/$H$4" +"+Conoco!A41" +"+PGETX!$H$39" +"+PGETX!E39" +"+C10*$H$3" +"+williams!J40" +"+williams!A40" +"+'Amoco Abo'!$F$43" +"+'Amoco Abo'!A43" +"+CIG!$D$43" +"+CIG!A43" +"+NNG!$D$24" +"+NNG!A24" +"+C14*$H$4" +"+NGPL!F38" +"+NGPL!A38" +"+mewborne!$J$43" +"+mewborne!A43" +"+SoCal!F40" +"+SoCal!A40" +"+Mojave!D40" +"+Mojave!A40" +"+KN_Westar!F41" +"+KN_Westar!A41" +"+'Red C'!F43" +"+'Red C'!B43" +"+DEFS!F53" +"+DEFS!A40" +"+Amoco!D40" +"+Amoco!A40" +"+Lonestar!F42" +"+Lonestar!B42" +"+PEPL!D41" +"+PEPL!A41" +"+NW!$F$41" +"+NW!B41" +"+PNM!$D$23" +"+PNM!A23" +"+'PG&E'!D40" +"+'PG&E'!A40" +"+EOG!J41" +"+EOG!A41" +"+Calpine!D41" +"+Calpine!A41" +"+Oasis!D40" +"+Oasis!B40" +"+transcol!$D$43" +"+transcol!A43" +"+SidR!D41" +"+SidR!A41" +"+Agave!$D$24" +"+Agave!A24" +"+burlington!D42" +"+B33/$H$3" +"+burlington!A42" +"SUM(B8:B33)" +"+Citizens!D18" +"+Citizens!A18" +"+'NS Steel'!D41" +"+'NS Steel'!A41" +"+'Citizens-Griffith'!D41" +"+'Citizens-Griffith'!A41" +"+EPFS!D41" +"+B40/$H$5" +"+EPFS!A41" +"+'El Paso'!C39*summary!H4+'El Paso'!E39*summary!H3" +"+'El Paso'!H39" +"+'El Paso'!A39" +"+Continental!F43" +"+Continental!A43" +"SUM(B37:B42)" +"+B43+B34" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"+O5-N5" +"+Q5*P5" +"SUM(P5:P21)" +"SUM(B4:B34)" +"+J38+J35" +"+A38" +"+A40" +"+J35*'by type'!J3" +"+D47+D46" +"SUM(D66:D69)" +"+D71-D72" +"+D73*5838059" +"+C5-B5+E5-D5" +"SUM(B5:B35)" +"+B36-C36" +"+F41+F36" +"+B41" +"+F36*'by type'!J4" +"+D48+D47" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type'!J4" +"+D46+D45" +"+E4+C4-D4-B4" +"+C5-B5+E5-D5" +"SUM(B4:B34)" +"+F38+F35" +"+A38" +"+A40" +"+F35*'by type'!J4" +"+D46+D45" +"+G4+E4+C4-F4-D4-B4" +"+M9-L9" +"+O9*N9" +"-3230259-283308-283488+283308" +"-4979779-80784" +"SUM(P9:P15)" +"SUM(B4:B34)" +"+summary!H4" +"+H36*H35" +"+H38+H37" +"+E38" +"27452*2.81" +"+H35" +"+E5-D5+C5-B5" +"158568+147" +"+AB8-AA8" +"+AA8-AG8" +"+AD8-AJ8" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"SUM(B5:B35)" +"-6868413+6873298+6868413" +"+C36-B36" +"-1997073+2069285+1997073" +"+C38+E38+G38" +"7754753-7770993-7771397+7770993+7771397" +"+C38+C37" +"+H38+H36" +"+A38" +"+E44+C44" +"+C37*summary!H4" +"+E37*summary!H3" +"3941641" +"3996593+13790" +"SUM(AL7:AL47)" +"+C6-B6" +"SUM(B6:B36)" +"+D39+D37" +"+A39" +"+D37*'by type'!J3" +"+D46+D45" +"+C8-B8+E8-D8" +"+AE8-AD8" +"170451+2791" +"144546+5760" +"174033+12" +"164762+7841" +"169958+2000" +"172264+339" +"160337+5958" +"158124+2541" +"102636+108" +"181302+167" +"158436+50" +"SUM(B8:B38)" +"+F42+F39" +"+AF42+AF39" +"+AR47*AR45" +"+B42" +"+F39*'by type'!J3" +"+AR45*1.88" +"+D51+D50" +"+AH50-AH51" +"+AH53*AH52" +"+AH54-AH56" +"+C86*B86" +"+J86*I86" +"3252482-3155382" +"+F100/B100" +"SUM(B86:B100)" +"+AN39" +"+B103" +"11102+3" +"SUM(I86:I113)" +"SUM(B126:B132)" +"+C138/B138" +"SUM(B168:B173)" +"+B175*2.02" +"SUM(B161:B165)" +"+B169+B170+B171+B172+B173+B175" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+B38" +"+B40" +"+D36*'by type'!J4" +"+D46+D45" +"+C5-B5" +"SUM(D5:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D30+D29" +"+E4+C4-D4-B4" +"+J4-I4" +"+L4*K4" +"852047+812382" +"812593+855427" +"16832.4+1050.78" +"866737+903077" +"779668+1020165" +"570218.56-424026.03" +"1207715+865481" +"1288311+806829" +"-224050.64+307876.72" +"1282986+970627" +"1274746+1021795" +"163737.6-26368" +"1387865+940912" +"956573+1409652" +"43380.97+60349.99" +"SUM(N5:N9)" +"SUM(M5:M9)" +"SUM(K4:K12)" +"SUM(B4:B34)" +"+E35-D35+C35-B35" +"+C35-B35" +"+summary!H4" +"+C37" +"+C37*C36" +"+E38+C38" +"+C40+C38" +"+A40" +"+F35" +"+D47+D46" +"+C5+E5-B5-D5" +"-6103887+6134839" +"SUM(Z5:AC5)" +"+AE5*AD5" +"+AD5" +"+AF5" +"+AH5/AG5" +"-9229229+9331390" +"+AG5+AD6" +"+AH5+AF6" +"-9862641+10157103" +"-10960172+11117813" +"-10636230+10902316" +"-8599421+9180878" +"-9094539+8818862" +"-8173088+7496644" +"-8509201+7954183" +"-8106782+8615284" +"-8035720+8638014+8035720-8298344" +"-11019162+11034969" +"-9498254+9056416-9056416+9046830" +"-10780270+10712612" +"-11190562+11224121" +"-10190638+10110254" +"SUM(B5:B35)" +"+F39+F36" +"+B39" +"+B41" +"+F36*'by type'!J3" +"+E48+E47" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"1590-1807" +"360-239" +"1800-1714" +"780-767" +"142873-168834" +"SUM(B8:B16)" +"+B31" +"+B18*B17" +"+C18+C5" +"+B29+B28" +"+summary!H4" +"+C31+C25" +"+A5" +"+A7" +"+B17" +"+B30" +"+B45" +"+H39+G39+F39" +"SUM(B42:B44)" +"+B31" +"+C46+C39" +"+C53+C52+C47+C32+C19" +"SUM(I39:I53)" +"+E4+C4-D4-B4" +"+A39" +"SUM(B4:B34)" +"+C36" +"+E36" +"+C35-B35" +"+E36+C36" +"+I35+I34" +"+J36+I36" +"+summary!H5" +"+C37" +"+F36*E37" +"+C37*C36" +"SUM(F40:F48)" +"SUM(K36:K48)" +"+Duke!C56" +"+Duke!I56" +"+F51+F49" +"+M51+K49" +"+C8-B8+E8-D8+G8-F8+I8-H8" +"SUM(L31:L32)" +"SUM(B8:B38)" +"+summary!H4" +"+J40*J39" +"+J42+J41" +"+A42" +"+J39" +"+C8-B8+E8-D8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C6-B6" +"SUM(D6:D17)" +"+summary!H4" +"+D19*D18" +"+D22+D20" +"+A22" +"+A24" +"+D18" +"+D33+D32" +"+C5-B5" +"SUM(D5:D16)" +"+summary!H4" +"+D18*D17" +"+D21+D19" +"+A21" +"+A23" +"+D17" +"+D29+D28" +"+E3-D3+C3-B3" +"SUM(B3:B33)" +"+F37+F34" +"+A37" +"+F34*'by type'!J4" +"+D44+D43" +"+C4-B4" +"SUM(B4:B34)" +"+D38+D35" +"+A38" +"+A40" +"+D35*'by type'!J4" +"+D46+D45" +"+C4+E4+G4+I4-H4-F4-D4-B4" +"SUM(B4:B34)" +"+summary!H4" +"+J36*J35" +"+J39+J37" +"+A39" +"+A41" +"+J35" +"+D47+D46" +"+C6+E6-B6-D6" +"SUM(B6:B36)" +"+summary!H4" +"+F38*F37" +"+F40+F39" +"+A40" +"+F37" +"+E8+C8-D8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+F40*F39" +"+F42+F41" +"+A42" +"+F39" +"+C8-B8" +"SUM(B8:B38)" +"+summary!H4" +"+D40*D39" +"+D42+D41" +"+A42" +"+D39" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H5" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"+L16*K16" +"SUM(M16:M22)" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"+C6-B6" +"SUM(B6:B36)" +"+summary!H4" +"+D38*D37" +"+D40+D39" +"+A40" +"+D37" +"-3241-1041" +"+C5-B5" +"-80-23" +"-6552-2220" +"SUM(D5:D11)" +"+summary!H4" +"+D13*D12" +"+D16+D14" +"+A16" +"+A18" +"+D12" +"+D23+D22" +"+C6-B6" +"SUM(B6:B36)" +"+D40+D37" +"+A40" +"+D37*'by type'!J4" +"+D46+D45" +"+C7-B7" +"SUM(B7:B37)" +"+summary!H3" +"+D39*D38" +"+D41+D40" +"+A41" +"+D38" +"383230+2895-1840" +"+E6-B6" +"+E6+F6+G6" +"10570+129718+8155+134388+4078-596-6425-67-17965-259-6584" +"482*I1" +"517.99-42344.87+176060.18" +"4837+7650+5+107810+5091" +"1631-7953+291+1816+46259+31532" +"46795-318" +"+E11-B11-D11" +"17001-856+9241-2955" +"(252-640)*I1" +"-4560*I1" +"-7050.06-3639.68-4.77+16033+1193" +"-1767+112+128+4027-12+166" +"852*I1" +"-620+28" +"-6946-4281-27" +"-18315-6072" +"741+4655-13711-88930" +"(-435-5979)*I1" +"SUM(B6:B33)" +"D6*31" +"F6/(D6*31)" +"I6/(D6*31)" +"D9*61" +"F9/(D9*61)" +"I9/(D9*61)" +"D10*365" +"F10/(D10*365)" +"I10/(D10*365)" +"(+F10/E10)+0.05" +"(D27-C28)/100" +"+L10-M10" +"+N10*E10" +"SUM(D9:D10)" +"F11/(1311500+10037500)" +"+O10" +"(G27-F28)/100" +"((2500*1.18)+(11500*1.3))/14000" +"+O16/E16" +"+O14+O15" +"E6+E11+E16" +"F18/E18" +"I18/E18" +"+O18/(E16+E10)" +"+O16+O11" +"G7*30*0.4503" +"H7*31*0.4503" +"B8*30*0.3483" +"C9*31*0.3483" +"D10*31*0.102" +"E10*28*0.102" +"G10*30*0.102" +"SUM(B13:B16)" +"SUM(B18:AA18)" +"G7*30*G21" +"H7*31*H21" +"S9*S23*30" +"T9*T23*31" +"E10*28*E24" +"G27-G13" +"SUM(B40:L40)" +"SUM(M40:AA40)" +"AB32-AB18" +"G7*30*0.4503" +"H7*31*0.4503" +"B8*30*0.3483" +"C9*31*0.3483" +"D10*31*0.102" +"E10*28*0.102" +"G10*30*0.102" +"SUM(B13:B16)" +"SUM(B18:AA18)" +"F68" +"F68" +"F68" +"F68" +"F68" +"F68" +"F68" +"H68" +"H68" +"H68" +"H68" +"H68" +"H68" +"H68" +"C69" +"E71" +"G71" +"G71" +"G71" +"I71" +"G7*30*G21" +"H7*31*H21" +"S9*S23*30" +"T9*T23*31" +"E10*28*E24" +"G27-G13" +"SUM(B40:L40)" +"SUM(M40:AA40)" +"AB32-AB18" +"(1.15+0.395)*0.5" +"(1+0.275)*0.5" +"(0.65+0.1)*0.5" +"(0.38+0.1)*0.5" +"(0.65+0.11)*0.5" +"(1+0.04)*0.5" +"(-0.135+0.2)*0.5" +"(-0.13+0.395)*0.5" +"(-0.12+0.24)*0.5" +"(-0.115+0.095)*0.5" +"F68-F74" +"G7*30*0.4503" +"H7*31*0.4503" +"B8*30*0.3483" +"C9*31*0.3483" +"D10*31*0.102" +"E10*28*0.102" +"G10*30*0.102" +"SUM(B13:B16)" +"SUM(B18:AA18)" +"SUM(B4-D4)" +"SUM(F6:F8)" +"SUM(F11)" +"SUM(H9:H11,F12)" +"SUM(F16:F17)" +"SUM(H14:H17,F18)" +"SUM(H18,F22)" +"SUM(H22,F25)" +"SUM(H25,F30)" +"H33*J35" +"SUM(H42,F44)" +"SUM(F6:F8)" +"SUM(F11)" +"SUM(H9:H11,F12)" +"SUM(F16:F17)" +"SUM(H14:H17,F18)" +"SUM(H18,F22)" +"SUM(H22,F25)" +"SUM(H25,F30)" +"H33*J35" +"SUM(H42,F44)" +"IF(C104=2,CONCATENATE(C4,""."",""02""),IF(C104=1,CONCATENATE(C4,""."",""01""),IF(C104=3,CONCATENATE(C4,""."",""03""))))" +"IF(C104=2,CONCATENATE(C4,""."",""02""),IF(C104=1,CONCATENATE(C4,""."",""01""),IF(C104=3,CONCATENATE(C4,""."",""03""))))" +"IF(C104=2,CONCATENATE(C4,""."",""02""),IF(C104=1,CONCATENATE(C4,""."",""01""),IF(C104=3,CONCATENATE(C4,""."",""03""))))" +"IF(C104=2,CONCATENATE(C4,""."",""02""),IF(C104=1,CONCATENATE(C4,""."",""01""),IF(C104=3,CONCATENATE(C4,""."",""03""))))" +"IF(C104=2,""Removal"",IF(C104=1,""Install"",IF(C104=3,""Study"","" "")))" +"(P7-M7) + 1" +"'Page 2'!M73" +"'Page 2'!M73" +"'Page 2'!M73" +"""("" & 'Page 2'!$M$74 & "")""" +"H44+H45" +"H44+H45" +"H44+H45" +"'Page 2'!$N$75" +"$H$46-$H$47" +"'Page 1'!A2:G2" +"'Page 1'!$L$2" +"'Page 1'!$N$2" +"'Page 1'!$C$4" +"'Page 1'!$H$4" +"'Page 1'!$P$2" +"'Page 1'!$N$4" +"'Page 1'!$R$4" +"(L8*$G$4)/12*('Page 1'!$S$5/30) / 100" +"(L8*$G$5)/100" +"CEILING((IF(H8="" "",L8,(L8+K8+J8) * H8)),1)" +"SUM(M8:M31)" +"SUM(M32:M34)" +"((L37*($G$5/100)))" +"((L37*($G$5/100)))" +"((L37*$G$4)/12*('Page 1'!$S$5/30))/100" +"((L37*$G$4)/12*('Page 1'!$S$5/30))/100" +"CEILING(L37+G37+I37,1)" +"(SUM(L37:L39))" +"(SUM(L42:L47))" +"SUM(M42:M47)" +"L72+L66+L64+L58+L56+L50+L48+L40+M35" +"(M72+M66+M64+M58+M56+M50+M48+M40+M35)" +" ""Less Credits (Reimbursements/Contr.-in-aid) -- Needs to be planned on WBS "" & IF(LEN(A3) = 1, ""C.XXXXXX.04"", A3 & "".04"")" +"(L74+J74+H74)" +"L73-L74" +"(M73-M74)" +"'Page 1'!A2:G2" +"'Page 1'!$C$4" +"'Page 1'!$H$4" +"'Page 1'!$N$4" +"'Page 1'!$R$4" +"'Page 2'!C8" +"'Page 2'!M8" +"H8/H32" +"H9/H32" +"H10/H32" +"H11/H32" +"H12/H32" +"H13/H32" +"H14/H32" +"H15/H32" +"H16/H32" +"H17/H32" +"H18/H32" +"H19/H32" +"H20/H32" +"H21/H32" +"H22/H32" +"H23/H32" +"H24/H32" +"H25/H32" +"H26/H32" +"H27/H32" +"H28/H32" +"H29/H32" +"H30/H32" +"H31/H32" +"'Page 2'!$M$32" +"SUM(I8:I31)" +"+A3*$G$5*$G$6" +"+$B$3-B3" +"+(G3-G5)*G6" +"+D3+C3" +"+E3*12" +"+D3" +"0.7457*G4" +"SUM(C9:F9)" +"10.3+0.4-0.4" +"+E12-G12" +"10.663+0.08+0.265+0.009" +"0.564+0.265" +"10.569" +"0.1" +"+Q12-S12-U12" +"-448.4/11017" +"4.1-2.1-0.9+0.4" +"4.91-2.1-0.9-0.1" +"0.031" +"4.8-3.1-0.009" +"0" +"0.5-0.5" +"-102.4/1810" +"1.805-0.086+0.24" +"0.387-0.025+0.24" +"1.812-0.009" +"-155.5/1959" +"SUM(E12:E15)" +"(Q16-K16)/K16" +"102.269+1.3+0.142-0.99" +"12.391+1.3+0.142-0.253" +"2.1+0.9" +"3.104" +"3.1" +"0.553-0.553" +"SUM(E16:E23)" +"E28-G28" +"Q28-S28-U28" +"-0.4" +"3.1+0.1" +"SUM(E28:E34)" +"CELL(""filename"")" +"NOW()" +"1.3+0.8" +"+E12-G12" +"1.1+1.2+0.17+0.042" +"0.2+0.17" +"0.907+1.239-0.006" +"0.025" +"0.191+0.005" +"+Q12-S12-U12" +"-371.2/2512" +"0" +"0.461-0.169" +"0.263" +"-28.4/292" +"0.318-0.055" +"0.068-0.016" +"11.9/263.2" +"SUM(E12:E15)" +"(Q16-K16)/K16" +"23.196+1+0.033-0.301" +"2.112+1+0.033-0.098" +"0.169" +"SUM(E16:E23)" +"E28-G28" +"Q28-S28-U28" +"SUM(E28:E36)" +"CELL(""filename"")" +"NOW()" +"9757.5+711.108+100" +"0" +"711.108+100" +"+E9-G9-I9" +"1233.067+907.742" +"61.149+191.212" +"O9-Q9-S9" +"2+10" +"2744.972+308.998" +"479.014+34.408" +"E9+O9+Y9+AI9" +"G9+Q9+AA9" +"1716.632-9" +"1812.535-9" +"371.799+205" +"220.407+54.703" +"SUM(E9:E12)" +"SUM(M9:M14)" +"10663+89+265" +"564+9+265" +"1127+1215+170" +"59+162+170" +"3132.436" +"562.31+28.841" +"4910-3100" +"461-169" +"40" +"1805+240-86" +"387+240-25.9" +"318-54.8" +"68-16.4" +"E9-E21" +"AS33/AS21" +"169.703-1" +"CELL(""FILENAME"")" +"NOW()" +"+B2" +"B2+97817-28000" +"+B3+SUM(B10:B18)" +"+C3-B12" +"+B3+B4" +"+B2-B5" +"SUM(B10:B18)" +"+B19-B12" +"B2-C2-D2" +"SUM(B2:B12)" +"SUM(F5:P5)" +"SUM(F5:F10)" +"20000/(1-0.0475)-20000" +"SUM(B3-D3)" +"SUM(P16:P20)" +"SUM(P25:P27)" +"+P35+P28+P21" +"SUM(P44:P54)" +"SUM(P58:P63)" +"+P55+P64" +"+P68+P38+P70" +"+T68+T38" +"SUM(I12:I32)" +"+I11+I12" +"+I13+I17" +"+G14*F14" +"SUM(G12:G32)" +"+I13" +"+I13" +"+I10*I11" +"+I19" +"+(I19/12)*2" +"+I20" +"SUM(L9:L29)" +"B3+D3" +"SUM(AVERAGE(B3:B6))" +"AVERAGE(D3:D6)" +"AVERAGE(B11:B22)" +"IF(ISERROR($F4-$H4), ""na"", ($F4-$H4))" +"SUM(F$14:F$22)" +"SUM(F$28:F$31)" +"B3-C3" +"SUM(D3:D196)/193" +"""12/31/2004""-""12/31/2003""" +"""12/31/2005""-""12/31/2004""" +"""12/31/2006""-""12/31/2005""" +"""12/31/2007""-""12/31/2006""" +"""12/31/2008""-""12/31/2007""" +"""12/31/2009""-""12/31/2008""" +"""12/31/2010""-""12/31/2009""" +"""12/31/2011""-""12/31/2010""" +"""12/31/2012""-""12/31/2011""" +"""12/31/2013""-""12/31/2012""" +"""12/31/2014""-""12/31/2013""" +"""12/31/2015""-""12/31/2014""" +"""12/31/2016""-""12/31/2015""" +"""12/31/2017""-""12/31/2016""" +"""12/31/2018""-""12/31/2017""" +"NPV(B2,C7:Q7)" +"+C3*$B$5*$B$6" +"SUM(C7:Q7)" +"NPV($B$2,C11:Q11)" +"+C$3*$B9*$B10" +"(+$C$14*$B$14*C$3)+($C$15*$B$15*C$3)" +"(+$C$14*$B$14*F$3)+($C$15*$B$15*F$3)+($F$15*$F$14*F$3)" +"+C19+$B$19" +"+G19" +"+C19*$B$20*C$3" +"+C24+$B$24" +"+C25+$B$25" +"+C25*C24*C$3" +"(+$C$29*$C$30*C$3)" +"(+$C$29*$C$30*F$3)+($F$29*$F$30*F$3)" +"SUM(E3:E37)" +"SUM(G3:H37)" +"SUM(E41:E76)" +"SUM(G41:H76)" +"SUM(G155:G185)" +"SUM(G155:H185)" +"+B7/$B$19" +"SUM(B7:B16)" +"+B19-B17" +"+B19/B19" +"SUM(E11:E19)" +"SUM(E20:E24)" +"SUM(E25:E26)" +"SUM(E27:E40)" +"SUM(E43:E50)" +"SUM(E59:E71)-E71" +"E72" +"SUM(E73:E79)" +"SUM(B58+B71+B72+B79)" +"1090000-B82" +"B26+B42+B50+B58+B72" +"850000-B83" +"(B19+B42+B72)-30000" +"476000-B84" +"B24" +"205000-B85" +"SUM(E104:E113)-E110" +"SUM(H10:H45)" +"1090000-H46" +"N35" +"W35+W22+W18" +"Y35+Y22+Y18+Y17" +"AB35+AB24+AB22+AB18+AB17" +"AD35+AD24+AD22+AD18+AD17+AD20" +"AI35+AI24+AI22+AI21+AI20+AI18+AI17" +"AN35+AN24+AN22+AN21+AN20+AN18+AN17+AN26" +"AW35+AW24+AW22+AW21+AW20+AW18+AW17+AW26+AW11+AW12" +"BA35+BA24+BA22+BA21+BA20+BA18+BA17+BA26+BA11+BA12+BA31+BA32" +"BG35+BG24+BG22+BG21+BG20+BG18+BG17+BG26+BG31+BG32+BG30+BG10+BG11+BG12" +"BJ35+BJ24+BJ22+BJ21+BJ20+BJ18+BJ17+BJ26+BJ31+BJ32+BJ30+BJ10" +"SUM(H10:H45)" +"SUM(N10:N45)-N50" +"H52/1090000" +"SUM(J54:BH54)/51" +"1090000-H52" +"H56/1090000" +"SUM(K57:BH57)/51" +"SUM(H10:H45)" +"1090000-H46" +"N35" +"W35+W22+W18" +"Y35+Y22+Y18+Y17" +"AB35+AB24+AB22+AB18+AB17" +"AD35+AD24+AD22+AD18+AD17+AD20" +"AI35+AI24+AI22+AI21+AI20+AI18+AI17" +"AN35+AN24+AN22+AN21+AN20+AN18+AN17+AN26" +"AW35+AW24+AW22+AW21+AW20+AW18+AW17+AW26+AW11+AW12" +"BA35+BA24+BA22+BA21+BA20+BA18+BA17+BA26+BA11+BA12+BA31+BA32" +"BG35+BG24+BG22+BG21+BG20+BG18+BG17+BG26+BG31+BG32+BG30+BG10+BG11+BG12" +"BJ35+BJ24+BJ22+BJ21+BJ20+BJ18+BJ17+BJ26+BJ31+BJ32+BJ30+BJ10" +"SUM(H10:H45)" +"SUM(N10:N45)-N50" +"SUM(R59:R67)" +"120000-R69" +"150000-V69" +"120000-R69" +"R52+R69" +"BI74/1210000" +"1210000-R74" +"J52" +"R69+R52" +"J50" +"J48" +"R48+R72" +"SUM(J81:J83)" +"J52/1090000" +"R74/1210000" +"SUM(J88:BH88)/51" +"(1090000-J52)/1090000" +"(1210000-R74)/1210000" +"SUM(H10:H37)" +"850000-H38" +"Y21" +"AD21+AD23" +"AK21+AK23+AK14" +"AN21+AN23+AN14+AN26" +"AX21+AX23+AX14+AX26+AX12" +"BG21+BG23+BG14+BG26+BG12+BG10+BG30" +"BT21+BT23+BT14+BT26+BT12+BT10+BT30+BT19" +"SUM(H10:H37)" +"SUM(Y10:Y37)-Y42" +"SUM(I14:I27)" +"476000-I28" +"N21" +"Z21+Z22" +"AC21+AC22+AC18" +"AJ21+AJ22+AJ18+AJ19+AJ20" +"AL21+AL22+AL18+AL19+AL20+AL25" +"AM21+AM22+AM18+AM19+AM20+AM25+AM14+AM15" +"BK21+BK22+BK18+BK19+BK20+BK25+BK14+BK15+BK16" +"SUM(I14:I27)" +"SUM(N14:N27)-N21" +"SUM(Z14:Z27)-(Z21+Z22)" +"SUM(AC14:AC27)-(AC21+AC22+AC18)" +"SUM(AJ14:AJ27)-(AJ21+AJ22+AJ18+AJ19+AJ20)" +"SUM(AL14:AL27)-(AL21+AL22+AL18+AL19+AL20+AL25)" +"AM28-AM32" +"SUM(I40:I44)" +"205000-I45" +"BK40" +"SUM(E11:E19)" +"SUM(E20:E24)" +"SUM(E25:E26)" +"SUM(E27:E40)" +"SUM(E43:E50)" +"SUM(E59:E71)-E71" +"E72" +"SUM(E73:E79)" +"SUM(B58+B71+B72+B79)" +"1090000-B82" +"B26+B42+B50+B58+B72" +"850000-B83" +"(B19+B42+B72)-30000" +"476000-B84" +"B24" +"205000-B85" +"SUM(E104:E113)-E110" +"ROUND(J10*L10*365,0)" +"SUM(H10:H45)" +"SUM(K10:K44)" +"1090000-H46" +"P35" +"Y35+Y22+Y18" +"AA35+AA22+AA18+AA17" +"AD35+AD24+AD22+AD18+AD17" +"AF35+AF24+AF22+AF18+AF17+AF20" +"AK35+AK24+AK22+AK21+AK20+AK18+AK17" +"AP35+AP24+AP22+AP21+AP20+AP18+AP17+AP26" +"AY35+AY24+AY22+AY21+AY20+AY18+AY17+AY26+AY11+AY12" +"BC35+BC24+BC22+BC21+BC20+BC18+BC17+BC26+BC11+BC12+BC31+BC32" +"BI35+BI24+BI22+BI21+BI20+BI18+BI17+BI26+BI31+BI32+BI30+BI10+BI11+BI12" +"BL35+BL24+BL22+BL21+BL20+BL18+BL17+BL26+BL31+BL32+BL30+BL10" +"SUM(H10:H45)" +"SUM(P10:P45)-P50" +"H52/1090000" +"SUM(L54:BJ54)/51" +"1090000-H52" +"H56/1090000" +"SUM(M57:BJ57)/51" +"SUM(H10:H45)" +"1090000-H46" +"N35" +"W35+W22+W18" +"Y35+Y22+Y18+Y17" +"AB35+AB24+AB22+AB18+AB17" +"AD35+AD24+AD22+AD18+AD17+AD20" +"AI35+AI24+AI22+AI21+AI20+AI18+AI17" +"AN35+AN24+AN22+AN21+AN20+AN18+AN17+AN26" +"AW35+AW24+AW22+AW21+AW20+AW18+AW17+AW26+AW11+AW12" +"BA35+BA24+BA22+BA21+BA20+BA18+BA17+BA26+BA11+BA12+BA31+BA32" +"BG35+BG24+BG22+BG21+BG20+BG18+BG17+BG26+BG31+BG32+BG30+BG10+BG11+BG12" +"BJ35+BJ24+BJ22+BJ21+BJ20+BJ18+BJ17+BJ26+BJ31+BJ32+BJ30+BJ10" +"SUM(H10:H45)" +"SUM(N10:N45)-N50" +"SUM(R59:R67)" +"120000-R69" +"150000-V69" +"120000-R69" +"R52+R69" +"BI74/1210000" +"1210000-R74" +"J52" +"R69+R52" +"J50" +"J48" +"R48+R72" +"SUM(J81:J83)" +"J52/1090000" +"R74/1210000" +"SUM(J88:BH88)/51" +"(1090000-J52)/1090000" +"(1210000-R74)/1210000" +"SUM(I10:I37)" +"850000-I38" +"Z21" +"AE21+AE23" +"AL21+AL23+AL14" +"AO21+AO23+AO14+AO26" +"AY21+AY23+AY14+AY26+AY12" +"BH21+BH23+BH14+BH26+BH12+BH10+BH30" +"BU21+BU23+BU14+BU26+BU12+BU10+BU30+BU19" +"SUM(J10:J37)" +"SUM(Z10:Z37)-Z42" +"SUM(I14:I27)" +"476000-I28" +"N21" +"Z21+Z22" +"AC21+AC22+AC18" +"AJ21+AJ22+AJ18+AJ19+AJ20" +"AL21+AL22+AL18+AL19+AL20+AL25" +"AM21+AM22+AM18+AM19+AM20+AM25+AM14+AM15" +"BK21+BK22+BK18+BK19+BK20+BK25+BK14+BK15+BK16" +"SUM(I14:I27)" +"SUM(N14:N27)-N21" +"SUM(Z14:Z27)-(Z21+Z22)" +"SUM(AC14:AC27)-(AC21+AC22+AC18)" +"SUM(AJ14:AJ27)-(AJ21+AJ22+AJ18+AJ19+AJ20)" +"SUM(AL14:AL27)-(AL21+AL22+AL18+AL19+AL20+AL25)" +"AM28-AM32" +"SUM(I40:I44)" +"205000-I45" +"BK40" +"SUM(E11:E19)" +"SUM(E20:E24)" +"SUM(E25:E26)" +"SUM(E27:E40)" +"SUM(E43:E50)" +"SUM(E59:E71)-E71" +"E72" +"SUM(E73:E79)" +"SUM(B58+B71+B72+B79)" +"1090000-B82" +"B26+B42+B50+B58+B72" +"850000-B83" +"(B19+B42+B72)-30000" +"476000-B84" +"B24" +"205000-B85" +"SUM(E104:E113)-E110" +"ROUND(J10*L10*365,0)" +"SUM(H10:H45)" +"SUM(K10:K44)" +"1090000-H46" +"P35" +"Y35+Y22+Y18" +"AA35+AA22+AA18+AA17" +"AD35+AD24+AD22+AD18+AD17" +"AF35+AF24+AF22+AF18+AF17+AF20" +"AK35+AK24+AK22+AK21+AK20+AK18+AK17" +"AP35+AP24+AP22+AP21+AP20+AP18+AP17+AP26" +"AY35+AY24+AY22+AY21+AY20+AY18+AY17+AY26+AY11+AY12" +"BC35+BC24+BC22+BC21+BC20+BC18+BC17+BC26+BC11+BC12+BC31+BC32" +"BI35+BI24+BI22+BI21+BI20+BI18+BI17+BI26+BI31+BI32+BI30+BI10+BI11+BI12" +"BL35+BL24+BL22+BL21+BL20+BL18+BL17+BL26+BL31+BL32+BL30+BL10" +"SUM(H10:H45)" +"SUM(P10:P45)-P50" +"H52/1090000" +"SUM(L54:BJ54)/51" +"1090000-H52" +"H56/1090000" +"SUM(M57:BJ57)/51" +"SUM(H10:H45)" +"1090000-H46" +"N35" +"W35+W22+W18" +"Y35+Y22+Y18+Y17" +"AB35+AB24+AB22+AB18+AB17" +"AD35+AD24+AD22+AD18+AD17+AD20" +"AI35+AI24+AI22+AI21+AI20+AI18+AI17" +"AN35+AN24+AN22+AN21+AN20+AN18+AN17+AN26" +"AW35+AW24+AW22+AW21+AW20+AW18+AW17+AW26+AW11+AW12" +"BA35+BA24+BA22+BA21+BA20+BA18+BA17+BA26+BA11+BA12+BA31+BA32" +"BG35+BG24+BG22+BG21+BG20+BG18+BG17+BG26+BG31+BG32+BG30+BG10+BG11+BG12" +"BJ35+BJ24+BJ22+BJ21+BJ20+BJ18+BJ17+BJ26+BJ31+BJ32+BJ30+BJ10" +"SUM(H10:H45)" +"SUM(N10:N45)-N50" +"SUM(R59:R67)" +"120000-R69" +"150000-V69" +"120000-R69" +"R52+R69" +"BI74/1210000" +"1210000-R74" +"J52" +"R69+R52" +"J50" +"J48" +"R48+R72" +"SUM(J81:J83)" +"J52/1090000" +"R74/1210000" +"SUM(J88:BH88)/51" +"(1090000-J52)/1090000" +"(1210000-R74)/1210000" +"ROUND(H12*L12*365,0)" +"SUM(I10:I37)" +"850000-I38" +"AA21" +"AF21+AF23" +"AM21+AM23+AM14" +"AP21+AP23+AP14+AP26" +"AZ21+AZ23+AZ14+AZ26+AZ12" +"BI21+BI23+BI14+BI26+BI12+BI10+BI30" +"BV21+BV23+BV14+BV26+BV12+BV10+BV30+BV19" +"SUM(J10:J37)" +"SUM(AA10:AA37)-AA42" +"SUM(I14:I27)" +"476000-I28" +"N21" +"Z21+Z22" +"AC21+AC22+AC18" +"AJ21+AJ22+AJ18+AJ19+AJ20" +"AL21+AL22+AL18+AL19+AL20+AL25" +"AM21+AM22+AM18+AM19+AM20+AM25+AM14+AM15" +"BK21+BK22+BK18+BK19+BK20+BK25+BK14+BK15+BK16" +"SUM(I14:I27)" +"SUM(N14:N27)-N21" +"SUM(Z14:Z27)-(Z21+Z22)" +"SUM(AC14:AC27)-(AC21+AC22+AC18)" +"SUM(AJ14:AJ27)-(AJ21+AJ22+AJ18+AJ19+AJ20)" +"SUM(AL14:AL27)-(AL21+AL22+AL18+AL19+AL20+AL25)" +"AM28-AM32" +"SUM(I40:I44)" +"205000-I45" +"BK40" +"SUM(1055594-91343)" +"SUM(1038698-78705)" +"SUM(1038698-78692)" +"SUM(1057182-41361)" +"SUM(1067182-41361)" +"SUM(1046963-41361)" +"SUM(1059963-41361)" +"SUM(923547-26361)" +"SUM(933533-26361)" +"SUM(933547-39361)" +"SUM(933539-39361)" +"SUM(980586-26361)" +"SUM(987239-26361)" +"SUM(959703-26361)" +"SUM(1024044-51361)" +"SUM(960716-26361)" +"SUM(960116-26361)" +"SUM(984703-51361)" +"SUM(989695-56361)" +"SUM(961285-29361)" +"SUM(964254-29361)" +"SUM(965264-29361)" +"SUM(965186-29361)" +"SUM(948978-29361)" +"SUM(952796-29361)" +"SUM(949990-29361)" +"SUM(950077-29361)" +"SUM(983723-29361)" +"SUM(1003723-49361)" +"SUM(1009710-57861)" +"SUM(1023391-26361)" +"SUM(1061493-26361)" +"SUM(1067269-26361)" +"SUM(1070019-26361)" +"SUM(1085653-26361)" +"SUM(1087580-26361)" +"SUM(1087642-26361)" +"SUM(1055936-46361)" +"SUM(1066610-46361)" +"SUM(1081973-46361)" +"SUM(1081825-46361)" +"SUM(1023990-16361)" +"SUM(1029062-16361)" +"SUM(1054055-41361)" +"SUM(924275-16361)" +"SUM(925638-16361)" +"SUM(952261-41361)" +"SUM(952254-41361)" +"SUM(917261-7428)" +"SUM(921477-11361)" +"SUM(925527-14694)" +"SUM(925521-14695)" +"SUM(926876-16361)" +"SUM(926808-16361)" +"SUM(926875-16361)" +"SUM(926906-16361)" +"SUM(964772-5061)" +"SUM(968176-5061)" +"SUM(970814-5061)" +"SUM(969650-3903)" +"SUM(997492-16361)" +"SUM(1020236-16361)" +"SUM(1020230-16361)" +"SUM(1045223-41361)" +"SUM(972790-5076)" +"SUM(950708-5076)" +"SUM(978911-27861)" +"SUM(978814-27661)" +"SUM(0-0)" +"SUM(916113-20076)" +"SUM(921113-20076)" +"SUM(955937-55076)" +"SUM(954077-55076)" +"SUM(795774)" +"SUM(800974-0)" +"SUM(814972)" +"SUM(814349)" +"SUM(814978)" +"SUM(835426)" +"SUM(835418)" +"SUM(818178)" +"0.0343+0.0343" +"SUM(D9:H9)" +"0.0343+0.0343" +"SUM(D9:H9)" +"0.0343+0.0343" +"SUM(D9:H9)" +"0.0343+0.0343" +"SUM(D9:H9)" +"0.0343+0.0343" +"SUM(D9:H9)" +"0.0343+0.0343" +"SUM(E9:G9)" +"SUM(D9:G9)+I9" +"SUM(D10:I10)" +"SUM(D22:G22)" +"0.0343+0.0343" +"SUM(E9:G9)" +"D9+H9+I9" +"D10" +"D22+H22" +"0.0343+0.0343" +"SUM(E9:G9)" +"SUM(D9:G9)+I9" +"SUM(D10:I10)" +"SUM(D22:G22)" +"0.0343+0.0343" +"SUM(E9:G9)" +"SUM(D9:G9)+I9" +"SUM(D10:I10)" +"SUM(D22:G22)" +"SUM(E9:G9)" +"SUM(D9:G9)+I9" +"SUM(D10:I10)" +"SUM(D22:G22)" +"'[1]Main Data Input'!C8" +"NOW()" +"'[1]Main Data Input'!C7" +"ROUND(([1]Weekly_Transport_CE!P10+[1]Weekly_Transport_CE!P20+[1]Weekly_Transport_CE!P27+[1]Weekly_Transport_CE!P33+[1]Weekly_Transport_CE!P40)/1000,3)" +"ROUND(([1]Weekly_Transport_CE!N10+[1]Weekly_Transport_CE!N20+[1]Weekly_Transport_CE!N27+[1]Weekly_Transport_CE!N33+[1]Weekly_Transport_CE!N40)/1000,3)" +"D9-C9" +"((ROUND([1]Weekly_Transport_CE!P46,3))/1000)-[1]SHarris_Mthly_Rpt_CE!C9" +"((ROUND([1]Weekly_Transport_CE!N46,3))/1000)-[1]SHarris_Mthly_Rpt_CE!D9" +"ROUND((([1]Weekly_Transport_CE!P50+[1]Weekly_Transport_CE!P56+[1]Weekly_Transport_CE!P62+[1]Weekly_Transport_CE!P69)/1000),3)" +"ROUND((([1]Weekly_Transport_CE!N50+[1]Weekly_Transport_CE!N56+[1]Weekly_Transport_CE!N62+[1]Weekly_Transport_CE!N69)/1000),3)" +"ROUND([1]Weekly_Transport_CE!P75/1000,3)-[1]SHarris_Mthly_Rpt_CE!C13" +"ROUND([1]Weekly_Transport_CE!N75/1000,3)-D13" +"ROUND(([1]Weekly_Transport_CE!P78+[1]Weekly_Transport_CE!P84)/1000,3)" +"ROUND(([1]Weekly_Transport_CE!N78+[1]Weekly_Transport_CE!N84)/1000,3)" +"ROUND([1]Weekly_Transport_CE!P89/1000,3)-[1]SHarris_Mthly_Rpt_CE!C17" +"ROUND([1]Weekly_Transport_CE!N89/1000,3)-[1]SHarris_Mthly_Rpt_CE!D17" +"'[1]Main Data Input'!C104/1000" +"SUM(C9:C22)" +"ROUND([1]Weekly_Fuel_CE!M75/1000,3)" +"ROUND([1]Weekly_Fuel_CE!G75/1000,3)" +"ROUND([1]Weekly_Fuel_CE!M74/1000,3)" +"ROUND([1]Weekly_Fuel_CE!G74/1000,3)" +"ROUND(([1]Weekly_Fuel_CE!M71+[1]Weekly_Fuel_CE!M72)/1000,3)" +"ROUND(([1]Weekly_Fuel_CE!G71+[1]Weekly_Fuel_CE!G72)/1000,3)" +"SUM(C27:C36)" +"SUM(D27:D36)+0.001" +"C24+C37" +"C24+C37+C41+C43+C45" +"NOW()" +"NOW()" +"NOW()" +"SUM(C10:C16)" +"C17+G17+K17" +"SUM(C22:C39)" +"C17+C40" +"NOW()" +"+B3+C3" +"+D12-B12" +"+$A$1-J12" +"IF(K12>H12,H12,K12)" +"SUM(C8:C11)" +"ROUND(C12/30,0)" +"ROUND(D12/31,0)" +"ROUND(F12/28,0)" +"SUM(F6:F8)" +"SUM(F11)" +"SUM(H9:H11,F12)" +"SUM(F16:F17)" +"SUM(H14:H17,F18)" +"SUM(H18,F22)" +"SUM(H22,F25)" +"SUM(H25,F30)" +"H33*J35" +"SUM(H42,F44)" +"SUM(F6:F8)" +"F9" +"F7*J11" +"SUM(F11)" +"SUM(H9:H11,F12)" +"F7*J14" +"SUM(F16:F17)" +"SUM(H14:H17,F18)" +"SUM(H18,F22)" +"SUM(H22,F25)" +"H25*J29" +"SUM(H25,F30)" +"H33*J35" +"SUM(H42,F44)" +"SUM(F6:F8)" +"F9" +"F7*J11" +"SUM(F11)" +"SUM(H9:H11,F12)" +"F7*J14" +"SUM(F16:F17)" +"SUM(H14:H17,F18)" +"SUM(H18,F22)" +"SUM(H22,F25)" +"H25*J29" +"SUM(H25,F30)" +"H33*J35" +"SUM(H42,F44)" +"SUM(F6:F8)" +"F9" +"F7*J11" +"SUM(F11)" +"SUM(H9:H11,F12)" +"F7*J14" +"SUM(F16:F17)" +"SUM(H14:H17,F18)" +"SUM(H18,F22)" +"SUM(H22,F25)" +"H25*J29" +"SUM(H25,F30)" +"H33*J35" +"SUM(H42,F44)" +"SUM(F6:F8)" +"F9" +"F7*J11" +"SUM(F11)" +"SUM(H9:H11,F12)" +"F7*J14" +"SUM(F16:F17)" +"SUM(H14:H17,F18)" +"SUM(H18,F22)" +"SUM(H22,F25)" +"H25*J29" +"SUM(H25,F30)" +"H33*J35" +"SUM(H42,F44)" +"42414+94545" +"21805+214101" +"2000+7952" +"SUM(F6:F8)" +"F9" +"F7*J11" +"SUM(F11)" +"SUM(H9:H11,F12)" +"F7*J14" +"500+1000" +"SUM(F16:F17)" +"SUM(H14:H17,F18)" +"1500+5000" +"2500+10000" +"SUM(H18,F22)" +"1500+3500" +"SUM(H22,F25)" +"5000+12000" +"4000+10000" +"H25*J29" +"SUM(H25,F30)" +"2500+7500" +"H33*J35" +"SUM(H42,F44)" +"D8-D9" +"IF(D10D12,D12,D10))" +"ROUND(20000/(1-0.0475),0)" +"D9" +"D19+D20" +"D14-D13" +"D21+D23+D24+D25+D26" +"3+D46+D49" +"D9" +"D23+D24" +"D14-D29" +"SUM(D29:D32)" +"D19" +"ROUND(D39*D17,0)" +"D39/(1-0.0475)" +"SUM(D45:D49)" +"D50*D18" +"SUM(D54:D55)" +"D56*D18" +"D40+D51+D57" +"D59/D18" +"D41+D50+D56" +"D27*D18" +"D59" +"D66/D18" +"D8-D9" +"IF(D10D12,D12,D10))" +"20000/(1-0.0475)" +"D52" +"D21+D23+D24" +"D18*D25*D26" +"D8" +"-D25" +"D30+D31+D32" +"IF(D3320,D12,+D33))" +"SUM(D35:D38)" +"D39*D18*D26" +"((D17*D34)+((D37+D38)*D18))*31" +"D27+D41" +"D43/(20000*31)" +"SUM(D48:D53)" +"D54*D18*D26" +"D9" +"SUM(D60:D61)" +"((D58*D17)+(D62*D18))*31" +"D55+D65" +"D43" +"D67" +"D74/D18/31" +"D14" +"D54+D60+D61" +"B16/(1-$E$9-$E$5)" +"D16-E16" +"H16+I16" +"IF(J16>F16,J16,F16)" +"IF(B16=0,0,$E$6)" +"IF(B16=0,0,$E$7)" +"IF(B16=0,0,$E$11)" +"(((M16/(1-$E$5))+N16+O16)/(1-$E$9))+Q16" +"L16-R16" +"S16*0.085" +"R16+T16" +"(((0.075*S16)*B16)/C16)*C16" +"(((0.01*S16)*B16)/C16)*C16" +"H17" +"(((M17/(1-$E$5))+N17+O17)/(1-$E$9))+P17+Q17" +"SUM(B16:B34)" +"SUM(X17:X34)" +"B42/(1-$E$9)" +"(2.48/(1-0.0025))+0.1052+0.0011" +"O43-O42" +"P43-0.1052-0.0011" +"(O43/(1-0.045))+0.0253" +"O44-O43" +"U3900*0.01" +"B16+(B16*$E$5)+(B16*$E$9)" +"D16-E16" +"H16+I16" +"IF(J16>F16,J16,F16)" +"ROUND(B16*L16,2)" +"H16" +"IF(B16=0,0,ROUND((N16/(1-($E$5+$E$9))-N16),4))" +"IF(B16=0,0,$E$6)" +"IF(B16=0,0,$E$7)" +"IF(B16=0,0,$E$11)" +"SUM(N16:R16)" +"ROUND(B16*S16,2)" +"M16-T16" +"ROUND(U16*0.075,2)" +"ROUND(U16*0.01,2)" +"T16+X16" +"SUM(B17:B34)" +"IF(C4<37196,20000,15000)" +"C4" +"ROUND($B16/(1-$C$9)/(1-$C$13),0)" +"ROUND($C$5*0.09,2)" +"ROUND(B16*F16,2)" +"ROUND($C$7*$C$5,2)" +"ROUND($C$8*D16,2)" +"ROUND(K16*D16,2)" +"ROUND(((F16/(1-$C$9))-F16),4)" +"SUM(H16:J16)" +"ROUND($C$12*D16,2)" +"ROUND(O16*D16,2)" +"ROUND(((F16+K16)/(1-$C$13))-(F16+K16),4)" +"SUM(M16:N16)" +"(L16+P16)" +"IF((((Q16-0.1)-($C$7+$C$8+$C$11+$C$12+K16+O16)-R16)<(-$C$8+-$C$12)),(-$C$8-$C$12),((Q16-0.1)-($C$7+$C$8+$C$11+$C$12+K16+O16)-R16))" +"ROUND(B16*T16,2)" +"ROUND(0.085*U16,2)" +"ROUND((($C$11-0.09)*$C$5)*0.085,2)" +"E16+G16+S16+V16+W16" +"ROUND((U16*0.075)+((($C$11-0.09)*$C$5)*0.075),2)" +"ROUND((U16*0.01)+((($C$11-0.09)*$C$5)*0.01),2)" +"ROUND($C$5*0.02,2)" +"I16+J16+M16+N16" +"A16+1" +"14999+5000" +"SUM(B16:B46)" +"V47+W47" +"'[2] NSP-spreadsheet'!B2" +"'[2] NSP-spreadsheet'!B1" +"$B$4-$B$3" +"D11/$B$2" +"10000*5" +"$B$5-0.27" +"E11+F11" +"D11*G11" +"10000*7" +"B1" +"10000*1" +"$B$4+$B$5-$B$3" +"B96" +"K114" +"10000*6" +"B80" +"H94" +"B63" +"H78" +"B46" +"H61" +"SUM(C10:C18)" +"ROUND(F19/D19,4)" +"ROUND(H19/D19,4)" +"SUM(K14:K18)" +"D19*(B4+B5)" +"H22-H19" +"-0.27+B5" +"E27+D27" +"C27*10000*F27" +"-0.27+B5" +"-0.27+B5" +"-0.598+B5" +"-0.598+B5" +"SUM(G27:G40)" +"IF(SUM(C27:C39)=0,0,((C27*F27)+(C28*F28)+(C29*F29)+(C30*F30)+(C31*F31)+(C32*F32)+(C33*F33)+(C34*F34)+(C35*F35)+(C36*F36)+(C37*F37)+(C38*F38)+(C39*F39))/SUM(C27:C39))" +"SUM(C27:C39)*10000" +"$B$49+$B$50-$B$48" +"SUM(G55:G60)" +"$B$66+$B$67-$B$65" +"B93*G93" +"$B$99+$B$100-$B$98-F106" +"D106*J106" +"SUM(H106:H113)" +"IF(C4<37196,20000,15000)" +"C4" +"ROUND($B16/(1-$C$9)/(1-$C$13),0)" +"ROUND($C$5*0.09,2)" +"ROUND(B16*F16,2)" +"ROUND($C$7*$C$5,2)" +"ROUND($C$8*D16,2)" +"ROUND(K16*D16,2)" +"ROUND(((F16/(1-$C$9))-F16),4)" +"SUM(H16:J16)" +"ROUND($C$12*D16,2)" +"ROUND(O16*D16,2)" +"ROUND(((F16+K16)/(1-$C$13))-(F16+K16),4)" +"SUM(M16:N16)" +"(L16+P16)" +"IF((((Q16-0.1)-($C$7+$C$8+$C$11+$C$12+K16+O16)-R16)<(-$C$8+-$C$12)),(-$C$8-$C$12),((Q16-0.1)-($C$7+$C$8+$C$11+$C$12+K16+O16)-R16))" +"ROUND(B16*T16,2)" +"ROUND(0.085*U16,2)" +"ROUND((($C$11-0.09)*$C$5)*0.085,2)" +"E16+G16+S16+V16+W16" +"ROUND((U16*0.075)+((($C$11-0.09)*$C$5)*0.075),2)" +"ROUND((U16*0.01)+((($C$11-0.09)*$C$5)*0.01),2)" +"ROUND($C$5*0.02,2)" +"I16+J16+M16+N16" +"A16+1" +"SUM(B16:B46)" +"V47+W47" +"Model!A16" +"AVERAGE(C6:C36)" +"335135/31" +"282546/29" +"325245/31" +"285373/30" +"312263/31" +"256599/30" +"240040/31" +"258128/31" +"250599/30" +"273916/31" +"279428/30" +"261791/31" +"AVERAGE(B22:B33)" +"D5-B5" +"AVERAGE(C6:C36)" +"335135/31" +"282546/29" +"325245/31" +"285373/30" +"312263/31" +"256599/30" +"240040/31" +"258128/31" +"250599/30" +"273916/31" +"279428/30" +"261791/31" +"AVERAGE(B22:B33)" +"D5-B5" +"D5-H5" +"D14/(1-0.0388)" +"E14/B14" +"ROUND(F14,-1)" +"G14*B14" +"H14*(1-0.0347)" +"I14*(1-0.024)" +"K14+L14" +"M14/(1-0.0347)" +"H14*M14" +"I14*P14" +"SUM(H14:H38)" +"Q39/H39" +"R39/I39" +"D11/365" +"SUM(D11:D26)" +"SUM(D30:D46)" +"SUM(D53:D54)" +"SUM(D55+D50+D47+D27+D49)" +"C2-B2" +"F8+G8+H8" +"F8+G8+H8" +"10.93273/30.42" +"SUM(C8:C12)" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"B9+C9+E9" +"G9*F9" +"H9-I9" +"+E9" +"+A9" +"B22-D22-J9" +"C22-D22-J9" +"A13" +"A22" +"IF(-G22>E22,""Boiler"",""Dispatch"")" +"IF(-G22>F22,""Boiler"",""Dispatch"")" +"IF(E33=""Dispatch"",E22*D33*B33,-G22*D33*B33)" +"IF(F33=""Dispatch"",F22*D33*C33,-G22*D33*C33)" +"+G33+H33" +"+A9" +"160000/365" +"B53*7" +"C53*F9" +"+D53/#REF!/D33" +"+D53*#REF!" +"+#REF!" +"C57*#REF!" +"+D57/#REF!/#REF!" +"B9+C9+D9" +"B9+C9+F9" +"H9*G9" +"I9-J9" +"+F9" +"+A9" +"B22-D22-K9" +"C22-D22-K9" +"A13" +"A22" +"IF(-H22>F22,""Boiler"",""Dispatch"")" +"IF(-H22>G22,""Boiler"",""Dispatch"")" +"IF(F33=""Dispatch"",F22*D33*B33,-H22*D33*B33)" +"IF(G33=""Dispatch"",G22*D33*C33,-H22*D33*C33)" +"+H33+I33" +"SUM(D3:O3)" +"SUM(D3:D12)" +"D22" +"SUM(D52:D53)" +"SUM(D13,D23,D30,D37,D46,D54)" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"$B$14/30" +"I7-K7-J7" +"IF(L7>0,L7,0)" +"M7*H7" +"IF(L7>0,0,L7)" +"O7*H7" +"7000*30" +"3000*31" +"+B11+B12-B13" +"I38" +"B13" +"B16-B17" +"B14-B22" +"B5-0.015" +"D21*B21" +"B22*D22" +"M38" +"E23/B23" +"N38" +"O38" +"P38" +"SUM(B21:B24)" +"B5-0.015" +"-D27*B27" +"B27" +"B43" +"-B30*D30" +"-B42" +"SUM(E21:E31)" +"B5" +"AVERAGE(H7:H35)" +"SUM(I7:I37)" +"-0.0388*B6" +"ROUND(SUM(B39:B42),4)" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUM(G19:G24)" +"SUM(G13:G18)" +"SUM(G19:G24)" +"SUM(H19:H24)" +"SUM(H13:H18)" +"SUM(H19:H24)" +"B5+1" +"B5-B4+1" +"B7*24" +"B8*B6" +"SUM(B9:C9)" +"B3/B11/1000" +"C10+1" +"C12" +"C11*C12*C13/1000" +"(A4-A3)*9200*D3*24/1000000*E3" +"(A26-A25)*8000*D25*24/1000000*E25" +"SUM(D11:D32)" +"SUM(D37:D55)" +"SUM(D63:D66)" +"SUM(D67+D60+D56+D33+D58)" +"B11" +"C13/(1-0.0204)" +"D13/(1-0.0388)" +"E13/B13" +"H13+I13" +"K13+L13+M13" +"G13*B13" +"J13*G13*B13" +"G13*(1-0.0388)*B13" +"Q13*N13" +"SUM(O13:O19)" +"SUM(P13:P19)/O21" +"C5+1" +"B8+1" +"AVERAGE(E9,M9)*F33/AVERAGE(E33,M33)" +"F9" +"EOMONTH(A9,0)+1" +"TRANSPOSE(C7:V7)" +"Prices!D7" +"Prices!D7" +"Prices!L7" +"Prices!E7" +"Prices!K7" +"Prices!N7" +"HLOOKUP(D4,Prices!$C$7:$N$8,2,0)*1000+HLOOKUP(D5,Prices!$C$7:$N$8,2,0)" +"B7+1" +"D3" +"E8" +"0.627+0.0166*Prices!$D9" +"0.627+0.172+0.0166*Prices!$D9+0.0137*Prices!F9" +"0.384+0.05*Prices!$G9" +"0.403+0.035*Prices!$I9" +"0.385+0.035*Prices!$I9" +"0.268+0.0111*Prices!M9" +"L9+M9" +"EOMONTH(A9,0)+1" +"L$9" +"TRANSPOSE(C6:V6)" +"HLOOKUP(B22,Prices!$C$5:$N$6,2,0)&""/""&HLOOKUP(D22,Prices!$C$5:$N$6,2,0)&"" Spread""" +"HLOOKUP(G22,Tolls!$D$7:$P$8,2,0)&"" Toll""" +"B22*1000+D22" +"Prices!A9" +"HLOOKUP(B$22,Prices!$C$8:$T$58,Prices!$B9,0)" +"E23-C23" +"IF(ISERROR(HLOOKUP(G$22,Tolls!$D$7:$R$58,Tolls!$B9,0)),""Not Available"",HLOOKUP(G$22,Tolls!$D$7:$R$58,Tolls!$B9,0))" +"F23-H23" +"HLOOKUP(B22,Prices!$C$5:$N$6,2,0)&""/""&HLOOKUP(D22,Prices!$C$5:$N$6,2,0)&"" Spread""" +"HLOOKUP(G22,Tolls!$D$7:$P$8,2,0)&"" Toll""" +"B22*1000+D22" +"Prices!A9" +"HLOOKUP(B$22,Prices!$C$8:$T$58,Prices!$B9,0)" +"E23-C23" +"IF(ISERROR(HLOOKUP(G$22,Tolls!$D$7:$R$58,Tolls!$B9,0)),""Not Available"",HLOOKUP(G$22,Tolls!$D$7:$R$58,Tolls!$B9,0))" +"F23-H23" +"HLOOKUP(B22,Prices!$C$5:$N$6,2,0)&""/""&HLOOKUP(D22,Prices!$C$5:$N$6,2,0)&"" Spread""" +"HLOOKUP(G22,Tolls!$D$7:$P$8,2,0)&"" Toll""" +"B22*1000+D22" +"Prices!A9" +"HLOOKUP(B$22,Prices!$C$8:$T$58,Prices!$B9,0)" +"E23-C23" +"IF(ISERROR(HLOOKUP(G$22,Tolls!$D$7:$R$58,Tolls!$B9,0)),""Not Available"",HLOOKUP(G$22,Tolls!$D$7:$R$58,Tolls!$B9,0))" +"F23-H23" +"HLOOKUP(B22,Prices!$C$5:$N$6,2,0)&""/""&HLOOKUP(D22,Prices!$C$5:$N$6,2,0)&"" Spread""" +"HLOOKUP(G22,Tolls!$D$7:$P$8,2,0)&"" Toll""" +"B22*1000+D22" +"Prices!A9" +"HLOOKUP(B$22,Prices!$C$8:$T$58,Prices!$B9,0)" +"E23-C23" +"IF(ISERROR(HLOOKUP(G$22,Tolls!$D$7:$R$58,Tolls!$B9,0)),""Not Available"",HLOOKUP(G$22,Tolls!$D$7:$R$58,Tolls!$B9,0))" +"F23-H23" +"HLOOKUP(B22,Prices!$C$5:$N$6,2,0)&""/""&HLOOKUP(D22,Prices!$C$5:$N$6,2,0)&"" Spread""" +"HLOOKUP(G22,Tolls!$D$7:$P$8,2,0)&"" Toll""" +"B22*1000+D22" +"Prices!A9" +"HLOOKUP(B$22,Prices!$C$8:$T$58,Prices!$B9,0)" +"E23-C23" +"IF(ISERROR(HLOOKUP(G$22,Tolls!$D$7:$R$58,Tolls!$B9,0)),""Not Available"",HLOOKUP(G$22,Tolls!$D$7:$R$58,Tolls!$B9,0))" +"F23-H23" +"HLOOKUP(B22,Prices!$C$5:$N$6,2,0)&""/""&HLOOKUP(D22,Prices!$C$5:$N$6,2,0)&"" Spread""" +"HLOOKUP(G22,Tolls!$D$7:$P$8,2,0)&"" Toll""" +"B22*1000+D22" +"Prices!A9" +"HLOOKUP(B$22,Prices!$C$8:$T$58,Prices!$B9,0)" +"E23-C23" +"IF(ISERROR(HLOOKUP(G$22,Tolls!$D$7:$R$58,Tolls!$B9,0)),""Not Available"",HLOOKUP(G$22,Tolls!$D$7:$R$58,Tolls!$B9,0))" +"F23-H23" +"HLOOKUP(B22,Prices!$C$5:$N$6,2,0)&""/""&HLOOKUP(D22,Prices!$C$5:$N$6,2,0)&"" Spread""" +"HLOOKUP(G22,Tolls!$D$7:$P$8,2,0)&"" Toll""" +"B22*1000+D22" +"Prices!A9" +"HLOOKUP(B$22,Prices!$C$8:$T$58,Prices!$B9,0)" +"E23-C23" +"IF(ISERROR(HLOOKUP(G$22,Tolls!$D$7:$R$58,Tolls!$B9,0)),""Not Available"",HLOOKUP(G$22,Tolls!$D$7:$R$58,Tolls!$B9,0))" +"F23-H23" +"HLOOKUP(B22,Prices!$C$5:$N$6,2,0)&""/""&HLOOKUP(D22,Prices!$C$5:$N$6,2,0)&"" Spread""" +"HLOOKUP(G22,Tolls!$D$7:$P$8,2,0)&"" Toll""" +"B22*1000+D22" +"Prices!A9" +"HLOOKUP(B$22,Prices!$C$8:$T$58,Prices!$B9,0)" +"E23-C23" +"IF(ISERROR(HLOOKUP(G$22,Tolls!$D$7:$R$58,Tolls!$B9,0)),""Not Available"",HLOOKUP(G$22,Tolls!$D$7:$R$58,Tolls!$B9,0))" +"F23-H23" +"F7+G7" +"$E$7" +"AVERAGE(B10:B21)" +"SUM(B9:B11)" +"+'POWER PLANTS'!F21" +"+B6" +"+B6/$B$15" +"+'POWER PLANTS'!F68" +"+C6+B7" +"+'POWER PLANTS'!F457" +"+'POWER PLANTS'!F459+'POWER PLANTS'!F460" +"+'POWER PLANTS'!F798" +"+'POWER PLANTS'!F813" +"+'POWER PLANTS'!F914" +"+'POWER PLANTS'!F952" +"+'POWER PLANTS'!F1008" +"SUM(B6:B14)" +"SUM(F5:F20)" +"SUM(F23:F67)" +"SUM(F70:F456)" +"SUM(F463:F797)" +"SUM(F800:F812)" +"SUM(F815:F913)" +"SUM(F916:F951)" +"SUM(F954:F1007)" +"+$E$13" +"+$E$14*B21*$E$12*0.7*31" +"+$E$14*B22*$E$12*0.7*29" +"+$E$14*B24*$E$12*0.7*30" +"SUM(C21:C32)" +"+D21+D22+SUM(#REF!)+D31+#REF!" +"EXP(-$B$40*3/2)" +"+$C$33" +"+C42*B42" +"+D42" +"EXP(-$B$40)*B42" +"+E42+D43" +"(B26/C26)-1" +"+$F$14" +"+$F$15" +"+D26+E26-0.3*F26" +"+D26+E26/0.7" +"IF(F26>D26,100%,70%)" +"+E$12*$K$21*(1+G26)*31" +"+$E$12*(0.7*$K$21*(H26+1)+0.3*$K$21)*31" +"ABS(J26-K26)" +"+$K$21*31*$E$12" +"+E$12*$K$21*(1+G27)*29" +"+$E$12*(0.7*$K$21*(H27+1)+0.3*$K$21)*29" +"+$K$21*29*$E$12" +"+E$12*$K$21*(1+G29)*30" +"+$E$12*(0.7*$K$21*(H29+1)+0.3*$K$21)*30" +"+$K$21*30*$E$12" +"SUM(J26:J37)" +"+K26+K27+SUM(J28:J35)+K36+J37" +"EXP(-$B$45*3/2)" +"+$N$38-$M$38" +"+C47*B47" +"+D47" +"EXP(-$B$45)*B47" +"+E47+D48" +"SUM(C47:C55)" +"SUM(B15:C15)*12/365" +"SUM(D15:F15)" +"+(B15+C15)*0.0328767123287671" +"0.0022+0.0089" +"+D15+E15+F15" +"SUM(D15:F15)" +"SUM(D6:D24)" +"+B7/31" +"+B8/29" +"+C8/28" +"+B10/30" +"SUM(B6:B18)" +"AVERAGE(D7:D18)" +"SUM(D6:D24)" +"+E7*F7" +"+G23" +"SUM(E7:E64)" +"+C14*D14" +"+F15+E16" +"$B3" +"C21*C23" +"SUM(C26:C31)" +"AVERAGE(F14:P14)" +"AVERAGE(R14:R17)" +"+A6-A5" +"10000*(F6-F5)" +"10000*31" +"SUMPRODUCT(G5:G112,H5:H112)/SUM(H5:H112)" +"SUMPRODUCT(C5:C142,D5:D142)/SUM(C5:C142)" +"+'Quantity by Point'!$B$22+'Quantity by Point'!$E$22" +"+'Quantity by Point'!$F$22" +"+'Quantity by Point'!$C$22" +"+'Quantity by Point'!$G$22" +"+'Quantity by Point'!$H$22" +"+'Quantity by Point'!$D$22" +"SUM(B8:B14)" +"SUMPRODUCT(B8:B13,C8:C13)/B15" +"SUM(C15:C16)" +"+(365-31-28-61)*3000" +"+(365-31-28-61)*10000" +"+(365-31-28-61)*5000" +"+(365-31-28-61-61)*3990+61*(4178-3990)" +"+(365-31-28-61-61)*10000" +"4000*61" +"SUM(B9:H9)" +"3000*366" +"10000*366" +"5000*366" +"4178*(366-61)" +"4178*61" +"10000*(366-91)" +"4000*(31+29+31+61)+1500*(214)" +"3000*365" +"10000*365" +"5000*365" +"4178*365" +"10000*(365-91)" +"4000*(31+28+31)+1500*(214)+7000*61" +"7000*(31+28+31+61)+2500*(214)" +"4178*366" +"7000*(31+29+31)+2500*(214)+9000*61" +"9000*(31+28+31+61)+3500*(214)" +"9000*(31+28+31)+3500*(214)+15000*61" +"15000*(31+29+31+61)+5000*(214)" +"15000*(31+28+31+61)+5000*(214)" +"3000*(31+28+61)" +"10000*(31+28+61)" +"5000*(31+28+61)" +"4178*(31+28+61)" +"10000*(62+28)" +"15000*(31+28+31)+5000*(30)" +"SUM(B9:B21)" +"155234192/(12*365+3)" +"B6/30" +"C6-D6" +"G6+F6-E6" +"B7/31" +"B16/28" +"AVERAGE(C6:C17)" +"C13/(1-0.0204)" +"D13/(1-0.0388)" +"E13/B13" +"H13+I13" +"G13*B13" +"G13*(1-0.0388)*B13" +"SUM(N13:N25)" +"B4*C4" +"D4-F4" +"G4/B4" +"C20-F20" +"C2*D2" +"F2*E2" +"H2*E2" +"EOMONTH(B2,0)+1" +"SUM(E2:E8)" +"E13/31" +"SUM(G13:G15)" +"D8-D9" +"IF(D10D12,D12,D10))" +"ROUND(20000/(1-0.0475),0)" +"D9" +"D19+D20" +"D14-D13" +"D21+D23+D24+D25+D26" +"D19" +"ROUND(D34*D17,0)" +"SUM(D39:D43)" +"D44*D18" +"D44+D48+D49" +"D50*D18" +"D35+D45+D51" +"D53/D18" +"D27*D18" +"D53" +"D60/D18" +"D5-B5" +"D8-D9" +"IF(D10D12,D12,D10))" +"ROUND(20000/(1-0.0475),0)" +"D9" +"D19+D20" +"D14-D13" +"D21+D23+D24+D25+D26" +"3+D46+D49" +"D9" +"D23+D24" +"D14-D29" +"SUM(D29:D32)" +"D19" +"ROUND(D39*D17,0)" +"D39/(1-0.0475)" +"SUM(D45:D49)" +"D50*D18" +"SUM(D54:D55)" +"D56*D18" +"D40+D51+D57" +"D59/D18" +"D41+D50+D56" +"D27*D18" +"D59" +"D66/D18" +"D8-D9" +"IF(D10D12,D12,D10))" +"ROUND(20000/(1-0.0475),0)" +"D9" +"D19+D20" +"D14-D13" +"D21+D23+D24+D25+D26" +"3+D46+D49" +"D9" +"D23+D24" +"D14-D29" +"SUM(D29:D32)" +"D19" +"ROUND(D39*D17,0)" +"D39/(1-0.0475)" +"SUM(D45:D49)" +"D50*D18" +"SUM(D54:D55)" +"D56*D18" +"D40+D51+D57" +"D59/D18" +"D41+D50+D56" +"D27*D18" +"D59" +"D66/D18" +"B11" +"SUM(B11:B14)" +"SUM(B18:B19)" +"$B$27*B30" +"$C$27*C30" +"$D$27*D30" +"$E$27*E30" +"$F$27*F30" +"B7-$B$36" +"B7-$B$37" +"B7-$B$38" +"B7-$B$39" +"IF(B43>0,B11*B18*B43,0)" +"IF(B46>0,B12*B18*B46,0)" +"IF(B49>0,B13*B18*B49,0)" +"IF(B52>0,B14*B18*B52,0)" +"SUM(B57:B67)" +"SUM(B68:F68)" +"(165+200)*B27" +"N3/23" +"SUM(K3:K4)" +"IF(C18=1,$AL$21,IF(C18=2,$AL$22,0))" +"SUM(D18:E18)" +"IF(OR(C18=1,C18=2),$K$9/D18,IF(AND(E18<($F$3+10),E18>($F$5-5)),(E18-$F$5)/($F$3-$F$5)*($F$4-$F$6)+$F$6,0))" +"$K$6*G18" +"IF(F18>0,$K$7,0)" +"IF(F18>0,J18+K18,0)" +"IF(F18>0,$X$43/$F$43,0)" +"IF(F18>0,$Y$43/$F$43,0)" +"IF(F18>0,$Z$43/$F$43,0)" +"SUM(M18:O18)" +"L18+P18" +"IF(F18>0,I18-Q18,0)" +"F18*I18" +"J18*F18" +"K18*F18" +"IF(OR(C18=1,C18=2),$K$8,0)" +"IF(OR(C18=1,C18=2),45.6608,0)" +"IF(OR(C18=1,C18=2),0,0)" +"T18-AB18" +"$F$3*$N$5" +"I25" +"IF(OR(C26=1,C26=2),61.44448,0)" +"IF(OR(C30=1,C30=2),89.94752,0)" +"IF(OR(C30=1,C30=2),1216*0.88,0)" +"SUM(D18:D42)" +"MAX(M18:M41)*$F$43" +"SUM(T18:T41)" +"(AC43*27)/(79*1000)" +"D51*C51" +"E51+2" +"G51-F51" +"13*16" +"(J51*78)/(78*1000)" +"AVERAGE(AC48:AC52)" +"AVERAGE(K51:K54)" +"SUM(C6:D6)" +"D56+$E$2" +"SUM(C5:C35)" +"MAX(D5:D35)" +"B8*D8" +"SUM(F8:F12)" +"I7*I10/60" +"-J18+K18" +"I13*I16" +"SUM(B18:B20)" +"F26" +"B31" +"B31" +"IF((F11+F18)/B18F21,""Boiler"",""Dispatch"")" +"IF(-H21>G21,""Boiler"",""Dispatch"")" +"IF(F33=""Dispatch"",F21*D33*B33,-H21*D33*B33)" +"IF(G33=""Dispatch"",G21*D33*C33,-H21*D33*C33)" +"+H33+I33" +"I17+I27+I38+I52+I66+I83" +"G13*H13" +"SUM(I13:I15)" +"SUM(I21:I26)" +"SUM(I30:I36)" +"SUM(I42:I51)" +"SUM(I55:I64)" +"SUM(I69:I81)" +"SUMIF('West Gas Hot List'!$E$13:$E$81,A2,'West Gas Hot List'!$I$13:$I$81)/1000" +"IF(C4<37196,20000,15000)" +"C4" +"ROUND($B16/(1-$C$9)/(1-$C$13),0)" +"ROUND($C$5*0.09,2)" +"ROUND(B16*F16,2)" +"ROUND($C$7*$C$5,2)" +"ROUND($C$8*D16,2)" +"ROUND(K16*D16,2)" +"ROUND(((F16/(1-$C$9))-F16),4)" +"SUM(H16:J16)" +"ROUND($C$12*D16,2)" +"ROUND(O16*D16,2)" +"ROUND(((F16+K16)/(1-$C$13))-(F16+K16),4)" +"SUM(M16:N16)" +"(L16+P16)" +"IF((((Q16-0.1)-($C$7+$C$8+$C$11+$C$12+K16+O16)-R16)<(-$C$8+-$C$12)),(-$C$8-$C$12),((Q16-0.1)-($C$7+$C$8+$C$11+$C$12+K16+O16)-R16))" +"ROUND(B16*T16,2)" +"ROUND(0.085*U16,2)" +"ROUND((($C$11-0.09)*$C$5)*0.085,2)" +"E16+G16+S16+V16+W16" +"ROUND((U16*0.075)+((($C$11-0.09)*$C$5)*0.075),2)" +"ROUND((U16*0.01)+((($C$11-0.09)*$C$5)*0.01),2)" +"ROUND($C$5*0.02,2)" +"I16+J16+M16+N16" +"A16+1" +"SUM(B16:B46)" +"V47+W47" +"Model!A16" +"NOW()" +"SUM(B9:B11)" +"+B12+B17" +"+B12+B23" +"10000*31" +"B12/B5" +"(3000*B5)/B5" +"I12-J12-K12-L12" +"H12-J12-K12-L12-M12" +"IF(N12>0,N12,0)" +"O12*G12" +"IF(N12>0,0,N12)" +"Q12*G12" +"3000*B5" +"$I$12" +"$J$12" +"K12" +"+B12-B13" +"H43" +"B13" +"B16-B17" +"(L12+M12)*B5" +"B6+B39" +"B21*C21" +"500*B5" +"1000*B5" +"O43" +"D25/B25" +"P43" +"Q43" +"R43" +"SUM(B21:B26)" +"B6+B41" +"C30*-B30" +"3886*B5" +"-B33*C33" +"B45" +"SUM(D27:D34)" +"0.0388*B7" +"SUM(H12:H42)" +"+(P43+R43)/N43" +"SUM(B43:B44)" +"B18-B27" +"I43-J43-K43-L43-M43" +"R19/N19" +"H19" +"H19" +"+H21" +"15500+31000" +"118265+239010" +"SUM(N19:N22)" +"+H22" +"SUM(R23:R28)" +"AVERAGE(B4:B33)" +"AVERAGE(daily!$B4:$B34)" +"MAX(daily!$B4:$B34)" +"MIN(daily!$B4:$B34)" +"AVERAGE(daily!$B35:$B65)" +"MAX(daily!$B35:$B65)" +"MIN(daily!$B35:$B65)" +"AVERAGE(daily!$B66:$B95)" +"MAX(daily!$B66:$B95)" +"MIN(daily!$B66:$B95)" +"AVERAGE(daily!$B96:$B126)" +"MAX(daily!$B96:$B126)" +"MIN(daily!$B96:$B126)" +"AVERAGE(daily!$B127:$B156)" +"MAX(daily!$B127:$B156)" +"MIN(daily!$B127:$B156)" +"AVERAGE(daily!$B157:$B187)" +"MAX(daily!$B157:$B187)" +"MIN(daily!$B157:$B187)" +"AVERAGE(daily!$B188:$B218)" +"MAX(daily!$B188:$B218)" +"MIN(daily!$B188:$B218)" +"AVERAGE(daily!$B219:$B246)" +"MAX(daily!$B219:$B246)" +"MIN(daily!$B219:$B246)" +"AVERAGE(daily!$B247:$B277)" +"MAX(daily!$B247:$B277)" +"MIN(daily!$B247:$B277)" +"AVERAGE(daily!$B278:$B307)" +"MAX(daily!$B278:$B307)" +"MIN(daily!$B278:$B307)" +"AVERAGE(daily!$B308:$B338)" +"MAX(daily!$B308:$B338)" +"MIN(daily!$B308:$B338)" +"AVERAGE(daily!$B339:$B368)" +"MAX(daily!$B339:$B368)" +"MIN(daily!$B339:$B368)" +"AVERAGE(daily!$B369:$B399)" +"MAX(daily!$B369:$B399)" +"MIN(daily!$B369:$B399)" +"AVERAGE(daily!$B400:$B430)" +"MAX(daily!$B400:$B430)" +"MIN(daily!$B400:$B430)" +"AVERAGE(daily!$B431:$B460)" +"MAX(daily!$B431:$B460)" +"MIN(daily!$B431:$B460)" +"AVERAGE(daily!$B461:$B491)" +"MAX(daily!$B461:$B491)" +"MIN(daily!$B461:$B491)" +"AVERAGE(daily!$B492:$B521)" +"MAX(daily!$B492:$B521)" +"MIN(daily!$B492:$B521)" +"AVERAGE(daily!$B522:$B552)" +"MAX(daily!$B522:$B552)" +"MIN(daily!$B522:$B552)" +"AVERAGE(daily!$B553:$B583)" +"MAX(daily!$B553:$B583)" +"MIN(daily!$B553:$B583)" +"AVERAGE(daily!$B584:$B611)" +"MAX(daily!$B584:$B611)" +"MIN(daily!$B584:$B611)" +"AVERAGE(daily!$B612:$B642)" +"MAX(daily!$B612:$B642)" +"MIN(daily!$B612:$B642)" +"AVERAGE(daily!$B643:$B672)" +"MAX(daily!$B643:$B672)" +"MIN(daily!$B643:$B672)" +"AVERAGE(daily!$B673:$B703)" +"MAX(daily!$B673:$B703)" +"MIN(daily!$B673:$B703)" +"AVERAGE(daily!$B704:$B733)" +"MAX(daily!$B704:$B733)" +"MIN(daily!$B704:$B733)" +"AVERAGE(daily!$B734:$B764)" +"MAX(daily!$B734:$B764)" +"MIN(daily!$B734:$B764)" +"AVERAGE(daily!$B765:$B795)" +"MAX(daily!$B765:$B795)" +"MIN(daily!$B765:$B795)" +"AVERAGE(daily!$B796:$B825)" +"MAX(daily!$B796:$B825)" +"MIN(daily!$B796:$B825)" +"AVERAGE(daily!$B826:$B856)" +"MAX(daily!$B826:$B856)" +"MIN(daily!$B826:$B856)" +"AVERAGE(daily!$B857:$B886)" +"MAX(daily!$B857:$B886)" +"MIN(daily!$B857:$B886)" +"AVERAGE(daily!$B887:$B917)" +"MAX(daily!$B887:$B917)" +"MIN(daily!$B887:$B917)" +"AVERAGE(daily!$B918:$B948)" +"MAX(daily!$B918:$B948)" +"MIN(daily!$B918:$B948)" +"AVERAGE(daily!$B949:$B977)" +"MAX(daily!$B949:$B977)" +"MIN(daily!$B949:$B977)" +"AVERAGE(daily!$B978:$B1008)" +"MAX(daily!$B978:$B1008)" +"MIN(daily!$B978:$B1008)" +"AVERAGE(daily!$B1009:$B1038)" +"MAX(daily!$B1009:$B1038)" +"MIN(daily!$B1009:$B1038)" +"AVERAGE(daily!$B1039:$B1069)" +"MAX(daily!$B1039:$B1069)" +"MIN(daily!$B1039:$B1069)" +"AVERAGE(daily!$B1070:$B1099)" +"MAX(daily!$B1070:$B1099)" +"MIN(daily!$B1070:$B1099)" +"AVERAGE(daily!$B1100:$B1130)" +"MAX(daily!$B1100:$B1130)" +"MIN(daily!$B1100:$B1130)" +"AVERAGE(daily!$B1131:$B1161)" +"MAX(daily!$B1131:$B1161)" +"MIN(daily!$B1131:$B1161)" +"AVERAGE(daily!$B1162:$B1191)" +"MAX(daily!$B1162:$B1191)" +"MIN(daily!$B1162:$B1191)" +"AVERAGE(daily!$B1192:$B1222)" +"MAX(daily!$B1192:$B1222)" +"MIN(daily!$B1192:$B1222)" +"AVERAGE(daily!$B1223:$B1252)" +"MAX(daily!$B1223:$B1252)" +"MIN(daily!$B1223:$B1252)" +"AVERAGE(daily!$B1253:$B1283)" +"MAX(daily!$B1253:$B1283)" +"MIN(daily!$B1253:$B1283)" +"AVERAGE(daily!$B1284:$B1314)" +"MAX(daily!$B1284:$B1314)" +"MIN(daily!$B1284:$B1314)" +"AVERAGE(daily!$B1315:$B1342)" +"MAX(daily!$B1315:$B1342)" +"MIN(daily!$B1315:$B1342)" +"AVERAGE(daily!$B1343:$B1373)" +"MAX(daily!$B1343:$B1373)" +"MIN(daily!$B1343:$B1373)" +"AVERAGE(daily!$B1374:$B1403)" +"MAX(daily!$B1374:$B1403)" +"MIN(daily!$B1374:$B1403)" +"AVERAGE(daily!$B1404:$B1434)" +"MAX(daily!$B1404:$B1434)" +"MIN(daily!$B1404:$B1434)" +"AVERAGE(daily!$B1435:$B1464)" +"MAX(daily!$B1435:$B1464)" +"MIN(daily!$B1435:$B1464)" +"+A4+1" +"D5*C5" +"D8+E8" +"[1]OverShortSummary!A1" +"'[1]SP 620 E Koch Refinery'!D4" +"'[1]SP 657 S Koch Refinery'!D4" +"'[1]SP 661 N Koch Refinery'!D4" +"'[1]SP 2631 Ingleside PL'!D3" +"'[1]SP 4009 Inactive'!D3" +"'[1]SP 4041 Sweden'!D4" +"'[1]SP 94507 Dime Box Rosanky'!D3" +"SUM(C3:R3)" +"SUM('[1]SP 620 E Koch Refinery'!D7:D12)" +"SUM('[1]SP 657 S Koch Refinery'!D7:D12)" +"SUM('[1]SP 661 N Koch Refinery'!D7:D18)" +"SUM('[1]SP 2631 Ingleside PL'!D6)" +"'[1]SP 4009 Inactive'!D11" +"SUM('[1]SP 4041 Sweden'!D7:D15)" +"SUM('[1]SP 94507 Dime Box Rosanky'!D6:D15)" +"'[1]SP 94507 Dime Box Rosanky'!D16" +"'[1]SP 620 E Koch Refinery'!D13" +"'[1]SP 657 S Koch Refinery'!D13" +"'[1]SP 661 N Koch Refinery'!D19" +"'[1]SP 4009 Inactive'!D9" +"'[1]SP 4041 Sweden'!D16" +"SUM(C3:C8)" +"SUM('[1]SP 620 E Koch Refinery'!D20)" +"'[1]SP 657 S Koch Refinery'!D20" +"'[1]SP 661 N Koch Refinery'!D26" +"'[1]SP 2631 Ingleside PL'!D15" +"'[1]SP 4009 Inactive'!D17" +"'[1]SP 4041 Sweden'!D23" +"SUM('[1]SP 94507 Dime Box Rosanky'!D24:D26)" +"'[1]SP 620 E Koch Refinery'!D21" +"'[1]SP 94507 Dime Box Rosanky'!D29" +"C10-SUM(C12:C13)" +"'[1]SP 94507 Dime Box Rosanky'!D34" +"C17-C15" +"I13-SUM(I7:I8)" +"C19-C21" +"D14*0.02501*C14" +"E14*0.01522*C14" +"B21*1.8" +"B46*0.02501*B51" +"B46*0.02501*B53" +"B46*0.01522*B55" +"B46*0.01522*B57" +"B31/2" +"B64*0.02501*B65" +"B64*0.02501*B67" +"B64*0.01522*B69" +"B64*0.01522*B71" +"B19*1.8" +"B44*0.02501*B49" +"B44*0.01522*B51" +"B19*1.8" +"B44*0.02501*B49" +"B44*0.01522*B51" +"B19*1.8" +"B44*0.02501*B49" +"B44*0.01522*B51" +"+B16*B18/1000000" +"+B20*B17/1000000" +"+B19/B12" +"+B21/B12" +"+B24*8760" +"+C30*8760/2000" +"MAX(C30:C40)" +"+C33" +"+C42*4.38" +"+C41" +"+(D42*0.8)+(D41*0.2)" +"+E41" +"+(F41*0.2)+(F42*0.8)" +"+G41*0.1" +"+((H41*0.2)+(H42*0.8))*0.1" +"+B45*$B$19" +"+B45*B21*8760/2000" +"+B46*B21*8760/2000" +"+B47*B19" +"+B47*B21*8760/2000" +"+B52*1.15" +"+B13*24" +"+B14*8760/1000000" +"+B14*B16/B12" +"+B17*B12/1000000" +"+B25" +"+B34*$B$21/2000" +"+B28*B18" +"+B29*B18" +"+C12*E12/1000000" +"+(C27+C28)/2" +"+B19*F12*C37/2000" +"+B20*F12*C37/2000" +"+B21*F12*C37/2000" +"+B22*F12*D37/2000" +"+B23*F12*E37/2000" +"+B19*F13*D37/2000" +"+B20*F13*D37/2000" +"+B21*F13*D37/2000" +"+B22*F13*E37/2000" +"+B23*F13*E37/2000" +"+B19*F14*E37/2000" +"+B20*F14*E37/2000" +"+B21*F14*E37/2000" +"+B22*F14*E37/2000" +"+B23*F14*E37/2000" +"+B19*F15*F37/2000" +"+B20*F15*F37/2000" +"+B21*F15*F37/2000" +"+B22*F15*F37/2000" +"+B23*F15*F37/2000" +"+B19*F16*G37/2000" +"+B20*F16*G37/2000" +"+B21*F16*G37/2000" +"+B22*F16*G37/2000" +"+B23*F16*G37/2000" +"SUM(B41:B45)" +"+Turbine!C62" +"+Turbine!C63" +"+Turbine!C64" +"+Turbine!C65" +"+Turbine!C66" +"+'Gen Engines'!C34" +"+'Gen Engines'!C35" +"+'Gen Engines'!C36" +"+'Gen Engines'!C37" +"+'Gen Engines'!C38" +"SUM(B49:B50)" +"+B46" +"+B51-B54" +"+Turbine!B62" +"+Turbine!C62" +"+Turbine!B63" +"+Turbine!C63" +"+Turbine!B64" +"+Turbine!C64" +"+Turbine!B65" +"+Turbine!C65" +"+Turbine!B66" +"+Turbine!C66" +"+Turbine!B67" +"+Turbine!C67" +"+Turbine!B62" +"+Turbine!B63" +"+Turbine!B64" +"+Turbine!B65" +"+Turbine!B66" +"+'Gen Engines'!B34" +"+'Gen Engines'!B35" +"+'Gen Engines'!B36" +"+'Gen Engines'!B37" +"+'Gen Engines'!B38" +"SUM(D13:D19)" +"+[1]Alternative!B25" +"+[1]Alternative!C25" +"+[1]Alternative!D25" +"+[1]Alternative!E25" +"+[1]Alternative!F25" +"+Alternative!B28" +"+Alternative!C28" +"+Alternative!D28" +"+Alternative!E28" +"+Alternative!F28" +"+'Gen Engines'!C34*0.5" +"+'Gen Engines'!C35*0.5" +"+'Gen Engines'!C36*0.5" +"+'Gen Engines'!C37*0.5" +"+'Gen Engines'!C38*0.5" +"SUM(D26:D31)" +"+$C$14*$C$12*$C$11/1000000*B16/2000" +"+$C$14*$C$12*$C$11/1000000*B17/2000" +"+$C$14*$C$12*$C$11/1000000*B18/2000" +"+$C$14*$C$12*$C$11/1000000*B19/2000" +"+$C$14*$C$12*$C$11/1000000*B20/2000" +"+B25" +"+C14*C13*C11/1000000*B16/2000" +"+C14*C13*C11/1000000*B17/2000" +"+C14*C13*C11/1000000*B18/2000" +"+C14*C13*C11/1000000*B19/2000" +"+C14*C13*C11/1000000*B20/2000" +"SUM(B25:B28)" +"+B16*B18/1000000" +"+B20*B17/1000000" +"+B19/B12" +"+B21/B12" +"+B24*8760" +"+C30*8760/2000" +"MAX(C30:C40)" +"+C42*4.38" +"+E33" +"+C41" +"+(D42*0.8)+(D41*0.2)" +"+E41" +"+(F41*0.2)+(F42*0.8)" +"+G41*0.1" +"+((0.8*H42)+(0.2*H41))*0.1" +"+B45*$B$19" +"+B45*B21*8760/2000" +"+B46*B21*8760/2000" +"+B47*B19" +"+B47*B21*8760/2000" +"+B52*1.15" +"+B15*8.34*0.87" +"+B17*B16/1000000" +"+B18*1000000/B14" +"+B26" +"+B35*$B$22/2000" +"+B30*B18" +"+C12*E12/1000000" +"+(C27+C28)/2" +"+B19*F12*C37/2000" +"+B20*F12*C37/2000" +"+B21*F12*C37/2000" +"+B22*F12*D37/2000" +"+B23*F12*E37/2000" +"+B19*F13*D37/2000" +"+B20*F13*D37/2000" +"+B21*F13*D37/2000" +"+B22*F13*E37/2000" +"+B23*F13*E37/2000" +"+B19*F14*E37/2000" +"+B20*F14*E37/2000" +"+B21*F14*E37/2000" +"+B22*F14*E37/2000" +"+B23*F14*E37/2000" +"+B19*F15*F37/2000" +"+B20*F15*F37/2000" +"+B21*F15*F37/2000" +"+B22*F15*F37/2000" +"+B23*F15*F37/2000" +"SUM(B41:B45)" +"+Turbine!C62" +"+Turbine!C63" +"+Turbine!C64" +"+Turbine!C65" +"+Turbine!C66" +"+'Gen Engines'!C35" +"+'Gen Engines'!C36" +"+'Gen Engines'!C37" +"+'Gen Engines'!C38" +"+'Gen Engines'!C39" +"SUM(B49:B50)" +"+B46" +"+B51-B54" +"+$C$14*$C$12*$C$11/1000000*B16/2000" +"+$C$14*$C$12*$C$11/1000000*B17/2000" +"+$C$14*$C$12*$C$11/1000000*B18/2000" +"+$C$14*$C$12*$C$11/1000000*B19/2000" +"+$C$14*$C$12*$C$11/1000000*B20/2000" +"+B25" +"SUM(B25:B29)" +"+Turbine!B62" +"+Turbine!C62" +"+Turbine!B63" +"+Turbine!C63" +"+Turbine!B64" +"+Turbine!C64" +"+Turbine!B65" +"+Turbine!C65" +"+Turbine!B66" +"+Turbine!C66" +"+Turbine!B67" +"+Turbine!C67" +"+Turbine!B62" +"+Turbine!B63" +"+Turbine!B64" +"+Turbine!B65" +"+Turbine!B66" +"+'Gen Engines'!B35" +"+'Gen Engines'!B36" +"+'Gen Engines'!B37" +"+'Gen Engines'!B38" +"+'Gen Engines'!B39" +"SUM(D13:D19)" +"+Alternative!B25" +"+Alternative!C25" +"+Alternative!D25" +"+Alternative!E25" +"+Alternative!F25" +"+E19" +"+B16*B18/1000000" +"+B20*B17/1000000" +"+B19/B12" +"+B21/B12" +"+B24*8760" +"+C30*8760/2000" +"MAX(C30:C40)" +"+C33" +"+C42*4.38" +"+C41" +"+(D42*0.8)+(D41*0.2)" +"+E41" +"+(F41*0.2)+(F42*0.8)" +"+G41*0.1" +"+((H41*0.2)+(H42*0.8))*0.1" +"+B45*$B$19" +"+B45*B21*8760/2000" +"+B46*B21*8760/2000" +"+B47*B19" +"+B47*B21*8760/2000" +"+B52*1.15" +"+B13*24" +"+B14*8760/1000000" +"+B14*B16/B12" +"+B17*B12/1000000" +"+B25" +"+B34*$B$21/2000" +"+B28*B18" +"+B29*B18" +"+C12*E12/1000000" +"+(C27+C28)/2" +"+B19*F12*C37/2000" +"+B20*F12*C37/2000" +"+B21*F12*C37/2000" +"+B22*F12*D37/2000" +"+B23*F12*E37/2000" +"+B19*F13*D37/2000" +"+B20*F13*D37/2000" +"+B21*F13*D37/2000" +"+B22*F13*E37/2000" +"+B23*F13*E37/2000" +"+B19*F14*E37/2000" +"+B20*F14*E37/2000" +"+B21*F14*E37/2000" +"+B22*F14*E37/2000" +"+B23*F14*E37/2000" +"+B19*F15*F37/2000" +"+B20*F15*F37/2000" +"+B21*F15*F37/2000" +"+B22*F15*F37/2000" +"+B23*F15*F37/2000" +"+B19*F16*G37/2000" +"+B20*F16*G37/2000" +"+B21*F16*G37/2000" +"+B22*F16*G37/2000" +"+B23*F16*G37/2000" +"SUM(B41:B45)" +"+Turbine!C62" +"+Turbine!C63" +"+Turbine!C64" +"+Turbine!C65" +"+Turbine!C66" +"+'Gen Engines'!C34" +"+'Gen Engines'!C35" +"+'Gen Engines'!C36" +"+'Gen Engines'!C37" +"+'Gen Engines'!C38" +"SUM(B49:B50)" +"+B46" +"+B51-B54" +"SUM(B8:B12)" +"(B8+B17)/2" +"Netting!B49" +"SUM(B34:B35)" +"+B31" +"+B36-B39" +"+$C$14*$C$12*$C$11/1000000*B16/2000" +"+$C$14*$C$12*$C$11/1000000*B17/2000" +"+$C$14*$C$12*$C$11/1000000*B18/2000" +"+$C$14*$C$12*$C$11/1000000*B19/2000" +"+$C$14*$C$12*$C$11/1000000*B20/2000" +"+B25" +"+C14*C13*C11/1000000*B16/2000" +"+C14*C13*C11/1000000*B17/2000" +"+C14*C13*C11/1000000*B18/2000" +"+C14*C13*C11/1000000*B19/2000" +"+C14*C13*C11/1000000*B20/2000" +"SUM(B25:B28)" +"+Turbine!B62" +"+Turbine!B63" +"+Turbine!B64" +"+Turbine!B65" +"+Turbine!B66" +"+'Gen Engines'!B34" +"+'Gen Engines'!B35" +"+'Gen Engines'!B36" +"+'Gen Engines'!B37" +"+'Gen Engines'!B38" +"SUM(D13:D19)" +"+[1]Alternative!B25" +"+[1]Alternative!C25" +"+[1]Alternative!D25" +"+[1]Alternative!E25" +"+[1]Alternative!F25" +"+Alternative!B28" +"+Alternative!C28" +"+Alternative!D28" +"+Alternative!E28" +"+Alternative!F28" +"+'Gen Engines'!C34*0.5" +"+'Gen Engines'!C35*0.5" +"+'Gen Engines'!C36*0.5" +"+'Gen Engines'!C37*0.5" +"+'Gen Engines'!C38*0.5" +"SUM(D26:D31)" +"+Turbine!B62" +"+Turbine!C62" +"+Turbine!B63" +"+Turbine!C63" +"+Turbine!B64" +"+Turbine!C64" +"+Turbine!B65" +"+Turbine!C65" +"+Turbine!B66" +"+Turbine!C66" +"+Turbine!B67" +"+Turbine!C67" +"+B16*B18/1000000" +"+B20*B17/1000000" +"+B19/B12" +"+B21/B12" +"+B24*8760" +"+C30*8760/2000" +"MAX(C30:C40)" +"+C42*4.38" +"+E33" +"+C41" +"+(D42*0.8)+(D41*0.2)" +"+E41" +"+(F41*0.2)+(F42*0.8)" +"+G41*0.1" +"+((0.8*H42)+(0.2*H41))*0.1" +"+B45*$B$19" +"+B45*B21*8760/2000" +"+B46*B21*8760/2000" +"+B47*B19" +"+B47*B21*8760/2000" +"+B52*1.15" +"+B15*8.34*0.87" +"+B17*B16/1000000" +"+B18*1000000/B14" +"+B26" +"+B35*$B$22/2000" +"+B30*B18" +"+C12*E12/1000000" +"+(C27+C28)/2" +"+B19*F12*C37/2000" +"+B20*F12*C37/2000" +"+B21*F12*C37/2000" +"+B22*F12*D37/2000" +"+B23*F12*E37/2000" +"+B19*F13*D37/2000" +"+B20*F13*D37/2000" +"+B21*F13*D37/2000" +"+B22*F13*E37/2000" +"+B23*F13*E37/2000" +"+B19*F14*E37/2000" +"+B20*F14*E37/2000" +"+B21*F14*E37/2000" +"+B22*F14*E37/2000" +"+B23*F14*E37/2000" +"+B19*F15*F37/2000" +"+B20*F15*F37/2000" +"+B21*F15*F37/2000" +"+B22*F15*F37/2000" +"+B23*F15*F37/2000" +"SUM(B41:B45)" +"+Turbine!C62" +"+Turbine!C63" +"+Turbine!C64" +"+Turbine!C65" +"+Turbine!C66" +"+'Gen Engines'!C35" +"+'Gen Engines'!C36" +"+'Gen Engines'!C37" +"+'Gen Engines'!C38" +"+'Gen Engines'!C39" +"SUM(B49:B50)" +"+B46" +"+B51-B54" +"SUM(B8:B12)" +"(B8+B17)/2" +"SUM(B34:B35)" +"+B31" +"+B36-B39" +"+$C$14*$C$12*$C$11/1000000*B16/2000" +"+$C$14*$C$12*$C$11/1000000*B17/2000" +"+$C$14*$C$12*$C$11/1000000*B18/2000" +"+$C$14*$C$12*$C$11/1000000*B19/2000" +"+$C$14*$C$12*$C$11/1000000*B20/2000" +"+B25" +"SUM(B25:B29)" +"+Turbine!B62" +"+Turbine!B63" +"+Turbine!B64" +"+Turbine!B65" +"+Turbine!B66" +"+'Gen Engines'!B35" +"+'Gen Engines'!B36" +"+'Gen Engines'!B37" +"+'Gen Engines'!B38" +"+'Gen Engines'!B39" +"SUM(D13:D19)" +"+Alternative!B25" +"+Alternative!C25" +"+Alternative!D25" +"+Alternative!E25" +"+Alternative!F25" +"+E19" +"+Turbine!B62" +"+Turbine!C62" +"+Turbine!B63" +"+Turbine!C63" +"+Turbine!B64" +"+Turbine!C64" +"+Turbine!B65" +"+Turbine!C65" +"+Turbine!B66" +"+Turbine!C66" +"+Turbine!B67" +"+Turbine!C67" +"SUM(C9:C26)" +"C28+C30" +"+B16*B18/1000000" +"+B20*B17/1000000" +"+B19/B12" +"+B21/B12" +"+B24*8760" +"+C30*8760/2000" +"MAX(C30:C40)" +"+C33" +"+C42*4.38" +"+C41" +"B52*4.38" +"+E41" +"+G41*0.1" +"+B45*$B$19" +"+B47*B19" +"+B52*1.15" +"+B13*24" +"+B14*8760/1000000" +"+B14*B16/B12" +"+B17*B12/1000000" +"+B25" +"+B34*$B$21/2000" +"+B28*B18" +"+B29*B18" +"'1999 EIQ'!K12" +"SUM(B8:B12)" +"'2000 EIQ'!K12" +"(B8+B17)/2" +"Turbine!C62" +"Turbine!C63" +"Turbine!C64" +"'Gen Engines'!C34" +"'Gen Engines'!C35" +"'Gen Engines'!C36" +"SUM(B34:B35)" +"+B31" +"+B36-B39" +"E31" +"E32" +"E12*7500/1000000*$D12*$C12/2000" +"F12*$C12/2000" +"I12*B12*1046/2000" +"C12/8760" +"E35" +"E36" +"E39" +"E40" +"F15*C15/2000" +"G15*C15/2000" +"$C15*H15*3.38/2000" +"SUM(J12:J15)" +"SUM(K12:K16)" +"AVERAGE(B31:D31)" +"E32" +"E33" +"$B12*1050*E12/2000" +"F12*$C12/2000" +"I12*B12*1046/2000" +"C12/8760" +"'2000 EIQ'!F13" +"E42" +"E15*7500/1000000*$D15*$C15/2000" +"F15*C15/2000" +"G15*C15/2000" +"$C15*H15*3.38/2000" +"SUM(J12:J15)" +"SUM(K12:K16)" +"'2000 EIQ'!B31" +"'2000 EIQ'!E31*$C$11/2000" +"'2000 EIQ'!E32*$C$11/2000" +"'2000 EIQ'!E33*$C$11/2000" +"$C$14*$C$12*$C$11/1000000*B16/2000" +"$C$14*$C$12*$C$11/1000000*B17/2000" +"'2000 EIQ'!E35*$C$11/2000" +"'2000 EIQ'!E36*$C$11/2000" +"'2000 EIQ'!E37*$C$11/2000" +"+E22" +"'2000 EIQ'!E39*$C$11/2000" +"'2000 EIQ'!E40*$C$11/2000" +"'2000 EIQ'!E41*$C$11/2000" +"'2000 EIQ'!F15*$C$11/2000" +"$C$14*$C$13*$C$11/1000000*B16/2000" +"$C$14*$C$13*$C$11/1000000*B17/2000" +"SUM(B22:B25)" +"Netting!B31+40" +"J32/2" +"Netting!B36/2" +"F33-F34" +"C11" +"B26" +"G35" +"+Turbine!B62" +"+Turbine!B63" +"+Turbine!B64" +"+Turbine!B65" +"+Turbine!B66" +"+'Gen Engines'!B34" +"+'Gen Engines'!B35" +"+'Gen Engines'!B36" +"+'Gen Engines'!B37" +"+'Gen Engines'!B38" +"SUM(D13:D19)" +"Alternative!B22" +"Alternative!C22" +"Alternative!D22" +"Alternative!E22" +"Alternative!F22" +"+'Gen Engines'!C34*0.5" +"+'Gen Engines'!C35*0.5" +"+'Gen Engines'!C36*0.5" +"+'Gen Engines'!C37*0.5" +"+'Gen Engines'!C38*0.5" +"SUM(D26:D31)" +"+Turbine!B62" +"+Turbine!C62" +"+Turbine!B63" +"+Turbine!C63" +"+Turbine!B64" +"+Turbine!C64" +"+Turbine!B65" +"+Turbine!C65" +"+Turbine!B66" +"+Turbine!C66" +"+Turbine!B67" +"+Turbine!C67" +"+B16*B18/1000000" +"+B20*B17/1000000" +"+B19/B12" +"+B21/B12" +"+B24*8760" +"+C30*8760/2000" +"MAX(C30:C40)" +"+C42*4.38" +"+E33" +"+C41" +"B52*4.38" +"+E41" +"+G41*0.1" +"+B45*$B$19" +"+B47*B19" +"+B52*1.15" +"+B15*8.34*0.87" +"+B17*B16/1000000" +"+B18*1000000/B14" +"+B26" +"+B35*$B$22/2000" +"+B30*B18" +"'1999 EIQ'!J13" +"SUM(B8:B12)" +"'2000 EIQ'!J13" +"(B8+B17)/2" +"Turbine!C62" +"Turbine!C63" +"Turbine!C64" +"'Gen Engines'!C35" +"'Gen Engines'!C36" +"'Gen Engines'!C37" +"SUM(B34:B35)" +"+B31" +"+B36-B39" +"0.0022/453.592" +"E28" +"E29" +"E30" +"$N13*1046*D13/2000" +"E13*B13/2000" +"F13*B13/2000" +"B13/8760" +"E32" +"E33" +"E34" +"E36" +"E37" +"E38" +"$B16*$C16*D16*8500/2000/1000000" +"$B$16*G16*3.38/2000" +"H16*N16*1046/2000" +"8500/1046*B16*C16/1000000" +"SUM(I13:I16)" +"AVERAGE(B28:D28)" +"0.0022/453.592" +"E28" +"E29" +"E30" +"$B13*$C13*D13/2000" +"E13*B13/2000" +"F13*B13/2000" +"H13*N13*1046/2000" +"B13/8760" +"E32" +"E33" +"E34" +"E36" +"E37" +"E38" +"SUM(I13:I15)" +"AVERAGE(B28:D28)" +"'2000 EIQ'!E28*$C$11/2000" +"'2000 EIQ'!E29*$C$11/2000" +"'2000 EIQ'!E30*$C$11/2000" +"$C$14*$C$12*$C$11/1000000*B16/2000" +"$C$14*$C$12*$C$11/1000000*B17/2000" +"'2000 EIQ'!E32*$C$11/2000" +"'2000 EIQ'!E33*$C$11/2000" +"'2000 EIQ'!E34*$C$11/2000" +"+E22" +"'2000 EIQ'!E36*$C$11/2000" +"'2000 EIQ'!E37*$C$11/2000" +"'2000 EIQ'!E38*$C$11/2000" +"SUM(B22:B26)" +"'Netting Calcs'!B31+40" +"J32/2" +"'Netting Calcs'!B36/2" +"F33-F34" +"C11" +"B27" +"G35" +"+Turbine!B62" +"+Turbine!B63" +"+Turbine!B64" +"+Turbine!B65" +"+Turbine!B66" +"+'Gen Engines'!B35" +"+'Gen Engines'!B36" +"+'Gen Engines'!B37" +"+'Gen Engines'!B38" +"+'Gen Engines'!B39" +"SUM(D13:D19)" +"Alternative!B22" +"Alternative!C22" +"Alternative!D22" +"Alternative!E22" +"Alternative!F22" +"+'2000 EIQ'!F28" +"+E19" +"+Turbine!B62" +"+Turbine!C62" +"+Turbine!B63" +"+Turbine!C63" +"+Turbine!B64" +"+Turbine!C64" +"+Turbine!B65" +"+Turbine!C65" +"+Turbine!B66" +"+Turbine!C66" +"+Turbine!B67" +"+Turbine!C67" +"(G18+I18)/2" +"(G10+I10)/2" +"(G9+I9)/2" +"(G33+I33)/2" +"(G21+I21)/2" +"(G45+I45)/2" +"(G9+I9)/2" +"(G21+I21)/2" +"(G10+I10)/2" +"(G22+I22)/2" +"(G34+I34)/2" +"SUM(B5:F5)" +"SUM(H5:H31)" +"(G59+I59)/2" +"D5*D6" +"D7/D10/1000000000" +"I7/D10/1000000000" +"1/D10" +"D9*D10*1000000000" +"D11/0.902" +"I22/D10/1000000000" +"I23-I24" +"+Tanks!H10" +"+Engines!H17" +"+Fug!G25" +"+'Truck Loading'!H14" +"SUM(C10:C14)" +"Engines!A1" +"(12.46*E12*F12*C12/(D12+460))*((G12*42)/1000)/2000" +"Engines!A1" +"(B10*C10*D10*E10)" +"F10/2000" +"+G10*5.47945205479452" +"+E10" +"+Engines!A17" +"+Engines!C10" +"+E10" +"+E10" +"+E10" +"+E10" +"SUM(G10:G24)" +"Engines!A1" +"C10*3" +"+(F10+G10)/2000" +"+((F10*E10)/D10)+G10/8760" +"+H10*5.47945205479452" +"SUM(D10:D10)" +"Summary!A3" +"B17*$D10*$C10*$B10/1000000/2000" +"SUM(H17:H18)" +"+B17" +"H17*2000/$C10" +"+enginePTE!J12" +"+enginePTE!F33" +"+enginePTE!K33" +"+TANKs!H9" +"[1]tank!H13" +"SUM(B10:B19)" +"+C9*12" +"(F9+G9)/2000" +"+((F9*E9)/D9)+G9/8760" +"SUM(F9:F12)" +"+TANKs!D9" +"(12.46*E11*F11*C11/(D11+460))*(G11/1000)/2000" +"(C10*D10*E10*F10)" +"G10/2000" +"G10/E10" +"G11/365" +"SUM(C10:C37)" +"+E12*$C12*$D12*$B12/1000000/2000" +"SUM(J12:J13)" +"+C12*D12/1000000" +"+$B33*$B$19*4.38" +"+$B33*$B$20*4.38" +"+B33*$B$21*4.38" +"+B33*$B$22*4.38" +"+B33*$B$23*4.38" +"+B33*$B$27*4.38" +"+$B34*$E$19*4.38" +"+$B34*$E$20*4.38" +"+B34*$E$21*4.38" +"+B34*$E$22*4.38" +"+B34*$E$23*4.38" +"+B34*$E$27*4.38" +"+enginePTE!J12" +"+enginePTE!F33" +"+enginePTE!K33" +"+TANKs!H9" +"[1]tank!H13" +"SUM(B10:B19)" +"+C9*12" +"(F9+G9)/2000" +"+((F9*E9)/D9)+G9/8760" +"SUM(F9:F12)" +"+TANKs!D9" +"(12.46*E11*F11*C11/(D11+460))*(G11/1000)/2000" +"(C10*D10*E10*F10)" +"G10/2000" +"G10/E10" +"G11/365" +"SUM(C10:C37)" +"+E12*$C12*$D12*$B12/1000000/2000" +"SUM(J12:J13)" +"+C12*D12/1000000" +"+$B33*$B$19*4.38" +"+$B33*$B$20*4.38" +"+B33*$B$21*4.38" +"+B33*$B$22*4.38" +"+B33*$B$23*4.38" +"+B33*$B$27*4.38" +"+$B34*$E$19*4.38" +"+$B34*$E$20*4.38" +"+B34*$E$21*4.38" +"+B34*$E$22*4.38" +"+B34*$E$23*4.38" +"+B34*$E$27*4.38" +"+enginePTE!J12" +"+enginePTE!F33" +"+enginePTE!K33" +"+TANKs!H9" +"[1]tank!H13" +"SUM(B10:B19)" +"+C9*12" +"(F9+G9)/2000" +"+((F9*E9)/D9)+G9/8760" +"SUM(F9:F14)" +"+TANKs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anks!D9+Tanks!D10" +"(12.46*E11*F11*C11/(D11+460))*(G11/1000)/2000" +"+engines!J13" +"+engines!F45" +"+engines!K45" +"+engines!F46" +"+engines!K46" +"+Tanks!H9" +"[1]tank!H14" +"+Load!H11" +"SUM(B9:B32)" +"(B11*C11*D11*E11)" +"F11/2000" +"F11/365" +"engines!B13" +"SUM(G11:G29)" +"+enginePTE!J13" +"+enginePTE!G35" +"+enginePTE!L35" +"+Tanks!H11" +"+fug!H24" +"+Load!H12" +"SUM(B10:B16)" +"+E13*$C13*$D13*$B13/2000/1000000" +"SUM(J13:J14)" +"+C13*D13/1000000" +"+B35*$B$21*8760/2000" +"+B35*$B$22*4.38" +"+B35*$B$23*4.38" +"+B35*$B$24*4.38" +"+B35*$B$25*4.38" +"+B35*$B$29*4.38" +"SUM(D35:D36)" +"+Tanks!D11" +"(12.46*E12*F12*C12/(D12+460))*(G12/1000)/2000" +"+C11*12" +"(F11+G11)/2000" +"+((F11*E11)/D11)+G11/8760" +"SUM(F11:F13)" +"(C11*D11*E11*F11)" +"G11/2000" +"G11/365" +"SUM(H11:H23)" +"SUM(Q4:AB4)" +"SUM(B6:K6)" +"SUM(B4:B5)" +"SUM(O4:O9)" +"SUM(N13:N19)" +"B10+B20" +"'Short Form'!N27" +"'Short Form'!A29" +"'Short Form'!C29" +"'Short Form'!C29" +"'Short Form'!C29" +"'Short Form'!N42" +"'Short Form'!A44" +"'Short Form'!C44" +"'Short Form'!C44" +"'Short Form'!C44" +"'Travel Form'!O49" +"'Travel Form'!B49" +"'Travel Form'!D49:G49" +"'Travel Form'!D49:G49" +"'Travel Form'!D49:G49" +"'Travel Form'!D49:G49" +"'Travel Form'!H49:I49" +"'Travel Form'!H49:I49" +"'Meals and Ent Sup'!N49" +"'Meals and Ent Sup'!B49" +"'Meals and Ent Sup'!D49" +"'Meals and Ent Sup'!D49" +"'Meals and Ent Sup'!D49" +"'Misc. Exp. Sup'!O49" +"'Misc. Exp. Sup'!B49" +"'Misc. Exp. Sup'!D49" +"'Misc. Exp. Sup'!D49" +"'Misc. Exp. Sup'!D49" +"'Travel Sup (2)'!O49" +"'Travel Sup (2)'!B49" +"'Travel Sup (2)'!D49" +"'Travel Sup (2)'!D49" +"'Travel Sup (2)'!D49" +"'Meals and Ent Sup (2)'!N49" +"'Meals and Ent Sup (2)'!B49" +"'Meals and Ent Sup (2)'!D49" +"'Meals and Ent Sup (2)'!D49" +"'Meals and Ent Sup (2)'!D49" +"'Misc. Exp. Sup (2)'!O49" +"'Misc. Exp. Sup (2)'!B49" +"'Misc. Exp. Sup (2)'!D49" +"'Misc. Exp. Sup (2)'!D49" +"'Misc. Exp. Sup (2)'!D49" +"SUM(A3:A42)" +"TODAY()" +"1+VALUE(H62)+VALUE(I62)+VALUE(J62)+VALUE(K62)+VALUE(L62)+VALUE(M62)" +"IF(M14="" "",L14*1,L14*M14)" +"SUM(N14:N26)" +"'Meals and Ent Sup'!N55+'Meals and Ent Sup (2)'!N55" +"SUM(N27:N28)" +"SUM(N34:N41)" +"'Misc. Exp. Sup'!O55+'Misc. Exp. Sup (2)'!O55" +"'Travel Form'!O55+'Travel Sup (2)'!O55" +"N48+N44+N29" +"F53" +"IF($N$49-$N$50<0,""X"","" "")" +"IF($N$49-$N$50>0,""X"","" "")" +"ABS(N49-N50)" +"SUM(F50:F52)" +"IF(ISBLANK($A$6),TRIM("" ""),$A$6)" +"IF(ISBLANK($E$6),TRIM("" ""),$E$6)" +"TEXT(IF(ISBLANK($N$2),"" "",$N$2),""000000"")" +"TEXT($K$6,""###-##-####"")" +"TEXT($N$52,""######0.00"")" +"TEXT(IF(COUNTA('Travel Form'!$A$12:$N$40) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Meals and Ent Sup'!$A$10:$M$40,'Meals and Ent Sup'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Misc. Exp. Sup'!$A$10:$N$40,'Misc. Exp. Sup'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Travel Sup (2)'!$A$12:$N$40,'Travel Sup (2)'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Meals and Ent Sup (2)'!$A$10:$M$40,'Meals and Ent Sup (2)'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Misc. Exp. Sup (2)'!$A$10:$N$40,'Misc. Exp. Sup (2)'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT($A$8,""####"")" +"IF(VALUE('Short Form'!H62)<>0,2,"""")" +"IF(N2=0,"""",'Short Form'!N3)" +"'Short Form'!A6" +"IF(N12="" "",M12*1,M12*N12)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$12:$A$40,IF($L$49="" "",$A$49,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$50="" "",$A$50,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF( $L$51="" "",$A$51,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$52="" "",$A$52,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$53="" "",$A$53,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$54="" "",$A$54,"" ""),$O$12:$O$40)))" +"SUM(O12:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$12:$A$40,A49,$O$12:$O$40),$K$41*$L$49)" +"IF($L$51="" "",SUMIF($A$12:$A$40,A51,$O$12:$O$40),$K$41*$L$51)" +"IF($L$53="" "",SUMIF($A$12:$A$40,A53,$O$12:$O$40),$K$41*$L$53)" +"SUM(O49:O54)" +"IF((VALUE('Short Form'!I62)<>0),1+VALUE('Short Form'!H62)+VALUE('Short Form'!I62),"""")" +"IF((M2=0),"""",'Short Form'!N3)" +"'Short Form'!A6" +"'Short Form'!K6" +"IF(M10="" "",L10*1,L10*M10)" +"IF(SUM(L49:L54)=0,0,$N$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF( $L$51="" "",$A$51,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$N$10:$N$40)))" +"SUM(N10:N40)" +"IF($N$41=$N$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$N$10:$N$40),$K$41*$L$49)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$N$10:$N$40),$K$41*$L$51)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$N$10:$N$40),$K$41*$L$53)" +"SUM(N49:N54)" +"IF((VALUE('Short Form'!J62)<>0),1+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!H62),"""")" +"IF((N2=0),"""",'Short Form'!$N3)" +"'Short Form'!A6" +"IF(N10="" "",M10*1,M10*N10)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$51="" "",$A$51,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$O$10:$O$40)))" +"SUM(O10:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$O$10:$O$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$10:$A$40,A50,$O$10:$O$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$O$10:$O$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$10:$A$40,A52,$O$10:$O$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$O$10:$O$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$12:$A$40,A54,$O$12:$O$40),$K$41*$L$54)" +"SUM(L49:L54)" +"IF((VALUE('Short Form'!K62)<>0),1+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!H62)+VALUE('Short Form'!K62),"""")" +"IF(N2=0,"""",'Short Form'!N3)" +"'Short Form'!A6" +"IF(N12="" "",M12*1,M12*N12)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$12:$A$40,IF($L$49="" "",$A$49,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$50="" "",$A$50,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF( $L$51="" "",$A$51,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$52="" "",$A$52,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$53="" "",$A$53,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$54="" "",$A$54,"" ""),$O$12:$O$40)))" +"SUM(O12:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$12:$A$40,A49,$O$12:$O$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$12:$A$40,A50,$O$12:$O$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$12:$A$40,A51,$O$12:$O$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$12:$A$40,A52,$O$12:$O$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$12:$A$40,A53,$O$12:$O$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$12:$A$40,A54,$O$12:$O$40),$K$41*$L$54)" +"L49+L50+L51+L52+L53+L54" +"SUM(O49:O54)" +"IF((VALUE('Short Form'!L62)<>0),1+VALUE('Short Form'!H62)+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!K62)+VALUE('Short Form'!L62),"""")" +"IF((M2=0),"""",'Short Form'!N3)" +"'Short Form'!A6" +"'Short Form'!K6" +"IF(M10="" "",L10*1,L10*M10)" +"IF(SUM(L49:L54)=0,0,$N$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF( $L$51="" "",$A$51,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$N$10:$N$40)))" +"SUM(N10:N40)" +"IF($N$41=$N$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$N$10:$N$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$10:$A$40,A50,$N$10:$N$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$N$10:$N$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$10:$A$40,A52,$N$10:$N$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$N$10:$N$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$10:$A$40,A54,$N$10:$N$40),$K$41*$L$54)" +"SUM(L49:L54)" +"IF((VALUE('Short Form'!M62)<>0),1+VALUE('Short Form'!H62)+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!K62)+VALUE('Short Form'!L62)+VALUE('Short Form'!M62),"""")" +"IF((N2=0),"""",'Short Form'!$N3)" +"'Short Form'!A6" +"IF(N10="" "",M10*1,M10*N10)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$51="" "",$A$51,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$O$10:$O$40)))" +"SUM(O10:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$O$10:$O$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$10:$A$40,A50,$O$10:$O$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$O$10:$O$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$10:$A$40,A52,$O$10:$O$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$O$10:$O$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$12:$A$40,A54,$O$12:$O$40),$K$41*$L$54)" +"SUM(L49:L54)" +"'Short Form'!N27" +"'Short Form'!A29" +"'Short Form'!C29" +"'Short Form'!C29" +"'Short Form'!C29" +"'Short Form'!N42" +"'Short Form'!A44" +"'Short Form'!C44" +"'Short Form'!C44" +"'Short Form'!C44" +"'Travel Form'!O49" +"'Travel Form'!B49" +"'Travel Form'!D49:G49" +"'Travel Form'!D49:G49" +"'Travel Form'!D49:G49" +"'Travel Form'!D49:G49" +"'Travel Form'!H49:I49" +"'Travel Form'!H49:I49" +"'Meals and Ent Sup'!N49" +"'Meals and Ent Sup'!B49" +"'Meals and Ent Sup'!D49" +"'Meals and Ent Sup'!D49" +"'Meals and Ent Sup'!D49" +"'Misc. Exp. Sup'!O49" +"'Misc. Exp. Sup'!B49" +"'Misc. Exp. Sup'!D49" +"'Misc. Exp. Sup'!D49" +"'Misc. Exp. Sup'!D49" +"'Travel Sup (2)'!O49" +"'Travel Sup (2)'!B49" +"'Travel Sup (2)'!D49" +"'Travel Sup (2)'!D49" +"'Travel Sup (2)'!D49" +"'Meals and Ent Sup (2)'!N49" +"'Meals and Ent Sup (2)'!B49" +"'Meals and Ent Sup (2)'!D49" +"'Meals and Ent Sup (2)'!D49" +"'Meals and Ent Sup (2)'!D49" +"'Misc. Exp. Sup (2)'!O49" +"'Misc. Exp. Sup (2)'!B49" +"'Misc. Exp. Sup (2)'!D49" +"'Misc. Exp. Sup (2)'!D49" +"'Misc. Exp. Sup (2)'!D49" +"SUM(A3:A42)" +"TODAY()" +"1+VALUE(H62)+VALUE(I62)+VALUE(J62)+VALUE(K62)+VALUE(L62)+VALUE(M62)" +"IF(M14="" "",L14*1,L14*M14)" +"SUM(N14:N26)" +"'Meals and Ent Sup'!N55+'Meals and Ent Sup (2)'!N55" +"SUM(N27:N28)" +"SUM(N34:N41)" +"'Misc. Exp. Sup'!O55+'Misc. Exp. Sup (2)'!O55" +"'Travel Form'!O55+'Travel Sup (2)'!O55" +"N48+N44+N29" +"F53" +"IF($N$49-$N$50<0,""X"","" "")" +"IF($N$49-$N$50>0,""X"","" "")" +"ABS(N49-N50)" +"SUM(F50:F52)" +"IF(ISBLANK($A$6),TRIM("" ""),$A$6)" +"IF(ISBLANK($E$6),TRIM("" ""),$E$6)" +"TEXT(IF(ISBLANK($N$2),"" "",$N$2),""000000"")" +"TEXT($K$6,""###-##-####"")" +"TEXT($N$52,""######0.00"")" +"TEXT(IF(COUNTA('Travel Form'!$A$12:$N$40) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Meals and Ent Sup'!$A$10:$M$40,'Meals and Ent Sup'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Misc. Exp. Sup'!$A$10:$N$40,'Misc. Exp. Sup'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Travel Sup (2)'!$A$12:$N$40,'Travel Sup (2)'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Meals and Ent Sup (2)'!$A$10:$M$40,'Meals and Ent Sup (2)'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT(IF(COUNTA('Misc. Exp. Sup (2)'!$A$10:$N$40,'Misc. Exp. Sup (2)'!$A$49:$K$54) = 0,0,1),""0"")" +"TEXT($A$8,""####"")" +"IF(VALUE('Short Form'!H62)<>0,2,"""")" +"IF(N2=0,"""",'Short Form'!N3)" +"'Short Form'!A6" +"IF(N12="" "",M12*1,M12*N12)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$12:$A$40,IF($L$49="" "",$A$49,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$50="" "",$A$50,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF( $L$51="" "",$A$51,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$52="" "",$A$52,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$53="" "",$A$53,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$54="" "",$A$54,"" ""),$O$12:$O$40)))" +"SUM(O12:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$12:$A$40,A49,$O$12:$O$40),$K$41*$L$49)" +"IF($L$51="" "",SUMIF($A$12:$A$40,A51,$O$12:$O$40),$K$41*$L$51)" +"IF($L$53="" "",SUMIF($A$12:$A$40,A53,$O$12:$O$40),$K$41*$L$53)" +"SUM(O49:O54)" +"IF((VALUE('Short Form'!I62)<>0),1+VALUE('Short Form'!H62)+VALUE('Short Form'!I62),"""")" +"IF((M2=0),"""",'Short Form'!N3)" +"'Short Form'!A6" +"'Short Form'!K6" +"IF(M10="" "",L10*1,L10*M10)" +"IF(SUM(L49:L54)=0,0,$N$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF( $L$51="" "",$A$51,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$N$10:$N$40)))" +"SUM(N10:N40)" +"IF($N$41=$N$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$N$10:$N$40),$K$41*$L$49)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$N$10:$N$40),$K$41*$L$51)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$N$10:$N$40),$K$41*$L$53)" +"SUM(N49:N54)" +"IF((VALUE('Short Form'!J62)<>0),1+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!H62),"""")" +"IF((N2=0),"""",'Short Form'!$N3)" +"'Short Form'!A6" +"IF(N10="" "",M10*1,M10*N10)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$51="" "",$A$51,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$O$10:$O$40)))" +"SUM(O10:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$O$10:$O$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$10:$A$40,A50,$O$10:$O$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$O$10:$O$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$10:$A$40,A52,$O$10:$O$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$O$10:$O$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$12:$A$40,A54,$O$12:$O$40),$K$41*$L$54)" +"SUM(L49:L54)" +"IF((VALUE('Short Form'!K62)<>0),1+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!H62)+VALUE('Short Form'!K62),"""")" +"IF(N2=0,"""",'Short Form'!N3)" +"'Short Form'!A6" +"IF(N12="" "",M12*1,M12*N12)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$12:$A$40,IF($L$49="" "",$A$49,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$50="" "",$A$50,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF( $L$51="" "",$A$51,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$52="" "",$A$52,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$53="" "",$A$53,"" ""),$O$12:$O$40))-(SUMIF($A$12:$A$40,IF($L$54="" "",$A$54,"" ""),$O$12:$O$40)))" +"SUM(O12:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$12:$A$40,A49,$O$12:$O$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$12:$A$40,A50,$O$12:$O$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$12:$A$40,A51,$O$12:$O$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$12:$A$40,A52,$O$12:$O$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$12:$A$40,A53,$O$12:$O$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$12:$A$40,A54,$O$12:$O$40),$K$41*$L$54)" +"L49+L50+L51+L52+L53+L54" +"SUM(O49:O54)" +"IF((VALUE('Short Form'!L62)<>0),1+VALUE('Short Form'!H62)+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!K62)+VALUE('Short Form'!L62),"""")" +"IF((M2=0),"""",'Short Form'!N3)" +"'Short Form'!A6" +"'Short Form'!K6" +"IF(M10="" "",L10*1,L10*M10)" +"IF(SUM(L49:L54)=0,0,$N$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF( $L$51="" "",$A$51,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$N$10:$N$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$N$10:$N$40)))" +"SUM(N10:N40)" +"IF($N$41=$N$55,"" "",""Totals are not equal"")" +"IF($L$49="" "",SUMIF($A$10:$A$40,A49,$N$10:$N$40),$K$41*$L$49)" +"IF($L$50="" "",SUMIF($A$10:$A$40,A50,$N$10:$N$40),$K$41*$L$50)" +"IF($L$51="" "",SUMIF($A$10:$A$40,A51,$N$10:$N$40),$K$41*$L$51)" +"IF($L$52="" "",SUMIF($A$10:$A$40,A52,$N$10:$N$40),$K$41*$L$52)" +"IF($L$53="" "",SUMIF($A$10:$A$40,A53,$N$10:$N$40),$K$41*$L$53)" +"IF($L$54="" "",SUMIF($A$10:$A$40,A54,$N$10:$N$40),$K$41*$L$54)" +"SUM(L49:L54)" +"IF((VALUE('Short Form'!M62)<>0),1+VALUE('Short Form'!H62)+VALUE('Short Form'!I62)+VALUE('Short Form'!J62)+VALUE('Short Form'!K62)+VALUE('Short Form'!L62)+VALUE('Short Form'!M62),"""")" +"IF((N2=0),"""",'Short Form'!$N3)" +"'Short Form'!A6" +"IF(N10="" "",M10*1,M10*N10)" +"IF(SUM(L49:L54)=0,0,$O$41-(SUMIF($A$10:$A$40,IF($L$49="" "",$A$49,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$50="" "",$A$50,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$51="" "",$A$51,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$52="" "",$A$52,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$53="" "",$A$53,"" ""),$O$10:$O$40))-(SUMIF($A$10:$A$40,IF($L$54="" "",$A$54,"" ""),$O$10:$O$40)))" +"SUM(O10:O40)" +"IF($O$41=$O$55,"" "",""Totals are not equal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uel Costs'!B5" +"'Variable Prod Costs'!F14" +"'Variable Prod Costs'!F27" +"'Variable Prod Costs'!F40" +"'Variable Prod Costs'!F53" +"'Fuel Costs'!B5" +"'Fixed Costs'!F14" +"'Fixed Costs'!F26" +"'Fixed Costs'!F37" +"'Fixed Costs'!F48" +"'Variable Prod Costs'!F72" +"'Fixed Costs'!E61" +"'Other Costs'!D24" +"'Other Costs'!D48" +"'Other Costs'!D63" +"'Other Costs'!F74" +"D18" +"D28" +"D38" +"D48" +"SUMPRODUCT(D12:D16,E12:E16)" +"Main!B$25" +"'Fuel Costs'!D5" +"D7*E7/1000" +"C7*D7" +"C7*F7" +"Main!B$26" +"'Fuel Costs'!F5" +"Main!B$27" +"'Fuel Costs'!H5" +"Main!B$28" +"'Fuel Costs'!J5" +"Main!B$29" +"'Fuel Costs'!L5" +"Main!B$30" +"'Fuel Costs'!N5" +"IF(SUM(C7:C12)=0,0,H14/SUM(C7:C12))" +"IF(SUM(C7:C12)=0,0,I14/SUM(C7:C12))" +"SUM(H7:H12)" +"'Fuel Costs'!D6" +"'Fuel Costs'!F6" +"'Fuel Costs'!H6" +"'Fuel Costs'!J6" +"'Fuel Costs'!L6" +"'Fuel Costs'!N6" +"'Fuel Costs'!D7" +"'Fuel Costs'!F7" +"'Fuel Costs'!H7" +"'Fuel Costs'!J7" +"'Fuel Costs'!L7" +"'Fuel Costs'!N7" +"'Fuel Costs'!D8" +"'Fuel Costs'!F8" +"'Fuel Costs'!H8" +"'Fuel Costs'!J8" +"'Fuel Costs'!L8" +"'Fuel Costs'!N8" +"SUM(F57:F60)" +"F69+F61" +"'Fuel Costs'!B5" +"Main!B$25" +"'Fuel Costs'!D5" +"E7*D7" +"Main!B$26" +"'Fuel Costs'!F5" +"Main!B$27" +"'Fuel Costs'!H5" +"Main!B$28" +"'Fuel Costs'!J5" +"Main!B$29" +"'Fuel Costs'!L5" +"Main!B$30" +"'Fuel Costs'!N5" +"MAX(F7:F12)" +"'Fuel Costs'!B6" +"'Fuel Costs'!D16" +"'Fuel Costs'!F16" +"'Fuel Costs'!H16" +"'Fuel Costs'!J16" +"'Fuel Costs'!L16" +"'Fuel Costs'!N16" +"'Fuel Costs'!B7" +"'Fuel Costs'!D26" +"'Fuel Costs'!F26" +"'Fuel Costs'!H26" +"'Fuel Costs'!J26" +"'Fuel Costs'!L26" +"'Fuel Costs'!N26" +"'Fuel Costs'!B8" +"'Fuel Costs'!D36" +"'Fuel Costs'!F36" +"'Fuel Costs'!H36" +"'Fuel Costs'!J36" +"'Fuel Costs'!L36" +"'Fuel Costs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orwardPosition!D:D)" +"-SUM(LiquidatedPosition!C:C)" +"SUM(B6:B7)" +"SUM(IF(ForwardPosition!$C$2:$C$6000=A12,ForwardPosition!$D$2:$D$6000))" +"-SUM(IF(LiquidatedPosition!$B$2:$B$6001=A12,LiquidatedPosition!$C$2:$C$6001))" +"+B12+C12" +"[1]Summary!$B$12" +"B12-E12" +"[1]Summary!$B$13" +"[1]Summary!$B$14" +"[1]Summary!$B$15" +"[1]Summary!$B$16" +"[1]Summary!$B$17" +"[1]Summary!$B$18" +"[1]Summary!$B$19" +"SUM(B12:B21)" +"SUM(ForwardPosition!D:D)" +"-SUM(LiquidatedPosition!C:C)" +"SUM(B6:B7)" +"SUM(IF(ForwardPosition!$C$2:$C$6000=A12,ForwardPosition!$D$2:$D$6000))" +"-SUM(IF(LiquidatedPosition!$B$2:$B$6001=A12,LiquidatedPosition!$C$2:$C$6001))" +"+B12+C12" +"SUM(B12:B21)" +"IF(OR(B8="""",B8="" ""),""Enter Your Registrant Name"","""")" +"IF(-H6+SUMIF($D$17:$D$33,""=ROS"",H$17:H$33)+SUMIF($D$17:$D$33,""=HQ"",H$17:H$33)+SUMIF($D$17:$D$33,""=PJM"",H$17:H$33)+SUMIF($D$17:$D$33,""=OH"",H$17:H$33)+SUMIF($D$17:$D$33,""=NE"",H$17:H$33)=0,""Even"",-H6+SUMIF($D$17:$D$33,""=ROS"",H$17:H$33)+SUMIF($D$17:$D$33,""=HQ"",H$17:H$33)+SUMIF($D$17:$D$33,""=PJM"",H$17:H$33)+SUMIF($D$17:$D$33,""=OH"",H$17:H$33)+SUMIF($D$17:$D$33,""=NE"",H$17:H$33))" +"-N6+SUMIF($D$17:$D$33,""=ROS"",N$17:N$33)+SUMIF($D$17:$D$33,""=HQ"",N$17:N$33)+SUMIF($D$17:$D$33,""=PJM"",N$17:N$33)+SUMIF($D$17:$D$33,""=OH"",N$17:N$33)+SUMIF($D$17:$D$33,""=NE"",N$17:N$33)" +"IF(OR(B10="""",B10="" ""),""Enter Date"","""")" +"IF(OR(E10<1,E10>10),""Enter a number between 1 and 10 in cell above"","""")" +"IF(-H7+SUMIF($D$17:$D$33,""=NYC"",H$17:H$33)=0,""Even"",-H7+SUMIF($D$17:$D$33,""=NYC"",H$17:H$33))" +"-N7+SUMIF($D$17:$D$33,""=NYC"",N$17:N$33)" +"IF(-H8+SUMIF($D$17:$D$33,""=LI"",H$17:H$33)=0,""Even"",-H8+SUMIF($D$17:$D$33,""=LI"",H$17:H$33))" +"-N8+SUMIF($D$17:$D$33,""=LI"",N$17:N$33)" +"IF(OR(B12="""",B12="" ""),""Enter Season"","""")" +"IF($B$12=""Summer"",""May"",""Nov"")" +"IF($B$12=""Summer"",""Jun"",""Dec"")" +"IF($B$12=""Summer"",""Jul"",""Jan"")" +"IF($B$12=""Summer"",""Aug"",""Feb"")" +"IF($B$12=""Summer"",""Sept"",""Mar"")" +"IF($B$12=""Summer"",""Oct"",""Apr"")" +"IF(D17="""","""",+$B$8)" +"SUM(H17:M17)" +"+$B$10" +"+$E$10" +"+$B$12" +"IF(AND(OR(I17=0,I17=1),OR(J17=0,J17=1),OR(K17=0,K17=1),OR(L17=0,L17=1),OR(M17=0,M17=1),OR(N17=0,N17=1),OR(#REF!=0,#REF!=1)),0,1)" +"IF(M17+N17>0,1,0)" +"IF(SUM(I17:N17)>1,1,0)" +"IF(AND(H17>0,SUM(I17:N17)=0),1,0)" +"IF(I17>0,1,0)" +"IF(AND($G17=""sold"",D17=""""),1,+IF(AND($G17=""Purchased"",D17=""""),1,0))" +"IF(AND($G17=""sold"",H17>0),1,+IF(AND($G17=""Purchased"",H17<0),1,0))" +"IF(AND($G17="""",COUNT(H17:M17)<>0),1,0)" +"IF(AND($E17="""",COUNT(H17:M17)<>0),1,0)" +"+O17+1" +"SUM(C17:C33)" +"IF(SUM(Y17:Y33)>0,""Location Needed"","" "")" +"IF(SUM(AG17:AG33)=0,"""",""You are missing a transferred to name"")" +"IF(SUM(AF17:AF33)=0,"""",""One of your lines is missing Sold or Purchased notation"")" +"IF(SUM(Z17:Z33)>0,""Sign Error or blank cell has a space in it"","" "")" +"SUM(S17:S33)" +"IF(OR($B$8="""",$B$8="" ""),""Enter Registrant Name Above"",VLOOKUP('Certification Form'!$B$8,'List Page'!$A$3:$B$227,2))" +"IF(OR(B8="""",B8="" ""),""Enter Your Registrant Name"","""")" +"IF(-H6+SUMIF($D$17:$D$33,""=ROS"",H$17:H$33)+SUMIF($D$17:$D$33,""=HQ"",H$17:H$33)+SUMIF($D$17:$D$33,""=PJM"",H$17:H$33)+SUMIF($D$17:$D$33,""=OH"",H$17:H$33)+SUMIF($D$17:$D$33,""=NE"",H$17:H$33)=0,""Even"",-H6+SUMIF($D$17:$D$33,""=ROS"",H$17:H$33)+SUMIF($D$17:$D$33,""=HQ"",H$17:H$33)+SUMIF($D$17:$D$33,""=PJM"",H$17:H$33)+SUMIF($D$17:$D$33,""=OH"",H$17:H$33)+SUMIF($D$17:$D$33,""=NE"",H$17:H$33))" +"-N6+SUMIF($D$17:$D$33,""=ROS"",N$17:N$33)+SUMIF($D$17:$D$33,""=HQ"",N$17:N$33)+SUMIF($D$17:$D$33,""=PJM"",N$17:N$33)+SUMIF($D$17:$D$33,""=OH"",N$17:N$33)+SUMIF($D$17:$D$33,""=NE"",N$17:N$33)" +"IF(OR(B10="""",B10="" ""),""Enter Date"","""")" +"IF(OR(E10<1,E10>10),""Enter a number between 1 and 10 in cell above"","""")" +"IF(-H7+SUMIF($D$17:$D$33,""=NYC"",H$17:H$33)=0,""Even"",-H7+SUMIF($D$17:$D$33,""=NYC"",H$17:H$33))" +"-N7+SUMIF($D$17:$D$33,""=NYC"",N$17:N$33)" +"IF(-H8+SUMIF($D$17:$D$33,""=LI"",H$17:H$33)=0,""Even"",-H8+SUMIF($D$17:$D$33,""=LI"",H$17:H$33))" +"IF(OR(B12="""",B12="" ""),""Enter Season"","""")" +"IF($B$12=""Summer"",""May"",""Nov"")" +"IF($B$12=""Summer"",""Jun"",""Dec"")" +"IF($B$12=""Summer"",""Jul"",""Jan"")" +"IF($B$12=""Summer"",""Aug"",""Feb"")" +"IF($B$12=""Summer"",""Sept"",""Mar"")" +"IF($B$12=""Summer"",""Oct"",""Apr"")" +"IF(D17="""","""",+$B$8)" +"SUM(H17:M17)" +"+$B$10" +"+$E$10" +"+$B$12" +"IF(AND(OR(I17=0,I17=1),OR(J17=0,J17=1),OR(K17=0,K17=1),OR(L17=0,L17=1),OR(M17=0,M17=1),OR(N17=0,N17=1),OR(#REF!=0,#REF!=1)),0,1)" +"IF(M17+N17>0,1,0)" +"IF(SUM(I17:N17)>1,1,0)" +"IF(AND(H17>0,SUM(I17:N17)=0),1,0)" +"IF(I17>0,1,0)" +"IF(AND($G17=""sold"",D17=""""),1,+IF(AND($G17=""Purchased"",D17=""""),1,0))" +"IF(AND($G17=""sold"",H17>0),1,+IF(AND($G17=""Purchased"",H17<0),1,0))" +"IF(AND($G17="""",COUNT(H17:M17)<>0),1,0)" +"IF(AND($E17="""",COUNT(H17:M17)<>0),1,0)" +"+O17+1" +"SUM(C17:C33)" +"IF(SUM(Y17:Y33)>0,""Location Needed"","" "")" +"IF(SUM(AG17:AG33)=0,"""",""You are missing a transferred to name"")" +"IF(SUM(AF17:AF33)=0,"""",""One of your lines is missing Sold or Purchased notation"")" +"IF(SUM(Z17:Z33)>0,""Sign Error or blank cell has a space in it"","" "")" +"SUM(S17:S33)" +"IF(OR($B$8="""",$B$8="" ""),""Enter Registrant Name Above"",VLOOKUP('Certification Form'!$B$8,'List Page'!$A$3:$B$227,2))" +"-500-125" +"IF(OR(B8="""",B8="" ""),""Enter Your Registrant Name"","""")" +"IF(-H6+SUMIF($D$17:$D$33,""=ROS"",H$17:H$33)+SUMIF($D$17:$D$33,""=HQ"",H$17:H$33)+SUMIF($D$17:$D$33,""=PJM"",H$17:H$33)+SUMIF($D$17:$D$33,""=OH"",H$17:H$33)+SUMIF($D$17:$D$33,""=NE"",H$17:H$33)=0,""Even"",-H6+SUMIF($D$17:$D$33,""=ROS"",H$17:H$33)+SUMIF($D$17:$D$33,""=HQ"",H$17:H$33)+SUMIF($D$17:$D$33,""=PJM"",H$17:H$33)+SUMIF($D$17:$D$33,""=OH"",H$17:H$33)+SUMIF($D$17:$D$33,""=NE"",H$17:H$33))" +"-N6+SUMIF($D$17:$D$33,""=ROS"",N$17:N$33)+SUMIF($D$17:$D$33,""=HQ"",N$17:N$33)+SUMIF($D$17:$D$33,""=PJM"",N$17:N$33)+SUMIF($D$17:$D$33,""=OH"",N$17:N$33)+SUMIF($D$17:$D$33,""=NE"",N$17:N$33)" +"IF(OR(B10="""",B10="" ""),""Enter Date"","""")" +"IF(OR(E10<1,E10>10),""Enter a number between 1 and 10 in cell above"","""")" +"IF(-H7+SUMIF($D$17:$D$33,""=NYC"",H$17:H$33)=0,""Even"",-H7+SUMIF($D$17:$D$33,""=NYC"",H$17:H$33))" +"-N7+SUMIF($D$17:$D$33,""=NYC"",N$17:N$33)" +"IF(-H8+SUMIF($D$17:$D$33,""=LI"",H$17:H$33)=0,""Even"",-H8+SUMIF($D$17:$D$33,""=LI"",H$17:H$33))" +"IF(OR(B12="""",B12="" ""),""Enter Season"","""")" +"IF($B$12=""Summer"",""May"",""Nov"")" +"IF($B$12=""Summer"",""Jun"",""Dec"")" +"IF($B$12=""Summer"",""Jul"",""Jan"")" +"IF($B$12=""Summer"",""Aug"",""Feb"")" +"IF($B$12=""Summer"",""Sept"",""Mar"")" +"IF($B$12=""Summer"",""Oct"",""Apr"")" +"IF(D17="""","""",+$B$8)" +"+$B$10" +"+$E$10" +"+$B$12" +"IF(AND(OR(I17=0,I17=1),OR(J17=0,J17=1),OR(K17=0,K17=1),OR(L17=0,L17=1),OR(M17=0,M17=1),OR(N17=0,N17=1),OR(#REF!=0,#REF!=1)),0,1)" +"IF(M17+N17>0,1,0)" +"IF(SUM(I17:N17)>1,1,0)" +"IF(AND(H17>0,SUM(I17:N17)=0),1,0)" +"IF(I17>0,1,0)" +"IF(AND($G17=""sold"",D17=""""),1,+IF(AND($G17=""Purchased"",D17=""""),1,0))" +"IF(AND($G17=""sold"",H17>0),1,+IF(AND($G17=""Purchased"",H17<0),1,0))" +"IF(AND($G17="""",COUNT(H17:M17)<>0),1,0)" +"IF(AND($E17="""",COUNT(H17:M17)<>0),1,0)" +"+O17+1" +"-5-41" +"SUM(H20:M20)" +"-216-75" +"SUM(C17:C33)" +"IF(SUM(Y17:Y33)>0,""Location Needed"","" "")" +"IF(SUM(AG17:AG33)=0,"""",""You are missing a transferred to name"")" +"IF(SUM(AF17:AF33)=0,"""",""One of your lines is missing Sold or Purchased notation"")" +"IF(SUM(Z17:Z33)>0,""Sign Error or blank cell has a space in it"","" "")" +"SUM(S17:S33)" +"IF(OR($B$8="""",$B$8="" ""),""Enter Registrant Name Above"",VLOOKUP('Certification Form'!$B$8,'List Page'!$A$3:$B$227,2))" +"IF(OR(B8="""",B8="" ""),""Enter Your Registrant Name"","""")" +"IF(-H6+SUMIF($D$17:$D$33,""=ROS"",H$17:H$33)+SUMIF($D$17:$D$33,""=HQ"",H$17:H$33)+SUMIF($D$17:$D$33,""=PJM"",H$17:H$33)+SUMIF($D$17:$D$33,""=OH"",H$17:H$33)+SUMIF($D$17:$D$33,""=NE"",H$17:H$33)=0,""Even"",-H6+SUMIF($D$17:$D$33,""=ROS"",H$17:H$33)+SUMIF($D$17:$D$33,""=HQ"",H$17:H$33)+SUMIF($D$17:$D$33,""=PJM"",H$17:H$33)+SUMIF($D$17:$D$33,""=OH"",H$17:H$33)+SUMIF($D$17:$D$33,""=NE"",H$17:H$33))" +"-N6+SUMIF($D$17:$D$33,""=ROS"",N$17:N$33)+SUMIF($D$17:$D$33,""=HQ"",N$17:N$33)+SUMIF($D$17:$D$33,""=PJM"",N$17:N$33)+SUMIF($D$17:$D$33,""=OH"",N$17:N$33)+SUMIF($D$17:$D$33,""=NE"",N$17:N$33)" +"IF(OR(B10="""",B10="" ""),""Enter Date"","""")" +"IF(OR(E10<1,E10>10),""Enter a number between 1 and 10 in cell above"","""")" +"IF(-H7+SUMIF($D$17:$D$33,""=NYC"",H$17:H$33)=0,""Even"",-H7+SUMIF($D$17:$D$33,""=NYC"",H$17:H$33))" +"-N7+SUMIF($D$17:$D$33,""=NYC"",N$17:N$33)" +"IF(-H8+SUMIF($D$17:$D$33,""=LI"",H$17:H$33)=0,""Even"",-H8+SUMIF($D$17:$D$33,""=LI"",H$17:H$33))" +"-N8+SUMIF($D$17:$D$33,""=LI"",N$17:N$33)" +"IF(OR(B12="""",B12="" ""),""Enter Season"","""")" +"IF($B$12=""Summer"",""May"",""Nov"")" +"IF($B$12=""Summer"",""Jun"",""Dec"")" +"IF($B$12=""Summer"",""Jul"",""Jan"")" +"IF($B$12=""Summer"",""Aug"",""Feb"")" +"IF($B$12=""Summer"",""Sept"",""Mar"")" +"IF($B$12=""Summer"",""Oct"",""Apr"")" +"IF(D17="""","""",+$B$8)" +"SUM(H17:M17)" +"+$B$10" +"+$E$10" +"+$B$12" +"IF(AND(OR(I17=0,I17=1),OR(J17=0,J17=1),OR(K17=0,K17=1),OR(L17=0,L17=1),OR(M17=0,M17=1),OR(N17=0,N17=1),OR(#REF!=0,#REF!=1)),0,1)" +"IF(M17+N17>0,1,0)" +"IF(SUM(I17:N17)>1,1,0)" +"IF(AND(H17>0,SUM(I17:N17)=0),1,0)" +"IF(I17>0,1,0)" +"IF(AND($G17=""sold"",D17=""""),1,+IF(AND($G17=""Purchased"",D17=""""),1,0))" +"IF(AND($G17=""sold"",H17>0),1,+IF(AND($G17=""Purchased"",H17<0),1,0))" +"IF(AND($G17="""",COUNT(H17:M17)<>0),1,0)" +"IF(AND($E17="""",COUNT(H17:M17)<>0),1,0)" +"+O17+1" +"SUM(C17:C33)" +"IF(SUM(Y17:Y33)>0,""Location Needed"","" "")" +"IF(SUM(AG17:AG33)=0,"""",""You are missing a transferred to name"")" +"IF(SUM(AF17:AF33)=0,"""",""One of your lines is missing Sold or Purchased notation"")" +"IF(SUM(Z17:Z33)>0,""Sign Error or blank cell has a space in it"","" "")" +"SUM(S17:S33)" +"IF(OR($B$8="""",$B$8="" ""),""Enter Registrant Name Above"",VLOOKUP('Certification Form'!$B$8,'List Page'!$A$3:$B$227,2))" +"IF(OR(B8="""",B8="" ""),""Enter Your Registrant Name"","""")" +"IF(-H6+SUMIF($D$17:$D$33,""=ROS"",H$17:H$33)+SUMIF($D$17:$D$33,""=HQ"",H$17:H$33)+SUMIF($D$17:$D$33,""=PJM"",H$17:H$33)+SUMIF($D$17:$D$33,""=OH"",H$17:H$33)+SUMIF($D$17:$D$33,""=NE"",H$17:H$33)=0,""Even"",-H6+SUMIF($D$17:$D$33,""=ROS"",H$17:H$33)+SUMIF($D$17:$D$33,""=HQ"",H$17:H$33)+SUMIF($D$17:$D$33,""=PJM"",H$17:H$33)+SUMIF($D$17:$D$33,""=OH"",H$17:H$33)+SUMIF($D$17:$D$33,""=NE"",H$17:H$33))" +"-N6+SUMIF($D$17:$D$33,""=ROS"",N$17:N$33)+SUMIF($D$17:$D$33,""=HQ"",N$17:N$33)+SUMIF($D$17:$D$33,""=PJM"",N$17:N$33)+SUMIF($D$17:$D$33,""=OH"",N$17:N$33)+SUMIF($D$17:$D$33,""=NE"",N$17:N$33)" +"IF(OR(B10="""",B10="" ""),""Enter Date"","""")" +"IF(OR(E10<1,E10>10),""Enter a number between 1 and 10 in cell above"","""")" +"IF(-H7+SUMIF($D$17:$D$33,""=NYC"",H$17:H$33)=0,""Even"",-H7+SUMIF($D$17:$D$33,""=NYC"",H$17:H$33))" +"-N7+SUMIF($D$17:$D$33,""=NYC"",N$17:N$33)" +"IF(-H8+SUMIF($D$17:$D$33,""=LI"",H$17:H$33)=0,""Even"",-H8+SUMIF($D$17:$D$33,""=LI"",H$17:H$33))" +"-N8+SUMIF($D$17:$D$33,""=LI"",N$17:N$33)" +"IF(OR(B12="""",B12="" ""),""Enter Season"","""")" +"IF($B$12=""Summer"",""May"",""Nov"")" +"IF($B$12=""Summer"",""Jun"",""Dec"")" +"IF($B$12=""Summer"",""Jul"",""Jan"")" +"IF($B$12=""Summer"",""Aug"",""Feb"")" +"IF($B$12=""Summer"",""Sept"",""Mar"")" +"IF($B$12=""Summer"",""Oct"",""Apr"")" +"IF(D17="""","""",+$B$8)" +"SUM(H17:M17)" +"+$B$10" +"+$E$10" +"+$B$12" +"IF(AND(OR(I17=0,I17=1),OR(J17=0,J17=1),OR(K17=0,K17=1),OR(L17=0,L17=1),OR(M17=0,M17=1),OR(N17=0,N17=1),OR(#REF!=0,#REF!=1)),0,1)" +"IF(M17+N17>0,1,0)" +"IF(SUM(I17:N17)>1,1,0)" +"IF(AND(H17>0,SUM(I17:N17)=0),1,0)" +"IF(I17>0,1,0)" +"IF(AND($G17=""sold"",D17=""""),1,+IF(AND($G17=""Purchased"",D17=""""),1,0))" +"IF(AND($G17=""sold"",H17>0),1,+IF(AND($G17=""Purchased"",H17<0),1,0))" +"IF(AND($G17="""",COUNT(H17:M17)<>0),1,0)" +"IF(AND($E17="""",COUNT(H17:M17)<>0),1,0)" +"+O17+1" +"SUM(H17:H33)" +"IF(SUM(Y17:Y33)>0,""Location Needed"","" "")" +"IF(SUM(AG17:AG33)=0,"""",""You are missing a transferred to name"")" +"IF(SUM(AF17:AF33)=0,"""",""One of your lines is missing Sold or Purchased notation"")" +"IF(SUM(Z17:Z33)>0,""Sign Error or blank cell has a space in it"","" "")" +"SUM(S17:S33)" +"IF(OR($B$8="""",$B$8="" ""),""Enter Registrant Name Above"",VLOOKUP('Certification Form'!$B$8,'List Page'!$A$3:$B$227,2))" +"IF($D17=0,"" "",$C$8)" +"+C17*D17*1000" +"+$C$6" +"+$E$6" +"+$J$6" +"+$J$8" +"IF(AND(OR(F17=0,F17=1),OR(G17=0,G17=1),OR(H17=0,H17=1),OR(J17=0,J17=1)),0,1)" +"IF(I17+K17>0,1,0)" +"IF(AND(F17+G17>0,H17+J17>0),1,0)" +"IF(F17+G17>1,1,0)" +"COUNT($A$17:A17)+1" +"COUNT(A16:A22)+1" +"SUM(E17:E24)" +"IF(P25+Q25+R25+S25>0,""WARNING:"","""")" +"IF(P25>0,""Values above must be 1's or 0's"",IF(Q25>0,""NE and Ontario are not participating. These must be 0's"",IF(R25>0,""If it must be in NYC or LI, it cannot be out of state"",IF(S25>0,""Capactiy above must be in either NYC or LI"",""""))))" +"SUM(P17:P17)" +"IF($D17=0,"" "",$C$8)" +"+C17*D17*1000" +"+$C$6" +"+$E$6" +"+$J$6" +"+$J$8" +"IF(AND(OR(F17=0,F17=1),OR(G17=0,G17=1),OR(H17=0,H17=1),OR(J17=0,J17=1)),0,1)" +"IF(I17+K17>0,1,0)" +"IF(AND(F17+G17>0,H17+J17>0),1,0)" +"IF(F17+G17>1,1,0)" +"COUNT($A$17:A17)+1" +"SUM(NovTBids)" +"IF(P25+Q25+R25+S25>0,""WARNING:"","""")" +"IF(P25>0,""Values above must be 1's or 0's"",IF(Q25>0,""NE and Ontario are not participating. These must be 0's"",IF(R25>0,""If it must be in NYC or LI, it cannot be out of state"",IF(S25>0,""Capactiy above must be in either NYC or LI"",""""))))" +"SUM(P17:P17)" +"+'Nov OPP'!J6" +"+'Nov OPP'!J8" +"IF($D17=0,"" "",$C$8)" +"C17*D17*1000" +"+$C$6" +"+$E$6" +"+$J$6" +"+$J$8" +"IF(AND(OR(F17=0,F17=1),OR(G17=0,G17=1),OR(H17=0,H17=1),OR(J17=0,J17=1)),0,1)" +"IF(I17+K17>0,1,0)" +"IF(AND(F17+G17>0,H17+J17>0),1,0)" +"IF(F17+G17>1,1,0)" +"COUNT($A$17:A17)+1" +"+C19*D19*1000" +"SUM(E17:E18)" +"IF(P25+Q25+R25+S25>0,""WARNING:"","""")" +"IF(P25>0,""Values above must be 1's or 0's"",IF(Q25>0,""NE and Ontario are not participating. These must be 0's"",IF(R25>0,""If it must be in NYC or LI, it cannot be out of state"",IF(S25>0,""Capactiy above must be in either NYC or LI"",""""))))" +"+'Dec OPP'!J6" +"+'Dec OPP'!J8:K8" +"IF($D17=0,"" "",$C$8)" +"C17*D17*1000" +"+$C$6" +"+$E$6" +"+$J$6" +"+$J$8" +"IF(AND(OR(F17=0,F17=1),OR(G17=0,G17=1),OR(H17=0,H17=1),OR(J17=0,J17=1)),0,1)" +"IF(I17+K17>0,1,0)" +"IF(AND(F17+G17>0,H17+J17>0),1,0)" +"IF(F17+G17>1,1,0)" +"COUNT($A$17:A17)+1" +"+C19*D19*1000" +"SUM(E17:E18)" +"IF(P25+Q25+R25+S25>0,""WARNING:"","""")" +"IF(P25>0,""Values above must be 1's or 0's"",IF(Q25>0,""NE and Ontario are not participating. These must be 0's"",IF(R25>0,""If it must be in NYC or LI, it cannot be out of state"",IF(S25>0,""Capactiy above must be in either NYC or LI"",""""))))" +"+'Jan OPP'!J6" +"IF($D17=0,"" "",$C$8)" +"C17*D17*1000" +"+$C$6" +"+$E$6" +"+$J$6" +"+$J$8" +"IF(AND(OR(F17=0,F17=1),OR(G17=0,G17=1),OR(H17=0,H17=1),OR(J17=0,J17=1)),0,1)" +"IF(I17+K17>0,1,0)" +"IF(AND(F17+G17>0,H17+J17>0),1,0)" +"IF(F17+G17>1,1,0)" +"COUNT($A$17:A17)+1" +"+C19*D19*1000" +"SUM(E17:E24)" +"IF(P25+Q25+R25+S25>0,""WARNING:"","""")" +"IF(P25>0,""Values above must be 1's or 0's"",IF(Q25>0,""NE and Ontario are not participating. These must be 0's"",IF(R25>0,""If it must be in NYC or LI, it cannot be out of state"",IF(S25>0,""Capactiy above must be in either NYC or LI"",""""))))" +"+'Feb OPP'!J6" +"IF($D17=0,"" "",$C$8)" +"C17*D17*1000" +"+$C$6" +"+$E$6" +"+$J$6" +"+$J$8" +"IF(AND(OR(F17=0,F17=1),OR(G17=0,G17=1),OR(H17=0,H17=1),OR(J17=0,J17=1)),0,1)" +"IF(I17+K17>0,1,0)" +"IF(AND(F17+G17>0,H17+J17>0),1,0)" +"IF(F17+G17>1,1,0)" +"COUNT($A$17:A17)+1" +"+C19*D19*1000" +"SUM(E17:E24)" +"IF(P25+Q25+R25+S25>0,""WARNING:"","""")" +"IF(P25>0,""Values above must be 1's or 0's"",IF(Q25>0,""NE and Ontario are not participating. These must be 0's"",IF(R25>0,""If it must be in NYC or LI, it cannot be out of state"",IF(S25>0,""Capactiy above must be in either NYC or LI"",""""))))" +"+'Mar OPP'!J6" +"IF($D17=0,"" "",$C$8)" +"C17*D17*1000" +"+$C$6" +"+$E$6" +"+$J$6" +"+$J$8" +"IF(AND(OR(F17=0,F17=1),OR(G17=0,G17=1),OR(H17=0,H17=1),OR(J17=0,J17=1)),0,1)" +"IF(I17+K17>0,1,0)" +"IF(AND(F17+G17>0,H17+J17>0),1,0)" +"IF(F17+G17>1,1,0)" +"COUNT($A$17:A17)+1" +"+C19*D19*1000" +"SUM(E17:E24)" +"IF(P25+Q25+R25+S25>0,""WARNING:"","""")" +"IF(P25>0,""Values above must be 1's or 0's"",IF(Q25>0,""NE and Ontario are not participating. These must be 0's"",IF(R25>0,""If it must be in NYC or LI, it cannot be out of state"",IF(S25>0,""Capactiy above must be in either NYC or LI"",""""))))" +"IF(SUM($A$17:$A$24)SUM('Bid-Strip'!$A$17:$A$24),"" DELETE Rows"","" ""))" +"+'Bid-Strip'!C17" +"IF('Bid-Strip'!D17=0,"" "",IF('Bid-Strip'!F17=1,""NYC"",IF('Bid-Strip'!G17=1,""LI"",IF(OR(SUM('Bid-Strip'!H17:K17)=0,SUM('Bid-Strip'!H17:K17)>1),""ROS"",IF('Bid-Strip'!H17=1,""PJM"",IF('Bid-Strip'!I17=1,""NE"",IF('Bid-Strip'!J17=1,""HQ"",""OH"")))))))" +"E17*F17*1000" +"COUNT($A$17:A17)+1" +"+'Bid-Strip'!C6" +"+tstripbid" +"SUM(G17:G24)" +"+'Nov OPP'!C17" +"IF('Nov OPP'!D17=0,"" "",IF('Nov OPP'!F17=1,""NYC"",IF('Nov OPP'!G17=1,""LI"",IF(OR(SUM('Nov OPP'!H17:K17)=0,SUM('Nov OPP'!H17:K17)>1),""ROS"",IF('Nov OPP'!H17=1,""PJM"",IF('Nov OPP'!I17=1,""NE"",IF('Nov OPP'!J17=1,""HQ"",""OH"")))))))" +"E6*F6*1000" +"+IF(+SUM(A6:A13)<>SUM('Nov OPP'!$A$17:$A$24),""YOU NEED TO CHECK YOUR ROWS"","" "")" +"COUNT($A$6:A6)+1" +"+'Nov OPP'!C6" +"SUM(G6:G13)" +"+'Dec OPP'!C17" +"IF('Dec OPP'!D17=0,"" "",IF('Dec OPP'!F17=1,""NYC"",IF('Dec OPP'!G17=1,""LI"",IF(OR(SUM('Dec OPP'!H17:K17)=0,SUM('Dec OPP'!H17:K17)>1),""ROS"",IF('Dec OPP'!H17=1,""PJM"",IF('Dec OPP'!I17=1,""NE"",IF('Dec OPP'!J17=1,""HQ"",""OH"")))))))" +"COUNT($A$17:A17)+1" +"+'Dec OPP'!C6" +"+'Jan OPP'!C17" +"IF('Jan OPP'!D17=0,"" "",IF('Jan OPP'!F17=1,""NYC"",IF('Jan OPP'!G17=1,""LI"",IF(OR(SUM('Jan OPP'!H17:K17)=0,SUM('Jan OPP'!H17:K17)>1),""ROS"",IF('Jan OPP'!H17=1,""PJM"",IF('Jan OPP'!I17=1,""NE"",IF('Jan OPP'!J17=1,""HQ"",""OH"")))))))" +"COUNT($A$28:A28)+1" +"+'Jan OPP'!C6" +"+'Feb OPP'!C17" +"IF('Feb OPP'!D17=0,"" "",IF('Feb OPP'!F17=1,""NYC"",IF('Feb OPP'!G17=1,""LI"",IF(OR(SUM('Feb OPP'!H17:K17)=0,SUM('Feb OPP'!H17:K17)>1),""ROS"",IF('Feb OPP'!H17=1,""PJM"",IF('Feb OPP'!I17=1,""NE"",IF('Feb OPP'!J17=1,""HQ"",""OH"")))))))" +"COUNT($A$39:A39)+1" +"+'Feb OPP'!C6" +"+'Mar OPP'!C17" +"IF('Mar OPP'!D17=0,"" "",IF('Mar OPP'!F17=1,""NYC"",IF('Mar OPP'!G17=1,""LI"",IF(OR(SUM('Mar OPP'!H17:K17)=0,SUM('Mar OPP'!H17:K17)>1),""ROS"",IF('Mar OPP'!H17=1,""PJM"",IF('Mar OPP'!I17=1,""NE"",IF('Mar OPP'!J17=1,""HQ"",""OH"")))))))" +"COUNT($A$50:A50)+1" +"+'Mar OPP'!C6" +"+'Apr OPP'!C17" +"IF('Apr OPP'!D17=0,"" "",IF('Apr OPP'!F17=1,""NYC"",IF('Apr OPP'!G17=1,""LI"",IF(OR(SUM('Apr OPP'!H17:K17)=0,SUM('Apr OPP'!H17:K17)>1),""ROS"",IF('Apr OPP'!H17=1,""PJM"",IF('Apr OPP'!I17=1,""NE"",IF('Apr OPP'!J17=1,""HQ"",""OH"")))))))" +"COUNT($A$61:A61)+1" +"+'Apr OPP'!C6" +"IF(D17=0,"" "",+$E$11)" +"IF(ISERROR(VLOOKUP(D17,$C$80:$D$700,2)),"""",VLOOKUP(D17,$C$80:$D$700,2))" +"+$E$8" +"+$G$8" +"+$M$8" +"+$M$9" +"IF(AND(OR(H17=0,H17=1),OR(I17=0,I17=1),OR(J17=0,J17=1),OR(K17=0,K17=1),OR(L17=0,L17=1),OR(N17=0,N17=1),OR(M17=0,M17=1)),0,1)" +"IF(L17+N17>0,1,0)" +"IF(SUM(H17:N17)>1,1,0)" +"IF(AND(G17>0,SUM(H17:N17)=0),1,0)" +"IF(H17>0,1,0)" +"COUNT($A$17:A17)+1" +"IF(T25+S25+U25+V25>0,""WARNING:"","""")" +"IF(S25>0,""Values above must be 1's or 0's"",IF(T25>0,""NE and Ontario are not participating. These must be 0's"",IF(U25>0,""Choose one location only"",IF(V25>0,""You must select a location"",""""))))" +"SUM(S17:S24)" +"IF(D17=0,"" "",+$E$11)" +"IF(ISERROR(VLOOKUP(D17,$C$80:$D$700,2)),"""",VLOOKUP(D17,$C$80:$D$700,2))" +"+$E$8" +"+$G$8" +"+$M$8" +"+$M$9" +"IF(AND(OR(H17=0,H17=1),OR(I17=0,I17=1),OR(J17=0,J17=1),OR(K17=0,K17=1),OR(L17=0,L17=1),OR(N17=0,N17=1),OR(M17=0,M17=1)),0,1)" +"IF(L17+N17>0,1,0)" +"IF(SUM(H17:N17)>1,1,0)" +"IF(AND(G17>0,SUM(H17:N17)=0),1,0)" +"IF(H17>0,1,0)" +"COUNT($A$17:A17)+1" +"IF(T25+S25+U25+V25>0,""WARNING:"","""")" +"IF(S25>0,""Values above must be 1's or 0's"",IF(T25>0,""NE and Ontario are not participating. These must be 0's"",IF(U25>0,""Choose one location only"",IF(V25>0,""You must select a location"",""""))))" +"SUM(S17:S24)" +"+'Nov OPP'!M8" +"IF(D17=0,"" "",+$E$11)" +"IF(ISERROR(VLOOKUP(D17,$C$80:$D$700,2)),"""",VLOOKUP(D17,$C$80:$D$700,2))" +"+$E$8" +"+$G$8" +"+$M$8" +"+$M$9" +"IF(AND(OR(H17=0,H17=1),OR(I17=0,I17=1),OR(J17=0,J17=1),OR(K17=0,K17=1),OR(L17=0,L17=1),OR(N17=0,N17=1),OR(M17=0,M17=1)),0,1)" +"IF(L17+N17>0,1,0)" +"IF(SUM(H17:N17)>1,1,0)" +"IF(AND(G17>0,SUM(H17:N17)=0),1,0)" +"IF(H17>0,1,0)" +"COUNT($A$17:A17)+1" +"IF(T25+S25+U25+V25>0,""WARNING:"","""")" +"IF(S25>0,""Values above must be 1's or 0's"",IF(T25>0,""NE and Ontario are not participating. These must be 0's"",IF(U25>0,""Choose one location only"",IF(V25>0,""You must select a location"",""""))))" +"SUM(S17:S24)" +"+'Dec OPP'!M8" +"IF(D17=0,"" "",+$E$11)" +"IF(ISERROR(VLOOKUP(D17,$C$80:$D$700,2)),"""",VLOOKUP(D17,$C$80:$D$700,2))" +"+$E$8" +"+$G$8" +"+$M$8" +"+$M$9" +"IF(AND(OR(H17=0,H17=1),OR(I17=0,I17=1),OR(J17=0,J17=1),OR(K17=0,K17=1),OR(L17=0,L17=1),OR(N17=0,N17=1),OR(M17=0,M17=1)),0,1)" +"IF(L17+N17>0,1,0)" +"IF(SUM(H17:N17)>1,1,0)" +"IF(AND(G17>0,SUM(H17:N17)=0),1,0)" +"IF(H17>0,1,0)" +"COUNT($A$17:A17)+1" +"IF(T25+S25+U25+V25>0,""WARNING:"","""")" +"IF(S25>0,""Values above must be 1's or 0's"",IF(T25>0,""NE and Ontario are not participating. These must be 0's"",IF(U25>0,""Choose one location only"",IF(V25>0,""You must select a location"",""""))))" +"SUM(S17:S24)" +"+'Jan OPP'!M8" +"IF(D17=0,"" "",+$E$11)" +"IF(ISERROR(VLOOKUP(D17,$C$80:$D$700,2)),"""",VLOOKUP(D17,$C$80:$D$700,2))" +"+$E$8" +"+$G$8" +"+$M$8" +"+$M$9" +"IF(AND(OR(H17=0,H17=1),OR(I17=0,I17=1),OR(J17=0,J17=1),OR(K17=0,K17=1),OR(L17=0,L17=1),OR(N17=0,N17=1),OR(M17=0,M17=1)),0,1)" +"IF(L17+N17>0,1,0)" +"IF(SUM(H17:N17)>1,1,0)" +"IF(AND(G17>0,SUM(H17:N17)=0),1,0)" +"IF(H17>0,1,0)" +"COUNT($A$17:A17)+1" +"IF(T25+S25+U25+V25>0,""WARNING:"","""")" +"IF(S25>0,""Values above must be 1's or 0's"",IF(T25>0,""NE and Ontario are not participating. These must be 0's"",IF(U25>0,""Choose one location only"",IF(V25>0,""You must select a location"",""""))))" +"SUM(S17:S24)" +"+'Feb OPP'!M8" +"IF(D17=0,"" "",+$E$11)" +"IF(ISERROR(VLOOKUP(D17,$C$80:$D$700,2)),"""",VLOOKUP(D17,$C$80:$D$700,2))" +"+$E$8" +"+$G$8" +"+$M$8" +"+$M$9" +"IF(AND(OR(H17=0,H17=1),OR(I17=0,I17=1),OR(J17=0,J17=1),OR(K17=0,K17=1),OR(L17=0,L17=1),OR(N17=0,N17=1),OR(M17=0,M17=1)),0,1)" +"IF(L17+N17>0,1,0)" +"IF(SUM(H17:N17)>1,1,0)" +"IF(AND(G17>0,SUM(H17:N17)=0),1,0)" +"IF(H17>0,1,0)" +"COUNT($A$17:A17)+1" +"IF(T25+S25+U25+V25>0,""WARNING:"","""")" +"IF(S25>0,""Values above must be 1's or 0's"",IF(T25>0,""NE and Ontario are not participating. These must be 0's"",IF(U25>0,""Choose one location only"",IF(V25>0,""You must select a location"",""""))))" +"SUM(S17:S24)" +"+'Mar OPP'!M8" +"IF(D17=0,"" "",+$E$11)" +"IF(ISERROR(VLOOKUP(D17,$C$80:$D$700,2)),"""",VLOOKUP(D17,$C$80:$D$700,2))" +"+$E$8" +"+$G$8" +"+$M$8" +"+$M$9" +"IF(AND(OR(H17=0,H17=1),OR(I17=0,I17=1),OR(J17=0,J17=1),OR(K17=0,K17=1),OR(L17=0,L17=1),OR(N17=0,N17=1),OR(M17=0,M17=1)),0,1)" +"IF(L17+N17>0,1,0)" +"IF(SUM(H17:N17)>1,1,0)" +"IF(AND(G17>0,SUM(H17:N17)=0),1,0)" +"IF(H17>0,1,0)" +"COUNT($A$17:A17)+1" +"IF(T25+S25+U25+V25>0,""WARNING:"","""")" +"IF(S25>0,""Values above must be 1's or 0's"",IF(T25>0,""NE and Ontario are not participating. These must be 0's"",IF(U25>0,""Choose one location only"",IF(V25>0,""You must select a location"",""""))))" +"SUM(S17:S24)" +"+'Offers-Strip'!D17" +"+'Offers-Strip'!F17" +"IF('Offers-Strip'!G17=0,"" "",IF('Offers-Strip'!H17=1,""NYC"",IF('Offers-Strip'!I17=1,""LI"",IF('Offers-Strip'!J17=1,""ROS"",IF('Offers-Strip'!K17=1,""NE"",IF('Offers-Strip'!L17=1,""NE"",IF('Offers-Strip'!M17=1,""HQ"",IF('Offers-Strip'!N17=1,""OH"","" ""))))))))" +"F17*G17*1000" +"+'Offers-Strip'!C17" +"COUNT($A$17:A17)+1" +"+'Offers-Strip'!E8" +"SUM(H17:H24)" +"+'Nov OPP'!D17" +"+'Nov OPP'!F17" +"IF('Nov OPP'!G17=0,"" "",IF('Nov OPP'!H17=1,""NYC"",IF('Nov OPP'!I17=1,""LI"",IF('Nov OPP'!J17=1,""ROS"",IF('Nov OPP'!K17=1,""NE"",IF('Nov OPP'!L17=1,""NE"",IF('Nov OPP'!M17=1,""HQ"",IF('Nov OPP'!N17=1,""OH"","" ""))))))))" +"F6*G6*1000" +"+'Nov OPP'!C17" +"+IF(+SUM(A6:A13)SUM('Nov OPP'!$A$17:$A$24),"" DELETE Rows"","" ""))" +"COUNT($A$6:A6)+1" +"+'Nov OPP'!E8" +"SUM(H6:H13)" +"+'Dec OPP'!D17" +"+'Dec OPP'!C17" +"+IF(+SUM(A17:A24)SUM('Dec OPP'!$A$17:$A$24),"" DELETE Rows"","" ""))" +"COUNT($A$17:A17)+1" +"+'Dec OPP'!E8" +"+'Jan OPP'!D17" +"+'Jan OPP'!F17" +"IF('Jan OPP'!G17=0,"" "",IF('Jan OPP'!H17=1,""NYC"",IF('Jan OPP'!I17=1,""LI"",IF('Jan OPP'!J17=1,""ROS"",IF('Jan OPP'!K17=1,""NE"",IF('Jan OPP'!L17=1,""NE"",IF('Jan OPP'!M17=1,""HQ"",IF('Jan OPP'!N17=1,""OH"","" ""))))))))" +"+'Jan OPP'!C17" +"+IF(+SUM(A28:A35)SUM('Jan OPP'!$A$17:$A$24),"" DELETE Rows"","" ""))" +"COUNT($A$28:A28)+1" +"+'Jan OPP'!E8" +"+'Feb OPP'!D17" +"+'Feb OPP'!C17" +"+IF(+SUM(A39:A46)SUM('Feb OPP'!$A$17:$A$24),"" DELETE Rows"","" ""))" +"COUNT($A$39:A39)+1" +"+'Feb OPP'!E8" +"+'Mar OPP'!D17" +"+'Mar OPP'!F17" +"IF('Mar OPP'!G17=0,"" "",IF('Mar OPP'!H17=1,""NYC"",IF('Mar OPP'!I17=1,""LI"",IF('Mar OPP'!J17=1,""ROS"",IF('Mar OPP'!K17=1,""NE"",IF('Mar OPP'!L17=1,""NE"",IF('Mar OPP'!M17=1,""HQ"",IF('Mar OPP'!N17=1,""OH"","" ""))))))))" +"+'Mar OPP'!C17" +"+IF(+SUM(A50:A57)SUM('Mar OPP'!$A$17:$A$24),"" DELETE Rows"","" ""))" +"COUNT($A$50:A50)+1" +"+'Mar OPP'!E8" +"+'Apr OPP'!D17" +"+'Apr OPP'!F17" +"IF('Apr OPP'!G17=0,"" "",IF('Apr OPP'!H17=1,""NYC"",IF('Apr OPP'!I17=1,""LI"",IF('Apr OPP'!J17=1,""ROS"",IF('Apr OPP'!K17=1,""NE"",IF('Apr OPP'!L17=1,""NE"",IF('Apr OPP'!M17=1,""HQ"",IF('Apr OPP'!N17=1,""OH"","" ""))))))))" +"+'Apr OPP'!C17" +"+IF(+SUM(A61:A68)SUM('Apr OPP'!$A$17:$A$24),"" DELETE Rows"","" ""))" +"COUNT($A$61:A61)+1" +"+'Apr OPP'!E8" +"ROWS('Nov OPP'!A17:A24)" +"ROWS(A6:A13)" +"A113-A114" +"'Site & Acct List'!V34" +"'Site & Acct List'!W34" +"'Site & Acct List'!X34" +"'Site & Acct List'!X34" +"'Site & Acct List'!Z34" +"'Site & Acct List'!AA34" +"'Site & Acct List'!AB34" +"'Site & Acct List'!AC34" +"'Site & Acct List'!AD34" +"'Site & Acct List'!AE34" +"'Site & Acct List'!AF34" +"'Site & Acct List'!AG34" +"'Site & Acct List'!AH34" +"SUM(V3:AG3)" +"SUM(V3:V33)" +"'Deal Info '!M2" +"'Deal Info '!P1" +"'Deal Info '!R1" +"'Deal Info '!S3" +"'Deal Info '!D3" +"IF(AND(Formulas!C9=TRUE,Formulas!C10=TRUE,Formulas!C11=TRUE),""ERROR"",IF(Formulas!C9=TRUE,""Industrial"",IF(Formulas!C10=TRUE,""Commercial"",IF(Formulas!C11=TRUE,""Enovative""))))" +"IF(Formulas!C3=TRUE,""Yes"",IF(Formulas!C3=FALSE,""No""))" +"IF(AND(Formulas!C44=TRUE,Formulas!C45=TRUE,Formulas!C46=TRUE),""ERROR"",IF(Formulas!C44=TRUE,""New"",IF(Formulas!C45=TRUE,""Renew"",IF(Formulas!C46=TRUE,""Modify""))))" +"'Deal Info '!F51" +"'Deal Info '!N49" +"'Deal Info '!N51" +"'Deal Info '!M53" +"'Deal Info '!O53" +"'Deal Info '!Q53" +"'Deal Info '!N56" +"'Deal Info '!N59" +"'Deal Info '!N61" +"IF(Formulas!C86=TRUE,""Summary"",IF(Formulas!C86=FALSE,""Single""))" +"'Deal Info '!D42" +"'Deal Info '!C44" +"'Deal Info '!F44" +"'Deal Info '!I44" +"'Deal Info '!K44" +"IF(Formulas!C48=TRUE,""Yes"",IF(Formulas!C48=FALSE,""No""))" +"IF(Formulas!M22=TRUE,""Yes"",IF(Formulas!M22=FALSE,""No""))" +"'Deal Info '!S22" +"'Deal Info '!S23" +"'Deal Info '!S24" +"'Deal Info '!I12" +"'Deal Info '!I13" +"IF(AND(Formulas!C27=TRUE,Formulas!C28=TRUE),""ERROR"",IF(Formulas!C27=TRUE,""Firm"",IF(Formulas!C28=TRUE,""IT/RFT"")))" +"IF(AND(Formulas!C30=TRUE,Formulas!C31=TRUE),""ERROR"",IF(Formulas!C30=TRUE,""Burnertip"",IF(Formulas!C31=TRUE,""CityGate"")))" +"'Deal Info '!L12" +"IF(AND(Formulas!C40=TRUE,Formulas!C41=TRUE,Formulas!C42=TRUE),""ERROR"",IF(Formulas!C40=TRUE,""Fixed"",IF(Formulas!C41=TRUE,""Index"",IF(Formulas!C42=TRUE,""Nymex"",FALSE))))" +"'Deal Info '!M29" +"'Deal Info '!M31" +"IF(AND(Formulas!C66=TRUE,Formulas!C67=TRUE),""ERROR"",IF(Formulas!C66=TRUE,""NX1"",IF(Formulas!C67=TRUE,""NX3"",FALSE)))" +"IF(Formulas!C68=TRUE,'Deal Info '!M37)" +"IF(Formulas!C70=TRUE,'Deal Info '!N41)" +"IF(AND(Formulas!C80=TRUE,Formulas!C81=TRUE,Formulas!C82=TRUE),""ERROR"",IF(Formulas!C80=TRUE,""N/A"",IF(Formulas!C81=TRUE,""Applicable"",IF(Formulas!C82=TRUE,""Fixed"",FALSE))))" +"'Deal Info '!N44" +"'Deal Info '!M39" +"'Deal Info '!O39" +"'Deal Info '!Q31" +"'Deal Info '!Q32" +"'Deal Info '!Q34" +"'Deal Info '!S40" +"'Deal Info '!S41" +"IF(Formulas!C77=TRUE,""Yes"")" +"IF(Formulas!C78=TRUE,""Yes"")" +"'Deal Info '!B32" +"'Deal Info '!B34" +"IF(AND(Formulas!C19=TRUE,Formulas!C20=TRUE),""ERROR"",IF(Formulas!C19=TRUE,""Monthly"",IF(Formulas!C20=TRUE,""Yearly"",FALSE)))" +"'Deal Info '!C64" +"'Site & Acct List'!U3" +"'Deal Info '!F56" +"'Site & Acct List'!B3" +"'Site & Acct List'!O3" +"'Site & Acct List'!V3" +"'Site & Acct List'!AQ3" +"'Site & Acct List'!AL3" +"'Site & Acct List'!K3" +"'Site & Acct List'!S3" +"'Site & Acct List'!AN3" +"'Site & Acct List'!AU3" +"'Deal Info '!M2" +"'Deal Info '!M2" +"'Deal Info '!M2" +"'Deal Info '!M2" +"'Deal Info '!M2" +"'Deal Info '!M2" +"'Deal Info '!M2" +"'Deal Info '!M2" +"'Deal Info '!M2" +"'Deal Info '!M2" +"'Deal Info '!M2" +"'Deal Info '!M2" +"'Deal Info '!M2" +"'Deal Info '!M2" +"'Deal Info '!M2" +"'Deal Info '!M2" +"'Deal Info '!M2" +"'Deal Info '!M2" +"'Deal Info '!M2" +"'Deal Info '!M2" +"'Deal Info '!M2" +"'Deal Info '!M2" +"'Deal Info '!M2" +"'Deal Info '!M2" +"'Deal Info '!M2" +"'Deal Info '!M2" +"'Deal Info '!M2" +"'Deal Info '!M2" +"D12" +"_xll.OSTRIP2($B12,$C12,$D12-$C$6,$E12-$D12,$F12-$D12,$G12,$H12,$I12,$J12,$K12,$L12,$M12,O$10)" +"C6+1" +"_xll.OSTRIP2($B12,$C12,$D12-$O$20,$E12-$D12,$F12-$D12,$G12,$H12,$I12,$J12,$K12,$L12,$M12,O$10)" +"P12+X12/365" +"CONCATENATE(AA2,"" "",AA1)" +"CONCATENATE(AB2,"" "",AA1)" +"CONCATENATE(AC2,"" "",AA1)" +"CONCATENATE(AD2,"" "",AA1)" +"CONCATENATE(AE2,"" "",AA1)" +"VLOOKUP($A4,PARAMS,2,FALSE)+G4" +"VLOOKUP($A4,PARAMS,3,FALSE)+K4" +"IF(ISNUMBER($F4),bsd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curvesettle,HLOOKUP(C$5,curvesettle,2,FALSE),FALSE)" +"DATE(YEAR(A7),MONTH(A7)+1,1)" +"26/6.3" +"26.8/5.8" +"SUM(B10:B13)" +"SUM(D10:D13)" +"SUM(C10:C14)" +"SUM(AD10:AD14)" +"SUM(B14:B18)" +"SUM(D14:D18)" +"SUM(C15:C19)" +"V4+AP4" +"SUM(AD15:AD19)" +"SUM(B19:B25)" +"SUM(D19:D25)" +"SUM(C20:C26)" +"SUM(AD20:AD26)" +"SUM(B26:B30)" +"SUM(D26:D30)" +"SUM(C27:C31)" +"SUM(AD27:AD31)" +"SUM(B31:B68)" +"SUM(D31:D68)" +"SUM(B3:B7)" +"G10+L10+M10+N10" +"H10+BJ10" +"I10+BH10" +"DSUM(OPTTRADES,G$9,$A501:$A502)" +"'HEDGE QUANTITIES'!B5" +"'BASIS POSITION'!B11" +"VLOOKUP(A10,PARAMS,6,FALSE)" +"[2]!'NGc2 LAST'" +"VLOOKUP(A10,PARAMS,2,FALSE)" +"IF(SETTLE=""SETTLE"",O10+P10,IF(SETTLE=""options"",R10,IF(Q10>0,Q10,O10+P10)))" +"S10-O10" +"((AA10/(VLOOKUP($AC$8,CHANGEGRID,Y10)-Z10))*(W10-X10))+X10" +"VLOOKUP($A10,CHANGEGRID,$Y10)" +"VLOOKUP($A10,CHANGEGRID,$Y10-1)" +"HLOOKUP($T10,CHANGEGRID,2)+IF($T10>$Z10,1,IF($T10<$Z10,-1,0))" +"HLOOKUP($T10,CHANGEGRID,1)" +"(T10-Z10)" +"A10" +"VLOOKUP($A10,EASTHEDGE,11,FALSE)" +"VLOOKUP($A10,EASTHEDGE,12,FALSE)" +"VLOOKUP($A10,EASTHEDGE,13,FALSE)" +"VLOOKUP($A10,EASTHEDGE,14,FALSE)" +"VLOOKUP($A10,EASTHEDGE,15,FALSE)" +"VLOOKUP($A10,EASTHEDGE,16,FALSE)" +"VLOOKUP($A10,EASTHEDGE,17,FALSE)" +"VLOOKUP($A10,EASTHEDGE,18,FALSE)" +"#REF!+1" +"T10+I$3" +"((AU10/(VLOOKUP(AW$8,WESTCHANGEGRID,AS10)-AT10))*(AQ10-AR10))+AR10" +"VLOOKUP(A10,WESTCHANGEGRID,AS10)" +"VLOOKUP(A10,WESTCHANGEGRID,AS10-1)" +"HLOOKUP(AO10,WESTCHANGEGRID,2)+IF(AO10>AT10,1,IF(AO100,Q16,O16+P16)))+0.01" +"DSUM(OPTTRADES,G$9,$A515:$A516)" +"[2]!'NGc9 LAST'" +"DSUM(OPTTRADES,G$9,$A517:$A518)" +"[2]!'NGc10 LAST'" +"DSUM(OPTTRADES,G$9,$A519:$A520)" +"[2]!'NGc11 LAST'" +"T19+I$5" +"DSUM(OPTTRADES,G$9,$A521:$A522)" +"[2]!'NGc12 LAST'" +"DSUM(OPTTRADES,G$9,$A523:$A524)" +"[2]!'NGc13 LAST'" +"DSUM(OPTTRADES,G$9,$A525:$A526)" +"[2]!'NGc14 LAST'" +"DSUM(OPTTRADES,G$9,$A527:$A528)" +"[2]!'NGc15 LAST'" +"DSUM(OPTTRADES,G$9,$A529:$A530)" +"[2]!'NGc16 LAST'" +"DSUM(OPTTRADES,G$9,$A531:$A532)" +"[2]!'NGc17 LAST'" +"DSUM(OPTTRADES,G$9,$A533:$A534)" +"[2]!'NGc18 LAST'" +"T26+I$6" +"DSUM(OPTTRADES,G$9,$A535:$A536)" +"[2]!'NGc19 LAST'" +"DSUM(OPTTRADES,G$9,$A537:$A538)" +"[2]!'NGc20 LAST'" +"DSUM(OPTTRADES,G$9,$A539:$A540)" +"[2]!'NGc21 LAST'" +"DSUM(OPTTRADES,G$9,$A541:$A542)" +"[2]!'NGc22 LAST'" +"DSUM(OPTTRADES,G$9,$A543:$A544)" +"[2]!'NGc23 LAST'" +"DSUM(OPTTRADES,G$9,$A547:$A548)" +"[2]!'NGc24 LAST'" +"DSUM(OPTTRADES,G$9,$A549:$A550)" +"[2]!'NGc25 LAST'" +"DSUM(OPTTRADES,G$9,$A551:$A552)" +"[2]!'NGc26 LAST'" +"DSUM(OPTTRADES,G$9,$A553:$A554)" +"[2]!'NGc27 LAST'" +"DSUM(OPTTRADES,G$9,$A555:$A556)" +"[2]!'NGc28 LAST'" +"DSUM(OPTTRADES,G$9,$A557:$A558)" +"[2]!'NGc29 LAST'" +"DSUM(OPTTRADES,G$9,$A559:$A560)" +"[2]!'NGc30 LAST'" +"DSUM(OPTTRADES,G$9,$A561:$A562)" +"[2]!'NGc31 LAST'" +"DSUM(OPTTRADES,G$9,$A563:$A564)" +"[2]!'NGc32 LAST'" +"DSUM(OPTTRADES,G$9,$A565:$A566)" +"[2]!'NGc33 LAST'" +"DSUM(OPTTRADES,G$9,$A567:$A568)" +"[2]!'NGc34 LAST'" +"DSUM(OPTTRADES,G$9,$A569:$A570)" +"[2]!'NGc35 LAST'" +"DSUM(OPTTRADES,G$9,$A571:$A572)" +"DSUM(OPTTRADES,G$9,$A573:$A574)" +"DSUM(OPTTRADES,G$9,$A575:$A576)" +"DSUM(OPTTRADES,G$9,$A579:$A580)" +"DSUM(OPTTRADES,G$9,$A581:$A582)" +"DSUM(OPTTRADES,G$9,$A583:$A584)" +"DSUM(OPTTRADES,G$9,$A585:$A586)" +"DSUM(OPTTRADES,G$9,$A587:$A588)" +"DSUM(OPTTRADES,G$9,$A589:$A590)" +"DSUM(OPTTRADES,G$9,$A591:$A592)" +"DSUM(OPTTRADES,G$9,$A593:$A594)" +"DSUM(OPTTRADES,G$9,$A595:$A596)" +"DSUM(OPTTRADES,G$9,$A597:$A598)" +"DSUM(OPTTRADES,G$9,$A599:$A600)" +"DSUM(OPTTRADES,G$9,$A601:$A602)" +"DSUM(OPTTRADES,G$9,$A603:$A604)" +"DSUM(OPTTRADES,G$9,$A605:$A606)" +"DSUM(OPTTRADES,G$9,$A607:$A608)" +"DSUM(OPTTRADES,G$9,$A609:$A610)" +"DSUM(OPTTRADES,G$9,$A611:$A612)" +"DSUM(OPTTRADES,G$9,$A613:$A614)" +"DSUM(OPTTRADES,G$9,$A615:$A616)" +"DSUM(OPTTRADES,G$9,$A617:$A618)" +"DSUM(OPTTRADES,G$9,$A619:$A620)" +"A4-J4" +"B3+0.01" +"VLOOKUP($A4,GAMMAGRIDS,11,FALSE)" +"((L4-V4)*0.9)+V4" +"((L4-V4)*0.8)+V4" +"((L4-V4)*0.7)+V4" +"((L4-V4)*0.6)+V4" +"((L4-V4)*0.5)+V4" +"((L4-V4)*0.4)+V4" +"((L4-V4)*0.3)+V4" +"((L4-V4)*0.2)+V4" +"((L4-V4)*0.1)+V4" +"VLOOKUP($A4,GAMMAGRIDS,12,FALSE)" +"VLOOKUP($A4,GAMMAGRIDS,13,FALSE)" +"VLOOKUP($A4,GAMMAGRIDS,14,FALSE)" +"VLOOKUP($A4,GAMMAGRIDS,15,FALSE)" +"(($AZ4-$AU4)*0.1)+$AU4" +"(($AZ4-$AU4)*0.2)+$AU4" +"(($AZ4-$AU4)*0.3)+$AU4" +"(($AZ4-$AU4)*0.4)+$AU4" +"VLOOKUP($A4,GAMMAGRIDS,16,FALSE)" +"((BJ4-AZ4)*0.1)+AZ4" +"((BJ4-AZ4)*0.2)+AZ4" +"((BJ4-AZ4)*0.3)+AZ4" +"((BJ4-AZ4)*0.4)+AZ4" +"((BJ4-AZ4)*0.5)+AZ4" +"((BJ4-AZ4)*0.6)+AZ4" +"((BJ4-AZ4)*0.7)+AZ4" +"((BJ4-AZ4)*0.8)+AZ4" +"((BJ4-AZ4)*0.9)+AZ4" +"VLOOKUP($A4,GAMMAGRIDS,17,FALSE)" +"VLOOKUP($A4,GAMMAGRIDS,18,FALSE)" +"B3+0.01" +"U2" +"'HEDGE QUANTITIES'!K5-'WEST HEDGE QUANTITIES'!K5" +"IF(SETTLE=""options"",J3,G3)" +"IF(SETTLE=""options"",K3,F3)" +"curves!H6" +"curves!G6" +"curves!I6" +"[4]STRADDLES!#REF!" +"[5]STRADDLES!$F14" +"[4]STRADDLES!$K14" +"G3" +"G2+1" +"SUM(B6:B105)" +"C7*D7*10000" +"E7-G7" +"EOMONTH(F216,0)+1" +"C7+C8" +"AVERAGE(F13:L13)" +"AVERAGE(M13:N13,C14:E14)" +"AVERAGE(C13:N13)" +"L18*$C$5" +"M18*$D$5" +"N18*$E$5" +"AVERAGE(M19:N19,C22:E22)" +"C19*$F$5" +"D19*$G$5" +"E19*$H$5" +"F19*$I$5" +"G19*$J$5" +"H19*$K$5" +"I19*$L$5" +"J19*$M$5" +"K19*$N$5" +"MAX(C13:C19)" +"MAX(S13:S18)" +"AVERAGE(C13:C19)" +"AVERAGE(S13:S18)" +"MIN(C13:C19)" +"MIN(S13:S18)" +"L33*$C$6" +"M33*$D$6" +"N33*$E$6" +"C34*$F$6" +"D34*$G$6" +"E34*$H$6" +"F34*$I$6" +"G34*$J$6" +"H34*$K$6" +"I34*$L$6" +"J34*$M$6" +"K34*$N$6" +"DSUM(SUPPLEMENTALDATA,'BALANCE SHEET'!C211,'BALANCE SHEET'!$A$1:$A$2)/1000" +"F47*PROESC" +"AVERAGE(M48:N48,C50:E50)" +"MAX(C42:C48)" +"MAX(F42:F47)" +"AVERAGE(C42:C48)" +"AVERAGE(F42:F47)" +"MIN(C42:C48)" +"MIN(F42:F47)" +"F63+G77" +"G20+G35-G91" +"C13+C28-C70" +"S84/#REF!" +"S85/S84" +"AVERAGE(V84:V88)" +"G90*$J$9" +"H90*$K$9" +"I90*$L$9" +"J90*$M$9" +"K90*$N$9" +"L90*$C$9" +"M90*$D$9" +"N90*$E$9" +"C104*$F$9" +"D104*$G$9" +"E104*$H$9" +"F104*$I$9" +"C98-C84" +"C56/(D84/29)" +"D56/(E84/31)" +"E56/(F84/30)" +"N56/(C85/31)" +"C57/(D85/28)" +"C7+C8" +"AVERAGE(F13:L13)" +"AVERAGE(M13:N13,C14:E14)" +"AVERAGE(C13:N13)" +"L18*$C$5" +"M18*$D$5" +"N18*$E$5" +"AVERAGE(M19:N19,C21:E21)" +"C19*$F$5" +"D19*$G$5" +"E19*$H$5" +"F19*$I$5" +"G19*$J$5" +"H19*$K$5" +"I19*$L$5" +"J19*$M$5" +"K19*$N$5" +"MAX(C13:C19)" +"MAX(S13:S18)" +"AVERAGE(C13:C19)" +"AVERAGE(S13:S18)" +"MIN(C13:C19)" +"MIN(S13:S18)" +"L32*$C$6" +"M32*$D$6" +"N32*$E$6" +"C33*$F$6" +"D33*$G$6" +"E33*$H$6" +"F33*$I$6" +"G33*$J$6" +"H33*$K$6" +"I33*$L$6" +"J33*$M$6" +"K33*$N$6" +"F45*PROESC" +"F61+G74" +"G20+G34-G87" +"C13+C27-C67" +"S80/#REF!" +"S81/S80" +"AVERAGE(V80:V84)" +"G86*$J$9" +"H86*$K$9" +"I86*$L$9" +"J86*$M$9" +"K86*$N$9" +"L86*$C$9" +"M86*$D$9" +"N86*$E$9" +"C99*$F$9" +"D99*$G$9" +"E99*$H$9" +"F99*$I$9" +"C93-C80" +"C54/(D80/29)" +"D54/(E80/31)" +"E54/(F80/30)" +"N54/(C81/31)" +"C55/(D81/28)" +"IF($A$1=""pira"",I4,F4)+L4" +"SUM(B4:D4)" +"IF('BALANCE SHEET'!A$2=""ALL"",""ALL"",D5)" +"B8+0.82" +"C8+0.8" +"B10-TODAY()" +"B13*1.05" +"SPREADOPT(1,B$6,B$7,B$8,B$9,B$11,B$12,B$13,B$14,B$15)" +"AVERAGE(B17:F17)" +"SPREADOPT(2,B6,B7,B8,B9,B11,B12,B13,B14,B15)" +"SPREADOPT(3,B6,B7,B8,B9,B11,B12,B13,B14,B15)" +"spdvol(B12,B13,B14)" +"_xll.SPRDOPT(B$7,B$8,B$9,B$15,B$12,B$13,B$14,B$11,B$6,0)" +"_xll.SPRDOPT(B$7,B$8,B$9,B$15,B$12,B$13,B$14,B$11,B$6,1)" +"_xll.SPRDOPT(B$7,B$8,B$9,B$15,B$12,B$13,B$14,B$11,B$6,2)" +"_xll.SPRDOPT(B$7,B$8,B$9,B$15,B$12,B$13,B$14,B$11,B$6,3)" +"_xll.SPRDOPT(B$7,B$8,B$9,B$15,B$12,B$13,B$14,B$11,B$6,4)" +"_xll.SPRDOPT(C$7,C$8,C$9,C$15,C$12,C$13,C$14,C$11,C$6,7)" +"C32-C31" +"C29*100" +"B$9-TODAY()" +"bsd(1,B$6,B$7,B$8,B$10,B$11,B$12,B$13)" +"bsd(2,B$6,B$7,B$8,B$10,B$11,B$12,B$13)" +"bsd(3,B$6,B$7,B$8,B$10,B$11,B$12,B$13)" +"bsd(4,B$6,B$7,B$8,B$10,B$11,B$12,B$13)" +"bsd(5,B$6,B$7,B$8,B$10,B$11,B$12,B$13)" +"bsd(6,B$6,B$7,B$8,B$10,B$11,B$12,B$13)" +"L3/L4" +"SUM(L6:L41)" +"SUM(B6:B41)" +"F6+G6" +"E6*B6" +"H6*C6" +"SQRT(365)" +"SQRT(255)" +"$E1/F1" +"IF(I9=1,0,G9)" +"25/30" +"SUM(H25:H61)" +"((I25-E25)*SUM(L25:AK25)*10000)" +"IF($B25<=L$2,IF($C25>=L$2,$A25,0),0)" +"(D26*11)" +"D28*9" +"(D29*31)" +"D30*31" +"D31*28" +"D34*30.5" +"D53*30*G53" +"IF($B67<=L$2,IF($C67>=L$2,$D67,0),0)" +"I117" +"I123" +"CONCATENATE(AA2,"" "",AA1)" +"CONCATENATE(AB2,"" "",AA1)" +"CONCATENATE(AC2,"" "",AA1)" +"CONCATENATE(AD2,"" "",AA1)" +"CONCATENATE(AE2,"" "",AA1)" +"(M4-B4)*F4*10000" +"VLOOKUP($A4,PARAMS,2,FALSE)+G4" +"VLOOKUP($A4,PARAMS,3,FALSE)+K4" +"IF(ISNUMBER($F4),bsd(M$2,$H4,$J4,$I4,$Y4,$L4,$X4,0.2),0)" +"IF(ISNUMBER($A4),$F4*N4,0)" +"IF(ISNUMBER($A4),$F4*P4*10000,0)" +"IF(ISNUMBER($A4),$F4*Q4*-10000,0)" +"VLOOKUP($A4,PARAMS,7,FALSE)" +"IF(ISNUMBER(G4),VLOOKUP($A4,PARAMS,8,FALSE),VLOOKUP($A4,PARAMS,4,FALSE))-TODAY()" +"IF($E4=AA$2,$S4,0)" +"IF($E4=AG$2,$T4,0)" +"IF($E4=AM$2,$U4,0)" +"VLOOKUP($A55,PARAMS,6,FALSE)" +"VLOOKUP($A55,PARAMS,2,FALSE)" +"VLOOKUP($A55,PARAMS,3,FALSE)" +"_xll.OSTRIP($J55,$I55,$AH55-TODAY(),$AH55-$AH55,$AI55-$AH55,0,$AE55,$L55,$K55,1,0,$H55,0)" +"_xll.OSTRIP($J55,$I55,$AH55-TODAY(),$AH55-$AH55,$AI55-$AH55,0,$AE55,$L55,$K55,1,0,$H55,1)" +"_xll.OSTRIP($J55+0.01,$I55,$AH55-TODAY(),$AH55-$AH55,$AI55-$AH55,0,$AE55,$L55,$K55,1,0,$H55,1)-N55" +"_xll.OSTRIP($J55,$I55,$AH55-TODAY(),$AH55-$AH55,$AI55-$AH55,0,$AE55,$L55+0.01,$K55,1,0,$H55,0)-M55" +"_xll.OSTRIP($J55,$I55,$AH55-TODAY()+1,$AH55-$AH55,$AI55-$AH55,0,$AE55,$L55,$K55,1,0,$H55,0)-M55" +"(N55-Z55)*F55" +"IF(ISNUMBER($A55),$F55*N55,0)" +"_xll.OSTRIP($G55,$I55,$AH55-TODAY(),$AH55-$AH55,$AI55-$AH55,0,$AE55,$L55,$K55,1,0,$H55,1)" +"IF(ISNUMBER($A55),$F55*O55,0)" +"IF(ISNUMBER($A55),$F55*P55*10000,0)" +"IF(ISNUMBER($A55),$F55*Q55*-10000,0)" +"IF(ISNUMBER(G55),VLOOKUP($A55,PARAMS,8,FALSE),VLOOKUP($A55,PARAMS,4,FALSE))-TODAY()" +"N55*F55" +"(C4-C3)+C4" +"E5-$C5" +"AVERAGE(I14:I16)" +"H7-I7" +"AVERAGE(I18:I19)" +"AVERAGE(I20:I22)" +"AVERAGE(B12:B17)" +"AVERAGE(I23:I29)" +"F12*G12*10000" +"H12-I12" +"L12+K12+F12" +"J$7" +"B14" +"B14" +"J8" +"J8" +"J9" +"J9" +"J$10" +"C46*(D46-E46)*10000" +"850000*0.62" +"S14+U14+Z14+AB14+AC14+AD14+AM14" +"C14" +"SUM(EP12:EP13)" +"SUM(C15:C18)" +"SUM(EP14:EP18)" +"C19" +"SUM(EP19:EP53)" +"C21" +"SUM(ES22:ES53)" +"'WEST GAMMA BREAKDOWN'!W5*'OPTION GAMMA'!I3*100" +"VLOOKUP($A12,basislookup,HLOOKUP(S$11,basislookup,2,FALSE),FALSE)" +"'RISK PAGE'!AT18" +"S14" +"SUM(U14:V14)" +"X14" +"Z14+B14" +"SUM(AB14:AF14)+'RISK PAGE'!AT19" +"SUM(AH14:AJ14)" +"SUM(AL14:AM14)" +"AO14" +"SUM(AQ14:AS14)" +"SUM(AU14:BJ14)" +"SUM(BL14:BR14)" +"SUM(BT14:CE14)" +"SUM(D15:G15)" +"Z15" +"SUM(AB21:AF21)+'RISK PAGE'!AT25" +"'RISK PAGE'!AT26" +"K25*J25" +"L25+M25" +"AB25-AA25" +"AC25*Z25*10000" +"L26+M26+62" +"0.47*75*10000" +"AB28-AF28" +"AG28*10000*AE28" +"-0.225*90*10000" +"SUM(D3:D6)" +"DSUM(socalopt,""contractdiff"",$K4:$K5)" +"DSUM(socalopt,""netgamma"",$K4:$K5)" +"'OPTION GAMMA'!I5" +"SUM(D4:E4)" +"DSUM(socalopt,""contractdiff"",$K6:$K7)" +"DSUM(socalopt,""netgamma"",$K6:$K7)" +"TODAY()" +"VLOOKUP(B15,BASISSETTLE,6,FALSE)+VLOOKUP(B15,PARAMS,6,FALSE)+F$11" +"VLOOKUP($B15,PARAMS,3,FALSE)" +"VLOOKUP($B15,PARAMS,7,FALSE)" +"bsd(2,$E15,$F15,$G15,$B15-$A$11,$H15,$I15,0.3)" +"bsd(2,$E15,$F15,$G15,$B15-$A$11,$H15+$J15,$I15,0.3)" +"L15-K15" +"M15*D15" +"bsd(3,$E15,$F15,$G15,$B15-$A$11,$H15+$J15,$I15,0.3)" +"O15*D15" +"J15" +"bsd(2,$E16,$F16,$G16,$B16-$A$11,$H16+J16,$I16,0.3)" +"T14+G2" +"[7]rsroptdeltachange!$M$9/100" +"[7]rsroptdeltachange!$N$9" +"[7]rsroptdeltachange!$O$9" +"383*0.35" +"'BASIS SETTLES'!#REF!" +"B12+B14" +"C14" +"((U5*4)-U3)/3" +"SUM(B15:B17)" +"SUM(F15:F18)" +"11.5*31*(6.825-6.668)*10000" +"'BASIS SETTLES'!F2" +"'BASIS SETTLES'!J2" +"SUM(B18:B26)" +"SUM(F19:F27)" +"SUM(N13:N70)" +"SUM(B27:B38)" +"SUM(F28:F39)" +"SUM(B39:B100)" +"SUM(F40:F100)" +"SUM(O41:O100)" +"SUM(B3:B9)" +"SUM(F4:F9)" +"'GAS DAILY'!B31+N13" +"'GAS DAILY'!B5" +"'SWAPS PAGE'!A28+'SWAPS PAGE'!A27" +"VLOOKUP(A13,eastgamma,HLOOKUP(U13,eastgamma,2),FALSE)" +"K13+L13+AD13" +"AD13-AF13" +"U13+J$5" +"VLOOKUP($A13,westgamma,HLOOKUP(AS13,eastgamma,2),FALSE)" +"G14+L14+N14+K14+M14+O14" +"H14+BN14" +"I14+BL14+'basis opt greeks'!C9" +"K14+L14+M14" +"DSUM(OPTTRADES,G$11,$A508:$A509)" +"[6]POSITION!D11" +"VLOOKUP(A14,HEDGEQUANTITIES,2,FALSE)" +"DSUM(SWAPTRADES,$AE14,N$11:N$12)" +"BN14*U14*100" +"VLOOKUP(A14,PARAMS,6,FALSE)" +"[2]!'NGc1 LAST'" +"VLOOKUP(A14,PARAMS,2,FALSE)" +"IF(SETTLE=""SETTLE"",P14+Q14,IF(SETTLE=""options"",S14,IF(R14>0,R14,P14+Q14)))" +"ROUND(T14-P14,2)" +"K14+L14" +"VLOOKUP(A14,GAMMALOOK,Y14,FALSE)" +"HLOOKUP(U14,GAMMALOOK,2)" +"U14+I$5" +"VLOOKUP($A14,OPTIONRISK,9,FALSE)" +"VLOOKUP($A14,OPTIONRISK,10,FALSE)" +"VLOOKUP($A14,OPTIONRISK,5,FALSE)" +"DSUM(OPTTRADES,G$11,$A510:$A511)" +"[2]!'NGc2 LAST'" +"U15+I$6" +"DSUM(OPTTRADES,G$11,$A512:$A513)" +"[2]!'NGc3 LAST'" +"DSUM(OPTTRADES,G$11,$A514:$A515)" +"[2]!'NGc4 LAST'" +"DSUM(OPTTRADES,G$11,$A516:$A517)" +"[2]!'NGc5 LAST'" +"U18+I$7" +"DSUM(OPTTRADES,G$11,$A518:$A519)" +"[2]!'NGc6 LAST'" +"U19" +"DSUM(OPTTRADES,G$11,$A520:$A521)" +"[2]!'NGc7 LAST'" +"DSUM(OPTTRADES,G$11,$A522:$A523)" +"[2]!'NGc8 LAST'" +"DSUM(OPTTRADES,G$11,$A524:$A525)" +"[2]!'NGc9 LAST'" +"DSUM(OPTTRADES,G$11,$A526:$A527)" +"[2]!'NGc10 LAST'" +"DSUM(OPTTRADES,G$11,$A528:$A529)" +"[2]!'NGc11 LAST'" +"DSUM(OPTTRADES,G$11,$A530:$A531)" +"[2]!'NGc12 LAST'" +"DSUM(OPTTRADES,G$11,$A532:$A533)" +"[2]!'NGc13 LAST'" +"DSUM(OPTTRADES,G$11,$A534:$A535)" +"[2]!'NGc14 LAST'" +"DSUM(OPTTRADES,G$11,$A536:$A537)" +"[2]!'NGc15 LAST'" +"DSUM(OPTTRADES,G$11,$A538:$A539)" +"[2]!'NGc16 LAST'" +"DSUM(OPTTRADES,G$11,$A540:$A541)" +"[2]!'NGc17 LAST'" +"DSUM(OPTTRADES,G$11,$A542:$A543)" +"[2]!'NGc18 LAST'" +"DSUM(OPTTRADES,G$11,$A544:$A545)" +"[2]!'NGc19 LAST'" +"DSUM(OPTTRADES,G$11,$A546:$A547)" +"[2]!'NGc20 LAST'" +"DSUM(OPTTRADES,G$11,$A548:$A549)" +"[2]!'NGc21 LAST'" +"DSUM(OPTTRADES,G$11,$A550:$A551)" +"[2]!'NGc22 LAST'" +"DSUM(OPTTRADES,G$11,$A552:$A553)" +"[2]!'NGc23 LAST'" +"DSUM(OPTTRADES,G$11,$A554:$A555)" +"[2]!'NGc24 LAST'" +"DSUM(OPTTRADES,G$11,$A556:$A557)" +"[2]!'NGc25 LAST'" +"H39+BN39+'basis opt greeks'!E34" +"DSUM(OPTTRADES,G$11,$A558:$A559)" +"[2]!'NGc26 LAST'" +"DSUM(OPTTRADES,G$11,$A560:$A561)" +"[2]!'NGc27 LAST'" +"I41+BL41+'basis opt greeks'!C35" +"DSUM(OPTTRADES,G$11,$A562:$A563)" +"[2]!'NGc28 LAST'" +"DSUM(OPTTRADES,G$11,$A564:$A565)" +"[2]!'NGc29 LAST'" +"DSUM(OPTTRADES,G$11,$A566:$A567)" +"[2]!'NGc30 LAST'" +"DSUM(OPTTRADES,G$11,$A568:$A569)" +"[2]!'NGc31 LAST'" +"I45+BL45" +"DSUM(OPTTRADES,G$11,$A570:$A571)" +"[2]!'NGc32 LAST'" +"DSUM(OPTTRADES,G$11,$A572:$A573)" +"[2]!'NGc33 LAST'" +"DSUM(OPTTRADES,G$11,$A574:$A575)" +"[2]!'NGc34 LAST'" +"DSUM(OPTTRADES,G$11,$A576:$A577)" +"[2]!'NGc35 LAST'" +"DSUM(OPTTRADES,G$11,$A578:$A579)" +"[2]!'NGc36 LAST'" +"DSUM(OPTTRADES,G$11,$A580:$A581)" +"DSUM(OPTTRADES,G$11,$A582:$A583)" +"DSUM(OPTTRADES,G$11,$A584:$A585)" +"DSUM(OPTTRADES,G$11,$A586:$A587)" +"DSUM(OPTTRADES,G$11,$A588:$A589)" +"DSUM(OPTTRADES,G$11,$A590:$A591)" +"DSUM(OPTTRADES,G$11,$A592:$A593)" +"DSUM(OPTTRADES,G$11,$A594:$A595)" +"DSUM(OPTTRADES,G$11,$A596:$A597)" +"DSUM(OPTTRADES,G$11,$A598:$A599)" +"DSUM(OPTTRADES,G$11,$A600:$A601)" +"DSUM(OPTTRADES,G$11,$A602:$A603)" +"DSUM(OPTTRADES,G$11,$A604:$A605)" +"DSUM(OPTTRADES,G$11,$A606:$A607)" +"DSUM(OPTTRADES,G$11,$A608:$A609)" +"DSUM(OPTTRADES,G$11,$A610:$A611)" +"DSUM(OPTTRADES,G$11,$A612:$A613)" +"DSUM(OPTTRADES,G$11,$A614:$A615)" +"DSUM(OPTTRADES,G$11,$A616:$A617)" +"'[7]Run Query'!$B$7" +"[7]rsroptdeltachange!$C$8" +"'RISK PAGE'!G1" +"B3-B2" +"[7]rsroptdeltachange!$D$9" +"[7]rsroptdeltachange!E$9" +"[7]rsroptdeltachange!I$9" +"HLOOKUP(B4,GDGAMMA,2)" +"VLOOKUP(B$8,GDGAMMA,B$12)" +"VLOOKUP(B$8,GDGAMMA,B$12+1)" +"VLOOKUP(B6,GDGAMMA,B$12,FALSE)" +"VLOOKUP(B$6,GDGAMMA,B$12+1,FALSE)" +"(B13-B14)*-1" +"B4-B15" +"B24/B22" +"B26*B20" +"B28+B13" +"B30+B5" +"SUM(B4:B6)" +"SUM(G7:G35)" +"SUM(B8:B13)" +"SUM(B14:B18)" +"SUM(B19:B90)" +"'RISK PAGE'!K14" +"'[6]Option Gamma'!C506" +"'[6]Option Gamma'!C339" +"E8*'RISK PAGE'!U14*100" +"AVERAGE(C10:C10)" +"AVERAGE(C11:C13)" +"AVERAGE(C10:C13)" +"IF(#REF!=3,#REF!,3)" +"SUM(AE10:AE21)" +"AVERAGE(C14:C20)" +"AVERAGE(C21:C25)" +"VLOOKUP(A10,STRADDLE,5,FALSE)" +"VLOOKUP($A10,curvesettle,HLOOKUP(C$8,curvesettle,2,FALSE),FALSE)" +"Y10-Z10" +"IF($AE10=0,0,bsd(AB$8,AB$4,$F10,$H10,$P10,$M10,$Q10,0.1))" +"IF(#REF!=1,N10,IF(AF10>0,A11-A10,0))" +"IF(A10<=#REF!,A10,0)" +"AE10*B10" +"AE10*F10" +"$AE10*S10" +"$AE10*U10" +"$AE10*W10" +"$AE10*Y10" +"$AE10*AA10" +"$AE10*T10" +"$AE10*V10" +"$AE10*X10" +"$AE10*Z10" +"$AE10*AB10" +"DATE(YEAR(A10),MONTH(A10)+1,1)" +"IF($AE24=0,0,bsd(AA$8,AA$4,$F24,$G24,$P24,$L24,$Q24,0.1))" +"IF(P6=0,0,P6-L6)" +"Z13" +"'RISK PAGE'!L4" +"'RISK PAGE'!N4" +"SUM(P14:R14)" +"(('RISK PAGE'!N5*3)-Q7)/2" +"AVERAGE(S15:S17)" +"AVERAGE(L16:L22)" +"AVERAGE(S18:S24)" +"SUM(C14:C17)" +"AVERAGE(L23:L27)" +"AVERAGE(Z25:Z29)" +"SUM(C18:C29)" +"SUM(C14:E14)" +"ABS(C14/$G14)" +"'BASIS SETTLES'!#REF!" +"U$7*H14" +"SUM(P14:R14)" +"U$7*C14*100" +"SUM(P14:R14)" +"U7" +"U$8*H15" +"U$8" +"'BASIS SETTLES'!C10" +"'BASIS SETTLES'!F10" +"'BASIS SETTLES'!E10" +"U$9*H18" +"U$9" +"U$10*H25" +"M5+0.05" +"B6+1" +"'GAMMA GRIDS'!B11" +"(($B7-$H7)/6)+D7" +"'GAMMA GRIDS'!C11" +"((H7-J7)/2)+J7" +"'GAMMA GRIDS'!D11" +"'GAMMA GRIDS'!F11" +"((P7-N7)/2)+N7" +"'GAMMA GRIDS'!H11" +"(($V7-$P7)/6)+P7" +"'GAMMA GRIDS'!I11" +"B11" +"SUM(B12:B15)" +"SUM(B16:B22)" +"SUM(B23:B27)" +"SUM(B28:B36)" +"SUM(B37:B211)" +"J11" +"B11-K11" +"C2-0.04" +"BA2-0.05" +"CE2+0.05" +"CY2+0.04" +"B3+0.02" +"B4+1" +"VLOOKUP($A5,GAMMAGRIDS,11,FALSE)" +"(($B5-$AA5)*C$2)+$AA5" +"VLOOKUP($A5,GAMMAGRIDS,12,FALSE)" +"(($AA5-$AZ5)*AB$2)+$AZ5" +"VLOOKUP($A5,GAMMAGRIDS,13,FALSE)" +"(($AZ5-$BT5)*BA$2)+$BT5" +"VLOOKUP($A5,GAMMAGRIDS,14,FALSE)" +"(($BT5-$BY5)*BU$2)+$BY5" +"(($CD5-$BY5)*BZ$2)+$BY5" +"VLOOKUP($A5,GAMMAGRIDS,15,FALSE)" +"(($CX5-$CD5)*CE$2)+$CD5" +"VLOOKUP($A5,GAMMAGRIDS,16,FALSE)" +"(($DW5-$CX5)*CY$2)+$CX5" +"VLOOKUP($A5,GAMMAGRIDS,17,FALSE)" +"(($EV5-$DW5)*DX$2)+$DW5" +"VLOOKUP($A5,GAMMAGRIDS,18,FALSE)" +"C2-0.04" +"BA2-0.05" +"CE2+0.05" +"CY2+0.04" +"B3+0.02" +"B4+1" +"VLOOKUP($A5,GAMMAGRIDS,2,FALSE)" +"(($B5-$AA5)*C$2)+$AA5" +"VLOOKUP($A5,GAMMAGRIDS,3,FALSE)" +"(($AA5-$AZ5)*AB$2)+$AZ5" +"VLOOKUP($A5,GAMMAGRIDS,4,FALSE)" +"(($AZ5-$BT5)*BA$2)+$BT5" +"VLOOKUP($A5,GAMMAGRIDS,5,FALSE)" +"(($BT5-$BY5)*BU$2)+$BY5" +"(($CD5-$BY5)*BZ$2)+$BY5" +"VLOOKUP($A5,GAMMAGRIDS,6,FALSE)" +"(($CX5-$CD5)*CE$2)+$CD5" +"VLOOKUP($A5,GAMMAGRIDS,7,FALSE)" +"(($DW5-$CX5)*CY$2)+$CX5" +"VLOOKUP($A5,GAMMAGRIDS,8,FALSE)" +"(($EV5-$DW5)*DX$2)+$DW5" +"VLOOKUP($A5,GAMMAGRIDS,9,FALSE)" +"AVERAGE(B18:B29)" +"SUM(F12:F46)" +"SUM(H12:H221)" +"SUM(L12:L45)" +"SUM(Q12:Q146)" +"curves!H6" +"B12-A12" +"'RISK PAGE'!F14+'RISK PAGE'!F12+2000" +"F12*$D12*10000" +"J12*D12*10000*0.5" +"O12+'basis opt greeks'!C6" +"O12*N12*100" +"'RISK PAGE'!F15" +"F13*D13*10000" +"'RISK PAGE'!D14" +"O14+'basis opt greeks'!#REF!" +"'OPTION RISK BY MONTH'!I5" +"R14*N14*100" +"O16+'basis opt greeks'!C8" +"IF(SETTLE=""options"",J4,G4)" +"IF(SETTLE=""options"",K4,F4)" +"curves!I7" +"VLOOKUP($B4,curvesettle,2,FALSE)" +"VLOOKUP($B4,curvesettle,4,FALSE)" +"[8]STRADDLES!$F31" +"[8]STRADDLES!$I31" +"curves!G346" +"[5]STRADDLES!$I396" +"H3" +"H2+1" +"EOMONTH(G6,0)+1" +"AE20" +"IF(#REF!=3,IF(B7=1,""CALL"",""PUT""),""STRADDLE"")" +"IF(#REF!=3,IF(C7=1,""CALL"",""PUT""),""STRADDLE"")" +"AL20" +"3*L22*I2" +"AD20/Z22" +"((62.5/25)*24)-(1.5*24)" +"L22*3*I2" +"AE20/31" +"AL20/AE20" +"SUM(AE25:AE55)/$L22" +"SUM(L25:L55)" +"$B7" +"$C7" +"B3" +"B$6" +"B$8" +"VLOOKUP(D2,STRADDLE,14,FALSE)" +"B10" +"IF(K25=6,I25-1,IF(K25=7,I25-2,I25))" +"WEEKDAY(B10,2)" +"IF(I25>B$11,0,IF(M25<1,0,1))" +"J25-B$12" +"IF($L25=0,0,bsd(N$23,N$22,$B25,$C25,$M25,$E25,$H25,0.1))" +"IF($L25=0,0,bsd(O$23,O$22,$B25,$D25,$M25,$F25,$H25,0.1))" +"$L25*N25" +"$L25*P25" +"$L25*R25" +"$L25*T25" +"$L25*V25" +"$L25*O25" +"$L25*Q25" +"$L25*S25" +"$L25*U25" +"$L25*W25" +"A25+1" +"B25" +"WEEKDAY(I26,2)" +"DATE(YEAR(A55),MONTH(A55)+1,1)" +"summerstrip" +"TODAY()" +"winterstrip" +"STRADDLES!G2" +"STRADDLES!H2" +"STRADDLES!I2" +"STRADDLES!J2" +"#REF!" +"STRADDLES!G4" +"STRADDLES!H4" +"STRADDLES!I4" +"STRADDLES!J4" +"AS31-AT31" +"CC31-CD31" +"DL31-DM31" +"EU31-EV31" +"AT31" +"CD31" +"DM31" +"EV31" +"STRADDLES!G8" +"STRADDLES!H8" +"STRADDLES!I8" +"STRADDLES!J8" +"STRADDLES!G9" +"STRADDLES!H9" +"STRADDLES!I9" +"STRADDLES!J9" +"STRADDLES!G10" +"STRADDLES!H10" +"STRADDLES!I10" +"STRADDLES!J10" +"BJ31" +"CT31" +"EC31" +"FL31" +"STRADDLES!G13" +"STRADDLES!H13" +"STRADDLES!I13" +"STRADDLES!J13" +"FL$31" +"BL$31" +"CV$31" +"FN$31" +"FN$31" +"BM$31" +"CW$31" +"EF$31" +"FO$31" +"FO$31" +"BN$31" +"B24+B23" +"CX$31" +"FP$31" +"FP$31" +"BO$31" +"C24*900000" +"CY$31" +"FQ$31" +"FQ$31" +"BP$31" +"CZ$31" +"FR$31" +"FR$31" +"BQ$31" +"B28+B27" +"DA$31" +"FS$31" +"FS$31" +"BR$31" +"DB$31" +"FT$31" +"FT$31" +"BS$31" +"DC$31" +"FU$31" +"FU$31" +"BT$31" +"DD$31" +"FV$31" +"FV$31" +"BU$31" +"DE$31" +"FW$31" +"((K29*4)+K28)/5" +"FW$31" +"AS33/AP35" +"AT33/AP35" +"SUM(BJ38:BJ85)/AP35" +"BL33/AP35" +"BM33/AP35" +"BN33/AP35" +"BO33/AP35" +"BP33/AP35" +"BQ33/AP35" +"BR33/AP35" +"BS33/AP35" +"BT33/AP35" +"BU33/AP35" +"BV33/AP35" +"BW33/AP35" +"BV$31" +"DF$31" +"FX$31" +"FX$31" +"B6" +"D6" +"F6" +"H6" +"BW$31" +"DG$31" +"FY$31" +"SUM(AS38:AS85)" +"B22-D22" +"F22+H22" +"B3" +"D3" +"F3" +"H3" +"VLOOKUP($A34,STRADDLE,14,FALSE)" +"H22-F22" +"SUM(AP38:AP85)" +"VLOOKUP(A38,STRADDLE,5,FALSE)" +"VLOOKUP(A38,STRADDLE,8,FALSE)" +"VLOOKUP(A38,expiration,2,FALSE)-$B$2" +"AY38" +"CI38" +"DR38" +"FA38" +"IF($B$3=""NYMEX"",0,VLOOKUP($A38,curvesettle,HLOOKUP($B$3,curvesettle,2,FALSE),FALSE))" +"IF($B$4=""NYMEX"",0,VLOOKUP($A38,curvesettle,HLOOKUP($B$4,curvesettle,2,FALSE),FALSE))" +"IF(ISNUMBER(VLOOKUP($A38,VOLCURVES,HLOOKUP($B$3,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A38,VOLCURVES,HLOOKUP($B$3,VOLCURVES,2,FALSE),FALSE),1)" +"IF(ISNUMBER(VLOOKUP($A38,VOLCURVES,HLOOKUP($B$4,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A38,VOLCURVES,HLOOKUP($B$4,VOLCURVES,2,FALSE),FALSE),1)" +"IF(ISNUMBER(VLOOKUP($A38,CORETABLE,HLOOKUP($B$3,CORETABLE,2,FALSE),FALSE)),VLOOKUP($A38,CORETABLE,HLOOKUP($B$3,CORETABLE,2,FALSE),FALSE),0.99)" +"B$19" +"IF($B$18=1,IF(ISNUMBER($GG38),$GG38,0),0)" +"IF($D$3=""NYMEX"",0,VLOOKUP($A38,curvesettle,HLOOKUP($D$3,curvesettle,2,FALSE),FALSE))" +"IF($D$4=""NYMEX"",0,VLOOKUP($A38,curvesettle,HLOOKUP($D$4,curvesettle,2,FALSE),FALSE))" +"IF(ISNUMBER(VLOOKUP($A38,VOLCURVES,HLOOKUP($D$3,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A38,VOLCURVES,HLOOKUP($D$3,VOLCURVES,2,FALSE),FALSE),1)" +"IF(ISNUMBER(VLOOKUP($A38,VOLCURVES,HLOOKUP($D$4,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A38,VOLCURVES,HLOOKUP($D$4,VOLCURVES,2,FALSE),FALSE),1)" +"IF(ISNUMBER(VLOOKUP($A38,CORETABLE,HLOOKUP($D$3,CORETABLE,2,FALSE),FALSE)),VLOOKUP($A38,CORETABLE,HLOOKUP($D$3,CORETABLE,2,FALSE),FALSE),0.99)" +"D$19" +"IF($D$18=1,IF(ISNUMBER($GH38),$GH38,0),0)" +"IF($F$3=""NYMEX"",0,VLOOKUP($A38,curvesettle,HLOOKUP($F$3,curvesettle,2,FALSE),FALSE))" +"IF($F$4=""NYMEX"",0,VLOOKUP($A38,curvesettle,HLOOKUP($F$4,curvesettle,2,FALSE),FALSE))" +"IF(ISNUMBER(VLOOKUP($A38,VOLCURVES,HLOOKUP($F$3,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A38,VOLCURVES,HLOOKUP($F$3,VOLCURVES,2,FALSE),FALSE),1)" +"IF(ISNUMBER(VLOOKUP($A38,VOLCURVES,HLOOKUP($F$4,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A38,VOLCURVES,HLOOKUP($F$4,VOLCURVES,2,FALSE),FALSE),1)" +"IF(ISNUMBER(VLOOKUP($A38,CORETABLE,HLOOKUP($F$3,CORETABLE,2,FALSE),FALSE)),VLOOKUP($A38,CORETABLE,HLOOKUP($F$3,CORETABLE,2,FALSE),FALSE),0.99)" +"F$19" +"IF($F$18=1,IF(ISNUMBER($GI38),$GI38,0),0)" +"IF($H$3=""NYMEX"",0,VLOOKUP($A38,curvesettle,HLOOKUP($H$3,curvesettle,2,FALSE),FALSE))" +"IF($H$4=""NYMEX"",0,VLOOKUP($A38,curvesettle,HLOOKUP($H$4,curvesettle,2,FALSE),FALSE))" +"IF(ISNUMBER(VLOOKUP($A38,VOLCURVES,HLOOKUP($H$3,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A38,VOLCURVES,HLOOKUP($H$3,VOLCURVES,2,FALSE),FALSE),1)" +"IF(ISNUMBER(VLOOKUP($A38,VOLCURVES,HLOOKUP($H$4,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A38,VOLCURVES,HLOOKUP($H$4,VOLCURVES,2,FALSE),FALSE),1)" +"IF(ISNUMBER(VLOOKUP($A38,CORETABLE,HLOOKUP($H$3,CORETABLE,2,FALSE),FALSE)),VLOOKUP($A38,CORETABLE,HLOOKUP($H$3,CORETABLE,2,FALSE),FALSE),0.99)" +"H$19" +"IF($H$18=1,IF(ISNUMBER($GJ38),$GJ38,0),0)" +"A39-A38" +"IF($A38>=AR$32,IF($A38<=AR$33,$AN38,0),0)" +"$B38+$K38+$B$12" +"$B38+$L38+$B$13" +"AQ38*AP38" +"AR38*AP38" +"($C38*$M38)+Q38+$B$14" +"($C38*$N38)+$B$15" +"O38+B$16" +"IF(AP38=0,0,_xll.SPRDOPT(AQ38,AR38,$P38,$AM38,AU38,AV38,AW38,$D38,$B$20,0))" +"IF(AQ38=0,0,_xll.SPRDOPT(AQ38,AR38,$P38,$AM38,AU38,AV38,AW38,$D38,$B$20,1))" +"IF(AR38=0,0,_xll.SPRDOPT(AQ38,AR38,$P38,$AM38,AU38,AV38,AW38,$D38,$B$20,2))" +"IF(AS38=0,0,_xll.SPRDOPT(AQ38,AR38,$P38,$AM38,AU38,AV38,AW38,$D38,$B$20,3)/100)" +"IF(AT38=0,0,_xll.SPRDOPT(AQ38,AR38,$P38,$AM38,AU38,AV38,AW38,$D38,$B$20,4)/100)" +"IF(AU38=0,0,_xll.SPRDOPT(AQ38,AR38,$P38,$AM38,AU38,AV38,AW38,$D38,$B$20,5)/100)" +"IF(AV38=0,0,_xll.SPRDOPT(AQ38,AR38,$P38,$AM38,AU38,AV38,AW38,$D38,$B$20,6)/100)" +"IF(AW38=0,0,_xll.SPRDOPT(AQ38,AR38,$P38,$AM38,AU38,AV38,AW38,$D38,$B$20,7)/100)" +"IF(AX38=0,0,_xll.SPRDOPT(AQ38,AR38,$P38,$AM38,AU38,AV38,AW38,$D38,$B$20,9)/365)" +"AY38+AZ38" +"BB38-BA38" +"((AU38/AV38)*BC38)+BD38" +"AW38*AP38" +"$AP38*AX38" +"$B38+$R38+$D$12" +"$B38+$S38+$D$13" +"($C38*$T38)+X38+$D$14" +"($C38*$U38)+$D$15" +"$V38+D$16" +"IF(BZ38=0,0,_xll.SPRDOPT(CA38,CB38,$W38,$AM38,CE38,CF38,CG38,$D38,$D$20,0))" +"IF(CA38=0,0,_xll.SPRDOPT(CA38,CB38,$W38,$AM38,CE38,CF38,CG38,$D38,$D$20,1))" +"IF(CB38=0,0,_xll.SPRDOPT(CA38,CB38,$W38,$AM38,CE38,CF38,CG38,$D38,$D$20,2))" +"IF(CC38=0,0,_xll.SPRDOPT(CA38,CB38,$W38,$AM38,CE38,CF38,CG38,$D38,$D$20,3)/100)" +"IF(CD38=0,0,_xll.SPRDOPT(CA38,CB38,$W38,$AM38,CE38,CF38,CG38,$D38,$D$20,4)/100)" +"IF(CE38=0,0,_xll.SPRDOPT(CA38,CB38,$W38,$AM38,CE38,CF38,CG38,$D38,$D$20,5)/100)" +"IF(CF38=0,0,_xll.SPRDOPT(CA38,CB38,$W38,$AM38,CE38,CF38,CG38,$D38,$D$20,6)/100)" +"IF(CG38=0,0,_xll.SPRDOPT(CA38,CB38,$W38,$AM38,CE38,CF38,CG38,$D38,$D$20,7)/100)" +"IF(CH38=0,0,_xll.SPRDOPT(CA38,CB38,$W38,$AM38,CE38,CF38,CG38,$D38,$D$20,9)/365)" +"BZ38*CH38" +"BZ38*CI38" +"BZ38*CJ38" +"BZ38*CK38" +"BZ38*CL38" +"BZ38*CM38" +"BZ38*CN38" +"BZ38*CO38" +"BZ38*CP38" +"BZ38*CQ38" +"BZ38*CR38" +"BZ38*CS38" +"$B38+$Y38+$F$12" +"$B38+$Z38+$F$13" +"($C38*$AA38)+AE38+$F$14" +"($C38*$AB38)+$F$15" +"$AC38+$F$16" +"IF(DI38=0,0,_xll.SPRDOPT(DJ38,DK38,$AD38,$AM38,DN38,DO38,DP38,$D38,$F$20,0))" +"IF(DJ38=0,0,_xll.SPRDOPT(DJ38,DK38,$AD38,$AM38,DN38,DO38,DP38,$D38,$F$20,1))" +"IF(DK38=0,0,_xll.SPRDOPT(DJ38,DK38,$AD38,$AM38,DN38,DO38,DP38,$D38,$F$20,2))" +"IF(DL38=0,0,_xll.SPRDOPT(DJ38,DK38,$AD38,$AM38,DN38,DO38,DP38,$D38,$F$20,3)/100)" +"IF(DM38=0,0,_xll.SPRDOPT(DJ38,DK38,$AD38,$AM38,DN38,DO38,DP38,$D38,$F$20,4)/100)" +"IF(DN38=0,0,_xll.SPRDOPT(DJ38,DK38,$AD38,$AM38,DN38,DO38,DP38,$D38,$F$20,5)/100)" +"IF(DO38=0,0,_xll.SPRDOPT(DJ38,DK38,$AD38,$AM38,DN38,DO38,DP38,$D38,$F$20,6)/100)" +"IF(DP38=0,0,_xll.SPRDOPT(DJ38,DK38,$AD38,$AM38,DN38,DO38,DP38,$D38,$F$20,7)/100)" +"IF(DQ38=0,0,_xll.SPRDOPT(DJ38,DK38,$AD38,$AM38,DN38,DO38,DP38,$D38,$F$20,9)/365)" +"$B38+$AF38+$H$12" +"$B38+$AG38+$H$13" +"($C38*$AH38)+AL38+$H$14" +"($C38*$AI38)+$H$15" +"$AJ38+$H$16" +"IF(ER38=0,0,_xll.SPRDOPT(ES38,ET38,$AK38,$AM38,EW38,EX38,EY38,$D38,$H$20,0))" +"IF(ES38=0,0,_xll.SPRDOPT(ES38,ET38,$AK38,$AM38,EW38,EX38,EY38,$D38,$H$20,1))" +"IF(ET38=0,0,_xll.SPRDOPT(ES38,ET38,$AK38,$AM38,EW38,EX38,EY38,$D38,$H$20,2))" +"IF(EU38=0,0,_xll.SPRDOPT(ES38,ET38,$AK38,$AM38,EW38,EX38,EY38,$D38,$H$20,3)/100)" +"IF(EV38=0,0,_xll.SPRDOPT(ES38,ET38,$AK38,$AM38,EW38,EX38,EY38,$D38,$H$20,4)/100)" +"IF(EW38=0,0,_xll.SPRDOPT(ES38,ET38,$AK38,$AM38,EW38,EX38,EY38,$D38,$H$20,5)/100)" +"IF(EX38=0,0,_xll.SPRDOPT(ES38,ET38,$AK38,$AM38,EW38,EX38,EY38,$D38,$H$20,6)/100)" +"IF(EY38=0,0,_xll.SPRDOPT(ES38,ET38,$AK38,$AM38,EW38,EX38,EY38,$D38,$H$20,7)/100)" +"IF(EZ38=0,0,_xll.SPRDOPT(ES38,ET38,$AK38,$AM38,EW38,EX38,EY38,$D38,$H$20,9)/365)" +"$ER38*EZ38" +"VLOOKUP(A38,skewmonthlook,2,FALSE)" +"CONCATENATE(B$3,$GA38)" +"CONCATENATE(D$3,$GA38)" +"CONCATENATE(F$3,$GA38)" +"CONCATENATE(H$3,$GA38)" +"VLOOKUP(GB38,skewlook,HLOOKUP($P38,skewlook,2),FALSE)" +"VLOOKUP(GC38,skewlook,HLOOKUP($W38,skewlook,2),FALSE)" +"VLOOKUP(GD38,skewlook,HLOOKUP($AD38,skewlook,2),FALSE)" +"VLOOKUP(GE38,skewlook,HLOOKUP($AK38,skewlook,2),FALSE)" +"DATE(YEAR(A38),MONTH(A38)+1,1)" +"AO38+1" +"G45-H45" +"TODAY()" +"DATE(YEAR(A5),MONTH(A5)-1,1)" +"VLOOKUP(A7,STRADDLE,5,FALSE)" +"B7" +"A7-A3" +"A7-A7" +"(DATE(YEAR(A7),MONTH(A7)+1,1)-1)-A7" +"VLOOKUP($A7,STRADDLE,12,FALSE)" +"VLOOKUP($A5,STRADDLE,8,FALSE)" +"R7" +"_xll.OSTRIP(B7,F7,M7,N7,O7,P7,Q7,R7,S7,T7,U7,V7,W7)" +"A7" +"A13-TODAY()" +"VLOOKUP($A13,STRADDLE,8,FALSE)" +"M13^2" +"N13*B13" +"(O13+O14)/B14" +"N14*(B14-B13)" +"SQRT(Q13)" +"VLOOKUP($A14,STRADDLE,8,FALSE)" +"STRADDLES!N42" +"STRADDLES!N41" +"E23-F23" +"SQRT(((P23*(I23^2))+(Q23*(G23^2)))/O23)" +"STRADDLES!I42" +"MIN([5]Summary!$L$25:$L$35)" +"B23-TODAY()" +"O23-P23" +"STRADDLES!$L31" +"#REF!" +"N22" +"STRADDLES!N42" +"STRADDLES!N41" +"STRADDLES!I42+0.08" +"IF(E$18=""high"",J24,IF(E19=""low"",L24,K24))" +"M24" +"N22" +"N23" +"STRADDLES!N34" +"STRADDLES!N33" +"STRADDLES!I34" +"STRADDLES!L33" +"MAX([5]Summary!$L$59:$L$69)" +"AVERAGE([5]Summary!$L$59:$L$69)" +"MIN([5]Summary!$L$59:$L$69)" +"MAX([5]Summary!$L$76:$L$86)" +"AVERAGE([5]Summary!$L$76:$L$86)" +"MIN([5]Summary!$L$76:$L$86)" +"STRADDLES!L35+H27" +"MAX([5]Summary!$L$97:$L$107)" +"AVERAGE([5]Summary!$L$97:$L$107)" +"MIN([5]Summary!$L$97:$L$107)" +"MAX([5]Summary!$L$114:$L$124)" +"AVERAGE([5]Summary!$L$114:$L$124)" +"MIN([5]Summary!$L$114:$L$124)" +"MAX([5]Summary!$L$131:$L$141)" +"AVERAGE([5]Summary!$L$131:$L$141)" +"MIN([5]Summary!$L$131:$L$141)" +"MAX([5]Summary!$L$148:$L$158)" +"AVERAGE([5]Summary!$L$148:$L$158)" +"MIN([5]Summary!$L$148:$L$158)" +"MAX([5]Summary!$L$165:$L$175)" +"AVERAGE([5]Summary!$L$165:$L$175)" +"MIN([5]Summary!$L$165:$L$175)" +"3.86+0.32" +"TODAY()+15" +"_xll.xEURO(C1,C2,0,0,C4,C5-TODAY(),C6,0)*C3" +"_xll.xEURO(C1,C2,C3,C3,C4,C5-TODAY(),C6,1)" +"L14*K14" +"((L14*10000)*(K14*0.1))" +"0.15*2+0.2" +"B17/3" +"G20*G19" +"G21-G22" +"G23/(G22/2)" +"1/0.27" +"SUM(K14:K25)*10000" +"SUM(N14:N25)" +"N27/M27" +"H7*G7*10000" +"I8-I7" +"E11/E12" +"D19*D17" +"D20-D18" +"(D23/(D18/2))/D27" +"865*12" +"500*7" +"(C27-TODAY())/365" +"'opt calc'!AG31" +"30*0.2" +"360*6.5" +"90*36*0.035*10000" +"0.42*365*10000" +"IF($M$1=0,""FIXED"",""INDEX"")" +"B6+B7" +"((N16*P1)+(O16*Q1))/(P1+Q1)" +"((P17*5)+(Q17*7))/12" +"AVERAGE(AA6:AA9)" +"AVERAGE(L31:L34)" +"AVERAGE(L35:L39)" +"AD5+AE5" +"'opt calc'!$B9" +"'opt calc'!D9" +"'opt calc'!$F9" +"'opt calc'!$H9" +"'BASIS OPT CALC'!B10" +"'BASIS OPT CALC'!D10" +"'BASIS OPT CALC'!F10" +"'BASIS OPT CALC'!H10" +"'GD OPT CALC'!B19" +"'GD OPT CALC'!D19" +"'GD OPT CALC'!F19" +"'GD OPT CALC'!H19" +"AVERAGE(L40:L46)" +"'opt calc'!$B11" +"'opt calc'!$D11" +"'opt calc'!$F11" +"'opt calc'!H11" +"'BASIS OPT CALC'!B9" +"'BASIS OPT CALC'!D9" +"'BASIS OPT CALC'!F9" +"'BASIS OPT CALC'!H9" +"'GD OPT CALC'!B11" +"'GD OPT CALC'!D11" +"'GD OPT CALC'!F11" +"'GD OPT CALC'!H11" +"AVERAGE(L47:L51)" +"'GD OPT CALC'!B13" +"'GD OPT CALC'!D13" +"'GD OPT CALC'!F13" +"'GD OPT CALC'!H13" +"AVERAGE(L52:L58)" +"W7*W5" +"AVERAGE(L59:L63)" +"W6/W5" +"AVERAGE(L64:L70)" +"W9*V10" +"'BASIS OPT CALC'!B17" +"'BASIS OPT CALC'!D17" +"'BASIS OPT CALC'!F17" +"'BASIS OPT CALC'!H17" +"(W8*W10)/W6" +"'opt calc'!$B21" +"'opt calc'!$D21" +"'opt calc'!F21" +"'opt calc'!$H21" +"(W11*W6)/W5" +"'opt calc'!$F22" +"(((0.19*(30.5*0.15))+(0.05*(30.5*0.85))))/31" +"AVERAGE(AI40:AI43)*1.12" +"'BASIS OPT CALC'!B22" +"'BASIS OPT CALC'!D22" +"'BASIS OPT CALC'!F22" +"'BASIS OPT CALC'!H22" +"((P16*P14)+(Q16*Q14))/(P14+Q14)" +"W5*W7" +"B13-C13" +"'GD OPT CALC'!B28" +"'GD OPT CALC'!D28" +"'GD OPT CALC'!F28" +"'GD OPT CALC'!H28" +"(20*0.85)/30" +"A18-B18" +"B16+D17" +"(D13-E13)*E17" +"(B12-C12)*100" +"'BASIS OPT CALC'!B29" +"'BASIS OPT CALC'!D29" +"'BASIS OPT CALC'!F29" +"'BASIS OPT CALC'!H29" +"N16-L16-O16" +"B13*118" +"C13*TSETTLE" +"'BASIS OPT CALC'!D27" +"'BASIS OPT CALC'!F27" +"'BASIS OPT CALC'!H27" +"0.47*2" +"SQRT(365/15)" +"SQRT(255)" +"H15-G15" +"G15-H15" +"I15-J15" +"D18/D19" +"L16-M16" +"O16-N16" +"O16*2-N16" +"D20*2*2.8" +"N16-O16" +"D31" +"IF(K21>0,R21,0)" +"K21-O21" +"300*D21*10000" +"M16-N16-L16" +"L6*0.34" +"AVERAGE(D31:D34)" +"AVERAGE(I31:I34)" +"AVERAGE(D35:D41)" +"AVERAGE(I35:I41)" +"AVERAGE(D32:D43)" +"AVERAGE(I32:I43)" +"AVERAGE(D35:D41)" +"AVERAGE(D44:D55)" +"B26-B25" +"AVERAGE(I44:I55)" +"((K26*12)-(K25*7)-K24-K23-K22)/2" +"AVERAGE(D42:D43)" +"M26-O26" +"AVERAGE(D57:D68)" +"AVERAGE(I56:I67)" +"AVERAGE(D44:D55)" +"K27+0.14" +"AVERAGE(D56:D67)" +"W2" +"825*12*0.03*10000" +"K28+0.1" +"AVERAGE(D68:D79)" +"[7]!'NGZ1,PRIM ACT 1,1'" +"VLOOKUP($B31,curvesettle,2,FALSE)" +"Q21" +"IF(C$1=""settle"",D31,IF(C$1=""EOL"",D31+E31,IF(C31=0,D31,C31)))" +"VLOOKUP($B31,curvesettle,3,FALSE)" +"bsd(1,3,$F31,$F31,$N31-TODAY(),$I31,$O31,Y31/2)" +"'GAS DAILY VOL DOWNLOAD'!B9+K31" +"A31" +"VLOOKUP(B31,expiration,3,FALSE)" +"VLOOKUP($B31,curvesettle,4,FALSE)" +"IF(P$30=""nymex"",expiry!H63+1,B31)" +"_xll.OSTRIP(F31,F31,P31-TODAY(),B31-P31,B32-P31-1,1,O31,I31,L31,1,0,1,0)" +"Q31-#REF!" +"bsd(1,3,$S31,$T31,$N31-TODAY()+1,$I31,$O31,AG31/2)" +"bsd(2,3,$S31,$S31,$N31-TODAY()+1,$I31,$O31,AH31/2)" +"[4]!'NGc1 cls'" +"[4]!'NGc1 LAST'" +"(G31/SQRT(252))*F31" +"[4]!'CLc1 LAST'" +"BA31/1000" +"A31+1" +"[7]!'NGF2,PRIM ACT 1,1'" +"[4]!'NGc2 cls'" +"[4]!'NGc2 LAST'" +"[4]!'CLc2 LAST'" +"[7]!'NGG2,PRIM ACT 1,1'" +"[4]!'NGc3 cls'" +"[4]!'NGc3 LAST'" +"[4]!'CLc3 LAST'" +"[7]!'NGH2,PRIM ACT 1,1'" +"[4]!'NGc4 cls'" +"[4]!'NGc4 LAST'" +"[4]!'CLc4 LAST'" +"[7]!'NGJ2,PRIM ACT 1,1'" +"[4]!'NGc5 cls'" +"[4]!'NGc5 LAST'" +"[4]!'CLc5 LAST'" +"[7]!'NGK2,PRIM ACT 1,1'" +"Q$26" +"[4]!'NGc6 cls'" +"[4]!'NGc6 LAST'" +"[4]!'CLc6 LAST'" +"[7]!'NGM2,PRIM ACT 1,1'" +"[4]!'NGc7 cls'" +"[4]!'NGc7 LAST'" +"[4]!'CLc7 LAST'" +"[7]!'NGN2,PRIM ACT 1,1'" +"[4]!'NGc8 cls'" +"[4]!'NGc8 LAST'" +"[4]!'CLc8 LAST'" +"[7]!'NGQ2,PRIM ACT 1,1'" +"[4]!'NGc9 cls'" +"[4]!'NGc9 LAST'" +"[4]!'CLc9 LAST'" +"[7]!'NGU2,PRIM ACT 1,1'" +"[4]!'NGc10 cls'" +"[4]!'NGc10 LAST'" +"[4]!'CLc10 LAST'" +"[7]!'NGV2,PRIM ACT 1,1'" +"[4]!'NGc11 cls'" +"[4]!'NGc11 LAST'" +"[4]!'CLc11 LAST'" +"[7]!'NGX2,PRIM ACT 1,1'" +"[4]!'NGc12 cls'" +"[4]!'NGc12 LAST'" +"[4]!'CLc12 LAST'" +"[7]!'NGZ2,PRIM ACT 1,1'" +"Q$27" +"[4]!'NGc13 cls'" +"[4]!'NGc13 LAST'" +"[4]!'CLc13 LAST'" +"[7]!'NGF3,PRIM ACT 1,1'" +"[4]!'NGc14 cls'" +"[4]!'NGc14 LAST'" +"[7]!'NGG3,PRIM ACT 1,1'" +"Q$28" +"[4]!'NGc15 cls'" +"[4]!'NGc15 LAST'" +"[7]!'NGH3,PRIM ACT 1,1'" +"[4]!'NGc16 cls'" +"[4]!'NGc16 LAST'" +"[7]!'NGJ3,PRIM ACT 1,1'" +"[4]!'NGc17 cls'" +"[4]!'NGc17 LAST'" +"[7]!'NGK3,PRIM ACT 1,1'" +"[4]!'NGc18 cls'" +"[4]!'NGc18 LAST'" +"[7]!'NGM3,PRIM ACT 1,1'" +"[4]!'NGc19 cls'" +"[4]!'NGc19 LAST'" +"[7]!'NGN3,PRIM ACT 1,1'" +"[4]!'NGc20 cls'" +"[4]!'NGc20 LAST'" +"[7]!'NGQ3,PRIM ACT 1,1'" +"[4]!'NGc21 cls'" +"[4]!'NGc21 LAST'" +"[7]!'NGU3,PRIM ACT 1,1'" +"[4]!'NGc22 cls'" +"[4]!'NGc22 LAST'" +"[7]!'NGV3,PRIM ACT 1,1'" +"[4]!'NGc23 cls'" +"[4]!'NGc23 LAST'" +"[7]!'NGX3,PRIM ACT 1,1'" +"[4]!'NGc24 cls'" +"[4]!'NGc24 LAST'" +"[7]!'NGZ3,PRIM ACT 1,1'" +"[4]!'NGc25 cls'" +"[4]!'NGc25 LAST'" +"[7]!'NGF4,PRIM ACT 1,1'" +"[4]!'NGc26 cls'" +"[4]!'NGc26 LAST'" +"[7]!'NGG4,PRIM ACT 1,1'" +"Q$29" +"[4]!'NGc27 cls'" +"[4]!'NGc27 LAST'" +"[7]!'NGH4,PRIM ACT 1,1'" +"[4]!'NGc28 cls'" +"[4]!'NGc28 LAST'" +"DATE(YEAR(B58),MONTH(B58)+1,1)" +"[7]!'NGJ4,PRIM ACT 1,1'" +"[4]!'NGc29 cls'" +"[4]!'NGc29 LAST'" +"[7]!'NGK4,PRIM ACT 1,1'" +"[4]!'NGc30 cls'" +"[4]!'NGc30 LAST'" +"[7]!'NGM4,PRIM ACT 1,1'" +"[4]!'NGc31 cls'" +"[4]!'NGc31 LAST'" +"[7]!'NGN4,PRIM ACT 1,1'" +"[4]!'NGc32 cls'" +"[4]!'NGc32 LAST'" +"[7]!'NGQ4,PRIM ACT 1,1'" +"[4]!'NGc33 cls'" +"[4]!'NGc33 LAST'" +"[7]!'NGU4,PRIM ACT 1,1'" +"_xll.OSTRIP(F64,F64,B64-TODAY(),0,(B65-1)-B64,1,O64,I64,L64,1,0,1,0)" +"[4]!'NGc34 cls'" +"[4]!'NGc34 LAST'" +"[7]!'NGV4,PRIM ACT 1,1'" +"[4]!'NGc35 cls'" +"[4]!'NGc35 LAST'" +"[7]!'NGX4,PRIM ACT 1,1'" +"[4]!'NGc36 cls'" +"[4]!'NGc36 LAST'" +"summerstrip" +"TODAY()" +"winterstrip" +"B28" +"B29" +"STRADDLES!L2" +"STRADDLES!M2" +"STRADDLES!N2" +"STRADDLES!O2" +"D28" +"D29" +"F28" +"F29" +"STRADDLES!L4" +"STRADDLES!M4" +"STRADDLES!N4" +"STRADDLES!O4" +"H28" +"H29" +"(AV3*$AU3)+(AV4*$AU4)+(AV6*$AU6)+(AV7*$AU7)" +"STRADDLES!M1" +"BN31" +"BZ31" +"CL31" +"CX31" +"BO31" +"CA31" +"CM31" +"CY31" +"B12-B11" +"STRADDLES!L10" +"STRADDLES!M10" +"STRADDLES!N10" +"STRADDLES!O10" +"STRADDLES!L9" +"STRADDLES!M9" +"STRADDLES!N9" +"STRADDLES!O9" +"BV31" +"CH31" +"CT31" +"DF31" +"$A$40-$B$2" +"STRADDLES!L13" +"STRADDLES!M13" +"STRADDLES!N13" +"STRADDLES!O13" +"(L21-L20)+1" +"$BG$40-$A40" +"$BH$40-$A40" +"STRADDLES!L14" +"STRADDLES!M14" +"STRADDLES!N14" +"STRADDLES!O14" +"(L24*57)/L22" +"BS40/BL40" +"STRADDLES!L15" +"STRADDLES!M15" +"STRADDLES!N15" +"STRADDLES!O15" +"500000/(300*10000)" +"BS31" +"CE31" +"CQ31" +"DC31" +"500000/181" +"BT31" +"CF31" +"CR31" +"DD31" +"G1" +"BU31" +"CG31" +"CS31" +"DE31" +"VLOOKUP($A30,STRADDLE,14,FALSE)" +"0.6*0.26" +"BN33/BL35" +"BO33/BL35" +"BS33/BL35" +"BT33/BL35" +"BU33/BL35" +"SUM(BV38:BV157)/BL35" +"B28-D28" +"B30*30.5*100" +"B7" +"D7" +"F7" +"H7" +"SUM(BN38:BN157)" +"IF($B$10=1,(($BM34-B$14)*$B$23)+B$24,$B$22)" +"I34-BM34+$B$24" +"$B$26" +"D26" +"F26" +"H26" +"A34+A33" +"B4" +"D4" +"F4" +"H4" +"STRADDLES!M1" +"SUM(BL38:BL157)" +"STRADDLES!P1" +"$G1" +"BR36" +"VLOOKUP(A38,STRADDLE,5,FALSE)" +"VLOOKUP(A38,STRADDLE,8,FALSE)" +"IF(D$35=""nymex"",0,VLOOKUP($A38,curvesettle,HLOOKUP(D$35,curvesettle,2,FALSE)))" +"IF(ISNUMBER(VLOOKUP($A38,VOLCURVES,HLOOKUP(D$35,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A38,VOLCURVES,HLOOKUP(D$35,VOLCURVES,2,FALSE),FALSE),1)" +"(($C38+H38)*$E38)+B$17" +"VLOOKUP($A38,GASDVOLCURVES,HLOOKUP(D$36,GASDVOLCURVES,2,FALSE),FALSE)+$B$18" +"IF($B$20=1,VLOOKUP($A38,skewtable,HLOOKUP(ROUND(I38-BM38,1),skewtable,2,FALSE),FALSE)/100,0)" +"IF($B$10=1,($BM38*$B$23)-$B$14,$B$22)" +"(($C38+R38)*O38)+$D$17" +"VLOOKUP($A38,GASDVOLCURVES,HLOOKUP(N$36,GASDVOLCURVES,2,FALSE),FALSE)+$D$18" +"IF($D$20=1,VLOOKUP($A38,skewtable,HLOOKUP(ROUND(S38-BY38,1),skewtable,2,FALSE),FALSE)/100,0)" +"IF(B$10=1,($BY38*$D$23)-$D$14,$D$22)" +"S38-$BY38+$D$24" +"(($C38+AB38)*Y38)+$F$17" +"VLOOKUP($A38,GASDVOLCURVES,HLOOKUP(X$36,GASDVOLCURVES,2,FALSE),FALSE)+$F$18" +"IF($F$20=1,VLOOKUP($A38,skewtable,HLOOKUP(ROUND(AC38-CK38,1),skewtable,2,FALSE),FALSE)/100,0)" +"IF($B$10=1,($CK38*$F$23)-$F$14,$F$22)" +"AC38-$CK38+$F$24" +"(($C38+AL38)*AI38)+$H$17" +"VLOOKUP($A38,GASDVOLCURVES,HLOOKUP(AH$36,GASDVOLCURVES,2,FALSE),FALSE)+$H$18" +"IF($H$20=1,VLOOKUP($A38,skewtable,HLOOKUP(ROUND(AM38-CW38,1),skewtable,2,FALSE),FALSE)/100,0)" +"IF($B$10=1,($CW38*$H$23)-$H$14,$H$22)" +"AM38-CW38+$H$24" +"A39-A38" +"A38+BG$35" +"A39-1" +"BH38-BG38" +"IF(BJ$35=0,TODAY(),IF(BJ$36=""NYMEX"",VLOOKUP($A38,expiration,2,FALSE)+1,BG38))" +"IF($A38>=BM$32,IF($A38<=BM$33,$BF38,0),0)" +"BO38/BL38" +"BL38*($B38+B$15)" +"IF(ISNUMBER(((BN38/BL38)+B$16+$D38+$B$14)*BL38),((BN38/BL38)+B$16+$D38+$B$14)*BL38,0)" +"IF($BL38=0,0,_xll.OSTRIP($BM38,$I38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$F38,$G38,$B$23,$J38,$BQ$34,0))" +"IF($BL38=0,0,_xll.OSTRIP($BM38,$I38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$F38,$G38,$B$23,$J38,$BQ$34,1))" +"IF($BL38=0,0,_xll.OSTRIP($BM38,$I38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$F38,$G38,$B$23,$J38,$BQ$34,BQ$35))" +"BL38*BP38" +"BL38*BQ38" +"BL38*BR38" +"BL38*G38" +"BX38*($B38+$D$15)" +"IF(ISNUMBER(((BZ38/BX38)+$D$16+$N38+$D$14)*BX38),((BZ38/BX38)+$D$16+$N38+$D$14)*BX38,0)" +"IF($BX38=0,0,_xll.OSTRIP($BY38,$S38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$P38,$Q38,$D$23,$T38,$CC$34,0))" +"IF($BX38=0,0,_xll.OSTRIP($BY38,$S38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$P38,$Q38,$D$23,$T38,$CC$34,1))" +"IF($BX38=0,0,_xll.OSTRIP($BY38,$S38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$P38,$Q38,$D$23,$T38,$CC$34,CC$35))" +"BX38*Q38" +"CJ38*($B38+$F$15)" +"IF(ISNUMBER(((CL38/CJ38)+$F$16+$X38+$F$14)*CJ38),((CL38/CJ38)+$F$16+$X38+$F$14)*CJ38,0)" +"IF($CJ38=0,0,_xll.OSTRIP($CK38,$AC38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$Z38,$AA38,$F$23,$AD38,$CO$34,0))" +"IF($CJ38=0,0,_xll.OSTRIP($CK38,$AC38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$Z38,$AA38,$F$23,$AD38,$CO$34,1))" +"IF($CJ38=0,0,_xll.OSTRIP($CK38,$AC38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$Z38,$AA38,$F$23,$AD38,$CO$34,$CO$35))" +"CJ38*AA38" +"CV38*($B38+$H$15)" +"IF(ISNUMBER(((CX38/CV38)+$H$16+$AH38+$H$14)*CV38),((CX38/CV38)+$H$16+$AH38+$H$14)*CV38,0)" +"IF($CV38=0,0,_xll.OSTRIP($CW38,$AM38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$AJ38,$AK38,$H$23,$AN38,$DA$34,0))" +"IF($CV38=0,0,_xll.OSTRIP($CW38,$AM38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$AJ38,$AK38,$H$23,$AN38,$DA$34,1))" +"IF($CV38=0,0,_xll.OSTRIP($CW38,$AM38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$AJ38,$AK38,$H$23,$AN38,$DA$34,DA$35))" +"CV38*AK38" +"DATE(YEAR(A38),MONTH(A38)+1,1)" +"ROUND(I43-B43,1)" +"H6-TODAY()" +"_xll.DIGITAL($A6,$B6,$C6,$D6,$E6,$F6,$G6,$I6,0)" +"_xll.DIGITAL($A6,$B6,$C6,$D6,$E6,$F6,$G6,$I6,1)" +"J6*-1" +"_xll.DIGITAL($A6,$B6+0.01,$C6,$D6,$E6,$F6,$G6,$I6,0)" +"N6-J6" +"O6/100" +"T6-J6" +"_xll.DIGITAL($A6,$B6,$C6,$D6,$E6,$F6+0.01,$G6,$I6,0)" +"STRADDLES!AC31" +"G5+G$3" +"((K5*(1-M5))+(L5*M5))" +"H5-I5" +"summerstrip" +"TODAY()" +"winterstrip" +"B21" +"B22" +"STRADDLES!$B3" +"STRADDLES!$C3" +"STRADDLES!$D3" +"STRADDLES!$E3" +"D21" +"D22" +"F21" +"F22" +"STRADDLES!$B4" +"STRADDLES!$C4" +"STRADDLES!$D4" +"STRADDLES!$E4" +"H21" +"H22" +"(L3*$K3)+(L4*$K4)+(L5*$K5)+(L6*$K6)" +"AP24" +"BA24" +"BL24" +"BW24" +"AQ24" +"BB24" +"BM24" +"BX24" +"B10-B9" +"STRADDLES!$B8" +"STRADDLES!$C8" +"STRADDLES!$D8" +"STRADDLES!$E8" +"STRADDLES!$B9" +"STRADDLES!$C9" +"STRADDLES!$D9" +"STRADDLES!$E9" +"STRADDLES!$B11" +"STRADDLES!$C11" +"STRADDLES!$D11" +"STRADDLES!$E11" +"500000/(300*10000)" +"AU24" +"BF24" +"BQ24" +"CB24" +"500000/181" +"AV24" +"BG24" +"BR24" +"CC24" +"G1" +"AW24" +"BH24" +"BS24" +"CD24" +"VLOOKUP($A23,STRADDLE,14,FALSE)" +"AP26/AN28" +"AQ26/AN28" +"AU26/AN28" +"AV26/AN28" +"AW26/AN28" +"B21-D21" +"B6" +"D6" +"F6" +"H6" +"SUM(AP31:AP149)" +"IF(B19=4,3,B19)" +"IF(D19=4,3,D19)" +"IF(F19=4,3,F19)" +"IF(H19=4,3,H19)" +"B4" +"D4" +"F4" +"H4" +"SUM(AN31:AN149)" +"IF($G$1=""GAMMA"",3,IF($G$1=""THETA"",4,5))" +"A30-A29" +"$G1" +"AT29" +"VLOOKUP(A31,STRADDLE,5,FALSE)" +"VLOOKUP(A31,STRADDLE,8,FALSE)" +"IF(D$28=""nymex"",0,VLOOKUP($A31,curvesettle,HLOOKUP(D$28,curvesettle,2,FALSE)))" +"IF(ISNUMBER(VLOOKUP($A31,VOLCURVES,HLOOKUP(D$28,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A31,VOLCURVES,HLOOKUP(D$28,VOLCURVES,2,FALSE),FALSE),1)" +"IF(D$28=""NYMEX"",$AG31,$AF31)" +"(($C31+H31)*$E31)+B$15" +"IF(B$16=1,_xll.xCalcSkew(A31,I31-AO31,b)/100,0)" +"IF($B$19=4,$AO31,$B$18)" +"(($C31+O31)*$L31)+D$15" +"IF(D$16=1,_xll.xCalcSkew($A31,P31-AZ31,b)/100,0)" +"IF($D$19=4,$AZ31,$D$18)" +"(($C31+V31)*$S31)+F$15" +"IF(F$16=1,_xll.xCalcSkew($A31,W31-BK31,b)/100,0)" +"IF($F$19=4,$BK31,$F$18)" +"(($C31+AC31)*$Z31)+H$15" +"IF(H$16=1,_xll.xCalcSkew($A31,AD31-BV31,b)/100,0)" +"IF($H$19=4,$BV31,$H$18)" +"VLOOKUP($A31,expiration,2,FALSE)-$B$2" +"VLOOKUP($A31,expiration,3,FALSE)-$B$2" +"IF($A31>=AO$25,IF($A31<=AO$26,$AI31,0),0)" +"AQ31/AN31" +"AN31*($B31+B$13)" +"IF(ISNUMBER(((AP31/AN31)+B$14+$D31)*AN31),((AP31/AN31)+B$14+$D31)*AN31,0)" +"IF(AN31=0,0,bsd(1,AS$27,AO31,$I31,$F31,$G31,$AH31,0.1))" +"IF(AN31=0,0,bsd(2,AS$27,AO31,$I31,$F31,$G31,$AH31,0.1))" +"IF(AN31=0,0,bsd(AS$28,AS$27,AO31,$I31,$F31,$G31,$AH31,0.1))" +"AN31*AR31" +"AN31*AS31" +"AN31*AT31" +"AY31*($B31+D$13)" +"IF(ISNUMBER(((BA31/AY31)+D$14+$K31)*AY31),((BA31/AY31)+D$14+$K31)*AY31,0)" +"IF(AY31=0,0,bsd(1,BD$27,AZ31,$P31,$M31,$N31,$AH31,0.1))" +"IF(AY31=0,0,bsd(2,BD$27,AZ31,$P31,$M31,$N31,$AH31,0.1))" +"IF(AY31=0,0,bsd(BD$28,BD$27,AZ31,$P31,$M31,$N31,$AH31,0.1))" +"BJ31*($B31+F$13)" +"IF(ISNUMBER(((BL31/BJ31)+F$14+$R31)*BJ31),((BL31/BJ31)+F$14+$R31)*BJ31,0)" +"IF(BJ31=0,0,bsd(1,BO$27,BK31,$W31,$T31,$U31,$AH31,0.1))" +"IF(BJ31=0,0,bsd(2,BO$27,BK31,$W31,$T31,$U31,$AH31,0.1))" +"IF(BJ31=0,0,bsd(BO$28,BO$27,BK31,$W31,$T31,$U31,$AH31,0.1))" +"BU31*($B31+H$13)" +"IF(ISNUMBER(((BW31/BU31)+H$14+$Y31)*BU31),((BW31/BU31)+H$14+$Y31)*BU31,0)" +"IF(BU31=0,0,bsd(1,BZ$27,BV31,$AD31,$AA31,$AB31,$AH31,0.1))" +"IF(BU31=0,0,bsd(2,BZ$27,BV31,$AD31,$AA31,$AB31,$AH31,0.1))" +"IF(BU31=0,0,bsd(BZ$28,BZ$27,BV31,$AD31,$AA31,$AB31,$AH31,0.1))" +"DATE(YEAR(A31),MONTH(A31)+1,1)" +"N32-O32" +"ROUND(I36-B36,1)" +"#REF!-A149" +"DATE(YEAR(#REF!),MONTH(#REF!)+1,1)" +"AVERAGE(B6:B11)" +"AVERAGE(B12:B16)" +"STRADDLES!B31" +"STRADDLES!Q31" +"SUM(STRADDLES!D6:D7)" +"STRADDLES!D6+STRADDLES!D7" +"SUM(STRADDLES!E6:E7)" +"STRADDLES!E6+STRADDLES!E7" +"D7*D6" +"STRADDLES!E12" +"bsd(1,D$15,D$4,D$14,D$10-TODAY(),D$5,D13,0)*B16" +"D16*(D8/D9)" +"D9/D8" +"STRADDLES!E13" +"H16*(H9/H8)" +"STRADDLES!E13" +"bsd(2,D$15,D$4,D$14,D$10-TODAY(),D$5,D$9,0)" +"(D3-D14)*D11*30.5*-10000" +"(O3-P3)*O11*30.5*10000" +"E16*D12*30.5*10000" +"I16*H12*30.5*-10000" +"(H3-J3)*H11*30.5*-10000" +"D20+D21" +"H20-H21" +"I21-H21" +"0.51*120" +"M30/3" +"I4/J4" +"H5*42" +"0.11*0.3*365*10000" +"C11*D11" +"3.82*0.1*92*10000" +"bsd(1,B7,B8,B9,B10-TODAY(),B11,B12,0.1)" +"B14*A14" +"M14-M13" +"AVERAGE(C20:C24)" +"AVERAGE(C21:C23)" +"N22*150" +"1.5*25" +"O23/O22" +"H27*H25*10000" +"TODAY()" +"BW$48" +"BZ$48" +"CC$48" +"CF$48" +"CI$48" +"CL$48" +"CO$48" +"CR$48" +"CU$48" +"CX$48" +"$D$6" +"$D$7" +"$D$18" +"$D$19" +"$D$30" +"$D$31" +"BX$48" +"CA$48" +"CD$48" +"CG$48" +"CJ$48" +"CM$48" +"CP$48" +"CS$48" +"CV$48" +"CY$48" +"$E$6" +"$E$7" +"$E$18" +"$E$19" +"$E$30" +"$E$31" +"D4-CALL1" +"E4-CALL1" +"F4-CALL1" +"G4-CALL1" +"H4-CALL1" +"I4-CALL1" +"J4-CALL1" +"K4-CALL1" +"L4-CALL1" +"$F$6" +"$F$7" +"$F$18" +"$F$19" +"$F$30" +"$F$31" +"D5-CALL1" +"E5-CALL1" +"F5-CALL1" +"G5-CALL1" +"H5-CALL1" +"I5-CALL1" +"J5-CALL1" +"K5-CALL1" +"L5-CALL1" +"$G$6" +"$G$7" +"$G$18" +"$G$19" +"$G$30" +"$G$31" +"E$59+C9" +"$H$6" +"$H$7" +"$H$18" +"$H$19" +"$H$30" +"$H$31" +"O59+C11" +"Y$59" +"AL$59" +"AO$59" +"AR$59" +"AU$59" +"AX$59" +"BA$59" +"BD$59" +"BG$59" +"BJ$59" +"BM$59" +"BW$49" +"BZ$49" +"CC$49" +"CF$49" +"CI$49" +"CL$49" +"CO$49" +"CR$49" +"CU$49" +"CX$49" +"BX$49" +"CA$49" +"CD$49" +"CG$49" +"CJ$49" +"CM$49" +"CP$49" +"CS$49" +"CV$49" +"CY$49" +"D16-CALL2" +"E16-CALL2" +"F16-CALL2" +"G16-CALL2" +"H16-CALL2" +"I16-CALL2" +"J16-CALL2" +"K16-CALL2" +"L16-CALL2" +"D17-CALL2" +"E17-CALL2" +"F17-CALL2" +"G17-CALL2" +"H17-CALL2" +"I17-CALL2" +"J17-CALL2" +"K17-CALL2" +"L17-CALL2" +"AVERAGE(E$60:E$64)+C21" +"AVERAGE(O$60:O$64)+C23" +"AVERAGE(Y$60:Y$64)" +"AVERAGE(AL$60:AL$64)" +"AVERAGE(AO$60:AO$64)" +"AVERAGE(AR$60:AR$64)" +"AVERAGE(AU$60:AU$64)" +"AVERAGE(AX$60:AX$64)" +"AVERAGE(BA$60:BA$64)" +"AVERAGE(BD$60:BD$64)" +"AVERAGE(BG$60:BG$64)" +"AVERAGE(BJ$60:BJ$64)" +"AVERAGE(BM$60:BM$64)" +"BW$50" +"BZ$50" +"CC$50" +"CF$50" +"CI$50" +"CL$50" +"CO$50" +"CR$50" +"CU$50" +"CX$50" +"BX$50" +"CA$50" +"CD$50" +"CG$50" +"CJ$50" +"CM$50" +"CP$50" +"CS$50" +"CV$50" +"CY$50" +"D28-CALL3" +"E28-CALL3" +"F28-CALL3" +"G28-CALL3" +"H28-CALL3" +"I28-CALL3" +"J28-CALL3" +"K28-CALL3" +"L28-CALL3" +"D29-CALL3" +"E29-CALL3" +"F29-CALL3" +"G29-CALL3" +"H29-CALL3" +"I29-CALL3" +"J29-CALL3" +"K29-CALL3" +"L29-CALL3" +"AVERAGE(E$65:E$69)+C33" +"AVERAGE(O$65:O$69)+C35" +"AVERAGE(Y$65:Y$69)" +"AVERAGE(AL$65:AL$69)" +"AVERAGE(AO$65:AO$69)" +"AVERAGE(AR$65:AR$69)" +"AVERAGE(AU$65:AU$69)" +"AVERAGE(AX$65:AX$69)" +"AVERAGE(BA$65:BA$69)" +"AVERAGE(BD$65:BD$69)" +"AVERAGE(BG$65:BG$69)" +"AVERAGE(BJ$65:BJ$69)" +"AVERAGE(BM$65:BM$69)" +"BW$51" +"BZ$51" +"CC$51" +"CF$51" +"CI$51" +"CL$51" +"CO$51" +"CR$51" +"CU$51" +"CX$51" +"BX$51" +"CA$51" +"CD$51" +"CG$51" +"CJ$51" +"CM$51" +"CP$51" +"CS$51" +"CV$51" +"CY$51" +"D40-CALL4" +"E40-CALL4" +"F40-CALL4" +"G40-CALL4" +"H40-CALL4" +"I40-CALL4" +"J40-CALL4" +"K40-CALL4" +"L40-CALL4" +"D41-CALL4" +"E41-CALL4" +"F41-CALL4" +"G41-CALL4" +"H41-CALL4" +"I41-CALL4" +"J41-CALL4" +"K41-CALL4" +"L41-CALL4" +"AVERAGE(E$70:E$76)+C45" +"AVERAGE(O$70:O$76)+C47" +"BW59" +"AVERAGE(Y$70:Y$76)" +"AVERAGE(BW60:BW64)" +"AVERAGE(AL$70:AL$76)" +"AVERAGE(AO$70:AO$76)" +"AVERAGE(AR$70:AR$76)" +"AVERAGE(AU$70:AU$76)" +"AVERAGE(AX$70:AX$76)" +"AVERAGE(BA$70:BA$76)" +"AVERAGE(BD$70:BD$76)" +"AVERAGE(BG$70:BG$76)" +"AVERAGE(BJ$70:BJ$76)" +"AVERAGE(BM$70:BM$76)" +"AVERAGE(BW65:BW69)" +"AVERAGE(BW70:BW76)" +"C2" +"D2" +"E2" +"F2" +"G2" +"H2" +"STRADDLES!AQ6" +"C2" +"CONCATENATE(C2,""I"")" +"C3" +"VLOOKUP(A59,STRADDLE,5,FALSE)" +"VLOOKUP(A59,STRADDLE,8,FALSE)" +"VLOOKUP($A59,curvesettle,HLOOKUP(E$58,curvesettle,2,FALSE))" +"VLOOKUP($A59,GASDVOLCURVES,HLOOKUP(Y$58,GASDVOLCURVES,2,FALSE),FALSE)" +"$B59+E59+C$9" +"O59+C$11" +"IF(C$12=1,Y59,$Y59)+C$15" +"$B59+F59+D$9" +"P59+D$11" +"IF(D$12=1,Z59,$Y59)+D$15" +"$B59+G59+E$9" +"Q59+E$11" +"IF(E$12=1,AA59,$Y59)+E$15" +"$B59+H59+F$9" +"R59+F$11" +"IF(F$12=1,AB59,$Y59)+F$15" +"$B59+I59+G$9" +"S59+G$11" +"IF(G$12=1,AC59,$Y59)+G$15" +"$B59+J59+H$9" +"T59+H$11" +"IF(H$12=1,AD59,$Y59)+H$15" +"VLOOKUP($A59,STRADDLE,14,FALSE)" +"A61-A59" +"A59+BQ$56" +"A61-1" +"IF(BT$57=""NYMEX"",VLOOKUP($A59,expiration,2,FALSE)+1,BQ59)" +"_xll.OSTRIP(AJ59+AK59,AJ59,$BT59-$B$1,$BQ59-$BT59,$BR59-$BT59,1,$BO59,$C59,AL59,1,AK59*-1,1,0)" +"_xll.OSTRIP(AJ59+AK59,AJ59,$BT59-$B$1,$BQ59-$BT59,$BR59-$BT59,1,$BO59,$C59,$AL59,1,AK59*-1,0,0)" +"_xll.OSTRIP(AM59+AN59,AM59,$BT59-$B$1,$BQ59-$BT59,$BR59-$BT59,1,$BO59,$C59,AO59,1,AN59*-1,0,0)" +"$B60+E60+C$21" +"O60+C$23" +"IF(C$24=1,Y60,$Y60)+C$27" +"$B60+F60+D$21" +"P60+D$23" +"IF(D$24=1,Z60,$Y60)+D$27" +"$B60+G60+E$21" +"Q60+E$23" +"IF(E$24=1,AA60,$Y60)+E$27" +"$B60+H60+F$21" +"R60+F$23" +"IF(F$24=1,AB60,$Y60)+F$27" +"$B60+I60+G$21" +"S60+G$23" +"IF(G$24=1,AC60,$Y60)+G$27" +"$B60+J60+H$21" +"T60+H$23" +"IF(H$24=1,AD60,$Y60)+H$27" +"A61-1" +"DATE(YEAR(A60),MONTH(A60)+1,1)" +"A62-A61" +"$B65+E65+C$33" +"O65+C$35" +"IF(C$36=1,Y65,$Y65)+C$39" +"$B65+F65+D$33" +"P65+D$35" +"IF(D$36=1,Z65,$Y65)+D$39" +"$B65+G65+E$33" +"Q65+E$35" +"IF(E$36=1,AA65,$Y65)+E$39" +"$B65+H65+F$33" +"R65+F$35" +"IF(F$36=1,AB65,$Y65)+F$39" +"$B65+I65+G$33" +"S65+G$35" +"IF(G$36=1,AC65,$Y65)+G$39" +"$B65+J65+H$33" +"T65+H$35" +"IF(H$36=1,AD65,$Y65)+H$39" +"$B70+E70+C$45" +"O70+C$47" +"IF(C$48=1,Y70,$Y70)+C$51" +"$B70+F70+D$45" +"P70+D$47" +"IF(D$48=1,Z70,$Y70)+D$51" +"$B70+G70+E$45" +"Q70+E$47" +"IF(E$48=1,AA70,$Y70)+E$51" +"$B70+H70+F$45" +"R70+F$47" +"IF(F$48=1,AB70,$Y70)+F$51" +"$B70+I70+G$45" +"S70+G$47" +"IF(G$48=1,AC70,$Y70)+G$51" +"$B70+J70+H$45" +"T70+H$47" +"IF(H$48=1,AD70,$Y70)+H$51" +"'PIPE GAS DAILY'!D2" +"'PIPE GAS DAILY'!D6" +"'PIPE GAS DAILY'!D18" +"'PIPE GAS DAILY'!D30" +"D2+1" +"summerstrip" +"winterstrip" +"SWAPTIONSWAP1" +"SWAPTIONSWAP2" +"SWAPTIONSWAP3" +"IF(B$22=1,""ATM"",B12)" +"IF(B$22=3,IF(B13=1,""CALL"",""PUT""),""STRADDLE"")" +"B5+B6" +"IF(B$22=1,""ATM"",C12)" +"IF(B$22=3,IF(C13=1,""CALL"",""PUT""),""STRADDLE"")" +"bsd(1,B$13,B$4,B$12,B$10-TODAY(),B$9,B$14,0.1)" +"bsd(2,B$13,B$4,B$12,B$10-TODAY(),B$9,B$14,0.1)" +"bsd(3,B$13,B$4,B$12,B$10-TODAY(),B$9,B$14,0.1)" +"B8*B7" +"bsd(5,B$13,B$4,B$12,B$10-TODAY(),B$9,B$14,0.1)" +"bsd(4,B$13,B$4,B$12,B$10-TODAY(),B$9,B$14,0.1)" +"0.35*365" +"K6*0.967" +"K6*0.3*5*365*10000" +"BJ36/AE38" +"SUM(BI41:BI64)" +"IF($B$22=3,$B$13,3)" +"IF($B$22=3,$C$13,3)" +"SUM(AE41:AE64)" +"SUM(AI41:AI64)/AE38" +"SUM(AJ41:AJ64)/AE38" +"SUM(AL41:AL64)/AE38" +"$B2" +"VLOOKUP(A41,STRADDLE,3,FALSE)" +"IF(#REF!=1,VLOOKUP(A41,curvesettle,HLOOKUP(#REF!,curvesettle,2,FALSE),0),0)" +"D41+B41+C41+#REF!" +"IF($B$22=1,$E41,$B$12)" +"IF($B$22=1,$E41,IF(B$22=2,B$12,C$12))" +"VLOOKUP(A41,STRADDLE,10,FALSE)" +"IF(#REF!=1,VLOOKUP($A41,skewtable,HLOOKUP(ROUND(G41-$E41,1),skewtable,2,FALSE),FALSE)/100,0)" +"($I41+J41+#REF!)*#REF!" +"IF(#REF!=1,VLOOKUP(A41,expiration,2,FALSE),VLOOKUP(A41,expiration,3,FALSE))-B$14+#REF!" +"VLOOKUP($A41,STRADDLE,12,FALSE)" +"IF($AE41=0,0,bsd(S$39,S$38,$E41,$G41,$P41,$L41,$Q41,0.1))" +"IF($AE41=0,0,bsd(T$39,T$38,$E41,$H41,$P41,$M41,$Q41,0.1))" +"IF(AF41>0,AD42-AD41,0)" +"IF(AD41<=$B$3,AD41,0)" +"VLOOKUP(AD41,STRADDLE,3,FALSE)" +"IF(#REF!=1,VLOOKUP(AD41,curvesettle,HLOOKUP(#REF!,curvesettle,2,FALSE),0),0)" +"AE41*AG41" +"AE41*AH41" +"(VLOOKUP(AD41,STRADDLE,10,FALSE)+#REF!)*#REF!" +"AK41*AE41" +"$C2" +"IF(AN41<=$C$3,AN41,0)" +"$D2" +"IF(AX41<=$D$3,AX41,0)" +"AE41*B41" +"AE41*E41" +"$AE41*S41" +"$AE41*U41" +"$AE41*W41" +"$AE41*Y41" +"$AE41*AA41" +"$AE41*T41" +"$AE41*V41" +"$AE41*X41" +"$AE41*Z41" +"$AE41*AB41" +"DATE(YEAR(A41),MONTH(A41)+1,1)" +"IF(B$22=1,E42,B$12)" +"IF(AD42<=B$3,AD42,0)" +"A3*A2*A1" +"A8/42" +"((A12*42000)/0.588)/10000" +"summerstrip" +"(2.75*5)/181" +"TODAY()" +"winterstrip" +"B28" +"B29" +"D28" +"D29" +"2.25*150" +"F28" +"F29" +"(I6*J6)/30" +"H28" +"H29" +"(AW3*$AV3)+(AW4*$AV4)+(AW6*$AV6)+(AW7*$AV7)" +"BO31" +"CA31" +"CM31" +"CY31" +"0.07*30" +"BP31" +"CB31" +"CN31" +"CZ31" +"B12-B11" +"0.4*90" +"30*0.85" +"S16*150" +"(T16*Q16)/R16" +"CI31" +"CU31" +"DG31" +"L19*L17" +"L18/L17" +"$A$40-$B$2" +"L21*K22" +"(M21-M20)+1" +"(0.6*20)/30" +"$BH$40-$A40" +"(L20*L22)/L18" +"$BI$40-$A40" +"(L23*L18)/L17" +"(M24*57)/M22" +"(O23*O24*O22)/10" +"(((0.19*(30.5*0.15))+(0.05*(30.5*0.85))))/31" +"(B28*28)/10" +"L17*L19" +"500000/(300*10000)" +"BT31" +"CF31" +"CR31" +"DD31" +"(20*0.85)/30" +"500000/181" +"BU31" +"CG31" +"CS31" +"DE31" +"G1" +"BV31" +"CH31" +"CT31" +"DF31" +"VLOOKUP($A30,STRADDLE,12,FALSE)" +"0.6*0.26" +"N30*10" +"BO33/BM35" +"BP33/BM35" +"BT33/BM35" +"BU33/BM35" +"BV33/BM35" +"SUM(BW38:BW157)/BM35" +"(30/(365*5))*4" +"B28-D28" +"B30*30.5*100" +"10/121" +"0.33*121" +"B7" +"D7" +"F7" +"H7" +"B28*A32" +"(365*0.06*5)/30" +"N31/N32" +"SUM(BO38:BO157)" +"IF($B$10=1,(($BN34-B$14)*$B$23)+B$24,$B$22)" +"I34-BN34+$B$24" +"$B$26" +"D26" +"F26" +"G26" +"A34+A33" +"B4" +"D4" +"F4" +"H4" +"SUM(BM38:BM157)" +"$G1" +"BS36" +"VLOOKUP(A38,STRADDLE,5,FALSE)" +"VLOOKUP(A38,STRADDLE,8,FALSE)" +"IF(D$35=""nymex"",0,VLOOKUP($A38,curvesettle,HLOOKUP(D$35,curvesettle,2,FALSE)))" +"IF(ISNUMBER(VLOOKUP($A38,VOLCURVES,HLOOKUP(D$35,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A38,VOLCURVES,HLOOKUP(D$35,VOLCURVES,2,FALSE),FALSE),1)" +"(($C38+H38)*$E38)+B$17" +"VLOOKUP($A38,GASDVOLCURVES,HLOOKUP(D$36,GASDVOLCURVES,2,FALSE),FALSE)+$B$18" +"IF($B$20=1,VLOOKUP($A38,skewtable,HLOOKUP(ROUND(I38-BN38,1),skewtable,2,FALSE),FALSE)/100,0)" +"IF($B$10=1,($BN38*$B$23)-$B$14,$B$22)" +"(($C38+S38)*P38)+$D$17" +"VLOOKUP($A38,GASDVOLCURVES,HLOOKUP(O$36,GASDVOLCURVES,2,FALSE),FALSE)+$D$18" +"IF($D$20=1,VLOOKUP($A38,skewtable,HLOOKUP(ROUND(T38-BZ38,1),skewtable,2,FALSE),FALSE)/100,0)" +"IF(D$10=1,($BZ38*$D$23)-$D$14,$D$22)" +"T38-$BZ38+$D$24" +"(($C38+AC38)*Z38)+$F$17" +"VLOOKUP($A38,GASDVOLCURVES,HLOOKUP(Y$36,GASDVOLCURVES,2,FALSE),FALSE)+$F$18" +"IF($F$20=1,VLOOKUP($A38,skewtable,HLOOKUP(ROUND(AD38-CL38,1),skewtable,2,FALSE),FALSE)/100,0)" +"IF($F$10=1,($CL38*$F$23)-$F$14,$F$22)" +"AD38-$CL38+$F$24" +"(($C38+AM38)*AJ38)+$H$17" +"VLOOKUP($A38,GASDVOLCURVES,HLOOKUP(AI$36,GASDVOLCURVES,2,FALSE),FALSE)+$H$18" +"IF($H$20=1,VLOOKUP($A38,skewtable,HLOOKUP(ROUND(AN38-CX38,1),skewtable,2,FALSE),FALSE)/100,0)" +"IF($H$10=1,($CX38*$H$23)-$H$14,$H$22)" +"AN38-CX38+$H$24" +"VLOOKUP($A38,STRADDLE,14,FALSE)" +"A39-A38" +"IF(PEAKERONOFF=""ON"",BI38-PEAKERDAYS,A38)" +"A39" +"BI38-BH38" +"IF($A38>=BN$32,IF($A38<=BN$33,$BG38,0),0)" +"BP38/BM38" +"BM38*($B38+B$15)" +"IF(ISNUMBER(((BO38/BM38)+B$16+$D38+$B$14)*BM38),((BO38/BM38)+B$16+$D38+$B$14)*BM38,0)" +"IF($BM38=0,0,_xll.OSTRIP($BN38,$I38,$A38-$B$2,$BH38-$A38,$BI38-$A38,$B$10,$BF38,$F38,$G38,$B$23,$J38,$BR$34,0))" +"IF($BM38=0,0,_xll.OSTRIP($BN38,$I38,$A38-$B$2,$BH38-$A38,$BI38-$A38,$B$10,$BF38,$F38,$G38,$B$23,$J38,$BR$34,1))" +"IF($BM38=0,0,_xll.OSTRIP($BN38,$I38,$A38-$B$2,$BH38-$A38,$BI38-$A38,$B$10,$BF38,$F38,$G38,$B$23,$J38,$BR$34,BR$35))" +"BM38*BQ38" +"BM38*BR38" +"BM38*BS38" +"BM38*G38" +"BY38*($B38+$D$15)" +"IF(ISNUMBER(((CA38/BY38)+$D$16+$O38+$D$14)*BY38),((CA38/BY38)+$D$16+$O38+$D$14)*BY38,0)" +"IF($BY38=0,0,_xll.OSTRIP($BZ38,$T38,$A38-$B$2,$BH38-$A38,$BI38-$A38,$D$10,$BF38,$Q38,$R38,$D$23,$U38,$CD$34,0))" +"IF($BY38=0,0,_xll.OSTRIP($BZ38,$T38,$A38-$B$2,$BH38-$A38,$BI38-$A38,$D$10,$BF38,$Q38,$R38,$D$23,$U38,$CD$34,1))" +"IF($BY38=0,0,_xll.OSTRIP($BZ38,$T38,$A38-$B$2,$BH38-$A38,$BI38-$A38,$D$10,$BF38,$Q38,$R38,$D$23,$U38,$CD$34,CD$35))" +"BY38*R38" +"CK38*($B38+$F$15)" +"IF(ISNUMBER(((CM38/CK38)+$F$16+$Y38+$F$14)*CK38),((CM38/CK38)+$F$16+$Y38+$F$14)*CK38,0)" +"IF($CK38=0,0,_xll.OSTRIP($CL38,$AD38,$A38-$B$2,$BH38-$A38,$BI38-$A38,$F$10,$BF38,$AA38,$AB38,$F$23,$AE38,$CP$34,0))" +"IF($CK38=0,0,_xll.OSTRIP($CL38,$AD38,$A38-$B$2,$BH38-$A38,$BI38-$A38,$F$10,$BF38,$AA38,$AB38,$F$23,$AE38,$CP$34,1))" +"IF($CK38=0,0,_xll.OSTRIP($CL38,$AD38,$A38-$B$2,$BH38-$A38,$BI38-$A38,$F$10,$BF38,$AA38,$AB38,$F$23,$AE38,$CP$34,$CP$35))" +"CK38*AB38" +"CW38*($B38+$H$15)" +"IF(ISNUMBER(((CY38/CW38)+$H$16+$AI38+$H$14)*CW38),((CY38/CW38)+$H$16+$AI38+$H$14)*CW38,0)" +"IF($CW38=0,0,_xll.OSTRIP($CX38,$AN38,$A38-$B$2,$BH38-$A38,$BI38-$A38,$H$10,$BF38,$AK38,$AL38,$H$23,$AO38,$DB$34,0))" +"IF($CW38=0,0,_xll.OSTRIP($CX38,$AN38,$A38-$B$2,$BH38-$A38,$BI38-$A38,$H$10,$BF38,$AK38,$AL38,$H$23,$AO38,$DB$34,1))" +"IF($CW38=0,0,_xll.OSTRIP($CX38,$AN38,$A38-$B$2,$BH38-$A38,$BI38-$A38,$H$10,$BF38,$AK38,$AL38,$H$23,$AO38,$DB$34,DB$35))" +"CW38*AL38" +"DATE(YEAR(A38),MONTH(A38)+1,1)" +"IF($BM40=0,0,_xll.OSTRIP($BN40,$I40,$A$40-$B$2,$BH$40-$A40,$BI$40-$A40,$B$10,$BF40,$F40,$G40,$B$23,$J40,$BR$34,0))" +"ROUND(I43-B43,1)" +"B2+1" +"summerstrip" +"TODAY()" +"winterstrip" +"aproct" +"B21" +"B22" +"D21" +"D22" +"F21" +"F22" +"H21" +"H22" +"(L3*$K3)+(L4*$K4)+(L5*$K5)+(L6*$K6)" +"AP24" +"BA24" +"BL24" +"BW24" +"AQ24" +"BB24" +"BM24" +"BX24" +"B10-B9" +"E10-0.01" +"AU24" +"BF24" +"BQ24" +"CB24" +"AV24" +"BG24" +"BR24" +"CC24" +"G1" +"AW24" +"BH24" +"BS24" +"CD24" +"AP26/AN28" +"AQ26/AN28" +"AU26/AN28" +"AV26/AN28" +"AW26/AN28" +"B21-D21" +"B6" +"D6" +"F6" +"H6" +"SUM(AP31:AP108)" +"IF(B19=4,3,B19)" +"IF(D19=4,3,D19)" +"IF(F19=4,3,F19)" +"IF(H19=4,3,H19)" +"B4" +"D4" +"F4" +"H4" +"SUM(AN31:AN108)" +"IF($G$1=""GAMMA"",3,IF($G$1=""THETA"",4,5))" +"$G1" +"AT29" +"VLOOKUP(A31,STRADDLE,5,FALSE)" +"VLOOKUP(A31,STRADDLE,8,FALSE)" +"IF(D$28=""nymex"",0,VLOOKUP($A31,curvesettle,HLOOKUP(D$28,curvesettle,2,FALSE)))" +"IF(ISNUMBER(VLOOKUP($A31,VOLCURVES,HLOOKUP(D$28,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A31,VOLCURVES,HLOOKUP(D$28,VOLCURVES,2,FALSE),FALSE),1)" +"IF(D$28=""NYMEX"",$AG31,$AF31)" +"(($C31+H31)*$E31)+B$15" +"IF($B$16=1,VLOOKUP($A31,skewtable,HLOOKUP(ROUND(I31-AO31,1),skewtable,2,FALSE),FALSE)/100,0)" +"IF($B$19=4,$AO31,$B$18)" +"(($C31+O31)*$L31)+D$15" +"IF($D$16=1,VLOOKUP($A31,skewtable,HLOOKUP(ROUND(P31-AZ31,1),skewtable,2,FALSE),FALSE)/100,0)" +"IF($D$19=4,$AZ31,$D$18)" +"(($C31+V31)*$S31)+F$15" +"IF($F$16=1,VLOOKUP($A31,skewtable,HLOOKUP(ROUND(W31-BK31,1),skewtable,2,FALSE),FALSE)/100,0)" +"IF($F$19=4,$BK31,$F$18)" +"(($C31+AC31)*$Z31)+H$15" +"IF($H$16=1,VLOOKUP($A31,skewtable,HLOOKUP(ROUND(AD31-BV31,1),skewtable,2,FALSE),FALSE)/100,0)" +"IF($H$19=4,$BV31,$H$18)" +"VLOOKUP($A31,expiration,2,FALSE)-$B$2" +"VLOOKUP($A31,expiration,3,FALSE)-$B$2" +"VLOOKUP($A31,STRADDLE,12,FALSE)" +"A32-A31" +"IF($A31>=AO$25,IF($A31<=AO$26,$AI31,0),0)" +"AQ31/AN31" +"AN31*($B31+B$13)" +"IF(ISNUMBER(((AP31/AN31)+B$14+$D31)*AN31),((AP31/AN31)+B$14+$D31)*AN31,0)" +"IF(AN31=0,0,bsd(1,AS$27,AO31,$I31,$F31,$G31,$AH31,0.1))" +"IF(AN31=0,0,bsd(2,AS$27,AO31,$I31,$F31,$G31,$AH31,0.1))" +"IF(AN31=0,0,bsd(AS$28,AS$27,AO31,$I31,$F31,$G31,$AH31,0.1))" +"AN31*AR31" +"AN31*AS31" +"AN31*AT31" +"AY31*($B31+D$13)" +"IF(ISNUMBER(((BA31/AY31)+D$14+$K31)*AY31),((BA31/AY31)+D$14+$K31)*AY31,0)" +"IF(AY31=0,0,bsd(1,BD$27,AZ31,$P31,$M31,$N31,$AH31,0.1))" +"IF(AY31=0,0,bsd(2,BD$27,AZ31,$P31,$M31,$N31,$AH31,0.1))" +"IF(AY31=0,0,bsd(BD$28,BD$27,AZ31,$P31,$M31,$N31,$AH31,0.1))" +"BJ31*($B31+F$13)" +"IF(ISNUMBER(((BL31/BJ31)+F$14+$R31)*BJ31),((BL31/BJ31)+F$14+$R31)*BJ31,0)" +"IF(BJ31=0,0,bsd(1,BO$27,BK31,$W31,$T31,$U31,$AH31,0.1))" +"IF(BJ31=0,0,bsd(2,BO$27,BK31,$W31,$T31,$U31,$AH31,0.1))" +"IF(BJ31=0,0,bsd(BO$28,BO$27,BK31,$W31,$T31,$U31,$AH31,0.1))" +"BU31*($B31+H$13)" +"IF(ISNUMBER(((BW31/BU31)+H$14+$Y31)*BU31),((BW31/BU31)+H$14+$Y31)*BU31,0)" +"IF(BU31=0,0,bsd(1,BZ$27,BV31,$AD31,$AA31,$AB31,$AH31,0.1))" +"IF(BU31=0,0,bsd(2,BZ$27,BV31,$AD31,$AA31,$AB31,$AH31,0.1))" +"IF(BU31=0,0,bsd(BZ$28,BZ$27,BV31,$AD31,$AA31,$AB31,$AH31,0.1))" +"DATE(YEAR(A31),MONTH(A31)+1,1)" +"ROUND(I36-B36,1)" +"C7" +"AVERAGE(C9:C13)" +"AVERAGE(C14:C20)" +"IF(#REF!=3,#REF!,3)" +"SUM(AD7:AD26)" +"VLOOKUP(A7,STRADDLE,5,FALSE)" +"VLOOKUP($A7,curvesettle,HLOOKUP(C$5,curvesettle,2,FALSE),FALSE)" +"IF($AD7=0,0,bsd(Z$5,Z$4,$E7,$F7,$O7,$K7,$P7,0.1))" +"IF($AD7=0,0,bsd(AA$5,AA$4,$E7,$G7,$O7,$L7,$P7,0.1))" +"IF(#REF!=1,M7,IF(AE7>0,A8-A7,0))" +"IF(A7<=#REF!,A7,0)" +"AD7*B7" +"AD7*E7" +"$AD7*R7" +"$AD7*T7" +"$AD7*V7" +"$AD7*X7" +"$AD7*Z7" +"$AD7*S7" +"$AD7*U7" +"$AD7*W7" +"$AD7*Y7" +"$AD7*AA7" +"DATE(YEAR(A7),MONTH(A7)+1,1)" +"0.15*180*10000" +"B10" +"SUM(N25:N55)/L22" +"SUM(O25:O55)/L22" +"E3-B6" +"0.08*0.85" +"825*0.14*10000" +"880*-0.115*10000" +"J9*365*10000" +"H12+H10" +"SUM(L25:L55)" +"$B7" +"B$3" +"B$6" +"B$8" +"B$9" +"VLOOKUP(D$2,STRADDLE,14,FALSE)" +"B10" +"IF(K25=6,I25-1,IF(K25=7,I25-2,I25))" +"IF(I25>B$11,0,IF(M25<1,0,1))" +"J25-B$12" +"IF($L25=0,0,_xll.SPRDOPT($B25,$C25,$D25,$H25,$E25,$F25,$G25,$M25,$B$7,0))" +"IF($L25=0,0,_xll.SPRDOPT($B25,$C25,$D25,$H25,$E25,$F25,$G25,$M25,$B$7,1))" +"A25+1" +"DATE(YEAR(A55),MONTH(A55)+1,1)" +"D3" +"CONCATENATE(BK3,BK5)" +"D2+1" +"#REF!-B6" +"EOMONTH(C6,0)+1" +"B2+1" +"#REF!+'VOL DELTA'!B4" +"B5+1" +"B5+1" +"STRADDLES!L31" +"'GAS DAILY VOL DOWNLOAD'!C9-'GAS DAILY VOL DOWNLOAD'!$B9+$B9" +"WORKDAY(H56,1)" +"AE20" +"IF(#REF!=3,IF(B7=1,""CALL"",""PUT""),""STRADDLE"")" +"IF(#REF!=3,IF(C7=1,""CALL"",""PUT""),""STRADDLE"")" +"AL20" +"3*L22*I2" +"AD20/Z22" +"((62.5/25)*24)-(1.5*24)" +"L22*3*I2" +"AE20/31" +"AL20/AE20" +"SUM(AE25:AE55)/$L22" +"SUM(L25:L55)" +"$B7" +"$C7" +"B3" +"B$6" +"B$8" +"VLOOKUP(D2,STRADDLE,14,FALSE)" +"B10" +"IF(K25=6,I25-1,IF(K25=7,I25-2,I25))" +"WEEKDAY(B10,2)" +"IF(I25>B$11,0,IF(M25<1,0,1))" +"J25-B$12" +"IF($L25=0,0,bsd(N$23,N$22,$B25,$C25,$M25,$E25,$H25,0.1))" +"IF($L25=0,0,bsd(O$23,O$22,$B25,$D25,$M25,$F25,$H25,0.1))" +"$L25*N25" +"$L25*P25" +"$L25*R25" +"$L25*T25" +"$L25*V25" +"$L25*O25" +"$L25*Q25" +"$L25*S25" +"$L25*U25" +"$L25*W25" +"A25+1" +"B25" +"WEEKDAY(I26,2)" +"DATE(YEAR(A55),MONTH(A55)+1,1)" +"'opt calc'!AG31" +"B6+B7" +"((P17*5)+(Q17*7))/12" +"AVERAGE(AA6:AA9)" +"AVERAGE(L31:L34)" +"AVERAGE(L35:L39)" +"AD5+AE5" +"'opt calc'!$B9" +"'opt calc'!D9" +"'opt calc'!$F9" +"'opt calc'!$H9" +"AVERAGE(L40:L46)" +"'opt calc'!$B11" +"'opt calc'!$D11" +"'opt calc'!$F11" +"'opt calc'!H11" +"AVERAGE(L47:L51)" +"AVERAGE(L52:L58)" +"W7*W5" +"AVERAGE(L59:L63)" +"W6/W5" +"AVERAGE(L64:L70)" +"W9*V10" +"(W8*W10)/W6" +"'opt calc'!$B21" +"'opt calc'!$D21" +"'opt calc'!F21" +"'opt calc'!$H21" +"(W11*W6)/W5" +"'opt calc'!$F22" +"(((0.19*(30.5*0.15))+(0.05*(30.5*0.85))))/31" +"AVERAGE(AI40:AI43)*1.12" +"W5*W7" +"B13-C13" +"(20*0.85)/30" +"A18-B18" +"B16-D17" +"(D13-E13)*E17" +"(B12-C12)*100" +"B13*118" +"C13*TSETTLE" +"0.47*2" +"SQRT(365/15)" +"SQRT(255)" +"D18/D19" +"L16-M16" +"O16-N16" +"O16*2-N16" +"D20*2*2.8" +"N16-O16" +"300*D21*10000" +"M16-N16-L16" +"L6*0.34" +"D31" +"IF(K22>0,R22,0)" +"K22-O22" +"AVERAGE(D31:D34)" +"AVERAGE(I31:I34)" +"AVERAGE(D35:D41)" +"AVERAGE(I35:I41)" +"AVERAGE(D32:D43)" +"AVERAGE(I32:I43)" +"AVERAGE(D34:D40)" +"AVERAGE(D44:D55)" +"B26-B25" +"AVERAGE(I44:I55)" +"((K26*12)-(K25*7)-K24-K23-K22)/2" +"AVERAGE(D41:D42)" +"M26-O26" +"AVERAGE(D57:D68)" +"AVERAGE(I56:I67)" +"AVERAGE(D43:D54)" +"K27+0.14" +"AVERAGE(D55:D66)" +"W2" +"825*12*0.03*10000" +"K28+0.1" +"AVERAGE(D67:D78)" +"[4]!'NGF2,PRIM ACT 1,1'" +"VLOOKUP($B31,curvesettle,2,FALSE)" +"Q22" +"IF(C$1=""settle"",D31,IF(C$1=""EOL"",D31+E31,IF(ISNUMBER(C31),C31,D31)))" +"VLOOKUP($B31,curvesettle,3,FALSE)" +"bsd(1,3,$F31,$F31,$N31-TODAY(),$I31,$O31,Y31/2)" +"'GAS DAILY VOL DOWNLOAD'!B9+K31" +"A31" +"VLOOKUP(B31,expiration,3,FALSE)" +"VLOOKUP($B31,curvesettle,4,FALSE)" +"IF(P$30=""nymex"",expiry!H63+1,B31)" +"_xll.OSTRIP(F31,F31,P31-TODAY(),B31-P31,B32-P31-1,1,O31,I31,L31,1,0,1,0)" +"Q31-#REF!" +"bsd(1,3,$S31,$T31,$N31-TODAY()+1,$I31,$O31,AG31/2)" +"bsd(2,3,$S31,$S31,$N31-TODAY()+1,$I31,$O31,AH31/2)" +"[2]!'NGc1 cls'" +"[2]!'NGc1 LAST'" +"(G31/SQRT(252))*F31" +"[2]!'CLc1 LAST'" +"BA31/1000" +"A31+1" +"[4]!'NGG2,PRIM ACT 1,1'" +"[2]!'NGc2 cls'" +"[2]!'NGc2 LAST'" +"[2]!'CLc2 LAST'" +"[4]!'NGH2,PRIM ACT 1,1'" +"[2]!'NGc3 cls'" +"[2]!'NGc3 LAST'" +"[2]!'CLc3 LAST'" +"[4]!'NGJ2,PRIM ACT 1,1'" +"Q$25" +"[2]!'NGc4 cls'" +"[2]!'NGc4 LAST'" +"[2]!'CLc4 LAST'" +"[4]!'NGK2,PRIM ACT 1,1'" +"[2]!'NGc5 cls'" +"[2]!'NGc5 LAST'" +"[2]!'CLc5 LAST'" +"[4]!'NGM2,PRIM ACT 1,1'" +"[2]!'NGc6 cls'" +"[2]!'NGc6 LAST'" +"[2]!'CLc6 LAST'" +"[4]!'NGN2,PRIM ACT 1,1'" +"[2]!'NGc7 cls'" +"[2]!'NGc7 LAST'" +"[2]!'CLc7 LAST'" +"[4]!'NGQ2,PRIM ACT 1,1'" +"[2]!'NGc8 cls'" +"[2]!'NGc8 LAST'" +"[2]!'CLc8 LAST'" +"[4]!'NGU2,PRIM ACT 1,1'" +"[2]!'NGc9 cls'" +"[2]!'NGc9 LAST'" +"[2]!'CLc9 LAST'" +"[4]!'NGV2,PRIM ACT 1,1'" +"[2]!'NGc10 cls'" +"[2]!'NGc10 LAST'" +"[2]!'CLc10 LAST'" +"[4]!'NGX2,PRIM ACT 1,1'" +"Q$26" +"[2]!'NGc11 cls'" +"[2]!'NGc11 LAST'" +"[2]!'CLc11 LAST'" +"[4]!'NGZ2,PRIM ACT 1,1'" +"[2]!'NGc12 cls'" +"[2]!'NGc12 LAST'" +"[2]!'CLc12 LAST'" +"[4]!'NGF3,PRIM ACT 1,1'" +"Q$27" +"[2]!'NGc13 cls'" +"[2]!'NGc13 LAST'" +"[2]!'CLc13 LAST'" +"[4]!'NGG3,PRIM ACT 1,1'" +"[2]!'NGc14 cls'" +"[2]!'NGc14 LAST'" +"[4]!'NGH3,PRIM ACT 1,1'" +"[2]!'NGc15 cls'" +"[2]!'NGc15 LAST'" +"[4]!'NGJ3,PRIM ACT 1,1'" +"[2]!'NGc16 cls'" +"[2]!'NGc16 LAST'" +"[4]!'NGK3,PRIM ACT 1,1'" +"[2]!'NGc17 cls'" +"[2]!'NGc17 LAST'" +"[4]!'NGM3,PRIM ACT 1,1'" +"[2]!'NGc18 cls'" +"[2]!'NGc18 LAST'" +"[4]!'NGN3,PRIM ACT 1,1'" +"[2]!'NGc19 cls'" +"[2]!'NGc19 LAST'" +"[4]!'NGQ3,PRIM ACT 1,1'" +"[2]!'NGc20 cls'" +"[2]!'NGc20 LAST'" +"[4]!'NGU3,PRIM ACT 1,1'" +"[2]!'NGc21 cls'" +"[2]!'NGc21 LAST'" +"[4]!'NGV3,PRIM ACT 1,1'" +"[2]!'NGc22 cls'" +"[2]!'NGc22 LAST'" +"[4]!'NGX3,PRIM ACT 1,1'" +"[2]!'NGc23 cls'" +"[2]!'NGc23 LAST'" +"[4]!'NGZ3,PRIM ACT 1,1'" +"[2]!'NGc24 cls'" +"[2]!'NGc24 LAST'" +"[4]!'NGF4,PRIM ACT 1,1'" +"Q$28" +"[2]!'NGc25 cls'" +"[2]!'NGc25 LAST'" +"[4]!'NGG4,PRIM ACT 1,1'" +"[2]!'NGc26 cls'" +"[2]!'NGc26 LAST'" +"[4]!'NGH4,PRIM ACT 1,1'" +"[2]!'NGc27 cls'" +"[2]!'NGc27 LAST'" +"DATE(YEAR(B57),MONTH(B57)+1,1)" +"[4]!'NGJ4,PRIM ACT 1,1'" +"[2]!'NGc28 cls'" +"[2]!'NGc28 LAST'" +"[4]!'NGK4,PRIM ACT 1,1'" +"[2]!'NGc29 cls'" +"[2]!'NGc29 LAST'" +"[4]!'NGM4,PRIM ACT 1,1'" +"[2]!'NGc30 cls'" +"[2]!'NGc30 LAST'" +"[4]!'NGN4,PRIM ACT 1,1'" +"[2]!'NGc31 cls'" +"[2]!'NGc31 LAST'" +"[4]!'NGQ4,PRIM ACT 1,1'" +"[2]!'NGc32 cls'" +"[2]!'NGc32 LAST'" +"[4]!'NGU4,PRIM ACT 1,1'" +"[2]!'NGc33 cls'" +"[2]!'NGc33 LAST'" +"[4]!'NGV4,PRIM ACT 1,1'" +"_xll.OSTRIP(F64,F64,B64-TODAY(),0,(B65-1)-B64,1,O64,I64,L64,1,0,1,0)" +"[2]!'NGc34 cls'" +"[2]!'NGc34 LAST'" +"[4]!'NGX4,PRIM ACT 1,1'" +"[2]!'NGc35 cls'" +"[2]!'NGc35 LAST'" +"[4]!'NGz4,PRIM ACT 1,1'" +"[2]!'NGc36 cls'" +"[2]!'NGc36 LAST'" +"Q$29" +"H6-TODAY()" +"_xll.DIGITAL($A6,$B6,$C6,$D6,$E6,$F6,$G6,$I6,0)" +"_xll.DIGITAL($A6,$B6,$C6,$D6,$E6,$F6,$G6,$I6,1)" +"J6*-1" +"_xll.DIGITAL($A6,$B6+0.01,$C6,$D6,$E6,$F6,$G6,$I6,0)" +"N6-J6" +"O6/100" +"T6-J6" +"_xll.DIGITAL($A6,$B6,$C6,$D6,$E6,$F6+0.01,$G6,$I6,0)" +"STRADDLES!AC31" +"G5+G$3" +"((K5*(1-M5))+(L5*M5))" +"H5-I5" +"summerstrip" +"TODAY()" +"winterstrip" +"B21" +"B22" +"STRADDLES!$B3" +"STRADDLES!$C3" +"STRADDLES!$D3" +"STRADDLES!$E3" +"D21" +"D22" +"F21" +"F22" +"STRADDLES!$B4" +"STRADDLES!$C4" +"STRADDLES!$D4" +"STRADDLES!$E4" +"H21" +"H22" +"(L3*$K3)+(L4*$K4)+(L5*$K5)+(L6*$K6)" +"AP24" +"BA24" +"BL24" +"BW24" +"AQ24" +"BB24" +"BM24" +"BX24" +"B10-B9" +"STRADDLES!$B8" +"STRADDLES!$C8" +"STRADDLES!$D8" +"STRADDLES!$E8" +"STRADDLES!$B9" +"STRADDLES!$C9" +"STRADDLES!$D9" +"STRADDLES!$E9" +"STRADDLES!$B11" +"STRADDLES!$C11" +"STRADDLES!$D11" +"STRADDLES!$E11" +"500000/(300*10000)" +"AU24" +"BF24" +"BQ24" +"CB24" +"500000/181" +"AV24" +"BG24" +"BR24" +"CC24" +"G1" +"AW24" +"BH24" +"BS24" +"CD24" +"VLOOKUP($A23,STRADDLE,14,FALSE)" +"AP26/AN28" +"AQ26/AN28" +"AU26/AN28" +"AV26/AN28" +"AW26/AN28" +"B21-D21" +"B6" +"D6" +"F6" +"H6" +"SUM(AP31:AP149)" +"IF(B19=4,3,B19)" +"IF(D19=4,3,D19)" +"IF(F19=4,3,F19)" +"IF(H19=4,3,H19)" +"B4" +"D4" +"F4" +"H4" +"SUM(AN31:AN149)" +"IF($G$1=""GAMMA"",3,IF($G$1=""THETA"",4,5))" +"A30-A29" +"$G1" +"AT29" +"VLOOKUP(A31,STRADDLE,5,FALSE)" +"VLOOKUP(A31,STRADDLE,8,FALSE)" +"IF(D$28=""nymex"",0,VLOOKUP($A31,curvesettle,HLOOKUP(D$28,curvesettle,2,FALSE)))" +"IF(ISNUMBER(VLOOKUP($A31,VOLCURVES,HLOOKUP(D$28,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A31,VOLCURVES,HLOOKUP(D$28,VOLCURVES,2,FALSE),FALSE),1)" +"IF(D$28=""NYMEX"",$AG31,$AF31)" +"(($C31+H31)*$E31)+B$15" +"IF(B$16=1,_xll.xCalcSkew(A31,I31-AO31,b)/100,0)" +"IF($B$19=4,$AO31,$B$18)" +"(($C31+O31)*$L31)+D$15" +"IF(D$16=1,_xll.xCalcSkew($A31,P31-AZ31,b)/100,0)" +"IF($D$19=4,$AZ31,$D$18)" +"(($C31+V31)*$S31)+F$15" +"IF(F$16=1,_xll.xCalcSkew($A31,W31-BK31,b)/100,0)" +"IF($F$19=4,$BK31,$F$18)" +"(($C31+AC31)*$Z31)+H$15" +"IF(H$16=1,_xll.xCalcSkew($A31,AD31-BV31,b)/100,0)" +"IF($H$19=4,$BV31,$H$18)" +"VLOOKUP($A31,expiration,2,FALSE)-$B$2" +"VLOOKUP($A31,expiration,3,FALSE)-$B$2" +"IF($A31>=AO$25,IF($A31<=AO$26,$AI31,0),0)" +"AQ31/AN31" +"AN31*($B31+B$13)" +"IF(ISNUMBER(((AP31/AN31)+B$14+$D31)*AN31),((AP31/AN31)+B$14+$D31)*AN31,0)" +"IF(AN31=0,0,bsd(1,AS$27,AO31,$I31,$F31,$G31,$AH31,0.1))" +"IF(AN31=0,0,bsd(2,AS$27,AO31,$I31,$F31,$G31,$AH31,0.1))" +"IF(AN31=0,0,bsd(AS$28,AS$27,AO31,$I31,$F31,$G31,$AH31,0.1))" +"AN31*AR31" +"AN31*AS31" +"AN31*AT31" +"AY31*($B31+D$13)" +"IF(ISNUMBER(((BA31/AY31)+D$14+$K31)*AY31),((BA31/AY31)+D$14+$K31)*AY31,0)" +"IF(AY31=0,0,bsd(1,BD$27,AZ31,$P31,$M31,$N31,$AH31,0.1))" +"IF(AY31=0,0,bsd(2,BD$27,AZ31,$P31,$M31,$N31,$AH31,0.1))" +"IF(AY31=0,0,bsd(BD$28,BD$27,AZ31,$P31,$M31,$N31,$AH31,0.1))" +"BJ31*($B31+F$13)" +"IF(ISNUMBER(((BL31/BJ31)+F$14+$R31)*BJ31),((BL31/BJ31)+F$14+$R31)*BJ31,0)" +"IF(BJ31=0,0,bsd(1,BO$27,BK31,$W31,$T31,$U31,$AH31,0.1))" +"IF(BJ31=0,0,bsd(2,BO$27,BK31,$W31,$T31,$U31,$AH31,0.1))" +"IF(BJ31=0,0,bsd(BO$28,BO$27,BK31,$W31,$T31,$U31,$AH31,0.1))" +"BU31*($B31+H$13)" +"IF(ISNUMBER(((BW31/BU31)+H$14+$Y31)*BU31),((BW31/BU31)+H$14+$Y31)*BU31,0)" +"IF(BU31=0,0,bsd(1,BZ$27,BV31,$AD31,$AA31,$AB31,$AH31,0.1))" +"IF(BU31=0,0,bsd(2,BZ$27,BV31,$AD31,$AA31,$AB31,$AH31,0.1))" +"IF(BU31=0,0,bsd(BZ$28,BZ$27,BV31,$AD31,$AA31,$AB31,$AH31,0.1))" +"DATE(YEAR(A31),MONTH(A31)+1,1)" +"N32-O32" +"ROUND(I36-B36,1)" +"#REF!-A149" +"DATE(YEAR(#REF!),MONTH(#REF!)+1,1)" +"I4/J4" +"H5*42" +"0.11*0.3*365*10000" +"C11*D11" +"3.82*0.1*92*10000" +"bsd(1,B7,B8,B9,B10-TODAY(),B11,B12,0.1)" +"B14*A14" +"M14-M13" +"AVERAGE(C20:C24)" +"AVERAGE(C21:C23)" +"N22*150" +"1.5*25" +"O23/O22" +"H27*H25*10000" +"D3" +"CONCATENATE(BK3,BK5)" +"D2+1" +"#REF!-B6" +"EOMONTH(C6,0)+1" +"B2+1" +"#REF!+#REF!" +"B5+1" +"B5+1" +"STRADDLES!L31" +"'GAS DAILY VOL DOWNLOAD'!C9-'GAS DAILY VOL DOWNLOAD'!$B9+$B9" +"WORKDAY(H56,1)" +"AE20" +"IF(#REF!=3,IF(B7=1,""CALL"",""PUT""),""STRADDLE"")" +"IF(#REF!=3,IF(C7=1,""CALL"",""PUT""),""STRADDLE"")" +"AL20" +"3*L22*I2" +"AD20/Z22" +"((62.5/25)*24)-(1.5*24)" +"L22*3*I2" +"AE20/31" +"AL20/AE20" +"SUM(AE25:AE55)/$L22" +"SUM(L25:L55)" +"$B7" +"$C7" +"B3" +"B$6" +"B$8" +"VLOOKUP(D2,STRADDLE,14,FALSE)" +"B10" +"IF(K25=6,I25-1,IF(K25=7,I25-2,I25))" +"WEEKDAY(B10,2)" +"IF(I25>B$11,0,IF(M25<1,0,1))" +"J25-B$12" +"IF($L25=0,0,bsd(N$23,N$22,$B25,$C25,$M25,$E25,$H25,0.1))" +"IF($L25=0,0,bsd(O$23,O$22,$B25,$D25,$M25,$F25,$H25,0.1))" +"$L25*N25" +"$L25*P25" +"$L25*R25" +"$L25*T25" +"$L25*V25" +"$L25*O25" +"$L25*Q25" +"$L25*S25" +"$L25*U25" +"$L25*W25" +"A25+1" +"B25" +"WEEKDAY(I26,2)" +"DATE(YEAR(A55),MONTH(A55)+1,1)" +"'opt calc'!AG31" +"B6+B7" +"((P17*5)+(Q17*7))/12" +"AVERAGE(AA6:AA9)" +"AVERAGE(L31:L34)" +"AVERAGE(L35:L39)" +"AD5+AE5" +"'opt calc'!$B9" +"'opt calc'!D9" +"'opt calc'!$F9" +"'opt calc'!$H9" +"AVERAGE(L40:L46)" +"'opt calc'!$B11" +"'opt calc'!$D11" +"'opt calc'!$F11" +"'opt calc'!H11" +"AVERAGE(L47:L51)" +"AVERAGE(L52:L58)" +"W7*W5" +"AVERAGE(L59:L63)" +"W6/W5" +"AVERAGE(L64:L70)" +"W9*V10" +"(W8*W10)/W6" +"'opt calc'!$B21" +"'opt calc'!$D21" +"'opt calc'!F21" +"'opt calc'!$H21" +"(W11*W6)/W5" +"'opt calc'!$F22" +"(((0.19*(30.5*0.15))+(0.05*(30.5*0.85))))/31" +"AVERAGE(AI40:AI43)*1.12" +"W5*W7" +"B13-C13" +"(20*0.85)/30" +"A18-B18" +"B16-D17" +"(D13-E13)*E17" +"(B12-C12)*100" +"B13*118" +"C13*TSETTLE" +"0.47*2" +"SQRT(365/15)" +"SQRT(255)" +"D18/D19" +"L16-M16" +"O16-N16" +"O16*2-N16" +"D20*2*2.8" +"N16-O16" +"300*D21*10000" +"M16-N16-L16" +"L6*0.34" +"D31" +"IF(K22>0,R22,0)" +"K22-O22" +"AVERAGE(D31:D34)" +"AVERAGE(I31:I34)" +"AVERAGE(D35:D41)" +"AVERAGE(I35:I41)" +"AVERAGE(D32:D43)" +"AVERAGE(I32:I43)" +"AVERAGE(D34:D40)" +"AVERAGE(D44:D55)" +"B26-B25" +"AVERAGE(I44:I55)" +"((K26*12)-(K25*7)-K24-K23-K22)/2" +"AVERAGE(D41:D42)" +"M26-O26" +"AVERAGE(D57:D68)" +"AVERAGE(I56:I67)" +"AVERAGE(D43:D54)" +"K27+0.14" +"AVERAGE(D55:D66)" +"W2" +"825*12*0.03*10000" +"K28+0.1" +"AVERAGE(D67:D78)" +"[4]!'NGF2,PRIM ACT 1,1'" +"VLOOKUP($B31,curvesettle,2,FALSE)" +"Q22" +"IF(C$1=""settle"",D31,IF(C$1=""EOL"",D31+E31,IF(ISNUMBER(C31),C31,D31)))" +"VLOOKUP($B31,curvesettle,3,FALSE)" +"bsd(1,3,$F31,$F31,$N31-TODAY(),$I31,$O31,Y31/2)" +"'GAS DAILY VOL DOWNLOAD'!B9+K31" +"A31" +"VLOOKUP(B31,expiration,3,FALSE)" +"VLOOKUP($B31,curvesettle,4,FALSE)" +"IF(P$30=""nymex"",expiry!H63+1,B31)" +"_xll.OSTRIP(F31,F31,P31-TODAY(),B31-P31,B32-P31-1,1,O31,I31,L31,1,0,1,0)" +"Q31-#REF!" +"bsd(1,3,$S31,$T31,$N31-TODAY()+1,$I31,$O31,AG31/2)" +"bsd(2,3,$S31,$S31,$N31-TODAY()+1,$I31,$O31,AH31/2)" +"[2]!'NGc1 cls'" +"[2]!'NGc1 LAST'" +"(G31/SQRT(252))*F31" +"[2]!'CLc1 LAST'" +"BA31/1000" +"A31+1" +"[4]!'NGG2,PRIM ACT 1,1'" +"[2]!'NGc2 cls'" +"[2]!'NGc2 LAST'" +"[2]!'CLc2 LAST'" +"[4]!'NGH2,PRIM ACT 1,1'" +"[2]!'NGc3 cls'" +"[2]!'NGc3 LAST'" +"[2]!'CLc3 LAST'" +"[4]!'NGJ2,PRIM ACT 1,1'" +"Q$25" +"[2]!'NGc4 cls'" +"[2]!'NGc4 LAST'" +"[2]!'CLc4 LAST'" +"[4]!'NGK2,PRIM ACT 1,1'" +"[2]!'NGc5 cls'" +"[2]!'NGc5 LAST'" +"[2]!'CLc5 LAST'" +"[4]!'NGM2,PRIM ACT 1,1'" +"[2]!'NGc6 cls'" +"[2]!'NGc6 LAST'" +"[2]!'CLc6 LAST'" +"[4]!'NGN2,PRIM ACT 1,1'" +"[2]!'NGc7 cls'" +"[2]!'NGc7 LAST'" +"[2]!'CLc7 LAST'" +"[4]!'NGQ2,PRIM ACT 1,1'" +"[2]!'NGc8 cls'" +"[2]!'NGc8 LAST'" +"[2]!'CLc8 LAST'" +"[4]!'NGU2,PRIM ACT 1,1'" +"[2]!'NGc9 cls'" +"[2]!'NGc9 LAST'" +"[2]!'CLc9 LAST'" +"[4]!'NGV2,PRIM ACT 1,1'" +"[2]!'NGc10 cls'" +"[2]!'NGc10 LAST'" +"[2]!'CLc10 LAST'" +"[4]!'NGX2,PRIM ACT 1,1'" +"Q$26" +"[2]!'NGc11 cls'" +"[2]!'NGc11 LAST'" +"[2]!'CLc11 LAST'" +"[4]!'NGZ2,PRIM ACT 1,1'" +"[2]!'NGc12 cls'" +"[2]!'NGc12 LAST'" +"[2]!'CLc12 LAST'" +"[4]!'NGF3,PRIM ACT 1,1'" +"Q$27" +"[2]!'NGc13 cls'" +"[2]!'NGc13 LAST'" +"[2]!'CLc13 LAST'" +"[4]!'NGG3,PRIM ACT 1,1'" +"[2]!'NGc14 cls'" +"[2]!'NGc14 LAST'" +"[4]!'NGH3,PRIM ACT 1,1'" +"[2]!'NGc15 cls'" +"[2]!'NGc15 LAST'" +"[4]!'NGJ3,PRIM ACT 1,1'" +"[2]!'NGc16 cls'" +"[2]!'NGc16 LAST'" +"[4]!'NGK3,PRIM ACT 1,1'" +"[2]!'NGc17 cls'" +"[2]!'NGc17 LAST'" +"[4]!'NGM3,PRIM ACT 1,1'" +"[2]!'NGc18 cls'" +"[2]!'NGc18 LAST'" +"[4]!'NGN3,PRIM ACT 1,1'" +"[2]!'NGc19 cls'" +"[2]!'NGc19 LAST'" +"[4]!'NGQ3,PRIM ACT 1,1'" +"[2]!'NGc20 cls'" +"[2]!'NGc20 LAST'" +"[4]!'NGU3,PRIM ACT 1,1'" +"[2]!'NGc21 cls'" +"[2]!'NGc21 LAST'" +"[4]!'NGV3,PRIM ACT 1,1'" +"[2]!'NGc22 cls'" +"[2]!'NGc22 LAST'" +"[4]!'NGX3,PRIM ACT 1,1'" +"[2]!'NGc23 cls'" +"[2]!'NGc23 LAST'" +"[4]!'NGZ3,PRIM ACT 1,1'" +"[2]!'NGc24 cls'" +"[2]!'NGc24 LAST'" +"[4]!'NGF4,PRIM ACT 1,1'" +"Q$28" +"[2]!'NGc25 cls'" +"[2]!'NGc25 LAST'" +"[4]!'NGG4,PRIM ACT 1,1'" +"[2]!'NGc26 cls'" +"[2]!'NGc26 LAST'" +"[4]!'NGH4,PRIM ACT 1,1'" +"[2]!'NGc27 cls'" +"[2]!'NGc27 LAST'" +"DATE(YEAR(B57),MONTH(B57)+1,1)" +"[4]!'NGJ4,PRIM ACT 1,1'" +"[2]!'NGc28 cls'" +"[2]!'NGc28 LAST'" +"[4]!'NGK4,PRIM ACT 1,1'" +"[2]!'NGc29 cls'" +"[2]!'NGc29 LAST'" +"[4]!'NGM4,PRIM ACT 1,1'" +"[2]!'NGc30 cls'" +"[2]!'NGc30 LAST'" +"[4]!'NGN4,PRIM ACT 1,1'" +"[2]!'NGc31 cls'" +"[2]!'NGc31 LAST'" +"[4]!'NGQ4,PRIM ACT 1,1'" +"[2]!'NGc32 cls'" +"[2]!'NGc32 LAST'" +"[4]!'NGU4,PRIM ACT 1,1'" +"[2]!'NGc33 cls'" +"[2]!'NGc33 LAST'" +"[4]!'NGV4,PRIM ACT 1,1'" +"_xll.OSTRIP(F64,F64,B64-TODAY(),0,(B65-1)-B64,1,O64,I64,L64,1,0,1,0)" +"[2]!'NGc34 cls'" +"[2]!'NGc34 LAST'" +"[4]!'NGX4,PRIM ACT 1,1'" +"[2]!'NGc35 cls'" +"[2]!'NGc35 LAST'" +"[4]!'NGz4,PRIM ACT 1,1'" +"[2]!'NGc36 cls'" +"[2]!'NGc36 LAST'" +"Q$29" +"H6-TODAY()" +"_xll.DIGITAL($A6,$B6,$C6,$D6,$E6,$F6,$G6,$I6,0)" +"_xll.DIGITAL($A6,$B6,$C6,$D6,$E6,$F6,$G6,$I6,1)" +"J6*-1" +"_xll.DIGITAL($A6,$B6+0.01,$C6,$D6,$E6,$F6,$G6,$I6,0)" +"N6-J6" +"O6/100" +"T6-J6" +"_xll.DIGITAL($A6,$B6,$C6,$D6,$E6,$F6+0.01,$G6,$I6,0)" +"STRADDLES!AC31" +"G5+G$3" +"((K5*(1-M5))+(L5*M5))" +"H5-I5" +"summerstrip" +"TODAY()" +"winterstrip" +"B21" +"B22" +"STRADDLES!$B3" +"STRADDLES!$C3" +"STRADDLES!$D3" +"STRADDLES!$E3" +"D21" +"D22" +"F21" +"F22" +"STRADDLES!$B4" +"STRADDLES!$C4" +"STRADDLES!$D4" +"STRADDLES!$E4" +"H21" +"H22" +"(L3*$K3)+(L4*$K4)+(L5*$K5)+(L6*$K6)" +"AP24" +"BA24" +"BL24" +"BW24" +"AQ24" +"BB24" +"BM24" +"BX24" +"B10-B9" +"STRADDLES!$B8" +"STRADDLES!$C8" +"STRADDLES!$D8" +"STRADDLES!$E8" +"STRADDLES!$B9" +"STRADDLES!$C9" +"STRADDLES!$D9" +"STRADDLES!$E9" +"STRADDLES!$B11" +"STRADDLES!$C11" +"STRADDLES!$D11" +"STRADDLES!$E11" +"500000/(300*10000)" +"AU24" +"BF24" +"BQ24" +"CB24" +"500000/181" +"AV24" +"BG24" +"BR24" +"CC24" +"G1" +"AW24" +"BH24" +"BS24" +"CD24" +"VLOOKUP($A23,STRADDLE,14,FALSE)" +"AP26/AN28" +"AQ26/AN28" +"AU26/AN28" +"AV26/AN28" +"AW26/AN28" +"B21-D21" +"B6" +"D6" +"F6" +"H6" +"SUM(AP31:AP149)" +"IF(B19=4,3,B19)" +"IF(D19=4,3,D19)" +"IF(F19=4,3,F19)" +"IF(H19=4,3,H19)" +"B4" +"D4" +"F4" +"H4" +"SUM(AN31:AN149)" +"IF($G$1=""GAMMA"",3,IF($G$1=""THETA"",4,5))" +"A30-A29" +"$G1" +"AT29" +"VLOOKUP(A31,STRADDLE,5,FALSE)" +"VLOOKUP(A31,STRADDLE,8,FALSE)" +"IF(D$28=""nymex"",0,VLOOKUP($A31,curvesettle,HLOOKUP(D$28,curvesettle,2,FALSE)))" +"IF(ISNUMBER(VLOOKUP($A31,VOLCURVES,HLOOKUP(D$28,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A31,VOLCURVES,HLOOKUP(D$28,VOLCURVES,2,FALSE),FALSE),1)" +"IF(D$28=""NYMEX"",$AG31,$AF31)" +"(($C31+H31)*$E31)+B$15" +"IF(B$16=1,_xll.xCalcSkew(A31,I31-AO31,b)/100,0)" +"IF($B$19=4,$AO31,$B$18)" +"(($C31+O31)*$L31)+D$15" +"IF(D$16=1,_xll.xCalcSkew($A31,P31-AZ31,b)/100,0)" +"IF($D$19=4,$AZ31,$D$18)" +"(($C31+V31)*$S31)+F$15" +"IF(F$16=1,_xll.xCalcSkew($A31,W31-BK31,b)/100,0)" +"IF($F$19=4,$BK31,$F$18)" +"(($C31+AC31)*$Z31)+H$15" +"IF(H$16=1,_xll.xCalcSkew($A31,AD31-BV31,b)/100,0)" +"IF($H$19=4,$BV31,$H$18)" +"VLOOKUP($A31,expiration,2,FALSE)-$B$2" +"VLOOKUP($A31,expiration,3,FALSE)-$B$2" +"IF($A31>=AO$25,IF($A31<=AO$26,$AI31,0),0)" +"AQ31/AN31" +"AN31*($B31+B$13)" +"IF(ISNUMBER(((AP31/AN31)+B$14+$D31)*AN31),((AP31/AN31)+B$14+$D31)*AN31,0)" +"IF(AN31=0,0,bsd(1,AS$27,AO31,$I31,$F31,$G31,$AH31,0.1))" +"IF(AN31=0,0,bsd(2,AS$27,AO31,$I31,$F31,$G31,$AH31,0.1))" +"IF(AN31=0,0,bsd(AS$28,AS$27,AO31,$I31,$F31,$G31,$AH31,0.1))" +"AN31*AR31" +"AN31*AS31" +"AN31*AT31" +"AY31*($B31+D$13)" +"IF(ISNUMBER(((BA31/AY31)+D$14+$K31)*AY31),((BA31/AY31)+D$14+$K31)*AY31,0)" +"IF(AY31=0,0,bsd(1,BD$27,AZ31,$P31,$M31,$N31,$AH31,0.1))" +"IF(AY31=0,0,bsd(2,BD$27,AZ31,$P31,$M31,$N31,$AH31,0.1))" +"IF(AY31=0,0,bsd(BD$28,BD$27,AZ31,$P31,$M31,$N31,$AH31,0.1))" +"BJ31*($B31+F$13)" +"IF(ISNUMBER(((BL31/BJ31)+F$14+$R31)*BJ31),((BL31/BJ31)+F$14+$R31)*BJ31,0)" +"IF(BJ31=0,0,bsd(1,BO$27,BK31,$W31,$T31,$U31,$AH31,0.1))" +"IF(BJ31=0,0,bsd(2,BO$27,BK31,$W31,$T31,$U31,$AH31,0.1))" +"IF(BJ31=0,0,bsd(BO$28,BO$27,BK31,$W31,$T31,$U31,$AH31,0.1))" +"BU31*($B31+H$13)" +"IF(ISNUMBER(((BW31/BU31)+H$14+$Y31)*BU31),((BW31/BU31)+H$14+$Y31)*BU31,0)" +"IF(BU31=0,0,bsd(1,BZ$27,BV31,$AD31,$AA31,$AB31,$AH31,0.1))" +"IF(BU31=0,0,bsd(2,BZ$27,BV31,$AD31,$AA31,$AB31,$AH31,0.1))" +"IF(BU31=0,0,bsd(BZ$28,BZ$27,BV31,$AD31,$AA31,$AB31,$AH31,0.1))" +"DATE(YEAR(A31),MONTH(A31)+1,1)" +"N32-O32" +"ROUND(I36-B36,1)" +"#REF!-A149" +"DATE(YEAR(#REF!),MONTH(#REF!)+1,1)" +"I4/J4" +"H5*42" +"0.11*0.3*365*10000" +"C11*D11" +"3.82*0.1*92*10000" +"bsd(1,B7,B8,B9,B10-TODAY(),B11,B12,0.1)" +"B14*A14" +"M14-M13" +"AVERAGE(C20:C24)" +"AVERAGE(C21:C23)" +"N22*150" +"1.5*25" +"O23/O22" +"H27*H25*10000" +"D3" +"CONCATENATE(BK3,BK5)" +"D2+1" +"#REF!-B6" +"EOMONTH(C6,0)+1" +"B2+1" +"#REF!+#REF!" +"B5+1" +"B5+1" +"STRADDLES!L31" +"'GAS DAILY VOL DOWNLOAD'!C9-'GAS DAILY VOL DOWNLOAD'!$B9+$B9" +"WORKDAY(H56,1)" +"AE20" +"IF(#REF!=3,IF(B7=1,""CALL"",""PUT""),""STRADDLE"")" +"IF(#REF!=3,IF(C7=1,""CALL"",""PUT""),""STRADDLE"")" +"AL20" +"3*L22*I2" +"AD20/Z22" +"((62.5/25)*24)-(1.5*24)" +"L22*3*I2" +"AE20/31" +"AL20/AE20" +"SUM(AE25:AE55)/$L22" +"SUM(L25:L55)" +"$B7" +"$C7" +"B3" +"B$6" +"B$8" +"VLOOKUP(D2,STRADDLE,14,FALSE)" +"B10" +"IF(K25=6,I25-1,IF(K25=7,I25-2,I25))" +"WEEKDAY(B10,2)" +"IF(I25>B$11,0,IF(M25<1,0,1))" +"J25-B$12" +"IF($L25=0,0,bsd(N$23,N$22,$B25,$C25,$M25,$E25,$H25,0.1))" +"IF($L25=0,0,bsd(O$23,O$22,$B25,$D25,$M25,$F25,$H25,0.1))" +"$L25*N25" +"$L25*P25" +"$L25*R25" +"$L25*T25" +"$L25*V25" +"$L25*O25" +"$L25*Q25" +"$L25*S25" +"$L25*U25" +"$L25*W25" +"A25+1" +"B25" +"WEEKDAY(I26,2)" +"DATE(YEAR(A55),MONTH(A55)+1,1)" +"'opt calc'!AD31" +"B8+B9" +"D23" +"I5-J5" +"AVERAGE(BC8:BC11)" +"AVERAGE(D25:D31)" +"BF7+BG7" +"'opt calc'!$B9" +"'opt calc'!D9" +"'opt calc'!$F9" +"'opt calc'!$H9" +"D32" +"'opt calc'!$B11" +"'opt calc'!$D11" +"'opt calc'!$F11" +"'opt calc'!H11" +"AVERAGE(D34:D45)" +"AY9*AY7" +"AVERAGE(D46:D57)" +"AY8/AY7" +"AVERAGE(D58:D69)" +"AY11*AX12" +"(AY10*AY12)/AY8" +"'opt calc'!$B21" +"'opt calc'!$D21" +"'opt calc'!F21" +"'opt calc'!$H21" +"(AY13*AY8)/AY7" +"'opt calc'!$F22" +"(((0.19*(30.5*0.15))+(0.05*(30.5*0.85))))/31" +"AVERAGE(BK32:BK35)*1.12" +"AY7*AY9" +"(20*0.85)/30" +"0.47*2" +"[4]!'NGG2,PRIM ACT 1,1'" +"VLOOKUP($B23,curvesettle,2,FALSE)" +"K5" +"IF(D$1=""settle"",D23,IF(D$1=""EOL"",D23+E23,IF(ISNUMBER(C23),C23,D23)))" +"IF($D$2=""settle"",H23,IF($D$2=""straddles"",K23,IF($D$2=""custom"",H23+I23,0)))" +"VLOOKUP($B23,curvesettle,3,FALSE)" +"bsd(6,1,$F23,$F23,$O23-TODAY(),$H23,$P23,J23/2)" +"bsd(1,3,$F23,$F23,$O23-TODAY(),$G23,$P23,J23/2)" +"A23" +"VLOOKUP(B23,expiration,3,FALSE)" +"VLOOKUP($B23,curvesettle,4,FALSE)" +"IF(Q$22=""nymex"",expiry!H63+1,B23)" +"_xll.OSTRIP(F23,F23,Q23-TODAY(),B23-Q23,B24-Q23-1,1,P23,G23,K23,1,0,1,0)" +"AS23-#REF!" +"bsd(1,3,$AU23,$AV23,$O23-TODAY()+1,$G23,$P23,BI23/2)" +"bsd(2,3,$AU23,$AU23,$O23-TODAY()+1,$G23,$P23,BJ23/2)" +"[2]!'NGc1 LAST'" +"(H23/SQRT(252))*F23" +"[2]!'CLc1 LAST'" +"CC23/1000" +"A23+1" +"[4]!'NGH2,PRIM ACT 1,1'" +"_xll.OSTRIP(F24,F24,Q24-TODAY(),B24-Q24,B25-Q24-1,1,P24,G24,R24,1,0,1,0)" +"[2]!'NGc2 cls'" +"[2]!'NGc2 LAST'" +"[2]!'CLc2 LAST'" +"[4]!'NGJ2,PRIM ACT 1,1'" +"K$7" +"[2]!'NGc3 cls'" +"[2]!'NGc3 LAST'" +"[2]!'CLc3 LAST'" +"[4]!'NGK2,PRIM ACT 1,1'" +"[2]!'NGc4 cls'" +"[2]!'NGc4 LAST'" +"[2]!'CLc4 LAST'" +"[4]!'NGM2,PRIM ACT 1,1'" +"[2]!'NGc5 cls'" +"[2]!'NGc5 LAST'" +"[2]!'CLc5 LAST'" +"[4]!'NGN2,PRIM ACT 1,1'" +"[2]!'NGc6 cls'" +"[2]!'NGc6 LAST'" +"[2]!'CLc6 LAST'" +"[4]!'NGQ2,PRIM ACT 1,1'" +"[2]!'NGc7 cls'" +"[2]!'NGc7 LAST'" +"[2]!'CLc7 LAST'" +"[4]!'NGU2,PRIM ACT 1,1'" +"[2]!'NGc8 cls'" +"[2]!'NGc8 LAST'" +"[2]!'CLc8 LAST'" +"[4]!'NGV2,PRIM ACT 1,1'" +"[2]!'NGc9 cls'" +"[2]!'NGc9 LAST'" +"[2]!'CLc9 LAST'" +"[4]!'NGX2,PRIM ACT 1,1'" +"K8" +"[2]!'NGc10 cls'" +"[2]!'NGc10 LAST'" +"[2]!'CLc10 LAST'" +"[4]!'NGZ2,PRIM ACT 1,1'" +"[2]!'NGc11 cls'" +"[2]!'NGc11 LAST'" +"[2]!'CLc11 LAST'" +"[4]!'NGF3,PRIM ACT 1,1'" +"K$10" +"[2]!'NGc12 cls'" +"[2]!'NGc12 LAST'" +"[2]!'CLc12 LAST'" +"[4]!'NGG3,PRIM ACT 1,1'" +"[2]!'NGc13 cls'" +"[2]!'NGc13 LAST'" +"[2]!'CLc13 LAST'" +"[4]!'NGH3,PRIM ACT 1,1'" +"[2]!'NGc14 cls'" +"[2]!'NGc14 LAST'" +"[4]!'NGJ3,PRIM ACT 1,1'" +"[2]!'NGc15 cls'" +"[2]!'NGc15 LAST'" +"[4]!'NGK3,PRIM ACT 1,1'" +"[2]!'NGc16 cls'" +"[2]!'NGc16 LAST'" +"[4]!'NGM3,PRIM ACT 1,1'" +"[2]!'NGc17 cls'" +"[2]!'NGc17 LAST'" +"[4]!'NGN3,PRIM ACT 1,1'" +"[2]!'NGc18 cls'" +"[2]!'NGc18 LAST'" +"[4]!'NGQ3,PRIM ACT 1,1'" +"[2]!'NGc19 cls'" +"[2]!'NGc19 LAST'" +"[4]!'NGU3,PRIM ACT 1,1'" +"[2]!'NGc20 cls'" +"[2]!'NGc20 LAST'" +"[4]!'NGV3,PRIM ACT 1,1'" +"[2]!'NGc21 cls'" +"[2]!'NGc21 LAST'" +"[4]!'NGX3,PRIM ACT 1,1'" +"[2]!'NGc22 cls'" +"[2]!'NGc22 LAST'" +"[4]!'NGZ3,PRIM ACT 1,1'" +"[2]!'NGc23 cls'" +"[2]!'NGc23 LAST'" +"[4]!'NGF4,PRIM ACT 1,1'" +"K$11" +"[2]!'NGc24 cls'" +"[2]!'NGc24 LAST'" +"[4]!'NGG4,PRIM ACT 1,1'" +"[2]!'NGc25 cls'" +"[2]!'NGc25 LAST'" +"[4]!'NGH4,PRIM ACT 1,1'" +"[2]!'NGc26 cls'" +"[2]!'NGc26 LAST'" +"DATE(YEAR(B48),MONTH(B48)+1,1)" +"[4]!'NGJ4,PRIM ACT 1,1'" +"[2]!'NGc27 cls'" +"[2]!'NGc27 LAST'" +"[4]!'NGK4,PRIM ACT 1,1'" +"[2]!'NGc28 cls'" +"[2]!'NGc28 LAST'" +"[4]!'NGM4,PRIM ACT 1,1'" +"[2]!'NGc29 cls'" +"[2]!'NGc29 LAST'" +"[4]!'NGN4,PRIM ACT 1,1'" +"[2]!'NGc30 cls'" +"[2]!'NGc30 LAST'" +"[4]!'NGQ4,PRIM ACT 1,1'" +"[2]!'NGc31 cls'" +"[2]!'NGc31 LAST'" +"[4]!'NGU4,PRIM ACT 1,1'" +"[2]!'NGc32 cls'" +"[2]!'NGc32 LAST'" +"[4]!'NGV4,PRIM ACT 1,1'" +"[2]!'NGc33 cls'" +"[2]!'NGc33 LAST'" +"[4]!'NGX4,PRIM ACT 1,1'" +"_xll.OSTRIP(F56,F56,B56-TODAY(),0,(B57-1)-B56,1,P56,G56,R56,1,0,1,0)" +"[2]!'NGc34 cls'" +"[2]!'NGc34 LAST'" +"[4]!'NGz4,PRIM ACT 1,1'" +"[2]!'NGc35 cls'" +"[2]!'NGc35 LAST'" +"K$12" +"[2]!'NGc36 cls'" +"[2]!'NGc36 LAST'" +"H6-TODAY()" +"_xll.DIGITAL($A6,$B6,$C6,$D6,$E6,$F6,$G6,$I6,0)" +"_xll.DIGITAL($A6,$B6,$C6,$D6,$E6,$F6,$G6,$I6,1)" +"J6*-1" +"_xll.DIGITAL($A6,$B6+0.01,$C6,$D6,$E6,$F6,$G6,$I6,0)" +"N6-J6" +"O6/100" +"T6-J6" +"_xll.DIGITAL($A6,$B6,$C6,$D6,$E6,$F6+0.01,$G6,$I6,0)" +"STRADDLES!BE23" +"G5+G$3" +"((K5*(1-M5))+(L5*M5))" +"H5-I5" +"summerstrip" +"TODAY()" +"winterstrip" +"STRADDLES!$B5" +"STRADDLES!$C5" +"STRADDLES!$D5" +"STRADDLES!$E5" +"STRADDLES!$B6" +"STRADDLES!$C6" +"STRADDLES!$D6" +"STRADDLES!$E6" +"AM24" +"AX24" +"BI24" +"BT24" +"AN24" +"AY24" +"BJ24" +"BU24" +"B10-B9" +"STRADDLES!$B10" +"STRADDLES!$C10" +"STRADDLES!$D10" +"STRADDLES!$E10" +"STRADDLES!$B11" +"STRADDLES!$C11" +"STRADDLES!$D11" +"STRADDLES!$E11" +"STRADDLES!$B13" +"STRADDLES!$C13" +"STRADDLES!$D13" +"STRADDLES!$E13" +"AR24" +"BC24" +"BN24" +"BY24" +"AS24" +"BD24" +"BO24" +"BZ24" +"G1" +"AT24" +"BE24" +"BP24" +"CA24" +"AM26/AK28" +"AN26/AK28" +"AR26/AK28" +"AS26/AK28" +"AT26/AK28" +"B21-D21" +"B6" +"D6" +"F6" +"H6" +"SUM(AM31:AM149)" +"IF(B19=4,3,B19)" +"IF(D19=4,3,D19)" +"IF(F19=4,3,F19)" +"IF(H19=4,3,H19)" +"B4" +"D4" +"F4" +"H4" +"SUM(AK31:AK149)" +"IF($G$1=""GAMMA"",3,IF($G$1=""THETA"",4,5))" +"$G1" +"AQ29" +"VLOOKUP(A31,STRADDLE,5,FALSE)" +"VLOOKUP(A31,STRADDLE,6,FALSE)" +"IF(D$28=""nymex"",0,VLOOKUP($A31,curvesettle,HLOOKUP(D$28,curvesettle,2,FALSE)))" +"IF(D$28=""NYMEX"",$AD31,$AC31)" +"($C31+G31)+B$15" +"IF(B$16=1,_xll.xCalcSkew(A31,H31-AL31,b)/100,0)" +"IF($B$19=4,$AL31,$B$18)" +"($C31+M31)+D$15" +"IF(D$16=1,_xll.xCalcSkew($A31,N31-AW31,b)/100,0)" +"IF($D$19=4,$AW31,$D$18)" +"($C31+S31)+F$15" +"IF(F$16=1,_xll.xCalcSkew($A31,T31-BH31,b)/100,0)" +"IF($F$19=4,$BH31,$F$18)" +"($C31+Y31)+H$15" +"IF(H$16=1,_xll.xCalcSkew($A31,Z31-BS31,b)/100,0)" +"IF($H$19=4,$BS31,$H$18)" +"VLOOKUP($A31,expiration,2,FALSE)-$B$2" +"VLOOKUP($A31,expiration,3,FALSE)-$B$2" +"VLOOKUP($A31,STRADDLE,15,FALSE)" +"A32-A31" +"IF($A31>=AL$25,IF($A31<=AL$26,$AF31,0),0)" +"AN31/AK31" +"AK31*($B31+B$13)" +"IF(ISNUMBER(((AM31/AK31)+B$14+$D31)*AK31),((AM31/AK31)+B$14+$D31)*AK31,0)" +"IF(AK31=0,0,bsd(1,AP$27,AL31,$H31,$E31,$F31,$AE31,0.1))" +"IF(AK31=0,0,bsd(2,AP$27,AL31,$H31,$E31,$F31,$AE31,0.1))" +"IF(AK31=0,0,bsd(AP$28,AP$27,AL31,$H31,$E31,$F31,$AE31,0.1))" +"AK31*AO31" +"AK31*AP31" +"AK31*AQ31" +"AV31*($B31+D$13)" +"IF(ISNUMBER(((AX31/AV31)+D$14+$J31)*AV31),((AX31/AV31)+D$14+$J31)*AV31,0)" +"IF(AV31=0,0,bsd(1,BA$27,AW31,$N31,$K31,$L31,$AE31,0.1))" +"IF(AV31=0,0,bsd(2,BA$27,AW31,$N31,$K31,$L31,$AE31,0.1))" +"IF(AV31=0,0,bsd(BA$28,BA$27,AW31,$N31,$K31,$L31,$AE31,0.1))" +"BG31*($B31+F$13)" +"IF(ISNUMBER(((BI31/BG31)+F$14+$P31)*BG31),((BI31/BG31)+F$14+$P31)*BG31,0)" +"IF(BG31=0,0,bsd(1,BL$27,BH31,$T31,$Q31,$R31,$AE31,0.1))" +"IF(BG31=0,0,bsd(2,BL$27,BH31,$T31,$Q31,$R31,$AE31,0.1))" +"IF(BG31=0,0,bsd(BL$28,BL$27,BH31,$T31,$Q31,$R31,$AE31,0.1))" +"BR31*($B31+H$13)" +"IF(ISNUMBER(((BT31/BR31)+H$14+$V31)*BR31),((BT31/BR31)+H$14+$V31)*BR31,0)" +"IF(BR31=0,0,bsd(1,BW$27,BS31,$Z31,$W31,$X31,$AE31,0.1))" +"IF(BR31=0,0,bsd(2,BW$27,BS31,$Z31,$W31,$X31,$AE31,0.1))" +"IF(BR31=0,0,bsd(BW$28,BW$27,BS31,$Z31,$W31,$X31,$AE31,0.1))" +"DATE(YEAR(A31),MONTH(A31)+1,1)" +"#REF!-A149" +"DATE(YEAR(#REF!),MONTH(#REF!)+1,1)" +"D3" +"CONCATENATE(BK3,BK5)" +"D2+1" +"#REF!-B6" +"EOMONTH(C6,0)+1" +"D30+0.05" +"WORKDAY(H56,1)" +"summerstrip" +"TODAY()" +"winterstrip" +"STRADDLES!G2" +"STRADDLES!H2" +"STRADDLES!I2" +"STRADDLES!J2" +"#REF!" +"STRADDLES!G4" +"STRADDLES!H4" +"STRADDLES!I4" +"STRADDLES!J4" +"AS31-AT31" +"CC31-CD31" +"DL31-DM31" +"EU31-EV31" +"AT31" +"CD31" +"DM31" +"EV31" +"STRADDLES!G8" +"STRADDLES!H8" +"STRADDLES!I8" +"STRADDLES!J8" +"STRADDLES!G9" +"STRADDLES!H9" +"STRADDLES!I9" +"STRADDLES!J9" +"STRADDLES!G10" +"STRADDLES!H10" +"STRADDLES!I10" +"STRADDLES!J10" +"BJ31" +"CT31" +"EC31" +"FL31" +"STRADDLES!G13" +"STRADDLES!H13" +"STRADDLES!I13" +"STRADDLES!J13" +"FL$31" +"BL$31" +"CV$31" +"FN$31" +"FN$31" +"BM$31" +"CW$31" +"EF$31" +"FO$31" +"FO$31" +"BN$31" +"B24+B23" +"CX$31" +"FP$31" +"FP$31" +"BO$31" +"C24*900000" +"CY$31" +"FQ$31" +"FQ$31" +"BP$31" +"CZ$31" +"FR$31" +"FR$31" +"BQ$31" +"B28+B27" +"DA$31" +"FS$31" +"FS$31" +"BR$31" +"DB$31" +"FT$31" +"FT$31" +"BS$31" +"DC$31" +"FU$31" +"FU$31" +"BT$31" +"DD$31" +"FV$31" +"FV$31" +"BU$31" +"DE$31" +"FW$31" +"((K29*4)+K28)/5" +"FW$31" +"AS33/AP35" +"AT33/AP35" +"SUM(BJ38:BJ85)/AP35" +"BL33/AP35" +"BM33/AP35" +"BN33/AP35" +"BO33/AP35" +"BP33/AP35" +"BQ33/AP35" +"BR33/AP35" +"BS33/AP35" +"BT33/AP35" +"BU33/AP35" +"BV33/AP35" +"BW33/AP35" +"BV$31" +"DF$31" +"FX$31" +"FX$31" +"B6" +"D6" +"F6" +"H6" +"BW$31" +"DG$31" +"FY$31" +"SUM(AS38:AS85)" +"B22-D22" +"F22+H22" +"B3" +"D3" +"F3" +"H3" +"VLOOKUP($A34,STRADDLE,14,FALSE)" +"H22-F22" +"SUM(AP38:AP85)" +"VLOOKUP(A38,STRADDLE,5,FALSE)" +"VLOOKUP(A38,STRADDLE,8,FALSE)" +"VLOOKUP(A38,expiration,2,FALSE)-$B$2" +"AY38" +"CI38" +"DR38" +"FA38" +"IF($B$3=""NYMEX"",0,VLOOKUP($A38,curvesettle,HLOOKUP($B$3,curvesettle,2,FALSE),FALSE))" +"IF($B$4=""NYMEX"",0,VLOOKUP($A38,curvesettle,HLOOKUP($B$4,curvesettle,2,FALSE),FALSE))" +"IF(ISNUMBER(VLOOKUP($A38,VOLCURVES,HLOOKUP($B$3,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A38,VOLCURVES,HLOOKUP($B$3,VOLCURVES,2,FALSE),FALSE),1)" +"IF(ISNUMBER(VLOOKUP($A38,VOLCURVES,HLOOKUP($B$4,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A38,VOLCURVES,HLOOKUP($B$4,VOLCURVES,2,FALSE),FALSE),1)" +"IF(ISNUMBER(VLOOKUP($A38,CORETABLE,HLOOKUP($B$3,CORETABLE,2,FALSE),FALSE)),VLOOKUP($A38,CORETABLE,HLOOKUP($B$3,CORETABLE,2,FALSE),FALSE),0.99)" +"B$19" +"IF($B$18=1,IF(ISNUMBER($GG38),$GG38,0),0)" +"IF($D$3=""NYMEX"",0,VLOOKUP($A38,curvesettle,HLOOKUP($D$3,curvesettle,2,FALSE),FALSE))" +"IF($D$4=""NYMEX"",0,VLOOKUP($A38,curvesettle,HLOOKUP($D$4,curvesettle,2,FALSE),FALSE))" +"IF(ISNUMBER(VLOOKUP($A38,VOLCURVES,HLOOKUP($D$3,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A38,VOLCURVES,HLOOKUP($D$3,VOLCURVES,2,FALSE),FALSE),1)" +"IF(ISNUMBER(VLOOKUP($A38,VOLCURVES,HLOOKUP($D$4,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A38,VOLCURVES,HLOOKUP($D$4,VOLCURVES,2,FALSE),FALSE),1)" +"IF(ISNUMBER(VLOOKUP($A38,CORETABLE,HLOOKUP($D$3,CORETABLE,2,FALSE),FALSE)),VLOOKUP($A38,CORETABLE,HLOOKUP($D$3,CORETABLE,2,FALSE),FALSE),0.99)" +"D$19" +"IF($D$18=1,IF(ISNUMBER($GH38),$GH38,0),0)" +"IF($F$3=""NYMEX"",0,VLOOKUP($A38,curvesettle,HLOOKUP($F$3,curvesettle,2,FALSE),FALSE))" +"IF($F$4=""NYMEX"",0,VLOOKUP($A38,curvesettle,HLOOKUP($F$4,curvesettle,2,FALSE),FALSE))" +"IF(ISNUMBER(VLOOKUP($A38,VOLCURVES,HLOOKUP($F$3,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A38,VOLCURVES,HLOOKUP($F$3,VOLCURVES,2,FALSE),FALSE),1)" +"IF(ISNUMBER(VLOOKUP($A38,VOLCURVES,HLOOKUP($F$4,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A38,VOLCURVES,HLOOKUP($F$4,VOLCURVES,2,FALSE),FALSE),1)" +"IF(ISNUMBER(VLOOKUP($A38,CORETABLE,HLOOKUP($F$3,CORETABLE,2,FALSE),FALSE)),VLOOKUP($A38,CORETABLE,HLOOKUP($F$3,CORETABLE,2,FALSE),FALSE),0.99)" +"F$19" +"IF($F$18=1,IF(ISNUMBER($GI38),$GI38,0),0)" +"IF($H$3=""NYMEX"",0,VLOOKUP($A38,curvesettle,HLOOKUP($H$3,curvesettle,2,FALSE),FALSE))" +"IF($H$4=""NYMEX"",0,VLOOKUP($A38,curvesettle,HLOOKUP($H$4,curvesettle,2,FALSE),FALSE))" +"IF(ISNUMBER(VLOOKUP($A38,VOLCURVES,HLOOKUP($H$3,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A38,VOLCURVES,HLOOKUP($H$3,VOLCURVES,2,FALSE),FALSE),1)" +"IF(ISNUMBER(VLOOKUP($A38,VOLCURVES,HLOOKUP($H$4,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A38,VOLCURVES,HLOOKUP($H$4,VOLCURVES,2,FALSE),FALSE),1)" +"IF(ISNUMBER(VLOOKUP($A38,CORETABLE,HLOOKUP($H$3,CORETABLE,2,FALSE),FALSE)),VLOOKUP($A38,CORETABLE,HLOOKUP($H$3,CORETABLE,2,FALSE),FALSE),0.99)" +"H$19" +"IF($H$18=1,IF(ISNUMBER($GJ38),$GJ38,0),0)" +"A39-A38" +"IF($A38>=AR$32,IF($A38<=AR$33,$AN38,0),0)" +"$B38+$K38+$B$12" +"$B38+$L38+$B$13" +"AQ38*AP38" +"AR38*AP38" +"($C38*$M38)+Q38+$B$14" +"($C38*$N38)+$B$15" +"O38+B$16" +"IF(AP38=0,0,_xll.SPRDOPT(AQ38,AR38,$P38,$AM38,AU38,AV38,AW38,$D38,$B$20,0))" +"IF(AQ38=0,0,_xll.SPRDOPT(AQ38,AR38,$P38,$AM38,AU38,AV38,AW38,$D38,$B$20,1))" +"IF(AR38=0,0,_xll.SPRDOPT(AQ38,AR38,$P38,$AM38,AU38,AV38,AW38,$D38,$B$20,2))" +"IF(AS38=0,0,_xll.SPRDOPT(AQ38,AR38,$P38,$AM38,AU38,AV38,AW38,$D38,$B$20,3)/100)" +"IF(AT38=0,0,_xll.SPRDOPT(AQ38,AR38,$P38,$AM38,AU38,AV38,AW38,$D38,$B$20,4)/100)" +"IF(AU38=0,0,_xll.SPRDOPT(AQ38,AR38,$P38,$AM38,AU38,AV38,AW38,$D38,$B$20,5)/100)" +"IF(AV38=0,0,_xll.SPRDOPT(AQ38,AR38,$P38,$AM38,AU38,AV38,AW38,$D38,$B$20,6)/100)" +"IF(AW38=0,0,_xll.SPRDOPT(AQ38,AR38,$P38,$AM38,AU38,AV38,AW38,$D38,$B$20,7)/100)" +"IF(AX38=0,0,_xll.SPRDOPT(AQ38,AR38,$P38,$AM38,AU38,AV38,AW38,$D38,$B$20,9)/365)" +"AY38+AZ38" +"BB38-BA38" +"((AU38/AV38)*BC38)+BD38" +"AW38*AP38" +"$AP38*AX38" +"$B38+$R38+$D$12" +"$B38+$S38+$D$13" +"($C38*$T38)+X38+$D$14" +"($C38*$U38)+$D$15" +"$V38+D$16" +"IF(BZ38=0,0,_xll.SPRDOPT(CA38,CB38,$W38,$AM38,CE38,CF38,CG38,$D38,$D$20,0))" +"IF(CA38=0,0,_xll.SPRDOPT(CA38,CB38,$W38,$AM38,CE38,CF38,CG38,$D38,$D$20,1))" +"IF(CB38=0,0,_xll.SPRDOPT(CA38,CB38,$W38,$AM38,CE38,CF38,CG38,$D38,$D$20,2))" +"IF(CC38=0,0,_xll.SPRDOPT(CA38,CB38,$W38,$AM38,CE38,CF38,CG38,$D38,$D$20,3)/100)" +"IF(CD38=0,0,_xll.SPRDOPT(CA38,CB38,$W38,$AM38,CE38,CF38,CG38,$D38,$D$20,4)/100)" +"IF(CE38=0,0,_xll.SPRDOPT(CA38,CB38,$W38,$AM38,CE38,CF38,CG38,$D38,$D$20,5)/100)" +"IF(CF38=0,0,_xll.SPRDOPT(CA38,CB38,$W38,$AM38,CE38,CF38,CG38,$D38,$D$20,6)/100)" +"IF(CG38=0,0,_xll.SPRDOPT(CA38,CB38,$W38,$AM38,CE38,CF38,CG38,$D38,$D$20,7)/100)" +"IF(CH38=0,0,_xll.SPRDOPT(CA38,CB38,$W38,$AM38,CE38,CF38,CG38,$D38,$D$20,9)/365)" +"BZ38*CH38" +"BZ38*CI38" +"BZ38*CJ38" +"BZ38*CK38" +"BZ38*CL38" +"BZ38*CM38" +"BZ38*CN38" +"BZ38*CO38" +"BZ38*CP38" +"BZ38*CQ38" +"BZ38*CR38" +"BZ38*CS38" +"$B38+$Y38+$F$12" +"$B38+$Z38+$F$13" +"($C38*$AA38)+AE38+$F$14" +"($C38*$AB38)+$F$15" +"$AC38+$F$16" +"IF(DI38=0,0,_xll.SPRDOPT(DJ38,DK38,$AD38,$AM38,DN38,DO38,DP38,$D38,$F$20,0))" +"IF(DJ38=0,0,_xll.SPRDOPT(DJ38,DK38,$AD38,$AM38,DN38,DO38,DP38,$D38,$F$20,1))" +"IF(DK38=0,0,_xll.SPRDOPT(DJ38,DK38,$AD38,$AM38,DN38,DO38,DP38,$D38,$F$20,2))" +"IF(DL38=0,0,_xll.SPRDOPT(DJ38,DK38,$AD38,$AM38,DN38,DO38,DP38,$D38,$F$20,3)/100)" +"IF(DM38=0,0,_xll.SPRDOPT(DJ38,DK38,$AD38,$AM38,DN38,DO38,DP38,$D38,$F$20,4)/100)" +"IF(DN38=0,0,_xll.SPRDOPT(DJ38,DK38,$AD38,$AM38,DN38,DO38,DP38,$D38,$F$20,5)/100)" +"IF(DO38=0,0,_xll.SPRDOPT(DJ38,DK38,$AD38,$AM38,DN38,DO38,DP38,$D38,$F$20,6)/100)" +"IF(DP38=0,0,_xll.SPRDOPT(DJ38,DK38,$AD38,$AM38,DN38,DO38,DP38,$D38,$F$20,7)/100)" +"IF(DQ38=0,0,_xll.SPRDOPT(DJ38,DK38,$AD38,$AM38,DN38,DO38,DP38,$D38,$F$20,9)/365)" +"$B38+$AF38+$H$12" +"$B38+$AG38+$H$13" +"($C38*$AH38)+AL38+$H$14" +"($C38*$AI38)+$H$15" +"$AJ38+$H$16" +"IF(ER38=0,0,_xll.SPRDOPT(ES38,ET38,$AK38,$AM38,EW38,EX38,EY38,$D38,$H$20,0))" +"IF(ES38=0,0,_xll.SPRDOPT(ES38,ET38,$AK38,$AM38,EW38,EX38,EY38,$D38,$H$20,1))" +"IF(ET38=0,0,_xll.SPRDOPT(ES38,ET38,$AK38,$AM38,EW38,EX38,EY38,$D38,$H$20,2))" +"IF(EU38=0,0,_xll.SPRDOPT(ES38,ET38,$AK38,$AM38,EW38,EX38,EY38,$D38,$H$20,3)/100)" +"IF(EV38=0,0,_xll.SPRDOPT(ES38,ET38,$AK38,$AM38,EW38,EX38,EY38,$D38,$H$20,4)/100)" +"IF(EW38=0,0,_xll.SPRDOPT(ES38,ET38,$AK38,$AM38,EW38,EX38,EY38,$D38,$H$20,5)/100)" +"IF(EX38=0,0,_xll.SPRDOPT(ES38,ET38,$AK38,$AM38,EW38,EX38,EY38,$D38,$H$20,6)/100)" +"IF(EY38=0,0,_xll.SPRDOPT(ES38,ET38,$AK38,$AM38,EW38,EX38,EY38,$D38,$H$20,7)/100)" +"IF(EZ38=0,0,_xll.SPRDOPT(ES38,ET38,$AK38,$AM38,EW38,EX38,EY38,$D38,$H$20,9)/365)" +"$ER38*EZ38" +"VLOOKUP(A38,skewmonthlook,2,FALSE)" +"CONCATENATE(B$3,$GA38)" +"CONCATENATE(D$3,$GA38)" +"CONCATENATE(F$3,$GA38)" +"CONCATENATE(H$3,$GA38)" +"VLOOKUP(GB38,skewlook,HLOOKUP($P38,skewlook,2),FALSE)" +"VLOOKUP(GC38,skewlook,HLOOKUP($W38,skewlook,2),FALSE)" +"VLOOKUP(GD38,skewlook,HLOOKUP($AD38,skewlook,2),FALSE)" +"VLOOKUP(GE38,skewlook,HLOOKUP($AK38,skewlook,2),FALSE)" +"DATE(YEAR(A38),MONTH(A38)+1,1)" +"AO38+1" +"G45-H45" +"'opt calc'!AG31" +"30*0.2" +"360*6.5" +"90*36*0.035*10000" +"0.42*365*10000" +"IF($M$1=0,""FIXED"",""INDEX"")" +"B6+B7" +"((N16*P1)+(O16*Q1))/(P1+Q1)" +"((P17*5)+(Q17*7))/12" +"AVERAGE(AA6:AA9)" +"AVERAGE(L31:L34)" +"AVERAGE(L35:L39)" +"AD5+AE5" +"'opt calc'!$B9" +"'opt calc'!D9" +"'opt calc'!$F9" +"'opt calc'!$H9" +"'BASIS OPT CALC'!B10" +"'BASIS OPT CALC'!D10" +"'BASIS OPT CALC'!F10" +"'BASIS OPT CALC'!H10" +"'GD OPT CALC'!B19" +"'GD OPT CALC'!D19" +"'GD OPT CALC'!F19" +"'GD OPT CALC'!H19" +"AVERAGE(L40:L46)" +"'opt calc'!$B11" +"'opt calc'!$D11" +"'opt calc'!$F11" +"'opt calc'!H11" +"'BASIS OPT CALC'!B9" +"'BASIS OPT CALC'!D9" +"'BASIS OPT CALC'!F9" +"'BASIS OPT CALC'!H9" +"'GD OPT CALC'!B11" +"'GD OPT CALC'!D11" +"'GD OPT CALC'!F11" +"'GD OPT CALC'!H11" +"AVERAGE(L47:L51)" +"'GD OPT CALC'!B13" +"'GD OPT CALC'!D13" +"'GD OPT CALC'!F13" +"'GD OPT CALC'!H13" +"AVERAGE(L52:L58)" +"W7*W5" +"AVERAGE(L59:L63)" +"W6/W5" +"AVERAGE(L64:L70)" +"W9*V10" +"'BASIS OPT CALC'!B17" +"'BASIS OPT CALC'!D17" +"'BASIS OPT CALC'!F17" +"'BASIS OPT CALC'!H17" +"(W8*W10)/W6" +"'opt calc'!$B21" +"'opt calc'!$D21" +"'opt calc'!F21" +"'opt calc'!$H21" +"(W11*W6)/W5" +"'opt calc'!$F22" +"(((0.19*(30.5*0.15))+(0.05*(30.5*0.85))))/31" +"AVERAGE(AI40:AI43)*1.12" +"'BASIS OPT CALC'!B22" +"'BASIS OPT CALC'!D22" +"'BASIS OPT CALC'!F22" +"'BASIS OPT CALC'!H22" +"((P16*P14)+(Q16*Q14))/(P14+Q14)" +"W5*W7" +"B13-C13" +"'GD OPT CALC'!B28" +"'GD OPT CALC'!D28" +"'GD OPT CALC'!F28" +"'GD OPT CALC'!H28" +"(20*0.85)/30" +"A18-B18" +"B16+D17" +"(D13-E13)*E17" +"(B12-C12)*100" +"'BASIS OPT CALC'!B29" +"'BASIS OPT CALC'!D29" +"'BASIS OPT CALC'!F29" +"'BASIS OPT CALC'!H29" +"N16-L16-O16" +"B13*118" +"C13*TSETTLE" +"'BASIS OPT CALC'!D27" +"'BASIS OPT CALC'!F27" +"'BASIS OPT CALC'!H27" +"0.47*2" +"SQRT(365/15)" +"SQRT(255)" +"H15-G15" +"G15-H15" +"I15-J15" +"D18/D19" +"L16-M16" +"O16-N16" +"O16*2-N16" +"D20*2*2.8" +"N16-O16" +"300*D21*10000" +"M16-N16-L16" +"L6*0.34" +"D31" +"IF(K22>0,R22,0)" +"K22-O22" +"AVERAGE(D31:D34)" +"AVERAGE(I31:I34)" +"AVERAGE(D35:D41)" +"AVERAGE(I35:I41)" +"AVERAGE(D32:D43)" +"AVERAGE(I32:I43)" +"AVERAGE(D34:D40)" +"AVERAGE(D44:D55)" +"B26-B25" +"AVERAGE(I44:I55)" +"((K26*12)-(K25*7)-K24-K23-K22)/2" +"AVERAGE(D41:D42)" +"M26-O26" +"AVERAGE(D57:D68)" +"AVERAGE(I56:I67)" +"AVERAGE(D43:D54)" +"K27+0.14" +"AVERAGE(D55:D66)" +"W2" +"825*12*0.03*10000" +"K28+0.1" +"AVERAGE(D67:D78)" +"[4]!'NGF2,PRIM ACT 1,1'" +"VLOOKUP($B31,curvesettle,2,FALSE)" +"Q22" +"IF(C$1=""settle"",D31,IF(C$1=""EOL"",D31+E31,IF(ISNUMBER(C31),C31,D31)))" +"VLOOKUP($B31,curvesettle,3,FALSE)" +"bsd(1,3,$F31,$F31,$N31-TODAY(),$I31,$O31,Y31/2)" +"'GAS DAILY VOL DOWNLOAD'!B9+K31" +"A31" +"VLOOKUP(B31,expiration,3,FALSE)" +"VLOOKUP($B31,curvesettle,4,FALSE)" +"IF(P$30=""nymex"",expiry!H63+1,B31)" +"_xll.OSTRIP(F31,F31,P31-TODAY(),B31-P31,B32-P31-1,1,O31,I31,L31,1,0,1,0)" +"Q31-#REF!" +"bsd(1,3,$S31,$T31,$N31-TODAY()+1,$I31,$O31,AG31/2)" +"bsd(2,3,$S31,$S31,$N31-TODAY()+1,$I31,$O31,AH31/2)" +"[2]!'NGc1 cls'" +"[2]!'NGc1 LAST'" +"(G31/SQRT(252))*F31" +"[2]!'CLc1 LAST'" +"BA31/1000" +"A31+1" +"[4]!'NGG2,PRIM ACT 1,1'" +"[2]!'NGc2 cls'" +"[2]!'NGc2 LAST'" +"[2]!'CLc2 LAST'" +"[4]!'NGH2,PRIM ACT 1,1'" +"[2]!'NGc3 cls'" +"[2]!'NGc3 LAST'" +"[2]!'CLc3 LAST'" +"[4]!'NGJ2,PRIM ACT 1,1'" +"Q$25" +"[2]!'NGc4 cls'" +"[2]!'NGc4 LAST'" +"[2]!'CLc4 LAST'" +"[4]!'NGK2,PRIM ACT 1,1'" +"[2]!'NGc5 cls'" +"[2]!'NGc5 LAST'" +"[2]!'CLc5 LAST'" +"[4]!'NGM2,PRIM ACT 1,1'" +"[2]!'NGc6 cls'" +"[2]!'NGc6 LAST'" +"[2]!'CLc6 LAST'" +"[4]!'NGN2,PRIM ACT 1,1'" +"[2]!'NGc7 cls'" +"[2]!'NGc7 LAST'" +"[2]!'CLc7 LAST'" +"[4]!'NGQ2,PRIM ACT 1,1'" +"[2]!'NGc8 cls'" +"[2]!'NGc8 LAST'" +"[2]!'CLc8 LAST'" +"[4]!'NGU2,PRIM ACT 1,1'" +"[2]!'NGc9 cls'" +"[2]!'NGc9 LAST'" +"[2]!'CLc9 LAST'" +"[4]!'NGV2,PRIM ACT 1,1'" +"[2]!'NGc10 cls'" +"[2]!'NGc10 LAST'" +"[2]!'CLc10 LAST'" +"[4]!'NGX2,PRIM ACT 1,1'" +"Q$26" +"[2]!'NGc11 cls'" +"[2]!'NGc11 LAST'" +"[2]!'CLc11 LAST'" +"[4]!'NGZ2,PRIM ACT 1,1'" +"[2]!'NGc12 cls'" +"[2]!'NGc12 LAST'" +"[2]!'CLc12 LAST'" +"[4]!'NGF3,PRIM ACT 1,1'" +"Q$27" +"[2]!'NGc13 cls'" +"[2]!'NGc13 LAST'" +"[2]!'CLc13 LAST'" +"[4]!'NGG3,PRIM ACT 1,1'" +"[2]!'NGc14 cls'" +"[2]!'NGc14 LAST'" +"[4]!'NGH3,PRIM ACT 1,1'" +"[2]!'NGc15 cls'" +"[2]!'NGc15 LAST'" +"[4]!'NGJ3,PRIM ACT 1,1'" +"[2]!'NGc16 cls'" +"[2]!'NGc16 LAST'" +"[4]!'NGK3,PRIM ACT 1,1'" +"[2]!'NGc17 cls'" +"[2]!'NGc17 LAST'" +"[4]!'NGM3,PRIM ACT 1,1'" +"[2]!'NGc18 cls'" +"[2]!'NGc18 LAST'" +"[4]!'NGN3,PRIM ACT 1,1'" +"[2]!'NGc19 cls'" +"[2]!'NGc19 LAST'" +"[4]!'NGQ3,PRIM ACT 1,1'" +"[2]!'NGc20 cls'" +"[2]!'NGc20 LAST'" +"[4]!'NGU3,PRIM ACT 1,1'" +"[2]!'NGc21 cls'" +"[2]!'NGc21 LAST'" +"[4]!'NGV3,PRIM ACT 1,1'" +"[2]!'NGc22 cls'" +"[2]!'NGc22 LAST'" +"[4]!'NGX3,PRIM ACT 1,1'" +"[2]!'NGc23 cls'" +"[2]!'NGc23 LAST'" +"[4]!'NGZ3,PRIM ACT 1,1'" +"[2]!'NGc24 cls'" +"[2]!'NGc24 LAST'" +"[4]!'NGF4,PRIM ACT 1,1'" +"Q$28" +"[2]!'NGc25 cls'" +"[2]!'NGc25 LAST'" +"[4]!'NGG4,PRIM ACT 1,1'" +"[2]!'NGc26 cls'" +"[2]!'NGc26 LAST'" +"[4]!'NGH4,PRIM ACT 1,1'" +"[2]!'NGc27 cls'" +"[2]!'NGc27 LAST'" +"DATE(YEAR(B57),MONTH(B57)+1,1)" +"[4]!'NGJ4,PRIM ACT 1,1'" +"[2]!'NGc28 cls'" +"[2]!'NGc28 LAST'" +"[4]!'NGK4,PRIM ACT 1,1'" +"[2]!'NGc29 cls'" +"[2]!'NGc29 LAST'" +"[4]!'NGM4,PRIM ACT 1,1'" +"[2]!'NGc30 cls'" +"[2]!'NGc30 LAST'" +"[4]!'NGN4,PRIM ACT 1,1'" +"[2]!'NGc31 cls'" +"[2]!'NGc31 LAST'" +"[4]!'NGQ4,PRIM ACT 1,1'" +"[2]!'NGc32 cls'" +"[2]!'NGc32 LAST'" +"[4]!'NGU4,PRIM ACT 1,1'" +"[2]!'NGc33 cls'" +"[2]!'NGc33 LAST'" +"[4]!'NGV4,PRIM ACT 1,1'" +"_xll.OSTRIP(F64,F64,B64-TODAY(),0,(B65-1)-B64,1,O64,I64,L64,1,0,1,0)" +"[2]!'NGc34 cls'" +"[2]!'NGc34 LAST'" +"[4]!'NGX4,PRIM ACT 1,1'" +"[2]!'NGc35 cls'" +"[2]!'NGc35 LAST'" +"[4]!'NGz4,PRIM ACT 1,1'" +"[2]!'NGc36 cls'" +"[2]!'NGc36 LAST'" +"Q$29" +"summerstrip" +"TODAY()" +"winterstrip" +"B28" +"B29" +"STRADDLES!L2" +"STRADDLES!M2" +"STRADDLES!N2" +"STRADDLES!O2" +"D28" +"D29" +"F28" +"F29" +"STRADDLES!L4" +"STRADDLES!M4" +"STRADDLES!N4" +"STRADDLES!O4" +"H28" +"H29" +"(AV3*$AU3)+(AV4*$AU4)+(AV6*$AU6)+(AV7*$AU7)" +"STRADDLES!M1" +"BN31" +"BZ31" +"CL31" +"CX31" +"BO31" +"CA31" +"CM31" +"CY31" +"B12-B11" +"STRADDLES!L10" +"STRADDLES!M10" +"STRADDLES!N10" +"STRADDLES!O10" +"STRADDLES!L9" +"STRADDLES!M9" +"STRADDLES!N9" +"STRADDLES!O9" +"BV31" +"CH31" +"CT31" +"DF31" +"$A$40-$B$2" +"STRADDLES!L13" +"STRADDLES!M13" +"STRADDLES!N13" +"STRADDLES!O13" +"(L21-L20)+1" +"$BG$40-$A40" +"$BH$40-$A40" +"STRADDLES!L14" +"STRADDLES!M14" +"STRADDLES!N14" +"STRADDLES!O14" +"(L24*57)/L22" +"BS40/BL40" +"STRADDLES!L15" +"STRADDLES!M15" +"STRADDLES!N15" +"STRADDLES!O15" +"500000/(300*10000)" +"BS31" +"CE31" +"CQ31" +"DC31" +"500000/181" +"BT31" +"CF31" +"CR31" +"DD31" +"G1" +"BU31" +"CG31" +"CS31" +"DE31" +"VLOOKUP($A30,STRADDLE,14,FALSE)" +"0.6*0.26" +"BN33/BL35" +"BO33/BL35" +"BS33/BL35" +"BT33/BL35" +"BU33/BL35" +"SUM(BV38:BV157)/BL35" +"B28-D28" +"B30*30.5*100" +"B7" +"D7" +"F7" +"H7" +"SUM(BN38:BN157)" +"IF($B$10=1,(($BM34-B$14)*$B$23)+B$24,$B$22)" +"I34-BM34+$B$24" +"$B$26" +"D26" +"F26" +"H26" +"A34+A33" +"B4" +"D4" +"F4" +"H4" +"STRADDLES!M1" +"SUM(BL38:BL157)" +"STRADDLES!P1" +"$G1" +"BR36" +"VLOOKUP(A38,STRADDLE,5,FALSE)" +"VLOOKUP(A38,STRADDLE,8,FALSE)" +"IF(D$35=""nymex"",0,VLOOKUP($A38,curvesettle,HLOOKUP(D$35,curvesettle,2,FALSE)))" +"IF(ISNUMBER(VLOOKUP($A38,VOLCURVES,HLOOKUP(D$35,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A38,VOLCURVES,HLOOKUP(D$35,VOLCURVES,2,FALSE),FALSE),1)" +"(($C38+H38)*$E38)+B$17" +"VLOOKUP($A38,GASDVOLCURVES,HLOOKUP(D$36,GASDVOLCURVES,2,FALSE),FALSE)+$B$18" +"IF($B$20=1,VLOOKUP($A38,skewtable,HLOOKUP(ROUND(I38-BM38,1),skewtable,2,FALSE),FALSE)/100,0)" +"IF($B$10=1,($BM38*$B$23)-$B$14,$B$22)" +"(($C38+R38)*O38)+$D$17" +"VLOOKUP($A38,GASDVOLCURVES,HLOOKUP(N$36,GASDVOLCURVES,2,FALSE),FALSE)+$D$18" +"IF($D$20=1,VLOOKUP($A38,skewtable,HLOOKUP(ROUND(S38-BY38,1),skewtable,2,FALSE),FALSE)/100,0)" +"IF(B$10=1,($BY38*$D$23)-$D$14,$D$22)" +"S38-$BY38+$D$24" +"(($C38+AB38)*Y38)+$F$17" +"VLOOKUP($A38,GASDVOLCURVES,HLOOKUP(X$36,GASDVOLCURVES,2,FALSE),FALSE)+$F$18" +"IF($F$20=1,VLOOKUP($A38,skewtable,HLOOKUP(ROUND(AC38-CK38,1),skewtable,2,FALSE),FALSE)/100,0)" +"IF($B$10=1,($CK38*$F$23)-$F$14,$F$22)" +"AC38-$CK38+$F$24" +"(($C38+AL38)*AI38)+$H$17" +"VLOOKUP($A38,GASDVOLCURVES,HLOOKUP(AH$36,GASDVOLCURVES,2,FALSE),FALSE)+$H$18" +"IF($H$20=1,VLOOKUP($A38,skewtable,HLOOKUP(ROUND(AM38-CW38,1),skewtable,2,FALSE),FALSE)/100,0)" +"IF($B$10=1,($CW38*$H$23)-$H$14,$H$22)" +"AM38-CW38+$H$24" +"A39-A38" +"A38+BG$35" +"A39-1" +"BH38-BG38" +"IF(BJ$35=0,TODAY(),IF(BJ$36=""NYMEX"",VLOOKUP($A38,expiration,2,FALSE)+1,BG38))" +"IF($A38>=BM$32,IF($A38<=BM$33,$BF38,0),0)" +"BO38/BL38" +"BL38*($B38+B$15)" +"IF(ISNUMBER(((BN38/BL38)+B$16+$D38+$B$14)*BL38),((BN38/BL38)+B$16+$D38+$B$14)*BL38,0)" +"IF($BL38=0,0,_xll.OSTRIP($BM38,$I38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$F38,$G38,$B$23,$J38,$BQ$34,0))" +"IF($BL38=0,0,_xll.OSTRIP($BM38,$I38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$F38,$G38,$B$23,$J38,$BQ$34,1))" +"IF($BL38=0,0,_xll.OSTRIP($BM38,$I38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$F38,$G38,$B$23,$J38,$BQ$34,BQ$35))" +"BL38*BP38" +"BL38*BQ38" +"BL38*BR38" +"BL38*G38" +"BX38*($B38+$D$15)" +"IF(ISNUMBER(((BZ38/BX38)+$D$16+$N38+$D$14)*BX38),((BZ38/BX38)+$D$16+$N38+$D$14)*BX38,0)" +"IF($BX38=0,0,_xll.OSTRIP($BY38,$S38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$P38,$Q38,$D$23,$T38,$CC$34,0))" +"IF($BX38=0,0,_xll.OSTRIP($BY38,$S38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$P38,$Q38,$D$23,$T38,$CC$34,1))" +"IF($BX38=0,0,_xll.OSTRIP($BY38,$S38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$P38,$Q38,$D$23,$T38,$CC$34,CC$35))" +"BX38*Q38" +"CJ38*($B38+$F$15)" +"IF(ISNUMBER(((CL38/CJ38)+$F$16+$X38+$F$14)*CJ38),((CL38/CJ38)+$F$16+$X38+$F$14)*CJ38,0)" +"IF($CJ38=0,0,_xll.OSTRIP($CK38,$AC38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$Z38,$AA38,$F$23,$AD38,$CO$34,0))" +"IF($CJ38=0,0,_xll.OSTRIP($CK38,$AC38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$Z38,$AA38,$F$23,$AD38,$CO$34,1))" +"IF($CJ38=0,0,_xll.OSTRIP($CK38,$AC38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$Z38,$AA38,$F$23,$AD38,$CO$34,$CO$35))" +"CJ38*AA38" +"CV38*($B38+$H$15)" +"IF(ISNUMBER(((CX38/CV38)+$H$16+$AH38+$H$14)*CV38),((CX38/CV38)+$H$16+$AH38+$H$14)*CV38,0)" +"IF($CV38=0,0,_xll.OSTRIP($CW38,$AM38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$AJ38,$AK38,$H$23,$AN38,$DA$34,0))" +"IF($CV38=0,0,_xll.OSTRIP($CW38,$AM38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$AJ38,$AK38,$H$23,$AN38,$DA$34,1))" +"IF($CV38=0,0,_xll.OSTRIP($CW38,$AM38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$AJ38,$AK38,$H$23,$AN38,$DA$34,DA$35))" +"CV38*AK38" +"DATE(YEAR(A38),MONTH(A38)+1,1)" +"ROUND(I43-B43,1)" +"STRADDLES!AC31" +"G5+G$3" +"((K5*(1-M5))+(L5*M5))" +"H5-I5" +"summerstrip" +"TODAY()" +"winterstrip" +"B21" +"B22" +"STRADDLES!$B3" +"STRADDLES!$C3" +"STRADDLES!$D3" +"STRADDLES!$E3" +"D21" +"D22" +"F21" +"F22" +"STRADDLES!$B4" +"STRADDLES!$C4" +"STRADDLES!$D4" +"STRADDLES!$E4" +"H21" +"H22" +"(L3*$K3)+(L4*$K4)+(L5*$K5)+(L6*$K6)" +"AP24" +"BA24" +"BL24" +"BW24" +"AQ24" +"BB24" +"BM24" +"BX24" +"B10-B9" +"STRADDLES!$B8" +"STRADDLES!$C8" +"STRADDLES!$D8" +"STRADDLES!$E8" +"STRADDLES!$B9" +"STRADDLES!$C9" +"STRADDLES!$D9" +"STRADDLES!$E9" +"STRADDLES!$B11" +"STRADDLES!$C11" +"STRADDLES!$D11" +"STRADDLES!$E11" +"500000/(300*10000)" +"AU24" +"BF24" +"BQ24" +"CB24" +"500000/181" +"AV24" +"BG24" +"BR24" +"CC24" +"G1" +"AW24" +"BH24" +"BS24" +"CD24" +"VLOOKUP($A23,STRADDLE,14,FALSE)" +"AP26/AN28" +"AQ26/AN28" +"AU26/AN28" +"AV26/AN28" +"AW26/AN28" +"B21-D21" +"B6" +"D6" +"F6" +"H6" +"SUM(AP31:AP149)" +"IF(B19=4,3,B19)" +"IF(D19=4,3,D19)" +"IF(F19=4,3,F19)" +"IF(H19=4,3,H19)" +"B4" +"D4" +"F4" +"H4" +"SUM(AN31:AN149)" +"IF($G$1=""GAMMA"",3,IF($G$1=""THETA"",4,5))" +"A30-A29" +"$G1" +"AT29" +"VLOOKUP(A31,STRADDLE,5,FALSE)" +"VLOOKUP(A31,STRADDLE,8,FALSE)" +"IF(D$28=""nymex"",0,VLOOKUP($A31,curvesettle,HLOOKUP(D$28,curvesettle,2,FALSE)))" +"IF(ISNUMBER(VLOOKUP($A31,VOLCURVES,HLOOKUP(D$28,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A31,VOLCURVES,HLOOKUP(D$28,VOLCURVES,2,FALSE),FALSE),1)" +"IF(D$28=""NYMEX"",$AG31,$AF31)" +"(($C31+H31)*$E31)+B$15" +"IF(B$16=1,_xll.xCalcSkew(A31,I31-AO31,b)/100,0)" +"IF($B$19=4,$AO31,$B$18)" +"(($C31+O31)*$L31)+D$15" +"IF(D$16=1,_xll.xCalcSkew($A31,P31-AZ31,b)/100,0)" +"IF($D$19=4,$AZ31,$D$18)" +"(($C31+V31)*$S31)+F$15" +"IF(F$16=1,_xll.xCalcSkew($A31,W31-BK31,b)/100,0)" +"IF($F$19=4,$BK31,$F$18)" +"(($C31+AC31)*$Z31)+H$15" +"IF(H$16=1,_xll.xCalcSkew($A31,AD31-BV31,b)/100,0)" +"IF($H$19=4,$BV31,$H$18)" +"VLOOKUP($A31,expiration,2,FALSE)-$B$2" +"VLOOKUP($A31,expiration,3,FALSE)-$B$2" +"IF($A31>=AO$25,IF($A31<=AO$26,$AI31,0),0)" +"AQ31/AN31" +"AN31*($B31+B$13)" +"IF(ISNUMBER(((AP31/AN31)+B$14+$D31)*AN31),((AP31/AN31)+B$14+$D31)*AN31,0)" +"IF(AN31=0,0,bsd(1,AS$27,AO31,$I31,$F31,$G31,$AH31,0.1))" +"IF(AN31=0,0,bsd(2,AS$27,AO31,$I31,$F31,$G31,$AH31,0.1))" +"IF(AN31=0,0,bsd(AS$28,AS$27,AO31,$I31,$F31,$G31,$AH31,0.1))" +"AN31*AR31" +"AN31*AS31" +"AN31*AT31" +"AY31*($B31+D$13)" +"IF(ISNUMBER(((BA31/AY31)+D$14+$K31)*AY31),((BA31/AY31)+D$14+$K31)*AY31,0)" +"IF(AY31=0,0,bsd(1,BD$27,AZ31,$P31,$M31,$N31,$AH31,0.1))" +"IF(AY31=0,0,bsd(2,BD$27,AZ31,$P31,$M31,$N31,$AH31,0.1))" +"IF(AY31=0,0,bsd(BD$28,BD$27,AZ31,$P31,$M31,$N31,$AH31,0.1))" +"BJ31*($B31+F$13)" +"IF(ISNUMBER(((BL31/BJ31)+F$14+$R31)*BJ31),((BL31/BJ31)+F$14+$R31)*BJ31,0)" +"IF(BJ31=0,0,bsd(1,BO$27,BK31,$W31,$T31,$U31,$AH31,0.1))" +"IF(BJ31=0,0,bsd(2,BO$27,BK31,$W31,$T31,$U31,$AH31,0.1))" +"IF(BJ31=0,0,bsd(BO$28,BO$27,BK31,$W31,$T31,$U31,$AH31,0.1))" +"BU31*($B31+H$13)" +"IF(ISNUMBER(((BW31/BU31)+H$14+$Y31)*BU31),((BW31/BU31)+H$14+$Y31)*BU31,0)" +"IF(BU31=0,0,bsd(1,BZ$27,BV31,$AD31,$AA31,$AB31,$AH31,0.1))" +"IF(BU31=0,0,bsd(2,BZ$27,BV31,$AD31,$AA31,$AB31,$AH31,0.1))" +"IF(BU31=0,0,bsd(BZ$28,BZ$27,BV31,$AD31,$AA31,$AB31,$AH31,0.1))" +"DATE(YEAR(A31),MONTH(A31)+1,1)" +"N32-O32" +"ROUND(I36-B36,1)" +"#REF!-A149" +"DATE(YEAR(#REF!),MONTH(#REF!)+1,1)" +"SUM(STRADDLES!D6:D7)" +"STRADDLES!D6+STRADDLES!D7" +"SUM(STRADDLES!E6:E7)" +"STRADDLES!E6+STRADDLES!E7" +"D7*D6" +"STRADDLES!E12" +"bsd(1,D$15,D$4,D$14,D$10-TODAY(),D$5,D13,0)*B16" +"D16*(D8/D9)" +"D9/D8" +"STRADDLES!E13" +"H16*(H9/H8)" +"STRADDLES!E13" +"bsd(2,D$15,D$4,D$14,D$10-TODAY(),D$5,D$9,0)" +"(D3-D14)*D11*30.5*-10000" +"(O3-P3)*O11*30.5*10000" +"E16*D12*30.5*10000" +"I16*H12*30.5*-10000" +"(H3-J3)*H11*30.5*-10000" +"D20+D21" +"H20-H21" +"I21-H21" +"0.51*120" +"M30/3" +"I4/J4" +"H5*42" +"0.11*0.3*365*10000" +"C11*D11" +"3.82*0.1*92*10000" +"bsd(1,B7,B8,B9,B10-TODAY(),B11,B12,0.1)" +"B14*A14" +"M14-M13" +"AVERAGE(C20:C24)" +"AVERAGE(C21:C23)" +"N22*150" +"1.5*25" +"O23/O22" +"H27*H25*10000" +"D3" +"CONCATENATE(BK3,BK5)" +"D2+1" +"#REF!-B6" +"EOMONTH(C6,0)+1" +"B2+1" +"#REF!+#REF!" +"B5+1" +"B5+1" +"STRADDLES!L31" +"'GAS DAILY VOL DOWNLOAD'!C9-'GAS DAILY VOL DOWNLOAD'!$B9+$B9" +"WORKDAY(H56,1)" +"B3+1" +"AVERAGE(3.03,2.948,2.912)" +"AVERAGE(2.63,2.632,2.56)" +"IF(fixed=""fixed"",IF(C77>0,C77,"" ""),IF(C77>0,IF(C94>0,C77-C94,"" ""),"" ""))" +"IF(fixed=""fixed"",IF(E77>0,E77,"" ""),IF(E77>0,IF(E94>0,E77-E94,"" ""),"" ""))" +"DMAX(PROMPTSWAP,""PRICE"",N$1:N$2)" +"DMIN(PROMPTSWAP,""PRICE"",N$1:N$2)" +"DSTDEV(PROMPTSWAP,""PRICE"",N$1:N$2)" +"IF(SWAPFIXED=""fixed"",CONCATENATE(SWAPPIPE1,"" Fixed Price""),CONCATENATE(SWAPPIPE1, "" - "",SWAPPIPE2))" +"DAVERAGE(PROMPTSWAP,""PRICE"",N$1:N$2)" +"IF(SUM(E124:K124)=7,AVERAGE(I3:O3),"" "")" +"IF((L124+M124+C125+#REF!+#REF!)=5,(P3+Q3+F11+G11+H11)/5,"" "")" +"IF(SUM(C124:M124)=12,AVERAGE(F3:Q3),"" "")" +"IF(SWAPFIXED=""FIXED"",VLOOKUP(N2,IFERCPRICES,HLOOKUP(SWAPPIPE1,IFERCPRICES,2,FALSE),FALSE),VLOOKUP(N2,IFERCPRICES,HLOOKUP(SWAPPIPE1,IFERCPRICES,2,FALSE),FALSE)-VLOOKUP(N2,IFERCPRICES,HLOOKUP(SWAPPIPE2,IFERCPRICES,2,FALSE),FALSE))" +"DMAX(PROMPTSWAP,""PRICE"",F$9:F$10)" +"DMIN(PROMPTSWAP,""PRICE"",F$9:F$10)" +"DSTDEV(PROMPTSWAP,""PRICE"",F$9:F$10)" +"DAVERAGE(PROMPTSWAP,""PRICE"",F$9:F$10)" +"IF(SUM(E125:K125)=7,AVERAGE(I11:O11),"" "")" +"IF((L125+M125+C126+#REF!+#REF!)=5,(P11+Q11+F19+G19+H19)/5,"" "")" +"IF(SUM(C125:M125)=12,AVERAGE(F11:Q11),"" "")" +"DMAX(PROMPTSWAP,""PRICE"",F$17:F$18)" +"DMIN(PROMPTSWAP,""PRICE"",F$17:F$18)" +"DSTDEV(PROMPTSWAP,""PRICE"",F$17:F$18)" +"DAVERAGE(PROMPTSWAP,""PRICE"",F$17:F$18)" +"IF(SUM(E126:K126)=7,AVERAGE(I19:O19),"" "")" +"IF((L126+M126+C127+#REF!+#REF!)=5,(P19+Q19+F27+G27+H27)/5,"" "")" +"IF(SUM(C126:M126)=12,AVERAGE(F19:Q19),"" "")" +"DMAX(PROMPTSWAP,""PRICE"",F$25:F$26)" +"DMIN(PROMPTSWAP,""PRICE"",F$25:F$26)" +"DSTDEV(PROMPTSWAP,""PRICE"",F$25:F$26)" +"DAVERAGE(PROMPTSWAP,""PRICE"",F$25:F$26)" +"IF(SUM(E127:K127)=7,AVERAGE(I27:O27),"" "")" +"IF((L127+M127+C128+#REF!+#REF!)=5,(P27+Q27+F35+G35+H35)/5,"" "")" +"IF(SUM(C127:M127)=12,AVERAGE(F27:Q27),"" "")" +"DMAX(PROMPTSWAP,""PRICE"",F$33:F$34)" +"DMIN(PROMPTSWAP,""PRICE"",F33:F34)" +"DSTDEV(PROMPTSWAP,""PRICE"",F33:F34)" +"DAVERAGE(PROMPTSWAP,""PRICE"",F33:F34)" +"MAX(F3:F27)" +"MAX(I3:I27)" +"MAX(U6:U22)" +"MIN(F3:F27)" +"MIN(I3:I27)" +"MIN(U6:U22)" +"AVERAGE(F3:F27)" +"AVERAGE(I3:I27)" +"AVERAGE(U6:U22)" +"AVERAGE(C47:M47)" +"AVERAGE(F19:F35)" +"AVERAGE(I11:I27)" +"pipe1" +"VLOOKUP(H105,IFERCPRICES,HLOOKUP($A$70,IFERCPRICES,2,FALSE),FALSE)" +"MAX(C71:C79)" +"MIN(C71:C79)" +"AVERAGE(C69:C79)" +"pipe2" +"VLOOKUP(H105,IFERCPRICES,HLOOKUP($A$87,IFERCPRICES,2,FALSE),FALSE)" +"IF(ISNUMBER(#REF!),1,0)" +"IF(ISNUMBER(F3),1,0)" +"IF(ISNUMBER(I3),1,0)" +"IF(ISNUMBER(F11),1,0)" +"IF(ISNUMBER(I11),1,0)" +"IF(ISNUMBER(F19),1,0)" +"IF(ISNUMBER(I19),1,0)" +"IF(ISNUMBER(F27),1,0)" +"IF(ISNUMBER(I27),1,0)" +"IF(ISNUMBER(F35),1,0)" +"IF(ISNUMBER(I35),1,0)" +"SWAPPIPE1" +"SWAPPIPE2" +"B4+1" +"IF(SWAPFIXED=""FIXED"",D5,D5-E5)" +"VLOOKUP($A5,SWAPLOOK,HLOOKUP(D$2,SWAPLOOK,2,FALSE),FALSE)" +"I5-$H5" +"IF(fixed=""fixed"",CONCATENATE(pipe1,"" Fixed Price""),CONCATENATE(pipe1, "" - "",discount))" +"IF(SUM(E107:K107)=7,AVERAGE(E5:K5),"" "")" +"IF((L107+M107+B108+C108+D108)=5,(L5+M5+B6+C6+D6)/5,"" "")" +"IF(SUM(B107:M107)=12,AVERAGE(B5:M5),"" "")" +"IF(fixed=""fixed"",IF(J59>0,J59,"" ""),IF(J59>0,IF(J77>0,J59-J77,"" ""),"" ""))" +"MAX(B7:M7)" +"MIN(B7:M7)" +"IF((L116+M116+B117+C117+D117)=5,(L14+M14+B15+C15+D15)/5,"" "")" +"IF((L117+M117+B118+C118+D118)=5,(L15+M15+B17+C17+D17)/5,"" "")" +"(L15+M15+C16+D16)/4" +"MAX(B5:B14)" +"MAX(O5:O13)" +"MIN(B5:B14)" +"MIN(O5:O13)" +"AVERAGE(B5:B14)" +"AVERAGE(O5:O13)" +"AVERAGE(B20:M20)" +"AVERAGE(B13:B15)" +"AVERAGE(E12:E14)" +"IF(type=""call"",IF(J7>=strike,J7-strike,0),IF(type=""put"",IF(J7<=strike,strike-J7,0),IF(type=""straddle"",ABS(strike-J7))))" +"AVERAGE(L25,M25,B26,C26,D26)" +"AVERAGE(E26:K26)" +"AVERAGE(B26:M26)" +"pipe1" +"VLOOKUP(H93,IFERCPRICES,HLOOKUP($A$56,IFERCPRICES,2,FALSE),FALSE)" +"AVERAGE(B55:B65)" +"pipe2" +"VLOOKUP(H93,IFERCPRICES,HLOOKUP($A$74,IFERCPRICES,2,FALSE),FALSE)" +"IF(ISNUMBER(B5),1,0)" +"AE20" +"IF(#REF!=3,IF(B7=1,""CALL"",""PUT""),""STRADDLE"")" +"IF(#REF!=3,IF(C7=1,""CALL"",""PUT""),""STRADDLE"")" +"AL20" +"3*L22*I2" +"AD20/Z22" +"((62.5/25)*24)-(1.5*24)" +"L22*3*I2" +"AE20/31" +"AL20/AE20" +"SUM(AE25:AE55)/$L22" +"SUM(L25:L55)" +"$B7" +"$C7" +"B3" +"B$6" +"B$8" +"VLOOKUP(D2,STRADDLE,14,FALSE)" +"B10" +"IF(K25=6,I25-1,IF(K25=7,I25-2,I25))" +"WEEKDAY(B10,2)" +"IF(I25>B$11,0,IF(M25<1,0,1))" +"J25-B$12" +"IF($L25=0,0,bsd(N$23,N$22,$B25,$C25,$M25,$E25,$H25,0.1))" +"IF($L25=0,0,bsd(O$23,O$22,$B25,$D25,$M25,$F25,$H25,0.1))" +"$L25*N25" +"$L25*P25" +"$L25*R25" +"$L25*T25" +"$L25*V25" +"$L25*O25" +"$L25*Q25" +"$L25*S25" +"$L25*U25" +"$L25*W25" +"A25+1" +"B25" +"WEEKDAY(I26,2)" +"DATE(YEAR(A55),MONTH(A55)+1,1)" +"summerstrip" +"TODAY()" +"winterstrip" +"STRADDLES!G2" +"STRADDLES!H2" +"STRADDLES!I2" +"STRADDLES!J2" +"#REF!" +"STRADDLES!G4" +"STRADDLES!H4" +"STRADDLES!I4" +"STRADDLES!J4" +"AS31-AT31" +"CC31-CD31" +"DL31-DM31" +"EU31-EV31" +"AT31" +"CD31" +"DM31" +"EV31" +"STRADDLES!G8" +"STRADDLES!H8" +"STRADDLES!I8" +"STRADDLES!J8" +"STRADDLES!G9" +"STRADDLES!H9" +"STRADDLES!I9" +"STRADDLES!J9" +"STRADDLES!G10" +"STRADDLES!H10" +"STRADDLES!I10" +"STRADDLES!J10" +"BJ31" +"CT31" +"EC31" +"FL31" +"STRADDLES!G13" +"STRADDLES!H13" +"STRADDLES!I13" +"STRADDLES!J13" +"FL$31" +"BL$31" +"CV$31" +"FN$31" +"FN$31" +"BM$31" +"CW$31" +"EF$31" +"FO$31" +"FO$31" +"BN$31" +"B24+B23" +"CX$31" +"FP$31" +"FP$31" +"BO$31" +"C24*900000" +"CY$31" +"FQ$31" +"FQ$31" +"BP$31" +"CZ$31" +"FR$31" +"FR$31" +"BQ$31" +"B28+B27" +"DA$31" +"FS$31" +"FS$31" +"BR$31" +"DB$31" +"FT$31" +"FT$31" +"BS$31" +"DC$31" +"FU$31" +"FU$31" +"BT$31" +"DD$31" +"FV$31" +"FV$31" +"BU$31" +"DE$31" +"FW$31" +"((K29*4)+K28)/5" +"FW$31" +"AS33/AP35" +"AT33/AP35" +"SUM(BJ38:BJ85)/AP35" +"BL33/AP35" +"BM33/AP35" +"BN33/AP35" +"BO33/AP35" +"BP33/AP35" +"BQ33/AP35" +"BR33/AP35" +"BS33/AP35" +"BT33/AP35" +"BU33/AP35" +"BV33/AP35" +"BW33/AP35" +"BV$31" +"DF$31" +"FX$31" +"FX$31" +"B6" +"D6" +"F6" +"H6" +"BW$31" +"DG$31" +"FY$31" +"SUM(AS38:AS85)" +"B22-D22" +"F22+H22" +"B3" +"D3" +"F3" +"H3" +"VLOOKUP($A34,STRADDLE,14,FALSE)" +"H22-F22" +"SUM(AP38:AP85)" +"VLOOKUP(A38,STRADDLE,5,FALSE)" +"VLOOKUP(A38,STRADDLE,8,FALSE)" +"VLOOKUP(A38,expiration,2,FALSE)-$B$2" +"AY38" +"CI38" +"DR38" +"FA38" +"IF($B$3=""NYMEX"",0,VLOOKUP($A38,curvesettle,HLOOKUP($B$3,curvesettle,2,FALSE),FALSE))" +"IF($B$4=""NYMEX"",0,VLOOKUP($A38,curvesettle,HLOOKUP($B$4,curvesettle,2,FALSE),FALSE))" +"IF(ISNUMBER(VLOOKUP($A38,VOLCURVES,HLOOKUP($B$3,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A38,VOLCURVES,HLOOKUP($B$3,VOLCURVES,2,FALSE),FALSE),1)" +"IF(ISNUMBER(VLOOKUP($A38,VOLCURVES,HLOOKUP($B$4,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A38,VOLCURVES,HLOOKUP($B$4,VOLCURVES,2,FALSE),FALSE),1)" +"IF(ISNUMBER(VLOOKUP($A38,CORETABLE,HLOOKUP($B$3,CORETABLE,2,FALSE),FALSE)),VLOOKUP($A38,CORETABLE,HLOOKUP($B$3,CORETABLE,2,FALSE),FALSE),0.99)" +"B$19" +"IF($B$18=1,IF(ISNUMBER($GG38),$GG38,0),0)" +"IF($D$3=""NYMEX"",0,VLOOKUP($A38,curvesettle,HLOOKUP($D$3,curvesettle,2,FALSE),FALSE))" +"IF($D$4=""NYMEX"",0,VLOOKUP($A38,curvesettle,HLOOKUP($D$4,curvesettle,2,FALSE),FALSE))" +"IF(ISNUMBER(VLOOKUP($A38,VOLCURVES,HLOOKUP($D$3,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A38,VOLCURVES,HLOOKUP($D$3,VOLCURVES,2,FALSE),FALSE),1)" +"IF(ISNUMBER(VLOOKUP($A38,VOLCURVES,HLOOKUP($D$4,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A38,VOLCURVES,HLOOKUP($D$4,VOLCURVES,2,FALSE),FALSE),1)" +"IF(ISNUMBER(VLOOKUP($A38,CORETABLE,HLOOKUP($D$3,CORETABLE,2,FALSE),FALSE)),VLOOKUP($A38,CORETABLE,HLOOKUP($D$3,CORETABLE,2,FALSE),FALSE),0.99)" +"D$19" +"IF($D$18=1,IF(ISNUMBER($GH38),$GH38,0),0)" +"IF($F$3=""NYMEX"",0,VLOOKUP($A38,curvesettle,HLOOKUP($F$3,curvesettle,2,FALSE),FALSE))" +"IF($F$4=""NYMEX"",0,VLOOKUP($A38,curvesettle,HLOOKUP($F$4,curvesettle,2,FALSE),FALSE))" +"IF(ISNUMBER(VLOOKUP($A38,VOLCURVES,HLOOKUP($F$3,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A38,VOLCURVES,HLOOKUP($F$3,VOLCURVES,2,FALSE),FALSE),1)" +"IF(ISNUMBER(VLOOKUP($A38,VOLCURVES,HLOOKUP($F$4,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A38,VOLCURVES,HLOOKUP($F$4,VOLCURVES,2,FALSE),FALSE),1)" +"IF(ISNUMBER(VLOOKUP($A38,CORETABLE,HLOOKUP($F$3,CORETABLE,2,FALSE),FALSE)),VLOOKUP($A38,CORETABLE,HLOOKUP($F$3,CORETABLE,2,FALSE),FALSE),0.99)" +"F$19" +"IF($F$18=1,IF(ISNUMBER($GI38),$GI38,0),0)" +"IF($H$3=""NYMEX"",0,VLOOKUP($A38,curvesettle,HLOOKUP($H$3,curvesettle,2,FALSE),FALSE))" +"IF($H$4=""NYMEX"",0,VLOOKUP($A38,curvesettle,HLOOKUP($H$4,curvesettle,2,FALSE),FALSE))" +"IF(ISNUMBER(VLOOKUP($A38,VOLCURVES,HLOOKUP($H$3,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A38,VOLCURVES,HLOOKUP($H$3,VOLCURVES,2,FALSE),FALSE),1)" +"IF(ISNUMBER(VLOOKUP($A38,VOLCURVES,HLOOKUP($H$4,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A38,VOLCURVES,HLOOKUP($H$4,VOLCURVES,2,FALSE),FALSE),1)" +"IF(ISNUMBER(VLOOKUP($A38,CORETABLE,HLOOKUP($H$3,CORETABLE,2,FALSE),FALSE)),VLOOKUP($A38,CORETABLE,HLOOKUP($H$3,CORETABLE,2,FALSE),FALSE),0.99)" +"H$19" +"IF($H$18=1,IF(ISNUMBER($GJ38),$GJ38,0),0)" +"A39-A38" +"IF($A38>=AR$32,IF($A38<=AR$33,$AN38,0),0)" +"$B38+$K38+$B$12" +"$B38+$L38+$B$13" +"AQ38*AP38" +"AR38*AP38" +"($C38*$M38)+Q38+$B$14" +"($C38*$N38)+$B$15" +"O38+B$16" +"IF(AP38=0,0,_xll.SPRDOPT(AQ38,AR38,$P38,$AM38,AU38,AV38,AW38,$D38,$B$20,0))" +"IF(AQ38=0,0,_xll.SPRDOPT(AQ38,AR38,$P38,$AM38,AU38,AV38,AW38,$D38,$B$20,1))" +"IF(AR38=0,0,_xll.SPRDOPT(AQ38,AR38,$P38,$AM38,AU38,AV38,AW38,$D38,$B$20,2))" +"IF(AS38=0,0,_xll.SPRDOPT(AQ38,AR38,$P38,$AM38,AU38,AV38,AW38,$D38,$B$20,3)/100)" +"IF(AT38=0,0,_xll.SPRDOPT(AQ38,AR38,$P38,$AM38,AU38,AV38,AW38,$D38,$B$20,4)/100)" +"IF(AU38=0,0,_xll.SPRDOPT(AQ38,AR38,$P38,$AM38,AU38,AV38,AW38,$D38,$B$20,5)/100)" +"IF(AV38=0,0,_xll.SPRDOPT(AQ38,AR38,$P38,$AM38,AU38,AV38,AW38,$D38,$B$20,6)/100)" +"IF(AW38=0,0,_xll.SPRDOPT(AQ38,AR38,$P38,$AM38,AU38,AV38,AW38,$D38,$B$20,7)/100)" +"IF(AX38=0,0,_xll.SPRDOPT(AQ38,AR38,$P38,$AM38,AU38,AV38,AW38,$D38,$B$20,9)/365)" +"AY38+AZ38" +"BB38-BA38" +"((AU38/AV38)*BC38)+BD38" +"AW38*AP38" +"$AP38*AX38" +"$B38+$R38+$D$12" +"$B38+$S38+$D$13" +"($C38*$T38)+X38+$D$14" +"($C38*$U38)+$D$15" +"$V38+D$16" +"IF(BZ38=0,0,_xll.SPRDOPT(CA38,CB38,$W38,$AM38,CE38,CF38,CG38,$D38,$D$20,0))" +"IF(CA38=0,0,_xll.SPRDOPT(CA38,CB38,$W38,$AM38,CE38,CF38,CG38,$D38,$D$20,1))" +"IF(CB38=0,0,_xll.SPRDOPT(CA38,CB38,$W38,$AM38,CE38,CF38,CG38,$D38,$D$20,2))" +"IF(CC38=0,0,_xll.SPRDOPT(CA38,CB38,$W38,$AM38,CE38,CF38,CG38,$D38,$D$20,3)/100)" +"IF(CD38=0,0,_xll.SPRDOPT(CA38,CB38,$W38,$AM38,CE38,CF38,CG38,$D38,$D$20,4)/100)" +"IF(CE38=0,0,_xll.SPRDOPT(CA38,CB38,$W38,$AM38,CE38,CF38,CG38,$D38,$D$20,5)/100)" +"IF(CF38=0,0,_xll.SPRDOPT(CA38,CB38,$W38,$AM38,CE38,CF38,CG38,$D38,$D$20,6)/100)" +"IF(CG38=0,0,_xll.SPRDOPT(CA38,CB38,$W38,$AM38,CE38,CF38,CG38,$D38,$D$20,7)/100)" +"IF(CH38=0,0,_xll.SPRDOPT(CA38,CB38,$W38,$AM38,CE38,CF38,CG38,$D38,$D$20,9)/365)" +"BZ38*CH38" +"BZ38*CI38" +"BZ38*CJ38" +"BZ38*CK38" +"BZ38*CL38" +"BZ38*CM38" +"BZ38*CN38" +"BZ38*CO38" +"BZ38*CP38" +"BZ38*CQ38" +"BZ38*CR38" +"BZ38*CS38" +"$B38+$Y38+$F$12" +"$B38+$Z38+$F$13" +"($C38*$AA38)+AE38+$F$14" +"($C38*$AB38)+$F$15" +"$AC38+$F$16" +"IF(DI38=0,0,_xll.SPRDOPT(DJ38,DK38,$AD38,$AM38,DN38,DO38,DP38,$D38,$F$20,0))" +"IF(DJ38=0,0,_xll.SPRDOPT(DJ38,DK38,$AD38,$AM38,DN38,DO38,DP38,$D38,$F$20,1))" +"IF(DK38=0,0,_xll.SPRDOPT(DJ38,DK38,$AD38,$AM38,DN38,DO38,DP38,$D38,$F$20,2))" +"IF(DL38=0,0,_xll.SPRDOPT(DJ38,DK38,$AD38,$AM38,DN38,DO38,DP38,$D38,$F$20,3)/100)" +"IF(DM38=0,0,_xll.SPRDOPT(DJ38,DK38,$AD38,$AM38,DN38,DO38,DP38,$D38,$F$20,4)/100)" +"IF(DN38=0,0,_xll.SPRDOPT(DJ38,DK38,$AD38,$AM38,DN38,DO38,DP38,$D38,$F$20,5)/100)" +"IF(DO38=0,0,_xll.SPRDOPT(DJ38,DK38,$AD38,$AM38,DN38,DO38,DP38,$D38,$F$20,6)/100)" +"IF(DP38=0,0,_xll.SPRDOPT(DJ38,DK38,$AD38,$AM38,DN38,DO38,DP38,$D38,$F$20,7)/100)" +"IF(DQ38=0,0,_xll.SPRDOPT(DJ38,DK38,$AD38,$AM38,DN38,DO38,DP38,$D38,$F$20,9)/365)" +"$B38+$AF38+$H$12" +"$B38+$AG38+$H$13" +"($C38*$AH38)+AL38+$H$14" +"($C38*$AI38)+$H$15" +"$AJ38+$H$16" +"IF(ER38=0,0,_xll.SPRDOPT(ES38,ET38,$AK38,$AM38,EW38,EX38,EY38,$D38,$H$20,0))" +"IF(ES38=0,0,_xll.SPRDOPT(ES38,ET38,$AK38,$AM38,EW38,EX38,EY38,$D38,$H$20,1))" +"IF(ET38=0,0,_xll.SPRDOPT(ES38,ET38,$AK38,$AM38,EW38,EX38,EY38,$D38,$H$20,2))" +"IF(EU38=0,0,_xll.SPRDOPT(ES38,ET38,$AK38,$AM38,EW38,EX38,EY38,$D38,$H$20,3)/100)" +"IF(EV38=0,0,_xll.SPRDOPT(ES38,ET38,$AK38,$AM38,EW38,EX38,EY38,$D38,$H$20,4)/100)" +"IF(EW38=0,0,_xll.SPRDOPT(ES38,ET38,$AK38,$AM38,EW38,EX38,EY38,$D38,$H$20,5)/100)" +"IF(EX38=0,0,_xll.SPRDOPT(ES38,ET38,$AK38,$AM38,EW38,EX38,EY38,$D38,$H$20,6)/100)" +"IF(EY38=0,0,_xll.SPRDOPT(ES38,ET38,$AK38,$AM38,EW38,EX38,EY38,$D38,$H$20,7)/100)" +"IF(EZ38=0,0,_xll.SPRDOPT(ES38,ET38,$AK38,$AM38,EW38,EX38,EY38,$D38,$H$20,9)/365)" +"$ER38*EZ38" +"VLOOKUP(A38,skewmonthlook,2,FALSE)" +"CONCATENATE(B$3,$GA38)" +"CONCATENATE(D$3,$GA38)" +"CONCATENATE(F$3,$GA38)" +"CONCATENATE(H$3,$GA38)" +"VLOOKUP(GB38,skewlook,HLOOKUP($P38,skewlook,2),FALSE)" +"VLOOKUP(GC38,skewlook,HLOOKUP($W38,skewlook,2),FALSE)" +"VLOOKUP(GD38,skewlook,HLOOKUP($AD38,skewlook,2),FALSE)" +"VLOOKUP(GE38,skewlook,HLOOKUP($AK38,skewlook,2),FALSE)" +"DATE(YEAR(A38),MONTH(A38)+1,1)" +"AO38+1" +"G45-H45" +"VLOOKUP(A5,expiration,3,FALSE)" +"F5-G5" +"SQRT(((M5*(I5^2))+(N5*(H5^2)))/L5)" +"VLOOKUP($A5,STRADDLE,8,FALSE)" +"VLOOKUP($B5,STRADDLE,11,FALSE)" +"C5-TODAY()" +"L5-M5" +"STRADDLES!$L31" +"#REF!" +"K4" +"VLOOKUP($B15,STRADDLE,11,FALSE)+J15" +"3.86+0.32" +"TODAY()+15" +"_xll.xEURO(C1,C2,0,0,C4,C5-TODAY(),C6,0)*C3" +"_xll.xEURO(C1,C2,C3,C3,C4,C5-TODAY(),C6,1)" +"L14*K14" +"((L14*10000)*(K14*0.1))" +"0.15*2+0.2" +"B17/3" +"G20*G19" +"G21-G22" +"G23/(G22/2)" +"1/0.27" +"SUM(K14:K25)*10000" +"SUM(N14:N25)" +"N27/M27" +"H7*G7*10000" +"I8-I7" +"E11/E12" +"D19*D17" +"D20-D18" +"(D23/(D18/2))/D27" +"865*12" +"500*7" +"(C27-TODAY())/365" +"'opt calc'!AG31" +"30*0.2" +"360*6.5" +"90*36*0.035*10000" +"0.42*365*10000" +"IF($M$1=0,""FIXED"",""INDEX"")" +"B6+B7" +"((N16*P1)+(O16*Q1))/(P1+Q1)" +"((P17*5)+(Q17*7))/12" +"AVERAGE(AA6:AA9)" +"AVERAGE(L31:L34)" +"AVERAGE(L35:L39)" +"AD5+AE5" +"'opt calc'!$B9" +"'opt calc'!D9" +"'opt calc'!$F9" +"'opt calc'!$H9" +"'BASIS OPT CALC'!B10" +"'BASIS OPT CALC'!D10" +"'BASIS OPT CALC'!F10" +"'BASIS OPT CALC'!H10" +"'GD OPT CALC'!B19" +"'GD OPT CALC'!D19" +"'GD OPT CALC'!F19" +"'GD OPT CALC'!H19" +"AVERAGE(L40:L46)" +"'opt calc'!$B11" +"'opt calc'!$D11" +"'opt calc'!$F11" +"'opt calc'!H11" +"'BASIS OPT CALC'!B9" +"'BASIS OPT CALC'!D9" +"'BASIS OPT CALC'!F9" +"'BASIS OPT CALC'!H9" +"'GD OPT CALC'!B11" +"'GD OPT CALC'!D11" +"'GD OPT CALC'!F11" +"'GD OPT CALC'!H11" +"AVERAGE(L47:L51)" +"'GD OPT CALC'!B13" +"'GD OPT CALC'!D13" +"'GD OPT CALC'!F13" +"'GD OPT CALC'!H13" +"AVERAGE(L52:L58)" +"W7*W5" +"AVERAGE(L59:L63)" +"W6/W5" +"AVERAGE(L64:L70)" +"W9*V10" +"'BASIS OPT CALC'!B17" +"'BASIS OPT CALC'!D17" +"'BASIS OPT CALC'!F17" +"'BASIS OPT CALC'!H17" +"(W8*W10)/W6" +"'opt calc'!$B21" +"'opt calc'!$D21" +"'opt calc'!F21" +"'opt calc'!$H21" +"(W11*W6)/W5" +"'opt calc'!$F22" +"(((0.19*(30.5*0.15))+(0.05*(30.5*0.85))))/31" +"AVERAGE(AI40:AI43)*1.12" +"'BASIS OPT CALC'!B22" +"'BASIS OPT CALC'!D22" +"'BASIS OPT CALC'!F22" +"'BASIS OPT CALC'!H22" +"((P16*P14)+(Q16*Q14))/(P14+Q14)" +"W5*W7" +"B13-C13" +"'GD OPT CALC'!B28" +"'GD OPT CALC'!D28" +"'GD OPT CALC'!F28" +"'GD OPT CALC'!H28" +"(20*0.85)/30" +"A18-B18" +"B16+D17" +"(D13-E13)*E17" +"(B12-C12)*100" +"'BASIS OPT CALC'!B29" +"'BASIS OPT CALC'!D29" +"'BASIS OPT CALC'!F29" +"'BASIS OPT CALC'!H29" +"N16-L16-O16" +"B13*118" +"C13*TSETTLE" +"E13-D13" +"'BASIS OPT CALC'!D27" +"'BASIS OPT CALC'!F27" +"'BASIS OPT CALC'!H27" +"0.47*2" +"SQRT(365/15)" +"SQRT(255)" +"H15-G15" +"G15-H15" +"I15-J15" +"D18/D19" +"L16-M16" +"O16-N16" +"O16*2-N16" +"D20*2*2.8" +"N16-O16" +"300*D21*10000" +"M16-N16-L16" +"L6*0.34" +"D31" +"IF(K22>0,R22,0)" +"K22-O22" +"AVERAGE(D31:D34)" +"AVERAGE(I31:I34)" +"AVERAGE(D35:D41)" +"AVERAGE(I35:I41)" +"AVERAGE(D32:D43)" +"AVERAGE(I32:I43)" +"AVERAGE(D34:D40)" +"AVERAGE(D44:D55)" +"B26-B25" +"AVERAGE(I44:I55)" +"((K26*12)-(K25*7)-K24-K23-K22)/2" +"AVERAGE(D41:D42)" +"M26-O26" +"AVERAGE(D57:D68)" +"AVERAGE(I56:I67)" +"AVERAGE(D43:D54)" +"K27+0.14" +"AVERAGE(D55:D66)" +"W2" +"825*12*0.03*10000" +"K28+0.1" +"AVERAGE(D67:D78)" +"[6]!'NGH2,PRIM ACT 1,1'" +"VLOOKUP($B31,curvesettle,2,FALSE)" +"Q22" +"IF(C$1=""settle"",D31,IF(C$1=""EOL"",D31+E31,IF(ISNUMBER(C31),C31,D31)))" +"VLOOKUP($B31,curvesettle,3,FALSE)" +"bsd(1,3,$F31,$F31,$N31-TODAY(),$I31,$O31,Y31/2)" +"'GAS DAILY VOL DOWNLOAD'!B9+K31" +"A31" +"VLOOKUP(B31,expiration,3,FALSE)" +"VLOOKUP($B31,curvesettle,4,FALSE)" +"IF(P$30=""nymex"",expiry!H63+1,B31)" +"_xll.OSTRIP(F31,F31,P31-TODAY(),B31-P31,B32-P31-1,1,O31,I31,L31,1,0,1,0)" +"Q31-#REF!" +"bsd(1,3,$S31,$T31,$N31-TODAY()+1,$I31,$O31,AG31/2)" +"bsd(2,3,$S31,$S31,$N31-TODAY()+1,$I31,$O31,AH31/2)" +"[4]!'NGc1 cls'" +"[4]!'NGc1 LAST'" +"(G31/SQRT(252))*F31" +"[4]!'CLc1 LAST'" +"BA31/1000" +"A31+1" +"[6]!'NGJ2,PRIM ACT 1,1'" +"[4]!'NGc2 cls'" +"[4]!'NGc2 LAST'" +"[4]!'CLc2 LAST'" +"[6]!'NGK2,PRIM ACT 1,1'" +"[4]!'NGc3 cls'" +"[4]!'NGc3 LAST'" +"[4]!'CLc3 LAST'" +"[6]!'NGM2,PRIM ACT 1,1'" +"Q$25" +"[4]!'NGc4 cls'" +"[4]!'NGc4 LAST'" +"[4]!'CLc4 LAST'" +"[6]!'NGN2,PRIM ACT 1,1'" +"[4]!'NGc5 cls'" +"[4]!'NGc5 LAST'" +"[4]!'CLc5 LAST'" +"[6]!'NGQ2,PRIM ACT 1,1'" +"[4]!'NGc6 cls'" +"[4]!'NGc6 LAST'" +"[4]!'CLc6 LAST'" +"[6]!'NGU2,PRIM ACT 1,1'" +"[4]!'NGc7 cls'" +"[4]!'NGc7 LAST'" +"[4]!'CLc7 LAST'" +"[6]!'NGV2,PRIM ACT 1,1'" +"[4]!'NGc8 cls'" +"[4]!'NGc8 LAST'" +"[4]!'CLc8 LAST'" +"[6]!'NGX2,PRIM ACT 1,1'" +"[4]!'NGc9 cls'" +"[4]!'NGc9 LAST'" +"[4]!'CLc9 LAST'" +"[6]!'NGZ2,PRIM ACT 1,1'" +"[4]!'NGc10 cls'" +"[4]!'NGc10 LAST'" +"[4]!'CLc10 LAST'" +"[6]!'NGF3,PRIM ACT 1,1'" +"Q$26" +"[4]!'NGc11 cls'" +"[4]!'NGc11 LAST'" +"[4]!'CLc11 LAST'" +"[6]!'NGG3,PRIM ACT 1,1'" +"[4]!'NGc12 cls'" +"[4]!'NGc12 LAST'" +"[4]!'CLc12 LAST'" +"[6]!'NGH3,PRIM ACT 1,1'" +"Q$27" +"[4]!'NGc13 cls'" +"[4]!'NGc13 LAST'" +"[4]!'CLc13 LAST'" +"[6]!'NGJ3,PRIM ACT 1,1'" +"[4]!'NGc14 cls'" +"[4]!'NGc14 LAST'" +"[6]!'NGK3,PRIM ACT 1,1'" +"[4]!'NGc15 cls'" +"[4]!'NGc15 LAST'" +"[6]!'NGM3,PRIM ACT 1,1'" +"[4]!'NGc16 cls'" +"[4]!'NGc16 LAST'" +"[6]!'NGN3,PRIM ACT 1,1'" +"[4]!'NGc17 cls'" +"[4]!'NGc17 LAST'" +"[6]!'NGQ3,PRIM ACT 1,1'" +"[4]!'NGc18 cls'" +"[4]!'NGc18 LAST'" +"[6]!'NGU3,PRIM ACT 1,1'" +"[4]!'NGc19 cls'" +"[4]!'NGc19 LAST'" +"[6]!'NGV3,PRIM ACT 1,1'" +"[4]!'NGc20 cls'" +"[4]!'NGc20 LAST'" +"[6]!'NGX3,PRIM ACT 1,1'" +"[4]!'NGc21 cls'" +"[4]!'NGc21 LAST'" +"[6]!'NGZ3,PRIM ACT 1,1'" +"[4]!'NGc22 cls'" +"[4]!'NGc22 LAST'" +"[6]!'NGF4,PRIM ACT 1,1'" +"[4]!'NGc23 cls'" +"[4]!'NGc23 LAST'" +"[6]!'NGG4,PRIM ACT 1,1'" +"[4]!'NGc24 cls'" +"[4]!'NGc24 LAST'" +"[6]!'NGH4,PRIM ACT 1,1'" +"Q$28" +"[4]!'NGc25 cls'" +"[4]!'NGc25 LAST'" +"DATE(YEAR(B55),MONTH(B55)+1,1)" +"[6]!'NGJ4,PRIM ACT 1,1'" +"[4]!'NGc26 cls'" +"[4]!'NGc26 LAST'" +"[6]!'NGK4,PRIM ACT 1,1'" +"[4]!'NGc27 cls'" +"[4]!'NGc27 LAST'" +"[6]!'NGM4,PRIM ACT 1,1'" +"[4]!'NGc28 cls'" +"[4]!'NGc28 LAST'" +"[6]!'NGN4,PRIM ACT 1,1'" +"[4]!'NGc29 cls'" +"[4]!'NGc29 LAST'" +"[6]!'NGQ4,PRIM ACT 1,1'" +"[4]!'NGc30 cls'" +"[4]!'NGc30 LAST'" +"[6]!'NGU4,PRIM ACT 1,1'" +"[4]!'NGc31 cls'" +"[4]!'NGc31 LAST'" +"[6]!'NGV4,PRIM ACT 1,1'" +"[4]!'NGc32 cls'" +"[4]!'NGc32 LAST'" +"[6]!'NGX4,PRIM ACT 1,1'" +"[4]!'NGc33 cls'" +"[4]!'NGc33 LAST'" +"[6]!'NGz4,PRIM ACT 1,1'" +"_xll.OSTRIP(F64,F64,B64-TODAY(),0,(B65-1)-B64,1,O64,I64,L64,1,0,1,0)" +"[4]!'NGc34 cls'" +"[4]!'NGc34 LAST'" +"[4]!'NGc35 cls'" +"[4]!'NGc35 LAST'" +"[4]!'NGc36 cls'" +"[4]!'NGc36 LAST'" +"Q$29" +"summerstrip" +"TODAY()" +"winterstrip" +"B28" +"B29" +"STRADDLES!L2" +"STRADDLES!M2" +"STRADDLES!N2" +"STRADDLES!O2" +"D28" +"D29" +"F28" +"F29" +"STRADDLES!L4" +"STRADDLES!M4" +"STRADDLES!N4" +"STRADDLES!O4" +"H28" +"H29" +"(AV3*$AU3)+(AV4*$AU4)+(AV6*$AU6)+(AV7*$AU7)" +"STRADDLES!M1" +"BN31" +"BZ31" +"CL31" +"CX31" +"BO31" +"CA31" +"CM31" +"CY31" +"B12-B11" +"STRADDLES!L10" +"STRADDLES!M10" +"STRADDLES!N10" +"STRADDLES!O10" +"STRADDLES!L9" +"STRADDLES!M9" +"STRADDLES!N9" +"STRADDLES!O9" +"BV31" +"CH31" +"CT31" +"DF31" +"$A$40-$B$2" +"STRADDLES!L13" +"STRADDLES!M13" +"STRADDLES!N13" +"STRADDLES!O13" +"(L21-L20)+1" +"$BG$40-$A40" +"$BH$40-$A40" +"STRADDLES!L14" +"STRADDLES!M14" +"STRADDLES!N14" +"STRADDLES!O14" +"(L24*57)/L22" +"BS40/BL40" +"STRADDLES!L15" +"STRADDLES!M15" +"STRADDLES!N15" +"STRADDLES!O15" +"500000/(300*10000)" +"BS31" +"CE31" +"CQ31" +"DC31" +"500000/181" +"BT31" +"CF31" +"CR31" +"DD31" +"G1" +"BU31" +"CG31" +"CS31" +"DE31" +"VLOOKUP($A30,STRADDLE,14,FALSE)" +"0.6*0.26" +"BN33/BL35" +"BO33/BL35" +"BS33/BL35" +"BT33/BL35" +"BU33/BL35" +"SUM(BV38:BV157)/BL35" +"B28-D28" +"B30*30.5*100" +"B7" +"D7" +"F7" +"H7" +"SUM(BN38:BN157)" +"IF($B$10=1,(($BM34-B$14)*$B$23)+B$24,$B$22)" +"I34-BM34+$B$24" +"$B$26" +"D26" +"F26" +"H26" +"A34+A33" +"B4" +"D4" +"F4" +"H4" +"STRADDLES!M1" +"SUM(BL38:BL157)" +"STRADDLES!P1" +"$G1" +"BR36" +"VLOOKUP(A38,STRADDLE,5,FALSE)" +"VLOOKUP(A38,STRADDLE,8,FALSE)" +"IF(D$35=""nymex"",0,VLOOKUP($A38,curvesettle,HLOOKUP(D$35,curvesettle,2,FALSE)))" +"IF(ISNUMBER(VLOOKUP($A38,VOLCURVES,HLOOKUP(D$35,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A38,VOLCURVES,HLOOKUP(D$35,VOLCURVES,2,FALSE),FALSE),1)" +"(($C38+H38)*$E38)+B$17" +"VLOOKUP($A38,GASDVOLCURVES,HLOOKUP(D$36,GASDVOLCURVES,2,FALSE),FALSE)+$B$18" +"IF($B$20=1,VLOOKUP($A38,skewtable,HLOOKUP(ROUND(I38-BM38,1),skewtable,2,FALSE),FALSE)/100,0)" +"IF($B$10=1,($BM38*$B$23)-$B$14,$B$22)" +"(($C38+R38)*O38)+$D$17" +"VLOOKUP($A38,GASDVOLCURVES,HLOOKUP(N$36,GASDVOLCURVES,2,FALSE),FALSE)+$D$18" +"IF($D$20=1,VLOOKUP($A38,skewtable,HLOOKUP(ROUND(S38-BY38,1),skewtable,2,FALSE),FALSE)/100,0)" +"IF(B$10=1,($BY38*$D$23)-$D$14,$D$22)" +"S38-$BY38+$D$24" +"(($C38+AB38)*Y38)+$F$17" +"VLOOKUP($A38,GASDVOLCURVES,HLOOKUP(X$36,GASDVOLCURVES,2,FALSE),FALSE)+$F$18" +"IF($F$20=1,VLOOKUP($A38,skewtable,HLOOKUP(ROUND(AC38-CK38,1),skewtable,2,FALSE),FALSE)/100,0)" +"IF($B$10=1,($CK38*$F$23)-$F$14,$F$22)" +"AC38-$CK38+$F$24" +"(($C38+AL38)*AI38)+$H$17" +"VLOOKUP($A38,GASDVOLCURVES,HLOOKUP(AH$36,GASDVOLCURVES,2,FALSE),FALSE)+$H$18" +"IF($H$20=1,VLOOKUP($A38,skewtable,HLOOKUP(ROUND(AM38-CW38,1),skewtable,2,FALSE),FALSE)/100,0)" +"IF($B$10=1,($CW38*$H$23)-$H$14,$H$22)" +"AM38-CW38+$H$24" +"A39-A38" +"A38+BG$35" +"A39-1" +"BH38-BG38" +"IF(BJ$35=0,TODAY(),IF(BJ$36=""NYMEX"",VLOOKUP($A38,expiration,2,FALSE)+1,BG38))" +"IF($A38>=BM$32,IF($A38<=BM$33,$BF38,0),0)" +"BO38/BL38" +"BL38*($B38+B$15)" +"IF(ISNUMBER(((BN38/BL38)+B$16+$D38+$B$14)*BL38),((BN38/BL38)+B$16+$D38+$B$14)*BL38,0)" +"IF($BL38=0,0,_xll.OSTRIP($BM38,$I38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$F38,$G38,$B$23,$J38,$BQ$34,0))" +"IF($BL38=0,0,_xll.OSTRIP($BM38,$I38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$F38,$G38,$B$23,$J38,$BQ$34,1))" +"IF($BL38=0,0,_xll.OSTRIP($BM38,$I38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$F38,$G38,$B$23,$J38,$BQ$34,BQ$35))" +"BL38*BP38" +"BL38*BQ38" +"BL38*BR38" +"BL38*G38" +"BX38*($B38+$D$15)" +"IF(ISNUMBER(((BZ38/BX38)+$D$16+$N38+$D$14)*BX38),((BZ38/BX38)+$D$16+$N38+$D$14)*BX38,0)" +"IF($BX38=0,0,_xll.OSTRIP($BY38,$S38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$P38,$Q38,$D$23,$T38,$CC$34,0))" +"IF($BX38=0,0,_xll.OSTRIP($BY38,$S38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$P38,$Q38,$D$23,$T38,$CC$34,1))" +"IF($BX38=0,0,_xll.OSTRIP($BY38,$S38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$P38,$Q38,$D$23,$T38,$CC$34,CC$35))" +"BX38*Q38" +"CJ38*($B38+$F$15)" +"IF(ISNUMBER(((CL38/CJ38)+$F$16+$X38+$F$14)*CJ38),((CL38/CJ38)+$F$16+$X38+$F$14)*CJ38,0)" +"IF($CJ38=0,0,_xll.OSTRIP($CK38,$AC38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$Z38,$AA38,$F$23,$AD38,$CO$34,0))" +"IF($CJ38=0,0,_xll.OSTRIP($CK38,$AC38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$Z38,$AA38,$F$23,$AD38,$CO$34,1))" +"IF($CJ38=0,0,_xll.OSTRIP($CK38,$AC38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$Z38,$AA38,$F$23,$AD38,$CO$34,$CO$35))" +"CJ38*AA38" +"CV38*($B38+$H$15)" +"IF(ISNUMBER(((CX38/CV38)+$H$16+$AH38+$H$14)*CV38),((CX38/CV38)+$H$16+$AH38+$H$14)*CV38,0)" +"IF($CV38=0,0,_xll.OSTRIP($CW38,$AM38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$AJ38,$AK38,$H$23,$AN38,$DA$34,0))" +"IF($CV38=0,0,_xll.OSTRIP($CW38,$AM38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$AJ38,$AK38,$H$23,$AN38,$DA$34,1))" +"IF($CV38=0,0,_xll.OSTRIP($CW38,$AM38,$BJ38-$B$2,$BG38-$BJ38,$BH38-$BJ38,$B$10,$BE38,$AJ38,$AK38,$H$23,$AN38,$DA$34,DA$35))" +"CV38*AK38" +"DATE(YEAR(A38),MONTH(A38)+1,1)" +"ROUND(I43-B43,1)" +"H6-TODAY()" +"_xll.DIGITAL($A6,$B6,$C6,$D6,$E6,$F6,$G6,$I6,0)" +"_xll.DIGITAL($A6,$B6,$C6,$D6,$E6,$F6,$G6,$I6,1)" +"J6*-1" +"_xll.DIGITAL($A6,$B6+0.01,$C6,$D6,$E6,$F6,$G6,$I6,0)" +"N6-J6" +"O6/100" +"T6-J6" +"_xll.DIGITAL($A6,$B6,$C6,$D6,$E6,$F6+0.01,$G6,$I6,0)" +"STRADDLES!AC31" +"G5+G$3" +"((K5*(1-M5))+(L5*M5))" +"H5-I5" +"summerstrip" +"TODAY()" +"winterstrip" +"B21" +"B22" +"STRADDLES!$B3" +"STRADDLES!$C3" +"STRADDLES!$D3" +"STRADDLES!$E3" +"D21" +"D22" +"F21" +"F22" +"STRADDLES!$B4" +"STRADDLES!$C4" +"STRADDLES!$D4" +"STRADDLES!$E4" +"H21" +"H22" +"(L3*$K3)+(L4*$K4)+(L5*$K5)+(L6*$K6)" +"AP24" +"BA24" +"BL24" +"BW24" +"AQ24" +"BB24" +"BM24" +"BX24" +"B10-B9" +"STRADDLES!$B8" +"STRADDLES!$C8" +"STRADDLES!$D8" +"STRADDLES!$E8" +"STRADDLES!$B9" +"STRADDLES!$C9" +"STRADDLES!$D9" +"STRADDLES!$E9" +"STRADDLES!$B11" +"STRADDLES!$C11" +"STRADDLES!$D11" +"STRADDLES!$E11" +"500000/(300*10000)" +"AU24" +"BF24" +"BQ24" +"CB24" +"500000/181" +"AV24" +"BG24" +"BR24" +"CC24" +"G1" +"AW24" +"BH24" +"BS24" +"CD24" +"VLOOKUP($A23,STRADDLE,14,FALSE)" +"AP26/AN28" +"AQ26/AN28" +"AU26/AN28" +"AV26/AN28" +"AW26/AN28" +"B21-D21" +"B6" +"D6" +"F6" +"H6" +"SUM(AP31:AP149)" +"IF(B19=4,3,B19)" +"IF(D19=4,3,D19)" +"IF(F19=4,3,F19)" +"IF(H19=4,3,H19)" +"B4" +"D4" +"F4" +"H4" +"SUM(AN31:AN149)" +"IF($G$1=""GAMMA"",3,IF($G$1=""THETA"",4,5))" +"A30-A29" +"$G1" +"AT29" +"VLOOKUP(A31,STRADDLE,5,FALSE)" +"VLOOKUP(A31,STRADDLE,8,FALSE)" +"IF(D$28=""nymex"",0,VLOOKUP($A31,curvesettle,HLOOKUP(D$28,curvesettle,2,FALSE)))" +"IF(ISNUMBER(VLOOKUP($A31,VOLCURVES,HLOOKUP(D$28,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A31,VOLCURVES,HLOOKUP(D$28,VOLCURVES,2,FALSE),FALSE),1)" +"IF(D$28=""NYMEX"",$AG31,$AF31)" +"(($C31+H31)*$E31)+B$15" +"IF(B$16=1,_xll.xCalcSkew(A31,I31-AO31,b)/100,0)" +"IF($B$19=4,$AO31,$B$18)" +"(($C31+O31)*$L31)+D$15" +"IF(D$16=1,_xll.xCalcSkew($A31,P31-AZ31,b)/100,0)" +"IF($D$19=4,$AZ31,$D$18)" +"(($C31+V31)*$S31)+F$15" +"IF(F$16=1,_xll.xCalcSkew($A31,W31-BK31,b)/100,0)" +"IF($F$19=4,$BK31,$F$18)" +"(($C31+AC31)*$Z31)+H$15" +"IF(H$16=1,_xll.xCalcSkew($A31,AD31-BV31,b)/100,0)" +"IF($H$19=4,$BV31,$H$18)" +"VLOOKUP($A31,expiration,2,FALSE)-$B$2" +"VLOOKUP($A31,expiration,3,FALSE)-$B$2" +"IF($A31>=AO$25,IF($A31<=AO$26,$AI31,0),0)" +"AQ31/AN31" +"AN31*($B31+B$13)" +"IF(ISNUMBER(((AP31/AN31)+B$14+$D31)*AN31),((AP31/AN31)+B$14+$D31)*AN31,0)" +"IF(AN31=0,0,bsd(1,AS$27,AO31,$I31,$F31,$G31,$AH31,0.1))" +"IF(AN31=0,0,bsd(2,AS$27,AO31,$I31,$F31,$G31,$AH31,0.1))" +"IF(AN31=0,0,bsd(AS$28,AS$27,AO31,$I31,$F31,$G31,$AH31,0.1))" +"AN31*AR31" +"AN31*AS31" +"AN31*AT31" +"AY31*($B31+D$13)" +"IF(ISNUMBER(((BA31/AY31)+D$14+$K31)*AY31),((BA31/AY31)+D$14+$K31)*AY31,0)" +"IF(AY31=0,0,bsd(1,BD$27,AZ31,$P31,$M31,$N31,$AH31,0.1))" +"IF(AY31=0,0,bsd(2,BD$27,AZ31,$P31,$M31,$N31,$AH31,0.1))" +"IF(AY31=0,0,bsd(BD$28,BD$27,AZ31,$P31,$M31,$N31,$AH31,0.1))" +"BJ31*($B31+F$13)" +"IF(ISNUMBER(((BL31/BJ31)+F$14+$R31)*BJ31),((BL31/BJ31)+F$14+$R31)*BJ31,0)" +"IF(BJ31=0,0,bsd(1,BO$27,BK31,$W31,$T31,$U31,$AH31,0.1))" +"IF(BJ31=0,0,bsd(2,BO$27,BK31,$W31,$T31,$U31,$AH31,0.1))" +"IF(BJ31=0,0,bsd(BO$28,BO$27,BK31,$W31,$T31,$U31,$AH31,0.1))" +"BU31*($B31+H$13)" +"IF(ISNUMBER(((BW31/BU31)+H$14+$Y31)*BU31),((BW31/BU31)+H$14+$Y31)*BU31,0)" +"IF(BU31=0,0,bsd(1,BZ$27,BV31,$AD31,$AA31,$AB31,$AH31,0.1))" +"IF(BU31=0,0,bsd(2,BZ$27,BV31,$AD31,$AA31,$AB31,$AH31,0.1))" +"IF(BU31=0,0,bsd(BZ$28,BZ$27,BV31,$AD31,$AA31,$AB31,$AH31,0.1))" +"DATE(YEAR(A31),MONTH(A31)+1,1)" +"N32-O32" +"ROUND(I36-B36,1)" +"#REF!-A149" +"DATE(YEAR(#REF!),MONTH(#REF!)+1,1)" +"AVERAGE(B6:B11)" +"AVERAGE(B12:B16)" +"STRADDLES!B31" +"STRADDLES!Q31" +"SUM(STRADDLES!D6:D7)" +"STRADDLES!D6+STRADDLES!D7" +"SUM(STRADDLES!E6:E7)" +"STRADDLES!E6+STRADDLES!E7" +"D7*D6" +"STRADDLES!E12" +"bsd(1,D$15,D$4,D$14,D$10-TODAY(),D$5,D13,0)*B16" +"D16*(D8/D9)" +"D9/D8" +"STRADDLES!E13" +"H16*(H9/H8)" +"STRADDLES!E13" +"bsd(2,D$15,D$4,D$14,D$10-TODAY(),D$5,D$9,0)" +"(D3-D14)*D11*30.5*-10000" +"(O3-P3)*O11*30.5*10000" +"E16*D12*30.5*10000" +"I16*H12*30.5*-10000" +"(H3-J3)*H11*30.5*-10000" +"D20+D21" +"H20-H21" +"I21-H21" +"0.51*120" +"M30/3" +"I4/J4" +"H5*42" +"0.11*0.3*365*10000" +"C11*D11" +"3.82*0.1*92*10000" +"bsd(1,B7,B8,B9,B10-TODAY(),B11,B12,0.1)" +"B14*A14" +"M14-M13" +"AVERAGE(C20:C24)" +"AVERAGE(C21:C23)" +"N22*150" +"1.5*25" +"O23/O22" +"H27*H25*10000" +"TODAY()" +"BW$48" +"BZ$48" +"CC$48" +"CF$48" +"CI$48" +"CL$48" +"CO$48" +"CR$48" +"CU$48" +"CX$48" +"$D$6" +"$D$7" +"$D$18" +"$D$19" +"$D$30" +"$D$31" +"BX$48" +"CA$48" +"CD$48" +"CG$48" +"CJ$48" +"CM$48" +"CP$48" +"CS$48" +"CV$48" +"CY$48" +"$E$6" +"$E$7" +"$E$18" +"$E$19" +"$E$30" +"$E$31" +"D4-CALL1" +"E4-CALL1" +"F4-CALL1" +"G4-CALL1" +"H4-CALL1" +"I4-CALL1" +"J4-CALL1" +"K4-CALL1" +"L4-CALL1" +"$F$6" +"$F$7" +"$F$18" +"$F$19" +"$F$30" +"$F$31" +"D5-CALL1" +"E5-CALL1" +"F5-CALL1" +"G5-CALL1" +"H5-CALL1" +"I5-CALL1" +"J5-CALL1" +"K5-CALL1" +"L5-CALL1" +"$G$6" +"$G$7" +"$G$18" +"$G$19" +"$G$30" +"$G$31" +"E$59+C9" +"$H$6" +"$H$7" +"$H$18" +"$H$19" +"$H$30" +"$H$31" +"O59+C11" +"Y$59" +"AL$59" +"AO$59" +"AR$59" +"AU$59" +"AX$59" +"BA$59" +"BD$59" +"BG$59" +"BJ$59" +"BM$59" +"BW$49" +"BZ$49" +"CC$49" +"CF$49" +"CI$49" +"CL$49" +"CO$49" +"CR$49" +"CU$49" +"CX$49" +"BX$49" +"CA$49" +"CD$49" +"CG$49" +"CJ$49" +"CM$49" +"CP$49" +"CS$49" +"CV$49" +"CY$49" +"D16-CALL2" +"E16-CALL2" +"F16-CALL2" +"G16-CALL2" +"H16-CALL2" +"I16-CALL2" +"J16-CALL2" +"K16-CALL2" +"L16-CALL2" +"D17-CALL2" +"E17-CALL2" +"F17-CALL2" +"G17-CALL2" +"H17-CALL2" +"I17-CALL2" +"J17-CALL2" +"K17-CALL2" +"L17-CALL2" +"AVERAGE(E$60:E$64)+C21" +"AVERAGE(O$60:O$64)+C23" +"AVERAGE(Y$60:Y$64)" +"AVERAGE(AL$60:AL$64)" +"AVERAGE(AO$60:AO$64)" +"AVERAGE(AR$60:AR$64)" +"AVERAGE(AU$60:AU$64)" +"AVERAGE(AX$60:AX$64)" +"AVERAGE(BA$60:BA$64)" +"AVERAGE(BD$60:BD$64)" +"AVERAGE(BG$60:BG$64)" +"AVERAGE(BJ$60:BJ$64)" +"AVERAGE(BM$60:BM$64)" +"BW$50" +"BZ$50" +"CC$50" +"CF$50" +"CI$50" +"CL$50" +"CO$50" +"CR$50" +"CU$50" +"CX$50" +"BX$50" +"CA$50" +"CD$50" +"CG$50" +"CJ$50" +"CM$50" +"CP$50" +"CS$50" +"CV$50" +"CY$50" +"D28-CALL3" +"E28-CALL3" +"F28-CALL3" +"G28-CALL3" +"H28-CALL3" +"I28-CALL3" +"J28-CALL3" +"K28-CALL3" +"L28-CALL3" +"D29-CALL3" +"E29-CALL3" +"F29-CALL3" +"G29-CALL3" +"H29-CALL3" +"I29-CALL3" +"J29-CALL3" +"K29-CALL3" +"L29-CALL3" +"AVERAGE(E$65:E$69)+C33" +"AVERAGE(O$65:O$69)+C35" +"AVERAGE(Y$65:Y$69)" +"AVERAGE(AL$65:AL$69)" +"AVERAGE(AO$65:AO$69)" +"AVERAGE(AR$65:AR$69)" +"AVERAGE(AU$65:AU$69)" +"AVERAGE(AX$65:AX$69)" +"AVERAGE(BA$65:BA$69)" +"AVERAGE(BD$65:BD$69)" +"AVERAGE(BG$65:BG$69)" +"AVERAGE(BJ$65:BJ$69)" +"AVERAGE(BM$65:BM$69)" +"BW$51" +"BZ$51" +"CC$51" +"CF$51" +"CI$51" +"CL$51" +"CO$51" +"CR$51" +"CU$51" +"CX$51" +"BX$51" +"CA$51" +"CD$51" +"CG$51" +"CJ$51" +"CM$51" +"CP$51" +"CS$51" +"CV$51" +"CY$51" +"D40-CALL4" +"E40-CALL4" +"F40-CALL4" +"G40-CALL4" +"H40-CALL4" +"I40-CALL4" +"J40-CALL4" +"K40-CALL4" +"L40-CALL4" +"D41-CALL4" +"E41-CALL4" +"F41-CALL4" +"G41-CALL4" +"H41-CALL4" +"I41-CALL4" +"J41-CALL4" +"K41-CALL4" +"L41-CALL4" +"AVERAGE(E$70:E$76)+C45" +"AVERAGE(O$70:O$76)+C47" +"BW59" +"AVERAGE(Y$70:Y$76)" +"AVERAGE(BW60:BW64)" +"AVERAGE(AL$70:AL$76)" +"AVERAGE(AO$70:AO$76)" +"AVERAGE(AR$70:AR$76)" +"AVERAGE(AU$70:AU$76)" +"AVERAGE(AX$70:AX$76)" +"AVERAGE(BA$70:BA$76)" +"AVERAGE(BD$70:BD$76)" +"AVERAGE(BG$70:BG$76)" +"AVERAGE(BJ$70:BJ$76)" +"AVERAGE(BM$70:BM$76)" +"AVERAGE(BW65:BW69)" +"AVERAGE(BW70:BW76)" +"C2" +"D2" +"E2" +"F2" +"G2" +"H2" +"STRADDLES!AQ6" +"C2" +"CONCATENATE(C2,""I"")" +"C3" +"VLOOKUP(A59,STRADDLE,5,FALSE)" +"VLOOKUP(A59,STRADDLE,8,FALSE)" +"VLOOKUP($A59,curvesettle,HLOOKUP(E$58,curvesettle,2,FALSE))" +"VLOOKUP($A59,GASDVOLCURVES,HLOOKUP(Y$58,GASDVOLCURVES,2,FALSE),FALSE)" +"$B59+E59+C$9" +"O59+C$11" +"IF(C$12=1,Y59,$Y59)+C$15" +"$B59+F59+D$9" +"P59+D$11" +"IF(D$12=1,Z59,$Y59)+D$15" +"$B59+G59+E$9" +"Q59+E$11" +"IF(E$12=1,AA59,$Y59)+E$15" +"$B59+H59+F$9" +"R59+F$11" +"IF(F$12=1,AB59,$Y59)+F$15" +"$B59+I59+G$9" +"S59+G$11" +"IF(G$12=1,AC59,$Y59)+G$15" +"$B59+J59+H$9" +"T59+H$11" +"IF(H$12=1,AD59,$Y59)+H$15" +"VLOOKUP($A59,STRADDLE,14,FALSE)" +"A61-A59" +"A59+BQ$56" +"A61-1" +"IF(BT$57=""NYMEX"",VLOOKUP($A59,expiration,2,FALSE)+1,BQ59)" +"_xll.OSTRIP(AJ59+AK59,AJ59,$BT59-$B$1,$BQ59-$BT59,$BR59-$BT59,1,$BO59,$C59,AL59,1,AK59*-1,1,0)" +"_xll.OSTRIP(AJ59+AK59,AJ59,$BT59-$B$1,$BQ59-$BT59,$BR59-$BT59,1,$BO59,$C59,$AL59,1,AK59*-1,0,0)" +"_xll.OSTRIP(AM59+AN59,AM59,$BT59-$B$1,$BQ59-$BT59,$BR59-$BT59,1,$BO59,$C59,AO59,1,AN59*-1,0,0)" +"$B60+E60+C$21" +"O60+C$23" +"IF(C$24=1,Y60,$Y60)+C$27" +"$B60+F60+D$21" +"P60+D$23" +"IF(D$24=1,Z60,$Y60)+D$27" +"$B60+G60+E$21" +"Q60+E$23" +"IF(E$24=1,AA60,$Y60)+E$27" +"$B60+H60+F$21" +"R60+F$23" +"IF(F$24=1,AB60,$Y60)+F$27" +"$B60+I60+G$21" +"S60+G$23" +"IF(G$24=1,AC60,$Y60)+G$27" +"$B60+J60+H$21" +"T60+H$23" +"IF(H$24=1,AD60,$Y60)+H$27" +"A61-1" +"DATE(YEAR(A60),MONTH(A60)+1,1)" +"A62-A61" +"$B65+E65+C$33" +"O65+C$35" +"IF(C$36=1,Y65,$Y65)+C$39" +"$B65+F65+D$33" +"P65+D$35" +"IF(D$36=1,Z65,$Y65)+D$39" +"$B65+G65+E$33" +"Q65+E$35" +"IF(E$36=1,AA65,$Y65)+E$39" +"$B65+H65+F$33" +"R65+F$35" +"IF(F$36=1,AB65,$Y65)+F$39" +"$B65+I65+G$33" +"S65+G$35" +"IF(G$36=1,AC65,$Y65)+G$39" +"$B65+J65+H$33" +"T65+H$35" +"IF(H$36=1,AD65,$Y65)+H$39" +"$B70+E70+C$45" +"O70+C$47" +"IF(C$48=1,Y70,$Y70)+C$51" +"$B70+F70+D$45" +"P70+D$47" +"IF(D$48=1,Z70,$Y70)+D$51" +"$B70+G70+E$45" +"Q70+E$47" +"IF(E$48=1,AA70,$Y70)+E$51" +"$B70+H70+F$45" +"R70+F$47" +"IF(F$48=1,AB70,$Y70)+F$51" +"$B70+I70+G$45" +"S70+G$47" +"IF(G$48=1,AC70,$Y70)+G$51" +"$B70+J70+H$45" +"T70+H$47" +"IF(H$48=1,AD70,$Y70)+H$51" +"'PIPE GAS DAILY'!D2" +"'PIPE GAS DAILY'!D6" +"'PIPE GAS DAILY'!D18" +"'PIPE GAS DAILY'!D30" +"D2+1" +"summerstrip" +"winterstrip" +"SWAPTIONSWAP1" +"SWAPTIONSWAP2" +"SWAPTIONSWAP3" +"IF(B$22=1,""ATM"",B12)" +"IF(B$22=3,IF(B13=1,""CALL"",""PUT""),""STRADDLE"")" +"B5+B6" +"IF(B$22=1,""ATM"",C12)" +"IF(B$22=3,IF(C13=1,""CALL"",""PUT""),""STRADDLE"")" +"bsd(1,B$13,B$4,B$12,B$10-TODAY(),B$9,B$14,0.1)" +"bsd(2,B$13,B$4,B$12,B$10-TODAY(),B$9,B$14,0.1)" +"bsd(3,B$13,B$4,B$12,B$10-TODAY(),B$9,B$14,0.1)" +"B8*B7" +"bsd(5,B$13,B$4,B$12,B$10-TODAY(),B$9,B$14,0.1)" +"bsd(4,B$13,B$4,B$12,B$10-TODAY(),B$9,B$14,0.1)" +"0.35*365" +"K6*0.967" +"K6*0.3*5*365*10000" +"BJ36/AE38" +"SUM(BI41:BI64)" +"IF($B$22=3,$B$13,3)" +"IF($B$22=3,$C$13,3)" +"SUM(AE41:AE64)" +"SUM(AI41:AI64)/AE38" +"SUM(AJ41:AJ64)/AE38" +"SUM(AL41:AL64)/AE38" +"$B2" +"VLOOKUP(A41,STRADDLE,3,FALSE)" +"IF(#REF!=1,VLOOKUP(A41,curvesettle,HLOOKUP(#REF!,curvesettle,2,FALSE),0),0)" +"D41+B41+C41+#REF!" +"IF($B$22=1,$E41,$B$12)" +"IF($B$22=1,$E41,IF(B$22=2,B$12,C$12))" +"VLOOKUP(A41,STRADDLE,10,FALSE)" +"IF(#REF!=1,VLOOKUP($A41,skewtable,HLOOKUP(ROUND(G41-$E41,1),skewtable,2,FALSE),FALSE)/100,0)" +"($I41+J41+#REF!)*#REF!" +"IF(#REF!=1,VLOOKUP(A41,expiration,2,FALSE),VLOOKUP(A41,expiration,3,FALSE))-B$14+#REF!" +"VLOOKUP($A41,STRADDLE,12,FALSE)" +"IF($AE41=0,0,bsd(S$39,S$38,$E41,$G41,$P41,$L41,$Q41,0.1))" +"IF($AE41=0,0,bsd(T$39,T$38,$E41,$H41,$P41,$M41,$Q41,0.1))" +"IF(AF41>0,AD42-AD41,0)" +"IF(AD41<=$B$3,AD41,0)" +"VLOOKUP(AD41,STRADDLE,3,FALSE)" +"IF(#REF!=1,VLOOKUP(AD41,curvesettle,HLOOKUP(#REF!,curvesettle,2,FALSE),0),0)" +"AE41*AG41" +"AE41*AH41" +"(VLOOKUP(AD41,STRADDLE,10,FALSE)+#REF!)*#REF!" +"AK41*AE41" +"$C2" +"IF(AN41<=$C$3,AN41,0)" +"$D2" +"IF(AX41<=$D$3,AX41,0)" +"AE41*B41" +"AE41*E41" +"$AE41*S41" +"$AE41*U41" +"$AE41*W41" +"$AE41*Y41" +"$AE41*AA41" +"$AE41*T41" +"$AE41*V41" +"$AE41*X41" +"$AE41*Z41" +"$AE41*AB41" +"DATE(YEAR(A41),MONTH(A41)+1,1)" +"IF(B$22=1,E42,B$12)" +"IF(AD42<=B$3,AD42,0)" +"A3*A2*A1" +"A8/42" +"((A12*42000)/0.588)/10000" +"summerstrip" +"(2.75*5)/181" +"TODAY()" +"winterstrip" +"B28" +"B29" +"D28" +"D29" +"2.25*150" +"F28" +"F29" +"(I6*J6)/30" +"H28" +"H29" +"(AW3*$AV3)+(AW4*$AV4)+(AW6*$AV6)+(AW7*$AV7)" +"BO31" +"CA31" +"CM31" +"CY31" +"0.07*30" +"BP31" +"CB31" +"CN31" +"CZ31" +"B12-B11" +"0.4*90" +"30*0.85" +"S16*150" +"(T16*Q16)/R16" +"CI31" +"CU31" +"DG31" +"L19*L17" +"L18/L17" +"$A$40-$B$2" +"L21*K22" +"(M21-M20)+1" +"(0.6*20)/30" +"$BH$40-$A40" +"(L20*L22)/L18" +"$BI$40-$A40" +"(L23*L18)/L17" +"(M24*57)/M22" +"(O23*O24*O22)/10" +"(((0.19*(30.5*0.15))+(0.05*(30.5*0.85))))/31" +"(B28*28)/10" +"L17*L19" +"500000/(300*10000)" +"BT31" +"CF31" +"CR31" +"DD31" +"(20*0.85)/30" +"500000/181" +"BU31" +"CG31" +"CS31" +"DE31" +"G1" +"BV31" +"CH31" +"CT31" +"DF31" +"VLOOKUP($A30,STRADDLE,12,FALSE)" +"0.6*0.26" +"N30*10" +"BO33/BM35" +"BP33/BM35" +"BT33/BM35" +"BU33/BM35" +"BV33/BM35" +"SUM(BW38:BW157)/BM35" +"(30/(365*5))*4" +"B28-D28" +"B30*30.5*100" +"10/121" +"0.33*121" +"B7" +"D7" +"F7" +"H7" +"B28*A32" +"(365*0.06*5)/30" +"N31/N32" +"SUM(BO38:BO157)" +"IF($B$10=1,(($BN34-B$14)*$B$23)+B$24,$B$22)" +"I34-BN34+$B$24" +"$B$26" +"D26" +"F26" +"G26" +"A34+A33" +"B4" +"D4" +"F4" +"H4" +"SUM(BM38:BM157)" +"$G1" +"BS36" +"VLOOKUP(A38,STRADDLE,5,FALSE)" +"VLOOKUP(A38,STRADDLE,8,FALSE)" +"IF(D$35=""nymex"",0,VLOOKUP($A38,curvesettle,HLOOKUP(D$35,curvesettle,2,FALSE)))" +"IF(ISNUMBER(VLOOKUP($A38,VOLCURVES,HLOOKUP(D$35,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A38,VOLCURVES,HLOOKUP(D$35,VOLCURVES,2,FALSE),FALSE),1)" +"(($C38+H38)*$E38)+B$17" +"VLOOKUP($A38,GASDVOLCURVES,HLOOKUP(D$36,GASDVOLCURVES,2,FALSE),FALSE)+$B$18" +"IF($B$20=1,VLOOKUP($A38,skewtable,HLOOKUP(ROUND(I38-BN38,1),skewtable,2,FALSE),FALSE)/100,0)" +"IF($B$10=1,($BN38*$B$23)-$B$14,$B$22)" +"(($C38+S38)*P38)+$D$17" +"VLOOKUP($A38,GASDVOLCURVES,HLOOKUP(O$36,GASDVOLCURVES,2,FALSE),FALSE)+$D$18" +"IF($D$20=1,VLOOKUP($A38,skewtable,HLOOKUP(ROUND(T38-BZ38,1),skewtable,2,FALSE),FALSE)/100,0)" +"IF(D$10=1,($BZ38*$D$23)-$D$14,$D$22)" +"T38-$BZ38+$D$24" +"(($C38+AC38)*Z38)+$F$17" +"VLOOKUP($A38,GASDVOLCURVES,HLOOKUP(Y$36,GASDVOLCURVES,2,FALSE),FALSE)+$F$18" +"IF($F$20=1,VLOOKUP($A38,skewtable,HLOOKUP(ROUND(AD38-CL38,1),skewtable,2,FALSE),FALSE)/100,0)" +"IF($F$10=1,($CL38*$F$23)-$F$14,$F$22)" +"AD38-$CL38+$F$24" +"(($C38+AM38)*AJ38)+$H$17" +"VLOOKUP($A38,GASDVOLCURVES,HLOOKUP(AI$36,GASDVOLCURVES,2,FALSE),FALSE)+$H$18" +"IF($H$20=1,VLOOKUP($A38,skewtable,HLOOKUP(ROUND(AN38-CX38,1),skewtable,2,FALSE),FALSE)/100,0)" +"IF($H$10=1,($CX38*$H$23)-$H$14,$H$22)" +"AN38-CX38+$H$24" +"VLOOKUP($A38,STRADDLE,14,FALSE)" +"A39-A38" +"IF(PEAKERONOFF=""ON"",BI38-PEAKERDAYS,A38)" +"A39" +"BI38-BH38" +"IF($A38>=BN$32,IF($A38<=BN$33,$BG38,0),0)" +"BP38/BM38" +"BM38*($B38+B$15)" +"IF(ISNUMBER(((BO38/BM38)+B$16+$D38+$B$14)*BM38),((BO38/BM38)+B$16+$D38+$B$14)*BM38,0)" +"IF($BM38=0,0,_xll.OSTRIP($BN38,$I38,$A38-$B$2,$BH38-$A38,$BI38-$A38,$B$10,$BF38,$F38,$G38,$B$23,$J38,$BR$34,0))" +"IF($BM38=0,0,_xll.OSTRIP($BN38,$I38,$A38-$B$2,$BH38-$A38,$BI38-$A38,$B$10,$BF38,$F38,$G38,$B$23,$J38,$BR$34,1))" +"IF($BM38=0,0,_xll.OSTRIP($BN38,$I38,$A38-$B$2,$BH38-$A38,$BI38-$A38,$B$10,$BF38,$F38,$G38,$B$23,$J38,$BR$34,BR$35))" +"BM38*BQ38" +"BM38*BR38" +"BM38*BS38" +"BM38*G38" +"BY38*($B38+$D$15)" +"IF(ISNUMBER(((CA38/BY38)+$D$16+$O38+$D$14)*BY38),((CA38/BY38)+$D$16+$O38+$D$14)*BY38,0)" +"IF($BY38=0,0,_xll.OSTRIP($BZ38,$T38,$A38-$B$2,$BH38-$A38,$BI38-$A38,$D$10,$BF38,$Q38,$R38,$D$23,$U38,$CD$34,0))" +"IF($BY38=0,0,_xll.OSTRIP($BZ38,$T38,$A38-$B$2,$BH38-$A38,$BI38-$A38,$D$10,$BF38,$Q38,$R38,$D$23,$U38,$CD$34,1))" +"IF($BY38=0,0,_xll.OSTRIP($BZ38,$T38,$A38-$B$2,$BH38-$A38,$BI38-$A38,$D$10,$BF38,$Q38,$R38,$D$23,$U38,$CD$34,CD$35))" +"BY38*R38" +"CK38*($B38+$F$15)" +"IF(ISNUMBER(((CM38/CK38)+$F$16+$Y38+$F$14)*CK38),((CM38/CK38)+$F$16+$Y38+$F$14)*CK38,0)" +"IF($CK38=0,0,_xll.OSTRIP($CL38,$AD38,$A38-$B$2,$BH38-$A38,$BI38-$A38,$F$10,$BF38,$AA38,$AB38,$F$23,$AE38,$CP$34,0))" +"IF($CK38=0,0,_xll.OSTRIP($CL38,$AD38,$A38-$B$2,$BH38-$A38,$BI38-$A38,$F$10,$BF38,$AA38,$AB38,$F$23,$AE38,$CP$34,1))" +"IF($CK38=0,0,_xll.OSTRIP($CL38,$AD38,$A38-$B$2,$BH38-$A38,$BI38-$A38,$F$10,$BF38,$AA38,$AB38,$F$23,$AE38,$CP$34,$CP$35))" +"CK38*AB38" +"CW38*($B38+$H$15)" +"IF(ISNUMBER(((CY38/CW38)+$H$16+$AI38+$H$14)*CW38),((CY38/CW38)+$H$16+$AI38+$H$14)*CW38,0)" +"IF($CW38=0,0,_xll.OSTRIP($CX38,$AN38,$A38-$B$2,$BH38-$A38,$BI38-$A38,$H$10,$BF38,$AK38,$AL38,$H$23,$AO38,$DB$34,0))" +"IF($CW38=0,0,_xll.OSTRIP($CX38,$AN38,$A38-$B$2,$BH38-$A38,$BI38-$A38,$H$10,$BF38,$AK38,$AL38,$H$23,$AO38,$DB$34,1))" +"IF($CW38=0,0,_xll.OSTRIP($CX38,$AN38,$A38-$B$2,$BH38-$A38,$BI38-$A38,$H$10,$BF38,$AK38,$AL38,$H$23,$AO38,$DB$34,DB$35))" +"CW38*AL38" +"DATE(YEAR(A38),MONTH(A38)+1,1)" +"IF($BM40=0,0,_xll.OSTRIP($BN40,$I40,$A$40-$B$2,$BH$40-$A40,$BI$40-$A40,$B$10,$BF40,$F40,$G40,$B$23,$J40,$BR$34,0))" +"ROUND(I43-B43,1)" +"B2+1" +"summerstrip" +"TODAY()" +"winterstrip" +"aproct" +"B21" +"B22" +"D21" +"D22" +"F21" +"F22" +"H21" +"H22" +"(L3*$K3)+(L4*$K4)+(L5*$K5)+(L6*$K6)" +"AP24" +"BA24" +"BL24" +"BW24" +"AQ24" +"BB24" +"BM24" +"BX24" +"B10-B9" +"E10-0.01" +"AU24" +"BF24" +"BQ24" +"CB24" +"AV24" +"BG24" +"BR24" +"CC24" +"G1" +"AW24" +"BH24" +"BS24" +"CD24" +"AP26/AN28" +"AQ26/AN28" +"AU26/AN28" +"AV26/AN28" +"AW26/AN28" +"B21-D21" +"B6" +"D6" +"F6" +"H6" +"SUM(AP31:AP108)" +"IF(B19=4,3,B19)" +"IF(D19=4,3,D19)" +"IF(F19=4,3,F19)" +"IF(H19=4,3,H19)" +"B4" +"D4" +"F4" +"H4" +"SUM(AN31:AN108)" +"IF($G$1=""GAMMA"",3,IF($G$1=""THETA"",4,5))" +"$G1" +"AT29" +"VLOOKUP(A31,STRADDLE,5,FALSE)" +"VLOOKUP(A31,STRADDLE,8,FALSE)" +"IF(D$28=""nymex"",0,VLOOKUP($A31,curvesettle,HLOOKUP(D$28,curvesettle,2,FALSE)))" +"IF(ISNUMBER(VLOOKUP($A31,VOLCURVES,HLOOKUP(D$28,VOLCURVES,2,FALSE),FALSE)),VLOOKUP($A31,VOLCURVES,HLOOKUP(D$28,VOLCURVES,2,FALSE),FALSE),1)" +"IF(D$28=""NYMEX"",$AG31,$AF31)" +"(($C31+H31)*$E31)+B$15" +"IF($B$16=1,VLOOKUP($A31,skewtable,HLOOKUP(ROUND(I31-AO31,1),skewtable,2,FALSE),FALSE)/100,0)" +"IF($B$19=4,$AO31,$B$18)" +"(($C31+O31)*$L31)+D$15" +"IF($D$16=1,VLOOKUP($A31,skewtable,HLOOKUP(ROUND(P31-AZ31,1),skewtable,2,FALSE),FALSE)/100,0)" +"IF($D$19=4,$AZ31,$D$18)" +"(($C31+V31)*$S31)+F$15" +"IF($F$16=1,VLOOKUP($A31,skewtable,HLOOKUP(ROUND(W31-BK31,1),skewtable,2,FALSE),FALSE)/100,0)" +"IF($F$19=4,$BK31,$F$18)" +"(($C31+AC31)*$Z31)+H$15" +"IF($H$16=1,VLOOKUP($A31,skewtable,HLOOKUP(ROUND(AD31-BV31,1),skewtable,2,FALSE),FALSE)/100,0)" +"IF($H$19=4,$BV31,$H$18)" +"VLOOKUP($A31,expiration,2,FALSE)-$B$2" +"VLOOKUP($A31,expiration,3,FALSE)-$B$2" +"VLOOKUP($A31,STRADDLE,12,FALSE)" +"A32-A31" +"IF($A31>=AO$25,IF($A31<=AO$26,$AI31,0),0)" +"AQ31/AN31" +"AN31*($B31+B$13)" +"IF(ISNUMBER(((AP31/AN31)+B$14+$D31)*AN31),((AP31/AN31)+B$14+$D31)*AN31,0)" +"IF(AN31=0,0,bsd(1,AS$27,AO31,$I31,$F31,$G31,$AH31,0.1))" +"IF(AN31=0,0,bsd(2,AS$27,AO31,$I31,$F31,$G31,$AH31,0.1))" +"IF(AN31=0,0,bsd(AS$28,AS$27,AO31,$I31,$F31,$G31,$AH31,0.1))" +"AN31*AR31" +"AN31*AS31" +"AN31*AT31" +"AY31*($B31+D$13)" +"IF(ISNUMBER(((BA31/AY31)+D$14+$K31)*AY31),((BA31/AY31)+D$14+$K31)*AY31,0)" +"IF(AY31=0,0,bsd(1,BD$27,AZ31,$P31,$M31,$N31,$AH31,0.1))" +"IF(AY31=0,0,bsd(2,BD$27,AZ31,$P31,$M31,$N31,$AH31,0.1))" +"IF(AY31=0,0,bsd(BD$28,BD$27,AZ31,$P31,$M31,$N31,$AH31,0.1))" +"BJ31*($B31+F$13)" +"IF(ISNUMBER(((BL31/BJ31)+F$14+$R31)*BJ31),((BL31/BJ31)+F$14+$R31)*BJ31,0)" +"IF(BJ31=0,0,bsd(1,BO$27,BK31,$W31,$T31,$U31,$AH31,0.1))" +"IF(BJ31=0,0,bsd(2,BO$27,BK31,$W31,$T31,$U31,$AH31,0.1))" +"IF(BJ31=0,0,bsd(BO$28,BO$27,BK31,$W31,$T31,$U31,$AH31,0.1))" +"BU31*($B31+H$13)" +"IF(ISNUMBER(((BW31/BU31)+H$14+$Y31)*BU31),((BW31/BU31)+H$14+$Y31)*BU31,0)" +"IF(BU31=0,0,bsd(1,BZ$27,BV31,$AD31,$AA31,$AB31,$AH31,0.1))" +"IF(BU31=0,0,bsd(2,BZ$27,BV31,$AD31,$AA31,$AB31,$AH31,0.1))" +"IF(BU31=0,0,bsd(BZ$28,BZ$27,BV31,$AD31,$AA31,$AB31,$AH31,0.1))" +"DATE(YEAR(A31),MONTH(A31)+1,1)" +"ROUND(I36-B36,1)" +"C7" +"AVERAGE(C9:C13)" +"AVERAGE(C14:C20)" +"IF(#REF!=3,#REF!,3)" +"SUM(AD7:AD26)" +"VLOOKUP(A7,STRADDLE,5,FALSE)" +"VLOOKUP($A7,curvesettle,HLOOKUP(C$5,curvesettle,2,FALSE),FALSE)" +"IF($AD7=0,0,bsd(Z$5,Z$4,$E7,$F7,$O7,$K7,$P7,0.1))" +"IF($AD7=0,0,bsd(AA$5,AA$4,$E7,$G7,$O7,$L7,$P7,0.1))" +"IF(#REF!=1,M7,IF(AE7>0,A8-A7,0))" +"IF(A7<=#REF!,A7,0)" +"AD7*B7" +"AD7*E7" +"$AD7*R7" +"$AD7*T7" +"$AD7*V7" +"$AD7*X7" +"$AD7*Z7" +"$AD7*S7" +"$AD7*U7" +"$AD7*W7" +"$AD7*Y7" +"$AD7*AA7" +"DATE(YEAR(A7),MONTH(A7)+1,1)" +"0.15*180*10000" +"B10" +"SUM(N25:N55)/L22" +"SUM(O25:O55)/L22" +"E3-B6" +"0.08*0.85" +"825*0.14*10000" +"880*-0.115*10000" +"J9*365*10000" +"H12+H10" +"SUM(L25:L55)" +"$B7" +"B$3" +"B$6" +"B$8" +"B$9" +"VLOOKUP(D$2,STRADDLE,14,FALSE)" +"B10" +"IF(K25=6,I25-1,IF(K25=7,I25-2,I25))" +"IF(I25>B$11,0,IF(M25<1,0,1))" +"J25-B$12" +"IF($L25=0,0,_xll.SPRDOPT($B25,$C25,$D25,$H25,$E25,$F25,$G25,$M25,$B$7,0))" +"IF($L25=0,0,_xll.SPRDOPT($B25,$C25,$D25,$H25,$E25,$F25,$G25,$M25,$B$7,1))" +"A25+1" +"DATE(YEAR(A55),MONTH(A55)+1,1)" +"D3" +"CONCATENATE(BK3,BK5)" +"D2+1" +"#REF!-B6" +"EOMONTH(C6,0)+1" +"B2+1" +"#REF!+'VOL DELTA'!B4" +"B5+1" +"B5+1" +"STRADDLES!L31" +"'GAS DAILY VOL DOWNLOAD'!C9-'GAS DAILY VOL DOWNLOAD'!$B9+$B9" +"WORKDAY(H56,1)" +"SQRT(365)" +"SQRT(255)" +"$E1/F1" +"IF(I9=1,0,G9)" +"25/30" +"SUM(H25:H61)" +"((I25-E25)*SUM(L25:AK25)*10000)" +"IF($B25<=L$2,IF($C25>=L$2,$A25,0),0)" +"(D26*11)" +"D28*9" +"(D29*31)" +"D30*31" +"D31*28" +"D34*30.5" +"D53*30*G53" +"IF($B67<=L$2,IF($C67>=L$2,$D67,0),0)" +"I117" +"I123" +"CONCATENATE(AA2,"" "",AA1)" +"CONCATENATE(AB2,"" "",AA1)" +"CONCATENATE(AC2,"" "",AA1)" +"CONCATENATE(AD2,"" "",AA1)" +"CONCATENATE(AE2,"" "",AA1)" +"(M4-B4)*F4*10000" +"VLOOKUP($A4,PARAMS,2,FALSE)+G4" +"VLOOKUP($A4,PARAMS,3,FALSE)+K4" +"IF(ISNUMBER($F4),bsd(M$2,$H4,$J4,$I4,$Y4,$L4,$X4,0.2),0)" +"IF(ISNUMBER($A4),$F4*N4,0)" +"IF(ISNUMBER($A4),$F4*P4*10000,0)" +"IF(ISNUMBER($A4),$F4*Q4*-10000,0)" +"VLOOKUP($A4,PARAMS,7,FALSE)" +"IF(ISNUMBER(G4),VLOOKUP($A4,PARAMS,8,FALSE),VLOOKUP($A4,PARAMS,4,FALSE))-TODAY()" +"IF($E4=AA$2,$S4,0)" +"IF($E4=AG$2,$T4,0)" +"IF($E4=AM$2,$U4,0)" +"VLOOKUP($A55,PARAMS,6,FALSE)" +"VLOOKUP($A55,PARAMS,2,FALSE)" +"VLOOKUP($A55,PARAMS,3,FALSE)" +"_xll.OSTRIP($J55,$I55,$AH55-TODAY(),$AH55-$AH55,$AI55-$AH55,0,$AE55,$L55,$K55,1,0,$H55,0)" +"_xll.OSTRIP($J55,$I55,$AH55-TODAY(),$AH55-$AH55,$AI55-$AH55,0,$AE55,$L55,$K55,1,0,$H55,1)" +"_xll.OSTRIP($J55+0.01,$I55,$AH55-TODAY(),$AH55-$AH55,$AI55-$AH55,0,$AE55,$L55,$K55,1,0,$H55,1)-N55" +"_xll.OSTRIP($J55,$I55,$AH55-TODAY(),$AH55-$AH55,$AI55-$AH55,0,$AE55,$L55+0.01,$K55,1,0,$H55,0)-M55" +"_xll.OSTRIP($J55,$I55,$AH55-TODAY()+1,$AH55-$AH55,$AI55-$AH55,0,$AE55,$L55,$K55,1,0,$H55,0)-M55" +"(N55-Z55)*F55" +"IF(ISNUMBER($A55),$F55*N55,0)" +"_xll.OSTRIP($G55,$I55,$AH55-TODAY(),$AH55-$AH55,$AI55-$AH55,0,$AE55,$L55,$K55,1,0,$H55,1)" +"IF(ISNUMBER($A55),$F55*O55,0)" +"IF(ISNUMBER($A55),$F55*P55*10000,0)" +"IF(ISNUMBER($A55),$F55*Q55*-10000,0)" +"IF(ISNUMBER(G55),VLOOKUP($A55,PARAMS,8,FALSE),VLOOKUP($A55,PARAMS,4,FALSE))-TODAY()" +"N55*F55" +"(C4-C3)+C4" +"E5-$C5" +"AVERAGE(I14:I16)" +"H7-I7" +"AVERAGE(I18:I19)" +"AVERAGE(I20:I22)" +"AVERAGE(B12:B17)" +"AVERAGE(I23:I29)" +"F12*G12*10000" +"H12-I12" +"L12+K12+F12" +"J$7" +"B14" +"B14" +"J8" +"J8" +"J9" +"J9" +"J$10" +"C46*(D46-E46)*10000" +"850000*0.62" +"S14+U14+Z14+AB14+AC14+AD14+AM14" +"C14" +"SUM(EP12:EP13)" +"SUM(C15:C18)" +"SUM(EP14:EP18)" +"C19" +"SUM(EP19:EP53)" +"C21" +"SUM(ES22:ES53)" +"'WEST GAMMA BREAKDOWN'!W5*'OPTION GAMMA'!I3*100" +"VLOOKUP($A12,basislookup,HLOOKUP(S$11,basislookup,2,FALSE),FALSE)" +"'RISK PAGE'!AT18" +"S14" +"SUM(U14:V14)" +"X14" +"Z14+B14" +"SUM(AB14:AF14)+'RISK PAGE'!AT19" +"SUM(AH14:AJ14)" +"SUM(AL14:AM14)" +"AO14" +"SUM(AQ14:AS14)" +"SUM(AU14:BJ14)" +"SUM(BL14:BR14)" +"SUM(BT14:CE14)" +"SUM(D15:G15)" +"Z15" +"SUM(AB21:AF21)+'RISK PAGE'!AT25" +"'RISK PAGE'!AT26" +"K25*J25" +"L25+M25" +"AB25-AA25" +"AC25*Z25*10000" +"L26+M26+62" +"0.47*75*10000" +"AB28-AF28" +"AG28*10000*AE28" +"-0.225*90*10000" +"SUM(D3:D6)" +"DSUM(socalopt,""contractdiff"",$K4:$K5)" +"DSUM(socalopt,""netgamma"",$K4:$K5)" +"'OPTION GAMMA'!I5" +"SUM(D4:E4)" +"DSUM(socalopt,""contractdiff"",$K6:$K7)" +"DSUM(socalopt,""netgamma"",$K6:$K7)" +"TODAY()" +"VLOOKUP(B15,BASISSETTLE,6,FALSE)+VLOOKUP(B15,PARAMS,6,FALSE)+F$11" +"VLOOKUP($B15,PARAMS,3,FALSE)" +"VLOOKUP($B15,PARAMS,7,FALSE)" +"bsd(2,$E15,$F15,$G15,$B15-$A$11,$H15,$I15,0.3)" +"bsd(2,$E15,$F15,$G15,$B15-$A$11,$H15+$J15,$I15,0.3)" +"L15-K15" +"M15*D15" +"bsd(3,$E15,$F15,$G15,$B15-$A$11,$H15+$J15,$I15,0.3)" +"O15*D15" +"J15" +"bsd(2,$E16,$F16,$G16,$B16-$A$11,$H16+J16,$I16,0.3)" +"T14+G2" +"[7]rsroptdeltachange!$M$9/100" +"[7]rsroptdeltachange!$N$9" +"[7]rsroptdeltachange!$O$9" +"383*0.35" +"'BASIS SETTLES'!#REF!" +"B12+B14" +"C14" +"((U5*4)-U3)/3" +"SUM(B15:B17)" +"SUM(F15:F18)" +"11.5*31*(6.825-6.668)*10000" +"'BASIS SETTLES'!F2" +"'BASIS SETTLES'!J2" +"SUM(B18:B26)" +"SUM(F19:F27)" +"SUM(N13:N70)" +"SUM(B27:B38)" +"SUM(F28:F39)" +"SUM(B39:B100)" +"SUM(F40:F100)" +"SUM(O41:O100)" +"SUM(B3:B9)" +"SUM(F4:F9)" +"'GAS DAILY'!B31+N13" +"'GAS DAILY'!B5" +"'SWAPS PAGE'!A28+'SWAPS PAGE'!A27" +"VLOOKUP(A13,eastgamma,HLOOKUP(U13,eastgamma,2),FALSE)" +"K13+L13+AD13" +"AD13-AF13" +"U13+J$5" +"VLOOKUP($A13,westgamma,HLOOKUP(AS13,eastgamma,2),FALSE)" +"G14+L14+N14+K14+M14+O14" +"H14+BN14" +"I14+BL14+'basis opt greeks'!C9" +"K14+L14+M14" +"DSUM(OPTTRADES,G$11,$A508:$A509)" +"[6]POSITION!D11" +"VLOOKUP(A14,HEDGEQUANTITIES,2,FALSE)" +"DSUM(SWAPTRADES,$AE14,N$11:N$12)" +"BN14*U14*100" +"VLOOKUP(A14,PARAMS,6,FALSE)" +"[2]!'NGc1 LAST'" +"VLOOKUP(A14,PARAMS,2,FALSE)" +"IF(SETTLE=""SETTLE"",P14+Q14,IF(SETTLE=""options"",S14,IF(R14>0,R14,P14+Q14)))" +"ROUND(T14-P14,2)" +"K14+L14" +"VLOOKUP(A14,GAMMALOOK,Y14,FALSE)" +"HLOOKUP(U14,GAMMALOOK,2)" +"U14+I$5" +"VLOOKUP($A14,OPTIONRISK,9,FALSE)" +"VLOOKUP($A14,OPTIONRISK,10,FALSE)" +"VLOOKUP($A14,OPTIONRISK,5,FALSE)" +"DSUM(OPTTRADES,G$11,$A510:$A511)" +"[2]!'NGc2 LAST'" +"U15+I$6" +"DSUM(OPTTRADES,G$11,$A512:$A513)" +"[2]!'NGc3 LAST'" +"DSUM(OPTTRADES,G$11,$A514:$A515)" +"[2]!'NGc4 LAST'" +"DSUM(OPTTRADES,G$11,$A516:$A517)" +"[2]!'NGc5 LAST'" +"U18+I$7" +"DSUM(OPTTRADES,G$11,$A518:$A519)" +"[2]!'NGc6 LAST'" +"U19" +"DSUM(OPTTRADES,G$11,$A520:$A521)" +"[2]!'NGc7 LAST'" +"DSUM(OPTTRADES,G$11,$A522:$A523)" +"[2]!'NGc8 LAST'" +"DSUM(OPTTRADES,G$11,$A524:$A525)" +"[2]!'NGc9 LAST'" +"DSUM(OPTTRADES,G$11,$A526:$A527)" +"[2]!'NGc10 LAST'" +"DSUM(OPTTRADES,G$11,$A528:$A529)" +"[2]!'NGc11 LAST'" +"DSUM(OPTTRADES,G$11,$A530:$A531)" +"[2]!'NGc12 LAST'" +"DSUM(OPTTRADES,G$11,$A532:$A533)" +"[2]!'NGc13 LAST'" +"DSUM(OPTTRADES,G$11,$A534:$A535)" +"[2]!'NGc14 LAST'" +"DSUM(OPTTRADES,G$11,$A536:$A537)" +"[2]!'NGc15 LAST'" +"DSUM(OPTTRADES,G$11,$A538:$A539)" +"[2]!'NGc16 LAST'" +"DSUM(OPTTRADES,G$11,$A540:$A541)" +"[2]!'NGc17 LAST'" +"DSUM(OPTTRADES,G$11,$A542:$A543)" +"[2]!'NGc18 LAST'" +"DSUM(OPTTRADES,G$11,$A544:$A545)" +"[2]!'NGc19 LAST'" +"DSUM(OPTTRADES,G$11,$A546:$A547)" +"[2]!'NGc20 LAST'" +"DSUM(OPTTRADES,G$11,$A548:$A549)" +"[2]!'NGc21 LAST'" +"DSUM(OPTTRADES,G$11,$A550:$A551)" +"[2]!'NGc22 LAST'" +"DSUM(OPTTRADES,G$11,$A552:$A553)" +"[2]!'NGc23 LAST'" +"DSUM(OPTTRADES,G$11,$A554:$A555)" +"[2]!'NGc24 LAST'" +"DSUM(OPTTRADES,G$11,$A556:$A557)" +"[2]!'NGc25 LAST'" +"H39+BN39+'basis opt greeks'!E34" +"DSUM(OPTTRADES,G$11,$A558:$A559)" +"[2]!'NGc26 LAST'" +"DSUM(OPTTRADES,G$11,$A560:$A561)" +"[2]!'NGc27 LAST'" +"I41+BL41+'basis opt greeks'!C35" +"DSUM(OPTTRADES,G$11,$A562:$A563)" +"[2]!'NGc28 LAST'" +"DSUM(OPTTRADES,G$11,$A564:$A565)" +"[2]!'NGc29 LAST'" +"DSUM(OPTTRADES,G$11,$A566:$A567)" +"[2]!'NGc30 LAST'" +"DSUM(OPTTRADES,G$11,$A568:$A569)" +"[2]!'NGc31 LAST'" +"I45+BL45" +"DSUM(OPTTRADES,G$11,$A570:$A571)" +"[2]!'NGc32 LAST'" +"DSUM(OPTTRADES,G$11,$A572:$A573)" +"[2]!'NGc33 LAST'" +"DSUM(OPTTRADES,G$11,$A574:$A575)" +"[2]!'NGc34 LAST'" +"DSUM(OPTTRADES,G$11,$A576:$A577)" +"[2]!'NGc35 LAST'" +"DSUM(OPTTRADES,G$11,$A578:$A579)" +"[2]!'NGc36 LAST'" +"DSUM(OPTTRADES,G$11,$A580:$A581)" +"DSUM(OPTTRADES,G$11,$A582:$A583)" +"DSUM(OPTTRADES,G$11,$A584:$A585)" +"DSUM(OPTTRADES,G$11,$A586:$A587)" +"DSUM(OPTTRADES,G$11,$A588:$A589)" +"DSUM(OPTTRADES,G$11,$A590:$A591)" +"DSUM(OPTTRADES,G$11,$A592:$A593)" +"DSUM(OPTTRADES,G$11,$A594:$A595)" +"DSUM(OPTTRADES,G$11,$A596:$A597)" +"DSUM(OPTTRADES,G$11,$A598:$A599)" +"DSUM(OPTTRADES,G$11,$A600:$A601)" +"DSUM(OPTTRADES,G$11,$A602:$A603)" +"DSUM(OPTTRADES,G$11,$A604:$A605)" +"DSUM(OPTTRADES,G$11,$A606:$A607)" +"DSUM(OPTTRADES,G$11,$A608:$A609)" +"DSUM(OPTTRADES,G$11,$A610:$A611)" +"DSUM(OPTTRADES,G$11,$A612:$A613)" +"DSUM(OPTTRADES,G$11,$A614:$A615)" +"DSUM(OPTTRADES,G$11,$A616:$A617)" +"'[7]Run Query'!$B$7" +"[7]rsroptdeltachange!$C$8" +"'RISK PAGE'!G1" +"B3-B2" +"[7]rsroptdeltachange!$D$9" +"[7]rsroptdeltachange!E$9" +"[7]rsroptdeltachange!I$9" +"HLOOKUP(B4,GDGAMMA,2)" +"VLOOKUP(B$8,GDGAMMA,B$12)" +"VLOOKUP(B$8,GDGAMMA,B$12+1)" +"VLOOKUP(B6,GDGAMMA,B$12,FALSE)" +"VLOOKUP(B$6,GDGAMMA,B$12+1,FALSE)" +"(B13-B14)*-1" +"B4-B15" +"B24/B22" +"B26*B20" +"B28+B13" +"B30+B5" +"SUM(B4:B6)" +"SUM(G7:G35)" +"SUM(B8:B13)" +"SUM(B14:B18)" +"SUM(B19:B90)" +"'RISK PAGE'!K14" +"'[6]Option Gamma'!C506" +"'[6]Option Gamma'!C339" +"E8*'RISK PAGE'!U14*100" +"AVERAGE(C10:C10)" +"AVERAGE(C11:C13)" +"AVERAGE(C10:C13)" +"IF(#REF!=3,#REF!,3)" +"SUM(AE10:AE21)" +"AVERAGE(C14:C20)" +"AVERAGE(C21:C25)" +"VLOOKUP(A10,STRADDLE,5,FALSE)" +"VLOOKUP($A10,curvesettle,HLOOKUP(C$8,curvesettle,2,FALSE),FALSE)" +"Y10-Z10" +"IF($AE10=0,0,bsd(AB$8,AB$4,$F10,$H10,$P10,$M10,$Q10,0.1))" +"IF(#REF!=1,N10,IF(AF10>0,A11-A10,0))" +"IF(A10<=#REF!,A10,0)" +"AE10*B10" +"AE10*F10" +"$AE10*S10" +"$AE10*U10" +"$AE10*W10" +"$AE10*Y10" +"$AE10*AA10" +"$AE10*T10" +"$AE10*V10" +"$AE10*X10" +"$AE10*Z10" +"$AE10*AB10" +"DATE(YEAR(A10),MONTH(A10)+1,1)" +"IF($AE24=0,0,bsd(AA$8,AA$4,$F24,$G24,$P24,$L24,$Q24,0.1))" +"IF(P6=0,0,P6-L6)" +"Z13" +"'RISK PAGE'!L4" +"'RISK PAGE'!N4" +"SUM(P14:R14)" +"(('RISK PAGE'!N5*3)-Q7)/2" +"AVERAGE(S15:S17)" +"AVERAGE(L16:L22)" +"AVERAGE(S18:S24)" +"SUM(C14:C17)" +"AVERAGE(L23:L27)" +"AVERAGE(Z25:Z29)" +"SUM(C18:C29)" +"SUM(C14:E14)" +"ABS(C14/$G14)" +"'BASIS SETTLES'!#REF!" +"U$7*H14" +"SUM(P14:R14)" +"U$7*C14*100" +"SUM(P14:R14)" +"U7" +"U$8*H15" +"U$8" +"'BASIS SETTLES'!C10" +"'BASIS SETTLES'!F10" +"'BASIS SETTLES'!E10" +"U$9*H18" +"U$9" +"U$10*H25" +"M5+0.05" +"B6+1" +"'GAMMA GRIDS'!B11" +"(($B7-$H7)/6)+D7" +"'GAMMA GRIDS'!C11" +"((H7-J7)/2)+J7" +"'GAMMA GRIDS'!D11" +"'GAMMA GRIDS'!F11" +"((P7-N7)/2)+N7" +"'GAMMA GRIDS'!H11" +"(($V7-$P7)/6)+P7" +"'GAMMA GRIDS'!I11" +"B11" +"SUM(B12:B15)" +"SUM(B16:B22)" +"SUM(B23:B27)" +"SUM(B28:B36)" +"SUM(B37:B211)" +"J11" +"B11-K11" +"C2-0.04" +"BA2-0.05" +"CE2+0.05" +"CY2+0.04" +"B3+0.02" +"B4+1" +"VLOOKUP($A5,GAMMAGRIDS,11,FALSE)" +"(($B5-$AA5)*C$2)+$AA5" +"VLOOKUP($A5,GAMMAGRIDS,12,FALSE)" +"(($AA5-$AZ5)*AB$2)+$AZ5" +"VLOOKUP($A5,GAMMAGRIDS,13,FALSE)" +"(($AZ5-$BT5)*BA$2)+$BT5" +"VLOOKUP($A5,GAMMAGRIDS,14,FALSE)" +"(($BT5-$BY5)*BU$2)+$BY5" +"(($CD5-$BY5)*BZ$2)+$BY5" +"VLOOKUP($A5,GAMMAGRIDS,15,FALSE)" +"(($CX5-$CD5)*CE$2)+$CD5" +"VLOOKUP($A5,GAMMAGRIDS,16,FALSE)" +"(($DW5-$CX5)*CY$2)+$CX5" +"VLOOKUP($A5,GAMMAGRIDS,17,FALSE)" +"(($EV5-$DW5)*DX$2)+$DW5" +"VLOOKUP($A5,GAMMAGRIDS,18,FALSE)" +"C2-0.04" +"BA2-0.05" +"CE2+0.05" +"CY2+0.04" +"B3+0.02" +"B4+1" +"VLOOKUP($A5,GAMMAGRIDS,2,FALSE)" +"(($B5-$AA5)*C$2)+$AA5" +"VLOOKUP($A5,GAMMAGRIDS,3,FALSE)" +"(($AA5-$AZ5)*AB$2)+$AZ5" +"VLOOKUP($A5,GAMMAGRIDS,4,FALSE)" +"(($AZ5-$BT5)*BA$2)+$BT5" +"VLOOKUP($A5,GAMMAGRIDS,5,FALSE)" +"(($BT5-$BY5)*BU$2)+$BY5" +"(($CD5-$BY5)*BZ$2)+$BY5" +"VLOOKUP($A5,GAMMAGRIDS,6,FALSE)" +"(($CX5-$CD5)*CE$2)+$CD5" +"VLOOKUP($A5,GAMMAGRIDS,7,FALSE)" +"(($DW5-$CX5)*CY$2)+$CX5" +"VLOOKUP($A5,GAMMAGRIDS,8,FALSE)" +"(($EV5-$DW5)*DX$2)+$DW5" +"VLOOKUP($A5,GAMMAGRIDS,9,FALSE)" +"AVERAGE(B18:B29)" +"SUM(F12:F46)" +"SUM(H12:H221)" +"SUM(L12:L45)" +"SUM(Q12:Q146)" +"curves!H6" +"B12-A12" +"'RISK PAGE'!F14+'RISK PAGE'!F12+2000" +"F12*$D12*10000" +"J12*D12*10000*0.5" +"O12+'basis opt greeks'!C6" +"O12*N12*100" +"'RISK PAGE'!F15" +"F13*D13*10000" +"'RISK PAGE'!D14" +"O14+'basis opt greeks'!#REF!" +"'OPTION RISK BY MONTH'!I5" +"R14*N14*100" +"O16+'basis opt greeks'!C8" +"IF(SETTLE=""options"",J4,G4)" +"IF(SETTLE=""options"",K4,F4)" +"curves!I7" +"VLOOKUP($B4,curvesettle,2,FALSE)" +"VLOOKUP($B4,curvesettle,4,FALSE)" +"[8]STRADDLES!$F31" +"[8]STRADDLES!$I31" +"curves!G345" +"[5]STRADDLES!$I396" +"H3" +"H2+1" +"EOMONTH(G6,0)+1" +"B3+1" +"AVERAGE(3.03,2.948,2.912)" +"AVERAGE(2.63,2.632,2.56)" +"IF(fixed=""fixed"",IF(C77>0,C77,"" ""),IF(C77>0,IF(C94>0,C77-C94,"" ""),"" ""))" +"IF(fixed=""fixed"",IF(E77>0,E77,"" ""),IF(E77>0,IF(E94>0,E77-E94,"" ""),"" ""))" +"DMAX(PROMPTSWAP,""PRICE"",N$1:N$2)" +"DMIN(PROMPTSWAP,""PRICE"",N$1:N$2)" +"DSTDEV(PROMPTSWAP,""PRICE"",N$1:N$2)" +"IF(SWAPFIXED=""fixed"",CONCATENATE(SWAPPIPE1,"" Fixed Price""),CONCATENATE(SWAPPIPE1, "" - "",SWAPPIPE2))" +"DAVERAGE(PROMPTSWAP,""PRICE"",N$1:N$2)" +"IF(SUM(E124:K124)=7,AVERAGE(I3:O3),"" "")" +"IF((L124+M124+C125+#REF!+#REF!)=5,(P3+Q3+F11+G11+H11)/5,"" "")" +"IF(SUM(C124:M124)=12,AVERAGE(F3:Q3),"" "")" +"IF(SWAPFIXED=""FIXED"",VLOOKUP(N2,IFERCPRICES,HLOOKUP(SWAPPIPE1,IFERCPRICES,2,FALSE),FALSE),VLOOKUP(N2,IFERCPRICES,HLOOKUP(SWAPPIPE1,IFERCPRICES,2,FALSE),FALSE)-VLOOKUP(N2,IFERCPRICES,HLOOKUP(SWAPPIPE2,IFERCPRICES,2,FALSE),FALSE))" +"DMAX(PROMPTSWAP,""PRICE"",F$9:F$10)" +"DMIN(PROMPTSWAP,""PRICE"",F$9:F$10)" +"DSTDEV(PROMPTSWAP,""PRICE"",F$9:F$10)" +"DAVERAGE(PROMPTSWAP,""PRICE"",F$9:F$10)" +"IF(SUM(E125:K125)=7,AVERAGE(I11:O11),"" "")" +"IF((L125+M125+C126+#REF!+#REF!)=5,(P11+Q11+F19+G19+H19)/5,"" "")" +"IF(SUM(C125:M125)=12,AVERAGE(F11:Q11),"" "")" +"DMAX(PROMPTSWAP,""PRICE"",F$17:F$18)" +"DMIN(PROMPTSWAP,""PRICE"",F$17:F$18)" +"DSTDEV(PROMPTSWAP,""PRICE"",F$17:F$18)" +"DAVERAGE(PROMPTSWAP,""PRICE"",F$17:F$18)" +"IF(SUM(E126:K126)=7,AVERAGE(I19:O19),"" "")" +"IF((L126+M126+C127+#REF!+#REF!)=5,(P19+Q19+F27+G27+H27)/5,"" "")" +"IF(SUM(C126:M126)=12,AVERAGE(F19:Q19),"" "")" +"DMAX(PROMPTSWAP,""PRICE"",F$25:F$26)" +"DMIN(PROMPTSWAP,""PRICE"",F$25:F$26)" +"DSTDEV(PROMPTSWAP,""PRICE"",F$25:F$26)" +"DAVERAGE(PROMPTSWAP,""PRICE"",F$25:F$26)" +"IF(SUM(E127:K127)=7,AVERAGE(I27:O27),"" "")" +"IF((L127+M127+C128+#REF!+#REF!)=5,(P27+Q27+F35+G35+H35)/5,"" "")" +"IF(SUM(C127:M127)=12,AVERAGE(F27:Q27),"" "")" +"DMAX(PROMPTSWAP,""PRICE"",F$33:F$34)" +"DMIN(PROMPTSWAP,""PRICE"",F33:F34)" +"DSTDEV(PROMPTSWAP,""PRICE"",F33:F34)" +"DAVERAGE(PROMPTSWAP,""PRICE"",F33:F34)" +"MAX(F3:F27)" +"MAX(I3:I27)" +"MAX(U6:U22)" +"MIN(F3:F27)" +"MIN(I3:I27)" +"MIN(U6:U22)" +"AVERAGE(F3:F27)" +"AVERAGE(I3:I27)" +"AVERAGE(U6:U22)" +"AVERAGE(C47:M47)" +"AVERAGE(F19:F35)" +"AVERAGE(I11:I27)" +"pipe1" +"VLOOKUP(H105,IFERCPRICES,HLOOKUP($A$70,IFERCPRICES,2,FALSE),FALSE)" +"MAX(C71:C79)" +"MIN(C71:C79)" +"AVERAGE(C69:C79)" +"pipe2" +"VLOOKUP(H105,IFERCPRICES,HLOOKUP($A$87,IFERCPRICES,2,FALSE),FALSE)" +"IF(ISNUMBER(#REF!),1,0)" +"IF(ISNUMBER(F3),1,0)" +"IF(ISNUMBER(I3),1,0)" +"IF(ISNUMBER(F11),1,0)" +"IF(ISNUMBER(I11),1,0)" +"IF(ISNUMBER(F19),1,0)" +"IF(ISNUMBER(I19),1,0)" +"IF(ISNUMBER(F27),1,0)" +"IF(ISNUMBER(I27),1,0)" +"IF(ISNUMBER(F35),1,0)" +"IF(ISNUMBER(I35),1,0)" +"SWAPPIPE1" +"SWAPPIPE2" +"B4+1" +"IF(SWAPFIXED=""FIXED"",D5,D5-E5)" +"VLOOKUP($A5,SWAPLOOK,HLOOKUP(D$2,SWAPLOOK,2,FALSE),FALSE)" +"I5-$H5" +"IF(fixed=""fixed"",CONCATENATE(pipe1,"" Fixed Price""),CONCATENATE(pipe1, "" - "",discount))" +"IF(SUM(E107:K107)=7,AVERAGE(E5:K5),"" "")" +"IF((L107+M107+B108+C108+D108)=5,(L5+M5+B6+C6+D6)/5,"" "")" +"IF(SUM(B107:M107)=12,AVERAGE(B5:M5),"" "")" +"IF(fixed=""fixed"",IF(J59>0,J59,"" ""),IF(J59>0,IF(J77>0,J59-J77,"" ""),"" ""))" +"MAX(B7:M7)" +"MIN(B7:M7)" +"IF((L116+M116+B117+C117+D117)=5,(L14+M14+B15+C15+D15)/5,"" "")" +"IF((L117+M117+B118+C118+D118)=5,(L15+M15+B17+C17+D17)/5,"" "")" +"(L15+M15+C16+D16)/4" +"MAX(B5:B14)" +"MAX(O5:O13)" +"MIN(B5:B14)" +"MIN(O5:O13)" +"AVERAGE(B5:B14)" +"AVERAGE(O5:O13)" +"AVERAGE(B20:M20)" +"AVERAGE(B13:B15)" +"AVERAGE(E12:E14)" +"IF(type=""call"",IF(J7>=strike,J7-strike,0),IF(type=""put"",IF(J7<=strike,strike-J7,0),IF(type=""straddle"",ABS(strike-J7))))" +"AVERAGE(L25,M25,B26,C26,D26)" +"AVERAGE(E26:K26)" +"AVERAGE(B26:M26)" +"pipe1" +"VLOOKUP(H93,IFERCPRICES,HLOOKUP($A$56,IFERCPRICES,2,FALSE),FALSE)" +"AVERAGE(B55:B65)" +"pipe2" +"VLOOKUP(H93,IFERCPRICES,HLOOKUP($A$74,IFERCPRICES,2,FALSE),FALSE)" +"IF(ISNUMBER(B5),1,0)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"C5*D5" +"F5*G5" +"F5*I5" +"SUM(F5:F11)/365" +"SUM(H5:H11)" +"SUM(F5:F11)" +"SUM(H12:H14)" +"J12+J14" +"H15-J15" +"I17*F17" +"SUM(F17:F18)/365" +"SUM(H17:H18)" +"F17+F18" +"SUM(F22:F27)/365" +"SUM(H22:H27)" +"SUM(F22:F27)" +"J38+J39" +"H42" +"H15+H19+H28+H40+H42" +"K15+K28+K40" +"B57-D57" +"B57+B60+B63+B66+B68" +"B70+B76" +"C6*D6" +"F6*G6" +"F6*I6" +"L6*F6" +"SUM(F6:F12)/365" +"SUM(H6:H12)" +"SUM(F6:F12)" +"J15" +"SUM(H13:H15)" +"J13+J15" +"H16-J16" +"H16-M16" +"I19*F19" +"SUM(F19:F20)/365" +"SUM(H19:H20)" +"SUM(M21:M24)" +"F19+F20" +"SUM(F29:F34)/365" +"SUM(H29:H34)" +"SUM(F29:F34)" +"SUM(H46:H47)" +"J46+J47" +"H50" +"M50-H50" +"H16+H25+H35+H48+H50" +"K16+K35+K48" +"N16+N25+N35+N48" +"B65-D65" +"B65+B68+B71+B74+B76" +"B78+B84" +"SUM(C5:C6)" +"SUM(G5+H5)" +"SUM(N5:P5)" +"SUM(G5:G7)" +"H12+I12" +"SUM(L12:O12)" +"SUM(G26:H26)" +"I5" +"Q34" +"H5" +"G5" +"P5" +"J12" +"P12" +"J19" +"O19" +"I26" +"SUM(K34:P34)" +"SUM(H34:P34)" +"H28" +"SUM(G7+H7)" +"SUM(N7:P7)" +"SUM(G7:G7)" +"SUM(L13:O13)" +"SUM(G25:H25)" +"I7" +"Q36" +"H7" +"G7" +"Q7" +"J13" +"P13" +"J19" +"O19" +"I25" +"SUM(K36:P36)" +"SUM(H36:P36)" +"SUM(F7:F10)" +"F16" +"SUM(F23:F24)" +"SUM(F31:F35)" +"SUM(F11+F17+F25+F36+F44+F57+F65+F74+F82)" +"G7+H7" +"SUM(N7:P7)" +"SUM(G7:G7)" +"J7" +"SUM(L12:O12)" +"SUM(G22:H22)" +"I7" +"Q31" +"SUM(L22+M22)" +"H7" +"G7" +"P7" +"I23" +"SUM(K31:P31)" +"SUM(H31:P31)" +"G7+H7" +"SUM(N7:P7)" +"SUM(G7:G7)" +"SUM(L12:O12)" +"SUM(G22:H22)" +"I7" +"Q31" +"SUM(L22+M22)" +"H7" +"G7" +"P7" +"SUM(K31:P31)" +"SUM(H31:P31)" +"(G7+H7)" +"SUM(J7+K7)" +"SUM(N7:P7)" +"SUM(G7:G8)" +"SUM(L13:O13)" +"SUM(G25:H25)" +"I7" +"Q35" +"H7" +"G7" +"Q7" +"J13" +"P13" +"J19" +"O19" +"I25" +"SUM(K35:P35)" +"SUM(H35+J35+Q35)" +"G7+H7" +"SUM(N7:P7)" +"SUM(G7:G9)" +"SUM(L14:O14)" +"SUM(G28:H28)" +"I7" +"Q39" +"SUM(L28+M28)" +"H7" +"G7" +"Q7" +"J14" +"P14" +"J21" +"O21" +"I28" +"SUM(K39:P39)" +"SUM(H39+J39+Q39)" +"SUM(D7*0.05)" +"SUM(D7-F7)" +"SUM(D7:D31)" +"SUM(D7*0.174)" +"SUM(D7-F7)" +"SUM(D7:D31)" +"SUM(D7*0.174)" +"SUM(D7-F7)" +"SUM(D7:D31)" +"G7+H7" +"SUM(N7:P7)" +"SUM(G7:G7)" +"J7" +"SUM(L12:O12)" +"SUM(G22:H22)" +"I7" +"Q31" +"SUM(L22+M22)" +"H7" +"G7" +"P7" +"H23" +"SUM(K31:P31)" +"SUM(H31:P31)" +"SUM(A1:A6)" +"A7+A8" +"-(A46/0.75)" +"-A54" +"A17*12" +"(A22*3)*12" +"G37*H37" +"SUM(I37:I41)" +"SUM(A21:A45)" +"-145*3" +"-3000/12" +"-3450/12" +"SUM(A1:A6)" +"A7+A8" +"-(A46/0.75)" +"-A54" +"A17*12" +"G37*H37" +"SUM(I37:I41)" +"SUM(A21:A45)" +"-1000/12" +"-3450/12" +"SUM(A1:A6)" +"A7+A8" +"-(A46/0.75)" +"-A54" +"A17*12" +"700*12" +"G37*H37" +"SUM(I37:I41)" +"I42/G41" +"I42/G41" +"SUM(A21:A45)" +"-145*1" +"-1000/12" +"-3450/12" +"-B49/0.75" +"-B58" +"B7+B8" +"B9*12" +"SUM(B12:B20)" +"B24+B19" +"B26*700" +"SUM(B31:B48)" +"-(B24*0.85)*0.03/12" +"-(B26*1000)/12" +"-B26*145" +"SUM(B52:B57)" +"ROUND((O10*31+P10*28+Q10*31+R10*30+S10*31+T10*30+U10*31+V10*31+W10*30+X10*31+Y10*30+Z10*31)*J10,0)" +"SUM(H10:H45)" +"SUM(K10:K44)" +"1090000-H46" +"P35" +"Y35+Y22+Y18" +"AA35+AA22+AA18+AA17" +"AD35+AD24+AD22+AD18+AD17" +"AF35+AF24+AF22+AF18+AF17+AF20" +"AK35+AK24+AK22+AK21+AK20+AK18+AK17" +"AP35+AP24+AP22+AP21+AP20+AP18+AP17+AP26" +"AY35+AY24+AY22+AY21+AY20+AY18+AY17+AY26+AY11+AY12" +"BC35+BC24+BC22+BC21+BC20+BC18+BC17+BC26+BC11+BC12+BC31+BC32" +"BI35+BI24+BI22+BI21+BI20+BI18+BI17+BI26+BI31+BI32+BI30+BI10+BI11+BI12" +"BL35+BL24+BL22+BL21+BL20+BL18+BL17+BL26+BL31+BL32+BL30+BL10" +"SUM(H10:H45)" +"SUM(P10:P45)-P50" +"H52/1090000" +"SUM(L54:BJ54)/51" +"1090000-H52" +"H56/1090000" +"SUM(M57:BJ57)/51" +"ROUND((O12*31+P12*28+Q12*31+R12*30+S12*31+T12*30+U12*31+V12*31+W12*30+X12*31+Y12*30+Z12*31)*H12,0)" +"SUM(I10:I37)" +"850000-I38" +"AA21" +"AF21+AF23" +"AM21+AM23+AM14" +"AP21+AP23+AP14+AP26" +"AZ21+AZ23+AZ14+AZ26+AZ12" +"BI21+BI23+BI14+BI26+BI12+BI10+BI30" +"BV21+BV23+BV14+BV26+BV12+BV10+BV30+BV19" +"SUM(J10:J37)" +"SUM(AA10:AA37)-AA42" +"ROUND((O14*31+P14*28+Q14*31+R14*30+S14*31+T14*30+U14*31+V14*31+W14*30+X14*31+Y14*30+Z14*31)*J14,0)" +"SUM(H14:H27)" +"476000-H28" +"O21" +"AA21+AA22" +"AD21+AD22+AD18" +"AK21+AK22+AK18+AK19+AK20" +"AM21+AM22+AM18+AM19+AM20+AM25" +"AN21+AN22+AN18+AN19+AN20+AN25+AN14+AN15" +"BL21+BL22+BL18+BL19+BL20+BL25+BL14+BL15+BL16" +"SUM(H14:H27)" +"SUM(O14:O27)-O21" +"SUM(AA14:AA27)-(AA21+AA22)" +"SUM(AD14:AD27)-(AD21+AD22+AD18)" +"SUM(AK14:AK27)-(AK21+AK22+AK18+AK19+AK20)" +"SUM(AM14:AM27)-(AM21+AM22+AM18+AM19+AM20+AM25)" +"AN28-AN32" +"SUM(H40:H43)" +"+K28+K44" +"205000-H44" +"H44-H51" +"'[1]ROFR Criteria'!A1" +"ROUND((O10*31+P10*28+Q10*31+R10*30+S10*31+T10*30+U10*31+V10*31+W10*30+X10*31+Y10*30+Z10*31)*H10,0)" +"SUM(I10:I26)" +"850000-I27" +"SUM(J10:J26)" +"B6+1" +"EOMONTH(B7,3)" +"B7-VALUE(""12/31/00"")" +"C7-B7" +"B11*(1-B27)" +"(B35*B27*B11+B43*B51)*B$8" +"SUM(B59:B64)" +"SUM(K6:K51)" +"1090000-K52" +"1210000-S52" +"K31" +"AB31+AB18+AB14" +"AD31+AD18+AD14+AD13" +"AG31+AG20+AG18+AG14+AG13" +"AI31+AI20+AI18+AI14+AI13+AI16" +"AN31+AN20+AN18+AN17+AN16+AN14+AN13" +"AS31+AS20+AS18+AS17+AS16+AS14+AS13+AS22" +"BB14+BB16+BB17+BB18+BB20+BB22+BB40" +"BF14+BF16+BF17+BF18+BF20+BF22+BF40+BF27+BF28" +"BL14+BL16+BL17+BL18+BL20+BL22+BL40+BL27+BL28+BL26+BL6" +"CB14+CB16+CB17+CB18+CB20+CB22+CB40+CB27+CB28+CB26+CB6+CB9+CB15" +"CC14+CC16+CC17+CC18+CC20+CC22+CC40+CC27+CC28+CC26+CC6+CC9+CC15+CC10+CC12+CC19+CC21+CC39" +"CE14+CE16+CE17+CE18+CE20+CE22+CE40+CE27+CE28+CE26+CE6+CE9+CE15+CE10+CE12+CE19+CE21+CE39+CE50" +"CW14+CW16+CW17+CW18+CW20+CW22+CW40+CW27+CW28+CW26+CW6+CW9+CW15+CW10+CW12+CW19+CW21+CW39+CW11+CW50" +"K52-K56" +"SUM(I4:I16)" +"SUM(J14:J24)" +"476000-J25" +"J20" +"V20+V21" +"Y20+Y21+Y17" +"AF20+AF21+AF17+AF18+AF19" +"AH20+AH21+AH17+AH18+AH19+AH22" +"AI20+AI21+AI17+AI18+AI19+AI22+AI14+AI15" +"BG20+BG21+BG17+BG18+BG19+BG22+BG14+BG15+BG16" +"CC20+CC21+CC17+CC18+CC19+CC22+CC14+CC15+CC16+CC24" +"SUM(J14:J24)-J20" +"SUM(V14:V24)-(V20+V21)" +"SUM(Y14:Y24)-(Y20+Y21+Y17)" +"SUM(AF14:AF24)-(AF20+AF21+AF17+AF18+AF19)" +"SUM(AH14:AH24)-(AH20+AH21+AH17+AH18+AH19+AH22)" +"AI25-AI29" +"SUM(J37:J39)" +"205000-J40" +"BG37" +"J31+J46" +"681000-J49" +"SUM(I10:I36)" +"850000-I37" +"U18" +"Z18+Z20" +"AG18+AG20+AG14" +"AJ18+AJ20+AJ14+AJ23" +"AT18+AT20+AT14+AT23+AT12" +"BC18+BC20+BC14+BC23+BC12+BC10+BC27" +"BP18+BP20+BP14+BP23+BP12+BP10+BP27+BP16" +"BS18+BS20+BS14+BS23+BS12+BS10+BS27+BS16+BS19+BS11+BS13" +"BT18+BT20+BT14+BT23+BT12+BT10+BT27+BT16+BT19+BT11+BT13+BT17+BT21+BT22+BT32" +"CN18+CN20+CN14+CN23+CN12+CN10+CN27+CN16+CN19+CN11+CN13+CN17+CN21+CN22+CN32+CN15" +"SUM(I10:I36)" +"SUM(U10:U36)-U41" +"SUM(E12:E20)" +"SUM(E21:E23)" +"SUM(E24:E24)" +"SUM(E25:E40)" +"SUM(E41:E48)" +"SUM(E49:E58)" +"E69" +"SUM(E70:E76)" +"B58+B68+B69+B76" +"1090000-B81" +"B24+B48+B58+B69" +"850000-B82" +"B20+(B69-30000)" +"476000-B83" +"B23" +"205000-B84" +"B8/(B6*365)" +"476000+205000" +"B8+B13+B18+B23" +"B30*B31*365" +"B25+B49" +"SUM(B3:E3)/4" +"I6*H6*30.4" +"K6*30.4*H6" +"M6*30.4*H6" +"O6*30.4*H6" +"Q6*30.4*H6" +"S6*30.4*H6" +"U6*30.4*H6" +"W6*30.4*H6" +"Y6*30.4*H6" +"AA6*30.4*H6" +"AC6*30.4*H6" +"AE6*30.4*H6" +"AH6*30.4*H6" +"AJ6*30.4*H6" +"AL6*30.4*H6" +"AN6*30.4*H6" +"AP6*30.4*H6" +"AR6*30.4*H6" +"AT6*30.4*H6" +"AV6*30.4*H6" +"AX6*30.4*H6" +"AZ6*30.4*H6" +"BB6*30.4*H6" +"BD6*30.4*H6" +"BG6*30.4*H6" +"BI6*30.4*H6" +"BK6*30.4*H6" +"BM6*30.4*H6" +"BO6*30.4*H6" +"BQ6*30.4*H6" +"BS6*30.4*H6" +"BU6*30.4*H6" +"BW6*30.4*H6" +"BY6*30.4*H6" +"CA6*30.4*H6" +"CC6*30.4*H6" +"CF6*30.4*H6" +"CH6*30.4*H6" +"CJ6*30.4*H6" +"CL6*30.4*H6" +"CN6*30.4*H6" +"CP6*30.4*H6" +"CR6*30.4*H6" +"CT6*30.4*H6" +"CV6*30.4*H6" +"CX6*30.4*H6" +"CZ6*30.4*H6" +"DB6*30.4*H6" +"DE6*30.4*H6" +"DG6*30.4*H6" +"DI6*30.4*H6" +"DK6*30.4*H6" +"DM6*30.4*H6" +"DO6*30.4*H6" +"DQ6*30.4*H6" +"DS6*30.4*H6" +"DU6*30.4*H6" +"DV6*30.4*H6" +"DY6*30.4*H6" +"EA6*30.4*H6" +"ED6*30.4*H6" +"EF6*30.4*H6" +"EH6*30.4*H6" +"EJ6*30.4*H6" +"EL6*30.4*H6" +"EN6*30.4*H6" +"EP6*30.4*H6" +"ER6*30.4*H6" +"ET6*30.4*H6" +"EV6*30.4*H6" +"EX6*30.4*H6" +"EZ6*30.4*H6" +"DW9*30.4*H6" +"FC11*H11*30.4" +"FE11*H11*30.4" +"FG11*H11*30.4" +"FI11*H11*30.4" +"FK11*H11*30.4" +"FM11*H11*30.4" +"FO11*H11*30.4" +"FQ11*H11*30.4" +"FS11*H11*30.4" +"FU11*H11*30.4" +"FW11*H11*30.4" +"FY11*H11*30.4" +"GB11*H11*30.4" +"GD11*H11*30.4" +"GF11*H11*30.4" +"GH11*H11*30.4" +"GJ11*H11*30.4" +"GL11*H11*30.4" +"GN11*H11*30.4" +"GP11*H11*30.4" +"GR11*H11*30.4" +"GT11*H11*30.4" +"GV11*H11*30.4" +"GX11*H11*30.4" +"HA11*H11*30.4" +"HC11*H11*30.4" +"HE11*H11*30.4" +"HG11*H11*30.4" +"HI11*H11*30.4" +"HK11*H11*30.4" +"HM11*H11*30.4" +"HO11*H11*30.4" +"HQ11*H11*30.4" +"HS11*H11*30.4" +"HU11*H11*30.4" +"HW11*H11*30.4" +"SUM(I6:I51)" +"SUM(I52:AF52)/12" +"1090000-I52" +"1210000-S52" +"SUM(DE54:EB54)" +"SUM(J6:J51)" +"SUM(FD11:FD51)" +"SUM(GC29:GC51)" +"I6*H6*30.4" +"K6*H6*30.4" +"M6*H6*30.4" +"O6*H6*30.4" +"Q6*H6*30.4" +"S6*H6*30.4" +"U6*H6*30.4" +"W6*H6*30.4" +"Y6*H6*30.4" +"AA6*H6*30.4" +"AC6*H6*30.4" +"AE6*H6*30.4" +"AH6*H6*30.4" +"AJ6*H6*30.4" +"AL6*H6*30.4" +"AN6*H6*30.4" +"AP6*H6*30.4" +"AR6*H6*30.4" +"AT6*H6*30.4" +"AV6*H6*30.4" +"AX6*H6*30.4" +"AZ6*H6*30.4" +"BB6*H6*30.4" +"BD6*H6*30.4" +"BG6*H6*30.4" +"BI6*H6*30.4" +"BK6*H6*30.4" +"BM6*H6*30.4" +"BO6*H6*30.4" +"BQ6*H6*30.4" +"BS6*H6*30.4" +"BU6*H6*30.4" +"BW6*H6*30.4" +"BY6*H6*30.4" +"CA6*H6*30.4" +"CC6*H6*30.4" +"CF6*H6*30.4" +"CH6*H6*30.4" +"CJ6*H6*30.4" +"CL6*H6*30.4" +"CN6*H6*30.4" +"CP6*H6*30.4" +"CR6*H6*30.4" +"CT6*H6*30.4" +"CV6*H6*30.4" +"CX6*H6*30.4" +"CZ6*H6*30.4" +"DB6*H6*30.4" +"DE6*H6*30.4" +"DG6*H6*30.4" +"DI6*H6*30.4" +"DK6*H6*30.4" +"DM6*H6*30.4" +"DO6*H6*30.4" +"DQ6*H6*30.4" +"DS6*H6*30.4" +"DU6*H6*30.4" +"DW6*H6*30.4" +"DY6*H6*30.4" +"EA6*H6*30.4" +"ED6*H6*30.4" +"SUM(I6:I18)" +"SUM(I19:AF19)/12" +"SUM(ED19:EP19)/12" +"688827-I19" +"SUM(J6:J18)" +"SUM(I22:AF22)" +"SUM(ED22:EP22)" +"J6*I6*30.4" +"L6*I6*30.4" +"N6*I6*30.4" +"P6*I6*30.4" +"R6*I6*30.4" +"T6*I6*30.4" +"V6*I6*30.4" +"X6*I6*30.4" +"Z6*I6*30.4" +"AB6*I6*30.4" +"AD6*I6*30.4" +"AF6*I6*30.4" +"AI6*I6*30.4" +"AK6*I6*30.4" +"AM6*I6*30.4" +"AO6*I6*30.4" +"AQ6*I6*30.4" +"AS6*I6*30.4" +"AU6*I6*30.4" +"AW6*I6*30.4" +"AY6*I6*30.4" +"BA6*I6*30.4" +"BC6*I6*30.4" +"BE6*I6*30.4" +"BH6*I6*30.4" +"BJ8*I8*30.4" +"BL8*I8*30.4" +"BN8*I8*30.4" +"BP8*I8*30.4" +"BR8*I8*30.4" +"BT8*I8*30.4" +"BV8*I8*30.4" +"BX8*I8*30.4" +"BZ8*I8*30.4" +"CB8*I8*30.4" +"CD8*I8*30.4" +"CG8*I8*30.4" +"CI8*I8*30.4" +"CK8*I8*30.4" +"CM8*I8*30.4" +"CO8*I8*30.4" +"CQ8*I8*30.4" +"CS8*I8*30.4" +"CU8*I8*30.4" +"CW8*I8*30.4" +"CY8*I8*30.4" +"DA8*I8*30.4" +"DC8*I8*30.4" +"DF8*I8*30.4" +"SUM(J6:J19)" +"SUM(J20:AG20)/12" +"SUM(DF20:DR20)/12" +"SUM(DT20:EE20)/12" +"681000-J20" +"SUM(K6:K19)" +"SUM(J23:AG23)" +"SUM(DF23:DR23)" +"SUM(DT23:EE23)" +"I10*H10*30.4" +"K10*H10*30.4" +"M10*H10*30.4" +"O10*H10*30.4" +"Q10*H10*30.4" +"S10*H10*30.4" +"U10*H10*30.4" +"W10*H10*30.4" +"Y10*H10*30.4" +"AA10*H10*30.4" +"AC10*H10*30.4" +"AE10*H10*30.4" +"AH10*H10*30.4" +"AJ10*H10*30.4" +"AL10*H10*30.4" +"AN10*H10*30.4" +"AP10*H10*30.4" +"AR10*H10*30.4" +"AT10*H10*30.4" +"AV10*H10*30.4" +"AX10*H10*30.4" +"AZ10*H10*30.4" +"BB10*H10*30.4" +"BD10*H10*30.4" +"BG10*H10*30.4" +"BI10*H10*30.4" +"BK10*H10*30.4" +"BM10*H10*30.4" +"BO10*H10*30.4" +"BQ10*H10*30.4" +"BS10*H10*30.4" +"BU10*H10*30.4" +"BW10*H10*30.4" +"BY10*H10*30.4" +"CA10*H10*30.4" +"CC10*H10*30.4" +"CF10*H10*30.4" +"CH10*H10*30.4" +"CJ10*H10*30.4" +"CL10*H10*30.4" +"CN10*H10*30.4" +"CP10*H10*30.4" +"CR10*H10*30.4" +"CT10*H10*30.4" +"CV10*H10*30.4" +"CX10*H10*30.4" +"CZ10*H10*30.4" +"DB10*H10*30.4" +"DE10*H10*30.4" +"DG10*H10*30.4" +"DI10*H10*30.4" +"DK10*H10*30.4" +"DM10*H10*30.4" +"DO10*H10*30.4" +"DQ10*H10*30.4" +"DS10*H10*30.4" +"DU10*H10*30.4" +"DW10*H10*30.4" +"DY10*H10*30.4" +"EA10*H10*30.4" +"ED10*H10*30.4" +"EF10*H10*30.4" +"EH10*H10*30.4" +"EJ10*H10*30.4" +"EL10*H10*30.4" +"EN10*H10*30.4" +"EP10*H10*30.4" +"ER10*H10*30.4" +"ET10*H10*30.4" +"EV10*H10*30.4" +"EX10*H10*30.4" +"EZ10*H10*30.4" +"FC10*H10*30.4" +"FE10*H10*30.4" +"FG10*H10*30.4" +"FI10*H10*30.4" +"FK10*H10*30.4" +"FM10*H10*30.4" +"FO10*H10*30.4" +"FQ10*H10*30.4" +"FS10*H10*30.4" +"FU10*H10*30.4" +"FW10*H10*30.4" +"FY10*H10*30.4" +"GB10*H10*30.4" +"GD10*H10*30.4" +"GF10*H10*30.4" +"GH10*H10*30.4" +"GJ10*H10*30.4" +"GL10*H10*30.4" +"GN10*H10*30.4" +"GP10*H10*30.4" +"GR10*H10*30.4" +"GT10*H10*30.4" +"GV10*H10*30.4" +"GX10*H10*30.4" +"HA10*H10*30.4" +"HC10*H10*30.4" +"HE10*H10*30.4" +"HG10*H10*30.4" +"HI10*H10*30.4" +"HK10*H10*30.4" +"HM10*H10*30.4" +"HO10*H10*30.4" +"HQ10*H10*30.4" +"HS10*H10*30.4" +"HU10*H10*30.4" +"HW10*H10*30.4" +"SUM(I10:I36)" +"SUM(I37:AF37)/12" +"850000-I37" +"SUM(J10:J36)" +"SUM(I40:AF40)" +"B8/(B6*365)" +"476000+205000" +"B8+B13+B18+B23" +"B30*B31*365" +"B25+B49" +"SUM(B3:E3)/4" +"I6*H6*30.4" +"K6*30.4*H6" +"M6*30.4*H6" +"O6*30.4*H6" +"Q6*30.4*H6" +"S6*30.4*H6" +"U6*30.4*H6" +"W6*30.4*H6" +"Y6*30.4*H6" +"AA6*30.4*H6" +"AC6*30.4*H6" +"AE6*30.4*H6" +"AH6*30.4*H6" +"AJ6*30.4*H6" +"AL6*30.4*H6" +"AN6*30.4*H6" +"AP6*30.4*H6" +"AR6*30.4*H6" +"AT6*30.4*H6" +"AV6*30.4*H6" +"AX6*30.4*H6" +"AZ6*30.4*H6" +"BB6*30.4*H6" +"BD6*30.4*H6" +"BG6*30.4*H6" +"BI6*30.4*H6" +"BK6*30.4*H6" +"BM6*30.4*H6" +"BO6*30.4*H6" +"BQ6*30.4*H6" +"BS6*30.4*H6" +"BU6*30.4*H6" +"BW6*30.4*H6" +"BY6*30.4*H6" +"CA6*30.4*H6" +"CC6*30.4*H6" +"CF6*30.4*H6" +"CH6*30.4*H6" +"CJ6*30.4*H6" +"CL6*30.4*H6" +"CN6*30.4*H6" +"CP6*30.4*H6" +"CR6*30.4*H6" +"CT6*30.4*H6" +"CV6*30.4*H6" +"CX6*30.4*H6" +"CZ6*30.4*H6" +"DB6*30.4*H6" +"DE6*30.4*H6" +"DG6*30.4*H6" +"DI6*30.4*H6" +"DK6*30.4*H6" +"DM6*30.4*H6" +"DO6*30.4*H6" +"DQ6*30.4*H6" +"DS6*30.4*H6" +"DU6*30.4*H6" +"DV6*30.4*H6" +"DY6*30.4*H6" +"EA6*30.4*H6" +"ED6*30.4*H6" +"EF6*30.4*H6" +"EH6*30.4*H6" +"EJ6*30.4*H6" +"EL6*30.4*H6" +"EN6*30.4*H6" +"EP6*30.4*H6" +"ER6*30.4*H6" +"ET6*30.4*H6" +"EV6*30.4*H6" +"EX6*30.4*H6" +"EZ6*30.4*H6" +"DW9*30.4*H6" +"FC11*H11*30.4" +"FE11*H11*30.4" +"FG11*H11*30.4" +"FI11*H11*30.4" +"FK11*H11*30.4" +"FM11*H11*30.4" +"FO11*H11*30.4" +"FQ11*H11*30.4" +"FS11*H11*30.4" +"FU11*H11*30.4" +"FW11*H11*30.4" +"FY11*H11*30.4" +"GB11*H11*30.4" +"GD11*H11*30.4" +"GF11*H11*30.4" +"GH11*H11*30.4" +"GJ11*H11*30.4" +"GL11*H11*30.4" +"GN11*H11*30.4" +"GP11*H11*30.4" +"GR11*H11*30.4" +"GT11*H11*30.4" +"GV11*H11*30.4" +"GX11*H11*30.4" +"HA11*H11*30.4" +"HC11*H11*30.4" +"HE11*H11*30.4" +"HG11*H11*30.4" +"HI11*H11*30.4" +"HK11*H11*30.4" +"HM11*H11*30.4" +"HO11*H11*30.4" +"HQ11*H11*30.4" +"HS11*H11*30.4" +"HU11*H11*30.4" +"HW11*H11*30.4" +"I34*30.4*0" +"K34*30.4*0.0803" +"M34*30.4*0.1254" +"AC35*30.4*0.1753" +"AH36*30.4*0.1798" +"AH37*30.4*0.2198" +"SUM(I6:I51)" +"SUM(I52:AF52)/12" +"1090000-I52" +"1210000-S52" +"SUM(DE54:EB54)" +"SUM(J6:J51)" +"SUM(FD11:FD51)" +"SUM(GC29:GC51)" +"I6*H6*30.4" +"K6*H6*30.4" +"M6*H6*30.4" +"O6*H6*30.4" +"Q6*H6*30.4" +"S6*H6*30.4" +"U6*H6*30.4" +"W6*H6*30.4" +"Y6*H6*30.4" +"AA6*H6*30.4" +"AC6*H6*30.4" +"AE6*H6*30.4" +"AH6*H6*30.4" +"AJ6*H6*30.4" +"AL6*H6*30.4" +"AN6*H6*30.4" +"AP6*H6*30.4" +"AR6*H6*30.4" +"AT6*H6*30.4" +"AV6*H6*30.4" +"AX6*H6*30.4" +"AZ6*H6*30.4" +"BB6*H6*30.4" +"BD6*H6*30.4" +"BG6*H6*30.4" +"BI6*H6*30.4" +"BK6*H6*30.4" +"BM6*H6*30.4" +"BO6*H6*30.4" +"BQ6*H6*30.4" +"BS6*H6*30.4" +"BU6*H6*30.4" +"BW6*H6*30.4" +"BY6*H6*30.4" +"CA6*H6*30.4" +"CC6*H6*30.4" +"CF6*H6*30.4" +"CH6*H6*30.4" +"CJ6*H6*30.4" +"CL6*H6*30.4" +"CN6*H6*30.4" +"CP6*H6*30.4" +"CR6*H6*30.4" +"CT6*H6*30.4" +"CV6*H6*30.4" +"CX6*H6*30.4" +"CZ6*H6*30.4" +"DB6*H6*30.4" +"DE6*H6*30.4" +"DG6*H6*30.4" +"DI6*H6*30.4" +"DK6*H6*30.4" +"DM6*H6*30.4" +"DO6*H6*30.4" +"DQ6*H6*30.4" +"DS6*H6*30.4" +"DU6*H6*30.4" +"DW6*H6*30.4" +"DY6*H6*30.4" +"EA6*H6*30.4" +"ED6*H6*30.4" +"SUM(I6:I18)" +"SUM(I19:AF19)/12" +"SUM(ED19:EP19)/12" +"688827-I19" +"SUM(J6:J18)" +"SUM(I22:AF22)" +"SUM(ED22:EP22)" +"J6*I6*30.4" +"L6*I6*30.4" +"N6*I6*30.4" +"P6*I6*30.4" +"R6*I6*30.4" +"T6*I6*30.4" +"V6*I6*30.4" +"X6*I6*30.4" +"Z6*I6*30.4" +"AB6*I6*30.4" +"AD6*I6*30.4" +"AF6*I6*30.4" +"AI6*I6*30.4" +"AK6*I6*30.4" +"AM6*I6*30.4" +"AO6*I6*30.4" +"AQ6*I6*30.4" +"AS6*I6*30.4" +"AU6*I6*30.4" +"AW6*I6*30.4" +"AY6*I6*30.4" +"BA6*I6*30.4" +"BC6*I6*30.4" +"BE6*I6*30.4" +"BH6*I6*30.4" +"BJ8*I8*30.4" +"BL8*I8*30.4" +"BN8*I8*30.4" +"BP8*I8*30.4" +"BR8*I8*30.4" +"BT8*I8*30.4" +"BV8*I8*30.4" +"BX8*I8*30.4" +"BZ8*I8*30.4" +"CB8*I8*30.4" +"CD8*I8*30.4" +"CG8*I8*30.4" +"CI8*I8*30.4" +"CK8*I8*30.4" +"CM8*I8*30.4" +"CO8*I8*30.4" +"CQ8*I8*30.4" +"CS8*I8*30.4" +"CU8*I8*30.4" +"CW8*I8*30.4" +"CY8*I8*30.4" +"DA8*I8*30.4" +"DC8*I8*30.4" +"DF8*I8*30.4" +"SUM(J6:J19)" +"SUM(J20:AG20)/12" +"SUM(DF20:DR20)/12" +"SUM(DT20:EE20)/12" +"681000-J20" +"SUM(K6:K19)" +"SUM(J23:AG23)" +"SUM(DF23:DR23)" +"SUM(DT23:EE23)" +"I10*H10*30.4" +"K10*H10*30.4" +"M10*H10*30.4" +"O10*H10*30.4" +"Q10*H10*30.4" +"S10*H10*30.4" +"U10*H10*30.4" +"W10*H10*30.4" +"Y10*H10*30.4" +"AA10*H10*30.4" +"AC10*H10*30.4" +"AE10*H10*30.4" +"AH10*H10*30.4" +"AJ10*H10*30.4" +"AL10*H10*30.4" +"AN10*H10*30.4" +"AP10*H10*30.4" +"AR10*H10*30.4" +"AT10*H10*30.4" +"AV10*H10*30.4" +"AX10*H10*30.4" +"AZ10*H10*30.4" +"BB10*H10*30.4" +"BD10*H10*30.4" +"BG10*H10*30.4" +"BI10*H10*30.4" +"BK10*H10*30.4" +"BM10*H10*30.4" +"BO10*H10*30.4" +"BQ10*H10*30.4" +"BS10*H10*30.4" +"BU10*H10*30.4" +"BW10*H10*30.4" +"BY10*H10*30.4" +"CA10*H10*30.4" +"CC10*H10*30.4" +"CF10*H10*30.4" +"CH10*H10*30.4" +"CJ10*H10*30.4" +"CL10*H10*30.4" +"CN10*H10*30.4" +"CP10*H10*30.4" +"CR10*H10*30.4" +"CT10*H10*30.4" +"CV10*H10*30.4" +"CX10*H10*30.4" +"CZ10*H10*30.4" +"DB10*H10*30.4" +"DE10*H10*30.4" +"DG10*H10*30.4" +"DI10*H10*30.4" +"DK10*H10*30.4" +"DM10*H10*30.4" +"DO10*H10*30.4" +"DQ10*H10*30.4" +"DS10*H10*30.4" +"DU10*H10*30.4" +"DW10*H10*30.4" +"DY10*H10*30.4" +"EA10*H10*30.4" +"ED10*H10*30.4" +"EF10*H10*30.4" +"EH10*H10*30.4" +"EJ10*H10*30.4" +"EL10*H10*30.4" +"EN10*H10*30.4" +"EP10*H10*30.4" +"ER10*H10*30.4" +"ET10*H10*30.4" +"EV10*H10*30.4" +"EX10*H10*30.4" +"EZ10*H10*30.4" +"FC10*H10*30.4" +"FE10*H10*30.4" +"FG10*H10*30.4" +"FI10*H10*30.4" +"FK10*H10*30.4" +"FM10*H10*30.4" +"FO10*H10*30.4" +"FQ10*H10*30.4" +"FS10*H10*30.4" +"FU10*H10*30.4" +"FW10*H10*30.4" +"FY10*H10*30.4" +"GB10*H10*30.4" +"GD10*H10*30.4" +"GF10*H10*30.4" +"GH10*H10*30.4" +"GJ10*H10*30.4" +"GL10*H10*30.4" +"GN10*H10*30.4" +"GP10*H10*30.4" +"GR10*H10*30.4" +"GT10*H10*30.4" +"GV10*H10*30.4" +"GX10*H10*30.4" +"HA10*H10*30.4" +"HC10*H10*30.4" +"HE10*H10*30.4" +"HG10*H10*30.4" +"HI10*H10*30.4" +"HK10*H10*30.4" +"HM10*H10*30.4" +"HO10*H10*30.4" +"HQ10*H10*30.4" +"HS10*H10*30.4" +"HU10*H10*30.4" +"HW10*H10*30.4" +"SUM(I10:I36)" +"SUM(I37:AF37)/12" +"850000-I37" +"SUM(J10:J36)" +"SUM(I40:AF40)" +"B8/(B6*365)" +"476000+205000" +"B8+B13+B18+B23" +"B30*B31*365" +"B35" +"C35-151000" +"D35-200000" +"B35*B37*365" +"B41*0.54" +"B32+B38+B44+B49" +"B25+B51" +"SUM(B4:E4)/4" +"E15+F15" +"I6*H6*30.4" +"K6*30.4*H6" +"M6*30.4*H6" +"O6*30.4*H6" +"Q6*30.4*H6" +"S6*30.4*H6" +"U6*30.4*H6" +"W6*30.4*H6" +"Y6*30.4*H6" +"AA6*30.4*H6" +"AC6*30.4*H6" +"AE6*30.4*H6" +"AH6*30.4*H6" +"AJ6*30.4*H6" +"AL6*30.4*H6" +"AN6*30.4*H6" +"AP6*30.4*H6" +"AR6*30.4*H6" +"AT6*30.4*H6" +"AV6*30.4*H6" +"AX6*30.4*H6" +"AZ6*30.4*H6" +"BB6*30.4*H6" +"BD6*30.4*H6" +"BG6*30.4*H6" +"BI6*30.4*H6" +"BK6*30.4*H6" +"BM6*30.4*H6" +"BO6*30.4*H6" +"BQ6*30.4*H6" +"BS6*30.4*H6" +"BU6*30.4*H6" +"BW6*30.4*H6" +"BY6*30.4*H6" +"CA6*30.4*H6" +"CC6*30.4*H6" +"CF6*30.4*H6" +"CH6*30.4*H6" +"CJ6*30.4*H6" +"CL6*30.4*H6" +"CN6*30.4*H6" +"CP6*30.4*H6" +"CR6*30.4*H6" +"CT6*30.4*H6" +"CV6*30.4*H6" +"CX6*30.4*H6" +"CZ6*30.4*H6" +"DB6*30.4*H6" +"DE6*30.4*H6" +"DG6*30.4*H6" +"DI6*30.4*H6" +"DK6*30.4*H6" +"DM6*30.4*H6" +"DO6*30.4*H6" +"DQ6*30.4*H6" +"DS6*30.4*H6" +"DU6*30.4*H6" +"DV6*30.4*H6" +"DY6*30.4*H6" +"EA6*30.4*H6" +"ED6*30.4*H6" +"EF6*30.4*H6" +"EH6*30.4*H6" +"EJ6*30.4*H6" +"EL6*30.4*H6" +"EN6*30.4*H6" +"EP6*30.4*H6" +"ER6*30.4*H6" +"ET6*30.4*H6" +"EV6*30.4*H6" +"EX6*30.4*H6" +"EZ6*30.4*H6" +"DW9*30.4*H6" +"FC11*H11*30.4" +"FE11*H11*30.4" +"FG11*H11*30.4" +"FI11*H11*30.4" +"FK11*H11*30.4" +"FM11*H11*30.4" +"FO11*H11*30.4" +"FQ11*H11*30.4" +"FS11*H11*30.4" +"FU11*H11*30.4" +"FW11*H11*30.4" +"FY11*H11*30.4" +"GB11*H11*30.4" +"GD11*H11*30.4" +"GF11*H11*30.4" +"GH11*H11*30.4" +"GJ11*H11*30.4" +"GL11*H11*30.4" +"GN11*H11*30.4" +"GP11*H11*30.4" +"GR11*H11*30.4" +"GT11*H11*30.4" +"GV11*H11*30.4" +"GX11*H11*30.4" +"HA11*H11*30.4" +"HC11*H11*30.4" +"HE11*H11*30.4" +"HG11*H11*30.4" +"HI11*H11*30.4" +"HK11*H11*30.4" +"HM11*H11*30.4" +"HO11*H11*30.4" +"HQ11*H11*30.4" +"HS11*H11*30.4" +"HU11*H11*30.4" +"HW11*H11*30.4" +"I34*30.4*0" +"K34*30.4*0.0803" +"M34*30.4*0.1254" +"AC35*30.4*0.1753" +"AH36*30.4*0.1798" +"AH37*30.4*0.2198" +"SUM(I6:I51)" +"SUM(I52:AF52)/12" +"1090000-I52" +"1210000-S52" +"SUM(DE54:EB54)" +"SUM(J6:J51)" +"SUM(FD11:FD51)" +"SUM(GC29:GC51)" +"I6*H6*30.4" +"K6*H6*30.4" +"M6*H6*30.4" +"O6*H6*30.4" +"Q6*H6*30.4" +"S6*H6*30.4" +"U6*H6*30.4" +"W6*H6*30.4" +"Y6*H6*30.4" +"AA6*H6*30.4" +"AC6*H6*30.4" +"AE6*H6*30.4" +"AH6*H6*30.4" +"AJ6*H6*30.4" +"AL6*H6*30.4" +"AN6*H6*30.4" +"AP6*H6*30.4" +"AR6*H6*30.4" +"AT6*H6*30.4" +"AV6*H6*30.4" +"AX6*H6*30.4" +"AZ6*H6*30.4" +"BB6*H6*30.4" +"BD6*H6*30.4" +"BG6*H6*30.4" +"BI6*H6*30.4" +"BK6*H6*30.4" +"BM6*H6*30.4" +"BO6*H6*30.4" +"BQ6*H6*30.4" +"BS6*H6*30.4" +"BU6*H6*30.4" +"BW6*H6*30.4" +"BY6*H6*30.4" +"CA6*H6*30.4" +"CC6*H6*30.4" +"CF6*H6*30.4" +"CH6*H6*30.4" +"CJ6*H6*30.4" +"CL6*H6*30.4" +"CN6*H6*30.4" +"CP6*H6*30.4" +"CR6*H6*30.4" +"CT6*H6*30.4" +"CV6*H6*30.4" +"CX6*H6*30.4" +"CZ6*H6*30.4" +"DB6*H6*30.4" +"DE6*H6*30.4" +"DG6*H6*30.4" +"DI6*H6*30.4" +"DK6*H6*30.4" +"DM6*H6*30.4" +"DO6*H6*30.4" +"DQ6*H6*30.4" +"DS6*H6*30.4" +"DU6*H6*30.4" +"DW6*H6*30.4" +"DY6*H6*30.4" +"EA6*H6*30.4" +"ED6*H6*30.4" +"SUM(I6:I18)" +"SUM(I19:AF19)/12" +"SUM(ED19:EP19)/12" +"688827-I19" +"SUM(J6:J18)" +"SUM(I22:AF22)" +"SUM(ED22:EP22)" +"J6*I6*30.4" +"L6*I6*30.4" +"N6*I6*30.4" +"P6*I6*30.4" +"R6*I6*30.4" +"T6*I6*30.4" +"V6*I6*30.4" +"X6*I6*30.4" +"Z6*I6*30.4" +"AB6*I6*30.4" +"AD6*I6*30.4" +"AF6*I6*30.4" +"AI6*I6*30.4" +"AK6*I6*30.4" +"AM6*I6*30.4" +"AO6*I6*30.4" +"AQ6*I6*30.4" +"AS6*I6*30.4" +"AU6*I6*30.4" +"AW6*I6*30.4" +"AY6*I6*30.4" +"BA6*I6*30.4" +"BC6*I6*30.4" +"BE6*I6*30.4" +"BH6*I6*30.4" +"BJ8*I8*30.4" +"BL8*I8*30.4" +"BN8*I8*30.4" +"BP8*I8*30.4" +"BR8*I8*30.4" +"BT8*I8*30.4" +"BV8*I8*30.4" +"BX8*I8*30.4" +"BZ8*I8*30.4" +"CB8*I8*30.4" +"CD8*I8*30.4" +"CG8*I8*30.4" +"CI8*I8*30.4" +"CK8*I8*30.4" +"CM8*I8*30.4" +"CO8*I8*30.4" +"CQ8*I8*30.4" +"CS8*I8*30.4" +"CU8*I8*30.4" +"CW8*I8*30.4" +"CY8*I8*30.4" +"DA8*I8*30.4" +"DC8*I8*30.4" +"DF8*I8*30.4" +"SUM(J6:J19)" +"SUM(J20:AG20)/12" +"SUM(DF20:DR20)/12" +"SUM(DT20:EE20)/12" +"681000-J20" +"SUM(K6:K19)" +"SUM(J23:AG23)" +"SUM(DF23:DR23)" +"SUM(DT23:EE23)" +"I10*H10*30.4" +"K10*H10*30.4" +"M10*H10*30.4" +"O10*H10*30.4" +"Q10*H10*30.4" +"S10*H10*30.4" +"U10*H10*30.4" +"W10*H10*30.4" +"Y10*H10*30.4" +"AA10*H10*30.4" +"AC10*H10*30.4" +"AE10*H10*30.4" +"AH10*H10*30.4" +"AJ10*H10*30.4" +"AL10*H10*30.4" +"AN10*H10*30.4" +"AP10*H10*30.4" +"AR10*H10*30.4" +"AT10*H10*30.4" +"AV10*H10*30.4" +"AX10*H10*30.4" +"AZ10*H10*30.4" +"BB10*H10*30.4" +"BD10*H10*30.4" +"BG10*H10*30.4" +"BI10*H10*30.4" +"BK10*H10*30.4" +"BM10*H10*30.4" +"BO10*H10*30.4" +"BQ10*H10*30.4" +"BS10*H10*30.4" +"BU10*H10*30.4" +"BW10*H10*30.4" +"BY10*H10*30.4" +"CA10*H10*30.4" +"CC10*H10*30.4" +"CF10*H10*30.4" +"CH10*H10*30.4" +"CJ10*H10*30.4" +"CL10*H10*30.4" +"CN10*H10*30.4" +"CP10*H10*30.4" +"CR10*H10*30.4" +"CT10*H10*30.4" +"CV10*H10*30.4" +"CX10*H10*30.4" +"CZ10*H10*30.4" +"DB10*H10*30.4" +"DE10*H10*30.4" +"DG10*H10*30.4" +"DI10*H10*30.4" +"DK10*H10*30.4" +"DM10*H10*30.4" +"DO10*H10*30.4" +"DQ10*H10*30.4" +"DS10*H10*30.4" +"DU10*H10*30.4" +"DW10*H10*30.4" +"DY10*H10*30.4" +"EA10*H10*30.4" +"ED10*H10*30.4" +"EF10*H10*30.4" +"EH10*H10*30.4" +"EJ10*H10*30.4" +"EL10*H10*30.4" +"EN10*H10*30.4" +"EP10*H10*30.4" +"ER10*H10*30.4" +"ET10*H10*30.4" +"EV10*H10*30.4" +"EX10*H10*30.4" +"EZ10*H10*30.4" +"FC10*H10*30.4" +"FE10*H10*30.4" +"FG10*H10*30.4" +"FI10*H10*30.4" +"FK10*H10*30.4" +"FM10*H10*30.4" +"FO10*H10*30.4" +"FQ10*H10*30.4" +"FS10*H10*30.4" +"FU10*H10*30.4" +"FW10*H10*30.4" +"FY10*H10*30.4" +"GB10*H10*30.4" +"GD10*H10*30.4" +"GF10*H10*30.4" +"GH10*H10*30.4" +"GJ10*H10*30.4" +"GL10*H10*30.4" +"GN10*H10*30.4" +"GP10*H10*30.4" +"GR10*H10*30.4" +"GT10*H10*30.4" +"GV10*H10*30.4" +"GX10*H10*30.4" +"HA10*H10*30.4" +"HC10*H10*30.4" +"HE10*H10*30.4" +"HG10*H10*30.4" +"HI10*H10*30.4" +"HK10*H10*30.4" +"HM10*H10*30.4" +"HO10*H10*30.4" +"HQ10*H10*30.4" +"HS10*H10*30.4" +"HU10*H10*30.4" +"HW10*H10*30.4" +"SUM(I10:I36)" +"SUM(I37:AF37)/12" +"850000-I37" +"SUM(J10:J36)" +"SUM(I40:AF40)" +"I6*H6*30.4" +"K6*30.4*H6" +"M6*30.4*H6" +"O6*30.4*H6" +"Q6*30.4*H6" +"S6*30.4*H6" +"U6*30.4*H6" +"W6*30.4*H6" +"Y6*30.4*H6" +"AA6*30.4*H6" +"AC6*30.4*H6" +"AE6*30.4*H6" +"AH6*30.4*H6" +"AJ6*30.4*H6" +"AL6*30.4*H6" +"AN6*30.4*H6" +"AP6*30.4*H6" +"AR6*30.4*H6" +"AT6*30.4*H6" +"AV6*30.4*H6" +"AX6*30.4*H6" +"AZ6*30.4*H6" +"BB6*30.4*H6" +"BD6*30.4*H6" +"BG6*30.4*H6" +"BI6*30.4*H6" +"BK6*30.4*H6" +"BM6*30.4*H6" +"BO6*30.4*H6" +"BQ6*30.4*H6" +"BS6*30.4*H6" +"BU6*30.4*H6" +"BW6*30.4*H6" +"BY6*30.4*H6" +"CA6*30.4*H6" +"CC6*30.4*H6" +"CF6*30.4*H6" +"CH6*30.4*H6" +"CJ6*30.4*H6" +"CL6*30.4*H6" +"CN6*30.4*H6" +"CP6*30.4*H6" +"CR6*30.4*H6" +"CT6*30.4*H6" +"CV6*30.4*H6" +"CX6*30.4*H6" +"CZ6*30.4*H6" +"DB6*30.4*H6" +"DE6*30.4*H6" +"DG6*30.4*H6" +"DI6*30.4*H6" +"DK6*30.4*H6" +"DM6*30.4*H6" +"DO6*30.4*H6" +"DQ6*30.4*H6" +"DS6*30.4*H6" +"DU6*30.4*H6" +"DV6*30.4*H6" +"DY6*30.4*H6" +"EA6*30.4*H6" +"ED6*30.4*H6" +"EF6*30.4*H6" +"EH6*30.4*H6" +"EJ6*30.4*H6" +"EL6*30.4*H6" +"EN6*30.4*H6" +"EP6*30.4*H6" +"ER6*30.4*H6" +"ET6*30.4*H6" +"EV6*30.4*H6" +"EX6*30.4*H6" +"EZ6*30.4*H6" +"DW9*30.4*H6" +"FC11*H11*30.4" +"FE11*H11*30.4" +"FG11*H11*30.4" +"FI11*H11*30.4" +"FK11*H11*30.4" +"FM11*H11*30.4" +"FO11*H11*30.4" +"FQ11*H11*30.4" +"FS11*H11*30.4" +"FU11*H11*30.4" +"FW11*H11*30.4" +"FY11*H11*30.4" +"GB11*H11*30.4" +"GD11*H11*30.4" +"GF11*H11*30.4" +"GH11*H11*30.4" +"GJ11*H11*30.4" +"GL11*H11*30.4" +"GN11*H11*30.4" +"GP11*H11*30.4" +"GR11*H11*30.4" +"GT11*H11*30.4" +"GV11*H11*30.4" +"GX11*H11*30.4" +"HA11*H11*30.4" +"HC11*H11*30.4" +"HE11*H11*30.4" +"HG11*H11*30.4" +"HI11*H11*30.4" +"HK11*H11*30.4" +"HM11*H11*30.4" +"HO11*H11*30.4" +"HQ11*H11*30.4" +"HS11*H11*30.4" +"HU11*H11*30.4" +"HW11*H11*30.4" +"I34*30.4*0" +"K34*30.4*0.0803" +"M34*30.4*0.1254" +"AC35*30.4*0.1753" +"AH36*30.4*0.1798" +"AH37*30.4*0.2198" +"SUM(I6:I51)" +"SUM(I52:AF52)/12" +"1090000-I52" +"1210000-S52" +"SUM(DE54:EB54)" +"SUM(J6:J51)" +"SUM(FD11:FD51)" +"SUM(GC29:GC51)" +"I5*H5*30.4" +"K5*H5*30.4" +"M5*H5*30.4" +"O5*H5*30.4" +"Q5*H5*30.4" +"S5*H5*30.4" +"U5*H5*30.4" +"W5*H5*30.4" +"Y5*H5*30.4" +"AA5*H5*30.4" +"AC5*H5*30.4" +"AE5*H5*30.4" +"AH5*H5*30.4" +"AJ5*H5*30.4" +"AL5*H5*30.4" +"AN5*H5*30.4" +"AP5*H5*30.4" +"AR5*H5*30.4" +"AT5*H5*30.4" +"AV5*H5*30.4" +"AX5*H5*30.4" +"AZ5*H5*30.4" +"BB5*H5*30.4" +"BD5*H5*30.4" +"BG5*H5*30.4" +"BI5*H5*30.4" +"BK5*H5*30.4" +"BM5*H5*30.4" +"BO5*H5*30.4" +"BQ5*H5*30.4" +"BS5*H5*30.4" +"BU5*H5*30.4" +"BW5*H5*30.4" +"BY5*H5*30.4" +"CA5*H5*30.4" +"CC5*H5*30.4" +"CF5*H5*30.4" +"CH5*H5*30.4" +"CJ5*H5*30.4" +"CL5*H5*30.4" +"CN5*H5*30.4" +"CP5*H5*30.4" +"CR5*H5*30.4" +"CT5*H5*30.4" +"CV5*H5*30.4" +"CX5*H5*30.4" +"CZ5*H5*30.4" +"DB5*H5*30.4" +"DE5*H5*30.4" +"DG5*H5*30.4" +"DI5*H5*30.4" +"DK5*H5*30.4" +"DM5*H5*30.4" +"DO5*H5*30.4" +"DQ5*H5*30.4" +"DS5*H5*30.4" +"DU5*H5*30.4" +"DW5*H5*30.4" +"DY5*H5*30.4" +"EA5*H5*30.4" +"ED5*H5*30.4" +"EF5*H5*30.4" +"EH5*H5*30.4" +"EJ5*H5*30.4" +"EL5*H5*30.4" +"EN5*H5*30.4" +"EP5*H5*30.4" +"ER5*H5*30.4" +"ET5*H5*30.4" +"EV5*H5*30.4" +"EX5*H5*30.4" +"EZ5*H5*30.4" +"FC5*H5*30.4" +"FE5*H5*30.4" +"FG5*H5*30.4" +"FI5*H5*30.4" +"FK5*H5*30.4" +"FM5*H5*30.4" +"FO5*H5*30.4" +"FQ5*H5*30.4" +"FS5*H5*30.4" +"FU5*H5*30.4" +"FW5*H5*30.4" +"FY5*H5*30.4" +"GB5*H5*30.4" +"GD5*H5*30.4" +"GF5*H5*30.4" +"GH5*H5*30.4" +"GJ5*H5*30.4" +"GL5*H5*30.4" +"GN5*H5*30.4" +"GP5*H5*30.4" +"GR5*H5*30.4" +"GT5*H5*30.4" +"GV5*H5*30.4" +"GX5*H5*30.4" +"HA5*H5*30.4" +"HC5*H5*30.4" +"HE5*H5*30.4" +"HG5*H5*30.4" +"HI5*H5*30.4" +"HK5*H5*30.4" +"HM5*H5*30.4" +"HO5*H5*30.4" +"HQ5*H5*30.4" +"HS5*H5*30.4" +"HU5*H5*30.4" +"HW5*H5*30.4" +"SUM(I5:I31)" +"SUM(I32:AF32)/12" +"850000-I32" +"SUM(J5:J31)" +"SUM(I35:AF35)" +"J6*I6*30.4" +"L6*I6*30.4" +"N6*I6*30.4" +"P6*I6*30.4" +"R6*I6*30.4" +"T6*I6*30.4" +"V6*I6*30.4" +"X6*I6*30.4" +"Z6*I6*30.4" +"AB6*I6*30.4" +"AD6*I6*30.4" +"AF6*I6*30.4" +"AI6*I6*30.4" +"AK6*I6*30.4" +"AM6*I6*30.4" +"AO6*I6*30.4" +"AQ6*I6*30.4" +"AS6*I6*30.4" +"AU6*I6*30.4" +"AW6*I6*30.4" +"AY6*I6*30.4" +"BA6*I6*30.4" +"BC6*I6*30.4" +"BE6*I6*30.4" +"BH6*I6*30.4" +"BJ8*I8*30.4" +"BL8*I8*30.4" +"BN8*I8*30.4" +"BP8*I8*30.4" +"BR8*I8*30.4" +"BT8*I8*30.4" +"BV8*I8*30.4" +"BX8*I8*30.4" +"BZ8*I8*30.4" +"CB8*I8*30.4" +"CD8*I8*30.4" +"CG8*I8*30.4" +"CI8*I8*30.4" +"CK8*I8*30.4" +"CM8*I8*30.4" +"CO8*I8*30.4" +"CQ8*I8*30.4" +"CS8*I8*30.4" +"CU8*I8*30.4" +"CW8*I8*30.4" +"CY8*I8*30.4" +"DA8*I8*30.4" +"DC8*I8*30.4" +"DF8*I8*30.4" +"SUM(J6:J19)" +"SUM(J20:AG20)/12" +"SUM(DF20:DR20)/12" +"SUM(DT20:EE20)/12" +"681000-J20" +"SUM(K6:K19)" +"SUM(J23:AG23)" +"SUM(DF23:DR23)" +"SUM(DT23:EE23)" +"I6*H6*30.4" +"K6*H6*30.4" +"M6*H6*30.4" +"O6*H6*30.4" +"Q6*H6*30.4" +"S6*H6*30.4" +"U6*H6*30.4" +"W6*H6*30.4" +"Y6*H6*30.4" +"AA6*H6*30.4" +"AC6*H6*30.4" +"AE6*H6*30.4" +"AH6*H6*30.4" +"AJ6*H6*30.4" +"AL6*H6*30.4" +"AN6*H6*30.4" +"AP6*H6*30.4" +"AR6*H6*30.4" +"AT6*H6*30.4" +"AV6*H6*30.4" +"AX6*H6*30.4" +"AZ6*H6*30.4" +"BB6*H6*30.4" +"BD6*H6*30.4" +"BG6*H6*30.4" +"BI6*H6*30.4" +"BK6*H6*30.4" +"BM6*H6*30.4" +"BO6*H6*30.4" +"BQ6*H6*30.4" +"BS6*H6*30.4" +"BU6*H6*30.4" +"BW6*H6*30.4" +"BY6*H6*30.4" +"CA6*H6*30.4" +"CC6*H6*30.4" +"CF6*H6*30.4" +"CH6*H6*30.4" +"CJ6*H6*30.4" +"CL6*H6*30.4" +"CN6*H6*30.4" +"CP6*H6*30.4" +"CR6*H6*30.4" +"CT6*H6*30.4" +"CV6*H6*30.4" +"CX6*H6*30.4" +"CZ6*H6*30.4" +"DB6*H6*30.4" +"DE6*H6*30.4" +"DG6*H6*30.4" +"DI6*H6*30.4" +"DK6*H6*30.4" +"DM6*H6*30.4" +"DO6*H6*30.4" +"DQ6*H6*30.4" +"DS6*H6*30.4" +"DU6*H6*30.4" +"DW6*H6*30.4" +"DY6*H6*30.4" +"EA6*H6*30.4" +"ED6*H6*30.4" +"SUM(I6:I18)" +"SUM(I19:AF19)/12" +"SUM(ED19:EP19)/12" +"688827-I19" +"SUM(J6:J18)" +"SUM(I22:AF22)" +"SUM(ED22:EP22)" +"SUM(B3:B19)" +"B3+B4+B5+B7" +"B25+B26" +"B21-(B25+B13+B6)" +"-(85-B27)" +"B8/(B6*365)" +"476000+205000" +"B8+B13+B18+B23" +"B30*B31*365" +"B35" +"C35-151000" +"D35-200000" +"B35*B37*365" +"B41*0.54" +"B32+B38+B44+B49" +"B25+B51" +"SUM(B4:E4)/4" +"E15+F15" +"I6*H6*30.4" +"K6*30.4*H6" +"M6*30.4*H6" +"O6*30.4*H6" +"Q6*30.4*H6" +"S6*30.4*H6" +"U6*30.4*H6" +"W6*30.4*H6" +"Y6*30.4*H6" +"AA6*30.4*H6" +"AC6*30.4*H6" +"AE6*30.4*H6" +"AH6*30.4*H6" +"AJ6*30.4*H6" +"AL6*30.4*H6" +"AN6*30.4*H6" +"AP6*30.4*H6" +"AR6*30.4*H6" +"AT6*30.4*H6" +"AV6*30.4*H6" +"AX6*30.4*H6" +"AZ6*30.4*H6" +"BB6*30.4*H6" +"BD6*30.4*H6" +"BG6*30.4*H6" +"BI6*30.4*H6" +"BK6*30.4*H6" +"BM6*30.4*H6" +"BO6*30.4*H6" +"BQ6*30.4*H6" +"BS6*30.4*H6" +"BU6*30.4*H6" +"BW6*30.4*H6" +"BY6*30.4*H6" +"CA6*30.4*H6" +"CC6*30.4*H6" +"CF6*30.4*H6" +"CH6*30.4*H6" +"CJ6*30.4*H6" +"CL6*30.4*H6" +"CN6*30.4*H6" +"CP6*30.4*H6" +"CR6*30.4*H6" +"CT6*30.4*H6" +"CV6*30.4*H6" +"CX6*30.4*H6" +"CZ6*30.4*H6" +"DB6*30.4*H6" +"DE6*30.4*H6" +"DG6*30.4*H6" +"DI6*30.4*H6" +"DK6*30.4*H6" +"DM6*30.4*H6" +"DO6*30.4*H6" +"DQ6*30.4*H6" +"DS6*30.4*H6" +"DU6*30.4*H6" +"DV6*30.4*H6" +"DY6*30.4*H6" +"EA6*30.4*H6" +"ED6*30.4*H6" +"EF6*30.4*H6" +"EH6*30.4*H6" +"EJ6*30.4*H6" +"EL6*30.4*H6" +"EN6*30.4*H6" +"EP6*30.4*H6" +"ER6*30.4*H6" +"ET6*30.4*H6" +"EV6*30.4*H6" +"EX6*30.4*H6" +"EZ6*30.4*H6" +"DW9*30.4*H6" +"FC11*H11*30.4" +"FE11*H11*30.4" +"FG11*H11*30.4" +"FI11*H11*30.4" +"FK11*H11*30.4" +"FM11*H11*30.4" +"FO11*H11*30.4" +"FQ11*H11*30.4" +"FS11*H11*30.4" +"FU11*H11*30.4" +"FW11*H11*30.4" +"FY11*H11*30.4" +"GB11*H11*30.4" +"GD11*H11*30.4" +"GF11*H11*30.4" +"GH11*H11*30.4" +"GJ11*H11*30.4" +"GL11*H11*30.4" +"GN11*H11*30.4" +"GP11*H11*30.4" +"GR11*H11*30.4" +"GT11*H11*30.4" +"GV11*H11*30.4" +"GX11*H11*30.4" +"HA11*H11*30.4" +"HC11*H11*30.4" +"HE11*H11*30.4" +"HG11*H11*30.4" +"HI11*H11*30.4" +"HK11*H11*30.4" +"HM11*H11*30.4" +"HO11*H11*30.4" +"HQ11*H11*30.4" +"HS11*H11*30.4" +"HU11*H11*30.4" +"HW11*H11*30.4" +"I34*30.4*0" +"K34*30.4*0.0803" +"M34*30.4*0.1254" +"AC35*30.4*0.1753" +"AH36*30.4*0.1798" +"AH37*30.4*0.2198" +"SUM(I6:I51)" +"SUM(I52:AF52)/12" +"1090000-I52" +"1210000-S52" +"SUM(DE54:EB54)" +"SUM(J6:J51)" +"SUM(FD11:FD51)" +"SUM(GC29:GC51)" +"I6*H6*30.4" +"K6*H6*30.4" +"M6*H6*30.4" +"O6*H6*30.4" +"Q6*H6*30.4" +"S6*H6*30.4" +"U6*H6*30.4" +"W6*H6*30.4" +"Y6*H6*30.4" +"AA6*H6*30.4" +"AC6*H6*30.4" +"AE6*H6*30.4" +"AH6*H6*30.4" +"AJ6*H6*30.4" +"AL6*H6*30.4" +"AN6*H6*30.4" +"AP6*H6*30.4" +"AR6*H6*30.4" +"AT6*H6*30.4" +"AV6*H6*30.4" +"AX6*H6*30.4" +"AZ6*H6*30.4" +"BB6*H6*30.4" +"BD6*H6*30.4" +"BG6*H6*30.4" +"BI6*H6*30.4" +"BK6*H6*30.4" +"BM6*H6*30.4" +"BO6*H6*30.4" +"BQ6*H6*30.4" +"BS6*H6*30.4" +"BU6*H6*30.4" +"BW6*H6*30.4" +"BY6*H6*30.4" +"CA6*H6*30.4" +"CC6*H6*30.4" +"CF6*H6*30.4" +"CH6*H6*30.4" +"CJ6*H6*30.4" +"CL6*H6*30.4" +"CN6*H6*30.4" +"CP6*H6*30.4" +"CR6*H6*30.4" +"CT6*H6*30.4" +"CV6*H6*30.4" +"CX6*H6*30.4" +"CZ6*H6*30.4" +"DB6*H6*30.4" +"DE6*H6*30.4" +"DG6*H6*30.4" +"DI6*H6*30.4" +"DK6*H6*30.4" +"DM6*H6*30.4" +"DO6*H6*30.4" +"DQ6*H6*30.4" +"DS6*H6*30.4" +"DU6*H6*30.4" +"DW6*H6*30.4" +"DY6*H6*30.4" +"EA6*H6*30.4" +"ED6*H6*30.4" +"SUM(I6:I18)" +"SUM(I19:AF19)/12" +"SUM(ED19:EP19)/12" +"688827-I19" +"SUM(J6:J18)" +"SUM(I22:AF22)" +"SUM(ED22:EP22)" +"J6*I6*30.4" +"L6*I6*30.4" +"N6*I6*30.4" +"P6*I6*30.4" +"R6*I6*30.4" +"T6*I6*30.4" +"V6*I6*30.4" +"X6*I6*30.4" +"Z6*I6*30.4" +"AB6*I6*30.4" +"AD6*I6*30.4" +"AF6*I6*30.4" +"AI6*I6*30.4" +"AK6*I6*30.4" +"AM6*I6*30.4" +"AO6*I6*30.4" +"AQ6*I6*30.4" +"AS6*I6*30.4" +"AU6*I6*30.4" +"AW6*I6*30.4" +"AY6*I6*30.4" +"BA6*I6*30.4" +"BC6*I6*30.4" +"BE6*I6*30.4" +"BH6*I6*30.4" +"BJ8*I8*30.4" +"BL8*I8*30.4" +"BN8*I8*30.4" +"BP8*I8*30.4" +"BR8*I8*30.4" +"BT8*I8*30.4" +"BV8*I8*30.4" +"BX8*I8*30.4" +"BZ8*I8*30.4" +"CB8*I8*30.4" +"CD8*I8*30.4" +"CG8*I8*30.4" +"CI8*I8*30.4" +"CK8*I8*30.4" +"CM8*I8*30.4" +"CO8*I8*30.4" +"CQ8*I8*30.4" +"CS8*I8*30.4" +"CU8*I8*30.4" +"CW8*I8*30.4" +"CY8*I8*30.4" +"DA8*I8*30.4" +"DC8*I8*30.4" +"DF8*I8*30.4" +"SUM(J6:J19)" +"SUM(J20:AG20)/12" +"SUM(DF20:DR20)/12" +"SUM(DT20:EE20)/12" +"681000-J20" +"SUM(K6:K19)" +"SUM(J23:AG23)" +"SUM(DF23:DR23)" +"SUM(DT23:EE23)" +"I10*H10*30.4" +"K10*H10*30.4" +"M10*H10*30.4" +"O10*H10*30.4" +"Q10*H10*30.4" +"S10*H10*30.4" +"U10*H10*30.4" +"W10*H10*30.4" +"Y10*H10*30.4" +"AA10*H10*30.4" +"AC10*H10*30.4" +"AE10*H10*30.4" +"AH10*H10*30.4" +"AJ10*H10*30.4" +"AL10*H10*30.4" +"AN10*H10*30.4" +"AP10*H10*30.4" +"AR10*H10*30.4" +"AT10*H10*30.4" +"AV10*H10*30.4" +"AX10*H10*30.4" +"AZ10*H10*30.4" +"BB10*H10*30.4" +"BD10*H10*30.4" +"BG10*H10*30.4" +"BI10*H10*30.4" +"BK10*H10*30.4" +"BM10*H10*30.4" +"BO10*H10*30.4" +"BQ10*H10*30.4" +"BS10*H10*30.4" +"BU10*H10*30.4" +"BW10*H10*30.4" +"BY10*H10*30.4" +"CA10*H10*30.4" +"CC10*H10*30.4" +"CF10*H10*30.4" +"CH10*H10*30.4" +"CJ10*H10*30.4" +"CL10*H10*30.4" +"CN10*H10*30.4" +"CP10*H10*30.4" +"CR10*H10*30.4" +"CT10*H10*30.4" +"CV10*H10*30.4" +"CX10*H10*30.4" +"CZ10*H10*30.4" +"DB10*H10*30.4" +"DE10*H10*30.4" +"DG10*H10*30.4" +"DI10*H10*30.4" +"DK10*H10*30.4" +"DM10*H10*30.4" +"DO10*H10*30.4" +"DQ10*H10*30.4" +"DS10*H10*30.4" +"DU10*H10*30.4" +"DW10*H10*30.4" +"DY10*H10*30.4" +"EA10*H10*30.4" +"ED10*H10*30.4" +"EF10*H10*30.4" +"EH10*H10*30.4" +"EJ10*H10*30.4" +"EL10*H10*30.4" +"EN10*H10*30.4" +"EP10*H10*30.4" +"ER10*H10*30.4" +"ET10*H10*30.4" +"EV10*H10*30.4" +"EX10*H10*30.4" +"EZ10*H10*30.4" +"FC10*H10*30.4" +"FE10*H10*30.4" +"FG10*H10*30.4" +"FI10*H10*30.4" +"FK10*H10*30.4" +"FM10*H10*30.4" +"FO10*H10*30.4" +"FQ10*H10*30.4" +"FS10*H10*30.4" +"FU10*H10*30.4" +"FW10*H10*30.4" +"FY10*H10*30.4" +"GB10*H10*30.4" +"GD10*H10*30.4" +"GF10*H10*30.4" +"GH10*H10*30.4" +"GJ10*H10*30.4" +"GL10*H10*30.4" +"GN10*H10*30.4" +"GP10*H10*30.4" +"GR10*H10*30.4" +"GT10*H10*30.4" +"GV10*H10*30.4" +"GX10*H10*30.4" +"HA10*H10*30.4" +"HC10*H10*30.4" +"HE10*H10*30.4" +"HG10*H10*30.4" +"HI10*H10*30.4" +"HK10*H10*30.4" +"HM10*H10*30.4" +"HO10*H10*30.4" +"HQ10*H10*30.4" +"HS10*H10*30.4" +"HU10*H10*30.4" +"HW10*H10*30.4" +"SUM(I10:I36)" +"SUM(I37:AF37)/12" +"850000-I37" +"SUM(J10:J36)" +"SUM(I40:AF40)" +"0.3385+0.0243+0.0021+0.007" +"0.0343+0.0343" +"SUM(D9:H9)" +"0.0343+0.0343" +"SUM(D9:H9)" +"0.0343+0.0343" +"SUM(D9:H9)" +"0.0343+0.0343" +"SUM(D9:H9)" +"0.0343+0.0343" +"SUM(D9:H9)" +"0.0343+0.0343" +"SUM(D9:H9)" +"0.0343+0.0343" +"SUM(D9:H9)" +"0.0343+0.0343" +"SUM(D9:H9)" +"0.0343+0.0343" +"SUM(D9:H9)" +"SUM(D9:H9)" +"SUM(D9:H9)" +"IF(H2=0,C2,H2)" +"IF(J2=0,I2,J2)" +"SUM(K2:K6)" +"+K7" +"SUM(K45:K48)" +"901.4" +"953.8" +"809" +"761.6" +"754" +"744.8" +"830.8" +"732.3" +"794.9" +"850" +"944.6" +"SUM(C4:N4)/12" +"SUM(C4:C6)" +"0.2+0.1+0.2" +"1.5" +"0.4+0.5" +"3+6.1" +"0.3+0.6" +"11.1+1.2" +"30.3+0.8" +"44.2+4.1" +"10.8+0.7" +"50+5" +"2.4+0.2" +"3.3+8.2+0.8" +"2.4+15.7+7.4" +"8.1+21.7+2.6" +"7.5+37.4+0.3" +"10.5+29.9" +"17.1+31.6+1.5" +"24.3+22.8" +"23.4+12.2" +"7.8+20.2" +"20" +"27.2+7" +"0.8+0.4" +"0.2+0.1" +"0.1+0.8" +"6.6+1.5-44.2" +"1.9+0.1" +"4.5+1.4" +"46+0.1" +"15.3" +"2.6+35.2+1.6+0.3" +"23.9+1.8" +"26.3+2.5" +"1.1+23.9+8" +"4.1+20.2+7.1" +"1.3+23.9+20.6" +"3.9+46.8+25.8" +"20.8+36.8+21.3" +"7.3+11.1+3.3+8.8" +"4.4+18.8+3.4+5.6" +"35" +"1.2+30.6+2.9+5.1" +"20+1.1" +"7.3+0.1+0.9" +"44.3+3.5+1.7" +"31.1+2.1+5.5" +"3.3+17.9+0.1+3.7" +"0.8+51.9+5.2" +"19.9+4.5+3.8" +"11.7+24+4.6+1.8" +"1.8+29.6+1+2.4" +"12.6+0.7+0.4" +"7.8" +"6.5" +"0.7+10.6" +"9.3" +"CELL(""filename"",A40:A40)" +"7412.3+1455.8" +"6636.3+1314.9" +"7600.6+1455.8" +"7398.9+1409" +"7628.2+1455.8" +"7332.2+1408.9" +"7583.8+1456" +"7678.6+1455.8" +"7293+1408.8" +"7472.3+1456" +"7246.1+1439" +"7740.9+1486.2" +"SUM(C4:N4)" +"730.7+16.4" +"711.3+19.7" +"623.8+18.7" +"580.4+16.7" +"588.5+15.9" +"571.4+14.6" +"656.7-0.6" +"559.4+16.6" +"583.5+16.9" +"831.2+11.3" +"679.3+10.7" +"728.1+15.8" +"SUM(O4+O6+O8)" +"SUM(C4:C9)" +"7726.3+1486.2" +"7111.9+1390.3" +"7766.5+1504.2" +"7571.4+1438.2" +"8209.7+1486.2" +"8011+1438.2" +"8518.4+1486.2" +"8635.2+1486.2" +"8363.4+1438.2" +"8625.7+1486.2" +"8308.6+1448.7" +"8996.5+1477.8" +"664.1+15.8" +"616.2+15.2" +"691.8+17.9" +"532+12.6" +"615.8+15.7" +"668+20.7" +"742+17.9" +"801+18.4" +"811+227.8" +"790.5+15.2" +"745.1+37.9" +"887.4+16.1" +"8948+1516" +"13940+1370" +"3508.2+1516.5" +"8274.6+1467.7" +"8917+1516.5" +"8393.2+1467.5" +"8902.2+1514" +"8962+1486.7" +"8684.6+1483.3" +"9021.2+1500.7" +"7634.5+1498.2" +"8001+1548.3" +"898+16" +"792+15" +"875+17.5" +"2132.5+25.3" +"3055+25.4" +"1667.7+15.5" +"1133.7+17.7" +"1345.2+15.6" +"974.1+14.4" +"891.7+15.6" +"800.6+15.3" +"876.9+15.9" +"CELL(""filename"",A37:A37)" +"SUM(B1:B26)" +"SUM(B1:M1)" +"CHOOSE(#REF!,SUM(B1,B1),SUM(B1:C1),SUM(B1:D1),SUM(B1:E1),SUM(B1:F1),SUM(B1:G1),SUM(B1:H1),SUM(B1:I1),SUM(B1:J1),SUM(B1:K1),SUM(B1:L1),SUM(B1:M1))" +"N1-O1" +"N1" +"IF(#REF!=1,SUM(B1:D1),IF(#REF!=2,SUM(E1:G1),IF(#REF!=3,SUM(H1:J1),IF(#REF!=4,SUM(K1:M1),"" WRONG ""))))" +"5" +"CELL(""FILENAME"")" +"NOW()" +"#REF!" +"$Q$9-$O$9" +"O10" +"O10" +"265+5.806" +"SUM(B14:M14)/12" +"258.27+1.957" +"259.145" +"150.816" +"0.279+0.516" +"0.796+5.84" +"4.525" +"11.833+34.138" +"0.592+6.024" +"SUM(B15:B17)" +"(#REF!+#REF!+#REF!)/O$1" +"538.32625-71.773-62" +"53-53" +"9.3-9.3" +"9.5-9.5" +"(#REF!)/O$1" +"138.6+5" +"117.81+4.25+60+45.107" +"0" +"-44.226" +"SUM(B36:B39)" +"B18+B25+B32+B40" +"+B14+B21+B28+B35" +"#REF!+O35+#REF!+O28+O21+O14" +"5.432+32.825" +"1.309" +"20.754" +"(#REF!+#REF!+#REF!+#REF!)/O$1" +"235.85-25+400-50-40+20-35.7" +"183.963-19.5+100-39" +"-0.161" +"-0.102" +"103.5-13.333" +"B50+B58+B65+B72" +"B68+B61+B53+B46" +"320+45" +"233.6+32.9" +"(#REF!+#REF!)/O$1" +"SUM(R80:R81)" +"173.5" +"126.655-5.833" +"B82+B89" +"B85++B78" +"O85+O79+O78" +"#REF!/O$1" +"470.076+0.029" +"353.892+0.032" +"280.099+0.011" +"'[1]2000Plan'!D10" +"2.812+0.341" +"-5.167" +"+B95" +"+B95+B68+B35+B61+B28" +"+B42+B74+B91+B100" +"+B15+B22+B29+B36+B38+B47+B54+B62+B69+B79+B86+B96" +"+B16+B23+B30+B37+B48+B55+B63+B70+B80+B87+B97" +"+B17+B24+B31+B39+B49+B56+B57+B64+B71+B81+B88+B98" +"B41+B73+B89" +"O41+#REF!+O90" +"R41+#REF!+R89" +"IF(B14<>0,((B184+B185)/B14)/B$1,0)" +"IF(#REF!=0,0,#REF!/#REF!)" +"IF(B15<>0,(B186/B15)/B$1,0)" +"IF(O188=0,0,O188/#REF!)" +"IF(B21<>0,((B192+B193)/B21)/B$1,0)" +"IF(B22<>0,((B194/B22)/B$1),0)" +"IF(B24<>0,((B197/B24)/B$1),0)" +"IF(B28<>0,((B201/B28)/B$1),0)" +"IF(B35<>0,((B208/B35)/B$1),0)" +"IF(B39<>0,((B212/B39)/B$1),0)" +"IF(B46<>0,((B220/B46)/B$1),0)" +"IF(#REF!=0,0,(#REF!+#REF!)/#REF!)" +"IF(B53<>0,((B227/B53)/B$1),0)" +"IF(B57<>0,((B231/B57)/B$1),0)" +"IF(B61<>0,((B235/B61)/B$1),0)" +"IF(B68<>0,((B242/B68)/B$1),0)" +"(#REF!+#REF!)/#REF!" +"IF(B78<>0,((B253/B78)/B$1),0)" +"(#REF!+#REF!)/(#REF!+#REF!)" +"IF(B85<>0,((B260/B85)/B$1),0)" +"IF(B95<>0,((B242/B95)/B$1),0)" +"2480.206-D185" +"2393.804-E185" +"2461.338-F185" +"2365.42-G185" +"2452.348-H185+26.766" +"2451.914-I185" +"2373.03-J185" +"2459.292-K185" +"2067.99-1.2+100" +"2514.89-M185" +"302.8+33.9" +"240.351+0.137" +"194.871+1.061" +"115.026" +"109/8" +"0.28+0.265" +"0.417+10.937" +"0.781+75.239" +"2.056+59.466" +"SUM(B184:B188)" +"4498.541-D193" +"4263.99-E193" +"4524.432-F193" +"4377.018-G193" +"4785.131-H193" +"4934.368-I193" +"4770.863-J193" +"4912.764-K193" +"4213.8825-37.8+52.67" +"4932.057-M193" +"629.748+8.78" +"650.74" +"334.30060125-57.706-50.25" +"72.85-9.3-63.5" +"70.5-70.5" +"72.85-72.85" +"SUM(B192:B197)" +"33.7-33.7" +"34.6-34.6" +"584.65752+5.1+100" +"66.73248+2.4+33+25.17" +"-51.015" +"+B184+B192+B201+B208+B185+B193" +"O184+O185+O192+O193+O201+O208+#REF!+#REF!" +"R184+R185+#REF!+R192+R193+#REF!+R201+R208+#REF!+#REF!+#REF!" +"B186+B188+B194+B195+B197+B202+B204+B209+B210+B211+B212" +"C186+C187+C188+C194+C195+C196+C197+C202+C203+C204+C209+C210+C211+C212" +"+D189+D198+D205+D213-D214" +"R216-R214" +"SUM(O184:O212)" +"39.15+25.235" +"18.6-2.306" +"18+2.306" +"20.088" +"4.142+10.386" +"7.484" +"7.72" +"1.963" +"327.2907-32.06+90-30+12-107.1" +"55.740789-5.44+27.9-11.82" +"5.996" +"28.453" +"58.6845-4.16" +"+B220+B227+B235+B242" +"O242+#REF!+#REF!+O235+#REF!+O220+O221+O227+#REF!" +"R242+#REF!+R235+#REF!+R220+#REF!+R227+#REF!" +"B221+B222+B223+B228+B229+B230+B231+B236+B237+B238+B243+B244+B245" +"+C224+C232+C239+C246-C247" +"SUM(O220:O245)" +"383.85" +"259.2+25.92" +"6.83937+1.08-0.578" +"-29" +"41.7+100" +"+B253+B260" +"O253+O260+#REF!+#REF!+#REF!" +"+B257+B264-B265" +"SUM(O253:O263)" +"16.029+0.127" +"11.678+0.148" +"12.913+0.087" +"9.243+0.051" +"38.60808-0.66" +"4.217+2.195" +"+B271" +"J271" +"SUM(B272:B274)" +"SUM(B271:B274)" +"O216+O249+O267+#REF!" +"N279-O279" +"IF(#REF!=1,SUM(B277:D277),IF(#REF!=2,SUM(E277:G277),IF(#REF!=3,SUM(H277:J277),IF(#REF!=4,SUM(K277:M277),"" WRONG ""))))" +"+B214+B247+B265+B275" +"B272+B261+B254+B243+B236+B228+B221+B209+B202+B194+B186" +"+E186+E194+E202+E209+E221+E228+E236+E243+E254+E261+E272" +"C273+C262+C255+C244+C237+C229+C222+C210+C195+C187" +"B230" +"B211" +"D211+D196" +"+B188+B197+B204+B212+B223+B231+B238+B245+B256+B263+B274" +"+B281" +"SUM(B282:B286)" +"O217+#REF!+O266" +"R217+#REF!+R265" +"SUM(B1:M1)" +"AVERAGE(E1:G1)" +"N1-P1" +"N1" +"IF(#REF!=1,SUM(B1:D1),IF(#REF!=2,SUM(E1:G1),IF(#REF!=3,SUM(H1:J1),IF(#REF!=4,SUM(K1:M1),"" WRONG ""))))" +"5" +"CELL(""FILENAME"")" +"NOW()" +"SUM(B14:M14)/12" +"SUM(N15:N17)" +"SUM(B36:B39)" +"B18+B25+B32+B40" +"+B14+B21+B28+B35" +"B41/B42" +"B50+B58+B65+B72" +"B68+B61+B53+B46" +"B82+B89" +"B85++B78" +"F85+F78" +"+B95" +"+B95+B68+B35+B61+B28" +"+B42+B74+B91+B100" +"+B15+B22+B29+B36+B47+B54+B62+B69+B79+B86+B96" +"+B17+B24+B31+B39+B49+B57+B64+B71+B81+B88+B98" +"B41+B73+B89" +"IF(B14<>0,((B184+B185)/B14)/B$1,0)" +"IF(B15<>0,(B186/B15)/B$1,0)" +"IF(B21<>0,((B192+B193)/B21)/B$1,0)" +"IF(B22<>0,((B194/B22)/B$1),0)" +"IF(B24<>0,((B197/B24)/B$1),0)" +"IF(B28<>0,((B201/B28)/B$1),0)" +"IF(B35<>0,((B208/B35)/B$1),0)" +"IF(B39<>0,((B212/B39)/B$1),0)" +"IF(B46<>0,((B220/B46)/B$1),0)" +"IF(B53<>0,((B227/B53)/B$1),0)" +"IF(B57<>0,((B231/B57)/B$1),0)" +"IF(B61<>0,((B235/B61)/B$1),0)" +"IF(B68<>0,((B242/B68)/B$1),0)" +"IF(B78<>0,((B253/B78)/B$1),0)" +"IF(B85<>0,((B260/B85)/B$1),0)" +"IF(B95<>0,((B242/B95)/B$1),0)" +"SUM(N184:N188)" +"SUM(N192:N197)" +"+B184+B192+B201+B208+B185+B193" +"B186+B188+B194+B195+B197+B202+B204+B209+B210+B211+B212+B187++B196" +"C186+C187+C188+C194+C195+C196+C197+C202+C203+C204+C209+C210+C211+C212" +"+D189+D198+D205+D213-D214" +"SUM(B214:B215)" +"B215/(B41/31)/1000" +"B216/B42*31/1000" +"+B220+B227+B235+B242" +"B221+B222+B223+B228+B229+B230+B231+B236+B237+B238+B243+B244+B245" +"+C224+C232+C239+C246-C247" +"+B253+B260" +"+B257+B264-B265" +"+B271" +"SUM(B272:B274)" +"SUM(B271:B274)" +"+B214+B247+B265+B275" +"B272+B261+B254+B243+B236+B228+B221+B209+B202+B194+B186" +"+B187+B195+B203+B210+B222+B229+B237+B244+B255+B262+B273" +"B230" +"B211+B196" +"+B188+B197+B204+B212+B223+B231+B238+B245+B256+B263+B274" +"+B281" +"SUM(B282:B286)" +"SUM(B1:M1)" +"B5*B1" +"(B6+C6+D6)/91" +"(E6+F6+G6)/91" +"(H6+I6+J6)/92" +"(K6+L6+M6)/92" +"AVERAGE(O6:R6)" +"B7*B1" +"B9*B1" +"B11*B1" +"B15*B1" +"B17*B1" +"B19*B1" +"B21*B1" +"B25*B1" +"B27*B1" +"B35*B1" +"B37*B1" +"F41*F1" +"B45*B1" +"B47*B1" +"B51*B1" +"B55*B1" +"B57*B1" +"L59*L1" +"B61*B1" +"B65*B1" +"B67*B1" +"B71*B1" +"B75*B1" +"B77*B1" +"B81*B1" +"B85*B1" +"B87*B1" +"B89*B1" +"B91*B1" +"B95*B1" +"B97*B1" +"B101*B1" +"B105*B1" +"B107*B1" +"B109*B1" +"B111*B1" +"SUM(B1:M1)" +"B5*B1" +"(B6+C6+D6)/90" +"(E6+F6+G6)/91" +"(H6+I6+J6)/92" +"(K6+L6+M6)/92" +"AVERAGE(O6:R6)" +"B7*B1" +"B9*B1" +"B11*B1" +"B15*B1" +"B17*B1" +"B19*B1" +"B21*B1" +"B25*B1" +"B27*B1" +"B35*B1" +"B37*B1" +"G41*G1" +"B45*B1" +"B47*B1" +"B49*B1" +"B51*B1" +"B55*B1" +"B57*B1" +"B59*B1" +"B61*B1" +"B65*B1" +"B67*B1" +"B69*B1" +"B71*B1" +"B75*B1" +"B77*B1" +"B79*B1" +"B81*B1" +"B85*B1" +"B87*B1" +"B89*B1" +"B91*B1" +"B95*B1" +"B97*B1" +"B99*B1" +"B101*B1" +"B105*B1" +"B107*B1" +"B109*B1" +"B111*B1" +"AVERAGE(E1:G1)" +"N1-P1" +"N1" +"IF(#REF!=1,SUM(B1:D1),IF(#REF!=2,SUM(E1:G1),IF(#REF!=3,SUM(H1:J1),IF(#REF!=4,SUM(K1:M1),"" WRONG ""))))" +"976.5*B1" +"969.8*C1" +"1017.8*D1" +"990.8*E1" +"1041.3*F1" +"1059.9*G1" +"1088.8*H1" +"1086.9*I1" +"1105.9*L1" +"1096.9*M1" +"SUM(B12:M12)" +"B13/B12" +"B14*B1" +"(B15+C15+D15)/90" +"(E15+F15+G15)/91" +"(H15+I15+J15)/92" +"(K15+L15+M15)/92" +"487*B1" +"480.2*C1" +"371.9*D1" +"717.5*E1" +"706.8*F1" +"689.3*G1" +"669.4*H1" +"696.1*I1" +"721.5*J1" +"727.3*K1" +"660.2*L1" +"741.3*M1" +"B20*B1" +"445.5*B1" +"546.6*C1" +"518.2*D1" +"516.3*E1" +"561.1*F1" +"511.7*G1" +"531.5*H1" +"532.9*I1" +"537.2*J1" +"560.7*K1" +"538.5*L1" +"555.1*M1" +"B25*B1" +"465*B1" +"485*D1" +"469*L1" +"B97/B28" +"B98*B1" +"AVERAGE(E1:G1)" +"N1-P1" +"N1" +"IF(#REF!=1,SUM(B1:D1),IF(#REF!=2,SUM(E1:G1),IF(#REF!=3,SUM(H1:J1),IF(#REF!=4,SUM(K1:M1),"" WRONG ""))))" +"1106.627*B1" +"1132.914*C1" +"1122.1*D1" +"1087.1*E1" +"1088.4*F1" +"1098.5*G1" +"1053.7*H1" +"1063.7*I1" +"1089.2*J1" +"1118.4*K1" +"1088*L1" +"1102.9*M1" +"SUM(B12:M12)" +"B13/B12" +"B14*B1" +"(B15+C15+D15)/90" +"(E15+F15+G15)/91" +"(H15+I15+J15)/92" +"(K15+L15+M15)/92" +"771.977*B1" +"761.189*C1" +"896.8*D1" +"780.8*E1" +"785.4*F1" +"789*G1" +"796.1*H1" +"784.6*I1" +"773*J1" +"853.7*L1" +"835.4*M1" +"B20*B1" +"540.865*B1" +"551.414*C1" +"565.7*D1" +"605.7*E1" +"578.7*F1" +"566.6*G1" +"599.3*H1" +"591.7*J1" +"583.4*K1" +"594.5*L1" +"585.8*M1" +"B25*B1" +"465*B1" +"440*H1" +"464*I1" +"465.8*J1" +"482.3*K1" +"B97/B28" +"B98*B1" +"SUM(K6:K51)" +"1090000-K52" +"1210000-S52" +"K31" +"AB31+AB18+AB14" +"AD31+AD18+AD14+AD13" +"AG31+AG20+AG18+AG14+AG13" +"AI31+AI20+AI18+AI14+AI13+AI16" +"AN31+AN20+AN18+AN17+AN16+AN14+AN13" +"AS31+AS20+AS18+AS17+AS16+AS14+AS13+AS22" +"BB14+BB16+BB17+BB18+BB20+BB22+BB40" +"BF14+BF16+BF17+BF18+BF20+BF22+BF40+BF27+BF28" +"BL14+BL16+BL17+BL18+BL20+BL22+BL40+BL27+BL28+BL26+BL6" +"CB14+CB16+CB17+CB18+CB20+CB22+CB40+CB27+CB28+CB26+CB6+CB9+CB15" +"CC14+CC16+CC17+CC18+CC20+CC22+CC40+CC27+CC28+CC26+CC6+CC9+CC15+CC10+CC12+CC19+CC21+CC39" +"CE14+CE16+CE17+CE18+CE20+CE22+CE40+CE27+CE28+CE26+CE6+CE9+CE15+CE10+CE12+CE19+CE21+CE39+CE50" +"CW14+CW16+CW17+CW18+CW20+CW22+CW40+CW27+CW28+CW26+CW6+CW9+CW15+CW10+CW12+CW19+CW21+CW39+CW11+CW50" +"K52-K56" +"SUM(I4:I16)" +"SUM(J14:J24)" +"476000-J25" +"J20" +"V20+V21" +"Y20+Y21+Y17" +"AF20+AF21+AF17+AF18+AF19" +"AH20+AH21+AH17+AH18+AH19+AH22" +"AI20+AI21+AI17+AI18+AI19+AI22+AI14+AI15" +"BG20+BG21+BG17+BG18+BG19+BG22+BG14+BG15+BG16" +"CC20+CC21+CC17+CC18+CC19+CC22+CC14+CC15+CC16+CC24" +"SUM(J14:J24)-J20" +"SUM(V14:V24)-(V20+V21)" +"SUM(Y14:Y24)-(Y20+Y21+Y17)" +"SUM(AF14:AF24)-(AF20+AF21+AF17+AF18+AF19)" +"SUM(AH14:AH24)-(AH20+AH21+AH17+AH18+AH19+AH22)" +"AI25-AI29" +"SUM(J37:J39)" +"205000-J40" +"BG37" +"J31+J46" +"681000-J49" +"I10*H10*30.4" +"K10*H10*30.4" +"M10*H10*30.4" +"O10*H10*30.4" +"Q10*H10*30.4" +"S10*H10*30.4" +"U10*H10*30.4" +"W10*H10*30.4" +"Y10*H10*30.4" +"AA10*H10*30.4" +"AC10*H10*30.4" +"AE10*H10*30.4" +"AH10*H10*30.4" +"AJ10*H10*30.4" +"AL10*H10*30.4" +"AN10*H10*30.4" +"AP10*H10*30.4" +"AR10*H10*30.4" +"AT10*H10*30.4" +"AV10*H10*30.4" +"AX10*H10*30.4" +"AZ10*H10*30.4" +"BB10*H10*30.4" +"BD10*H10*30.4" +"BG10*H10*30.4" +"BI10*H10*30.4" +"BK10*H10*30.4" +"BM10*H10*30.4" +"BO10*H10*30.4" +"BQ10*H10*30.4" +"BS10*H10*30.4" +"BU10*H10*30.4" +"BW10*H10*30.4" +"BY10*H10*30.4" +"CA10*H10*30.4" +"CC10*H10*30.4" +"CF10*H10*30.4" +"CH10*H10*30.4" +"CJ10*H10*30.4" +"CL10*H10*30.4" +"CN10*H10*30.4" +"CP10*H10*30.4" +"CR10*H10*30.4" +"CT10*H10*30.4" +"CV10*H10*30.4" +"CX10*H10*30.4" +"CZ10*H10*30.4" +"DB10*H10*30.4" +"DE10*H10*30.4" +"DG10*H10*30.4" +"DI10*H10*30.4" +"DK10*H10*30.4" +"DM10*H10*30.4" +"DO10*H10*30.4" +"DQ10*H10*30.4" +"DS10*H10*30.4" +"DU10*H10*30.4" +"DW10*H10*30.4" +"DY10*H10*30.4" +"EA10*H10*30.4" +"ED10*H10*30.4" +"EF10*H10*30.4" +"EH10*H10*30.4" +"EJ10*H10*30.4" +"EL10*H10*30.4" +"EN10*H10*30.4" +"EP10*H10*30.4" +"ER10*H10*30.4" +"ET10*H10*30.4" +"EV10*H10*30.4" +"EX10*H10*30.4" +"EZ10*H10*30.4" +"FC10*H10*30.4" +"FE10*H10*30.4" +"FG10*H10*30.4" +"FI10*H10*30.4" +"FK10*H10*30.4" +"FM10*H10*30.4" +"FO10*H10*30.4" +"FQ10*H10*30.4" +"FS10*H10*30.4" +"FU10*H10*30.4" +"FW10*H10*30.4" +"FY10*H10*30.4" +"GB10*H10*30.4" +"GD10*H10*30.4" +"GF10*H10*30.4" +"GH10*H10*30.4" +"GJ10*H10*30.4" +"GL10*H10*30.4" +"GN10*H10*30.4" +"GP10*H10*30.4" +"GR10*H10*30.4" +"GT10*H10*30.4" +"GV10*H10*30.4" +"GX10*H10*30.4" +"HA10*H10*30.4" +"HC10*H10*30.4" +"HE10*H10*30.4" +"HG10*H10*30.4" +"HI10*H10*30.4" +"HK10*H10*30.4" +"HM10*H10*30.4" +"HO10*H10*30.4" +"HQ10*H10*30.4" +"HS10*H10*30.4" +"HU10*H10*30.4" +"HW10*H10*30.4" +"SUM(I10:I36)" +"850000-I37" +"AH18" +"AR18+AR20" +"BG18+BG20+BG14" +"BM18+BM20+BM14+BM23" +"CH18+CH20+CH14+CH23+CH12" +"CZ18+CZ20+CZ14+CZ23+CZ12+CZ10+CZ27" +"EA18+EA20+EA14+EA23+EA12+EA10+EA27+EA16" +"EH18+EH20+EH14+EH23+EH12+EH10+EH27+EH16+EH19+EH11+EH13" +"EJ18+EJ20+EJ14+EJ23+EJ12+EJ10+EJ27+EJ16+EJ19+EJ11+EJ13+EJ17+EJ21+EJ22+EJ32" +"FY18+FY20+FY14+FY23+FY12+FY10+FY27+FY16+FY19+FY11+FY13+FY17+FY21+FY22+FY32+FY15" +"SUM(I10:I36)" +"SUM(AH10:AH36)-AH41" +"SUM(E12:E20)" +"SUM(E21:E23)" +"SUM(E24:E24)" +"SUM(E25:E40)" +"SUM(E41:E48)" +"SUM(E49:E58)" +"E69" +"SUM(E70:E76)" +"B58+B68+B69+B76" +"1090000-B81" +"B24+B48+B58+B69" +"850000-B82" +"B20+(B69-30000)" +"476000-B83" +"B23" +"205000-B84" +"D5+E5" +"D5+F5" +"(H5+2*I5)/3" +"NPV(0.06/12,AA5:AA74)" +"$C5+E5+F5" +"(K5+2*O5)/3" +"G5-K5" +"S5-K5*T5/(1-T5)" +"G5-O5" +"O6" +"AB6" +"'[1]Main Data Input'!C8" +"NOW()" +"'[1]Main Data Input'!C7" +"ROUND(([1]Weekly_Transport_Plan!P10+[1]Weekly_Transport_Plan!P20+[1]Weekly_Transport_Plan!P27+[1]Weekly_Transport_Plan!P33+[1]Weekly_Transport_Plan!P40)/1000,3)" +"ROUND(([1]Weekly_Transport_Plan!N10+[1]Weekly_Transport_Plan!N20+[1]Weekly_Transport_Plan!N27+[1]Weekly_Transport_Plan!N33+[1]Weekly_Transport_Plan!N40)/1000,3)" +"D9-C9" +"((ROUND([1]Weekly_Transport_Plan!P46,3))/1000)-[1]SHarris_Mthly_Rpt_Plan!C9" +"((ROUND([1]Weekly_Transport_Plan!N46,3))/1000)-[1]SHarris_Mthly_Rpt_Plan!D9" +"ROUND((([1]Weekly_Transport_Plan!P50+[1]Weekly_Transport_Plan!P56+[1]Weekly_Transport_Plan!P62+[1]Weekly_Transport_Plan!P69)/1000),3)" +"ROUND((([1]Weekly_Transport_Plan!N50+[1]Weekly_Transport_Plan!N56+[1]Weekly_Transport_Plan!N62+[1]Weekly_Transport_Plan!N69)/1000),3)" +"ROUND([1]Weekly_Transport_Plan!P75/1000,3)-[1]SHarris_Mthly_Rpt_Plan!C13" +"ROUND([1]Weekly_Transport_Plan!N75/1000,3)-D13" +"ROUND(([1]Weekly_Transport_Plan!P78+[1]Weekly_Transport_Plan!P84)/1000,3)" +"ROUND(([1]Weekly_Transport_Plan!N78+[1]Weekly_Transport_Plan!N84)/1000,3)" +"ROUND([1]Weekly_Transport_Plan!P89/1000,3)-[1]SHarris_Mthly_Rpt_Plan!C17" +"ROUND([1]Weekly_Transport_Plan!N89/1000,3)-[1]SHarris_Mthly_Rpt_Plan!D17" +"'[1]Main Data Input'!C106/1000" +"SUM(C9:C21)" +"ROUND([1]Weekly_Fuel_Plan!M75/1000,3)-0.003" +"ROUND([1]Weekly_Fuel_Plan!G75/1000,3)" +"ROUND([1]Weekly_Fuel_Plan!M74/1000,3)" +"ROUND([1]Weekly_Fuel_Plan!G74/1000,3)" +"ROUND(([1]Weekly_Fuel_Plan!M72+[1]Weekly_Fuel_Plan!M73)/1000,3)" +"ROUND(([1]Weekly_Fuel_Plan!G72+[1]Weekly_Fuel_Plan!G73)/1000,3)" +"[1]Weekly_Fuel_Plan!Y35/1000" +"SUM(C27:C38)" +"SUM(D41-C41)" +"C24+C39+C41+C43" +"C49" +"SUM(C46:C54)" +"SUM(D46:D54)+0.001" +"SUM(C55:C64)" +"CELL(""FILENAME"")" +"NOW()" +"F5+1" +"SUM(F8:F11)" +"SUM(F16:F18)" +"F12-F19" +"60.2-F25-F26-F27-F28" +"55.6-G25-G26-G27-G28" +"55-H25-H26-H27-H28" +"61.6-I25-I26-I27-I28" +"68.8-J25-J26-J27-J28" +"13+6+7.6" +"6.8+6+14.9" +"6.8+15+6" +"6.8+18.8+6" +"6.8+21.6+6" +"SUM(F24:F28)" +"F21-F29" +"F31+F38" +"F40-F47-F50" +"SUM(F55:F56)" +"F52-F57" +"F59+F61" +"A1" +"F5" +"6.6+3.9+0.2" +"SUM(F73:F79)" +"F95-F97" +"F98+F87+F80" +"5.4+1.9+5.6" +"4.1+1.9+5.6" +"3.8+1.9+5.6" +"4.9+1.9+5.6" +"125.7+6.3+2.1+3+19.9" +"119.5+6.3+2.1+3+19.9" +"113.1+6.3+2.1+3+19.9" +"545.7+6.3+2.1+3+19.9" +"123.6+6.3+2.1+3+19.9" +"SUM(F125:F130)" +"F110+F112+F118+F120+F122+F131" +"SUM(F135:J135)" +"F133-F100" +"A1" +"+A2" +"F5" +"F59" +"A61" +"F61" +"+F26" +"+F56" +"-F35" +"SUM(F142:F159)" +"SUM(F164:F169)" +"SUM(F174:F182)" +"F161+F171+F184" +"SUM(S32:V32)" +"SUM(AE30:AE40)" +"SUM(AK30:AK39)" +"SUM(I7:I44)-5000" +"SUM(J7:J45)" +"SUM(S33:V33)" +"SUM(I7:I44)-5000" +"SUM(J7:J45)" +"SUM(C54:C64)" +"SUM(S33:V33)" +"SUM(I7:I44)-5000" +"SUM(J7:J45)" +"SUM(C54:C64)" +"G7+G9" +"G12" +"10000-G12" +"G13" +"40000-G27" +"G28" +"SUM(G7:G36)" +"SUM(H7:H35)" +"SUM(H37:K37)" +"G37-5300" +"G7+G9" +"G8+G10" +"12000-G9" +"G12" +"10000-G12" +"G13" +"40000-G27" +"G28" +"SUM(G7:G36)" +"SUM(H7:H35)" +"SUM(H37:J37)" +"G37-5300" +"E8/E28" +"50000*G8" +"E9/E28" +"E11/E28" +"E13/E28" +"E14/E28" +"E16/E28" +"E22/E28" +"E24/E28" +"SUM(E8:E24)" +"E26-E27" +"I6*H6*30.4" +"K6*30.4*H6" +"M6*30.4*H6" +"O6*30.4*H6" +"Q6*30.4*H6" +"S6*30.4*H6" +"U6*30.4*H6" +"W6*30.4*H6" +"Y6*30.4*H6" +"AA6*30.4*H6" +"AC6*30.4*H6" +"AE6*30.4*H6" +"AH6*30.4*H6" +"AJ6*30.4*H6" +"AL6*30.4*H6" +"AN6*30.4*H6" +"AP6*30.4*H6" +"AR6*30.4*H6" +"AT6*30.4*H6" +"AV6*30.4*H6" +"AX6*30.4*H6" +"AZ6*30.4*H6" +"BB6*30.4*H6" +"BD6*30.4*H6" +"BG6*30.4*H6" +"BI6*30.4*H6" +"BK6*30.4*H6" +"BM6*30.4*H6" +"BO6*30.4*H6" +"BQ6*30.4*H6" +"BS6*30.4*H6" +"BU6*30.4*H6" +"BW6*30.4*H6" +"BY6*30.4*H6" +"CA6*30.4*H6" +"CC6*30.4*H6" +"CF6*30.4*H6" +"CH6*30.4*H6" +"CJ6*30.4*H6" +"CL6*30.4*H6" +"CN6*30.4*H6" +"CP6*30.4*H6" +"CR6*30.4*H6" +"CT6*30.4*H6" +"CV6*30.4*H6" +"CX6*30.4*H6" +"CZ6*30.4*H6" +"DB6*30.4*H6" +"DE6*30.4*H6" +"DG6*30.4*H6" +"DI6*30.4*H6" +"DK6*30.4*H6" +"DM6*30.4*H6" +"DO6*30.4*H6" +"DQ6*30.4*H6" +"DS6*30.4*H6" +"DU6*30.4*H6" +"DV6*30.4*H6" +"DY6*30.4*H6" +"EA6*30.4*H6" +"ED6*30.4*H6" +"EF6*30.4*H6" +"EH6*30.4*H6" +"EJ6*30.4*H6" +"EL6*30.4*H6" +"EN6*30.4*H6" +"EP6*30.4*H6" +"ER6*30.4*H6" +"ET6*30.4*H6" +"EV6*30.4*H6" +"EX6*30.4*H6" +"EZ6*30.4*H6" +"DW9*30.4*H6" +"FC11*H11*30.4" +"FE11*H11*30.4" +"FG11*H11*30.4" +"FI11*H11*30.4" +"FK11*H11*30.4" +"FM11*H11*30.4" +"FO11*H11*30.4" +"FQ11*H11*30.4" +"FS11*H11*30.4" +"FU11*H11*30.4" +"FW11*H11*30.4" +"FY11*H11*30.4" +"GB11*H11*30.4" +"GD11*H11*30.4" +"GF11*H11*30.4" +"GH11*H11*30.4" +"GJ11*H11*30.4" +"GL11*H11*30.4" +"GN11*H11*30.4" +"GP11*H11*30.4" +"GR11*H11*30.4" +"GT11*H11*30.4" +"GV11*H11*30.4" +"GX11*H11*30.4" +"HA11*H11*30.4" +"HC11*H11*30.4" +"HE11*H11*30.4" +"HG11*H11*30.4" +"HI11*H11*30.4" +"HK11*H11*30.4" +"HM11*H11*30.4" +"HO11*H11*30.4" +"HQ11*H11*30.4" +"HS11*H11*30.4" +"HU11*H11*30.4" +"HW11*H11*30.4" +"I34*30.4*0" +"K34*30.4*0.0803" +"M34*30.4*0.1254" +"AC35*30.4*0.1753" +"AH36*30.4*0.1798" +"AH37*30.4*0.2198" +"SUM(I6:I51)" +"SUM(I52:AF52)/12" +"1090000-I52" +"1210000-S52" +"SUM(DE54:EB54)" +"SUM(J6:J51)" +"SUM(FD11:FD51)" +"SUM(GC29:GC51)" +"I5*H5*30.4" +"K5*H5*30.4" +"M5*H5*30.4" +"O5*H5*30.4" +"Q5*H5*30.4" +"S5*H5*30.4" +"U5*H5*30.4" +"W5*H5*30.4" +"Y5*H5*30.4" +"AA5*H5*30.4" +"AC5*H5*30.4" +"AE5*H5*30.4" +"AH5*H5*30.4" +"AJ5*H5*30.4" +"AL5*H5*30.4" +"AN5*H5*30.4" +"AP5*H5*30.4" +"AR5*H5*30.4" +"AT5*H5*30.4" +"AV5*H5*30.4" +"AX5*H5*30.4" +"AZ5*H5*30.4" +"BB5*H5*30.4" +"BD5*H5*30.4" +"BG5*H5*30.4" +"BI5*H5*30.4" +"BK5*H5*30.4" +"BM5*H5*30.4" +"BO5*H5*30.4" +"BQ5*H5*30.4" +"BS5*H5*30.4" +"BU5*H5*30.4" +"BW5*H5*30.4" +"BY5*H5*30.4" +"CA5*H5*30.4" +"CC5*H5*30.4" +"CF5*H5*30.4" +"CH5*H5*30.4" +"CJ5*H5*30.4" +"CL5*H5*30.4" +"CN5*H5*30.4" +"CP5*H5*30.4" +"CR5*H5*30.4" +"CT5*H5*30.4" +"CV5*H5*30.4" +"CX5*H5*30.4" +"CZ5*H5*30.4" +"DB5*H5*30.4" +"DE5*H5*30.4" +"DG5*H5*30.4" +"DI5*H5*30.4" +"DK5*H5*30.4" +"DM5*H5*30.4" +"DO5*H5*30.4" +"DQ5*H5*30.4" +"DS5*H5*30.4" +"DU5*H5*30.4" +"DW5*H5*30.4" +"DY5*H5*30.4" +"EA5*H5*30.4" +"ED5*H5*30.4" +"EF5*H5*30.4" +"EH5*H5*30.4" +"EJ5*H5*30.4" +"EL5*H5*30.4" +"EN5*H5*30.4" +"EP5*H5*30.4" +"ER5*H5*30.4" +"ET5*H5*30.4" +"EV5*H5*30.4" +"EX5*H5*30.4" +"EZ5*H5*30.4" +"FC5*H5*30.4" +"FE5*H5*30.4" +"FG5*H5*30.4" +"FI5*H5*30.4" +"FK5*H5*30.4" +"FM5*H5*30.4" +"FO5*H5*30.4" +"FQ5*H5*30.4" +"FS5*H5*30.4" +"FU5*H5*30.4" +"FW5*H5*30.4" +"FY5*H5*30.4" +"GB5*H5*30.4" +"GD5*H5*30.4" +"GF5*H5*30.4" +"GH5*H5*30.4" +"GJ5*H5*30.4" +"GL5*H5*30.4" +"GN5*H5*30.4" +"GP5*H5*30.4" +"GR5*H5*30.4" +"GT5*H5*30.4" +"GV5*H5*30.4" +"GX5*H5*30.4" +"HA5*H5*30.4" +"HC5*H5*30.4" +"HE5*H5*30.4" +"HG5*H5*30.4" +"HI5*H5*30.4" +"HK5*H5*30.4" +"HM5*H5*30.4" +"HO5*H5*30.4" +"HQ5*H5*30.4" +"HS5*H5*30.4" +"HU5*H5*30.4" +"HW5*H5*30.4" +"SUM(I5:I31)" +"SUM(I32:AF32)/12" +"850000-I32" +"SUM(J5:J31)" +"SUM(I35:AF35)" +"J6*I6*30.4" +"L6*I6*30.4" +"N6*I6*30.4" +"P6*I6*30.4" +"R6*I6*30.4" +"T6*I6*30.4" +"V6*I6*30.4" +"X6*I6*30.4" +"Z6*I6*30.4" +"AB6*I6*30.4" +"AD6*I6*30.4" +"AF6*I6*30.4" +"AI6*I6*30.4" +"AK6*I6*30.4" +"AM6*I6*30.4" +"AO6*I6*30.4" +"AQ6*I6*30.4" +"AS6*I6*30.4" +"AU6*I6*30.4" +"AW6*I6*30.4" +"AY6*I6*30.4" +"BA6*I6*30.4" +"BC6*I6*30.4" +"BE6*I6*30.4" +"BH6*I6*30.4" +"BJ8*I8*30.4" +"BL8*I8*30.4" +"BN8*I8*30.4" +"BP8*I8*30.4" +"BR8*I8*30.4" +"BT8*I8*30.4" +"BV8*I8*30.4" +"BX8*I8*30.4" +"BZ8*I8*30.4" +"CB8*I8*30.4" +"CD8*I8*30.4" +"CG8*I8*30.4" +"CI8*I8*30.4" +"CK8*I8*30.4" +"CM8*I8*30.4" +"CO8*I8*30.4" +"CQ8*I8*30.4" +"CS8*I8*30.4" +"CU8*I8*30.4" +"CW8*I8*30.4" +"CY8*I8*30.4" +"DA8*I8*30.4" +"DC8*I8*30.4" +"DF8*I8*30.4" +"SUM(J6:J19)" +"SUM(J20:AG20)/12" +"SUM(DF20:DR20)/12" +"SUM(DT20:EE20)/12" +"681000-J20" +"SUM(K6:K19)" +"SUM(J23:AG23)" +"SUM(DF23:DR23)" +"SUM(DT23:EE23)" +"I6*H6*30.4" +"K6*H6*30.4" +"M6*H6*30.4" +"O6*H6*30.4" +"Q6*H6*30.4" +"S6*H6*30.4" +"U6*H6*30.4" +"W6*H6*30.4" +"Y6*H6*30.4" +"AA6*H6*30.4" +"AC6*H6*30.4" +"AE6*H6*30.4" +"AH6*H6*30.4" +"AJ6*H6*30.4" +"AL6*H6*30.4" +"AN6*H6*30.4" +"AP6*H6*30.4" +"AR6*H6*30.4" +"AT6*H6*30.4" +"AV6*H6*30.4" +"AX6*H6*30.4" +"AZ6*H6*30.4" +"BB6*H6*30.4" +"BD6*H6*30.4" +"BG6*H6*30.4" +"BI6*H6*30.4" +"BK6*H6*30.4" +"BM6*H6*30.4" +"BO6*H6*30.4" +"BQ6*H6*30.4" +"BS6*H6*30.4" +"BU6*H6*30.4" +"BW6*H6*30.4" +"BY6*H6*30.4" +"CA6*H6*30.4" +"CC6*H6*30.4" +"CF6*H6*30.4" +"CH6*H6*30.4" +"CJ6*H6*30.4" +"CL6*H6*30.4" +"CN6*H6*30.4" +"CP6*H6*30.4" +"CR6*H6*30.4" +"CT6*H6*30.4" +"CV6*H6*30.4" +"CX6*H6*30.4" +"CZ6*H6*30.4" +"DB6*H6*30.4" +"DE6*H6*30.4" +"DG6*H6*30.4" +"DI6*H6*30.4" +"DK6*H6*30.4" +"DM6*H6*30.4" +"DO6*H6*30.4" +"DQ6*H6*30.4" +"DS6*H6*30.4" +"DU6*H6*30.4" +"DW6*H6*30.4" +"DY6*H6*30.4" +"EA6*H6*30.4" +"ED6*H6*30.4" +"SUM(I6:I18)" +"SUM(I19:AF19)/12" +"SUM(ED19:EP19)/12" +"688827-I19" +"SUM(J6:J18)" +"SUM(I22:AF22)" +"SUM(ED22:EP22)" +"(85*365)/12" +"B5+B6" +"B13*B12*B11" +"B14*B15" +"B17*B16" +"B18/1000000" +"5174218+""october's actual kwh""/0.7457" +"B17" +"B25/1000000*B26" +"B27-B24" +"B7" +"B20" +"B28" +"SUM(B32:B34)" +"ROUNDDOWN(B35/B13,0)" +"(85*365)/12" +"B5+B6" +"B13*B12*B11" +"B14*B15" +"B17*B16" +"B18/1000000" +"B17" +"B25/1000000*B26" +"B27-B24" +"B7" +"B20" +"B28" +"SUM(B32:B34)" +"ROUNDDOWN(B35/B13,0)" +"B4+D4" +"AVERAGE(B4:B6)" +"AVERAGE(B11:B23)" +"AVERAGE(D11:D22)" +"AVERAGE(C6:C17)" +"AVERAGE(C22:C24)" +"AVERAGE(C33:C44)" +"SUM(K80:K81)" +"SUM(K92:K95)" +"K96-N96" +"SUM(M90:M103)" +"217856+43570" +"61200+30600" +"153000+30600" +"256800+42800" +"SUM(K112:K116)" +"SUM(M117:M124)" +"E42-B42" +"E42-H42" +"SUM(B42:B53)/12" +"SUM(B58:M58)/12" +"AVERAGE(C6:C17)" +"AVERAGE(C22:C24)" +"AVERAGE(C33:C44)" +"SUM(K80:K81)" +"SUM(K92:K95)" +"K96-N96" +"SUM(M90:M103)" +"217856+43570" +"61200+30600" +"153000+30600" +"256800+42800" +"SUM(K112:K116)" +"SUM(M117:M124)" +"B4+D4" +"B4" +"K4-0.02" +"I4" +"AVERAGE(B4:B5)" +"(AA10-F10)-(F10*0.05)" +"(AA10-T10)-(T10*0.0475)" +"(F10-T10)-(T10*0.0025)" +"(AH10-F10)-(F10*0.0131)" +"(M10-T10)-(T10*0.0025)" +"AVERAGE(B10:B22)" +"AVERAGE(D10:D21)" +"SUM(AN16:AN18)/3" +"B4+D4" +"B4" +"K4-0.02" +"I4" +"AVERAGE(B4:B5)" +"(AA10-F10)-(F10*0.05)" +"(AA10-T10)-(T10*0.0475)" +"(F10-T10)-(T10*0.0025)" +"(AH10-F10)-(F10*0.0131)" +"(M10-T10)-(T10*0.0025)" +"AVERAGE(B10:B22)" +"AVERAGE(D10:D21)" +"SUM(AN16:AN18)/3" +"+C6-E6" +"SUM(C8:C9)" +"+C6-C10-C12" +"+E6-E10-E12-E13" +"SUM(C17:C19)" +"+C15-C20" +"+C6-C10" +"+E6-E10-E19" +"B4+D4" +"B4" +"AVERAGE(B4:B5)" +"AVERAGE(B10:B22)" +"AVERAGE(D10:D21)" +"SUM(H15:J15)" +"31.8-0.6" +"SUM(D15:D19)" +"SUM(J15:J18)" +"SUM(D26:D28)" +"D20+D29" +"E20+E29+0.1" +"SUM(D35:D37)" +"363.8-0.2-0.6-1.5-6.6+0.5" +"358-8.2+1" +"357.1-7.8+0.8" +"357.2-6.4+0.8" +"307.8+56.3-8.6+1" +"336.5-0.5" +"11.4-0.3" +"2.4" +"SUM(K11:N11)" +"+O11-N11" +"SUM(D11:D13)" +"25.8-1.6" +"24.5-1.6" +"32.9-1.6" +"34-1.6" +"75.8-56.3-1.6" +"40.5" +"43.9" +"48.5" +"49.5" +"6.2" +"4" +"-0.1+0.2-0.7+0.2+0.3+16.6" +"8.5+0.1+4.7" +"3.9+0.1" +"4.3-0.8" +"12.1+7.7+5.5+0.1" +"1.5+0.9" +"SUM(D14:D22)" +"SUM(K11:K23)-K14" +"SUM(O14:O23)" +"-3.1-5-5+0.9+4+8.2" +"-9.8+9.8" +"-9.4+9.4" +"-10.2+10.2" +"-8+8" +"-1.5-0.6-1.5" +"-1.5-0.2" +"-10.2" +"-14.3" +"-13.3-0.4" +"SUM(D28:D40)" +"42.2-0.1+1.3" +"10.5-7.6+7.6" +"+D24+D41+D48" +"CELL(""filename"")" +"+C11+B11" +"+J11+F11+B11" +"-2.9-1.6" +"SUM(B11:B18)" +"SUM(B21:B24)" +"6.5+4.8" +"+F27-C27" +"+C27+G27+K27" +"-0.3-0.8" +"SUM(B27:B31)" +"13.9+13.9" +"2.8+2.9" +"1.6+12.2" +"SUM(B34:B35)" +"C36+B36" +"J36+F36+B36" +"0.8+1.5" +"B47+B36+B32+B25+B19" +"7.6+5" +"L51" +"2" +"CELL(""filename"")" +"+#REF!" +"+#REF!-SUM(#REF!)" +"SUM(#REF!)" +"+#REF!" +"+#REF!+#REF!" +"#REF!" +"+#REF!+#REF!+#REF!" +"+D14+D16+D18" +"SUM(K20:N20)" +"SUM(D20:D32)" +"CELL(""filename"")" +"B3-C3" +"SUM(D3:D196)/193" +"SUM(E40:E45)" +"SUM(E48:E51)" +"AVERAGE(C6:C17)" +"CELL(""FILENAME"",A43:A43)" +"AVERAGE(D6:D17)" +"AVERAGE(C24:C26)" +"AVERAGE(D40:D51)" +"SUM(K81:K82)" +"217856+43570" +"61200+30600" +"153000+30600" +"256800+42800" +"SUM(K88:K92)" +"K93-N93" +"SUM(K97:K100)" +"SUM(M93:M125)" +"B4+D4" +"B4" +"K4-0.02" +"I4" +"AVERAGE(B4:B5)" +"AVERAGE(B10:B22)" +"AVERAGE(D10:D21)" +"SUM(D8:D9)" +"+D13-D10" +"+D15/D10" +"SUM(D8:D9)" +"+D13-D10" +"+D15/D10" +"SUM(D6:D9)" +"SUM(F12:F13)" +"H9*G9*0.1" +"H9*G9*N9" +"H10*G10*0.2" +"H11*G11*0.16" +"SUM(L9:L12)" +"H15*G15*0.08" +"SUM(L15:L16)" +"H20*G20*0.04" +"H24*G24*0.05" +"H32*G32*0.02" +"SUM(L30:L34)" +"H39*G39*0.102" +"L13+L17+L20+L26+L35+L39+L42" +"'[1]TransCanadaWorksheet mmcf'!B4" +"'[1]TransCanadaWorksheet mmcf'!K4" +"'[1]TransCanadaWorksheet mmcf'!C4" +"'[1]TransCanadaWorksheet mmcf'!I4" +"'[1]TransCanadaWorksheet mmcf'!F4" +"'[1]TransCanadaWorksheet mmcf'!G4" +"'[1]TransCanadaWorksheet mmcf'!L4" +"'[1]TransCanadaWorksheet mmcf'!M4" +"'[1]TransCanadaWorksheet mmcf'!N4" +"'[1]TransCanadaWorksheet mmcf'!O4" +"'[1]TransCanadaWorksheet mmcf'!P4" +"'[1]TransCanadaWorksheet mmcf'!Q4" +"'[1]TransCanadaWorksheet mmcf'!R4" +"'[1]TransCanadaWorksheet mmcf'!I9" +"AVERAGE(F7:F18)" +"'[1]TransCanadaWorksheet mmcf'!B41" +"'[1]TransCanadaWorksheet mmcf'!F41" +"SUM(B4:B91)" +"+B5+B4" +"+C5*D5" +"SUM(B6:B9)+C5" +"SUM(B14:B15)+C13" +"SUM(B42:B44)+C41" +"+C57+B58" +"SUM(B4:B91)" +"+B94+C91" +"SUM(E94:E101)" +"+E102+E92" +"+B5+B4" +"+C5*D5" +"SUM(B6:B9)+C5" +"SUM(B14:B15)+C13" +"SUM(B42:B44)+C41" +"+C57+B58" +"SUM(B4:B91)" +"SUM(E86:E91)" +"+B94+C91" +"SUM(B94:B102)" +"SUM(E94:E101)" +"SUM(B94:B102)+SUM(B89:B91)" +"+E103+E92" +"B105/12" +"B92" +"D114/2" +"D114/2" +"SUM(B86:B91)" +"D114-G114" +"E92" +"D115" +"D115" +"B103" +"D116" +"D116" +"E103" +"B106*48" +"SUM(D114:D118)" +"E114" +"E116" +"F117" +"+B5+B4" +"+C5*D5" +"SUM(B6:B9)+C5" +"SUM(B14:B15)+C13" +"SUM(B42:B44)+C41" +"+C57+B58" +"SUM(B4:B85)/2" +"F85+B86" +"F86*G86" +"SUM(B4:B91)" +"SUM(H86:H91)" +"+B94+C91" +"B94" +"SUM(B94:B102)" +"SUM(E94:E101)" +"SUM(B94:B102)+SUM(B89:B91)" +"+E103+E92" +"B105/12" +"B92" +"D114/2" +"D114/2" +"SUM(B86:B91)" +"D114-G114" +"E92" +"D115" +"B103" +"D116" +"D116" +"H103" +"H103" +"H103" +"SUM(D114:D117)" +"C85" +"SUM(E5:E85)" +"SUM(B86:B91)" +"SUM(E86:E91)" +"H92" +"D127-E127" +"SUM(B94:B102)" +"H103" +"SUM(D124:D129)" +"+B5+B4" +"+C5*D5" +"SUM(B6:B9)+C5" +"SUM(B14:B15)+C13" +"SUM(B42:B44)+C41" +"+C57+B58" +"SUM(B4:B91)" +"SUM(E86:E91)" +"+B94+C91" +"SUM(B94:B102)" +"SUM(E94:E101)" +"SUM(B94:B102)+SUM(B89:B91)" +"+E103+E92" +"B105/12" +"B92" +"D114/2" +"D114/2" +"SUM(B86:B91)" +"D114-G114" +"E92" +"D115" +"D115" +"B103" +"D116" +"D116" +"E103" +"B106*48" +"SUM(D114:D118)" +"E114" +"E116" +"F117" +"+B5+B4" +"+C5*D5" +"SUM(B6:B9)+C5" +"SUM(B14:B15)+C13" +"SUM(B42:B44)+C41" +"+C57+B58" +"SUM(B4:B85)/2" +"F85+B86" +"F86*G86" +"SUM(B4:B91)" +"SUM(H86:H91)" +"+B94+C91" +"F91+B94" +"SUM(B94:B102)" +"SUM(E94:E101)" +"SUM(B94:B102)+SUM(B89:B91)" +"+E103+E92" +"B105/12" +"B92" +"D114/2" +"D114/2" +"SUM(B86:B91)" +"D114-G114" +"E92" +"D115" +"D115" +"B103" +"D116" +"D116" +"H103" +"H103" +"H103" +"SUM(D114:D117)" +"C85" +"SUM(E5:E85)" +"SUM(B86:B91)" +"SUM(E86:E91)" +"H92" +"D127-E127" +"SUM(B94:B102)" +"H103" +"SUM(D124:D129)" +"B13-D13" +"B13+B16+B19+B22+B24" +"B26+B32" +"D4/2" +"D4/2" +"D5" +"D6" +"D7-E7" +"SUM(D4:D9)" +"+B5+B4" +"+C5*D5" +"SUM(B6:B9)+C5" +"SUM(B14:B15)+C13" +"SUM(B42:B44)+C41" +"+C57+B58" +"SUM(B4:B85)/2" +"F85+B86" +"F86*G86" +"SUM(B4:B91)" +"SUM(H86:H91)" +"+B94+C91" +"F91+B94" +"SUM(B94:B102)" +"SUM(E94:E101)" +"SUM(B94:B102)+SUM(B89:B91)" +"+E103+E92" +"B105/12" +"B92" +"D114/2" +"D114/2" +"SUM(B86:B91)" +"D114-G114" +"E92" +"D115" +"D115" +"B103" +"D116" +"D116" +"H103" +"H103" +"H103" +"SUM(D114:D117)" +"C85" +"SUM(E5:E85)" +"SUM(B86:B91)" +"SUM(E86:E91)" +"H92" +"D127-E127" +"SUM(B94:B102)" +"H103" +"SUM(D124:D129)" +"SUM(M7:M33)" +"550000-M35" +"SUM(I8:I13)" +"SUM(I32:I33)" +"SUM(I46:I48)" +"150000-I56" +"I14+I20+I26+I34+I40+I49" +"I56+I53" +"I14+I20" +"I49+I53" +"(BQ49+BQ53)" +"I40" +"I26+I34" +"SUM(I63:I69)" +"'WOT by Month'!Z47" +"'WOT by Month'!AL47" +"'WOT by Month'!AX47" +"'WOT by Month'!BJ47" +"'WOT by Month'!BV47" +"'SJ by Month'!Z39" +"'SJ by Month'!AL39" +"'SJ by Month'!AX39" +"'SJ by Month'!BJ39" +"'SJ by Month'!BV39" +"'IG-BL by Month'!Z29" +"'IG-BL by Month'!AL29" +"'IG-BL by Month'!AX29" +"'IG-BL by Month'!BJ29" +"'IG-BL by Month'!BV29" +"'IG-BL by Month'!Z54" +"'IG-BL by Month'!AL54" +"'IG-BL by Month'!AX54" +"'IG-BL by Month'!BJ54" +"'IG-BL by Month'!BV45" +"'EOT by Month'!Z28" +"'EOT by Month'!AL28" +"'EOT by Month'!AX28" +"'EOT by Month'!BJ28" +"'EOT by Month'!BV28" +"SUM(B6:B11)" +"E12/$B$12" +"'WOT revenue'!Z47" +"'WOT revenue'!AL47" +"'WOT revenue'!AX47" +"'WOT revenue'!BJ47" +"'WOT revenue'!BV47" +"'SJ revenue'!Z39" +"'SJ revenue'!AL39" +"'SJ revenue'!AX39" +"'SJ revenue'!BJ39" +"'SJ revenue'!BV39" +"'IG-BL revenue'!Z29" +"'IG-BL revenue'!AL29" +"'IG-BL revenue'!AX29" +"'IG-BL revenue'!BJ29" +"'IG-BL revenue'!BV29" +"'IG-BL revenue'!Z40" +"'IG-BL revenue'!AL40" +"'IG-BL revenue'!AX40" +"'IG-BL revenue'!BJ40" +"'IG-BL revenue'!BV40" +"'EOT revenue'!Z26" +"'EOT revenue'!AL26" +"'EOT revenue'!AX26" +"'EOT revenue'!BJ26" +"'EOT revenue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riteria'!A1" +"ROUND((O10*31+P10*28+Q10*31+R10*30+S10*31+T10*30+U10*31+V10*31+W10*30+X10*31+Y10*30+Z10*31)*H10,0)" +"SUM(I10:I26)" +"AVERAGE(O27:Z27)" +"850000-I27" +"SUM(J10:J26)" +"$J$10*'WOT by Month'!L10*'WOT revenue'!L$7" +"$J$11*'WOT by Month'!L11*'WOT revenue'!L$7" +"$J$12*'WOT by Month'!L12*'WOT revenue'!L$7" +"$J$13*'WOT by Month'!L13*'WOT revenue'!L$7" +"$J$14*'WOT by Month'!L14*'WOT revenue'!L$7" +"$J$15*'WOT by Month'!L15*'WOT revenue'!L$7" +"$J$16*'WOT by Month'!L16*'WOT revenue'!L$7" +"$J$17*'WOT by Month'!L17*'WOT revenue'!L$7" +"$J$18*'WOT by Month'!L18*'WOT revenue'!L$7" +"$J$19*'WOT by Month'!L19*'WOT revenue'!L$7" +"$J$20*'WOT by Month'!L20*'WOT revenue'!L$7" +"$J$21*'WOT by Month'!L21*'WOT revenue'!L$7" +"$J$22*'WOT by Month'!L22*'WOT revenue'!L$7" +"$J$23*'WOT by Month'!L23*'WOT revenue'!L$7" +"$J$24*'WOT by Month'!L24*'WOT revenue'!L$7" +"$J$25*'WOT by Month'!L25*'WOT revenue'!L$7" +"$J$26*'WOT by Month'!L26*'WOT revenue'!L$7" +"$J$27*'WOT by Month'!L27*'WOT revenue'!L$7" +"$J$28*'WOT by Month'!L28*'WOT revenue'!L$7" +"$J$29*'WOT by Month'!L29*'WOT revenue'!L$7" +"$J$30*'WOT by Month'!L30*'WOT revenue'!L$7" +"$J$31*'WOT by Month'!L31*'WOT revenue'!L$7" +"$J$32*'WOT by Month'!L32*'WOT revenue'!L$7" +"$J$33*'WOT by Month'!L33*'WOT revenue'!L$7" +"$J$34*'WOT by Month'!L34*'WOT revenue'!L$7" +"$J$35*'WOT by Month'!L35*'WOT revenue'!L$7" +"$J$36*'WOT by Month'!L36*'WOT revenue'!L$7" +"$J$37*'WOT by Month'!L37*'WOT revenue'!L$7" +"$J$38*'WOT by Month'!L38*'WOT revenue'!L$7" +"$J$39*'WOT by Month'!L39*'WOT revenue'!L$7" +"$J$40*'WOT by Month'!L40*'WOT revenue'!L$7" +"$J$41*'WOT by Month'!L41*'WOT revenue'!L$7" +"$J$42*'WOT by Month'!L42*'WOT revenue'!L$7" +"$J$43*'WOT by Month'!L43*'WOT revenue'!L$7" +"$J$44*'WOT by Month'!L44*'WOT revenue'!L$7" +"$J$45*'WOT by Month'!L45*'WOT revenue'!L$7" +"SUM(H10:H45)" +"SUM(K10:K44)" +"SUM(O46:Z46)" +"SUM(#REF!)/51" +"'SJ by Month'!L10*'SJ revenue'!H10*'SJ revenue'!L$7" +"'SJ by Month'!M10*'SJ revenue'!$H$10*'SJ revenue'!M$7" +"'SJ by Month'!L11*'SJ revenue'!$H$11*'SJ revenue'!L$7" +"'SJ by Month'!L12*'SJ revenue'!$H$12*'SJ revenue'!L$7" +"'SJ by Month'!L13*'SJ revenue'!$H$13*'SJ revenue'!L$7" +"'SJ by Month'!L14*'SJ revenue'!$H$14*'SJ revenue'!L$7" +"'SJ by Month'!L15*'SJ revenue'!$H$15*'SJ revenue'!L$7" +"'SJ by Month'!L16*'SJ revenue'!$H$16*'SJ revenue'!L$7" +"'SJ by Month'!L17*'SJ revenue'!$H$17*'SJ revenue'!L$7" +"'SJ by Month'!L18*'SJ revenue'!$H$18*'SJ revenue'!L$7" +"'SJ by Month'!L19*'SJ revenue'!$H$19*'SJ revenue'!L$7" +"'SJ by Month'!L20*'SJ revenue'!$H$20*'SJ revenue'!L$7" +"'SJ by Month'!L21*'SJ revenue'!$H$21*'SJ revenue'!L$7" +"'SJ by Month'!L22*'SJ revenue'!$H$22*'SJ revenue'!L$7" +"'SJ by Month'!L23*'SJ revenue'!$H$23*'SJ revenue'!L$7" +"'SJ by Month'!L24*'SJ revenue'!$H$24*'SJ revenue'!L$7" +"'SJ by Month'!L25*'SJ revenue'!$H$25*'SJ revenue'!L$7" +"'SJ by Month'!L26*'SJ revenue'!$H$26*'SJ revenue'!L$7" +"'SJ by Month'!L27*'SJ revenue'!$H$27*'SJ revenue'!L$7" +"'SJ by Month'!L28*'SJ revenue'!$H$28*'SJ revenue'!L$7" +"'SJ by Month'!L29*'SJ revenue'!$H$29*'SJ revenue'!L$7" +"'SJ by Month'!L30*'SJ revenue'!$H$30*'SJ revenue'!L$7" +"'SJ by Month'!L31*'SJ revenue'!$H$31*'SJ revenue'!L$7" +"'SJ by Month'!L32*'SJ revenue'!$H$32*'SJ revenue'!L$7" +"'SJ by Month'!L33*'SJ revenue'!$H$33*'SJ revenue'!L$7" +"'SJ by Month'!L34*'SJ revenue'!$H$34*'SJ revenue'!L$7" +"'SJ by Month'!L35*'SJ revenue'!$H$35*'SJ revenue'!L$7" +"'SJ by Month'!L36*'SJ revenue'!$H$36*'SJ revenue'!L$7" +"'SJ by Month'!L37*'SJ revenue'!$H$37*'SJ revenue'!L$7" +"SUM(I10:I37)" +"SUM(O38:Z38)" +"J14*L$11*'IG-BL by Month'!L14" +"$J$14*M$11*'IG-BL by Month'!M14" +"$J$15*L$11*'IG-BL by Month'!L15" +"$J$16*L$11*'IG-BL by Month'!L16" +"$J$17*L$11*'IG-BL by Month'!L17" +"$J$18*L$11*'IG-BL by Month'!L18" +"$J$19*L$11*'IG-BL by Month'!L19" +"$J$20*L$11*'IG-BL by Month'!L20" +"$J$21*L$11*'IG-BL by Month'!L21" +"$J$22*L$11*'IG-BL by Month'!L22" +"$J$23*L$11*'IG-BL by Month'!L23" +"$J$24*L$11*'IG-BL by Month'!L24" +"$J$25*L$11*'IG-BL by Month'!L25" +"$J$26*L$11*'IG-BL by Month'!L26" +"$J$27*L$11*'IG-BL by Month'!L27" +"SUM(H14:H27)" +"SUM(O28:Z28)" +"J35*L$11*'IG-BL by Month'!L40" +"$J$35*M$11*'IG-BL by Month'!M40" +"$J$36*L$11*'IG-BL by Month'!L41" +"$J$37*L$11*'IG-BL by Month'!L42" +"$J$38*L$11*'IG-BL by Month'!L43" +"SUM(H35:H38)" +"'[1]ROFR Criteria'!A1" +"H10*L$7*'EOT by Month'!L10" +"$H$10*M$7*'EOT by Month'!M10" +"$H$11*L$7*'EOT by Month'!L11" +"$H$12*L$7*'EOT by Month'!L12" +"$H$13*L$7*'EOT by Month'!L13" +"$H$14*L$7*'EOT by Month'!L14" +"$H$15*L$7*'EOT by Month'!L15" +"$H$16*L$7*'EOT by Month'!L16" +"$H$17*L$7*'EOT by Month'!L17" +"$H$18*L$7*'EOT by Month'!L18" +"$H$19*L$7*'EOT by Month'!L19" +"$H$20*L$7*'EOT by Month'!L20" +"$H$21*L$7*'EOT by Month'!L21" +"$H$22*L$7*'EOT by Month'!L22" +"$H$23*L$7*'EOT by Month'!L23" +"$H$24*L$7*'EOT by Month'!L24" +"SUM(I10:I24)" +"SUM(O25:Z25)" +"850000-I25" +"SUM(J10:J24)" +"J7-SUM(C7:H7)" +"AN7+D7+E7+F7" +"O7-SUM(L7:M7)" +"AO7" +"J7+O7" +"Y7-SUM(S7:W7)" +"AP7+T7+U7" +"AJ7-Y7" +"AQ7+T7+U7+AB7+AC7+AD7" +"AO13-10000" +"SUM(E2:E7)" +"SUM(E10:E14)" +"SUM(E33:E39)" +"SUM(E51:E59)" +"SUM(E80:E87)" +"SUM(E122:E131)" +"SUM(E182:E183)" +"SUM(E186)" +"SUM(E202:E204)" +"SUM(E2:E142)" +"SUM(E147:E188)" +"SUM(E143+E189)" +"SUM(C4-D4)" +"'WOT by Month'!Z47" +"'WOT by Month'!AL47" +"'WOT by Month'!AX47" +"'WOT by Month'!BJ47" +"'WOT by Month'!BV47" +"'SJ by Month'!Z39" +"'SJ by Month'!AL39" +"'SJ by Month'!AX39" +"'SJ by Month'!BJ39" +"'SJ by Month'!BV39" +"'IG-BL by Month'!Z35" +"'IG-BL by Month'!AL35" +"'IG-BL by Month'!AX35" +"'IG-BL by Month'!BJ35" +"'IG-BL by Month'!BV35" +"'IG-BL by Month'!Z54" +"'IG-BL by Month'!AL54" +"'IG-BL by Month'!AX54" +"'IG-BL by Month'!BJ54" +"'IG-BL by Month'!BV54" +"'EOT by Month'!Z28" +"'EOT by Month'!AL28" +"'EOT by Month'!AX28" +"'EOT by Month'!BJ28" +"'EOT by Month'!BV28" +"SUM(B6:B11)" +"SUM(D6:D10)" +"D12/$B$12" +"EDATE(D15,12)" +"'WOT revenue'!Z47" +"'WOT revenue'!AL47" +"'WOT revenue'!AX47" +"'WOT revenue'!BJ47" +"'WOT revenue'!BV47" +"'SJ revenue'!Z39" +"'SJ revenue'!AL39" +"'SJ revenue'!AX39" +"'SJ revenue'!BJ39" +"'SJ revenue'!BV39" +"'IG-BL revenue'!Z29" +"'IG-BL revenue'!AL29" +"'IG-BL revenue'!AX29" +"'IG-BL revenue'!BJ29" +"'IG-BL revenue'!BV29" +"'IG-BL revenue'!Z40" +"'IG-BL revenue'!AL40" +"'IG-BL revenue'!AX40" +"'IG-BL revenue'!BJ40" +"'IG-BL revenue'!BV40" +"'EOT revenue'!Z26" +"'EOT revenue'!AL26" +"'EOT revenue'!AX26" +"'EOT revenue'!BJ26" +"'EOT revenue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riteria'!A1" +"ROUND((O10*31+P10*28+Q10*31+R10*30+S10*31+T10*30+U10*31+V10*31+W10*30+X10*31+Y10*30+Z10*31)*H10,0)" +"SUM(I10:I26)" +"AVERAGE(O27:Z27)" +"850000-I27" +"SUM(J10:J26)" +"$J$10*'WOT by Month'!L10*'WOT revenue'!L$7" +"$J$11*'WOT by Month'!L11*'WOT revenue'!L$7" +"$J$12*'WOT by Month'!L12*'WOT revenue'!L$7" +"$J$13*'WOT by Month'!L13*'WOT revenue'!L$7" +"$J$14*'WOT by Month'!L14*'WOT revenue'!L$7" +"$J$15*'WOT by Month'!L15*'WOT revenue'!L$7" +"$J$16*'WOT by Month'!L16*'WOT revenue'!L$7" +"$J$17*'WOT by Month'!L17*'WOT revenue'!L$7" +"$J$18*'WOT by Month'!L18*'WOT revenue'!L$7" +"$J$19*'WOT by Month'!L19*'WOT revenue'!L$7" +"$J$20*'WOT by Month'!L20*'WOT revenue'!L$7" +"$J$21*'WOT by Month'!L21*'WOT revenue'!L$7" +"$J$22*'WOT by Month'!L22*'WOT revenue'!L$7" +"$J$23*'WOT by Month'!L23*'WOT revenue'!L$7" +"$J$24*'WOT by Month'!L24*'WOT revenue'!L$7" +"$J$25*'WOT by Month'!L25*'WOT revenue'!L$7" +"$J$26*'WOT by Month'!L26*'WOT revenue'!L$7" +"$J$27*'WOT by Month'!L27*'WOT revenue'!L$7" +"$J$28*'WOT by Month'!L28*'WOT revenue'!L$7" +"$J$29*'WOT by Month'!L29*'WOT revenue'!L$7" +"$J$30*'WOT by Month'!L30*'WOT revenue'!L$7" +"$J$31*'WOT by Month'!L31*'WOT revenue'!L$7" +"$J$32*'WOT by Month'!L32*'WOT revenue'!L$7" +"$J$33*'WOT by Month'!L33*'WOT revenue'!L$7" +"$J$34*'WOT by Month'!L34*'WOT revenue'!L$7" +"$J$35*'WOT by Month'!L35*'WOT revenue'!L$7" +"$J$36*'WOT by Month'!L36*'WOT revenue'!L$7" +"$J$37*'WOT by Month'!L37*'WOT revenue'!L$7" +"$J$38*'WOT by Month'!L38*'WOT revenue'!L$7" +"$J$39*'WOT by Month'!L39*'WOT revenue'!L$7" +"$J$40*'WOT by Month'!L40*'WOT revenue'!L$7" +"$J$41*'WOT by Month'!L41*'WOT revenue'!L$7" +"$J$42*'WOT by Month'!L42*'WOT revenue'!L$7" +"$J$43*'WOT by Month'!L43*'WOT revenue'!L$7" +"$J$44*'WOT by Month'!L44*'WOT revenue'!L$7" +"$J$45*'WOT by Month'!L45*'WOT revenue'!L$7" +"SUM(H10:H45)" +"SUM(K10:K44)" +"SUM(O46:Z46)" +"SUM(#REF!)/51" +"'SJ by Month'!L10*'SJ revenue'!H10*'SJ revenue'!L$7" +"'SJ by Month'!M10*'SJ revenue'!$H$10*'SJ revenue'!M$7" +"'SJ by Month'!L11*'SJ revenue'!$H$11*'SJ revenue'!L$7" +"'SJ by Month'!L12*'SJ revenue'!$H$12*'SJ revenue'!L$7" +"'SJ by Month'!L13*'SJ revenue'!$H$13*'SJ revenue'!L$7" +"'SJ by Month'!L14*'SJ revenue'!$H$14*'SJ revenue'!L$7" +"'SJ by Month'!L15*'SJ revenue'!$H$15*'SJ revenue'!L$7" +"'SJ by Month'!L16*'SJ revenue'!$H$16*'SJ revenue'!L$7" +"'SJ by Month'!L17*'SJ revenue'!$H$17*'SJ revenue'!L$7" +"'SJ by Month'!L18*'SJ revenue'!$H$18*'SJ revenue'!L$7" +"'SJ by Month'!L19*'SJ revenue'!$H$19*'SJ revenue'!L$7" +"'SJ by Month'!L20*'SJ revenue'!$H$20*'SJ revenue'!L$7" +"'SJ by Month'!L21*'SJ revenue'!$H$21*'SJ revenue'!L$7" +"'SJ by Month'!L22*'SJ revenue'!$H$22*'SJ revenue'!L$7" +"'SJ by Month'!L23*'SJ revenue'!$H$23*'SJ revenue'!L$7" +"'SJ by Month'!L24*'SJ revenue'!$H$24*'SJ revenue'!L$7" +"'SJ by Month'!L25*'SJ revenue'!$H$25*'SJ revenue'!L$7" +"'SJ by Month'!L26*'SJ revenue'!$H$26*'SJ revenue'!L$7" +"'SJ by Month'!L27*'SJ revenue'!$H$27*'SJ revenue'!L$7" +"'SJ by Month'!L28*'SJ revenue'!$H$28*'SJ revenue'!L$7" +"'SJ by Month'!L29*'SJ revenue'!$H$29*'SJ revenue'!L$7" +"'SJ by Month'!L30*'SJ revenue'!$H$30*'SJ revenue'!L$7" +"'SJ by Month'!L31*'SJ revenue'!$H$31*'SJ revenue'!L$7" +"'SJ by Month'!L32*'SJ revenue'!$H$32*'SJ revenue'!L$7" +"'SJ by Month'!L33*'SJ revenue'!$H$33*'SJ revenue'!L$7" +"'SJ by Month'!L34*'SJ revenue'!$H$34*'SJ revenue'!L$7" +"'SJ by Month'!L35*'SJ revenue'!$H$35*'SJ revenue'!L$7" +"'SJ by Month'!L36*'SJ revenue'!$H$36*'SJ revenue'!L$7" +"'SJ by Month'!L37*'SJ revenue'!$H$37*'SJ revenue'!L$7" +"SUM(I10:I37)" +"SUM(O38:Z38)" +"J14*L$11*'IG-BL by Month'!L14" +"$J$14*M$11*'IG-BL by Month'!M14" +"$J$15*L$11*'IG-BL by Month'!L15" +"$J$16*L$11*'IG-BL by Month'!L16" +"$J$17*L$11*'IG-BL by Month'!L17" +"$J$18*L$11*'IG-BL by Month'!L18" +"$J$19*L$11*'IG-BL by Month'!L19" +"$J$20*L$11*'IG-BL by Month'!L20" +"$J$21*L$11*'IG-BL by Month'!L21" +"$J$22*L$11*'IG-BL by Month'!L22" +"$J$23*L$11*'IG-BL by Month'!L23" +"$J$24*L$11*'IG-BL by Month'!L24" +"$J$25*L$11*'IG-BL by Month'!L25" +"$J$26*L$11*'IG-BL by Month'!L26" +"$J$27*L$11*'IG-BL by Month'!L27" +"SUM(H14:H27)" +"SUM(O28:Z28)" +"J35*L$11*'IG-BL by Month'!L40" +"$J$35*M$11*'IG-BL by Month'!M40" +"$J$36*L$11*'IG-BL by Month'!L41" +"$J$37*L$11*'IG-BL by Month'!L42" +"$J$38*L$11*'IG-BL by Month'!L43" +"SUM(H35:H38)" +"'[1]ROFR Criteria'!A1" +"H10*L$7*'EOT by Month'!L10" +"$H$10*M$7*'EOT by Month'!M10" +"$H$11*L$7*'EOT by Month'!L11" +"$H$12*L$7*'EOT by Month'!L12" +"$H$13*L$7*'EOT by Month'!L13" +"$H$14*L$7*'EOT by Month'!L14" +"$H$15*L$7*'EOT by Month'!L15" +"$H$16*L$7*'EOT by Month'!L16" +"$H$17*L$7*'EOT by Month'!L17" +"$H$18*L$7*'EOT by Month'!L18" +"$H$19*L$7*'EOT by Month'!L19" +"$H$20*L$7*'EOT by Month'!L20" +"$H$21*L$7*'EOT by Month'!L21" +"$H$22*L$7*'EOT by Month'!L22" +"$H$23*L$7*'EOT by Month'!L23" +"$H$24*L$7*'EOT by Month'!L24" +"SUM(I10:I24)" +"SUM(O25:Z25)" +"850000-I25" +"SUM(J10:J24)" +"TODAY()" +"C10*E10*F10/1000000" +"J14+J19" +"J14-F14" +"L14-J14" +"M14-L14" +"8.574659-4.0941" +"-$H$10-L14" +"CELL(""filename"",A31:A31)" +"SUM(E3:E37)" +"SUM(G3:H37)" +"SUM(E41:E76)" +"SUM(G41:H76)" +"SUM(G155:G185)" +"SUM(G155:H185)" +"SUM(E3:E37)" +"SUM(G3:H37)" +"SUM(E41:E76)" +"SUM(G41:H76)" +"SUM(G155:G185)" +"SUM(G155:H185)" +"SUM(C18:E18)" +"SUM(D18:E18)" +"SUM(C18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:C47)" +"SUM(#REF!)" +"SUM(H19:H44)" +"ABS(G47)+ABS(F47)" +"SUM(C18:J18)" +"SUM(I18:J18)" +"SUM(C18:C18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(I47:J47)" +"SUM(M19:M44)" +"ABS(L47)+ABS(H47)" +"SUM(C18:H18)" +"SUM(I18:J18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(I47:J47)" +"SUM(L19:L44)" +"ABS(K47)+ABS(H47)" +"SUM(C18:E18)" +"SUM(F18:H18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:H47)" +"SUM(J19:J44)" +"ABS(I47)+ABS(E47)" +"SUM(C18:I18)" +"SUM(D18:D18,G18:I18)" +"SUM(C18,E18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(D47:E47)" +"SUM(G47:I47)" +"SUM(K19:K44)" +"ABS(J47)+ABS(F47)" +"SUM(C18:P18)" +"SUM(C18:E18,G18:H18)" +"SUM(F18,I18:J18)" +"SUM(L18:P18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:W18)" +"SUM(C18:E18,G18:K18,Q18:S18)" +"SUM(L18:M18,F18)" +"SUM(O18:P18,T18:W18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:M47)" +"SUM(Y19:Y44)" +"ABS(X47)+ABS(N47)" +"SUM(C18:AA18)" +"SUM(C18:F18,I18:M18,T18:V18)" +"SUM(G18:H18,N18:O18)" +"SUM(Q18:S18,W18:AA18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:O47)" +"SUM(Q47:AA47)" +"SUM(AC19:AC44)" +"ABS(AB47)+ABS(P47)" +"SUM(C18:R18)" +"SUM(C18:I18,M18:N18)" +"SUM(J18:K18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:K47)" +"SUM(M47:S47)" +"SUM(U19:U44)" +"ABS(T47)+ABS(L47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:S18)" +"SUM(C18:E18)" +"SUM(I18:L18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,I47:K47)" +"SUM(O47:S47,)" +"SUM(U19:U44)" +"ABS(T47)+ABS(N47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"SUM(C18)" +"SUM(#REF!)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:C47)" +"SUM(F19:F44)" +"ABS(E47)+ABS(D47)" +"SUM(C18:K18)" +"SUM(I18:K18)" +"SUM(C18:H18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47)" +"SUM(G47:K47)" +"SUM(M19:M44)" +"ABS(L47)+ABS(F47)" +"SUM(C18:N18)" +"SUM(D18:G18,L18:N18)" +"SUM(C18,H18:K18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:N47)" +"SUM(P19:P44)" +"ABS(O47)+ABS(J47)" +"SUM(C18:K18)" +"SUM(I18:K18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:K47)" +"SUM(M19:M44)" +"ABS(L47)+ABS(H47)" +"SUM(C18:J18)" +"SUM(E18:J18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:J47)" +"SUM(L19:L44)" +"ABS(K47)+ABS(H47)" +"SUM(C18:H18)" +"SUM(F18:H18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:H47)" +"SUM(J19:J44)" +"ABS(I47)+ABS(E47)" +"SUM(C18:I18)" +"SUM(D18:D18,G18:I18)" +"SUM(C18,E18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(D47:E47)" +"SUM(G47:I47)" +"SUM(K19:K44)" +"ABS(J47)+ABS(F47)" +"SUM(C18:P18)" +"SUM(C18:E18,G18:H18)" +"SUM(F18,I18:J18)" +"SUM(L18:P18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:W18)" +"SUM(C18:E18,G18:K18,Q18:S18)" +"SUM(L18:M18,F18)" +"SUM(O18:P18,T18:W18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:M47)" +"SUM(Y19:Y44)" +"ABS(X47)+ABS(N47)" +"SUM(C18:AA18)" +"SUM(C18:F18,I18:M18,T18:V18)" +"SUM(G18:H18,N18:O18)" +"SUM(Q18:S18,W18:AA18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:O47)" +"SUM(Q47:AA47)" +"SUM(AC19:AC44)" +"ABS(AB47)+ABS(P47)" +"SUM(C18:R18)" +"SUM(C18:I18,M18:N18)" +"SUM(J18:K18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:K47)" +"SUM(M47:S47)" +"SUM(U19:U44)" +"ABS(T47)+ABS(L47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:S18)" +"SUM(C18:E18)" +"SUM(I18:L18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,I47:K47)" +"SUM(O47:S47,)" +"SUM(U19:U44)" +"ABS(T47)+ABS(N47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"+B3" +"SUM(B11:B11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"SUM(B13:C13)" +"SUM(B13:B36)" +"'COB N>S'!B3" +"SUM(B11:J11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"+B3" +"SUM(B12:D12)" +"SUM(B12:B36)" +"'COB N>S'!B3" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(C18)" +"SUM(#REF!)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:C47)" +"SUM(F19:F44)" +"ABS(E47)+ABS(D47)" +"SUM(C18:K18)" +"SUM(I18:K18)" +"SUM(C18:H18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47)" +"SUM(G47:K47)" +"SUM(M19:M44)" +"ABS(L47)+ABS(F47)" +"SUM(C18:N18)" +"SUM(D18:G18,L18:N18)" +"SUM(C18,H18:K18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:N47)" +"SUM(P19:P44)" +"ABS(O47)+ABS(J47)" +"SUM(C18:K18)" +"SUM(I18:K18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:K47)" +"SUM(M19:M44)" +"ABS(L47)+ABS(H47)" +"SUM(C18:J18)" +"SUM(E18:J18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:J47)" +"SUM(L19:L44)" +"ABS(K47)+ABS(H47)" +"SUM(C18:H18)" +"SUM(F18:H18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:H47)" +"SUM(J19:J44)" +"ABS(I47)+ABS(E47)" +"SUM(C18:I18)" +"SUM(D18:D18,G18:I18)" +"SUM(C18,E18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(D47:E47)" +"SUM(G47:I47)" +"SUM(K19:K44)" +"ABS(J47)+ABS(F47)" +"SUM(C18:P18)" +"SUM(C18:E18,G18:H18)" +"SUM(F18,I18:J18)" +"SUM(L18:P18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:W18)" +"SUM(C18:E18,G18:K18,Q18:S18)" +"SUM(L18:M18,F18)" +"SUM(O18:P18,T18:W18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:M47)" +"SUM(Y19:Y44)" +"ABS(X47)+ABS(N47)" +"SUM(C18:AA18)" +"SUM(C18:F18,I18:M18,T18:V18)" +"SUM(G18:H18,N18:O18)" +"SUM(Q18:S18,W18:AA18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:O47)" +"SUM(Q47:AA47)" +"SUM(AC19:AC44)" +"ABS(AB47)+ABS(P47)" +"SUM(C18:R18)" +"SUM(C18:I18,M18:N18)" +"SUM(J18:K18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:K47)" +"SUM(M47:S47)" +"SUM(U19:U44)" +"ABS(T47)+ABS(L47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:S18)" +"SUM(C18:E18)" +"SUM(I18:L18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,I47:K47)" +"SUM(O47:S47,)" +"SUM(U19:U44)" +"ABS(T47)+ABS(N47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"SUM(C18:E18)" +"SUM(E18:E18)" +"SUM(C18:C18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:C47)" +"SUM(G19:G44)" +"ABS(F47)+ABS(D47)" +"SUM(C18:N18)" +"SUM(G18:N18)" +"SUM(C18:E18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47)" +"SUM(G47:N47)" +"SUM(P19:P44)" +"ABS(O47)+ABS(F47)" +"SUM(C18:H18)" +"SUM(F18:H18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:H47)" +"SUM(J19:J44)" +"ABS(I47)+ABS(E47)" +"SUM(C18:K18)" +"SUM(I18:K18)" +"SUM(C18:H18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47)" +"SUM(G47:K47)" +"SUM(M19:M44)" +"ABS(L47)+ABS(F47)" +"SUM(C18:N18)" +"SUM(D18:G18,L18:N18)" +"SUM(C18,H18:K18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:N47)" +"SUM(P19:P44)" +"ABS(O47)+ABS(J47)" +"SUM(C18:K18)" +"SUM(I18:K18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:K47)" +"SUM(M19:M44)" +"ABS(L47)+ABS(H47)" +"SUM(C18:J18)" +"SUM(E18:J18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:J47)" +"SUM(L19:L44)" +"ABS(K47)+ABS(H47)" +"SUM(C18:H18)" +"SUM(F18:H18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:H47)" +"SUM(J19:J44)" +"ABS(I47)+ABS(E47)" +"SUM(C18:I18)" +"SUM(D18:D18,G18:I18)" +"SUM(C18,E18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(D47:E47)" +"SUM(G47:I47)" +"SUM(K19:K44)" +"ABS(J47)+ABS(F47)" +"SUM(C18:P18)" +"SUM(C18:E18,G18:H18)" +"SUM(F18,I18:J18)" +"SUM(L18:P18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:W18)" +"SUM(C18:E18,G18:K18,Q18:S18)" +"SUM(L18:M18,F18)" +"SUM(O18:P18,T18:W18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:M47)" +"SUM(Y19:Y44)" +"ABS(X47)+ABS(N47)" +"SUM(C18:AA18)" +"SUM(C18:F18,I18:M18,T18:V18)" +"SUM(G18:H18,N18:O18)" +"SUM(Q18:S18,W18:AA18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:O47)" +"SUM(Q47:AA47)" +"SUM(AC19:AC44)" +"ABS(AB47)+ABS(P47)" +"SUM(C18:R18)" +"SUM(C18:I18,M18:N18)" +"SUM(J18:K18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:K47)" +"SUM(M47:S47)" +"SUM(U19:U44)" +"ABS(T47)+ABS(L47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:S18)" +"SUM(C18:E18)" +"SUM(I18:L18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,I47:K47)" +"SUM(O47:S47,)" +"SUM(U19:U44)" +"ABS(T47)+ABS(N47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"+B3" +"SUM(B12:D12)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(C18:F18)" +"SUM(F18:F18)" +"SUM(C18:C18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:C47)" +"SUM(F47:F47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(E47)" +"SUM(C18:N18)" +"SUM(D18,G18:N18)" +"SUM(C18,E18)" +"SUM(0)" +"SUM(G19:N19)" +"SUM(C19:E19)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47)" +"SUM(G47:N47)" +"SUM(P19:P44)" +"ABS(O47)+ABS(F47)" +"SUM(C18:H18)" +"SUM(F18:H18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:H47)" +"SUM(J19:J44)" +"ABS(I47)+ABS(E47)" +"SUM(C18:K18)" +"SUM(I18:K18)" +"SUM(C18:H18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47)" +"SUM(G47:K47)" +"SUM(M19:M44)" +"ABS(L47)+ABS(F47)" +"SUM(C18:N18)" +"SUM(D18:G18,L18:N18)" +"SUM(C18,H18:K18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:N47)" +"SUM(P19:P44)" +"ABS(O47)+ABS(J47)" +"SUM(C18:K18)" +"SUM(I18:K18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:K47)" +"SUM(M19:M44)" +"ABS(L47)+ABS(H47)" +"SUM(C18:J18)" +"SUM(E18:J18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:J47)" +"SUM(L19:L44)" +"ABS(K47)+ABS(H47)" +"SUM(C18:H18)" +"SUM(F18:H18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:H47)" +"SUM(J19:J44)" +"ABS(I47)+ABS(E47)" +"SUM(C18:I18)" +"SUM(D18:D18,G18:I18)" +"SUM(C18,E18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(D47:E47)" +"SUM(G47:I47)" +"SUM(K19:K44)" +"ABS(J47)+ABS(F47)" +"SUM(C18:P18)" +"SUM(C18:E18,G18:H18)" +"SUM(F18,I18:J18)" +"SUM(L18:P18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:W18)" +"SUM(C18:E18,G18:K18,Q18:S18)" +"SUM(L18:M18,F18)" +"SUM(O18:P18,T18:W18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:M47)" +"SUM(Y19:Y44)" +"ABS(X47)+ABS(N47)" +"SUM(C18:AA18)" +"SUM(C18:F18,I18:M18,T18:V18)" +"SUM(G18:H18,N18:O18)" +"SUM(Q18:S18,W18:AA18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:O47)" +"SUM(Q47:AA47)" +"SUM(AC19:AC44)" +"ABS(AB47)+ABS(P47)" +"SUM(C18:R18)" +"SUM(C18:I18,M18:N18)" +"SUM(J18:K18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:K47)" +"SUM(M47:S47)" +"SUM(U19:U44)" +"ABS(T47)+ABS(L47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:S18)" +"SUM(C18:E18)" +"SUM(I18:L18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,I47:K47)" +"SUM(O47:S47,)" +"SUM(U19:U44)" +"ABS(T47)+ABS(N47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"SUM(C18)" +"SUM(G18)" +"SUM(C18:C18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:C47)" +"SUM(#REF!)" +"SUM(F19:F44)" +"ABS(E47)+ABS(D47)" +"SUM(C18:M18)" +"SUM(F18:M18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(E47)" +"SUM(C18:N18)" +"SUM(D18,G18:N18)" +"SUM(C18,E18)" +"SUM(0)" +"SUM(G19:N19)" +"SUM(C19:E19)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47)" +"SUM(G47:N47)" +"SUM(P19:P44)" +"ABS(O47)+ABS(F47)" +"SUM(C18:H18)" +"SUM(F18:H18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:H47)" +"SUM(J19:J44)" +"ABS(I47)+ABS(E47)" +"SUM(C18:K18)" +"SUM(I18:K18)" +"SUM(C18:H18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47)" +"SUM(G47:K47)" +"SUM(M19:M44)" +"ABS(L47)+ABS(F47)" +"SUM(C18:N18)" +"SUM(D18:G18,L18:N18)" +"SUM(C18,H18:K18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:N47)" +"SUM(P19:P44)" +"ABS(O47)+ABS(J47)" +"SUM(C18:K18)" +"SUM(I18:K18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:K47)" +"SUM(M19:M44)" +"ABS(L47)+ABS(H47)" +"SUM(C18:J18)" +"SUM(E18:J18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:J47)" +"SUM(L19:L44)" +"ABS(K47)+ABS(H47)" +"SUM(C18:H18)" +"SUM(F18:H18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:H47)" +"SUM(J19:J44)" +"ABS(I47)+ABS(E47)" +"SUM(C18:I18)" +"SUM(D18:D18,G18:I18)" +"SUM(C18,E18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(D47:E47)" +"SUM(G47:I47)" +"SUM(K19:K44)" +"ABS(J47)+ABS(F47)" +"SUM(C18:P18)" +"SUM(C18:E18,G18:H18)" +"SUM(F18,I18:J18)" +"SUM(L18:P18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:W18)" +"SUM(C18:E18,G18:K18,Q18:S18)" +"SUM(L18:M18,F18)" +"SUM(O18:P18,T18:W18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:M47)" +"SUM(Y19:Y44)" +"ABS(X47)+ABS(N47)" +"SUM(C18:AA18)" +"SUM(C18:F18,I18:M18,T18:V18)" +"SUM(G18:H18,N18:O18)" +"SUM(Q18:S18,W18:AA18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:O47)" +"SUM(Q47:AA47)" +"SUM(AC19:AC44)" +"ABS(AB47)+ABS(P47)" +"SUM(C18:R18)" +"SUM(C18:I18,M18:N18)" +"SUM(J18:K18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:K47)" +"SUM(M47:S47)" +"SUM(U19:U44)" +"ABS(T47)+ABS(L47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:S18)" +"SUM(C18:E18)" +"SUM(I18:L18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,I47:K47)" +"SUM(O47:S47,)" +"SUM(U19:U44)" +"ABS(T47)+ABS(N47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"SUM(C18:D18)" +"SUM(#REF!)" +"SUM(C18:C18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:C47)" +"SUM(F19:F44)" +"ABS(E47)+ABS(D47)" +"SUM(C18:M18)" +"SUM(F18:M18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(E47)" +"SUM(C18:M18)" +"SUM(F18:M18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(E47)" +"SUM(C18:N18)" +"SUM(D18,G18:N18)" +"SUM(C18,E18)" +"SUM(0)" +"SUM(G19:N19)" +"SUM(C19:E19)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47)" +"SUM(G47:N47)" +"SUM(P19:P44)" +"ABS(O47)+ABS(F47)" +"SUM(C18:H18)" +"SUM(F18:H18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:H47)" +"SUM(J19:J44)" +"ABS(I47)+ABS(E47)" +"SUM(C18:K18)" +"SUM(I18:K18)" +"SUM(C18:H18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47)" +"SUM(G47:K47)" +"SUM(M19:M44)" +"ABS(L47)+ABS(F47)" +"SUM(C18:N18)" +"SUM(D18:G18,L18:N18)" +"SUM(C18,H18:K18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:N47)" +"SUM(P19:P44)" +"ABS(O47)+ABS(J47)" +"SUM(C18:K18)" +"SUM(I18:K18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:K47)" +"SUM(M19:M44)" +"ABS(L47)+ABS(H47)" +"SUM(C18:J18)" +"SUM(E18:J18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:J47)" +"SUM(L19:L44)" +"ABS(K47)+ABS(H47)" +"SUM(C18:H18)" +"SUM(F18:H18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:H47)" +"SUM(J19:J44)" +"ABS(I47)+ABS(E47)" +"SUM(C18:I18)" +"SUM(D18:D18,G18:I18)" +"SUM(C18,E18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(D47:E47)" +"SUM(G47:I47)" +"SUM(K19:K44)" +"ABS(J47)+ABS(F47)" +"SUM(C18:P18)" +"SUM(C18:E18,G18:H18)" +"SUM(F18,I18:J18)" +"SUM(L18:P18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:W18)" +"SUM(C18:E18,G18:K18,Q18:S18)" +"SUM(L18:M18,F18)" +"SUM(O18:P18,T18:W18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:M47)" +"SUM(Y19:Y44)" +"ABS(X47)+ABS(N47)" +"SUM(C18:AA18)" +"SUM(C18:F18,I18:M18,T18:V18)" +"SUM(G18:H18,N18:O18)" +"SUM(Q18:S18,W18:AA18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:O47)" +"SUM(Q47:AA47)" +"SUM(AC19:AC44)" +"ABS(AB47)+ABS(P47)" +"SUM(C18:R18)" +"SUM(C18:I18,M18:N18)" +"SUM(J18:K18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:K47)" +"SUM(M47:S47)" +"SUM(U19:U44)" +"ABS(T47)+ABS(L47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:S18)" +"SUM(C18:E18)" +"SUM(I18:L18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,I47:K47)" +"SUM(O47:S47,)" +"SUM(U19:U44)" +"ABS(T47)+ABS(N47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"SUM(C18)" +"SUM(#REF!)" +"SUM(C18:C18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:C47)" +"SUM(F19:F44)" +"ABS(E47)+ABS(D47)" +"SUM(C18:M18)" +"SUM(F18:M18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(E47)" +"SUM(C18:M18)" +"SUM(F18:M18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(E47)" +"SUM(C18:M18)" +"SUM(F18:M18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(E47)" +"SUM(C18:N18)" +"SUM(D18,G18:N18)" +"SUM(C18,E18)" +"SUM(0)" +"SUM(G19:N19)" +"SUM(C19:E19)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47)" +"SUM(G47:N47)" +"SUM(P19:P44)" +"ABS(O47)+ABS(F47)" +"SUM(C18:H18)" +"SUM(F18:H18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:H47)" +"SUM(J19:J44)" +"ABS(I47)+ABS(E47)" +"SUM(C18:K18)" +"SUM(I18:K18)" +"SUM(C18:H18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47)" +"SUM(G47:K47)" +"SUM(M19:M44)" +"ABS(L47)+ABS(F47)" +"SUM(C18:N18)" +"SUM(D18:G18,L18:N18)" +"SUM(C18,H18:K18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:N47)" +"SUM(P19:P44)" +"ABS(O47)+ABS(J47)" +"SUM(C18:K18)" +"SUM(I18:K18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:K47)" +"SUM(M19:M44)" +"ABS(L47)+ABS(H47)" +"SUM(C18:J18)" +"SUM(E18:J18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:J47)" +"SUM(L19:L44)" +"ABS(K47)+ABS(H47)" +"SUM(C18:H18)" +"SUM(F18:H18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:H47)" +"SUM(J19:J44)" +"ABS(I47)+ABS(E47)" +"SUM(C18:I18)" +"SUM(D18:D18,G18:I18)" +"SUM(C18,E18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(D47:E47)" +"SUM(G47:I47)" +"SUM(K19:K44)" +"ABS(J47)+ABS(F47)" +"SUM(C18:P18)" +"SUM(C18:E18,G18:H18)" +"SUM(F18,I18:J18)" +"SUM(L18:P18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:W18)" +"SUM(C18:E18,G18:K18,Q18:S18)" +"SUM(L18:M18,F18)" +"SUM(O18:P18,T18:W18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:M47)" +"SUM(Y19:Y44)" +"ABS(X47)+ABS(N47)" +"SUM(C18:AA18)" +"SUM(C18:F18,I18:M18,T18:V18)" +"SUM(G18:H18,N18:O18)" +"SUM(Q18:S18,W18:AA18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:O47)" +"SUM(Q47:AA47)" +"SUM(AC19:AC44)" +"ABS(AB47)+ABS(P47)" +"SUM(C18:R18)" +"SUM(C18:I18,M18:N18)" +"SUM(J18:K18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:K47)" +"SUM(M47:S47)" +"SUM(U19:U44)" +"ABS(T47)+ABS(L47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:S18)" +"SUM(C18:E18)" +"SUM(I18:L18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,I47:K47)" +"SUM(O47:S47,)" +"SUM(U19:U44)" +"ABS(T47)+ABS(N47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"+B3" +"SUM(B11:B11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"SUM(B13:C13)" +"SUM(B13:B36)" +"'COB N>S'!B3" +"SUM(B11:J11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"+B3" +"SUM(B12:D12)" +"SUM(B12:B36)" +"'COB N>S'!B3" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(C18:D18)" +"SUM(#REF!,#REF!)" +"SUM(C18:C18,#REF!)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:C47)" +"SUM(#REF!)" +"SUM(F19:F44)" +"ABS(E47)+ABS(D47)" +"SUM(C18:L18)" +"SUM(E18,H18:L18)" +"SUM(C18:D18,G18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(H47:L47)" +"SUM(N19:N44)" +"ABS(M47)+ABS(F47)" +"SUM(C18:M18)" +"SUM(E18,H18:M18)" +"SUM(C18:D18,G18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(H47:L47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(F47)" +"SUM(C18:M18)" +"SUM(F18:M18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(E47)" +"SUM(C18:M18)" +"SUM(F18:M18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(E47)" +"SUM(C18:M18)" +"SUM(F18:M18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(E47)" +"SUM(C18:N18)" +"SUM(D18,G18:N18)" +"SUM(C18,E18)" +"SUM(0)" +"SUM(G19:N19)" +"SUM(C19:E19)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47)" +"SUM(G47:N47)" +"SUM(P19:P44)" +"ABS(O47)+ABS(F47)" +"SUM(C18:H18)" +"SUM(F18:H18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:H47)" +"SUM(J19:J44)" +"ABS(I47)+ABS(E47)" +"SUM(C18:K18)" +"SUM(I18:K18)" +"SUM(C18:H18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47)" +"SUM(G47:K47)" +"SUM(M19:M44)" +"ABS(L47)+ABS(F47)" +"SUM(C18:N18)" +"SUM(D18:G18,L18:N18)" +"SUM(C18,H18:K18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:N47)" +"SUM(P19:P44)" +"ABS(O47)+ABS(J47)" +"SUM(C18:K18)" +"SUM(I18:K18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:K47)" +"SUM(M19:M44)" +"ABS(L47)+ABS(H47)" +"SUM(C18:J18)" +"SUM(E18:J18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:J47)" +"SUM(L19:L44)" +"ABS(K47)+ABS(H47)" +"SUM(C18:H18)" +"SUM(F18:H18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:H47)" +"SUM(J19:J44)" +"ABS(I47)+ABS(E47)" +"SUM(C18:I18)" +"SUM(D18:D18,G18:I18)" +"SUM(C18,E18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(D47:E47)" +"SUM(G47:I47)" +"SUM(K19:K44)" +"ABS(J47)+ABS(F47)" +"SUM(C18:P18)" +"SUM(C18:E18,G18:H18)" +"SUM(F18,I18:J18)" +"SUM(L18:P18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:W18)" +"SUM(C18:E18,G18:K18,Q18:S18)" +"SUM(L18:M18,F18)" +"SUM(O18:P18,T18:W18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:M47)" +"SUM(Y19:Y44)" +"ABS(X47)+ABS(N47)" +"SUM(C18:AA18)" +"SUM(C18:F18,I18:M18,T18:V18)" +"SUM(G18:H18,N18:O18)" +"SUM(Q18:S18,W18:AA18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:O47)" +"SUM(Q47:AA47)" +"SUM(AC19:AC44)" +"ABS(AB47)+ABS(P47)" +"SUM(C18:R18)" +"SUM(C18:I18,M18:N18)" +"SUM(J18:K18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:K47)" +"SUM(M47:S47)" +"SUM(U19:U44)" +"ABS(T47)+ABS(L47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:S18)" +"SUM(C18:E18)" +"SUM(I18:L18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,I47:K47)" +"SUM(O47:S47,)" +"SUM(U19:U44)" +"ABS(T47)+ABS(N47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"+B3" +"SUM(B11:B11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"SUM(B13:C13)" +"SUM(B13:B36)" +"'COB N>S'!B3" +"SUM(B11:J11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"+B3" +"SUM(B12:D12)" +"SUM(B12:B36)" +"'COB N>S'!B3" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"+B3" +"SUM(B12:D12)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(C18:D18)" +"SUM(#REF!,#REF!)" +"SUM(C18:C18,#REF!)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:C47)" +"SUM(#REF!)" +"SUM(F19:F44)" +"ABS(E47)+ABS(D47)" +"SUM(C18:O18)" +"SUM(E18,H18:O18)" +"SUM(C18:D18,G18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(H47:M47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(F47)" +"SUM(C18:G18)" +"SUM(F18:G18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(I19:I44)" +"ABS(H47)+ABS(E47)" +"SUM(C18:L18)" +"SUM(E18,H18:L18)" +"SUM(C18:D18,G18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(H47:L47)" +"SUM(N19:N44)" +"ABS(M47)+ABS(F47)" +"SUM(C18:M18)" +"SUM(E18,H18:M18)" +"SUM(C18:D18,G18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(H47:L47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(F47)" +"SUM(C18:M18)" +"SUM(F18:M18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(E47)" +"SUM(C18:M18)" +"SUM(F18:M18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(E47)" +"SUM(C18:M18)" +"SUM(F18:M18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(E47)" +"SUM(C18:N18)" +"SUM(D18,G18:N18)" +"SUM(C18,E18)" +"SUM(0)" +"SUM(G19:N19)" +"SUM(C19:E19)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47)" +"SUM(G47:N47)" +"SUM(P19:P44)" +"ABS(O47)+ABS(F47)" +"SUM(C18:H18)" +"SUM(F18:H18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:H47)" +"SUM(J19:J44)" +"ABS(I47)+ABS(E47)" +"SUM(C18:K18)" +"SUM(I18:K18)" +"SUM(C18:H18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47)" +"SUM(G47:K47)" +"SUM(M19:M44)" +"ABS(L47)+ABS(F47)" +"SUM(C18:N18)" +"SUM(D18:G18,L18:N18)" +"SUM(C18,H18:K18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:N47)" +"SUM(P19:P44)" +"ABS(O47)+ABS(J47)" +"SUM(C18:K18)" +"SUM(I18:K18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:K47)" +"SUM(M19:M44)" +"ABS(L47)+ABS(H47)" +"SUM(C18:J18)" +"SUM(E18:J18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:J47)" +"SUM(L19:L44)" +"ABS(K47)+ABS(H47)" +"SUM(C18:H18)" +"SUM(F18:H18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:H47)" +"SUM(J19:J44)" +"ABS(I47)+ABS(E47)" +"SUM(C18:I18)" +"SUM(D18:D18,G18:I18)" +"SUM(C18,E18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(D47:E47)" +"SUM(G47:I47)" +"SUM(K19:K44)" +"ABS(J47)+ABS(F47)" +"SUM(C18:P18)" +"SUM(C18:E18,G18:H18)" +"SUM(F18,I18:J18)" +"SUM(L18:P18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:W18)" +"SUM(C18:E18,G18:K18,Q18:S18)" +"SUM(L18:M18,F18)" +"SUM(O18:P18,T18:W18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:M47)" +"SUM(Y19:Y44)" +"ABS(X47)+ABS(N47)" +"SUM(C18:AA18)" +"SUM(C18:F18,I18:M18,T18:V18)" +"SUM(G18:H18,N18:O18)" +"SUM(Q18:S18,W18:AA18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:O47)" +"SUM(Q47:AA47)" +"SUM(AC19:AC44)" +"ABS(AB47)+ABS(P47)" +"SUM(C18:R18)" +"SUM(C18:I18,M18:N18)" +"SUM(J18:K18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:K47)" +"SUM(M47:S47)" +"SUM(U19:U44)" +"ABS(T47)+ABS(L47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:S18)" +"SUM(C18:E18)" +"SUM(I18:L18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,I47:K47)" +"SUM(O47:S47,)" +"SUM(U19:U44)" +"ABS(T47)+ABS(N47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"+G14+1" +"+A6" +"+A1" +"+A3" +"+A4" +"SUM(G15:AD15)" +"+AE15" +"+B15" +"+E15+1" +"+AF15+AE16" +"+B45" +"IF(F47<>F45,1,D45+1)" +"+E15" +"IF(AND(D45=12,E45=31),IF(F45=99,0,F45+1),F45)" +"+C74" +"+G14+1" +"+A6" +"+A1" +"+A3" +"+A4" +"SUM(G15:AD15)" +"+AE15" +"+B15" +"+E15+1" +"+AF15+AE16" +"+B45" +"IF(F47<>F45,1,D45+1)" +"+E15" +"IF(AND(D45=12,E45=31),IF(F45=99,0,F45+1),F45)" +"+C74" +"+G14+1" +"+A6" +"'HourlyFirm '!D15" +"SUM(G15:AD15)" +"+AE15" +"SUM(N15:AC15)" +"+G15+H15+I15+J15+K15+L15+M15+AD15" +"+B15" +"+AF15+AE16" +"SUM(G17:AD17)" +"SUM(G15:L44,M15:M21,AC21:AC44,M28:AB28, M35:AB35,M42:AB42,AD15:AD44,N21:AB21)" +"SUM(G15:L44,M15:M21,AC21:AC44,M28:AB28, M35:AB35,M42:AB42,AD15:AD44,N21:AB21)" +"SUM(G15:L44,M15:M21,AC21:AC44,M28:AB28, M35:AB35,M42:AB42,AD15:AD44,N21:AB21)" +"SUM(AK15:AK45)" +"SUM(N15:AC20,M22:AB27,M29:AB34,M36:AB41,M43:AB44)" +"SUM(N15:AC20,M22:AB27,M29:AB34,M36:AB41,M43:AB44)" +"SUM(N15:AC20,M22:AB27,M29:AB34,M36:AB41,M43:AB44)" +"SUM(D46:F47)" +"SUM(D46:F47)" +"SUM(D46:F47)" +"+B45" +"'Hourly Excess '!D15" +"+B81" +"D15" +"G15+G51" +"SUM(C18:G18)" +"SUM(D18:E18)" +"SUM(C18,G18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47)" +"SUM(G47:G47)" +"SUM(I19:I44)" +"ABS(H47)+ABS(F47)" +"SUM(C18:S18)" +"SUM(E18:I18,M18:S18)" +"SUM(C18:D18,K18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:S47)" +"SUM(U19:U44)" +"ABS(T47)+ABS(J47)" +"SUM(C18:O18)" +"SUM(E18,H18:O18)" +"SUM(C18:D18,G18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(H47:M47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(F47)" +"SUM(C18:G18)" +"SUM(F18:G18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(I19:I44)" +"ABS(H47)+ABS(E47)" +"SUM(C18:L18)" +"SUM(E18,H18:L18)" +"SUM(C18:D18,G18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(H47:L47)" +"SUM(N19:N44)" +"ABS(M47)+ABS(F47)" +"SUM(C18:M18)" +"SUM(E18,H18:M18)" +"SUM(C18:D18,G18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(H47:L47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(F47)" +"SUM(C18:M18)" +"SUM(F18:M18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(E47)" +"SUM(C18:M18)" +"SUM(F18:M18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(E47)" +"SUM(C18:M18)" +"SUM(F18:M18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(E47)" +"SUM(C18:N18)" +"SUM(D18,G18:N18)" +"SUM(C18,E18)" +"SUM(0)" +"SUM(G19:N19)" +"SUM(C19:E19)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47)" +"SUM(G47:N47)" +"SUM(P19:P44)" +"ABS(O47)+ABS(F47)" +"SUM(C18:H18)" +"SUM(F18:H18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:H47)" +"SUM(J19:J44)" +"ABS(I47)+ABS(E47)" +"SUM(C18:K18)" +"SUM(I18:K18)" +"SUM(C18:H18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47)" +"SUM(G47:K47)" +"SUM(M19:M44)" +"ABS(L47)+ABS(F47)" +"SUM(C18:N18)" +"SUM(D18:G18,L18:N18)" +"SUM(C18,H18:K18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:N47)" +"SUM(P19:P44)" +"ABS(O47)+ABS(J47)" +"SUM(C18:K18)" +"SUM(I18:K18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:K47)" +"SUM(M19:M44)" +"ABS(L47)+ABS(H47)" +"SUM(C18:J18)" +"SUM(E18:J18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:J47)" +"SUM(L19:L44)" +"ABS(K47)+ABS(H47)" +"SUM(C18:H18)" +"SUM(F18:H18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:H47)" +"SUM(J19:J44)" +"ABS(I47)+ABS(E47)" +"SUM(C18:I18)" +"SUM(D18:D18,G18:I18)" +"SUM(C18,E18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(D47:E47)" +"SUM(G47:I47)" +"SUM(K19:K44)" +"ABS(J47)+ABS(F47)" +"SUM(C18:P18)" +"SUM(C18:E18,G18:H18)" +"SUM(F18,I18:J18)" +"SUM(L18:P18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:W18)" +"SUM(C18:E18,G18:K18,Q18:S18)" +"SUM(L18:M18,F18)" +"SUM(O18:P18,T18:W18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:M47)" +"SUM(Y19:Y44)" +"ABS(X47)+ABS(N47)" +"SUM(C18:AA18)" +"SUM(C18:F18,I18:M18,T18:V18)" +"SUM(G18:H18,N18:O18)" +"SUM(Q18:S18,W18:AA18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:O47)" +"SUM(Q47:AA47)" +"SUM(AC19:AC44)" +"ABS(AB47)+ABS(P47)" +"SUM(C18:R18)" +"SUM(C18:I18,M18:N18)" +"SUM(J18:K18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:K47)" +"SUM(M47:S47)" +"SUM(U19:U44)" +"ABS(T47)+ABS(L47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:S18)" +"SUM(C18:E18)" +"SUM(I18:L18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,I47:K47)" +"SUM(O47:S47,)" +"SUM(U19:U44)" +"ABS(T47)+ABS(N47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"SUM(AD86,G86:N86)" +"SUM(Y86:AC86,O86:R86)" +"SUM(S86:X86)" +"SUM(G91:AD91)" +"SUM(O93:AC93)" +"SUM(AF86:AF116)" +"SUM(AF117:AH117)" +"AF117/(SUM(AF117:AH117))" +"AG117/(SUM(AF117:AH117))" +"AH117/(SUM(AF117:AH117))" +"SUM(F7:AC7)" +"SUM(AD7:AD37)" +"W1" +"AD76+AD38" +"$B$5" +"$H$5" +"SUM(B5:Y5)" +"SUM(Y7,B7:I7)" +"SUM(J7:X7)" +"SUM(Z5:Z35)" +"SUM(Z36:AB36)" +"SUM(G15:AD15)" +"AE15" +"SUM(AD15,G15:M15)" +"AG15/AH15" +"AF15+AE16" +"SUM(G16:AD16)" +"SUM(AG15:AG45)" +"AVERAGE(AI15:AI45)" +"G15+G51" +"AH86/24" +"SUM(AD88,G88:N88)" +"SUM(O88:AC88)" +"SUM(AE117:AG117)" +"CONCATENATE(E4+365,F4)" +"VLOOKUP(CONCATENATE($K5,L$38),$G$4:$I$747,3,0)" +"SUM(L5:AI5)" +"SUM(AI7,L7:S7)" +"SUM(T7:AH7)" +"SUM(AJ5:AJ35)" +"SUM(AJ36:AL36)" +"VLOOKUP(CONCATENATE($K39,L$38),$G$4:$H$747,2,0)" +"L39-L5" +"SUM(AJ5:AJ22)" +"SUM(AJ39:AJ56)" +"SUM(AL39:AL53)" +"AM78-AM77" +"-(1-(AM78/AM77))" +"-(1-(SUM(AM77:AO77)/SUM(AM78:AO78)))" +"1+AM80" +"Z39" +"$B$5" +"Z38" +"$H$5" +"SUM(B5:Y5)" +"SUM(Y7,B7:I7)" +"SUM(J7:X7)" +"SUM(Z5:Z35)" +"SUM(Z36:AB36)" +"December!B5+'December Hydro'!G86" +"AVERAGE(B5:Y5)" +"SUM(B5:Y5)" +"SUM(Y7,B7:I7)" +"SUM(J7:X7)" +"AVERAGE(Y8,B8:I8)" +"AVERAGE(T8:X8,J8:M8)" +"AVERAGE(N8:S8)" +"AVERAGE(Z5:Z34)" +"SUM(AC5:AC34)" +"SUM(AC36:AE36)" +"'December Hydro'!AE117" +"AC40*1.1" +"'Dec LOAD FORECAST'!AJ36" +"AC40*'Dec LOAD FORECAST'!AM83" +"AC41*1.1" +"Calc!Z36" +"-(AC39-AC36+AC45)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"+B3" +"SUM(B12:D12)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(C18:F18)" +"SUM(#REF!,D18:D18,#REF!)" +"SUM(#REF!,C18,F18:F18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:F47)" +"SUM(H19:H44)" +"ABS(G47)+ABS(E47)" +"SUM(C18:T18)" +"SUM(D18:E18,G18:I18,N18:T18)" +"SUM(C18,F18,K18:M18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:T47)" +"SUM(V19:V44)" +"ABS(U47)+ABS(J47)" +"SUM(C18:S18)" +"SUM(E18:I18,M18:S18)" +"SUM(C18:D18,K18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:S47)" +"SUM(U19:U44)" +"ABS(T47)+ABS(J47)" +"SUM(C18:O18)" +"SUM(E18,H18:O18)" +"SUM(C18:D18,G18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(H47:M47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(F47)" +"SUM(C18:G18)" +"SUM(F18:G18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(I19:I44)" +"ABS(H47)+ABS(E47)" +"SUM(C18:L18)" +"SUM(E18,H18:L18)" +"SUM(C18:D18,G18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(H47:L47)" +"SUM(N19:N44)" +"ABS(M47)+ABS(F47)" +"SUM(C18:M18)" +"SUM(E18,H18:M18)" +"SUM(C18:D18,G18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(H47:L47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(F47)" +"SUM(C18:M18)" +"SUM(F18:M18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(E47)" +"SUM(C18:M18)" +"SUM(F18:M18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(E47)" +"SUM(C18:M18)" +"SUM(F18:M18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(E47)" +"SUM(C18:N18)" +"SUM(D18,G18:N18)" +"SUM(C18,E18)" +"SUM(0)" +"SUM(G19:N19)" +"SUM(C19:E19)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47)" +"SUM(G47:N47)" +"SUM(P19:P44)" +"ABS(O47)+ABS(F47)" +"SUM(C18:H18)" +"SUM(F18:H18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:H47)" +"SUM(J19:J44)" +"ABS(I47)+ABS(E47)" +"SUM(C18:K18)" +"SUM(I18:K18)" +"SUM(C18:H18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47)" +"SUM(G47:K47)" +"SUM(M19:M44)" +"ABS(L47)+ABS(F47)" +"SUM(C18:N18)" +"SUM(D18:G18,L18:N18)" +"SUM(C18,H18:K18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:N47)" +"SUM(P19:P44)" +"ABS(O47)+ABS(J47)" +"SUM(C18:K18)" +"SUM(I18:K18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:K47)" +"SUM(M19:M44)" +"ABS(L47)+ABS(H47)" +"SUM(C18:J18)" +"SUM(E18:J18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:J47)" +"SUM(L19:L44)" +"ABS(K47)+ABS(H47)" +"SUM(C18:H18)" +"SUM(F18:H18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:H47)" +"SUM(J19:J44)" +"ABS(I47)+ABS(E47)" +"SUM(C18:I18)" +"SUM(D18:D18,G18:I18)" +"SUM(C18,E18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(D47:E47)" +"SUM(G47:I47)" +"SUM(K19:K44)" +"ABS(J47)+ABS(F47)" +"SUM(C18:P18)" +"SUM(C18:E18,G18:H18)" +"SUM(F18,I18:J18)" +"SUM(L18:P18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:W18)" +"SUM(C18:E18,G18:K18,Q18:S18)" +"SUM(L18:M18,F18)" +"SUM(O18:P18,T18:W18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:M47)" +"SUM(Y19:Y44)" +"ABS(X47)+ABS(N47)" +"SUM(C18:AA18)" +"SUM(C18:F18,I18:M18,T18:V18)" +"SUM(G18:H18,N18:O18)" +"SUM(Q18:S18,W18:AA18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:O47)" +"SUM(Q47:AA47)" +"SUM(AC19:AC44)" +"ABS(AB47)+ABS(P47)" +"SUM(C18:R18)" +"SUM(C18:I18,M18:N18)" +"SUM(J18:K18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:K47)" +"SUM(M47:S47)" +"SUM(U19:U44)" +"ABS(T47)+ABS(L47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:S18)" +"SUM(C18:E18)" +"SUM(I18:L18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,I47:K47)" +"SUM(O47:S47,)" +"SUM(U19:U44)" +"ABS(T47)+ABS(N47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"+B3" +"SUM(B11:B11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"SUM(B13:C13)" +"SUM(B13:B36)" +"'COB N>S'!B3" +"SUM(B11:J11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"+B3" +"SUM(B12:D12)" +"SUM(B12:B36)" +"'COB N>S'!B3" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"+B3" +"SUM(B11:B11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"SUM(B13:C13)" +"SUM(B13:B36)" +"'COB N>S'!B3" +"SUM(B11:J11)" +"SUM(B11:B35)" +"'COB N>S'!B3" +"+B3" +"SUM(B12:D12)" +"SUM(B12:B36)" +"'COB N>S'!B3" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(C18:F18)" +"SUM(D18,#REF!,#REF!)" +"SUM(C18,#REF!,#REF!)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:F47)" +"SUM(H19:H44)" +"ABS(G47)+ABS(E47)" +"SUM(C18:U18)" +"SUM(D18,F18:I18,N18:U18)" +"SUM(C18,E18,M18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:U47)" +"SUM(W19:W44)" +"ABS(V47)+ABS(J47)" +"SUM(C18:U18)" +"SUM(D18,F18:I18,N18:U18)" +"SUM(C18,E18,M18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:U47)" +"SUM(W19:W44)" +"ABS(V47)+ABS(J47)" +"SUM(C18:T18)" +"SUM(D18:E18,G18:I18,N18:T18)" +"SUM(C18,F18,K18:M18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:T47)" +"SUM(V19:V44)" +"ABS(U47)+ABS(J47)" +"SUM(C18:S18)" +"SUM(E18:I18,M18:S18)" +"SUM(C18:D18,K18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:S47)" +"SUM(U19:U44)" +"ABS(T47)+ABS(J47)" +"SUM(C18:O18)" +"SUM(E18,H18:O18)" +"SUM(C18:D18,G18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(H47:M47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(F47)" +"SUM(C18:G18)" +"SUM(F18:G18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(I19:I44)" +"ABS(H47)+ABS(E47)" +"SUM(C18:L18)" +"SUM(E18,H18:L18)" +"SUM(C18:D18,G18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(H47:L47)" +"SUM(N19:N44)" +"ABS(M47)+ABS(F47)" +"SUM(C18:M18)" +"SUM(E18,H18:M18)" +"SUM(C18:D18,G18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(H47:L47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(F47)" +"SUM(C18:M18)" +"SUM(F18:M18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(E47)" +"SUM(C18:M18)" +"SUM(F18:M18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(E47)" +"SUM(C18:M18)" +"SUM(F18:M18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(E47)" +"SUM(C18:N18)" +"SUM(D18,G18:N18)" +"SUM(C18,E18)" +"SUM(0)" +"SUM(G19:N19)" +"SUM(C19:E19)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47)" +"SUM(G47:N47)" +"SUM(P19:P44)" +"ABS(O47)+ABS(F47)" +"SUM(C18:H18)" +"SUM(F18:H18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:H47)" +"SUM(J19:J44)" +"ABS(I47)+ABS(E47)" +"SUM(C18:K18)" +"SUM(I18:K18)" +"SUM(C18:H18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47)" +"SUM(G47:K47)" +"SUM(M19:M44)" +"ABS(L47)+ABS(F47)" +"SUM(C18:N18)" +"SUM(D18:G18,L18:N18)" +"SUM(C18,H18:K18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:N47)" +"SUM(P19:P44)" +"ABS(O47)+ABS(J47)" +"SUM(C18:K18)" +"SUM(I18:K18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:K47)" +"SUM(M19:M44)" +"ABS(L47)+ABS(H47)" +"SUM(C18:J18)" +"SUM(E18:J18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:J47)" +"SUM(L19:L44)" +"ABS(K47)+ABS(H47)" +"SUM(C18:H18)" +"SUM(F18:H18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:H47)" +"SUM(J19:J44)" +"ABS(I47)+ABS(E47)" +"SUM(C18:I18)" +"SUM(D18:D18,G18:I18)" +"SUM(C18,E18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(D47:E47)" +"SUM(G47:I47)" +"SUM(K19:K44)" +"ABS(J47)+ABS(F47)" +"SUM(C18:P18)" +"SUM(C18:E18,G18:H18)" +"SUM(F18,I18:J18)" +"SUM(L18:P18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:W18)" +"SUM(C18:E18,G18:K18,Q18:S18)" +"SUM(L18:M18,F18)" +"SUM(O18:P18,T18:W18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:M47)" +"SUM(Y19:Y44)" +"ABS(X47)+ABS(N47)" +"SUM(C18:AA18)" +"SUM(C18:F18,I18:M18,T18:V18)" +"SUM(G18:H18,N18:O18)" +"SUM(Q18:S18,W18:AA18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:O47)" +"SUM(Q47:AA47)" +"SUM(AC19:AC44)" +"ABS(AB47)+ABS(P47)" +"SUM(C18:R18)" +"SUM(C18:I18,M18:N18)" +"SUM(J18:K18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:K47)" +"SUM(M47:S47)" +"SUM(U19:U44)" +"ABS(T47)+ABS(L47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:S18)" +"SUM(C18:E18)" +"SUM(I18:L18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,I47:K47)" +"SUM(O47:S47,)" +"SUM(U19:U44)" +"ABS(T47)+ABS(N47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"SUM(C18:G18)" +"SUM(D18:E18)" +"SUM(C18,G18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47)" +"SUM(G47:G47)" +"SUM(I19:I44)" +"ABS(H47)+ABS(F47)" +"SUM(C18:O18)" +"SUM(D18:E18,H18:J18,)" +"SUM(C18,F18:G18,L18:M18)" +"SUM(N18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(K47)" +"SUM(C18:X18)" +"SUM(D18,G18:M18,R18:V18)" +"SUM(C18,E18:F18,O18:Q18)" +"SUM(W18:X18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:M47)" +"SUM(O47:X47)" +"SUM(Z19:Z44)" +"ABS(Y47)+ABS(N47)" +"SUM(C18:U18)" +"SUM(D18,F18:I18,N18:U18)" +"SUM(C18,E18,M18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:U47)" +"SUM(W19:W44)" +"ABS(V47)+ABS(J47)" +"SUM(C18:U18)" +"SUM(D18,F18:I18,N18:U18)" +"SUM(C18,E18,M18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:U47)" +"SUM(W19:W44)" +"ABS(V47)+ABS(J47)" +"SUM(C18:T18)" +"SUM(D18:E18,G18:I18,N18:T18)" +"SUM(C18,F18,K18:M18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:T47)" +"SUM(V19:V44)" +"ABS(U47)+ABS(J47)" +"SUM(C18:S18)" +"SUM(E18:I18,M18:S18)" +"SUM(C18:D18,K18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:S47)" +"SUM(U19:U44)" +"ABS(T47)+ABS(J47)" +"SUM(C18:O18)" +"SUM(E18,H18:O18)" +"SUM(C18:D18,G18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(H47:M47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(F47)" +"SUM(C18:G18)" +"SUM(F18:G18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(I19:I44)" +"ABS(H47)+ABS(E47)" +"SUM(C18:L18)" +"SUM(E18,H18:L18)" +"SUM(C18:D18,G18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(H47:L47)" +"SUM(N19:N44)" +"ABS(M47)+ABS(F47)" +"SUM(C18:M18)" +"SUM(E18,H18:M18)" +"SUM(C18:D18,G18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(H47:L47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(F47)" +"SUM(C18:M18)" +"SUM(F18:M18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(E47)" +"SUM(C18:M18)" +"SUM(F18:M18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(E47)" +"SUM(C18:M18)" +"SUM(F18:M18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(E47)" +"SUM(C18:N18)" +"SUM(D18,G18:N18)" +"SUM(C18,E18)" +"SUM(0)" +"SUM(G19:N19)" +"SUM(C19:E19)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47)" +"SUM(G47:N47)" +"SUM(P19:P44)" +"ABS(O47)+ABS(F47)" +"SUM(C18:H18)" +"SUM(F18:H18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:H47)" +"SUM(J19:J44)" +"ABS(I47)+ABS(E47)" +"SUM(C18:K18)" +"SUM(I18:K18)" +"SUM(C18:H18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47)" +"SUM(G47:K47)" +"SUM(M19:M44)" +"ABS(L47)+ABS(F47)" +"SUM(C18:N18)" +"SUM(D18:G18,L18:N18)" +"SUM(C18,H18:K18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:N47)" +"SUM(P19:P44)" +"ABS(O47)+ABS(J47)" +"SUM(C18:K18)" +"SUM(I18:K18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:K47)" +"SUM(M19:M44)" +"ABS(L47)+ABS(H47)" +"SUM(C18:J18)" +"SUM(E18:J18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:J47)" +"SUM(L19:L44)" +"ABS(K47)+ABS(H47)" +"SUM(C18:H18)" +"SUM(F18:H18)" +"SUM(C18:D18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:D47)" +"SUM(F47:H47)" +"SUM(J19:J44)" +"ABS(I47)+ABS(E47)" +"SUM(C18:I18)" +"SUM(D18:D18,G18:I18)" +"SUM(C18,E18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(D47:E47)" +"SUM(G47:I47)" +"SUM(K19:K44)" +"ABS(J47)+ABS(F47)" +"SUM(C18:P18)" +"SUM(C18:E18,G18:H18)" +"SUM(F18,I18:J18)" +"SUM(L18:P18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:W18)" +"SUM(C18:E18,G18:K18,Q18:S18)" +"SUM(L18:M18,F18)" +"SUM(O18:P18,T18:W18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:M47)" +"SUM(Y19:Y44)" +"ABS(X47)+ABS(N47)" +"SUM(C18:AA18)" +"SUM(C18:F18,I18:M18,T18:V18)" +"SUM(G18:H18,N18:O18)" +"SUM(Q18:S18,W18:AA18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:O47)" +"SUM(Q47:AA47)" +"SUM(AC19:AC44)" +"ABS(AB47)+ABS(P47)" +"SUM(C18:R18)" +"SUM(C18:I18,M18:N18)" +"SUM(J18:K18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:K47)" +"SUM(M47:S47)" +"SUM(U19:U44)" +"ABS(T47)+ABS(L47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:S18)" +"SUM(C18:E18)" +"SUM(I18:L18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,I47:K47)" +"SUM(O47:S47,)" +"SUM(U19:U44)" +"ABS(T47)+ABS(N47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"SUM(C18)" +"SUM(#REF!,#REF!)" +"SUM(C18:C18)" +"SUM(#REF!)" +"SUM(C19:D19)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:C47)" +"SUM(F19:F44)" +"ABS(E47)+ABS(D47)" +"SUM(C18:M18)" +"SUM(C18:D18,H18:J18)" +"SUM(E18:F18)" +"SUM(K18:M18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47)" +"SUM(H47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(G47)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"+B3" +"SUM(B12:D12)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(C18:D18)" +"SUM(#REF!,#REF!)" +"SUM(C18:C18)" +"SUM(#REF!)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:C47)" +"SUM(F19:F44)" +"ABS(E47)+ABS(D47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:M18)" +"SUM(C18:D18,H18:J18)" +"SUM(E18:F18)" +"SUM(K18:M18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47)" +"SUM(H47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(G47)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"+B3" +"SUM(B12:D12)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(C18:D18)" +"SUM(#REF!,#REF!)" +"SUM(C18:C18)" +"SUM(#REF!)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:C47)" +"SUM(F19:F44)" +"ABS(E47)+ABS(D47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:M18)" +"SUM(C18:D18,H18:J18)" +"SUM(E18:F18)" +"SUM(K18:M18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47)" +"SUM(H47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(G47)" +"SUM(E18:H18)" +"SUM(#REF!,#REF!)" +"SUM(E18:E18)" +"SUM(G18:H18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47)" +"SUM(G47:H47)" +"SUM(J19:J44)" +"ABS(I47)+ABS(F47)" +"SUM(H18:T18)" +"SUM(C18:D18,K18:O18)" +"SUM(G18:I18)" +"SUM(P18:T18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:T47)" +"SUM(V19:V44)" +"ABS(U47)+ABS(J47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:M18)" +"SUM(C18:D18,H18:J18)" +"SUM(E18:F18)" +"SUM(K18:M18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47)" +"SUM(H47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(G47)" +"SUM(E18:H18)" +"SUM(#REF!,#REF!)" +"SUM(E18:E18)" +"SUM(G18:H18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47)" +"SUM(G47:H47)" +"SUM(J19:J44)" +"ABS(I47)+ABS(F47)" +"SUM(H18:T18)" +"SUM(C18:D18,K18:O18)" +"SUM(G18:I18)" +"SUM(P18:T18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:T47)" +"SUM(V19:V44)" +"ABS(U47)+ABS(J47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:M18)" +"SUM(C18:D18,H18:J18)" +"SUM(E18:F18)" +"SUM(K18:M18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47)" +"SUM(H47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(G47)" +"SUM(C18:J18)" +"SUM(#REF!,C18:F18,#REF!)" +"SUM(#REF!,G18:G18)" +"SUM(#REF!,I18:J18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:J47)" +"SUM(L19:L44)" +"ABS(K47)+ABS(H47)" +"SUM(C18:AC18)" +"SUM(C18:K18,R18:V18)" +"SUM(L18:N18)" +"SUM(P18:Q18,W18:AC18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:N47)" +"SUM(P47:AC47)" +"SUM(AE19:AE44)" +"ABS(AD47)+ABS(O47)" +"SUM(E18:Y18)" +"SUM(C18:D18,F18:J18,P18:T18)" +"SUM(E18,K18:L18)" +"SUM(N18:O18,U18:Y18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:L47)" +"SUM(N47:Y47)" +"SUM(AA19:AA44)" +"ABS(Z47)+ABS(M47)" +"SUM(H18:T18)" +"SUM(C18:D18,K18:O18)" +"SUM(G18:I18)" +"SUM(P18:T18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:T47)" +"SUM(V19:V44)" +"ABS(U47)+ABS(J47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:M18)" +"SUM(C18:D18,H18:J18)" +"SUM(E18:F18)" +"SUM(K18:M18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47)" +"SUM(H47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(G47)" +"SUM(C18:J18)" +"SUM(#REF!,C18:F18,#REF!)" +"SUM(#REF!,G18:G18)" +"SUM(#REF!,I18:J18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:J47)" +"SUM(L19:L44)" +"ABS(K47)+ABS(H47)" +"SUM(C18:AC18)" +"SUM(C18:K18,R18:V18)" +"SUM(L18:N18)" +"SUM(P18:Q18,W18:AC18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:N47)" +"SUM(P47:AC47)" +"SUM(AE19:AE44)" +"ABS(AD47)+ABS(O47)" +"SUM(E18:Y18)" +"SUM(C18:D18,F18:J18,P18:T18)" +"SUM(E18,K18:L18)" +"SUM(N18:O18,U18:Y18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:L47)" +"SUM(N47:Y47)" +"SUM(AA19:AA44)" +"ABS(Z47)+ABS(M47)" +"SUM(H18:T18)" +"SUM(C18:D18,K18:O18)" +"SUM(G18:I18)" +"SUM(P18:T18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:T47)" +"SUM(V19:V44)" +"ABS(U47)+ABS(J47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:M18)" +"SUM(C18:D18,H18:J18)" +"SUM(E18:F18)" +"SUM(K18:M18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47)" +"SUM(H47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(G47)" +"SUM(C18:O18)" +"SUM(C18:D18,H18:L18)" +"SUM(E18:F18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:F46)" +"SUM(H46:O46)" +"ABS(P46)+ABS(G46)" +"SUM(C18:P18)" +"SUM(C18:F18,H18)" +"SUM(G18,I18:J18)" +"SUM(L18:P18)" +"SUM(L19:M19,N19:P19)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:AC18)" +"SUM(C18:K18,R18:V18)" +"SUM(L18:N18)" +"SUM(P18:Q18,W18:AC18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:N47)" +"SUM(P47:AC47)" +"SUM(AE19:AE44)" +"ABS(AD47)+ABS(O47)" +"SUM(E18:Y18)" +"SUM(C18:D18,F18:J18,P18:T18)" +"SUM(E18,K18:L18)" +"SUM(N18:O18,U18:Y18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:L47)" +"SUM(N47:Y47)" +"SUM(AA19:AA44)" +"ABS(Z47)+ABS(M47)" +"SUM(H18:T18)" +"SUM(C18:D18,K18:O18)" +"SUM(G18:I18)" +"SUM(P18:T18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:T47)" +"SUM(V19:V44)" +"ABS(U47)+ABS(J47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:M18)" +"SUM(C18:D18,H18:J18)" +"SUM(E18:F18)" +"SUM(K18:M18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47)" +"SUM(H47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(G47)" +"SUM(C18:O18)" +"SUM(C18:D18,H18:L18)" +"SUM(E18:F18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:F46)" +"SUM(H46:O46)" +"ABS(P46)+ABS(G46)" +"SUM(C18:P18)" +"SUM(C18:F18,H18)" +"SUM(G18,I18:J18)" +"SUM(L18:P18)" +"SUM(L19:M19,N19:P19)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:AC18)" +"SUM(C18:K18,R18:V18)" +"SUM(L18:N18)" +"SUM(P18:Q18,W18:AC18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:N47)" +"SUM(P47:AC47)" +"SUM(AE19:AE44)" +"ABS(AD47)+ABS(O47)" +"SUM(E18:Y18)" +"SUM(C18:D18,F18:J18,P18:T18)" +"SUM(E18,K18:L18)" +"SUM(N18:O18,U18:Y18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:L47)" +"SUM(N47:Y47)" +"SUM(AA19:AA44)" +"ABS(Z47)+ABS(M47)" +"SUM(H18:T18)" +"SUM(C18:D18,K18:O18)" +"SUM(G18:I18)" +"SUM(P18:T18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:T47)" +"SUM(V19:V44)" +"ABS(U47)+ABS(J47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:M18)" +"SUM(C18:D18,H18:J18)" +"SUM(E18:F18)" +"SUM(K18:M18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47)" +"SUM(H47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(G47)" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"SUM(C18:S18)" +"SUM(C18:G18,K18:N18)" +"SUM(H18:I18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(K46:S46)" +"ABS(T46)+ABS(J46)" +"SUM(C18:O18)" +"SUM(C18:D18,H18:L18)" +"SUM(E18:F18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:F46)" +"SUM(H46:O46)" +"ABS(P46)+ABS(G46)" +"SUM(C18:P18)" +"SUM(C18:F18,H18)" +"SUM(G18,I18:J18)" +"SUM(L18:P18)" +"SUM(L19:M19,N19:P19)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:AC18)" +"SUM(C18:K18,R18:V18)" +"SUM(L18:N18)" +"SUM(P18:Q18,W18:AC18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:N47)" +"SUM(P47:AC47)" +"SUM(AE19:AE44)" +"ABS(AD47)+ABS(O47)" +"SUM(E18:Y18)" +"SUM(C18:D18,F18:J18,P18:T18)" +"SUM(E18,K18:L18)" +"SUM(N18:O18,U18:Y18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:L47)" +"SUM(N47:Y47)" +"SUM(AA19:AA44)" +"ABS(Z47)+ABS(M47)" +"SUM(H18:T18)" +"SUM(C18:D18,K18:O18)" +"SUM(G18:I18)" +"SUM(P18:T18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:T47)" +"SUM(V19:V44)" +"ABS(U47)+ABS(J47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:M18)" +"SUM(C18:D18,H18:J18)" +"SUM(E18:F18)" +"SUM(K18:M18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47)" +"SUM(H47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(G47)" +"SUM(C18:W18)" +"SUM(C18:H18,M18:Q18)" +"SUM(I18:K18,R18)" +"SUM(S18:W18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:L46)" +"SUM(M46:W46)" +"ABS(X46)+ABS(L46)" +"SUM(C18:S18)" +"SUM(C18:G18,K18:N18)" +"SUM(H18:I18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(K46:S46)" +"ABS(T46)+ABS(J46)" +"SUM(C18:O18)" +"SUM(C18:D18,H18:L18)" +"SUM(E18:F18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:F46)" +"SUM(H46:O46)" +"ABS(P46)+ABS(G46)" +"SUM(C18:P18)" +"SUM(C18:F18,H18)" +"SUM(G18,I18:J18)" +"SUM(L18:P18)" +"SUM(L19:M19,N19:P19)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:AC18)" +"SUM(C18:K18,R18:V18)" +"SUM(L18:N18)" +"SUM(P18:Q18,W18:AC18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:N47)" +"SUM(P47:AC47)" +"SUM(AE19:AE44)" +"ABS(AD47)+ABS(O47)" +"SUM(E18:Y18)" +"SUM(C18:D18,F18:J18,P18:T18)" +"SUM(E18,K18:L18)" +"SUM(N18:O18,U18:Y18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:L47)" +"SUM(N47:Y47)" +"SUM(AA19:AA44)" +"ABS(Z47)+ABS(M47)" +"SUM(H18:T18)" +"SUM(C18:D18,K18:O18)" +"SUM(G18:I18)" +"SUM(P18:T18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:T47)" +"SUM(V19:V44)" +"ABS(U47)+ABS(J47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:M18)" +"SUM(C18:D18,H18:J18)" +"SUM(E18:F18)" +"SUM(K18:M18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47)" +"SUM(H47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(G47)" +"SUM(C18:X18)" +"SUM(C18:I18,N18:R18)" +"SUM(J18:L18,S18)" +"SUM(T18:X18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:M46)" +"SUM(N46:X46)" +"ABS(Y46)+ABS(M46)" +"SUM(C18:W18)" +"SUM(C18:H18,M18:Q18)" +"SUM(I18:K18,R18)" +"SUM(S18:W18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:L46)" +"SUM(M46:W46)" +"ABS(X46)+ABS(L46)" +"SUM(C18:S18)" +"SUM(C18:G18,K18:N18)" +"SUM(H18:I18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(K46:S46)" +"ABS(T46)+ABS(J46)" +"SUM(C18:O18)" +"SUM(C18:D18,H18:L18)" +"SUM(E18:F18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:F46)" +"SUM(H46:O46)" +"ABS(P46)+ABS(G46)" +"SUM(C18:P18)" +"SUM(C18:F18,H18)" +"SUM(G18,I18:J18)" +"SUM(L18:P18)" +"SUM(L19:M19,N19:P19)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:AC18)" +"SUM(C18:K18,R18:V18)" +"SUM(L18:N18)" +"SUM(P18:Q18,W18:AC18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:N47)" +"SUM(P47:AC47)" +"SUM(AE19:AE44)" +"ABS(AD47)+ABS(O47)" +"SUM(E18:Y18)" +"SUM(C18:D18,F18:J18,P18:T18)" +"SUM(E18,K18:L18)" +"SUM(N18:O18,U18:Y18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:L47)" +"SUM(N47:Y47)" +"SUM(AA19:AA44)" +"ABS(Z47)+ABS(M47)" +"SUM(H18:T18)" +"SUM(C18:D18,K18:O18)" +"SUM(G18:I18)" +"SUM(P18:T18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:T47)" +"SUM(V19:V44)" +"ABS(U47)+ABS(J47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:M18)" +"SUM(C18:D18,H18:J18)" +"SUM(E18:F18)" +"SUM(K18:M18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47)" +"SUM(H47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(G47)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:H18)" +"SUM(C18:D18)" +"SUM(F18:H18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:D46)" +"SUM(F46:H46)" +"ABS(I46)+ABS(E46)" +"SUM(C18:Q18)" +"SUM(C18:D18,I18:M18)" +"SUM(E18:G18,N18)" +"SUM(O18:Q18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:Q46)" +"ABS(R46)+ABS(H46)" +"SUM(C18:Q18)" +"SUM(C18:D18,I18:M18)" +"SUM(E18:G18,N18)" +"SUM(O18:Q18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:Q46)" +"ABS(R46)+ABS(H46)" +"SUM(C18:X18)" +"SUM(C18:I18,N18:R18)" +"SUM(J18:L18,S18)" +"SUM(T18:X18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:M46)" +"SUM(N46:X46)" +"ABS(Y46)+ABS(M46)" +"SUM(C18:W18)" +"SUM(C18:H18,M18:Q18)" +"SUM(I18:K18,R18)" +"SUM(S18:W18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:L46)" +"SUM(M46:W46)" +"ABS(X46)+ABS(L46)" +"SUM(C18:S18)" +"SUM(C18:G18,K18:N18)" +"SUM(H18:I18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(K46:S46)" +"ABS(T46)+ABS(J46)" +"SUM(C18:O18)" +"SUM(C18:D18,H18:L18)" +"SUM(E18:F18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:F46)" +"SUM(H46:O46)" +"ABS(P46)+ABS(G46)" +"SUM(C18:P18)" +"SUM(C18:F18,H18)" +"SUM(G18,I18:J18)" +"SUM(L18:P18)" +"SUM(L19:M19,N19:P19)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:AC18)" +"SUM(C18:K18,R18:V18)" +"SUM(L18:N18)" +"SUM(P18:Q18,W18:AC18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:N47)" +"SUM(P47:AC47)" +"SUM(AE19:AE44)" +"ABS(AD47)+ABS(O47)" +"SUM(E18:Y18)" +"SUM(C18:D18,F18:J18,P18:T18)" +"SUM(E18,K18:L18)" +"SUM(N18:O18,U18:Y18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:L47)" +"SUM(N47:Y47)" +"SUM(AA19:AA44)" +"ABS(Z47)+ABS(M47)" +"SUM(H18:T18)" +"SUM(C18:D18,K18:O18)" +"SUM(G18:I18)" +"SUM(P18:T18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:T47)" +"SUM(V19:V44)" +"ABS(U47)+ABS(J47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:M18)" +"SUM(C18:D18,H18:J18)" +"SUM(E18:F18)" +"SUM(K18:M18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47)" +"SUM(H47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(G47)" +"SUM(C18:Q18)" +"SUM(C18:D18,I18:M18)" +"SUM(E18:G18,N18)" +"SUM(O18:Q18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:Q46)" +"ABS(R46)+ABS(H46)" +"SUM(C18:Q18)" +"SUM(C18:D18,I18:M18)" +"SUM(E18:G18,N18)" +"SUM(O18:Q18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:Q46)" +"ABS(R46)+ABS(H46)" +"SUM(C18:X18)" +"SUM(C18:I18,N18:R18)" +"SUM(J18:L18,S18)" +"SUM(T18:X18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:M46)" +"SUM(N46:X46)" +"ABS(Y46)+ABS(M46)" +"SUM(C18:W18)" +"SUM(C18:H18,M18:Q18)" +"SUM(I18:K18,R18)" +"SUM(S18:W18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:L46)" +"SUM(M46:W46)" +"ABS(X46)+ABS(L46)" +"SUM(C18:S18)" +"SUM(C18:G18,K18:N18)" +"SUM(H18:I18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(K46:S46)" +"ABS(T46)+ABS(J46)" +"SUM(C18:O18)" +"SUM(C18:D18,H18:L18)" +"SUM(E18:F18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:F46)" +"SUM(H46:O46)" +"ABS(P46)+ABS(G46)" +"SUM(C18:P18)" +"SUM(C18:F18,H18)" +"SUM(G18,I18:J18)" +"SUM(L18:P18)" +"SUM(L19:M19,N19:P19)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:AC18)" +"SUM(C18:K18,R18:V18)" +"SUM(L18:N18)" +"SUM(P18:Q18,W18:AC18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:N47)" +"SUM(P47:AC47)" +"SUM(AE19:AE44)" +"ABS(AD47)+ABS(O47)" +"SUM(E18:Y18)" +"SUM(C18:D18,F18:J18,P18:T18)" +"SUM(E18,K18:L18)" +"SUM(N18:O18,U18:Y18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:L47)" +"SUM(N47:Y47)" +"SUM(AA19:AA44)" +"ABS(Z47)+ABS(M47)" +"SUM(H18:T18)" +"SUM(C18:D18,K18:O18)" +"SUM(G18:I18)" +"SUM(P18:T18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:T47)" +"SUM(V19:V44)" +"ABS(U47)+ABS(J47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:M18)" +"SUM(C18:D18,H18:J18)" +"SUM(E18:F18)" +"SUM(K18:M18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47)" +"SUM(H47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(G47)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(D18:I18)" +"SUM(C18)" +"SUM(D18:E18)" +"SUM(G18:I18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(D46:E46)" +"SUM(G46:I46)" +"ABS(J46)+ABS(F46)" +"SUM(C18:Q18)" +"SUM(C18:D18,I18:M18)" +"SUM(E18:G18,N18)" +"SUM(O18:Q18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:Q46)" +"ABS(R46)+ABS(H46)" +"SUM(C18:Q18)" +"SUM(C18:D18,I18:M18)" +"SUM(E18:G18,N18)" +"SUM(O18:Q18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:Q46)" +"ABS(R46)+ABS(H46)" +"SUM(C18:X18)" +"SUM(C18:I18,N18:R18)" +"SUM(J18:L18,S18)" +"SUM(T18:X18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:M46)" +"SUM(N46:X46)" +"ABS(Y46)+ABS(M46)" +"SUM(C18:W18)" +"SUM(C18:H18,M18:Q18)" +"SUM(I18:K18,R18)" +"SUM(S18:W18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:L46)" +"SUM(M46:W46)" +"ABS(X46)+ABS(L46)" +"SUM(C18:S18)" +"SUM(C18:G18,K18:N18)" +"SUM(H18:I18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(K46:S46)" +"ABS(T46)+ABS(J46)" +"SUM(C18:O18)" +"SUM(C18:D18,H18:L18)" +"SUM(E18:F18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:F46)" +"SUM(H46:O46)" +"ABS(P46)+ABS(G46)" +"SUM(C18:P18)" +"SUM(C18:F18,H18)" +"SUM(G18,I18:J18)" +"SUM(L18:P18)" +"SUM(L19:M19,N19:P19)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:AC18)" +"SUM(C18:K18,R18:V18)" +"SUM(L18:N18)" +"SUM(P18:Q18,W18:AC18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:N47)" +"SUM(P47:AC47)" +"SUM(AE19:AE44)" +"ABS(AD47)+ABS(O47)" +"SUM(E18:Y18)" +"SUM(C18:D18,F18:J18,P18:T18)" +"SUM(E18,K18:L18)" +"SUM(N18:O18,U18:Y18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:L47)" +"SUM(N47:Y47)" +"SUM(AA19:AA44)" +"ABS(Z47)+ABS(M47)" +"SUM(H18:T18)" +"SUM(C18:D18,K18:O18)" +"SUM(G18:I18)" +"SUM(P18:T18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:T47)" +"SUM(V19:V44)" +"ABS(U47)+ABS(J47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:M18)" +"SUM(C18:D18,H18:J18)" +"SUM(E18:F18)" +"SUM(K18:M18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47)" +"SUM(H47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(G47)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(D18:I18)" +"SUM(C18)" +"SUM(D18:E18)" +"SUM(G18:I18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(D46:E46)" +"SUM(G46:I46)" +"ABS(J46)+ABS(F46)" +"SUM(C18:Q18)" +"SUM(C18:D18,I18:M18)" +"SUM(E18:G18,N18)" +"SUM(O18:Q18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:Q46)" +"ABS(R46)+ABS(H46)" +"SUM(C18:Q18)" +"SUM(C18:D18,I18:M18)" +"SUM(E18:G18,N18)" +"SUM(O18:Q18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:Q46)" +"ABS(R46)+ABS(H46)" +"SUM(C18:X18)" +"SUM(C18:I18,N18:R18)" +"SUM(J18:L18,S18)" +"SUM(T18:X18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:M46)" +"SUM(N46:X46)" +"ABS(Y46)+ABS(M46)" +"SUM(C18:W18)" +"SUM(C18:H18,M18:Q18)" +"SUM(I18:K18,R18)" +"SUM(S18:W18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:L46)" +"SUM(M46:W46)" +"ABS(X46)+ABS(L46)" +"SUM(C18:S18)" +"SUM(C18:G18,K18:N18)" +"SUM(H18:I18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(K46:S46)" +"ABS(T46)+ABS(J46)" +"SUM(C18:O18)" +"SUM(C18:D18,H18:L18)" +"SUM(E18:F18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:F46)" +"SUM(H46:O46)" +"ABS(P46)+ABS(G46)" +"SUM(C18:P18)" +"SUM(C18:F18,H18)" +"SUM(G18,I18:J18)" +"SUM(L18:P18)" +"SUM(L19:M19,N19:P19)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:AC18)" +"SUM(C18:K18,R18:V18)" +"SUM(L18:N18)" +"SUM(P18:Q18,W18:AC18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:N47)" +"SUM(P47:AC47)" +"SUM(AE19:AE44)" +"ABS(AD47)+ABS(O47)" +"SUM(E18:Y18)" +"SUM(C18:D18,F18:J18,P18:T18)" +"SUM(E18,K18:L18)" +"SUM(N18:O18,U18:Y18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:L47)" +"SUM(N47:Y47)" +"SUM(AA19:AA44)" +"ABS(Z47)+ABS(M47)" +"SUM(H18:T18)" +"SUM(C18:D18,K18:O18)" +"SUM(G18:I18)" +"SUM(P18:T18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:T47)" +"SUM(V19:V44)" +"ABS(U47)+ABS(J47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:M18)" +"SUM(C18:D18,H18:J18)" +"SUM(E18:F18)" +"SUM(K18:M18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47)" +"SUM(H47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(G47)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"+B3" +"SUM(B12:E12)" +"SUM(B18:F18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(C18:T18)" +"SUM(H18:J18,Q18)" +"SUM(R18:T18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(L46:T46)" +"ABS(U46)+ABS(K46)" +"SUM(C18:T18)" +"SUM(H18:J18,Q18)" +"SUM(R18:T18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(L46:T46)" +"ABS(U46)+ABS(K46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(D18:I18)" +"SUM(C18)" +"SUM(D18:E18)" +"SUM(G18:I18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(D46:E46)" +"SUM(G46:I46)" +"ABS(J46)+ABS(F46)" +"SUM(C18:Q18)" +"SUM(C18:D18,I18:M18)" +"SUM(E18:G18,N18)" +"SUM(O18:Q18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:Q46)" +"ABS(R46)+ABS(H46)" +"SUM(C18:Q18)" +"SUM(C18:D18,I18:M18)" +"SUM(E18:G18,N18)" +"SUM(O18:Q18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:Q46)" +"ABS(R46)+ABS(H46)" +"SUM(C18:X18)" +"SUM(C18:I18,N18:R18)" +"SUM(J18:L18,S18)" +"SUM(T18:X18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:M46)" +"SUM(N46:X46)" +"ABS(Y46)+ABS(M46)" +"SUM(C18:W18)" +"SUM(C18:H18,M18:Q18)" +"SUM(I18:K18,R18)" +"SUM(S18:W18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:L46)" +"SUM(M46:W46)" +"ABS(X46)+ABS(L46)" +"SUM(C18:S18)" +"SUM(C18:G18,K18:N18)" +"SUM(H18:I18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(K46:S46)" +"ABS(T46)+ABS(J46)" +"SUM(C18:O18)" +"SUM(C18:D18,H18:L18)" +"SUM(E18:F18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:F46)" +"SUM(H46:O46)" +"ABS(P46)+ABS(G46)" +"SUM(C18:P18)" +"SUM(C18:F18,H18)" +"SUM(G18,I18:J18)" +"SUM(L18:P18)" +"SUM(L19:M19,N19:P19)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:AC18)" +"SUM(C18:K18,R18:V18)" +"SUM(L18:N18)" +"SUM(P18:Q18,W18:AC18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:N47)" +"SUM(P47:AC47)" +"SUM(AE19:AE44)" +"ABS(AD47)+ABS(O47)" +"SUM(E18:Y18)" +"SUM(C18:D18,F18:J18,P18:T18)" +"SUM(E18,K18:L18)" +"SUM(N18:O18,U18:Y18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:L47)" +"SUM(N47:Y47)" +"SUM(AA19:AA44)" +"ABS(Z47)+ABS(M47)" +"SUM(H18:T18)" +"SUM(C18:D18,K18:O18)" +"SUM(G18:I18)" +"SUM(P18:T18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:T47)" +"SUM(V19:V44)" +"ABS(U47)+ABS(J47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:M18)" +"SUM(C18:D18,H18:J18)" +"SUM(E18:F18)" +"SUM(K18:M18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47)" +"SUM(H47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(G47)" +"SUM(C18:U18)" +"SUM(I18:K18,R18)" +"SUM(S18:U18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:K46)" +"ABS(V46)+ABS(L46)" +"SUM(C18:T18)" +"SUM(H18:J18,Q18)" +"SUM(R18:T18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(L46:T46)" +"ABS(U46)+ABS(K46)" +"SUM(C18:T18)" +"SUM(H18:J18,Q18)" +"SUM(R18:T18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(L46:T46)" +"ABS(U46)+ABS(K46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(D18:I18)" +"SUM(C18)" +"SUM(D18:E18)" +"SUM(G18:I18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(D46:E46)" +"SUM(G46:I46)" +"ABS(J46)+ABS(F46)" +"SUM(C18:Q18)" +"SUM(C18:D18,I18:M18)" +"SUM(E18:G18,N18)" +"SUM(O18:Q18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:Q46)" +"ABS(R46)+ABS(H46)" +"SUM(C18:Q18)" +"SUM(C18:D18,I18:M18)" +"SUM(E18:G18,N18)" +"SUM(O18:Q18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:Q46)" +"ABS(R46)+ABS(H46)" +"SUM(C18:X18)" +"SUM(C18:I18,N18:R18)" +"SUM(J18:L18,S18)" +"SUM(T18:X18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:M46)" +"SUM(N46:X46)" +"ABS(Y46)+ABS(M46)" +"SUM(C18:W18)" +"SUM(C18:H18,M18:Q18)" +"SUM(I18:K18,R18)" +"SUM(S18:W18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:L46)" +"SUM(M46:W46)" +"ABS(X46)+ABS(L46)" +"SUM(C18:S18)" +"SUM(C18:G18,K18:N18)" +"SUM(H18:I18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(K46:S46)" +"ABS(T46)+ABS(J46)" +"SUM(C18:O18)" +"SUM(C18:D18,H18:L18)" +"SUM(E18:F18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:F46)" +"SUM(H46:O46)" +"ABS(P46)+ABS(G46)" +"SUM(C18:P18)" +"SUM(C18:F18,H18)" +"SUM(G18,I18:J18)" +"SUM(L18:P18)" +"SUM(L19:M19,N19:P19)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:AC18)" +"SUM(C18:K18,R18:V18)" +"SUM(L18:N18)" +"SUM(P18:Q18,W18:AC18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:N47)" +"SUM(P47:AC47)" +"SUM(AE19:AE44)" +"ABS(AD47)+ABS(O47)" +"SUM(E18:Y18)" +"SUM(C18:D18,F18:J18,P18:T18)" +"SUM(E18,K18:L18)" +"SUM(N18:O18,U18:Y18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:L47)" +"SUM(N47:Y47)" +"SUM(AA19:AA44)" +"ABS(Z47)+ABS(M47)" +"SUM(H18:T18)" +"SUM(C18:D18,K18:O18)" +"SUM(G18:I18)" +"SUM(P18:T18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:T47)" +"SUM(V19:V44)" +"ABS(U47)+ABS(J47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:M18)" +"SUM(C18:D18,H18:J18)" +"SUM(E18:F18)" +"SUM(K18:M18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47)" +"SUM(H47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(G47)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"+B3" +"SUM(B12:E12)" +"SUM(B18:G18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(C18:S18)" +"SUM(C18:F18,K18:O18)" +"SUM(G18:I18,P18)" +"SUM(Q18:S18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:I46)" +"SUM(K46:S46)" +"ABS(T46)+ABS(J46)" +"SUM(C18:T18)" +"SUM(C18:G18,L18:P18)" +"SUM(H18:J18,Q18)" +"SUM(R18:T18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(L46:T46)" +"ABS(U46)+ABS(K46)" +"SUM(C18:K18)" +"SUM(C18:E18)" +"SUM(F18:G18)" +"SUM(I18:K18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:K46)" +"ABS(L46)+ABS(H46)" +"SUM(C18:T18)" +"SUM(H18:J18,Q18)" +"SUM(R18:T18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(L46:T46)" +"ABS(U46)+ABS(K46)" +"SUM(C18:T18)" +"SUM(H18:J18,Q18)" +"SUM(R18:T18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(L46:T46)" +"ABS(U46)+ABS(K46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(D18:I18)" +"SUM(C18)" +"SUM(D18:E18)" +"SUM(G18:I18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(D46:E46)" +"SUM(G46:I46)" +"ABS(J46)+ABS(F46)" +"SUM(C18:Q18)" +"SUM(C18:D18,I18:M18)" +"SUM(E18:G18,N18)" +"SUM(O18:Q18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:Q46)" +"ABS(R46)+ABS(H46)" +"SUM(C18:Q18)" +"SUM(C18:D18,I18:M18)" +"SUM(E18:G18,N18)" +"SUM(O18:Q18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:Q46)" +"ABS(R46)+ABS(H46)" +"SUM(C18:X18)" +"SUM(C18:I18,N18:R18)" +"SUM(J18:L18,S18)" +"SUM(T18:X18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:M46)" +"SUM(N46:X46)" +"ABS(Y46)+ABS(M46)" +"SUM(C18:W18)" +"SUM(C18:H18,M18:Q18)" +"SUM(I18:K18,R18)" +"SUM(S18:W18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:L46)" +"SUM(M46:W46)" +"ABS(X46)+ABS(L46)" +"SUM(C18:S18)" +"SUM(C18:G18,K18:N18)" +"SUM(H18:I18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(K46:S46)" +"ABS(T46)+ABS(J46)" +"SUM(C18:O18)" +"SUM(C18:D18,H18:L18)" +"SUM(E18:F18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:F46)" +"SUM(H46:O46)" +"ABS(P46)+ABS(G46)" +"SUM(C18:P18)" +"SUM(C18:F18,H18)" +"SUM(G18,I18:J18)" +"SUM(L18:P18)" +"SUM(L19:M19,N19:P19)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:AC18)" +"SUM(C18:K18,R18:V18)" +"SUM(L18:N18)" +"SUM(P18:Q18,W18:AC18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:N47)" +"SUM(P47:AC47)" +"SUM(AE19:AE44)" +"ABS(AD47)+ABS(O47)" +"SUM(E18:Y18)" +"SUM(C18:D18,F18:J18,P18:T18)" +"SUM(E18,K18:L18)" +"SUM(N18:O18,U18:Y18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:L47)" +"SUM(N47:Y47)" +"SUM(AA19:AA44)" +"ABS(Z47)+ABS(M47)" +"SUM(H18:T18)" +"SUM(C18:D18,K18:O18)" +"SUM(G18:I18)" +"SUM(P18:T18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:T47)" +"SUM(V19:V44)" +"ABS(U47)+ABS(J47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:M18)" +"SUM(C18:D18,H18:J18)" +"SUM(E18:F18)" +"SUM(K18:M18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47)" +"SUM(H47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(G47)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"+B3" +"SUM(B12:C12)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(C18:S18)" +"SUM(C18:F18,K18:O18)" +"SUM(G18:I18,P18)" +"SUM(Q18:S18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:I46)" +"SUM(K46:S46)" +"ABS(T46)+ABS(J46)" +"SUM(C18:S18)" +"SUM(C18:F18,K18:O18)" +"SUM(G18:I18,P18)" +"SUM(Q18:S18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:I46)" +"SUM(K46:S46)" +"ABS(T46)+ABS(J46)" +"SUM(C18:T18)" +"SUM(C18:G18,L18:P18)" +"SUM(H18:J18,Q18)" +"SUM(R18:T18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(L46:T46)" +"ABS(U46)+ABS(K46)" +"SUM(C18:K18)" +"SUM(C18:E18)" +"SUM(F18:G18)" +"SUM(I18:K18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:K46)" +"ABS(L46)+ABS(H46)" +"SUM(C18:T18)" +"SUM(H18:J18,Q18)" +"SUM(R18:T18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(L46:T46)" +"ABS(U46)+ABS(K46)" +"SUM(C18:T18)" +"SUM(H18:J18,Q18)" +"SUM(R18:T18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(L46:T46)" +"ABS(U46)+ABS(K46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(D18:I18)" +"SUM(C18)" +"SUM(D18:E18)" +"SUM(G18:I18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(D46:E46)" +"SUM(G46:I46)" +"ABS(J46)+ABS(F46)" +"SUM(C18:Q18)" +"SUM(C18:D18,I18:M18)" +"SUM(E18:G18,N18)" +"SUM(O18:Q18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:Q46)" +"ABS(R46)+ABS(H46)" +"SUM(C18:Q18)" +"SUM(C18:D18,I18:M18)" +"SUM(E18:G18,N18)" +"SUM(O18:Q18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:Q46)" +"ABS(R46)+ABS(H46)" +"SUM(C18:X18)" +"SUM(C18:I18,N18:R18)" +"SUM(J18:L18,S18)" +"SUM(T18:X18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:M46)" +"SUM(N46:X46)" +"ABS(Y46)+ABS(M46)" +"SUM(C18:W18)" +"SUM(C18:H18,M18:Q18)" +"SUM(I18:K18,R18)" +"SUM(S18:W18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:L46)" +"SUM(M46:W46)" +"ABS(X46)+ABS(L46)" +"SUM(C18:S18)" +"SUM(C18:G18,K18:N18)" +"SUM(H18:I18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(K46:S46)" +"ABS(T46)+ABS(J46)" +"SUM(C18:O18)" +"SUM(C18:D18,H18:L18)" +"SUM(E18:F18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:F46)" +"SUM(H46:O46)" +"ABS(P46)+ABS(G46)" +"SUM(C18:P18)" +"SUM(C18:F18,H18)" +"SUM(G18,I18:J18)" +"SUM(L18:P18)" +"SUM(L19:M19,N19:P19)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:AC18)" +"SUM(C18:K18,R18:V18)" +"SUM(L18:N18)" +"SUM(P18:Q18,W18:AC18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:N47)" +"SUM(P47:AC47)" +"SUM(AE19:AE44)" +"ABS(AD47)+ABS(O47)" +"SUM(E18:Y18)" +"SUM(C18:D18,F18:J18,P18:T18)" +"SUM(E18,K18:L18)" +"SUM(N18:O18,U18:Y18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:L47)" +"SUM(N47:Y47)" +"SUM(AA19:AA44)" +"ABS(Z47)+ABS(M47)" +"SUM(H18:T18)" +"SUM(C18:D18,K18:O18)" +"SUM(G18:I18)" +"SUM(P18:T18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:T47)" +"SUM(V19:V44)" +"ABS(U47)+ABS(J47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:M18)" +"SUM(C18:D18,H18:J18)" +"SUM(E18:F18)" +"SUM(K18:M18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47)" +"SUM(H47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(G47)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"+B3" +"SUM(B12:C12)" +"SUM(B18:D18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(C18:W18)" +"SUM(C18:I18,N18:R18)" +"SUM(J18:L18,S18)" +"SUM(T18:W18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:L46)" +"ABS(X46)+ABS(M46)" +"SUM(C18:S18)" +"SUM(C18:F18,K18:O18)" +"SUM(G18:I18,P18)" +"SUM(Q18:S18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:I46)" +"SUM(K46:S46)" +"ABS(T46)+ABS(J46)" +"SUM(C18:S18)" +"SUM(C18:F18,K18:O18)" +"SUM(G18:I18,P18)" +"SUM(Q18:S18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:I46)" +"SUM(K46:S46)" +"ABS(T46)+ABS(J46)" +"SUM(C18:T18)" +"SUM(C18:G18,L18:P18)" +"SUM(H18:J18,Q18)" +"SUM(R18:T18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(L46:T46)" +"ABS(U46)+ABS(K46)" +"SUM(C18:K18)" +"SUM(C18:E18)" +"SUM(F18:G18)" +"SUM(I18:K18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:K46)" +"ABS(L46)+ABS(H46)" +"SUM(C18:T18)" +"SUM(H18:J18,Q18)" +"SUM(R18:T18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(L46:T46)" +"ABS(U46)+ABS(K46)" +"SUM(C18:T18)" +"SUM(H18:J18,Q18)" +"SUM(R18:T18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(L46:T46)" +"ABS(U46)+ABS(K46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(D18:I18)" +"SUM(C18)" +"SUM(D18:E18)" +"SUM(G18:I18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(D46:E46)" +"SUM(G46:I46)" +"ABS(J46)+ABS(F46)" +"SUM(C18:Q18)" +"SUM(C18:D18,I18:M18)" +"SUM(E18:G18,N18)" +"SUM(O18:Q18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:Q46)" +"ABS(R46)+ABS(H46)" +"SUM(C18:Q18)" +"SUM(C18:D18,I18:M18)" +"SUM(E18:G18,N18)" +"SUM(O18:Q18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:Q46)" +"ABS(R46)+ABS(H46)" +"SUM(C18:X18)" +"SUM(C18:I18,N18:R18)" +"SUM(J18:L18,S18)" +"SUM(T18:X18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:M46)" +"SUM(N46:X46)" +"ABS(Y46)+ABS(M46)" +"SUM(C18:W18)" +"SUM(C18:H18,M18:Q18)" +"SUM(I18:K18,R18)" +"SUM(S18:W18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:L46)" +"SUM(M46:W46)" +"ABS(X46)+ABS(L46)" +"SUM(C18:S18)" +"SUM(C18:G18,K18:N18)" +"SUM(H18:I18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(K46:S46)" +"ABS(T46)+ABS(J46)" +"SUM(C18:O18)" +"SUM(C18:D18,H18:L18)" +"SUM(E18:F18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:F46)" +"SUM(H46:O46)" +"ABS(P46)+ABS(G46)" +"SUM(C18:P18)" +"SUM(C18:F18,H18)" +"SUM(G18,I18:J18)" +"SUM(L18:P18)" +"SUM(L19:M19,N19:P19)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:AC18)" +"SUM(C18:K18,R18:V18)" +"SUM(L18:N18)" +"SUM(P18:Q18,W18:AC18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:N47)" +"SUM(P47:AC47)" +"SUM(AE19:AE44)" +"ABS(AD47)+ABS(O47)" +"SUM(E18:Y18)" +"SUM(C18:D18,F18:J18,P18:T18)" +"SUM(E18,K18:L18)" +"SUM(N18:O18,U18:Y18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:L47)" +"SUM(N47:Y47)" +"SUM(AA19:AA44)" +"ABS(Z47)+ABS(M47)" +"SUM(H18:T18)" +"SUM(C18:D18,K18:O18)" +"SUM(G18:I18)" +"SUM(P18:T18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:T47)" +"SUM(V19:V44)" +"ABS(U47)+ABS(J47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:M18)" +"SUM(C18:D18,H18:J18)" +"SUM(E18:F18)" +"SUM(K18:M18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47)" +"SUM(H47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(G47)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"+B3" +"SUM(B12:C12)" +"SUM(B18:D18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"+B3" +"SUM(B12:C12)" +"SUM(B18:E18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(C18:AA18)" +"SUM(C18:L18,Q18:V18)" +"SUM(M18:O18,W18)" +"SUM(Y18:AA18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:O46)" +"SUM(Q46:AA46)" +"ABS(AB46)+ABS(P46)" +"SUM(C18:AA18)" +"SUM(C18:L18,Q18:V18)" +"SUM(M18:O18,W18)" +"SUM(Y18:AA18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:O46)" +"SUM(Q46:AA46)" +"ABS(AB46)+ABS(P46)" +"SUM(C18:W18)" +"SUM(C18:I18,N18:R18)" +"SUM(J18:L18,S18)" +"SUM(T18:W18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:L46)" +"ABS(X46)+ABS(M46)" +"SUM(C18:S18)" +"SUM(C18:F18,K18:O18)" +"SUM(G18:I18,P18)" +"SUM(Q18:S18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:I46)" +"SUM(K46:S46)" +"ABS(T46)+ABS(J46)" +"SUM(C18:S18)" +"SUM(C18:F18,K18:O18)" +"SUM(G18:I18,P18)" +"SUM(Q18:S18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:I46)" +"SUM(K46:S46)" +"ABS(T46)+ABS(J46)" +"SUM(C18:T18)" +"SUM(C18:G18,L18:P18)" +"SUM(H18:J18,Q18)" +"SUM(R18:T18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(L46:T46)" +"ABS(U46)+ABS(K46)" +"SUM(C18:K18)" +"SUM(C18:E18)" +"SUM(F18:G18)" +"SUM(I18:K18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:K46)" +"ABS(L46)+ABS(H46)" +"SUM(C18:T18)" +"SUM(H18:J18,Q18)" +"SUM(R18:T18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(L46:T46)" +"ABS(U46)+ABS(K46)" +"SUM(C18:T18)" +"SUM(H18:J18,Q18)" +"SUM(R18:T18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(L46:T46)" +"ABS(U46)+ABS(K46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(D18:I18)" +"SUM(C18)" +"SUM(D18:E18)" +"SUM(G18:I18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(D46:E46)" +"SUM(G46:I46)" +"ABS(J46)+ABS(F46)" +"SUM(C18:Q18)" +"SUM(C18:D18,I18:M18)" +"SUM(E18:G18,N18)" +"SUM(O18:Q18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:Q46)" +"ABS(R46)+ABS(H46)" +"SUM(C18:Q18)" +"SUM(C18:D18,I18:M18)" +"SUM(E18:G18,N18)" +"SUM(O18:Q18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:Q46)" +"ABS(R46)+ABS(H46)" +"SUM(C18:X18)" +"SUM(C18:I18,N18:R18)" +"SUM(J18:L18,S18)" +"SUM(T18:X18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:M46)" +"SUM(N46:X46)" +"ABS(Y46)+ABS(M46)" +"SUM(C18:W18)" +"SUM(C18:H18,M18:Q18)" +"SUM(I18:K18,R18)" +"SUM(S18:W18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:L46)" +"SUM(M46:W46)" +"ABS(X46)+ABS(L46)" +"SUM(C18:S18)" +"SUM(C18:G18,K18:N18)" +"SUM(H18:I18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(K46:S46)" +"ABS(T46)+ABS(J46)" +"SUM(C18:O18)" +"SUM(C18:D18,H18:L18)" +"SUM(E18:F18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:F46)" +"SUM(H46:O46)" +"ABS(P46)+ABS(G46)" +"SUM(C18:P18)" +"SUM(C18:F18,H18)" +"SUM(G18,I18:J18)" +"SUM(L18:P18)" +"SUM(L19:M19,N19:P19)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:AC18)" +"SUM(C18:K18,R18:V18)" +"SUM(L18:N18)" +"SUM(P18:Q18,W18:AC18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:N47)" +"SUM(P47:AC47)" +"SUM(AE19:AE44)" +"ABS(AD47)+ABS(O47)" +"SUM(E18:Y18)" +"SUM(C18:D18,F18:J18,P18:T18)" +"SUM(E18,K18:L18)" +"SUM(N18:O18,U18:Y18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:L47)" +"SUM(N47:Y47)" +"SUM(AA19:AA44)" +"ABS(Z47)+ABS(M47)" +"SUM(H18:T18)" +"SUM(C18:D18,K18:O18)" +"SUM(G18:I18)" +"SUM(P18:T18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:T47)" +"SUM(V19:V44)" +"ABS(U47)+ABS(J47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:M18)" +"SUM(C18:D18,H18:J18)" +"SUM(E18:F18)" +"SUM(K18:M18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47)" +"SUM(H47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(G47)" +"SUM(C18:W18)" +"SUM(C18:G18,L18:R18)" +"SUM(H18:J18,S18)" +"SUM(U18:W18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(L46:W46)" +"ABS(X46)+ABS(K46)" +"SUM(C18:I18)" +"SUM(C18:D18)" +"SUM(E18)" +"SUM(G18:I18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:E46)" +"ABS(J46)+ABS(F46)" +"SUM(C18:AA18)" +"SUM(C18:L18,Q18:V18)" +"SUM(M18:O18,W18)" +"SUM(Y18:AA18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:O46)" +"SUM(Q46:AA46)" +"ABS(AB46)+ABS(P46)" +"SUM(C18:AA18)" +"SUM(C18:L18,Q18:V18)" +"SUM(M18:O18,W18)" +"SUM(Y18:AA18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:O46)" +"SUM(Q46:AA46)" +"ABS(AB46)+ABS(P46)" +"SUM(C18:W18)" +"SUM(C18:I18,N18:R18)" +"SUM(J18:L18,S18)" +"SUM(T18:W18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:L46)" +"ABS(X46)+ABS(M46)" +"SUM(C18:S18)" +"SUM(C18:F18,K18:O18)" +"SUM(G18:I18,P18)" +"SUM(Q18:S18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:I46)" +"SUM(K46:S46)" +"ABS(T46)+ABS(J46)" +"SUM(C18:S18)" +"SUM(C18:F18,K18:O18)" +"SUM(G18:I18,P18)" +"SUM(Q18:S18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:I46)" +"SUM(K46:S46)" +"ABS(T46)+ABS(J46)" +"SUM(C18:T18)" +"SUM(C18:G18,L18:P18)" +"SUM(H18:J18,Q18)" +"SUM(R18:T18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(L46:T46)" +"ABS(U46)+ABS(K46)" +"SUM(C18:K18)" +"SUM(C18:E18)" +"SUM(F18:G18)" +"SUM(I18:K18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:K46)" +"ABS(L46)+ABS(H46)" +"SUM(C18:T18)" +"SUM(H18:J18,Q18)" +"SUM(R18:T18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(L46:T46)" +"ABS(U46)+ABS(K46)" +"SUM(C18:T18)" +"SUM(H18:J18,Q18)" +"SUM(R18:T18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(L46:T46)" +"ABS(U46)+ABS(K46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(D18:I18)" +"SUM(C18)" +"SUM(D18:E18)" +"SUM(G18:I18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(D46:E46)" +"SUM(G46:I46)" +"ABS(J46)+ABS(F46)" +"SUM(C18:Q18)" +"SUM(C18:D18,I18:M18)" +"SUM(E18:G18,N18)" +"SUM(O18:Q18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:Q46)" +"ABS(R46)+ABS(H46)" +"SUM(C18:Q18)" +"SUM(C18:D18,I18:M18)" +"SUM(E18:G18,N18)" +"SUM(O18:Q18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:Q46)" +"ABS(R46)+ABS(H46)" +"SUM(C18:X18)" +"SUM(C18:I18,N18:R18)" +"SUM(J18:L18,S18)" +"SUM(T18:X18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:M46)" +"SUM(N46:X46)" +"ABS(Y46)+ABS(M46)" +"SUM(C18:W18)" +"SUM(C18:H18,M18:Q18)" +"SUM(I18:K18,R18)" +"SUM(S18:W18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:L46)" +"SUM(M46:W46)" +"ABS(X46)+ABS(L46)" +"SUM(C18:S18)" +"SUM(C18:G18,K18:N18)" +"SUM(H18:I18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(K46:S46)" +"ABS(T46)+ABS(J46)" +"SUM(C18:O18)" +"SUM(C18:D18,H18:L18)" +"SUM(E18:F18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:F46)" +"SUM(H46:O46)" +"ABS(P46)+ABS(G46)" +"SUM(C18:P18)" +"SUM(C18:F18,H18)" +"SUM(G18,I18:J18)" +"SUM(L18:P18)" +"SUM(L19:M19,N19:P19)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:AC18)" +"SUM(C18:K18,R18:V18)" +"SUM(L18:N18)" +"SUM(P18:Q18,W18:AC18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:N47)" +"SUM(P47:AC47)" +"SUM(AE19:AE44)" +"ABS(AD47)+ABS(O47)" +"SUM(E18:Y18)" +"SUM(C18:D18,F18:J18,P18:T18)" +"SUM(E18,K18:L18)" +"SUM(N18:O18,U18:Y18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:L47)" +"SUM(N47:Y47)" +"SUM(AA19:AA44)" +"ABS(Z47)+ABS(M47)" +"SUM(H18:T18)" +"SUM(C18:D18,K18:O18)" +"SUM(G18:I18)" +"SUM(P18:T18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:T47)" +"SUM(V19:V44)" +"ABS(U47)+ABS(J47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:M18)" +"SUM(C18:D18,H18:J18)" +"SUM(E18:F18)" +"SUM(K18:M18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47)" +"SUM(H47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(G47)" +"SUM(C18:W18)" +"SUM(C18:G18,L18:R18)" +"SUM(H18:J18,S18)" +"SUM(U18:W18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(L46:W46)" +"ABS(X46)+ABS(K46)" +"SUM(C18:I18)" +"SUM(C18:D18)" +"SUM(E18)" +"SUM(G18:I18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:E46)" +"ABS(J46)+ABS(F46)" +"SUM(C18:AA18)" +"SUM(C18:L18,Q18:V18)" +"SUM(M18:O18,W18)" +"SUM(Y18:AA18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:O46)" +"SUM(Q46:AA46)" +"ABS(AB46)+ABS(P46)" +"SUM(C18:AA18)" +"SUM(C18:L18,Q18:V18)" +"SUM(M18:O18,W18)" +"SUM(Y18:AA18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:O46)" +"SUM(Q46:AA46)" +"ABS(AB46)+ABS(P46)" +"SUM(C18:W18)" +"SUM(C18:I18,N18:R18)" +"SUM(J18:L18,S18)" +"SUM(T18:W18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:L46)" +"ABS(X46)+ABS(M46)" +"SUM(C18:S18)" +"SUM(C18:F18,K18:O18)" +"SUM(G18:I18,P18)" +"SUM(Q18:S18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:I46)" +"SUM(K46:S46)" +"ABS(T46)+ABS(J46)" +"SUM(C18:S18)" +"SUM(C18:F18,K18:O18)" +"SUM(G18:I18,P18)" +"SUM(Q18:S18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:I46)" +"SUM(K46:S46)" +"ABS(T46)+ABS(J46)" +"SUM(C18:T18)" +"SUM(C18:G18,L18:P18)" +"SUM(H18:J18,Q18)" +"SUM(R18:T18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(L46:T46)" +"ABS(U46)+ABS(K46)" +"SUM(C18:K18)" +"SUM(C18:E18)" +"SUM(F18:G18)" +"SUM(I18:K18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:K46)" +"ABS(L46)+ABS(H46)" +"SUM(C18:T18)" +"SUM(H18:J18,Q18)" +"SUM(R18:T18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(L46:T46)" +"ABS(U46)+ABS(K46)" +"SUM(C18:T18)" +"SUM(H18:J18,Q18)" +"SUM(R18:T18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(L46:T46)" +"ABS(U46)+ABS(K46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(D18:I18)" +"SUM(C18)" +"SUM(D18:E18)" +"SUM(G18:I18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(D46:E46)" +"SUM(G46:I46)" +"ABS(J46)+ABS(F46)" +"SUM(C18:Q18)" +"SUM(C18:D18,I18:M18)" +"SUM(E18:G18,N18)" +"SUM(O18:Q18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:Q46)" +"ABS(R46)+ABS(H46)" +"SUM(C18:Q18)" +"SUM(C18:D18,I18:M18)" +"SUM(E18:G18,N18)" +"SUM(O18:Q18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:Q46)" +"ABS(R46)+ABS(H46)" +"SUM(C18:X18)" +"SUM(C18:I18,N18:R18)" +"SUM(J18:L18,S18)" +"SUM(T18:X18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:M46)" +"SUM(N46:X46)" +"ABS(Y46)+ABS(M46)" +"SUM(C18:W18)" +"SUM(C18:H18,M18:Q18)" +"SUM(I18:K18,R18)" +"SUM(S18:W18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:L46)" +"SUM(M46:W46)" +"ABS(X46)+ABS(L46)" +"SUM(C18:S18)" +"SUM(C18:G18,K18:N18)" +"SUM(H18:I18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(K46:S46)" +"ABS(T46)+ABS(J46)" +"SUM(C18:O18)" +"SUM(C18:D18,H18:L18)" +"SUM(E18:F18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:F46)" +"SUM(H46:O46)" +"ABS(P46)+ABS(G46)" +"SUM(C18:P18)" +"SUM(C18:F18,H18)" +"SUM(G18,I18:J18)" +"SUM(L18:P18)" +"SUM(L19:M19,N19:P19)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:AC18)" +"SUM(C18:K18,R18:V18)" +"SUM(L18:N18)" +"SUM(P18:Q18,W18:AC18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:N47)" +"SUM(P47:AC47)" +"SUM(AE19:AE44)" +"ABS(AD47)+ABS(O47)" +"SUM(E18:Y18)" +"SUM(C18:D18,F18:J18,P18:T18)" +"SUM(E18,K18:L18)" +"SUM(N18:O18,U18:Y18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:L47)" +"SUM(N47:Y47)" +"SUM(AA19:AA44)" +"ABS(Z47)+ABS(M47)" +"SUM(H18:T18)" +"SUM(C18:D18,K18:O18)" +"SUM(G18:I18)" +"SUM(P18:T18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:T47)" +"SUM(V19:V44)" +"ABS(U47)+ABS(J47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:M18)" +"SUM(C18:D18,H18:J18)" +"SUM(E18:F18)" +"SUM(K18:M18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47)" +"SUM(H47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(G47)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"+B3" +"SUM(B12:C12)" +"SUM(B18:E18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"+B3" +"SUM(B12:C12)" +"SUM(B18:D18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(C18:X18)" +"SUM(C18:I18,P18:T18)" +"SUM(J18:N18,U18)" +"SUM(V18:X18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:N46)" +"SUM(P46:X46)" +"ABS(Y46)+ABS(O46)" +"SUM(C18:W18)" +"SUM(C18:G18,L18:R18)" +"SUM(H18:J18,S18)" +"SUM(U18:W18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(L46:W46)" +"ABS(X46)+ABS(K46)" +"SUM(C18:I18)" +"SUM(C18:D18)" +"SUM(E18)" +"SUM(G18:I18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:E46)" +"ABS(J46)+ABS(F46)" +"SUM(C18:AA18)" +"SUM(C18:L18,Q18:V18)" +"SUM(M18:O18,W18)" +"SUM(Y18:AA18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:O46)" +"SUM(Q46:AA46)" +"ABS(AB46)+ABS(P46)" +"SUM(C18:AA18)" +"SUM(C18:L18,Q18:V18)" +"SUM(M18:O18,W18)" +"SUM(Y18:AA18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:O46)" +"SUM(Q46:AA46)" +"ABS(AB46)+ABS(P46)" +"SUM(C18:W18)" +"SUM(C18:I18,N18:R18)" +"SUM(J18:L18,S18)" +"SUM(T18:W18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:L46)" +"ABS(X46)+ABS(M46)" +"SUM(C18:S18)" +"SUM(C18:F18,K18:O18)" +"SUM(G18:I18,P18)" +"SUM(Q18:S18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:I46)" +"SUM(K46:S46)" +"ABS(T46)+ABS(J46)" +"SUM(C18:S18)" +"SUM(C18:F18,K18:O18)" +"SUM(G18:I18,P18)" +"SUM(Q18:S18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:I46)" +"SUM(K46:S46)" +"ABS(T46)+ABS(J46)" +"SUM(C18:T18)" +"SUM(C18:G18,L18:P18)" +"SUM(H18:J18,Q18)" +"SUM(R18:T18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(L46:T46)" +"ABS(U46)+ABS(K46)" +"SUM(C18:K18)" +"SUM(C18:E18)" +"SUM(F18:G18)" +"SUM(I18:K18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:K46)" +"ABS(L46)+ABS(H46)" +"SUM(C18:T18)" +"SUM(H18:J18,Q18)" +"SUM(R18:T18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(L46:T46)" +"ABS(U46)+ABS(K46)" +"SUM(C18:T18)" +"SUM(H18:J18,Q18)" +"SUM(R18:T18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(L46:T46)" +"ABS(U46)+ABS(K46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(C18:R18)" +"SUM(C18:E18,J18:N18)" +"SUM(F18:H18,O18)" +"SUM(P18:R18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:H46)" +"SUM(J46:R46)" +"ABS(S46)+ABS(I46)" +"SUM(D18:I18)" +"SUM(C18)" +"SUM(D18:E18)" +"SUM(G18:I18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(D46:E46)" +"SUM(G46:I46)" +"ABS(J46)+ABS(F46)" +"SUM(C18:Q18)" +"SUM(C18:D18,I18:M18)" +"SUM(E18:G18,N18)" +"SUM(O18:Q18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:Q46)" +"ABS(R46)+ABS(H46)" +"SUM(C18:Q18)" +"SUM(C18:D18,I18:M18)" +"SUM(E18:G18,N18)" +"SUM(O18:Q18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:G46)" +"SUM(I46:Q46)" +"ABS(R46)+ABS(H46)" +"SUM(C18:X18)" +"SUM(C18:I18,N18:R18)" +"SUM(J18:L18,S18)" +"SUM(T18:X18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:M46)" +"SUM(N46:X46)" +"ABS(Y46)+ABS(M46)" +"SUM(C18:W18)" +"SUM(C18:H18,M18:Q18)" +"SUM(I18:K18,R18)" +"SUM(S18:W18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:L46)" +"SUM(M46:W46)" +"ABS(X46)+ABS(L46)" +"SUM(C18:S18)" +"SUM(C18:G18,K18:N18)" +"SUM(H18:I18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:J46)" +"SUM(K46:S46)" +"ABS(T46)+ABS(J46)" +"SUM(C18:O18)" +"SUM(C18:D18,H18:L18)" +"SUM(E18:F18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:F46)" +"SUM(H46:O46)" +"ABS(P46)+ABS(G46)" +"SUM(C18:P18)" +"SUM(C18:F18,H18)" +"SUM(G18,I18:J18)" +"SUM(L18:P18)" +"SUM(L19:M19,N19:P19)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:AC18)" +"SUM(C18:K18,R18:V18)" +"SUM(L18:N18)" +"SUM(P18:Q18,W18:AC18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:N47)" +"SUM(P47:AC47)" +"SUM(AE19:AE44)" +"ABS(AD47)+ABS(O47)" +"SUM(E18:Y18)" +"SUM(C18:D18,F18:J18,P18:T18)" +"SUM(E18,K18:L18)" +"SUM(N18:O18,U18:Y18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:L47)" +"SUM(N47:Y47)" +"SUM(AA19:AA44)" +"ABS(Z47)+ABS(M47)" +"SUM(H18:T18)" +"SUM(C18:D18,K18:O18)" +"SUM(G18:I18)" +"SUM(P18:T18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:I47)" +"SUM(K47:T47)" +"SUM(V19:V44)" +"ABS(U47)+ABS(J47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:O18)" +"SUM(C18:D18,I18:L18)" +"SUM(E18:G18)" +"SUM(M18:O18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:G47)" +"SUM(I47:O47)" +"SUM(Q19:Q44)" +"ABS(P47)+ABS(H47)" +"SUM(C18:M18)" +"SUM(C18:D18,H18:J18)" +"SUM(E18:F18)" +"SUM(K18:M18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47)" +"SUM(H47:M47)" +"SUM(O19:O44)" +"ABS(N47)+ABS(G47)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"+B3" +"SUM(B12:D12)" +"SUM(B18:E18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"+B3" +"SUM(B12:F12)" +"SUM(B18:G18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(C18:AD18)" +"SUM(C18:R18,W18:Y18)" +"SUM(S18:U18,Z18:AA18)" +"SUM(AB18:AD18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:U46)" +"SUM(W46:AD46)" +"ABS(AE46)+ABS(V46)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"+B3" +"SUM(B12:F12)" +"SUM(B18:G18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(C18:AA18)" +"SUM(C18:L18,S18:U18)" +"SUM(M18:Q18,V18:V18)" +"SUM(Y18:AA18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:Q46)" +"SUM(S46:AA46)" +"ABS(AB46)+ABS(R46)" +"SUM(C18:AD18)" +"SUM(C18:R18,W18:Y18)" +"SUM(S18:U18,Z18:AA18)" +"SUM(AB18:AD18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:U46)" +"SUM(W46:AD46)" +"ABS(AE46)+ABS(V46)" +"SUM(C18:AA18)" +"SUM(C18:L18,S18:U18)" +"SUM(M18:Q18,V18:X18)" +"SUM(Y18:AA18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:Q46)" +"SUM(S46:AA46)" +"ABS(AB46)+ABS(R46)" +"SUM(C18:AD18)" +"SUM(C18:R18,W18:Y18)" +"SUM(S18:U18,Z18:AA18)" +"SUM(AB18:AD18)" +"SUM(C18:C41)" +"SUM(C18:C41)" +"SUM(C46:U46)" +"SUM(W46:AD46)" +"ABS(AE46)+ABS(V46)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"+B3" +"SUM(B12:F12)" +"SUM(B18:G18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"+B3" +"SUM(B12:F12)" +"SUM(B18:G18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"+B3" +"SUM(B12:F12)" +"SUM(B18:G18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"+B3" +"SUM(B12:F12)" +"SUM(B18:G18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"+B3" +"SUM(B12:F12)" +"SUM(B18:G18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"+B3" +"SUM(B12:F12)" +"SUM(B18:G18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"+B3" +"SUM(B12:F12)" +"SUM(B18:G18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"+B3" +"SUM(B12:F12)" +"SUM(B18:G18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"+B3" +"SUM(B12:F12)" +"SUM(B18:G18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"+B3" +"SUM(B12:F12)" +"SUM(B18:G18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"+B3" +"SUM(B12:F12)" +"SUM(B18:G18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"SUM(B12:F12)" +"SUM(B18:G18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"+B3" +"SUM(B12:F12)" +"SUM(B18:G18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"+B3" +"SUM(B12:F12)" +"SUM(B18:G18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"SUM(B12:F12)" +"SUM(B18:G18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:D13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"SUM(B12:F12)" +"SUM(B18:G18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"SUM(B12:F12)" +"SUM(B18:G18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"SUM(B12:F12)" +"SUM(B18:G18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"SUM(B12:F12)" +"SUM(B18:G18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"SUM(B12:F12)" +"SUM(B18:G18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"SUM(B12:F12)" +"SUM(B18:G18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"SUM(B12:F12)" +"SUM(B18:G18)" +"SUM(B12:B36)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"SUM(B11:F11)" +"SUM(B11:B34)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"SUM(B11:F11)" +"SUM(B11:B34)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"SUM(B11:F11)" +"SUM(B11:B34)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"SUM(B11:E11)" +"SUM(B11:B34)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"SUM(B11:G11)" +"SUM(B11:B34)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"SUM(B11:F11)" +"SUM(B11:B34)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"SUM(B11:F11)" +"SUM(B11:B34)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"SUM(B11:G11)" +"SUM(B11:B34)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"SUM(B11:G11)" +"SUM(B11:B34)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"SUM(B11:F11)" +"SUM(B11:B34)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"SUM(B11:F11)" +"SUM(B11:B34)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"SUM(B11:F11)" +"SUM(B11:B34)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"SUM(B11:H11)" +"SUM(B11:B34)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"SUM(B11:F11)" +"SUM(B11:B34)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"SUM(B11:E11)" +"SUM(B17:F17)" +"SUM(B11:B34)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"SUM(B11:F11)" +"SUM(B17:G17)" +"SUM(B11:B34)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"SUM(B11:F11)" +"SUM(B17:H17)" +"SUM(B33:G33)" +"SUM(B11:B34)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"SUM(B11:G11)" +"SUM(B17:H17)" +"SUM(B11:B34)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"SUM(B11:G11)" +"SUM(B17:H17)" +"SUM(B11:B34)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(B11:B11)" +"SUM(B11:B35)" +"SUM(B13:C13)" +"SUM(B13:B36)" +"SUM(B11:J11)" +"SUM(B11:B35)" +"SUM(B11:G11)" +"SUM(B17:H17)" +"SUM(B11:B34)" +"SUM(B12:C12)" +"SUM(G12:G12)" +"SUM(B12:B36)" +"SUM(H5:H8)" +"SUM(H12:H65)" +"I5-H5" +"SUM(H5:H8)" +"B12*C12" +"B12+J9" +"C12" +"E13-E12" +"SUM(H18:H71)" +"B76+J72" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"SUM(I5:J5)" +"SUM(K5:K7)" +"SUM(K14:K19)" +"SUM(K27:K44)" +"SUMIF($G$5:$G$23,N32,$O$5:$O$23)" +"SUMIF($G$27:$G$29,N38,$O$27:$O$29)" +"F4*E4*D4" +"SUM(G4:G8)" +"SUM(G28:G35)" +"F9" +"E23*22" +"E24*27.75" +"E42*21" +"E43*27" +"27000*21.5" +"45600*28.5" +"SUM(F53:F56)" +"SUM(F57:F64)" +"SUM(F65:F70)" +"SUM(F72:F76)" +"168*26" +"SUM(E4:E1008)" +"C4*B4" +"D4*E4" +"SUM(F4:F23)" +"A27" +"I5-H5" +"SUM(H5:H8)" +"SUM(H13:H66)" +"B71*C71" +"B71+J67" +"E72-E71" +"H6+H7+H8+H55+H57+H56" +"I5-H5" +"I5-H5" +"SUM(H5:H9)" +"SUM(H14:H69)" +"B74*C74" +"B74+J70" +"E75-E74" +"H6+H8+H9+H57+H60+H59" +"I5-H5" +"SUM(M11:W11)" +"SUM(M11:M34)" +"V35+T35+W35" +"N35+O35+Q35+R35" +"S35+U35" +"M35+U45" +"SUM(Y40:Y44)" +"P35" +"Y48+Y46" +"SUM(C18:D18)" +"SUM(#REF!,#REF!)" +"SUM(#REF!,C18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:C47)" +"SUM(#REF!)" +"SUM(F19:F44)" +"ABS(E47)+ABS(D47)" +"SUM(C18:I18)" +"SUM(D18:D18,G18:I18)" +"SUM(C18,E18)" +"SUM(0)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(D47:E47)" +"SUM(G47:I47)" +"SUM(K19:K44)" +"ABS(J47)+ABS(F47)" +"SUM(C18:P18)" +"SUM(C18:E18,G18:H18)" +"SUM(F18,I18:J18)" +"SUM(L18:P18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:J47)" +"SUM(L47:P47)" +"SUM(R19:R44)" +"ABS(Q47)+ABS(K47)" +"SUM(C18:W18)" +"SUM(C18:E18,G18:K18,Q18:S18)" +"SUM(L18:M18,F18)" +"SUM(O18:P18,T18:W18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(G47:M47)" +"SUM(Y19:Y44)" +"ABS(X47)+ABS(N47)" +"SUM(C18:AA18)" +"SUM(C18:F18,I18:M18,T18:V18)" +"SUM(G18:H18,N18:O18)" +"SUM(Q18:S18,W18:AA18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:O47)" +"SUM(Q47:AA47)" +"SUM(AC19:AC44)" +"ABS(AB47)+ABS(P47)" +"SUM(C18:R18)" +"SUM(C18:I18,M18:N18)" +"SUM(J18:K18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:K47)" +"SUM(M47:S47)" +"SUM(U19:U44)" +"ABS(T47)+ABS(L47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:V18)" +"SUM(C18:F18)" +"SUM(K18:N18)" +"SUM(Q18:V18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:F47,K47:M47)" +"SUM(Q47:V47,)" +"SUM(X19:X44)" +"ABS(W47)+ABS(P47)" +"SUM(C18:S18)" +"SUM(C18:E18)" +"SUM(I18:L18)" +"SUM(O18:S18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,I47:K47)" +"SUM(O47:S47,)" +"SUM(U19:U44)" +"ABS(T47)+ABS(N47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"SUM(C18:U18)" +"SUM(C18:E18)" +"SUM(K18:N18)" +"SUM(Q18:U18)" +"SUM(C18:C41)" +"SUM(C19:C42)" +"SUM(C47:E47,K47:M47)" +"SUM(Q47:U47,)" +"SUM(W19:W44)" +"ABS(V47)+ABS(P47)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"E3/J3" +"21535000-1340000" +"G15/C15" +"G15/E15" +"C15/J15" +"16517000-2843000" +"L28-M28" +"$I$36*E39" +"125*J44" +"SUM(C39:C53)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"A6+1" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"E3/J3" +"21535000-1340000" +"G15/C15" +"G15/E15" +"C15/J15" +"16517000-2843000" +"L28-M28" +"$I$36*E39" +"125*J45" +"SUM(C39:C53)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"AVERAGE(B11:Y11)" +"SUM(B11:B13)" +"AA14/AA8-1" +"SUM(AB22:AB23)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"21535000-1340000" +"G4/C4" +"G4/E4" +"$I$1*E4" +"C4/J4" +"E4/J4" +"16517000-2843000" +"L13*J13" +"SUM(C4:C20)" +"F30/E30" +"L79-M79" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"SUM(N13:N22)" +"SUM(T9:T22)" +"SUM(T13:T16)" +"+T23-T25" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"ROUND(27.64,4)" +"ROUND(27.25,4)" +"ROUND(25.35,4)" +"ROUND(24.75,4)" +"SUM(B10:G10)" +"SUM(B10:B39)" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"ROUND(27.25,4)" +"ROUND(27.64,4)" +"ROUND(25.35,4)" +"ROUND(24.75,4)" +"SUM(B10:G10)" +"SUM(B10:B31)" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"21535000-1340000" +"G4/C4" +"G4/E4" +"$I$1*E4" +"C4/J4" +"E4/J4" +"16517000-2843000" +"SUM(C4:C20)" +"F30/E30" +"L79-M79" +"65944.81/B3" +"21976.94/B3" +"34966.84/B3" +"3424.59/B3" +"-369974.45/B3" +"180241.44/B3" +"-66713.59/B3" +"93540.91/B8" +"37469.95/B8" +"33990.41/B8" +"2752.26/B8" +"-43370.22/B8" +"137613/B8" +"258842.33/B8" +"21535000-1340000" +"G4/C4" +"G4/E4" +"C4/J4" +"E4/J4" +"16517000-2843000" +"SUM(C4:C20)" +"(G22+I22)/E22" +"F30/E30" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"IF(AJ5=1,""Long Term Purchase Quantity for Tuesday"",IF(AJ5=2,""Long Term Purchase Quantity for Wednesday"",IF(AJ5=3,""Long Term Purchase Quantity for Thursday"",IF(AJ5=4,""Long Term Purchase Quantity for Friday"",IF(AJ5=5,""Long Term Purchase Quantity for Sunday"",IF(AJ5=7,""Long Term Purchase Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"SUM(C12:Z12)" +"IF(AJ5=4,""Long Term Purchase Quantity for Saturday"",IF(AJ5=5,""Long Term Purchase Quantity for Monday LLH"",IF(AJ5=6,""Long Term Purchase Quantity for Monday HLH"","""")))" +"IF(AJ5=1,""Expected Usage for Tuesday"",IF(AJ5=2,""Expected Usage for Wednesday"",IF(AJ5=3,""Expected Usage for Thursday"",IF(AJ5=4,""Expected Usage for Friday"",IF(AJ5=5,""Expected Usage for Sunday"",IF(AJ5=7,""Expected Usage for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF(AJ5=4,""Expected Usage for Saturday"",IF(AJ5=5,""Expected Usage for Monday LLH"",IF(AJ5=6,""Expected Usage for Monday HLH"","""")))" +"IF(AJ5=1,""Preschedule Quantity for Tuesday"",IF(AJ5=2,""Preschedule Quantity for Wednesday"",IF(AJ5=3,""Preschedule Quantity for Thursday"",IF(AJ5=4,""Preschedule Quantity for Friday"",IF(AJ5=5,""Preschedule Quantity for Sunday"",IF(AJ5=7,""Preschedule Quantity for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",C12+C18+C20)" +"IF(AJ5=4,""Preschedule Quantity for Saturday"",IF(AJ5=5,""Preschedule Quantity for Monday LLH"",IF(AJ5=6,""Preschedule Quantity for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),C13+C19+C21,""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),I13+I19+I21,""""))" +"IF(AJ5=1,""Total Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Total Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Total Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Total Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND((IF(C14>C12,C14-C12,0)),0))" +"IF(AJ5=4,""Total Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Total Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Total Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(C15>C13,C15-C13,0)),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND((IF(I15>I13,I15-I13,0)),0),""""))" +"IF(AJ5=1,""Total Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Total Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Total Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Total Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",ROUND(IF(C14>C12,0,C14-C12),0))" +"IF(AJ5=4,""Total Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Total Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Total Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(C15>C13,0,C15-C13),0),""""))" +"IF($AJ$5=5,"""",IF(AND($AJ$5>3,$AJ$5<7),ROUND(IF(I15>I13,0,I15-I13),0),""""))" +"IF($AJ$5=6,IF(OR(C$11<7,C$11>22),0,MIN($I$19:$X$19)),IF($AJ$5=7,MIN($C$18:$Z$18),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MIN($C18:$H18,$Y18:$Z18),MIN($I18:$X18)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MIN($C18:$H19,$X18:$Y19),MIN($I18:$X19)),IF($AJ$5=5,MIN($C18:$Z18,$Y19:$Z19,$C19:$H19),0)))))" +"IF($AJ$5=6,IF(OR(C11<7,C$11>22),0,MAX($I$21:$X$21)),IF($AJ$5<4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$20,$Y$20:$Z$20),MAX($I$20:$X$20)),IF($AJ$5=4,IF(OR(C$11<7,C$11>22),MAX($C$20:$H$21,$Y$20:$Z$21),MAX($I$20:$X$21)),IF($AJ$5=5,MAX($C$20:$Z$20,$Y$21:$Z$21,$C$21:$H$21),IF($AJ$5=7,MAX($C$20:$Z$20),0)))))" +"IF(AJ5=1,""Real Time Incremental Quantity (Hanson needs to purchase) for Tuesday"",IF(AJ5=2,""Real Time Incremental Quantity (Hanson needs to purchase) for Wednesday"",IF(AJ5=3,""Real Time Incremental Quantity (Hanson needs to purchase) for Thursday"",IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Friday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Sunday"",IF(AJ5=7,""Real Time Incremental Quantity (Hanson needs to purchase) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C18-C22))" +"IF(AJ5=4,""Real Time Incremental Quantity (Hanson needs to purchase) for Saturday"",IF(AJ5=5,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday LLH"",IF(AJ5=6,""Real Time Incremental Quantity (Hanson needs to purchase) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",C19-C22))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7),"""",I19-I22))" +"IF(AJ5=1,""Real Time Decremental Quantity (Hanson needs to sell) for Tuesday"",IF(AJ5=2,""Real Time Decremental Quantity (Hanson needs to sell) for Wednesday"",IF(AJ5=3,""Real Time Decremental Quantity (Hanson needs to sell) for Thursday"",IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Friday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Sunday"",IF(AJ5=7,""Real Time Decremental Quantity (Hanson needs to sell) for a Holiday"",IF(AJ5=6,"""","""")))))))" +"IF($AJ$5=6,"""",(C20-C23))" +"IF(AJ5=4,""Real Time Decremental Quantity (Hanson needs to sell) for Saturday"",IF(AJ5=5,""Real Time Decremental Quantity (Hanson needs to sell) for Monday LLH"",IF(AJ5=6,""Real Time Decremental Quantity (Hanson needs to sell) for Monday HLH"","""")))" +"IF($AJ$5=6,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",C21-C23))" +"IF($AJ$5=5,"""",IF(OR($AJ$5<4,$AJ$5=7,),"""",I21-I23))" +"IF($AF$5=6,IF(OR(C11>6,C11<23),MIN($I18:$X18),""""),"""")" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(B133,2),$B$148:$C$154,2,FALSE)" +"B134" +"D108" +"A3" +"SUM(D16)" +"D63" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"+'Cost Cancel Details'!C10" +"+'Cost Cancel Details'!AK10" +"+'Cost Cancel Details'!AK11" +"1+A6" +"+'Cost Cancel Details'!C18" +"+'Cost Cancel Details'!AK18" +"+'Cost Cancel Details'!AK19" +"'Cost Cancel Details'!C26" +"'Cost Cancel Details'!AK26" +"'Cost Cancel Details'!AK27" +"+'Cost Cancel Details'!C34" +"+'Cost Cancel Details'!AK34" +"+'Cost Cancel Details'!AK35" +"+'Cost Cancel Details'!C42" +"+'Cost Cancel Details'!AK42" +"+'Cost Cancel Details'!AK43" +"+'Cost Cancel Details'!C50" +"+'Cost Cancel Details'!AK50" +"+'Cost Cancel Details'!AK51" +"+'Cost Cancel Details'!C58" +"+'Cost Cancel Details'!AK58" +"+'Cost Cancel Details'!AK59" +"+'Cost Cancel Details'!C66" +"+'Cost Cancel Details'!AK66" +"+'Cost Cancel Details'!AK67" +"+'Cost Cancel Details'!C74" +"+'Cost Cancel Details'!AK74" +"+'Cost Cancel Details'!AK75" +"+'Cost Cancel Details'!C82" +"+'Cost Cancel Details'!AK82" +"+'Cost Cancel Details'!AK83" +"+'Cost Cancel Details'!C90" +"+'Cost Cancel Details'!AK90" +"+'Cost Cancel Details'!AK91" +"166/2" +"+'Cost Cancel Details'!C98" +"+'Cost Cancel Details'!AK98" +"+'Cost Cancel Details'!AK99" +"+'Cost Cancel Details'!C106" +"+'Cost Cancel Details'!AK106" +"+'Cost Cancel Details'!AK107" +"+'Cost Cancel Details'!C114" +"+'Cost Cancel Details'!AK114" +"+'Cost Cancel Details'!AK115" +"+'Cost Cancel Details'!C122" +"+'Cost Cancel Details'!AK122" +"+'Cost Cancel Details'!AK123" +"+'Cost Cancel Details'!C130" +"+'Cost Cancel Details'!AK130" +"+'Cost Cancel Details'!AK131" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!K3" +"'Detail by Turbine'!P6" +"'Detail by Turbine'!S6" +"+'Detail by Turbine'!M6" +"+'Detail by Turbine'!T6+'Detail by Turbine'!T7" +"SUM(A9:A9)" +"'Detail by Turbine'!P9" +"'Detail by Turbine'!S9" +"+'Detail by Turbine'!M9" +"'Detail by Turbine'!T9" +"SUM('Detail by Turbine'!U9:U9)" +"'Detail by Turbine'!P8" +"'Detail by Turbine'!S8" +"+'Detail by Turbine'!M8" +"'Detail by Turbine'!T8" +"'Detail by Turbine'!P10" +"'Detail by Turbine'!S10" +"+'Detail by Turbine'!M10" +"SUM('Detail by Turbine'!T10:T11)" +"SUM(A14:A16)" +"'Detail by Turbine'!P12" +"'Detail by Turbine'!S12" +"+'Detail by Turbine'!M12" +"SUM('Detail by Turbine'!T12:T12)" +"'Detail by Turbine'!T13" +"SUM('Detail by Turbine'!T14:T16)" +"IF(ISNA('Detail by Turbine'!M17),""-"",'Detail by Turbine'!M17)" +"SUM('Detail by Turbine'!T17:T18)" +"+'Detail by Turbine'!P19" +"+'Detail by Turbine'!P21" +"SUM(A21:A27)" +"+A33+A28+A17+A10" +"+G28+G17+G10" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A24" +"+'Summary by Status'!A22" +"+'Summary by Status'!A16" +"+'Summary by Status'!A14" +"+'Summary by Status'!A21" +"+'Summary by Status'!A9" +"+'Summary by Status'!A15" +"+'Summary by Status'!A23" +"+'Summary by Status'!A26" +"SUM(A8:A27)" +"SUM(F7:F27)" +"+'Summary by Status'!A35" +"+A29-A30" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A23" +"+'Summary by Status'!I23" +"+'Summary by Status'!D23" +"+'Summary by Status'!F23" +"SUM(G8:G8)" +"+'Summary by Status'!A22" +"+'Summary by Status'!I22" +"+'Summary by Status'!D22" +"+'Summary by Status'!F22" +"+'Summary by Status'!A14" +"+'Summary by Status'!I14" +"+'Summary by Status'!D14" +"+'Summary by Status'!F14" +"+'Summary by Status'!A24" +"+'Summary by Status'!I24" +"+'Summary by Status'!D24" +"+'Summary by Status'!F24" +"+'Summary by Status'!A9" +"+'Summary by Status'!I9" +"+'Summary by Status'!D9" +"+'Summary by Status'!F9" +"+'Summary by Status'!A16" +"+'Summary by Status'!I16" +"+'Summary by Status'!D16" +"+'Summary by Status'!F16" +"+'Summary by Status'!A21" +"+'Summary by Status'!I21" +"+'Summary by Status'!D21" +"+'Summary by Status'!F21" +"SUM(G12:G19)" +"+'Summary by Status'!A26" +"+'Summary by Status'!I26" +"+'Summary by Status'!D26" +"+'Summary by Status'!F26" +"SUM(A8:A27)" +"+G20+G9+G23" +"+'Summary by Status'!F35" +"+G28-G30" +"+D3+31" +"+'Detail by Turbine'!G6" +"+'Detail by Turbine'!S6" +"+'Detail by Turbine'!S6" +"SUM(D5:BB5)" +"+'Detail by Turbine'!S6" +"D5" +"+D6+E5" +"+'Detail by Turbine'!S6" +"W8-V8" +"+'Detail by Turbine'!S6" +"+'Detail by Turbine'!S6" +"+D6*$C10" +"+'Detail by Turbine'!B6" +"+D8*$C10" +"+A4+1" +"+'Detail by Turbine'!G7" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+A4+1" +"+'Detail by Turbine'!B7" +"+'Detail by Turbine'!G8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!B8" +"+'Detail by Turbine'!G9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!B9" +"+'Detail by Turbine'!G10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!B10" +"+'Detail by Turbine'!G11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!B11" +"+'Detail by Turbine'!G12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!B12" +"+'Detail by Turbine'!G13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!B13" +"+'Detail by Turbine'!G14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"250.25/3" +"+'Detail by Turbine'!B14" +"+'Detail by Turbine'!G15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!B15" +"+'Detail by Turbine'!G16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!B16" +"+'Detail by Turbine'!G17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!B17" +"+'Detail by Turbine'!G18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!B18" +"+'Detail by Turbine'!G19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+D108" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"13/2" +"+'Detail by Turbine'!B19" +"+'Detail by Turbine'!G20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!B20" +"+'Detail by Turbine'!G22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!B22" +"+C18+C10" +"+C42+C50+C26+C34+C66" +"C58+C114+C122+C130+C106+C98+C74+C82+C90" +"+C139+C143+C135" +"+D148-D147" +"SUM(C10:C131)" +"+D74+D82+D90+D114+D122+D18+D58+D34+D42+D50+D98+D106+D66+D10+D130+D26" +"+C147-C152" +"+'NTP or Sold'!C68" +"+'NTP or Sold'!Z68" +"+'NTP or Sold'!Z69" +"+'NTP or Sold'!C76" +"+'NTP or Sold'!Z76" +"+'NTP or Sold'!Z77" +"+'NTP or Sold'!C84" +"+'NTP or Sold'!Z84" +"+'NTP or Sold'!Z85" +"+'NTP or Sold'!C92" +"+'NTP or Sold'!Z92" +"+'NTP or Sold'!Z93" +"+'NTP or Sold'!C100" +"+'NTP or Sold'!Z100" +"+'NTP or Sold'!Z101" +"+'NTP or Sold'!C108" +"+'NTP or Sold'!AA108" +"+'NTP or Sold'!AA109" +"+'NTP or Sold'!C116" +"+'NTP or Sold'!AA116" +"+'NTP or Sold'!AA117" +"+'NTP or Sold'!C124" +"+'NTP or Sold'!AA124" +"+'NTP or Sold'!AA125" +"+'NTP or Sold'!C140" +"+'NTP or Sold'!AA140" +"+'NTP or Sold'!AA141" +"+'NTP or Sold'!C148" +"+'NTP or Sold'!AA148" +"+'NTP or Sold'!AA149" +"+'NTP or Sold'!C156" +"+'NTP or Sold'!AA156" +"+'NTP or Sold'!AA157" +"+'NTP or Sold'!C164" +"+'NTP or Sold'!AA164" +"+'NTP or Sold'!AA165" +"+'NTP or Sold'!C172" +"+'NTP or Sold'!AA172" +"+'NTP or Sold'!AA173" +"+'NTP or Sold'!C180" +"+'NTP or Sold'!AA180" +"+'NTP or Sold'!AA181" +"+'NTP or Sold'!C188+('NTP or Sold'!C204/2)" +"+'NTP or Sold'!AB188+'NTP or Sold'!AB204/2" +"+'NTP or Sold'!AB189+'NTP or Sold'!AB205/2" +"+'NTP or Sold'!C196+'NTP or Sold'!C204/2" +"+'NTP or Sold'!AB196+'NTP or Sold'!AB204/2" +"+'NTP or Sold'!AB197+'NTP or Sold'!AB205/2" +"+'NTP or Sold'!C212+'NTP or Sold'!C228/2" +"+'NTP or Sold'!AB212+'NTP or Sold'!AB228/2" +"+'NTP or Sold'!AB213+'NTP or Sold'!AB229/2" +"+'NTP or Sold'!C220+'NTP or Sold'!C228/2" +"+'NTP or Sold'!AB220+'NTP or Sold'!AB228/2" +"+'NTP or Sold'!AB221+'NTP or Sold'!AB229/2" +"1+'Detail by Turbine'!A20" +"+'NTP or Sold'!C260" +"+'NTP or Sold'!AD260" +"+'NTP or Sold'!AD261" +"1+B22" +"+'NTP or Sold'!C268" +"+'NTP or Sold'!AD268" +"+'NTP or Sold'!AD269" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C132" +"+'NTP or Sold'!AD132" +"+'NTP or Sold'!AD133" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C276" +"+'NTP or Sold'!AD276" +"+'NTP or Sold'!AD277" +"+'NTP or Sold'!C284" +"+'NTP or Sold'!AD284" +"+'NTP or Sold'!AD285" +"+'NTP or Sold'!C292" +"+'NTP or Sold'!AD292" +"+'NTP or Sold'!AD293" +"+'NTP or Sold'!C300" +"+'NTP or Sold'!AD300" +"+'NTP or Sold'!AD301" +"+'NTP or Sold'!C308" +"+'NTP or Sold'!AD308" +"+'NTP or Sold'!AD309" +"+'NTP or Sold'!C316" +"+'NTP or Sold'!AD316" +"+'NTP or Sold'!AD317" +"1+'NTP or Sold'!A44" +"+'NTP or Sold'!C324" +"+'NTP or Sold'!AD324" +"+'NTP or Sold'!AD324" +"+'NTP or Sold'!A42+1" +"+'NTP or Sold'!C332" +"+'NTP or Sold'!AF332" +"+'NTP or Sold'!AF333" +"+'NTP or Sold'!C340" +"+'NTP or Sold'!AF340" +"+'NTP or Sold'!AF341" +"+'NTP or Sold'!C348" +"+'NTP or Sold'!AF348" +"+'NTP or Sold'!AF349" +"+'NTP or Sold'!C356" +"+'NTP or Sold'!AF356" +"+'NTP or Sold'!AF357" +"+'NTP or Sold'!C364" +"+'NTP or Sold'!AF364" +"+'NTP or Sold'!AF365" +"+'NTP or Sold'!C372" +"+'NTP or Sold'!AF372" +"+'NTP or Sold'!AF373" +"+'NTP or Sold'!C380" +"+'NTP or Sold'!AF380" +"+'NTP or Sold'!AF381" +"+'NTP or Sold'!C388" +"+'NTP or Sold'!AF388" +"+'NTP or Sold'!AF389" +"+'NTP or Sold'!C236/2" +"+'NTP or Sold'!AG236/2" +"+'NTP or Sold'!AG237/2" +"+'NTP or Sold'!C236/2" +"+'NTP or Sold'!AG236/2" +"+'NTP or Sold'!AG237/2" +"+'NTP or Sold'!C244" +"+'NTP or Sold'!AG244" +"+'NTP or Sold'!AG245" +"+'NTP or Sold'!C252" +"1+'Detail by Turbine'!A16" +"+'NTP or Sold'!C396" +"+'NTP or Sold'!AH396" +"+'NTP or Sold'!AH397" +"+'NTP or Sold'!C436" +"+'NTP or Sold'!AI436" +"+'NTP or Sold'!AI437" +"+'NTP or Sold'!C444" +"+'NTP or Sold'!AI444" +"+'NTP or Sold'!AI445" +"+'NTP or Sold'!C452" +"+'NTP or Sold'!AI452" +"+'NTP or Sold'!AI453" +"+'NTP or Sold'!C460" +"+'NTP or Sold'!AI460" +"+'NTP or Sold'!AI461" +"+D61+31" +"+'NTP or Sold'!H4" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"SUM(N63:BB63)" +"+'NTP or Sold'!T4" +"+D63" +"+D64+E63" +"+'NTP or Sold'!T4" +"R66-Q66" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"+D64*$C68" +"+'NTP or Sold'!C4" +"+D66*$C68" +"+'NTP or Sold'!H5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"16.7/336" +"+(0.95-0.0497)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+(0.34-0.05)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!C5" +"+'NTP or Sold'!H6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!C6" +"+'NTP or Sold'!H7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!C7" +"+'NTP or Sold'!H8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!C8" +"+'NTP or Sold'!H9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!C9" +"+'NTP or Sold'!H10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!C10" +"+'NTP or Sold'!H11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!C11" +"+'NTP or Sold'!H24" +"SUM(D127:BB127)" +"D127" +"+'NTP or Sold'!T24" +"+'NTP or Sold'!C24" +"+'NTP or Sold'!H12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!C12" +"+'NTP or Sold'!H13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!C13" +"+'NTP or Sold'!H14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!C14" +"+'NTP or Sold'!H15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!C15" +"+'NTP or Sold'!H16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!C16" +"+'NTP or Sold'!H17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"D178" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!C17" +"+'NTP or Sold'!H18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!C18" +"+'NTP or Sold'!H19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!C19" +"+C190" +"+C190" +"+C190" +"+C190" +"+C190" +"+'NTP or Sold'!H20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!C20" +"+'NTP or Sold'!H21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!C21" +"+C214" +"+'NTP or Sold'!G40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!B40" +"+'NTP or Sold'!G42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!B42" +"+A238+1" +"+'NTP or Sold'!G43" +"+'NTP or Sold'!S43" +"+A238+1" +"+'NTP or Sold'!S43" +"+A238+1" +"+'NTP or Sold'!S43" +"+A238+1" +"+'NTP or Sold'!S43" +"+A238+1" +"+'NTP or Sold'!S43" +"+A238+1" +"+'NTP or Sold'!S43" +"+A238+1" +"+A238+1" +"+'NTP or Sold'!B43" +"+'NTP or Sold'!H22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!C22" +"+'NTP or Sold'!H23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!C23" +"+'NTP or Sold'!H25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!C25" +"+'NTP or Sold'!H26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!C26" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!C27" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!C28" +"+'NTP or Sold'!H29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!C29" +"+'NTP or Sold'!H30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!C30" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!G31" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!B31" +"+'NTP or Sold'!G32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!B32" +"+'NTP or Sold'!G33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!B33" +"+'NTP or Sold'!G34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!B34" +"+'NTP or Sold'!G35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!B35" +"+'NTP or Sold'!G36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!B36" +"+'NTP or Sold'!G37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!B37" +"+'NTP or Sold'!G38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!B38" +"+'NTP or Sold'!G39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!B39" +"+'Cost Cancel Details'!A60+1" +"+'NTP or Sold'!G44" +"+'Cost Cancel Details'!A60+1" +"+'Cost Cancel Details'!A60+1" +"+'Cost Cancel Details'!A60+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A60+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A60+1" +"+'Cost Cancel Details'!A60+1" +"+'Cost Cancel Details'!A60+1" +"+'NTP or Sold'!B44" +"+'NTP or Sold'!A454+1" +"'Detail by Turbine'!#REF!" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'Detail by Turbine'!#REF!" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!G45" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"0.05+0.1" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"+'Cost Cancel Details'!A12+1" +"+'NTP or Sold'!B45" +"'NTP or Sold'!G46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"+'NTP or Sold'!B46" +"'NTP or Sold'!G47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"+'NTP or Sold'!B47" +"'NTP or Sold'!G48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"+'NTP or Sold'!B48" +"+'Cost Cancel Details'!C10" +"+'Cost Cancel Details'!AK10" +"+'Cost Cancel Details'!AK11" +"1+A6" +"+'Cost Cancel Details'!C18" +"+'Cost Cancel Details'!AK18" +"+'Cost Cancel Details'!AK19" +"'Cost Cancel Details'!C26" +"'Cost Cancel Details'!AK26" +"'Cost Cancel Details'!AK27" +"+'Cost Cancel Details'!C34" +"+'Cost Cancel Details'!AK34" +"+'Cost Cancel Details'!AK35" +"+'Cost Cancel Details'!C42" +"+'Cost Cancel Details'!AK42" +"+'Cost Cancel Details'!AK43" +"+'Cost Cancel Details'!C50" +"+'Cost Cancel Details'!AK50" +"+'Cost Cancel Details'!AK51" +"+'Cost Cancel Details'!C58" +"+'Cost Cancel Details'!AK58" +"+'Cost Cancel Details'!AK59" +"+'Cost Cancel Details'!C66" +"+'Cost Cancel Details'!AK66" +"+'Cost Cancel Details'!AK67" +"+'Cost Cancel Details'!C74" +"+'Cost Cancel Details'!AK74" +"+'Cost Cancel Details'!AK75" +"+'Cost Cancel Details'!C82" +"+'Cost Cancel Details'!AK82" +"+'Cost Cancel Details'!AK83" +"+'Cost Cancel Details'!C90" +"+'Cost Cancel Details'!AK90" +"+'Cost Cancel Details'!AK91" +"166/2" +"+'Cost Cancel Details'!C98" +"+'Cost Cancel Details'!AK98" +"+'Cost Cancel Details'!AK99" +"+'Cost Cancel Details'!C106" +"+'Cost Cancel Details'!AK106" +"+'Cost Cancel Details'!AK107" +"+'Cost Cancel Details'!C114" +"+'Cost Cancel Details'!AK114" +"+'Cost Cancel Details'!AK115" +"+'Cost Cancel Details'!C122" +"+'Cost Cancel Details'!AK122" +"+'Cost Cancel Details'!AK123" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!K3" +"'Detail by Turbine'!P6" +"'Detail by Turbine'!S6" +"+'Detail by Turbine'!M6" +"+'Detail by Turbine'!T6+'Detail by Turbine'!T7" +"SUM(A9:A9)" +"'Detail by Turbine'!P9" +"'Detail by Turbine'!S9" +"+'Detail by Turbine'!M9" +"'Detail by Turbine'!T9" +"SUM('Detail by Turbine'!U9:U9)" +"'Detail by Turbine'!P8" +"'Detail by Turbine'!S8" +"+'Detail by Turbine'!M8" +"'Detail by Turbine'!T8" +"'Detail by Turbine'!P10" +"'Detail by Turbine'!S10" +"+'Detail by Turbine'!M10" +"SUM('Detail by Turbine'!T10:T11)" +"SUM(A14:A16)" +"'Detail by Turbine'!P12" +"'Detail by Turbine'!S12" +"+'Detail by Turbine'!M12" +"SUM('Detail by Turbine'!T12:T12)" +"'Detail by Turbine'!T13" +"SUM('Detail by Turbine'!T14:T16)" +"IF(ISNA('Detail by Turbine'!M17),""-"",'Detail by Turbine'!M17)" +"SUM('Detail by Turbine'!T17:T18)" +"+'Detail by Turbine'!P19" +"+'Detail by Turbine'!P21" +"SUM(A21:A26)" +"+A32+A27+A17+A10" +"+G27+G17+G10" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A24" +"+'Summary by Status'!A22" +"+'Summary by Status'!A16" +"+'Summary by Status'!A14" +"+'Summary by Status'!A21" +"+'Summary by Status'!A9" +"+'Summary by Status'!A15" +"+'Summary by Status'!A23" +"+'Summary by Status'!A26" +"SUM(A8:A25)" +"SUM(F7:F25)" +"+'Summary by Status'!A34" +"+A27-A28" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A23" +"+'Summary by Status'!I23" +"+'Summary by Status'!D23" +"+'Summary by Status'!F23" +"SUM(G8:G8)" +"+'Summary by Status'!A22" +"+'Summary by Status'!I22" +"+'Summary by Status'!D22" +"+'Summary by Status'!F22" +"+'Summary by Status'!A14" +"+'Summary by Status'!I14" +"+'Summary by Status'!D14" +"+'Summary by Status'!F14" +"+'Summary by Status'!A24" +"+'Summary by Status'!I24" +"+'Summary by Status'!D24" +"+'Summary by Status'!F24" +"+'Summary by Status'!A9" +"+'Summary by Status'!I9" +"+'Summary by Status'!D9" +"+'Summary by Status'!F9" +"+'Summary by Status'!A16" +"+'Summary by Status'!I16" +"+'Summary by Status'!D16" +"+'Summary by Status'!F16" +"+'Summary by Status'!A21" +"+'Summary by Status'!I21" +"+'Summary by Status'!D21" +"+'Summary by Status'!F21" +"SUM(G12:G18)" +"SUM(A8:A26)" +"+G19+G9+G22" +"+'Summary by Status'!F34" +"+G27-G29" +"+D3+31" +"+'Detail by Turbine'!G6" +"+'Detail by Turbine'!S6" +"+'Detail by Turbine'!S6" +"SUM(D5:BB5)" +"+'Detail by Turbine'!S6" +"D5" +"+D6+E5" +"+'Detail by Turbine'!S6" +"W8-V8" +"+'Detail by Turbine'!S6" +"+'Detail by Turbine'!S6" +"+D6*$C10" +"+'Detail by Turbine'!B6" +"+D8*$C10" +"+A4+1" +"+'Detail by Turbine'!G7" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+A4+1" +"+'Detail by Turbine'!B7" +"+'Detail by Turbine'!G8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!B8" +"+'Detail by Turbine'!G9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!B9" +"+'Detail by Turbine'!G10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!B10" +"+'Detail by Turbine'!G11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!B11" +"+'Detail by Turbine'!G12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!B12" +"+'Detail by Turbine'!G13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!B13" +"+'Detail by Turbine'!G14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"250.25/3" +"+'Detail by Turbine'!B14" +"+'Detail by Turbine'!G15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!B15" +"+'Detail by Turbine'!G16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!B16" +"+'Detail by Turbine'!G17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!B17" +"+'Detail by Turbine'!G18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!B18" +"+'Detail by Turbine'!G19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+D108" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"13/2" +"+'Detail by Turbine'!B19" +"+'Detail by Turbine'!G20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!B20" +"+C18+C10" +"+C42+C50+C26+C34+C66" +"C58+C114+C122+C106+C98+C74+C82+C90" +"+C131+C135+C127" +"+D140-D139" +"SUM(C10:C123)" +"+D74+D82+D90+D114+D122+D18+D58+D34+D42+D50+D98+D106+D66+D10+D26" +"+C139-C144" +"+'NTP or Sold'!C69" +"+'NTP or Sold'!Z69" +"+'NTP or Sold'!Z70" +"+'NTP or Sold'!C77" +"+'NTP or Sold'!Z77" +"+'NTP or Sold'!Z78" +"+'NTP or Sold'!C85" +"+'NTP or Sold'!Z85" +"+'NTP or Sold'!Z86" +"+'NTP or Sold'!C93" +"+'NTP or Sold'!Z93" +"+'NTP or Sold'!Z94" +"+'NTP or Sold'!C101" +"+'NTP or Sold'!Z101" +"+'NTP or Sold'!Z102" +"+'NTP or Sold'!C109" +"+'NTP or Sold'!AA109" +"+'NTP or Sold'!AA110" +"+'NTP or Sold'!C117" +"+'NTP or Sold'!AA117" +"+'NTP or Sold'!AA118" +"+'NTP or Sold'!C125" +"+'NTP or Sold'!AA125" +"+'NTP or Sold'!AA126" +"+'NTP or Sold'!C141" +"+'NTP or Sold'!AA141" +"+'NTP or Sold'!AA142" +"+'NTP or Sold'!C149" +"+'NTP or Sold'!AA149" +"+'NTP or Sold'!AA150" +"+'NTP or Sold'!C157" +"+'NTP or Sold'!AA157" +"+'NTP or Sold'!AA158" +"+'NTP or Sold'!C165" +"+'NTP or Sold'!AA165" +"+'NTP or Sold'!AA166" +"+'NTP or Sold'!C173" +"+'NTP or Sold'!AA173" +"+'NTP or Sold'!AA174" +"+'NTP or Sold'!C181" +"+'NTP or Sold'!AA181" +"+'NTP or Sold'!AA182" +"+'NTP or Sold'!C189+('NTP or Sold'!C205/2)" +"+'NTP or Sold'!AB189+'NTP or Sold'!AB205/2" +"+'NTP or Sold'!AB190+'NTP or Sold'!AB206/2" +"+'NTP or Sold'!C197+'NTP or Sold'!C205/2" +"+'NTP or Sold'!AB197+'NTP or Sold'!AB205/2" +"+'NTP or Sold'!AB198+'NTP or Sold'!AB206/2" +"+'NTP or Sold'!C213+'NTP or Sold'!C229/2" +"+'NTP or Sold'!AB213+'NTP or Sold'!AB229/2" +"+'NTP or Sold'!AB214+'NTP or Sold'!AB230/2" +"+'NTP or Sold'!C221+'NTP or Sold'!C229/2" +"+'NTP or Sold'!AB221+'NTP or Sold'!AB229/2" +"+'NTP or Sold'!AB222+'NTP or Sold'!AB230/2" +"1+'Detail by Turbine'!A20" +"+'NTP or Sold'!C261" +"+'NTP or Sold'!AD261" +"+'NTP or Sold'!AD262" +"1+B22" +"+'NTP or Sold'!C269" +"+'NTP or Sold'!AD269" +"+'NTP or Sold'!AD270" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C133" +"+'NTP or Sold'!AD133" +"+'NTP or Sold'!AD134" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C277" +"+'NTP or Sold'!AD277" +"+'NTP or Sold'!AD278" +"+'NTP or Sold'!C285" +"+'NTP or Sold'!AD285" +"+'NTP or Sold'!AD286" +"+'NTP or Sold'!C293" +"+'NTP or Sold'!AD293" +"+'NTP or Sold'!AD294" +"+'NTP or Sold'!C301" +"+'NTP or Sold'!AD301" +"+'NTP or Sold'!AD302" +"+'NTP or Sold'!C309" +"+'NTP or Sold'!AD309" +"+'NTP or Sold'!AD310" +"+'NTP or Sold'!C317" +"+'NTP or Sold'!AD317" +"+'NTP or Sold'!AD318" +"1+'NTP or Sold'!A44" +"+'NTP or Sold'!C325" +"+'NTP or Sold'!AD325" +"+'NTP or Sold'!AD325" +"+'NTP or Sold'!A42+1" +"+'NTP or Sold'!C333" +"+'NTP or Sold'!AF333" +"+'NTP or Sold'!AF334" +"+'NTP or Sold'!C341" +"+'NTP or Sold'!AF341" +"+'NTP or Sold'!AF342" +"+'NTP or Sold'!C349" +"+'NTP or Sold'!AF349" +"+'NTP or Sold'!AF350" +"+'NTP or Sold'!C357" +"+'NTP or Sold'!AF357" +"+'NTP or Sold'!AF358" +"+'NTP or Sold'!C365" +"+'NTP or Sold'!AF365" +"+'NTP or Sold'!AF366" +"+'NTP or Sold'!C373" +"+'NTP or Sold'!AF373" +"+'NTP or Sold'!AF374" +"+'NTP or Sold'!C381" +"+'NTP or Sold'!AF381" +"+'NTP or Sold'!AF382" +"+'NTP or Sold'!C389" +"+'NTP or Sold'!AF389" +"+'NTP or Sold'!AF390" +"+'NTP or Sold'!C237/2" +"+'NTP or Sold'!AG237/2" +"+'NTP or Sold'!AG238/2" +"+'NTP or Sold'!C237/2" +"+'NTP or Sold'!AG237/2" +"+'NTP or Sold'!AG238/2" +"+'NTP or Sold'!C245" +"+'NTP or Sold'!AG245" +"+'NTP or Sold'!AG246" +"+'NTP or Sold'!C253" +"1+'Detail by Turbine'!A16" +"+'NTP or Sold'!C397" +"+'NTP or Sold'!AH397" +"+'NTP or Sold'!AH398" +"+'NTP or Sold'!C437" +"+'NTP or Sold'!AI437" +"+'NTP or Sold'!AI438" +"+'NTP or Sold'!C445" +"+'NTP or Sold'!AI445" +"+'NTP or Sold'!AI446" +"+'NTP or Sold'!C453" +"+'NTP or Sold'!AI453" +"+'NTP or Sold'!AI454" +"+'NTP or Sold'!C461" +"+'NTP or Sold'!AI461" +"+'NTP or Sold'!AI462" +"+'NTP or Sold'!C469" +"+'NTP or Sold'!AK469" +"+'NTP or Sold'!AK470" +"+D62+31" +"+'NTP or Sold'!H4" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"SUM(N64:BB64)" +"+'NTP or Sold'!T4" +"+D64" +"+D65+E64" +"+'NTP or Sold'!T4" +"R67-Q67" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"+D65*$C69" +"+'NTP or Sold'!C4" +"+D67*$C69" +"+'NTP or Sold'!H5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"16.7/336" +"+(0.95-0.0497)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+(0.34-0.05)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!C5" +"+'NTP or Sold'!H6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!C6" +"+'NTP or Sold'!H7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!C7" +"+'NTP or Sold'!H8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!C8" +"+'NTP or Sold'!H9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!C9" +"+'NTP or Sold'!H10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!C10" +"+'NTP or Sold'!H11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!C11" +"+'NTP or Sold'!H24" +"SUM(D128:BB128)" +"D128" +"+'NTP or Sold'!T24" +"+'NTP or Sold'!C24" +"+'NTP or Sold'!H12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!C12" +"+'NTP or Sold'!H13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!C13" +"+'NTP or Sold'!H14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!C14" +"+'NTP or Sold'!H15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!C15" +"+'NTP or Sold'!H16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!C16" +"+'NTP or Sold'!H17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"D179" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!C17" +"+'NTP or Sold'!H18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!C18" +"+'NTP or Sold'!H19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!C19" +"+C191" +"+C191" +"+C191" +"+C191" +"+C191" +"+'NTP or Sold'!H20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!C20" +"+'NTP or Sold'!H21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!C21" +"+C215" +"+'NTP or Sold'!G40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!B40" +"+'NTP or Sold'!G42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!B42" +"+A239+1" +"+'NTP or Sold'!G43" +"+'NTP or Sold'!S43" +"+A239+1" +"+'NTP or Sold'!S43" +"+A239+1" +"+'NTP or Sold'!S43" +"+A239+1" +"+'NTP or Sold'!S43" +"+A239+1" +"+'NTP or Sold'!S43" +"+A239+1" +"+'NTP or Sold'!S43" +"+A239+1" +"+A239+1" +"+'NTP or Sold'!B43" +"+'NTP or Sold'!H22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!C22" +"+'NTP or Sold'!H23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!C23" +"+'NTP or Sold'!H25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!C25" +"+'NTP or Sold'!H26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!C26" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!C27" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!C28" +"+'NTP or Sold'!H29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!C29" +"+'NTP or Sold'!H30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!C30" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!G31" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!B31" +"+'NTP or Sold'!G32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!B32" +"+'NTP or Sold'!G33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!B33" +"+'NTP or Sold'!G34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!B34" +"+'NTP or Sold'!G35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!B35" +"+'NTP or Sold'!G36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!B36" +"+'NTP or Sold'!G37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!B37" +"+'NTP or Sold'!G38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!B38" +"+'NTP or Sold'!G39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!B39" +"+'Cost Cancel Details'!A60+1" +"+'NTP or Sold'!G44" +"+'Cost Cancel Details'!A60+1" +"+'Cost Cancel Details'!A60+1" +"+'Cost Cancel Details'!A60+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A60+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A60+1" +"+'Cost Cancel Details'!A60+1" +"+'Cost Cancel Details'!A60+1" +"+'NTP or Sold'!B44" +"+'NTP or Sold'!A455+1" +"'Detail by Turbine'!#REF!" +"+'NTP or Sold'!A455+1" +"+'NTP or Sold'!A455+1" +"+'NTP or Sold'!A455+1" +"+'NTP or Sold'!A455+1" +"+'NTP or Sold'!A455+1" +"+'NTP or Sold'!A455+1" +"+'NTP or Sold'!A455+1" +"+'Detail by Turbine'!#REF!" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!G45" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"0.05+0.1" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"+'Cost Cancel Details'!A12+1" +"+'NTP or Sold'!B45" +"'NTP or Sold'!G46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"+'NTP or Sold'!B46" +"'NTP or Sold'!G47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"+'NTP or Sold'!B47" +"'NTP or Sold'!G48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"+'NTP or Sold'!B48" +"+'Cost Cancel Details'!A116+1" +"+'NTP or Sold'!G49" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A116+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A116+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A116+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A116+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A116+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A116+1" +"+'Cost Cancel Details'!A116+1" +"+'NTP or Sold'!B49" +"COUNTA(A1:A66)" +"SUM(F4:F66)" +"+'Cost Cancel Details'!C10" +"+'Cost Cancel Details'!AL10" +"+'Cost Cancel Details'!AL11" +"1+A6" +"+'Cost Cancel Details'!C18" +"+'Cost Cancel Details'!AL18" +"+'Cost Cancel Details'!AL19" +"'Cost Cancel Details'!C26" +"'Cost Cancel Details'!AL26" +"'Cost Cancel Details'!AL27" +"+'Cost Cancel Details'!C34" +"+'Cost Cancel Details'!AL34" +"+'Cost Cancel Details'!AL35" +"+'Cost Cancel Details'!C42" +"+'Cost Cancel Details'!AL42" +"+'Cost Cancel Details'!AL43" +"+'Cost Cancel Details'!C50" +"+'Cost Cancel Details'!AL50" +"+'Cost Cancel Details'!AL51" +"+'Cost Cancel Details'!C58" +"+'Cost Cancel Details'!AL58" +"+'Cost Cancel Details'!AL59" +"+'Cost Cancel Details'!C66" +"+'Cost Cancel Details'!AL66" +"+'Cost Cancel Details'!AL67" +"+'Cost Cancel Details'!C74" +"+'Cost Cancel Details'!AL74" +"+'Cost Cancel Details'!AL75" +"+'Cost Cancel Details'!C82" +"+'Cost Cancel Details'!AL82" +"+'Cost Cancel Details'!AL83" +"+'Cost Cancel Details'!C90" +"+'Cost Cancel Details'!AL90" +"+'Cost Cancel Details'!AL91" +"166/2" +"+'Cost Cancel Details'!C98" +"+'Cost Cancel Details'!AL98" +"+'Cost Cancel Details'!AL99" +"+'Cost Cancel Details'!C106" +"+'Cost Cancel Details'!AL106" +"+'Cost Cancel Details'!AL107" +"+'Cost Cancel Details'!C114" +"+'Cost Cancel Details'!AL114" +"+'Cost Cancel Details'!AL115" +"+'Cost Cancel Details'!C122" +"+'Cost Cancel Details'!AL122" +"+'Cost Cancel Details'!AL123" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!K3" +"'Detail by Turbine'!P6" +"'Detail by Turbine'!S6" +"+'Detail by Turbine'!M6" +"+'Detail by Turbine'!T6+'Detail by Turbine'!T7" +"SUM(A9:A9)" +"'Detail by Turbine'!P9" +"'Detail by Turbine'!S9" +"+'Detail by Turbine'!M9" +"'Detail by Turbine'!T9" +"SUM('Detail by Turbine'!U9:U9)" +"'Detail by Turbine'!P8" +"'Detail by Turbine'!S8" +"+'Detail by Turbine'!M8" +"'Detail by Turbine'!T8" +"'Detail by Turbine'!P10" +"'Detail by Turbine'!S10" +"+'Detail by Turbine'!M10" +"SUM('Detail by Turbine'!T10:T11)" +"SUM(A14:A16)" +"'Detail by Turbine'!P12" +"'Detail by Turbine'!S12" +"+'Detail by Turbine'!M12" +"SUM('Detail by Turbine'!T12:T12)" +"'Detail by Turbine'!T13" +"SUM('Detail by Turbine'!T14:T16)" +"IF(ISNA('Detail by Turbine'!M17),""-"",'Detail by Turbine'!M17)" +"SUM('Detail by Turbine'!T17:T18)" +"+'Detail by Turbine'!P19" +"+'Detail by Turbine'!P21" +"SUM(A21:A26)" +"+A32+A27+A17+A10" +"+G27+G17+G10" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A24" +"+'Summary by Status'!A22" +"+'Summary by Status'!A16" +"+'Summary by Status'!A14" +"+'Summary by Status'!A21" +"+'Summary by Status'!A9" +"+'Summary by Status'!A15" +"+'Summary by Status'!A23" +"+'Summary by Status'!A26" +"SUM(A8:A25)" +"SUM(F7:F25)" +"+'Summary by Status'!A34" +"+A27-A28" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A23" +"+'Summary by Status'!I23" +"+'Summary by Status'!D23" +"+'Summary by Status'!F23" +"SUM(G8:G8)" +"+'Summary by Status'!A22" +"+'Summary by Status'!I22" +"+'Summary by Status'!D22" +"+'Summary by Status'!F22" +"+'Summary by Status'!A14" +"+'Summary by Status'!I14" +"+'Summary by Status'!D14" +"+'Summary by Status'!F14" +"+'Summary by Status'!A24" +"+'Summary by Status'!I24" +"+'Summary by Status'!D24" +"+'Summary by Status'!F24" +"+'Summary by Status'!A9" +"+'Summary by Status'!I9" +"+'Summary by Status'!D9" +"+'Summary by Status'!F9" +"+'Summary by Status'!A16" +"+'Summary by Status'!I16" +"+'Summary by Status'!D16" +"+'Summary by Status'!F16" +"+'Summary by Status'!A21" +"+'Summary by Status'!I21" +"+'Summary by Status'!D21" +"+'Summary by Status'!F21" +"SUM(G12:G18)" +"SUM(A8:A26)" +"+G19+G9+G22" +"+'Summary by Status'!F34" +"+G27-G29" +"+D3+31" +"+'Detail by Turbine'!G6" +"+'Detail by Turbine'!S6" +"+'Detail by Turbine'!S6" +"SUM(D5:BB5)" +"+'Detail by Turbine'!S6" +"D5" +"+D6+E5" +"+'Detail by Turbine'!S6" +"W8-V8" +"+'Detail by Turbine'!S6" +"+'Detail by Turbine'!S6" +"+D6*$C10" +"+'Detail by Turbine'!B6" +"+D8*$C10" +"+A4+1" +"+'Detail by Turbine'!G7" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+A4+1" +"+'Detail by Turbine'!B7" +"+'Detail by Turbine'!G8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!B8" +"+'Detail by Turbine'!G9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"33.9089+3.26128" +"+'Detail by Turbine'!B9" +"+'Detail by Turbine'!G10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"33.5789+0.2315" +"+'Detail by Turbine'!B10" +"+'Detail by Turbine'!G11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!B11" +"+'Detail by Turbine'!G12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!B12" +"+'Detail by Turbine'!G13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"(1208.9+1.3)/24506" +"4826.8/24506" +"(2408.7+2408.7)/24506" +"1806.5/24506" +"3010.9/24506" +"2408.7/24506" +"602.2/24506" +"(602.2+651.9)/24506" +"1204.4/24506" +"1558.4/24506" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!B13" +"+'Detail by Turbine'!G14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"250.25/3" +"+'Detail by Turbine'!B14" +"+'Detail by Turbine'!G15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!B15" +"+'Detail by Turbine'!G16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!B16" +"+'Detail by Turbine'!G17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!B17" +"+'Detail by Turbine'!G18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!B18" +"+'Detail by Turbine'!G19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+D108" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"13/2" +"+'Detail by Turbine'!B19" +"+'Detail by Turbine'!G20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!B20" +"+C18+C10" +"+C42+C50+C26+C34+C66" +"C58+C114+C122+C106+C98+C74+C82+C90" +"+C131+C135+C127" +"+D140-D139" +"SUM(C10:C123)" +"+D74+D82+D90+D114+D122+D18+D58+D34+D42+D50+D98+D106+D66+D10+D26" +"+C139-C144" +"+'NTP or Sold'!C69" +"+'NTP or Sold'!Z69" +"+'NTP or Sold'!Z70" +"+'NTP or Sold'!C77" +"+'NTP or Sold'!Z77" +"+'NTP or Sold'!Z78" +"+'NTP or Sold'!C85" +"+'NTP or Sold'!Z85" +"+'NTP or Sold'!Z86" +"+'NTP or Sold'!C93" +"+'NTP or Sold'!Z93" +"+'NTP or Sold'!Z94" +"+'NTP or Sold'!C101" +"+'NTP or Sold'!Z101" +"+'NTP or Sold'!Z102" +"+'NTP or Sold'!C109" +"+'NTP or Sold'!AA109" +"+'NTP or Sold'!AA110" +"+'NTP or Sold'!C117" +"+'NTP or Sold'!AA117" +"+'NTP or Sold'!AA118" +"+'NTP or Sold'!C125" +"+'NTP or Sold'!AA125" +"+'NTP or Sold'!AA126" +"+'NTP or Sold'!C141" +"+'NTP or Sold'!AA141" +"+'NTP or Sold'!AA142" +"+'NTP or Sold'!C149" +"+'NTP or Sold'!AA149" +"+'NTP or Sold'!AA150" +"+'NTP or Sold'!C157" +"+'NTP or Sold'!AA157" +"+'NTP or Sold'!AA158" +"+'NTP or Sold'!C165" +"+'NTP or Sold'!AA165" +"+'NTP or Sold'!AA166" +"+'NTP or Sold'!C173" +"+'NTP or Sold'!AA173" +"+'NTP or Sold'!AA174" +"+'NTP or Sold'!C181" +"+'NTP or Sold'!AA181" +"+'NTP or Sold'!AA182" +"+'NTP or Sold'!C189+('NTP or Sold'!C205/2)" +"+'NTP or Sold'!AB189+'NTP or Sold'!AB205/2" +"+'NTP or Sold'!AB190+'NTP or Sold'!AB206/2" +"+'NTP or Sold'!C197+'NTP or Sold'!C205/2" +"+'NTP or Sold'!AB197+'NTP or Sold'!AB205/2" +"+'NTP or Sold'!AB198+'NTP or Sold'!AB206/2" +"+'NTP or Sold'!C213+'NTP or Sold'!C229/2" +"+'NTP or Sold'!AB213+'NTP or Sold'!AB229/2" +"+'NTP or Sold'!AB214+'NTP or Sold'!AB230/2" +"+'NTP or Sold'!C221+'NTP or Sold'!C229/2" +"+'NTP or Sold'!AB221+'NTP or Sold'!AB229/2" +"+'NTP or Sold'!AB222+'NTP or Sold'!AB230/2" +"1+'Detail by Turbine'!A20" +"+'NTP or Sold'!C261" +"+'NTP or Sold'!AD261" +"+'NTP or Sold'!AD262" +"1+B22" +"+'NTP or Sold'!C269" +"+'NTP or Sold'!AD269" +"+'NTP or Sold'!AD270" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C133" +"+'NTP or Sold'!AD133" +"+'NTP or Sold'!AD134" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C277" +"+'NTP or Sold'!AD277" +"+'NTP or Sold'!AD278" +"+'NTP or Sold'!C285" +"+'NTP or Sold'!AD285" +"+'NTP or Sold'!AD286" +"+'NTP or Sold'!C293" +"+'NTP or Sold'!AD293" +"+'NTP or Sold'!AD294" +"+'NTP or Sold'!C301" +"+'NTP or Sold'!AD301" +"+'NTP or Sold'!AD302" +"+'NTP or Sold'!C309" +"+'NTP or Sold'!AD309" +"+'NTP or Sold'!AD310" +"+'NTP or Sold'!C317" +"+'NTP or Sold'!AD317" +"+'NTP or Sold'!AD318" +"1+'NTP or Sold'!A44" +"+'NTP or Sold'!C325" +"+'NTP or Sold'!AD325" +"+'NTP or Sold'!AD325" +"+'NTP or Sold'!A42+1" +"+'NTP or Sold'!C333" +"+'NTP or Sold'!AF333" +"+'NTP or Sold'!AF334" +"+'NTP or Sold'!C341" +"+'NTP or Sold'!AF341" +"+'NTP or Sold'!AF342" +"+'NTP or Sold'!C349" +"+'NTP or Sold'!AF349" +"+'NTP or Sold'!AF350" +"+'NTP or Sold'!C357" +"+'NTP or Sold'!AF357" +"+'NTP or Sold'!AF358" +"+'NTP or Sold'!C365" +"+'NTP or Sold'!AF365" +"+'NTP or Sold'!AF366" +"+'NTP or Sold'!C373" +"+'NTP or Sold'!AF373" +"+'NTP or Sold'!AF374" +"+'NTP or Sold'!C381" +"+'NTP or Sold'!AF381" +"+'NTP or Sold'!AF382" +"+'NTP or Sold'!C389" +"+'NTP or Sold'!AF389" +"+'NTP or Sold'!AF390" +"+'NTP or Sold'!C237/2" +"+'NTP or Sold'!AG237/2" +"+'NTP or Sold'!AG238/2" +"+'NTP or Sold'!C237/2" +"+'NTP or Sold'!AG237/2" +"+'NTP or Sold'!AG238/2" +"+'NTP or Sold'!C245" +"+'NTP or Sold'!AG245" +"+'NTP or Sold'!AG246" +"+'NTP or Sold'!C253" +"1+'Detail by Turbine'!A16" +"+'NTP or Sold'!C397" +"+'NTP or Sold'!AH397" +"+'NTP or Sold'!AH398" +"+'NTP or Sold'!C437" +"+'NTP or Sold'!AI437" +"+'NTP or Sold'!AI438" +"+'NTP or Sold'!C445" +"+'NTP or Sold'!AI445" +"+'NTP or Sold'!AI446" +"+'NTP or Sold'!C453" +"+'NTP or Sold'!AI453" +"+'NTP or Sold'!AI454" +"+'NTP or Sold'!C461" +"+'NTP or Sold'!AI461" +"+'NTP or Sold'!AI462" +"+'NTP or Sold'!C469" +"+'NTP or Sold'!AK469" +"+'NTP or Sold'!AK470" +"+D62+31" +"+'NTP or Sold'!H4" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"SUM(N64:BB64)" +"+'NTP or Sold'!T4" +"+D64" +"+D65+E64" +"+'NTP or Sold'!T4" +"R67-Q67" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"+D65*$C69" +"+'NTP or Sold'!C4" +"+D67*$C69" +"+'NTP or Sold'!H5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"16.7/336" +"+(0.95-0.0497)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+(0.34-0.05)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!C5" +"+'NTP or Sold'!H6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!C6" +"+'NTP or Sold'!H7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!C7" +"+'NTP or Sold'!H8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!C8" +"+'NTP or Sold'!H9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!C9" +"+'NTP or Sold'!H10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!C10" +"+'NTP or Sold'!H11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!C11" +"+'NTP or Sold'!H24" +"SUM(D128:BB128)" +"D128" +"+'NTP or Sold'!T24" +"+'NTP or Sold'!C24" +"+'NTP or Sold'!H12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!C12" +"+'NTP or Sold'!H13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!C13" +"+'NTP or Sold'!H14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!C14" +"+'NTP or Sold'!H15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!C15" +"+'NTP or Sold'!H16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!C16" +"+'NTP or Sold'!H17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"D179" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!C17" +"+'NTP or Sold'!H18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!C18" +"+'NTP or Sold'!H19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!C19" +"+C191" +"+C191" +"+C191" +"+C191" +"+C191" +"+'NTP or Sold'!H20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!C20" +"+'NTP or Sold'!H21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!C21" +"+C215" +"+'NTP or Sold'!G40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!B40" +"+'NTP or Sold'!G42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!B42" +"+A239+1" +"+'NTP or Sold'!G43" +"+'NTP or Sold'!S43" +"+A239+1" +"+'NTP or Sold'!S43" +"+A239+1" +"+'NTP or Sold'!S43" +"+A239+1" +"+'NTP or Sold'!S43" +"+A239+1" +"+'NTP or Sold'!S43" +"+A239+1" +"+'NTP or Sold'!S43" +"+A239+1" +"+A239+1" +"+'NTP or Sold'!B43" +"+'NTP or Sold'!H22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!C22" +"+'NTP or Sold'!H23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!C23" +"+'NTP or Sold'!H25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!C25" +"+'NTP or Sold'!H26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!C26" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!C27" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!C28" +"+'NTP or Sold'!H29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!C29" +"+'NTP or Sold'!H30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!C30" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!G31" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!B31" +"+'NTP or Sold'!G32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!B32" +"+'NTP or Sold'!G33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!B33" +"+'NTP or Sold'!G34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!B34" +"+'NTP or Sold'!G35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!B35" +"+'NTP or Sold'!G36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!B36" +"+'NTP or Sold'!G37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!B37" +"+'NTP or Sold'!G38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!B38" +"+'NTP or Sold'!G39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!B39" +"+'Cost Cancel Details'!A60+1" +"+'NTP or Sold'!G44" +"+'Cost Cancel Details'!A60+1" +"+'Cost Cancel Details'!A60+1" +"+'Cost Cancel Details'!A60+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A60+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A60+1" +"+'Cost Cancel Details'!A60+1" +"+'Cost Cancel Details'!A60+1" +"+'NTP or Sold'!B44" +"+'NTP or Sold'!A455+1" +"'Detail by Turbine'!#REF!" +"+'NTP or Sold'!A455+1" +"+'NTP or Sold'!A455+1" +"+'NTP or Sold'!A455+1" +"+'NTP or Sold'!A455+1" +"+'NTP or Sold'!A455+1" +"+'NTP or Sold'!A455+1" +"+'NTP or Sold'!A455+1" +"+'Detail by Turbine'!#REF!" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!G45" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"0.05+0.1" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"+'Cost Cancel Details'!A12+1" +"+'NTP or Sold'!B45" +"'NTP or Sold'!G46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"+'NTP or Sold'!B46" +"'NTP or Sold'!G47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"+'NTP or Sold'!B47" +"'NTP or Sold'!G48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"+'NTP or Sold'!B48" +"+'Cost Cancel Details'!A116+1" +"+'NTP or Sold'!G49" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A116+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A116+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A116+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A116+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A116+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A116+1" +"+'Cost Cancel Details'!A116+1" +"+'NTP or Sold'!B49" +"+'Cost Cancel Details'!C10" +"+'Cost Cancel Details'!AL10" +"+'Cost Cancel Details'!AL11" +"1+A6" +"+'Cost Cancel Details'!C18" +"+'Cost Cancel Details'!AL18" +"+'Cost Cancel Details'!AL19" +"'Cost Cancel Details'!C26" +"'Cost Cancel Details'!AL26" +"'Cost Cancel Details'!AL27" +"+'Cost Cancel Details'!C34" +"+'Cost Cancel Details'!AL34" +"+'Cost Cancel Details'!AL35" +"+'Cost Cancel Details'!C42" +"+'Cost Cancel Details'!AL42" +"+'Cost Cancel Details'!AL43" +"+'Cost Cancel Details'!C50" +"+'Cost Cancel Details'!AL50" +"+'Cost Cancel Details'!AL51" +"+'Cost Cancel Details'!C58" +"+'Cost Cancel Details'!AL58" +"+'Cost Cancel Details'!AL59" +"+'Cost Cancel Details'!C66" +"+'Cost Cancel Details'!AL66" +"+'Cost Cancel Details'!AL67" +"+'Cost Cancel Details'!C74" +"+'Cost Cancel Details'!AL74" +"+'Cost Cancel Details'!AL75" +"+'Cost Cancel Details'!C82" +"+'Cost Cancel Details'!AL82" +"+'Cost Cancel Details'!AL83" +"+'Cost Cancel Details'!C90" +"+'Cost Cancel Details'!AL90" +"+'Cost Cancel Details'!AL91" +"166/2" +"+'Cost Cancel Details'!C98" +"+'Cost Cancel Details'!AL98" +"+'Cost Cancel Details'!AL99" +"+'Cost Cancel Details'!C106" +"+'Cost Cancel Details'!AL106" +"+'Cost Cancel Details'!AL107" +"+'Cost Cancel Details'!C114" +"+'Cost Cancel Details'!AL114" +"+'Cost Cancel Details'!AL115" +"+'Cost Cancel Details'!C122" +"+'Cost Cancel Details'!AL122" +"+'Cost Cancel Details'!AL123" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!K3" +"'Detail by Turbine'!P6" +"'Detail by Turbine'!S6" +"+'Detail by Turbine'!M6" +"+'Detail by Turbine'!T6+'Detail by Turbine'!T7" +"SUM(A9:A9)" +"'Detail by Turbine'!P9" +"'Detail by Turbine'!S9" +"+'Detail by Turbine'!M9" +"'Detail by Turbine'!T9" +"SUM('Detail by Turbine'!U9:U9)" +"'Detail by Turbine'!P8" +"'Detail by Turbine'!S8" +"+'Detail by Turbine'!M8" +"'Detail by Turbine'!T8" +"'Detail by Turbine'!P10" +"'Detail by Turbine'!S10" +"+'Detail by Turbine'!M10" +"SUM('Detail by Turbine'!T10:T11)" +"SUM(A14:A16)" +"'Detail by Turbine'!P12" +"'Detail by Turbine'!S12" +"+'Detail by Turbine'!M12" +"SUM('Detail by Turbine'!T12:T12)" +"'Detail by Turbine'!T13" +"SUM('Detail by Turbine'!T14:T16)" +"IF(ISNA('Detail by Turbine'!M17),""-"",'Detail by Turbine'!M17)" +"SUM('Detail by Turbine'!T17:T18)" +"+'Detail by Turbine'!P19" +"+'Detail by Turbine'!P21" +"SUM(A21:A26)" +"+A32+A27+A17+A10" +"+G27+G17+G10" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A24" +"+'Summary by Status'!A22" +"+'Summary by Status'!A16" +"+'Summary by Status'!A14" +"+'Summary by Status'!A21" +"+'Summary by Status'!A9" +"+'Summary by Status'!A15" +"+'Summary by Status'!A23" +"+'Summary by Status'!A26" +"SUM(A8:A25)" +"SUM(F7:F25)" +"+'Summary by Status'!A34" +"+A27-A28" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A23" +"+'Summary by Status'!I23" +"+'Summary by Status'!D23" +"+'Summary by Status'!F23" +"SUM(G8:G8)" +"+'Summary by Status'!A22" +"+'Summary by Status'!I22" +"+'Summary by Status'!D22" +"+'Summary by Status'!F22" +"+'Summary by Status'!A14" +"+'Summary by Status'!I14" +"+'Summary by Status'!D14" +"+'Summary by Status'!F14" +"+'Summary by Status'!A24" +"+'Summary by Status'!I24" +"+'Summary by Status'!D24" +"+'Summary by Status'!F24" +"+'Summary by Status'!A9" +"+'Summary by Status'!I9" +"+'Summary by Status'!D9" +"+'Summary by Status'!F9" +"+'Summary by Status'!A16" +"+'Summary by Status'!I16" +"+'Summary by Status'!D16" +"+'Summary by Status'!F16" +"+'Summary by Status'!A21" +"+'Summary by Status'!I21" +"+'Summary by Status'!D21" +"+'Summary by Status'!F21" +"SUM(G12:G18)" +"SUM(A8:A26)" +"+G19+G9+G22" +"+'Summary by Status'!F34" +"+G27-G29" +"+D3+31" +"+'Detail by Turbine'!G6" +"+'Detail by Turbine'!S6" +"+'Detail by Turbine'!S6" +"SUM(D5:BB5)" +"+'Detail by Turbine'!S6" +"D5" +"+D6+E5" +"+'Detail by Turbine'!S6" +"W8-V8" +"+'Detail by Turbine'!S6" +"+'Detail by Turbine'!S6" +"+D6*$C10" +"+'Detail by Turbine'!B6" +"+D8*$C10" +"+A4+1" +"+'Detail by Turbine'!G7" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+A4+1" +"+'Detail by Turbine'!B7" +"+'Detail by Turbine'!G8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!B8" +"+'Detail by Turbine'!G9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"33.9089+3.26128" +"+'Detail by Turbine'!B9" +"+'Detail by Turbine'!G10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"33.5789+0.2315" +"+'Detail by Turbine'!B10" +"+'Detail by Turbine'!G11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!B11" +"+'Detail by Turbine'!G12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!B12" +"+'Detail by Turbine'!G13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"(1208.9+1.3)/24506" +"4826.8/24506" +"(2408.7+2408.7)/24506" +"1806.5/24506" +"3010.9/24506" +"2408.7/24506" +"602.2/24506" +"(602.2+651.9)/24506" +"1204.4/24506" +"1558.4/24506" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!B13" +"+'Detail by Turbine'!G14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"250.25/3" +"+'Detail by Turbine'!B14" +"+'Detail by Turbine'!G15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!B15" +"+'Detail by Turbine'!G16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!B16" +"+'Detail by Turbine'!G17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!B17" +"+'Detail by Turbine'!G18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!B18" +"+'Detail by Turbine'!G19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+D108" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"13/2" +"+'Detail by Turbine'!B19" +"+'Detail by Turbine'!G20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!B20" +"+C18+C10" +"+C42+C50+C26+C34+C66" +"C58+C114+C122+C106+C98+C74+C82+C90" +"+C131+C135+C127" +"+D140-D139" +"SUM(C10:C123)" +"+D74+D82+D90+D114+D122+D18+D58+D34+D42+D50+D98+D106+D66+D10+D26" +"+C139-C144" +"+'NTP or Sold'!C69" +"+'NTP or Sold'!Z69" +"+'NTP or Sold'!Z70" +"+'NTP or Sold'!C77" +"+'NTP or Sold'!Z77" +"+'NTP or Sold'!Z78" +"+'NTP or Sold'!C85" +"+'NTP or Sold'!Z85" +"+'NTP or Sold'!Z86" +"+'NTP or Sold'!C93" +"+'NTP or Sold'!Z93" +"+'NTP or Sold'!Z94" +"+'NTP or Sold'!C101" +"+'NTP or Sold'!Z101" +"+'NTP or Sold'!Z102" +"+'NTP or Sold'!C109" +"+'NTP or Sold'!AA109" +"+'NTP or Sold'!AA110" +"+'NTP or Sold'!C117" +"+'NTP or Sold'!AA117" +"+'NTP or Sold'!AA118" +"+'NTP or Sold'!C125" +"+'NTP or Sold'!AA125" +"+'NTP or Sold'!AA126" +"+'NTP or Sold'!C141" +"+'NTP or Sold'!AA141" +"+'NTP or Sold'!AA142" +"+'NTP or Sold'!C149" +"+'NTP or Sold'!AA149" +"+'NTP or Sold'!AA150" +"+'NTP or Sold'!C157" +"+'NTP or Sold'!AA157" +"+'NTP or Sold'!AA158" +"+'NTP or Sold'!C165" +"+'NTP or Sold'!AA165" +"+'NTP or Sold'!AA166" +"+'NTP or Sold'!C173" +"+'NTP or Sold'!AA173" +"+'NTP or Sold'!AA174" +"+'NTP or Sold'!C181" +"+'NTP or Sold'!AA181" +"+'NTP or Sold'!AA182" +"+'NTP or Sold'!C189+('NTP or Sold'!C205/2)" +"+'NTP or Sold'!AB189+'NTP or Sold'!AB205/2" +"+'NTP or Sold'!AB190+'NTP or Sold'!AB206/2" +"+'NTP or Sold'!C197+'NTP or Sold'!C205/2" +"+'NTP or Sold'!AB197+'NTP or Sold'!AB205/2" +"+'NTP or Sold'!AB198+'NTP or Sold'!AB206/2" +"+'NTP or Sold'!C213+'NTP or Sold'!C229/2" +"+'NTP or Sold'!AB213+'NTP or Sold'!AB229/2" +"+'NTP or Sold'!AB214+'NTP or Sold'!AB230/2" +"+'NTP or Sold'!C221+'NTP or Sold'!C229/2" +"+'NTP or Sold'!AB221+'NTP or Sold'!AB229/2" +"+'NTP or Sold'!AB222+'NTP or Sold'!AB230/2" +"1+'Detail by Turbine'!A20" +"+'NTP or Sold'!C261" +"+'NTP or Sold'!AD261" +"+'NTP or Sold'!AD262" +"1+B22" +"+'NTP or Sold'!C269" +"+'NTP or Sold'!AD269" +"+'NTP or Sold'!AD270" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C133" +"+'NTP or Sold'!AD133" +"+'NTP or Sold'!AD134" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C277" +"+'NTP or Sold'!AD277" +"+'NTP or Sold'!AD278" +"+'NTP or Sold'!C285" +"+'NTP or Sold'!AD285" +"+'NTP or Sold'!AD286" +"+'NTP or Sold'!C293" +"+'NTP or Sold'!AD293" +"+'NTP or Sold'!AD294" +"+'NTP or Sold'!C301" +"+'NTP or Sold'!AD301" +"+'NTP or Sold'!AD302" +"+'NTP or Sold'!C309" +"+'NTP or Sold'!AD309" +"+'NTP or Sold'!AD310" +"+'NTP or Sold'!C317" +"+'NTP or Sold'!AD317" +"+'NTP or Sold'!AD318" +"1+'NTP or Sold'!A44" +"+'NTP or Sold'!C325" +"+'NTP or Sold'!AD325" +"+'NTP or Sold'!AD325" +"+'NTP or Sold'!A42+1" +"+'NTP or Sold'!C333" +"+'NTP or Sold'!AF333" +"+'NTP or Sold'!AF334" +"+'NTP or Sold'!C341" +"+'NTP or Sold'!AF341" +"+'NTP or Sold'!AF342" +"+'NTP or Sold'!C349" +"+'NTP or Sold'!AF349" +"+'NTP or Sold'!AF350" +"+'NTP or Sold'!C357" +"+'NTP or Sold'!AF357" +"+'NTP or Sold'!AF358" +"+'NTP or Sold'!C365" +"+'NTP or Sold'!AF365" +"+'NTP or Sold'!AF366" +"+'NTP or Sold'!C373" +"+'NTP or Sold'!AF373" +"+'NTP or Sold'!AF374" +"+'NTP or Sold'!C381" +"+'NTP or Sold'!AF381" +"+'NTP or Sold'!AF382" +"+'NTP or Sold'!C389" +"+'NTP or Sold'!AF389" +"+'NTP or Sold'!AF390" +"+'NTP or Sold'!C237/2" +"+'NTP or Sold'!AG237/2" +"+'NTP or Sold'!AG238/2" +"+'NTP or Sold'!C237/2" +"+'NTP or Sold'!AG237/2" +"+'NTP or Sold'!AG238/2" +"+'NTP or Sold'!C245" +"+'NTP or Sold'!AG245" +"+'NTP or Sold'!AG246" +"+'NTP or Sold'!C253" +"1+'Detail by Turbine'!A16" +"+'NTP or Sold'!C397" +"+'NTP or Sold'!AH397" +"+'NTP or Sold'!AH398" +"+'NTP or Sold'!C437" +"+'NTP or Sold'!AI437" +"+'NTP or Sold'!AI438" +"+'NTP or Sold'!C445" +"+'NTP or Sold'!AI445" +"+'NTP or Sold'!AI446" +"+'NTP or Sold'!C453" +"+'NTP or Sold'!AI453" +"+'NTP or Sold'!AI454" +"+'NTP or Sold'!C461" +"+'NTP or Sold'!AI461" +"+'NTP or Sold'!AI462" +"+'NTP or Sold'!C469" +"+'NTP or Sold'!AK469" +"+'NTP or Sold'!AK470" +"+D62+31" +"+'NTP or Sold'!H4" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"SUM(N64:BB64)" +"+'NTP or Sold'!T4" +"+D64" +"+D65+E64" +"+'NTP or Sold'!T4" +"R67-Q67" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"+D65*$C69" +"+'NTP or Sold'!C4" +"+D67*$C69" +"+'NTP or Sold'!H5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"16.7/336" +"+(0.95-0.0497)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+(0.34-0.05)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!C5" +"+'NTP or Sold'!H6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!C6" +"+'NTP or Sold'!H7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!C7" +"+'NTP or Sold'!H8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!C8" +"+'NTP or Sold'!H9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!C9" +"+'NTP or Sold'!H10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!C10" +"+'NTP or Sold'!H11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!C11" +"+'NTP or Sold'!H24" +"SUM(D128:BB128)" +"D128" +"+'NTP or Sold'!T24" +"+'NTP or Sold'!C24" +"+'NTP or Sold'!H12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!C12" +"+'NTP or Sold'!H13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!C13" +"+'NTP or Sold'!H14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!C14" +"+'NTP or Sold'!H15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!C15" +"+'NTP or Sold'!H16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!C16" +"+'NTP or Sold'!H17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"D179" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!C17" +"+'NTP or Sold'!H18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!C18" +"+'NTP or Sold'!H19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!C19" +"+C191" +"+C191" +"+C191" +"+C191" +"+C191" +"+'NTP or Sold'!H20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!C20" +"+'NTP or Sold'!H21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!C21" +"+C215" +"+'NTP or Sold'!G40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!B40" +"+'NTP or Sold'!G42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!B42" +"+A239+1" +"+'NTP or Sold'!G43" +"+'NTP or Sold'!S43" +"+A239+1" +"+'NTP or Sold'!S43" +"+A239+1" +"+'NTP or Sold'!S43" +"+A239+1" +"+'NTP or Sold'!S43" +"+A239+1" +"+'NTP or Sold'!S43" +"+A239+1" +"+'NTP or Sold'!S43" +"+A239+1" +"+A239+1" +"+'NTP or Sold'!B43" +"+'NTP or Sold'!H22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!C22" +"+'NTP or Sold'!H23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!C23" +"+'NTP or Sold'!H25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!C25" +"+'NTP or Sold'!H26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!C26" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!C27" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!C28" +"+'NTP or Sold'!H29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!C29" +"+'NTP or Sold'!H30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!C30" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!G31" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!B31" +"+'NTP or Sold'!G32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!B32" +"+'NTP or Sold'!G33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!B33" +"+'NTP or Sold'!G34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!B34" +"+'NTP or Sold'!G35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!B35" +"+'NTP or Sold'!G36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!B36" +"+'NTP or Sold'!G37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!B37" +"+'NTP or Sold'!G38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!B38" +"+'NTP or Sold'!G39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!B39" +"+'Cost Cancel Details'!A60+1" +"+'NTP or Sold'!G44" +"+'Cost Cancel Details'!A60+1" +"+'Cost Cancel Details'!A60+1" +"+'Cost Cancel Details'!A60+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A60+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A60+1" +"+'Cost Cancel Details'!A60+1" +"+'Cost Cancel Details'!A60+1" +"+'NTP or Sold'!B44" +"+'NTP or Sold'!A455+1" +"'Detail by Turbine'!#REF!" +"+'NTP or Sold'!A455+1" +"+'NTP or Sold'!A455+1" +"+'NTP or Sold'!A455+1" +"+'NTP or Sold'!A455+1" +"+'NTP or Sold'!A455+1" +"+'NTP or Sold'!A455+1" +"+'NTP or Sold'!A455+1" +"+'Detail by Turbine'!#REF!" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!G45" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"0.05+0.1" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"+'Cost Cancel Details'!A12+1" +"+'NTP or Sold'!B45" +"'NTP or Sold'!G46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"+'NTP or Sold'!B46" +"'NTP or Sold'!G47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"+'NTP or Sold'!B47" +"'NTP or Sold'!G48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"+'NTP or Sold'!B48" +"+'Cost Cancel Details'!A116+1" +"+'NTP or Sold'!G49" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A116+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A116+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A116+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A116+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A116+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A116+1" +"+'Cost Cancel Details'!A116+1" +"+'NTP or Sold'!B49" +"SUM('[1]Ft Pierce'!$I$18:$K$18)*1000" +"E6+D6" +"(SUM('[1] BlueDog'!$D$14:$M$14)+'[1] BlueDog'!$D$13+SUM('[1] BlueDog'!$D$19:$M$19)+'[1] BlueDog'!$D$18+32)*1000" +"(SUM('[1] BlueDog'!$N$19:$AR$19))*1000" +"SUM([1]Columbia!$D$15:$M$15)*1000" +"(SUM([1]Columbia!$N$15:$AR$15))*1000" +"([1]Columbia!$M$20)*1000" +"(SUM([1]Columbia!$N$20:$AR$20))*1000" +"740*1000" +"([1]Columbia!$B$12)*1000-D12" +"+'Cost Cancel Details'!C10" +"+'Cost Cancel Details'!AM10" +"+'Cost Cancel Details'!AM11" +"1+A6" +"+'Cost Cancel Details'!C18" +"+'Cost Cancel Details'!AM18" +"+'Cost Cancel Details'!AM19" +"'Cost Cancel Details'!C26" +"'Cost Cancel Details'!AM26" +"'Cost Cancel Details'!AM27" +"+'Cost Cancel Details'!C34" +"+'Cost Cancel Details'!AM34" +"+'Cost Cancel Details'!AM35" +"+'Cost Cancel Details'!C42" +"+'Cost Cancel Details'!AM42" +"+'Cost Cancel Details'!AM43" +"+'Cost Cancel Details'!C50" +"+'Cost Cancel Details'!AM50" +"+'Cost Cancel Details'!AM51" +"+'Cost Cancel Details'!C58" +"+'Cost Cancel Details'!AM58" +"+'Cost Cancel Details'!AM59" +"+'Cost Cancel Details'!C66" +"+'Cost Cancel Details'!AM66" +"+'Cost Cancel Details'!AM67" +"+'Cost Cancel Details'!C74" +"+'Cost Cancel Details'!AM74" +"+'Cost Cancel Details'!AM75" +"+'Cost Cancel Details'!C82" +"+'Cost Cancel Details'!AM82" +"+'Cost Cancel Details'!AM83" +"+'Cost Cancel Details'!C90" +"+'Cost Cancel Details'!AM90" +"+'Cost Cancel Details'!AM91" +"166/2" +"+'Cost Cancel Details'!C98" +"+'Cost Cancel Details'!AM98" +"+'Cost Cancel Details'!AM99" +"+'Cost Cancel Details'!C106" +"+'Cost Cancel Details'!AM106" +"+'Cost Cancel Details'!AM107" +"+'Cost Cancel Details'!C114" +"+'Cost Cancel Details'!AM114" +"+'Cost Cancel Details'!AM115" +"+'Cost Cancel Details'!C122" +"+'Cost Cancel Details'!AM122" +"+'Cost Cancel Details'!AM123" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!K3" +"'Detail by Turbine'!P6" +"'Detail by Turbine'!S6" +"+'Detail by Turbine'!M6" +"+'Detail by Turbine'!T6+'Detail by Turbine'!T7" +"SUM(A9:A9)" +"'Detail by Turbine'!P9" +"'Detail by Turbine'!S9" +"+'Detail by Turbine'!M9" +"'Detail by Turbine'!T9" +"SUM('Detail by Turbine'!U9:U9)" +"'Detail by Turbine'!P8" +"'Detail by Turbine'!S8" +"+'Detail by Turbine'!M8" +"'Detail by Turbine'!T8" +"'Detail by Turbine'!P10" +"'Detail by Turbine'!S10" +"+'Detail by Turbine'!M10" +"SUM('Detail by Turbine'!T10:T11)" +"SUM(A14:A16)" +"'Detail by Turbine'!P12" +"'Detail by Turbine'!S12" +"+'Detail by Turbine'!M12" +"SUM('Detail by Turbine'!T12:T12)" +"'Detail by Turbine'!T13" +"SUM('Detail by Turbine'!T14:T16)" +"IF(ISNA('Detail by Turbine'!M17),""-"",'Detail by Turbine'!M17)" +"SUM('Detail by Turbine'!T17:T18)" +"+'Detail by Turbine'!P19" +"+'Detail by Turbine'!P21" +"SUM(A21:A26)" +"+A32+A27+A17+A10" +"+G27+G17+G10" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A24" +"+'Summary by Status'!A22" +"+'Summary by Status'!A16" +"+'Summary by Status'!A14" +"+'Summary by Status'!A21" +"+'Summary by Status'!A9" +"+'Summary by Status'!A15" +"+'Summary by Status'!A23" +"+'Summary by Status'!A26" +"SUM(A8:A25)" +"SUM(F7:F25)" +"+'Summary by Status'!A34" +"+A27-A28" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A23" +"+'Summary by Status'!I23" +"+'Summary by Status'!D23" +"+'Summary by Status'!F23" +"SUM(G8:G8)" +"+'Summary by Status'!A22" +"+'Summary by Status'!I22" +"+'Summary by Status'!D22" +"+'Summary by Status'!F22" +"+'Summary by Status'!A14" +"+'Summary by Status'!I14" +"+'Summary by Status'!D14" +"+'Summary by Status'!F14" +"+'Summary by Status'!A24" +"+'Summary by Status'!I24" +"+'Summary by Status'!D24" +"+'Summary by Status'!F24" +"+'Summary by Status'!A9" +"+'Summary by Status'!I9" +"+'Summary by Status'!D9" +"+'Summary by Status'!F9" +"+'Summary by Status'!A16" +"+'Summary by Status'!I16" +"+'Summary by Status'!D16" +"+'Summary by Status'!F16" +"+'Summary by Status'!A21" +"+'Summary by Status'!I21" +"+'Summary by Status'!D21" +"+'Summary by Status'!F21" +"SUM(G12:G18)" +"SUM(A8:A26)" +"+G19+G9+G22" +"+'Summary by Status'!F34" +"+G27-G29" +"+D3+31" +"+'Detail by Turbine'!G6" +"+'Detail by Turbine'!S6" +"+'Detail by Turbine'!S6" +"SUM(D5:BB5)" +"+'Detail by Turbine'!S6" +"D5" +"+D6+E5" +"+'Detail by Turbine'!S6" +"W8-V8" +"+'Detail by Turbine'!S6" +"+'Detail by Turbine'!S6" +"+D6*$C10" +"+'Detail by Turbine'!B6" +"+D8*$C10" +"+A4+1" +"+'Detail by Turbine'!G7" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+A4+1" +"+'Detail by Turbine'!B7" +"+'Detail by Turbine'!G8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!B8" +"+'Detail by Turbine'!G9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"33.9089+3.26128" +"+'Detail by Turbine'!B9" +"+'Detail by Turbine'!G10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"33.5789+0.2315" +"+'Detail by Turbine'!B10" +"+'Detail by Turbine'!G11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!B11" +"+'Detail by Turbine'!G12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!B12" +"+'Detail by Turbine'!G13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"(1208.9+1.3)/24506" +"4826.8/24506" +"(2408.7+2408.7)/24506" +"1806.5/24506" +"3010.9/24506" +"2408.7/24506" +"602.2/24506" +"(602.2+651.9)/24506" +"1204.4/24506" +"1558.4/24506" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!B13" +"+'Detail by Turbine'!G14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"250.25/3" +"+'Detail by Turbine'!B14" +"+'Detail by Turbine'!G15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!B15" +"+'Detail by Turbine'!G16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!B16" +"+'Detail by Turbine'!G17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!B17" +"+'Detail by Turbine'!G18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!B18" +"+'Detail by Turbine'!G19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+D108" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"13/2" +"+'Detail by Turbine'!B19" +"+'Detail by Turbine'!G20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!B20" +"+C18+C10" +"+C42+C50+C26+C34+C66" +"C58+C114+C122+C106+C98+C74+C82+C90" +"+C131+C135+C127" +"+D140-D139" +"SUM(C10:C123)" +"+D74+D82+D90+D114+D122+D18+D58+D34+D42+D50+D98+D106+D66+D10+D26" +"+C139-C144" +"+'NTP or Sold'!C69" +"+'NTP or Sold'!Z69" +"+'NTP or Sold'!Z70" +"+'NTP or Sold'!C77" +"+'NTP or Sold'!Z77" +"+'NTP or Sold'!Z78" +"+'NTP or Sold'!C85" +"+'NTP or Sold'!Z85" +"+'NTP or Sold'!Z86" +"+'NTP or Sold'!C93" +"+'NTP or Sold'!Z93" +"+'NTP or Sold'!Z94" +"+'NTP or Sold'!C101" +"+'NTP or Sold'!Z101" +"+'NTP or Sold'!Z102" +"+'NTP or Sold'!C109" +"+'NTP or Sold'!AA109" +"+'NTP or Sold'!AA110" +"+'NTP or Sold'!C117" +"+'NTP or Sold'!AA117" +"+'NTP or Sold'!AA118" +"+'NTP or Sold'!C125" +"+'NTP or Sold'!AA125" +"+'NTP or Sold'!AA126" +"+'NTP or Sold'!C141" +"+'NTP or Sold'!AA141" +"+'NTP or Sold'!AA142" +"+'NTP or Sold'!C149" +"+'NTP or Sold'!AA149" +"+'NTP or Sold'!AA150" +"+'NTP or Sold'!C157" +"+'NTP or Sold'!AA157" +"+'NTP or Sold'!AA158" +"+'NTP or Sold'!C165" +"+'NTP or Sold'!AA165" +"+'NTP or Sold'!AA166" +"+'NTP or Sold'!C173" +"+'NTP or Sold'!AA173" +"+'NTP or Sold'!AA174" +"+'NTP or Sold'!C181" +"+'NTP or Sold'!AA181" +"+'NTP or Sold'!AA182" +"+'NTP or Sold'!C189+('NTP or Sold'!C205/2)" +"+'NTP or Sold'!AB189+'NTP or Sold'!AB205/2" +"+'NTP or Sold'!AB190+'NTP or Sold'!AB206/2" +"+'NTP or Sold'!C197+'NTP or Sold'!C205/2" +"+'NTP or Sold'!AB197+'NTP or Sold'!AB205/2" +"+'NTP or Sold'!AB198+'NTP or Sold'!AB206/2" +"+'NTP or Sold'!C213+'NTP or Sold'!C229/2" +"+'NTP or Sold'!AB213+'NTP or Sold'!AB229/2" +"+'NTP or Sold'!AB214+'NTP or Sold'!AB230/2" +"+'NTP or Sold'!C221+'NTP or Sold'!C229/2" +"+'NTP or Sold'!AB221+'NTP or Sold'!AB229/2" +"+'NTP or Sold'!AB222+'NTP or Sold'!AB230/2" +"1+'Detail by Turbine'!A20" +"+'NTP or Sold'!C261" +"+'NTP or Sold'!AD261" +"+'NTP or Sold'!AD262" +"1+B22" +"+'NTP or Sold'!C269" +"+'NTP or Sold'!AD269" +"+'NTP or Sold'!AD270" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C133" +"+'NTP or Sold'!AD133" +"+'NTP or Sold'!AD134" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C277" +"+'NTP or Sold'!AD277" +"+'NTP or Sold'!AD278" +"+'NTP or Sold'!C285" +"+'NTP or Sold'!AD285" +"+'NTP or Sold'!AD286" +"+'NTP or Sold'!C293" +"+'NTP or Sold'!AD293" +"+'NTP or Sold'!AD294" +"+'NTP or Sold'!C301" +"+'NTP or Sold'!AD301" +"+'NTP or Sold'!AD302" +"+'NTP or Sold'!C309" +"+'NTP or Sold'!AD309" +"+'NTP or Sold'!AD310" +"+'NTP or Sold'!C317" +"+'NTP or Sold'!AD317" +"+'NTP or Sold'!AD318" +"1+'NTP or Sold'!A44" +"+'NTP or Sold'!C325" +"+'NTP or Sold'!AD325" +"+'NTP or Sold'!AD325" +"+'NTP or Sold'!A42+1" +"+'NTP or Sold'!C333" +"+'NTP or Sold'!AF333" +"+'NTP or Sold'!AF334" +"+'NTP or Sold'!C341" +"+'NTP or Sold'!AF341" +"+'NTP or Sold'!AF342" +"+'NTP or Sold'!C349" +"+'NTP or Sold'!AF349" +"+'NTP or Sold'!AF350" +"+'NTP or Sold'!C357" +"+'NTP or Sold'!AF357" +"+'NTP or Sold'!AF358" +"+'NTP or Sold'!C365" +"+'NTP or Sold'!AF365" +"+'NTP or Sold'!AF366" +"+'NTP or Sold'!C373" +"+'NTP or Sold'!AF373" +"+'NTP or Sold'!AF374" +"+'NTP or Sold'!C381" +"+'NTP or Sold'!AF381" +"+'NTP or Sold'!AF382" +"+'NTP or Sold'!C389" +"+'NTP or Sold'!AF389" +"+'NTP or Sold'!AF390" +"+'NTP or Sold'!C237/2" +"+'NTP or Sold'!AG237/2" +"+'NTP or Sold'!AG238/2" +"+'NTP or Sold'!C237/2" +"+'NTP or Sold'!AG237/2" +"+'NTP or Sold'!AG238/2" +"+'NTP or Sold'!C245" +"+'NTP or Sold'!AG245" +"+'NTP or Sold'!AG246" +"+'NTP or Sold'!C253" +"1+'Detail by Turbine'!A16" +"+'NTP or Sold'!C397" +"+'NTP or Sold'!AH397" +"+'NTP or Sold'!AH398" +"+'NTP or Sold'!C437" +"+'NTP or Sold'!AI437" +"+'NTP or Sold'!AI438" +"+'NTP or Sold'!C445" +"+'NTP or Sold'!AI445" +"+'NTP or Sold'!AI446" +"+'NTP or Sold'!C453" +"+'NTP or Sold'!AI453" +"+'NTP or Sold'!AI454" +"+'NTP or Sold'!C461" +"+'NTP or Sold'!AI461" +"+'NTP or Sold'!AI462" +"+'NTP or Sold'!C469" +"+'NTP or Sold'!AK469" +"+'NTP or Sold'!AK470" +"+D62+31" +"+'NTP or Sold'!H4" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"SUM(N64:BB64)" +"+'NTP or Sold'!T4" +"+D64" +"+D65+E64" +"+'NTP or Sold'!T4" +"R67-Q67" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"+D65*$C69" +"+'NTP or Sold'!C4" +"+D67*$C69" +"+'NTP or Sold'!H5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"16.7/336" +"+(0.95-0.0497)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+(0.34-0.05)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!C5" +"+'NTP or Sold'!H6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!C6" +"+'NTP or Sold'!H7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!C7" +"+'NTP or Sold'!H8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!C8" +"+'NTP or Sold'!H9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!C9" +"+'NTP or Sold'!H10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!C10" +"+'NTP or Sold'!H11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!C11" +"+'NTP or Sold'!H24" +"SUM(D128:BB128)" +"D128" +"+'NTP or Sold'!T24" +"+'NTP or Sold'!C24" +"+'NTP or Sold'!H12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!C12" +"+'NTP or Sold'!H13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!C13" +"+'NTP or Sold'!H14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!C14" +"+'NTP or Sold'!H15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!C15" +"+'NTP or Sold'!H16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!C16" +"+'NTP or Sold'!H17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"D179" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!C17" +"+'NTP or Sold'!H18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!C18" +"+'NTP or Sold'!H19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!C19" +"+C191" +"+C191" +"+C191" +"+C191" +"+C191" +"+'NTP or Sold'!H20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!C20" +"+'NTP or Sold'!H21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!C21" +"+C215" +"+'NTP or Sold'!G40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!B40" +"+'NTP or Sold'!G42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!B42" +"+A239+1" +"+'NTP or Sold'!G43" +"+'NTP or Sold'!S43" +"+A239+1" +"+'NTP or Sold'!S43" +"+A239+1" +"+'NTP or Sold'!S43" +"+A239+1" +"+'NTP or Sold'!S43" +"+A239+1" +"+'NTP or Sold'!S43" +"+A239+1" +"+'NTP or Sold'!S43" +"+A239+1" +"+A239+1" +"+'NTP or Sold'!B43" +"+'NTP or Sold'!H22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!C22" +"+'NTP or Sold'!H23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!C23" +"+'NTP or Sold'!H25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!C25" +"+'NTP or Sold'!H26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!C26" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!C27" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!C28" +"+'NTP or Sold'!H29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!C29" +"+'NTP or Sold'!H30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!C30" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!G31" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!A391+1" +"+'NTP or Sold'!B31" +"+'NTP or Sold'!G32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!B32" +"+'NTP or Sold'!G33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!B33" +"+'NTP or Sold'!G34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!B34" +"+'NTP or Sold'!G35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!B35" +"+'NTP or Sold'!G36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!B36" +"+'NTP or Sold'!G37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!B37" +"+'NTP or Sold'!G38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!B38" +"+'NTP or Sold'!G39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!B39" +"+'Cost Cancel Details'!A60+1" +"+'NTP or Sold'!G44" +"+'Cost Cancel Details'!A60+1" +"+'Cost Cancel Details'!A60+1" +"+'Cost Cancel Details'!A60+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A60+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A60+1" +"+'Cost Cancel Details'!A60+1" +"+'Cost Cancel Details'!A60+1" +"+'NTP or Sold'!B44" +"+'NTP or Sold'!A455+1" +"'Detail by Turbine'!#REF!" +"+'NTP or Sold'!A455+1" +"+'NTP or Sold'!A455+1" +"+'NTP or Sold'!A455+1" +"+'NTP or Sold'!A455+1" +"+'NTP or Sold'!A455+1" +"+'NTP or Sold'!A455+1" +"+'NTP or Sold'!A455+1" +"+'Detail by Turbine'!#REF!" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!G45" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"0.05+0.1" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"+'Cost Cancel Details'!A12+1" +"+'NTP or Sold'!B45" +"'NTP or Sold'!G46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"+'NTP or Sold'!B46" +"'NTP or Sold'!G47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"+'NTP or Sold'!B47" +"'NTP or Sold'!G48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"+'NTP or Sold'!B48" +"+'Cost Cancel Details'!A116+1" +"+'NTP or Sold'!G49" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A116+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A116+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A116+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A116+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A116+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A116+1" +"+'Cost Cancel Details'!A116+1" +"+'NTP or Sold'!B49" +"'Cost Cancel Details'!C10" +"'Cost Cancel Details'!AM10" +"'Cost Cancel Details'!AM11" +"1+A8" +"+'Cost Cancel Details'!C18" +"+'Cost Cancel Details'!AM18" +"+'Cost Cancel Details'!AM19" +"+'Cost Cancel Details'!C26" +"+'Cost Cancel Details'!AM26" +"+'Cost Cancel Details'!AM27" +"+'Cost Cancel Details'!C34" +"+'Cost Cancel Details'!AM34" +"+'Cost Cancel Details'!AM35" +"+'Cost Cancel Details'!C42" +"+'Cost Cancel Details'!AM42" +"+'Cost Cancel Details'!AM43" +"+'Cost Cancel Details'!C50" +"+'Cost Cancel Details'!AM50" +"+'Cost Cancel Details'!AM51" +"+'Cost Cancel Details'!C58" +"+'Cost Cancel Details'!AM58" +"+'Cost Cancel Details'!AM59" +"+'Cost Cancel Details'!C66" +"+'Cost Cancel Details'!AM66" +"+'Cost Cancel Details'!AM67" +"+'Cost Cancel Details'!C74" +"+'Cost Cancel Details'!AM74" +"+'Cost Cancel Details'!AM75" +"166/2" +"+'Cost Cancel Details'!C82" +"+'Cost Cancel Details'!AM82" +"+'Cost Cancel Details'!AM83" +"+'Cost Cancel Details'!C90" +"+'Cost Cancel Details'!AM90" +"+'Cost Cancel Details'!AM91" +"+'Cost Cancel Details'!C98" +"+'Cost Cancel Details'!AM98" +"+'Cost Cancel Details'!AM99" +"+'Cost Cancel Details'!C106" +"+'Cost Cancel Details'!AM106" +"+'Cost Cancel Details'!AM107" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!K3" +"SUM(A9:A9)" +"'Detail by Turbine'!P9" +"'Detail by Turbine'!S9" +"+'Detail by Turbine'!M9" +"'Detail by Turbine'!T9" +"SUM('Detail by Turbine'!U9:U9)" +"'Detail by Turbine'!P8" +"'Detail by Turbine'!S8" +"+'Detail by Turbine'!M8" +"'Detail by Turbine'!T8" +"'Detail by Turbine'!P10" +"'Detail by Turbine'!S10" +"+'Detail by Turbine'!M10" +"SUM('Detail by Turbine'!T10:T11)" +"SUM(A14:A16)" +"'Detail by Turbine'!P12" +"'Detail by Turbine'!S12" +"+'Detail by Turbine'!M12" +"SUM('Detail by Turbine'!T12:T12)" +"'Detail by Turbine'!T13" +"SUM('Detail by Turbine'!T14:T16)" +"IF(ISNA('Detail by Turbine'!M17),""-"",'Detail by Turbine'!M17)" +"SUM('Detail by Turbine'!T17:T18)" +"+'Detail by Turbine'!P19" +"+'Detail by Turbine'!P21" +"SUM(A21:A26)" +"+A32+A27+A17+A10" +"+G27+G17+G10" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A24" +"+'Summary by Status'!A22" +"+'Summary by Status'!A16" +"+'Summary by Status'!A14" +"+'Summary by Status'!A21" +"+'Summary by Status'!A15" +"+'Summary by Status'!A23" +"SUM(A8:A23)" +"SUM(F7:F23)" +"+'Summary by Status'!A34" +"+A25-A26" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A23" +"+'Summary by Status'!I23" +"+'Summary by Status'!D23" +"+'Summary by Status'!F23" +"SUM(G8:G8)" +"+'Summary by Status'!A22" +"+'Summary by Status'!I22" +"+'Summary by Status'!D22" +"+'Summary by Status'!F22" +"+'Summary by Status'!A14" +"+'Summary by Status'!I14" +"+'Summary by Status'!D14" +"+'Summary by Status'!F14" +"+'Summary by Status'!A24" +"+'Summary by Status'!I24" +"+'Summary by Status'!D24" +"+'Summary by Status'!F24" +"+'Summary by Status'!A16" +"+'Summary by Status'!I16" +"+'Summary by Status'!D16" +"+'Summary by Status'!F16" +"+'Summary by Status'!A21" +"+'Summary by Status'!I21" +"+'Summary by Status'!D21" +"+'Summary by Status'!F21" +"SUM(G12:G17)" +"+'Summary by Status'!A26" +"+'Summary by Status'!I26" +"+'Summary by Status'!D26" +"+'Summary by Status'!F26" +"SUM(A8:A25)" +"+G18+G9+G21" +"+'Summary by Status'!F34" +"+G26-G28" +"+D3+31" +"+'Detail by Turbine'!G8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"SUM(D5:BB5)" +"+'Detail by Turbine'!S8" +"D5" +"+D6+E5" +"+'Detail by Turbine'!S8" +"W8-V8" +"+'Detail by Turbine'!S8" +"+D6*$C10" +"+'Detail by Turbine'!B8" +"+D8*$C10" +"+A4+1" +"+'Detail by Turbine'!G9" +"+'Detail by Turbine'!S9" +"+A4+1" +"+'Detail by Turbine'!S9" +"+A4+1" +"+'Detail by Turbine'!S9" +"+A4+1" +"+'Detail by Turbine'!S9" +"+A4+1" +"+'Detail by Turbine'!S9" +"+A4+1" +"+'Detail by Turbine'!S9" +"+A4+1" +"33.9089+3.26128" +"+A4+1" +"+'Detail by Turbine'!B9" +"+'Detail by Turbine'!G10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"33.5789+0.2315" +"+'Detail by Turbine'!B10" +"+'Detail by Turbine'!G11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!B11" +"+'Detail by Turbine'!G12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!B12" +"+'Detail by Turbine'!G13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"(1208.9+1.3)/24506" +"4826.8/24506" +"(2408.7+2408.7)/24506" +"1806.5/24506" +"3010.9/24506" +"2408.7/24506" +"602.2/24506" +"(602.2+651.9)/24506" +"1204.4/24506" +"1558.4/24506" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!B13" +"+'Detail by Turbine'!G14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"250.25/3" +"+'Detail by Turbine'!B14" +"+'Detail by Turbine'!G15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!B15" +"+'Detail by Turbine'!G16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!B16" +"+'Detail by Turbine'!G17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!B17" +"+'Detail by Turbine'!G18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!B18" +"+'Detail by Turbine'!G19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+D92" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"13/2" +"+'Detail by Turbine'!B19" +"+'Detail by Turbine'!G20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!B20" +"+C26+C34+C10+C18+C50" +"C42+C98+C106+C90+C82+C58+C66+C74" +"+C115+C119+C111" +"+D124-D123" +"SUM(C4:C107)" +"+D58+D66+D74+D98+D106++D42+D18+D26+D34+D82+D90+D50+D10" +"+C123-C128" +"+'NTP or Sold'!C71" +"+'NTP or Sold'!Z71" +"+'NTP or Sold'!Z72" +"+'NTP or Sold'!C79" +"+'NTP or Sold'!Z79" +"+'NTP or Sold'!Z80" +"+'NTP or Sold'!C87" +"+'NTP or Sold'!Z87" +"+'NTP or Sold'!Z88" +"+'NTP or Sold'!C95" +"+'NTP or Sold'!Z95" +"+'NTP or Sold'!Z96" +"+'NTP or Sold'!C103" +"+'NTP or Sold'!Z103" +"+'NTP or Sold'!Z104" +"+'NTP or Sold'!C111" +"+'NTP or Sold'!AA111" +"+'NTP or Sold'!AA112" +"+'NTP or Sold'!C119" +"+'NTP or Sold'!AA119" +"+'NTP or Sold'!AA120" +"+'NTP or Sold'!C127" +"+'NTP or Sold'!AA127" +"+'NTP or Sold'!AA128" +"+'NTP or Sold'!C143" +"+'NTP or Sold'!AA143" +"+'NTP or Sold'!AA144" +"+'NTP or Sold'!C151" +"+'NTP or Sold'!AA151" +"+'NTP or Sold'!AA152" +"+'NTP or Sold'!C159" +"+'NTP or Sold'!AA159" +"+'NTP or Sold'!AA160" +"+'NTP or Sold'!C167" +"+'NTP or Sold'!AA167" +"+'NTP or Sold'!AA168" +"+'NTP or Sold'!C175" +"+'NTP or Sold'!AA175" +"+'NTP or Sold'!AA176" +"+'NTP or Sold'!C183" +"+'NTP or Sold'!AA183" +"+'NTP or Sold'!AA184" +"+'NTP or Sold'!C191+('NTP or Sold'!C207/2)" +"+'NTP or Sold'!AB191+'NTP or Sold'!AB207/2" +"+'NTP or Sold'!AB192+'NTP or Sold'!AB208/2" +"+'NTP or Sold'!C199+'NTP or Sold'!C207/2" +"+'NTP or Sold'!AB199+'NTP or Sold'!AB207/2" +"+'NTP or Sold'!AB200+'NTP or Sold'!AB208/2" +"+'NTP or Sold'!C215+'NTP or Sold'!C231/2" +"+'NTP or Sold'!AB215+'NTP or Sold'!AB231/2" +"+'NTP or Sold'!AB216+'NTP or Sold'!AB232/2" +"+'NTP or Sold'!C223+'NTP or Sold'!C231/2" +"+'NTP or Sold'!AB223+'NTP or Sold'!AB231/2" +"+'NTP or Sold'!AB224+'NTP or Sold'!AB232/2" +"1+'Detail by Turbine'!A20" +"+'NTP or Sold'!C263" +"+'NTP or Sold'!AD263" +"+'NTP or Sold'!AD264" +"1+B22" +"+'NTP or Sold'!C271" +"+'NTP or Sold'!AD271" +"+'NTP or Sold'!AD272" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C135" +"+'NTP or Sold'!AD135" +"+'NTP or Sold'!AD136" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C279" +"+'NTP or Sold'!AD279" +"+'NTP or Sold'!AD280" +"+'NTP or Sold'!C287" +"+'NTP or Sold'!AD287" +"+'NTP or Sold'!AD288" +"+'NTP or Sold'!C295" +"+'NTP or Sold'!AD295" +"+'NTP or Sold'!AD296" +"+'NTP or Sold'!C303" +"+'NTP or Sold'!AD303" +"+'NTP or Sold'!AD304" +"+'NTP or Sold'!C311" +"+'NTP or Sold'!AD311" +"+'NTP or Sold'!AD312" +"+'NTP or Sold'!C319" +"+'NTP or Sold'!AD319" +"+'NTP or Sold'!AD320" +"1+'NTP or Sold'!A44" +"+'NTP or Sold'!C327" +"+'NTP or Sold'!AD327" +"+'NTP or Sold'!AD327" +"+'NTP or Sold'!A42+1" +"+'NTP or Sold'!C335" +"+'NTP or Sold'!AF335" +"+'NTP or Sold'!AF336" +"+'NTP or Sold'!C343" +"+'NTP or Sold'!AF343" +"+'NTP or Sold'!AF344" +"+'NTP or Sold'!C351" +"+'NTP or Sold'!AF351" +"+'NTP or Sold'!AF352" +"+'NTP or Sold'!C359" +"+'NTP or Sold'!AF359" +"+'NTP or Sold'!AF360" +"+'NTP or Sold'!C367" +"+'NTP or Sold'!AF367" +"+'NTP or Sold'!AF368" +"+'NTP or Sold'!C375" +"+'NTP or Sold'!AF375" +"+'NTP or Sold'!AF376" +"+'NTP or Sold'!C383" +"+'NTP or Sold'!AF383" +"+'NTP or Sold'!AF384" +"+'NTP or Sold'!C391" +"+'NTP or Sold'!AF391" +"+'NTP or Sold'!AF392" +"+'NTP or Sold'!C239/2" +"+'NTP or Sold'!AG239/2" +"+'NTP or Sold'!AG240/2" +"+'NTP or Sold'!C239/2" +"+'NTP or Sold'!AG239/2" +"+'NTP or Sold'!AG240/2" +"+'NTP or Sold'!C247" +"+'NTP or Sold'!AG247" +"+'NTP or Sold'!AG248" +"+'NTP or Sold'!C255" +"1+'Detail by Turbine'!A16" +"+'NTP or Sold'!C399" +"+'NTP or Sold'!AH399" +"+'NTP or Sold'!AH400" +"+'NTP or Sold'!C439" +"+'NTP or Sold'!AI439" +"+'NTP or Sold'!AI440" +"+'NTP or Sold'!C447" +"+'NTP or Sold'!AI447" +"+'NTP or Sold'!AI448" +"+'NTP or Sold'!C455" +"+'NTP or Sold'!AI455" +"+'NTP or Sold'!AI456" +"+'NTP or Sold'!C463" +"+'NTP or Sold'!AI463" +"+'NTP or Sold'!AI464" +"+'NTP or Sold'!C471" +"+'NTP or Sold'!AK471" +"+'NTP or Sold'!AK472" +"+'NTP or Sold'!C479" +"+'NTP or Sold'!AM479" +"+'NTP or Sold'!AM480" +"+'NTP or Sold'!C487" +"+'NTP or Sold'!AM487" +"+'NTP or Sold'!AM488" +"+D64+31" +"+'NTP or Sold'!H4" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"SUM(N66:BB66)" +"+'NTP or Sold'!T4" +"+D66" +"+D67+E66" +"+'NTP or Sold'!T4" +"R69-Q69" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"+D67*$C71" +"+'NTP or Sold'!C4" +"+D69*$C71" +"+'NTP or Sold'!H5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"16.7/336" +"+(0.95-0.0497)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+(0.34-0.05)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!C5" +"+'NTP or Sold'!H6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!C6" +"+'NTP or Sold'!H7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!C7" +"+'NTP or Sold'!H8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!C8" +"+'NTP or Sold'!H9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!C9" +"+'NTP or Sold'!H10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!C10" +"+'NTP or Sold'!H11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!C11" +"+'NTP or Sold'!H24" +"SUM(D130:BB130)" +"D130" +"+'NTP or Sold'!T24" +"+'NTP or Sold'!C24" +"+'NTP or Sold'!H12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!C12" +"+'NTP or Sold'!H13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!C13" +"+'NTP or Sold'!H14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!C14" +"+'NTP or Sold'!H15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!C15" +"+'NTP or Sold'!H16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!C16" +"+'NTP or Sold'!H17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"D181" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!C17" +"+'NTP or Sold'!H18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!C18" +"+'NTP or Sold'!H19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!C19" +"+C193" +"+C193" +"+C193" +"+C193" +"+C193" +"+'NTP or Sold'!H20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!C20" +"+'NTP or Sold'!H21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!C21" +"+C217" +"+'NTP or Sold'!G40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!B40" +"+'NTP or Sold'!G42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!B42" +"+A241+1" +"+'NTP or Sold'!G43" +"+'NTP or Sold'!S43" +"+A241+1" +"+'NTP or Sold'!S43" +"+A241+1" +"+'NTP or Sold'!S43" +"+A241+1" +"+'NTP or Sold'!S43" +"+A241+1" +"+'NTP or Sold'!S43" +"+A241+1" +"+'NTP or Sold'!S43" +"+A241+1" +"+A241+1" +"+'NTP or Sold'!B43" +"+'NTP or Sold'!H22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!C22" +"+'NTP or Sold'!H23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!C23" +"+'NTP or Sold'!H25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!C25" +"+'NTP or Sold'!H26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!C26" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!C27" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!C28" +"+'NTP or Sold'!H29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!C29" +"+'NTP or Sold'!H30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!C30" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!G31" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!B31" +"+'NTP or Sold'!G32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!B32" +"+'NTP or Sold'!G33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!B33" +"+'NTP or Sold'!G34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!B34" +"+'NTP or Sold'!G35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!B35" +"+'NTP or Sold'!G36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!B36" +"+'NTP or Sold'!G37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!B37" +"+'NTP or Sold'!G38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!B38" +"+'NTP or Sold'!G39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!B39" +"+'Cost Cancel Details'!A44+1" +"+'NTP or Sold'!G44" +"+'Cost Cancel Details'!A44+1" +"+'Cost Cancel Details'!A44+1" +"+'Cost Cancel Details'!A44+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A44+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A44+1" +"+'Cost Cancel Details'!A44+1" +"+'Cost Cancel Details'!A44+1" +"+'NTP or Sold'!B44" +"+'NTP or Sold'!A457+1" +"'Detail by Turbine'!#REF!" +"+'NTP or Sold'!A457+1" +"+'NTP or Sold'!A457+1" +"+'NTP or Sold'!A457+1" +"+'NTP or Sold'!A457+1" +"+'NTP or Sold'!A457+1" +"+'NTP or Sold'!A457+1" +"+'NTP or Sold'!A457+1" +"+'Detail by Turbine'!#REF!" +"+'NTP or Sold'!A481+1" +"'NTP or Sold'!G45" +"'NTP or Sold'!S45" +"+'NTP or Sold'!A481+1" +"'NTP or Sold'!S45" +"0.05+0.1" +"+'NTP or Sold'!A481+1" +"'NTP or Sold'!S45" +"+'NTP or Sold'!A481+1" +"'NTP or Sold'!S45" +"+'NTP or Sold'!A481+1" +"'NTP or Sold'!S45" +"+'NTP or Sold'!A481+1" +"'NTP or Sold'!S45" +"+'NTP or Sold'!A481+1" +"+'NTP or Sold'!A481+1" +"+'NTP or Sold'!B45" +"'NTP or Sold'!G46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"+'NTP or Sold'!B46" +"'NTP or Sold'!G47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"+'NTP or Sold'!B47" +"'NTP or Sold'!G48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"+'NTP or Sold'!B48" +"+'Cost Cancel Details'!A100+1" +"+'NTP or Sold'!G49" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A100+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A100+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A100+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A100+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A100+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A100+1" +"+'Cost Cancel Details'!A100+1" +"+'NTP or Sold'!B49" +"+'NTP or Sold'!G50" +"+'NTP or Sold'!S50" +"+'NTP or Sold'!S50" +"+'NTP or Sold'!S50" +"+'NTP or Sold'!S50" +"+'NTP or Sold'!S50" +"+'NTP or Sold'!S50" +"+'NTP or Sold'!B50" +"+'NTP or Sold'!G51" +"+'NTP or Sold'!S51" +"+'NTP or Sold'!S51" +"+'NTP or Sold'!S51" +"+'NTP or Sold'!S51" +"+'NTP or Sold'!S51" +"+'NTP or Sold'!S51" +"+'NTP or Sold'!B51" +"'Cost Cancel Details'!C10" +"'Cost Cancel Details'!AN10" +"'Cost Cancel Details'!AN11" +"1+A8" +"+'Cost Cancel Details'!C42" +"+'Cost Cancel Details'!AN42" +"+'Cost Cancel Details'!AN43" +"+'Cost Cancel Details'!C50" +"+'Cost Cancel Details'!AN50" +"+'Cost Cancel Details'!AN51" +"+'Cost Cancel Details'!C58" +"+'Cost Cancel Details'!AN58" +"+'Cost Cancel Details'!AN59" +"+'Cost Cancel Details'!C66" +"+'Cost Cancel Details'!AN66" +"+'Cost Cancel Details'!AN67" +"+'Cost Cancel Details'!C74" +"+'Cost Cancel Details'!AN74" +"+'Cost Cancel Details'!AN75" +"166/2" +"+'Cost Cancel Details'!C82" +"+'Cost Cancel Details'!AN82" +"+'Cost Cancel Details'!AN83" +"+'Cost Cancel Details'!C90" +"+'Cost Cancel Details'!AN90" +"+'Cost Cancel Details'!AN91" +"+'Cost Cancel Details'!C98" +"+'Cost Cancel Details'!AN98" +"+'Cost Cancel Details'!AN99" +"+'Cost Cancel Details'!C106" +"+'Cost Cancel Details'!AN106" +"+'Cost Cancel Details'!AN107" +"+'Cost Cancel Details'!C18" +"+'Cost Cancel Details'!AN18" +"+'Cost Cancel Details'!AN19" +"+'Cost Cancel Details'!C26" +"+'Cost Cancel Details'!AN26" +"+'Cost Cancel Details'!AN27" +"+'Cost Cancel Details'!C34" +"+'Cost Cancel Details'!AN34" +"+'Cost Cancel Details'!AN35" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!K3" +"SUM(A9:A9)" +"'Detail by Turbine'!P8" +"'Detail by Turbine'!S8" +"+'Detail by Turbine'!M8" +"'Detail by Turbine'!T8" +"SUM(A14)" +"'Detail by Turbine'!P10" +"'Detail by Turbine'!S10" +"+'Detail by Turbine'!M10" +"'Detail by Turbine'!T10" +"SUM('Detail by Turbine'!T11:T13)" +"'Detail by Turbine'!P14" +"'Detail by Turbine'!S14" +"IF(ISNA('Detail by Turbine'!M14),""-"",'Detail by Turbine'!M14)" +"SUM('Detail by Turbine'!T14:T15)" +"'Detail by Turbine'!P18" +"'Detail by Turbine'!S18" +"+'Detail by Turbine'!M18" +"'Detail by Turbine'!T18" +"SUM('Detail by Turbine'!U18:U18)" +"SUM('Detail by Turbine'!T19:T20)+'Detail by Turbine'!T9" +"+'Detail by Turbine'!P16" +"'Detail by Turbine'!S16" +"+'Detail by Turbine'!M16" +"SUM('Detail by Turbine'!T16:T17)" +"+'Detail by Turbine'!P21" +"SUM(A19:A25)" +"+A31+A26+A15+A10" +"+G26+G15+G10" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A21" +"+'Summary by Status'!A19" +"+'Summary by Status'!A23" +"+'Summary by Status'!A14" +"+'Summary by Status'!A20" +"+'Summary by Status'!A24" +"+'Summary by Status'!A25" +"SUM(A8:A22)" +"SUM(F7:F22)" +"+'Summary by Status'!A33" +"+A24-A25" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A20" +"+'Summary by Status'!I20" +"+'Summary by Status'!D20" +"+'Summary by Status'!F20" +"SUM(G8:G8)" +"+'Summary by Status'!A19" +"+'Summary by Status'!I19" +"+'Summary by Status'!D19" +"+'Summary by Status'!F19" +"+'Summary by Status'!A14" +"+'Summary by Status'!I14" +"+'Summary by Status'!D14" +"+'Summary by Status'!F14" +"SUM(G12:G14)" +"+'Summary by Status'!A23" +"+'Summary by Status'!I23" +"+'Summary by Status'!D23" +"+'Summary by Status'!F23" +"+'Summary by Status'!A22" +"+'Summary by Status'!I22" +"+'Summary by Status'!D22" +"+'Summary by Status'!F22" +"SUM(G18:G19)" +"+'Summary by Status'!A25" +"+'Summary by Status'!I25" +"+'Summary by Status'!D25" +"+'Summary by Status'!F25" +"SUM(A8:A27)" +"+G15+G9+G23+G20" +"+G28-G30" +"+D3+31" +"+'Detail by Turbine'!G8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"SUM(D5:BB5)" +"+'Detail by Turbine'!S8" +"D5" +"+D6+E5" +"+'Detail by Turbine'!S8" +"W8-V8" +"+'Detail by Turbine'!S8" +"+D6*$C10" +"+'Detail by Turbine'!B8" +"+D8*$C10" +"+A4+1" +"+'Detail by Turbine'!G18" +"+'Detail by Turbine'!S18" +"+A4+1" +"+'Detail by Turbine'!S18" +"+A4+1" +"+A4+1" +"+A4+1" +"+A4+1" +"+A4+1" +"33.9089+3.26128" +"+A4+1" +"+'Detail by Turbine'!B18" +"+'Detail by Turbine'!G19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"33.5789+0.2315" +"+'Detail by Turbine'!B19" +"+'Detail by Turbine'!G20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!B20" +"+'Detail by Turbine'!G9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!B9" +"+'Detail by Turbine'!G10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"(1208.9+1.3)/24506" +"4826.8/24506" +"(2408.7+2408.7)/24506" +"1806.5/24506" +"3010.9/24506" +"2408.7/24506" +"602.2/24506" +"(602.2+651.9)/24506" +"1204.4/24506" +"1558.4/24506" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!B10" +"+'Detail by Turbine'!G11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"250.25/3" +"+'Detail by Turbine'!B11" +"+'Detail by Turbine'!G12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!B12" +"+'Detail by Turbine'!G13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!B13" +"+'Detail by Turbine'!G14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!B14" +"+'Detail by Turbine'!G15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!B15" +"+'Detail by Turbine'!G16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+D92" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"13/2" +"+'Detail by Turbine'!B16" +"+'Detail by Turbine'!G17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!B17" +"+C10" +"C42+C98+C106+C90+C82+C58+C66+C74+C50+C34+C26+C18" +"+C115+C119+C111" +"+D124-D123" +"SUM(C4:C107)" +"+D58+D66+D74+D98+D106++D42+D18+D26+D34+D82+D90+D50+D10" +"+C123-C128" +"+'NTP or Sold'!C71" +"+'NTP or Sold'!Z71" +"+'NTP or Sold'!Z72" +"+'NTP or Sold'!C79" +"+'NTP or Sold'!Z79" +"+'NTP or Sold'!Z80" +"+'NTP or Sold'!C87" +"+'NTP or Sold'!Z87" +"+'NTP or Sold'!Z88" +"+'NTP or Sold'!C95" +"+'NTP or Sold'!Z95" +"+'NTP or Sold'!Z96" +"+'NTP or Sold'!C103" +"+'NTP or Sold'!Z103" +"+'NTP or Sold'!Z104" +"+'NTP or Sold'!C111" +"+'NTP or Sold'!AA111" +"+'NTP or Sold'!AA112" +"+'NTP or Sold'!C119" +"+'NTP or Sold'!AA119" +"+'NTP or Sold'!AA120" +"+'NTP or Sold'!C127" +"+'NTP or Sold'!AA127" +"+'NTP or Sold'!AA128" +"+'NTP or Sold'!C143" +"+'NTP or Sold'!AA143" +"+'NTP or Sold'!AA144" +"+'NTP or Sold'!C151" +"+'NTP or Sold'!AA151" +"+'NTP or Sold'!AA152" +"+'NTP or Sold'!C159" +"+'NTP or Sold'!AA159" +"+'NTP or Sold'!AA160" +"+'NTP or Sold'!C167" +"+'NTP or Sold'!AA167" +"+'NTP or Sold'!AA168" +"+'NTP or Sold'!C175" +"+'NTP or Sold'!AA175" +"+'NTP or Sold'!AA176" +"+'NTP or Sold'!C183" +"+'NTP or Sold'!AA183" +"+'NTP or Sold'!AA184" +"+'NTP or Sold'!C191+('NTP or Sold'!C207/2)" +"+'NTP or Sold'!AB191+'NTP or Sold'!AB207/2" +"+'NTP or Sold'!AB192+'NTP or Sold'!AB208/2" +"+'NTP or Sold'!C199+'NTP or Sold'!C207/2" +"+'NTP or Sold'!AB199+'NTP or Sold'!AB207/2" +"+'NTP or Sold'!AB200+'NTP or Sold'!AB208/2" +"+'NTP or Sold'!C215+'NTP or Sold'!C231/2" +"+'NTP or Sold'!AB215+'NTP or Sold'!AB231/2" +"+'NTP or Sold'!AB216+'NTP or Sold'!AB232/2" +"+'NTP or Sold'!C223+'NTP or Sold'!C231/2" +"+'NTP or Sold'!AB223+'NTP or Sold'!AB231/2" +"+'NTP or Sold'!AB224+'NTP or Sold'!AB232/2" +"1+'Detail by Turbine'!A17" +"+'NTP or Sold'!C263" +"+'NTP or Sold'!AD263" +"+'NTP or Sold'!AD264" +"1+B22" +"+'NTP or Sold'!C271" +"+'NTP or Sold'!AD271" +"+'NTP or Sold'!AD272" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C135" +"+'NTP or Sold'!AD135" +"+'NTP or Sold'!AD136" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C279" +"+'NTP or Sold'!AD279" +"+'NTP or Sold'!AD280" +"+'NTP or Sold'!C287" +"+'NTP or Sold'!AD287" +"+'NTP or Sold'!AD288" +"+'NTP or Sold'!C295" +"+'NTP or Sold'!AD295" +"+'NTP or Sold'!AD296" +"+'NTP or Sold'!C303" +"+'NTP or Sold'!AD303" +"+'NTP or Sold'!AD304" +"+'NTP or Sold'!C311" +"+'NTP or Sold'!AD311" +"+'NTP or Sold'!AD312" +"+'NTP or Sold'!C319" +"+'NTP or Sold'!AD319" +"+'NTP or Sold'!AD320" +"1+'NTP or Sold'!A44" +"+'NTP or Sold'!C327" +"+'NTP or Sold'!AD327" +"+'NTP or Sold'!AD327" +"+'NTP or Sold'!A42+1" +"+'NTP or Sold'!C335" +"+'NTP or Sold'!AF335" +"+'NTP or Sold'!AF336" +"+'NTP or Sold'!C343" +"+'NTP or Sold'!AF343" +"+'NTP or Sold'!AF344" +"+'NTP or Sold'!C351" +"+'NTP or Sold'!AF351" +"+'NTP or Sold'!AF352" +"+'NTP or Sold'!C359" +"+'NTP or Sold'!AF359" +"+'NTP or Sold'!AF360" +"+'NTP or Sold'!C367" +"+'NTP or Sold'!AF367" +"+'NTP or Sold'!AF368" +"+'NTP or Sold'!C375" +"+'NTP or Sold'!AF375" +"+'NTP or Sold'!AF376" +"+'NTP or Sold'!C383" +"+'NTP or Sold'!AF383" +"+'NTP or Sold'!AF384" +"+'NTP or Sold'!C391" +"+'NTP or Sold'!AF391" +"+'NTP or Sold'!AF392" +"+'NTP or Sold'!C239/2" +"+'NTP or Sold'!AG239/2" +"+'NTP or Sold'!AG240/2" +"+'NTP or Sold'!C239/2" +"+'NTP or Sold'!AG239/2" +"+'NTP or Sold'!AG240/2" +"+'NTP or Sold'!C247" +"+'NTP or Sold'!AG247" +"+'NTP or Sold'!AG248" +"+'NTP or Sold'!C255" +"1+'Detail by Turbine'!A13" +"+'NTP or Sold'!C399" +"+'NTP or Sold'!AH399" +"+'NTP or Sold'!AH400" +"+'NTP or Sold'!C439" +"+'NTP or Sold'!AI439" +"+'NTP or Sold'!AI440" +"+'NTP or Sold'!C447" +"+'NTP or Sold'!AI447" +"+'NTP or Sold'!AI448" +"+'NTP or Sold'!C455" +"+'NTP or Sold'!AI455" +"+'NTP or Sold'!AI456" +"+'NTP or Sold'!C463" +"+'NTP or Sold'!AI463" +"+'NTP or Sold'!AI464" +"1+'Detail by Turbine'!A21" +"+'NTP or Sold'!C471" +"+'NTP or Sold'!AK471" +"+'NTP or Sold'!AK472" +"+'NTP or Sold'!C479" +"+'NTP or Sold'!AM479" +"+'NTP or Sold'!AM480" +"+'NTP or Sold'!C487" +"+'NTP or Sold'!AM487" +"+'NTP or Sold'!AM488" +"+D64+31" +"+'NTP or Sold'!H4" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"SUM(N66:BB66)" +"+'NTP or Sold'!T4" +"+D66" +"+D67+E66" +"+'NTP or Sold'!T4" +"R69-Q69" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"+D67*$C71" +"+'NTP or Sold'!C4" +"+D69*$C71" +"+'NTP or Sold'!H5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"16.7/336" +"+(0.95-0.0497)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+(0.34-0.05)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!C5" +"+'NTP or Sold'!H6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!C6" +"+'NTP or Sold'!H7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!C7" +"+'NTP or Sold'!H8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!C8" +"+'NTP or Sold'!H9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!C9" +"+'NTP or Sold'!H10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!C10" +"+'NTP or Sold'!H11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!C11" +"+'NTP or Sold'!H24" +"SUM(D130:BB130)" +"D130" +"+'NTP or Sold'!T24" +"+'NTP or Sold'!C24" +"+'NTP or Sold'!H12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!C12" +"+'NTP or Sold'!H13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!C13" +"+'NTP or Sold'!H14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!C14" +"+'NTP or Sold'!H15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!C15" +"+'NTP or Sold'!H16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!C16" +"+'NTP or Sold'!H17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"D181" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!C17" +"+'NTP or Sold'!H18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!C18" +"+'NTP or Sold'!H19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!C19" +"+C193" +"+C193" +"+C193" +"+C193" +"+C193" +"+'NTP or Sold'!H20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!C20" +"+'NTP or Sold'!H21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!C21" +"+C217" +"+'NTP or Sold'!G40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!B40" +"+'NTP or Sold'!G42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!B42" +"+A241+1" +"+'NTP or Sold'!G43" +"+'NTP or Sold'!S43" +"+A241+1" +"+'NTP or Sold'!S43" +"+A241+1" +"+'NTP or Sold'!S43" +"+A241+1" +"+'NTP or Sold'!S43" +"+A241+1" +"+'NTP or Sold'!S43" +"+A241+1" +"+'NTP or Sold'!S43" +"+A241+1" +"+A241+1" +"+'NTP or Sold'!B43" +"+'NTP or Sold'!H22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!C22" +"+'NTP or Sold'!H23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!C23" +"+'NTP or Sold'!H25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!C25" +"+'NTP or Sold'!H26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!C26" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!C27" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!C28" +"+'NTP or Sold'!H29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!C29" +"+'NTP or Sold'!H30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!C30" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!G31" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!B31" +"+'NTP or Sold'!G32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!B32" +"+'NTP or Sold'!G33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!B33" +"+'NTP or Sold'!G34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!B34" +"+'NTP or Sold'!G35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!B35" +"+'NTP or Sold'!G36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!B36" +"+'NTP or Sold'!G37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!B37" +"+'NTP or Sold'!G38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!B38" +"+'NTP or Sold'!G39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!B39" +"+'Cost Cancel Details'!A44+1" +"+'NTP or Sold'!G44" +"+'Cost Cancel Details'!A44+1" +"+'Cost Cancel Details'!A44+1" +"+'Cost Cancel Details'!A44+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A44+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A44+1" +"+'Cost Cancel Details'!A44+1" +"+'Cost Cancel Details'!A44+1" +"+'NTP or Sold'!B44" +"+'NTP or Sold'!A457+1" +"'Detail by Turbine'!#REF!" +"+'NTP or Sold'!A457+1" +"+'NTP or Sold'!A457+1" +"+'NTP or Sold'!A457+1" +"+'NTP or Sold'!A457+1" +"+'NTP or Sold'!A457+1" +"+'NTP or Sold'!A457+1" +"+'NTP or Sold'!A457+1" +"+'Detail by Turbine'!#REF!" +"+'NTP or Sold'!A481+1" +"'NTP or Sold'!G45" +"'NTP or Sold'!S45" +"+'NTP or Sold'!A481+1" +"'NTP or Sold'!S45" +"0.05+0.1" +"+'NTP or Sold'!A481+1" +"'NTP or Sold'!S45" +"+'NTP or Sold'!A481+1" +"'NTP or Sold'!S45" +"+'NTP or Sold'!A481+1" +"'NTP or Sold'!S45" +"+'NTP or Sold'!A481+1" +"'NTP or Sold'!S45" +"+'NTP or Sold'!A481+1" +"+'NTP or Sold'!A481+1" +"+'NTP or Sold'!B45" +"'NTP or Sold'!G46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"+'NTP or Sold'!B46" +"'NTP or Sold'!G47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"+'NTP or Sold'!B47" +"'NTP or Sold'!G48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"+'NTP or Sold'!B48" +"+'Cost Cancel Details'!A100+1" +"+'NTP or Sold'!G49" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A100+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A100+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A100+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A100+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A100+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A100+1" +"+'Cost Cancel Details'!A100+1" +"+'NTP or Sold'!B49" +"+'NTP or Sold'!G50" +"+'NTP or Sold'!S50" +"+'NTP or Sold'!S50" +"+'NTP or Sold'!S50" +"+'NTP or Sold'!S50" +"+'NTP or Sold'!S50" +"+'NTP or Sold'!S50" +"+'NTP or Sold'!B50" +"+'NTP or Sold'!G51" +"+'NTP or Sold'!S51" +"+'NTP or Sold'!S51" +"+'NTP or Sold'!S51" +"+'NTP or Sold'!S51" +"+'NTP or Sold'!S51" +"+'NTP or Sold'!S51" +"+'NTP or Sold'!B51" +"SUM(B9:B10)" +"SUM(B23:B25)" +"SUM(B29:B33)" +"SUM(B11,B16,B18,B20,B26,B34,B39,B41,B43,B45)" +"SUM(B47/55)" +"SUM(J4/I4)" +"SUM(I4:I23)" +"SUM(I25:I49)" +"SUM(I24,I50)" +"SUM(I55:I65)" +"SUM(I67:I72)" +"D8-E8" +"(474/4)" +"D14-E14-0.5" +"SUM(D8:D36)" +"D9-C9" +"C9+G9+K9" +"3" +"C9+G9+K9+S9+W9+AA9" +"BQ9/BP9" +"2+22" +"42+3+10" +"55" +"64+17" +"C18+G18+K18+S18+W18" +"2+1" +"1+2" +"6-1" +"12+9+1" +"4+9" +"3+9" +"95" +"2+1-1" +"36+3" +"SUM(C9:C37)" +"E7" +"1653.5-953.5+25000+310" +"D45+H45+L45+0.4" +"C47+G47+K47+0.1" +"D47+H47+L47-0.1+0.3" +"587" +"C47+G47+K47+S47+W47+AA47+0.1" +"104.542+36" +"1000+154" +"C50+G50+K50-0.5" +"470" +"-162.6+-46" +"2189+229" +"D52+H52+L52-0.1" +"2192+28025" +"851" +"6057.058" +"1682+79+38" +"C55+G55+K55+0.2" +"D58+H58+L58-0.4" +"212-95" +"148+403" +"443-20" +"8654-4400" +"-298-403" +"5350-5350" +"5297-5297" +"280-10" +"-37+5350" +"5297" +"1200+938" +"2179" +"426+1250" +"SUM(C79:C80)" +"BP74" +"C83-C85" +"SUM(C89:C93)" +"'Year Over Year'!D9" +"-(D9-C9)" +"C9+G9+K9" +"$BT9/12" +"C9+G9+K9+S9+W9+AA9" +"D9+H9+L9+T9+X9+AB9+0.2" +"BQ9/BP9" +"BT10/12" +"D11+H11+L11+T11+X11+AB11+0.3" +"T14+X14+AB14+0.1" +"-(AF15-AE15)-0.5" +"T17+X17+AB17+0.25+0.1" +"D17+H17+L17+T17+X17+AB17+1" +"C18+G18+K18+S18+W18" +"T19+X19+AB19+0.25" +"$BT30/12+0.8" +"T30+X30+AB30+0.25+0.5" +"SUM(C9:C37)" +"K7" +"C50+G50+K50+S50+W50+AA50+0.1" +"SUBTOTAL(3,A806:A818)+8" +"SUM(G806:G818)" +"SUBTOTAL(3,A2:A834)+8" +"#REF!+#REF!+#REF!+G819+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!" +"2430*31*0.09" +"0.05*7500*30" +"7276.5/2" +"798+298" +"12701+2386" +"12824+7447" +"2430*30*0.05" +"6000*26*0.05" +"7500*31*0.05" +"3696*31*0.015" +"5000*31*0.01" +"-2345" +"SUBTOTAL(3,A2:A2)" +"SUM(G2)" +"SUBTOTAL(3,A4:A6)" +"SUM(G4:G6)" +"SUBTOTAL(3,A10:A13)" +"SUM(G10:G13)" +"SUBTOTAL(3,A15:A19)" +"SUM(G15:G19)" +"SUBTOTAL(3,A21:A52)" +"SUM(G21:G52)" +"2430*31*0.09" +"0.05*7500*30" +"2430*30*0.05" +"6000*26*0.05" +"7500*31*0.05" +"3696*31*0.015" +"5000*31*0.01" +"SUBTOTAL(3,A58:A221)" +"SUM(G58:G221)" +"SUBTOTAL(3,A223:A239)" +"SUM(G223:G239)" +"SUBTOTAL(3,A241:A307)" +"SUM(G241:G307)" +"SUBTOTAL(3,A309:A526)" +"SUM(G309:G526)" +"-2345" +"SUBTOTAL(3,A528:A821)" +"SUM(G528:G821)" +"798+298" +"7276.5/2" +"SUBTOTAL(3,A823:A1403)" +"SUM(G823:G1403)" +"12701+2386" +"12824+7447" +"SUBTOTAL(3,A1405:A2618)" +"SUM(G1405:G2618)" +"SUBTOTAL(3,A2626:A2635)" +"SUM(G2626:G2635)" +"SUBTOTAL(3,A2637:A2682)+8" +"SUM(G2637:G2682)" +"SUBTOTAL(3,A2684:A2696)+1" +"SUM(G2684:G2696)" +"SUBTOTAL(3,A2698:A2712)" +"SUM(G2698:G2712)" +"SUBTOTAL(3,A2716:A2735)" +"SUM(G2716:G2735)" +"SUBTOTAL(3,A2737:A2752)" +"SUM(G2737:G2752)" +"SUBTOTAL(3,A2:A2755)+8+1" +"G3+G7+G9+G14+G20+G53+G55+G57+G222+G240+G308+G527+G822+G1404+G2619+G2636+G2625+G2683+G2697+G2713+G2715+G2753+G2736" +"82.7+501.8" +"SUM(B2767:B2770)" +"B2772-B2774" +"""Jan-00"" & ""*""" +"""Feb-00"" & ""*""" +"D9-C9" +"ROUND((((C9*30)+(G9*30)+(K9*30))/90),0)" +"((S9*30)+(W9*30)+(AA9*30))/90" +"ROUND((((C9*30)+(G9*30)+(K9*30)+(S9*30)+(W9*30)+(AA9*30))/180),0)" +"BQ9/BP9" +"675-19" +"910-4" +"924-12" +"771-12" +"890-10" +"AF16-AE16+0.2" +"90+19" +"80+4" +"67+12" +"61+12" +"71+10" +"((T17*30)+(X17*30)+(AB17*30))/60+0.25" +"551+15" +"576+15" +"656+23" +"797+28" +"AF22-AE22+0.25" +"AF23-AE23-0.2" +"7+17+18" +"10+34+22" +"76+36+65" +"12+13+10" +"79+73+42" +"16+14+17" +"123+108+72" +"16+21+26" +"20+23+33" +"42+31+40" +"69+43+49" +"90+36+61" +"SUM(C9:C27)" +"'Year Over Year'!A6" +"'Year Over Year'!D9" +"-(D9-C9)" +"ROUND((((C9*30)+(G9*30)+(K9*30))/90),0)" +"$BT9" +"((T9+X9+AB9)*30)/90" +"'Year Over Year'!AF9" +"AI9+AM9+AQ9" +"ROUND((((D9*30)+(H9*30)+(L9*30)+(T9*30))/120),0)" +"BQ9/BP9" +"ROUND((((C10*30)+(G10*30)+(K10*30))/90),0)" +"660*1.1" +"726*1.1" +"799*1.1" +"879*1.1" +"967*1.1" +"1064*1.1" +"1170*1.1" +"1287*1.1" +"1416*1.1" +"1558*1.1" +"SUM(C9:C27)" +"(D9-C9)*-1" +"G9-H9" +"L9-K9" +"C9+G9+K9+O9" +"D9+H9" +"U9/T9" +"D10" +"1+1" +"7+4" +"3+4" +"2+2" +"4+4" +"1+4" +"3+2" +"SUM(C9:C26)" +"3+4" +"B10+B24+B34+B38+B42+B48+B52+B65+B85" +"SUBTOTAL(3,A2:A5)" +"SUM(G2:G5)" +"SUBTOTAL(3,A7:A7)" +"SUM(G7)" +"SUBTOTAL(3,A9:A15)" +"SUM(G9:G15)" +"2430*31*0.09" +"0.05*7500*30" +"SUBTOTAL(3,A17:A71)" +"SUM(G17:G71)" +"SUBTOTAL(3,A73:A85)" +"SUM(G73:G85)" +"SUBTOTAL(3,A87:A150)" +"SUM(G87:G150)" +"SUBTOTAL(3,A152:A256)" +"SUM(G152:G256)" +"7276.5/2" +"798+298" +"SUBTOTAL(3,A258:A434)" +"SUM(G258:G434)" +"12701+2386" +"12824+7447" +"SUBTOTAL(3,A436:A878)" +"SUM(G436:G878)" +"SUBTOTAL(3,A880:A884)" +"SUM(G880:G884)" +"SUBTOTAL(3,A886:A887)" +"SUM(G886:G887)" +"SUBTOTAL(3,A889:A902)" +"SUM(G889:G902)" +"SUBTOTAL(3,A904:A909)" +"SUM(G904:G909)" +"SUBTOTAL(3,A917:A936)" +"SUM(G917:G936)" +"SUBTOTAL(3,A2:A936)" +"G937+G916+G910+G903+G888+G885+G879+G435+G257+G151+G86+G72+G16+G8+G6" +"SUBTOTAL(3,A2:A2)" +"SUM(G2)" +"SUBTOTAL(3,A4:A6)" +"SUM(G4:G6)" +"SUBTOTAL(3,A8:A33)" +"SUM(G8:G33)" +"SUBTOTAL(3,A35:A76)" +"SUM(G35:G76)" +"SUBTOTAL(3,A82:A87)" +"SUM(G82:G87)" +"SUBTOTAL(3,A89:A163)" +"SUM(G89:G163)" +"SUBTOTAL(3,A165:A264)" +"SUM(G165:G264)" +"SUBTOTAL(3,A266:A431)" +"SUM(G266:G431)" +"SUBTOTAL(3,A433:A804)" +"SUM(G433:G804)" +"SUBTOTAL(3,A806:A815)" +"SUM(G806:G815)" +"SUBTOTAL(3,A817:A829)+8" +"SUM(G817:G829)" +"SUBTOTAL(3,A2:A847)+8" +"G848+G841+G834+G830+G816+G805+G432+G265+G164+G88+G81+G77+G34+G7+G3" +"+'Stock Prices'!A378" +"+C5-1" +"+'Daily Position'!T78" +"+'Daily Position'!S78" +"+C12-D12" +"+C15-C12" +"+'Daily Position'!R78" +"+'Daily Position'!Q78" +"IF(+Financials!P25<0,""No Capacity Available"",+Financials!P25)" +"ROUND(+Financials!I39,2)" +"1500000000-'Daily Position'!I78" +"ROUND(+G4*H4,2)" +"104000/130000" +"IF(J4O4,0,L4))),2)-ROUND(((H4-IF(J4>O4,0,L4))*G4),2))" +"ROUND((+K4-G4)*L4,2)" +"+P4+Q4" +"IF(J40,I15/H15,0)" +"1339286+3603" +"IF(O15>(X15-1),116115000,0)" +"VLOOKUP(+O15,StkPrices,+'Stock Prices'!L$2)" +"IF(O15>X15-1,+VLOOKUP(+Summary!$E$5,StkPrices,'Stock Prices'!L2),0)" +"+N15*H15-'MPR Raptor'!U51" +"-AC15+'MPR Raptor'!AH51" +"59891-SUM(H17:H27)" +"VLOOKUP(+O16,StkPrices,+'Stock Prices'!J$2)" +"+VLOOKUP(+Summary!$E$5,StkPrices,+'Stock Prices'!J$2)" +"+N16*(H16-L16)-'MPR Raptor'!U49" +"+SUM(Q16:Q27)-SUM(Z16:Z27)" +"ROUND(+SUM(R16:R27)-SUM(AA16:AA27),2)" +"-AC16+'MPR Raptor'!AH49" +"IF(L17=0,0,+M17/L17)" +"IF(J17O16,+VLOOKUP(+Summary!$E$5,StkPrices,'Stock Prices'!E2),+'Stock Prices'!E76)" +"IF(X29J37,0,(+N37-I37-Q37)))" +"IF(O37+1>J37,+M37-I37,0)" +"IF(O37>J37,+Q37,0)" +"VLOOKUP(+Summary!$E$5,Privates,V37)-'Private Cash'!E377" +"12500000" +"12500000+65507.43+3.57" +"VLOOKUP(+Summary!$E$5,Privates,V38)-'Private Cash'!F377" +"IF(O39(J65-1),0,VLOOKUP(+O65,Privates,V65))" +"IF(O65>(J65-1),-M65,0)" +"IF((O65-1)>(J65-1),-M65,0)" +"+N65+'Private Cash'!AG377-'MPR Raptor'!U58" +"-AC65+'MPR Raptor'!AH58" +"93746590-M65" +"+I66" +"IF(N65=0,VLOOKUP(+O65,Privates,V65),0)" +"+G4" +"ROUND(+H4/0.6*0.3612,2)" +"+N69*(H69-L69)-'MPR Raptor'!U19" +"-AC69+'MPR Raptor'!AH19" +"+G28" +"ROUND(+H28/0.6*0.3612,2)" +"ROUND(+G70*H70,2)-2" +"IF(O700"",Q3:Q77)" +"+I37+I38+I42+I51+I54+I64+I65+I66" +"+Q80+Q81-Q78" +"+I78-I81-I82" +"+B2+1" +"62.875" +"82+0.9375" +"+E76" +"+[1]Table!$B$3" +"+[1]Table!$B$5" +"INDEX(MPRR, MATCH(""Avici EBS Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""Active Power Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""DevX Energy Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""Carrizo Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""3TEC Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""3TEC Warrants EGF Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""Paradigm Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""Catalytica Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"(+P4+C4+'Stock Prices'!H5*'Daily Position'!$H$4+'Stock Prices'!E5*'Daily Position'!$H$28+'Stock Prices'!F5*'Daily Position'!$H$29+'Stock Prices'!K5*'Daily Position'!$H$31)/0.6*0.3612" +"12500000+65507.43" +"+'Stock Prices'!A378" +"INDEX([0]!MPRR, MATCH(""Amerada Hess Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!B377" +"INDEX([0]!MPRR, MATCH(""Ameritex Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!C377" +"INDEX([0]!MPRR, MATCH(""Basic Energy CFPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!D377" +"INDEX([0]!MPRR, MATCH(""City Forest IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!H377" +"INDEX([0]!MPRR, MATCH(""Ecogas Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!I377" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Daily Position'!$H$43-'Private Cash'!K377" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Condor Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!L377" +"INDEX([0]!MPRR, MATCH(""Heartland Contingent Construction Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!M377" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!N377" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!O377" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Note Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!P377" +"INDEX([0]!MPRR, MATCH(""Hornbeck-Leevac Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Private Cash'!Q385-'Private Cash'!Q377" +"INDEX([0]!MPRR, MATCH(""Industrial Holdings Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!R377" +"INDEX([0]!MPRR, MATCH(""Invasion Energy Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!S377" +"INDEX([0]!MPRR, MATCH(""Juniper Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!T377" +"INDEX([0]!MPRR, MATCH(""Juniper Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!U377" +"INDEX([0]!MPRR, MATCH(""LSI Preferred (AIM) Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!W377" +"INDEX([0]!MPRR, MATCH(""LSI Warrants (AIM) Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!X377" +"INDEX([0]!MPRR, MATCH(""Oconto Falls Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!Y377" +"INDEX([0]!MPRR, MATCH(""Oconto Falls IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!Z377" +"INDEX([0]!MPRR, MATCH(""Texland Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!AA377" +"INDEX([0]!MPRR, MATCH(""Texland Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!AB377" +"INDEX([0]!MPRR, MATCH(""Vastar Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!AC377" +"INDEX([0]!MPRR, MATCH(""Vastar Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!AD377" +"INDEX([0]!MPRR, MATCH(""Venoco Convertible Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Private Cash'!AE385-'Private Cash'!AE377" +"INDEX([0]!MPRR, MATCH(""WB Oil & Gas Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Daily Position'!$H$64-'Private Cash'!AF377" +"INDEX([0]!MPRR, MATCH(""Merlin Credit Derivative Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!AG377" +"(+P377+C377+'Daily Position'!$N$4*'Daily Position'!$H$4+'Daily Position'!$N$28*'Daily Position'!$H$28+'Daily Position'!$N$29*'Daily Position'!$H$29+'Daily Position'!$N$31*'Daily Position'!$H$31)/0.6*0.3612" +"-44447.3800000008-27" +"0-12500000-3.57" +"-12500000+12500000" +"-D58" +"532687.51" +"-532687.51" +"SUM(B6:B376)" +"+'Stock Prices'!A378" +"+B381-B382-B383" +"SUM(B379:AG379)" +"+'MPR Raptor'!$U$3" +"INDEX([0]!MPRR, MATCH(""Amerada Hess Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ameritex Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Basic Energy CFPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""City Forest IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ecogas Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))+0" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Daily Position'!$H$43" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Condor Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Contingent Construction Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Note Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hornbeck-Leevac Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*Q385" +"INDEX([0]!MPRR, MATCH(""Industrial Holdings Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Invasion Energy Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""LSI Warrants (AIM) Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Venoco Convertible Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*AE385" +"INDEX([0]!MPRR, MATCH(""WB Oil & Gas Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Daily Position'!$H$64" +"INDEX([0]!MPRR, MATCH(""Merlin Credit Derivative Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"+A381-1" +"INDEX([0]!MPRR, MATCH(""Amerada Hess Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ameritex Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Basic Energy CFPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""City Forest IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ecogas Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Condor Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Contingent Construction Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Note Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hornbeck-Leevac Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Industrial Holdings Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Invasion Energy Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""LSI Warrants (AIM) Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Venoco Convertible Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""WB Oil & Gas Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Merlin Credit Derivative Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"+A381" +"INDEX([0]!MPRR, MATCH(""Amerada Hess Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ameritex Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Basic Energy CFPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""City Forest IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ecogas Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Condor Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Contingent Construction Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Note Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hornbeck-Leevac Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Industrial Holdings Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Invasion Energy Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""LSI Warrants (AIM) Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Venoco Convertible Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""WB Oil & Gas Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Merlin Credit Derivative Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hornbeck-Leevac Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Shares/Units"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Venoco Convertible Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Shares/Units"",'MPR Raptor'!$E$3:$CM$3,))" +"+Summary!C5" +"+Summary!C5" +"H2" +"H2" +"H2" +"H2" +"H2" +"+'Stock Prices'!B378" +"E6+E9+E10" +"+'Cash-Int-Trans'!E111" +"H2" +"B11-E6-E9-E10" +"B18" +"+'Cash-Int-Trans'!B49" +"+E6-'Cash-Int-Trans'!B4+'Cash-Int-Trans'!B9" +"IF(P8<>0,""Not OK Check Put Value Table"", ""OK"")" +"30000000" +"+B7-Amort!B24" +"+'Cash-Int-Trans'!B12-'Cash-Int-Trans'!B5-'Cash-Int-Trans'!B6" +"+Amort!B28" +"IF(I21>0,0,-I21)" +"SUM(B6:B10)" +"H2" +"B8+I15+I20" +"IF(I19<0,-I19,0)" +"+'Cash-Int-Trans'!B7" +"E7-I16+'Cash-Int-Trans'!B10+'Cash-Int-Trans'!B13-I22-I37" +"+'Cash-Int-Trans'!B52" +"IF(I19>0,I19,0)" +"IF(+I24+I38+'Cash-Int-Trans'!D30-'Cash-Int-Trans'!D29>'Cash-Int-Trans'!D30,'Cash-Int-Trans'!D30,IF(+I24+I38+'Cash-Int-Trans'!D30<0,0,+I24+I38+'Cash-Int-Trans'!D30-'Cash-Int-Trans'!D29))" +"D14*E14" +"3224799+514376" +"+Amort!B29" +"IF(I21>0,I21,0)" +"M15-SUM(P8:P13)" +"-B17*A35/A38" +"SUM(M8:M14)" +"SUM(B14:B15)" +"+D14+D15" +"-'Cash-Int-Trans'!B117" +"M15-P15" +"IF(ROUND(P16,0)=0,"""",""8/31/00 Balance Sheet does not Balance!"")" +"-B16+350000000" +"1-B18/B16" +"B16+B17" +"IF(I5<81,IF(I5<20,23228587*I5,(81-I5)*(D14+D15)),IF(I5>116,(116-I5)*(+D14+D15),0))" +"+E9+I35" +"+M19/0.0302" +"-Shares!D30" +"-B11-I35" +"B11" +"+'Daily Position'!P78" +"+'Daily Position'!Q78" +"-'Daily Position'!I84" +"D22*D23" +"SUM(I19:I22)" +"+'Daily Position'!Q80" +"SUM(E21:E23)" +"I23+I17" +"E6" +"+P21+P22+P23" +"E24-E25" +"E26*E27" +"E9" +"E9" +"-B17" +"IF(E29>=E28,""Test Passed"",""Test Failed"")" +"E9+'Cash-Int-Trans'!B17" +"I24" +"E10" +"(D14+D15-Shares!B30)*(I5-E14)" +"+Summary!C5" +"+Shares!C39*Financials!I5" +"I24" +"MIN(A37:A38)" +"+'Cash-Int-Trans'!B17" +"I38" +"-I29-Shares!D24-Shares!D26" +"+A34-A33" +"-'Cash-Int-Trans'!B167" +"P13" +"+D33-A33" +"+'Cash-Int-Trans'!B16" +"SUM(I30:I38)" +"M36-M37-M38" +"IF(ROUND(M39,0)=0,""OK"",""Not OK"")" +"ROUND(M36-SUM(M37:M38),0)" +"IF(M40=0,""OK"",""Not OK"")" +"M15" +"+'Daily Position'!I65" +"-P9" +"+M45+O45" +"+'Daily Position'!I78-M45" +"+P44+P45+P46" +"E27" +"P13" +"P50-P49" +"IF(P52<0,0,P52/P48)" +"+B3" +"+Financials!I11" +"+E3" +"+E4-B4" +"+Financials!I16" +"SUM(E4:E9)" +"+Financials!I20" +"+Financials!I21" +"E18+E10" +"+Financials!M6" +"+Financials!M13" +"SUM(E26:E33)" +"+Financials!P8" +"SUM(E37:E43)" +"IF(Summary!C5<'Cash-Int-Trans'!D4,0,37034148)" +"IF(Summary!C5<'Cash-Int-Trans'!D5,0,36066314-30637565.04)" +"IF(Summary!C5<'Cash-Int-Trans'!D6,0,36066314-B5)" +"SUM(B3:B6)" +"IF(Summary!C5<'Cash-Int-Trans'!D9,0,-Financials!E6+B4)" +"-B9" +"+D9" +"IF(Summary!C5<'Cash-Int-Trans'!D12,0,36066314)" +"IF(Summary!C5<'Cash-Int-Trans'!D16,0,-41000000)" +"IF(Summary!$C$5<'Cash-Int-Trans'!D17,0,6000000)" +"IF(Summary!$C$5<'Cash-Int-Trans'!D19,0,-Amort!D11)" +"+Amort!A11" +"IF(Summary!$C$5<'Cash-Int-Trans'!D22,0,-Amort!D12)" +"+Amort!A12" +"+Summary!C5" +"IF(B26>(B27-1),30000000,0)" +"IF(B26>(B28-1),6000000,0)" +"+Summary!C5" +"IF(B29>B28,+(+B29-B28)/365*0.12*D28,0)" +"SUM(D27:D29)" +"+Financials!B6" +"+Financials!I24" +"-Financials!I15" +"+Financials!H21" +"-Financials!I21-Financials!I19-Financials!I20" +"+Financials!B7-Financials!M9" +"0-Financials!M10" +"-Financials!E7+Financials!P12" +"-Financials!E6+Financials!P8+Financials!P9" +"+B16" +"SUM(B34:B48)" +"+B34+B16+B17+B52+B20+B23" +"+B49-D49" +"+B57+B62+B67+B72+B77+B82+B92+B97+B102+B107+B112" +"+B56-B54" +"IF(Summary!$C$5<'Cash-Int-Trans'!B54,+'Cash-Int-Trans'!B54,IF(Summary!$C$5>'Cash-Int-Trans'!E54,'Cash-Int-Trans'!E54,Summary!$C$5))" +"+B55*(E56+0.0045)/360*E55" +"+B56" +"+B55+B57" +"+B60+B16+B62" +"+B65+B67-B16" +"+B75+B77+B16" +"+B80+B17" +"+B85+B20" +"+B90+B92+B87+B82" +"+B100+B102+B23" +"+B119+E124+E128+E132+E136+E140+E144+E148+E152+E156+E160+E164+E168+E172+E176+E180+E184+E188+E192+E196+E200+E204+E208+E212+E216+E220+E224+E228+E232+E236+E240+E244" +"+Amort!B61" +"+B117-B119-Amort!E65-Amort!E67-Amort!E80-Amort!E102" +"IF(Summary!C5>Amort!A43,Amort!A43,Summary!C5)" +"+B10" +"IF(E122>B122,+E122-B122,0)" +"+A9" +"+B123*0.07/360*E123" +"+D13" +"IF(Summary!C5>Amort!A43,Amort!A43,Summary!C5)" +"+B13" +"+A12" +"+B126" +"+B132" +"IF(Summary!$C$5>Amort!$A$44,Amort!$A$44,Summary!$C$5)" +"-'Daily Position'!Q38" +"+'Daily Position'!J38" +"-(+'Daily Position'!Q28+'Daily Position'!Q70)" +"+'Daily Position'!J28" +"-(+'Daily Position'!Q31+'Daily Position'!Q73)" +"+'Daily Position'!J31" +"-(+'Daily Position'!Q30+'Daily Position'!Q72)" +"-'Daily Position'!Q37-'Daily Position'!Q54" +"-'Daily Position'!Q42" +"-'Daily Position'!Q13" +"-'Daily Position'!Q6" +"-'Daily Position'!Q65" +"+[1]Table!$I$2" +"IF([1]Table!$C$3=1,[1]Table!$H$3,0)+Shares!D39" +"IF(Summary!$C$5>Amort!$A$45,Amort!$A$45,Summary!$C$5)" +"-'Daily Position'!Q29-'Daily Position'!Q51-'Daily Position'!Q71" +"+'Daily Position'!J29" +"-'Daily Position'!Q7" +"+'Daily Position'!J7" +"-'Daily Position'!Q8" +"+A176" +"+'Daily Position'!J8" +"-'Daily Position'!Q9" +"+'Daily Position'!J9" +"-'Daily Position'!Q17" +"+'Daily Position'!A16" +"+'Daily Position'!J17" +"-'Daily Position'!Q18" +"+'Daily Position'!J18" +"-'Daily Position'!Q19" +"+'Daily Position'!J19" +"-'Daily Position'!Q10-'Daily Position'!Q20" +"+'Daily Position'!J10" +"-'Daily Position'!Q11-'Daily Position'!Q21" +"+'Daily Position'!J11" +"-'Daily Position'!Q12" +"+'Daily Position'!J12" +"-'Daily Position'!Q22" +"+'Daily Position'!A22" +"-'Daily Position'!Q23" +"+'Daily Position'!A23" +"+'Daily Position'!A24" +"-'Daily Position'!Q25" +"+'Daily Position'!A25" +"+'Daily Position'!J25" +"-'Daily Position'!Q26" +"+'Daily Position'!A26" +"+'Daily Position'!J26" +"-'Daily Position'!Q27" +"+'Daily Position'!A27" +"+'Daily Position'!J27" +"-'Daily Position'!Q4-'Daily Position'!Q14-'Daily Position'!Q69" +"+'Daily Position'!A66" +"-'Daily Position'!Q64" +"+'Daily Position'!A64" +"5*12" +"B3" +"D10-F10" +"C10-E10" +"+F10" +"+A10" +"+B10+1" +"G10" +"+F11" +"C11*$B$4/360*(A11-A10)" +"+H10+F11" +"SUM(D11:D20)" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A23,Amort,2)" +"VLOOKUP(+A23,Amort,1)" +"VLOOKUP(+A23,Note,8)" +"VLOOKUP(+F23+1,NotePeriod,5)" +"+B24+B25" +"VLOOKUP(+F23+1,NotePeriod,8)" +"A23-F24" +"F25*B27/(F26-F24)" +"+B25+B28" +"B37" +"+C42+D42+E42+F42" +"+E68" +"C43*$B$38/360*(A43-A42)" +"+E81" +"+E103" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A55,Note,2)" +"VLOOKUP(+A55,Note,1)" +"VLOOKUP(+A55,Loan,8)" +"VLOOKUP(+F55+1,LoanPeriod,5)" +"+'Cash-Int-Trans'!B124" +"+'Cash-Int-Trans'!B123" +"+A64" +"+'Cash-Int-Trans'!E122" +"+'Cash-Int-Trans'!E124" +"+'Cash-Int-Trans'!B128" +"+'Cash-Int-Trans'!B127" +"+'Cash-Int-Trans'!E122" +"+'Cash-Int-Trans'!E128" +"SUM(E64:E67)" +"+'Cash-Int-Trans'!A132" +"+'Cash-Int-Trans'!B136" +"+'Cash-Int-Trans'!A136" +"+'Cash-Int-Trans'!B135" +"+'Cash-Int-Trans'!B140" +"+'Cash-Int-Trans'!A140" +"+'Cash-Int-Trans'!B139" +"+'Cash-Int-Trans'!B144" +"+'Cash-Int-Trans'!A144" +"+'Cash-Int-Trans'!B143" +"+'Cash-Int-Trans'!B148" +"+'Cash-Int-Trans'!A148" +"+'Cash-Int-Trans'!B147" +"+'Cash-Int-Trans'!B152" +"+'Cash-Int-Trans'!A152" +"+'Cash-Int-Trans'!B151" +"+'Cash-Int-Trans'!B156" +"+'Cash-Int-Trans'!A156" +"+'Cash-Int-Trans'!B155" +"+'Cash-Int-Trans'!B160" +"+'Cash-Int-Trans'!A160" +"+'Cash-Int-Trans'!B159" +"+'Cash-Int-Trans'!B164" +"+'Cash-Int-Trans'!A164" +"+'Cash-Int-Trans'!B163" +"+'Cash-Int-Trans'!B168" +"+'Cash-Int-Trans'!A168" +"+'Cash-Int-Trans'!B167" +"+'Cash-Int-Trans'!E132+'Cash-Int-Trans'!E136+'Cash-Int-Trans'!E140+'Cash-Int-Trans'!E144+'Cash-Int-Trans'!E148+'Cash-Int-Trans'!E152+'Cash-Int-Trans'!E156+'Cash-Int-Trans'!E160+'Cash-Int-Trans'!E164+'Cash-Int-Trans'!E168" +"SUM(E70:E80)" +"+'Cash-Int-Trans'!B176" +"+'Cash-Int-Trans'!A176" +"+'Cash-Int-Trans'!B175" +"+'Cash-Int-Trans'!B180" +"+'Cash-Int-Trans'!A180" +"+'Cash-Int-Trans'!B179" +"+'Cash-Int-Trans'!B184" +"+'Cash-Int-Trans'!A184" +"+'Cash-Int-Trans'!B183" +"+'Cash-Int-Trans'!B188" +"+'Cash-Int-Trans'!A188" +"+'Cash-Int-Trans'!B187" +"+'Cash-Int-Trans'!B192" +"+'Cash-Int-Trans'!A192" +"+'Cash-Int-Trans'!B191" +"+'Cash-Int-Trans'!B196" +"+'Cash-Int-Trans'!A196" +"+'Cash-Int-Trans'!B195" +"+'Cash-Int-Trans'!B200" +"+'Cash-Int-Trans'!A200" +"+'Cash-Int-Trans'!B199" +"+'Cash-Int-Trans'!B204" +"+'Cash-Int-Trans'!A204" +"+'Cash-Int-Trans'!B203" +"+'Cash-Int-Trans'!B208" +"+'Cash-Int-Trans'!A208" +"+'Cash-Int-Trans'!B207" +"+'Cash-Int-Trans'!B212" +"+'Cash-Int-Trans'!A212" +"+'Cash-Int-Trans'!B211" +"+'Cash-Int-Trans'!B216" +"+'Cash-Int-Trans'!A216" +"+'Cash-Int-Trans'!B215" +"+'Cash-Int-Trans'!B220" +"+'Cash-Int-Trans'!A220" +"+'Cash-Int-Trans'!B219" +"+'Cash-Int-Trans'!B224" +"+'Cash-Int-Trans'!A224" +"+'Cash-Int-Trans'!B223" +"+'Cash-Int-Trans'!B228" +"+'Cash-Int-Trans'!A228" +"+'Cash-Int-Trans'!B227" +"+'Cash-Int-Trans'!B232" +"+'Cash-Int-Trans'!A232" +"+'Cash-Int-Trans'!B231" +"+'Cash-Int-Trans'!B236" +"+'Cash-Int-Trans'!A236" +"+'Cash-Int-Trans'!B235" +"+'Cash-Int-Trans'!B240" +"+'Cash-Int-Trans'!A240" +"+'Cash-Int-Trans'!B239" +"+'Cash-Int-Trans'!B244" +"+'Cash-Int-Trans'!A244" +"+'Cash-Int-Trans'!B243" +"+'Cash-Int-Trans'!E172+'Cash-Int-Trans'!E176+'Cash-Int-Trans'!E180+'Cash-Int-Trans'!E184+'Cash-Int-Trans'!E188+'Cash-Int-Trans'!E192+'Cash-Int-Trans'!E196+'Cash-Int-Trans'!E200+'Cash-Int-Trans'!E204+'Cash-Int-Trans'!E208+'Cash-Int-Trans'!E212+'Cash-Int-Trans'!E216+'Cash-Int-Trans'!E220+'Cash-Int-Trans'!E224+'Cash-Int-Trans'!E228+'Cash-Int-Trans'!E232+'Cash-Int-Trans'!E236+'Cash-Int-Trans'!E240+'Cash-Int-Trans'!E244" +"SUM(E83:E102)" +"+Financials!I5" +"B3*D2" +"ROUND(D3/D2+0.49,0)" +"1400000000+1027000000+500000" +"ROUND(D4/D2+0.49,0)" +"D3-D4" +"+B7*D2" +"+B8*D2" +"+B9*D2" +"+B7+B8+B9" +"D5-SUM(D7:D9)" +"IF(E11>0,B7,IF((B9+B8)>-E11,B7,IF(-E11>(+B9+B8+B7),0,IF(D2<50,0,(+B9+B8+B7+E11)))))" +"+Financials!D14" +"+B14+C14" +"+Financials!D15+Financials!D14" +"+Financials!E15" +"+Financials!B15+Financials!B14" +"+Financials!B17" +"-D18/D17" +"+D17+D18" +"+Financials!I15" +"(+Financials!A35)/Financials!A38" +"+D18*E20+D20" +"+D21/D17" +"+D14" +"+C17" +"+B23*C23" +"D18/D17*D23" +"-D24*E20" +"+Financials!M11-D27" +"+B17-B23" +"+D21-D27" +"SUM(B35:B38)" +"+'Stock Prices'!A345" +"+C5-1" +"+'Daily Position'!T13" +"+'Daily Position'!S13" +"+C12-D12" +"+C15-C12" +"+'Daily Position'!R13" +"+'Daily Position'!Q13" +"IF(+Financials!P27<0,""No Capacity Available"",+Financials!P27)" +"+Financials!I42" +"1500000000-'Daily Position'!I13" +"460000000" +"+I6" +"+Summary!C5" +"+P6+Q6" +"+Q6-Z6" +"+H10*($G$9-$G$8)" +"35.15*0.96" +"1173344*0.6" +"+K10*L10" +"VLOOKUP(O10,Prices,3)" +"+Summary!C5" +"IF(N10>$G$7,(+$G$7-$G$9)*(H10-L10),IF(N10<$G$8,(+$G$8-$G$9)*(H10-L10),(+N10-$G$9)*(H10-L10)))" +"(MAX(G8,K10)-G9)*L10" +"IF(J10$G$7,(+$G$7-$G$9)*H10,IF(U10<$G$8,(+$G$8-$G$9)*H10,(+U10-$G$9)*H10))" +"+VLOOKUP(+Summary!$E$5,Prices,3)" +"+AC10-'MPR Raptor'!AH72-'MPR Raptor'!AH74" +"5309572-H10" +"+K10" +"1173344*0.3612" +"(MAX(G8,K11)-G9)*L11" +"+AC11-'MPR Raptor'!AH35-'MPR Raptor'!AH38" +"SUM(E3:E12)" +"-M6-(L10+L11)*(+G9-G8)" +"SUMIF(Q3:Q12,""<0"",Q3:Q12)" +"+AC13+AA13" +"SUMIF(Q3:Q12,"">0"",Q3:Q12)" +"(+H10+H11)*-10" +"+I13+I15" +"+Q15+Q16-Q13" +"+I17+P13" +"82+0.9375" +"80.77" +"68.84" +"+[1]Table!$B$3" +"+[1]Table!$B$5" +"INDEX(MPRR, MATCH(""Hanover Compressor Common Raptor II"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"+Summary!C5" +"+Summary!C5" +"H2" +"H2" +"H2" +"H2" +"H2" +"+'Stock Prices'!B345" +"E6+E9+E10" +"+'Cash-Int-Trans'!E72" +"H2" +"B11-E6-E9-E10" +"B18" +"+'Cash-Int-Trans'!B40" +"+E6-'Cash-Int-Trans'!B4+'Cash-Int-Trans'!B8" +"IF(P8<>0,""Not OK Check Put Value Table"", ""OK"")" +"30000000" +"+B7-Amort!B24" +"+Amort!B28" +"IF(I24>0,0,-I24)" +"SUM(B6:B10)" +"H2" +"B8+I15+I22" +"IF(I20<0,-I20,0)+IF(I21<0,-I21,0)" +"+'Cash-Int-Trans'!B6" +"+'Jedi Shares'!B9+Financials!I16" +"E7-I17+'Cash-Int-Trans'!B9+'Cash-Int-Trans'!B88-I40" +"+'Cash-Int-Trans'!B43" +"+Shares!D39+I23" +"D14*E14" +"+Amort!B29" +"IF(I20>0,I20,0)+IF(I21>0,I21,0)" +"IF(+I27+I41+'Cash-Int-Trans'!D107-'Cash-Int-Trans'!D106>'Cash-Int-Trans'!D107,'Cash-Int-Trans'!D107,IF(+I27+I41+'Cash-Int-Trans'!D107<0,0,+I27+I41+'Cash-Int-Trans'!D107-'Cash-Int-Trans'!D106))" +"+D15*E15" +"-B17*A35/A38" +"IF(I24>0,I24,0)" +"M16-SUM(P8:P14)" +"SUM(B14:B15)" +"+'Jedi Shares'!B43" +"SUM(M8:M15)" +"IF(ROUND(P17,0)=0,"""",""8/31/00 Balance Sheet does not Balance!"")" +"350000000-B16" +"-B17/B16" +"-'Cash-Int-Trans'!B76" +"M16-P16" +"B16+B17" +"SUM(I12:I17)" +"+E9+I38" +"+M19/0.0302" +"IF(I5<78.875,IF(I5<20,22990069*I5,(78.875-I5)*(D14+D15)),IF(I5>111.8633,(111.8633-I5)*(+D14+D15),0))" +"-B11-I38" +"B11" +"IF([1]Table!$C$16=1,IF(I5<20,([1]Table!$H$16-20)*'Jedi Shares'!B3/20*I5,IF(I5<[1]Table!$H$16,([1]Table!$H$16-I5)*'Jedi Shares'!B3,IF(I5>[1]Table!$I$16,([1]Table!$I$16-I5)*'Jedi Shares'!B3,0))),0)" +"+P19+P20" +"-Shares!D30" +"-'Jedi Shares'!B9" +"D22*D23" +"+Shares!E41-Shares!D39" +"+L22*0.01/100" +"-Shares!D39" +"SUM(E21:E23)" +"+'Daily Position'!P13" +"-'Daily Position'!I17" +"E6" +"+'Daily Position'!Q13" +"+'Daily Position'!Q15" +"E24-E25" +"I26+I18" +"SUM(P21:P25)" +"E26*E27" +"E9" +"IF(E29>=E28,""Test Passed"",""Test Failed"")" +"E9" +"E9+'Cash-Int-Trans'!B13" +"-B17" +"E10" +"+Summary!C5" +"I27" +"MIN(A37:A38)" +"I27" +"I41" +"(D14+D15-Shares!B30)*(I5-E15)" +"+A34-A33" +"+Shares!C39*Financials!I5+'Jedi Shares'!B3*Financials!I5" +"P14" +"+D33-A33" +"+'Cash-Int-Trans'!B13" +"-I32-Shares!D24-Shares!D26-I16" +"M36-M37-M38" +"IF(ROUND(M39,0)=0,""OK"",""Not OK"")" +"-'Cash-Int-Trans'!B92" +"ROUND(M36-SUM(M37:M38),0)" +"IF(M40=0,""OK"",""Not OK"")" +"+'Cash-Int-Trans'!B12" +"SUM(I33:I41)" +"M16" +"+I46-E45" +"+E9+I38" +"+M45+O45" +"+B7" +"+M8" +"+'Daily Position'!I13-M45" +"-P10" +"+I48-E47" +"+B15" +"+P44+P45+P46" +"+Shares!B14*Financials!I5" +"E27" +"+M10" +"(+'Jedi Shares'!B3+Shares!C39)*Financials!I5" +"P14" +"+M14" +"P50-P49" +"+I12" +"-P8" +"IF(P52<0,0,P52/P48)" +"+I57-E56-D56" +"I17" +"-E7" +"SUM(B45:B56)" +"+I58-I42" +"+B3" +"+Financials!I11" +"+E3" +"+E4-B4" +"SUM(E4:E9)" +"E18+E10" +"+Financials!M6" +"SUM(E26:E33)" +"+Financials!P8" +"+Financials!P10" +"SUM(E37:E43)" +"IF(Summary!C5<'Cash-Int-Trans'!D4,0,+G4)" +"+E4-F4" +"SUM(B3:B5)" +"IF(Summary!C5<'Cash-Int-Trans'!D8,0,-Financials!E6+B4)" +"-B8" +"+D8" +"IF(Summary!C5<'Cash-Int-Trans'!D12,0,-41000000)" +"IF(Summary!$C$5<'Cash-Int-Trans'!D15,0,-Amort!D11)" +"IF(Summary!$C$5<'Cash-Int-Trans'!D18,0,-Amort!D12)" +"+Financials!B6" +"+Financials!I27" +"-Financials!I15-Financials!I16" +"+Financials!H24" +"-Financials!I20-Financials!I21-Financials!I22-Financials!I23-Financials!I24" +"+Financials!B7-Financials!M9" +"0-Financials!M10" +"0-Financials!M12+Financials!I16" +"0-Financials!M13+Financials!I23" +"-Financials!E7+Financials!P12" +"-Financials!E6+Financials!P9" +"+B12" +"SUM(B23:B39)" +"+B23+B12+B13+B43+B16+B19" +"+B40-D40" +"+B48+B53+B58+B63+B68+B73" +"+B47-B45" +"IF(Summary!$C$5E45,+E45,Summary!$C$5))" +"+B46*(E47+0.0045)/360*E46" +"+E45" +"+B46+B48" +"+B51+B53+B12+B13" +"+B56+B58+B16" +"+B66+B68+B19" +"+B78+B85+E89+E93" +"+Amort!B61" +"+B9" +"IF(+Summary!C5>Amort!A43,Amort!A43,Summary!C5)" +"+B83-B81" +"+B82*0.07/360*B84" +"IF(Summary!$C$5>Amort!$A$44,Amort!$A$44,Summary!$C$5)" +"(+'Daily Position'!L10+'Daily Position'!L11)*('Daily Position'!G9-'Daily Position'!G8)" +"IF(E87>B87,+E87-B87,0)" +"+B88*0.07/360*E88" +"+[1]Table!$I$2" +"IF([1]Table!$C$4=1,[1]Table!$H$4,0)+Shares!D39+'Jedi Shares'!B9" +"+B91" +"+Summary!C5" +"IF(B103>(B104-1),30000000,0)" +"IF(B103>(B105-1),1100000,0)" +"+Summary!C5" +"IF(B106>B105,+(+B106-B105)/365*0.12*D105,0)" +"IF(Summary!C5<'Jedi Shares'!B1,0,7919393)" +"ROUND(+B3*B4,2)" +"ROUND(B3*D7-B6,2)" +"ROUND(B4*(1-C7),2)" +"+B6+B7" +"+B9+B43" +"-B9" +"-B43" +"SUM(B17:B19)" +"+B43" +"+B6" +"+B4" +"(+C29-C28)*B3" +"Financials!I5" +"+B28+B29" +"+B30/B3" +"+B18" +"-B7" +"+B37-B14" +"+Summary!C5" +"IF(C41>B38,B38,C41)" +"+B40-B14" +"+B36/B38*B41" +"5*12" +"B3" +"D10-F10" +"C10-E10" +"+F10" +"+A10" +"+B10+1" +"G10" +"+F11" +"C11*$B$4/360*(A11-A10)" +"+H10+F11" +"SUM(D11:D20)" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A23,Amort,2)" +"VLOOKUP(+A23,Amort,1)" +"VLOOKUP(+A23,Note,8)" +"VLOOKUP(+F23+1,NotePeriod,5)" +"+B24+B25" +"VLOOKUP(+F23+1,NotePeriod,8)" +"A23-F24" +"F25*B27/(F26-F24)" +"+B25+B28" +"B37" +"+C42+D42+E42+F42" +"+E66" +"C43*$B$38/360*(A43-A42)" +"+E71" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A55,Note,2)" +"VLOOKUP(+A55,Note,1)" +"VLOOKUP(+A55,Loan,8)" +"VLOOKUP(+F55+1,LoanPeriod,5)" +"+'Cash-Int-Trans'!B81" +"+'Cash-Int-Trans'!B82" +"+A64" +"+'Cash-Int-Trans'!B83" +"+'Cash-Int-Trans'!B85" +"SUM(E64:E65)" +"+'Cash-Int-Trans'!B87" +"+'Cash-Int-Trans'!A89" +"+'Cash-Int-Trans'!B91" +"+'Cash-Int-Trans'!A93" +"+'Cash-Int-Trans'!B92" +"+'Cash-Int-Trans'!E89+'Cash-Int-Trans'!E93" +"SUM(E68:E70)" +"+Financials!I5" +"B3*D2" +"ROUND(D3/D2+0.49,0)" +"1400000000+1027000000+500000" +"ROUND(D4/D2+0.49,0)" +"D3-D4" +"+B7*D2" +"+B8*D2" +"+B9*D2" +"+B7+B8+B9" +"D5-SUM(D7:D9)" +"IF(E11>0,B8,IF(B9>-E11,B8,IF(-E11>(+B9+B8),0,(+B9+B8+E11))))" +"+Financials!D15" +"+Financials!B15" +"+Financials!B17" +"-D18/D17" +"+D17+D18" +"+Financials!I15" +"+Financials!A35/Financials!A38" +"+D18*E20+D20" +"+D21/D17" +"+B14" +"+C17" +"+B23*C23" +"D18/D17*D23" +"-D24*E20" +"+Financials!M11-D27" +"+B17-B23" +"+D21-D27" +"+[1]Summary!$I$70" +"IF(Summary!$C$50,+'Credit Analysis'!C55,0)" +"+'Credit Analysis'!C42" +"+[1]Table!$B$3" +"+[1]Table!$B$4" +"B3" +"'Notional Analysis'!C35+VLOOKUP(B3,Note_Receivable,8)-'50 NR'!C8" +"+'258 NP'!I3" +"'Notional Analysis'!C5*'Notional Analysis'!C8*(B8)" +"'50 NP'!J3" +"'50 NR'!K3" +"'Hawaii Summary'!C18" +"'Hawaii Summary'!B18" +"0.0001*B14" +"IF(E21>30000000,30000000,IF(E21<0,0,+E21))" +"B19-SUM(E13:E17)" +"SUM(B13:B18)" +"+B19-E13-E14-E15-E16" +"'Notional Analysis'!F39" +"'Notional Analysis'!F38" +"'Notional Analysis'!F37" +"SUM(C22:C24)" +"'Notional Analysis'!C5*'Notional Analysis'!C8*('Credit Analysis'!B8-'Notional Analysis'!D7)" +"IF(B16<>0,B16,-E15)" +"'50 NR'!K4-'258 NP'!I5-'50 NP'!J4" +"C25+C26+C27+C28" +"E18" +"E17" +"E16" +"C29-C30-C31-C32" +"IF(ROUND(C33,1)=0,""OK"",""Not OK"")" +"B19" +"E14" +"E13" +"E15-B16" +"C36-SUM(C38:C41)" +"+E19" +"+'Notional Analysis'!E44" +"+E16+E17" +"C45+C46-C47" +"C48*C49" +"+C47" +"C51-C50" +"C52/C49" +"C53-C54" +"'Credit Analysis'!B3" +"C5*D5" +"'A Amort'!E5" +"B2-B5" +"'A Amort'!N5" +"(F6+H6)/C6" +"'B_D Amort'!E5" +"B2-B6" +"'B_D Amort'!N5" +"'C Amort'!E5" +"B2-B7" +"'C Amort'!N5" +"SUM(C5:C7)" +"'Notional Analysis'!D7" +"'Credit Analysis'!B8" +"'A TRS'!B19" +"'A TRS'!B20" +"'B_D TRS'!B19" +"'B_D TRS'!B20" +"'C TRS'!B19" +"'C TRS'!B20" +"+C24-C25" +"'Credit Analysis'!B3" +"H1-H2" +"VLOOKUP(H1,A_Debt,1)" +"'Hawaii Summary'!F5" +"VLOOKUP($H$1,A_Debt,8)" +"'Hawaii Summary'!H5" +"VLOOKUP($H$1,A_Equity,6)" +"'Hawaii Summary'!B5" +"F4*$E$2/30" +"VLOOKUP($H$1+30,A_Debt,5)" +"'Hawaii Summary'!I7" +"VLOOKUP($H$1+30,A_Equity,3)" +"B5/12" +"E3+E4" +"COUNT(J8:J53)-1" +"SUM(N3:N4)" +"PMT(K4/12,K5,-K3)" +"B4" +"B3" +"B8-G8" +"A8" +"M8-L8" +"K8-N8" +"H8" +"C9+0.005+0.0055" +"B9*D9/12" +"E9" +"O8" +"K9*$K$4/12" +"C9+0.00045" +"M9" +"C25*(1+$C$5)" +"E53+B53" +"L53+N53" +"K53" +"'Hawaii Summary'!B4" +"'Hawaii Summary'!F4" +"'Hawaii Summary'!B6" +"'Hawaii Summary'!B11" +"'Hawaii Summary'!B10" +"B4*'Notional Analysis'!C8*'B_D TRS'!B6" +"B4*B7*'Notional Analysis'!C8" +"B4*B6*'Notional Analysis'!C8" +"D4+H4" +"B11" +"D4+H4" +"IF(B10>=B11,0,IF(B11-B10>=E4,E4,B11-B10))" +"G10-G11" +"B4*B6*'Notional Analysis'!C8" +"D4" +"B7*B4*'Notional Analysis'!C8" +"B10-E4+B12" +"C10-E4+C12" +"-F14+F13" +"B15-B14" +"G12-G15" +"C16-G16" +"IF(ABS(H16)<1000000,""Clint says it's OK"",""Clint says Uh Oh!"")" +"C15" +"IF(B15>B18,B15-B18,0)" +"IF(B18>=B15,B18-B15,0)" +"B16-B19+B20" +"IF(B21<>C16,""TRS Incorrectly Calculated"",""TRS Calculation Is Correct"")" +"'Credit Analysis'!B3" +"H1-H2" +"VLOOKUP(H1,BD_Debt,1)" +"'Hawaii Summary'!F6" +"VLOOKUP($H$1,BD_Debt,8)" +"'Hawaii Summary'!H6" +"VLOOKUP($H$1,BD_Equity,6)" +"'Hawaii Summary'!B6" +"F4*$E$2/30" +"VLOOKUP($H$1+30,BD_Debt,5)" +"'Hawaii Summary'!I7" +"VLOOKUP($H$1+30,BD_Equity,3)" +"B5/12" +"E3+E4" +"COUNT(J8:J47)-1" +"SUM(N3:N4)" +"PMT(K4/12,K5,-K3)" +"B4" +"B3" +"B8-G8" +"A8" +"M8-L8" +"K8-N8" +"H8" +"C9+0.005+0.0055" +"B9*D9/12" +"E9" +"O8" +"K9*$K$4/12" +"M9" +"C19*(1+$C$5)" +"E47+B47" +"L47+K47" +"'Hawaii Summary'!B4" +"'Hawaii Summary'!F4" +"'Hawaii Summary'!B6" +"'Hawaii Summary'!F6" +"'Hawaii Summary'!B11" +"'Hawaii Summary'!B10" +"B4*'Notional Analysis'!C8*'B_D TRS'!B6" +"B4*B7*'Notional Analysis'!C8" +"B4*B6*'Notional Analysis'!C8" +"D4+H4" +"B11" +"D4+H4" +"IF(B10>=B11,0,IF(B11-B10>=E4,E4,B11-B10))" +"G10-G11" +"B4*B6*'Notional Analysis'!C8" +"D4" +"B7*B4*'Notional Analysis'!C8" +"B10-E4+B12" +"C10-E4+C12" +"-F14+F13" +"B15-B14" +"G12-G15" +"C16-G16" +"IF(ABS(H16)<1000000,""Clint says it's OK"",""Clint says Uh Oh!"")" +"C15" +"IF(B15>B18,B15-B18,0)" +"IF(B18>=B15,B18-B15,0)" +"-B14+B15-B19+B20" +"IF(B21<>C16,""TRS Incorrectly Calculated"",""TRS Calculation Is Correct"")" +"'Credit Analysis'!B3" +"H1-H2" +"VLOOKUP(H1,C_Debt,1)" +"'Hawaii Summary'!F7" +"VLOOKUP($H$1,C_Debt,8)" +"'Hawaii Summary'!H7" +"VLOOKUP($H$1,C_Equity,6)" +"'Hawaii Summary'!B7" +"F4*$E$2/30" +"VLOOKUP($H$1+30,C_Debt,5)" +"'Hawaii Summary'!I7" +"VLOOKUP($H$1+30,C_Equity,3)" +"B5/12" +"E3+E4" +"COUNT(J8:J48)-1" +"SUM(N3:N4)" +"PMT(K4/12,K5,-K3)" +"B4" +"B3" +"B8-G8" +"A8" +"M8-L8" +"K8-N8" +"H8" +"C9+0.005+0.0055" +"B9*D9/12" +"E9" +"O8" +"K9*$K$4/12" +"M9" +"C20*(1+$C$5)" +"E48+B48" +"M47+K48" +"'Hawaii Summary'!B4" +"'Hawaii Summary'!F4" +"'Hawaii Summary'!B7" +"'Hawaii Summary'!F7" +"'Hawaii Summary'!B11" +"'Hawaii Summary'!B10" +"B4*'Notional Analysis'!C8*'B_D TRS'!B6" +"B4*B7*'Notional Analysis'!C8" +"B4*B6*'Notional Analysis'!C8" +"D4+H4" +"B11" +"D4+H4" +"IF(B10>=B11,0,IF(B11-B10>=E4,E4,B11-B10))" +"G10-G11" +"B4*B6*'Notional Analysis'!C8" +"D4" +"B7*B4*'Notional Analysis'!C8" +"B10-E4+B12" +"C10-E4+C12" +"-F14+F13" +"B15-B14" +"G12-G15" +"C16-G16" +"IF(ABS(H16)<1000000,""Clint says it's OK"",""Clint says Uh Oh!"")" +"C15" +"IF(B15>B18,B15-B18,0)" +"IF(B18>=B15,B18-B15,0)" +"-B14+B15-B19+B20" +"IF(B21<>C16,""TRS Incorrectly Calculated"",""TRS Calculation Is Correct"")" +"C5*C8" +"C6/C8" +"D7*C8" +"C9*C8" +"30001000-C17" +"C15*0.9999" +"C16" +"C15*(1-0.9999)" +"SUM(C14:C17)" +"SUM(F14:F18)" +"C19" +"F17" +"E22+E23-E24" +"E25*E26" +"F17" +"E28-E27" +"E29/E26" +"C14+C16-C37-39500000" +"F14" +"SUM(F16:F18)" +"C5*C7" +"C36-C15" +"C16-39500000+1000" +"0.0001*C36" +"C16+C14-C37-C35" +"C40-SUM(F35:F38)" +"SUM(F37:F39)" +"F40" +"F38+F37" +"F38+F37" +"C9*C7" +"E51-E52" +"'Credit Analysis'!B3" +"VLOOKUP(F1,Note_Receivable,6)" +"B2-C8" +"VLOOKUP(F1,Note_Receivable,1)" +"F4*F3/(6*30)" +"'Credit Analysis'!B5" +"B3" +"F1-F2" +"K1+K2" +"5*2" +"VLOOKUP(F1+(6*30),Note_Receivable,4)" +"VLOOKUP(F1,Note_Receivable,9)+K2" +"PMT(B3/2,B4,-B2)" +"B2" +"'Notional Analysis'!C16-'Notional Analysis'!C37" +"C8" +"B8-E8" +"C8" +"F8" +"C5" +"B9*$B$3/2" +"C9-D9" +"H8+C9" +"C9" +"'Credit Analysis'!B3" +"VLOOKUP(F1,Lg_Payable,6)" +"'Notional Analysis'!F35" +"VLOOKUP(F1,Lg_Payable,1)" +"+F4+J2" +"IF(F1E42,+E42,Summary!$C$5))" +"SUM(E3:E6)" +"+I7+L7" +"+S9-'MRP Raptor'!U92+SUM(#REF!)+(+#REF!+#REF!)/0.6*0.3612" +"+S10-S7" +"IF(Summary!$C$5E42,+E42,Summary!$C$5))" +"IF(Summary!$C$5E42,+E42,Summary!$C$5))" +"82+0.9375" +"79.8" +"72.15" +"+[1]Table!$B$3" +"+[1]Table!$B$5" +"IF(Summary!$C$5E42,+E42,Summary!$C$5))" +"+Summary!C5" +"+Summary!C5" +"H2" +"H2" +"H2" +"H2" +"H2" +"+[1]Table!$B$5" +"E6+E9+E10" +"+'Cash-Int-Trans'!E69" +"H2" +"B11-E6-E9-E10" +"B18" +"+'Cash-Int-Trans'!B37" +"+E6-'Cash-Int-Trans'!B4+'Cash-Int-Trans'!B8" +"30000000" +"+B7-Amort!B24" +"+Amort!B28" +"IF(I24>0,0,-I24)" +"SUM(B6:B10)" +"H2" +"B8+I15+I22" +"IF(I20<0,-I20,0)+IF(I21<0,-I21,0)" +"+'Cash-Int-Trans'!B6" +"+'Jedi Shares'!B9+Financials!I16" +"E7-I17+'Cash-Int-Trans'!B9-I40" +"+'Cash-Int-Trans'!B40" +"+Shares!D39+I23" +"+Amort!B29" +"IF(I20>0,I20,0)+IF(I21>0,I21,0)" +"IF(+I28+I41+'Cash-Int-Trans'!D95-'Cash-Int-Trans'!D94>'Cash-Int-Trans'!D95,'Cash-Int-Trans'!D95,IF(+I28+I41+'Cash-Int-Trans'!D95<0,0,+I28+I41+'Cash-Int-Trans'!D95-'Cash-Int-Trans'!D94))" +"D15*E15" +"-B17*A35/A38" +"IF(I24>0,I24,0)" +"M16-SUM(P8:P14)" +"SUM(B14:B15)" +"+'Jedi Shares'!B43" +"SUM(M8:M15)" +"350000000-B16" +"1-350000000/B16" +"-'Cash-Int-Trans'!B73" +"M16-P16" +"IF(ROUND(P17,0)=0,"""",""8/31/00 Balance Sheet does not Balance!"")" +"B16+B17" +"SUM(I12:I17)" +"M16" +"IF(I5<83,IF(I5<20,19927042*I5,(83-I5)*(D14+D15)),IF(I5>112.418,(112.418-I5)*(+D14+D15),0))" +"B11" +"IF([1]Table!$C$17=1,IF(I5<20,([1]Table!$H$17-20)*'Jedi Shares'!B3/20*I5,IF(I5<[1]Table!$H$17,([1]Table!$H$17-I5)*'Jedi Shares'!B3,IF(I5>[1]Table!$I$17,([1]Table!$I$17-I5)*'Jedi Shares'!B3,0))),0)" +"IF(P8=0,0,+D23*D24)" +"-P8" +"+M21+O21" +"-Shares!D30" +"+Shares!E41-Shares!D39" +"SUM(P19:P22)" +"78+0.6953125" +"D23*D24" +"+'Daily Position'!L7" +"E28" +"+'Daily Position'!M7" +"P23*P24" +"E6" +"P14" +"E25-E26" +"IF(P26>=P25,""Test Passed"",""Test Failed"")" +"I26+I18" +"P26-P25" +"IF(P28<0,0,P28/P24)" +"E9" +"E9" +"-B17" +"+A3" +"E9+'Cash-Int-Trans'!B13" +"+Summary!C5" +"E10" +"MIN(A37:A38)" +"I28" +"(+D15-Shares!B30)*(I5-E15)" +"I28" +"+A34-A33" +"+Shares!C39*Financials!I5+'Jedi Shares'!B3*Financials!I5" +"I41" +"+D33-A33" +"+'Cash-Int-Trans'!B13" +"SUM(M35:M37)" +"-I32-Shares!D24-Shares!D26-I16" +"P14" +"-'Cash-Int-Trans'!B85" +"+'Cash-Int-Trans'!B12" +"M38-M39-M40" +"IF(ROUND(M41,0)=0,""OK"",""Not OK"")" +"SUM(I33:I41)" +"+E9+I38" +"+M44/0.0302" +"-B11-I38" +"+M8" +"+P44+P45" +"-'Jedi Shares'!B9" +"+Shares!B14*Financials!I5" +"-Shares!D39" +"+M10" +"+'Daily Position'!I7" +"(+'Jedi Shares'!B3+Shares!C39)*Financials!I5" +"+M14" +"SUM(P46:P50)" +"-P8" +"SUM(I46:I57)" +"+I42-I58" +"+B3" +"+Financials!I11" +"+E3" +"+E4-B4" +"SUM(E4:E9)" +"E18+E10" +"+Financials!M6" +"SUM(E26:E33)" +"+Financials!P8" +"+Financials!P10" +"SUM(E37:E43)" +"41000000-6481031" +"SUM(B3:B5)" +"IF(Summary!C5<'Cash-Int-Trans'!D8,0,-Financials!E6+'Cash-Int-Trans'!B4)" +"+D4" +"-B8" +"+D8" +"IF(Summary!$C$5<'Cash-Int-Trans'!D13,0,0)" +"IF(Summary!$C$5<'Cash-Int-Trans'!D15,0,-Amort!D11)" +"+Financials!B6" +"+Financials!I28" +"-Financials!I15-Financials!I16" +"+Financials!H24" +"-Financials!I24-Financials!I23-Financials!I22-Financials!I20-Financials!I21" +"+Financials!B7-Financials!M9" +"0-Financials!M10" +"0-Financials!M12+Financials!I16" +"0-Financials!M13+Financials!I23" +"-Financials!E7+Financials!P12" +"-Financials!E6+Financials!P8" +"+B12" +"SUM(B20:B36)" +"+B20+B12+B13+B40+B16" +"+B37-D37" +"+B45+B50+B55+B60+B65+B70" +"+B44-B42" +"IF(Summary!$C$5E42,+E42,Summary!$C$5))" +"+B43*(E44+0.0045)/360*E43" +"+E42" +"+B43+B45" +"+B48+B12" +"+B53+B16" +"+B58+B50+B55+B60" +"+B75+B82+E86" +"+Amort!B61" +"+D9" +"+B9" +"IF(Summary!C5>Amort!A43,Amort!A43,Summary!C5)" +"+B80-B78" +"+B79*0.07/360*B81" +"+[1]Table!$I$2" +"IF(Summary!$C$5>Amort!$A$44,Amort!$A$44,Summary!$C$5)" +"IF([1]Table!$C$5=1,[1]Table!$H$5,0)+Shares!D39+'Jedi Shares'!B9" +"IF(E84>B84,+E84-B84,0)" +"+B84" +"+B85*0.07/360*E85" +"+Summary!C5" +"IF(B91>(B92-1),30000000,0)" +"IF(B91>(B93-1),0,0)" +"+Summary!C5" +"IF(B94>B93,+(+B94-B93)/365*0.12*D93,0)" +"IF(Summary!C5<'Jedi Shares'!B1,0,4080607)" +"+B3*B4" +"ROUND(B3*D7-B6,2)" +"ROUND(B4*(1-C7),2)" +"+B6+B7" +"+B9+B43" +"-B9" +"-B43" +"SUM(B17:B19)" +"+B43" +"+B6" +"+B4" +"(+C29-C28)*B3" +"+Financials!I5" +"+B28+B29" +"+B30/B3" +"+B18" +"-B7" +"+B37-B14" +"+Summary!C5" +"IF(C41>B38,B38,C41)" +"+B40-B14" +"+B36/B38*B41" +"IF(Summary!$C$5E42,+E42,Summary!$C$5))" +"5*12" +"+A42" +"B3" +"D10-F10" +"C10-E10" +"+F10" +"+A10" +"+B10+1" +"G10" +"+F11" +"C11*$B$4/360*(A11-A10)" +"+H10+F11" +"SUM(D11:D20)" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A23,Amort,2)" +"VLOOKUP(+A23,Amort,1)" +"VLOOKUP(+A23,Note,8)" +"VLOOKUP(+F23+1,NotePeriod,5)" +"+B24+B25" +"VLOOKUP(+F23+1,NotePeriod,8)" +"A23-F24" +"F25*B27/(F26-F24)" +"+B25+B28" +"B37" +"+C42+D42+E42+F42" +"+A42+181+1" +"+E66" +"C43*$B$38/360*(A43-A42)" +"+A43+184" +"+E70" +"+A44+181-1" +"+A46+181" +"+A48+182" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A55,Note,2)" +"VLOOKUP(+A55,Note,1)" +"VLOOKUP(+A55,Loan,8)" +"VLOOKUP(+F55+1,LoanPeriod,5)" +"+'Cash-Int-Trans'!B78" +"IF(Summary!$C$5E62,+E62,Summary!$C$5))" +"+'Cash-Int-Trans'!B79" +"+A64" +"+'Cash-Int-Trans'!B80" +"+'Cash-Int-Trans'!B82" +"SUM(E64:E65)" +"+'Cash-Int-Trans'!B84" +"+'Cash-Int-Trans'!E84" +"+'Cash-Int-Trans'!E86" +"+Financials!I5" +"B3*D2" +"ROUND(D3/D2+0.49,0)" +"1400000000+1027000000+500000" +"ROUND(D4/D2+0.49,0)" +"D3-D4" +"+B7*D2" +"+B8*D2" +"+E8+F11" +"+B9*D2" +"+B7+B8+B9" +"D5-SUM(D7:D9)" +"+E11+E9" +"+D11/(B3-SUM(B7:B9))" +"IF(E11>0,B9,IF(B9+E11>0,+B9+E11,0))" +"+Financials!D15" +"+Financials!B15" +"+Financials!B17" +"-D18/D17" +"+D17+D18" +"+Financials!I15" +"+Financials!A35/Financials!A38" +"+D18*E20+D20" +"+D21/D17" +"+B14" +"+C17" +"+B23*C23" +"D18/D17*D23" +"-D24*E20" +"+Financials!M11-D27" +"+B17-B23" +"+D21-D27" +"+B7" +"+[1]Summary!$I$68" +"+[1]Summary!$I$69" +"IF(Summary!$C$5E42,+E42,Summary!$C$5))" +"SUM(C6:C11)" +"SUM(C21:C27)" +"SUM(C13+C18+C29 + C34)" +"SUM(C6:C54)" +"C59" +"SUM(C81:C130)" +"SUM(C55+C77+C133+C147)" +"SUBTOTAL(3,B3:B3)" +"SUBTOTAL(3,B5:B14)" +"SUBTOTAL(3,B16:B23)" +"SUBTOTAL(3,B25:B29)" +"SUBTOTAL(3,B37:B40)" +"SUBTOTAL(3,B48:B54)" +"SUBTOTAL(3,B56:B66)" +"SUBTOTAL(3,B68:B70)" +"SUBTOTAL(3,B3:B70)" +"SUM(D2:D80)" +"SUM(D83:D197)" +"SUM(D200:D279)" +"SUM(D282:D303)" +"SUM(D81+D198+D280+D304)" +"SUM(C6:C54)" +"C59" +"SUM(C81:C131)" +"SUM(C55+C77+C134+C148)" +"+C76+C40+C36+C26+C12+F12" +"SUBTOTAL(3,B3:B3)" +"SUBTOTAL(3,B5:B15)" +"SUBTOTAL(3,B17:B24)" +"SUBTOTAL(3,B26:B30)" +"SUBTOTAL(3,B44:B49)" +"SUBTOTAL(3,B51:B57)" +"SUBTOTAL(3,B59:B75)" +"SUBTOTAL(3,B77:B80)" +"SUBTOTAL(3,B3:B80)" +"B42+I3" +"D47+(I1*4)" +"B63+(I1*5)" +"D67+(I1*4)" +"D70+I1" +"B72+(I1*2)" +"B90-I4" +"B83+I1+I1" +"D83+I2" +"D83+(I1)" +"B85+I1*2" +"D85" +"D87-(I1*2)" +"B89-I1" +"B90-(I1*3)" +"G7-F7" +"G7/K7" +"8.9*0.5" +"IF(K9<0,0,(G9/K9))" +"IF(K11=0,0,(G11/K11))" +"115.6" +"15+115.6" +"0.4+6.8+6+53.4+53.5" +"143.9-1.1" +"285.1+79.1" +"G30-H30" +"220.4+8" +"239+5" +"25.3" +"SUM(G4:H4)" +"Z16+1" +"P29+2" +"SUM(I4:I38)" +"B97" +"SUM(B43:B92)" +"SUM(J25:J92)" +"J93" +"Q114" +"X120" +"SUM(B93:B96)" +"SUM(Q16:Q113)" +"SUM(X16:X119)" +"SUM(D4:E4)" +"22-7" +"SUM(D4:D28)" +"441+11" +"H12+1" +"SUM(I3:I49)" +"SUM(S6+2)" +"Z6+1" +"SUM(G10:H10)" +"6+4" +"18+1+1+1+1" +"67-13+11-3-2-4-3" +"SUM(H37:H37)" +"SUM(G10:G41)" +"AE123" +"C84" +"SUM(B49:B77)" +"SUM(J82)" +"Q103" +"SUM(J17:J79)" +"X114" +"SUM(C80:C83)" +"SUM(Q5:Q99)" +"AC109+2" +"SUM(X5:X110)" +"SUM(AE4:AE116)" +"SUM(AF4:AF116)" +"SUM(AE121:AE122)" +"H12+1" +"SUM(I3:I49)" +"SUM(B7:B27)" +"C11+I11" +"MIN(C11:C27)" +"MAX(C11:C27)" +"AVERAGE(C11:C27)" +"SUM(N4:N5)" +"E3/C3" +"SUM(C3:C13)" +"SUM(E3:E12)" +"SUM(C14:C22)" +"B1" +"C2/$A2" +"+C7" +"C10/((1+C8)^C12)" +"C7*(C12^0.5)" +"LN(1+C9)*C12" +"(LN(C15/C11)+C17)/(C16)+0.5*C16" +"NORMSDIST(C18)" +"NORMSDIST(C18-C16)" +"C15*NORMSDIST(C18)-C11*EXP(-C17)*NORMSDIST(C18-C16)" +"C23/C10" +"SUM(C27:N27)" +"+(D24-C24)*C27" +"+(D24-C24)*C27" +"961500-120200" +"19440-3.45" +"SUM(G8:G21)" +"NOW()" +"NOW()" +"TODAY()" +"N9/1000" +"SUM(N9:N10)" +"N11" +"N13+W11" +"N23+W19" +"TODAY()" +"N9/1000" +"SUM(N9:N10)" +"N11" +"N13+W11" +"N23+W19" +"CELL(""filename"")" +"SUM(F8:F10)" +"SUM(F22:F23)" +"+F11+F14+F18+F24" +"SUM(H8:H12)" +"SUM(H16:H17)" +"SUM(H21:H23)" +"+H13+H18+H24" +"SUM(G42:I42)" +"T42+O42+J42+V42-0.1" +"T43+O43+J43+V43" +"SUM(G42:G43)" +"T44+O44+J44" +"T57+O57+J57+V57+0.1" +"-2379.8+75" +"-2201" +"SUM(G57:G59)" +"G42+G57" +"Q57+Q42" +"M43+M58+M59" +"Q59+Q58+Q43" +"SUM(G68:G71)" +"2542.6" +"1621.6+7" +"G84+G79" +"903.4-220.2" +"4338.4-220.2" +"1252.7+888+1070.1" +"1083.5+82.1+693.4" +"-1247.9-861.3-754" +"-1611.8-137.5-646.8" +"SUM(R94:R95)-0.1" +"-17.1-1.1" +"T149+O149+J149" +"T157+O157+J157+V157-0.6" +"SUM(G99:G157)" +"SUM(J107:J157)" +"SUM(V100:V157)" +"SUM(G160:G161)" +"G163+G158+G96+G72+G65" +"SUM(Y65:Y164)" +"SUM(G170:G178)" +"SUM(L170:L176)" +"SUM(T179+O179+J179)" +"-3" +"SUM(G184:G205)" +"G208+G206+G179" +"X208+X206+X179+V210" +"SUM(Y179:Y209)" +"67.5-G219-G220" +"20-H220" +"-89.5-I220-+I219" +"SUM(G219:G224)" +"SUM(S217:S224)" +"SUM(V218:V224)" +"G225" +"SUM(L225)" +"-42.9-G177+17.1" +"-15+15.9" +"-7+19.9+3.8+8.5" +"-44+42.9+0.6" +"SUM(G245)" +"G246+G227+G210+G165" +"-0.027-0.029" +"-0.027-0.031" +"-0.026-0.033" +"-0.028-0.033" +"-0.598" +"-0.275-0.02-0.26" +"-0.01-0.223-0.005" +"-0.04-0.076-0.005" +"-0.051-2.978" +"SUM(G267:G271)" +"G272+G248" +"CELL(""filename"")" +"SUM(M7:M14)" +"1500000/2" +"SUM(I7:I132)" +"SUM(I134:I242)" +"SUM(I243,I133)" +"SUM(M6:M15)" +"1500000/2" +"SUM(I7:I132)" +"SUM(I134:I242)" +"SUM(I244:I264)" +"SUM(I243,I133,I265)" +"400000/3" +"SUM(M6:M20)" +"1500000/2" +"SUM(I7:I132)" +"SUM(I134:I242)" +"400000/3" +"SUM(I244:I279)" +"SUM(I243,I133,I280)" +"SUM(M6:M16)" +"1500000/2" +"B2-C2" +"B2/C2" +"CORREL(B5:B245,C5:C245)" +"CORREL(B2:B352,C2:C352)" +"CORREL(C3:C12,B3:B12)" +"SUM(M6:M12)" +"1500000/2" +"SUM(M6:M8)" +"1500000/2" +"SUM(M6:M16)" +"1500000/2" +"SUM(I7:I132)" +"SUM(I134:I242)" +"400000/3" +"SUM(I244:I290)" +"SUM(I243,I133,I291)" +"SUM(I7:I132)" +"SUM(I134:I243)" +"400000/3" +"SUM(I245:I292)" +"SUM(I244,I133,I293)" +"SUM(I7:I132)" +"SUM(I134:I243)" +"400000/3" +"SUM(I245:I304)" +"SUM(I244,I133,I305)" +"SUM(M6:M12)" +"1500000/2" +"SUM(I7:I132)" +"SUM(I134:I243)" +"400000/3" +"SUM(I245:I311)" +"SUM(I244,I133,I312)" +"SUM(M6:M10)" +"1500000/2" +"SUM(I7:I132)" +"SUM(I134:I243)" +"400000/3" +"SUM(I245:I316)" +"SUM(I244,I133,I317)" +"SUM(M6:M6)" +"1500000/2" +"CV12+CY12+DB12" +"CZ12/CY12" +"SUM(CV21,CY21,DB21)" +"SUM(CU12:CU23)" +"SUM(CU31:CU33)" +"SUM(CU39,CU38,CU34,CU30)" +"SUM(I7:I132)" +"SUM(I134:I243)" +"400000/3" +"SUM(I245:I318)" +"SUM(I244,I133,I319)" +"SUM(M6:M8)" +"1500000/2" +"SUM(I7:I132)" +"SUM(I134:I243)" +"400000/3" +"SUM(I245:I321)" +"SUM(I244,I133,I322)" +"SUM(M6:M11)" +"1500000/2" +"SUM(I7:I132)" +"SUM(I134:I243)" +"400000/3" +"SUM(I245:I327)" +"SUM(I244,I133,I328)" +"SUM(M6:M8)" +"1500000/2" +"SUM(I7:I132)" +"SUM(I134:I243)" +"400000/3" +"SUM(I245:I330)" +"SUM(I244,I133,I331)" +"SUM(I7:I132)" +"SUM(I134:I243)" +"400000/3" +"SUM(I245:I333)" +"SUM(I244,I133,I334)" +"CV12+CY12+DB12" +"CZ12/CY12" +"SUM(CV21,CY21,DB21)" +"SUM(CU12:CU23)" +"SUM(CU31:CU33)" +"SUM(CU39,CU38,CU34,CU30)" +"SUM('Quarterly Report'!I245:I286)" +"SUM('Quarterly Report'!I287:I318)" +"SUM('Quarterly Report'!I319:I333)" +"SUM(E2:E13)" +"80000/2" +"8800/2" +"141912/2" +"4500/2" +"133333/2" +"SUM(C16:C391)" +"SUM(C387,C385,C381,C380,C376,C366,C365)" +"SUM(C367,C377,C382)" +"SUM(C19:C20)" +"SUM(C388,C375,C369,C368,)" +"SUM(C21:C26)" +"SUM(C372:C374)+C390" +"SUM(C27:C36)" +"SUM(C40:C62)" +"SUM(C63:C73)" +"SUM(C74:C99)" +"SUM(B397:B405)" +"SUM(C16:C95)" +"SUM(H394:H406)" +"SUM(C102:C111)" +"SUM(C112:C120)" +"SUM(C121:C122)" +"SUM(C123:C130)" +"SUM(C131:C180)" +"SUM(C182:C292)" +"SUM(B408:B418)" +"SUM(C101:C307)" +"SUM(C330:C334)" +"SUM(C339:C349)" +"SUM(C335:C337)" +"SUM(C353:C357)" +"SUM(B421:B430)" +"SUM(C330:C362)" +"SUM(C309:C310)" +"SUM(C311:C325)" +"SUM(B433:B437)" +"SUM(C309:C327)" +"SUM(C364:C374)" +"SUM(C375)" +"SUM(C376:C377)" +"SUM(C378:C383)" +"SUM(C384)" +"SUM(C388:C390)" +"SUM(C386:C387)" +"SUM(B440:B447)" +"SUM(C364:C390)" +"SUM(C448,C438,C431,C419,C406)" +"SUM(B453:B455)" +"SUM(I7:I132)" +"SUM(I134:I243)" +"400000/3" +"SUM(I245:I333)" +"SUM(I335:I342)" +"C133+C244+C334+C343" +"SUM(I244,I133,I334,I343)" +"SUM(I7:I132)" +"SUM(I134:I243)" +"400000/3" +"SUM(I245:I333)" +"SUM(I335:I348)" +"SUM(I244,I133,I334,I349)" +"SUM(I7:I132)" +"SUM(I134:I243)" +"400000/3" +"SUM(I245:I333)" +"SUM(I335:I349)" +"SUM(I244,I133,I334,I350)" +"1567" +"1414" +"1773" +"2302" +"3858+65" +"3720+52" +"3841+55" +"93+4055" +"55+4724" +"5244+90" +"6088+111" +"4625+97" +"4242+126+369-27-126" +"217+2774+432-182+496-432" +"2831+251+677+171+166-677" +"412+3033+921+330+502-921" +"6362+745+908+412" +"6166+670+556+947" +"6288+459+411+832" +"624+6274+1273+108+518-1273" +"6113+514+768" +"6051+799+681" +"7282+465+720" +"6481+949+414+198-949" +"6950+581+623" +"7636+510+749" +"7258+785+799" +"7282+1126-71+441-1126" +"8026+753+829" +"9081+902+836" +"8320+1120+1079" +"585+8469+2017-71-2017" +"6030+554+1100" +"7745+522+1100" +"8353+441+1083" +"527+9572-2208" +"8586+410+926" +"7842+540+700" +"9740+700" +"8713+304" +"9681+275" +"8888+248" +"1560+489-33" +"1717+513-2" +"1549+537" +"1552+693" +"1743+456+39" +"2071+31+595" +"2117+618+33" +"47+2452+925" +"303+2174+506" +"1579+319+14" +"805" +"837+514" +"960+212" +"926+229" +"952+215" +"1431+283" +"225+1710" +"2111+241" +"246+3524" +"198+3345" +"3667+195" +"3117+171" +"4211+150" +"3954+126" +"4475+432" +"4748+677" +"4406+921" +"1114+3992" +"1293+4025" +"1413+4600" +"4389+1273" +"926+5600" +"1003+6000" +"917+6300" +"6587+949" +"690+8000" +"1397+7200" +"1295+6600" +"7449+1126" +"1405+7000" +"2187+7100" +"2463+6800" +"6993+2017" +"2205+5497" +"2057+6810" +"2347+6902" +"6358+2208" +"1413+3998" +"1104+4468" +"1572+4781" +"4448+1360" +"1637+5309" +"1890+4498" +"SUM(B8:B12)" +"255+68167+60" +"254+70202-60" +"298+59712" +"338+60183" +"56+6068+3224+8195" +"51+9446+5934+11739" +"1168+11873+6522+7954-177+364" +"364+72229-177" +"74+8747+6679+10514" +"125+13106+8437+10690" +"102+6002+3376+9226+685+506" +"506+77077+685" +"227+5734+2500+9165" +"219+7537+3427+11885" +"243+12016+6744+13724-518" +"666+73423-1184" +"305+9750+6195+16652" +"426+10829+6527+15353" +"692+12132+6422+21649+722+8076" +"722+106931+8076" +"925+14109+7591+24809" +"1327+16509+7964+25169" +"1236+14171+4174+23165+2328+675" +"143477+675" +"60123+114+527" +"156442+527" +"2427+16322+8174+25295+284" +"636+16844" +"605+23965" +"710+50616" +"804+26929" +"1255+2622+5022" +"1389+2840+4737" +"1530+3661+6563+868" +"868+29619" +"2217+3975+7208" +"2625+4416+7807" +"3124+5284+7960+1204" +"1204+44617" +"5268+12512+10138" +"6216+13105+10439" +"6769+12937+10355+2320" +"2320+87738" +"6426+9880+7855" +"7342+7528+7053" +"7657+8423+8424+2515" +"2515+70588" +"5606+5213+6035" +"5180+4289+5374" +"5934+5556+6250+1648+10" +"49446+1648" +"17650-630" +"18049-434" +"20317+11-420+952" +"54543+952" +"8633+10624+7019+694" +"SUM(B19:B21)" +"SUM(C11:D11)" +"C11+0.5*D11" +"E13*0.75" +"C11-C13-C14" +"C11*0.005" +"SUM(C18:C19)" +"C15-C20" +"10375000+153000+51875" +"10375000-153000-51875" +"20750000*0.5" +"-C11" +"D14" +"SUM(C10:C11)" +"SUM(C8:C11)-SUM(D12:D15)" +"SUM(C8:C16)" +"SUM(F11:F16)" +"-C24*0.5" +"SUM(C23:C25)-SUM(D26:D29)" +"D30*0.5" +"SUM(C23:C30)" +"SUM(F24:F30)" +"F18+F32" +"1500+600" +"SUM(I9:AF9)" +"E9-AJ9" +"I9" +"SUM(AN9:AT9)" +"+R14/E14" +"SUM(E9:E17)" +"20+750" +"SUM(E21:E28)" +"SUM(E33:E38)" +"SUM(E43:E49)" +"175+20" +"49+30" +"SUM(E54:E63)" +"SUM(E67:E68)" +"9296-8000" +"SUM(E72:E75)" +"0.16*AJ86" +"0.11*AJ86" +"0.18*AJ86" +"0.13*AJ86" +"0.04*AJ86" +"0.01*AJ86" +"0.13*AJ86" +"0.07*AJ86" +"0.03*AJ86" +"0.12*AJ86" +"0.01*AJ86" +"0.01*AJ86" +"2242.04*0.429" +"2242.04-P99" +"3799.105-1" +"+R99/SUM(E87:E99)" +"SUM(E86:E100)" +"4376-750" +"4901-4901" +"SUM(E104:E110)" +"855-22" +"2155-1269" +"1147-1147" +"SUM(E114:E130)" +"232.405+62.881" +"65.638+29.599+43.808+57.92+1.814+68.863+158.284+3.215+269.407+3.224+233.863+3015.716+224.002+0.48" +"SUM(E135:E147)" +"SUM(E151:E190)" +"SUM(E195:E202)" +"SUM(E206:E208)" +"E18+E30+E40+E51+E64+E69+E76+E83+E101+E111+E132+E148+E192+E203+E209" +"R18+R30+R40+R51+R64+R69+R76+R83+R101+R111+R132+R148+R192+R203+R209+2" +"NOW()" +"CELL(""filename"",A183)" +"'By Group'!I18" +"'By Group'!AE18" +"'By Group'!AJ18" +"'By Group'!AL18" +"'By Group'!I30" +"'By Group'!AE30" +"'By Group'!AJ30" +"'By Group'!AL30" +"'By Group'!I40" +"'By Group'!AE40" +"'By Group'!AJ40" +"'By Group'!AL40" +"'By Group'!I51" +"'By Group'!AE51" +"'By Group'!AJ51" +"'By Group'!AL51" +"'By Group'!I64" +"'By Group'!AE64" +"'By Group'!AJ64" +"'By Group'!AL64" +"'By Group'!I69" +"'By Group'!AE69" +"'By Group'!AJ69" +"'By Group'!AL69" +"'By Group'!I76" +"'By Group'!AE76" +"'By Group'!AJ76" +"'By Group'!AL76" +"'By Group'!I83" +"'By Group'!AE83" +"'By Group'!AJ83" +"'By Group'!AL83" +"'By Group'!I101" +"'By Group'!AE101" +"'By Group'!AJ101" +"'By Group'!AL101" +"'By Group'!I111" +"'By Group'!AE111" +"'By Group'!AJ111" +"'By Group'!AL111" +"'By Group'!I132" +"'By Group'!AE132" +"'By Group'!AJ132" +"'By Group'!AL132" +"'By Group'!I148" +"'By Group'!AE148" +"'By Group'!AJ148" +"'By Group'!AL148" +"'By Group'!I192" +"'By Group'!AE192" +"'By Group'!AJ192" +"'By Group'!AL192" +"'By Group'!I203" +"'By Group'!AE203" +"'By Group'!AJ203" +"'By Group'!AL203" +"'By Group'!AJ209" +"'By Group'!AL209" +"SUM(F9:F37)" +"G6/$G$96" +"11017547+4005124" +"253991+142876" +"178053+85069" +"189300+33300" +"191911+26899" +"166489+1173" +"71670+9572" +"22593+3918" +"25942+29" +"2022+217" +"SUM(G6:G95)" +"SUM(I6:I94)" +"G6/$G$96" +"253991+142876" +"178053+85069" +"191911+26899" +"166489+1173" +"71670+9572" +"22593+3918" +"25942+29" +"2022+217" +"11017547+4005124" +"189300+33300" +"SUM(G6:G95)" +"SUM(I6:I94)" +"C6/$C$22" +"129500+174000" +"SUM(C5:C20)" +"G6/$G$9" +"SUM(G6:G8)" +"SUM(I6:I7)" +"189300+33300" +"G6/$G$11" +"SUM(G6:G10)" +"SUM(I6:I9)" +"G6/$G$14" +"SUM(G6:G13)" +"SUM(I6:I12)" +"G6/$G$12" +"SUM(G6:G11)" +"SUM(I6:I10)" +"G6/$G$8" +"SUM(G6:G7)" +"SUM(I6:I6)" +"G6/$G$9" +"1570+1280" +"SUM(G6:G8)" +"SUM(I6:I7)" +"G6/$G$17" +"SUM(G6:G16)" +"SUM(I6:I15)" +"G6/$G$14" +"SUM(G6:G13)" +"SUM(I6:I12)" +"G6/$G$27" +"253991+142876" +"25942+29" +"2022+217" +"SUM(G6:G26)" +"SUM(I6:I25)" +"178053+85069" +"G6/$G$21" +"191911+26899" +"71670+9572" +"22593+3918" +"SUM(G6:G20)" +"SUM(I6:I19)" +"SUM(G6:G7)" +"SUM(I6:I6)" +"G6/$G$9" +"SUM(G6:G8)" +"SUM(I6:I7)" +"G6/$G$8" +"SUM(G6:G7)" +"SUM(I6:I6)" +"G6/$G$16" +"166489+1173" +"SUM(G6:G15)" +"SUM(I6:I12)" +"G6/$G$8" +"SUM(G6:G7)" +"SUM(I6:I6)" +"VLOOKUP(A5,[3]Sheet3!$A$3:$G$35,3,FALSE)" +"VLOOKUP(A5,[3]Sheet3!$A$3:$G$35,4,FALSE)" +"VLOOKUP(A5,[3]Sheet3!$A$3:$G$35,6,FALSE)" +"VLOOKUP(A5,[3]Sheet3!$A$3:$G$35,7,FALSE)" +"SUM(B3:B6)" +"D8+B8" +"H31" +"H8-G8" +"B8*I8" +"K8-L8" +"J8+L8" +"H31" +"H31" +"H31" +"H31" +"H31" +"H31" +"H31" +"H31" +"H31" +"SUM(B29:C29)-SUM(B8:C21)" +"SUM(B12:B22)" +"SUM(J12:J19)" +"SUM(K12:K20)" +"C8-C29" +"H31" +"H31" +"D8+E24" +"B29+E29" +"H31" +"SUM(L2:L28)" +"J11/H11" +"SUM(H7:H26)" +"SUM(C6:H6)" +"SUM(C6:C16)" +"SUM(C17:C19)" +"SUBTOTAL(9,C24:C25)" +"SUBTOTAL(9,C30:C37)" +"SUBTOTAL(9,C39:C44)" +"SUBTOTAL(9,C58:C60)" +"SUBTOTAL(9,C24:C84)" +"C85-C87" +"'[1]QTD Mgmt Summary'!A9" +"GrossMargin!C10-Expenses!C10-'Cap Charge'!C10" +"G10-H10" +"SUM(C10:C23)" +"SUM(C25:C31)" +"SUM(C33:C45)" +"GrossMargin!A62" +"'[1]QTD Mgmt Summary'!A61" +"SUM(C55:C68)+C54+C46+C32+C24" +"(SUM(G55:G68))+G24+G32+G46+G54" +"C69+C85+C86+C87+C88+C89" +"SUM(H86:H89)+H85+H69" +"GrossMargin!C92-Expenses!C92" +"SUM(C92:F92)" +"C90+C92" +"GrossMargin!C92-Expenses!C97-'Cap Charge'!C92" +"H95-G95" +"C90+C95" +"'[1]QTD Mgmt Summary'!A9" +"SUM(C10:F10)" +"G10-H10" +"1110-50" +"364+7261" +"SUM(C10:C23)" +"SUM(C25:C31)" +"1904-1000" +"SUM(C33:C45)" +"-11469+722" +"6250" +"5000-308" +"19375-2944" +"12500+676" +"2500+1320" +"24490-52913" +"12693-57417" +"-2690+3968" +"15000+116" +"'[1]YTD Mgmt Summ'!A61" +"'[1]QTD Mgmt Summary'!A61" +"225333-9750" +"-110179+5263+1398" +"SUM(C55:C68)+C54+C46+C32+C24" +"(SUM(G55:G68))+G24+G32+G46+G54" +"C69+C85+C86+C87+C88+C89" +"E69+E86+E87+E88+E89" +"SUM(H86:H89)+H85+H69" +"C90+C92" +"'[1]QTD Mgmt Summary'!A9" +"SUM(C10:F10)" +"H10-G10" +"3150+141" +"351+780" +"670+734" +"SUM(C10:C23)" +"SUM(C25:C31)" +"SUM(C33:C45)" +"586+31" +"585+246+423" +"221+427+423+256+156+144" +"4836" +"3010" +"GrossMargin!A62" +"'[1]QTD Mgmt Summary'!A61" +"895" +"1932" +"257+1193" +"243+2145" +"294+315" +"SUM(C55:C68)+C54+C46+C32+C24" +"(SUM(G55:G68))+G24+G32+G46+G54" +"C69+C85+C86+C87+C88+C89" +"SUM(H86:H89)+H85+H69" +"G90-H90" +"C90+C92" +"C90+C97" +"'[1]QTD Mgmt Summary'!A9" +"SUM(C10:F10)" +"H10-G10" +"SUM(C10:C23)" +"SUM(C25:C31)" +"SUM(C33:C45)" +"24878+501+1641" +"GrossMargin!A62" +"'[1]QTD Mgmt Summary'!A61" +"SUM(C55:C68)+C54+C46+C32+C24" +"(SUM(G55:G68))+G24+G32+G46+G54" +"-C69" +"C69+C85+C86+C87+C88+C89" +"SUM(H86:H89)+H85+H69" +"G90-H90" +"C90+C92" +"I15/G15-1" +"3732-(2732*0.33)" +"3095*0.66" +"SUM(G13:G27)" +"SUM(I13:I26)" +"3612-3000" +"3156-3000" +"12904-7500" +"13412-7800" +"17952+17391" +"4508-1021" +"3662-2278" +"SUM(G33:G46)" +"SUM(G51:G55)" +"8727+2916+7682+2834+6002+36" +"1486+1025+927" +"4010+2560" +"19685-2387" +"21788-2440" +"34525-4916-3784" +"44505-2952-3089" +"6169-2952" +"29430+2137" +"40937-17742-1331" +"SUM(G51:G66)" +"G67+G47+G29+G31" +"SUM(E75:E78)" +"+E83-E82" +"SUM(E5:E18)" +"1500+600" +"SUM(I10:AI10)" +"E10-AJ10" +"I10" +"SUM(AM10:AU10)" +"SUM(E10:E18)" +"20+750" +"SUM(E22:E29)" +"544.16-435" +"544.16+435" +"SUM(E34:E39)" +"SUM(E44:E50)" +"175" +"49" +"SUM(E55:E64)" +"SUM(E68:E69)" +"9296-8000" +"SUM(E73:E76)" +"0.16*AJ87" +"0.05*AJ87" +"0.06*AJ87" +"0.18*AJ87" +"0.13*AJ87" +"0.04*AJ87" +"0.01*AJ87" +"0.13*AJ87" +"0.07*AJ87" +"0.03*AJ87" +"0.12*AJ87" +"0.01*AJ87" +"0.01*AJ87" +"2242.04*0.429" +"2242.04-R100" +"3799.105-1" +"SUM(E87:E101)" +"4376-750" +"4901-4901" +"SUM(E105:E111)" +"188*0.63" +"188*0.37" +"855-22" +"72.453*0.63" +"72.453*0.37" +"2155-1269" +"28*0.63" +"28*0.37" +"114.906*0.63" +"114.906*0.37" +"332*0.63" +"332*0.37" +"759.093*0.63" +"759.093*0.37" +"22.686*0.63" +"22.686*0.37" +"1147-1147" +"0.552+1" +"81.435*0.63" +"81.435*0.37" +"SUM(E115:E131)" +"232.405+62.881" +"65.638+29.599+43.808+57.92+1.814+68.863+158.284+3.215+269.407+3.224+233.863+3015.716+224.002+0.48" +"208.11*0.63" +"208.11*0.37" +"SUM(E136:E148)" +"SUM(E152:E191)" +"503*0.63" +"503*0.37" +"508*0.63" +"508*0.37" +"SUM(E196:E203)" +"SUM(E207:E209)" +"E19+E31+E41+E52+E65+E70+E77+E84+E102+E112+E133+E149+E193+E204+E210" +"NOW()" +"CELL(""filename"",A184)" +"'By Group'!I19" +"'By Group'!I31" +"'By Group'!I41" +"'By Group'!I52" +"'By Group'!I65" +"'By Group'!I70" +"'By Group'!I77" +"'By Group'!I84" +"'By Group'!I102" +"'By Group'!I112" +"'By Group'!I133" +"'By Group'!I149" +"'By Group'!I193" +"'By Group'!I204" +"'By Group'!AJ210" +"SUM(F9:F37)" +"37.052+1281.492+0.965" +"SUM(F41:AF41)" +"142938.864-AG41" +"H35*$K$33" +"SUM(I35:I48)" +"E53-H53" +"SUM(E53:E58)" +"E59+E50" +"+E9+G9" +"+E9" +"SUM(C12:C23)" +"C24/12" +"SUM(C25:C28)" +"SUM(I25:I27)" +"C29*C30" +"I33" +"I31/I32" +"SUM(C31:C33)" +"-(120000*12*0.418)" +"-(325000*12*0.868)" +"+C41+C34" +"SUM(C49:C50)" +"(122.638)+(9.469*4)" +"J60-J61" +"+E9+G9" +"+E9" +"SUM(C12:C23)" +"C24/12" +"SUM(C25:C28)" +"SUM(I25:I27)" +"C29*C30" +"I33" +"I31/I32" +"SUM(C31:C33)" +"-(120000*12*0.418)" +"-(325000*12*0.868)" +"+C41+C34" +"SUM(C49:C50)" +"(122.638)+(9.469*4)" +"J60-J61" +"C9-D9-E9" +"150" +"M9-N9-O9" +"S9-T9" +"50" +"3.4+1.8" +"4.6+2.1" +"18+12" +"20+12" +"SUM(C9:C24)" +"300" +"1+0.5" +"25" +"44.4+55.4" +"2.9+8.8" +"7.9+5.2" +"6+8" +"11+19" +"13+20" +"SUM(C27:C31)" +"100" +"SUM(C34:C48)" +"SUM(C51:C57)" +"SUM(H60:H65)" +"45.2+11.9" +"35.6+43.4" +"C25+C32+C49+C58+C66+SUM(C67:C78)" +"295.4-31.1" +"275.9-9.7" +"SUM(C79:C88)" +"C9-D9-E9" +"M9-O9" +"C12-D12" +"SUM(C9:C18)" +"SUM(F19:F22)" +"C9-D9" +"K9-M9" +"SUM(C9:C17)" +"SUM(C18:C27)" +"SUM(E28:E31)" +"C9-D9" +"K9-M9" +"SUM(C9:C17)" +"SUM(E18:E21)" +"SUM(B6:B12)" +"SUM(G6:G9)" +"SUM(G18:G24)" +"#REF!" +"[3]ExpComp!$I$7" +"'[4]Exp Comp'!$G$7" +"SUM(G7:K7)" +"[2]Estimate!$H$6" +"'[4]Exp Comp'!$G$9" +"G9+I9" +"C7-C9" +"[2]Estimate!$H$8-E15" +"[3]ExpComp!$I$13" +"'[4]Exp Comp'!$G$13" +"'[4]Exp Comp'!$G$15" +"C13+C15" +"C11-C17" +"3179495+4112455+3807831+1162924+1159831+1161198" +"Assumptions!C14" +"[3]Assumptions!$C$14" +"'[4]Exp Comp'!G27" +"Assumptions!C22" +"[3]Assumptions!$C$21" +"SUM(C27:C28)" +"AVERAGE(B9:D9)" +"(F9+G9+H9)/3" +"(E9+I9+M9+Q9)/4" +"SUM(B9:B11)" +"SUM(B12+C12+D12+F12+G12+H12+J12)/7" +"SUM(B14:B19)" +"B12+B20" +"+D12/'2001 Headcount'!$J$13/7" +"+D12/'2001 Headcount'!$J$22/7" +"SUM(D12:D19)" +"SUM(D23:D28)" +"SUM(D32:D33)" +"SUM(D37:D45)" +"SUM(D49:D51)" +"SUM(D55:D55)" +"SUM(D86)" +"+D87+D83+D78+D72+D68+D64+D60+D56+D52+D46+D34+D29+D20" +"D11*C11" +"J11*12" +"SUM(C11:C13)" +"SUM(C16:C21)" +"C22+C14" +"J25" +"+J25*E26" +"+J25*E27" +"C25" +"J28*11" +"SUM(L25:L29)" +"1427861+2017416" +"+L30-O30" +"J35*3" +"(G40/7)*12" +"SUM(I30:I38)" +"+L40/12" +"L39+L30" +"O30+O39" +"164412+279889" +"4437.9+112+156.9" +"106795+130236" +"'Cost rates'!F17*Assumptions!C14" +"85195+39594" +"'Cost rates'!F15*Assumptions!C14" +"2146+3690" +"'Cost rates'!F14*Assumptions!C14" +"26465+16770" +"'Cost rates'!F19*Assumptions!C14" +"'Cost rates'!F16*Assumptions!C14" +"29602+67548" +"'Cost rates'!F18*Assumptions!C14" +"+J54*12" +"'Cost rates'!F12*Assumptions!C14" +"'Cost rates'!F13*Assumptions!C14" +"47692+22026+126" +"126+43435" +"SUM(G49:G56)" +"$C$14*'Cost rates'!F23" +"SUM(J61:J64)" +"$C$14*'Cost rates'!F27" +"1539+2418" +"SUM(G71:G72)" +"-107758+250002" +"8184+4218" +"SUM(G76:G84)" +"$C$25*'Cost rates'!H49" +"425+22422" +"5333+5778" +"5492+4752" +"SUM(G94:G94)" +"SUM(G98)" +"+'Cost rates'!D81*1.05/7" +"244+1968" +"18954+8652" +"'Cost rates'!H59*Assumptions!C25" +"$C$25*'Cost rates'!H63" +"$C$25*'Cost rates'!H67" +"71114+125628" +"$C$25*'Cost rates'!H71" +"126342+208338" +"25011+78348" +"20854+6921" +"((12000*12)*2)+(7800*12)" +"+C14*'Cost rates'!F75" +"+C25*'Cost rates'!H76" +"+C25*'Cost rates'!H77" +"+C25*'Cost rates'!H86" +"+G130+G128+G124+G116+G114+G112+G110+G108+G104+G99+G95+G91+G85+G73+G68+G57+G46+G43+G40+G126" +"+J130+J128+J124+J116+J114+J112+J108+J104+J99+J95+J91+J85+J73+J68+J57+J46+J43+J40+J126" +"O40+O43+O46+O57+O73+O85+O91+O95+O99+O104+O106+O112+O114+O116+O119+O128+#REF!" +"(C9/7)*12" +"SUM(F10:M10)" +"SUM(C9:C14)" +"200*12" +"4000*3" +"4000*4" +"4000*2" +"4000*5" +"150*12*2" +"150*12*4" +"SUM(C18:C28)" +"150000*0.5" +"100000*0.5" +"10000*0.5" +"150000*0.35" +"100000*0.35" +"10000*0.35" +"150000*0.1" +"100000*0.1" +"10000*0.1" +"150000*0.05" +"100000*0.05" +"10000*0.05" +"(G38/7)*10" +"SUM(C32:C38)" +"SUM(C42:C51)" +"SUM(C55:C62)" +"SUM(C77:C82)" +"C76" +"SUM(C85)" +"7800*12" +"(12000*12)+(7800*12)" +"C88" +"SUM(C92:C96)" +"SUM(C106:C107)" +"C108+C103+C100+C97+C89+C86+C83+C74+C63+C52+C39+C29+C15" +"SUM(B6:B10)" +"SUM(G6:G9)" +"SUM(B17:B23)" +"SUM(G16:G22)" +"SUM(B52:B61)" +"SUM(B4:B7)" +"0.48*$K$2" +"C10*$C$41" +"0.84*K2" +"0.36*K2" +"0.6*K2" +"SUM(C10:C14)" +"50*12" +"3*12" +"55.76*1" +"SUM(C18:C26)" +"45*K2" +"C30*$C$43" +"172.08*K2" +"240*K2" +"SUM(C30:C32)" +"+C36+C37" +"+D15+D27+D33+D38" +"F6-D6" +"SUM(D6:D12)" +"D15-F15" +"D13-D15" +"ROUND(F19/12*5,0)" +"ROUND('Detail Breakdown'!N15/1000,0)" +"ROUND('Detail Breakdown'!N29/1000,0)" +"ROUND('Detail Breakdown'!N39/1000,0)" +"ROUND('Detail Breakdown'!N52/1000,0)" +"ROUND('Detail Breakdown'!N63/1000,0)" +"ROUND('Detail Breakdown'!N74/1000,0)" +"ROUND('Detail Breakdown'!N83/1000,0)" +"ROUND('Detail Breakdown'!N86/1000,0)" +"ROUND('Detail Breakdown'!N89/1000,0)" +"ROUND('Detail Breakdown'!N97/1000,0)" +"ROUND('Detail Breakdown'!N100/1000,0)" +"'Detail Breakdown'!N103/1000" +"'Detail Breakdown'!N108/1000" +"SUM(D19:D32)" +"D17-D33" +"1" +"SUM(D39:D44)" +"(F19+F20+F23+F27)/F45" +"F35/F45" +"SUM(C7:N7)" +"SUM(C6:C12)" +"SUM(C13:N13)" +"SUM(C8:C18)" +"C19+C20" +"SUM(C26:N26)" +"SUM(C26:C27)" +"(C19)*(4800/12)+C28*(0.0935)" +"IF(C19=0,,IF(C28/C19<=71000/12,C28*0.09,(C28/C19-71000/12)*0.02*C19+71000/12*0.09*C19))" +"C31+C28" +"CELL(""FILENAME"")" +"[1]Input!C1" +"CONCATENATE(D1,D2,"".sys"")" +"_xll.HPLNK([1]Input!C8,'HC Load'!$I$1,'HC Load'!$I$2,'HC Load'!$A8,'HC Load'!D$6,'HC Load'!$I$3,'HC Load'!$I$4)" +"SUM(D8:D18)" +"D19+D20" +"CELL(""FILENAME"")" +"I15/G15-1" +"17642+10000" +"11185-298" +"SUM(G13:G28)" +"3612-3000" +"3156-3000" +"12904-7500" +"12500-7800" +"5799-1122" +"3651-999" +"17952+17391-2150" +"24122-2383" +"3978" +"3662-2278" +"SUM(G32:G45)" +"19685-2387+1833" +"34525-4916-3784+1833+4916+5538" +"17354+21566" +"29430+2137+1833+10391" +"SUM(G49:G54)" +"SUM(H49:H53)" +"G55+G46+G30" +"SUM(E63:E66)" +"+E71-E70" +"SUM(G61:G148)" +"G149+G57" +"I15/G15-1" +"17642+10000" +"11185-298" +"SUM(G13:G28)" +"3612-3000" +"3156-3000" +"12904-7500" +"12500-7800" +"5799-1122" +"3651-999" +"17952+17391-2150" +"24122-2383" +"3978" +"3662-2278" +"SUM(G32:G45)" +"19685-2387+1833" +"34525-4916-3784+1833+4916+5538" +"17354+21566" +"29430+2137+1833+10391" +"38648-9700" +"SUM(G49:G54)" +"SUM(H49:H53)" +"G55+G46+G30" +"SUM(E63:E66)" +"+E71-E70" +"SUM(G61:G148)" +"G149+G57" +"SUM(H7:H8)" +"SUM(H12:H25)" +"SUM(I9:I26)" +"8531.92+38001.44" +"6757.69+2296.4" +"SUM(H37:H45)" +"SUM(I34:I46)" +"+I48-I28" +"TODAY()" +"SUM(M6:M9)" +"SUM(M12:M16)" +"M17+M10" +"G7-F7" +"G7/K7" +"8.9*0.5" +"IF(K9<0,0,(G9/K9))" +"IF(K11=0,0,(G11/K11))" +"115.6" +"15+115.6" +"0.4+6.8+6+53.4+53.5" +"143.9-1.1" +"285.1+79.1" +"G32-H32" +"220.4+8" +"239+5" +"25.3" +"F7-E7" +"TODAY()" +"C2-B2" +"A4+1" +"(20.6/90)*K8" +"(10.8/65)*K10" +"(7.9/40)*K12" +"(4.5/26)*K14" +"SUM(G8:G15)" +"SUM(H8:H16)" +"(6.5/45)*K21" +"(2/10)*K22" +"(1.9/9)*K23" +"(2.2/15)*K24" +"(6.2/37)*K28" +"(7.7/46)*K29" +"(4.4/26)*K30" +"(1.8/12)*K31" +"(2.1/13)*K32" +"(2.7/16)*K33" +"(2.3/14)*K34" +"(4.6/33)*K36" +"(1.4/12)*K37" +"(30/115)*K38" +"((50.8/61)*K39)+5" +"(6.7/25)*K40" +"(6.3/44)*K41" +"((4.3+1+1)/39)*K43" +"9+2.4+2" +"SUM(H18:H49)" +"H50+H17" +"G17-H56" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!BA25" +"(C8/9)*12" +"M17+M23+M24" +"M28" +"+F8/$F$29*$O$29" +"'[1]Team Report'!BA26" +"F8*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$25*$L$11" +"M8+M11" +"551805*1.2" +"'[1]Team Report'!BA32-C39" +"N13-F23" +"'[1]Team Report'!BA33" +"'[1]Team Report'!BA42-C40" +"'[1]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(L16:L27)" +"SUM(M16:M27)*1.2" +"SUM(E25:E28)" +"'[1]Team Report'!BA29" +"'[1]Team Report'!BA39" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+K34*L34" +"'[1]Team Report'!BA43" +"'[1]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!BA25" +"+C8/9*12" +"SUM(M17:M28)" +"+G8/$G$29*$O$29" +"+L29" +"M35" +"'[2]Team Report'!BA26" +"+G8*0.2" +"+$M$12*0.25" +"18495*1.2" +"K12*L12" +"+$M$12*0.13" +"'[2]Team Report'!BA32" +"+$M$12*0.2" +"SUM(M9:M12)" +"+$M$12*0.08" +"+$M$12*0.19" +"'[2]Team Report'!BA42" +"+$M$12*0.15" +"'[2]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"+E27+E25" +"SUM(L17:L28)" +"'[2]Team Report'!BA29" +"(C31/9)*12" +"'[2]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[2]Team Report'!BA43" +"'[2]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[4]Ercot Trading'!C8+'[4]Ercot Origination'!C8+'[4]Southeast Trading'!C8+'[4]Southeast Origination'!C8+'[4]Midwest Trading'!C8+'[4]Midwest Origination'!C8+'[4]Northeast Trading'!C8+'[4]Northeast Origination'!C8+'[4]Management Book'!C8+[4]Structuring_Fund!C8+[4]Services!C8+[4]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$N$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[4]Ercot Trading'!C14+'[4]Ercot Origination'!C14+'[4]Southeast Trading'!C14+'[4]Southeast Origination'!C14+'[4]Midwest Trading'!C14+'[4]Midwest Origination'!C14+'[4]Northeast Trading'!C14+'[4]Northeast Origination'!C14+'[4]Management Book'!C14+[4]Structuring_Fund!C14+[4]Services!C14+[4]Options!C14-C32" +"'[4]Ercot Trading'!K16+'[4]Ercot Origination'!K16+'[4]Southeast Trading'!K16+'[4]Southeast Origination'!K16+'[4]Midwest Trading'!K16+'[4]Midwest Origination'!K16+'[4]Northeast Trading'!K16+'[4]Northeast Origination'!K16+'[4]Management Book'!K16+[4]Structuring_Fund!K16+[4]Services!K16+[4]Options!K16" +"3-1" +"3-3" +"SUM(C8:C22)" +"3-2" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"67.7-0.7+4.6" +"151+12" +"29.1+5+4.1" +"164-37+16" +"F9-O9" +"9+2" +"SUM(O9:O31)" +"32.8+6.4+0.5" +"216-29" +"SUM(O35:O47)" +"27.3+6.5" +"106-10" +"SUM(D49:D53)" +"SUM(F51:F53)" +"25+17" +"SUM(D57:D61)" +"SUM(F9:F69)-F55-F67" +"+G9+G49+G51+G57+G59+G69+G62+G64" +"+I9+I49+I51+I57+I59+I62+I64+I69" +"SUM(O9:O69)-O33-O55-O67-O49" +"+Q33+Q49+Q55+Q67+Q69" +"2.9+1.9+1.1+1.3" +"49+1" +"0.4+1.1+0.2+0.6" +"12+2+6+3" +"28+8" +"SUM(G86:G97)" +"SUM(O86:O98)" +"28+7" +"6" +"15.3+0.7" +"7.3-0.4" +"29+29+10+37+24" +"9+2.4+2" +"+G116+G118+G77+G108+G110+G114+G99+G122+G101+G102+G123+G104+G106+G125+G128+G129+G130+G131+G137+G140+G133+G142" +"+I116+I118+I99+I122+I101+I125" +"+K116+K118+K77+K108+K110+K114+K99+K122+K101+K102+K123+K104+K106+K125+K128+K129+K130+K131+K137+K140+K133+K142+K135" +"O73+O75+O116+O118+O77+O108+O110+O114+O99+O122+O101+O102+O123+O104+O106+O125+O128+O129+O130+O131+O137+O140+O133+O142+O120+O112+O83+O81+O79" +"S73+S75+S116+S118+S77+S108+S110+S114+S99+S122+S101+S102+S123+S104+S106+S125+S128+S129+S130+S131+S1+S79+S81+S83+S10537+S140+S133+S142+S112+S120" +"F71" +"G144+G71" +"67.7-0.7+4.6" +"151+12" +"29.1+5+4.1" +"164-37+16" +"G9-P9" +"SUM(P9:P31)" +"SUM(P35:P56)" +"27.3+6.5" +"106-10" +"SUM(E58:E61)" +"25+17" +"SUM(E65:E69)" +"SUM(G9:G77)-G63-G75" +"+H9+#REF!+H59+H65+H67+H77+H70+H72" +"+J9+#REF!+J59+J65+J67+J70+J72+J77" +"+P33+P57+P63+P75+P77" +"T33+T57+T63+T75+T77" +"0.4+1+0.2+0.5" +"12+2+6+3" +"28+8" +"SUM(H92:H104)" +"SUM(P92:P106)" +"27.5+16.2" +"28+7" +"6" +"15.3+0.7" +"7.3-0.4" +"29+29+10+37+24" +"9+2.4+2" +"+H124+H126+H85+H116+H118+H122+#REF!+H130+H109+H110+H131+H112+H114+H133+H136+H137+H138+H139+H145+H148+H141+H150" +"+J124+J126+#REF!+J130+J109+J133" +"+L124+L126+L85+L116+L118+L122+#REF!+L130+L109+L110+L131+L112+L114+L133+L136+L137+L138+L139+L145+L148+L141+L150+L143" +"P81+P83+P124+P126+P85+P116+P118+P122+P107+P130+P109+P110+P131+P112+P114+P133+P136+P137+P138+P139+P145+P148+P141+P150+P128+P120+P91+P89+P87" +"T81+T83+T124+T126+T85+T116+T118+T122+T107+T130+T109+T110+T131+T112+T114+T133+T136+T137+T138+T139+T1+T87+T89+T91+T10545+T148+T141+T150+T120+T128" +"G79" +"H152+H79" +"67.7-0.7+4.6" +"151+12" +"29.1+5+4.1" +"164-37+16" +"G8-P8" +"32.8+6.4+0.5" +"216-29" +"27.3+6.5" +"106-10" +"25+17" +"G14+G12+G10+G8" +"+H8+H10+H12+H14+H16+H22+H18+H20" +"+J8+J10+J12+J14+J16+J18+J20+J22" +"28+7" +"1.1+1" +"6+4" +"(T39/$T$49)*$P$49" +"21+8" +"(T48/$T$49)*$P$49+0.1" +"G48-P48+0.06" +"SUM(H39:H46)" +"SUM(R39:R48)" +"15.3+0.7" +"7.3-0.4" +"29+29+10+37+24" +"4.3+1.1+1" +"29+6+5" +"9+2.4+2" +"+H26+H28+H30+H32+H34+H36+H49+H51+H53+H54+H55+H56+H59+H61+H64+H65+H66+H67+H73+H76+H69+H78" +"+J26+J28+J49+J51+J53+J61" +"+L26+L28+L30+L32+L34+L36+L49+L51+L53+L54+L55+L56+L59+L61+L64+L65+L66+L67+L73+L76+L69+L78+L71" +"+R26+R28+R30+R32+R34+R36+R49+R51+R53+R54+R55+R56+R59+R61+R64+R65+R66+R67+R73+R76" +"G24" +"H80+H24" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[14]Central Trading'!C8+'[14]Central Origination'!C8+[14]Derivatives!C8+'[14]East Trading'!C8+'[14]East Origination'!C8+'[14]Financial Gas'!C8+[14]Structuring!C8+'[14]Texas Trading'!C8+'[14]Texas Origination'!C8+'[14]West Trading'!C8+'[14]West Origination'!C8+[14]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[14]Central Trading'!E9+'[14]Central Origination'!E10+[14]Derivatives!E10+'[14]East Trading'!E10+'[14]East Origination'!E10+'[14]Financial Gas'!E10+[14]Structuring!E10+'[14]Texas Trading'!E10+'[14]Texas Origination'!E10+'[14]West Trading'!E10+'[14]West Origination'!E10+[14]Fundamentals!E10)-4000000" +"+H8*0.2+6345" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[14]Central Trading'!C14+'[14]Central Origination'!C14+[14]Derivatives!C14+'[14]East Trading'!C14+'[14]East Origination'!C14+'[14]Financial Gas'!C14+[14]Structuring!C14+'[14]Texas Trading'!C14+'[14]Texas Origination'!C14+'[14]West Trading'!C14+'[14]West Origination'!C14+[14]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"2+1" +"2+1+1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[14]Central Trading'!C8+'[14]Central Origination'!C8+[14]Derivatives!C8+'[14]East Trading'!C8+'[14]East Origination'!C8+'[14]Financial Gas'!C8+[14]Structuring!C8+'[14]Texas Trading'!C8+'[14]Texas Origination'!C8+'[14]West Trading'!C8+'[14]West Origination'!C8+[14]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[14]Central Trading'!E9+'[14]Central Origination'!E10+[14]Derivatives!E10+'[14]East Trading'!E10+'[14]East Origination'!E10+'[14]Financial Gas'!E10+[14]Structuring!E10+'[14]Texas Trading'!E10+'[14]Texas Origination'!E10+'[14]West Trading'!E10+'[14]West Origination'!E10+[14]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[14]Central Trading'!C14+'[14]Central Origination'!C14+[14]Derivatives!C14+'[14]East Trading'!C14+'[14]East Origination'!C14+'[14]Financial Gas'!C14+[14]Structuring!C14+'[14]Texas Trading'!C14+'[14]Texas Origination'!C14+'[14]West Trading'!C14+'[14]West Origination'!C14+[14]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[14]Central Trading'!C8+'[14]Central Origination'!C8+[14]Derivatives!C8+'[14]East Trading'!C8+'[14]East Origination'!C8+'[14]Financial Gas'!C8+[14]Structuring!C8+'[14]Texas Trading'!C8+'[14]Texas Origination'!C8+'[14]West Trading'!C8+'[14]West Origination'!C8+[14]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[14]Central Trading'!E9+'[14]Central Origination'!E10+[14]Derivatives!E10+'[14]East Trading'!E10+'[14]East Origination'!E10+'[14]Financial Gas'!E10+[14]Structuring!E10+'[14]Texas Trading'!E10+'[14]Texas Origination'!E10+'[14]West Trading'!E10+'[14]West Origination'!E10+[14]Fundamentals!E10)-4000000" +"+H10*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[14]Central Trading'!C14+'[14]Central Origination'!C14+[14]Derivatives!C14+'[14]East Trading'!C14+'[14]East Origination'!C14+'[14]Financial Gas'!C14+[14]Structuring!C14+'[14]Texas Trading'!C14+'[14]Texas Origination'!C14+'[14]West Trading'!C14+'[14]West Origination'!C14+[14]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[14]Central Trading'!C8+'[14]Central Origination'!C8+[14]Derivatives!C8+'[14]East Trading'!C8+'[14]East Origination'!C8+'[14]Financial Gas'!C8+[14]Structuring!C8+'[14]Texas Trading'!C8+'[14]Texas Origination'!C8+'[14]West Trading'!C8+'[14]West Origination'!C8+[14]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"H8/2*1.5+75670+10715" +"('[14]Central Trading'!E9+'[14]Central Origination'!E10+[14]Derivatives!E10+'[14]East Trading'!E10+'[14]East Origination'!E10+'[14]Financial Gas'!E10+[14]Structuring!E10+'[14]Texas Trading'!E10+'[14]Texas Origination'!E10+'[14]West Trading'!E10+'[14]West Origination'!E10+[14]Fundamentals!E10)-4000000" +"+H10*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"H11/2*1.5+24992" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[14]Central Trading'!C14+'[14]Central Origination'!C14+[14]Derivatives!C14+'[14]East Trading'!C14+'[14]East Origination'!C14+'[14]Financial Gas'!C14+[14]Structuring!C14+'[14]Texas Trading'!C14+'[14]Texas Origination'!C14+'[14]West Trading'!C14+'[14]West Origination'!C14+[14]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"3" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[11]Central Trading'!C8+'[11]Central Origination'!C8+[11]Derivatives!C8+'[11]East Trading'!C8+'[11]East Origination'!C8+'[11]Financial Gas'!C8+[11]Structuring!C8+'[11]Texas Trading'!C8+'[11]Texas Origination'!C8+'[11]West Trading'!C8+'[11]West Origination'!C8+[11]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[11]Central Trading'!E9+'[11]Central Origination'!E10+[11]Derivatives!E10+'[11]East Trading'!E10+'[11]East Origination'!E10+'[11]Financial Gas'!E10+[11]Structuring!E10+'[11]Texas Trading'!E10+'[11]Texas Origination'!E10+'[11]West Trading'!E10+'[11]West Origination'!E10+[11]Fundamentals!E10)-4000000" +"+H10*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"10000+4000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[11]Central Trading'!C14+'[11]Central Origination'!C14+[11]Derivatives!C14+'[11]East Trading'!C14+'[11]East Origination'!C14+'[11]Financial Gas'!C14+[11]Structuring!C14+'[11]Texas Trading'!C14+'[11]Texas Origination'!C14+'[11]West Trading'!C14+'[11]West Origination'!C14+[11]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[11]Central Trading'!C8+'[11]Central Origination'!C8+[11]Derivatives!C8+'[11]East Trading'!C8+'[11]East Origination'!C8+'[11]Financial Gas'!C8+[11]Structuring!C8+'[11]Texas Trading'!C8+'[11]Texas Origination'!C8+'[11]West Trading'!C8+'[11]West Origination'!C8+[11]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[11]Central Trading'!E9+'[11]Central Origination'!E10+[11]Derivatives!E10+'[11]East Trading'!E10+'[11]East Origination'!E10+'[11]Financial Gas'!E10+[11]Structuring!E10+'[11]Texas Trading'!E10+'[11]Texas Origination'!E10+'[11]West Trading'!E10+'[11]West Origination'!E10+[11]Fundamentals!E10)-4000000" +"L21+L22" +"+H10*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[11]Central Trading'!C14+'[11]Central Origination'!C14+[11]Derivatives!C14+'[11]East Trading'!C14+'[11]East Origination'!C14+'[11]Financial Gas'!C14+[11]Structuring!C14+'[11]Texas Trading'!C14+'[11]Texas Origination'!C14+'[11]West Trading'!C14+'[11]West Origination'!C14+[11]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[14]Central Trading'!C8+'[14]Central Origination'!C8+[14]Derivatives!C8+'[14]East Trading'!C8+'[14]East Origination'!C8+'[14]Financial Gas'!C8+[14]Structuring!C8+'[14]Texas Trading'!C8+'[14]Texas Origination'!C8+'[14]West Trading'!C8+'[14]West Origination'!C8+[14]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[14]Central Trading'!E9+'[14]Central Origination'!E10+[14]Derivatives!E10+'[14]East Trading'!E10+'[14]East Origination'!E10+'[14]Financial Gas'!E10+[14]Structuring!E10+'[14]Texas Trading'!E10+'[14]Texas Origination'!E10+'[14]West Trading'!E10+'[14]West Origination'!E10+[14]Fundamentals!E10)-4000000" +"+H10*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[14]Central Trading'!C14+'[14]Central Origination'!C14+[14]Derivatives!C14+'[14]East Trading'!C14+'[14]East Origination'!C14+'[14]Financial Gas'!C14+[14]Structuring!C14+'[14]Texas Trading'!C14+'[14]Texas Origination'!C14+'[14]West Trading'!C14+'[14]West Origination'!C14+[14]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"2+1" +"2+1+1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[11]Central Trading'!C8+'[11]Central Origination'!C8+[11]Derivatives!C8+'[11]East Trading'!C8+'[11]East Origination'!C8+'[11]Financial Gas'!C8+[11]Structuring!C8+'[11]Texas Trading'!C8+'[11]Texas Origination'!C8+'[11]West Trading'!C8+'[11]West Origination'!C8+[11]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[11]Central Trading'!E9+'[11]Central Origination'!E10+[11]Derivatives!E10+'[11]East Trading'!E10+'[11]East Origination'!E10+'[11]Financial Gas'!E10+[11]Structuring!E10+'[11]Texas Trading'!E10+'[11]Texas Origination'!E10+'[11]West Trading'!E10+'[11]West Origination'!E10+[11]Fundamentals!E10)-4000000" +"L21+L22" +"+H10*0.2+6384" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[11]Central Trading'!C14+'[11]Central Origination'!C14+[11]Derivatives!C14+'[11]East Trading'!C14+'[11]East Origination'!C14+'[11]Financial Gas'!C14+[11]Structuring!C14+'[11]Texas Trading'!C14+'[11]Texas Origination'!C14+'[11]West Trading'!C14+'[11]West Origination'!C14+[11]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[11]Central Trading'!C8+'[11]Central Origination'!C8+[11]Derivatives!C8+'[11]East Trading'!C8+'[11]East Origination'!C8+'[11]Financial Gas'!C8+[11]Structuring!C8+'[11]Texas Trading'!C8+'[11]Texas Origination'!C8+'[11]West Trading'!C8+'[11]West Origination'!C8+[11]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[11]Central Trading'!E9+'[11]Central Origination'!E10+[11]Derivatives!E10+'[11]East Trading'!E10+'[11]East Origination'!E10+'[11]Financial Gas'!E10+[11]Structuring!E10+'[11]Texas Trading'!E10+'[11]Texas Origination'!E10+'[11]West Trading'!E10+'[11]West Origination'!E10+[11]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[11]Central Trading'!C14+'[11]Central Origination'!C14+[11]Derivatives!C14+'[11]East Trading'!C14+'[11]East Origination'!C14+'[11]Financial Gas'!C14+[11]Structuring!C14+'[11]Texas Trading'!C14+'[11]Texas Origination'!C14+'[11]West Trading'!C14+'[11]West Origination'!C14+[11]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[10]Ercot Trading'!C8+'[10]Ercot Origination'!C8+'[10]Southeast Trading'!C8+'[10]Southeast Origination'!C8+'[10]Midwest Trading'!C8+'[10]Midwest Origination'!C8+'[10]Northeast Trading'!C8+'[10]Northeast Origination'!C8+'[10]Management Book'!C8+[10]Structuring_Fund!C8+[10]Services!C8+[10]Options!C8" +"(C8/9)*12" +"#REF!+#REF!+#REF!+#REF!" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"M8+M11" +"'[10]Ercot Trading'!C14+'[10]Ercot Origination'!C14+'[10]Southeast Trading'!C14+'[10]Southeast Origination'!C14+'[10]Midwest Trading'!C14+'[10]Midwest Origination'!C14+'[10]Northeast Trading'!C14+'[10]Northeast Origination'!C14+'[10]Management Book'!C14+[10]Structuring_Fund!C14+[10]Services!C14+[10]Options!C14-C32" +"1" +"6" +"10+1" +"SUM(C8:C22)" +"11+4" +"2+4+7" +"SUM(U16:U20,U23:U27)" +"4+1" +"SUM(U21:U22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[11]Central Trading'!C8+'[11]Central Origination'!C8+[11]Derivatives!C8+'[11]East Trading'!C8+'[11]East Origination'!C8+'[11]Financial Gas'!C8+[11]Structuring!C8+'[11]Texas Trading'!C8+'[11]Texas Origination'!C8+'[11]West Trading'!C8+'[11]West Origination'!C8+[11]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[11]Central Trading'!E9+'[11]Central Origination'!E10+[11]Derivatives!E10+'[11]East Trading'!E10+'[11]East Origination'!E10+'[11]Financial Gas'!E10+[11]Structuring!E10+'[11]Texas Trading'!E10+'[11]Texas Origination'!E10+'[11]West Trading'!E10+'[11]West Origination'!E10+[11]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[11]Central Trading'!C14+'[11]Central Origination'!C14+[11]Derivatives!C14+'[11]East Trading'!C14+'[11]East Origination'!C14+'[11]Financial Gas'!C14+[11]Structuring!C14+'[11]Texas Trading'!C14+'[11]Texas Origination'!C14+'[11]West Trading'!C14+'[11]West Origination'!C14+[11]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[14]Central Trading'!C8+'[14]Central Origination'!C8+[14]Derivatives!C8+'[14]East Trading'!C8+'[14]East Origination'!C8+'[14]Financial Gas'!C8+[14]Structuring!C8+'[14]Texas Trading'!C8+'[14]Texas Origination'!C8+'[14]West Trading'!C8+'[14]West Origination'!C8+[14]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[14]Central Trading'!E9+'[14]Central Origination'!E10+[14]Derivatives!E10+'[14]East Trading'!E10+'[14]East Origination'!E10+'[14]Financial Gas'!E10+[14]Structuring!E10+'[14]Texas Trading'!E10+'[14]Texas Origination'!E10+'[14]West Trading'!E10+'[14]West Origination'!E10+[14]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[14]Central Trading'!C14+'[14]Central Origination'!C14+[14]Derivatives!C14+'[14]East Trading'!C14+'[14]East Origination'!C14+'[14]Financial Gas'!C14+[14]Structuring!C14+'[14]Texas Trading'!C14+'[14]Texas Origination'!C14+'[14]West Trading'!C14+'[14]West Origination'!C14+[14]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[11]Central Trading'!C8+'[11]Central Origination'!C8+[11]Derivatives!C8+'[11]East Trading'!C8+'[11]East Origination'!C8+'[11]Financial Gas'!C8+[11]Structuring!C8+'[11]Texas Trading'!C8+'[11]Texas Origination'!C8+'[11]West Trading'!C8+'[11]West Origination'!C8+[11]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"(((L28-H10)*1.2)/1.2)*1.1" +"L30" +"('[11]Central Trading'!E9+'[11]Central Origination'!E10+[11]Derivatives!E10+'[11]East Trading'!E10+'[11]East Origination'!E10+'[11]Financial Gas'!E10+[11]Structuring!E10+'[11]Texas Trading'!E10+'[11]Texas Origination'!E10+'[11]West Trading'!E10+'[11]West Origination'!E10+[11]Fundamentals!E10)-4000000" +"(((L21+L22)*1.2)/1.2)*1.1" +"(((L30-L28)*1.2)/1.2)*1.1" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((((E12/$E$29)*$K$11)*1.2)/1.2)*1.1" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[11]Central Trading'!C14+'[11]Central Origination'!C14+[11]Derivatives!C14+'[11]East Trading'!C14+'[11]East Origination'!C14+'[11]Financial Gas'!C14+[11]Structuring!C14+'[11]Texas Trading'!C14+'[11]Texas Origination'!C14+'[11]West Trading'!C14+'[11]West Origination'!C14+[11]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[14]Central Trading'!C8+'[14]Central Origination'!C8+[14]Derivatives!C8+'[14]East Trading'!C8+'[14]East Origination'!C8+'[14]Financial Gas'!C8+[14]Structuring!C8+'[14]Texas Trading'!C8+'[14]Texas Origination'!C8+'[14]West Trading'!C8+'[14]West Origination'!C8+[14]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"H8/2*1.5+75670+10715" +"('[14]Central Trading'!E9+'[14]Central Origination'!E10+[14]Derivatives!E10+'[14]East Trading'!E10+'[14]East Origination'!E10+'[14]Financial Gas'!E10+[14]Structuring!E10+'[14]Texas Trading'!E10+'[14]Texas Origination'!E10+'[14]West Trading'!E10+'[14]West Origination'!E10+[14]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"H11/2*1.5+24992" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[14]Central Trading'!C14+'[14]Central Origination'!C14+[14]Derivatives!C14+'[14]East Trading'!C14+'[14]East Origination'!C14+'[14]Financial Gas'!C14+[14]Structuring!C14+'[14]Texas Trading'!C14+'[14]Texas Origination'!C14+'[14]West Trading'!C14+'[14]West Origination'!C14+[14]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"3" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[11]Central Trading'!C8+'[11]Central Origination'!C8+[11]Derivatives!C8+'[11]East Trading'!C8+'[11]East Origination'!C8+'[11]Financial Gas'!C8+[11]Structuring!C8+'[11]Texas Trading'!C8+'[11]Texas Origination'!C8+'[11]West Trading'!C8+'[11]West Origination'!C8+[11]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"(((L28-H10)*1.2)/1.2)*1.1" +"L30" +"('[11]Central Trading'!E9+'[11]Central Origination'!E10+[11]Derivatives!E10+'[11]East Trading'!E10+'[11]East Origination'!E10+'[11]Financial Gas'!E10+[11]Structuring!E10+'[11]Texas Trading'!E10+'[11]Texas Origination'!E10+'[11]West Trading'!E10+'[11]West Origination'!E10+[11]Fundamentals!E10)-4000000" +"(((L21+L22)*1.2)/1.2)*1.1" +"(((L30-L28)*1.2)/1.2)*1.1" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((((E12/$E$29)*$K$11)*1.2)/1.2)*1.1" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[11]Central Trading'!C14+'[11]Central Origination'!C14+[11]Derivatives!C14+'[11]East Trading'!C14+'[11]East Origination'!C14+'[11]Financial Gas'!C14+[11]Structuring!C14+'[11]Texas Trading'!C14+'[11]Texas Origination'!C14+'[11]West Trading'!C14+'[11]West Origination'!C14+[11]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[11]Central Trading'!C8+'[11]Central Origination'!C8+[11]Derivatives!C8+'[11]East Trading'!C8+'[11]East Origination'!C8+'[11]Financial Gas'!C8+[11]Structuring!C8+'[11]Texas Trading'!C8+'[11]Texas Origination'!C8+'[11]West Trading'!C8+'[11]West Origination'!C8+[11]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[11]Central Trading'!E9+'[11]Central Origination'!E10+[11]Derivatives!E10+'[11]East Trading'!E10+'[11]East Origination'!E10+'[11]Financial Gas'!E10+[11]Structuring!E10+'[11]Texas Trading'!E10+'[11]Texas Origination'!E10+'[11]West Trading'!E10+'[11]West Origination'!E10+[11]Fundamentals!E10)-4000000" +"(((L21+L22)*1.2)/1.2)*1.1" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[11]Central Trading'!C14+'[11]Central Origination'!C14+[11]Derivatives!C14+'[11]East Trading'!C14+'[11]East Origination'!C14+'[11]Financial Gas'!C14+[11]Structuring!C14+'[11]Texas Trading'!C14+'[11]Texas Origination'!C14+'[11]West Trading'!C14+'[11]West Origination'!C14+[11]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[14]Central Trading'!C8+'[14]Central Origination'!C8+[14]Derivatives!C8+'[14]East Trading'!C8+'[14]East Origination'!C8+'[14]Financial Gas'!C8+[14]Structuring!C8+'[14]Texas Trading'!C8+'[14]Texas Origination'!C8+'[14]West Trading'!C8+'[14]West Origination'!C8+[14]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[14]Central Trading'!E9+'[14]Central Origination'!E10+[14]Derivatives!E10+'[14]East Trading'!E10+'[14]East Origination'!E10+'[14]Financial Gas'!E10+[14]Structuring!E10+'[14]Texas Trading'!E10+'[14]Texas Origination'!E10+'[14]West Trading'!E10+'[14]West Origination'!E10+[14]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[14]Central Trading'!C14+'[14]Central Origination'!C14+[14]Derivatives!C14+'[14]East Trading'!C14+'[14]East Origination'!C14+'[14]Financial Gas'!C14+[14]Structuring!C14+'[14]Texas Trading'!C14+'[14]Texas Origination'!C14+'[14]West Trading'!C14+'[14]West Origination'!C14+[14]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"1+1" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[11]Central Trading'!C8+'[11]Central Origination'!C8+[11]Derivatives!C8+'[11]East Trading'!C8+'[11]East Origination'!C8+'[11]Financial Gas'!C8+[11]Structuring!C8+'[11]Texas Trading'!C8+'[11]Texas Origination'!C8+'[11]West Trading'!C8+'[11]West Origination'!C8+[11]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"(((L28-H10)*1.2)/1.2)*1.1" +"L30" +"('[11]Central Trading'!E9+'[11]Central Origination'!E10+[11]Derivatives!E10+'[11]East Trading'!E10+'[11]East Origination'!E10+'[11]Financial Gas'!E10+[11]Structuring!E10+'[11]Texas Trading'!E10+'[11]Texas Origination'!E10+'[11]West Trading'!E10+'[11]West Origination'!E10+[11]Fundamentals!E10)-4000000" +"(((L21+L22)*1.2)/1.2)*1.1" +"(((L30-L28)*1.2)/1.2)*1.1" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((((E12/$E$29)*$K$11)*1.2)/1.2)*1.1" +"((C13/9)*12)-500000-500000" +"(((+((3500*5)+(1500*2))*12)*1.2)/1.2)*1.1" +"L8+L11" +"'[11]Central Trading'!C14+'[11]Central Origination'!C14+[11]Derivatives!C14+'[11]East Trading'!C14+'[11]East Origination'!C14+'[11]Financial Gas'!C14+[11]Structuring!C14+'[11]Texas Trading'!C14+'[11]Texas Origination'!C14+'[11]West Trading'!C14+'[11]West Origination'!C14+[11]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"2+1" +"1+2" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[14]Central Trading'!C8+'[14]Central Origination'!C8+[14]Derivatives!C8+'[14]East Trading'!C8+'[14]East Origination'!C8+'[14]Financial Gas'!C8+[14]Structuring!C8+'[14]Texas Trading'!C8+'[14]Texas Origination'!C8+'[14]West Trading'!C8+'[14]West Origination'!C8+[14]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"H8/2*1.5" +"('[14]Central Trading'!E9+'[14]Central Origination'!E10+[14]Derivatives!E10+'[14]East Trading'!E10+'[14]East Origination'!E10+'[14]Financial Gas'!E10+[14]Structuring!E10+'[14]Texas Trading'!E10+'[14]Texas Origination'!E10+'[14]West Trading'!E10+'[14]West Origination'!E10+[14]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[14]Central Trading'!C14+'[14]Central Origination'!C14+[14]Derivatives!C14+'[14]East Trading'!C14+'[14]East Origination'!C14+'[14]Financial Gas'!C14+[14]Structuring!C14+'[14]Texas Trading'!C14+'[14]Texas Origination'!C14+'[14]West Trading'!C14+'[14]West Origination'!C14+[14]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"20000-4142" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"1+1+1" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"1+1" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[14]Central Trading'!C8+'[14]Central Origination'!C8+[14]Derivatives!C8+'[14]East Trading'!C8+'[14]East Origination'!C8+'[14]Financial Gas'!C8+[14]Structuring!C8+'[14]Texas Trading'!C8+'[14]Texas Origination'!C8+'[14]West Trading'!C8+'[14]West Origination'!C8+[14]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"(((+[17]Mexico!H8+'[17]Derivatives & Wellhead'!H8)*1.2)/1.2)*1.1" +"L30" +"('[14]Central Trading'!E9+'[14]Central Origination'!E10+[14]Derivatives!E10+'[14]East Trading'!E10+'[14]East Origination'!E10+'[14]Financial Gas'!E10+[14]Structuring!E10+'[14]Texas Trading'!E10+'[14]Texas Origination'!E10+'[14]West Trading'!E10+'[14]West Origination'!E10+[14]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[14]Central Trading'!C14+'[14]Central Origination'!C14+[14]Derivatives!C14+'[14]East Trading'!C14+'[14]East Origination'!C14+'[14]Financial Gas'!C14+[14]Structuring!C14+'[14]Texas Trading'!C14+'[14]Texas Origination'!C14+'[14]West Trading'!C14+'[14]West Origination'!C14+[14]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"2+1" +"2+1+1" +"+[17]Mexico!H25+'[17]Derivatives & Wellhead'!H25" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[11]Central Trading'!C8+'[11]Central Origination'!C8+[11]Derivatives!C8+'[11]East Trading'!C8+'[11]East Origination'!C8+'[11]Financial Gas'!C8+[11]Structuring!C8+'[11]Texas Trading'!C8+'[11]Texas Origination'!C8+'[11]West Trading'!C8+'[11]West Origination'!C8+[11]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"(((L28-H10)*1.2)/1.2)*1.1" +"L30" +"('[11]Central Trading'!E9+'[11]Central Origination'!E10+[11]Derivatives!E10+'[11]East Trading'!E10+'[11]East Origination'!E10+'[11]Financial Gas'!E10+[11]Structuring!E10+'[11]Texas Trading'!E10+'[11]Texas Origination'!E10+'[11]West Trading'!E10+'[11]West Origination'!E10+[11]Fundamentals!E10)-4000000" +"(((L21+L22)*1.2)/1.2)*1.1" +"(((L30-L28)*1.2)/1.2)*1.1" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((((E12/$E$29)*$K$11)*1.2)/1.2)*1.1" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[11]Central Trading'!C14+'[11]Central Origination'!C14+[11]Derivatives!C14+'[11]East Trading'!C14+'[11]East Origination'!C14+'[11]Financial Gas'!C14+[11]Structuring!C14+'[11]Texas Trading'!C14+'[11]Texas Origination'!C14+'[11]West Trading'!C14+'[11]West Origination'!C14+[11]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[10]Ercot Trading'!C8+'[10]Ercot Origination'!C8+'[10]Southeast Trading'!C8+'[10]Southeast Origination'!C8+'[10]Midwest Trading'!C8+'[10]Midwest Origination'!C8+'[10]Northeast Trading'!C8+'[10]Northeast Origination'!C8+'[10]Management Book'!C8+[10]Structuring_Fund!C8+[10]Services!C8+[10]Options!C8" +"(C8/9)*12" +"(((M16+M17+M18+M19+M20+M23+M24+M26+M27+M25)*1.2)/1.2)*1.1" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"(((M21+M22)*1.2)/1.2)*1.1" +"(((M28*0.2)*1.2)/1.2)*1.1" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"(((E12/$E$29*$L$11-8329.76)*1.2)/1.2)*1.1" +"(((E13/$E$29*$L$11-26933.92)*1.2)/1.2)*1.1" +"M8+M11" +"'[10]Ercot Trading'!C14+'[10]Ercot Origination'!C14+'[10]Southeast Trading'!C14+'[10]Southeast Origination'!C14+'[10]Midwest Trading'!C14+'[10]Midwest Origination'!C14+'[10]Northeast Trading'!C14+'[10]Northeast Origination'!C14+'[10]Management Book'!C14+[10]Structuring_Fund!C14+[10]Services!C14+[10]Options!C14-C32" +"(((80000)*1.2)/1.2)*1.1" +"(((E15/$E$29*$L$11)*1.2)/1.2)*1.1" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[10]Ercot Trading'!C8+'[10]Ercot Origination'!C8+'[10]Southeast Trading'!C8+'[10]Southeast Origination'!C8+'[10]Midwest Trading'!C8+'[10]Midwest Origination'!C8+'[10]Northeast Trading'!C8+'[10]Northeast Origination'!C8+'[10]Management Book'!C8+[10]Structuring_Fund!C8+[10]Services!C8+[10]Options!C8" +"(C8/9)*12" +"(((M16+M17+M18+M19+M20+M23+M24+M26+M27+M25)*1.2)/1.2)*1.1" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"(((M21+M22)*1.2)/1.2)*1.1" +"(((M28*0.2)*1.2)/1.2)*1.1" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"(((E12/$E$29*$L$11-8329.76)*1.2)/1.2)*1.1" +"(((E13/$E$29*$L$11-26933.92)*1.2)/1.2)*1.1" +"M8+M11" +"'[10]Ercot Trading'!C14+'[10]Ercot Origination'!C14+'[10]Southeast Trading'!C14+'[10]Southeast Origination'!C14+'[10]Midwest Trading'!C14+'[10]Midwest Origination'!C14+'[10]Northeast Trading'!C14+'[10]Northeast Origination'!C14+'[10]Management Book'!C14+[10]Structuring_Fund!C14+[10]Services!C14+[10]Options!C14-C32" +"(((80000)*1.2)/1.2)*1.1" +"(((E15/$E$29*$L$11)*1.2)/1.2)*1.1" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[10]Ercot Trading'!C8+'[10]Ercot Origination'!C8+'[10]Southeast Trading'!C8+'[10]Southeast Origination'!C8+'[10]Midwest Trading'!C8+'[10]Midwest Origination'!C8+'[10]Northeast Trading'!C8+'[10]Northeast Origination'!C8+'[10]Management Book'!C8+[10]Structuring_Fund!C8+[10]Services!C8+[10]Options!C8" +"(C8/9)*12" +"(((M16+M17+M18+M19+M20+M23+M24+M26+M27+M25)*1.2)/1.2)*1.1" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"(((M21+M22)*1.2)/1.2)*1.1" +"(((M28*0.2)*1.2)/1.2)*1.1" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"(((E12/$E$29*$L$11-11974.03)*1.2)/1.2)*1.1" +"(((E13/$E$29*$L$11-38717.51)*1.2)/1.2)*1.1" +"M8+M11" +"'[10]Ercot Trading'!C14+'[10]Ercot Origination'!C14+'[10]Southeast Trading'!C14+'[10]Southeast Origination'!C14+'[10]Midwest Trading'!C14+'[10]Midwest Origination'!C14+'[10]Northeast Trading'!C14+'[10]Northeast Origination'!C14+'[10]Management Book'!C14+[10]Structuring_Fund!C14+[10]Services!C14+[10]Options!C14-C32" +"(((E15/$E$29*$L$11)*1.2)/1.2)*1.1" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[10]Ercot Trading'!C8+'[10]Ercot Origination'!C8+'[10]Southeast Trading'!C8+'[10]Southeast Origination'!C8+'[10]Midwest Trading'!C8+'[10]Midwest Origination'!C8+'[10]Northeast Trading'!C8+'[10]Northeast Origination'!C8+'[10]Management Book'!C8+[10]Structuring_Fund!C8+[10]Services!C8+[10]Options!C8" +"(C8/9)*12" +"(((M16+M17+M18+M19+M20+M23+M24+M26+M27+M25)*1.2)/1.2)*1.1" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"(((M21+M22)*1.2)/1.2)*1.1" +"(((M28*0.2)*1.2)/1.2)*1.1" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"(((E12/$E$29*$L$11-6767.93)*1.2)/1.2)*1.1" +"(((E13/$E$29*$L$11-21883.81)*1.2)/1.2)*1.1" +"M8+M11" +"'[10]Ercot Trading'!C14+'[10]Ercot Origination'!C14+'[10]Southeast Trading'!C14+'[10]Southeast Origination'!C14+'[10]Midwest Trading'!C14+'[10]Midwest Origination'!C14+'[10]Northeast Trading'!C14+'[10]Northeast Origination'!C14+'[10]Management Book'!C14+[10]Structuring_Fund!C14+[10]Services!C14+[10]Options!C14-C32" +"(((E15/$E$29*$L$11)*1.2)/1.2)*1.1" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[10]Ercot Trading'!C8+'[10]Ercot Origination'!C8+'[10]Southeast Trading'!C8+'[10]Southeast Origination'!C8+'[10]Midwest Trading'!C8+'[10]Midwest Origination'!C8+'[10]Northeast Trading'!C8+'[10]Northeast Origination'!C8+'[10]Management Book'!C8+[10]Structuring_Fund!C8+[10]Services!C8+[10]Options!C8" +"(C8/9)*12" +"(((M16+M17+M18+M19+M20+M23+M24+M26+M27+M25)*1.2)/1.2)*1.1" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"(((M21+M22)*1.2)/1.2)*1.1" +"(((M28*0.2)*1.2)/1.2)*1.1" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"(((E12/$E$29*$L$11-9891.59)*1.2)/1.2)*1.1" +"(((E13/$E$29*$L$11-31984.03)*1.2)/1.2)*1.1" +"M8+M11" +"'[10]Ercot Trading'!C14+'[10]Ercot Origination'!C14+'[10]Southeast Trading'!C14+'[10]Southeast Origination'!C14+'[10]Midwest Trading'!C14+'[10]Midwest Origination'!C14+'[10]Northeast Trading'!C14+'[10]Northeast Origination'!C14+'[10]Management Book'!C14+[10]Structuring_Fund!C14+[10]Services!C14+[10]Options!C14-C32" +"(((E15/$E$29*$L$11)*1.2)/1.2)*1.1" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[10]Ercot Trading'!C8+'[10]Ercot Origination'!C8+'[10]Southeast Trading'!C8+'[10]Southeast Origination'!C8+'[10]Midwest Trading'!C8+'[10]Midwest Origination'!C8+'[10]Northeast Trading'!C8+'[10]Northeast Origination'!C8+'[10]Management Book'!C8+[10]Structuring_Fund!C8+[10]Services!C8+[10]Options!C8" +"(C8/9)*12" +"(((M16+M17+M18+M19+M20+M23+M24+M26+M27+M25)*1.2)/1.2)*1.1" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"(((M21+M22)*1.2)/1.2)*1.1" +"(((M28*0.2)*1.2)/1.2)*1.1" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"(((E12/$E$29*$L$11-6767.93)*1.2)/1.2)*1.1" +"(((E13/$E$29*$L$11-21883.81)*1.2)/1.2)*1.1" +"M8+M11" +"'[10]Ercot Trading'!C14+'[10]Ercot Origination'!C14+'[10]Southeast Trading'!C14+'[10]Southeast Origination'!C14+'[10]Midwest Trading'!C14+'[10]Midwest Origination'!C14+'[10]Northeast Trading'!C14+'[10]Northeast Origination'!C14+'[10]Management Book'!C14+[10]Structuring_Fund!C14+[10]Services!C14+[10]Options!C14-C32" +"(((E15/$E$29*$L$11)*1.2)/1.2)*1.1" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[10]Ercot Trading'!C8+'[10]Ercot Origination'!C8+'[10]Southeast Trading'!C8+'[10]Southeast Origination'!C8+'[10]Midwest Trading'!C8+'[10]Midwest Origination'!C8+'[10]Northeast Trading'!C8+'[10]Northeast Origination'!C8+'[10]Management Book'!C8+[10]Structuring_Fund!C8+[10]Services!C8+[10]Options!C8" +"(C8/9)*12" +"(M16+M17+M18+M19+M20+M23+M24+M26+M27)*1.2" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"(M21+M22)*1.2" +"(M28*0.2)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"(E12/$E$29*$L$11)*1.2" +"(E13/$E$29*$L$11+370363)*1.2" +"M8+M11" +"'[10]Ercot Trading'!C14+'[10]Ercot Origination'!C14+'[10]Southeast Trading'!C14+'[10]Southeast Origination'!C14+'[10]Midwest Trading'!C14+'[10]Midwest Origination'!C14+'[10]Northeast Trading'!C14+'[10]Northeast Origination'!C14+'[10]Management Book'!C14+[10]Structuring_Fund!C14+[10]Services!C14+[10]Options!C14-C32" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"2-1" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[10]Ercot Trading'!C8+'[10]Ercot Origination'!C8+'[10]Southeast Trading'!C8+'[10]Southeast Origination'!C8+'[10]Midwest Trading'!C8+'[10]Midwest Origination'!C8+'[10]Northeast Trading'!C8+'[10]Northeast Origination'!C8+'[10]Management Book'!C8+[10]Structuring_Fund!C8+[10]Services!C8+[10]Options!C8" +"(C8/9)*12" +"(((M16+M17+M18+M19+M20+M23+M24+M26+M27)*1.2)/1.2)*1.1" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"(((M21+M22)*1.2)/1.2)*1.1" +"(((M28*0.2)*1.2)/1.2)*1.1" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"(((E12/$E$29*$L$11)*1.2)/1.2)*1.1" +"(((E13/$E$29*$L$11+69443.06)*1.2)/1.2)*1.1" +"M8+M11" +"'[10]Ercot Trading'!C14+'[10]Ercot Origination'!C14+'[10]Southeast Trading'!C14+'[10]Southeast Origination'!C14+'[10]Midwest Trading'!C14+'[10]Midwest Origination'!C14+'[10]Northeast Trading'!C14+'[10]Northeast Origination'!C14+'[10]Management Book'!C14+[10]Structuring_Fund!C14+[10]Services!C14+[10]Options!C14-C32" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[10]Ercot Trading'!C8+'[10]Ercot Origination'!C8+'[10]Southeast Trading'!C8+'[10]Southeast Origination'!C8+'[10]Midwest Trading'!C8+'[10]Midwest Origination'!C8+'[10]Northeast Trading'!C8+'[10]Northeast Origination'!C8+'[10]Management Book'!C8+[10]Structuring_Fund!C8+[10]Services!C8+[10]Options!C8" +"(C8/9)*12" +"(((M16+M17+M18+M19+M20+M23+M24+M26+M27)*1.2)/1.2)*1.1" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"(((M21+M22)*1.2)/1.2)*1.1" +"(((M28*0.2)*1.2)/1.2)*1.1" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"(((E12/$E$29*$L$11)*1.2)/1.2)*1.1" +"(((E13/$E$29*$L$11+69443.06)*1.2)/1.2)*1.1" +"M8+M11" +"'[10]Ercot Trading'!C14+'[10]Ercot Origination'!C14+'[10]Southeast Trading'!C14+'[10]Southeast Origination'!C14+'[10]Midwest Trading'!C14+'[10]Midwest Origination'!C14+'[10]Northeast Trading'!C14+'[10]Northeast Origination'!C14+'[10]Management Book'!C14+[10]Structuring_Fund!C14+[10]Services!C14+[10]Options!C14-C32" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[10]Ercot Trading'!C8+'[10]Ercot Origination'!C8+'[10]Southeast Trading'!C8+'[10]Southeast Origination'!C8+'[10]Midwest Trading'!C8+'[10]Midwest Origination'!C8+'[10]Northeast Trading'!C8+'[10]Northeast Origination'!C8+'[10]Management Book'!C8+[10]Structuring_Fund!C8+[10]Services!C8+[10]Options!C8" +"(C8/9)*12" +"(((M16+M17+M18+M19+M20+M23+M24+M26+M27)*1.2)/1.2)*1.1" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"(((M21+M22)*1.2)/1.2)*1.1" +"(((M28*0.2)*1.2)/1.2)*1.1" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"(((E12/$E$29*$L$11)*1.2)/1.2)*1.1" +"(((E13/$E$29*$L$11+92590.75)*1.2)/1.2)*1.1" +"M8+M11" +"'[10]Ercot Trading'!C14+'[10]Ercot Origination'!C14+'[10]Southeast Trading'!C14+'[10]Southeast Origination'!C14+'[10]Midwest Trading'!C14+'[10]Midwest Origination'!C14+'[10]Northeast Trading'!C14+'[10]Northeast Origination'!C14+'[10]Management Book'!C14+[10]Structuring_Fund!C14+[10]Services!C14+[10]Options!C14-C32" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[10]Ercot Trading'!C8+'[10]Ercot Origination'!C8+'[10]Southeast Trading'!C8+'[10]Southeast Origination'!C8+'[10]Midwest Trading'!C8+'[10]Midwest Origination'!C8+'[10]Northeast Trading'!C8+'[10]Northeast Origination'!C8+'[10]Management Book'!C8+[10]Structuring_Fund!C8+[10]Services!C8+[10]Options!C8" +"(C8/9)*12" +"(((M16+M17+M18+M19+M20+M23+M24+M26+M27)*1.2)/1.2)*1.1" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"(((M21+M22)*1.2)/1.2)*1.1" +"(((M28*0.2)*1.2)/1.2)*1.1" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"(((E12/$E$29*$L$11)*1.2)/1.2)*1.1" +"(((E13/$E$29*$L$11+69443.06)*1.2)/1.2)*1.1" +"M8+M11" +"'[10]Ercot Trading'!C14+'[10]Ercot Origination'!C14+'[10]Southeast Trading'!C14+'[10]Southeast Origination'!C14+'[10]Midwest Trading'!C14+'[10]Midwest Origination'!C14+'[10]Northeast Trading'!C14+'[10]Northeast Origination'!C14+'[10]Management Book'!C14+[10]Structuring_Fund!C14+[10]Services!C14+[10]Options!C14-C32" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[10]Ercot Trading'!C8+'[10]Ercot Origination'!C8+'[10]Southeast Trading'!C8+'[10]Southeast Origination'!C8+'[10]Midwest Trading'!C8+'[10]Midwest Origination'!C8+'[10]Northeast Trading'!C8+'[10]Northeast Origination'!C8+'[10]Management Book'!C8+[10]Structuring_Fund!C8+[10]Services!C8+[10]Options!C8" +"(C8/9)*12" +"(((M16+M17+M18+M19+M20+M23+M24+M26+M27)*1.2)/1.2)*1.1" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"(((M21+M22)*1.2)/1.2)*1.1" +"(((M28*0.2)*1.2)/1.2)*1.1" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"(((E12/$E$29*$L$11)*1.2)/1.2)*1.1" +"(((E13/$E$29*$L$11+69443.06)*1.2)/1.2)*1.1" +"M8+M11" +"'[10]Ercot Trading'!C14+'[10]Ercot Origination'!C14+'[10]Southeast Trading'!C14+'[10]Southeast Origination'!C14+'[10]Midwest Trading'!C14+'[10]Midwest Origination'!C14+'[10]Northeast Trading'!C14+'[10]Northeast Origination'!C14+'[10]Management Book'!C14+[10]Structuring_Fund!C14+[10]Services!C14+[10]Options!C14-C32" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[16]Executive Orig'!C8+[16]Trading!C8+[16]Origination!C8+'[16]Mid Market'!C8+[16]Services!C8+[16]Fundamentals!C8" +"(C8/9)*12" +"+'[18]West Power Trading'!G8+'[18]West Power A&A'!G8" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"N8+N11" +"'[16]Executive Orig'!C14+[16]Trading!C14+[16]Origination!C14+'[16]Mid Market'!C14+[16]Services!C14+[16]Fundamentals!C14-C32" +"1" +"5" +"7" +"SUM(C8:C22)" +"11" +"SUM(U16:U20,U23:U27)" +"4" +"2" +"+U21+U22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[16]Executive Orig'!C8+[16]Trading!C8+[16]Origination!C8+'[16]Mid Market'!C8+[16]Services!C8+[16]Fundamentals!C8" +"(C8/9)*12" +"(((+'[18]West Power Trading'!G8+'[18]West Power A&A'!G8)*1.2)/1.2)*1.1" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"(((+'[18]West Power Trading'!G12+'[18]West Power A&A'!G12)*1.2+50000)/1.2)*1.1" +"N8+N11" +"'[16]Executive Orig'!C14+[16]Trading!C14+[16]Origination!C14+'[16]Mid Market'!C14+[16]Services!C14+[16]Fundamentals!C14-C32" +"1" +"5" +"7" +"SUM(C8:C22)" +"11" +"+'[18]West Power Trading'!G25+'[18]West Power A&A'!G25" +"SUM(U16:U20,U23:U27)" +"4" +"2" +"+U21+U22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[16]Executive Orig'!C8+[16]Trading!C8+[16]Origination!C8+'[16]Mid Market'!C8+[16]Services!C8+[16]Fundamentals!C8" +"(C8/9)*12" +"(((SUM(N16:N20,N23:N27))*1.2)/1.2)*1.1" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"(((+N21+N22)*1.2)/1.2)*1.1" +"(((+G8*0.2+(N21+N22)*0.2)*1.2)/1.2)*1.1" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"(((+E12/$E$29*$M$11)*1.2)/1.2)*1.1" +"(((+(4000*12)*12)*1.2)/1.2)*1.1" +"N8+N11" +"'[16]Executive Orig'!C14+[16]Trading!C14+[16]Origination!C14+'[16]Mid Market'!C14+[16]Services!C14+[16]Fundamentals!C14-C32" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"+'[1]Natural Gas'!C8+[1]Ontario!C8+[1]Finance!C8+[1]Executive!C8+[1]Alberta!C8" +"(((+'Canada Trading'!G8+'Canada A&A-Trading'!G8)*1.2)/1.2)*1.1" +"K28" +"+G8/$G$29*$O$29" +"+'[1]Natural Gas'!C11+[1]Ontario!C11+[1]Finance!C11+[1]Executive!C10+[1]Alberta!C11" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[1]Natural Gas'!E12+[1]Ontario!E12+[1]Finance!E12+[1]Executive!E12+[1]Alberta!E12)*1.2" +"(((+'Canada Trading'!G12+'Canada A&A-Trading'!G12)*1.2+100000)/1.2)*1.1" +"K8+K11" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"+'Canada Trading'!G27+'Canada A&A-Trading'!G27" +"+U21+U22" +"SUM(J16:J27)" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"+'[1]Natural Gas'!C8+[1]Ontario!C8+[1]Finance!C8+[1]Executive!C8+[1]Alberta!C8" +"K28-G10-137496-390504" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[1]Natural Gas'!C11+[1]Ontario!C11+[1]Finance!C11+[1]Executive!C10+[1]Alberta!C11" +"G8*0.3105+52-96352" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[1]Natural Gas'!E12+[1]Ontario!E12+[1]Finance!E12+[1]Executive!E12+[1]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"+'[1]Natural Gas'!C8+[1]Ontario!C8+[1]Finance!C8+[1]Executive!C8+[1]Alberta!C8" +"K28" +"+G8/$G$29*$O$29" +"K22+K21-(188400/11*7)" +"+'[1]Natural Gas'!C11+[1]Ontario!C11+[1]Finance!C11+[1]Executive!C10+[1]Alberta!C11" +"G10*0.3105-(96300/11*7)" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[1]Natural Gas'!E12+[1]Ontario!E12+[1]Finance!E12+[1]Executive!E12+[1]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"+'[1]Natural Gas'!C8+[1]Ontario!C8+[1]Finance!C8+[1]Executive!C8+[1]Alberta!C8" +"(((+'Canada Origination'!G8+'Canada A&A-Orig'!G8)*1.2)/1.2)*1.1" +"K28" +"+G8/$G$29*$O$29" +"+'[1]Natural Gas'!C11+[1]Ontario!C11+[1]Finance!C11+[1]Executive!C10+[1]Alberta!C11" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[1]Natural Gas'!E12+[1]Ontario!E12+[1]Finance!E12+[1]Executive!E12+[1]Alberta!E12)*1.2" +"(((+'Canada Origination'!G12+'Canada A&A-Orig'!G12)*1.2+100000)/1.2)*1.1" +"K8+K11" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"+'Canada Origination'!G27+'Canada A&A-Orig'!G27" +"+U21+U22" +"SUM(J16:J27)" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"+'[1]Natural Gas'!C8+[1]Ontario!C8+[1]Finance!C8+[1]Executive!C8+[1]Alberta!C8" +"K28-G10-137496+293496" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[1]Natural Gas'!C11+[1]Ontario!C11+[1]Finance!C11+[1]Executive!C10+[1]Alberta!C11" +"G8*0.3105+52-240802" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[1]Natural Gas'!E12+[1]Ontario!E12+[1]Finance!E12+[1]Executive!E12+[1]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Team Report'!BA25" +"(C8/9)*12" +"+M21" +"+F8/$F$29*$O$29" +"+L21" +"M21" +"'[8]Team Report'!BA26" +"+F8*0.2" +"+E12/$E$29*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"+L21" +"K12*L12" +"SUM(M9:M12)" +"'[8]Team Report'!BA33" +"'[8]Team Report'!BA42-C40" +"SUM(L18:L20)" +"SUM(M18:M20)*1.2" +"'[8]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(E12:E22)" +"+E29" +"+I28/J28" +"+L12" +"+K28*L28" +"SUM(E25:E28)" +"'[8]Team Report'!BA29" +"'[8]Team Report'!BA39" +"'[8]Team Report'!BA43" +"'[8]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"+'[1]Natural Gas'!C8+[1]Ontario!C8+[1]Finance!C8+[1]Executive!C8+[1]Alberta!C8" +"K28" +"+G8/$G$29*$O$29" +"K22+K21-(188400/11*4)" +"+'[1]Natural Gas'!C11+[1]Ontario!C11+[1]Finance!C11+[1]Executive!C10+[1]Alberta!C11" +"G10*0.3105-(96300/11*4)" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[1]Natural Gas'!E12+[1]Ontario!E12+[1]Finance!E12+[1]Executive!E12+[1]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"+'[1]Natural Gas'!C8+[1]Ontario!C8+[1]Finance!C8+[1]Executive!C8+[1]Alberta!C8" +"K28" +"+G8/$G$29*$O$29" +"K22+K21-188400" +"+'[1]Natural Gas'!C11+[1]Ontario!C11+[1]Finance!C11+[1]Executive!C10+[1]Alberta!C11" +"G10*0.3105-96300" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[1]Natural Gas'!E12+[1]Ontario!E12+[1]Finance!E12+[1]Executive!E12+[1]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"3+5+1" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Team Report'!BA25" +"(C8/9)*12" +"(((+M21)*1.2)/1.2)*1.1" +"+F8/$F$29*$O$29" +"+L21" +"M21" +"'[8]Team Report'!BA26" +"(((+F8*0.2)*1.2)/1.2)*1.1" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"+L21" +"K12*L12" +"(((+E14/$E$29*$F$29)*1.2)/1.2)*1.1" +"SUM(M9:M12)" +"'[8]Team Report'!BA33" +"'[8]Team Report'!BA42-C40" +"SUM(L18:L20)" +"SUM(M18:M20)*1.2" +"'[8]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(L18:L20)" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(E12:E22)" +"+E29" +"+I28/J28" +"+L12" +"+K28*L28" +"SUM(E25:E28)" +"'[8]Team Report'!BA29" +"'[8]Team Report'!BA39" +"'[8]Team Report'!BA43" +"'[8]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!BA25" +"(C8/9)*12" +"((+M20)*1.2)*0.917" +"+F8/$F$28*$O$28" +"'[8]Team Report'!BA26" +"((+F8*0.2)*1.2)*0.917" +"((+E11/$E$28*$F$28*0.2)*1.2)*0.917" +"(E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+E21)/E28" +"+L20" +"K11*L11" +"((+E13/$E$28*$F$28)*1.2)*0.917" +"SUM(M9:M11)" +"'[8]Team Report'!BA33" +"((+E18/$E$28*$F$28*0.5)*1.2)*0.917" +"'[8]Team Report'!BA42-C39" +"SUM(L17:L19)" +"SUM(M17:M19)*1.2" +"'[8]Team Report'!BA44" +"SUM(C8:C21)" +"SUM(L17:L19)" +"SUM(U15:U19,U22:U26)" +"SUM(U20:U21)" +"SUM(E11:E21)" +"+E28" +"+I27/J27" +"+L11" +"+K27*L27" +"SUM(E24:E27)" +"'[8]Team Report'!BA29" +"'[8]Team Report'!BA39" +"'[8]Team Report'!BA43" +"'[8]Team Report'!BA45" +"C22+C30+C31+C32+C33+C34+C35+C36+C37" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[11]Central Trading'!C8+'[11]Central Origination'!C8+[11]Derivatives!C8+'[11]East Trading'!C8+'[11]East Origination'!C8+'[11]Financial Gas'!C8+[11]Structuring!C8+'[11]Texas Trading'!C8+'[11]Texas Origination'!C8+'[11]West Trading'!C8+'[11]West Origination'!C8+[11]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$22" +"((L27-H9)*1.2)*0.917" +"L29" +"'[11]Central Trading'!C10+'[11]Central Origination'!C10+[11]Derivatives!C10+'[11]East Trading'!C10+'[11]East Origination'!C10+'[11]Financial Gas'!C10+[11]Structuring!C10+'[11]Texas Trading'!C10+'[11]Texas Origination'!C10+'[11]West Trading'!C10+'[11]West Origination'!C10+[11]Fundamentals!C10" +"('[11]Central Trading'!E9+'[11]Central Origination'!E10+[11]Derivatives!E10+'[11]East Trading'!E10+'[11]East Origination'!E10+'[11]Financial Gas'!E10+[11]Structuring!E10+'[11]Texas Trading'!E10+'[11]Texas Origination'!E10+'[11]West Trading'!E10+'[11]West Origination'!E10+[11]Fundamentals!E10)-4000000" +"((L20+L21)*1.2)*0.917" +"((L29-L27)*1.2)*0.917" +"(E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+E21)/E28" +"K27" +"J10*K10" +"((C11/9)*12)-500000" +"((C12/9)*12)-500000-500000" +"L8+L10" +"'[11]Central Trading'!C14+'[11]Central Origination'!C14+[11]Derivatives!C14+'[11]East Trading'!C14+'[11]East Origination'!C14+'[11]Financial Gas'!C14+[11]Structuring!C14+'[11]Texas Trading'!C14+'[11]Texas Origination'!C14+'[11]West Trading'!C14+'[11]West Origination'!C14+[11]Fundamentals!C14-C31" +"(C13/9)*12" +"(((E13/$E$28)*$K$10)*1.2)*0.917" +"((C14/9)*12)-75000" +"1-1" +"12" +"((C17/9)*12)-250000-75000" +"((C18/9)*12)-75000-75000-50000-25000" +"((C21/9)*12)-1000000-100000" +"(((E21/$E$28)*$K$10-393210)*1.2)*0.917" +"SUM(C8:C21)" +"+K15+K16+K17+K18+K19+K22+K23+K24+K25+K26" +"+K20+K21" +"SUM(K15:K26)" +"SUM(L15:L26)*1.2" +"SUM(E24:E26)" +"L27*1.2" +"SUM(E11:E21)" +"+E28" +"+H33/I33" +"+K10" +"+J33*K33" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[10]Ercot Trading'!C8+'[10]Ercot Origination'!C8+'[10]Southeast Trading'!C8+'[10]Southeast Origination'!C8+'[10]Midwest Trading'!C8+'[10]Midwest Origination'!C8+'[10]Northeast Trading'!C8+'[10]Northeast Origination'!C8+'[10]Management Book'!C8+[10]Structuring_Fund!C8+[10]Services!C8+[10]Options!C8" +"(C8/9)*12" +"((M15+M16+M17+M18+M19+M22+M23+M25)*1.2)*0.917" +"E8/$E$22" +"M27*1.2" +"+F8/$F$28*$O$28" +"'[10]Ercot Trading'!C10+'[10]Ercot Origination'!C10+'[10]Southeast Trading'!C10+'[10]Southeast Origination'!C10+'[10]Midwest Trading'!C10+'[10]Midwest Origination'!C10+'[10]Northeast Trading'!C10+'[10]Northeast Origination'!C10+'[10]Management Book'!C10+[10]Structuring_Fund!C10+[10]Services!C10+[10]Options!C10" +"((M20+M21)*1.2)*0.917" +"((M27*0.2)*1.2)*0.917" +"(E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+E21)/E28" +"L27" +"K10*L10" +"(C11/9)*12*1.2" +"((E11/$E$28*$L$10)*1.2)*0.917" +"M8+M10" +"'[10]Ercot Trading'!C14+'[10]Ercot Origination'!C14+'[10]Southeast Trading'!C14+'[10]Southeast Origination'!C14+'[10]Midwest Trading'!C14+'[10]Midwest Origination'!C14+'[10]Northeast Trading'!C14+'[10]Northeast Origination'!C14+'[10]Management Book'!C14+[10]Structuring_Fund!C14+[10]Services!C14+[10]Options!C14-C31" +"SUM(C8:C21)" +"SUM(L15:L19,L22:L26)" +"SUM(L20:L21)" +"SUM(L15:L26)" +"SUM(E24:E26)" +"SUM(E11:E21)" +"+E28" +"+I33/J33" +"+L10" +"+K33*L33" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[16]Executive Orig'!C8+[16]Trading!C8+[16]Origination!C8+'[16]Mid Market'!C8+[16]Services!C8+[16]Fundamentals!C8" +"(C8/9)*12" +"((SUM(N15:N19,N22:N26))*1.2)*0.917" +"+G8/$G$22" +"N27" +"+G8/$G$28*$O$28" +"'[16]Executive Orig'!C10+[16]Trading!C10+[16]Origination!C10+'[16]Mid Market'!C10+[16]Services!C10+[16]Fundamentals!C10" +"((+N20+N21)*1.2)*0.917" +"((+G8*0.2+(N20+N21)*0.2)*1.2)*0.917" +"(E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+E21)/E28" +"M27" +"L10*M10" +"((C11/9)*12)*1.2" +"N8+N10" +"'[16]Executive Orig'!C14+[16]Trading!C14+[16]Origination!C14+'[16]Mid Market'!C14+[16]Services!C14+[16]Fundamentals!C14-C31" +"((+E15/$E$28*$M$10)*1.2)*0.917" +"5" +"((+(75*12*6))*1.2)*0.917" +"SUM(C8:C21)" +"SUM(M15:M19,M22:M26)" +"+M20+M21" +"SUM(M15:M26)" +"SUM(N15:N26)*1.2" +"+E26+E24" +"SUM(E11:E21)" +"+E28" +"+J33/K33" +"+M10" +"+L33*M33" +"'[21]Team Report'!B1" +"'[21]Team Report'!B1" +"'[21]Team Report'!B1" +"'[21]Team Report'!B1" +"'[21]Team Report'!B1" +"'[21]Team Report'!B1" +"'[21]Team Report'!BA25" +"(C8/9)*12" +"((L27+46200)*1.2)*0.917" +"L27*1.2" +"+G8/$G$28*$O$28" +"'[21]Team Report'!BA26" +"((L31-L27+9240)*1.2)*0.917" +"(E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+E21)/E28" +"K27" +"J10*K10" +"(((E11/$E$28)*$K$10+51275)*1.2)*0.917" +"(((E12/$E$28)*$K$10+522073)*1.2)*0.917" +"L8+L10" +"N12-L12" +"'[21]Team Report'!BA33" +"(C14/9)*12-25000" +"(((E14/$E$28)*$K$10)*1.2)*0.917" +"(((E17/$E$28)*$K$10+49310)*1.2)*0.917" +"'[21]Team Report'!BA42" +"(C20/9)*12-200000-19525" +"'[21]Team Report'!BA44" +"SUM(C8:C21)" +"80000" +"115000*1.2" +"+K27" +"140000" +"SUM(U15:U19,U22:U26)" +"160000" +"288000" +"+U20+U21" +"SUM(K15:K26)" +"SUM(L15:L26)*1.2" +"SUM(E24:E27)" +"'[21]Team Report'!BA29" +"L27*1.2" +"'[21]Team Report'!BA39" +"'[21]Team Report'!BA43" +"'[21]Team Report'!BA45" +"C22+C30+C31+C32+C33+C34+C35+C36+C37" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[11]Central Trading'!C8+'[11]Central Origination'!C8+[11]Derivatives!C8+'[11]East Trading'!C8+'[11]East Origination'!C8+'[11]Financial Gas'!C8+[11]Structuring!C8+'[11]Texas Trading'!C8+'[11]Texas Origination'!C8+'[11]West Trading'!C8+'[11]West Origination'!C8+[11]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$22" +"((+'[22]Competitive Ana'!F8+'[22]Gas - Fund'!H8+'[22]East - Fund'!F8+'[22]West - Fund'!G8)*1.2)*0.917" +"L29" +"+H8/$H$28*$Q$28" +"'[11]Central Trading'!C10+'[11]Central Origination'!C10+[11]Derivatives!C10+'[11]East Trading'!C10+'[11]East Origination'!C10+'[11]Financial Gas'!C10+[11]Structuring!C10+'[11]Texas Trading'!C10+'[11]Texas Origination'!C10+'[11]West Trading'!C10+'[11]West Origination'!C10+[11]Fundamentals!C10" +"('[11]Central Trading'!E9+'[11]Central Origination'!E10+[11]Derivatives!E10+'[11]East Trading'!E10+'[11]East Origination'!E10+'[11]Financial Gas'!E10+[11]Structuring!E10+'[11]Texas Trading'!E10+'[11]Texas Origination'!E10+'[11]West Trading'!E10+'[11]West Origination'!E10+[11]Fundamentals!E10)-4000000" +"((+'[22]Competitive Ana'!F10+'[22]Gas - Fund'!H10+'[22]East - Fund'!F10+'[22]West - Fund'!G10)*1.2)*0.917" +"(E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+E21)/E28" +"K27" +"J10*K10" +"((C11/9)*12)-500000" +"((C12/9)*12)-500000-500000" +"L8+L10" +"N12-L12" +"'[11]Central Trading'!C14+'[11]Central Origination'!C14+[11]Derivatives!C14+'[11]East Trading'!C14+'[11]East Origination'!C14+'[11]Financial Gas'!C14+[11]Structuring!C14+'[11]Texas Trading'!C14+'[11]Texas Origination'!C14+'[11]West Trading'!C14+'[11]West Origination'!C14+[11]Fundamentals!C14-C31" +"(C13/9)*12" +"((C14/9)*12)-75000" +"((C17/9)*12)-250000-75000" +"((C18/9)*12)-75000-75000-50000-25000" +"((C21/9)*12)-1000000-100000" +"SUM(C8:C21)" +"+'[22]Competitive Ana'!F25+'[22]Gas - Fund'!H25+'[22]East - Fund'!F25+'[22]West - Fund'!G25" +"+T15+T16+T17+T18+T19+T22+T23+T24+T25+T26" +"+T20+T21" +"SUM(K15:K26)" +"SUM(L15:L26)*1.2" +"SUM(E24:E26)" +"L27*1.2" +"SUM(E11:E21)" +"+E28" +"+H33/I33" +"+K10" +"+J33*K33" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[12]Executive Orig'!C8+[12]Trading!C8+[12]Origination!C8+'[12]Mid Market'!C8+[12]Services!C8+[12]Fundamentals!C8" +"(C8/9)*12" +"((+'[22]West - Struct'!G8+'[22]Gas - Struct'!H8)*1.2)*0.917" +"+G8/$G$22" +"+M10" +"N27" +"+G8/$G$28*$O$28" +"'[12]Executive Orig'!C10+[12]Trading!C10+[12]Origination!C10+'[12]Mid Market'!C10+[12]Services!C10+[12]Fundamentals!C10" +"((+'[22]West - Struct'!G10+'[22]Gas - Struct'!H10)*1.2)*0.917" +"(E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+E21)/E28" +"M27" +"L10*M10" +"((C11/9)*12)*1.2" +"N8+N10" +"'[12]Executive Orig'!C14+[12]Trading!C14+[12]Origination!C14+'[12]Mid Market'!C14+[12]Services!C14+[12]Fundamentals!C14-C31" +"2-2" +"SUM(C8:C21)" +"1-1" +"+'[22]West - Struct'!G25+'[22]Gas - Struct'!H25" +"+U20+U21" +"SUM(M15:M26)" +"SUM(N15:N26)*1.2" +"+E26+E24" +"SUM(E11:E21)" +"+E28" +"+J33/K33" +"+M10" +"+L33*M33" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[11]Central Trading'!C8+'[11]Central Origination'!C8+[11]Derivatives!C8+'[11]East Trading'!C8+'[11]East Origination'!C8+'[11]Financial Gas'!C8+[11]Structuring!C8+'[11]Texas Trading'!C8+'[11]Texas Origination'!C8+'[11]West Trading'!C8+'[11]West Origination'!C8+[11]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$22" +"((L27-H9)*1.2)*0.917" +"L29" +"+H8/$H$28*$Q$28" +"'[11]Central Trading'!C10+'[11]Central Origination'!C10+[11]Derivatives!C10+'[11]East Trading'!C10+'[11]East Origination'!C10+'[11]Financial Gas'!C10+[11]Structuring!C10+'[11]Texas Trading'!C10+'[11]Texas Origination'!C10+'[11]West Trading'!C10+'[11]West Origination'!C10+[11]Fundamentals!C10" +"('[11]Central Trading'!E9+'[11]Central Origination'!E10+[11]Derivatives!E10+'[11]East Trading'!E10+'[11]East Origination'!E10+'[11]Financial Gas'!E10+[11]Structuring!E10+'[11]Texas Trading'!E10+'[11]Texas Origination'!E10+'[11]West Trading'!E10+'[11]West Origination'!E10+[11]Fundamentals!E10)-4000000" +"((L20+L21)*1.2)*0.917" +"((L29-L27)*1.2)*0.917" +"(E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+E21)/E28" +"K27" +"J10*K10" +"((C11/9)*12)-500000" +"(((E11/$E$28)*$K$10)*1.2)*0.917" +"((C12/9)*12)-500000-500000" +"L8+L10" +"N12-L12" +"'[11]Central Trading'!C14+'[11]Central Origination'!C14+[11]Derivatives!C14+'[11]East Trading'!C14+'[11]East Origination'!C14+'[11]Financial Gas'!C14+[11]Structuring!C14+'[11]Texas Trading'!C14+'[11]Texas Origination'!C14+'[11]West Trading'!C14+'[11]West Origination'!C14+[11]Fundamentals!C14-C31" +"(C13/9)*12" +"((C14/9)*12)-75000" +"1-1" +"((C17/9)*12)-250000-75000" +"((C18/9)*12)-75000-75000-50000-25000" +"((C21/9)*12)-1000000-100000" +"(((E21/$E$28)*$K$10-65535)*1.2)*0.917" +"SUM(C8:C21)" +"+K15+K16+K17+K18+K19+K22+K23+K24+K25+K26" +"+K20+K21" +"SUM(K15:K26)" +"SUM(L15:L26)*1.2" +"SUM(E24:E26)" +"L27*1.2" +"SUM(E11:E21)" +"+E28" +"+H33/I33" +"+K10" +"+J33*K33" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!BA25" +"((C8/9)*12)*1.3" +"+H8/$H$28*$Q$28" +"(C9/9)*12" +"'[19]Team Report'!BA26" +"((173730+11460)*1.2)*0.917" +"(E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+E21)/E28" +"K28" +"J11*K11" +"(4000000*1.2)+222800" +"SUM(L9:L11)" +"N13-L13" +"'[19]Team Report'!BA33" +"2087875*1.3" +"((+([27]EOPs!H16)/170*$H$28)*1.2)*0.917" +"1+1" +"1+2+1+1" +"7+2+1+1+4+2" +"3+1" +"'[19]Team Report'!BA42" +"2+12+1" +"'[19]Team Report'!BA44" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C21)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"1+1+1+1+2+1+2" +"+T15+T16+T17+T18+T19+T22+T23+T24+T25+T26" +"1" +"+T20+T21" +"SUM(E24:E27)" +"SUM(K16:K27)" +"'[19]Team Report'!BA29" +"L28*1.2" +"'[19]Team Report'!BA39" +"'[19]Team Report'!BA43" +"'[19]Team Report'!BA45" +"C22+C30+C31+C32+C33+C34+C35+C36+C37" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!BA25" +"((C8/9)*12)*1.3" +"+H8/$H$28*$Q$28" +"(C9/9)*12" +"'[19]Team Report'!BA26" +"(E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+E21)/E28" +"K28" +"J11*K11" +"(4000000*1.2)+222800" +"SUM(L9:L11)" +"N13-L13" +"'[19]Team Report'!BA33" +"2087875*1.3" +"((+([27]EOPs!H16)/170*$H$28)*1.2)*0.917" +"1+1" +"1+2+1+1" +"7+2+1+1+4+2" +"3+1" +"'[19]Team Report'!BA42" +"2+12+1" +"'[19]Team Report'!BA44" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C21)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"1+1+1+1+2+1+2" +"+T15+T16+T17+T18+T19+T22+T23+T24+T25+T26" +"1" +"+T20+T21" +"SUM(E24:E27)" +"SUM(K16:K27)" +"'[19]Team Report'!BA29" +"L28*1.2" +"'[19]Team Report'!BA39" +"'[19]Team Report'!BA43" +"'[19]Team Report'!BA45" +"C22+C30+C31+C32+C33+C34+C35+C36+C37" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!BA25" +"((C8/9)*12)*1.3" +"+H8/$H$28*$Q$28" +"(C9/9)*12" +"'[19]Team Report'!BA26" +"((105350+28800)*1.2)*0.917" +"(E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+E21)/E28" +"K28" +"J11*K11" +"(4000000*1.2)+222800" +"SUM(L9:L11)" +"N13-L13" +"'[19]Team Report'!BA33" +"2087875*1.3" +"((+([27]EOPs!H17)/170*$H$28)*1.2)*0.917" +"1+1" +"1+2+1+1" +"7+2+1+1+4+2" +"3+1" +"'[19]Team Report'!BA42" +"2+12+1" +"'[19]Team Report'!BA44" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C21)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"1+1+1+1+2+1+2" +"+T15+T16+T17+T18+T19+T22+T23+T24+T25+T26" +"1" +"+T20+T21" +"SUM(E24:E27)" +"SUM(K16:K27)" +"'[19]Team Report'!BA29" +"L28*1.2" +"'[19]Team Report'!BA39" +"'[19]Team Report'!BA43" +"'[19]Team Report'!BA45" +"C22+C30+C31+C32+C33+C34+C35+C36+C37" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!BA25" +"((C8/9)*12)*1.3" +"+H8/$H$28*$Q$28" +"(C9/9)*12" +"'[19]Team Report'!BA26" +"((125350+34200)*1.2)*0.917" +"(E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+E21)/E28" +"K28" +"J11*K11" +"(4000000*1.2)+222800" +"SUM(L9:L11)" +"N13-L13" +"'[19]Team Report'!BA33" +"2087875*1.3" +"((+([27]EOPs!H16)/170*$H$28)*1.2)*0.917" +"1+1" +"1+2+1+1" +"7+2+1+1+4+2" +"3+1" +"'[19]Team Report'!BA42" +"2+12+1" +"'[19]Team Report'!BA44" +"(+([27]EOPs!H22)/170*$H$28)*0.917" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C21)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"1+1+1+1+2+1+2" +"+T15+T16+T17+T18+T19+T22+T23+T24+T25+T26" +"1" +"+T20+T21" +"SUM(E24:E27)" +"SUM(K16:K27)" +"'[19]Team Report'!BA29" +"L28*1.2" +"'[19]Team Report'!BA39" +"'[19]Team Report'!BA43" +"'[19]Team Report'!BA45" +"C22+C30+C31+C32+C33+C34+C35+C36+C37" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!BA25" +"((C8/9)*12)*1.3" +"+H8/$H$28*$Q$28" +"(C9/9)*12" +"'[19]Team Report'!BA26" +"((48400+3000)*1.2)*0.917" +"(E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+E21)/E28" +"K28" +"J11*K11" +"(4000000*1.2)+222800" +"SUM(L9:L11)" +"N13-L13" +"'[19]Team Report'!BA33" +"2087875*1.3" +"((+([27]EOPs!H16)/170*$H$28)*1.2)*0.917" +"1+1" +"1+2+1+1" +"7+2+1+1+4+2" +"3+1" +"'[19]Team Report'!BA42" +"2+12+1" +"'[19]Team Report'!BA44" +"(+([27]EOPs!H22)/170*$H$28)*0.917" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C21)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"1+1+1+1+2+1+2" +"+T15+T16+T17+T18+T19+T22+T23+T24+T25+T26" +"1" +"+T20+T21" +"SUM(E24:E27)" +"SUM(K16:K27)" +"'[19]Team Report'!BA29" +"L28*1.2" +"'[19]Team Report'!BA39" +"'[19]Team Report'!BA43" +"'[19]Team Report'!BA45" +"C22+C30+C31+C32+C33+C34+C35+C36+C37" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!BA25" +"((C8/9)*12)*1.3" +"((418777+323455)*1.2)*0.917" +"+H8/$H$28*$Q$28" +"(C9/9)*12" +"'[19]Team Report'!BA26" +"((94145+78179)*1.2)*0.917" +"((23400+2000)*1.2)*0.917" +"(E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+E21)/E28" +"K28" +"J11*K11" +"(4000000*1.2)+222800" +"SUM(L9:L11)" +"N13-L13" +"'[19]Team Report'!BA33" +"2087875*1.3" +"((5220+8820)*1.2)*0.917" +"((+([27]EOPs!H16)/170*$H$28)*1.2)*0.917" +"1+1" +"((42000+42000)*1.2)*0.917" +"1+2+1+1" +"((9000+9000)*1.2)*0.917" +"7+2+1+1+4+2" +"3+1" +"'[19]Team Report'!BA42" +"(+([27]EOPs!H21)/170*$H$28)*0.917" +"2+12+1" +"'[19]Team Report'!BA44" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C21)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"1+1+1+1+2+1+2" +"+T15+T16+T17+T18+T19+T22+T23+T24+T25+T26" +"1" +"+T20+T21" +"SUM(E24:E27)" +"SUM(K16:K27)" +"'[19]Team Report'!BA29" +"L28*1.2" +"'[19]Team Report'!BA39" +"'[19]Team Report'!BA43" +"'[19]Team Report'!BA45" +"C22+C30+C31+C32+C33+C34+C35+C36+C37" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!BA25" +"((C8/9)*12)*1.3" +"((((2084000/32)*13)*1.2))*0.917" +"+H8/$H$28*$Q$28" +"(C9/9)*12" +"(((94274)*1.2))*0.917" +"'[19]Team Report'!BA26" +"((((H8+H9)*0.2)*1.2))*0.917" +"((((((105350+28800)/32)*14)/2)*1.2))*0.917" +"(E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+E21)/E28" +"K28" +"J11*K11" +"(4000000*1.2)+222800" +"SUM(L9:L11)" +"N13-L13" +"'[19]Team Report'!BA33" +"2087875*1.3" +"((((88248/32)*14)*1.2))*0.917" +"1+1" +"((((268800/32)*14)*1.2))*0.917" +"1+2+1+1" +"((((57600/32)*14)*1.2))*0.917" +"7+2+1+1+4+2" +"3+1" +"'[19]Team Report'!BA42" +"2+12+1" +"'[19]Team Report'!BA44" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C21)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"1+1+1+1+2+1+2" +"+T15+T16+T17+T18+T19+T22+T23+T24+T25+T26" +"1" +"+T20+T21" +"SUM(E24:E27)" +"SUM(K16:K27)" +"'[19]Team Report'!BA29" +"L28*1.2" +"'[19]Team Report'!BA39" +"'[19]Team Report'!BA43" +"'[19]Team Report'!BA45" +"C22+C30+C31+C32+C33+C34+C35+C36+C37" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!BA25" +"((C8/9)*12)*1.3" +"+H8/$H$28*$Q$28" +"(C9/9)*12" +"'[19]Team Report'!BA26" +"(E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+E21)/E28" +"K28" +"J11*K11" +"(4000000*1.2)+222800" +"SUM(L9:L11)" +"N13-L13" +"'[19]Team Report'!BA33" +"2087875*1.3" +"((+([27]EOPs!H16)/170*$H$28)*1.2)*0.917" +"1+1" +"1+2+1+1" +"7+2+1+1+4+2" +"3+1" +"'[19]Team Report'!BA42" +"2+12+1" +"'[19]Team Report'!BA44" +"(+([27]EOPs!H22)/170*$H$28)*0.917" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C21)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"1+1+1+1+2+1+2" +"+T15+T16+T17+T18+T19+T22+T23+T24+T25+T26" +"1" +"+T20+T21" +"SUM(E24:E27)" +"SUM(K16:K27)" +"'[19]Team Report'!BA29" +"L28*1.2" +"'[19]Team Report'!BA39" +"'[19]Team Report'!BA43" +"'[19]Team Report'!BA45" +"C22+C30+C31+C32+C33+C34+C35+C36+C37" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!BA25" +"((C8/9)*12)*1.3" +"((791500+702603+588002+281684)*1.2)*0.917" +"+H8/$H$28*$Q$28" +"(C9/9)*12" +"'[19]Team Report'!BA26" +"((199776+170486+141690+71182)*1.2)*0.917" +"((33285+5700+12700+38150+600+20150)*1.2)*0.917" +"(E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+E21)/E28" +"K28" +"J11*K11" +"(4000000*1.2)+222800" +"SUM(L9:L11)" +"N13-L13" +"'[19]Team Report'!BA33" +"2087875*1.3" +"((25896+19404+17076+10020)*1.2)*0.917" +"((+([27]EOPs!H16)/170*$H$28)*1.2)*0.917" +"1+1" +"((117600+92400+75600+42000)*1.2)*0.917" +"1+2+1+1" +"((24200+19800+16200+9000)*1.2)*0.917" +"7+2+1+1+4+2" +"3+1" +"'[19]Team Report'!BA42" +"2+12+1" +"'[19]Team Report'!BA44" +"(+([27]EOPs!H22)/170*$H$28)*0.917" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C21)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"1+1+1+1+2+1+2" +"+T15+T16+T17+T18+T19+T22+T23+T24+T25+T26" +"1" +"+T20+T21" +"SUM(E24:E27)" +"SUM(K16:K27)" +"'[19]Team Report'!BA29" +"L28*1.2" +"'[19]Team Report'!BA39" +"'[19]Team Report'!BA43" +"'[19]Team Report'!BA45" +"C22+C30+C31+C32+C33+C34+C35+C36+C37" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!BA25" +"((C8/9)*12)*1.3" +"+H8/$H$28*$Q$28" +"(C9/9)*12" +"'[19]Team Report'!BA26" +"((24200+4000)*1.2)*0.917" +"(E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+E21)/E28" +"K28" +"J11*K11" +"(4000000*1.2)+222800" +"SUM(L9:L11)" +"N13-L13" +"'[19]Team Report'!BA33" +"2087875*1.3" +"((+([28]EOPs!H16)/170*$H$28)*1.2)*0.917" +"1+1" +"1+2+1+1" +"7+2+1+1+4+2" +"3+1" +"'[19]Team Report'!BA42" +"2+12+1" +"'[19]Team Report'!BA44" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C21)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"1+1+1+1+2+1+2" +"+T15+T16+T17+T18+T19+T22+T23+T24+T25+T26" +"1" +"+T20+T21" +"SUM(E24:E27)" +"SUM(K16:K27)" +"'[19]Team Report'!BA29" +"L28*1.2" +"'[19]Team Report'!BA39" +"'[19]Team Report'!BA43" +"'[19]Team Report'!BA45" +"C22+C30+C31+C32+C33+C34+C35+C36+C37" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!BA25" +"+C8/9*12" +"((SUM(M16:M27)+348000)*1.2)*0.917" +"+G8/$G$28*$O$28" +"((+E9/9*12)*1.2)*0.917" +"'[6]Team Report'!BA26" +"((+G8*0.2)*1.2)*0.917" +"((+'[22]IT Dev'!G12+'[22]IT EOL'!G12)*1.2)*0.917" +"18495*1.2" +"+L34" +"K11*L11" +"SUM(M9:M11)" +"'[6]Team Report'!BA33" +"+'[22]IT Dev'!L17+'[22]IT EOL'!L17" +"((+'[22]IT Dev'!G19+'[22]IT EOL'!G19+2775700)*1.2)*0.917" +"27+1" +"'[6]Team Report'!BA42" +"((+'[22]IT Dev'!G21+'[22]IT EOL'!G21-7942105)*1.2)*0.917" +"'[6]Team Report'!BA44" +"SUM(C8:C21)" +"SUM(U15:U19,U22:U26)" +"+U20+U21" +"SUM(E24:E27)" +"SUM(L16:L27)" +"'[6]Team Report'!BA29" +"(C31/9)*12" +"'[6]Team Report'!BA39" +"+L28+L32" +"M28*1.2+M32" +"'[6]Team Report'!BA43" +"'[6]Team Report'!BA45" +"C22+C30+C31+C32+C33+C34+C35+C36+C37" +"'[25]Team Report'!B1" +"'[25]Team Report'!B1" +"'[25]Team Report'!B1" +"'[25]Team Report'!B1" +"'[25]Team Report'!B1" +"'[25]Team Report'!B1" +"'[25]Team Report'!B1" +"""IT Infrastructure""" +"'[25]Team Report'!BA25" +"+C8/9*12" +"((+M28)*1.2)*0.917" +"+H8/$H$28*$Q$28" +"(C9/9)*12" +"(((F9/9)*12)*1.2)*0.917" +"'[25]Team Report'!BA26" +"((+H8*0.2)*1.2)*0.917" +"(((2485728*0.35+1000000)*0.559633027522936)*1.2)*0.917" +"18495*1.2" +"+L34" +"K11*L11+32600125" +"(((2485728*0.13+1000000)*0.559633027522936)*1.2)*0.917" +"SUM(M9:M11)" +"'[25]Team Report'!BA33" +"(((2485728*0.08+100000)*0.559633027522936)*1.2)*0.917" +"K16*L16" +"(((2485728*0.29+2500000)*0.559633027522936+3445700)*1.2)*0.917" +"'[25]Team Report'!BA42" +"(C20/9)*12+32600125" +"((2485728*0.15+2500000+35100000-32660209)*1.2)*0.917" +"'[25]Team Report'!BA44" +"SUM(C8:C21)" +"+L28-1" +"+T15+T16+T17+T18+T19+T22+T23+T24+T25+T26" +"+T20+T21" +"SUM(E24:E27)" +"SUM(L16:L27)" +"'[25]Team Report'!BA29" +"'[25]Team Report'!BA39" +"+L28+L32" +"M28*1.2+M32" +"'[25]Team Report'!BA43" +"'[25]Team Report'!BA45" +"61/109" +"C22+C30+C31+C32+C33+C34+C35+C36+C37" +"'[25]Team Report'!B1" +"'[25]Team Report'!B1" +"'[25]Team Report'!B1" +"'[25]Team Report'!B1" +"'[25]Team Report'!B1" +"'[25]Team Report'!B1" +"'[25]Team Report'!B1" +"'[25]Team Report'!BA25" +"+C8/9*12" +"+H8/#REF!*#REF!" +"(C9/9)*12" +"((((F9/9)*12)*1.2)*1.2)*0.917" +"+#REF!" +"#REF!" +"'[25]Team Report'!BA26" +"18495*1.2" +"K12*L12+32600125" +"SUM(M9:M12)" +"'[25]Team Report'!BA33" +"SUM(C8:C16)" +"K17*L17" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!BA25" +"(C8/9)*12" +"((SUM(N16:N18,N20:N26)+172800+561516)*1.2)*0.917" +"+G8/$G$28*$O$28" +"'[19]Team Report'!BA26" +"((SUM(G8:G9)*0.2+49374)*1.2)*0.917" +"((C11/9)*12)*1.99" +"((348924+240000-409440+61200)*1.2)*0.917" +"(E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+E21)/E28" +"M27" +"L11*M11+500000+630554" +"((C12/9)*12)*2.35" +"((262411+100000-5411)*1.2)*0.917" +"((C13/9)*12)*1.2" +"SUM(N9:N11)" +"'[19]Team Report'!BA33" +"((C14/9)*12)*1.81" +"((96365+40000-136365+92328)*1.2)*0.917" +"L16*M16" +"((C17/9)*12)*1.29" +"((6000)*1.2)*0.917" +"((C18/9)*12)*2.2" +"((+$N$11*0.19+150000-438915+107240+169200+435536)*1.2)*0.917" +"'[19]Team Report'!BA42" +"((C20/9)*12)*1.75" +"((264168+100000+405121-769289+553800+420160+443302)*1.2)*0.917" +"'[19]Team Report'!BA44" +"((C21/9)*12)*1.6" +"SUM(C8:C21)" +"SUM(M16:M18,M20:M26)" +"SUM(U15:U19,U22:U26)" +"SUM(M19)" +"+U20+U21" +"SUM(M16:M26)" +"SUM(E24:E27)" +"'[19]Team Report'!BA29" +"N27*1.2" +"'[19]Team Report'!BA39" +"'[19]Team Report'!BA43" +"'[19]Team Report'!BA45" +"C22+C30+C31+C32+C33+C34+C35+C36+C37" +"'[24]Team Report'!B1" +"'[24]Team Report'!B1" +"'[24]Team Report'!B1" +"'[24]Team Report'!B1" +"'[24]Team Report'!B1" +"'[24]Pull Sheet'!E9" +"'[24]Pull Sheet'!E9" +"'[24]Pull Sheet'!E9" +"'[24]Pull Sheet'!E9" +"'[24]Pull Sheet'!E9" +"'[24]Team Report'!BA25" +"(C8/9)*12" +"((SUM(M15:M20,M24:M26,M30:M35,M39:M41,M45,M48:M49)-1205200)*1.2)*0.917" +"M21+M27+M36+M42+M46+M50" +"+F8/$F$28*$O$28" +"(((D9/9)*12)*1.2)*0.917" +"'[24]Team Report'!BA26" +"((+F8*0.2-100)*1.2)*0.917" +"(E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+E21)/E28" +"+L21+L27+L36+L42+L46+L50" +"K10*L10" +"(C11/9)*12*1.2" +"((+E11/$E$28*$L$10)*1.2)*0.917" +"M8+M10" +"'[24]Team Report'!BA32-C38" +"'[24]Team Report'!BA33" +"3+1" +"'[24]Team Report'!BA42" +"'[24]Team Report'!BA44" +"SUM(L15:L20)" +"SUM(M15:M20)*1.2" +"SUM(C8:C21)" +"SUM(U15:U19,U22:U26)" +"SUM(U20:U21)" +"SUM(L24:L26)" +"SUM(M24:M26)*1.2" +"+E26+E24" +"'[24]Team Report'!BA29" +"2+1" +"'[24]Team Report'!BA39" +"'[24]Team Report'!BA43" +"'[24]Team Report'!BA45" +"C22+C30+C31+C32+C33+C34+C35+C36+C37" +"SUM(E11:E21)" +"+E28" +"+A46/B46" +"+L10" +"+E46*C46" +"SUM(L45:L45)" +"SUM(M45:M45)*1.2" +"SUM(M48:M49)*1.2" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"((L27-G9)*1.2)*0.917" +"+G8/$G$28*$O$28" +"(C9/9)*12" +"((L19)*1.2)*0.917" +"247074+290236+2376" +"((L31-L27)*1.2)*0.917" +"(C11/9)*12*1.2" +"(((E11/$E$28)*$G$28)*1.2)*0.917" +"(E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+E21)/E28" +"K27" +"J11*K11" +"(((E12/$E$28)*$G$28+9324)*1.2)*0.917" +"(((E13/$E$28)*$G$28+25000)*1.2)*0.917" +"SUM(L9:L11)" +"'[19]Team Report'!BA34" +"(((E17/$E$28)*$G$28+237)*1.2)*0.917" +"(((E18/$E$28)*$G$28+37797)*1.2)*0.917" +"(((E20/$E$28)*$G$28+299149)*1.2)*0.917" +"SUM(C8:C21)" +"SUM(K16:K18,K20:K26)" +"SUM(K19)" +"SUM(K16:K26)" +"SUM(E24:E27)" +"'[19]Team Report'!BA29" +"L27*1.2" +"'[19]Team Report'!BA39" +"'[19]Team Report'!BA43" +"'[19]Team Report'!BA45" +"SUM(E11:E20)" +"+E28" +"+H38/I38" +"+K11" +"+J38*K38" +"C22+C30+C31+C32+C33+C34+C35+C36+C37" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!BA25" +"((C8/9)*12)*1.2" +"((L28+(433200/11*8))*1.2)*0.917" +"+F8/$F$28*$O$28" +"(C9/9)*12" +"(((D9/9)*12)*1.2)*0.917" +"'[4]Team Report'!BA26" +"((L32-L28+(86640/11*8))*1.2)*0.917" +"(((E11/$E$28)*$F$28)*1.2)*0.917" +"(E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+E21)/E28" +"K28" +"J11*K11" +"'[4]Team Report'!BA32" +"SUM(L9:L11)" +"30000*1.2" +"H16*J16" +"(((E18/$E$28)*$F$28+(60000/11*8))*1.2)*0.917" +"'[4]Team Report'!BA42" +"'[4]Team Report'!BA44" +"SUM(C8:C21)" +"+K28" +"SUM(U15:U19,U22:U26)" +"SUM(U20:U21)" +"+E26+E24" +"SUM(K16:K27)" +"'[4]Team Report'!BA29" +"L28*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"C22+C30+C31+C32+C33+C34+C35+C36+C37" +"SUM(E11:E21)" +"+E28" +"+G39/I39" +"+K11" +"+J39*K39" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!BA25" +"((C8/9)*12)*1.2" +"((L28+(433200/11*3))*1.2)*0.917" +"+F8/$F$28*$O$28" +"(C9/9)*12" +"(((D9/9)*12)*1.2)*0.917" +"'[4]Team Report'!BA26" +"((L32-L28+(86640/11*3))*1.2)*0.917" +"(((E11/$E$28)*$F$28)*1.2)*0.917" +"(E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+E21)/E28" +"K28" +"J11*K11" +"'[4]Team Report'!BA32" +"SUM(L9:L11)" +"30000*1.2" +"H16*J16" +"(((E18/$E$28)*$F$28+(60000/11*3))*1.2)*0.917" +"'[4]Team Report'!BA42" +"'[4]Team Report'!BA44" +"SUM(C8:C21)" +"+K28" +"SUM(U15:U19,U22:U26)" +"SUM(U20:U21)" +"+E26+E24" +"SUM(K16:K27)" +"'[4]Team Report'!BA29" +"L28*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"C22+C30+C31+C32+C33+C34+C35+C36+C37" +"SUM(E11:E21)" +"+E28" +"+G39/I39" +"+K11" +"+J39*K39" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!BA25" +"M27" +"(+M16+M17+M18+M20+M21+M22+M23+M24+M25+M26)" +"+F8/$F$28*$V$28" +"(C9/9)*12" +"(M19)" +"'[19]Team Report'!BA26" +"M31" +"((F8+F9)*0.2)" +"((E11/$E$28*46)+220000)" +"(E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+22)/E28" +"L27" +"K11*L11+600000+704684" +"K11" +"P11*Q11+360000-3367" +"((E12/$E$28*43))" +"(700000+300000)" +"SUM(M9:M11)" +"'[19]Team Report'!BA33" +"((E14/$E$28*46)+75000)" +"(E15/$E$28*46)*0.917" +"M13-F22" +"N15-F22" +"M13+R13" +"(30000*1.2)" +"K16*L16" +"((E17/$E$28*46)+50000)" +"(40000*1.2)*1.2" +"((E18/$E$28*46)+136897)" +"(E19/$E$28*46)" +"'[19]Team Report'!BA42" +"((E20/$E$28*46)+125000)" +"'[19]Team Report'!BA44" +"(E21/$E$28*53)" +"SUM(C8:C21)" +"SUM(L16:L18,L20:L26)" +"SUM(AB15:AB19,AB22:AB26)" +"SUM(AB20:AB21)" +"SUM(L16:L26)" +"SUM(E24:E27)" +"'[19]Team Report'!BA29" +"M27*1.2" +"'[19]Team Report'!BA39" +"'[19]Team Report'!BA43" +"SUM(E11:E20)" +"E28" +"+J36/L36" +"+M36*N36+500000+571398" +"'[19]Team Report'!BA45" +"SUM(E11:E20)" +"+M42*N42+300000" +"C22+C30+C31+C32+C33+C34+C35+C36+C37" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!BA25" +"M27" +"((R16+R17+R18+R22+R23+R24)*1.2)*0.917" +"+F8/$F$28*$V$28" +"(C9/9)*12" +"'[19]Team Report'!BA26" +"M31" +"(((F8+F9)*0.2)*1.2)*0.917" +"(((E11/$E$28*7)+7477+46)*1.2)*0.917" +"(E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+22)/E28" +"L27" +"K11*L11+600000+704684" +"K11" +"P11*Q11+360000-3367" +"(((E12/$E$28*7)+6000)*1.2)*0.917" +"SUM(M9:M11)" +"'[19]Team Report'!BA33" +"(((E14/$E$28*7)+2000)*1.2)*0.917" +"((E15/$E$28*7)*1.2)*0.917" +"N15-F22" +"M13+R13" +"(30000*1.2)" +"K16*L16" +"(40000*1.2)*1.2" +"(((E18/$E$28*7)+7000)*1.2)*0.917" +"((E19/$E$28*46)*1.2)*0.917" +"'[19]Team Report'!BA42" +"(((E20/$E$28*7)+2000+250000)*1.2)*0.917" +"'[19]Team Report'!BA44" +"SUM(C8:C21)" +"+Q27" +"SUM(AB15:AB19,AB22:AB26)" +"SUM(AB20:AB21)" +"SUM(L16:L26)" +"SUM(E24:E27)" +"'[19]Team Report'!BA29" +"M27*1.2" +"'[19]Team Report'!BA39" +"'[19]Team Report'!BA43" +"SUM(E11:E20)" +"E28" +"+J36/L36" +"+M36*N36+500000+571398" +"'[19]Team Report'!BA45" +"SUM(E11:E20)" +"+M42*N42+300000" +"C22+C30+C31+C32+C33+C34+C35+C36+C37" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Pull Sheet'!E9" +"'[20]Pull Sheet'!E9" +"'[20]Pull Sheet'!E9" +"'[20]Pull Sheet'!E9" +"'[20]Pull Sheet'!E9" +"'[20]Team Report'!BA25" +"((C8/9)*12)*1.2" +"((L22+L23+45000)*1.2)*0.917" +"L30" +"+F8/$F$28*$Q$28" +"+(E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+E21)/E28" +"L9*N9+67934+22" +"'[20]Team Report'!BA26" +"((F8*0.2)*1.2)*0.917" +"((C11/9)*12)*1.6" +"(((E11/$E$24*$N$8)+20000)*1.2)*0.917" +"SUM(P8:P9)" +"((C12/9)*12)*1.4" +"(((E12/$E$24*$N$8)+10000)*1.2)*0.917" +"'[20]Team Report'!BA32-C38" +"((E13/$E$24*$N$8)*1.2)*0.917" +"P11-F22" +"'[20]Team Report'!BA33" +"(((E14/$E$24*$N$8)+12000)*1.2)*0.917" +"I15*K15" +"(((E18/$E$24*$N$8)+15000)*1.2)*0.917" +"'[20]Team Report'!BA42" +"(((E20/$E$24*$N$8)+10956)*1.2)*0.917" +"'[20]Team Report'!BA44" +"SUM(C8:C21)" +"125000*1.2" +"150000*1.2" +"SUM(L15:L25)" +"+E26+E24" +"SUM(F24:F26)" +"'[20]Team Report'!BA29" +"(C30/9)*12" +"L26*1.2" +"'[20]Team Report'!BA39" +"'[20]Team Report'!BA43" +"'[20]Team Report'!BA45" +"SUM(E11:E21)" +"+E28" +"+I39/J39" +"+N9" +"+K39*L39" +"+L39*K39" +"C22+C30+C31+C32+C33+C34+C35+C36+C37+C38" +"'[23]Team Report'!B1" +"'[23]Team Report'!B1" +"'[23]Team Report'!B1" +"'[23]Team Report'!B1" +"'[23]Team Report'!B1" +"'[23]Team Report'!B1" +"'[23]Team Report'!BA25" +"(C8/9)*12" +"((L28-G9+212800)*1.2)*0.917" +"+G8/$G$28*$O$28" +"'[23]Team Report'!BA26" +"((L32-L28+141960)*1.2)*0.917" +"((C11/9)*12+350000)*1.4" +"(((E11/$E$28)*$G$28+13466)*1.2)*0.917" +"(E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+E21)/E28" +"J11*K11" +"((C12/9)*12)*1.4" +"(((E12/$E$28)*$G$28-19151)*1.2)*0.917" +"(((E13/$E$28)*$G$28+80000)*1.2)*0.917" +"SUM(L9:L11)" +"N13-L13" +"'[23]Team Report'!BA33" +"(((E14/$E$28)*$G$28)*1.2)*0.917" +"H16*J16" +"40000*1.2" +"((C18/9)*12)*1.6+21500" +"((C19/9)*12)*1.2" +"(((E19/$E$28)*$G$28-336)*1.2)*0.917" +"48000*1.2" +"'[23]Team Report'!BA42" +"((C20/9)*12)*1.6" +"(((E20/$E$28)*$G$28+7698)*1.2)*0.917" +"60000*1.2" +"'[23]Team Report'!BA44" +"52000*1.2" +"SUM(C8:C21)" +"62000*1.2" +"75000*1.2" +"SUM(K16:K18,K21:K27)" +"100000*1.2" +"SUM(U15:U19,U22:U26)" +"149000*1.2" +"H24*J25" +"SUM(K19:K20)" +"180000*1.2" +"+U20+U21" +"260000*1.2" +"SUM(E24:E27)" +"SUM(K16:K27)" +"'[23]Team Report'!BA29" +"L28*1.2" +"'[23]Team Report'!BA39" +"'[23]Team Report'!BA43" +"'[23]Team Report'!BA45" +"SUM(E11:E21)" +"+E28" +"+H39/I39" +"+K11" +"+J39*K39" +"C22+C30+C31+C32+C33+C34+C35+C36+C37" +"'[26]Team Report'!B1" +"'[26]Team Report'!B1" +"'[26]Team Report'!B1" +"'[26]Team Report'!B1" +"'[26]Team Report'!B1" +"'[26]Team Report'!BA25" +"(C8/9)*12" +"((M20+M24+M25+M26+M27+360800)*1.2)*0.917" +"+F8/$F$28*$O$28" +"'[26]Team Report'!BA26" +"((F8*0.2)*1.2)*0.917" +"((C11/9)*12)*2.6" +"((E11/$E$28*$L$11+179963)*1.2)*0.917" +"(E11+E12+E14+E15+E16+E17+E18+E19+E20+E21)/E28" +"L28" +"K11*L11+5000000" +"((C12/9)*12)*2.13" +"((E12/$E$28*$L$11+68434)*1.2)*0.917" +"SUM(M9:M11)" +"'[26]Team Report'!BA33" +"((C14/9)*12)*2.1" +"((E14/$E$28*$L$11+4276)*1.2)*0.917" +"M13-F22" +"((C15/9)*12)*1.2" +"((E15/$E$28*$L$11)*1.2)*0.917" +"K16*L16" +"((C17/9)*12)*1.6" +"((C18/9)*12)*1.85" +"'[26]Team Report'!BA42" +"((C20/9)*12)*1.75" +"'[26]Team Report'!BA44" +"SUM(C8:C21)" +"SUM(U15:U19,U22:U26)" +"SUM(U20:U21)" +"SUM(E24:E27)" +"SUM(L16:L27)" +"'[26]Team Report'!BA29" +"M28*1.2" +"'[26]Team Report'!BA39" +"'[26]Team Report'!BA43" +"'[26]Team Report'!BA45" +"SUM(E11:E21)" +"+E28" +"+I39/J39" +"+L11" +"+K39*L39" +"C22+C30+C31+C32+C33+C34+C35+C36+C37" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[11]Central Trading'!C8+'[11]Central Origination'!C8+[11]Derivatives!C8+'[11]East Trading'!C8+'[11]East Origination'!C8+'[11]Financial Gas'!C8+[11]Structuring!C8+'[11]Texas Trading'!C8+'[11]Texas Origination'!C8+'[11]West Trading'!C8+'[11]West Origination'!C8+[11]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[11]Central Trading'!E9+'[11]Central Origination'!E10+[11]Derivatives!E10+'[11]East Trading'!E10+'[11]East Origination'!E10+'[11]Financial Gas'!E10+[11]Structuring!E10+'[11]Texas Trading'!E10+'[11]Texas Origination'!E10+'[11]West Trading'!E10+'[11]West Origination'!E10+[11]Fundamentals!E10)-4000000" +"L21+L22" +"+H10*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[11]Central Trading'!C14+'[11]Central Origination'!C14+[11]Derivatives!C14+'[11]East Trading'!C14+'[11]East Origination'!C14+'[11]Financial Gas'!C14+[11]Structuring!C14+'[11]Texas Trading'!C14+'[11]Texas Origination'!C14+'[11]West Trading'!C14+'[11]West Origination'!C14+[11]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!B1" +"'[19]Team Report'!BA25" +"((C8/9)*12)*1.3" +"(L29-H10-2561483)*1.2" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"K29" +"L33" +"(L20+L21+591219)*1.2" +"'[19]Team Report'!BA26" +"(L33-L29-378340)*1.2" +"((E12/$E$29)*$K$12-208603)*1.2+15000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"((E13/$E$29)*$K$12+143684)*1.2" +"(4000000*1.2)+222800" +"((E14/$E$29)*$K$12-7551171)*1.2" +"SUM(L9:L12)" +"N14-L14" +"'[19]Team Report'!BA33" +"2087875*1.3" +"((E15/$E$29)*$K$12-3878978)*1.2" +"((E16/$E$29)*$K$12)*1.2" +"1+1" +"((E18/$E$29)*$K$12+1401739)*1.2" +"1+2+1+1" +"((E19/$E$29)*$K$12+84308)*1.2" +"7+2+1+1+4+2" +"3+1" +"'[19]Team Report'!BA42" +"2+12+1" +"'[19]Team Report'!BA44" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C22)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"1+1+1+1+2+1+2" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"SUM(K20:K21)" +"1" +"+T21+T22" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[19]Team Report'!BA29" +"L29*1.2" +"'[19]Team Report'!BA39" +"'[19]Team Report'!BA43" +"'[19]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"+'[1]Natural Gas'!C8+[1]Ontario!C8+[1]Finance!C8+[1]Executive!C8+[1]Alberta!C8" +"K28-G11-G10" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[1]Natural Gas'!C11+[1]Ontario!C11+[1]Finance!C11+[1]Executive!C10+[1]Alberta!C11" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[1]Natural Gas'!E12+[1]Ontario!E12+[1]Finance!E12+[1]Executive!E12+[1]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"3+5+1" +"SUM(C8:C22)" +"6+1+1" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"1+1+1" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"+'[1]Natural Gas'!C8+[1]Ontario!C8+[1]Finance!C8+[1]Executive!C8+[1]Alberta!C8" +"K28-G11-G10" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[1]Natural Gas'!C11+[1]Ontario!C11+[1]Finance!C11+[1]Executive!C10+[1]Alberta!C11" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[1]Natural Gas'!E12+[1]Ontario!E12+[1]Finance!E12+[1]Executive!E12+[1]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"+C8/9*12" +"SUM(M17:M28)" +"+G8/$G$29*$O$29" +"+L29" +"M35" +"'[5]Team Report'!BA26" +"+G8*0.2" +"+$M$12*0.25" +"18495*1.2" +"K12*L12" +"+$M$12*0.13" +"'[5]Team Report'!BA32" +"+$M$12*0.2" +"SUM(M9:M12)" +"+$M$12*0.08" +"+$M$12*0.19" +"'[5]Team Report'!BA42" +"+$M$12*0.15" +"'[5]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"+E27+E25" +"SUM(L17:L28)" +"'[5]Team Report'!BA29" +"(C31/9)*12" +"'[5]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[5]Team Report'!BA43" +"'[5]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Team Report'!BA25" +"((C8/9)*12)*1.2" +"L29" +"+F8/$F$29*$O$29" +"(C9/9)*12" +"K29" +"L33" +"'[4]Team Report'!BA26" +"L33-L29" +"(E12/$E$29)*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"'[4]Team Report'!BA32" +"SUM(L9:L12)" +"N14-L14" +"30000*1.2" +"H17*J17" +"'[4]Team Report'!BA42" +"'[4]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"H27*J28" +"+E27+E25" +"SUM(K17:K28)" +"'[4]Team Report'!BA29" +"L29*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!BA25" +"((C8/9)*12)*1.2" +"L29+433200" +"+F8/$F$29*$O$29" +"(C9/9)*12" +"K29" +"L33" +"'[4]Team Report'!BA26" +"L33-L29+86640" +"(E12/$E$29)*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"'[4]Team Report'!BA32" +"SUM(L9:L12)" +"30000*1.2" +"H17*J17" +"(E19/$E$29)*$F$29+60000" +"'[4]Team Report'!BA42" +"'[4]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"+E27+E25" +"SUM(K17:K28)" +"'[4]Team Report'!BA29" +"L29*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!BA25" +"+C8/9*12" +"SUM(M19:M28)+3000000" +"+G8/$G$29*$O$29" +"+L35" +"M35" +"'[6]Team Report'!BA26" +"+G8*0.2" +"+$M$12*0.25+950000" +"18495*1.2" +"+L35" +"K12*L12" +"+$M$12*0.13+500000" +"SUM(M9:M12)" +"'[6]Team Report'!BA33" +"+$M$12*0.08+90000" +"+$M$12*0.19+2000000" +"'[6]Team Report'!BA42" +"2295000+6368166" +"'[6]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[6]Team Report'!BA29" +"(C32/9)*12" +"'[6]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[6]Team Report'!BA43" +"'[6]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"""IT EOL""" +"'[7]Team Report'!BA25" +"+C8/9*12" +"SUM(M17:M28)+200000+100000" +"+G8/$G$29*$O$29" +"L29+1" +"M33+M35" +"'[7]Team Report'!BA26" +"+G8*0.2" +"(+C12/9*12)*1.2" +"+$M$12*0.25+50000+250000" +"18495*1.2" +"L29+1" +"K12*L12" +"+$M$12*0.13+200000" +"SUM(M9:M12)" +"'[7]Team Report'!BA33" +"+$M$12*0.08+100000" +"+$M$12*0.19+100000" +"'[7]Team Report'!BA42" +"+$M$12*0.15+141124+150000+687307" +"'[7]Team Report'!BA44" +"SUM(C8:C22)" +"+L12" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[7]Team Report'!BA29" +"(C32/9)*12" +"M29*1.2" +"'[7]Team Report'!BA39" +"'[7]Team Report'!BA43" +"'[7]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!BA25" +"+C8/9*12" +"+#REF!+#REF!" +"+G8/$G$29*$O$29" +"+L35" +"M35" +"'[6]Team Report'!BA26" +"18495*1.2" +"+L35" +"K12*L12" +"SUM(M9:M12)" +"'[6]Team Report'!BA33" +"+'IT Dev'!L17+'IT EOL'!L17" +"'[6]Team Report'!BA42" +"'[6]Team Report'!BA44" +"SUM(C8:C22)" +"3+1" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[6]Team Report'!BA29" +"(C32/9)*12" +"'[6]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[6]Team Report'!BA43" +"'[6]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[11]Central Trading'!C8+'[11]Central Origination'!C8+[11]Derivatives!C8+'[11]East Trading'!C8+'[11]East Origination'!C8+'[11]Financial Gas'!C8+[11]Structuring!C8+'[11]Texas Trading'!C8+'[11]Texas Origination'!C8+'[11]West Trading'!C8+'[11]West Origination'!C8+[11]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"+'Competitive Ana'!F8+'Gas - Fund'!H8+'East - Fund'!F8" +"L30" +"+H8/$H$29*$Q$29" +"('[11]Central Trading'!E9+'[11]Central Origination'!E10+[11]Derivatives!E10+'[11]East Trading'!E10+'[11]East Origination'!E10+'[11]Financial Gas'!E10+[11]Structuring!E10+'[11]Texas Trading'!E10+'[11]Texas Origination'!E10+'[11]West Trading'!E10+'[11]West Origination'!E10+[11]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[11]Central Trading'!C14+'[11]Central Origination'!C14+[11]Derivatives!C14+'[11]East Trading'!C14+'[11]East Origination'!C14+'[11]Financial Gas'!C14+[11]Structuring!C14+'[11]Texas Trading'!C14+'[11]Texas Origination'!C14+'[11]West Trading'!C14+'[11]West Origination'!C14+[11]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"+T21+T22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Team Report'!BA25" +"(C8/9)*12" +"L29" +"+F8/$F$29*$O$29" +"K29" +"L33" +"'[3]Team Report'!BA26" +"L33-L29" +"((C12/9)*12)*1.25" +"(E12/$E$29)*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"((C13/9)*12)*1.17" +"(E13/$E$29)*$F$29+63927" +"'[3]Team Report'!BA32-C39" +"((C14/9)*12)*1.3" +"(E14/$E$29)*$F$29+480000" +"SUM(L9:L12)" +"'[3]Team Report'!BA33" +"36000" +"H17*J17" +"(E19/$E$29)*$F$29+60000" +"'[3]Team Report'!BA42" +"((C21/9)*12)*1.2" +"'[3]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"H27*J28" +"+E27+E25" +"SUM(K17:K28)" +"'[3]Team Report'!BA29" +"L29*1.2" +"'[3]Team Report'!BA39" +"'[3]Team Report'!BA43" +"'[3]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[11]Central Trading'!C8+'[11]Central Origination'!C8+[11]Derivatives!C8+'[11]East Trading'!C8+'[11]East Origination'!C8+'[11]Financial Gas'!C8+[11]Structuring!C8+'[11]Texas Trading'!C8+'[11]Texas Origination'!C8+'[11]West Trading'!C8+'[11]West Origination'!C8+[11]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"+H8/$H$29*$Q$29" +"('[11]Central Trading'!E9+'[11]Central Origination'!E10+[11]Derivatives!E10+'[11]East Trading'!E10+'[11]East Origination'!E10+'[11]Financial Gas'!E10+[11]Structuring!E10+'[11]Texas Trading'!E10+'[11]Texas Origination'!E10+'[11]West Trading'!E10+'[11]West Origination'!E10+[11]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"(E13/$E$29)*$K$11-66789" +"L8+L11" +"N13-L13" +"'[11]Central Trading'!C14+'[11]Central Origination'!C14+[11]Derivatives!C14+'[11]East Trading'!C14+'[11]East Origination'!C14+'[11]Financial Gas'!C14+[11]Structuring!C14+'[11]Texas Trading'!C14+'[11]Texas Origination'!C14+'[11]West Trading'!C14+'[11]West Origination'!C14+[11]Fundamentals!C14-C32" +"(C14/9)*12" +"(E14/$E$29)*$K$11+180000+250000+6600+9000+30000" +"((C15/9)*12)-75000" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-327675" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[10]Ercot Trading'!C8+'[10]Ercot Origination'!C8+'[10]Southeast Trading'!C8+'[10]Southeast Origination'!C8+'[10]Midwest Trading'!C8+'[10]Midwest Origination'!C8+'[10]Northeast Trading'!C8+'[10]Northeast Origination'!C8+'[10]Management Book'!C8+[10]Structuring_Fund!C8+[10]Services!C8+[10]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$N$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[10]Ercot Trading'!C14+'[10]Ercot Origination'!C14+'[10]Southeast Trading'!C14+'[10]Southeast Origination'!C14+'[10]Midwest Trading'!C14+'[10]Midwest Origination'!C14+'[10]Northeast Trading'!C14+'[10]Northeast Origination'!C14+'[10]Management Book'!C14+[10]Structuring_Fund!C14+[10]Services!C14+[10]Options!C14-C32" +"'[10]Ercot Trading'!K16+'[10]Ercot Origination'!K16+'[10]Southeast Trading'!K16+'[10]Southeast Origination'!K16+'[10]Midwest Trading'!K16+'[10]Midwest Origination'!K16+'[10]Northeast Trading'!K16+'[10]Northeast Origination'!K16+'[10]Management Book'!K16+[10]Structuring_Fund!K16+[10]Services!K16+[10]Options!K16" +"SUM(C8:C22)" +"3-1" +"1-1" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[12]Executive Orig'!C8+[12]Trading!C8+[12]Origination!C8+'[12]Mid Market'!C8+[12]Services!C8+[12]Fundamentals!C8" +"(C8/9)*12" +"+G8/$G$23" +"+M11" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"N8+N11" +"'[12]Executive Orig'!C14+[12]Trading!C14+[12]Origination!C14+'[12]Mid Market'!C14+[12]Services!C14+[12]Fundamentals!C14-C32" +"SUM(C8:C22)" +"+U21+U22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[12]Executive Orig'!C8+[12]Trading!C8+[12]Origination!C8+'[12]Mid Market'!C8+[12]Services!C8+[12]Fundamentals!C8" +"(C8/9)*12" +"+G8/$G$23" +"+M11" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"N8+N11" +"'[12]Executive Orig'!C14+[12]Trading!C14+[12]Origination!C14+'[12]Mid Market'!C14+[12]Services!C14+[12]Fundamentals!C14-C32" +"2-2" +"SUM(C8:C22)" +"1-1" +"+U21+U22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[11]Central Trading'!C8+'[11]Central Origination'!C8+[11]Derivatives!C8+'[11]East Trading'!C8+'[11]East Origination'!C8+'[11]Financial Gas'!C8+[11]Structuring!C8+'[11]Texas Trading'!C8+'[11]Texas Origination'!C8+'[11]West Trading'!C8+'[11]West Origination'!C8+[11]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"+H8/$H$29*$Q$29" +"('[11]Central Trading'!E9+'[11]Central Origination'!E10+[11]Derivatives!E10+'[11]East Trading'!E10+'[11]East Origination'!E10+'[11]Financial Gas'!E10+[11]Structuring!E10+'[11]Texas Trading'!E10+'[11]Texas Origination'!E10+'[11]West Trading'!E10+'[11]West Origination'!E10+[11]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[11]Central Trading'!C14+'[11]Central Origination'!C14+[11]Derivatives!C14+'[11]East Trading'!C14+'[11]East Origination'!C14+'[11]Financial Gas'!C14+[11]Structuring!C14+'[11]Texas Trading'!C14+'[11]Texas Origination'!C14+'[11]West Trading'!C14+'[11]West Origination'!C14+[11]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"6-5-1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-98302" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[10]Ercot Trading'!C8+'[10]Ercot Origination'!C8+'[10]Southeast Trading'!C8+'[10]Southeast Origination'!C8+'[10]Midwest Trading'!C8+'[10]Midwest Origination'!C8+'[10]Northeast Trading'!C8+'[10]Northeast Origination'!C8+'[10]Management Book'!C8+[10]Structuring_Fund!C8+[10]Services!C8+[10]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$N$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[10]Ercot Trading'!C14+'[10]Ercot Origination'!C14+'[10]Southeast Trading'!C14+'[10]Southeast Origination'!C14+'[10]Midwest Trading'!C14+'[10]Midwest Origination'!C14+'[10]Northeast Trading'!C14+'[10]Northeast Origination'!C14+'[10]Management Book'!C14+[10]Structuring_Fund!C14+[10]Services!C14+[10]Options!C14-C32" +"'[10]Ercot Trading'!K16+'[10]Ercot Origination'!K16+'[10]Southeast Trading'!K16+'[10]Southeast Origination'!K16+'[10]Midwest Trading'!K16+'[10]Midwest Origination'!K16+'[10]Northeast Trading'!K16+'[10]Northeast Origination'!K16+'[10]Management Book'!K16+[10]Structuring_Fund!K16+[10]Services!K16+[10]Options!K16" +"3-1" +"3-3" +"SUM(C8:C22)" +"3-2" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"TODAY()" +"D7+1" +"D13+1" +"D20+1" +"SUMIF([3]Statements!$A$5:$A$1305,$A$3,[3]Statements!$BN$5:$BN$1305)-3" +"B8-C8" +"'[2]ABN-AMRO'!$K$12" +"B8+E8-F8+J8" +"SUMIF([3]Statements!$A$5:$A$1305,$A$3,[3]Statements!$BW$5:$BW$1305)" +"SUMIF([4]Statements!$A$5:$A$1305,$A$3,[4]Statements!$DB$5:$DB$1305)-0.5" +"'[2]ADM Investors'!$I$13" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$DB$5:$DB$1305)+1461" +"'[2]Bank One'!$K$11" +"'[6]CARR FUTURES (NG)'!$I$11" +"'[2]CARR FUTURES (NG)'!$I$12" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$FF$5:$FF$1305)+8784-215+693766.76+2486-768.91" +"'[6]CARR FUTURES'!$I$12" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$FJ$5:$FJ$1305)" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$CX$5:$CX$1305)-8" +"'[2]CREDIT SUISSE FIRST BOSTON'!$I$12" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$DF$5:$DF$1305)" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$CT$5:$CT$1305)-SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$CX$5:$CX$1305)-5" +"+'[1]EDF MANN'!$J$20" +"'[2]EDF MANN'!$J$22" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$DB$5:$DB$1305)" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BB$5:$BB$1305)-3" +"[2]Fimat!$K$12" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BI$5:$BI$1305)" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$CA$5:$CA$1305)-851" +"'[2]HSBC-US$'!$J$17" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$BZ$5:$BZ$1305)" +"SUMIF([11]Statements!$BX$5:$BX$1305,$A$3,[11]Statements!$CG$5:$CG$1305)" +"SUMIF([11]Statements!$BX$5:$BX$1305,$A$3,[11]Statements!$CH$5:$CH$1305)" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$BB$5:$BB$1305)" +"'[2]JP Morgan'!$I$13" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$BB$5:$BB$1305)" +"'[2]Man Financial'!$I$13" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$DB$5:$DB$1305)-67725" +"[2]PARIBAS!$J$19" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$DJ$5:$DJ$1305)" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$EQ$5:$EQ$1305)-92154" +"'[2]PRUDENTIAL '!$I$11" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$EC$5:$EC$1305)" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$BC$5:$BC$1305)-835.5" +"[2]REFCO!$K$12" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$BB$5:$BB$1305)" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$BN$5:$BN$1305)+1.5" +"'[2]R J O''Brien'!$K$17" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CK$5:$CK$1305)-39516" +"[2]SAUL!$I$13" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CD$5:$CD$1305)" +"SUMIF([19]Statements!$A$5:$A$1305,$A$3,[19]Statements!$CP$5:$CP$1305)" +"'[2]Smith Barney'!ReqTotal" +"IF('[6]Smith Barney'!CurrentLoanValue<50000000,IF('[6]Smith Barney'!CurrentLoanValue>'[6]Smith Barney'!K16,'[6]Smith Barney'!K16,'[6]Smith Barney'!CurrentLoanValue),50000000)" +"SUMIF([19]Statements!$A$5:$A$1305,$A$3,[19]Statements!$CX$5:$CX$1305)" +"'[2]Smith Barney-Fin'!$K$16" +"SUMIF([20]Statements!$A$5:$A$1305,$A$3,[20]Statements!$CX$5:$CX$1305)" +"SUM(B7:B26)" +"SUM(N7:N27)" +"+B28+SUM(B30:B31)" +"B28+E28-F28+J28" +"G25" +"C36+D36" +"+B36-E36" +"SUM(B8:B27)" +"SUMIF([3]Statements!$A$5:$A$1305,$A$3,[3]Statements!$BN$5:$BN$1305)-3" +"B8-C8" +"'[2]ABN-AMRO'!$K$12" +"B8+E8-F8+J8" +"SUMIF([3]Statements!$A$5:$A$1305,$A$3,[3]Statements!$BW$5:$BW$1305)" +"SUMIF([4]Statements!$A$5:$A$1305,$A$3,[4]Statements!$DB$5:$DB$1305)-0.5" +"'[2]ADM Investors'!$I$13" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$DB$5:$DB$1305)+1461" +"'[2]Bank One'!$K$11" +"'[6]CARR FUTURES (NG)'!$I$11" +"'[2]CARR FUTURES (NG)'!$I$12" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$FF$5:$FF$1305)+8784-215+693766.76+2486+4206.05" +"'[6]CARR FUTURES'!$I$12" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$FJ$5:$FJ$1305)" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$CX$5:$CX$1305)-8" +"'[2]CREDIT SUISSE FIRST BOSTON'!$I$12" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$DF$5:$DF$1305)" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$CT$5:$CT$1305)-SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$CX$5:$CX$1305)-5" +"+'[1]EDF MANN'!$J$20" +"'[2]EDF MANN'!$J$22" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$DB$5:$DB$1305)" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BB$5:$BB$1305)-3" +"[2]Fimat!$K$12" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BI$5:$BI$1305)" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$CA$5:$CA$1305)-851" +"'[2]HSBC-US$'!$J$17" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$BZ$5:$BZ$1305)" +"SUMIF([11]Statements!$BX$5:$BX$1305,$A$3,[11]Statements!$CG$5:$CG$1305)" +"SUMIF([11]Statements!$BX$5:$BX$1305,$A$3,[11]Statements!$CH$5:$CH$1305)" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$BB$5:$BB$1305)" +"'[2]JP Morgan'!$I$13" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$BB$5:$BB$1305)" +"'[2]Man Financial'!$I$13" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$DB$5:$DB$1305)-67725" +"[2]PARIBAS!$J$19" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$DJ$5:$DJ$1305)" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$EQ$5:$EQ$1305)-92154" +"'[2]PRUDENTIAL '!$I$11" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$EC$5:$EC$1305)" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$BC$5:$BC$1305)-835.5" +"[2]REFCO!$K$12" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$BB$5:$BB$1305)" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$BN$5:$BN$1305)+1.5" +"'[2]R J O''Brien'!$K$17" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CK$5:$CK$1305)-39516" +"[2]SAUL!$I$13" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CD$5:$CD$1305)" +"SUMIF([19]Statements!$A$5:$A$1305,$A$3,[19]Statements!$CP$5:$CP$1305)" +"'[2]Smith Barney'!ReqTotal" +"IF('[6]Smith Barney'!CurrentLoanValue<50000000,IF('[6]Smith Barney'!CurrentLoanValue>'[6]Smith Barney'!K16,'[6]Smith Barney'!K16,'[6]Smith Barney'!CurrentLoanValue),50000000)" +"SUMIF([19]Statements!$A$5:$A$1305,$A$3,[19]Statements!$CX$5:$CX$1305)" +"'[2]Smith Barney-Fin'!$K$16" +"SUMIF([20]Statements!$A$5:$A$1305,$A$3,[20]Statements!$CX$5:$CX$1305)" +"SUM(B7:B26)" +"SUM(N7:N27)" +"+B28+SUM(B30:B31)" +"B28+E28-F28+J28" +"G25" +"C36+D36" +"+B36-E36" +"SUM(B8:B27)" +"TODAY()" +"D5+1" +"D13+1" +"SUMIF([3]Statements!$A$5:$A$1305,$A$3,[3]Statements!$BN$5:$BN$1305)-3" +"B8-C8" +"'[2]ABN-AMRO'!$K$12" +"B8+E8-F8+J8" +"SUMIF([3]Statements!$A$5:$A$1305,$A$3,[3]Statements!$BW$5:$BW$1305)" +"SUMIF([4]Statements!$A$5:$A$1305,$A$3,[4]Statements!$DB$5:$DB$1305)-0.5" +"'[2]ADM Investors'!$I$13" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$DB$5:$DB$1305)+1461" +"'[2]Bank One'!$K$11" +"'[6]CARR FUTURES (NG)'!$I$11" +"'[2]CARR FUTURES (NG)'!$I$12" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$FF$5:$FF$1305)+8784-215+693766.76+2486+4206.05+1833.23" +"'[6]CARR FUTURES'!$I$12" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$FJ$5:$FJ$1305)" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$CX$5:$CX$1305)-8" +"'[2]CREDIT SUISSE FIRST BOSTON'!$I$12" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$DF$5:$DF$1305)" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$CT$5:$CT$1305)-SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$CX$5:$CX$1305)-5" +"+'[1]EDF MANN'!$J$20" +"'[2]EDF MANN'!$J$22" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$DB$5:$DB$1305)" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BB$5:$BB$1305)-3" +"[2]Fimat!$K$12" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BI$5:$BI$1305)" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$CA$5:$CA$1305)-851" +"'[2]HSBC-US$'!$J$17" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$BZ$5:$BZ$1305)" +"SUMIF([11]Statements!$BX$5:$BX$1305,$A$3,[11]Statements!$CG$5:$CG$1305)" +"SUMIF([11]Statements!$BX$5:$BX$1305,$A$3,[11]Statements!$CH$5:$CH$1305)" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$BB$5:$BB$1305)" +"'[2]JP Morgan'!$I$13" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$BB$5:$BB$1305)" +"'[2]Man Financial'!$I$13" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$DB$5:$DB$1305)-67725" +"[2]PARIBAS!$J$19" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$DJ$5:$DJ$1305)" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$EQ$5:$EQ$1305)-92154" +"'[2]PRUDENTIAL '!$I$11" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$EC$5:$EC$1305)" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$BC$5:$BC$1305)-835.5" +"[2]REFCO!$K$12" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$BB$5:$BB$1305)" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$BN$5:$BN$1305)+1.5" +"'[2]R J O''Brien'!$K$17" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CK$5:$CK$1305)-39516" +"[2]SAUL!$I$13" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CD$5:$CD$1305)" +"SUMIF([19]Statements!$A$5:$A$1305,$A$3,[19]Statements!$CP$5:$CP$1305)" +"'[2]Smith Barney'!ReqTotal" +"IF('[6]Smith Barney'!CurrentLoanValue<50000000,IF('[6]Smith Barney'!CurrentLoanValue>'[6]Smith Barney'!K16,'[6]Smith Barney'!K16,'[6]Smith Barney'!CurrentLoanValue),50000000)" +"SUMIF([19]Statements!$A$5:$A$1305,$A$3,[19]Statements!$CX$5:$CX$1305)" +"'[2]Smith Barney-Fin'!$K$16" +"SUMIF([20]Statements!$A$5:$A$1305,$A$3,[20]Statements!$CX$5:$CX$1305)" +"SUM(B7:B26)" +"SUM(N7:N27)" +"+B28+SUM(B30:B31)" +"B28+E28-F28+J28" +"G25" +"C36+D36" +"+B36-E36" +"SUM(B8:B27)" +"SUMIF([3]Statements!$A$5:$A$1305,$A$3,[3]Statements!$BN$5:$BN$1305)-3" +"B8-C8" +"'[6]ABN-AMRO'!$K$12" +"B8+E8-F8+J8" +"SUMIF([3]Statements!$A$5:$A$1305,$A$3,[3]Statements!$BW$5:$BW$1305)" +"SUMIF([4]Statements!$A$5:$A$1305,$A$3,[4]Statements!$DB$5:$DB$1305)-0.5" +"'[2]ADM Investors'!$I$13" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$DB$5:$DB$1305)+1461" +"'[2]Bank One'!$K$11" +"'[6]CARR FUTURES (NG)'!$I$11" +"'[2]CARR FUTURES (NG)'!$I$12" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$FF$5:$FF$1305)+8784-215+693766.76+2486+4206.05+1833.23+2506" +"'[6]CARR FUTURES'!$I$12" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$FJ$5:$FJ$1305)" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$CX$5:$CX$1305)-8" +"'[2]CREDIT SUISSE FIRST BOSTON'!$I$12" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$DF$5:$DF$1305)" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$CT$5:$CT$1305)-SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$CX$5:$CX$1305)-5" +"+'[1]EDF MANN'!$J$20" +"'[2]EDF MANN'!$J$22" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$DB$5:$DB$1305)" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BB$5:$BB$1305)-3" +"[2]Fimat!$K$12" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BI$5:$BI$1305)" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$CA$5:$CA$1305)-851" +"'[2]HSBC-US$'!$J$17" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$BZ$5:$BZ$1305)" +"SUMIF([11]Statements!$BX$5:$BX$1305,$A$3,[11]Statements!$CG$5:$CG$1305)" +"SUMIF([11]Statements!$BX$5:$BX$1305,$A$3,[11]Statements!$CH$5:$CH$1305)" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$BB$5:$BB$1305)" +"'[2]JP Morgan'!$I$13" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$BB$5:$BB$1305)" +"'[2]Man Financial'!$I$13" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$DB$5:$DB$1305)-67725" +"[2]PARIBAS!$J$19" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$DJ$5:$DJ$1305)" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$EQ$5:$EQ$1305)-92154" +"'[2]PRUDENTIAL '!$I$11" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$EC$5:$EC$1305)" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$BC$5:$BC$1305)-835.5" +"[2]REFCO!$K$12" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$BB$5:$BB$1305)" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$BN$5:$BN$1305)+1.5" +"'[2]R J O''Brien'!$K$17" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CK$5:$CK$1305)-39516" +"[2]SAUL!$I$13" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CD$5:$CD$1305)" +"SUMIF([19]Statements!$A$5:$A$1305,$A$3,[19]Statements!$CP$5:$CP$1305)" +"'[2]Smith Barney'!ReqTotal" +"IF('[6]Smith Barney'!CurrentLoanValue<50000000,IF('[6]Smith Barney'!CurrentLoanValue>'[6]Smith Barney'!K16,'[6]Smith Barney'!K16,'[6]Smith Barney'!CurrentLoanValue),50000000)" +"SUMIF([19]Statements!$A$5:$A$1305,$A$3,[19]Statements!$CX$5:$CX$1305)" +"'[2]Smith Barney-Fin'!$K$16" +"SUMIF([20]Statements!$A$5:$A$1305,$A$3,[20]Statements!$CX$5:$CX$1305)" +"SUM(B7:B26)" +"SUM(N7:N27)" +"+B28+SUM(B30:B31)" +"B28+E28-F28+J28" +"G25" +"C36+D36" +"+B36-E36" +"SUM(B8:B27)" +"SUMIF([4]Statements!$A$5:$A$1305,$A$3,[4]Statements!$BN$5:$BN$1305)-3" +"B8-C8" +"'[3]ABN-AMRO'!$K$12" +"B8+E8-F8+J8" +"SUMIF([4]Statements!$A$5:$A$1305,$A$3,[4]Statements!$BW$5:$BW$1305)" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$DB$5:$DB$1305)" +"'[3]ADM Investors'!$I$13" +"SUMIF([6]Statements!$A$5:$A$1305,$A$3,[6]Statements!$DB$5:$DB$1305)+1461" +"'[3]Bank One'!$K$11" +"'[3]CARR FUTURES (NG)'!$I$11" +"'[3]CARR FUTURES (NG)'!$I$12" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$FF$5:$FF$1305)+712442" +"'[3]CARR FUTURES'!$I$12" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$FJ$5:$FJ$1305)" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$CX$5:$CX$1305)-8" +"'[3]CREDIT SUISSE FIRST BOSTON'!$I$12" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$DF$5:$DF$1305)" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$CT$5:$CT$1305)-SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$CX$5:$CX$1305)-5" +"+'[1]EDF MANN'!$J$20" +"'[3]EDF MANN'!$J$22" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$DB$5:$DB$1305)" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BB$5:$BB$1305)-3" +"[3]Fimat!$K$12" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BI$5:$BI$1305)" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$CA$5:$CA$1305)-851" +"'[3]HSBC-US$'!$J$17" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$BZ$5:$BZ$1305)" +"SUMIF([11]Statements!$BX$5:$BX$1305,$A$3,[11]Statements!$CG$5:$CG$1305)" +"SUMIF([11]Statements!$BX$5:$BX$1305,$A$3,[11]Statements!$CH$5:$CH$1305)" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$BB$5:$BB$1305)" +"'[3]JP Morgan'!$I$13" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$BB$5:$BB$1305)" +"'[3]Man Financial'!$I$13" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$DB$5:$DB$1305)-67725" +"[3]PARIBAS!$J$19" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$DJ$5:$DJ$1305)" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$EQ$5:$EQ$1305)+537932" +"'[3]PRUDENTIAL '!$I$11" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$EC$5:$EC$1305)" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$BC$5:$BC$1305)-835.5" +"[3]REFCO!$K$12" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$BB$5:$BB$1305)" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$BN$5:$BN$1305)+1.5" +"'[3]R J O''Brien'!$K$17" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CK$5:$CK$1305)-39516" +"[3]SAUL!$I$13" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CD$5:$CD$1305)" +"SUMIF([19]Statements!$A$5:$A$1305,$A$3,[19]Statements!$CP$5:$CP$1305)" +"'[3]Smith Barney'!ReqTotal" +"IF('[2]Smith Barney'!CurrentLoanValue<50000000,IF('[2]Smith Barney'!CurrentLoanValue>'[2]Smith Barney'!K16,'[2]Smith Barney'!K16,'[2]Smith Barney'!CurrentLoanValue),50000000)" +"SUMIF([19]Statements!$A$5:$A$1305,$A$3,[19]Statements!$CX$5:$CX$1305)" +"'[3]Smith Barney-Fin'!$K$16" +"SUMIF([20]Statements!$A$5:$A$1305,$A$3,[20]Statements!$CX$5:$CX$1305)" +"SUM(B7:B26)" +"SUM(N7:N27)" +"+B28+SUM(B30:B31)" +"B28+E28-F28+J28" +"G25" +"C36+D36" +"+B36-E36" +"SUM(B8:B27)" +"SUM(D8:D26)" +"SUMIF([4]Statements!$A$5:$A$1305,$A$3,[4]Statements!$BN$5:$BN$1305)-3" +"B8-C8" +"'[3]ABN-AMRO'!$K$12" +"B8+E8-F8+J8" +"SUMIF([4]Statements!$A$5:$A$1305,$A$3,[4]Statements!$BW$5:$BW$1305)" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$DB$5:$DB$1305)" +"'[3]ADM Investors'!$I$13" +"SUMIF([6]Statements!$A$5:$A$1305,$A$3,[6]Statements!$DB$5:$DB$1305)+1461" +"'[3]Bank One'!$K$11" +"'[3]CARR FUTURES (NG)'!$I$11" +"'[3]CARR FUTURES (NG)'!$I$12" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$FF$5:$FF$1305)-31107.91" +"'[3]CARR FUTURES'!$I$12" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$FJ$5:$FJ$1305)" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$CX$5:$CX$1305)+9" +"'[3]CREDIT SUISSE FIRST BOSTON'!$I$12" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$DF$5:$DF$1305)" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$CT$5:$CT$1305)-SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$CX$5:$CX$1305)-2" +"+'[1]EDF MANN'!$J$20" +"'[3]EDF MANN'!$J$22" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$DB$5:$DB$1305)" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BB$5:$BB$1305)-3" +"[3]Fimat!$K$12" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BI$5:$BI$1305)" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$CA$5:$CA$1305)-851" +"'[3]HSBC-US$'!$J$17" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$BZ$5:$BZ$1305)" +"SUMIF([11]Statements!$BX$5:$BX$1305,$A$3,[11]Statements!$CG$5:$CG$1305)" +"SUMIF([11]Statements!$BX$5:$BX$1305,$A$3,[11]Statements!$CH$5:$CH$1305)" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$BB$5:$BB$1305)" +"'[3]JP Morgan'!$I$13" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$BB$5:$BB$1305)" +"'[3]Man Financial'!$I$13" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$DB$5:$DB$1305)-67725" +"[3]PARIBAS!$J$19" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$DJ$5:$DJ$1305)" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$EQ$5:$EQ$1305)+537932" +"'[3]PRUDENTIAL '!$I$11" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$EC$5:$EC$1305)" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$BC$5:$BC$1305)-835.5" +"[3]REFCO!$K$12" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$BB$5:$BB$1305)" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$BN$5:$BN$1305)+1.5" +"'[3]R J O''Brien'!$K$17" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CK$5:$CK$1305)-39516" +"[3]SAUL!$I$13" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CD$5:$CD$1305)" +"SUMIF([19]Statements!$A$5:$A$1305,$A$3,[19]Statements!$CP$5:$CP$1305)" +"'[3]Smith Barney'!ReqTotal" +"IF('[2]Smith Barney'!CurrentLoanValue<50000000,IF('[2]Smith Barney'!CurrentLoanValue>'[2]Smith Barney'!K16,'[2]Smith Barney'!K16,'[2]Smith Barney'!CurrentLoanValue),50000000)" +"SUMIF([19]Statements!$A$5:$A$1305,$A$3,[19]Statements!$CX$5:$CX$1305)" +"'[3]Smith Barney-Fin'!$K$16" +"SUMIF([20]Statements!$A$5:$A$1305,$A$3,[20]Statements!$CX$5:$CX$1305)" +"SUM(B7:B26)" +"SUM(N7:N27)" +"+B28+SUM(B30:B31)" +"B28+E28-F28+J28" +"G25" +"C36+D36" +"+B36-E36" +"SUM(B8:B27)" +"SUM(D8:D26)" +"TODAY()" +"crvDate" +"'P2'!K4" +"AVERAGE('P2'!N4:P4)" +"AVERAGE('P2'!Q4:S4)" +"AVERAGE('P2'!T4:V4)" +"AVERAGE('P2'!L4:V4)" +"AVERAGE('P2'!W4:Y4)" +"AVERAGE('P2'!Z4:AB4)" +"AVERAGE('P2'!AC4:AE4)" +"AVERAGE('P2'!AF4:AH4)" +"AVERAGE('P2'!W4:AH4)" +"AVERAGE('P2'!AI4:AT4)" +"AVERAGE('P2'!AU4:BF4)" +"AVERAGE('P2'!BG4:BI4,'P2'!BS4:BU4,'P2'!CE4:CG4,'P2'!CQ4:CS4,'P2'!DC4:DE4,'P2'!DO4:DQ4,'P2'!EA4:EC4,'P2'!EM4:EO4,'P2'!EY4:FA4,'P2'!FK4:FM4)" +"AVERAGE('P2'!BJ4:BL4,'P2'!BV4:BX4,'P2'!CH4:CJ4,'P2'!CT4:CV4,'P2'!DF4:DH4,'P2'!DR4:DT4,'P2'!ED4:EF4,'P2'!EP4:ER4,'P2'!FB4:FD4,'P2'!FN4:FP4)" +"AVERAGE('P2'!BM4:BO4,'P2'!BY4:CA4,'P2'!CK4:CM4,'P2'!CW4:CY4,'P2'!DI4:DK4,'P2'!DU4:DW4,'P2'!EG4:EI4,'P2'!ES4:EU4,'P2'!FE4:FG4,'P2'!FQ4:FS4)" +"AVERAGE('P2'!BP4:BR4,'P2'!CB4:CD4,'P2'!CN4:CP4,'P2'!CZ4:DB4,'P2'!DL4:DN4,'P2'!DX4:DZ4,'P2'!EJ4:EL4,'P2'!EV4:EX4,'P2'!FH4:FJ4,'P2'!FT4:FV4)" +"AVERAGE('P2'!BG4:FV4)" +"'P2'!K6" +"AVERAGE('P2'!N6:P6)" +"AVERAGE('P2'!Q6:S6)" +"AVERAGE('P2'!T6:V6)" +"AVERAGE('P2'!L6:V6)" +"AVERAGE('P2'!W6:Y6)" +"AVERAGE('P2'!Z6:AB6)" +"AVERAGE('P2'!AC6:AE6)" +"AVERAGE('P2'!AF6:AH6)" +"AVERAGE('P2'!W6:AH6)" +"AVERAGE('P2'!AI6:AT6)" +"AVERAGE('P2'!AU6:BF6)" +"AVERAGE('P2'!BG6:BI6,'P2'!BS6:BU6,'P2'!CE6:CG6,'P2'!CQ6:CS6,'P2'!DC6:DE6,'P2'!DO6:DQ6,'P2'!EA6:EC6,'P2'!EM6:EO6,'P2'!EY6:FA6,'P2'!FK6:FM6)" +"AVERAGE('P2'!BJ6:BL6,'P2'!BV6:BX6,'P2'!CH6:CJ6,'P2'!CT6:CV6,'P2'!DF6:DH6,'P2'!DR6:DT6,'P2'!ED6:EF6,'P2'!EP6:ER6,'P2'!FB6:FD6,'P2'!FN6:FP6)" +"AVERAGE('P2'!BM6:BO6,'P2'!BY6:CA6,'P2'!CK6:CM6,'P2'!CW6:CY6,'P2'!DI6:DK6,'P2'!DU6:DW6,'P2'!EG6:EI6,'P2'!ES6:EU6,'P2'!FE6:FG6,'P2'!FQ6:FS6)" +"AVERAGE('P2'!BP6:BR6,'P2'!CB6:CD6,'P2'!CN6:CP6,'P2'!CZ6:DB6,'P2'!DL6:DN6,'P2'!DX6:DZ6,'P2'!EJ6:EL6,'P2'!EV6:EX6,'P2'!FH6:FJ6,'P2'!FT6:FV6)" +"AVERAGE('P2'!BG6:FV6)" +"'P2'!K8" +"AVERAGE('P2'!N8:P8)" +"AVERAGE('P2'!Q8:S8)" +"AVERAGE('P2'!T8:V8)" +"AVERAGE('P2'!L8:V8)" +"AVERAGE('P2'!W8:Y8)" +"AVERAGE('P2'!Z8:AB8)" +"AVERAGE('P2'!AC8:AE8)" +"AVERAGE('P2'!AF8:AH8)" +"AVERAGE('P2'!W8:AH8)" +"AVERAGE('P2'!AI8:AT8)" +"AVERAGE('P2'!AU8:BF8)" +"AVERAGE('P2'!BG8:BI8,'P2'!BS8:BU8,'P2'!CE8:CG8,'P2'!CQ8:CS8,'P2'!DC8:DE8,'P2'!DO8:DQ8,'P2'!EA8:EC8,'P2'!EM8:EO8,'P2'!EY8:FA8,'P2'!FK8:FM8)" +"AVERAGE('P2'!BJ8:BL8,'P2'!BV8:BX8,'P2'!CH8:CJ8,'P2'!CT8:CV8,'P2'!DF8:DH8,'P2'!DR8:DT8,'P2'!ED8:EF8,'P2'!EP8:ER8,'P2'!FB8:FD8,'P2'!FN8:FP8)" +"AVERAGE('P2'!BM8:BO8,'P2'!BY8:CA8,'P2'!CK8:CM8,'P2'!CW8:CY8,'P2'!DI8:DK8,'P2'!DU8:DW8,'P2'!EG8:EI8,'P2'!ES8:EU8,'P2'!FE8:FG8,'P2'!FQ8:FS8)" +"AVERAGE('P2'!BP8:BR8,'P2'!CB8:CD8,'P2'!CN8:CP8,'P2'!CZ8:DB8,'P2'!DL8:DN8,'P2'!DX8:DZ8,'P2'!EJ8:EL8,'P2'!EV8:EX8,'P2'!FH8:FJ8,'P2'!FT8:FV8)" +"AVERAGE('P2'!BG8:FV8)" +"'P2'!K10" +"AVERAGE('P2'!N10:P10)" +"AVERAGE('P2'!Q10:S10)" +"AVERAGE('P2'!T10:V10)" +"AVERAGE('P2'!L10:V10)" +"AVERAGE('P2'!W10:Y10)" +"AVERAGE('P2'!Z10:AB10)" +"AVERAGE('P2'!AC10:AE10)" +"AVERAGE('P2'!AF10:AH10)" +"AVERAGE('P2'!W10:AH10)" +"AVERAGE('P2'!AI10:AT10)" +"AVERAGE('P2'!AU10:BF10)" +"AVERAGE('P2'!BG10:BI10,'P2'!BS10:BU10,'P2'!CE10:CG10,'P2'!CQ10:CS10,'P2'!DC10:DE10,'P2'!DO10:DQ10,'P2'!EA10:EC10,'P2'!EM10:EO10,'P2'!EY10:FA10,'P2'!FK10:FM10)" +"AVERAGE('P2'!BJ10:BL10,'P2'!BV10:BX10,'P2'!CH10:CJ10,'P2'!CT10:CV10,'P2'!DF10:DH10,'P2'!DR10:DT10,'P2'!ED10:EF10,'P2'!EP10:ER10,'P2'!FB10:FD10,'P2'!FN10:FP10)" +"AVERAGE('P2'!BM10:BO10,'P2'!BY10:CA10,'P2'!CK10:CM10,'P2'!CW10:CY10,'P2'!DI10:DK10,'P2'!DU10:DW10,'P2'!EG10:EI10,'P2'!ES10:EU10,'P2'!FE10:FG10,'P2'!FQ10:FS10)" +"AVERAGE('P2'!BP10:BR10,'P2'!CB10:CD10,'P2'!CN10:CP10,'P2'!CZ10:DB10,'P2'!DL10:DN10,'P2'!DX10:DZ10,'P2'!EJ10:EL10,'P2'!EV10:EX10,'P2'!FH10:FJ10,'P2'!FT10:FV10)" +"AVERAGE('P2'!BG10:FV10)" +"'P2'!K12" +"AVERAGE('P2'!N12:P12)" +"AVERAGE('P2'!Q12:S12)" +"AVERAGE('P2'!T12:V12)" +"AVERAGE('P2'!L12:V12)" +"AVERAGE('P2'!W12:Y12)" +"AVERAGE('P2'!Z12:AB12)" +"AVERAGE('P2'!AC12:AE12)" +"AVERAGE('P2'!AF12:AH12)" +"AVERAGE('P2'!W12:AH12)" +"AVERAGE('P2'!AI12:AT12)" +"AVERAGE('P2'!AU12:BF12)" +"AVERAGE('P2'!BG12:BI12,'P2'!BS12:BU12,'P2'!CE12:CG12,'P2'!CQ12:CS12,'P2'!DC12:DE12,'P2'!DO12:DQ12,'P2'!EA12:EC12,'P2'!EM12:EO12,'P2'!EY12:FA12,'P2'!FK12:FM12)" +"AVERAGE('P2'!BJ12:BL12,'P2'!BV12:BX12,'P2'!CH12:CJ12,'P2'!CT12:CV12,'P2'!DF12:DH12,'P2'!DR12:DT12,'P2'!ED12:EF12,'P2'!EP12:ER12,'P2'!FB12:FD12,'P2'!FN12:FP12)" +"AVERAGE('P2'!BM12:BO12,'P2'!BY12:CA12,'P2'!CK12:CM12,'P2'!CW12:CY12,'P2'!DI12:DK12,'P2'!DU12:DW12,'P2'!EG12:EI12,'P2'!ES12:EU12,'P2'!FE12:FG12,'P2'!FQ12:FS12)" +"AVERAGE('P2'!BP12:BR12,'P2'!CB12:CD12,'P2'!CN12:CP12,'P2'!CZ12:DB12,'P2'!DL12:DN12,'P2'!DX12:DZ12,'P2'!EJ12:EL12,'P2'!EV12:EX12,'P2'!FH12:FJ12,'P2'!FT12:FV12)" +"AVERAGE('P2'!BG12:FV12)" +"'P2'!K14" +"AVERAGE('P2'!N14:P14)" +"AVERAGE('P2'!Q14:S14)" +"AVERAGE('P2'!T14:V14)" +"AVERAGE('P2'!L14:V14)" +"AVERAGE('P2'!W14:Y14)" +"AVERAGE('P2'!Z14:AB14)" +"AVERAGE('P2'!AC14:AE14)" +"AVERAGE('P2'!AF14:AH14)" +"AVERAGE('P2'!W14:AH14)" +"AVERAGE('P2'!AI14:AT14)" +"AVERAGE('P2'!AU14:BF14)" +"AVERAGE('P2'!BG14:BI14,'P2'!BS14:BU14,'P2'!CE14:CG14,'P2'!CQ14:CS14,'P2'!DC14:DE14,'P2'!DO14:DQ14,'P2'!EA14:EC14,'P2'!EM14:EO14,'P2'!EY14:FA14,'P2'!FK14:FM14)" +"AVERAGE('P2'!BJ14:BL14,'P2'!BV14:BX14,'P2'!CH14:CJ14,'P2'!CT14:CV14,'P2'!DF14:DH14,'P2'!DR14:DT14,'P2'!ED14:EF14,'P2'!EP14:ER14,'P2'!FB14:FD14,'P2'!FN14:FP14)" +"AVERAGE('P2'!BM14:BO14,'P2'!BY14:CA14,'P2'!CK14:CM14,'P2'!CW14:CY14,'P2'!DI14:DK14,'P2'!DU14:DW14,'P2'!EG14:EI14,'P2'!ES14:EU14,'P2'!FE14:FG14,'P2'!FQ14:FS14)" +"AVERAGE('P2'!BP14:BR14,'P2'!CB14:CD14,'P2'!CN14:CP14,'P2'!CZ14:DB14,'P2'!DL14:DN14,'P2'!DX14:DZ14,'P2'!EJ14:EL14,'P2'!EV14:EX14,'P2'!FH14:FJ14,'P2'!FT14:FV14)" +"AVERAGE('P2'!BG14:FV14)" +"'P2'!K16" +"AVERAGE('P2'!N16:P16)" +"AVERAGE('P2'!Q16:S16)" +"AVERAGE('P2'!T16:V16)" +"AVERAGE('P2'!L16:V16)" +"AVERAGE('P2'!W16:Y16)" +"AVERAGE('P2'!Z16:AB16)" +"AVERAGE('P2'!AC16:AE16)" +"AVERAGE('P2'!AF16:AH16)" +"AVERAGE('P2'!W16:AH16)" +"AVERAGE('P2'!AI16:AT16)" +"AVERAGE('P2'!AU16:BF16)" +"AVERAGE('P2'!BG16:BI16,'P2'!BS16:BU16,'P2'!CE16:CG16,'P2'!CQ16:CS16,'P2'!DC16:DE16,'P2'!DO16:DQ16,'P2'!EA16:EC16,'P2'!EM16:EO16,'P2'!EY16:FA16,'P2'!FK16:FM16)" +"AVERAGE('P2'!BJ16:BL16,'P2'!BV16:BX16,'P2'!CH16:CJ16,'P2'!CT16:CV16,'P2'!DF16:DH16,'P2'!DR16:DT16,'P2'!ED16:EF16,'P2'!EP16:ER16,'P2'!FB16:FD16,'P2'!FN16:FP16)" +"AVERAGE('P2'!BM16:BO16,'P2'!BY16:CA16,'P2'!CK16:CM16,'P2'!CW16:CY16,'P2'!DI16:DK16,'P2'!DU16:DW16,'P2'!EG16:EI16,'P2'!ES16:EU16,'P2'!FE16:FG16,'P2'!FQ16:FS16)" +"AVERAGE('P2'!BP16:BR16,'P2'!CB16:CD16,'P2'!CN16:CP16,'P2'!CZ16:DB16,'P2'!DL16:DN16,'P2'!DX16:DZ16,'P2'!EJ16:EL16,'P2'!EV16:EX16,'P2'!FH16:FJ16,'P2'!FT16:FV16)" +"AVERAGE('P2'!BG16:FV16)" +"I3" +"C4-C26" +"crvDate-1" +"I3" +"'Power West Price Peak'!A2" +"'P2'!K5" +"AVERAGE('P2'!N5:P5)" +"AVERAGE('P2'!Q5:S5)" +"AVERAGE('P2'!T5:V5)" +"AVERAGE('P2'!L5:V5)" +"AVERAGE('P2'!W5:Y5)" +"AVERAGE('P2'!Z5:AB5)" +"AVERAGE('P2'!AC5:AE5)" +"AVERAGE('P2'!AF5:AH5)" +"AVERAGE('P2'!W5:AH5)" +"AVERAGE('P2'!AI5:AT5)" +"AVERAGE('P2'!AU5:BF5)" +"AVERAGE('P2'!BG5:BI5,'P2'!BS5:BU5,'P2'!CE5:CG5,'P2'!CQ5:CS5,'P2'!DC5:DE5,'P2'!DO5:DQ5,'P2'!EA5:EC5,'P2'!EM5:EO5,'P2'!EY5:FA5,'P2'!FK5:FM5)" +"AVERAGE('P2'!BJ5:BL5,'P2'!BV5:BX5,'P2'!CH5:CJ5,'P2'!CT5:CV5,'P2'!DF5:DH5,'P2'!DR5:DT5,'P2'!ED5:EF5,'P2'!EP5:ER5,'P2'!FB5:FD5,'P2'!FN5:FP5)" +"AVERAGE('P2'!BM5:BO5,'P2'!BY5:CA5,'P2'!CK5:CM5,'P2'!CW5:CY5,'P2'!DI5:DK5,'P2'!DU5:DW5,'P2'!EG5:EI5,'P2'!ES5:EU5,'P2'!FE5:FG5,'P2'!FQ5:FS5)" +"AVERAGE('P2'!BP5:BR5,'P2'!CB5:CD5,'P2'!CN5:CP5,'P2'!CZ5:DB5,'P2'!DL5:DN5,'P2'!DX5:DZ5,'P2'!EJ5:EL5,'P2'!EV5:EX5,'P2'!FH5:FJ5,'P2'!FT5:FV5)" +"AVERAGE('P2'!BG5:FV5)" +"'P2'!K7" +"AVERAGE('P2'!N7:P7)" +"AVERAGE('P2'!Q7:S7)" +"AVERAGE('P2'!T7:V7)" +"AVERAGE('P2'!L7:V7)" +"AVERAGE('P2'!W7:Y7)" +"AVERAGE('P2'!Z7:AB7)" +"AVERAGE('P2'!AC7:AE7)" +"AVERAGE('P2'!AF7:AH7)" +"AVERAGE('P2'!W7:AH7)" +"AVERAGE('P2'!AI7:AT7)" +"AVERAGE('P2'!AU7:BF7)" +"AVERAGE('P2'!BG7:BI7,'P2'!BS7:BU7,'P2'!CE7:CG7,'P2'!CQ7:CS7,'P2'!DC7:DE7,'P2'!DO7:DQ7,'P2'!EA7:EC7,'P2'!EM7:EO7,'P2'!EY7:FA7,'P2'!FK7:FM7)" +"AVERAGE('P2'!BJ7:BL7,'P2'!BV7:BX7,'P2'!CH7:CJ7,'P2'!CT7:CV7,'P2'!DF7:DH7,'P2'!DR7:DT7,'P2'!ED7:EF7,'P2'!EP7:ER7,'P2'!FB7:FD7,'P2'!FN7:FP7)" +"AVERAGE('P2'!BM7:BO7,'P2'!BY7:CA7,'P2'!CK7:CM7,'P2'!CW7:CY7,'P2'!DI7:DK7,'P2'!DU7:DW7,'P2'!EG7:EI7,'P2'!ES7:EU7,'P2'!FE7:FG7,'P2'!FQ7:FS7)" +"AVERAGE('P2'!BP7:BR7,'P2'!CB7:CD7,'P2'!CN7:CP7,'P2'!CZ7:DB7,'P2'!DL7:DN7,'P2'!DX7:DZ7,'P2'!EJ7:EL7,'P2'!EV7:EX7,'P2'!FH7:FJ7,'P2'!FT7:FV7)" +"AVERAGE('P2'!BG7:FV7)" +"'P2'!K9" +"AVERAGE('P2'!N9:P9)" +"AVERAGE('P2'!Q9:S9)" +"AVERAGE('P2'!T9:V9)" +"AVERAGE('P2'!L9:V9)" +"AVERAGE('P2'!W9:Y9)" +"AVERAGE('P2'!Z9:AB9)" +"AVERAGE('P2'!AC9:AE9)" +"AVERAGE('P2'!AF9:AH9)" +"AVERAGE('P2'!W9:AH9)" +"AVERAGE('P2'!AI9:AT9)" +"AVERAGE('P2'!AU9:BF9)" +"AVERAGE('P2'!BG9:BI9,'P2'!BS9:BU9,'P2'!CE9:CG9,'P2'!CQ9:CS9,'P2'!DC9:DE9,'P2'!DO9:DQ9,'P2'!EA9:EC9,'P2'!EM9:EO9,'P2'!EY9:FA9,'P2'!FK9:FM9)" +"AVERAGE('P2'!BJ9:BL9,'P2'!BV9:BX9,'P2'!CH9:CJ9,'P2'!CT9:CV9,'P2'!DF9:DH9,'P2'!DR9:DT9,'P2'!ED9:EF9,'P2'!EP9:ER9,'P2'!FB9:FD9,'P2'!FN9:FP9)" +"AVERAGE('P2'!BM9:BO9,'P2'!BY9:CA9,'P2'!CK9:CM9,'P2'!CW9:CY9,'P2'!DI9:DK9,'P2'!DU9:DW9,'P2'!EG9:EI9,'P2'!ES9:EU9,'P2'!FE9:FG9,'P2'!FQ9:FS9)" +"AVERAGE('P2'!BP9:BR9,'P2'!CB9:CD9,'P2'!CN9:CP9,'P2'!CZ9:DB9,'P2'!DL9:DN9,'P2'!DX9:DZ9,'P2'!EJ9:EL9,'P2'!EV9:EX9,'P2'!FH9:FJ9,'P2'!FT9:FV9)" +"AVERAGE('P2'!BG9:FV9)" +"'P2'!K11" +"AVERAGE('P2'!N11:P11)" +"AVERAGE('P2'!Q11:S11)" +"AVERAGE('P2'!T11:V11)" +"AVERAGE('P2'!L11:V11)" +"AVERAGE('P2'!W11:Y11)" +"AVERAGE('P2'!Z11:AB11)" +"AVERAGE('P2'!AC11:AE11)" +"AVERAGE('P2'!AF11:AH11)" +"AVERAGE('P2'!W11:AH11)" +"AVERAGE('P2'!AI11:AT11)" +"AVERAGE('P2'!AU11:BF11)" +"AVERAGE('P2'!BG11:BI11,'P2'!BS11:BU11,'P2'!CE11:CG11,'P2'!CQ11:CS11,'P2'!DC11:DE11,'P2'!DO11:DQ11,'P2'!EA11:EC11,'P2'!EM11:EO11,'P2'!EY11:FA11,'P2'!FK11:FM11)" +"AVERAGE('P2'!BJ11:BL11,'P2'!BV11:BX11,'P2'!CH11:CJ11,'P2'!CT11:CV11,'P2'!DF11:DH11,'P2'!DR11:DT11,'P2'!ED11:EF11,'P2'!EP11:ER11,'P2'!FB11:FD11,'P2'!FN11:FP11)" +"AVERAGE('P2'!BM11:BO11,'P2'!BY11:CA11,'P2'!CK11:CM11,'P2'!CW11:CY11,'P2'!DI11:DK11,'P2'!DU11:DW11,'P2'!EG11:EI11,'P2'!ES11:EU11,'P2'!FE11:FG11,'P2'!FQ11:FS11)" +"AVERAGE('P2'!BP11:BR11,'P2'!CB11:CD11,'P2'!CN11:CP11,'P2'!CZ11:DB11,'P2'!DL11:DN11,'P2'!DX11:DZ11,'P2'!EJ11:EL11,'P2'!EV11:EX11,'P2'!FH11:FJ11,'P2'!FT11:FV11)" +"AVERAGE('P2'!BG11:FV11)" +"'P2'!K13" +"AVERAGE('P2'!N13:P13)" +"AVERAGE('P2'!Q13:S13)" +"AVERAGE('P2'!T13:V13)" +"AVERAGE('P2'!L13:V13)" +"AVERAGE('P2'!W13:Y13)" +"AVERAGE('P2'!Z13:AB13)" +"AVERAGE('P2'!AC13:AE13)" +"AVERAGE('P2'!AF13:AH13)" +"AVERAGE('P2'!W13:AH13)" +"AVERAGE('P2'!AI13:AT13)" +"AVERAGE('P2'!AU13:BF13)" +"AVERAGE('P2'!BG13:BI13,'P2'!BS13:BU13,'P2'!CE13:CG13,'P2'!CQ13:CS13,'P2'!DC13:DE13,'P2'!DO13:DQ13,'P2'!EA13:EC13,'P2'!EM13:EO13,'P2'!EY13:FA13,'P2'!FK13:FM13)" +"AVERAGE('P2'!BJ13:BL13,'P2'!BV13:BX13,'P2'!CH13:CJ13,'P2'!CT13:CV13,'P2'!DF13:DH13,'P2'!DR13:DT13,'P2'!ED13:EF13,'P2'!EP13:ER13,'P2'!FB13:FD13,'P2'!FN13:FP13)" +"AVERAGE('P2'!BM13:BO13,'P2'!BY13:CA13,'P2'!CK13:CM13,'P2'!CW13:CY13,'P2'!DI13:DK13,'P2'!DU13:DW13,'P2'!EG13:EI13,'P2'!ES13:EU13,'P2'!FE13:FG13,'P2'!FQ13:FS13)" +"AVERAGE('P2'!BP13:BR13,'P2'!CB13:CD13,'P2'!CN13:CP13,'P2'!CZ13:DB13,'P2'!DL13:DN13,'P2'!DX13:DZ13,'P2'!EJ13:EL13,'P2'!EV13:EX13,'P2'!FH13:FJ13,'P2'!FT13:FV13)" +"AVERAGE('P2'!BG13:FV13)" +"'P2'!K15" +"AVERAGE('P2'!N15:P15)" +"AVERAGE('P2'!Q15:S15)" +"AVERAGE('P2'!T15:V15)" +"AVERAGE('P2'!L15:V15)" +"AVERAGE('P2'!W15:Y15)" +"AVERAGE('P2'!Z15:AB15)" +"AVERAGE('P2'!AC15:AE15)" +"AVERAGE('P2'!AF15:AH15)" +"AVERAGE('P2'!W15:AH15)" +"AVERAGE('P2'!AI15:AT15)" +"AVERAGE('P2'!AU15:BF15)" +"AVERAGE('P2'!BG15:BI15,'P2'!BS15:BU15,'P2'!CE15:CG15,'P2'!CQ15:CS15,'P2'!DC15:DE15,'P2'!DO15:DQ15,'P2'!EA15:EC15,'P2'!EM15:EO15,'P2'!EY15:FA15,'P2'!FK15:FM15)" +"AVERAGE('P2'!BJ15:BL15,'P2'!BV15:BX15,'P2'!CH15:CJ15,'P2'!CT15:CV15,'P2'!DF15:DH15,'P2'!DR15:DT15,'P2'!ED15:EF15,'P2'!EP15:ER15,'P2'!FB15:FD15,'P2'!FN15:FP15)" +"AVERAGE('P2'!BM15:BO15,'P2'!BY15:CA15,'P2'!CK15:CM15,'P2'!CW15:CY15,'P2'!DI15:DK15,'P2'!DU15:DW15,'P2'!EG15:EI15,'P2'!ES15:EU15,'P2'!FE15:FG15,'P2'!FQ15:FS15)" +"AVERAGE('P2'!BP15:BR15,'P2'!CB15:CD15,'P2'!CN15:CP15,'P2'!CZ15:DB15,'P2'!DL15:DN15,'P2'!DX15:DZ15,'P2'!EJ15:EL15,'P2'!EV15:EX15,'P2'!FH15:FJ15,'P2'!FT15:FV15)" +"AVERAGE('P2'!BG15:FV15)" +"'P2'!K17" +"AVERAGE('P2'!N17:P17)" +"AVERAGE('P2'!Q17:S17)" +"AVERAGE('P2'!T17:V17)" +"AVERAGE('P2'!L17:V17)" +"AVERAGE('P2'!W17:Y17)" +"AVERAGE('P2'!Z17:AB17)" +"AVERAGE('P2'!AC17:AE17)" +"AVERAGE('P2'!AF17:AH17)" +"AVERAGE('P2'!W17:AH17)" +"AVERAGE('P2'!AI17:AT17)" +"AVERAGE('P2'!AU17:BF17)" +"AVERAGE('P2'!BG17:BI17,'P2'!BS17:BU17,'P2'!CE17:CG17,'P2'!CQ17:CS17,'P2'!DC17:DE17,'P2'!DO17:DQ17,'P2'!EA17:EC17,'P2'!EM17:EO17,'P2'!EY17:FA17,'P2'!FK17:FM17)" +"AVERAGE('P2'!BJ17:BL17,'P2'!BV17:BX17,'P2'!CH17:CJ17,'P2'!CT17:CV17,'P2'!DF17:DH17,'P2'!DR17:DT17,'P2'!ED17:EF17,'P2'!EP17:ER17,'P2'!FB17:FD17,'P2'!FN17:FP17)" +"AVERAGE('P2'!BM17:BO17,'P2'!BY17:CA17,'P2'!CK17:CM17,'P2'!CW17:CY17,'P2'!DI17:DK17,'P2'!DU17:DW17,'P2'!EG17:EI17,'P2'!ES17:EU17,'P2'!FE17:FG17,'P2'!FQ17:FS17)" +"AVERAGE('P2'!BP17:BR17,'P2'!CB17:CD17,'P2'!CN17:CP17,'P2'!CZ17:DB17,'P2'!DL17:DN17,'P2'!DX17:DZ17,'P2'!EJ17:EL17,'P2'!EV17:EX17,'P2'!FH17:FJ17,'P2'!FT17:FV17)" +"AVERAGE('P2'!BG17:FV17)" +"I3" +"C4-C27" +"PDate" +"I3" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E4:BF4)" +"TRANSPOSE('P2'!E6:BF6)" +"TRANSPOSE('P2'!E8:BF8)" +"TRANSPOSE('P2'!E12:GZ12)" +"TRANSPOSE('P2'!E14:BF14)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K4:V4)/12" +"SUM('P2'!K6:V6)/12" +"SUM('P2'!K8:V8)/12" +"SUM('P2'!K12:V12)/12" +"SUM('P2'!K14:V14)/12" +"SUM('P2'!W4:AH4)/12" +"SUM('P2'!W6:AH6)/12" +"SUM('P2'!W8:AH8)/12" +"SUM('P2'!W12:AH12)/12" +"SUM('P2'!W14:AH14)/12" +"SUM('P2'!AI4:AT4)/12" +"SUM('P2'!AI6:AT6)/12" +"SUM('P2'!AI8:AT8)/12" +"SUM('P2'!AI12:AT12)/12" +"SUM('P2'!AI14:AT14)/12" +"SUM('P2'!AU4:BF4)/12" +"SUM('P2'!AU6:BF6)/12" +"SUM('P2'!AU8:BF8)/12" +"SUM('P2'!AU12:BF12)/12" +"SUM('P2'!AU14:BF14)/12" +"SUM('P2'!BG4:BR4)/12" +"SUM('P2'!BG6:BR6)/12" +"SUM('P2'!BG8:BR8)/12" +"SUM('P2'!BG12:BR12)/12" +"SUM('P2'!BG14:BR14)/12" +"SUM('P2'!BS4:CD4)/12" +"SUM('P2'!BS6:CD6)/12" +"SUM('P2'!BS8:CD8)/12" +"SUM('P2'!BS12:CD12)/12" +"SUM('P2'!BS14:CD14)/12" +"SUM('P2'!CE4:CP4)/12" +"SUM('P2'!CE6:CP6)/12" +"SUM('P2'!CE8:CP8)/12" +"SUM('P2'!CE12:CP12)/12" +"SUM('P2'!CE14:CP14)/12" +"SUM('P2'!CQ4:DB4)/12" +"SUM('P2'!CQ6:DB6)/12" +"SUM('P2'!CQ8:DB8)/12" +"SUM('P2'!CQ12:DB12)/12" +"SUM('P2'!CQ14:DB14)/12" +"SUM('P2'!DC4:DN4)/12" +"SUM('P2'!DC6:DN6)/12" +"SUM('P2'!DC8:DN8)/12" +"SUM('P2'!DC12:DN12)/12" +"SUM('P2'!DC14:DN14)/12" +"SUM('P2'!DO4:DZ4)/12" +"SUM('P2'!DO6:DZ6)/12" +"SUM('P2'!DO8:DZ8)/12" +"SUM('P2'!DO12:DZ12)/12" +"SUM('P2'!DO14:DZ14)/12" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E5:BF5)" +"TRANSPOSE('P2'!E7:BF7)" +"TRANSPOSE('P2'!E9:BF9)" +"TRANSPOSE('P2'!E13:GZ13)" +"TRANSPOSE('P2'!E15:BF15)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K5:V5)/12" +"SUM('P2'!K7:V7)/12" +"SUM('P2'!K9:V9)/12" +"SUM('P2'!K13:V13)/12" +"SUM('P2'!K15:V15)/12" +"SUM('P2'!W5:AH5)/12" +"SUM('P2'!W7:AH7)/12" +"SUM('P2'!W9:AH9)/12" +"SUM('P2'!W13:AH13)/12" +"SUM('P2'!W15:AH15)/12" +"SUM('P2'!AI5:AT5)/12" +"SUM('P2'!AI7:AT7)/12" +"SUM('P2'!AI9:AT9)/12" +"SUM('P2'!AI13:AT13)/12" +"SUM('P2'!AI15:AT15)/12" +"SUM('P2'!AU5:BF5)/12" +"SUM('P2'!AU7:BF7)/12" +"SUM('P2'!AU9:BF9)/12" +"SUM('P2'!AU13:BF13)/12" +"SUM('P2'!AU15:BF15)/12" +"SUM('P2'!BG5:BR5)/12" +"SUM('P2'!BG7:BR7)/12" +"SUM('P2'!BG9:BR9)/12" +"SUM('P2'!BG13:BR13)/12" +"SUM('P2'!BG15:BR15)/12" +"SUM('P2'!BS5:CD5)/12" +"SUM('P2'!BS7:CD7)/12" +"SUM('P2'!BS9:CD9)/12" +"SUM('P2'!BS13:CD13)/12" +"SUM('P2'!BS15:CD15)/12" +"SUM('P2'!CE5:CP5)/12" +"SUM('P2'!CE7:CP7)/12" +"SUM('P2'!CE9:CP9)/12" +"SUM('P2'!CE13:CP13)/12" +"SUM('P2'!CE15:CP15)/12" +"SUM('P2'!CQ5:DB5)/12" +"SUM('P2'!CQ7:DB7)/12" +"SUM('P2'!CQ9:DB9)/12" +"SUM('P2'!CQ13:DB13)/12" +"SUM('P2'!CQ15:DB15)/12" +"SUM('P2'!DC5:DN5)/12" +"SUM('P2'!DC7:DN7)/12" +"SUM('P2'!DC9:DN9)/12" +"SUM('P2'!DC13:DN13)/12" +"SUM('P2'!DC15:DN15)/12" +"SUM('P2'!DO5:DZ5)/12" +"SUM('P2'!DO7:DZ7)/12" +"SUM('P2'!DO9:DZ9)/12" +"SUM('P2'!DO13:DZ13)/12" +"SUM('P2'!DO15:DZ15)/12" +"SUM(P12,I12,D12,J12,K12)" +"'West Position'!J3" +"SUM(C12:C12)" +"SUM('West Position'!K3:M3)" +"SUM('West Position'!N3:P3)" +"SUM('West Position'!Q3:S3)" +"SUM('West Position'!T3:V3)" +"SUM(E12:H12)" +"SUM('West Position'!W3:AH3)" +"SUM('West Position'!AI3:AT3)" +"SUM('West Position'!AU3:AW3,'West Position'!BG3:BI3,'West Position'!BS3:BU3,'West Position'!CE3:CG3,'West Position'!CQ3:CS3,'West Position'!DC3:DE3,'West Position'!DO3:DQ3,'West Position'!EA3:EC3,'West Position'!EM3:EO3,'West Position'!EY3:FA3,'West Position'!FK3:FM3)" +"SUM('West Position'!AX3:AZ3,'West Position'!BJ3:BL3,'West Position'!BV3:BX3,'West Position'!CH3:CJ3,'West Position'!CT3:CV3,'West Position'!DF3:DH3,'West Position'!DR3:DT3,'West Position'!ED3:EF3,'West Position'!EP3:ER3,'West Position'!FB3:FD3,'West Position'!FN3:FP3)" +"SUM('West Position'!BA3:BC3,'West Position'!BM3:BO3,'West Position'!BY3:CA3,'West Position'!CK3:CM3,'West Position'!CW3:CY3,'West Position'!DI3:DK3,'West Position'!DU3:DW3,'West Position'!EG3:EI3,'West Position'!ES3:EU3,'West Position'!FE3:FG3,'West Position'!FQ3:FS3)" +"SUM('West Position'!BD3:BF3,'West Position'!BP3:BR3,'West Position'!CB3:CC3,'West Position'!CD3,'West Position'!CN3:CP3,'West Position'!CZ3:DB3,'West Position'!DL3,'West Position'!DM3,'West Position'!DN3,'West Position'!DX3:DZ3,'West Position'!EJ3:EL3,'West Position'!EV3:EX3,'West Position'!FH3:FJ3,'West Position'!FT3:FV3)" +"SUM(C12:C18)" +"B24+B12" +"'Alberta Position'!J4" +"SUM('Alberta Position'!K4:M4)" +"SUM('Alberta Position'!N4:P4)" +"SUM('Alberta Position'!Q4:S4)" +"SUM('Alberta Position'!T4:V4)" +"SUM('Alberta Position'!W4:AH4)" +"SUM('Alberta Position'!AI4:AT4)" +"SUM('Alberta Position'!AU4:AW4,'Alberta Position'!BG4:BI4,'Alberta Position'!BS4:BU4,'Alberta Position'!CE4:CG4,'Alberta Position'!CQ4:CS4,'Alberta Position'!DC4:DE4,'Alberta Position'!DO4:DQ4,'Alberta Position'!EA4:EC4,'Alberta Position'!EM4:EO4,'Alberta Position'!EY4:FA4,'Alberta Position'!FK4:FM4)" +"SUM('Alberta Position'!AX4:AZ4,'Alberta Position'!BJ4:BL4,'Alberta Position'!BV4:BX4,'Alberta Position'!CH4:CJ4,'Alberta Position'!CT4:CV4,'Alberta Position'!DF4:DH4,'Alberta Position'!DR4:DT4,'Alberta Position'!ED4:EF4,'Alberta Position'!EP4:ER4,'Alberta Position'!FB4:FD4,'Alberta Position'!FN4:FP4)" +"SUM('Alberta Position'!BA4:BC4,'Alberta Position'!BM4:BO4,'Alberta Position'!BY4:CA4,'Alberta Position'!CK4:CM4,'Alberta Position'!CW4:CY4,'Alberta Position'!DI4:DK4,'Alberta Position'!DU4:DW4,'Alberta Position'!EG4:EI4,'Alberta Position'!ES4:EU4,'Alberta Position'!FE4:FG4,'Alberta Position'!FQ4:FS4)" +"SUM('Alberta Position'!BD4:BF4,'Alberta Position'!BP4:BR4,'Alberta Position'!CB4:CC4,'Alberta Position'!CD4,'Alberta Position'!CN4:CP4,'Alberta Position'!CZ4:DB4,'Alberta Position'!DL4,'Alberta Position'!DM4,'Alberta Position'!DN4,'Alberta Position'!DX4:DZ4,'Alberta Position'!EJ4:EL4,'Alberta Position'!EV4:EX4,'Alberta Position'!FH4:FJ4,'Alberta Position'!FT4:FV4)" +"SUM(C49:C49)" +"'Alberta Position'!J16" +"SUM('Alberta Position'!K16:M16)" +"SUM('Alberta Position'!N16:P16)" +"SUM('Alberta Position'!Q16:S16)" +"SUM('Alberta Position'!T16:V16)" +"SUM('Alberta Position'!W16:AH16)" +"SUM('Alberta Position'!AI16:AT16)" +"SUM('Alberta Position'!AU16:AW16,'Alberta Position'!BG16:BI16,'Alberta Position'!BS16:BU16,'Alberta Position'!CE16:CG16,'Alberta Position'!CQ16:CS16,'Alberta Position'!DC16:DE16,'Alberta Position'!DO16:DQ16,'Alberta Position'!EA16:EC16,'Alberta Position'!EM16:EO16,'Alberta Position'!EY16:FA16,'Alberta Position'!FK16:FM16)" +"SUM('Alberta Position'!AX16:AZ16,'Alberta Position'!BJ16:BL16,'Alberta Position'!BV16:BX16,'Alberta Position'!CH16:CJ16,'Alberta Position'!CT16:CV16,'Alberta Position'!DF16:DH16,'Alberta Position'!DR16:DT16,'Alberta Position'!ED16:EF16,'Alberta Position'!EP16:ER16,'Alberta Position'!FB16:FD16,'Alberta Position'!FN16:FP16)" +"SUM('Alberta Position'!BA16:BC16,'Alberta Position'!BM16:BO16,'Alberta Position'!BY16:CA16,'Alberta Position'!CK16:CM16,'Alberta Position'!CW16:CY16,'Alberta Position'!DI16:DK16,'Alberta Position'!DU16:DW16,'Alberta Position'!EG16:EI16,'Alberta Position'!ES16:EU16,'Alberta Position'!FE16:FG16,'Alberta Position'!FQ16:FS16)" +"SUM('Alberta Position'!BD16:BF16,'Alberta Position'!BP16:BR16,'Alberta Position'!CB16:CC16,'Alberta Position'!CD16,'Alberta Position'!CN16:CP16,'Alberta Position'!CZ16:DB16,'Alberta Position'!DL16,'Alberta Position'!DM16,'Alberta Position'!DN16,'Alberta Position'!DX16:DZ16,'Alberta Position'!EJ16:EL16,'Alberta Position'!EV16:EX16,'Alberta Position'!FH16:FJ16,'Alberta Position'!FT16:FV16)" +"B55+B49" +"SUM(P67,I67,D67)" +"(C67*10000)*31" +"SUM(C3:C9)" +"SUM(C3:C5)" +"'[2]Power-Summary'!B3" +"+[2]WEST_DPR!BF92-[2]WEST_DPR!BF74" +"+[2]WEST_DPR!BF99-[2]WEST_DPR!BF74" +"+[2]WEST_DPR!BF50-[2]WEST_DPR!BF32" +"+[2]WEST_DPR!BF101-[2]WEST_DPR!BF109" +"SUM(Q8:T8)" +"+[2]WEST_DPR!BF103-[2]WEST_DPR!BF111" +"+[2]WEST_DPR!BF102-[2]WEST_DPR!BF110" +"+[2]WEST_DPR!BF101-[2]WEST_DPR!BF109" +"+H8-SUM(J8:M8)" +"+H8-#REF!" +"'[3]Power West P&L'!H8+D8-H8" +"+[2]WEST_DPR!BF101-[2]WEST_DPR!BF109" +"+[2]WEST_DPR!BN92-[2]WEST_DPR!BN74" +"+[2]WEST_DPR!BN99-[2]WEST_DPR!BN74" +"+[2]WEST_DPR!BN50-[2]WEST_DPR!BN32" +"+[2]WEST_DPR!BN101-[2]WEST_DPR!BN109" +"+[2]WEST_DPR!BN103-[2]WEST_DPR!BN111" +"+[2]WEST_DPR!BN102-[2]WEST_DPR!BN110" +"+[2]WEST_DPR!BN101-[2]WEST_DPR!BN109" +"+[2]WEST_DPR!BN101-[2]WEST_DPR!BN109" +"+[2]WEST_DPR!BV92-[2]WEST_DPR!BV74" +"+[2]WEST_DPR!BV99-[2]WEST_DPR!BV74" +"+[2]WEST_DPR!BV50-[2]WEST_DPR!BV32" +"+[2]WEST_DPR!BV101-[2]WEST_DPR!BV109" +"+[2]WEST_DPR!BV103-[2]WEST_DPR!BV111" +"+[2]WEST_DPR!BV102-[2]WEST_DPR!BV110" +"+[2]WEST_DPR!BV101-[2]WEST_DPR!BV109" +"+[2]WEST_DPR!BV101-[2]WEST_DPR!BV109" +"+[2]WEST_DPR!CD92-[2]WEST_DPR!CD74" +"+[2]WEST_DPR!CD99-[2]WEST_DPR!CD74" +"+[2]WEST_DPR!CD50-[2]WEST_DPR!CD32" +"+[2]WEST_DPR!CD101-[2]WEST_DPR!CD109" +"+[2]WEST_DPR!CD103-[2]WEST_DPR!CD111" +"+[2]WEST_DPR!CD102-[2]WEST_DPR!CD110" +"+[2]WEST_DPR!CD101-[2]WEST_DPR!CD109" +"+[2]WEST_DPR!CD101-[2]WEST_DPR!CD109" +"+[2]WEST_DPR!CF92-[2]WEST_DPR!CF74" +"+[2]WEST_DPR!CF99-[2]WEST_DPR!CF74" +"+[2]WEST_DPR!CF50-[2]WEST_DPR!CF32" +"+[2]WEST_DPR!CF101-[2]WEST_DPR!CF109" +"+[2]WEST_DPR!CF103-[2]WEST_DPR!CF111" +"+[2]WEST_DPR!CF102-[2]WEST_DPR!CF110" +"+[2]WEST_DPR!CF101-[2]WEST_DPR!CF109" +"+[2]WEST_DPR!CF101-[2]WEST_DPR!CF109" +"+[2]WEST_DPR!CD105" +"+[2]WEST_DPR!CD104" +"+[2]WEST_DPR!CD103" +"+[2]WEST_DPR!CU92-[2]WEST_DPR!CU74" +"+[2]WEST_DPR!CU99-[2]WEST_DPR!CU74" +"+[2]WEST_DPR!CU50-[2]WEST_DPR!CU32" +"+[2]WEST_DPR!CU101-[2]WEST_DPR!CU109" +"+[2]WEST_DPR!CU103-[2]WEST_DPR!CU111" +"+[2]WEST_DPR!CU102-[2]WEST_DPR!CU110" +"+[2]WEST_DPR!CU101-[2]WEST_DPR!CU109" +"+[2]WEST_DPR!CU101-[2]WEST_DPR!CU109" +"+[2]WEST_DPR!K92-[2]WEST_DPR!K74" +"+[2]WEST_DPR!K99-[2]WEST_DPR!K74" +"+[2]WEST_DPR!K50-[2]WEST_DPR!K32" +"+[2]WEST_DPR!K101-[2]WEST_DPR!K109" +"+[2]WEST_DPR!K103-[2]WEST_DPR!K111" +"+[2]WEST_DPR!K102-[2]WEST_DPR!K110" +"+[2]WEST_DPR!K101-[2]WEST_DPR!K109" +"+[2]WEST_DPR!K101-[2]WEST_DPR!K109" +"+[2]WEST_DPR!S92-[2]WEST_DPR!S74" +"+[2]WEST_DPR!S99-[2]WEST_DPR!S74" +"+[2]WEST_DPR!S50-[2]WEST_DPR!S32" +"+[2]WEST_DPR!S101-[2]WEST_DPR!S109" +"+[2]WEST_DPR!S103-[2]WEST_DPR!S111" +"+[2]WEST_DPR!S102-[2]WEST_DPR!S110" +"+[2]WEST_DPR!S101-[2]WEST_DPR!S109" +"+[2]WEST_DPR!S101-[2]WEST_DPR!S109" +"+[2]WEST_DPR!AI92-[2]WEST_DPR!AI74" +"+[2]WEST_DPR!AI99-[2]WEST_DPR!AI74" +"+[2]WEST_DPR!AI50-[2]WEST_DPR!AI32" +"+[2]WEST_DPR!AI101-[2]WEST_DPR!AI109" +"+[2]WEST_DPR!AI103-[2]WEST_DPR!AI111" +"+[2]WEST_DPR!AI102-[2]WEST_DPR!AI110" +"+[2]WEST_DPR!AI101-[2]WEST_DPR!AI109" +"+[2]WEST_DPR!AI101-[2]WEST_DPR!AI109" +"+[2]WEST_DPR!AQ92-[2]WEST_DPR!AQ74" +"+[2]WEST_DPR!AQ99-[2]WEST_DPR!AQ74" +"+[2]WEST_DPR!AQ50-[2]WEST_DPR!AQ32" +"+[2]WEST_DPR!AQ101-[2]WEST_DPR!AQ109" +"+[2]WEST_DPR!AQ103-[2]WEST_DPR!AQ111" +"+[2]WEST_DPR!AQ102-[2]WEST_DPR!AQ110" +"+[2]WEST_DPR!AQ101-[2]WEST_DPR!AQ109" +"+[2]WEST_DPR!AQ101-[2]WEST_DPR!AQ109" +"+[2]WEST_DPR!AA92-[2]WEST_DPR!AA74" +"+[2]WEST_DPR!AA99-[2]WEST_DPR!AA74" +"+[2]WEST_DPR!AA50-[2]WEST_DPR!AA32" +"+[2]WEST_DPR!AA101-[2]WEST_DPR!AA109" +"+[2]WEST_DPR!AA103-[2]WEST_DPR!AA111" +"+[2]WEST_DPR!AA102-[2]WEST_DPR!AA110" +"+[2]WEST_DPR!AA101-[2]WEST_DPR!AA109" +"+[2]WEST_DPR!AA101-[2]WEST_DPR!AA109" +"+[2]WEST_DPR!AR92-[2]WEST_DPR!AR74" +"+[2]WEST_DPR!AR99-[2]WEST_DPR!AR74" +"+[2]WEST_DPR!AR50-[2]WEST_DPR!AR32" +"+[2]WEST_DPR!AR101-[2]WEST_DPR!AR109" +"+[2]WEST_DPR!AR103-[2]WEST_DPR!AR111" +"+[2]WEST_DPR!AR102-[2]WEST_DPR!AR110" +"+[2]WEST_DPR!AR101-[2]WEST_DPR!AR109" +"+[2]WEST_DPR!AR101-[2]WEST_DPR!AR109" +"+[2]WEST_DPR!AX92-[2]WEST_DPR!AX74" +"+[2]WEST_DPR!AX99" +"+[2]WEST_DPR!AX50-[2]WEST_DPR!AX32" +"+[2]WEST_DPR!AX101-[2]WEST_DPR!AX109" +"+[2]WEST_DPR!AX103-[2]WEST_DPR!AX111" +"+[2]WEST_DPR!AX102-[2]WEST_DPR!AX110" +"+[2]WEST_DPR!AX101-[2]WEST_DPR!AX109" +"+[2]WEST_DPR!AX101-[2]WEST_DPR!AX109" +"+[2]WEST_DPR!CW92-[2]WEST_DPR!CW74" +"+[2]WEST_DPR!CW99-[2]WEST_DPR!CW74" +"+[2]WEST_DPR!CW50-[2]WEST_DPR!CW32" +"+[2]WEST_DPR!CW101-[2]WEST_DPR!CW109" +"+[2]WEST_DPR!CW103-[2]WEST_DPR!CW111" +"+[2]WEST_DPR!CW102-[2]WEST_DPR!CW110" +"+[2]WEST_DPR!CW101-[2]WEST_DPR!CW109" +"+[2]WEST_DPR!CW101-[2]WEST_DPR!CW109" +"'[2]Power West P&L'!$D$34" +"'[2]Power West P&L'!$E$34" +"'[2]Power West P&L'!$F$34" +"'[2]Power West P&L'!$G$34" +"'[2]Power West P&L'!$H$34" +"#REF!" +"'[2]Power West P&L'!$D$35" +"'[2]Power West P&L'!$E$35" +"'[2]Power West P&L'!$F$35" +"'[2]Power West P&L'!$G$35" +"'[2]Power West P&L'!$H$35" +"'[2]Power West P&L'!$D$36" +"'[2]Power West P&L'!$E$36" +"'[2]Power West P&L'!$F$36" +"'[2]Power West P&L'!$G$36" +"'[2]Power West P&L'!$H$36" +"D33+D36" +"+[2]WEST_DPR!CW106-[2]WEST_DPR!CW114" +"+[2]WEST_DPR!CW105-[2]WEST_DPR!CW113" +"+[2]WEST_DPR!CW104-[2]WEST_DPR!CW112" +"SUM(T33:T36)" +"C81" +"SUM(C64:C68)" +"+'Cost Cancel Details'!C10" +"+'Cost Cancel Details'!AG10" +"+'Cost Cancel Details'!AG11" +"1+A7" +"+'Cost Cancel Details'!C18" +"+'Cost Cancel Details'!AG18" +"+'Cost Cancel Details'!AG19" +"+'Cost Cancel Details'!C26" +"+'Cost Cancel Details'!AG26" +"+'Cost Cancel Details'!AG27" +"+'Cost Cancel Details'!C34" +"+'Cost Cancel Details'!AG34" +"+'Cost Cancel Details'!AG35" +"166/2" +"+'Cost Cancel Details'!C82" +"+'Cost Cancel Details'!AG82" +"+'Cost Cancel Details'!AG83" +"+'Cost Cancel Details'!C90" +"+'Cost Cancel Details'!AG90" +"+'Cost Cancel Details'!AG91" +"'Cost Cancel Details'!C74" +"'Cost Cancel Details'!AG74" +"'Cost Cancel Details'!AG75" +"+'Cost Cancel Details'!C114" +"+'Cost Cancel Details'!AG114" +"+'Cost Cancel Details'!AG115" +"'Cost Cancel Details'!C42" +"'Cost Cancel Details'!AG42" +"'Cost Cancel Details'!AG43" +"'Cost Cancel Details'!C50" +"'Cost Cancel Details'!AG50" +"'Cost Cancel Details'!AG51" +"'Cost Cancel Details'!C58" +"'Cost Cancel Details'!AG58" +"'Cost Cancel Details'!AG59" +"'Cost Cancel Details'!C66" +"'Cost Cancel Details'!AG66" +"'Cost Cancel Details'!AG67" +"+'Cost Cancel Details'!C98" +"+'Cost Cancel Details'!AG98" +"+'Cost Cancel Details'!AG99" +"+'Cost Cancel Details'!C106" +"+'Cost Cancel Details'!AG106" +"+'Cost Cancel Details'!AG107" +"+'Cost Cancel Details'!C122" +"+'Cost Cancel Details'!AG122" +"+'Cost Cancel Details'!AG123" +"+'Cost Cancel Details'!C130" +"+'Cost Cancel Details'!AG130" +"+'Cost Cancel Details'!AG131" +"+'Cost Cancel Details'!C138" +"+'Cost Cancel Details'!AG138" +"+'Cost Cancel Details'!AG139" +"+'Cost Cancel Details'!C146" +"+'Cost Cancel Details'!AG146" +"+'Cost Cancel Details'!AG147" +"+'Cost Cancel Details'!C154" +"+'Cost Cancel Details'!AG154" +"+'Cost Cancel Details'!AG155" +"+'Cost Cancel Details'!C162" +"+'Cost Cancel Details'!AG162" +"+'Cost Cancel Details'!AG163" +"+'Cost Cancel Details'!C170" +"+'Cost Cancel Details'!AG170" +"+'Cost Cancel Details'!AG171" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!K3" +"SUM(A9:A9)" +"'Detail by Turbine'!P7" +"+'Detail by Turbine'!M7" +"SUM('Detail by Turbine'!T7:T9)" +"'Detail by Turbine'!P10" +"+'Detail by Turbine'!M10" +"+'Detail by Turbine'!T10" +"'Detail by Turbine'!P14" +"+'Detail by Turbine'!M14" +"'Detail by Turbine'!T14" +"SUM('Detail by Turbine'!U14:U14)" +"'Detail by Turbine'!P13" +"+'Detail by Turbine'!M13" +"'Detail by Turbine'!T13" +"IF(ISNA('Detail by Turbine'!M11),""-"",'Detail by Turbine'!M11)" +"SUM('Detail by Turbine'!T11:T12)" +"SUM('Detail by Turbine'!T15:T18)" +"'Detail by Turbine'!P19" +"+'Detail by Turbine'!M19" +"+'Detail by Turbine'!T19+'Detail by Turbine'!T20" +"'Detail by Turbine'!P21" +"+'Detail by Turbine'!M21" +"SUM('Detail by Turbine'!T21:T22)" +"SUM(A14:A21)" +"'Detail by Turbine'!P23" +"+'Detail by Turbine'!M23" +"SUM('Detail by Turbine'!T23:T23)" +"'Detail by Turbine'!T24" +"+'Detail by Turbine'!P25" +"SUM('Detail by Turbine'!T25:T26)" +"SUM(A25:A29)" +"SUM(F26:F29)" +"+A35+A30+A22+A10" +"+G30+G22+G10" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A18" +"+'Summary by Status'!A27" +"+'Summary by Status'!A21" +"+'Summary by Status'!A16" +"+'Summary by Status'!A26" +"+'Summary by Status'!A20" +"+'Summary by Status'!A15" +"+'Summary by Status'!A17" +"+'Summary by Status'!A14" +"+'Summary by Status'!A28" +"+'Summary by Status'!A19" +"+'Summary by Status'!A29" +"SUM(A8:A35)" +"SUM(F7:F34)" +"+'Summary by Status'!A37" +"+A37-A38" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A14" +"+'Summary by Status'!I14" +"+'Summary by Status'!D14" +"+'Summary by Status'!F14" +"SUM(G8:G9)" +"+'Summary by Status'!A27" +"+'Summary by Status'!I27" +"+'Summary by Status'!D27" +"+'Summary by Status'!F27" +"+'Summary by Status'!A19" +"+'Summary by Status'!I19" +"+'Summary by Status'!D19" +"+'Summary by Status'!F19" +"+'Summary by Status'!A16" +"+'Summary by Status'!I16" +"+'Summary by Status'!D16" +"+'Summary by Status'!F16" +"+'Summary by Status'!A20" +"+'Summary by Status'!I20" +"+'Summary by Status'!D20" +"+'Summary by Status'!F20" +"+'Summary by Status'!A29" +"+'Summary by Status'!I29" +"+'Summary by Status'!D29" +"+'Summary by Status'!F29" +"SUM(G13:G21)" +"+'Summary by Status'!A28" +"+'Summary by Status'!I28" +"+'Summary by Status'!D28" +"+'Summary by Status'!F28" +"SUM(A8:A25)" +"+G22+G10+G25" +"+'Summary by Status'!F37" +"+G26-G28" +"+D3+31" +"+'Detail by Turbine'!G7" +"+'Detail by Turbine'!S7" +"+'Detail by Turbine'!S7" +"SUM(D5:BB5)" +"+'Detail by Turbine'!S7" +"D5" +"+D6+E5" +"+'Detail by Turbine'!S7" +"V8-U8" +"+'Detail by Turbine'!S7" +"250.25/3" +"+D6*$C10" +"+'Detail by Turbine'!B7" +"+D8*$C10" +"+A4+1" +"+'Detail by Turbine'!G8" +"+'Detail by Turbine'!S8" +"+A4+1" +"+'Detail by Turbine'!S8" +"+A4+1" +"+'Detail by Turbine'!S8" +"+A4+1" +"+'Detail by Turbine'!S8" +"+A4+1" +"+'Detail by Turbine'!S8" +"+A4+1" +"+A4+1" +"+A4+1" +"+'Detail by Turbine'!B8" +"+'Detail by Turbine'!G9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!B9" +"+'Detail by Turbine'!G10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!B10" +"+'Detail by Turbine'!G15" +"16.7/336" +"+(0.95-0.0497)/18" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+(0.34-0.05)/18" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!B15" +"+'Detail by Turbine'!G16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!B16" +"+'Detail by Turbine'!G17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!B17" +"+'Detail by Turbine'!G18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!B18" +"+'Detail by Turbine'!G13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!B13" +"+'Detail by Turbine'!G11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!B11" +"+'Detail by Turbine'!G12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!B12" +"+'Detail by Turbine'!G19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!B19" +"+'Detail by Turbine'!G20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!B20" +"+'Detail by Turbine'!G14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!B14" +"+'Detail by Turbine'!G21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!B21" +"+'Detail by Turbine'!G22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!B22" +"+'Detail by Turbine'!G23" +"+'Detail by Turbine'!S23" +"+'Detail by Turbine'!S23" +"+'Detail by Turbine'!S23" +"+'Detail by Turbine'!S23" +"+'Detail by Turbine'!S23" +"+'Detail by Turbine'!S23" +"+'Detail by Turbine'!B23" +"+'Detail by Turbine'!G24" +"+'Detail by Turbine'!S24" +"+'Detail by Turbine'!S24" +"+'Detail by Turbine'!S24" +"+'Detail by Turbine'!S24" +"+'Detail by Turbine'!S24" +"+'Detail by Turbine'!S24" +"+'Detail by Turbine'!B24" +"+'Detail by Turbine'!G25" +"+'Detail by Turbine'!S25" +"+'Detail by Turbine'!S25" +"+D148" +"+'Detail by Turbine'!S25" +"+'Detail by Turbine'!S25" +"+'Detail by Turbine'!S25" +"+'Detail by Turbine'!S25" +"13/2" +"+'Detail by Turbine'!B25" +"+'Detail by Turbine'!G26" +"+'Detail by Turbine'!S26" +"+'Detail by Turbine'!S26" +"+'Detail by Turbine'!S26" +"+'Detail by Turbine'!S26" +"+'Detail by Turbine'!S26" +"+'Detail by Turbine'!S26" +"+'Detail by Turbine'!B26" +"+'Detail by Turbine'!G27" +"+'Detail by Turbine'!S27" +"+'Detail by Turbine'!S27" +"+'Detail by Turbine'!S27" +"+'Detail by Turbine'!S27" +"+'Detail by Turbine'!S27" +"+'Detail by Turbine'!S27" +"+'Detail by Turbine'!B27" +"+C34+C122+C130+C42+C50+C58+C66+C90+C82+C74+C114+C10+C18+C26" +"+D34+D122+D130+D42+D50+D58+D66+D82+D90+D74+D114+D10+D18+D26" +"C138+C154+C162+C146+C98+C106+C170" +"+C179+C183+C175" +"+D188-D187" +"SUM(C4:C171)" +"+D10+D18+D26+D42+D50+D58+D66+D154+D162+D34+D106+D138+D114+D122+D130+D82+D90+D146+D98+D170+D74" +"+C187-C192" +"+'NTP or Sold'!C63" +"+'NTP or Sold'!Z63" +"+'NTP or Sold'!Z64" +"+'NTP or Sold'!C71" +"+'NTP or Sold'!Z71" +"+'NTP or Sold'!Z72" +"+'NTP or Sold'!C79" +"+'NTP or Sold'!Z79" +"+'NTP or Sold'!Z80" +"+'NTP or Sold'!C87" +"+'NTP or Sold'!Z87" +"+'NTP or Sold'!Z88" +"+'NTP or Sold'!C95" +"+'NTP or Sold'!Z95" +"+'NTP or Sold'!Z96" +"+'NTP or Sold'!C103" +"+'NTP or Sold'!AA103" +"+'NTP or Sold'!AA104" +"+'NTP or Sold'!C111" +"+'NTP or Sold'!AA111" +"+'NTP or Sold'!AA112" +"+'NTP or Sold'!C119" +"+'NTP or Sold'!AA119" +"+'NTP or Sold'!AA120" +"+'NTP or Sold'!C135" +"+'NTP or Sold'!AA135" +"+'NTP or Sold'!AA136" +"+'NTP or Sold'!C143" +"+'NTP or Sold'!AA143" +"+'NTP or Sold'!AA144" +"+'NTP or Sold'!C151" +"+'NTP or Sold'!AA151" +"+'NTP or Sold'!AA152" +"+'NTP or Sold'!C159" +"+'NTP or Sold'!AA159" +"+'NTP or Sold'!AA160" +"+'NTP or Sold'!C167" +"+'NTP or Sold'!AA167" +"+'NTP or Sold'!AA168" +"+'NTP or Sold'!C175" +"+'NTP or Sold'!AA175" +"+'NTP or Sold'!AA176" +"+'NTP or Sold'!C183+('NTP or Sold'!C199/2)" +"+'NTP or Sold'!AB183+'NTP or Sold'!AB199/2" +"+'NTP or Sold'!AB184+'NTP or Sold'!AB200/2" +"+'NTP or Sold'!C191+'NTP or Sold'!C199/2" +"+'NTP or Sold'!AB191+'NTP or Sold'!AB199/2" +"+'NTP or Sold'!AB192+'NTP or Sold'!AB200/2" +"+'NTP or Sold'!C207+'NTP or Sold'!C223/2" +"+'NTP or Sold'!AB207+'NTP or Sold'!AB223/2" +"+'NTP or Sold'!AB208+'NTP or Sold'!AB224/2" +"+'NTP or Sold'!C215+'NTP or Sold'!C223/2" +"+'NTP or Sold'!AB215+'NTP or Sold'!AB223/2" +"+'NTP or Sold'!AB216+'NTP or Sold'!AB224/2" +"1+'Detail by Turbine'!A26" +"+'NTP or Sold'!C255" +"+'NTP or Sold'!AD255" +"+'NTP or Sold'!AD256" +"1+B22" +"+'NTP or Sold'!C263" +"+'NTP or Sold'!AD263" +"+'NTP or Sold'!AD264" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C127" +"+'NTP or Sold'!AD127" +"+'NTP or Sold'!AD128" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C271" +"+'NTP or Sold'!AD271" +"+'NTP or Sold'!AD272" +"+'NTP or Sold'!C279" +"+'NTP or Sold'!AD279" +"+'NTP or Sold'!AD280" +"+'NTP or Sold'!C287" +"+'NTP or Sold'!AD287" +"+'NTP or Sold'!AD288" +"+'NTP or Sold'!C295" +"+'NTP or Sold'!AD295" +"+'NTP or Sold'!AD296" +"+'NTP or Sold'!C303" +"+'NTP or Sold'!AD303" +"+'NTP or Sold'!AD304" +"+'NTP or Sold'!C311" +"+'NTP or Sold'!AD311" +"+'NTP or Sold'!AD312" +"1+'Detail by Turbine'!A10" +"+'NTP or Sold'!C319" +"+'NTP or Sold'!AD319" +"+'NTP or Sold'!AD319" +"+'NTP or Sold'!A42+1" +"+'NTP or Sold'!C327" +"+'NTP or Sold'!AF327" +"+'NTP or Sold'!AF328" +"+'NTP or Sold'!C335" +"+'NTP or Sold'!AF335" +"+'NTP or Sold'!AF336" +"+'NTP or Sold'!C343" +"+'NTP or Sold'!AF343" +"+'NTP or Sold'!AF344" +"+'NTP or Sold'!C351" +"+'NTP or Sold'!AF351" +"+'NTP or Sold'!AF352" +"+'NTP or Sold'!C359" +"+'NTP or Sold'!AF359" +"+'NTP or Sold'!AF360" +"+'NTP or Sold'!C367" +"+'NTP or Sold'!AF367" +"+'NTP or Sold'!AF368" +"+'NTP or Sold'!C375" +"+'NTP or Sold'!AF375" +"+'NTP or Sold'!AF376" +"+'NTP or Sold'!C383" +"+'NTP or Sold'!AF383" +"+'NTP or Sold'!AF384" +"+'NTP or Sold'!C231/2" +"+'NTP or Sold'!AG231/2" +"+'NTP or Sold'!AG232/2" +"+'NTP or Sold'!C231/2" +"+'NTP or Sold'!AG231/2" +"+'NTP or Sold'!AG232/2" +"+'NTP or Sold'!C239" +"+'NTP or Sold'!AG239" +"+'NTP or Sold'!AG240" +"+'NTP or Sold'!C247" +"+D56+31" +"+'NTP or Sold'!H4" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"SUM(N58:BB58)" +"+'NTP or Sold'!T4" +"+D58" +"+D59+E58" +"+'NTP or Sold'!T4" +"R61-Q61" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"+D59*$C63" +"+'NTP or Sold'!C4" +"+D61*$C63" +"+'NTP or Sold'!H5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"16.7/336" +"+(0.95-0.0497)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+(0.34-0.05)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!C5" +"+'NTP or Sold'!H6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!C6" +"+'NTP or Sold'!H7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!C7" +"+'NTP or Sold'!H8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!C8" +"+'NTP or Sold'!H9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!C9" +"+'NTP or Sold'!H10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!C10" +"+'NTP or Sold'!H11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!C11" +"+'NTP or Sold'!H24" +"SUM(D122:BB122)" +"D122" +"+'NTP or Sold'!T24" +"+'NTP or Sold'!C24" +"+'NTP or Sold'!H12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!C12" +"+'NTP or Sold'!H13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!C13" +"+'NTP or Sold'!H14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!C14" +"+'NTP or Sold'!H15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!C15" +"+'NTP or Sold'!H16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!C16" +"+'NTP or Sold'!H17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"D173" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!C17" +"+'NTP or Sold'!H18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!C18" +"+'NTP or Sold'!H19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!C19" +"+C185" +"+C185" +"+C185" +"+C185" +"+C185" +"+'NTP or Sold'!H20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!C20" +"+'NTP or Sold'!H21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!C21" +"+C209" +"+'NTP or Sold'!G40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!B40" +"+'NTP or Sold'!G42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!B42" +"+A233+1" +"+'NTP or Sold'!G43" +"+'NTP or Sold'!S43" +"+A233+1" +"+'NTP or Sold'!S43" +"+A233+1" +"+'NTP or Sold'!S43" +"+A233+1" +"+'NTP or Sold'!S43" +"+A233+1" +"+'NTP or Sold'!S43" +"+A233+1" +"+'NTP or Sold'!S43" +"+A233+1" +"+A233+1" +"+'NTP or Sold'!B43" +"+'NTP or Sold'!H22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!C22" +"+'NTP or Sold'!H23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!C23" +"+'NTP or Sold'!H25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!C25" +"+'NTP or Sold'!H26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!C26" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!C27" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!C28" +"+'NTP or Sold'!H29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!C29" +"+'NTP or Sold'!H30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!C30" +"+'Cost Cancel Details'!A28+1" +"+'NTP or Sold'!G31" +"+'NTP or Sold'!S31" +"+'Cost Cancel Details'!A28+1" +"+'NTP or Sold'!S31" +"+'Cost Cancel Details'!A28+1" +"+'NTP or Sold'!S31" +"+'Cost Cancel Details'!A28+1" +"+'NTP or Sold'!S31" +"+'Cost Cancel Details'!A28+1" +"+'NTP or Sold'!S31" +"+'Cost Cancel Details'!A28+1" +"+'Cost Cancel Details'!A28+1" +"+'Cost Cancel Details'!A28+1" +"+'NTP or Sold'!B31" +"+'NTP or Sold'!G32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!B32" +"+'NTP or Sold'!G33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!B33" +"+'NTP or Sold'!G34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!B34" +"+'NTP or Sold'!G35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!B35" +"+'NTP or Sold'!G36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!B36" +"+'NTP or Sold'!G37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!B37" +"+'NTP or Sold'!G38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!B38" +"+'NTP or Sold'!G39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!B39" +"+'Cost Cancel Details'!C10/2" +"+'Cost Cancel Details'!AG10/2" +"+'Cost Cancel Details'!AG11/2" +"1+A7" +"+'Cost Cancel Details'!C10/2" +"+'Cost Cancel Details'!AG10/2" +"+'Cost Cancel Details'!AG11/2" +"+'Cost Cancel Details'!C18" +"+'Cost Cancel Details'!AG18" +"+'Cost Cancel Details'!AG19" +"+'Cost Cancel Details'!C26" +"+'Cost Cancel Details'!C34" +"+'Cost Cancel Details'!AG34" +"+'Cost Cancel Details'!AG35" +"+'Cost Cancel Details'!C42" +"+'Cost Cancel Details'!AG42" +"+'Cost Cancel Details'!AG43" +"+'Cost Cancel Details'!C50" +"+'Cost Cancel Details'!AG50" +"+'Cost Cancel Details'!AG51" +"+'Cost Cancel Details'!C58" +"+'Cost Cancel Details'!AG58" +"+'Cost Cancel Details'!AG59" +"166/2" +"+'Cost Cancel Details'!C138" +"+'Cost Cancel Details'!AG138" +"+'Cost Cancel Details'!AG139" +"+'Cost Cancel Details'!C146" +"+'Cost Cancel Details'!AG146" +"+'Cost Cancel Details'!AG147" +"'Cost Cancel Details'!C130" +"'Cost Cancel Details'!AG130" +"'Cost Cancel Details'!AG131" +"+'Cost Cancel Details'!C154" +"+'Cost Cancel Details'!AG154" +"+'Cost Cancel Details'!AG155" +"+'Cost Cancel Details'!C66" +"+'Cost Cancel Details'!AG66" +"+'Cost Cancel Details'!AG67" +"+'Cost Cancel Details'!C74" +"+'Cost Cancel Details'!AG74" +"+'Cost Cancel Details'!AG75" +"+'Cost Cancel Details'!C82" +"+'Cost Cancel Details'!AG82" +"+'Cost Cancel Details'!AG83" +"+'Cost Cancel Details'!C90" +"+'Cost Cancel Details'!AG90" +"+'Cost Cancel Details'!AG91" +"1+A30" +"+'Cost Cancel Details'!C98" +"+'Cost Cancel Details'!AG98" +"+'Cost Cancel Details'!AG99" +"+'Cost Cancel Details'!C106" +"+'Cost Cancel Details'!AG106" +"+'Cost Cancel Details'!AG107" +"+'Cost Cancel Details'!C114" +"+'Cost Cancel Details'!AG114" +"+'Cost Cancel Details'!AG115" +"+'Cost Cancel Details'!C122" +"+'Cost Cancel Details'!AG122" +"+'Cost Cancel Details'!AG123" +"1+A22" +"+'Cost Cancel Details'!C162" +"+'Cost Cancel Details'!AG162" +"+'Cost Cancel Details'!AG163" +"+'Cost Cancel Details'!C170" +"+'Cost Cancel Details'!AG170" +"+'Cost Cancel Details'!AG171" +"+'Cost Cancel Details'!C178" +"+'Cost Cancel Details'!AG178" +"+'Cost Cancel Details'!AG179" +"+'Cost Cancel Details'!C186" +"+'Cost Cancel Details'!AG186" +"+'Cost Cancel Details'!AG187" +"+'Cost Cancel Details'!C194" +"+'Cost Cancel Details'!AG194" +"+'Cost Cancel Details'!AG195" +"+'Cost Cancel Details'!C202" +"+'Cost Cancel Details'!AG202" +"+'Cost Cancel Details'!AG203" +"+'Cost Cancel Details'!C210" +"+'Cost Cancel Details'!AG210" +"+'Cost Cancel Details'!AG211" +"+'Cost Cancel Details'!C218" +"+'Cost Cancel Details'!AG218" +"+'Cost Cancel Details'!AG219" +"+'Cost Cancel Details'!C226" +"+'Cost Cancel Details'!AG226" +"+'Cost Cancel Details'!AG227" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!K3" +"'Detail by Turbine'!P7" +"+'Detail by Turbine'!M7" +"+SUM('Detail by Turbine'!T7:T9)" +"'Detail by Turbine'!P10" +"+'Detail by Turbine'!M10" +"'Detail by Turbine'!T10" +"SUM('Detail by Turbine'!T11:T13)" +"SUM(A9:A11)" +"+'Detail by Turbine'!T14" +"'Detail by Turbine'!P18" +"+'Detail by Turbine'!M18" +"'Detail by Turbine'!T18" +"SUM('Detail by Turbine'!U18:U18)" +"'Detail by Turbine'!P17" +"+'Detail by Turbine'!M17" +"'Detail by Turbine'!T17" +"'Detail by Turbine'!P15" +"IF(ISNA('Detail by Turbine'!M15),""-"",'Detail by Turbine'!M15)" +"SUM('Detail by Turbine'!T15:T16)" +"SUM('Detail by Turbine'!T19:T22)" +"'Detail by Turbine'!P23" +"+'Detail by Turbine'!M23" +"SUM('Detail by Turbine'!T23:T26)" +"'Detail by Turbine'!P27" +"+'Detail by Turbine'!M27" +"SUM('Detail by Turbine'!T27:T28)" +"SUM(A16:A22)" +"SUM('Detail by Turbine'!T29:T29)" +"'Detail by Turbine'!T30" +"+'Detail by Turbine'!P31" +"SUM('Detail by Turbine'!T31:T32)" +"'Detail by Turbine'!P33" +"+'Detail by Turbine'!M33" +"+'Detail by Turbine'!T33+'Detail by Turbine'!T34" +"'Detail by Turbine'!P35" +"+'Detail by Turbine'!M35" +"'Detail by Turbine'!T35" +"SUM(A26:A31)" +"SUM(F27:F31)" +"SUM(A36:A36)" +"+A37+A32+A23+A12" +"+G32+G23+G12" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A19" +"+'Summary by Status'!A28" +"+'Summary by Status'!A22" +"+'Summary by Status'!A17" +"+'Summary by Status'!A27" +"+'Summary by Status'!A30" +"+'Summary by Status'!A9" +"+'Summary by Status'!A16" +"+'Summary by Status'!A18" +"+'Summary by Status'!A11" +"+'Summary by Status'!A20" +"+'Summary by Status'!A31" +"SUM(A8:A38)" +"SUM(F7:F37)" +"+'Summary by Status'!A39" +"+A40-A41" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A11" +"+'Summary by Status'!I11" +"+'Summary by Status'!D11" +"+'Summary by Status'!F11" +"+'Summary by Status'!A16" +"+'Summary by Status'!I16" +"+'Summary by Status'!D16" +"+'Summary by Status'!F16" +"SUM(G8:G9)" +"+'Summary by Status'!A9" +"+'Summary by Status'!I9" +"+'Summary by Status'!D9" +"+'Summary by Status'!F9" +"+'Summary by Status'!A28" +"+'Summary by Status'!I28" +"+'Summary by Status'!D28" +"+'Summary by Status'!F28" +"+'Summary by Status'!A21" +"+'Summary by Status'!I21" +"+'Summary by Status'!D21" +"+'Summary by Status'!F21" +"+'Summary by Status'!A17" +"+'Summary by Status'!I17" +"+'Summary by Status'!D17" +"+'Summary by Status'!F17" +"+'Summary by Status'!A30" +"+'Summary by Status'!I30" +"+'Summary by Status'!D30" +"+'Summary by Status'!F30" +"SUM(G13:G24)" +"+'Summary by Status'!A29" +"+'Summary by Status'!I29" +"+'Summary by Status'!D29" +"+'Summary by Status'!F29" +"SUM(A8:A28)" +"+G25+G10+G28" +"+'Summary by Status'!F39" +"+G29-G31" +"+D3+31" +"+'Detail by Turbine'!G7" +"+'Detail by Turbine'!S7" +"+'Detail by Turbine'!S7" +"SUM(D5:BB5)" +"+'Detail by Turbine'!S7" +"D5" +"+D6+E5" +"+'Detail by Turbine'!S7" +"R8-Q8" +"+'Detail by Turbine'!S7" +"+'Detail by Turbine'!S7" +"+D6*$C10" +"+'Detail by Turbine'!B7" +"+D8*$C10" +"+'Detail by Turbine'!G9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!B9" +"+A12+1" +"+'Detail by Turbine'!G10" +"+'Detail by Turbine'!S10" +"+A12+1" +"+'Detail by Turbine'!S10" +"+A12+1" +"+'Detail by Turbine'!S10" +"+A12+1" +"+'Detail by Turbine'!S10" +"+A12+1" +"+'Detail by Turbine'!S10" +"+A12+1" +"+'Detail by Turbine'!S10" +"+A12+1" +"+A12+1" +"+'Detail by Turbine'!B10" +"+'Detail by Turbine'!G11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"250.25/3" +"+'Detail by Turbine'!B11" +"+'Detail by Turbine'!G12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!B12" +"+'Detail by Turbine'!G13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!B13" +"+'Detail by Turbine'!G14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!B14" +"+'Detail by Turbine'!G19" +"0.05+0.1" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!B19" +"+'Detail by Turbine'!G20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!B20" +"+'Detail by Turbine'!G21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!B21" +"+'Detail by Turbine'!G22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!B22" +"+A180+1" +"+'Detail by Turbine'!G23" +"+'Detail by Turbine'!S23" +"+A180+1" +"+'Detail by Turbine'!S23" +"16.7/336" +"+(0.95-0.0497)/18" +"+A180+1" +"+'Detail by Turbine'!S23" +"+A180+1" +"+'Detail by Turbine'!S23" +"+(0.34-0.05)/18" +"+A180+1" +"+'Detail by Turbine'!S23" +"+A180+1" +"+'Detail by Turbine'!S23" +"+A180+1" +"+A180+1" +"+'Detail by Turbine'!B23" +"+'Detail by Turbine'!G24" +"+'Detail by Turbine'!S24" +"+'Detail by Turbine'!S24" +"+'Detail by Turbine'!S24" +"+'Detail by Turbine'!S24" +"+'Detail by Turbine'!S24" +"+'Detail by Turbine'!S24" +"+'Detail by Turbine'!B24" +"+'Detail by Turbine'!G25" +"+'Detail by Turbine'!S25" +"+'Detail by Turbine'!S25" +"+'Detail by Turbine'!S25" +"+'Detail by Turbine'!S25" +"+'Detail by Turbine'!S25" +"+'Detail by Turbine'!S25" +"+'Detail by Turbine'!B25" +"+'Detail by Turbine'!G26" +"+'Detail by Turbine'!S26" +"+'Detail by Turbine'!S26" +"+'Detail by Turbine'!S26" +"+'Detail by Turbine'!S26" +"+'Detail by Turbine'!S26" +"+'Detail by Turbine'!S26" +"+'Detail by Turbine'!B26" +"+A84+1" +"+'Detail by Turbine'!G17" +"+'Detail by Turbine'!S17" +"+A84+1" +"+'Detail by Turbine'!S17" +"+A84+1" +"+'Detail by Turbine'!S17" +"+A84+1" +"+'Detail by Turbine'!S17" +"+A84+1" +"+'Detail by Turbine'!S17" +"+A84+1" +"+A84+1" +"+A84+1" +"+'Detail by Turbine'!B17" +"+'Detail by Turbine'!G15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!B15" +"+'Detail by Turbine'!G16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!B16" +"+'Detail by Turbine'!G18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!B18" +"+'Detail by Turbine'!G27" +"+'Detail by Turbine'!B27" +"+'Detail by Turbine'!G28" +"+'Detail by Turbine'!S28" +"+'Detail by Turbine'!S28" +"+'Detail by Turbine'!S28" +"+'Detail by Turbine'!S28" +"+'Detail by Turbine'!S28" +"+'Detail by Turbine'!S28" +"+'Detail by Turbine'!B28" +"+'Detail by Turbine'!G29" +"+'Detail by Turbine'!S29" +"+'Detail by Turbine'!S29" +"+'Detail by Turbine'!S29" +"+'Detail by Turbine'!S29" +"+'Detail by Turbine'!S29" +"+'Detail by Turbine'!S29" +"+'Detail by Turbine'!B29" +"+'Detail by Turbine'!G30" +"+'Detail by Turbine'!S30" +"+'Detail by Turbine'!S30" +"+'Detail by Turbine'!S30" +"+'Detail by Turbine'!S30" +"+'Detail by Turbine'!S30" +"+'Detail by Turbine'!S30" +"+'Detail by Turbine'!B30" +"+A116+1" +"+'Detail by Turbine'!G31" +"+'Detail by Turbine'!S31" +"+A116+1" +"+'Detail by Turbine'!S31" +"+D188" +"+A116+1" +"+'Detail by Turbine'!S31" +"+A116+1" +"+'Detail by Turbine'!S31" +"+A116+1" +"+'Detail by Turbine'!S31" +"+A116+1" +"+'Detail by Turbine'!S31" +"+A116+1" +"13/2" +"+A116+1" +"+'Detail by Turbine'!B31" +"+'Detail by Turbine'!G32" +"+'Detail by Turbine'!S32" +"+'Detail by Turbine'!S32" +"+'Detail by Turbine'!S32" +"+'Detail by Turbine'!S32" +"+'Detail by Turbine'!S32" +"+'Detail by Turbine'!S32" +"+'Detail by Turbine'!B32" +"+'Detail by Turbine'!G33" +"+'Detail by Turbine'!S33" +"+'Detail by Turbine'!S33" +"+'Detail by Turbine'!S33" +"+'Detail by Turbine'!S33" +"+'Detail by Turbine'!S33" +"+'Detail by Turbine'!S33" +"+'Detail by Turbine'!B33" +"+'Detail by Turbine'!G34" +"+'Detail by Turbine'!S34" +"+'Detail by Turbine'!S34" +"+'Detail by Turbine'!S34" +"+'Detail by Turbine'!S34" +"+'Detail by Turbine'!S34" +"+'Detail by Turbine'!S34" +"+'Detail by Turbine'!B34" +"+'Detail by Turbine'!G35" +"+'Detail by Turbine'!S35" +"+'Detail by Turbine'!S35" +"+'Detail by Turbine'!S35" +"+'Detail by Turbine'!S35" +"+'Detail by Turbine'!S35" +"+'Detail by Turbine'!S35" +"+'Detail by Turbine'!B35" +"C10+C18+C26+C34+C42+C50" +"+C58+C162+C170+C66+C74+C82+C90+C146+C138+C130+C154+C98+C106+C114+C122" +"+D58+D162+D170+D66+D74+D82+D90+D138+D146+D130+D154+D122+D114+D106+D98" +"C178+C194+C202+C186+C210+C218+C226" +"+C235+C239+C231" +"+D244-D243" +"SUM(C4:C227)" +"+D34+D42+D50+D10+D18+D66+D74+D82+D90+D194+D202+D58+D218+D178+D154+D162+D170+D138+D146+D186+D210+D226+D26+D130+D98+D106+D114+D122" +"+C243-C248" +"+'NTP or Sold'!C59" +"+'NTP or Sold'!Z59" +"+'NTP or Sold'!Z60" +"+'NTP or Sold'!C67" +"+'NTP or Sold'!Z67" +"+'NTP or Sold'!Z68" +"+'NTP or Sold'!C75" +"+'NTP or Sold'!Z75" +"+'NTP or Sold'!Z76" +"+'NTP or Sold'!C83" +"+'NTP or Sold'!Z83" +"+'NTP or Sold'!Z84" +"+'NTP or Sold'!C91" +"+'NTP or Sold'!Z91" +"+'NTP or Sold'!Z92" +"+'NTP or Sold'!C99" +"+'NTP or Sold'!AA99" +"+'NTP or Sold'!AA100" +"+'NTP or Sold'!C107" +"+'NTP or Sold'!AA107" +"+'NTP or Sold'!AA108" +"+'NTP or Sold'!C115" +"+'NTP or Sold'!AA115" +"+'NTP or Sold'!AA116" +"+'NTP or Sold'!C131" +"+'NTP or Sold'!AA131" +"+'NTP or Sold'!AA132" +"+'NTP or Sold'!C139" +"+'NTP or Sold'!AA139" +"+'NTP or Sold'!AA140" +"+'NTP or Sold'!C147" +"+'NTP or Sold'!AA147" +"+'NTP or Sold'!AA148" +"+'NTP or Sold'!C155" +"+'NTP or Sold'!AA155" +"+'NTP or Sold'!AA156" +"+'NTP or Sold'!C163" +"+'NTP or Sold'!AA163" +"+'NTP or Sold'!AA164" +"+'NTP or Sold'!C171" +"+'NTP or Sold'!AA171" +"+'NTP or Sold'!AA172" +"+'NTP or Sold'!C179+('NTP or Sold'!C195/2)" +"+'NTP or Sold'!AB179+'NTP or Sold'!AB195/2" +"+'NTP or Sold'!AB180+'NTP or Sold'!AB196/2" +"+'NTP or Sold'!C187+'NTP or Sold'!C195/2" +"+'NTP or Sold'!AB187+'NTP or Sold'!AB195/2" +"+'NTP or Sold'!AB188+'NTP or Sold'!AB196/2" +"+'NTP or Sold'!C203+'NTP or Sold'!C219/2" +"+'NTP or Sold'!AB203+'NTP or Sold'!AB219/2" +"+'NTP or Sold'!AB204+'NTP or Sold'!AB220/2" +"+'NTP or Sold'!C211+'NTP or Sold'!C219/2" +"+'NTP or Sold'!AB211+'NTP or Sold'!AB219/2" +"+'NTP or Sold'!AB212+'NTP or Sold'!AB220/2" +"1+'Detail by Turbine'!A32" +"+'NTP or Sold'!C227" +"+'NTP or Sold'!AD227" +"+'NTP or Sold'!AD228" +"1+B22" +"+'NTP or Sold'!C235" +"+'NTP or Sold'!AD235" +"+'NTP or Sold'!AD236" +"1+'Detail by Turbine'!A9" +"+'NTP or Sold'!C123" +"+'NTP or Sold'!AD123" +"+'NTP or Sold'!AD124" +"1+'Detail by Turbine'!A9" +"+'NTP or Sold'!C243" +"+'NTP or Sold'!AD243" +"+'NTP or Sold'!AD244" +"+'NTP or Sold'!C251" +"+'NTP or Sold'!AD251" +"+'NTP or Sold'!AD252" +"+'NTP or Sold'!C259" +"+'NTP or Sold'!AD259" +"+'NTP or Sold'!AD260" +"+'NTP or Sold'!C267" +"+'NTP or Sold'!AD267" +"+'NTP or Sold'!AD268" +"+'NTP or Sold'!C275" +"+'NTP or Sold'!AD275" +"+'NTP or Sold'!AD276" +"+'NTP or Sold'!C283" +"+'NTP or Sold'!AD283" +"+'NTP or Sold'!AD284" +"1+'Detail by Turbine'!A14" +"+'NTP or Sold'!C291" +"+'NTP or Sold'!AD291" +"+'NTP or Sold'!AD291" +"+'Detail by Turbine'!A9+1" +"+'NTP or Sold'!C299" +"+'NTP or Sold'!AF299" +"+'NTP or Sold'!AF300" +"+'NTP or Sold'!C307" +"+'NTP or Sold'!AF307" +"+'NTP or Sold'!AF308" +"+'NTP or Sold'!C315" +"+'NTP or Sold'!AF315" +"+'NTP or Sold'!AF316" +"+'NTP or Sold'!C323" +"+'NTP or Sold'!AF323" +"+'NTP or Sold'!AF324" +"+'NTP or Sold'!C331" +"+'NTP or Sold'!AF331" +"+'NTP or Sold'!AF332" +"+'NTP or Sold'!C339" +"+'NTP or Sold'!AF339" +"+'NTP or Sold'!AF340" +"+'NTP or Sold'!C347" +"+'NTP or Sold'!AF347" +"+'NTP or Sold'!AF348" +"+'NTP or Sold'!C355" +"+'NTP or Sold'!AF355" +"+'NTP or Sold'!AF356" +"+D52+31" +"+'NTP or Sold'!H4" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"SUM(N54:BB54)" +"+'NTP or Sold'!T4" +"+D54" +"+D55+E54" +"+'NTP or Sold'!T4" +"R57-Q57" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"+D55*$C59" +"+'NTP or Sold'!C4" +"+D57*$C59" +"+'NTP or Sold'!H5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"16.7/336" +"+(0.95-0.0497)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+(0.34-0.05)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!C5" +"+'NTP or Sold'!H6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!C6" +"+'NTP or Sold'!H7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!C7" +"+'NTP or Sold'!H8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!C8" +"+'NTP or Sold'!H9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!C9" +"+'NTP or Sold'!H10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!C10" +"+'NTP or Sold'!H11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!C11" +"+'NTP or Sold'!H24" +"SUM(D118:BB118)" +"D118" +"+'NTP or Sold'!T24" +"+'NTP or Sold'!C24" +"+'NTP or Sold'!H12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!C12" +"+'NTP or Sold'!H13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!C13" +"+'NTP or Sold'!H14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!C14" +"+'NTP or Sold'!H15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!C15" +"+'NTP or Sold'!H16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!C16" +"+'NTP or Sold'!H17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"D169" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!C17" +"+'NTP or Sold'!H18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!C18" +"+'NTP or Sold'!H19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!C19" +"+C181" +"+C181" +"+C181" +"+C181" +"+C181" +"+'NTP or Sold'!H20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!C20" +"+'NTP or Sold'!H21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!C21" +"+C205" +"+'NTP or Sold'!H22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!C22" +"+'NTP or Sold'!H23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!C23" +"+'NTP or Sold'!H25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!C25" +"+A237+1" +"+'NTP or Sold'!H26" +"+'NTP or Sold'!T26" +"+A237+1" +"+'NTP or Sold'!T26" +"+A237+1" +"+'NTP or Sold'!T26" +"+A237+1" +"+'NTP or Sold'!T26" +"+A237+1" +"+'NTP or Sold'!T26" +"+A237+1" +"+'NTP or Sold'!T26" +"+A237+1" +"+A237+1" +"+'NTP or Sold'!C26" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!C27" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!C28" +"+'NTP or Sold'!H29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!C29" +"+'NTP or Sold'!H30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!C30" +"+'Cost Cancel Details'!A52+1" +"+'NTP or Sold'!G31" +"+'NTP or Sold'!S31" +"+'Cost Cancel Details'!A52+1" +"+'NTP or Sold'!S31" +"+'Cost Cancel Details'!A52+1" +"+'NTP or Sold'!S31" +"+'Cost Cancel Details'!A52+1" +"+'NTP or Sold'!S31" +"+'Cost Cancel Details'!A52+1" +"+'NTP or Sold'!S31" +"+'Cost Cancel Details'!A52+1" +"+'Cost Cancel Details'!A52+1" +"+'Cost Cancel Details'!A52+1" +"+'NTP or Sold'!B31" +"+'NTP or Sold'!G32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!B32" +"+'NTP or Sold'!G33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!B33" +"+'NTP or Sold'!G34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!B34" +"+'NTP or Sold'!G35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!B35" +"+'NTP or Sold'!G36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!B36" +"+'NTP or Sold'!G37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!B37" +"+'NTP or Sold'!G38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!B38" +"+'NTP or Sold'!G39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!B39" +"COUNTA(A1:A75)" +"+'Cost Cancel Details'!C10" +"+'Cost Cancel Details'!AH10" +"+'Cost Cancel Details'!AH11" +"1+A7" +"+'Cost Cancel Details'!C18" +"+'Cost Cancel Details'!AH18" +"+'Cost Cancel Details'!AH19" +"+'Cost Cancel Details'!C26" +"+'Cost Cancel Details'!AH26" +"+'Cost Cancel Details'!AH27" +"+'Cost Cancel Details'!C42" +"+'Cost Cancel Details'!AH42" +"+'Cost Cancel Details'!AH43" +"166/2" +"+'Cost Cancel Details'!C122" +"+'Cost Cancel Details'!AH122" +"+'Cost Cancel Details'!AH123" +"+'Cost Cancel Details'!C130" +"+'Cost Cancel Details'!AH130" +"+'Cost Cancel Details'!AH131" +"+'Cost Cancel Details'!C34" +"+'Cost Cancel Details'!AH34" +"+'Cost Cancel Details'!AH35" +"'Cost Cancel Details'!C114" +"'Cost Cancel Details'!AH114" +"'Cost Cancel Details'!AH115" +"+'Cost Cancel Details'!C154" +"+'Cost Cancel Details'!AH154" +"+'Cost Cancel Details'!AH155" +"+'Cost Cancel Details'!C50" +"+'Cost Cancel Details'!AH50" +"+'Cost Cancel Details'!AH51" +"+'Cost Cancel Details'!C58" +"+'Cost Cancel Details'!AH58" +"+'Cost Cancel Details'!AH59" +"+'Cost Cancel Details'!C66" +"+'Cost Cancel Details'!AH66" +"+'Cost Cancel Details'!AH67" +"+'Cost Cancel Details'!C74" +"+'Cost Cancel Details'!AH74" +"+'Cost Cancel Details'!AH75" +"+'Cost Cancel Details'!C82" +"+'Cost Cancel Details'!AH82" +"+'Cost Cancel Details'!AH83" +"+'Cost Cancel Details'!C90" +"+'Cost Cancel Details'!AH90" +"+'Cost Cancel Details'!AH91" +"+'Cost Cancel Details'!C98" +"+'Cost Cancel Details'!AH98" +"+'Cost Cancel Details'!AH98" +"+'Cost Cancel Details'!C106" +"+'Cost Cancel Details'!AH106" +"+'Cost Cancel Details'!AH106" +"+'Cost Cancel Details'!C138" +"+'Cost Cancel Details'!AH138" +"+'Cost Cancel Details'!AH139" +"+'Cost Cancel Details'!C146" +"+'Cost Cancel Details'!AH146" +"+'Cost Cancel Details'!AH147" +"+'Cost Cancel Details'!C162" +"+'Cost Cancel Details'!AH162" +"+'Cost Cancel Details'!AH163" +"+'Cost Cancel Details'!C170" +"+'Cost Cancel Details'!AH170" +"+'Cost Cancel Details'!AH171" +"+'Cost Cancel Details'!C178" +"+'Cost Cancel Details'!AH178" +"+'Cost Cancel Details'!AH179" +"+'Cost Cancel Details'!C186" +"+'Cost Cancel Details'!AH186" +"+'Cost Cancel Details'!AH187" +"+'Cost Cancel Details'!C194" +"+'Cost Cancel Details'!AH194" +"+'Cost Cancel Details'!AH195" +"+'Cost Cancel Details'!C202" +"+'Cost Cancel Details'!AH202" +"+'Cost Cancel Details'!AH203" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!K3" +"SUM(A9:A9)" +"'Detail by Turbine'!P7" +"'Detail by Turbine'!S7" +"+'Detail by Turbine'!M7" +"SUM('Detail by Turbine'!T7:T9)" +"'Detail by Turbine'!P10" +"'Detail by Turbine'!S10" +"+'Detail by Turbine'!M10" +"+'Detail by Turbine'!T10" +"'Detail by Turbine'!P15" +"'Detail by Turbine'!S15" +"+'Detail by Turbine'!M15" +"'Detail by Turbine'!T15" +"SUM('Detail by Turbine'!U15:U15)" +"'Detail by Turbine'!P13" +"'Detail by Turbine'!S13" +"+'Detail by Turbine'!M13" +"'Detail by Turbine'!T13" +"'Detail by Turbine'!P11" +"'Detail by Turbine'!S11" +"IF(ISNA('Detail by Turbine'!M11),""-"",'Detail by Turbine'!M11)" +"SUM('Detail by Turbine'!T11:T12)" +"'Detail by Turbine'!P20" +"'Detail by Turbine'!S20" +"'Detail by Turbine'!M20" +"SUM('Detail by Turbine'!T20:T23)" +"'Detail by Turbine'!M16" +"SUM('Detail by Turbine'!T16:T19)" +"'Detail by Turbine'!P24" +"'Detail by Turbine'!S24" +"+'Detail by Turbine'!M24" +"+'Detail by Turbine'!T24+'Detail by Turbine'!T25" +"'Detail by Turbine'!P26" +"'Detail by Turbine'!S26" +"+'Detail by Turbine'!M26" +"SUM('Detail by Turbine'!T26:T27)" +"SUM(A14:A23)" +"+'Detail by Turbine'!M28" +"SUM('Detail by Turbine'!T28:T28)" +"+'Detail by Turbine'!P29" +"SUM('Detail by Turbine'!T29:T30)" +"'Detail by Turbine'!P31" +"'Detail by Turbine'!S31" +"+'Detail by Turbine'!M31" +"'Detail by Turbine'!T31" +"SUM(A27:A30)" +"SUM(F28:F30)" +"+A36+A31+A24+A10" +"+G31+G24+G10" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A19" +"+'Summary by Status'!A17" +"+'Summary by Status'!A16" +"+'Summary by Status'!A28" +"+'Summary by Status'!A22" +"+'Summary by Status'!A15" +"+'Summary by Status'!A18" +"+'Summary by Status'!A14" +"+'Summary by Status'!A20" +"+'Summary by Status'!A30" +"SUM(A8:A36)" +"SUM(F7:F35)" +"+A38-A39" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A14" +"+'Summary by Status'!I14" +"+'Summary by Status'!D14" +"+'Summary by Status'!F14" +"SUM(G8:G9)" +"+'Summary by Status'!A17" +"+'Summary by Status'!I17" +"+'Summary by Status'!D17" +"+'Summary by Status'!F17" +"+'Summary by Status'!A16" +"+'Summary by Status'!I16" +"+'Summary by Status'!D16" +"+'Summary by Status'!F16" +"+'Summary by Status'!A18" +"+'Summary by Status'!I18" +"+'Summary by Status'!D18" +"+'Summary by Status'!F18" +"+'Summary by Status'!A22" +"+'Summary by Status'!I22" +"+'Summary by Status'!D22" +"+'Summary by Status'!F22" +"+'Summary by Status'!A30" +"+'Summary by Status'!I30" +"+'Summary by Status'!D30" +"+'Summary by Status'!F30" +"+'Summary by Status'!A23" +"+'Summary by Status'!I23" +"+'Summary by Status'!D23" +"+'Summary by Status'!F23" +"SUM(G13:G22)" +"SUM(A8:A26)" +"+G23+G10+G26" +"+'Summary by Status'!F38" +"+G27-G29" +"+D3+31" +"+'Detail by Turbine'!G7" +"+'Detail by Turbine'!S7" +"+'Detail by Turbine'!S7" +"SUM(D5:BB5)" +"+'Detail by Turbine'!S7" +"D5" +"+D6+E5" +"+'Detail by Turbine'!S7" +"V8-U8" +"+'Detail by Turbine'!S7" +"250.25/3" +"+D6*$C10" +"+'Detail by Turbine'!B7" +"+D8*$C10" +"+A4+1" +"+'Detail by Turbine'!G8" +"+'Detail by Turbine'!S8" +"+A4+1" +"+'Detail by Turbine'!S8" +"+A4+1" +"+'Detail by Turbine'!S8" +"+A4+1" +"+'Detail by Turbine'!S8" +"+A4+1" +"+'Detail by Turbine'!S8" +"+A4+1" +"+A4+1" +"+A4+1" +"+'Detail by Turbine'!B8" +"+'Detail by Turbine'!G9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!B9" +"+'Detail by Turbine'!G13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!B13" +"+'Detail by Turbine'!G10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!B10" +"'Detail by Turbine'!G16" +"'Detail by Turbine'!S16" +"'Detail by Turbine'!S16" +"0.05+0.1" +"'Detail by Turbine'!S16" +"'Detail by Turbine'!S16" +"'Detail by Turbine'!S16" +"'Detail by Turbine'!S16" +"+'Detail by Turbine'!B16" +"'Detail by Turbine'!G17" +"'Detail by Turbine'!S17" +"'Detail by Turbine'!S17" +"'Detail by Turbine'!S17" +"'Detail by Turbine'!S17" +"'Detail by Turbine'!S17" +"'Detail by Turbine'!S17" +"+'Detail by Turbine'!B17" +"'Detail by Turbine'!G18" +"'Detail by Turbine'!S18" +"'Detail by Turbine'!S18" +"'Detail by Turbine'!S18" +"'Detail by Turbine'!S18" +"'Detail by Turbine'!S18" +"'Detail by Turbine'!S18" +"+'Detail by Turbine'!B18" +"'Detail by Turbine'!G19" +"'Detail by Turbine'!S19" +"'Detail by Turbine'!S19" +"'Detail by Turbine'!S19" +"'Detail by Turbine'!S19" +"'Detail by Turbine'!S19" +"'Detail by Turbine'!S19" +"+'Detail by Turbine'!B19" +"'Detail by Turbine'!G20" +"'Detail by Turbine'!S20" +"'Detail by Turbine'!S20" +"16.7/336" +"+(0.95-0.0497)/18" +"'Detail by Turbine'!S20" +"'Detail by Turbine'!S20" +"+(0.34-0.05)/18" +"'Detail by Turbine'!S20" +"'Detail by Turbine'!S20" +"+'Detail by Turbine'!B20" +"'Detail by Turbine'!G21" +"'Detail by Turbine'!S21" +"'Detail by Turbine'!S21" +"'Detail by Turbine'!S21" +"'Detail by Turbine'!S21" +"'Detail by Turbine'!S21" +"'Detail by Turbine'!S21" +"+'Detail by Turbine'!B21" +"'Detail by Turbine'!G22" +"'Detail by Turbine'!S22" +"'Detail by Turbine'!S22" +"'Detail by Turbine'!S22" +"'Detail by Turbine'!S22" +"'Detail by Turbine'!S22" +"'Detail by Turbine'!S22" +"+'Detail by Turbine'!B22" +"'Detail by Turbine'!G23" +"'Detail by Turbine'!S23" +"'Detail by Turbine'!S23" +"'Detail by Turbine'!S23" +"'Detail by Turbine'!S23" +"'Detail by Turbine'!S23" +"'Detail by Turbine'!S23" +"+'Detail by Turbine'!B23" +"+'Detail by Turbine'!G14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!B14" +"+'Detail by Turbine'!G11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!B11" +"+'Detail by Turbine'!G12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!B12" +"+'Detail by Turbine'!G24" +"+'Detail by Turbine'!S24" +"+'Detail by Turbine'!B24" +"+'Detail by Turbine'!G25" +"+'Detail by Turbine'!S25" +"+'Detail by Turbine'!S25" +"+'Detail by Turbine'!S25" +"+'Detail by Turbine'!B25" +"+'Detail by Turbine'!G15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!B15" +"+'Detail by Turbine'!G26" +"+'Detail by Turbine'!S26" +"+'Detail by Turbine'!S26" +"+'Detail by Turbine'!S26" +"+'Detail by Turbine'!B26" +"+'Detail by Turbine'!G27" +"+'Detail by Turbine'!S27" +"+'Detail by Turbine'!S27" +"+'Detail by Turbine'!S27" +"+'Detail by Turbine'!S27" +"+'Detail by Turbine'!B27" +"+'Detail by Turbine'!G28" +"+'Detail by Turbine'!S28" +"+'Detail by Turbine'!S28" +"+'Detail by Turbine'!S28" +"+'Detail by Turbine'!S28" +"+'Detail by Turbine'!S28" +"+'Detail by Turbine'!S28" +"+'Detail by Turbine'!B28" +"+'Detail by Turbine'!G29" +"+'Detail by Turbine'!S29" +"+'Detail by Turbine'!S29" +"+D180" +"+'Detail by Turbine'!S29" +"+'Detail by Turbine'!S29" +"+'Detail by Turbine'!S29" +"+'Detail by Turbine'!S29" +"13/2" +"+'Detail by Turbine'!B29" +"+'Detail by Turbine'!G30" +"+'Detail by Turbine'!S30" +"+'Detail by Turbine'!S30" +"+'Detail by Turbine'!S30" +"+'Detail by Turbine'!S30" +"+'Detail by Turbine'!S30" +"+'Detail by Turbine'!S30" +"+'Detail by Turbine'!B30" +"+'Detail by Turbine'!G31" +"+'Detail by Turbine'!S31" +"+'Detail by Turbine'!S31" +"+'Detail by Turbine'!S31" +"+'Detail by Turbine'!S31" +"+'Detail by Turbine'!S31" +"+'Detail by Turbine'!S31" +"+'Detail by Turbine'!B31" +"+C42+C162+C170+C130+C122+C114+C154+C10+C18+C26+C106+C98+C90+C82+C146+C138+C74+C66+C58+C50" +"+D42+D162+D170+D122+D130+D114+D154+D10+D18+D26+D34+D146+D138+D106+D98+D90+D82+D74+D66+D50+D58" +"C178+C186+C194+C34+C202" +"D178+D186+D194+D202" +"+C211+C215+C207" +"+D220-D219" +"SUM(C4:C203)" +"+D10+D18+D26+D186+D194+D42+D146+D178+D154+D162+D170+D122+D130+D34+D138+D202+D114+D106+D98+D90+D74+D66+D58+D82+D50" +"+C219-C224" +"+'NTP or Sold'!C63" +"+'NTP or Sold'!Z63" +"+'NTP or Sold'!Z64" +"+'NTP or Sold'!C71" +"+'NTP or Sold'!Z71" +"+'NTP or Sold'!Z72" +"+'NTP or Sold'!C79" +"+'NTP or Sold'!Z79" +"+'NTP or Sold'!Z80" +"+'NTP or Sold'!C87" +"+'NTP or Sold'!Z87" +"+'NTP or Sold'!Z88" +"+'NTP or Sold'!C95" +"+'NTP or Sold'!Z95" +"+'NTP or Sold'!Z96" +"+'NTP or Sold'!C103" +"+'NTP or Sold'!AA103" +"+'NTP or Sold'!AA104" +"+'NTP or Sold'!C111" +"+'NTP or Sold'!AA111" +"+'NTP or Sold'!AA112" +"+'NTP or Sold'!C119" +"+'NTP or Sold'!AA119" +"+'NTP or Sold'!AA120" +"+'NTP or Sold'!C135" +"+'NTP or Sold'!AA135" +"+'NTP or Sold'!AA136" +"+'NTP or Sold'!C143" +"+'NTP or Sold'!AA143" +"+'NTP or Sold'!AA144" +"+'NTP or Sold'!C151" +"+'NTP or Sold'!AA151" +"+'NTP or Sold'!AA152" +"+'NTP or Sold'!C159" +"+'NTP or Sold'!AA159" +"+'NTP or Sold'!AA160" +"+'NTP or Sold'!C167" +"+'NTP or Sold'!AA167" +"+'NTP or Sold'!AA168" +"+'NTP or Sold'!C175" +"+'NTP or Sold'!AA175" +"+'NTP or Sold'!AA176" +"+'NTP or Sold'!C183+('NTP or Sold'!C199/2)" +"+'NTP or Sold'!AB183+'NTP or Sold'!AB199/2" +"+'NTP or Sold'!AB184+'NTP or Sold'!AB200/2" +"+'NTP or Sold'!C191+'NTP or Sold'!C199/2" +"+'NTP or Sold'!AB191+'NTP or Sold'!AB199/2" +"+'NTP or Sold'!AB192+'NTP or Sold'!AB200/2" +"+'NTP or Sold'!C207+'NTP or Sold'!C223/2" +"+'NTP or Sold'!AB207+'NTP or Sold'!AB223/2" +"+'NTP or Sold'!AB208+'NTP or Sold'!AB224/2" +"+'NTP or Sold'!C215+'NTP or Sold'!C223/2" +"+'NTP or Sold'!AB215+'NTP or Sold'!AB223/2" +"+'NTP or Sold'!AB216+'NTP or Sold'!AB224/2" +"1+'Detail by Turbine'!A30" +"+'NTP or Sold'!C255" +"+'NTP or Sold'!AD255" +"+'NTP or Sold'!AD256" +"1+B22" +"+'NTP or Sold'!C263" +"+'NTP or Sold'!AD263" +"+'NTP or Sold'!AD264" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C127" +"+'NTP or Sold'!AD127" +"+'NTP or Sold'!AD128" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C271" +"+'NTP or Sold'!AD271" +"+'NTP or Sold'!AD272" +"+'NTP or Sold'!C279" +"+'NTP or Sold'!AD279" +"+'NTP or Sold'!AD280" +"+'NTP or Sold'!C287" +"+'NTP or Sold'!AD287" +"+'NTP or Sold'!AD288" +"+'NTP or Sold'!C295" +"+'NTP or Sold'!AD295" +"+'NTP or Sold'!AD296" +"+'NTP or Sold'!C303" +"+'NTP or Sold'!AD303" +"+'NTP or Sold'!AD304" +"+'NTP or Sold'!C311" +"+'NTP or Sold'!AD311" +"+'NTP or Sold'!AD312" +"1+'Detail by Turbine'!A10" +"+'NTP or Sold'!C319" +"+'NTP or Sold'!AD319" +"+'NTP or Sold'!AD319" +"+'NTP or Sold'!A42+1" +"+'NTP or Sold'!C327" +"+'NTP or Sold'!AF327" +"+'NTP or Sold'!AF328" +"+'NTP or Sold'!C335" +"+'NTP or Sold'!AF335" +"+'NTP or Sold'!AF336" +"+'NTP or Sold'!C343" +"+'NTP or Sold'!AF343" +"+'NTP or Sold'!AF344" +"+'NTP or Sold'!C351" +"+'NTP or Sold'!AF351" +"+'NTP or Sold'!AF352" +"+'NTP or Sold'!C359" +"+'NTP or Sold'!AF359" +"+'NTP or Sold'!AF360" +"+'NTP or Sold'!C367" +"+'NTP or Sold'!AF367" +"+'NTP or Sold'!AF368" +"+'NTP or Sold'!C375" +"+'NTP or Sold'!AF375" +"+'NTP or Sold'!AF376" +"+'NTP or Sold'!C383" +"+'NTP or Sold'!AF383" +"+'NTP or Sold'!AF384" +"+'NTP or Sold'!C231/2" +"+'NTP or Sold'!AG231/2" +"+'NTP or Sold'!AG232/2" +"+'NTP or Sold'!C231/2" +"+'NTP or Sold'!AG231/2" +"+'NTP or Sold'!AG232/2" +"+'NTP or Sold'!C239" +"+'NTP or Sold'!AG239" +"+'NTP or Sold'!AG240" +"+'NTP or Sold'!C247" +"+D56+31" +"+'NTP or Sold'!H4" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"SUM(N58:BB58)" +"+'NTP or Sold'!T4" +"+D58" +"+D59+E58" +"+'NTP or Sold'!T4" +"R61-Q61" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"+D59*$C63" +"+'NTP or Sold'!C4" +"+D61*$C63" +"+'NTP or Sold'!H5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"16.7/336" +"+(0.95-0.0497)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+(0.34-0.05)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!C5" +"+'NTP or Sold'!H6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!C6" +"+'NTP or Sold'!H7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!C7" +"+'NTP or Sold'!H8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!C8" +"+'NTP or Sold'!H9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!C9" +"+'NTP or Sold'!H10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!C10" +"+'NTP or Sold'!H11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!C11" +"+'NTP or Sold'!H24" +"SUM(D122:BB122)" +"D122" +"+'NTP or Sold'!T24" +"+'NTP or Sold'!C24" +"+'NTP or Sold'!H12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!C12" +"+'NTP or Sold'!H13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!C13" +"+'NTP or Sold'!H14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!C14" +"+'NTP or Sold'!H15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!C15" +"+'NTP or Sold'!H16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!C16" +"+'NTP or Sold'!H17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"D173" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!C17" +"+'NTP or Sold'!H18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!C18" +"+'NTP or Sold'!H19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!C19" +"+C185" +"+C185" +"+C185" +"+C185" +"+C185" +"+'NTP or Sold'!H20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!C20" +"+'NTP or Sold'!H21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!C21" +"+C209" +"+'NTP or Sold'!G40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!B40" +"+'NTP or Sold'!G42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!B42" +"+A233+1" +"+'NTP or Sold'!G43" +"+'NTP or Sold'!S43" +"+A233+1" +"+'NTP or Sold'!S43" +"+A233+1" +"+'NTP or Sold'!S43" +"+A233+1" +"+'NTP or Sold'!S43" +"+A233+1" +"+'NTP or Sold'!S43" +"+A233+1" +"+'NTP or Sold'!S43" +"+A233+1" +"+A233+1" +"+'NTP or Sold'!B43" +"+'NTP or Sold'!H22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!C22" +"+'NTP or Sold'!H23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!C23" +"+'NTP or Sold'!H25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!C25" +"+'NTP or Sold'!H26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!C26" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!C27" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!C28" +"+'NTP or Sold'!H29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!C29" +"+'NTP or Sold'!H30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!C30" +"+'Cost Cancel Details'!A36+1" +"+'NTP or Sold'!G31" +"+'NTP or Sold'!S31" +"+'Cost Cancel Details'!A36+1" +"+'NTP or Sold'!S31" +"+'Cost Cancel Details'!A36+1" +"+'NTP or Sold'!S31" +"+'Cost Cancel Details'!A36+1" +"+'NTP or Sold'!S31" +"+'Cost Cancel Details'!A36+1" +"+'NTP or Sold'!S31" +"+'Cost Cancel Details'!A36+1" +"+'Cost Cancel Details'!A36+1" +"+'Cost Cancel Details'!A36+1" +"+'NTP or Sold'!B31" +"+'NTP or Sold'!G32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!B32" +"+'NTP or Sold'!G33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!B33" +"+'NTP or Sold'!G34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!B34" +"+'NTP or Sold'!G35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!B35" +"+'NTP or Sold'!G36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!B36" +"+'NTP or Sold'!G37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!B37" +"+'NTP or Sold'!G38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!B38" +"+'NTP or Sold'!G39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!B39" +"TODAY()" +"SUM(G8:G15)" +"G20+G18" +"G24+G23" +"SUM(G37:G39)" +"SUM(G49:G50)" +"G16+G21+G25+G27+G35+G40+G45+G47+G51+G53" +"+'Cost Cancel Details'!C10" +"+'Cost Cancel Details'!AH10" +"+'Cost Cancel Details'!AH11" +"1+A6" +"+'Cost Cancel Details'!C18" +"+'Cost Cancel Details'!AH18" +"+'Cost Cancel Details'!AH19" +"+'Cost Cancel Details'!C26" +"+'Cost Cancel Details'!AH26" +"+'Cost Cancel Details'!AH27" +"+'Cost Cancel Details'!C34" +"+'Cost Cancel Details'!AH34" +"+'Cost Cancel Details'!AH35" +"+'Cost Cancel Details'!C42" +"+'Cost Cancel Details'!AH42" +"+'Cost Cancel Details'!AH43" +"+'Cost Cancel Details'!C50" +"+'Cost Cancel Details'!AH50" +"+'Cost Cancel Details'!AH51" +"+'Cost Cancel Details'!C58" +"+'Cost Cancel Details'!AH58" +"+'Cost Cancel Details'!AH59" +"166/2" +"+'Cost Cancel Details'!C82" +"+'Cost Cancel Details'!AH82" +"+'Cost Cancel Details'!AH83" +"+'Cost Cancel Details'!C90" +"+'Cost Cancel Details'!AH90" +"+'Cost Cancel Details'!AH91" +"+'Cost Cancel Details'!C66" +"+'Cost Cancel Details'!AH66" +"+'Cost Cancel Details'!AH67" +"'Cost Cancel Details'!C74" +"'Cost Cancel Details'!AH74" +"'Cost Cancel Details'!AH75" +"+'Cost Cancel Details'!C114" +"+'Cost Cancel Details'!AH114" +"+'Cost Cancel Details'!AH115" +"+'Cost Cancel Details'!C98" +"+'Cost Cancel Details'!AH98" +"+'Cost Cancel Details'!AH99" +"+'Cost Cancel Details'!C106" +"+'Cost Cancel Details'!AH106" +"+'Cost Cancel Details'!AH107" +"+'Cost Cancel Details'!C122" +"+'Cost Cancel Details'!AH122" +"+'Cost Cancel Details'!AH123" +"+'Cost Cancel Details'!C130" +"+'Cost Cancel Details'!AH130" +"+'Cost Cancel Details'!AH131" +"+'Cost Cancel Details'!C138" +"+'Cost Cancel Details'!AH138" +"+'Cost Cancel Details'!AH139" +"+'Cost Cancel Details'!C146" +"+'Cost Cancel Details'!AH146" +"+'Cost Cancel Details'!AH147" +"+'Cost Cancel Details'!C154" +"+'Cost Cancel Details'!AH154" +"+'Cost Cancel Details'!AH155" +"+'Cost Cancel Details'!C162" +"+'Cost Cancel Details'!AH162" +"+'Cost Cancel Details'!AH163" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!K3" +"'Detail by Turbine'!P6" +"'Detail by Turbine'!S6" +"'Detail by Turbine'!M6" +"SUM('Detail by Turbine'!T6:T9)" +"SUM(A9)" +"'Detail by Turbine'!P10" +"'Detail by Turbine'!S10" +"+'Detail by Turbine'!M10" +"SUM('Detail by Turbine'!T10:T12)" +"'Detail by Turbine'!P17" +"'Detail by Turbine'!S17" +"+'Detail by Turbine'!M17" +"'Detail by Turbine'!T17" +"SUM('Detail by Turbine'!U17:U17)" +"'Detail by Turbine'!P15" +"'Detail by Turbine'!S15" +"+'Detail by Turbine'!M15" +"'Detail by Turbine'!T15" +"'Detail by Turbine'!P13" +"'Detail by Turbine'!S13" +"IF(ISNA('Detail by Turbine'!M13),""-"",'Detail by Turbine'!M13)" +"SUM('Detail by Turbine'!T13:T14)" +"+'Detail by Turbine'!T18+'Detail by Turbine'!T19" +"'Detail by Turbine'!P20" +"'Detail by Turbine'!S20" +"+'Detail by Turbine'!M20" +"SUM('Detail by Turbine'!T20:T21)" +"SUM(A14:A20)" +"+'Detail by Turbine'!M22" +"SUM('Detail by Turbine'!T22:T22)" +"+'Detail by Turbine'!P23" +"SUM('Detail by Turbine'!T23:T24)" +"'Detail by Turbine'!P25" +"'Detail by Turbine'!S25" +"+'Detail by Turbine'!M25" +"'Detail by Turbine'!T25" +"SUM(A24:A27)" +"SUM(F25:F27)" +"SUM(A32:A32)" +"+A33+A28+A21+A10" +"+G28+G21+G10" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A18" +"+'Summary by Status'!A16" +"+'Summary by Status'!A20" +"+'Summary by Status'!A15" +"+'Summary by Status'!A25" +"+'Summary by Status'!A19" +"+'Summary by Status'!A17" +"+'Summary by Status'!A14" +"+'Summary by Status'!A26" +"+'Summary by Status'!A9" +"+'Summary by Status'!A27" +"SUM(A8:A27)" +"SUM(F7:F27)" +"+'Summary by Status'!A35" +"+A29-A30" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A14" +"+'Summary by Status'!I14" +"+'Summary by Status'!D14" +"+'Summary by Status'!F14" +"SUM(G8:G8)" +"+'Summary by Status'!A16" +"+'Summary by Status'!I16" +"+'Summary by Status'!D16" +"+'Summary by Status'!F16" +"+'Summary by Status'!A9" +"+'Summary by Status'!I9" +"+'Summary by Status'!D9" +"+'Summary by Status'!F9" +"+'Summary by Status'!A15" +"+'Summary by Status'!I15" +"+'Summary by Status'!D15" +"+'Summary by Status'!F15" +"+'Summary by Status'!A17" +"+'Summary by Status'!I17" +"+'Summary by Status'!D17" +"+'Summary by Status'!F17" +"+'Summary by Status'!A27" +"+'Summary by Status'!I27" +"+'Summary by Status'!D27" +"+'Summary by Status'!F27" +"+'Summary by Status'!A25" +"+'Summary by Status'!I25" +"+'Summary by Status'!D25" +"+'Summary by Status'!F25" +"SUM(G12:G20)" +"SUM(A8:A24)" +"+G21+G9+G24" +"+'Summary by Status'!F35" +"+G25-G27" +"+D3+31" +"'Detail by Turbine'!G6" +"'Detail by Turbine'!S6" +"'Detail by Turbine'!S6" +"0.05+0.1" +"SUM(D5:BB5)" +"'Detail by Turbine'!S6" +"D5" +"+D6+E5" +"'Detail by Turbine'!S6" +"'Detail by Turbine'!S6" +"'Detail by Turbine'!S6" +"+D6*$C10" +"+'Detail by Turbine'!B6" +"+D8*$C10" +"+A4+1" +"'Detail by Turbine'!G7" +"'Detail by Turbine'!S7" +"+A4+1" +"'Detail by Turbine'!S7" +"+A4+1" +"'Detail by Turbine'!S7" +"+A4+1" +"'Detail by Turbine'!S7" +"+A4+1" +"'Detail by Turbine'!S7" +"+A4+1" +"'Detail by Turbine'!S7" +"+A4+1" +"+A4+1" +"+'Detail by Turbine'!B7" +"'Detail by Turbine'!G8" +"'Detail by Turbine'!S8" +"'Detail by Turbine'!S8" +"'Detail by Turbine'!S8" +"'Detail by Turbine'!S8" +"'Detail by Turbine'!S8" +"'Detail by Turbine'!S8" +"+'Detail by Turbine'!B8" +"'Detail by Turbine'!G9" +"'Detail by Turbine'!S9" +"'Detail by Turbine'!S9" +"'Detail by Turbine'!S9" +"'Detail by Turbine'!S9" +"'Detail by Turbine'!S9" +"'Detail by Turbine'!S9" +"+'Detail by Turbine'!B9" +"+'Detail by Turbine'!G10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"V40-U40" +"+'Detail by Turbine'!S10" +"250.25/3" +"+'Detail by Turbine'!B10" +"+'Detail by Turbine'!G11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!B11" +"+'Detail by Turbine'!G12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!B12" +"+'Detail by Turbine'!G15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!B15" +"+'Detail by Turbine'!G16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!B16" +"+'Detail by Turbine'!G13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!B13" +"+'Detail by Turbine'!G14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!B14" +"+'Detail by Turbine'!G18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!B18" +"+'Detail by Turbine'!G19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!B19" +"+'Detail by Turbine'!G17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!B17" +"+'Detail by Turbine'!G20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!B20" +"+'Detail by Turbine'!G21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!B21" +"+'Detail by Turbine'!G22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!B22" +"+'Detail by Turbine'!G23" +"+'Detail by Turbine'!S23" +"+'Detail by Turbine'!S23" +"+D140" +"+'Detail by Turbine'!S23" +"+'Detail by Turbine'!S23" +"+'Detail by Turbine'!S23" +"+'Detail by Turbine'!S23" +"13/2" +"+'Detail by Turbine'!B23" +"+'Detail by Turbine'!G24" +"+'Detail by Turbine'!S24" +"+'Detail by Turbine'!S24" +"+'Detail by Turbine'!S24" +"+'Detail by Turbine'!S24" +"+'Detail by Turbine'!S24" +"+'Detail by Turbine'!S24" +"+'Detail by Turbine'!B24" +"+'Detail by Turbine'!G25" +"+'Detail by Turbine'!S25" +"+'Detail by Turbine'!S25" +"+'Detail by Turbine'!S25" +"+'Detail by Turbine'!S25" +"+'Detail by Turbine'!S25" +"+'Detail by Turbine'!S25" +"+'Detail by Turbine'!B25" +"+C10+C18+C26+C34" +"+C122+C130+C90+C82+C74+C114+C42+C50+C58+C106+C98+C66" +"+D122+D130+D82+D90+D74+D114+D42+D50+D58+D66+D106+D98" +"C138+C146+C154+C162" +"+C171+C175+C167" +"+D180-D179" +"SUM(C4:C163)" +"+D42+D50+D58+D146+D154+D106+D138+D114+D122+D130+D82+D90+D66+D98+D162+D74+D34+D26+D18+D10" +"+C179-C184" +"+'NTP or Sold'!C64" +"+'NTP or Sold'!Z64" +"+'NTP or Sold'!Z65" +"+'NTP or Sold'!C72" +"+'NTP or Sold'!Z72" +"+'NTP or Sold'!Z73" +"+'NTP or Sold'!C80" +"+'NTP or Sold'!Z80" +"+'NTP or Sold'!Z81" +"+'NTP or Sold'!C88" +"+'NTP or Sold'!Z88" +"+'NTP or Sold'!Z89" +"+'NTP or Sold'!C96" +"+'NTP or Sold'!Z96" +"+'NTP or Sold'!Z97" +"+'NTP or Sold'!C104" +"+'NTP or Sold'!AA104" +"+'NTP or Sold'!AA105" +"+'NTP or Sold'!C112" +"+'NTP or Sold'!AA112" +"+'NTP or Sold'!AA113" +"+'NTP or Sold'!C120" +"+'NTP or Sold'!AA120" +"+'NTP or Sold'!AA121" +"+'NTP or Sold'!C136" +"+'NTP or Sold'!AA136" +"+'NTP or Sold'!AA137" +"+'NTP or Sold'!C144" +"+'NTP or Sold'!AA144" +"+'NTP or Sold'!AA145" +"+'NTP or Sold'!C152" +"+'NTP or Sold'!AA152" +"+'NTP or Sold'!AA153" +"+'NTP or Sold'!C160" +"+'NTP or Sold'!AA160" +"+'NTP or Sold'!AA161" +"+'NTP or Sold'!C168" +"+'NTP or Sold'!AA168" +"+'NTP or Sold'!AA169" +"+'NTP or Sold'!C176" +"+'NTP or Sold'!AA176" +"+'NTP or Sold'!AA177" +"+'NTP or Sold'!C184+('NTP or Sold'!C200/2)" +"+'NTP or Sold'!AB184+'NTP or Sold'!AB200/2" +"+'NTP or Sold'!AB185+'NTP or Sold'!AB201/2" +"+'NTP or Sold'!C192+'NTP or Sold'!C200/2" +"+'NTP or Sold'!AB192+'NTP or Sold'!AB200/2" +"+'NTP or Sold'!AB193+'NTP or Sold'!AB201/2" +"+'NTP or Sold'!C208+'NTP or Sold'!C224/2" +"+'NTP or Sold'!AB208+'NTP or Sold'!AB224/2" +"+'NTP or Sold'!AB209+'NTP or Sold'!AB225/2" +"+'NTP or Sold'!C216+'NTP or Sold'!C224/2" +"+'NTP or Sold'!AB216+'NTP or Sold'!AB224/2" +"+'NTP or Sold'!AB217+'NTP or Sold'!AB225/2" +"1+'Detail by Turbine'!A24" +"+'NTP or Sold'!C256" +"+'NTP or Sold'!AD256" +"+'NTP or Sold'!AD257" +"1+B22" +"+'NTP or Sold'!C264" +"+'NTP or Sold'!AD264" +"+'NTP or Sold'!AD265" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C128" +"+'NTP or Sold'!AD128" +"+'NTP or Sold'!AD129" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C272" +"+'NTP or Sold'!AD272" +"+'NTP or Sold'!AD273" +"+'NTP or Sold'!C280" +"+'NTP or Sold'!AD280" +"+'NTP or Sold'!AD281" +"+'NTP or Sold'!C288" +"+'NTP or Sold'!AD288" +"+'NTP or Sold'!AD289" +"+'NTP or Sold'!C296" +"+'NTP or Sold'!AD296" +"+'NTP or Sold'!AD297" +"+'NTP or Sold'!C304" +"+'NTP or Sold'!AD304" +"+'NTP or Sold'!AD305" +"+'NTP or Sold'!C312" +"+'NTP or Sold'!AD312" +"+'NTP or Sold'!AD313" +"1+'NTP or Sold'!A44" +"+'NTP or Sold'!C320" +"+'NTP or Sold'!AD320" +"+'NTP or Sold'!AD320" +"+'NTP or Sold'!A42+1" +"+'NTP or Sold'!C328" +"+'NTP or Sold'!AF328" +"+'NTP or Sold'!AF329" +"+'NTP or Sold'!C336" +"+'NTP or Sold'!AF336" +"+'NTP or Sold'!AF337" +"+'NTP or Sold'!C344" +"+'NTP or Sold'!AF344" +"+'NTP or Sold'!AF345" +"+'NTP or Sold'!C352" +"+'NTP or Sold'!AF352" +"+'NTP or Sold'!AF353" +"+'NTP or Sold'!C360" +"+'NTP or Sold'!AF360" +"+'NTP or Sold'!AF361" +"+'NTP or Sold'!C368" +"+'NTP or Sold'!AF368" +"+'NTP or Sold'!AF369" +"+'NTP or Sold'!C376" +"+'NTP or Sold'!AF376" +"+'NTP or Sold'!AF377" +"+'NTP or Sold'!C384" +"+'NTP or Sold'!AF384" +"+'NTP or Sold'!AF385" +"+'NTP or Sold'!C232/2" +"+'NTP or Sold'!AG232/2" +"+'NTP or Sold'!AG233/2" +"+'NTP or Sold'!C232/2" +"+'NTP or Sold'!AG232/2" +"+'NTP or Sold'!AG233/2" +"+'NTP or Sold'!C240" +"+'NTP or Sold'!AG240" +"+'NTP or Sold'!AG241" +"+'NTP or Sold'!C248" +"1+'Detail by Turbine'!A12" +"+'NTP or Sold'!C392" +"+'NTP or Sold'!AH392" +"+'NTP or Sold'!AH393" +"+D57+31" +"+'NTP or Sold'!H4" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"SUM(N59:BB59)" +"+'NTP or Sold'!T4" +"+D59" +"+D60+E59" +"+'NTP or Sold'!T4" +"R62-Q62" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"+D60*$C64" +"+'NTP or Sold'!C4" +"+D62*$C64" +"+'NTP or Sold'!H5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"16.7/336" +"+(0.95-0.0497)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+(0.34-0.05)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!C5" +"+'NTP or Sold'!H6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!C6" +"+'NTP or Sold'!H7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!C7" +"+'NTP or Sold'!H8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!C8" +"+'NTP or Sold'!H9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!C9" +"+'NTP or Sold'!H10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!C10" +"+'NTP or Sold'!H11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!C11" +"+'NTP or Sold'!H24" +"SUM(D123:BB123)" +"D123" +"+'NTP or Sold'!T24" +"+'NTP or Sold'!C24" +"+'NTP or Sold'!H12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!C12" +"+'NTP or Sold'!H13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!C13" +"+'NTP or Sold'!H14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!C14" +"+'NTP or Sold'!H15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!C15" +"+'NTP or Sold'!H16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!C16" +"+'NTP or Sold'!H17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"D174" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!C17" +"+'NTP or Sold'!H18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!C18" +"+'NTP or Sold'!H19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!C19" +"+C186" +"+C186" +"+C186" +"+C186" +"+C186" +"+'NTP or Sold'!H20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!C20" +"+'NTP or Sold'!H21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!C21" +"+C210" +"+'NTP or Sold'!G40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!B40" +"+'NTP or Sold'!G42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!B42" +"+A234+1" +"+'NTP or Sold'!G43" +"+'NTP or Sold'!S43" +"+A234+1" +"+'NTP or Sold'!S43" +"+A234+1" +"+'NTP or Sold'!S43" +"+A234+1" +"+'NTP or Sold'!S43" +"+A234+1" +"+'NTP or Sold'!S43" +"+A234+1" +"+'NTP or Sold'!S43" +"+A234+1" +"+A234+1" +"+'NTP or Sold'!B43" +"+'NTP or Sold'!H22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!C22" +"+'NTP or Sold'!H23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!C23" +"+'NTP or Sold'!H25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!C25" +"+'NTP or Sold'!H26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!C26" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!C27" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!C28" +"+'NTP or Sold'!H29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!C29" +"+'NTP or Sold'!H30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!C30" +"+'NTP or Sold'!A386+1" +"+'NTP or Sold'!G31" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A386+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A386+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A386+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A386+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A386+1" +"+'NTP or Sold'!A386+1" +"+'NTP or Sold'!A386+1" +"+'NTP or Sold'!B31" +"+'NTP or Sold'!G32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!B32" +"+'NTP or Sold'!G33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!B33" +"+'NTP or Sold'!G34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!B34" +"+'NTP or Sold'!G35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!B35" +"+'NTP or Sold'!G36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!B36" +"+'NTP or Sold'!G37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!B37" +"+'NTP or Sold'!G38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!B38" +"+'NTP or Sold'!G39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!B39" +"+'Cost Cancel Details'!A60+1" +"+'NTP or Sold'!G44" +"+'Cost Cancel Details'!A60+1" +"+'Cost Cancel Details'!A60+1" +"+'Cost Cancel Details'!A60+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A60+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A60+1" +"+'Cost Cancel Details'!A60+1" +"+'Cost Cancel Details'!A60+1" +"+'NTP or Sold'!B44" +"+'Cost Cancel Details'!A28+1" +"'Detail by Turbine'!#REF!" +"+'Cost Cancel Details'!A28+1" +"+'Cost Cancel Details'!A28+1" +"+'Cost Cancel Details'!A28+1" +"+'Cost Cancel Details'!A28+1" +"+'Cost Cancel Details'!A28+1" +"+'Cost Cancel Details'!A28+1" +"+'Cost Cancel Details'!A28+1" +"+'Detail by Turbine'!#REF!" +"+'Cost Cancel Details'!C26" +"+'Cost Cancel Details'!AI26" +"+'Cost Cancel Details'!AI27" +"1+A6" +"+'Cost Cancel Details'!C34" +"+'Cost Cancel Details'!AI34" +"+'Cost Cancel Details'!AI35" +"+'Cost Cancel Details'!C42" +"+'Cost Cancel Details'!AI42" +"+'Cost Cancel Details'!AI43" +"+'Cost Cancel Details'!C50" +"+'Cost Cancel Details'!AI50" +"+'Cost Cancel Details'!AI51" +"+'Cost Cancel Details'!C10" +"+'Cost Cancel Details'!AI10" +"+'Cost Cancel Details'!AI11" +"+'Cost Cancel Details'!C18" +"+'Cost Cancel Details'!AI18" +"+'Cost Cancel Details'!AI19" +"+'Cost Cancel Details'!C58" +"+'Cost Cancel Details'!AI58" +"+'Cost Cancel Details'!AI59" +"'Cost Cancel Details'!C66" +"'Cost Cancel Details'!AI66" +"'Cost Cancel Details'!AI67" +"+'Cost Cancel Details'!C74" +"+'Cost Cancel Details'!AI74" +"+'Cost Cancel Details'!AI75" +"+'Cost Cancel Details'!C82" +"+'Cost Cancel Details'!AI82" +"+'Cost Cancel Details'!AI83" +"+'Cost Cancel Details'!C90" +"+'Cost Cancel Details'!AI90" +"+'Cost Cancel Details'!AI91" +"+'Cost Cancel Details'!C98" +"+'Cost Cancel Details'!AI98" +"+'Cost Cancel Details'!AI99" +"+'Cost Cancel Details'!C106" +"+'Cost Cancel Details'!AI106" +"+'Cost Cancel Details'!AI107" +"+'Cost Cancel Details'!C114" +"+'Cost Cancel Details'!AI114" +"+'Cost Cancel Details'!AI115" +"+'Cost Cancel Details'!C122" +"+'Cost Cancel Details'!AI122" +"+'Cost Cancel Details'!AI123" +"166/2" +"+'Cost Cancel Details'!C130" +"+'Cost Cancel Details'!AI130" +"+'Cost Cancel Details'!AI131" +"+'Cost Cancel Details'!C138" +"+'Cost Cancel Details'!AI138" +"+'Cost Cancel Details'!AI139" +"+'Cost Cancel Details'!C146" +"+'Cost Cancel Details'!AI146" +"+'Cost Cancel Details'!AI147" +"+'Cost Cancel Details'!C154" +"+'Cost Cancel Details'!AI154" +"+'Cost Cancel Details'!AI155" +"+'Cost Cancel Details'!C162" +"+'Cost Cancel Details'!AI162" +"+'Cost Cancel Details'!AI163" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!K3" +"'Detail by Turbine'!P10" +"'Detail by Turbine'!S10" +"+'Detail by Turbine'!M10" +"+'Detail by Turbine'!T10+'Detail by Turbine'!T11" +"'Detail by Turbine'!P6" +"'Detail by Turbine'!S6" +"'Detail by Turbine'!M6" +"SUM('Detail by Turbine'!T6:T9)" +"SUM(A9:A10)" +"'Detail by Turbine'!P14" +"'Detail by Turbine'!S14" +"+'Detail by Turbine'!M14" +"'Detail by Turbine'!T14" +"SUM('Detail by Turbine'!U14:U14)" +"+'Detail by Turbine'!M12" +"'Detail by Turbine'!T12" +"'Detail by Turbine'!P15" +"'Detail by Turbine'!S15" +"+'Detail by Turbine'!M15" +"SUM('Detail by Turbine'!T15:T16)" +"SUM(A15:A18)" +"'Detail by Turbine'!P17" +"'Detail by Turbine'!S17" +"+'Detail by Turbine'!M17" +"SUM('Detail by Turbine'!T17:T17)" +"SUM('Detail by Turbine'!T18:T20)" +"IF(ISNA('Detail by Turbine'!M21),""-"",'Detail by Turbine'!M21)" +"SUM('Detail by Turbine'!T21:T22)" +"+'Detail by Turbine'!P23" +"'Detail by Turbine'!P25" +"'Detail by Turbine'!S25" +"+'Detail by Turbine'!M25" +"'Detail by Turbine'!T25" +"SUM(A23:A27)" +"SUM(A32:A32)" +"+A33+A28+A19+A11" +"+G28+G19+G11" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A25" +"+'Summary by Status'!A16" +"+'Summary by Status'!A15" +"+'Summary by Status'!A23" +"+'Summary by Status'!A9" +"+'Summary by Status'!A17" +"+'Summary by Status'!A24" +"+'Summary by Status'!A10" +"+'Summary by Status'!A27" +"SUM(A8:A27)" +"SUM(F7:F27)" +"+'Summary by Status'!A35" +"+A29-A30" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A24" +"+'Summary by Status'!I24" +"+'Summary by Status'!D24" +"+'Summary by Status'!F24" +"SUM(G8:G8)" +"+'Summary by Status'!A16" +"+'Summary by Status'!I16" +"+'Summary by Status'!D16" +"+'Summary by Status'!F16" +"+'Summary by Status'!A10" +"+'Summary by Status'!I10" +"+'Summary by Status'!D10" +"+'Summary by Status'!F10" +"+'Summary by Status'!A15" +"+'Summary by Status'!I15" +"+'Summary by Status'!D15" +"+'Summary by Status'!F15" +"+'Summary by Status'!A17" +"+'Summary by Status'!I17" +"+'Summary by Status'!D17" +"+'Summary by Status'!F17" +"+'Summary by Status'!A25" +"+'Summary by Status'!I25" +"+'Summary by Status'!D25" +"+'Summary by Status'!F25" +"+'Summary by Status'!A9" +"+'Summary by Status'!I9" +"+'Summary by Status'!D9" +"+'Summary by Status'!F9" +"+'Summary by Status'!A18" +"+'Summary by Status'!I18" +"+'Summary by Status'!D18" +"+'Summary by Status'!F18" +"+'Summary by Status'!A23" +"+'Summary by Status'!I23" +"+'Summary by Status'!D23" +"+'Summary by Status'!F23" +"SUM(G12:G20)" +"SUM(A8:A24)" +"+G21+G9+G24" +"+'Summary by Status'!F35" +"+G25-G27" +"+D3+31" +"+'Detail by Turbine'!G10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"SUM(D5:BB5)" +"+'Detail by Turbine'!S10" +"D5" +"+D6+E5" +"+'Detail by Turbine'!S10" +"W8-V8" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+D6*$C10" +"+'Detail by Turbine'!B10" +"+D8*$C10" +"+A4+1" +"+'Detail by Turbine'!G11" +"+'Detail by Turbine'!S11" +"+A4+1" +"+'Detail by Turbine'!S11" +"+A4+1" +"+'Detail by Turbine'!S11" +"+A4+1" +"+'Detail by Turbine'!S11" +"+A4+1" +"+'Detail by Turbine'!S11" +"+A4+1" +"+'Detail by Turbine'!S11" +"+A4+1" +"+A4+1" +"+'Detail by Turbine'!B11" +"'Detail by Turbine'!G6" +"'Detail by Turbine'!S6" +"'Detail by Turbine'!S6" +"0.05+0.1" +"'Detail by Turbine'!S6" +"'Detail by Turbine'!S6" +"'Detail by Turbine'!S6" +"'Detail by Turbine'!S6" +"+'Detail by Turbine'!B6" +"'Detail by Turbine'!G7" +"'Detail by Turbine'!S7" +"'Detail by Turbine'!S7" +"'Detail by Turbine'!S7" +"'Detail by Turbine'!S7" +"'Detail by Turbine'!S7" +"'Detail by Turbine'!S7" +"+'Detail by Turbine'!B7" +"'Detail by Turbine'!G8" +"'Detail by Turbine'!S8" +"'Detail by Turbine'!S8" +"'Detail by Turbine'!S8" +"'Detail by Turbine'!S8" +"'Detail by Turbine'!S8" +"'Detail by Turbine'!S8" +"+'Detail by Turbine'!B8" +"'Detail by Turbine'!G9" +"'Detail by Turbine'!S9" +"'Detail by Turbine'!S9" +"'Detail by Turbine'!S9" +"'Detail by Turbine'!S9" +"'Detail by Turbine'!S9" +"'Detail by Turbine'!S9" +"+'Detail by Turbine'!B9" +"+'Detail by Turbine'!G12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!B12" +"+'Detail by Turbine'!G13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!B13" +"+'Detail by Turbine'!G14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!B14" +"+'Detail by Turbine'!G15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!B15" +"+'Detail by Turbine'!G16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!B16" +"+'Detail by Turbine'!G17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!B17" +"+'Detail by Turbine'!G18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"250.25/3" +"+'Detail by Turbine'!B18" +"+'Detail by Turbine'!G19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!B19" +"+'Detail by Turbine'!G20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!B20" +"+'Detail by Turbine'!G21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!B21" +"+'Detail by Turbine'!G22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!S22" +"+'Detail by Turbine'!B22" +"+'Detail by Turbine'!G23" +"+'Detail by Turbine'!S23" +"+'Detail by Turbine'!S23" +"+D140" +"+'Detail by Turbine'!S23" +"+'Detail by Turbine'!S23" +"+'Detail by Turbine'!S23" +"+'Detail by Turbine'!S23" +"13/2" +"+'Detail by Turbine'!B23" +"+'Detail by Turbine'!G24" +"+'Detail by Turbine'!S24" +"+'Detail by Turbine'!S24" +"+'Detail by Turbine'!S24" +"+'Detail by Turbine'!S24" +"+'Detail by Turbine'!S24" +"+'Detail by Turbine'!S24" +"+'Detail by Turbine'!B24" +"+'Detail by Turbine'!G25" +"+'Detail by Turbine'!S25" +"+'Detail by Turbine'!S25" +"+'Detail by Turbine'!S25" +"+'Detail by Turbine'!S25" +"+'Detail by Turbine'!S25" +"+'Detail by Turbine'!S25" +"+'Detail by Turbine'!B25" +"+C26+C34+C42+C50+C18+C10" +"+C82+C90+C66+C74+C58" +"C98+C146+C154+C162+C138+C130+C106+C114+C122" +"+C171+C175+C167" +"+D180-D179" +"SUM(C10:C163)" +"+D106+D114+D122+D146+D154+D18+D98+D74+D82+D90+D130+D138+D58+D10+D162+D66+D50+D42+D34+D26" +"+C179-C184" +"+'NTP or Sold'!C64" +"+'NTP or Sold'!Z64" +"+'NTP or Sold'!Z65" +"+'NTP or Sold'!C72" +"+'NTP or Sold'!Z72" +"+'NTP or Sold'!Z73" +"+'NTP or Sold'!C80" +"+'NTP or Sold'!Z80" +"+'NTP or Sold'!Z81" +"+'NTP or Sold'!C88" +"+'NTP or Sold'!Z88" +"+'NTP or Sold'!Z89" +"+'NTP or Sold'!C96" +"+'NTP or Sold'!Z96" +"+'NTP or Sold'!Z97" +"+'NTP or Sold'!C104" +"+'NTP or Sold'!AA104" +"+'NTP or Sold'!AA105" +"+'NTP or Sold'!C112" +"+'NTP or Sold'!AA112" +"+'NTP or Sold'!AA113" +"+'NTP or Sold'!C120" +"+'NTP or Sold'!AA120" +"+'NTP or Sold'!AA121" +"+'NTP or Sold'!C136" +"+'NTP or Sold'!AA136" +"+'NTP or Sold'!AA137" +"+'NTP or Sold'!C144" +"+'NTP or Sold'!AA144" +"+'NTP or Sold'!AA145" +"+'NTP or Sold'!C152" +"+'NTP or Sold'!AA152" +"+'NTP or Sold'!AA153" +"+'NTP or Sold'!C160" +"+'NTP or Sold'!AA160" +"+'NTP or Sold'!AA161" +"+'NTP or Sold'!C168" +"+'NTP or Sold'!AA168" +"+'NTP or Sold'!AA169" +"+'NTP or Sold'!C176" +"+'NTP or Sold'!AA176" +"+'NTP or Sold'!AA177" +"+'NTP or Sold'!C184+('NTP or Sold'!C200/2)" +"+'NTP or Sold'!AB184+'NTP or Sold'!AB200/2" +"+'NTP or Sold'!AB185+'NTP or Sold'!AB201/2" +"+'NTP or Sold'!C192+'NTP or Sold'!C200/2" +"+'NTP or Sold'!AB192+'NTP or Sold'!AB200/2" +"+'NTP or Sold'!AB193+'NTP or Sold'!AB201/2" +"+'NTP or Sold'!C208+'NTP or Sold'!C224/2" +"+'NTP or Sold'!AB208+'NTP or Sold'!AB224/2" +"+'NTP or Sold'!AB209+'NTP or Sold'!AB225/2" +"+'NTP or Sold'!C216+'NTP or Sold'!C224/2" +"+'NTP or Sold'!AB216+'NTP or Sold'!AB224/2" +"+'NTP or Sold'!AB217+'NTP or Sold'!AB225/2" +"1+'Detail by Turbine'!A24" +"+'NTP or Sold'!C256" +"+'NTP or Sold'!AD256" +"+'NTP or Sold'!AD257" +"1+B22" +"+'NTP or Sold'!C264" +"+'NTP or Sold'!AD264" +"+'NTP or Sold'!AD265" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C128" +"+'NTP or Sold'!AD128" +"+'NTP or Sold'!AD129" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C272" +"+'NTP or Sold'!AD272" +"+'NTP or Sold'!AD273" +"+'NTP or Sold'!C280" +"+'NTP or Sold'!AD280" +"+'NTP or Sold'!AD281" +"+'NTP or Sold'!C288" +"+'NTP or Sold'!AD288" +"+'NTP or Sold'!AD289" +"+'NTP or Sold'!C296" +"+'NTP or Sold'!AD296" +"+'NTP or Sold'!AD297" +"+'NTP or Sold'!C304" +"+'NTP or Sold'!AD304" +"+'NTP or Sold'!AD305" +"+'NTP or Sold'!C312" +"+'NTP or Sold'!AD312" +"+'NTP or Sold'!AD313" +"1+'NTP or Sold'!A44" +"+'NTP or Sold'!C320" +"+'NTP or Sold'!AD320" +"+'NTP or Sold'!AD320" +"+'NTP or Sold'!A42+1" +"+'NTP or Sold'!C328" +"+'NTP or Sold'!AF328" +"+'NTP or Sold'!AF329" +"+'NTP or Sold'!C336" +"+'NTP or Sold'!AF336" +"+'NTP or Sold'!AF337" +"+'NTP or Sold'!C344" +"+'NTP or Sold'!AF344" +"+'NTP or Sold'!AF345" +"+'NTP or Sold'!C352" +"+'NTP or Sold'!AF352" +"+'NTP or Sold'!AF353" +"+'NTP or Sold'!C360" +"+'NTP or Sold'!AF360" +"+'NTP or Sold'!AF361" +"+'NTP or Sold'!C368" +"+'NTP or Sold'!AF368" +"+'NTP or Sold'!AF369" +"+'NTP or Sold'!C376" +"+'NTP or Sold'!AF376" +"+'NTP or Sold'!AF377" +"+'NTP or Sold'!C384" +"+'NTP or Sold'!AF384" +"+'NTP or Sold'!AF385" +"+'NTP or Sold'!C232/2" +"+'NTP or Sold'!AG232/2" +"+'NTP or Sold'!AG233/2" +"+'NTP or Sold'!C232/2" +"+'NTP or Sold'!AG232/2" +"+'NTP or Sold'!AG233/2" +"+'NTP or Sold'!C240" +"+'NTP or Sold'!AG240" +"+'NTP or Sold'!AG241" +"+'NTP or Sold'!C248" +"1+'Detail by Turbine'!A20" +"+'NTP or Sold'!C392" +"+'NTP or Sold'!AH392" +"+'NTP or Sold'!AH393" +"+D57+31" +"+'NTP or Sold'!H4" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"SUM(N59:BB59)" +"+'NTP or Sold'!T4" +"+D59" +"+D60+E59" +"+'NTP or Sold'!T4" +"R62-Q62" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"+D60*$C64" +"+'NTP or Sold'!C4" +"+D62*$C64" +"+'NTP or Sold'!H5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"16.7/336" +"+(0.95-0.0497)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+(0.34-0.05)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!C5" +"+'NTP or Sold'!H6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!C6" +"+'NTP or Sold'!H7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!C7" +"+'NTP or Sold'!H8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!C8" +"+'NTP or Sold'!H9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!C9" +"+'NTP or Sold'!H10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!C10" +"+'NTP or Sold'!H11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!C11" +"+'NTP or Sold'!H24" +"SUM(D123:BB123)" +"D123" +"+'NTP or Sold'!T24" +"+'NTP or Sold'!C24" +"+'NTP or Sold'!H12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!C12" +"+'NTP or Sold'!H13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!C13" +"+'NTP or Sold'!H14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!C14" +"+'NTP or Sold'!H15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!C15" +"+'NTP or Sold'!H16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!C16" +"+'NTP or Sold'!H17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"D174" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!C17" +"+'NTP or Sold'!H18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!C18" +"+'NTP or Sold'!H19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!C19" +"+C186" +"+C186" +"+C186" +"+C186" +"+C186" +"+'NTP or Sold'!H20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!C20" +"+'NTP or Sold'!H21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!C21" +"+C210" +"+'NTP or Sold'!G40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!B40" +"+'NTP or Sold'!G42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!B42" +"+A234+1" +"+'NTP or Sold'!G43" +"+'NTP or Sold'!S43" +"+A234+1" +"+'NTP or Sold'!S43" +"+A234+1" +"+'NTP or Sold'!S43" +"+A234+1" +"+'NTP or Sold'!S43" +"+A234+1" +"+'NTP or Sold'!S43" +"+A234+1" +"+'NTP or Sold'!S43" +"+A234+1" +"+A234+1" +"+'NTP or Sold'!B43" +"+'NTP or Sold'!H22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!C22" +"+'NTP or Sold'!H23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!C23" +"+'NTP or Sold'!H25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!C25" +"+'NTP or Sold'!H26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!C26" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!C27" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!C28" +"+'NTP or Sold'!H29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!C29" +"+'NTP or Sold'!H30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!C30" +"+'NTP or Sold'!A386+1" +"+'NTP or Sold'!G31" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A386+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A386+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A386+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A386+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A386+1" +"+'NTP or Sold'!A386+1" +"+'NTP or Sold'!A386+1" +"+'NTP or Sold'!B31" +"+'NTP or Sold'!G32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!B32" +"+'NTP or Sold'!G33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!B33" +"+'NTP or Sold'!G34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!B34" +"+'NTP or Sold'!G35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!B35" +"+'NTP or Sold'!G36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!B36" +"+'NTP or Sold'!G37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!B37" +"+'NTP or Sold'!G38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!B38" +"+'NTP or Sold'!G39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!B39" +"+'Cost Cancel Details'!A52+1" +"+'NTP or Sold'!G44" +"+'Cost Cancel Details'!A52+1" +"+'Cost Cancel Details'!A52+1" +"+'Cost Cancel Details'!A52+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A52+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A52+1" +"+'Cost Cancel Details'!A52+1" +"+'Cost Cancel Details'!A52+1" +"+'NTP or Sold'!B44" +"+'Cost Cancel Details'!A44+1" +"'Detail by Turbine'!#REF!" +"+'Cost Cancel Details'!A44+1" +"+'Cost Cancel Details'!A44+1" +"+'Cost Cancel Details'!A44+1" +"+'Cost Cancel Details'!A44+1" +"+'Cost Cancel Details'!A44+1" +"+'Cost Cancel Details'!A44+1" +"+'Cost Cancel Details'!A44+1" +"+'Detail by Turbine'!#REF!" +"+'Cost Cancel Details'!C10" +"+'Cost Cancel Details'!AI10" +"+'Cost Cancel Details'!AI11" +"1+A6" +"+'Cost Cancel Details'!C18" +"+'Cost Cancel Details'!AI18" +"+'Cost Cancel Details'!AI19" +"+'Cost Cancel Details'!C26" +"+'Cost Cancel Details'!AI26" +"+'Cost Cancel Details'!AI27" +"'Cost Cancel Details'!C34" +"'Cost Cancel Details'!AI34" +"'Cost Cancel Details'!AI35" +"+'Cost Cancel Details'!C42" +"+'Cost Cancel Details'!AI42" +"+'Cost Cancel Details'!AI43" +"+'Cost Cancel Details'!C50" +"+'Cost Cancel Details'!AI50" +"+'Cost Cancel Details'!AI51" +"+'Cost Cancel Details'!C58" +"+'Cost Cancel Details'!AI58" +"+'Cost Cancel Details'!AI59" +"+'Cost Cancel Details'!C66" +"+'Cost Cancel Details'!AI66" +"+'Cost Cancel Details'!AI67" +"+'Cost Cancel Details'!C74" +"+'Cost Cancel Details'!AI74" +"+'Cost Cancel Details'!AI75" +"+'Cost Cancel Details'!C82" +"+'Cost Cancel Details'!AI82" +"+'Cost Cancel Details'!AI83" +"+'Cost Cancel Details'!C90" +"+'Cost Cancel Details'!AI90" +"+'Cost Cancel Details'!AI91" +"166/2" +"+'Cost Cancel Details'!C98" +"+'Cost Cancel Details'!AI98" +"+'Cost Cancel Details'!AI99" +"+'Cost Cancel Details'!C106" +"+'Cost Cancel Details'!AI106" +"+'Cost Cancel Details'!AI107" +"+'Cost Cancel Details'!C114" +"+'Cost Cancel Details'!AI114" +"+'Cost Cancel Details'!AI115" +"+'Cost Cancel Details'!C122" +"+'Cost Cancel Details'!AI122" +"+'Cost Cancel Details'!AI123" +"+'Cost Cancel Details'!C130" +"+'Cost Cancel Details'!AI130" +"+'Cost Cancel Details'!AI131" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!K3" +"'Detail by Turbine'!P6" +"'Detail by Turbine'!S6" +"+'Detail by Turbine'!M6" +"+'Detail by Turbine'!T6+'Detail by Turbine'!T7" +"SUM(A9:A9)" +"'Detail by Turbine'!P10" +"'Detail by Turbine'!S10" +"+'Detail by Turbine'!M10" +"'Detail by Turbine'!T10" +"SUM('Detail by Turbine'!U10:U10)" +"'Detail by Turbine'!P8" +"'Detail by Turbine'!S8" +"+'Detail by Turbine'!M8" +"'Detail by Turbine'!T8" +"'Detail by Turbine'!P11" +"'Detail by Turbine'!S11" +"+'Detail by Turbine'!M11" +"SUM('Detail by Turbine'!T11:T12)" +"SUM(A14:A17)" +"'Detail by Turbine'!P13" +"'Detail by Turbine'!S13" +"+'Detail by Turbine'!M13" +"SUM('Detail by Turbine'!T13:T13)" +"SUM('Detail by Turbine'!T14:T16)" +"IF(ISNA('Detail by Turbine'!M17),""-"",'Detail by Turbine'!M17)" +"SUM('Detail by Turbine'!T17:T18)" +"+'Detail by Turbine'!P19" +"'Detail by Turbine'!P21" +"'Detail by Turbine'!S21" +"+'Detail by Turbine'!M21" +"'Detail by Turbine'!T21" +"SUM(A22:A26)" +"+A32+A27+A18+A10" +"+G27+G18+G10" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A24" +"+'Summary by Status'!A15" +"+'Summary by Status'!A14" +"+'Summary by Status'!A22" +"+'Summary by Status'!A9" +"+'Summary by Status'!A16" +"+'Summary by Status'!A23" +"+'Summary by Status'!A26" +"SUM(A8:A25)" +"SUM(F7:F25)" +"+'Summary by Status'!A34" +"+A27-A28" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A23" +"+'Summary by Status'!I23" +"+'Summary by Status'!D23" +"+'Summary by Status'!F23" +"SUM(G8:G8)" +"+'Summary by Status'!A15" +"+'Summary by Status'!I15" +"+'Summary by Status'!D15" +"+'Summary by Status'!F15" +"+'Summary by Status'!A14" +"+'Summary by Status'!I14" +"+'Summary by Status'!D14" +"+'Summary by Status'!F14" +"+'Summary by Status'!A16" +"+'Summary by Status'!I16" +"+'Summary by Status'!D16" +"+'Summary by Status'!F16" +"+'Summary by Status'!A24" +"+'Summary by Status'!I24" +"+'Summary by Status'!D24" +"+'Summary by Status'!F24" +"+'Summary by Status'!A9" +"+'Summary by Status'!I9" +"+'Summary by Status'!D9" +"+'Summary by Status'!F9" +"+'Summary by Status'!A17" +"+'Summary by Status'!I17" +"+'Summary by Status'!D17" +"+'Summary by Status'!F17" +"SUM(G12:G19)" +"SUM(A8:A23)" +"+G20+G9+G23" +"+'Summary by Status'!F34" +"+G24-G26" +"+D3+31" +"+'Detail by Turbine'!G6" +"+'Detail by Turbine'!S6" +"+'Detail by Turbine'!S6" +"SUM(D5:BB5)" +"+'Detail by Turbine'!S6" +"D5" +"+D6+E5" +"+'Detail by Turbine'!S6" +"W8-V8" +"+'Detail by Turbine'!S6" +"+'Detail by Turbine'!S6" +"+D6*$C10" +"+'Detail by Turbine'!B6" +"+D8*$C10" +"+A4+1" +"+'Detail by Turbine'!G7" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+A4+1" +"+'Detail by Turbine'!B7" +"+'Detail by Turbine'!G8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!B8" +"+'Detail by Turbine'!G9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!B9" +"+'Detail by Turbine'!G10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!B10" +"+'Detail by Turbine'!G11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!B11" +"+'Detail by Turbine'!G12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!B12" +"+'Detail by Turbine'!G13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!B13" +"+'Detail by Turbine'!G14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"250.25/3" +"+'Detail by Turbine'!B14" +"+'Detail by Turbine'!G15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!B15" +"+'Detail by Turbine'!G16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!B16" +"+'Detail by Turbine'!G17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!B17" +"+'Detail by Turbine'!G18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!B18" +"+'Detail by Turbine'!G19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+D108" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"13/2" +"+'Detail by Turbine'!B19" +"+'Detail by Turbine'!G20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!B20" +"+'Detail by Turbine'!G21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!B21" +"+C18+C10" +"+C50+C58+C34+C42+C26" +"C66+C114+C122+C130+C106+C98+C74+C82+C90" +"+C139+C143+C135" +"+D148-D147" +"SUM(C10:C131)" +"+D74+D82+D90+D114+D122+D18+D66+D42+D50+D58+D98+D106+D26+D10+D130+D34" +"+C147-C152" +"+'NTP or Sold'!C68" +"+'NTP or Sold'!Z68" +"+'NTP or Sold'!Z69" +"+'NTP or Sold'!C76" +"+'NTP or Sold'!Z76" +"+'NTP or Sold'!Z77" +"+'NTP or Sold'!C84" +"+'NTP or Sold'!Z84" +"+'NTP or Sold'!Z85" +"+'NTP or Sold'!C92" +"+'NTP or Sold'!Z92" +"+'NTP or Sold'!Z93" +"+'NTP or Sold'!C100" +"+'NTP or Sold'!Z100" +"+'NTP or Sold'!Z101" +"+'NTP or Sold'!C108" +"+'NTP or Sold'!AA108" +"+'NTP or Sold'!AA109" +"+'NTP or Sold'!C116" +"+'NTP or Sold'!AA116" +"+'NTP or Sold'!AA117" +"+'NTP or Sold'!C124" +"+'NTP or Sold'!AA124" +"+'NTP or Sold'!AA125" +"+'NTP or Sold'!C140" +"+'NTP or Sold'!AA140" +"+'NTP or Sold'!AA141" +"+'NTP or Sold'!C148" +"+'NTP or Sold'!AA148" +"+'NTP or Sold'!AA149" +"+'NTP or Sold'!C156" +"+'NTP or Sold'!AA156" +"+'NTP or Sold'!AA157" +"+'NTP or Sold'!C164" +"+'NTP or Sold'!AA164" +"+'NTP or Sold'!AA165" +"+'NTP or Sold'!C172" +"+'NTP or Sold'!AA172" +"+'NTP or Sold'!AA173" +"+'NTP or Sold'!C180" +"+'NTP or Sold'!AA180" +"+'NTP or Sold'!AA181" +"+'NTP or Sold'!C188+('NTP or Sold'!C204/2)" +"+'NTP or Sold'!AB188+'NTP or Sold'!AB204/2" +"+'NTP or Sold'!AB189+'NTP or Sold'!AB205/2" +"+'NTP or Sold'!C196+'NTP or Sold'!C204/2" +"+'NTP or Sold'!AB196+'NTP or Sold'!AB204/2" +"+'NTP or Sold'!AB197+'NTP or Sold'!AB205/2" +"+'NTP or Sold'!C212+'NTP or Sold'!C228/2" +"+'NTP or Sold'!AB212+'NTP or Sold'!AB228/2" +"+'NTP or Sold'!AB213+'NTP or Sold'!AB229/2" +"+'NTP or Sold'!C220+'NTP or Sold'!C228/2" +"+'NTP or Sold'!AB220+'NTP or Sold'!AB228/2" +"+'NTP or Sold'!AB221+'NTP or Sold'!AB229/2" +"1+'Detail by Turbine'!A20" +"+'NTP or Sold'!C260" +"+'NTP or Sold'!AD260" +"+'NTP or Sold'!AD261" +"1+B22" +"+'NTP or Sold'!C268" +"+'NTP or Sold'!AD268" +"+'NTP or Sold'!AD269" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C132" +"+'NTP or Sold'!AD132" +"+'NTP or Sold'!AD133" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C276" +"+'NTP or Sold'!AD276" +"+'NTP or Sold'!AD277" +"+'NTP or Sold'!C284" +"+'NTP or Sold'!AD284" +"+'NTP or Sold'!AD285" +"+'NTP or Sold'!C292" +"+'NTP or Sold'!AD292" +"+'NTP or Sold'!AD293" +"+'NTP or Sold'!C300" +"+'NTP or Sold'!AD300" +"+'NTP or Sold'!AD301" +"+'NTP or Sold'!C308" +"+'NTP or Sold'!AD308" +"+'NTP or Sold'!AD309" +"+'NTP or Sold'!C316" +"+'NTP or Sold'!AD316" +"+'NTP or Sold'!AD317" +"1+'NTP or Sold'!A44" +"+'NTP or Sold'!C324" +"+'NTP or Sold'!AD324" +"+'NTP or Sold'!AD324" +"+'NTP or Sold'!A42+1" +"+'NTP or Sold'!C332" +"+'NTP or Sold'!AF332" +"+'NTP or Sold'!AF333" +"+'NTP or Sold'!C340" +"+'NTP or Sold'!AF340" +"+'NTP or Sold'!AF341" +"+'NTP or Sold'!C348" +"+'NTP or Sold'!AF348" +"+'NTP or Sold'!AF349" +"+'NTP or Sold'!C356" +"+'NTP or Sold'!AF356" +"+'NTP or Sold'!AF357" +"+'NTP or Sold'!C364" +"+'NTP or Sold'!AF364" +"+'NTP or Sold'!AF365" +"+'NTP or Sold'!C372" +"+'NTP or Sold'!AF372" +"+'NTP or Sold'!AF373" +"+'NTP or Sold'!C380" +"+'NTP or Sold'!AF380" +"+'NTP or Sold'!AF381" +"+'NTP or Sold'!C388" +"+'NTP or Sold'!AF388" +"+'NTP or Sold'!AF389" +"+'NTP or Sold'!C236/2" +"+'NTP or Sold'!AG236/2" +"+'NTP or Sold'!AG237/2" +"+'NTP or Sold'!C236/2" +"+'NTP or Sold'!AG236/2" +"+'NTP or Sold'!AG237/2" +"+'NTP or Sold'!C244" +"+'NTP or Sold'!AG244" +"+'NTP or Sold'!AG245" +"+'NTP or Sold'!C252" +"1+'Detail by Turbine'!A16" +"+'NTP or Sold'!C396" +"+'NTP or Sold'!AH396" +"+'NTP or Sold'!AH397" +"+'NTP or Sold'!C436" +"+'NTP or Sold'!AI436" +"+'NTP or Sold'!AI437" +"+'NTP or Sold'!C444" +"+'NTP or Sold'!AI444" +"+'NTP or Sold'!AI445" +"+'NTP or Sold'!C452" +"+'NTP or Sold'!AI452" +"+'NTP or Sold'!AI453" +"+'NTP or Sold'!C460" +"+'NTP or Sold'!AI460" +"+'NTP or Sold'!AI461" +"+D61+31" +"+'NTP or Sold'!H4" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"SUM(N63:BB63)" +"+'NTP or Sold'!T4" +"+D63" +"+D64+E63" +"+'NTP or Sold'!T4" +"R66-Q66" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"+D64*$C68" +"+'NTP or Sold'!C4" +"+D66*$C68" +"+'NTP or Sold'!H5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"16.7/336" +"+(0.95-0.0497)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+(0.34-0.05)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!C5" +"+'NTP or Sold'!H6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!C6" +"+'NTP or Sold'!H7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!C7" +"+'NTP or Sold'!H8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!C8" +"+'NTP or Sold'!H9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!C9" +"+'NTP or Sold'!H10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!C10" +"+'NTP or Sold'!H11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!C11" +"+'NTP or Sold'!H24" +"SUM(D127:BB127)" +"D127" +"+'NTP or Sold'!T24" +"+'NTP or Sold'!C24" +"+'NTP or Sold'!H12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!C12" +"+'NTP or Sold'!H13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!C13" +"+'NTP or Sold'!H14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!C14" +"+'NTP or Sold'!H15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!C15" +"+'NTP or Sold'!H16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!C16" +"+'NTP or Sold'!H17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"D178" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!C17" +"+'NTP or Sold'!H18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!C18" +"+'NTP or Sold'!H19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!C19" +"+C190" +"+C190" +"+C190" +"+C190" +"+C190" +"+'NTP or Sold'!H20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!C20" +"+'NTP or Sold'!H21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!C21" +"+C214" +"+'NTP or Sold'!G40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!B40" +"+'NTP or Sold'!G42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!B42" +"+A238+1" +"+'NTP or Sold'!G43" +"+'NTP or Sold'!S43" +"+A238+1" +"+'NTP or Sold'!S43" +"+A238+1" +"+'NTP or Sold'!S43" +"+A238+1" +"+'NTP or Sold'!S43" +"+A238+1" +"+'NTP or Sold'!S43" +"+A238+1" +"+'NTP or Sold'!S43" +"+A238+1" +"+A238+1" +"+'NTP or Sold'!B43" +"+'NTP or Sold'!H22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!C22" +"+'NTP or Sold'!H23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!C23" +"+'NTP or Sold'!H25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!C25" +"+'NTP or Sold'!H26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!C26" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!C27" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!C28" +"+'NTP or Sold'!H29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!C29" +"+'NTP or Sold'!H30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!C30" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!G31" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!B31" +"+'NTP or Sold'!G32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!B32" +"+'NTP or Sold'!G33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!B33" +"+'NTP or Sold'!G34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!B34" +"+'NTP or Sold'!G35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!B35" +"+'NTP or Sold'!G36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!B36" +"+'NTP or Sold'!G37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!B37" +"+'NTP or Sold'!G38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!B38" +"+'NTP or Sold'!G39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!B39" +"+'Cost Cancel Details'!A20+1" +"+'NTP or Sold'!G44" +"+'Cost Cancel Details'!A20+1" +"+'Cost Cancel Details'!A20+1" +"+'Cost Cancel Details'!A20+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A20+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A20+1" +"+'Cost Cancel Details'!A20+1" +"+'Cost Cancel Details'!A20+1" +"+'NTP or Sold'!B44" +"+'NTP or Sold'!A454+1" +"'Detail by Turbine'!#REF!" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'Detail by Turbine'!#REF!" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!G45" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"0.05+0.1" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"+'Cost Cancel Details'!A12+1" +"+'NTP or Sold'!B45" +"'NTP or Sold'!G46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"+'NTP or Sold'!B46" +"'NTP or Sold'!G47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"+'NTP or Sold'!B47" +"'NTP or Sold'!G48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"+'NTP or Sold'!B48" +"+'Cost Cancel Details'!C10" +"+'Cost Cancel Details'!AI10" +"+'Cost Cancel Details'!AI11" +"1+A6" +"+'Cost Cancel Details'!C18" +"+'Cost Cancel Details'!AI18" +"+'Cost Cancel Details'!AI19" +"+'Cost Cancel Details'!C26" +"+'Cost Cancel Details'!AI26" +"+'Cost Cancel Details'!AI27" +"'Cost Cancel Details'!C34" +"'Cost Cancel Details'!AI34" +"'Cost Cancel Details'!AI35" +"+'Cost Cancel Details'!C42" +"+'Cost Cancel Details'!AI42" +"+'Cost Cancel Details'!AI43" +"+'Cost Cancel Details'!C50" +"+'Cost Cancel Details'!AI50" +"+'Cost Cancel Details'!AI51" +"+'Cost Cancel Details'!C58" +"+'Cost Cancel Details'!AI58" +"+'Cost Cancel Details'!AI59" +"+'Cost Cancel Details'!C66" +"+'Cost Cancel Details'!AI66" +"+'Cost Cancel Details'!AI67" +"+'Cost Cancel Details'!C74" +"+'Cost Cancel Details'!AI74" +"+'Cost Cancel Details'!AI75" +"+'Cost Cancel Details'!C82" +"+'Cost Cancel Details'!AI82" +"+'Cost Cancel Details'!AI83" +"+'Cost Cancel Details'!C90" +"+'Cost Cancel Details'!AI90" +"+'Cost Cancel Details'!AI91" +"166/2" +"+'Cost Cancel Details'!C98" +"+'Cost Cancel Details'!AI98" +"+'Cost Cancel Details'!AI99" +"+'Cost Cancel Details'!C106" +"+'Cost Cancel Details'!AI106" +"+'Cost Cancel Details'!AI107" +"+'Cost Cancel Details'!C114" +"+'Cost Cancel Details'!AI114" +"+'Cost Cancel Details'!AI115" +"+'Cost Cancel Details'!C122" +"+'Cost Cancel Details'!AI122" +"+'Cost Cancel Details'!AI123" +"+'Cost Cancel Details'!C130" +"+'Cost Cancel Details'!AI130" +"+'Cost Cancel Details'!AI131" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!K3" +"'Detail by Turbine'!P6" +"'Detail by Turbine'!S6" +"+'Detail by Turbine'!M6" +"+'Detail by Turbine'!T6+'Detail by Turbine'!T7" +"SUM(A9:A9)" +"'Detail by Turbine'!P10" +"'Detail by Turbine'!S10" +"+'Detail by Turbine'!M10" +"'Detail by Turbine'!T10" +"SUM('Detail by Turbine'!U10:U10)" +"'Detail by Turbine'!P8" +"'Detail by Turbine'!S8" +"+'Detail by Turbine'!M8" +"'Detail by Turbine'!T8" +"'Detail by Turbine'!P11" +"'Detail by Turbine'!S11" +"+'Detail by Turbine'!M11" +"SUM('Detail by Turbine'!T11:T12)" +"SUM(A14:A17)" +"'Detail by Turbine'!P13" +"'Detail by Turbine'!S13" +"+'Detail by Turbine'!M13" +"SUM('Detail by Turbine'!T13:T13)" +"SUM('Detail by Turbine'!T14:T16)" +"IF(ISNA('Detail by Turbine'!M17),""-"",'Detail by Turbine'!M17)" +"SUM('Detail by Turbine'!T17:T18)" +"+'Detail by Turbine'!P19" +"'Detail by Turbine'!P21" +"'Detail by Turbine'!S21" +"+'Detail by Turbine'!M21" +"'Detail by Turbine'!T21" +"SUM(A22:A26)" +"+A32+A27+A18+A10" +"+G27+G18+G10" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A24" +"+'Summary by Status'!A15" +"+'Summary by Status'!A14" +"+'Summary by Status'!A22" +"+'Summary by Status'!A9" +"+'Summary by Status'!A16" +"+'Summary by Status'!A23" +"+'Summary by Status'!A26" +"SUM(A8:A25)" +"SUM(F7:F25)" +"+'Summary by Status'!A34" +"+A27-A28" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A23" +"+'Summary by Status'!I23" +"+'Summary by Status'!D23" +"+'Summary by Status'!F23" +"SUM(G8:G8)" +"+'Summary by Status'!A15" +"+'Summary by Status'!I15" +"+'Summary by Status'!D15" +"+'Summary by Status'!F15" +"+'Summary by Status'!A14" +"+'Summary by Status'!I14" +"+'Summary by Status'!D14" +"+'Summary by Status'!F14" +"+'Summary by Status'!A16" +"+'Summary by Status'!I16" +"+'Summary by Status'!D16" +"+'Summary by Status'!F16" +"+'Summary by Status'!A24" +"+'Summary by Status'!I24" +"+'Summary by Status'!D24" +"+'Summary by Status'!F24" +"+'Summary by Status'!A9" +"+'Summary by Status'!I9" +"+'Summary by Status'!D9" +"+'Summary by Status'!F9" +"+'Summary by Status'!A17" +"+'Summary by Status'!I17" +"+'Summary by Status'!D17" +"+'Summary by Status'!F17" +"SUM(G12:G19)" +"SUM(A8:A23)" +"+G20+G9+G23" +"+'Summary by Status'!F34" +"+G24-G26" +"+D3+31" +"+'Detail by Turbine'!G6" +"+'Detail by Turbine'!S6" +"+'Detail by Turbine'!S6" +"SUM(D5:BB5)" +"+'Detail by Turbine'!S6" +"D5" +"+D6+E5" +"+'Detail by Turbine'!S6" +"W8-V8" +"+'Detail by Turbine'!S6" +"+'Detail by Turbine'!S6" +"+D6*$C10" +"+'Detail by Turbine'!B6" +"+D8*$C10" +"+A4+1" +"+'Detail by Turbine'!G7" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+A4+1" +"+'Detail by Turbine'!B7" +"+'Detail by Turbine'!G8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!B8" +"+'Detail by Turbine'!G9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!B9" +"+'Detail by Turbine'!G10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!B10" +"+'Detail by Turbine'!G11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!B11" +"+'Detail by Turbine'!G12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!B12" +"+'Detail by Turbine'!G13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!B13" +"+'Detail by Turbine'!G14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"250.25/3" +"+'Detail by Turbine'!B14" +"+'Detail by Turbine'!G15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!B15" +"+'Detail by Turbine'!G16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!B16" +"+'Detail by Turbine'!G17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!B17" +"+'Detail by Turbine'!G18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!B18" +"+'Detail by Turbine'!G19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+D108" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"13/2" +"+'Detail by Turbine'!B19" +"+'Detail by Turbine'!G20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!B20" +"+'Detail by Turbine'!G21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!B21" +"+C18+C10" +"+C50+C58+C34+C42+C26" +"C66+C114+C122+C130+C106+C98+C74+C82+C90" +"+C139+C143+C135" +"+D148-D147" +"SUM(C10:C131)" +"+D74+D82+D90+D114+D122+D18+D66+D42+D50+D58+D98+D106+D26+D10+D130+D34" +"+C147-C152" +"+'NTP or Sold'!C68" +"+'NTP or Sold'!Z68" +"+'NTP or Sold'!Z69" +"+'NTP or Sold'!C76" +"+'NTP or Sold'!Z76" +"+'NTP or Sold'!Z77" +"+'NTP or Sold'!C84" +"+'NTP or Sold'!Z84" +"+'NTP or Sold'!Z85" +"+'NTP or Sold'!C92" +"+'NTP or Sold'!Z92" +"+'NTP or Sold'!Z93" +"+'NTP or Sold'!C100" +"+'NTP or Sold'!Z100" +"+'NTP or Sold'!Z101" +"+'NTP or Sold'!C108" +"+'NTP or Sold'!AA108" +"+'NTP or Sold'!AA109" +"+'NTP or Sold'!C116" +"+'NTP or Sold'!AA116" +"+'NTP or Sold'!AA117" +"+'NTP or Sold'!C124" +"+'NTP or Sold'!AA124" +"+'NTP or Sold'!AA125" +"+'NTP or Sold'!C140" +"+'NTP or Sold'!AA140" +"+'NTP or Sold'!AA141" +"+'NTP or Sold'!C148" +"+'NTP or Sold'!AA148" +"+'NTP or Sold'!AA149" +"+'NTP or Sold'!C156" +"+'NTP or Sold'!AA156" +"+'NTP or Sold'!AA157" +"+'NTP or Sold'!C164" +"+'NTP or Sold'!AA164" +"+'NTP or Sold'!AA165" +"+'NTP or Sold'!C172" +"+'NTP or Sold'!AA172" +"+'NTP or Sold'!AA173" +"+'NTP or Sold'!C180" +"+'NTP or Sold'!AA180" +"+'NTP or Sold'!AA181" +"+'NTP or Sold'!C188+('NTP or Sold'!C204/2)" +"+'NTP or Sold'!AB188+'NTP or Sold'!AB204/2" +"+'NTP or Sold'!AB189+'NTP or Sold'!AB205/2" +"+'NTP or Sold'!C196+'NTP or Sold'!C204/2" +"+'NTP or Sold'!AB196+'NTP or Sold'!AB204/2" +"+'NTP or Sold'!AB197+'NTP or Sold'!AB205/2" +"+'NTP or Sold'!C212+'NTP or Sold'!C228/2" +"+'NTP or Sold'!AB212+'NTP or Sold'!AB228/2" +"+'NTP or Sold'!AB213+'NTP or Sold'!AB229/2" +"+'NTP or Sold'!C220+'NTP or Sold'!C228/2" +"+'NTP or Sold'!AB220+'NTP or Sold'!AB228/2" +"+'NTP or Sold'!AB221+'NTP or Sold'!AB229/2" +"1+'Detail by Turbine'!A20" +"+'NTP or Sold'!C260" +"+'NTP or Sold'!AD260" +"+'NTP or Sold'!AD261" +"1+B22" +"+'NTP or Sold'!C268" +"+'NTP or Sold'!AD268" +"+'NTP or Sold'!AD269" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C132" +"+'NTP or Sold'!AD132" +"+'NTP or Sold'!AD133" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C276" +"+'NTP or Sold'!AD276" +"+'NTP or Sold'!AD277" +"+'NTP or Sold'!C284" +"+'NTP or Sold'!AD284" +"+'NTP or Sold'!AD285" +"+'NTP or Sold'!C292" +"+'NTP or Sold'!AD292" +"+'NTP or Sold'!AD293" +"+'NTP or Sold'!C300" +"+'NTP or Sold'!AD300" +"+'NTP or Sold'!AD301" +"+'NTP or Sold'!C308" +"+'NTP or Sold'!AD308" +"+'NTP or Sold'!AD309" +"+'NTP or Sold'!C316" +"+'NTP or Sold'!AD316" +"+'NTP or Sold'!AD317" +"1+'NTP or Sold'!A44" +"+'NTP or Sold'!C324" +"+'NTP or Sold'!AD324" +"+'NTP or Sold'!AD324" +"+'NTP or Sold'!A42+1" +"+'NTP or Sold'!C332" +"+'NTP or Sold'!AF332" +"+'NTP or Sold'!AF333" +"+'NTP or Sold'!C340" +"+'NTP or Sold'!AF340" +"+'NTP or Sold'!AF341" +"+'NTP or Sold'!C348" +"+'NTP or Sold'!AF348" +"+'NTP or Sold'!AF349" +"+'NTP or Sold'!C356" +"+'NTP or Sold'!AF356" +"+'NTP or Sold'!AF357" +"+'NTP or Sold'!C364" +"+'NTP or Sold'!AF364" +"+'NTP or Sold'!AF365" +"+'NTP or Sold'!C372" +"+'NTP or Sold'!AF372" +"+'NTP or Sold'!AF373" +"+'NTP or Sold'!C380" +"+'NTP or Sold'!AF380" +"+'NTP or Sold'!AF381" +"+'NTP or Sold'!C388" +"+'NTP or Sold'!AF388" +"+'NTP or Sold'!AF389" +"+'NTP or Sold'!C236/2" +"+'NTP or Sold'!AG236/2" +"+'NTP or Sold'!AG237/2" +"+'NTP or Sold'!C236/2" +"+'NTP or Sold'!AG236/2" +"+'NTP or Sold'!AG237/2" +"+'NTP or Sold'!C244" +"+'NTP or Sold'!AG244" +"+'NTP or Sold'!AG245" +"+'NTP or Sold'!C252" +"1+'Detail by Turbine'!A16" +"+'NTP or Sold'!C396" +"+'NTP or Sold'!AH396" +"+'NTP or Sold'!AH397" +"+'NTP or Sold'!C436" +"+'NTP or Sold'!AI436" +"+'NTP or Sold'!AI437" +"+'NTP or Sold'!C444" +"+'NTP or Sold'!AI444" +"+'NTP or Sold'!AI445" +"+'NTP or Sold'!C452" +"+'NTP or Sold'!AI452" +"+'NTP or Sold'!AI453" +"+'NTP or Sold'!C460" +"+'NTP or Sold'!AI460" +"+'NTP or Sold'!AI461" +"+D61+31" +"+'NTP or Sold'!H4" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"SUM(N63:BB63)" +"+'NTP or Sold'!T4" +"+D63" +"+D64+E63" +"+'NTP or Sold'!T4" +"R66-Q66" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"+D64*$C68" +"+'NTP or Sold'!C4" +"+D66*$C68" +"+'NTP or Sold'!H5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"16.7/336" +"+(0.95-0.0497)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+(0.34-0.05)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!C5" +"+'NTP or Sold'!H6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!C6" +"+'NTP or Sold'!H7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!C7" +"+'NTP or Sold'!H8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!C8" +"+'NTP or Sold'!H9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!C9" +"+'NTP or Sold'!H10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!C10" +"+'NTP or Sold'!H11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!C11" +"+'NTP or Sold'!H24" +"SUM(D127:BB127)" +"D127" +"+'NTP or Sold'!T24" +"+'NTP or Sold'!C24" +"+'NTP or Sold'!H12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!C12" +"+'NTP or Sold'!H13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!C13" +"+'NTP or Sold'!H14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!C14" +"+'NTP or Sold'!H15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!C15" +"+'NTP or Sold'!H16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!C16" +"+'NTP or Sold'!H17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"D178" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!C17" +"+'NTP or Sold'!H18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!C18" +"+'NTP or Sold'!H19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!C19" +"+C190" +"+C190" +"+C190" +"+C190" +"+C190" +"+'NTP or Sold'!H20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!C20" +"+'NTP or Sold'!H21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!C21" +"+C214" +"+'NTP or Sold'!G40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!B40" +"+'NTP or Sold'!G42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!B42" +"+A238+1" +"+'NTP or Sold'!G43" +"+'NTP or Sold'!S43" +"+A238+1" +"+'NTP or Sold'!S43" +"+A238+1" +"+'NTP or Sold'!S43" +"+A238+1" +"+'NTP or Sold'!S43" +"+A238+1" +"+'NTP or Sold'!S43" +"+A238+1" +"+'NTP or Sold'!S43" +"+A238+1" +"+A238+1" +"+'NTP or Sold'!B43" +"+'NTP or Sold'!H22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!C22" +"+'NTP or Sold'!H23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!C23" +"+'NTP or Sold'!H25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!C25" +"+'NTP or Sold'!H26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!C26" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!C27" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!C28" +"+'NTP or Sold'!H29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!C29" +"+'NTP or Sold'!H30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!C30" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!G31" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!B31" +"+'NTP or Sold'!G32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!B32" +"+'NTP or Sold'!G33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!B33" +"+'NTP or Sold'!G34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!B34" +"+'NTP or Sold'!G35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!B35" +"+'NTP or Sold'!G36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!B36" +"+'NTP or Sold'!G37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!B37" +"+'NTP or Sold'!G38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!B38" +"+'NTP or Sold'!G39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!B39" +"+'Cost Cancel Details'!A20+1" +"+'NTP or Sold'!G44" +"+'Cost Cancel Details'!A20+1" +"+'Cost Cancel Details'!A20+1" +"+'Cost Cancel Details'!A20+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A20+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A20+1" +"+'Cost Cancel Details'!A20+1" +"+'Cost Cancel Details'!A20+1" +"+'NTP or Sold'!B44" +"+'NTP or Sold'!A454+1" +"'Detail by Turbine'!#REF!" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'Detail by Turbine'!#REF!" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!G45" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"0.05+0.1" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"+'Cost Cancel Details'!A12+1" +"+'NTP or Sold'!B45" +"'NTP or Sold'!G46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"+'NTP or Sold'!B46" +"'NTP or Sold'!G47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"+'NTP or Sold'!B47" +"'NTP or Sold'!G48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"+'NTP or Sold'!B48" +"TODAY()" +"+'Cost Cancel Details'!C10" +"+'Cost Cancel Details'!AJ10" +"+'Cost Cancel Details'!AJ11" +"1+A6" +"+'Cost Cancel Details'!C18" +"+'Cost Cancel Details'!AJ18" +"+'Cost Cancel Details'!AJ19" +"+'Cost Cancel Details'!C26" +"+'Cost Cancel Details'!AJ26" +"+'Cost Cancel Details'!AJ27" +"'Cost Cancel Details'!C34" +"'Cost Cancel Details'!AJ34" +"'Cost Cancel Details'!AJ35" +"+'Cost Cancel Details'!C42" +"+'Cost Cancel Details'!AJ42" +"+'Cost Cancel Details'!AJ43" +"+'Cost Cancel Details'!C50" +"+'Cost Cancel Details'!AJ50" +"+'Cost Cancel Details'!AJ51" +"+'Cost Cancel Details'!C58" +"+'Cost Cancel Details'!AJ58" +"+'Cost Cancel Details'!AJ59" +"+'Cost Cancel Details'!C66" +"+'Cost Cancel Details'!AJ66" +"+'Cost Cancel Details'!AJ67" +"+'Cost Cancel Details'!C74" +"+'Cost Cancel Details'!AJ74" +"+'Cost Cancel Details'!AJ75" +"+'Cost Cancel Details'!C82" +"+'Cost Cancel Details'!AJ82" +"+'Cost Cancel Details'!AJ83" +"+'Cost Cancel Details'!C90" +"+'Cost Cancel Details'!AJ90" +"+'Cost Cancel Details'!AJ91" +"166/2" +"+'Cost Cancel Details'!C98" +"+'Cost Cancel Details'!AJ98" +"+'Cost Cancel Details'!AJ99" +"+'Cost Cancel Details'!C106" +"+'Cost Cancel Details'!AJ106" +"+'Cost Cancel Details'!AJ107" +"+'Cost Cancel Details'!C114" +"+'Cost Cancel Details'!AJ114" +"+'Cost Cancel Details'!AJ115" +"+'Cost Cancel Details'!C122" +"+'Cost Cancel Details'!AJ122" +"+'Cost Cancel Details'!AJ123" +"+'Cost Cancel Details'!C130" +"+'Cost Cancel Details'!AJ130" +"+'Cost Cancel Details'!AJ131" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!K3" +"'Detail by Turbine'!P6" +"'Detail by Turbine'!S6" +"+'Detail by Turbine'!M6" +"+'Detail by Turbine'!T6+'Detail by Turbine'!T7" +"SUM(A9:A9)" +"'Detail by Turbine'!P10" +"'Detail by Turbine'!S10" +"+'Detail by Turbine'!M10" +"'Detail by Turbine'!T10" +"SUM('Detail by Turbine'!U10:U10)" +"'Detail by Turbine'!P8" +"'Detail by Turbine'!S8" +"+'Detail by Turbine'!M8" +"'Detail by Turbine'!T8" +"'Detail by Turbine'!P11" +"'Detail by Turbine'!S11" +"+'Detail by Turbine'!M11" +"SUM('Detail by Turbine'!T11:T12)" +"SUM(A14:A17)" +"'Detail by Turbine'!P13" +"'Detail by Turbine'!S13" +"+'Detail by Turbine'!M13" +"SUM('Detail by Turbine'!T13:T13)" +"SUM('Detail by Turbine'!T14:T16)" +"IF(ISNA('Detail by Turbine'!M17),""-"",'Detail by Turbine'!M17)" +"SUM('Detail by Turbine'!T17:T18)" +"+'Detail by Turbine'!P19" +"'Detail by Turbine'!P21" +"'Detail by Turbine'!S21" +"+'Detail by Turbine'!M21" +"'Detail by Turbine'!T21" +"SUM(A22:A26)" +"45*3" +"+A32+A27+A18+A10" +"+G27+G18+G10" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A24" +"+'Summary by Status'!A15" +"+'Summary by Status'!A14" +"+'Summary by Status'!A22" +"+'Summary by Status'!A9" +"+'Summary by Status'!A16" +"+'Summary by Status'!A31" +"+'Summary by Status'!A23" +"SUM(A8:A26)" +"SUM(F7:F26)" +"+A28-A29" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A23" +"+'Summary by Status'!I23" +"+'Summary by Status'!D23" +"+'Summary by Status'!F23" +"SUM(G8:G8)" +"+'Summary by Status'!A15" +"+'Summary by Status'!I15" +"+'Summary by Status'!D15" +"+'Summary by Status'!F15" +"+'Summary by Status'!A14" +"+'Summary by Status'!I14" +"+'Summary by Status'!D14" +"+'Summary by Status'!F14" +"+'Summary by Status'!A16" +"+'Summary by Status'!I16" +"+'Summary by Status'!D16" +"+'Summary by Status'!F16" +"+'Summary by Status'!A31" +"+'Summary by Status'!I31" +"+'Summary by Status'!D31" +"+'Summary by Status'!F31" +"+'Summary by Status'!A24" +"+'Summary by Status'!I24" +"+'Summary by Status'!D24" +"+'Summary by Status'!F24" +"+'Summary by Status'!A9" +"+'Summary by Status'!I9" +"+'Summary by Status'!D9" +"+'Summary by Status'!F9" +"+'Summary by Status'!A17" +"+'Summary by Status'!I17" +"+'Summary by Status'!D17" +"+'Summary by Status'!F17" +"SUM(G12:G20)" +"SUM(A8:A24)" +"+G21+G9+G24" +"+'Summary by Status'!F34" +"+G25-G27" +"+D3+31" +"+'Detail by Turbine'!G6" +"+'Detail by Turbine'!S6" +"+'Detail by Turbine'!S6" +"SUM(D5:BB5)" +"+'Detail by Turbine'!S6" +"D5" +"+D6+E5" +"+'Detail by Turbine'!S6" +"W8-V8" +"+'Detail by Turbine'!S6" +"+'Detail by Turbine'!S6" +"+D6*$C10" +"+'Detail by Turbine'!B6" +"+D8*$C10" +"+A4+1" +"+'Detail by Turbine'!G7" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+A4+1" +"+'Detail by Turbine'!B7" +"+'Detail by Turbine'!G8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!B8" +"+'Detail by Turbine'!G9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!B9" +"+'Detail by Turbine'!G10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!B10" +"+'Detail by Turbine'!G11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!B11" +"+'Detail by Turbine'!G12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!B12" +"+'Detail by Turbine'!G13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!B13" +"+'Detail by Turbine'!G14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"250.25/3" +"+'Detail by Turbine'!B14" +"+'Detail by Turbine'!G15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!B15" +"+'Detail by Turbine'!G16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!B16" +"+'Detail by Turbine'!G17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!B17" +"+'Detail by Turbine'!G18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!B18" +"+'Detail by Turbine'!G19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+D108" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"13/2" +"+'Detail by Turbine'!B19" +"+'Detail by Turbine'!G20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!B20" +"+'Detail by Turbine'!G21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!B21" +"+C18+C10" +"+C50+C58+C34+C42+C26" +"C66+C114+C122+C130+C106+C98+C74+C82+C90" +"+C139+C143+C135" +"+D148-D147" +"SUM(C10:C131)" +"+D74+D82+D90+D114+D122+D18+D66+D42+D50+D58+D98+D106+D26+D10+D130+D34" +"+C147-C152" +"+'NTP or Sold'!C68" +"+'NTP or Sold'!Z68" +"+'NTP or Sold'!Z69" +"+'NTP or Sold'!C76" +"+'NTP or Sold'!Z76" +"+'NTP or Sold'!Z77" +"+'NTP or Sold'!C84" +"+'NTP or Sold'!Z84" +"+'NTP or Sold'!Z85" +"+'NTP or Sold'!C92" +"+'NTP or Sold'!Z92" +"+'NTP or Sold'!Z93" +"+'NTP or Sold'!C100" +"+'NTP or Sold'!Z100" +"+'NTP or Sold'!Z101" +"+'NTP or Sold'!C108" +"+'NTP or Sold'!AA108" +"+'NTP or Sold'!AA109" +"+'NTP or Sold'!C116" +"+'NTP or Sold'!AA116" +"+'NTP or Sold'!AA117" +"+'NTP or Sold'!C124" +"+'NTP or Sold'!AA124" +"+'NTP or Sold'!AA125" +"+'NTP or Sold'!C140" +"+'NTP or Sold'!AA140" +"+'NTP or Sold'!AA141" +"+'NTP or Sold'!C148" +"+'NTP or Sold'!AA148" +"+'NTP or Sold'!AA149" +"+'NTP or Sold'!C156" +"+'NTP or Sold'!AA156" +"+'NTP or Sold'!AA157" +"+'NTP or Sold'!C164" +"+'NTP or Sold'!AA164" +"+'NTP or Sold'!AA165" +"+'NTP or Sold'!C172" +"+'NTP or Sold'!AA172" +"+'NTP or Sold'!AA173" +"+'NTP or Sold'!C180" +"+'NTP or Sold'!AA180" +"+'NTP or Sold'!AA181" +"+'NTP or Sold'!C188+('NTP or Sold'!C204/2)" +"+'NTP or Sold'!AB188+'NTP or Sold'!AB204/2" +"+'NTP or Sold'!AB189+'NTP or Sold'!AB205/2" +"+'NTP or Sold'!C196+'NTP or Sold'!C204/2" +"+'NTP or Sold'!AB196+'NTP or Sold'!AB204/2" +"+'NTP or Sold'!AB197+'NTP or Sold'!AB205/2" +"+'NTP or Sold'!C212+'NTP or Sold'!C228/2" +"+'NTP or Sold'!AB212+'NTP or Sold'!AB228/2" +"+'NTP or Sold'!AB213+'NTP or Sold'!AB229/2" +"+'NTP or Sold'!C220+'NTP or Sold'!C228/2" +"+'NTP or Sold'!AB220+'NTP or Sold'!AB228/2" +"+'NTP or Sold'!AB221+'NTP or Sold'!AB229/2" +"1+'Detail by Turbine'!A20" +"+'NTP or Sold'!C260" +"+'NTP or Sold'!AD260" +"+'NTP or Sold'!AD261" +"1+B22" +"+'NTP or Sold'!C268" +"+'NTP or Sold'!AD268" +"+'NTP or Sold'!AD269" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C132" +"+'NTP or Sold'!AD132" +"+'NTP or Sold'!AD133" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C276" +"+'NTP or Sold'!AD276" +"+'NTP or Sold'!AD277" +"+'NTP or Sold'!C284" +"+'NTP or Sold'!AD284" +"+'NTP or Sold'!AD285" +"+'NTP or Sold'!C292" +"+'NTP or Sold'!AD292" +"+'NTP or Sold'!AD293" +"+'NTP or Sold'!C300" +"+'NTP or Sold'!AD300" +"+'NTP or Sold'!AD301" +"+'NTP or Sold'!C308" +"+'NTP or Sold'!AD308" +"+'NTP or Sold'!AD309" +"+'NTP or Sold'!C316" +"+'NTP or Sold'!AD316" +"+'NTP or Sold'!AD317" +"1+'NTP or Sold'!A44" +"+'NTP or Sold'!C324" +"+'NTP or Sold'!AD324" +"+'NTP or Sold'!AD324" +"+'NTP or Sold'!A42+1" +"+'NTP or Sold'!C332" +"+'NTP or Sold'!AF332" +"+'NTP or Sold'!AF333" +"+'NTP or Sold'!C340" +"+'NTP or Sold'!AF340" +"+'NTP or Sold'!AF341" +"+'NTP or Sold'!C348" +"+'NTP or Sold'!AF348" +"+'NTP or Sold'!AF349" +"+'NTP or Sold'!C356" +"+'NTP or Sold'!AF356" +"+'NTP or Sold'!AF357" +"+'NTP or Sold'!C364" +"+'NTP or Sold'!AF364" +"+'NTP or Sold'!AF365" +"+'NTP or Sold'!C372" +"+'NTP or Sold'!AF372" +"+'NTP or Sold'!AF373" +"+'NTP or Sold'!C380" +"+'NTP or Sold'!AF380" +"+'NTP or Sold'!AF381" +"+'NTP or Sold'!C388" +"+'NTP or Sold'!AF388" +"+'NTP or Sold'!AF389" +"+'NTP or Sold'!C236/2" +"+'NTP or Sold'!AG236/2" +"+'NTP or Sold'!AG237/2" +"+'NTP or Sold'!C236/2" +"+'NTP or Sold'!AG236/2" +"+'NTP or Sold'!AG237/2" +"+'NTP or Sold'!C244" +"+'NTP or Sold'!AG244" +"+'NTP or Sold'!AG245" +"+'NTP or Sold'!C252" +"1+'Detail by Turbine'!A16" +"+'NTP or Sold'!C396" +"+'NTP or Sold'!AH396" +"+'NTP or Sold'!AH397" +"+'NTP or Sold'!C436" +"+'NTP or Sold'!AI436" +"+'NTP or Sold'!AI437" +"+'NTP or Sold'!C444" +"+'NTP or Sold'!AI444" +"+'NTP or Sold'!AI445" +"+'NTP or Sold'!C452" +"+'NTP or Sold'!AI452" +"+'NTP or Sold'!AI453" +"+'NTP or Sold'!C460" +"+'NTP or Sold'!AI460" +"+'NTP or Sold'!AI461" +"+D61+31" +"+'NTP or Sold'!H4" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"SUM(N63:BB63)" +"+'NTP or Sold'!T4" +"+D63" +"+D64+E63" +"+'NTP or Sold'!T4" +"R66-Q66" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"+D64*$C68" +"+'NTP or Sold'!C4" +"+D66*$C68" +"+'NTP or Sold'!H5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"16.7/336" +"+(0.95-0.0497)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+(0.34-0.05)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!C5" +"+'NTP or Sold'!H6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!C6" +"+'NTP or Sold'!H7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!C7" +"+'NTP or Sold'!H8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!C8" +"+'NTP or Sold'!H9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!C9" +"+'NTP or Sold'!H10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!C10" +"+'NTP or Sold'!H11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!C11" +"+'NTP or Sold'!H24" +"SUM(D127:BB127)" +"D127" +"+'NTP or Sold'!T24" +"+'NTP or Sold'!C24" +"+'NTP or Sold'!H12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!C12" +"+'NTP or Sold'!H13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!C13" +"+'NTP or Sold'!H14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!C14" +"+'NTP or Sold'!H15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!C15" +"+'NTP or Sold'!H16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!C16" +"+'NTP or Sold'!H17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"D178" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!C17" +"+'NTP or Sold'!H18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!C18" +"+'NTP or Sold'!H19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!C19" +"+C190" +"+C190" +"+C190" +"+C190" +"+C190" +"+'NTP or Sold'!H20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!C20" +"+'NTP or Sold'!H21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!C21" +"+C214" +"+'NTP or Sold'!G40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!B40" +"+'NTP or Sold'!G42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!B42" +"+A238+1" +"+'NTP or Sold'!G43" +"+'NTP or Sold'!S43" +"+A238+1" +"+'NTP or Sold'!S43" +"+A238+1" +"+'NTP or Sold'!S43" +"+A238+1" +"+'NTP or Sold'!S43" +"+A238+1" +"+'NTP or Sold'!S43" +"+A238+1" +"+'NTP or Sold'!S43" +"+A238+1" +"+A238+1" +"+'NTP or Sold'!B43" +"+'NTP or Sold'!H22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!C22" +"+'NTP or Sold'!H23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!C23" +"+'NTP or Sold'!H25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!C25" +"+'NTP or Sold'!H26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!C26" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!C27" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!C28" +"+'NTP or Sold'!H29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!C29" +"+'NTP or Sold'!H30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!C30" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!G31" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!B31" +"+'NTP or Sold'!G32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!B32" +"+'NTP or Sold'!G33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!B33" +"+'NTP or Sold'!G34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!B34" +"+'NTP or Sold'!G35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!B35" +"+'NTP or Sold'!G36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!B36" +"+'NTP or Sold'!G37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!B37" +"+'NTP or Sold'!G38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!B38" +"+'NTP or Sold'!G39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!B39" +"+'Cost Cancel Details'!A20+1" +"+'NTP or Sold'!G44" +"+'Cost Cancel Details'!A20+1" +"+'Cost Cancel Details'!A20+1" +"+'Cost Cancel Details'!A20+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A20+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A20+1" +"+'Cost Cancel Details'!A20+1" +"+'Cost Cancel Details'!A20+1" +"+'NTP or Sold'!B44" +"+'NTP or Sold'!A454+1" +"'Detail by Turbine'!#REF!" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'Detail by Turbine'!#REF!" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!G45" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"0.05+0.1" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"+'Cost Cancel Details'!A12+1" +"+'NTP or Sold'!B45" +"'NTP or Sold'!G46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"+'NTP or Sold'!B46" +"'NTP or Sold'!G47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"+'NTP or Sold'!B47" +"'NTP or Sold'!G48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"+'NTP or Sold'!B48" +"+'Cost Cancel Details'!C10" +"+'Cost Cancel Details'!AJ10" +"+'Cost Cancel Details'!AJ11" +"1+A6" +"+'Cost Cancel Details'!C18" +"+'Cost Cancel Details'!AJ18" +"+'Cost Cancel Details'!AJ19" +"'Cost Cancel Details'!C26" +"'Cost Cancel Details'!AJ26" +"'Cost Cancel Details'!AJ27" +"+'Cost Cancel Details'!C34" +"+'Cost Cancel Details'!AJ34" +"+'Cost Cancel Details'!AJ35" +"+'Cost Cancel Details'!C42" +"+'Cost Cancel Details'!AJ42" +"+'Cost Cancel Details'!AJ43" +"+'Cost Cancel Details'!C50" +"+'Cost Cancel Details'!AJ50" +"+'Cost Cancel Details'!AJ51" +"+'Cost Cancel Details'!C58" +"+'Cost Cancel Details'!AJ58" +"+'Cost Cancel Details'!AJ59" +"+'Cost Cancel Details'!C66" +"+'Cost Cancel Details'!AJ66" +"+'Cost Cancel Details'!AJ67" +"+'Cost Cancel Details'!C74" +"+'Cost Cancel Details'!AJ74" +"+'Cost Cancel Details'!AJ75" +"+'Cost Cancel Details'!C82" +"+'Cost Cancel Details'!AJ82" +"+'Cost Cancel Details'!AJ83" +"+'Cost Cancel Details'!C90" +"+'Cost Cancel Details'!AJ90" +"+'Cost Cancel Details'!AJ91" +"166/2" +"+'Cost Cancel Details'!C98" +"+'Cost Cancel Details'!AJ98" +"+'Cost Cancel Details'!AJ99" +"+'Cost Cancel Details'!C106" +"+'Cost Cancel Details'!AJ106" +"+'Cost Cancel Details'!AJ107" +"+'Cost Cancel Details'!C114" +"+'Cost Cancel Details'!AJ114" +"+'Cost Cancel Details'!AJ115" +"+'Cost Cancel Details'!C122" +"+'Cost Cancel Details'!AJ122" +"+'Cost Cancel Details'!AJ123" +"+'Cost Cancel Details'!C130" +"+'Cost Cancel Details'!AJ130" +"+'Cost Cancel Details'!AJ131" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!K3" +"'Detail by Turbine'!P6" +"'Detail by Turbine'!S6" +"+'Detail by Turbine'!M6" +"+'Detail by Turbine'!T6+'Detail by Turbine'!T7" +"SUM(A9:A9)" +"'Detail by Turbine'!P9" +"'Detail by Turbine'!S9" +"+'Detail by Turbine'!M9" +"'Detail by Turbine'!T9" +"SUM('Detail by Turbine'!U9:U9)" +"'Detail by Turbine'!P8" +"'Detail by Turbine'!S8" +"+'Detail by Turbine'!M8" +"'Detail by Turbine'!T8" +"'Detail by Turbine'!P10" +"'Detail by Turbine'!S10" +"+'Detail by Turbine'!M10" +"SUM('Detail by Turbine'!T10:T11)" +"SUM(A14:A16)" +"'Detail by Turbine'!P12" +"'Detail by Turbine'!S12" +"+'Detail by Turbine'!M12" +"SUM('Detail by Turbine'!T12:T12)" +"'Detail by Turbine'!T13" +"SUM('Detail by Turbine'!T14:T16)" +"IF(ISNA('Detail by Turbine'!M17),""-"",'Detail by Turbine'!M17)" +"SUM('Detail by Turbine'!T17:T18)" +"+'Detail by Turbine'!P19" +"SUM(A21:A26)" +"+A32+A27+A17+A10" +"+G27+G17+G10" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A24" +"+'Summary by Status'!A22" +"+'Summary by Status'!A16" +"+'Summary by Status'!A14" +"+'Summary by Status'!A21" +"+'Summary by Status'!A9" +"+'Summary by Status'!A15" +"+'Summary by Status'!A23" +"+'Summary by Status'!A26" +"SUM(A8:A25)" +"SUM(F7:F25)" +"+'Summary by Status'!A34" +"+A27-A28" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A23" +"+'Summary by Status'!I23" +"+'Summary by Status'!D23" +"+'Summary by Status'!F23" +"SUM(G8:G8)" +"+'Summary by Status'!A22" +"+'Summary by Status'!I22" +"+'Summary by Status'!D22" +"+'Summary by Status'!F22" +"+'Summary by Status'!A14" +"+'Summary by Status'!I14" +"+'Summary by Status'!D14" +"+'Summary by Status'!F14" +"+'Summary by Status'!A24" +"+'Summary by Status'!I24" +"+'Summary by Status'!D24" +"+'Summary by Status'!F24" +"+'Summary by Status'!A9" +"+'Summary by Status'!I9" +"+'Summary by Status'!D9" +"+'Summary by Status'!F9" +"+'Summary by Status'!A16" +"+'Summary by Status'!I16" +"+'Summary by Status'!D16" +"+'Summary by Status'!F16" +"+'Summary by Status'!A21" +"+'Summary by Status'!I21" +"+'Summary by Status'!D21" +"+'Summary by Status'!F21" +"SUM(G12:G19)" +"SUM(A8:A23)" +"+G20+G9+G23" +"+'Summary by Status'!F34" +"+G24-G26" +"+D3+31" +"+'Detail by Turbine'!G6" +"+'Detail by Turbine'!S6" +"+'Detail by Turbine'!S6" +"SUM(D5:BB5)" +"+'Detail by Turbine'!S6" +"D5" +"+D6+E5" +"+'Detail by Turbine'!S6" +"W8-V8" +"+'Detail by Turbine'!S6" +"+'Detail by Turbine'!S6" +"+D6*$C10" +"+'Detail by Turbine'!B6" +"+D8*$C10" +"+A4+1" +"+'Detail by Turbine'!G7" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+'Detail by Turbine'!S7" +"+A4+1" +"+A4+1" +"+'Detail by Turbine'!B7" +"+'Detail by Turbine'!G8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!B8" +"+'Detail by Turbine'!G9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!B9" +"+'Detail by Turbine'!G10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!B10" +"+'Detail by Turbine'!G11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!B11" +"+'Detail by Turbine'!G12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!B12" +"+'Detail by Turbine'!G13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!B13" +"+'Detail by Turbine'!G14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"250.25/3" +"+'Detail by Turbine'!B14" +"+'Detail by Turbine'!G15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!B15" +"+'Detail by Turbine'!G16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!B16" +"+'Detail by Turbine'!G17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!B17" +"+'Detail by Turbine'!G18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!S18" +"+'Detail by Turbine'!B18" +"+'Detail by Turbine'!G19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+D108" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"13/2" +"+'Detail by Turbine'!B19" +"+'Detail by Turbine'!G20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!B20" +"+'Detail by Turbine'!G21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!S21" +"+'Detail by Turbine'!B21" +"+C18+C10" +"+C42+C50+C26+C34+C66" +"C58+C114+C122+C130+C106+C98+C74+C82+C90" +"+C139+C143+C135" +"+D148-D147" +"SUM(C10:C131)" +"+D74+D82+D90+D114+D122+D18+D58+D34+D42+D50+D98+D106+D66+D10+D130+D26" +"+C147-C152" +"+'NTP or Sold'!C68" +"+'NTP or Sold'!Z68" +"+'NTP or Sold'!Z69" +"+'NTP or Sold'!C76" +"+'NTP or Sold'!Z76" +"+'NTP or Sold'!Z77" +"+'NTP or Sold'!C84" +"+'NTP or Sold'!Z84" +"+'NTP or Sold'!Z85" +"+'NTP or Sold'!C92" +"+'NTP or Sold'!Z92" +"+'NTP or Sold'!Z93" +"+'NTP or Sold'!C100" +"+'NTP or Sold'!Z100" +"+'NTP or Sold'!Z101" +"+'NTP or Sold'!C108" +"+'NTP or Sold'!AA108" +"+'NTP or Sold'!AA109" +"+'NTP or Sold'!C116" +"+'NTP or Sold'!AA116" +"+'NTP or Sold'!AA117" +"+'NTP or Sold'!C124" +"+'NTP or Sold'!AA124" +"+'NTP or Sold'!AA125" +"+'NTP or Sold'!C140" +"+'NTP or Sold'!AA140" +"+'NTP or Sold'!AA141" +"+'NTP or Sold'!C148" +"+'NTP or Sold'!AA148" +"+'NTP or Sold'!AA149" +"+'NTP or Sold'!C156" +"+'NTP or Sold'!AA156" +"+'NTP or Sold'!AA157" +"+'NTP or Sold'!C164" +"+'NTP or Sold'!AA164" +"+'NTP or Sold'!AA165" +"+'NTP or Sold'!C172" +"+'NTP or Sold'!AA172" +"+'NTP or Sold'!AA173" +"+'NTP or Sold'!C180" +"+'NTP or Sold'!AA180" +"+'NTP or Sold'!AA181" +"+'NTP or Sold'!C188+('NTP or Sold'!C204/2)" +"+'NTP or Sold'!AB188+'NTP or Sold'!AB204/2" +"+'NTP or Sold'!AB189+'NTP or Sold'!AB205/2" +"+'NTP or Sold'!C196+'NTP or Sold'!C204/2" +"+'NTP or Sold'!AB196+'NTP or Sold'!AB204/2" +"+'NTP or Sold'!AB197+'NTP or Sold'!AB205/2" +"+'NTP or Sold'!C212+'NTP or Sold'!C228/2" +"+'NTP or Sold'!AB212+'NTP or Sold'!AB228/2" +"+'NTP or Sold'!AB213+'NTP or Sold'!AB229/2" +"+'NTP or Sold'!C220+'NTP or Sold'!C228/2" +"+'NTP or Sold'!AB220+'NTP or Sold'!AB228/2" +"+'NTP or Sold'!AB221+'NTP or Sold'!AB229/2" +"1+'Detail by Turbine'!A20" +"+'NTP or Sold'!C260" +"+'NTP or Sold'!AD260" +"+'NTP or Sold'!AD261" +"1+B22" +"+'NTP or Sold'!C268" +"+'NTP or Sold'!AD268" +"+'NTP or Sold'!AD269" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C132" +"+'NTP or Sold'!AD132" +"+'NTP or Sold'!AD133" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C276" +"+'NTP or Sold'!AD276" +"+'NTP or Sold'!AD277" +"+'NTP or Sold'!C284" +"+'NTP or Sold'!AD284" +"+'NTP or Sold'!AD285" +"+'NTP or Sold'!C292" +"+'NTP or Sold'!AD292" +"+'NTP or Sold'!AD293" +"+'NTP or Sold'!C300" +"+'NTP or Sold'!AD300" +"+'NTP or Sold'!AD301" +"+'NTP or Sold'!C308" +"+'NTP or Sold'!AD308" +"+'NTP or Sold'!AD309" +"+'NTP or Sold'!C316" +"+'NTP or Sold'!AD316" +"+'NTP or Sold'!AD317" +"1+'NTP or Sold'!A44" +"+'NTP or Sold'!C324" +"+'NTP or Sold'!AD324" +"+'NTP or Sold'!AD324" +"+'NTP or Sold'!A42+1" +"+'NTP or Sold'!C332" +"+'NTP or Sold'!AF332" +"+'NTP or Sold'!AF333" +"+'NTP or Sold'!C340" +"+'NTP or Sold'!AF340" +"+'NTP or Sold'!AF341" +"+'NTP or Sold'!C348" +"+'NTP or Sold'!AF348" +"+'NTP or Sold'!AF349" +"+'NTP or Sold'!C356" +"+'NTP or Sold'!AF356" +"+'NTP or Sold'!AF357" +"+'NTP or Sold'!C364" +"+'NTP or Sold'!AF364" +"+'NTP or Sold'!AF365" +"+'NTP or Sold'!C372" +"+'NTP or Sold'!AF372" +"+'NTP or Sold'!AF373" +"+'NTP or Sold'!C380" +"+'NTP or Sold'!AF380" +"+'NTP or Sold'!AF381" +"+'NTP or Sold'!C388" +"+'NTP or Sold'!AF388" +"+'NTP or Sold'!AF389" +"+'NTP or Sold'!C236/2" +"+'NTP or Sold'!AG236/2" +"+'NTP or Sold'!AG237/2" +"+'NTP or Sold'!C236/2" +"+'NTP or Sold'!AG236/2" +"+'NTP or Sold'!AG237/2" +"+'NTP or Sold'!C244" +"+'NTP or Sold'!AG244" +"+'NTP or Sold'!AG245" +"+'NTP or Sold'!C252" +"1+'Detail by Turbine'!A16" +"+'NTP or Sold'!C396" +"+'NTP or Sold'!AH396" +"+'NTP or Sold'!AH397" +"+'NTP or Sold'!C436" +"+'NTP or Sold'!AI436" +"+'NTP or Sold'!AI437" +"+'NTP or Sold'!C444" +"+'NTP or Sold'!AI444" +"+'NTP or Sold'!AI445" +"+'NTP or Sold'!C452" +"+'NTP or Sold'!AI452" +"+'NTP or Sold'!AI453" +"+'NTP or Sold'!C460" +"+'NTP or Sold'!AI460" +"+'NTP or Sold'!AI461" +"+D61+31" +"+'NTP or Sold'!H4" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"SUM(N63:BB63)" +"+'NTP or Sold'!T4" +"+D63" +"+D64+E63" +"+'NTP or Sold'!T4" +"R66-Q66" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"+D64*$C68" +"+'NTP or Sold'!C4" +"+D66*$C68" +"+'NTP or Sold'!H5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"16.7/336" +"+(0.95-0.0497)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+(0.34-0.05)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!C5" +"+'NTP or Sold'!H6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!C6" +"+'NTP or Sold'!H7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!C7" +"+'NTP or Sold'!H8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!C8" +"+'NTP or Sold'!H9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!C9" +"+'NTP or Sold'!H10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!C10" +"+'NTP or Sold'!H11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!C11" +"+'NTP or Sold'!H24" +"SUM(D127:BB127)" +"D127" +"+'NTP or Sold'!T24" +"+'NTP or Sold'!C24" +"+'NTP or Sold'!H12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!C12" +"+'NTP or Sold'!H13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!C13" +"+'NTP or Sold'!H14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!C14" +"+'NTP or Sold'!H15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!C15" +"+'NTP or Sold'!H16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!C16" +"+'NTP or Sold'!H17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"D178" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!C17" +"+'NTP or Sold'!H18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!C18" +"+'NTP or Sold'!H19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!C19" +"+C190" +"+C190" +"+C190" +"+C190" +"+C190" +"+'NTP or Sold'!H20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!C20" +"+'NTP or Sold'!H21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!C21" +"+C214" +"+'NTP or Sold'!G40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!B40" +"+'NTP or Sold'!G42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!B42" +"+A238+1" +"+'NTP or Sold'!G43" +"+'NTP or Sold'!S43" +"+A238+1" +"+'NTP or Sold'!S43" +"+A238+1" +"+'NTP or Sold'!S43" +"+A238+1" +"+'NTP or Sold'!S43" +"+A238+1" +"+'NTP or Sold'!S43" +"+A238+1" +"+'NTP or Sold'!S43" +"+A238+1" +"+A238+1" +"+'NTP or Sold'!B43" +"+'NTP or Sold'!H22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!C22" +"+'NTP or Sold'!H23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!C23" +"+'NTP or Sold'!H25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!C25" +"+'NTP or Sold'!H26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!C26" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!C27" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!C28" +"+'NTP or Sold'!H29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!C29" +"+'NTP or Sold'!H30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!C30" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!G31" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!A390+1" +"+'NTP or Sold'!B31" +"+'NTP or Sold'!G32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!B32" +"+'NTP or Sold'!G33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!B33" +"+'NTP or Sold'!G34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!B34" +"+'NTP or Sold'!G35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!B35" +"+'NTP or Sold'!G36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!B36" +"+'NTP or Sold'!G37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!B37" +"+'NTP or Sold'!G38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!B38" +"+'NTP or Sold'!G39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!B39" +"+'Cost Cancel Details'!A60+1" +"+'NTP or Sold'!G44" +"+'Cost Cancel Details'!A60+1" +"+'Cost Cancel Details'!A60+1" +"+'Cost Cancel Details'!A60+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A60+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A60+1" +"+'Cost Cancel Details'!A60+1" +"+'Cost Cancel Details'!A60+1" +"+'NTP or Sold'!B44" +"+'NTP or Sold'!A454+1" +"'Detail by Turbine'!#REF!" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'NTP or Sold'!A454+1" +"+'Detail by Turbine'!#REF!" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!G45" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"0.05+0.1" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"'NTP or Sold'!S45" +"+'Cost Cancel Details'!A12+1" +"+'Cost Cancel Details'!A12+1" +"+'NTP or Sold'!B45" +"'NTP or Sold'!G46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"+'NTP or Sold'!B46" +"'NTP or Sold'!G47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"+'NTP or Sold'!B47" +"'NTP or Sold'!G48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"+'NTP or Sold'!B48" +"'Cost Cancel Details'!C10" +"'Cost Cancel Details'!AO10" +"'Cost Cancel Details'!AO11" +"1+A8" +"+'Cost Cancel Details'!C42" +"+'Cost Cancel Details'!AO42" +"+'Cost Cancel Details'!AO43" +"+'Cost Cancel Details'!C50" +"+'Cost Cancel Details'!AO50" +"+'Cost Cancel Details'!AO51" +"+'Cost Cancel Details'!C58" +"+'Cost Cancel Details'!AO58" +"+'Cost Cancel Details'!AO59" +"+'Cost Cancel Details'!C66" +"+'Cost Cancel Details'!AO66" +"+'Cost Cancel Details'!AO67" +"+'Cost Cancel Details'!C74" +"+'Cost Cancel Details'!AO74" +"+'Cost Cancel Details'!AO75" +"166/2" +"+'Cost Cancel Details'!C82" +"+'Cost Cancel Details'!AO82" +"+'Cost Cancel Details'!AO83" +"+'Cost Cancel Details'!C90" +"+'Cost Cancel Details'!AO90" +"+'Cost Cancel Details'!AO91" +"+'Cost Cancel Details'!C98" +"+'Cost Cancel Details'!AO98" +"+'Cost Cancel Details'!AO99" +"+'Cost Cancel Details'!C106" +"+'Cost Cancel Details'!AO106" +"+'Cost Cancel Details'!AO107" +"+'Cost Cancel Details'!C18" +"+'Cost Cancel Details'!AO18" +"+'Cost Cancel Details'!AO19" +"+'Cost Cancel Details'!C26" +"+'Cost Cancel Details'!AO26" +"+'Cost Cancel Details'!AO27" +"+'Cost Cancel Details'!C34" +"+'Cost Cancel Details'!AO34" +"+'Cost Cancel Details'!AO35" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!K3" +"SUM(A9:A9)" +"'Detail by Turbine'!P8" +"'Detail by Turbine'!S8" +"+'Detail by Turbine'!M8" +"'Detail by Turbine'!T8" +"SUM(A14)" +"'Detail by Turbine'!P10" +"'Detail by Turbine'!S10" +"+'Detail by Turbine'!M10" +"'Detail by Turbine'!T10" +"SUM('Detail by Turbine'!T11:T13)" +"'Detail by Turbine'!P14" +"'Detail by Turbine'!S14" +"IF(ISNA('Detail by Turbine'!M14),""-"",'Detail by Turbine'!M14)" +"SUM('Detail by Turbine'!T14:T15)" +"'Detail by Turbine'!P18" +"'Detail by Turbine'!S18" +"+'Detail by Turbine'!M18" +"'Detail by Turbine'!T18" +"SUM('Detail by Turbine'!U18:U18)" +"SUM('Detail by Turbine'!T19:T20)+'Detail by Turbine'!T9" +"+'Detail by Turbine'!P16" +"'Detail by Turbine'!S16" +"+'Detail by Turbine'!M16" +"SUM('Detail by Turbine'!T16:T17)" +"+'Detail by Turbine'!P21" +"SUM(A19:A25)" +"+A31+A26+A15+A10" +"+G26+G15+G10" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A21" +"+'Summary by Status'!A19" +"+'Summary by Status'!A23" +"+'Summary by Status'!A14" +"+'Summary by Status'!A20" +"+'Summary by Status'!A24" +"+'Summary by Status'!A25" +"SUM(A8:A22)" +"SUM(F7:F22)" +"+'Summary by Status'!A33" +"+A24-A25" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A20" +"+'Summary by Status'!I20" +"+'Summary by Status'!D20" +"+'Summary by Status'!F20" +"SUM(G8:G8)" +"+'Summary by Status'!A19" +"+'Summary by Status'!I19" +"+'Summary by Status'!D19" +"+'Summary by Status'!F19" +"+'Summary by Status'!A14" +"+'Summary by Status'!I14" +"+'Summary by Status'!D14" +"+'Summary by Status'!F14" +"+'Summary by Status'!A23" +"+'Summary by Status'!I23" +"+'Summary by Status'!D23" +"+'Summary by Status'!F23" +"+'Summary by Status'!A22" +"+'Summary by Status'!I22" +"+'Summary by Status'!D22" +"+'Summary by Status'!F22" +"SUM(G12:G16)" +"+'Summary by Status'!A24" +"+'Summary by Status'!I24" +"+'Summary by Status'!D24" +"+'Summary by Status'!F24" +"+'Summary by Status'!A25" +"+'Summary by Status'!I25" +"+'Summary by Status'!D25" +"+'Summary by Status'!F25" +"SUM(A8:A24)" +"G9+G20+G17" +"+G25-G27" +"+D3+31" +"+'Detail by Turbine'!G8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"SUM(D5:BB5)" +"+'Detail by Turbine'!S8" +"D5" +"+D6+E5" +"+'Detail by Turbine'!S8" +"W8-V8" +"+'Detail by Turbine'!S8" +"+D6*$C10" +"+'Detail by Turbine'!B8" +"+D8*$C10" +"+A4+1" +"+'Detail by Turbine'!G18" +"+'Detail by Turbine'!S18" +"+A4+1" +"+'Detail by Turbine'!S18" +"+A4+1" +"+A4+1" +"+A4+1" +"+A4+1" +"+A4+1" +"33.9089+3.26128" +"+A4+1" +"+'Detail by Turbine'!B18" +"+'Detail by Turbine'!G19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"33.5789+0.2315" +"+'Detail by Turbine'!B19" +"+'Detail by Turbine'!G20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!B20" +"+'Detail by Turbine'!G9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!B9" +"+'Detail by Turbine'!G10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"(1208.9+1.3)/24506" +"4826.8/24506" +"(2408.7+2408.7)/24506" +"1806.5/24506" +"3010.9/24506" +"2408.7/24506" +"602.2/24506" +"(602.2+651.9)/24506" +"1204.4/24506" +"1558.4/24506" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!B10" +"+'Detail by Turbine'!G11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"250.25/3" +"+'Detail by Turbine'!B11" +"+'Detail by Turbine'!G12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!B12" +"+'Detail by Turbine'!G13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!B13" +"+'Detail by Turbine'!G14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!B14" +"+'Detail by Turbine'!G15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!B15" +"+'Detail by Turbine'!G16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+D92" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"13/2" +"+'Detail by Turbine'!B16" +"+'Detail by Turbine'!G17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!B17" +"+C10" +"C42+C98+C106+C90+C82+C58+C66+C74+C50+C34+C26+C18" +"+C115+C119+C111" +"+D124-D123" +"SUM(C4:C107)" +"+D58+D66+D74+D98+D106++D42+D18+D26+D34+D82+D90+D50+D10" +"+C123-C128" +"SUM(C3:C120)" +"SUM(C3:C120)" +"SUM(G2:G12)" +"SUM(G14:G23)" +"SUM(G25:G31)" +"SUM(G33:G36)" +"G38+SUM(H2:H36)" +"SUM(G52:G54)" +"SUM(G57:G59)" +"SUM(H38:H73)" +"SUM(#REF!)/1000000" +"TEXT([1]Summary!X6,""mmmm d, yyyy"")" +"A11" +"Z11+$M11-O11" +"SUM(AM11:AQ11)" +"M11" +"CONCATENATE([1]Summary!J15,"" "",[1]Summary!K15)" +"CONCATENATE([1]Summary!N15,"" "",[1]Summary!O15)" +"[1]Summary!R15" +"CONCATENATE([1]Summary!J25,"" "",[1]Summary!K25)" +"CONCATENATE([1]Summary!N25,"" "",[1]Summary!O25)" +"[1]Summary!R25" +"CONCATENATE(TEXT([1]Summary!J31,""00""),"" "",[1]Summary!K31)" +"(CONCATENATE([1]Summary!N31,"" "",[1]Summary!O31))" +"[1]Summary!R31" +"CONCATENATE(TEXT([1]Summary!J32,""0.0""),"" "",[1]Summary!K32)" +"CONCATENATE(TEXT([1]Summary!J37,""000,000""),"" "",[1]Summary!K37)" +"CONCATENATE(TEXT([1]Summary!N37,""000,000""),"" "",[1]Summary!O37)" +"[1]Summary!R37" +"CONCATENATE([1]Summary!J38,"" "",[1]Summary!K38)" +"CONCATENATE([1]Summary!N38,"" "",[1]Summary!O38)" +"(CONCATENATE([1]Summary!J39,"" "",[1]Summary!K39))" +"(CONCATENATE([1]Summary!N39,"" "",[1]Summary!O39))" +"CONCATENATE(TEXT([1]Summary!J47,""$000,000""),"" "",[1]Summary!K47)" +"CONCATENATE(TEXT([1]Summary!J48,""$00,000""),"" "",[1]Summary!K48)" +"CONCATENATE(TEXT([1]Summary!J52,""00.0""),"" "",[1]Summary!K52)" +"CONCATENATE(([1]Summary!N52),"" "",[1]Summary!O52)" +"[1]Summary!J56&"" Bcf""" +"[1]Summary!N56&"" Bcf""" +"CONCATENATE(TEXT([1]Summary!J57,""$000""),"" "",[1]Summary!K57)" +"CONCATENATE(TEXT([1]Summary!J58,""00""),"" "",[1]Summary!K58)" +"(CONCATENATE([1]Summary!N58,"" "",[1]Summary!O58))" +"CONCATENATE(TEXT([1]Summary!J61,""0""),"" "",[1]Summary!K61)" +"CONCATENATE(TEXT([1]Summary!J67,""$000,000""),"""",[1]Summary!K67)" +"CONCATENATE(TEXT([1]Summary!J78,""000,000""),"" "",[1]Summary!K78)" +"CONCATENATE(TEXT([1]Summary!N78,""000,000""),"" "",[1]Summary!O78)" +"CONCATENATE(TEXT([1]Summary!J79,""44""),"" "",[1]Summary!K79)" +"CONCATENATE(TEXT([1]Summary!N79,""44""),"" "",[1]Summary!O79)" +"CONCATENATE(TEXT([1]Summary!J80,""000,000"")&"" ""&[1]Summary!K80)" +"CONCATENATE(TEXT([1]Summary!N80,""000,000"")&"" ""&[1]Summary!O80)" +"(CONCATENATE([1]Summary!J87,"" MM "",[1]Summary!K87))" +"(CONCATENATE([1]Summary!N87,"" MM "",[1]Summary!O87))" +"(CONCATENATE([1]Summary!J91,"" "",[1]Summary!K91))" +"(CONCATENATE([1]Summary!N91,"" "",[1]Summary!O91))" +"[1]Summary!R98" +"(CONCATENATE([1]Summary!J108,"" "",[1]Summary!K108))" +"D23" +"D15" +"D52" +"N11-J11" +"SUM(J11:J26)" +"SUM(J29:J32)" +"SUM(J39:J46)" +"SUM(J51:J59)" +"SUM(J62:J66)" +"SUM(J69:J79)" +"28041301-5883632.5" +"137912625+20447637" +"SUM(J92:J115)" +"4879440+660960" +"4054645+1477336" +"SUM(J118:J136)" +"SUM(J152:J153)" +"27721815" +"2029566+1092843" +"131540+70829" +"3927592+2114857" +"SUM(J175:J202)" +"+J203+J168+J154+J35+J150+J144+J116+J90+J80+J67+J60+J49+J47+J37+J33+J27+J137+J208+SUM(J172:J172)+J170+SUM(J211:J212)+J210+J161" +"+N203+N168+N154+N35+N150+N144+N116+N90+N80+N67+N60+N49+N47+N37+N33+N27+N137+N208+SUM(N172:N172)+N170+SUM(N210:N212)+N161" +"246461600+1833280+13122000+3465627" +"+J224+J214" +"+R231/1000000" +"ROUND(T231*H231,0)" +"+AB231/1000000" +"+Y236" +"CELL(""filename"",B254)" +"NOW()" +"+J27+J35+#REF!+J47+J141+J90+J116+J137+J203+J224" +"+J264-J265" +"N11-J11" +"28041301-5883632.5" +"137912625+20447637" +"131540+70829" +"SUM(J11:J48)" +"4879440+660960" +"4054645+1477336" +"3927592+2114857" +"2029566+1092843" +"SUM(J51:J110)" +"SUM(J113:J128)" +"27721815" +"SUM(J131:J176)" +"SUM(J179:J181)" +"J182+J177+J129+J111+J49" +"246461600+1833280+13122000+3465627" +"SUM(J186:J192)" +"J194+J184" +"J196-J199" +"+R206/1000000" +"ROUND(T206*H206,0)" +"+AB206/1000000" +"+Y211" +"CELL(""filename"",B229)" +"NOW()" +"+#REF!+J31+#REF!+#REF!+J102+#REF!+#REF!+#REF!+#REF!+#REF!" +"SUM(J235:J238)" +"+J239-J240" +"N10-J10" +"SUM(J10:J14)" +"27721815" +"SUM(J24:J25)" +"SUM(J28:J35)" +"SUM(J38)" +"SUM(J41:J46)" +"2029566+1092843" +"131540+70829" +"3927592+2114857" +"SUM(J56:J83)" +"SUM(J86:J96)" +"SUM(J122:J130)" +"4879440+660960" +"4054645+1477336" +"SUM(J140:J158)" +"28041301-5883632.5" +"137912625+20447637" +"SUM(J161:J184)" +"SUM(J187:J189)" +"SUM(J202:J217)" +"J220+J221+J218+J200+J197+J193+J190+J185+J159+J138+J134+J131+J120+J117+J112+J105+J97+J84+J54+J51+J47+J39+J36+J26+J22+J15" +"246461600+1833280+13122000+3465627" +"SUM(J226:J232)" +"J224+J233" +"J235-J237" +"+R242/1000000" +"ROUND(T242*H242,0)" +"+AB242/1000000" +"+Y247" +"CELL(""filename"",B265)" +"NOW()" +"+#REF!+J35+#REF!+#REF!+J146+#REF!+#REF!+#REF!+#REF!+#REF!" +"SUM(J271:J274)" +"+J275-J276" +"N11-J11" +"4879440+660960" +"27721815" +"28041301-5883632.5" +"2029566+1092843" +"131540+70829" +"3927592+2114857" +"4054645+1477336" +"137912625+20447637" +"SUM(J11:J173)" +"246461600+1833280+13122000+3465627" +"SUM(J178:J184)" +"J186+J175" +"J188-J191" +"+R196/1000000" +"ROUND(T196*H196,0)" +"+AB196/1000000" +"+Y201" +"CELL(""filename"",B219)" +"NOW()" +"+#REF!+J31+#REF!+#REF!+J116+#REF!+#REF!+#REF!+#REF!+#REF!" +"SUM(J225:J228)" +"+J229-J230" +"N12-J12" +"28041301-5883632.5" +"SUM(J12:J13)" +"4879440+660960" +"SUM(J19:J24)" +"137912625+20447637" +"SUM(J31:J33)" +"J42+J34+J29+J25+J16+J14" +"27721815" +"2029566+1092843" +"131540+70829" +"3927592+2114857" +"4054645+1477336" +"SUM(J46:J188)" +"J190+J44" +"246461600+1833280+13122000+3465627" +"SUM(J195:J201)" +"J203+J192" +"J205-J208" +"+R213/1000000" +"ROUND(T213*H213,0)" +"+AB213/1000000" +"+Y218" +"CELL(""filename"",B236)" +"NOW()" +"+#REF!+J62+#REF!+#REF!+J137+#REF!+#REF!+#REF!+#REF!+#REF!" +"SUM(J242:J245)" +"+J246-J247" +"SUM(P12,I12,D12,J12,K12)" +"'West Position'!J3" +"SUM(C12:C12)" +"SUM('West Position'!K3:M3)" +"SUM('West Position'!N3:P3)" +"SUM('West Position'!Q3:S3)" +"SUM('West Position'!T3:V3)" +"SUM(E12:H12)" +"SUM('West Position'!W3:AH3)" +"SUM('West Position'!AI3:AT3)" +"SUM('West Position'!AU3:AW3,'West Position'!BG3:BI3,'West Position'!BS3:BU3,'West Position'!CE3:CG3,'West Position'!CQ3:CS3,'West Position'!DC3:DE3,'West Position'!DO3:DQ3,'West Position'!EA3:EC3,'West Position'!EM3:EO3,'West Position'!EY3:FA3,'West Position'!FK3:FM3)" +"SUM('West Position'!AX3:AZ3,'West Position'!BJ3:BL3,'West Position'!BV3:BX3,'West Position'!CH3:CJ3,'West Position'!CT3:CV3,'West Position'!DF3:DH3,'West Position'!DR3:DT3,'West Position'!ED3:EF3,'West Position'!EP3:ER3,'West Position'!FB3:FD3,'West Position'!FN3:FP3)" +"SUM('West Position'!BA3:BC3,'West Position'!BM3:BO3,'West Position'!BY3:CA3,'West Position'!CK3:CM3,'West Position'!CW3:CY3,'West Position'!DI3:DK3,'West Position'!DU3:DW3,'West Position'!EG3:EI3,'West Position'!ES3:EU3,'West Position'!FE3:FG3,'West Position'!FQ3:FS3)" +"SUM('West Position'!BD3:BF3,'West Position'!BP3:BR3,'West Position'!CB3:CC3,'West Position'!CD3,'West Position'!CN3:CP3,'West Position'!CZ3:DB3,'West Position'!DL3,'West Position'!DM3,'West Position'!DN3,'West Position'!DX3:DZ3,'West Position'!EJ3:EL3,'West Position'!EV3:EX3,'West Position'!FH3:FJ3,'West Position'!FT3:FV3)" +"SUM(C12:C18)" +"B24+B12" +"'Alberta Position'!J4" +"SUM('Alberta Position'!K4:M4)" +"SUM('Alberta Position'!N4:P4)" +"SUM('Alberta Position'!Q4:S4)" +"SUM('Alberta Position'!T4:V4)" +"SUM('Alberta Position'!W4:AH4)" +"SUM('Alberta Position'!AI4:AT4)" +"SUM('Alberta Position'!AU4:AW4,'Alberta Position'!BG4:BI4,'Alberta Position'!BS4:BU4,'Alberta Position'!CE4:CG4,'Alberta Position'!CQ4:CS4,'Alberta Position'!DC4:DE4,'Alberta Position'!DO4:DQ4,'Alberta Position'!EA4:EC4,'Alberta Position'!EM4:EO4,'Alberta Position'!EY4:FA4,'Alberta Position'!FK4:FM4)" +"SUM('Alberta Position'!AX4:AZ4,'Alberta Position'!BJ4:BL4,'Alberta Position'!BV4:BX4,'Alberta Position'!CH4:CJ4,'Alberta Position'!CT4:CV4,'Alberta Position'!DF4:DH4,'Alberta Position'!DR4:DT4,'Alberta Position'!ED4:EF4,'Alberta Position'!EP4:ER4,'Alberta Position'!FB4:FD4,'Alberta Position'!FN4:FP4)" +"SUM('Alberta Position'!BA4:BC4,'Alberta Position'!BM4:BO4,'Alberta Position'!BY4:CA4,'Alberta Position'!CK4:CM4,'Alberta Position'!CW4:CY4,'Alberta Position'!DI4:DK4,'Alberta Position'!DU4:DW4,'Alberta Position'!EG4:EI4,'Alberta Position'!ES4:EU4,'Alberta Position'!FE4:FG4,'Alberta Position'!FQ4:FS4)" +"SUM('Alberta Position'!BD4:BF4,'Alberta Position'!BP4:BR4,'Alberta Position'!CB4:CC4,'Alberta Position'!CD4,'Alberta Position'!CN4:CP4,'Alberta Position'!CZ4:DB4,'Alberta Position'!DL4,'Alberta Position'!DM4,'Alberta Position'!DN4,'Alberta Position'!DX4:DZ4,'Alberta Position'!EJ4:EL4,'Alberta Position'!EV4:EX4,'Alberta Position'!FH4:FJ4,'Alberta Position'!FT4:FV4)" +"SUM(C49:C49)" +"'Alberta Position'!J16" +"SUM('Alberta Position'!K16:M16)" +"SUM('Alberta Position'!N16:P16)" +"SUM('Alberta Position'!Q16:S16)" +"SUM('Alberta Position'!T16:V16)" +"SUM('Alberta Position'!W16:AH16)" +"SUM('Alberta Position'!AI16:AT16)" +"SUM('Alberta Position'!AU16:AW16,'Alberta Position'!BG16:BI16,'Alberta Position'!BS16:BU16,'Alberta Position'!CE16:CG16,'Alberta Position'!CQ16:CS16,'Alberta Position'!DC16:DE16,'Alberta Position'!DO16:DQ16,'Alberta Position'!EA16:EC16,'Alberta Position'!EM16:EO16,'Alberta Position'!EY16:FA16,'Alberta Position'!FK16:FM16)" +"SUM('Alberta Position'!AX16:AZ16,'Alberta Position'!BJ16:BL16,'Alberta Position'!BV16:BX16,'Alberta Position'!CH16:CJ16,'Alberta Position'!CT16:CV16,'Alberta Position'!DF16:DH16,'Alberta Position'!DR16:DT16,'Alberta Position'!ED16:EF16,'Alberta Position'!EP16:ER16,'Alberta Position'!FB16:FD16,'Alberta Position'!FN16:FP16)" +"SUM('Alberta Position'!BA16:BC16,'Alberta Position'!BM16:BO16,'Alberta Position'!BY16:CA16,'Alberta Position'!CK16:CM16,'Alberta Position'!CW16:CY16,'Alberta Position'!DI16:DK16,'Alberta Position'!DU16:DW16,'Alberta Position'!EG16:EI16,'Alberta Position'!ES16:EU16,'Alberta Position'!FE16:FG16,'Alberta Position'!FQ16:FS16)" +"SUM('Alberta Position'!BD16:BF16,'Alberta Position'!BP16:BR16,'Alberta Position'!CB16:CC16,'Alberta Position'!CD16,'Alberta Position'!CN16:CP16,'Alberta Position'!CZ16:DB16,'Alberta Position'!DL16,'Alberta Position'!DM16,'Alberta Position'!DN16,'Alberta Position'!DX16:DZ16,'Alberta Position'!EJ16:EL16,'Alberta Position'!EV16:EX16,'Alberta Position'!FH16:FJ16,'Alberta Position'!FT16:FV16)" +"B55+B49" +"SUM(P67,I67,D67)" +"(C67*10000)*31" +"+M30+M57" +"+M32+M53" +"SUM(C3:C9)" +"+M44+M54" +"+M50*0.94" +"80*N51*N50" +"80*N52*N50" +"+N50*N51*N56" +"SUM(C3:C5)" +"SUM(P12,I12,D12,J12,K12)" +"'West Position'!J3" +"SUM(C12:C12)" +"SUM('West Position'!K3:M3)" +"SUM('West Position'!N3:P3)" +"SUM('West Position'!Q3:S3)" +"SUM('West Position'!T3:V3)" +"SUM(E12:H12)" +"SUM('West Position'!W3:AH3)" +"SUM('West Position'!AI3:AT3)" +"SUM('West Position'!AU3:AW3,'West Position'!BG3:BI3,'West Position'!BS3:BU3,'West Position'!CE3:CG3,'West Position'!CQ3:CS3,'West Position'!DC3:DE3,'West Position'!DO3:DQ3,'West Position'!EA3:EC3,'West Position'!EM3:EO3,'West Position'!EY3:FA3,'West Position'!FK3:FM3)" +"SUM('West Position'!AX3:AZ3,'West Position'!BJ3:BL3,'West Position'!BV3:BX3,'West Position'!CH3:CJ3,'West Position'!CT3:CV3,'West Position'!DF3:DH3,'West Position'!DR3:DT3,'West Position'!ED3:EF3,'West Position'!EP3:ER3,'West Position'!FB3:FD3,'West Position'!FN3:FP3)" +"SUM('West Position'!BA3:BC3,'West Position'!BM3:BO3,'West Position'!BY3:CA3,'West Position'!CK3:CM3,'West Position'!CW3:CY3,'West Position'!DI3:DK3,'West Position'!DU3:DW3,'West Position'!EG3:EI3,'West Position'!ES3:EU3,'West Position'!FE3:FG3,'West Position'!FQ3:FS3)" +"SUM('West Position'!BD3:BF3,'West Position'!BP3:BR3,'West Position'!CB3:CC3,'West Position'!CD3,'West Position'!CN3:CP3,'West Position'!CZ3:DB3,'West Position'!DL3,'West Position'!DM3,'West Position'!DN3,'West Position'!DX3:DZ3,'West Position'!EJ3:EL3,'West Position'!EV3:EX3,'West Position'!FH3:FJ3,'West Position'!FT3:FV3)" +"SUM(C12:C18)" +"B24+B12" +"'Alberta Position'!J4" +"SUM('Alberta Position'!K4:M4)" +"SUM('Alberta Position'!N4:P4)" +"SUM('Alberta Position'!Q4:S4)" +"SUM('Alberta Position'!T4:V4)" +"SUM('Alberta Position'!W4:AH4)" +"SUM('Alberta Position'!AI4:AT4)" +"SUM('Alberta Position'!AU4:AW4,'Alberta Position'!BG4:BI4,'Alberta Position'!BS4:BU4,'Alberta Position'!CE4:CG4,'Alberta Position'!CQ4:CS4,'Alberta Position'!DC4:DE4,'Alberta Position'!DO4:DQ4,'Alberta Position'!EA4:EC4,'Alberta Position'!EM4:EO4,'Alberta Position'!EY4:FA4,'Alberta Position'!FK4:FM4)" +"SUM('Alberta Position'!AX4:AZ4,'Alberta Position'!BJ4:BL4,'Alberta Position'!BV4:BX4,'Alberta Position'!CH4:CJ4,'Alberta Position'!CT4:CV4,'Alberta Position'!DF4:DH4,'Alberta Position'!DR4:DT4,'Alberta Position'!ED4:EF4,'Alberta Position'!EP4:ER4,'Alberta Position'!FB4:FD4,'Alberta Position'!FN4:FP4)" +"SUM('Alberta Position'!BA4:BC4,'Alberta Position'!BM4:BO4,'Alberta Position'!BY4:CA4,'Alberta Position'!CK4:CM4,'Alberta Position'!CW4:CY4,'Alberta Position'!DI4:DK4,'Alberta Position'!DU4:DW4,'Alberta Position'!EG4:EI4,'Alberta Position'!ES4:EU4,'Alberta Position'!FE4:FG4,'Alberta Position'!FQ4:FS4)" +"SUM('Alberta Position'!BD4:BF4,'Alberta Position'!BP4:BR4,'Alberta Position'!CB4:CC4,'Alberta Position'!CD4,'Alberta Position'!CN4:CP4,'Alberta Position'!CZ4:DB4,'Alberta Position'!DL4,'Alberta Position'!DM4,'Alberta Position'!DN4,'Alberta Position'!DX4:DZ4,'Alberta Position'!EJ4:EL4,'Alberta Position'!EV4:EX4,'Alberta Position'!FH4:FJ4,'Alberta Position'!FT4:FV4)" +"SUM(C49:C49)" +"'Alberta Position'!J16" +"SUM('Alberta Position'!K16:M16)" +"SUM('Alberta Position'!N16:P16)" +"SUM('Alberta Position'!Q16:S16)" +"SUM('Alberta Position'!T16:V16)" +"SUM('Alberta Position'!W16:AH16)" +"SUM('Alberta Position'!AI16:AT16)" +"SUM('Alberta Position'!AU16:AW16,'Alberta Position'!BG16:BI16,'Alberta Position'!BS16:BU16,'Alberta Position'!CE16:CG16,'Alberta Position'!CQ16:CS16,'Alberta Position'!DC16:DE16,'Alberta Position'!DO16:DQ16,'Alberta Position'!EA16:EC16,'Alberta Position'!EM16:EO16,'Alberta Position'!EY16:FA16,'Alberta Position'!FK16:FM16)" +"SUM('Alberta Position'!AX16:AZ16,'Alberta Position'!BJ16:BL16,'Alberta Position'!BV16:BX16,'Alberta Position'!CH16:CJ16,'Alberta Position'!CT16:CV16,'Alberta Position'!DF16:DH16,'Alberta Position'!DR16:DT16,'Alberta Position'!ED16:EF16,'Alberta Position'!EP16:ER16,'Alberta Position'!FB16:FD16,'Alberta Position'!FN16:FP16)" +"SUM('Alberta Position'!BA16:BC16,'Alberta Position'!BM16:BO16,'Alberta Position'!BY16:CA16,'Alberta Position'!CK16:CM16,'Alberta Position'!CW16:CY16,'Alberta Position'!DI16:DK16,'Alberta Position'!DU16:DW16,'Alberta Position'!EG16:EI16,'Alberta Position'!ES16:EU16,'Alberta Position'!FE16:FG16,'Alberta Position'!FQ16:FS16)" +"SUM('Alberta Position'!BD16:BF16,'Alberta Position'!BP16:BR16,'Alberta Position'!CB16:CC16,'Alberta Position'!CD16,'Alberta Position'!CN16:CP16,'Alberta Position'!CZ16:DB16,'Alberta Position'!DL16,'Alberta Position'!DM16,'Alberta Position'!DN16,'Alberta Position'!DX16:DZ16,'Alberta Position'!EJ16:EL16,'Alberta Position'!EV16:EX16,'Alberta Position'!FH16:FJ16,'Alberta Position'!FT16:FV16)" +"B55+B49" +"SUM(P67,I67,D67)" +"(C67*10000)*31" +"+M32+M53" +"SUM(C3:C9)" +"+M44+M54" +"+M50*0.94" +"80*N51*N50" +"80*N52*N50" +"SUM(C3:C5)" +"SUM(P12,I12,D12,J12,K12)" +"'West Position'!J3" +"SUM(C12:C12)" +"SUM('West Position'!K3:M3)" +"SUM('West Position'!N3:P3)" +"SUM('West Position'!Q3:S3)" +"SUM('West Position'!T3:V3)" +"SUM(E12:H12)" +"SUM('West Position'!W3:AH3)" +"SUM('West Position'!AI3:AT3)" +"SUM('West Position'!AU3:AW3,'West Position'!BG3:BI3,'West Position'!BS3:BU3,'West Position'!CE3:CG3,'West Position'!CQ3:CS3,'West Position'!DC3:DE3,'West Position'!DO3:DQ3,'West Position'!EA3:EC3,'West Position'!EM3:EO3,'West Position'!EY3:FA3,'West Position'!FK3:FM3)" +"SUM('West Position'!AX3:AZ3,'West Position'!BJ3:BL3,'West Position'!BV3:BX3,'West Position'!CH3:CJ3,'West Position'!CT3:CV3,'West Position'!DF3:DH3,'West Position'!DR3:DT3,'West Position'!ED3:EF3,'West Position'!EP3:ER3,'West Position'!FB3:FD3,'West Position'!FN3:FP3)" +"SUM('West Position'!BA3:BC3,'West Position'!BM3:BO3,'West Position'!BY3:CA3,'West Position'!CK3:CM3,'West Position'!CW3:CY3,'West Position'!DI3:DK3,'West Position'!DU3:DW3,'West Position'!EG3:EI3,'West Position'!ES3:EU3,'West Position'!FE3:FG3,'West Position'!FQ3:FS3)" +"SUM('West Position'!BD3:BF3,'West Position'!BP3:BR3,'West Position'!CB3:CC3,'West Position'!CD3,'West Position'!CN3:CP3,'West Position'!CZ3:DB3,'West Position'!DL3,'West Position'!DM3,'West Position'!DN3,'West Position'!DX3:DZ3,'West Position'!EJ3:EL3,'West Position'!EV3:EX3,'West Position'!FH3:FJ3,'West Position'!FT3:FV3)" +"SUM(C12:C18)" +"B24+B12" +"'Alberta Position'!J4" +"SUM('Alberta Position'!K4:M4)" +"SUM('Alberta Position'!N4:P4)" +"SUM('Alberta Position'!Q4:S4)" +"SUM('Alberta Position'!T4:V4)" +"SUM('Alberta Position'!W4:AH4)" +"SUM('Alberta Position'!AI4:AT4)" +"SUM('Alberta Position'!AU4:AW4,'Alberta Position'!BG4:BI4,'Alberta Position'!BS4:BU4,'Alberta Position'!CE4:CG4,'Alberta Position'!CQ4:CS4,'Alberta Position'!DC4:DE4,'Alberta Position'!DO4:DQ4,'Alberta Position'!EA4:EC4,'Alberta Position'!EM4:EO4,'Alberta Position'!EY4:FA4,'Alberta Position'!FK4:FM4)" +"SUM('Alberta Position'!AX4:AZ4,'Alberta Position'!BJ4:BL4,'Alberta Position'!BV4:BX4,'Alberta Position'!CH4:CJ4,'Alberta Position'!CT4:CV4,'Alberta Position'!DF4:DH4,'Alberta Position'!DR4:DT4,'Alberta Position'!ED4:EF4,'Alberta Position'!EP4:ER4,'Alberta Position'!FB4:FD4,'Alberta Position'!FN4:FP4)" +"SUM('Alberta Position'!BA4:BC4,'Alberta Position'!BM4:BO4,'Alberta Position'!BY4:CA4,'Alberta Position'!CK4:CM4,'Alberta Position'!CW4:CY4,'Alberta Position'!DI4:DK4,'Alberta Position'!DU4:DW4,'Alberta Position'!EG4:EI4,'Alberta Position'!ES4:EU4,'Alberta Position'!FE4:FG4,'Alberta Position'!FQ4:FS4)" +"SUM('Alberta Position'!BD4:BF4,'Alberta Position'!BP4:BR4,'Alberta Position'!CB4:CC4,'Alberta Position'!CD4,'Alberta Position'!CN4:CP4,'Alberta Position'!CZ4:DB4,'Alberta Position'!DL4,'Alberta Position'!DM4,'Alberta Position'!DN4,'Alberta Position'!DX4:DZ4,'Alberta Position'!EJ4:EL4,'Alberta Position'!EV4:EX4,'Alberta Position'!FH4:FJ4,'Alberta Position'!FT4:FV4)" +"SUM(C49:C49)" +"'Alberta Position'!J16" +"SUM('Alberta Position'!K16:M16)" +"SUM('Alberta Position'!N16:P16)" +"SUM('Alberta Position'!Q16:S16)" +"SUM('Alberta Position'!T16:V16)" +"SUM('Alberta Position'!W16:AH16)" +"SUM('Alberta Position'!AI16:AT16)" +"SUM('Alberta Position'!AU16:AW16,'Alberta Position'!BG16:BI16,'Alberta Position'!BS16:BU16,'Alberta Position'!CE16:CG16,'Alberta Position'!CQ16:CS16,'Alberta Position'!DC16:DE16,'Alberta Position'!DO16:DQ16,'Alberta Position'!EA16:EC16,'Alberta Position'!EM16:EO16,'Alberta Position'!EY16:FA16,'Alberta Position'!FK16:FM16)" +"SUM('Alberta Position'!AX16:AZ16,'Alberta Position'!BJ16:BL16,'Alberta Position'!BV16:BX16,'Alberta Position'!CH16:CJ16,'Alberta Position'!CT16:CV16,'Alberta Position'!DF16:DH16,'Alberta Position'!DR16:DT16,'Alberta Position'!ED16:EF16,'Alberta Position'!EP16:ER16,'Alberta Position'!FB16:FD16,'Alberta Position'!FN16:FP16)" +"SUM('Alberta Position'!BA16:BC16,'Alberta Position'!BM16:BO16,'Alberta Position'!BY16:CA16,'Alberta Position'!CK16:CM16,'Alberta Position'!CW16:CY16,'Alberta Position'!DI16:DK16,'Alberta Position'!DU16:DW16,'Alberta Position'!EG16:EI16,'Alberta Position'!ES16:EU16,'Alberta Position'!FE16:FG16,'Alberta Position'!FQ16:FS16)" +"SUM('Alberta Position'!BD16:BF16,'Alberta Position'!BP16:BR16,'Alberta Position'!CB16:CC16,'Alberta Position'!CD16,'Alberta Position'!CN16:CP16,'Alberta Position'!CZ16:DB16,'Alberta Position'!DL16,'Alberta Position'!DM16,'Alberta Position'!DN16,'Alberta Position'!DX16:DZ16,'Alberta Position'!EJ16:EL16,'Alberta Position'!EV16:EX16,'Alberta Position'!FH16:FJ16,'Alberta Position'!FT16:FV16)" +"B55+B49" +"SUM(P67,I67,D67)" +"(C67*10000)*31" +"SUM(C3:C9)" +"SUM(C3:C5)" +"TODAY()" +"D5+1" +"D13+1" +"SUM(J3:L3)" +"+M3*$Q$1" +"N3*$Q$1" +"TODAY()" +"D7+1" +"D12+1" +"D19+1" +"SUM(A6/$M$4*'Enron Rates'!$B$16)" +"SUM(A6/$M$4*'Enron Rates'!$B$17)" +"SUM(A6/1000*$P$4)" +"SUM(P6*0.5)" +"SUM('Enron Rates'!C27)" +"SUM('Enron Rates'!C28)" +"SUM('Enron Rates'!C29)" +"SUM('Enron Rates'!C30)" +"SUM((AA6+E6+I6+K6+M6+P6)+W6)" +"SUM((AA6+E6+I6+K6+N6+P6)+Q6+R6+X6)" +"SUM(AC6*12)" +"SUM(AC6/(A6/12))" +"AVERAGE(AE6:AE48)" +"SUM(A6/$O$4*'Dental & Other Rates'!$B$27)" +"SUM(A6/$O$4*'Dental & Other Rates'!$B$28)" +"SUM(A6/1000*$R$4)" +"SUM(R6*0.5)" +"SUM(A6/$W$4*'Dental & Other Rates'!$B$39/12)" +"SUM(D6+J6+M6+O6+R6+W6)" +"SUM(D6+J6+M6+P6+R6+S6+T6+W6)" +"SUM(Z6*12)" +"SUM(Z6/(A6/12))" +"SUM(A9/$W$4*'Dental & Other Rates'!$B$40/12)" +"SUM(A12/$W$4*'Dental & Other Rates'!$B$41/12)" +"SUM(A14/$W$4*'Dental & Other Rates'!$B$42/12)" +"AVERAGE(AB6:AB48)" +"SUM((A6*10)/$O$4*'Dental & Other Rates'!$B$27)" +"SUM((A6*10*0.6)/$O$4*'Dental & Other Rates'!$B$28)" +"SUM((A6*7)/1000*$R$4)" +"SUM(R6*0.5)" +"SUM(A6/$W$4*'Dental & Other Rates'!$B$39/12)" +"SUM(D6+J6+M6+O6+R6+W6)" +"SUM(D6+J6+M6+P6+R6+S6+T6+W6)" +"SUM(Z6*12)" +"SUM(Z6/(A6/12))" +"SUM(A9/$W$4*'Dental & Other Rates'!$B$40/12)" +"SUM(A12/$W$4*'Dental & Other Rates'!$B$41/12)" +"SUM(A14/$W$4*'Dental & Other Rates'!$B$42/12)" +"AVERAGE(AB6:AB48)" +"'Citigroup Rate Chart'!W2" +"'Citigroup Rate Chart'!W6" +"SUM(A4/12*$E$13)" +"SUM(A13/12*E13)" +"SUM(B27*2)" +"COUNTA(C2:C52)" +"COUNTA(C55:C58)" +"COUNTA(C61:C63)" +"COUNTA(C66)" +"COUNTA(C69:C754)" +"COUNTA(C765:C766)" +"COUNTA(C769:C846)" +"COUNTA(C853:C861)" +"COUNTA(B2:B864)" +"SUM(B2:B13)" +"COUNT('[3]Count By Coverage Tier'!$J$2)" +"SUM(B4*C4)" +"'[2]NETCO Adjustments (2)'!CC6" +"SUM(E4+1)" +"SUM(D4*F4)" +"SUM(G4-D4)" +"COUNT('[3]Count By Coverage Tier'!$J$3:$J$18)" +"COUNT('[3]Count By Coverage Tier'!$J$19:$J$125)" +"COUNT('[3]Count By Coverage Tier'!$J$126:$J$231)" +"COUNT('[3]Count By Coverage Tier'!$J$232:$J$296)" +"COUNT('[3]Count By Coverage Tier'!$J$297:$J$338)" +"COUNT('[3]Count By Coverage Tier'!$J$339:$J$353)" +"SUM(B4:B13)" +"'[2]NETCO Adjustments (2)'!CC17" +"COUNT('[3]Count By Coverage Tier'!$J$356:$J$358)" +"COUNT('[3]Count By Coverage Tier'!$J$359:$J$377)" +"COUNT('[3]Count By Coverage Tier'!$J$378:$J$414)" +"COUNT('[3]Count By Coverage Tier'!$J$415:$J$438)" +"COUNT('[3]Count By Coverage Tier'!$J$439:$J$456)" +"COUNT('[3]Count By Coverage Tier'!$J$457:$J$462)" +"'[2]NETCO Adjustments (2)'!CC28" +"COUNT('[3]Count By Coverage Tier'!$J$465:$J$468)" +"COUNT('[3]Count By Coverage Tier'!$J$469:$J$481)" +"COUNT('[3]Count By Coverage Tier'!$J$482:$J$497)" +"COUNT('[3]Count By Coverage Tier'!$J$498:$J$508)" +"COUNT('[3]Count By Coverage Tier'!$J$509:$J$514)" +"COUNT('[3]Count By Coverage Tier'!$J$515:$J$520)" +"COUNT('[3]Count By Coverage Tier'!$J$521)" +"COUNT('[3]Count By Coverage Tier'!$J$524)" +"'[2]NETCO Adjustments (2)'!CC39" +"COUNT('[3]Count By Coverage Tier'!$J$525:$J$531)" +"COUNT('[3]Count By Coverage Tier'!$J$532:$J$560)" +"COUNT('[3]Count By Coverage Tier'!$J$561:$J$611)" +"COUNT('[3]Count By Coverage Tier'!$J$612:$J$662)" +"COUNT('[3]Count By Coverage Tier'!$J$663:$J$739)" +"COUNT('[3]Count By Coverage Tier'!$J$740:$J$771)" +"COUNT('[3]Count By Coverage Tier'!$J$772:$J$783)" +"COUNT('[3]Count By Coverage Tier'!$J$784:$J$787)" +"COUNT('[1]Count By Coverage Tier'!$J$788)" +"SUM(B14+B27+B40+B53)" +"SUM((H14+H27+H40+H53)/4)" +"SUM(B4+B17+B30+B43)" +"'[2]Citigroup Rate Chart'!Y5" +"'[2]Citigroup Rate Max AD&D Life'!Y5" +"SUM(#REF!/#REF!*'[2]Enron Rates'!$B$16)" +"SUM(#REF!/#REF!*'[2]Enron Rates'!$B$17)" +"SUM(#REF!/1000*#REF!)" +"SUM(P6*0.5)" +"SUM('[2]Enron Rates'!B27)" +"SUM('[2]Enron Rates'!B28)" +"SUM('[2]Enron Rates'!B29)" +"SUM('[2]Enron Rates'!B30)" +"'[2]Enron Summary'!AA6" +"'[2]Comparison '!H7" +"SUM(#REF!/#REF!*'[2]Dental & Other Rates'!$B$27)" +"SUM(#REF!/#REF!*'[2]Dental & Other Rates'!$B$28)" +"SUM(#REF!/#REF!*'[2]Dental & Other Rates'!$B$39/12)" +"'[2]Comparison '!BL7" +"SUM(BC6-AD6)" +"SUM((#REF!*10)/#REF!*'[2]Dental & Other Rates'!$B$27)" +"SUM((#REF!*10*0.6)/#REF!*'[2]Dental & Other Rates'!$B$28)" +"SUM((#REF!*7)/1000*#REF!)" +"SUM(BD6/A6)" +"SUM(#REF!/#REF!*'[2]Dental & Other Rates'!$B$40/12)" +"SUM(#REF!/#REF!*'[2]Dental & Other Rates'!$B$41/12)" +"SUM(#REF!/#REF!*'[2]Dental & Other Rates'!$B$42/12)" +"COUNT('[3]Count By Coverage Tier'!$J$2)" +"SUM(B4*C4)" +"'[2]NETCO Adjustments (2)'!CC6" +"SUM(E4+1)" +"SUM(D4*F4)" +"SUM(G4-D4)" +"COUNT('[3]Count By Coverage Tier'!$J$3:$J$18)" +"COUNT('[3]Count By Coverage Tier'!$J$19:$J$125)" +"COUNT('[3]Count By Coverage Tier'!$J$126:$J$231)" +"COUNT('[3]Count By Coverage Tier'!$J$232:$J$296)" +"SUM(B4:B8)" +"'[2]NETCO Adjustments (2)'!CC17" +"COUNT('[3]Count By Coverage Tier'!$J$356:$J$358)" +"COUNT('[3]Count By Coverage Tier'!$J$359:$J$377)" +"COUNT('[3]Count By Coverage Tier'!$J$378:$J$414)" +"COUNT('[3]Count By Coverage Tier'!$J$415:$J$438)" +"'[2]NETCO Adjustments (2)'!CC28" +"COUNT('[3]Count By Coverage Tier'!$J$465:$J$468)" +"COUNT('[3]Count By Coverage Tier'!$J$469:$J$481)" +"COUNT('[3]Count By Coverage Tier'!$J$482:$J$497)" +"COUNT('[3]Count By Coverage Tier'!$J$498:$J$508)" +"COUNT('[3]Count By Coverage Tier'!$J$524)" +"'[2]NETCO Adjustments (2)'!CC39" +"COUNT('[3]Count By Coverage Tier'!$J$525:$J$531)" +"COUNT('[3]Count By Coverage Tier'!$J$532:$J$560)" +"COUNT('[3]Count By Coverage Tier'!$J$561:$J$611)" +"COUNT('[3]Count By Coverage Tier'!$J$612:$J$662)" +"SUM(B9+B17+B25+B33)" +"SUM((H9+H17+H25+H33)/4)" +"SUM(B4+B12+B20+B28)" +"SUM(B4*C4)" +"'[2]NETCO Adjustments'!CC6" +"SUM(E4+1)" +"SUM(D4*F4)" +"SUM(G4-D4)" +"COUNT('[3]Count By Coverage Tier'!$H$3:$H$18)" +"COUNT('[3]Count By Coverage Tier'!$H$19:$H$127)" +"COUNT('[3]Count By Coverage Tier'!$H$128:$H$231)" +"COUNT('[3]Count By Coverage Tier'!$H$232:$H$296)" +"COUNT('[3]Count By Coverage Tier'!$H$297:$H$338)" +"COUNT('[3]Count By Coverage Tier'!$H$339:$H$353)" +"SUM(B4:B13)" +"'[2]NETCO Adjustments'!CC17" +"COUNT('[3]Count By Coverage Tier'!$H$356:$H$358)" +"COUNT('[3]Count By Coverage Tier'!$H$359:$H$377)" +"COUNT('[3]Count By Coverage Tier'!$H$378:$H$415)" +"COUNT('[3]Count By Coverage Tier'!$H$416:$H$438)" +"COUNT('[3]Count By Coverage Tier'!$H$439:$H$456)" +"COUNT('[3]Count By Coverage Tier'!$H$457:$H$462)" +"'[2]NETCO Adjustments'!CC28" +"COUNT('[3]Count By Coverage Tier'!$H$465:$H$468)" +"COUNT('[3]Count By Coverage Tier'!$H$469:$H$483)" +"COUNT('[3]Count By Coverage Tier'!$H$498:$H$508)" +"COUNT('[3]Count By Coverage Tier'!$H$509:$H$514)" +"COUNT('[3]Count By Coverage Tier'!$H$515:$H$520)" +"COUNT('[1]Count By Coverage Tier'!$H$521)" +"COUNT('[3]Count By Coverage Tier'!$H$524)" +"'[2]NETCO Adjustments'!CC39" +"COUNT('[3]Count By Coverage Tier'!$H$525:$H$531)" +"COUNT('[3]Count By Coverage Tier'!$H$532:$H$560)" +"COUNT('[3]Count By Coverage Tier'!$H$561:$H$613)" +"COUNT('[3]Count By Coverage Tier'!$H$614:$H$662)" +"COUNT('[3]Count By Coverage Tier'!$H$663:$H$739)" +"COUNT('[3]Count By Coverage Tier'!$H$741:$H$771)" +"COUNT('[3]Count By Coverage Tier'!$H$772:$H$783)" +"COUNT('[3]Count By Coverage Tier'!$H$784:$H$787)" +"COUNT('[3]Count By Coverage Tier'!$H$788)" +"SUM(B14+B27+B40+B53)" +"SUM((H14+H27+H40+H53)/4)" +"SUM(B4+B17+B30+B43)" +"'[2]Citigroup Rate Chart'!Y5" +"'[2]Citigroup Rate Max AD&D Life'!Y5" +"SUM(#REF!/#REF!*'[2]Enron Rates'!$B$16)" +"SUM(#REF!/#REF!*'[2]Enron Rates'!$B$17)" +"SUM(#REF!/1000*#REF!)" +"SUM(P6*0.5)" +"SUM('[2]Enron Rates'!B27)" +"SUM('[2]Enron Rates'!B28)" +"SUM('[2]Enron Rates'!B29)" +"SUM('[2]Enron Rates'!B30)" +"'[2]Enron Summary'!AA6" +"'[2]Comparison '!H7" +"SUM(#REF!/#REF!*'[2]Dental & Other Rates'!$B$27)" +"SUM(#REF!/#REF!*'[2]Dental & Other Rates'!$B$28)" +"SUM(#REF!/#REF!*'[2]Dental & Other Rates'!$B$39/12)" +"SUM(BC6-AD6)" +"SUM((#REF!*10)/#REF!*'[2]Dental & Other Rates'!$B$27)" +"SUM((#REF!*10*0.6)/#REF!*'[2]Dental & Other Rates'!$B$28)" +"SUM((#REF!*7)/1000*#REF!)" +"SUM(BD6/A6)" +"SUM(#REF!/#REF!*'[2]Dental & Other Rates'!$B$40/12)" +"SUM(#REF!/#REF!*'[2]Dental & Other Rates'!$B$41/12)" +"SUM(#REF!/#REF!*'[2]Dental & Other Rates'!$B$42/12)" +"'[2]Citigroup Rate Chart'!Y5" +"'[2]Citigroup Rate Max AD&D Life'!Y5" +"'[2]Enron Rate Chart'!AA6" +"SUM(J7/#REF!*'[2]Dental & Other Rates'!$B$27)" +"SUM(J7/#REF!*'[2]Dental & Other Rates'!$B$28)" +"SUM(J7/1000*#REF!)" +"SUM(AA7*0.5)" +"SUM(J7/#REF!*'[2]Dental & Other Rates'!$B$39/12)" +"SUM((AL7*10)/#REF!*'[2]Dental & Other Rates'!$B$27)" +"SUM((AL7*10*0.6)/#REF!*'[2]Dental & Other Rates'!$B$28)" +"SUM((AL7*7)/1000*#REF!)" +"SUM(J10/#REF!*'[2]Dental & Other Rates'!$B$40/12)" +"SUM(J13/#REF!*'[2]Dental & Other Rates'!$B$41/12)" +"SUM(J15/#REF!*'[2]Dental & Other Rates'!$B$42/12)" +"'[2]Enron Summary'!AA49" +"SUM(A6/$M$4*'[2]Enron Rates'!$B$16)" +"SUM(A6/$M$4*'[2]Enron Rates'!$B$17)" +"SUM(A6/1000*$P$4)" +"SUM(P6*0.5)" +"SUM(A6/12/100*'[2]Enron Rates'!$B$27)" +"SUM(A6/12/100*'[2]Enron Rates'!$B$28)" +"SUM(A6/12/100*'[2]Enron Rates'!$B$29)" +"SUM(A6/12/100*'[2]Enron Rates'!$B$30)" +"SUM((AA6+E6+I6+K6+M6+P6)+W6)" +"SUM((AA6+E6+I6+K6+N6+P6)+Q6+R6+X6)" +"SUM(AC6*12)" +"SUM(AC6/(A6/12))" +"AVERAGE(AE6:AE48)" +"SUM((A6*10)/$O$4*'[2]Dental & Other Rates'!$B$27)" +"SUM((A6*10*0.6)/$O$4*'[2]Dental & Other Rates'!$B$28)" +"SUM((A6*7)/1000*$R$4)" +"SUM(R6*0.5)" +"SUM(A6/$W$4*'[2]Dental & Other Rates'!$B$39/12)" +"SUM(D6+J6+M6+O6+R6+W6)" +"SUM(D6+J6+M6+P6+R6+S6+T6+W6)" +"SUM(Z6*12)" +"SUM(Z6/(A6/12))" +"SUM(A9/$W$4*'[2]Dental & Other Rates'!$B$40/12)" +"SUM(A12/$W$4*'[2]Dental & Other Rates'!$B$41/12)" +"SUM(A14/$W$4*'[2]Dental & Other Rates'!$B$42/12)" +"AVERAGE(AB6:AB48)" +"SUM(A6/$O$4*'[2]Dental & Other Rates'!$B$27)" +"SUM(A6/$O$4*'[2]Dental & Other Rates'!$B$28)" +"SUM(A6/1000*$R$4)" +"SUM(R6*0.5)" +"SUM(A6/$W$4*'[2]Dental & Other Rates'!$B$39/12)" +"SUM(D6+J6+M6+O6+R6+W6)" +"SUM(D6+J6+M6+P6+R6+S6+T6+W6)" +"SUM(Z6*12)" +"SUM(Z6/(A6/12))" +"SUM(A9/$W$4*'[2]Dental & Other Rates'!$B$40/12)" +"SUM(A12/$W$4*'[2]Dental & Other Rates'!$B$41/12)" +"SUM(A14/$W$4*'[2]Dental & Other Rates'!$B$42/12)" +"AVERAGE(AB6:AB48)" +"SUM(C2*1)" +"SUM(D2*G2)" +"SUM(D2*I2)" +"SUM(D2:D353)" +"SUM(D356:D462)" +"SUM(H355:H462)" +"SUM(D465:D521)" +"SUM(H464:H521)" +"SUM(D524:D788)" +"SUM(C789:C790)" +"B2-C2-D2-E2" +"SUM(F2:F33)" +"SUM(J3:L3)" +"+M3*$R$1" +"N3*$R$1" +"SUM(M3:M168)" +"G7+31" +"'E-Commerce'!B4+Wellhead!B4+Offshore!B4+Compression!B4+Storage!B4+B4" +"+C12-Offshore!B4" +"-10828*1000" +"-5769*1000" +"-13490*1000" +"-3372*1000" +"2662*1000" +"-2397*1000" +"250000+125000" +"+B4+'E-Commerce'!B4+Wellhead!B4+Offshore!B4+Compression!B4+Storage!B4" +"+C11-Offshore!B4" +"-10828*1000" +"-5769*1000" +"-13490*1000" +"-3372*1000" +"2662*1000" +"-2397*1000" +"+B4+'E-Commerce'!B4+Wellhead!B4+Offshore!B4+Compression!B5+'Storage '!B4" +"+C11-Offshore!B4" +"-10828*1000" +"-13490*1000" +"-3372*1000" +"2662*1000" +"(3027+25+663)*1000" +"TODAY()" +"+B4+'E-Commerce 50+'!B4+'Wellhead 50+'!B4+'Compression +50'!B4+'Storage +50'!B4+'Offshore +50'!B4" +"SUM(I6:M6)" +"SUM(I6:M6)" +"SUM(E6:E7)" +"+E8+E10" +"+E11-F11" +"602937+405052" +"+E19+E18" +"+E26+E28+E29" +"+E11+E16+E18+E19+E22+E30" +"+F34-E34" +"+E34+E32" +"SUM(G6:K6)" +"SUM(G6:K6)" +"SUM(E6:E7)" +"271000+118000" +"+E8+E10" +"602937+405052+397000" +"166000+184000" +"+E19+E18" +"1310000+3027000" +"612000+551000" +"+E26+E28+E29" +"+E11+E16+E18+E19+E22+E30" +"2723000+3497000+206000" +"+E34+E32" +"(+$I$17*G8)" +"+I8*0.4" +"+J8-($D$30/1000000)" +"+G8+1" +"-1921840-1210000" +"-2248201-3945526" +"SUM(D7:D20)" +"SUM(D21:D28)" +"+D130+D123+D101+D93+D75+D66+D52+D46+D37+D25+D16+D9" +"+D66+D48+D45+D34+D21+D12" +"+A19+C19+E19+G19" +"+E35+E28+E20+E9+E44+E51" +"D7+D14+D26+D27+D35+D37+D45" +"D37+D31+D30+D29+D16+D3" +"D47+D42+D41+D35+D23+D19+D18+D8" +"C4+C11+C12+C15+C16" +"SUM(D3:D9)" +"IF(E2=""C"",0,1)" +"IF(E6=""C"",0,1)" +"IF(#REF!=""C"",0,1)" +"IF(E11=""C"",0,1)" +"SUM(H2:H51)" +"+C5/B5" +"+B5+E5" +"+F5" +"+C13-B13" +"+F6" +"SUM(B13:B18)" +"SUMIF([2]Statements!$A$5:$A$1305,$A$3,[2]Statements!$BN$5:$BN$1305)-3" +"B8-C8" +"'[1]ABN-AMRO'!$K$12" +"B8+E8-F8+J8" +"SUMIF([2]Statements!$A$5:$A$1305,$A$3,[2]Statements!$BW$5:$BW$1305)" +"SUMIF([3]Statements!$A$5:$A$1305,$A$3,[3]Statements!$DB$5:$DB$1305)-0.5" +"'[1]ADM Investors'!$I$13" +"SUMIF([4]Statements!$A$5:$A$1305,$A$3,[4]Statements!$DB$5:$DB$1305)+1461" +"'[1]Bank One'!$K$11" +"'[1]CARR FUTURES (NG)'!$I$11" +"'[1]CARR FUTURES (NG)'!$I$12" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$FF$5:$FF$1305)+11897-9579.02" +"'[1]CARR FUTURES'!$I$12" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$FJ$5:$FJ$1305)" +"SUMIF([6]Statements!$A$5:$A$1305,$A$3,[6]Statements!$CX$5:$CX$1305)-8" +"'[1]CREDIT SUISSE FIRST BOSTON'!$I$12" +"SUMIF([6]Statements!$A$5:$A$1305,$A$3,[6]Statements!$DF$5:$DF$1305)" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$CT$5:$CT$1305)-SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$CX$5:$CX$1305)-5" +"+'[1]EDF MANN'!$J$20" +"'[1]EDF MANN'!$J$22" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$DB$5:$DB$1305)" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$BB$5:$BB$1305)-3" +"[1]Fimat!$K$12" +"SUMIF('[1]WIRE WORKSHEET'!$B$4:$B$36,A2,'[1]WIRE WORKSHEET'!$BB$4:$BB$36)" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$BI$5:$BI$1305)" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$CA$5:$CA$1305)-851" +"'[1]HSBC-US$'!$J$17" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$BZ$5:$BZ$1305)" +"SUMIF([9]Statements!$BX$5:$BX$1305,$A$3,[9]Statements!$CG$5:$CG$1305)" +"SUMIF([9]Statements!$BX$5:$BX$1305,$A$3,[9]Statements!$CH$5:$CH$1305)" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BB$5:$BB$1305)-5" +"'[1]JP Morgan'!$I$13" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$BB$5:$BB$1305)" +"'[1]Man Financial'!$I$13" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$DB$5:$DB$1305)-67725" +"[1]PARIBAS!$J$19" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$DJ$5:$DJ$1305)" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$EQ$5:$EQ$1305)+1132267-19725.5" +"'[1]PRUDENTIAL '!$I$11" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$EC$5:$EC$1305)" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$BC$5:$BC$1305)-835.5" +"[1]REFCO!$K$12" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$BB$5:$BB$1305)" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$BN$5:$BN$1305)+1.5" +"'[1]R J O''Brien'!$K$17" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CK$5:$CK$1305)-39516" +"[1]SAUL!$I$13" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CD$5:$CD$1305)" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$CP$5:$CP$1305)" +"'[1]Smith Barney'!ReqTotal" +"IF('[1]Smith Barney'!CurrentLoanValue<50000000,IF('[1]Smith Barney'!CurrentLoanValue>'[1]Smith Barney'!K16,'[1]Smith Barney'!K16,'[1]Smith Barney'!CurrentLoanValue),50000000)" +"SUMIF('[1]WIRE WORKSHEET'!$B$4:$B$36,A2,'[1]WIRE WORKSHEET'!$BF$4:$BF$36)" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$CX$5:$CX$1305)" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CP$5:$CP$1305)" +"'[1]Smith Barney-Fin'!$K$16" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CX$5:$CX$1305)" +"SUM(B7:B26)" +"SUM(N7:N27)" +"+B28+SUM(B30:B31)" +"B28+E28-F28+J28" +"G25" +"C36+D36" +"+B36-E36" +"SUMIF([2]Statements!$A$5:$A$1305,$A$3,[2]Statements!$BN$5:$BN$1305)-3" +"B8-C8" +"'[1]ABN-AMRO'!$K$12" +"B8+E8-F8+J8" +"SUMIF([2]Statements!$A$5:$A$1305,$A$3,[2]Statements!$BW$5:$BW$1305)" +"SUMIF([3]Statements!$A$5:$A$1305,$A$3,[3]Statements!$DB$5:$DB$1305)-0.5" +"'[1]ADM Investors'!$I$13" +"SUMIF([4]Statements!$A$5:$A$1305,$A$3,[4]Statements!$DB$5:$DB$1305)+1461" +"'[1]Bank One'!$K$11" +"'[1]CARR FUTURES (NG)'!$I$11" +"'[1]CARR FUTURES (NG)'!$I$12" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$FF$5:$FF$1305)+11897-610.89" +"'[1]CARR FUTURES'!$I$12" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$FJ$5:$FJ$1305)" +"SUMIF([6]Statements!$A$5:$A$1305,$A$3,[6]Statements!$CX$5:$CX$1305)-8" +"'[1]CREDIT SUISSE FIRST BOSTON'!$I$12" +"SUMIF([6]Statements!$A$5:$A$1305,$A$3,[6]Statements!$DF$5:$DF$1305)" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$CT$5:$CT$1305)-SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$CX$5:$CX$1305)-5" +"+'[1]EDF MANN'!$J$20" +"'[1]EDF MANN'!$J$22" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$DB$5:$DB$1305)" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$BB$5:$BB$1305)-3" +"[1]Fimat!$K$12" +"SUMIF('[1]WIRE WORKSHEET'!$B$4:$B$36,A2,'[1]WIRE WORKSHEET'!$BB$4:$BB$36)" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$BI$5:$BI$1305)" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$CA$5:$CA$1305)-851" +"'[1]HSBC-US$'!$J$17" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$BZ$5:$BZ$1305)" +"SUMIF([9]Statements!$BX$5:$BX$1305,$A$3,[9]Statements!$CG$5:$CG$1305)" +"SUMIF([9]Statements!$BX$5:$BX$1305,$A$3,[9]Statements!$CH$5:$CH$1305)" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BB$5:$BB$1305)-5" +"'[1]JP Morgan'!$I$13" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$BB$5:$BB$1305)" +"'[1]Man Financial'!$I$13" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$DB$5:$DB$1305)-67725" +"[1]PARIBAS!$J$19" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$DJ$5:$DJ$1305)" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$EQ$5:$EQ$1305)+1132267-19725.5" +"'[1]PRUDENTIAL '!$I$11" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$EC$5:$EC$1305)" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$BC$5:$BC$1305)-835.5" +"[1]REFCO!$K$12" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$BB$5:$BB$1305)" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$BN$5:$BN$1305)+1.5" +"'[1]R J O''Brien'!$K$17" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CK$5:$CK$1305)-39516" +"[1]SAUL!$I$13" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CD$5:$CD$1305)" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$CP$5:$CP$1305)" +"'[1]Smith Barney'!ReqTotal" +"IF('[1]Smith Barney'!CurrentLoanValue<50000000,IF('[1]Smith Barney'!CurrentLoanValue>'[1]Smith Barney'!K16,'[1]Smith Barney'!K16,'[1]Smith Barney'!CurrentLoanValue),50000000)" +"SUMIF('[1]WIRE WORKSHEET'!$B$4:$B$36,A2,'[1]WIRE WORKSHEET'!$BF$4:$BF$36)" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$CX$5:$CX$1305)" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CP$5:$CP$1305)-113" +"'[1]Smith Barney-Fin'!$K$16" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CX$5:$CX$1305)" +"SUM(B7:B26)" +"SUM(N7:N27)" +"+B28+SUM(B30:B31)" +"B28+E28-F28+J28" +"G25" +"C36+D36" +"+B36-E36" +"SUM(_DAT33)" +"TODAY()" +"N9/1000" +"SUM(N9:N10)" +"N11" +"N13+W11" +"N23+W19" +"CELL(""filename"")" +"SUM(B8:B27)" +"D5-E5" +"359+141" +"18526318-49577599" +"-138673092-3000000" +"-154000000" +"-62931667-12000000" +"-417956071+264000000" +"-18236109-3000000" +"70732834" +"2464041-18916528.78" +"-105438+D68" +"SUM(B8:B26)" +"G14" +"C39+D39" +"B39-E39" +"SUM(B37:B40)" +"F8-G8" +"SUM(B8:B26)" +"G14" +"C39+D39" +"B39-E39" +"SUM(B37:B40)" +"B8-C8" +"SUM(B8:B26)" +"C14" +"G14" +"C39+D39" +"B39-E39" +"SUM(B37:B40)" +"SUM(B6:B8)" +"157.7+-7.9+-11" +"75.3+-6.5" +"-10.1+-34+11" +"594.5+-150.5+-44" +"1.3+41.5" +"-42.4+-8.9" +"-15.2+-41.5" +"451.5+-9.4+-27.7" +"14.1+67.9" +"-67.4" +"-19+-67.9" +"524.5+-46.8+-46.7" +"-67.1+42.3" +"77.2-42.8" +"SUM(B13:B16)" +"57.4+174.7" +"31.7+129.7" +"4.7+91.6" +"SUM(C22:C33)" +"D5+G5+J5+M5+P5+S5+V5+Y5+AB5" +"SUM(D5:D27)" +"11.9+0.2+26" +"8.5+0.3+0.1+0.1" +"SUM(D30:D33)" +"SUM(D36:D41)" +"D28+D34+D42" +"148.5+0.7" +"D5+G5+J5+M5+P5+S5+V5+Y5+AB5" +"686.9+16.2" +"SUM(D5:D27)" +"5.6+72.7+3.8" +"1.5+0.1+1+2.3+0.5+3+0.1" +"SUM(D30:D33)" +"8+1.9" +"SUM(D36:D41)" +"D28+D34+D42" +"D5+G5+J5+M5+P5+S5+V5+Y5+AB5+AE5+AH5" +"SUM(D5:D27)" +"20.4+0.3+50.2" +"1.4" +"SUM(D30:D33)" +"SUM(D36:D41)" +"D28+D34+D42" +"'1Q'!D5+'2Q'!D5+'3Q'!D5" +"'3Q'!Y5" +"'1Q'!Y5+'2Q'!Y5+'3Q'!AB5" +"'1Q'!AB5+'2Q'!AB5+'3Q'!AH5" +"D5+G5+J5+M5+P5+S5+V5+Y5+AB5+AE5+AH5" +"SUM(D5:D27)" +"SUM(D30:D33)" +"SUM(D36:D41)" +"D28+D34+D42" +"B2+1" +"114.5-0.2" +"SUM(C8:Q8)" +"SUM(C8:C9)" +"'Nov 00'!V8+'Dec 00'!V8+'Oct 00'!X8" +"Jan!W10+Feb!U10+Mar!X10" +"Apr!V10+May!Y10+June!W12" +"G8+I8+K8" +"'Nov 00'!V11+'Dec 00'!V11+'Oct 00'!X11" +"SUM(C8:C13)" +"'Jun 00'!X18" +"'Aug 00'!Y18+'Sep 00'!W18" +"Apr!V21+May!Y21+June!W24" +"G19+I19+K19+E19+C19" +"SUM(C19:C20)" +"C14+C21" +"SUM(B8:W8)" +"SUM(B8:B12)" +"53.3+56" +"SUM(B18:B19)" +"B13+B20" +"SUM(B8:V8)" +"SUM(B8:B12)" +"SUM(B18:B19)" +"B13+B20" +"SUM(B8:X8)" +"SUM(B8:B12)" +"SUM(B18:B19)" +"B13+B20" +"SUM(B8:V8)" +"SUM(B8:B12)" +"SUM(B18:B19)" +"B13+B20" +"SUM(B8:W8)" +"SUM(B8:B12)" +"SUM(B18:B19)" +"B13+B20" +"SUM(B8:U8)" +"SUM(B8:B12)" +"SUM(B18:B19)" +"B13+B20" +"SUM(B8:U8)" +"-0.1-8" +"21.2-7.4" +"SUM(B8:B12)" +"-176+23.4" +"SUM(B18:B19)" +"B13+B20" +"SUM(B10:V10)" +"5.4-253.3" +"SUM(B10:B15)" +"SUM(B21:B22)" +"B16+B23" +"SUM(B10:T10)" +"5.6-0.7" +"SUM(B10:B15)" +"SUM(B21:B22)" +"B16+B23" +"SUM(B10:W10)" +"0.2" +"0.3" +"4.9-3" +"225-4.3-225" +"3.4+0.2-4" +"3.1+1.1" +"0.9+2.6+247.3" +"SUM(B10:B15)" +"67+12.8+7.3" +"285.2" +"SUM(B21:B22)" +"B16+B23" +"SUM(B10:U10)" +"0.1+49.4" +"49-53.5-6.6" +"3.5+0.7" +"SUM(B10:B15)" +"SUM(B21:B22)" +"B16+B23" +"SUM(B10:X10)" +"2.9+0.6" +"3.1" +"442.2+1.6-435" +"SUM(B10:B15)" +"SUM(B21:B22)" +"B16+B23" +"SUM(B12:V12)" +"0.4-4.8" +"-4-0.7" +"8.7+20.2+0.3" +"-2.7-1.4" +"37.1-0.3" +"-22.7+23" +"-3.7+12" +"SUM(B12:B17)" +"27.6+7.9-23.8" +"SUM(B24:B25)" +"B18+B26" +"18.9" +"33.7" +"3.7" +"5.9" +"15.6" +"31.4-1" +"28" +"34.4+3.4" +"-2.2" +"1.5" +"35.3" +"16.7" +"41.7" +"52.6" +"58.7-2.1-5.8" +"14.8+0.7" +"253.8" +"11.2" +"-0.2" +"'Nov 00'!V8" +"'Dec 00'!V8" +"Jan!W10" +"Feb!U10" +"Mar!X10" +"Apr!V10" +"May!Y10" +"June!W12" +"-51.8+6.1+1+0.9+0.2" +"-13.2-AF12" +"551.7+20.1+0.7+1.8+0.9-AG12-AF12" +"SUM(B12:AH12)" +"-0.5" +"23.4" +"45.6" +"-58.1" +"63.2" +"19" +"-18.9" +"-3" +"78" +"3.6" +"53.6" +"13.8" +"40.6" +"90.9" +"31.3+54.8" +"30.1" +"112.5" +"-25.1+0.5" +"7.1-43.8+55.7+6.4" +"-8.4+112.7+11+16.4-AF13" +"-27.6+156+14.8+67.8-AG13-AF13" +"5.7" +"9.9" +"7.5-2.1" +"6.8" +"6.9-1.6" +"9.4+0.7" +"9.2" +"5.3" +"7.9" +"8.5" +"9.5" +"9.8" +"16+5.8" +"9.5-8.5" +"8+9" +"5.5+10.2" +"-2.2+20.9" +"-3.7+13.5" +"25.9+23.2+0.4-AF14" +"31.8+20-AG14-AF14" +"'Nov 00'!V11" +"'Dec 00'!V11" +"3.1+1.3+5.3" +"2.1-AF16" +"72.3-5.1-44.4-AG16-AF16" +"-2.9" +"-15.1" +"4.5" +"-4.3+0.6" +"-7.5" +"-25+2.7" +"4.7+0.5" +"62.7" +"-17" +"59.6" +"29.8" +"102.2-O17-N17" +"60.8" +"1-AF17" +"-3-AG17-AF17" +"SUM(B12:B17)" +"26925.438" +"'[1]Summary Data'!E19-D9" +"11212.97025" +"13320" +"21551.38285-SUM(D7:D12)" +"SUM([1]Columbia!$P$41:$AR$41)+SUM('[1]Ft Pierce'!$P$36:$AR$36)+[1]Summary!$AD$43" +"SUM(D7:D16)" +"F5+E5" +"26925.438*1000" +"11212.97025*1000" +"13320*1000" +"21551382.85-SUM(E5:E10)" +"E12" +"SUM(E5:E13)" +"IH29+IH255+IH21+IH17+IH13+IH9+IH5" +"114.5-0.2" +"SUM(C8:Q8)" +"SUM(C8:C9)" +"'Nov 00'!V8+'Dec 00'!V8+'Oct 00'!X8" +"Jan!W10+Feb!U10+Mar!X10" +"Apr!V10+May!Y10+June!W12" +"G8+I8+K8" +"'Nov 00'!V11+'Dec 00'!V11+'Oct 00'!X11" +"SUM(C8:C13)" +"'Jun 00'!X18" +"'Aug 00'!Y18+'Sep 00'!W18" +"Apr!V21+May!Y21+June!W24" +"G19+I19+K19+E19+C19" +"SUM(C19:C20)" +"C14+C21" +"SUM(B8:W8)" +"SUM(B8:B12)" +"53.3+56" +"SUM(B18:B19)" +"B13+B20" +"SUM(B8:V8)" +"SUM(B8:B12)" +"SUM(B18:B19)" +"B13+B20" +"SUM(B8:X8)" +"SUM(B8:B12)" +"SUM(B18:B19)" +"B13+B20" +"SUM(B8:V8)" +"SUM(B8:B12)" +"SUM(B18:B19)" +"B13+B20" +"SUM(B8:W8)" +"SUM(B8:B12)" +"SUM(B18:B19)" +"B13+B20" +"SUM(B8:U8)" +"SUM(B8:B12)" +"SUM(B18:B19)" +"B13+B20" +"SUM(B8:U8)" +"-0.1-8" +"21.2-7.4" +"SUM(B8:B12)" +"-176+23.4" +"SUM(B18:B19)" +"B13+B20" +"SUM(B10:V10)" +"5.4-253.3" +"SUM(B10:B15)" +"SUM(B21:B22)" +"B16+B23" +"SUM(B10:T10)" +"5.6-0.7" +"SUM(B10:B15)" +"SUM(B21:B22)" +"B16+B23" +"SUM(B10:W10)" +"0.2" +"0.3" +"4.9-3" +"225-4.3-225" +"3.4+0.2-4" +"3.1+1.1" +"0.9+2.6+247.3" +"SUM(B10:B15)" +"67+12.8+7.3" +"285.2" +"SUM(B21:B22)" +"B16+B23" +"SUM(B10:U10)" +"0.1+49.4" +"49-53.5-6.6" +"3.5+0.7" +"SUM(B10:B15)" +"SUM(B21:B22)" +"B16+B23" +"SUM(B10:X10)" +"2.9+0.6" +"3.1" +"442.2+1.6-435" +"SUM(B10:B15)" +"SUM(B21:B22)" +"B16+B23" +"SUM(B12:V12)" +"0.4-4.8" +"-4-0.7" +"8.7+20.2+0.3" +"-2.7-1.4" +"37.1-0.3" +"-22.7+23" +"-3.7+12" +"SUM(B12:B17)" +"27.6+7.9-23.8" +"SUM(B24:B25)" +"B18+B26" +"18.9" +"33.7" +"3.7" +"5.9" +"15.6" +"31.4-1" +"28" +"34.4+3.4" +"-2.2" +"1.5" +"35.3" +"16.7" +"41.7" +"52.6" +"58.7-2.1-5.8" +"14.8+0.7" +"253.8" +"11.2" +"-0.2" +"'Nov 00'!V8" +"'Dec 00'!V8" +"Jan!W10" +"Feb!U10" +"Mar!X10" +"Apr!V10" +"May!Y10" +"June!W12" +"-51.8+6.1+1+0.9+0.2" +"-13.2-AF12" +"551.7+20.1+0.7+1.8+0.9-AG12-AF12" +"SUM(B12:AH12)" +"-0.5" +"23.4" +"45.6" +"-58.1" +"63.2" +"19" +"-18.9" +"-3" +"78" +"3.6" +"53.6" +"13.8" +"40.6" +"90.9" +"31.3+54.8" +"30.1" +"112.5" +"-25.1+0.5" +"7.1-43.8+55.7+6.4" +"-8.4+112.7+11+16.4-AF13" +"-27.6+156+14.8+67.8-AG13-AF13" +"5.7" +"9.9" +"7.5-2.1" +"6.8" +"6.9-1.6" +"9.4+0.7" +"9.2" +"5.3" +"7.9" +"8.5" +"9.5" +"9.8" +"16+5.8" +"9.5-8.5" +"8+9" +"5.5+10.2" +"-2.2+20.9" +"-3.7+13.5" +"25.9+23.2+0.4-AF14" +"31.8+20-AG14-AF14" +"'Nov 00'!V11" +"'Dec 00'!V11" +"3.1+1.3+5.3" +"2.1-AF16" +"72.3-5.1-44.4-AG16-AF16" +"-2.9" +"-15.1" +"4.5" +"-4.3+0.6" +"-7.5" +"-25+2.7" +"4.7+0.5" +"62.7" +"-17" +"59.6" +"29.8" +"102.2-O17-N17" +"60.8" +"1-AF17" +"-3-AG17-AF17" +"SUM(B12:B17)" +"IH29+IH255+IH21+IH17+IH13+IH9+IH5" +"B29+B255+B21+B17+B13+B9+B5" +"A133+A147" +"SUM(D10:E10)" +"-1043+433" +"SUM(D21:D34)" +"-55-42" +"SUM(AY19:AY23)" +"SUM(F10:F20)" +"K154" +"SUM(G5:G38)" +"-128.9-D10-D12" +"G39+F43" +"G43+F44" +"A3" +"53.24+54.47" +"G35" +"K154" +"SUM(A133:A143)" +"-A142" +"SUM(A147:A150)" +"SUM(I126:I149)" +"A133+A147" +"J151-L151-M151+N151+O151" +"A144+A151" +"-L151+N151" +"J151-M151+O151" +"SUM(K156:K157)" +"SUM(J162:L162)" +"-L164" +"-L162" +"-J165" +"K156" +"K157" +"SUM(J166:J168)" +"Projection!A1" +"SUM(B8:B9)" +"Projection!F10+Projection!F12" +"Projection!F11" +"SUM(B10:B18)" +"C34" +"C33-C32" +"SUM(B27:B40)" +"A133+A147" +"SUM(D10:E10)" +"-1043+433" +"SUM(D21:D34)" +"-55-42" +"SUM(AY19:AY23)" +"SUM(F10:F20)" +"K154" +"SUM(G5:G38)" +"-128.9-D10-D12" +"G39+F43" +"G43+F44" +"A3" +"30+14.8+0.7" +"5.5+2.2" +"53.24+54.47" +"G35" +"K154" +"SUM(A133:A143)" +"-A142" +"SUM(A147:A150)" +"SUM(I126:I149)" +"A133+A147" +"J151-L151-M151+N151+O151" +"A144+A151" +"-L151+N151" +"J151-M151+O151" +"SUM(K156:K157)" +"SUM(J162:L162)" +"-L164" +"-L162" +"-J165" +"K156" +"K157" +"SUM(J166:J168)" +"Projection!A1" +"SUM(B8:B9)" +"Projection!F10+Projection!F12" +"Projection!F11" +"SUM(B10:B18)" +"C34" +"C33-C32" +"SUM(B27:B40)" +"A132+A146" +"SUM(D10:E10)" +"-1043+433" +"SUM(D21:D34)" +"-55-42" +"SUM(AY19:AY23)" +"SUM(F10:F20)" +"K153" +"SUM(G5:G38)" +"-110.3-D10-D12" +"G39+F43" +"G43+F44" +"A3" +"22.18+17.09" +"G35" +"K153" +"SUM(A132:A142)" +"-A141" +"SUM(A146:A149)" +"SUM(I125:I148)" +"A132+A146" +"J150-L150-M150+N150+O150" +"A143+A150" +"-L150+N150" +"J150-M150+O150" +"SUM(K155:K156)" +"SUM(J161:L161)" +"-L163" +"-L161" +"-J164" +"K155" +"K156" +"SUM(J165:J167)" +"Projection!A1" +"SUM(B8:B9)" +"Projection!F10+Projection!F12" +"Projection!F11" +"SUM(B10:B18)" +"C34" +"C33-C32" +"SUM(B27:B38)" +"SUM(B4:B6)" +"B6/M6" +"A6+1" +"1600000+1280000" +"D10" +"A6+7" +"3000000+3500000" +"3000000+3000000" +"SUM(B6:B28)" +"SUMIF([2]Statements!$A$5:$A$1305,$A$3,[2]Statements!$BN$5:$BN$1305)-3" +"B8-C8" +"'[1]ABN-AMRO'!$K$12" +"B8+E8-F8+J8" +"SUMIF([3]Statements!$A$5:$A$1305,$A$3,[3]Statements!$DB$5:$DB$1305)-1" +"'[1]ADM Investors'!$I$13" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$DB$5:$DB$1305)+1461" +"'[1]Bank One'!$K$11" +"'[1]CARR FUTURES (NG)'!$I$11" +"'[1]CARR FUTURES (NG)'!$I$12" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$FF$5:$FF$1305)+11288" +"'[1]CARR FUTURES'!$I$12" +"SUMIF([4]Statements!$A$5:$A$1305,$A$3,[4]Statements!$CX$5:$CX$1305)-8" +"'[1]CREDIT SUISSE FIRST BOSTON'!$I$12" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CT$5:$CT$1305)-SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CX$5:$CX$1305)-5" +"+'[1]EDF MANN'!$J$20" +"'[1]EDF MANN'!$J$22" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$BB$5:$BB$1305)-3" +"[1]Fimat!$K$47" +"[1]Fimat!$K$12" +"[1]Fimat!$G$47" +"SUMIF('[1]WIRE WORKSHEET'!$B$4:$B$36,A2,'[1]WIRE WORKSHEET'!$BB$4:$BB$36)" +"SUMIF([6]Statements!$A$5:$A$1305,$A$3,[6]Statements!$CA$5:$CA$1305)-851" +"'[1]HSBC-US$'!$J$17" +"SUMIF([6]Statements!$BX$5:$BX$1305,$A$3,[6]Statements!$CG$5:$CG$1305)" +"SUMIF([6]Statements!$BX$5:$BX$1305,$A$3,[6]Statements!$CH$5:$CH$1305)" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$BB$5:$BB$1305)-5" +"'[1]JP Morgan'!$I$13" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$BB$5:$BB$1305)" +"'[1]Man Financial'!$I$13" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$DB$5:$DB$1305)-67725" +"[1]PARIBAS!$J$19" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$EQ$5:$EQ$1305)+1112536" +"'[1]PRUDENTIAL '!$I$11" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$BC$5:$BC$1305)-835.5" +"[1]REFCO!$K$12" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BN$5:$BN$1305)-3519" +"'[1]R J O''Brien'!$K$17" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$CK$5:$CK$1305)" +"[1]SAUL!$I$13" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$CP$5:$CP$1305)" +"'[1]Smith Barney'!ReqTotal" +"IF('[1]Smith Barney'!CurrentLoanValue<50000000,IF('[1]Smith Barney'!CurrentLoanValue>'[1]Smith Barney'!Requirements,'[1]Smith Barney'!Requirements,'[1]Smith Barney'!CurrentLoanValue),50000000)" +"SUMIF('[1]WIRE WORKSHEET'!$B$4:$B$36,A2,'[1]WIRE WORKSHEET'!$BF$4:$BF$36)" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$CP$5:$CP$1305)" +"'[1]Smith Barney-Fin'!$K$16" +"SUM(B7:B26)" +"SUM(N7:N27)" +"+B28+SUM(B30:B31)" +"B28+E28-F28+J28" +"G25" +"C36+D36" +"+B36-E36" +"SUM(N33:N36)" +"C15" +"G15" +"SUM(B36:B38)" +"SUM(B36:B38)" +"B8-C8" +"149926447+136950" +"SUM(B7:B27)" +"C25+C26" +"3723267.56000001+C15" +"SUM(B36:B37)" +"SUMIF([2]Statements!$A$5:$A$1305,$A$3,[2]Statements!$BN$5:$BN$1305)-3" +"B8-C8" +"'[1]ABN-AMRO'!$K$12" +"B8+E8-F8+J8" +"SUMIF([3]Statements!$A$5:$A$1305,$A$3,[3]Statements!$DB$5:$DB$1305)-1" +"'[1]ADM Investors'!$I$13" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$DB$5:$DB$1305)+1461" +"'[1]Bank One'!$K$11" +"'[1]CARR FUTURES (NG)'!$I$11" +"'[1]CARR FUTURES (NG)'!$I$12" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$FF$5:$FF$1305)+11288" +"'[1]CARR FUTURES'!$I$12" +"SUMIF([4]Statements!$A$5:$A$1305,$A$3,[4]Statements!$CX$5:$CX$1305)-8" +"'[1]CREDIT SUISSE FIRST BOSTON'!$I$12" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CT$5:$CT$1305)-SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CX$5:$CX$1305)-5-553503" +"+'[1]EDF MANN'!$J$20" +"'[1]EDF MANN'!$J$22-553503" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$BB$5:$BB$1305)-3" +"[1]Fimat!$K$12" +"[1]Fimat!$G$47" +"SUMIF('[1]WIRE WORKSHEET'!$B$4:$B$36,A2,'[1]WIRE WORKSHEET'!$BB$4:$BB$36)" +"SUMIF([6]Statements!$A$5:$A$1305,$A$3,[6]Statements!$CA$5:$CA$1305)-851" +"'[1]HSBC-US$'!$J$17" +"SUMIF([6]Statements!$BX$5:$BX$1305,$A$3,[6]Statements!$CG$5:$CG$1305)" +"SUMIF([6]Statements!$BX$5:$BX$1305,$A$3,[6]Statements!$CH$5:$CH$1305)" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$BB$5:$BB$1305)-5" +"'[1]JP Morgan'!$I$13" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$BB$5:$BB$1305)" +"'[1]Man Financial'!$I$13" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$DB$5:$DB$1305)-67725" +"[1]PARIBAS!$J$19" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$EQ$5:$EQ$1305)+1112536" +"'[1]PRUDENTIAL '!$I$11" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$BC$5:$BC$1305)-835.5" +"[1]REFCO!$K$12" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BN$5:$BN$1305)" +"'[1]R J O''Brien'!$K$17" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$CK$5:$CK$1305)+22779" +"[1]SAUL!$I$13+22779" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$CP$5:$CP$1305)-11962" +"'[1]Smith Barney'!ReqTotal" +"IF('[1]Smith Barney'!CurrentLoanValue<50000000,IF('[1]Smith Barney'!CurrentLoanValue>'[1]Smith Barney'!Requirements,'[1]Smith Barney'!Requirements,'[1]Smith Barney'!CurrentLoanValue),50000000)" +"SUMIF('[1]WIRE WORKSHEET'!$B$4:$B$36,A2,'[1]WIRE WORKSHEET'!$BF$4:$BF$36)" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$CP$5:$CP$1305)" +"'[1]Smith Barney-Fin'!$K$16" +"SUM(B7:B26)" +"SUM(N7:N27)" +"+B28+SUM(B30:B31)" +"B28+E28-F28+J28" +"G25" +"C36+D36" +"+B36-E36" +"SUM(N33:N36)" +"SUM(B36:B38)" +"SUM(B36:B38)" +"B8-C8" +"B8+E8-F8+J8" +"47650769-452941" +"SUM(B8:B27)" +"B28+E28-F28+J28" +"C36+D36" +"B36-E36" +"SUM(B36:B38)" +"SUMIF([2]Statements!$A$5:$A$1305,$A$3,[2]Statements!$BN$5:$BN$1305)-3" +"B8-C8" +"'[1]ABN-AMRO'!$K$12" +"B8+E8-F8+J8" +"SUMIF([3]Statements!$A$5:$A$1305,$A$3,[3]Statements!$DB$5:$DB$1305)-1" +"'[1]ADM Investors'!$I$13" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$DB$5:$DB$1305)+1461" +"'[1]Bank One'!$K$11" +"'[1]CARR FUTURES (NG)'!$I$11" +"'[1]CARR FUTURES (NG)'!$I$12" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$FF$5:$FF$1305)+11236" +"'[1]CARR FUTURES'!$I$12" +"SUMIF([4]Statements!$A$5:$A$1305,$A$3,[4]Statements!$CX$5:$CX$1305)-8" +"'[1]CREDIT SUISSE FIRST BOSTON'!$I$12" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CT$5:$CT$1305)-SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CX$5:$CX$1305)-5" +"+'[1]EDF MANN'!$J$20" +"'[1]EDF MANN'!$J$22" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$BB$5:$BB$1305)-3" +"[1]Fimat!$K$12" +"[1]Fimat!$G$47" +"SUMIF('[1]WIRE WORKSHEET'!$B$4:$B$36,A2,'[1]WIRE WORKSHEET'!$BB$4:$BB$36)" +"SUMIF([6]Statements!$A$5:$A$1305,$A$3,[6]Statements!$CA$5:$CA$1305)-851" +"'[1]HSBC-US$'!$J$17" +"SUMIF([6]Statements!$BX$5:$BX$1305,$A$3,[6]Statements!$CG$5:$CG$1305)" +"SUMIF([6]Statements!$BX$5:$BX$1305,$A$3,[6]Statements!$CH$5:$CH$1305)" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$BB$5:$BB$1305)-5" +"'[1]JP Morgan'!$I$13" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$BB$5:$BB$1305)" +"'[1]Man Financial'!$I$13" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$DB$5:$DB$1305)-67725" +"[1]PARIBAS!$J$19" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$EQ$5:$EQ$1305)+1112536" +"'[1]PRUDENTIAL '!$I$11" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$BC$5:$BC$1305)-835.5" +"[1]REFCO!$K$12" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BN$5:$BN$1305)" +"'[1]R J O''Brien'!$K$17" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$CK$5:$CK$1305)+11383" +"[1]SAUL!$I$13" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$CP$5:$CP$1305)" +"'[1]Smith Barney'!ReqTotal" +"IF('[1]Smith Barney'!CurrentLoanValue<50000000,IF('[1]Smith Barney'!CurrentLoanValue>'[1]Smith Barney'!Requirements,'[1]Smith Barney'!Requirements,'[1]Smith Barney'!CurrentLoanValue),50000000)" +"SUMIF('[1]WIRE WORKSHEET'!$B$4:$B$36,A2,'[1]WIRE WORKSHEET'!$BF$4:$BF$36)" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$CP$5:$CP$1305)" +"'[1]Smith Barney-Fin'!$K$16" +"SUM(B7:B26)" +"SUM(N7:N27)" +"+B28+SUM(B30:B31)" +"B28+E28-F28+J28" +"G25" +"C36+D36" +"+B36-E36" +"SUM(N33:N36)" +"SUM(B36:B38)" +"SUM(B36:B38)" +"B8-C8" +"B8+E8-F8+J8" +"47650769-452941" +"SUM(B8:B27)" +"B28+E28-F28+J28" +"C36+D36" +"B36-E36" +"SUM(B36:B38)" +"A127" +"L2" +"SUM(F10:F13)" +"G36" +"F14" +"A166" +"SUM(L2:L4)" +"SUM(D10:E10)" +"-1043+433" +"SUM(D22:D35)" +"-55-42" +"SUM(BE20:BE24)" +"SUM(F10:F21)" +"K148" +"SUM(G5:G39)" +"G40+F44" +"G44+F45" +"A3" +"44.62+195.69" +"G36" +"K148" +"SUM(A127:A137)" +"-A136" +"SUM(S141:S142)" +"SUM(A141:A144)" +"SUM(I120:I143)" +"J145-L145-M145+N145+O145" +"-L145+N145" +"J145-M145+O145" +"SUM(J156:L156)" +"-L158" +"-L156" +"-J159" +"SUM(A155:A160)" +"K150" +"K151" +"A127+A141+A148" +"A138+A145+A151+A163" +"Projection!A1" +"46-6-16.1" +"C14" +"C13-C12" +"SUM(B8:B18)" +"SUM(B29:C29)" +"SUM(D29:D31)" +"SUM(A3:A90)" +"SUM(D6:D10)" +"SUM(D19:D48)" +"SUM(C6:C10)" +"SUM(C19:C48)" +"SUMIF([2]Statements!$A$5:$A$1305,$A$3,[2]Statements!$BN$5:$BN$1305)-3" +"B8-C8" +"'[1]ABN-AMRO'!$K$12" +"B8+E8-F8+J8" +"SUMIF([3]Statements!$A$5:$A$1305,$A$3,[3]Statements!$DB$5:$DB$1305)-1" +"'[1]ADM Investors'!$I$13" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$DB$5:$DB$1305)+1461" +"'[1]Bank One'!$K$11" +"'[1]CARR FUTURES (NG)'!$I$11" +"'[1]CARR FUTURES (NG)'!$I$12" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$FF$5:$FF$1305)+11241" +"'[1]CARR FUTURES'!$I$12" +"SUMIF([4]Statements!$A$5:$A$1305,$A$3,[4]Statements!$CX$5:$CX$1305)-8" +"'[1]CREDIT SUISSE FIRST BOSTON'!$I$12" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CT$5:$CT$1305)-SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CX$5:$CX$1305)-5" +"+'[1]EDF MANN'!$J$20" +"'[1]EDF MANN'!$J$22" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$BB$5:$BB$1305)-3" +"[1]Fimat!$K$12+3128518" +"SUMIF('[1]WIRE WORKSHEET'!$B$4:$B$36,A2,'[1]WIRE WORKSHEET'!$BB$4:$BB$36)" +"SUMIF([6]Statements!$A$5:$A$1305,$A$3,[6]Statements!$CA$5:$CA$1305)-851" +"'[1]HSBC-US$'!$J$17" +"SUMIF([6]Statements!$BX$5:$BX$1305,$A$3,[6]Statements!$CG$5:$CG$1305)" +"SUMIF([6]Statements!$BX$5:$BX$1305,$A$3,[6]Statements!$CH$5:$CH$1305)" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$BB$5:$BB$1305)-5" +"'[1]JP Morgan'!$I$13" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$BB$5:$BB$1305)" +"'[1]Man Financial'!$I$13" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$DB$5:$DB$1305)-67725+3293793" +"[1]PARIBAS!$J$19" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$EQ$5:$EQ$1305)+1112536" +"'[1]PRUDENTIAL '!$I$11" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$BC$5:$BC$1305)-835.5" +"[1]REFCO!$K$12" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BN$5:$BN$1305)-1099" +"'[1]R J O''Brien'!$K$17" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$CK$5:$CK$1305)-2477" +"[1]SAUL!$I$13" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$CP$5:$CP$1305)" +"'[1]Smith Barney'!ReqTotal" +"IF('[1]Smith Barney'!CurrentLoanValue<50000000,IF('[1]Smith Barney'!CurrentLoanValue>'[1]Smith Barney'!K16,'[1]Smith Barney'!K16,'[1]Smith Barney'!CurrentLoanValue),50000000)" +"SUMIF('[1]WIRE WORKSHEET'!$B$4:$B$36,A2,'[1]WIRE WORKSHEET'!$BF$4:$BF$36)" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$CP$5:$CP$1305)" +"'[1]Smith Barney-Fin'!$K$16" +"SUM(B7:B26)" +"SUM(N7:N27)" +"+B28+SUM(B30:B31)" +"B28+E28-F28+J28" +"G25" +"C36+D36" +"+B36-E36" +"SUM(N33:N36)" +"SUM(B36:B38)" +"B8-C8" +"B8+E8-F8+J8" +"47650769-452941" +"SUM(B8:B27)" +"B28+E28-F28+J28" +"C36+D36" +"B36-E36" +"SUM(B36:B38)" +"SUMIF([2]Statements!$A$5:$A$1305,$A$3,[2]Statements!$BN$5:$BN$1305)-3" +"B8-C8" +"'[1]ABN-AMRO'!$K$12" +"B8+E8-F8+J8" +"SUMIF([3]Statements!$A$5:$A$1305,$A$3,[3]Statements!$DB$5:$DB$1305)-1" +"'[1]ADM Investors'!$I$13" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$DB$5:$DB$1305)+1461" +"'[1]Bank One'!$K$11" +"'[1]CARR FUTURES (NG)'!$I$11" +"'[1]CARR FUTURES (NG)'!$I$12" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$FF$5:$FF$1305)+11241+71" +"'[1]CARR FUTURES'!$I$12" +"SUMIF([4]Statements!$A$5:$A$1305,$A$3,[4]Statements!$CX$5:$CX$1305)-8" +"'[1]CREDIT SUISSE FIRST BOSTON'!$I$12" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CT$5:$CT$1305)-SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CX$5:$CX$1305)-5" +"+'[1]EDF MANN'!$J$20" +"'[1]EDF MANN'!$J$22" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$BB$5:$BB$1305)-3" +"[1]Fimat!$K$12" +"SUMIF('[1]WIRE WORKSHEET'!$B$4:$B$36,A2,'[1]WIRE WORKSHEET'!$BB$4:$BB$36)" +"SUMIF([6]Statements!$A$5:$A$1305,$A$3,[6]Statements!$CA$5:$CA$1305)-851-240888" +"'[1]HSBC-US$'!$J$17" +"SUMIF([6]Statements!$BX$5:$BX$1305,$A$3,[6]Statements!$CG$5:$CG$1305)" +"SUMIF([6]Statements!$BX$5:$BX$1305,$A$3,[6]Statements!$CH$5:$CH$1305)" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$BB$5:$BB$1305)-5-416138" +"'[1]JP Morgan'!$I$13" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$BB$5:$BB$1305)" +"'[1]Man Financial'!$I$13" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$DB$5:$DB$1305)-67725-3260000" +"[1]PARIBAS!$J$19" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$EQ$5:$EQ$1305)+1112536" +"'[1]PRUDENTIAL '!$I$11" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$BC$5:$BC$1305)-835.5" +"[1]REFCO!$K$12" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BN$5:$BN$1305)" +"'[1]R J O''Brien'!$K$17" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$CK$5:$CK$1305)" +"[1]SAUL!$I$13" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$CP$5:$CP$1305)-575200-27904" +"'[1]Smith Barney'!ReqTotal" +"IF('[1]Smith Barney'!CurrentLoanValue<50000000,IF('[1]Smith Barney'!CurrentLoanValue>'[1]Smith Barney'!K16,'[1]Smith Barney'!K16,'[1]Smith Barney'!CurrentLoanValue),50000000)" +"SUMIF('[1]WIRE WORKSHEET'!$B$4:$B$36,A2,'[1]WIRE WORKSHEET'!$BF$4:$BF$36)" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$CP$5:$CP$1305)" +"'[1]Smith Barney-Fin'!$K$16" +"SUM(B7:B26)" +"SUM(N7:N27)" +"+B28+SUM(B30:B31)" +"B28+E28-F28+J28" +"G25" +"C36+D36" +"+B36-E36" +"SUM(N33:N36)" +"SUM(B36:B38)" +"B8-C8" +"B8+E8-F8+J8" +"47650769-452941" +"SUM(B8:B27)" +"B28+E28-F28+J28" +"C36+D36" +"B36-E36" +"SUM(B36:B38)" +"B9-B3" +"B9-B6" +"SUMIF([2]Statements!$A$5:$A$1305,$A$3,[2]Statements!$BN$5:$BN$1305)-3" +"B8-C8" +"'[1]ABN-AMRO'!$K$12" +"B8+E8-F8+J8" +"SUMIF([3]Statements!$A$5:$A$1305,$A$3,[3]Statements!$DB$5:$DB$1305)-1" +"'[1]ADM Investors'!$I$13" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$DB$5:$DB$1305)+1461" +"'[1]Bank One'!$K$11" +"'[1]CARR FUTURES (NG)'!$I$11" +"'[1]CARR FUTURES (NG)'!$I$12" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$FF$5:$FF$1305)+11241+71" +"'[1]CARR FUTURES'!$I$12" +"SUMIF([4]Statements!$A$5:$A$1305,$A$3,[4]Statements!$CX$5:$CX$1305)-8" +"'[1]CREDIT SUISSE FIRST BOSTON'!$I$12" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CT$5:$CT$1305)-SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CX$5:$CX$1305)-5" +"+'[1]EDF MANN'!$J$20" +"'[1]EDF MANN'!$J$22" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$BB$5:$BB$1305)-3" +"[1]Fimat!$K$12" +"SUMIF('[1]WIRE WORKSHEET'!$B$4:$B$36,A2,'[1]WIRE WORKSHEET'!$BB$4:$BB$36)" +"SUMIF([6]Statements!$A$5:$A$1305,$A$3,[6]Statements!$CA$5:$CA$1305)-851" +"'[1]HSBC-US$'!$J$17" +"SUMIF([6]Statements!$BX$5:$BX$1305,$A$3,[6]Statements!$CG$5:$CG$1305)" +"SUMIF([6]Statements!$BX$5:$BX$1305,$A$3,[6]Statements!$CH$5:$CH$1305)" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$BB$5:$BB$1305)-5" +"'[1]JP Morgan'!$I$13" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$BB$5:$BB$1305)" +"'[1]Man Financial'!$I$13" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$DB$5:$DB$1305)-67725" +"[1]PARIBAS!$J$19" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$EQ$5:$EQ$1305)+1112536" +"'[1]PRUDENTIAL '!$I$11" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$BC$5:$BC$1305)-835.5" +"[1]REFCO!$K$12" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BN$5:$BN$1305)+1" +"'[1]R J O''Brien'!$K$17" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$CK$5:$CK$1305)-39516" +"[1]SAUL!$I$13" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$CP$5:$CP$1305)" +"'[1]Smith Barney'!ReqTotal" +"IF('[1]Smith Barney'!CurrentLoanValue<50000000,IF('[1]Smith Barney'!CurrentLoanValue>'[1]Smith Barney'!K16,'[1]Smith Barney'!K16,'[1]Smith Barney'!CurrentLoanValue),50000000)" +"SUMIF('[1]WIRE WORKSHEET'!$B$4:$B$36,A2,'[1]WIRE WORKSHEET'!$BF$4:$BF$36)" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$CP$5:$CP$1305)" +"'[1]Smith Barney-Fin'!$K$16" +"SUM(B7:B26)" +"SUM(N7:N27)" +"+B28+SUM(B30:B31)" +"B28+E28-F28+J28" +"G25" +"C36+D36" +"+B36-E36" +"SUM(B36:B38)" +"B8-C8" +"B8+E8-F8+J8" +"47650769-452941" +"SUM(B8:B27)" +"B28+E28-F28+J28" +"C36+D36" +"B36-E36" +"SUM(B36:B38)" +"I2+1" +"I2+1" +"Q3+R3+S3+T3+U3+V3" +"Y3+1" +"Q3+R3+S3+T3+U3+V3" +"SUBTOTAL(3,X3:X48)" +"SUBTOTAL(3,X50:X148)" +"SUBTOTAL(3,X150:X326)" +"SUBTOTAL(3,X3:X326)" +"36+51+2" +"67+71.6+41.5" +"SUM(D9:D15)" +"SUM(D20:D32)" +"D35+D33+D16" +"D37+D39" +"SUM(D45:D47)" +"D41+D48" +"SUMIF([2]Statements!$A$5:$A$1305,$A$3,[2]Statements!$BN$5:$BN$1305)-3" +"B8-C8" +"'[19]ABN-AMRO'!$K$12" +"B8+E8-F8+J8" +"SUMIF([3]Statements!$A$5:$A$1305,$A$3,[3]Statements!$DB$5:$DB$1305)-1" +"'[19]ADM Investors'!$I$13" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$DB$5:$DB$1305)+1461" +"'[19]Bank One'!$K$11" +"'[1]CARR FUTURES (NG)'!$I$11" +"'[19]CARR FUTURES (NG)'!$I$12" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$FF$5:$FF$1305)+11241+71+3390" +"'[19]CARR FUTURES'!$I$12" +"SUMIF([4]Statements!$A$5:$A$1305,$A$3,[4]Statements!$CX$5:$CX$1305)-8" +"'[19]CREDIT SUISSE FIRST BOSTON'!$I$12" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CT$5:$CT$1305)-SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CX$5:$CX$1305)-5" +"+'[19]EDF MANN'!$J$20" +"'[19]EDF MANN'!$J$22" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$DB$5:$DB$1305)" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$BB$5:$BB$1305)-3" +"[19]Fimat!$K$12" +"SUMIF('[19]WIRE WORKSHEET'!$B$4:$B$36,A2,'[19]WIRE WORKSHEET'!$BB$4:$BB$36)" +"SUMIF([6]Statements!$A$5:$A$1305,$A$3,[6]Statements!$CA$5:$CA$1305)-851" +"'[19]HSBC-US$'!$J$17" +"SUMIF([6]Statements!$BX$5:$BX$1305,$A$3,[6]Statements!$CG$5:$CG$1305)" +"SUMIF([6]Statements!$BX$5:$BX$1305,$A$3,[6]Statements!$CH$5:$CH$1305)" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$BB$5:$BB$1305)-5" +"'[19]JP Morgan'!$I$13" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$BB$5:$BB$1305)" +"'[19]Man Financial'!$I$13" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$DB$5:$DB$1305)-67725" +"[19]PARIBAS!$J$19" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$EQ$5:$EQ$1305)+1112536" +"'[19]PRUDENTIAL '!$I$11" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$BC$5:$BC$1305)-835.5" +"[19]REFCO!$K$12" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BN$5:$BN$1305)+1" +"'[19]R J O''Brien'!$K$17" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$CK$5:$CK$1305)-39516" +"[19]SAUL!$I$13" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$CP$5:$CP$1305)" +"'[19]Smith Barney'!ReqTotal" +"IF('[19]Smith Barney'!CurrentLoanValue<50000000,IF('[19]Smith Barney'!CurrentLoanValue>'[19]Smith Barney'!K16,'[19]Smith Barney'!K16,'[19]Smith Barney'!CurrentLoanValue),50000000)" +"SUMIF('[19]WIRE WORKSHEET'!$B$4:$B$36,A2,'[19]WIRE WORKSHEET'!$BF$4:$BF$36)" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$CP$5:$CP$1305)-353081" +"'[1]Smith Barney-Fin'!$K$16" +"SUM(B7:B26)" +"SUM(N7:N27)" +"+B28+SUM(B30:B31)" +"B28+E28-F28+J28" +"G25" +"C36+D36" +"+B36-E36" +"SUM(B36:B38)" +"B8-C8" +"B8+E8-F8+J8" +"47650769-452941" +"SUM(B8:B27)" +"B28+E28-F28+J28" +"C36+D36" +"B36-E36" +"SUM(B36:B38)" +"SUM(D2:D110)" +"+A19+D19+G19+J19" +"+E66+E48+E45+E34+E21+E12" +"SUMIF([2]Statements!$A$5:$A$1305,$A$3,[2]Statements!$BN$5:$BN$1305)-3+44488" +"B8-C8" +"'[1]ABN-AMRO'!$K$12" +"B8+E8-F8+J8" +"SUMIF([2]Statements!$A$5:$A$1305,$A$3,[2]Statements!$BW$5:$BW$1305)" +"SUMIF([3]Statements!$A$5:$A$1305,$A$3,[3]Statements!$DB$5:$DB$1305)-0.5" +"'[1]ADM Investors'!$I$13" +"SUMIF([4]Statements!$A$5:$A$1305,$A$3,[4]Statements!$DB$5:$DB$1305)+1461" +"'[1]Bank One'!$K$11" +"'[1]CARR FUTURES (NG)'!$I$11" +"'[1]CARR FUTURES (NG)'!$I$12" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$FF$5:$FF$1305)+15608" +"'[1]CARR FUTURES'!$I$12" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$FJ$5:$FJ$1305)" +"SUMIF([6]Statements!$A$5:$A$1305,$A$3,[6]Statements!$CX$5:$CX$1305)-8-589.5" +"'[1]CREDIT SUISSE FIRST BOSTON'!$I$12" +"SUMIF([6]Statements!$A$5:$A$1305,$A$3,[6]Statements!$DF$5:$DF$1305)" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$CT$5:$CT$1305)-SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$CX$5:$CX$1305)-5" +"+'[1]EDF MANN'!$J$20" +"'[1]EDF MANN'!$J$22" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$DB$5:$DB$1305)" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$BB$5:$BB$1305)-3" +"[1]Fimat!$K$12" +"SUMIF('[1]WIRE WORKSHEET'!$B$4:$B$36,A2,'[1]WIRE WORKSHEET'!$BB$4:$BB$36)" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$BI$5:$BI$1305)" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$CA$5:$CA$1305)-851" +"'[1]HSBC-US$'!$J$17" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$BZ$5:$BZ$1305)" +"SUMIF([9]Statements!$BX$5:$BX$1305,$A$3,[9]Statements!$CG$5:$CG$1305)" +"SUMIF([9]Statements!$BX$5:$BX$1305,$A$3,[9]Statements!$CH$5:$CH$1305)" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BB$5:$BB$1305)-5" +"'[1]JP Morgan'!$I$13" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$BB$5:$BB$1305)" +"'[1]Man Financial'!$I$13" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$DB$5:$DB$1305)-67725" +"[1]PARIBAS!$J$19" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$DJ$5:$DJ$1305)" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$EQ$5:$EQ$1305)+1112541.5" +"'[1]PRUDENTIAL '!$I$11" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$EC$5:$EC$1305)" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$BC$5:$BC$1305)-835.5" +"[1]REFCO!$K$12" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$BB$5:$BB$1305)" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$BN$5:$BN$1305)+1" +"'[1]R J O''Brien'!$K$17" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CK$5:$CK$1305)-39516" +"[1]SAUL!$I$13" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CD$5:$CD$1305)" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$CP$5:$CP$1305)" +"'[1]Smith Barney'!ReqTotal" +"IF('[1]Smith Barney'!CurrentLoanValue<50000000,IF('[1]Smith Barney'!CurrentLoanValue>'[1]Smith Barney'!K16,'[1]Smith Barney'!K16,'[1]Smith Barney'!CurrentLoanValue),50000000)" +"SUMIF('[1]WIRE WORKSHEET'!$B$4:$B$36,A2,'[1]WIRE WORKSHEET'!$BF$4:$BF$36)" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$CX$5:$CX$1305)" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CP$5:$CP$1305)" +"'[1]Smith Barney-Fin'!$K$16" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CX$5:$CX$1305)" +"SUM(B7:B26)" +"SUM(N7:N27)" +"+B28+SUM(B30:B31)" +"B28+E28-F28+J28" +"G25" +"C36+D36" +"+B36-E36" +"+D130+D123+D101+D93+D75+D66+D52+D46+D37+D25+D16+D9" +"+D66+D48+D45+D34+D21+D12" +"+A19+C19+E19+G19" +"+E35+E28+E20+E9+E44+E51" +"+D130+D123+D101+D93+D75+D66+D52+D46+D37+D25+D16+D9" +"+A1+1" +"SUM(E1:E42)" +"SUM(E44:E58)" +"+A19+C19+E19+G19" +"+E35+E28+E20+E9+E44+E51" +"+D130+D123+D101+D93+D75+D66+D52+D46+D37+D25+D16+D9" +"+A3+1" +"SUM(E1:E42)" +"SUM(E44:E56)" +"+A19+C19+E19+G19" +"+E35+E28+E20+E9+E44+E51" +"SUMIF([2]Statements!$A$5:$A$1305,$A$3,[2]Statements!$BN$5:$BN$1305)-3+44488" +"B8-C8" +"'[1]ABN-AMRO'!$K$12" +"B8+E8-F8+J8" +"SUMIF([2]Statements!$A$5:$A$1305,$A$3,[2]Statements!$BW$5:$BW$1305)" +"SUMIF([3]Statements!$A$5:$A$1305,$A$3,[3]Statements!$DB$5:$DB$1305)-0.5" +"'[1]ADM Investors'!$I$13" +"SUMIF([4]Statements!$A$5:$A$1305,$A$3,[4]Statements!$DB$5:$DB$1305)+1461" +"'[1]Bank One'!$K$11" +"'[1]CARR FUTURES (NG)'!$I$11" +"'[1]CARR FUTURES (NG)'!$I$12" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$FF$5:$FF$1305)+15608-1305.39" +"'[1]CARR FUTURES'!$I$12" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$FJ$5:$FJ$1305)" +"SUMIF([6]Statements!$A$5:$A$1305,$A$3,[6]Statements!$CX$5:$CX$1305)-8" +"'[1]CREDIT SUISSE FIRST BOSTON'!$I$12" +"SUMIF([6]Statements!$A$5:$A$1305,$A$3,[6]Statements!$DF$5:$DF$1305)" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$CT$5:$CT$1305)-SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$CX$5:$CX$1305)-5" +"+'[1]EDF MANN'!$J$20" +"'[1]EDF MANN'!$J$22" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$DB$5:$DB$1305)" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$BB$5:$BB$1305)-3" +"[1]Fimat!$K$12" +"SUMIF('[1]WIRE WORKSHEET'!$B$4:$B$36,A2,'[1]WIRE WORKSHEET'!$BB$4:$BB$36)" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$BI$5:$BI$1305)" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$CA$5:$CA$1305)-851" +"'[1]HSBC-US$'!$J$17" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$BZ$5:$BZ$1305)" +"SUMIF([9]Statements!$BX$5:$BX$1305,$A$3,[9]Statements!$CG$5:$CG$1305)" +"SUMIF([9]Statements!$BX$5:$BX$1305,$A$3,[9]Statements!$CH$5:$CH$1305)" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BB$5:$BB$1305)-5" +"'[1]JP Morgan'!$I$13" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$BB$5:$BB$1305)" +"'[1]Man Financial'!$I$13" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$DB$5:$DB$1305)-67725" +"[1]PARIBAS!$J$19" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$DJ$5:$DJ$1305)" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$EQ$5:$EQ$1305)+1112541.5" +"'[1]PRUDENTIAL '!$I$11" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$EC$5:$EC$1305)" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$BC$5:$BC$1305)-835.5" +"[1]REFCO!$K$12" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$BB$5:$BB$1305)" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$BN$5:$BN$1305)+1" +"'[1]R J O''Brien'!$K$17" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CK$5:$CK$1305)-39516" +"[1]SAUL!$I$13" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CD$5:$CD$1305)" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$CP$5:$CP$1305)" +"'[1]Smith Barney'!ReqTotal" +"IF('[1]Smith Barney'!CurrentLoanValue<50000000,IF('[1]Smith Barney'!CurrentLoanValue>'[1]Smith Barney'!K16,'[1]Smith Barney'!K16,'[1]Smith Barney'!CurrentLoanValue),50000000)" +"SUMIF('[1]WIRE WORKSHEET'!$B$4:$B$36,A2,'[1]WIRE WORKSHEET'!$BF$4:$BF$36)" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$CX$5:$CX$1305)" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CP$5:$CP$1305)" +"'[1]Smith Barney-Fin'!$K$16" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CX$5:$CX$1305)" +"SUM(B7:B26)" +"SUM(N7:N27)" +"+B28+SUM(B30:B31)" +"B28+E28-F28+J28" +"G25" +"C36+D36" +"+B36-E36" +"A12+C11+E13+G13+I23+K11+M9+I32+E31+C36+A42" +"A12+C11+E13+G13+I23+K11+M9+I32+E31+C36+A42" +"SUMIF([2]Statements!$A$5:$A$1305,$A$3,[2]Statements!$BN$5:$BN$1305)-3" +"B8-C8" +"'[1]ABN-AMRO'!$K$12" +"B8+E8-F8+J8" +"SUMIF([2]Statements!$A$5:$A$1305,$A$3,[2]Statements!$BW$5:$BW$1305)" +"SUMIF([3]Statements!$A$5:$A$1305,$A$3,[3]Statements!$DB$5:$DB$1305)-0.5" +"'[1]ADM Investors'!$I$13" +"SUMIF([4]Statements!$A$5:$A$1305,$A$3,[4]Statements!$DB$5:$DB$1305)+1461" +"'[1]Bank One'!$K$11" +"'[1]CARR FUTURES (NG)'!$I$11" +"'[1]CARR FUTURES (NG)'!$I$12" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$FF$5:$FF$1305)+15608-1305.39+705291.7" +"'[1]CARR FUTURES'!$I$12" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$FJ$5:$FJ$1305)" +"SUMIF([6]Statements!$A$5:$A$1305,$A$3,[6]Statements!$CX$5:$CX$1305)-8" +"'[1]CREDIT SUISSE FIRST BOSTON'!$I$12" +"SUMIF([6]Statements!$A$5:$A$1305,$A$3,[6]Statements!$DF$5:$DF$1305)" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$CT$5:$CT$1305)-SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$CX$5:$CX$1305)-5" +"+'[1]EDF MANN'!$J$20" +"'[1]EDF MANN'!$J$22" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$DB$5:$DB$1305)" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$BB$5:$BB$1305)-3" +"[1]Fimat!$K$12" +"SUMIF('[1]WIRE WORKSHEET'!$B$4:$B$36,A2,'[1]WIRE WORKSHEET'!$BB$4:$BB$36)" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$BI$5:$BI$1305)" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$CA$5:$CA$1305)-851" +"'[1]HSBC-US$'!$J$17" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$BZ$5:$BZ$1305)" +"SUMIF([9]Statements!$BX$5:$BX$1305,$A$3,[9]Statements!$CG$5:$CG$1305)" +"SUMIF([9]Statements!$BX$5:$BX$1305,$A$3,[9]Statements!$CH$5:$CH$1305)" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BB$5:$BB$1305)-5" +"'[1]JP Morgan'!$I$13" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$BB$5:$BB$1305)" +"'[1]Man Financial'!$I$13" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$DB$5:$DB$1305)-67725" +"[1]PARIBAS!$J$19" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$DJ$5:$DJ$1305)" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$EQ$5:$EQ$1305)+1112541.5" +"'[1]PRUDENTIAL '!$I$11" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$EC$5:$EC$1305)" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$BC$5:$BC$1305)-835.5" +"[1]REFCO!$K$12" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$BB$5:$BB$1305)" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$BN$5:$BN$1305)+1" +"'[1]R J O''Brien'!$K$17" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CK$5:$CK$1305)-39516" +"[1]SAUL!$I$13" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CD$5:$CD$1305)" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$CP$5:$CP$1305)" +"'[1]Smith Barney'!ReqTotal" +"IF('[1]Smith Barney'!CurrentLoanValue<50000000,IF('[1]Smith Barney'!CurrentLoanValue>'[1]Smith Barney'!K16,'[1]Smith Barney'!K16,'[1]Smith Barney'!CurrentLoanValue),50000000)" +"SUMIF('[1]WIRE WORKSHEET'!$B$4:$B$36,A2,'[1]WIRE WORKSHEET'!$BF$4:$BF$36)" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$CX$5:$CX$1305)" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CP$5:$CP$1305)" +"'[1]Smith Barney-Fin'!$K$16" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CX$5:$CX$1305)" +"SUM(B7:B26)" +"SUM(N7:N27)" +"+B28+SUM(B30:B31)" +"B28+E28-F28+J28" +"G25" +"C36+D36" +"+B36-E36" +"SUM(G2:G9)" +"SUM(C1:C15)" +"SUM(C18:C24)" +"SUM(C27:C47)" +"SUM(C50:C65)" +"+C66+C48+C25+C16+G10" +"SUM(C1:C42)" +"SUM(C1:C62)" +"(3500/12)*8.5" +"(3500/12)*4.5" +"(3500/12)*7.5" +"(3500/12)*10.5" +"COUNTA(A4:A44)" +"SUM(I4:I44)" +"SUMIF([2]Statements!$A$5:$A$1305,$A$3,[2]Statements!$BN$5:$BN$1305)-3" +"B8-C8" +"'[1]ABN-AMRO'!$K$12" +"B8+E8-F8+J8" +"SUMIF([2]Statements!$A$5:$A$1305,$A$3,[2]Statements!$BW$5:$BW$1305)" +"SUMIF([3]Statements!$A$5:$A$1305,$A$3,[3]Statements!$DB$5:$DB$1305)-0.5" +"'[1]ADM Investors'!$I$13" +"SUMIF([4]Statements!$A$5:$A$1305,$A$3,[4]Statements!$DB$5:$DB$1305)+1461" +"'[1]Bank One'!$K$11" +"'[1]CARR FUTURES (NG)'!$I$11" +"'[1]CARR FUTURES (NG)'!$I$12" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$FF$5:$FF$1305)+13807" +"'[1]CARR FUTURES'!$I$12" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$FJ$5:$FJ$1305)" +"SUMIF([6]Statements!$A$5:$A$1305,$A$3,[6]Statements!$CX$5:$CX$1305)-8" +"'[1]CREDIT SUISSE FIRST BOSTON'!$I$12" +"SUMIF([6]Statements!$A$5:$A$1305,$A$3,[6]Statements!$DF$5:$DF$1305)" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$CT$5:$CT$1305)-SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$CX$5:$CX$1305)-5" +"+'[1]EDF MANN'!$J$20" +"'[1]EDF MANN'!$J$22" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$DB$5:$DB$1305)" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$BB$5:$BB$1305)-3" +"[1]Fimat!$K$12" +"SUMIF('[1]WIRE WORKSHEET'!$B$4:$B$36,A2,'[1]WIRE WORKSHEET'!$BB$4:$BB$36)" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$BI$5:$BI$1305)" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$CA$5:$CA$1305)-851" +"'[1]HSBC-US$'!$J$17" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$BZ$5:$BZ$1305)" +"SUMIF([9]Statements!$BX$5:$BX$1305,$A$3,[9]Statements!$CG$5:$CG$1305)" +"SUMIF([9]Statements!$BX$5:$BX$1305,$A$3,[9]Statements!$CH$5:$CH$1305)" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BB$5:$BB$1305)-5" +"'[1]JP Morgan'!$I$13" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$BB$5:$BB$1305)" +"'[1]Man Financial'!$I$13" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$DB$5:$DB$1305)-67725" +"[1]PARIBAS!$J$19" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$DJ$5:$DJ$1305)" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$EQ$5:$EQ$1305)+1112541.5" +"'[1]PRUDENTIAL '!$I$11" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$EC$5:$EC$1305)" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$BC$5:$BC$1305)-835.5" +"[1]REFCO!$K$12" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$BB$5:$BB$1305)" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$BN$5:$BN$1305)+1" +"'[1]R J O''Brien'!$K$17" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CK$5:$CK$1305)-39516" +"[1]SAUL!$I$13" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CD$5:$CD$1305)" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$CP$5:$CP$1305)" +"'[1]Smith Barney'!ReqTotal" +"IF('[1]Smith Barney'!CurrentLoanValue<50000000,IF('[1]Smith Barney'!CurrentLoanValue>'[1]Smith Barney'!K16,'[1]Smith Barney'!K16,'[1]Smith Barney'!CurrentLoanValue),50000000)" +"SUMIF('[1]WIRE WORKSHEET'!$B$4:$B$36,A2,'[1]WIRE WORKSHEET'!$BF$4:$BF$36)" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$CX$5:$CX$1305)" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CP$5:$CP$1305)" +"'[1]Smith Barney-Fin'!$K$16" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CX$5:$CX$1305)" +"SUM(B7:B26)" +"SUM(N7:N27)" +"+B28+SUM(B30:B31)" +"B28+E28-F28+J28" +"G25" +"C36+D36" +"+B36-E36" +"SUMIF([2]Statements!$A$5:$A$1305,$A$3,[2]Statements!$BN$5:$BN$1305)-3" +"B8-C8" +"'[1]ABN-AMRO'!$K$12" +"B8+E8-F8+J8" +"SUMIF([2]Statements!$A$5:$A$1305,$A$3,[2]Statements!$BW$5:$BW$1305)" +"SUMIF([3]Statements!$A$5:$A$1305,$A$3,[3]Statements!$DB$5:$DB$1305)-0.5" +"'[1]ADM Investors'!$I$13" +"SUMIF([4]Statements!$A$5:$A$1305,$A$3,[4]Statements!$DB$5:$DB$1305)+1461" +"'[1]Bank One'!$K$11" +"'[1]CARR FUTURES (NG)'!$I$11" +"'[1]CARR FUTURES (NG)'!$I$12" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$FF$5:$FF$1305)+12330" +"'[1]CARR FUTURES'!$I$12" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$FJ$5:$FJ$1305)" +"SUMIF([6]Statements!$A$5:$A$1305,$A$3,[6]Statements!$CX$5:$CX$1305)-8" +"'[1]CREDIT SUISSE FIRST BOSTON'!$I$12" +"SUMIF([6]Statements!$A$5:$A$1305,$A$3,[6]Statements!$DF$5:$DF$1305)" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$CT$5:$CT$1305)-SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$CX$5:$CX$1305)-5" +"+'[1]EDF MANN'!$J$20" +"'[1]EDF MANN'!$J$22" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$DB$5:$DB$1305)" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$BB$5:$BB$1305)-3" +"[1]Fimat!$K$12" +"SUMIF('[1]WIRE WORKSHEET'!$B$4:$B$36,A2,'[1]WIRE WORKSHEET'!$BB$4:$BB$36)" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$BI$5:$BI$1305)" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$CA$5:$CA$1305)-851" +"'[1]HSBC-US$'!$J$17" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$BZ$5:$BZ$1305)" +"SUMIF([9]Statements!$BX$5:$BX$1305,$A$3,[9]Statements!$CG$5:$CG$1305)" +"SUMIF([9]Statements!$BX$5:$BX$1305,$A$3,[9]Statements!$CH$5:$CH$1305)" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BB$5:$BB$1305)-5" +"'[1]JP Morgan'!$I$13" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$BB$5:$BB$1305)" +"'[1]Man Financial'!$I$13" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$DB$5:$DB$1305)-67725" +"[1]PARIBAS!$J$19" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$DJ$5:$DJ$1305)" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$EQ$5:$EQ$1305)+1132267" +"'[1]PRUDENTIAL '!$I$11" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$EC$5:$EC$1305)" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$BC$5:$BC$1305)-835.5" +"[1]REFCO!$K$12" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$BB$5:$BB$1305)" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$BN$5:$BN$1305)+1.5" +"'[1]R J O''Brien'!$K$17" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CK$5:$CK$1305)-39516" +"[1]SAUL!$I$13" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CD$5:$CD$1305)" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$CP$5:$CP$1305)" +"'[1]Smith Barney'!ReqTotal" +"IF('[1]Smith Barney'!CurrentLoanValue<50000000,IF('[1]Smith Barney'!CurrentLoanValue>'[1]Smith Barney'!K16,'[1]Smith Barney'!K16,'[1]Smith Barney'!CurrentLoanValue),50000000)" +"SUMIF('[1]WIRE WORKSHEET'!$B$4:$B$36,A2,'[1]WIRE WORKSHEET'!$BF$4:$BF$36)" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$CX$5:$CX$1305)" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CP$5:$CP$1305)" +"'[1]Smith Barney-Fin'!$K$16" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CX$5:$CX$1305)" +"SUM(B7:B26)" +"SUM(N7:N27)" +"+B28+SUM(B30:B31)" +"B28+E28-F28+J28" +"G25" +"C36+D36" +"+B36-E36" +"IF(E2=""C"",0,1)" +"SUMIF([2]Statements!$A$5:$A$1305,$A$3,[2]Statements!$BN$5:$BN$1305)-3" +"B8-C8" +"'[1]ABN-AMRO'!$K$12" +"B8+E8-F8+J8" +"SUMIF([2]Statements!$A$5:$A$1305,$A$3,[2]Statements!$BW$5:$BW$1305)" +"SUMIF([3]Statements!$A$5:$A$1305,$A$3,[3]Statements!$DB$5:$DB$1305)-0.5" +"'[1]ADM Investors'!$I$13" +"SUMIF([4]Statements!$A$5:$A$1305,$A$3,[4]Statements!$DB$5:$DB$1305)+1461" +"'[1]Bank One'!$K$11" +"'[1]CARR FUTURES (NG)'!$I$11" +"'[1]CARR FUTURES (NG)'!$I$12" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$FF$5:$FF$1305)+14536-538.33" +"'[1]CARR FUTURES'!$I$12" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$FJ$5:$FJ$1305)" +"SUMIF([6]Statements!$A$5:$A$1305,$A$3,[6]Statements!$CX$5:$CX$1305)-8" +"'[1]CREDIT SUISSE FIRST BOSTON'!$I$12" +"SUMIF([6]Statements!$A$5:$A$1305,$A$3,[6]Statements!$DF$5:$DF$1305)" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$CT$5:$CT$1305)-SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$CX$5:$CX$1305)-5" +"+'[1]EDF MANN'!$J$20" +"'[1]EDF MANN'!$J$22" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$DB$5:$DB$1305)" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$BB$5:$BB$1305)-3" +"[1]Fimat!$K$12" +"SUMIF('[1]WIRE WORKSHEET'!$B$4:$B$36,A2,'[1]WIRE WORKSHEET'!$BB$4:$BB$36)" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$BI$5:$BI$1305)" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$CA$5:$CA$1305)-851" +"'[1]HSBC-US$'!$J$17" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$BZ$5:$BZ$1305)" +"SUMIF([9]Statements!$BX$5:$BX$1305,$A$3,[9]Statements!$CG$5:$CG$1305)" +"SUMIF([9]Statements!$BX$5:$BX$1305,$A$3,[9]Statements!$CH$5:$CH$1305)" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BB$5:$BB$1305)-5" +"'[1]JP Morgan'!$I$13" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$BB$5:$BB$1305)" +"'[1]Man Financial'!$I$13" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$DB$5:$DB$1305)-67725" +"[1]PARIBAS!$J$19" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$DJ$5:$DJ$1305)" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$EQ$5:$EQ$1305)+1132267-19725.5" +"'[1]PRUDENTIAL '!$I$11" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$EC$5:$EC$1305)" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$BC$5:$BC$1305)-835.5" +"[1]REFCO!$K$12" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$BB$5:$BB$1305)" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$BN$5:$BN$1305)+1.5" +"'[1]R J O''Brien'!$K$17" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CK$5:$CK$1305)-39516" +"[1]SAUL!$I$13" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CD$5:$CD$1305)" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$CP$5:$CP$1305)" +"'[1]Smith Barney'!ReqTotal" +"IF('[1]Smith Barney'!CurrentLoanValue<50000000,IF('[1]Smith Barney'!CurrentLoanValue>'[1]Smith Barney'!K16,'[1]Smith Barney'!K16,'[1]Smith Barney'!CurrentLoanValue),50000000)" +"SUMIF('[1]WIRE WORKSHEET'!$B$4:$B$36,A2,'[1]WIRE WORKSHEET'!$BF$4:$BF$36)" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$CX$5:$CX$1305)" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CP$5:$CP$1305)" +"'[1]Smith Barney-Fin'!$K$16" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CX$5:$CX$1305)" +"SUM(B7:B26)" +"SUM(N7:N27)" +"+B28+SUM(B30:B31)" +"B28+E28-F28+J28" +"G25" +"C36+D36" +"+B36-E36" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"1" +"2+1" +"5+1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11+557047+65535" +"1+5" +"SUM(C8:C22)" +"1+8+11" +"1+11+14" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"8+6" +"+K21+K22" +"1+1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"1" +"2+1-1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11+557047+65535+393210+393210+1081327" +"SUM(C8:C22)" +"1+8+11-11" +"1+11+14-14" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"8+6-6" +"+K21+K22" +"1+1-1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$24" +"L29-H11" +"L31" +"$O$30/$H$30*H8" +"$S$26/$Q$26*Q8" +"O8-IF(S8=""incl"",0,S8)" +"$O$30/$H$30*H9" +"'[2]Central Trading'!C10+'[2]Central Origination'!C10+[2]Derivatives!C10+'[2]East Trading'!C10+'[2]East Origination'!C10+'[2]Financial Gas'!C10+[2]Structuring!C10+'[2]Texas Trading'!C10+'[2]Texas Origination'!C10+'[2]West Trading'!C10+'[2]West Origination'!C10+[2]Fundamentals!C10" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L22+L23" +"S28/Q28*Q11" +"L31-L29" +"(E13+E14+E15+E16+E17+E18+E19+E20+E21+E22+E23)/E30" +"K29" +"J12*K12" +"$S$26/$Q$26*(IF(Q12=""incl"",0,Q12))" +"((C13/9)*12)-500000" +"(E13/$E$30)*$K$12" +"((C14/9)*12)-500000-500000" +"L8+L12" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C33" +"(C15/9)*12" +"((C16/9)*12)-75000" +"1-1" +"((C19/9)*12)-250000-75000" +"((C20/9)*12)-75000-75000-50000-25000" +"((C23/9)*12)-1000000-100000" +"(E23/$E$30)*$K$12-1081327" +"SUM(C8:C23)" +"+K17+K18+K19+K20+K21+K24+K25+K26+K27+K28" +"O47+O48+O49+O52" +"O26-S26" +"+K22+K23" +"O50+O51" +"SUM(K17:K28)" +"SUM(L17:L28)*1.2" +"SUM(E26:E28)" +"O26+O28" +"L29*1.2" +"SUM(E13:E23)" +"+E30" +"+H35/I35" +"+K12" +"+J35*K35" +"'[2]Central Trading'!C42+'[2]Central Origination'!C42+[2]Derivatives!C42+'[2]East Trading'!C42+'[2]East Origination'!C42+'[2]Financial Gas'!C42+[2]Structuring!C42+'[2]Texas Trading'!C42+'[2]Texas Origination'!C42+'[2]West Trading'!C42+'[2]West Origination'!C42+[2]Fundamentals!C42" +"'[2]Central Trading'!C44+'[2]Central Origination'!C44+[2]Derivatives!C44+'[2]East Trading'!C44+'[2]East Origination'!C44+'[2]Financial Gas'!C44+[2]Structuring!C44+'[2]Texas Trading'!C44+'[2]Texas Origination'!C44+'[2]West Trading'!C44+'[2]West Origination'!C44+[2]Fundamentals!C44" +"('[2]Central Trading'!E43+'[2]Central Origination'!E44+[2]Derivatives!E44+'[2]East Trading'!E44+'[2]East Origination'!E44+'[2]Financial Gas'!E44+[2]Structuring!E44+'[2]Texas Trading'!E44+'[2]Texas Origination'!E44+'[2]West Trading'!E44+'[2]West Origination'!E44+[2]Fundamentals!E44)-4000000" +"SUM(O47:O52)" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"5+1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-393210" +"1+5" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-393210" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"B6/1.57" +"B6-$C$33" +"C6-$D$33" +"+C33*-1" +"+C29" +"316701-311814" +"201887-198771" +"+B6" +"SUM(C10:C13)" +"294800*-1" +"C18/1.54" +"(2538+2652+2733+2887+2794+2887)*-1" +"C19/1.55" +"36052+23087" +"SUM(C18:C24)" +"+C35" +"+C29+C28" +"+C30" +"H29-H30" +"+H31-H32" +"250393+68915" +"164178+250393" +"SUM(C32:C34)" +"C38/1.56" +"SUM(B6:B7)" +"(+D13*3+E13+F13)/5" +"0.7*H13" +"'[1]fx alloc budget 2002'!$D$41" +"0.3*L13" +"+M13+J13" +"$B$6*O13" +"$B$7*O13" +"+R13+Q13" +"'[1]fx alloc budget 2002'!$E$41" +"T14+T19" +"'[1]fx alloc budget 2002'!$F$41" +"'[1]fx alloc budget 2002'!$G$41" +"'[1]fx alloc budget 2002'!$H$41" +"'[1]fx alloc budget 2002'!$I$41" +"'[1]fx alloc budget 2002'!$J$41" +"SUM(J12:J20)" +"SUM(L13:L20)" +"SUM(B7:B10)" +"SUM(D7:D12)" +"D5-B5" +"D8" +"E19" +"E31" +"(2406417.85*0.5+962567.14*0.5)/1.5218+(2964471.38/2)/1.57" +"'Income from Dawes'!L3" +"0.47/1.5187" +"1.25/1.5677" +"(D17-C17)*B17" +"0.55/1.5508" +"SUM(E17:E18)" +"10.9/1.5187" +"11.51/1.5031" +"11.5/1.5218" +"11.1225758333333/1.5" +"0.2/1.5218" +"C29*B29" +"E29+E26+E23" +"B2/B6" +"[2]!FXLiq" +"'[1]CA$'!C8/'[1]US$'!C$5" +"SUM(C8:E8)" +"F8+K8+P8+U8" +"'[1]CA$'!C10/'[1]US$'!$C$5" +"'[1]CA$'!D10/'[1]US$'!$D$5" +"'[1]CA$'!E10/'[1]US$'!$E$5" +"'[1]CA$'!H10/'[1]US$'!$H$5" +"'[1]CA$'!I10/'[1]US$'!$I$5" +"'[1]CA$'!J10/'[1]US$'!$J$5" +"SUM(C8:C10)" +"'[1]CA$'!C10/'[1]US$'!C$5" +"SUM(C15:C16)" +"SUM(C11:C16)" +"M13+M17" +"SUBTOTAL(9,R7:R17)" +"M18" +"SUBTOTAL(9,R8:R21)" +"SUM(W18:W21)" +"M22" +"SUBTOTAL(9,R8:R23)" +"SUM(W22)" +"CELL(""filename"",A28)" +"-(SUM(W13:W16)+W11)" +"+W28-W29" +"SUM(C6:C14)" +"SUM(_DAT33)" +"SUM(I4:J4)" +"E4-E20" +"$E4 * (K4/100)" +"SUM(G14:J14)" +"SUM(E4:E14)" +"L15-L31" +"SUM(H20:J20)" +"E15- E31" +"L31+N31+P31" +"SUM(C6:H6)" +"SUM(C6:C16)" +"SUM(C17:C19)" +"SUBTOTAL(9,C24:C25)" +"SUBTOTAL(9,C30:C37)" +"SUBTOTAL(9,C39:C44)" +"SUBTOTAL(9,C58:C60)" +"SUBTOTAL(9,C24:C84)" +"C85-C87" +"NOW()" +"+D9+D10" +"SUM(D11:D24)" +"SUM(G8:G14)" +"SUM(D30:D38)" +"SUM(G29:G33)" +"+D26+D39" +"E2/D2" +"1250000-125000" +"2430*31*0.09" +"0.05*7500*30" +"7276.5/2" +"798+298" +"12701+2386" +"12824+7447" +"B1396" +"((0.0025*10000*30)/1000)*1000" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"E1612" +"((50000*0.125)/1000)*1000" +"((2430*30*0.01)/1000)*1000" +"SUBTOTAL(9,G2:G2)" +"SUBTOTAL(9,G4:G10)" +"SUBTOTAL(9,G12:G14)" +"12701+2386" +"12824+7447" +"7276.5/2" +"SUBTOTAL(9,G22:G2353)" +"SUBTOTAL(9,G2357:G2361)" +"SUBTOTAL(9,G2363:G2370)" +"SUBTOTAL(9,G2372:G2515)" +"1250000-125000" +"SUBTOTAL(9,G2517:G2518)" +"SUBTOTAL(9,G2520:G2605)" +"B2694" +"SUBTOTAL(9,G2607:G2965)" +"SUBTOTAL(9,G2967:G3260)" +"((0.0025*10000*30)/1000)*1000" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"SUBTOTAL(9,G3262:G3411)" +"798+298" +"E4006" +"((50000*0.125)/1000)*1000" +"SUBTOTAL(9,G3413:G4297)" +"((2430*30*0.01)/1000)*1000" +"2430*31*0.09" +"0.05*7500*30" +"SUBTOTAL(9,G4305:G4582)" +"SUBTOTAL(9,G4584:G4593)" +"SUBTOTAL(9,G4595:G4670)" +"SUBTOTAL(9,G4672:G4694)" +"SUBTOTAL(9,G4696:G4713)" +"SUBTOTAL(9,G4717:G4750)" +"SUBTOTAL(9,G2:G4772)" +"SUBTOTAL(3,A3:A4)" +"SUM(G3:G4)" +"SUBTOTAL(3,A7:A273)" +"SUM(G7:G273)" +"SUBTOTAL(3,A280:A284)" +"SUM(G280:G284)" +"E359" +"SUBTOTAL(3,A291:A383)" +"SUM(G291:G383)" +"SUBTOTAL(3,A386:A397)" +"SUM(G386:G397)" +"SUBTOTAL(3,A407:A407)" +"SUBTOTAL(3,A410:A413)" +"SUBTOTAL(3,A416:A616)" +"SUM(G416:G616)" +"SUM(G619)" +"SUBTOTAL(3,A626:A632)" +"SUM(G626:G632)" +"SUM(G635:G638)" +"SUBTOTAL(3,A641:A735)" +"SUM(G641:G735)" +"SUBTOTAL(3,A738:A740)" +"SUM(G738:G740)" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"((0.0025*10000*30)/1000)*1000" +"SUBTOTAL(3,A782:A787)" +"SUM(G782:G787)" +"B801" +"B804" +"SUBTOTAL(3,A813:A820)" +"SUM(G813:G820)" +"((50000*0.125)/1000)*1000" +"SUBTOTAL(3,A831:A1011)" +"SUM(G831:G1011)" +"SUBTOTAL(3,A1017:A1039)" +"SUM(G1017:G1039)" +"SUBTOTAL(3,A1236:A1248)" +"SUM(G1236:G1248)" +"7276.5/2" +"SUBTOTAL(3,A1257:A1599)" +"SUM(G1257:G1599)" +"SUBTOTAL(3,A1605:A1621)" +"SUM(G1605:G1621)" +"SUBTOTAL(3,A1624:A1650)" +"SUM(G1624:G1650)" +"SUBTOTAL(3,A1653:A1750)" +"SUM(G1653:G1750)" +"SUBTOTAL(3,A1753:A1804)" +"SUM(G1753:G1804)" +"SUBTOTAL(3,A1807:A1836)" +"SUM(G1807:G1836)" +"SUBTOTAL(3,A1839:A2081)" +"SUM(G1839:G2081)" +"SUBTOTAL(3,A2101:A2124)" +"SUM(G2101:G2124)" +"1250000-125000" +"SUBTOTAL(3,A2166:A2184)" +"SUM(G2166:G2184)" +"SUBTOTAL(3,A2193:A2420)" +"SUM(G2193:G2420)" +"SUBTOTAL(3,A2471:A2583)" +"SUM(G2471:G2583)" +"SUBTOTAL(3,A2592:A2601)" +"SUM(G2592:G2601)" +"SUBTOTAL(3,A2604:A2660)" +"SUM(G2604:G2660)" +"SUBTOTAL(3,A2671:A2672)+8" +"SUBTOTAL(3,A2838:A2888)" +"SUM(G2838:G2888)" +"SUBTOTAL(3,A2891:A3296)" +"SUM(G2891:G3296)" +"SUBTOTAL(3,A3326:A3374)" +"SUM(G3326:G3374)" +"12701+2386" +"12824+7447" +"SUBTOTAL(3,A3377:A3575)" +"SUM(G3377:G3575)" +"SUBTOTAL(3,A3581:A3596)" +"SUM(G3581:G3596)" +"SUBTOTAL(3,A3599:A3678)" +"SUM(G3599:G3678)" +"SUBTOTAL(3,A3688:A4001)" +"SUM(G3688:G4001)" +"SUBTOTAL(3,A4004:A4064)" +"SUM(G4004:G4064)" +"SUBTOTAL(3,A4112:A4287)" +"SUM(G4112:G4287)" +"SUBTOTAL(3,A4304:A4312)" +"SUM(G4304:G4312)" +"798+298" +"SUBTOTAL(3,A4387:A4457)" +"SUM(G4387:G4457)" +"SUBTOTAL(3,A4460:A4585)" +"SUM(G4460:G4585)" +"SUBTOTAL(3,A4611:A4777)" +"SUM(G4611:G4777)" +"SUBTOTAL(3,A4796:A4821)" +"SUM(G4796:G4821)" +"SUBTOTAL(3,A4833:A4853)" +"SUM(G4833:G4853)" +"2430*31*0.09" +"((2430*30*0.01)/1000)*1000" +"0.05*7500*30" +"SUBTOTAL(3,A4897:A5006)" +"SUM(G4897:G5006)" +"SUBTOTAL(3,A3:A5054)+8" +"'By Team'!G4799" +"SUBTOTAL(3,A3:A3)" +"SUM(G3)" +"SUBTOTAL(3,A6:A12)" +"SUM(G6:G12)" +"SUBTOTAL(3,A15:A17)" +"SUM(G15:G17)" +"12701+2386" +"12824+7447" +"7276.5/2" +"SUBTOTAL(3,A28:A2359)" +"SUM(G28:G2359)" +"SUBTOTAL(3,A2365:A2369)" +"SUM(G2365:G2369)" +"SUBTOTAL(3,A2372:A2379)" +"SUM(G2372:G2379)" +"SUBTOTAL(3,A2382:A2525)" +"SUM(G2382:G2525)" +"1250000-125000" +"SUBTOTAL(3,A2528:A2529)" +"SUM(G2528:G2529)" +"SUBTOTAL(3,A2532:A2617)" +"SUM(G2532:G2617)" +"B2632" +"B2658" +"SUBTOTAL(3,A2620:A2978)" +"SUM(G2620:G2978)" +"SUBTOTAL(3,A2981:A3274)" +"SUM(G2981:G3274)" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"((0.0025*10000*30)/1000)*1000" +"SUBTOTAL(3,A3277:A3426)" +"SUM(G3277:G3426)" +"((50000*0.125)/1000)*1000" +"798+298" +"E3905" +"SUBTOTAL(3,A3429:A4313)" +"SUM(G3429:G4313)" +"2430*31*0.09" +"((2430*30*0.01)/1000)*1000" +"0.05*7500*30" +"SUBTOTAL(3,A4323:A4600)" +"SUM(G4323:G4600)" +"SUBTOTAL(3,A4603:A4612)" +"SUM(G4603:G4612)" +"SUBTOTAL(3,A4615:A4690)+8" +"SUM(G4615:G4690)" +"SUBTOTAL(3,A4693:A4715)" +"SUM(G4693:G4715)" +"SUBTOTAL(3,A4718:A4735)" +"SUM(G4718:G4735)" +"SUBTOTAL(3,A4741:A4774)" +"SUM(G4741:G4774)" +"SUBTOTAL(3,A3:A4798)+8" +"263975848.7-304666+1200175+2256000+812510" +"SUM(D3:D28)" +"SUBTOTAL(3,A2:A268)" +"SUM(G2:G268)" +"SUBTOTAL(3,A271:A272)" +"SUM(G271:G272)" +"SUBTOTAL(3,A275:A279)" +"SUM(G275:G279)" +"E354" +"SUBTOTAL(3,A286:A378)" +"SUM(G286:G378)" +"SUBTOTAL(3,A381:A392)" +"SUM(G381:G392)" +"SUBTOTAL(3,A402:A402)" +"SUM(G402)" +"SUBTOTAL(3,A405:A408)" +"SUM(G405:G408)" +"SUBTOTAL(3,A411:A612)" +"SUM(G411:G612)" +"SUBTOTAL(3,A619:A625)" +"SUM(G619:G625)" +"SUBTOTAL(3,A628:A732)" +"SUM(G628:G732)" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"((0.0025*10000*30)/1000)*1000" +"SUBTOTAL(3,A777:A782)" +"SUM(G777:G782)" +"B782" +"B788" +"SUBTOTAL(3,A792:A794)" +"SUM(G792:G794)" +"SUBTOTAL(3,A797:A805)" +"SUM(G797:G805)" +"((50000*0.125)/1000)*1000" +"SUBTOTAL(3,A816:A996)" +"SUM(G816:G996)" +"SUBTOTAL(3,A1002:A1024)" +"SUM(G1002:G1024)" +"SUBTOTAL(3,A1219:A1236)" +"SUM(G1219:G1236)" +"7276.5/2" +"SUBTOTAL(3,A1239:A1581)" +"SUM(G1239:G1581)" +"SUBTOTAL(3,A1584:A1600)" +"SUM(G1584:G1600)" +"SUBTOTAL(3,A1603:A1636)" +"SUM(G1603:G1636)" +"SUBTOTAL(3,A1639:A1736)" +"SUM(G1639:G1736)" +"SUBTOTAL(3,A1739:A1790)" +"SUM(G1739:G1790)" +"SUBTOTAL(3,A1793:A1822)" +"SUM(G1793:G1822)" +"SUBTOTAL(3,A1825:A2069)" +"SUM(G1825:G2069)" +"SUBTOTAL(3,A2083:A2106)" +"SUM(G2083:G2106)" +"1250000-125000" +"SUBTOTAL(3,A2148:A2168)" +"SUM(G2148:G2168)" +"SUBTOTAL(3,A2177:A2404)" +"SUM(G2177:G2404)" +"SUBTOTAL(3,A2410:A2422)" +"SUM(G2410:G2422)" +"B2430" +"SUBTOTAL(3,A2425:A2438)" +"SUM(G2425:G2438)" +"SUBTOTAL(3,A2455:A2567)" +"SUM(G2455:G2567)" +"SUBTOTAL(3,A2576:A2585)" +"SUM(G2576:G2585)" +"SUBTOTAL(3,A2588:A2644)" +"SUM(G2588:G2644)" +"SUBTOTAL(3,A2818:A2870)" +"SUM(G2818:G2870)" +"SUBTOTAL(3,A2873:A3278)" +"SUM(G2873:G3278)" +"SUBTOTAL(3,A3294:A3343)" +"SUM(G3294:G3343)" +"12701+2386" +"12824+7447" +"SUBTOTAL(3,A3346:A3544)" +"SUM(G3346:G3544)" +"SUBTOTAL(3,A3550:A3565)" +"SUM(G3550:G3565)" +"SUBTOTAL(3,A3568:A3647)" +"SUM(G3568:G3647)" +"SUBTOTAL(3,A3657:A3970)" +"SUM(G3657:G3970)" +"SUBTOTAL(3,A3973:A4035)" +"SUM(G3973:G4035)" +"SUBTOTAL(3,A4080:A4255)" +"SUM(G4080:G4255)" +"SUBTOTAL(3,A4286:A4346)" +"SUM(G4286:G4346)" +"798+298" +"SUBTOTAL(3,A4349:A4419)" +"SUM(G4349:G4419)" +"SUBTOTAL(3,A4422:A4547)" +"SUM(G4422:G4547)" +"SUBTOTAL(3,A4570:A4741)" +"SUM(G4570:G4741)" +"SUBTOTAL(3,A4754:A4779)" +"SUM(G4754:G4779)" +"SUBTOTAL(3,A4782:A4822)" +"SUM(G4782:G4822)" +"2430*31*0.09" +"((2430*30*0.01)/1000)*1000" +"0.05*7500*30" +"SUBTOTAL(3,A4849:A4959)" +"SUM(G4849:G4959)" +"SUBTOTAL(3,A2:A5006)+5" +"263975848.696332-304666+1200175+2256000+812510" +"36441852+1200175" +"26010000+2256000" +"5665082.45469978+812510" +"1532639+403000" +"665000+270000" +"502085.91-304666" +"127912.1+1162.5" +"SUM(D6:D126)" +"36441852+1200175" +"26010000+2256000" +"5665082.45469978+812510" +"SUM(D5:D15)" +"5665082.45469978+812510" +"SUM(D5:D15)" +"36441852+1200175" +"26010000+2256000" +"SUM(D5:D15)" +"B6/$B$20" +"SUM(B6:B19)" +"1250000-125000" +"2430*31*0.09" +"0.05*7500*30" +"7276.5/2" +"798+298" +"12701+2386" +"12824+7447" +"B1396" +"((0.0025*10000*30)/1000)*1000" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"E1612" +"((50000*0.125)/1000)*1000" +"((2430*30*0.01)/1000)*1000" +"SUBTOTAL(9,G2:G2)" +"SUBTOTAL(9,G4:G10)" +"SUBTOTAL(9,G12:G14)" +"12701+2386" +"12824+7447" +"7276.5/2" +"SUBTOTAL(9,G22:G2353)" +"SUBTOTAL(9,G2357:G2361)" +"SUBTOTAL(9,G2363:G2370)" +"SUBTOTAL(9,G2372:G2515)" +"1250000-125000" +"SUBTOTAL(9,G2517:G2518)" +"SUBTOTAL(9,G2520:G2605)" +"B2694" +"SUBTOTAL(9,G2607:G2965)" +"SUBTOTAL(9,G2967:G3260)" +"((0.0025*10000*30)/1000)*1000" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"SUBTOTAL(9,G3262:G3411)" +"798+298" +"E4006" +"((50000*0.125)/1000)*1000" +"SUBTOTAL(9,G3413:G4297)" +"((2430*30*0.01)/1000)*1000" +"2430*31*0.09" +"0.05*7500*30" +"SUBTOTAL(9,G4305:G4582)" +"SUBTOTAL(9,G4584:G4593)" +"SUBTOTAL(9,G4595:G4670)" +"SUBTOTAL(9,G4672:G4694)" +"SUBTOTAL(9,G4696:G4713)" +"SUBTOTAL(9,G4717:G4750)" +"SUBTOTAL(9,G2:G4772)" +"31605000-8000" +"550919+8231357" +"12195239+27800" +"2355003+36095+6419391" +"37642027+72953705" +"SUM(D3:D22)" +"SUBTOTAL(3,A3:A3)" +"SUM(G3)" +"2256000+27200" +"290000-27200-8000" +"SUBTOTAL(3,A6:A12)" +"SUM(G6:G12)" +"12701+2386" +"12824+7447" +"7276.5/2" +"SUBTOTAL(3,A18:A2349)" +"SUM(G18:G2349)" +"SUBTOTAL(3,A2355:A2359)" +"SUM(G2355:G2359)" +"SUBTOTAL(3,A2362:A2369)" +"SUM(G2362:G2369)" +"SUBTOTAL(3,A2372:A2515)" +"SUM(G2372:G2515)" +"1250000-125000" +"SUBTOTAL(3,A2518:A2519)" +"SUM(G2518:G2519)" +"SUBTOTAL(3,A2522:A2607)" +"SUM(G2522:G2607)" +"B2622" +"B2648" +"SUBTOTAL(3,A2610:A2971)" +"SUM(G2610:G2971)" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"((0.0025*10000*30)/1000)*1000" +"SUBTOTAL(3,A3269:A3421)+295" +"SUM(G3269:G3421)+1903707" +"((50000*0.125)/1000)*1000" +"798+298" +"E3900" +"SUBTOTAL(3,A3424:A4308)" +"SUM(G3424:G4308)" +"2430*31*0.09" +"((2430*30*0.01)/1000)*1000" +"0.05*7500*30" +"SUBTOTAL(3,A4318:A4595)" +"SUM(G4318:G4595)" +"SUBTOTAL(3,A4598:A4607)" +"SUM(G4598:G4607)" +"SUBTOTAL(3,A4610:A4685)+8" +"SUM(G4610:G4685)" +"SUBTOTAL(3,A4688:A4710)" +"SUM(G4688:G4710)" +"SUBTOTAL(3,A4713:A4730)" +"SUM(G4713:G4730)" +"SUBTOTAL(3,A4736:A4769)" +"SUM(G4736:G4769)" +"SUBTOTAL(3,A3:A4793)+9" +"263975848.7-304666+1200175+2256000+812510+6419391-8000" +"SUBTOTAL(3,A3:A4)" +"SUM(G3:G4)" +"SUBTOTAL(3,A7:A273)" +"SUM(G7:G273)" +"SUBTOTAL(3,A280:A284)" +"SUM(G280:G284)" +"E359" +"SUBTOTAL(3,A291:A383)" +"SUM(G291:G383)" +"SUBTOTAL(3,A386:A397)" +"SUM(G386:G397)" +"SUBTOTAL(3,A407:A407)" +"SUBTOTAL(3,A410:A413)" +"SUBTOTAL(3,A416:A616)" +"SUM(G416:G616)" +"SUM(G619)" +"SUBTOTAL(3,A626:A632)" +"SUM(G626:G632)" +"SUM(G635:G638)" +"SUBTOTAL(3,A641:A735)" +"SUM(G641:G735)" +"SUBTOTAL(3,A738:A740)" +"SUM(G738:G740)" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"((0.0025*10000*30)/1000)*1000" +"SUBTOTAL(3,A782:A787)" +"SUM(G782:G787)" +"B801" +"B804" +"SUBTOTAL(3,A813:A820)" +"SUM(G813:G820)" +"((50000*0.125)/1000)*1000" +"SUBTOTAL(3,A831:A1011)" +"SUM(G831:G1011)" +"SUBTOTAL(3,A1017:A1039)" +"SUM(G1017:G1039)" +"SUBTOTAL(3,A1236:A1248)" +"SUM(G1236:G1248)" +"7276.5/2" +"SUBTOTAL(3,A1257:A1599)" +"SUM(G1257:G1599)" +"SUBTOTAL(3,A1605:A1621)" +"SUM(G1605:G1621)" +"SUBTOTAL(3,A1624:A1650)" +"SUM(G1624:G1650)" +"SUBTOTAL(3,A1653:A1750)" +"SUM(G1653:G1750)" +"SUBTOTAL(3,A1753:A1804)" +"SUM(G1753:G1804)" +"SUBTOTAL(3,A1807:A1836)" +"SUM(G1807:G1836)" +"SUBTOTAL(3,A1839:A2081)" +"SUM(G1839:G2081)" +"SUBTOTAL(3,A2101:A2124)" +"SUM(G2101:G2124)" +"1250000-125000" +"SUBTOTAL(3,A2166:A2184)" +"SUM(G2166:G2184)" +"SUBTOTAL(3,A2193:A2420)" +"SUM(G2193:G2420)" +"SUBTOTAL(3,A2471:A2583)" +"SUM(G2471:G2583)" +"SUBTOTAL(3,A2592:A2601)" +"SUM(G2592:G2601)" +"SUBTOTAL(3,A2604:A2660)" +"SUM(G2604:G2660)" +"SUBTOTAL(3,A2671:A2672)+8" +"SUBTOTAL(3,A2838:A2888)" +"SUM(G2838:G2888)" +"SUBTOTAL(3,A2891:A3296)" +"SUM(G2891:G3296)" +"SUBTOTAL(3,A3326:A3374)" +"SUM(G3326:G3374)" +"12701+2386" +"12824+7447" +"SUBTOTAL(3,A3377:A3575)" +"SUM(G3377:G3575)" +"SUBTOTAL(3,A3581:A3596)" +"SUM(G3581:G3596)" +"SUBTOTAL(3,A3599:A3678)" +"SUM(G3599:G3678)" +"SUBTOTAL(3,A3688:A4001)" +"SUM(G3688:G4001)" +"SUBTOTAL(3,A4004:A4064)" +"SUM(G4004:G4064)" +"SUBTOTAL(3,A4112:A4287)" +"SUM(G4112:G4287)" +"SUBTOTAL(3,A4304:A4312)" +"SUM(G4304:G4312)" +"798+298" +"SUBTOTAL(3,A4387:A4457)" +"SUM(G4387:G4457)" +"SUBTOTAL(3,A4460:A4585)" +"SUM(G4460:G4585)" +"SUBTOTAL(3,A4611:A4777)" +"SUM(G4611:G4777)" +"SUBTOTAL(3,A4796:A4821)" +"SUM(G4796:G4821)" +"SUBTOTAL(3,A4833:A4853)" +"SUM(G4833:G4853)" +"2430*31*0.09" +"((2430*30*0.01)/1000)*1000" +"0.05*7500*30" +"SUBTOTAL(3,A4897:A5006)" +"SUM(G4897:G5006)" +"SUBTOTAL(3,A3:A5054)+8" +"'By Team'!G4794" +"SUBTOTAL(3,A2:A268)" +"SUM(G2:G268)" +"SUBTOTAL(3,A271:A272)" +"SUM(G271:G272)" +"SUBTOTAL(3,A275:A279)" +"SUM(G275:G279)" +"E354" +"SUBTOTAL(3,A286:A378)" +"SUM(G286:G378)" +"SUBTOTAL(3,A381:A392)" +"SUM(G381:G392)" +"SUBTOTAL(3,A402:A402)" +"SUM(G402)" +"SUBTOTAL(3,A405:A408)" +"SUM(G405:G408)" +"SUBTOTAL(3,A411:A612)" +"SUM(G411:G612)" +"SUBTOTAL(3,A619:A625)" +"SUM(G619:G625)" +"SUBTOTAL(3,A628:A732)" +"SUM(G628:G732)" +"2256000+27200" +"290000-27200-8000" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"((0.0025*10000*30)/1000)*1000" +"SUBTOTAL(3,A777:A782)" +"SUM(G777:G782)" +"B782" +"B788" +"SUBTOTAL(3,A792:A794)" +"SUM(G792:G794)" +"SUBTOTAL(3,A797:A805)" +"SUM(G797:G805)" +"((50000*0.125)/1000)*1000" +"SUBTOTAL(3,A816:A996)" +"SUM(G816:G996)" +"SUBTOTAL(3,A1002:A1024)" +"SUM(G1002:G1024)" +"SUBTOTAL(3,A1219:A1236)" +"SUM(G1219:G1236)" +"7276.5/2" +"SUBTOTAL(3,A1239:A1581)" +"SUM(G1239:G1581)" +"SUBTOTAL(3,A1584:A1600)" +"SUM(G1584:G1600)" +"SUBTOTAL(3,A1603:A1636)" +"SUM(G1603:G1636)" +"SUBTOTAL(3,A1639:A1736)" +"SUM(G1639:G1736)" +"SUBTOTAL(3,A1739:A1790)" +"SUM(G1739:G1790)" +"SUBTOTAL(3,A1793:A1822)" +"SUM(G1793:G1822)" +"SUBTOTAL(3,A1825:A2069)" +"SUM(G1825:G2069)" +"SUBTOTAL(3,A2086:A2109)" +"SUM(G2086:G2109)" +"1250000-125000" +"SUBTOTAL(3,A2151:A2171)" +"SUM(G2151:G2171)" +"SUBTOTAL(3,A2180:A2407)" +"SUM(G2180:G2407)" +"SUBTOTAL(3,A2413:A2425)" +"SUM(G2413:G2425)" +"B2433" +"SUBTOTAL(3,A2428:A2441)" +"SUM(G2428:G2441)" +"SUBTOTAL(3,A2458:A2570)" +"SUM(G2458:G2570)" +"SUBTOTAL(3,A2579:A2588)" +"SUM(G2579:G2588)" +"SUBTOTAL(3,A2591:A2647)" +"SUM(G2591:G2647)" +"SUBTOTAL(3,A2821:A2873)" +"SUM(G2821:G2873)" +"SUBTOTAL(3,A2876:A3281)" +"SUM(G2876:G3281)" +"SUBTOTAL(3,A3297:A3346)" +"SUM(G3297:G3346)" +"12701+2386" +"12824+7447" +"SUBTOTAL(3,A3349:A3547)" +"SUM(G3349:G3547)" +"SUBTOTAL(3,A3553:A3568)" +"SUM(G3553:G3568)" +"SUBTOTAL(3,A3571:A3650)" +"SUM(G3571:G3650)" +"SUBTOTAL(3,A3660:A3973)" +"SUM(G3660:G3973)" +"SUBTOTAL(3,A3976:A4038)" +"SUM(G3976:G4038)" +"SUBTOTAL(3,A4083:A4258)" +"SUM(G4083:G4258)" +"SUBTOTAL(3,A4289:A4349)" +"SUM(G4289:G4349)" +"798+298" +"SUBTOTAL(3,A4352:A4422)" +"SUM(G4352:G4422)" +"SUM(G4425:G4523)" +"SUBTOTAL(3,A4425:A4554)-99" +"SUM(G4528:G4554)" +"SUBTOTAL(3,A4577:A4748)" +"SUM(G4577:G4748)" +"SUBTOTAL(3,A4761:A4786)" +"SUM(G4761:G4786)" +"SUBTOTAL(3,A4789:A4829)" +"SUM(G4789:G4829)" +"2430*31*0.09" +"((2430*30*0.01)/1000)*1000" +"0.05*7500*30" +"SUBTOTAL(3,A4857:A4967)" +"SUM(G4857:G4967)" +"SUBTOTAL(3,A2:A5014)+3" +"263975848.696332-304666+1200175+2256000+812510+6419391-8000" +"26010000+2256000" +"36360000-8360000" +"6500000+7500000" +"18123000-4123000" +"10784435-3784435+1632962" +"1000000+6419391" +"SUM(D3:D13)" +"SUM(D3:D13)" +"SUM(D3:D13)" +"36360000-8360000" +"G6/$G$146" +"27365000-316000" +"18123000-4123000" +"6500000+7500000" +"1000000+6419391" +"10784435-3784435-270000" +"5665082.45469978+812510" +"12311290.02-6500000" +"288500+3711500" +"2635109.26+1030000+135000+42000" +"1125000+2700000" +"2305545-310" +"2267277.2675+4650" +"1532639+403000" +"1772548.075+17813" +"1405000+350000" +"1632280.56-9043+9043" +"1576745.545-12940" +"1302735.45+37230" +"888768.55-2275+2275" +"718299.65+134979" +"738765.99525-577-751+751" +"709494.07-261" +"871795-199597" +"393750+159922" +"-500000+1000000" +"1258079-797664" +"90644+125000" +"502085.91-304666" +"186468-56213" +"127912.1+1162.5" +"82428.52+18226" +"96409-465" +"-128578+199597" +"26487.5+13663" +"-45391-5460" +"SUM(G6:G145)" +"SUM(I6:I144)" +"G6/$G$8" +"SUM(G6:G7)" +"SUM(I6:I6)" +"G6/$G$12" +"27365000-316000" +"SUM(G6:G11)" +"SUM(I6:I10)" +"G6/$G$10" +"SUM(G6:G9)" +"SUM(I6:I8)" +"1532639+403000" +"G6/$G$14" +"871795-199597" +"SUM(G6:G13)" +"SUM(I6:I12)" +"G6/$G$14" +"-128578+199597" +"SUM(G6:G13)" +"SUM(I6:I12)" +"G6/$G$13" +"SUM(G6:G12)" +"SUM(I6:I11)" +"G6/$G$11" +"SUM(G6:G10)" +"SUM(I6:I9)" +"36360000-8360000" +"G6/$G$30" +"6500000+7500000" +"18123000-4123000" +"10784435-3784435-270000" +"288500+3711500" +"665000+270000+1065000-600000" +"SUM(G6:G29)" +"SUM(I6:I28)" +"1125000+2700000" +"G6/$G$12" +"-500000+1000000" +"1405000+350000" +"SUM(G6:G11)" +"SUM(I6:I10)" +"5665082.45469978+812510" +"G6/$G$16" +"SUM(G6:G15)" +"SUM(I6:I14)" +"G6/$G$24" +"709494.07-261" +"502085.91-304666" +"90644+125000" +"-45391-5460" +"SUM(G6:G23)" +"SUM(I6:I22)" +"1000000+6419391" +"G6/$G$16" +"888768.55-2275" +"553672-393750" +"127912.1+1162.5" +"SUM(G6:G15)" +"SUM(I6:I14)" +"12311290.02-6500000" +"G6/$G$35" +"2635109.26+1030000+135000+42000" +"2305545-310" +"1632280.56-9043" +"1576745.545-12940" +"738765.99525-577-751" +"186468-56213" +"96409-465" +"SUM(G6:G34)" +"SUM(I6:I33)" +"2267277.2675" +"G6/$G$20" +"1772548.075" +"718299.65" +"1258079-797664" +"82428.52" +"26487.5" +"SUM(G6:G19)" +"SUM(I6:I18)" +"G6/$G$9" +"SUM(G6:G8)" +"SUM(I6:I7)" +"G6/$G$9" +"SUM(G6:G8)" +"SUM(I6:I7)" +"G6/$G$14" +"1302735.45+37230" +"SUM(G6:G13)" +"SUM(I6:I12)" +"1250000-125000" +"2430*31*0.09" +"0.05*7500*30" +"7276.5/2" +"798+298" +"12701+2386" +"12824+7447" +"B1396" +"((0.0025*10000*30)/1000)*1000" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"E1612" +"((50000*0.125)/1000)*1000" +"((2430*30*0.01)/1000)*1000" +"SUBTOTAL(9,G2:G2)" +"SUBTOTAL(9,G4:G10)" +"SUBTOTAL(9,G12:G14)" +"12701+2386" +"12824+7447" +"7276.5/2" +"SUBTOTAL(9,G22:G2353)" +"SUBTOTAL(9,G2357:G2361)" +"SUBTOTAL(9,G2363:G2370)" +"SUBTOTAL(9,G2372:G2515)" +"1250000-125000" +"SUBTOTAL(9,G2517:G2518)" +"SUBTOTAL(9,G2520:G2605)" +"B2694" +"SUBTOTAL(9,G2607:G2965)" +"SUBTOTAL(9,G2967:G3260)" +"((0.0025*10000*30)/1000)*1000" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"SUBTOTAL(9,G3262:G3411)" +"798+298" +"E4006" +"((50000*0.125)/1000)*1000" +"SUBTOTAL(9,G3413:G4297)" +"((2430*30*0.01)/1000)*1000" +"2430*31*0.09" +"0.05*7500*30" +"SUBTOTAL(9,G4305:G4582)" +"SUBTOTAL(9,G4584:G4593)" +"SUBTOTAL(9,G4595:G4670)" +"SUBTOTAL(9,G4672:G4694)" +"SUBTOTAL(9,G4696:G4713)" +"SUBTOTAL(9,G4717:G4750)" +"SUBTOTAL(9,G2:G4772)" +"31605000-8000" +"550919+8231357" +"12195239+27800" +"2355003+36095+6419391" +"37642027+72953705" +"SUM(D3:D22)" +"SUBTOTAL(3,A3:A3)" +"SUM(G3)" +"2256000+27200" +"290000-27200-8000" +"SUBTOTAL(3,A6:A12)" +"SUM(G6:G12)" +"12701+2386" +"12824+7447" +"7276.5/2" +"SUBTOTAL(3,A18:A2349)" +"SUM(G18:G2349)" +"SUBTOTAL(3,A2355:A2359)" +"SUM(G2355:G2359)" +"SUBTOTAL(3,A2362:A2369)" +"SUM(G2362:G2369)" +"SUBTOTAL(3,A2372:A2515)" +"SUM(G2372:G2515)" +"1250000-125000" +"SUBTOTAL(3,A2518:A2519)" +"SUM(G2518:G2519)" +"SUBTOTAL(3,A2522:A2607)" +"SUM(G2522:G2607)" +"B2622" +"B2648" +"SUBTOTAL(3,A2610:A2971)" +"SUM(G2610:G2971)" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"((0.0025*10000*30)/1000)*1000" +"SUBTOTAL(3,A3269:A3421)+295" +"SUM(G3269:G3421)+1903707" +"((50000*0.125)/1000)*1000" +"798+298" +"E3900" +"SUBTOTAL(3,A3424:A4308)" +"SUM(G3424:G4308)" +"2430*31*0.09" +"((2430*30*0.01)/1000)*1000" +"0.05*7500*30" +"SUBTOTAL(3,A4318:A4595)" +"SUM(G4318:G4595)" +"SUBTOTAL(3,A4598:A4607)" +"SUM(G4598:G4607)" +"SUBTOTAL(3,A4610:A4685)+8" +"SUM(G4610:G4685)" +"SUBTOTAL(3,A4688:A4710)" +"SUM(G4688:G4710)" +"SUBTOTAL(3,A4713:A4730)" +"SUM(G4713:G4730)" +"SUBTOTAL(3,A4736:A4769)" +"SUM(G4736:G4769)" +"SUBTOTAL(3,A3:A4793)+9" +"263975848.7-304666+1200175+2256000+812510+6419391-8000" +"SUBTOTAL(3,A3:A4)" +"SUM(G3:G4)" +"SUBTOTAL(3,A7:A273)" +"SUM(G7:G273)" +"SUBTOTAL(3,A280:A284)" +"SUM(G280:G284)" +"E359" +"SUBTOTAL(3,A291:A383)" +"SUM(G291:G383)" +"SUBTOTAL(3,A386:A397)" +"SUM(G386:G397)" +"SUBTOTAL(3,A407:A407)" +"SUBTOTAL(3,A410:A413)" +"SUBTOTAL(3,A416:A616)" +"SUM(G416:G616)" +"SUM(G619)" +"SUBTOTAL(3,A626:A632)" +"SUM(G626:G632)" +"SUM(G635:G638)" +"SUBTOTAL(3,A641:A735)" +"SUM(G641:G735)" +"SUBTOTAL(3,A738:A740)" +"SUM(G738:G740)" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"((0.0025*10000*30)/1000)*1000" +"SUBTOTAL(3,A782:A787)" +"SUM(G782:G787)" +"B801" +"B804" +"SUBTOTAL(3,A813:A820)" +"SUM(G813:G820)" +"((50000*0.125)/1000)*1000" +"SUBTOTAL(3,A831:A1011)" +"SUM(G831:G1011)" +"SUBTOTAL(3,A1017:A1039)" +"SUM(G1017:G1039)" +"SUBTOTAL(3,A1236:A1248)" +"SUM(G1236:G1248)" +"7276.5/2" +"SUBTOTAL(3,A1257:A1599)" +"SUM(G1257:G1599)" +"SUBTOTAL(3,A1605:A1621)" +"SUM(G1605:G1621)" +"SUBTOTAL(3,A1624:A1650)" +"SUM(G1624:G1650)" +"SUBTOTAL(3,A1653:A1750)" +"SUM(G1653:G1750)" +"SUBTOTAL(3,A1753:A1804)" +"SUM(G1753:G1804)" +"SUBTOTAL(3,A1807:A1836)" +"SUM(G1807:G1836)" +"SUBTOTAL(3,A1839:A2081)" +"SUM(G1839:G2081)" +"SUBTOTAL(3,A2101:A2124)" +"SUM(G2101:G2124)" +"1250000-125000" +"SUBTOTAL(3,A2166:A2184)" +"SUM(G2166:G2184)" +"SUBTOTAL(3,A2193:A2420)" +"SUM(G2193:G2420)" +"SUBTOTAL(3,A2471:A2583)" +"SUM(G2471:G2583)" +"SUBTOTAL(3,A2592:A2601)" +"SUM(G2592:G2601)" +"SUBTOTAL(3,A2604:A2660)" +"SUM(G2604:G2660)" +"SUBTOTAL(3,A2671:A2672)+8" +"SUBTOTAL(3,A2838:A2888)" +"SUM(G2838:G2888)" +"SUBTOTAL(3,A2891:A3296)" +"SUM(G2891:G3296)" +"SUBTOTAL(3,A3326:A3374)" +"SUM(G3326:G3374)" +"12701+2386" +"12824+7447" +"SUBTOTAL(3,A3377:A3575)" +"SUM(G3377:G3575)" +"SUBTOTAL(3,A3581:A3596)" +"SUM(G3581:G3596)" +"SUBTOTAL(3,A3599:A3678)" +"SUM(G3599:G3678)" +"SUBTOTAL(3,A3688:A4001)" +"SUM(G3688:G4001)" +"SUBTOTAL(3,A4004:A4064)" +"SUM(G4004:G4064)" +"SUBTOTAL(3,A4112:A4287)" +"SUM(G4112:G4287)" +"SUBTOTAL(3,A4304:A4312)" +"SUM(G4304:G4312)" +"798+298" +"SUBTOTAL(3,A4387:A4457)" +"SUM(G4387:G4457)" +"SUBTOTAL(3,A4460:A4585)" +"SUM(G4460:G4585)" +"SUBTOTAL(3,A4611:A4777)" +"SUM(G4611:G4777)" +"SUBTOTAL(3,A4796:A4821)" +"SUM(G4796:G4821)" +"SUBTOTAL(3,A4833:A4853)" +"SUM(G4833:G4853)" +"2430*31*0.09" +"((2430*30*0.01)/1000)*1000" +"0.05*7500*30" +"SUBTOTAL(3,A4897:A5006)" +"SUM(G4897:G5006)" +"SUBTOTAL(3,A3:A5054)+8" +"'By Team'!G4794" +"SUBTOTAL(3,A2:A268)" +"SUM(G2:G268)" +"SUBTOTAL(3,A271:A272)" +"SUM(G271:G272)" +"SUBTOTAL(3,A275:A279)" +"SUM(G275:G279)" +"E354" +"SUBTOTAL(3,A286:A378)" +"SUM(G286:G378)" +"SUBTOTAL(3,A381:A392)" +"SUM(G381:G392)" +"SUBTOTAL(3,A402:A402)" +"SUM(G402)" +"SUBTOTAL(3,A405:A408)" +"SUM(G405:G408)" +"SUBTOTAL(3,A411:A612)" +"SUM(G411:G612)" +"SUBTOTAL(3,A619:A625)" +"SUM(G619:G625)" +"SUBTOTAL(3,A628:A732)" +"SUM(G628:G732)" +"2256000+27200" +"290000-27200-8000" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"((0.0025*10000*30)/1000)*1000" +"SUBTOTAL(3,A777:A782)" +"SUM(G777:G782)" +"B782" +"B788" +"SUBTOTAL(3,A792:A794)" +"SUM(G792:G794)" +"SUBTOTAL(3,A797:A805)" +"SUM(G797:G805)" +"((50000*0.125)/1000)*1000" +"SUBTOTAL(3,A816:A996)" +"SUM(G816:G996)" +"SUBTOTAL(3,A1002:A1024)" +"SUM(G1002:G1024)" +"SUBTOTAL(3,A1219:A1236)" +"SUM(G1219:G1236)" +"7276.5/2" +"SUBTOTAL(3,A1239:A1581)" +"SUM(G1239:G1581)" +"SUBTOTAL(3,A1584:A1600)" +"SUM(G1584:G1600)" +"SUBTOTAL(3,A1603:A1636)" +"SUM(G1603:G1636)" +"SUBTOTAL(3,A1639:A1736)" +"SUM(G1639:G1736)" +"SUBTOTAL(3,A1739:A1790)" +"SUM(G1739:G1790)" +"SUBTOTAL(3,A1793:A1822)" +"SUM(G1793:G1822)" +"SUBTOTAL(3,A1825:A2069)" +"SUM(G1825:G2069)" +"SUBTOTAL(3,A2086:A2109)" +"SUM(G2086:G2109)" +"1250000-125000" +"SUBTOTAL(3,A2151:A2171)" +"SUM(G2151:G2171)" +"SUBTOTAL(3,A2180:A2407)" +"SUM(G2180:G2407)" +"SUBTOTAL(3,A2413:A2425)" +"SUM(G2413:G2425)" +"B2433" +"SUBTOTAL(3,A2428:A2441)" +"SUM(G2428:G2441)" +"SUBTOTAL(3,A2458:A2570)" +"SUM(G2458:G2570)" +"SUBTOTAL(3,A2579:A2588)" +"SUM(G2579:G2588)" +"SUBTOTAL(3,A2591:A2647)" +"SUM(G2591:G2647)" +"SUBTOTAL(3,A2821:A2873)" +"SUM(G2821:G2873)" +"SUBTOTAL(3,A2876:A3281)" +"SUM(G2876:G3281)" +"SUBTOTAL(3,A3297:A3346)" +"SUM(G3297:G3346)" +"12701+2386" +"12824+7447" +"SUBTOTAL(3,A3349:A3547)" +"SUM(G3349:G3547)" +"SUBTOTAL(3,A3553:A3568)" +"SUM(G3553:G3568)" +"SUBTOTAL(3,A3571:A3650)" +"SUM(G3571:G3650)" +"SUBTOTAL(3,A3660:A3973)" +"SUM(G3660:G3973)" +"SUBTOTAL(3,A3976:A4038)" +"SUM(G3976:G4038)" +"SUBTOTAL(3,A4083:A4258)" +"SUM(G4083:G4258)" +"SUBTOTAL(3,A4289:A4349)" +"SUM(G4289:G4349)" +"798+298" +"SUBTOTAL(3,A4352:A4422)" +"SUM(G4352:G4422)" +"SUM(G4425:G4523)" +"SUBTOTAL(3,A4425:A4554)-99" +"SUM(G4528:G4554)" +"SUBTOTAL(3,A4577:A4748)" +"SUM(G4577:G4748)" +"SUBTOTAL(3,A4761:A4786)" +"SUM(G4761:G4786)" +"SUBTOTAL(3,A4789:A4829)" +"SUM(G4789:G4829)" +"2430*31*0.09" +"((2430*30*0.01)/1000)*1000" +"0.05*7500*30" +"SUBTOTAL(3,A4857:A4967)" +"SUM(G4857:G4967)" +"SUBTOTAL(3,A2:A5014)+3" +"263975848.696332-304666+1200175+2256000+812510+6419391-8000" +"26010000+2256000" +"36360000-8360000" +"6500000+7500000" +"18123000-4123000" +"10784435-3784435+1632962" +"1000000+6419391" +"SUM(D3:D13)" +"SUM(D3:D13)" +"SUM(D3:D13)" +"G6/$G$155" +"27365000-316000" +"1532639+403000" +"871795-199597" +"36360000-8360000" +"6500000+7500000" +"18123000-4123000" +"10784435-3784435+1632962-37230" +"288500+3711500" +"665000+270000+1065000" +"1125000+2700000" +"-500000+1000000" +"1405000+350000" +"5665082.45469978+812510" +"1000000+6419391" +"888768.55-2275" +"553672-393750" +"127912.1+1162.5" +"12311290.02-6500000" +"2305545-310" +"1632280.56-9043" +"1576745.545-12940" +"738765.99525-577-751" +"186468-56213" +"96409-465" +"2267277.2675-4650" +"1772548.075-17813" +"718299.65-134979" +"1258079-797664" +"82428.52-18226" +"26487.5-13663" +"709494.07-261" +"502085.91-304666" +"90644+125000" +"-45391-5460" +"1302735.45+37230" +"SUM(G6:G154)" +"SUM(I6:I153)" +"G6/$G$8" +"SUM(G6:G7)" +"SUM(I6:I6)" +"G6/$G$12" +"27365000-316000" +"SUM(G6:G11)" +"SUM(I6:I10)" +"G6/$G$10" +"SUM(G6:G9)" +"SUM(I6:I8)" +"1532639+403000" +"G6/$G$14" +"871795-199597" +"SUM(G6:G13)" +"SUM(I6:I12)" +"G6/$G$15" +"SUM(G6:G14)" +"SUM(I6:I13)" +"G6/$G$13" +"SUM(G6:G12)" +"SUM(I6:I11)" +"36360000-8360000" +"G6/$G$19" +"6500000+7500000" +"18123000-4123000" +"10784435-3784435+1632962-37230" +"288500+3711500" +"665000+270000+1065000" +"SUM(G6:G18)" +"SUM(I6:I17)" +"1125000+2700000" +"G6/$G$12" +"-500000+1000000" +"1405000+350000" +"SUM(G6:G11)" +"SUM(I6:I10)" +"G6/$G$24" +"709494.07-261" +"502085.91-304666" +"90644+125000" +"-45391-5460" +"SUM(G6:G23)" +"SUM(I6:I22)" +"5665082.45469978+812510" +"G6/$G$16" +"SUM(G6:G15)" +"SUM(I6:I14)" +"1000000+6419391" +"G6/$G$16" +"888768.55-2275" +"553672-393750" +"127912.1+1162.5" +"SUM(G6:G15)" +"SUM(I6:I14)" +"12311290.02-6500000" +"G6/$G$35" +"2305545-310" +"1632280.56-9043" +"1576745.545-12940" +"738765.99525-577-751" +"186468-56213" +"96409-465" +"SUM(G6:G34)" +"SUM(I6:I33)" +"2267277.2675-4650" +"G6/$G$32" +"1772548.075-17813" +"718299.65-134979" +"1258079-797664" +"82428.52-18226" +"26487.5-13663" +"SUM(G6:G31)" +"SUM(I6:I30)" +"G6/$G$9" +"SUM(G6:G8)" +"SUM(I6:I7)" +"G6/$G$9" +"SUM(G6:G8)" +"SUM(I6:I7)" +"G6/$G$9" +"SUM(G6:G8)" +"SUM(I6:I7)" +"G6/$G$14" +"1302735.45+37230" +"SUM(G6:G13)" +"SUM(I6:I12)" +"SUM(G1:G37)" +"TODAY()" +"1000000/2" +"SUM(I6:I10)" +"200000/2" +"4200000/2" +"7000000/2" +"I11+I18" +"SUM(G12:AB12)" +"SUM(G12:G13)" +"G12+G17" +"G21+G36" +"-156.875" +"G46+G51" +"-6.677-116.8" +"SUM(AC61:AC62)-123.5" +"18.136+5.8" +"292.266-1.5" +"41.723+10.5" +"29.072+7.6-0.7" +"13.456+3.7" +"168.485568-11.862008-123.7+0.1" +"9.762+3.6" +"4.658+7.1" +"19.466+1.4" +"46.192+3.4" +"-208.88+120.336-2.8" +"-317.594+203.375" +"-211.986+81.428+5.634" +"-195.932+183.647" +"-246.725+161.066+7.5" +"-372.762+234.615-10.8" +"-149.527+123.971" +"-181.969+159.447-1.2" +"-205.143+182.028" +"-198.521+163.607-15.7" +"-76.456995+69.040671" +"-160.087+154.595-1" +"-188.478+181.554" +"-150.604+145.255" +"-213.592+185.592" +"-190.377+168.217" +"11.514+2.206" +"25.321+5.214" +"29.724+1.13" +"0.991+21.249" +"17.74+0.096" +"0.931+8.328" +"0.487+0.472" +"0.458+0.001" +"0.2+0.002" +"1.749+0.179" +"0.198+0.693" +"0.744+0.697" +"60.799+1.906" +"4.425+1.47" +"13.505+0.601" +"-1.403" +"-0.457" +"-1.388" +"-12.855" +"-18.489" +"-6.147" +"G75+G80" +"15.763" +"0.554" +"49.15" +"4.26" +"-15.729" +"-0.936" +"-3.093" +"-14.743255-2.724595" +"-231.933" +"-26.618+8.487" +"G87+G82" +"100.148" +"-1.176-6.307" +"-8.487-3.8" +"SUM(G93:G113)" +"-4.972272*2" +"-0.169" +"-0.599" +"-3.440035+2.724595" +"-0.269" +"G63+G126+G114+G119+G68+G124+G89" +"AE63+#REF!+AE126+AE114+AE117+AE68+AE122" +"G129-G130" +"G129-G132" +"SUM(F129:AA129)-AC129" +"-4.845" +"SUM(G137:G140)" +"G129+G141" +"CELL(""filename"")" +"NOW()" +"+F125" +"+F156" +"SUM(F6:F7)" +"IF(E13<>"""",E13/1000000,0)" +"IF(G13<>"""",G13/-1000000,0)" +"+H13-F13" +"+K13-H13" +"IF(L13<>"""",L13/-1000000,0)" +"+Q13-N13" +"+R13-F13" +"-312500000-737100000" +"316900000+669300000" +"76700000+294000000" +"-26990000+141790000" +"51710000+196790000" +"SUM(E13:E124)" +"SUM(E128:E155)" +"SUM(I126:I155)" +"CELL(""filename"")" +"370.134-0.1" +"SUM(D5:D7)+D8" +"+D9+D11+D12" +"SUM(D13:D16)" +"SUM(D19:D20)" +"D17+D21" +"SUM(B8:B187)" +"+C7+B7" +"SUM(A6:A10)" +"SUM(A12:A18)" +"SUM(E6:E10)" +"SUM(A6:A12)" +"A10+A12" +"SUM(E12:E14)" +"A16+A18+A26+A20" +"SUM(A14:A26)" +"SUM(I7:I21)" +"SUM(I24:I32)" +"I22+I33" +"SUM(I43:I50)" +"SUM(I7:I21)" +"SUM(I24:I28)" +"I22+I29" +"SUM(I39:I46)" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUM(L11:L24)" +"SUM(L28:L29)" +"+L10+L25+L30" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L34:L46)" +"SUM(L48:L50)" +"+L47+L51" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUM(L11:L24)" +"SUM(L28:L29)" +"+L10+L25+L30" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L34:L46)" +"684+18" +"+L47+L50" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUM(L11:L24)" +"SUM(L28:L29)" +"+L10+L25+L30" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L34:L46)" +"SUM(L48:L50)" +"+L47+L51" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUM(L11:L24)" +"SUM(L28:L29)" +"+L10+L25+L30" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L34:L46)" +"+L47+L61" +"SUM(M3:M12)" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUM(L11:L32)" +"SUM(L39:L40)" +"+L33+L38+L41" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L45:L59)" +"SUM(L61:L73)" +"+L74+L60" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUBTOTAL(9,L11:L19)" +"SUBTOTAL(9,L21:L28)" +"SUBTOTAL(9,L30:L30)" +"SUBTOTAL(9,L32:L34)" +"+L20+L29+L31+L35" +"SUM(L43:L44)" +"+L37+L42+L45" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L49:L63)" +"SUBTOTAL(9,L65:L66)" +"+L67+L70+L80" +"+L64+L82" +"1500*0" +"300*0" +"SUM(L6:L9)" +"SUBTOTAL(9,L11:L19)" +"SUBTOTAL(9,L21:L28)" +"SUBTOTAL(9,L30:L30)" +"SUBTOTAL(9,L32:L34)" +"+L20+L29+L31+L35" +"SUM(L43:L44)" +"+L37+L42+L45" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(L49:L63)" +"SUBTOTAL(9,L65:L66)" +"+L67+L70+L80" +"+L64+L82" +"8000000/2" +"1500000/2" +"SUM(M6:M10)" +"4200000/2" +"3000000/2" +"SUM(M6:M10)" +"7000000/2" +"4200000/2" +"3000000/2" +"SUM(M6:M8)" +"SUM(M6:M13)" +"225000-30000" +"SUM(M5:M12)" +"7000000/2" +"1500000/2" +"SUM(M6:M14)" +"7000000/2" +"1500000/2" +"SUM(M6:M16)" +"7000000/2" +"1500000/2" +"7000000/2" +"SUM(M6:M12)" +"1500000/2" +"SUM(M6:M16)" +"1500000/2" +"SUM(M6:M11)" +"1500000/2" +"SUM(M6:M7)" +"SUM(M6:M11)" +"SUBTOTAL(9,G7:G7)" +"SUBTOTAL(9,G9:G15)" +"SUBTOTAL(9,G17:G19)" +"100796/1000" +"7276.5/2" +"12701+2386" +"12824+7447" +"SUBTOTAL(9,G27:G2358)" +"SUBTOTAL(9,G2362:G2366)" +"SUBTOTAL(9,G2368:G2379)" +"SUBTOTAL(9,G2383:G2527)" +"1250000-125000" +"SUBTOTAL(9,G2529:G2530)" +"0.035*30*3650" +"0.035*3000*30" +"SUBTOTAL(9,G2532:G2640)" +"SUBTOTAL(9,G2642:G2747)" +"B2747" +"B2750" +"SUBTOTAL(9,G2749:G3236)" +"SUBTOTAL(9,G3238:G3643)" +"((0.0025*10000*30)/1000)*1000" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"SUBTOTAL(9,G3645:G3794)" +"E3900" +"((50000*0.125)/1000)*1000" +"15000*0.03" +"10000*0.03" +"798+298" +"SUBTOTAL(9,G3796:G5085)" +"5000+6300" +"10000+10000" +"325+50+300" +"2275+2275+568+4550" +"2275+2275" +"500" +"50" +"100+125" +"300+400" +"0.02*100*30" +"0.02*100*7" +"300+300" +"1000+600+700+1300+550+400+600" +"SUBTOTAL(9,G5087:G5754)" +"SUBTOTAL(9,G5756:G5761)" +"((2430*30*0.01)/1000)*1000" +"2430*31*0.09" +"0.05*7500*30" +"SUBTOTAL(9,G5763:G6040)" +"SUBTOTAL(9,G6042:G6051)" +"SUBTOTAL(9,G6053:G6139)" +"SUBTOTAL(9,G6152:G6183)" +"SUBTOTAL(9,G6185:G6188)" +"SUBTOTAL(9,G6198:G6215)" +"SUBTOTAL(9,G6224:G6231)" +"SUBTOTAL(9,G6237:G6270)" +"SUBTOTAL(9,G7:G6289)" +"SUBTOTAL(9,G7:G10)" +"0.035*30*3650" +"0.035*3000*30" +"SUBTOTAL(9,G12:G74)" +"SUBTOTAL(9,G76:G84)" +"B84" +"B87" +"SUBTOTAL(9,G86:G147)" +"15000*0.03" +"10000*0.03" +"SUBTOTAL(9,G213:G446)" +"5000+6300" +"10000+10000" +"325+50+300" +"2275+2275+568+4550" +"2275+2275" +"100796/1000" +"500" +"50" +"100+125" +"300+400" +"0.02*100*30" +"0.02*100*7" +"300+300" +"1000+600+700+1300+550+400+600" +"SUBTOTAL(9,G448:G787)" +"SUBTOTAL(9,G789:G799)" +"SUBTOTAL(9,G806:G812)" +"SUBTOTAL(9,G814:G814)" +"SUBTOTAL(9,G7:G814)" +"SUM(C5:C9)" +"C13-C11" +"-5.2-2.6" +"SUM(C15:C34)" +"G6/$G$90" +"SUM(G6:G89)" +"SUM(I6:I88)" +"C6/$C$21" +"SUM(C5:C19)" +"G6/$G$9" +"SUM(G6:G8)" +"SUM(I6:I7)" +"G6/$G$12" +"SUM(G6:G11)" +"SUM(I6:I10)" +"G6/$G$16" +"SUM(G6:G15)" +"SUM(I6:I14)" +"G6/$G$12" +"SUM(G6:G11)" +"SUM(I6:I10)" +"G6/$G$8" +"SUM(G6:G7)" +"SUM(I6:I6)" +"G6/$G$9" +"SUM(G6:G8)" +"SUM(I6:I7)" +"G6/$G$17" +"SUM(G6:G16)" +"SUM(I6:I15)" +"G6/$G$12" +"SUM(G6:G11)" +"SUM(I6:I10)" +"G6/$G$25" +"SUM(G6:G24)" +"SUM(I6:I23)" +"G6/$G$20" +"SUM(G6:G19)" +"SUM(I6:I18)" +"G6/$G$8" +"SUM(G6:G7)" +"SUM(I6:I6)" +"G6/$G$10" +"SUM(G6:G9)" +"SUM(I6:I8)" +"G6/$G$8" +"SUM(G6:G7)" +"SUM(I6:I6)" +"G6/$G$15" +"SUM(G6:G14)" +"SUM(I6:I13)" +"1250000-125000" +"2430*31*0.09" +"0.05*7500*30" +"7276.5/2" +"798+298" +"12701+2386" +"12824+7447" +"B1396" +"((0.0025*10000*30)/1000)*1000" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"E1612" +"((50000*0.125)/1000)*1000" +"((2430*30*0.01)/1000)*1000" +"SUBTOTAL(9,G2:G2)" +"SUBTOTAL(9,G4:G10)" +"SUBTOTAL(9,G12:G14)" +"12701+2386" +"12824+7447" +"7276.5/2" +"SUBTOTAL(9,G22:G2353)" +"SUBTOTAL(9,G2357:G2361)" +"SUBTOTAL(9,G2363:G2370)" +"SUBTOTAL(9,G2372:G2515)" +"1250000-125000" +"SUBTOTAL(9,G2517:G2518)" +"SUBTOTAL(9,G2520:G2605)" +"B2694" +"SUBTOTAL(9,G2607:G2965)" +"SUBTOTAL(9,G2967:G3260)" +"((0.0025*10000*30)/1000)*1000" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"SUBTOTAL(9,G3262:G3411)" +"798+298" +"E4006" +"((50000*0.125)/1000)*1000" +"SUBTOTAL(9,G3413:G4297)" +"((2430*30*0.01)/1000)*1000" +"2430*31*0.09" +"0.05*7500*30" +"SUBTOTAL(9,G4305:G4582)" +"SUBTOTAL(9,G4584:G4593)" +"SUBTOTAL(9,G4595:G4670)" +"SUBTOTAL(9,G4672:G4694)" +"SUBTOTAL(9,G4696:G4713)" +"SUBTOTAL(9,G4717:G4750)" +"SUBTOTAL(9,G2:G4772)" +"31605000-8000" +"550919+8231357" +"12195239+27800" +"2355003+36095+6419391" +"37642027+72953705" +"SUM(D3:D22)" +"SUBTOTAL(3,A3:A3)" +"SUM(G3)" +"2256000+27200" +"290000-27200-8000" +"SUBTOTAL(3,A6:A12)" +"SUM(G6:G12)" +"12701+2386" +"12824+7447" +"7276.5/2" +"SUBTOTAL(3,A18:A2349)" +"SUM(G18:G2349)" +"SUBTOTAL(3,A2355:A2359)" +"SUM(G2355:G2359)" +"SUBTOTAL(3,A2362:A2369)" +"SUM(G2362:G2369)" +"SUBTOTAL(3,A2372:A2515)" +"SUM(G2372:G2515)" +"1250000-125000" +"SUBTOTAL(3,A2518:A2519)" +"SUM(G2518:G2519)" +"SUBTOTAL(3,A2522:A2607)" +"SUM(G2522:G2607)" +"B2622" +"B2648" +"SUBTOTAL(3,A2610:A2971)" +"SUM(G2610:G2971)" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"((0.0025*10000*30)/1000)*1000" +"SUBTOTAL(3,A3269:A3421)+295" +"SUM(G3269:G3421)+1903707" +"((50000*0.125)/1000)*1000" +"798+298" +"E3900" +"SUBTOTAL(3,A3424:A4308)" +"SUM(G3424:G4308)" +"2430*31*0.09" +"((2430*30*0.01)/1000)*1000" +"0.05*7500*30" +"SUBTOTAL(3,A4318:A4595)" +"SUM(G4318:G4595)" +"SUBTOTAL(3,A4598:A4607)" +"SUM(G4598:G4607)" +"SUBTOTAL(3,A4610:A4685)+8" +"SUM(G4610:G4685)" +"SUBTOTAL(3,A4688:A4710)" +"SUM(G4688:G4710)" +"SUBTOTAL(3,A4713:A4730)" +"SUM(G4713:G4730)" +"SUBTOTAL(3,A4736:A4769)" +"SUM(G4736:G4769)" +"SUBTOTAL(3,A3:A4793)+9" +"263975848.7-304666+1200175+2256000+812510+6419391-8000" +"SUBTOTAL(3,A3:A4)" +"SUM(G3:G4)" +"SUBTOTAL(3,A7:A273)" +"SUM(G7:G273)" +"SUBTOTAL(3,A280:A284)" +"SUM(G280:G284)" +"E359" +"SUBTOTAL(3,A291:A383)" +"SUM(G291:G383)" +"SUBTOTAL(3,A386:A397)" +"SUM(G386:G397)" +"SUBTOTAL(3,A407:A407)" +"SUBTOTAL(3,A410:A413)" +"SUBTOTAL(3,A416:A616)" +"SUM(G416:G616)" +"SUM(G619)" +"SUBTOTAL(3,A626:A632)" +"SUM(G626:G632)" +"SUM(G635:G638)" +"SUBTOTAL(3,A641:A735)" +"SUM(G641:G735)" +"SUBTOTAL(3,A738:A740)" +"SUM(G738:G740)" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"((0.0025*10000*30)/1000)*1000" +"SUBTOTAL(3,A782:A787)" +"SUM(G782:G787)" +"B801" +"B804" +"SUBTOTAL(3,A813:A820)" +"SUM(G813:G820)" +"((50000*0.125)/1000)*1000" +"SUBTOTAL(3,A831:A1011)" +"SUM(G831:G1011)" +"SUBTOTAL(3,A1017:A1039)" +"SUM(G1017:G1039)" +"SUBTOTAL(3,A1236:A1248)" +"SUM(G1236:G1248)" +"7276.5/2" +"SUBTOTAL(3,A1257:A1599)" +"SUM(G1257:G1599)" +"SUBTOTAL(3,A1605:A1621)" +"SUM(G1605:G1621)" +"SUBTOTAL(3,A1624:A1650)" +"SUM(G1624:G1650)" +"SUBTOTAL(3,A1653:A1750)" +"SUM(G1653:G1750)" +"SUBTOTAL(3,A1753:A1804)" +"SUM(G1753:G1804)" +"SUBTOTAL(3,A1807:A1836)" +"SUM(G1807:G1836)" +"SUBTOTAL(3,A1839:A2081)" +"SUM(G1839:G2081)" +"SUBTOTAL(3,A2101:A2124)" +"SUM(G2101:G2124)" +"1250000-125000" +"SUBTOTAL(3,A2166:A2184)" +"SUM(G2166:G2184)" +"SUBTOTAL(3,A2193:A2420)" +"SUM(G2193:G2420)" +"SUBTOTAL(3,A2471:A2583)" +"SUM(G2471:G2583)" +"SUBTOTAL(3,A2592:A2601)" +"SUM(G2592:G2601)" +"SUBTOTAL(3,A2604:A2660)" +"SUM(G2604:G2660)" +"SUBTOTAL(3,A2671:A2672)+8" +"SUBTOTAL(3,A2838:A2888)" +"SUM(G2838:G2888)" +"SUBTOTAL(3,A2891:A3296)" +"SUM(G2891:G3296)" +"SUBTOTAL(3,A3326:A3374)" +"SUM(G3326:G3374)" +"12701+2386" +"12824+7447" +"SUBTOTAL(3,A3377:A3575)" +"SUM(G3377:G3575)" +"SUBTOTAL(3,A3581:A3596)" +"SUM(G3581:G3596)" +"SUBTOTAL(3,A3599:A3678)" +"SUM(G3599:G3678)" +"SUBTOTAL(3,A3688:A4001)" +"SUM(G3688:G4001)" +"SUBTOTAL(3,A4004:A4064)" +"SUM(G4004:G4064)" +"SUBTOTAL(3,A4112:A4287)" +"SUM(G4112:G4287)" +"SUBTOTAL(3,A4304:A4312)" +"SUM(G4304:G4312)" +"798+298" +"SUBTOTAL(3,A4387:A4457)" +"SUM(G4387:G4457)" +"SUBTOTAL(3,A4460:A4585)" +"SUM(G4460:G4585)" +"SUBTOTAL(3,A4611:A4777)" +"SUM(G4611:G4777)" +"SUBTOTAL(3,A4796:A4821)" +"SUM(G4796:G4821)" +"SUBTOTAL(3,A4833:A4853)" +"SUM(G4833:G4853)" +"2430*31*0.09" +"((2430*30*0.01)/1000)*1000" +"0.05*7500*30" +"SUBTOTAL(3,A4897:A5006)" +"SUM(G4897:G5006)" +"SUBTOTAL(3,A3:A5054)+8" +"'By Team'!G4794" +"SUBTOTAL(3,A2:A268)" +"SUM(G2:G268)" +"SUBTOTAL(3,A271:A272)" +"SUM(G271:G272)" +"SUBTOTAL(3,A275:A279)" +"SUM(G275:G279)" +"E354" +"SUBTOTAL(3,A286:A378)" +"SUM(G286:G378)" +"SUBTOTAL(3,A381:A392)" +"SUM(G381:G392)" +"SUBTOTAL(3,A402:A402)" +"SUM(G402)" +"SUBTOTAL(3,A405:A408)" +"SUM(G405:G408)" +"SUBTOTAL(3,A411:A612)" +"SUM(G411:G612)" +"SUBTOTAL(3,A619:A625)" +"SUM(G619:G625)" +"SUBTOTAL(3,A628:A732)" +"SUM(G628:G732)" +"2256000+27200" +"290000-27200-8000" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"((0.0025*10000*30)/1000)*1000" +"SUBTOTAL(3,A777:A782)" +"SUM(G777:G782)" +"B782" +"B788" +"SUBTOTAL(3,A792:A794)" +"SUM(G792:G794)" +"SUBTOTAL(3,A797:A805)" +"SUM(G797:G805)" +"((50000*0.125)/1000)*1000" +"SUBTOTAL(3,A816:A996)" +"SUM(G816:G996)" +"SUBTOTAL(3,A1002:A1024)" +"SUM(G1002:G1024)" +"SUBTOTAL(3,A1219:A1236)" +"SUM(G1219:G1236)" +"7276.5/2" +"SUBTOTAL(3,A1239:A1581)" +"SUM(G1239:G1581)" +"SUBTOTAL(3,A1584:A1600)" +"SUM(G1584:G1600)" +"SUBTOTAL(3,A1603:A1636)" +"SUM(G1603:G1636)" +"SUBTOTAL(3,A1639:A1736)" +"SUM(G1639:G1736)" +"SUBTOTAL(3,A1739:A1790)" +"SUM(G1739:G1790)" +"SUBTOTAL(3,A1793:A1822)" +"SUM(G1793:G1822)" +"SUBTOTAL(3,A1825:A2069)" +"SUM(G1825:G2069)" +"SUBTOTAL(3,A2086:A2109)" +"SUM(G2086:G2109)" +"1250000-125000" +"SUBTOTAL(3,A2151:A2171)" +"SUM(G2151:G2171)" +"SUBTOTAL(3,A2180:A2407)" +"SUM(G2180:G2407)" +"SUBTOTAL(3,A2413:A2425)" +"SUM(G2413:G2425)" +"B2433" +"SUBTOTAL(3,A2428:A2441)" +"SUM(G2428:G2441)" +"SUBTOTAL(3,A2458:A2570)" +"SUM(G2458:G2570)" +"SUBTOTAL(3,A2579:A2588)" +"SUM(G2579:G2588)" +"SUBTOTAL(3,A2591:A2647)" +"SUM(G2591:G2647)" +"SUBTOTAL(3,A2821:A2873)" +"SUM(G2821:G2873)" +"SUBTOTAL(3,A2876:A3281)" +"SUM(G2876:G3281)" +"SUBTOTAL(3,A3297:A3346)" +"SUM(G3297:G3346)" +"12701+2386" +"12824+7447" +"SUBTOTAL(3,A3349:A3547)" +"SUM(G3349:G3547)" +"SUBTOTAL(3,A3553:A3568)" +"SUM(G3553:G3568)" +"SUBTOTAL(3,A3571:A3650)" +"SUM(G3571:G3650)" +"SUBTOTAL(3,A3660:A3973)" +"SUM(G3660:G3973)" +"SUBTOTAL(3,A3976:A4038)" +"SUM(G3976:G4038)" +"SUBTOTAL(3,A4083:A4258)" +"SUM(G4083:G4258)" +"SUBTOTAL(3,A4289:A4349)" +"SUM(G4289:G4349)" +"798+298" +"SUBTOTAL(3,A4352:A4422)" +"SUM(G4352:G4422)" +"SUM(G4425:G4523)" +"SUBTOTAL(3,A4425:A4554)-99" +"SUM(G4528:G4554)" +"SUBTOTAL(3,A4577:A4748)" +"SUM(G4577:G4748)" +"SUBTOTAL(3,A4761:A4786)" +"SUM(G4761:G4786)" +"SUBTOTAL(3,A4789:A4829)" +"SUM(G4789:G4829)" +"2430*31*0.09" +"((2430*30*0.01)/1000)*1000" +"0.05*7500*30" +"SUBTOTAL(3,A4857:A4967)" +"SUM(G4857:G4967)" +"SUBTOTAL(3,A2:A5014)+3" +"263975848.696332-304666+1200175+2256000+812510+6419391-8000" +"26010000+2256000" +"36360000-8360000" +"6500000+7500000" +"18123000-4123000" +"10784435-3784435+1632962" +"1000000+6419391" +"SUM(D3:D13)" +"SUM(D3:D13)" +"SUM(D3:D13)" +"36360000-8360000" +"G6/$G$169" +"18123000-4123000" +"6500000+7500000" +"10556290+125272" +"7261000+1689520" +"1000000+6419391" +"10784435-3784435-270000" +"3150000+2438000" +"288500+3711500" +"1125000+2700000" +"2267277.2675+4650+29515" +"1632280.56-9043+9043+312911" +"1532639+403000" +"1405000+350000" +"871795-199597" +"393750+159922" +"-500000+1000000" +"90644+125000" +"502085.91-304666" +"188200+3500" +"186468-56213" +"127912.1+1162.5" +"112510+232" +"96409-465" +"30000+10000+8800" +"26487.5+13663+1317+1240" +"5200+4500" +"-45391-5460" +"SUM(G6:G168)" +"SUM(I6:I167)" +"G6/$G$169" +"10556290+125272" +"1000000+6419391" +"1125000+2700000" +"2267277.2675+4650+29515" +"1632280.56-9043+9043+312911" +"1405000+350000" +"393750+159922" +"-500000+1000000" +"90644+125000" +"502085.91-304666" +"186468-56213" +"127912.1+1162.5" +"112510+232" +"96409-465" +"26487.5+13663+1317+1240" +"G99/$G$8" +"-45391-5460" +"36360000-8360000" +"18123000-4123000" +"6500000+7500000" +"7261000+1689520" +"10784435-3784435-270000" +"3150000+2438000" +"288500+3711500" +"1532639+403000" +"871795-199597" +"188200+3500" +"30000+10000+8800" +"5200+4500" +"SUM(G5:G167)" +"SUM(I5:I166)" +"4607500+157858675" +"C6/$C$24" +"SUM(C5:C22)" +"G6/$G$8" +"SUM(G6:G7)" +"SUM(I6:I6)" +"'Asset Marketing'!A2" +"'Asset Marketing'!A2" +"'Asset Marketing'!A2" +"'Asset Marketing'!A2" +"'Asset Marketing'!A2" +"'Asset Marketing'!A2" +"'Asset Marketing'!A2" +"'Asset Marketing'!A2" +"'Asset Marketing'!A2" +"G7/$G$26" +"SUM(G7:G25)" +"Canada!A2" +"Canada!A2" +"Canada!A2" +"Canada!A2" +"Canada!A2" +"Canada!A2" +"Canada!A2" +"Canada!A2" +"Canada!A2" +"G7/$G$12" +"SUM(G7:G11)" +"Ercot!A2" +"Ercot!A2" +"Ercot!A2" +"Ercot!A2" +"Ercot!A2" +"Ercot!A2" +"Ercot!A2" +"Ercot!A2" +"Ercot!A2" +"1532639+403000" +"G7/$G$16" +"871795-199597" +"30000+10000+8800" +"SUM(G7:G15)" +"'Midwest Power'!A2" +"'Midwest Power'!A2" +"'Midwest Power'!A2" +"'Midwest Power'!A2" +"'Midwest Power'!A2" +"'Midwest Power'!A2" +"'Midwest Power'!A2" +"'Midwest Power'!A2" +"'Midwest Power'!A2" +"G7/$G$15" +"SUM(G7:G14)" +"'North East Power'!A2" +"'North East Power'!A2" +"'North East Power'!A2" +"'North East Power'!A2" +"'North East Power'!A2" +"'North East Power'!A2" +"'North East Power'!A2" +"'North East Power'!A2" +"'North East Power'!A2" +"7261000+1689520" +"G7/$G$15" +"188200+3500" +"5200+4500" +"SUM(G7:G14)" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"G7/$G$12" +"3150000+2438000" +"SUM(G7:G11)" +"SUM(I7:I10)" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"36360000-8360000" +"G7/$G$30" +"18123000-4123000" +"6500000+7500000" +"2369844+6410047+4607500" +"10784435-3784435-270000" +"288500+3711500" +"SUM(G7:G29)" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"1125000+2700000" +"G7/$G$13" +"1405000+350000" +"393750+159922" +"-500000+1000000" +"SUM(G7:G12)" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"G7/$G$22" +"90644+125000" +"502085.91-304666" +"-45391-5460" +"SUM(G7:G21)" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"1000000+6419391" +"G6/$G$17" +"127912.1+1162.5" +"SUM(G6:G16)" +"SUM(I6:I15)" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"G6/$G$35" +"4180797" +"1632280.56-9043+9043+312911" +"186468-56213" +"96409-465" +"SUM(G6:G34)" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"2267277.2675+4650+29515" +"G6/$G$27" +"112510+232" +"26487.5+13663+1317+1240" +"SUM(G6:G26)" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"G7/$G$10" +"SUM(G7:G9)" +"SUM(I7:I8)" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"G6/$G$10" +"SUM(G6:G9)" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"G6/$G$8" +"SUM(G6:G7)" +"SUM(I6:I6)" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"G6/$G$15" +"10556290+125272" +"SUM(G6:G14)" +"SUM(M6:M11)" +"SUM(M5:M6)" +"SUM(M5:M6)" +"SUM(I7:I132)" +"SUM(I134:I243)" +"400000/3" +"SUM(I245:I333)" +"SUM(I335:I351)" +"SUM(I244,I133,I334,I352)" +"SUM(M5:M6)" +"SUM(I7:I132)" +"SUM(I134:I243)" +"400000/3" +"SUM(I245:I333)" +"SUM(I335:I355)" +"SUM(I244,I133,I334,I356)" +"SUM(M6:M6)" +"SUM(I7:I132)" +"SUM(I134:I243)" +"400000/3" +"SUM(I245:I333)" +"SUM(I335:I356)" +"SUM(I244,I133,I334,I357)" +"SUM(I7:I132)" +"SUM(I134:I243)" +"400000/3" +"SUM(I245:I333)" +"SUM(I335:I357)" +"SUM(I244,I133,I334,I358)" +"SUM(I7:I132)" +"SUM(I134:I243)" +"400000/3" +"SUM(I245:I333)" +"SUM(I335:I360)" +"SUM(I244,I133,I334,I361)" +"1678+175+4+234+50+8+18+13+9+8+16+17+8+1+50+3+55+1+5+1+50" +"686+15" +"SUM(J5:J17)" +"2500+234" +"3948-1500-50" +"SUM(J19:J27)" +"+J18+J28" +"11904+7261+5711+4832+8485" +"1250000-125000" +"2430*31*0.09" +"0.05*7500*30" +"7276.5/2" +"798+298" +"12701+2386" +"12824+7447" +"B1396" +"((0.0025*10000*30)/1000)*1000" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"E1612" +"((50000*0.125)/1000)*1000" +"((2430*30*0.01)/1000)*1000" +"SUBTOTAL(9,G2:G2)" +"SUBTOTAL(9,G4:G10)" +"SUBTOTAL(9,G12:G14)" +"12701+2386" +"12824+7447" +"7276.5/2" +"SUBTOTAL(9,G22:G2353)" +"SUBTOTAL(9,G2357:G2361)" +"SUBTOTAL(9,G2363:G2370)" +"SUBTOTAL(9,G2372:G2515)" +"1250000-125000" +"SUBTOTAL(9,G2517:G2518)" +"SUBTOTAL(9,G2520:G2605)" +"B2694" +"SUBTOTAL(9,G2607:G2965)" +"SUBTOTAL(9,G2967:G3260)" +"((0.0025*10000*30)/1000)*1000" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"SUBTOTAL(9,G3262:G3411)" +"798+298" +"E4006" +"((50000*0.125)/1000)*1000" +"SUBTOTAL(9,G3413:G4297)" +"((2430*30*0.01)/1000)*1000" +"2430*31*0.09" +"0.05*7500*30" +"SUBTOTAL(9,G4305:G4582)" +"SUBTOTAL(9,G4584:G4593)" +"SUBTOTAL(9,G4595:G4670)" +"SUBTOTAL(9,G4672:G4694)" +"SUBTOTAL(9,G4696:G4713)" +"SUBTOTAL(9,G4717:G4750)" +"SUBTOTAL(9,G2:G4772)" +"31605000-8000" +"550919+8231357" +"12195239+27800" +"2355003+36095+6419391" +"37642027+72953705" +"SUM(D3:D22)" +"SUBTOTAL(3,A3:A3)" +"SUM(G3)" +"2256000+27200" +"290000-27200-8000" +"SUBTOTAL(3,A6:A12)" +"SUM(G6:G12)" +"12701+2386" +"12824+7447" +"7276.5/2" +"SUBTOTAL(3,A18:A2349)" +"SUM(G18:G2349)" +"SUBTOTAL(3,A2355:A2359)" +"SUM(G2355:G2359)" +"SUBTOTAL(3,A2362:A2369)" +"SUM(G2362:G2369)" +"SUBTOTAL(3,A2372:A2515)" +"SUM(G2372:G2515)" +"1250000-125000" +"SUBTOTAL(3,A2518:A2519)" +"SUM(G2518:G2519)" +"SUBTOTAL(3,A2522:A2607)" +"SUM(G2522:G2607)" +"B2622" +"B2648" +"SUBTOTAL(3,A2610:A2971)" +"SUM(G2610:G2971)" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"((0.0025*10000*30)/1000)*1000" +"SUBTOTAL(3,A3269:A3421)+295" +"SUM(G3269:G3421)+1903707" +"((50000*0.125)/1000)*1000" +"798+298" +"E3900" +"SUBTOTAL(3,A3424:A4308)" +"SUM(G3424:G4308)" +"2430*31*0.09" +"((2430*30*0.01)/1000)*1000" +"0.05*7500*30" +"SUBTOTAL(3,A4318:A4595)" +"SUM(G4318:G4595)" +"SUBTOTAL(3,A4598:A4607)" +"SUM(G4598:G4607)" +"SUBTOTAL(3,A4610:A4685)+8" +"SUM(G4610:G4685)" +"SUBTOTAL(3,A4688:A4710)" +"SUM(G4688:G4710)" +"SUBTOTAL(3,A4713:A4730)" +"SUM(G4713:G4730)" +"SUBTOTAL(3,A4736:A4769)" +"SUM(G4736:G4769)" +"SUBTOTAL(3,A3:A4793)+9" +"263975848.7-304666+1200175+2256000+812510+6419391-8000" +"SUBTOTAL(3,A3:A4)" +"SUM(G3:G4)" +"SUBTOTAL(3,A7:A273)" +"SUM(G7:G273)" +"SUBTOTAL(3,A280:A284)" +"SUM(G280:G284)" +"E359" +"SUBTOTAL(3,A291:A383)" +"SUM(G291:G383)" +"SUBTOTAL(3,A386:A397)" +"SUM(G386:G397)" +"SUBTOTAL(3,A407:A407)" +"SUBTOTAL(3,A410:A413)" +"SUBTOTAL(3,A416:A616)" +"SUM(G416:G616)" +"SUM(G619)" +"SUBTOTAL(3,A626:A632)" +"SUM(G626:G632)" +"SUM(G635:G638)" +"SUBTOTAL(3,A641:A735)" +"SUM(G641:G735)" +"SUBTOTAL(3,A738:A740)" +"SUM(G738:G740)" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"((0.0025*10000*30)/1000)*1000" +"SUBTOTAL(3,A782:A787)" +"SUM(G782:G787)" +"B801" +"B804" +"SUBTOTAL(3,A813:A820)" +"SUM(G813:G820)" +"((50000*0.125)/1000)*1000" +"SUBTOTAL(3,A831:A1011)" +"SUM(G831:G1011)" +"SUBTOTAL(3,A1017:A1039)" +"SUM(G1017:G1039)" +"SUBTOTAL(3,A1236:A1248)" +"SUM(G1236:G1248)" +"7276.5/2" +"SUBTOTAL(3,A1257:A1599)" +"SUM(G1257:G1599)" +"SUBTOTAL(3,A1605:A1621)" +"SUM(G1605:G1621)" +"SUBTOTAL(3,A1624:A1650)" +"SUM(G1624:G1650)" +"SUBTOTAL(3,A1653:A1750)" +"SUM(G1653:G1750)" +"SUBTOTAL(3,A1753:A1804)" +"SUM(G1753:G1804)" +"SUBTOTAL(3,A1807:A1836)" +"SUM(G1807:G1836)" +"SUBTOTAL(3,A1839:A2081)" +"SUM(G1839:G2081)" +"SUBTOTAL(3,A2101:A2124)" +"SUM(G2101:G2124)" +"1250000-125000" +"SUBTOTAL(3,A2166:A2184)" +"SUM(G2166:G2184)" +"SUBTOTAL(3,A2193:A2420)" +"SUM(G2193:G2420)" +"SUBTOTAL(3,A2471:A2583)" +"SUM(G2471:G2583)" +"SUBTOTAL(3,A2592:A2601)" +"SUM(G2592:G2601)" +"SUBTOTAL(3,A2604:A2660)" +"SUM(G2604:G2660)" +"SUBTOTAL(3,A2671:A2672)+8" +"SUBTOTAL(3,A2838:A2888)" +"SUM(G2838:G2888)" +"SUBTOTAL(3,A2891:A3296)" +"SUM(G2891:G3296)" +"SUBTOTAL(3,A3326:A3374)" +"SUM(G3326:G3374)" +"12701+2386" +"12824+7447" +"SUBTOTAL(3,A3377:A3575)" +"SUM(G3377:G3575)" +"SUBTOTAL(3,A3581:A3596)" +"SUM(G3581:G3596)" +"SUBTOTAL(3,A3599:A3678)" +"SUM(G3599:G3678)" +"SUBTOTAL(3,A3688:A4001)" +"SUM(G3688:G4001)" +"SUBTOTAL(3,A4004:A4064)" +"SUM(G4004:G4064)" +"SUBTOTAL(3,A4112:A4287)" +"SUM(G4112:G4287)" +"SUBTOTAL(3,A4304:A4312)" +"SUM(G4304:G4312)" +"798+298" +"SUBTOTAL(3,A4387:A4457)" +"SUM(G4387:G4457)" +"SUBTOTAL(3,A4460:A4585)" +"SUM(G4460:G4585)" +"SUBTOTAL(3,A4611:A4777)" +"SUM(G4611:G4777)" +"SUBTOTAL(3,A4796:A4821)" +"SUM(G4796:G4821)" +"SUBTOTAL(3,A4833:A4853)" +"SUM(G4833:G4853)" +"2430*31*0.09" +"((2430*30*0.01)/1000)*1000" +"0.05*7500*30" +"SUBTOTAL(3,A4897:A5006)" +"SUM(G4897:G5006)" +"SUBTOTAL(3,A3:A5054)+8" +"'By Team'!G4794" +"SUBTOTAL(3,A2:A268)" +"SUM(G2:G268)" +"SUBTOTAL(3,A271:A272)" +"SUM(G271:G272)" +"SUBTOTAL(3,A275:A279)" +"SUM(G275:G279)" +"E354" +"SUBTOTAL(3,A286:A378)" +"SUM(G286:G378)" +"SUBTOTAL(3,A381:A392)" +"SUM(G381:G392)" +"SUBTOTAL(3,A402:A402)" +"SUM(G402)" +"SUBTOTAL(3,A405:A408)" +"SUM(G405:G408)" +"SUBTOTAL(3,A411:A612)" +"SUM(G411:G612)" +"SUBTOTAL(3,A619:A625)" +"SUM(G619:G625)" +"SUBTOTAL(3,A628:A732)" +"SUM(G628:G732)" +"2256000+27200" +"290000-27200-8000" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"((0.0025*10000*30)/1000)*1000" +"SUBTOTAL(3,A777:A782)" +"SUM(G777:G782)" +"B782" +"B788" +"SUBTOTAL(3,A792:A794)" +"SUM(G792:G794)" +"SUBTOTAL(3,A797:A805)" +"SUM(G797:G805)" +"((50000*0.125)/1000)*1000" +"SUBTOTAL(3,A816:A996)" +"SUM(G816:G996)" +"SUBTOTAL(3,A1002:A1024)" +"SUM(G1002:G1024)" +"SUBTOTAL(3,A1219:A1236)" +"SUM(G1219:G1236)" +"7276.5/2" +"SUBTOTAL(3,A1239:A1581)" +"SUM(G1239:G1581)" +"SUBTOTAL(3,A1584:A1600)" +"SUM(G1584:G1600)" +"SUBTOTAL(3,A1603:A1636)" +"SUM(G1603:G1636)" +"SUBTOTAL(3,A1639:A1736)" +"SUM(G1639:G1736)" +"SUBTOTAL(3,A1739:A1790)" +"SUM(G1739:G1790)" +"SUBTOTAL(3,A1793:A1822)" +"SUM(G1793:G1822)" +"SUBTOTAL(3,A1825:A2069)" +"SUM(G1825:G2069)" +"SUBTOTAL(3,A2086:A2109)" +"SUM(G2086:G2109)" +"1250000-125000" +"SUBTOTAL(3,A2151:A2171)" +"SUM(G2151:G2171)" +"SUBTOTAL(3,A2180:A2407)" +"SUM(G2180:G2407)" +"SUBTOTAL(3,A2413:A2425)" +"SUM(G2413:G2425)" +"B2433" +"SUBTOTAL(3,A2428:A2441)" +"SUM(G2428:G2441)" +"SUBTOTAL(3,A2458:A2570)" +"SUM(G2458:G2570)" +"SUBTOTAL(3,A2579:A2588)" +"SUM(G2579:G2588)" +"SUBTOTAL(3,A2591:A2647)" +"SUM(G2591:G2647)" +"SUBTOTAL(3,A2821:A2873)" +"SUM(G2821:G2873)" +"SUBTOTAL(3,A2876:A3281)" +"SUM(G2876:G3281)" +"SUBTOTAL(3,A3297:A3346)" +"SUM(G3297:G3346)" +"12701+2386" +"12824+7447" +"SUBTOTAL(3,A3349:A3547)" +"SUM(G3349:G3547)" +"SUBTOTAL(3,A3553:A3568)" +"SUM(G3553:G3568)" +"SUBTOTAL(3,A3571:A3650)" +"SUM(G3571:G3650)" +"SUBTOTAL(3,A3660:A3973)" +"SUM(G3660:G3973)" +"SUBTOTAL(3,A3976:A4038)" +"SUM(G3976:G4038)" +"SUBTOTAL(3,A4083:A4258)" +"SUM(G4083:G4258)" +"SUBTOTAL(3,A4289:A4349)" +"SUM(G4289:G4349)" +"798+298" +"SUBTOTAL(3,A4352:A4422)" +"SUM(G4352:G4422)" +"SUM(G4425:G4523)" +"SUBTOTAL(3,A4425:A4554)-99" +"SUM(G4528:G4554)" +"SUBTOTAL(3,A4577:A4748)" +"SUM(G4577:G4748)" +"SUBTOTAL(3,A4761:A4786)" +"SUM(G4761:G4786)" +"SUBTOTAL(3,A4789:A4829)" +"SUM(G4789:G4829)" +"2430*31*0.09" +"((2430*30*0.01)/1000)*1000" +"0.05*7500*30" +"SUBTOTAL(3,A4857:A4967)" +"SUM(G4857:G4967)" +"SUBTOTAL(3,A2:A5014)+3" +"263975848.696332-304666+1200175+2256000+812510+6419391-8000" +"26010000+2256000" +"36360000-8360000" +"6500000+7500000" +"18123000-4123000" +"10784435-3784435+1632962" +"1000000+6419391" +"SUM(D3:D13)" +"SUM(D3:D13)" +"SUM(D3:D13)" +"G6/$G$174" +"SUM(G6:G173)" +"G6/$G$174" +"SUM(G5:G172)" +"SUM(I6:I173)" +"C6/$C$24" +"8909390-247870" +"SUM(C5:C22)" +"G6/$G$8" +"SUM(G6:G7)" +"SUM(I6:I6)" +"'Asset Marketing'!A2" +"'Asset Marketing'!A2" +"'Asset Marketing'!A2" +"'Asset Marketing'!A2" +"'Asset Marketing'!A2" +"'Asset Marketing'!A2" +"'Asset Marketing'!A2" +"'Asset Marketing'!A2" +"'Asset Marketing'!A2" +"G7/$G$26" +"SUM(G7:G25)" +"Canada!A2" +"Canada!A2" +"Canada!A2" +"Canada!A2" +"Canada!A2" +"Canada!A2" +"Canada!A2" +"Canada!A2" +"Canada!A2" +"G7/$G$12" +"SUM(G7:G11)" +"Ercot!A2" +"Ercot!A2" +"Ercot!A2" +"Ercot!A2" +"Ercot!A2" +"Ercot!A2" +"Ercot!A2" +"Ercot!A2" +"Ercot!A2" +"G7/$G$15" +"SUM(G7:G14)" +"'Midwest Power'!A2" +"'Midwest Power'!A2" +"'Midwest Power'!A2" +"'Midwest Power'!A2" +"'Midwest Power'!A2" +"'Midwest Power'!A2" +"'Midwest Power'!A2" +"'Midwest Power'!A2" +"'Midwest Power'!A2" +"G7/$G$19" +"SUM(G7:G18)" +"'North East Power'!A2" +"'North East Power'!A2" +"'North East Power'!A2" +"'North East Power'!A2" +"'North East Power'!A2" +"'North East Power'!A2" +"'North East Power'!A2" +"'North East Power'!A2" +"'North East Power'!A2" +"G7/$G$15" +"SUM(G7:G14)" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"G7/$G$12" +"SUM(G7:G11)" +"SUM(I7:I10)" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"G7/$G$30" +"13387391+4005124" +"1401280+1570" +"SUM(G7:G29)" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"1125000+2700000" +"G7/$G$13" +"1405000+350000" +"393750+159922" +"-500000+1000000" +"SUM(G7:G12)" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"G7/$G$21" +"90644+125000" +"502085.91-304666" +"-45391-5460" +"SUM(G7:G20)" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"G6/$G$18" +"273427+19232" +"SUM(G6:G17)" +"SUM(I6:I16)" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"G6/$G$36" +"SUM(G6:G35)" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"G6/$G$28" +"SUM(G6:G27)" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"G7/$G$11" +"SUM(G7:G10)" +"SUM(I7:I9)" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"G6/$G$10" +"SUM(G6:G9)" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"G6/$G$8" +"SUM(G6:G7)" +"SUM(I6:I6)" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"G6/$G$16" +"SUM(G6:G15)" +"NOW()" +"+O5" +"+F126" +"+F157" +"SUM(F6:F7)" +"IF(E13<>"""",E13/1000000,0)" +"IF(G13<>"""",G13/-1000000,0)" +"+H13-F13" +"+K13-H13" +"IF(L13<>"""",L13/-1000000,0)" +"+Q13-N13" +"+R13-F13" +"-312500000-737100000" +"316900000+669300000" +"76700000+294000000" +"-26990000+141790000" +"SUM(E13:E125)" +"SUM(E129:E156)" +"SUM(I127:I156)" +"CELL(""filename"")" +"NOW()" +"+D9+D10" +"SUM(D11:D24)" +"SUM(G8:G14)" +"SUM(D30:D38)" +"SUM(G29:G33)" +"+D26+D39" +"E3*G3" +"G3*J3" +"K3-E3" +"$H$31" +"SUM(F3:F7)" +"SUM(F11:F21)" +"SUM(F25:F26)" +"I8+I22+I27" +"SUM(B5:N5)" +"SUM(B5:B14)" +"M3" +"+B19" +"SUM(M19)" +"M17" +"SUM(B24:B31)" +"M22" +"1+2.7" +"SUM(B36:B41)" +"+O42+O32+O20+O15" +"+Forecast!T1" +"+Forecast!T1" +"+E4-F4" +"+E16-+F16" +"+E28" +"SUM(B4:B32)" +"SUM(B34:B41)" +"+B52+B51+B42+B33" +"SUM(B56:B60)" +"+B61+B53" +"+E69-SUM(E67:E68)" +"+E63" +"SUM(G72:G74)" +"0.5+1.5" +"100-100" +"331.2+30+7.3+12.7" +"331.2-55+30+7.3+40+12.7-67-80+75-1.9+75" +"1.3+0.3-0.4" +"0.4-0.3" +"SUM(C6:C17)" +"+'Daily Roll'!E33" +"+E18-C18" +"12.1+2.7" +"SUM(C19:C35)" +"+'Daily Roll'!E42+'Daily Roll'!E51" +"SUM(I19:I30)" +"+C37+C36+C18+C38" +"SUM(E18:E37)" +"+I37+I36+I18" +"NOW()" +"1263.4-298.7-0.5" +"SUM(M44:M46)" +"M39-M47" +"+Prudency!D1" +"+Prudency!D1" +"+Prudency!D1" +"SUM(C9:G9)" +"O9+M9+K9+H9" +"+A12+2" +"+A15+3" +"+A18+4" +"SUM(C9:C19)" +"SUM(Q8:Q19)" +"SUM(C29:C32)" +"SUM(H28:H32)" +"SUM(Q26:Q29)" +"+Q36+Q33+H33+Q20" +"TODAY()" +"296.9+78.2" +"SUM(D9:F9)" +"SUM(T7:T8)" +"162.5+11.3" +"15.9+0.3" +"SUM(T9:T11)" +"SUM(D9:D12)" +"+I13-L13" +"SUM(D15:D25)" +"SUM(U23:U27)" +"+D34+D30+D26+D13" +"+Forecast!T1" +"+Forecast!T1" +"+C4-+D4" +"+C5-D5" +"SUM(C4:C18)" +"SUM(C20:C23)" +"SUM(C25:C31)" +"+C33+C32+C24+C19" +"SUM(C37:C39)" +"+C40+C34" +"SUM(E45:E55)" +"+Forecast!T1" +"+Forecast!T1" +"+C4-D4" +"28.8-15" +"+C5-+D5" +"+Prudency!C8" +"SUM(C4:C16)" +"SUM(C18:C21)" +"SUM(C23:C29)" +"+C31+C30+C22+C17" +"+Prudency!C39" +"SUM(C35:C42)" +"+C43+C32" +"SUM(C45:C46)" +"SUM(D6:D7)" +"SUM(D13:D18)" +"+D10-D19" +"+D21/12" +"SUM(B5:P5)" +"-4.9-3.2" +"150+54" +"SUM(B5:B15)" +"F3" +"+B20" +"SUM(C20)" +"F18" +"28.6" +"49.9" +"4.5" +"SUM(B25:B33)" +"F23" +"-2.3-2.2" +"26.2" +"SUM(B38:B43)" +"SUM(C41:C43)" +"+Q44+Q34+Q21+Q16" +"+Forecast!T1" +"+Forecast!T1" +"+E4-F4" +"+E16-+F16" +"+E28" +"SUM(B4:B32)" +"SUM(B34:B41)" +"+B52+B51+B42+B33" +"SUM(B56:B60)" +"+B61+B53" +"+E69-SUM(E67:E68)" +"+E63" +"SUM(G72:G74)" +"0.5+1.5" +"100-100" +"3.6+1.3-4.9" +"331.2-55+30+7.3+40+12.7-67-80+75-1.9+75+54+22.7+5+8" +"1.3+0.3-0.4" +"0.4-0.3" +"SUM(C6:C17)" +"+'Daily Roll'!E33" +"+E18-C18" +"12.1+2.7-4.5" +"137.6-86.1-25+25" +"SUM(C19:C40)" +"+'Daily Roll'!E42+'Daily Roll'!E51" +"SUM(I19:I30)" +"+'Daily Roll'!E52" +"+C42+C41+C18+C43" +"SUM(E18:E42)" +"+I42+I41+I18" +"NOW()" +"1271-6.1-196.4" +"M44-M49" +"SUM(M51:M57)" +"+Prudency!D1" +"+Prudency!D1" +"+Prudency!D1" +"SUM(C9:G9)" +"O9+M9+K9+H9" +"+A12+2" +"+A15+3" +"+A18+4" +"SUM(C9:C19)" +"SUM(Q8:Q19)" +"SUM(C29:C32)" +"SUM(H28:H32)" +"SUM(Q26:Q29)" +"+Q36+Q33+H33+Q20" +"TODAY()" +"296.9+78.2" +"SUM(D9:F9)" +"SUM(T7:T8)" +"162.5+11.3" +"15.9+0.3" +"SUM(T9:T11)" +"SUM(D9:D12)" +"+I13-L13" +"SUM(D15:D25)" +"SUM(U23:U27)" +"+D34+D30+D26+D13" +"+Forecast!T1" +"+Forecast!T1" +"+C4-+D4" +"+C5-D5" +"SUM(C4:C18)" +"SUM(C20:C23)" +"SUM(C25:C31)" +"+C33+C32+C24+C19" +"SUM(C37:C39)" +"+C40+C34" +"SUM(E45:E55)" +"+Forecast!T1" +"+Forecast!T1" +"+C4-D4" +"28.8-15" +"+C5-+D5" +"+Prudency!C8" +"SUM(C4:C16)" +"SUM(C18:C21)" +"SUM(C23:C29)" +"+C31+C30+C22+C17" +"+Prudency!C39" +"SUM(C35:C42)" +"+C43+C32" +"SUM(C45:C46)" +"SUM(D6:D7)" +"SUM(D13:D18)" +"+D10-D19" +"+D21/12" +"(225-75.4)/N2" +"(225-75.4)/N2" +"SUM(#REF!)" +"SUM(G6:G7)" +"23.4+12.8-23.8" +"SUM(G9:G12)" +"+C9+C8+#REF!" +"+G13+G8" +"NOW()" +"SUM(B5:R5)" +"-0.7+0.7" +"SUM(B5:B15)" +"B4" +"+B20" +"SUM(C20)" +"B19" +"SUM(B25:B34)" +"B24" +"SUM(B39:B44)" +"SUM(C42:C44)" +"+S45+S35+S21+S16" +"+Forecast!T1" +"+Forecast!T1" +"+E4-F4" +"+E16-+F16" +"+E28" +"SUM(B4:B32)" +"SUM(B34:B41)" +"+B52+B51+B42+B33" +"SUM(B56:B60)" +"+B61+B53" +"+E69-SUM(E67:E68)" +"+E63" +"SUM(G72:G74)" +"0.5+1.5" +"2-1" +"100-100" +"3.6+1.3-4.9" +"331.2-55+30+7.3+40+12.7-67-80+75-1.9+75+54+22.7+5+8-12+78" +"1.3+0.3-0.4" +"0.4-0.3" +"SUM(C6:C17)" +"+'Daily Roll'!E33" +"+E18-C18" +"12.1+2.7-4.5" +"1.7+0.4" +"137.6-86.1-25+25" +"SUM(C19:C42)" +"+'Daily Roll'!E42+'Daily Roll'!E51" +"SUM(I19:I30)" +"+'Daily Roll'!E52" +"+C44+C43+C18+C45" +"SUM(E18:E44)" +"+I44+I43+I18" +"NOW()" +"1271-6.1-196.4" +"M46-M51" +"SUM(M53:M59)" +"+Prudency!D1" +"+Prudency!D1" +"+Prudency!D1" +"SUM(C9:G9)" +"O9+M9+K9+H9" +"+A12+2" +"+A15+3" +"+A18+4" +"SUM(C9:C19)" +"SUM(Q8:Q19)" +"SUM(C29:C32)" +"SUM(H28:H32)" +"SUM(Q26:Q29)" +"+Q36+Q33+H33+Q20" +"TODAY()" +"296.9+78.2" +"SUM(D9:F9)" +"SUM(T7:T8)" +"162.5+11.3" +"15.9+0.3" +"SUM(T9:T11)" +"SUM(D9:D12)" +"+I13-L13" +"SUM(D15:D25)" +"SUM(U23:U27)" +"+D34+D30+D26+D13" +"+Forecast!T1" +"+Forecast!T1" +"+C4-+D4" +"+C5-D5" +"SUM(C4:C18)" +"SUM(C20:C23)" +"SUM(C25:C31)" +"+C33+C32+C24+C19" +"SUM(C37:C39)" +"+C40+C34" +"SUM(E45:E55)" +"+Forecast!T1" +"+Forecast!T1" +"+C4-D4" +"28.8-15" +"+C5-+D5" +"+Prudency!C8" +"SUM(C4:C16)" +"SUM(C18:C21)" +"SUM(C23:C29)" +"+C31+C30+C22+C17" +"+Prudency!C39" +"SUM(C35:C42)" +"+C43+C32" +"SUM(C45:C46)" +"SUM(D6:D7)" +"SUM(D13:D18)" +"+D10-D19" +"+D21/12" +"(224-75.4-74)/P2" +"(224-75.4-74)/P2" +"SUM(G6:G7)" +"23.4+12.8-23.8+41.4+71.6" +"SUM(G9:G12)" +"G8+G13" +"+I13+I8" +"NOW()" +"SUM(B5:N5)" +"SUM(B5:B15)" +"M3" +"+B20" +"SUM(M20)" +"M18" +"SUM(B25:B32)" +"M23" +"1+2.7" +"SUM(B37:B42)" +"+O43+O33+O21+O16" +"+Forecast!T1" +"+Forecast!T1" +"+E4-F4" +"+E16-+F16" +"+E28" +"SUM(B4:B32)" +"SUM(B34:B41)" +"+B52+B51+B42+B33" +"SUM(B56:B60)" +"+B61+B53" +"+E69-SUM(E67:E68)" +"+E63" +"SUM(G72:G74)" +"SUM(C7:C38)" +"SUM(G8:G38)" +"SUM(K8:K37)" +"SUM(C40:C62)" +"SUM(G41:G62)" +"SUM(K41:K61)" +"+C64+C63+C39+C66" +"G39+G63+G64+G65" +"I39+I63+I64+I65+I66" +"M39+M63" +"+Prudency!D1" +"+Prudency!D1" +"+Prudency!D1" +"SUM(C9:G9)" +"O9+M9+K9+H9" +"+A12+2" +"+A15+3" +"+A18+4" +"SUM(C9:C19)" +"SUM(Q8:Q19)" +"SUM(C29:C32)" +"SUM(H28:H32)" +"SUM(Q26:Q29)" +"+Q36+Q33+H33+Q20" +"TODAY()" +"296.9+78.2" +"SUM(D9:F9)" +"SUM(T7:T8)" +"162.5+11.3" +"15.9+0.3" +"SUM(T9:T11)" +"SUM(D9:D12)" +"+I13-L13" +"SUM(D15:D25)" +"SUM(U23:U27)" +"+D34+D30+D26+D13" +"+Forecast!T1" +"+Forecast!T1" +"+C4-+D4" +"+C5-D5" +"SUM(C4:C18)" +"SUM(C20:C23)" +"SUM(C25:C31)" +"+C33+C32+C24+C19" +"SUM(C37:C39)" +"+C40+C34" +"SUM(E45:E55)" +"+Forecast!T1" +"+Forecast!T1" +"+C4-D4" +"28.8-15" +"+C5-+D5" +"+Prudency!C8" +"SUM(C4:C16)" +"SUM(C18:C21)" +"SUM(C23:C29)" +"+C31+C30+C22+C17" +"+Prudency!C39" +"SUM(C35:C42)" +"+C43+C32" +"SUM(C45:C46)" +"SUM(D6:D7)" +"SUM(D13:D18)" +"+D10-D19" +"+D21/12" +"IF(D4="""","""",D4-C4)" +"IF(OR(D8="""",C8=""""),"""",D8-C8)" +"1500+600" +"SUM(I10:AI10)" +"E10-AJ10" +"I10" +"SUM(AM10:AU10)" +"SUM(E10:E18)" +"20+750" +"SUM(E22:E29)" +"544.16-435" +"544.16+435" +"SUM(E34:E39)" +"4853-2800" +"SUM(E44:E50)" +"175" +"49" +"SUM(E55:E64)" +"SUM(E68:E69)" +"9296-8000" +"SUM(E73:E76)" +"0.16*AJ87" +"0.05*AJ87" +"0.06*AJ87" +"0.18*AJ87" +"0.13*AJ87" +"0.04*AJ87" +"0.01*AJ87" +"0.13*AJ87" +"0.07*AJ87" +"0.03*AJ87" +"0.12*AJ87" +"0.01*AJ87" +"0.01*AJ87" +"2242.04*0.429" +"2242.04-R100" +"3799.105-1" +"SUM(E87:E101)" +"4376-750" +"4901-4901" +"SUM(E105:E111)" +"188*0.63" +"188*0.37" +"855-22" +"72.453*0.63" +"72.453*0.37" +"2155-1269" +"28*0.63" +"28*0.37" +"114.906*0.63" +"114.906*0.37" +"332*0.63" +"332*0.37" +"759.093*0.63" +"759.093*0.37" +"22.686*0.63" +"22.686*0.37" +"1147-1147" +"0.552+1" +"81.435*0.63" +"81.435*0.37" +"SUM(E115:E131)" +"232.405+62.881" +"65.638+29.599+43.808+57.92+1.814+68.863+158.284+3.215+269.407+3.224+233.863+3015.716+224.002+0.48" +"208.11*0.63" +"208.11*0.37" +"SUM(E136:E148)" +"SUM(E152:E191)" +"503*0.63" +"503*0.37" +"508*0.63" +"508*0.37" +"SUM(E196:E203)" +"SUM(E207:E209)" +"E19+E31+E41+E52+E65+E70+E77+E84+E102+E112+E133+E149+E193+E204+E210" +"NOW()" +"CELL(""filename"",A184)" +"'By Group'!I19" +"'By Group'!I31" +"'By Group'!I41" +"'By Group'!I52" +"'By Group'!I65" +"'By Group'!I70" +"'By Group'!I77" +"'By Group'!I84" +"'By Group'!I102" +"'By Group'!I112" +"'By Group'!I133" +"'By Group'!I149" +"'By Group'!I193" +"'By Group'!I204" +"'By Group'!AJ210" +"SUM(F9:F37)" +"SUM(K2:IV2)" +"+E16-F16" +"+E30+E29" +"G8-I8" +"SUM(E15:E16)" +"G21+G17+G13+G11+G8" +"SUM(I33:I40)" +"I49+I47+I45+I43+I41+I30+I28+I26" +"G24" +"I51+I24" +"SUM(F11:I11)" +"F11-F13" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"+'Natural Gas'!C8+Ontario!C8+Finance!C8+Executive!C8+Alberta!C8" +"+E8/$E$23" +"+'Natural Gas'!C11+Ontario!C11+Finance!C11+Executive!C10+Alberta!C11" +"SUM(C8:C22)" +"+E27+E25" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Pull Sheet'!E9" +"'[2]Pull Sheet'!E9" +"'[2]Pull Sheet'!E9" +"'[2]Pull Sheet'!E9" +"'[2]Pull Sheet'!E9" +"'[2]Pull Sheet'!E9" +"'[2]Team Report'!BA25" +"(C8/9)*12" +"+E8/$E$23" +"'[2]Team Report'!BA26" +"'[2]Team Report'!BA32" +"'[2]Team Report'!BA42-C39-C40" +"'[2]Team Report'!BA44" +"SUM(C8:C22)" +"+E27+E25" +"'[2]Team Report'!BA29" +"'[2]Team Report'!BA39" +"'[2]Team Report'!BA43" +"'[2]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Pull Sheet'!E9" +"'[1]Pull Sheet'!E9" +"'[1]Pull Sheet'!E9" +"'[1]Pull Sheet'!E9" +"'[1]Pull Sheet'!E9" +"'[1]Pull Sheet'!E9" +"'[1]Team Report'!BA25" +"(C8/9)*12" +"+E8/$E$23" +"'[1]Team Report'!BA26" +"'[1]Team Report'!BA32" +"'[1]Team Report'!BA42+C41" +"'[1]Team Report'!BA44" +"SUM(C8:C22)" +"+E27+E25" +"'[1]Team Report'!BA29" +"'[1]Team Report'!BA39" +"'[1]Team Report'!BA43" +"'[1]Team Report'!BA45" +"C23+C33+C34+C35+C36+C37+C38+C39+C40" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Team Report'!BA25" +"(C8/9)*12" +"+E8/$E$23" +"'[3]Team Report'!BA26" +"'[3]Team Report'!BA32" +"'[3]Team Report'!BA42+C39" +"'[3]Team Report'!BA44" +"SUM(C8:C22)" +"+E27+E25" +"'[3]Team Report'!BA29" +"'[3]Team Report'!BA39" +"'[3]Team Report'!BA43" +"'[3]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Team Report'!BA25" +"(C8/9)*12" +"+E8/$E$23" +"'[4]Team Report'!BA27" +"'[4]Team Report'!BA32" +"'[4]Team Report'!BA42+C39" +"'[4]Team Report'!BA44" +"SUM(C8:C22)" +"+E27+E25" +"'[4]Team Report'!BA29" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Pull Sheet'!E9" +"'[5]Pull Sheet'!E9" +"'[5]Pull Sheet'!E9" +"'[5]Pull Sheet'!E9" +"'[5]Pull Sheet'!E9" +"'[5]Pull Sheet'!E9" +"'[5]Team Report'!BA25" +"(C8/9)*12" +"+E8/$E$23" +"'[5]Team Report'!BA26" +"'[5]Team Report'!BA28-C40" +"'[5]Team Report'!BA32-C39" +"'[5]Team Report'!BA33" +"'[5]Team Report'!BA42-C41" +"'[5]Team Report'!BA44" +"SUM(C8:C22)" +"+E27+E25" +"'[5]Team Report'!BA29" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"'[5]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'Central Trading'!C8+'Central Origination'!C8+Derivatives!C8+'East Trading'!C8+'East Origination'!C8+'Financial Gas'!C8+Structuring!C8+'Texas Trading'!C8+'Texas Origination'!C8+'West Trading'!C8+'West Origination'!C8+Fundamentals!C8" +"(C8/9)*12" +"E8/$E$23" +"'Central Trading'!D9+'Central Origination'!D10+Derivatives!D10+'East Trading'!D10+'East Origination'!D10+'Financial Gas'!D10+Structuring!D10+'Texas Trading'!D10+'Texas Origination'!D10+'West Trading'!D10+'West Origination'!D10+Fundamentals!D10" +"SUM(C8:C22)" +"SUM(E25:E27)" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Pull Sheet'!E9" +"'[2]Pull Sheet'!E9" +"'[2]Pull Sheet'!E9" +"'[2]Pull Sheet'!E9" +"'[2]Pull Sheet'!E9" +"'[2]Pull Sheet'!E9" +"'[2]Team Report'!BA25-174000-18500" +"(C8/9)*12" +"E8/$E$23" +"C9" +"'[2]Team Report'!BA26-3330-1665" +"'[2]Team Report'!BA27" +"'[2]Team Report'!BA32" +"'[2]Team Report'!BA42-6105" +"'[2]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(E25:E28)" +"'[2]Team Report'!BA29" +"'[2]Team Report'!BA39" +"'[2]Team Report'!BA43" +"'[2]Team Report'!BA45" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!BA25-6500-3000+780349" +"(C8/9)*12" +"E8/$E$23" +"3000+71000" +"C9" +"61900+49400" +"'[1]Team Report'!BA26-1593+161252" +"'[1]Team Report'!BA27+129463" +"'[1]Team Report'!BA28-7719+185564" +"'[1]Team Report'!BA32+125" +"'[1]Team Report'!BA33+47915" +"'[1]Team Report'!BA34" +"'[1]Team Report'!BA36+119021" +"'[1]Team Report'!BA37+6085" +"'[1]Team Report'!BA42-53807+3478" +"'[1]Team Report'!BA44+15" +"SUM(C8:C22)" +"SUM(E25:E27)" +"'[1]Team Report'!BA29" +"'[1]Team Report'!BA39" +"'[1]Team Report'!BA40+21379" +"'[1]Team Report'!BA41+11066" +"'[1]Team Report'!BA43" +"'[1]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Team Report'!BA25-151000-160000" +"(C8/9)*12" +"E8/$E$23" +"C9" +"'[3]Team Report'!BA26-35235" +"'[3]Team Report'!BA27" +"'[3]Team Report'!BA32" +"'[3]Team Report'!BA42-228371.66" +"'[3]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(E25:E28)" +"'[3]Team Report'!BA29" +"'[3]Team Report'!BA39" +"'[3]Team Report'!BA43" +"'[3]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Team Report'!BA25-39000-150000" +"(C8/9)*12" +"E8/$E$23" +"C9" +"'[4]Team Report'!BA26-7596+17469.91" +"'[4]Team Report'!BA27" +"'[4]Team Report'!BA32" +"'[4]Team Report'!BA42-113000-16374" +"'[4]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(E25:E27)" +"'[4]Team Report'!BA29" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Pull Sheet'!E9" +"'[5]Pull Sheet'!E9" +"'[5]Pull Sheet'!E9" +"'[5]Pull Sheet'!E9" +"'[5]Pull Sheet'!E9" +"'[5]Pull Sheet'!E9" +"'[5]Team Report'!BA25-198750-12000" +"(C8/9)*12" +"E8/$E$23" +"C9" +"'[5]Team Report'!BA26-2322-1080" +"'[5]Team Report'!BA27" +"'[5]Team Report'!BA32" +"'[5]Team Report'!BA42-66400-3798" +"'[5]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(E25:E28)" +"'[5]Team Report'!BA29" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"'[5]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Pull Sheet'!E9" +"'[6]Pull Sheet'!E9" +"'[6]Pull Sheet'!E9" +"'[6]Pull Sheet'!E9" +"'[6]Pull Sheet'!E9" +"'[6]Pull Sheet'!E9" +"'[6]Team Report'!BA25-102000-47500" +"(C8/9)*12" +"E8/$E$23" +"C9" +"'[6]Team Report'!BA26-8442-4275" +"'[6]Team Report'!BA27" +"'[6]Team Report'!BA32" +"'[6]Team Report'!BA42-68800-15783-4078" +"'[6]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(E25:E28)" +"'[6]Team Report'!BA29" +"'[6]Team Report'!BA39" +"'[6]Team Report'!BA43" +"'[6]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Team Report'!BA25-80500" +"(C8/9)*12" +"E8/$E$23" +"C9" +"'[7]Team Report'!BA26-13716-7425" +"'[7]Team Report'!BA27" +"'[7]Team Report'!BA32" +"'[7]Team Report'!BA42-250700-28359" +"'[7]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(E25:E28)" +"'[7]Team Report'!BA29" +"'[7]Team Report'!BA39" +"'[7]Team Report'!BA43" +"'[7]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Team Report'!BA25-27500-228500" +"(C8/9)*12" +"E8/$E$23" +"C9" +"'[8]Team Report'!BA26-5350-2475" +"'[8]Team Report'!BA27" +"'[8]Team Report'!BA32" +"'[8]Team Report'!BA42-109600-16374" +"'[8]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(E25:E27)" +"'[8]Team Report'!BA29" +"'[8]Team Report'!BA39" +"'[8]Team Report'!BA43" +"'[8]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Pull Sheet'!E9" +"'[9]Pull Sheet'!E9" +"'[9]Pull Sheet'!E9" +"'[9]Pull Sheet'!E9" +"'[9]Pull Sheet'!E9" +"'[9]Pull Sheet'!E9" +"'[9]Team Report'!BA25-24000" +"(C8/9)*12" +"E8/$E$23" +"C9" +"'[9]Team Report'!BA26" +"'[9]Team Report'!BA32" +"'[9]Team Report'!BA42" +"'[9]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(E25:E27)" +"'[9]Team Report'!BA29" +"'[9]Team Report'!BA39" +"'[9]Team Report'!BA43" +"'[9]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Pull Sheet'!E9" +"'[11]Pull Sheet'!E9" +"'[11]Pull Sheet'!E9" +"'[11]Pull Sheet'!E9" +"'[11]Pull Sheet'!E9" +"'[11]Pull Sheet'!E9" +"'[11]Team Report'!BA25-115500-225000" +"(C8/9)*12" +"E8/$E$23" +"C9" +"'[11]Team Report'!BA26-18522-11880" +"'[11]Team Report'!BA27" +"'[11]Team Report'!BA32" +"'[11]Team Report'!BA42-221000-38853" +"'[11]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(E25:E27)" +"'[11]Team Report'!BA29" +"'[11]Team Report'!BA39" +"'[11]Team Report'!BA43" +"'[11]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Team Report'!BA25-34500-173000" +"(C8/9)*12" +"E8/$E$23" +"C9" +"'[10]Team Report'!BA26-5346-2835" +"'[10]Team Report'!BA27" +"'[10]Team Report'!BA32" +"'[10]Team Report'!BA42-106400-10719" +"'[10]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(E25:E27)" +"'[10]Team Report'!BA29" +"'[10]Team Report'!BA39" +"'[10]Team Report'!BA43" +"'[10]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Pull Sheet'!E9&"" Monthly Variance""" +"'[13]Pull Sheet'!E9&"" Monthly Variance""" +"'[13]Pull Sheet'!E9&"" Monthly Variance""" +"'[13]Pull Sheet'!E9&"" Monthly Variance""" +"'[13]Pull Sheet'!E9&"" Monthly Variance""" +"'[13]Pull Sheet'!E9&"" Monthly Variance""" +"'[13]Team Report'!BA25-224000" +"(C8/9)*12" +"E8/$E$23" +"C9" +"'[13]Team Report'!BA26-38718-18945" +"'[13]Team Report'!BA27" +"'[13]Team Report'!BA32" +"'[13]Team Report'!BA42-529300-69912" +"'[13]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(E25:E27)" +"'[13]Team Report'!BA29" +"'[13]Team Report'!BA39" +"'[13]Team Report'!BA43" +"'[13]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'Executive Orig'!C8+Trading!C8+Origination!C8+'Mid Market'!C8+Generaton!C8+Services!C8+Fundamentals!C8" +"(C8/9)*12" +"+E8/$E$23" +"+C9" +"SUM(C8:C22)" +"+E27+E25" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Pull Sheet'!E9" +"'[2]Pull Sheet'!E9" +"'[2]Pull Sheet'!E9" +"'[2]Pull Sheet'!E9" +"'[2]Pull Sheet'!E9" +"'[2]Pull Sheet'!E9" +"'[2]Team Report'!BA25-C9" +"(C8/9)*12" +"+E8/$E$23" +"+C9" +"'[2]Team Report'!BA26" +"'[2]Team Report'!BA32" +"'[2]Team Report'!BA42-C10" +"'[2]Team Report'!BA44" +"SUM(C8:C22)" +"+E27+E25" +"'[2]Team Report'!BA29" +"'[2]Team Report'!BA39" +"'[2]Team Report'!BA43" +"'[2]Team Report'!BA45" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Team Report'!BA25-C9-88500" +"(C8/9)*12" +"+E8/$E$23" +"+C9" +"88500+15183+73200+29442+7875" +"'[3]Team Report'!BA26-15183-7875" +"'[3]Team Report'!BA27-10825" +"'[3]Team Report'!BA28-243381" +"'[3]Team Report'!BA32-736384" +"'[3]Team Report'!BA33" +"'[3]Team Report'!BA42-29442-158500-73200" +"'[3]Team Report'!BA44" +"SUM(C8:C22)" +"+E27+E25" +"'[3]Team Report'!BA29" +"'[3]Team Report'!BA39" +"'[3]Team Report'!BA43" +"'[3]Team Report'!BA45" +"736384+158500" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Pull Sheet'!E9" +"'[5]Pull Sheet'!E9" +"'[5]Pull Sheet'!E9" +"'[5]Pull Sheet'!E9" +"'[5]Pull Sheet'!E9" +"'[5]Pull Sheet'!E9" +"'[5]Team Report'!BA25-C9+1216780-66500" +"(C8/9)*12" +"+E8/$E$23" +"+C9" +"66500+11844+150000+20031+5625" +"'[5]Team Report'!BA26-11844-5625" +"'[5]Team Report'!BA27" +"'[5]Team Report'!BA32" +"'[5]Team Report'!BA42-C39-150000-20031" +"'[5]Team Report'!BA44" +"SUM(C8:C22)" +"+E27+E25" +"'[5]Team Report'!BA29" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"'[5]Team Report'!BA45" +"795732+362488" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Pull Sheet'!E9" +"'[1]Pull Sheet'!E9" +"'[1]Pull Sheet'!E9" +"'[1]Pull Sheet'!E9" +"'[1]Pull Sheet'!E9" +"'[1]Pull Sheet'!E9" +"'[1]Team Report'!BA25-C9-136000" +"(C8/9)*12" +"+E8/$E$23" +"+C9" +"136000+25317+341000+43410+12240" +"'[1]Team Report'!BA26-25317-12240" +"'[1]Team Report'!BA27" +"'[1]Team Report'!BA28-C39-C40" +"'[1]Team Report'!BA32" +"'[1]Team Report'!BA42-341000-43410-C41-C42-C43" +"'[1]Team Report'!BA44" +"SUM(C8:C22)" +"+E27+E25" +"'[1]Team Report'!BA29" +"'[1]Team Report'!BA39" +"'[1]Team Report'!BA43" +"'[1]Team Report'!BA45" +"10397+3368+4311+7331" +"16834+34764+839+2164+3268+16241" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Team Report'!BA25-C9" +"(C8/9)*12" +"+E8/$E$23" +"+C9" +"'[4]Team Report'!BA26" +"'[4]Team Report'!BA32" +"'[4]Team Report'!BA42" +"'[4]Team Report'!BA44" +"SUM(C8:C22)" +"+E27+E25" +"'[4]Team Report'!BA29" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Pull Sheet'!E9" +"'[6]Pull Sheet'!E9" +"'[6]Pull Sheet'!E9" +"'[6]Pull Sheet'!E9" +"'[6]Pull Sheet'!E9" +"'[6]Pull Sheet'!E9" +"'[6]Team Report'!BA25-C9" +"(C8/9)*12" +"+E8/$E$23" +"+C9" +"'[6]Team Report'!BA26" +"'[6]Team Report'!BA32" +"'[6]Team Report'!BA42" +"'[6]Team Report'!BA44" +"SUM(C8:C22)" +"+E27+E25" +"'[6]Team Report'!BA29" +"'[6]Team Report'!BA39" +"'[6]Team Report'!BA43" +"'[6]Team Report'!BA45" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Team Report'!BA25-C9" +"(C8/9)*12" +"+E8/$E$23" +"+C9" +"'[7]Team Report'!BA26" +"'[7]Team Report'!BA32" +"'[7]Team Report'!BA42-C10" +"'[7]Team Report'!BA44" +"SUM(C8:C22)" +"+E27+E25" +"'[7]Team Report'!BA29" +"'[7]Team Report'!BA39" +"'[7]Team Report'!BA43" +"'[7]Team Report'!BA45" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'Ercot Trading'!C8+'Ercot Origination'!C8+'Southeast Trading'!C8+'Southeast Origination'!C8+'Midwest Trading'!C8+'Midwest Origination'!C8+'Northeast Trading'!C8+'Northeast Origination'!C8+'Management Book'!C8+Structuring_Fund!C8+Services!C8+Options!C8" +"(C8/9)*12" +"E8/$E$23" +"C9" +"SUM(C8:C22)" +"SUM(E25:E27)" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Pull Sheet'!E9" +"'[2]Pull Sheet'!E9" +"'[2]Pull Sheet'!E9" +"'[2]Pull Sheet'!E9" +"'[2]Pull Sheet'!E9" +"'[2]Pull Sheet'!E9" +"'[2]Team Report'!BA25-C9-21000" +"(C8/9)*12" +"E8/$E$23" +"C9" +"21000+3870+103200+6330+1800" +"'[2]Team Report'!BA26-3870-1800" +"'[2]Team Report'!BA27" +"'[2]Team Report'!BA32" +"'[2]Team Report'!BA37-C39" +"'[2]Team Report'!BA42-6330-103200" +"'[2]Team Report'!BA44" +"SUM(C8:C22)" +"5+2" +"SUM(E25:E27)" +"'[2]Team Report'!BA29" +"'[2]Team Report'!BA39" +"'[2]Team Report'!BA43" +"'[2]Team Report'!BA45" +"82053.5" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Pull Sheet'!E9" +"'[1]Pull Sheet'!E9" +"'[1]Pull Sheet'!E9" +"'[1]Pull Sheet'!E9" +"'[1]Pull Sheet'!E9" +"'[1]Pull Sheet'!E9" +"'[1]Team Report'!BA25-C9-26000" +"(C8/9)*12" +"C9" +"E9/$E$23" +"26000+4032+44800+10199+2340" +"'[1]Team Report'!BA26-4032-2340" +"'[1]Team Report'!BA27" +"'[1]Team Report'!BA28-C39" +"'[1]Team Report'!BA32" +"'[1]Team Report'!BA42-44800-10199" +"'[1]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(E25:E27)" +"'[1]Team Report'!BA29" +"'[1]Team Report'!BA39" +"'[1]Team Report'!BA43" +"'[1]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Pull Sheet'!E9" +"'[11]Pull Sheet'!E9" +"'[11]Pull Sheet'!E9" +"'[11]Pull Sheet'!E9" +"'[11]Pull Sheet'!E9" +"'[11]Pull Sheet'!E9" +"'[11]Team Report'!BA25-29000-C9" +"(C8/9)*12" +"E8/$E$23" +"C9" +"29000+5112+121200+9678+2025" +"'[11]Team Report'!BA26-5112-2025" +"'[11]Team Report'!BA27" +"'[11]Team Report'!BA32" +"'[11]Team Report'!BA42-121200-9678" +"'[11]Team Report'!BA44" +"SUM(C8:C22)" +"5+2" +"SUM(E25:E27)" +"'[11]Team Report'!BA29" +"'[11]Team Report'!BA39" +"'[11]Team Report'!BA43" +"'[11]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Team Report'!BA25-C9-100500" +"(C8/9)*12" +"E8/$E$23" +"C9" +"100500+16200+184800+35055+9045" +"'[10]Team Report'!BA26-16200-9045" +"'[10]Team Report'!BA27" +"'[10]Team Report'!BA32-C39" +"'[10]Team Report'!BA33" +"'[10]Team Report'!BA42-184800-35055" +"'[10]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(E25:E27)" +"'[10]Team Report'!BA29" +"'[10]Team Report'!BA39" +"'[10]Team Report'!BA43" +"'[10]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Pull Sheet'!E9" +"'[5]Pull Sheet'!E9" +"'[5]Pull Sheet'!E9" +"'[5]Pull Sheet'!E9" +"'[5]Pull Sheet'!E9" +"'[5]Pull Sheet'!E9" +"'[5]Team Report'!BA25-C9-56348" +"(C8/9)*12" +"E8/$E$23" +"C9" +"56348+7902+137200+15558+4140" +"'[5]Team Report'!BA26-7902-4140" +"'[5]Team Report'!BA27" +"'[5]Team Report'!BA28-C39" +"'[5]Team Report'!BA32" +"'[5]Team Report'!BA42-137200-15558" +"'[5]Team Report'!BA44" +"SUM(C8:C22)" +"8+2" +"SUM(E25:E27)" +"'[5]Team Report'!BA29" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"'[5]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Team Report'!BA25-67500" +"(C8/9)*12" +"E8/$E$23" +"C9" +"67500+11232+89300+14517+5805" +"'[4]Team Report'!BA26-11232-5805" +"'[4]Team Report'!BA27-6712.5-7658" +"'[4]Team Report'!BA28-22655" +"'[4]Team Report'!BA32" +"'[4]Team Report'!BA42-89300-14517" +"'[4]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(E25:E27)" +"'[4]Team Report'!BA29" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"6712+7658+22655" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Team Report'!BA25-C9-38000" +"(C8/9)*12" +"E8/$E$23" +"C9" +"38000+6534+171400+13026+3420" +"'[7]Team Report'!BA26-6354-3420" +"'[7]Team Report'!BA27" +"'[7]Team Report'!BA28-C39-C40" +"'[7]Team Report'!BA32-C41" +"'[7]Team Report'!BA33" +"'[7]Team Report'!BA42-171400-13026" +"'[7]Team Report'!BA44" +"SUM(C8:C22)" +"8+4" +"5+3" +"SUM(E25:E27)" +"'[7]Team Report'!BA29" +"'[7]Team Report'!BA39" +"'[7]Team Report'!BA43" +"'[7]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Pull Sheet'!E9" +"'[6]Pull Sheet'!E9" +"'[6]Pull Sheet'!E9" +"'[6]Pull Sheet'!E9" +"'[6]Pull Sheet'!E9" +"'[6]Pull Sheet'!E9" +"'[6]Team Report'!BA25-C9-93000" +"(C8/9)*12" +"E8/$E$23" +"C9" +"93000+15498+141200+31932+1620" +"'[6]Team Report'!BA26-15498-1620" +"'[6]Team Report'!BA27" +"'[6]Team Report'!BA28-C39" +"'[6]Team Report'!BA32" +"'[6]Team Report'!BA42-141200-31932" +"'[6]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(E25:E27)" +"'[6]Team Report'!BA29" +"'[6]Team Report'!BA39" +"'[6]Team Report'!BA43" +"'[6]Team Report'!BA45" +"6198+4500+35515" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Team Report'!BA25-C9-631482-76000" +"(C8/9)*12" +"E8/$E$23" +"C9" +"76000+13014+25278+13500+18900" +"'[3]Team Report'!BA26-81629-43074-560-535-13014-13500" +"'[3]Team Report'!BA27-1005-10582-710-163274-10458-7505" +"'[3]Team Report'!BA28-7679-159402-233-196-597-9080" +"'[3]Team Report'!BA32-23224-887748-C42" +"'[3]Team Report'!BA33-13593" +"'[3]Team Report'!BA34" +"'[3]Team Report'!BA36-87973-619" +"'[3]Team Report'!BA37-5382" +"'[3]Team Report'!BA38-37" +"'[3]Team Report'!BA42-126685-3093-668-51447-3258-25278-18900-C41" +"'[3]Team Report'!BA44-101" +"SUM(C8:C22)" +"SUM(E25:E27)" +"'[3]Team Report'!BA29-47452" +"'[3]Team Report'!BA30" +"'[3]Team Report'!BA39" +"'[3]Team Report'!BA40-3735" +"'[3]Team Report'!BA41-42345" +"'[3]Team Report'!BA43" +"'[3]Team Report'!BA45" +"10458+7505+9080" +"100000+24325+75000" +"70000+90000+100000+26600+32000+29881" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Pull Sheet'!E9" +"'[12]Pull Sheet'!E9" +"'[12]Pull Sheet'!E9" +"'[12]Pull Sheet'!E9" +"'[12]Pull Sheet'!E9" +"'[12]Pull Sheet'!E9" +"'[12]Team Report'!BA25-C9-166000" +"(C8/9)*12" +"E8/$E$23" +"C9" +"166000+28656+514500+53454+14490" +"'[12]Team Report'!BA26-28656-14490" +"'[12]Team Report'!BA27" +"'[12]Team Report'!BA32-C40" +"'[12]Team Report'!BA33" +"'[12]Team Report'!BA37-C39" +"'[12]Team Report'!BA42-514500" +"'[12]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(E25:E27)" +"'[12]Team Report'!BA29" +"'[12]Team Report'!BA39" +"'[12]Team Report'!BA43" +"'[12]Team Report'!BA45" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Pull Sheet'!E9" +"'[9]Pull Sheet'!E9" +"'[9]Pull Sheet'!E9" +"'[9]Pull Sheet'!E9" +"'[9]Pull Sheet'!E9" +"'[9]Pull Sheet'!E9" +"'[9]Team Report'!BA25" +"(C8/9)*12" +"E8/$E$23" +"'[9]Team Report'!BA26" +"'[9]Team Report'!BA32" +"'[9]Team Report'!BA42-C10" +"'[9]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(E25:E27)" +"'[9]Team Report'!BA29" +"'[9]Team Report'!BA39" +"'[9]Team Report'!BA43" +"'[9]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Team Report'!BA25-C9-10000" +"(C8/9)*12" +"E8/$E$23" +"C9" +"10000+1548+44800+2532+720" +"'[8]Team Report'!BA26-1548-720" +"'[8]Team Report'!BA27" +"'[8]Team Report'!BA32" +"'[8]Team Report'!BA42-44800-2532" +"'[8]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(E25:E27)" +"'[8]Team Report'!BA29" +"'[8]Team Report'!BA39" +"'[8]Team Report'!BA43" +"'[8]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'Natural Gas'!C8+'East Power'!C8+'West Power'!C8+Canada!C8" +"(C8/9)*12" +"E8/$E$23" +"C9" +"SUM(C8:C22)" +"SUM(E25:E27)" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"(C8/9)*12" +"E8/$E$23" +"'[2]Central Trading'!D9+'[2]Central Origination'!D10+[2]Derivatives!D10+'[2]East Trading'!D10+'[2]East Origination'!D10+'[2]Financial Gas'!D10+[2]Structuring!D10+'[2]Texas Trading'!D10+'[2]Texas Origination'!D10+'[2]West Trading'!D10+'[2]West Origination'!D10+[2]Fundamentals!D10" +"SUM(C8:C22)" +"SUM(E25:E27)" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[4]Ercot Trading'!C8+'[4]Ercot Origination'!C8+'[4]Southeast Trading'!C8+'[4]Southeast Origination'!C8+'[4]Midwest Trading'!C8+'[4]Midwest Origination'!C8+'[4]Northeast Trading'!C8+'[4]Northeast Origination'!C8+'[4]Management Book'!C8+[4]Structuring_Fund!C8+[4]Services!C8+[4]Options!C8" +"(C8/9)*12" +"E8/$E$23" +"C9" +"SUM(C8:C22)" +"SUM(E25:E27)" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[3]Executive Orig'!C8+[3]Trading!C8+[3]Origination!C8+'[3]Mid Market'!C8+[3]Generaton!C8+[3]Services!C8+[3]Fundamentals!C8" +"(C8/9)*12" +"+E8/$E$23" +"+C9" +"SUM(C8:C22)" +"+E27+E25" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"+'[6]Natural Gas'!C8+[6]Ontario!C8+[6]Finance!C8+[6]Executive!C8+[6]Alberta!C8" +"+E8/$E$23" +"+'[6]Natural Gas'!C11+[6]Ontario!C11+[6]Finance!C11+[6]Executive!C10+[6]Alberta!C11" +"SUM(C8:C22)" +"+E27+E25" +"108686345-50000000" +"SUM(C6:C79)" +"SUM(C6:C123)" +"SUM(C3:C120)" +" COUNTA(B7:B19)" +" COUNTA(B22:B29)" +" COUNTA(B32:B38)" +" COUNTA(B7:B19)" +" COUNTA(B22:B29)" +" COUNTA(B32:B38)" +"SUM(C3:C120)" +"+TOTAL_DIP!C7+SUM(PGG:EGAS_Ele!C7)" +"SUM(M7:AL7)" +"SUM(C7:C10)" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"SUM('ETSx:Corp&Other'!C41)" +"+AM11+AM25+AM30+AM39" +"+AM41-AM27" +"+AM41+AM47" +"SUM('ETSx:Corp&Other'!C7)" +"SUM(M7:AL7)" +"SUM(C7:C10)" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+AM11+AM25+AM30+AM39" +"+AM41-AM27" +"+AM41+AM47" +"SUM(C7:K7)" +"SUM(M7:AL7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AM50-AM27-AM14" +"SUM(C7:K7)" +"SUM(M7:AL7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AM50-AM27-AM14" +"SUM(C7:K7)" +"SUM(M7:AL7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AM50-AM27-AM14" +"SUM(C7:K7)" +"SUM(M7:AL7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AM50-AM27-AM14-AM8" +"SUM(C7:K7)" +"SUM(M7:AL7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AM50-AM27-AM14-AM8" +"SUM(C7:K7)" +"SUM(M7:AL7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AM50-AM27-AM14-AM8" +"SUM(C7:K7)" +"SUM(M7:AL7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AM50-AM27-AM14" +"SUM(C7:K7)" +"SUM(M7:AL7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AM50-AM27-AM14" +"SUM(C7:K7)" +"SUM(M7:AL7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AM50-AM27-AM14" +"SUM(C7:K7)" +"SUM(M7:AL7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AM50-AM27-AM14" +"SUM(C7:K7)" +"SUM(M7:AL7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AM50-AM27-AM14" +"SUM(C7:K7)" +"SUM(M7:AL7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AM50-AM27-AM14" +"SUM(C54:C59)" +"SUM(C7:K7)" +"SUM(M7:AL7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AM50-AM27-AM14" +"SUM(C54:C59)" +"SUM(C7:K7)" +"SUM(M7:AL7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AM50-AM27-AM14" +"SUM(C7:K7)" +"SUM(M7:AL7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"SUM(C7:K7)" +"SUM(M7:AL7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"SUM(C7:K7)" +"SUM(M7:AL7)" +"SUM(C7:C10)" +"+C60-C14" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"SUM(C7:K7)" +"SUM(M7:AL7)" +"SUM(C7:C10)" +"+C60-C14" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"SUM(C7:K7)" +"SUM(M7:AL7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AM50-AM27-AM14" +"SUM(C6:C71)" +"SUM(K1:K55)" +"+TOTAL_DIP!C7+SUM(PGG:EGAS_Ele!C7)" +"SUM(M7:AX7)" +"SUM(C7:C10)" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"SUM('ETSx:Corp&Other'!C41)" +"+AY11+AY25+AY30+AY39" +"+AY41-AY27" +"+AY41+AY47" +"SUM('ETSx:Corp&Other'!C7)" +"SUM(M7:AX7)" +"SUM(C7:C10)" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+AY11+AY25+AY30+AY39" +"+AY41-AY27" +"+AY41+AY47" +"SUM(C7:K7)" +"SUM(M7:AX7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AY50-AY27-AY14" +"SUM(C7:K7)" +"SUM(M7:AX7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AY50-AY27-AY14" +"SUM(C7:K7)" +"SUM(M7:AX7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AY50-AY27-AY14" +"SUM(C7:K7)" +"SUM(M7:AX7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AY50-AY27-AY14-AY8" +"SUM(C7:K7)" +"SUM(M7:AX7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AY50-AY27-AY14-AY8" +"SUM(C7:K7)" +"SUM(M7:AX7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AY50-AY27-AY14-AY8" +"SUM(C7:K7)" +"SUM(M7:AX7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AY50-AY27-AY14" +"SUM(C7:K7)" +"SUM(M7:AX7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AY50-AY27-AY14" +"SUM(C7:K7)" +"SUM(M7:AX7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AY50-AY27-AY14" +"SUM(C7:K7)" +"SUM(M7:AX7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AY50-AY27-AY14" +"SUM(C7:K7)" +"SUM(M7:AX7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AY50-AY27-AY14" +"SUM(C7:K7)" +"SUM(M7:AX7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AY50-AY27-AY14" +"SUM(C54:C59)" +"SUM(C7:K7)" +"SUM(M7:AX7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AY50-AY27-AY14" +"SUM(C54:C59)" +"SUM(C7:K7)" +"SUM(M7:AX7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AY50-AY27-AY14" +"SUM(C7:K7)" +"SUM(M7:AX7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"SUM(C7:K7)" +"SUM(M7:AX7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"SUM(C7:K7)" +"SUM(M7:AX7)" +"SUM(C7:C10)" +"+C60-C14" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"SUM(C7:K7)" +"SUM(M7:AX7)" +"SUM(C7:C10)" +"+C60-C14" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"SUM(C7:K7)" +"SUM(M7:AX7)" +"SUM(C7:C10)" +"+C60" +"SUM(C13:C24)" +"SUM(C27:C29)" +"SUM(C32:C38)" +"+C11+C25+C30+C39" +"+C41+C47" +"+AY50-AY27-AY14" +"COUNTA(A2:A27)" +"SUM(C2:C45)" +"SUM(C46:C269)" +"SUM(C271:C290)" +"SUM(C292:C296)" +"SUM(C297:C298)" +"SUM(C318:C425)" +"SUM(C426:C456)" +"SUM(C2:C616)" +"SUM(K1:K67)" +"D7+D14+D26+D27+D35+D37+D45" +"D37+D31+D30+D29+D16+D3" +"D46+D42+D41+D35+D23+D19+D18+D8" +"C4+C11+C12+C15+C16" +"+#REF!+1" +"+A3+1" +"E7+E8+E21+E23+E28+E33+E34+E38" +"E8+E16+E19+E23+E25" +"E10+E8+E7+E5+E4+E3" +"D3+D5+D6+D11+D14+D16+D17" +"D4+D8+D9+D18+D21+D34" +"SUM(C3:C43)" +"SUM(C7:C23)" +"SUM(C3:C9)" +"SUM(D3:D32)" +"SUM(C4:C11)" +"SUM(D4:D13)" +"SUM(C3:C11)" +"SUM(C3:C10)" +"SUM(C3:C11)" +"SUM(D3:D4)" +"C3+C5+C14+C24+C28+C52+C55+C62+C63" +"C142+C141+C140+C137+C135+C75+C67+C38+C22+C11+C4" +"SUM(D3:D9)" +"SUM(K1:K67)" +"D7+D14+D26+D27+D35+D37+D45" +"D37+D31+D30+D29+D16+D3" +"D47+D42+D41+D35+D23+D19+D18+D8" +"C4+C11+C12+C15+C16" +"+#REF!+1" +"+A3+1" +"E7+E8+E21+E23+E28+E33+E34+E38" +"E8+E16+E19+E23+E25" +"E10+E8+E7+E5+E4+E3" +"D3+D5+D6+D11+D14+D16+D17" +"D4+D8+D9+D18+D21+D34" +"SUM(C3:C43)" +"SUM(C7:C23)" +"SUM(C3:C9)" +"SUM(D3:D32)" +"SUM(C4:C11)" +"SUM(D4:D13)" +"SUM(C3:C11)" +"SUM(C3:C10)" +"SUM(C3:C11)" +"SUM(D3:D4)" +"C3+C5+C14+C24+C28+C52+C55+C62+C63" +"C142+C141+C140+C137+C135+C75+C67+C38+C22+C11+C4" +"SUM(D3:D9)" +"C146+C145+C144+C82+C74+C47+C30+C19+C8+C6" +"'Gas Trading'!$E$49" +"'Gas Orig'!$E$41" +"Admins!$E$16" +"'East Power Trading'!$E$51" +"Origination!$E$18" +"'Dev Systems and VMS'!$E$7" +"'Power Admin Staff'!$E$8" +"'Portland Trading & Origination'!F41" +"'Portland Admin'!$D9" +"Canada!$E$54" +"Fundys!$F$28" +"'Portland Fundies & Structuring'!$G$13" +"'Portland Fundies & Structuring'!$G14" +"'Market Risk & Researcch'!$G18" +"Credit!$F$19" +"Regulatory!$G$15" +"'Gas Logistics'!$G36" +"'Gas Risk'!$E$46" +"'Gas Settlements'!$E$25" +"'Gas Volume Mgmt'!$E$12" +"Documentation!$F$34" +"'Power Logistics'!D19" +"'Power Volume Management'!$D$17" +"'Financial Settlements'!$F$13" +"IT!$D$150+Infrastructure!$F$66" +"OOC!D7" +"'EOL Support'!$I48" +"HR!$D$17" +"Legal!$E$29" +"Accounting!$C49" +"Cash!$E$10" +"SUM(K1:K67)" +"SUM(M3:M67)" +"D7+D14+D26+D27+D35+D37+D45" +"SUM(E3:E45)" +"D37+D31+D30+D29+D16+D3" +"SUM(E3:E39)" +"SUM(E3:E15)" +"D47+D42+D41+D35+D23+D19+D18+D8" +"SUM(E3:E47)" +"C4+C11+C12+C15+C16" +"SUM(E3:E16)" +"SUM(E3:E5)" +"SUM(E3:E6)" +"+#REF!+1" +"+A3+1" +"+A6+1" +"E8+E9+E22+E24+E29+E34+E35+E39" +"SUM(F3:F40)" +"SUM(D3:D8)" +"SUM(E2:E52)" +"E8+E17+E20+E24+E26" +"SUM(F3:F26)" +"SUM(F3+F7+F9+F10+F11+F4)" +"SUM(F5+F8)" +"SUM(G3:G17)" +"D3+D5+D6+D11+D14+D16+D17" +"SUM(F3:F18)" +"SUM(G3:G11)" +"D4+D8+D9+D18+D21+D34" +"SUM(G3:G35)" +"SUM(C3:C43)" +"SUM(C7:C23)" +"SUM(E3:E24)" +"SUM(C3:C9)" +"SUM(E3:E10)" +"SUM(D3:D32)" +"SUM(C10:C17)" +"SUM(D4:D18)" +"SUM(D4:D13)" +"SUM(E3:E13)" +"SUM(C3:C11)" +"SUM(D3:D15)" +"SUM(C3:C11)" +"SUM(F3:F12)" +"SUM(D3:D4)" +"C5+C7+C16+C26+C30+C54+C57+C63+C64+IT!C6" +"SUM(F4:F64)" +"C147+C146+C145+C83+C75+C48+C31+C20+C9+C7" +"SUM(D6:D148)" +"SUM(D3:D6)" +"(3500/12)*8.5" +"(3500/12)*4.5" +"(3500/12)*7.5" +"(3500/12)*10.5" +"SUM(I3:I46)" +"SUM(D4:D16)" +"SUM(E3:E28)" +"SUM(C3:C48)" +"SUM(D3:D9)" +"SUM(D3:D6)" +"NOW()" +"NOW()" +"SUM(G3:G84)" +"NOW()" +"NOW()" +" COUNTA(B7:B13)" +"SUM(B14:N14)" +"O14/(O14+O24+O32)" +" COUNTA(B16:B23)" +"O24/(O14+O24+O32)" +" COUNTA(B26:B31)" +"O32/(O14+O24+O32)" +"P14+P24+P32" +"108686345-50000000" +"SUM(C6:C79)" +"COUNTA(B2:B53)" +"COUNTA(B56:B60)" +"COUNTA(B63:B65)" +"COUNTA(B68)" +"COUNTA(B71:B766)" +"COUNTA(B769:B770)" +"COUNTA(B785:B862)" +"COUNTA(B869:B869)" +"COUNTA(B872:B880)" +"SUM(B54:B886)" +"COUNTA(B4:B48)" +"COUNTA(B4:B15)" +"COUNTA(B4:B30)" +"COUNTA(B4:B37)" +"COUNTA(B4:B9)" +"COUNTA(B4:B18)" +"COUNTA(B4:B6)" +"COUNTA(B4:B6)" +"COUNTA(B4:B33)" +"COUNTA(B4:B5)" +"COUNTA(B4:B46)" +"COUNTA(B4:B41)" +"COUNTA(B4:B11)" +"COUNTA(B4:B26)" +"COUNTA(B4:B35)" +"COUNTA(B4:B37)" +"COUNTA(B4:B44)" +"COUNTA(B4:B23)" +"COUNTA(B4:B43)" +"COUNTA(B4:B10)" +"COUNTA(B4:B17)" +"COUNTA(B4:B62)" +"COUNTA(B4:B143)" +"COUNTA(B4:B24)" +"COUNTA(B4:B14)" +"COUNTA(B4:B9)" +"COUNTA(B4:B17)" +"COUNTA(B4:B9)" +"COUNTA(B4:B12)" +"COUNTA(B4:B39)" +"COUNTA(B4:B7)" +"COUNTA(B4:B14)" +"COUNTA(B4:B11)" +"COUNTA(B4:B16)" +"COUNTA(B4:B13)" +"COUNTA(B4:B17)" +"COUNTA(B4:B6)" +"COUNTA(B4:B7)" +"COUNTA(B4:B8)" +"-(378000+500000+1200000+22152)" +"SUM(F6:F51)" +"SUMIF(E6:E51,""TX Desk"",F6:F51)" +"SUMIF(E6:E51,E15,F6:F51)" +"SUMIF(E6:E51,E42,F6:F51)" +"SUMIF(E6:E51,E11,F6:F51)" +"SUM(F55:F58)" +"-11560353+6303148" +"-4437612-215263" +"-(592+240+2317+141+39+370)*1000" +"-2122395-3000-224" +"-78834-131154" +"SUM(F9:F20)" +"2963479-F28" +"2994524-F25-F27-F29" +"SUM(F24:F29)" +"SUM(F33:F33)" +"+F34+F30+F21" +"583000*3" +"-(378000+500000+1200000+22152)" +"SUM(K5:K79)-K21" +"SUMIF(J5:J79,J5,K5:K79)" +"SUMIF(J5:J79,J36,K5:K79)" +"SUMIF(J5:J79,J70,K5:K79)" +"SUMIF(J5:J79,J26,K5:K79)" +"SUM(K83:K86)" +"TODAY()" +"SUM(C6:C15)" +"SUM(C19:C24)" +"C26+C16" +"SUM(C32:C43)" +"SUM(C48:C49)" +"C50+C45" +"SUM(C56:C59)" +"+C60+C52+C28" +"+B7/C7*1000000" +"+B7" +"SUM(E7:I7)" +"+J7-B7" +"+B8" +"+B9" +"+B10" +"+B11" +"SUM(B7:B11)" +"+$B14*P$7/$U$7" +"SUM(B14:B21)" +"SUM(B24:B27)" +"+$B30*Q$7/($Q$7+$R$7)" +"+$B36*P$7/($P$7+$Q$7)" +"SUM(B38:B39)" +"+B54+B52+B46+B44+B40+B36+B34+B28+B22+B12+B55" +"+A12" +"+A22" +"+A28" +"+A34" +"+A36" +"+A40" +"+A44" +"+A46" +"+A52" +"+A54" +"+B57" +"+J57-B57" +"+E73" +"+E76-E57" +"+E78*0.15" +"+($C$57-$C$12)*(E57/$B57)" +"+E81*E82/1000000" +"+P7" +"+E87/E85*1000000" +"+E79-E83" +"+E87/E76" +"SUM(K62:K71)-K73" +"+B62/B$57" +"+E62/$B62" +"SUM(E93:I93)" +"+B57/B$57" +"+E57/$B57" +"+A62" +"+E62/E$73" +"SUM(E109:E119)" +"SUM(B62:B72)-B57" +"67.7-0.7+4.6" +"151+12" +"29.1+5+4.1" +"164-37+16" +"G8-P8" +"32.8+6.4+0.5" +"216-29" +"27.3+6.5" +"106-10" +"25+17" +"G14+G12+G10+G8" +"+H8+H10+H12+H14+H16+H22+H18+H20" +"+J8+J10+J12+J14+J16+J18+J20+J22" +"28+7" +"1.1+1" +"6+4" +"(T39/$T$49)*$P$49" +"21+8" +"(T48/$T$49)*$P$49+0.1" +"G48-P48+0.06" +"SUM(H39:H46)" +"SUM(R39:R48)" +"15.3+0.7" +"7.3-0.4" +"29+29+10+37+24" +"4.3+1.1+1" +"29+6+5" +"9+2.4+2" +"+H26+H28+H30+H32+H34+H36+H49+H51+H53+H54+H55+H56+H59+H61+H64+H65+H66+H67+H73+H76+H69+H78" +"+J26+J28+J49+J51+J53+J61" +"+L26+L28+L30+L32+L34+L36+L49+L51+L53+L54+L55+L56+L59+L61+L64+L65+L66+L67+L73+L76+L69+L78+L71" +"+R26+R28+R30+R32+R34+R36+R49+R51+R53+R54+R55+R56+R59+R61+R64+R65+R66+R67+R73+R76" +"G24" +"H80+H24" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"1" +"2+1" +"5+1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11+557047+65535" +"1+5" +"SUM(C8:C22)" +"1+8+11" +"1+11+14" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"8+6" +"+K21+K22" +"1+1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"1" +"6" +"10+1" +"SUM(C8:C22)" +"11+4" +"2+4+7" +"SUM(L16:L20,L23:L27)" +"4+1" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"1" +"5" +"7" +"SUM(C8:C22)" +"11" +"SUM(M16:M20,M23:M27)" +"4" +"+M21+M22" +"2" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28-G11-G10" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"3+5+1" +"SUM(C8:C22)" +"6+1+1" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"1+1+1" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Pull Sheet'!E9" +"'[16]Pull Sheet'!E9" +"'[16]Pull Sheet'!E9" +"'[16]Pull Sheet'!E9" +"'[16]Pull Sheet'!E9" +"'[16]Team Report'!BA25" +"(C8/9)*12" +"+M21" +"+F8/$F$29*$O$29" +"+L21" +"M21" +"'[16]Team Report'!BA26" +"+F8*0.2" +"+E12/$E$29*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"+L21" +"K12*L12" +"SUM(M9:M12)" +"'[16]Team Report'!BA33" +"'[16]Team Report'!BA42-C40" +"SUM(L18:L20)" +"SUM(M18:M20)*1.2" +"'[16]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(E12:E22)" +"+E29" +"+I28/J28" +"+L12" +"+K28*L28" +"SUM(E25:E28)" +"'[16]Team Report'!BA29" +"'[16]Team Report'!BA39" +"'[16]Team Report'!BA43" +"'[16]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"M28" +"+M17+M18+M19+M21+M22+M23+M24+M25+M26+M27" +"+F8/$F$29*$V$29" +"(C9/9)*12" +"L28" +"+M32" +"M20" +"'[5]Team Report'!BA26" +"M32" +"(F8+F10)*0.2" +"(E12/$E$29*46)+220000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+22)/E29" +"L28" +"K12*L12+600000+704684" +"K12" +"P12*Q12+360000-3367" +"(E13/$E$29*43)" +"SUM(M9:M12)" +"'[5]Team Report'!BA33" +"(E15/$E$29*46)+75000" +"E16/$E$29*46" +"M14-F23" +"N16-F23" +"M14+R14" +"(30000*1.2)" +"K17*L17" +"(E18/$E$29*46)+50000" +"(40000*1.2)*1.2" +"(E19/$E$29*46)+136897" +"'[5]Team Report'!BA42" +"(E21/$E$29*46)+125000" +"'[5]Team Report'!BA44" +"E22/$E$29*53" +"SUM(C8:C22)" +"SUM(L17:L19,L21:L27)" +"SUM(AB16:AB20,AB23:AB27)" +"SUM(AB21:AB22)" +"SUM(L17:L27)" +"SUM(E25:E28)" +"SUM(F25:F27)" +"'[5]Team Report'!BA29" +"M28*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"SUM(E12:E21)" +"E29" +"+J37/L37" +"+M37*N37+500000+571398" +"'[5]Team Report'!BA45" +"SUM(E12:E21)" +"+M43*N43+300000" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!BA25" +"(C8/9)*12" +"M17+M23+M24" +"M28" +"+F8/$F$29*$O$29" +"'[1]Team Report'!BA26" +"F8*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$25*$L$11" +"M8+M11" +"551805*1.2" +"'[1]Team Report'!BA32-C39" +"N13-F23" +"'[1]Team Report'!BA33" +"'[1]Team Report'!BA42-C40" +"'[1]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(L16:L27)" +"SUM(M16:M27)*1.2" +"SUM(E25:E28)" +"'[1]Team Report'!BA29" +"'[1]Team Report'!BA39" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+K34*L34" +"'[1]Team Report'!BA43" +"'[1]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"M28" +"R17+R18+R19+R23+R24+R25" +"+F8/$F$29*$V$29" +"(C9/9)*12" +"L28" +"+M32" +"'[5]Team Report'!BA26" +"M32" +"(F8+F10)*0.2" +"(E12/$E$29*7)+7477+46" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+22)/E29" +"L28" +"K12*L12+600000+704684" +"K12" +"P12*Q12+360000-3367" +"(E13/$E$29*7)+6000" +"SUM(M9:M12)" +"'[5]Team Report'!BA33" +"(E15/$E$29*7)+2000" +"E16/$E$29*7" +"N16-F23" +"M14+R14" +"(30000*1.2)" +"K17*L17" +"(40000*1.2)*1.2" +"(E19/$E$29*7)+7000" +"E20/$E$29*46" +"'[5]Team Report'!BA42" +"'[5]Team Report'!BA44" +"SUM(C8:C22)" +"+Q28" +"SUM(AB16:AB20,AB23:AB27)" +"SUM(AB21:AB22)" +"SUM(L17:L27)" +"SUM(E25:E28)" +"SUM(F25:F27)" +"'[5]Team Report'!BA29" +"M28*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"SUM(E12:E21)" +"E29" +"+J37/L37" +"+M37*N37+500000+571398" +"'[5]Team Report'!BA45" +"SUM(E12:E21)" +"+M43*N43+300000" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!BA25" +"+C8/9*12" +"SUM(M17:M28)" +"+G8/$G$29*$O$29" +"+L29" +"M35" +"'[11]Team Report'!BA26" +"+G8*0.2" +"+$M$12*0.25" +"18495*1.2" +"K12*L12" +"+$M$12*0.13" +"'[11]Team Report'!BA32" +"+$M$12*0.2" +"SUM(M9:M12)" +"+$M$12*0.08" +"+$M$12*0.19" +"'[11]Team Report'!BA42" +"+$M$12*0.15" +"'[11]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"+E27+E25" +"SUM(L17:L28)" +"'[11]Team Report'!BA29" +"(C31/9)*12" +"'[11]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[11]Team Report'!BA43" +"'[11]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Team Report'!BA25" +"((C8/9)*12)*1.2" +"L23+L24" +"L31" +"+F8/$F$29*$Q$29" +"+(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L10*N10+67934+22" +"'[4]Team Report'!BA26" +"F8*0.2" +"((C12/9)*12)*1.6" +"(E12/$E$25*$N$8)+20000" +"SUM(P8:P10)" +"((C13/9)*12)*1.4" +"(E13/$E$25*$N$8)+10000" +"'[4]Team Report'!BA32-C39" +"E14/$E$25*$N$8" +"P12-F23" +"'[4]Team Report'!BA33" +"(E15/$E$25*$N$8)+12000" +"I16*K16" +"(E19/$E$25*$N$8)+15000" +"'[4]Team Report'!BA42" +"(E21/$E$25*$N$8)+10956" +"'[4]Team Report'!BA44" +"SUM(C8:C22)" +"125000*1.2" +"150000*1.2" +"SUM(L16:L26)" +"+E27+E25" +"'[4]Team Report'!BA29" +"(C31/9)*12" +"L27*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+I40/J40" +"+N10" +"+K40*L40" +"+L40*K40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38+C39" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!BA25" +"(C8/9)*12" +"L28" +"L28*1.2" +"+G8/$G$29*$O$29" +"'[6]Team Report'!BA26" +"L32-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"(E12/$E$29)*$K$11" +"L8+L11" +"N13-L13" +"'[6]Team Report'!BA33" +"(C15/9)*12-25000" +"'[6]Team Report'!BA42" +"(C21/9)*12-200000-19525" +"'[6]Team Report'!BA44" +"SUM(C8:C22)" +"80000" +"115000*1.2" +"+K28" +"140000" +"SUM(U16:U20,U23:U27)" +"160000" +"288000" +"+U21+U22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E28)" +"'[6]Team Report'!BA29" +"L28*1.2" +"'[6]Team Report'!BA39" +"'[6]Team Report'!BA43" +"'[6]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"L29-G10" +"+G8/$G$30*$O$30" +"(C9/9)*12" +"K29" +"+L33" +"L21" +"247074+290236+2376" +"L33-L29" +"(C12/9)*12*1.2" +"(E12/$E$30)*$G$30" +"(E12+E13+E14+E15+E16+E17+E18+E20+E21+E22+E23)/E30" +"K29" +"J12*K12" +"SUM(L9:L12)" +"'[5]Team Report'!BA34" +"'[5]Team Report'!BA38" +"SUM(C8:C23)" +"SUM(K17:K20,K22:K28)" +"SUM(K21)" +"SUM(K17:K28)" +"SUM(E26:E29)" +"'[5]Team Report'!BA29" +"L29*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"'[5]Team Report'!BA45" +"SUM(E12:E22)" +"+E30" +"+H40/I40" +"+K12" +"+J40*K40" +"C24+C32+C33+C34+C35+C36+C37+C38+C39" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Team Report'!BA25" +"((C8/9)*12)*1.2" +"L29" +"+F8/$F$29*$O$29" +"(C9/9)*12" +"K29" +"L33" +"'[8]Team Report'!BA26" +"L33-L29" +"(E12/$E$29)*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"'[8]Team Report'!BA32" +"SUM(L9:L12)" +"N14-L14" +"30000*1.2" +"H17*J17" +"'[8]Team Report'!BA42" +"'[8]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"H27*J28" +"+E27+E25" +"SUM(K17:K28)" +"'[8]Team Report'!BA29" +"L29*1.2" +"'[8]Team Report'!BA39" +"'[8]Team Report'!BA43" +"'[8]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!BA25" +"((C8/9)*12)*1.2" +"L29" +"+F8/$F$29*$O$29" +"(C9/9)*12" +"K29" +"L33" +"'[8]Team Report'!BA26" +"L33-L29" +"(E12/$E$29)*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"'[8]Team Report'!BA32" +"SUM(L9:L12)" +"30000*1.2" +"H17*J17" +"'[8]Team Report'!BA42" +"'[8]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"+E27+E25" +"SUM(K17:K28)" +"'[8]Team Report'!BA29" +"L29*1.2" +"'[8]Team Report'!BA39" +"'[8]Team Report'!BA43" +"'[8]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"((C8/9)*12)*1.3" +"L29-H10" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"K29" +"L33" +"L20+L21" +"'[5]Team Report'!BA26" +"L33-L29" +"(E12/$E$29)*$K$12" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"(4000000*1.2)+222800" +"SUM(L9:L12)" +"N14-L14" +"'[5]Team Report'!BA33" +"2087875*1.3" +"1+1" +"1+2+1+1" +"7+2+1+1+4+2" +"3+1" +"'[5]Team Report'!BA42" +"2+12+1" +"'[5]Team Report'!BA44" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C22)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"SUM(K17:K19,K22:K28)" +"1+1+1+1+2+1+2" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"SUM(K20:K21)" +"1" +"+T21+T22" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[5]Team Report'!BA29" +"L29*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"'[5]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!BA25" +"(C8/9)*12" +"L29-G10" +"+G8/$G$29*$O$29" +"L33" +"L20+L21" +"'[9]Team Report'!BA26" +"L33-L29" +"((C12/9)*12+350000)*1.4" +"(E12/$E$29)*$G$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J12*K12" +"((C13/9)*12)*1.4" +"SUM(L9:L12)" +"N14-L14" +"'[9]Team Report'!BA33" +"H17*J17" +"40000*1.2" +"((C19/9)*12)*1.6+21500" +"((C20/9)*12)*1.2" +"48000*1.2" +"'[9]Team Report'!BA42" +"((C21/9)*12)*1.6" +"60000*1.2" +"'[9]Team Report'!BA44" +"52000*1.2" +"SUM(C8:C22)" +"62000*1.2" +"75000*1.2" +"SUM(K17:K19,K22:K28)" +"100000*1.2" +"SUM(U16:U20,U23:U27)" +"149000*1.2" +"H25*J26" +"SUM(K20:K21)" +"180000*1.2" +"+U21+U22" +"260000*1.2" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[9]Team Report'!BA29" +"L29*1.2" +"'[9]Team Report'!BA39" +"'[9]Team Report'!BA43" +"'[9]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+H40/I40" +"+K12" +"+J40*K40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!BA25" +"+C8/9*12" +"SUM(M17:M28)" +"+G8/$G$29*$O$29" +"+L35" +"M35" +"'[13]Team Report'!BA26" +"+G8*0.2" +"+'IT Dev'!G12+'IT EOL'!G12" +"18495*1.2" +"+L35" +"K12*L12" +"SUM(M9:M12)" +"'[13]Team Report'!BA33" +"27+1" +"'[13]Team Report'!BA42" +"'[13]Team Report'!BA44" +"SUM(C8:C22)" +"+L29" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[13]Team Report'!BA29" +"(C32/9)*12" +"'[13]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[13]Team Report'!BA43" +"'[13]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"""IT Infrastructure""" +"'[12]Team Report'!BA25" +"+C8/9*12" +"+M29" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"+L35" +"M35" +"'[12]Team Report'!BA26" +"+H8*0.2" +"(2485728*0.35+1000000)*0.559633027522936" +"18495*1.2" +"+L35" +"K12*L12+32600125" +"(2485728*0.13+1000000)*0.559633027522936" +"SUM(M9:M12)" +"'[12]Team Report'!BA33" +"(2485728*0.08+100000)*0.559633027522936" +"K17*L17" +"(2485728*0.29+2500000)*0.559633027522936" +"'[12]Team Report'!BA42" +"(C21/9)*12+32600125" +"2485728*0.15+2500000+35100000" +"'[12]Team Report'!BA44" +"SUM(C8:C22)" +"+L29-1" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"+T21+T22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[12]Team Report'!BA29" +"'[12]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[12]Team Report'!BA43" +"'[12]Team Report'!BA45" +"61/109" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"(C8/9)*12" +"SUM(N17:N19,N21:N27)" +"+G8/$G$29*$O$29" +"M28" +"N32" +"+N20" +"'[5]Team Report'!BA26" +"SUM(G8:G10)*0.2" +"((C12/9)*12)*1.99" +"348924+240000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L12*M12+500000+630554" +"((C13/9)*12)*2.35" +"262411+100000" +"((C14/9)*12)*1.2" +"SUM(N9:N12)" +"'[5]Team Report'!BA33" +"((C15/9)*12)*1.81" +"96365+40000" +"L17*M17" +"((C18/9)*12)*1.29" +"((C19/9)*12)*2.2" +"+$N$12*0.19+150000" +"'[5]Team Report'!BA42" +"((C21/9)*12)*1.75" +"264168+100000+405121" +"'[5]Team Report'!BA44" +"((C22/9)*12)*1.6" +"SUM(C8:C22)" +"SUM(M17:M19,M21:M27)" +"SUM(U16:U20,U23:U27)" +"SUM(M20)" +"+U21+U22" +"SUM(M17:M27)" +"SUM(E25:E28)" +"'[5]Team Report'!BA29" +"N28*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"'[5]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Team Report'!BA25" +"(C8/9)*12" +"SUM(M16:M21,M25:M27,M31:M36,M40:M42,M46,M49:M50)" +"M22+M28+M37+M43+M47+M51" +"+F8/$F$29*$O$29" +"'[10]Team Report'!BA26" +"+F8*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"+L22+L28+L37+L43+L47+L51" +"K11*L11" +"(C12/9)*12*1.2" +"+E12/$E$29*$L$11" +"M8+M11" +"'[10]Team Report'!BA32-C39" +"'[10]Team Report'!BA33" +"3+1" +"'[10]Team Report'!BA42" +"'[10]Team Report'!BA44" +"SUM(L16:L21)" +"SUM(M16:M21)*1.2" +"SUM(C8:C22)" +"SUM(L16:L21,L25:L27,L31:L36,L40:L42,L46,L49:L50)-1" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(L25:L27)" +"SUM(M25:M27)*1.2" +"+E27+E25" +"'[10]Team Report'!BA29" +"2+1" +"'[10]Team Report'!BA39" +"'[10]Team Report'!BA43" +"'[10]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+A47/B47" +"+L11" +"+E47*C47" +"SUM(L46:L46)" +"SUM(M46:M46)*1.2" +"SUM(M49:M50)*1.2" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!BA25" +"(C8/9)*12" +"M21+M25+M26+M27+M28" +"+F8/$F$29*$O$29" +"L29" +"M33" +"'[15]Team Report'!BA26" +"F8*0.2" +"((C12/9)*12)*2.6" +"E12/$E$29*$L$12" +"(E12+E13+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L29" +"K12*L12+5000000" +"((C13/9)*12)*2.13" +"SUM(M9:M12)" +"'[15]Team Report'!BA33" +"((C15/9)*12)*2.1" +"M14-F23" +"((C16/9)*12)*1.2" +"K17*L17" +"((C18/9)*12)*1.6" +"((C19/9)*12)*1.85" +"'[15]Team Report'!BA42" +"((C21/9)*12)*1.75" +"'[15]Team Report'!BA44" +"SUM(C8:C22)" +"+L29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[15]Team Report'!BA29" +"M29*1.2" +"'[15]Team Report'!BA39" +"'[15]Team Report'!BA43" +"'[15]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+I40/J40" +"+L12" +"+K40*L40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"+'Competitive Ana'!F8+'Gas - Fund'!H8+'East - Fund'!F8+'West - Fund'!G8" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"+T21+T22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"+'West - Struct'!G8+'Gas - Struct'!H8" +"+G8/$G$23" +"+M11" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"2-2" +"SUM(C8:C22)" +"1-1" +"+U21+U22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-65535" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!BA25" +"+C8/9*12" +"SUM(M19:M28)+3000000" +"+G8/$G$29*$O$29" +"+L35" +"M35" +"'[13]Team Report'!BA26" +"+G8*0.2" +"+$M$12*0.25+950000" +"18495*1.2" +"+L35" +"K12*L12" +"+$M$12*0.13+500000" +"SUM(M9:M12)" +"'[13]Team Report'!BA33" +"+$M$12*0.08+90000" +"+$M$12*0.19+2000000" +"'[13]Team Report'!BA42" +"2295000+6368166" +"'[13]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[13]Team Report'!BA29" +"(C32/9)*12" +"'[13]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[13]Team Report'!BA43" +"'[13]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"""IT EOL""" +"'[14]Team Report'!BA25" +"+C8/9*12" +"SUM(M17:M28)+200000+100000" +"+G8/$G$29*$O$29" +"L29+1" +"M33+M35" +"'[14]Team Report'!BA26" +"+G8*0.2" +"(+C12/9*12)*1.2" +"+$M$12*0.25+50000+250000" +"18495*1.2" +"L29+1" +"K12*L12" +"+$M$12*0.13+200000" +"SUM(M9:M12)" +"'[14]Team Report'!BA33" +"+$M$12*0.08+100000" +"+$M$12*0.19+100000" +"'[14]Team Report'!BA42" +"+$M$12*0.15+141124+150000+687307" +"'[14]Team Report'!BA44" +"SUM(C8:C22)" +"+L12" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[14]Team Report'!BA29" +"(C32/9)*12" +"M29*1.2" +"'[14]Team Report'!BA39" +"'[14]Team Report'!BA43" +"'[14]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!BA25" +"+C8/9*12" +"+'IT Dev-EOL'!G8+'IT Infra'!H8" +"+G8/$G$29*$O$29" +"+L35" +"M35" +"'[13]Team Report'!BA26" +"18495*1.2" +"+L35" +"K12*L12" +"SUM(M9:M12)" +"'[13]Team Report'!BA33" +"+'IT Dev'!L17+'IT EOL'!L17" +"'[13]Team Report'!BA42" +"'[13]Team Report'!BA44" +"SUM(C8:C22)" +"3+1" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[13]Team Report'!BA29" +"(C32/9)*12" +"'[13]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[13]Team Report'!BA43" +"'[13]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"+'Competitive Ana'!F8+'Gas - Fund'!H8+'East - Fund'!F8" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"+T21+T22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Team Report'!BA25" +"(C8/9)*12" +"L29" +"+F8/$F$29*$O$29" +"K29" +"L33" +"'[7]Team Report'!BA26" +"L33-L29" +"((C12/9)*12)*1.25" +"(E12/$E$29)*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"((C13/9)*12)*1.17" +"'[7]Team Report'!BA32-C39" +"((C14/9)*12)*1.3" +"SUM(L9:L12)" +"'[7]Team Report'!BA33" +"36000" +"H17*J17" +"'[7]Team Report'!BA42" +"((C21/9)*12)*1.2" +"'[7]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"H27*J28" +"+E27+E25" +"SUM(K17:K28)" +"'[7]Team Report'!BA29" +"L29*1.2" +"'[7]Team Report'!BA39" +"'[7]Team Report'!BA43" +"'[7]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-327675" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$N$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"'[20]Ercot Trading'!K16+'[20]Ercot Origination'!K16+'[20]Southeast Trading'!K16+'[20]Southeast Origination'!K16+'[20]Midwest Trading'!K16+'[20]Midwest Origination'!K16+'[20]Northeast Trading'!K16+'[20]Northeast Origination'!K16+'[20]Management Book'!K16+[20]Structuring_Fund!K16+[20]Services!K16+[20]Options!K16" +"SUM(C8:C22)" +"3-1" +"1-1" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"+M11" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"+M11" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"2-2" +"SUM(C8:C22)" +"1-1" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"6-5-1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-98302" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$N$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"'[20]Ercot Trading'!K16+'[20]Ercot Origination'!K16+'[20]Southeast Trading'!K16+'[20]Southeast Origination'!K16+'[20]Midwest Trading'!K16+'[20]Midwest Origination'!K16+'[20]Northeast Trading'!K16+'[20]Northeast Origination'!K16+'[20]Management Book'!K16+[20]Structuring_Fund!K16+[20]Services!K16+[20]Options!K16" +"3-1" +"3-3" +"SUM(C8:C22)" +"3-2" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"67.7-0.7+4.6" +"151+12" +"29.1+5+4.1" +"164-37+16" +"G9-P9" +"SUM(P9:P31)" +"32.8+6.4+0.5" +"216-29" +"27.3+6.5" +"106-10" +"25+17" +"SUM(G9:G53)" +"+H9+H35+H39+H43+H45+H53+H48+H50" +"+J9+J35+J39+J43+J45+J48+J50+J53" +"SUM(P9:P53)-P33" +"1.5+2.3+0.9+1.4-0.1" +"12+17+8+11" +"0.9+0.2+0.5" +"12+2+6" +"28+7" +"1.3+1" +"6+5" +"(T74/$T$84)*$P$84" +"21+8" +"(T83/$T$84)*$P$84+0.1" +"G83-P83+0.06" +"SUM(H74:H81)" +"SUM(R74:R83)" +"15.3+0.7" +"7.3-0.4" +"29+29+10+37+24" +"6.7+0.94+1.2" +"33+5+5" +"9+2.4+2" +"+H61+H63+H65+H67+H69+H71+H84+H86+H88+H89+H90+H91+H94+H96+H99+H100+H101+H102+H108+H111+H104+H113" +"+J61+J63+J84+J86+J88+J96" +"+L61+L63+L65+L67+L69+L71+L84+L86+L88+L89+L90+L91+L94+L96+L99+L100+L101+L102+L108+L111+L104+L113+L106" +"P57+P59+P61+P63+P65+P67+P69+P71+P84+P86+P88+P89+P90+P91+P94+P96+P99+P100+P101+P102+P108+P111+P104+P113" +"R57+R59+R61+R63+R65+R67+R69+R71+R84+R86+R88+R89+R90+R91+R94+R96+R99+R100+R101+R102+R108+R111+R104+R113+0.1" +"G55" +"H115+H55" +"67.7-0.7+4.6" +"151+12" +"29.1+5+4.1" +"164-37+16" +"G8-P8" +"32.8+6.4+0.5" +"216-29" +"27.3+6.5" +"106-10" +"25+17" +"G14+G12+G10+G8" +"+H8+H10+H12+H14+H16+H22+H18+H20" +"+J8+J10+J12+J14+J16+J18+J20+J22" +"28+7" +"1.1+1" +"6+4" +"(T39/$T$49)*$P$49" +"21+8" +"(T48/$T$49)*$P$49+0.1" +"G48-P48+0.06" +"SUM(H39:H46)" +"SUM(R39:R48)" +"15.3+0.7" +"7.3-0.4" +"29+29+10+37+24" +"4.3+1.1+1" +"29+6+5" +"9+2.4+2" +"+H26+H28+H30+H32+H34+H36+H49+H51+H53+H54+H55+H56+H59+H61+H64+H65+H66+H67+H73+H76+H69+H78" +"+J26+J28+J49+J51+J53+J61" +"+L26+L28+L30+L32+L34+L36+L49+L51+L53+L54+L55+L56+L59+L61+L64+L65+L66+L67+L73+L76+L69+L78+L71" +"+R26+R28+R30+R32+R34+R36+R49+R51+R53+R54+R55+R56+R59+R61+R64+R65+R66+R67+R73+R76" +"G24" +"H80+H24" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"+H8*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[21]Central Trading'!C8+'[21]Central Origination'!C8+[21]Derivatives!C8+'[21]East Trading'!C8+'[21]East Origination'!C8+'[21]Financial Gas'!C8+[21]Structuring!C8+'[21]Texas Trading'!C8+'[21]Texas Origination'!C8+'[21]West Trading'!C8+'[21]West Origination'!C8+[21]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[21]Central Trading'!E9+'[21]Central Origination'!E10+[21]Derivatives!E10+'[21]East Trading'!E10+'[21]East Origination'!E10+'[21]Financial Gas'!E10+[21]Structuring!E10+'[21]Texas Trading'!E10+'[21]Texas Origination'!E10+'[21]West Trading'!E10+'[21]West Origination'!E10+[21]Fundamentals!E10)-4000000" +"+H8*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[21]Central Trading'!C14+'[21]Central Origination'!C14+[21]Derivatives!C14+'[21]East Trading'!C14+'[21]East Origination'!C14+'[21]Financial Gas'!C14+[21]Structuring!C14+'[21]Texas Trading'!C14+'[21]Texas Origination'!C14+'[21]West Trading'!C14+'[21]West Origination'!C14+[21]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[21]Central Trading'!C8+'[21]Central Origination'!C8+[21]Derivatives!C8+'[21]East Trading'!C8+'[21]East Origination'!C8+'[21]Financial Gas'!C8+[21]Structuring!C8+'[21]Texas Trading'!C8+'[21]Texas Origination'!C8+'[21]West Trading'!C8+'[21]West Origination'!C8+[21]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"H8/2*1.5+75670+10715" +"('[21]Central Trading'!E9+'[21]Central Origination'!E10+[21]Derivatives!E10+'[21]East Trading'!E10+'[21]East Origination'!E10+'[21]Financial Gas'!E10+[21]Structuring!E10+'[21]Texas Trading'!E10+'[21]Texas Origination'!E10+'[21]West Trading'!E10+'[21]West Origination'!E10+[21]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"H11/2*1.5+24992" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[21]Central Trading'!C14+'[21]Central Origination'!C14+[21]Derivatives!C14+'[21]East Trading'!C14+'[21]East Origination'!C14+'[21]Financial Gas'!C14+[21]Structuring!C14+'[21]Texas Trading'!C14+'[21]Texas Origination'!C14+'[21]West Trading'!C14+'[21]West Origination'!C14+[21]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"3" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10+17820" +"L30" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28+3564" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"L21+L22" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[21]Central Trading'!C8+'[21]Central Origination'!C8+[21]Derivatives!C8+'[21]East Trading'!C8+'[21]East Origination'!C8+'[21]Financial Gas'!C8+[21]Structuring!C8+'[21]Texas Trading'!C8+'[21]Texas Origination'!C8+'[21]West Trading'!C8+'[21]West Origination'!C8+[21]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[21]Central Trading'!E9+'[21]Central Origination'!E10+[21]Derivatives!E10+'[21]East Trading'!E10+'[21]East Origination'!E10+'[21]Financial Gas'!E10+[21]Structuring!E10+'[21]Texas Trading'!E10+'[21]Texas Origination'!E10+'[21]West Trading'!E10+'[21]West Origination'!E10+[21]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[21]Central Trading'!C14+'[21]Central Origination'!C14+[21]Derivatives!C14+'[21]East Trading'!C14+'[21]East Origination'!C14+'[21]Financial Gas'!C14+[21]Structuring!C14+'[21]Texas Trading'!C14+'[21]Texas Origination'!C14+'[21]West Trading'!C14+'[21]West Origination'!C14+[21]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"1+1" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"+((3500*5)+(1500*2))*12" +"L8+L11" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"2+1" +"1+2" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[21]Central Trading'!C8+'[21]Central Origination'!C8+[21]Derivatives!C8+'[21]East Trading'!C8+'[21]East Origination'!C8+'[21]Financial Gas'!C8+[21]Structuring!C8+'[21]Texas Trading'!C8+'[21]Texas Origination'!C8+'[21]West Trading'!C8+'[21]West Origination'!C8+[21]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"H8/2*1.5" +"('[21]Central Trading'!E9+'[21]Central Origination'!E10+[21]Derivatives!E10+'[21]East Trading'!E10+'[21]East Origination'!E10+'[21]Financial Gas'!E10+[21]Structuring!E10+'[21]Texas Trading'!E10+'[21]Texas Origination'!E10+'[21]West Trading'!E10+'[21]West Origination'!E10+[21]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[21]Central Trading'!C14+'[21]Central Origination'!C14+[21]Derivatives!C14+'[21]East Trading'!C14+'[21]East Origination'!C14+'[21]Financial Gas'!C14+[21]Structuring!C14+'[21]Texas Trading'!C14+'[21]Texas Origination'!C14+'[21]West Trading'!C14+'[21]West Origination'!C14+[21]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"20000-4142" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"1+1+1" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"1+1" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[21]Central Trading'!C8+'[21]Central Origination'!C8+[21]Derivatives!C8+'[21]East Trading'!C8+'[21]East Origination'!C8+'[21]Financial Gas'!C8+[21]Structuring!C8+'[21]Texas Trading'!C8+'[21]Texas Origination'!C8+'[21]West Trading'!C8+'[21]West Origination'!C8+[21]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[21]Central Trading'!E9+'[21]Central Origination'!E10+[21]Derivatives!E10+'[21]East Trading'!E10+'[21]East Origination'!E10+'[21]Financial Gas'!E10+[21]Structuring!E10+'[21]Texas Trading'!E10+'[21]Texas Origination'!E10+'[21]West Trading'!E10+'[21]West Origination'!E10+[21]Fundamentals!E10)-4000000" +"+H8*0.2+6345" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[21]Central Trading'!C14+'[21]Central Origination'!C14+[21]Derivatives!C14+'[21]East Trading'!C14+'[21]East Origination'!C14+'[21]Financial Gas'!C14+[21]Structuring!C14+'[21]Texas Trading'!C14+'[21]Texas Origination'!C14+'[21]West Trading'!C14+'[21]West Origination'!C14+[21]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"2+1" +"2+1+1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[21]Central Trading'!C8+'[21]Central Origination'!C8+[21]Derivatives!C8+'[21]East Trading'!C8+'[21]East Origination'!C8+'[21]Financial Gas'!C8+[21]Structuring!C8+'[21]Texas Trading'!C8+'[21]Texas Origination'!C8+'[21]West Trading'!C8+'[21]West Origination'!C8+[21]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[21]Central Trading'!E9+'[21]Central Origination'!E10+[21]Derivatives!E10+'[21]East Trading'!E10+'[21]East Origination'!E10+'[21]Financial Gas'!E10+[21]Structuring!E10+'[21]Texas Trading'!E10+'[21]Texas Origination'!E10+'[21]West Trading'!E10+'[21]West Origination'!E10+[21]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[21]Central Trading'!C14+'[21]Central Origination'!C14+[21]Derivatives!C14+'[21]East Trading'!C14+'[21]East Origination'!C14+'[21]Financial Gas'!C14+[21]Structuring!C14+'[21]Texas Trading'!C14+'[21]Texas Origination'!C14+'[21]West Trading'!C14+'[21]West Origination'!C14+[21]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[21]Central Trading'!C8+'[21]Central Origination'!C8+[21]Derivatives!C8+'[21]East Trading'!C8+'[21]East Origination'!C8+'[21]Financial Gas'!C8+[21]Structuring!C8+'[21]Texas Trading'!C8+'[21]Texas Origination'!C8+'[21]West Trading'!C8+'[21]West Origination'!C8+[21]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[21]Central Trading'!E9+'[21]Central Origination'!E10+[21]Derivatives!E10+'[21]East Trading'!E10+'[21]East Origination'!E10+'[21]Financial Gas'!E10+[21]Structuring!E10+'[21]Texas Trading'!E10+'[21]Texas Origination'!E10+'[21]West Trading'!E10+'[21]West Origination'!E10+[21]Fundamentals!E10)-4000000" +"+H10*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[21]Central Trading'!C14+'[21]Central Origination'!C14+[21]Derivatives!C14+'[21]East Trading'!C14+'[21]East Origination'!C14+'[21]Financial Gas'!C14+[21]Structuring!C14+'[21]Texas Trading'!C14+'[21]Texas Origination'!C14+'[21]West Trading'!C14+'[21]West Origination'!C14+[21]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[21]Central Trading'!C8+'[21]Central Origination'!C8+[21]Derivatives!C8+'[21]East Trading'!C8+'[21]East Origination'!C8+'[21]Financial Gas'!C8+[21]Structuring!C8+'[21]Texas Trading'!C8+'[21]Texas Origination'!C8+'[21]West Trading'!C8+'[21]West Origination'!C8+[21]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"H8/2*1.5+75670+10715" +"('[21]Central Trading'!E9+'[21]Central Origination'!E10+[21]Derivatives!E10+'[21]East Trading'!E10+'[21]East Origination'!E10+'[21]Financial Gas'!E10+[21]Structuring!E10+'[21]Texas Trading'!E10+'[21]Texas Origination'!E10+'[21]West Trading'!E10+'[21]West Origination'!E10+[21]Fundamentals!E10)-4000000" +"+H10*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"H11/2*1.5+24992" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[21]Central Trading'!C14+'[21]Central Origination'!C14+[21]Derivatives!C14+'[21]East Trading'!C14+'[21]East Origination'!C14+'[21]Financial Gas'!C14+[21]Structuring!C14+'[21]Texas Trading'!C14+'[21]Texas Origination'!C14+'[21]West Trading'!C14+'[21]West Origination'!C14+[21]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"3" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"+H10*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"L21+L22" +"+H10*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[21]Central Trading'!C8+'[21]Central Origination'!C8+[21]Derivatives!C8+'[21]East Trading'!C8+'[21]East Origination'!C8+'[21]Financial Gas'!C8+[21]Structuring!C8+'[21]Texas Trading'!C8+'[21]Texas Origination'!C8+'[21]West Trading'!C8+'[21]West Origination'!C8+[21]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[21]Central Trading'!E9+'[21]Central Origination'!E10+[21]Derivatives!E10+'[21]East Trading'!E10+'[21]East Origination'!E10+'[21]Financial Gas'!E10+[21]Structuring!E10+'[21]Texas Trading'!E10+'[21]Texas Origination'!E10+'[21]West Trading'!E10+'[21]West Origination'!E10+[21]Fundamentals!E10)-4000000" +"+H10*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[21]Central Trading'!C14+'[21]Central Origination'!C14+[21]Derivatives!C14+'[21]East Trading'!C14+'[21]East Origination'!C14+'[21]Financial Gas'!C14+[21]Structuring!C14+'[21]Texas Trading'!C14+'[21]Texas Origination'!C14+'[21]West Trading'!C14+'[21]West Origination'!C14+[21]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"2+1" +"2+1+1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"L21+L22" +"+H10*0.2+6384" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[17]Ercot Trading'!C8+'[17]Ercot Origination'!C8+'[17]Southeast Trading'!C8+'[17]Southeast Origination'!C8+'[17]Midwest Trading'!C8+'[17]Midwest Origination'!C8+'[17]Northeast Trading'!C8+'[17]Northeast Origination'!C8+'[17]Management Book'!C8+[17]Structuring_Fund!C8+[17]Services!C8+[17]Options!C8" +"(C8/9)*12" +"'East Power Trading'!F8+'East Power Origination'!F8+'East Power A&A'!F8+'East Power Admins'!F8" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"M8+M11" +"'[17]Ercot Trading'!C14+'[17]Ercot Origination'!C14+'[17]Southeast Trading'!C14+'[17]Southeast Origination'!C14+'[17]Midwest Trading'!C14+'[17]Midwest Origination'!C14+'[17]Northeast Trading'!C14+'[17]Northeast Origination'!C14+'[17]Management Book'!C14+[17]Structuring_Fund!C14+[17]Services!C14+[17]Options!C14-C32" +"1" +"6" +"10+1" +"SUM(C8:C22)" +"11+4" +"2+4+7" +"SUM(U16:U20,U23:U27)" +"4+1" +"SUM(U21:U22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[17]Ercot Trading'!C8+'[17]Ercot Origination'!C8+'[17]Southeast Trading'!C8+'[17]Southeast Origination'!C8+'[17]Midwest Trading'!C8+'[17]Midwest Origination'!C8+'[17]Northeast Trading'!C8+'[17]Northeast Origination'!C8+'[17]Management Book'!C8+[17]Structuring_Fund!C8+[17]Services!C8+[17]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26+M27+M25" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11-52061" +"E13/$E$29*$L$11-168337" +"M8+M11" +"'[17]Ercot Trading'!C14+'[17]Ercot Origination'!C14+'[17]Southeast Trading'!C14+'[17]Southeast Origination'!C14+'[17]Midwest Trading'!C14+'[17]Midwest Origination'!C14+'[17]Northeast Trading'!C14+'[17]Northeast Origination'!C14+'[17]Management Book'!C14+[17]Structuring_Fund!C14+[17]Services!C14+[17]Options!C14-C32" +"200000+300000" +"E15/$E$29*$L$11" +"1" +"6" +"SUM(C8:C22)" +"11+4-4" +"2+4+7-7" +"SUM(L16:L20,L23:L27)" +"4+1-1" +"SUM(L21:L22)" +"2-1" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[17]Ercot Trading'!C8+'[17]Ercot Origination'!C8+'[17]Southeast Trading'!C8+'[17]Southeast Origination'!C8+'[17]Midwest Trading'!C8+'[17]Midwest Origination'!C8+'[17]Northeast Trading'!C8+'[17]Northeast Origination'!C8+'[17]Management Book'!C8+[17]Structuring_Fund!C8+[17]Services!C8+[17]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26+M27" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"E13/$E$29*$L$11+370363" +"M8+M11" +"'[17]Ercot Trading'!C14+'[17]Ercot Origination'!C14+'[17]Southeast Trading'!C14+'[17]Southeast Origination'!C14+'[17]Midwest Trading'!C14+'[17]Midwest Origination'!C14+'[17]Northeast Trading'!C14+'[17]Northeast Origination'!C14+'[17]Management Book'!C14+[17]Structuring_Fund!C14+[17]Services!C14+[17]Options!C14-C32" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"2-1" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[23]Executive Orig'!C8+[23]Trading!C8+[23]Origination!C8+'[23]Mid Market'!C8+[23]Services!C8+[23]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+(100*12*16)+(500*12*11)+((10000/9)*4)+30000+25000+25000" +"+(3*1100*11)+(2*1100*5)+(8*1100*11)+(5*1100*5)+(16*300*6)" +"N8+N11" +"'[23]Executive Orig'!C14+[23]Trading!C14+[23]Origination!C14+'[23]Mid Market'!C14+[23]Services!C14+[23]Fundamentals!C14-C32" +"120000+40000" +"+(75*12*16)+(3000*12)+(3000*12)+(500*12)" +"(82000/15*11)+(22000/9*5)" +"5" +"1" +"+E22/$E$29*$M$11" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[23]Executive Orig'!C8+[23]Trading!C8+[23]Origination!C8+'[23]Mid Market'!C8+[23]Services!C8+[23]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"+(4000*12)*12" +"N8+N11" +"'[23]Executive Orig'!C14+[23]Trading!C14+[23]Origination!C14+'[23]Mid Market'!C14+[23]Services!C14+[23]Fundamentals!C14-C32" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"+'[1]Natural Gas'!C8+[1]Ontario!C8+[1]Finance!C8+[1]Executive!C8+[1]Alberta!C8" +"K28-G10-137496" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[1]Natural Gas'!C11+[1]Ontario!C11+[1]Finance!C11+[1]Executive!C10+[1]Alberta!C11" +"G8*0.3105+52" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[1]Natural Gas'!E12+[1]Ontario!E12+[1]Finance!E12+[1]Executive!E12+[1]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"+'[1]Natural Gas'!C8+[1]Ontario!C8+[1]Finance!C8+[1]Executive!C8+[1]Alberta!C8" +"K28-G10-137496" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[1]Natural Gas'!C11+[1]Ontario!C11+[1]Finance!C11+[1]Executive!C10+[1]Alberta!C11" +"G8*0.3105+52" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[1]Natural Gas'!E12+[1]Ontario!E12+[1]Finance!E12+[1]Executive!E12+[1]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Pull Sheet'!E9" +"'[15]Pull Sheet'!E9" +"'[15]Pull Sheet'!E9" +"'[15]Pull Sheet'!E9" +"'[15]Pull Sheet'!E9" +"'[15]Team Report'!BA25" +"(C8/9)*12" +"+M21" +"+F8/$F$29*$O$29" +"+L21" +"M21" +"'[15]Team Report'!BA26" +"+F8*0.2" +"+E12/$E$29*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"+L21" +"K12*L12" +"SUM(M9:M12)" +"'[15]Team Report'!BA33" +"'[15]Team Report'!BA42-C40" +"SUM(L18:L20)" +"SUM(M18:M20)*1.2" +"'[15]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(E12:E22)" +"+E29" +"+I28/J28" +"+L12" +"+K28*L28" +"SUM(E25:E28)" +"'[15]Team Report'!BA29" +"'[15]Team Report'!BA39" +"'[15]Team Report'!BA43" +"'[15]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[17]Ercot Trading'!C8+'[17]Ercot Origination'!C8+'[17]Southeast Trading'!C8+'[17]Southeast Origination'!C8+'[17]Midwest Trading'!C8+'[17]Midwest Origination'!C8+'[17]Northeast Trading'!C8+'[17]Northeast Origination'!C8+'[17]Management Book'!C8+[17]Structuring_Fund!C8+[17]Services!C8+[17]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[17]Ercot Trading'!C14+'[17]Ercot Origination'!C14+'[17]Southeast Trading'!C14+'[17]Southeast Origination'!C14+'[17]Midwest Trading'!C14+'[17]Midwest Origination'!C14+'[17]Northeast Trading'!C14+'[17]Northeast Origination'!C14+'[17]Management Book'!C14+[17]Structuring_Fund!C14+[17]Services!C14+[17]Options!C14-C32" +"6" +"10+1" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[21]Central Trading'!C8+'[21]Central Origination'!C8+[21]Derivatives!C8+'[21]East Trading'!C8+'[21]East Origination'!C8+'[21]Financial Gas'!C8+[21]Structuring!C8+'[21]Texas Trading'!C8+'[21]Texas Origination'!C8+'[21]West Trading'!C8+'[21]West Origination'!C8+[21]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"+'East-Trading AA'!H8+'West-Trading AA'!H8+'Texas-Trading AA'!H8+'Financial - AA'!H8+'Derivatives AA'!H8+'Central - Trading AA'!H8" +"L30" +"('[21]Central Trading'!E9+'[21]Central Origination'!E10+[21]Derivatives!E10+'[21]East Trading'!E10+'[21]East Origination'!E10+'[21]Financial Gas'!E10+[21]Structuring!E10+'[21]Texas Trading'!E10+'[21]Texas Origination'!E10+'[21]West Trading'!E10+'[21]West Origination'!E10+[21]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[21]Central Trading'!C14+'[21]Central Origination'!C14+[21]Derivatives!C14+'[21]East Trading'!C14+'[21]East Origination'!C14+'[21]Financial Gas'!C14+[21]Structuring!C14+'[21]Texas Trading'!C14+'[21]Texas Origination'!C14+'[21]West Trading'!C14+'[21]West Origination'!C14+[21]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[23]Executive Orig'!C8+[23]Trading!C8+[23]Origination!C8+'[23]Mid Market'!C8+[23]Services!C8+[23]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+(100*12*8)+(500*12*4)+((10000/9)*4)" +"+(3*1100*4)+(2*1100*4)+(8*1100*4)+(5*1100*4)+(6*300*8)" +"N8+N11" +"'[23]Executive Orig'!C14+[23]Trading!C14+[23]Origination!C14+'[23]Mid Market'!C14+[23]Services!C14+[23]Fundamentals!C14-C32" +"+E14/$E$29*$M$11" +"+(75*12*8)" +"(82000/15*4)+(22000/9*4)" +"7" +"1" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"+'[1]Natural Gas'!C8+[1]Ontario!C8+[1]Finance!C8+[1]Executive!C8+[1]Alberta!C8" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[1]Natural Gas'!C11+[1]Ontario!C11+[1]Finance!C11+[1]Executive!C10+[1]Alberta!C11" +"G10*0.3105" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[1]Natural Gas'!E12+[1]Ontario!E12+[1]Finance!E12+[1]Executive!E12+[1]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"3+5+1" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"(E14/$E$29)*$K$11" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-393210" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[17]Ercot Trading'!C8+'[17]Ercot Origination'!C8+'[17]Southeast Trading'!C8+'[17]Southeast Origination'!C8+'[17]Midwest Trading'!C8+'[17]Midwest Origination'!C8+'[17]Northeast Trading'!C8+'[17]Northeast Origination'!C8+'[17]Management Book'!C8+[17]Structuring_Fund!C8+[17]Services!C8+[17]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[17]Ercot Trading'!C14+'[17]Ercot Origination'!C14+'[17]Southeast Trading'!C14+'[17]Southeast Origination'!C14+'[17]Midwest Trading'!C14+'[17]Midwest Origination'!C14+'[17]Northeast Trading'!C14+'[17]Northeast Origination'!C14+'[17]Management Book'!C14+[17]Structuring_Fund!C14+[17]Services!C14+[17]Options!C14-C32" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[23]Executive Orig'!C8+[23]Trading!C8+[23]Origination!C8+'[23]Mid Market'!C8+[23]Services!C8+[23]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"N8+N11" +"'[23]Executive Orig'!C14+[23]Trading!C14+[23]Origination!C14+'[23]Mid Market'!C14+[23]Services!C14+[23]Fundamentals!C14-C32" +"+E16/$E$29*$M$11" +"5" +"+(75*12*6)" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"+'[1]Natural Gas'!C8+[1]Ontario!C8+[1]Finance!C8+[1]Executive!C8+[1]Alberta!C8" +"K28-G11-G10" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[1]Natural Gas'!C11+[1]Ontario!C11+[1]Finance!C11+[1]Executive!C10+[1]Alberta!C11" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[1]Natural Gas'!E12+[1]Ontario!E12+[1]Finance!E12+[1]Executive!E12+[1]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"3+5+1" +"SUM(C8:C22)" +"6+1+1" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"1+1+1" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"+'[1]Natural Gas'!C8+[1]Ontario!C8+[1]Finance!C8+[1]Executive!C8+[1]Alberta!C8" +"K28-G11-G10" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[1]Natural Gas'!C11+[1]Ontario!C11+[1]Finance!C11+[1]Executive!C10+[1]Alberta!C11" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[1]Natural Gas'!E12+[1]Ontario!E12+[1]Finance!E12+[1]Executive!E12+[1]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!BA25" +"M28" +"+M17+M18+M19+M21+M22+M23+M24+M25+M26+M27" +"+F8/$F$29*$V$29" +"(C9/9)*12" +"L28" +"+M32" +"M20" +"'[4]Team Report'!BA26" +"M32" +"(F8+F10)*0.2" +"(E12/$E$29*46)+220000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+22)/E29" +"L28" +"K12*L12+600000+704684" +"K12" +"P12*Q12+360000-3367" +"(E13/$E$29*43)" +"700000+300000" +"SUM(M9:M12)" +"'[4]Team Report'!BA33" +"(E15/$E$29*46)+75000" +"E16/$E$29*46" +"M14-F23" +"N16-F23" +"M14+R14" +"(30000*1.2)" +"K17*L17" +"(E18/$E$29*46)+50000" +"(40000*1.2)*1.2" +"(E19/$E$29*46)+136897" +"'[4]Team Report'!BA42" +"(E21/$E$29*46)+125000" +"'[4]Team Report'!BA44" +"E22/$E$29*53" +"SUM(C8:C22)" +"SUM(L17:L19,L21:L27)" +"SUM(AB16:AB20,AB23:AB27)" +"SUM(AB21:AB22)" +"SUM(L17:L27)" +"SUM(E25:E28)" +"SUM(F25:F27)" +"'[4]Team Report'!BA29" +"M28*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"SUM(E12:E21)" +"E29" +"+J37/L37" +"+M37*N37+500000+571398" +"'[4]Team Report'!BA45" +"SUM(E12:E21)" +"+M43*N43+300000" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!BA25" +"M28" +"R17+R18+R19+R23+R24+R25" +"+F8/$F$29*$V$29" +"(C9/9)*12" +"L28" +"+M32" +"'[4]Team Report'!BA26" +"M32" +"(F8+F10)*0.2" +"(E12/$E$29*7)+7477+46" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+22)/E29" +"L28" +"K12*L12+600000+704684" +"K12" +"P12*Q12+360000-3367" +"(E13/$E$29*7)+6000" +"SUM(M9:M12)" +"'[4]Team Report'!BA33" +"(E15/$E$29*7)+2000" +"E16/$E$29*7" +"N16-F23" +"M14+R14" +"(30000*1.2)" +"K17*L17" +"(40000*1.2)*1.2" +"(E19/$E$29*7)+7000" +"E20/$E$29*46" +"'[4]Team Report'!BA42" +"(E21/$E$29*7)+2000+250000" +"'[4]Team Report'!BA44" +"SUM(C8:C22)" +"+Q28" +"SUM(AB16:AB20,AB23:AB27)" +"SUM(AB21:AB22)" +"SUM(L17:L27)" +"SUM(E25:E28)" +"SUM(F25:F27)" +"'[4]Team Report'!BA29" +"M28*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"SUM(E12:E21)" +"E29" +"+J37/L37" +"+M37*N37+500000+571398" +"'[4]Team Report'!BA45" +"SUM(E12:E21)" +"+M43*N43+300000" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!BA25" +"+C8/9*12" +"SUM(M17:M28)" +"+G8/$G$29*$O$29" +"+L29" +"M35" +"'[10]Team Report'!BA26" +"+G8*0.2" +"+$M$12*0.25" +"18495*1.2" +"K12*L12" +"+$M$12*0.13" +"'[10]Team Report'!BA32" +"+$M$12*0.2" +"SUM(M9:M12)" +"+$M$12*0.08" +"+$M$12*0.19" +"'[10]Team Report'!BA42" +"+$M$12*0.15" +"'[10]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"+E27+E25" +"SUM(L17:L28)" +"'[10]Team Report'!BA29" +"(C31/9)*12" +"'[10]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[10]Team Report'!BA43" +"'[10]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Team Report'!BA25" +"((C8/9)*12)*1.2" +"L23+L24+45000" +"L31" +"+F8/$F$29*$Q$29" +"+(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L10*N10+67934+22" +"'[3]Team Report'!BA26" +"F8*0.2" +"((C12/9)*12)*1.6" +"(E12/$E$25*$N$8)+20000" +"SUM(P8:P10)" +"((C13/9)*12)*1.4" +"(E13/$E$25*$N$8)+10000" +"'[3]Team Report'!BA32-C39" +"E14/$E$25*$N$8" +"P12-F23" +"'[3]Team Report'!BA33" +"(E15/$E$25*$N$8)+12000" +"I16*K16" +"(E19/$E$25*$N$8)+15000" +"'[3]Team Report'!BA42" +"(E21/$E$25*$N$8)+10956" +"'[3]Team Report'!BA44" +"SUM(C8:C22)" +"125000*1.2" +"150000*1.2" +"SUM(L16:L26)" +"+E27+E25" +"'[3]Team Report'!BA29" +"(C31/9)*12" +"L27*1.2" +"'[3]Team Report'!BA39" +"'[3]Team Report'!BA43" +"'[3]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+I40/J40" +"+N10" +"+K40*L40" +"+L40*K40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38+C39" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"(C8/9)*12" +"L28+46200" +"L28*1.2" +"+G8/$G$29*$O$29" +"'[5]Team Report'!BA26" +"L32-L28+9240" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"(E12/$E$29)*$K$11+51275" +"(E13/$E$29)*$K$11+522073" +"L8+L11" +"N13-L13" +"'[5]Team Report'!BA33" +"(C15/9)*12-25000" +"(E15/$E$29)*$K$11" +"(E18/$E$29)*$K$11+49310" +"'[5]Team Report'!BA42" +"(C21/9)*12-200000-19525" +"'[5]Team Report'!BA44" +"SUM(C8:C22)" +"80000" +"115000*1.2" +"+K28" +"140000" +"SUM(U16:U20,U23:U27)" +"160000" +"288000" +"+U21+U22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E28)" +"'[5]Team Report'!BA29" +"L28*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"'[5]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"L29-G10" +"+G8/$G$30*$O$30" +"(C9/9)*12" +"K29" +"+L33" +"L21" +"247074+290236+2376" +"L33-L29" +"(C12/9)*12*1.2" +"(E12/$E$30)*$G$30" +"(E12+E13+E14+E15+E16+E17+E18+E20+E21+E22+E23)/E30" +"K29" +"J12*K12" +"(E13/$E$30)*$G$30+9324" +"(E14/$E$30)*$G$30+25000" +"SUM(L9:L12)" +"'[4]Team Report'!BA34" +"(E18/$E$30)*$G$30+237" +"(E20/$E$30)*$G$30+37797" +"'[4]Team Report'!BA38" +"(E22/$E$30)*$G$30+299149" +"SUM(C8:C23)" +"SUM(K17:K20,K22:K28)" +"SUM(K21)" +"SUM(K17:K28)" +"SUM(E26:E29)" +"'[4]Team Report'!BA29" +"L29*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"SUM(E12:E22)" +"+E30" +"+H40/I40" +"+K12" +"+J40*K40" +"C24+C32+C33+C34+C35+C36+C37+C38+C39" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Team Report'!BA25" +"((C8/9)*12)*1.2" +"L29" +"+F8/$F$29*$O$29" +"(C9/9)*12" +"K29" +"L33" +"'[7]Team Report'!BA26" +"L33-L29" +"(E12/$E$29)*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"'[7]Team Report'!BA32" +"SUM(L9:L12)" +"N14-L14" +"30000*1.2" +"H17*J17" +"'[7]Team Report'!BA42" +"'[7]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"H27*J28" +"+E27+E25" +"SUM(K17:K28)" +"'[7]Team Report'!BA29" +"L29*1.2" +"'[7]Team Report'!BA39" +"'[7]Team Report'!BA43" +"'[7]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!BA25" +"((C8/9)*12)*1.2" +"L29+433200" +"+F8/$F$29*$O$29" +"(C9/9)*12" +"K29" +"L33" +"'[7]Team Report'!BA26" +"L33-L29+86640" +"(E12/$E$29)*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"'[7]Team Report'!BA32" +"SUM(L9:L12)" +"30000*1.2" +"H17*J17" +"(E19/$E$29)*$F$29+60000" +"'[7]Team Report'!BA42" +"'[7]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"+E27+E25" +"SUM(K17:K28)" +"'[7]Team Report'!BA29" +"L29*1.2" +"'[7]Team Report'!BA39" +"'[7]Team Report'!BA43" +"'[7]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!BA25" +"((C8/9)*12)*1.3" +"L29-H10" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"K29" +"L33" +"L20+L21" +"'[4]Team Report'!BA26" +"L33-L29" +"(E12/$E$29)*$K$12" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"(4000000*1.2)+222800" +"SUM(L9:L12)" +"N14-L14" +"'[4]Team Report'!BA33" +"2087875*1.3" +"1+1" +"1+2+1+1" +"7+2+1+1+4+2" +"3+1" +"'[4]Team Report'!BA42" +"2+12+1" +"'[4]Team Report'!BA44" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C22)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"SUM(K17:K19,K22:K28)" +"1+1+1+1+2+1+2" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"SUM(K20:K21)" +"1" +"+T21+T22" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[4]Team Report'!BA29" +"L29*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!BA25" +"(C8/9)*12" +"L29-G10+212800" +"+G8/$G$29*$O$29" +"L33" +"'[8]Team Report'!BA26" +"L33-L29+141960" +"((C12/9)*12+350000)*1.4" +"(E12/$E$29)*$G$29+13466" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J12*K12" +"((C13/9)*12)*1.4" +"(E13/$E$29)*$G$29-19151" +"(E14/$E$29)*$G$29+80000" +"SUM(L9:L12)" +"N14-L14" +"'[8]Team Report'!BA33" +"(E15/$E$29)*$G$29" +"H17*J17" +"40000*1.2" +"((C19/9)*12)*1.6+21500" +"((C20/9)*12)*1.2" +"(E20/$E$29)*$G$29-336" +"48000*1.2" +"'[8]Team Report'!BA42" +"((C21/9)*12)*1.6" +"(E21/$E$29)*$G$29+7698" +"60000*1.2" +"'[8]Team Report'!BA44" +"52000*1.2" +"SUM(C8:C22)" +"62000*1.2" +"75000*1.2" +"SUM(K17:K19,K22:K28)" +"100000*1.2" +"SUM(U16:U20,U23:U27)" +"149000*1.2" +"H25*J26" +"SUM(K20:K21)" +"180000*1.2" +"+U21+U22" +"260000*1.2" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[8]Team Report'!BA29" +"L29*1.2" +"'[8]Team Report'!BA39" +"'[8]Team Report'!BA43" +"'[8]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+H40/I40" +"+K12" +"+J40*K40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!BA25" +"+C8/9*12" +"SUM(M17:M28)+348000" +"+G8/$G$29*$O$29" +"+L35" +"M35" +"'[12]Team Report'!BA26" +"+G8*0.2" +"+'IT Dev'!G12+'IT EOL'!G12" +"18495*1.2" +"+L35" +"K12*L12" +"SUM(M9:M12)" +"'[12]Team Report'!BA33" +"+'IT Dev'!G19+'IT EOL'!G19+2775700" +"27+1" +"'[12]Team Report'!BA42" +"+'IT Dev'!G21+'IT EOL'!G21-7942105" +"'[12]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[12]Team Report'!BA29" +"(C32/9)*12" +"'[12]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[12]Team Report'!BA43" +"'[12]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"""IT Infrastructure""" +"'[11]Team Report'!BA25" +"+C8/9*12" +"+M29" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"+L35" +"M35" +"'[11]Team Report'!BA26" +"+H8*0.2" +"(2485728*0.35+1000000)*0.559633027522936" +"18495*1.2" +"+L35" +"K12*L12+32600125" +"(2485728*0.13+1000000)*0.559633027522936" +"SUM(M9:M12)" +"'[11]Team Report'!BA33" +"(2485728*0.08+100000)*0.559633027522936" +"K17*L17" +"(2485728*0.29+2500000)*0.559633027522936+3445700" +"'[11]Team Report'!BA42" +"(C21/9)*12+32600125" +"2485728*0.15+2500000+35100000-32660209" +"'[11]Team Report'!BA44" +"SUM(C8:C22)" +"+L29-1" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"+T21+T22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[11]Team Report'!BA29" +"'[11]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[11]Team Report'!BA43" +"'[11]Team Report'!BA45" +"61/109" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!BA25" +"(C8/9)*12" +"SUM(N17:N19,N21:N27)+172800+561516" +"+G8/$G$29*$O$29" +"M28" +"N32" +"'[4]Team Report'!BA26" +"SUM(G8:G10)*0.2+49374" +"((C12/9)*12)*1.99" +"348924+240000-409440+61200" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L12*M12+500000+630554" +"((C13/9)*12)*2.35" +"262411+100000-5411" +"((C14/9)*12)*1.2" +"SUM(N9:N12)" +"'[4]Team Report'!BA33" +"((C15/9)*12)*1.81" +"96365+40000-136365+92328" +"L17*M17" +"((C18/9)*12)*1.29" +"6000" +"((C19/9)*12)*2.2" +"+$N$12*0.19+150000-438915+107240+169200+435536" +"'[4]Team Report'!BA42" +"((C21/9)*12)*1.75" +"264168+100000+405121-769289+553800+420160+443302" +"'[4]Team Report'!BA44" +"((C22/9)*12)*1.6" +"SUM(C8:C22)" +"SUM(M17:M19,M21:M27)" +"SUM(U16:U20,U23:U27)" +"SUM(M20)" +"+U21+U22" +"SUM(M17:M27)" +"SUM(E25:E28)" +"'[4]Team Report'!BA29" +"N28*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Pull Sheet'!E9" +"'[9]Pull Sheet'!E9" +"'[9]Pull Sheet'!E9" +"'[9]Pull Sheet'!E9" +"'[9]Pull Sheet'!E9" +"'[9]Team Report'!BA25" +"(C8/9)*12" +"SUM(M16:M21,M25:M27,M31:M36,M40:M42,M46,M49:M50)" +"M22+M28+M37+M43+M47+M51" +"+F8/$F$29*$O$29" +"'[9]Team Report'!BA26" +"+F8*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"+L22+L28+L37+L43+L47+L51" +"K11*L11" +"(C12/9)*12*1.2" +"+E12/$E$29*$L$11" +"M8+M11" +"'[9]Team Report'!BA32-C39" +"'[9]Team Report'!BA33" +"3+1" +"'[9]Team Report'!BA42" +"'[9]Team Report'!BA44" +"SUM(L16:L21)" +"SUM(M16:M21)*1.2" +"SUM(C8:C22)" +"SUM(L16:L21,L25:L27,L31:L36,L40:L42,L46,L49:L50)-1" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(L25:L27)" +"SUM(M25:M27)*1.2" +"+E27+E25" +"'[9]Team Report'!BA29" +"2+1" +"'[9]Team Report'!BA39" +"'[9]Team Report'!BA43" +"'[9]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+A47/B47" +"+L11" +"+E47*C47" +"SUM(L46:L46)" +"SUM(M46:M46)*1.2" +"SUM(M49:M50)*1.2" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!BA25" +"(C8/9)*12" +"M21+M25+M26+M27+M28+360800" +"+F8/$F$29*$O$29" +"L29" +"M33" +"'[14]Team Report'!BA26" +"F8*0.2" +"((C12/9)*12)*2.6" +"E12/$E$29*$L$12+179963" +"(E12+E13+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L29" +"K12*L12+5000000" +"((C13/9)*12)*2.13" +"E13/$E$29*$L$12+68434" +"SUM(M9:M12)" +"'[14]Team Report'!BA33" +"((C15/9)*12)*2.1" +"E15/$E$29*$L$12+4276" +"M14-F23" +"((C16/9)*12)*1.2" +"E16/$E$29*$L$12" +"K17*L17" +"((C18/9)*12)*1.6" +"((C19/9)*12)*1.85" +"'[14]Team Report'!BA42" +"((C21/9)*12)*1.75" +"'[14]Team Report'!BA44" +"SUM(C8:C22)" +"+L29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[14]Team Report'!BA29" +"M29*1.2" +"'[14]Team Report'!BA39" +"'[14]Team Report'!BA43" +"'[14]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+I40/J40" +"+L12" +"+K40*L40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"+'Competitive Ana'!F8+'Gas - Fund'!H8+'East - Fund'!F8+'West - Fund'!G8" +"L30" +"+H8/$H$29*$Q$29" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"+T21+T22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[19]Executive Orig'!C8+[19]Trading!C8+[19]Origination!C8+'[19]Mid Market'!C8+[19]Services!C8+[19]Fundamentals!C8" +"(C8/9)*12" +"+'West - Struct'!G8+'Gas - Struct'!H8" +"+G8/$G$23" +"+M11" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"N8+N11" +"'[19]Executive Orig'!C14+[19]Trading!C14+[19]Origination!C14+'[19]Mid Market'!C14+[19]Services!C14+[19]Fundamentals!C14-C32" +"2-2" +"SUM(C8:C22)" +"1-1" +"+U21+U22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"+H8/$H$29*$Q$29" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-65535" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!BA25" +"+C8/9*12" +"SUM(M19:M28)+3000000" +"+G8/$G$29*$O$29" +"+L35" +"M35" +"'[12]Team Report'!BA26" +"+G8*0.2" +"+$M$12*0.25+950000" +"18495*1.2" +"+L35" +"K12*L12" +"+$M$12*0.13+500000" +"SUM(M9:M12)" +"'[12]Team Report'!BA33" +"+$M$12*0.08+90000" +"+$M$12*0.19+2000000" +"'[12]Team Report'!BA42" +"2295000+6368166" +"'[12]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[12]Team Report'!BA29" +"(C32/9)*12" +"'[12]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[12]Team Report'!BA43" +"'[12]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"""IT EOL""" +"'[13]Team Report'!BA25" +"+C8/9*12" +"SUM(M17:M28)+200000+100000" +"+G8/$G$29*$O$29" +"L29+1" +"M33+M35" +"'[13]Team Report'!BA26" +"+G8*0.2" +"(+C12/9*12)*1.2" +"+$M$12*0.25+50000+250000" +"18495*1.2" +"L29+1" +"K12*L12" +"+$M$12*0.13+200000" +"SUM(M9:M12)" +"'[13]Team Report'!BA33" +"+$M$12*0.08+100000" +"+$M$12*0.19+100000" +"'[13]Team Report'!BA42" +"+$M$12*0.15+141124+150000+687307" +"'[13]Team Report'!BA44" +"SUM(C8:C22)" +"+L12" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[13]Team Report'!BA29" +"(C32/9)*12" +"M29*1.2" +"'[13]Team Report'!BA39" +"'[13]Team Report'!BA43" +"'[13]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!BA25" +"+C8/9*12" +"+'IT Dev-EOL'!G8+'IT Infra'!H8" +"+G8/$G$29*$O$29" +"+L35" +"M35" +"'[12]Team Report'!BA26" +"18495*1.2" +"+L35" +"K12*L12" +"SUM(M9:M12)" +"'[12]Team Report'!BA33" +"+'IT Dev'!L17+'IT EOL'!L17" +"'[12]Team Report'!BA42" +"'[12]Team Report'!BA44" +"SUM(C8:C22)" +"3+1" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[12]Team Report'!BA29" +"(C32/9)*12" +"'[12]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[12]Team Report'!BA43" +"'[12]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"+'Competitive Ana'!F8+'Gas - Fund'!H8+'East - Fund'!F8" +"L30" +"+H8/$H$29*$Q$29" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"+T21+T22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Pull Sheet'!E9" +"'[6]Pull Sheet'!E9" +"'[6]Pull Sheet'!E9" +"'[6]Pull Sheet'!E9" +"'[6]Pull Sheet'!E9" +"'[6]Team Report'!BA25" +"(C8/9)*12" +"L29" +"+F8/$F$29*$O$29" +"K29" +"L33" +"'[6]Team Report'!BA26" +"L33-L29" +"((C12/9)*12)*1.25" +"(E12/$E$29)*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"((C13/9)*12)*1.17" +"(E13/$E$29)*$F$29+63927" +"'[6]Team Report'!BA32-C39" +"((C14/9)*12)*1.3" +"(E14/$E$29)*$F$29+480000" +"SUM(L9:L12)" +"'[6]Team Report'!BA33" +"36000" +"H17*J17" +"(E19/$E$29)*$F$29+60000" +"'[6]Team Report'!BA42" +"((C21/9)*12)*1.2" +"'[6]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"H27*J28" +"+E27+E25" +"SUM(K17:K28)" +"'[6]Team Report'!BA29" +"L29*1.2" +"'[6]Team Report'!BA39" +"'[6]Team Report'!BA43" +"'[6]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"+H8/$H$29*$Q$29" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"(E13/$E$29)*$K$11-66789" +"L8+L11" +"N13-L13" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"(E14/$E$29)*$K$11+180000+250000+6600+9000+30000" +"((C15/9)*12)-75000" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-327675" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[17]Ercot Trading'!C8+'[17]Ercot Origination'!C8+'[17]Southeast Trading'!C8+'[17]Southeast Origination'!C8+'[17]Midwest Trading'!C8+'[17]Midwest Origination'!C8+'[17]Northeast Trading'!C8+'[17]Northeast Origination'!C8+'[17]Management Book'!C8+[17]Structuring_Fund!C8+[17]Services!C8+[17]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$N$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[17]Ercot Trading'!C14+'[17]Ercot Origination'!C14+'[17]Southeast Trading'!C14+'[17]Southeast Origination'!C14+'[17]Midwest Trading'!C14+'[17]Midwest Origination'!C14+'[17]Northeast Trading'!C14+'[17]Northeast Origination'!C14+'[17]Management Book'!C14+[17]Structuring_Fund!C14+[17]Services!C14+[17]Options!C14-C32" +"'[17]Ercot Trading'!K16+'[17]Ercot Origination'!K16+'[17]Southeast Trading'!K16+'[17]Southeast Origination'!K16+'[17]Midwest Trading'!K16+'[17]Midwest Origination'!K16+'[17]Northeast Trading'!K16+'[17]Northeast Origination'!K16+'[17]Management Book'!K16+[17]Structuring_Fund!K16+[17]Services!K16+[17]Options!K16" +"SUM(C8:C22)" +"3-1" +"1-1" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[19]Executive Orig'!C8+[19]Trading!C8+[19]Origination!C8+'[19]Mid Market'!C8+[19]Services!C8+[19]Fundamentals!C8" +"(C8/9)*12" +"+G8/$G$23" +"+M11" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"N8+N11" +"'[19]Executive Orig'!C14+[19]Trading!C14+[19]Origination!C14+'[19]Mid Market'!C14+[19]Services!C14+[19]Fundamentals!C14-C32" +"SUM(C8:C22)" +"+U21+U22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[19]Executive Orig'!C8+[19]Trading!C8+[19]Origination!C8+'[19]Mid Market'!C8+[19]Services!C8+[19]Fundamentals!C8" +"(C8/9)*12" +"+G8/$G$23" +"+M11" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"N8+N11" +"'[19]Executive Orig'!C14+[19]Trading!C14+[19]Origination!C14+'[19]Mid Market'!C14+[19]Services!C14+[19]Fundamentals!C14-C32" +"2-2" +"SUM(C8:C22)" +"1-1" +"+U21+U22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"+H8/$H$29*$Q$29" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"6-5-1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-98302" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[17]Ercot Trading'!C8+'[17]Ercot Origination'!C8+'[17]Southeast Trading'!C8+'[17]Southeast Origination'!C8+'[17]Midwest Trading'!C8+'[17]Midwest Origination'!C8+'[17]Northeast Trading'!C8+'[17]Northeast Origination'!C8+'[17]Management Book'!C8+[17]Structuring_Fund!C8+[17]Services!C8+[17]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$N$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[17]Ercot Trading'!C14+'[17]Ercot Origination'!C14+'[17]Southeast Trading'!C14+'[17]Southeast Origination'!C14+'[17]Midwest Trading'!C14+'[17]Midwest Origination'!C14+'[17]Northeast Trading'!C14+'[17]Northeast Origination'!C14+'[17]Management Book'!C14+[17]Structuring_Fund!C14+[17]Services!C14+[17]Options!C14-C32" +"'[17]Ercot Trading'!K16+'[17]Ercot Origination'!K16+'[17]Southeast Trading'!K16+'[17]Southeast Origination'!K16+'[17]Midwest Trading'!K16+'[17]Midwest Origination'!K16+'[17]Northeast Trading'!K16+'[17]Northeast Origination'!K16+'[17]Management Book'!K16+[17]Structuring_Fund!K16+[17]Services!K16+[17]Options!K16" +"3-1" +"3-3" +"SUM(C8:C22)" +"3-2" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"SUM(C3:I3)" +"50+35+10" +"440-282" +"416-203" +"C3-C5" +"SUM(C16:C19)" +"SUM(E24:E30)" +"SUM(G34:G41)" +"SUM(I45:I46)" +"K3-K50" +"I46+G41+E30+C19" +"V4+1" +"SUM(G7:H7)" +"101+27" +"8+11" +"SUM(G7:G38)" +"AE120" +"C81" +"SUM(B46:B74)" +"SUM(J79)" +"L79" +"Q100" +"SUM(J14:J76)" +"X111" +"SUM(C77:C80)" +"SUM(Q2:Q96)" +"AC106+2" +"SUM(X2:X107)" +"SUM(AE1:AE113)" +"SUM(AF1:AF113)" +"SUM(AE118:AE119)" +"H12+1" +"SUM(I3:I49)" +"67.7-0.7+4.6" +"151+12" +"29.1+5+4.1" +"164-37+16" +"G9-P9" +"9+2" +"SUM(P9:P31)" +"32.8+6.4+0.5" +"216-29" +"SUM(P35:P47)" +"27.3+6.5" +"106-10" +"SUM(E49:E53)" +"SUM(G51:G53)" +"25+17" +"SUM(E57:E61)" +"SUM(G9:G69)-G55-G67" +"+H9+H49+H51+H57+H59+H69+H62+H64" +"+J9+J49+J51+J57+J59+J62+J64+J69" +"SUM(P9:P69)-P33-P55-P67-P49" +"+R33+R49+R55+R67+R69" +"2.9+1.9+1.1+1.3" +"49+1" +"0.4+1.1+0.2+0.6" +"12+2+6+3" +"28+8" +"SUM(H86:H97)" +"SUM(P86:P98)" +"28+7" +"6" +"15.3+0.7" +"7.3-0.4" +"29+29+10+37+24" +"9+2.4+2" +"+H116+H118+H77+H108+H110+H114+H99+H122+H101+H102+H123+H104+H106+H125+H128+H129+H130+H131+H137+H140+H133+H142" +"+J116+J118+J99+J122+J101+J125" +"+L116+L118+L77+L108+L110+L114+L99+L122+L101+L102+L123+L104+L106+L125+L128+L129+L130+L131+L137+L140+L133+L142+L135" +"P73+P75+P116+P118+P77+P108+P110+P114+P99+P122+P101+P102+P123+P104+P106+P125+P128+P129+P130+P131+P137+P140+P133+P142+P120+P112+P83+P81+P79" +"T73+T75+T116+T118+T77+T108+T110+T114+T99+T122+T101+T102+T123+T104+T106+T125+T128+T129+T130+T131+T1+T79+T81+T83+T10537+T140+T133+T142+T112+T120" +"G71" +"H144+H71" +"67.7-0.7+4.6" +"151+12" +"29.1+5+4.1" +"164-37+16" +"G8-P8" +"32.8+6.4+0.5" +"216-29" +"27.3+6.5" +"106-10" +"25+17" +"G14+G12+G10+G8" +"+H8+H10+H12+H14+H16+H22+H18+H20" +"+J8+J10+J12+J14+J16+J18+J20+J22" +"28+7" +"1.1+1" +"6+4" +"(T39/$T$49)*$P$49" +"21+8" +"(T48/$T$49)*$P$49+0.1" +"G48-P48+0.06" +"SUM(H39:H46)" +"SUM(R39:R48)" +"15.3+0.7" +"7.3-0.4" +"29+29+10+37+24" +"4.3+1.1+1" +"29+6+5" +"9+2.4+2" +"+H26+H28+H30+H32+H34+H36+H49+H51+H53+H54+H55+H56+H59+H61+H64+H65+H66+H67+H73+H76+H69+H78" +"+J26+J28+J49+J51+J53+J61" +"+L26+L28+L30+L32+L34+L36+L49+L51+L53+L54+L55+L56+L59+L61+L64+L65+L66+L67+L73+L76+L69+L78+L71" +"+R26+R28+R30+R32+R34+R36+R49+R51+R53+R54+R55+R56+R59+R61+R64+R65+R66+R67+R73+R76" +"G24" +"H80+H24" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"(+H8*0.2)" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(15000+6000)*1.2" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[21]Central Trading'!C8+'[21]Central Origination'!C8+[21]Derivatives!C8+'[21]East Trading'!C8+'[21]East Origination'!C8+'[21]Financial Gas'!C8+[21]Structuring!C8+'[21]Texas Trading'!C8+'[21]Texas Origination'!C8+'[21]West Trading'!C8+'[21]West Origination'!C8+[21]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[21]Central Trading'!E9+'[21]Central Origination'!E10+[21]Derivatives!E10+'[21]East Trading'!E10+'[21]East Origination'!E10+'[21]Financial Gas'!E10+[21]Structuring!E10+'[21]Texas Trading'!E10+'[21]Texas Origination'!E10+'[21]West Trading'!E10+'[21]West Origination'!E10+[21]Fundamentals!E10)-4000000" +"(+H8*0.2)" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[21]Central Trading'!C14+'[21]Central Origination'!C14+[21]Derivatives!C14+'[21]East Trading'!C14+'[21]East Origination'!C14+'[21]Financial Gas'!C14+[21]Structuring!C14+'[21]Texas Trading'!C14+'[21]Texas Origination'!C14+'[21]West Trading'!C14+'[21]West Origination'!C14+[21]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"(L28-H10)*1.2" +"L30" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"(L21+L22)*1.2" +"(L30-L28)" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((E12/$E$29)*$K$11)*1.2" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[21]Central Trading'!C8+'[21]Central Origination'!C8+[21]Derivatives!C8+'[21]East Trading'!C8+'[21]East Origination'!C8+'[21]Financial Gas'!C8+[21]Structuring!C8+'[21]Texas Trading'!C8+'[21]Texas Origination'!C8+'[21]West Trading'!C8+'[21]West Origination'!C8+[21]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"H8/2*1.5+75670+10715" +"('[21]Central Trading'!E9+'[21]Central Origination'!E10+[21]Derivatives!E10+'[21]East Trading'!E10+'[21]East Origination'!E10+'[21]Financial Gas'!E10+[21]Structuring!E10+'[21]Texas Trading'!E10+'[21]Texas Origination'!E10+'[21]West Trading'!E10+'[21]West Origination'!E10+[21]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"H11/2*1.5+24992" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[21]Central Trading'!C14+'[21]Central Origination'!C14+[21]Derivatives!C14+'[21]East Trading'!C14+'[21]East Origination'!C14+'[21]Financial Gas'!C14+[21]Structuring!C14+'[21]Texas Trading'!C14+'[21]Texas Origination'!C14+'[21]West Trading'!C14+'[21]West Origination'!C14+[21]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"3" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"(L28-H10+17820)*1.2" +"L30" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"(L21+L22)*1.2" +"(L30-L28+3564)" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((E12/$E$29)*$K$11)*1.2" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"(L21+L22)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[21]Central Trading'!C8+'[21]Central Origination'!C8+[21]Derivatives!C8+'[21]East Trading'!C8+'[21]East Origination'!C8+'[21]Financial Gas'!C8+[21]Structuring!C8+'[21]Texas Trading'!C8+'[21]Texas Origination'!C8+'[21]West Trading'!C8+'[21]West Origination'!C8+[21]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[21]Central Trading'!E9+'[21]Central Origination'!E10+[21]Derivatives!E10+'[21]East Trading'!E10+'[21]East Origination'!E10+'[21]Financial Gas'!E10+[21]Structuring!E10+'[21]Texas Trading'!E10+'[21]Texas Origination'!E10+'[21]West Trading'!E10+'[21]West Origination'!E10+[21]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[21]Central Trading'!C14+'[21]Central Origination'!C14+[21]Derivatives!C14+'[21]East Trading'!C14+'[21]East Origination'!C14+'[21]Financial Gas'!C14+[21]Structuring!C14+'[21]Texas Trading'!C14+'[21]Texas Origination'!C14+'[21]West Trading'!C14+'[21]West Origination'!C14+[21]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"1+1" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"(L28-H10)" +"L30" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"(L21+L22)*1.2" +"(L30-L28)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((E12/$E$29)*$K$11)*1.2" +"((C13/9)*12)-500000-500000" +"(+((3500*5)+(1500*2))*12)*1.2" +"L8+L11" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"2+1" +"1+2" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[21]Central Trading'!C8+'[21]Central Origination'!C8+[21]Derivatives!C8+'[21]East Trading'!C8+'[21]East Origination'!C8+'[21]Financial Gas'!C8+[21]Structuring!C8+'[21]Texas Trading'!C8+'[21]Texas Origination'!C8+'[21]West Trading'!C8+'[21]West Origination'!C8+[21]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"H8/2*1.5" +"('[21]Central Trading'!E9+'[21]Central Origination'!E10+[21]Derivatives!E10+'[21]East Trading'!E10+'[21]East Origination'!E10+'[21]Financial Gas'!E10+[21]Structuring!E10+'[21]Texas Trading'!E10+'[21]Texas Origination'!E10+'[21]West Trading'!E10+'[21]West Origination'!E10+[21]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[21]Central Trading'!C14+'[21]Central Origination'!C14+[21]Derivatives!C14+'[21]East Trading'!C14+'[21]East Origination'!C14+'[21]Financial Gas'!C14+[21]Structuring!C14+'[21]Texas Trading'!C14+'[21]Texas Origination'!C14+'[21]West Trading'!C14+'[21]West Origination'!C14+[21]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"20000-4142" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"1+1+1" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"1+1" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[21]Central Trading'!C8+'[21]Central Origination'!C8+[21]Derivatives!C8+'[21]East Trading'!C8+'[21]East Origination'!C8+'[21]Financial Gas'!C8+[21]Structuring!C8+'[21]Texas Trading'!C8+'[21]Texas Origination'!C8+'[21]West Trading'!C8+'[21]West Origination'!C8+[21]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"(+'Derivatives w-o AA'!H8+Mexico!H8)*1.2" +"L30" +"('[21]Central Trading'!E9+'[21]Central Origination'!E10+[21]Derivatives!E10+'[21]East Trading'!E10+'[21]East Origination'!E10+'[21]Financial Gas'!E10+[21]Structuring!E10+'[21]Texas Trading'!E10+'[21]Texas Origination'!E10+'[21]West Trading'!E10+'[21]West Origination'!E10+[21]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[21]Central Trading'!C14+'[21]Central Origination'!C14+[21]Derivatives!C14+'[21]East Trading'!C14+'[21]East Origination'!C14+'[21]Financial Gas'!C14+[21]Structuring!C14+'[21]Texas Trading'!C14+'[21]Texas Origination'!C14+'[21]West Trading'!C14+'[21]West Origination'!C14+[21]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"2+1" +"2+1+1" +"+'Derivatives w-o AA'!H25+Mexico!H25" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[21]Central Trading'!C8+'[21]Central Origination'!C8+[21]Derivatives!C8+'[21]East Trading'!C8+'[21]East Origination'!C8+'[21]Financial Gas'!C8+[21]Structuring!C8+'[21]Texas Trading'!C8+'[21]Texas Origination'!C8+'[21]West Trading'!C8+'[21]West Origination'!C8+[21]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[21]Central Trading'!E9+'[21]Central Origination'!E10+[21]Derivatives!E10+'[21]East Trading'!E10+'[21]East Origination'!E10+'[21]Financial Gas'!E10+[21]Structuring!E10+'[21]Texas Trading'!E10+'[21]Texas Origination'!E10+'[21]West Trading'!E10+'[21]West Origination'!E10+[21]Fundamentals!E10)-4000000" +"+H8*0.2+6345" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[21]Central Trading'!C14+'[21]Central Origination'!C14+[21]Derivatives!C14+'[21]East Trading'!C14+'[21]East Origination'!C14+'[21]Financial Gas'!C14+[21]Structuring!C14+'[21]Texas Trading'!C14+'[21]Texas Origination'!C14+'[21]West Trading'!C14+'[21]West Origination'!C14+[21]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"2+1" +"2+1+1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[21]Central Trading'!C8+'[21]Central Origination'!C8+[21]Derivatives!C8+'[21]East Trading'!C8+'[21]East Origination'!C8+'[21]Financial Gas'!C8+[21]Structuring!C8+'[21]Texas Trading'!C8+'[21]Texas Origination'!C8+'[21]West Trading'!C8+'[21]West Origination'!C8+[21]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[21]Central Trading'!E9+'[21]Central Origination'!E10+[21]Derivatives!E10+'[21]East Trading'!E10+'[21]East Origination'!E10+'[21]Financial Gas'!E10+[21]Structuring!E10+'[21]Texas Trading'!E10+'[21]Texas Origination'!E10+'[21]West Trading'!E10+'[21]West Origination'!E10+[21]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[21]Central Trading'!C14+'[21]Central Origination'!C14+[21]Derivatives!C14+'[21]East Trading'!C14+'[21]East Origination'!C14+'[21]Financial Gas'!C14+[21]Structuring!C14+'[21]Texas Trading'!C14+'[21]Texas Origination'!C14+'[21]West Trading'!C14+'[21]West Origination'!C14+[21]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[21]Central Trading'!C8+'[21]Central Origination'!C8+[21]Derivatives!C8+'[21]East Trading'!C8+'[21]East Origination'!C8+'[21]Financial Gas'!C8+[21]Structuring!C8+'[21]Texas Trading'!C8+'[21]Texas Origination'!C8+'[21]West Trading'!C8+'[21]West Origination'!C8+[21]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[21]Central Trading'!E9+'[21]Central Origination'!E10+[21]Derivatives!E10+'[21]East Trading'!E10+'[21]East Origination'!E10+'[21]Financial Gas'!E10+[21]Structuring!E10+'[21]Texas Trading'!E10+'[21]Texas Origination'!E10+'[21]West Trading'!E10+'[21]West Origination'!E10+[21]Fundamentals!E10)-4000000" +"+H10*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[21]Central Trading'!C14+'[21]Central Origination'!C14+[21]Derivatives!C14+'[21]East Trading'!C14+'[21]East Origination'!C14+'[21]Financial Gas'!C14+[21]Structuring!C14+'[21]Texas Trading'!C14+'[21]Texas Origination'!C14+'[21]West Trading'!C14+'[21]West Origination'!C14+[21]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[21]Central Trading'!C8+'[21]Central Origination'!C8+[21]Derivatives!C8+'[21]East Trading'!C8+'[21]East Origination'!C8+'[21]Financial Gas'!C8+[21]Structuring!C8+'[21]Texas Trading'!C8+'[21]Texas Origination'!C8+'[21]West Trading'!C8+'[21]West Origination'!C8+[21]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"H8/2*1.5+75670+10715" +"('[21]Central Trading'!E9+'[21]Central Origination'!E10+[21]Derivatives!E10+'[21]East Trading'!E10+'[21]East Origination'!E10+'[21]Financial Gas'!E10+[21]Structuring!E10+'[21]Texas Trading'!E10+'[21]Texas Origination'!E10+'[21]West Trading'!E10+'[21]West Origination'!E10+[21]Fundamentals!E10)-4000000" +"+H10*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"H11/2*1.5+24992" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[21]Central Trading'!C14+'[21]Central Origination'!C14+[21]Derivatives!C14+'[21]East Trading'!C14+'[21]East Origination'!C14+'[21]Financial Gas'!C14+[21]Structuring!C14+'[21]Texas Trading'!C14+'[21]Texas Origination'!C14+'[21]West Trading'!C14+'[21]West Origination'!C14+[21]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"3" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"+H10*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"10000+4000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"L21+L22" +"+H10*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[21]Central Trading'!C8+'[21]Central Origination'!C8+[21]Derivatives!C8+'[21]East Trading'!C8+'[21]East Origination'!C8+'[21]Financial Gas'!C8+[21]Structuring!C8+'[21]Texas Trading'!C8+'[21]Texas Origination'!C8+'[21]West Trading'!C8+'[21]West Origination'!C8+[21]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[21]Central Trading'!E9+'[21]Central Origination'!E10+[21]Derivatives!E10+'[21]East Trading'!E10+'[21]East Origination'!E10+'[21]Financial Gas'!E10+[21]Structuring!E10+'[21]Texas Trading'!E10+'[21]Texas Origination'!E10+'[21]West Trading'!E10+'[21]West Origination'!E10+[21]Fundamentals!E10)-4000000" +"+H10*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[21]Central Trading'!C14+'[21]Central Origination'!C14+[21]Derivatives!C14+'[21]East Trading'!C14+'[21]East Origination'!C14+'[21]Financial Gas'!C14+[21]Structuring!C14+'[21]Texas Trading'!C14+'[21]Texas Origination'!C14+'[21]West Trading'!C14+'[21]West Origination'!C14+[21]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"2+1" +"2+1+1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"L21+L22" +"+H10*0.2+6384" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[17]Ercot Trading'!C8+'[17]Ercot Origination'!C8+'[17]Southeast Trading'!C8+'[17]Southeast Origination'!C8+'[17]Midwest Trading'!C8+'[17]Midwest Origination'!C8+'[17]Northeast Trading'!C8+'[17]Northeast Origination'!C8+'[17]Management Book'!C8+[17]Structuring_Fund!C8+[17]Services!C8+[17]Options!C8" +"(C8/9)*12" +"#REF!+#REF!+#REF!+'East Power Admins'!F8" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"M8+M11" +"'[17]Ercot Trading'!C14+'[17]Ercot Origination'!C14+'[17]Southeast Trading'!C14+'[17]Southeast Origination'!C14+'[17]Midwest Trading'!C14+'[17]Midwest Origination'!C14+'[17]Northeast Trading'!C14+'[17]Northeast Origination'!C14+'[17]Management Book'!C14+[17]Structuring_Fund!C14+[17]Services!C14+[17]Options!C14-C32" +"1" +"6" +"10+1" +"SUM(C8:C22)" +"11+4" +"2+4+7" +"SUM(U16:U20,U23:U27)" +"4+1" +"SUM(U21:U22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"(L28-H10+17820)*1.2" +"L30" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"(L21+L22)*1.2" +"(+H8*0.2)" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((E12/$E$29)*$K$11)*1.2" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[17]Ercot Trading'!C8+'[17]Ercot Origination'!C8+'[17]Southeast Trading'!C8+'[17]Southeast Origination'!C8+'[17]Midwest Trading'!C8+'[17]Midwest Origination'!C8+'[17]Northeast Trading'!C8+'[17]Northeast Origination'!C8+'[17]Management Book'!C8+[17]Structuring_Fund!C8+[17]Services!C8+[17]Options!C8" +"(C8/9)*12" +"(M16+M17+M18+M19+M20+M23+M24+M26+M27+M25)*1.2" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"(M21+M22)*1.2" +"(M28*0.2)" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"(E12/$E$29*$L$11-8329.76)*1.2" +"(E13/$E$29*$L$11-26933.92)*1.2" +"M8+M11" +"'[17]Ercot Trading'!C14+'[17]Ercot Origination'!C14+'[17]Southeast Trading'!C14+'[17]Southeast Origination'!C14+'[17]Midwest Trading'!C14+'[17]Midwest Origination'!C14+'[17]Northeast Trading'!C14+'[17]Northeast Origination'!C14+'[17]Management Book'!C14+[17]Structuring_Fund!C14+[17]Services!C14+[17]Options!C14-C32" +"(80000)*1.2" +"(E15/$E$29*$L$11)*1.2" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[17]Ercot Trading'!C8+'[17]Ercot Origination'!C8+'[17]Southeast Trading'!C8+'[17]Southeast Origination'!C8+'[17]Midwest Trading'!C8+'[17]Midwest Origination'!C8+'[17]Northeast Trading'!C8+'[17]Northeast Origination'!C8+'[17]Management Book'!C8+[17]Structuring_Fund!C8+[17]Services!C8+[17]Options!C8" +"(C8/9)*12" +"(M16+M17+M18+M19+M20+M23+M24+M26+M27+M25)*1.2" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"(M21+M22)*1.2" +"(M28*0.2)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"(E12/$E$29*$L$11-8329.76)*1.2" +"(E13/$E$29*$L$11-26933.92)*1.2" +"M8+M11" +"'[17]Ercot Trading'!C14+'[17]Ercot Origination'!C14+'[17]Southeast Trading'!C14+'[17]Southeast Origination'!C14+'[17]Midwest Trading'!C14+'[17]Midwest Origination'!C14+'[17]Northeast Trading'!C14+'[17]Northeast Origination'!C14+'[17]Management Book'!C14+[17]Structuring_Fund!C14+[17]Services!C14+[17]Options!C14-C32" +"(80000)*1.2" +"(E15/$E$29*$L$11)*1.2" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[17]Ercot Trading'!C8+'[17]Ercot Origination'!C8+'[17]Southeast Trading'!C8+'[17]Southeast Origination'!C8+'[17]Midwest Trading'!C8+'[17]Midwest Origination'!C8+'[17]Northeast Trading'!C8+'[17]Northeast Origination'!C8+'[17]Management Book'!C8+[17]Structuring_Fund!C8+[17]Services!C8+[17]Options!C8" +"(C8/9)*12" +"(M16+M17+M18+M19+M20+M23+M24+M26+M27+M25)*1.2" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"(M21+M22)*1.2" +"(M28*0.2)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"(E12/$E$29*$L$11-11974.03)*1.2" +"(E13/$E$29*$L$11-38717.51)*1.2" +"M8+M11" +"'[17]Ercot Trading'!C14+'[17]Ercot Origination'!C14+'[17]Southeast Trading'!C14+'[17]Southeast Origination'!C14+'[17]Midwest Trading'!C14+'[17]Midwest Origination'!C14+'[17]Northeast Trading'!C14+'[17]Northeast Origination'!C14+'[17]Management Book'!C14+[17]Structuring_Fund!C14+[17]Services!C14+[17]Options!C14-C32" +"(E15/$E$29*$L$11)*1.2" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[17]Ercot Trading'!C8+'[17]Ercot Origination'!C8+'[17]Southeast Trading'!C8+'[17]Southeast Origination'!C8+'[17]Midwest Trading'!C8+'[17]Midwest Origination'!C8+'[17]Northeast Trading'!C8+'[17]Northeast Origination'!C8+'[17]Management Book'!C8+[17]Structuring_Fund!C8+[17]Services!C8+[17]Options!C8" +"(C8/9)*12" +"(M16+M17+M18+M19+M20+M23+M24+M26+M27+M25)*1.2" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"(M21+M22)*1.2" +"(M28*0.2)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"(E12/$E$29*$L$11-6767.93)*1.2" +"(E13/$E$29*$L$11-21883.81)*1.2" +"M8+M11" +"'[17]Ercot Trading'!C14+'[17]Ercot Origination'!C14+'[17]Southeast Trading'!C14+'[17]Southeast Origination'!C14+'[17]Midwest Trading'!C14+'[17]Midwest Origination'!C14+'[17]Northeast Trading'!C14+'[17]Northeast Origination'!C14+'[17]Management Book'!C14+[17]Structuring_Fund!C14+[17]Services!C14+[17]Options!C14-C32" +"(E15/$E$29*$L$11)*1.2" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[17]Ercot Trading'!C8+'[17]Ercot Origination'!C8+'[17]Southeast Trading'!C8+'[17]Southeast Origination'!C8+'[17]Midwest Trading'!C8+'[17]Midwest Origination'!C8+'[17]Northeast Trading'!C8+'[17]Northeast Origination'!C8+'[17]Management Book'!C8+[17]Structuring_Fund!C8+[17]Services!C8+[17]Options!C8" +"(C8/9)*12" +"(M16+M17+M18+M19+M20+M23+M24+M26+M27+M25)*1.2" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"(M21+M22)*1.2" +"(M28*0.2)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"(E12/$E$29*$L$11-9891.59)*1.2" +"(E13/$E$29*$L$11-31984.03)*1.2" +"M8+M11" +"'[17]Ercot Trading'!C14+'[17]Ercot Origination'!C14+'[17]Southeast Trading'!C14+'[17]Southeast Origination'!C14+'[17]Midwest Trading'!C14+'[17]Midwest Origination'!C14+'[17]Northeast Trading'!C14+'[17]Northeast Origination'!C14+'[17]Management Book'!C14+[17]Structuring_Fund!C14+[17]Services!C14+[17]Options!C14-C32" +"(E15/$E$29*$L$11)*1.2" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[17]Ercot Trading'!C8+'[17]Ercot Origination'!C8+'[17]Southeast Trading'!C8+'[17]Southeast Origination'!C8+'[17]Midwest Trading'!C8+'[17]Midwest Origination'!C8+'[17]Northeast Trading'!C8+'[17]Northeast Origination'!C8+'[17]Management Book'!C8+[17]Structuring_Fund!C8+[17]Services!C8+[17]Options!C8" +"(C8/9)*12" +"(M16+M17+M18+M19+M20+M23+M24+M26+M27+M25)*1.2" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"(M21+M22)*1.2" +"(M28*0.2)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"(E12/$E$29*$L$11-6767.93)*1.2" +"(E13/$E$29*$L$11-21883.81)*1.2" +"M8+M11" +"'[17]Ercot Trading'!C14+'[17]Ercot Origination'!C14+'[17]Southeast Trading'!C14+'[17]Southeast Origination'!C14+'[17]Midwest Trading'!C14+'[17]Midwest Origination'!C14+'[17]Northeast Trading'!C14+'[17]Northeast Origination'!C14+'[17]Management Book'!C14+[17]Structuring_Fund!C14+[17]Services!C14+[17]Options!C14-C32" +"(E15/$E$29*$L$11)*1.2" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[17]Ercot Trading'!C8+'[17]Ercot Origination'!C8+'[17]Southeast Trading'!C8+'[17]Southeast Origination'!C8+'[17]Midwest Trading'!C8+'[17]Midwest Origination'!C8+'[17]Northeast Trading'!C8+'[17]Northeast Origination'!C8+'[17]Management Book'!C8+[17]Structuring_Fund!C8+[17]Services!C8+[17]Options!C8" +"(C8/9)*12" +"(M16+M17+M18+M19+M20+M23+M24+M26+M27)*1.2" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"(M21+M22)*1.2" +"(M28*0.2)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"(E12/$E$29*$L$11)*1.2" +"(E13/$E$29*$L$11+370363)*1.2" +"M8+M11" +"'[17]Ercot Trading'!C14+'[17]Ercot Origination'!C14+'[17]Southeast Trading'!C14+'[17]Southeast Origination'!C14+'[17]Midwest Trading'!C14+'[17]Midwest Origination'!C14+'[17]Northeast Trading'!C14+'[17]Northeast Origination'!C14+'[17]Management Book'!C14+[17]Structuring_Fund!C14+[17]Services!C14+[17]Options!C14-C32" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"2-1" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[23]Executive Orig'!C8+[23]Trading!C8+[23]Origination!C8+'[23]Mid Market'!C8+[23]Services!C8+[23]Fundamentals!C8" +"(C8/9)*12" +"(SUM(N16:N20,N23:N27))*1.2" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"(+N21+N22)*1.2" +"(+G8*0.2+(N21+N22)*0.2)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"(+(100*12*16)+(500*12*11)+((10000/9)*4)+30000+25000+25000)*1.2+50000" +"(+(3*1100*11)+(2*1100*5)+(8*1100*11)+(5*1100*5)+(16*300*6))*1.2" +"N8+N11" +"'[23]Executive Orig'!C14+[23]Trading!C14+[23]Origination!C14+'[23]Mid Market'!C14+[23]Services!C14+[23]Fundamentals!C14-C32" +"(120000+40000)*1.2" +"(+(75*12*16)+(3000*12)+(3000*12)+(500*12))*1.2" +"((82000/15*11)+(22000/9*5))*1.2" +"5" +"1" +"(+E22/$E$29*$M$11)*1.2" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[23]Executive Orig'!C8+[23]Trading!C8+[23]Origination!C8+'[23]Mid Market'!C8+[23]Services!C8+[23]Fundamentals!C8" +"(C8/9)*12" +"(SUM(N16:N20,N23:N27))*1.2" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"(+N21+N22)*1.2" +"(+G8*0.2+(N21+N22)*0.2)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"(+E12/$E$29*$M$11)*1.2" +"(+(4000*12)*12)*1.2" +"N8+N11" +"'[23]Executive Orig'!C14+[23]Trading!C14+[23]Origination!C14+'[23]Mid Market'!C14+[23]Services!C14+[23]Fundamentals!C14-C32" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"+'[1]Natural Gas'!C8+[1]Ontario!C8+[1]Finance!C8+[1]Executive!C8+[1]Alberta!C8" +"(K28-G10-137496-390504)*1.2" +"K28" +"+G8/$G$29*$O$29" +"(K22+K21)*1.2" +"+'[1]Natural Gas'!C11+[1]Ontario!C11+[1]Finance!C11+[1]Executive!C10+[1]Alberta!C11" +"(G8*0.3105+52-96352)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[1]Natural Gas'!E12+[1]Ontario!E12+[1]Finance!E12+[1]Executive!E12+[1]Alberta!E12)*1.2" +"((E12/$E$29)*$G$29)*1.2" +"K8+K11" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"+'[1]Natural Gas'!C8+[1]Ontario!C8+[1]Finance!C8+[1]Executive!C8+[1]Alberta!C8" +"(K28-G10-137496+293496)*1.2" +"K28" +"+G8/$G$29*$O$29" +"(K22+K21)*1.2" +"+'[1]Natural Gas'!C11+[1]Ontario!C11+[1]Finance!C11+[1]Executive!C10+[1]Alberta!C11" +"(G8*0.3105+52-240802)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[1]Natural Gas'!E12+[1]Ontario!E12+[1]Finance!E12+[1]Executive!E12+[1]Alberta!E12)*1.2" +"((E12/$E$29)*$G$29)*1.2" +"K8+K11" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Pull Sheet'!E9" +"'[15]Pull Sheet'!E9" +"'[15]Pull Sheet'!E9" +"'[15]Pull Sheet'!E9" +"'[15]Pull Sheet'!E9" +"'[15]Team Report'!BA25" +"(C8/9)*12" +"+M21" +"+F8/$F$29*$O$29" +"+L21" +"M21" +"'[15]Team Report'!BA26" +"+F8*0.2" +"+E12/$E$29*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"+L21" +"K12*L12" +"SUM(M9:M12)" +"'[15]Team Report'!BA33" +"'[15]Team Report'!BA42-C40" +"SUM(L18:L20)" +"SUM(M18:M20)*1.2" +"'[15]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(E12:E22)" +"+E29" +"+I28/J28" +"+L12" +"+K28*L28" +"SUM(E25:E28)" +"'[15]Team Report'!BA29" +"'[15]Team Report'!BA39" +"'[15]Team Report'!BA43" +"'[15]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Pull Sheet'!E9" +"'[15]Pull Sheet'!E9" +"'[15]Pull Sheet'!E9" +"'[15]Pull Sheet'!E9" +"'[15]Pull Sheet'!E9" +"'[15]Team Report'!BA25" +"(C8/9)*12" +"(+M21)*1.2" +"+F8/$F$29*$O$29" +"+L21" +"M21" +"'[15]Team Report'!BA26" +"(+F8*0.2)*1.2" +"(+'Office of the Chair'!F12-'OOC Admin'!F12)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"+L21" +"K12*L12" +"(+E14/$E$29*$F$29)*1.2" +"SUM(M9:M12)" +"'[15]Team Report'!BA33" +"'[15]Team Report'!BA42-C40" +"SUM(L18:L20)" +"SUM(M18:M20)*1.2" +"'[15]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(L18:L20)" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(E12:E22)" +"+E29" +"+I28/J28" +"+L12" +"+K28*L28" +"SUM(E25:E28)" +"'[15]Team Report'!BA29" +"'[15]Team Report'!BA39" +"'[15]Team Report'!BA43" +"'[15]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[17]Ercot Trading'!C8+'[17]Ercot Origination'!C8+'[17]Southeast Trading'!C8+'[17]Southeast Origination'!C8+'[17]Midwest Trading'!C8+'[17]Midwest Origination'!C8+'[17]Northeast Trading'!C8+'[17]Northeast Origination'!C8+'[17]Management Book'!C8+[17]Structuring_Fund!C8+[17]Services!C8+[17]Options!C8" +"(C8/9)*12" +"(M16+M17+M18+M19+M20+M23+M24+M26)*1.2" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"(M21+M22)*1.2" +"(M28*0.2)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"(E12/$E$29*$L$11)*1.2" +"M8+M11" +"'[17]Ercot Trading'!C14+'[17]Ercot Origination'!C14+'[17]Southeast Trading'!C14+'[17]Southeast Origination'!C14+'[17]Midwest Trading'!C14+'[17]Midwest Origination'!C14+'[17]Northeast Trading'!C14+'[17]Northeast Origination'!C14+'[17]Management Book'!C14+[17]Structuring_Fund!C14+[17]Services!C14+[17]Options!C14-C32" +"6" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[20]Team Report'!B1" +"'[21]Central Trading'!C8+'[21]Central Origination'!C8+[21]Derivatives!C8+'[21]East Trading'!C8+'[21]East Origination'!C8+'[21]Financial Gas'!C8+[21]Structuring!C8+'[21]Texas Trading'!C8+'[21]Texas Origination'!C8+'[21]West Trading'!C8+'[21]West Origination'!C8+[21]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"(+'East-Trading AA'!H8+'West-Trading AA'!H8+'Texas-Trading AA'!H8+'Financial - AA'!H8+'Derivatives AA'!H8+'Central - Trading AA'!H8+'Crude AA'!H8)*1.2" +"L30" +"('[21]Central Trading'!E9+'[21]Central Origination'!E10+[21]Derivatives!E10+'[21]East Trading'!E10+'[21]East Origination'!E10+'[21]Financial Gas'!E10+[21]Structuring!E10+'[21]Texas Trading'!E10+'[21]Texas Origination'!E10+'[21]West Trading'!E10+'[21]West Origination'!E10+[21]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[21]Central Trading'!C14+'[21]Central Origination'!C14+[21]Derivatives!C14+'[21]East Trading'!C14+'[21]East Origination'!C14+'[21]Financial Gas'!C14+[21]Structuring!C14+'[21]Texas Trading'!C14+'[21]Texas Origination'!C14+'[21]West Trading'!C14+'[21]West Origination'!C14+[21]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+'East-Trading AA'!H25+'West-Trading AA'!H25+'Texas-Trading AA'!H25+'Financial - AA'!H25+'Derivatives AA'!H25+'Central - Trading AA'!H25" +"+'East-Trading AA'!H27+'West-Trading AA'!H27+'Texas-Trading AA'!H27+'Financial - AA'!H27+'Derivatives AA'!H27+'Central - Trading AA'!H27+'Crude AA'!H27" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"L21+L22" +"+H10*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[23]Executive Orig'!C8+[23]Trading!C8+[23]Origination!C8+'[23]Mid Market'!C8+[23]Services!C8+[23]Fundamentals!C8" +"(C8/9)*12" +"(SUM(N16:N20,N23:N27))*1.2" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"(+N21+N22)*1.2" +"(+G8*0.2+(N21+N22)*0.2)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"(+(100*12*8)+(500*12*4)+((10000/9)*4))*1.2" +"(+(3*1100*4)+(2*1100*4)+(8*1100*4)+(5*1100*4)+(6*300*8))*1.2" +"N8+N11" +"'[23]Executive Orig'!C14+[23]Trading!C14+[23]Origination!C14+'[23]Mid Market'!C14+[23]Services!C14+[23]Fundamentals!C14-C32" +"(+E14/$E$29*$M$11)*1.2" +"(+(75*12*8))*1.2" +"((82000/15*4)+(22000/9*4))*1.2" +"7" +"1" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"+'[1]Natural Gas'!C8+[1]Ontario!C8+[1]Finance!C8+[1]Executive!C8+[1]Alberta!C8" +"K28" +"+G8/$G$29*$O$29" +"(K22+K21-188400)*1.2" +"+'[1]Natural Gas'!C11+[1]Ontario!C11+[1]Finance!C11+[1]Executive!C10+[1]Alberta!C11" +"(G10*0.3105-96300)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[1]Natural Gas'!E12+[1]Ontario!E12+[1]Finance!E12+[1]Executive!E12+[1]Alberta!E12)*1.2" +"((E12/$E$29)*$G$29)*1.2" +"K8+K11" +"3+5+1" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!BA25" +"(C8/9)*12" +"(+M21)*1.2" +"+F8/$F$29*$O$29" +"+L21" +"M21" +"'[15]Team Report'!BA26" +"(+F8*0.2)*1.2" +"(+E12/$E$29*$F$29*0.2)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"+L21" +"K12*L12" +"(+E14/$E$29*$F$29)*1.2" +"SUM(M9:M12)" +"'[15]Team Report'!BA33" +"(+E19/$E$29*$F$29*0.5)*1.2" +"'[15]Team Report'!BA42-C40" +"SUM(L18:L20)" +"SUM(M18:M20)*1.2" +"'[15]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(L18:L20)" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(E12:E22)" +"+E29" +"+I28/J28" +"+L12" +"+K28*L28" +"SUM(E25:E28)" +"'[15]Team Report'!BA29" +"'[15]Team Report'!BA39" +"'[15]Team Report'!BA43" +"'[15]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"(L28-H10)*1.2" +"L30" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"(L21+L22)*1.2" +"(L30-L28)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((E14/$E$29)*$K$11)*1.2" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"((E22/$E$29)*$K$11-393210)*1.2" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[17]Ercot Trading'!C8+'[17]Ercot Origination'!C8+'[17]Southeast Trading'!C8+'[17]Southeast Origination'!C8+'[17]Midwest Trading'!C8+'[17]Midwest Origination'!C8+'[17]Northeast Trading'!C8+'[17]Northeast Origination'!C8+'[17]Management Book'!C8+[17]Structuring_Fund!C8+[17]Services!C8+[17]Options!C8" +"(C8/9)*12" +"(M16+M17+M18+M19+M20+M23+M24+M26)*1.2" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"(M21+M22)*1.2" +"(M28*0.2)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"(E12/$E$29*$L$11)*1.2" +"M8+M11" +"'[17]Ercot Trading'!C14+'[17]Ercot Origination'!C14+'[17]Southeast Trading'!C14+'[17]Southeast Origination'!C14+'[17]Midwest Trading'!C14+'[17]Midwest Origination'!C14+'[17]Northeast Trading'!C14+'[17]Northeast Origination'!C14+'[17]Management Book'!C14+[17]Structuring_Fund!C14+[17]Services!C14+[17]Options!C14-C32" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[22]Team Report'!B1" +"'[23]Executive Orig'!C8+[23]Trading!C8+[23]Origination!C8+'[23]Mid Market'!C8+[23]Services!C8+[23]Fundamentals!C8" +"(C8/9)*12" +"(SUM(N16:N20,N23:N27))*1.2" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"(+N21+N22)*1.2" +"(+G8*0.2+(N21+N22)*0.2)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"N8+N11" +"'[23]Executive Orig'!C14+[23]Trading!C14+[23]Origination!C14+'[23]Mid Market'!C14+[23]Services!C14+[23]Fundamentals!C14-C32" +"(+E16/$E$29*$M$11)*1.2" +"5" +"(+(75*12*6))*1.2" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"+'[1]Natural Gas'!C8+[1]Ontario!C8+[1]Finance!C8+[1]Executive!C8+[1]Alberta!C8" +"K28-G11-G10" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[1]Natural Gas'!C11+[1]Ontario!C11+[1]Finance!C11+[1]Executive!C10+[1]Alberta!C11" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[1]Natural Gas'!E12+[1]Ontario!E12+[1]Finance!E12+[1]Executive!E12+[1]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"3+5+1" +"SUM(C8:C22)" +"6+1+1" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"1+1+1" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"'[2]Team Report'!B1" +"+'[1]Natural Gas'!C8+[1]Ontario!C8+[1]Finance!C8+[1]Executive!C8+[1]Alberta!C8" +"K28-G11-G10" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[1]Natural Gas'!C11+[1]Ontario!C11+[1]Finance!C11+[1]Executive!C10+[1]Alberta!C11" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[1]Natural Gas'!E12+[1]Ontario!E12+[1]Finance!E12+[1]Executive!E12+[1]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"(C8/9)*12" +"(L28+46200)*1.2" +"L28*1.2" +"+G8/$G$29*$O$29" +"'[5]Team Report'!BA26" +"(L32-L28+9240)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((E12/$E$29)*$K$11+51275)*1.2" +"((E13/$E$29)*$K$11+522073)*1.2" +"L8+L11" +"N13-L13" +"'[5]Team Report'!BA33" +"(C15/9)*12-25000" +"((E15/$E$29)*$K$11)*1.2" +"((E18/$E$29)*$K$11+49310)*1.2" +"'[5]Team Report'!BA42" +"(C21/9)*12-200000-19525" +"'[5]Team Report'!BA44" +"SUM(C8:C22)" +"80000" +"115000*1.2" +"+K28" +"140000" +"SUM(U16:U20,U23:U27)" +"160000" +"288000" +"+U21+U22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E28)" +"'[5]Team Report'!BA29" +"L28*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"'[5]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"(+'Competitive Ana'!F8+'Gas - Fund'!H8+'East - Fund'!F8+'West - Fund'!G8)*1.2" +"L30" +"+H8/$H$29*$Q$29" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+'Competitive Ana'!F25+'Gas - Fund'!H25+'East - Fund'!F25+'West - Fund'!G25" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"+T21+T22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[19]Executive Orig'!C8+[19]Trading!C8+[19]Origination!C8+'[19]Mid Market'!C8+[19]Services!C8+[19]Fundamentals!C8" +"(C8/9)*12" +"(+'West - Struct'!G8+'Gas - Struct'!H8)*1.2" +"+G8/$G$23" +"+M11" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"N8+N11" +"'[19]Executive Orig'!C14+[19]Trading!C14+[19]Origination!C14+'[19]Mid Market'!C14+[19]Services!C14+[19]Fundamentals!C14-C32" +"2-2" +"SUM(C8:C22)" +"1-1" +"+'West - Struct'!G25+'Gas - Struct'!H25" +"+U21+U22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"(L28-H10)*1.2" +"L30" +"+H8/$H$29*$Q$29" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"(L21+L22)*1.2" +"(L30-L28)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((E12/$E$29)*$K$11)*1.2" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"((E22/$E$29)*$K$11-65535)*1.2" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!BA25" +"+C8/9*12" +"SUM(M17:M28)" +"+G8/$G$29*$O$29" +"+L29" +"M35" +"'[10]Team Report'!BA26" +"+G8*0.2" +"+$M$12*0.25" +"18495*1.2" +"K12*L12" +"+$M$12*0.13" +"'[10]Team Report'!BA32" +"+$M$12*0.2" +"SUM(M9:M12)" +"+$M$12*0.08" +"+$M$12*0.19" +"'[10]Team Report'!BA42" +"+$M$12*0.15" +"'[10]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"+E27+E25" +"SUM(L17:L28)" +"'[10]Team Report'!BA29" +"(C31/9)*12" +"'[10]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[10]Team Report'!BA43" +"'[10]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!BA25" +"((C8/9)*12)*1.3" +"(L29-H10-2561483)*1.2" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"K29" +"L33" +"(L20+L21+591219)*1.2" +"'[4]Team Report'!BA26" +"(L33-L29-378340)*1.2" +"((E12/$E$29)*$K$12-208603)*1.2+15000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"((E13/$E$29)*$K$12+143684)*1.2" +"(4000000*1.2)+222800" +"((E14/$E$29)*$K$12-7551171)*1.2" +"SUM(L9:L12)" +"N14-L14" +"'[4]Team Report'!BA33" +"2087875*1.3" +"((E15/$E$29)*$K$12-3878978)*1.2" +"((E16/$E$29)*$K$12)*1.2" +"1+1" +"((E18/$E$29)*$K$12+1401739)*1.2" +"1+2+1+1" +"((E19/$E$29)*$K$12+84308)*1.2" +"7+2+1+1+4+2" +"3+1" +"'[4]Team Report'!BA42" +"2+12+1" +"'[4]Team Report'!BA44" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C22)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"1+1+1+1+2+1+2" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"SUM(K20:K21)" +"1" +"+T21+T22" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[4]Team Report'!BA29" +"L29*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!BA25" +"((C8/9)*12)*1.3" +"+([24]EOPs!H8)/170*$H$29" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"K29" +"L33" +"'[4]Team Report'!BA26" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"(4000000*1.2)+222800" +"SUM(L9:L12)" +"N14-L14" +"'[4]Team Report'!BA33" +"2087875*1.3" +"1+1" +"1+2+1+1" +"7+2+1+1+4+2" +"3+1" +"'[4]Team Report'!BA42" +"2+12+1" +"'[4]Team Report'!BA44" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C22)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"1+1+1+1+2+1+2" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"1" +"+T21+T22" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[4]Team Report'!BA29" +"L29*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!BA25" +"((C8/9)*12)*1.3" +"+([24]EOPs!H8)/170*$H$29" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"K29" +"L33" +"'[4]Team Report'!BA26" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"(4000000*1.2)+222800" +"SUM(L9:L12)" +"N14-L14" +"'[4]Team Report'!BA33" +"2087875*1.3" +"1+1" +"1+2+1+1" +"7+2+1+1+4+2" +"3+1" +"'[4]Team Report'!BA42" +"2+12+1" +"'[4]Team Report'!BA44" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C22)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"1+1+1+1+2+1+2" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"1" +"+T21+T22" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[4]Team Report'!BA29" +"L29*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!BA25" +"((C8/9)*12)*1.3" +"+([24]EOPs!H8)/170*$H$29" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"K29" +"L33" +"'[4]Team Report'!BA26" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"(4000000*1.2)+222800" +"SUM(L9:L12)" +"N14-L14" +"'[4]Team Report'!BA33" +"2087875*1.3" +"1+1" +"1+2+1+1" +"7+2+1+1+4+2" +"3+1" +"'[4]Team Report'!BA42" +"2+12+1" +"'[4]Team Report'!BA44" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C22)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"1+1+1+1+2+1+2" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"1" +"+T21+T22" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[4]Team Report'!BA29" +"L29*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!BA25" +"((C8/9)*12)*1.3" +"+([24]EOPs!H8)/170*$H$29" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"K29" +"L33" +"'[4]Team Report'!BA26" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"(4000000*1.2)+222800" +"SUM(L9:L12)" +"N14-L14" +"'[4]Team Report'!BA33" +"2087875*1.3" +"1+1" +"1+2+1+1" +"7+2+1+1+4+2" +"3+1" +"'[4]Team Report'!BA42" +"2+12+1" +"'[4]Team Report'!BA44" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C22)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"1+1+1+1+2+1+2" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"1" +"+T21+T22" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[4]Team Report'!BA29" +"L29*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!BA25" +"((C8/9)*12)*1.3" +"+([24]EOPs!H8)/170*$H$29" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"K29" +"L33" +"'[4]Team Report'!BA26" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"(4000000*1.2)+222800" +"SUM(L9:L12)" +"N14-L14" +"'[4]Team Report'!BA33" +"2087875*1.3" +"1+1" +"1+2+1+1" +"7+2+1+1+4+2" +"3+1" +"'[4]Team Report'!BA42" +"2+12+1" +"'[4]Team Report'!BA44" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C22)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"1+1+1+1+2+1+2" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"1" +"+T21+T22" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[4]Team Report'!BA29" +"L29*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!BA25" +"((C8/9)*12)*1.3" +"+([24]EOPs!H8)/170*$H$29" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"K29" +"L33" +"'[4]Team Report'!BA26" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"(4000000*1.2)+222800" +"SUM(L9:L12)" +"N14-L14" +"'[4]Team Report'!BA33" +"2087875*1.3" +"1+1" +"1+2+1+1" +"7+2+1+1+4+2" +"3+1" +"'[4]Team Report'!BA42" +"2+12+1" +"'[4]Team Report'!BA44" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C22)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"1+1+1+1+2+1+2" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"1" +"+T21+T22" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[4]Team Report'!BA29" +"L29*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!BA25" +"((C8/9)*12)*1.3" +"((2084000/32)*13)*1.2" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"K29" +"L33" +"(94274)*1.2" +"'[4]Team Report'!BA26" +"((H8+H10)*0.2)*1.2" +"((((105350+28800)/32)*14)/2)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"(4000000*1.2)+222800" +"SUM(L9:L12)" +"N14-L14" +"'[4]Team Report'!BA33" +"2087875*1.3" +"((88248/32)*14)*1.2" +"1+1" +"((268800/32)*14)*1.2" +"1+2+1+1" +"((57600/32)*14)*1.2" +"7+2+1+1+4+2" +"3+1" +"'[4]Team Report'!BA42" +"2+12+1" +"'[4]Team Report'!BA44" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C22)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"1+1+1+1+2+1+2" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"1" +"+T21+T22" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[4]Team Report'!BA29" +"L29*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!BA25" +"((C8/9)*12)*1.3" +"((2084000/32)*13)*1.2" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"K29" +"L33" +"(94274)*1.2" +"'[4]Team Report'!BA26" +"((H8+H10)*0.2)*1.2" +"((((105350+28800)/32)*14)/2)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"(4000000*1.2)+222800" +"SUM(L9:L12)" +"N14-L14" +"'[4]Team Report'!BA33" +"2087875*1.3" +"((88248/32)*14)*1.2" +"1+1" +"((268800/32)*14)*1.2" +"1+2+1+1" +"((57600/32)*14)*1.2" +"7+2+1+1+4+2" +"3+1" +"'[4]Team Report'!BA42" +"2+12+1" +"'[4]Team Report'!BA44" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C22)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"1+1+1+1+2+1+2" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"1" +"+T21+T22" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[4]Team Report'!BA29" +"L29*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!BA25" +"((C8/9)*12)*1.3" +"+([24]EOPs!H8)/170*$H$29" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"K29" +"L33" +"'[4]Team Report'!BA26" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"(4000000*1.2)+222800" +"SUM(L9:L12)" +"N14-L14" +"'[4]Team Report'!BA33" +"2087875*1.3" +"1+1" +"1+2+1+1" +"7+2+1+1+4+2" +"3+1" +"'[4]Team Report'!BA42" +"2+12+1" +"'[4]Team Report'!BA44" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C22)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"1+1+1+1+2+1+2" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"1" +"+T21+T22" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[4]Team Report'!BA29" +"L29*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!BA25" +"((C8/9)*12)*1.3" +"+([24]EOPs!H8)/170*$H$29" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"K29" +"L33" +"'[4]Team Report'!BA26" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"(4000000*1.2)+222800" +"SUM(L9:L12)" +"N14-L14" +"'[4]Team Report'!BA33" +"2087875*1.3" +"1+1" +"1+2+1+1" +"7+2+1+1+4+2" +"3+1" +"'[4]Team Report'!BA42" +"2+12+1" +"'[4]Team Report'!BA44" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C22)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"1+1+1+1+2+1+2" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"1" +"+T21+T22" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[4]Team Report'!BA29" +"L29*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!BA25" +"((C8/9)*12)*1.3" +"+([24]EOPs!H8)/170*$H$29" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"K29" +"L33" +"'[4]Team Report'!BA26" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"(4000000*1.2)+222800" +"SUM(L9:L12)" +"N14-L14" +"'[4]Team Report'!BA33" +"2087875*1.3" +"1+1" +"1+2+1+1" +"7+2+1+1+4+2" +"3+1" +"'[4]Team Report'!BA42" +"2+12+1" +"'[4]Team Report'!BA44" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C22)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"1+1+1+1+2+1+2" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"1" +"+T21+T22" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[4]Team Report'!BA29" +"L29*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!BA25" +"+C8/9*12" +"(SUM(M17:M28)+348000)*1.2" +"+G8/$G$29*$O$29" +"(+E9/9*12)*1.2" +"+L35" +"M35" +"'[12]Team Report'!BA26" +"(+G8*0.2)*1.2" +"(+'IT Dev'!G12+'IT EOL'!G12)*1.2" +"18495*1.2" +"+L35" +"K12*L12" +"SUM(M9:M12)" +"'[12]Team Report'!BA33" +"+'IT Dev'!L17+'IT EOL'!L17" +"(+'IT Dev'!G19+'IT EOL'!G19+2775700)*1.2" +"27+1" +"'[12]Team Report'!BA42" +"(+'IT Dev'!G21+'IT EOL'!G21-7942105)*1.2" +"'[12]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[12]Team Report'!BA29" +"(C32/9)*12" +"'[12]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[12]Team Report'!BA43" +"'[12]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"""IT Infrastructure""" +"'[11]Team Report'!BA25" +"+C8/9*12" +"(+M29)*1.2" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"((F9/9)*12)*1.2" +"+L35" +"M35" +"'[11]Team Report'!BA26" +"(+H8*0.2)*1.2" +"((2485728*0.35+1000000)*0.559633027522936)*1.2" +"18495*1.2" +"+L35" +"K12*L12+32600125" +"((2485728*0.13+1000000)*0.559633027522936)*1.2" +"SUM(M9:M12)" +"'[11]Team Report'!BA33" +"((2485728*0.08+100000)*0.559633027522936)*1.2" +"K17*L17" +"((2485728*0.29+2500000)*0.559633027522936+3445700)*1.2" +"'[11]Team Report'!BA42" +"(C21/9)*12+32600125" +"(2485728*0.15+2500000+35100000-32660209)*1.2" +"'[11]Team Report'!BA44" +"SUM(C8:C22)" +"+L29-1" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"+T21+T22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[11]Team Report'!BA29" +"'[11]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[11]Team Report'!BA43" +"'[11]Team Report'!BA45" +"61/109" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!BA25" +"(C8/9)*12" +"(SUM(N17:N19,N21:N27)+172800+561516)*1.2" +"+G8/$G$29*$O$29" +"((E9/9)*12)*1.2" +"M28" +"N32" +"'[4]Team Report'!BA26" +"(SUM(G8:G10)*0.2+49374)*1.2" +"((C12/9)*12)*1.99" +"(348924+240000-409440+61200)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L12*M12+500000+630554" +"((C13/9)*12)*2.35" +"(262411+100000-5411)*1.2" +"SUM(N9:N12)" +"'[4]Team Report'!BA33" +"((C15/9)*12)*1.81" +"(96365+40000-136365+92328)*1.2" +"L17*M17" +"((C18/9)*12)*1.29" +"(6000)*1.2" +"((C19/9)*12)*2.2" +"(+$N$12*0.19+150000-438915+107240+169200+435536)*1.2" +"'[4]Team Report'!BA42" +"((C21/9)*12)*1.75" +"(264168+100000+405121-769289+553800+420160+443302)*1.2" +"'[4]Team Report'!BA44" +"((C22/9)*12)*1.6" +"SUM(C8:C22)" +"SUM(M17:M19,M21:M27)" +"SUM(U16:U20,U23:U27)" +"SUM(M20)" +"+U21+U22" +"SUM(M17:M27)" +"SUM(E25:E28)" +"'[4]Team Report'!BA29" +"N28*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Pull Sheet'!E9" +"'[9]Pull Sheet'!E9" +"'[9]Pull Sheet'!E9" +"'[9]Pull Sheet'!E9" +"'[9]Pull Sheet'!E9" +"'[9]Team Report'!BA25" +"(C8/9)*12" +"(SUM(M16:M21,M25:M27,M31:M36,M40:M42,M46,M49:M50)-1205200)*1.2" +"M22+M28+M37+M43+M47+M51" +"+F8/$F$29*$O$29" +"((D9/9)*12)*1.2" +"'[9]Team Report'!BA26" +"(+F8*0.2-100)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"+L22+L28+L37+L43+L47+L51" +"K11*L11" +"(C12/9)*12*1.2" +"(+E12/$E$29*$L$11)*1.2" +"M8+M11" +"'[9]Team Report'!BA32-C39" +"'[9]Team Report'!BA33" +"3+1" +"'[9]Team Report'!BA42" +"'[9]Team Report'!BA44" +"SUM(L16:L21)" +"SUM(M16:M21)*1.2" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(L25:L27)" +"SUM(M25:M27)*1.2" +"+E27+E25" +"'[9]Team Report'!BA29" +"2+1" +"'[9]Team Report'!BA39" +"'[9]Team Report'!BA43" +"'[9]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+A47/B47" +"+L11" +"+E47*C47" +"SUM(L46:L46)" +"SUM(M46:M46)*1.2" +"SUM(M49:M50)*1.2" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"(L29-G10)*1.2" +"+G8/$G$30*$O$30" +"(C9/9)*12" +"K29" +"+L33" +"(L21)*1.2" +"247074+290236+2376" +"(L33-L29)*1.2" +"(C12/9)*12*1.2" +"((E12/$E$30)*$G$30)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E20+E21+E22+E23)/E30" +"K29" +"J12*K12" +"((E13/$E$30)*$G$30+9324)*1.2" +"((E14/$E$30)*$G$30+25000)*1.2" +"SUM(L9:L12)" +"'[4]Team Report'!BA34" +"((E18/$E$30)*$G$30+237)*1.2" +"((E20/$E$30)*$G$30+37797)*1.2" +"'[4]Team Report'!BA38" +"((E22/$E$30)*$G$30+299149)*1.2" +"SUM(C8:C23)" +"SUM(K17:K20,K22:K28)" +"SUM(K21)" +"SUM(K17:K28)" +"SUM(E26:E29)" +"'[4]Team Report'!BA29" +"L29*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"SUM(E12:E22)" +"+E30" +"+H40/I40" +"+K12" +"+J40*K40" +"C24+C32+C33+C34+C35+C36+C37+C38+C39" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Team Report'!BA25" +"((C8/9)*12)*1.2" +"L29" +"+F8/$F$29*$O$29" +"(C9/9)*12" +"K29" +"L33" +"'[7]Team Report'!BA26" +"L33-L29" +"(E12/$E$29)*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"'[7]Team Report'!BA32" +"SUM(L9:L12)" +"N14-L14" +"30000*1.2" +"H17*J17" +"'[7]Team Report'!BA42" +"'[7]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"H27*J28" +"+E27+E25" +"SUM(K17:K28)" +"'[7]Team Report'!BA29" +"L29*1.2" +"'[7]Team Report'!BA39" +"'[7]Team Report'!BA43" +"'[7]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!BA25" +"((C8/9)*12)*1.2" +"L29+433200" +"+F8/$F$29*$O$29" +"(C9/9)*12" +"K29" +"L33" +"'[7]Team Report'!BA26" +"L33-L29+86640" +"(E12/$E$29)*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"'[7]Team Report'!BA32" +"SUM(L9:L12)" +"30000*1.2" +"H17*J17" +"(E19/$E$29)*$F$29+60000" +"'[7]Team Report'!BA42" +"'[7]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"+E27+E25" +"SUM(K17:K28)" +"'[7]Team Report'!BA29" +"L29*1.2" +"'[7]Team Report'!BA39" +"'[7]Team Report'!BA43" +"'[7]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!BA25" +"((C8/9)*12)*1.2" +"(L29+(433200/11*8))*1.2" +"+F8/$F$29*$O$29" +"(C9/9)*12" +"K29" +"L33" +"'[7]Team Report'!BA26" +"(L33-L29+(86640/11*8))*1.2" +"((E12/$E$29)*$F$29)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"'[7]Team Report'!BA32" +"SUM(L9:L12)" +"30000*1.2" +"H17*J17" +"((E19/$E$29)*$F$29+(60000/11*8))*1.2" +"'[7]Team Report'!BA42" +"'[7]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"+E27+E25" +"SUM(K17:K28)" +"'[7]Team Report'!BA29" +"L29*1.2" +"'[7]Team Report'!BA39" +"'[7]Team Report'!BA43" +"'[7]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!BA25" +"((C8/9)*12)*1.2" +"(L29+(433200/11*3))*1.2" +"+F8/$F$29*$O$29" +"(C9/9)*12" +"K29" +"L33" +"'[7]Team Report'!BA26" +"(L33-L29+(86640/11*3))*1.2" +"((E12/$E$29)*$F$29)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"'[7]Team Report'!BA32" +"SUM(L9:L12)" +"30000*1.2" +"H17*J17" +"((E19/$E$29)*$F$29+(60000/11*3))*1.2" +"'[7]Team Report'!BA42" +"'[7]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"+E27+E25" +"SUM(K17:K28)" +"'[7]Team Report'!BA29" +"L29*1.2" +"'[7]Team Report'!BA39" +"'[7]Team Report'!BA43" +"'[7]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!BA25" +"M28" +"+M17+M18+M19+M21+M22+M23+M24+M25+M26+M27" +"+F8/$F$29*$V$29" +"(C9/9)*12" +"L28" +"+M32" +"M20" +"'[4]Team Report'!BA26" +"M32" +"(F8+F10)*0.2" +"(E12/$E$29*46)+220000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+22)/E29" +"L28" +"K12*L12+600000+704684" +"K12" +"P12*Q12+360000-3367" +"(E13/$E$29*43)" +"700000+300000" +"SUM(M9:M12)" +"'[4]Team Report'!BA33" +"(E15/$E$29*46)+75000" +"E16/$E$29*46" +"M14-F23" +"N16-F23" +"M14+R14" +"(30000*1.2)" +"K17*L17" +"(E18/$E$29*46)+50000" +"(40000*1.2)*1.2" +"(E19/$E$29*46)+136897" +"'[4]Team Report'!BA42" +"(E21/$E$29*46)+125000" +"'[4]Team Report'!BA44" +"E22/$E$29*53" +"SUM(C8:C22)" +"SUM(L17:L19,L21:L27)" +"SUM(AB16:AB20,AB23:AB27)" +"SUM(AB21:AB22)" +"SUM(L17:L27)" +"SUM(E25:E28)" +"SUM(F25:F27)" +"'[4]Team Report'!BA29" +"M28*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"SUM(E12:E21)" +"E29" +"+J37/L37" +"+M37*N37+500000+571398" +"'[4]Team Report'!BA45" +"SUM(E12:E21)" +"+M43*N43+300000" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!BA25" +"M28" +"(R17+R18+R19+R23+R24+R25)*1.2" +"+F8/$F$29*$V$29" +"(C9/9)*12" +"L28" +"+M32" +"'[4]Team Report'!BA26" +"M32" +"((F8+F10)*0.2)*1.2" +"((E12/$E$29*7)+7477+46)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+22)/E29" +"L28" +"K12*L12+600000+704684" +"K12" +"P12*Q12+360000-3367" +"((E13/$E$29*7)+6000)*1.2" +"SUM(M9:M12)" +"'[4]Team Report'!BA33" +"((E15/$E$29*7)+2000)*1.2" +"(E16/$E$29*7)*1.2" +"N16-F23" +"M14+R14" +"(30000*1.2)" +"K17*L17" +"(40000*1.2)*1.2" +"((E19/$E$29*7)+7000)*1.2" +"(E20/$E$29*46)*1.2" +"'[4]Team Report'!BA42" +"((E21/$E$29*7)+2000+250000)*1.2" +"'[4]Team Report'!BA44" +"SUM(C8:C22)" +"+Q28" +"SUM(AB16:AB20,AB23:AB27)" +"SUM(AB21:AB22)" +"SUM(L17:L27)" +"SUM(E25:E28)" +"SUM(F25:F27)" +"'[4]Team Report'!BA29" +"M28*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"SUM(E12:E21)" +"E29" +"+J37/L37" +"+M37*N37+500000+571398" +"'[4]Team Report'!BA45" +"SUM(E12:E21)" +"+M43*N43+300000" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Pull Sheet'!E9" +"'[3]Team Report'!BA25" +"((C8/9)*12)*1.2" +"(L23+L24+45000)*1.2" +"L31" +"+F8/$F$29*$Q$29" +"+(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L10*N10+67934+22" +"'[3]Team Report'!BA26" +"(F8*0.2)*1.2" +"((C12/9)*12)*1.6" +"((E12/$E$25*$N$8)+20000)*1.2" +"SUM(P8:P10)" +"((C13/9)*12)*1.4" +"((E13/$E$25*$N$8)+10000)*1.2" +"'[3]Team Report'!BA32-C39" +"(E14/$E$25*$N$8)*1.2" +"P12-F23" +"'[3]Team Report'!BA33" +"((E15/$E$25*$N$8)+12000)*1.2" +"I16*K16" +"((E19/$E$25*$N$8)+15000)*1.2" +"'[3]Team Report'!BA42" +"((E21/$E$25*$N$8)+10956)*1.2" +"'[3]Team Report'!BA44" +"SUM(C8:C22)" +"125000*1.2" +"150000*1.2" +"SUM(L16:L26)" +"+E27+E25" +"'[3]Team Report'!BA29" +"(C31/9)*12" +"L27*1.2" +"'[3]Team Report'!BA39" +"'[3]Team Report'!BA43" +"'[3]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+I40/J40" +"+N10" +"+K40*L40" +"+L40*K40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38+C39" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!BA25" +"(C8/9)*12" +"(L29-G10+212800)*1.2" +"+G8/$G$29*$O$29" +"L33" +"'[8]Team Report'!BA26" +"(L33-L29+141960)*1.2" +"((C12/9)*12+350000)*1.4" +"((E12/$E$29)*$G$29+13466)*1.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J12*K12" +"((C13/9)*12)*1.4" +"((E13/$E$29)*$G$29-19151)*1.2" +"((E14/$E$29)*$G$29+80000)*1.2" +"SUM(L9:L12)" +"N14-L14" +"'[8]Team Report'!BA33" +"((E15/$E$29)*$G$29)*1.2" +"H17*J17" +"40000*1.2" +"((C19/9)*12)*1.6+21500" +"((C20/9)*12)*1.2" +"((E20/$E$29)*$G$29-336)*1.2" +"48000*1.2" +"'[8]Team Report'!BA42" +"((C21/9)*12)*1.6" +"((E21/$E$29)*$G$29+7698)*1.2" +"60000*1.2" +"'[8]Team Report'!BA44" +"52000*1.2" +"SUM(C8:C22)" +"62000*1.2" +"75000*1.2" +"SUM(K17:K19,K22:K28)" +"100000*1.2" +"SUM(U16:U20,U23:U27)" +"149000*1.2" +"H25*J26" +"SUM(K20:K21)" +"180000*1.2" +"+U21+U22" +"260000*1.2" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[8]Team Report'!BA29" +"L29*1.2" +"'[8]Team Report'!BA39" +"'[8]Team Report'!BA43" +"'[8]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+H40/I40" +"+K12" +"+J40*K40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!BA25" +"(C8/9)*12" +"(M21+M25+M26+M27+M28+360800)*1.2" +"+F8/$F$29*$O$29" +"L29" +"M33" +"'[14]Team Report'!BA26" +"(F8*0.2)*1.2" +"((C12/9)*12)*2.6" +"(E12/$E$29*$L$12+179963)*1.2" +"(E12+E13+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L29" +"K12*L12+5000000" +"((C13/9)*12)*2.13" +"(E13/$E$29*$L$12+68434)*1.2" +"SUM(M9:M12)" +"'[14]Team Report'!BA33" +"((C15/9)*12)*2.1" +"(E15/$E$29*$L$12+4276)*1.2" +"M14-F23" +"((C16/9)*12)*1.2" +"(E16/$E$29*$L$12)*1.2" +"K17*L17" +"((C18/9)*12)*1.6" +"((C19/9)*12)*1.85" +"'[14]Team Report'!BA42" +"((C21/9)*12)*1.75" +"'[14]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[14]Team Report'!BA29" +"M29*1.2" +"'[14]Team Report'!BA39" +"'[14]Team Report'!BA43" +"'[14]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+I40/J40" +"+L12" +"+K40*L40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!BA25" +"+C8/9*12" +"SUM(M19:M28)+3000000" +"+G8/$G$29*$O$29" +"+L35" +"M35" +"'[12]Team Report'!BA26" +"+G8*0.2" +"+$M$12*0.25+950000" +"18495*1.2" +"+L35" +"K12*L12" +"+$M$12*0.13+500000" +"SUM(M9:M12)" +"'[12]Team Report'!BA33" +"+$M$12*0.08+90000" +"+$M$12*0.19+2000000" +"'[12]Team Report'!BA42" +"2295000+6368166" +"'[12]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[12]Team Report'!BA29" +"(C32/9)*12" +"'[12]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[12]Team Report'!BA43" +"'[12]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"""IT EOL""" +"'[13]Team Report'!BA25" +"+C8/9*12" +"SUM(M17:M28)+200000+100000" +"+G8/$G$29*$O$29" +"L29+1" +"M33+M35" +"'[13]Team Report'!BA26" +"+G8*0.2" +"(+C12/9*12)*1.2" +"+$M$12*0.25+50000+250000" +"18495*1.2" +"L29+1" +"K12*L12" +"+$M$12*0.13+200000" +"SUM(M9:M12)" +"'[13]Team Report'!BA33" +"+$M$12*0.08+100000" +"+$M$12*0.19+100000" +"'[13]Team Report'!BA42" +"+$M$12*0.15+141124+150000+687307" +"'[13]Team Report'!BA44" +"SUM(C8:C22)" +"+L12" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[13]Team Report'!BA29" +"(C32/9)*12" +"M29*1.2" +"'[13]Team Report'!BA39" +"'[13]Team Report'!BA43" +"'[13]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!BA25" +"+C8/9*12" +"+'IT Dev-EOL'!G8+'IT Infra'!H8" +"+G8/$G$29*$O$29" +"+L35" +"M35" +"'[12]Team Report'!BA26" +"18495*1.2" +"+L35" +"K12*L12" +"SUM(M9:M12)" +"'[12]Team Report'!BA33" +"+'IT Dev'!L17+'IT EOL'!L17" +"'[12]Team Report'!BA42" +"'[12]Team Report'!BA44" +"SUM(C8:C22)" +"3+1" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[12]Team Report'!BA29" +"(C32/9)*12" +"'[12]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[12]Team Report'!BA43" +"'[12]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"+'Competitive Ana'!F8+'Gas - Fund'!H8+'East - Fund'!F8" +"L30" +"+H8/$H$29*$Q$29" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"+T21+T22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Pull Sheet'!E9" +"'[6]Pull Sheet'!E9" +"'[6]Pull Sheet'!E9" +"'[6]Pull Sheet'!E9" +"'[6]Pull Sheet'!E9" +"'[6]Team Report'!BA25" +"(C8/9)*12" +"L29" +"+F8/$F$29*$O$29" +"K29" +"L33" +"'[6]Team Report'!BA26" +"L33-L29" +"((C12/9)*12)*1.25" +"(E12/$E$29)*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"((C13/9)*12)*1.17" +"(E13/$E$29)*$F$29+63927" +"'[6]Team Report'!BA32-C39" +"((C14/9)*12)*1.3" +"(E14/$E$29)*$F$29+480000" +"SUM(L9:L12)" +"'[6]Team Report'!BA33" +"36000" +"H17*J17" +"(E19/$E$29)*$F$29+60000" +"'[6]Team Report'!BA42" +"((C21/9)*12)*1.2" +"'[6]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"H27*J28" +"+E27+E25" +"SUM(K17:K28)" +"'[6]Team Report'!BA29" +"L29*1.2" +"'[6]Team Report'!BA39" +"'[6]Team Report'!BA43" +"'[6]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"+H8/$H$29*$Q$29" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"(E13/$E$29)*$K$11-66789" +"L8+L11" +"N13-L13" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"(E14/$E$29)*$K$11+180000+250000+6600+9000+30000" +"((C15/9)*12)-75000" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-327675" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[17]Ercot Trading'!C8+'[17]Ercot Origination'!C8+'[17]Southeast Trading'!C8+'[17]Southeast Origination'!C8+'[17]Midwest Trading'!C8+'[17]Midwest Origination'!C8+'[17]Northeast Trading'!C8+'[17]Northeast Origination'!C8+'[17]Management Book'!C8+[17]Structuring_Fund!C8+[17]Services!C8+[17]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$N$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[17]Ercot Trading'!C14+'[17]Ercot Origination'!C14+'[17]Southeast Trading'!C14+'[17]Southeast Origination'!C14+'[17]Midwest Trading'!C14+'[17]Midwest Origination'!C14+'[17]Northeast Trading'!C14+'[17]Northeast Origination'!C14+'[17]Management Book'!C14+[17]Structuring_Fund!C14+[17]Services!C14+[17]Options!C14-C32" +"'[17]Ercot Trading'!K16+'[17]Ercot Origination'!K16+'[17]Southeast Trading'!K16+'[17]Southeast Origination'!K16+'[17]Midwest Trading'!K16+'[17]Midwest Origination'!K16+'[17]Northeast Trading'!K16+'[17]Northeast Origination'!K16+'[17]Management Book'!K16+[17]Structuring_Fund!K16+[17]Services!K16+[17]Options!K16" +"SUM(C8:C22)" +"3-1" +"1-1" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[19]Executive Orig'!C8+[19]Trading!C8+[19]Origination!C8+'[19]Mid Market'!C8+[19]Services!C8+[19]Fundamentals!C8" +"(C8/9)*12" +"+G8/$G$23" +"+M11" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"N8+N11" +"'[19]Executive Orig'!C14+[19]Trading!C14+[19]Origination!C14+'[19]Mid Market'!C14+[19]Services!C14+[19]Fundamentals!C14-C32" +"SUM(C8:C22)" +"+U21+U22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[19]Executive Orig'!C8+[19]Trading!C8+[19]Origination!C8+'[19]Mid Market'!C8+[19]Services!C8+[19]Fundamentals!C8" +"(C8/9)*12" +"+G8/$G$23" +"+M11" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"N8+N11" +"'[19]Executive Orig'!C14+[19]Trading!C14+[19]Origination!C14+'[19]Mid Market'!C14+[19]Services!C14+[19]Fundamentals!C14-C32" +"2-2" +"SUM(C8:C22)" +"1-1" +"+U21+U22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[18]Central Trading'!C8+'[18]Central Origination'!C8+[18]Derivatives!C8+'[18]East Trading'!C8+'[18]East Origination'!C8+'[18]Financial Gas'!C8+[18]Structuring!C8+'[18]Texas Trading'!C8+'[18]Texas Origination'!C8+'[18]West Trading'!C8+'[18]West Origination'!C8+[18]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"+H8/$H$29*$Q$29" +"('[18]Central Trading'!E9+'[18]Central Origination'!E10+[18]Derivatives!E10+'[18]East Trading'!E10+'[18]East Origination'!E10+'[18]Financial Gas'!E10+[18]Structuring!E10+'[18]Texas Trading'!E10+'[18]Texas Origination'!E10+'[18]West Trading'!E10+'[18]West Origination'!E10+[18]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[18]Central Trading'!C14+'[18]Central Origination'!C14+[18]Derivatives!C14+'[18]East Trading'!C14+'[18]East Origination'!C14+'[18]Financial Gas'!C14+[18]Structuring!C14+'[18]Texas Trading'!C14+'[18]Texas Origination'!C14+'[18]West Trading'!C14+'[18]West Origination'!C14+[18]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"6-5-1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-98302" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[17]Ercot Trading'!C8+'[17]Ercot Origination'!C8+'[17]Southeast Trading'!C8+'[17]Southeast Origination'!C8+'[17]Midwest Trading'!C8+'[17]Midwest Origination'!C8+'[17]Northeast Trading'!C8+'[17]Northeast Origination'!C8+'[17]Management Book'!C8+[17]Structuring_Fund!C8+[17]Services!C8+[17]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$N$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[17]Ercot Trading'!C14+'[17]Ercot Origination'!C14+'[17]Southeast Trading'!C14+'[17]Southeast Origination'!C14+'[17]Midwest Trading'!C14+'[17]Midwest Origination'!C14+'[17]Northeast Trading'!C14+'[17]Northeast Origination'!C14+'[17]Management Book'!C14+[17]Structuring_Fund!C14+[17]Services!C14+[17]Options!C14-C32" +"'[17]Ercot Trading'!K16+'[17]Ercot Origination'!K16+'[17]Southeast Trading'!K16+'[17]Southeast Origination'!K16+'[17]Midwest Trading'!K16+'[17]Midwest Origination'!K16+'[17]Northeast Trading'!K16+'[17]Northeast Origination'!K16+'[17]Management Book'!K16+[17]Structuring_Fund!K16+[17]Services!K16+[17]Options!K16" +"3-1" +"3-3" +"SUM(C8:C22)" +"3-2" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"COUNTIF(A2:A257,""K"")" +"SUM(F2:F12)" +"SUM(F14:F23)" +"SUM(F25:F31)" +"SUM(F33:F36)" +"SUM(G3:G38)" +"SUM(F67:F69)" +"SUM(F72:F74)" +"SUM(G39:G76)" +"SUM(F3:F13)" +"SUM(F27:F34)" +"SUM(F36:F39)" +"SUM(G3:G41)" +"SUM(G2:G12)" +"SUM(G14:G23)" +"SUM(G25:G31)" +"SUM(G33:G36)" +"G38+SUM(H2:H36)" +"SUM(G53:G55)" +"SUM(G58:G60)" +"SUM(H38:H74)" +"VLOOKUP((A6&MAX(G6:L6)),'NA DATA'!$J$4:$K$1809,2,FALSE)" +"IF(ISNA(VLOOKUP(B6,'US GAS Rankings'!$B$6:$H$232,7,FALSE))=TRUE,"""", (VLOOKUP(B6,'US GAS Rankings'!$B$6:$H$232,7,FALSE)))" +"IF(ISNA(VLOOKUP(B6,'US PWR Rankings'!$B$6:$H$126,7,FALSE))=TRUE,"""", (VLOOKUP(B6,'US PWR Rankings'!$B$6:$H$126,7,FALSE)))" +"IF(ISNA(VLOOKUP(B6,'Can Gas Rankings'!$B$6:$H$95,7,FALSE))=TRUE,"""",(VLOOKUP(B6,'Can Gas Rankings'!$B$6:$H$95,7,FALSE)))" +"IF(ISNA(VLOOKUP(B6,'Can Pwr Rankings'!$B$6:$F$21,5,FALSE))=TRUE,"""", (VLOOKUP(B6,'Can Pwr Rankings'!$B$6:$F$21,5,FALSE)))" +"IF(ISNA(VLOOKUP($B6,'US GAS Rankings'!$B$6:$H$232,6,FALSE))=TRUE,"""", (VLOOKUP($B6,'US GAS Rankings'!$B$6:$H$232,6,FALSE)))" +"IF(ISNA(VLOOKUP($B6,'US PWR Rankings'!$B$6:$H$126,6,FALSE))=TRUE,"""", (VLOOKUP($B6,'US PWR Rankings'!$B$6:$H$126,6,FALSE)))" +"IF(ISNA(VLOOKUP($B6,'Can Gas Rankings'!$B$6:$H$95,6,FALSE))=TRUE,"""",(VLOOKUP($B6,'Can Gas Rankings'!$B$6:$H$95,6,FALSE)))" +"IF(ISNA(VLOOKUP($B6,'Can Pwr Rankings'!$B$6:$F$21,4,FALSE))=TRUE,"""", (VLOOKUP($B6,'Can Pwr Rankings'!$B$6:$F$21,4,FALSE)))" +"IF(ISNA(VLOOKUP($B498,'US GAS Rankings'!$B$6:$H$232,7,FALSE))=TRUE,"""", (VLOOKUP($B498,'US GAS Rankings'!$B$6:$H$232,7,FALSE)))" +"IF(ISNA(VLOOKUP($B498,'US PWR Rankings'!$B$6:$H$126,7,FALSE))=TRUE,"""", (VLOOKUP($B498,'US PWR Rankings'!$B$6:$H$126,7,FALSE)))" +"IF(ISNA(VLOOKUP($B498,'Can Gas Rankings'!$B$6:$H$95,7,FALSE))=TRUE,"""",(VLOOKUP($B498,'Can Gas Rankings'!$B$6:$H$95,7,FALSE)))" +"IF(ISNA(VLOOKUP($B498,'Can Pwr Rankings'!$B$6:$F$21,5,FALSE))=TRUE,"""", (VLOOKUP($B498,'Can Pwr Rankings'!$B$6:$F$21,5,FALSE)))" +"VLOOKUP(A2,'US GAS Rankings'!$C$6:$H$232,6,FALSE)" +"VLOOKUP(A2,'US PWR Rankings'!$C$6:$H$126,6,FALSE)" +"A2&B2" +"D2" +"VLOOKUP(A2,'US GAS Rankings'!$C$6:$H$232,6,FALSE)" +"A2&B2" +"D2" +"NOW()" +"VLOOKUP(A8,'US PWR Rankings'!$C$6:$H$126,6,FALSE)" +"VLOOKUP(A2,'Can Gas Rankings'!$C$6:$H$95,6,FALSE)" +"VLOOKUP(A2,'Can Pwr Rankings'!$C$6:$F$21,4,FALSE)" +"A2&C2" +"E2" +"VLOOKUP(A2,'Can Gas Rankings'!$C$6:$H$95,6,FALSE)" +"A2&C2" +"E2" +"VLOOKUP(A2,'Can Pwr Rankings'!$C$6:$F$21,4,FALSE)" +"A2&C2" +"E2" +"VLOOKUP(A4,#REF!,2,FALSE)" +"IF(D4="""",VLOOKUP(A4,#REF!,3,FALSE),"""")" +"A4&B4" +"C7*0.15*(6/12)" +"SUM(D7:D11)" +"C16*0.085" +"SUM(D15:D16)" +"SUM(E12:E17)" +"-C22*0.15*(143/365)" +"C24*0.15" +"-C25*0.15*(6/12)" +"-C27*0.15*(3/12)" +"-C30*0.15" +"-C31*0.085" +"C32*0.065" +"SUM(D22:D35)" +"E19+E35" +"D7*0.15*(38/365)" +"SUM(D7:D8)" +"-(D9+D11)" +"D19*0.5*0.15" +"D20*0.25*0.15" +"SUM(D18:D20)" +"-D21" +"D25*0.15" +"D9+D11+D13+D15+D21+D23+D25+D27" +"E9+E15+E21+E25" +" D29+D35" +" E29+E35+E37" +"COUNTA(F8:F22)" +"COUNTA(I7:I23)" +"+K6+N6" +"'Hotlist - Completed'!G29" +"SUM(D8:D28)" +"+D29-C29" +"45625-'Hotlist - Completed Q2'!E29" +"SUM(G7:G27)" +"SUM(J7:J28)" +"L29+I29+C29+F29" +"+J29+M29+D29+G29" +"SUM(E9:E15)" +"SUM(E16:E18)" +"SUM(E26:E27)" +"SUM(E9:E28)" +"C29-E29" +"SUM(E9:E15)" +"SUM(E16:E18)" +"SUM(E26:E27)" +"SUM(E9:E28)" +"C29-E29" +"D9-E9" +"474/4" +"SUM(D9:D33)" +"D9-C9" +"C9+G9+K9+O9" +"D9" +"U9/T9" +"SUM(C9:C26)" +"D9-C9" +"C9+G9+K9" +"C9+G9+K9" +"BQ9/BP9" +"SUM(C9:C35)" +"E7" +"1653.5-953.5+25000+310" +"104.542+36" +"1000+154" +"-162.6+-46" +"6057.058" +"1682+79+38" +"8654-4400" +"5350-5350" +"5297-5297" +"280-10" +"-37+5350" +"5297" +"SUM(C75:C76)" +"BP70" +"C79-C81" +"SUM(C85:C89)" +"'Year Over Year'!D9" +"-(D9-C9)" +"C9+G9+K9" +"$BT9/12" +"C9+G9+K9" +"BQ9/BP9" +"BT10/12" +"SUM(C9:C35)" +"K7" +"""Jan-00"" & ""*""" +"""Feb-00"" & ""*""" +"D9-C9" +"ROUND((((C9*30)+(G9*30)+(K9*30))/90),0)" +"((S9*30)+(W9*30)+(AA9*30))/90" +"ROUND((((C9*30)+(G9*30)+(K9*30))/90),0)" +"BQ9/BP9" +"551+15" +"7+17+18" +"10+34+22" +"12+13+10" +"16+14+17" +"16+21+26" +"20+23+33" +"42+31+40" +"69+43+49" +"90+36+61" +"SUM(C9:C27)" +"'Year Over Year'!A6" +"'Year Over Year'!D9" +"-(D9-C9)" +"ROUND((((C9*30)+(G9*30)+(K9*30))/90),0)" +"$BT9" +"S9+W9+AA9" +"'Year Over Year'!AF9" +"ROUND((((C9*30)+(G9*30)+(K9*30))/90),0)" +"BQ9/BP9" +"660*1.1" +"726*1.1" +"799*1.1" +"879*1.1" +"967*1.1" +"1064*1.1" +"1170*1.1" +"1287*1.1" +"1416*1.1" +"1558*1.1" +"SUM(C9:C27)" +"B9+B19+B25+B29+B33+B39+B43+B54+B64" +"SUBTOTAL(3,A2:A5)" +"SUM(G2:G5)" +"SUBTOTAL(3,A7:A7)" +"SUM(G7)" +"SUBTOTAL(3,A9:A15)" +"SUM(G9:G15)" +"2430*31*0.09" +"0.05*7500*30" +"SUBTOTAL(3,A17:A71)" +"SUM(G17:G71)" +"SUBTOTAL(3,A73:A85)" +"SUM(G73:G85)" +"SUBTOTAL(3,A87:A150)" +"SUM(G87:G150)" +"SUBTOTAL(3,A152:A256)" +"SUM(G152:G256)" +"7276.5/2" +"798+298" +"SUBTOTAL(3,A258:A434)" +"SUM(G258:G434)" +"12701+2386" +"12824+7447" +"SUBTOTAL(3,A436:A878)" +"SUM(G436:G878)" +"SUBTOTAL(3,A880:A884)" +"SUM(G880:G884)" +"SUBTOTAL(3,A886:A887)" +"SUM(G886:G887)" +"SUBTOTAL(3,A889:A902)" +"SUM(G889:G902)" +"SUBTOTAL(3,A904:A909)" +"SUM(G904:G909)" +"SUBTOTAL(3,A917:A936)" +"SUM(G917:G936)" +"SUBTOTAL(3,A2:A936)" +"G937+G916+G910+G903+G888+G885+G879+G435+G257+G151+G86+G72+G16+G8+G6" +"SUBTOTAL(3,A2:A2)" +"SUM(G2)" +"SUBTOTAL(3,A4:A6)" +"SUM(G4:G6)" +"SUBTOTAL(3,A8:A33)" +"SUM(G8:G33)" +"SUBTOTAL(3,A35:A76)" +"SUM(G35:G76)" +"SUBTOTAL(3,A82:A87)" +"SUM(G82:G87)" +"SUBTOTAL(3,A89:A163)" +"SUM(G89:G163)" +"SUBTOTAL(3,A165:A264)" +"SUM(G165:G264)" +"SUBTOTAL(3,A266:A431)" +"SUM(G266:G431)" +"SUBTOTAL(3,A433:A804)" +"SUM(G433:G804)" +"SUBTOTAL(3,A806:A815)" +"SUM(G806:G815)" +"SUBTOTAL(3,A817:A829)+8" +"SUM(G817:G829)" +"SUBTOTAL(3,A2:A847)+8" +"G848+G841+G834+G830+G816+G805+G432+G265+G164+G88+G81+G77+G34+G7+G3" +"""Jan-00"" & ""*""" +"""Feb-00"" & ""*""" +"D9-C9" +"ROUND((((C9*30)+(G9*30)+(K9*30))/90),0)" +"((S9*30)+(W9*30)+(AA9*30))/90" +"((T9*30)+(X9*30)+(AB9*30))/60+0.5" +"ROUND((((C9*30)+(G9*30)+(K9*30)+(S9*30)+(W9*30))/150),0)" +"BQ9/BP9" +"ROUND((((C10*30)+(G10*30)+(K10*30))/90),0)" +"((T11*30)+(X11*30)+(AB11*30))/60+0.25" +"551+15" +"576+15" +"615+18" +"((T21*30)+(X21*30)+(AB21*30))/60" +"AF22-AE22+0.25" +"7+17+18" +"10+34+22" +"76+36+65" +"12+13+10" +"74+39+85" +"16+14+17" +"16+21+26" +"20+23+33" +"42+31+40" +"69+43+49" +"90+36+61" +"SUM(C9:C27)" +"'Year Over Year'!A6" +"'Year Over Year'!D9" +"-(D9-C9)" +"ROUND((((C9*30)+(G9*30)+(K9*30))/90),0)" +"$BT9" +"((T9+X9+AB9)*30)/90" +"'Year Over Year'!AF9" +"AI9+AM9+AQ9" +"ROUND((((D9*30)+(H9*30)+(L9*30)+(T9*30))/120),0)" +"BQ9/BP9" +"ROUND((((C10*30)+(G10*30)+(K10*30))/90),0)" +"660*1.1" +"726*1.1" +"799*1.1" +"879*1.1" +"967*1.1" +"1064*1.1" +"1170*1.1" +"1287*1.1" +"1416*1.1" +"1558*1.1" +"SUM(C9:C27)" +"D9-C9" +"C9+G9+K9" +"3" +"C9+G9+K9+S9+W9" +"BQ9/BP9" +"42+3+10" +"55" +"2+1" +"1+2" +"6" +"12+9" +"4+9" +"3+9" +"95" +"7+13" +"36+3" +"SUM(C9:C35)" +"E7" +"1653.5-953.5+25000+310" +"587" +"104.542+36" +"1000+154" +"470" +"-162.6+-46" +"2192+28025" +"851" +"6057.058" +"1682+79+38" +"8654-4400" +"5350-5350" +"5297-5297" +"280-10" +"-37+5350" +"5297" +"9394+69770" +"2179" +"426+1250" +"SUM(C75:C76)" +"BP70" +"C79-C81" +"SUM(C85:C89)" +"'Year Over Year'!D9" +"-(D9-C9)" +"C9+G9+K9" +"$BT9/12" +"C9+G9+K9+S9+W9" +"BQ9/BP9" +"BT10/12" +"-(AF15-AE15)-0.5" +"T17+X17+AB17+0.25" +"$BT30/12+0.8" +"SUM(C9:C35)" +"K7" +"(D9-C9)*-1" +"H9-G9" +"C9+G9+K9+O9" +"D9+H9" +"U9/T9" +"D10" +"SUM(C9:C26)" +"D8-E8" +"(474/4)" +"D14-E14-0.5" +"SUM(D8:D35)" +"SUM(B4:B7)" +"'[1]Forecast vs 00 budget'!D9:F9" +"'[1]Forecast vs 00 budget'!D9:F9" +"'[1]Forecast vs 00 budget'!D9:F9" +"+D11-E11" +"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+C12+#REF!+SUM(C14:C18)" +"SUM(#REF!)" +"SUM(D12:D21)" +"C22+C19+#REF!" +"+D22-D23-D24" +"'[1]Forecast vs 00 budget'!D31:F31" +"'[1]Forecast vs 00 budget'!D31:F31" +"'[1]Forecast vs 00 budget'!D31:F31" +"Data!P29" +"SUM(D29:D30)" +"SUM(D35:D42)" +"SUM(D44:D49)" +"SUM(D63:D65)" +"-268956+270996" +"D31+D34+D43+D50+D53+D62+D66+D69+SUM(D70:D79)+D82+D85+D88+D89" +"CELL(""FILENAME"")" +"+E11+G11" +"(-K11+I11)" +"IF(M11=0,0,M11/I11)" +"SUM(E13:E21)" +"E18/7*5" +"SUM(E23:E28)" +"SUM(E30:E31)" +"SUM(E44:E47)" +"+E11+E12+E22+E29+E32+E39+E40+E41+E42+E43+E48+E49+E50" +"-1612621" +"-K54+I54" +"+E52+E54+E55" +"SUM(D11:O11)" +"SUM(D11:D21)" +"#REF!+C19+C20" +"D22+SUM(D23:D24)" +"SUM(D29:D30)" +"(D22)*(Assumptions!B2/12)+D31*(Assumptions!B8)" +"(D22)*(4800/12)+E31*(0.091)" +"IF(D22=0,,IF(D31/D22<=Assumptions!$B$12/12,D31*Assumptions!$B$14,(D31/D22-Assumptions!$B$12/12)*Assumptions!$B$16*D22+Assumptions!$B$12/12*Assumptions!$B$14*D22))" +"SUM(D35:D42)" +"SUM(D44:D49)" +"SUM(D63:D65)" +"D31+D34+D43+D50+D53+D62+D66+D69+SUM(D70:D79)+D82+D85+D88+D89" +"$B3*Data!D$90" +"SUM(C3:N3)" +"SUM(O3:O7)" +"Data!P90" +"-O8" +"+D10+D11" +"AVERAGE(B9:D9)" +"(F9+G9+H9)/3" +"(E9+I9+M9+Q9)/4" +"SUM(B9:B11)" +"SUM(B12+C12+D12+F12+G12+H12+J12)/7" +"SUM(B14:B19)" +"B12+B20" +"AVERAGE(B9:D9)" +"(F9+G9+H9)/3" +"(E9+I9+M9+Q9)/4" +"SUM(B9:B11)" +"SUM(B13:B18)" +"B12+B19" +"+Data!D5" +"+Data!$D$7" +"+Data!D29+Data!D30" +"+Data!D32" +"+Data!D40" +"+Data!D42" +"+Data!D38" +"+Data!D48" +"+Data!D44" +"+Data!D70" +"+Data!D80" +"+Data!D73" +"+Data!D39" +"+Data!D71" +"+Data!D64" +"+Data!D68" +"+Data!D83" +"+Data!D77" +"+Data!D81" +"+Data!D79" +"+Data!D87" +"+Data!D86" +"+Data!D33" +"+Data!D89" +"+Data!D41" +"+Data!D45" +"+Data!D49" +"+Data!D51" +"SUM(C7:C55)" +"SUM(C56:N56)" +"+O56-Data!N90" +"Tax!$C$6" +"SUM(B8:N8)" +"Legal!$E$15/12" +"+BAR!$E$11" +"+EOps!$G$127/12+EOps!$F$127/12" +"+EOL!$D$24/12" +"+IT!$B$7/12" +"+'RAC-Ben-OCC-LTCP'!J14+'RAC-Ben-OCC-LTCP'!K14+'RAC-Ben-OCC-LTCP'!O14+'RAC-Ben-OCC-LTCP'!L14+'RAC-Ben-OCC-LTCP'!M14+'RAC-Ben-OCC-LTCP'!N14" +"+'RAC-Ben-OCC-LTCP'!J15+'RAC-Ben-OCC-LTCP'!K15+'RAC-Ben-OCC-LTCP'!O15+'RAC-Ben-OCC-LTCP'!L15+'RAC-Ben-OCC-LTCP'!M15+'RAC-Ben-OCC-LTCP'!N15" +"+'RAC-Ben-OCC-LTCP'!J16+'RAC-Ben-OCC-LTCP'!K16+'RAC-Ben-OCC-LTCP'!O16+'RAC-Ben-OCC-LTCP'!L16+'RAC-Ben-OCC-LTCP'!M16+'RAC-Ben-OCC-LTCP'!N16" +"+'RAC-Ben-OCC-LTCP'!J17+'RAC-Ben-OCC-LTCP'!K17+'RAC-Ben-OCC-LTCP'!O17+'RAC-Ben-OCC-LTCP'!L17+'RAC-Ben-OCC-LTCP'!M17+'RAC-Ben-OCC-LTCP'!N17" +"+'RAC-Ben-OCC-LTCP'!J18+'RAC-Ben-OCC-LTCP'!K18+'RAC-Ben-OCC-LTCP'!O18+'RAC-Ben-OCC-LTCP'!L18+'RAC-Ben-OCC-LTCP'!M18+'RAC-Ben-OCC-LTCP'!N18" +"+'RAC-Ben-OCC-LTCP'!J19+'RAC-Ben-OCC-LTCP'!K19+'RAC-Ben-OCC-LTCP'!O19+'RAC-Ben-OCC-LTCP'!L19+'RAC-Ben-OCC-LTCP'!M19+'RAC-Ben-OCC-LTCP'!N19" +"+'RAC-Ben-OCC-LTCP'!J20+'RAC-Ben-OCC-LTCP'!K20+'RAC-Ben-OCC-LTCP'!O20+'RAC-Ben-OCC-LTCP'!L20+'RAC-Ben-OCC-LTCP'!M20+'RAC-Ben-OCC-LTCP'!N20" +"+'RAC-Ben-OCC-LTCP'!J21+'RAC-Ben-OCC-LTCP'!K21+'RAC-Ben-OCC-LTCP'!O21+'RAC-Ben-OCC-LTCP'!L21+'RAC-Ben-OCC-LTCP'!M21+'RAC-Ben-OCC-LTCP'!N21" +"+'RAC-Ben-OCC-LTCP'!J22+'RAC-Ben-OCC-LTCP'!K22+'RAC-Ben-OCC-LTCP'!O22+'RAC-Ben-OCC-LTCP'!L22+'RAC-Ben-OCC-LTCP'!M22+'RAC-Ben-OCC-LTCP'!N22" +"+'RAC-Ben-OCC-LTCP'!J23+'RAC-Ben-OCC-LTCP'!K23+'RAC-Ben-OCC-LTCP'!O23+'RAC-Ben-OCC-LTCP'!L23+'RAC-Ben-OCC-LTCP'!M23+'RAC-Ben-OCC-LTCP'!N23" +"+'RAC-Ben-OCC-LTCP'!J24+'RAC-Ben-OCC-LTCP'!K24+'RAC-Ben-OCC-LTCP'!O24+'RAC-Ben-OCC-LTCP'!L24+'RAC-Ben-OCC-LTCP'!M24+'RAC-Ben-OCC-LTCP'!N24" +"+'RAC-Ben-OCC-LTCP'!J25+'RAC-Ben-OCC-LTCP'!K25+'RAC-Ben-OCC-LTCP'!O25+'RAC-Ben-OCC-LTCP'!L25+'RAC-Ben-OCC-LTCP'!M25+'RAC-Ben-OCC-LTCP'!N25" +"+'RAC-Ben-OCC-LTCP'!C14+'RAC-Ben-OCC-LTCP'!D14+'RAC-Ben-OCC-LTCP'!E14+'RAC-Ben-OCC-LTCP'!F14+'RAC-Ben-OCC-LTCP'!G14+'RAC-Ben-OCC-LTCP'!H14+'RAC-Ben-OCC-LTCP'!I14" +"+'RAC-Ben-OCC-LTCP'!C15+'RAC-Ben-OCC-LTCP'!D15+'RAC-Ben-OCC-LTCP'!E15+'RAC-Ben-OCC-LTCP'!F15+'RAC-Ben-OCC-LTCP'!G15+'RAC-Ben-OCC-LTCP'!H15+'RAC-Ben-OCC-LTCP'!I15" +"+'RAC-Ben-OCC-LTCP'!C16+'RAC-Ben-OCC-LTCP'!D16+'RAC-Ben-OCC-LTCP'!E16+'RAC-Ben-OCC-LTCP'!F16+'RAC-Ben-OCC-LTCP'!G16+'RAC-Ben-OCC-LTCP'!H16+'RAC-Ben-OCC-LTCP'!I16" +"+'RAC-Ben-OCC-LTCP'!C17+'RAC-Ben-OCC-LTCP'!D17+'RAC-Ben-OCC-LTCP'!E17+'RAC-Ben-OCC-LTCP'!F17+'RAC-Ben-OCC-LTCP'!G17+'RAC-Ben-OCC-LTCP'!H17+'RAC-Ben-OCC-LTCP'!I17" +"+'RAC-Ben-OCC-LTCP'!C18+'RAC-Ben-OCC-LTCP'!D18+'RAC-Ben-OCC-LTCP'!E18+'RAC-Ben-OCC-LTCP'!F18+'RAC-Ben-OCC-LTCP'!G18+'RAC-Ben-OCC-LTCP'!H18+'RAC-Ben-OCC-LTCP'!I18" +"+'RAC-Ben-OCC-LTCP'!C19+'RAC-Ben-OCC-LTCP'!D19+'RAC-Ben-OCC-LTCP'!E19+'RAC-Ben-OCC-LTCP'!F19+'RAC-Ben-OCC-LTCP'!G19+'RAC-Ben-OCC-LTCP'!H19+'RAC-Ben-OCC-LTCP'!I19" +"+'RAC-Ben-OCC-LTCP'!C20+'RAC-Ben-OCC-LTCP'!D20+'RAC-Ben-OCC-LTCP'!E20+'RAC-Ben-OCC-LTCP'!F20+'RAC-Ben-OCC-LTCP'!G20+'RAC-Ben-OCC-LTCP'!H20+'RAC-Ben-OCC-LTCP'!I20" +"+'RAC-Ben-OCC-LTCP'!C21+'RAC-Ben-OCC-LTCP'!D21+'RAC-Ben-OCC-LTCP'!E21+'RAC-Ben-OCC-LTCP'!F21+'RAC-Ben-OCC-LTCP'!G21+'RAC-Ben-OCC-LTCP'!H21+'RAC-Ben-OCC-LTCP'!I21" +"+'RAC-Ben-OCC-LTCP'!C22+'RAC-Ben-OCC-LTCP'!D22+'RAC-Ben-OCC-LTCP'!E22+'RAC-Ben-OCC-LTCP'!F22+'RAC-Ben-OCC-LTCP'!G22+'RAC-Ben-OCC-LTCP'!H22+'RAC-Ben-OCC-LTCP'!I22" +"+'RAC-Ben-OCC-LTCP'!C23+'RAC-Ben-OCC-LTCP'!D23+'RAC-Ben-OCC-LTCP'!E23+'RAC-Ben-OCC-LTCP'!F23+'RAC-Ben-OCC-LTCP'!G23+'RAC-Ben-OCC-LTCP'!H23+'RAC-Ben-OCC-LTCP'!I23" +"+'RAC-Ben-OCC-LTCP'!C24+'RAC-Ben-OCC-LTCP'!D24+'RAC-Ben-OCC-LTCP'!E24+'RAC-Ben-OCC-LTCP'!F24+'RAC-Ben-OCC-LTCP'!G24+'RAC-Ben-OCC-LTCP'!H24+'RAC-Ben-OCC-LTCP'!I24" +"+'RAC-Ben-OCC-LTCP'!C25+'RAC-Ben-OCC-LTCP'!D25+'RAC-Ben-OCC-LTCP'!E25+'RAC-Ben-OCC-LTCP'!F25+'RAC-Ben-OCC-LTCP'!G25+'RAC-Ben-OCC-LTCP'!H25+'RAC-Ben-OCC-LTCP'!I25" +"+'RAC-Ben-OCC-LTCP'!B14" +"+'RAC-Ben-OCC-LTCP'!B15" +"+'RAC-Ben-OCC-LTCP'!B16" +"+'RAC-Ben-OCC-LTCP'!B17" +"+'RAC-Ben-OCC-LTCP'!B18" +"+'RAC-Ben-OCC-LTCP'!B19" +"+'RAC-Ben-OCC-LTCP'!B20" +"+'RAC-Ben-OCC-LTCP'!B21" +"+'RAC-Ben-OCC-LTCP'!B22" +"+'RAC-Ben-OCC-LTCP'!B23" +"+'RAC-Ben-OCC-LTCP'!B24" +"+'RAC-Ben-OCC-LTCP'!B25" +"PR!B12" +"PR!B13" +"PR!B14" +"PR!B15" +"PR!B16" +"PR!B17" +"PR!B18" +"PR!B19" +"PR!B20" +"PR!B21" +"PR!B22" +"PR!B23" +"B8+B10+B11+B12+B13+B14+B15+B16+B17+B9" +"+D6-C6" +"SUM(C6:C15)" +"+C6*12" +"SUM(E9:E14)" +"+G8/12" +"E14" +"E18" +"SUM(E8:E10)" +"+B14*C14" +"0.5/16" +"SUM(C26:C42)" +"SUBTOTAL(9,E6:T6)" +"+E122/$U122" +"+$D62*E12" +"SUM(E62:T62)" +"+$D63*E18" +"+$D64*E20" +"+$D66*E24" +"+$D67*E34" +"+$D74*E45" +"+$D76*E25" +"+$D78*E19" +"+$D79*E6" +"+$D82*E10" +"+$D84*E48" +"+$D85*E29" +"+$D87*E46" +"+$D91*E9" +"+$D92*E27" +"+$D96*E13" +"+$D101*E49" +"+$D107*E53" +"+$D110*E32" +"+$D113*E33" +"+$D115*E23" +"+$D116*E28" +"+$D118*E50" +"SUM(D62:D121)" +"+W122-U122" +"+$D124*E57" +"+D122+D124+D125" +"D22-D24" +"SUM(D24:D25)" +"'IT Detail'!H54" +"SUM(B7:B7)" +"F4*E4/D4" +"B58/B59*D7" +"B58/B59*D9" +"SUM(G4:G11)" +"B58/B59*D13" +"B58/B59*D14" +"B58/B59*D15" +"B58/B59*D16" +"B58/B59*D17" +"B58/B59*D19" +"B58/B59*D20" +"B58/B60*D21" +"B58/B60*D22" +"B58/B59*D23" +"B58/B59*D25" +"B58/B59*D27" +"B58/B59*D28" +"B58/B59*D29" +"B58/B59*D31" +"B58/B59*D32" +"B58/B59*D33" +"B58/B59*D34" +"SUM(G13:G34)" +"B58/B59*D37" +"B58/B59*D39" +"SUM(G36:G40)" +"B58/B59*D42" +"B58/B59*D43" +"B58/B59*D44" +"B58/B59*D45" +"B58/B59*D46" +"B58/B59*D47" +"B58/B59*D50" +"B58/B59*D52" +"SUM(F4:F52)" +"SUM(H3:H53)" +"1040643.84" +"6722000" +"1102773" +"2156000" +"175661" +"390000" +"618000" +"3098000" +"109000" +"1398000" +"2641000" +"333000" +"100000" +"0.0604+0.0604" +"0.0678+0.0678" +"0.0434+0.0434" +"0.023+0.023" +"1/7" +"B$10/12" +"+C$10*C$12/12" +"+$G$10/12" +"(+H$10*H$12)/12" +"SUM(B14:O14)" +"SUM(B13:B26)" +"SUM(D36:D37)" +"+D38/D39" +"SUM(H2:AH2)" +"D15-AI2" +"H15" +"D4-AI4" +"H4" +"+S4*0.25" +"+S4*0.75" +"+S5*0.25" +"+S5*0.75" +"(+S7*0.75)/2" +"(+S7*0.75)/2" +"+S7*0.25" +"+S8*0.75" +"+S8*0.25" +"+$S$12/11" +"+$S$13/11" +"+$S$14/11" +"+$S$15/11" +"+$S$16/11" +"SUM(S12:S16)" +"SUM(D2:D14)" +"SUM(S4:S16)" +"SUM(G7:G8)" +"+D12*G$15" +"111031/1657744*G12" +"+G9/G10" +"113337/1657744*G12" +"113337/1657744*G12" +"113337/1657744*G12" +"113338/1657744*G$12" +"+G15*G12" +"113339/1657744*G$12" +"213339/1657744*G$12" +"SUM(B12:B24)" +"SUM(I2:AI2)" +"E2-AJ2" +"I2" +"SUM(E2:E10)" +"SUM(H2:AH2)" +"D15-AI2" +"H15" +"D4-AI4" +"H4" +"+S4*0.25" +"+S4*0.75" +"+S5*0.25" +"+S5*0.75" +"(+S7*0.75)/2" +"(+S7*0.75)/2" +"+S7*0.25" +"+S8*0.75" +"+S8*0.25" +"+$S$12/11" +"+$S$13/11" +"+$S$14/11" +"+$S$15/11" +"+$S$16/11" +"SUM(S12:S16)" +"SUM(D2:D14)" +"SUM(S4:S16)" +"I15/G15-1" +"17642+10000" +"11185-298" +"SUM(G13:G28)" +"3612-3000" +"3156-3000" +"12904-7500" +"12500-7800" +"5799-1122" +"3651-999" +"17952+17391-2150" +"24122-2383" +"3978" +"3662-2278" +"SUM(G32:G45)" +"19685-2387+1833" +"34525-4916-3784+1833+4916+5538" +"17354+21566" +"29430+2137+1833+10391" +"38648-9700" +"SUM(G49:G54)" +"SUM(H49:H53)" +"G55+G46+G30" +"SUM(E63:E66)" +"+E71-E70" +"SUM(G61:G148)" +"G149+G57" +"D8-E8" +"L8-N8" +"19+11+19+10+13+27+22+12+55+88" +"19-7.9-2" +"63-43-10" +"SUM(D8:D22)" +"SUM(D23:D31)" +"SUM(E23:E33)" +"SUM(L23:L25)" +"F35+F37" +"+F8-G8" +"K9-L9" +"SUM(D8:D9)" +"+J8+J9" +"47208-21645" +"53359-31100" +"+F27+F26" +"SUM(D28:D30)" +"5378-428" +"24477" +"36452+2684+3911" +"22347+616+1331+66" +"24078+4148" +"41342+3056" +"SUM(D45:D49)" +"13096-7428" +"F72+F73" +"D74+D70+D68+D64+D60+D56+D50+D42+D35+D31+D24+D20+D18+D14+D10" +"SUM(D79:D88)" +"D90+D76" +"SUM(D95:D98)" +"18238+18000+25000+25000" +"14586+38" +"17473+12000" +"D107+D99" +"D109+D76" +"NOW()" +"SUM(B7:B17)" +"F7-H7" +"SUM(F7:F17)" +"C7-D7-E7" +"150" +"M7-N7-O7" +"S7-T7" +"50" +"3.4+1.8" +"2.1+4.5" +"18+12" +"20+12" +"SUM(C7:C22)" +"300" +"1+0.5" +"25" +"44.4+55.4" +"2.9+8.8" +"7.9+5.2" +"6+8" +"11+19" +"13+20" +"SUM(C25:C29)" +"100" +"SUM(C32:C45)" +"SUM(C48:C54)" +"45.2+11.9" +"35.6+43.4" +"C23+C30+C46+C55+C62+SUM(C64:C75)" +"SUM(C78:C92)" +"C93+C109+C116" +"SUM(C120:C128)" +"C118+C129" +"C76+C131+SUM(C133:C136)" +"C9-D9-E9" +"M9-O9" +"C12-D12" +"SUM(C9:C18)" +"SUM(F19:F22)" +"C9-D9" +"K9-M9" +"SUM(C9:C17)" +"SUM(C18:C27)" +"SUM(E28:E31)" +"C9-D9" +"K9-M9" +"SUM(C9:C17)" +"SUM(E18:E21)" +"1250000-125000" +"2430*31*0.09" +"0.05*7500*30" +"7276.5/2" +"798+298" +"12701+2386" +"12824+7447" +"B1396" +"((0.0025*10000*30)/1000)*1000" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"E1612" +"((50000*0.125)/1000)*1000" +"((2430*30*0.01)/1000)*1000" +"SUBTOTAL(9,G2:G2)" +"SUBTOTAL(9,G4:G10)" +"SUBTOTAL(9,G12:G14)" +"12701+2386" +"12824+7447" +"7276.5/2" +"SUBTOTAL(9,G22:G2353)" +"SUBTOTAL(9,G2357:G2361)" +"SUBTOTAL(9,G2363:G2370)" +"SUBTOTAL(9,G2372:G2515)" +"1250000-125000" +"SUBTOTAL(9,G2517:G2518)" +"SUBTOTAL(9,G2520:G2605)" +"B2694" +"SUBTOTAL(9,G2607:G2965)" +"SUBTOTAL(9,G2967:G3260)" +"((0.0025*10000*30)/1000)*1000" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"SUBTOTAL(9,G3262:G3411)" +"798+298" +"E4006" +"((50000*0.125)/1000)*1000" +"SUBTOTAL(9,G3413:G4297)" +"((2430*30*0.01)/1000)*1000" +"2430*31*0.09" +"0.05*7500*30" +"SUBTOTAL(9,G4305:G4582)" +"SUBTOTAL(9,G4584:G4593)" +"SUBTOTAL(9,G4595:G4670)" +"SUBTOTAL(9,G4672:G4694)" +"SUBTOTAL(9,G4696:G4713)" +"SUBTOTAL(9,G4717:G4750)" +"SUBTOTAL(9,G2:G4772)" +"31605000-8000" +"550919+8231357" +"12195239+27800" +"2355003+36095+6419391" +"37642027+72953705" +"SUM(D3:D22)" +"SUBTOTAL(3,A3:A3)" +"SUM(G3)" +"2256000+27200" +"290000-27200-8000" +"SUBTOTAL(3,A6:A12)" +"SUM(G6:G12)" +"12701+2386" +"12824+7447" +"7276.5/2" +"SUBTOTAL(3,A18:A2349)" +"SUM(G18:G2349)" +"SUBTOTAL(3,A2355:A2359)" +"SUM(G2355:G2359)" +"SUBTOTAL(3,A2362:A2369)" +"SUM(G2362:G2369)" +"SUBTOTAL(3,A2372:A2515)" +"SUM(G2372:G2515)" +"1250000-125000" +"SUBTOTAL(3,A2518:A2519)" +"SUM(G2518:G2519)" +"SUBTOTAL(3,A2522:A2607)" +"SUM(G2522:G2607)" +"B2622" +"B2648" +"SUBTOTAL(3,A2610:A2971)" +"SUM(G2610:G2971)" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"((0.0025*10000*30)/1000)*1000" +"SUBTOTAL(3,A3269:A3421)+295" +"SUM(G3269:G3421)+1903707" +"((50000*0.125)/1000)*1000" +"798+298" +"E3900" +"SUBTOTAL(3,A3424:A4308)" +"SUM(G3424:G4308)" +"2430*31*0.09" +"((2430*30*0.01)/1000)*1000" +"0.05*7500*30" +"SUBTOTAL(3,A4318:A4595)" +"SUM(G4318:G4595)" +"SUBTOTAL(3,A4598:A4607)" +"SUM(G4598:G4607)" +"SUBTOTAL(3,A4610:A4685)+8" +"SUM(G4610:G4685)" +"SUBTOTAL(3,A4688:A4710)" +"SUM(G4688:G4710)" +"SUBTOTAL(3,A4713:A4730)" +"SUM(G4713:G4730)" +"SUBTOTAL(3,A4736:A4769)" +"SUM(G4736:G4769)" +"SUBTOTAL(3,A3:A4793)+9" +"263975848.7-304666+1200175+2256000+812510+6419391-8000" +"SUBTOTAL(3,A3:A4)" +"SUM(G3:G4)" +"SUBTOTAL(3,A7:A273)" +"SUM(G7:G273)" +"SUBTOTAL(3,A280:A284)" +"SUM(G280:G284)" +"E359" +"SUBTOTAL(3,A291:A383)" +"SUM(G291:G383)" +"SUBTOTAL(3,A386:A397)" +"SUM(G386:G397)" +"SUBTOTAL(3,A407:A407)" +"SUBTOTAL(3,A410:A413)" +"SUBTOTAL(3,A416:A616)" +"SUM(G416:G616)" +"SUM(G619)" +"SUBTOTAL(3,A626:A632)" +"SUM(G626:G632)" +"SUM(G635:G638)" +"SUBTOTAL(3,A641:A735)" +"SUM(G641:G735)" +"SUBTOTAL(3,A738:A740)" +"SUM(G738:G740)" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"((0.0025*10000*30)/1000)*1000" +"SUBTOTAL(3,A782:A787)" +"SUM(G782:G787)" +"B801" +"B804" +"SUBTOTAL(3,A813:A820)" +"SUM(G813:G820)" +"((50000*0.125)/1000)*1000" +"SUBTOTAL(3,A831:A1011)" +"SUM(G831:G1011)" +"SUBTOTAL(3,A1017:A1039)" +"SUM(G1017:G1039)" +"SUBTOTAL(3,A1236:A1248)" +"SUM(G1236:G1248)" +"7276.5/2" +"SUBTOTAL(3,A1257:A1599)" +"SUM(G1257:G1599)" +"SUBTOTAL(3,A1605:A1621)" +"SUM(G1605:G1621)" +"SUBTOTAL(3,A1624:A1650)" +"SUM(G1624:G1650)" +"SUBTOTAL(3,A1653:A1750)" +"SUM(G1653:G1750)" +"SUBTOTAL(3,A1753:A1804)" +"SUM(G1753:G1804)" +"SUBTOTAL(3,A1807:A1836)" +"SUM(G1807:G1836)" +"SUBTOTAL(3,A1839:A2081)" +"SUM(G1839:G2081)" +"SUBTOTAL(3,A2101:A2124)" +"SUM(G2101:G2124)" +"1250000-125000" +"SUBTOTAL(3,A2166:A2184)" +"SUM(G2166:G2184)" +"SUBTOTAL(3,A2193:A2420)" +"SUM(G2193:G2420)" +"SUBTOTAL(3,A2471:A2583)" +"SUM(G2471:G2583)" +"SUBTOTAL(3,A2592:A2601)" +"SUM(G2592:G2601)" +"SUBTOTAL(3,A2604:A2660)" +"SUM(G2604:G2660)" +"SUBTOTAL(3,A2671:A2672)+8" +"SUBTOTAL(3,A2838:A2888)" +"SUM(G2838:G2888)" +"SUBTOTAL(3,A2891:A3296)" +"SUM(G2891:G3296)" +"SUBTOTAL(3,A3326:A3374)" +"SUM(G3326:G3374)" +"12701+2386" +"12824+7447" +"SUBTOTAL(3,A3377:A3575)" +"SUM(G3377:G3575)" +"SUBTOTAL(3,A3581:A3596)" +"SUM(G3581:G3596)" +"SUBTOTAL(3,A3599:A3678)" +"SUM(G3599:G3678)" +"SUBTOTAL(3,A3688:A4001)" +"SUM(G3688:G4001)" +"SUBTOTAL(3,A4004:A4064)" +"SUM(G4004:G4064)" +"SUBTOTAL(3,A4112:A4287)" +"SUM(G4112:G4287)" +"SUBTOTAL(3,A4304:A4312)" +"SUM(G4304:G4312)" +"798+298" +"SUBTOTAL(3,A4387:A4457)" +"SUM(G4387:G4457)" +"SUBTOTAL(3,A4460:A4585)" +"SUM(G4460:G4585)" +"SUBTOTAL(3,A4611:A4777)" +"SUM(G4611:G4777)" +"SUBTOTAL(3,A4796:A4821)" +"SUM(G4796:G4821)" +"SUBTOTAL(3,A4833:A4853)" +"SUM(G4833:G4853)" +"2430*31*0.09" +"((2430*30*0.01)/1000)*1000" +"0.05*7500*30" +"SUBTOTAL(3,A4897:A5006)" +"SUM(G4897:G5006)" +"SUBTOTAL(3,A3:A5054)+8" +"'By Team'!G4794" +"SUBTOTAL(3,A2:A268)" +"SUM(G2:G268)" +"SUBTOTAL(3,A271:A272)" +"SUM(G271:G272)" +"SUBTOTAL(3,A275:A279)" +"SUM(G275:G279)" +"E354" +"SUBTOTAL(3,A286:A378)" +"SUM(G286:G378)" +"SUBTOTAL(3,A381:A392)" +"SUM(G381:G392)" +"SUBTOTAL(3,A402:A402)" +"SUM(G402)" +"SUBTOTAL(3,A405:A408)" +"SUM(G405:G408)" +"SUBTOTAL(3,A411:A612)" +"SUM(G411:G612)" +"SUBTOTAL(3,A619:A625)" +"SUM(G619:G625)" +"SUBTOTAL(3,A628:A732)" +"SUM(G628:G732)" +"2256000+27200" +"290000-27200-8000" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"((0.0025*10000*30)/1000)*1000" +"SUBTOTAL(3,A777:A782)" +"SUM(G777:G782)" +"B782" +"B788" +"SUBTOTAL(3,A792:A794)" +"SUM(G792:G794)" +"SUBTOTAL(3,A797:A805)" +"SUM(G797:G805)" +"((50000*0.125)/1000)*1000" +"SUBTOTAL(3,A816:A996)" +"SUM(G816:G996)" +"SUBTOTAL(3,A1002:A1024)" +"SUM(G1002:G1024)" +"SUBTOTAL(3,A1219:A1236)" +"SUM(G1219:G1236)" +"7276.5/2" +"SUBTOTAL(3,A1239:A1581)" +"SUM(G1239:G1581)" +"SUBTOTAL(3,A1584:A1600)" +"SUM(G1584:G1600)" +"SUBTOTAL(3,A1603:A1636)" +"SUM(G1603:G1636)" +"SUBTOTAL(3,A1639:A1736)" +"SUM(G1639:G1736)" +"SUBTOTAL(3,A1739:A1790)" +"SUM(G1739:G1790)" +"SUBTOTAL(3,A1793:A1822)" +"SUM(G1793:G1822)" +"SUBTOTAL(3,A1825:A2069)" +"SUM(G1825:G2069)" +"SUBTOTAL(3,A2086:A2109)" +"SUM(G2086:G2109)" +"1250000-125000" +"SUBTOTAL(3,A2151:A2171)" +"SUM(G2151:G2171)" +"SUBTOTAL(3,A2180:A2407)" +"SUM(G2180:G2407)" +"SUBTOTAL(3,A2413:A2425)" +"SUM(G2413:G2425)" +"B2433" +"SUBTOTAL(3,A2428:A2441)" +"SUM(G2428:G2441)" +"SUBTOTAL(3,A2458:A2570)" +"SUM(G2458:G2570)" +"SUBTOTAL(3,A2579:A2588)" +"SUM(G2579:G2588)" +"SUBTOTAL(3,A2591:A2647)" +"SUM(G2591:G2647)" +"SUBTOTAL(3,A2821:A2873)" +"SUM(G2821:G2873)" +"SUBTOTAL(3,A2876:A3281)" +"SUM(G2876:G3281)" +"SUBTOTAL(3,A3297:A3346)" +"SUM(G3297:G3346)" +"12701+2386" +"12824+7447" +"SUBTOTAL(3,A3349:A3547)" +"SUM(G3349:G3547)" +"SUBTOTAL(3,A3553:A3568)" +"SUM(G3553:G3568)" +"SUBTOTAL(3,A3571:A3650)" +"SUM(G3571:G3650)" +"SUBTOTAL(3,A3660:A3973)" +"SUM(G3660:G3973)" +"SUBTOTAL(3,A3976:A4038)" +"SUM(G3976:G4038)" +"SUBTOTAL(3,A4083:A4258)" +"SUM(G4083:G4258)" +"SUBTOTAL(3,A4289:A4349)" +"SUM(G4289:G4349)" +"798+298" +"SUBTOTAL(3,A4352:A4422)" +"SUM(G4352:G4422)" +"SUM(G4425:G4523)" +"SUBTOTAL(3,A4425:A4554)-99" +"SUM(G4528:G4554)" +"SUBTOTAL(3,A4577:A4748)" +"SUM(G4577:G4748)" +"SUBTOTAL(3,A4761:A4786)" +"SUM(G4761:G4786)" +"SUBTOTAL(3,A4789:A4829)" +"SUM(G4789:G4829)" +"2430*31*0.09" +"((2430*30*0.01)/1000)*1000" +"0.05*7500*30" +"SUBTOTAL(3,A4857:A4967)" +"SUM(G4857:G4967)" +"SUBTOTAL(3,A2:A5014)+3" +"263975848.696332-304666+1200175+2256000+812510+6419391-8000" +"26010000+2256000" +"36360000-8360000" +"6500000+7500000" +"18123000-4123000" +"10784435-3784435+1632962" +"1000000+6419391" +"SUM(D3:D13)" +"SUM(D3:D13)" +"SUM(D3:D13)" +"G7/$G$72" +"SUM(G7:G71)" +"SUM(I7:I70)" +"'All Originators by Value'!A3" +"SUM(G6:G7)" +"SUM(I6:I6)" +"'All Originators by Value'!A3" +"G6/G9" +"SUM(G6:G8)" +"SUM(I6:I7)" +"'All Originators by Value'!A3" +"G6/G9" +"SUM(G6:G8)" +"SUM(I6:I7)" +"'All Originators by Value'!A3" +"G6/$G$11" +"SUM(G6:G10)" +"SUM(I6:I9)" +"'Midwest Power'!A2" +"G6/$G$14" +"SUM(G6:G13)" +"SUM(I6:I12)" +"'North East Power'!A2" +"G6/$G$13" +"SUM(G6:G12)" +"SUM(I6:I11)" +"'Southeast Power'!A2" +"G6/G9" +"SUM(G6:G8)" +"SUM(I6:I7)" +"Development!A2" +"G6/G9" +"SUM(G6:G8)" +"SUM(I6:I7)" +"'West Power'!A2" +"SUM(G6:G11)" +"SUM(I6:I10)" +"Assets!A2" +"G6/$G$16" +"SUM(G6:G15)" +"SUM(I6:I14)" +"'Canada Gas'!A2" +"G6/G9" +"SUM(G6:G8)" +"SUM(I6:I7)" +"HPL!A2" +"G6/$G$11" +"SUM(G6:G10)" +"SUM(I6:I9)" +"'Central Gas'!A2" +"G6/$G$24" +"SUM(G6:G23)" +"SUM(I6:I22)" +"Derivatives!A2" +"G6/$G$17" +"SUM(G6:G16)" +"SUM(I6:I15)" +"'East Gas'!A2" +"SUM(G6:G8)" +"SUM(I6:I7)" +"ECR!A2" +"G6/G9" +"SUM(G6:G8)" +"SUM(I6:I7)" +"Mexico!A2" +"G6/$G$8" +"SUM(G6:G7)" +"SUM(I6:I6)" +"Mexico!A2" +"G6/$G$14" +"SUM(G6:G13)" +"SUM(I6:I12)" +"1250000-125000" +"2430*31*0.09" +"0.05*7500*30" +"7276.5/2" +"798+298" +"12701+2386" +"12824+7447" +"B1396" +"((0.0025*10000*30)/1000)*1000" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"E1612" +"((50000*0.125)/1000)*1000" +"((2430*30*0.01)/1000)*1000" +"SUBTOTAL(9,G2:G2)" +"SUBTOTAL(9,G4:G10)" +"SUBTOTAL(9,G12:G14)" +"12701+2386" +"12824+7447" +"7276.5/2" +"SUBTOTAL(9,G22:G2353)" +"SUBTOTAL(9,G2357:G2361)" +"SUBTOTAL(9,G2363:G2370)" +"SUBTOTAL(9,G2372:G2515)" +"1250000-125000" +"SUBTOTAL(9,G2517:G2518)" +"SUBTOTAL(9,G2520:G2605)" +"B2694" +"SUBTOTAL(9,G2607:G2965)" +"SUBTOTAL(9,G2967:G3260)" +"((0.0025*10000*30)/1000)*1000" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"SUBTOTAL(9,G3262:G3411)" +"798+298" +"E4006" +"((50000*0.125)/1000)*1000" +"SUBTOTAL(9,G3413:G4297)" +"((2430*30*0.01)/1000)*1000" +"2430*31*0.09" +"0.05*7500*30" +"SUBTOTAL(9,G4305:G4582)" +"SUBTOTAL(9,G4584:G4593)" +"SUBTOTAL(9,G4595:G4670)" +"SUBTOTAL(9,G4672:G4694)" +"SUBTOTAL(9,G4696:G4713)" +"SUBTOTAL(9,G4717:G4750)" +"SUBTOTAL(9,G2:G4772)" +"31605000-8000" +"550919+8231357" +"12195239+27800" +"2355003+36095+6419391" +"37642027+72953705" +"SUM(D3:D22)" +"SUBTOTAL(3,A3:A3)" +"SUM(G3)" +"2256000+27200" +"290000-27200-8000" +"SUBTOTAL(3,A6:A12)" +"SUM(G6:G12)" +"12701+2386" +"12824+7447" +"7276.5/2" +"SUBTOTAL(3,A18:A2349)" +"SUM(G18:G2349)" +"SUBTOTAL(3,A2355:A2359)" +"SUM(G2355:G2359)" +"SUBTOTAL(3,A2362:A2369)" +"SUM(G2362:G2369)" +"SUBTOTAL(3,A2372:A2515)" +"SUM(G2372:G2515)" +"1250000-125000" +"SUBTOTAL(3,A2518:A2519)" +"SUM(G2518:G2519)" +"SUBTOTAL(3,A2522:A2607)" +"SUM(G2522:G2607)" +"B2622" +"B2648" +"SUBTOTAL(3,A2610:A2971)" +"SUM(G2610:G2971)" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"((0.0025*10000*30)/1000)*1000" +"SUBTOTAL(3,A3269:A3421)+295" +"SUM(G3269:G3421)+1903707" +"((50000*0.125)/1000)*1000" +"798+298" +"E3900" +"SUBTOTAL(3,A3424:A4308)" +"SUM(G3424:G4308)" +"2430*31*0.09" +"((2430*30*0.01)/1000)*1000" +"0.05*7500*30" +"SUBTOTAL(3,A4318:A4595)" +"SUM(G4318:G4595)" +"SUBTOTAL(3,A4598:A4607)" +"SUM(G4598:G4607)" +"SUBTOTAL(3,A4610:A4685)+8" +"SUM(G4610:G4685)" +"SUBTOTAL(3,A4688:A4710)" +"SUM(G4688:G4710)" +"SUBTOTAL(3,A4713:A4730)" +"SUM(G4713:G4730)" +"SUBTOTAL(3,A4736:A4769)" +"SUM(G4736:G4769)" +"SUBTOTAL(3,A3:A4793)+9" +"263975848.7-304666+1200175+2256000+812510+6419391-8000" +"SUBTOTAL(3,A3:A4)" +"SUM(G3:G4)" +"SUBTOTAL(3,A7:A273)" +"SUM(G7:G273)" +"SUBTOTAL(3,A280:A284)" +"SUM(G280:G284)" +"E359" +"SUBTOTAL(3,A291:A383)" +"SUM(G291:G383)" +"SUBTOTAL(3,A386:A397)" +"SUM(G386:G397)" +"SUBTOTAL(3,A407:A407)" +"SUBTOTAL(3,A410:A413)" +"SUBTOTAL(3,A416:A616)" +"SUM(G416:G616)" +"SUM(G619)" +"SUBTOTAL(3,A626:A632)" +"SUM(G626:G632)" +"SUM(G635:G638)" +"SUBTOTAL(3,A641:A735)" +"SUM(G641:G735)" +"SUBTOTAL(3,A738:A740)" +"SUM(G738:G740)" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"((0.0025*10000*30)/1000)*1000" +"SUBTOTAL(3,A782:A787)" +"SUM(G782:G787)" +"B801" +"B804" +"SUBTOTAL(3,A813:A820)" +"SUM(G813:G820)" +"((50000*0.125)/1000)*1000" +"SUBTOTAL(3,A831:A1011)" +"SUM(G831:G1011)" +"SUBTOTAL(3,A1017:A1039)" +"SUM(G1017:G1039)" +"SUBTOTAL(3,A1236:A1248)" +"SUM(G1236:G1248)" +"7276.5/2" +"SUBTOTAL(3,A1257:A1599)" +"SUM(G1257:G1599)" +"SUBTOTAL(3,A1605:A1621)" +"SUM(G1605:G1621)" +"SUBTOTAL(3,A1624:A1650)" +"SUM(G1624:G1650)" +"SUBTOTAL(3,A1653:A1750)" +"SUM(G1653:G1750)" +"SUBTOTAL(3,A1753:A1804)" +"SUM(G1753:G1804)" +"SUBTOTAL(3,A1807:A1836)" +"SUM(G1807:G1836)" +"SUBTOTAL(3,A1839:A2081)" +"SUM(G1839:G2081)" +"SUBTOTAL(3,A2101:A2124)" +"SUM(G2101:G2124)" +"1250000-125000" +"SUBTOTAL(3,A2166:A2184)" +"SUM(G2166:G2184)" +"SUBTOTAL(3,A2193:A2420)" +"SUM(G2193:G2420)" +"SUBTOTAL(3,A2471:A2583)" +"SUM(G2471:G2583)" +"SUBTOTAL(3,A2592:A2601)" +"SUM(G2592:G2601)" +"SUBTOTAL(3,A2604:A2660)" +"SUM(G2604:G2660)" +"SUBTOTAL(3,A2671:A2672)+8" +"SUBTOTAL(3,A2838:A2888)" +"SUM(G2838:G2888)" +"SUBTOTAL(3,A2891:A3296)" +"SUM(G2891:G3296)" +"SUBTOTAL(3,A3326:A3374)" +"SUM(G3326:G3374)" +"12701+2386" +"12824+7447" +"SUBTOTAL(3,A3377:A3575)" +"SUM(G3377:G3575)" +"SUBTOTAL(3,A3581:A3596)" +"SUM(G3581:G3596)" +"SUBTOTAL(3,A3599:A3678)" +"SUM(G3599:G3678)" +"SUBTOTAL(3,A3688:A4001)" +"SUM(G3688:G4001)" +"SUBTOTAL(3,A4004:A4064)" +"SUM(G4004:G4064)" +"SUBTOTAL(3,A4112:A4287)" +"SUM(G4112:G4287)" +"SUBTOTAL(3,A4304:A4312)" +"SUM(G4304:G4312)" +"798+298" +"SUBTOTAL(3,A4387:A4457)" +"SUM(G4387:G4457)" +"SUBTOTAL(3,A4460:A4585)" +"SUM(G4460:G4585)" +"SUBTOTAL(3,A4611:A4777)" +"SUM(G4611:G4777)" +"SUBTOTAL(3,A4796:A4821)" +"SUM(G4796:G4821)" +"SUBTOTAL(3,A4833:A4853)" +"SUM(G4833:G4853)" +"2430*31*0.09" +"((2430*30*0.01)/1000)*1000" +"0.05*7500*30" +"SUBTOTAL(3,A4897:A5006)" +"SUM(G4897:G5006)" +"SUBTOTAL(3,A3:A5054)+8" +"'By Team'!G4794" +"SUBTOTAL(3,A2:A268)" +"SUM(G2:G268)" +"SUBTOTAL(3,A271:A272)" +"SUM(G271:G272)" +"SUBTOTAL(3,A275:A279)" +"SUM(G275:G279)" +"E354" +"SUBTOTAL(3,A286:A378)" +"SUM(G286:G378)" +"SUBTOTAL(3,A381:A392)" +"SUM(G381:G392)" +"SUBTOTAL(3,A402:A402)" +"SUM(G402)" +"SUBTOTAL(3,A405:A408)" +"SUM(G405:G408)" +"SUBTOTAL(3,A411:A612)" +"SUM(G411:G612)" +"SUBTOTAL(3,A619:A625)" +"SUM(G619:G625)" +"SUBTOTAL(3,A628:A732)" +"SUM(G628:G732)" +"2256000+27200" +"290000-27200-8000" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"((0.0025*10000*30)/1000)*1000" +"SUBTOTAL(3,A777:A782)" +"SUM(G777:G782)" +"B782" +"B788" +"SUBTOTAL(3,A792:A794)" +"SUM(G792:G794)" +"SUBTOTAL(3,A797:A805)" +"SUM(G797:G805)" +"((50000*0.125)/1000)*1000" +"SUBTOTAL(3,A816:A996)" +"SUM(G816:G996)" +"SUBTOTAL(3,A1002:A1024)" +"SUM(G1002:G1024)" +"SUBTOTAL(3,A1219:A1236)" +"SUM(G1219:G1236)" +"7276.5/2" +"SUBTOTAL(3,A1239:A1581)" +"SUM(G1239:G1581)" +"SUBTOTAL(3,A1584:A1600)" +"SUM(G1584:G1600)" +"SUBTOTAL(3,A1603:A1636)" +"SUM(G1603:G1636)" +"SUBTOTAL(3,A1639:A1736)" +"SUM(G1639:G1736)" +"SUBTOTAL(3,A1739:A1790)" +"SUM(G1739:G1790)" +"SUBTOTAL(3,A1793:A1822)" +"SUM(G1793:G1822)" +"SUBTOTAL(3,A1825:A2069)" +"SUM(G1825:G2069)" +"SUBTOTAL(3,A2086:A2109)" +"SUM(G2086:G2109)" +"1250000-125000" +"SUBTOTAL(3,A2151:A2171)" +"SUM(G2151:G2171)" +"SUBTOTAL(3,A2180:A2407)" +"SUM(G2180:G2407)" +"SUBTOTAL(3,A2413:A2425)" +"SUM(G2413:G2425)" +"B2433" +"SUBTOTAL(3,A2428:A2441)" +"SUM(G2428:G2441)" +"SUBTOTAL(3,A2458:A2570)" +"SUM(G2458:G2570)" +"SUBTOTAL(3,A2579:A2588)" +"SUM(G2579:G2588)" +"SUBTOTAL(3,A2591:A2647)" +"SUM(G2591:G2647)" +"SUBTOTAL(3,A2821:A2873)" +"SUM(G2821:G2873)" +"SUBTOTAL(3,A2876:A3281)" +"SUM(G2876:G3281)" +"SUBTOTAL(3,A3297:A3346)" +"SUM(G3297:G3346)" +"12701+2386" +"12824+7447" +"SUBTOTAL(3,A3349:A3547)" +"SUM(G3349:G3547)" +"SUBTOTAL(3,A3553:A3568)" +"SUM(G3553:G3568)" +"SUBTOTAL(3,A3571:A3650)" +"SUM(G3571:G3650)" +"SUBTOTAL(3,A3660:A3973)" +"SUM(G3660:G3973)" +"SUBTOTAL(3,A3976:A4038)" +"SUM(G3976:G4038)" +"SUBTOTAL(3,A4083:A4258)" +"SUM(G4083:G4258)" +"SUBTOTAL(3,A4289:A4349)" +"SUM(G4289:G4349)" +"798+298" +"SUBTOTAL(3,A4352:A4422)" +"SUM(G4352:G4422)" +"SUM(G4425:G4523)" +"SUBTOTAL(3,A4425:A4554)-99" +"SUM(G4528:G4554)" +"SUBTOTAL(3,A4577:A4748)" +"SUM(G4577:G4748)" +"SUBTOTAL(3,A4761:A4786)" +"SUM(G4761:G4786)" +"SUBTOTAL(3,A4789:A4829)" +"SUM(G4789:G4829)" +"2430*31*0.09" +"((2430*30*0.01)/1000)*1000" +"0.05*7500*30" +"SUBTOTAL(3,A4857:A4967)" +"SUM(G4857:G4967)" +"SUBTOTAL(3,A2:A5014)+3" +"263975848.696332-304666+1200175+2256000+812510+6419391-8000" +"26010000+2256000" +"36360000-8360000" +"6500000+7500000" +"18123000-4123000" +"10784435-3784435+1632962" +"1000000+6419391" +"SUM(D3:D13)" +"SUM(D3:D13)" +"SUM(D3:D13)" +"36360000-8360000" +"G7/$G$158" +"27365000-316000+173000" +"18123000-4123000" +"6500000+7500000" +"7261000+1689520" +"2369844+6410047" +"10784435-3784435-270000" +"6000000+80000+23632" +"3150000+2438000" +"288500+3711500" +"2351866+40000" +"2250000+5000" +"1532639+403000" +"871795-199597" +"333666+189300+8200" +"233291+62000" +"188200+3500" +"-128578+199597+20000" +"30000+10000+8800" +"5200+4500" +"19943780+1245865" +"10556290+125272" +"1000000+6419391" +"6422228.75+363933" +"12311290.02-6500000+958135" +"5665082.45469978+812510+129997" +"2635109.26+1030000+135000+42000+105950" +"1125000+2700000" +"2528456.30912008+227075" +"2138931.84+504604" +"2305545-310+259026" +"2267277.2675+4650+29515" +"1924877.77792384+50042" +"1632280.56-9043+9043+312911" +"1302735.45+37230+572651" +"1772548.075+17813+62" +"1576745.545-12940+200816" +"1405000+350000" +"1666884+38668" +"797664+482838" +"979480.459222311+78971" +"888768.55-2275+2275+87663" +"718299.65+134979+99787" +"738765.99525-577-751+751+214634" +"142000+622091" +"709494.07-261" +"641258+11505" +"393750+159922" +"-500000+1000000" +"447936.42+28298+7600" +"1258079-797664+574" +"145827.96+137683" +"215789.4+30332" +"90644+125000" +"502085.91-304666" +"139938.535+29726" +"186468-56213" +"104400+25620" +"127912.1+1162.5" +"82428.52+18226+12630+1812" +"112510+232" +"96409-465" +"24873.4760672704+56305" +"15231+36430" +"26487.5+13663+1317+1240" +"-45391-5460" +"SUM(G7:G157)" +"SUM(I7:I156)" +"'All Originators by Value'!A3" +"G6/$G$8" +"SUM(G6:G7)" +"SUM(I6:I6)" +"'Asset Marketing'!A2" +"27365000-316000+173000" +"G6/$G$12" +"SUM(G6:G11)" +"SUM(I6:I10)" +"'Canada Power'!A2" +"2351866+40000" +"G6/$G$10" +"SUM(G6:G9)" +"SUM(I6:I8)" +"Ercot!A2" +"1532639+403000" +"G6/$G$15" +"871795-199597" +"333666+189300" +"233291+62000" +"SUM(G6:G14)" +"SUM(I6:I13)" +"'Midwest Power'!A2" +"6000000+80000" +"G6/$G$17" +"2250000+5000" +"-128578+199597+20000" +"SUM(G6:G16)" +"SUM(I6:I15)" +"'North East Power'!A2" +"7261000+1689520" +"G6/$G$15" +"188200+3500" +"5200+4500" +"SUM(G6:G14)" +"SUM(I6:I13)" +"'Southeast Power'!A2" +"G6/$G$11" +"3150000+2438000" +"SUM(G6:G10)" +"SUM(I6:I9)" +"Development!A2" +"36360000-8360000" +"G6/$G$30" +"6500000+7500000" +"18123000-4123000" +"2369844+6410047" +"10784435-3784435-270000" +"288500+3711500" +"665000+270000+1065000-600000" +"SUM(G6:G29)" +"SUM(I6:I28)" +"'West Power'!A2" +"1125000+2700000" +"G6/$G$12" +"1405000+350000" +"-500000+1000000" +"SUM(G6:G11)" +"SUM(I6:I10)" +"Assets!A2" +"5665082.45469978+812510+129997" +"G6/$G$19" +"2528456.30912008+227075" +"1924877.77792384+50042" +"979480.459222311+78971" +"24873.4760672704+56305" +"SUM(G6:G18)" +"SUM(I6:I17)" +"'Canada Gas'!A2" +"G6/$G$25" +"709494.07-261" +"90644+125000" +"502085.91-304666" +"-45391-5460" +"SUM(G6:G24)" +"SUM(I6:I23)" +"HPL!A2" +"1000000+6419391" +"G6/$G$17" +"888768.55-2275+87663" +"553672-393750" +"104400+25620" +"127912.1+1162.5" +"SUM(G6:G16)" +"SUM(I6:I15)" +"'Central Gas'!A2" +"12311290.02-6500000+958135" +"G6/$G$38" +"2635109.26+1030000+135000+42000+105950" +"2305545-310+259026" +"1632280.56-9043+312911" +"1576745.545-12940+200816" +"1666884+38668" +"797664+482838" +"738765.99525-577-751+214634" +"641258+11505" +"215789.4+30332" +"139938.535+29726" +"186468-56213" +"96409-465" +"15231+36430" +"18226+1812" +"SUM(G6:G37)" +"SUM(I6:I36)" +"Derivatives!A2" +"2267277.2675+29515" +"G6/$G$22" +"1772548.075+62" +"718299.65+99787" +"447936.42+28298" +"1258079-797664+574" +"82428.52+12630" +"26487.5+1317" +"SUM(G6:G21)" +"SUM(I6:I20)" +"'East Gas'!A2" +"G6/$G$9" +"SUM(G6:G8)" +"SUM(I6:I7)" +"ECR!A2" +"2138931.84+504604" +"G6/$G$9" +"SUM(G6:G8)" +"SUM(I6:I7)" +"Mexico!A2" +"G6/$G$8" +"SUM(G6:G7)" +"SUM(I6:I6)" +"Mexico!A2" +"19943780+1245865" +"G6/$G$15" +"10556290+125272" +"6422228.75+363933" +"1302735.45+37230+572651" +"142000+622091" +"145827.96+137683" +"SUM(G6:G14)" +"SUM(I6:I13)" +"1250000-125000" +"2430*31*0.09" +"0.05*7500*30" +"7276.5/2" +"798+298" +"12701+2386" +"12824+7447" +"B1396" +"((0.0025*10000*30)/1000)*1000" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"E1612" +"((50000*0.125)/1000)*1000" +"((2430*30*0.01)/1000)*1000" +"SUBTOTAL(9,G2:G2)" +"SUBTOTAL(9,G4:G10)" +"SUBTOTAL(9,G12:G14)" +"12701+2386" +"12824+7447" +"7276.5/2" +"SUBTOTAL(9,G22:G2353)" +"SUBTOTAL(9,G2357:G2361)" +"SUBTOTAL(9,G2363:G2370)" +"SUBTOTAL(9,G2372:G2515)" +"1250000-125000" +"SUBTOTAL(9,G2517:G2518)" +"SUBTOTAL(9,G2520:G2605)" +"B2694" +"SUBTOTAL(9,G2607:G2965)" +"SUBTOTAL(9,G2967:G3260)" +"((0.0025*10000*30)/1000)*1000" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"SUBTOTAL(9,G3262:G3411)" +"798+298" +"E4006" +"((50000*0.125)/1000)*1000" +"SUBTOTAL(9,G3413:G4297)" +"((2430*30*0.01)/1000)*1000" +"2430*31*0.09" +"0.05*7500*30" +"SUBTOTAL(9,G4305:G4582)" +"SUBTOTAL(9,G4584:G4593)" +"SUBTOTAL(9,G4595:G4670)" +"SUBTOTAL(9,G4672:G4694)" +"SUBTOTAL(9,G4696:G4713)" +"SUBTOTAL(9,G4717:G4750)" +"SUBTOTAL(9,G2:G4772)" +"31605000-8000" +"550919+8231357" +"12195239+27800" +"2355003+36095+6419391" +"37642027+72953705" +"SUM(D3:D22)" +"SUBTOTAL(3,A3:A3)" +"SUM(G3)" +"2256000+27200" +"290000-27200-8000" +"SUBTOTAL(3,A6:A12)" +"SUM(G6:G12)" +"12701+2386" +"12824+7447" +"7276.5/2" +"SUBTOTAL(3,A18:A2349)" +"SUM(G18:G2349)" +"SUBTOTAL(3,A2355:A2359)" +"SUM(G2355:G2359)" +"SUBTOTAL(3,A2362:A2369)" +"SUM(G2362:G2369)" +"SUBTOTAL(3,A2372:A2515)" +"SUM(G2372:G2515)" +"1250000-125000" +"SUBTOTAL(3,A2518:A2519)" +"SUM(G2518:G2519)" +"SUBTOTAL(3,A2522:A2607)" +"SUM(G2522:G2607)" +"B2622" +"B2648" +"SUBTOTAL(3,A2610:A2971)" +"SUM(G2610:G2971)" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"((0.0025*10000*30)/1000)*1000" +"SUBTOTAL(3,A3269:A3421)+295" +"SUM(G3269:G3421)+1903707" +"((50000*0.125)/1000)*1000" +"798+298" +"E3900" +"SUBTOTAL(3,A3424:A4308)" +"SUM(G3424:G4308)" +"2430*31*0.09" +"((2430*30*0.01)/1000)*1000" +"0.05*7500*30" +"SUBTOTAL(3,A4318:A4595)" +"SUM(G4318:G4595)" +"SUBTOTAL(3,A4598:A4607)" +"SUM(G4598:G4607)" +"SUBTOTAL(3,A4610:A4685)+8" +"SUM(G4610:G4685)" +"SUBTOTAL(3,A4688:A4710)" +"SUM(G4688:G4710)" +"SUBTOTAL(3,A4713:A4730)" +"SUM(G4713:G4730)" +"SUBTOTAL(3,A4736:A4769)" +"SUM(G4736:G4769)" +"SUBTOTAL(3,A3:A4793)+9" +"263975848.7-304666+1200175+2256000+812510+6419391-8000" +"SUBTOTAL(3,A3:A4)" +"SUM(G3:G4)" +"SUBTOTAL(3,A7:A273)" +"SUM(G7:G273)" +"SUBTOTAL(3,A280:A284)" +"SUM(G280:G284)" +"E359" +"SUBTOTAL(3,A291:A383)" +"SUM(G291:G383)" +"SUBTOTAL(3,A386:A397)" +"SUM(G386:G397)" +"SUBTOTAL(3,A407:A407)" +"SUBTOTAL(3,A410:A413)" +"SUBTOTAL(3,A416:A616)" +"SUM(G416:G616)" +"SUM(G619)" +"SUBTOTAL(3,A626:A632)" +"SUM(G626:G632)" +"SUM(G635:G638)" +"SUBTOTAL(3,A641:A735)" +"SUM(G641:G735)" +"SUBTOTAL(3,A738:A740)" +"SUM(G738:G740)" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"((0.0025*10000*30)/1000)*1000" +"SUBTOTAL(3,A782:A787)" +"SUM(G782:G787)" +"B801" +"B804" +"SUBTOTAL(3,A813:A820)" +"SUM(G813:G820)" +"((50000*0.125)/1000)*1000" +"SUBTOTAL(3,A831:A1011)" +"SUM(G831:G1011)" +"SUBTOTAL(3,A1017:A1039)" +"SUM(G1017:G1039)" +"SUBTOTAL(3,A1236:A1248)" +"SUM(G1236:G1248)" +"7276.5/2" +"SUBTOTAL(3,A1257:A1599)" +"SUM(G1257:G1599)" +"SUBTOTAL(3,A1605:A1621)" +"SUM(G1605:G1621)" +"SUBTOTAL(3,A1624:A1650)" +"SUM(G1624:G1650)" +"SUBTOTAL(3,A1653:A1750)" +"SUM(G1653:G1750)" +"SUBTOTAL(3,A1753:A1804)" +"SUM(G1753:G1804)" +"SUBTOTAL(3,A1807:A1836)" +"SUM(G1807:G1836)" +"SUBTOTAL(3,A1839:A2081)" +"SUM(G1839:G2081)" +"SUBTOTAL(3,A2101:A2124)" +"SUM(G2101:G2124)" +"1250000-125000" +"SUBTOTAL(3,A2166:A2184)" +"SUM(G2166:G2184)" +"SUBTOTAL(3,A2193:A2420)" +"SUM(G2193:G2420)" +"SUBTOTAL(3,A2471:A2583)" +"SUM(G2471:G2583)" +"SUBTOTAL(3,A2592:A2601)" +"SUM(G2592:G2601)" +"SUBTOTAL(3,A2604:A2660)" +"SUM(G2604:G2660)" +"SUBTOTAL(3,A2671:A2672)+8" +"SUBTOTAL(3,A2838:A2888)" +"SUM(G2838:G2888)" +"SUBTOTAL(3,A2891:A3296)" +"SUM(G2891:G3296)" +"SUBTOTAL(3,A3326:A3374)" +"SUM(G3326:G3374)" +"12701+2386" +"12824+7447" +"SUBTOTAL(3,A3377:A3575)" +"SUM(G3377:G3575)" +"SUBTOTAL(3,A3581:A3596)" +"SUM(G3581:G3596)" +"SUBTOTAL(3,A3599:A3678)" +"SUM(G3599:G3678)" +"SUBTOTAL(3,A3688:A4001)" +"SUM(G3688:G4001)" +"SUBTOTAL(3,A4004:A4064)" +"SUM(G4004:G4064)" +"SUBTOTAL(3,A4112:A4287)" +"SUM(G4112:G4287)" +"SUBTOTAL(3,A4304:A4312)" +"SUM(G4304:G4312)" +"798+298" +"SUBTOTAL(3,A4387:A4457)" +"SUM(G4387:G4457)" +"SUBTOTAL(3,A4460:A4585)" +"SUM(G4460:G4585)" +"SUBTOTAL(3,A4611:A4777)" +"SUM(G4611:G4777)" +"SUBTOTAL(3,A4796:A4821)" +"SUM(G4796:G4821)" +"SUBTOTAL(3,A4833:A4853)" +"SUM(G4833:G4853)" +"2430*31*0.09" +"((2430*30*0.01)/1000)*1000" +"0.05*7500*30" +"SUBTOTAL(3,A4897:A5006)" +"SUM(G4897:G5006)" +"SUBTOTAL(3,A3:A5054)+8" +"'By Team'!G4794" +"SUBTOTAL(3,A2:A268)" +"SUM(G2:G268)" +"SUBTOTAL(3,A271:A272)" +"SUM(G271:G272)" +"SUBTOTAL(3,A275:A279)" +"SUM(G275:G279)" +"E354" +"SUBTOTAL(3,A286:A378)" +"SUM(G286:G378)" +"SUBTOTAL(3,A381:A392)" +"SUM(G381:G392)" +"SUBTOTAL(3,A402:A402)" +"SUM(G402)" +"SUBTOTAL(3,A405:A408)" +"SUM(G405:G408)" +"SUBTOTAL(3,A411:A612)" +"SUM(G411:G612)" +"SUBTOTAL(3,A619:A625)" +"SUM(G619:G625)" +"SUBTOTAL(3,A628:A732)" +"SUM(G628:G732)" +"2256000+27200" +"290000-27200-8000" +"((0.005*10134*30)/1000)*1000" +"((0.01*5000*30)/1000)*1000" +"((0.0025*10000*30)/1000)*1000" +"SUBTOTAL(3,A777:A782)" +"SUM(G777:G782)" +"B782" +"B788" +"SUBTOTAL(3,A792:A794)" +"SUM(G792:G794)" +"SUBTOTAL(3,A797:A805)" +"SUM(G797:G805)" +"((50000*0.125)/1000)*1000" +"SUBTOTAL(3,A816:A996)" +"SUM(G816:G996)" +"SUBTOTAL(3,A1002:A1024)" +"SUM(G1002:G1024)" +"SUBTOTAL(3,A1219:A1236)" +"SUM(G1219:G1236)" +"7276.5/2" +"SUBTOTAL(3,A1239:A1581)" +"SUM(G1239:G1581)" +"SUBTOTAL(3,A1584:A1600)" +"SUM(G1584:G1600)" +"SUBTOTAL(3,A1603:A1636)" +"SUM(G1603:G1636)" +"SUBTOTAL(3,A1639:A1736)" +"SUM(G1639:G1736)" +"SUBTOTAL(3,A1739:A1790)" +"SUM(G1739:G1790)" +"SUBTOTAL(3,A1793:A1822)" +"SUM(G1793:G1822)" +"SUBTOTAL(3,A1825:A2069)" +"SUM(G1825:G2069)" +"SUBTOTAL(3,A2086:A2109)" +"SUM(G2086:G2109)" +"1250000-125000" +"SUBTOTAL(3,A2151:A2171)" +"SUM(G2151:G2171)" +"SUBTOTAL(3,A2180:A2407)" +"SUM(G2180:G2407)" +"SUBTOTAL(3,A2413:A2425)" +"SUM(G2413:G2425)" +"B2433" +"SUBTOTAL(3,A2428:A2441)" +"SUM(G2428:G2441)" +"SUBTOTAL(3,A2458:A2570)" +"SUM(G2458:G2570)" +"SUBTOTAL(3,A2579:A2588)" +"SUM(G2579:G2588)" +"SUBTOTAL(3,A2591:A2647)" +"SUM(G2591:G2647)" +"SUBTOTAL(3,A2821:A2873)" +"SUM(G2821:G2873)" +"SUBTOTAL(3,A2876:A3281)" +"SUM(G2876:G3281)" +"SUBTOTAL(3,A3297:A3346)" +"SUM(G3297:G3346)" +"12701+2386" +"12824+7447" +"SUBTOTAL(3,A3349:A3547)" +"SUM(G3349:G3547)" +"SUBTOTAL(3,A3553:A3568)" +"SUM(G3553:G3568)" +"SUBTOTAL(3,A3571:A3650)" +"SUM(G3571:G3650)" +"SUBTOTAL(3,A3660:A3973)" +"SUM(G3660:G3973)" +"SUBTOTAL(3,A3976:A4038)" +"SUM(G3976:G4038)" +"SUBTOTAL(3,A4083:A4258)" +"SUM(G4083:G4258)" +"SUBTOTAL(3,A4289:A4349)" +"SUM(G4289:G4349)" +"798+298" +"SUBTOTAL(3,A4352:A4422)" +"SUM(G4352:G4422)" +"SUM(G4425:G4523)" +"SUBTOTAL(3,A4425:A4554)-99" +"SUM(G4528:G4554)" +"SUBTOTAL(3,A4577:A4748)" +"SUM(G4577:G4748)" +"SUBTOTAL(3,A4761:A4786)" +"SUM(G4761:G4786)" +"SUBTOTAL(3,A4789:A4829)" +"SUM(G4789:G4829)" +"2430*31*0.09" +"((2430*30*0.01)/1000)*1000" +"0.05*7500*30" +"SUBTOTAL(3,A4857:A4967)" +"SUM(G4857:G4967)" +"SUBTOTAL(3,A2:A5014)+3" +"263975848.696332-304666+1200175+2256000+812510+6419391-8000" +"26010000+2256000" +"36360000-8360000" +"6500000+7500000" +"18123000-4123000" +"10784435-3784435+1632962" +"1000000+6419391" +"SUM(D3:D13)" +"SUM(D3:D13)" +"SUM(D3:D13)" +"+E6-D6" +"+'West Power'!G41" +"+E6/$E$28" +"+Canada!G36" +"+'West Gas'!G15" +"+Derivatives!G39" +"+Ercot!G11" +"+Development!G12" +"+'Central Gas'!G20" +"+'East Gas'!G37" +"+'North East Power'!G17" +"+'Southeast Power'!G16" +"+HPL!G29" +"+'Midwest Power'!G15" +"+Assets!G21" +"+Mexico!G10" +"+'Asset Marketing'!G8" +"18647000" +"+ECR!G32" +"+'Texas Gas'!G10" +"+'Prin Inv'!G14" +"+'Gen Inv'!G22" +"+Restructuring!G25" +"+Mariner!G15" +"SUM(C6:C27)" +"SUM(G5:G26)" +"26010000+53539000" +"+G6/$G$199" +"52626271-1" +"10784435+8357778+4675000" +"20411866+27602" +"3140000+3000000" +"3150000+2580000+95000" +"3886675+1207000" +"309000+2000000" +"6000+1039696" +"846443+134979" +"24231+709233" +"17400+547678" +"5456000-5000000" +"273427+19232" +"90644+125000" +"502085.91-304666" +"232+112510" +"199597-107778" +"14142+13663" +"135673-134979" +"-45391-5460" +"SUM(G6:G198)" +"26010000+53539000" +"+G6/$G$199" +"52626271-1" +"10784435+8357778+4675000" +"3140000+3000000" +"3150000+2580000+95000" +"309000+2000000" +"17400+547678" +"5456000-5000000" +"199597-107778" +"20411866+27602" +"3886675+1207000" +"846443+134979" +"24231+709233" +"273427+19232" +"232+112510" +"14142+13663" +"135673-134979" +"6000+1039696" +"90644+125000" +"502085.91-304666" +"-45391-5460" +"SUM(G6:G198)" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"G7/$G$30" +"SUM(G7:G29)" +"33487000+202000" +"+G34/$G$37" +"-855000+437000" +"1406000-3199000-1577000" +"SUM(G34:G36)" +"+G30+G37+G39+G40" +"'Asset Marketing'!A2" +"'Asset Marketing'!A2" +"'Asset Marketing'!A2" +"'Asset Marketing'!A2" +"'Asset Marketing'!A2" +"'Asset Marketing'!A2" +"'Asset Marketing'!A2" +"'Asset Marketing'!A2" +"'Asset Marketing'!A2" +"26010000+53539000" +"G7/$G$24" +"SUM(G7:G23)" +"+G29/$G$34" +"SUM(G29:G32)" +"SUM(I29:I33)" +"+G24+G34" +"SUM(C39:C40)" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"G6/$G$15" +"SUM(G6:G14)" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"G6/$G$39" +"3886675+1207000" +"135673-134979" +"SUM(G6:G38)" +"SUM(E44:E46)" +"Canada!A2" +"Canada!A2" +"Canada!A2" +"Canada!A2" +"Canada!A2" +"Canada!A2" +"Canada!A2" +"Canada!A2" +"Canada!A2" +"20411866+27602" +"G7/$G$11" +"SUM(G7:G10)" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"G7/$G$12" +"3150000+2580000+95000" +"SUM(G7:G11)" +"SUM(I7:I10)" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"G6/$G$20" +"273427+19232" +"SUM(G6:G19)" +"SUM(I6:I18)" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"G6/$G$37" +"846443+134979" +"24231+709233" +"232+112510" +"14142+13663" +"SUM(G6:G36)" +"SUM(E42:E47)" +"'Midwest Power'!A2" +"'Midwest Power'!A2" +"'Midwest Power'!A2" +"'Midwest Power'!A2" +"'Midwest Power'!A2" +"'Midwest Power'!A2" +"'Midwest Power'!A2" +"'Midwest Power'!A2" +"'Midwest Power'!A2" +"3140000+3000000" +"G7/$G$17" +"309000+2000000" +"5456000-5000000" +"199597-107778" +"SUM(G7:G16)" +"'North East Power'!A2" +"'North East Power'!A2" +"'North East Power'!A2" +"'North East Power'!A2" +"'North East Power'!A2" +"'North East Power'!A2" +"'North East Power'!A2" +"'North East Power'!A2" +"'North East Power'!A2" +"G7/$G$16" +"SUM(G7:G15)" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"G7/$G$21" +"90644+125000" +"502085.91-304666" +"-45391-5460" +"SUM(G7:G20)" +"329000-24000" +"+G25/G27" +"SUM(G23:G25)" +"+G21+G27" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"1125000+125000-125000+2250000+450000" +"G7/$G$13" +"125000+250000+50000" +"6000+1039696" +"SUM(G7:G12)" +"760000-192000" +"+G17/G19" +"+G17" +"+G19+G13" +"SUM(E25:E32)" +"Ercot!A2" +"Ercot!A2" +"Ercot!A2" +"Ercot!A2" +"Ercot!A2" +"Ercot!A2" +"Ercot!A2" +"Ercot!A2" +"Ercot!A2" +"G7/$G$15" +"17400+547678" +"SUM(G7:G14)" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"G6/$G$10" +"SUM(G6:G9)" +"G6/$G$8" +"SUM(G6:G7)" +"SUM(I6:I6)" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"G7/$G$11" +"SUM(G7:G10)" +"12243000" +"G15/$G$30" +"1312000+1942000" +"2399000-290000" +"1305000+242000" +"425000-20000-82000" +"230000-308000" +"-2918000-3021000" +"SUM(G15:G28)" +"SUM(I15:I29)" +"+G11+G30" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"12665000+1552000" +"G9/$G$15" +"368000-54000" +"-1037000-165000" +"-1107000-870000" +"SUM(G9:G14)" +"SUM(I7:I14)" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"Development!A2" +"G6/$G$10" +"SUM(G6:G9)" +"SUM(I6:I8)" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"2852000-1450000" +"+G9/$G$14" +"-3077000" +"-2642000-2186000" +"SUM(G9:G13)" +"SUM(I9:I12)" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"+G9/$G$22" +"1260000+730000+640000" +"850000+749000+679000" +"-7000-4529000+3518000" +"456000-2316000+315000" +"-4404000-4660000" +"SUM(G9:G21)" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"'Southeast Power'!A2" +"+G9/$G$25" +"SUM(G9:G24)" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"B6+B7+B8+B9+B10+B11" +"SUM(F143:F177)" +"220326-70000" +"SUM(G8:G11)" +"SUM(G5+H5)" +"SUM(N5:P5)" +"SUM(G5:G7)" +"H12+I12" +"SUM(L12:O12)" +"SUM(G26:H26)" +"I5" +"Q34" +"H5" +"G5" +"P5" +"J12" +"P12" +"J19" +"O19" +"I26" +"SUM(K34:P34)" +"SUM(H34:P34)" +"H28" +"SUM(G7+H7)" +"SUM(N7:P7)" +"SUM(G7:G7)" +"SUM(L13:O13)" +"SUM(G25:H25)" +"I7" +"Q36" +"H7" +"G7" +"Q7" +"J13" +"P13" +"J19" +"O19" +"I25" +"SUM(K36:P36)" +"SUM(H36:P36)" +"SUM(F7:F10)" +"F16" +"SUM(F23:F24)" +"SUM(F31:F35)" +"SUM(F11+F17+F25+F36+F44+F57+F65+F74+F82)" +"G7+H7" +"SUM(N7:P7)" +"SUM(G7:G7)" +"J7" +"SUM(L12:O12)" +"SUM(G22:H22)" +"I7" +"Q31" +"SUM(L22+M22)" +"H7" +"G7" +"P7" +"I23" +"SUM(K31:P31)" +"SUM(H31:P31)" +"G7+H7" +"SUM(N7:P7)" +"SUM(G7:G7)" +"SUM(L12:O12)" +"SUM(G22:H22)" +"I7" +"Q31" +"SUM(L22+M22)" +"H7" +"G7" +"P7" +"SUM(K31:P31)" +"SUM(H31:P31)" +"(G7+H7)" +"SUM(J7+K7)" +"SUM(N7:P7)" +"SUM(G7:G8)" +"SUM(L13:O13)" +"SUM(G25:H25)" +"I7" +"Q35" +"H7" +"G7" +"Q7" +"J13" +"P13" +"J19" +"O19" +"I25" +"SUM(K35:P35)" +"SUM(H35+J35+Q35)" +"G7+H7" +"SUM(N7:P7)" +"SUM(G7:G9)" +"SUM(L14:O14)" +"SUM(G28:H28)" +"I7" +"Q39" +"SUM(L28+M28)" +"H7" +"G7" +"Q7" +"J14" +"P14" +"J21" +"O21" +"I28" +"SUM(K39:P39)" +"SUM(H39+J39+Q39)" +"SUM(D7*0.05)" +"SUM(D7-F7)" +"SUM(D7:D31)" +"SUM(D7*0.174)" +"SUM(D7-F7)" +"SUM(D7:D31)" +"SUM(D7*0.174)" +"SUM(D7-F7)" +"SUM(D7:D31)" +"G7+H7" +"SUM(N7:P7)" +"SUM(G7:G7)" +"J7" +"SUM(L12:O12)" +"SUM(G22:H22)" +"I7" +"Q31" +"SUM(L22+M22)" +"H7" +"G7" +"P7" +"H23" +"SUM(K31:P31)" +"SUM(H31:P31)" +"'Astra 500621'!$B$11" +"'Astra 500621'!$C$11" +"'Astra 500621'!$E$11" +"'Astra 500621'!$J$11" +"'Astra 500621'!$G$48" +"J7/F7" +"'Astra 500621'!$U$46" +"'Astra 500621'!$K$42" +"'Astra 500622'!$B$11" +"'Astra 500622'!$C$11" +"'Astra 500622'!$E$11" +"'Astra 500622'!$J$11" +"'Astra 500622'!$G$48" +"'Astra 500622'!$U$46" +"'Astra 500622'!$K$42" +"'PNM 500617'!B11" +"'PNM 500617'!$E$11" +"'PNM 500617'!$J$11" +"'PNM 500617'!$G$48" +"'PNM 500617'!$U$46" +"'PNM 500617'!$K$42" +"'USGT 500616'!$B$11" +"'USGT 500616'!$C$11" +"'USGT 500616'!$E$11" +"'USGT 500616'!$J$11" +"'USGT 500616'!$G$48" +"'USGT 500616'!$U$45" +"'USGT 500616'!$K$42" +"'USGT 500616'!$U$46" +"'USGT 500616'!$Z$11" +"'USGT 500616'!$Y$48" +"'USGT 500616'!$AK$45" +"'USGT 500616'!$AA$41" +"'USGT 500616'!$AK$47" +"'USGT 500615'!$B$11" +"'USGT 500615'!$C$11" +"'USGT 500615'!$E$11" +"'USGT 500615'!$J$11" +"'USGT 500615'!$G$46" +"'USGT 500615'!$S$45" +"'USGT 500615'!$K$42" +"'USGT 500615'!$U$47" +"'USGT 500617 '!B11" +"'USGT 500617 '!$E$11" +"'USGT 500617 '!$J$11" +"'USGT 500617 '!$G$48" +"'USGT 500617 '!$U$45" +"'USGT 500617 '!$K$41" +"'USGT 500617 '!$U$47" +"'USGT 500621'!B11" +"'USGT 500621'!$E$11" +"'USGT 500621'!$J$11" +"'USGT 500621'!$G$46" +"'USGT 500621'!$T$45" +"'USGT 500621'!$K$42" +"'USGT 500621'!$T$47" +"'USGT 500622'!$B$11" +"'USGT 500622'!$C$11" +"'USGT 500622'!$E$11" +"'USGT 500622'!$J$11" +"ABS('USGT 500622'!$G$43)" +"'USGT 500622'!$U$45" +"'USGT 500622'!$U$47" +"'Duke 500621'!$B$11" +"'Duke 500621'!$C$11" +"'Duke 500621'!$E$11" +"'Duke 500621'!$J$11" +"'Duke 500621'!$G$46" +"'Duke 500621'!$T$45" +"'Duke 500621'!$K$42" +"'Duke 500621'!$U$47" +"'Duke 500622'!B11" +"'Duke 500622'!$E$11" +"'Duke 500622'!$J$11" +"ABS('Duke 500622'!$G$47)" +"'Duke 500622'!$U$46" +"'Duke 500622'!$K$42" +"'Duke 500623'!$B$11" +"'Duke 500623'!$C$11" +"'Duke 500623'!$E$11" +"'Duke 500623'!$J$11" +"'Duke 500623'!$G$46" +"'Duke 500623'!$T$45" +"'Duke 500623'!$K$42" +"'Duke 500623'!$U$47" +"'PG&E 500622'!$B$11" +"'PG&E 500622'!$C$11" +"'PG&E 500622'!$E$11" +"'PG&E 500622'!$J$11" +"'PG&E 500622'!$G$46" +"'PG&E 500622'!$T$45" +"'PG&E 500622'!$K$42" +"'Calpine 78151'!$B$11" +"'Calpine 78151'!$C$11" +"'Calpine 78151'!$E$11" +"'Calpine 78151'!$J$11" +"'Calpine 78151'!$G$46" +"'Calpine 78151'!$T$45" +"'Calpine 78151'!$K$42" +"'Calpine 78151'!$U$47" +"'EES 500616'!$B$11" +"'EES 500616'!$C$11" +"'EES 500616'!$E$11" +"'EES 500616'!$J$11" +"'EES 500616'!$G$46" +"'EES 500616'!$T$45" +"'EES 500616'!$K$42" +"'EES 500616'!$U$47" +"'Richardson 500622'!$B$11" +"'Richardson 500622'!$C$11" +"'Richardson 500622'!$E$11" +"'Richardson 500622'!$J$11" +"'Richardson 500622'!$G$46" +"'Richardson 500622'!$U$46" +"'Richardson 500622'!$K$42" +"'Richardson 500622'!$U$47" +"'Oneok 500617'!$B$11" +"'Oneok 500617'!$C$11" +"'Oneok 500617'!$E$11" +"'Oneok 500617'!$J$11" +"'Oneok 500617'!$G$46" +"'Oneok 500617'!$T$45" +"'Oneok 500617'!$K$42" +"'Oneok 500617'!$U$47" +"'Sempra 500622'!$B$11" +"'Sempra 500622'!$C$11" +"'Sempra 500622'!$E$11" +"'Sempra 500622'!$J$11" +"'Sempra 500622'!$G$48" +"'Sempra 500622'!$U$46" +"'Sempra 500622'!$K$42" +"'Sempra 500622'!$U$47" +"'Astra 500622'!B11" +"'Astra 500622'!$U$48" +"SUM(F16:F26)" +"SUM(L9:L24)" +"J27/F27" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"SUM(T19:T24)" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"ABS(SUM(U12:U42))" +"T43+((ABS(U43)))" +"+G43" +"+H43" +"ABS(G47)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S46" +"SUM(O50:O52)" +"MIN(O53,#REF!)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"SUM(T12:T36)" +"+R43-S43" +"+G43" +"+H43" +"ABS(G47)" +"G46+G47" +"Y43+ABS(U43)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O51:O53)" +"MIN(O54,N46)" +"IF(K6>0,K6*L6,0)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,L12*M12,0)" +"+K12+I13" +"IF(K13<0,K13*M13,0)" +"ABS(SUM(U24:U26))" +"ABS(SUM(U40:U42))" +"SUM(G12:G42)" +"+SUM(I12:I42)" +"ABS(SUM(U12:U42))" +"T43+(ABS((U43)))" +"SUM(V27:V42)" +"+G43" +"+H43" +"ABS(G47)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*#REF!" +"SUM(O50:O52)" +"MIN(O53,O45)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"ABS(SUM(U12:U42))" +"ABS(T43)+(U43)" +"+G43" +"+W43" +"+H43" +"+X43" +"ABS(G46)" +"U45+AK45" +"+G43*0.0128" +"+H43*-0.0128" +"G43+W43" +"0.0761*S48" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"SUM(T12:T36)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"ABS(G47)" +"G46+G47" +"Y43+ABS(U43)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O51:O53)" +"MIN(O54,N46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"SUM(T12:T36)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"ABS(G47)" +"G46+G47" +"Y43+ABS(U43)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O51:O53)" +"MIN(O54,N46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"ABS(G47)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S46" +"SUM(O50:O52)" +"MIN(O53,#REF!)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"ABS(SUM(U12:U42))" +"T43+((ABS(U43)))" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"ABS(SUM(U12:U42))" +"T43+((ABS(U43)))" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"SUM(T12:T36)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"ABS(G47)" +"G46+G47" +"Y43+ABS(U43)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O51:O53)" +"MIN(O54,N46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"ABS(U43)" +"+G43" +"+H43" +"G46" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"T43+((ABS(U43)))" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"+H43" +"G46*H47" +"G46*H47" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"ABS(G47)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q121900,""YES"", "" "")" +"SUM(I2:I49)" +"SUM(E6:E19)" +"E20+E22" +"SUM(B9+1)" +"SUM(C7:C35)" +"AC2*AB2" +"AB2+AD2" +"SUM(Y2:Y36)" +"AB37*0.0375" +"SUM(Y40:Y47)" +"SUM(AB40:AB48)" +"SUM(Y52:Y59)" +"+C4/D4" +"SUM(C4-D4)" +"SUM(F4:F34)" +"SUM(F39:F67)" +"SUM(F139:F166)" +"SUM(F204:F233)" +"SUM(F243:F267)" +"11/31" +"26/30" +"31/31" +"27/28" +"30/30" +"21/30" +"22/31" +"27/31" +"5/30" +"3/31" +"SUM(C1339:C1351)" +"295/396" +"SUM(H1352:J1352)" +"307/396" +"SUM(I1352:J1352)" +"255/396" +"SUM(J1352)" +"129/396" +"C1363/31" +"C1364/30" +"C1367/28" +"231/396" +"306/396" +"218/396" +"97/396" +"50/396" +"20/396" +"5/396" +"1/396" +"SUM(C7:C21)" +"SUBTOTAL(9,I6:I17)" +"SUM(C4:C11)" +"+E6-D6+C6-B6" +"+G6*F6" +"158568+147" +"+Y9-X9" +"+X9-AD9" +"+AA9-AG9" +"10183197-10183197+10173543" +"8929716-8929716+9021175" +"6540119+6303" +"5306295+24983" +"276645.93+942358.85" +"SUM(F5:F40)" +"-6868413+6873298+6868413" +"-1997073+2069285+1997073" +"7754753-7770993-7771397+7770993+7771397" +"3941641" +"3996593+13790" +"SUM(AI8:AI52)" +"958483-5709" +"+C10-B10" +"+E10*D10" +"158568+147" +"+U13-AA13" +"+X13-AD13" +"1225901+803" +"1120649-360" +"1177832-37719+40231" +"1111011+6528-6528-34299+42489" +"1112662-105-28663+35376" +"1139361-56351+63958" +"1065072+2909" +"10183197-10183197+10173543" +"1208939-31701+38963" +"1182176-25332+40193" +"777195-435" +"8929716-8929716+9021175" +"975387+9" +"1147839-692" +"6540119+6303" +"771786-86" +"698285-106" +"633589-1225" +"827438+202967" +"5306295+24983" +"1100276-3045" +"1483153-812" +"SUM(F8:F70)" +"-6868413+6873298+6868413" +"-1997073+2069285+1997073" +"7754753-7770993-7771397+7770993+7771397" +"3941641" +"3996593+13790" +"SUM(AF12:AF82)" +"A4" +"A46" +"A4" +"A4-1" +"A4" +"A11" +"A4" +"A11" +"A4+1+A13" +"+A4" +"D12" +"A11" +"A18+1" +"+A46+1" +"+A46" +"A46+1" +"SUM(C78:G78)" +"SUM(C3:C77)" +"B78*15%" +"B78*70%" +"B78*15%" +"SUM(C82:C129)" +"SUM(C132:H132)" +"C78+C130" +"I34+I36-I35" +"SUM(G83:G84)-G85" +"A4" +"A46" +"A4" +"A4-1" +"A4" +"A11" +"A4" +"A11" +"A4+1+A13" +"+A4" +"D9" +"A11" +"A18+1" +"+A46+1" +"+A46" +"A46+1" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"AA5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"SUM(D39:W39)" +"+D78-D79" +"+B5+1" +"SUM(Y5:Y6)" +"SUM(Y12)" +"SUM(E5:E19)" +"SUM(E42,J42)" +"SUM(E20,J20,O20:P20,T20,Y7,Y13,Y20,E42,J42)" +"SUM(E29:E41)" +"B5+C5" +"D5+F5+H5+J5+L5" +"+A6" +"+F6" +"+H6" +"+J6" +"+L6" +"+N6" +"P5+1" +"SUM(B37:C37)" +"SUM(B6:B36)+B37" +"B5+B38" +"+Q43+R43" +"+D78-D79" +"B5+C5" +"D5+F5+H5+J5+L5" +"+A6" +"+F6" +"+H6" +"+J6" +"+L6" +"+N6" +"P5+1" +"+B36" +"+F36" +"+H36" +"+J36" +"+L36" +"+N36" +"SUM(B37:C37)" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D80-D81" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B38" +"+F38" +"+B38+C38" +"SUM(B6:B36)+B38" +"B5+B39" +"+D79-D80" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"AA5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"SUM(D39:W39)" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"AA5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"SUM(D39:W39)" +"+D78-D79" +"+B5+1" +"SUM(Y5:Y6)" +"SUM(Y12)" +"SUM(E5:E19)" +"SUM(E42,J42)" +"SUM(E20,J20,O20:P20,T20,Y7,Y13,Y20,E42,J42)" +"SUM(E29:E41)" +"B5+C5" +"D5+F5+H5+J5+L5" +"+A6" +"+F6" +"+H6" +"+J6" +"+L6" +"+N6" +"P5+1" +"SUM(B37:C37)" +"SUM(B6:B36)+B37" +"B5+B38" +"+Q43+R43" +"+D78-D79" +"B5+C5" +"D5+F5+H5+J5+L5" +"+A6" +"+F6" +"+H6" +"+J6" +"+L6" +"+N6" +"P5+1" +"+B36" +"+F36" +"+H36" +"+J36" +"+L36" +"+N36" +"SUM(B37:C37)" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D80-D81" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B38" +"+F38" +"+B38+C38" +"SUM(B6:B36)+B38" +"B5+B39" +"+D79-D80" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"AA5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"SUM(D39:W39)" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"AA5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"SUM(D39:W39)" +"+D78-D79" +"+B5+1" +"SUM(Y5:Y6)" +"SUM(Y12)" +"SUM(E5:E19)" +"SUM(E42,J42)" +"SUM(E20,J20,O20:P20,T20,Y7,Y13,Y20,E42,J42)" +"SUM(E29:E41)" +"B5+C5" +"D5+F5+H5+J5+L5" +"+A6" +"+F6" +"+H6" +"+J6" +"+L6" +"+N6" +"P5+1" +"SUM(B37:C37)" +"SUM(B6:B36)+B37" +"B5+B38" +"+Q43+R43" +"+D78-D79" +"B5+C5" +"D5+F5+H5+J5+L5" +"+A6" +"+F6" +"+H6" +"+J6" +"+L6" +"+N6" +"P5+1" +"+B36" +"+F36" +"+H36" +"+J36" +"+L36" +"+N36" +"SUM(B37:C37)" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D80-D81" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B38" +"+F38" +"+B38+C38" +"SUM(B6:B36)+B38" +"B5+B39" +"+D79-D80" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"AA5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"SUM(D39:W39)" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"AA5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"SUM(D39:W39)" +"+D78-D79" +"+B5+1" +"SUM(Y5:Y6)" +"SUM(Y12)" +"SUM(E5:E19)" +"SUM(E42,J42)" +"SUM(E20,J20,O20:P20,T20,Y7,Y13,Y20,E42,J42)" +"SUM(E29:E41)" +"B5+C5" +"D5+F5+H5+J5+L5" +"+A6" +"+F6" +"+H6" +"+J6" +"+L6" +"+N6" +"P5+1" +"SUM(B37:C37)" +"SUM(B6:B36)+B37" +"B5+B38" +"+Q43+R43" +"+D78-D79" +"B5+C5" +"D5+F5+H5+J5+L5" +"+A6" +"+F6" +"+H6" +"+J6" +"+L6" +"+N6" +"P5+1" +"+B36" +"+F36" +"+H36" +"+J36" +"+L36" +"+N36" +"SUM(B37:C37)" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D80-D81" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B38" +"+F38" +"+B38+C38" +"SUM(B6:B36)+B38" +"B5+B39" +"+D79-D80" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"AA5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"SUM(D39:W39)" +"+D78-D79" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D36+1" +"D36+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D41+1" +"D41+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D36+1" +"D36+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D36+1" +"D36+1" +"D36+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D36+1" +"D36+1" +"A4" +"A46" +"A4" +"A4-1" +"A4" +"A11" +"A4" +"A11" +"A4+1+A13" +"+A4" +"D12" +"A11" +"A18+1" +"+A46+1" +"+A46" +"A46+1" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"AA5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"SUM(D39:W39)" +"+D78-D79" +"+B5+1" +"SUM(Y5:Y6)" +"SUM(Y12)" +"SUM(E5:E19)" +"SUM(E42,J42)" +"SUM(E20,J20,O20:P20,T20,Y7,Y13,Y20,E42,J42)" +"SUM(E29:E41)" +"B5+C5" +"D5+F5+H5+J5+L5" +"+A6" +"+F6" +"+H6" +"+J6" +"+L6" +"+N6" +"P5+1" +"SUM(B37:C37)" +"SUM(B6:B36)+B37" +"B5+B38" +"+Q43+R43" +"+D78-D79" +"B5+C5" +"D5+F5+H5+J5+L5" +"+A6" +"+F6" +"+H6" +"+J6" +"+L6" +"+N6" +"P5+1" +"+B36" +"+F36" +"+H36" +"+J36" +"+L36" +"+N36" +"SUM(B37:C37)" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D80-D81" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B38" +"+F38" +"+B38+C38" +"SUM(B6:B36)+B38" +"B5+B39" +"+D79-D80" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"AA5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"SUM(D39:W39)" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"AA5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"SUM(D39:W39)" +"+D78-D79" +"+B5+1" +"SUM(Y5:Y6)" +"SUM(Y12)" +"SUM(E5:E19)" +"SUM(E42,J42)" +"SUM(E20,J20,O20:P20,T20,Y7,Y13,Y20,E42,J42)" +"SUM(E29:E41)" +"B5+C5" +"D5+F5+H5+J5+L5" +"+A6" +"+F6" +"+H6" +"+J6" +"+L6" +"+N6" +"P5+1" +"SUM(B37:C37)" +"SUM(B6:B36)+B37" +"B5+B38" +"+Q43+R43" +"+D78-D79" +"B5+C5" +"D5+F5+H5+J5+L5" +"+A6" +"+F6" +"+H6" +"+J6" +"+L6" +"+N6" +"P5+1" +"+B36" +"+F36" +"+H36" +"+J36" +"+L36" +"+N36" +"SUM(B37:C37)" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D80-D81" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B38" +"+F38" +"+B38+C38" +"SUM(B6:B36)+B38" +"B5+B39" +"+D79-D80" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"AA5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"SUM(D39:W39)" +"+D78-D79" +"SUM(G2-H2)" +"SUM(B2:B32)" +"SUM(B4:B34)" +"+B6+1" +"+N6+1" +"N16+1" +"B26+1" +"+B36+7" +"+N169*2" +"70-7.5" +"+N171*P171" +"+Q171*0.65" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"AA5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"SUM(D39:W39)" +"+D78-D79" +"+B5+1" +"SUM(Y5:Y6)" +"SUM(Y12)" +"SUM(E5:E19)" +"SUM(E42,J42)" +"SUM(E20,J20,O20:P20,T20,Y7,Y13,Y20,E42,J42)" +"SUM(E29:E41)" +"B5+C5" +"D5+F5+H5+J5+L5" +"+A6" +"+F6" +"+H6" +"+J6" +"+L6" +"+N6" +"P5+1" +"SUM(B37:C37)" +"SUM(B6:B36)+B37" +"B5+B38" +"+Q43+R43" +"+D78-D79" +"B5+C5" +"D5+F5+H5+J5+L5" +"+A6" +"+F6" +"+H6" +"+J6" +"+L6" +"+N6" +"P5+1" +"+B36" +"+F36" +"+H36" +"+J36" +"+L36" +"+N36" +"SUM(B37:C37)" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D80-D81" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B38" +"+F38" +"+B38+C38" +"SUM(B6:B36)+B38" +"B5+B39" +"+D79-D80" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"AA5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"SUM(D39:W39)" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"AA5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"SUM(D39:W39)" +"+D78-D79" +"+B5+1" +"SUM(Y5:Y6)" +"SUM(Y12)" +"SUM(E5:E19)" +"SUM(E42,J42)" +"SUM(E20,J20,O20:P20,T20,Y7,Y13,Y20,E42,J42)" +"SUM(E29:E41)" +"B5+C5" +"D5+F5+H5+J5+L5" +"+A6" +"+F6" +"+H6" +"+J6" +"+L6" +"+N6" +"P5+1" +"SUM(B37:C37)" +"SUM(B6:B36)+B37" +"B5+B38" +"+Q43+R43" +"+D78-D79" +"B5+C5" +"D5+F5+H5+J5+L5" +"+A6" +"+F6" +"+H6" +"+J6" +"+L6" +"+N6" +"P5+1" +"+B36" +"+F36" +"+H36" +"+J36" +"+L36" +"+N36" +"SUM(B37:C37)" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D80-D81" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B38" +"+F38" +"+B38+C38" +"SUM(B6:B36)+B38" +"B5+B39" +"+D79-D80" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"X5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"+D78-D79" +"B5+C5" +"SUM(D5:T5)" +"+A6" +"+F6" +"+F6" +"+J6" +"+L6" +"+N6" +"+P6" +"+R6" +"+T6" +"AA5+1" +"+B36" +"+F36" +"+B37+C37" +"SUM(B6:B36)+B37" +"B5+B38" +"SUM(D39:W39)" +"+D78-D79" +"+H24*I$5" +"SUM(H6:H35)" +"SUM(H39:H68)" +"SUM(H113:H137)" +"+I138+I71+I37" +"--176020" +"SUM(O22:O23)" +"SUM(O26:O27)" +"R27" +"O33" +"SUM(O22:O22)" +"-O38" +"SUM(O40:O42)" +"O18+O44" +"M21*P21" +"D23" +"176020" +"41697" +"SUM(M13:M25)" +"+[2]IMBAL!D56" +"ROUND(B6*C6,2)" +"6%/365" +"G6-F6" +"(+H6*I6)*D6" +"+[2]IMBAL!E56" +"+[2]IMBAL!F56" +"+[2]IMBAL!G56" +"+[2]IMBAL!H56" +"+[2]IMBAL!I56" +"ROUND(B16*C16,2)+3909.25" +"+[2]IMBAL!J$56" +"+[2]IMBAL!K$56+30000" +"+C6" +"+[2]IMBAL!L$56+21083" +"ROUND(B23*C23,2)-5444.53" +"+C20" +"+[2]IMBAL!M$56" +"+[2]IMBAL!N$56" +"+[2]IMBAL!O$56" +"+[2]IMBAL!P$56" +"ROUND(B32*C32,2)-97583.95" +"+[2]IMBAL!Q$56" +"ROUND(B34*C34,2)-85310.84" +"+[2]IMBAL!R$56" +"+[2]IMBAL!S$56" +"+[2]IMBAL!T$56" +"ROUND(B40*C40,2)+241.2" +"+[2]IMBAL!U$56" +"+[2]IMBAL!V$56" +"ROUND(B44*C44,2)-45247.59" +"+[2]IMBAL!W$56" +"ROUND(B46*C46,2)+1328.99" +"+[2]IMBAL!X$56" +"+[2]IMBAL!Y$56" +"+[2]IMBAL!Z$56" +"+[2]IMBAL!AA$56" +"+[2]IMBAL!AB$56" +"+[2]IMBAL!AC$56" +"+[2]IMBAL!AD$56" +"ROUND(B60*C60,2)+10302.04" +"+[2]IMBAL!AE$56" +"ROUND(B62*C62,2)+6213.76" +"+[2]IMBAL!AF$56" +"+[2]IMBAL!AG$56" +"+[2]IMBAL!AH$56" +"+[2]IMBAL!AI$56" +"+[2]IMBAL!AJ$56" +"SUM(B6:B73)" +"D75/B75" +"SUM(J6:J72)" +"IF(J75>0,""DUE ONEOK"",""DUE NNG"")" +"-74132.28-5762.23" +"361885-82544" +"807948.35-144533.92" +"303350.85-99744.76" +"SUM(G13:G42)" +"SUM(I47:I47)" +"I43+I48" +"9358-5196-49740" +"27439.53+26102.45-8169.6" +"SUM(G12:G18)" +"SUM(I23:I25)" +"I19+I27" +"70+70+70+65+70" +"+E14*42" +"+G14*0.116" +"+I14*C14+0.01" +"70+60+50" +"70+70+60" +"+I16*C16-0.32" +"+I17*C17-0.01" +"+I18*C18" +"65+70+70" +"70+70+50+50" +"70+70+70+170" +"70+90" +"SUM(E11:E27)" +"70+70+70+65+70" +"+E11*42" +"+G11*0.116" +"+I11*C11+0.01" +"70+60+50" +"70+70+60" +"+I13*C13-0.32" +"+I14*C14-0.01" +"+I15*C15" +"65+70+70" +"70+70+50+50" +"70+70+70+170" +"70+90" +"SUM(E11:E24)" +"SUM(I11:I23)" +"A5+1" +"A2+1" +"D8-C8" +"AE8+AI8+AM8+AQ8+AU8+AY8" +"AG8+AK8+AO8+AS8+AW8+BA8+BE8" +"SUM(C8:C20)" +"#REF!+#REF!+#REF!+C21" +"AE21" +"SUM(AG23:AG25)" +"SUM(E23:E29)" +"E32/C23" +"SUM(AG26:AG31)" +"SUM(AO24:AO31)" +"BI36/BI32" +"E32*E33" +"SUM(E34:E34)" +"SUM(I34:I34)+E36" +"BE36" +"C7+C17+C20+C42" +"SUM(E44:E45)" +"E46/C44" +"BC56-BD56" +"SUM(C56:C62)" +"SUM(E56:E61)" +"C36+C44+#REF!+C63" +"AG68/AE65" +"AO65/AM65" +"AF84+AJ84+AN84+AR84+AV84+AZ84+BD84:BD85" +"SUM(C84:C88)" +"SUM(E84:E87)" +"C51+C62+C65+C89" +"SUM(I97:I98)+E99" +"AG36+AG50+AG78+AG97" +"(AK36+AK50+AK78+AK97)" +"I8-H8" +"D8+H8+L8+P8+T8+X8+AB8+AF8" +"SUM(F8:F9)" +"SUM(J6:J9)" +"J10/H8" +"AL14/AL10" +"F10*F11" +"F12" +"J12+F14" +"SUM(N12)+J14" +"AH14" +"D8-C8" +"C8+G8+K8+O8+S8+W8+AA8+AE8" +"SUM(C8:C10)" +"SUM(E8:E9)" +"C11" +"SUM(E14:E15)" +"SUM(I14)" +"Q16/O14" +"AK20/AK16" +"E16*E17" +"SUM(I18)+E20" +"AG20" +"C31+C34+C37" +"E31+D34+E37" +"E20+E33+E46" +"F14" +"SUM(F10:F14)" +"SUM(H10:H15)" +"SUM(F22:F29)" +"F16+F19+F30" +"+C13*B13" +"SUM(B13:B68)" +"+D70*D69" +"+E6+F6" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D36+1" +"D36+1" +"D36+1" +"D36+1" +"D36" +"D36+1" +"D36+1" +"D67+1" +"D67+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D36+1" +"D36+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D36+1" +"D36+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D36+1" +"D36+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D36+1" +"D36+1" +"D3" +"D3-1" +"D3" +"D3" +"D9+1" +"D9+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D49+1" +"D49+1" +"D49+1" +"D49+1" +"D49" +"D3" +"D3-1" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D42+1" +"D82" +"D82-1" +"D82" +"D82" +"D82+1" +"D82+1" +"D3" +"D3-1" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D44+1" +"D44+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D44+1" +"D44+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D42+1" +"D42+1" +"D42+1" +"D42+1" +"D42" +"D42+1" +"D42+1" +"D42+2" +"D78+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D36+1" +"D36+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D6+1" +"D36+1" +"D36+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D46+1" +"D46+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D42+1" +"D42+1" +"D42+1" +"D42+1" +"D42" +"D42+1" +"D42+1" +"D42+2" +"D78+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D51+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D50+1" +"D50+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D47+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"+E17" +"D3+1" +"D3+1" +"D3+1" +"+E25" +"D3" +"+E49" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D45+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D106+1" +"D106+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"SUM(N4:N7)" +"SUM(N10:N57)" +"SUM(N60:N75)" +"SUM(N78:N84)" +"SUM(F4:F176)" +"SUM(N8,N58,N76,N85)" +"SUM(N4:N11)" +"SUM(N14:N18)" +"SUM(N21:N39)" +"SUM(N42:N52)" +"SUM(N55:N57)" +"SUM(F4:F91)" +"SUM(N58,N12,N19,N40,N53)" +"SUM('JAN01'!N179,'FEB01'!N95)" +"SUM(N4:N9)" +"SUM(N12:N21)" +"SUM(N36:N49)" +"SUM(N52:N69)" +"SUM(F4:F130)" +"SUM(N70,N50,N34,N22,N10)" +"SUM('JAN01'!N179,'FEB01'!N95,N134)" +"SUM(O4)" +"SUM(O7:O15)" +"SUM(O18:O56)" +"SUM(O59:O69)" +"SUM(O72:O85)" +"SUM(O88:O187)" +"SUM(G4:G190)" +"SUM(O188,O86,O70,O57,O16,O5)" +"SUM('MAR01'!N136,O194)" +"SUM(O4:O36)" +"SUM(O39:O46)" +"SUM(O49:O91)" +"SUM(O94:O116)" +"SUM(O119:O132)" +"SUM(G4:G243)" +"SUM(O133,O117,O92,O47,O37)" +"SUM('APR01'!O196,O247)" +"SUM(G4)" +"SUM(G7:G23)" +"SUM(G26:G104)" +"SUM(G107:G143)" +"SUM(G146:G226)" +"SUM(G229:G236)" +"SUM(G239:G239)" +"SUM(G5,G24,G105,G144,G227,G237,G241)" +"SUM(O5,O24,O105,O144,O227)" +"SUM('MAY01'!O249,O245)" +"SUM(G4)" +"SUM(G7:G11)" +"SUM(G14:G38)" +"SUM(G41:G107)" +"SUM(G110:G131)" +"SUM(G134:G260)" +"SUM(G264:G265)" +"SUM(G5,G12,G39,G108,G132,G251,G261,G266)" +"SUM(O5,O12,O39,O108,O132,O261)" +"SUM('JUN01'!O247,O270)" +"SUM(G4:G6)" +"SUM(G9:G13)" +"SUM(G16:G30)" +"SUM(G33:G50)" +"SUM(G53:G61)" +"SUM(G64:G171)" +"SUM(G7,G14,G31,G51,G62,G172)" +"SUM(O7,O14,O31,O51,O62,O172)" +"SUM('JUL01'!O272,O176)" +"D3" +"D3-1" +"D3" +"D3" +"D9+1" +"D9+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D49+1" +"D49+1" +"D49+1" +"D49+1" +"D49" +"D3" +"D3-1" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D42+1" +"D82" +"D82-1" +"D82" +"D82" +"D82+1" +"D82+1" +"D3" +"D3-1" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D44+1" +"D44+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D44+1" +"D44+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D42+1" +"D42+1" +"D42+1" +"D42+1" +"D42" +"D42+1" +"D42+1" +"D42+2" +"D78+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D36+1" +"D36+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D6+1" +"D36+1" +"D36+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D46+1" +"D46+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D42+1" +"D42+1" +"D42+1" +"D42+1" +"D42" +"D42+1" +"D42+1" +"D42+2" +"D78+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D51+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D50+1" +"D50+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D47+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"+E17" +"D3+1" +"D3+1" +"D3+1" +"+E25" +"D3" +"+E49" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D45+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D106+1" +"D106+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"+A6+1" +"+A5+1" +"+A6+1" +"+A5+1" +"ROUND(C8*E8,2)" +"C10-C8" +"SUM(G8:G9)" +"C10" +"ROUND(G10/I10,4)" +"(K10*I10)-(M10*I10)" +"SUM(O10:O62)" +"ROUND(C8*E8,2)" +"C10-C8" +"SUM(G8:G9)" +"C10" +"ROUND(G10/I10,4)" +"(K10*I10)-(M10*I10)" +"SUM(O8:O42)" +"AVERAGE(B3:B22)" +"AVERAGE(B23:C23)" +"AVERAGE(F23:G23)" +"D23-E23" +"D23-E23" +"AVERAGE(B25:B46)" +"AVERAGE(B71:B89)" +"AVERAGE(B92:B112)" +"AVERAGE(B252:B274)" +"AVERAGE(B3:B22)" +"AVERAGE(B23:C23)" +"AVERAGE(F23:G23)" +"D23-E23" +"D23-E23" +"AVERAGE(B25:B46)" +"AVERAGE(B71:B89)" +"AVERAGE(B92:B112)" +"AVERAGE(B252:B274)" +"SUM(F3-G3)" +"SUM(D2:D14)" +"SUM(K3:K14)" +"S14-T14" +"0.1066-N16" +"0.11-P16" +"SUM(B13:B21)" +"(M14*M15*M17)+(M14*M15*M18)" +"(O14*O15*O17)+((O14*0.5)*O15*O18)" +"SUM(B25:B31)" +"B59+B46+B34+B22" +"SUM(B63:O63)" +"S14-T14" +"0.1066-N16" +"0.11-P16" +"SUM(B13:B21)" +"(M14*M15*M17)+(M14*M15*M18)" +"(O14*O15*O17)+((O14*0.5)*O15*O18)" +"SUM(B25:B31)" +"B59+B46+B34+B22" +"SUM(B63:O63)" +"+H24*I$5" +"SUM(H6:H35)" +"SUM(H39:H68)" +"SUM(H113:H137)" +"+I138+I71+I37" +"[3]July!H45" +"SUM(AJ1:AK1)" +"COUNTA(F18:F48)" +"COUNTA(F19:F20,F22:F23,F26:F30,F33:F37,F40:F44,F47:F48)" +"COUNTA(F18,F21,F24:F25,F31:F32,F38:F39,F45:F46)" +"COUNTA(F32:F47)" +"F49" +"F9+G9" +"F15*$B$2" +"F9/F10" +"(F53/$B$1)*1000" +"F49/$B2" +"Z49/B2" +"AA49/B2" +"AP17+AR17" +"'Page 2'!AN6" +"L18+O18" +"H18+P18" +"ABS(F18)+ABS(G18)+ABS(J18)+ABS(K18)+ABS(M18)+ABS(N18)" +"Q18+T18+U18+V18+W18+X18+Y18" +"AA18-Z18" +"AF18-AE18" +"(AA18+AI18)-Z18" +"AN18" +"-1*(AC18+AI18)" +"AO18-AO17" +"SUM(AV18:AX18)" +"AW18+AX18" +"SUM(H1:H4,H18:H20)/1000" +"I20-I13" +"SUM(H21:H27)/1000" +"(BJ36-BL36)/1000" +"(BK36+BM36)/1000" +"1.55/45.329614" +"SUM(F18:F48)" +"SUM(S18:S49)" +"J53+K53" +"AC10+AC49+T49+U49+V49+X49" +"AT49+AT67" +"SUM(F19:F20,F22:F23,F26:F30,F33:F37,F40:F44,F47:F48)/$C$2" +"H55/H57" +"ABS(P55/P57)" +"SUM(F18,F21,F24:F25,F31:F32,F38:F39,F45:F46)/$C$3" +"H56/H57" +"G15" +"#REF!" +"COUNTIF(AC18:AC48,"">50"")" +"AT56-AT57" +"S50+AT67+(ABS(AU67))" +"COUNTIF(AC18:AC48,""<-50"")" +"AT57+AT60+AT63" +"[1]Aug!T43" +"SUM(AA100:AA105)" +"B4+((C4/AUGUST!B$1)*AUGUST!B$2)" +"AL6/1000" +"(AL7/1000)*-1" +"G7/F7" +"AL8/1000" +"AL9/1000*-1" +"AL10/1000" +"AL11/1000*-1" +"SUM(F3:F8)" +"SUM(G4:G8)" +"AL12/1000" +"AL13/1000*-1" +"G9-G7" +"AL14/1000" +"AL15/1000*-1" +"SUM(C4:C9)" +"AL16/1000" +"AL17/1000*-1" +"AL18/1000" +"AL19/1000*-1" +"B11+B12" +"AL20/1000" +"AL21/1000*-1" +"AL22/1000" +"AL23/1000*-1" +"AL24/1000" +"AL25/1000*-1" +"AL26/1000" +"AL27/1000*-1" +"AL28/1000" +"AL29/1000*-1" +"AL30/1000" +"AL31/1000*-1" +"AL32/1000" +"AL33/1000*-1" +"AL34/1000" +"AL35/1000*-1" +"AL36/1000" +"AL37/1000*-1" +"AL38/1000" +"AL39/1000*-1" +"AL40/1000" +"AL41/1000*-1" +"'[2]OGE '!$R$47" +"'[2]OGE '!$AH$42" +"AL42/1000" +"AL43/1000*-1" +"[2]Tenaska!$R$46" +"[2]Tenaska!$AH$41" +"AL44/1000" +"AL45/1000*-1" +"[2]Texaco!$R$48" +"[2]Texaco!$AH$43" +"AL46/1000" +"AL47/1000*-1" +"AL48/1000" +"AL49/1000*-1" +"AL50/1000" +"AL51/1000*-1" +"AL52/1000" +"AL53/1000*-1" +"AL54/1000" +"AL55/1000*-1" +"AL56/1000" +"AL57/1000*-1" +"AL58/1000" +"AL59/1000*-1" +"AL60/1000" +"AL61/1000*-1" +"AL62/1000" +"AL63/1000*-1" +"AL64/1000" +"AL65/1000*-1" +"AL66/1000" +"AL67/1000*-1" +"SUM(AN6:AN59)" +"AUGUST!F18" +"AUGUST!AJ18" +"AUGUST!AC18" +"AL4-AM4" +"P23+Q23" +"AUGUST!F55" +"SUM(F3:F34)" +"AUGUST!J18" +"'Page 2'!AN6" +"D41-E41" +"AUGUST!K18" +"'Page 2'!AO6" +"F41+I41" +"E41+H41" +"AUGUST!J55" +"AUGUST!P55" +"COUNTA(E15:E45)" +"COUNTA(E34:E45)" +"COUNTA(E30:E45)" +"AUGUST!F7" +"AUGUST!J7" +"AUGUST!AC13" +"AUGUST!AA18" +"V15-F15" +"ABS((V15-F15)/V15)" +"Y15-I15" +"ABS((Y15-I15)/Y15)" +"AB15-L15" +"ABS((AB15-L15)/AB15)" +"AE15-O15" +"ABS((AE15-O15)/AE15)" +"AD15-N15" +"ABS((AD15-N15)/AD15)" +"Sheet1!AG4" +"C15+1" +"0" +"SUM(K15:K45)" +"CONCATENATE(""Curr_Daily_Storage_Summary"",TEXT(NOW(),""mmddyyyy""),"".xls"")" +"CONCATENATE(""Curr_Daily_Storage_Summary"",TEXT(NOW(),""mmddyyyy""),"".pdf"")" +"SUM(AJ1:AK1)" +"COUNTA(F18:F48)" +"COUNT(F21:F24,F27:F31,F34:F38,F41:F45)" +"COUNT(G18:G20,G25:G26,G32:G33,G39:G40,G46:G47)" +"COUNTA(F32:F47)" +"F49" +"F9+G9" +"F15*$B$2" +"F9/F10" +"(F53/$B$1)*1000" +"F49/$B2" +"Z49/B2" +"AA49/B2" +"AP17+AR17" +"'Page 2'!AN6" +"L18+O18" +"H18+P18" +"ABS(F18)+ABS(G18)+ABS(J18)+ABS(K18)+ABS(M18)+ABS(N18)" +"Q18+T18+U18+V18+W18+X18+Y18" +"AA18-Z18" +"AF18-AE18" +"(AA18+AI18)-Z18" +"AN18" +"-1*(AC18+AI18)" +"AO18-AO17" +"SUM(AV18:AX18)" +"AW18+AX18" +"SUM(H18:H24)/1000" +"I24-I17" +"(BJ36-BL36)/1000" +"(BK36+BM36)/1000" +"1.55/45.329614" +"SUM(F18:F48)" +"SUM(S18:S49)" +"J53+K53" +"AC10+AC49+T49+U49+V49+X49" +"AT49+AT67" +"SUM(F21:F24,F27:F31,F34:F38,F41:F45)/$C$2" +"SUM(H19:H20,H22:H23,H26:H30,H33:H37,H40:H44,H47:H48)/$C$2" +"H55/H57" +"ABS(P55/P57)" +"SUM(F18:F20,F25:F26,F32:F33,F39:F40,F46:F47)/$C$3" +"SUM(H18,H21,H24:H25,H31:H32,H38:H39,H45:H46)/$C$3" +"H56/H57" +"G15" +"#REF!" +"COUNTIF(AC18:AC48,"">50"")" +"AT56-AT57" +"S50+AT67+(ABS(AU67))" +"COUNTIF(AC18:AC48,""<-50"")" +"AT57+AT60+AT63" +"[1]Aug!T43" +"SUM(AA100:AA105)" +"B4+((C4/SEPTEMBER!B$1)*SEPTEMBER!B$2)" +"AL6/1000" +"(AL7/1000)*-1" +"G7/F7" +"AL8/1000" +"AL9/1000*-1" +"AL10/1000" +"AL11/1000*-1" +"SUM(F3:F8)" +"SUM(G4:G8)" +"AL12/1000" +"AL13/1000*-1" +"G9-G7" +"AL14/1000" +"AL15/1000*-1" +"SUM(C4:C9)" +"AL16/1000" +"AL17/1000*-1" +"AL18/1000" +"AL19/1000*-1" +"B11+B12" +"AL20/1000" +"AL21/1000*-1" +"AL22/1000" +"AL23/1000*-1" +"AL24/1000" +"AL25/1000*-1" +"AL26/1000" +"AL27/1000*-1" +"AL28/1000" +"AL29/1000*-1" +"AL30/1000" +"AL31/1000*-1" +"AL32/1000" +"AL33/1000*-1" +"AL34/1000" +"AL35/1000*-1" +"AL36/1000" +"AL37/1000*-1" +"AL38/1000" +"AL39/1000*-1" +"AL40/1000" +"AL41/1000*-1" +"'[2]OGE '!$R$47" +"'[2]OGE '!$AH$42" +"AL42/1000" +"AL43/1000*-1" +"[2]Tenaska!$R$46" +"[2]Tenaska!$AH$41" +"AL44/1000" +"AL45/1000*-1" +"[2]Texaco!$R$48" +"[2]Texaco!$AH$43" +"AL46/1000" +"AL47/1000*-1" +"AL48/1000" +"AL49/1000*-1" +"AL50/1000" +"AL51/1000*-1" +"AL52/1000" +"AL53/1000*-1" +"AL54/1000" +"AL55/1000*-1" +"AL56/1000" +"AL57/1000*-1" +"AL58/1000" +"AL59/1000*-1" +"AL60/1000" +"AL61/1000*-1" +"AL62/1000" +"AL63/1000*-1" +"AL64/1000" +"AL65/1000*-1" +"AL66/1000" +"AL67/1000*-1" +"SUM(AN6:AN59)" +"SEPTEMBER!F18" +"SEPTEMBER!AJ18" +"SEPTEMBER!AC18" +"AL4-AM4" +"P23+Q23" +"SEPTEMBER!F55" +"SUM(F3:F34)" +"SEPTEMBER!J18" +"'Page 2'!AN6" +"D41-E41" +"SEPTEMBER!K18" +"'Page 2'!AO6" +"F41+I41" +"E41+H41" +"SEPTEMBER!J55" +"SEPTEMBER!P55" +"COUNTA(E15:E45)" +"COUNTA(E34:E45)" +"COUNTA(E30:E45)" +"SEPTEMBER!F7" +"SEPTEMBER!J7" +"SEPTEMBER!AC13" +"SEPTEMBER!AA18" +"V15-F15" +"ABS((V15-F15)/V15)" +"Y15-I15" +"ABS((Y15-I15)/Y15)" +"AB15-L15" +"ABS((AB15-L15)/AB15)" +"AE15-O15" +"ABS((AE15-O15)/AE15)" +"AD15-N15" +"ABS((AD15-N15)/AD15)" +"Sheet1!AG4" +"C15+1" +"0" +"SUM(K15:K45)" +"CONCATENATE(""Curr_Daily_Storage_Summary"",TEXT(NOW(),""mmddyyyy""),"".xls"")" +"CONCATENATE(""Curr_Daily_Storage_Summary"",TEXT(NOW(),""mmddyyyy""),"".pdf"")" +"SUM(AJ1:AK1)" +"COUNTA(F18:F48)" +"COUNTA(F19:F20,F22:F23,F26:F30,F33:F37,F40:F44,F47:F48)" +"COUNTA(F18,F21,F24:F25,F31:F32,F38:F39,F45:F46)" +"COUNTA(F32:F47)" +"F49" +"F9+G9" +"F15*$B$2" +"F9/F10" +"(F53/$B$1)*1000" +"F49/$B2" +"Z49/B2" +"AA49/B2" +"AP17+AR17" +"'Page 2'!AN6" +"L18+O18" +"H18+P18" +"ABS(F18)+ABS(G18)+ABS(J18)+ABS(K18)+ABS(M18)+ABS(N18)" +"Q18+T18+U18+V18+W18+X18+Y18" +"AA18-Z18" +"AF18-AE18" +"(AA18+AI18)-Z18" +"AN18" +"-1*(AC18+AI18)" +"AO18-AO17" +"SUM(AV18:AX18)" +"AW18+AX18" +"SUM(H16:H22)/1000" +"SUM(AA3:AA4,AA18:AA22)/1000" +"I22-I15" +"(BJ36-BL36)/1000" +"(BK36+BM36)/1000" +"1.55/45.329614" +"SUM(F18:F48)" +"SUM(BB18:BB48)" +"SUM(S18:S49)" +"J53+K53" +"AC10+AC49+T49+U49+V49+X49" +"AT49+AT67" +"SUM(F18:F22,F25:F29,F32:F36,F39:F43,F46:F48)/$C$2" +"H55/H57" +"ABS(P55/P57)" +"SUM(F23:F24,F30:F31,F37:F38,F44:F45)/$C$3" +"H56/H57" +"G15" +"COUNTIF(AC18:AC48,"">50"")" +"AT56-AT57" +"S50+AT67+(ABS(AU67))" +"COUNTIF(AC18:AC48,""<-50"")" +"AT57+AT60+AT63" +"[1]Aug!T43" +"SUM(AA100:AA105)" +"B4+((C4/OCTOBER!B$1)*OCTOBER!B$2)" +"AL6/1000" +"(AL7/1000)*-1" +"G7/F7" +"AL8/1000" +"AL9/1000*-1" +"AL10/1000" +"AL11/1000*-1" +"SUM(F3:F8)" +"SUM(G4:G8)" +"AL12/1000" +"AL13/1000*-1" +"G9-G7" +"AL14/1000" +"AL15/1000*-1" +"SUM(C4:C9)" +"AL16/1000" +"AL17/1000*-1" +"AL18/1000" +"AL19/1000*-1" +"B11+B12" +"AL20/1000" +"AL21/1000*-1" +"AL22/1000" +"AL23/1000*-1" +"AL24/1000" +"AL25/1000*-1" +"AL26/1000" +"AL27/1000*-1" +"AL28/1000" +"AL29/1000*-1" +"AL30/1000" +"AL31/1000*-1" +"AL32/1000" +"AL33/1000*-1" +"AL34/1000" +"AL35/1000*-1" +"AL36/1000" +"AL37/1000*-1" +"AL38/1000" +"AL39/1000*-1" +"AL40/1000" +"AL41/1000*-1" +"'[2]OGE '!$R$47" +"'[2]OGE '!$AH$42" +"AL42/1000" +"AL43/1000*-1" +"[2]Tenaska!$R$46" +"[2]Tenaska!$AH$41" +"AL44/1000" +"AL45/1000*-1" +"[2]Texaco!$R$48" +"[2]Texaco!$AH$43" +"AL46/1000" +"AL47/1000*-1" +"AL48/1000" +"AL49/1000*-1" +"AL50/1000" +"AL51/1000*-1" +"AL52/1000" +"AL53/1000*-1" +"AL54/1000" +"AL55/1000*-1" +"AL56/1000" +"AL57/1000*-1" +"AL58/1000" +"AL59/1000*-1" +"AL60/1000" +"AL61/1000*-1" +"AL62/1000" +"AL63/1000*-1" +"AL64/1000" +"AL65/1000*-1" +"AL66/1000" +"AL67/1000*-1" +"SUM(AN6:AN59)" +"OCTOBER!F18" +"OCTOBER!AJ18" +"OCTOBER!AC18" +"AL4-AM4" +"P23+Q23" +"OCTOBER!F55" +"SUM(F3:F34)" +"OCTOBER!J18" +"'Page 2'!AN6" +"D41-E41" +"OCTOBER!K18" +"'Page 2'!AO6" +"F41+I41" +"E41+H41" +"OCTOBER!J55" +"OCTOBER!P55" +"COUNTA(E15:E45)" +"COUNTA(E34:E45)" +"COUNTA(E30:E45)" +"OCTOBER!F7" +"OCTOBER!J7" +"OCTOBER!AC13" +"OCTOBER!AA18" +"V15-F15" +"ABS((V15-F15)/V15)" +"Y15-I15" +"ABS((Y15-I15)/Y15)" +"AB15-L15" +"ABS((AB15-L15)/AB15)" +"AE15-O15" +"ABS((AE15-O15)/AE15)" +"AD15-N15" +"ABS((AD15-N15)/AD15)" +"Sheet1!AG4" +"C15+1" +"0" +"SUM(K15:K45)" +"CONCATENATE(""Curr_Daily_Storage_Summary"",TEXT(NOW(),""mmddyyyy""),"".xls"")" +"CONCATENATE(""Curr_Daily_Storage_Summary"",TEXT(NOW(),""mmddyyyy""),"".pdf"")" +"+H24*I$5" +"SUM(H6:H35)" +"SUM(H39:H68)" +"SUM(H113:H137)" +"+I138+I71+I37" +"SUBTOTAL(3,B2:B5)" +"SUBTOTAL(3,B7:B7)" +"SUBTOTAL(3,B16:B20)" +"SUBTOTAL(3,B22:B27)" +"SUBTOTAL(3,B35:B37)" +"SUBTOTAL(3,B61:B62)" +"SUBTOTAL(3,B97:B103)" +"SUBTOTAL(3,B2:B498)" +"[3]July!H45" +"SUM(AJ1:AK1)" +"COUNTA(F18:F48)" +"COUNTA(F19:F20,F22:F23,F26:F30,F33:F37,F40:F44,F47:F48)" +"COUNTA(F18,F21,F24:F25,F31:F32,F38:F39,F45:F46)" +"COUNTA(F32:F47)" +"F49" +"F9+G9" +"F15*$B$2" +"F9/F10" +"(F53/$B$1)*1000" +"F49/$B2" +"Z49/B2" +"AA49/B2" +"AP17+AR17" +"'Page 2'!AN6" +"L18+O18" +"H18+P18" +"ABS(F18)+ABS(G18)+ABS(J18)+ABS(K18)+ABS(M18)+ABS(N18)" +"Q18+T18+U18+V18+W18+X18+Y18" +"AA18-Z18" +"AF18-AE18" +"(AA18+AI18)-Z18" +"AN18" +"-1*(AC18+AI18)" +"AO18-AO17" +"SUM(AV18:AX18)" +"AW18+AX18" +"SUM(H1:H4,H18:H20)/1000" +"I20-I13" +"SUM(H21:H27)/1000" +"(BJ36-BL36)/1000" +"(BK36+BM36)/1000" +"1.55/45.329614" +"SUM(F18:F48)" +"SUM(S18:S49)" +"J53+K53" +"AC10+AC49+T49+U49+V49+X49" +"AT49+AT67" +"SUM(F19:F20,F22:F23,F26:F30,F33:F37,F40:F44,F47:F48)/$C$2" +"H55/H57" +"ABS(P55/P57)" +"SUM(F18,F21,F24:F25,F31:F32,F38:F39,F45:F46)/$C$3" +"H56/H57" +"G15" +"#REF!" +"COUNTIF(AC18:AC48,"">50"")" +"AT56-AT57" +"S50+AT67+(ABS(AU67))" +"COUNTIF(AC18:AC48,""<-50"")" +"AT57+AT60+AT63" +"[1]Aug!T43" +"SUM(AA100:AA105)" +"B4+((C4/AUGUST!B$1)*AUGUST!B$2)" +"AL6/1000" +"(AL7/1000)*-1" +"G7/F7" +"AL8/1000" +"AL9/1000*-1" +"AL10/1000" +"AL11/1000*-1" +"SUM(F3:F8)" +"SUM(G4:G8)" +"AL12/1000" +"AL13/1000*-1" +"G9-G7" +"AL14/1000" +"AL15/1000*-1" +"SUM(C4:C9)" +"AL16/1000" +"AL17/1000*-1" +"AL18/1000" +"AL19/1000*-1" +"B11+B12" +"AL20/1000" +"AL21/1000*-1" +"AL22/1000" +"AL23/1000*-1" +"AL24/1000" +"AL25/1000*-1" +"AL26/1000" +"AL27/1000*-1" +"AL28/1000" +"AL29/1000*-1" +"AL30/1000" +"AL31/1000*-1" +"AL32/1000" +"AL33/1000*-1" +"AL34/1000" +"AL35/1000*-1" +"AL36/1000" +"AL37/1000*-1" +"AL38/1000" +"AL39/1000*-1" +"AL40/1000" +"AL41/1000*-1" +"'[2]OGE '!$R$47" +"'[2]OGE '!$AH$42" +"AL42/1000" +"AL43/1000*-1" +"[2]Tenaska!$R$46" +"[2]Tenaska!$AH$41" +"AL44/1000" +"AL45/1000*-1" +"[2]Texaco!$R$48" +"[2]Texaco!$AH$43" +"AL46/1000" +"AL47/1000*-1" +"AL48/1000" +"AL49/1000*-1" +"AL50/1000" +"AL51/1000*-1" +"AL52/1000" +"AL53/1000*-1" +"AL54/1000" +"AL55/1000*-1" +"AL56/1000" +"AL57/1000*-1" +"AL58/1000" +"AL59/1000*-1" +"AL60/1000" +"AL61/1000*-1" +"AL62/1000" +"AL63/1000*-1" +"AL64/1000" +"AL65/1000*-1" +"AL66/1000" +"AL67/1000*-1" +"SUM(AN6:AN59)" +"AUGUST!F18" +"AUGUST!AJ18" +"AUGUST!AC18" +"AL4-AM4" +"P23+Q23" +"AUGUST!F55" +"SUM(F3:F34)" +"AUGUST!J18" +"'Page 2'!AN6" +"D41-E41" +"AUGUST!K18" +"'Page 2'!AO6" +"F41+I41" +"E41+H41" +"AUGUST!J55" +"AUGUST!P55" +"COUNTA(E15:E45)" +"COUNTA(E34:E45)" +"COUNTA(E30:E45)" +"AUGUST!F7" +"AUGUST!J7" +"AUGUST!AC13" +"AUGUST!AA18" +"V15-F15" +"ABS((V15-F15)/V15)" +"Y15-I15" +"ABS((Y15-I15)/Y15)" +"AB15-L15" +"ABS((AB15-L15)/AB15)" +"AE15-O15" +"ABS((AE15-O15)/AE15)" +"AD15-N15" +"ABS((AD15-N15)/AD15)" +"Sheet1!AG4" +"C15+1" +"0" +"SUM(K15:K45)" +"CONCATENATE(""Curr_Daily_Storage_Summary"",TEXT(NOW(),""mmddyyyy""),"".xls"")" +"CONCATENATE(""Curr_Daily_Storage_Summary"",TEXT(NOW(),""mmddyyyy""),"".pdf"")" +"SUBTOTAL(1,F2:F12)" +"SUBTOTAL(3,C2:C12)" +"SUBTOTAL(1,F15:F21)" +"SUBTOTAL(3,C15:C21)" +"SUBTOTAL(1,F46:F60)" +"SUBTOTAL(3,C46:C60)" +"SUBTOTAL(1,F63:F78)" +"SUBTOTAL(3,C63:C78)" +"SUBTOTAL(1,F99:F103)" +"SUBTOTAL(3,C99:C103)" +"SUBTOTAL(3,C2:C164)" +"SUBTOTAL(1,F2:F165)" +"SUM(F6:IV6)/46" +"SUM(F6:IV6)/46" +"SUM(F6:IV6)/46" +"E7/88" +"SUM(E10:E97)" +"SUM(F10:IV10)/46" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D41+1" +"D41+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D41+1" +"D41+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D38+1" +"D38+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D36+1" +"D36+1" +"(F3)" +"(F3+1)" +"SUM(F3+2)" +"SUM(F3+3)" +"(F3)" +"(F3+1)" +"SUM(F3+2)" +"(F3)" +"(F3+1)" +"(F3)" +"(F3+1)" +"F3" +"F3" +"F3+1" +"F3" +"F3" +"+B6+1" +"+N6+1" +"N16+1" +"B26+1" +"+B36+7" +"+N169*2" +"70-7.5" +"+N171*P171" +"+Q171*0.65" +"31-31" +"SUBTOTAL(9,P2:P3)" +"P4/$Q$2" +"SUBTOTAL(9,P2:P151)" +"O2" +"28-26" +"SUBTOTAL(9,P2:P3)" +"-P4/$Q$2" +"SUBTOTAL(9,P2:P94)" +"O2" +"31-31" +"SUBTOTAL(9,P2:P3)" +"P4/$Q$2" +"SUBTOTAL(9,P5:P7)" +"SUBTOTAL(9,P2:P13)" +"O2" +"30-30" +"SUBTOTAL(9,O2:O3)" +"P26" +"SUBTOTAL(9,O2:O52)" +"O2" +"31-31" +"SUBTOTAL(9,P2:P3)" +"-P10" +"SUBTOTAL(9,P2:P31)" +"30-30" +"SUBTOTAL(9,P2:P3)" +"P4" +"31-31" +"-P10" +"O14" +"SUBTOTAL(9,P2:P45)" +"31-30" +"SUBTOTAL(9,P2:P3)" +"-P4/$Q$2" +"O5" +"(P20+P21)/Q2" +"(P22+P23)/Q2" +"(P24+P25)/Q2" +"SUBTOTAL(9,P20:P25)" +"SUBTOTAL(9,P2:P70)" +"31-31" +"SUBTOTAL(9,P2:P3)" +"-P4/$Q$2" +"O11" +"-(P47+P48)/$Q$2" +"SUBTOTAL(9,P47:P50)" +"SUBTOTAL(9,P55:P60)" +"O2" +"SUBTOTAL(9,P2:P3)" +"-P4/$Q$2" +"-(P14+P15)/$Q$2" +"SUBTOTAL(9,P14:P17)" +"SUBTOTAL(9,P79:P81)" +"SUBTOTAL(9,P2:P131)" +"O2" +"31-29" +"SUBTOTAL(9,P2:P3)" +"-P4/$Q$2" +"267716-17000" +"SUBTOTAL(9,P5:P7)" +"SUBTOTAL(9,P48:P51)" +"-(P61+P62)/Q2" +"-(P63+P64)/Q2" +"(P84+P85+P86)/$Q$2" +"SUBTOTAL(9,P84:P88)" +"(P169+P170)/$Q$2" +"SUBTOTAL(9,P169:P174)" +"SUBTOTAL(9,P179:P188)" +"SUBTOTAL(9,P2:P220)" +"A4" +"A46" +"A4" +"A4-1" +"A4" +"A11" +"A4" +"A11" +"A4+1+A13" +"D5" +"+A4" +"A11" +"A18+1" +"+A46+1" +"+A46" +"A46+1" +"A4" +"A46" +"A4" +"A4-1" +"A4" +"A11" +"A4" +"A11" +"A4+1+A13" +"D5" +"+A4" +"A11" +"A18+1" +"+A46+1" +"+A46" +"A46+1" +"31-31" +"SUBTOTAL(9,P2:P3)" +"P4/$Q$2" +"SUBTOTAL(9,P2:P151)" +"O2" +"28-26" +"SUBTOTAL(9,P2:P3)" +"-P4/$Q$2" +"SUBTOTAL(9,P2:P94)" +"O2" +"31-31" +"SUBTOTAL(9,P2:P3)" +"P4/$Q$2" +"SUBTOTAL(9,P5:P7)" +"SUBTOTAL(9,P2:P13)" +"O2" +"30-30" +"SUBTOTAL(9,O2:O3)" +"P26" +"SUBTOTAL(9,O2:O52)" +"O2" +"31-31" +"SUBTOTAL(9,P2:P3)" +"-P10" +"SUBTOTAL(9,P2:P31)" +"30-30" +"SUBTOTAL(9,P2:P3)" +"P4" +"31-31" +"-P10" +"O14" +"SUBTOTAL(9,P2:P45)" +"31-30" +"SUBTOTAL(9,P2:P3)" +"-P4/$Q$2" +"O5" +"(P20+P21)/Q2" +"(P22+P23)/Q2" +"(P24+P25)/Q2" +"SUBTOTAL(9,P20:P25)" +"SUBTOTAL(9,P2:P70)" +"31-31" +"SUBTOTAL(9,P2:P3)" +"-P4/$Q$2" +"O11" +"-(P47+P48)/$Q$2" +"SUBTOTAL(9,P47:P50)" +"SUBTOTAL(9,P55:P60)" +"O2" +"SUBTOTAL(9,P2:P3)" +"-P4/$Q$2" +"-(P14+P15)/$Q$2" +"SUBTOTAL(9,P14:P17)" +"SUBTOTAL(9,P79:P81)" +"SUBTOTAL(9,P2:P131)" +"O2" +"31-18" +"SUBTOTAL(9,P2:P3)" +"-P4/$Q$2" +"267716-17000" +"SUBTOTAL(9,P5:P7)" +"SUBTOTAL(9,P48:P51)" +"-(P61+P62)/Q2" +"-(P63+P64)/Q2" +"(P84+P85+P86)/$Q$2" +"SUBTOTAL(9,P84:P88)" +"-54762+3214" +"(P169+P170)/$Q$2" +"SUBTOTAL(9,P169:P174)" +"SUBTOTAL(9,P179:P188)" +"SUBTOTAL(9,P2:P220)" +"+B10-D10" +"+E10/B10" +"SUM(B10:B40)" +"+E41*2.0535" +"+E43+E44" +"+F44+E41" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D41+1" +"D41+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D41+1" +"D41+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D38+1" +"D38+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D36+1" +"D36+1" +"SUM(1055594-91343)" +"SUM(1038698-78705)" +"SUM(1038698-78692)" +"SUM(1057182-41361)" +"SUM(1067182-41361)" +"SUM(1046963-41361)" +"SUM(1059963-41361)" +"SUM(923547-26361)" +"SUM(933533-26361)" +"SUM(933547-39361)" +"SUM(933539-39361)" +"SUM(980586-26361)" +"SUM(987239-26361)" +"SUM(959703-26361)" +"SUM(1024044-51361)" +"SUM(960716-26361)" +"SUM(960116-26361)" +"SUM(984703-51361)" +"SUM(989695-56361)" +"SUM(961285-29361)" +"SUM(964254-29361)" +"SUM(965264-29361)" +"SUM(965186-29361)" +"SUM(948978-29361)" +"SUM(952796-29361)" +"SUM(949990-29361)" +"SUM(950077-29361)" +"SUM(983723-29361)" +"SUM(1003723-49361)" +"SUM(1009710-57861)" +"SUM(1023391-26361)" +"SUM(1061493-26361)" +"SUM(1067269-26361)" +"SUM(1070019-26361)" +"SUM(1085653-26361)" +"SUM(1087580-26361)" +"SUM(1087642-26361)" +"SUM(1055936-46361)" +"SUM(1066610-46361)" +"SUM(1081973-46361)" +"SUM(1081825-46361)" +"SUM(1023990-16361)" +"SUM(1029062-16361)" +"SUM(1054055-41361)" +"SUM(924275-16361)" +"SUM(925638-16361)" +"SUM(952261-41361)" +"SUM(952254-41361)" +"SUM(917261-7428)" +"SUM(921477-11361)" +"SUM(925527-14694)" +"SUM(925521-14695)" +"SUM(0-0)" +"SUM(926876-16361)" +"SUM(926808-16361)" +"D3" +"D3-1" +"D3" +"D3" +"D9+1" +"D9+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D49+1" +"D49+1" +"D49+1" +"D49+1" +"D49" +"D3" +"D3-1" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D42+1" +"D82" +"D82-1" +"D82" +"D82" +"D82+1" +"D82+1" +"D3" +"D3-1" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D44+1" +"D44+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D44+1" +"D44+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D42+1" +"D42+1" +"D42+1" +"D42+1" +"D42" +"D42+1" +"D42+1" +"D42+2" +"D78+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D36+1" +"D36+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D6+1" +"D36+1" +"D36+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D46+1" +"D46+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D42+1" +"D42+1" +"D42+1" +"D42+1" +"D42" +"D42+1" +"D42+1" +"D42+2" +"D78+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D51+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D50+1" +"D50+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"+E17" +"D3+1" +"D3+1" +"D3+1" +"+E25" +"D3" +"+E49" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D45+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D106+1" +"D106+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3+2" +"D3+2" +"D3+1" +"D3+2" +"D3+2" +"D82+1" +"D82+1" +"D82" +"D82+1" +"D82+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3+2" +"D3+2" +"D3+1" +"D3+2" +"D3+2" +"D82+1" +"D82+1" +"D82" +"D82+1" +"D82+1" +"A4" +"A46" +"A4" +"A4-1" +"A4" +"A11" +"A4" +"A11" +"A4+1+A13" +"+A4" +"D8" +"A11" +"A18+1" +"+A46+1" +"+A46" +"A46+1" +"'By Company'!A1" +"'By Company'!A1" +"'By Company'!A1" +"M6-K6" +"O6-K6" +"O6-M6" +"SUM(K6:K18)" +"SUM(Q6:Q17)" +"SUM(K27:K33)" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(K45:K49)" +"SUM(M45:M48)" +"O55-K55" +"#REF!-K55" +"#REF!-O55" +"SUM(K54:K56)" +"SUM(K61:K62)" +"SUM(H19:H71)" +"K19+K23+K34+K44+K50+K57+K63+K69" +"Q72/31" +"Q72*O75" +"S72*O75" +"U72*O75" +"SUM(O79:O80)" +"Q82/30" +"Q82*O86" +"S82*O86" +"U82*O86" +"Q96/30" +"Q96*O101" +"S96*O101" +"U96*O101" +"SUM(Q105:Q108)" +"SUM(K123:K125)" +"SUM(Q116:Q126)" +"SUM(H109:H133)" +"K109+K115+K121+K127+K133" +"Q109+Q115+Q121+Q133" +"M6-K6" +"O6-K6" +"O6-M6" +"SUM(K6:K18)" +"SUM(Q6:Q17)" +"SUM(K27:K33)" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(K45:K49)" +"SUM(M45:M48)" +"SUM(K54:K56)" +"SUM(K61:K62)" +"SUM(H19:H71)" +"K19+K23+K34+K44+K50+K57+K63+K69" +"Q72/31" +"Q72*O75" +"S72*O75" +"U72*O75" +"SUM(O79:O80)" +"Q82/30" +"Q82*O86" +"S82*O86" +"U82*O86" +"Q96/30" +"Q96*O101" +"S96*O101" +"U96*O101" +"SUM(Q105:Q108)" +"SUM(K123:K125)" +"SUM(Q116:Q126)" +"SUM(H109:H133)" +"K109+K115+K121+K127+K133" +"Q109+Q115+Q121+Q133" +"M6-K6" +"O6-K6" +"O6-M6" +"SUM(K6:K18)" +"SUM(Q6:Q17)" +"SUM(K27:K33)" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(K45:K49)" +"SUM(M45:M48)" +"SUM(K54:K56)" +"SUM(K61:K62)" +"SUM(H19:H71)" +"K19+K23+K34+K44+K50+K57+K63+K69" +"Q72/31" +"Q72*O75" +"S72*O75" +"U72*O75" +"SUM(O79:O80)" +"Q82/30" +"Q82*O86" +"S82*O86" +"U82*O86" +"Q96/30" +"Q96*O101" +"S96*O101" +"U96*O101" +"SUM(Q105:Q108)" +"SUM(K123:K125)" +"SUM(Q116:Q126)" +"SUM(H109:H133)" +"K109+K115+K121+K127+K133" +"Q109+Q115+Q121+Q133" +"M6-K6" +"O6-K6" +"O6-M6" +"SUM(K6:K18)" +"SUM(Q6:Q17)" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(K45:K49)" +"SUM(M45:M48)" +"SUM(K54:K56)" +"SUM(K61:K62)" +"SUM(H19:H71)" +"K19+K23+K34+K44+K50+K57+K63+K69" +"Q72/31" +"Q72*O75" +"S72*O75" +"U72*O75" +"SUM(O79:O80)" +"Q82/30" +"Q82*O86" +"S82*O86" +"U82*O86" +"Q96/30" +"Q96*O101" +"S96*O101" +"U96*O101" +"SUM(Q105:Q108)" +"I107" +"I107" +"SUM(K123:K125)" +"SUM(Q116:Q126)" +"SUM(H109:H133)" +"K109+K115+K121+K127+K133" +"Q109+Q115+Q121+Q133" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(Q6:Q17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(K45:K49)" +"SUM(M45:M48)" +"SUM(H19:H71)" +"K19+K23+K34+K44+K50+K57+K63+K69" +"Q72/31" +"Q72*O75" +"S72*O75" +"U72*O75" +"E2" +"SUM(K79:K81)" +"SUM(O79:O80)" +"Q82/30" +"Q82*O86" +"S82*O86" +"U82*O86" +"E2" +"E2" +"Q96/30" +"Q96*O101" +"S96*O101" +"U96*O101" +"E2" +"SUM(K105:K108)" +"SUM(M105:M107)" +"I107" +"I107" +"SUM(Q116:Q126)" +"SUM(H109:H133)" +"K109+K115+K121+K127+K133" +"Q109+Q115+Q121+Q133" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(Q6:Q17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(K45:K49)" +"SUM(M45:M48)" +"SUM(H19:H71)" +"K19+K23+K34+K44+K50+K57+K63+K69" +"Q72/31" +"Q72*O75" +"S72*O75" +"U72*O75" +"E2" +"SUM(K79:K81)" +"SUM(O79:O80)" +"Q82/30" +"Q82*O86" +"S82*O86" +"U82*O86" +"E2" +"E2" +"Q96/30" +"Q96*O101" +"S96*O101" +"U96*O101" +"E2" +"SUM(K105:K108)" +"SUM(M105:M107)" +"I107" +"I107" +"SUM(Q116:Q126)" +"SUM(H109:H133)" +"K109+K115+K121+K127+K133" +"Q109+Q115+Q121+Q133" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(Q6:Q17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(K45:K49)" +"SUM(M45:M48)" +"SUM(H19:H71)" +"K19+K23+K34+K44+K50+K57+K63+K69" +"Q72/31" +"Q72*O75" +"S72*O75" +"U72*O75" +"E2" +"SUM(K79:K81)" +"SUM(O79:O80)" +"Q82/30" +"Q82*O86" +"S82*O86" +"U82*O86" +"E2" +"E2" +"Q96/30" +"Q96*O101" +"S96*O101" +"U96*O101" +"E2" +"SUM(K105:K108)" +"SUM(M105:M107)" +"I107" +"I107" +"SUM(Q116:Q126)" +"SUM(H109:H133)" +"K109+K115+K121+K127+K133" +"Q109+Q115+Q121+Q133" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(Q6:Q17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(K45:K49)" +"SUM(M45:M48)" +"SUM(H19:H71)" +"K19+K23+K34+K44+K50+K57+K63+K69" +"Q72/31" +"Q72*O75" +"S72*O75" +"U72*O75" +"E2" +"SUM(K79:K81)" +"SUM(O79:O80)" +"Q82/30" +"Q82*O86" +"S82*O86" +"U82*O86" +"E2" +"E2" +"Q96/30" +"Q96*O101" +"S96*O101" +"U96*O101" +"E2" +"SUM(K105:K108)" +"SUM(M105:M107)" +"I107" +"I107" +"SUM(Q116:Q126)" +"SUM(H109:H133)" +"K109+K115+K121+K127+K133" +"Q109+Q115+Q121+Q133" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(Q6:Q17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(K45:K49)" +"SUM(M45:M48)" +"SUM(H19:H71)" +"K19+K23+K34+K44+K50+K57+K63+K69" +"Q72/31" +"Q72*O75" +"S72*O75" +"U72*O75" +"E2" +"SUM(K79:K81)" +"SUM(O79:O80)" +"Q82/30" +"Q82*O86" +"S82*O86" +"U82*O86" +"E2" +"E2" +"Q96/30" +"Q96*O101" +"S96*O101" +"U96*O101" +"E2" +"SUM(K105:K108)" +"SUM(M105:M107)" +"I107" +"I107" +"SUM(Q116:Q126)" +"SUM(H109:H133)" +"K109+K115+K121+K127+K133" +"Q109+Q115+Q121+Q133" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(Q6:Q17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(K45:K49)" +"SUM(M45:M48)" +"SUM(H19:H71)" +"K19+K23+K34+K44+K50+K57+K63+K69" +"Q72/31" +"Q72*O75" +"S72*O75" +"U72*O75" +"E2" +"SUM(K79:K81)" +"SUM(O79:O80)" +"Q82/30" +"Q82*O86" +"S82*O86" +"U82*O86" +"E2" +"E2" +"Q96/30" +"Q96*O101" +"S96*O101" +"U96*O101" +"E2" +"SUM(K105:K108)" +"SUM(M105:M107)" +"I107" +"I107" +"SUM(Q116:Q126)" +"SUM(H109:H133)" +"K109+K115+K121+K127+K133" +"Q109+Q115+Q121+Q133" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(K45:K49)" +"SUM(M45:M48)" +"SUM(H19:H71)" +"K19+K23+K34+K44+K50+K57+K63+K69" +"Q72/31" +"Q72*O75" +"S72*O75" +"U72*O75" +"E2" +"SUM(K79:K81)" +"SUM(O79:O80)" +"Q82/30" +"Q82*O86" +"S82*O86" +"U82*O86" +"E2" +"E2" +"Q96/30" +"Q96*O101" +"S96*O101" +"U96*O101" +"E2" +"SUM(K105:K108)" +"SUM(M105:M107)" +"I107" +"I107" +"SUM(Q116:Q126)" +"SUM(H109:H133)" +"K109+K115+K121+K127+K133" +"Q109+Q115+Q121+Q133" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(K45:K49)" +"SUM(M45:M48)" +"SUM(H19:H71)" +"K19+K23+K34+K44+K50+K57+K63+K69" +"Q72/31" +"Q72*O75" +"S72*O75" +"U72*O75" +"E2" +"SUM(K79:K81)" +"SUM(O79:O80)" +"Q82/30" +"Q82*O86" +"S82*O86" +"U82*O86" +"E2" +"E2" +"Q96/30" +"Q96*O101" +"S96*O101" +"U96*O101" +"E2" +"SUM(K105:K108)" +"SUM(M105:M107)" +"I107" +"I107" +"SUM(Q116:Q126)" +"SUM(H109:H133)" +"K109+K115+K121+K127+K133" +"Q109+Q115+Q121+Q133" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(Q6:Q17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(K45:K49)" +"SUM(M45:M48)" +"SUM(H19:H71)" +"K19+K23+K34+K44+K50+K57+K63+K69" +"Q72/31" +"Q72*O75" +"S72*O75" +"U72*O75" +"E2" +"SUM(K79:K81)" +"SUM(O79:O80)" +"Q82/30" +"Q82*O86" +"S82*O86" +"U82*O86" +"E2" +"E2" +"Q96/30" +"Q96*O101" +"S96*O101" +"U96*O101" +"E2" +"SUM(K105:K108)" +"SUM(M105:M107)" +"I107" +"I107" +"SUM(Q116:Q126)" +"SUM(H109:H133)" +"K109+K115+K121+K127+K133" +"Q109+Q115+Q121+Q133" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(K45:K49)" +"SUM(M45:M48)" +"SUM(H19:H71)" +"K19+K23+K34+K44+K50+K57+K63+K69" +"Q72/31" +"Q72*O75" +"S72*O75" +"U72*O75" +"E2" +"SUM(K79:K81)" +"SUM(O79:O80)" +"Q82/30" +"Q82*O86" +"S82*O86" +"U82*O86" +"E2" +"E2" +"Q96/30" +"Q96*O101" +"S96*O101" +"U96*O101" +"E2" +"SUM(K105:K108)" +"SUM(M105:M107)" +"I107" +"I107" +"SUM(Q116:Q126)" +"SUM(H109:H133)" +"K109+K115+K121+K127+K133" +"Q109+Q115+Q121+Q133" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(K45:K49)" +"SUM(M45:M48)" +"SUM(H19:H71)" +"K19+K23+K34+K44+K50+K57+K63+K69" +"Q72/31" +"Q72*O75" +"S72*O75" +"U72*O75" +"E2" +"SUM(K79:K81)" +"SUM(O79:O80)" +"Q82/30" +"Q82*O86" +"S82*O86" +"U82*O86" +"E2" +"E2" +"Q96/30" +"Q96*O101" +"S96*O101" +"U96*O101" +"E2" +"SUM(K105:K108)" +"SUM(M105:M107)" +"I107" +"I107" +"SUM(Q116:Q126)" +"SUM(H109:H133)" +"K109+K115+K121+K127+K133" +"Q109+Q115+Q121+Q133" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(K45:K49)" +"SUM(M45:M48)" +"SUM(H19:H71)" +"K19+K23+K34+K44+K50+K57+K63+K69" +"Q72/31" +"Q72*O75" +"S72*O75" +"U72*O75" +"E2" +"SUM(K79:K81)" +"SUM(O79:O80)" +"Q82/30" +"Q82*O86" +"S82*O86" +"U82*O86" +"E2" +"E2" +"Q96/30" +"Q96*O101" +"S96*O101" +"U96*O101" +"E2" +"SUM(K105:K108)" +"SUM(M105:M107)" +"I107" +"I107" +"SUM(Q116:Q126)" +"SUM(H109:H133)" +"K109+K115+K121+K127+K133" +"Q109+Q115+Q121+Q133" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(K45:K49)" +"SUM(M45:M48)" +"SUM(H19:H71)" +"K19+K23+K34+K44+K50+K57+K63+K69" +"Q72/31" +"Q72*O75" +"S72*O75" +"U72*O75" +"E2" +"SUM(K79:K81)" +"SUM(O79:O80)" +"Q82/30" +"Q82*O86" +"S82*O86" +"U82*O86" +"E2" +"E2" +"Q96/30" +"Q96*O101" +"S96*O101" +"U96*O101" +"E2" +"SUM(K105:K108)" +"SUM(M105:M107)" +"I107" +"I107" +"SUM(K116:K126)" +"SUM(M116:M125)" +"SUM(H109:H133)" +"K109+K115+K121+K127+K133" +"Q109+Q115+Q121+Q133" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(K45:K49)" +"SUM(M45:M48)" +"SUM(H19:H71)" +"K19+K23+K34+K44+K50+K57+K63+K69" +"Q72/31" +"Q72*O75" +"S72*O75" +"U72*O75" +"E2" +"SUM(K79:K81)" +"SUM(O79:O80)" +"Q82/30" +"Q82*O86" +"S82*O86" +"U82*O86" +"E2" +"E2" +"Q96/30" +"Q96*O101" +"S96*O101" +"U96*O101" +"E2" +"SUM(K105:K108)" +"SUM(M105:M107)" +"I107" +"I107" +"SUM(K116:K126)" +"SUM(M116:M125)" +"SUM(H109:H133)" +"K109+K115+K121+K133" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"#REF!-K27" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(H19:H44)" +"K19+K23+K34+K44" +"Q47/31" +"Q47*O50" +"S47*O50" +"U47*O50" +"E2" +"SUM(K54:K56)" +"SUM(O54:O55)" +"Q57/30" +"Q57*O61" +"S57*O61" +"U57*O61" +"E2" +"E2" +"Q71/30" +"Q71*O76" +"S71*O76" +"U71*O76" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"#REF!-K27" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(H19:H44)" +"K19+K23+K34+K44" +"Q47/31" +"Q47*O50" +"S47*O50" +"U47*O50" +"E2" +"SUM(K54:K56)" +"SUM(O54:O55)" +"Q57/30" +"Q57*O61" +"S57*O61" +"U57*O61" +"E2" +"E2" +"Q71/30" +"Q71*O76" +"S71*O76" +"U71*O76" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"#REF!-K27" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(H19:H44)" +"K19+K23+K34+K44" +"Q47/31" +"Q47*O50" +"S47*O50" +"U47*O50" +"E2" +"SUM(K54:K56)" +"SUM(O54:O55)" +"Q57/30" +"Q57*O61" +"S57*O61" +"U57*O61" +"E2" +"E2" +"Q71/30" +"Q71*O76" +"S71*O76" +"U71*O76" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(H19:H44)" +"K19+K23+K34+K44" +"Q47/31" +"Q47*O50" +"S47*O50" +"U47*O50" +"E2" +"SUM(K54:K56)" +"SUM(O54:O55)" +"Q57/30" +"Q57*O61" +"S57*O61" +"U57*O61" +"E2" +"E2" +"Q71/30" +"Q71*O76" +"S71*O76" +"U71*O76" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(H19:H44)" +"K19+K23+K34+K44" +"Q47/31" +"Q47*O50" +"S47*O50" +"U47*O50" +"E2" +"SUM(K54:K56)" +"SUM(O54:O55)" +"Q57/30" +"Q57*O61" +"S57*O61" +"U57*O61" +"E2" +"E2" +"Q71/30" +"Q71*O76" +"S71*O76" +"U71*O76" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(H19:H44)" +"K19+K23+K34+K44" +"Q47/31" +"Q47*O50" +"S47*O50" +"U47*O50" +"E2" +"SUM(K54:K56)" +"SUM(O54:O55)" +"Q57/30" +"Q57*O61" +"S57*O61" +"U57*O61" +"E2" +"E2" +"Q71/30" +"Q71*O76" +"S71*O76" +"U71*O76" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(H19:H44)" +"K19+K23+K34+K44" +"Q47/31" +"Q47*O50" +"S47*O50" +"U47*O50" +"E2" +"SUM(K54:K56)" +"SUM(O54:O55)" +"Q57/30" +"Q57*O61" +"S57*O61" +"U57*O61" +"E2" +"E2" +"Q71/30" +"Q71*O76" +"S71*O76" +"U71*O76" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(H19:H44)" +"K19+K23+K34+K44" +"Q47/31" +"Q47*O50" +"S47*O50" +"U47*O50" +"E2" +"SUM(K54:K56)" +"SUM(O54:O55)" +"Q57/30" +"Q57*O61" +"S57*O61" +"U57*O61" +"E2" +"E2" +"Q71/30" +"Q71*O76" +"S71*O76" +"U71*O76" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(H19:H44)" +"K19+K23+K34+K44" +"Q47/31" +"Q47*O50" +"S47*O50" +"U47*O50" +"E2" +"SUM(K54:K56)" +"SUM(O54:O55)" +"Q57/30" +"Q57*O61" +"S57*O61" +"U57*O61" +"E2" +"E2" +"Q71/30" +"Q71*O76" +"S71*O76" +"U71*O76" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(H19:H44)" +"K19+K23+K34+K44" +"Q47/31" +"Q47*O50" +"S47*O50" +"U47*O50" +"E2" +"SUM(K54:K56)" +"SUM(O54:O55)" +"Q57/30" +"Q57*O61" +"S57*O61" +"U57*O61" +"E2" +"E2" +"Q71/30" +"Q71*O76" +"S71*O76" +"U71*O76" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(H19:H44)" +"K19+K23+K34+K44" +"Q47/31" +"Q47*O50" +"S47*O50" +"U47*O50" +"E2" +"SUM(K54:K56)" +"SUM(O54:O55)" +"Q57/30" +"Q57*O61" +"S57*O61" +"U57*O61" +"E2" +"E2" +"Q71/30" +"Q71*O76" +"S71*O76" +"U71*O76" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(H19:H44)" +"K19+K23+K34+K44" +"Q47/31" +"Q47*O50" +"S47*O50" +"U47*O50" +"E2" +"SUM(K54:K56)" +"SUM(O54:O55)" +"Q57/30" +"Q57*O61" +"S57*O61" +"U57*O61" +"E2" +"E2" +"Q71/30" +"Q71*O76" +"S71*O76" +"U71*O76" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(H19:H44)" +"K19+K23+K34+K44" +"Q47/31" +"Q47*O50" +"S47*O50" +"U47*O50" +"E2" +"SUM(K54:K56)" +"SUM(O54:O55)" +"Q57/30" +"Q57*O61" +"S57*O61" +"U57*O61" +"E2" +"E2" +"Q71/30" +"Q71*O76" +"S71*O76" +"U71*O76" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(H19:H44)" +"K19+K23+K34+K44" +"Q47/31" +"Q47*O50" +"S47*O50" +"U47*O50" +"E2" +"SUM(K54:K56)" +"SUM(O54:O55)" +"Q57/30" +"Q57*O61" +"S57*O61" +"U57*O61" +"E2" +"E2" +"Q71/30" +"Q71*O76" +"S71*O76" +"U71*O76" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(H19:H44)" +"K19+K23+K34+K44" +"Q47/31" +"Q47*O50" +"S47*O50" +"U47*O50" +"E2" +"SUM(K54:K56)" +"SUM(O54:O55)" +"Q57/30" +"Q57*O61" +"S57*O61" +"U57*O61" +"E2" +"E2" +"Q71/30" +"Q71*O76" +"S71*O76" +"U71*O76" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(H19:H44)" +"K19+K23+K34+K44" +"Q47/31" +"Q47*O50" +"S47*O50" +"U47*O50" +"E2" +"SUM(K54:K56)" +"SUM(O54:O55)" +"Q57/30" +"Q57*O61" +"S57*O61" +"U57*O61" +"E2" +"E2" +"Q71/30" +"Q71*O76" +"S71*O76" +"U71*O76" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(H19:H44)" +"K19+K23+K34+K44" +"Q47/31" +"Q47*O50" +"S47*O50" +"U47*O50" +"E2" +"SUM(K54:K56)" +"SUM(O54:O55)" +"Q57/30" +"Q57*O61" +"S57*O61" +"U57*O61" +"E2" +"E2" +"Q71/30" +"Q71*O76" +"S71*O76" +"U71*O76" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(H19:H44)" +"K19+K23+K34+K44" +"Q47/31" +"Q47*O50" +"S47*O50" +"U47*O50" +"E2" +"SUM(K54:K56)" +"SUM(O54:O55)" +"Q57/30" +"Q57*O61" +"S57*O61" +"U57*O61" +"E2" +"E2" +"Q71/30" +"Q71*O76" +"S71*O76" +"U71*O76" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(H19:H44)" +"K19+K23+K34+K44" +"Q47/31" +"Q47*O50" +"S47*O50" +"U47*O50" +"E2" +"SUM(K54:K56)" +"SUM(O54:O55)" +"Q57/30" +"Q57*O61" +"S57*O61" +"U57*O61" +"E2" +"E2" +"Q71/30" +"Q71*O76" +"S71*O76" +"U71*O76" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(H19:H44)" +"K19+K23+K34+K44" +"Q47/31" +"Q47*O50" +"S47*O50" +"U47*O50" +"E2" +"SUM(K54:K56)" +"SUM(O54:O55)" +"Q57/30" +"Q57*O61" +"S57*O61" +"U57*O61" +"E2" +"E2" +"Q71/30" +"Q71*O76" +"S71*O76" +"U71*O76" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(H19:H44)" +"K19+K23+K34+K44" +"Q47/31" +"Q47*O50" +"S47*O50" +"U47*O50" +"E2" +"SUM(K54:K56)" +"SUM(O54:O55)" +"Q57/30" +"Q57*O61" +"S57*O61" +"U57*O61" +"E2" +"E2" +"Q71/30" +"Q71*O76" +"S71*O76" +"U71*O76" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(H19:H44)" +"K19+K23+K34+K44" +"Q47/31" +"Q47*O50" +"S47*O50" +"U47*O50" +"E2" +"SUM(K54:K56)" +"SUM(O54:O55)" +"Q57/30" +"Q57*O61" +"S57*O61" +"U57*O61" +"E2" +"E2" +"Q71/30" +"Q71*O76" +"S71*O76" +"U71*O76" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(H19:H44)" +"K19+K23+K34+K44" +"Q47/31" +"Q47*O50" +"S47*O50" +"U47*O50" +"E2" +"SUM(K54:K56)" +"SUM(O54:O55)" +"Q57/30" +"Q57*O61" +"S57*O61" +"U57*O61" +"E2" +"E2" +"Q71/30" +"Q71*O76" +"S71*O76" +"U71*O76" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(H19:H44)" +"K19+K23+K34+K44" +"Q47/31" +"Q47*O50" +"S47*O50" +"U47*O50" +"E2" +"SUM(K54:K56)" +"SUM(O54:O55)" +"Q57/30" +"Q57*O61" +"S57*O61" +"U57*O61" +"E2" +"E2" +"Q71/30" +"Q71*O76" +"S71*O76" +"U71*O76" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(H19:H44)" +"K19+K23+K34+K44" +"Q47/31" +"Q47*O50" +"S47*O50" +"U47*O50" +"E2" +"SUM(K54:K56)" +"SUM(O54:O55)" +"Q57/30" +"Q57*O61" +"S57*O61" +"U57*O61" +"E2" +"E2" +"Q71/30" +"Q71*O76" +"S71*O76" +"U71*O76" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(H19:H44)" +"K19+K23+K34+K44" +"Q47/31" +"Q47*O50" +"S47*O50" +"U47*O50" +"E2" +"SUM(K54:K56)" +"SUM(O54:O55)" +"Q57/30" +"Q57*O61" +"S57*O61" +"U57*O61" +"E2" +"E2" +"Q71/30" +"Q71*O76" +"S71*O76" +"U71*O76" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(H19:H44)" +"K19+K23+K34+K44" +"Q47/31" +"Q47*O50" +"S47*O50" +"U47*O50" +"E2" +"SUM(K54:K56)" +"SUM(O54:O55)" +"Q57/30" +"Q57*O61" +"S57*O61" +"U57*O61" +"E2" +"E2" +"Q71/30" +"Q71*O76" +"S71*O76" +"U71*O76" +"E2" +"M6-K6" +"O6-K6" +"O6-M6" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"SUM(K6:K18)" +"SUM(O6:O17)" +"E2" +"I23" +"I27" +"SUM(K27:K33)" +"I32" +"SUM(K38:K43)" +"SUM(M38:M42)" +"SUM(H19:H44)" +"K19+K23+K34+K44" +"Q47/31" +"Q47*O50" +"S47*O50" +"U47*O50" +"E2" +"SUM(K54:K56)" +"SUM(O54:O55)" +"Q57/30" +"Q57*O61" +"S57*O61" +"U57*O61" +"E2" +"E2" +"Q71/30" +"Q71*O76" +"S71*O76" +"U71*O76" +"31-31" +"SUBTOTAL(9,P2:P3)" +"P4/$Q$2" +"SUBTOTAL(9,P2:P151)" +"O2" +"28-26" +"SUBTOTAL(9,P2:P3)" +"-P4/$Q$2" +"SUBTOTAL(9,P2:P94)" +"O2" +"31-31" +"SUBTOTAL(9,P2:P3)" +"P4/$Q$2" +"SUBTOTAL(9,P5:P7)" +"SUBTOTAL(9,P2:P13)" +"O2" +"30-30" +"SUBTOTAL(9,O2:O3)" +"P26" +"SUBTOTAL(9,O2:O52)" +"O2" +"31-31" +"SUBTOTAL(9,P2:P3)" +"-P10" +"SUBTOTAL(9,P2:P31)" +"30-30" +"SUBTOTAL(9,P2:P3)" +"P4" +"31-31" +"-P10" +"O14" +"SUBTOTAL(9,P2:P45)" +"31-30" +"SUBTOTAL(9,P2:P3)" +"-P4/$Q$2" +"O5" +"(P20+P21)/Q2" +"(P22+P23)/Q2" +"(P24+P25)/Q2" +"SUBTOTAL(9,P20:P25)" +"SUBTOTAL(9,P2:P70)" +"31-31" +"SUBTOTAL(9,P2:P3)" +"-P4/$Q$2" +"O11" +"-(P47+P48)/$Q$2" +"SUBTOTAL(9,P47:P50)" +"SUBTOTAL(9,P55:P60)" +"O2" +"SUBTOTAL(9,P2:P3)" +"-P4/$Q$2" +"-(P14+P15)/$Q$2" +"SUBTOTAL(9,P14:P17)" +"SUBTOTAL(9,P79:P81)" +"SUBTOTAL(9,P2:P131)" +"O2" +"31-24" +"SUBTOTAL(9,P2:P3)" +"-P4/$Q$2" +"267716-17000" +"SUBTOTAL(9,P5:P7)" +"SUBTOTAL(9,P48:P51)" +"-(P61+P62)/Q2" +"-(P63+P64)/Q2" +"(P84+P85+P86)/$Q$2" +"SUBTOTAL(9,P84:P88)" +"(P169+P170)/$Q$2" +"SUBTOTAL(9,P169:P174)" +"SUBTOTAL(9,P179:P188)" +"SUBTOTAL(9,P2:P220)" +"+B6+1" +"+N6+1" +"N16+1" +"B26+1" +"+B36+7" +"+B6+1" +"+N6+1" +"N16+1" +"B26+1" +"+B36+7" +"+B6+1" +"+N6+1" +"N16+1" +"B26+1" +"+B36+7" +"+B6+1" +"+N6+1" +"N16+1" +"B26+1" +"+B36+7" +"+B6+1" +"+N6+1" +"N16+1" +"B26+1" +"+B36+7" +"+B6+1" +"+N6+1" +"N16+1" +"B26+1" +"+B36+7" +"+B6+1" +"+N6+1" +"N16+1" +"B26+1" +"+B36+7" +"+B6+1" +"+N6+1" +"N16+1" +"B26+1" +"+B36+7" +"+B6+1" +"+N6+1" +"N16+1" +"B26+1" +"+B36+7" +"+B6+1" +"+N6+1" +"N16+1" +"B26+1" +"+B36+7" +"AD2" +"COUNTA(AD3:AD21)" +"T3*$AD$2" +"IF(OR(ABS(X3)>(1+Z$1)*ABS(U3),ABS(X3)<(1-Z$1)*ABS(T3)),""X"","""")" +"IF(OR(IF(AND(M3=""I"",X3<0),""ERROR"","" "")=""ERROR"",IF(AND(M3=""W"",X3>0),""ERROR"","" "")=""ERROR""), ""ERROR"","" "")" +"SUM(O3:O22)" +"+B10-D10" +"+E10/B10" +"SUM(B10:B40)" +"+E41*2.0535" +"+E43+E44" +"+F44+E41" +"D3" +"D3-1" +"D3" +"D3" +"D9+1" +"D9+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D49+1" +"D49+1" +"D49+1" +"D49+1" +"D49" +"D3" +"D3-1" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D42+1" +"D82" +"D82-1" +"D82" +"D82" +"D82+1" +"D82+1" +"D3" +"D3-1" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D44+1" +"D44+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D44+1" +"D44+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D42+1" +"D42+1" +"D42+1" +"D42+1" +"D42" +"D42+1" +"D42+1" +"D42+2" +"D78+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D36+1" +"D36+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D6+1" +"D36+1" +"D36+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D46+1" +"D46+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D42+1" +"D42+1" +"D42+1" +"D42+1" +"D42" +"D42+1" +"D42+1" +"D42+2" +"D78+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D51+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D43+1" +"D43+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D50+1" +"D50+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"+E17" +"D3+1" +"D3+1" +"D3+1" +"+E25" +"D3" +"+E49" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D45+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D106+1" +"D106+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"+E40" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3+2" +"D3+2" +"D3+1" +"D3+2" +"D3+2" +"D82+1" +"D82+1" +"D82" +"D82+1" +"D82+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3" +"D3-1" +"D3" +"D3" +"D3+1" +"D3+1" +"D3+1" +"D3+1" +"D3" +"D3+1" +"D3+1" +"D45+1" +"D45+1" +"D3+2" +"D3+2" +"D3+1" +"D3+2" +"D3+2" +"D82+1" +"D82+1" +"D82" +"D82+1" +"D82+1" +"SUBTOTAL(9,D7:D7)" +"SUBTOTAL(9,D9:D13)" +"SUBTOTAL(9,D15:D60)" +"SUBTOTAL(9,D62:D142)" +"SUBTOTAL(9,D144:D150)" +"SUBTOTAL(9,D152:D169)" +"SUBTOTAL(9,D177:D186)" +"SUBTOTAL(9,D188:D203)" +"SUBTOTAL(9,D205:D232)" +"SUBTOTAL(9,D234:D263)" +"SUBTOTAL(9,D7:D263)" +"I2" +"I3" +"D10" +"D14" +"SUM(J2:J18)" +"D2+E2+F2+G2" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"NOW()" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUBTOTAL(3,E12:E14)" +"SUBTOTAL(3,E16:E16)" +"SUBTOTAL(3,E2:E16)" +"SUBTOTAL(3,E17:E18)" +"SUBTOTAL(3,E20:E20)" +"SUBTOTAL(3,E2:E20)" +"TODAY()" +"crvDate" +"'P2'!F4" +"'P2'!H4" +"AVERAGE(C4:E4)" +"AVERAGE('P2'!K4:M4)" +"AVERAGE('P2'!N4:P4)" +"AVERAGE('P2'!Q4:S4)" +"AVERAGE('P2'!T4:V4)" +"AVERAGE(G4:J4)" +"AVERAGE('P2'!W4:AH4)" +"AVERAGE('P2'!AI4:AT4)" +"AVERAGE('P2'!AU4:AW4,'P2'!BG4:BI4,'P2'!BS4:BU4,'P2'!CE4:CG4,'P2'!CQ4:CS4,'P2'!DC4:DE4,'P2'!DO4:DQ4,'P2'!EA4:EC4,'P2'!EM4:EO4,'P2'!EY4:FA4,'P2'!FK4:FM4)" +"AVERAGE('P2'!AX4:AZ4,'P2'!BJ4:BL4,'P2'!BV4:BX4,'P2'!CH4:CJ4,'P2'!CT4:CV4,'P2'!DF4:DH4,'P2'!DR4:DT4,'P2'!ED4:EF4,'P2'!EP4:ER4,'P2'!FB4:FD4,'P2'!FN4:FP4)" +"AVERAGE('P2'!BA4:BC4,'P2'!BM4:BO4,'P2'!BY4:CA4,'P2'!CK4:CM4,'P2'!CW4:CY4,'P2'!DI4:DK4,'P2'!DU4:DW4,'P2'!EG4:EI4,'P2'!ES4:EU4,'P2'!FE4:FG4,'P2'!FQ4:FS4)" +"AVERAGE('P2'!BD4:BF4,'P2'!BP4:BR4,'P2'!CB4:CD4,'P2'!CN4:CP4,'P2'!CZ4:DB4,'P2'!DL4:DN4,'P2'!DX4:DZ4,'P2'!EJ4:EL4,'P2'!EV4:EX4,'P2'!FH4:FJ4,'P2'!FT4:FV4)" +"'P2'!F6" +"'P2'!H6" +"AVERAGE('P2'!K6:M6)" +"AVERAGE('P2'!N6:P6)" +"AVERAGE('P2'!Q6:S6)" +"AVERAGE('P2'!T6:V6)" +"AVERAGE('P2'!W6:AH6)" +"AVERAGE('P2'!AI6:AT6)" +"AVERAGE('P2'!AU6:AW6,'P2'!BG6:BI6,'P2'!BS6:BU6,'P2'!CE6:CG6,'P2'!CQ6:CS6,'P2'!DC6:DE6,'P2'!DO6:DQ6,'P2'!EA6:EC6,'P2'!EM6:EO6,'P2'!EY6:FA6,'P2'!FK6:FM6)" +"AVERAGE('P2'!AX6:AZ6,'P2'!BJ6:BL6,'P2'!BV6:BX6,'P2'!CH6:CJ6,'P2'!CT6:CV6,'P2'!DF6:DH6,'P2'!DR6:DT6,'P2'!ED6:EF6,'P2'!EP6:ER6,'P2'!FB6:FD6,'P2'!FN6:FP6)" +"AVERAGE('P2'!BA6:BC6,'P2'!BM6:BO6,'P2'!BY6:CA6,'P2'!CK6:CM6,'P2'!CW6:CY6,'P2'!DI6:DK6,'P2'!DU6:DW6,'P2'!EG6:EI6,'P2'!ES6:EU6,'P2'!FE6:FG6,'P2'!FQ6:FS6)" +"AVERAGE('P2'!BD6:BF6,'P2'!BP6:BR6,'P2'!CB6:CD6,'P2'!CN6:CP6,'P2'!CZ6:DB6,'P2'!DL6:DN6,'P2'!DX6:DZ6,'P2'!EJ6:EL6,'P2'!EV6:EX6,'P2'!FH6:FJ6,'P2'!FT6:FV6)" +"'P2'!F8" +"'P2'!H8" +"AVERAGE('P2'!K8:M8)" +"AVERAGE('P2'!N8:P8)" +"AVERAGE('P2'!Q8:S8)" +"AVERAGE('P2'!T8:V8)" +"AVERAGE('P2'!W8:AH8)" +"AVERAGE('P2'!AI8:AT8)" +"AVERAGE('P2'!AU8:AW8,'P2'!BG8:BI8,'P2'!BS8:BU8,'P2'!CE8:CG8,'P2'!CQ8:CS8,'P2'!DC8:DE8,'P2'!DO8:DQ8,'P2'!EA8:EC8,'P2'!EM8:EO8,'P2'!EY8:FA8,'P2'!FK8:FM8)" +"AVERAGE('P2'!AX8:AZ8,'P2'!BJ8:BL8,'P2'!BV8:BX8,'P2'!CH8:CJ8,'P2'!CT8:CV8,'P2'!DF8:DH8,'P2'!DR8:DT8,'P2'!ED8:EF8,'P2'!EP8:ER8,'P2'!FB8:FD8,'P2'!FN8:FP8)" +"AVERAGE('P2'!BA8:BC8,'P2'!BM8:BO8,'P2'!BY8:CA8,'P2'!CK8:CM8,'P2'!CW8:CY8,'P2'!DI8:DK8,'P2'!DU8:DW8,'P2'!EG8:EI8,'P2'!ES8:EU8,'P2'!FE8:FG8,'P2'!FQ8:FS8)" +"AVERAGE('P2'!BD8:BF8,'P2'!BP8:BR8,'P2'!CB8:CD8,'P2'!CN8:CP8,'P2'!CZ8:DB8,'P2'!DL8:DN8,'P2'!DX8:DZ8,'P2'!EJ8:EL8,'P2'!EV8:EX8,'P2'!FH8:FJ8,'P2'!FT8:FV8)" +"'P2'!F10" +"'P2'!H10" +"AVERAGE('P2'!K10:M10)" +"AVERAGE('P2'!N10:P10)" +"AVERAGE('P2'!Q10:S10)" +"AVERAGE('P2'!T10:V10)" +"AVERAGE('P2'!W10:AH10)" +"AVERAGE('P2'!AI10:AT10)" +"AVERAGE('P2'!AU10:AW10,'P2'!BG10:BI10,'P2'!BS10:BU10,'P2'!CE10:CG10,'P2'!CQ10:CS10,'P2'!DC10:DE10,'P2'!DO10:DQ10,'P2'!EA10:EC10,'P2'!EM10:EO10,'P2'!EY10:FA10,'P2'!FK10:FM10)" +"AVERAGE('P2'!AX10:AZ10,'P2'!BJ10:BL10,'P2'!BV10:BX10,'P2'!CH10:CJ10,'P2'!CT10:CV10,'P2'!DF10:DH10,'P2'!DR10:DT10,'P2'!ED10:EF10,'P2'!EP10:ER10,'P2'!FB10:FD10,'P2'!FN10:FP10)" +"AVERAGE('P2'!BA10:BC10,'P2'!BM10:BO10,'P2'!BY10:CA10,'P2'!CK10:CM10,'P2'!CW10:CY10,'P2'!DI10:DK10,'P2'!DU10:DW10,'P2'!EG10:EI10,'P2'!ES10:EU10,'P2'!FE10:FG10,'P2'!FQ10:FS10)" +"AVERAGE('P2'!BD10:BF10,'P2'!BP10:BR10,'P2'!CB10:CD10,'P2'!CN10:CP10,'P2'!CZ10:DB10,'P2'!DL10:DN10,'P2'!DX10:DZ10,'P2'!EJ10:EL10,'P2'!EV10:EX10,'P2'!FH10:FJ10,'P2'!FT10:FV10)" +"'P2'!F12" +"'P2'!H12" +"AVERAGE('P2'!K12:M12)" +"AVERAGE('P2'!N12:P12)" +"AVERAGE('P2'!Q12:S12)" +"AVERAGE('P2'!T12:V12)" +"AVERAGE('P2'!W12:AH12)" +"AVERAGE('P2'!AI12:AT12)" +"AVERAGE('P2'!AU12:AW12,'P2'!BG12:BI12,'P2'!BS12:BU12,'P2'!CE12:CG12,'P2'!CQ12:CS12,'P2'!DC12:DE12,'P2'!DO12:DQ12,'P2'!EA12:EC12,'P2'!EM12:EO12,'P2'!EY12:FA12,'P2'!FK12:FM12)" +"AVERAGE('P2'!AX12:AZ12,'P2'!BJ12:BL12,'P2'!BV12:BX12,'P2'!CH12:CJ12,'P2'!CT12:CV12,'P2'!DF12:DH12,'P2'!DR12:DT12,'P2'!ED12:EF12,'P2'!EP12:ER12,'P2'!FB12:FD12,'P2'!FN12:FP12)" +"AVERAGE('P2'!BA12:BC12,'P2'!BM12:BO12,'P2'!BY12:CA12,'P2'!CK12:CM12,'P2'!CW12:CY12,'P2'!DI12:DK12,'P2'!DU12:DW12,'P2'!EG12:EI12,'P2'!ES12:EU12,'P2'!FE12:FG12,'P2'!FQ12:FS12)" +"AVERAGE('P2'!BD12:BF12,'P2'!BP12:BR12,'P2'!CB12:CD12,'P2'!CN12:CP12,'P2'!CZ12:DB12,'P2'!DL12:DN12,'P2'!DX12:DZ12,'P2'!EJ12:EL12,'P2'!EV12:EX12,'P2'!FH12:FJ12,'P2'!FT12:FV12)" +"'P2'!F14" +"'P2'!H14" +"AVERAGE('P2'!K14:M14)" +"AVERAGE('P2'!N14:P14)" +"AVERAGE('P2'!Q14:S14)" +"AVERAGE('P2'!T14:V14)" +"AVERAGE('P2'!W14:AH14)" +"AVERAGE('P2'!AI14:AT14)" +"AVERAGE('P2'!AU14:AW14,'P2'!BG14:BI14,'P2'!BS14:BU14,'P2'!CE14:CG14,'P2'!CQ14:CS14,'P2'!DC14:DE14,'P2'!DO14:DQ14,'P2'!EA14:EC14,'P2'!EM14:EO14,'P2'!EY14:FA14,'P2'!FK14:FM14)" +"AVERAGE('P2'!AX14:AZ14,'P2'!BJ14:BL14,'P2'!BV14:BX14,'P2'!CH14:CJ14,'P2'!CT14:CV14,'P2'!DF14:DH14,'P2'!DR14:DT14,'P2'!ED14:EF14,'P2'!EP14:ER14,'P2'!FB14:FD14,'P2'!FN14:FP14)" +"AVERAGE('P2'!BA14:BC14,'P2'!BM14:BO14,'P2'!BY14:CA14,'P2'!CK14:CM14,'P2'!CW14:CY14,'P2'!DI14:DK14,'P2'!DU14:DW14,'P2'!EG14:EI14,'P2'!ES14:EU14,'P2'!FE14:FG14,'P2'!FQ14:FS14)" +"AVERAGE('P2'!BD14:BF14,'P2'!BP14:BR14,'P2'!CB14:CD14,'P2'!CN14:CP14,'P2'!CZ14:DB14,'P2'!DL14:DN14,'P2'!DX14:DZ14,'P2'!EJ14:EL14,'P2'!EV14:EX14,'P2'!FH14:FJ14,'P2'!FT14:FV14)" +"'P2'!F16" +"'P2'!H16" +"AVERAGE('P2'!K16:M16)" +"AVERAGE('P2'!N16:P16)" +"AVERAGE('P2'!Q16:S16)" +"AVERAGE('P2'!T16:V16)" +"AVERAGE('P2'!W16:AH16)" +"AVERAGE('P2'!AI16:AT16)" +"AVERAGE('P2'!AU16:AW16,'P2'!BG16:BI16,'P2'!BS16:BU16,'P2'!CE16:CG16,'P2'!CQ16:CS16,'P2'!DC16:DE16,'P2'!DO16:DQ16,'P2'!EA16:EC16,'P2'!EM16:EO16,'P2'!EY16:FA16,'P2'!FK16:FM16)" +"AVERAGE('P2'!AX16:AZ16,'P2'!BJ16:BL16,'P2'!BV16:BX16,'P2'!CH16:CJ16,'P2'!CT16:CV16,'P2'!DF16:DH16,'P2'!DR16:DT16,'P2'!ED16:EF16,'P2'!EP16:ER16,'P2'!FB16:FD16,'P2'!FN16:FP16)" +"AVERAGE('P2'!BA16:BC16,'P2'!BM16:BO16,'P2'!BY16:CA16,'P2'!CK16:CM16,'P2'!CW16:CY16,'P2'!DI16:DK16,'P2'!DU16:DW16,'P2'!EG16:EI16,'P2'!ES16:EU16,'P2'!FE16:FG16,'P2'!FQ16:FS16)" +"AVERAGE('P2'!BD16:BF16,'P2'!BP16:BR16,'P2'!CB16:CD16,'P2'!CN16:CP16,'P2'!CZ16:DB16,'P2'!DL16:DN16,'P2'!DX16:DZ16,'P2'!EJ16:EL16,'P2'!EV16:EX16,'P2'!FH16:FJ16,'P2'!FT16:FV16)" +"B4-B26" +"crvDate-1" +"TODAY()" +"'P2'!F5" +"'P2'!H5" +"AVERAGE(C4:E4)" +"AVERAGE('P2'!K5:M5)" +"AVERAGE('P2'!N5:P5)" +"AVERAGE('P2'!Q5:S5)" +"AVERAGE('P2'!T5:V5)" +"AVERAGE(G4:J4)" +"AVERAGE('P2'!W5:AH5)" +"AVERAGE('P2'!AI5:AT5)" +"AVERAGE('P2'!AU5:AW5,'P2'!BG5:BI5,'P2'!BS5:BU5,'P2'!CE5:CG5,'P2'!CQ5:CS5,'P2'!DC5:DE5,'P2'!DO5:DQ5,'P2'!EA5:EC5,'P2'!EM5:EO5,'P2'!EY5:FA5,'P2'!FK5:FM5)" +"AVERAGE('P2'!AX5:AZ5,'P2'!BJ5:BL5,'P2'!BV5:BX5,'P2'!CH5:CJ5,'P2'!CT5:CV5,'P2'!DF5:DH5,'P2'!DR5:DT5,'P2'!ED5:EF5,'P2'!EP5:ER5,'P2'!FB5:FD5,'P2'!FN5:FP5)" +"AVERAGE('P2'!BA5:BC5,'P2'!BM5:BO5,'P2'!BY5:CA5,'P2'!CK5:CM5,'P2'!CW5:CY5,'P2'!DI5:DK5,'P2'!DU5:DW5,'P2'!EG5:EI5,'P2'!ES5:EU5,'P2'!FE5:FG5,'P2'!FQ5:FS5)" +"AVERAGE('P2'!BD5:BF5,'P2'!BP5:BR5,'P2'!CB5:CD5,'P2'!CN5:CP5,'P2'!CZ5:DB5,'P2'!DL5:DN5,'P2'!DX5:DZ5,'P2'!EJ5:EL5,'P2'!EV5:EX5,'P2'!FH5:FJ5,'P2'!FT5:FV5)" +"'P2'!F7" +"'P2'!H7" +"AVERAGE('P2'!K7:M7)" +"AVERAGE('P2'!N7:P7)" +"AVERAGE('P2'!Q7:S7)" +"AVERAGE('P2'!T7:V7)" +"AVERAGE('P2'!W7:AH7)" +"AVERAGE('P2'!AI7:AT7)" +"AVERAGE('P2'!AU7:AW7,'P2'!BG7:BI7,'P2'!BS7:BU7,'P2'!CE7:CG7,'P2'!CQ7:CS7,'P2'!DC7:DE7,'P2'!DO7:DQ7,'P2'!EA7:EC7,'P2'!EM7:EO7,'P2'!EY7:FA7,'P2'!FK7:FM7)" +"AVERAGE('P2'!AX7:AZ7,'P2'!BJ7:BL7,'P2'!BV7:BX7,'P2'!CH7:CJ7,'P2'!CT7:CV7,'P2'!DF7:DH7,'P2'!DR7:DT7,'P2'!ED7:EF7,'P2'!EP7:ER7,'P2'!FB7:FD7,'P2'!FN7:FP7)" +"AVERAGE('P2'!BA7:BC7,'P2'!BM7:BO7,'P2'!BY7:CA7,'P2'!CK7:CM7,'P2'!CW7:CY7,'P2'!DI7:DK7,'P2'!DU7:DW7,'P2'!EG7:EI7,'P2'!ES7:EU7,'P2'!FE7:FG7,'P2'!FQ7:FS7)" +"AVERAGE('P2'!BD7:BF7,'P2'!BP7:BR7,'P2'!CB7:CD7,'P2'!CN7:CP7,'P2'!CZ7:DB7,'P2'!DL7:DN7,'P2'!DX7:DZ7,'P2'!EJ7:EL7,'P2'!EV7:EX7,'P2'!FH7:FJ7,'P2'!FT7:FV7)" +"'P2'!F9" +"'P2'!H9" +"AVERAGE('P2'!K9:M9)" +"AVERAGE('P2'!N9:P9)" +"AVERAGE('P2'!Q9:S9)" +"AVERAGE('P2'!T9:V9)" +"AVERAGE('P2'!W9:AH9)" +"AVERAGE('P2'!AI9:AT9)" +"AVERAGE('P2'!AU9:AW9,'P2'!BG9:BI9,'P2'!BS9:BU9,'P2'!CE9:CG9,'P2'!CQ9:CS9,'P2'!DC9:DE9,'P2'!DO9:DQ9,'P2'!EA9:EC9,'P2'!EM9:EO9,'P2'!EY9:FA9,'P2'!FK9:FM9)" +"AVERAGE('P2'!AX9:AZ9,'P2'!BJ9:BL9,'P2'!BV9:BX9,'P2'!CH9:CJ9,'P2'!CT9:CV9,'P2'!DF9:DH9,'P2'!DR9:DT9,'P2'!ED9:EF9,'P2'!EP9:ER9,'P2'!FB9:FD9,'P2'!FN9:FP9)" +"AVERAGE('P2'!BA9:BC9,'P2'!BM9:BO9,'P2'!BY9:CA9,'P2'!CK9:CM9,'P2'!CW9:CY9,'P2'!DI9:DK9,'P2'!DU9:DW9,'P2'!EG9:EI9,'P2'!ES9:EU9,'P2'!FE9:FG9,'P2'!FQ9:FS9)" +"AVERAGE('P2'!BD9:BF9,'P2'!BP9:BR9,'P2'!CB9:CD9,'P2'!CN9:CP9,'P2'!CZ9:DB9,'P2'!DL9:DN9,'P2'!DX9:DZ9,'P2'!EJ9:EL9,'P2'!EV9:EX9,'P2'!FH9:FJ9,'P2'!FT9:FV9)" +"'P2'!F11" +"'P2'!H11" +"AVERAGE('P2'!K11:M11)" +"AVERAGE('P2'!N11:P11)" +"AVERAGE('P2'!Q11:S11)" +"AVERAGE('P2'!T11:V11)" +"AVERAGE('P2'!W11:AH11)" +"AVERAGE('P2'!AI11:AT11)" +"AVERAGE('P2'!AU11:AW11,'P2'!BG11:BI11,'P2'!BS11:BU11,'P2'!CE11:CG11,'P2'!CQ11:CS11,'P2'!DC11:DE11,'P2'!DO11:DQ11,'P2'!EA11:EC11,'P2'!EM11:EO11,'P2'!EY11:FA11,'P2'!FK11:FM11)" +"AVERAGE('P2'!AX11:AZ11,'P2'!BJ11:BL11,'P2'!BV11:BX11,'P2'!CH11:CJ11,'P2'!CT11:CV11,'P2'!DF11:DH11,'P2'!DR11:DT11,'P2'!ED11:EF11,'P2'!EP11:ER11,'P2'!FB11:FD11,'P2'!FN11:FP11)" +"AVERAGE('P2'!BA11:BC11,'P2'!BM11:BO11,'P2'!BY11:CA11,'P2'!CK11:CM11,'P2'!CW11:CY11,'P2'!DI11:DK11,'P2'!DU11:DW11,'P2'!EG11:EI11,'P2'!ES11:EU11,'P2'!FE11:FG11,'P2'!FQ11:FS11)" +"AVERAGE('P2'!BD11:BF11,'P2'!BP11:BR11,'P2'!CB11:CD11,'P2'!CN11:CP11,'P2'!CZ11:DB11,'P2'!DL11:DN11,'P2'!DX11:DZ11,'P2'!EJ11:EL11,'P2'!EV11:EX11,'P2'!FH11:FJ11,'P2'!FT11:FV11)" +"'P2'!F13" +"'P2'!H13" +"AVERAGE('P2'!K13:M13)" +"AVERAGE('P2'!N13:P13)" +"AVERAGE('P2'!Q13:S13)" +"AVERAGE('P2'!T13:V13)" +"AVERAGE('P2'!W13:AH13)" +"AVERAGE('P2'!AI13:AT13)" +"AVERAGE('P2'!AU13:AW13,'P2'!BG13:BI13,'P2'!BS13:BU13,'P2'!CE13:CG13,'P2'!CQ13:CS13,'P2'!DC13:DE13,'P2'!DO13:DQ13,'P2'!EA13:EC13,'P2'!EM13:EO13,'P2'!EY13:FA13,'P2'!FK13:FM13)" +"AVERAGE('P2'!AX13:AZ13,'P2'!BJ13:BL13,'P2'!BV13:BX13,'P2'!CH13:CJ13,'P2'!CT13:CV13,'P2'!DF13:DH13,'P2'!DR13:DT13,'P2'!ED13:EF13,'P2'!EP13:ER13,'P2'!FB13:FD13,'P2'!FN13:FP13)" +"AVERAGE('P2'!BA13:BC13,'P2'!BM13:BO13,'P2'!BY13:CA13,'P2'!CK13:CM13,'P2'!CW13:CY13,'P2'!DI13:DK13,'P2'!DU13:DW13,'P2'!EG13:EI13,'P2'!ES13:EU13,'P2'!FE13:FG13,'P2'!FQ13:FS13)" +"AVERAGE('P2'!BD13:BF13,'P2'!BP13:BR13,'P2'!CB13:CD13,'P2'!CN13:CP13,'P2'!CZ13:DB13,'P2'!DL13:DN13,'P2'!DX13:DZ13,'P2'!EJ13:EL13,'P2'!EV13:EX13,'P2'!FH13:FJ13,'P2'!FT13:FV13)" +"'P2'!F15" +"'P2'!H15" +"AVERAGE('P2'!K15:M15)" +"AVERAGE('P2'!N15:P15)" +"AVERAGE('P2'!Q15:S15)" +"AVERAGE('P2'!T15:V15)" +"AVERAGE('P2'!W15:AH15)" +"AVERAGE('P2'!AI15:AT15)" +"AVERAGE('P2'!AU15:AW15,'P2'!BG15:BI15,'P2'!BS15:BU15,'P2'!CE15:CG15,'P2'!CQ15:CS15,'P2'!DC15:DE15,'P2'!DO15:DQ15,'P2'!EA15:EC15,'P2'!EM15:EO15,'P2'!EY15:FA15,'P2'!FK15:FM15)" +"AVERAGE('P2'!AX15:AZ15,'P2'!BJ15:BL15,'P2'!BV15:BX15,'P2'!CH15:CJ15,'P2'!CT15:CV15,'P2'!DF15:DH15,'P2'!DR15:DT15,'P2'!ED15:EF15,'P2'!EP15:ER15,'P2'!FB15:FD15,'P2'!FN15:FP15)" +"AVERAGE('P2'!BA15:BC15,'P2'!BM15:BO15,'P2'!BY15:CA15,'P2'!CK15:CM15,'P2'!CW15:CY15,'P2'!DI15:DK15,'P2'!DU15:DW15,'P2'!EG15:EI15,'P2'!ES15:EU15,'P2'!FE15:FG15,'P2'!FQ15:FS15)" +"AVERAGE('P2'!BD15:BF15,'P2'!BP15:BR15,'P2'!CB15:CD15,'P2'!CN15:CP15,'P2'!CZ15:DB15,'P2'!DL15:DN15,'P2'!DX15:DZ15,'P2'!EJ15:EL15,'P2'!EV15:EX15,'P2'!FH15:FJ15,'P2'!FT15:FV15)" +"'P2'!F17" +"'P2'!H17" +"AVERAGE('P2'!K17:M17)" +"AVERAGE('P2'!N17:P17)" +"AVERAGE('P2'!Q17:S17)" +"AVERAGE('P2'!T17:V17)" +"AVERAGE('P2'!W17:AH17)" +"AVERAGE('P2'!AI17:AT17)" +"AVERAGE('P2'!AU17:AW17,'P2'!BG17:BI17,'P2'!BS17:BU17,'P2'!CE17:CG17,'P2'!CQ17:CS17,'P2'!DC17:DE17,'P2'!DO17:DQ17,'P2'!EA17:EC17,'P2'!EM17:EO17,'P2'!EY17:FA17,'P2'!FK17:FM17)" +"AVERAGE('P2'!AX17:AZ17,'P2'!BJ17:BL17,'P2'!BV17:BX17,'P2'!CH17:CJ17,'P2'!CT17:CV17,'P2'!DF17:DH17,'P2'!DR17:DT17,'P2'!ED17:EF17,'P2'!EP17:ER17,'P2'!FB17:FD17,'P2'!FN17:FP17)" +"AVERAGE('P2'!BA17:BC17,'P2'!BM17:BO17,'P2'!BY17:CA17,'P2'!CK17:CM17,'P2'!CW17:CY17,'P2'!DI17:DK17,'P2'!DU17:DW17,'P2'!EG17:EI17,'P2'!ES17:EU17,'P2'!FE17:FG17,'P2'!FQ17:FS17)" +"AVERAGE('P2'!BD17:BF17,'P2'!BP17:BR17,'P2'!CB17:CD17,'P2'!CN17:CP17,'P2'!CZ17:DB17,'P2'!DL17:DN17,'P2'!DX17:DZ17,'P2'!EJ17:EL17,'P2'!EV17:EX17,'P2'!FH17:FJ17,'P2'!FT17:FV17)" +"B4-B27" +"TODAY()-1" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E4:BF4)" +"TRANSPOSE('P2'!E6:BF6)" +"TRANSPOSE('P2'!E8:BF8)" +"TRANSPOSE('P2'!E12:GZ12)" +"TRANSPOSE('P2'!E14:BF14)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K4:V4)/12" +"SUM('P2'!K6:V6)/12" +"SUM('P2'!K8:V8)/12" +"SUM('P2'!K12:V12)/12" +"SUM('P2'!K14:V14)/12" +"SUM('P2'!W4:AH4)/12" +"SUM('P2'!W6:AH6)/12" +"SUM('P2'!W8:AH8)/12" +"SUM('P2'!W12:AH12)/12" +"SUM('P2'!W14:AH14)/12" +"SUM('P2'!AI4:AT4)/12" +"SUM('P2'!AI6:AT6)/12" +"SUM('P2'!AI8:AT8)/12" +"SUM('P2'!AI12:AT12)/12" +"SUM('P2'!AI14:AT14)/12" +"SUM('P2'!AU4:BF4)/12" +"SUM('P2'!AU6:BF6)/12" +"SUM('P2'!AU8:BF8)/12" +"SUM('P2'!AU12:BF12)/12" +"SUM('P2'!AU14:BF14)/12" +"SUM('P2'!BG4:BR4)/12" +"SUM('P2'!BG6:BR6)/12" +"SUM('P2'!BG8:BR8)/12" +"SUM('P2'!BG12:BR12)/12" +"SUM('P2'!BG14:BR14)/12" +"SUM('P2'!BS4:CD4)/12" +"SUM('P2'!BS6:CD6)/12" +"SUM('P2'!BS8:CD8)/12" +"SUM('P2'!BS12:CD12)/12" +"SUM('P2'!BS14:CD14)/12" +"SUM('P2'!CE4:CP4)/12" +"SUM('P2'!CE6:CP6)/12" +"SUM('P2'!CE8:CP8)/12" +"SUM('P2'!CE12:CP12)/12" +"SUM('P2'!CE14:CP14)/12" +"SUM('P2'!CQ4:DB4)/12" +"SUM('P2'!CQ6:DB6)/12" +"SUM('P2'!CQ8:DB8)/12" +"SUM('P2'!CQ12:DB12)/12" +"SUM('P2'!CQ14:DB14)/12" +"SUM('P2'!DC4:DN4)/12" +"SUM('P2'!DC6:DN6)/12" +"SUM('P2'!DC8:DN8)/12" +"SUM('P2'!DC12:DN12)/12" +"SUM('P2'!DC14:DN14)/12" +"SUM('P2'!DO4:DZ4)/12" +"SUM('P2'!DO6:DZ6)/12" +"SUM('P2'!DO8:DZ8)/12" +"SUM('P2'!DO12:DZ12)/12" +"SUM('P2'!DO14:DZ14)/12" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E5:BF5)" +"TRANSPOSE('P2'!E7:BF7)" +"TRANSPOSE('P2'!E9:BF9)" +"TRANSPOSE('P2'!E13:GZ13)" +"TRANSPOSE('P2'!E15:BF15)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K5:V5)/12" +"SUM('P2'!K7:V7)/12" +"SUM('P2'!K9:V9)/12" +"SUM('P2'!K13:V13)/12" +"SUM('P2'!K15:V15)/12" +"SUM('P2'!W5:AH5)/12" +"SUM('P2'!W7:AH7)/12" +"SUM('P2'!W9:AH9)/12" +"SUM('P2'!W13:AH13)/12" +"SUM('P2'!W15:AH15)/12" +"SUM('P2'!AI5:AT5)/12" +"SUM('P2'!AI7:AT7)/12" +"SUM('P2'!AI9:AT9)/12" +"SUM('P2'!AI13:AT13)/12" +"SUM('P2'!AI15:AT15)/12" +"SUM('P2'!AU5:BF5)/12" +"SUM('P2'!AU7:BF7)/12" +"SUM('P2'!AU9:BF9)/12" +"SUM('P2'!AU13:BF13)/12" +"SUM('P2'!AU15:BF15)/12" +"SUM('P2'!BG5:BR5)/12" +"SUM('P2'!BG7:BR7)/12" +"SUM('P2'!BG9:BR9)/12" +"SUM('P2'!BG13:BR13)/12" +"SUM('P2'!BG15:BR15)/12" +"SUM('P2'!BS5:CD5)/12" +"SUM('P2'!BS7:CD7)/12" +"SUM('P2'!BS9:CD9)/12" +"SUM('P2'!BS13:CD13)/12" +"SUM('P2'!BS15:CD15)/12" +"SUM('P2'!CE5:CP5)/12" +"SUM('P2'!CE7:CP7)/12" +"SUM('P2'!CE9:CP9)/12" +"SUM('P2'!CE13:CP13)/12" +"SUM('P2'!CE15:CP15)/12" +"SUM('P2'!CQ5:DB5)/12" +"SUM('P2'!CQ7:DB7)/12" +"SUM('P2'!CQ9:DB9)/12" +"SUM('P2'!CQ13:DB13)/12" +"SUM('P2'!CQ15:DB15)/12" +"SUM('P2'!DC5:DN5)/12" +"SUM('P2'!DC7:DN7)/12" +"SUM('P2'!DC9:DN9)/12" +"SUM('P2'!DC13:DN13)/12" +"SUM('P2'!DC15:DN15)/12" +"SUM('P2'!DO5:DZ5)/12" +"SUM('P2'!DO7:DZ7)/12" +"SUM('P2'!DO9:DZ9)/12" +"SUM('P2'!DO13:DZ13)/12" +"SUM('P2'!DO15:DZ15)/12" +"TODAY()" +"SUM(S8,L8,G8,M8,N8)" +"'West position'!H3" +"SUM('West position'!H3:J3)" +"F8" +"SUM('West position'!K3:M3)" +"SUM('West position'!N3:P3)" +"SUM('West position'!Q3:S3)" +"SUM('West position'!T3:V3)" +"SUM(H8:K8)" +"SUM('West position'!W3:AH3)" +"SUM('West position'!AI3:AT3)" +"SUM('West position'!AU3:AW3,'West position'!BG3:BI3,'West position'!BS3:BU3,'West position'!CE3:CG3,'West position'!CQ3:CS3,'West position'!DC3:DE3,'West position'!DO3:DQ3,'West position'!EA3:EC3,'West position'!EM3:EO3,'West position'!EY3:FA3,'West position'!FK3:FM3)" +"SUM('West position'!AX3:AZ3,'West position'!BJ3:BL3,'West position'!BV3:BX3,'West position'!CH3:CJ3,'West position'!CT3:CV3,'West position'!DF3:DH3,'West position'!DR3:DT3,'West position'!ED3:EF3,'West position'!EP3:ER3,'West position'!FB3:FD3,'West position'!FN3:FP3)" +"SUM('West position'!BA3:BC3,'West position'!BM3:BO3,'West position'!BY3:CA3,'West position'!CK3:CM3,'West position'!CW3:CY3,'West position'!DI3:DK3,'West position'!DU3:DW3,'West position'!EG3:EI3,'West position'!ES3:EU3,'West position'!FE3:FG3,'West position'!FQ3:FS3)" +"SUM('West position'!BD3:BF3,'West position'!BP3:BR3,'West position'!CB3:CC3,'West position'!CD3,'West position'!CN3:CP3,'West position'!CZ3:DB3,'West position'!DL3,'West position'!DM3,'West position'!DN3,'West position'!DX3:DZ3,'West position'!EJ3:EL3,'West position'!EV3:EX3,'West position'!FH3:FJ3,'West position'!FT3:FV3)" +"SUM(C8:C14)" +"B20+B8" +"SUM(S41,L41,G41)" +"SUM(E41:F41)" +"(E41*10000)*31" +"+'[2]Power-Summary'!B3" +"[2]WEST_DPR!$A$5" +"+[2]WEST_DPR!BF92" +"+[2]WEST_DPR!BF99" +"+[2]WEST_DPR!BF50" +"+[2]WEST_DPR!BF103" +"+SUM(J8:M8)" +"K8+L8+M8" +"+[2]WEST_DPR!BF104" +"+[2]WEST_DPR!BF103-[2]WEST_DPR!BF111" +"+[2]WEST_DPR!BF102-[2]WEST_DPR!BF110" +"+[2]WEST_DPR!BF101-[2]WEST_DPR!BF109" +"+I8-SUM(J8:M8)" +"+I8-H8" +"+[2]WEST_DPR!BN92" +"+[2]WEST_DPR!BN99" +"+[2]WEST_DPR!BN50" +"+[2]WEST_DPR!BN103" +"+[2]WEST_DPR!BN104" +"+[2]WEST_DPR!BN103-[2]WEST_DPR!BN111" +"+[2]WEST_DPR!BN102-[2]WEST_DPR!BN110" +"+[2]WEST_DPR!BN101-[2]WEST_DPR!BN109" +"+[2]WEST_DPR!BV92" +"+[2]WEST_DPR!BV99" +"+[2]WEST_DPR!BV50" +"+[2]WEST_DPR!BV103" +"+[2]WEST_DPR!BV104" +"+[2]WEST_DPR!BV103-[2]WEST_DPR!BV111" +"+[2]WEST_DPR!BV102-[2]WEST_DPR!BV110" +"+[2]WEST_DPR!BV101-[2]WEST_DPR!BV109" +"+[2]WEST_DPR!CD92" +"+[2]WEST_DPR!CD99" +"+[2]WEST_DPR!CD50" +"+[2]WEST_DPR!CD103" +"+[2]WEST_DPR!CD104" +"+[2]WEST_DPR!CD103-[2]WEST_DPR!CD111" +"+[2]WEST_DPR!CD102-[2]WEST_DPR!CD110" +"+[2]WEST_DPR!CD101-[2]WEST_DPR!CD109" +"+[2]WEST_DPR!CF92" +"+[2]WEST_DPR!CF99" +"+[2]WEST_DPR!CF50" +"+[2]WEST_DPR!CF103" +"+[2]WEST_DPR!CF104" +"+[2]WEST_DPR!CF103-[2]WEST_DPR!CF111" +"+[2]WEST_DPR!CF102-[2]WEST_DPR!CF110" +"+[2]WEST_DPR!CF101-[2]WEST_DPR!CF109" +"+[2]WEST_DPR!CD105" +"+[2]WEST_DPR!CD104" +"+[2]WEST_DPR!CD103" +"+[2]WEST_DPR!CU92" +"+[2]WEST_DPR!CU99" +"+[2]WEST_DPR!CU50" +"+[2]WEST_DPR!CU103" +"+[2]WEST_DPR!CU104" +"+[2]WEST_DPR!CU103-[2]WEST_DPR!CU111" +"+[2]WEST_DPR!CU102-[2]WEST_DPR!CU110" +"+[2]WEST_DPR!CU101-[2]WEST_DPR!CU109" +"+[2]WEST_DPR!K92" +"+[2]WEST_DPR!K99" +"+[2]WEST_DPR!K50" +"+[2]WEST_DPR!K103" +"+[2]WEST_DPR!K104" +"+[2]WEST_DPR!K103-[2]WEST_DPR!K111" +"+[2]WEST_DPR!K102-[2]WEST_DPR!K110" +"+[2]WEST_DPR!K101-[2]WEST_DPR!K109" +"+[2]WEST_DPR!S92" +"+[2]WEST_DPR!S99" +"+[2]WEST_DPR!S50" +"+[2]WEST_DPR!S103" +"+[2]WEST_DPR!S104" +"+[2]WEST_DPR!S103-[2]WEST_DPR!S111" +"+[2]WEST_DPR!S102-[2]WEST_DPR!S110" +"+[2]WEST_DPR!S101-[2]WEST_DPR!S109" +"+[2]WEST_DPR!AI92" +"+[2]WEST_DPR!AI99" +"+[2]WEST_DPR!AI50" +"+[2]WEST_DPR!AI103" +"+[2]WEST_DPR!AI104" +"+[2]WEST_DPR!AI103-[2]WEST_DPR!AI111" +"+[2]WEST_DPR!AI102-[2]WEST_DPR!AI110" +"+[2]WEST_DPR!AI101-[2]WEST_DPR!AI109" +"+[2]WEST_DPR!AQ92" +"+[2]WEST_DPR!AQ99" +"+[2]WEST_DPR!AQ50" +"+[2]WEST_DPR!AQ103" +"+[2]WEST_DPR!AQ104" +"+[2]WEST_DPR!AQ103-[2]WEST_DPR!AQ111" +"+[2]WEST_DPR!AQ102-[2]WEST_DPR!AQ110" +"+[2]WEST_DPR!AQ101-[2]WEST_DPR!AQ109" +"+[2]WEST_DPR!AA92" +"+[2]WEST_DPR!AA99" +"+[2]WEST_DPR!AA50" +"+[2]WEST_DPR!AA103" +"+[2]WEST_DPR!AA104" +"+[2]WEST_DPR!AA103-[2]WEST_DPR!AA111" +"+[2]WEST_DPR!AA102-[2]WEST_DPR!AA110" +"+[2]WEST_DPR!AA101-[2]WEST_DPR!AA109" +"+[2]WEST_DPR!AR92" +"+[2]WEST_DPR!AR99" +"+[2]WEST_DPR!AR50" +"+[2]WEST_DPR!AR103" +"+[2]WEST_DPR!AR104" +"+[2]WEST_DPR!AR103-[2]WEST_DPR!AR111" +"+[2]WEST_DPR!AR102-[2]WEST_DPR!AR110" +"+[2]WEST_DPR!AR101-[2]WEST_DPR!AR109" +"+[2]WEST_DPR!AX92-[2]WEST_DPR!AX74" +"+[2]WEST_DPR!AX99" +"+[2]WEST_DPR!AX50" +"+[2]WEST_DPR!AX103" +"+[2]WEST_DPR!AX104" +"+[2]WEST_DPR!AX103-[2]WEST_DPR!AX111" +"+[2]WEST_DPR!AX102-[2]WEST_DPR!AX110" +"+[2]WEST_DPR!AX101-[2]WEST_DPR!AX109" +"+[2]WEST_DPR!CW92" +"+[2]WEST_DPR!CW99" +"+[2]WEST_DPR!CW50" +"+[2]WEST_DPR!CW103" +"+[2]WEST_DPR!CW104" +"+[2]WEST_DPR!CW103-[2]WEST_DPR!CW111" +"+[2]WEST_DPR!CW102-[2]WEST_DPR!CW110" +"+[2]WEST_DPR!CW101-[2]WEST_DPR!CW109" +"SUBTOTAL(3,F2:F3)" +"SUBTOTAL(3,F5:F5)" +"SUBTOTAL(3,F2:F5)" +"SUBTOTAL(3,E17:E18)" +"SUBTOTAL(3,E20:E20)" +"SUBTOTAL(3,E2:E20)" +"TODAY()" +"crvDate" +"'P2'!F4" +"'P2'!H4" +"AVERAGE(C4:E4)" +"AVERAGE('P2'!K4:M4)" +"AVERAGE('P2'!N4:P4)" +"AVERAGE('P2'!Q4:S4)" +"AVERAGE('P2'!T4:V4)" +"AVERAGE(G4:J4)" +"AVERAGE('P2'!W4:AH4)" +"AVERAGE('P2'!AI4:AT4)" +"AVERAGE('P2'!AU4:AW4,'P2'!BG4:BI4,'P2'!BS4:BU4,'P2'!CE4:CG4,'P2'!CQ4:CS4,'P2'!DC4:DE4,'P2'!DO4:DQ4,'P2'!EA4:EC4,'P2'!EM4:EO4,'P2'!EY4:FA4,'P2'!FK4:FM4)" +"AVERAGE('P2'!AX4:AZ4,'P2'!BJ4:BL4,'P2'!BV4:BX4,'P2'!CH4:CJ4,'P2'!CT4:CV4,'P2'!DF4:DH4,'P2'!DR4:DT4,'P2'!ED4:EF4,'P2'!EP4:ER4,'P2'!FB4:FD4,'P2'!FN4:FP4)" +"AVERAGE('P2'!BA4:BC4,'P2'!BM4:BO4,'P2'!BY4:CA4,'P2'!CK4:CM4,'P2'!CW4:CY4,'P2'!DI4:DK4,'P2'!DU4:DW4,'P2'!EG4:EI4,'P2'!ES4:EU4,'P2'!FE4:FG4,'P2'!FQ4:FS4)" +"AVERAGE('P2'!BD4:BF4,'P2'!BP4:BR4,'P2'!CB4:CD4,'P2'!CN4:CP4,'P2'!CZ4:DB4,'P2'!DL4:DN4,'P2'!DX4:DZ4,'P2'!EJ4:EL4,'P2'!EV4:EX4,'P2'!FH4:FJ4,'P2'!FT4:FV4)" +"'P2'!F6" +"'P2'!H6" +"AVERAGE('P2'!K6:M6)" +"AVERAGE('P2'!N6:P6)" +"AVERAGE('P2'!Q6:S6)" +"AVERAGE('P2'!T6:V6)" +"AVERAGE('P2'!W6:AH6)" +"AVERAGE('P2'!AI6:AT6)" +"AVERAGE('P2'!AU6:AW6,'P2'!BG6:BI6,'P2'!BS6:BU6,'P2'!CE6:CG6,'P2'!CQ6:CS6,'P2'!DC6:DE6,'P2'!DO6:DQ6,'P2'!EA6:EC6,'P2'!EM6:EO6,'P2'!EY6:FA6,'P2'!FK6:FM6)" +"AVERAGE('P2'!AX6:AZ6,'P2'!BJ6:BL6,'P2'!BV6:BX6,'P2'!CH6:CJ6,'P2'!CT6:CV6,'P2'!DF6:DH6,'P2'!DR6:DT6,'P2'!ED6:EF6,'P2'!EP6:ER6,'P2'!FB6:FD6,'P2'!FN6:FP6)" +"AVERAGE('P2'!BA6:BC6,'P2'!BM6:BO6,'P2'!BY6:CA6,'P2'!CK6:CM6,'P2'!CW6:CY6,'P2'!DI6:DK6,'P2'!DU6:DW6,'P2'!EG6:EI6,'P2'!ES6:EU6,'P2'!FE6:FG6,'P2'!FQ6:FS6)" +"AVERAGE('P2'!BD6:BF6,'P2'!BP6:BR6,'P2'!CB6:CD6,'P2'!CN6:CP6,'P2'!CZ6:DB6,'P2'!DL6:DN6,'P2'!DX6:DZ6,'P2'!EJ6:EL6,'P2'!EV6:EX6,'P2'!FH6:FJ6,'P2'!FT6:FV6)" +"'P2'!F8" +"'P2'!H8" +"AVERAGE('P2'!K8:M8)" +"AVERAGE('P2'!N8:P8)" +"AVERAGE('P2'!Q8:S8)" +"AVERAGE('P2'!T8:V8)" +"AVERAGE('P2'!W8:AH8)" +"AVERAGE('P2'!AI8:AT8)" +"AVERAGE('P2'!AU8:AW8,'P2'!BG8:BI8,'P2'!BS8:BU8,'P2'!CE8:CG8,'P2'!CQ8:CS8,'P2'!DC8:DE8,'P2'!DO8:DQ8,'P2'!EA8:EC8,'P2'!EM8:EO8,'P2'!EY8:FA8,'P2'!FK8:FM8)" +"AVERAGE('P2'!AX8:AZ8,'P2'!BJ8:BL8,'P2'!BV8:BX8,'P2'!CH8:CJ8,'P2'!CT8:CV8,'P2'!DF8:DH8,'P2'!DR8:DT8,'P2'!ED8:EF8,'P2'!EP8:ER8,'P2'!FB8:FD8,'P2'!FN8:FP8)" +"AVERAGE('P2'!BA8:BC8,'P2'!BM8:BO8,'P2'!BY8:CA8,'P2'!CK8:CM8,'P2'!CW8:CY8,'P2'!DI8:DK8,'P2'!DU8:DW8,'P2'!EG8:EI8,'P2'!ES8:EU8,'P2'!FE8:FG8,'P2'!FQ8:FS8)" +"AVERAGE('P2'!BD8:BF8,'P2'!BP8:BR8,'P2'!CB8:CD8,'P2'!CN8:CP8,'P2'!CZ8:DB8,'P2'!DL8:DN8,'P2'!DX8:DZ8,'P2'!EJ8:EL8,'P2'!EV8:EX8,'P2'!FH8:FJ8,'P2'!FT8:FV8)" +"'P2'!F10" +"'P2'!H10" +"AVERAGE('P2'!K10:M10)" +"AVERAGE('P2'!N10:P10)" +"AVERAGE('P2'!Q10:S10)" +"AVERAGE('P2'!T10:V10)" +"AVERAGE('P2'!W10:AH10)" +"AVERAGE('P2'!AI10:AT10)" +"AVERAGE('P2'!AU10:AW10,'P2'!BG10:BI10,'P2'!BS10:BU10,'P2'!CE10:CG10,'P2'!CQ10:CS10,'P2'!DC10:DE10,'P2'!DO10:DQ10,'P2'!EA10:EC10,'P2'!EM10:EO10,'P2'!EY10:FA10,'P2'!FK10:FM10)" +"AVERAGE('P2'!AX10:AZ10,'P2'!BJ10:BL10,'P2'!BV10:BX10,'P2'!CH10:CJ10,'P2'!CT10:CV10,'P2'!DF10:DH10,'P2'!DR10:DT10,'P2'!ED10:EF10,'P2'!EP10:ER10,'P2'!FB10:FD10,'P2'!FN10:FP10)" +"AVERAGE('P2'!BA10:BC10,'P2'!BM10:BO10,'P2'!BY10:CA10,'P2'!CK10:CM10,'P2'!CW10:CY10,'P2'!DI10:DK10,'P2'!DU10:DW10,'P2'!EG10:EI10,'P2'!ES10:EU10,'P2'!FE10:FG10,'P2'!FQ10:FS10)" +"AVERAGE('P2'!BD10:BF10,'P2'!BP10:BR10,'P2'!CB10:CD10,'P2'!CN10:CP10,'P2'!CZ10:DB10,'P2'!DL10:DN10,'P2'!DX10:DZ10,'P2'!EJ10:EL10,'P2'!EV10:EX10,'P2'!FH10:FJ10,'P2'!FT10:FV10)" +"'P2'!F12" +"'P2'!H12" +"AVERAGE('P2'!K12:M12)" +"AVERAGE('P2'!N12:P12)" +"AVERAGE('P2'!Q12:S12)" +"AVERAGE('P2'!T12:V12)" +"AVERAGE('P2'!W12:AH12)" +"AVERAGE('P2'!AI12:AT12)" +"AVERAGE('P2'!AU12:AW12,'P2'!BG12:BI12,'P2'!BS12:BU12,'P2'!CE12:CG12,'P2'!CQ12:CS12,'P2'!DC12:DE12,'P2'!DO12:DQ12,'P2'!EA12:EC12,'P2'!EM12:EO12,'P2'!EY12:FA12,'P2'!FK12:FM12)" +"AVERAGE('P2'!AX12:AZ12,'P2'!BJ12:BL12,'P2'!BV12:BX12,'P2'!CH12:CJ12,'P2'!CT12:CV12,'P2'!DF12:DH12,'P2'!DR12:DT12,'P2'!ED12:EF12,'P2'!EP12:ER12,'P2'!FB12:FD12,'P2'!FN12:FP12)" +"AVERAGE('P2'!BA12:BC12,'P2'!BM12:BO12,'P2'!BY12:CA12,'P2'!CK12:CM12,'P2'!CW12:CY12,'P2'!DI12:DK12,'P2'!DU12:DW12,'P2'!EG12:EI12,'P2'!ES12:EU12,'P2'!FE12:FG12,'P2'!FQ12:FS12)" +"AVERAGE('P2'!BD12:BF12,'P2'!BP12:BR12,'P2'!CB12:CD12,'P2'!CN12:CP12,'P2'!CZ12:DB12,'P2'!DL12:DN12,'P2'!DX12:DZ12,'P2'!EJ12:EL12,'P2'!EV12:EX12,'P2'!FH12:FJ12,'P2'!FT12:FV12)" +"'P2'!F14" +"'P2'!H14" +"AVERAGE('P2'!K14:M14)" +"AVERAGE('P2'!N14:P14)" +"AVERAGE('P2'!Q14:S14)" +"AVERAGE('P2'!T14:V14)" +"AVERAGE('P2'!W14:AH14)" +"AVERAGE('P2'!AI14:AT14)" +"AVERAGE('P2'!AU14:AW14,'P2'!BG14:BI14,'P2'!BS14:BU14,'P2'!CE14:CG14,'P2'!CQ14:CS14,'P2'!DC14:DE14,'P2'!DO14:DQ14,'P2'!EA14:EC14,'P2'!EM14:EO14,'P2'!EY14:FA14,'P2'!FK14:FM14)" +"AVERAGE('P2'!AX14:AZ14,'P2'!BJ14:BL14,'P2'!BV14:BX14,'P2'!CH14:CJ14,'P2'!CT14:CV14,'P2'!DF14:DH14,'P2'!DR14:DT14,'P2'!ED14:EF14,'P2'!EP14:ER14,'P2'!FB14:FD14,'P2'!FN14:FP14)" +"AVERAGE('P2'!BA14:BC14,'P2'!BM14:BO14,'P2'!BY14:CA14,'P2'!CK14:CM14,'P2'!CW14:CY14,'P2'!DI14:DK14,'P2'!DU14:DW14,'P2'!EG14:EI14,'P2'!ES14:EU14,'P2'!FE14:FG14,'P2'!FQ14:FS14)" +"AVERAGE('P2'!BD14:BF14,'P2'!BP14:BR14,'P2'!CB14:CD14,'P2'!CN14:CP14,'P2'!CZ14:DB14,'P2'!DL14:DN14,'P2'!DX14:DZ14,'P2'!EJ14:EL14,'P2'!EV14:EX14,'P2'!FH14:FJ14,'P2'!FT14:FV14)" +"'P2'!F16" +"'P2'!H16" +"AVERAGE('P2'!K16:M16)" +"AVERAGE('P2'!N16:P16)" +"AVERAGE('P2'!Q16:S16)" +"AVERAGE('P2'!T16:V16)" +"AVERAGE('P2'!W16:AH16)" +"AVERAGE('P2'!AI16:AT16)" +"AVERAGE('P2'!AU16:AW16,'P2'!BG16:BI16,'P2'!BS16:BU16,'P2'!CE16:CG16,'P2'!CQ16:CS16,'P2'!DC16:DE16,'P2'!DO16:DQ16,'P2'!EA16:EC16,'P2'!EM16:EO16,'P2'!EY16:FA16,'P2'!FK16:FM16)" +"AVERAGE('P2'!AX16:AZ16,'P2'!BJ16:BL16,'P2'!BV16:BX16,'P2'!CH16:CJ16,'P2'!CT16:CV16,'P2'!DF16:DH16,'P2'!DR16:DT16,'P2'!ED16:EF16,'P2'!EP16:ER16,'P2'!FB16:FD16,'P2'!FN16:FP16)" +"AVERAGE('P2'!BA16:BC16,'P2'!BM16:BO16,'P2'!BY16:CA16,'P2'!CK16:CM16,'P2'!CW16:CY16,'P2'!DI16:DK16,'P2'!DU16:DW16,'P2'!EG16:EI16,'P2'!ES16:EU16,'P2'!FE16:FG16,'P2'!FQ16:FS16)" +"AVERAGE('P2'!BD16:BF16,'P2'!BP16:BR16,'P2'!CB16:CD16,'P2'!CN16:CP16,'P2'!CZ16:DB16,'P2'!DL16:DN16,'P2'!DX16:DZ16,'P2'!EJ16:EL16,'P2'!EV16:EX16,'P2'!FH16:FJ16,'P2'!FT16:FV16)" +"B4-B26" +"crvDate-1" +"TODAY()" +"'P2'!F5" +"'P2'!H5" +"AVERAGE(C4:E4)" +"AVERAGE('P2'!K5:M5)" +"AVERAGE('P2'!N5:P5)" +"AVERAGE('P2'!Q5:S5)" +"AVERAGE('P2'!T5:V5)" +"AVERAGE(G4:J4)" +"AVERAGE('P2'!W5:AH5)" +"AVERAGE('P2'!AI5:AT5)" +"AVERAGE('P2'!AU5:AW5,'P2'!BG5:BI5,'P2'!BS5:BU5,'P2'!CE5:CG5,'P2'!CQ5:CS5,'P2'!DC5:DE5,'P2'!DO5:DQ5,'P2'!EA5:EC5,'P2'!EM5:EO5,'P2'!EY5:FA5,'P2'!FK5:FM5)" +"AVERAGE('P2'!AX5:AZ5,'P2'!BJ5:BL5,'P2'!BV5:BX5,'P2'!CH5:CJ5,'P2'!CT5:CV5,'P2'!DF5:DH5,'P2'!DR5:DT5,'P2'!ED5:EF5,'P2'!EP5:ER5,'P2'!FB5:FD5,'P2'!FN5:FP5)" +"AVERAGE('P2'!BA5:BC5,'P2'!BM5:BO5,'P2'!BY5:CA5,'P2'!CK5:CM5,'P2'!CW5:CY5,'P2'!DI5:DK5,'P2'!DU5:DW5,'P2'!EG5:EI5,'P2'!ES5:EU5,'P2'!FE5:FG5,'P2'!FQ5:FS5)" +"AVERAGE('P2'!BD5:BF5,'P2'!BP5:BR5,'P2'!CB5:CD5,'P2'!CN5:CP5,'P2'!CZ5:DB5,'P2'!DL5:DN5,'P2'!DX5:DZ5,'P2'!EJ5:EL5,'P2'!EV5:EX5,'P2'!FH5:FJ5,'P2'!FT5:FV5)" +"'P2'!F7" +"'P2'!H7" +"AVERAGE('P2'!K7:M7)" +"AVERAGE('P2'!N7:P7)" +"AVERAGE('P2'!Q7:S7)" +"AVERAGE('P2'!T7:V7)" +"AVERAGE('P2'!W7:AH7)" +"AVERAGE('P2'!AI7:AT7)" +"AVERAGE('P2'!AU7:AW7,'P2'!BG7:BI7,'P2'!BS7:BU7,'P2'!CE7:CG7,'P2'!CQ7:CS7,'P2'!DC7:DE7,'P2'!DO7:DQ7,'P2'!EA7:EC7,'P2'!EM7:EO7,'P2'!EY7:FA7,'P2'!FK7:FM7)" +"AVERAGE('P2'!AX7:AZ7,'P2'!BJ7:BL7,'P2'!BV7:BX7,'P2'!CH7:CJ7,'P2'!CT7:CV7,'P2'!DF7:DH7,'P2'!DR7:DT7,'P2'!ED7:EF7,'P2'!EP7:ER7,'P2'!FB7:FD7,'P2'!FN7:FP7)" +"AVERAGE('P2'!BA7:BC7,'P2'!BM7:BO7,'P2'!BY7:CA7,'P2'!CK7:CM7,'P2'!CW7:CY7,'P2'!DI7:DK7,'P2'!DU7:DW7,'P2'!EG7:EI7,'P2'!ES7:EU7,'P2'!FE7:FG7,'P2'!FQ7:FS7)" +"AVERAGE('P2'!BD7:BF7,'P2'!BP7:BR7,'P2'!CB7:CD7,'P2'!CN7:CP7,'P2'!CZ7:DB7,'P2'!DL7:DN7,'P2'!DX7:DZ7,'P2'!EJ7:EL7,'P2'!EV7:EX7,'P2'!FH7:FJ7,'P2'!FT7:FV7)" +"'P2'!F9" +"'P2'!H9" +"AVERAGE('P2'!K9:M9)" +"AVERAGE('P2'!N9:P9)" +"AVERAGE('P2'!Q9:S9)" +"AVERAGE('P2'!T9:V9)" +"AVERAGE('P2'!W9:AH9)" +"AVERAGE('P2'!AI9:AT9)" +"AVERAGE('P2'!AU9:AW9,'P2'!BG9:BI9,'P2'!BS9:BU9,'P2'!CE9:CG9,'P2'!CQ9:CS9,'P2'!DC9:DE9,'P2'!DO9:DQ9,'P2'!EA9:EC9,'P2'!EM9:EO9,'P2'!EY9:FA9,'P2'!FK9:FM9)" +"AVERAGE('P2'!AX9:AZ9,'P2'!BJ9:BL9,'P2'!BV9:BX9,'P2'!CH9:CJ9,'P2'!CT9:CV9,'P2'!DF9:DH9,'P2'!DR9:DT9,'P2'!ED9:EF9,'P2'!EP9:ER9,'P2'!FB9:FD9,'P2'!FN9:FP9)" +"AVERAGE('P2'!BA9:BC9,'P2'!BM9:BO9,'P2'!BY9:CA9,'P2'!CK9:CM9,'P2'!CW9:CY9,'P2'!DI9:DK9,'P2'!DU9:DW9,'P2'!EG9:EI9,'P2'!ES9:EU9,'P2'!FE9:FG9,'P2'!FQ9:FS9)" +"AVERAGE('P2'!BD9:BF9,'P2'!BP9:BR9,'P2'!CB9:CD9,'P2'!CN9:CP9,'P2'!CZ9:DB9,'P2'!DL9:DN9,'P2'!DX9:DZ9,'P2'!EJ9:EL9,'P2'!EV9:EX9,'P2'!FH9:FJ9,'P2'!FT9:FV9)" +"'P2'!F11" +"'P2'!H11" +"AVERAGE('P2'!K11:M11)" +"AVERAGE('P2'!N11:P11)" +"AVERAGE('P2'!Q11:S11)" +"AVERAGE('P2'!T11:V11)" +"AVERAGE('P2'!W11:AH11)" +"AVERAGE('P2'!AI11:AT11)" +"AVERAGE('P2'!AU11:AW11,'P2'!BG11:BI11,'P2'!BS11:BU11,'P2'!CE11:CG11,'P2'!CQ11:CS11,'P2'!DC11:DE11,'P2'!DO11:DQ11,'P2'!EA11:EC11,'P2'!EM11:EO11,'P2'!EY11:FA11,'P2'!FK11:FM11)" +"AVERAGE('P2'!AX11:AZ11,'P2'!BJ11:BL11,'P2'!BV11:BX11,'P2'!CH11:CJ11,'P2'!CT11:CV11,'P2'!DF11:DH11,'P2'!DR11:DT11,'P2'!ED11:EF11,'P2'!EP11:ER11,'P2'!FB11:FD11,'P2'!FN11:FP11)" +"AVERAGE('P2'!BA11:BC11,'P2'!BM11:BO11,'P2'!BY11:CA11,'P2'!CK11:CM11,'P2'!CW11:CY11,'P2'!DI11:DK11,'P2'!DU11:DW11,'P2'!EG11:EI11,'P2'!ES11:EU11,'P2'!FE11:FG11,'P2'!FQ11:FS11)" +"AVERAGE('P2'!BD11:BF11,'P2'!BP11:BR11,'P2'!CB11:CD11,'P2'!CN11:CP11,'P2'!CZ11:DB11,'P2'!DL11:DN11,'P2'!DX11:DZ11,'P2'!EJ11:EL11,'P2'!EV11:EX11,'P2'!FH11:FJ11,'P2'!FT11:FV11)" +"'P2'!F13" +"'P2'!H13" +"AVERAGE('P2'!K13:M13)" +"AVERAGE('P2'!N13:P13)" +"AVERAGE('P2'!Q13:S13)" +"AVERAGE('P2'!T13:V13)" +"AVERAGE('P2'!W13:AH13)" +"AVERAGE('P2'!AI13:AT13)" +"AVERAGE('P2'!AU13:AW13,'P2'!BG13:BI13,'P2'!BS13:BU13,'P2'!CE13:CG13,'P2'!CQ13:CS13,'P2'!DC13:DE13,'P2'!DO13:DQ13,'P2'!EA13:EC13,'P2'!EM13:EO13,'P2'!EY13:FA13,'P2'!FK13:FM13)" +"AVERAGE('P2'!AX13:AZ13,'P2'!BJ13:BL13,'P2'!BV13:BX13,'P2'!CH13:CJ13,'P2'!CT13:CV13,'P2'!DF13:DH13,'P2'!DR13:DT13,'P2'!ED13:EF13,'P2'!EP13:ER13,'P2'!FB13:FD13,'P2'!FN13:FP13)" +"AVERAGE('P2'!BA13:BC13,'P2'!BM13:BO13,'P2'!BY13:CA13,'P2'!CK13:CM13,'P2'!CW13:CY13,'P2'!DI13:DK13,'P2'!DU13:DW13,'P2'!EG13:EI13,'P2'!ES13:EU13,'P2'!FE13:FG13,'P2'!FQ13:FS13)" +"AVERAGE('P2'!BD13:BF13,'P2'!BP13:BR13,'P2'!CB13:CD13,'P2'!CN13:CP13,'P2'!CZ13:DB13,'P2'!DL13:DN13,'P2'!DX13:DZ13,'P2'!EJ13:EL13,'P2'!EV13:EX13,'P2'!FH13:FJ13,'P2'!FT13:FV13)" +"'P2'!F15" +"'P2'!H15" +"AVERAGE('P2'!K15:M15)" +"AVERAGE('P2'!N15:P15)" +"AVERAGE('P2'!Q15:S15)" +"AVERAGE('P2'!T15:V15)" +"AVERAGE('P2'!W15:AH15)" +"AVERAGE('P2'!AI15:AT15)" +"AVERAGE('P2'!AU15:AW15,'P2'!BG15:BI15,'P2'!BS15:BU15,'P2'!CE15:CG15,'P2'!CQ15:CS15,'P2'!DC15:DE15,'P2'!DO15:DQ15,'P2'!EA15:EC15,'P2'!EM15:EO15,'P2'!EY15:FA15,'P2'!FK15:FM15)" +"AVERAGE('P2'!AX15:AZ15,'P2'!BJ15:BL15,'P2'!BV15:BX15,'P2'!CH15:CJ15,'P2'!CT15:CV15,'P2'!DF15:DH15,'P2'!DR15:DT15,'P2'!ED15:EF15,'P2'!EP15:ER15,'P2'!FB15:FD15,'P2'!FN15:FP15)" +"AVERAGE('P2'!BA15:BC15,'P2'!BM15:BO15,'P2'!BY15:CA15,'P2'!CK15:CM15,'P2'!CW15:CY15,'P2'!DI15:DK15,'P2'!DU15:DW15,'P2'!EG15:EI15,'P2'!ES15:EU15,'P2'!FE15:FG15,'P2'!FQ15:FS15)" +"AVERAGE('P2'!BD15:BF15,'P2'!BP15:BR15,'P2'!CB15:CD15,'P2'!CN15:CP15,'P2'!CZ15:DB15,'P2'!DL15:DN15,'P2'!DX15:DZ15,'P2'!EJ15:EL15,'P2'!EV15:EX15,'P2'!FH15:FJ15,'P2'!FT15:FV15)" +"'P2'!F17" +"'P2'!H17" +"AVERAGE('P2'!K17:M17)" +"AVERAGE('P2'!N17:P17)" +"AVERAGE('P2'!Q17:S17)" +"AVERAGE('P2'!T17:V17)" +"AVERAGE('P2'!W17:AH17)" +"AVERAGE('P2'!AI17:AT17)" +"AVERAGE('P2'!AU17:AW17,'P2'!BG17:BI17,'P2'!BS17:BU17,'P2'!CE17:CG17,'P2'!CQ17:CS17,'P2'!DC17:DE17,'P2'!DO17:DQ17,'P2'!EA17:EC17,'P2'!EM17:EO17,'P2'!EY17:FA17,'P2'!FK17:FM17)" +"AVERAGE('P2'!AX17:AZ17,'P2'!BJ17:BL17,'P2'!BV17:BX17,'P2'!CH17:CJ17,'P2'!CT17:CV17,'P2'!DF17:DH17,'P2'!DR17:DT17,'P2'!ED17:EF17,'P2'!EP17:ER17,'P2'!FB17:FD17,'P2'!FN17:FP17)" +"AVERAGE('P2'!BA17:BC17,'P2'!BM17:BO17,'P2'!BY17:CA17,'P2'!CK17:CM17,'P2'!CW17:CY17,'P2'!DI17:DK17,'P2'!DU17:DW17,'P2'!EG17:EI17,'P2'!ES17:EU17,'P2'!FE17:FG17,'P2'!FQ17:FS17)" +"AVERAGE('P2'!BD17:BF17,'P2'!BP17:BR17,'P2'!CB17:CD17,'P2'!CN17:CP17,'P2'!CZ17:DB17,'P2'!DL17:DN17,'P2'!DX17:DZ17,'P2'!EJ17:EL17,'P2'!EV17:EX17,'P2'!FH17:FJ17,'P2'!FT17:FV17)" +"B4-B27" +"TODAY()-1" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E4:BF4)" +"TRANSPOSE('P2'!E6:BF6)" +"TRANSPOSE('P2'!E8:BF8)" +"TRANSPOSE('P2'!E12:GZ12)" +"TRANSPOSE('P2'!E14:BF14)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K4:V4)/12" +"SUM('P2'!K6:V6)/12" +"SUM('P2'!K8:V8)/12" +"SUM('P2'!K12:V12)/12" +"SUM('P2'!K14:V14)/12" +"SUM('P2'!W4:AH4)/12" +"SUM('P2'!W6:AH6)/12" +"SUM('P2'!W8:AH8)/12" +"SUM('P2'!W12:AH12)/12" +"SUM('P2'!W14:AH14)/12" +"SUM('P2'!AI4:AT4)/12" +"SUM('P2'!AI6:AT6)/12" +"SUM('P2'!AI8:AT8)/12" +"SUM('P2'!AI12:AT12)/12" +"SUM('P2'!AI14:AT14)/12" +"SUM('P2'!AU4:BF4)/12" +"SUM('P2'!AU6:BF6)/12" +"SUM('P2'!AU8:BF8)/12" +"SUM('P2'!AU12:BF12)/12" +"SUM('P2'!AU14:BF14)/12" +"SUM('P2'!BG4:BR4)/12" +"SUM('P2'!BG6:BR6)/12" +"SUM('P2'!BG8:BR8)/12" +"SUM('P2'!BG12:BR12)/12" +"SUM('P2'!BG14:BR14)/12" +"SUM('P2'!BS4:CD4)/12" +"SUM('P2'!BS6:CD6)/12" +"SUM('P2'!BS8:CD8)/12" +"SUM('P2'!BS12:CD12)/12" +"SUM('P2'!BS14:CD14)/12" +"SUM('P2'!CE4:CP4)/12" +"SUM('P2'!CE6:CP6)/12" +"SUM('P2'!CE8:CP8)/12" +"SUM('P2'!CE12:CP12)/12" +"SUM('P2'!CE14:CP14)/12" +"SUM('P2'!CQ4:DB4)/12" +"SUM('P2'!CQ6:DB6)/12" +"SUM('P2'!CQ8:DB8)/12" +"SUM('P2'!CQ12:DB12)/12" +"SUM('P2'!CQ14:DB14)/12" +"SUM('P2'!DC4:DN4)/12" +"SUM('P2'!DC6:DN6)/12" +"SUM('P2'!DC8:DN8)/12" +"SUM('P2'!DC12:DN12)/12" +"SUM('P2'!DC14:DN14)/12" +"SUM('P2'!DO4:DZ4)/12" +"SUM('P2'!DO6:DZ6)/12" +"SUM('P2'!DO8:DZ8)/12" +"SUM('P2'!DO12:DZ12)/12" +"SUM('P2'!DO14:DZ14)/12" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E5:BF5)" +"TRANSPOSE('P2'!E7:BF7)" +"TRANSPOSE('P2'!E9:BF9)" +"TRANSPOSE('P2'!E13:GZ13)" +"TRANSPOSE('P2'!E15:BF15)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K5:V5)/12" +"SUM('P2'!K7:V7)/12" +"SUM('P2'!K9:V9)/12" +"SUM('P2'!K13:V13)/12" +"SUM('P2'!K15:V15)/12" +"SUM('P2'!W5:AH5)/12" +"SUM('P2'!W7:AH7)/12" +"SUM('P2'!W9:AH9)/12" +"SUM('P2'!W13:AH13)/12" +"SUM('P2'!W15:AH15)/12" +"SUM('P2'!AI5:AT5)/12" +"SUM('P2'!AI7:AT7)/12" +"SUM('P2'!AI9:AT9)/12" +"SUM('P2'!AI13:AT13)/12" +"SUM('P2'!AI15:AT15)/12" +"SUM('P2'!AU5:BF5)/12" +"SUM('P2'!AU7:BF7)/12" +"SUM('P2'!AU9:BF9)/12" +"SUM('P2'!AU13:BF13)/12" +"SUM('P2'!AU15:BF15)/12" +"SUM('P2'!BG5:BR5)/12" +"SUM('P2'!BG7:BR7)/12" +"SUM('P2'!BG9:BR9)/12" +"SUM('P2'!BG13:BR13)/12" +"SUM('P2'!BG15:BR15)/12" +"SUM('P2'!BS5:CD5)/12" +"SUM('P2'!BS7:CD7)/12" +"SUM('P2'!BS9:CD9)/12" +"SUM('P2'!BS13:CD13)/12" +"SUM('P2'!BS15:CD15)/12" +"SUM('P2'!CE5:CP5)/12" +"SUM('P2'!CE7:CP7)/12" +"SUM('P2'!CE9:CP9)/12" +"SUM('P2'!CE13:CP13)/12" +"SUM('P2'!CE15:CP15)/12" +"SUM('P2'!CQ5:DB5)/12" +"SUM('P2'!CQ7:DB7)/12" +"SUM('P2'!CQ9:DB9)/12" +"SUM('P2'!CQ13:DB13)/12" +"SUM('P2'!CQ15:DB15)/12" +"SUM('P2'!DC5:DN5)/12" +"SUM('P2'!DC7:DN7)/12" +"SUM('P2'!DC9:DN9)/12" +"SUM('P2'!DC13:DN13)/12" +"SUM('P2'!DC15:DN15)/12" +"SUM('P2'!DO5:DZ5)/12" +"SUM('P2'!DO7:DZ7)/12" +"SUM('P2'!DO9:DZ9)/12" +"SUM('P2'!DO13:DZ13)/12" +"SUM('P2'!DO15:DZ15)/12" +"TODAY()" +"SUM(S8,L8,G8,M8,N8)" +"'West position'!H3" +"SUM('West position'!H3:J3)" +"F8" +"SUM('West position'!K3:M3)" +"SUM('West position'!N3:P3)" +"SUM('West position'!Q3:S3)" +"SUM('West position'!T3:V3)" +"SUM(H8:K8)" +"SUM('West position'!W3:AH3)" +"SUM('West position'!AI3:AT3)" +"SUM('West position'!AU3:AW3,'West position'!BG3:BI3,'West position'!BS3:BU3,'West position'!CE3:CG3,'West position'!CQ3:CS3,'West position'!DC3:DE3,'West position'!DO3:DQ3,'West position'!EA3:EC3,'West position'!EM3:EO3,'West position'!EY3:FA3,'West position'!FK3:FM3)" +"SUM('West position'!AX3:AZ3,'West position'!BJ3:BL3,'West position'!BV3:BX3,'West position'!CH3:CJ3,'West position'!CT3:CV3,'West position'!DF3:DH3,'West position'!DR3:DT3,'West position'!ED3:EF3,'West position'!EP3:ER3,'West position'!FB3:FD3,'West position'!FN3:FP3)" +"SUM('West position'!BA3:BC3,'West position'!BM3:BO3,'West position'!BY3:CA3,'West position'!CK3:CM3,'West position'!CW3:CY3,'West position'!DI3:DK3,'West position'!DU3:DW3,'West position'!EG3:EI3,'West position'!ES3:EU3,'West position'!FE3:FG3,'West position'!FQ3:FS3)" +"SUM('West position'!BD3:BF3,'West position'!BP3:BR3,'West position'!CB3:CC3,'West position'!CD3,'West position'!CN3:CP3,'West position'!CZ3:DB3,'West position'!DL3,'West position'!DM3,'West position'!DN3,'West position'!DX3:DZ3,'West position'!EJ3:EL3,'West position'!EV3:EX3,'West position'!FH3:FJ3,'West position'!FT3:FV3)" +"SUM(C8:C14)" +"B20+B8" +"SUM(S41,L41,G41)" +"SUM(E41:F41)" +"(E41*10000)*31" +"TODAY()" +"crvDate" +"'P2'!F4" +"'P2'!H4" +"AVERAGE(C4:E4)" +"AVERAGE('P2'!K4:M4)" +"AVERAGE('P2'!N4:P4)" +"AVERAGE('P2'!Q4:S4)" +"AVERAGE('P2'!T4:V4)" +"AVERAGE(G4:J4)" +"AVERAGE('P2'!W4:AH4)" +"AVERAGE('P2'!AI4:AT4)" +"AVERAGE('P2'!AU4:AW4,'P2'!BG4:BI4,'P2'!BS4:BU4,'P2'!CE4:CG4,'P2'!CQ4:CS4,'P2'!DC4:DE4,'P2'!DO4:DQ4,'P2'!EA4:EC4,'P2'!EM4:EO4,'P2'!EY4:FA4,'P2'!FK4:FM4)" +"AVERAGE('P2'!AX4:AZ4,'P2'!BJ4:BL4,'P2'!BV4:BX4,'P2'!CH4:CJ4,'P2'!CT4:CV4,'P2'!DF4:DH4,'P2'!DR4:DT4,'P2'!ED4:EF4,'P2'!EP4:ER4,'P2'!FB4:FD4,'P2'!FN4:FP4)" +"AVERAGE('P2'!BA4:BC4,'P2'!BM4:BO4,'P2'!BY4:CA4,'P2'!CK4:CM4,'P2'!CW4:CY4,'P2'!DI4:DK4,'P2'!DU4:DW4,'P2'!EG4:EI4,'P2'!ES4:EU4,'P2'!FE4:FG4,'P2'!FQ4:FS4)" +"AVERAGE('P2'!BD4:BF4,'P2'!BP4:BR4,'P2'!CB4:CD4,'P2'!CN4:CP4,'P2'!CZ4:DB4,'P2'!DL4:DN4,'P2'!DX4:DZ4,'P2'!EJ4:EL4,'P2'!EV4:EX4,'P2'!FH4:FJ4,'P2'!FT4:FV4)" +"'P2'!F6" +"'P2'!H6" +"AVERAGE('P2'!K6:M6)" +"AVERAGE('P2'!N6:P6)" +"AVERAGE('P2'!Q6:S6)" +"AVERAGE('P2'!T6:V6)" +"AVERAGE('P2'!W6:AH6)" +"AVERAGE('P2'!AI6:AT6)" +"AVERAGE('P2'!AU6:AW6,'P2'!BG6:BI6,'P2'!BS6:BU6,'P2'!CE6:CG6,'P2'!CQ6:CS6,'P2'!DC6:DE6,'P2'!DO6:DQ6,'P2'!EA6:EC6,'P2'!EM6:EO6,'P2'!EY6:FA6,'P2'!FK6:FM6)" +"AVERAGE('P2'!AX6:AZ6,'P2'!BJ6:BL6,'P2'!BV6:BX6,'P2'!CH6:CJ6,'P2'!CT6:CV6,'P2'!DF6:DH6,'P2'!DR6:DT6,'P2'!ED6:EF6,'P2'!EP6:ER6,'P2'!FB6:FD6,'P2'!FN6:FP6)" +"AVERAGE('P2'!BA6:BC6,'P2'!BM6:BO6,'P2'!BY6:CA6,'P2'!CK6:CM6,'P2'!CW6:CY6,'P2'!DI6:DK6,'P2'!DU6:DW6,'P2'!EG6:EI6,'P2'!ES6:EU6,'P2'!FE6:FG6,'P2'!FQ6:FS6)" +"AVERAGE('P2'!BD6:BF6,'P2'!BP6:BR6,'P2'!CB6:CD6,'P2'!CN6:CP6,'P2'!CZ6:DB6,'P2'!DL6:DN6,'P2'!DX6:DZ6,'P2'!EJ6:EL6,'P2'!EV6:EX6,'P2'!FH6:FJ6,'P2'!FT6:FV6)" +"'P2'!F8" +"'P2'!H8" +"AVERAGE('P2'!K8:M8)" +"AVERAGE('P2'!N8:P8)" +"AVERAGE('P2'!Q8:S8)" +"AVERAGE('P2'!T8:V8)" +"AVERAGE('P2'!W8:AH8)" +"AVERAGE('P2'!AI8:AT8)" +"AVERAGE('P2'!AU8:AW8,'P2'!BG8:BI8,'P2'!BS8:BU8,'P2'!CE8:CG8,'P2'!CQ8:CS8,'P2'!DC8:DE8,'P2'!DO8:DQ8,'P2'!EA8:EC8,'P2'!EM8:EO8,'P2'!EY8:FA8,'P2'!FK8:FM8)" +"AVERAGE('P2'!AX8:AZ8,'P2'!BJ8:BL8,'P2'!BV8:BX8,'P2'!CH8:CJ8,'P2'!CT8:CV8,'P2'!DF8:DH8,'P2'!DR8:DT8,'P2'!ED8:EF8,'P2'!EP8:ER8,'P2'!FB8:FD8,'P2'!FN8:FP8)" +"AVERAGE('P2'!BA8:BC8,'P2'!BM8:BO8,'P2'!BY8:CA8,'P2'!CK8:CM8,'P2'!CW8:CY8,'P2'!DI8:DK8,'P2'!DU8:DW8,'P2'!EG8:EI8,'P2'!ES8:EU8,'P2'!FE8:FG8,'P2'!FQ8:FS8)" +"AVERAGE('P2'!BD8:BF8,'P2'!BP8:BR8,'P2'!CB8:CD8,'P2'!CN8:CP8,'P2'!CZ8:DB8,'P2'!DL8:DN8,'P2'!DX8:DZ8,'P2'!EJ8:EL8,'P2'!EV8:EX8,'P2'!FH8:FJ8,'P2'!FT8:FV8)" +"'P2'!F10" +"'P2'!H10" +"AVERAGE('P2'!K10:M10)" +"AVERAGE('P2'!N10:P10)" +"AVERAGE('P2'!Q10:S10)" +"AVERAGE('P2'!T10:V10)" +"AVERAGE('P2'!W10:AH10)" +"AVERAGE('P2'!AI10:AT10)" +"AVERAGE('P2'!AU10:AW10,'P2'!BG10:BI10,'P2'!BS10:BU10,'P2'!CE10:CG10,'P2'!CQ10:CS10,'P2'!DC10:DE10,'P2'!DO10:DQ10,'P2'!EA10:EC10,'P2'!EM10:EO10,'P2'!EY10:FA10,'P2'!FK10:FM10)" +"AVERAGE('P2'!AX10:AZ10,'P2'!BJ10:BL10,'P2'!BV10:BX10,'P2'!CH10:CJ10,'P2'!CT10:CV10,'P2'!DF10:DH10,'P2'!DR10:DT10,'P2'!ED10:EF10,'P2'!EP10:ER10,'P2'!FB10:FD10,'P2'!FN10:FP10)" +"AVERAGE('P2'!BA10:BC10,'P2'!BM10:BO10,'P2'!BY10:CA10,'P2'!CK10:CM10,'P2'!CW10:CY10,'P2'!DI10:DK10,'P2'!DU10:DW10,'P2'!EG10:EI10,'P2'!ES10:EU10,'P2'!FE10:FG10,'P2'!FQ10:FS10)" +"AVERAGE('P2'!BD10:BF10,'P2'!BP10:BR10,'P2'!CB10:CD10,'P2'!CN10:CP10,'P2'!CZ10:DB10,'P2'!DL10:DN10,'P2'!DX10:DZ10,'P2'!EJ10:EL10,'P2'!EV10:EX10,'P2'!FH10:FJ10,'P2'!FT10:FV10)" +"'P2'!F12" +"'P2'!H12" +"AVERAGE('P2'!K12:M12)" +"AVERAGE('P2'!N12:P12)" +"AVERAGE('P2'!Q12:S12)" +"AVERAGE('P2'!T12:V12)" +"AVERAGE('P2'!W12:AH12)" +"AVERAGE('P2'!AI12:AT12)" +"AVERAGE('P2'!AU12:AW12,'P2'!BG12:BI12,'P2'!BS12:BU12,'P2'!CE12:CG12,'P2'!CQ12:CS12,'P2'!DC12:DE12,'P2'!DO12:DQ12,'P2'!EA12:EC12,'P2'!EM12:EO12,'P2'!EY12:FA12,'P2'!FK12:FM12)" +"AVERAGE('P2'!AX12:AZ12,'P2'!BJ12:BL12,'P2'!BV12:BX12,'P2'!CH12:CJ12,'P2'!CT12:CV12,'P2'!DF12:DH12,'P2'!DR12:DT12,'P2'!ED12:EF12,'P2'!EP12:ER12,'P2'!FB12:FD12,'P2'!FN12:FP12)" +"AVERAGE('P2'!BA12:BC12,'P2'!BM12:BO12,'P2'!BY12:CA12,'P2'!CK12:CM12,'P2'!CW12:CY12,'P2'!DI12:DK12,'P2'!DU12:DW12,'P2'!EG12:EI12,'P2'!ES12:EU12,'P2'!FE12:FG12,'P2'!FQ12:FS12)" +"AVERAGE('P2'!BD12:BF12,'P2'!BP12:BR12,'P2'!CB12:CD12,'P2'!CN12:CP12,'P2'!CZ12:DB12,'P2'!DL12:DN12,'P2'!DX12:DZ12,'P2'!EJ12:EL12,'P2'!EV12:EX12,'P2'!FH12:FJ12,'P2'!FT12:FV12)" +"'P2'!F14" +"'P2'!H14" +"AVERAGE('P2'!K14:M14)" +"AVERAGE('P2'!N14:P14)" +"AVERAGE('P2'!Q14:S14)" +"AVERAGE('P2'!T14:V14)" +"AVERAGE('P2'!W14:AH14)" +"AVERAGE('P2'!AI14:AT14)" +"AVERAGE('P2'!AU14:AW14,'P2'!BG14:BI14,'P2'!BS14:BU14,'P2'!CE14:CG14,'P2'!CQ14:CS14,'P2'!DC14:DE14,'P2'!DO14:DQ14,'P2'!EA14:EC14,'P2'!EM14:EO14,'P2'!EY14:FA14,'P2'!FK14:FM14)" +"AVERAGE('P2'!AX14:AZ14,'P2'!BJ14:BL14,'P2'!BV14:BX14,'P2'!CH14:CJ14,'P2'!CT14:CV14,'P2'!DF14:DH14,'P2'!DR14:DT14,'P2'!ED14:EF14,'P2'!EP14:ER14,'P2'!FB14:FD14,'P2'!FN14:FP14)" +"AVERAGE('P2'!BA14:BC14,'P2'!BM14:BO14,'P2'!BY14:CA14,'P2'!CK14:CM14,'P2'!CW14:CY14,'P2'!DI14:DK14,'P2'!DU14:DW14,'P2'!EG14:EI14,'P2'!ES14:EU14,'P2'!FE14:FG14,'P2'!FQ14:FS14)" +"AVERAGE('P2'!BD14:BF14,'P2'!BP14:BR14,'P2'!CB14:CD14,'P2'!CN14:CP14,'P2'!CZ14:DB14,'P2'!DL14:DN14,'P2'!DX14:DZ14,'P2'!EJ14:EL14,'P2'!EV14:EX14,'P2'!FH14:FJ14,'P2'!FT14:FV14)" +"'P2'!F16" +"'P2'!H16" +"AVERAGE('P2'!K16:M16)" +"AVERAGE('P2'!N16:P16)" +"AVERAGE('P2'!Q16:S16)" +"AVERAGE('P2'!T16:V16)" +"AVERAGE('P2'!W16:AH16)" +"AVERAGE('P2'!AI16:AT16)" +"AVERAGE('P2'!AU16:AW16,'P2'!BG16:BI16,'P2'!BS16:BU16,'P2'!CE16:CG16,'P2'!CQ16:CS16,'P2'!DC16:DE16,'P2'!DO16:DQ16,'P2'!EA16:EC16,'P2'!EM16:EO16,'P2'!EY16:FA16,'P2'!FK16:FM16)" +"AVERAGE('P2'!AX16:AZ16,'P2'!BJ16:BL16,'P2'!BV16:BX16,'P2'!CH16:CJ16,'P2'!CT16:CV16,'P2'!DF16:DH16,'P2'!DR16:DT16,'P2'!ED16:EF16,'P2'!EP16:ER16,'P2'!FB16:FD16,'P2'!FN16:FP16)" +"AVERAGE('P2'!BA16:BC16,'P2'!BM16:BO16,'P2'!BY16:CA16,'P2'!CK16:CM16,'P2'!CW16:CY16,'P2'!DI16:DK16,'P2'!DU16:DW16,'P2'!EG16:EI16,'P2'!ES16:EU16,'P2'!FE16:FG16,'P2'!FQ16:FS16)" +"AVERAGE('P2'!BD16:BF16,'P2'!BP16:BR16,'P2'!CB16:CD16,'P2'!CN16:CP16,'P2'!CZ16:DB16,'P2'!DL16:DN16,'P2'!DX16:DZ16,'P2'!EJ16:EL16,'P2'!EV16:EX16,'P2'!FH16:FJ16,'P2'!FT16:FV16)" +"B4-B26" +"crvDate-1" +"TODAY()" +"'P2'!F5" +"'P2'!H5" +"AVERAGE(C4:E4)" +"AVERAGE('P2'!K5:M5)" +"AVERAGE('P2'!N5:P5)" +"AVERAGE('P2'!Q5:S5)" +"AVERAGE('P2'!T5:V5)" +"AVERAGE(G4:J4)" +"AVERAGE('P2'!W5:AH5)" +"AVERAGE('P2'!AI5:AT5)" +"AVERAGE('P2'!AU5:AW5,'P2'!BG5:BI5,'P2'!BS5:BU5,'P2'!CE5:CG5,'P2'!CQ5:CS5,'P2'!DC5:DE5,'P2'!DO5:DQ5,'P2'!EA5:EC5,'P2'!EM5:EO5,'P2'!EY5:FA5,'P2'!FK5:FM5)" +"AVERAGE('P2'!AX5:AZ5,'P2'!BJ5:BL5,'P2'!BV5:BX5,'P2'!CH5:CJ5,'P2'!CT5:CV5,'P2'!DF5:DH5,'P2'!DR5:DT5,'P2'!ED5:EF5,'P2'!EP5:ER5,'P2'!FB5:FD5,'P2'!FN5:FP5)" +"AVERAGE('P2'!BA5:BC5,'P2'!BM5:BO5,'P2'!BY5:CA5,'P2'!CK5:CM5,'P2'!CW5:CY5,'P2'!DI5:DK5,'P2'!DU5:DW5,'P2'!EG5:EI5,'P2'!ES5:EU5,'P2'!FE5:FG5,'P2'!FQ5:FS5)" +"AVERAGE('P2'!BD5:BF5,'P2'!BP5:BR5,'P2'!CB5:CD5,'P2'!CN5:CP5,'P2'!CZ5:DB5,'P2'!DL5:DN5,'P2'!DX5:DZ5,'P2'!EJ5:EL5,'P2'!EV5:EX5,'P2'!FH5:FJ5,'P2'!FT5:FV5)" +"'P2'!F7" +"'P2'!H7" +"AVERAGE('P2'!K7:M7)" +"AVERAGE('P2'!N7:P7)" +"AVERAGE('P2'!Q7:S7)" +"AVERAGE('P2'!T7:V7)" +"AVERAGE('P2'!W7:AH7)" +"AVERAGE('P2'!AI7:AT7)" +"AVERAGE('P2'!AU7:AW7,'P2'!BG7:BI7,'P2'!BS7:BU7,'P2'!CE7:CG7,'P2'!CQ7:CS7,'P2'!DC7:DE7,'P2'!DO7:DQ7,'P2'!EA7:EC7,'P2'!EM7:EO7,'P2'!EY7:FA7,'P2'!FK7:FM7)" +"AVERAGE('P2'!AX7:AZ7,'P2'!BJ7:BL7,'P2'!BV7:BX7,'P2'!CH7:CJ7,'P2'!CT7:CV7,'P2'!DF7:DH7,'P2'!DR7:DT7,'P2'!ED7:EF7,'P2'!EP7:ER7,'P2'!FB7:FD7,'P2'!FN7:FP7)" +"AVERAGE('P2'!BA7:BC7,'P2'!BM7:BO7,'P2'!BY7:CA7,'P2'!CK7:CM7,'P2'!CW7:CY7,'P2'!DI7:DK7,'P2'!DU7:DW7,'P2'!EG7:EI7,'P2'!ES7:EU7,'P2'!FE7:FG7,'P2'!FQ7:FS7)" +"AVERAGE('P2'!BD7:BF7,'P2'!BP7:BR7,'P2'!CB7:CD7,'P2'!CN7:CP7,'P2'!CZ7:DB7,'P2'!DL7:DN7,'P2'!DX7:DZ7,'P2'!EJ7:EL7,'P2'!EV7:EX7,'P2'!FH7:FJ7,'P2'!FT7:FV7)" +"'P2'!F9" +"'P2'!H9" +"AVERAGE('P2'!K9:M9)" +"AVERAGE('P2'!N9:P9)" +"AVERAGE('P2'!Q9:S9)" +"AVERAGE('P2'!T9:V9)" +"AVERAGE('P2'!W9:AH9)" +"AVERAGE('P2'!AI9:AT9)" +"AVERAGE('P2'!AU9:AW9,'P2'!BG9:BI9,'P2'!BS9:BU9,'P2'!CE9:CG9,'P2'!CQ9:CS9,'P2'!DC9:DE9,'P2'!DO9:DQ9,'P2'!EA9:EC9,'P2'!EM9:EO9,'P2'!EY9:FA9,'P2'!FK9:FM9)" +"AVERAGE('P2'!AX9:AZ9,'P2'!BJ9:BL9,'P2'!BV9:BX9,'P2'!CH9:CJ9,'P2'!CT9:CV9,'P2'!DF9:DH9,'P2'!DR9:DT9,'P2'!ED9:EF9,'P2'!EP9:ER9,'P2'!FB9:FD9,'P2'!FN9:FP9)" +"AVERAGE('P2'!BA9:BC9,'P2'!BM9:BO9,'P2'!BY9:CA9,'P2'!CK9:CM9,'P2'!CW9:CY9,'P2'!DI9:DK9,'P2'!DU9:DW9,'P2'!EG9:EI9,'P2'!ES9:EU9,'P2'!FE9:FG9,'P2'!FQ9:FS9)" +"AVERAGE('P2'!BD9:BF9,'P2'!BP9:BR9,'P2'!CB9:CD9,'P2'!CN9:CP9,'P2'!CZ9:DB9,'P2'!DL9:DN9,'P2'!DX9:DZ9,'P2'!EJ9:EL9,'P2'!EV9:EX9,'P2'!FH9:FJ9,'P2'!FT9:FV9)" +"'P2'!F11" +"'P2'!H11" +"AVERAGE('P2'!K11:M11)" +"AVERAGE('P2'!N11:P11)" +"AVERAGE('P2'!Q11:S11)" +"AVERAGE('P2'!T11:V11)" +"AVERAGE('P2'!W11:AH11)" +"AVERAGE('P2'!AI11:AT11)" +"AVERAGE('P2'!AU11:AW11,'P2'!BG11:BI11,'P2'!BS11:BU11,'P2'!CE11:CG11,'P2'!CQ11:CS11,'P2'!DC11:DE11,'P2'!DO11:DQ11,'P2'!EA11:EC11,'P2'!EM11:EO11,'P2'!EY11:FA11,'P2'!FK11:FM11)" +"AVERAGE('P2'!AX11:AZ11,'P2'!BJ11:BL11,'P2'!BV11:BX11,'P2'!CH11:CJ11,'P2'!CT11:CV11,'P2'!DF11:DH11,'P2'!DR11:DT11,'P2'!ED11:EF11,'P2'!EP11:ER11,'P2'!FB11:FD11,'P2'!FN11:FP11)" +"AVERAGE('P2'!BA11:BC11,'P2'!BM11:BO11,'P2'!BY11:CA11,'P2'!CK11:CM11,'P2'!CW11:CY11,'P2'!DI11:DK11,'P2'!DU11:DW11,'P2'!EG11:EI11,'P2'!ES11:EU11,'P2'!FE11:FG11,'P2'!FQ11:FS11)" +"AVERAGE('P2'!BD11:BF11,'P2'!BP11:BR11,'P2'!CB11:CD11,'P2'!CN11:CP11,'P2'!CZ11:DB11,'P2'!DL11:DN11,'P2'!DX11:DZ11,'P2'!EJ11:EL11,'P2'!EV11:EX11,'P2'!FH11:FJ11,'P2'!FT11:FV11)" +"'P2'!F13" +"'P2'!H13" +"AVERAGE('P2'!K13:M13)" +"AVERAGE('P2'!N13:P13)" +"AVERAGE('P2'!Q13:S13)" +"AVERAGE('P2'!T13:V13)" +"AVERAGE('P2'!W13:AH13)" +"AVERAGE('P2'!AI13:AT13)" +"AVERAGE('P2'!AU13:AW13,'P2'!BG13:BI13,'P2'!BS13:BU13,'P2'!CE13:CG13,'P2'!CQ13:CS13,'P2'!DC13:DE13,'P2'!DO13:DQ13,'P2'!EA13:EC13,'P2'!EM13:EO13,'P2'!EY13:FA13,'P2'!FK13:FM13)" +"AVERAGE('P2'!AX13:AZ13,'P2'!BJ13:BL13,'P2'!BV13:BX13,'P2'!CH13:CJ13,'P2'!CT13:CV13,'P2'!DF13:DH13,'P2'!DR13:DT13,'P2'!ED13:EF13,'P2'!EP13:ER13,'P2'!FB13:FD13,'P2'!FN13:FP13)" +"AVERAGE('P2'!BA13:BC13,'P2'!BM13:BO13,'P2'!BY13:CA13,'P2'!CK13:CM13,'P2'!CW13:CY13,'P2'!DI13:DK13,'P2'!DU13:DW13,'P2'!EG13:EI13,'P2'!ES13:EU13,'P2'!FE13:FG13,'P2'!FQ13:FS13)" +"AVERAGE('P2'!BD13:BF13,'P2'!BP13:BR13,'P2'!CB13:CD13,'P2'!CN13:CP13,'P2'!CZ13:DB13,'P2'!DL13:DN13,'P2'!DX13:DZ13,'P2'!EJ13:EL13,'P2'!EV13:EX13,'P2'!FH13:FJ13,'P2'!FT13:FV13)" +"'P2'!F15" +"'P2'!H15" +"AVERAGE('P2'!K15:M15)" +"AVERAGE('P2'!N15:P15)" +"AVERAGE('P2'!Q15:S15)" +"AVERAGE('P2'!T15:V15)" +"AVERAGE('P2'!W15:AH15)" +"AVERAGE('P2'!AI15:AT15)" +"AVERAGE('P2'!AU15:AW15,'P2'!BG15:BI15,'P2'!BS15:BU15,'P2'!CE15:CG15,'P2'!CQ15:CS15,'P2'!DC15:DE15,'P2'!DO15:DQ15,'P2'!EA15:EC15,'P2'!EM15:EO15,'P2'!EY15:FA15,'P2'!FK15:FM15)" +"AVERAGE('P2'!AX15:AZ15,'P2'!BJ15:BL15,'P2'!BV15:BX15,'P2'!CH15:CJ15,'P2'!CT15:CV15,'P2'!DF15:DH15,'P2'!DR15:DT15,'P2'!ED15:EF15,'P2'!EP15:ER15,'P2'!FB15:FD15,'P2'!FN15:FP15)" +"AVERAGE('P2'!BA15:BC15,'P2'!BM15:BO15,'P2'!BY15:CA15,'P2'!CK15:CM15,'P2'!CW15:CY15,'P2'!DI15:DK15,'P2'!DU15:DW15,'P2'!EG15:EI15,'P2'!ES15:EU15,'P2'!FE15:FG15,'P2'!FQ15:FS15)" +"AVERAGE('P2'!BD15:BF15,'P2'!BP15:BR15,'P2'!CB15:CD15,'P2'!CN15:CP15,'P2'!CZ15:DB15,'P2'!DL15:DN15,'P2'!DX15:DZ15,'P2'!EJ15:EL15,'P2'!EV15:EX15,'P2'!FH15:FJ15,'P2'!FT15:FV15)" +"'P2'!F17" +"'P2'!H17" +"AVERAGE('P2'!K17:M17)" +"AVERAGE('P2'!N17:P17)" +"AVERAGE('P2'!Q17:S17)" +"AVERAGE('P2'!T17:V17)" +"AVERAGE('P2'!W17:AH17)" +"AVERAGE('P2'!AI17:AT17)" +"AVERAGE('P2'!AU17:AW17,'P2'!BG17:BI17,'P2'!BS17:BU17,'P2'!CE17:CG17,'P2'!CQ17:CS17,'P2'!DC17:DE17,'P2'!DO17:DQ17,'P2'!EA17:EC17,'P2'!EM17:EO17,'P2'!EY17:FA17,'P2'!FK17:FM17)" +"AVERAGE('P2'!AX17:AZ17,'P2'!BJ17:BL17,'P2'!BV17:BX17,'P2'!CH17:CJ17,'P2'!CT17:CV17,'P2'!DF17:DH17,'P2'!DR17:DT17,'P2'!ED17:EF17,'P2'!EP17:ER17,'P2'!FB17:FD17,'P2'!FN17:FP17)" +"AVERAGE('P2'!BA17:BC17,'P2'!BM17:BO17,'P2'!BY17:CA17,'P2'!CK17:CM17,'P2'!CW17:CY17,'P2'!DI17:DK17,'P2'!DU17:DW17,'P2'!EG17:EI17,'P2'!ES17:EU17,'P2'!FE17:FG17,'P2'!FQ17:FS17)" +"AVERAGE('P2'!BD17:BF17,'P2'!BP17:BR17,'P2'!CB17:CD17,'P2'!CN17:CP17,'P2'!CZ17:DB17,'P2'!DL17:DN17,'P2'!DX17:DZ17,'P2'!EJ17:EL17,'P2'!EV17:EX17,'P2'!FH17:FJ17,'P2'!FT17:FV17)" +"B4-B27" +"TODAY()-1" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E4:BF4)" +"TRANSPOSE('P2'!E6:BF6)" +"TRANSPOSE('P2'!E8:BF8)" +"TRANSPOSE('P2'!E12:GZ12)" +"TRANSPOSE('P2'!E14:BF14)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K4:V4)/12" +"SUM('P2'!K6:V6)/12" +"SUM('P2'!K8:V8)/12" +"SUM('P2'!K12:V12)/12" +"SUM('P2'!K14:V14)/12" +"SUM('P2'!W4:AH4)/12" +"SUM('P2'!W6:AH6)/12" +"SUM('P2'!W8:AH8)/12" +"SUM('P2'!W12:AH12)/12" +"SUM('P2'!W14:AH14)/12" +"SUM('P2'!AI4:AT4)/12" +"SUM('P2'!AI6:AT6)/12" +"SUM('P2'!AI8:AT8)/12" +"SUM('P2'!AI12:AT12)/12" +"SUM('P2'!AI14:AT14)/12" +"SUM('P2'!AU4:BF4)/12" +"SUM('P2'!AU6:BF6)/12" +"SUM('P2'!AU8:BF8)/12" +"SUM('P2'!AU12:BF12)/12" +"SUM('P2'!AU14:BF14)/12" +"SUM('P2'!BG4:BR4)/12" +"SUM('P2'!BG6:BR6)/12" +"SUM('P2'!BG8:BR8)/12" +"SUM('P2'!BG12:BR12)/12" +"SUM('P2'!BG14:BR14)/12" +"SUM('P2'!BS4:CD4)/12" +"SUM('P2'!BS6:CD6)/12" +"SUM('P2'!BS8:CD8)/12" +"SUM('P2'!BS12:CD12)/12" +"SUM('P2'!BS14:CD14)/12" +"SUM('P2'!CE4:CP4)/12" +"SUM('P2'!CE6:CP6)/12" +"SUM('P2'!CE8:CP8)/12" +"SUM('P2'!CE12:CP12)/12" +"SUM('P2'!CE14:CP14)/12" +"SUM('P2'!CQ4:DB4)/12" +"SUM('P2'!CQ6:DB6)/12" +"SUM('P2'!CQ8:DB8)/12" +"SUM('P2'!CQ12:DB12)/12" +"SUM('P2'!CQ14:DB14)/12" +"SUM('P2'!DC4:DN4)/12" +"SUM('P2'!DC6:DN6)/12" +"SUM('P2'!DC8:DN8)/12" +"SUM('P2'!DC12:DN12)/12" +"SUM('P2'!DC14:DN14)/12" +"SUM('P2'!DO4:DZ4)/12" +"SUM('P2'!DO6:DZ6)/12" +"SUM('P2'!DO8:DZ8)/12" +"SUM('P2'!DO12:DZ12)/12" +"SUM('P2'!DO14:DZ14)/12" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E5:BF5)" +"TRANSPOSE('P2'!E7:BF7)" +"TRANSPOSE('P2'!E9:BF9)" +"TRANSPOSE('P2'!E13:GZ13)" +"TRANSPOSE('P2'!E15:BF15)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K5:V5)/12" +"SUM('P2'!K7:V7)/12" +"SUM('P2'!K9:V9)/12" +"SUM('P2'!K13:V13)/12" +"SUM('P2'!K15:V15)/12" +"SUM('P2'!W5:AH5)/12" +"SUM('P2'!W7:AH7)/12" +"SUM('P2'!W9:AH9)/12" +"SUM('P2'!W13:AH13)/12" +"SUM('P2'!W15:AH15)/12" +"SUM('P2'!AI5:AT5)/12" +"SUM('P2'!AI7:AT7)/12" +"SUM('P2'!AI9:AT9)/12" +"SUM('P2'!AI13:AT13)/12" +"SUM('P2'!AI15:AT15)/12" +"SUM('P2'!AU5:BF5)/12" +"SUM('P2'!AU7:BF7)/12" +"SUM('P2'!AU9:BF9)/12" +"SUM('P2'!AU13:BF13)/12" +"SUM('P2'!AU15:BF15)/12" +"SUM('P2'!BG5:BR5)/12" +"SUM('P2'!BG7:BR7)/12" +"SUM('P2'!BG9:BR9)/12" +"SUM('P2'!BG13:BR13)/12" +"SUM('P2'!BG15:BR15)/12" +"SUM('P2'!BS5:CD5)/12" +"SUM('P2'!BS7:CD7)/12" +"SUM('P2'!BS9:CD9)/12" +"SUM('P2'!BS13:CD13)/12" +"SUM('P2'!BS15:CD15)/12" +"SUM('P2'!CE5:CP5)/12" +"SUM('P2'!CE7:CP7)/12" +"SUM('P2'!CE9:CP9)/12" +"SUM('P2'!CE13:CP13)/12" +"SUM('P2'!CE15:CP15)/12" +"SUM('P2'!CQ5:DB5)/12" +"SUM('P2'!CQ7:DB7)/12" +"SUM('P2'!CQ9:DB9)/12" +"SUM('P2'!CQ13:DB13)/12" +"SUM('P2'!CQ15:DB15)/12" +"SUM('P2'!DC5:DN5)/12" +"SUM('P2'!DC7:DN7)/12" +"SUM('P2'!DC9:DN9)/12" +"SUM('P2'!DC13:DN13)/12" +"SUM('P2'!DC15:DN15)/12" +"SUM('P2'!DO5:DZ5)/12" +"SUM('P2'!DO7:DZ7)/12" +"SUM('P2'!DO9:DZ9)/12" +"SUM('P2'!DO13:DZ13)/12" +"SUM('P2'!DO15:DZ15)/12" +"TODAY()" +"SUM(S8,L8,G8,M8,N8)" +"'West position'!H3" +"SUM('West position'!H3:J3)" +"F8" +"SUM('West position'!K3:M3)" +"SUM('West position'!N3:P3)" +"SUM('West position'!Q3:S3)" +"SUM('West position'!T3:V3)" +"SUM(H8:K8)" +"SUM('West position'!W3:AH3)" +"SUM('West position'!AI3:AT3)" +"SUM('West position'!AU3:AW3,'West position'!BG3:BI3,'West position'!BS3:BU3,'West position'!CE3:CG3,'West position'!CQ3:CS3,'West position'!DC3:DE3,'West position'!DO3:DQ3,'West position'!EA3:EC3,'West position'!EM3:EO3,'West position'!EY3:FA3,'West position'!FK3:FM3)" +"SUM('West position'!AX3:AZ3,'West position'!BJ3:BL3,'West position'!BV3:BX3,'West position'!CH3:CJ3,'West position'!CT3:CV3,'West position'!DF3:DH3,'West position'!DR3:DT3,'West position'!ED3:EF3,'West position'!EP3:ER3,'West position'!FB3:FD3,'West position'!FN3:FP3)" +"SUM('West position'!BA3:BC3,'West position'!BM3:BO3,'West position'!BY3:CA3,'West position'!CK3:CM3,'West position'!CW3:CY3,'West position'!DI3:DK3,'West position'!DU3:DW3,'West position'!EG3:EI3,'West position'!ES3:EU3,'West position'!FE3:FG3,'West position'!FQ3:FS3)" +"SUM('West position'!BD3:BF3,'West position'!BP3:BR3,'West position'!CB3:CC3,'West position'!CD3,'West position'!CN3:CP3,'West position'!CZ3:DB3,'West position'!DL3,'West position'!DM3,'West position'!DN3,'West position'!DX3:DZ3,'West position'!EJ3:EL3,'West position'!EV3:EX3,'West position'!FH3:FJ3,'West position'!FT3:FV3)" +"SUM(C8:C14)" +"B20+B8" +"SUM(S41,L41,G41)" +"SUM(E41:F41)" +"(E41*10000)*31" +"+'[2]Power-Summary'!B3" +"[2]WEST_DPR!$A$5" +"+[2]WEST_DPR!BF92" +"+[2]WEST_DPR!BF99" +"+[2]WEST_DPR!BF50" +"+[2]WEST_DPR!BF103" +"+SUM(J8:M8)" +"K8+L8+M8" +"+[2]WEST_DPR!BF104" +"+[2]WEST_DPR!BF103-[2]WEST_DPR!BF111" +"+[2]WEST_DPR!BF102-[2]WEST_DPR!BF110" +"+[2]WEST_DPR!BF101-[2]WEST_DPR!BF109" +"+I8-SUM(J8:M8)" +"+I8-H8" +"+[2]WEST_DPR!BN92" +"+[2]WEST_DPR!BN99" +"+[2]WEST_DPR!BN50" +"+[2]WEST_DPR!BN103" +"+[2]WEST_DPR!BN104" +"+[2]WEST_DPR!BN103-[2]WEST_DPR!BN111" +"+[2]WEST_DPR!BN102-[2]WEST_DPR!BN110" +"+[2]WEST_DPR!BN101-[2]WEST_DPR!BN109" +"+[2]WEST_DPR!BV92" +"+[2]WEST_DPR!BV99" +"+[2]WEST_DPR!BV50" +"+[2]WEST_DPR!BV103" +"+[2]WEST_DPR!BV104" +"+[2]WEST_DPR!BV103-[2]WEST_DPR!BV111" +"+[2]WEST_DPR!BV102-[2]WEST_DPR!BV110" +"+[2]WEST_DPR!BV101-[2]WEST_DPR!BV109" +"+[2]WEST_DPR!CD92" +"+[2]WEST_DPR!CD99" +"+[2]WEST_DPR!CD50" +"+[2]WEST_DPR!CD103" +"+[2]WEST_DPR!CD104" +"+[2]WEST_DPR!CD103-[2]WEST_DPR!CD111" +"+[2]WEST_DPR!CD102-[2]WEST_DPR!CD110" +"+[2]WEST_DPR!CD101-[2]WEST_DPR!CD109" +"+[2]WEST_DPR!CF92" +"+[2]WEST_DPR!CF99" +"+[2]WEST_DPR!CF50" +"+[2]WEST_DPR!CF103" +"+[2]WEST_DPR!CF104" +"+[2]WEST_DPR!CF103-[2]WEST_DPR!CF111" +"+[2]WEST_DPR!CF102-[2]WEST_DPR!CF110" +"+[2]WEST_DPR!CF101-[2]WEST_DPR!CF109" +"+[2]WEST_DPR!CD105" +"+[2]WEST_DPR!CD104" +"+[2]WEST_DPR!CD103" +"+[2]WEST_DPR!CU92" +"+[2]WEST_DPR!CU99" +"+[2]WEST_DPR!CU50" +"+[2]WEST_DPR!CU103" +"+[2]WEST_DPR!CU104" +"+[2]WEST_DPR!CU103-[2]WEST_DPR!CU111" +"+[2]WEST_DPR!CU102-[2]WEST_DPR!CU110" +"+[2]WEST_DPR!CU101-[2]WEST_DPR!CU109" +"+[2]WEST_DPR!K92" +"+[2]WEST_DPR!K99" +"+[2]WEST_DPR!K50" +"+[2]WEST_DPR!K103" +"+[2]WEST_DPR!K104" +"+[2]WEST_DPR!K103-[2]WEST_DPR!K111" +"+[2]WEST_DPR!K102-[2]WEST_DPR!K110" +"+[2]WEST_DPR!K101-[2]WEST_DPR!K109" +"+[2]WEST_DPR!S92" +"+[2]WEST_DPR!S99" +"+[2]WEST_DPR!S50" +"+[2]WEST_DPR!S103" +"+[2]WEST_DPR!S104" +"+[2]WEST_DPR!S103-[2]WEST_DPR!S111" +"+[2]WEST_DPR!S102-[2]WEST_DPR!S110" +"+[2]WEST_DPR!S101-[2]WEST_DPR!S109" +"+[2]WEST_DPR!AI92" +"+[2]WEST_DPR!AI99" +"+[2]WEST_DPR!AI50" +"+[2]WEST_DPR!AI103" +"+[2]WEST_DPR!AI104" +"+[2]WEST_DPR!AI103-[2]WEST_DPR!AI111" +"+[2]WEST_DPR!AI102-[2]WEST_DPR!AI110" +"+[2]WEST_DPR!AI101-[2]WEST_DPR!AI109" +"+[2]WEST_DPR!AQ92" +"+[2]WEST_DPR!AQ99" +"+[2]WEST_DPR!AQ50" +"+[2]WEST_DPR!AQ103" +"+[2]WEST_DPR!AQ104" +"+[2]WEST_DPR!AQ103-[2]WEST_DPR!AQ111" +"+[2]WEST_DPR!AQ102-[2]WEST_DPR!AQ110" +"+[2]WEST_DPR!AQ101-[2]WEST_DPR!AQ109" +"+[2]WEST_DPR!AA92" +"+[2]WEST_DPR!AA99" +"+[2]WEST_DPR!AA50" +"+[2]WEST_DPR!AA103" +"+[2]WEST_DPR!AA104" +"+[2]WEST_DPR!AA103-[2]WEST_DPR!AA111" +"+[2]WEST_DPR!AA102-[2]WEST_DPR!AA110" +"+[2]WEST_DPR!AA101-[2]WEST_DPR!AA109" +"+[2]WEST_DPR!AR92" +"+[2]WEST_DPR!AR99" +"+[2]WEST_DPR!AR50" +"+[2]WEST_DPR!AR103" +"+[2]WEST_DPR!AR104" +"+[2]WEST_DPR!AR103-[2]WEST_DPR!AR111" +"+[2]WEST_DPR!AR102-[2]WEST_DPR!AR110" +"+[2]WEST_DPR!AR101-[2]WEST_DPR!AR109" +"+[2]WEST_DPR!AX92-[2]WEST_DPR!AX74" +"+[2]WEST_DPR!AX99" +"+[2]WEST_DPR!AX50" +"+[2]WEST_DPR!AX103" +"+[2]WEST_DPR!AX104" +"+[2]WEST_DPR!AX103-[2]WEST_DPR!AX111" +"+[2]WEST_DPR!AX102-[2]WEST_DPR!AX110" +"+[2]WEST_DPR!AX101-[2]WEST_DPR!AX109" +"+[2]WEST_DPR!CW92" +"+[2]WEST_DPR!CW99" +"+[2]WEST_DPR!CW50" +"+[2]WEST_DPR!CW103" +"+[2]WEST_DPR!CW104" +"+[2]WEST_DPR!CW103-[2]WEST_DPR!CW111" +"+[2]WEST_DPR!CW102-[2]WEST_DPR!CW110" +"+[2]WEST_DPR!CW101-[2]WEST_DPR!CW109" +"C11+1" +"SUM(C12:C35)/24" +"1+A53" +"G53" +"AN4+AP4+AR4" +"AL4/AJ4" +"((AN4+AP4)*12+(AR4*9))" +"COUNTIF($C4:$AG4,""D"")" +"COUNTIF($C4:$AG4,""N"")" +"COUNTIF($C4:$AG4,""C"")" +"COUNTIF($C4:$AG4,""V"")" +"COUNTIF($C4:$AG4,""S"")" +"COUNTIF($C4:$AG4,""T"")" +"COUNTIF($C4:$AG4,""O"")" +"COUNTIF($C4:$AG4,""H"")" +"SUM(AJ4:AJ12)" +"AJ13/8" +"SUM(AN18,AP18,AR18,AT18,AV18,AX18,AZ18,BB18)" +"SUM(AN18,AP18,AR18,AT18,AV18:AW18,AV18,AV18,AW18,AX18,AZ18,BB18)*12" +"SUM(AJ18:AJ28)" +"SUM(AN34:BB34)" +"SUM(AJ34:AJ45)" +"AJ46/9" +"AJ63/10" +"SUM(AJ102:AJ114)" +"SUM(AJ120:AJ131)-AJ131" +"SUM(AJ137:AJ149)-AJ149" +"AVERAGE(AJ202,AJ185,AJ168,AJ151,AJ133,AJ116,AJ98,AJ81,AJ64)" +"AVERAGE(AL64,AL81,AL98,AL116,AL133,AL151,AL168,AL185,AL202)" +"AL63+AL80+AL97+AL115+AL132+AL150+AL167+AL184+AL201" +"AVERAGE(11.78,15.625,12.25,12.75,12.75,12.25,11.625,11.25,11.625,11.5,11.5,11.5)" +"AN4+AP4+AR4" +"AL4/AJ4" +"((AN4+AP4)*12+(AR4*9))" +"COUNTIF($C4:$AG4,""D"")" +"COUNTIF($C4:$AG4,""N"")" +"COUNTIF($C4:$AG4,""C"")" +"COUNTIF($C4:$AG4,""V"")" +"COUNTIF($C4:$AG4,""S"")" +"COUNTIF($C4:$AG4,""T"")" +"COUNTIF($C4:$AG4,""O"")" +"COUNTIF($C4:$AG4,""H"")" +"SUM(AJ4:AJ12)" +"AJ13/8" +"SUM(AJ32:AJ43)" +"SUM(AJ49:AJ59)" +"AJ77/9" +"SUM(AT126,AN126,AP126,AR126,AV126,AX126,AZ126,BB126)" +"SUM(AN140,AP140,AR140,AT140,AV140,AX140,AZ140,BB140)" +"AVERAGE(AJ178,AJ164,AJ150,AJ136,AJ122,AJ108,AJ94,AJ78,AJ61)" +"AVERAGE(AL61,AL78,AL94,AL108,AL122,AL136,AL150,AL164,AL178)" +"AL60+AL77+AL93+AL107+AL121+AL135+AL149+AL163+AL177" +"AVERAGE(11.78,15.625,12.25,12.75,12.75,12.25,11.625,11.25,11.625,11.5,11.5,11.5)" +"E2+1" +"P29" +"P29" +"O32" +"O29" +"L3-L4" +"P29" +"SUM(P3:P7)" +"+SUM(E3:E8)" +"SUM(I3:I8)" +"SUM(M7:M8)" +"Calculations!M20" +"(0.5*E11)" +"(0.5*E11)" +"SpinReq+30" +"E9-I9" +"IF((+I8+IF(I6>I12,I6-I12,0)-NFPurchase)<0,0,(+I8+IF(I6>I12,I6-I12,0)-NFPurchase))" +"+MIN(P17-O17,R17*10)" +"P17-O17" +"+Spin+Nonspin" +"SUM(J18*I18)" +"+E16-E12-IF((E17-E13)<0,E13-E17,0)" +"E19" +"+SUM(I18:I22)" +"+IF(I23>0,(I18*J18+I19*J19+I20*J20+I21*J21+I22*J22)/I23,""NA"")" +"SUM(I23*K15)" +"+E20*E23" +"+IF(+AND(Deficiency>=0,NFPurchase>=0),Spin-SpinReq,IF(TotalSpinI12,I6-I12,0)-NFPurchase)<0,0,(+I8+IF(I6>I12,I6-I12,0)-NFPurchase))" +"E14+Nonspin" +"+MIN(P17-O17,R17*10)" +"E16+E17" +"SUM(J18*I18)" +"+E16-E12-IF((E17-E13)<0,E13-E17,0)" +"E19" +"+SUM(I18:I22)" +"+IF(I23>0,(I18*J18+I19*J19+I20*J20+I21*J21+I22*J22)/I23,""NA"")" +"SUM(K18:K22)" +"+E20*E23" +"+IF(+AND(Deficiency>=0,NFPurchase>=0),Spin-SpinReq,IF(TotalSpin65000,+(+(C184-65000)*0.02)+(65000*0.09),+C184*0.09)" +"ROUND(IF(+E212>78000,+E184*0.02,+E184*0.09),0)" +"ROUND(IF(+R184>81000,+(+(R184-81000)*0.02)+(81000*0.09),+R184*0.09),0)" +"ROUND(C22*0.09,0)" +"ROUND(+E22*0.09,0)" +"ROUND(IF(Instructions!J11>(78000*(+E11+E12)),(+(71000*(+E11+E12))*0.09)+((Instructions!J11-(71000*(+E11+E12)))*0.02),+Instructions!J11*0.09),0)" +"SUM(C239:C265)" +"Instructions!F5" +"Instructions!F3" +"SUM(G8:G12)" +"G13+G14" +"G8+G18" +"G20+G10" +"SUM(G40:G45)" +"G56+G46" +"Instructions!F3" +"Instructions!F5" +"+Detail!C177" +"$Q10/12" +"SUM(C10:C33)" +"ROUND(+C7+C34,0)" +"Instructions!F3" +"Instructions!F4" +"ROUND(+Detail!C24/1000,0)" +"ROUND(+Detail!D24/1000,0)" +"ROUND(+Detail!Q24/1000,0)" +"ROUND(+Detail!R24/1000,0)" +"ROUND(+Detail!S24/1000,0)" +"ROUND(+Detail!C65/1000,0)" +"ROUND(+Detail!D65/1000,0)" +"ROUND(+Detail!Q65/1000,0)" +"ROUND(+Detail!R65/1000,0)" +"ROUND(+Detail!S65/1000,0)" +"ROUND(+Detail!C155/1000,0)" +"ROUND(+Detail!D155/1000,0)" +"ROUND(+Detail!Q155/1000,0)" +"ROUND(+Detail!R155/1000,0)" +"ROUND(+Detail!S155/1000,0)" +"ROUND((+Detail!C115+Detail!C119+Detail!C131+Detail!C143+Detail!C123+Detail!C127+Detail!C135+Detail!C139)/1000,0)" +"ROUND((+Detail!D115+Detail!D119+Detail!D131+Detail!D143+Detail!D123+Detail!D127+Detail!D135+Detail!D139)/1000,0)" +"ROUND((+Detail!Q115+Detail!Q119+Detail!Q131+Detail!Q143+Detail!Q123+Detail!Q127+Detail!Q135+Detail!Q139)/1000,0)" +"ROUND((+Detail!C159+Detail!C163)/1000,0)" +"ROUND((+Detail!D159+Detail!D163)/1000,0)" +"ROUND((+Detail!Q159+Detail!Q163)/1000,0)" +"ROUND((+Detail!R159+Detail!R163)/1000,0)" +"ROUND((+Detail!S159+Detail!S163)/1000,0)" +"ROUND(+Detail!C95/1000,0)" +"ROUND(+Detail!D95/1000,0)" +"ROUND(+Detail!Q95/1000,0)" +"ROUND(+Detail!R95/1000,0)" +"ROUND(+Detail!S95/1000,0)" +"ROUND(Detail!C169/1000,0)-'Exec Summ'!D15-'Exec Summ'!D16-'Exec Summ'!D17-'Exec Summ'!D18-'Exec Summ'!D19" +"ROUND(Detail!D169/1000,0)-'Exec Summ'!F15-'Exec Summ'!F16-'Exec Summ'!F17-'Exec Summ'!F18-'Exec Summ'!F19" +"ROUND(Detail!Q169/1000,0)-'Exec Summ'!H15-'Exec Summ'!H16-'Exec Summ'!H17-'Exec Summ'!H18-'Exec Summ'!H19" +"ROUND(Detail!R169/1000,0)-'Exec Summ'!J15-'Exec Summ'!J16-'Exec Summ'!J17-'Exec Summ'!J18-'Exec Summ'!J19" +"ROUND(Detail!S169/1000,0)-'Exec Summ'!L15-'Exec Summ'!L16-'Exec Summ'!L17-'Exec Summ'!L18-'Exec Summ'!L19" +"SUM(D12:D20)" +"ROUND(+Detail!C28/1000,0)" +"ROUND(+Detail!D28/1000,0)" +"ROUND(+Detail!Q28/1000,0)" +"ROUND(+Detail!R28/1000,0)" +"ROUND(+Detail!S28/1000,0)" +"ROUND(+Detail!C32/1000,0)" +"ROUND(+Detail!D32/1000,0)" +"ROUND(+Detail!Q32/1000,0)" +"ROUND(+Detail!R32/1000,0)" +"ROUND(+Detail!S32/1000,0)" +"ROUND(+Detail!C173/1000,0)" +"ROUND(+Detail!D173/1000,0)" +"ROUND(+Detail!Q173/1000,0)" +"ROUND(+Detail!R173/1000,0)" +"ROUND(+Detail!S173/1000,0)" +"SUM(D22:D27)" +"ROUND(+Allocations!C34/1000,0)" +"ROUND(+Allocations!D34/1000,0)" +"ROUND(+Allocations!Q34/1000,0)" +"ROUND(+Allocations!R34/1000,0)" +"ROUND(+Allocations!S34/1000,0)" +"ROUND(D29+D31,1)" +"+Detail!C11" +"+Detail!D11" +"+Detail!Q11" +"+Detail!R11" +"+Detail!S11" +"CELL(""filename"",A36)" +"Instructions!F4" +"+Detail!A24" +"+Detail!E24" +"A1" +"+Detail!A28" +"+Detail!E28" +"+Detail!A32" +"+Detail!E32" +"+Detail!A36" +"+Detail!E39" +"+Detail!A40" +"+Detail!E43" +"+Detail!A44" +"+Detail!E47" +"+Detail!A48" +"+Detail!E51" +"+Detail!A52" +"+Detail!E55" +"+Detail!A56" +"+Detail!E59" +"+Detail!A60" +"+Detail!E63" +"+Detail!A68" +"+Detail!E71" +"Detail!A72" +"Detail!E75" +"A11" +"+Detail!A76" +"+Detail!E79" +"+Detail!A80" +"+Detail!E83" +"+Detail!A84" +"+Detail!E87" +"+Detail!A88" +"+Detail!E91" +"+Detail!A92" +"+Detail!E95" +"+Detail!A96" +"+Detail!E99" +"+Detail!A100" +"+Detail!E103" +"+Detail!A104" +"+Detail!E107" +"+Detail!A108" +"+Detail!E111" +"+Detail!A112" +"+Detail!E115" +"+Detail!A116" +"+Detail!E119" +"Detail!A120" +"Detail!E123" +"Detail!A124" +"Detail!E127" +"A23" +"+Detail!A128" +"+Detail!E131" +"Detail!A132" +"Detail!E135" +"Detail!A136" +"Detail!E139" +"+Detail!A140" +"+Detail!E143" +"+Detail!A144" +"+Detail!E147" +"+Detail!A148" +"+Detail!E151" +"+Detail!A152" +"+Detail!E155" +"+Detail!A156" +"+Detail!E159" +"+Detail!A160" +"+Detail!E163" +"+Detail!A164" +"+Detail!E167" +"+Detail!A173" +"+Detail!E173" +"SUM(C1:C38)" +"TODAY()" +"SUM(B6:C6)" +"H6-G6" +"SUM(B6:B12)" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+J38-H38" +"SUM(O38:AK38)/12" +"SUM(D7:D22)" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+D38-B38" +"SUM(O38:AK38)/12" +"SUM(D7:D13)" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"SUM(D7:D8)" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+D38-B38" +"SUM(O38:AK38)/12" +"SUM(D7:D14)" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+D38-B38" +"SUM(O38:AK38)/12" +"SUM(D7:D24)" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+D38-B38" +"SUM(O38:AK38)/12" +"SUM(D7:D26)" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+D38-B38" +"SUM(O38:AK38)/12" +"SUM(D7:D26)" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"SUM(D7:D8)" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+D38-B38" +"SUM(O38:AK38)/12" +"SUM(D7:D15)" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+'105653'!B11+'105654'!B11+'105655'!B11+'105656'!B11+'105657'!B11+'105658'!B11+'105659'!B11+'105660'!B11+'107061'!B11" +"+D11-B11" +"SUM(O11:AK11)" +"SUM(B11:B30)" +"SUM(B31:B34)" +"SUM(O38:AK38)/12" +"SUM(D6:D41)" +"+D6+D7+D8+D9:E9+D10+D13+D14+D34+D35:E35+D36+D37:E37+D38:E38+D39:E39+D41" +"+D42-D45" +"SUM(D45:D46)" +"+'[1]YTD Summary ($)'!A3" +"+C28*C35" +"SUM(C7:G7)" +"+I7*12" +"+E28*E37" +"+E39*E28" +"+F28*F39" +"+F28*F41" +"+E28*E43" +"+E28*E45" +"+C47*C28" +"8000000/12" +"+C28*C49" +"SUM(C7:C24)" +"SUM(E9:E17)" +"SUM(F7:F17)" +"SUM(I7:I23)" +"SUM(C35:C49)" +"+E28+E31" +"+C9/$C$7" +"3188502.78+237674.88+3040781.52" +"+G9/$G$7" +"9020.11" +"442237.29+557917.7" +"252662.18" +"45494.64+1341350.73" +"955569.96+270965.91" +"8402.19+109134.83" +"55378.47+706649.55" +"63123.98" +"3539881.2" +"345000+5007150.04" +"1470794.97+343995.78+4773660.57" +"SUM(C9:C22)" +"+C24+C26" +"+E26+E24" +"+C7-C28-1" +"G7-G28" +"9726378+308479+32071" +"+E11/7*5" +"+E11+G11" +"15579658+2820671" +"(-K11+I11)" +"+M11/K11" +"SUM(E13:E21)" +"+E14/7*5+19706+20000" +"126073+865" +"+E17/7*5+9896+880" +"97688+8144" +"+E18/7*5+6796+5000" +"190068+14400" +"48663+226" +"+E20/7*5+5074+1028" +"+E21/7*5+224+270" +"15468" +"SUM(G23:G26)" +"+E23/7*5+8126+4114" +"52812" +"SUM(G30:G31)" +"SUM(G33:G38)" +"9360" +"+E34/7*5+5198+3455" +"+E37/7*5+34428+72076" +"1638936" +"+E38/7*5+1157+3957" +"89520" +"+E39/7*5+9282+14331" +"311196" +"+E48/7*5+5952138" +"+E11+E12+E22+E29+E32+E39+E40+E41+E42+E43+E48+E49+E50+E27" +"+E54/7*5-1523796.67-202753-31591-1606721-12830298" +"-12016038.81-19037476.39" +"-K54+I54" +"+E55/7*5-1869617+425936+5001884" +"+E52+E54+E55" +"+D7/D$59" +"SUM(D6:D58)" +"SUM(E7:E58)" +"+G59-SUM(G6:G58)" +"#REF!" +"31100000-G62" +"+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!" +"+#REF!+G6+G7+G8+G9+G10+SUM(G11:G57)+G58" +"SUM(G65:G66)" +"+E11/7*5" +"10769832+1433004+700644" +"3321002+1003771" +"SUM(K11:M11)" +"+E11+G11+I11" +"(-R11+P11)" +"IF(T11=0,0,T11/P11)" +"SUM(E13:E21)" +"1010184*0.36" +"108000+84000" +"100160" +"101446" +"87390" +"41023" +"7111" +"SUM(E23:E28)" +"1010184*0.64" +"232888-2" +"132389" +"66194" +"22065" +"20553" +"SUM(E30:E31)" +"73-1" +"330000+300000" +"676425" +"SUM(E44:E47)" +"14385000" +"+E11+E12+E22+E29+E32+E39+E40+E41+E42+E43+E48+E49+E50+E54" +"+R11+R12+R22+R29+R32+R39+R40+R41+R42+R43+R48+R49+R50" +"+N52+N54" +"-10064187-13708345" +"-57269780+27344488" +"-R58+P58" +"+E52+E58+E59" +"+N56+N58+N59" +"91" +"28" +"'[2]Legal Revised '!P56" +"'[2]Legal Revised '!R56" +"2717692+2906040+216620" +"+C9/$C$7" +"+G$7*E9" +"2540772+189392+4747871+477099" +"+I9/$I$7" +"1058744+67743" +"248349+15890" +"509567+403061" +"352399+679212+66007" +"+M$7*K13-0.06" +"798322+41464" +"36253+759469+52291" +"+I15/$I$7+0.0004" +"237798+870918" +"761450+418943+75527" +"101913+7658" +"6695+133404+8964" +"1814858+50473+6780" +"+C18/$C$7-0.0002" +"5000000+2628539+488106" +"3539036+2750000" +"5000000+3000000" +"50301+3218" +"94990+6078" +"345000+230279+313522+4350773" +"650000+250000+57586" +"+C7-SUM(C9:C22)" +"+G$7*E23-0.26" +"SUM(C9:C23)" +"+C27/C24-0.01" +"+I27/I24" +"+C23-C27-1" +"+C29/C24" +"+G$7*E29+0.11" +"+I23-I27" +"+M$7*K29+1" +"SUM(C27:C29)" +"SUM(E27:E29)+0.01" +"+C28*C35" +"SUM(C7:H7)" +"+J7*12" +"+E28*E37" +"+E39*E28" +"+F28*F39" +"+F28*F41" +"+E28*E43" +"+E28*E45" +"250000/12" +"3000000/12" +"+C28*C49" +"SUM(C7:C24)" +"SUM(E9:E17)" +"SUM(F7:F17)" +"SUM(J7:J23)" +"5899802-4000000" +"(7297279-5000000)" +"(1137398-250000)" +"(4131101-1000000)" +"6525540-5000000" +"(5376804-2000000)" +"G5" +"'[1]2001 Int Legal billout'!C7" +"'[1]2001 Int Legal billout'!D7" +"100%/12" +"0.05/12" +"SUM(C35:C51)" +"SUM(E35:E52)" +"CELL(""filename"",A1)" +"CELL(""filename"",A1)" +"+P4-D73" +"31100000-SUM(P74:P76)" +"+'[1]Jan ext legal'!E5+'[1]Feb ext legal'!E5+'[1]Mar ext legal'!E5+'[1]Apr ext legal'!E5+'[1]May ext legal'!E5+'[1]Jun ext legal'!E5+'[1]Jul ext legal'!E5" +"+'[1]Jan ext legal'!K5+'[1]Feb ext legal'!K5+'[1]Mar ext legal'!K5+'[1]Apr ext legal'!K5+'[1]May ext legal'!K5+'[1]Jun ext legal'!K5+'[1]Jul ext legal'!K5" +"+D6/D$73" +"+N$4*M6" +"SUM(D6+N6)" +"+'[1]Jan ext legal'!E11+'[1]Feb ext legal'!E11+'[1]Mar ext legal'!E11+'[1]Apr ext legal'!E11+'[1]May ext legal'!E11+'[1]Jun ext legal'!E11+'[1]Jul ext legal'!E11" +"+'[1]Jan ext legal'!K11+'[1]Feb ext legal'!K11+'[1]Mar ext legal'!K11+'[1]Apr ext legal'!K11+'[1]May ext legal'!K11+'[1]Jun ext legal'!K11+'[1]Jul ext legal'!K11" +"+'[1]Jan ext legal'!E69+'[1]Feb ext legal'!E69+'[1]Mar ext legal'!E69+'[1]Apr ext legal'!E69+'[1]May ext legal'!E69+'[1]Jun ext legal'!E69+'[1]Jul ext legal'!E69" +"+'[1]Jan ext legal'!K69+'[1]Feb ext legal'!K69+'[1]Mar ext legal'!K69+'[1]Apr ext legal'!K69+'[1]May ext legal'!K69+'[1]Jun ext legal'!K69+'[1]Jul ext legal'!K69" +"SUM(D6:D72)" +"5000000/12*7" +"+'[1]Jan ext legal'!F76+'[1]Feb ext legal'!F76+'[1]Mar ext legal'!F76+'[1]Apr ext legal'!F76+'[1]May ext legal'!F76+'[1]Jun ext legal'!F76+'[1]Jul ext legal'!F76" +"+'[1]Jan ext legal'!K76+'[1]Feb ext legal'!K76+'[1]Mar ext legal'!K76+'[1]Apr ext legal'!K76+'[1]May ext legal'!K76+'[1]Jun ext legal'!K76+'[1]Jul ext legal'!K76" +"5000000/12*5" +"SUM(D74:N74)" +"650000/12*7" +"650000/12*5" +"+D6+D8+D9+D10+D11+D17+D18+D66+D67+D68+D69+D70+D72+D74+D75+D76" +"D13+D14+D15+D16+SUM(D19:D65)+D71" +"+P7+P12+P13+P14+P15+P16+SUM(P19:P65)+P71" +"SUM(D77:D78)" +"+P79-P73-P74-P75-P76" +"D73" +"CELL(""filename"",A1)" +"TODAY()" +"VLOOKUP(E3,F3:G14,2)" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"Input!D3" +"IF(Input!$D$3>='Legal-June'!P$2,""ACTUAL"",""PLAN2000"")" +"C2" +"IF(Input!$D$3>='Legal-June'!P$2,""Actual"",""Plan"")" +"E10-C10" +"SUM(P10:AL10)" +"SUM(C10:C26)" +"C27+C29" +"SUM(C36:C44)" +"SUM(G36:G44)+1" +"SUM(I36:I44)-1" +"G45+G47-1" +"I45+I47+1" +"SUM(D7:D68)" +"SUM(E6:E68)" +"NOW()" +"+C9+3" +"E9*F9" +"+J9*E9" +"E9*F9/30000" +"-E9*F9+L9+M9" +"E9*0.01" +"+C10+5" +"+C30+4" +"SUM(E9:E74)" +"+E6+E75" +"G75/E75" +"-N75/E75" +"TODAY()" +"SUM(B21:B22)" +"SUM(C4:K4)" +"L4-M4" +"SUM(B4:B13)" +"SUM(H4:H11)" +"N14/L14" +"SUM(C4:J4)" +"SUM(M4:Q4)" +"K4-R4" +"SUM(B4:B14)" +"T15/K15" +"TODAY()" +"'Balance Sheet'!I174" +"'Balance Sheet'!Y179" +"'Balance Sheet'!I182" +"'Balance Sheet'!Y187" +"'Balance Sheet'!I185" +"'Balance Sheet'!Y190" +"'Off-Balance Sheet'!J182" +"'Off-Balance Sheet'!AI182" +"'Off-Balance Sheet'!J180" +"'Off-Balance Sheet'!AI180" +"'Off-Balance Sheet'!J183" +"'Off-Balance Sheet'!AI183" +"SUM(D5:D16)" +"+G17+H17+I17+J17" +"-SUMIF('Off-Balance Sheet'!$J$8:$J$174,$C21,'Off-Balance Sheet'!AI$8:AI$174)" +"SUM(F21:F27)" +"+F17+F28" +"'Off-Balance Sheet'!J187" +"'Off-Balance Sheet'!AI187" +"'Off-Balance Sheet'!#REF!" +"'Off-Balance Sheet'!J184" +"'Off-Balance Sheet'!AI184" +"+D17+D35+D36" +"+F30+F35+F36" +"+GQ30+GQ35+GQ36+GQ15" +"SUMIF('Balance Sheet'!$I$8:$I$168,$C50,'Balance Sheet'!$T$8:$T$168)" +"SUMIF('Balance Sheet'!$I$8:$I$168,$C50,'Balance Sheet'!Y$8:Y$168)" +"SUM(D50:D59)" +"SUMIF('Off-Balance Sheet'!$J$8:$J$174,$C63,'Off-Balance Sheet'!$U$8:$U$174)" +"SUMIF('Off-Balance Sheet'!$J$8:$J$174,$C63,'Off-Balance Sheet'!AI$8:AI$174)" +"SUM(D63:D80)" +"SUM(D90:D111)" +"'Off-Balance Sheet'!AI76" +"SUM(D117:D136)" +"SUM(D139:D154)" +"SUM(D157:D175)" +"+D60-D11" +"+D81-D12" +"+D112-D13" +"+D137-D36" +"+F155-F9" +"+F176-F6-F7+F8" +"TODAY()" +"SUM(GD7:GD144)" +"SUM(GE7:IV144)" +"IF($S8=""USD"",+$R8,VLOOKUP($S8,Rates!$A$3:$C$7,3)*$R8)" +"IF(AND($U8>W$6,$U8<=X$6),+$T8,0)" +"SUM($X8:$GC8)" +"+GD8-T8" +"'Balance Sheet'!Y187" +"DATE(2001,11,12)" +"DATE(2001,11,15)" +"DATE(2001,12,31)" +"DATE(2002,8,1)" +"DATE(2003,1,15)" +"DATE(2003,4,1)" +"DATE(2003,6,15)" +"DATE(2003,10,15)" +"DATE(2004,1,15)" +"DATE(2004,2,23)" +"DATE(2004,9,1)" +"DATE(2004,9,10)" +"DATE(2004,9,15)" +"DATE(2005,3,31)" +"DATE(2005,4,8)" +"DATE(2005,5,1)" +"DATE(2005,7,1)" +"DATE(2005,8,15)" +"DATE(2005,11,15)" +"DATE(2006,3,15)" +"DATE(2006,4,14)" +"DATE(2006,4,23)" +"DATE(2006,7,15)" +"DATE(2007,5,15)" +"DATE(2007,10,15)" +"DATE(2007,12,23)" +"DATE(2008,9,15)" +"DATE(2008,11,15)" +"DATE(2009,8,1)" +"DATE(2011,6,1)" +"DATE(2012,9,15)" +"DATE(2015,6,30)" +"DATE(2015,12,30)" +"DATE(2015,12,31)" +"DATE(2023,8,15)" +"DATE(2028,7,15)" +"68.898629+1.1" +"DATE(2003,1,5)" +"DATE(2003,6,30)" +"DATE(2003,12,31)" +"DATE(2004,10,15)" +"DATE(2004,12,15)" +"DATE(2005,10,30)" +"DATE(2006,11,15)" +"DATE(2007,10,30)" +"DATE(2009,7,31)" +"DATE(2010,12,20)" +"DATE(2011,10,9)" +"DATE(2015,2,5)" +"DATE(2022,10,31)" +"DATE(2002,1,14)" +"DATE(2004,7,14)" +"DATE(2004,7,20)" +"DATE(2004,7,21)" +"DATE(2006,10,11)" +"DATE(2007,6,15)" +"DATE(2010,3,15)" +"DATE(2010,4,1)" +"DATE(2010,6,1)" +"DATE(2014,8,1)" +"DATE(2014,12,15)" +"DATE(2021,8,11)" +"DATE(2021,12,8)" +"DATE(2023,4,15)" +"DATE(2031,12,31)" +"DATE(2033,5,1)" +"DATE(2035,12,31)" +"30-0.441" +"IF(AND($U148>X$6,$U148<=Y$6),+$T148,0)" +"R150" +"DATE(2004,2,8)" +"DATE(2002,11,19)" +"SUMIF($H$8:$H$168,$H174,$T$8:$T$168)" +"SUM(I174:I176)" +"SUMIF($H$8:$H$168,$W179,X$8:X$168)" +"SUMIF($H$7:$EC$172,$H179,GD$7:GD$172)" +"SUMIF($H$7:$EC$172,$H179,GE$7:IV$172)" +"SUMIF($H$7:$EC$172,$H174,GD$7:GD$172)" +"SUMIF($H$7:$EC$172,$H174,GE$7:IV$172)" +"SUMIF($H$7:$EC$172,$H186,GD$7:GD$172)" +"SUMIF($H$7:$EC$172,$H186,GE$7:IV$172)" +"SUMIF($H$7:$EC$172,$H185,GD$7:GD$172)" +"SUMIF($H$7:$EC$172,$H185,GE$7:IV$172)" +"SUM(GD179:GD184)" +"SUM(GE179:IV184)" +"SUM(T8:T168)-I177-I182-I185-I186" +"SUM(GD187:GD191)" +"SUM(GE187:IV191)" +"SUM(X8:X168)" +"Y182+Y187+Y190+Y191" +"X193-X182-X187-X190-X191" +"SUM(Y8:Y168)-Y193" +"+GD192+GD185" +"+I190+I187+I179" +"+I183" +"+I180+I189" +"+T150" +"+I181" +"+I202+I198+I200+I199+I201" +"+J202+J198+J200+J199" +"+J203+I203" +"+Rates!$C$4" +"TODAY()" +"+Rates!$C$5" +"+AD2" +"1/S3" +"SUM(EO7:EO174)" +"SUM(#REF!)" +"0.0025/2" +"+AC8+AB8*#REF!+AA8*#REF!" +"IF($V8>AH$6,IF($V8<=AI$6,$U8,0),0)" +"IF(AND($V8>AJ$6,$V8<=AK$6),+$U8,0)" +"IF(AND($V8>EL$6,$V8<=EN$6),+$U8,0)" +"SUM($AI8:$EN8)" +"+EO8-U8" +"'Balance Sheet'!Y187" +"IF($T9=""USD"",+$S9,VLOOKUP($T9,$T$1:$U$5,2)*$S9)" +"143.511+23.602" +"SUM($BB18:$EN18)" +"0.0085/3" +"4.87/U38/3" +"0.0075/2" +"1.619543/4/U43" +"0.5%/5" +"(IF(AND($V46>BB$6,$V46<=BC$6),+$U46,0))/1000000" +"(IF(AND($V46>DW$6,$V46<=DX$6),+$U46,0))/1000000" +"(IF(AND($V46>EL$6,$V46<=EN$6),+$U46,0))/1000000" +"0.88268+0.888033+0.893418" +"0.898836+0.904287+0.909771" +"0.915289+0.92084+0.926424" +"0.902043+0.937514+0.943303" +"0.949128+0.954989+0.960886" +"0.96682+0.97279+0.978798" +"0.984842+0.990924+0.997044" +"0.973201+1.009211+1.015444" +"1.021715+1.028025+1.034374" +"1.040763+1.047191+1.053658" +"1.060166+1.066714+1.073303" +"1.049932+1.086417+1.093127" +"1.099879+1.106673+1.113509" +"1.120387+1.127308+1.134271" +"1.141278+1.148328+1.155421" +"1.32599+1.16955+1.17678" +"1.184049+1.193364+1.198724" +"1.1206129+1.213581+1.221078" +"1.228622+1.236213+1.24385" +"1.221535+1.259082+1.266861" +"1.274688+1.282564+1.290488" +"1.298464+1.306485" +"IF(AND($V49>BE$6,$V49<=BF$6),+$U49,0)" +"IF(AND($V49>EL$6,$V49<=EN$6),+$U49,0)" +"SUM($AI49:$EM49)" +"0.233672+0.234837+0.236008" +"0.237185+0.267357+0.355658" +"0.357431+0.359213+0.45596" +"0.453233+0.460492+0.462788+0.465096" +"0.467414+0.469745+0.472087" +"0.47444+0.510826+0.615434" +"0.618502+0.621586+0.722014+0.720614" +"0.725417+0.729105+0.73281" +"0.736535+0.740279+0.744041" +"0.747823+0.805622+0.971711" +"0.97665+0.981614+1.086366+1.086888" +"1.097412+1.10299+1.108596" +"1.114231+1.119894+1.125587" +"1.131308+1.137058+1.18743" +"1.93465+1.199532+1.307885+1.309533" +"1.321189+1.327904+1.334654" +"1.341437+1.348256+1.355108" +"1.361996+1.368919+0.570968" +"0.57387+0.576787+0.289859" +"0.5%/6" +"6.3*2" +"6.287*3" +"6.287*2" +"0.686/7/U63" +"2.875/5/U67" +"8.183+13.381" +"13.665+14.437+13.075" +"14.762+13.666+14.128" +"13.624+14.106+14.321" +"11.857+13.543+12.72" +"13.706+15.266+12.989" +"15.037+13.706+14.235" +"13.524+14.11+14.399" +"12.875+13.562+12.84" +"14.029+15.173+13.672" +"15.259+13.637+14.258" +"13.421+14.088+14.502" +"13.643+13.597+12.931" +"13.986+15.435+12.949" +"15.275+13.621+14.275" +"7.173+6.942" +"7.173+7.173+6.479" +"7.173+6.942+7.173" +"6.942+7.173+7.173" +"6.942+7.173+6.942" +"7.173+7.173+6.71" +"3.065+7.056" +"6.339+6.341" +"6.444+6.13+6.134" +"6.339+6.341+6.339" +"3.1" +"2.744+3.089" +"3.192+3.193+2.882" +"3.197+1.943+2.008" +"1.94+2.826+2.826" +"2.734+2.825+3.089" +"3.192+3.193+2.986" +"2.734+2.824+3.246" +"3.355+3.356+3.029" +"3.36+2.021+2.089" +"2.018+2.906+2.907" +"2.812+2.905+3.246" +"4.973+9.834" +"10.123+11.159+9.554" +"11.277+10.124+10.667" +"10.084+10.548+10.852" +"10.116+10.131+9.371" +"10.223+11.719+9.603" +"11.421+10.221+10.729" +"10.065+10.57+10.87" +"10.097+10.157+9.518" +"10.508+11.531+10.209" +"11.569+10.182+10.735" +"0.999+5.598" +"0.458+0.37" +"0.382+0.382+0.345" +"0.382+0.37+0.382" +"0.387+0.4+0.4" +"0.387+0.4+0.387" +"0.4+0.4+0.362" +"0.4+0.387+0.4" +"0.423+0.437+0.437" +"0.423+0.437+0.423" +"0.437+0.437+0.408" +"0.437+0.423+0.437" +"0.475+0.491+0.491" +"0.475+0.491+0.475" +"0.491+0.491+0.444" +"0.491+0.475+0.491" +"0.546+0.564+0.564" +"0.546+0.564+0.546" +"2.376+2.376" +"2.376+2.376+2.376" +"0.01+0.2769+6.249668-1.019216+12" +"1.914239+0.003469+1.450757+7.928946+0.803193" +"0.03853+1.185" +"0.0065/10" +"+AE89/15/172" +"DATE(YEAR(99),MONTH(V124),DAY(V124))" +"5%/15" +"+AE135/10/235" +"0.0035/10" +"0.001/8" +"0.625%/7" +"0.725%/10" +"IF(AND($V174>AI172,$V174<=AI$6),+$U174,0)" +"SUM(U7:U176)" +"SUMIF($I$8:$I$174,$I180,$U$8:$U$174)" +"SUMIF($I$7:$U$176,$I180,$U$7:$U$176)" +"SUMIF($I$8:$I$174,$AH180,AI$8:AI$174)" +"SUMIF($I$8:$I$174,$AH180,EN$7:EN$174)" +"SUM(J180:J184)" +"SUM(U180:U185)" +"SUM(J186:J187)" +"SUM(AI8:AI174)-AI189" +"+#REF!+EO187" +"SUMIF($B$7:$U$176,$T193,$U$7:$U$176)" +"SUM(U193:U195)" +"1/D7" +"TODAY()" +"TODAY()" +"TODAY()" +"NOW()" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUM(I31:I33)" +"IF(Input!A212=48,5,VLOOKUP(Input!A212,Input!C213:D263,2,0))" +"C213+1" +"SUM(I31:I33)" +"IF(Input!A212=48,5,VLOOKUP(Input!A212,Input!C213:D263,2,0))" +"C213+1" +"SUM(I31:I33)" +"IF(Input!A212=48,5,VLOOKUP(Input!A212,Input!C213:D263,2,0))" +"C213+1" +"(B55+C55+D55+E55+F55)*0.1" +"TODAY()" +"A9+1" +"A52+1" +"TODAY()" +"A45+1" +"+I49" +"((+L6-M6)/25)*10" +"+L5" +"+I22" +"LOOKUP(L12,Quarterly!$D$22:$E$28)" +"+Contingent!F32" +"+I22-H22" +"+G13" +"+Quarterly!E8/1000" +"-H23" +"+G13*0.09*0.208219178082192*0.51" +"+G23+H23" +"+G22+G23" +"G13*0.09*0.208219178082192*0.49" +"-G25*$G$9" +"-G25*$G$10" +"-G11" +"-G25*$G$8" +"SUM(G25:G31)" +"+Contingent!E36" +"+G33+G36" +"+G38*0.5" +"+H38" +"-G12*0.5" +"-G13" +"-G29" +"SUM(G43:G47)" +"+D5/$D$34" +"+F5-D5" +"+A5+1" +"SUM(C5:C32)" +"+C40" +"TODAY()" +"+F8*(1+$E$10/4)" +"+Summary!G5" +"XNPV($D$12,E8:Q8,E$6:Q$6)" +"+D12" +"XNPV($D$17,E$15:$H15,E$6:$H6)" +"+Summary!G6" +"+Q6" +"SUM(F23:F25)" +"+Summary!G15" +"+F28*(1+G30)" +"+F28*F26" +"+Summary!G7" +"+F$32/((1+$D34)^(YEAR(F$20)-YEAR($E$20)))" +"+G32/((1+$D$34)^(YEAR(G20)-YEAR($E$20)))" +"SUMPRODUCT(F34:R34,F38:R38)" +"+$E$12+$E$17+F34" +"SUM(F38:R38)" +"IF(Summary!$E$36=""yes"",0.1,0.25)" +"IF(Summary!$E$36=""yes"",0.4,0.25)" +"IF(Summary!$E$36=""yes"",0.2,0.25)" +"IF(Summary!$E$36=""yes"",0.15,0.25)" +"IF(Summary!$E$36=""yes"",0.1,0)" +"IF(Summary!$E$36=""yes"",0,0)" +"IF(Summary!$E$36=""yes"",0.05,0)" +"+D17" +"SUM(F40:R40)" +"+F36*F38" +"+E6" +"+F8" +"+H8" +"+I8" +"+J8" +"+K8" +"+L$8" +"+Q8" +"XNPV($D$12,E$49:Q$49,E$6:Q$6)" +"XNPV($D$12,F$50:Q$50,F$6:Q$6)" +"XNPV($D$12,G$51:Q$51,G$6:Q$6)" +"XNPV($D$12,H$52:Q$52,H$6:Q$6)" +"XNPV($D$12,I$53:Q$53,I$6:Q$6)" +"XNPV($D$12,J$54:Q$54,J$6:Q$6)" +"XNPV($D$12,K$55:Q$55,K$6:Q$6)" +"XNPV($D$12,L$56:Q$56,L$6:Q$6)" +"XNPV($D$12,M$57:Q$57,M$6:Q$6)" +"XNPV($D$12,N$58:Q$58,N$6:Q$6)" +"XNPV($D$12,O$59:Q$59,O$6:Q$6)" +"XNPV($D$12,P$60:Q$60,P$6:Q$6)" +"+Summary!G6" +"+Summary!G14*1000" +"E6*(1.0125)" +"R6*(1.0125)-0.05" +"+Summary!G5" +"XNPV($D$8,D6:AF6,D4:AF4)" +"LOOKUP(D8,D22:E28)" +"LOOKUP(D8,Summary!L12:R13)*1000" +"+E16" +"+E11*$D$10*(E4-D4)/365" +"+E6-E12" +"+E12+E13" +"+E11-E13" +"XIRR(D19:AF19,D4:AF4)" +"-E8" +"+E6" +"A2+1" +"B2+1" +"B2+1" +"#REF!+1" +"B2+1" +"B3+1" +"B3+1" +"CONCATENATE(C4,A4,D4,A4,E4,A4,G4)" +"A4" +"H5" +"CONCATENATE(C227,A227,E227,A227,G227)" +"H331" +"J318" +"CONCATENATE(C396,A396,D396,A396,G396)" +"H476" +"A495" +"CONCATENATE(D506,A506,E506,A506,G506)" +"L605" +"L617" +"[1]Products!B1504" +"[1]Products!J1504" +"[1]Products!H1504" +"K3" +"[1]Products!B1558" +"[1]Products!J1558" +"[1]Products!H1558" +"[1]Products!B1612" +"[1]Products!J1612" +"[1]Products!H1612" +"[1]Products!B476" +"[1]Products!J476" +"[1]Products!H476" +"[1]Products!B494" +"[1]Products!J494" +"[1]Products!H494" +"[1]Products!B496" +"[1]Products!J496" +"[1]Products!H496" +"[1]Products!B736" +"[1]Products!J736" +"[1]Products!H736" +"[1]Products!B396" +"[1]Products!J396" +"[1]Products!H396" +"[1]Products!B423" +"[1]Products!J423" +"[1]Products!H423" +"[1]Products!B149" +"[1]Products!J149" +"[1]Products!H149" +"[1]Products!B265" +"[1]Products!J265" +"[1]Products!H265" +"[1]Products!B291" +"[1]Products!J291" +"[1]Products!H291" +"[1]Products!B330" +"[1]Products!J330" +"[1]Products!H330" +"[1]Products!B369" +"[1]Products!J369" +"[1]Products!H369" +"[1]Products!B4" +"[1]Products!J4" +"[1]Products!H4" +"[1]Products!B30" +"[1]Products!J30" +"[1]Products!H30" +"[1]Products!B70" +"[1]Products!J70" +"[1]Products!H70" +"[1]Products!B96" +"[1]Products!J96" +"[1]Products!H96" +"[1]Products!B565" +"[1]Products!J565" +"[1]Products!H565" +"[1]Products!B591" +"[1]Products!J591" +"[1]Products!H591" +"[1]Products!B611" +"[1]Products!J611" +"[1]Products!H611" +"[1]Products!B1916" +"[1]Products!J1916" +"[1]Products!H1916" +"[1]Products!B1942" +"[1]Products!J1942" +"[1]Products!H1942" +"[1]Products!B97" +"[1]Products!J97" +"[1]Products!H97" +"[1]Products!B122" +"[1]Products!J122" +"[1]Products!H122" +"[1]Products!B1748" +"[1]Products!J1748" +"[1]Products!H1748" +"[1]Products!B1049" +"[1]Products!J1049" +"[1]Products!H1049" +"[1]Products!B1126" +"[1]Products!J1126" +"[1]Products!H1126" +"[1]Products!B1204" +"[1]Products!J1204" +"[1]Products!H1204" +"[1]Products!B1282" +"[1]Products!J1282" +"[1]Products!H1282" +"[1]Products!B1360" +"[1]Products!J1360" +"[1]Products!H1360" +"[1]Products!B1438" +"[1]Products!J1438" +"[1]Products!H1438" +"[1]Products!B737" +"[1]Products!J737" +"[1]Products!H737" +"[1]Products!B892" +"[1]Products!J892" +"[1]Products!H892" +"[1]Products!B1048" +"[1]Products!J1048" +"[1]Products!H1048" +"[1]Products!B1752" +"[1]Products!J1752" +"[1]Products!H1752" +"CONCATENATE($D$56,"" at "",$D$27,"", for "",$D$36, "" and settled using "", $D$52,"", quoted in "",$D$73, "" per "", $D$64)" +"CONCATENATE($D$58, "" at "",$D$27,"", for "",$D$36, "", and settled using "", $D$52,"", at a strike of "", $Q$6, "" quoted in "",$D$73, "" per "", $D$64,""."")" +"CONCATENATE(D57,"" at "",D29,"", for "",D45, "", quoted in "",D71, "" per "", D66,""."")" +"CONCATENATE(D57,"" at "",D29,"", for "",D45, "", quoted in "",D71, "" per "", D66,""."")" +"CONCATENATE(D57,"" at "",D29,"", for "",D45, "", quoted in "",D71, "" per "", D66,""."")" +"CONCATENATE(D57,"" at "",D29,"", for "",D45, "", quoted in "",D71, "" per "", D66,""."")" +"CONCATENATE(D57,"" at "",D29,"", for "",D45, "", quoted in "",D71, "" per "", D66,""."")" +"CONCATENATE(D57,"" at "",D29,"", for "",D45, "", quoted in "",D71, "" per "", D66,""."")" +"CONCATENATE(D57,"" at "",D29,"", for "",D45, "", quoted in "",D71, "" per "", D66,""."")" +"CONCATENATE(D57,"" at "",D29,"", for "",D45, "", quoted in "",D71, "" per "", D66,""."")" +"CONCATENATE(D57,"" at "",D29,"", for "",D45, "", quoted in "",D71, "" per "", D66,""."")" +"CONCATENATE(D57,"" at "",D29,"", for "",D45, "", quoted in "",D71, "" per "", D66,""."")" +"CONCATENATE(D60,"", or "",O12, "", at "", D29,"", for "",D48, "", quoted in "",D73, "" per "", D64,""."")" +"CONCATENATE(D60,"", or "",O12, "", at "", D29,"", for "",D48, "", quoted in "",D73, "" per "", D64,""."")" +"CONCATENATE(D60,"", or "",O12, "", at "", D29,"", for "",D48, "", quoted in "",D73, "" per "", D64,""."")" +"CONCATENATE(D60,"", or "",O12, "", at "", D29,"", for "",D48, "", quoted in "",D73, "" per "", D64,""."")" +"CONCATENATE(D60,"", or "",O12, "", at "", D29,"", for "",D48, "", quoted in "",D73, "" per "", D64,""."")" +"CONCATENATE(D60,"", or "",O12, "", at "", D29,"", for "",D48, "", quoted in "",D73, "" per "", D64,""."")" +"CONCATENATE(D60,"", or "",O12, "", at "", D29,"", for "",D48, "", quoted in "",D73, "" per "", D64,""."")" +"CONCATENATE(D60,"", or "",O12, "", at "", D29,"", for "",D48, "", quoted in "",D73, "" per "", D64,""."")" +"CONCATENATE(D60,"", or "",O12, "", at "", D29,"", for "",D48, "", quoted in "",D73, "" per "", D64,""."")" +"CONCATENATE(D60,"", or "",O12, "", at "", D29,"", for "",D48, "", quoted in "",D73, "" per "", D64,""."")" +"CONCATENATE(D59,"" at "",D27,"", for "",D41, "", at a strike of "", S12, "" quoted in "",D73, "" per "", D64)" +"CONCATENATE(D59,"" at "",D27,"", for "",D41, "", at a strike of "", S12, "" quoted in "",D73, "" per "", D64)" +"CONCATENATE(D59,"" at "",D27,"", for "",D41, "", at a strike of "", S12, "" quoted in "",D73, "" per "", D64)" +"CONCATENATE(D59,"" at "",D27,"", for "",D41, "", at a strike of "", S12, "" quoted in "",D73, "" per "", D64)" +"CONCATENATE(D59,"" at "",D27,"", for "",D41, "", at a strike of "", S12, "" quoted in "",D73, "" per "", D64)" +"CONCATENATE(D59,"" at "",D27,"", for "",D41, "", at a strike of "", S12, "" quoted in "",D73, "" per "", D64)" +"CONCATENATE(D59,"" at "",D27,"", for "",D41, "", at a strike of "", S12, "" quoted in "",D73, "" per "", D64)" +"CONCATENATE(D59,"" at "",D27,"", for "",D41, "", at a strike of "", S12, "" quoted in "",D73, "" per "", D64)" +"CONCATENATE(D59,"" at "",D27,"", for "",D41, "", at a strike of "", S12, "" quoted in "",D73, "" per "", D64)" +"CONCATENATE(D59,"" at "",D27,"", for "",D41, "", at a strike of "", S12, "" quoted in "",D73, "" per "", D64)" +"CONCATENATE(UKGas!$D56,"" at "",UKGas!$D$27,"", for "",UKGas!$D$36, "" and settled using "", UKGas!$D$52,"", quoted in "",UKGas!$D$73, "" per "", UKGas!$D$64,""."")" +"CONCATENATE(UKGas!$D57,"" at "",UKGas!$D$27,"", for "",UKGas!$D$37, "" and settled using "", UKGas!$D$52,"", quoted in "",UKGas!$D$70, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D58,"" at "",UKGas!$D$27,"", for "",UKGas!$D$41, "" and settled using "", UKGas!$D$52,"", quoted in "",UKGas!$D$71, "" per "", UKGas!$D$67,""."")" +"CONCATENATE(UKGas!$D59,"" at "",UKGas!$D$27,"", for "",UKGas!$D$42, "" and settled using "", UKGas!$D$52,"", quoted in "",UKGas!$D$72, "" per "", UKGas!$D$68,""."")" +"CONCATENATE(UKGas!$D$58, "" at "",UKGas!$D$27,"", for "",UKGas!$D$36, "", and settled using "", UKGas!$D$52,"", at a strike of "", UKGas!$Q$6, "" quoted in "",UKGas!$D$73, "" per "", UKGas!$D$64,""."")" +"CONCATENATE(UKGas!$D$59, "" at "",UKGas!$D$27,"", for "",UKGas!$D$36, "", and settled using "", UKGas!$D$52,"", at a strike of "", UKGas!$Q$6, "" quoted in "",UKGas!$D$70, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$58, "" at "",UKGas!$D$27,"", for "",UKGas!$D$37, "", and settled using "", UKGas!$D$52,"", at a strike of "", UKGas!$Q$6, "" quoted in "",UKGas!$D$73, "" per "", UKGas!$D$64,""."")" +"CONCATENATE(UKGas!$D$59, "" at "",UKGas!$D$27,"", for "",UKGas!$D$37, "", and settled using "", UKGas!$D$52,"", at a strike of "", UKGas!$Q$6, "" quoted in "",UKGas!$D$70, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$57, "" at "",UKGas!$D$27,"", for "",UKGas!$D$45, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$57, "" at "",UKGas!$D$27,"", for "",UKGas!$D$46, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$57, "" at "",UKGas!$D$27,"", for "",UKGas!$D$47, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$57, "" at "",UKGas!$D$27,"", for "",UKGas!$D$48, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$57, "" at "",UKGas!$D$27,"", for "",UKGas!$D$36, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$57, "" at "",UKGas!$D$29,"", for "",UKGas!$D$45, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$57, "" at "",UKGas!$D$29,"", for "",UKGas!$D$46, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$57, "" at "",UKGas!$D$29,"", for "",UKGas!$D$47, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$57, "" at "",UKGas!$D$29,"", for "",UKGas!$D$36, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$57, "" at "",UKGas!$D$31,"", for "",UKGas!$D$45, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$57, "" at "",UKGas!$D$31,"", for "",UKGas!$D$46, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$57, "" at "",UKGas!$D$31,"", for "",UKGas!$D$48, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$57, "" at "",UKGas!$D$30,"", for "",UKGas!$D$45, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$57, "" at "",UKGas!$D$30,"", for "",UKGas!$D$47, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$57, "" at "",UKGas!$D$30,"", for "",UKGas!$D$48, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$57, "" at "",UKGas!$D$27,"", for "",UKGas!$D$38, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$57, "" at "",UKGas!$D$27,"", for "",UKGas!$D$41, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$57, "" at "",UKGas!$D$27,"", for "",UKGas!$D$42, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$57, "" at "",UKGas!$D$27,"", for "",UKGas!$D$49, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$58, "" at "",UKGas!$D$27,"", for "",UKGas!$D$48, "", at a strike of "", UKGas!$Q$6, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$59, "" at "",UKGas!$D$27,"", for "",UKGas!$D$48, "", at a strike of "", UKGas!$Q$6, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$58, "" at "",UKGas!$D$27,"", for "",UKGas!$D$36, "", at a strike of "", UKGas!$Q$6, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$59, "" at "",UKGas!$D$27,"", for "",UKGas!$D$36, "", at a strike of "", UKGas!$Q$6, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$58, "" at "",UKGas!$D$27,"", for "",UKGas!$D$38, "", at a strike of "", UKGas!$Q$6, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$59, "" at "",UKGas!$D$27,"", for "",UKGas!$D$38, "", at a strike of "", UKGas!$Q$6, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$58, "" at "",UKGas!$D$27,"", for "",UKGas!$D$49, "", at a strike of "", UKGas!$Q$6, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$59, "" at "",UKGas!$D$27,"", for "",UKGas!$D$49, "", at a strike of "", UKGas!$Q$6, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$60, "" at "",UKGas!$D$27,"", for "",UKGas!$D$40, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$60, "" at "",UKGas!$D$27,"", for "",UKGas!$D$41, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$60, "" at "",UKGas!$D$27,"", for "",UKGas!$D$42, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$61, "" at "",UKGas!$D$27,"", for "",UKGas!$D$47, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$61, "" at "",UKGas!$D$27,"", for "",UKGas!$D$48, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(UKGas!$D$61, "" at "",UKGas!$D$27,"", for "",UKGas!$D$36, "" quoted in "",UKGas!$D$71, "" per "", UKGas!$D$66,""."")" +"CONCATENATE(ContGas!$C$27, "" at "",ContGas!$C$30,"", for "",ContGas!$C$40, "" quoted in "",ContGas!$C$60, "" per "", ContGas!$C$48,""."")" +"CONCATENATE(ContGas!$C$27, "" at "",ContGas!$C$30,"", for "",ContGas!$C$41, "" quoted in "",ContGas!$C$60, "" per "", ContGas!$C$48,""."")" +"CONCATENATE(ContGas!$C$27, "" at "",ContGas!$C$30,"", for "",ContGas!$C$42, "" quoted in "",ContGas!$C$60, "" per "", ContGas!$C$48,""."")" +"CONCATENATE(ContGas!$C$27, "" at "",ContGas!$C$30,"", for "",ContGas!$C$43, "" quoted in "",ContGas!$C$60, "" per "", ContGas!$C$48,""."")" +"CONCATENATE(ContGas!$C$27, "" at "",ContGas!$C$30,"", for "",ContGas!$C$33, "" quoted in "",ContGas!$C$60, "" per "", ContGas!$C$48,""."")" +"CONCATENATE(ContGas!$C$27, "" at "",ContGas!$C$30,"", for "",ContGas!$C$35, "" quoted in "",ContGas!$C$60, "" per "", ContGas!$C$48,""."")" +"CONCATENATE(ContGas!$C$27, "" at "",ContGas!$C$30,"", for "",ContGas!$C$38, "" quoted in "",ContGas!$C$60, "" per "", ContGas!$C$48,""."")" +"CONCATENATE(ContGas!$C$27, "" at "",ContGas!$C$30,"", for "",ContGas!$C$39, "" quoted in "",ContGas!$C$60, "" per "", ContGas!$C$48,""."")" +"CONCATENATE(ContGas!$C$27, "" at "",ContGas!$C$30,"", for "",ContGas!$C$44, "" quoted in "",ContGas!$C$60, "" per "", ContGas!$C$48,""."")" +"UKGas!$D$58&"" at ""&ContGas!$C$30&"" for ""&ContGas!$C$43&"" at a strike of XXX quoted in ""&UKGas!$D$71&"" per ""&ContGas!$C$48" +"UKGas!$D$59&"" at ""&ContGas!$C$30&"" for ""&ContGas!$C$43&"" at a strike of XXX quoted in ""&UKGas!$D$71&"" per ""&ContGas!$C$48" +"UKGas!$D$58&"" at ""&ContGas!$C$30&"" for ""&ContGas!$C$33&"" at a strike of XXX quoted in ""&UKGas!$D$71&"" per ""&ContGas!$C$48" +"UKGas!$D$59&"" at ""&ContGas!$C$30&"" for ""&ContGas!$C$33&"" at a strike of XXX quoted in ""&UKGas!$D$71&"" per ""&ContGas!$C$48" +"UKGas!$D$58&"" at ""&ContGas!$C$30&"" for ""&ContGas!$C$34&"" at a strike of XXX quoted in ""&UKGas!$D$71&"" per ""&ContGas!$C$48" +"UKGas!$D$59&"" at ""&ContGas!$C$30&"" for ""&ContGas!$C$34&"" at a strike of XXX quoted in ""&UKGas!$D$71&"" per ""&ContGas!$C$48" +"UKGas!$D$58&"" at ""&ContGas!$C$30&"" for ""&ContGas!$C$44&"" at a strike of XXX quoted in ""&UKGas!$D$71&"" per ""&ContGas!$C$48" +"UKGas!$D$59&"" at ""&ContGas!$C$30&"" for ""&ContGas!$C$44&"" at a strike of XXX quoted in ""&UKGas!$D$71&"" per ""&ContGas!$C$48" +"UKGas!$D$60&"" at ""&ContGas!$C$30&"" for ""&ContGas!$C$34&"" quoted in ""&UKGas!$D$71&"" per ""&UKGas!E66" +"UKGas!$D$60&"" at ""&ContGas!$C$30&"" for ""&ContGas!D38&"" quoted in ""&UKGas!$D$71&"" per ""&UKGas!E67" +"UKGas!$D$61&"" at ""&ContGas!$C$30&"" for ""&UKGas!$D$47&"" quoted in ""&UKGas!$D$71&"" per ""&UKGas!$D$66" +"UKGas!$D$61&"" at ""&ContGas!D43&"" for ""&UKGas!$D$47&"" quoted in ""&UKGas!$D$71&"" per ""&UKGas!$D$66" +"UKGas!$D$61&"" at ""&ContGas!D33&"" for ""&UKGas!$D$47&"" quoted in ""&UKGas!$D$71&"" per ""&UKGas!$D$66" +"UKGas!$D$61&"" at ""&ContGas!D44&"" for ""&UKGas!$D$47&"" quoted in ""&UKGas!$D$71&"" per ""&UKGas!$D$66" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$23,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$46,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$24,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$46,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$27,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$46,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$28,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$46,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$31,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$46,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$32,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$46,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$35,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$46,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$36,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$46,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$23,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$47,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$24,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$47,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$27,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$47,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$28,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$47,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$31,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$47,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$32,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$47,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$35,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$47,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$36,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$47,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$23,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$48,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$24,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$48,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$27,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$48,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$28,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$48,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$31,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$48,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$32,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$48,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$35,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$48,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$36,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$48,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$23,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$49,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$24,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$49,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$27,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$49,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$28,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$49,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$31,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$49,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$32,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$49,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$35,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$49,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$36,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$49,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$23,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$50,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$24,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$50,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$27,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$50,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$28,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$50,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$31,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$50,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$32,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$50,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$35,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$50,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKGas!$D$56,"" for "",UKPower!$E$36,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$50,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"UKGas!D56&"" for ""&UKPower!$E$23&"" for ""&UKPower!$D$44&"" and settled ""&UKPower!$D$51&"" quoted in ""&UKGas!D71&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$24&"" for ""&UKPower!$D$44&"" and settled ""&UKPower!$D$51&"" quoted in ""&UKGas!$D$71&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$27&"" for ""&UKPower!$D$44&"" and settled ""&UKPower!$D$51&"" quoted in ""&UKGas!$D$71&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$28&"" for ""&UKPower!$D$44&"" and settled ""&UKPower!$D$51&"" quoted in ""&UKGas!$D$71&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$31&"" for ""&UKPower!$D$44&"" and settled ""&UKPower!$D$51&"" quoted in ""&UKGas!$D$71&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$32&"" for ""&UKPower!$D$44&"" and settled ""&UKPower!$D$51&"" quoted in ""&UKGas!$D$71&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$35&"" for ""&UKPower!$D$44&"" and settled ""&UKPower!$D$51&"" quoted in ""&UKGas!$D$71&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$36&"" for ""&UKPower!$D$44&"" and settled ""&UKPower!$D$51&"" quoted in ""&UKGas!$D$71&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$23&"" for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$46&"" quoted in ""&UKGas!D79&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$24&"" for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$46&"" quoted in ""&UKGas!$D$71&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$27&"" for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$46&"" quoted in ""&UKGas!$D$71&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$28&"" for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$46&"" quoted in ""&UKGas!$D$71&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$31&"" for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$46&"" quoted in ""&UKGas!$D$71&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$32&"" for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$46&"" quoted in ""&UKGas!$D$71&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$35&"" for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$46&"" quoted in ""&UKGas!$D$71&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$36&"" for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$46&"" quoted in ""&UKGas!$D$71&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$23&"" for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$47&"" quoted in ""&UKGas!D87&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$24&"" for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$47&"" quoted in ""&UKGas!$D$71&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$27&"" for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$47&"" quoted in ""&UKGas!$D$71&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$28&"" for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$47&"" quoted in ""&UKGas!$D$71&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$31&"" for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$47&"" quoted in ""&UKGas!$D$71&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$32&"" for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$47&"" quoted in ""&UKGas!$D$71&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$35&"" for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$47&"" quoted in ""&UKGas!$D$71&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$36&"" for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$47&"" quoted in ""&UKGas!$D$71&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$23&"" for ""&UKPower!$D$42&"" and settled ""&UKPower!$D$46&"" quoted in ""&UKGas!D95&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$24&"" for ""&UKPower!$D$42&"" and settled ""&UKPower!$D$46&"" quoted in ""&UKGas!$D$71&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$27&"" for ""&UKPower!$D$42&"" and settled ""&UKPower!$D$46&"" quoted in ""&UKGas!$D$71&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$28&"" for ""&UKPower!$D$42&"" and settled ""&UKPower!$D$46&"" quoted in ""&UKGas!$D$71&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$31&"" for ""&UKPower!$D$42&"" and settled ""&UKPower!$D$46&"" quoted in ""&UKGas!$D$71&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$32&"" for ""&UKPower!$D$42&"" and settled ""&UKPower!$D$46&"" quoted in ""&UKGas!$D$71&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$35&"" for ""&UKPower!$D$42&"" and settled ""&UKPower!$D$46&"" quoted in ""&UKGas!$D$71&"" per ""&UKPower!$D$62" +"UKGas!$D$56&"" for ""&UKPower!$E$36&"" for ""&UKPower!$D$42&"" and settled ""&UKPower!$D$46&"" quoted in ""&UKGas!$D$71&"" per ""&UKPower!$D$62" +"CONCATENATE(UKPower!$D$55,"" for "",UKPower!$E$29,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$46,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$56,"" for "",UKPower!$E$30,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$46,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$55,"" for "",UKPower!$E$33,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$46,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$56,"" for "",UKPower!$E$34,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$46,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$55,"" for "",UKPower!$E$37,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$46,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$56,"" for "",UKPower!$E$28,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$47,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$55,"" for "",UKPower!$E$31,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$47,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$56,"" for "",UKPower!$E$32,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$47,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$55,"" for "",UKPower!$E$35,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$47,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$56,"" for "",UKPower!$E$36,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$47,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$56,"" for "",UKPower!$E$28,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$48,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$55,"" for "",UKPower!$E$31,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$48,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$56,"" for "",UKPower!$E$32,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$48,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$55,"" for "",UKPower!$E$35,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$48,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$56,"" for "",UKPower!$E$36,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$48,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$56,"" for "",UKPower!$E$28,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$49,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$55,"" for "",UKPower!$E$31,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$49,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$56,"" for "",UKPower!$E$32,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$49,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$55,"" for "",UKPower!$E$35,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$49,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$56,"" for "",UKPower!$E$36,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$49,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$56,"" for "",UKPower!$E$28,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$50,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$55,"" for "",UKPower!$E$31,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$50,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$56,"" for "",UKPower!$E$32,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$50,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$55,"" for "",UKPower!$E$35,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$50,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$56,"" for "",UKPower!$E$36,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$50,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$56,"" for "",UKPower!$E$28,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$51,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$55,"" for "",UKPower!$E$31,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$51,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$56,"" for "",UKPower!$E$32,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$51,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$55,"" for "",UKPower!$E$35,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$51,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$56,"" for "",UKPower!$E$36,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$51,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$55,"" for "",UKPower!$E$29,"", for "",UKPower!$D$43, "" and settled "",UKPower!$D$46,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$56,"" for "",UKPower!$E$30,"", for "",UKPower!$D$43, "" and settled "",UKPower!$D$46,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$55,"" for "",UKPower!$E$33,"", for "",UKPower!$D$43, "" and settled "",UKPower!$D$46,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$56,"" for "",UKPower!$E$34,"", for "",UKPower!$D$43, "" and settled "",UKPower!$D$46,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$55,"" for "",UKPower!$E$37,"", for "",UKPower!$D$43, "" and settled "",UKPower!$D$46,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$56,"" for "",UKPower!$E$28,"", for "",UKPower!$D$43, "" and settled "",UKPower!$D$47,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$55,"" for "",UKPower!$E$31,"", for "",UKPower!$D$43, "" and settled "",UKPower!$D$47,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$56,"" for "",UKPower!$E$32,"", for "",UKPower!$D$43, "" and settled "",UKPower!$D$47,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$55,"" for "",UKPower!$E$35,"", for "",UKPower!$D$43, "" and settled "",UKPower!$D$47,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$56,"" for "",UKPower!$E$36,"", for "",UKPower!$D$43, "" and settled "",UKPower!$D$47,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$55,"" for "",UKPower!$E$29,"", for "",UKPower!$D$42, "" and settled "",UKPower!$D$46,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$56,"" for "",UKPower!$E$30,"", for "",UKPower!$D$42, "" and settled "",UKPower!$D$46,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$55,"" for "",UKPower!$E$33,"", for "",UKPower!$D$42, "" and settled "",UKPower!$D$46,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$56,"" for "",UKPower!$E$34,"", for "",UKPower!$D$42, "" and settled "",UKPower!$D$46,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(UKPower!$D$55,"" for "",UKPower!$E$37,"", for "",UKPower!$D$42, "" and settled "",UKPower!$D$46,"" at a strike of "", UKGas!$Q$6,"" qouted in "",UKPower!$D$59, "" per "", UKPower!$D$62,""."")" +"CONCATENATE(ContPower!$C$39, "" against "",ContPower!$C$43,"", for "",ContPower!$C$52, "" for "",ContPower!$C$63, "" and settled in "",ContPower!$C$69, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(ContPower!$C$39, "" against "",ContPower!$C$43,"", for "",ContPower!$C$53, "" for "",ContPower!$C$63, "" and settled in "",ContPower!$C$69, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(ContPower!$C$39, "" against "",ContPower!$C$43,"", for "",ContPower!$C$54, "" for "",ContPower!$C$63, "" and settled in "",ContPower!$C$69, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(ContPower!$C$39, "" against "",ContPower!$C$43,"", for "",ContPower!$C$55, "" for "",ContPower!$C$63, "" and settled in "",ContPower!$C$69, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(ContPower!$C$39, "" against "",ContPower!$C$44,"", for "",ContPower!$C$52, "" for "",ContPower!$C$59, "" and settled in "",ContPower!$C$69, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(ContPower!$C$39, "" against "",ContPower!$C$44,"", for "",ContPower!$C$53, "" for "",ContPower!$C$59, "" and settled in "",ContPower!$C$69, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(ContPower!$C$39, "" against "",ContPower!$C$44,"", for "",ContPower!$C$54, "" for "",ContPower!$C$59, "" and settled in "",ContPower!$C$69, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(ContPower!$C$39, "" against "",ContPower!$C$44,"", for "",ContPower!$C$55, "" for "",ContPower!$C$59, "" and settled in "",ContPower!$C$69, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(ContPower!$C$39, "" against "",ContPower!$C$44,"", for "",ContPower!$C$52, "" for "",ContPower!$C$60, "" and settled in "",ContPower!$C$69, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(ContPower!$C$39, "" against "",ContPower!$C$44,"", for "",ContPower!$C$53, "" for "",ContPower!$C$60, "" and settled in "",ContPower!$C$69, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(ContPower!$C$39, "" against "",ContPower!$C$44,"", for "",ContPower!$C$54, "" for "",ContPower!$C$60, "" and settled in "",ContPower!$C$69, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(ContPower!$C$39, "" against "",ContPower!$C$44,"", for "",ContPower!$C$55, "" for "",ContPower!$C$60, "" and settled in "",ContPower!$C$69, "" per "", ContPower!$C$80,""."")" +"IberianPower!$D$18&"" at ""&IberianPower!$D$31&"" for ""&IberianPower!$D$24&"" and settled using ""&IberianPower!$D$38&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$31&"" for ""&IberianPower!$D$25&"" and settled using ""&IberianPower!$D$38&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$31&"" for ""&IberianPower!$D$26&"" and settled using ""&IberianPower!$D$38&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$31&"" for ""&IberianPower!$D$27&"" and settled using ""&IberianPower!$D$38&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$31&"" for ""&IberianPower!$D$28&"" and settled using ""&IberianPower!$D$38&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$31&"" for ""&IberianPower!$D$29&"" and settled using ""&IberianPower!$D$38&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$31&"" for ""&IberianPower!$D$24&"" and settled using ""&IberianPower!$D$39&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$31&"" for ""&IberianPower!$D$25&"" and settled using ""&IberianPower!$D$39&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$31&"" for ""&IberianPower!$D$26&"" and settled using ""&IberianPower!$D$39&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$31&"" for ""&IberianPower!$D$27&"" and settled using ""&IberianPower!$D$39&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$31&"" for ""&IberianPower!$D$28&"" and settled using ""&IberianPower!$D$39&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$31&"" for ""&IberianPower!$D$29&"" and settled using ""&IberianPower!$D$39&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$31&"" for ""&IberianPower!$D$24&"" and settled using ""&IberianPower!$D$40&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$31&"" for ""&IberianPower!$D$25&"" and settled using ""&IberianPower!$D$40&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$31&"" for ""&IberianPower!$D$26&"" and settled using ""&IberianPower!$D$40&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$31&"" for ""&IberianPower!$D$27&"" and settled using ""&IberianPower!$D$40&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$31&"" for ""&IberianPower!$D$28&"" and settled using ""&IberianPower!$D$40&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$31&"" for ""&IberianPower!$D$29&"" and settled using ""&IberianPower!$D$40&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$31&"" for ""&IberianPower!$D$24&"" and settled using ""&IberianPower!$D$41&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$31&"" for ""&IberianPower!$D$25&"" and settled using ""&IberianPower!$D$41&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$31&"" for ""&IberianPower!$D$26&"" and settled using ""&IberianPower!$D$41&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$31&"" for ""&IberianPower!$D$27&"" and settled using ""&IberianPower!$D$41&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$31&"" for ""&IberianPower!$D$28&"" and settled using ""&IberianPower!$D$41&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$31&"" for ""&IberianPower!$D$29&"" and settled using ""&IberianPower!$D$41&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$32&"" for ""&IberianPower!$D$24&"" and settled using ""&IberianPower!$D$38&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$32&"" for ""&IberianPower!$D$25&"" and settled using ""&IberianPower!$D$38&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$32&"" for ""&IberianPower!$D$26&"" and settled using ""&IberianPower!$D$38&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$32&"" for ""&IberianPower!$D$27&"" and settled using ""&IberianPower!$D$38&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$32&"" for ""&IberianPower!$D$28&"" and settled using ""&IberianPower!$D$38&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$32&"" for ""&IberianPower!$D$29&"" and settled using ""&IberianPower!$D$38&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$32&"" for ""&IberianPower!$D$24&"" and settled using ""&IberianPower!$D$39&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$32&"" for ""&IberianPower!$D$25&"" and settled using ""&IberianPower!$D$39&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$32&"" for ""&IberianPower!$D$26&"" and settled using ""&IberianPower!$D$39&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$32&"" for ""&IberianPower!$D$27&"" and settled using ""&IberianPower!$D$39&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$32&"" for ""&IberianPower!$D$28&"" and settled using ""&IberianPower!$D$39&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$32&"" for ""&IberianPower!$D$29&"" and settled using ""&IberianPower!$D$39&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$32&"" for ""&IberianPower!$D$24&"" and settled using ""&IberianPower!$D$40&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$32&"" for ""&IberianPower!$D$25&"" and settled using ""&IberianPower!$D$40&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$32&"" for ""&IberianPower!$D$26&"" and settled using ""&IberianPower!$D$40&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$32&"" for ""&IberianPower!$D$27&"" and settled using ""&IberianPower!$D$40&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$32&"" for ""&IberianPower!$D$28&"" and settled using ""&IberianPower!$D$40&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$32&"" for ""&IberianPower!$D$29&"" and settled using ""&IberianPower!$D$40&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$32&"" for ""&IberianPower!$D$24&"" and settled using ""&IberianPower!$D$41&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$32&"" for ""&IberianPower!$D$25&"" and settled using ""&IberianPower!$D$41&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$32&"" for ""&IberianPower!$D$26&"" and settled using ""&IberianPower!$D$41&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$32&"" for ""&IberianPower!$D$27&"" and settled using ""&IberianPower!$D$41&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$32&"" for ""&IberianPower!$D$28&"" and settled using ""&IberianPower!$D$41&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$32&"" for ""&IberianPower!$D$29&"" and settled using ""&IberianPower!$D$41&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$33&"" for ""&IberianPower!$D$24&"" and settled using ""&IberianPower!$D$38&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$33&"" for ""&IberianPower!$D$25&"" and settled using ""&IberianPower!$D$38&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$33&"" for ""&IberianPower!$D$26&"" and settled using ""&IberianPower!$D$38&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$33&"" for ""&IberianPower!$D$27&"" and settled using ""&IberianPower!$D$38&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$33&"" for ""&IberianPower!$D$28&"" and settled using ""&IberianPower!$D$38&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$33&"" for ""&IberianPower!$D$29&"" and settled using ""&IberianPower!$D$38&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$33&"" for ""&IberianPower!$D$24&"" and settled using ""&IberianPower!$D$39&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$33&"" for ""&IberianPower!$D$25&"" and settled using ""&IberianPower!$D$39&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$33&"" for ""&IberianPower!$D$26&"" and settled using ""&IberianPower!$D$39&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$33&"" for ""&IberianPower!$D$27&"" and settled using ""&IberianPower!$D$39&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$33&"" for ""&IberianPower!$D$28&"" and settled using ""&IberianPower!$D$39&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$33&"" for ""&IberianPower!$D$29&"" and settled using ""&IberianPower!$D$39&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$33&"" for ""&IberianPower!$D$24&"" and settled using ""&IberianPower!$D$40&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$33&"" for ""&IberianPower!$D$25&"" and settled using ""&IberianPower!$D$40&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$33&"" for ""&IberianPower!$D$26&"" and settled using ""&IberianPower!$D$40&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$33&"" for ""&IberianPower!$D$27&"" and settled using ""&IberianPower!$D$40&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$33&"" for ""&IberianPower!$D$28&"" and settled using ""&IberianPower!$D$40&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$33&"" for ""&IberianPower!$D$29&"" and settled using ""&IberianPower!$D$40&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$33&"" for ""&IberianPower!$D$24&"" and settled using ""&IberianPower!$D$41&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$33&"" for ""&IberianPower!$D$25&"" and settled using ""&IberianPower!$D$41&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$33&"" for ""&IberianPower!$D$26&"" and settled using ""&IberianPower!$D$41&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$33&"" for ""&IberianPower!$D$27&"" and settled using ""&IberianPower!$D$41&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$33&"" for ""&IberianPower!$D$28&"" and settled using ""&IberianPower!$D$41&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"IberianPower!$D$18&"" at ""&IberianPower!$D$33&"" for ""&IberianPower!$D$29&"" and settled using ""&IberianPower!$D$41&""quoted in Portuguese Escudos per ""&UKPower!$D$62" +"CONCATENATE(Coal!$D$16, "" for Steam Coal 1 with quality "",Coal!$C$20, "", "", Coal!$C$21,"", "", Coal!$C$22,"", "",Coal!$C$23,"", to be delivered on the basis of "", Coal!$C$39,"", at the "",Coal!$C$37, "" for "",Liquids!$C$67, "" as quoted in "",UKGas!$D$70, "" per "", Coal!$C$41,""."")" +"CONCATENATE(Coal!$D$17, "" for Steam Coal 1 with quality "",Coal!$C$20, "", "", Coal!$C$21,"", "", Coal!$C$22,"", "",Coal!$C$23,"", to be delivered on the basis of "", Coal!$C$39,"", at the "",Coal!$C$37, "" for "",Liquids!$C$79, "" at a strike of "", UKGas!$Q$6,"" as qouted in "",UKGas!$D$70, "" per "", Coal!$C$41,""."")" +"CONCATENATE(Weather!$D$17, "" for "",Weather!$C$38,"", at "",Weather!$D$42, "" on the "",Weather!$C$47, "". The payout above/below the strike is at 2500 "",Weather!$C$55, "" and maximum payout is set at 500,000 "",Weather!$C$55,""."")" +"CONCATENATE(Weather!$D$17, "" for "",Weather!$C$34,"", at "",Weather!$D$43, "" on the "",Weather!$C$47, "". The payout above/below the strike is at 2500 "",Weather!$C$55, "" and maximum payout is set at 500,000 "",Weather!$C$55,""."")" +"CONCATENATE(Weather!$D$17, "" for "",Weather!$C$39,"", at "",Weather!$D$42, "" on the "",Weather!$C$47, "". The payout above/below the strike is at 2500 "",Weather!$C$55, "" and maximum payout is set at 500,000 "",Weather!$C$55,""."")" +"CONCATENATE(Weather!$D$17, "" for "",Weather!$C$38,"", at "",Weather!$D$43, "" on the "",Weather!$C$49, "". The payout above/below the strike is at 2500 "",Weather!$C$55, "" and maximum payout is set at 500,000 "",Weather!$C$55,""."")" +"CONCATENATE(Weather!$D$17, "" for "",Weather!$C$36,"", at "",Weather!$D$42, "" on the "",Weather!$C$49, "". The payout above/below the strike is at 2500 "",Weather!$C$55, "" and maximum payout is set at 500,000 "",Weather!$C$55,""."")" +"CONCATENATE(Weather!$D$17, "" for "",Weather!$C$39,"", at "",Weather!$D$43, "" on the "",Weather!$C$49, "". The payout above/below the strike is at 2500 "",Weather!$C$55, "" and maximum payout is set at 500,000 "",Weather!$C$55,""."")" +"CONCATENATE(Weather!$D$17, "" for "",Weather!$C$38,"", at "",Weather!$D$42, "" on the "",Weather!$D$23, "". The payout above/below the strike is at 2500 "",Weather!$C$55, "" and maximum payout is set at 500,000 "",Weather!$C$55,""."")" +"CONCATENATE(Weather!$D$17, "" for "",Weather!$C$34,"", at "",Weather!$D$43, "" on the "",Weather!$D$23, "". The payout above/below the strike is at 2500 "",Weather!$C$55, "" and maximum payout is set at 500,000 "",Weather!$C$55,""."")" +"CONCATENATE(Weather!$D$17, "" for "",Weather!$C$39,"", at "",Weather!$D$42, "" on the "",Weather!$D$23, "". The payout above/below the strike is at 2500 "",Weather!$C$55, "" and maximum payout is set at 500,000 "",Weather!$C$55,""."")" +"Liquids!$C$33&"" for ""&Liquids!$C$60&"" ""&Liquids!$C$51&"" minus ""&Liquids!$C$61&"" ""&Liquids!$C$52&"" to be delivered on the basis of ""&Liquids!$C$47&"" basis ""&Liquids!$C$44&"" for ""&Liquids!$C$78&"" and settled using ""&Liquids!$D$83&"" quoted in ""&UKGas!$D$70&"" per ""&Liquids!$C$87" +"Liquids!$C$33&"" for ""&Liquids!$C$60&"" ""&Liquids!$C$51&"" minus ""&Liquids!$C$61&"" ""&Liquids!$C$52&"" to be delivered on the basis of ""&Liquids!$C$47&"" basis ""&Liquids!$C$44&"" for ""&Liquids!$C$79&"" and settled using ""&Liquids!$D$83&"" quoted in ""&UKGas!$D$70&"" per ""&Liquids!$C$87" +"Liquids!$C$33&"" for ""&Liquids!$C$60&"" ""&Liquids!$C$51&"" minus ""&Liquids!$C$61&"" ""&Liquids!$C$52&"" to be delivered on the basis of ""&Liquids!$C$47&"" basis ""&Liquids!$C$44&"" for ""&Liquids!$C$80&"" and settled using ""&Liquids!$D$83&"" quoted in ""&UKGas!$D$70&"" per ""&Liquids!$C$87" +"Liquids!$C$35&"" for ""&Liquids!$C$60&"" ""&Liquids!$C$52&"" minus ""&Liquids!$C$60&"" ""&Liquids!$C$51&"" to be delivered on the basis of ""&Liquids!$C$47&"" at the ""&Liquids!$C$44&"" for ""&Liquids!$C$78&"" and settled using ""&Liquids!$D$83&"" quoted in ""&UKGas!$D$70&"" per ""&Liquids!$C$87" +"Liquids!$C$35&"" for ""&Liquids!$C$60&"" ""&Liquids!$C$52&"" minus ""&Liquids!$C$60&"" ""&Liquids!$C$51&"" to be delivered on the basis of ""&Liquids!$C$47&"" at the ""&Liquids!$C$44&"" for ""&Liquids!$C$79&"" and settled using ""&Liquids!$D$83&"" quoted in ""&UKGas!$D$70&"" per ""&Liquids!$C$87" +"Liquids!$C$35&"" for ""&Liquids!$C$60&"" ""&Liquids!$C$52&"" minus ""&Liquids!$C$60&"" ""&Liquids!$C$51&"" to be delivered on the basis of ""&Liquids!$C$47&"" at the ""&Liquids!$C$44&"" for ""&Liquids!$C$80&"" and settled using ""&Liquids!$D$83&"" quoted in ""&UKGas!$D$70&"" per ""&Liquids!$C$87" +"Liquids!$C$32&"" for ""&Liquids!$C$63&"" ""&Liquids!$C$50&"" to be delivered on the basis of ""&Liquids!$C$46&"" at the ""&Liquids!$C$44&"" for ""&Liquids!$C$78&"" and settled using ""&Liquids!$D$83&"" quoted in ""&UKGas!$D$70&"" per ""&Liquids!$C$87" +"Liquids!$C$32&"" for ""&Liquids!$C$63&"" ""&Liquids!$C$50&"" to be delivered on the basis of ""&Liquids!$C$46&"" at the ""&Liquids!$C$44&"" for ""&Liquids!$C$79&"" and settled using ""&Liquids!$D$83&"" quoted in ""&UKGas!$D$70&"" per ""&Liquids!$C$87" +"Liquids!$C$32&"" for ""&Liquids!$C$63&"" ""&Liquids!$C$50&"" to be delivered on the basis of ""&Liquids!$C$46&"" at the ""&Liquids!$C$44&"" for ""&Liquids!$C$80&"" and settled using ""&Liquids!$D$83&"" quoted in ""&UKGas!$D$70&"" per ""&Liquids!$C$87" +"Liquids!$C$32&"" for ""&Liquids!$C$62&"" ""&Liquids!$C$51&"" to be delivered on the basis of ""&Liquids!$C$47&"" at the ""&Liquids!$C$39&"" for ""&Liquids!$C$78&"" and settled using ""&Liquids!$D$83&"" quoted in ""&UKGas!$D$70&"" per ""&Liquids!$C$87" +"Liquids!$C$32&"" for ""&Liquids!$C$62&"" ""&Liquids!$C$51&"" to be delivered on the basis of ""&Liquids!$C$47&"" at the ""&Liquids!$C$39&"" for ""&Liquids!$C$79&"" and settled using ""&Liquids!$D$83&"" quoted in ""&UKGas!$D$70&"" per ""&Liquids!$C$87" +"Liquids!$C$32&"" for ""&Liquids!$C$62&"" ""&Liquids!$C$51&"" to be delivered on the basis of ""&Liquids!$C$47&"" at the ""&Liquids!$C$39&"" for ""&Liquids!$C$80&"" and settled using ""&Liquids!$D$83&"" quoted in ""&UKGas!$D$70&"" per ""&Liquids!$C$87" +"Liquids!$C$32&"" for ""&Liquids!$C$70&"" ""&Liquids!$C$53&"" to be delivered on the basis of ""&Liquids!$C$46&"" at the ""&Liquids!$C$39&"" for ""&Liquids!$C$78&"" and settled using ""&Liquids!$D$85&"" quoted in ""&UKGas!$D$70&"" per ""&Liquids!$C$87" +"Liquids!$C$32&"" for ""&Liquids!$C$70&"" ""&Liquids!$C$53&"" to be delivered on the basis of ""&Liquids!$C$46&"" at the ""&Liquids!$C$39&"" for ""&Liquids!$C$79&"" and settled using ""&Liquids!$D$85&"" quoted in ""&UKGas!$D$70&"" per ""&Liquids!$C$87" +"Liquids!$C$32&"" for ""&Liquids!$C$70&"" ""&Liquids!$C$53&"" to be delivered on the basis of ""&Liquids!$C$46&"" at the ""&Liquids!$C$39&"" for ""&Liquids!$C$80&"" and settled using ""&Liquids!$D$85&"" quoted in ""&UKGas!$D$70&"" per ""&Liquids!$C$87" +"Liquids!$C$33&"" for ""&Liquids!$C$64&"" for ""&Liquids!$C$78&"" and settled using ""&Liquids!$D$82&"" quoted in ""&UKGas!$D$70&"" per ""&Liquids!$C$87" +"Liquids!$C$33&"" for ""&Liquids!$C$64&"" for ""&Liquids!$C$79&"" and settled using ""&Liquids!$D$82&"" quoted in ""&UKGas!$D$70&"" per ""&Liquids!$C$87" +"Liquids!$C$33&"" for ""&Liquids!$C$64&"" for ""&Liquids!$C$80&"" and settled using ""&Liquids!$D$82&"" quoted in ""&UKGas!$D$70&"" per ""&Liquids!$C$87" +"Liquids!$C$34&"" for ""&Liquids!$C$66&"" to be delivered on the basis of ""&Liquids!$C$46&"" at ""&Liquids!$C$39&"" for ""&Liquids!$C$81&"" settled in ""&UKGas!$D$70&"" per ""&Liquids!$C$87" +"Liquids!$C$34&"" for ""&Liquids!$C$69&"" to be delivered on the basis of ""&Liquids!$C$46&"" at ""&Liquids!$C$42&"" for ""&Liquids!$C$81&"" settled in Deutschmarks per ""&Liquids!$C$87" +"Liquids!$C$34&"" for ""&Liquids!$C$69&"" to be delivered on the basis of ""&Liquids!$C$47&"" at ""&Liquids!$C$42&"" for ""&Liquids!$C$81&"" settled in French Francs per ""&Liquids!$C$87" +"Liquids!$C$34&"" for ""&Liquids!$C$71&"" to be delivered on the basis of ""&Liquids!$C$47&"" at ""&Liquids!$C$40&"" for ""&Liquids!$C$81&"" settled in Austrian Schillings per ""&Liquids!$C$87" +"Liquids!$C$34&"" for ""&Liquids!$C$71&"" to be delivered on the basis of ""&Liquids!$C$47&"" at ""&Liquids!$C$42&"" for ""&Liquids!$C$81&"" settled in Pounds Sterling per ""&Liquids!$C$87" +"Liquids!$C$34&"" for ""&Liquids!$C$68&"" to be delivered on the basis of ""&Liquids!$C$47&"" at ""&Liquids!$C$42&"" for ""&Liquids!$C$81&"" settled in Euros per ""&Liquids!$C$87" +"Liquids!$C$34&"" for ""&Liquids!$C$65&"" to be delivered on the basis of ""&Liquids!$C$47&"" at ""&Liquids!$C$41&"" for ""&Liquids!$C$81&"" settled in United States Dollars per ""&Liquids!$C$87" +"CONCATENATE(NordicPower!$C$52, "" "",NordicPower!$C$29,"", for "",NordicPower!$C$18, "" for "",NordicPower!$C$37, "" and settled in "",ContPower!$C$75, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(NordicPower!$C$52, "" "",NordicPower!$C$30,"", for "",NordicPower!$C$19, "" for "",NordicPower!$C$38, "" and settled in "",ContPower!$C$75, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(NordicPower!$C$52, "" "",NordicPower!$C$31,"", for "",NordicPower!$C$20, "" for "",NordicPower!$C$39, "" and settled in "",ContPower!$C$75, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(NordicPower!$C$52, "" "",NordicPower!$C$32,"", for "",NordicPower!$C$21, "" for "",NordicPower!$C$37, "" and settled in "",ContPower!$C$75, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(NordicPower!$C$52, "" "",NordicPower!$C$33,"", for "",NordicPower!$C$23, "" for "",NordicPower!$C$38, "" and settled in "",ContPower!$C$75, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(NordicPower!$C$52, "" "",NordicPower!$C$29,"", for "",NordicPower!$C$22, "" for "",NordicPower!$C$39, "" and settled in "",ContPower!$C$75, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(NordicPower!$C$52, "" "",NordicPower!$C$30,"", for "",NordicPower!$C$25, "" for "",NordicPower!$C$37, "" and settled in "",ContPower!$C$75, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(NordicPower!$C$43, "" "",NordicPower!$C$29,"", for "",NordicPower!$C$18, "" for "",NordicPower!$C$37, "" at a strike of "", UKGas!$Q$6, "" and quoted in "",ContPower!$C$75, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(NordicPower!$C$44, "" "",NordicPower!$C$30,"", for "",NordicPower!$C$19, "" for "",NordicPower!$C$38, "" at a strike of "", UKGas!$Q$6, "" and quoted in "",ContPower!$C$75, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(NordicPower!$C$43, "" "",NordicPower!$C$31,"", for "",NordicPower!$C$20, "" for "",NordicPower!$C$39, "" at a strike of "", UKGas!$Q$6, "" and qouted in "",ContPower!$C$75, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(NordicPower!$C$44, "" "",NordicPower!$C$32,"", for "",NordicPower!$C$21, "" for "",NordicPower!$C$37, "" at a strike of "", UKGas!$Q$6, "" and qouted in "",ContPower!$C$75, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(NordicPower!$C$43, "" "",NordicPower!$C$33,"", for "",NordicPower!$C$23, "" for "",NordicPower!$C$38, "" at a strike of "", UKGas!$Q$6, "" and qouted in "",ContPower!$C$75, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(NordicPower!$C$44, "" "",NordicPower!$C$29,"", for "",NordicPower!$C$22, "" for "",NordicPower!$C$39, "" at a strike of "", UKGas!$Q$6, "" and qouted in "",ContPower!$C$75, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(NordicPower!$C$43, "" "",NordicPower!$C$30,"", for "",NordicPower!$C$25, "" for "",NordicPower!$C$37, "" at a strike of "", UKGas!$Q$6, "" and qouted in "",ContPower!$C$75, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(NordicPower!$C$51, "" "",NordicPower!$C$29,"", for "",NordicPower!$C$18, "" for "",NordicPower!$C$37, "" and settled in "",ContPower!$C$75, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(NordicPower!$C$51, "" "",NordicPower!$C$30,"", for "",NordicPower!$C$19, "" for "",NordicPower!$C$38, "" and settled in "",ContPower!$C$75, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(NordicPower!$C$51, "" "",NordicPower!$C$31,"", for "",NordicPower!$C$20, "" for "",NordicPower!$C$39, "" and settled in "",ContPower!$C$75, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(NordicPower!$C$51, "" "",NordicPower!$C$32,"", for "",NordicPower!$C$21, "" for "",NordicPower!$C$37, "" and settled in "",ContPower!$C$75, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(NordicPower!$C$51, "" "",NordicPower!$C$33,"", for "",NordicPower!$C$23, "" for "",NordicPower!$C$38, "" and settled in "",ContPower!$C$75, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(NordicPower!$C$51, "" "",NordicPower!$C$29,"", for "",NordicPower!$C$22, "" for "",NordicPower!$C$39, "" and settled in "",ContPower!$C$75, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(NordicPower!$C$51, "" "",NordicPower!$C$30,"", for "",NordicPower!$C$25, "" for "",NordicPower!$C$37, "" and settled in "",ContPower!$C$75, "" per "", ContPower!$C$80,""."")" +"CONCATENATE(C32,"" for "",C60,"" to be delivered on the basis of "",C47, "" at the "", C43, "", for "",C79,"", and settled using "",D83,"", quoted in "",[1]UKGas!D69,"" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C60,"" to be delivered on the basis of "",C47, "" at the "", C43, "", for "",C79,"", and settled using "",D83,"", quoted in "",[1]UKGas!D69,"" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C60,"" to be delivered on the basis of "",C47, "" at the "", C43, "", for "",C79,"", and settled using "",D83,"", quoted in "",[1]UKGas!D69,"" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C60,"" to be delivered on the basis of "",C47, "" at the "", C43, "", for "",C79,"", and settled using "",D83,"", quoted in "",[1]UKGas!D69,"" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C60,"" to be delivered on the basis of "",C47, "" at the "", C43, "", for "",C79,"", and settled using "",D83,"", quoted in "",[1]UKGas!D69,"" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C60,"" to be delivered on the basis of "",C47, "" at the "", C43, "", for "",C79,"", and settled using "",D83,"", quoted in "",[1]UKGas!D69,"" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C60,"" to be delivered on the basis of "",C47, "" at the "", C43, "", for "",C79,"", and settled using "",D83,"", quoted in "",[1]UKGas!D69,"" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C60,"" to be delivered on the basis of "",C47, "" at the "", C43, "", for "",C79,"", and settled using "",D83,"", quoted in "",[1]UKGas!D69,"" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C60,"" to be delivered on the basis of "",C47, "" at the "", C43, "", for "",C79,"", and settled using "",D83,"", quoted in "",[1]UKGas!D69,"" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C60,"" to be delivered on the basis of "",C47, "" at the "", C43, "", for "",C79,"", and settled using "",D83,"", quoted in "",[1]UKGas!D69,"" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C60,"" to be delivered on the basis of "",C47, "" at the "", C43, "", for "",C79,"", and settled using "",D83,"", quoted in "",[1]UKGas!D69,"" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C62,"" in "", C72, "", to be delivered on the basis of "",C46, "" at the "", C39, "", for "",C80,"" and settled using "",D83, "", quoted in "", [2]UKGas!D69, "" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C62,"" in "", C72, "", to be delivered on the basis of "",C46, "" at the "", C39, "", for "",C80,"" and settled using "",D83, "", quoted in "", [2]UKGas!D69, "" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C62,"" in "", C72, "", to be delivered on the basis of "",C46, "" at the "", C39, "", for "",C80,"" and settled using "",D83, "", quoted in "", [2]UKGas!D69, "" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C62,"" in "", C72, "", to be delivered on the basis of "",C46, "" at the "", C39, "", for "",C80,"" and settled using "",D83, "", quoted in "", [2]UKGas!D69, "" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C62,"" in "", C72, "", to be delivered on the basis of "",C46, "" at the "", C39, "", for "",C80,"" and settled using "",D83, "", quoted in "", [2]UKGas!D69, "" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C62,"" in "", C72, "", to be delivered on the basis of "",C46, "" at the "", C39, "", for "",C80,"" and settled using "",D83, "", quoted in "", [2]UKGas!D69, "" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C62,"" in "", C72, "", to be delivered on the basis of "",C46, "" at the "", C39, "", for "",C80,"" and settled using "",D83, "", quoted in "", [2]UKGas!D69, "" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C62,"" in "", C72, "", to be delivered on the basis of "",C46, "" at the "", C39, "", for "",C80,"" and settled using "",D83, "", quoted in "", [2]UKGas!D69, "" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C62,"" in "", C72, "", to be delivered on the basis of "",C46, "" at the "", C39, "", for "",C80,"" and settled using "",D83, "", quoted in "", [2]UKGas!D69, "" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C62,"" in "", C72, "", to be delivered on the basis of "",C46, "" at the "", C39, "", for "",C80,"" and settled using "",D83, "", quoted in "", [2]UKGas!D69, "" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C62,"" in "", C72, "", to be delivered on the basis of "",C46, "" at the "", C39, "", for "",C80,"" and settled using "",D83, "", quoted in "", [2]UKGas!D69, "" per "",C87,""."")" +"CONCATENATE(C33,"" for "",C60,"" and "",C61,"" in "", C73, "", to be delivered on the basis of "",C47, "" at the "", C39, "", for "",C79,"" and settled using "",D83, "", quoted in "", [2]UKGas!D70, "" per "",C87,""."")" +"CONCATENATE(C33,"" for "",C60,"" and "",C61,"" in "", C73, "", to be delivered on the basis of "",C47, "" at the "", C39, "", for "",C79,"" and settled using "",D83, "", quoted in "", [2]UKGas!D70, "" per "",C87,""."")" +"CONCATENATE(C33,"" for "",C60,"" and "",C61,"" in "", C73, "", to be delivered on the basis of "",C47, "" at the "", C39, "", for "",C79,"" and settled using "",D83, "", quoted in "", [2]UKGas!D70, "" per "",C87,""."")" +"CONCATENATE(C33,"" for "",C60,"" and "",C61,"" in "", C73, "", to be delivered on the basis of "",C47, "" at the "", C39, "", for "",C79,"" and settled using "",D83, "", quoted in "", [2]UKGas!D70, "" per "",C87,""."")" +"CONCATENATE(C33,"" for "",C60,"" and "",C61,"" in "", C73, "", to be delivered on the basis of "",C47, "" at the "", C39, "", for "",C79,"" and settled using "",D83, "", quoted in "", [2]UKGas!D70, "" per "",C87,""."")" +"CONCATENATE(C33,"" for "",C60,"" and "",C61,"" in "", C73, "", to be delivered on the basis of "",C47, "" at the "", C39, "", for "",C79,"" and settled using "",D83, "", quoted in "", [2]UKGas!D70, "" per "",C87,""."")" +"CONCATENATE(C33,"" for "",C60,"" and "",C61,"" in "", C73, "", to be delivered on the basis of "",C47, "" at the "", C39, "", for "",C79,"" and settled using "",D83, "", quoted in "", [2]UKGas!D70, "" per "",C87,""."")" +"CONCATENATE(C33,"" for "",C60,"" and "",C61,"" in "", C73, "", to be delivered on the basis of "",C47, "" at the "", C39, "", for "",C79,"" and settled using "",D83, "", quoted in "", [2]UKGas!D70, "" per "",C87,""."")" +"CONCATENATE(C33,"" for "",C60,"" and "",C61,"" in "", C73, "", to be delivered on the basis of "",C47, "" at the "", C39, "", for "",C79,"" and settled using "",D83, "", quoted in "", [2]UKGas!D70, "" per "",C87,""."")" +"CONCATENATE(C33,"" for "",C60,"" and "",C61,"" in "", C73, "", to be delivered on the basis of "",C47, "" at the "", C39, "", for "",C79,"" and settled using "",D83, "", quoted in "", [2]UKGas!D70, "" per "",C87,""."")" +"CONCATENATE(C33,"" for "",C60,"" and "",C61,"" in "", C73, "", to be delivered on the basis of "",C47, "" at the "", C39, "", for "",C79,"" and settled using "",D83, "", quoted in "", [2]UKGas!D70, "" per "",C87,""."")" +"CONCATENATE(D18,"" at "", D31,"", for "",D24, "", and settled using "", D35,"", quoted in "",D42, "" per "", D28)" +"CONCATENATE(D18,"" at "", D31,"", for "",D24, "", and settled using "", D35,"", quoted in "",D42, "" per "", D28)" +"CONCATENATE(D18,"" at "", D31,"", for "",D24, "", and settled using "", D35,"", quoted in "",D42, "" per "", D28)" +"CONCATENATE(D18,"" at "", D31,"", for "",D24, "", and settled using "", D35,"", quoted in "",D42, "" per "", D28)" +"CONCATENATE(D18,"" at "", D31,"", for "",D24, "", and settled using "", D35,"", quoted in "",D42, "" per "", D28)" +"CONCATENATE(D18,"" at "", D31,"", for "",D24, "", and settled using "", D35,"", quoted in "",D42, "" per "", D28)" +"CONCATENATE(D18,"" at "", D31,"", for "",D24, "", and settled using "", D35,"", quoted in "",D42, "" per "", D28)" +"CONCATENATE(D18,"" at "", D31,"", for "",D24, "", and settled using "", D35,"", quoted in "",D42, "" per "", D28)" +"CONCATENATE(D18,"" at "", D31,"", for "",D24, "", and settled using "", D35,"", quoted in "",D42, "" per "", D28)" +"CONCATENATE(D18,"" at "", D31,"", for "",D24, "", and settled using "", D35,"", quoted in "",D42, "" per "", D28)" +"CONCATENATE(D17,"" of "",C33,"" 2000"", "" at the "", D42,"" on the "", C47,"". The payout above/below the strike is at 2500 "",C54,"" and maximum payout is set at 500,000 "",C54,""."")" +"CONCATENATE(D17,"" of "",C33,"" 2000"", "" at the "", D42,"" on the "", C47,"". The payout above/below the strike is at 2500 "",C54,"" and maximum payout is set at 500,000 "",C54,""."")" +"CONCATENATE(D17,"" of "",C33,"" 2000"", "" at the "", D42,"" on the "", C47,"". The payout above/below the strike is at 2500 "",C54,"" and maximum payout is set at 500,000 "",C54,""."")" +"CONCATENATE(D17,"" of "",C33,"" 2000"", "" at the "", D42,"" on the "", C47,"". The payout above/below the strike is at 2500 "",C54,"" and maximum payout is set at 500,000 "",C54,""."")" +"CONCATENATE(D17,"" of "",C33,"" 2000"", "" at the "", D42,"" on the "", C47,"". The payout above/below the strike is at 2500 "",C54,"" and maximum payout is set at 500,000 "",C54,""."")" +"CONCATENATE(D17,"" of "",C33,"" 2000"", "" at the "", D42,"" on the "", C47,"". The payout above/below the strike is at 2500 "",C54,"" and maximum payout is set at 500,000 "",C54,""."")" +"CONCATENATE(D17,"" of "",C33,"" 2000"", "" at the "", D42,"" on the "", C47,"". The payout above/below the strike is at 2500 "",C54,"" and maximum payout is set at 500,000 "",C54,""."")" +"CONCATENATE(D17,"" of "",C33,"" 2000"", "" at the "", D42,"" on the "", C47,"". The payout above/below the strike is at 2500 "",C54,"" and maximum payout is set at 500,000 "",C54,""."")" +"CONCATENATE(D17,"" of "",C33,"" 2000"", "" at the "", D42,"" on the "", C47,"". The payout above/below the strike is at 2500 "",C54,"" and maximum payout is set at 500,000 "",C54,""."")" +"CONCATENATE(C26,"" at "",#REF!, "" at "",C30,"", for "",C35,"" in "",C53,"" per "",C50,""."")" +"CONCATENATE(C26,"" at "",#REF!, "" at "",C30,"", for "",C35,"" in "",C53,"" per "",C50,""."")" +"CONCATENATE(C26,"" at "",#REF!, "" at "",C30,"", for "",C35,"" in "",C53,"" per "",C50,""."")" +"CONCATENATE(C26,"" at "",#REF!, "" at "",C30,"", for "",C35,"" in "",C53,"" per "",C50,""."")" +"CONCATENATE(C26,"" at "",#REF!, "" at "",C30,"", for "",C35,"" in "",C53,"" per "",C50,""."")" +"CONCATENATE(C26,"" at "",#REF!, "" at "",C30,"", for "",C35,"" in "",C53,"" per "",C50,""."")" +"CONCATENATE(C26,"" at "",#REF!, "" at "",C30,"", for "",C35,"" in "",C53,"" per "",C50,""."")" +"CONCATENATE(C26,"" at "",#REF!, "" at "",C30,"", for "",C35,"" in "",C53,"" per "",C50,""."")" +"CONCATENATE(C26,"" at "",#REF!, "" at "",C30,"", for "",C35,"" in "",C53,"" per "",C50,""."")" +"CONCATENATE(UKGas!D56,"", for "",E22,"", for "",D42,"" and settled "",D46,"", quoted in "",UKGas!D71,"" per "",UKGas!D67,""."")" +"CONCATENATE(UKGas!D56,"", for "",E22,"", for "",D42,"" and settled "",D46,"", quoted in "",UKGas!D71,"" per "",UKGas!D67,""."")" +"CONCATENATE(UKGas!D56,"", for "",E22,"", for "",D42,"" and settled "",D46,"", quoted in "",UKGas!D71,"" per "",UKGas!D67,""."")" +"CONCATENATE(UKGas!D56,"", for "",E22,"", for "",D42,"" and settled "",D46,"", quoted in "",UKGas!D71,"" per "",UKGas!D67,""."")" +"CONCATENATE(UKGas!D56,"", for "",E22,"", for "",D42,"" and settled "",D46,"", quoted in "",UKGas!D71,"" per "",UKGas!D67,""."")" +"CONCATENATE(UKGas!D56,"", for "",E22,"", for "",D42,"" and settled "",D46,"", quoted in "",UKGas!D71,"" per "",UKGas!D67,""."")" +"CONCATENATE(UKGas!D56,"", for "",E22,"", for "",D42,"" and settled "",D46,"", quoted in "",UKGas!D71,"" per "",UKGas!D67,""."")" +"CONCATENATE(UKGas!D56,"", for "",E22,"", for "",D42,"" and settled "",D46,"", quoted in "",UKGas!D71,"" per "",UKGas!D67,""."")" +"CONCATENATE(UKGas!D56,"", for "",E22,"", for "",D42,"" and settled "",D46,"", quoted in "",UKGas!D71,"" per "",UKGas!D67,""."")" +"CONCATENATE(UKGas!D56,"", for "",E22,"", for "",D42,"" and settled "",D46,"", quoted in "",UKGas!D71,"" per "",UKGas!D67,""."")" +"CONCATENATE(D55,"", for "",E23,"", for "",D44,"" and settled "",D46,"" at a strike of "",S5,"" quoted in "",D59,"" per "",UKGas!D67, "" and expiring on "",""Jun-30,1999."")" +"CONCATENATE(D55,"", for "",E23,"", for "",D44,"" and settled "",D46,"" at a strike of "",S5,"" quoted in "",D59,"" per "",UKGas!D67, "" and expiring on "",""Jun-30,1999."")" +"CONCATENATE(D55,"", for "",E23,"", for "",D44,"" and settled "",D46,"" at a strike of "",S5,"" quoted in "",D59,"" per "",UKGas!D67, "" and expiring on "",""Jun-30,1999."")" +"CONCATENATE(D55,"", for "",E23,"", for "",D44,"" and settled "",D46,"" at a strike of "",S5,"" quoted in "",D59,"" per "",UKGas!D67, "" and expiring on "",""Jun-30,1999."")" +"CONCATENATE(D55,"", for "",E23,"", for "",D44,"" and settled "",D46,"" at a strike of "",S5,"" quoted in "",D59,"" per "",UKGas!D67, "" and expiring on "",""Jun-30,1999."")" +"CONCATENATE(D55,"", for "",E23,"", for "",D44,"" and settled "",D46,"" at a strike of "",S5,"" quoted in "",D59,"" per "",UKGas!D67, "" and expiring on "",""Jun-30,1999."")" +"CONCATENATE(D55,"", for "",E23,"", for "",D44,"" and settled "",D46,"" at a strike of "",S5,"" quoted in "",D59,"" per "",UKGas!D67, "" and expiring on "",""Jun-30,1999."")" +"CONCATENATE(D55,"", for "",E23,"", for "",D44,"" and settled "",D46,"" at a strike of "",S5,"" quoted in "",D59,"" per "",UKGas!D67, "" and expiring on "",""Jun-30,1999."")" +"CONCATENATE(D55,"", for "",E23,"", for "",D44,"" and settled "",D46,"" at a strike of "",S5,"" quoted in "",D59,"" per "",UKGas!D67, "" and expiring on "",""Jun-30,1999."")" +"CONCATENATE(D55,"", for "",E23,"", for "",D44,"" and settled "",D46,"" at a strike of "",S5,"" quoted in "",D59,"" per "",UKGas!D67, "" and expiring on "",""Jun-30,1999."")" +"CONCATENATE(C39,"", i.e. "",C52,"" against "",C44,"", for "","" for "",C59,"", and settled in "",C69,"" per "",C80,""."")" +"CONCATENATE(C39,"", i.e. "",C52,"" against "",C44,"", for "","" for "",C59,"", and settled in "",C69,"" per "",C80,""."")" +"CONCATENATE(C39,"", i.e. "",C52,"" against "",C44,"", for "","" for "",C59,"", and settled in "",C69,"" per "",C80,""."")" +"CONCATENATE(C39,"", i.e. "",C52,"" against "",C44,"", for "","" for "",C59,"", and settled in "",C69,"" per "",C80,""."")" +"CONCATENATE(C39,"", i.e. "",C52,"" against "",C44,"", for "","" for "",C59,"", and settled in "",C69,"" per "",C80,""."")" +"CONCATENATE(C39,"", i.e. "",C52,"" against "",C44,"", for "","" for "",C59,"", and settled in "",C69,"" per "",C80,""."")" +"CONCATENATE(C39,"", i.e. "",C52,"" against "",C44,"", for "","" for "",C59,"", and settled in "",C69,"" per "",C80,""."")" +"CONCATENATE(C39,"", i.e. "",C52,"" against "",C44,"", for "","" for "",C59,"", and settled in "",C69,"" per "",C80,""."")" +"CONCATENATE(C39,"", i.e. "",C52,"" against "",C44,"", for "","" for "",C59,"", and settled in "",C69,"" per "",C80,""."")" +"CONCATENATE(C39,"", i.e. "",C52,"" against "",C44,"", for "","" for "",C59,"", and settled in "",C69,"" per "",C80,""."")" +"CONCATENATE(C40,"", i.e. "",C53,"", at "",C47,"". "",C60,"", and "",C87,"" and settled in "",C73,"", quoted in "",C73,"" per "",C80,""."")" +"CONCATENATE(C40,"", i.e. "",C53,"", at "",C47,"". "",C60,"", and "",C87,"" and settled in "",C73,"", quoted in "",C73,"" per "",C80,""."")" +"CONCATENATE(C40,"", i.e. "",C53,"", at "",C47,"". "",C60,"", and "",C87,"" and settled in "",C73,"", quoted in "",C73,"" per "",C80,""."")" +"CONCATENATE(C40,"", i.e. "",C53,"", at "",C47,"". "",C60,"", and "",C87,"" and settled in "",C73,"", quoted in "",C73,"" per "",C80,""."")" +"CONCATENATE(C40,"", i.e. "",C53,"", at "",C47,"". "",C60,"", and "",C87,"" and settled in "",C73,"", quoted in "",C73,"" per "",C80,""."")" +"CONCATENATE(C40,"", i.e. "",C53,"", at "",C47,"". "",C60,"", and "",C87,"" and settled in "",C73,"", quoted in "",C73,"" per "",C80,""."")" +"CONCATENATE(C40,"", i.e. "",C53,"", at "",C47,"". "",C60,"", and "",C87,"" and settled in "",C73,"", quoted in "",C73,"" per "",C80,""."")" +"CONCATENATE(C40,"", i.e. "",C53,"", at "",C47,"". "",C60,"", and "",C87,"" and settled in "",C73,"", quoted in "",C73,"" per "",C80,""."")" +"CONCATENATE(C40,"", i.e. "",C53,"", at "",C47,"". "",C60,"", and "",C87,"" and settled in "",C73,"", quoted in "",C73,"" per "",C80,""."")" +"CONCATENATE(C40,"", i.e. "",C53,"", at "",C47,"". "",C60,"", and "",C87,"" and settled in "",C73,"", quoted in "",C73,"" per "",C80,""."")" +"CONCATENATE(D16,"" for "",B20, "" with quality "",C20, "", "", C21,"", "", C22,"", "",C23,"", to be delivered on the basis of "",C39,"" at the "",C37,"", for "",UKGas!D39,"", as quoted in "", UKGas!D71, "" per "",C41)" +"CONCATENATE(D16,"" for "",B20, "" with quality "",C20, "", "", C21,"", "", C22,"", "",C23,"", to be delivered on the basis of "",C39,"" at the "",C37,"", for "",UKGas!D39,"", as quoted in "", UKGas!D71, "" per "",C41)" +"CONCATENATE(D16,"" for "",B20, "" with quality "",C20, "", "", C21,"", "", C22,"", "",C23,"", to be delivered on the basis of "",C39,"" at the "",C37,"", for "",UKGas!D39,"", as quoted in "", UKGas!D71, "" per "",C41)" +"CONCATENATE(D16,"" for "",B20, "" with quality "",C20, "", "", C21,"", "", C22,"", "",C23,"", to be delivered on the basis of "",C39,"" at the "",C37,"", for "",UKGas!D39,"", as quoted in "", UKGas!D71, "" per "",C41)" +"CONCATENATE(D16,"" for "",B20, "" with quality "",C20, "", "", C21,"", "", C22,"", "",C23,"", to be delivered on the basis of "",C39,"" at the "",C37,"", for "",UKGas!D39,"", as quoted in "", UKGas!D71, "" per "",C41)" +"CONCATENATE(D16,"" for "",B20, "" with quality "",C20, "", "", C21,"", "", C22,"", "",C23,"", to be delivered on the basis of "",C39,"" at the "",C37,"", for "",UKGas!D39,"", as quoted in "", UKGas!D71, "" per "",C41)" +"CONCATENATE(D16,"" for "",B20, "" with quality "",C20, "", "", C21,"", "", C22,"", "",C23,"", to be delivered on the basis of "",C39,"" at the "",C37,"", for "",UKGas!D39,"", as quoted in "", UKGas!D71, "" per "",C41)" +"CONCATENATE(D16,"" for "",B20, "" with quality "",C20, "", "", C21,"", "", C22,"", "",C23,"", to be delivered on the basis of "",C39,"" at the "",C37,"", for "",UKGas!D39,"", as quoted in "", UKGas!D71, "" per "",C41)" +"CONCATENATE(D16,"" for "",B20, "" with quality "",C20, "", "", C21,"", "", C22,"", "",C23,"", to be delivered on the basis of "",C39,"" at the "",C37,"", for "",UKGas!D39,"", as quoted in "", UKGas!D71, "" per "",C41)" +"CONCATENATE(D17,"" for "",B20, "" with quality "",C20, "", "", C21,"", "", C22,"", "",C23,"", to be delivered on the basis of "",C39,"" at the "",C37,"", for "",UKGas!D40, "", as quoted in "",UKGas!D70, "" per "", C41)" +"CONCATENATE(D17,"" for "",B20, "" with quality "",C20, "", "", C21,"", "", C22,"", "",C23,"", to be delivered on the basis of "",C39,"" at the "",C37,"", for "",UKGas!D40, "", as quoted in "",UKGas!D70, "" per "", C41)" +"CONCATENATE(D17,"" for "",B20, "" with quality "",C20, "", "", C21,"", "", C22,"", "",C23,"", to be delivered on the basis of "",C39,"" at the "",C37,"", for "",UKGas!D40, "", as quoted in "",UKGas!D70, "" per "", C41)" +"CONCATENATE(D17,"" for "",B20, "" with quality "",C20, "", "", C21,"", "", C22,"", "",C23,"", to be delivered on the basis of "",C39,"" at the "",C37,"", for "",UKGas!D40, "", as quoted in "",UKGas!D70, "" per "", C41)" +"CONCATENATE(D17,"" for "",B20, "" with quality "",C20, "", "", C21,"", "", C22,"", "",C23,"", to be delivered on the basis of "",C39,"" at the "",C37,"", for "",UKGas!D40, "", as quoted in "",UKGas!D70, "" per "", C41)" +"CONCATENATE(D17,"" for "",B20, "" with quality "",C20, "", "", C21,"", "", C22,"", "",C23,"", to be delivered on the basis of "",C39,"" at the "",C37,"", for "",UKGas!D40, "", as quoted in "",UKGas!D70, "" per "", C41)" +"CONCATENATE(D17,"" for "",B20, "" with quality "",C20, "", "", C21,"", "", C22,"", "",C23,"", to be delivered on the basis of "",C39,"" at the "",C37,"", for "",UKGas!D40, "", as quoted in "",UKGas!D70, "" per "", C41)" +"CONCATENATE(D17,"" for "",B20, "" with quality "",C20, "", "", C21,"", "", C22,"", "",C23,"", to be delivered on the basis of "",C39,"" at the "",C37,"", for "",UKGas!D40, "", as quoted in "",UKGas!D70, "" per "", C41)" +"CONCATENATE(D17,"" for "",B20, "" with quality "",C20, "", "", C21,"", "", C22,"", "",C23,"", to be delivered on the basis of "",C39,"" at the "",C37,"", for "",UKGas!D40, "", as quoted in "",UKGas!D70, "" per "", C41)" +"CONCATENATE($D$57,"" at "",$D$29,"", for "",$D$38, "" and settled using "", $D$54,"", quoted in "",$D$77, "" per "", $D$68)" +"CONCATENATE($D$60, "" at "",$D$29,"", for "",$D$38, "", and settled using "", $D$54,"", at a strike of "", $Q$6, "" quoted in "",$D$77, "" per "", $D$68,""."")" +"CONCATENATE(D58,"" at "",D31,"", for "",D47, "", quoted in "",D75, "" per "", D70,""."")" +"CONCATENATE(D58,"" at "",D31,"", for "",D47, "", quoted in "",D75, "" per "", D70,""."")" +"CONCATENATE(D58,"" at "",D31,"", for "",D47, "", quoted in "",D75, "" per "", D70,""."")" +"CONCATENATE(D58,"" at "",D31,"", for "",D47, "", quoted in "",D75, "" per "", D70,""."")" +"CONCATENATE(D58,"" at "",D31,"", for "",D47, "", quoted in "",D75, "" per "", D70,""."")" +"CONCATENATE(D58,"" at "",D31,"", for "",D47, "", quoted in "",D75, "" per "", D70,""."")" +"CONCATENATE(D58,"" at "",D31,"", for "",D47, "", quoted in "",D75, "" per "", D70,""."")" +"CONCATENATE(D58,"" at "",D31,"", for "",D47, "", quoted in "",D75, "" per "", D70,""."")" +"CONCATENATE(D58,"" at "",D31,"", for "",D47, "", quoted in "",D75, "" per "", D70,""."")" +"CONCATENATE(D58,"" at "",D31,"", for "",D47, "", quoted in "",D75, "" per "", D70,""."")" +"CONCATENATE(D64,"", or "",O13, "", at "", D31,"", for "",D50, "", quoted in "",D77, "" per "", D68,""."")" +"CONCATENATE(D64,"", or "",O13, "", at "", D31,"", for "",D50, "", quoted in "",D77, "" per "", D68,""."")" +"CONCATENATE(D64,"", or "",O13, "", at "", D31,"", for "",D50, "", quoted in "",D77, "" per "", D68,""."")" +"CONCATENATE(D64,"", or "",O13, "", at "", D31,"", for "",D50, "", quoted in "",D77, "" per "", D68,""."")" +"CONCATENATE(D64,"", or "",O13, "", at "", D31,"", for "",D50, "", quoted in "",D77, "" per "", D68,""."")" +"CONCATENATE(D64,"", or "",O13, "", at "", D31,"", for "",D50, "", quoted in "",D77, "" per "", D68,""."")" +"CONCATENATE(D64,"", or "",O13, "", at "", D31,"", for "",D50, "", quoted in "",D77, "" per "", D68,""."")" +"CONCATENATE(D64,"", or "",O13, "", at "", D31,"", for "",D50, "", quoted in "",D77, "" per "", D68,""."")" +"CONCATENATE(D64,"", or "",O13, "", at "", D31,"", for "",D50, "", quoted in "",D77, "" per "", D68,""."")" +"CONCATENATE(D64,"", or "",O13, "", at "", D31,"", for "",D50, "", quoted in "",D77, "" per "", D68,""."")" +"CONCATENATE(D61,"" at "",D29,"", for "",D43, "", at a strike of "", S13, "" quoted in "",D77, "" per "", D68)" +"CONCATENATE(D61,"" at "",D29,"", for "",D43, "", at a strike of "", S13, "" quoted in "",D77, "" per "", D68)" +"CONCATENATE(D61,"" at "",D29,"", for "",D43, "", at a strike of "", S13, "" quoted in "",D77, "" per "", D68)" +"CONCATENATE(D61,"" at "",D29,"", for "",D43, "", at a strike of "", S13, "" quoted in "",D77, "" per "", D68)" +"CONCATENATE(D61,"" at "",D29,"", for "",D43, "", at a strike of "", S13, "" quoted in "",D77, "" per "", D68)" +"CONCATENATE(D61,"" at "",D29,"", for "",D43, "", at a strike of "", S13, "" quoted in "",D77, "" per "", D68)" +"CONCATENATE(D61,"" at "",D29,"", for "",D43, "", at a strike of "", S13, "" quoted in "",D77, "" per "", D68)" +"CONCATENATE(D61,"" at "",D29,"", for "",D43, "", at a strike of "", S13, "" quoted in "",D77, "" per "", D68)" +"CONCATENATE(D61,"" at "",D29,"", for "",D43, "", at a strike of "", S13, "" quoted in "",D77, "" per "", D68)" +"CONCATENATE(D61,"" at "",D29,"", for "",D43, "", at a strike of "", S13, "" quoted in "",D77, "" per "", D68)" +"CONCATENATE(UKGas!D57,"", for "",E22,"", for "",D42,"" and settled "",D46,"", quoted in "",UKGas!D75,"" per "",UKGas!D71,""."")" +"CONCATENATE(UKGas!D57,"", for "",E22,"", for "",D42,"" and settled "",D46,"", quoted in "",UKGas!D75,"" per "",UKGas!D71,""."")" +"CONCATENATE(UKGas!D57,"", for "",E22,"", for "",D42,"" and settled "",D46,"", quoted in "",UKGas!D75,"" per "",UKGas!D71,""."")" +"CONCATENATE(UKGas!D57,"", for "",E22,"", for "",D42,"" and settled "",D46,"", quoted in "",UKGas!D75,"" per "",UKGas!D71,""."")" +"CONCATENATE(UKGas!D57,"", for "",E22,"", for "",D42,"" and settled "",D46,"", quoted in "",UKGas!D75,"" per "",UKGas!D71,""."")" +"CONCATENATE(UKGas!D57,"", for "",E22,"", for "",D42,"" and settled "",D46,"", quoted in "",UKGas!D75,"" per "",UKGas!D71,""."")" +"CONCATENATE(UKGas!D57,"", for "",E22,"", for "",D42,"" and settled "",D46,"", quoted in "",UKGas!D75,"" per "",UKGas!D71,""."")" +"CONCATENATE(UKGas!D57,"", for "",E22,"", for "",D42,"" and settled "",D46,"", quoted in "",UKGas!D75,"" per "",UKGas!D71,""."")" +"CONCATENATE(UKGas!D57,"", for "",E22,"", for "",D42,"" and settled "",D46,"", quoted in "",UKGas!D75,"" per "",UKGas!D71,""."")" +"CONCATENATE(UKGas!D57,"", for "",E22,"", for "",D42,"" and settled "",D46,"", quoted in "",UKGas!D75,"" per "",UKGas!D71,""."")" +"CONCATENATE(D55,"", for "",E23,"", for "",D44,"" and settled "",D46,"" at a strike of "",S5,"" quoted in "",D60,"" per "",UKGas!D71, "" and expiring on "",""Jun-30,1999."")" +"CONCATENATE(D55,"", for "",E23,"", for "",D44,"" and settled "",D46,"" at a strike of "",S5,"" quoted in "",D60,"" per "",UKGas!D71, "" and expiring on "",""Jun-30,1999."")" +"CONCATENATE(D55,"", for "",E23,"", for "",D44,"" and settled "",D46,"" at a strike of "",S5,"" quoted in "",D60,"" per "",UKGas!D71, "" and expiring on "",""Jun-30,1999."")" +"CONCATENATE(D55,"", for "",E23,"", for "",D44,"" and settled "",D46,"" at a strike of "",S5,"" quoted in "",D60,"" per "",UKGas!D71, "" and expiring on "",""Jun-30,1999."")" +"CONCATENATE(D55,"", for "",E23,"", for "",D44,"" and settled "",D46,"" at a strike of "",S5,"" quoted in "",D60,"" per "",UKGas!D71, "" and expiring on "",""Jun-30,1999."")" +"CONCATENATE(D55,"", for "",E23,"", for "",D44,"" and settled "",D46,"" at a strike of "",S5,"" quoted in "",D60,"" per "",UKGas!D71, "" and expiring on "",""Jun-30,1999."")" +"CONCATENATE(D55,"", for "",E23,"", for "",D44,"" and settled "",D46,"" at a strike of "",S5,"" quoted in "",D60,"" per "",UKGas!D71, "" and expiring on "",""Jun-30,1999."")" +"CONCATENATE(D55,"", for "",E23,"", for "",D44,"" and settled "",D46,"" at a strike of "",S5,"" quoted in "",D60,"" per "",UKGas!D71, "" and expiring on "",""Jun-30,1999."")" +"CONCATENATE(D55,"", for "",E23,"", for "",D44,"" and settled "",D46,"" at a strike of "",S5,"" quoted in "",D60,"" per "",UKGas!D71, "" and expiring on "",""Jun-30,1999."")" +"CONCATENATE(D55,"", for "",E23,"", for "",D44,"" and settled "",D46,"" at a strike of "",S5,"" quoted in "",D60,"" per "",UKGas!D71, "" and expiring on "",""Jun-30,1999."")" +"CONCATENATE(UKGas!$D57,"" for "",UKGas!$D$38, UKGas!$D$54,"", quoted in "",UKGas!$D$77, "" per "", UKGas!$D$68, UKGas!$B80, ""."")" +"CONCATENATE(UKGas!$D57,"" for "",UKGas!$D$39, UKGas!$D$54,"", quoted in "",UKGas!$D$74, "" per "", UKGas!$D$70, UKGas!$B80, ""."")" +"CONCATENATE(UKGas!$D57,"" for "",UKGas!$D$43, UKGas!$D$54,"", quoted in "",UKGas!$D$75, "" per "", UKGas!$D$71, UKGas!$B80, ""."")" +"CONCATENATE(UKGas!$D57,"" for "",UKGas!$D$44, UKGas!$D$54,"", quoted in "",UKGas!$D$76, "" per "", UKGas!$D$72, UKGas!$B80, ""."")" +"CONCATENATE(UKGas!$D$60,"", for "",UKGas!$D$38,UKGas!D54 UKGas!$D$54, "", quoted in "",UKGas!$D$77, "" per "", UKGas!$D$68, UKGas!$B80, ""."")" +"CONCATENATE(UKGas!$D$61,"", for "",UKGas!$D$38, UKGas!$D$54,"", quoted in "",UKGas!$D$74, "" per "", UKGas!$D$70,UKGas!$B80, ""."")" +"CONCATENATE(UKGas!$D$60, "", for "",UKGas!$D$39, UKGas!$D$54,"", quoted in "",UKGas!$D$77, "" per "", UKGas!$D$68, UKGas!$B80, ""."")" +"CONCATENATE(UKGas!$D$61,"", for "",UKGas!$D$39, UKGas!$D$54,"", quoted in "",UKGas!$D$74, "" per "", UKGas!$D$70, UKGas!$B80, ""."")" +"CONCATENATE(UKGas!$D$59,"", for "",UKGas!$D$47, "", quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70, UKGas!$B81, ""."")" +"CONCATENATE(UKGas!$D$59,"", for "",UKGas!$D$48, "", quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70, UKGas!$B81, ""."")" +"CONCATENATE(UKGas!$D$59,"", for "",UKGas!$D$49, "", quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70, UKGas!$B81, ""."")" +"CONCATENATE(UKGas!$D$59,"", for "",UKGas!$D$50, "", quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70, UKGas!$B81, ""."")" +"CONCATENATE(UKGas!$D$59,"", for "",UKGas!$D$38, "", quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70, UKGas!$B81, ""."")" +"CONCATENATE(UKGas!$D$58, "", at "",UKGas!$D$31,"", for "",UKGas!$D$47, "" quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70, UKGas!$B82, ""."")" +"CONCATENATE(UKGas!$D$58, "", at "",UKGas!$D$31,"", for "",UKGas!$D$48, "" quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70, UKGas!$B82, ""."")" +"CONCATENATE(UKGas!$D$58, "", at "",UKGas!$D$31,"", for "",UKGas!$D$49, "" quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70, UKGas!$B82, ""."")" +"CONCATENATE(UKGas!$D$58, "", at "",UKGas!$D$29,"", for "",UKGas!$D$50, "" quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70, UKGas!$B82, ""."")" +"CONCATENATE(UKGas!$D$58, "", at "",UKGas!$D$31,"", for "",UKGas!$D$38, "" quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70, UKGas!$B82, ""."")" +"CONCATENATE(UKGas!$D$58, "", at "",UKGas!$D$33,"", for "",UKGas!$D$47, "" quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70, UKGas!$B82, ""."")" +"CONCATENATE(UKGas!$D$58, "", at "",UKGas!$D$33,"", for "",UKGas!$D$48, "" quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70, UKGas!$B82, ""."")" +"CONCATENATE(UKGas!$D$58, "", at "",UKGas!$D$31,"", for "",UKGas!$D$49, "" quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70, UKGas!$B82, ""."")" +"CONCATENATE(UKGas!$D$58, "", at "",UKGas!$D$33,"", for "",UKGas!$D$50, "" quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70, UKGas!$B82, ""."")" +"CONCATENATE(UKGas!$D$58, "", at "",UKGas!$D$31,"", for "",UKGas!$D$38, "" quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70, UKGas!$B82, ""."")" +"CONCATENATE(UKGas!$D$58, "", at "",UKGas!$D$32,"", for "",UKGas!$D$47, "" quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70, UKGas!$B82, ""."")" +"CONCATENATE(UKGas!$D$58, "", at "",UKGas!$D$33,"", for "",UKGas!$D$48, "" quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70, UKGas!$B82, ""."")" +"CONCATENATE(UKGas!$D$58, "", at "",UKGas!$D$32,"", for "",UKGas!$D$49, "" quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70, UKGas!$B82, ""."")" +"CONCATENATE(UKGas!$D$58, "", at "",UKGas!$D$32,"", for "",UKGas!$D$50, "" quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70, UKGas!$B82, ""."")" +"CONCATENATE(UKGas!$D$58, "", at "",UKGas!$D$31,"", for "",UKGas!$D$38, "" quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70, UKGas!$B82, ""."")" +"CONCATENATE(UKGas!$D$59,"", for "",UKGas!$D$40, "", quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70,""."")" +"CONCATENATE(UKGas!$D$59,"", for "",UKGas!$D$43, "", quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70,""."")" +"CONCATENATE(UKGas!$D$59,"", for "",UKGas!$D$44, "", quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70,""."")" +"CONCATENATE(UKGas!$D$59,"", for "",UKGas!$D$51, "", quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70,""."")" +"CONCATENATE(UKGas!$D$62,"", for "",UKGas!$D$50,"", quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70,""."")" +"CONCATENATE(UKGas!$D$63,"", for "",UKGas!$D$50,"", quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70,""."")" +"CONCATENATE(UKGas!$D$62,"", for "",UKGas!$D$38,"", quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70,""."")" +"CONCATENATE(UKGas!$D$63,"", for "",UKGas!$D$38,"", quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70,""."")" +"CONCATENATE(UKGas!$D$62,"", for "",UKGas!$D$40,"", quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70,""."")" +"CONCATENATE(UKGas!$D$63,"", for "",UKGas!$D$40,"", quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70,""."")" +"CONCATENATE(UKGas!$D$62,"", for "",UKGas!$D$51,"", quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70,""."")" +"CONCATENATE(UKGas!$D$63,"", for "",UKGas!$D$51,"", quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70,""."")" +"CONCATENATE(UKGas!$D$64, "" at "",UKGas!$D$29,"", for "",UKGas!$D$42, "" quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70,""."")" +"CONCATENATE(UKGas!$D$64, "" at "",UKGas!$D$29,"", for "",UKGas!$D$43, "" quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70,""."")" +"CONCATENATE(UKGas!$D$64, "" at "",UKGas!$D$29,"", for "",UKGas!$D$44, "" quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70,""."")" +"CONCATENATE(UKGas!$D$65, "" at "",UKGas!$D$29,"", for "",UKGas!$D$49, "" quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70,""."")" +"CONCATENATE(UKGas!$D$65, "" at "",UKGas!$D$29,"", for "",UKGas!$D$50, "" quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70,""."")" +"CONCATENATE(UKGas!$D$65, "" at "",UKGas!$D$29,"", for "",UKGas!$D$38, "" quoted in "",UKGas!$D$75, "" per "", UKGas!$D$70,""."")" +"CONCATENATE(ContGas!$C$27, "" at "",ContGas!$C$30,"", for "",ContGas!$C$40, "" quoted in "",ContGas!$C$60, "" per "", ContGas!$C$48,""."")" +"CONCATENATE(ContGas!$C$27, "" at "",ContGas!$C$30,"", for "",ContGas!$C$41, "" quoted in "",ContGas!$C$60, "" per "", ContGas!$C$48,""."")" +"CONCATENATE(ContGas!$C$27, "" at "",ContGas!$C$30,"", for "",ContGas!$C$42, "" quoted in "",ContGas!$C$60, "" per "", ContGas!$C$48,""."")" +"CONCATENATE(ContGas!$C$27, "" at "",ContGas!$C$30,"", for "",ContGas!$C$43, "" quoted in "",ContGas!$C$60, "" per "", ContGas!$C$48,""."")" +"CONCATENATE(ContGas!$C$27, "" at "",ContGas!$C$30,"", for "",ContGas!$C$33, "" quoted in "",ContGas!$C$60, "" per "", ContGas!$C$48,""."")" +"CONCATENATE(ContGas!$C$27, "" at "",ContGas!$C$30,"", for "",ContGas!$C$35, "" quoted in "",ContGas!$C$60, "" per "", ContGas!$C$48,""."")" +"CONCATENATE(ContGas!$C$27, "" at "",ContGas!$C$30,"", for "",ContGas!$C$38, "" quoted in "",ContGas!$C$60, "" per "", ContGas!$C$48,""."")" +"CONCATENATE(ContGas!$C$27, "" at "",ContGas!$C$30,"", for "",ContGas!$C$39, "" quoted in "",ContGas!$C$60, "" per "", ContGas!$C$48,""."")" +"CONCATENATE(ContGas!$C$27, "" at "",ContGas!$C$30,"", for "",ContGas!$C$44, "" quoted in "",ContGas!$C$60, "" per "", ContGas!$C$48,""."")" +"UKGas!$D$60&"" at ""&ContGas!$C$30&"" for ""&ContGas!$C$43&"" at a strike of XXX quoted in ""&UKGas!$D$75&"" per ""&ContGas!$C$48" +"UKGas!$D$61&"" at ""&ContGas!$C$30&"" for ""&ContGas!$C$43&"" at a strike of XXX quoted in ""&UKGas!$D$75&"" per ""&ContGas!$C$48" +"UKGas!$D$60&"" at ""&ContGas!$C$30&"" for ""&ContGas!$C$33&"" at a strike of XXX quoted in ""&UKGas!$D$75&"" per ""&ContGas!$C$48" +"UKGas!$D$61&"" at ""&ContGas!$C$30&"" for ""&ContGas!$C$33&"" at a strike of XXX quoted in ""&UKGas!$D$75&"" per ""&ContGas!$C$48" +"UKGas!$D$60&"" at ""&ContGas!$C$30&"" for ""&ContGas!$C$34&"" at a strike of XXX quoted in ""&UKGas!$D$75&"" per ""&ContGas!$C$48" +"UKGas!$D$61&"" at ""&ContGas!$C$30&"" for ""&ContGas!$C$34&"" at a strike of XXX quoted in ""&UKGas!$D$75&"" per ""&ContGas!$C$48" +"UKGas!$D$60&"" at ""&ContGas!$C$30&"" for ""&ContGas!$C$44&"" at a strike of XXX quoted in ""&UKGas!$D$75&"" per ""&ContGas!$C$48" +"UKGas!$D$61&"" at ""&ContGas!$C$30&"" for ""&ContGas!$C$44&"" at a strike of XXX quoted in ""&UKGas!$D$75&"" per ""&ContGas!$C$48" +"UKGas!$D$64&"" at ""&ContGas!$C$30&"" for ""&ContGas!$C$34&"" quoted in ""&UKGas!$D$75&"" per ""&UKGas!D70" +"UKGas!$D$64&"" at ""&ContGas!$C$30&"" for ""&ContGas!D38&"" quoted in ""&UKGas!$D$75&"" per ""&UKGas!D70" +"UKGas!$D$64&"" at ""&ContGas!$C$30&"" for ""&ContGas!D39&"" quoted in ""&UKGas!$D$75&"" per ""&UKGas!D70" +"UKGas!$D$65&"" at ""&ContGas!$C$30&"" for ""&UKGas!$D$49&"" quoted in ""&UKGas!$D$75&"" per ""&UKGas!$D$70" +"UKGas!$D$65&"" at ""&ContGas!D43&"" for ""&UKGas!$D$49&"" quoted in ""&UKGas!$D$75&"" per ""&UKGas!$D$70" +"UKGas!$D$65&"" at ""&ContGas!D33&"" for ""&UKGas!$D$49&"" quoted in ""&UKGas!$D$75&"" per ""&UKGas!$D$70" +"UKGas!$D$65&"" at ""&ContGas!D44&"" for ""&UKGas!$D$49&"" quoted in ""&UKGas!$D$75&"" per ""&UKGas!$D$70" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$23,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$46,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$24,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$46,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$27,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$46,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$28,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$46,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$31,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$46,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$32,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$46,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$35,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$46,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$36,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$46,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$23,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$47,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$24,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$47,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$27,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$47,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$28,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$47,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$31,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$47,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$32,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$47,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$35,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$47,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$36,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$47,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$23,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$48,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$24,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$48,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$27,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$48,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$28,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$48,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$31,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$48,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$32,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$48,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$35,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$48,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$36,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$48,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$23,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$49,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$24,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$49,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$27,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$49,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$28,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$49,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$31,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$49,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$32,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$49,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$35,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$49,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$36,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$49,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$23,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$50,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$24,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$50,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$27,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$50,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$28,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$50,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$31,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$50,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$32,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$50,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$35,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$50,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$57,"", for "",UKPower!$E$36,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$50,"", quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"UKGas!D57&"", for ""&UKPower!$E$23&"", for ""&UKPower!$D$44&"" and settled ""&UKPower!$D$51&"", quoted in ""&UKGas!D75&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$24&"", for ""&UKPower!$D$44&"" and settled ""&UKPower!$D$51&"", quoted in ""&UKGas!$D$75&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$27&"", for ""&UKPower!$D$44&"" and settled ""&UKPower!$D$51&"", quoted in ""&UKGas!$D$75&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$28&"", for ""&UKPower!$D$44&"" and settled ""&UKPower!$D$51&"", quoted in ""&UKGas!$D$75&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$31&"", for ""&UKPower!$D$44&"" and settled ""&UKPower!$D$51&"", quoted in ""&UKGas!$D$75&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$32&"", for ""&UKPower!$D$44&"" and settled ""&UKPower!$D$51&"", quoted in ""&UKGas!$D$75&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$35&"", for ""&UKPower!$D$44&"" and settled ""&UKPower!$D$51&"", quoted in ""&UKGas!$D$75&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$36&"", for ""&UKPower!$D$44&"" and settled ""&UKPower!$D$51&"", quoted in ""&UKGas!$D$75&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$23&"", for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$46&"", quoted in ""&UKGas!D84&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$24&"", for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$46&"", quoted in ""&UKGas!$D$75&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$27&"", for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$46&"", quoted in ""&UKGas!$D$75&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$28&"", for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$46&"", quoted in ""&UKGas!$D$75&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$31&"", for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$46&"", quoted in ""&UKGas!$D$75&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$32&"", for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$46&"", quoted in ""&UKGas!$D$75&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$35&"", for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$46&"", quoted in ""&UKGas!$D$75&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$36&"", for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$46&"", quoted in ""&UKGas!$D$75&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$23&"", for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$47&"", quoted in ""&UKGas!D92&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$24&"", for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$47&"", quoted in ""&UKGas!$D$75&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$27&"", for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$47&"", quoted in ""&UKGas!$D$75&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$28&"", for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$47&"", quoted in ""&UKGas!$D$75&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$31&"", for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$47&"", quoted in ""&UKGas!$D$75&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$32&"", for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$47&"", quoted in ""&UKGas!$D$75&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$35&"", for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$47&"", quoted in ""&UKGas!$D$75&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$36&"", for ""&UKPower!$D$43&"" and settled ""&UKPower!$D$47&"", quoted in ""&UKGas!$D$75&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$23&"", for ""&UKPower!$D$42&"" and settled ""&UKPower!$D$46&"", quoted in ""&UKGas!D100&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$24&"", for ""&UKPower!$D$42&"" and settled ""&UKPower!$D$46&"", quoted in ""&UKGas!$D$75&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$27&"", for ""&UKPower!$D$42&"" and settled ""&UKPower!$D$46&"", quoted in ""&UKGas!$D$75&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$28&"", for ""&UKPower!$D$42&"" and settled ""&UKPower!$D$46&"", quoted in ""&UKGas!$D$75&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$31&"", for ""&UKPower!$D$42&"" and settled ""&UKPower!$D$46&"", quoted in ""&UKGas!$D$75&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$32&"", for ""&UKPower!$D$42&"" and settled ""&UKPower!$D$46&"", quoted in ""&UKGas!$D$75&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$35&"", for ""&UKPower!$D$42&"" and settled ""&UKPower!$D$46&"", quoted in ""&UKGas!$D$75&"" per ""&UKPower!$D$63" +"UKPower!$D$57&"", for ""&UKPower!$E$36&"", for ""&UKPower!$D$42&"" and settled ""&UKPower!$D$46&"", quoted in ""&UKGas!$D$75&"" per ""&UKPower!$D$63" +"CONCATENATE(UKPower!$D$53,"", for "",UKPower!$E$29,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$46,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$54,"", for "",UKPower!$E$30,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$46,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$53,"", for "",UKPower!$E$33,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$46,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$54,"", for "",UKPower!$E$34,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$46,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$53,"", for "",UKPower!$E$37,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$46,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$54,"", for "",UKPower!$E$28,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$47,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$53,"", for "",UKPower!$E$31,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$47,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$54,"", for "",UKPower!$E$32,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$47,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$53,"", for "",UKPower!$E$35,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$47,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$54,"", for "",UKPower!$E$36,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$47,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$53,"" for "",UKPower!$E$28,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$48,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$54,"", for "",UKPower!$E$31,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$48,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$53,"" for "",UKPower!$E$32,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$48,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$54,"", for "",UKPower!$E$35,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$48,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$53,"" for "",UKPower!$E$36,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$48,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$54,"" for "",UKPower!$E$28,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$49,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$53,"", for "",UKPower!$E$31,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$49,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$54,"" for "",UKPower!$E$32,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$49,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$53,"", for "",UKPower!$E$35,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$49,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$54,"" for "",UKPower!$E$36,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$49,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$53,"" for "",UKPower!$E$28,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$50,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$54,"", for "",UKPower!$E$31,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$50,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$53,"" for "",UKPower!$E$32,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$50,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$54,"", for "",UKPower!$E$35,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$50,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$53,"" for "",UKPower!$E$36,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$50,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$54,"" for "",UKPower!$E$28,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$51,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$53,"", for "",UKPower!$E$31,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$51,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$54,"" for "",UKPower!$E$32,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$51,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$53,"", for "",UKPower!$E$35,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$51,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$54,"" for "",UKPower!$E$36,"", for "",UKPower!$D$44, "" and settled "",UKPower!$D$51,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$53,"", for "",UKPower!$E$29,"", for "",UKPower!$D$43, "" and settled "",UKPower!$D$46,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$54,"" for "",UKPower!$E$30,"", for "",UKPower!$D$43, "" and settled "",UKPower!$D$46,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$53,"", for "",UKPower!$E$33,"", for "",UKPower!$D$43, "" and settled "",UKPower!$D$46,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$54,"" for "",UKPower!$E$34,"", for "",UKPower!$D$43, "" and settled "",UKPower!$D$46,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$53,"", for "",UKPower!$E$37,"", for "",UKPower!$D$43, "" and settled "",UKPower!$D$46,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$54,"" for "",UKPower!$E$28,"", for "",UKPower!$D$43, "" and settled "",UKPower!$D$47,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$53,"", for "",UKPower!$E$31,"", for "",UKPower!$D$43, "" and settled "",UKPower!$D$47,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$54,"" for "",UKPower!$E$32,"", for "",UKPower!$D$43, "" and settled "",UKPower!$D$47,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$53,"", for "",UKPower!$E$35,"", for "",UKPower!$D$43, "" and settled "",UKPower!$D$47,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$54,"" for "",UKPower!$E$36,"", for "",UKPower!$D$43, "" and settled "",UKPower!$D$47,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$53,"", for "",UKPower!$E$29,"", for "",UKPower!$D$42, "" and settled "",UKPower!$D$46,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$54,"" for "",UKPower!$E$30,"", for "",UKPower!$D$42, "" and settled "",UKPower!$D$46,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$53,"", for "",UKPower!$E$33,"", for "",UKPower!$D$42, "" and settled "",UKPower!$D$46,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$54,"" for "",UKPower!$E$34,"", for "",UKPower!$D$42, "" and settled "",UKPower!$D$46,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(UKPower!$D$53,"", for "",UKPower!$E$37,"", for "",UKPower!$D$42, "" and settled "",UKPower!$D$46,"" quoted in "",UKPower!$D$60, "" per "", UKPower!$D$63,UKPower!$B$66)" +"CONCATENATE(ContPower!$C$31,ContPower!$C$35,"". A Transaction covers the period "",ContPower!$C$45, "", shall be settled in "",ContPower!$C$61, "" per "", ContPower!$C$72,ContPower!$C$90)" +"CONCATENATE(ContPower!$C$31, ContPower!$C$35,"". A Transaction covers the period "",ContPower!$C$46,"", shall be settled in "",ContPower!$C$61, "" per "", ContPower!$C$72,ContPower!$C$90)" +"CONCATENATE(ContPower!$C$31,ContPower!$C$35,"". A Transaction covers the period "",ContPower!$C$47,"", shall be settled in "",ContPower!$C$61, "" per "", ContPower!$C$72,ContPower!$C$90)" +"CONCATENATE(ContPower!$C$31,ContPower!$C$36,"". A Transaction covers the period "",ContPower!$C$44, "", for "",ContPower!$C$51, "" shall be settled in "",ContPower!$C$61, "" per "", ContPower!$C$72,ContPower!$C$90)" +"CONCATENATE(ContPower!$C$31, ContPower!$C$36,"". A Transaction covers the period "",ContPower!$C$45, "", for "",ContPower!$C$51, "" shall be settled in "",ContPower!$C$61, "" per "", ContPower!$C$72,ContPower!$C$90)" +"CONCATENATE(ContPower!$C$31,ContPower!$C$36,"". A Transaction covers the period "",ContPower!$C$46, "", for "",ContPower!$C$51, "" shall be settled in "",ContPower!$C$61, "" per "", ContPower!$C$72,ContPower!$C$90)" +"CONCATENATE(ContPower!$C$31,ContPower!$C$36,"". A Transaction covers the period "",ContPower!$C$47, "", for "",ContPower!$C$51, "" shall be settled in "",ContPower!$C$61, "" per "", ContPower!$C$72,ContPower!$C$90)" +"CONCATENATE(ContPower!$C$31,ContPower!$C$36,"". A Transaction covers the period "",ContPower!$C$44, "", for "",ContPower!$C$52, "" shall be settled in "",ContPower!$C$61, "" per "", ContPower!$C$72,ContPower!$C$90)" +"CONCATENATE(ContPower!$C$31,ContPower!$C$36,"". A Transaction covers the period "",ContPower!$C$45, "", for "",ContPower!$C$52, "" shall be settled in "",ContPower!$C$61, "" per "", ContPower!$C$72,ContPower!$C$90)" +"CONCATENATE(ContPower!$C$31,ContPower!$C$36,"". A Transaction covers the period "",ContPower!$C$46, "", for "",ContPower!$C$52, "" shall be settled in "",ContPower!$C$61, "" per "", ContPower!$C$72,ContPower!$C$90)" +"CONCATENATE(ContPower!$C$31,ContPower!$C$36,"". A Transaction covers the period "",ContPower!$C$47, "", for "",ContPower!$C$52, "" shall be settled in "",ContPower!$C$61, "" per "", ContPower!$C$72,ContPower!$C$90)" +"IberianPower!$D$18&"" ""&IberianPower!$D$31&"" for ""&IberianPower!$D$38&"", for the ""&IberianPower!$D$24&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$31&"" for ""&IberianPower!$D$38&"", for the ""&IberianPower!$D$25&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$31&"" for ""&IberianPower!$D$38&"", for the ""&IberianPower!$D$26&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$31&"" for ""&IberianPower!$D$38&"", for the ""&IberianPower!$D$27&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$31&"" for ""&IberianPower!$D$38&"" duing ""&IberianPower!$D$28&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$31&"" for ""&IberianPower!$D$38&"", for the ""&IberianPower!$D$29&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$31&"" for ""&IberianPower!$D$39&"", for the ""&IberianPower!$D$24&"", quoted in Portuguese Escudos per ""&UKPower!$D$63" +"IberianPower!$D$18&"" ""&IberianPower!$D$31&"" for ""&IberianPower!$D$39&"", for the ""&IberianPower!$D$25&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$31&"" for ""&IberianPower!$D$39&"", for the ""&IberianPower!$D$26&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$31&"" for ""&IberianPower!$D$39&"", for the ""&IberianPower!$D$27&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$31&"" for ""&IberianPower!$D$39&"", for the ""&IberianPower!$D$28&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$31&"" for ""&IberianPower!$D$39&"", for the ""&IberianPower!$D$29&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$31&"" for ""&IberianPower!$D$40&"", for the ""&IberianPower!$D$24&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$31&"" for ""&IberianPower!$D$40&"", for the ""&IberianPower!$D$25&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$31&"" for ""&IberianPower!$D$40&"", for the ""&IberianPower!$D$26&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$31&"" for ""&IberianPower!$D$40&"", for the ""&IberianPower!$D$27&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$31&"" for ""&IberianPower!$D$40&"", for the ""&IberianPower!$D$28&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$31&"" for ""&IberianPower!$D$40&"", for the ""&IberianPower!$D$29&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$31&"" for ""&IberianPower!$D$41&"", for the ""&IberianPower!$D$24&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$31&"" for ""&IberianPower!$D$41&"", for the ""&IberianPower!$D$25&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$31&"" for ""&IberianPower!$D$41&"", for the ""&IberianPower!$D$26&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$31&"" for ""&IberianPower!$D$41&"", for the ""&IberianPower!$D$27&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$31&"" for ""&IberianPower!$D$41&"", for the ""&IberianPower!$D$28&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$31&"" for ""&IberianPower!$D$41&"", for the ""&IberianPower!$D$29&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$32&"" for ""&IberianPower!$D$38&"", for the ""&IberianPower!$D$24&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$32&"" for ""&IberianPower!$D$38&"", for the ""&IberianPower!$D$25&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$32&"" for ""&IberianPower!$D$38&"", for the ""&IberianPower!$D$26&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$32&"" for ""&IberianPower!$D$38&"", for the ""&IberianPower!$D$27&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$32&"" for ""&IberianPower!$D$38&"", for the ""&IberianPower!$D$28&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$32&"" for ""&IberianPower!$D$38&"", for the ""&IberianPower!$D$29&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$32&"" for ""&IberianPower!$D$39&"", for the ""&IberianPower!$D$24&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$32&"" for ""&IberianPower!$D$39&"", for the ""&IberianPower!$D$25&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$32&"" for ""&IberianPower!$D$39&"", for the ""&IberianPower!$D$26&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$32&"" for ""&IberianPower!$D$39&"", for the ""&IberianPower!$D$27&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$32&"" for ""&IberianPower!$D$39&"", for the ""&IberianPower!$D$28&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$32&"" for ""&IberianPower!$D$39&"", for the ""&IberianPower!$D$29&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$32&"" for ""&IberianPower!$D$40&"", for the ""&IberianPower!$D$24&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$32&"" for ""&IberianPower!$D$40&"", for the ""&IberianPower!$D$25&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$32&"" for ""&IberianPower!$D$40&"", for the ""&IberianPower!$D$26&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$32&"" for ""&IberianPower!$D$40&"", for the ""&IberianPower!$D$27&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$32&"" for ""&IberianPower!$D$40&"", for the ""&IberianPower!$D$28&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$32&"" for ""&IberianPower!$D$40&"", for the ""&IberianPower!$D$29&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$32&"" for ""&IberianPower!$D$41&"", for the ""&IberianPower!$D$24&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$32&"" for ""&IberianPower!$D$41&"", for the ""&IberianPower!$D$25&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$32&"" for ""&IberianPower!$D$41&"", for the ""&IberianPower!$D$26&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$32&"" for ""&IberianPower!$D$41&"", for the ""&IberianPower!$D$27&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$32&"" for ""&IberianPower!$D$41&"", for the ""&IberianPower!$D$28&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$32&"" for ""&IberianPower!$D$41&"", for the ""&IberianPower!$D$29&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$33&"" for ""&IberianPower!$D$38&"", for the ""&IberianPower!$D$24&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$33&"" for ""&IberianPower!$D$38&"", for the ""&IberianPower!$D$25&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$33&"" for ""&IberianPower!$D$38&"", for the ""&IberianPower!$D$26&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$33&"" for ""&IberianPower!$D$38&"", for the ""&IberianPower!$D$280&"", quoted in Portuguese Escudos per ""&UKPower!$D$63" +"IberianPower!$D$18&"" ""&IberianPower!$D$33&"" for ""&IberianPower!$D$38&"", for the ""&IberianPower!$D$28&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$33&"" for ""&IberianPower!$D$38&"", for the ""&IberianPower!$D$29&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$33&"" for ""&IberianPower!$D$39&"", for the ""&IberianPower!$D$24&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$33&"" for ""&IberianPower!$D$39&"", for the ""&IberianPower!$D$25&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$33&"" for ""&IberianPower!$D$39&"", for the ""&IberianPower!$D$26&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$33&"" for ""&IberianPower!$D$39&"", for the ""&IberianPower!$D$27&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$33&"" for ""&IberianPower!$D$39&"", for the ""&IberianPower!$D$28&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$33&"" for ""&IberianPower!$D$39&"", for the ""&IberianPower!$D$29&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$33&"" for ""&IberianPower!$D$40&"", for the ""&IberianPower!$D$24&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$33&"" for ""&IberianPower!$D$40&"", for the ""&IberianPower!$D$25&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$33&"" for ""&IberianPower!$D$40&"", for the ""&IberianPower!$D$26&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$33&"" for ""&IberianPower!$D$40&"", for the ""&IberianPower!$D$27&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$33&"" for ""&IberianPower!$D$40&"", for the ""&IberianPower!$D$28&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$33&"" for ""&IberianPower!$D$40&"", for the ""&IberianPower!$D$29&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$33&"" for ""&IberianPower!$D$41&"", for the ""&IberianPower!$D$24&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$33&"" for ""&IberianPower!$D$41&"", for the ""&IberianPower!$D$25&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$33&"" for ""&IberianPower!$D$41&"", for the ""&IberianPower!$D$26&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$33&"" for ""&IberianPower!$D$41&"", for the ""&IberianPower!$D$27&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$33&"" for ""&IberianPower!$D$41&"", for the ""&IberianPower!$D$28&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"IberianPower!$D$18&"" ""&IberianPower!$D$33&"" for ""&IberianPower!$D$41&"", for the ""&IberianPower!$D$29&"", quoted in ""&IberianPower!$D$46&"" per ""&UKPower!$D$64&IberianPower!$C$48&IberianPower!$C$46" +"CONCATENATE(Coal!$D$16,Coal!$D$20,Coal!$C$40,Coal!$C$38, "" quoted in "",UKGas!$D$74, "" per "", Coal!$C$42,""."")" +"CONCATENATE(Coal!$D$16,Coal!$D$26,Coal!$C$40,Coal!$C$38, "" quoted in "",UKGas!$D$74, "" per "", Coal!$C$42,""."")" +"CONCATENATE(Coal!$D$17, Coal!$D$20,Coal!$C$40,"", at the "",Coal!$C$38, "" for "",Liquids!$C$79,"" quoted in "",UKGas!$D$74, "" per "", Coal!$C$42,""."")" +"CONCATENATE(Coal!$D$17, Coal!$D$26,Coal!$C$40,"", at the "",Coal!$C$38, "" for "",Liquids!$C$79,"" quoted in "",UKGas!$D$74, "" per "", Coal!$C$42,""."")" +"CONCATENATE(Weather!$D$17, "" for "",Weather!$C$38,"", at "",Weather!$D$42, "" on the "",Weather!$C$47, "". The payout above/below the strike is at 2500 "",Weather!$C$55, "" and maximum payout is set at 500,000 "",Weather!$C$55,""."")" +"CONCATENATE(Weather!$D$17, "" for "",Weather!$C$34,"", at "",Weather!$D$43, "" on the "",Weather!$C$47, "". The payout above/below the strike is at 2500 "",Weather!$C$55, "" and maximum payout is set at 500,000 "",Weather!$C$55,""."")" +"CONCATENATE(Weather!$D$17, "" for "",Weather!$C$39,"", at "",Weather!$D$42, "" on the "",Weather!$C$47, "". The payout above/below the strike is at 2500 "",Weather!$C$55, "" and maximum payout is set at 500,000 "",Weather!$C$55,""."")" +"CONCATENATE(Weather!$D$17, "" for "",Weather!$C$38,"", at "",Weather!$D$43, "" on the "",Weather!$C$49, "". The payout above/below the strike is at 2500 "",Weather!$C$55, "" and maximum payout is set at 500,000 "",Weather!$C$55,""."")" +"CONCATENATE(Weather!$D$17, "" for "",Weather!$C$36,"", at "",Weather!$D$42, "" on the "",Weather!$C$49, "". The payout above/below the strike is at 2500 "",Weather!$C$55, "" and maximum payout is set at 500,000 "",Weather!$C$55,""."")" +"CONCATENATE(Weather!$D$17, "" for "",Weather!$C$39,"", at "",Weather!$D$43, "" on the "",Weather!$C$49, "". The payout above/below the strike is at 2500 "",Weather!$C$55, "" and maximum payout is set at 500,000 "",Weather!$C$55,""."")" +"CONCATENATE(Weather!$D$17, "" for "",Weather!$C$38,"", at "",Weather!$D$42, "" on the "",Weather!$D$23, "". The payout above/below the strike is at 2500 "",Weather!$C$55, "" and maximum payout is set at 500,000 "",Weather!$C$55,""."")" +"CONCATENATE(Weather!$D$17, "" for "",Weather!$C$34,"", at "",Weather!$D$43, "" on the "",Weather!$D$23, "". The payout above/below the strike is at 2500 "",Weather!$C$55, "" and maximum payout is set at 500,000 "",Weather!$C$55,""."")" +"CONCATENATE(Weather!$D$17, "" for "",Weather!$C$39,"", at "",Weather!$D$42, "" on the "",Weather!$D$23, "". The payout above/below the strike is at 2500 "",Weather!$C$55, "" and maximum payout is set at 500,000 "",Weather!$C$55,""."")" +"Liquids!$C$33&"" for ""&Liquids!$C$60&"" ""&Liquids!$C$51&"" minus ""&Liquids!$C$61&"" ""&Liquids!$C$52&"" to be delivered on the basis of ""&Liquids!$C$47&"" basis ""&Liquids!$C$44&"" for ""&Liquids!$C$78&"" and settled using ""&Liquids!$D$83&"" quoted in ""&UKGas!$D$74&"" per ""&Liquids!$C$87" +"Liquids!$C$33&"" for ""&Liquids!$C$60&"" ""&Liquids!$C$51&"" minus ""&Liquids!$C$61&"" ""&Liquids!$C$52&"" to be delivered on the basis of ""&Liquids!$C$47&"" basis ""&Liquids!$C$44&"" for ""&Liquids!$C$79&"" and settled using ""&Liquids!$D$83&"" quoted in ""&UKGas!$D$74&"" per ""&Liquids!$C$87" +"Liquids!$C$33&"" for ""&Liquids!$C$60&"" ""&Liquids!$C$51&"" minus ""&Liquids!$C$61&"" ""&Liquids!$C$52&"" to be delivered on the basis of ""&Liquids!$C$47&"" basis ""&Liquids!$C$44&"" for ""&Liquids!$C$80&"" and settled using ""&Liquids!$D$83&"" quoted in ""&UKGas!$D$74&"" per ""&Liquids!$C$87" +"Liquids!$C$35&"" for ""&Liquids!$C$60&"" ""&Liquids!$C$52&"" minus ""&Liquids!$C$60&"" ""&Liquids!$C$51&"" to be delivered on the basis of ""&Liquids!$C$47&"" at the ""&Liquids!$C$44&"" for ""&Liquids!$C$78&"" and settled using ""&Liquids!$D$83&"" quoted in ""&UKGas!$D$74&"" per ""&Liquids!$C$87" +"Liquids!$C$35&"" for ""&Liquids!$C$60&"" ""&Liquids!$C$52&"" minus ""&Liquids!$C$60&"" ""&Liquids!$C$51&"" to be delivered on the basis of ""&Liquids!$C$47&"" at the ""&Liquids!$C$44&"" for ""&Liquids!$C$79&"" and settled using ""&Liquids!$D$83&"" quoted in ""&UKGas!$D$74&"" per ""&Liquids!$C$87" +"Liquids!$C$35&"" for ""&Liquids!$C$60&"" ""&Liquids!$C$52&"" minus ""&Liquids!$C$60&"" ""&Liquids!$C$51&"" to be delivered on the basis of ""&Liquids!$C$47&"" at the ""&Liquids!$C$44&"" for ""&Liquids!$C$80&"" and settled using ""&Liquids!$D$83&"" quoted in ""&UKGas!$D$74&"" per ""&Liquids!$C$87" +"Liquids!$C$32&"" for ""&Liquids!$C$63&"" ""&Liquids!$C$50&"" to be delivered on the basis of ""&Liquids!$C$46&"" at the ""&Liquids!$C$44&"" for ""&Liquids!$C$78&"" and settled using ""&Liquids!$D$83&"" quoted in ""&UKGas!$D$74&"" per ""&Liquids!$C$87" +"Liquids!$C$32&"" for ""&Liquids!$C$63&"" ""&Liquids!$C$50&"" to be delivered on the basis of ""&Liquids!$C$46&"" at the ""&Liquids!$C$44&"" for ""&Liquids!$C$79&"" and settled using ""&Liquids!$D$83&"" quoted in ""&UKGas!$D$74&"" per ""&Liquids!$C$87" +"Liquids!$C$32&"" for ""&Liquids!$C$63&"" ""&Liquids!$C$50&"" to be delivered on the basis of ""&Liquids!$C$46&"" at the ""&Liquids!$C$44&"" for ""&Liquids!$C$80&"" and settled using ""&Liquids!$D$83&"" quoted in ""&UKGas!$D$74&"" per ""&Liquids!$C$87" +"Liquids!$C$32&"" for ""&Liquids!$C$62&"" ""&Liquids!$C$51&"" to be delivered on the basis of ""&Liquids!$C$47&"" at the ""&Liquids!$C$39&"" for ""&Liquids!$C$78&"" and settled using ""&Liquids!$D$83&"" quoted in ""&UKGas!$D$74&"" per ""&Liquids!$C$87" +"Liquids!$C$32&"" for ""&Liquids!$C$62&"" ""&Liquids!$C$51&"" to be delivered on the basis of ""&Liquids!$C$47&"" at the ""&Liquids!$C$39&"" for ""&Liquids!$C$79&"" and settled using ""&Liquids!$D$83&"" quoted in ""&UKGas!$D$74&"" per ""&Liquids!$C$87" +"Liquids!$C$32&"" for ""&Liquids!$C$62&"" ""&Liquids!$C$51&"" to be delivered on the basis of ""&Liquids!$C$47&"" at the ""&Liquids!$C$39&"" for ""&Liquids!$C$80&"" and settled using ""&Liquids!$D$83&"" quoted in ""&UKGas!$D$74&"" per ""&Liquids!$C$87" +"Liquids!$C$32&"" for ""&Liquids!$C$70&"" ""&Liquids!$C$53&"" to be delivered on the basis of ""&Liquids!$C$46&"" at the ""&Liquids!$C$39&"" for ""&Liquids!$C$78&"" and settled using ""&Liquids!$D$85&"" quoted in ""&UKGas!$D$74&"" per ""&Liquids!$C$87" +"Liquids!$C$32&"" for ""&Liquids!$C$70&"" ""&Liquids!$C$53&"" to be delivered on the basis of ""&Liquids!$C$46&"" at the ""&Liquids!$C$39&"" for ""&Liquids!$C$79&"" and settled using ""&Liquids!$D$85&"" quoted in ""&UKGas!$D$74&"" per ""&Liquids!$C$87" +"Liquids!$C$32&"" for ""&Liquids!$C$70&"" ""&Liquids!$C$53&"" to be delivered on the basis of ""&Liquids!$C$46&"" at the ""&Liquids!$C$39&"" for ""&Liquids!$C$80&"" and settled using ""&Liquids!$D$85&"" quoted in ""&UKGas!$D$74&"" per ""&Liquids!$C$87" +"Liquids!$C$33&"" for ""&Liquids!$C$64&"" for ""&Liquids!$C$78&"" and settled using ""&Liquids!$D$82&"" quoted in ""&UKGas!$D$74&"" per ""&Liquids!$C$87" +"Liquids!$C$33&"" for ""&Liquids!$C$64&"" for ""&Liquids!$C$79&"" and settled using ""&Liquids!$D$82&"" quoted in ""&UKGas!$D$74&"" per ""&Liquids!$C$87" +"Liquids!$C$33&"" for ""&Liquids!$C$64&"" for ""&Liquids!$C$80&"" and settled using ""&Liquids!$D$82&"" quoted in ""&UKGas!$D$74&"" per ""&Liquids!$C$87" +"Liquids!$C$34&"" for ""&Liquids!$C$66&"" to be delivered on the basis of ""&Liquids!$C$46&"" at ""&Liquids!$C$39&"" for ""&Liquids!$C$81&"" settled in ""&UKGas!$D$74&"" per ""&Liquids!$C$87" +"Liquids!$C$34&"" for ""&Liquids!$C$69&"" to be delivered on the basis of ""&Liquids!$C$46&"" at ""&Liquids!$C$42&"" for ""&Liquids!$C$81&"" settled in Deutschmarks per ""&Liquids!$C$87" +"Liquids!$C$34&"" for ""&Liquids!$C$69&"" to be delivered on the basis of ""&Liquids!$C$47&"" at ""&Liquids!$C$42&"" for ""&Liquids!$C$81&"" settled in French Francs per ""&Liquids!$C$87" +"Liquids!$C$34&"" for ""&Liquids!$C$71&"" to be delivered on the basis of ""&Liquids!$C$47&"" at ""&Liquids!$C$40&"" for ""&Liquids!$C$81&"" settled in Austrian Schillings per ""&Liquids!$C$87" +"Liquids!$C$34&"" for ""&Liquids!$C$71&"" to be delivered on the basis of ""&Liquids!$C$47&"" at ""&Liquids!$C$42&"" for ""&Liquids!$C$81&"" settled in Pounds Sterling per ""&Liquids!$C$87" +"Liquids!$C$34&"" for ""&Liquids!$C$68&"" to be delivered on the basis of ""&Liquids!$C$47&"" at ""&Liquids!$C$42&"" for ""&Liquids!$C$81&"" settled in Euros per ""&Liquids!$C$87" +"Liquids!$C$34&"" for ""&Liquids!$C$65&"" to be delivered on the basis of ""&Liquids!$C$47&"" at ""&Liquids!$C$41&"" for ""&Liquids!$C$81&"" settled in United States Dollars per ""&Liquids!$C$87" +"CONCATENATE(NordicPower!$C$48, "" "",NordicPower!$C$29,"", for "",NordicPower!$C$18, "" for "",NordicPower!$C$37, "" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "", NordicPower!$C51)" +"CONCATENATE(NordicPower!$C$48, "" "",NordicPower!$C$30,"", for "",NordicPower!$C$19, "" for "",NordicPower!$C$38, "" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "",NordicPower!$C$51)" +"CONCATENATE(NordicPower!$C$48, "" "",NordicPower!$C$31,"", for "",NordicPower!$C$20, "" for "",NordicPower!$C$39, "" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"","",NordicPower!$C$51)" +"CONCATENATE(NordicPower!$C$48, "" "",NordicPower!$C$32,"", for "",NordicPower!$C$21, "" for "",NordicPower!$C$37, "" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "", NordicPower!$C$51)" +"CONCATENATE(NordicPower!$C$48, "" "",NordicPower!$C$33,"", for "",NordicPower!$C$23, "" for "",NordicPower!$C$38, "" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "",NordicPower!$C$51)" +"CONCATENATE(NordicPower!$C$48, "" "",NordicPower!$C$29,"", for "",NordicPower!$C$22, "" for "",NordicPower!$C$39, "" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "",NordicPower!$C$51)" +"CONCATENATE(NordicPower!$C$48, "" "",NordicPower!$C$30,"", for "",NordicPower!$C$25, "" for "",NordicPower!$C$37, "" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "",NordicPower!$C$51)" +"CONCATENATE(NordicPower!$C$49, "" "",NordicPower!$C$29,"", for "",NordicPower!$C$18, "" for "",NordicPower!$C$37, "" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "", NordicPower!$C53)" +"CONCATENATE(NordicPower!$C$49, "" "",NordicPower!$C$30,"", for "",NordicPower!$C$19, "" for "",NordicPower!$C$38, "" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "",NordicPower!$C$53)" +"CONCATENATE(NordicPower!$C$49, "" "",NordicPower!$C$31,"", for "",NordicPower!$C$20, "" for "",NordicPower!$C$39, "" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"","",NordicPower!$C$53)" +"CONCATENATE(NordicPower!$C$49, "" "",NordicPower!$C$32,"", for "",NordicPower!$C$21, "" for "",NordicPower!$C$37, "" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "", NordicPower!$C$53)" +"CONCATENATE(NordicPower!$C$49, "" "",NordicPower!$C$33,"", for "",NordicPower!$C$23, "" for "",NordicPower!$C$38, "" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "",NordicPower!$C$53)" +"CONCATENATE(NordicPower!$C$49, "" "",NordicPower!$C$29,"", for "",NordicPower!$C$22, "" for "",NordicPower!$C$39, "" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "",NordicPower!$C$53)" +"CONCATENATE(NordicPower!$C$49, "" "",NordicPower!$C$30,"", for "",NordicPower!$C$25, "" for "",NordicPower!$C$37, "" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "",NordicPower!$C$53)" +"CONCATENATE(NordicPower!$C$45, "" "",NordicPower!$C$29,"", for "",NordicPower!$C$18, "" for "",NordicPower!$C$37, "" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "",NordicPower!$C$55)" +"CONCATENATE(NordicPower!$C$46, "" "",NordicPower!$C$30,"", for "",NordicPower!$C$19, "" for "",NordicPower!$C$38, "" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "",NordicPower!$C$55)" +"CONCATENATE(NordicPower!$C$45, "" "",NordicPower!$C$31,"", for "",NordicPower!$C$20, "" for "",NordicPower!$C$39, "" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "",NordicPower!C$55)" +"CONCATENATE(NordicPower!$C$46, "" "",NordicPower!$C$32,"", for "",NordicPower!$C$21, "" for "",NordicPower!$C$37, "" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "",NordicPower!$C$55)" +"CONCATENATE(NordicPower!$C$45, "" "",NordicPower!$C$33,"", for "",NordicPower!$C$23, "" for "",NordicPower!$C$38, "" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "",NordicPower!$C$55)" +"CONCATENATE(NordicPower!$C$46, "" "",NordicPower!$C$29,"", for "",NordicPower!$C$22, "" for "",NordicPower!$C$39,"" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "",NordicPower!$C$55)" +"CONCATENATE(NordicPower!$C$45, "" "",NordicPower!$C$30,"", for "",NordicPower!$C$25, "" for "",NordicPower!$C$37, "" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "",NordicPower!$C$55)" +"CONCATENATE(NordicPower!$C$43, "" "",NordicPower!$C$29,"", for "",NordicPower!$C$18, "" for "",NordicPower!$C$37, "", and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "",NordicPower!$C$54,"" and "",NordicPower!$C$52)" +"CONCATENATE(NordicPower!$C$44, "" "",NordicPower!$C$30,"", for "",NordicPower!$C$19, "" for "",NordicPower!$C$38, "" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "",NordicPower!$C$54,"" and "",NordicPower!$C52)" +"CONCATENATE(NordicPower!$C$43, "" "",NordicPower!$C$31,"", for "",NordicPower!$C$20, "" for "",NordicPower!$C$39, "" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "",NordicPower!$C$54,"" and "",NordicPower!$C$52)" +"CONCATENATE(NordicPower!$C$44, "" "",NordicPower!$C$32,"", for "",NordicPower!$C$21, "" for "",NordicPower!$C$37, "" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "",NordicPower!$C$54,"" and "",NordicPower!$C$52)" +"CONCATENATE(NordicPower!$C$43, "" "",NordicPower!$C$33,"", for "",NordicPower!$C$23, "" for "",NordicPower!$C$38, "" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "",NordicPower!$C$54,"" and "",NordicPower!$C$52)" +"CONCATENATE(NordicPower!$C$44, "" "",NordicPower!$C$29,"", for "",NordicPower!$C$22, "" for "",NordicPower!$C$39, "" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "",NordicPower!$C$54,"" and "",NordicPower!$C$52)" +"CONCATENATE(NordicPower!$C$43, "" "",NordicPower!$C$30,"", for "",NordicPower!$C$25, "" for "",NordicPower!$C$37, "" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "",NordicPower!$C$54,"" and "",NordicPower!$C$52)" +"CONCATENATE(NordicPower!$C$47, "" "",NordicPower!$C$29,"", for "",NordicPower!$C$18, "" for "",NordicPower!$C$37, "" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "",NordicPower!$C$51)" +"CONCATENATE(NordicPower!$C$47, "" "",NordicPower!$C$30,"", for "",NordicPower!$C$19, "" for "",NordicPower!$C$38, "" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "",NordicPower!$C$51)" +"CONCATENATE(NordicPower!$C$47, "" "",NordicPower!$C$31,"", for "",NordicPower!$C$20, "" for "",NordicPower!$C$39, "" and quoted in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "",NordicPower!$C$51)" +"CONCATENATE(NordicPower!$C$47, "" "",NordicPower!$C$32,"", for "",NordicPower!$C$21, "" for "",NordicPower!$C$37, "" and settled in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "",NordicPower!$C$51)" +"CONCATENATE(NordicPower!$C$47, "" "",NordicPower!$C$33,"", for "",NordicPower!$C$23, "" for "",NordicPower!$C$38, "" and settled in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "",NordicPower!$C$51)" +"CONCATENATE(NordicPower!$C$47, "" "",NordicPower!$C$29,"", for "",NordicPower!$C$22, "" for "",NordicPower!$C$39, "" and settled in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "",NordicPower!$C$51)" +"CONCATENATE(NordicPower!$C$47, "" "",NordicPower!$C$30,"", for "",NordicPower!$C$25, "" for "",NordicPower!$C$37, "" and settled in "",ContPower!$C$67, "" per "", ContPower!$C$72,"", "",NordicPower!$C$51)" +"CONCATENATE(C32,"" for "",C60,"" to be delivered on the basis of "",C47, "" at the "", C43, "", for "",C79,"", and settled using "",D83,"", quoted in "",[1]UKGas!D69,"" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C60,"" to be delivered on the basis of "",C47, "" at the "", C43, "", for "",C79,"", and settled using "",D83,"", quoted in "",[1]UKGas!D69,"" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C60,"" to be delivered on the basis of "",C47, "" at the "", C43, "", for "",C79,"", and settled using "",D83,"", quoted in "",[1]UKGas!D69,"" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C60,"" to be delivered on the basis of "",C47, "" at the "", C43, "", for "",C79,"", and settled using "",D83,"", quoted in "",[1]UKGas!D69,"" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C60,"" to be delivered on the basis of "",C47, "" at the "", C43, "", for "",C79,"", and settled using "",D83,"", quoted in "",[1]UKGas!D69,"" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C60,"" to be delivered on the basis of "",C47, "" at the "", C43, "", for "",C79,"", and settled using "",D83,"", quoted in "",[1]UKGas!D69,"" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C60,"" to be delivered on the basis of "",C47, "" at the "", C43, "", for "",C79,"", and settled using "",D83,"", quoted in "",[1]UKGas!D69,"" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C60,"" to be delivered on the basis of "",C47, "" at the "", C43, "", for "",C79,"", and settled using "",D83,"", quoted in "",[1]UKGas!D69,"" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C60,"" to be delivered on the basis of "",C47, "" at the "", C43, "", for "",C79,"", and settled using "",D83,"", quoted in "",[1]UKGas!D69,"" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C60,"" to be delivered on the basis of "",C47, "" at the "", C43, "", for "",C79,"", and settled using "",D83,"", quoted in "",[1]UKGas!D69,"" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C60,"" to be delivered on the basis of "",C47, "" at the "", C43, "", for "",C79,"", and settled using "",D83,"", quoted in "",[1]UKGas!D69,"" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C62,"" in "", C72, "", to be delivered on the basis of "",C46, "" at the "", C39, "", for "",C80,"" and settled using "",D83, "", quoted in "", [2]UKGas!D69, "" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C62,"" in "", C72, "", to be delivered on the basis of "",C46, "" at the "", C39, "", for "",C80,"" and settled using "",D83, "", quoted in "", [2]UKGas!D69, "" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C62,"" in "", C72, "", to be delivered on the basis of "",C46, "" at the "", C39, "", for "",C80,"" and settled using "",D83, "", quoted in "", [2]UKGas!D69, "" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C62,"" in "", C72, "", to be delivered on the basis of "",C46, "" at the "", C39, "", for "",C80,"" and settled using "",D83, "", quoted in "", [2]UKGas!D69, "" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C62,"" in "", C72, "", to be delivered on the basis of "",C46, "" at the "", C39, "", for "",C80,"" and settled using "",D83, "", quoted in "", [2]UKGas!D69, "" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C62,"" in "", C72, "", to be delivered on the basis of "",C46, "" at the "", C39, "", for "",C80,"" and settled using "",D83, "", quoted in "", [2]UKGas!D69, "" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C62,"" in "", C72, "", to be delivered on the basis of "",C46, "" at the "", C39, "", for "",C80,"" and settled using "",D83, "", quoted in "", [2]UKGas!D69, "" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C62,"" in "", C72, "", to be delivered on the basis of "",C46, "" at the "", C39, "", for "",C80,"" and settled using "",D83, "", quoted in "", [2]UKGas!D69, "" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C62,"" in "", C72, "", to be delivered on the basis of "",C46, "" at the "", C39, "", for "",C80,"" and settled using "",D83, "", quoted in "", [2]UKGas!D69, "" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C62,"" in "", C72, "", to be delivered on the basis of "",C46, "" at the "", C39, "", for "",C80,"" and settled using "",D83, "", quoted in "", [2]UKGas!D69, "" per "",C87,""."")" +"CONCATENATE(C32,"" for "",C62,"" in "", C72, "", to be delivered on the basis of "",C46, "" at the "", C39, "", for "",C80,"" and settled using "",D83, "", quoted in "", [2]UKGas!D69, "" per "",C87,""."")" +"CONCATENATE(C33,"" for "",C60,"" and "",C61,"" in "", C73, "", to be delivered on the basis of "",C47, "" at the "", C39, "", for "",C79,"" and settled using "",D83, "", quoted in "", [2]UKGas!D70, "" per "",C87,""."")" +"CONCATENATE(C33,"" for "",C60,"" and "",C61,"" in "", C73, "", to be delivered on the basis of "",C47, "" at the "", C39, "", for "",C79,"" and settled using "",D83, "", quoted in "", [2]UKGas!D70, "" per "",C87,""."")" +"CONCATENATE(C33,"" for "",C60,"" and "",C61,"" in "", C73, "", to be delivered on the basis of "",C47, "" at the "", C39, "", for "",C79,"" and settled using "",D83, "", quoted in "", [2]UKGas!D70, "" per "",C87,""."")" +"CONCATENATE(C33,"" for "",C60,"" and "",C61,"" in "", C73, "", to be delivered on the basis of "",C47, "" at the "", C39, "", for "",C79,"" and settled using "",D83, "", quoted in "", [2]UKGas!D70, "" per "",C87,""."")" +"CONCATENATE(C33,"" for "",C60,"" and "",C61,"" in "", C73, "", to be delivered on the basis of "",C47, "" at the "", C39, "", for "",C79,"" and settled using "",D83, "", quoted in "", [2]UKGas!D70, "" per "",C87,""."")" +"CONCATENATE(C33,"" for "",C60,"" and "",C61,"" in "", C73, "", to be delivered on the basis of "",C47, "" at the "", C39, "", for "",C79,"" and settled using "",D83, "", quoted in "", [2]UKGas!D70, "" per "",C87,""."")" +"CONCATENATE(C33,"" for "",C60,"" and "",C61,"" in "", C73, "", to be delivered on the basis of "",C47, "" at the "", C39, "", for "",C79,"" and settled using "",D83, "", quoted in "", [2]UKGas!D70, "" per "",C87,""."")" +"CONCATENATE(C33,"" for "",C60,"" and "",C61,"" in "", C73, "", to be delivered on the basis of "",C47, "" at the "", C39, "", for "",C79,"" and settled using "",D83, "", quoted in "", [2]UKGas!D70, "" per "",C87,""."")" +"CONCATENATE(C33,"" for "",C60,"" and "",C61,"" in "", C73, "", to be delivered on the basis of "",C47, "" at the "", C39, "", for "",C79,"" and settled using "",D83, "", quoted in "", [2]UKGas!D70, "" per "",C87,""."")" +"CONCATENATE(C33,"" for "",C60,"" and "",C61,"" in "", C73, "", to be delivered on the basis of "",C47, "" at the "", C39, "", for "",C79,"" and settled using "",D83, "", quoted in "", [2]UKGas!D70, "" per "",C87,""."")" +"CONCATENATE(C33,"" for "",C60,"" and "",C61,"" in "", C73, "", to be delivered on the basis of "",C47, "" at the "", C39, "", for "",C79,"" and settled using "",D83, "", quoted in "", [2]UKGas!D70, "" per "",C87,""."")" +"CONCATENATE(D18,"" at "", D31,"", for "",D24, "", and settled using "", D35,"", quoted in "",D42, "" per "", D28)" +"CONCATENATE(D18,"" at "", D31,"", for "",D24, "", and settled using "", D35,"", quoted in "",D42, "" per "", D28)" +"CONCATENATE(D18,"" at "", D31,"", for "",D24, "", and settled using "", D35,"", quoted in "",D42, "" per "", D28)" +"CONCATENATE(D18,"" at "", D31,"", for "",D24, "", and settled using "", D35,"", quoted in "",D42, "" per "", D28)" +"CONCATENATE(D18,"" at "", D31,"", for "",D24, "", and settled using "", D35,"", quoted in "",D42, "" per "", D28)" +"CONCATENATE(D18,"" at "", D31,"", for "",D24, "", and settled using "", D35,"", quoted in "",D42, "" per "", D28)" +"CONCATENATE(D18,"" at "", D31,"", for "",D24, "", and settled using "", D35,"", quoted in "",D42, "" per "", D28)" +"CONCATENATE(D18,"" at "", D31,"", for "",D24, "", and settled using "", D35,"", quoted in "",D42, "" per "", D28)" +"CONCATENATE(D18,"" at "", D31,"", for "",D24, "", and settled using "", D35,"", quoted in "",D42, "" per "", D28)" +"CONCATENATE(D18,"" at "", D31,"", for "",D24, "", and settled using "", D35,"", quoted in "",D42, "" per "", D28)" +"CONCATENATE(D17,"" of "",C33,"" 2000"", "" at the "", D42,"" on the "", C47,"". The payout above/below the strike is at 2500 "",C54,"" and maximum payout is set at 500,000 "",C54,""."")" +"CONCATENATE(D17,"" of "",C33,"" 2000"", "" at the "", D42,"" on the "", C47,"". The payout above/below the strike is at 2500 "",C54,"" and maximum payout is set at 500,000 "",C54,""."")" +"CONCATENATE(D17,"" of "",C33,"" 2000"", "" at the "", D42,"" on the "", C47,"". The payout above/below the strike is at 2500 "",C54,"" and maximum payout is set at 500,000 "",C54,""."")" +"CONCATENATE(D17,"" of "",C33,"" 2000"", "" at the "", D42,"" on the "", C47,"". The payout above/below the strike is at 2500 "",C54,"" and maximum payout is set at 500,000 "",C54,""."")" +"CONCATENATE(D17,"" of "",C33,"" 2000"", "" at the "", D42,"" on the "", C47,"". The payout above/below the strike is at 2500 "",C54,"" and maximum payout is set at 500,000 "",C54,""."")" +"CONCATENATE(D17,"" of "",C33,"" 2000"", "" at the "", D42,"" on the "", C47,"". The payout above/below the strike is at 2500 "",C54,"" and maximum payout is set at 500,000 "",C54,""."")" +"CONCATENATE(D17,"" of "",C33,"" 2000"", "" at the "", D42,"" on the "", C47,"". The payout above/below the strike is at 2500 "",C54,"" and maximum payout is set at 500,000 "",C54,""."")" +"CONCATENATE(D17,"" of "",C33,"" 2000"", "" at the "", D42,"" on the "", C47,"". The payout above/below the strike is at 2500 "",C54,"" and maximum payout is set at 500,000 "",C54,""."")" +"CONCATENATE(D17,"" of "",C33,"" 2000"", "" at the "", D42,"" on the "", C47,"". The payout above/below the strike is at 2500 "",C54,"" and maximum payout is set at 500,000 "",C54,""."")" +"CONCATENATE(C26,"" at "",#REF!, "" at "",C30,"", for "",C35,"" in "",C53,"" per "",C50,""."")" +"CONCATENATE(C26,"" at "",#REF!, "" at "",C30,"", for "",C35,"" in "",C53,"" per "",C50,""."")" +"CONCATENATE(C26,"" at "",#REF!, "" at "",C30,"", for "",C35,"" in "",C53,"" per "",C50,""."")" +"CONCATENATE(C26,"" at "",#REF!, "" at "",C30,"", for "",C35,"" in "",C53,"" per "",C50,""."")" +"CONCATENATE(C26,"" at "",#REF!, "" at "",C30,"", for "",C35,"" in "",C53,"" per "",C50,""."")" +"CONCATENATE(C26,"" at "",#REF!, "" at "",C30,"", for "",C35,"" in "",C53,"" per "",C50,""."")" +"CONCATENATE(C26,"" at "",#REF!, "" at "",C30,"", for "",C35,"" in "",C53,"" per "",C50,""."")" +"CONCATENATE(C26,"" at "",#REF!, "" at "",C30,"", for "",C35,"" in "",C53,"" per "",C50,""."")" +"CONCATENATE(C26,"" at "",#REF!, "" at "",C30,"", for "",C35,"" in "",C53,"" per "",C50,""."")" +"CONCATENATE(C31,"", i.e. "",C44,"" against "",C36,"", for "","" for "",C51,"", and settled in "",C61,"" per "",C72,""."")" +"CONCATENATE(C31,"", i.e. "",C44,"" against "",C36,"", for "","" for "",C51,"", and settled in "",C61,"" per "",C72,""."")" +"CONCATENATE(C31,"", i.e. "",C44,"" against "",C36,"", for "","" for "",C51,"", and settled in "",C61,"" per "",C72,""."")" +"CONCATENATE(C31,"", i.e. "",C44,"" against "",C36,"", for "","" for "",C51,"", and settled in "",C61,"" per "",C72,""."")" +"CONCATENATE(C31,"", i.e. "",C44,"" against "",C36,"", for "","" for "",C51,"", and settled in "",C61,"" per "",C72,""."")" +"CONCATENATE(C31,"", i.e. "",C44,"" against "",C36,"", for "","" for "",C51,"", and settled in "",C61,"" per "",C72,""."")" +"CONCATENATE(C31,"", i.e. "",C44,"" against "",C36,"", for "","" for "",C51,"", and settled in "",C61,"" per "",C72,""."")" +"CONCATENATE(C31,"", i.e. "",C44,"" against "",C36,"", for "","" for "",C51,"", and settled in "",C61,"" per "",C72,""."")" +"CONCATENATE(C31,"", i.e. "",C44,"" against "",C36,"", for "","" for "",C51,"", and settled in "",C61,"" per "",C72,""."")" +"CONCATENATE(C31,"", i.e. "",C44,"" against "",C36,"", for "","" for "",C51,"", and settled in "",C61,"" per "",C72,""."")" +"CONCATENATE(C32,"", i.e. "",C45,"", at "",C39,"". "",C52,"", and "",C79,"" and settled in "",C65,"", quoted in "",C65,"" per "",C72,""."")" +"CONCATENATE(C32,"", i.e. "",C45,"", at "",C39,"". "",C52,"", and "",C79,"" and settled in "",C65,"", quoted in "",C65,"" per "",C72,""."")" +"CONCATENATE(C32,"", i.e. "",C45,"", at "",C39,"". "",C52,"", and "",C79,"" and settled in "",C65,"", quoted in "",C65,"" per "",C72,""."")" +"CONCATENATE(C32,"", i.e. "",C45,"", at "",C39,"". "",C52,"", and "",C79,"" and settled in "",C65,"", quoted in "",C65,"" per "",C72,""."")" +"CONCATENATE(C32,"", i.e. "",C45,"", at "",C39,"". "",C52,"", and "",C79,"" and settled in "",C65,"", quoted in "",C65,"" per "",C72,""."")" +"CONCATENATE(C32,"", i.e. "",C45,"", at "",C39,"". "",C52,"", and "",C79,"" and settled in "",C65,"", quoted in "",C65,"" per "",C72,""."")" +"CONCATENATE(C32,"", i.e. "",C45,"", at "",C39,"". "",C52,"", and "",C79,"" and settled in "",C65,"", quoted in "",C65,"" per "",C72,""."")" +"CONCATENATE(C32,"", i.e. "",C45,"", at "",C39,"". "",C52,"", and "",C79,"" and settled in "",C65,"", quoted in "",C65,"" per "",C72,""."")" +"CONCATENATE(C32,"", i.e. "",C45,"", at "",C39,"". "",C52,"", and "",C79,"" and settled in "",C65,"", quoted in "",C65,"" per "",C72,""."")" +"CONCATENATE(C32,"", i.e. "",C45,"", at "",C39,"". "",C52,"", and "",C79,"" and settled in "",C65,"", quoted in "",C65,"" per "",C72,""."")" +"CONCATENATE(D16,"" for "",B20, "" with quality "",C21, "", "", C22,"", "", C23,"", "",C24,"", to be delivered on the basis of "",C40,"" at the "",C38,"", for "",UKGas!D41,"", as quoted in "", UKGas!D75, "" per "",C42)" +"CONCATENATE(D16,"" for "",B20, "" with quality "",C21, "", "", C22,"", "", C23,"", "",C24,"", to be delivered on the basis of "",C40,"" at the "",C38,"", for "",UKGas!D41,"", as quoted in "", UKGas!D75, "" per "",C42)" +"CONCATENATE(D16,"" for "",B20, "" with quality "",C21, "", "", C22,"", "", C23,"", "",C24,"", to be delivered on the basis of "",C40,"" at the "",C38,"", for "",UKGas!D41,"", as quoted in "", UKGas!D75, "" per "",C42)" +"CONCATENATE(D16,"" for "",B20, "" with quality "",C21, "", "", C22,"", "", C23,"", "",C24,"", to be delivered on the basis of "",C40,"" at the "",C38,"", for "",UKGas!D41,"", as quoted in "", UKGas!D75, "" per "",C42)" +"CONCATENATE(D16,"" for "",B20, "" with quality "",C21, "", "", C22,"", "", C23,"", "",C24,"", to be delivered on the basis of "",C40,"" at the "",C38,"", for "",UKGas!D41,"", as quoted in "", UKGas!D75, "" per "",C42)" +"CONCATENATE(D16,"" for "",B20, "" with quality "",C21, "", "", C22,"", "", C23,"", "",C24,"", to be delivered on the basis of "",C40,"" at the "",C38,"", for "",UKGas!D41,"", as quoted in "", UKGas!D75, "" per "",C42)" +"CONCATENATE(D16,"" for "",B20, "" with quality "",C21, "", "", C22,"", "", C23,"", "",C24,"", to be delivered on the basis of "",C40,"" at the "",C38,"", for "",UKGas!D41,"", as quoted in "", UKGas!D75, "" per "",C42)" +"CONCATENATE(D16,"" for "",B20, "" with quality "",C21, "", "", C22,"", "", C23,"", "",C24,"", to be delivered on the basis of "",C40,"" at the "",C38,"", for "",UKGas!D41,"", as quoted in "", UKGas!D75, "" per "",C42)" +"CONCATENATE(D16,"" for "",B20, "" with quality "",C21, "", "", C22,"", "", C23,"", "",C24,"", to be delivered on the basis of "",C40,"" at the "",C38,"", for "",UKGas!D41,"", as quoted in "", UKGas!D75, "" per "",C42)" +"CONCATENATE(D17,"" for "",B20, "" with quality "",C21, "", "", C22,"", "", C23,"", "",C24,"", to be delivered on the basis of "",C40,"" at the "",C38,"", for "",UKGas!D42, "", as quoted in "",UKGas!D74, "" per "", C42)" +"CONCATENATE(D17,"" for "",B20, "" with quality "",C21, "", "", C22,"", "", C23,"", "",C24,"", to be delivered on the basis of "",C40,"" at the "",C38,"", for "",UKGas!D42, "", as quoted in "",UKGas!D74, "" per "", C42)" +"CONCATENATE(D17,"" for "",B20, "" with quality "",C21, "", "", C22,"", "", C23,"", "",C24,"", to be delivered on the basis of "",C40,"" at the "",C38,"", for "",UKGas!D42, "", as quoted in "",UKGas!D74, "" per "", C42)" +"CONCATENATE(D17,"" for "",B20, "" with quality "",C21, "", "", C22,"", "", C23,"", "",C24,"", to be delivered on the basis of "",C40,"" at the "",C38,"", for "",UKGas!D42, "", as quoted in "",UKGas!D74, "" per "", C42)" +"CONCATENATE(D17,"" for "",B20, "" with quality "",C21, "", "", C22,"", "", C23,"", "",C24,"", to be delivered on the basis of "",C40,"" at the "",C38,"", for "",UKGas!D42, "", as quoted in "",UKGas!D74, "" per "", C42)" +"CONCATENATE(D17,"" for "",B20, "" with quality "",C21, "", "", C22,"", "", C23,"", "",C24,"", to be delivered on the basis of "",C40,"" at the "",C38,"", for "",UKGas!D42, "", as quoted in "",UKGas!D74, "" per "", C42)" +"CONCATENATE(D17,"" for "",B20, "" with quality "",C21, "", "", C22,"", "", C23,"", "",C24,"", to be delivered on the basis of "",C40,"" at the "",C38,"", for "",UKGas!D42, "", as quoted in "",UKGas!D74, "" per "", C42)" +"CONCATENATE(D17,"" for "",B20, "" with quality "",C21, "", "", C22,"", "", C23,"", "",C24,"", to be delivered on the basis of "",C40,"" at the "",C38,"", for "",UKGas!D42, "", as quoted in "",UKGas!D74, "" per "", C42)" +"CONCATENATE(D17,"" for "",B20, "" with quality "",C21, "", "", C22,"", "", C23,"", "",C24,"", to be delivered on the basis of "",C40,"" at the "",C38,"", for "",UKGas!D42, "", as quoted in "",UKGas!D74, "" per "", C42)" +"TODAY()" +"A9+1" +"J8" +"+J8" +"+J8" +"A52+1" +"TODAY()" +"'EOL New Countries'!J8" +"'EOL New Countries'!J8" +"A37+1" +"TODAY()" +"'EOL New Countries'!J8" +"TODAY()" +"'EOL New Countries'!J8" +"J8" +"+J8" +"+J8" +"TODAY()" +"'EOL New Countries'!J8" +"'EOL New Countries'!J8" +"TODAY()" +"'EOL New Countries'!J8" +"'EOL New Countries'!J8" +"+A5+1" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"A9+1" +"J8" +"+J8" +"+J8" +"'EOL New Countries'!I2" +"'EOL New Countries'!J8" +"A28+1" +"TODAY()" +"'EOL New Countries'!J8" +"TODAY()" +"'EOL New Countries'!J8" +"J8" +"+J8" +"+J8" +"TODAY()" +"'EOL New Countries'!J8" +"'EOL New Countries'!J8" +"TODAY()" +"'EOL New Countries'!J8" +"'EOL New Countries'!J8" +"A9+1" +"J8" +"+J8" +"+J8" +"'EOL New Countries'!I2" +"'EOL New Countries'!J8" +"A27+1" +"'EOL New Countries'!I2" +"'EOL New Countries'!J8" +"'EOL New Countries'!I2" +"J8" +"+J8" +"+J8" +"'EOL New Countries'!I2" +"'EOL New Countries'!J8" +"'EOL New Countries'!I2" +"'EOL New Countries'!J8" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+J11-H11" +"SUM(O11:AK11)" +"+O17+Q17" +"SUM(H11:H27)" +"SUM(H28:H31)" +"SUM(O35:AK35)/12" +"SUM(D7:D20)" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"SUM(D7:D16)" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+D30-B30" +"SUM(O30:AK30)" +"SUM(B28:B31)" +"SUM(B32:B34)" +"SUM(D7:D8)" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"SUM(O35:AK35)/12" +"+AO35-AM35" +"SUM(D7:D13)" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+D35-B35" +"SUM(O35:AK35)/12" +"SUM(D7:D25)" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+D35-B35" +"SUM(O35:AK35)/12" +"SUM(D7:D25)" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"SUM(O35:AK35)/12" +"SUM(D7:D29)" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"SUM(O35:AK35)/12" +"SUM(D7:D8)" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"SUM(D7:D16)" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+'105653'!B11+'105654'!B11+'105655'!B11+'105656'!B11+'105657'!B11+'105658'!B11+'105659'!B11+'105660'!B11+'107061'!B11" +"+D11-B11" +"SUM(O11:AK11)" +"+AO11-AM11" +"SUM(B11:B27)" +"+'105653'!B30+'105654'!B30+'105655'!B30+'105656'!B30+'105657'!B30+'105658'!B30+'105659'!B30+'105660'!B30+'107061'!B30-11296.49" +"SUM(B28:B31)" +"SUM(B32:B34)" +"+'105653'!B35+'105654'!B35+'105655'!B38+'105656'!B35+'105657'!B35+'105658'!B35+'105659'!B35+'105660'!B35+'107061'!B35" +"SUM(O38:AK38)/12" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+D38-B38" +"SUM(O38:AK38)/12" +"SUM(D7:D26)" +"TODAY()" +"A9+1" +"A52+1" +"TODAY()" +"A9+1" +"VLOOKUP(A5,[1]activecpy05252!$A$3:$C$1682,3,FALSE)" +"VLOOKUP(D5,Sheet1!$A$3:$B$26,2,FALSE)" +"C8" +"VLOOKUP(B42,[2]Sheet1!$A$3:$B$65,2,FALSE)" +"NOW()" +"+(B5-F5)/F5" +"+B13" +"+(C13-G13)/G13" +"+B14+B15+B16" +"SUM(C13:C22)" +"SUM(C29:C39)" +"112352693.4495*AD2" +"2000000*AD2" +"+H2-I2-M2" +"110352693*AD2" +"1/1.4715" +"36841649*AD3" +"7000000*AD3" +"34841649*AD3" +"22097605.2615*AD6" +"3000000*AD6" +"19097605*AD6" +"23434808.814*AD7" +"5000000*AD7" +"18500000*AD7" +"20212684.3935*AD11" +"15300000*AD11" +"10058567.742*AD13" +"10058567*AD13" +"4339911.1365*AD25" +"750000*AD25" +"3600000*AD25" +"7308733.0185*AD30" +"2500000*AD30" +"1428747.039*AD39" +"250000*AD39" +"1200000*AD39" +"SUM(E2:E49)" +"+Products!A4" +"TODAY()" +"5600*1.8" +"+E8*F4/C8" +"+TODAY()" +"+MAX(B10:B1215)" +"+AVERAGE(C10:C1215)" +"+AVERAGE(E25:E1215)" +"SUM(H10:H1215)" +"+Curves!C10" +"IF(OR($C$4="""",$C$4=0),+Curves!D10,$C$4)" +"+(1+C10/2)^(-2*(A10-$M$4)/365.25)" +"+F10*D10" +"-G10*E10" +"+IF(A10=$I$4,$H$4*D10,0)" +"+IF(B10=0,0,D10*-IPMT(C10/12,B9,$B$8,I10))" +"+H10+J10" +"+IF(B10<>0,B10+1,IF(I10=0,0,1))" +"+IF(A11=$I$4,$H$4*D11,IF(I10=0,0,I10+J11+H11))" +"+IF(B11=0,0,D11*-IPMT(C11/12,B11,$B$8,I10))" +"+N10*1.05" +"+IF(OR($E$4="""",$E$4=0),IF(YEAR(A25)>$M$38,$N$39,VLOOKUP(YEAR(A25),Curve,2,FALSE)),$E$4)" +"+IF(MONTH(A25)=$G$4,$F$4,0)" +"IF(OR($C$4="""",$C$4=0),C369,$C$4)" +"WORKDAY(TODAY(),-1)" +"ROW(D10)-ROW(CurveStart)" +"EOMONTH(E3,0)+1" +"EOMONTH(C10,0)+1" +"((C3-H3)*0.66666)+H3" +"((C3-H3)*0.2225)+H3" +"((C3-H3)*0.11)+H3" +"((C3-H3)*0.0275)+H3" +"SUM(B3:B6)" +"((C4-H4)*0.66666)+H4" +"((C4-H4)*0.2225)+H4" +"((C4-H4)*0.11)+H4" +"((C4-H4)*0.0275)+H4" +"SUM(B4:B7)" +"((C13-H13)*0.708)+H13" +"((C13-H13)*0.4025)+H13" +"((C13-H13)*0.25)+H13" +"((C13-H13)*0.0555)+H13" +"('1999Emissions'!$D$6+'2000Emissions'!$D$6)/2" +"E6" +"('1999Emissions'!$F$6+'2000Emissions'!$F$6)/2" +"('1999Emissions'!$E$6+'2000Emissions'!$E$6)/2" +"('1999Emissions'!$G$6+'2000Emissions'!$G$6)/2" +"('1999Emissions'!$F$7+'2000Emissions'!$F$7)/2" +"('1999Emissions'!$E$7+'2000Emissions'!$E$7)/2" +"('1999Emissions'!$G$7+'2000Emissions'!$G$7)/2" +"('1999Emissions'!$D$7+'2000Emissions'!$D$7)/2" +"('1999Emissions'!$F$8+'2000Emissions'!$F$8)/2" +"('1999Emissions'!$E$8+'2000Emissions'!$E$8)/2" +"('1999Emissions'!$G$8+'2000Emissions'!$G$8)/2" +"('1999Emissions'!$D$8+'2000Emissions'!$D$8)/2" +"('1999Emissions'!$F$9+'2000Emissions'!$F$6)/2" +"('1999Emissions'!$E$9+'2000Emissions'!$E$9)/2" +"('1999Emissions'!$G$9+'2000Emissions'!$G$9)/2" +"('1999Emissions'!$D$9+'2000Emissions'!$D$9)/2" +"('1999Emissions'!$F$6+'2000Emissions'!$F$9)/2" +"('1999Emissions'!$E$23+'2000Emissions'!$E$23)/2" +"('1999Emissions'!$G$23+'2000Emissions'!$G$23)/2" +"NOxAllowances!$H$4" +"('1999Emissions'!$D$71+'2000Emissions'!$D$71)/2" +"('1999Emissions'!$F$24+'1999Emissions'!$F$25+'2000Emissions'!$F$24)/2" +"('1999Emissions'!$E$24+'1999Emissions'!$E$25+'2000Emissions'!$E$24)/2" +"('1999Emissions'!$G$24+'1999Emissions'!$G$25+'2000Emissions'!$G$24)/2" +"('1999Emissions'!$D$26+'2000Emissions'!$D$26)/2" +"('1999Emissions'!$F$26+'2000Emissions'!$F$26)/2" +"('1999Emissions'!$E$26+'2000Emissions'!$E$26)/2" +"('1999Emissions'!$G$26+'2000Emissions'!$G$26)/2" +"('1999Emissions'!$D$27+'2000Emissions'!$D$27)/2" +"('1999Emissions'!$F$27+'2000Emissions'!$F$27)/2" +"('1999Emissions'!$E$27+'2000Emissions'!$E$27)/2" +"('1999Emissions'!$G$27+'2000Emissions'!$G$27)/2" +"('1999Emissions'!$D$28+'2000Emissions'!$D$28)/2" +"('1999Emissions'!$F$28+'2000Emissions'!$F$28)/2" +"('1999Emissions'!$E$28+'2000Emissions'!$E$28)/2" +"('1999Emissions'!$G$28+'2000Emissions'!$G$28)/2" +"NOxAllowances!$H$5" +"('1999Emissions'!$D$58+'2000Emissions'!$D$58)/2" +"('1999Emissions'!$F$29+'2000Emissions'!$F$29)/2" +"('1999Emissions'!$E$29+'2000Emissions'!$E$29)/2" +"('1999Emissions'!$G$29+'2000Emissions'!$G$29)/2" +"NOxAllowances!$H$6" +"('1999Emissions'!$D$59+'2000Emissions'!$D$59)/2" +"('1999Emissions'!$F$30+'2000Emissions'!$F$30)/2" +"('1999Emissions'!$E$30+'2000Emissions'!$E$30)/2" +"('1999Emissions'!$G$30+'2000Emissions'!$G$30)/2" +"NOxAllowances!$H$7" +"('1999Emissions'!$D$60+'2000Emissions'!$D$60)/2" +"('1999Emissions'!$F$31+'2000Emissions'!$F$31)/2" +"('1999Emissions'!$E$31+'2000Emissions'!$E$31)/2" +"('1999Emissions'!$G$31+'2000Emissions'!$G$31)/2" +"('1999Emissions'!$D$32+'2000Emissions'!$D$32)/2" +"('1999Emissions'!$F$32+'2000Emissions'!$F$32)/2" +"('1999Emissions'!$E$32+'2000Emissions'!$E$32)/2" +"('1999Emissions'!$G$32+'2000Emissions'!$G$32)/2" +"('1999Emissions'!$D$38+'2000Emissions'!$D$38)/2" +"('1999Emissions'!$F$38+'2000Emissions'!$F$38)/2" +"('1999Emissions'!$E$38+'2000Emissions'!$E$38)/2" +"('1999Emissions'!$G$38+'2000Emissions'!$G$38)/2" +"SUM(D6:D19)" +"((C4-H4)*0.70825)+H4" +"((C4-H4)*0.4025)+H4" +"((C4-H4)*0.24975)+H4" +"((C4-H4)*0.0555)+H4" +"0.389*0.75" +"SUM(B4:B7)" +"(M30*22.64)/907184.74" +"(M36*21.21)/907184.74" +"SUM(D6:D39)" +"SUM(D6:D9)+SUM(D23:D32)+SUM(D34:D35)+D38" +"D53/D48*D29" +"D68/D65*(D24+D25)" +"SUM(D6:D39)" +"SUM(D6:D9)+SUM(D23:D32)+SUM(D34:D35)+D38" +"D53/D48*D29" +"D68/D65*D24" +"ERCCalcs!I59" +"ERCCalcs!I59" +"ERCCalcs!I5" +"ERCCalcs!I5" +"ERCCalcs!I23" +"ERCCalcs!I41" +"NOxAllowances!$H$4" +"NOxAllowances!$H$5" +"NOxAllowances!$H$6" +"NOxAllowances!$H$7" +"SUM(D6:D19)" +"((C4-H4)*0.70825)+H4" +"((C4-H4)*0.4025)+H4" +"((C4-H4)*0.24975)+H4" +"((C4-H4)*0.0555)+H4" +"0.389*0.75" +"SUM(B4:B7)" +"(M30*22.64)/907184.74" +"(M36*21.21)/907184.74" +"SUM(D9:D40)" +"F42*26" +"SUM(D41:H41)" +"D52/D47*D14" +"D67/D64*(D17+D18)" +"F131/F126*F82" +"F146/F143*(F85+F86)" +"SUM(D6:D39)" +"SUM(D6:D9)+SUM(D23:D32)+SUM(D34:D35)+D38" +"D53/D48*D29" +"D68/D65*(D24+D25)" +"SUM(D6:D39)" +"SUM(D6:D9)+SUM(D23:D32)+SUM(D34:D35)+D38" +"D53/D48*D29" +"D68/D65*D24" +"'1997Emissions'!G37" +"'1998Emissions'!F40" +"'1999Emissions'!F6" +"'2000Emissions'!F6" +"(B5+C5)/2" +"MAX(F5:H5)" +"'1997Emissions'!G9" +"'1998Emissions'!F12" +"'1997Emissions'!G38" +"'1998Emissions'!F41" +"'1999Emissions'!F23" +"'2000Emissions'!F23" +"'1997Emissions'!G17+'1997Emissions'!G18" +"'1998Emissions'!F20+'1998Emissions'!F21" +"'1999Emissions'!F24+'1999Emissions'!F25" +"'2000Emissions'!F24+'2000Emissions'!F25" +"'1997Emissions'!G12" +"'1998Emissions'!F15" +"'1999Emissions'!F26" +"'2000Emissions'!F26" +"'1997Emissions'!G40" +"'1998Emissions'!F43" +"'1997Emissions'!G19" +"'1998Emissions'!F22" +"'1997Emissions'!G14" +"'1998Emissions'!F17" +"'1997Emissions'!G13" +"'1998Emissions'!F16" +"'1997Emissions'!G39" +"'1998Emissions'!F42" +"'1999Emissions'!F38" +"'2000Emissions'!F38" +"SUM(B5:B18)" +"'1999Emissions'!E6" +"'2000Emissions'!E6" +"'1997Emissions'!E9" +"'1998Emissions'!F94" +"'1997Emissions'!E17+'1997Emissions'!E18" +"'1998Emissions'!F102+'1998Emissions'!F103" +"'1999Emissions'!E24+'1999Emissions'!E25" +"'2000Emissions'!E24+'2000Emissions'!E25" +"'1997Emissions'!E12" +"'1998Emissions'!F97" +"'1999Emissions'!E26" +"'2000Emissions'!E26" +"'1997Emissions'!E19" +"'1998Emissions'!F104" +"'1997Emissions'!E14" +"'1998Emissions'!F99" +"'1997Emissions'!E13" +"'1998Emissions'!F98" +"'1997Emissions'!H17+'1997Emissions'!H18" +"'1998Emissions'!F68+'1998Emissions'!F69" +"'1999Emissions'!G24+'1999Emissions'!G25" +"'2000Emissions'!G24" +"'1997Emissions'!H14" +"'1998Emissions'!F65" +"'1999Emissions'!G29" +"'2000Emissions'!G29" +"'1997Emissions'!H13" +"'1998Emissions'!F64" +"'1997Emissions'!D9" +"'1998Emissions'!F77" +"'1999Emissions'!D7" +"'2000Emissions'!D7" +"'1997Emissions'!D70" +"'1998Emissions'!F149" +"'1999Emissions'!D71" +"'2000Emissions'!D71" +"'1997Emissions'!D12" +"'1999Emissions'!D26" +"'2000Emissions'!D26" +"'1997Emissions'!D57" +"'1999Emissions'!D58" +"'2000Emissions'!D58" +"'1997Emissions'!D13" +"'1998Emissions'!F81" +"SUM(D8:G8)" +"D8*B10*C10" +"E8*B10*C10" +"F8*B10*C10" +"G8*B10*C10" +"D10+E10+F10+G10" +"H10/2000" +"D8*B11*C11" +"E8*B11*C11" +"F8*B11*C11" +"G8*B11*C11" +"D8*B12*C12" +"E8*B12*C12" +"F8*B12*C12" +"G8*B12*C12" +"D8*B13*C13" +"E8*B13*C13" +"F8*B13*C13" +"G8*B13*C13" +"D38+D46+D10+D18+D26" +"SUM(D54:D57)" +"SUM(C5:O5)" +"MAX(C5:C30)" +"NOW()" +"VLOOKUP(B17,$A$5:$B$15,2)" +"IF($A$3<$A17,"" "",$L$2)" +"IF(SUM(J17:K17)>0,AVERAGE(J17:K17),"" "")" +"NOW()" +"VLOOKUP(B17,$A$5:$B$15,2)" +"IF($A$3<$A17,"" "",$L$2)" +"IF(SUM(J17:K17)>0,AVERAGE(J17:K17),"" "")" +"SUM(B2:F2)" +"ABS(+B4-B$2)" +"+MIN(I4:I17)" +"+MAX(I4:I17)" +"SUM(J2:K2)" +"SUM(J2)" +"SUM(J3:K3,L2)" +"SUM(J3:K3)" +"SUM(N2:N13)" +"SUM(G2:G62)" +"SUM(G66:G127)" +"SUM(G131:G194)" +"SUM(G265:G338)" +"SUM(G342:G408)" +"SUM(G412:G467)" +"SUM(G648:G690)" +"SUM(H695:H717)" +"SUM(J695:J716)" +"SUM(H718:L718)" +"SUM(B3:B80)" +"SUM(C3:C34)" +"SUM(AJ19:AJ333)" +"SUM(C19:C78)" +"SUM(C83:C331)" +"SUM(C4:C5)" +"SUM(C345:C363)" +"SUM(C6:C9)" +"SUM(C10:C12)" +"+S17/S18" +"+S15*0.92" +"SUM(U19:U333)" +"SUM(X19:X340)" +"+U16-W16" +"+U16-Z16" +"+U16-AB16" +"+U16-+AD16" +"+U16-+AF16" +"+U16-+AH16" +"SUM(AJ19:AJ384)" +"30405+2860+8085" +"+S16-(202)" +"SUM(Y19:Y340)" +"SUM(S19:S333)" +"C19/$C$6" +"+O19*Q19/2000" +"+S19*$T$15" +"IF(U19>V19,V19,U19)" +"+U19/$U$16" +"+X19*$Y$16" +"IF(W19+Y19>V19,V19,W19+Y19)" +"+$AA$16*X19" +"IF(Z19+AA19>V19,V19,Z19+AA19)" +"+X19*$AC$16" +"IF(AB19+AC19>V19,V19,AB19+AC19)" +"+X19*$AE$16" +"IF(AD19+AE19>V19,V19,AD19+AE19)" +"+X19*$AG$16" +"IF(AF19+AG19>V19,V19,AF19+AG19)" +"+X19*$AI$16" +"IF(AH19+AI19>V19,V19,AH19+AI19)" +"+V19" +"IF(AJ19>V19,""'fail'"",""'pass'"")" +"IF(J20>25,0.15,0)" +"60.1/2" +"7051204/2" +"6719383/2" +"6555109/2" +"6568615/2" +"3848909/5" +"3084694/5" +"3603142/5" +"3612929/5" +"1597389/2" +"990073/2" +"2237161/2" +"2065866/2" +"164786/2000" +"195134/2000" +"105481/2000" +"324273/2000" +"264675/2000" +"305486/2000" +"+(505021+455103+189849+329321+467305)/3" +"+(492880+451889+306758+475640+345515)/3" +"+(356951+396429+384321+383145+405730)/3" +"+(479774+450380+384830+374806+331419)/3" +"24554039/4" +"23155386/4" +"25187331/4" +"20593280/4" +"534593/2" +"2440013/2" +"1978968/2" +"32.9/2" +"+O335*Q335" +"IF(+AB335=+V335,+V335,+AB335+AC335)" +"IF(+AD335=+V335,+V335,+AD335+AE335)" +"IF(+AF335=+V335,+V335,+AF335+AG335)" +"IF(W339=V339,W339,U339+Y339)" +"IF(+Z340=+V340,+V340,+Z340+AA340)" +"SUM(U375:U377)" +"+U374-AD374" +"+U374-AF374" +"+U374-AH374" +"+U374-AL374" +"+U374-AN374" +"+U374-AP374" +"+U374-AR374" +"+U374-AT374" +"+U374-AV374" +"+U374-AX374" +"+U374-AZ374" +"+U374-BB374" +"+U374-BD374" +"+U374-BF374" +"+U374-BH374" +"+U374-BJ374" +"+U374-BL374" +"+U374-BN374" +"+U374-BP374" +"+U374-BR374" +"+U374-BT374" +"+U374-BV374" +"+U374-BX374" +"+U374-BZ374" +"+U374-CB374" +"+U374-CD374" +"+U374-CF374" +"+U374-CH374" +"SUM(S375:S377)" +"3037*1304/249205*0.7*261693/2000" +"+R376/R375" +"+S375*$T$375" +"4788288/2000" +"+U375/$U$374" +"+X375*$Y$374" +"IF(W375>=V375,V375,U375+Y375)" +"+X375*$AA$374" +"IF(Z375+AA375>=V375,V375,Z375+AA375)" +"+X375*$AC$374" +"IF(AB375=V375,AB375,AB375+AC375)" +"+X375*$AE$374" +"IF(AD375=V375,AD375,AD375+AE375)" +"+X375*$AG$374" +"IF(AF375=V375,AF375,AF375+AG375)" +"+X375*$AI$374" +"+CJ375" +"IF(AH375=V375,V375,AH375+AI375)" +"+X375*$AM$374" +"IF(AL375=V375,V375,AL375+AM375)" +"+X375*$AO$374" +"IF(AN375=V375,V375,AN375+AO375)" +"+X375*$AQ$374" +"IF(AP375=V375,V375,AP375+AQ375)" +"+X375*$AS$374" +"IF(AR375=V375,V375,AR375+AS375)" +"+X375*$AU$374" +"IF(AT375=V375,V375,AT375+AU375)" +"+X375*$AW$374" +"IF(AV375=V375,V375,AV375+AW375)" +"+X375*$AY$374" +"IF(AX375=V375,V375,AX375+AY375)" +"+X375*$BA$374" +"IF(AZ375=V375,V375,AZ375+BA375)" +"+X375*$BC$374" +"IF(BB375=V375,V375,BB375+BC375)" +"+X375*$BE$374" +"IF(BD375=V375,V375,BD375+BE375)" +"+X375*$BG$374" +"IF(BF375=V375,V375,BF375+BG375)" +"+X375*$BI$374" +"IF(BH375=V375,V375,BH375+BI375)" +"+X375*$BK$374" +"IF(BJ375=V375,V375,BJ375+BK375)" +"+X375*$BM$374" +"IF(BL375=V375,V375,BL375+BM375)" +"+X375*$BO$374" +"IF(BN375=V375,V375,BN375+BO375)" +"+X375*$BQ$374" +"IF(BP375=V375,V375,BP375+BQ375)" +"+X375*$BS$374" +"IF(BR375=V375,V375,BR375+BS375)" +"+X375*$BU$374" +"IF(BT375=V375,V375,BT375+BU375)" +"+X375*$BW$374" +"IF(BV375=V375,V375,BV375+BW375)" +"+X375*$BY$374" +"IF(BX375=V375,V375,BX375+BY375)" +"+X375*$CA$374" +"IF(BZ375=V375,V375,BZ375+CA375)" +"+X375*$CC$374" +"IF(CB375=V375,V375,CB375+CC375)" +"+X375*$CE$374" +"IF(CD375=V375,V375,CD375+CE375)" +"+X375*$CG$374" +"IF(CF375=V375,V375,CF375+CG375)" +"+X375*$CI$374" +"IF(CH375=V375,V375,CH375+CI375)" +"8085*0.92" +"0.7*14.53*834411/2000" +"3.8*236603/2000" +"1368554.4/2000" +"+(30405*0.05)" +"2860*0.15" +"(30405*0.03)" +"2860*0.03" +"8085*0.05" +"8085*0.03" +"SUM(B3:B81)" +"F82+F83" +"SUM(B87:B121)" +"--GT2" +"SUM(D2:D111)" +"SUM(D115:D149)" +"D150+D112" +"SUM(D3:D125)" +"SUM(E132:E177)" +"E178+D126" +"SUM(B2:B5)" +"SUM(Q1:Q55)" +"R79+Q56" +"--8" +"--1" +"--2" +"--3" +"--4" +"--5" +"--6" +"SUM(F2:F65)" +"SUM(D71:D83)" +"D84+F66" +"Assumptions!$B$5" +"Assumptions!$D$8" +"Assumptions!$D$24" +"Assumptions!$D$33" +"F9*F11" +"J11*J12" +"+Pricing!E17/F13" +"+Pricing!E17" +"SUM(J14:S14)" +"+Pricing!E14" +"J16/(1.08^3.35277778)" +"(+Pricing!E16/$F$9)/F11" +"Assumptions!$D$37" +"Assumptions!$D$46" +"F9*F23" +"+Pricing!E22/(F9*F23)" +"+Pricing!E22" +"+Pricing!E19" +"(+Pricing!E21/$F$9)/F23" +"Assumptions!$F$5" +"Assumptions!$H$8" +"Assumptions!$H$24" +"Assumptions!$H$33" +"F9*F39" +"+Pricing!E37/(F37*F39)" +"+Pricing!E37" +"+Pricing!E34" +"(+Pricing!E36/$F$37)/F39" +"Assumptions!$H$37" +"Assumptions!$H$46" +"F9*F51" +"+Pricing!E42/(F37*F51)" +"+Pricing!E42" +"+Pricing!E39" +"(+Pricing!E41/$F$37)/F51" +"TODAY()" +"Assumptions!$C$7" +"Assumptions!$B$5" +"H9-270" +"H9+365" +"K9+366" +"G9-$B$5" +"$B$6" +"Assumptions!$D$26" +"SUM(G14:R14)" +"G13/((1+G$11)^(G$10/360))" +"Assumptions!$D$27" +"SUM(H16:R16)" +"E14+E16" +"Assumptions!$D$39" +"360*T19" +"Assumptions!$D$40" +"Assumptions!$F$5" +"Assumptions!$H$26" +"G33/((1+G$30)^(G$29/360))" +"H33/((1+$G$30)^($G$29/360))" +"Assumptions!$H$27" +"Assumptions!$H$39" +"Assumptions!$H$40" +"(D9*8760)*D11" +"(D16/12)*5" +"(D14*D19)/2000" +"Pricing!$E$17" +"Pricing!$E$37" +"D$19*(1-D25)" +"(D$14*D31)/2000" +"(D$20-D32)" +"D27/D33" +"Pricing!$E$22" +"Pricing!$E$42" +"D14*$D$8*1000/1000000" +"($D$7*8760)*$D$9" +"($D$14/12)*5" +"$D$20*(1-$D$17)" +"(($D$12*$D$20)/2000)-(($D12*$D$21)/2000)" +"$D$7*E26*1000" +"D12*B30*(C30-C32)+B32*D12*C32+D20*D12/2000*C31*B31" +"E28/D23" +"TODAY()" +"E7+1" +"360*S10" +"$D$29" +"$D$32" +"E9-$D$28" +"E15+365" +"$D$30" +"$D$31" +"IF($D$33=0,($D30-E10)*$D$32,(E10-$D$30)*$D$32)" +"IF(AND(E7>=$D$26,E7<=$D$27),E19/((1+(E17))^(E15/360)),0)" +"SUM(E20:P20)" +"_xll.AMER(E10,E16,$G$17,$G$17,$G$13,E15,$D$33,0)" +"IF(AND(E7>=$D$26,E7<=$D$27),E23*E14,0)" +"SUM(F24:P24)" +"Assumptions!F28" +"Assumptions!D23" +"B7*1.1" +"(1-C8)^1/1" +"(1-D8)^2/1" +"(1-E8)^3/1" +"(1-F8)^4/1" +"(1-G8)^5/1" +"(1-H8)^6/1" +"(1-I8)^7/1" +"(1-J8)^8/1" +"(1-K8)^9/1" +"(1-L8)^10/1" +"(1-M8)^11/1" +"(1-N8)^12/1" +"(1-O8)^13/1" +"(1-P8)^14/1" +"(1-Q8)^15/1" +"NPV(B8,B7)" +"C7*C9" +"B11*B10" +"SUM(B12:Q12)" +"B14*(1+B15)" +"B16/B19" +"SUM(B11:Q11)" +"NPV(0.1,B28:V28)" +"NPV(0.1,B40:V40)" +"B43-B30" +"B43/B48" +"SUM(B27:V27)" +"E3-7" +"TODAY()" +"D3" +"[1]!'INDU Index,[PX_close_5d]'" +"[1]!'INDU Index,[PX_last]'" +"(E5-D5)/D5" +"(1/100)*[1]!'''CB03 Govt,[YLD_YTM_MID]'''" +"(L5-K5)*10000" +"[1]!'ccmp Index,[PX_close_5d]'" +"[1]!'ccmp Index,[PX_last]'" +"(1/100)*[1]!'''CB06 Govt,[YLD_YTM_MID]'''" +"[1]!'ndq Index,[PX_close_5d]'" +"[1]!'ndq Index,[PX_last]'" +"(1/100)*[1]!'''CB12 Govt,[YLD_YTM_MID]'''" +"[1]!'spx Index,[PX_close_5d]'" +"[1]!'spx Index,[PX_last]'" +"(1/100)*[1]!'''CT02 Govt,[YLD_YTM_MID]'''" +"[1]!'rty Index,[PX_close_5d]'" +"[1]!'rty Index,[PX_last]'" +"(1/100)*[1]!'''CT05 Govt,[YLD_YTM_MID]'''" +"[1]!'tmw Index,[PX_close_5d]'" +"[1]!'tmw Index,[PX_last]'" +"(1/100)*[1]!'''CT10 Govt,[YLD_YTM_MID]'''" +"[1]!'ts300 Index,[PX_close_5d]'" +"[1]!'ts300 Index,[PX_last]'" +"(1/100)*[1]!'''CT30 Govt,[YLD_YTM_MID]'''" +"[1]!'ukx Index,[PX_close_5d]'" +"[1]!'ukx Index,[PX_last]'" +"[1]!'nky Index,[PX_close_5d]'" +"[1]!'nky Index,[PX_last]'" +"(1/100)*[1]!'''US0003M Index,[PX_CLOSE_5D]'''" +"(1/100)*[1]!'''US0003M Index,[PX_LAST]'''" +"[1]!'dax Index,[PX_close_5d]'" +"[1]!'dax Index,[PX_last]'" +"(1/100)*[1]!'''US0006M Index,[PX_CLOSE_5D]'''" +"(1/100)*[1]!'''US0006M Index,[PX_LAST]'''" +"[1]!'cac Index,[PX_close_5d]'" +"[1]!'cac Index,[PX_last]'" +"(1/100)*[1]!'''US0012M Index,[PX_CLOSE_5D]'''" +"(1/100)*[1]!'''US0012M Index,[PX_LAST]'''" +"(1/100)*[1]!'''USSW2 Index,[PX_CLOSE_5D]'''" +"(1/100)*[1]!'''USSW2 Index,[PX_LAST]'''" +"[1]!'OW1 Comdty,[PX_Close_5d]'" +"[1]!'OW1 Comdty,[PX_SETTLE]'" +"(1/100)*[1]!'''USSW5 Index,[PX_CLOSE_5D]'''" +"(1/100)*[1]!'''USSW5 Index,[PX_LAST]'''" +"[1]!'CL1 Comdty,[PX_close_5d]'" +"[1]!'CL1 Comdty,[PX_SETTLE]'" +"(1/100)*[1]!'''USSW10 Index,[PX_CLOSE_5D]'''" +"(1/100)*[1]!'''USSW10 Index,[PX_LAST]'''" +"[1]!'CO1 Comdty,[PX_close_5d]'" +"[1]!'CO1 Comdty,[PX_SETTLE]'" +"(1/100)*[1]!'''USSW30 Index,[PX_CLOSE_5D]'''" +"(1/100)*[1]!'''USSW30 Index,[PX_LAST]'''" +"[1]!'HU1 Comdty,[PX_close_5d]'" +"[1]!'HU1 Comdty,[PX_SETTLE]'" +"[1]!'HO1 Comdty,[PX_close_5d]'" +"[1]!'HO1 Comdty,[PX_SETTLE]'" +"[1]!'NG1 Comdty,[PX_close_5d]'" +"[1]!'NG1 Comdty,[PX_SETTLE]'" +"1/100*[2]!BLP(J22,REF!B2,,,[1]!'GJTB3MO Index,[PX_LAST]')" +"[2]!BLP(C23,REF!$B$3,,,[1]!'COALBGSD Index,[PX_CLOSE_5D]')" +"[2]!BLP(C23,REF!$B$2,,,[1]!'COALBGSD Index,[PX_LAST]')" +"1/100*[2]!BLP(J23,REF!$B$3,,,[1]!'GJTB6MO Index,[PX_CLOSE_5D]')" +"1/100*[2]!BLP(J23,REF!$B$2,,,[1]!'GJTB6MO Index,[PX_LAST]')" +"[2]!BLP(C24,REF!$B$3,,,[1]!'COALPWDR Index,[PX_CLOSE_5D]')" +"[2]!BLP(C24,REF!$B$2,,,[1]!'COALPWDR Index,[PX_LAST]')" +"1/100*[2]!BLP(J24,REF!$B$3,,,[1]!'GJGB1 Index,[PX_CLOSE_5D]')" +"1/100*[2]!BLP(J24,REF!$B$2,,,[1]!'GJGB1 Index,[PX_LAST]')" +"[2]!BLP(C25,REF!$B$3,,,[1]!'COALPR84 Index,[PX_CLOSE_5D]')" +"[2]!BLP(C25,REF!$B$2,,,[1]!'COALPR84 Index,[PX_LAST]')" +"1/100*[2]!BLP(J25,REF!$B$3,,,[1]!'GJGB2 Index,[PX_CLOSE_5D]')" +"1/100*[2]!BLP(J25,REF!$B$2,,,[1]!'GJGB2 Index,[PX_LAST]')" +"W26-1" +"[3]!blpsh($W$23,REF!$B$2,LNK!W25,,,[4]!'ENE Equity,[PX_LAST],ST=20011105 END=20011105 PD=D')" +"[1]!'ELEASO21 Index,[PX_CLOSE_5D]'" +"[1]!'ELEASO21 Index,[PX_LAST]'" +"1/100*[2]!BLP(J26,REF!$B$3,,,[1]!'GJGB5 Index,[PX_CLOSE_5D]')" +"1/100*[2]!BLP(J26,REF!$B$2,,,[1]!'GJGB5 Index,[PX_LAST]')" +"[3]!blpsh($W$23,REF!$B$2,LNK!W26,,,[4]!'ENE Equity,[PX_LAST],ST=20011106 END=20011106 PD=D')" +"[1]!'ELEANOX4 Index,[PX_CLOSE_5D]'" +"[1]!'ELEANOX4 Index,[PX_LAST]'" +"1/100*[2]!BLP(J27,REF!$B$3,,,[1]!'GJGB10 Index,[PX_CLOSE_5D]')" +"1/100*[2]!BLP(J27,REF!$B$2,,,[1]!'GJGB10 Index,[PX_LAST]')" +"[3]!blpsh($W$23,REF!$B$2,LNK!W27,,,[4]!'ENE Equity,[PX_LAST],ST=20011107 END=20011107 PD=D')" +"[2]!BLP(C28,REF!$B$3,,,[1]!'BMIY Index,[PX_CLOSE_5D]')" +"[2]!BLP(C28,REF!$B$2,,,[1]!'BMIY Index,[PX_LAST]')" +"1/100*[2]!BLP(J28,REF!$B$3,,,[1]!'GJGB30 Index,[PX_CLOSE_5D]')" +"1/100*[2]!BLP(J28,REF!$B$2,,,[1]!'GJGB30 Index,[PX_LAST]')" +"[3]!blpsh($W$23,REF!$B$2,LNK!W28,,,[4]!'ENE Equity,[PX_LAST],ST=20011108 END=20011108 PD=D')" +"[2]!BLP(C29,REF!$B$3,,,[1]!'BPIY Index,[PX_CLOSE_5D]')" +"[2]!BLP(C29,REF!B2,,,[1]!'BPIY Index,[PX_LAST]')" +"[3]!blpsh($W$23,REF!$B$2,LNK!W29,,,[4]!'ENE Equity,[PX_LAST],ST=20011109 END=20011109 PD=D')" +"[2]!BLP(C30,REF!$B$3,,,[1]!'BCIY Index,[PX_CLOSE_5D]')" +"[2]!BLP(C30,REF!$B$2,,,[1]!'BCIY Index,[PX_LAST]')" +"1/100*[2]!BLP(LNK!J30,REF!$B$3,,,[1]!'TI0003M Index,[PX_CLOSE_5D]')" +"1/100*[2]!BLP(J30,REF!$B$2,,,[1]!'TI0003M Index,[PX_LAST]')" +"[1]!'GC1 Comdty,[PX_CLOSE_5D]'" +"[1]!'GC1 Comdty,[PX_SETTLE]'" +"1/100*[2]!BLP(LNK!J31,REF!$B$3,,,[1]!'TI0006M Index,[PX_CLOSE_5D]')" +"1/100*[2]!BLP(J31,REF!$B$2,,,[1]!'TI0006M Index,[PX_LAST]')" +"[1]!'PL1 Comdty,[PX_CLOSE_5D]'" +"[1]!'PL1 Comdty,[PX_SETTLE]'" +"1/100*[2]!BLP(LNK!J32,REF!$B$3,,,[1]!'TI0012M Index,[PX_CLOSE_5D]')" +"1/100*[2]!BLP(J32,REF!$B$2,,,[1]!'TI0012M Index,[PX_LAST]')" +"[2]!BLP(C33,REF!$B$3,,,[1]!'LMAHDS03 Comdty,[PX_CLOSE_5D]')" +"[2]!BLP(C33,REF!$B$2,,,[1]!'LMAHDS03 Comdty,[PX_LAST]')" +"[2]!BLP(C34,REF!$B$3,,,[1]!'LMPBDS03 Comdty,[PX_CLOSE_5D]')" +"[2]!BLP(C34,REF!$B$2,,,[1]!'LMPBDS03 Comdty,[PX_LAST]')" +"(1/100)*[1]!'''PRIME Index,[PX_CLOSE_5D]'''" +"(1/100)*[1]!'''PRIME Index,[PX_LAST]'''" +"[2]!BLP(C35,REF!$B$3,,,[1]!'LMNIDS03 Comdty,[PX_CLOSE_5D]')" +"[2]!BLP(C35,REF!$B$2,,,[1]!'LMNIDS03 Comdty,[PX_LAST]')" +"[1]!'LB1 Comdty,[PX_CLOSE_5D]'" +"[1]!'LB1 Comdty,[PX_SETTLE]'" +"[2]!BLP(C37,REF!$B$3,,,[1]!'MBSTUSHR Index,[PX_CLOSE_5D]')" +"[2]!BLP(C37,REF!$B$2,,,[1]!'MBSTUSHR Index,[PX_LAST]')" +"[1]!'''ENE US Equity,[PX_CLOSE_5D]'''" +"[1]!'''ENE US Equity,[PX_LAST]'''" +"[2]!BLP(C38,REF!$B$3,,,[1]!'MBSTUSCR Index,[PX_CLOSE_5D]')" +"[2]!BLP(C38,REF!$B$2,,,[1]!'MBSTUSCR Index,[PX_LAST]')" +"[1]!'''EOG US Equity,[PX_CLOSE_5D]'''" +"[1]!'''EOG US Equity,[PX_LAST]'''" +"[1]!'''NPW US Equity,[PX_CLOSE_5D]'''" +"[1]!'''NPW US Equity,[PX_LAST]'''" +"E40+[1]!'''EUR Curncy,[CHG_NET_5D]'''" +"[1]!'''EUR Curncy,[FWD_RT_1MO]'''" +"[1]!'''NBP US Equity,[PX_CLOSE_5D]'''" +"[1]!'''NBP US Equity,[PX_LAST]'''" +"E41+[1]!'''CAD Curncy,[CHG_NET_5D]'''" +"[1]!'''CAD Curncy,[FWD_RT_1MO]'''" +"[2]!BLP(J41,REF!$B$3,,,[1]!'EOT US Equity,[PX_CLOSE_5D]')" +"[2]!BLP(J41,REF!$B$2,,,[1]!'EOT US Equity,[PX_LAST]')" +"E42+[1]!'''JPY Curncy,[CHG_NET_5D]'''" +"[1]!'''JPY Curncy,[FWD_RT_1MO]'''" +"E43+[1]!'''GBP Curncy,[CHG_NET_5D]'''" +"[1]!'''GBP Curncy,[FWD_RT_1MO]'''" +"E44+[1]!'''DEM Curncy,[CHG_NET_5D]'''" +"[1]!'''DEM Curncy,[FWD_RT_1MO]'''" +"E45+[1]!'''CHF Curncy,[CHG_NET_5D]'''" +"[1]!'''CHF Curncy,[FWD_RT_1MO]'''" +"E46+[1]!'''FRF Curncy,[CHG_NET_5D]'''" +"[1]!'''FRF Curncy,[FWD_RT_1MO]'''" +"L46-K46" +"E47+[2]!BLP(C47,REF!$B$6,,,[1]!'AUD Curncy,[CHG_NET_5D]')" +"[2]!BLP(C47,REF!$B$5,,,[1]!'AUD Curncy,[FWD_RT_1MO]')" +"G51" +"NOW()" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+D38-B38" +"SUM(O38:AK38)/12" +"SUM(L67:L79)" +"SUM(E7:E8)" +"SUM(E11)" +"SUM(E14:E19)" +"+E9+E12+E20+E28" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"797637.5+37662.99" +"+D16-B16" +"38772.32-37662.99" +"SUM(B11:B30)" +"SUM(O38:AK38)/12" +"SUM(E7)" +"SUM(E10:E12)" +"SUM(E15:E16)" +"+E8+E13+E17+E22" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+E8+E11" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+D38-B38" +"SUM(O38:AK38)/12" +"SUM(E13:E14)" +"SUM(E17:E20)" +"+E8+E11+E15+E21" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+D38-B38" +"SUM(O38:AK38)/12" +"SUM(E7:E8)" +"SUM(E15:E20)" +"SUM(E23:E30)" +"+E9+E13+E21+E31" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+D38-B38" +"SUM(O38:AK38)/12" +"SUM(E7:E8)" +"SUM(E15:E21)" +"SUM(E24:E32)" +"+E9+E13+E22+E33" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+D38-B38" +"SUM(O38:AK38)/12" +"SUM(E7:E8)" +"SUM(E11)" +"SUM(E14:E16)" +"SUM(E19:E24)" +"+E9+E12+E17+E25" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"SUM(O38:AK38)/12" +"+E8+E11" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+J38-H38" +"SUM(O38:AK38)/12" +"SUM(E10:E16)" +"SUM(E22:E24)" +"+E8+E17+E20+E25" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+'105653'!B11+'105654'!B11+'105655'!B11+'105656'!B11+'105657'!B11+'105658'!B11+'105659'!B11+'105660'!B11+'107061'!B11" +"+D11-B11" +"SUM(O11:AK11)" +"SUM(B11:B30)" +"SUM(B31:B34)" +"SUM(O38:AK38)/12" +"+'105653'!H31" +"SUM(C4-B4)" +"+B4-J4" +"+'105653'!H16" +"+'105654'!H31" +"+'105654'!H16" +"+'105655'!H31" +"+'105655'!H16" +"+'105656'!H31" +"+'105656'!H16" +"+'105657'!H31" +"+'105657'!H16" +"+'105658'!H31" +"+'105658'!H16" +"+'105659'!H31" +"+'105659'!H16" +"+'105660'!H31" +"+'105660'!H16" +"+'107061'!H31" +"+'107061'!H16" +"SUM(B4:B12)" +"+'105653'!H31" +"+'105653'!J31" +"SUM(C4-B4)" +"+B4-J4" +"+'105653'!H16" +"+'105654'!H31" +"+'105654'!J31" +"+'105654'!H16" +"+'105655'!H31" +"+'105655'!J31" +"+'105655'!H16" +"+'105656'!H31" +"+'105656'!J31" +"+'105656'!H16" +"+'105657'!H31" +"+'105657'!J31" +"+'105657'!H16" +"+'105658'!H31" +"+'105658'!J31" +"+'105658'!H16" +"+'105659'!H31" +"+'105659'!J31" +"+'105659'!H16" +"+'105660'!H31" +"+'105660'!J31" +"+'105660'!H16" +"+'107061'!H31" +"+'107061'!J31" +"+'107061'!H16" +"SUM(B4:B12)" +"SUM(D2:D16)" +"SUM(D9:D12)" +"SUM(D16)" +"'Production User Info'!D24" +"'Production User Info'!C24" +"'Production User Info'!D160" +"'Production User Info'!C160" +"'Production User Info'!I20" +"'Production User Info'!H20" +"'Production User Info'!I123" +"'Production User Info'!H123" +"SUM(E12-E13)" +"'Guest User Info'!D27" +"'Guest User Info'!C27" +"'Guest User Info'!D205" +"'Guest User Info'!C205" +"'Guest User Info'!I9" +"'Guest User Info'!H9" +"'Guest User Info'!I78" +"'Production User Info'!H123" +"SUM(D52:G52)" +"H53" +"E66/100000" +"D55" +"E67/100000000" +"H52" +"E68/20" +"SUM(H6:H19)" +"SUM(C6:C23)" +"SUM(H28:H122)" +"SUM(C28:C159)" +"SUM(H6:H8)" +"SUM(M6:M24)" +"SUM(C6:C26)" +"SUM(H18:H77)" +"SUM(C30:C204)" +"TODAY()-7" +"TODAY()-3" +"'Production User Info'!D24" +"'Production User Info'!C24" +"'Production User Info'!D194" +"'Production User Info'!C194" +"'Production User Info'!I20" +"'Production User Info'!H20" +"'Production User Info'!I144" +"'Production User Info'!H144" +"SUM(E12-E13)" +"'Guest User Info'!D27" +"'Guest User Info'!C27" +"'Guest User Info'!D246" +"'Guest User Info'!C246" +"'Guest User Info'!I11" +"'Guest User Info'!H11" +"'Guest User Info'!I87" +"'Guest User Info'!H87" +"SUM(D57:G57)" +"H58" +"E72/100000" +"D60" +"E73/100000000" +"H57" +"E74/20" +"SUM(H5:H19)" +"SUM(C5:C23)" +"SUM(H28:H143)" +"SUM(C28:C193)" +"SUM(H6:H10)" +"SUM(M6:M24)" +"SUM(C6:C26)" +"SUM(H20:H86)" +"SUM(C30:C245)" +"TODAY()-7" +"TODAY()-3" +"'Production User Info'!D24" +"'Production User Info'!C24" +"'Production User Info'!D194" +"'Production User Info'!C194" +"'Production User Info'!I20" +"'Production User Info'!H20" +"'Production User Info'!I144" +"'Production User Info'!H144" +"SUM(D12-D13)" +"'Guest User Info'!D27" +"'Guest User Info'!C27" +"'Guest User Info'!D246" +"'Guest User Info'!C246" +"'Guest User Info'!I11" +"'Guest User Info'!H11" +"'Guest User Info'!I87" +"'Guest User Info'!H87" +"SUM(G62:H62)" +"G64" +"E77/100000" +"D66" +"E78/100000000" +"G63" +"E79/20" +"TODAY()-7" +"TODAY()-3" +"'[1]Production User Info'!D24" +"'[1]Production User Info'!C24" +"'[1]Production User Info'!D210" +"'[1]Production User Info'!C210" +"'[1]Production User Info'!I20" +"'[1]Production User Info'!H20" +"'[1]Production User Info'!I158" +"'[1]Production User Info'!H158" +"SUM(E12-E13)" +"'[1]Guest User Info'!D43" +"'[1]Guest User Info'!C43" +"'[1]Guest User Info'!D296" +"'[1]Guest User Info'!C296" +"'[1]Guest User Info'!I11" +"'[1]Guest User Info'!H11" +"'[1]Guest User Info'!I92" +"'[1]Guest User Info'!H92" +"SUM(D57:G57)" +"H58" +"E74/100000" +"D60" +"E75/100000000" +"H57" +"E76/20" +"TODAY()-7" +"TODAY()-3" +"'[1]Production User Info'!D24" +"'[1]Production User Info'!C24" +"'[1]Production User Info'!D210" +"'[1]Production User Info'!C210" +"'[1]Production User Info'!I20" +"'[1]Production User Info'!H20" +"'[1]Production User Info'!I158" +"'[1]Production User Info'!H158" +"SUM(E12-E13)" +"'[1]Guest User Info'!D43" +"'[1]Guest User Info'!C43" +"'[1]Guest User Info'!D296" +"'[1]Guest User Info'!C296" +"'[1]Guest User Info'!I11" +"'[1]Guest User Info'!H11" +"'[1]Guest User Info'!I92" +"'[1]Guest User Info'!H92" +"SUM(D57:G57)" +"H58" +"E74/100000" +"D60" +"E75/100000000" +"H57" +"E76/20" +"+N7*O7" +"+O10*N10" +"+#REF!+O9+O10+O12+3.5+O8+O7" +"+#REF!+P9+P10+P12+0.7+P8+P7" +"TODAY()-7" +"TODAY()-3" +"'[1]Production User Info'!D26" +"'[1]Production User Info'!D26" +"'[1]Production User Info'!D26" +"'[1]Production User Info'!C26" +"'[1]Production User Info'!D230" +"'[1]Production User Info'!C230" +"'[1]Production User Info'!I20" +"'[1]Production User Info'!I20" +"'[1]Production User Info'!I20" +"'[1]Production User Info'!H20" +"'[1]Production User Info'!I160" +"'[1]Production User Info'!H160" +"SUM(E12-E13)" +"SUM(E12-E13)" +"SUM(E12-E13)" +"'[1]Guest User Info'!D43" +"'[1]Guest User Info'!D43" +"'[1]Guest User Info'!D43" +"'[1]Guest User Info'!C43" +"'[1]Guest User Info'!D392" +"'[1]Guest User Info'!C392" +"'[1]Guest User Info'!I18" +"'[1]Guest User Info'!I18" +"'[1]Guest User Info'!I18" +"'[1]Guest User Info'!H18" +"'[1]Guest User Info'!I134" +"'[1]Guest User Info'!H134" +"SUM(D57:I57)" +"J58" +"J58" +"J58" +"E74/100000" +"D60" +"D60" +"D60" +"E75/100000000" +"J57" +"J57" +"J57" +"E76/20" +"+N7*O7" +"+O10*N10" +"+O7+O9+O10+O12+#REF!+3.5+O8" +"+P7+P9+P10+P12+#REF!+0.35+P8" +"+N7*O7" +"+O10*N10" +"+#REF!+O9+O10+O12+3.5+O8+O7" +"+#REF!+P9+P10+P12+0.7+P8+P7" +"I17+I27+I38+I52+I66+I83" +"G13*H13" +"SUM(I13:I15)" +"SUM(I21:I26)" +"SUM(I30:I36)" +"SUM(I42:I51)" +"SUM(I55:I64)" +"SUM(I69:I81)" +"SUMIF('West Gas Hot List'!$E$13:$E$81,A2,'West Gas Hot List'!$I$13:$I$81)/1000" +"I15+I25+I36+I50+I61+I78" +"G13*H13" +"SUM(I13:I14)" +"SUM(I19:I24)" +"SUM(I28:I34)" +"SUM(I40:I49)" +"SUM(I64:I76)" +"SUMIF('West Gas Hot List'!$E$13:$E$76,A2,'West Gas Hot List'!$I$13:$I$76)/1000" +"SUM(H2:H5)" +"SUM(H10:H11)" +"H6+H8+H12+H14+H18+H20+H22+H26" +"SUMPRODUCT(D6:D65,$J$6:$J$65,$B$6:$B$65)/SUMPRODUCT($J$6:$J$65,$B$6:$B$65)" +"D6+E6" +"1/(1+I6)^YEARFRAC(TODAY(),A6,1)" +"I17+I27+I37+I49+I62+I81" +"G13*H13" +"SUM(I13:I15)" +"SUM(I21:I26)" +"SUM(I29:I35)" +"SUM(I41:I48)" +"SUM(I52:I60)" +"SUM(I65:I79)" +"SUMIF('West Gas Hot List'!$E$13:$E$78,A2,'West Gas Hot List'!$I$13:$I$78)/1000" +"I17+I26+I39+I51+I64+I82" +"G13*H13" +"SUM(I13:I15)" +"SUM(I21:I25)" +"SUM(I29:I37)" +"SUM(I43:I50)" +"SUM(I67:I80)" +"SUMIF('West Gas Hot List'!$E$13:$E$80,A2,'West Gas Hot List'!$I$13:$I$80)/1000" +"I17+I26+I37+I49+I62+I81" +"G13*H13" +"SUM(I13:I15)" +"SUM(I21:I25)" +"SUM(I29:I35)" +"SUM(I41:I48)" +"SUM(I52:I60)" +"SUM(I65:I79)" +"SUMIF('West Gas Hot List'!$E$13:$E$78,A2,'West Gas Hot List'!$I$13:$I$78)/1000" +"[1]Assumptions!$D$30" +"[2]Assumptions!$D$30" +"SUM(B6:B7)" +"[3]Assumptions!$D$30" +"[4]Assumptions!$D$30" +"SUM(N10:N53)" +"EOMONTH(A4,0)+1" +"$B5+D5+E5" +"EOMONTH(A5,0)+1" +"EOMONTH(B6,0)-B6+1" +"Curves!A5" +"25*Volumes!B4*Curves!F5" +"25*Volumes!C4*Curves!J5" +"25*Volumes!D4*Curves!N5" +"25*Volumes!E4*Curves!R5" +"25*Curves!V5*Volumes!F4" +"25*Curves!Z5*Volumes!G4" +"25*Curves!AD5*Volumes!H4" +"SUM(C6:I6)" +"$A6*Volumes!B4*Curves!F5+25*Volumes!B5*Curves!F6" +"$A6*Volumes!C4*Curves!J5+25*Volumes!C5*Curves!J6" +"$A6*Volumes!D4*Curves!N5+25*Volumes!D5*Curves!N6" +"A6*Volumes!E4*Curves!R5+25*Volumes!E5*Curves!R6" +"$A6*Volumes!F4*Curves!V5+25*Curves!V6*Volumes!F5" +"A6*Volumes!G4*Curves!Z5+25*Curves!Z6*Volumes!G5" +"A6*Volumes!H4*Curves!AD5+25*Curves!AD6*Volumes!H5" +"8299906+2298900" +"EOMONTH(A4,0)+1" +"$B5+D5+E5" +"D5" +"EOMONTH(A5,0)+1" +"EOMONTH(B6,0)-B6+1" +"Curves!A5" +"25*Volumes!B4*Curves!F5" +"25*Volumes!C4*Curves!J5" +"25*Volumes!D4*Curves!N5" +"25*Volumes!E4*Curves!R5" +"25*Curves!V5*Volumes!F4" +"25*Curves!Z5*Volumes!G4" +"25*Curves!AD5*Volumes!H4" +"SUM(C6:I6)" +"$A6*Volumes!B4*Curves!F5+25*Volumes!B5*Curves!F6" +"$A6*Volumes!C4*Curves!J5+25*Volumes!C5*Curves!J6" +"$A6*Volumes!D4*Curves!N5+25*Volumes!D5*Curves!N6" +"A6*Volumes!E4*Curves!R5+25*Volumes!E5*Curves!R6" +"$A6*Volumes!F4*Curves!V5+25*Curves!V6*Volumes!F5" +"A6*Volumes!G4*Curves!Z5+25*Curves!Z6*Volumes!G5" +"A6*Volumes!H4*Curves!AD5+25*Curves!AD6*Volumes!H5" +"-AVERAGE(Exposure!C7:C18)" +"-AVERAGE(Exposure!D7:D18)" +"-AVERAGE(Exposure!E12:E18)" +"8299906+2298900" +"F4+F5" +"F6+F7" +"-AVERAGE(Exposure!F7:F12)" +"-AVERAGE(Exposure!G7:G18)" +"-AVERAGE(Exposure!H7:H11)" +"-AVERAGE(Exposure!I7:I11)" +"SUM(F13:F16)" +"F14" +"SUM(B4:H4)" +"EOMONTH(A4,0)+1" +"$B5+D5+E5" +"D5" +"EOMONTH(A5,0)+1" +"EOMONTH(B6,0)-B6+1" +"Curves!A5" +"25*Volumes!B4*Curves!F5" +"25*Volumes!C4*Curves!J5" +"25*Volumes!D4*Curves!N5" +"25*Volumes!E4*Curves!R5" +"25*Curves!V5*Volumes!F4" +"25*Curves!Z5*Volumes!G4" +"25*Curves!AD5*Volumes!H4" +"SUM(C6:I6)" +"J6/Volumes!I4/25" +"$A6*Volumes!B4*Curves!F5+25*Volumes!B5*Curves!F6" +"$A6*Volumes!C4*Curves!J5+25*Volumes!C5*Curves!J6" +"$A6*Volumes!D4*Curves!N5+25*Volumes!D5*Curves!N6" +"A6*Volumes!E4*Curves!R5+25*Volumes!E5*Curves!R6" +"$A6*Volumes!F4*Curves!V5+25*Curves!V6*Volumes!F5" +"A6*Volumes!G4*Curves!Z5+25*Curves!Z6*Volumes!G5" +"A6*Volumes!H4*Curves!AD5+25*Curves!AD6*Volumes!H5" +"J7/Volumes!I5/(25+A6)" +"-AVERAGE(Exposure!C7:C18)" +"-AVERAGE(Exposure!D7:D18)" +"-AVERAGE(Exposure!E12:E18)" +"8299906+2298900" +"F4+F5" +"F6+F7" +"-AVERAGE(Exposure!F7:F12)" +"-AVERAGE(Exposure!G7:G18)" +"-AVERAGE(Exposure!H7:H11)" +"-AVERAGE(Exposure!I7:I11)" +"SUM(F13:F16)" +"F14" +"F7+F17" +"SUM(B4:H4)" +"EOMONTH(A4,0)+1" +"AT5+AS5+AV5" +"$B5+D5+E5+F5" +"D5" +"AU5+AS5+AV5" +"AV5" +"AQ5+AR5" +"AR5" +"AR5" +"EOMONTH(A5,0)+1" +"AV5" +"EOMONTH(B6,0)-B6+1" +"Curves!A5" +"25*Volumes!B4*Curves!G5" +"25*Volumes!C4*Curves!L5" +"25*Volumes!D4*Curves!Q5" +"25*Volumes!E4*Curves!V5" +"25*Curves!AA5*Volumes!F4" +"25*Curves!AF5*Volumes!G4" +"25*Curves!AK5*Volumes!H4" +"SUM(C6:I6)" +"J6/Volumes!I4/25" +"$A6*Volumes!B4*Curves!G5+25*Volumes!B5*Curves!G6" +"$A6*Volumes!C4*Curves!L5+25*Volumes!C5*Curves!L6" +"$A6*Volumes!D4*Curves!Q5+25*Volumes!D5*Curves!Q6" +"A6*Volumes!E4*Curves!V5+25*Volumes!E5*Curves!V6" +"$A6*Volumes!F4*Curves!AA5+25*Curves!AA6*Volumes!F5" +"A6*Volumes!G4*Curves!AF5+25*Curves!AF6*Volumes!G5" +"A6*Volumes!H4*Curves!AK5+25*Curves!AK6*Volumes!H5" +"J7/Volumes!I5/(25+A6)" +"I17+I27+I38+I52+I66+I83" +"G13*H13" +"SUM(I13:I15)" +"SUM(I21:I26)" +"SUM(I30:I36)" +"SUM(I42:I51)" +"SUM(I55:I64)" +"SUM(I69:I81)" +"SUMIF('West Gas Hot List'!$E$13:$E$81,A2,'West Gas Hot List'!$I$13:$I$81)/1000" +"1-C8" +"SUM('PV numbers'!U2:U13)" +"SUM('PV numbers'!C2:C13)/Summary!$C$23" +"SUM('PV numbers'!L2:L13)/Summary!$C$23" +"SUM('PV numbers'!T2:T13)" +"SUM('PV numbers'!U14:U25)" +"SUM('PV numbers'!C14:C25)/Summary!$C$24" +"SUM('PV numbers'!L14:L25)/Summary!$C$24" +"SUM('PV numbers'!T14:T25)" +"SUM('PV numbers'!U26:U37)" +"SUM('PV numbers'!C26:C37)/$C$25" +"SUM('PV numbers'!L26:L37)/$C$25" +"SUM('PV numbers'!T26:T37)" +"SUM('PV numbers'!U38:U49)" +"SUM('PV numbers'!C38:C49)/Summary!$C$26" +"SUM('PV numbers'!L38:L49)/Summary!$C$26" +"SUM('PV numbers'!T38:T49)" +"SUM('PV numbers'!U50:U54)" +"SUM('PV numbers'!C50:C54)/Summary!$C$27" +"SUM('PV numbers'!L50:L54)/Summary!$C$27" +"SUM('PV numbers'!T50:T54)" +"SUM(C13:C17)" +"SUM('PV numbers'!C2:C54)/SUM('PV numbers'!$U$2:$U$54)" +"SUM('PV numbers'!L2:L54)/SUM('PV numbers'!$U$2:$U$54)" +"SUM('PV numbers'!X2:X13)/Summary!$C$23" +"SUM('PV numbers'!AG2:AG13)/Summary!$C$23" +"SUM('PV numbers'!AO2:AO13)" +"0.04*C23" +"P23+Q23" +"SUM('PV numbers'!X14:X25)/Summary!$C$24" +"SUM('PV numbers'!AG14:AG25)/Summary!$C$24" +"SUM('PV numbers'!AO14:AO25)" +"SUM('PV numbers'!X26:X37)/$C$25" +"SUM('PV numbers'!AG26:AG37)/$C$25" +"SUM('PV numbers'!AO26:AO37)" +"SUM('PV numbers'!X38:X49)/Summary!$C$26" +"SUM('PV numbers'!AG38:AG49)/Summary!$C$26" +"SUM('PV numbers'!AO38:AO49)" +"SUM('PV numbers'!X50:X54)/Summary!$C$27" +"SUM('PV numbers'!AG50:AG54)/Summary!$C$27" +"SUM('PV numbers'!AO50:AO54)" +"SUM('PV numbers'!X2:X54)/SUM('PV numbers'!$U$2:$U$54)" +"SUM('PV numbers'!AG2:AG54)/SUM('PV numbers'!$U$2:$U$54)" +"E28" +"F33-I33" +"J33-N33" +"O33*C33" +"$C$6" +"SUM('PV numbers'!AS2:AS13)/$C$37" +"SUM('PV numbers'!AS14:AS25)/$C$38" +"SUM('PV numbers'!AS26:AS37)/$C$39" +"SUM('PV numbers'!AS38:AS49)/$C$40" +"SUM('PV numbers'!AS50:AS54)/$C$38" +"SUM('PV numbers'!AS2:AS54)/$C$42" +"SUM('PV numbers'!$AA$2:$AA$13)/Summary!$C$23" +"SUM('PV numbers'!$AB$2:$AB$13)/Summary!$C$23" +"SUM('PV numbers'!$AC$2:$AC$13)/Summary!$C$23" +"SUM('PV numbers'!$AD$2:$AD$13)/Summary!$C$23" +"SUM('PV numbers'!$AE$2:$AE$13)/Summary!$C$23" +"SUM('PV numbers'!$AF$2:$AF$13)/Summary!$C$23" +"SUM('PV numbers'!$AA$14:$AA$25)/Summary!$C$24" +"SUM('PV numbers'!$AB$14:$AB$25)/Summary!$C$24" +"SUM('PV numbers'!$AC$14:$AC$25)/Summary!$C$24" +"SUM('PV numbers'!$AD$14:$AD$25)/Summary!$C$24" +"SUM('PV numbers'!$AE$14:$AE$25)/Summary!$C$24" +"SUM('PV numbers'!$AF$14:$AF$25)/Summary!$C$24" +"SUM('PV numbers'!$AA$26:$AA$37)/$C$25" +"SUM('PV numbers'!$AB$26:$AB$37)/$C$25" +"SUM('PV numbers'!$AC$26:$AC$37)/$C$25" +"SUM('PV numbers'!$AD$26:$AD$37)/$C$25" +"SUM('PV numbers'!$AE$26:$AE$37)/$C$25" +"SUM('PV numbers'!$AF$26:$AF$37)/$C$25" +"SUM('PV numbers'!$AA$38:$AA$49)/Summary!$C$26" +"SUM('PV numbers'!$AB$38:$AB$49)/Summary!$C$26" +"SUM('PV numbers'!$AC$38:$AC$49)/Summary!$C$26" +"SUM('PV numbers'!$AD$38:$AD$49)/Summary!$C$26" +"SUM('PV numbers'!$AE$38:$AE$49)/Summary!$C$26" +"SUM('PV numbers'!$AF$38:$AF$49)/Summary!$C$26" +"SUM('PV numbers'!$AA$50:$AA$54)/Summary!$C$27" +"SUM('PV numbers'!$AB$50:$AB$54)/Summary!$C$27" +"SUM('PV numbers'!$AC$50:$AC$54)/Summary!$C$27" +"SUM('PV numbers'!$AD$50:$AD$54)/Summary!$C$27" +"SUM('PV numbers'!$AE$50:$AE$54)/Summary!$C$27" +"SUM('PV numbers'!$AF$50:$AF$54)/Summary!$C$27" +"SUM('PV numbers'!$AA$2:$AA$54)/SUM('PV numbers'!$U$2:$U$54)" +"SUM('PV numbers'!$AB$2:$AB$54)/SUM('PV numbers'!$U$2:$U$54)" +"SUM('PV numbers'!$AC$2:$AC$54)/SUM('PV numbers'!$U$2:$U$54)" +"SUM('PV numbers'!$AD$2:$AD$54)/SUM('PV numbers'!$U$2:$U$54)" +"SUM('PV numbers'!$AE$2:$AE$54)/SUM('PV numbers'!$U$2:$U$54)" +"SUM('PV numbers'!$AF$2:$AF$54)/SUM('PV numbers'!$U$2:$U$54)" +"[1]Sheet1!$A2" +"(IF($A25,""Low"",""Moderate""))" +"'MRO Supply Chain Survey'!C32*'MRO Supply Chain Survey'!C34*'MRO Supply Chain Survey'!C36" +"IF(C5=""High"",(1-D20)*D5,IF(C5=""Moderate"",(1-E20)*D5,(1-F20)*D5))" +"D5-E5" +"IF(SUM('MRO Supply Chain Survey'!C4:C9)<4,""High"",IF(SUM('MRO Supply Chain Survey'!C4:C9)>5,""Low"",""Moderate""))" +"'MRO Supply Chain Survey'!C24*'MRO Supply Chain Survey'!C26" +"(D6-E6)*0.75" +"IF(SUM('MRO Supply Chain Survey'!C14:C19)<4,""High"",IF(SUM('MRO Supply Chain Survey'!C14:C19)>5,""Low"",""Moderate""))" +"'MRO Supply Chain Survey'!C40*'MRO Supply Chain Survey'!C48" +"IF(SUM('MRO Supply Chain Survey'!C14:C19)<4,""High"",IF(SUM('MRO Supply Chain Survey'!C14:C19)>5,""Low"",""Moderate""))" +"D6*0.25" +"SUM(F5:F8)" +"'MRO Supply Chain Survey'!C30" +"ROUNDUP(IF(C6=""High"",C13*D23,IF(C6=""Moderate"",C13*(1-E23),IF(C6=""High"",C13*(1-F23),0))),0)" +"'MRO Supply Chain Survey'!C28" +"1/((1-(F6/D6))*C14)" +"D14/C14-1" +"IF(SUM('Workforce Mgmt Survey'!C4:C29)<11,""High"",IF(SUM('Workforce Mgmt Survey'!C4:C29)>14,""Low"",""Moderate""))" +"'Workforce Mgmt Survey'!C36*'Workforce Mgmt Survey'!C34" +"IF(C5=""High"",(1-D14)*D5,IF(C5=""Moderate"",(1-E14)*D5,(1-F14)*D5))" +"D5-E5" +"IF(SUM('Workforce Mgmt Survey'!C4:C29)<11,""High"",IF(SUM('Workforce Mgmt Survey'!C4:C29)>14,""Low"",""Moderate""))" +"'Workforce Mgmt Survey'!C38*'Workforce Mgmt Survey'!C34*1.5" +"(D6-E6)" +"SUM(F5:F6)" +"IF('IT Survey'!C4=1,""Low"",IF('IT Survey'!C4=3,""Low"",IF('IT Survey'!C10=2,""High"",""Moderate"")))" +"'IT Survey'!C19*'IT Survey'!C21" +"IF(C5=""High"",(1-D17)*D5,IF(C5=""Moderate"",(1-E17)*D5,(1-F17)*D5))" +"D5-E5" +"IF('IT Survey'!C4=1,""Low"",IF('IT Survey'!C4=3,""Low"",IF('IT Survey'!C10=2,""High"",""Moderate"")))" +"'IT Survey'!C23*'IT Survey'!C21" +"(D6-E6)" +"IF('IT Survey'!C27=1,""High"",IF('IT Survey'!C27=2,""Moderate"",""Low""))" +"'IT Survey'!C33*'IT Survey'!C35*'IT Survey'!C37" +"IF('IT Survey'!C27=1,""High"",IF('IT Survey'!C27=2,""Moderate"",""Low""))" +"IF(C8=""High"",D20*'General Financial Info Survey'!C14,IF(C8=""Moderate"",E20*'General Financial Info Survey'!C14,(F20)*'General Financial Info Survey'!C14))" +"E8" +"IF('IT Survey'!C15>0, ""High"", ""Low"")" +"'IT Survey'!C15" +"SUM(F5:F8)" +"IF('Capital Investment Survey'!C4=1,""High"",IF('Capital Investment Survey'!C4=3,""Low"",""Moderate""))" +"IF(C5=""High"",(D17)*'General Financial Info Survey'!C14,IF(C5=""Moderate"",(E17)*'General Financial Info Survey'!C14,(F17)*'General Financial Info Survey'!C14))" +"E5" +"IF('Capital Investment Survey'!C9=1,""High"",IF('Capital Investment Survey'!C9=3,""Low"",""Moderate""))" +"IF(C6=""High"", D18*'Capital Investment Survey'!C24*'Capital Investment Survey'!C26,IF(C6=""Moderate"", E18*'Capital Investment Survey'!C24*'Capital Investment Survey'!C26, F18*'Capital Investment Survey'!C24*'Capital Investment Survey'!C26))" +"IF('Capital Investment Survey'!C14=1,""High"",IF('Capital Investment Survey'!C14=3,""Low"",""Moderate""))" +"IF(C7=""High"", D19*'Capital Investment Survey'!C24*'Capital Investment Survey'!C26,IF(C7=""Moderate"", E19*'Capital Investment Survey'!C24*'Capital Investment Survey'!C26, F19*'Capital Investment Survey'!C24*'Capital Investment Survey'!C26))" +"IF('Capital Investment Survey'!C9=1,""High"",IF('Capital Investment Survey'!C9=3,""Low"",""Moderate""))" +"'Capital Investment Survey'!C34/5" +"IF(C8=""High"",D8*(1-D20),IF(C8=""Moderate"",D8*(1-E20),D8*(1-F20)))" +"-(E8-D8)" +"IF('Capital Investment Survey'!C9=1,""High"",IF('Capital Investment Survey'!C9=3,""Low"",""Moderate""))" +"'Capital Investment Survey'!C28*'Capital Investment Survey'!C30*'Capital Investment Survey'!C32" +"D9-E9" +"SUM(F5:F9)" +"IF('Asset Productivity Survey'!C4=3,""Low"",IF('Asset Productivity Survey'!C4=1,""High"",""Moderate""))" +"IF(C5=""High"",(D13)*'Asset Productivity Survey'!C23,IF(C5=""Moderate"",(E13)*'Asset Productivity Survey'!C23,(F13)*'Asset Productivity Survey'!C23))" +"E5" +"IF('Asset Productivity Survey'!C4=3,""Low"",IF('Asset Productivity Survey'!C4=1,""High"",""Moderate""))" +"IF(C6=""High"",(D14)*'Asset Productivity Survey'!C25,IF(C6=""Moderate"",(E14)*'Asset Productivity Survey'!C25,(F14)*'Asset Productivity Survey'!C25))" +"SUM(F5:F6)" +"IF('Operating Risk Survey'!C4=3,""Low"",IF('Operating Risk Survey'!C4=1,""High"",""Moderate""))" +"'Operating Risk Survey'!C16/5" +"IF(C5=""High"",(1-D15)*D5,IF(C5=""Moderate"",(1-E15)*D5,(1-F15)*D5))" +"D5-E5" +"IF('Operating Risk Survey'!C10=3,""Low"",IF('Operating Risk Survey'!C10=1,""High"",""Moderate""))" +"'Operating Risk Survey'!C18/5" +"(D6-E6)" +"IF('Operating Risk Survey'!C10=3,""Low"",IF('Operating Risk Survey'!C10=1,""High"",""Moderate""))" +"IF(C7=""High"",(1-D17)*'Operating Risk Survey'!C20,IF(C7=""Moderate"",(1-E17)*'Operating Risk Survey'!C20,(1-F17)*'Operating Risk Survey'!C20))" +"-(D7-E7)" +"SUM(F5:F7)" +"E11-F11" +"G11/(B$40*24*1500)" +"I11*(744)" +"SUM(E11:E20)" +"AVERAGE(H11:H20)" +"E21*(0.02)" +"E21-E22" +"G23/(1500*24*B40*COUNT(H11:H20))" +"I21" +"E23" +"SUM(H33:H39)" +"1-I40" +"E11-F11" +"G11/(B$40*24*1500)" +"I11*(744)" +"SUM(E11:E20)" +"AVERAGE(H11:H20)" +"E21*(0.02)" +"E21-E22" +"G23/(1500*24*B40*COUNT(H11:H20))" +"I21" +"E23+'1001'!E24" +"AVERAGE(H23,'1001'!H23)" +"G33*A33" +"SUM(H33:H39)" +"1-(H40/(B40*24*COUNT(C11:C20)))" +"E11-F11" +"G11/(B$40*24*1500)" +"I11*(744)" +"SUM(E11:E20)" +"AVERAGE(H11:H20)" +"E21*(0.02)" +"E21-E22" +"G23/(1500*24*B40*COUNT(H11:H20))" +"I21" +"E23+'1101'!E24" +"AVERAGE(H23,'1001'!H23,'1101'!H23)" +"G33*A33" +"SUM(H33:H39)" +"1-(H40/(B40*24*COUNT(C11:C20)))" +"Z11-N11" +"E11-F11" +"G11/(1500*AJ11)" +"MIN(AQ11-(I32/AJ11),1)" +"MIN(AV11-(I32/AJ11),1)" +"I11*MAX(AK11,AJ11)" +"(Y11-M11)*24" +"(SUM(AC11:AI11)-SUM(Q11:W11))/3600" +"AD11-R11" +"AI11-W11" +"AH11-V11" +"(AE11-S11)/3600" +"AK11/AJ11" +"(AJ11*3600-AL11-AM11-AN11-AO11)/((AJ11-4)*3600-AO11)" +"(AK11*3600-AL11-AM11-AN11)/((AK11-4)*3600)" +"AL11/($AJ11*3600)" +"(AJ11*3600-AL11-AM11-AN11-AO11)/((AJ11)*3600-AO11)" +"AL12/($AL12*3600)" +"(AI17-W17)+(210)*3600" +"SUM(E11:E20)" +"AVERAGE(H11:H20)" +"E21*(0.02)" +"E21-E22" +"H21" +"E23" +"K23+'1101'!J24" +"MAX(0,2/6-1.5)" +"MAX(0,93/6-1.5)" +"MAX(0,27/6-1.5)" +"MAX(0,21/6-1.5)" +"MAX(0,19/6-1.5)" +"MAX(0,14/6-1.5)" +"MAX(0,505/6-1.5)" +"MAX(0,9/6-1.5)" +"MAX(0,92/6-1.5)" +"E11-F11" +"E11/(1500*28*24)" +"96.8087193487558%-(I33/(28*24))" +"I11*(28*24)/(28*24+4)" +"I11*28*24" +"-1445440+1934915" +"-2422+2968" +"SUM(E11:E20)" +"AVERAGE(H11:H20)" +"E21*(0.02)" +"E21-E22" +"H21" +"E23+'0102'!E23" +"AVERAGE(H21,'0102'!H21)" +"MAX(0,5/6-1.5)" +"MAX(0,340/6-1.5)" +"MAX(0,12/6-1.5)" +"MAX(0,17/6-1.5)" +"MAX(0,16/6-1.5)" +"MAX(0,120/6-1.5)" +"MAX(0,6/6-1.5)" +"N11+R11" +"E11-F11" +"G11/(1500*31*24)" +"(P11+T11-I33)/(Q11+U11)" +"(P11+T11-I33)/(Q11+U11+4)" +"I11*31*24" +"(146516-2107750)" +"(179-3152)" +"+(U18+(835538-6450)+(419141-266)+(19983-9874))/3600" +"2496-2496-0.000001" +"(1874527-18879521)" +"(2159-2173)" +"U19+((348280-347932)+0+(40573-38732))/3600" +"(388814-207256)/3600" +"SUM(E11:E20)" +"AVERAGE(H11:H20)" +"E21*(0.02)" +"E21-E22" +"K21" +"E23+'0202'!E24" +"AVERAGE(H21,'0202'!H21,'0102'!H21)" +"MAX(0,6/6-1.5)" +"MAX(0,80/6-1.5)" +"MAX(0,12/6-1.5)" +"MAX(0,13/6-1.5)" +"MAX(0,9/6-1.5)" +"MAX(0,7/6-1.5)" +"MAX(0,47/6-1.5)" +"MAX(0,19/6-1.5)" +"MAX(0,14/6-1.5)" +"MAX(0,21/6-1.5)" +"(D52-B52)*24" +"1-(F52/(24*31))" +"N11+R11" +"E11-F11" +"G11/(1500*30*24)" +"(P11+T11-I33)/(Q11+U11)" +"(P11+T11-I33)/(Q11+U11+4)" +"I11*30*24" +"SUM(E11:E20)" +"AVERAGE(H11:H20)" +"E21*(0.02)" +"E21-E22" +"K21" +"E23+'0302'!E24" +"AVERAGE(H21,'0302'!H21,'0202'!H21,'0102'!H21)" +"MAX(0,18/6-1.5)" +"MAX(0,15/6-1.5)" +"MAX(0,17/6-1.5)" +"MAX(0,19/6-1.5)" +"MAX(0,7/6-1.5)" +"MAX(0,11/6-1.5)" +"MAX(0,42/6-1.5)" +"MAX(0,9/6-1.5)" +"MAX(0,5/6-1.5)" +"MAX(0,14/6-1.5)" +"(D47-B47)*24" +"N11+R11" +"E11-F11" +"G11/(1500*30*24)" +"(P11+T11-I33)/(Q11+U11)" +"(P11+T11-I33)/(Q11+U11+4)" +"I11*30*24" +"(T11-U11)" +"(W11-X11)/744" +"SUM(E11:E20)" +"AVERAGE(H11:H20)" +"E21*(0.02)" +"E21-E22" +"K21" +"E23+'0402'!E24" +"AVERAGE(H21,'0402'!H21,'0302'!H21,'0202'!H21,'0102'!H21)" +"K23+'0302'!K24" +"MAX(0,27/6-1.5)" +"MAX(0,30/6-1.5)" +"MAX(0,25/6-1.5)" +"MAX(0,46/6-1.5)" +"MAX(0,26/6-1.5)" +"MAX(0,42/6-1.5)" +"MAX(0,52/6-1.5)" +"MAX(0,29/6-1.5)" +"MAX(0,31/6-1.5)" +"MAX(0,51/6-1.5)" +"(D50-B50)*24" +"'1001'!E21" +"'1101'!E21" +"'1201'!E21" +"'0102'!E21" +"'0202'!E21" +"'0302'!E21" +"'0402'!E21" +"'0502'!E21" +"B7/1000" +"'1001'!E24" +"'1101'!E24" +"'1201'!E24" +"'0102'!E23" +"'0202'!E24" +"'0302'!E24" +"'0402'!E24" +"'0502'!E24" +"'1001'!I23" +"'1101'!I23" +"'1201'!I23" +"'0102'!I23" +"'0202'!I21" +"'0302'!I21" +"'0402'!I21" +"'0502'!I21" +"'0102'!I23" +"'0202'!I24" +"'0302'!I24" +"'0402'!I24" +"'0502'!I24" +"SUM(F2:F980)" +"SUM(F984:F1829)" +"COUNT(C7:C247)" +"COUNT(C261:C341)" +"COUNT(C347:C746)" +"COUNT(C752:C972)" +"COUNT(C978:C1075)" +"COUNT(C1081:C1089)" +"SUM(E10:E25)" +"AVERAGE(I10:I25)" +"+(G4*(1/J4)-D4)/D4" +"+(G4*(1/J4)-D4)/D4" +"+(G4*(1/J4)-D4)/D4" +"+(G4*(1/J4)-D4)/D4" +"+(G4*(1/J4)-D4)/D4" +"+(G4*(1/J4)-D4)/D4" +"MIN(E7:E67)" +"MAX(E7:E67)" +"+'Feb2002'!A1" +"+'Feb2002'!A2" +"+'Feb2002'!A2" +"+'Feb2002'!I7" +"MIN(E7:E67)" +"MAX(E7:E67)" +"+'Feb2002'!A1" +"+'Feb2002'!A2" +"+'Feb2002'!A2" +"+'Feb2002'!I7" +"SUM(C2:C101)" +"I4-H4" +"J4*G4" +"I3-H3" +"J3*G3" +"G5*J5" +"IF(SUM(D3:O3)=0,"""",AVERAGE(D3:O3))" +"A3+1" +"0.9088" +"(21/20)*94.0386811993976%" +"IF(SUM(J4:O4)=0,"""",AVERAGE(J4:O4))" +"0.9499" +"MIN(1,(21/20)*96.5789870373287%)" +"0.9507" +"MIN(1,(21/20)*96.4622435847321%)" +"0.8496" +"(21/20)*54.2479149469772%" +"0.9916" +"(21/20)*93.4661146516099%" +"MIN(1,(21/20)*97.057405180738%)" +"(21/20)*93.0110612592072%" +"(21/20)*91.968497002417%" +"(21/20)*91.3061867215435%" +"(21/20)*90.3038957397312%" +"IF(SUM(K13:O13)=0,"""",AVERAGE(K13:O13))" +"(21/20)*71.3330810327286%" +"(21/20)*92.5376438991601%" +"(21/20)*92.8206782149579%" +"(21/20)*94.5958715325636%" +"(21/20)*91.5941540892583%" +"MIN(1,(21/20)*95.8276054300711%)" +"(21/20)*90.4879590802683%" +"(21/20)*83.9920404878494%" +"(21/20)*92.6361489883556%" +"(21/20)*87.2811805945281%" +"IF(SUM(O24:O24)=0,"""",AVERAGE(O24:O24))" +"AVERAGE(P4:P23)" +"AVERAGE(J4:J12)" +"AVERAGE(K4:K23)" +"COUNT(J4:J12)" +"COUNT(K4:K23)" +"'EW 1.5 - Europe'!L381" +"J123+I124" +"K124" +"AVERAGE(L24:L113)" +"AVERAGE(M114:M119)" +"AVERAGE(G4:G12)" +"AVERAGE(H13:H23)" +"AVERAGE(G127:G130)" +"AVERAGE(H128:H130)" +"AVERAGE(I129:I130)" +"AVERAGE(D3:O3)" +"A4+1" +"IF(SUM(D5:O5)=0,"""",AVERAGE(D5:O5))" +"AVERAGE(E161:O161)" +"IF(SUM(F184:O184)=0,"""",AVERAGE(F184:O184))" +"IF(SUM(G222:O222)=0,"""",AVERAGE(G222:O222))" +"IF(SUM(I258:O258)=0,"""",AVERAGE(I258:O258))" +"IF(SUM(H261:O261)=0,"""",AVERAGE(H261:O261))" +"IF(SUM(L274:O274)=0,"""",AVERAGE(L274:O274))" +"IF(SUM(E278:O278)=0,"""",AVERAGE(E278:O278))" +"IF(SUM(J344:O344)=0,"""",AVERAGE(J344:O344))" +"IF(SUM(K347:O347)=0,"""",AVERAGE(K347:O347))" +"AVERAGE(D6:D16,D18:D25,D27:D34,D36:D127,D129:D160,D162:D183,D185:D220,D230,D247:D255,D267:D268)" +"AVERAGE(E6:E34,E36:E183,E185:E220,E230,E247:E257,E267:E268,E278,E304,E333)" +"AVERAGE(F6:F24,F26:F34,F36:F94,F96:F158,F160:F211,F213:F221,F230:F237,F240:F257,F266:F268,F272:F287,F294:F300,F304,F308,F320:F323,F326,F212)" +"AVERAGE(G6:G21,G23:G34,G36:G95,G96:G159,G160:G212,G213:G229,G230:G239,G240:G257,G266:G268,G272:G292,G294:G300,G304,G307:G309,G320:G325,G326:G330,G333)" +"AVERAGE(H6:H14,H16:H34,H36:H95,H96:H159,H160:H212,H213:H229,H230:H239,H240:H257,H261:H268,H272:H292,H294:H300,H304:H306,H307:H319,H320:H325,H326:H330,H333:H343,H293)" +"AVERAGE(I6:I14,I16:I34,I36:I95,I96:I159,I160:I212,I213:I229,I230:I239,I240:I260,I261:I271,I272:I292,I294:I303,I304:I306,I307:I319,I320:I325,I326:I332,I333:I343)" +"AVERAGE(J6:J15,J16:J34,J36:J95,J96:J159,J160:J212,J213:J229,J230:J239,J240:J260,J261:J271,J272:J288,J292:J303,J304:J306,J307:J319,J320:J325,J326:J333,J342:J343,J344:J346)" +"AVERAGE(K6:K15,K16:K34,K36:K95,K96:K159,K160:K212,K213:K229,K230:K239,K240:K260,K261:K271,K272:K291,K292:K303,K304:K306,K307:K319,K320:K325,K326:K333,K342:K353,K355,K361:K363)" +"AVERAGE(L6:L181,L183:L230,L232,L235:L261,L263:L288,L290,L292,L294:L310,L312:L316,L318:L333,L336:L341,L343:L365)" +"SUM(D9:D16)" +"G8+30" +"AVERAGE(Weekly_US!G9:J9)" +"AVERAGE(Weekly_US!K9:O9)" +"AVERAGE(Weekly_US!P9:S9)" +"AVERAGE(Weekly_US!T9:W9)" +"AVERAGE(Weekly_US!X9:AB9)" +"AVERAGE(Weekly_US!AC9:AF9)" +"AVERAGE(Weekly_US!AG9:AJ9)" +"AVERAGE(Weekly_US!AK9:AO9)" +"AVERAGE(Weekly_US!AP9:AS9)" +"AVERAGE(Weekly_US!AT9:AX9)" +"AVERAGE(Weekly_US!AY9:BB9)" +"AVERAGE(Weekly_US!BC9:BF9)" +"AVERAGE(Weekly_US!G11:J11)" +"AVERAGE(Weekly_US!K11:O11)" +"AVERAGE(Weekly_US!P11:S11)" +"AVERAGE(Weekly_US!T11:W11)" +"AVERAGE(Weekly_US!X11:AB11)" +"AVERAGE(Weekly_US!AC11:AF11)" +"AVERAGE(Weekly_US!AG11:AJ11)" +"AVERAGE(Weekly_US!AK11:AO11)" +"AVERAGE(Weekly_US!AP11:AS11)" +"AVERAGE(Weekly_US!AT11:AX11)" +"AVERAGE(Weekly_US!AY11:BB11)" +"AVERAGE(Weekly_US!BC11:BF11)" +"SUM(D9:D15)" +"G13" +"(M12*$D12+M13*$D13+M14*$D14)/SUM($D$26:$D$28)" +"(O12*$D12+O13*$D13+O14*$D14+O15*$D15)/SUM(D12:D15)" +"AVERAGE(P9*D9+P12*$D12+P13*$D13+P14*$D14+P15*$D15)/(SUM(D12:D15)+D9)" +"(Q9*D9+Q11*D11+Q12*$D12+Q13*$D13+Q14*$D14+Q15*$D15)/(SUM(D11:D15)+D9)" +"(R9*D9+R10*D10+R11*D11+R12*$D12+R13*$D13+R14*$D14+R15*$D15)/(SUM(D9:D15))" +"AVERAGE(P24*$D24+P26*$D26+P27*$D27+P28*$D28+P29*$D29)/(D24+SUM(D26:D29))" +"AVERAGE(Q24*$D24+Q25*$D25+Q26*$D26+Q27*$D27+Q28*$D28+Q29*$D29)/SUM(D24:D29)" +"AVERAGE(R23*$D23+R24*$D24+R25*$D25+R26*$D26+R27*$D27+R28*$D28+R29*$D29)" +"SUM(D7:D13)" +"I11" +"AVERAGE(P7*D7+P10*$D10+P11*$D11+P12*$D12+P13*$D13)/(SUM(D10:D13)+D7)" +"(Q7*D7+Q9*D9+Q10*$D10+Q11*$D11+Q12*$D12+Q13*$D13)/(SUM(D9:D13)+D7)" +"(R7*D7+R8*D8+R9*D9+R10*$D10+R11*$D11+R12*$D12+R13*$D13)/(SUM(D7:D13))" +"I11" +"AVERAGE(P8+Q9+N13)" +"(R8+P13)/2" +"(P7+N10+O12+Q13+J11)/3" +"(R7+P10+Q12+L11)/4" +"(Q10+R12+M11)/3" +"(R10+N11)/2" +"O11" +"AVERAGE(G39:N39)" +"(M26+G27+H27+I27+N28+M28)/6" +"(N29+Q25+P24)/2" +"P29" +"(N26+J27+O28+Q29)/4" +"(O26+K27+P28+R29)/3" +"(P26+L27+Q28)/3" +"(Q26+M27)/2" +"N27" +"E11-F11" +"IF(G11<0,0,G11/(31*1500*24))" +"I11*(24*31)" +"-664851+865679" +"-256816+414406" +"-406093+572331" +"-296276+505572" +"-309665+526177" +"735+66" +"SUM(E11:E117)" +"AVERAGE(H11:H117)" +"0.02*E118" +"E118-E119" +"H118*0.98" +" I118" +"E120+#REF!" +"AVERAGE(H120,#REF!,#REF!,#REF!)" +"K147" +"SUM(K138:K144)" +"31*24*100" +"1-(K145/K146)" +"E11-F11" +"IF(E11<0,0,E11/(28*1500*24))" +"I11*(24*28)" +"735+66" +"SUM(E11:E117)" +"AVERAGE(H11:H117)" +"0.02*E118" +"E118-E119" +"0.98*H118" +"I118" +"E120+'0102'!E120" +"AVERAGE(H120,'0102'!H120)" +"((D135+E135)-(B135+C135))*24" +"M11+Q11" +"E11-F11" +"IF(E11<0,0,E11/(31*1500*24))" +"(O11+S11)/(P11+T11)" +"I11*(24*28)" +"MIN(1,(O16+S16)/(P16+T16))" +"(O22-S22)/(P22-T22)" +"(724130-4257)" +"4163-4" +"((1006627-2607)+(154923)+6960+(132565-1114))/3600" +"154923/3600" +"(683892-681723)" +"(1522-1486)" +"(778668)" +"(1844888+167489+40740+42484)/3600" +"167489/3600" +"842058" +"6330" +"(236816+600951+9453+205357)/3600" +"600961/3600" +"515533" +"((950319-94)+(248280+44960+1080804))/3600" +"248280/3600" +"SUM(E11:E117)" +"AVERAGE(H11:H117)" +"0.02*E118" +"E118-E119" +"0.98*H118" +"I118" +"E120+'0202'!E121" +"AVERAGE(H120,'0102'!H120,'0202'!H120)" +"A10" +"I30+I135+I150+I175+I186+I207+I229+I324" +"A10" +"(IF(ISERROR(F31),0,F31)*I30+IF(ISERROR(F136),0,F136)*I135+IF(ISERROR(F151),0,F151)*I150+IF(ISERROR(F176),0,F176)*I175+IF(ISERROR(F187),0,F187)*I186+IF(ISERROR(F208),0,F208)*I207+IF(ISERROR(F230),0,F230)*I229+IF(ISERROR(F325),0,F325)*I324)/F3" +"C10+90" +"IF($A$10>=D10,(IF($A$10-D10>31,$A$10-$A$9+1,$A$10-D10+1)),0)" +"IF(F10<>"""",E10,0)" +"IF(F10<>"""",F10,0)" +"IF(E10>0,1,0)" +"SUM(L10:L12)" +"AVERAGE(F10:F29)" +"SUM(I10:I29)" +"(G10*H10+G11*H11+G12*H12+G13*H13+G14*H14+G15*H15+G16*H16+G17*H17+G18*H18+G19*H19+G20*H20+G21*H21+G22*H22+G23*H23+G24*H24+G25*H25+G26*H26+G27*H27+G28*H28+G29*H29)/SUM(G10:G29)" +"B8" +"L35+L36+L37+L38+L39" +"100-L40" +"F74" +"(13/30)*(0.8)" +"AVERAGE(F35:F134)" +"SUM(I35:I134)" +"(G36*H36+G37*H37+G38*H38+G39*H39+G40*H40+G41*H41+G42*H42+G43*H43+G44*H44+G45*H45+G46*H46+G47*H47+G48*H48+G49*H49+G50*H50+G51*H51+G52*H52+G53*H53+G54*H54+G55*H55+G56*H56+G57*H57+G58*H58+G59*H59+G60*H60+G61*H61+G62*H62+G63*H63+G64*H64+G65*H65+G66*H66+G67*H67+G68*H68+G69*H69+G70*H70+G71*H71+G72*H72+G73*H73+G74*H74+G75*H75+G76*H76+G77*H77+G78*H78+G79*H79+G80*H80+G81*H81+G82*H82+G83*H83+G84*H84+G85*H85+G86*H86+G87*H87+G88*H88+G89*H89+G90*H90+G91*H91+G92*H92+G93*H93+G94*H94+G95*H95+G96*H96+G97*H97+G98*H98+G99*H99+G100*H100+G101*H101+G102*H102+G103*H103+G104*H104+G105*H105+G106*H106+G107*H107+G108*H108+G109*H109+G110*H110+G111*H111+G112*H112+G113*H113+G114*H114+G115*H115+G116*H116+G117*H117+G118*H118+G119*H119+G120*H120+G121*H121+G122*H122+G123*H123+G124*H124+G125*H125+G126*H126+G127*H127+G128*H128+G129*H129+G130*H130+G131*H131+G132*H132+G133*H133+G134*H134)/SUM(G35:G134)" +"B8" +"L140+L141+L142" +"10-L143" +"AVERAGE(F140:F149)" +"SUM(I140:I149)" +"(G140*H140+G141*H141+G142*H142+G143*H143+G144*H144+G145*H145+G146*H146+G147*H147+G148*H148+G149*H149)/SUM(G140:G149)" +"B8" +"SUM(L156:L157)" +"20-L158" +"B8" +"L183-6" +"AVERAGE(F180:F185)" +"SUM(I180:I185)" +"(G180*H180+G181*H181+G182*H182+G183*H183+G184*H184+G185*H185)/SUM(G180:G185)" +"B8" +"COUNT(C191:C206)" +"16-L194" +"AVERAGE(F191:F206)" +"SUM(I191:I206)" +"(G191*H191+G192*H192+G193*H193+G194*H194+G195*H195+G196*H196+G197*H197+G198*H198+G199*H199+G200*H200+G201*H201+G202*H202+G203*H203+G204*H204+G205*H205+G206*H206)/SUM(G191:G206)" +"B8" +"COUNT(C212:C228)" +"17-L215" +"AVERAGE(F212:F228)" +"SUM(I212:I228)" +"(G212*H212+G213*H213+G214*H214+G215*H215+G216*H216+G217*H217+G218*H218+G219*H219+G220*H220+G221*H221+G222*H222+G223*H223+G224*H224+G225*H225+G226*H226+G227*H227+G228*H228)/SUM(G212:G228)" +"B8" +"90-L237" +"AVERAGE(F234:F323)" +"SUM(I234:I323)" +"(G234*H234+G235*H235+G236*H236+G237*H237+G238*H238+G239*H239+G240*H240+G241*H241+G242*H242+G243*H243+G244*H244+G245*H245+G246*H246+G247*H247+G248*H248+G249*H249+G250*H250+G251*H251+G252*H252+G253*H253+G254*H254+G255*H255+G256*H256+G257*H257+G258*H258+G259*H259+G260*H260+G261*H261+G262*H262+G263*H263+G264*H264+G265*H265+G266*H266+G267*H267+G268*H268+G269*H269+G270*H270+G271*H271+G272*H272+G273*H273+G274*H274+G275*H275+G276*H276+G277*H277+G278*H278+G279*H279+G280*H280+G281*H281+G282*H282+G283*H283+G284*H284+G285*H285+G286*H286+G287*H287+G288*H288+G289*H289+G290*H290+G291*H291+G292*H292+G293*H293+G294*H294+G295*H295+G296*H296+G297*H297+G298*H298+G299*H299+G300*H300+G301*H301+G302*H302+G303*H303+G304*H304+G305*H305+G306*H306+G307*H307+G308*H308+G309*H309+G310*H310+G311*H311+G312*H312+G313*H313+G314*H314+G315*H315+G316*H316+G317*H317+G318*H318+G319*H319+G320*H320+G321*H321+G322*H322+G323*H323)/SUM(G234:G323)" +"J28+J55+J158+J173+J198+J209+J230+J252" +"IF(E2=J18, ""OK"")" +"J25" +"J27+J50" +"J51" +"J52+J155+J170+J195+J206+J227+J249" +"SUM(D6:D14)" +"D15*1.5" +"J54+J157+J171+J197+J207+J228+J250" +"J172+J208+J229+J251" +"A25" +"G45+G150+G165+G190+G201+G222+G244+G339" +"SUM(J6:J17)" +"A25" +"(G45*F46+G150*F151+G165*F166+G190*F191+G201*F202+G222*F223+G244*F245+G339*F340)/F18" +"C25+90" +"IF($A$25>=D25,(IF($A$25-D25>31,$A$25-$A$24+1,$A$25-D25+1)),0)" +"IF(E25>0,1,0)" +"SUM(J25:J27)" +"SUM(G25:G44)" +"F45" +"J50+J51+J52+J53+J54" +"100-J55" +"SUM(G50:G149)" +"J155+J156+J157" +"10-J158" +"AVERAGE(F155:F164)" +"SUM(G155:G164)" +"SUM(J171:J172)" +"20-J173" +"AVERAGE(F170:F189)" +"J198-6" +"AVERAGE(F195:F200)" +"SUM(G195:G200)" +"COUNT(C206:C221)" +"16-J209" +"AVERAGE(F206:F221)" +"SUM(G206:G221)" +"COUNT(C227:C243)" +"17-J230" +"AVERAGE(F227:F243)" +"SUM(G227:G243)" +"90-J252" +"AVERAGE(F249:F338)" +"SUM(G249:G338)" +"A10" +"I30+I135+I150+I175+I186+I207+I229+I324" +"A10" +"(IF(ISERROR(F31),0,F31)*I30+IF(ISERROR(F136),0,F136)*I135+IF(ISERROR(F151),0,F151)*I150+IF(ISERROR(F176),0,F176)*I175+IF(ISERROR(F187),0,F187)*I186+IF(ISERROR(F208),0,F208)*I207+IF(ISERROR(F230),0,F230)*I229+IF(ISERROR(F325),0,F325)*I324)/F3" +"C10+90" +"IF($A$10>=D10,(IF($A$10-D10>31,$A$10-$A$9+1,$A$10-D10+1)),0)" +"IF(F10<>"""",E10,0)" +"IF(F10<>"""",F10,0)" +"IF(E10>0,1,0)" +"SUM(L10:L12)" +"AVERAGE(F10:F29)" +"SUM(I10:I29)" +"(G10*H10+G11*H11+G12*H12+G13*H13+G14*H14+G15*H15+G16*H16+G17*H17+G18*H18+G19*H19+G20*H20+G21*H21+G22*H22+G23*H23+G24*H24+G25*H25+G26*H26+G27*H27+G28*H28+G29*H29)/SUM(G10:G29)" +"B8" +"L35+L36+L37+L38+L39" +"100-L40" +"AVERAGE(F35:F134)" +"SUM(I35:I134)" +"(G36*H36+G37*H37+G38*H38+G39*H39+G40*H40+G41*H41+G42*H42+G43*H43+G44*H44+G45*H45+G46*H46+G47*H47+G48*H48+G49*H49+G50*H50+G51*H51+G52*H52+G53*H53+G54*H54+G55*H55+G56*H56+G57*H57+G58*H58+G59*H59+G60*H60+G61*H61+G62*H62+G63*H63+G64*H64+G65*H65+G66*H66+G67*H67+G68*H68+G69*H69+G70*H70+G71*H71+G72*H72+G73*H73+G74*H74+G75*H75+G76*H76+G77*H77+G78*H78+G79*H79+G80*H80+G81*H81+G82*H82+G83*H83+G84*H84+G85*H85+G86*H86+G87*H87+G88*H88+G89*H89+G90*H90+G91*H91+G92*H92+G93*H93+G94*H94+G95*H95+G96*H96+G97*H97+G98*H98+G99*H99+G100*H100+G101*H101+G102*H102+G103*H103+G104*H104+G105*H105+G106*H106+G107*H107+G108*H108+G109*H109+G110*H110+G111*H111+G112*H112+G113*H113+G114*H114+G115*H115+G116*H116+G117*H117+G118*H118+G119*H119+G120*H120+G121*H121+G122*H122+G123*H123+G124*H124+G125*H125+G126*H126+G127*H127+G128*H128+G129*H129+G130*H130+G131*H131+G132*H132+G133*H133+G134*H134)/SUM(G35:G134)" +"B8" +"L140+L141+L142" +"10-L143" +"AVERAGE(F140:F149)" +"SUM(I140:I149)" +"(G140*H140+G141*H141+G142*H142+G143*H143+G144*H144+G145*H145+G146*H146+G147*H147+G148*H148+G149*H149)/SUM(G140:G149)" +"B8" +"SUM(L156:L157)" +"20-L158" +"B8" +"L183-6" +"AVERAGE(F180:F185)" +"SUM(I180:I185)" +"(G180*H180+G181*H181+G182*H182+G183*H183+G184*H184+G185*H185)/SUM(G180:G185)" +"B8" +"COUNT(C191:C206)" +"16-L194" +"AVERAGE(F191:F206)" +"SUM(I191:I206)" +"(G191*H191+G192*H192+G193*H193+G194*H194+G195*H195+G196*H196+G197*H197+G198*H198+G199*H199+G200*H200+G201*H201+G202*H202+G203*H203+G204*H204+G205*H205+G206*H206)/SUM(G191:G206)" +"B8" +"COUNT(C212:C228)" +"17-L215" +"AVERAGE(F212:F228)" +"SUM(I212:I228)" +"(G212*H212+G213*H213+G214*H214+G215*H215+G216*H216+G217*H217+G218*H218+G219*H219+G220*H220+G221*H221+G222*H222+G223*H223+G224*H224+G225*H225+G226*H226+G227*H227+G228*H228)/SUM(G212:G228)" +"B8" +"90-L237" +"AVERAGE(F234:F323)" +"SUM(I234:I323)" +"(G234*H234+G235*H235+G236*H236+G237*H237+G238*H238+G239*H239+G240*H240+G241*H241+G242*H242+G243*H243+G244*H244+G245*H245+G246*H246+G247*H247+G248*H248+G249*H249+G250*H250+G251*H251+G252*H252+G253*H253+G254*H254+G255*H255+G256*H256+G257*H257+G258*H258+G259*H259+G260*H260+G261*H261+G262*H262+G263*H263+G264*H264+G265*H265+G266*H266+G267*H267+G268*H268+G269*H269+G270*H270+G271*H271+G272*H272+G273*H273+G274*H274+G275*H275+G276*H276+G277*H277+G278*H278+G279*H279+G280*H280+G281*H281+G282*H282+G283*H283+G284*H284+G285*H285+G286*H286+G287*H287+G288*H288+G289*H289+G290*H290+G291*H291+G292*H292+G293*H293+G294*H294+G295*H295+G296*H296+G297*H297+G298*H298+G299*H299+G300*H300+G301*H301+G302*H302+G303*H303+G304*H304+G305*H305+G306*H306+G307*H307+G308*H308+G309*H309+G310*H310+G311*H311+G312*H312+G313*H313+G314*H314+G315*H315+G316*H316+G317*H317+G318*H318+G319*H319+G320*H320+G321*H321+G322*H322+G323*H323)/SUM(G234:G323)" +"A9" +"I29+I134+I149+I174+I185+I206+I228+I323" +"A9" +"(IF(ISERROR(F30),0,F30)*I29+IF(ISERROR(F135),0,F135)*I134+IF(ISERROR(F150),0,F150)*I149+IF(ISERROR(F175),0,F175)*I174+IF(ISERROR(F186),0,F186)*I185+IF(ISERROR(F207),0,F207)*I206+IF(ISERROR(F229),0,F229)*I228+IF(ISERROR(F324),0,F324)*I323)/F2" +"C9+90" +"IF($A$9>=D9,(IF($A$9-D9+1>$A$10,$A$9-$A$8+1,$A$9-D9+1)),0)" +"IF(F9<>"""",E9,0)" +"IF(F9<>"""",F9,0)" +"IF(E9>0,1,0)" +"A9-A8+1" +"SUM(L9:L11)" +"AVERAGE(F8:F28)" +"SUM(I9:I28)" +"(G9*H9+G10*H10+G11*H11+G12*H12+G13*H13+G14*H14+G15*H15+G16*H16+G17*H17+G18*H18+G19*H19+G20*H20+G21*H21+G22*H22+G23*H23+G24*H24+G25*H25+G26*H26+G27*H27+G28*H28)/SUM(G9:G28)" +"B7" +"MIN(1,100.382341317965%)" +"L34+L35+L36+L37+L38" +"100-L39" +"AVERAGE(F34:F133)" +"SUM(I34:I133)" +"(G35*H35+G36*H36+G37*H37+G38*H38+G39*H39+G40*H40+G41*H41+G42*H42+G43*H43+G44*H44+G45*H45+G46*H46+G47*H47+G48*H48+G49*H49+G50*H50+G51*H51+G52*H52+G53*H53+G54*H54+G55*H55+G56*H56+G57*H57+G58*H58+G59*H59+G60*H60+G61*H61+G62*H62+G63*H63+G64*H64+G65*H65+G66*H66+G67*H67+G68*H68+G69*H69+G70*H70+G71*H71+G72*H72+G73*H73+G74*H74+G75*H75+G76*H76+G77*H77+G78*H78+G79*H79+G80*H80+G81*H81+G82*H82+G83*H83+G84*H84+G85*H85+G86*H86+G87*H87+G88*H88+G89*H89+G90*H90+G91*H91+G92*H92+G93*H93+G94*H94+G95*H95+G96*H96+G97*H97+G98*H98+G99*H99+G100*H100+G101*H101+G102*H102+G103*H103+G104*H104+G105*H105+G106*H106+G107*H107+G108*H108+G109*H109+G110*H110+G111*H111+G112*H112+G113*H113+G114*H114+G115*H115+G116*H116+G117*H117+G118*H118+G119*H119+G120*H120+G121*H121+G122*H122+G123*H123+G124*H124+G125*H125+G126*H126+G127*H127+G128*H128+G129*H129+G130*H130+G131*H131+G132*H132+G133*H133)/SUM(G34:G133)" +"B7" +"L139+L140+L141" +"10-L142" +"AVERAGE(F139:F148)" +"SUM(I139:I148)" +"(G139*H139+G140*H140+G141*H141+G142*H142+G143*H143+G144*H144+G145*H145+G146*H146+G147*H147+G148*H148)/SUM(G139:G148)" +"B7" +"SUM(L155:L156)" +"20-L157" +"AVERAGE(F154:F173)" +"B7" +"L182-6" +"AVERAGE(F179:F184)" +"SUM(I179:I184)" +"(G179*H179+G180*H180+G181*H181+G182*H182+G183*H183+G184*H184)/SUM(G179:G184)" +"B7" +"COUNT(C190:C205)" +"16-L193" +"AVERAGE(F190:F205)" +"SUM(I190:I205)" +"(G190*H190+G191*H191+G192*H192+G193*H193+G194*H194+G195*H195+G196*H196+G197*H197+G198*H198+G199*H199+G200*H200+G201*H201+G202*H202+G203*H203+G204*H204+G205*H205)/SUM(G190:G205)" +"B7" +"COUNT(C211:C227)" +"17-L214" +"AVERAGE(F211:F227)" +"SUM(I211:I227)" +"(G211*H211+G212*H212+G213*H213+G214*H214+G215*H215+G216*H216+G217*H217+G218*H218+G219*H219+G220*H220+G221*H221+G222*H222+G223*H223+G224*H224+G225*H225+G226*H226+G227*H227)/SUM(G211:G227)" +"B7" +"90-L236" +"AVERAGE(F233:F322)" +"SUM(I233:I322)" +"(G233*H233+G234*H234+G235*H235+G236*H236+G237*H237+G238*H238+G239*H239+G240*H240+G241*H241+G242*H242+G243*H243+G244*H244+G245*H245+G246*H246+G247*H247+G248*H248+G249*H249+G250*H250+G251*H251+G252*H252+G253*H253+G254*H254+G255*H255+G256*H256+G257*H257+G258*H258+G259*H259+G260*H260+G261*H261+G262*H262+G263*H263+G264*H264+G265*H265+G266*H266+G267*H267+G268*H268+G269*H269+G270*H270+G271*H271+G272*H272+G273*H273+G274*H274+G275*H275+G276*H276+G277*H277+G278*H278+G279*H279+G280*H280+G281*H281+G282*H282+G283*H283+G284*H284+G285*H285+G286*H286+G287*H287+G288*H288+G289*H289+G290*H290+G291*H291+G292*H292+G293*H293+G294*H294+G295*H295+G296*H296+G297*H297+G298*H298+G299*H299+G300*H300+G301*H301+G302*H302+G303*H303+G304*H304+G305*H305+G306*H306+G307*H307+G308*H308+G309*H309+G310*H310+G311*H311+G312*H312+G313*H313+G314*H314+G315*H315+G316*H316+G317*H317+G318*H318+G319*H319+G320*H320+G321*H321+G322*H322)/SUM(G233:G322)" +"A9" +"I29+I134+I149+I174+I185+I206+I228+I323" +"A9" +"(IF(ISERROR(F30),0,F30)*I29+IF(ISERROR(F135),0,F135)*I134+IF(ISERROR(F150),0,F150)*I149+IF(ISERROR(F175),0,F175)*I174+IF(ISERROR(F186),0,F186)*I185+IF(ISERROR(F207),0,F207)*I206+IF(ISERROR(F229),0,F229)*I228+IF(ISERROR(F324),0,F324)*I323)/F2" +"C9+90" +"IF($A$9>=D9,(IF($A$9-D9+1>$A$10,$A$9-$A$8+1,$A$9-D9+1)),0)" +"IF(F9<>"""",E9,0)" +"IF(F9<>"""",F9,0)" +"IF(E9>0,1,0)" +"A9-A8+1" +"SUM(L9:L11)" +"AVERAGE(F8:F28)" +"SUM(I9:I28)" +"(G9*H9+G10*H10+G11*H11+G12*H12+G13*H13+G14*H14+G15*H15+G16*H16+G17*H17+G18*H18+G19*H19+G20*H20+G21*H21+G22*H22+G23*H23+G24*H24+G25*H25+G26*H26+G27*H27+G28*H28)/SUM(G9:G28)" +"B7" +"L34+L35+L36+L37+L38" +"100-L39" +"AVERAGE(F34:F133)" +"SUM(I34:I133)" +"(G35*H35+G36*H36+G37*H37+G38*H38+G39*H39+G40*H40+G41*H41+G42*H42+G43*H43+G44*H44+G45*H45+G46*H46+G47*H47+G48*H48+G49*H49+G50*H50+G51*H51+G52*H52+G53*H53+G54*H54+G55*H55+G56*H56+G57*H57+G58*H58+G59*H59+G60*H60+G61*H61+G62*H62+G63*H63+G64*H64+G65*H65+G66*H66+G67*H67+G68*H68+G69*H69+G70*H70+G71*H71+G72*H72+G73*H73+G74*H74+G75*H75+G76*H76+G77*H77+G78*H78+G79*H79+G80*H80+G81*H81+G82*H82+G83*H83+G84*H84+G85*H85+G86*H86+G87*H87+G88*H88+G89*H89+G90*H90+G91*H91+G92*H92+G93*H93+G94*H94+G95*H95+G96*H96+G97*H97+G98*H98+G99*H99+G100*H100+G101*H101+G102*H102+G103*H103+G104*H104+G105*H105+G106*H106+G107*H107+G108*H108+G109*H109+G110*H110+G111*H111+G112*H112+G113*H113+G114*H114+G115*H115+G116*H116+G117*H117+G118*H118+G119*H119+G120*H120+G121*H121+G122*H122+G123*H123+G124*H124+G125*H125+G126*H126+G127*H127+G128*H128+G129*H129+G130*H130+G131*H131+G132*H132+G133*H133)/SUM(G34:G133)" +"B7" +"L139+L140+L141" +"10-L142" +"AVERAGE(F139:F148)" +"SUM(I139:I148)" +"(G139*H139+G140*H140+G141*H141+G142*H142+G143*H143+G144*H144+G145*H145+G146*H146+G147*H147+G148*H148)/SUM(G139:G148)" +"B7" +"SUM(L155:L156)" +"20-L157" +"AVERAGE(F154:F173)" +"B7" +"L182-6" +"AVERAGE(F179:F184)" +"SUM(I179:I184)" +"(G179*H179+G180*H180+G181*H181+G182*H182+G183*H183+G184*H184)/SUM(G179:G184)" +"B7" +"COUNT(C190:C205)" +"16-L193" +"AVERAGE(F190:F205)" +"SUM(I190:I205)" +"(G190*H190+G191*H191+G192*H192+G193*H193+G194*H194+G195*H195+G196*H196+G197*H197+G198*H198+G199*H199+G200*H200+G201*H201+G202*H202+G203*H203+G204*H204+G205*H205)/SUM(G190:G205)" +"B7" +"COUNT(C211:C227)" +"17-L214" +"AVERAGE(F211:F227)" +"SUM(I211:I227)" +"(G211*H211+G212*H212+G213*H213+G214*H214+G215*H215+G216*H216+G217*H217+G218*H218+G219*H219+G220*H220+G221*H221+G222*H222+G223*H223+G224*H224+G225*H225+G226*H226+G227*H227)/SUM(G211:G227)" +"B7" +"90-L236" +"AVERAGE(F233:F322)" +"SUM(I233:I322)" +"(G233*H233+G234*H234+G235*H235+G236*H236+G237*H237+G238*H238+G239*H239+G240*H240+G241*H241+G242*H242+G243*H243+G244*H244+G245*H245+G246*H246+G247*H247+G248*H248+G249*H249+G250*H250+G251*H251+G252*H252+G253*H253+G254*H254+G255*H255+G256*H256+G257*H257+G258*H258+G259*H259+G260*H260+G261*H261+G262*H262+G263*H263+G264*H264+G265*H265+G266*H266+G267*H267+G268*H268+G269*H269+G270*H270+G271*H271+G272*H272+G273*H273+G274*H274+G275*H275+G276*H276+G277*H277+G278*H278+G279*H279+G280*H280+G281*H281+G282*H282+G283*H283+G284*H284+G285*H285+G286*H286+G287*H287+G288*H288+G289*H289+G290*H290+G291*H291+G292*H292+G293*H293+G294*H294+G295*H295+G296*H296+G297*H297+G298*H298+G299*H299+G300*H300+G301*H301+G302*H302+G303*H303+G304*H304+G305*H305+G306*H306+G307*H307+G308*H308+G309*H309+G310*H310+G311*H311+G312*H312+G313*H313+G314*H314+G315*H315+G316*H316+G317*H317+G318*H318+G319*H319+G320*H320+G321*H321+G322*H322)/SUM(G233:G322)" +"N11+R11" +"F11-G11" +"IF(F11<0,0,F11/(31*1500*24))" +"MIN(1,(P11+T11)/(Q11+U11))" +"J11*(24*31)" +"O89+S93" +"SUM(F11:F117)" +"AVERAGE(I11:I117)" +"0.02*F118" +"M118+M117" +"R119-SUM(S119:V119)" +"R119-V119" +"F118-F119" +"I118*0.98" +" J118" +"F120" +"L147" +"SUM(L138:L144)" +"31*24*100" +"1-(L145/L146)" +"M11+Q11" +"E11-F11" +"IF(E11<0,0,E11/(28*1500*24))" +"I11*(24*28)" +"(O22-S22)/(P22-T22)" +"735+66" +"SUM(E11:E117)" +"AVERAGE(H11:H117)" +"0.02*E118" +"E118-E119" +"0.98*H118" +"I118" +"E120+'0102'!F120" +"AVERAGE(H120,'0102'!I120)" +"((D135+E135)-(B135+C135))*24" +"M11+Q11" +"E11-F11" +"IF(E11<0,0,E11/(31*1500*24))" +"MIN(1,(O11-S11)/(P11-T11))" +"I11*(24*28)" +"(724130-4257)" +"4163-4" +"((1006627-2607)+(154923)+6960+(132565-1114))/3600" +"154923/3600" +"(683892-681723)" +"(1522-1486)" +"(778668)" +"(1844888+167489+40740+42484)/3600" +"167489/3600" +"842058" +"6330" +"(236816+600951+9453+205357)/3600" +"600961/3600" +"515533+54440" +"3691+439" +"((950319-94)+(248280+44960+1080804))/3600" +"248280/3600" +"SUM(E11:E117)" +"AVERAGE(H11:H117)" +"0.02*E118" +"E118-E119" +"0.98*H118" +"I118" +"E120+'0202'!E121" +"AVERAGE(H120,'0102'!I120,'0202'!H120)" +"1-(F134/(24*31))" +"'0102'!F118" +"'0202'!E118" +"'0302'!E118" +"B8/1000" +"B8" +"B12+C8" +"'0102'!J118" +"'0202'!I118" +"'0302'!I118" +"'0102'!J121" +"'0202'!I121" +"'0302'!I121" +"SUM(C6:C7)" +"C12*(1+C13)*(C14)" +"(C15-C8)/C15" +"9961285*(1/0.98)" +"(1-C3)*(C5-C7)" +"(C5-C7-C8)" +"D5-D7-D8" +"0.02*C10" +"C10-C11" +"C14-C12" +"SUM(C6:C7)" +"(E8/C8)-1" +"102.2+520" +"C10/12" +"(1-(1.029*0.936*0.98*0.99*0.999*0.998*0.997))*-1*0-0.02" +"(1-(0.983*0.956*0.97*0.99*0.997*0.998))*-1*0-0.02" +"C14*(1+C15)*(C16)" +"C7" +"C17-C18" +"(C17-C8)/C17" +"SUM(C6:C7)" +"(E8/C8)-1" +"102.2+520" +"C10/12" +"C14*(C15)" +"C16-C17" +"(1-(1.029*0.936*0.98*0.99*0.999*0.998*0.997))*-1*0-0.02" +"(1-(0.983*0.956*0.97*0.99*0.997*0.998))*-1*0-0.02" +"C18*(1+C19)" +"(C16-C8)/C16" +"E11-F11" +"IF(G11<0,0,E11/(30*1500*24))" +"I11*(24*30)" +"SUM(E11:E110)" +"AVERAGE(H11:H110)" +"0.02*E111" +"E111-E112" +"0.98*H111" +"I111" +"E113" +"J111" +"K143" +"(C129-A129)*24" +"20+20+1" +"I129*J129" +"90-59+2+1" +"37-22+90-59+2+1" +"20+58-38+1" +"SUM(K134:K140)" +"30*24*100" +"1-(K141/K142)" +"E11-F11" +"IF(G11<0,0,E11/(31*1500*24))" +"I11*(24*31)" +"SUM(E11:E110)" +"AVERAGE(H11:H110)" +"0.02*E111" +"E111-E112" +"0.98*H111" +"I111" +"E113+'0901'!E114" +"AVERAGE(H113,'0901'!H113)" +"K157" +"(C128-A128)*24" +"J128*I128" +"21+7" +"21+21" +"24+3" +"16+3" +"13+29" +"SUM(K128:K154)" +"31*24*100" +"1-(K155/K156)" +"E11-F11" +"IF(G11<0,0,E11/(30*1500*24))" +"I11*(24*30)" +"SUM(E11:E110)" +"AVERAGE(H11:H110)" +"0.02*E111" +"E111-E112" +"0.98*H111" +"I111" +"E113+'1001'!E114" +"AVERAGE(H113,'1001'!H113,'0901'!H113)" +"K143" +"(C129-A129)*24" +"J129*I129" +"4+24" +"8+7" +"SUM(K134:K140)" +"30*24*100" +"1-(K141/K142)" +"E11-F11" +"IF(G11<0,0,E11/(31*1500*24))" +"I11*(24*31)" +"748229-382122" +"1151-892" +"968609-612069" +"3197-2816" +"384148+42523" +"438+150" +"(197489-77290)+(412027-138502)" +"(442-209)+(1324-1109)" +"438279-51482" +"3619-3146" +"SUM(E11:E110)" +"AVERAGE(H11:H110)" +"0.02*E111" +"E111-E112" +"0.98*H111" +"I111" +"E113+'1101'!E114" +"AVERAGE(H113,'1101'!H113,'1001'!H113,'0901'!H113)" +"K140" +"SUM(K131:K137)" +"31*24*100" +"1-(K138/K139)" +"C18" +"IF(E18-""9/02/2001""<0,1,IF(E18-""9/5/01""<0,2,IF(E18-""9/7/01""<0,3,IF(E18-""9/8/01""<0,4,IF(E18-""9/19/01""<0,5,IF(E18-""10/20/01""<0,6,IF(E18-""10/23/01""<0,7,IF(E18-""10/27/01""<0,8,99))))))))" +"E18+30" +"G18+30" +"'0901'!I11" +"'1001'!I11" +"AVERAGE('1001'!I42,'0901'!I42)" +"AVERAGE('1101'!I42,'1001'!I42)" +"'1101'!I60" +"'1201'!I60" +"AVERAGE('1101'!I85,'1201'!I85)" +"AVERAGE('1101'!I104,'1001'!I104)" +"AVERAGE('1201'!I104,'1101'!I104)" +"AVERAGE(J18:J117)" +"J118-J119" +"E11-F11" +"IF(G11<0,0,E11/(30*1500*24))" +"I11*(24*30)" +"SUM(E11:E110)" +"AVERAGE(H11:H110)" +"0.02*E111" +"E111-E112" +"0.98*H111" +"I111" +"E113" +"J111" +"K143" +"(C129-A129)*24" +"20+20+1" +"I129*J129" +"90-59+2+1" +"37-22+90-59+2+1" +"20+58-38+1" +"SUM(K134:K140)" +"30*24*100" +"1-(K141/K142)" +"E11-F11" +"IF(G11<0,0,E11/(31*1500*24))" +"I11*(24*31)" +"666296-266296" +"(E15/E36)*I36" +"(E32/E36)*I36" +"(E34/E36)*I36" +"I36" +"(E37/E36)*I36" +"(E41/E36)*I36" +"(E42/E36)*I36" +"SUM(E11:E110)" +"AVERAGE(H11:H110)" +"0.02*E111" +"E111-E112" +"0.98*H111" +"I111" +"E113+'0901'!E114" +"AVERAGE(H113,'0901'!H113)" +"K157" +"(C128-A128)*24" +"21+7" +"21+21" +"24+3" +"16+3" +"13+29" +"E11-F11" +"IF(G11<0,0,E11/(30*1500*24))" +"I11*(24*30)" +"13083+266296" +"I50" +"(13/30)*(0.8)" +"SUM(E11:E110)" +"AVERAGE(H11:H110)" +"0.02*E111" +"E111-E112" +"0.98*H111" +"I111" +"E113+'1001'!E114" +"AVERAGE(H113,'1001'!H113,'0901'!H113)" +"K143" +"(C129-A129)*24" +"J129*I129" +"4+24" +"8+7" +"SUM(K134:K140)" +"30*24*100" +"1-(K141/K142)" +"E11-F11" +"IF(G11<0,0,E11/(31*1500*24))" +"I11*(24*31)" +"748229-382122" +"1151-892" +"968609-612069" +"3197-2816" +"I55" +"384148+42523" +"438+150" +"(197489-77290)+(412027-138502)" +"(442-209)+(1324-1109)" +"438279-51482" +"3619-3146" +"SUM(E11:E110)" +"AVERAGE(H11:H110)" +"0.02*E111" +"E111-E112" +"0.98*H111" +"I111" +"E113+'1101'!E114" +"AVERAGE(H113,'1101'!H113,'1001'!H113,'0901'!H113)" +"K140" +"SUM(K131:K137)" +"31*24*100" +"1-(K138/K139)" +"A10" +"I30+I135+I150+I175+I186+I207+I229+I324" +"A10" +"(IF(ISERROR(F31),0,F31)*I30+IF(ISERROR(F136),0,F136)*I135+IF(ISERROR(F151),0,F151)*I150+IF(ISERROR(F176),0,F176)*I175+IF(ISERROR(F187),0,F187)*I186+IF(ISERROR(F208),0,F208)*I207+IF(ISERROR(F230),0,F230)*I229+IF(ISERROR(F325),0,F325)*I324)/F3" +"C10+90" +"IF($A$10>=D10,(IF($A$10-D10>31,$A$10-$A$9+1,$A$10-D10+1)),0)" +"IF(F10<>"""",E10,0)" +"IF(F10<>"""",F10,0)" +"IF(E10>0,1,0)" +"SUM(L10:L12)" +"AVERAGE(F10:F29)" +"SUM(I10:I29)" +"(G10*H10+G11*H11+G12*H12+G13*H13+G14*H14+G15*H15+G16*H16+G17*H17+G18*H18+G19*H19+G20*H20+G21*H21+G22*H22+G23*H23+G24*H24+G25*H25+G26*H26+G27*H27+G28*H28+G29*H29)/SUM(G10:G29)" +"B8" +"L35+L36+L37+L38+L39" +"100-L40" +"F74" +"(13/30)*(0.8)" +"AVERAGE(F35:F134)" +"SUM(I35:I134)" +"(G36*H36+G37*H37+G38*H38+G39*H39+G40*H40+G41*H41+G42*H42+G43*H43+G44*H44+G45*H45+G46*H46+G47*H47+G48*H48+G49*H49+G50*H50+G51*H51+G52*H52+G53*H53+G54*H54+G55*H55+G56*H56+G57*H57+G58*H58+G59*H59+G60*H60+G61*H61+G62*H62+G63*H63+G64*H64+G65*H65+G66*H66+G67*H67+G68*H68+G69*H69+G70*H70+G71*H71+G72*H72+G73*H73+G74*H74+G75*H75+G76*H76+G77*H77+G78*H78+G79*H79+G80*H80+G81*H81+G82*H82+G83*H83+G84*H84+G85*H85+G86*H86+G87*H87+G88*H88+G89*H89+G90*H90+G91*H91+G92*H92+G93*H93+G94*H94+G95*H95+G96*H96+G97*H97+G98*H98+G99*H99+G100*H100+G101*H101+G102*H102+G103*H103+G104*H104+G105*H105+G106*H106+G107*H107+G108*H108+G109*H109+G110*H110+G111*H111+G112*H112+G113*H113+G114*H114+G115*H115+G116*H116+G117*H117+G118*H118+G119*H119+G120*H120+G121*H121+G122*H122+G123*H123+G124*H124+G125*H125+G126*H126+G127*H127+G128*H128+G129*H129+G130*H130+G131*H131+G132*H132+G133*H133+G134*H134)/SUM(G35:G134)" +"B8" +"L140+L141+L142" +"10-L143" +"AVERAGE(F140:F149)" +"SUM(I140:I149)" +"(G140*H140+G141*H141+G142*H142+G143*H143+G144*H144+G145*H145+G146*H146+G147*H147+G148*H148+G149*H149)/SUM(G140:G149)" +"B8" +"SUM(L156:L157)" +"20-L158" +"B8" +"L183-6" +"AVERAGE(F180:F185)" +"SUM(I180:I185)" +"(G180*H180+G181*H181+G182*H182+G183*H183+G184*H184+G185*H185)/SUM(G180:G185)" +"B8" +"COUNT(C191:C206)" +"16-L194" +"AVERAGE(F191:F206)" +"SUM(I191:I206)" +"(G191*H191+G192*H192+G193*H193+G194*H194+G195*H195+G196*H196+G197*H197+G198*H198+G199*H199+G200*H200+G201*H201+G202*H202+G203*H203+G204*H204+G205*H205+G206*H206)/SUM(G191:G206)" +"B8" +"COUNT(C212:C228)" +"17-L215" +"AVERAGE(F212:F228)" +"SUM(I212:I228)" +"(G212*H212+G213*H213+G214*H214+G215*H215+G216*H216+G217*H217+G218*H218+G219*H219+G220*H220+G221*H221+G222*H222+G223*H223+G224*H224+G225*H225+G226*H226+G227*H227+G228*H228)/SUM(G212:G228)" +"B8" +"90-L237" +"AVERAGE(F234:F323)" +"SUM(I234:I323)" +"(G234*H234+G235*H235+G236*H236+G237*H237+G238*H238+G239*H239+G240*H240+G241*H241+G242*H242+G243*H243+G244*H244+G245*H245+G246*H246+G247*H247+G248*H248+G249*H249+G250*H250+G251*H251+G252*H252+G253*H253+G254*H254+G255*H255+G256*H256+G257*H257+G258*H258+G259*H259+G260*H260+G261*H261+G262*H262+G263*H263+G264*H264+G265*H265+G266*H266+G267*H267+G268*H268+G269*H269+G270*H270+G271*H271+G272*H272+G273*H273+G274*H274+G275*H275+G276*H276+G277*H277+G278*H278+G279*H279+G280*H280+G281*H281+G282*H282+G283*H283+G284*H284+G285*H285+G286*H286+G287*H287+G288*H288+G289*H289+G290*H290+G291*H291+G292*H292+G293*H293+G294*H294+G295*H295+G296*H296+G297*H297+G298*H298+G299*H299+G300*H300+G301*H301+G302*H302+G303*H303+G304*H304+G305*H305+G306*H306+G307*H307+G308*H308+G309*H309+G310*H310+G311*H311+G312*H312+G313*H313+G314*H314+G315*H315+G316*H316+G317*H317+G318*H318+G319*H319+G320*H320+G321*H321+G322*H322+G323*H323)/SUM(G234:G323)" +"J28+J55+J158+J173+J198+J209+J230+J252" +"IF(E2=J18, ""OK"")" +"J25" +"J27+J50" +"J51" +"J52+J155+J170+J195+J206+J227+J249" +"SUM(D6:D14)" +"D15*1.5" +"J54+J157+J171+J197+J207+J228+J250" +"J172+J208+J229+J251" +"A25" +"G45+G150+G165+G190+G201+G222+G244+G339" +"SUM(J6:J17)" +"A25" +"(G45*F46+G150*F151+G165*F166+G190*F191+G201*F202+G222*F223+G244*F245+G339*F340)/F18" +"C25+90" +"IF($A$25>=D25,(IF($A$25-D25>31,$A$25-$A$24+1,$A$25-D25+1)),0)" +"IF(E25>0,1,0)" +"SUM(J25:J27)" +"SUM(G25:G44)" +"F45" +"J50+J51+J52+J53+J54" +"100-J55" +"SUM(G50:G149)" +"J155+J156+J157" +"10-J158" +"AVERAGE(F155:F164)" +"SUM(G155:G164)" +"SUM(J171:J172)" +"20-J173" +"AVERAGE(F170:F189)" +"J198-6" +"AVERAGE(F195:F200)" +"SUM(G195:G200)" +"COUNT(C206:C221)" +"16-J209" +"AVERAGE(F206:F221)" +"SUM(G206:G221)" +"COUNT(C227:C243)" +"17-J230" +"AVERAGE(F227:F243)" +"SUM(G227:G243)" +"90-J252" +"AVERAGE(F249:F338)" +"SUM(G249:G338)" +"A10" +"I30+I135+I150+I175+I186+I207+I229+I324" +"A10" +"(IF(ISERROR(F31),0,F31)*I30+IF(ISERROR(F136),0,F136)*I135+IF(ISERROR(F151),0,F151)*I150+IF(ISERROR(F176),0,F176)*I175+IF(ISERROR(F187),0,F187)*I186+IF(ISERROR(F208),0,F208)*I207+IF(ISERROR(F230),0,F230)*I229+IF(ISERROR(F325),0,F325)*I324)/F3" +"C10+90" +"IF($A$10>=D10,(IF($A$10-D10>31,$A$10-$A$9+1,$A$10-D10+1)),0)" +"IF(F10<>"""",E10,0)" +"IF(F10<>"""",F10,0)" +"IF(E10>0,1,0)" +"SUM(L10:L12)" +"AVERAGE(F10:F29)" +"SUM(I10:I29)" +"(G10*H10+G11*H11+G12*H12+G13*H13+G14*H14+G15*H15+G16*H16+G17*H17+G18*H18+G19*H19+G20*H20+G21*H21+G22*H22+G23*H23+G24*H24+G25*H25+G26*H26+G27*H27+G28*H28+G29*H29)/SUM(G10:G29)" +"B8" +"L35+L36+L37+L38+L39" +"100-L40" +"AVERAGE(F35:F134)" +"SUM(I35:I134)" +"(G35*H35+G36*H36+G37*H37+G38*H38+G39*H39+G40*H40+G41*H41+G42*H42+G43*H43+G44*H44+G45*H45+G46*H46+G47*H47+G48*H48+G49*H49+G50*H50+G51*H51+G52*H52+G53*H53+G54*H54+G55*H55+G56*H56+G57*H57+G58*H58+G59*H59+G60*H60+G61*H61+G62*H62+G63*H63+G64*H64+G65*H65+G66*H66+G67*H67+G68*H68+G69*H69+G70*H70+G71*H71+G72*H72+G73*H73+G74*H74+G75*H75+G76*H76+G77*H77+G78*H78+G79*H79+G80*H80+G81*H81+G82*H82+G83*H83+G84*H84+G85*H85+G86*H86+G87*H87+G88*H88+G89*H89+G90*H90+G91*H91+G92*H92+G93*H93+G94*H94+G95*H95+G96*H96+G97*H97+G98*H98+G99*H99+G100*H100+G101*H101+G102*H102+G103*H103+G104*H104+G105*H105+G106*H106+G107*H107+G108*H108+G109*H109+G110*H110+G111*H111+G112*H112+G113*H113+G114*H114+G115*H115+G116*H116+G117*H117+G118*H118+G119*H119+G120*H120+G121*H121+G122*H122+G123*H123+G124*H124+G125*H125+G126*H126+G127*H127+G128*H128+G129*H129+G130*H130+G131*H131+G132*H132+G133*H133+G134*H134)/SUM(G35:G134)" +"B8" +"L140+L141+L142" +"10-L143" +"AVERAGE(F140:F149)" +"SUM(I140:I149)" +"(G140*H140+G141*H141+G142*H142+G143*H143+G144*H144+G145*H145+G146*H146+G147*H147+G148*H148+G149*H149)/SUM(G140:G149)" +"B8" +"SUM(L156:L157)" +"20-L158" +"B8" +"L183-6" +"AVERAGE(F180:F185)" +"SUM(I180:I185)" +"(G180*H180+G181*H181+G182*H182+G183*H183+G184*H184+G185*H185)/SUM(G180:G185)" +"B8" +"COUNT(C191:C206)" +"16-L194" +"AVERAGE(F191:F206)" +"SUM(I191:I206)" +"(G191*H191+G192*H192+G193*H193+G194*H194+G195*H195+G196*H196+G197*H197+G198*H198+G199*H199+G200*H200+G201*H201+G202*H202+G203*H203+G204*H204+G205*H205+G206*H206)/SUM(G191:G206)" +"B8" +"COUNT(C212:C228)" +"17-L215" +"AVERAGE(F212:F228)" +"SUM(I212:I228)" +"(G212*H212+G213*H213+G214*H214+G215*H215+G216*H216+G217*H217+G218*H218+G219*H219+G220*H220+G221*H221+G222*H222+G223*H223+G224*H224+G225*H225+G226*H226+G227*H227+G228*H228)/SUM(G212:G228)" +"B8" +"90-L237" +"AVERAGE(F234:F323)" +"SUM(I234:I323)" +"(G234*H234+G235*H235+G236*H236+G237*H237+G238*H238+G239*H239+G240*H240+G241*H241+G242*H242+G243*H243+G244*H244+G245*H245+G246*H246+G247*H247+G248*H248+G249*H249+G250*H250+G251*H251+G252*H252+G253*H253+G254*H254+G255*H255+G256*H256+G257*H257+G258*H258+G259*H259+G260*H260+G261*H261+G262*H262+G263*H263+G264*H264+G265*H265+G266*H266+G267*H267+G268*H268+G269*H269+G270*H270+G271*H271+G272*H272+G273*H273+G274*H274+G275*H275+G276*H276+G277*H277+G278*H278+G279*H279+G280*H280+G281*H281+G282*H282+G283*H283+G284*H284+G285*H285+G286*H286+G287*H287+G288*H288+G289*H289+G290*H290+G291*H291+G292*H292+G293*H293+G294*H294+G295*H295+G296*H296+G297*H297+G298*H298+G299*H299+G300*H300+G301*H301+G302*H302+G303*H303+G304*H304+G305*H305+G306*H306+G307*H307+G308*H308+G309*H309+G310*H310+G311*H311+G312*H312+G313*H313+G314*H314+G315*H315+G316*H316+G317*H317+G318*H318+G319*H319+G320*H320+G321*H321+G322*H322+G323*H323)/SUM(G234:G323)" +"A9" +"I29+I134+I149+I174+I185+I206+I228+I323" +"A9" +"(IF(ISERROR(F30),0,F30)*I29+IF(ISERROR(F135),0,F135)*I134+IF(ISERROR(F150),0,F150)*I149+IF(ISERROR(F175),0,F175)*I174+IF(ISERROR(F186),0,F186)*I185+IF(ISERROR(F207),0,F207)*I206+IF(ISERROR(F229),0,F229)*I228+IF(ISERROR(F324),0,F324)*I323)/F2" +"C9+90" +"IF($A$9>=D9,(IF($A$9-D9+1>$A$10,$A$9-$A$8+1,$A$9-D9+1)),0)" +"IF(F9<>"""",E9,0)" +"IF(F9<>"""",F9,0)" +"IF(E9>0,1,0)" +"A9-A8+1" +"SUM(L9:L11)" +"AVERAGE(F8:F28)" +"SUM(I9:I28)" +"(G9*H9+G10*H10+G11*H11+G12*H12+G13*H13+G14*H14+G15*H15+G16*H16+G17*H17+G18*H18+G19*H19+G20*H20+G21*H21+G22*H22+G23*H23+G24*H24+G25*H25+G26*H26+G27*H27+G28*H28)/SUM(G9:G28)" +"B7" +"MIN(1,100.382341317965%)" +"L34+L35+L36+L37+L38" +"100-L39" +"AVERAGE(F34:F133)" +"SUM(I34:I133)" +"(G34*H34+G35*H35+G36*H36+G37*H37+G38*H38+G39*H39+G40*H40+G41*H41+G42*H42+G43*H43+G44*H44+G45*H45+G46*H46+G47*H47+G48*H48+G49*H49+G50*H50+G51*H51+G52*H52+G53*H53+G54*H54+G55*H55+G56*H56+G57*H57+G58*H58+G59*H59+G60*H60+G61*H61+G62*H62+G63*H63+G64*H64+G65*H65+G66*H66+G67*H67+G68*H68+G69*H69+G70*H70+G71*H71+G72*H72+G73*H73+G74*H74+G75*H75+G76*H76+G77*H77+G78*H78+G79*H79+G80*H80+G81*H81+G82*H82+G83*H83+G84*H84+G85*H85+G86*H86+G87*H87+G88*H88+G89*H89+G90*H90+G91*H91+G92*H92+G93*H93+G94*H94+G95*H95+G96*H96+G97*H97+G98*H98+G99*H99+G100*H100+G101*H101+G102*H102+G103*H103+G104*H104+G105*H105+G106*H106+G107*H107+G108*H108+G109*H109+G110*H110+G111*H111+G112*H112+G113*H113+G114*H114+G115*H115+G116*H116+G117*H117+G118*H118+G119*H119+G120*H120+G121*H121+G122*H122+G123*H123+G124*H124+G125*H125+G126*H126+G127*H127+G128*H128+G129*H129+G130*H130+G131*H131+G132*H132+G133*H133)/SUM(G34:G133)" +"B7" +"L139+L140+L141" +"10-L142" +"AVERAGE(F139:F148)" +"SUM(I139:I148)" +"(G139*H139+G140*H140+G141*H141+G142*H142+G143*H143+G144*H144+G145*H145+G146*H146+G147*H147+G148*H148)/SUM(G139:G148)" +"B7" +"SUM(L155:L156)" +"20-L157" +"AVERAGE(F154:F173)" +"B7" +"L182-6" +"AVERAGE(F179:F184)" +"SUM(I179:I184)" +"(G179*H179+G180*H180+G181*H181+G182*H182+G183*H183+G184*H184)/SUM(G179:G184)" +"B7" +"COUNT(C190:C205)" +"16-L193" +"AVERAGE(F190:F205)" +"SUM(I190:I205)" +"(G190*H190+G191*H191+G192*H192+G193*H193+G194*H194+G195*H195+G196*H196+G197*H197+G198*H198+G199*H199+G200*H200+G201*H201+G202*H202+G203*H203+G204*H204+G205*H205)/SUM(G190:G205)" +"B7" +"COUNT(C211:C227)" +"17-L214" +"AVERAGE(F211:F227)" +"SUM(I211:I227)" +"(G211*H211+G212*H212+G213*H213+G214*H214+G215*H215+G216*H216+G217*H217+G218*H218+G219*H219+G220*H220+G221*H221+G222*H222+G223*H223+G224*H224+G225*H225+G226*H226+G227*H227)/SUM(G211:G227)" +"B7" +"90-L236" +"AVERAGE(F233:F322)" +"SUM(I233:I322)" +"(G233*H233+G234*H234+G235*H235+G236*H236+G237*H237+G238*H238+G239*H239+G240*H240+G241*H241+G242*H242+G243*H243+G244*H244+G245*H245+G246*H246+G247*H247+G248*H248+G249*H249+G250*H250+G251*H251+G252*H252+G253*H253+G254*H254+G255*H255+G256*H256+G257*H257+G258*H258+G259*H259+G260*H260+G261*H261+G262*H262+G263*H263+G264*H264+G265*H265+G266*H266+G267*H267+G268*H268+G269*H269+G270*H270+G271*H271+G272*H272+G273*H273+G274*H274+G275*H275+G276*H276+G277*H277+G278*H278+G279*H279+G280*H280+G281*H281+G282*H282+G283*H283+G284*H284+G285*H285+G286*H286+G287*H287+G288*H288+G289*H289+G290*H290+G291*H291+G292*H292+G293*H293+G294*H294+G295*H295+G296*H296+G297*H297+G298*H298+G299*H299+G300*H300+G301*H301+G302*H302+G303*H303+G304*H304+G305*H305+G306*H306+G307*H307+G308*H308+G309*H309+G310*H310+G311*H311+G312*H312+G313*H313+G314*H314+G315*H315+G316*H316+G317*H317+G318*H318+G319*H319+G320*H320+G321*H321+G322*H322)/SUM(G233:G322)" +"A9" +"I29+I134+I149+I174+I185+I206+I228+I323" +"A9" +"(IF(ISERROR(F30),0,F30)*I29+IF(ISERROR(F135),0,F135)*I134+IF(ISERROR(F150),0,F150)*I149+IF(ISERROR(F175),0,F175)*I174+IF(ISERROR(F186),0,F186)*I185+IF(ISERROR(F207),0,F207)*I206+IF(ISERROR(F229),0,F229)*I228+IF(ISERROR(F324),0,F324)*I323)/(F2-15)" +"C9+90" +"IF($A$9>=D9,(IF($A$9-D9+1>$A$10,$A$9-$A$8+1,$A$9-D9+1)),0)" +"IF(F9<>"""",E9,0)" +"IF(F9<>"""",F9,0)" +"IF(E9>0,1,0)" +"A9-A8+1" +"AVERAGE(F8:F28)" +"SUM(I9:I28)" +"(G9*H9+G10*H10+G11*H11+G12*H12+G13*H13+G14*H14+G15*H15+G16*H16+G17*H17+G18*H18+G19*H19+G20*H20+G21*H21+G22*H22+G23*H23+G24*H24+G25*H25+G26*H26+G27*H27+G28*H28)/SUM(G9:G28)" +"B7" +"AVERAGE(F34:F133)" +"SUM(I34:I133)" +"(G34*H34+G35*H35+G36*H36+G37*H37+G38*H38+G39*H39+G40*H40+G41*H41+G42*H42+G43*H43+G44*H44+G45*H45+G46*H46+G47*H47+G48*H48+G49*H49+G50*H50+G51*H51+G52*H52+G53*H53+G54*H54+G55*H55+G56*H56+G57*H57+G58*H58+G59*H59+G60*H60+G61*H61+G62*H62+G63*H63+G64*H64+G65*H65+G66*H66+G67*H67+G68*H68+G69*H69+G70*H70+G71*H71+G72*H72+G73*H73+G74*H74+G75*H75+G76*H76+G77*H77+G78*H78+G79*H79+G80*H80+G81*H81+G82*H82+G83*H83+G84*H84+G85*H85+G86*H86+G87*H87+G88*H88+G89*H89+G90*H90+G91*H91+G92*H92+G93*H93+G94*H94+G95*H95+G96*H96+G97*H97+G98*H98+G99*H99+G100*H100+G101*H101+G102*H102+G103*H103+G104*H104+G105*H105+G106*H106+G107*H107+G108*H108+G109*H109+G110*H110+G111*H111+G112*H112+G113*H113+G114*H114+G115*H115+G116*H116+G117*H117+G118*H118+G119*H119+G120*H120+G121*H121+G122*H122+G123*H123+G124*H124+G125*H125+G126*H126+G127*H127+G128*H128+G129*H129+G130*H130+G131*H131+G132*H132+G133*H133)/SUM(G34:G133)" +"B7" +"AVERAGE(F139:F148)" +"SUM(I139:I148)" +"(G139*H139+G140*H140+G141*H141+G142*H142+G143*H143+G144*H144+G145*H145+G146*H146+G147*H147+G148*H148)/SUM(G139:G148)" +"B7" +"AVERAGE(F154:F173)" +"B7" +"AVERAGE(F179:F184)" +"SUM(I179:I184)" +"(G179*H179+G180*H180+G181*H181+G182*H182+G183*H183+G184*H184)/SUM(G179:G184)" +"B7" +"AVERAGE(F190:F205)" +"SUM(I190:I205)" +"(G190*H190+G191*H191+G192*H192+G193*H193+G194*H194+G195*H195+G196*H196+G197*H197+G198*H198+G199*H199+G200*H200+G201*H201+G202*H202+G203*H203+G204*H204+G205*H205)/SUM(G190:G205)" +"B7" +"AVERAGE(F211:F227)" +"SUM(I211:I227)" +"(G211*H211+G212*H212+G213*H213+G214*H214+G215*H215+G216*H216+G217*H217+G218*H218+G219*H219+G220*H220+G221*H221+G222*H222+G223*H223+G224*H224+G225*H225+G226*H226+G227*H227)/SUM(G211:G227)" +"B7" +"AVERAGE(F233:F322)" +"SUM(I233:I322)" +"(G233*H233+G234*H234+G235*H235+G236*H236+G237*H237+G238*H238+G239*H239+G240*H240+G241*H241+G242*H242+G243*H243+G244*H244+G245*H245+G246*H246+G247*H247+G248*H248+G249*H249+G250*H250+G251*H251+G252*H252+G253*H253+G254*H254+G255*H255+G256*H256+G257*H257+G258*H258+G259*H259+G260*H260+G261*H261+G262*H262+G263*H263+G264*H264+G265*H265+G266*H266+G267*H267+G268*H268+G269*H269+G270*H270+G271*H271+G272*H272+G273*H273+G274*H274+G275*H275+G276*H276+G277*H277+G278*H278+G279*H279+G280*H280+G281*H281+G282*H282+G283*H283+G284*H284+G285*H285+G286*H286+G287*H287+G288*H288+G289*H289+G290*H290+G291*H291+G292*H292+G293*H293+G294*H294+G295*H295+G296*H296+G297*H297+G298*H298+G299*H299+G300*H300+G301*H301+G302*H302+G303*H303+G304*H304+G305*H305+G306*H306+G307*H307+G308*H308+G309*H309+G310*H310+G311*H311+G312*H312+G313*H313+G314*H314+G315*H315+G316*H316+G317*H317+G318*H318+G319*H319+G320*H320+G321*H321+G322*H322)/SUM(G233:G322)" +"V10-T10" +"AVERAGE(T10:AE10)" +"AVERAGE(T9:AE9)" +"V10-U10" +"V10" +"V9" +"AVERAGE(T12:AE12)" +"AVERAGE(T11:AE11)" +"V12" +"V11" +"AVERAGE(T14:AE14)" +"AVERAGE(T13:AE13)" +"V14" +"V13" +"AVERAGE(T16:AE16)" +"AVERAGE(T15:AE15)" +"V16" +"V15" +"AVERAGE(T20:AE20)" +"AVERAGE(T19:AE19)" +"V20" +"V19" +"AVERAGE(T22:AE22)" +"AVERAGE(T21:AE21)" +"V22" +"V21" +"SUM(D9:D15)" +"(E9*F9+E10*F10+E11*F11+E12*F12+E13*F13+E14*F14+E15*F15)/E16" +"+E20+D20" +"SUM(D20:D29)" +"+Europe!B2:N2" +"+Europe!B2:N2" +"+Europe!B2:N2" +"+Europe!B2:N2" +"+Europe!B2:N2" +"+Europe!B2:N2" +"+Europe!B2:N2" +"+Europe!B2:N2" +"+Europe!B2:N2" +"+Europe!B2:N2" +"+Europe!B2:N2" +"+Europe!B2:N2" +"S10" +"U10" +"W10" +"Y10" +"AA10" +"AC10" +"(Y12+AA12+AC12)/3" +"(Y12*Z12+AA12*AB12+AC12*AD12)/(Y12+AA12+AC12)" +"AC12" +"41.98+5.2+2.6" +"(S12*T12+S13*T13+S14*T14+S15*T15+S16*T16+S17*T17)/SUM(S12:S17)" +"(U12*V12+U13*V13+U14*V14+U15*V15+U16*V16+U17*V17)/SUM(U12:U17)" +"(W12*X12+W13*X13+W14*X14+W15*X15+W16*X16+W17*X17)/SUM(W12:W17)" +"(Y12*Z12+Y13*Z13+Y14*Z14+Y15*Z15+Y16*Z16+Y17*Z17)/SUM(Y12:Y17)" +"(AA12*AB12+AA13*AB13+AA14*AB14+AA15*AB15+AA16*AB16+AA17*AB17)/SUM(AA12:AA17)" +"(AC12*AD12+AC13*AD13+AC14*AD14+AC15*AD15+AC16*AD16+AC17*AD17)/SUM(AC12:AC17)" +"SUM(D8:D13)" +"(E8*F8+E9*F9+E10*F10)/(E8+E9+E10)" +"(15/12*A1)*E8+E22" +"+E22+G22" +"-E22/D22" +"(3.5/12*A1*671)+E23" +"SUM(D22:D25)" +"+F32+E32" +"(-F32/$A$1*12)/((G8/$A$1)*12)/10" +"-F32/A1*12/D32" +"-F33/A1*12/D33" +"-F34/A1*12/D34" +"(-F35/$A$1*12)/(((G11+G12+G13)/$A$1)*12)/10" +"-F35/A1*12/(D35)" +"SUM(D32:D35)" +"SUM(E32:E36)" +"C18" +"IF(E18-""9/02/2001""<0,1,IF(E18-""9/5/01""<0,2,IF(E18-""9/7/01""<0,3,IF(E18-""9/8/01""<0,4,IF(E18-""9/19/01""<0,5,IF(E18-""10/20/01""<0,6,IF(E18-""10/23/01""<0,7,IF(E18-""10/27/01""<0,8,99))))))))" +"E18+30" +"G18+30" +"'0901'!I11" +"'1001'!I11" +"AVERAGE('1001'!I42,'0901'!I42)" +"AVERAGE('1101'!I42,'1001'!I42)" +"'1101'!I60" +"'1201'!I60" +"AVERAGE('1101'!I85,'1201'!I85)" +"AVERAGE('1101'!I104,'1001'!I104)" +"AVERAGE('1201'!I104,'1101'!I104)" +"AVERAGE(J18:J117)" +"J118-J119" +"E11-F11" +"IF(G11<0,0,E11/(30*1500*24))" +"I11*(24*30)" +"SUM(E11:E110)" +"AVERAGE(H11:H110)" +"0.02*E111" +"E111-E112" +"0.98*H111" +"I111" +"E113" +"J111" +"K143" +"(C129-A129)*24" +"20+20+1" +"I129*J129" +"90-59+2+1" +"37-22+90-59+2+1" +"20+58-38+1" +"SUM(K134:K140)" +"30*24*100" +"1-(K141/K142)" +"E11-F11" +"IF(G11<0,0,E11/(31*1500*24))" +"I11*(24*31)" +"666296-266296" +"(E15/E36)*I36" +"(E32/E36)*I36" +"(E34/E36)*I36" +"I36" +"(E37/E36)*I36" +"(E41/E36)*I36" +"(E42/E36)*I36" +"SUM(E11:E110)" +"AVERAGE(H11:H110)" +"0.02*E111" +"E111-E112" +"0.98*H111" +"I111" +"E113+'0901'!E114" +"AVERAGE(H113,'0901'!H113)" +"K157" +"(C128-A128)*24" +"21+7" +"21+21" +"24+3" +"16+3" +"13+29" +"E11-F11" +"IF(G11<0,0,E11/(30*1500*24))" +"I11*(24*30)" +"13083+266296" +"I50" +"(13/30)*(0.8)" +"SUM(E11:E110)" +"AVERAGE(H11:H110)" +"0.02*E111" +"E111-E112" +"0.98*H111" +"I111" +"E113+'1001'!E114" +"AVERAGE(H113,'1001'!H113,'0901'!H113)" +"K143" +"(C129-A129)*24" +"J129*I129" +"4+24" +"8+7" +"SUM(K134:K140)" +"30*24*100" +"1-(K141/K142)" +"E11-F11" +"IF(G11<0,0,E11/(31*1500*24))" +"I11*(24*31)" +"748229-382122" +"1151-892" +"968609-612069" +"3197-2816" +"I55" +"384148+42523" +"438+150" +"(197489-77290)+(412027-138502)" +"(442-209)+(1324-1109)" +"438279-51482" +"3619-3146" +"SUM(E11:E110)" +"AVERAGE(H11:H110)" +"0.02*E111" +"E111-E112" +"0.98*H111" +"I111" +"E113+'1101'!E114" +"AVERAGE(H113,'1101'!H113,'1001'!H113,'0901'!H113)" +"K140" +"SUM(K131:K137)" +"31*24*100" +"1-(K138/K139)" +"E11-F11" +"IF(G11<0,0,G11/(31*1500*24))" +"I11*(24*31)" +"SUM(E11:E110)" +"AVERAGE(H11:H110)" +"0.02*E111" +"E111-E112" +"0.98*H111" +"I111" +"E113" +"AVERAGE(H113)" +"J113+'1101'!J114" +"K140" +"SUM(K131:K137)" +"31*24*100" +"1-(K138/K139)" +"E11-F11" +"IF(G11<0,0,G11/(28*1500*24))" +"I11*(24*31)" +"MIN(1,100.382341317965%)" +"SUM(E11:E110)" +"AVERAGE(H11:H110)" +"0.02*E111" +"E111-E112" +"0.98*H111" +"I111" +"E113+'0102'!E114" +"AVERAGE(H113,'0102'!H114)" +"1-((COUNT(C11:C110)*F129+7*F130+(4+17+1+3+4)*F131))/(COUNT(C11:C110)*24*28)" +"M11+Q11" +"N11-R11" +"E11-F11" +"IF(G11<0,0,G11/(31*1500*24))" +"MIN(1,(O11+S11)/(P11+T11))" +"I11*(24*31)" +"303-2.09-89-28.2" +"303-2.09" +"((725526-278830)+(2913427-2237768))/3600" +"(2913427-2237768)/3600" +"R95-N95" +"SUM(E11:E110)" +"AVERAGE(H11:H110)" +"0.02*E111" +"E111-E112" +"0.98*H111" +"I111" +"E113+'0202'!E114" +"AVERAGE(H113,'0102'!H113,'0202'!H113)" +"F130*U130" +"1-(SUM(V130:V137)/(100*24*31))" +"'0901'!E111" +"'1001'!E111" +"'1101'!E111" +"'1201'!E111" +"'0102'!E111" +"'0202'!E111" +"'0302'!E111" +"B10/1000" +"'0901'!E114" +"B14+C10" +"F10" +"'0901'!I111" +"'1001'!I111" +"'1101'!I111" +"'1201'!I111" +"'0102'!I111" +"'0202'!I111" +"'0302'!I111" +"'0901'!I114" +"'1001'!I114" +"'1101'!I114" +"'1201'!I114" +"'0102'!I114" +"'0202'!I114" +"'0302'!I114" +"SUM(D118:D269)-D273" +"SUM(D11:D117)" +"SUM(D220:D221)" +"6.9+651" +"7+646" +"MIN(738.2,LinhrsIn!AC19)" +"LinhrsIn!X27" +"164+555" +"616+36" +"MIN(743.8,LinhrsIn!AC50)" +"235.3+484" +"0.9*SurveyHrsIn!Z63" +"MIN(98.6+580,LinhrsIn!U74)" +"0.7*SurveyHrsIn!Z78" +"MIN(743.9,LinhrsIn!AC112)" +"204+180" +"140+300+170" +"420+170" +"28.6+667" +"282.4+125+150" +"266.2+140+160" +"181+125+145" +"530.9+200" +"189.9+80+160" +"308.1+130+160" +"202.6+100+160" +"275.9+60+90" +"303.4+350+81" +"307.3+350+81" +"307.3+339+67" +"497.6+220" +"306.5+350+67" +"165.2+350+81" +"307.3+350+75" +"522.3+200" +"541.3+200" +"158.6+470" +"739.7" +"31.2+710" +"577.9+120" +"29.5+629" +"60.3+578" +"MIN(739,LinhrsIn!AC228)" +"(326.8*2)" +"272.2+313+63" +"186.2+320" +"553.3+163" +"386.8+300" +"SUM(D117:D268)-D272" +"SUM(D10:D116)" +"SUM(D219:D220)" +"M270+M272" +"AE11/SurveyHrsIn!AE11" +"7+649" +"7+643" +"163.1+562" +"614+36" +"OphrsIn!V32" +"221.1+483" +"24*31" +"AVERAGE(AE58:AE60,AE54:AE56)" +"0.9*SurveyHrsIn!Z63" +"94.2+580" +"297.8+233+90" +"0.7*SurveyHrsIn!Z78" +"AVERAGE(AE95:AE97,AE99:AE101)" +"175+180" +"140.4+300+170" +"420+170" +"352+170" +"28.6+662" +"279.5+125+150" +"266.2+140+160" +"181+125+145" +"530.2+200" +"187.9+80+160" +"308+130+160" +"202.6+100+160" +"274.3+60+90" +"446.8+72" +"350+81+303.3" +"166.6+24*24" +"307.3+350+81" +"307.3+339+67" +"303.3+337+81" +"493.6+220" +"307.2+350+81" +"439.7+144" +"306.3+350+67" +"150+350+81" +"306.8+350+74" +"735.8" +"518.8+200" +"539.1+200" +"148+470" +"30.4+710" +"577.3+120" +"29.3+628" +"60.3+578" +"(324.5*2)" +"271.6+313+63" +"183.9+320" +"547.1+163" +"384.1+300" +"386.5+312" +"SUM(D118:D269)-D273" +"SUM(D11:D117)" +"SUM(D220:D221)" +"AC153+AC118-166.6" +"AD118" +"AC57" +"AE57+AE98" +"6.9+655" +"7+659" +"110.1+(AVERAGE(AD19,AD21)-110.1)" +"(AVERAGE(AE19,AE21)-110.1)" +"164.4+555" +"627.2+37" +"237.4+482" +"MAX(359.8,24*31)" +"0.9*SurveyHrsIn!Z63" +"85.6+580" +"342.7+268+95" +"0.7*SurveyHrsIn!Z78" +"AVERAGE(AE95:AE97,AE99:AE101)-369.398+369.398" +"383+180" +"31*24" +"140.4+300+170" +"435+170" +"443+170" +"305.7+125+150" +"308.4+140+160" +"308.4+125+145" +"543+200" +"308.4+240" +"308.4+290" +"308.4+260" +"308.4+150" +"307.3+350+81" +"MAX(201.7,31*24)" +"305.6+350+81" +"498.1+220" +"155.6+350+81" +"135+58+35+251+81" +"306.1+350+81" +"136.9+350+81" +"540.3+200" +"541.3+200" +"481.3+269" +"189.9+520" +"31.5+710" +"583.4+120" +"32.9+706" +"60.3+670" +"307.1+325+74" +"23.9+688" +"AVERAGE(AE234:AE236,AE238:AE240)" +"382.2+320" +"389.8+300" +"SUM(D118:D269)-D273" +"SUM(D11:D117)" +"SUM(D220:D221)" +"AVERAGE(B8:M8)" +"AVERAGE(B8:B9)" +"AVERAGE(B8:M8)" +"AVERAGE(B8:B9)" +"AVERAGE(G19:G21)" +"Q6" +"D$6*NoOfHrsPerDay" +"SUM(E11:P11)" +"MAX(751,K$6*NoOfHrsPerDay)" +"SUM(D118:D269)-D273" +"SUM(D11:D117)" +"SUM(D220:D221)" +"SUM(D220:D260)" +"LinhrsIn!D11/SurveyHrsIn!D11" +"AVERAGE(E11:P11)" +"AVERAGE(Q11:AB11)" +"AVERAGE(E11:G11)" +"AVERAGE(H11:J11)" +"AVERAGE(K11:M11)" +"AVERAGE(N11:P11)" +"AVERAGE(Q11:S11)" +"AVERAGE(D118:D269)" +"AVERAGE(D11:D117)" +"AVERAGE(D220:D221)" +"AVERAGE(D220:D260)" +"64539+40000+24000" +"78000" +"75453+25000+18000" +"SUM(D118:D269)" +"SUM(D11:D117)" +"SUM(D271:D272)" +"SUM(D118:D269)-D275" +"SUM(D220:D221)" +"SUM(D11:D106)" +"SUM(D107:D117)" +"SysAvail!AE20" +"MachAvail!AE20" +"LinhrsIn!AE20/SurveyHrsIn!AE20" +"SysAvail!AE57" +"MachAvail!AE57" +"LinhrsIn!AE57/SurveyHrsIn!AE57" +"SysAvail!AE98" +"MachAvail!AE98" +"LinhrsIn!AE98/SurveyHrsIn!AE98" +"SysAvail!AE87" +"MachAvail!AE87" +"LinhrsIn!AE87/SurveyHrsIn!AE87" +"SysAvail!AE76" +"MachAvail!AE76" +"LinhrsIn!AE76/SurveyHrsIn!AE76" +"SysAvail!AE80" +"MachAvail!AE80" +"LinhrsIn!AE80/SurveyHrsIn!AE80" +"SysAvail!AE18" +"MachAvail!AE18" +"LinhrsIn!AE18/SurveyHrsIn!AE18" +"SysAvail!AE78" +"MachAvail!AE78" +"LinhrsIn!AE78/SurveyHrsIn!AE78" +"SysAvail!AE49" +"MachAvail!AE49" +"LinhrsIn!AE49/SurveyHrsIn!AE49" +"SysAvail!AE75" +"MachAvail!AE75" +"LinhrsIn!AE75/SurveyHrsIn!AE75" +"SysAvail!AE17" +"MachAvail!AE17" +"LinhrsIn!AE17/SurveyHrsIn!AE17" +"SysAvail!AE23" +"MachAvail!AE23" +"LinhrsIn!AE23/SurveyHrsIn!AE23" +"SysAvail!AE16" +"MachAvail!AE16" +"LinhrsIn!AE16/SurveyHrsIn!AE16" +"SysAvail!AE65" +"MachAvail!AE65" +"LinhrsIn!AE65/SurveyHrsIn!AE65" +"SysAvail!AE48" +"MachAvail!AE48" +"LinhrsIn!AE48/SurveyHrsIn!AE48" +"SysAvail!AE32" +"MachAvail!AE32" +"LinhrsIn!AE32/SurveyHrsIn!AE32" +"SysAvail!AE109" +"MachAvail!AE109" +"LinhrsIn!AE109/SurveyHrsIn!AE109" +"SysAvail!AE97" +"MachAvail!AE97" +"LinhrsIn!AE97/SurveyHrsIn!AE97" +"SysAvail!AE42" +"MachAvail!AE42" +"LinhrsIn!AE42/SurveyHrsIn!AE42" +"SysAvail!AE79" +"MachAvail!AE79" +"LinhrsIn!AE79/SurveyHrsIn!AE79" +"SysAvail!AE22" +"MachAvail!AE22" +"LinhrsIn!AE22/SurveyHrsIn!AE22" +"SysAvail!AE50" +"MachAvail!AE50" +"LinhrsIn!AE50/SurveyHrsIn!AE50" +"SysAvail!AE73" +"MachAvail!AE73" +"LinhrsIn!AE73/SurveyHrsIn!AE73" +"SysAvail!AE28" +"MachAvail!AE28" +"LinhrsIn!AE28/SurveyHrsIn!AE28" +"SysAvail!AE94" +"MachAvail!AE94" +"LinhrsIn!AE94/SurveyHrsIn!AE94" +"SysAvail!AE13" +"MachAvail!AE13" +"LinhrsIn!AE13/SurveyHrsIn!AE13" +"SysAvail!AE40" +"MachAvail!AE40" +"LinhrsIn!AE40/SurveyHrsIn!AE40" +"SysAvail!AE77" +"MachAvail!AE77" +"LinhrsIn!AE77/SurveyHrsIn!AE77" +"SysAvail!AE85" +"MachAvail!AE85" +"LinhrsIn!AE85/SurveyHrsIn!AE85" +"SysAvail!AE81" +"MachAvail!AE81" +"LinhrsIn!AE81/SurveyHrsIn!AE81" +"SysAvail!AE95" +"MachAvail!AE95" +"LinhrsIn!AE95/SurveyHrsIn!AE95" +"SysAvail!AE31" +"MachAvail!AE31" +"LinhrsIn!AE31/SurveyHrsIn!AE31" +"SysAvail!AE27" +"MachAvail!AE27" +"LinhrsIn!AE27/SurveyHrsIn!AE27" +"SysAvail!AE74" +"MachAvail!AE74" +"LinhrsIn!AE74/SurveyHrsIn!AE74" +"SysAvail!AE12" +"MachAvail!AE12" +"LinhrsIn!AE12/SurveyHrsIn!AE12" +"SysAvail!AE66" +"MachAvail!AE66" +"LinhrsIn!AE66/SurveyHrsIn!AE66" +"SysAvail!AE21" +"MachAvail!AE21" +"LinhrsIn!AE21/SurveyHrsIn!AE21" +"SysAvail!AE67" +"MachAvail!AE67" +"LinhrsIn!AE67/SurveyHrsIn!AE67" +"SysAvail!AE43" +"MachAvail!AE43" +"LinhrsIn!AE43/SurveyHrsIn!AE43" +"SysAvail!AE88" +"MachAvail!AE88" +"LinhrsIn!AE88/SurveyHrsIn!AE88" +"SysAvail!AE52" +"MachAvail!AE52" +"LinhrsIn!AE52/SurveyHrsIn!AE52" +"SysAvail!AE29" +"MachAvail!AE29" +"LinhrsIn!AE29/SurveyHrsIn!AE29" +"SysAvail!AE111" +"MachAvail!AE111" +"LinhrsIn!AE111/SurveyHrsIn!AE111" +"SysAvail!AE25" +"MachAvail!AE25" +"LinhrsIn!AE25/SurveyHrsIn!AE25" +"SysAvail!AE102" +"MachAvail!AE102" +"LinhrsIn!AE102/SurveyHrsIn!AE102" +"SysAvail!AE30" +"MachAvail!AE30" +"LinhrsIn!AE30/SurveyHrsIn!AE30" +"SysAvail!AE39" +"MachAvail!AE39" +"LinhrsIn!AE39/SurveyHrsIn!AE39" +"SysAvail!AE100" +"MachAvail!AE100" +"LinhrsIn!AE100/SurveyHrsIn!AE100" +"SysAvail!AE15" +"MachAvail!AE15" +"LinhrsIn!AE15/SurveyHrsIn!AE15" +"SysAvail!AE26" +"MachAvail!AE26" +"LinhrsIn!AE26/SurveyHrsIn!AE26" +"SysAvail!AE101" +"MachAvail!AE101" +"LinhrsIn!AE101/SurveyHrsIn!AE101" +"SysAvail!AE117" +"MachAvail!AE117" +"LinhrsIn!AE117/SurveyHrsIn!AE117" +"SysAvail!AE82" +"MachAvail!AE82" +"LinhrsIn!AE82/SurveyHrsIn!AE82" +"SysAvail!AE96" +"MachAvail!AE96" +"LinhrsIn!AE96/SurveyHrsIn!AE96" +"SysAvail!AE53" +"MachAvail!AE53" +"LinhrsIn!AE53/SurveyHrsIn!AE53" +"SysAvail!AE19" +"MachAvail!AE19" +"LinhrsIn!AE19/SurveyHrsIn!AE19" +"SysAvail!AE99" +"MachAvail!AE99" +"LinhrsIn!AE99/SurveyHrsIn!AE99" +"SysAvail!AE47" +"MachAvail!AE47" +"LinhrsIn!AE47/SurveyHrsIn!AE47" +"SysAvail!AE11" +"MachAvail!AE11" +"LinhrsIn!AE11/SurveyHrsIn!AE11" +"SysAvail!AE35" +"MachAvail!AE35" +"LinhrsIn!AE35/SurveyHrsIn!AE35" +"SysAvail!AE68" +"MachAvail!AE68" +"LinhrsIn!AE68/SurveyHrsIn!AE68" +"SysAvail!AE113" +"MachAvail!AE113" +"LinhrsIn!AE113/SurveyHrsIn!AE113" +"SysAvail!AE41" +"MachAvail!AE41" +"LinhrsIn!AE41/SurveyHrsIn!AE41" +"SysAvail!AE92" +"MachAvail!AE92" +"LinhrsIn!AE92/SurveyHrsIn!AE92" +"SysAvail!AE90" +"MachAvail!AE90" +"LinhrsIn!AE90/SurveyHrsIn!AE90" +"SysAvail!AE54" +"MachAvail!AE54" +"LinhrsIn!AE54/SurveyHrsIn!AE54" +"SysAvail!AE36" +"MachAvail!AE36" +"LinhrsIn!AE36/SurveyHrsIn!AE36" +"SysAvail!AE55" +"MachAvail!AE55" +"LinhrsIn!AE55/SurveyHrsIn!AE55" +"SysAvail!AE86" +"MachAvail!AE86" +"LinhrsIn!AE86/SurveyHrsIn!AE86" +"SysAvail!AE44" +"MachAvail!AE44" +"LinhrsIn!AE44/SurveyHrsIn!AE44" +"SysAvail!AE51" +"MachAvail!AE51" +"LinhrsIn!AE51/SurveyHrsIn!AE51" +"SysAvail!AE56" +"MachAvail!AE56" +"LinhrsIn!AE56/SurveyHrsIn!AE56" +"SysAvail!AE70" +"MachAvail!AE70" +"LinhrsIn!AE70/SurveyHrsIn!AE70" +"SysAvail!AE37" +"MachAvail!AE37" +"LinhrsIn!AE37/SurveyHrsIn!AE37" +"SysAvail!AE64" +"MachAvail!AE64" +"LinhrsIn!AE64/SurveyHrsIn!AE64" +"SysAvail!AE116" +"MachAvail!AE116" +"LinhrsIn!AE116/SurveyHrsIn!AE116" +"SysAvail!AE34" +"MachAvail!AE34" +"LinhrsIn!AE34/SurveyHrsIn!AE34" +"SysAvail!AE24" +"MachAvail!AE24" +"LinhrsIn!AE24/SurveyHrsIn!AE24" +"SysAvail!AE59" +"MachAvail!AE59" +"LinhrsIn!AE59/SurveyHrsIn!AE59" +"SysAvail!AE217" +"MachAvail!AE217" +"LinhrsIn!AE217/SurveyHrsIn!AE217" +"SysAvail!AE237" +"MachAvail!AE237" +"LinhrsIn!AE237/SurveyHrsIn!AE237" +"SysAvail!AE257" +"MachAvail!AE257" +"LinhrsIn!AE257/SurveyHrsIn!AE257" +"SysAvail!AE158" +"MachAvail!AE158" +"LinhrsIn!AE158/SurveyHrsIn!AE158" +"SysAvail!AE207" +"MachAvail!AE207" +"LinhrsIn!AE207/SurveyHrsIn!AE207" +"SysAvail!AE211" +"MachAvail!AE211" +"LinhrsIn!AE211/SurveyHrsIn!AE211" +"SysAvail!AE186" +"MachAvail!AE186" +"LinhrsIn!AE186/SurveyHrsIn!AE186" +"SysAvail!AE221" +"MachAvail!AE221" +"LinhrsIn!AE221/SurveyHrsIn!AE221" +"SysAvail!AE226" +"MachAvail!AE226" +"LinhrsIn!AE226/SurveyHrsIn!AE226" +"SysAvail!AE136" +"MachAvail!AE136" +"LinhrsIn!AE136/SurveyHrsIn!AE136" +"SysAvail!AE154" +"MachAvail!AE154" +"LinhrsIn!AE154/SurveyHrsIn!AE154" +"SysAvail!AE174" +"MachAvail!AE174" +"LinhrsIn!AE174/SurveyHrsIn!AE174" +"SysAvail!AE202" +"MachAvail!AE202" +"LinhrsIn!AE202/SurveyHrsIn!AE202" +"SysAvail!AE209" +"MachAvail!AE209" +"LinhrsIn!AE209/SurveyHrsIn!AE209" +"SysAvail!AE229" +"MachAvail!AE229" +"LinhrsIn!AE229/SurveyHrsIn!AE229" +"SysAvail!AE243" +"MachAvail!AE243" +"LinhrsIn!AE243/SurveyHrsIn!AE243" +"SysAvail!AE140" +"MachAvail!AE140" +"LinhrsIn!AE140/SurveyHrsIn!AE140" +"SysAvail!AE260" +"MachAvail!AE260" +"LinhrsIn!AE260/SurveyHrsIn!AE260" +"SysAvail!AE133" +"MachAvail!AE133" +"LinhrsIn!AE133/SurveyHrsIn!AE133" +"SysAvail!AE157" +"MachAvail!AE157" +"LinhrsIn!AE157/SurveyHrsIn!AE157" +"SysAvail!AE232" +"MachAvail!AE232" +"LinhrsIn!AE232/SurveyHrsIn!AE232" +"SysAvail!AE161" +"MachAvail!AE161" +"LinhrsIn!AE161/SurveyHrsIn!AE161" +"SysAvail!AE224" +"MachAvail!AE224" +"LinhrsIn!AE224/SurveyHrsIn!AE224" +"SysAvail!AE141" +"MachAvail!AE141" +"LinhrsIn!AE141/SurveyHrsIn!AE141" +"SysAvail!AE168" +"MachAvail!AE168" +"LinhrsIn!AE168/SurveyHrsIn!AE168" +"SysAvail!AE162" +"MachAvail!AE162" +"LinhrsIn!AE162/SurveyHrsIn!AE162" +"SysAvail!AE121" +"MachAvail!AE121" +"LinhrsIn!AE121/SurveyHrsIn!AE121" +"SysAvail!AE145" +"MachAvail!AE145" +"LinhrsIn!AE145/SurveyHrsIn!AE145" +"SysAvail!AE264" +"MachAvail!AE264" +"LinhrsIn!AE264/SurveyHrsIn!AE264" +"SysAvail!AE254" +"MachAvail!AE254" +"LinhrsIn!AE254/SurveyHrsIn!AE254" +"SysAvail!AE165" +"MachAvail!AE165" +"LinhrsIn!AE165/SurveyHrsIn!AE165" +"SysAvail!AE119" +"MachAvail!AE119" +"LinhrsIn!AE119/SurveyHrsIn!AE119" +"SysAvail!AE131" +"MachAvail!AE131" +"LinhrsIn!AE131/SurveyHrsIn!AE131" +"SysAvail!AE176" +"MachAvail!AE176" +"LinhrsIn!AE176/SurveyHrsIn!AE176" +"SysAvail!AE152" +"MachAvail!AE152" +"LinhrsIn!AE152/SurveyHrsIn!AE152" +"SysAvail!AE139" +"MachAvail!AE139" +"LinhrsIn!AE139/SurveyHrsIn!AE139" +"SysAvail!AE269" +"MachAvail!AE269" +"LinhrsIn!AE269/SurveyHrsIn!AE269" +"SysAvail!AE128" +"MachAvail!AE128" +"LinhrsIn!AE128/SurveyHrsIn!AE128" +"SysAvail!AE250" +"MachAvail!AE250" +"LinhrsIn!AE250/SurveyHrsIn!AE250" +"SysAvail!AE201" +"MachAvail!AE201" +"LinhrsIn!AE201/SurveyHrsIn!AE201" +"SysAvail!AE124" +"MachAvail!AE124" +"LinhrsIn!AE124/SurveyHrsIn!AE124" +"SysAvail!AE120" +"MachAvail!AE120" +"LinhrsIn!AE120/SurveyHrsIn!AE120" +"SysAvail!AE235" +"MachAvail!AE235" +"LinhrsIn!AE235/SurveyHrsIn!AE235" +"SysAvail!AE129" +"MachAvail!AE129" +"LinhrsIn!AE129/SurveyHrsIn!AE129" +"SysAvail!AE123" +"MachAvail!AE123" +"LinhrsIn!AE123/SurveyHrsIn!AE123" +"SysAvail!AE151" +"MachAvail!AE151" +"LinhrsIn!AE151/SurveyHrsIn!AE151" +"SysAvail!AE265" +"MachAvail!AE265" +"LinhrsIn!AE265/SurveyHrsIn!AE265" +"SysAvail!AE146" +"MachAvail!AE146" +"LinhrsIn!AE146/SurveyHrsIn!AE146" +"SysAvail!AE147" +"MachAvail!AE147" +"LinhrsIn!AE147/SurveyHrsIn!AE147" +"SysAvail!AE178" +"MachAvail!AE178" +"LinhrsIn!AE178/SurveyHrsIn!AE178" +"SysAvail!AE181" +"MachAvail!AE181" +"LinhrsIn!AE181/SurveyHrsIn!AE181" +"SysAvail!AE144" +"MachAvail!AE144" +"LinhrsIn!AE144/SurveyHrsIn!AE144" +"SysAvail!AE259" +"MachAvail!AE259" +"LinhrsIn!AE259/SurveyHrsIn!AE259" +"SysAvail!AE142" +"MachAvail!AE142" +"LinhrsIn!AE142/SurveyHrsIn!AE142" +"SysAvail!AE192" +"MachAvail!AE192" +"LinhrsIn!AE192/SurveyHrsIn!AE192" +"SysAvail!AE122" +"MachAvail!AE122" +"LinhrsIn!AE122/SurveyHrsIn!AE122" +"SysAvail!AE256" +"MachAvail!AE256" +"LinhrsIn!AE256/SurveyHrsIn!AE256" +"SysAvail!AE126" +"MachAvail!AE126" +"LinhrsIn!AE126/SurveyHrsIn!AE126" +"SysAvail!AE130" +"MachAvail!AE130" +"LinhrsIn!AE130/SurveyHrsIn!AE130" +"SysAvail!AE218" +"MachAvail!AE218" +"LinhrsIn!AE218/SurveyHrsIn!AE218" +"SysAvail!AE219" +"MachAvail!AE219" +"LinhrsIn!AE219/SurveyHrsIn!AE219" +"SysAvail!AE225" +"MachAvail!AE225" +"LinhrsIn!AE225/SurveyHrsIn!AE225" +"kWhgen!D11/(Z750RatedkWh*SurveyHrsIn!D11)" +"AVERAGE(E11:P11)" +"AVERAGE(Q11:AB11)" +"AVERAGE(AC11:AN11)" +"AVERAGE(E11:G11)" +"AVERAGE(H11:J11)" +"AVERAGE(K11:M11)" +"AVERAGE(N11:P11)" +"AVERAGE(Q11:S11)" +"AVERAGE(T11:V11)" +"AVERAGE(W11:Y11)" +"AVERAGE(Z11:AB11)" +"AVERAGE(AC11:AE11)" +"AVERAGE(D118:D269)" +"AVERAGE(X118:X219,X222:X269)" +"AVERAGE(D11:D117)" +"AVERAGE(D220:D221)" +"OphrsIn!D10/SurveyHrsIn!D11" +"AVERAGE(E11:P11)" +"AVERAGE(Q11:AB11)" +"AVERAGE(AC11:AN11)" +"AVERAGE(E11:G11)" +"AVERAGE(H11:J11)" +"AVERAGE(K11:M11)" +"AVERAGE(N11:P11)" +"AVERAGE(Q11:S11)" +"AVERAGE(T11:V11)" +"AVERAGE(W11:Y11)" +"AVERAGE(Z11:AB11)" +"AVERAGE(AC11:AE11)" +"AVERAGE(D118:D269)" +"AVERAGE(X118:X219,X222:X269)" +"AVERAGE(D11:D117)" +"AVERAGE(X121:X220)" +"OphrsIn!D10/LinhrsIn!D11" +"IF(LinhrsIn!AC11>0,OphrsIn!AC10/LinhrsIn!AC11,0)" +"AVERAGE(E11:P11)" +"AVERAGE(Q11:AB11)" +"AVERAGE(AC11:AN11)" +"AVERAGE(E11:G11)" +"AVERAGE(H11:J11)" +"AVERAGE(K11:M11)" +"AVERAGE(N11:P11)" +"AVERAGE(Q11:S11)" +"AVERAGE(T11:V11)" +"AVERAGE(W11:Y11)" +"AVERAGE(Z11:AB11)" +"AVERAGE(AC11:AE11)" +"AVERAGE(D118:D269)" +"AVERAGE(X118:X219,X222:X269)" +"AVERAGE(D11:D117)" +"AVERAGE(D220:D221)" +"AVERAGE(X121:X220)" +"AVERAGE(D220:D260)" +"(EPCHrsIn!H11+MH)/LinhrsIn!H11" +"IF(LinhrsIn!Y11>4,(EPCHrsIn!Y11+MH)/LinhrsIn!Y11,0)" +"AVERAGE(Q10:AB10)" +"AVERAGE(AC10:AN10)" +"AVERAGE(K10:M10)" +"AVERAGE(N10:P10)" +"AVERAGE(Q10:S10)" +"AVERAGE(T10:V10)" +"AVERAGE(W10:Y10)" +"AVERAGE(Z10:AB10)" +"AVERAGE(AC10:AE10)" +"MIN(0,(EPCHrsIn!K167+MH)/LinhrsIn!K167)" +"IF((EPCHrsIn!Q235+MH)/LinhrsIn!Q235>1,1,(EPCHrsIn!Q235+MH)/LinhrsIn!Q235)" +"AVERAGE(D117:D268)" +"AVERAGE(X117:X218,X221:X268)" +"AVERAGE(H10:H116)" +"AVERAGE(D219:D220)" +"AVERAGE(X120:X219)" +"kWhgen!E272" +"SUM(M10:X10)" +"SUM(Y10:AJ10)" +"SUM(AK10:AV10)" +"SUM(M10:O10)" +"SUM(P10:R10)" +"SUM(S10:U10)" +"SUM(V10:X10)" +"SUM(Y10:AA10)" +"SUM(AB10:AD10)" +"SUM(AE10:AG10)" +"SUM(AH10:AJ10)" +"SUM(AK10:AM10)" +"M10*0.98" +"8334276+805724" +"9048293+950707" +"9661324+1076676" +"17959867+3035133" +"21532904+2650096" +"19379858+2543142" +"18166345+2224655" +"kWhgen!F277" +"23938*1000" +"AVERAGE(AK13:AM13)" +"Y14" +"SUM(AK14:AM14)" +"M11/(Z750RatedkWh*SurveyHrsIn!E272)" +"AVERAGE(M15:X15)" +"AVERAGE(Y15:AJ15)" +"AVERAGE(AK15:AV15)" +"AVERAGE(M15:O15)" +"AVERAGE(P15:R15)" +"AVERAGE(S15:U15)" +"AVERAGE(V15:X15)" +"AVERAGE(Y15:AA15)" +"AVERAGE(AB15:AD15)" +"AVERAGE(AE15:AG15)" +"AVERAGE(AH15:AJ15)" +"M12/(Z750RatedkWh*SurveyHrsIn!E272)" +"M13/(Z750RatedkWh*SurveyHrsIn!E272)" +"M14/(Z750RatedkWh*SurveyHrsIn!E272)" +"SL2_WS!B11" +"SL2_WS!B22" +"SL2_WS!B33" +"SL2_WS!O11" +"SysAvail!E272" +"MachAvail!E272" +"SurveyHrsIn!AC272" +"SurveyHrsIn!AC272-(EPCHrsIn!AC272-EPCHrsIn!AC275+EPCHrsIn!AC277)-(SurveyHrsIn!AC272-LinhrsIn!AC272)-AK29" +"AK24-AK25" +"SurveyHrsIn!AC272-LinhrsIn!AC272" +"4*107" +"22*24" +"EPCHrsIn!AC275" +"(AK26-AK27-AK29+AK28+AK30)/(AK24-AK27-AK29)" +"1-0" +"1-(7/(24*31))" +"1-(0.067/(24*28))" +"1-(0/(24*31))" +"1-(151.3/(107*24*30))" +"1-(0/(107*24*31))" +"1-(7.133/(107*24*30))" +"1-(7953/(107*24*31))" +"1-(56.5/(107*24*31))" +"1-((320)/(107*24*30))" +"1-((12.9)/(SurveyHrsIn!Z271))" +"1-((0)/(SurveyHrsIn!AA271))" +"1-((18.7)/(SurveyHrsIn!AB271))" +"1-((838.1667)/(SurveyHrsIn!AE271))" +"1-M52" +"(223370+236336)/462240" +"(226251+240438)/477648" +"(460644)/477648" +"459319/462240" +"476912/477648" +"460563/462240" +"(227047+244588)/(107*24*6*31)" +"(243818+230300)/(107*24*6*31)" +"(207465+215822)/(107*24*6*28)" +"(131581+239809)/(107*24*6*31)" +"(222554+235466)/(107*24*6*30)" +"(230780+240278)/(107*24*6*31)" +"(221952+233260)/(107*24*6*30)" +"(230066+241617)/(107*24*6*31)" +"(206663+233245)/(107*24*6*31)" +"(222114+229956)/(107*24*6*30)" +"(227334+240408)/(6*SurveyHrsIn!Z272)" +"(222961+236663)/(6*SurveyHrsIn!AA272)" +"(231309+244664)/(6*SurveyHrsIn!AB272)" +"(474382)/(6*SurveyHrsIn!AC272)" +"(424540)/(6*SurveyHrsIn!AD272)" +"(469869)/(6*SurveyHrsIn!AE272)" +"(D12-D13)/D13" +"(M11-M14)/M14" +"(D12-D14)/D14" +"(D16-D18)/D18" +"D20-D21" +"D22-D23" +"#REF!-D32" +"M31-M32" +"D33-D34" +"1-D20" +"(9204+7538)/(205920+232128)" +"((25903)/(224640+237600))-0.004" +"(14263+14869)/(107*144*30)" +"(14603+14712)/(107*144*31)" +"(32582)/(107*144*31)" +"(10106)/(107*144*30)" +"(11746)/(107*144*31)" +"(26120)/(107*144*30)" +"(20467+24835)/(107*24*6*31)" +"(61155)/(107*24*6*31)" +"(33883)/(107*24*6*28)" +"(13785+8234)/(107*24*6*31)" +"((41490)/(107*24*6*30)-0.01)" +"((25201)/(107*24*6*31)-0.01)" +"((32697)/(107*24*6*30)-0.01)" +"((56079)/(107*24*6*31)-0.01)" +"((43366)/(107*24*6*31))" +"((53342)/(107*24*6*30))" +"((53664)/(6*SurveyHrsIn!Z272))" +"((36700)/(6*SurveyHrsIn!AA272))" +"((27440)/(6*SurveyHrsIn!AB272))" +"((38642)/(6*SurveyHrsIn!AC272))" +"((19899)/(6*SurveyHrsIn!AD272))" +"((37589)/(6*SurveyHrsIn!AE272))" +"((205920-205591)+(232128-231785))/(205920+232128)" +"((224640-223925)+(237600-236551))/(224640+237600)" +"1-(459706/462240)" +"1-(466689/477648)" +"1-(460644/477648)" +"1-(476912/477648)" +"1-(459319/462240)" +"1-(460563/462240)" +"1-X35" +"#REF!-D48" +"M48-M51" +"1-D33" +"D33-(D20/D22)" +"SUM(D56:D57)" +"kWhgen!E274" +"SUM(J9:U9)" +"SUM(V9:AG9)" +"SUM(AH9:AS9)" +"SUM(J9:L9)" +"SUM(M9:O9)" +"SUM(P9:R9)" +"SUM(S9:U9)" +"SUM(V9:X9)" +"SUM(Y9:AA9)" +"SUM(AB9:AD9)" +"SUM(AE9:AG9)" +"SUM(AH9:AJ9)" +"J9*0.98" +"16790982+11730031" +"30595029" +"29906754" +"kWhgen!F276" +"V13" +"(J10/(750*SurveyHrsIn!E271))" +"AVERAGE(V14:AG14)" +"AVERAGE(AH14:AS14)" +"AVERAGE(J14:L14)" +"AVERAGE(M14:O14)" +"AVERAGE(P14:R14)" +"AVERAGE(S14:U14)" +"AVERAGE(V14:X14)" +"AVERAGE(Y14:AA14)" +"AVERAGE(AB14:AD14)" +"AVERAGE(AE14:AG14)" +"AVERAGE(AH14:AJ14)" +"(I11/(750*SurveyHrsIn!D271))" +"(K12/(750*SurveyHrsIn!F271))" +"(J13/(750*SurveyHrsIn!E271))" +"SL1_WS!B11" +"SL1_WS!B22" +"SL1_WS!B33" +"SL1_WS!O11" +"SysAvail!F271" +"MachAvail!F271" +"MachAvail!AC271" +"SurveyHrsIn!AC271" +"SurveyHrsIn!AC271-(EPCHrsIn!AC271-EPCHrsIn!AC274+EPCHrsIn!AC276)-(SurveyHrsIn!AC271-LinhrsIn!AC271)-AH28" +"AH23-AH24" +"SurveyHrsIn!AC271-LinhrsIn!AC271" +"4*150" +"EPCHrsIn!AC274" +"EPCAvail!E270" +"(EPCHrsIn!I271+(MH*152))/LinhrsIn!I271" +"(EPCHrsIn!M271+(MH*152))/LinhrsIn!N271" +"(AH25-AH26-AH28+AH27+AH29)/(AH23-AH26-AH28)" +"AVERAGE(J30:U30)" +"1-795.83/113088" +"1-(41.85/(152*24*30))" +"1-0" +"1-(7/(24*31))" +"1-(0.067/(24*28))" +"1-((35/60)/(24*31))" +"1-((386)/(24*30*152))" +"1-((72.9)/(24*31*152))" +"1-((57.3)/(24*30*152))" +"1-((144.5)/(24*31*152))" +"1-((965)/(24*30*152))" +"1-((116.7)/(SurveyHrsIn!Z271))" +"1-((185.4)/(SurveyHrsIn!AA271))" +"1-((155.7)/(SurveyHrsIn!AB271))" +"1-((0)/(SurveyHrsIn!AC271))" +"1-((2.53)/(SurveyHrsIn!AD271))" +"645326/656640" +"665947/678528" +"657143/678528" +"649579/656640" +"675416/678528" +"653832/656640" +"(155113+280061+221957)/(152*24*6*31)" +"(155917+277966+224846)/(152*24*6*31)" +"(140673+251247+215295)/(152*24*6*28)" +"(153244+277234+236769)/(152*24*6*31)" +"(148881+269905+231189)/(152*24*6*30)" +"(155614+280255+240136)/(152*24*6*31)" +"(148247+268045+227587)/(152*24*6*30)" +"(154656+280040+227518)/(152*24*6*31)" +"(134498+245091+194302)/(152*24*6*31)" +"(149814+268215+224044)/(152*24*6*30)" +"(155157+279407+226516)/(6*SurveyHrsIn!Z271)" +"(149769-(4314+4315)+270894+225356)/(6*SurveyHrsIn!AA271)" +"(155823+279540+237923)/(6*(SurveyHrsIn!AB271+SurveyHrsIn!AB273))" +"(675574)/(6*(SurveyHrsIn!AC271+SurveyHrsIn!AC273))" +"(592370)/(6*(SurveyHrsIn!AD271+SurveyHrsIn!AD273))" +"(664241)/(6*(SurveyHrsIn!AE271+SurveyHrsIn!AE273))" +"(F11-F12)/F12" +"(J10-J13)/J13" +"(D11-D13)/D13" +"(D15-D17)/D17" +"D19-D20" +"D21-D22" +"D30-D31" +"D32-D33" +"1-D19" +"(8910+15410+12566)/(29*144*152)" +"MAX(L57,(22786+11123+16221)/(144*31*152))" +"(105628)/(151200+272160+233280)" +"68315/(152*144*31)" +"55834/(152*144*30)" +"36252/(152*144*31)" +"28323/(152*144*31)" +"19095/(152*144*30)" +"24331/(152*144*31)" +"38612/(152*144*30)" +"(14839+25436+35236)/(152*144*31)" +"(81414)/(152*144*31)" +"(106965)/(152*144*28)" +"(63162)/(152*144*31)" +"(55535)/(152*144*30)" +"(54796)/(152*144*31)" +"(51870)/(152*144*30)" +"(47000)/(152*144*31)" +"(44608)/(152*144*31)" +"(52082)/(152*144*30)" +"(48012)/(6*SurveyHrsIn!Z271)" +"(37068)/(6*SurveyHrsIn!AA271)" +"(41110)/(6*(SurveyHrsIn!AB271+SurveyHrsIn!AB273))" +"(34030)/(6*SurveyHrsIn!AC271)" +"(30986)/(6*SurveyHrsIn!AD271)" +"(49539)/(6*SurveyHrsIn!AE271)" +"((225504-219937)+(263088-262490)+(146160-134926))/(29*144*152)" +"((156240-147638)+(281232-250592)+(241056-212437))/(144*31*152)" +"((151200-148390)+(272160-259285)+(233280-215736))/(151200+272160+233280)" +"16341/678528" +"1-(645326/656640)" +"1-(665947/678528)" +"1-(657143/678528)" +"1-(649579/656640)" +"1-(675416/678528)" +"1-(653832/656640)" +"1-U34" +"#REF!-D47" +"J47-J50" +"1-D32" +"D32-(D19/D21)" +"SUM(D55:D56)" +"(744+72+744+144+312)/SurveyHrsIn!AB271" +"(AG10/(1-AG59))-AG10" +"744/(SurveyHrsIn!AO273)" +"AW12/(1-AW65)-AW12" +"A10" +"I30+I135+I150+I175+I186+I207+I229+I324" +"A10" +"(IF(ISERROR(F31),0,F31)*I30+IF(ISERROR(F136),0,F136)*I135+IF(ISERROR(F151),0,F151)*I150+IF(ISERROR(F176),0,F176)*I175+IF(ISERROR(F187),0,F187)*I186+IF(ISERROR(F208),0,F208)*I207+IF(ISERROR(F230),0,F230)*I229+IF(ISERROR(F325),0,F325)*I324)/F3" +"C10+90" +"IF($A$10>=D10,(IF($A$10-D10>31,$A$10-$A$9+1,$A$10-D10+1)),0)" +"IF(F10<>"""",E10,0)" +"IF(F10<>"""",F10,0)" +"IF(E10>0,1,0)" +"SUM(L10:L12)" +"AVERAGE(F10:F29)" +"SUM(I10:I29)" +"(G10*H10+G11*H11+G12*H12+G13*H13+G14*H14+G15*H15+G16*H16+G17*H17+G18*H18+G19*H19+G20*H20+G21*H21+G22*H22+G23*H23+G24*H24+G25*H25+G26*H26+G27*H27+G28*H28+G29*H29)/SUM(G10:G29)" +"B8" +"L35+L36+L37+L38+L39" +"100-L40" +"F74" +"(13/30)*(0.8)" +"AVERAGE(F35:F134)" +"SUM(I35:I134)" +"(G36*H36+G37*H37+G38*H38+G39*H39+G40*H40+G41*H41+G42*H42+G43*H43+G44*H44+G45*H45+G46*H46+G47*H47+G48*H48+G49*H49+G50*H50+G51*H51+G52*H52+G53*H53+G54*H54+G55*H55+G56*H56+G57*H57+G58*H58+G59*H59+G60*H60+G61*H61+G62*H62+G63*H63+G64*H64+G65*H65+G66*H66+G67*H67+G68*H68+G69*H69+G70*H70+G71*H71+G72*H72+G73*H73+G74*H74+G75*H75+G76*H76+G77*H77+G78*H78+G79*H79+G80*H80+G81*H81+G82*H82+G83*H83+G84*H84+G85*H85+G86*H86+G87*H87+G88*H88+G89*H89+G90*H90+G91*H91+G92*H92+G93*H93+G94*H94+G95*H95+G96*H96+G97*H97+G98*H98+G99*H99+G100*H100+G101*H101+G102*H102+G103*H103+G104*H104+G105*H105+G106*H106+G107*H107+G108*H108+G109*H109+G110*H110+G111*H111+G112*H112+G113*H113+G114*H114+G115*H115+G116*H116+G117*H117+G118*H118+G119*H119+G120*H120+G121*H121+G122*H122+G123*H123+G124*H124+G125*H125+G126*H126+G127*H127+G128*H128+G129*H129+G130*H130+G131*H131+G132*H132+G133*H133+G134*H134)/SUM(G35:G134)" +"B8" +"L140+L141+L142" +"10-L143" +"AVERAGE(F140:F149)" +"SUM(I140:I149)" +"(G140*H140+G141*H141+G142*H142+G143*H143+G144*H144+G145*H145+G146*H146+G147*H147+G148*H148+G149*H149)/SUM(G140:G149)" +"B8" +"SUM(L156:L157)" +"20-L158" +"B8" +"L183-6" +"AVERAGE(F180:F185)" +"SUM(I180:I185)" +"(G180*H180+G181*H181+G182*H182+G183*H183+G184*H184+G185*H185)/SUM(G180:G185)" +"B8" +"COUNT(C191:C206)" +"16-L194" +"AVERAGE(F191:F206)" +"SUM(I191:I206)" +"(G191*H191+G192*H192+G193*H193+G194*H194+G195*H195+G196*H196+G197*H197+G198*H198+G199*H199+G200*H200+G201*H201+G202*H202+G203*H203+G204*H204+G205*H205+G206*H206)/SUM(G191:G206)" +"B8" +"COUNT(C212:C228)" +"17-L215" +"AVERAGE(F212:F228)" +"SUM(I212:I228)" +"(G212*H212+G213*H213+G214*H214+G215*H215+G216*H216+G217*H217+G218*H218+G219*H219+G220*H220+G221*H221+G222*H222+G223*H223+G224*H224+G225*H225+G226*H226+G227*H227+G228*H228)/SUM(G212:G228)" +"B8" +"90-L237" +"AVERAGE(F234:F323)" +"SUM(I234:I323)" +"(G234*H234+G235*H235+G236*H236+G237*H237+G238*H238+G239*H239+G240*H240+G241*H241+G242*H242+G243*H243+G244*H244+G245*H245+G246*H246+G247*H247+G248*H248+G249*H249+G250*H250+G251*H251+G252*H252+G253*H253+G254*H254+G255*H255+G256*H256+G257*H257+G258*H258+G259*H259+G260*H260+G261*H261+G262*H262+G263*H263+G264*H264+G265*H265+G266*H266+G267*H267+G268*H268+G269*H269+G270*H270+G271*H271+G272*H272+G273*H273+G274*H274+G275*H275+G276*H276+G277*H277+G278*H278+G279*H279+G280*H280+G281*H281+G282*H282+G283*H283+G284*H284+G285*H285+G286*H286+G287*H287+G288*H288+G289*H289+G290*H290+G291*H291+G292*H292+G293*H293+G294*H294+G295*H295+G296*H296+G297*H297+G298*H298+G299*H299+G300*H300+G301*H301+G302*H302+G303*H303+G304*H304+G305*H305+G306*H306+G307*H307+G308*H308+G309*H309+G310*H310+G311*H311+G312*H312+G313*H313+G314*H314+G315*H315+G316*H316+G317*H317+G318*H318+G319*H319+G320*H320+G321*H321+G322*H322+G323*H323)/SUM(G234:G323)" +"J28+J55+J158+J173+J198+J209+J230+J252" +"IF(E2=J18, ""OK"")" +"J25" +"J27+J50" +"J51" +"J52+J155+J170+J195+J206+J227+J249" +"SUM(D6:D14)" +"D15*1.5" +"J54+J157+J171+J197+J207+J228+J250" +"J172+J208+J229+J251" +"A25" +"G45+G150+G165+G190+G201+G222+G244+G339" +"SUM(J6:J17)" +"A25" +"(G45*F46+G150*F151+G165*F166+G190*F191+G201*F202+G222*F223+G244*F245+G339*F340)/F18" +"C25+90" +"IF($A$25>=D25,(IF($A$25-D25>31,$A$25-$A$24+1,$A$25-D25+1)),0)" +"IF(E25>0,1,0)" +"SUM(J25:J27)" +"SUM(G25:G44)" +"F45" +"J50+J51+J52+J53+J54" +"100-J55" +"SUM(G50:G149)" +"J155+J156+J157" +"10-J158" +"AVERAGE(F155:F164)" +"SUM(G155:G164)" +"SUM(J171:J172)" +"20-J173" +"AVERAGE(F170:F189)" +"J198-6" +"AVERAGE(F195:F200)" +"SUM(G195:G200)" +"COUNT(C206:C221)" +"16-J209" +"AVERAGE(F206:F221)" +"SUM(G206:G221)" +"COUNT(C227:C243)" +"17-J230" +"AVERAGE(F227:F243)" +"SUM(G227:G243)" +"90-J252" +"AVERAGE(F249:F338)" +"SUM(G249:G338)" +"A10" +"I30+I135+I150+I175+I186+I207+I229+I324" +"A10" +"(IF(ISERROR(F31),0,F31)*I30+IF(ISERROR(F136),0,F136)*I135+IF(ISERROR(F151),0,F151)*I150+IF(ISERROR(F176),0,F176)*I175+IF(ISERROR(F187),0,F187)*I186+IF(ISERROR(F208),0,F208)*I207+IF(ISERROR(F230),0,F230)*I229+IF(ISERROR(F325),0,F325)*I324)/F3" +"C10+90" +"IF($A$10>=D10,(IF($A$10-D10>31,$A$10-$A$9+1,$A$10-D10+1)),0)" +"IF(F10<>"""",E10,0)" +"IF(F10<>"""",F10,0)" +"IF(E10>0,1,0)" +"SUM(L10:L12)" +"AVERAGE(F10:F29)" +"SUM(I10:I29)" +"(G10*H10+G11*H11+G12*H12+G13*H13+G14*H14+G15*H15+G16*H16+G17*H17+G18*H18+G19*H19+G20*H20+G21*H21+G22*H22+G23*H23+G24*H24+G25*H25+G26*H26+G27*H27+G28*H28+G29*H29)/SUM(G10:G29)" +"B8" +"L35+L36+L37+L38+L39" +"100-L40" +"AVERAGE(F35:F134)" +"SUM(I35:I134)" +"(G35*H35+G36*H36+G37*H37+G38*H38+G39*H39+G40*H40+G41*H41+G42*H42+G43*H43+G44*H44+G45*H45+G46*H46+G47*H47+G48*H48+G49*H49+G50*H50+G51*H51+G52*H52+G53*H53+G54*H54+G55*H55+G56*H56+G57*H57+G58*H58+G59*H59+G60*H60+G61*H61+G62*H62+G63*H63+G64*H64+G65*H65+G66*H66+G67*H67+G68*H68+G69*H69+G70*H70+G71*H71+G72*H72+G73*H73+G74*H74+G75*H75+G76*H76+G77*H77+G78*H78+G79*H79+G80*H80+G81*H81+G82*H82+G83*H83+G84*H84+G85*H85+G86*H86+G87*H87+G88*H88+G89*H89+G90*H90+G91*H91+G92*H92+G93*H93+G94*H94+G95*H95+G96*H96+G97*H97+G98*H98+G99*H99+G100*H100+G101*H101+G102*H102+G103*H103+G104*H104+G105*H105+G106*H106+G107*H107+G108*H108+G109*H109+G110*H110+G111*H111+G112*H112+G113*H113+G114*H114+G115*H115+G116*H116+G117*H117+G118*H118+G119*H119+G120*H120+G121*H121+G122*H122+G123*H123+G124*H124+G125*H125+G126*H126+G127*H127+G128*H128+G129*H129+G130*H130+G131*H131+G132*H132+G133*H133+G134*H134)/SUM(G35:G134)" +"B8" +"L140+L141+L142" +"10-L143" +"AVERAGE(F140:F149)" +"SUM(I140:I149)" +"(G140*H140+G141*H141+G142*H142+G143*H143+G144*H144+G145*H145+G146*H146+G147*H147+G148*H148+G149*H149)/SUM(G140:G149)" +"B8" +"SUM(L156:L157)" +"20-L158" +"B8" +"L183-6" +"AVERAGE(F180:F185)" +"SUM(I180:I185)" +"(G180*H180+G181*H181+G182*H182+G183*H183+G184*H184+G185*H185)/SUM(G180:G185)" +"B8" +"COUNT(C191:C206)" +"16-L194" +"AVERAGE(F191:F206)" +"SUM(I191:I206)" +"(G191*H191+G192*H192+G193*H193+G194*H194+G195*H195+G196*H196+G197*H197+G198*H198+G199*H199+G200*H200+G201*H201+G202*H202+G203*H203+G204*H204+G205*H205+G206*H206)/SUM(G191:G206)" +"B8" +"COUNT(C212:C228)" +"17-L215" +"AVERAGE(F212:F228)" +"SUM(I212:I228)" +"(G212*H212+G213*H213+G214*H214+G215*H215+G216*H216+G217*H217+G218*H218+G219*H219+G220*H220+G221*H221+G222*H222+G223*H223+G224*H224+G225*H225+G226*H226+G227*H227+G228*H228)/SUM(G212:G228)" +"B8" +"90-L237" +"AVERAGE(F234:F323)" +"SUM(I234:I323)" +"(G234*H234+G235*H235+G236*H236+G237*H237+G238*H238+G239*H239+G240*H240+G241*H241+G242*H242+G243*H243+G244*H244+G245*H245+G246*H246+G247*H247+G248*H248+G249*H249+G250*H250+G251*H251+G252*H252+G253*H253+G254*H254+G255*H255+G256*H256+G257*H257+G258*H258+G259*H259+G260*H260+G261*H261+G262*H262+G263*H263+G264*H264+G265*H265+G266*H266+G267*H267+G268*H268+G269*H269+G270*H270+G271*H271+G272*H272+G273*H273+G274*H274+G275*H275+G276*H276+G277*H277+G278*H278+G279*H279+G280*H280+G281*H281+G282*H282+G283*H283+G284*H284+G285*H285+G286*H286+G287*H287+G288*H288+G289*H289+G290*H290+G291*H291+G292*H292+G293*H293+G294*H294+G295*H295+G296*H296+G297*H297+G298*H298+G299*H299+G300*H300+G301*H301+G302*H302+G303*H303+G304*H304+G305*H305+G306*H306+G307*H307+G308*H308+G309*H309+G310*H310+G311*H311+G312*H312+G313*H313+G314*H314+G315*H315+G316*H316+G317*H317+G318*H318+G319*H319+G320*H320+G321*H321+G322*H322+G323*H323)/SUM(G234:G323)" +"A9" +"I29+I134+I149+I174+I185+I206+I228+I323" +"A9" +"(IF(ISERROR(F30),0,F30)*I29+IF(ISERROR(F135),0,F135)*I134+IF(ISERROR(F150),0,F150)*I149+IF(ISERROR(F175),0,F175)*I174+IF(ISERROR(F186),0,F186)*I185+IF(ISERROR(F207),0,F207)*I206+IF(ISERROR(F229),0,F229)*I228+IF(ISERROR(F324),0,F324)*I323)/F2" +"C9+90" +"IF($A$9>=D9,(IF($A$9-D9+1>$A$10,$A$9-$A$8+1,$A$9-D9+1)),0)" +"IF(F9<>"""",E9,0)" +"IF(F9<>"""",F9,0)" +"IF(E9>0,1,0)" +"A9-A8+1" +"SUM(L9:L11)" +"AVERAGE(F8:F28)" +"SUM(I9:I28)" +"(G9*H9+G10*H10+G11*H11+G12*H12+G13*H13+G14*H14+G15*H15+G16*H16+G17*H17+G18*H18+G19*H19+G20*H20+G21*H21+G22*H22+G23*H23+G24*H24+G25*H25+G26*H26+G27*H27+G28*H28)/SUM(G9:G28)" +"B7" +"MIN(1,100.382341317965%)" +"L34+L35+L36+L37+L38" +"100-L39" +"AVERAGE(F34:F133)" +"SUM(I34:I133)" +"(G34*H34+G35*H35+G36*H36+G37*H37+G38*H38+G39*H39+G40*H40+G41*H41+G42*H42+G43*H43+G44*H44+G45*H45+G46*H46+G47*H47+G48*H48+G49*H49+G50*H50+G51*H51+G52*H52+G53*H53+G54*H54+G55*H55+G56*H56+G57*H57+G58*H58+G59*H59+G60*H60+G61*H61+G62*H62+G63*H63+G64*H64+G65*H65+G66*H66+G67*H67+G68*H68+G69*H69+G70*H70+G71*H71+G72*H72+G73*H73+G74*H74+G75*H75+G76*H76+G77*H77+G78*H78+G79*H79+G80*H80+G81*H81+G82*H82+G83*H83+G84*H84+G85*H85+G86*H86+G87*H87+G88*H88+G89*H89+G90*H90+G91*H91+G92*H92+G93*H93+G94*H94+G95*H95+G96*H96+G97*H97+G98*H98+G99*H99+G100*H100+G101*H101+G102*H102+G103*H103+G104*H104+G105*H105+G106*H106+G107*H107+G108*H108+G109*H109+G110*H110+G111*H111+G112*H112+G113*H113+G114*H114+G115*H115+G116*H116+G117*H117+G118*H118+G119*H119+G120*H120+G121*H121+G122*H122+G123*H123+G124*H124+G125*H125+G126*H126+G127*H127+G128*H128+G129*H129+G130*H130+G131*H131+G132*H132+G133*H133)/SUM(G34:G133)" +"B7" +"L139+L140+L141" +"10-L142" +"AVERAGE(F139:F148)" +"SUM(I139:I148)" +"(G139*H139+G140*H140+G141*H141+G142*H142+G143*H143+G144*H144+G145*H145+G146*H146+G147*H147+G148*H148)/SUM(G139:G148)" +"B7" +"SUM(L155:L156)" +"20-L157" +"AVERAGE(F154:F173)" +"B7" +"L182-6" +"AVERAGE(F179:F184)" +"SUM(I179:I184)" +"(G179*H179+G180*H180+G181*H181+G182*H182+G183*H183+G184*H184)/SUM(G179:G184)" +"B7" +"COUNT(C190:C205)" +"16-L193" +"AVERAGE(F190:F205)" +"SUM(I190:I205)" +"(G190*H190+G191*H191+G192*H192+G193*H193+G194*H194+G195*H195+G196*H196+G197*H197+G198*H198+G199*H199+G200*H200+G201*H201+G202*H202+G203*H203+G204*H204+G205*H205)/SUM(G190:G205)" +"B7" +"COUNT(C211:C227)" +"17-L214" +"AVERAGE(F211:F227)" +"SUM(I211:I227)" +"(G211*H211+G212*H212+G213*H213+G214*H214+G215*H215+G216*H216+G217*H217+G218*H218+G219*H219+G220*H220+G221*H221+G222*H222+G223*H223+G224*H224+G225*H225+G226*H226+G227*H227)/SUM(G211:G227)" +"B7" +"90-L236" +"AVERAGE(F233:F322)" +"SUM(I233:I322)" +"(G233*H233+G234*H234+G235*H235+G236*H236+G237*H237+G238*H238+G239*H239+G240*H240+G241*H241+G242*H242+G243*H243+G244*H244+G245*H245+G246*H246+G247*H247+G248*H248+G249*H249+G250*H250+G251*H251+G252*H252+G253*H253+G254*H254+G255*H255+G256*H256+G257*H257+G258*H258+G259*H259+G260*H260+G261*H261+G262*H262+G263*H263+G264*H264+G265*H265+G266*H266+G267*H267+G268*H268+G269*H269+G270*H270+G271*H271+G272*H272+G273*H273+G274*H274+G275*H275+G276*H276+G277*H277+G278*H278+G279*H279+G280*H280+G281*H281+G282*H282+G283*H283+G284*H284+G285*H285+G286*H286+G287*H287+G288*H288+G289*H289+G290*H290+G291*H291+G292*H292+G293*H293+G294*H294+G295*H295+G296*H296+G297*H297+G298*H298+G299*H299+G300*H300+G301*H301+G302*H302+G303*H303+G304*H304+G305*H305+G306*H306+G307*H307+G308*H308+G309*H309+G310*H310+G311*H311+G312*H312+G313*H313+G314*H314+G315*H315+G316*H316+G317*H317+G318*H318+G319*H319+G320*H320+G321*H321+G322*H322)/SUM(G233:G322)" +"A9" +"I29+I134+I149+I174+I185+I206+I228+I323" +"A9" +"(IF(ISERROR(F30),0,F30)*I29+IF(ISERROR(F135),0,F135)*I134+IF(ISERROR(F150),0,F150)*I149+IF(ISERROR(F175),0,F175)*I174+IF(ISERROR(F186),0,F186)*I185+IF(ISERROR(F207),0,F207)*I206+IF(ISERROR(F229),0,F229)*I228+IF(ISERROR(F324),0,F324)*I323)/(F2-15)" +"C9+90" +"IF($A$9>=D9,(IF($A$9-D9+1>$A$10,$A$9-$A$8+1,$A$9-D9+1)),0)" +"IF(F9<>"""",E9,0)" +"IF(F9<>"""",F9,0)" +"IF(E9>0,1,0)" +"A9-A8+1" +"AVERAGE(F8:F28)" +"SUM(I9:I28)" +"(G9*H9+G10*H10+G11*H11+G12*H12+G13*H13+G14*H14+G15*H15+G16*H16+G17*H17+G18*H18+G19*H19+G20*H20+G21*H21+G22*H22+G23*H23+G24*H24+G25*H25+G26*H26+G27*H27+G28*H28)/SUM(G9:G28)" +"B7" +"AVERAGE(F34:F133)" +"SUM(I34:I133)" +"(G34*H34+G35*H35+G36*H36+G37*H37+G38*H38+G39*H39+G40*H40+G41*H41+G42*H42+G43*H43+G44*H44+G45*H45+G46*H46+G47*H47+G48*H48+G49*H49+G50*H50+G51*H51+G52*H52+G53*H53+G54*H54+G55*H55+G56*H56+G57*H57+G58*H58+G59*H59+G60*H60+G61*H61+G62*H62+G63*H63+G64*H64+G65*H65+G66*H66+G67*H67+G68*H68+G69*H69+G70*H70+G71*H71+G72*H72+G73*H73+G74*H74+G75*H75+G76*H76+G77*H77+G78*H78+G79*H79+G80*H80+G81*H81+G82*H82+G83*H83+G84*H84+G85*H85+G86*H86+G87*H87+G88*H88+G89*H89+G90*H90+G91*H91+G92*H92+G93*H93+G94*H94+G95*H95+G96*H96+G97*H97+G98*H98+G99*H99+G100*H100+G101*H101+G102*H102+G103*H103+G104*H104+G105*H105+G106*H106+G107*H107+G108*H108+G109*H109+G110*H110+G111*H111+G112*H112+G113*H113+G114*H114+G115*H115+G116*H116+G117*H117+G118*H118+G119*H119+G120*H120+G121*H121+G122*H122+G123*H123+G124*H124+G125*H125+G126*H126+G127*H127+G128*H128+G129*H129+G130*H130+G131*H131+G132*H132+G133*H133)/SUM(G34:G133)" +"B7" +"AVERAGE(F139:F148)" +"SUM(I139:I148)" +"(G139*H139+G140*H140+G141*H141+G142*H142+G143*H143+G144*H144+G145*H145+G146*H146+G147*H147+G148*H148)/SUM(G139:G148)" +"B7" +"AVERAGE(F154:F173)" +"B7" +"AVERAGE(F179:F184)" +"SUM(I179:I184)" +"(G179*H179+G180*H180+G181*H181+G182*H182+G183*H183+G184*H184)/SUM(G179:G184)" +"B7" +"AVERAGE(F190:F205)" +"SUM(I190:I205)" +"(G190*H190+G191*H191+G192*H192+G193*H193+G194*H194+G195*H195+G196*H196+G197*H197+G198*H198+G199*H199+G200*H200+G201*H201+G202*H202+G203*H203+G204*H204+G205*H205)/SUM(G190:G205)" +"B7" +"AVERAGE(F211:F227)" +"SUM(I211:I227)" +"(G211*H211+G212*H212+G213*H213+G214*H214+G215*H215+G216*H216+G217*H217+G218*H218+G219*H219+G220*H220+G221*H221+G222*H222+G223*H223+G224*H224+G225*H225+G226*H226+G227*H227)/SUM(G211:G227)" +"B7" +"AVERAGE(F233:F322)" +"SUM(I233:I322)" +"(G233*H233+G234*H234+G235*H235+G236*H236+G237*H237+G238*H238+G239*H239+G240*H240+G241*H241+G242*H242+G243*H243+G244*H244+G245*H245+G246*H246+G247*H247+G248*H248+G249*H249+G250*H250+G251*H251+G252*H252+G253*H253+G254*H254+G255*H255+G256*H256+G257*H257+G258*H258+G259*H259+G260*H260+G261*H261+G262*H262+G263*H263+G264*H264+G265*H265+G266*H266+G267*H267+G268*H268+G269*H269+G270*H270+G271*H271+G272*H272+G273*H273+G274*H274+G275*H275+G276*H276+G277*H277+G278*H278+G279*H279+G280*H280+G281*H281+G282*H282+G283*H283+G284*H284+G285*H285+G286*H286+G287*H287+G288*H288+G289*H289+G290*H290+G291*H291+G292*H292+G293*H293+G294*H294+G295*H295+G296*H296+G297*H297+G298*H298+G299*H299+G300*H300+G301*H301+G302*H302+G303*H303+G304*H304+G305*H305+G306*H306+G307*H307+G308*H308+G309*H309+G310*H310+G311*H311+G312*H312+G313*H313+G314*H314+G315*H315+G316*H316+G317*H317+G318*H318+G319*H319+G320*H320+G321*H321+G322*H322)/SUM(G233:G322)" +"A9" +"I29+I134+I149+I174+I185+I206+I228+I323" +"A9" +"(IF(ISERROR(F30),0,F30)*I29+IF(ISERROR(F135),0,F135)*I134+IF(ISERROR(F150),0,F150)*I149+IF(ISERROR(F175),0,F175)*I174+IF(ISERROR(F186),0,F186)*I185+IF(ISERROR(F207),0,F207)*I206+IF(ISERROR(F229),0,F229)*I228+IF(ISERROR(F324),0,F324)*I323)/(F2-15)" +"C9+90" +"IF($A$9>=D9,(IF($A$9-D9+1>$A$10,$A$9-$A$8+1,$A$9-D9+1)),0)" +"IF(F9<>"""",E9,0)" +"IF(F9<>"""",F9,0)" +"IF(E9>0,1,0)" +"A9-A8+1" +"AVERAGE(F8:F28)" +"SUM(I9:I28)" +"(G9*H9+G10*H10+G11*H11+G12*H12+G13*H13+G14*H14+G15*H15+G16*H16+G17*H17+G18*H18+G19*H19+G20*H20+G21*H21+G22*H22+G23*H23+G24*H24+G25*H25+G26*H26+G27*H27+G28*H28)/SUM(G9:G28)" +"B7" +"AVERAGE(F34:F133)" +"SUM(I34:I133)" +"(G34*H34+G35*H35+G36*H36+G37*H37+G38*H38+G39*H39+G40*H40+G41*H41+G42*H42+G43*H43+G44*H44+G45*H45+G46*H46+G47*H47+G48*H48+G49*H49+G50*H50+G51*H51+G52*H52+G53*H53+G54*H54+G55*H55+G56*H56+G57*H57+G58*H58+G59*H59+G60*H60+G61*H61+G62*H62+G63*H63+G64*H64+G65*H65+G66*H66+G67*H67+G68*H68+G69*H69+G70*H70+G71*H71+G72*H72+G73*H73+G74*H74+G75*H75+G76*H76+G77*H77+G78*H78+G79*H79+G80*H80+G81*H81+G82*H82+G83*H83+G84*H84+G85*H85+G86*H86+G87*H87+G88*H88+G89*H89+G90*H90+G91*H91+G92*H92+G93*H93+G94*H94+G95*H95+G96*H96+G97*H97+G98*H98+G99*H99+G100*H100+G101*H101+G102*H102+G103*H103+G104*H104+G105*H105+G106*H106+G107*H107+G108*H108+G109*H109+G110*H110+G111*H111+G112*H112+G113*H113+G114*H114+G115*H115+G116*H116+G117*H117+G118*H118+G119*H119+G120*H120+G121*H121+G122*H122+G123*H123+G124*H124+G125*H125+G126*H126+G127*H127+G128*H128+G129*H129+G130*H130+G131*H131+G132*H132+G133*H133)/SUM(G34:G133)" +"B7" +"AVERAGE(F139:F148)" +"SUM(I139:I148)" +"(G139*H139+G140*H140+G141*H141+G142*H142+G143*H143+G144*H144+G145*H145+G146*H146+G147*H147+G148*H148)/SUM(G139:G148)" +"B7" +"AVERAGE(F154:F173)" +"B7" +"AVERAGE(F179:F184)" +"SUM(I179:I184)" +"(G179*H179+G180*H180+G181*H181+G182*H182+G183*H183+G184*H184)/SUM(G179:G184)" +"B7" +"AVERAGE(F190:F205)" +"SUM(I190:I205)" +"(G190*H190+G191*H191+G192*H192+G193*H193+G194*H194+G195*H195+G196*H196+G197*H197+G198*H198+G199*H199+G200*H200+G201*H201+G202*H202+G203*H203+G204*H204+G205*H205)/SUM(G190:G205)" +"B7" +"AVERAGE(F211:F227)" +"SUM(I211:I227)" +"(G211*H211+G212*H212+G213*H213+G214*H214+G215*H215+G216*H216+G217*H217+G218*H218+G219*H219+G220*H220+G221*H221+G222*H222+G223*H223+G224*H224+G225*H225+G226*H226+G227*H227)/SUM(G211:G227)" +"B7" +"AVERAGE(F233:F322)" +"SUM(I233:I322)" +"(G233*H233+G234*H234+G235*H235+G236*H236+G237*H237+G238*H238+G239*H239+G240*H240+G241*H241+G242*H242+G243*H243+G244*H244+G245*H245+G246*H246+G247*H247+G248*H248+G249*H249+G250*H250+G251*H251+G252*H252+G253*H253+G254*H254+G255*H255+G256*H256+G257*H257+G258*H258+G259*H259+G260*H260+G261*H261+G262*H262+G263*H263+G264*H264+G265*H265+G266*H266+G267*H267+G268*H268+G269*H269+G270*H270+G271*H271+G272*H272+G273*H273+G274*H274+G275*H275+G276*H276+G277*H277+G278*H278+G279*H279+G280*H280+G281*H281+G282*H282+G283*H283+G284*H284+G285*H285+G286*H286+G287*H287+G288*H288+G289*H289+G290*H290+G291*H291+G292*H292+G293*H293+G294*H294+G295*H295+G296*H296+G297*H297+G298*H298+G299*H299+G300*H300+G301*H301+G302*H302+G303*H303+G304*H304+G305*H305+G306*H306+G307*H307+G308*H308+G309*H309+G310*H310+G311*H311+G312*H312+G313*H313+G314*H314+G315*H315+G316*H316+G317*H317+G318*H318+G319*H319+G320*H320+G321*H321+G322*H322)/SUM(G233:G322)" +"B3+1" +"RAND()*(100+25)-25" +"IF(E5<0,E5,"""")" +"IF(E5>0,E5,"""")" +"IF(E5+E6<0,E5+E6,"""")" +"IF(E5+E6>0,E5+E6,"""")" +"IF(E5+E6+E7<0,E5+E6+E7,"""")" +"IF(E5+E6+E7>0,E5+E6+E7,"""")" +"SUM(G5:G34)" +"(H9)*24" +"(D9+F9)-(C9+E9)" +"(H9)*24" +"(D9+F9)-(C9+E9)" +"(I9)*24" +"(E9+G9)-(D9+F9)" +"(H9)*24" +"(D9+F9)-(C9+E9)" +"(H9)*24" +"(D9+F9)-(C9+E9)" +"(H9)*24" +"(D9+F9)-(C9+E9)" +"(H9)*24" +"(D9+F9)-(C9+E9)" +"(I9)*24" +"(E9+G9)-(D9+F9)" +"(H9)*24" +"(D9+F9)-(C9+E9)" +"(H9)*24" +"(D9+F9)-(C9+E9)" +"(H9)*24" +"(D9+F9)-(C9+E9)" +"(H9)*24" +"(D9+F9)-(C9+E9)" +"(I9)*24" +"(E9+G9)-(D9+F9)" +"(H9)*24" +"(D9+F9)-(C9+E9)" +"(H9)*24" +"(D9+F9)-(C9+E9)" +"(107-G6)" +"IF(H6>0,(L6*(107/H6)),L6*107)" +"(M6-L6)" +"(L67*(107/H67))" +"(I938*1.114)*0.447" +"((VLOOKUP(J938+1,$X$5:$Y$95,2,TRUE)-VLOOKUP(J938,$X$5:$Y$95,2,TRUE))/(VLOOKUP(J938+1,$X$5:$Y$95,1,TRUE)-VLOOKUP(J938,$X$5:$Y$95,1,TRUE)))*(J938-VLOOKUP(J938,$X$5:$Y$95,1,TRUE))+VLOOKUP(J938,$X$5:$Y$95,2,TRUE)" +"((K938*G938)*0.9)*F938" +"(107-G6)" +"IF(H6>0,(L6*(107/H6)),L6*107)" +"(M6-L6)" +"SUM(N6:N45)*1000" +"SUM(N47:N98)*1000" +"SUM(N100:N117)*1000" +"SUM(N119:N130)*1000" +"SUM(N132:N170)*1000" +"SUM(N172:N178)*1000" +"SUM(N180:N247)*1000" +"SUM(N249:N272)*1000" +"SUM(N274:N281)*1000" +"SUM(N283:N292)*1000" +"SUM(N294:N306)*1000" +"SUM(N308:N311)*1000" +"SUM(N324:N339)*1000" +"SUM(N374:N401)*1000" +"SUM(N429:N430)*1000" +"SUM(N446:N450)*1000" +"SUM(N452:N468)*1000" +"SUM(N478:N492)*1000" +"SUM(N494:N567)*1000" +"SUM(N569:N684)*1000" +"SUM(N597:N605)*1000" +"SUM(N607:N617)*1000" +"SUM(N619:N624)*1000" +"SUM(N637:N685)*1000" +"I3-H3" +"J3*G3" +"SUM(K3:K38)" +"(107-G16)" +"IF(H16>0,(L16*(107/H16)),L16*107)" +"(M16-L16)" +"SUM(N6:N197)" +"R2-N2" +"(R2-N2)/R2" +"(107-G6)" +"(I6*1.114)*0.447" +"((VLOOKUP(J6+1,$Y$5:$Z$95,2,TRUE)-VLOOKUP(J6,$Y$5:$Z$95,2,TRUE))/(VLOOKUP(J6+1,$Y$5:$Z$95,1,TRUE)-VLOOKUP(J6,$Y$5:$Z$95,1,TRUE)))*(J6-VLOOKUP(J6,$Y$5:$Z$95,1,TRUE))+VLOOKUP(J6,$Y$5:$Z$95,2,TRUE)" +"((K6*G6)*0.9)*F6" +"SUM('10-min Curtailment Periods'!L6:L11)" +"IF(H6>0,(P6*(107/H6)),P6*107)" +"(Q6-P6)" +"SUM('10-min Curtailment Periods'!L12:L17)" +"SUM('10-min Curtailment Periods'!L18:L23)" +"SUM('10-min Curtailment Periods'!L24:L29)" +"SUM('10-min Curtailment Periods'!L30:L35)" +"SUM('10-min Curtailment Periods'!L36:L41)" +"SUM('10-min Curtailment Periods'!L42:L47)" +"SUM('10-min Curtailment Periods'!L48:L53)" +"SUM('10-min Curtailment Periods'!L54:L59)" +"SUM('10-min Curtailment Periods'!L60:L65)" +"SUM('10-min Curtailment Periods'!L67:L72)" +"SUM('10-min Curtailment Periods'!L73:L78)" +"SUM('10-min Curtailment Periods'!L79:L84)" +"SUM('10-min Curtailment Periods'!L85:L90)" +"SUM('10-min Curtailment Periods'!L91:L96)" +"SUM('10-min Curtailment Periods'!L97:L102)" +"SUM('10-min Curtailment Periods'!L103:L108)" +"SUM('10-min Curtailment Periods'!L109:L114)" +"SUM('10-min Curtailment Periods'!L115:L120)" +"SUM('10-min Curtailment Periods'!L121:L126)" +"SUM('10-min Curtailment Periods'!L127:L132)" +"SUM('10-min Curtailment Periods'!L133:L138)" +"SUM('10-min Curtailment Periods'!L139:L144)" +"SUM('10-min Curtailment Periods'!L146:L151)" +"SUM('10-min Curtailment Periods'!L152:L157)" +"SUM('10-min Curtailment Periods'!L158:L163)" +"SUM('10-min Curtailment Periods'!L164:L169)" +"SUM('10-min Curtailment Periods'!L170:L172)" +"SUM('10-min Curtailment Periods'!L174:L179)" +"SUM('10-min Curtailment Periods'!L180:L185)" +"SUM('10-min Curtailment Periods'!L186:L191)" +"SUM('10-min Curtailment Periods'!L193:L198)" +"SUM('10-min Curtailment Periods'!L199:L204)" +"SUM('10-min Curtailment Periods'!L205:L210)" +"SUM('10-min Curtailment Periods'!L211:L216)" +"SUM('10-min Curtailment Periods'!L217:L222)" +"SUM('10-min Curtailment Periods'!L223:L228)" +"SUM('10-min Curtailment Periods'!L229:L234)" +"SUM('10-min Curtailment Periods'!L235:L240)" +"SUM('10-min Curtailment Periods'!L241:L246)" +"SUM('10-min Curtailment Periods'!L247:L249)" +"SUM('10-min Curtailment Periods'!L251:L256)" +"SUM('10-min Curtailment Periods'!L257:L260)" +"SUM('10-min Curtailment Periods'!L263:L268)" +"SUM('10-min Curtailment Periods'!L269:L274)" +"SUM('10-min Curtailment Periods'!L275:L280)" +"SUM('10-min Curtailment Periods'!L281:L286)" +"SUM('10-min Curtailment Periods'!L287:L292)" +"SUM('10-min Curtailment Periods'!L293:L298)" +"SUM('10-min Curtailment Periods'!L299:L304)" +"SUM('10-min Curtailment Periods'!L305:L310)" +"SUM('10-min Curtailment Periods'!L311:L316)" +"SUM('10-min Curtailment Periods'!L317:L322)" +"SUM('10-min Curtailment Periods'!L323:L328)" +"SUM('10-min Curtailment Periods'!L329:L334)" +"SUM('10-min Curtailment Periods'!L335:L340)" +"SUM('10-min Curtailment Periods'!L341:L346)" +"SUM('10-min Curtailment Periods'!L347:L352)" +"SUM('10-min Curtailment Periods'!L353:L358)" +"SUM('10-min Curtailment Periods'!L359:L364)" +"SUM('10-min Curtailment Periods'!L366:L371)" +"SUM('10-min Curtailment Periods'!L372:L377)" +"SUM('10-min Curtailment Periods'!L378:L383)" +"SUM('10-min Curtailment Periods'!L384:L389)" +"SUM('10-min Curtailment Periods'!L390:L395)" +"SUM('10-min Curtailment Periods'!L396:L401)" +"SUM('10-min Curtailment Periods'!L403:L408)" +"SUM('10-min Curtailment Periods'!L409:L414)" +"SUM('10-min Curtailment Periods'!L416:L421)" +"SUM('10-min Curtailment Periods'!L422:L427)" +"SUM('10-min Curtailment Periods'!L428:L430)" +"SUM('10-min Curtailment Periods'!L433:L438)" +"SUM('10-min Curtailment Periods'!L439:L444)" +"SUM('10-min Curtailment Periods'!L445:L450)" +"SUM('10-min Curtailment Periods'!L451:L456)" +"SUM('10-min Curtailment Periods'!L460:L465)" +"SUM('10-min Curtailment Periods'!L466:L471)" +"SUM('10-min Curtailment Periods'!L472:L474)" +"SUM('10-min Curtailment Periods'!L476:L481)" +"SUM('10-min Curtailment Periods'!L482:L487)" +"SUM('10-min Curtailment Periods'!L488:L493)" +"SUM('10-min Curtailment Periods'!L494:L499)" +"SUM('10-min Curtailment Periods'!L501:L506)" +"SUM('10-min Curtailment Periods'!L507:L512)" +"SUM('10-min Curtailment Periods'!L513:L518)" +"SUM('10-min Curtailment Periods'!L519:L524)" +"SUM('10-min Curtailment Periods'!L525:L530)" +"SUM('10-min Curtailment Periods'!L531:L536)" +"SUM('10-min Curtailment Periods'!L538:L543)" +"SUM('10-min Curtailment Periods'!L545:L548)" +"SUM('10-min Curtailment Periods'!L550:L555)" +"SUM('10-min Curtailment Periods'!L556:L561)" +"SUM('10-min Curtailment Periods'!L562:L567)" +"SUM('10-min Curtailment Periods'!L568:L573)" +"SUM('10-min Curtailment Periods'!L574:L579)" +"SUM('10-min Curtailment Periods'!L580:L585)" +"SUM('10-min Curtailment Periods'!L586:L588)" +"SUM('10-min Curtailment Periods'!L592:L597)" +"SUM('10-min Curtailment Periods'!L598:L603)" +"SUM('10-min Curtailment Periods'!L605:L610)" +"SUM('10-min Curtailment Periods'!L611:L616)" +"SUM('10-min Curtailment Periods'!L617:L622)" +"SUM('10-min Curtailment Periods'!L623:L628)" +"SUM('10-min Curtailment Periods'!L630:L632)" +"SUM('10-min Curtailment Periods'!L634:L639)" +"SUM('10-min Curtailment Periods'!L640:L645)" +"SUM('10-min Curtailment Periods'!L647:L652)" +"SUM('10-min Curtailment Periods'!L654:L659)" +"SUM('10-min Curtailment Periods'!L663:L668)" +"SUM('10-min Curtailment Periods'!L669:L674)" +"SUM('10-min Curtailment Periods'!L675:L680)" +"SUM('10-min Curtailment Periods'!L681:L686)" +"SUM('10-min Curtailment Periods'!L689:L694)" +"SUM('10-min Curtailment Periods'!L695:L698)" +"SUM('10-min Curtailment Periods'!L701:L706)" +"SUM('10-min Curtailment Periods'!L707:L712)" +"SUM('10-min Curtailment Periods'!L713:L718)" +"SUM('10-min Curtailment Periods'!L719:L722)" +"SUM('10-min Curtailment Periods'!L725:L730)" +"SUM('10-min Curtailment Periods'!L731:L736)" +"SUM('10-min Curtailment Periods'!L737:L742)" +"SUM('10-min Curtailment Periods'!L743:L748)" +"SUM('10-min Curtailment Periods'!L749:L754)" +"SUM('10-min Curtailment Periods'!L755:L760)" +"SUM('10-min Curtailment Periods'!L761:L766)" +"SUM('10-min Curtailment Periods'!L767:L772)" +"SUM('10-min Curtailment Periods'!L773:L778)" +"SUM('10-min Curtailment Periods'!L779:L784)" +"SUM('10-min Curtailment Periods'!L785:L790)" +"SUM('10-min Curtailment Periods'!L791:L796)" +"SUM('10-min Curtailment Periods'!L797:L802)" +"SUM('10-min Curtailment Periods'!L803:L808)" +"SUM('10-min Curtailment Periods'!L809:L814)" +"SUM('10-min Curtailment Periods'!L815:L820)" +"SUM('10-min Curtailment Periods'!L821:L826)" +"SUM('10-min Curtailment Periods'!L827:L832)" +"SUM('10-min Curtailment Periods'!L833:L835)" +"SUM('10-min Curtailment Periods'!L837:L842)" +"SUM('10-min Curtailment Periods'!L843:L848)" +"SUM('10-min Curtailment Periods'!L849:L854)" +"SUM('10-min Curtailment Periods'!L855:L860)" +"SUM('10-min Curtailment Periods'!L862:L867)" +"SUM('10-min Curtailment Periods'!L871:L876)" +"SUM('10-min Curtailment Periods'!L878:L883)" +"SUM('10-min Curtailment Periods'!L884:L889)" +"SUM('10-min Curtailment Periods'!L893:L898)" +"SUM('10-min Curtailment Periods'!L899:L904)" +"SUM('10-min Curtailment Periods'!L905:L908)" +"SUM('10-min Curtailment Periods'!L910:L915)" +"SUM('10-min Curtailment Periods'!L916:L918)" +"SUM('10-min Curtailment Periods'!L920:L925)" +"SUM('10-min Curtailment Periods'!L926:L931)" +"SUM('10-min Curtailment Periods'!L932:L934)" +"SUM(N6:N197)" +"MIN(T6:T199)" +"MAX(T7:T200)" +"COUNTA(A6:A126)" +"'MRO Supply Chain Value'!F5" +"D5*E5" +"F5*D5" +"G5*D5" +"'MRO Supply Chain Value'!F8" +"E6" +"'MRO Supply Chain Value'!F7" +"'Workforce Mgmt Value'!F6" +"'Workforce Mgmt Value'!F5" +"'Capital Investment Value'!F5" +"'IT Value'!F5" +"'Asset Productivity Value'!B5" +"'Asset Productivity Value'!F5" +"'Operating Risk Value'!F5" +"SUM(H5:H25)" +"H27/1.1" +"I27/(1.1)^(2)" +"J27/(1.1)^(3)" +"SUM(H28:J28)" +"'General Financial Info Survey'!C4" +"C4+SUM(D5:D7)" +"'Value Summary'!H21" +"'Value Summary'!#REF!" +"C4-C9" +"(C8/C4)*E4" +"'General Financial Info Survey'!C6" +"E4-E8" +"C9-C28" +"C10+SUM(D11:D27)" +"-'Value Summary'!H5" +"-'Value Summary'!H8" +"-'Value Summary'!#REF!" +"-'Value Summary'!H16" +"'General Financial Info Survey'!C8" +"E28-C28" +"E9-E10" +"C28-C31" +"C29+D30" +"-'Value Summary'!H7" +"'General Financial Info Survey'!C10" +"E28-E29" +"-(C31-C33)" +"(C32/C31)*E31" +"E31+E32" +"'General Financial Info Survey'!C16" +"D44" +"C4+D4" +"'General Financial Info Survey'!C14" +"E5-C5-'Income Statement Impact'!D19" +"C5-D40-D41" +"C7-SUM(C4:C5)" +"C6" +"'General Financial Info Survey'!C20" +"E7-C7" +"SUM(E4:E6)" +"C7-C9" +"SUM(C9:C10)" +"'Value Summary'!H21" +"'Value Summary'!#REF!" +"'Value Summary'!H5" +"'Value Summary'!H7" +"'Value Summary'!H15" +"'Value Summary'!H16" +"'Income Statement Impact'!C8-'Income Statement Impact'!E8" +"-('Income Statement Impact'!C32-'Income Statement Impact'!E32)" +"SUM(D17:D35)" +"'Value Summary'!H6" +"'Value Summary'!H12" +"D36+D42" +"'Income Statement Impact'!C33/'Income Statement Impact'!C4" +"'Income Statement Impact'!E33/'Income Statement Impact'!E4" +"'Income Statement Impact'!C33/'Bal. Sheet and Cash Flow Impact'!C7" +"'Income Statement Impact'!E33/'Bal. Sheet and Cash Flow Impact'!E7" +"'Income Statement Impact'!C33/'Bal. Sheet and Cash Flow Impact'!C10" +"'Income Statement Impact'!E33/'Bal. Sheet and Cash Flow Impact'!E10" +"'Income Statement Impact'!C33/'General Financial Info Survey'!C22" +"'Income Statement Impact'!E33/'General Financial Info Survey'!C22" +"IF(C4=""a"", 1,IF(C4=""b"", 2, IF(C4=""c"",3,IF(C4=""d"",0))))" +"C46*C42*C44/C40" +"IF(C4=""a"", 1,IF(C4=""b"", 2, IF(C4=""c"",3,IF(C4=""d"",0))))" +"IF(C4=""a"", 1,IF(C4=""b"", 2, IF(C4=""c"",3,IF(C4=""d"",0))))" +"C11*C13" +"C11*C15" +"('General Financial Info Survey'!C6)/C11" +"C21*(C11*C13)" +"C21*(C11*C15)" +"IF(SUM('MRO Supply Chain Survey'!C4:C9)<4,""High"",IF(SUM('MRO Supply Chain Survey'!C4:C9)>5,""Low"",""Moderate""))" +"'MRO Supply Chain Survey'!C32*'MRO Supply Chain Survey'!C34*'MRO Supply Chain Survey'!C36" +"IF(C5=""High"",(1-D20)*D5,IF(C5=""Moderate"",(1-E20)*D5,(1-F20)*D5))" +"D5-E5" +"IF(SUM('MRO Supply Chain Survey'!C4:C9)<4,""High"",IF(SUM('MRO Supply Chain Survey'!C4:C9)>5,""Low"",""Moderate""))" +"'MRO Supply Chain Survey'!C24*'MRO Supply Chain Survey'!C26" +"(D6-E6)*0.75" +"IF(SUM('MRO Supply Chain Survey'!C14:C19)<4,""High"",IF(SUM('MRO Supply Chain Survey'!C14:C19)>5,""Low"",""Moderate""))" +"'MRO Supply Chain Survey'!C40*'MRO Supply Chain Survey'!C48" +"IF(SUM('MRO Supply Chain Survey'!C14:C19)<4,""High"",IF(SUM('MRO Supply Chain Survey'!C14:C19)>5,""Low"",""Moderate""))" +"D6*0.25" +"SUM(F5:F8)" +"'MRO Supply Chain Survey'!C30" +"ROUNDUP(IF(C6=""High"",C13*D23,IF(C6=""Moderate"",C13*(1-E23),IF(C6=""High"",C13*(1-F23),0))),0)" +"'MRO Supply Chain Survey'!C28" +"1/((1-(F6/D6))*C14)" +"D14/C14-1" +"IF(SUM('Workforce Mgmt Survey'!C4:C29)<11,""High"",IF(SUM('Workforce Mgmt Survey'!C4:C29)>14,""Low"",""Moderate""))" +"'Workforce Mgmt Survey'!C36*'Workforce Mgmt Survey'!C34" +"IF(C5=""High"",(1-D14)*D5,IF(C5=""Moderate"",(1-E14)*D5,(1-F14)*D5))" +"D5-E5" +"IF(SUM('Workforce Mgmt Survey'!C4:C29)<11,""High"",IF(SUM('Workforce Mgmt Survey'!C4:C29)>14,""Low"",""Moderate""))" +"'Workforce Mgmt Survey'!C38*'Workforce Mgmt Survey'!C34*1.5" +"(D6-E6)" +"SUM(F5:F6)" +"IF('IT Survey'!C4=1,""Low"",IF('IT Survey'!C4=3,""Low"",IF('IT Survey'!C10=2,""High"",""Moderate"")))" +"'IT Survey'!C19*'IT Survey'!C21" +"IF(C5=""High"",(1-D17)*D5,IF(C5=""Moderate"",(1-E17)*D5,(1-F17)*D5))" +"D5-E5" +"IF('IT Survey'!C4=1,""Low"",IF('IT Survey'!C4=3,""Low"",IF('IT Survey'!C10=2,""High"",""Moderate"")))" +"'IT Survey'!C23*'IT Survey'!C21" +"(D6-E6)" +"IF('IT Survey'!C27=1,""High"",IF('IT Survey'!C27=2,""Moderate"",""Low""))" +"'IT Survey'!C33*'IT Survey'!C35*'IT Survey'!C37" +"IF('IT Survey'!C27=1,""High"",IF('IT Survey'!C27=2,""Moderate"",""Low""))" +"IF(C8=""High"",D20*'General Financial Info Survey'!C14,IF(C8=""Moderate"",E20*'General Financial Info Survey'!C14,(F20)*'General Financial Info Survey'!C14))" +"E8" +"IF('IT Survey'!C15>0, ""High"", ""Low"")" +"'IT Survey'!C15" +"SUM(F5:F8)" +"IF('Capital Investment Survey'!C4=1,""High"",IF('Capital Investment Survey'!C4=3,""Low"",""Moderate""))" +"IF(C5=""High"",(D17)*'General Financial Info Survey'!C14,IF(C5=""Moderate"",(E17)*'General Financial Info Survey'!C14,(F17)*'General Financial Info Survey'!C14))" +"E5" +"IF('Capital Investment Survey'!C9=1,""High"",IF('Capital Investment Survey'!C9=3,""Low"",""Moderate""))" +"IF(C6=""High"", D18*'Capital Investment Survey'!C24*'Capital Investment Survey'!C26,IF(C6=""Moderate"", E18*'Capital Investment Survey'!C24*'Capital Investment Survey'!C26, F18*'Capital Investment Survey'!C24*'Capital Investment Survey'!C26))" +"IF('Capital Investment Survey'!C14=1,""High"",IF('Capital Investment Survey'!C14=3,""Low"",""Moderate""))" +"IF(C7=""High"", D19*'Capital Investment Survey'!C24*'Capital Investment Survey'!C26,IF(C7=""Moderate"", E19*'Capital Investment Survey'!C24*'Capital Investment Survey'!C26, F19*'Capital Investment Survey'!C24*'Capital Investment Survey'!C26))" +"IF('Capital Investment Survey'!C9=1,""High"",IF('Capital Investment Survey'!C9=3,""Low"",""Moderate""))" +"'Capital Investment Survey'!C34/5" +"IF(C8=""High"",D8*(1-D20),IF(C8=""Moderate"",D8*(1-E20),D8*(1-F20)))" +"-(E8-D8)" +"IF('Capital Investment Survey'!C9=1,""High"",IF('Capital Investment Survey'!C9=3,""Low"",""Moderate""))" +"'Capital Investment Survey'!C28*'Capital Investment Survey'!C30*'Capital Investment Survey'!C32" +"D9-E9" +"SUM(F5:F9)" +"IF('Asset Productivity Survey'!C4=3,""Low"",IF('Asset Productivity Survey'!C4=1,""High"",""Moderate""))" +"IF(C5=""High"",(D13)*'Asset Productivity Survey'!C23,IF(C5=""Moderate"",(E13)*'Asset Productivity Survey'!C23,(F13)*'Asset Productivity Survey'!C23))" +"E5" +"IF('Asset Productivity Survey'!C4=3,""Low"",IF('Asset Productivity Survey'!C4=1,""High"",""Moderate""))" +"IF(C6=""High"",(D14)*'Asset Productivity Survey'!C25,IF(C6=""Moderate"",(E14)*'Asset Productivity Survey'!C25,(F14)*'Asset Productivity Survey'!C25))" +"SUM(F5:F6)" +"IF('Operating Risk Survey'!C4=3,""Low"",IF('Operating Risk Survey'!C4=1,""High"",""Moderate""))" +"'Operating Risk Survey'!C16/5" +"IF(C5=""High"",(1-D15)*D5,IF(C5=""Moderate"",(1-E15)*D5,(1-F15)*D5))" +"D5-E5" +"IF('Operating Risk Survey'!C10=3,""Low"",IF('Operating Risk Survey'!C10=1,""High"",""Moderate""))" +"'Operating Risk Survey'!C18/5" +"(D6-E6)" +"IF('Operating Risk Survey'!C10=3,""Low"",IF('Operating Risk Survey'!C10=1,""High"",""Moderate""))" +"IF(C7=""High"",(1-D17)*'Operating Risk Survey'!C20,IF(C7=""Moderate"",(1-E17)*'Operating Risk Survey'!C20,(1-F17)*'Operating Risk Survey'!C20))" +"-(D7-E7)" +"SUM(F5:F7)" +"'MRO Supply Chain Value'!F5" +"D5*E5" +"F5*D5" +"G5*D5" +"'MRO Supply Chain Value'!F8" +"E6" +"'MRO Supply Chain Value'!F7" +"'Workforce Mgmt Value'!F6" +"'Workforce Mgmt Value'!F5" +"'Capital Investment Value'!F5" +"'IT Value'!F5" +"'Asset Productivity Value'!B5" +"'Asset Productivity Value'!F5" +"'Operating Risk Value'!F5" +"SUM(H5:H25)" +"H27/1.1" +"I27/(1.1)^(2)" +"J27/(1.1)^(3)" +"SUM(H28:J28)" +"'General Financial Info Survey'!C4" +"C4+SUM(D5:D7)" +"'Value Summary'!H21" +"'Value Summary'!#REF!" +"C4-C9" +"(C8/C4)*E4" +"'General Financial Info Survey'!C6" +"E4-E8" +"C9-C28" +"C10+SUM(D11:D27)" +"-'Value Summary'!H5" +"-'Value Summary'!H8" +"-'Value Summary'!#REF!" +"-'Value Summary'!H16" +"'General Financial Info Survey'!C8" +"E28-C28" +"E9-E10" +"C28-C31" +"C29+D30" +"-'Value Summary'!H7" +"'General Financial Info Survey'!C10" +"E28-E29" +"-(C31-C33)" +"(C32/C31)*E31" +"E31+E32" +"'General Financial Info Survey'!C16" +"D44" +"C4+D4" +"'General Financial Info Survey'!C14" +"E5-C5-'Income Statement Impact'!D19" +"C5-D40-D41" +"C7-SUM(C4:C5)" +"C6" +"'General Financial Info Survey'!C20" +"E7-C7" +"SUM(E4:E6)" +"C7-C9" +"SUM(C9:C10)" +"'Value Summary'!H21" +"'Value Summary'!#REF!" +"'Value Summary'!H5" +"'Value Summary'!H7" +"'Value Summary'!H15" +"'Value Summary'!H16" +"'Income Statement Impact'!C8-'Income Statement Impact'!E8" +"-('Income Statement Impact'!C32-'Income Statement Impact'!E32)" +"SUM(D17:D35)" +"'Value Summary'!H6" +"'Value Summary'!H12" +"D36+D42" +"'Income Statement Impact'!C33/'Income Statement Impact'!C4" +"'Income Statement Impact'!E33/'Income Statement Impact'!E4" +"'Income Statement Impact'!C33/'Bal. Sheet and Cash Flow Impact'!C7" +"'Income Statement Impact'!E33/'Bal. Sheet and Cash Flow Impact'!E7" +"'Income Statement Impact'!C33/'Bal. Sheet and Cash Flow Impact'!C10" +"'Income Statement Impact'!E33/'Bal. Sheet and Cash Flow Impact'!E10" +"'Income Statement Impact'!C33/'General Financial Info Survey'!C22" +"'Income Statement Impact'!E33/'General Financial Info Survey'!C22" +"IF(C4=""a"", 1,IF(C4=""b"", 2, IF(C4=""c"",3,IF(C4=""d"",0))))" +"C46*C42*C44/C40" +"IF(C4=""a"", 1,IF(C4=""b"", 2, IF(C4=""c"",3,IF(C4=""d"",0))))" +"IF(C4=""a"", 1,IF(C4=""b"", 2, IF(C4=""c"",3,IF(C4=""d"",0))))" +"C11*C13" +"C11*C15" +"('General Financial Info Survey'!C6)/C11" +"C21*(C11*C13)" +"C21*(C11*C15)" +"IF(SUM('MRO Supply Chain Survey'!C4:C9)<4,""High"",IF(SUM('MRO Supply Chain Survey'!C4:C9)>5,""Low"",""Moderate""))" +"'MRO Supply Chain Survey'!C32*'MRO Supply Chain Survey'!C34*'MRO Supply Chain Survey'!C36" +"IF(C5=""High"",(1-D20)*D5,IF(C5=""Moderate"",(1-E20)*D5,(1-F20)*D5))" +"D5-E5" +"IF(SUM('MRO Supply Chain Survey'!C4:C9)<4,""High"",IF(SUM('MRO Supply Chain Survey'!C4:C9)>5,""Low"",""Moderate""))" +"'MRO Supply Chain Survey'!C24*'MRO Supply Chain Survey'!C26" +"(D6-E6)*0.75" +"IF(SUM('MRO Supply Chain Survey'!C14:C19)<4,""High"",IF(SUM('MRO Supply Chain Survey'!C14:C19)>5,""Low"",""Moderate""))" +"'MRO Supply Chain Survey'!C40*'MRO Supply Chain Survey'!C48" +"IF(SUM('MRO Supply Chain Survey'!C14:C19)<4,""High"",IF(SUM('MRO Supply Chain Survey'!C14:C19)>5,""Low"",""Moderate""))" +"D6*0.25" +"SUM(F5:F8)" +"'MRO Supply Chain Survey'!C30" +"ROUNDUP(IF(C6=""High"",C13*D23,IF(C6=""Moderate"",C13*(1-E23),IF(C6=""High"",C13*(1-F23),0))),0)" +"'MRO Supply Chain Survey'!C28" +"1/((1-(F6/D6))*C14)" +"D14/C14-1" +"IF(SUM('Workforce Mgmt Survey'!C4:C29)<11,""High"",IF(SUM('Workforce Mgmt Survey'!C4:C29)>14,""Low"",""Moderate""))" +"'Workforce Mgmt Survey'!C36*'Workforce Mgmt Survey'!C34" +"IF(C5=""High"",(1-D14)*D5,IF(C5=""Moderate"",(1-E14)*D5,(1-F14)*D5))" +"D5-E5" +"IF(SUM('Workforce Mgmt Survey'!C4:C29)<11,""High"",IF(SUM('Workforce Mgmt Survey'!C4:C29)>14,""Low"",""Moderate""))" +"'Workforce Mgmt Survey'!C38*'Workforce Mgmt Survey'!C34*1.5" +"(D6-E6)" +"SUM(F5:F6)" +"IF('IT Survey'!C4=1,""Low"",IF('IT Survey'!C4=3,""Low"",IF('IT Survey'!C10=2,""High"",""Moderate"")))" +"'IT Survey'!C19*'IT Survey'!C21" +"IF(C5=""High"",(1-D17)*D5,IF(C5=""Moderate"",(1-E17)*D5,(1-F17)*D5))" +"D5-E5" +"IF('IT Survey'!C4=1,""Low"",IF('IT Survey'!C4=3,""Low"",IF('IT Survey'!C10=2,""High"",""Moderate"")))" +"'IT Survey'!C23*'IT Survey'!C21" +"(D6-E6)" +"IF('IT Survey'!C27=1,""High"",IF('IT Survey'!C27=2,""Moderate"",""Low""))" +"'IT Survey'!C33*'IT Survey'!C35*'IT Survey'!C37" +"IF('IT Survey'!C27=1,""High"",IF('IT Survey'!C27=2,""Moderate"",""Low""))" +"IF(C8=""High"",D20*'General Financial Info Survey'!C14,IF(C8=""Moderate"",E20*'General Financial Info Survey'!C14,(F20)*'General Financial Info Survey'!C14))" +"E8" +"IF('IT Survey'!C15>0, ""High"", ""Low"")" +"'IT Survey'!C15" +"SUM(F5:F8)" +"IF('Capital Investment Survey'!C4=1,""High"",IF('Capital Investment Survey'!C4=3,""Low"",""Moderate""))" +"IF(C5=""High"",(D17)*'General Financial Info Survey'!C14,IF(C5=""Moderate"",(E17)*'General Financial Info Survey'!C14,(F17)*'General Financial Info Survey'!C14))" +"E5" +"IF('Capital Investment Survey'!C9=1,""High"",IF('Capital Investment Survey'!C9=3,""Low"",""Moderate""))" +"IF(C6=""High"", D18*'Capital Investment Survey'!C24*'Capital Investment Survey'!C26,IF(C6=""Moderate"", E18*'Capital Investment Survey'!C24*'Capital Investment Survey'!C26, F18*'Capital Investment Survey'!C24*'Capital Investment Survey'!C26))" +"IF('Capital Investment Survey'!C14=1,""High"",IF('Capital Investment Survey'!C14=3,""Low"",""Moderate""))" +"IF(C7=""High"", D19*'Capital Investment Survey'!C24*'Capital Investment Survey'!C26,IF(C7=""Moderate"", E19*'Capital Investment Survey'!C24*'Capital Investment Survey'!C26, F19*'Capital Investment Survey'!C24*'Capital Investment Survey'!C26))" +"IF('Capital Investment Survey'!C9=1,""High"",IF('Capital Investment Survey'!C9=3,""Low"",""Moderate""))" +"'Capital Investment Survey'!C34/5" +"IF(C8=""High"",D8*(1-D20),IF(C8=""Moderate"",D8*(1-E20),D8*(1-F20)))" +"-(E8-D8)" +"IF('Capital Investment Survey'!C9=1,""High"",IF('Capital Investment Survey'!C9=3,""Low"",""Moderate""))" +"'Capital Investment Survey'!C28*'Capital Investment Survey'!C30*'Capital Investment Survey'!C32" +"D9-E9" +"SUM(F5:F9)" +"IF('Asset Productivity Survey'!C4=3,""Low"",IF('Asset Productivity Survey'!C4=1,""High"",""Moderate""))" +"IF(C5=""High"",(D13)*'Asset Productivity Survey'!C23,IF(C5=""Moderate"",(E13)*'Asset Productivity Survey'!C23,(F13)*'Asset Productivity Survey'!C23))" +"E5" +"IF('Asset Productivity Survey'!C4=3,""Low"",IF('Asset Productivity Survey'!C4=1,""High"",""Moderate""))" +"IF(C6=""High"",(D14)*'Asset Productivity Survey'!C25,IF(C6=""Moderate"",(E14)*'Asset Productivity Survey'!C25,(F14)*'Asset Productivity Survey'!C25))" +"SUM(F5:F6)" +"IF('Operating Risk Survey'!C4=3,""Low"",IF('Operating Risk Survey'!C4=1,""High"",""Moderate""))" +"'Operating Risk Survey'!C16/5" +"IF(C5=""High"",(1-D15)*D5,IF(C5=""Moderate"",(1-E15)*D5,(1-F15)*D5))" +"D5-E5" +"IF('Operating Risk Survey'!C10=3,""Low"",IF('Operating Risk Survey'!C10=1,""High"",""Moderate""))" +"'Operating Risk Survey'!C18/5" +"(D6-E6)" +"IF('Operating Risk Survey'!C10=3,""Low"",IF('Operating Risk Survey'!C10=1,""High"",""Moderate""))" +"IF(C7=""High"",(1-D17)*'Operating Risk Survey'!C20,IF(C7=""Moderate"",(1-E17)*'Operating Risk Survey'!C20,(1-F17)*'Operating Risk Survey'!C20))" +"-(D7-E7)" +"SUM(F5:F7)" +"332.58+1145.05+104.33+201.22+3858.45+502.54+260.81+3056.62+4688.77+30110.17+95662.68+123.83+53.23+6125.3+455.95+98.69+84.73+122.04+119.14+84.42+21.46+1538.08+15.79+1241.86+71.07+5.53+7708.85+54.49+109.19+1084.91+11.27+4607.01+19629.81+3354.59+77.83+137.9+9.61+1726.68+20623.56+281.24+14.16+19.58+67.25+150.2+177.6+46.77+110.94+129.51+79.31+166.85+119.77+93.55+133.61+16.96+83.02+48.68+67.77+70.46+65.04+93.97+96.98+84.64+122.07+78.81+26.29+55.62+97.57+146.68+211.44+54.01+259.53+51351.85+132.78+99.57+117.34+134.83+34.17+64.56+128.8+9249.67+22708.93+7.33+3429.78+140.75+80.38+125.43+136.52+118.1+84.51+152.73+165.46+113.87+16.17-1.38+247.62+1035.7+213.21+1924.82+158.02+143.66+129.05+18.76+815.53+53.44+12839.13+16200.39" +"C5/C9" +"G9*0.78" +"3022.74+183.29+5.97+912.61+168.48+2.65+44.64+483.57+2687.49+11782.08+33.91+76696.76" +"C7/C9" +"G9*0.22" +"SUM(B5:B7)" +"C5+C7" +"-211262.95*12" +"SUM(B14-B15)" +"'[9]Balance Sheet'!$W$15" +"+F19-H19" +"SUM(D18:D21)" +"F18+F19+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!" +"SUM(J18:J19)" +"+'[5]Balance Sheet'!C32" +"+'[5]Balance Sheet'!C31" +"+'[5]Balance Sheet'!C34" +"+'[5]Balance Sheet'!C30" +"+'[5]Balance Sheet'!C35" +"+D31+D29+D26+D27+D30+D32" +"SUM(J26:J32)" +"'[8]Balance Sheet'!$W$41" +"+#REF!-#REF!" +"D22+D36" +"+F36+F34+F22" +"'[9]Balance Sheet'!$W$56" +"'[9]Balance Sheet'!$W$57" +"SUM(D45:D47)" +"'[10]Balance Sheet'!$H$58" +"'[10]Balance Sheet'!$N$59" +"'[10]Balance Sheet'!$N$56+'[10]Balance Sheet'!$N$60" +"SUM(D53:D55)" +"H59-D59" +"SUM(F53:F59)" +"+'[5]Balance Sheet'!C65" +"+'[6]Formal BS'!E65" +"D66" +"SUM(F66:F69)" +"SUM(J66:J68)" +"'[9]Balance Sheet'!$W$84" +"'[9]Balance Sheet'!$W$85" +"'[9]Balance Sheet'!$W$86" +"'Formal IS'!C45" +"SUM(D79:D83)" +"D48+D85" +"+F85+F75+F71+F63" +"+J85+J71+J63" +"+M85+M71+M63+M75" +"SUM(Q20:Q87)" +"[5]IS!$F$20" +"SUM(C14:C15)" +"[9]IS!$P$18+[9]IS!$P$25" +"[7]IS!$P$30" +"#REF!" +"C17-C23-C24" +"[9]IS!$P$38" +"[7]IS!$P$63" +"C39-C19" +"SUM(E26:E40)-E43" +"[9]IS!$P$18" +"[9]IS!$P$25" +"SUM(F51:F52)" +"L32+N32+P32" +"-'Formal IS'!F51*0.5" +"-'Formal IS'!F51*0.5" +"SUM(L38:P38)" +"'Formal IS'!C39*0.3" +"'Formal IS'!C39*0.7" +"-'Formal IS'!F52*0.5" +"-'Formal IS'!F52*0.5" +"SUM(L32:L45)" +"SUM(R32:R44)" +"+'Formal IS'!C45" +"'Formal IS'!C23" +"9765+1" +"F16-F17" +"'Formal IS'!C43" +"4188+373" +"-4188-373" +"'Formal BS'!C45" +"'Formal BS'!D45" +"SUM(F13:F24)" +"SUM(G13:G16)" +"SUM(F29:F29)" +"'Formal BS'!D81" +"'[1]1998'!$L$65+70355" +"SUM(F34:F39)" +"SUM(G38:G39)" +"+F40+F31+F26" +"F42+F44" +"'Formal BS'!D18" +"F46-M46" +"+G46-G50" +"NOW()" +"25506+43455" +"+J7+H7+F7" +"SUM(D7:D12)" +"SUM(D13:D19)" +"'[2]1997'!$J$69" +"+L23+L16+L9+N11" +"130000+35000" +"+L25" +"344253-N25-N23" +"+L27+L18+L11+N9" +"SUM(L20:L28)" +"SUM(N23:N27)" +"SUM(K35:K36)" +"+L37" +"+L37+L27+L18+L11+80728" +"27905" +"300-844" +"SUM(K39:K40)" +"+L23+L40+L16+L9-21718" +"+L29+L37+L40" +"SUM(M37:M40)" +"+L29+L40+L37" +"-3266" +"2410+169+932+2141+993-2326" +"SUM(K45:K47)" +"+M37+L48" +"+N37+L48" +"44082.4" +"+L51+M40" +"+N41" +"SUM(L43:L51)" +"SUM(M48:M51)" +"+N43+L48+L51" +"+M48+L56" +"+L56+N48" +"+L58+M51" +"+L58+N51" +"+N52" +"SUM(L53:L58)" +"SUM(M55:M59)" +"+N53+L56+L58" +"+'Formal IS'!#REF!" +"+M56+L65" +"+N56+L65" +"-3229+50" +"+M58+L68" +"+N58+L68" +"+N59" +"+L68+L65+N60" +"+'[3]Formal IS'!$E$17-15000+548" +"251100" +"+'[4]Formal IS'!E16" +"103300+125900+161600" +"+'Formal IS'!#REF!" +"+I15+E15+M15" +"319700-125000+335+2850" +"+AA15-S15" +"+Q15+U15" +"1845000+160000-10700+200" +"187811-14451" +"245800+16000" +"+AF15+K15-S15" +"1842000+160000" +"+AM15-AO15" +"+AQ15-Y15" +"+'[4]Formal IS'!E11" +"+U16+Q16" +"SUM(E15:E17)" +"176279" +"149721" +"350520" +"266880-125219" +"+'[3]Formal IS'!E24-0.6" +"+'[4]Formal IS'!E24" +"12800+13000+13100+500+500+500" +"43100-4200" +"64200-830" +"163400+6600" +"80290" +"207600+4200" +"+'[3]Formal IS'!E25" +"1400+1400+1400" +"6600-2853" +"993+4281+932+608" +"+E18-E24" +"+#REF!-AD24" +"+'[3]Formal IS'!$E$41+'[3]Formal IS'!$E$42" +"-1000+73" +"-51+837" +"E26+E39+E40+E38" +"-200-300-400" +"-1000-1937" +"-5000-4800-4500" +"-18800+4457" +"671-903" +"900+900+900" +"11500+1822" +"E43+E45-E48-E49" +"+I51+E51+M51-Q51" +"+U51+Q51-Y51" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"A2" +"SUM(C15:E15)" +"918312+241244-161222-192179" +"SUM(C15:C32)" +"S7" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C55)" +"A2" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"A2" +"SUM(C21:I21)" +"18622+17540" +"-23337-23333-23333-23333-23333-23333" +"SUM(C21:C39)" +"A2" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"+A2" +"SUM(E14:Q14)" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"'E1.XLS '!A5" +"A2" +"SUM(C15:E15)" +"SUM(C15:C32)" +"S7" +"'E1.XLS '!A7" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"'E1.XLS '!A5" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"'E1.XLS '!A5" +"A2" +"-30000-30000" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"'E1.XLS '!A5" +"A2" +"SUM(C14:O14)" +"1117+10151" +"SUM(C14:C18)" +"-19662-20015" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"'E1.XLS '!A7" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"'E1.XLS '!A5" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"'E1.XLS '!A7" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"'E1.XLS '!A5" +"A2" +"-35937-82827" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"'E1.XLS '!A7" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"'E1.XLS '!A7" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"'E1.XLS '!A7" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"'E1.XLS '!A5" +"E18YTD.XLS!A7" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"E18YTD.XLS!A7" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"E18YTD.XLS!A7" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"'E1.XLS '!A5" +"+A2" +"SUM(E14:Q14)" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"'E1.XLS '!A3" +"A2" +"SUM(C15:E15)" +"SUM(C15:C32)" +"S7" +"'E1.XLS '!A3" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"'E1.XLS '!A3" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"'E1.XLS '!A3" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"'E1.XLS '!A3" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"'E1.XLS '!A3" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"'E1.XLS '!A3" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"'E1.XLS '!A3" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"'E1.XLS '!A3" +"A2" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"'E1.XLS '!A3" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"'E1.XLS '!A3" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"'E1.XLS '!A3" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"'E1.XLS '!A3" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"'E1.XLS '!A3" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"'E1.XLS '!A3" +"+A2" +"SUM(E14:Q14)" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"'E1.XLS '!A3" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"'E1.XLS '!A3" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"'E1.XLS '!A5" +"A2" +"SUM(C16:E16)" +"SUM(C15:C32)" +"S7" +"'E1.XLS '!A7" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"'E1.XLS '!A7" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"'E1.XLS '!A7" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"'E1.XLS '!A5" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"-463-463" +"-2561-2561" +"SUM(C19:C21)" +"2561+2561" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"'E1.XLS '!A7" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"'E1.XLS '!A5" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"'E1.XLS '!A7" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"A2" +"'E1.XLS '!A7" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"'E1.XLS '!A7" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"'E1.XLS '!A7" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"'E1.XLS '!A7" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"E18YTD.XLS!A7" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"E18YTD.XLS!A7" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"E18YTD.XLS!A7" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"'E1.XLS '!A5" +"+A2" +"SUM(E14:Q14)" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"A2" +"SUM(C15:E15)" +"SUM(C15:C32)" +"S7" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"A2" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"+A2" +"SUM(E14:Q14)" +"144020" +"-1534328+1598218" +"-144020" +"SUM(E14:E22)" +"1534328-1598218" +"SUM(E30:E32)" +"+E23+E33" +"G37" +"I37" +"+A2" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"A2" +"SUM(C15:E15)" +"-211-C18" +"-249.6-G18" +"SUM(C15:C32)" +"S7" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"1152+1935" +"A2" +"(1128000-1149000)*2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"A2" +"SUM(C14:O14)" +"1464581.53+1005948.46" +"2892099-C18" +"SUM(C14:C18)" +"-366914.76-874550.2+112417.62-0.5" +"-21953+1166325-1303078-19143" +"SUM(C19:C21)" +"874+367" +"1166325-1303078-19143" +"SUM(E36:E44)" +"SUM(M55:O55)" +"SUM(M36:M61)" +"Q7" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"A2" +"9436484-C15" +"SUM(C15:E15)" +"10254369.14-G15" +"SUM(C15:C28)" +"S7" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"A2" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"A2" +"-150433.29-C15" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"-726.22-C53" +"SUM(C46:C65)" +"A2" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"A2" +"+E18+G18" +"SUM(K18:AA18)" +"SUM(E18:E31)" +"223196" +"14895" +"SUM(E36:E38)" +"SUM(E33+E40)" +"+A1" +"+A2" +"SUM(E14:Q14)" +"E18+E19" +"64157-268+16093" +"324985+228139" +"SUM(E14:E22)" +"E32-2" +"-79982+16093-0.5" +"SUM(E30:E32)" +"+E23+E33" +"I37" +"E37" +"+A2" +"A2" +"A2" +"SUM(H9:H29)" +"SUM(R9:R34)" +"495*12" +"N47*12" +"12*495" +"320*9" +"286*3" +"286*12" +"12*286" +"9*286" +"218*12" +"11*212" +"260*12" +"11*260" +"SUM(H47:H59)" +"SUM(R47:R60)" +"H36+H61" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"SUM(J4:K4)" +"SUM(M4:U4)" +"SUBTOTAL(9,H2:H10)" +"SUM(J4:J10)" +"SUBTOTAL(9,H12:H12)" +"SUM(J12)" +"12241*6" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"A2" +"SUM(C15:E15)" +"SUM(C15:C32)" +"S7" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"A2" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"A2" +"+E18+G18" +"SUM(K18:AA18)" +"SUM(E18:E31)" +"SUM(G36:G38)" +"SUM(E33+E40)" +"+A1" +"+A2" +"SUM(E14:Q14)" +"-G17" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"I23" +"+A2" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"'E1.XLS '!A2" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"E5.XLS!A2" +"A2" +"SUM(C14:O14)" +"SUM(E14:E18)" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"E5.XLS!A2" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"E5.XLS!A2" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"'E1.XLS '!A2" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"E5.XLS!A2" +"A2" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"'E1.XLS '!A2" +"'E1.XLS '!A7" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"'E1.XLS '!A2" +"+A2" +"SUM(E14:Q14)" +"18518671-3160427-782068" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"E5.XLS!A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"E5.XLS!A2" +"'E1.XLS '!A7" +"A2" +"SUM(C15:E15)" +"SUM(C15:C32)" +"S7" +"'E1.XLS '!A7" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"E5.XLS!A2" +"A2" +"SUM(C14:O14)" +"329352+171687" +"Q62" +"SUM(C14:C18)" +"SUM(E15:E18)" +"-75494-86602" +"E46" +"SUM(C19:C21)" +"-4716-4716" +"-104624-109675" +"SUM(E36:E44)" +"M57-O57" +"SUM(M36:M61)" +"Q7" +"E5.XLS!A2" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"1629470-1605889" +"SUM(C34:C46)" +"A2" +"E5.XLS!A2" +"A2" +"-7048842+29013+173053" +"5910066-29013-173053" +"SUM(C15:E15)" +"SUM(C15:C27)" +"S7" +"E5.XLS!A2" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"E5.XLS!A2" +"A2" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"E5.XLS!A2" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E45)" +"SUM(W23:W49)-W48" +"A2" +"SUM(G52:G63)" +"E2.XLS!A2" +"E5.XLS!A7" +"A2" +"E2.XLS!A8" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"E2.XLS!A2" +"'E1.XLS '!A7" +"+A2" +"SUM(E14:Q14)" +"-1104062+321995" +"SUM(E17:Q17)-1" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"E5.XLS!A2" +"A2" +"A2" +"E5.XLS!A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"'E1.XLS '!A7" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"E5.XLS!A2" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"SUM(C19:C21)" +"SUM(E18:E21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"E5.XLS!A2" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"E5.XLS!A2" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"E5.XLS!A2" +"A2" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"E5.XLS!A2" +"E5.XLS!A7" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"E5.XLS!A2" +"'E1.XLS '!A7" +"+A2" +"SUM(E14:Q14)" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"E5.XLS!A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"+'E1.XLS '!A7" +"A2" +"123302-88316" +"SUM(C16:E16)" +"SUM(C15:C32)" +"S7" +"+'E1.XLS '!A7" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"+'E1.XLS '!A7" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"+'E1.XLS '!A7" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"+'E1.XLS '!A7" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"-11435-11436" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"+'E1.XLS '!A7" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"+'E1.XLS '!A7" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"+'E1.XLS '!A7" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"A2" +"+'E1.XLS '!A7" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"+'E1.XLS '!A7" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"+'E1.XLS '!A7" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"+'E1.XLS '!A7" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"+'E1.XLS '!A7" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"+'E1.XLS '!A7" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"+'E1.XLS '!A7" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"'E1.XLS '!A7" +"+A2" +"SUM(E14:Q14)" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"A2" +"SUM(C15:E15)" +"SUM(C15:C32)" +"S7" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"A2" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"+A2" +"SUM(E14:Q14)" +"360881-344513" +"-419795+116800" +"-474454" +"SUM(E14:E22)" +"SUM(E30:E32)" +"SUM(E35:O35)" +"+E23+E33" +"+I23+I33+I35" +"+A2" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"A2" +"SUM(C15:E15)" +"SUM(C15:C32)" +"S7" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"81859962-81859356" +"O8" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"A2" +"SUM(C21:I21)" +"-1083258-873000-525000" +"SUM(C21:C39)" +"A2" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"+A2" +"SUM(E14:Q14)" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"A2" +"SUM(C15:E15)" +"SUM(C15:C32)" +"S7" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"A2" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"'E1.XLS '!A5" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"'E1.XLS '!A2" +"+A2" +"SUM(E14:Q14)" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"'E1.XLS '!A7" +"A2" +"SUM(C16:E16)" +"SUM(C15:C32)" +"S7" +"'E1.XLS '!A7" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"'E1.XLS '!A7" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"'E1.XLS '!A7" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"'E1.XLS '!A7" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"-36000-20807+702" +"SUM(C19:C21)" +"+M41+O41" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"'E1.XLS '!A7" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"'E1.XLS '!A7" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"'E1.XLS '!A7" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"A2" +"'E1.XLS '!A7" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"'E1.XLS '!A7" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"'E1.XLS '!A7" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"'E1.XLS '!A7" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"'E1.XLS '!A7" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"'E1.XLS '!A7" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"'E1.XLS '!A7" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"'[1]31P'!A7:A8" +"+A2" +"SUM(E14:Q14)" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"'E1.XLS '!A5" +"A2" +"SUM(C16:E16)" +"SUM(C15:C32)" +"S7" +"'E1.XLS '!A7" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"'E1.XLS '!A5" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"'E1.XLS '!A7" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"'E1.XLS '!A5" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"-6000-48275-41515" +"SUM(C19:C21)" +"48275+41515" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"'E1.XLS '!A7" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"'E1.XLS '!A5" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"'E1.XLS '!A7" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"A2" +"'E1.XLS '!A7" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"'E1.XLS '!A7" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"'E1.XLS '!A7" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"'E1.XLS '!A7" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"E18YTD.XLS!A7" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"E18YTD.XLS!A7" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"E18YTD.XLS!A7" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"'E1.XLS '!A5" +"+A2" +"SUM(E14:Q14)" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"'E1.XLS '!A7" +"A2" +"SUM(C16:E16)" +"SUM(C15:C32)" +"S7" +"'E1.XLS '!A7" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"'E1.XLS '!A7" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"'E1.XLS '!A7" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"'E1.XLS '!A7" +"A2" +"SUM(C14:O14)" +"-16052-74509" +"SUM(C14:C18)" +"SUM(C19:C21)" +"+M41+O41" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"'E1.XLS '!A7" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"'E1.XLS '!A7" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"'E1.XLS '!A7" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"A2" +"'E1.XLS '!A7" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"'E1.XLS '!A7" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"'E1.XLS '!A7" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"'E1.XLS '!A7" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"E18YTD.XLS!A7" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"E18YTD.XLS!A7" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"'E1.XLS '!A7" +"+A2" +"SUM(E14:Q14)" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"E18YTD.XLS!A7" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"A2" +"SUM(C15:E15)" +"SUM(C15:C32)" +"S7" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"A2" +"-711520-C15" +"SUM(C15:E15)" +"-G15-688042" +"-21736.93-C16" +"-G16" +"0-C17" +"SUM(C15:C28)" +"S7" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"A2" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"+A2" +"SUM(E14:Q14)" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"E37" +"I37" +"+A2" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"'E1.XLS '!A5" +"A2" +"SUM(C15:E15)" +"SUM(C15:C32)" +"S7" +"'E1.XLS '!A5" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"'E1.XLS '!A5" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"'E1.XLS '!A5" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"'E1.XLS '!A5" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"'E1.XLS '!A5" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"'E1.XLS '!A5" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"'E1.XLS '!A5" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"'E1.XLS '!A5" +"A2" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"'E1.XLS '!A5" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"'E1.XLS '!A5" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"'E1.XLS '!A7" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"'E1.XLS '!A5" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"'E1.XLS '!A5" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"'E1.XLS '!A5" +"+A2" +"SUM(E14:Q14)" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"'E1.XLS '!A5" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"A2" +"SUM(C15:E15)" +"SUM(C15:C32)" +"S7" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"A2" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"+'E1.XLS '!A7" +"+A2" +"SUM(E14:Q14)" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"+'E1.XLS '!A7" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"'E1.XLS '!A3" +"A2" +"SUM(C15:E15)" +"SUM(C15:C32)" +"S7" +"'E1.XLS '!A3" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"'E1.XLS '!A3" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"'E1.XLS '!A3" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"'E1.XLS '!A3" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"'E1.XLS '!A3" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"'E1.XLS '!A3" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"'E1.XLS '!A3" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"'E1.XLS '!A3" +"A2" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"'E1.XLS '!A3" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"'E1.XLS '!A3" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"'E1.XLS '!A3" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"'E1.XLS '!A3" +"E18YTD.XLS!A7" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"'E1.XLS '!A3" +"A2" +"E18YTD.XLS!A8" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"'E1.XLS '!A3" +"+A2" +"E18YTD.XLS!A8" +"SUM(E14:Q14)" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"'E1.XLS '!A3" +"E18YTD.XLS!A8" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"'E1.XLS '!A3" +"A2" +"SUM(C15:E15)" +"SUM(C15:C32)" +"S7" +"'E1.XLS '!A3" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"'E1.XLS '!A3" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"'E1.XLS '!A3" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"'E1.XLS '!A3" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"'E1.XLS '!A3" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"'E1.XLS '!A3" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"'E1.XLS '!A3" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"'E1.XLS '!A3" +"A2" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"'E1.XLS '!A3" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"'E1.XLS '!A3" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"'E1.XLS '!A3" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"'E1.XLS '!A3" +"E18YTD.XLS!A7" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"'E1.XLS '!A3" +"A2" +"E18YTD.XLS!A8" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"'E1.XLS '!A3" +"+A2" +"SUM(E14:Q14)" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"E18YTD.XLS!A8" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"+'E1.XLS '!A7" +"A2" +"SUM(C15:E15)" +"SUM(C15:C32)" +"S7" +"+'E1.XLS '!A7" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"+'E1.XLS '!A7" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"+'E1.XLS '!A7" +"A2" +"5660796-5956141+301142" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"+'E1.XLS '!A7" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"+'E1.XLS '!A7" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"+'E1.XLS '!A7" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"+'E1.XLS '!A7" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"A2" +"+'E1.XLS '!A7" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"+'E1.XLS '!A7" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"+'E1.XLS '!A7" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"+'E1.XLS '!A7" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"+'E1.XLS '!A7" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"+'E1.XLS '!A7" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"+'E1.XLS '!A7" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"'[1]31P'!A7:A8" +"+A2" +"SUM(E14:Q14)" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"'E1.XLS '!A2" +"A2" +"SUM(C15:E15)" +"SUM(C15:C32)" +"S7" +"'E1.XLS '!A2" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"'E1.XLS '!A2" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"'E1.XLS '!A2" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"'E1.XLS '!A2" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"'E1.XLS '!A2" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C47)" +"A2" +"'E1.XLS '!A2" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"'E1.XLS '!A2" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"'E1.XLS '!A2" +"A2" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"'E1.XLS '!A2" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"'E1.XLS '!A2" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"'E1.XLS '!A2" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"'E1.XLS '!A2" +"'E1.XLS '!A7" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"'E1.XLS '!A2" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"'E1.XLS '!A2" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"+A2" +"SUM(E14:Q14)" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"'E1.XLS '!A3" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"'E1.XLS '!A2" +"A2" +"SUM(C15:E15)" +"SUM(C15:C32)" +"S7" +"'E1.XLS '!A2" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"'E1.XLS '!A2" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"'E1.XLS '!A2" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"'E1.XLS '!A2" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"'E1.XLS '!A2" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C47)" +"A2" +"'E1.XLS '!A2" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"'E1.XLS '!A2" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"'E1.XLS '!A2" +"A2" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"'E1.XLS '!A2" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"'E1.XLS '!A2" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"'E1.XLS '!A2" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"'E1.XLS '!A2" +"'E1.XLS '!A7" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"'E1.XLS '!A2" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"'E1.XLS '!A2" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"+A2" +"SUM(E14:Q14)" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"'E1.XLS '!A3" +"A2" +"A2" +"#REF!" +"A2" +"SUM(C15:E15)" +"SUM(C15:C32)" +"S7" +"#REF!" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"#REF!" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"#REF!" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"#REF!" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"#REF!" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"#REF!" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"#REF!" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"#REF!" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"#REF!" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"+A2" +"SUM(E14:Q14)" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"+E31.XLS!A3" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"A2" +"SUM(C15:E15)" +"SUM(C15:C32)" +"S7" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"'E1.XLS '!A5" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"'E1.XLS '!A5" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"A2" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"E5.XLS!A2" +"+A2" +"SUM(E14:Q14)" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"A2" +"SUM(C15:E15)" +"SUM(C15:C32)" +"S7" +"'E1.XLS '!A7" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"'E1.XLS '!A7" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"'E1.XLS '!A7" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"E2.XLS!A7" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"-4836-4836" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"'E1.XLS '!A7" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"'E1.XLS '!A7" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"'E1.XLS '!A7" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"A2" +"'E1.XLS '!A7" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"'E1.XLS '!A7" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"'E1.XLS '!A7" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"'E1.XLS '!A7" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"E2.XLS!A7" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"'E1.XLS '!A7" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"'E1.XLS '!A7" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"E2.XLS!A2" +"+A2" +"SUM(E14:Q14)" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"'E1.XLS '!A7" +"A2" +"SUM(C15:E15)" +"SUM(C15:C32)" +"S7" +"'E1.XLS '!A7" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"'E1.XLS '!A7" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"'E1.XLS '!A7" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"'E1.XLS '!A7" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"'E1.XLS '!A7" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"'E1.XLS '!A7" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"'E1.XLS '!A7" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"A2" +"'E1.XLS '!A7" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"'E1.XLS '!A7" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"'E1.XLS '!A7" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"'E1.XLS '!A7" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"'E1.XLS '!A7" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"'E1.XLS '!A7" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"'E1.XLS '!A7" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"'E1.XLS '!A7" +"+A2" +"SUM(E14:Q14)" +"-15073333+346622" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"'E1.XLS '!A3" +"A2" +"SUM(C15:E15)" +"SUM(C15:C32)" +"S7" +"'E1.XLS '!A3" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"'E1.XLS '!A3" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"'E1.XLS '!A7" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"'E1.XLS '!A7" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"'E1.XLS '!A7" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"'E1.XLS '!A7" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"'E1.XLS '!A7" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"A2" +"'E1.XLS '!A7" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"'E1.XLS '!A7" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"'E1.XLS '!A7" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"'E1.XLS '!A7" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"'E1.XLS '!A3" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"'E1.XLS '!A7" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"'E1.XLS '!A7" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"'E1.XLS '!A5" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"'E1.XLS '!A3" +"+A2" +"SUM(E14:Q14)" +"-13303799-453" +"-74936-453" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"'E1.XLS '!A3" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"'E1.XLS '!A5" +"A2" +"SUM(C15:E15)" +"SUM(C15:C32)" +"S7" +"'E1.XLS '!A5" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"'E1.XLS '!A5" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"'E1.XLS '!A5" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"'E1.XLS '!A5" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"'E1.XLS '!A5" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"'E1.XLS '!A5" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"'E1.XLS '!A5" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"'E1.XLS '!A5" +"A2" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"'E1.XLS '!A5" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"'E1.XLS '!A5" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"'E1.XLS '!A7" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"'E1.XLS '!A5" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"'E1.XLS '!A5" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"'E1.XLS '!A5" +"+A2" +"SUM(E14:Q14)" +"-10099350-122" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"'E1.XLS '!A5" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"+'E1.XLS '!A7" +"A2" +"-53563-33846" +"SUM(C16:E16)" +"-7117-324" +"SUM(C15:C32)" +"S7" +"+'E1.XLS '!A7" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"+'E1.XLS '!A7" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"612161-306081" +"19487+205513" +"SUM(C41:C49)" +"U7" +"+'E1.XLS '!A7" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"+'E1.XLS '!A7" +"A2" +"SUM(C14:O14)" +"23699192+563492" +"SUM(C14:C18)" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"+'E1.XLS '!A7" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"+'E1.XLS '!A7" +"A2" +"SUM(C15:E15)" +"12253545+993253" +"SUM(C15:C28)" +"S7" +"+'E1.XLS '!A7" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"A2" +"+'E1.XLS '!A7" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"+'E1.XLS '!A7" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"+'E1.XLS '!A7" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"+'E1.XLS '!A7" +"A2" +"-534020.12+445483" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"+'E1.XLS '!A7" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"+'E1.XLS '!A7" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"'E1.XLS '!A5" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"139704+1350+59415+30000+32400+34075+7816+142200+19234+52008+139704+1350+30000+34075+7816" +"51152+30000+32602+142200+54101+20000+30000" +"56256+142200+1672" +"142200+58471" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"+'E1.XLS '!A7" +"+A2" +"SUM(E14:Q14)" +"-10097664+4550663" +"10823337-15374000" +"4550663-1618068+438940+1+346539" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"'E1.XLS '!A3" +"A2" +"SUM(C15:E15)" +"SUM(C15:C32)" +"S7" +"'E1.XLS '!A3" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"'E1.XLS '!A3" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"'E1.XLS '!A3" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"'E1.XLS '!A3" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"'E1.XLS '!A3" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"'E1.XLS '!A3" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"'E1.XLS '!A3" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"'E1.XLS '!A3" +"A2" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"'E1.XLS '!A3" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"'E1.XLS '!A3" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"'E1.XLS '!A3" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"'E1.XLS '!A3" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"'E1.XLS '!A3" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"'E1.XLS '!A3" +"+A2" +"SUM(E14:Q14)" +"-10091129+6366848" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"'E1.XLS '!A3" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"+'E1.XLS '!A7" +"A2" +"SUM(C15:E15)" +"-123302+88316" +"-41888-3315-576" +"SUM(C15:C32)" +"S7" +"+'E1.XLS '!A7" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"+'E1.XLS '!A7" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"+'E1.XLS '!A7" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"+'E1.XLS '!A7" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"+'E1.XLS '!A7" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"+'E1.XLS '!A7" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"+'E1.XLS '!A7" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"A2" +"+'E1.XLS '!A7" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"+'E1.XLS '!A7" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"+'E1.XLS '!A7" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"+'E1.XLS '!A7" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"+'E1.XLS '!A7" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"+'E1.XLS '!A7" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"+'E1.XLS '!A7" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"'E1.XLS '!A3" +"+'E1.XLS '!A7" +"+A2" +"SUM(E14:Q14)" +"434532.71-158380" +"663152-276152-1448960" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"'E1.XLS '!A3" +"A2" +"SUM(C16:E16)" +"SUM(C15:C32)" +"S7" +"'E1.XLS '!A7" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"'E1.XLS '!A7" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"'E1.XLS '!A7" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"'E1.XLS '!A3" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"-11377-3229-8194" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"'E1.XLS '!A3" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"'E1.XLS '!A3" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"'E1.XLS '!A3" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"'E1.XLS '!A3" +"A2" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"'E1.XLS '!A3" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"'E1.XLS '!A3" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"'E1.XLS '!A3" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"'E1.XLS '!A3" +"E18YTD.XLS!A7" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"'E1.XLS '!A3" +"E18YTD.XLS!A7" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"'E1.XLS '!A3" +"'[1]31P'!A7:A8" +"+A2" +"SUM(E14:Q14)" +"7975-3347" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"'E1.XLS '!A3" +"E18YTD.XLS!A7" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"+'E1.XLS '!A7" +"A2" +"SUM(C16:E16)" +"SUM(C15:C32)" +"S7" +"+'E1.XLS '!A7" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"+'E1.XLS '!A7" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"-96494-96494" +"SUM(C41:C49)" +"U7" +"+'E1.XLS '!A7" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"+'E1.XLS '!A7" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"+'E1.XLS '!A7" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"SUM(C34:C46)" +"A2" +"+'E1.XLS '!A7" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"+'E1.XLS '!A7" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"A2" +"+'E1.XLS '!A7" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"+'E1.XLS '!A7" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"+'E1.XLS '!A7" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"+'E1.XLS '!A7" +"A2" +"-116781+100559" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"+'E1.XLS '!A7" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"+'E1.XLS '!A7" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"+'E1.XLS '!A7" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"'E1.XLS '!A3" +"+A2" +"SUM(E14:Q14)" +"-3611104+1764000" +"-1847000-104" +"1847104+48198" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"A2" +"A2" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"'E1.XLS '!A5" +"A2" +"SUM(C16:E16)" +"SUM(C15:C32)" +"S7" +"'E1.XLS '!A7" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"'E1.XLS '!A7" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"'E1.XLS '!A7" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"'E1.XLS '!A5" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"-8160-5861" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"'E1.XLS '!A5" +"A2" +"SUM(C18:I18)" +"SUM(C18:C29)" +"374171+91530" +"SUM(C34:C46)" +"A2" +"'E1.XLS '!A5" +"A2" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"'E1.XLS '!A5" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"'E1.XLS '!A5" +"A2" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"'E1.XLS '!A7" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"'E1.XLS '!A7" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"'E1.XLS '!A7" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"'E1.XLS '!A7" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"'E1.XLS '!A7" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"'E1.XLS '!A7" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"'E1.XLS '!A5" +"+A2" +"SUM(E14:Q14)" +"SUM(E14:E22)" +"SUM(E30:E32)" +"+E23+E33" +"+A2" +"A2" +"A2" +"I11-E11" +"SUM(G11:G16)" +"SUM(G19:G25)" +"G17+G26+G35+G37" +"SUM(G47:G50)" +"G39+G52" +"SUM(G57:G58)" +"CELL(""filename"")" +"I11-E11" +"SUM(G11:G14)" +"SUM(G17:G23)" +"G15+G24+G33+G35" +"SUM(G45:G48)" +"G37+G50" +"CELL(""filename"")" +"NOW()" +"I11-E11" +"SUM(G11:G14)" +"SUM(G17:G23)" +"SUM(G26:G33)" +"G15+G24+G34+G36" +"SUM(G46:G49)" +"G38+G51" +"CELL(""filename"")" +"I10-E10" +"SUM(E10:E20)" +"SUM(G10:G22)" +"SUM(G32)" +"G24+G34" +"CELL(""filename"")" +"I10-E10" +"SUM(E10:E20)" +"SUM(G30)" +"G22+G32" +"CELL(""filename"")" +"I10-E10" +"SUM(E10:E20)" +"SUM(G30)" +"G22+G32" +"CELL(""filename"")" +"I10-E10" +"SUM(E10:E20)" +"SUM(G30)" +"G22+G32" +"CELL(""filename"")" +"I10-E10" +"SUM(E10:E20)" +"SUM(G30)" +"G22+G32" +"CELL(""filename"")" +"I10-E10" +"SUM(E10:E20)" +"SUM(G30)" +"G22+G32" +"CELL(""filename"")" +"I10-E10" +"-28818837+5577900" +"SUM(E10:E27)" +"SUM(G36)" +"G28+G38" +"CELL(""filename"")" +"I10-E10" +"SUM(G10:G13)" +"SUM(G16:G22)" +"SUM(G25:G32)" +"G14+G23+G33+G35" +"SUM(G45:G48)" +"G37+G50" +"CELL(""filename"")" +"I10-E10" +"SUM(E10:E20)" +"SUM(G10:G22)" +"SUM(G32)" +"G24+G34" +"CELL(""filename"")" +"I10-E10" +"SUM(E10:E20)" +"SUM(G30)" +"G22+G32" +"CELL(""filename"")" +"I10-E10" +"SUM(E10:E20)" +"SUM(G30)" +"G22+G32" +"CELL(""filename"")" +"I10-E10" +"SUM(E10:E20)" +"SUM(G30)" +"G22+G32" +"CELL(""filename"")" +"I10-E10" +"SUM(E10:E20)" +"SUM(G30)" +"G22+G32" +"CELL(""filename"")" +"I10-E10" +"SUM(E10:E20)" +"SUM(G30)" +"G22+G32" +"CELL(""filename"")" +"I10-E10" +"SUM(E14:E29)" +"SUM(G10:G29)" +"-171015697+16338160" +"SUM(G39:G41)" +"SUM(G39:G42)" +"G31+G44" +"CELL(""filename"")" +"I10-E10" +"SUM(E10:E25)" +"SUM(G35:G37)" +"SUM(G35:G38)" +"G27+G40" +"CELL(""filename"")" +"I10-E10" +"SUM(G10:G12)" +"SUM(G22)" +"SUM(E10:E23)" +"SUM(G33)" +"G25+G35" +"CELL(""filename"")" +"I10-E10" +"SUM(G10:G12)" +"SUM(G22)" +"SUM(E10:E23)" +"SUM(G33)" +"G25+G35" +"CELL(""filename"")" +"I10-E10" +"SUM(G10:G12)" +"SUM(G22)" +"SUM(E10:E23)" +"SUM(G33)" +"G25+G35" +"CELL(""filename"")" +"I10-E10" +"171015697-16338160" +"SUM(E10:E22)" +"SUM(G10:G24)" +"G26+G34" +"CELL(""filename"")" +"I10-E10" +"SUM(E10:E20)" +"SUM(G10:G22)" +"SUM(G32)" +"G24+G34" +"CELL(""filename"")" +"I10-E10" +"SUM(E10:E20)" +"SUM(G30)" +"G22+G32" +"CELL(""filename"")" +"I10-E10" +"SUM(E10:E20)" +"SUM(G30)" +"G22+G32" +"CELL(""filename"")" +"I10-E10" +"SUM(E10:E20)" +"SUM(G30)" +"G22+G32" +"CELL(""filename"")" +"I10-E10" +"SUM(E10:E20)" +"SUM(G30)" +"G22+G32" +"CELL(""filename"")" +"I10-E10" +"SUM(E10:E20)" +"SUM(G30)" +"G22+G32" +"CELL(""filename"")" +"I10-E10" +"SUM(G10:G12)" +"SUM(G22)" +"SUM(E10:E23)" +"SUM(G33)" +"G25+G35" +"CELL(""filename"")" +"I10-E10" +"SUM(G10:G12)" +"SUM(G22)" +"SUM(E10:E23)" +"SUM(G33)" +"G25+G35" +"CELL(""filename"")" +"I10-E10" +"SUM(G10:G12)" +"SUM(G22)" +"SUM(E10:E23)" +"SUM(G33)" +"G25+G35" +"CELL(""filename"")" +"I10-E10" +"SUM(G10:G12)" +"SUM(G22)" +"SUM(E10:E23)" +"SUM(G33)" +"G25+G35" +"CELL(""filename"")" +"I10-E10" +"SUM(G10:G12)" +"SUM(G22)" +"SUM(E10:E23)" +"SUM(G10:G24)" +"SUM(J10:J25)" +"SUM(G34)" +"G26+G36" +"G39+G41+G43" +"CELL(""filename"")" +"I10-E10" +"SUM(G10:G12)" +"SUM(G22)" +"SUM(E10:E27)" +"SUM(G36)" +"G28+G38" +"CELL(""filename"")" +"I10-E10" +"SUM(E10:E25)" +"SUM(G10:G26)" +"SUM(G36)" +"G28+G49" +"CELL(""filename"")" +"I10-E10" +"SUM(E10:E25)" +"SUM(G10:G26)" +"SUM(G36)" +"G28+G49" +"CELL(""filename"")" +"I10-E10" +"SUM(G10:G12)" +"SUM(G22)" +"SUM(E10:E23)" +"SUM(G33)" +"G25+G35" +"CELL(""filename"")" +"I10-E10" +"SUM(G10:G12)" +"SUM(G22)" +"SUM(E10:E23)" +"SUM(G33)" +"G25+G35" +"CELL(""filename"")" +"I10-E10" +"SUM(G10:G12)" +"SUM(G22)" +"SUM(E10:E23)" +"SUM(G33)" +"G25+G35" +"CELL(""filename"")" +"I10-E10" +"-28818837" +"SUM(E10:E25)" +"SUM(G34)" +"G26+G36" +"G39-G43" +"SUM(G43:G44)" +"'[1]TRW Spacepark'!F20+'[1]TRW Sunnyvale'!F20" +"G20/(1+($D$5/12))^$L20" +"K20/(1+($D$5/12))^$L20" +"M20-N20" +"R20+S20" +"M21-N21+O20" +"(($D$7*0.039781)+372285)" +"(((D7*0.97)*O7*97)/360)+(((D7*0.03)*P7*97)/360)" +"G7+H7" +"L7+M7+N7" +"O7+2%" +"D7-G7" +"($D$32*0.036667)" +"(((D8*0.97)*O8*(C8-B8)/360)+(((D8*0.03)*P8*(C8-B8)/360)))" +"($D$32*0.03)" +"+E6-C7" +"RATE(98,-19675.08,1222400.54)" +"E7-C8" +"B29-D29" +"E28*0.010061" +"SUM(B7:B126)" +"SUM(G8:G14)" +"+G16-J16" +"SUM(G18:G29)" +"SUM(G46:G47)" +"SUM(G54:G56)" +"SUM(G8:G59)/2" +"G16" +"G30" +"G48" +"G57" +"SUM(D65:D69)" +"SUM(E8:E17)" +"+E18-H18" +"SUM(E20:E32)" +"SUM(H63:H76)" +"SUM(E80:E87)" +"+E91" +"SUM(E7:E132)/2" +"SUM(J7:J132)" +"+C10" +"C10/60" +"E10-D11+C11" +"SUM(D11:D23)" +"+A24+31" +"+F69+1" +"+C10" +"E10-D11+C11" +"SUM(D11:D20)" +"+A21+31" +"+F21+1" +"1200000+100000" +"C6-D7" +"E7-D8" +"H25-H26" +"SUM(C6:C66)" +"SUM(D7:D66)" +"1200000+100000" +"C6-D7" +"E7-D8" +"E27/39" +"SUM(C6:C66)" +"SUM(D7:D66)" +"1200000+100000" +"1200000/60+100000/12" +"+C6-D7" +"+E7-D8" +"+E17-D18+C18" +"1200000/60+$C$18/12" +"SUM(D7:D27)" +"1200000/60+$C$30/12" +"1200000/60+$C$42/12" +"SUM(C6:C66)" +"SUM(D7:D66)" +"$D$6/118" +"+D6+D7-E7" +"$D$6/118+$D$7/117" +"+F7+D8-E8" +"-161798.16+92680.86" +"$D$6/118+$D$7/117+$D$8/116" +"$D$6/118+$D$7/117+$D$8/116+$D$9/115" +"$D$6/118+$D$7/117+$D$8/116+$D$9/115+$D$10/114" +"$D$6/118+$D$7/117+$D$8/116+$D$9/115+$D$10/114+$D$11/113+$D$12/112" +"$D$6/118+$D$7/117+$D$8/116+$D$9/115+$D$10/114+$D$11/113+$D$12/112+$D$13/111" +"(SUM($D$6:D15)-SUM($E$6:E14))/(120-C14)" +"SUM(D6:D124)" +"SUM(E7:E124)" +"$C$6/12" +"+C6-D7" +"+E7-D8+C8" +"$C$6/12+$C$9/12" +"$C$18/12+$C$9/12" +"E21/F22" +"E21-D22" +"SUM(D7:D66)" +"$C$6/12" +"+C6-D7" +"+E7-D8+C8" +"$C$6/12+$C$9/12" +"$C$18/12+$C$9/12" +"$C$18/12+$C$21/12" +"$C$30/12+$C$21/12" +"$C$30/12+$C$33/12" +"$C$42/12+$C$33/12" +"$C$42/12+$C$45/12" +"$C$54/12+$C$45/12" +"$C$54/12+$C$57/12" +"$C$57/12" +"SUM(C6:C69)" +"SUM(D7:D69)" +"SUM(H3:H5)" +"$F$19-H19" +"$F$19/($E$4*2)" +"K19-H20" +"K31/48" +"K31/(E4-B31)" +"K31/(E4-B31)" +"C10" +"C10/60" +"E10-D11+C11" +"E12/58" +"SUM(D11:D23)" +"E18/F19" +"E18-D19" +"SUM(D19:D24)" +"SUM(D11:D70)" +"B4-D4" +"PMT(0.73109%,(54),(-1597225.17),0)" +"C10-E10" +"IPMT(0.73109%,1,F10,-B10,0)" +"PMT(0.73109%,(60-6),(-1597225.17),0)" +"RATE(120,62725.56,-5000000,0)" +"C3-F3" +"L3-F4" +"L9-N10" +"PMT(0.73109%,(60-6),(159923.74-5000000),0)" +"PPMT(0.73109%,1,P10,-L9,0)" +"IPMT(0.73109%,1,P10,-L9,0)" +"SUM(M10:M64)" +"'[1]Adv. GFY'!C12" +"+'[1]Adv. GFY'!G22" +"SUM(E8:Q8)" +"+'[1]Arch Dioc. - Chicago'!B26" +"+'[1]Arch Dioc. - Chicago'!E26" +"+[1]Astros!E51" +"+[1]Browns!E90" +"+[1]Browns!G90" +"'[1]BICC-GenCable'!B76" +"+'[1]BICC-GenCable'!D76" +"'[1]BICC-GenCable'!C76" +"+'[1]BICC-GenCable'!E76" +"+'[1]BICC Europe'!D22" +"+'[1]BICC Europe'!H22" +"+[1]Chase!B27" +"+[1]Chase!E27" +"'[1]Eli Lilly'!B28" +"+[1]Excelsior!D55" +"+[1]Excelsior!B55" +"+[1]Excelsior!E55" +"SUM(F16:Q16)" +"+'[1]Ft. Hamilton'!D28" +"+[1]Giants!E130" +"+[1]Giants!H130" +"+[1]Giants!G130" +"'[1]Infomart-Nexcomm'!B109" +"+'[1]Infomart-Nexcomm'!D109" +"+'[1]Infomart-Nexcomm'!C109" +"+'[1]Infomart-Nexcomm'!E109" +"+'[1]Infomart-Nexcomm'!F109" +"+[1]Macerich!B19" +"+[1]Macerich!C19" +"+'[1]Molded Fiberglass'!B23" +"+'[1]Molded Fiberglass'!C23" +"+'[1]Molded Fiberglass'!E23" +"+'[1]Ocean Spray'!B57" +"+'[1]Ocean Spray'!C57" +"+'[1]Ocean Spray'!E57" +"+[1]OCR!B31" +"+[1]OCR!C31" +"+[1]OCR!E31" +"+[1]Owens!B57" +"+[1]Owens!C57" +"+'[1]Owens Canada'!C21" +"+'[1]Packaged Ice'!B67" +"+'[1]Packaged Ice'!E67" +"+'[1]Packaged Ice'!C67" +"+'[1]Packaged Ice'!G67" +"+'[1]JC Penney'!B23" +"+[1]Pilkington!B23" +"+[1]Pilkington!F23" +"+[1]Polaroid!B66" +"+[1]Polaroid!C66" +"+[1]Polaroid!E66" +"+[1]Polaroid!F66" +"+[1]Quaker!B23" +"+'[1]Quebecor-WCP '!B75" +"+'[1]Quebecor-WCP '!C75" +"+'[1]Quebecor-WCP '!E75+'[1]Quebecor-WCP '!G75+'[1]Quebecor-WCP '!H75" +"+'[1]Quebecor-WCP '!I75" +"+[1]Rich!F27" +"+[1]RidgeTool!B34" +"+[1]RidgeTool!C34" +"+[1]RidgeTool!E34" +"+'[1]Simon Prop Grp'!B113" +"+'[1]Simon Prop Grp'!C113" +"+'[1]Simon Prop Grp'!E113" +"+'[1]Springs Ind.'!B34" +"+'[1]Springs Ind.'!C34" +"+'[1]Springs Ind.'!E34" +"+[1]Starwood!B22" +"+[1]Starwood!C22" +"+[1]Suiza!B58" +"+[1]Suiza!C58" +"+[1]Suiza!E58" +"+[1]SWMarine!B32" +"+[1]SWMarine!C32" +"+[1]SWMarine!E32" +"+[1]TRW!B51" +"+[1]TRW!E51" +"+[1]TRW!F51" +"+[1]TYCO!B41" +"+[1]TYCO!C41" +"+[1]TYCO!E41" +"+'[1]Cash Transactions'!D72" +"+'[1]985 Tem Multi-Project Costs'!B9" +"+'[1]Uncleared 890'!E904" +"+'[1]Due Diligence'!D14" +"SUM(E7:E45)" +"SUM(E47:H47)" +"SUM(I47:J47)" +"SUM(O47)" +"P47-P28" +"SUM(R54:R59)" +"+R47-R60" +"E48" +"I48" +"K48" +"+R68+R69" +"P28" +"O48+P48+N47" +"R47-R70" +"SUM(E68:E73)" +"A2" +"A2" +"ELIST.XLS!A5" +"A2" +"SUM(C19:E19)" +"SUM(C19:C23)" +"SUM(C30:C38)" +"A2" +"'E1.XLS '!A5" +"A2" +"SUM(C18:I18)" +"-90908-87708" +"-353-63" +"-19734-5966" +"-124674-1534" +"-373513-113258" +"SUM(M18:M43)" +"-84919" +"-53688.63" +"17596-17596.01" +"-59134+22632" +"-12404.12-22352.91" +"-548063-300449" +"568925.43+1014674.24-2494235-3356561+1977322.19" +"-283333.33-7777.77" +"-42630.96-43334.73" +"-17188.68+24632.52" +"1045673.17-1056531+140371.62+11147" +"52731-11147" +"766319-1116187+492966.12" +"1063312.99-3509533+1032256.24" +"-237787.11-23787" +"-214000.11" +"4623996.14+2434860.28" +"-483941.04-302836.05" +"33896+959156" +"1295331.05-2489073+223896.96" +"614866.92-3099-1092240" +"64590.97+65162.73+17577.47-342409.05" +"934897.07+342409.05-1369074+541407.31" +"-84999-60000" +"-82621-2598.85+1835.5+368034+3871837.1-6654351+3312286" +"5431939.58+5086215.21-4012898.01-3312286" +"-872320.95-916084.5" +"1148446-1258415+1120554.21" +"-2874-117681+3641826.29-8350943+2291593.43" +"163173.2+180673.6+445279.24+4715" +"3057542.25-2713477+1903002.48" +"-11666.66-2499.99" +"-959156" +"-110000-30000" +"-5308157" +"82621+981098.09+2598.85-1835.5-1671459+318074.39" +"-1007640-3473400+409000+195801.51" +"-74295.59+204818.94+74295.59" +"-225138.12-541464.72+225138.12" +"4481040+294570" +"1007640.12+5662678.75+197578.02-7782467+5124744.26" +"219141.54+413688.05" +"912521+900132.99" +"SUM(E48:E109)" +"SUM(M48:M108)" +"A2" +"E8.XLS!A5" +"A2" +"-64829633.5+6000000" +"SUM(C15:E15)" +"SUM(C15:C28)" +"S7" +"ELIST.XLS!A5" +"A2" +"E8.XLS!A7" +"SUM(C21:I21)" +"SUM(C21:C39)" +"A2" +"ELIST.XLS!A5" +"A2" +"SUM(C15:E15)" +"SUM(C15:C32)" +"S7" +"A2" +"SUM(E14:O14)" +"SUM(E12:E35)" +"U7" +"A2" +"SUM(C18:O18)" +"SUM(C18:C27)" +"SUM(C32:C36)" +"SUM(C41:C49)" +"U7" +"A2" +"SUM(E15:K15)" +"SUM(E15:E33)" +"O7" +"O8" +"A2" +"SUM(C14:O14)" +"SUM(C14:C18)" +"SUM(C19:C21)" +"SUM(E36:E44)" +"SUM(M36:M61)" +"Q7" +"A2" +"SUM(K16:M16)" +"SUM(O16:U16)" +"+Y16+AA16" +"SUM(K15:K19)" +"SUM(O26:U26)" +"SUM(M26:M35)" +"SUM(M36:M41)" +"K43+K20" +"A2" +"A2" +"SUM(E15:I15)" +"SUM(C15:C33)" +"M7" +"A2" +"+E24+G24+I24+M24+O24+Q24+S24" +"SUM(E24:E44)" +"SUM(W23:W48)-W47" +"A2" +"SUM(G51:G62)" +"A2" +"SUM(C15:K15)" +"SUM(A33:K33)" +"SUM(C33:C37)" +"SUM(C44:C59)" +"A2" +"E14.XLS!A5" +"E14.XLS!A7" +"A2" +"SUM(C16:I16)" +"SUM(C15:C38)" +"SUM(K16:K38)" +"SUM(C46:C65)" +"A2" +"A2" +"+E20+G20" +"SUM(K20:AA20)" +"SUM(I36:AA36)" +"SUM(E20:E37)" +"A2" +"E8.XLS!A7" +"+A2" +"SUM(E14:Q14)" +"E17+E18+E22" +"SUM(K14:K22)" +"I23" +"-I23" +"SUM(G30:G32)" +"+G23+G33" +"+A2" +"A2" +"SUM(E31:E33)" +"SUM(E38:E43)" +"SUM(E58:E66)" +"A2" +"-'[2]SAP Standard'!$AE$5" +"-'[2]SAP Standard'!$AE$7" +"-'[2]SAP Standard'!$AE$9" +"-'[2]SAP Standard'!$AE$10" +"+'[1]SAP Standard'!$AE$5" +"+'[1]SAP Standard'!$AE$7" +"+'[1]SAP Standard'!$AE$9" +"+'[1]SAP Standard'!$AE$10" +"-'[3]SAP Standard'!$AE$5" +"-'[3]SAP Standard'!$AE$7" +"-'[3]SAP Standard'!$AE$9" +"-'[3]SAP Standard'!$AE$10" +"-'[3]SAP Standard'!$AE$11" +"-'[3]SAP Standard'!$AE$12" +"-'[3]SAP Standard'!$AE$13" +"-'[3]SAP Standard'!$AE$14" +"+'[4]SAP Standard'!$AE$5" +"+'[4]SAP Standard'!$AE$7" +"+'[4]SAP Standard'!$AE$9" +"+'[4]SAP Standard'!$AE$10" +"+'[4]SAP Standard'!$AE$11" +"+'[4]SAP Standard'!$AE$12" +"+'[4]SAP Standard'!$AE$13" +"+'[4]SAP Standard'!$AE$14" +"-B10" +"-NOX, Regi" +"-_SO2, Regi" +"CELL(""filename"",A1)" +"Buyout!D72" +"-33832*591.16" +"-42290*591.16" +"B14+D14+F14+H14+J14+L14+N14+R14+T14+X14+Z14+V14" +"Buyout!I49+Buyout!I50" +"Buyout!I57+Buyout!I58" +"B18+D18+F18+H18+J18+L18+N18+R18+T18+X18+Z18+P18+V14" +"Buyout!I51+Buyout!I52" +"Buyout!I59+Buyout!I60" +"SUM(D18:D19)" +"SUM(AB17:AB19)" +"B14+B20" +"B25+D25+F25+H25+J25+L25+N25+R25+T25+X25+Z25+P25+V25" +"Buyout!K51+Buyout!K52" +"Buyout!K59+Buyout!K60" +"'Note 3'!D75" +"Buyout!K49+Buyout!K50" +"Buyout!K57+Buyout!K58" +"-J14" +"SUM(B25:B29)" +"SUM(N26:N29)" +"SUM(R25:R30)" +"B14+B20+B31" +"B33*-0.35" +"B31*0.35" +"B35+B37" +"(B26+B25)*-0.35" +"D26*-0.35" +"R25*-0.35" +"J29*-0.35" +"(AB29+AB27)*-0.35" +"CELL(""filename"",A1)" +"225000-4145-10184-33832-42290-13959" +"33832+42290+13959" +"Buyout!D72" +"-33832*591.16" +"-42290*591.16" +"-13959*2149.75" +"B10+D10+F10+H10+J10+L10+N10" +"Buyout!I49+Buyout!I50" +"Buyout!I57+Buyout!I58" +"Buyout!I51+Buyout!I52" +"Buyout!I59+Buyout!I60" +"SUM(D13:D14)" +"B10+B15" +"Buyout!K51+Buyout!K52" +"Buyout!K59+Buyout!K60" +"'Note 3'!D75" +"Buyout!K49+Buyout!K50" +"-J10" +"SUM(B20:B23)" +"B10+B15+B24" +"B26*-0.35" +"B24*0.35" +"B28+B30" +"B20*-0.35" +"J23*-0.35" +"SUM(B62:B64)" +"J10" +"22270703-988314" +"SUM(F78)" +"Buyout!D119" +"J23" +"B74+B79+B86" +"-F79*0.35" +"CELL(""filename"",A1)" +"225000-4145-10184-33832-42290-13959" +"33832+42290+13959" +"Buyout!D72" +"-33832*591.16" +"-42290*591.16" +"-13959*2149.75" +"B10+D10+F10+H10+J10+L10+N10" +"Buyout!I49+Buyout!I50" +"Buyout!I57+Buyout!I58" +"Buyout!I51+Buyout!I52" +"Buyout!I59+Buyout!I60" +"SUM(D13:D14)" +"B10+B15" +"Buyout!K51+Buyout!K52" +"Buyout!K59+Buyout!K60" +"'Note 3'!D75" +"Buyout!K49+Buyout!K50" +"-J10" +"SUM(B20:B23)" +"B10+B15+B24" +"B26*-0.35" +"B24*0.35" +"B28+B30" +"B20*-0.35" +"J23*-0.35" +"SUM(B62:B64)" +"J10" +"22270703-988314" +"SUM(F78)" +"Buyout!D119" +"J23" +"B74+B79+B86" +"-F79*0.35" +"SUM(D25:D27)" +"D27" +"D28-D29" +"SUM(D35:D41)" +"D30+D42" +"D25" +"I49+K49" +"-C49*$C$17" +"-I49" +"G25" +"-(C51*$C$16)" +"G51-K51" +"-((C51/75000)*41314000)" +"SUM(D49:D52)" +"D35+D37+D41" +"D36+D40" +"G35+G37+G41" +"G36+G40" +"D53+D61" +"(I49+I50+I57+I58)" +"I51+I52+I59+I60" +"-D74" +"K51+K52+K59+K60" +"0.35*D78" +"-0.35*D79" +"SUM(D86:D87)" +"-C93*$C$17" +"-C95*$C$16" +"D97+D104" +"D106-G63" +"CELL(""filename"",A1)" +"SUM(D19:D20)" +"G20*C11" +"D26*D27" +"D28-D29" +"D28-D29-D31" +"D30/G19" +"D32*0.35" +"(D31*0.35)" +"SUM(D60:D62)" +"D62" +"SUM(D70:D76)" +"D65+D77" +"D60" +"D84*$C$12" +"G84-K84" +"G60" +"D86*$C$11" +"(D86/75000)*$D$30" +"SUM(G84:G87)" +"D70+D72+D76" +"D71+D75" +"G70+G72+G76" +"G71+G75" +"G88+G96" +"D32*-0.35" +"-(D31*0.35)" +"K98*0.35" +"SUM(D14:D15)" +"-D14*C7" +"-14329*C7" +"D22-D23" +"-D24" +"SUM(D24:D29)" +"0.35*D31" +"0.35*D29" +"SUM(D21:D22)" +"G22*C12" +"G28*G29" +"G30-G31" +"G30-G31-G33" +"D21*C13" +"-G32" +"-D70" +"-D44" +"SUM(D74:D76)" +"D70+D71+D77" +"-(G34*0.35)" +"D44*0.35" +"-(G33*0.35)" +"SUBTOTAL(9,F42:F160)" +"SUBTOTAL(9,F162:F174)" +"SUBTOTAL(9,F176:F189)" +"SUBTOTAL(9,F191:F192)" +"SUBTOTAL(9,F194:F311)" +"SUBTOTAL(9,F313:F335)" +"SUBTOTAL(9,F337:F616)" +"SUBTOTAL(9,F618:F618)" +"SUBTOTAL(9,F620:F716)" +"SUBTOTAL(9,F722:F753)" +"SUBTOTAL(9,F755:F770)" +"SUBTOTAL(9,F772:F799)" +"SUBTOTAL(9,F801:F827)" +"SUBTOTAL(9,F829:F835)" +"SUBTOTAL(9,F837:F839)" +"SUBTOTAL(9,F841:F855)" +"SUBTOTAL(9,F857:F868)" +"SUBTOTAL(9,F872:F879)" +"SUBTOTAL(9,F883:F1079)" +"SUBTOTAL(9,F1098:F1276)" +"SUBTOTAL(9,F1278:F1283)" +"SUBTOTAL(9,F1289:F1359)" +"SUBTOTAL(9,F1389:F1406)" +"SUBTOTAL(9,F1408:F1416)" +"SUBTOTAL(9,F1418:F1492)" +"SUBTOTAL(9,F1502:F1506)" +"SUBTOTAL(9,F1508:F1526)" +"SUBTOTAL(9,F1552:F1625)" +"SUBTOTAL(9,F1627:F1729)" +"SUBTOTAL(9,F1872:F1900)" +"SUBTOTAL(9,F1902:F1956)" +"SUBTOTAL(9,F1958:F1997)" +"SUBTOTAL(9,F2009:F2540)" +"SUBTOTAL(9,F2549:F2584)" +"SUBTOTAL(9,F2586:F2794)" +"SUBTOTAL(9,F2796:F2816)" +"SUBTOTAL(9,F2820:F2839)" +"SUBTOTAL(9,F2856:F2872)" +"SUBTOTAL(9,F2874:F2897)" +"SUBTOTAL(9,F2899:F2920)" +"SUBTOTAL(9,F2922:F2968)" +"SUBTOTAL(9,F2970:F3069)" +"SUBTOTAL(9,F3071:F3322)" +"SUBTOTAL(9,F3333:F3477)" +"SUBTOTAL(9,F3479:F4374)" +"SUBTOTAL(9,F4376:F4617)" +"SUBTOTAL(9,F4817:F4962)" +"SUBTOTAL(9,F4979:F5031)" +"SUBTOTAL(9,F5141:F5252)" +"SUBTOTAL(9,F5257:F5388)" +"SUBTOTAL(9,F5390:F5480)" +"SUBTOTAL(9,F5595:F5625)" +"SUBTOTAL(9,F5631:F5640)" +"SUBTOTAL(9,F5642:F5680)" +"SUBTOTAL(9,F5682:F5763)" +"SUBTOTAL(9,F5788:F5874)" +"SUBTOTAL(9,F5876:F5945)" +"SUBTOTAL(9,F5947:F5984)" +"SUBTOTAL(9,F5990:F6116)" +"SUBTOTAL(9,F6198:F6339)" +"SUBTOTAL(9,F6380:F6643)" +"SUBTOTAL(9,F6670:F6785)" +"SUBTOTAL(9,F6880:F6883)" +"SUBTOTAL(9,F5:F7081)" +"+C6-D6" +"+C9-D9" +"SUM(E8:E12)" +"E13" +"E15+E16" +"E17*0.037995" +"E17-E18" +"((E17*0.037995)+(E20*0.35))*-1" +"(E13*0.037995)+((E13-(E13*0.037995))*0.35)" +"SUM(E32:E38)" +"E30+E39" +"E41*0.35*-1" +"E39*0.35" +"SUM(E43:E44)" +"SUM(E51:E62)" +"E49+E63" +"SUM(E74:E76)" +"SUM(E79:E86)" +"E87+E77" +"E90+E89" +"E87*0.35" +"E99+E108" +"E112*0.00475" +"E111-E113" +"((E112*0.00475)+(E115*0.35))*-1" +"(E108*0.00475)+(E108-(E108*0.00475))*0.35" +"SUM(E125:E128)" +"E129+E123" +"E144+E149" +"E153*0.03" +"((E153*0.03)+(E156*0.35))*-1" +"(E149*0.03)+((E149-(E149*0.03))*0.35)" +"SUM(G7:H7)" +"SUM(G7:G9)" +"+G10+G12" +"340041182" +"SUM(E24:G24)" +"SUM(H24:J24)" +"SUM(E24:E25)" +"0.37" +"E26*E27" +"315128340-E24-E31" +"196672150-J24" +"E24+E31+E38" +"E46*E48" +"--220368226" +"--47985791" +"--9833613" +"--15980288" +"SUM(G7:H7)" +"SUM(G7:G9)" +"+G10+G12" +"340041182" +"SUM(E24:G24)" +"SUM(H24:J24)" +"16264546+138597138" +"SUM(E24:E25)" +"0.37" +"E26*E27" +"315128340-E24-E31" +"196672150-J24" +"200013737-E25-E32" +"14634597-J25" +"E24+E31+E38" +"E46*E48" +"--220368226" +"--47985791" +"--9833613" +"--15980288" +"E50-E53" +"SUM(G7:H7)" +"SUM(G7:G9)" +"+G10+G12" +"340041182" +"SUM(E24:G24)" +"SUM(H24:J24)" +"SUM(E24:E25)" +"0.3695" +"E26*E27" +"315128340-E24-E31" +"196672150-J24" +"E24+E31+E38" +"E46*E48" +"--220368226" +"--47985791" +"--9833613" +"--15980288" +"NOW()" +"+C10-B10" +"SUM(B13:B18)" +"+B10+B19+B28" +"+B30+B32" +"B33*-0.35" +"SUM(B36:B42)" +"B43+B53" +"B10+B55" +"-B55/B10" +"CELL(""Filename"",A1)" +"NOW()" +"-162-40" +"+C10-B10" +"SUM(B13:B18)" +"+B10+B19+B28" +"+B30+B32" +"B33*-0.35" +"SUM(B36:B42)" +"B43+B53" +"B10+B55" +"-B55/B10" +"SUM(B67:B68)" +"SUM(B80:B82)" +"CELL(""Filename"",A1)" +"NOW()" +"+C10-B10" +"SUM(B13:B19)" +"SUM(B23:B28)" +"+B10+B20+B29" +"+B31+B33" +"B34*-0.35" +"B44+B54" +"B10+B56" +"-B56/B10" +"CELL(""Filename"",A1)" +"NOW()" +"+C10-B10" +"SUM(B13:B20)" +"SUM(B24:B36)" +"+B10+B21+B37" +"+B39+B41" +"B42*-0.35" +"SUM(B45:B51)" +"B37*0.35" +"SUM(B55:B63)" +"B52+B64" +"B10+B66" +"-B66/B10" +"CELL(""Filename"",A1)" +"NOW()" +"+RETAIL4!A2" +"+C10-B10" +"SUM(B13:B19)" +"+B10+B20+B30" +"+B32+B34" +"B35*-0.35" +"B30*0.35" +"B45+B55" +"B10+B57" +"-B57/B10" +"CELL(""Filename"",A1)" +"SUM(H3:H6)" +"SUM(H10:H11)" +"-95.7" +"SUM(H17:H19)" +"NOW()" +"+C10-B10" +"SUM(B13:B20)" +"SUM(B24:B34)" +"+B10+B21+B35" +"+B37+B39" +"B40*-0.35" +"SUM(B43:B49)" +"B35*0.35" +"SUM(B53:B61)" +"B50+B62" +"B10+B64" +"-B64/B10" +"SUM(C81:C83)" +"CELL(""Filename"",A1)" +"NOW()" +"+C10-B10" +"SUM(B13:B19)" +"+B10+B20+B30" +"+B32+B34" +"B35*-0.35" +"B30*0.35" +"B45+B55" +"B10+B57" +"-B57/B10" +"C74+C76" +"CELL(""Filename"",A1)" +"NOW()" +"+C10-B10" +"SUM(B13:B20)" +"SUM(B24:B34)" +"+B10+B21+B35" +"+B37+B39" +"B40*-0.35" +"SUM(B43:B49)" +"B35*0.35" +"SUM(B53:B61)" +"B50+B62" +"B10+B64" +"-B64/B10" +"SUM(C86:C95)" +"CELL(""Filename"",A1)" +"NOW()" +"+C10-B10" +"SUM(B13:B19)" +"+B10+B20+B30" +"+B32+B34" +"B35*-0.35" +"B30*0.35" +"B45+B55" +"B10+B57" +"-B57/B10" +"C75+C77" +"CELL(""Filename"",A1)" +"NOW()" +"+C10-B10" +"SUM(B13:B20)" +"SUM(B24:B36)" +"+B10+B21+B37" +"+B39+B41" +"B42*-0.35" +"SUM(B45:B51)" +"B37*0.35" +"SUM(B55:B63)" +"B52+B64" +"B10+B66" +"-B66/B10" +"CELL(""Filename"",A1)" +"NOW()" +"+RETAIL4!A2" +"+C10-B10" +"SUM(B13:B19)" +"+B10+B20+B30" +"+B32+B34" +"B35*-0.35" +"B30*0.35" +"B45+B55" +"B10+B57" +"-B57/B10" +"CELL(""Filename"",A1)" +"CELL(""filename"",A4)" +"+C9-E9" +"SUM(C9:C24)" +"CELL(""filename"",A4)" +"+C9-E9" +"12699-29750+175-9419+11674" +"163+13156" +"4195-3968" +"1260-3722" +"-26800+23294+3624" +"-19671+18772" +"12362+37906" +"525+8279+5479" +"-21265+30566" +"-21520+21526" +"-8336+7294" +"-10710+9684" +"-74135+98802" +"-55623+72957" +"12810-85865+1329-9480+91066" +"-75365+91066" +"SUM(C9:C24)" +"CELL(""filename"",A4)" +"+C9-E9" +"SUM(C9:C24)" +"CELL(""filename"",A4)" +"+C9-E9" +"-243854+98+3+(1000000*0.35)" +"-458449+(1400000*0.35)-24571" +"1441+5093" +"SUM(C9:C24)" +"CELL(""filename"",A4)" +"+C9-E9" +"343256-1049-3264-399500-3656" +"-79242+90825" +"SUM(C9:C24)" +"SUM(H2:AE2)" +"SUM(F2:AC2)" +"tblINTCHG_IMPEXP!E2" +"tblINTCHG_IMPEXP!E4" +"tblINTCHG_IMPEXP!E6" +"tblINTCHG_IMPEXP!E7" +"tblINTCHG_IMPEXP!E14" +"tblINTCHG_IMPEXP!E16" +"tblINTCHG_IMPEXP!E17" +"tblINTCHG_IMPEXP!E18" +"tblINTCHG_IMPEXP!E20" +"tblINTCHG_IMPEXP!E22" +"tblINTCHG_IMPEXP!E23" +"tblINTCHG_IMPEXP!E26" +"tblINTCHG_IMPEXP!E27" +"tblINTCHG_IMPEXP!E28" +"tblINTCHG_IMPEXP!E30" +"tblINTCHG_IMPEXP!E31" +"tblINTCHG_IMPEXP!E32" +"tblINTCHG_IMPEXP!E34" +"tblINTCHG_IMPEXP!E35" +"tblINTCHG_IMPEXP!E37" +"tblINTCHG_IMPEXP!E38" +"tblINTCHG_IMPEXP!E39" +"tblINTCHG_IMPEXP!E40" +"tblINTCHG_IMPEXP!E41" +"tblINTCHG_IMPEXP!E42" +"tblINTCHG_IMPEXP!E43" +"tblINTCHG_IMPEXP!E44" +"E5/(E5+F5)" +"F5/(E5+F5)" +"E35/(E35+F35)+IF(E35+F35=0,,0)" +"(C126-B126)+(G126-E126)" +"(D126-B126)+(H126-F126)+(M126-J126)" +"(D126-B126)+(H126-E126)+(M126-I126)" +"(G127-E127)+(K127-I127)" +"(H127-E127)+(L127-I127)" +"(C128-B128)+(G128-E128)+(M128-I128)" +"(M140-E140)" +"(M140-F140)" +"(D140-B140)+(D141-E140)+(M140-I140)" +"(M142-E142)" +"(C146-B146)+(M146-E146)" +"(D146-B146)+(M146-F146)" +"(D146-B146)+(M146-E146)" +"(G161-E161)" +"(H161-E161)" +"(G171-B171)" +"(H171-B171)" +"(H171-B171)" +"(G257-E256)" +"(H257-E256)" +"(C278-B278)+(G278-E277)+(M278-I278)" +"(D278-B278)+(H278-F277)+(M278-J278)" +"(D278-B278)+(H278-E277)+(M278-I278)" +"(C296-B296)+(M296-E295)" +"(D296-B296)+(M296-E295)" +"(C297-B297)" +"(D297-B297)" +"(D297-B297)" +"(M326-E325)" +"(M326-F325)" +"(M326-E325)" +"(C351-B351)+(G351-E350)+(Q351-I351)+(M351-S351)" +"(D351-B351)+(H351-F350)+(R351-J351)+(M351-T351)" +"(D351-B351)+(H351-E350)+(R351-I351)+(M351-S351)" +"(C356-B356)+(G356-E355)+(K356-I356)" +"(D356-B356)+(H356-F355)+(L356-J356)" +"(D356-B356)+(H356-E355)+(L356-I356)" +"(G359-E358)+(K359-I359)+(U359-S359)" +"(H359-E358)+(L359-I359)+(V359-S359)" +"(G360-E359)+(M360-I360)" +"(H360-F359)+(M360-J360)" +"SUM(N5:N368)" +"SUM(E11:S11)" +"SUM(B4:D4)" +"SUM(B4:B7)" +"SUM(D11:D15)" +"SUM(B11:D15)" +"SUM(F7:F9)" +"SUM(F13:F16)" +"+F11+F17" +"7866+6649" +"SUM(D2:D1011)" +"SUM(D1015:D1884)" +"SUM(B4:D4)" +"SUM(B4:B6)" +"SUM(D10:D13)" +"SUM(B10:D13)" +"-44578-2876" +"SUM(F7:F9)" +"44578+2876" +"SUM(F13:F16)" +"+F11+F17" +"SUM(D2:D994)" +"SUM(D997:D1866)" +"SUM(F7:F9)" +"SUM(F13:F16)" +"+F11+F17" +"SUM(B4:D4)" +"SUM(B4:B7)" +"SUM(D11:D15)" +"SUM(B11:D15)" +"177513+45924" +"340000-137600" +"SUM(D2:D980)" +"-81334.75-59676.18" +"-133920+44640" +"SUM(D985:D1908)" +"SUM(B4:D4)" +"SUM(B4:B6)" +"SUM(D10:D13)" +"SUM(B10:D13)" +"SUM(F7:F9)" +"SUM(F13:F16)" +"+F11+F17" +"SUM(D2:D894)" +"-401760+133920" +"SUM(D898:D1669)" +"SUM(F7:F9)" +"SUM(F13:F16)" +"+F11+F17" +"SUM(B4:D4)" +"SUM(B4:B7)" +"SUM(D11:D15)" +"SUM(B11:D15)" +"13645638+168000" +"199036+633" +"75+23412" +"513200+33600" +"906000+33600" +"1905600+100800" +"1598113+33600" +"SUM(D2:D986)" +"-560201-641575" +"-242-202148" +"-2252000-33600" +"-1735048-33600" +"-452352+181536" +"-2679800-33600" +"-1931200-67200" +"-7719800-33600" +"-1191200-67200" +"-934913-33600" +"SUM(D989:D1887)" +"'2nd qtr FercRept'!D2355" +"Exchange!E16" +"SUM(F7:F9)" +"'2nd qtr FercRept'!D1191" +"Exchange!E9" +"SUM(F13:F16)" +"+F11+F17" +"SUM(B4:D4)" +"SUM(B4:B7)" +"SUM(D11:D15)" +"SUM(B11:D15)" +"20077013+17600" +"81847+30209" +"184131+97421" +"3200975+17600" +"8635630+17600" +"212369.01+249790.93+325823.54" +"SUM(D2:D1189)" +"-354458-336321" +"-3024800+-35200" +"-6786875+-17600" +"-416774.5-444730.26-498528.11" +"SUM(D1194:D2353)" +"SUM(C3:C11)" +"SUM(D3:D12)" +"SUM(D8:D9)" +"+'Brownsville Operations'!A3" +"SUM(D8:D9)" +"+'Brownsville Operations'!A3" +"SUM(D8:D9)" +"+'Brownsville Operations'!A3" +"SUM(D8:D8)" +"+'Brownsville Operations'!A3" +"SUM(D8:D8)" +"+'Brownsville Operations'!A3" +"SUM(D8:D8)" +"SUM(D8:D9)" +"D13" +"CELL(""filename"")" +"+'4th qtr FERCrept'!D2329" +"Exchange!E10" +"SUM(F7:F9)" +"+'4th qtr FERCrept'!D1185" +"Exchange!E6" +"SUM(F13:F16)" +"+F11+F17" +"2980" +"SUM(B4:D4)" +"SUM(B4:B4)" +"-2980" +"-2880" +"-2976" +"B8+C8+D8" +"SUM(D8:D9)" +"SUM(B8:D9)" +"524252+528000+18691" +"-800" +"197216+45" +"4657022+1856532+841584" +"-26.28" +"6950+16603+15900+139633+2435+1200" +"SUM(D2:D1184)" +"-552880+-652565+-505125" +"-27.99" +"-38366+-12884+-698556" +"-250" +"-1070+-102" +"-1683+-24" +"-7355389" +"-240376" +"-637456" +"-356339" +"-1282632" +"-479980" +"-1477333" +"-229316" +"SUM(D1188:D2328)" +"AG94" +"AG40+AG55+AG71+AG86" +"AG40+AG55" +"E7-E9" +"B2+7" +"SUM(I25:I34)" +"SUM(I38:AF38)" +"I39*I38" +"I41" +"O41" +"SUM(I46:I51)" +"I41" +"SUM(L63:L68)" +"I69*I70" +"I56" +"I80" +"SUM(J88:AF88)" +"AG88+AG73+AG57+AG42" +"AG92*0.1" +"AG92+AG93" +"'Rate Case Assumptions'!F6" +"'Rate Case Assumptions'!E6" +"'Rate Case Assumptions'!F10" +"'Rate Case Assumptions'!E10" +"'Rate Case Assumptions'!F13" +"'Rate Case Assumptions'!E13" +"SUM(B6,D6,F6)" +"'New Load Forecasts'!F6" +"'New Load Forecasts'!E6" +"'New Load Forecasts'!F10" +"'New Load Forecasts'!E10" +"'New Load Forecasts'!F13" +"'New Load Forecasts'!E13" +"'New Load Forecasts'!H6" +"'New Load Forecasts'!G6" +"'New Load Forecasts'!H13" +"'New Load Forecasts'!G13" +"'New Load Forecasts'!K6" +"'New Load Forecasts'!J6" +"'New Load Forecasts'!K10" +"'New Load Forecasts'!J10" +"'New Load Forecasts'!K13" +"'New Load Forecasts'!J13" +"'1500 Sheet'!H6" +"'1500 Sheet'!G6" +"'1500 Sheet'!H10" +"'1500 Sheet'!G10" +"'1500 Sheet'!H13" +"'1500 Sheet'!G13" +"'1500 Sheet'!K6" +"'1500 Sheet'!J6" +"'1500 Sheet'!K10" +"'1500 Sheet'!J10" +"'1500 Sheet'!K13" +"'1500 Sheet'!J13" +"'1900 Sheet'!H6" +"'1900 Sheet'!G6" +"'1900 Sheet'!H10" +"'1900 Sheet'!G10" +"'1900 Sheet'!H13" +"'1900 Sheet'!G13" +"'1900 Sheet'!K6" +"'1900 Sheet'!J6" +"'1900 Sheet'!K10" +"'1900 Sheet'!J10" +"'1900 Sheet'!K13" +"'1900 Sheet'!J13" +"'125 CRAC'!L6" +"'400 CRAC'!L6" +"'125 CRAC'!L10" +"'400 CRAC'!L10" +"'125 CRAC'!M13" +"'400 CRAC'!M13" +"'Rate Case Assumptions'!F6" +"'New Load Forecasts'!H6" +"C20-B20" +"D20/B20" +"'New Load Forecasts'!F6" +"'1900 Sheet'!H6" +"'Rate Case Assumptions'!F10" +"'New Load Forecasts'!H10" +"'New Load Forecasts'!F10" +"'1900 Sheet'!H10" +"'Rate Case Assumptions'!F13" +"'New Load Forecasts'!H13" +"'New Load Forecasts'!F13" +"'1900 Sheet'!H13" +"'New Load Forecasts'!H6" +"(28.1-19.25)" +"ROUND(C4*D4*8760/1000000,3)" +"ROUND((E5-D5)*C5*8760/1000000,3)" +"F6/(F$6+F$10+F$13)" +"SUM(F4:F5)" +"(E8-D8)*C8*8760/1000000" +"(E12-D12)*C12*8760/1000000" +"(28.1-19.25)" +"ROUND(C4*D4*8760/1000000,3)" +"F4" +"H4" +"ROUND((E5-D5)*C5*8760/1000000,3)" +"(G5-D5)*C5*8760/1000000" +"ROUND(D5*$H$16,2)" +"(J5-I5)*C5*8760/1000000" +"I5-D5" +"F6/(F$6+F$10+F$13)" +"SUM(F4:F5)" +"(I5-D5)*C5/(C5+C4)" +"(E8-D8)*C8*8760/1000000" +"G5" +"G5" +"G5" +"D9" +"G5" +"(I8-D8)*C8/(C8+C9)" +"G5" +"G5" +"(E12-D12)*C12*8760/1000000" +"(G12-D12)*C12*8760/1000000" +"(J12-I12)*C12*8760/1000000" +"SUM(C5*(D5+0.5)*8760/1000000,C8*(D8+0.5)*8760/1000000,C12*(D12+0.5)*8760/1000000)" +"SUM(K13,K10,K6)" +"1+H17/H15" +"(28.1-19.25)" +"ROUND(C4*D4*8760/1000000,3)" +"F4" +"H4" +"ROUND((E5-D5)*C5*8760/1000000,3)" +"(G5-D5)*C5*8760/1000000" +"ROUND(D5*$H$16,2)" +"(J5-I5)*C5*8760/1000000" +"I5-D5" +"F6/(F$6+F$10+F$13)" +"SUM(F4:F5)" +"(I5-D5)*C5/(C5+C4)" +"(E8-D8)*C8*8760/1000000" +"G5" +"G5" +"G5" +"D9" +"G5" +"ROUND((I8-D8)*C8/(C8+C9),2)" +"G5" +"G5" +"(E12-D12)*C12*8760/1000000" +"(G12-D12)*C12*8760/1000000" +"(J12-I12)*C12*8760/1000000" +"SUM(C5*(D5+0.5)*8760/1000000,C8*(D8+0.5)*8760/1000000,C12*(D12+0.5)*8760/1000000)" +"SUM(K13,K10,K6)" +"1+H17/H15" +"(28.1-19.25)" +"ROUND(C4*D4*8760/1000000,3)" +"F4" +"H4" +"ROUND((E5-D5)*C5*8760/1000000,3)" +"(G5-D5)*C5*8760/1000000" +"ROUND(D5*$H$16,2)" +"(J5-I5)*C5*8760/1000000" +"I5-D5" +"F6/(F$6+F$10+F$13)" +"SUM(F4:F5)" +"(I5-D5)*C5/(C5+C4)" +"(E8-D8)*C8*8760/1000000" +"G5" +"G5" +"G5" +"D9" +"G5" +"ROUND((I8-D8)*C8/(C8+C9),2)" +"G5" +"G5" +"(E12-D12)*C12*8760/1000000" +"(G12-D12)*C12*8760/1000000" +"(J12-I12)*C12*8760/1000000" +"SUM(C5*(D5+0.5)*8760/1000000,C8*(D8+0.5)*8760/1000000,C12*(D12+0.5)*8760/1000000)" +"SUM(K13,K10,K6)" +"1+H17/H15" +"(28.1-19.25)" +"ROUND(C4*D4*8760/1000000,3)" +"F4" +"ROUND(C4*(D4-L5)*8760/1000000,3)" +"ROUND((E5-D5)*C5*8760/1000000,3)" +"(G5-D5)*C5*8760/1000000" +"ROUND(D5*$H$16,2)" +"G5" +"(J5-I5)*C5*8760/1000000" +"I5-D5" +"F6/(F$6+F$10+F$13)" +"SUM(F4:F5)" +"(I5-D5)" +"K6-H6" +"M6/$M$15" +"(E8-D8)*C8*8760/1000000" +"G5" +"G5" +"G5" +"D9" +"G5" +"ROUND((I8-D8)*C8/(C8+C9),2)" +"G5" +"G5" +"(E12-D12)*C12*8760/1000000" +"(G12-D12)*C12*8760/1000000" +"(J12-I12)*C12*8760/1000000" +"SUM((C4+C5)*(D5+0.5)*8760/1000000,C8*(D8+0.5)*8760/1000000,C12*(D12+0.5)*8760/1000000)" +"SUM(K13,K10,K6)" +"1+H17/H15" +"(28.1-19.25)" +"ROUND(C4*D4*8760/1000000,3)" +"F4" +"H4" +"ROUND((E5-D5)*C5*8760/1000000,3)" +"(G5-D5)*C5*8760/1000000" +"ROUND(D5*$H$16,2)" +"(J5-I5)*C5*8760/1000000" +"I5-D5" +"F6/(F$6+F$10+F$13)" +"SUM(F4:F5)" +"(I5-D5)*C5/(C5+C4)" +"K6-H6" +"M6/$M$15" +"(E8-D8)*C8*8760/1000000" +"G5" +"G5" +"G5" +"D9" +"G5" +"ROUND((I8-D8)*C8/(C8+C9),2)" +"G5" +"G5" +"(E12-D12)*C12*8760/1000000" +"(G12-D12)*C12*8760/1000000" +"(J12-I12)*C12*8760/1000000" +"SUM(C5*(D5+0.5)*8760/1000000,C8*(D8+0.5)*8760/1000000,C12*(D12+0.5)*8760/1000000)" +"SUM(K13,K10,K6)" +"1+H17/H15" +"(28.1-19.25)" +"ROUND(C4*D4*8760/1000000,3)" +"F4" +"H4" +"ROUND((E5-D5)*C5*8760/1000000,3)" +"(G5-D5)*C5*8760/1000000" +"ROUND(D5*$H$16,2)" +"(J5-I5)*C5*8760/1000000" +"I5-D5" +"F6/(F$6+F$10+F$13)" +"SUM(F4:F5)" +"(I5-D5)*C5/(C5+C4)" +"K6-H6" +"M6/$M$15" +"(E8-D8)*C8*8760/1000000" +"G5" +"G5" +"G5" +"D9" +"G5" +"ROUND((I8-D8)*C8/(C8+C9),2)" +"G5" +"G5" +"(E12-D12)*C12*8760/1000000" +"(G12-D12)*C12*8760/1000000" +"(J12-I12)*C12*8760/1000000" +"SUM(C5*(D5+0.5)*8760/1000000,C8*(D8+0.5)*8760/1000000,C12*(D12+0.5)*8760/1000000)" +"SUM(K13,K10,K6)" +"1+H17/H15" +"'2002-6e'!C12-13-B8-67" +"AVERAGE(B6:F6)" +"SUM(Sheet27!B8:C19,Sheet27!E8:F19)/8760+2-B6-67" +"SUM(Sheet27!B20:C31,Sheet27!E20:F31)/8760+2-C6-67" +"SUM(Sheet27!B32:C43,Sheet27!E32:F43)/8784+2-D6-67" +"SUM(Sheet27!B44:C55,Sheet27!E44:F55)/8760+2-E6-67" +"SUM(Sheet27!B56:C67,Sheet27!E56:F67)/8760+2-F6-67" +"'2002-6e'!C14" +"SUM(B6:B12)" +"G13-G8" +"G6+G8+G9+G10+G12" +"'2002-6e'!C38" +"(B7+B11)*1.0282" +"B12*1.0282" +"SUM(B15:B17)" +"(1-0.2829)*G18" +"G13-G26" +"G18/(G13-G9)" +"G18/G13" +"G24+G25" +"G15-H23" +"I23*8.76*(28.1-K22)" +"G24*8.76*28.1" +"255*(B24/$G$24)" +"H23*8.76*30.55" +"B18-B24-B25" +"H18-H25" +"I25-I24" +"G25*8.76*(I27-28.1)" +"J26-K23" +"1-(B26/B13)" +"I26/(G25*8.76)" +"G26/(G13-G9)" +"G26/G13" +"B32/(B15*0.00876)" +"B34/(B25*0.00876)" +"(B32-B34)/(B36*0.00876)" +"B18-B37-B25" +"G39/(G13-G9)" +"G39/G13" +"'2002-6e (wo MJ)'!C12-13-B8-67" +"AVERAGE(B6:F6)" +"SUM(Sheet27!B8:C14,Sheet27!B17:C19,Sheet27!E8:F14,Sheet27!E17:F19)/7296+2-B6-67" +"SUM(Sheet27!B20:C26,Sheet27!B29:C31,Sheet27!E20:F26,Sheet27!E29:F31)/7296+2-C6-67" +"SUM(Sheet27!B32:C38,Sheet27!B41:C43,Sheet27!E32:F38,Sheet27!E41:F43)/7320+2-D6-67" +"SUM(Sheet27!B44:C50,Sheet27!B53:C55,Sheet27!E44:F50,Sheet27!E53:F55)/7296+2-E6-67" +"SUM(Sheet27!B56:C62,Sheet27!B65:C67,Sheet27!E56:F62,Sheet27!E65:F67)/7296+2-F6-67" +"'2002-6e (wo MJ)'!C14" +"SUM(B6:B12)" +"G13-2000" +"'2002-6e (wo MJ)'!C38" +"(B7+B11)*1.0282" +"B12*1.0282" +"SUM(B15:B17)" +"(1-0.2829)*G18" +"G13-G26" +"G18/(G13-G9)" +"G18/G13" +"G24+G25" +"255*(B24/$G$24)" +"B18-B24-B25" +"H18-H25" +"1-(B26/B13)" +"G26/(G13-G9)" +"G26/G13" +"B32/(B15*0.00876)" +"B34/(B25*0.00876)" +"(B32-B34)/(B36*0.00876)" +"B18-B37-B25" +"G39/(G13-G9)" +"G39/G13" +"AVERAGE(J7:U7)" +"AVERAGE(V7:AG7)" +"AVERAGE(AH7:AS7)" +"AVERAGE(AT7:BE7)" +"AVERAGE(BF7:BQ7)" +"AVERAGE(C7:G7)" +"'2002e'!F19" +"AVERAGE('2002e'!L19,'2002e'!M19)" +"'2002e'!N19" +"AVERAGE('2003e'!C19,'2003e'!D19)" +"'2003e'!E19" +"AVERAGE('2003e'!L19,'2003e'!M19)" +"'2003e'!N19" +"AVERAGE('2004e'!C19,'2004e'!D19)" +"'2004e'!E19" +"AVERAGE('2004e'!L19,'2004e'!M19)" +"'2004e'!N19" +"AVERAGE('2005e'!C19,'2005e'!D19)" +"'2005e'!E19" +"AVERAGE('2005e'!L19,'2005e'!M19)" +"'2005e'!N19" +"AVERAGE('2006e'!C19,'2006e'!D19)" +"'2006e'!E19" +"AVERAGE('2006e'!L19,'2006e'!M19)" +"'2006e'!N19" +"AVERAGE('2007e'!C19,'2007e'!D19)" +"'2007e'!E19" +"SUM(J7:J16)" +"SUM(J20:J25)" +"SUM(J26:J38)" +"SUM(J39:J46)" +"J47-J17" +"C39-C38" +"C52-C7-C8-C9-C10-C11-C13-C16+C61" +"C38" +"C12+C14+C15+C61" +"'2002e'!F74" +"AVERAGE('2002e'!L74,'2002e'!M74)" +"'2002e'!N74" +"AVERAGE('2003e'!C74,'2003e'!D74)" +"'2003e'!E74" +"AVERAGE('2003e'!L74,'2003e'!M74)" +"'2003e'!N74" +"AVERAGE('2004e'!C74,'2004e'!D74)" +"'2004e'!E74" +"AVERAGE('2004e'!L74,'2004e'!M74)" +"'2004e'!N74" +"AVERAGE('2005e'!C74,'2005e'!D74)" +"'2005e'!E74" +"AVERAGE('2005e'!L74,'2005e'!M74)" +"'2005e'!N74" +"AVERAGE('2006e'!C74,'2006e'!D74)" +"'2006e'!E74" +"AVERAGE('2006e'!L74,'2006e'!M74)" +"'2006e'!N74" +"AVERAGE('2007e'!C74,'2007e'!D74)" +"'2007e'!E74" +"SUM(C59:C61)" +"AVERAGE(J7:O7,S7:U7)" +"AVERAGE(V7:AB7,AE7:AG7)" +"AVERAGE(AH7:AN7,AQ7:AS7)" +"AVERAGE(AT7:AZ7,BC7:BE7)" +"AVERAGE(BF7:BL7,BO7:BQ7)" +"AVERAGE(C7:G7)" +"'2002e'!F19" +"AVERAGE('2002e'!L19,'2002e'!M19)" +"'2002e'!N19" +"AVERAGE('2003e'!C19,'2003e'!D19)" +"'2003e'!E19" +"AVERAGE('2003e'!L19,'2003e'!M19)" +"'2003e'!N19" +"AVERAGE('2004e'!C19,'2004e'!D19)" +"'2004e'!E19" +"AVERAGE('2004e'!L19,'2004e'!M19)" +"'2004e'!N19" +"AVERAGE('2005e'!C19,'2005e'!D19)" +"'2005e'!E19" +"AVERAGE('2005e'!L19,'2005e'!M19)" +"'2005e'!N19" +"AVERAGE('2006e'!C19,'2006e'!D19)" +"'2006e'!E19" +"AVERAGE('2006e'!L19,'2006e'!M19)" +"'2006e'!N19" +"AVERAGE('2007e'!C19,'2007e'!D19)" +"'2007e'!E19" +"SUM(J7:J16)" +"SUM(J20:J25)" +"SUM(J26:J38)" +"SUM(J39:J46)" +"J47-J17" +"C39-C38" +"C52-C7-C8-C9-C10-C11-C13-C16+C61" +"C38" +"C12+C14+C15+C61" +"AVERAGE(J59:U59)" +"AVERAGE(V59:AG59)" +"AVERAGE(AH59:AS59)" +"AVERAGE(AT59:BE59)" +"AVERAGE(BF59:BQ59)" +"'2002e'!F74" +"AVERAGE('2002e'!L74,'2002e'!M74)" +"'2002e'!N74" +"AVERAGE('2003e'!C74,'2003e'!D74)" +"'2003e'!E74" +"AVERAGE('2003e'!L74,'2003e'!M74)" +"'2003e'!N74" +"AVERAGE('2004e'!C74,'2004e'!D74)" +"'2004e'!E74" +"AVERAGE('2004e'!L74,'2004e'!M74)" +"'2004e'!N74" +"AVERAGE('2005e'!C74,'2005e'!D74)" +"'2005e'!E74" +"AVERAGE('2005e'!L74,'2005e'!M74)" +"'2005e'!N74" +"AVERAGE('2006e'!C74,'2006e'!D74)" +"'2006e'!E74" +"AVERAGE('2006e'!L74,'2006e'!M74)" +"'2006e'!N74" +"AVERAGE('2007e'!C74,'2007e'!D74)" +"'2007e'!E74" +"SUM(C59:C61)" +"'2002c'!C80" +"'2003c'!C80" +"'2004c'!C80" +"'2005c'!C80" +"'2006c'!C80" +"'2007c'!C80" +"SUM(B8:C8,E8:F8)" +"SUM(D8,G8)" +"J8" +"J9" +"J10" +"J11" +"J12" +"J13" +"J14" +"J15" +"J16" +"J17" +"J18" +"J19" +"SUM(B73:M73)" +"J20" +"J21" +"J22" +"J23" +"J24" +"J25" +"J26" +"J27" +"J28" +"J29" +"J30" +"J31" +"J32" +"J33" +"J34" +"J35" +"J36" +"J37" +"J38" +"J39" +"J40" +"J41" +"J42" +"J43" +"J44" +"J45" +"J46" +"J47" +"J48" +"J49" +"J50" +"J51" +"J52" +"J53" +"J54" +"J55" +"J56" +"J57" +"J58" +"J59" +"J60" +"J61" +"J62" +"J63" +"J64" +"J65" +"J66" +"J67" +"Sheet27!K8" +"Sheet27!K9" +"Sheet27!K10" +"Sheet27!K11" +"Sheet27!K12" +"Sheet27!K13" +"Sheet27!K14" +"Sheet27!K15" +"Sheet27!K16" +"Sheet27!K17" +"Sheet27!K18" +"Sheet27!K19" +"Sheet27!K20" +"Sheet27!K21" +"Sheet27!K22" +"Sheet27!K23" +"Sheet27!K24" +"Sheet27!K25" +"Sheet27!K26" +"Sheet27!K27" +"Sheet27!K28" +"Sheet27!K29" +"Sheet27!K30" +"Sheet27!K31" +"Sheet27!K32" +"Sheet27!K33" +"Sheet27!K34" +"Sheet27!K35" +"Sheet27!K36" +"Sheet27!K37" +"Sheet27!K38" +"Sheet27!K39" +"Sheet27!K40" +"Sheet27!K41" +"Sheet27!K42" +"Sheet27!K43" +"Sheet27!K44" +"Sheet27!K45" +"Sheet27!K46" +"Sheet27!K47" +"Sheet27!K48" +"Sheet27!K49" +"Sheet27!K50" +"Sheet27!K51" +"Sheet27!K52" +"Sheet27!K53" +"Sheet27!K54" +"Sheet27!K55" +"Sheet27!K56" +"Sheet27!K57" +"Sheet27!K58" +"Sheet27!K59" +"Sheet27!K60" +"Sheet27!K61" +"Sheet27!K62" +"Sheet27!K63" +"Sheet27!K64" +"Sheet27!K65" +"Sheet27!K66" +"Sheet27!K67" +"SUM(C8:C9,C13:C15,C17:C18,C20:C21,C23:C24,C26:C27,C29,C31:C34,C36:C39,C41,C43,C50,C58:C63,C68:C70,C77)" +"SUM(C10:C12,C16,C19,C28,C30,C35,C40,C42,C45,C67,C71:C73)" +"SUM(C22,C25,C44,C64:C66)" +"SUM(C46:C49,C51:C57,C74:C76)" +"SUM(C80:C83)" +"SUM(C8:C9,C13:C15,C17:C18,C20:C21,C23:C24,C26:C27,C29,C31:C34,C36:C39,C41,C43,C50,C58:C63,C68:C70,C77)" +"SUM(C10:C12,C16,C19,C28,C30,C35,C40,C42,C45,C67,C71:C73)" +"SUM(C22,C25,C44,C64:C66)" +"SUM(C46:C49,C51:C57,C74:C76)" +"SUM(C80:C83)" +"SUM(C8:C9,C13:C15,C17:C18,C20:C21,C23:C24,C26:C27,C29,C31:C34,C36:C39,C41,C43,C50,C58:C63,C68:C70,C77)" +"SUM(C10:C12,C16,C19,C28,C30,C35,C40,C42,C45,C67,C71:C73)" +"SUM(C22,C25,C44,C64:C66)" +"SUM(C46:C49,C51:C57,C74:C76)" +"SUM(C80:C83)" +"SUM(C8:C9,C13:C15,C17:C18,C20:C21,C23:C24,C26:C27,C29,C31:C34,C36:C39,C41,C43,C50,C58:C63,C68:C70,C77)" +"SUM(C10:C12,C16,C19,C28,C30,C35,C40,C42,C45,C67,C71:C73)" +"SUM(C22,C25,C44,C64:C66)" +"SUM(C46:C49,C51:C57,C74:C76)" +"SUM(C80:C83)" +"SUM(C8:C9,C13:C15,C17:C18,C20:C21,C23:C24,C26:C27,C29,C31:C34,C36:C39,C41,C43,C50,C58:C63,C68:C70,C77)" +"SUM(C10:C12,C16,C19,C28,C30,C35,C40,C42,C45,C67,C71:C73)" +"SUM(C22,C25,C44,C64:C66)" +"SUM(C46:C49,C51:C57,C74:C76)" +"SUM(C80:C83)" +"SUM(C8:C9,C13:C15,C17:C18,C20:C21,C23:C24,C26:C27,C29,C31:C34,C36:C39,C41,C43,C50,C58:C63,C68:C70,C77)" +"SUM(C10:C12,C16,C19,C28,C30,C35,C40,C42,C45,C67,C71:C73)" +"SUM(C22,C25,C44,C64:C66)" +"SUM(C46:C49,C51:C57,C74:C76)" +"SUM(C80:C83)" +"'With Rev Aug Before Adj'!B10" +"B12/$B$3" +"'123.81 avg market w Slice'!$P$59*70*8760" +"'123.81 avg market w Slice'!$Q$59*70*8760" +"'91.8 avg market w Slice'!$P$59*70*8760" +"'91.8 avg market w Slice'!$Q$59*70*8760" +"'70.5 avg market w Slice'!$P$59*70*8760" +"'70.5 avg market w Slice'!$Q$59*70*8760" +"B21-B22" +"B21/28233" +"'123.81 avg market w Slice'!$I22*1000000" +"'123.81 avg market w Slice'!$I27*1000000" +"'91.8 avg market w Slice'!$I22*1000000" +"'91.8 avg market w Slice'!$I27*1000000" +"'70.5 avg market w Slice'!$I22*1000000" +"'70.5 avg market w Slice'!$I27*1000000" +"'123.81 avg market w Slice'!$C34*1000000" +"'123.81 avg market w Slice'!$C$39*1000000" +"'91.8 avg market w Slice'!$C34*1000000" +"'91.8 avg market w Slice'!$C$39*1000000" +"'70.5 avg market w Slice'!$C34*1000000" +"'70.5 avg market w Slice'!$C$39*1000000" +"B10-B11" +"B12/$B$3" +"'123.81 avg market w Slice'!$P22*70*8760" +"'123.81 avg market w Slice'!$Q22*70*8760" +"'91.8 avg market w Slice'!$P22*70*8760" +"'91.8 avg market w Slice'!$Q22*70*8760" +"'70.5 avg market w Slice'!$P22*70*8760" +"'70.5 avg market w Slice'!$Q22*70*8760" +"'123.81 avg market w Slice'!$P$34*70*8760" +"'123.81 avg market w Slice'!$Q$34*70*8760" +"'91.8 avg market w Slice'!$P$34*70*8760" +"'91.8 avg market w Slice'!$Q$34*70*8760" +"'70.5 avg market w Slice'!$P$34*70*8760" +"'70.5 avg market w Slice'!$Q$34*70*8760" +"B21/28233" +"4343+1611-46-67-2000" +"I3*J3*8760/1000000" +"SUM(I3:I6)" +"K7" +"SUM(K3:K5)" +"K9/K8" +"K7/I7/0.876" +"MAX(0,$B22+(I$7-8327))" +"C22" +"I22/J22" +"J3" +"ROUND(O22*(1+L$22),2)" +"ROUND(O22*(1+L$27),2)" +"AVERAGE(B22:B26)" +"J3" +"ROUND(O34*(1+L$34),2)" +"ROUND(O34*(1+L$39),2)" +"(AVERAGE(G22:G26)*496+990*20.68)/C46" +"""DSI LB CRAC Rate of $""&TEXT(D46,""00.00"")&""/MWh = (496 aMW x $""&TEXT(G64,""00.0"")&"" + 990 aMW x $20.68)/1486 aMW""" +"E49/C49/0.00876" +"E50" +"E51" +"E50" +"E51" +"J3" +"ROUND(O59*(1+L$59),2)" +"ROUND(O59*(1+L$64),2)" +"D46" +"4343+1611-46-67-2000" +"I3*J3*8760/1000000" +"SUM(I3:I6)" +"K7" +"SUM(K3:K5)" +"K9/K8" +"K7/I7/0.876" +"MAX(0,$B22+(I$7-8327))" +"C22" +"I22/J22" +"J3" +"ROUND(O22*(1+L$22),2)" +"ROUND(O22*(1+L$27),2)" +"AVERAGE(B22:B26)" +"J3" +"ROUND(O34*(1+L$34),2)" +"ROUND(O34*(1+L$39),2)" +"(AVERAGE(G22:G26)*496+990*20.68)/C46" +"""DSI LB CRAC Rate of $""&TEXT(D46,""00.00"")&""/MWh = (496 aMW x $""&TEXT(G64,""00.0"")&"" + 990 aMW x $20.68)/1486 aMW""" +"E49/C49/0.00876" +"E50" +"E51" +"E50" +"E51" +"J3" +"ROUND(O59*(1+L$59),2)" +"ROUND(O59*(1+L$64),2)" +"D46" +"4343+1611-46-67-2000" +"I3*J3*8760/1000000" +"SUM(I3:I6)" +"K7" +"SUM(K3:K5)" +"K9/K8" +"K7/I7/0.876" +"MAX(0,$B22+(I$7-8327))" +"C22" +"I22/J22" +"J3" +"ROUND(O22*(1+L$22),2)" +"ROUND(O22*(1+L$27),2)" +"AVERAGE(B22:B26)" +"J3" +"ROUND(O34*(1+L$34),2)" +"ROUND(O34*(1+L$39),2)" +"(AVERAGE(G22:G26)*496+990*20.68)/C46" +"""DSI LB CRAC Rate of $""&TEXT(D46,""00.00"")&""/MWh = (496 aMW x $""&TEXT(G64,""00.0"")&"" + 990 aMW x $20.68)/1486 aMW""" +"E49/C49/0.00876" +"E50" +"E51" +"E50" +"E51" +"J3" +"ROUND(O59*(1+L$59),2)" +"ROUND(O59*(1+L$64),2)" +"D46" +"4343+1611-46-67-2000" +"I3*J3*8760/1000000" +"SUM(I3:I6)" +"K7" +"SUM(K3:K5)" +"K9/K8" +"K7/I7/0.876" +"MAX(0,$B22+(I$7-8327))" +"C22" +"I22/J22" +"J3" +"ROUND(O22*(1+L$22),2)" +"ROUND(O22*(1+L$27),2)" +"AVERAGE(B22:B26)" +"J3" +"ROUND(O34*(1+L$34),2)" +"ROUND(O34*(1+L$39),2)" +"(AVERAGE(G22:G26)*496+990*20.68)/C46" +"""DSI LB CRAC Rate of $""&TEXT(D46,""00.00"")&""/MWh = (496 aMW x $""&TEXT(G64,""00.0"")&"" + 990 aMW x $20.68)/1486 aMW""" +"E49/C49/0.00876" +"E50" +"E51" +"E50" +"E51" +"J3" +"ROUND(O59*(1+L$59),2)" +"ROUND(O59*(1+L$64),2)" +"D46" +"'Attachment 1A'!G22" +"'Attachment 1A'!H22" +"'Attachment 1A'!I22" +"'Attachment 1A'!J22" +"'Attachment 1A'!K22" +"'Attachment 1A'!G59" +"'Attachment 1A'!H59" +"'Attachment 1A'!I59" +"'Attachment 1A'!J59" +"'Attachment 1A'!K59" +"4343+1611-46-67-2000" +"I3*J3*8760/1000000" +"SUM(I3:I6)" +"K7" +"SUM(K3:K5)" +"K9/K8" +"K7/I7/0.876" +"MAX(0,$B22+(I$7-8327))" +"C22" +"I22/J22" +"J3" +"ROUND(O22*(1+L$22),2)" +"ROUND(O22*(1+L$27),2)" +"AVERAGE(B22:B26)" +"J3" +"ROUND(O34*(1+L$34),2)" +"ROUND(O34*(1+L$39),2)" +"(AVERAGE(G22:G26)*496+990*20.68)/C46" +"""DSI LB CRAC Rate of $""&TEXT(D46,""00.00"")&""/MWh = (496 aMW x $""&TEXT(G64,""00.0"")&"" + 990 aMW x $20.68)/1486 aMW""" +"E49/C49/0.00876" +"E50" +"E51" +"E50" +"E51" +"J3" +"ROUND(O59*(1+L$59),2)" +"ROUND(O59*(1+L$64),2)" +"D46" +"'Attachment 1B'!G22" +"'Attachment 1B'!H22" +"'Attachment 1B'!I22" +"'Attachment 1B'!J22" +"'Attachment 1B'!K22" +"'Attachment 1B'!G59" +"'Attachment 1B'!H59" +"'Attachment 1B'!I59" +"'Attachment 1B'!J59" +"'Attachment 1B'!K59" +"4343+1611-46-67-2000" +"I3*J3*8760/1000000" +"SUM(I3:I6)" +"K7" +"SUM(K3:K5)" +"K9/K8" +"K7/I7/0.876" +"MAX(0,$B22+(I$7-8327))" +"C22" +"I22/J22" +"J3" +"ROUND(O22*(1+L$22),2)" +"ROUND(O22*(1+L$27),2)" +"AVERAGE(B22:B26)" +"J3" +"ROUND(O34*(1+L$34),2)" +"ROUND(O34*(1+L$39),2)" +"(AVERAGE(G22:G26)*496+990*20.68)/C46" +"""DSI LB CRAC Rate of $""&TEXT(D46,""00.00"")&""/MWh = (496 aMW x $""&TEXT(G64,""00.0"")&"" + 990 aMW x $20.68)/1486 aMW""" +"E49/C49/0.00876" +"E50" +"E51" +"E50" +"E51" +"J3" +"ROUND(O59*(1+L$59),2)" +"ROUND(O59*(1+L$64),2)" +"D46" +"'Attachment 1C'!G22" +"'Attachment 1C'!H22" +"'Attachment 1C'!I22" +"'Attachment 1C'!J22" +"'Attachment 1C'!K22" +"'Attachment 1C'!G59" +"'Attachment 1C'!H59" +"'Attachment 1C'!I59" +"'Attachment 1C'!J59" +"'Attachment 1C'!K59" +"794" +"C11*B11*(8760)" +"1048-B11" +"B12+B11" +"SUM(D11:D12)" +"D13/(1048*8760)" +"AVERAGE(B20:B24)" +"C27-C25" +"38.20866-28.1" +"B38*C38*0.00876" +"B38*0.028" +"B$20-28.1" +"G38+D38" +"H38-I38" +"938-B38" +"B$20-28.1" +"C$20-SUM(B$38:B$39)" +"B$20" +"B$20" +"(B40-46)*0.00876*19.26+46*0.00876*23" +"SUM(B38:B40)" +"D20" +"H42" +"H41-H42" +"J41" +"J72" +"J82" +"J92" +"J101" +"D61/B61" +"B$21-28.1" +"B$21-28.1" +"C$21-SUM(B$38:B$39)" +"B$21" +"B$21" +"D21" +"B$22-28.1" +"B$22-28.1" +"C$22-SUM(B$38:B$39)" +"B$22" +"B$22" +"B58" +"B$23-28.1" +"B$23-28.1" +"C$23-SUM(B$38:B$39)" +"B$23" +"B$23" +"B59" +"B$24-28.1" +"B$24-28.1" +"C$24-SUM(B$38:B$39)" +"B$24" +"B$24" +"B60" +"+C6*1.03" +"SUM(B6:B9)" +"+C13" +"+D13+760" +"+E13+1100" +"+C15+908" +"+D15+2390" +"+E15+692" +"+D16+1000" +"+E16+1928" +"+C10" +"+C17" +"+C21/C20-1" +"+C10*0.03" +"+C20" +"+C21-C25-C26-C27" +"E7+E8" +"E12+E13+E14" +"E9-E15" +"32771000-279000" +"C29+D29" +"SUM(C29:C36)" +"E39" +"-E8" +"E44" +"E16" +"E52-E60" +"E13" +"E63-E65" +"AVERAGE(CALC!$H$45:$H55)" +"AVERAGE(CALC!$O$45:$O55)" +"AVERAGE(CALC!$P$45:$P55)" +"CALC!Z5" +"AVERAGE(CALC!$R$45:$R55)" +"CALC!AA5" +"CALC!AB5+H7" +"J7-I7" +"AVERAGE(CALC!$H$45:$H103)" +"AVERAGE(CALC!$O$45:$O103)" +"AVERAGE(CALC!$P$45:$P103)" +"AVERAGE(CALC!$R$45:$R103)" +"AVERAGE(CALC!$H$45:$H127)" +"AVERAGE(CALC!$O$45:$O127)" +"AVERAGE(CALC!$P$45:$P127)" +"AVERAGE(CALC!$R$45:$R127)" +"AVERAGE(CALC!$H$45:$H163)" +"AVERAGE(CALC!$O$45:$O163)" +"AVERAGE(CALC!$P$45:$P163)" +"AVERAGE(CALC!$R$45:$R163)" +"AVERAGE(CALC!$I$45:$I62)" +"AVERAGE(CALC!$AL$45:$AL62)" +"AVERAGE(CALC!$AM$45:$AM62)" +"CALC!AW5" +"AVERAGE(CALC!$AO$45:$AO62)" +"CALC!AX5" +"1.86" +"CALC!AY5+H14" +"AVERAGE(CALC!$I$45:$I110)" +"AVERAGE(CALC!$AL$45:$AL110)" +"AVERAGE(CALC!$AM$45:$AM110)" +"AVERAGE(CALC!$AO$45:$AO110)" +"AVERAGE(CALC!$I$45:$I134)" +"AVERAGE(CALC!$AL$45:$AL134)" +"AVERAGE(CALC!$AM$45:$AM134)" +"AVERAGE(CALC!$AO$45:$AO134)" +"AVERAGE(CALC!$I$45:$I170)" +"AVERAGE(CALC!$AL$45:$AL170)" +"AVERAGE(CALC!$AM$45:$AM170)" +"AVERAGE(CALC!$AO$45:$AO170)" +"(N4*1000)/(M4*8760)" +"P4*M4" +"SUM(O$45:O$55*$E$45:$E$55*X$45:X$55)/SUM(O$45:O$55*$E$45:$E$55)" +"SUM(Q$45:Q$55*$E$45:$E$55*Z$45:Z$55)/SUM(Q$45:Q$55*$E$45:$E$55)" +"SUM($H$45:$H$55*$E$45:$E$55*AB$45:AB$55)/SUM($H$45:$H$55*$E$45:$E$55)" +"SUM(O$45:O$103*$E$45:$E$103*X$45:X$103)/SUM(O$45:O$103*$E$45:$E$103)" +"SUM(Q$45:Q$103*$E$45:$E$103*Z$45:Z$103)/SUM(Q$45:Q$103*$E$45:$E$103)" +"SUM($H$45:$H$103*$E$45:$E$103*AB$45:AB$103)/SUM($H$45:$H$103*$E$45:$E$103)" +"482+97" +"(_udcgen1999!D4+_udcgen1999!H4)/1000" +"SUM(O$45:O$127*$E$45:$E$127*X$45:X$127)/SUM(O$45:O$127*$E$45:$E$127)" +"SUM(Q$45:Q$127*$E$45:$E$127*Z$45:Z$127)/SUM(Q$45:Q$127*$E$45:$E$127)" +"SUM($H$45:$H$127*$E$45:$E$127*AB$45:AB$127)/SUM($H$45:$H$127*$E$45:$E$127)" +"_udcgen1999!I29/1000" +"SUM(M4:M7)" +"U5*U6" +"SUM(O$45:O$163*$E$45:$E$163*X$45:X$163)/SUM(O$45:O$163*$E$45:$E$163)" +"SUM(Q$45:Q$163*$E$45:$E$163*Z$45:Z$163)/SUM(Q$45:Q$163*$E$45:$E$163)" +"SUM($H$45:$H$163*$E$45:$E$163*AB$45:AB$163)/SUM($H$45:$H$163*$E$45:$E$163)" +"AR10/AR4" +"U8*U4" +"15338+1935+203+2354+6323+835" +"U7-U10" +"U11/U4" +"AS11/AS4*1000" +"SUM(M10:M12)" +"TODAY()" +"Summary!B4" +"YEAR(A20)" +"MONTH(A20)" +"H20/SUM($H$20:$H$31)*$N$11/_udcgen1999!B47*1000" +"_udcgen1999!O30" +"_udcgen1999!F55/_udcgen1999!B55" +"_udcgen1999!E55/_udcgen1999!B55" +"_udcgen1999!G55/_udcgen1999!B55" +"_udcgen1999!H55/_udcgen1999!B55" +"SUM(K28:N28)" +"K28/SUM($K$28:$K$39)*$AK$4*1000/_udcgen1999!P30" +"_udcgen1999!J30" +"I28/SUM($I$28:$I$39)*$AK$6*1000/_udcgen1999!P30" +"(H20/$G20)*$G32" +"_udcgen1999!F47/_udcgen1999!B47" +"_udcgen1999!E47/_udcgen1999!B47" +"_udcgen1999!G47/_udcgen1999!B47" +"_udcgen1999!H47/_udcgen1999!B47" +"P20" +"(1+$I$17)*H32" +"(1+D45/2)^(-2*(DATE($B46,$C46,20)-$E$17)/365.25)" +"O45+P45" +"H45-O45-P45" +"$T$18" +"U$18" +"SUMPRODUCT(K45:N45,T45:W45)/O45" +"$Y$18/1000*CURVES!K4+VLOOKUP($B45,$X$10:$Y$14,2,FALSE)" +"(O45*X45+P45*Y45)/Q45" +"CHOOSE(AA$18,CURVES!F4,CURVES!G4)" +"(Q45*Z45+R45*AA45)/H45" +"I45-AL45-AM45" +"$AQ$18" +"$Y$18/1000*CURVES!O4+VLOOKUP($B45,$AU$10:$AV$14,2,FALSE)" +"CHOOSE(AX$18,CURVES!B4,CURVES!C4)" +"(AN45*AW45+AO45*AX45)/I45" +"$Y$18/1000*CURVES!K63+$Y$14" +"$Y$18/1000*CURVES!O63+$AV$14" +"$K$3+J4" +"$O$3+N4" +"I29" +"J4-F4" +"J5" +"G59" +"I59-L6" +"N47" +"$M$4*D13/B30+O30" +"J30" +"L47+M47" +"K47" +"$M$5*D13/B30" +"SUM(F13:K13)" +"SUM(G30:G41)" +"E30+F30" +"G30/$G$29" +"$I$29*H30" +"I30/B30" +"1819354314/1000/744" +"744" +"O30*P30" +"1452558673/1000/672" +"1520901371/1000/744" +"1571687707/1000/730" +"1627010323/1000/744" +"2010453683/1000/730" +"1924528504/1000/744" +"1642967028/1000/744" +"1731251160/1000/730" +"1681226658/1000/744" +"1789403478/1000/730" +"1506040446/1000/744" +"SUM(Q30:Q41)" +"SUM(E47:H47)" +"G47/B47" +"(I47-G47)/B47" +"$M$45*N47/B47" +"(E47+F47+H47)/($E$59+$F$59+$H$59)" +"(E49+E51)/2" +"994130" +"AVERAGE(C2:C13)" +"C2*(1+$A$2)" +"AVERAGE(C2:C61)" +"AVERAGE(C2:C85)" +"AVERAGE(C2:C121)" +"AVERAGE(B3:B34)" +"MIN(B$3:B$34)" +"MAX(B$3:B$34)" +"MEDIAN(B3:B34)" +"B39*0.2" +"B39-B41" +"4866+399" +"SUM(B5:B23)" +"SUM(B27:B31)" +"SUM(B25:B31)" +"D5-E5" +"SUM(D14:D18)" +"567+101" +"(4866)+(320)" +"SUM(K30:K36)" +"PMT('Debt Coverage'!B5,B4,B3,0)" +"'income statement'!J18" +"B6" +"B11" +"(B15+B16)+B13" +"D7*(1+$B7)*(1+$E7)" +"F7*(1+$B7)*(1+G7)" +"H7" +"D7-D8" +"F16*(1+$B$16)*(1+$E$16)" +"D9+D14-D16" +"D18-D20" +"[1]Sheet1!$B$47" +"J18" +"D26*D27" +"C3/365" +"E3*1000" +"C3*2.5" +"C3*7" +"C3*10" +"G3/F3" +"H3/F3" +"I3/F3" +"B3-B2" +"VLOOKUP($B2,Forecast!$C$5:$S$100,16)" +"VLOOKUP($B2,Forecast!$C$5:$S$100,5)" +"VLOOKUP($B2,Forecast!$C$5:$S$100,17)" +"B2" +"DATE(YEAR(B2),MONTH(B2)+1,1)" +"E41*A41+F40" +"VLOOKUP($B42,Curves!$A$3:$I$34,3)-VLOOKUP($B42,Curves!$A$3:$I$34,7)" +"VLOOKUP($B42,Curves!$A$3:$I$34,3)-VLOOKUP($B42,Curves!$A$3:$I$34,5)" +"HLOOKUP($X3,[5]Data!$AC$7:$CE$22,4)/1000" +"HLOOKUP($X3,[4]Data!$S$7:$BU$78,11)/1000" +"C3-E3-D3" +"SUM(F3:H3)" +"HLOOKUP($X3,[4]Data!$S$7:$BU$78,12)/1000" +"VLOOKUP($B3,'Power Curve'!$D$9:$CJ$282,85,0)/1000" +"$L3*M$1" +"IF(($I3-$J3-$K3-L3)>1200,1200,($I3-$J3-$K3-L3))" +"$I3-$J3-$K3-M3" +"VLOOKUP($B3,Curves!$A$2:$M$28,12,0)" +"DATE(YEAR($B3)-1,MONTH($B3),1)" +"DATE(YEAR($B3),MONTH($B3)-1,1)" +"B19-B18" +"VLOOKUP($B18,Forecast!$C$49:$O$72,6)/1000" +"VLOOKUP($B18,$B$2:$U$14,16)" +"VLOOKUP($B18,Forecast!$C$49:$O$72,8)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,9)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,10)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,11)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,12)/1000" +"SUM(C18:I18)" +"VLOOKUP($B18,Forecast!$C$49:$O$72,5)/1000" +"VLOOKUP($Z3,'Lavo Fcst'!$B$29:$F$52,5)/1000" +"J18-K18" +"(M18*A18)+L18" +"N18" +"VLOOKUP($X3,Forecast!$C$30:$O$72,6)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,8)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,9)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,10)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,11)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,12)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,5)/1000" +"'Lavo Fcst'!$F$33/1000" +"0.011*(Curves!$B3+Curves!$J3)" +"MONTH(C5)" +"VLOOKUP($C5,'[1]Total Sendout'!$U$5:$V$1964,2)" +"SUM(D5:F5)" +"VLOOKUP($C5,[1]Topock!$S$5:$T$764,2)" +"VLOOKUP($C5,[1]Ehrenberg!$S$7:$T$536,2)" +"VLOOKUP($C5,'[1]Kern Mojave'!$S$5:$T$533,2)" +"VLOOKUP($C5,'[1]PG&E WR'!$S$8:$T$552,2)" +"VLOOKUP($C5,'[1]TW N Needles'!$S$8:$T$536,2)" +"VLOOKUP($C5,'[1]Cali Prod'!$S$5:$T$535,2)" +"SUM(H5:N5)" +"O5-(P5+Q5)" +"VLOOKUP($C5,'[1]Inj-WD'!$S$4:$U$536,2)" +"EOMONTH(C5,0)-C5+1" +"DATE(YEAR(C7),MONTH(C7)-1,1)" +"+D20/D8" +"DATE(YEAR(C43),MONTH(C43)+1,1)" +"1*(+S44*AA44)" +"+D37*B49" +"VLOOKUP($C49,'Power Curve'!$D$8:$AR$282,41)" +"VLOOKUP($C49,[3]Forecast!$B$1:$Y$65,16,0)*1000" +"VLOOKUP($C49,'Power Curve'!$D$8:$CJ$282,85)" +"$R49-$G49" +"$G45*$B57" +"IF(VLOOKUP($C73,Curves!$A$2:$J$1700,10)>VLOOKUP($C73,Curves!$A$2:$J$1700,3),0,IF(VLOOKUP($C73,Curves!$A$2:$K$1700,11)>$Y$2,Forecast!$Z$2,Forecast!$Z$3))" +"TODAY()" +"B3-B2" +"Forecast!$R43" +"Forecast!$G43" +"-Forecast!$S43" +"DATE(YEAR(B2),MONTH(B2)+1,1)" +"Forecast!$S44" +"($E3*$A3)+F2" +"VLOOKUP($B4,Curves!$A$3:$C$42,3)+VLOOKUP($B4,Curves!$A$3:$C$42,2)" +"VLOOKUP($B4,Curves!$A$3:$M$42,9)" +"(1+$I4/2)^(-2*($B4-$A$1)/365.25)" +"$H4*$J4" +"+I3" +"$G$2" +"($F$4*$G$4*$H$3*$J$1)/1000" +"($F4*$G$4*$I$3*$J$1)/1000" +"($F4*$G$4*$J$3*$J$1)/1000" +"(F5*G5*$H$3*$J$1)/1000" +"+I5" +"+I45+I46+I47" +"+I29+I31" +"SUM(H4:H6)" +"+I6" +"+I4" +"+I48" +"SUM(M5:M8)" +"SUM(H8:H9)" +"H7+H10" +"+I33" +"+I12" +"+I8+I13" +"+I51" +"+I14" +"+I53" +"SUM(H12:H14)+H10" +"+I17+I18" +"+I21" +"+I9" +"+I35" +"+I20" +"+I16" +"+I19" +"+I55+I56+I59" +"+I58" +"+I22" +"+I25" +"SUM(H16:H22)" +"H15+H23+H26" +"SUM(H31)" +"SUM(H33)+H37" +"SUM(H35)+H38" +"H30+H32+H34+H36+H40" +"SUM(H45:H49)" +"SUM(H55:H60)" +"H44+H50+H54+H61" +"TODAY()" +"'Gas Demand Outlook'!$G$2/1000" +"SUM(Y2:AE2)" +"SUM(AI2:AM2)" +"Z3-Y3" +"DATE(YEAR($A$1),MONTH($A$1)+1,1)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,2,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,7,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,5,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,4,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,15,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,3,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,9,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,11,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,8,0)" +"C3-J3" +"C3-F3" +"($B3+$C3)*$M$1" +"DATE(YEAR(A3),MONTH(A3)+1,1)" +"VLOOKUP(Y$3,$A$2:$H$600,2)" +"AVERAGE(Y4:AE4)" +"AVERAGE(AI4:AM4)" +"VLOOKUP(Y$3,$A$2:$H$600,3)" +"VLOOKUP(Y$3,$A$2:$H$600,6)" +"VLOOKUP(Y$3,$A$2:$H$600,4)" +"VLOOKUP(Y$3,$A$2:$H$600,7)" +"VLOOKUP(Y$3,$A$2:$H$600,5)" +"VLOOKUP(Y$11,$A$2:$H$600,2)" +"VLOOKUP(Y$11,$A$2:$H$600,3)" +"VLOOKUP(Y$11,$A$2:$H$600,6)" +"VLOOKUP(Y$11,$A$2:$H$600,4)" +"VLOOKUP(Y$11,$A$2:$H$600,7)" +"VLOOKUP(Y$11,$A$2:$H$600,5)" +"VLOOKUP(Y$19,$A$2:$H$600,2)" +"VLOOKUP(Y$19,$A$2:$H$600,3)" +"VLOOKUP(Y$19,$A$2:$H$600,6)" +"VLOOKUP(Y$19,$A$2:$H$600,4)" +"VLOOKUP(Y$19,$A$2:$H$600,7)" +"VLOOKUP(Y$19,$A$2:$H$600,5)" +"VLOOKUP(Y$28,$A$2:$H$600,2)" +"VLOOKUP(Y$28,$A$2:$H$600,3)" +"VLOOKUP(Y$28,$A$2:$H$600,6)" +"VLOOKUP(Y$28,$A$2:$H$600,4)" +"VLOOKUP(Y$28,$A$2:$H$600,7)" +"VLOOKUP(Y$28,$A$2:$H$600,5)" +"$AF$4-$AF$5" +"$AF$12-$AF$13" +"$AF$20-$AF$21" +"$AF$29-$AF$30" +"0.5" +"$Z$38" +"Z37-Z38" +"Z$39*$X$40*$Y$1" +"SUM(Z40:AC40)" +"$AN$4-$AN$5" +"$AN$12-$AN$13" +"$AN$20-$AN$21" +"$AN$29-$AN$30" +"Z$45*$X$40*$AI$1" +"$AD$40+$AD$46" +"C5*C6" +"C8*C4" +"C3/C2" +"$C$3" +"$C$7" +"$C$8" +"F13*G13*H13" +"$C$2" +"$C$9" +"I13-I14" +"I20-I19" +"TODAY()" +"VLOOKUP($D9,Curves!$A$2:$I$1700,9)" +"(1+($A9/2))^(-2*($D9-$A$1)/365.25)" +"D10-D9" +"DATE(YEAR(A1),MONTH(A1)+1,1)" +"VLOOKUP($D9,Curves!$A$2:$H$1700,2)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,3)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,7)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,5)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,4)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,8)*$B9" +"($E9+$I9)*$J$5+$J$4" +"VLOOKUP($D9,Curves!$N$2:$T$2600,2)*$B9" +"VLOOKUP($D9,Curves!$N$2:$T$2600,3)*$B9" +"IF($K9<$L9,1,0)" +"IF($K9<$M9,1,0)" +"($E9+J9)*$J$5+$J$4" +"VLOOKUP($D9,Curves!$N$2:$T$2600,4)*$B9" +"VLOOKUP($D9,Curves!$N$2:$T$2600,5)*$B9" +"IF($P9<$Q9,1,0)" +"IF($P9<$R9,1,0)" +"($E9+G9)*$J$5+$J$4" +"VLOOKUP($D9,Curves!$N$2:$T$2600,6)*$B9" +"VLOOKUP($D9,Curves!$N$2:$T$2600,7)*$B9" +"IF($U9<$X9,1,0)" +"IF($U9<$Y9,1,0)" +"IF($V9<$X9,1,0)" +"IF($W9<$X9,1,0)" +"IF($W9<$Y9,1,0)" +"SUM(AF9:AQ9)" +"SUM(AS9:BF9)" +"SUM(BP9:CI9)" +"DATE(YEAR(D9),MONTH(D9)+1,1)" +"$BP$7*$J$2*$J$5*$AB12" +"$BP$7*$J$3*$J$5*$AC12" +"$BR$7*$J$2*$J$5*$AB14" +"$BR$7*$J$3*$J$5*$AC14" +"$AS$7*$J$2*$J$5*$S15" +"$AS$7*$J$3*$J$5*$T15" +"$BT$7*$J$2*$J$5*$AB15" +"$BT$7*$J$3*$J$5*$AC15" +"$AU$7*$J$2*$J$5*$S16" +"$AU$7*$J$3*$J$5*$T16" +"$BV$7*$J$2*$J$5*$AB17" +"$BV$7*$J$3*$J$5*$AC17" +"$BX$7*$J$2*$J$5*$AB21" +"$BX$7*$J$3*$J$5*$AC21" +"$CQ$7*$J$2*$J$5*$AB27" +"$CQ$7*$J$3*$J$5*$AC27" +"$AW$7*$J$2*$J$5*$S28" +"$AW$7*$J$3*$J$5*$T28" +"$BZ$7*$J$2*$J$5*$AB29" +"$BZ$7*$J$3*$J$5*$AC29" +"$AY$7*$J$2*$J$5*$S31" +"$AY$7*$J$3*$J$5*$T31" +"$AH$7*$J$2*$J$5*$N32" +"$AH$7*$J$3*$J$5*$O32" +"$CB$7*$J$2*$J$5*$AB33" +"$CB$7*$J$3*$J$5*$AC33" +"$AF$7*$J$2*$J$5*$N34" +"$AF$7*$J$3*$J$5*$O34" +"$BA$7*$J$2*$J$5*$S34" +"$BA$7*$J$3*$J$5*$T34" +"$AJ$7*$J$2*$J$5*$N36" +"$AJ$7*$J$3*$J$5*$O36" +"$AL$7*$J$2*$J$5*$N36" +"$AL$7*$J$3*$J$5*$O36" +"$AN$7*$J$2*$J$5*$N37" +"$AN$7*$J$3*$J$5*$O37" +"$BC$7*$J$2*$J$5*$S37" +"$BC$7*$J$3*$J$5*$T37" +"$CD$7*$J$2*$J$5*$AB39" +"$CD$7*$J$3*$J$5*$AC39" +"$CF$7*$J$2*$J$5*$AB39" +"$CF$7*$J$3*$J$5*$AC39" +"$CS$7*$J$2*$J$5*$AB39" +"$CS$7*$J$3*$J$5*$AC39" +"$CU$7*$J$2*$J$5*$AB39" +"$CU$7*$J$3*$J$5*$AC39" +"$BE$7*$J$2*$J$5*$S42" +"$BE$7*$J$3*$J$5*$T42" +"$CH$7*$J$2*$J$5*$AB45" +"$CH$7*$J$3*$J$5*$AC45" +"$AP$7*$J$2*$J$5*$N46" +"$AP$7*$J$3*$J$5*$O46" +"B3-B2" +"VLOOKUP($B2,Forecast!$C$5:$S$100,16)" +"VLOOKUP($B2,Forecast!$C$5:$S$100,5)" +"VLOOKUP($B2,Forecast!$C$5:$S$100,17)" +"B2" +"DATE(YEAR(B2),MONTH(B2)+1,1)" +"E41*A41+F40" +"VLOOKUP($B42,Curves!$A$3:$I$34,3)-VLOOKUP($B42,Curves!$A$3:$I$34,7)" +"VLOOKUP($B42,Curves!$A$3:$I$34,3)-VLOOKUP($B42,Curves!$A$3:$I$34,5)" +"HLOOKUP($X3,[5]Data!$AC$7:$CE$22,4)/1000" +"HLOOKUP($X3,[4]Data!$S$7:$BU$78,11)/1000" +"C3-E3-D3" +"SUM(F3:H3)" +"HLOOKUP($X3,[4]Data!$S$7:$BU$78,12)/1000" +"VLOOKUP($B3,'Power Curve'!$D$9:$DU$282,85,0)/1000" +"$L3*M$1" +"IF(($I3-$J3-$K3-L3)>1200,1200,($I3-$J3-$K3-L3))" +"$I3-$J3-$K3-M3" +"VLOOKUP($B3,Curves!$A$2:$M$28,12,0)" +"DATE(YEAR($B3)-1,MONTH($B3),1)" +"DATE(YEAR($B3),MONTH($B3)-1,1)" +"B19-B18" +"VLOOKUP($B18,Forecast!$C$49:$O$72,6)/1000" +"VLOOKUP($B18,$B$2:$U$14,16)" +"VLOOKUP($B18,Forecast!$C$49:$O$72,8)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,9)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,10)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,11)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,12)/1000" +"SUM(C18:I18)" +"VLOOKUP($B18,Forecast!$C$49:$O$72,5)/1000" +"VLOOKUP($Z3,'Lavo Fcst'!$B$29:$F$52,5)/1000" +"J18-K18" +"(M18*A18)+L18" +"N18" +"VLOOKUP($X3,Forecast!$C$30:$O$72,6)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,8)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,9)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,10)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,11)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,12)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,5)/1000" +"'Lavo Fcst'!$F$33/1000" +"0.011*(Curves!$B3+Curves!$J3)" +"MONTH(C5)" +"VLOOKUP($C5,'[1]Total Sendout'!$U$5:$V$1964,2)" +"SUM(D5:F5)" +"VLOOKUP($C5,[1]Topock!$S$5:$T$764,2)" +"VLOOKUP($C5,[1]Ehrenberg!$S$7:$T$536,2)" +"VLOOKUP($C5,'[1]Kern Mojave'!$S$5:$T$533,2)" +"VLOOKUP($C5,'[1]PG&E WR'!$S$8:$T$552,2)" +"VLOOKUP($C5,'[1]TW N Needles'!$S$8:$T$536,2)" +"VLOOKUP($C5,'[1]Cali Prod'!$S$5:$T$535,2)" +"SUM(H5:N5)" +"O5-(P5+Q5)" +"VLOOKUP($C5,'[1]Inj-WD'!$S$4:$U$536,2)" +"EOMONTH(C5,0)-C5+1" +"DATE(YEAR(C7),MONTH(C7)-1,1)" +"+D20/D8" +"DATE(YEAR(C43),MONTH(C43)+1,1)" +"1*(+S44*AA44)" +"+D37*B49" +"$R49-$G49" +"VLOOKUP($C50,'Power Curve'!$D$8:$AV$282,44)" +"VLOOKUP($C50,[3]Forecast!$B$1:$Y$65,16,0)*1000" +"VLOOKUP($C50,'Power Curve'!$D$8:$DU$282,121)+VLOOKUP($C50,'Power Curve'!$D$8:$FD$282,141)" +"$G45*$B57" +"IF(VLOOKUP($C73,Curves!$A$2:$J$1700,10)>VLOOKUP($C73,Curves!$A$2:$J$1700,3),0,IF(VLOOKUP($C73,Curves!$A$2:$K$1700,11)>$Y$2,Forecast!$Z$2,Forecast!$Z$3))" +"+I3" +"$G$2" +"($F$4*$G$4*$H$3*$J$1)/1000" +"($F4*$G$4*$I$3*$J$1)/1000" +"($F4*$G$4*$J$3*$J$1)/1000" +"(F5*G5*$H$3*$J$1)/1000" +"+I5" +"+I45+I46+I47" +"+I29+I31" +"SUM(H4:H6)" +"+I6" +"+I4" +"+I48" +"SUM(M5:M8)" +"SUM(H8:H9)" +"H7+H10" +"+I33" +"+I12" +"+I8+I13" +"+I51" +"+I14" +"+I53" +"SUM(H12:H14)+H10" +"+I17+I18" +"+I21" +"+I9" +"+I35" +"+I20" +"+I16" +"+I19" +"+I55+I56+I59" +"+I58" +"+I22" +"+I25" +"SUM(H16:H22)" +"H15+H23+H26" +"SUM(H31)" +"SUM(H33)+H37" +"SUM(H35)+H38" +"H30+H32+H34+H36+H40" +"SUM(H45:H49)" +"SUM(H55:H60)" +"H44+H50+H54+H61" +"TODAY()" +"'Gas Demand Outlook'!$G$2/1000" +"SUM(Y2:AE2)" +"SUM(AI2:AM2)" +"Z3-Y3" +"DATE(YEAR($A$1),MONTH($A$1)+1,1)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,2,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,7,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,5,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,4,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,15,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,3,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,9,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,11,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,8,0)" +"C3-J3" +"C3-F3" +"($B3+$C3)*$M$1" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$V$1000,16,0)" +"O3/2" +"DATE(YEAR(A3),MONTH(A3)+1,1)" +"VLOOKUP(Y$3,$A$2:$H$600,2)" +"AVERAGE(Y4:AE4)" +"AVERAGE(AI4:AM4)" +"VLOOKUP(Y$3,$A$2:$H$600,3)" +"VLOOKUP(Y$3,$A$2:$H$600,6)" +"VLOOKUP(Y$3,$A$2:$H$600,4)" +"VLOOKUP(Y$3,$A$2:$H$600,7)" +"VLOOKUP(Y$3,$A$2:$H$600,5)" +"VLOOKUP(Y$11,$A$2:$H$600,2)" +"VLOOKUP(Y$11,$A$2:$H$600,3)" +"VLOOKUP(Y$11,$A$2:$H$600,6)" +"VLOOKUP(Y$11,$A$2:$H$600,4)" +"VLOOKUP(Y$11,$A$2:$H$600,7)" +"VLOOKUP(Y$11,$A$2:$H$600,5)" +"VLOOKUP(Y$19,$A$2:$H$600,2)" +"VLOOKUP(Y$19,$A$2:$H$600,3)" +"VLOOKUP(Y$19,$A$2:$H$600,6)" +"VLOOKUP(Y$19,$A$2:$H$600,4)" +"VLOOKUP(Y$19,$A$2:$H$600,7)" +"VLOOKUP(Y$19,$A$2:$H$600,5)" +"VLOOKUP(Y$28,$A$2:$H$600,2)" +"VLOOKUP(Y$28,$A$2:$H$600,3)" +"VLOOKUP(Y$28,$A$2:$H$600,6)" +"VLOOKUP(Y$28,$A$2:$H$600,4)" +"VLOOKUP(Y$28,$A$2:$H$600,7)" +"VLOOKUP(Y$28,$A$2:$H$600,5)" +"$AF$4-$AF$5" +"$AF$12-$AF$13" +"$AF$20-$AF$21" +"$AF$29-$AF$30" +"0.5" +"$Z$38" +"Z37-Z38" +"Z$39*$X$40*$Y$1" +"SUM(Z40:AC40)" +"$AN$4-$AN$5" +"$AN$12-$AN$13" +"$AN$20-$AN$21" +"$AN$29-$AN$30" +"Z$45*$X$40*$AI$1" +"$AD$40+$AD$46" +"C5*C6" +"C8*C4" +"C3/C2" +"$C$3" +"$C$7" +"$C$8" +"F13*G13*H13" +"$C$2" +"$C$9" +"I13-I14" +"I20-I19" +"TODAY()" +"DATE(YEAR($A$1),MONTH($A$1)+1,1)" +"VLOOKUP($B4,Curves!$A$2:$J$32,2,0)+VLOOKUP($B4,Curves!$A$2:$J$32,3,0)" +"DATE(YEAR(B4),MONTH(B4)+1,1)" +"TODAY()" +"VLOOKUP($D9,Curves!$A$2:$I$1700,9)" +"(1+($A9/2))^(-2*($D9-$A$1)/365.25)" +"D10-D9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,2)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,3)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,7)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,5)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,4)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,8)*$B9" +"($E9+$I9)*$J$5+$J$4" +"VLOOKUP($D9,Curves!$N$2:$T$2600,2)*$B9" +"VLOOKUP($D9,Curves!$N$2:$T$2600,3)*$B9" +"IF($K9<$L9,1,0)" +"IF($K9<$M9,1,0)" +"($E9+J9)*$J$5+$J$4" +"VLOOKUP($D9,Curves!$N$2:$T$2600,4)*$B9" +"VLOOKUP($D9,Curves!$N$2:$T$2600,5)*$B9" +"IF($P9<$Q9,1,0)" +"IF($P9<$R9,1,0)" +"($E9+G9)*$J$5+$J$4" +"VLOOKUP($D9,[2]CurveFetch!$D$8:$S$13000,16,0)*$B9" +"VLOOKUP($D9,Curves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orecast!$C$5:$S$100,16)" +"VLOOKUP($B2,Forecast!$C$5:$S$100,5)" +"VLOOKUP($B2,Forecast!$C$5:$S$100,17)" +"B2" +"DATE(YEAR(B2),MONTH(B2)+1,1)" +"E41*A41+F40" +"VLOOKUP($B42,Curves!$A$3:$I$34,3)-VLOOKUP($B42,Curves!$A$3:$I$34,7)" +"VLOOKUP($B42,Curves!$A$3:$I$34,3)-VLOOKUP($B42,Curves!$A$3:$I$34,5)" +"HLOOKUP($X3,[5]Data!$AC$7:$CE$22,4)/1000" +"HLOOKUP($X3,[4]Data!$S$7:$BU$78,11)/1000" +"C3-E3-D3" +"SUM(F3:H3)" +"HLOOKUP($X3,[4]Data!$S$7:$BU$78,12)/1000" +"VLOOKUP($B3,'Power Curve'!$D$9:$DU$282,85,0)/1000" +"$L3*M$1" +"IF(($I3-$J3-$K3-L3)>1200,1200,($I3-$J3-$K3-L3))" +"$I3-$J3-$K3-M3" +"VLOOKUP($B3,Curves!$A$2:$M$28,12,0)" +"DATE(YEAR($B3)-1,MONTH($B3),1)" +"DATE(YEAR($B3),MONTH($B3)-1,1)" +"B19-B18" +"VLOOKUP($B18,Forecast!$C$49:$O$72,6)/1000" +"VLOOKUP($B18,$B$2:$U$14,16)" +"VLOOKUP($B18,Forecast!$C$49:$O$72,8)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,9)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,10)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,11)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,12)/1000" +"SUM(C18:I18)" +"VLOOKUP($B18,Forecast!$C$49:$O$72,5)/1000" +"VLOOKUP($Z3,'Lavo Fcst'!$B$29:$F$52,5)/1000" +"J18-K18" +"(M18*A18)+L18" +"N18" +"VLOOKUP($X3,Forecast!$C$30:$O$72,6)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,8)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,9)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,10)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,11)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,12)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,5)/1000" +"'Lavo Fcst'!$F$33/1000" +"0.011*(Curves!$B3+Curves!$J3)" +"MONTH(C5)" +"VLOOKUP($C5,'[1]Total Sendout'!$U$5:$V$1964,2)" +"SUM(D5:F5)" +"VLOOKUP($C5,[1]Topock!$S$5:$T$764,2)" +"VLOOKUP($C5,[1]Ehrenberg!$S$7:$T$536,2)" +"VLOOKUP($C5,'[1]Kern Mojave'!$S$5:$T$533,2)" +"VLOOKUP($C5,'[1]PG&E WR'!$S$8:$T$552,2)" +"VLOOKUP($C5,'[1]TW N Needles'!$S$8:$T$536,2)" +"VLOOKUP($C5,'[1]Cali Prod'!$S$5:$T$535,2)" +"SUM(H5:N5)" +"O5-(P5+Q5)" +"VLOOKUP($C5,'[1]Inj-WD'!$S$4:$U$536,2)" +"EOMONTH(C5,0)-C5+1" +"DATE(YEAR(C7),MONTH(C7)-1,1)" +"+D20/D8" +"DATE(YEAR(C43),MONTH(C43)+1,1)" +"1*(+S44*AA44)" +"+D37*B49" +"$R49-$G49" +"VLOOKUP($C50,'Power Curve'!$D$8:$AX$282,44)" +"VLOOKUP($C50,'Power Curve'!$D$8:$DU$282,121)+VLOOKUP($C50,'Power Curve'!$D$8:$FD$282,141)" +"VLOOKUP($C52,[3]Forecast!$B$1:$Z$65,16,0)*1000" +"$G45*$B57" +"+I3" +"$G$2" +"($F$4*$G$4*$H$3*$J$1)/1000" +"($F4*$G$4*$I$3*$J$1)/1000" +"($F4*$G$4*$J$3*$J$1)/1000" +"(F5*G5*$H$3*$J$1)/1000" +"+I5" +"+I45+I46+I47" +"+I29+I31" +"SUM(H4:H6)" +"+I6" +"+I4" +"+I48" +"SUM(M5:M8)" +"SUM(H8:H9)" +"H7+H10" +"+I33" +"+I12" +"+I8+I13" +"+I51" +"+I14" +"+I53" +"SUM(H12:H14)+H10" +"+I17+I18" +"+I21" +"+I9" +"+I35" +"+I20" +"+I16" +"+I19" +"+I55+I56+I59" +"+I58" +"+I22" +"+I25" +"SUM(H16:H22)" +"H15+H23+H26" +"SUM(H31)" +"SUM(H33)+H37" +"SUM(H35)+H38" +"H30+H32+H34+H36+H40" +"SUM(H45:H49)" +"SUM(H55:H60)" +"H44+H50+H54+H61" +"TODAY()" +"'Gas Demand Outlook'!$G$2/1000" +"SUM(Y2:AE2)" +"SUM(AI2:AM2)" +"Z3-Y3" +"DATE(YEAR($A$1),MONTH($A$1)+1,1)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,2,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,7,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,5,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,4,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,15,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,3,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,9,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,11,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,8,0)" +"C3-J3" +"C3-F3" +"($B3+$C3)*$M$1" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$V$1000,16,0)" +"O3/2" +"DATE(YEAR(A3),MONTH(A3)+1,1)" +"VLOOKUP(Y$3,$A$2:$H$600,2)" +"AVERAGE(Y4:AE4)" +"AVERAGE(AI4:AM4)" +"VLOOKUP(Y$3,$A$2:$H$600,3)" +"VLOOKUP(Y$3,$A$2:$H$600,6)" +"VLOOKUP(Y$3,$A$2:$H$600,4)" +"VLOOKUP(Y$3,$A$2:$H$600,7)" +"VLOOKUP(Y$3,$A$2:$H$600,5)" +"VLOOKUP(Y$11,$A$2:$H$600,2)" +"VLOOKUP(Y$11,$A$2:$H$600,3)" +"VLOOKUP(Y$11,$A$2:$H$600,6)" +"VLOOKUP(Y$11,$A$2:$H$600,4)" +"VLOOKUP(Y$11,$A$2:$H$600,7)" +"VLOOKUP(Y$11,$A$2:$H$600,5)" +"VLOOKUP(Y$19,$A$2:$H$600,2)" +"VLOOKUP(Y$19,$A$2:$H$600,3)" +"VLOOKUP(Y$19,$A$2:$H$600,6)" +"VLOOKUP(Y$19,$A$2:$H$600,4)" +"VLOOKUP(Y$19,$A$2:$H$600,7)" +"VLOOKUP(Y$19,$A$2:$H$600,5)" +"VLOOKUP(Y$28,$A$2:$H$600,2)" +"VLOOKUP(Y$28,$A$2:$H$600,3)" +"VLOOKUP(Y$28,$A$2:$H$600,6)" +"VLOOKUP(Y$28,$A$2:$H$600,4)" +"VLOOKUP(Y$28,$A$2:$H$600,7)" +"VLOOKUP(Y$28,$A$2:$H$600,5)" +"$AF$4-$AF$5" +"$AF$12-$AF$13" +"$AF$20-$AF$21" +"$AF$29-$AF$30" +"0.5" +"$Z$38" +"Z37-Z38" +"Z$39*$X$40*$Y$1" +"SUM(Z40:AC40)" +"$AN$4-$AN$5" +"$AN$12-$AN$13" +"$AN$20-$AN$21" +"$AN$29-$AN$30" +"Z$45*$X$40*$AI$1" +"$AD$40+$AD$46" +"C5*C6" +"C8*C4" +"C3/C2" +"$C$3" +"$C$7" +"$C$8" +"F13*G13*H13" +"$C$2" +"$C$9" +"I13-I14" +"I20-I19" +"TODAY()" +"DATE(YEAR($A$1),MONTH($A$1)+1,1)" +"VLOOKUP($B4,Curves!$A$2:$J$32,2,0)+VLOOKUP($B4,Curves!$A$2:$J$32,3,0)" +"DATE(YEAR(B4),MONTH(B4)+1,1)" +"TODAY()" +"VLOOKUP($D9,Curves!$A$2:$I$1700,9)" +"(1+($A9/2))^(-2*($D9-$A$1)/365.25)" +"D10-D9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,2)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,3)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,7)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,5)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,4)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,8)*$B9" +"($E9+$I9)*$J$5+$J$4" +"VLOOKUP($D9,Curves!$N$2:$T$2600,2)*$B9" +"VLOOKUP($D9,Curves!$N$2:$T$2600,3)*$B9" +"IF($K9<$L9,1,0)" +"IF($K9<$M9,1,0)" +"($E9+J9)*$J$5+$J$4" +"VLOOKUP($D9,Curves!$N$2:$T$2600,4)*$B9" +"VLOOKUP($D9,Curves!$N$2:$T$2600,5)*$B9" +"IF($P9<$Q9,1,0)" +"IF($P9<$R9,1,0)" +"($E9+G9)*$J$5+$J$4" +"VLOOKUP($D9,[2]CurveFetch!$D$8:$S$13000,16,0)*$B9" +"VLOOKUP($D9,Curves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n System'!$T$4:$U$500,2)/1000" +"VLOOKUP($B4,[6]KRS!$S$4:$T$500,2)/1000" +"VLOOKUP($B4,[6]SWG!$S$4:$T$500,2)/1000" +"VLOOKUP($B4,'[6]fuel & luaf'!$S$4:$T$500,2)/1000" +"SUM(P4:T4)" +"VLOOKUP($B4,'[3]PG&E Inj'!$S$4:$T$500,2)/1000-VLOOKUP($B4,'[3]PG&E WD'!$S$4:$T$500,2)/1000" +"VLOOKUP($B4,'[3]Wild Goose'!$S$4:$T$500,2)/1000-VLOOKUP($B4,'[3]WG WD'!$S$4:$T$500,2)/1000" +"SUM(V4:W4)" +"$X4*$A4" +"VLOOKUP($AD4,[6]Ops!$AG$41:$AJ$96,4)/1000" +"VLOOKUP($B4,$AO$4:$AP$141,2)" +"(Curves!$B3+Curves!$J3)*0.02511086+0.0097+0.05" +"DATE(YEAR(B4),MONTH(B4)+1,1)" +"Z5-Z4" +"0.011*(Curves!$B3+Curves!$I3)" +"AM5" +"VLOOKUP($B17,[3]Malin!$E$13:$F$500,2)/1000" +"VLOOKUP($B17,'[3]Cali Prod'!$S$4:$T$500,2)/1000" +"VLOOKUP($B17,[3]TW!$S$4:$T$500,2)/1000" +"VLOOKUP($B17,[3]EPNG!$S$4:$T$500,2)/1000" +"VLOOKUP($B17,'[3]Kern River GT'!$S$4:$T$500,2)/1000" +"SUM(E17:G17)" +"VLOOKUP($B17,[3]Kern!$S$4:$T$500,2)/1000" +"$C17+($I17-$Q17)" +"VLOOKUP($B18,[6]Malin!$E$13:$F$500,2)/1000" +"VLOOKUP($B18,[6]Kern!$S$4:$T$500,2)/1000" +"VLOOKUP($B19,'[6]Cali Prod'!$S$4:$T$500,2)/1000" +"$L22*$S$1" +"Y22+Z21" +"H23*$E$1" +"$H23*$F$1" +"$H23*$G$1" +"VLOOKUP($B23,'Adjustments & Maintanence'!$B$6:$D$57,2,0)" +"VLOOKUP($B23,'[5]Power Curve'!$D$9:$BO$5000,64)/1000" +"($P11*AC23)+$O23-O11+VLOOKUP(B23,'Adjustments & Maintanence'!$B$6:$D$57,3,FALSE)" +"VLOOKUP($B23,'[5]Power Curve'!$D$9:$BY$290,73,0)/1000" +"L23-U23" +"IF($AK25=""summer"",IF(VLOOKUP($B25,Curves!$A$3:$M$100,13)>Forecast!$AM$4,Forecast!$AN$4,$AN$5),IF(VLOOKUP($B25,Curves!$A$3:$M$100,12)>$AM$5,$AN$6,$AN$7))" +"IF(VLOOKUP($B25,Curves!$A$2:$N$2700,9)>VLOOKUP($B25,Curves!$A$2:$N$2700,3),0,IF(VLOOKUP($B25,Curves!$A$2:$N$2700,12)>$AM$5,$AN$12,$AN$13))" +"TODAY()" +"DATE(YEAR(A1),MONTH(A1)+1,1)" +"DATE(YEAR(B6),MONTH(B6)+1,1)" +"TODAY()" +"DATE(YEAR(A1),MONTH(A1)+1,1)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,2)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,7)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,5)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,4)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,15)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,3)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,9)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,8)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,6)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,11)" +"C3-I3" +"$I3-$J3" +"$C3-$G3" +"DATE(YEAR(A3),MONTH(A3)+1,1)" +"TODAY()" +"B5-B4" +"SUM($C4:$G4,I4,K4)" +"VLOOKUP($B4,'[6]On System'!$T$4:$U$500,2)/1000" +"VLOOKUP($B4,[6]KRS!$S$4:$T$500,2)/1000" +"VLOOKUP($B4,[6]SWG!$S$4:$T$500,2)/1000" +"VLOOKUP($B4,'[6]fuel & luaf'!$S$4:$T$500,2)/1000" +"SUM(P4:T4)" +"VLOOKUP($B4,'[3]PG&E Inj'!$S$4:$T$500,2)/1000-VLOOKUP($B4,'[3]PG&E WD'!$S$4:$T$500,2)/1000" +"VLOOKUP($B4,'[3]Wild Goose'!$S$4:$T$500,2)/1000-VLOOKUP($B4,'[3]WG WD'!$S$4:$T$500,2)/1000" +"SUM(V4:W4)" +"$X4*$A4" +"VLOOKUP($AD4,[6]Ops!$AG$41:$AJ$96,4)/1000" +"VLOOKUP($B4,$AO$4:$AP$141,2)" +"(Curves!$B3+Curves!$J3)*0.02511086+0.0097+0.05" +"DATE(YEAR(B4),MONTH(B4)+1,1)" +"Z5-Z4" +"0.011*(Curves!$B3+Curves!$I3)" +"AM5" +"VLOOKUP($B17,[3]Malin!$E$13:$F$500,2)/1000" +"VLOOKUP($B17,'[3]Cali Prod'!$S$4:$T$500,2)/1000" +"VLOOKUP($B17,[3]TW!$S$4:$T$500,2)/1000" +"VLOOKUP($B17,[3]EPNG!$S$4:$T$500,2)/1000" +"VLOOKUP($B17,'[3]Kern River GT'!$S$4:$T$500,2)/1000" +"SUM(E17:G17)" +"VLOOKUP($B17,[3]Kern!$S$4:$T$500,2)/1000" +"$C17+($I17-$Q17)" +"VLOOKUP($B18,[6]Malin!$E$13:$F$500,2)/1000" +"VLOOKUP($B18,[6]Kern!$S$4:$T$500,2)/1000" +"VLOOKUP($B19,'[6]Cali Prod'!$S$4:$T$500,2)/1000" +"$L22*$S$1" +"Y22+Z21" +"H23*$E$1" +"$H23*$F$1" +"$H23*$G$1" +"VLOOKUP($B23,'Adjustments & Maintanence'!$B$6:$D$57,2,0)" +"VLOOKUP($B23,'[5]Power Curve'!$D$9:$BO$5000,64)/1000" +"($P11*AC23)+$O23-O11+VLOOKUP(B23,'Adjustments & Maintanence'!$B$6:$D$57,3,FALSE)" +"VLOOKUP($B23,'[5]Power Curve'!$D$9:$FH$290,83,0)/1000" +"L23-U23" +"IF($AK25=""summer"",IF(VLOOKUP($B25,Curves!$A$3:$M$100,13)>Forecast!$AM$4,Forecast!$AN$4,$AN$5),IF(VLOOKUP($B25,Curves!$A$3:$M$100,12)>$AM$5,$AN$6,$AN$7))" +"IF(VLOOKUP($B25,Curves!$A$2:$N$2700,9)>VLOOKUP($B25,Curves!$A$2:$N$2700,3),0,IF(VLOOKUP($B25,Curves!$A$2:$N$2700,12)>$AM$5,$AN$12,$AN$13))" +"TODAY()" +"DATE(YEAR(A1),MONTH(A1)+1,1)" +"DATE(YEAR(B6),MONTH(B6)+1,1)" +"TODAY()" +"DATE(YEAR(A1),MONTH(A1)+1,1)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,2)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,7)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,5)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,4)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,15)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,3)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,9)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,8)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,6)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,11)" +"C3-I3" +"$I3-$J3" +"$C3-$G3" +"DATE(YEAR(A3),MONTH(A3)+1,1)" +"B3-B2" +"VLOOKUP($B2,Forecast!$C$5:$S$100,16)" +"VLOOKUP($B2,Forecast!$C$5:$S$100,5)" +"VLOOKUP($B2,Forecast!$C$5:$S$100,17)" +"B2" +"DATE(YEAR(B2),MONTH(B2)+1,1)" +"E41*A41+F40" +"VLOOKUP($B42,Curves!$A$3:$I$34,3)-VLOOKUP($B42,Curves!$A$3:$I$34,7)" +"VLOOKUP($B42,Curves!$A$3:$I$34,3)-VLOOKUP($B42,Curves!$A$3:$I$34,5)" +"HLOOKUP($X3,[5]Data!$AC$7:$CE$22,4)/1000" +"HLOOKUP($X3,[4]Data!$S$7:$BU$78,11)/1000" +"C3-E3-D3" +"SUM(F3:H3)" +"HLOOKUP($X3,[4]Data!$S$7:$BU$78,12)/1000" +"$L3*M$1" +"VLOOKUP($B3,Curves!$A$2:$M$28,12,0)" +"DATE(YEAR($B3)-1,MONTH($B3),1)" +"DATE(YEAR($B3),MONTH($B3)-1,1)" +"VLOOKUP($B4,'Power Curve'!$D$9:$EE$282,131,0)/1000" +"IF(($I4-$J4-$K4-L4)>1200,1200,($I4-$J4-$K4-L4))" +"$I4-$J4-$K4-M4" +"B19-B18" +"VLOOKUP($B18,Forecast!$C$49:$O$72,6)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,8)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,9)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,10)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,11)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,12)/1000" +"SUM(C18:I18)" +"VLOOKUP($B18,Forecast!$C$49:$O$72,5)/1000" +"VLOOKUP($Z3,'Lavo Fcst'!$B$29:$F$52,5)/1000" +"J18-K18" +"(M18*A18)+L18" +"VLOOKUP($B19,$B$2:$U$14,16)" +"N18" +"VLOOKUP($X3,Forecast!$C$30:$O$72,6)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,8)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,9)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,10)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,11)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,12)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,5)/1000" +"'Lavo Fcst'!$F$33/1000" +"0.011*(Curves!$B3+Curves!$J3)" +"MONTH(C5)" +"VLOOKUP($C5,'[1]Total Sendout'!$U$5:$V$1964,2)" +"SUM(D5:F5)" +"VLOOKUP($C5,[1]Topock!$S$5:$T$764,2)" +"VLOOKUP($C5,[1]Ehrenberg!$S$7:$T$536,2)" +"VLOOKUP($C5,'[1]Kern Mojave'!$S$5:$T$533,2)" +"VLOOKUP($C5,'[1]PG&E WR'!$S$8:$T$552,2)" +"VLOOKUP($C5,'[1]TW N Needles'!$S$8:$T$536,2)" +"VLOOKUP($C5,'[1]Cali Prod'!$S$5:$T$535,2)" +"SUM(H5:N5)" +"O5-(P5+Q5)" +"VLOOKUP($C5,'[1]Inj-WD'!$S$4:$U$536,2)" +"EOMONTH(C5,0)-C5+1" +"DATE(YEAR(C7),MONTH(C7)-1,1)" +"+D20/D8" +"DATE(YEAR(C43),MONTH(C43)+1,1)" +"1*(+S44*AA44)" +"+D37*B49" +"$R49-$G49" +"VLOOKUP($C50,'Power Curve'!$D$8:$BF$282,54)+VLOOKUP($C50,'Power Curve'!$D$8:$FH$282,92)" +"VLOOKUP($C50,'Power Curve'!$D$8:$EE$282,131)" +"VLOOKUP($C52,[3]Forecast!$B$1:$Z$65,16,0)*1000" +"$G45*$B57" +"+I3" +"$G$2" +"($F$4*$G$4*$H$3*$J$1)/1000" +"($F4*$G$4*$I$3*$J$1)/1000" +"($F4*$G$4*$J$3*$J$1)/1000" +"(F5*G5*$H$3*$J$1)/1000" +"+I5" +"+I45+I46+I47" +"+I29+I31" +"SUM(H4:H6)" +"+I6" +"+I4" +"+I48" +"SUM(M5:M8)" +"SUM(H8:H9)" +"H7+H10" +"+I33" +"+I12" +"+I8+I13" +"+I51" +"+I14" +"+I53" +"SUM(H12:H14)+H10" +"+I17+I18" +"+I21" +"+I9" +"+I35" +"+I20" +"+I16" +"+I19" +"+I55+I56+I59" +"+I58" +"+I22" +"+I25" +"SUM(H16:H22)" +"H15+H23+H26" +"SUM(H31)" +"SUM(H33)+H37" +"SUM(H35)+H38" +"H30+H32+H34+H36+H40" +"SUM(H45:H49)" +"SUM(H55:H60)" +"H44+H50+H54+H61" +"TODAY()" +"'Gas Demand Outlook'!$G$2/1000" +"SUM(Y2:AE2)" +"SUM(AI2:AM2)" +"Z3-Y3" +"DATE(YEAR($A$1),MONTH($A$1)+1,1)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,2,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,7,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,5,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,4,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,15,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,3,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,9,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,11,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,8,0)" +"C3-J3" +"C3-F3" +"($B3+$C3)*$M$1" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$V$1000,16,0)" +"O3/2" +"DATE(YEAR(A3),MONTH(A3)+1,1)" +"VLOOKUP(Y$3,$A$2:$H$600,2)" +"AVERAGE(Y4:AE4)" +"AVERAGE(AI4:AM4)" +"VLOOKUP(Y$3,$A$2:$H$600,3)" +"VLOOKUP(Y$3,$A$2:$H$600,6)" +"VLOOKUP(Y$3,$A$2:$H$600,4)" +"VLOOKUP(Y$3,$A$2:$H$600,7)" +"VLOOKUP(Y$3,$A$2:$H$600,5)" +"VLOOKUP(Y$11,$A$2:$H$600,2)" +"VLOOKUP(Y$11,$A$2:$H$600,3)" +"VLOOKUP(Y$11,$A$2:$H$600,6)" +"VLOOKUP(Y$11,$A$2:$H$600,4)" +"VLOOKUP(Y$11,$A$2:$H$600,7)" +"VLOOKUP(Y$11,$A$2:$H$600,5)" +"VLOOKUP(Y$19,$A$2:$H$600,2)" +"VLOOKUP(Y$19,$A$2:$H$600,3)" +"VLOOKUP(Y$19,$A$2:$H$600,6)" +"VLOOKUP(Y$19,$A$2:$H$600,4)" +"VLOOKUP(Y$19,$A$2:$H$600,7)" +"VLOOKUP(Y$19,$A$2:$H$600,5)" +"VLOOKUP(Y$28,$A$2:$H$600,2)" +"VLOOKUP(Y$28,$A$2:$H$600,3)" +"VLOOKUP(Y$28,$A$2:$H$600,6)" +"VLOOKUP(Y$28,$A$2:$H$600,4)" +"VLOOKUP(Y$28,$A$2:$H$600,7)" +"VLOOKUP(Y$28,$A$2:$H$600,5)" +"$AF$4-$AF$5" +"$AF$12-$AF$13" +"$AF$20-$AF$21" +"$AF$29-$AF$30" +"0.5" +"$Z$38" +"Z37-Z38" +"Z$39*$X$40*$Y$1" +"SUM(Z40:AC40)" +"$AN$4-$AN$5" +"$AN$12-$AN$13" +"$AN$20-$AN$21" +"$AN$29-$AN$30" +"Z$45*$X$40*$AI$1" +"$AD$40+$AD$46" +"C5*C6" +"C8*C4" +"C3/C2" +"$C$3" +"$C$7" +"$C$8" +"F13*G13*H13" +"$C$2" +"$C$9" +"I13-I14" +"I20-I19" +"TODAY()" +"DATE(YEAR($A$1),MONTH($A$1)+1,1)" +"VLOOKUP($B4,Curves!$A$2:$J$32,2,0)+VLOOKUP($B4,Curves!$A$2:$J$32,3,0)" +"DATE(YEAR(B4),MONTH(B4)+1,1)" +"TODAY()" +"VLOOKUP($D9,Curves!$A$2:$I$1700,9)" +"(1+($A9/2))^(-2*($D9-$A$1)/365.25)" +"D10-D9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,2)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,3)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,7)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,5)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,4)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,8)*$B9" +"($E9+$I9)*$J$5+$J$4" +"VLOOKUP($D9,Curves!$N$2:$T$2600,2)*$B9" +"VLOOKUP($D9,Curves!$N$2:$T$2600,3)*$B9" +"IF($K9<$L9,1,0)" +"IF($K9<$M9,1,0)" +"($E9+J9)*$J$5+$J$4" +"VLOOKUP($D9,Curves!$N$2:$T$2600,4)*$B9" +"VLOOKUP($D9,Curves!$N$2:$T$2600,5)*$B9" +"IF($P9<$Q9,1,0)" +"IF($P9<$R9,1,0)" +"($E9+G9)*$J$5+$J$4" +"VLOOKUP($D9,[2]CurveFetch!$D$8:$S$13000,16,0)*$B9" +"VLOOKUP($D9,Curves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orecast!$C$5:$S$100,16)" +"VLOOKUP($B2,[1]Forecast!$C$5:$S$100,5)" +"VLOOKUP($B2,[1]Forecast!$C$5:$S$100,17)" +"VLOOKUP($B2,'[2]Total Inv'!$U$3:$W$58,3,0)" +"B2" +"DATE(YEAR(B2),MONTH(B2)+1,1)" +"VLOOKUP($B42,[1]Curves!$A$3:$I$34,3)-VLOOKUP($B42,[1]Curves!$A$3:$I$34,7)" +"VLOOKUP($B42,[1]Curves!$A$3:$I$34,3)-VLOOKUP($B42,[1]Curves!$A$3:$I$34,5)" +"E46*A46+F45" +"AVERAGE(F3:F122)" +"TODAY()-1" +"(1+($D3/2))^(-2*($A3-$A$2)/365.25)" +"B3*E3" +"C3*D3" +"SUM(J3:J111)" +"SUM(J113:J168)" +"SUM(J170:J238)" +"SUM(J240:J320)" +"SUM(J322:J335)" +"SUM(J337:J340)" +"SUM(J342:J442)" +"SUM(J444:J458)" +"SUM(J460:J492)" +"SUM(J494:J626)" +"SUM(J628:J661)" +"SUM(J765:J786)" +"J787+J764+J662+J627+J493+J459+J443+J341+J336+J321+J239+J169+J112" +"SUM(J3:J20)" +"SUM(J22:J43)" +"SUM(J45:J55)" +"SUM(J57:J76)" +"SUM(J78:J81)" +"SUM(J83:J114)" +"SUM(J116:J127)" +"SUM(J129:J144)" +"SUM(J146:J150)" +"SUM(J215:J221)" +"SUM(J223:J249)" +"SUM(J251:J253)" +"SUM(J255:J306)" +"SUM(J308:J338)" +"SUM(J345:J363)" +"SUM(J365:J388)" +"SUM(J390:J410)" +"SUM(J416:J432)" +"SUM(J434:J458)" +"SUM(J468:J482)" +"SUM(J484:J497)" +"J499" +"SUM(J501:J506)" +"SUM(J553:J585)" +"SUM(J587:J620)" +"SUM(J635:J642)" +"SUM(J672)" +"SUM(J701:J758)" +"J3" +"SUM(J5:J67)" +"SUM(J69:J212)" +"SUM(J214:J418)" +"SUM(J420:J607)" +"SUM(J609:J718)" +"SUM(J720:J779)" +"J4+J68+J213+J419+J608+J719+J780+J782" +"AVERAGE(Ops!E6:E10)" +"EOMONTH(AI4,1)" +"EOMONTH(AG4,11)" +"AVERAGE(Ops!E11:E15)" +"AVERAGE(Ops!E16:E22)" +"AVERAGE(Ops!E23:E27)" +"AVERAGE(Ops!E28:E34)" +"AVERAGE(Ops!E35:E39)" +"AVERAGE(Ops!E40:E46)" +"AS10" +"AVERAGE(Ops!F6:F10)" +"AY55" +"AX55" +"AW55" +"AVERAGE(Ops!F11:F15)" +"AVERAGE(Ops!F16:F22)" +"SUM(AQ22:BD22)" +"AVERAGE(Ops!F23:F27)" +"AVERAGE(Ops!F28:F34)" +"AVERAGE(Ops!F35:F39)" +"AVERAGE(Ops!F40:F46)" +"AQ39+AT39+AU39+AV39" +"AVERAGE(BE22:BE33)" +"SUM(AQ39:AW39)" +"AX39-BE22" +"BA39+AZ39" +"AZ55" +"AT55" +"I45-J45" +"AVERAGE(Ops!G6:G10)" +"AR39+AS39+AW39" +"AVERAGE(Ops!G11:G15)" +"AVERAGE(Ops!G16:G22)" +"AVERAGE(Ops!G23:G27)" +"AVERAGE(Ops!G28:G34)" +"AVERAGE(Ops!G35:G39)" +"AVERAGE(Ops!G40:G46)" +"AVERAGE(Ops!G47:G51)" +"AVERAGE(Ops!G52:G58)" +"BC39" +"SUM(AQ55:AS55)" +"AZ55-AT55" +"AVERAGE(Ops!G59:G63)" +"AVERAGE(Ops!G64:G70)" +"AVERAGE(Ops!G71:G75)" +"AVERAGE(Ops!H6:H10)" +"AVERAGE(Ops!H11:H15)" +"AVERAGE(Ops!H16:H22)" +"AVERAGE(Ops!H23:H27)" +"MAX(L65,M65)" +"AVERAGE(Ops!H28:H34)" +"AVERAGE(Ops!H35:H39)" +"AVERAGE(Ops!H40:H46)" +"AVERAGE(Ops!H47:H51)" +"AVERAGE(Ops!H52:H58)" +"AVERAGE(Ops!H59:H63)" +"L71+500" +"AVERAGE(Ops!H64:H70)" +"L72+$N$64" +"AVERAGE(Ops!H71:H74)" +"AO5+AL5+AK5+AJ5+AH5+AG5" +"YEAR(J6)" +"MONTH(J6)" +"Z6-$Z$2" +"(N6+O6)-$O$5" +"AE6-D6-C6" +"AN6" +"AS6" +"SUM(Q6:W6)" +"SUM(X6:Z6)" +"+AC6+AA6+AB6+AD6" +"AG6+AH6+AJ6+AK6+AL6" +"AN6+AO6" +"AE6-AP6" +"IF(OR(B6=11,B6=12,B6=1,B6=2,B6=3),MIN($AS$4,AE6-AP6),MIN($AS$5,AE6-AP6))" +"AE6-AP6-AS6" +"DATE(YEAR(J6),MONTH(J6)+1,DAY(J6))" +"SUM(X10:Y10)" +"+Z10" +"MIN(Z24+$Z$1,940)" +"SUM(X32:Y32)+5" +"SUM(X33:Y33)+105" +"SUM(X34:Y34)+115" +"SUM(X35:Y35)+125" +"+Historicals!AR6" +"+Historicals!BJ6" +"TEXT(DATE(YEAR(T123),MONTH(T123)+10,1),""mmm"")" +"TEXT(DATE(YEAR(U123),MONTH(U123)+11,1),""mmm"")" +"TEXT(1/1/2000,""mmm"")" +"TEXT(DATE(YEAR(K123),MONTH(K123)+1,1),""mmm"")" +"TEXT(DATE(YEAR(L123),MONTH(L123)+2,1),""mmm"")" +"+Sheet3!I5" +"+Sheet3!T5" +"+Sheet3!J6" +"+AA5-T5" +"MONTH(A5)" +"DAVERAGE(HIST1997,2,AD$3:AD$4)" +"DAVERAGE(HIST1997,2,AE$3:AE$4)" +"DAVERAGE(HIST1997,2,AF$3:AF$4)" +"DAVERAGE(HIST1997,2,AG$3:AG$4)" +"DAVERAGE(HIST1997,2,AH$3:AH$4)" +"DAVERAGE(HIST1997,2,AI$3:AI$4)" +"DAVERAGE(HIST1997,2,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,2,AK$3:AK$4)" +"DAVERAGE(HIST1997,2,AL$3:AL$4)" +"DAVERAGE(HIST1997,2,AM$3:AM$4)" +"DAVERAGE(HIST1997,2,AN$3:AN$4)" +"DAVERAGE(HIST1997,2,AO$3:AO$4)" +"DAVERAGE(HIST1997,3,AD$3:AD$4)" +"DAVERAGE(HIST1997,3,AE$3:AE$4)" +"DAVERAGE(HIST1997,3,AF$3:AF$4)" +"DAVERAGE(HIST1997,3,AG$3:AG$4)" +"DAVERAGE(HIST1997,3,AH$3:AH$4)" +"DAVERAGE(HIST1997,3,AI$3:AI$4)" +"DAVERAGE(HIST1997,3,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,3,AK$3:AK$4)" +"DAVERAGE(HIST1997,3,AL$3:AL$4)" +"DAVERAGE(HIST1997,3,AM$3:AM$4)" +"DAVERAGE(HIST1997,3,AN$3:AN$4)" +"DAVERAGE(HIST1997,3,AO$3:AO$4)" +"DAVERAGE(HIST1997,4,AD$3:AD$4)" +"DAVERAGE(HIST1997,4,AE$3:AE$4)" +"DAVERAGE(HIST1997,4,AF$3:AF$4)" +"DAVERAGE(HIST1997,4,AG$3:AG$4)" +"DAVERAGE(HIST1997,4,AH$3:AH$4)" +"DAVERAGE(HIST1997,4,AI$3:AI$4)" +"DAVERAGE(HIST1997,4,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,4,AK$3:AK$4)" +"DAVERAGE(HIST1997,4,AL$3:AL$4)" +"DAVERAGE(HIST1997,4,AM$3:AM$4)" +"DAVERAGE(HIST1997,4,AN$3:AN$4)" +"DAVERAGE(HIST1997,4,AO$3:AO$4)" +"DAVERAGE(HIST1997,5,AD$3:AD$4)" +"DAVERAGE(HIST1997,5,AE$3:AE$4)" +"DAVERAGE(HIST1997,5,AF$3:AF$4)" +"DAVERAGE(HIST1997,5,AG$3:AG$4)" +"DAVERAGE(HIST1997,5,AH$3:AH$4)" +"DAVERAGE(HIST1997,5,AI$3:AI$4)" +"DAVERAGE(HIST1997,5,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,5,AK$3:AK$4)" +"DAVERAGE(HIST1997,5,AL$3:AL$4)" +"DAVERAGE(HIST1997,5,AM$3:AM$4)" +"DAVERAGE(HIST1997,5,AN$3:AN$4)" +"DAVERAGE(HIST1997,5,AO$3:AO$4)" +"DAVERAGE(HIST1997,6,AD$3:AD$4)" +"DAVERAGE(HIST1997,6,AE$3:AE$4)" +"DAVERAGE(HIST1997,6,AF$3:AF$4)" +"DAVERAGE(HIST1997,6,AG$3:AG$4)" +"DAVERAGE(HIST1997,6,AH$3:AH$4)" +"DAVERAGE(HIST1997,6,AI$3:AI$4)" +"DAVERAGE(HIST1997,6,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,6,AK$3:AK$4)" +"DAVERAGE(HIST1997,6,AL$3:AL$4)" +"DAVERAGE(HIST1997,6,AM$3:AM$4)" +"DAVERAGE(HIST1997,6,AN$3:AN$4)" +"DAVERAGE(HIST1997,6,AO$3:AO$4)" +"DAVERAGE(HIST1997,7,AD$3:AD$4)" +"DAVERAGE(HIST1997,7,AE$3:AE$4)" +"DAVERAGE(HIST1997,7,AF$3:AF$4)" +"DAVERAGE(HIST1997,7,AG$3:AG$4)" +"DAVERAGE(HIST1997,7,AH$3:AH$4)" +"DAVERAGE(HIST1997,7,AI$3:AI$4)" +"DAVERAGE(HIST1997,7,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,7,AK$3:AK$4)" +"DAVERAGE(HIST1997,7,AL$3:AL$4)" +"DAVERAGE(HIST1997,7,AM$3:AM$4)" +"DAVERAGE(HIST1997,7,AN$3:AN$4)" +"DAVERAGE(HIST1997,7,AO$3:AO$4)" +"DAVERAGE(HIST1997,8,AD$3:AD$4)" +"DAVERAGE(HIST1997,8,AE$3:AE$4)" +"DAVERAGE(HIST1997,8,AF$3:AF$4)" +"DAVERAGE(HIST1997,8,AG$3:AG$4)" +"DAVERAGE(HIST1997,8,AH$3:AH$4)" +"DAVERAGE(HIST1997,8,AI$3:AI$4)" +"DAVERAGE(HIST1997,8,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,8,AK$3:AK$4)" +"DAVERAGE(HIST1997,8,AL$3:AL$4)" +"DAVERAGE(HIST1997,8,AM$3:AM$4)" +"DAVERAGE(HIST1997,8,AN$3:AN$4)" +"DAVERAGE(HIST1997,8,AO$3:AO$4)" +"DAVERAGE(HIST1997,9,AD$3:AD$4)" +"DAVERAGE(HIST1997,9,AE$3:AE$4)" +"DAVERAGE(HIST1997,9,AF$3:AF$4)" +"DAVERAGE(HIST1997,9,AG$3:AG$4)" +"DAVERAGE(HIST1997,9,AH$3:AH$4)" +"DAVERAGE(HIST1997,9,AI$3:AI$4)" +"DAVERAGE(HIST1997,9,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,9,AK$3:AK$4)" +"DAVERAGE(HIST1997,9,AL$3:AL$4)" +"DAVERAGE(HIST1997,9,AM$3:AM$4)" +"DAVERAGE(HIST1997,9,AN$3:AN$4)" +"DAVERAGE(HIST1997,9,AO$3:AO$4)" +"DAVERAGE(HIST1997,10,AD$3:AD$4)" +"DAVERAGE(HIST1997,10,AE$3:AE$4)" +"DAVERAGE(HIST1997,10,AF$3:AF$4)" +"DAVERAGE(HIST1997,10,AG$3:AG$4)" +"DAVERAGE(HIST1997,10,AH$3:AH$4)" +"DAVERAGE(HIST1997,10,AI$3:AI$4)" +"DAVERAGE(HIST1997,10,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,10,AK$3:AK$4)" +"DAVERAGE(HIST1997,10,AL$3:AL$4)" +"DAVERAGE(HIST1997,10,AM$3:AM$4)" +"DAVERAGE(HIST1997,10,AN$3:AN$4)" +"DAVERAGE(HIST1997,10,AO$3:AO$4)" +"DAVERAGE(HIST1997,11,AD$3:AD$4)" +"DAVERAGE(HIST1997,11,AE$3:AE$4)" +"DAVERAGE(HIST1997,11,AF$3:AF$4)" +"DAVERAGE(HIST1997,11,AG$3:AG$4)" +"DAVERAGE(HIST1997,11,AH$3:AH$4)" +"DAVERAGE(HIST1997,11,AI$3:AI$4)" +"DAVERAGE(HIST1997,11,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,11,AK$3:AK$4)" +"DAVERAGE(HIST1997,11,AL$3:AL$4)" +"DAVERAGE(HIST1997,11,AM$3:AM$4)" +"DAVERAGE(HIST1997,11,AN$3:AN$4)" +"DAVERAGE(HIST1997,11,AO$3:AO$4)" +"DAVERAGE(HIST1997,12,AD$3:AD$4)" +"DAVERAGE(HIST1997,12,AE$3:AE$4)" +"DAVERAGE(HIST1997,12,AF$3:AF$4)" +"DAVERAGE(HIST1997,12,AG$3:AG$4)" +"DAVERAGE(HIST1997,12,AH$3:AH$4)" +"DAVERAGE(HIST1997,12,AI$3:AI$4)" +"DAVERAGE(HIST1997,12,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,12,AK$3:AK$4)" +"DAVERAGE(HIST1997,12,AL$3:AL$4)" +"DAVERAGE(HIST1997,12,AM$3:AM$4)" +"DAVERAGE(HIST1997,12,AN$3:AN$4)" +"DAVERAGE(HIST1997,12,AO$3:AO$4)" +"DAVERAGE(HIST1997,13,AD$3:AD$4)" +"DAVERAGE(HIST1997,13,AE$3:AE$4)" +"DAVERAGE(HIST1997,13,AF$3:AF$4)" +"DAVERAGE(HIST1997,13,AG$3:AG$4)" +"DAVERAGE(HIST1997,13,AH$3:AH$4)" +"DAVERAGE(HIST1997,13,AI$3:AI$4)" +"DAVERAGE(HIST1997,13,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,13,AK$3:AK$4)" +"DAVERAGE(HIST1997,13,AL$3:AL$4)" +"DAVERAGE(HIST1997,13,AM$3:AM$4)" +"DAVERAGE(HIST1997,13,AN$3:AN$4)" +"DAVERAGE(HIST1997,13,AO$3:AO$4)" +"DAVERAGE(HIST1997,14,AD$3:AD$4)" +"DAVERAGE(HIST1997,14,AE$3:AE$4)" +"DAVERAGE(HIST1997,14,AF$3:AF$4)" +"DAVERAGE(HIST1997,14,AG$3:AG$4)" +"DAVERAGE(HIST1997,14,AH$3:AH$4)" +"DAVERAGE(HIST1997,14,AI$3:AI$4)" +"DAVERAGE(HIST1997,14,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,14,AK$3:AK$4)" +"DAVERAGE(HIST1997,14,AL$3:AL$4)" +"DAVERAGE(HIST1997,14,AM$3:AM$4)" +"DAVERAGE(HIST1997,14,AN$3:AN$4)" +"DAVERAGE(HIST1997,14,AO$3:AO$4)" +"DAVERAGE(HIST1997,15,AD$3:AD$4)" +"DAVERAGE(HIST1997,15,AE$3:AE$4)" +"DAVERAGE(HIST1997,15,AF$3:AF$4)" +"DAVERAGE(HIST1997,15,AG$3:AG$4)" +"DAVERAGE(HIST1997,15,AH$3:AH$4)" +"DAVERAGE(HIST1997,15,AI$3:AI$4)" +"DAVERAGE(HIST1997,15,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,15,AK$3:AK$4)" +"DAVERAGE(HIST1997,15,AL$3:AL$4)" +"DAVERAGE(HIST1997,15,AM$3:AM$4)" +"DAVERAGE(HIST1997,15,AN$3:AN$4)" +"DAVERAGE(HIST1997,15,AO$3:AO$4)" +"DAVERAGE(HIST1997,16,AD$3:AD$4)" +"DAVERAGE(HIST1997,16,AE$3:AE$4)" +"DAVERAGE(HIST1997,16,AF$3:AF$4)" +"DAVERAGE(HIST1997,16,AG$3:AG$4)" +"DAVERAGE(HIST1997,16,AH$3:AH$4)" +"DAVERAGE(HIST1997,16,AI$3:AI$4)" +"DAVERAGE(HIST1997,16,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,16,AK$3:AK$4)" +"DAVERAGE(HIST1997,16,AL$3:AL$4)" +"DAVERAGE(HIST1997,16,AM$3:AM$4)" +"DAVERAGE(HIST1997,16,AN$3:AN$4)" +"DAVERAGE(HIST1997,16,AO$3:AO$4)" +"DAVERAGE(HIST1997,17,AD$3:AD$4)" +"DAVERAGE(HIST1997,17,AE$3:AE$4)" +"DAVERAGE(HIST1997,17,AF$3:AF$4)" +"DAVERAGE(HIST1997,17,AG$3:AG$4)" +"DAVERAGE(HIST1997,17,AH$3:AH$4)" +"DAVERAGE(HIST1997,17,AI$3:AI$4)" +"DAVERAGE(HIST1997,17,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,17,AK$3:AK$4)" +"DAVERAGE(HIST1997,17,AL$3:AL$4)" +"DAVERAGE(HIST1997,17,AM$3:AM$4)" +"DAVERAGE(HIST1997,17,AN$3:AN$4)" +"DAVERAGE(HIST1997,17,AO$3:AO$4)" +"DAVERAGE(HIST1997,18,AD$3:AD$4)" +"DAVERAGE(HIST1997,18,AE$3:AE$4)" +"DAVERAGE(HIST1997,18,AF$3:AF$4)" +"DAVERAGE(HIST1997,18,AG$3:AG$4)" +"DAVERAGE(HIST1997,18,AH$3:AH$4)" +"DAVERAGE(HIST1997,18,AI$3:AI$4)" +"DAVERAGE(HIST1997,18,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,18,AK$3:AK$4)" +"DAVERAGE(HIST1997,18,AL$3:AL$4)" +"DAVERAGE(HIST1997,18,AM$3:AM$4)" +"DAVERAGE(HIST1997,18,AN$3:AN$4)" +"DAVERAGE(HIST1997,18,AO$3:AO$4)" +"DAVERAGE(HIST1997,19,AD$3:AD$4)" +"DAVERAGE(HIST1997,19,AE$3:AE$4)" +"DAVERAGE(HIST1997,19,AF$3:AF$4)" +"DAVERAGE(HIST1997,19,AG$3:AG$4)" +"DAVERAGE(HIST1997,19,AH$3:AH$4)" +"DAVERAGE(HIST1997,19,AI$3:AI$4)" +"DAVERAGE(HIST1997,19,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,19,AK$3:AK$4)" +"DAVERAGE(HIST1997,19,AL$3:AL$4)" +"DAVERAGE(HIST1997,19,AM$3:AM$4)" +"DAVERAGE(HIST1997,19,AN$3:AN$4)" +"DAVERAGE(HIST1997,19,AO$3:AO$4)" +"DAVERAGE(HIST1997,20,AD$3:AD$4)" +"DAVERAGE(HIST1997,20,AE$3:AE$4)" +"DAVERAGE(HIST1997,20,AF$3:AF$4)" +"DAVERAGE(HIST1997,20,AG$3:AG$4)" +"DAVERAGE(HIST1997,20,AH$3:AH$4)" +"DAVERAGE(HIST1997,20,AI$3:AI$4)" +"DAVERAGE(HIST1997,20,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,20,AK$3:AK$4)" +"DAVERAGE(HIST1997,20,AL$3:AL$4)" +"DAVERAGE(HIST1997,20,AM$3:AM$4)" +"DAVERAGE(HIST1997,20,AN$3:AN$4)" +"DAVERAGE(HIST1997,20,AO$3:AO$4)" +"DAVERAGE(HIST1997,21,AD$3:AD$4)" +"DAVERAGE(HIST1997,21,AE$3:AE$4)" +"DAVERAGE(HIST1997,21,AF$3:AF$4)" +"DAVERAGE(HIST1997,21,AG$3:AG$4)" +"DAVERAGE(HIST1997,21,AH$3:AH$4)" +"DAVERAGE(HIST1997,21,AI$3:AI$4)" +"DAVERAGE(HIST1997,21,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,21,AK$3:AK$4)" +"DAVERAGE(HIST1997,21,AL$3:AL$4)" +"DAVERAGE(HIST1997,21,AM$3:AM$4)" +"DAVERAGE(HIST1997,21,AN$3:AN$4)" +"DAVERAGE(HIST1997,21,AO$3:AO$4)" +"DAVERAGE(HIST1997,22,AD$3:AD$4)" +"DAVERAGE(HIST1997,22,AE$3:AE$4)" +"DAVERAGE(HIST1997,22,AF$3:AF$4)" +"DAVERAGE(HIST1997,22,AG$3:AG$4)" +"DAVERAGE(HIST1997,22,AH$3:AH$4)" +"DAVERAGE(HIST1997,22,AI$3:AI$4)" +"DAVERAGE(HIST1997,22,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,22,AK$3:AK$4)" +"DAVERAGE(HIST1997,22,AL$3:AL$4)" +"DAVERAGE(HIST1997,22,AM$3:AM$4)" +"DAVERAGE(HIST1997,22,AN$3:AN$4)" +"DAVERAGE(HIST1997,22,AO$3:AO$4)" +"DAVERAGE(HIST1997,23,AD$3:AD$4)" +"DAVERAGE(HIST1997,23,AE$3:AE$4)" +"DAVERAGE(HIST1997,23,AF$3:AF$4)" +"DAVERAGE(HIST1997,23,AG$3:AG$4)" +"DAVERAGE(HIST1997,23,AH$3:AH$4)" +"DAVERAGE(HIST1997,23,AI$3:AI$4)" +"DAVERAGE(HIST1997,23,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,23,AK$3:AK$4)" +"DAVERAGE(HIST1997,23,AL$3:AL$4)" +"DAVERAGE(HIST1997,23,AM$3:AM$4)" +"DAVERAGE(HIST1997,23,AN$3:AN$4)" +"DAVERAGE(HIST1997,23,AO$3:AO$4)" +"DAVERAGE(HIST1997,24,AD$3:AD$4)" +"DAVERAGE(HIST1997,24,AE$3:AE$4)" +"DAVERAGE(HIST1997,24,AF$3:AF$4)" +"DAVERAGE(HIST1997,24,AG$3:AG$4)" +"DAVERAGE(HIST1997,24,AH$3:AH$4)" +"DAVERAGE(HIST1997,24,AI$3:AI$4)" +"DAVERAGE(HIST1997,24,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,24,AK$3:AK$4)" +"DAVERAGE(HIST1997,24,AL$3:AL$4)" +"DAVERAGE(HIST1997,24,AM$3:AM$4)" +"DAVERAGE(HIST1997,24,AN$3:AN$4)" +"DAVERAGE(HIST1997,24,AO$3:AO$4)" +"DAVERAGE(HIST1997,25,AD$3:AD$4)" +"DAVERAGE(HIST1997,25,AE$3:AE$4)" +"DAVERAGE(HIST1997,25,AF$3:AF$4)" +"DAVERAGE(HIST1997,25,AG$3:AG$4)" +"DAVERAGE(HIST1997,25,AH$3:AH$4)" +"DAVERAGE(HIST1997,25,AI$3:AI$4)" +"DAVERAGE(HIST1997,25,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,25,AK$3:AK$4)" +"DAVERAGE(HIST1997,25,AL$3:AL$4)" +"DAVERAGE(HIST1997,25,AM$3:AM$4)" +"DAVERAGE(HIST1997,25,AN$3:AN$4)" +"DAVERAGE(HIST1997,25,AO$3:AO$4)" +"DAVERAGE(HIST1998,2,AD$3:AD$4)" +"DAVERAGE(HIST1998,2,AE$3:AE$4)" +"DAVERAGE(HIST1998,2,AF$3:AF$4)" +"DAVERAGE(HIST1998,2,AG$3:AG$4)" +"DAVERAGE(HIST1998,2,AH$3:AH$4)" +"DAVERAGE(HIST1998,2,AI$3:AI$4)" +"DAVERAGE(HIST1998,2,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,2,AK$3:AK$4)" +"DAVERAGE(HIST1998,2,AL$3:AL$4)" +"DAVERAGE(HIST1998,2,AM$3:AM$4)" +"DAVERAGE(HIST1998,2,AN$3:AN$4)" +"DAVERAGE(HIST1998,2,AO$3:AO$4)" +"DAVERAGE(HIST1998,3,AD$3:AD$4)" +"DAVERAGE(HIST1998,3,AE$3:AE$4)" +"DAVERAGE(HIST1998,3,AF$3:AF$4)" +"DAVERAGE(HIST1998,3,AG$3:AG$4)" +"DAVERAGE(HIST1998,3,AH$3:AH$4)" +"DAVERAGE(HIST1998,3,AI$3:AI$4)" +"DAVERAGE(HIST1998,3,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,3,AK$3:AK$4)" +"DAVERAGE(HIST1998,3,AL$3:AL$4)" +"DAVERAGE(HIST1998,3,AM$3:AM$4)" +"DAVERAGE(HIST1998,3,AN$3:AN$4)" +"DAVERAGE(HIST1998,3,AO$3:AO$4)" +"DAVERAGE(HIST1998,4,AD$3:AD$4)" +"DAVERAGE(HIST1998,4,AE$3:AE$4)" +"DAVERAGE(HIST1998,4,AF$3:AF$4)" +"DAVERAGE(HIST1998,4,AG$3:AG$4)" +"DAVERAGE(HIST1998,4,AH$3:AH$4)" +"DAVERAGE(HIST1998,4,AI$3:AI$4)" +"DAVERAGE(HIST1998,4,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,4,AK$3:AK$4)" +"DAVERAGE(HIST1998,4,AL$3:AL$4)" +"DAVERAGE(HIST1998,4,AM$3:AM$4)" +"DAVERAGE(HIST1998,4,AN$3:AN$4)" +"DAVERAGE(HIST1998,4,AO$3:AO$4)" +"DAVERAGE(HIST1998,5,AD$3:AD$4)" +"DAVERAGE(HIST1998,5,AE$3:AE$4)" +"DAVERAGE(HIST1998,5,AF$3:AF$4)" +"DAVERAGE(HIST1998,5,AG$3:AG$4)" +"DAVERAGE(HIST1998,5,AH$3:AH$4)" +"DAVERAGE(HIST1998,5,AI$3:AI$4)" +"DAVERAGE(HIST1998,5,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,5,AK$3:AK$4)" +"DAVERAGE(HIST1998,5,AL$3:AL$4)" +"DAVERAGE(HIST1998,5,AM$3:AM$4)" +"DAVERAGE(HIST1998,5,AN$3:AN$4)" +"DAVERAGE(HIST1998,5,AO$3:AO$4)" +"DAVERAGE(HIST1998,6,AD$3:AD$4)" +"DAVERAGE(HIST1998,6,AE$3:AE$4)" +"DAVERAGE(HIST1998,6,AF$3:AF$4)" +"DAVERAGE(HIST1998,6,AG$3:AG$4)" +"DAVERAGE(HIST1998,6,AH$3:AH$4)" +"DAVERAGE(HIST1998,6,AI$3:AI$4)" +"DAVERAGE(HIST1998,6,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,6,AK$3:AK$4)" +"DAVERAGE(HIST1998,6,AL$3:AL$4)" +"DAVERAGE(HIST1998,6,AM$3:AM$4)" +"DAVERAGE(HIST1998,6,AN$3:AN$4)" +"DAVERAGE(HIST1998,6,AO$3:AO$4)" +"DAVERAGE(HIST1998,7,AD$3:AD$4)" +"DAVERAGE(HIST1998,7,AE$3:AE$4)" +"DAVERAGE(HIST1998,7,AF$3:AF$4)" +"DAVERAGE(HIST1998,7,AG$3:AG$4)" +"DAVERAGE(HIST1998,7,AH$3:AH$4)" +"DAVERAGE(HIST1998,7,AI$3:AI$4)" +"DAVERAGE(HIST1998,7,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,7,AK$3:AK$4)" +"DAVERAGE(HIST1998,7,AL$3:AL$4)" +"DAVERAGE(HIST1998,7,AM$3:AM$4)" +"DAVERAGE(HIST1998,7,AN$3:AN$4)" +"DAVERAGE(HIST1998,7,AO$3:AO$4)" +"DAVERAGE(HIST1998,8,AD$3:AD$4)" +"DAVERAGE(HIST1998,8,AE$3:AE$4)" +"DAVERAGE(HIST1998,8,AF$3:AF$4)" +"DAVERAGE(HIST1998,8,AG$3:AG$4)" +"DAVERAGE(HIST1998,8,AH$3:AH$4)" +"DAVERAGE(HIST1998,8,AI$3:AI$4)" +"DAVERAGE(HIST1998,8,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,8,AK$3:AK$4)" +"DAVERAGE(HIST1998,8,AL$3:AL$4)" +"DAVERAGE(HIST1998,8,AM$3:AM$4)" +"DAVERAGE(HIST1998,8,AN$3:AN$4)" +"DAVERAGE(HIST1998,8,AO$3:AO$4)" +"DAVERAGE(HIST1998,9,AD$3:AD$4)" +"DAVERAGE(HIST1998,9,AE$3:AE$4)" +"DAVERAGE(HIST1998,9,AF$3:AF$4)" +"DAVERAGE(HIST1998,9,AG$3:AG$4)" +"DAVERAGE(HIST1998,9,AH$3:AH$4)" +"DAVERAGE(HIST1998,9,AI$3:AI$4)" +"DAVERAGE(HIST1998,9,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,9,AK$3:AK$4)" +"DAVERAGE(HIST1998,9,AL$3:AL$4)" +"DAVERAGE(HIST1998,9,AM$3:AM$4)" +"DAVERAGE(HIST1998,9,AN$3:AN$4)" +"DAVERAGE(HIST1998,9,AO$3:AO$4)" +"DAVERAGE(HIST1998,10,AD$3:AD$4)" +"DAVERAGE(HIST1998,10,AE$3:AE$4)" +"DAVERAGE(HIST1998,10,AF$3:AF$4)" +"DAVERAGE(HIST1998,10,AG$3:AG$4)" +"DAVERAGE(HIST1998,10,AH$3:AH$4)" +"DAVERAGE(HIST1998,10,AI$3:AI$4)" +"DAVERAGE(HIST1998,10,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,10,AK$3:AK$4)" +"DAVERAGE(HIST1998,10,AL$3:AL$4)" +"DAVERAGE(HIST1998,10,AM$3:AM$4)" +"DAVERAGE(HIST1998,10,AN$3:AN$4)" +"DAVERAGE(HIST1998,10,AO$3:AO$4)" +"DAVERAGE(HIST1998,11,AD$3:AD$4)" +"DAVERAGE(HIST1998,11,AE$3:AE$4)" +"DAVERAGE(HIST1998,11,AF$3:AF$4)" +"DAVERAGE(HIST1998,11,AG$3:AG$4)" +"DAVERAGE(HIST1998,11,AH$3:AH$4)" +"DAVERAGE(HIST1998,11,AI$3:AI$4)" +"DAVERAGE(HIST1998,11,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,11,AK$3:AK$4)" +"DAVERAGE(HIST1998,11,AL$3:AL$4)" +"DAVERAGE(HIST1998,11,AM$3:AM$4)" +"DAVERAGE(HIST1998,11,AN$3:AN$4)" +"DAVERAGE(HIST1998,11,AO$3:AO$4)" +"DAVERAGE(HIST1998,12,AD$3:AD$4)" +"DAVERAGE(HIST1998,12,AE$3:AE$4)" +"DAVERAGE(HIST1998,12,AF$3:AF$4)" +"DAVERAGE(HIST1998,12,AG$3:AG$4)" +"DAVERAGE(HIST1998,12,AH$3:AH$4)" +"DAVERAGE(HIST1998,12,AI$3:AI$4)" +"DAVERAGE(HIST1998,12,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,12,AK$3:AK$4)" +"DAVERAGE(HIST1998,12,AL$3:AL$4)" +"DAVERAGE(HIST1998,12,AM$3:AM$4)" +"DAVERAGE(HIST1998,12,AN$3:AN$4)" +"DAVERAGE(HIST1998,12,AO$3:AO$4)" +"DAVERAGE(HIST1998,13,AD$3:AD$4)" +"DAVERAGE(HIST1998,13,AE$3:AE$4)" +"DAVERAGE(HIST1998,13,AF$3:AF$4)" +"DAVERAGE(HIST1998,13,AG$3:AG$4)" +"DAVERAGE(HIST1998,13,AH$3:AH$4)" +"DAVERAGE(HIST1998,13,AI$3:AI$4)" +"DAVERAGE(HIST1998,13,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,13,AK$3:AK$4)" +"DAVERAGE(HIST1998,13,AL$3:AL$4)" +"DAVERAGE(HIST1998,13,AM$3:AM$4)" +"DAVERAGE(HIST1998,13,AN$3:AN$4)" +"DAVERAGE(HIST1998,13,AO$3:AO$4)" +"DAVERAGE(HIST1998,14,AD$3:AD$4)" +"DAVERAGE(HIST1998,14,AE$3:AE$4)" +"DAVERAGE(HIST1998,14,AF$3:AF$4)" +"DAVERAGE(HIST1998,14,AG$3:AG$4)" +"DAVERAGE(HIST1998,14,AH$3:AH$4)" +"DAVERAGE(HIST1998,14,AI$3:AI$4)" +"DAVERAGE(HIST1998,14,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,14,AK$3:AK$4)" +"DAVERAGE(HIST1998,14,AL$3:AL$4)" +"DAVERAGE(HIST1998,14,AM$3:AM$4)" +"DAVERAGE(HIST1998,14,AN$3:AN$4)" +"DAVERAGE(HIST1998,14,AO$3:AO$4)" +"DAVERAGE(HIST1998,15,AD$3:AD$4)" +"DAVERAGE(HIST1998,15,AE$3:AE$4)" +"DAVERAGE(HIST1998,15,AF$3:AF$4)" +"DAVERAGE(HIST1998,15,AG$3:AG$4)" +"DAVERAGE(HIST1998,15,AH$3:AH$4)" +"DAVERAGE(HIST1998,15,AI$3:AI$4)" +"DAVERAGE(HIST1998,15,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,15,AK$3:AK$4)" +"DAVERAGE(HIST1998,15,AL$3:AL$4)" +"DAVERAGE(HIST1998,15,AM$3:AM$4)" +"DAVERAGE(HIST1998,15,AN$3:AN$4)" +"DAVERAGE(HIST1998,15,AO$3:AO$4)" +"DAVERAGE(HIST1998,16,AD$3:AD$4)" +"DAVERAGE(HIST1998,16,AE$3:AE$4)" +"DAVERAGE(HIST1998,16,AF$3:AF$4)" +"DAVERAGE(HIST1998,16,AG$3:AG$4)" +"DAVERAGE(HIST1998,16,AH$3:AH$4)" +"DAVERAGE(HIST1998,16,AI$3:AI$4)" +"DAVERAGE(HIST1998,16,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,16,AK$3:AK$4)" +"DAVERAGE(HIST1998,16,AL$3:AL$4)" +"DAVERAGE(HIST1998,16,AM$3:AM$4)" +"DAVERAGE(HIST1998,16,AN$3:AN$4)" +"DAVERAGE(HIST1998,16,AO$3:AO$4)" +"DAVERAGE(HIST1998,17,AD$3:AD$4)" +"DAVERAGE(HIST1998,17,AE$3:AE$4)" +"DAVERAGE(HIST1998,17,AF$3:AF$4)" +"DAVERAGE(HIST1998,17,AG$3:AG$4)" +"DAVERAGE(HIST1998,17,AH$3:AH$4)" +"DAVERAGE(HIST1998,17,AI$3:AI$4)" +"DAVERAGE(HIST1998,17,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,17,AK$3:AK$4)" +"DAVERAGE(HIST1998,17,AL$3:AL$4)" +"DAVERAGE(HIST1998,17,AM$3:AM$4)" +"DAVERAGE(HIST1998,17,AN$3:AN$4)" +"DAVERAGE(HIST1998,17,AO$3:AO$4)" +"DAVERAGE(HIST1998,18,AD$3:AD$4)" +"DAVERAGE(HIST1998,18,AE$3:AE$4)" +"DAVERAGE(HIST1998,18,AF$3:AF$4)" +"DAVERAGE(HIST1998,18,AG$3:AG$4)" +"DAVERAGE(HIST1998,18,AH$3:AH$4)" +"DAVERAGE(HIST1998,18,AI$3:AI$4)" +"DAVERAGE(HIST1998,18,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,18,AK$3:AK$4)" +"DAVERAGE(HIST1998,18,AL$3:AL$4)" +"DAVERAGE(HIST1998,18,AM$3:AM$4)" +"DAVERAGE(HIST1998,18,AN$3:AN$4)" +"DAVERAGE(HIST1998,18,AO$3:AO$4)" +"DAVERAGE(HIST1998,19,AD$3:AD$4)" +"DAVERAGE(HIST1998,19,AE$3:AE$4)" +"DAVERAGE(HIST1998,19,AF$3:AF$4)" +"DAVERAGE(HIST1998,19,AG$3:AG$4)" +"DAVERAGE(HIST1998,19,AH$3:AH$4)" +"DAVERAGE(HIST1998,19,AI$3:AI$4)" +"DAVERAGE(HIST1998,19,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,19,AK$3:AK$4)" +"DAVERAGE(HIST1998,19,AL$3:AL$4)" +"DAVERAGE(HIST1998,19,AM$3:AM$4)" +"DAVERAGE(HIST1998,19,AN$3:AN$4)" +"DAVERAGE(HIST1998,19,AO$3:AO$4)" +"DAVERAGE(HIST1998,20,AD$3:AD$4)" +"DAVERAGE(HIST1998,20,AE$3:AE$4)" +"DAVERAGE(HIST1998,20,AF$3:AF$4)" +"DAVERAGE(HIST1998,20,AG$3:AG$4)" +"DAVERAGE(HIST1998,20,AH$3:AH$4)" +"DAVERAGE(HIST1998,20,AI$3:AI$4)" +"DAVERAGE(HIST1998,20,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,20,AK$3:AK$4)" +"DAVERAGE(HIST1998,20,AL$3:AL$4)" +"DAVERAGE(HIST1998,20,AM$3:AM$4)" +"DAVERAGE(HIST1998,20,AN$3:AN$4)" +"DAVERAGE(HIST1998,20,AO$3:AO$4)" +"DAVERAGE(HIST1998,21,AD$3:AD$4)" +"DAVERAGE(HIST1998,21,AE$3:AE$4)" +"DAVERAGE(HIST1998,21,AF$3:AF$4)" +"DAVERAGE(HIST1998,21,AG$3:AG$4)" +"DAVERAGE(HIST1998,21,AH$3:AH$4)" +"DAVERAGE(HIST1998,21,AI$3:AI$4)" +"DAVERAGE(HIST1998,21,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,21,AK$3:AK$4)" +"DAVERAGE(HIST1998,21,AL$3:AL$4)" +"DAVERAGE(HIST1998,21,AM$3:AM$4)" +"DAVERAGE(HIST1998,21,AN$3:AN$4)" +"DAVERAGE(HIST1998,21,AO$3:AO$4)" +"DAVERAGE(HIST1998,22,AD$3:AD$4)" +"DAVERAGE(HIST1998,22,AE$3:AE$4)" +"DAVERAGE(HIST1998,22,AF$3:AF$4)" +"DAVERAGE(HIST1998,22,AG$3:AG$4)" +"DAVERAGE(HIST1998,22,AH$3:AH$4)" +"DAVERAGE(HIST1998,22,AI$3:AI$4)" +"DAVERAGE(HIST1998,22,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,22,AK$3:AK$4)" +"DAVERAGE(HIST1998,22,AL$3:AL$4)" +"DAVERAGE(HIST1998,22,AM$3:AM$4)" +"DAVERAGE(HIST1998,22,AN$3:AN$4)" +"DAVERAGE(HIST1998,22,AO$3:AO$4)" +"DAVERAGE(HIST1998,23,AD$3:AD$4)" +"DAVERAGE(HIST1998,23,AE$3:AE$4)" +"DAVERAGE(HIST1998,23,AF$3:AF$4)" +"DAVERAGE(HIST1998,23,AG$3:AG$4)" +"DAVERAGE(HIST1998,23,AH$3:AH$4)" +"DAVERAGE(HIST1998,23,AI$3:AI$4)" +"DAVERAGE(HIST1998,23,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,23,AK$3:AK$4)" +"DAVERAGE(HIST1998,23,AL$3:AL$4)" +"DAVERAGE(HIST1998,23,AM$3:AM$4)" +"DAVERAGE(HIST1998,23,AN$3:AN$4)" +"DAVERAGE(HIST1998,23,AO$3:AO$4)" +"DAVERAGE(HIST1998,24,AD$3:AD$4)" +"DAVERAGE(HIST1998,24,AE$3:AE$4)" +"DAVERAGE(HIST1998,24,AF$3:AF$4)" +"DAVERAGE(HIST1998,24,AG$3:AG$4)" +"DAVERAGE(HIST1998,24,AH$3:AH$4)" +"DAVERAGE(HIST1998,24,AI$3:AI$4)" +"DAVERAGE(HIST1998,24,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,24,AK$3:AK$4)" +"DAVERAGE(HIST1998,24,AL$3:AL$4)" +"DAVERAGE(HIST1998,24,AM$3:AM$4)" +"DAVERAGE(HIST1998,24,AN$3:AN$4)" +"DAVERAGE(HIST1998,24,AO$3:AO$4)" +"DAVERAGE(HIST1998,25,AD$3:AD$4)" +"DAVERAGE(HIST1998,25,AE$3:AE$4)" +"DAVERAGE(HIST1998,25,AF$3:AF$4)" +"DAVERAGE(HIST1998,25,AG$3:AG$4)" +"DAVERAGE(HIST1998,25,AH$3:AH$4)" +"DAVERAGE(HIST1998,25,AI$3:AI$4)" +"DAVERAGE(HIST1998,25,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,25,AK$3:AK$4)" +"DAVERAGE(HIST1998,25,AL$3:AL$4)" +"DAVERAGE(HIST1998,25,AM$3:AM$4)" +"DAVERAGE(HIST1998,25,AN$3:AN$4)" +"DAVERAGE(HIST1998,25,AO$3:AO$4)" +"DAVERAGE(HIST1999,2,AD62:AD63)" +"DAVERAGE(HIST1999,2,AE$3:AE$4)" +"DAVERAGE(HIST1999,2,AF$3:AF$4)" +"DAVERAGE(HIST1999,2,AG$3:AG$4)" +"DAVERAGE(HIST1999,2,AH$3:AH$4)" +"DAVERAGE(HIST1999,2,AI$3:AI$4)" +"DAVERAGE(HIST1999,2,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,2,AK$3:AK$4)" +"DAVERAGE(HIST1999,2,AL$3:AL$4)" +"DAVERAGE(HIST1999,2,AM$3:AM$4)" +"DAVERAGE(HIST1999,2,AN$3:AN$4)" +"DAVERAGE(HIST1999,2,AO$3:AO$4)" +"DAVERAGE(HIST1999,3,AD$3:AD$4)" +"DAVERAGE(HIST1999,3,AE$3:AE$4)" +"DAVERAGE(HIST1999,3,AF$3:AF$4)" +"DAVERAGE(HIST1999,3,AG$3:AG$4)" +"DAVERAGE(HIST1999,3,AH$3:AH$4)" +"DAVERAGE(HIST1999,3,AI$3:AI$4)" +"DAVERAGE(HIST1999,3,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,3,AK$3:AK$4)" +"DAVERAGE(HIST1999,3,AL$3:AL$4)" +"DAVERAGE(HIST1999,3,AM$3:AM$4)" +"DAVERAGE(HIST1999,3,AN$3:AN$4)" +"DAVERAGE(HIST1999,3,AO$3:AO$4)" +"DAVERAGE(HIST1999,4,AD$3:AD$4)" +"DAVERAGE(HIST1999,4,AE$3:AE$4)" +"DAVERAGE(HIST1999,4,AF$3:AF$4)" +"DAVERAGE(HIST1999,4,AG$3:AG$4)" +"DAVERAGE(HIST1999,4,AH$3:AH$4)" +"DAVERAGE(HIST1999,4,AI$3:AI$4)" +"DAVERAGE(HIST1999,4,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,4,AK$3:AK$4)" +"DAVERAGE(HIST1999,4,AL$3:AL$4)" +"DAVERAGE(HIST1999,4,AM$3:AM$4)" +"DAVERAGE(HIST1999,4,AN$3:AN$4)" +"DAVERAGE(HIST1999,4,AO$3:AO$4)" +"DAVERAGE(HIST1999,5,AD$3:AD$4)" +"DAVERAGE(HIST1999,5,AE$3:AE$4)" +"DAVERAGE(HIST1999,5,AF$3:AF$4)" +"DAVERAGE(HIST1999,5,AG$3:AG$4)" +"DAVERAGE(HIST1999,5,AH$3:AH$4)" +"DAVERAGE(HIST1999,5,AI$3:AI$4)" +"DAVERAGE(HIST1999,5,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,5,AK$3:AK$4)" +"DAVERAGE(HIST1999,5,AL$3:AL$4)" +"DAVERAGE(HIST1999,5,AM$3:AM$4)" +"DAVERAGE(HIST1999,5,AN$3:AN$4)" +"DAVERAGE(HIST1999,5,AO$3:AO$4)" +"DAVERAGE(HIST1999,6,AD$3:AD$4)" +"DAVERAGE(HIST1999,6,AE$3:AE$4)" +"DAVERAGE(HIST1999,6,AF$3:AF$4)" +"DAVERAGE(HIST1999,6,AG$3:AG$4)" +"DAVERAGE(HIST1999,6,AH$3:AH$4)" +"DAVERAGE(HIST1999,6,AI$3:AI$4)" +"DAVERAGE(HIST1999,6,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,6,AK$3:AK$4)" +"DAVERAGE(HIST1999,6,AL$3:AL$4)" +"DAVERAGE(HIST1999,6,AM$3:AM$4)" +"DAVERAGE(HIST1999,6,AN$3:AN$4)" +"DAVERAGE(HIST1999,6,AO$3:AO$4)" +"DAVERAGE(HIST1999,7,AD$3:AD$4)" +"DAVERAGE(HIST1999,7,AE$3:AE$4)" +"DAVERAGE(HIST1999,7,AF$3:AF$4)" +"DAVERAGE(HIST1999,7,AG$3:AG$4)" +"DAVERAGE(HIST1999,7,AH$3:AH$4)" +"DAVERAGE(HIST1999,7,AI$3:AI$4)" +"DAVERAGE(HIST1999,7,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,7,AK$3:AK$4)" +"DAVERAGE(HIST1999,7,AL$3:AL$4)" +"DAVERAGE(HIST1999,7,AM$3:AM$4)" +"DAVERAGE(HIST1999,7,AN$3:AN$4)" +"DAVERAGE(HIST1999,7,AO$3:AO$4)" +"DAVERAGE(HIST1999,8,AD$3:AD$4)" +"DAVERAGE(HIST1999,8,AE$3:AE$4)" +"DAVERAGE(HIST1999,8,AF$3:AF$4)" +"DAVERAGE(HIST1999,8,AG$3:AG$4)" +"DAVERAGE(HIST1999,8,AH$3:AH$4)" +"DAVERAGE(HIST1999,8,AI$3:AI$4)" +"DAVERAGE(HIST1999,8,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,8,AK$3:AK$4)" +"DAVERAGE(HIST1999,8,AL$3:AL$4)" +"DAVERAGE(HIST1999,8,AM$3:AM$4)" +"DAVERAGE(HIST1999,8,AN$3:AN$4)" +"DAVERAGE(HIST1999,8,AO$3:AO$4)" +"DAVERAGE(HIST1999,9,AD$3:AD$4)" +"DAVERAGE(HIST1999,9,AE$3:AE$4)" +"DAVERAGE(HIST1999,9,AF$3:AF$4)" +"DAVERAGE(HIST1999,9,AG$3:AG$4)" +"DAVERAGE(HIST1999,9,AH$3:AH$4)" +"DAVERAGE(HIST1999,9,AI$3:AI$4)" +"DAVERAGE(HIST1999,9,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,9,AK$3:AK$4)" +"DAVERAGE(HIST1999,9,AL$3:AL$4)" +"DAVERAGE(HIST1999,9,AM$3:AM$4)" +"DAVERAGE(HIST1999,9,AN$3:AN$4)" +"DAVERAGE(HIST1999,9,AO$3:AO$4)" +"DAVERAGE(HIST1999,10,AD$3:AD$4)" +"DAVERAGE(HIST1999,10,AE$3:AE$4)" +"DAVERAGE(HIST1999,10,AF$3:AF$4)" +"DAVERAGE(HIST1999,10,AG$3:AG$4)" +"DAVERAGE(HIST1999,10,AH$3:AH$4)" +"DAVERAGE(HIST1999,10,AI$3:AI$4)" +"DAVERAGE(HIST1999,10,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,10,AK$3:AK$4)" +"DAVERAGE(HIST1999,10,AL$3:AL$4)" +"DAVERAGE(HIST1999,10,AM$3:AM$4)" +"DAVERAGE(HIST1999,10,AN$3:AN$4)" +"DAVERAGE(HIST1999,10,AO$3:AO$4)" +"DAVERAGE(HIST1999,11,AD$3:AD$4)" +"DAVERAGE(HIST1999,11,AE$3:AE$4)" +"DAVERAGE(HIST1999,11,AF$3:AF$4)" +"DAVERAGE(HIST1999,11,AG$3:AG$4)" +"DAVERAGE(HIST1999,11,AH$3:AH$4)" +"DAVERAGE(HIST1999,11,AI$3:AI$4)" +"DAVERAGE(HIST1999,11,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,11,AK$3:AK$4)" +"DAVERAGE(HIST1999,11,AL$3:AL$4)" +"DAVERAGE(HIST1999,11,AM$3:AM$4)" +"DAVERAGE(HIST1999,11,AN$3:AN$4)" +"DAVERAGE(HIST1999,11,AO$3:AO$4)" +"DAVERAGE(HIST1999,12,AD$3:AD$4)" +"DAVERAGE(HIST1999,12,AE$3:AE$4)" +"DAVERAGE(HIST1999,12,AF$3:AF$4)" +"DAVERAGE(HIST1999,12,AG$3:AG$4)" +"DAVERAGE(HIST1999,12,AH$3:AH$4)" +"DAVERAGE(HIST1999,12,AI$3:AI$4)" +"DAVERAGE(HIST1999,12,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,12,AK$3:AK$4)" +"DAVERAGE(HIST1999,12,AL$3:AL$4)" +"DAVERAGE(HIST1999,12,AM$3:AM$4)" +"DAVERAGE(HIST1999,12,AN$3:AN$4)" +"DAVERAGE(HIST1999,12,AO$3:AO$4)" +"DAVERAGE(HIST1999,13,AD$3:AD$4)" +"DAVERAGE(HIST1999,13,AE$3:AE$4)" +"DAVERAGE(HIST1999,13,AF$3:AF$4)" +"DAVERAGE(HIST1999,13,AG$3:AG$4)" +"DAVERAGE(HIST1999,13,AH$3:AH$4)" +"DAVERAGE(HIST1999,13,AI$3:AI$4)" +"DAVERAGE(HIST1999,13,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,13,AK$3:AK$4)" +"DAVERAGE(HIST1999,13,AL$3:AL$4)" +"DAVERAGE(HIST1999,13,AM$3:AM$4)" +"DAVERAGE(HIST1999,13,AN$3:AN$4)" +"DAVERAGE(HIST1999,13,AO$3:AO$4)" +"DAVERAGE(HIST1999,14,AD$3:AD$4)" +"DAVERAGE(HIST1999,14,AE$3:AE$4)" +"DAVERAGE(HIST1999,14,AF$3:AF$4)" +"DAVERAGE(HIST1999,14,AG$3:AG$4)" +"DAVERAGE(HIST1999,14,AH$3:AH$4)" +"DAVERAGE(HIST1999,14,AI$3:AI$4)" +"DAVERAGE(HIST1999,14,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,14,AK$3:AK$4)" +"DAVERAGE(HIST1999,14,AL$3:AL$4)" +"DAVERAGE(HIST1999,14,AM$3:AM$4)" +"DAVERAGE(HIST1999,14,AN$3:AN$4)" +"DAVERAGE(HIST1999,14,AO$3:AO$4)" +"DAVERAGE(HIST1999,15,AD$3:AD$4)" +"DAVERAGE(HIST1999,15,AE$3:AE$4)" +"DAVERAGE(HIST1999,15,AF$3:AF$4)" +"DAVERAGE(HIST1999,15,AG$3:AG$4)" +"DAVERAGE(HIST1999,15,AH$3:AH$4)" +"DAVERAGE(HIST1999,15,AI$3:AI$4)" +"DAVERAGE(HIST1999,15,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,15,AK$3:AK$4)" +"DAVERAGE(HIST1999,15,AL$3:AL$4)" +"DAVERAGE(HIST1999,15,AM$3:AM$4)" +"DAVERAGE(HIST1999,15,AN$3:AN$4)" +"DAVERAGE(HIST1999,15,AO$3:AO$4)" +"DAVERAGE(HIST1999,16,AD$3:AD$4)" +"DAVERAGE(HIST1999,16,AE$3:AE$4)" +"DAVERAGE(HIST1999,16,AF$3:AF$4)" +"DAVERAGE(HIST1999,16,AG$3:AG$4)" +"DAVERAGE(HIST1999,16,AH$3:AH$4)" +"DAVERAGE(HIST1999,16,AI$3:AI$4)" +"DAVERAGE(HIST1999,16,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,16,AK$3:AK$4)" +"DAVERAGE(HIST1999,16,AL$3:AL$4)" +"DAVERAGE(HIST1999,16,AM$3:AM$4)" +"DAVERAGE(HIST1999,16,AN$3:AN$4)" +"DAVERAGE(HIST1999,16,AO$3:AO$4)" +"DAVERAGE(HIST1999,17,AD$3:AD$4)" +"DAVERAGE(HIST1999,17,AE$3:AE$4)" +"DAVERAGE(HIST1999,17,AF$3:AF$4)" +"DAVERAGE(HIST1999,17,AG$3:AG$4)" +"DAVERAGE(HIST1999,17,AH$3:AH$4)" +"DAVERAGE(HIST1999,17,AI$3:AI$4)" +"DAVERAGE(HIST1999,17,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,17,AK$3:AK$4)" +"DAVERAGE(HIST1999,17,AL$3:AL$4)" +"DAVERAGE(HIST1999,17,AM$3:AM$4)" +"DAVERAGE(HIST1999,17,AN$3:AN$4)" +"DAVERAGE(HIST1999,17,AO$3:AO$4)" +"DAVERAGE(HIST1999,18,AD$3:AD$4)" +"DAVERAGE(HIST1999,18,AE$3:AE$4)" +"DAVERAGE(HIST1999,18,AF$3:AF$4)" +"DAVERAGE(HIST1999,18,AG$3:AG$4)" +"DAVERAGE(HIST1999,18,AH$3:AH$4)" +"DAVERAGE(HIST1999,18,AI$3:AI$4)" +"DAVERAGE(HIST1999,18,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,18,AK$3:AK$4)" +"DAVERAGE(HIST1999,18,AL$3:AL$4)" +"DAVERAGE(HIST1999,18,AM$3:AM$4)" +"DAVERAGE(HIST1999,18,AN$3:AN$4)" +"DAVERAGE(HIST1999,18,AO$3:AO$4)" +"DAVERAGE(HIST1999,19,AD$3:AD$4)" +"DAVERAGE(HIST1999,19,AE$3:AE$4)" +"DAVERAGE(HIST1999,19,AF$3:AF$4)" +"DAVERAGE(HIST1999,19,AG$3:AG$4)" +"DAVERAGE(HIST1999,19,AH$3:AH$4)" +"DAVERAGE(HIST1999,19,AI$3:AI$4)" +"DAVERAGE(HIST1999,19,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,19,AK$3:AK$4)" +"DAVERAGE(HIST1999,19,AL$3:AL$4)" +"DAVERAGE(HIST1999,19,AM$3:AM$4)" +"DAVERAGE(HIST1999,19,AN$3:AN$4)" +"DAVERAGE(HIST1999,19,AO$3:AO$4)" +"DAVERAGE(HIST1999,20,AD$3:AD$4)" +"DAVERAGE(HIST1999,20,AE$3:AE$4)" +"DAVERAGE(HIST1999,20,AF$3:AF$4)" +"DAVERAGE(HIST1999,20,AG$3:AG$4)" +"DAVERAGE(HIST1999,20,AH$3:AH$4)" +"DAVERAGE(HIST1999,20,AI$3:AI$4)" +"DAVERAGE(HIST1999,20,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,20,AK$3:AK$4)" +"DAVERAGE(HIST1999,20,AL$3:AL$4)" +"DAVERAGE(HIST1999,20,AM$3:AM$4)" +"DAVERAGE(HIST1999,20,AN$3:AN$4)" +"DAVERAGE(HIST1999,20,AO$3:AO$4)" +"DAVERAGE(HIST1999,21,AD$3:AD$4)" +"DAVERAGE(HIST1999,21,AE$3:AE$4)" +"DAVERAGE(HIST1999,21,AF$3:AF$4)" +"DAVERAGE(HIST1999,21,AG$3:AG$4)" +"DAVERAGE(HIST1999,21,AH$3:AH$4)" +"DAVERAGE(HIST1999,21,AI$3:AI$4)" +"DAVERAGE(HIST1999,21,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,21,AK$3:AK$4)" +"DAVERAGE(HIST1999,21,AL$3:AL$4)" +"DAVERAGE(HIST1999,21,AM$3:AM$4)" +"DAVERAGE(HIST1999,21,AN$3:AN$4)" +"DAVERAGE(HIST1999,21,AO$3:AO$4)" +"DAVERAGE(HIST1999,22,AD$3:AD$4)" +"DAVERAGE(HIST1999,22,AE$3:AE$4)" +"DAVERAGE(HIST1999,22,AF$3:AF$4)" +"DAVERAGE(HIST1999,22,AG$3:AG$4)" +"DAVERAGE(HIST1999,22,AH$3:AH$4)" +"DAVERAGE(HIST1999,22,AI$3:AI$4)" +"DAVERAGE(HIST1999,22,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,22,AK$3:AK$4)" +"DAVERAGE(HIST1999,22,AL$3:AL$4)" +"DAVERAGE(HIST1999,22,AM$3:AM$4)" +"DAVERAGE(HIST1999,22,AN$3:AN$4)" +"DAVERAGE(HIST1999,22,AO$3:AO$4)" +"DAVERAGE(HIST1999,23,AD$3:AD$4)" +"DAVERAGE(HIST1999,23,AE$3:AE$4)" +"DAVERAGE(HIST1999,23,AF$3:AF$4)" +"DAVERAGE(HIST1999,23,AG$3:AG$4)" +"DAVERAGE(HIST1999,23,AH$3:AH$4)" +"DAVERAGE(HIST1999,23,AI$3:AI$4)" +"DAVERAGE(HIST1999,23,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,23,AK$3:AK$4)" +"DAVERAGE(HIST1999,23,AL$3:AL$4)" +"DAVERAGE(HIST1999,23,AM$3:AM$4)" +"DAVERAGE(HIST1999,23,AN$3:AN$4)" +"DAVERAGE(HIST1999,23,AO$3:AO$4)" +"DAVERAGE(HIST1999,24,AD$3:AD$4)" +"DAVERAGE(HIST1999,24,AE$3:AE$4)" +"DAVERAGE(HIST1999,24,AF$3:AF$4)" +"DAVERAGE(HIST1999,24,AG$3:AG$4)" +"DAVERAGE(HIST1999,24,AH$3:AH$4)" +"DAVERAGE(HIST1999,24,AI$3:AI$4)" +"DAVERAGE(HIST1999,24,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,24,AK$3:AK$4)" +"DAVERAGE(HIST1999,24,AL$3:AL$4)" +"DAVERAGE(HIST1999,24,AM$3:AM$4)" +"DAVERAGE(HIST1999,24,AN$3:AN$4)" +"DAVERAGE(HIST1999,24,AO$3:AO$4)" +"DAVERAGE(HIST1999,25,AD$3:AD$4)" +"DAVERAGE(HIST1999,25,AE$3:AE$4)" +"DAVERAGE(HIST1999,25,AF$3:AF$4)" +"DAVERAGE(HIST1999,25,AG$3:AG$4)" +"DAVERAGE(HIST1999,25,AH$3:AH$4)" +"DAVERAGE(HIST1999,25,AI$3:AI$4)" +"DAVERAGE(HIST1999,25,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,25,AK$3:AK$4)" +"DAVERAGE(HIST1999,25,AL$3:AL$4)" +"DAVERAGE(HIST1999,25,AM$3:AM$4)" +"DAVERAGE(HIST1999,25,AN$3:AN$4)" +"DAVERAGE(HIST1999,25,AO$3:AO$4)" +"DAVERAGE(HIST2000,2,AD91:AD92)" +"DAVERAGE(HIST2000,2,AE$3:AE$4)" +"DAVERAGE(HIST2000,2,AF$3:AF$4)" +"DAVERAGE(HIST2000,2,AG$3:AG$4)" +"DAVERAGE(HIST2000,2,AH$3:AH$4)" +"DAVERAGE(HIST2000,2,AI$3:AI$4)" +"DAVERAGE(HIST2000,2,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,2,AK$3:AK$4)" +"DAVERAGE(HIST2000,2,AL$3:AL$4)" +"DAVERAGE(HIST2000,2,AM$3:AM$4)" +"DAVERAGE(HIST2000,2,AN$3:AN$4)" +"DAVERAGE(HIST2000,2,AO$3:AO$4)" +"DAVERAGE(HIST2000,3,AD$3:AD$4)" +"DAVERAGE(HIST2000,3,AE$3:AE$4)" +"DAVERAGE(HIST2000,3,AF$3:AF$4)" +"DAVERAGE(HIST2000,3,AG$3:AG$4)" +"DAVERAGE(HIST2000,3,AH$3:AH$4)" +"DAVERAGE(HIST2000,3,AI$3:AI$4)" +"DAVERAGE(HIST2000,3,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,3,AK$3:AK$4)" +"DAVERAGE(HIST2000,3,AL$3:AL$4)" +"DAVERAGE(HIST2000,3,AM$3:AM$4)" +"DAVERAGE(HIST2000,3,AN$3:AN$4)" +"DAVERAGE(HIST2000,3,AO$3:AO$4)" +"DAVERAGE(HIST2000,4,AD$3:AD$4)" +"DAVERAGE(HIST2000,4,AE$3:AE$4)" +"DAVERAGE(HIST2000,4,AF$3:AF$4)" +"DAVERAGE(HIST2000,4,AG$3:AG$4)" +"DAVERAGE(HIST2000,4,AH$3:AH$4)" +"DAVERAGE(HIST2000,4,AI$3:AI$4)" +"DAVERAGE(HIST2000,4,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,4,AK$3:AK$4)" +"DAVERAGE(HIST2000,4,AL$3:AL$4)" +"DAVERAGE(HIST2000,4,AM$3:AM$4)" +"DAVERAGE(HIST2000,4,AN$3:AN$4)" +"DAVERAGE(HIST2000,4,AO$3:AO$4)" +"DAVERAGE(HIST2000,5,AD$3:AD$4)" +"DAVERAGE(HIST2000,5,AE$3:AE$4)" +"DAVERAGE(HIST2000,5,AF$3:AF$4)" +"DAVERAGE(HIST2000,5,AG$3:AG$4)" +"DAVERAGE(HIST2000,5,AH$3:AH$4)" +"DAVERAGE(HIST2000,5,AI$3:AI$4)" +"DAVERAGE(HIST2000,5,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,5,AK$3:AK$4)" +"DAVERAGE(HIST2000,5,AL$3:AL$4)" +"DAVERAGE(HIST2000,5,AM$3:AM$4)" +"DAVERAGE(HIST2000,5,AN$3:AN$4)" +"DAVERAGE(HIST2000,5,AO$3:AO$4)" +"DAVERAGE(HIST2000,6,AD$3:AD$4)" +"DAVERAGE(HIST2000,6,AE$3:AE$4)" +"DAVERAGE(HIST2000,6,AF$3:AF$4)" +"DAVERAGE(HIST2000,6,AG$3:AG$4)" +"DAVERAGE(HIST2000,6,AH$3:AH$4)" +"DAVERAGE(HIST2000,6,AI$3:AI$4)" +"DAVERAGE(HIST2000,6,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,6,AK$3:AK$4)" +"DAVERAGE(HIST2000,6,AL$3:AL$4)" +"DAVERAGE(HIST2000,6,AM$3:AM$4)" +"DAVERAGE(HIST2000,6,AN$3:AN$4)" +"DAVERAGE(HIST2000,6,AO$3:AO$4)" +"DAVERAGE(HIST2000,7,AD$3:AD$4)" +"DAVERAGE(HIST2000,7,AE$3:AE$4)" +"DAVERAGE(HIST2000,7,AF$3:AF$4)" +"DAVERAGE(HIST2000,7,AG$3:AG$4)" +"DAVERAGE(HIST2000,7,AH$3:AH$4)" +"DAVERAGE(HIST2000,7,AI$3:AI$4)" +"DAVERAGE(HIST2000,7,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,7,AK$3:AK$4)" +"DAVERAGE(HIST2000,7,AL$3:AL$4)" +"DAVERAGE(HIST2000,7,AM$3:AM$4)" +"DAVERAGE(HIST2000,7,AN$3:AN$4)" +"DAVERAGE(HIST2000,7,AO$3:AO$4)" +"DAVERAGE(HIST2000,8,AD$3:AD$4)" +"DAVERAGE(HIST2000,8,AE$3:AE$4)" +"DAVERAGE(HIST2000,8,AF$3:AF$4)" +"DAVERAGE(HIST2000,8,AG$3:AG$4)" +"DAVERAGE(HIST2000,8,AH$3:AH$4)" +"DAVERAGE(HIST2000,8,AI$3:AI$4)" +"DAVERAGE(HIST2000,8,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,8,AK$3:AK$4)" +"DAVERAGE(HIST2000,8,AL$3:AL$4)" +"DAVERAGE(HIST2000,8,AM$3:AM$4)" +"DAVERAGE(HIST2000,8,AN$3:AN$4)" +"DAVERAGE(HIST2000,8,AO$3:AO$4)" +"DAVERAGE(HIST2000,9,AD$3:AD$4)" +"DAVERAGE(HIST2000,9,AE$3:AE$4)" +"DAVERAGE(HIST2000,9,AF$3:AF$4)" +"DAVERAGE(HIST2000,9,AG$3:AG$4)" +"DAVERAGE(HIST2000,9,AH$3:AH$4)" +"DAVERAGE(HIST2000,9,AI$3:AI$4)" +"DAVERAGE(HIST2000,9,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,9,AK$3:AK$4)" +"DAVERAGE(HIST2000,9,AL$3:AL$4)" +"DAVERAGE(HIST2000,9,AM$3:AM$4)" +"DAVERAGE(HIST2000,9,AN$3:AN$4)" +"DAVERAGE(HIST2000,9,AO$3:AO$4)" +"DAVERAGE(HIST2000,10,AD$3:AD$4)" +"DAVERAGE(HIST2000,10,AE$3:AE$4)" +"DAVERAGE(HIST2000,10,AF$3:AF$4)" +"DAVERAGE(HIST2000,10,AG$3:AG$4)" +"DAVERAGE(HIST2000,10,AH$3:AH$4)" +"DAVERAGE(HIST2000,10,AI$3:AI$4)" +"DAVERAGE(HIST2000,10,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,10,AK$3:AK$4)" +"DAVERAGE(HIST2000,10,AL$3:AL$4)" +"DAVERAGE(HIST2000,10,AM$3:AM$4)" +"DAVERAGE(HIST2000,10,AN$3:AN$4)" +"DAVERAGE(HIST2000,10,AO$3:AO$4)" +"DAVERAGE(HIST2000,11,AD$3:AD$4)" +"DAVERAGE(HIST2000,11,AE$3:AE$4)" +"DAVERAGE(HIST2000,11,AF$3:AF$4)" +"DAVERAGE(HIST2000,11,AG$3:AG$4)" +"DAVERAGE(HIST2000,11,AH$3:AH$4)" +"DAVERAGE(HIST2000,11,AI$3:AI$4)" +"DAVERAGE(HIST2000,11,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,11,AK$3:AK$4)" +"DAVERAGE(HIST2000,11,AL$3:AL$4)" +"DAVERAGE(HIST2000,11,AM$3:AM$4)" +"DAVERAGE(HIST2000,11,AN$3:AN$4)" +"DAVERAGE(HIST2000,11,AO$3:AO$4)" +"DAVERAGE(HIST2000,12,AD$3:AD$4)" +"DAVERAGE(HIST2000,12,AE$3:AE$4)" +"DAVERAGE(HIST2000,12,AF$3:AF$4)" +"DAVERAGE(HIST2000,12,AG$3:AG$4)" +"DAVERAGE(HIST2000,12,AH$3:AH$4)" +"DAVERAGE(HIST2000,12,AI$3:AI$4)" +"DAVERAGE(HIST2000,12,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,12,AK$3:AK$4)" +"DAVERAGE(HIST2000,12,AL$3:AL$4)" +"DAVERAGE(HIST2000,12,AM$3:AM$4)" +"DAVERAGE(HIST2000,12,AN$3:AN$4)" +"DAVERAGE(HIST2000,12,AO$3:AO$4)" +"DAVERAGE(HIST2000,13,AD$3:AD$4)" +"DAVERAGE(HIST2000,13,AE$3:AE$4)" +"DAVERAGE(HIST2000,13,AF$3:AF$4)" +"DAVERAGE(HIST2000,13,AG$3:AG$4)" +"DAVERAGE(HIST2000,13,AH$3:AH$4)" +"DAVERAGE(HIST2000,13,AI$3:AI$4)" +"DAVERAGE(HIST2000,13,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,13,AK$3:AK$4)" +"DAVERAGE(HIST2000,13,AL$3:AL$4)" +"DAVERAGE(HIST2000,13,AM$3:AM$4)" +"DAVERAGE(HIST2000,13,AN$3:AN$4)" +"DAVERAGE(HIST2000,13,AO$3:AO$4)" +"DAVERAGE(HIST2000,14,AD$3:AD$4)" +"DAVERAGE(HIST2000,14,AE$3:AE$4)" +"DAVERAGE(HIST2000,14,AF$3:AF$4)" +"DAVERAGE(HIST2000,14,AG$3:AG$4)" +"DAVERAGE(HIST2000,14,AH$3:AH$4)" +"DAVERAGE(HIST2000,14,AI$3:AI$4)" +"DAVERAGE(HIST2000,14,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,14,AK$3:AK$4)" +"DAVERAGE(HIST2000,14,AL$3:AL$4)" +"DAVERAGE(HIST2000,14,AM$3:AM$4)" +"DAVERAGE(HIST2000,14,AN$3:AN$4)" +"DAVERAGE(HIST2000,14,AO$3:AO$4)" +"DAVERAGE(HIST2000,15,AD$3:AD$4)" +"DAVERAGE(HIST2000,15,AE$3:AE$4)" +"DAVERAGE(HIST2000,15,AF$3:AF$4)" +"DAVERAGE(HIST2000,15,AG$3:AG$4)" +"DAVERAGE(HIST2000,15,AH$3:AH$4)" +"DAVERAGE(HIST2000,15,AI$3:AI$4)" +"DAVERAGE(HIST2000,15,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,15,AK$3:AK$4)" +"DAVERAGE(HIST2000,15,AL$3:AL$4)" +"DAVERAGE(HIST2000,15,AM$3:AM$4)" +"DAVERAGE(HIST2000,15,AN$3:AN$4)" +"DAVERAGE(HIST2000,15,AO$3:AO$4)" +"DAVERAGE(HIST2000,16,AD$3:AD$4)" +"DAVERAGE(HIST2000,16,AE$3:AE$4)" +"DAVERAGE(HIST2000,16,AF$3:AF$4)" +"DAVERAGE(HIST2000,16,AG$3:AG$4)" +"DAVERAGE(HIST2000,16,AH$3:AH$4)" +"DAVERAGE(HIST2000,16,AI$3:AI$4)" +"DAVERAGE(HIST2000,16,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,16,AK$3:AK$4)" +"DAVERAGE(HIST2000,16,AL$3:AL$4)" +"DAVERAGE(HIST2000,16,AM$3:AM$4)" +"DAVERAGE(HIST2000,16,AN$3:AN$4)" +"DAVERAGE(HIST2000,16,AO$3:AO$4)" +"DAVERAGE(HIST2000,17,AD$3:AD$4)" +"DAVERAGE(HIST2000,17,AE$3:AE$4)" +"DAVERAGE(HIST2000,17,AF$3:AF$4)" +"DAVERAGE(HIST2000,17,AG$3:AG$4)" +"DAVERAGE(HIST2000,17,AH$3:AH$4)" +"DAVERAGE(HIST2000,17,AI$3:AI$4)" +"DAVERAGE(HIST2000,17,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,17,AK$3:AK$4)" +"DAVERAGE(HIST2000,17,AL$3:AL$4)" +"DAVERAGE(HIST2000,17,AM$3:AM$4)" +"DAVERAGE(HIST2000,17,AN$3:AN$4)" +"DAVERAGE(HIST2000,17,AO$3:AO$4)" +"DAVERAGE(HIST2000,18,AD$3:AD$4)" +"DAVERAGE(HIST2000,18,AE$3:AE$4)" +"DAVERAGE(HIST2000,18,AF$3:AF$4)" +"DAVERAGE(HIST2000,18,AG$3:AG$4)" +"DAVERAGE(HIST2000,18,AH$3:AH$4)" +"DAVERAGE(HIST2000,18,AI$3:AI$4)" +"DAVERAGE(HIST2000,18,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,18,AK$3:AK$4)" +"DAVERAGE(HIST2000,18,AL$3:AL$4)" +"DAVERAGE(HIST2000,18,AM$3:AM$4)" +"DAVERAGE(HIST2000,18,AN$3:AN$4)" +"DAVERAGE(HIST2000,18,AO$3:AO$4)" +"DAVERAGE(HIST2000,19,AD$3:AD$4)" +"DAVERAGE(HIST2000,19,AE$3:AE$4)" +"DAVERAGE(HIST2000,19,AF$3:AF$4)" +"DAVERAGE(HIST2000,19,AG$3:AG$4)" +"DAVERAGE(HIST2000,19,AH$3:AH$4)" +"DAVERAGE(HIST2000,19,AI$3:AI$4)" +"DAVERAGE(HIST2000,19,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,19,AK$3:AK$4)" +"DAVERAGE(HIST2000,19,AL$3:AL$4)" +"DAVERAGE(HIST2000,19,AM$3:AM$4)" +"DAVERAGE(HIST2000,19,AN$3:AN$4)" +"DAVERAGE(HIST2000,19,AO$3:AO$4)" +"DAVERAGE(HIST2000,20,AD$3:AD$4)" +"DAVERAGE(HIST2000,20,AE$3:AE$4)" +"DAVERAGE(HIST2000,20,AF$3:AF$4)" +"DAVERAGE(HIST2000,20,AG$3:AG$4)" +"DAVERAGE(HIST2000,20,AH$3:AH$4)" +"DAVERAGE(HIST2000,20,AI$3:AI$4)" +"DAVERAGE(HIST2000,20,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,20,AK$3:AK$4)" +"DAVERAGE(HIST2000,20,AL$3:AL$4)" +"DAVERAGE(HIST2000,20,AM$3:AM$4)" +"DAVERAGE(HIST2000,20,AN$3:AN$4)" +"DAVERAGE(HIST2000,20,AO$3:AO$4)" +"DAVERAGE(HIST2000,21,AD$3:AD$4)" +"DAVERAGE(HIST2000,21,AE$3:AE$4)" +"DAVERAGE(HIST2000,21,AF$3:AF$4)" +"DAVERAGE(HIST2000,21,AG$3:AG$4)" +"DAVERAGE(HIST2000,21,AH$3:AH$4)" +"DAVERAGE(HIST2000,21,AI$3:AI$4)" +"DAVERAGE(HIST2000,21,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,21,AK$3:AK$4)" +"DAVERAGE(HIST2000,21,AL$3:AL$4)" +"DAVERAGE(HIST2000,21,AM$3:AM$4)" +"DAVERAGE(HIST2000,21,AN$3:AN$4)" +"DAVERAGE(HIST2000,21,AO$3:AO$4)" +"DAVERAGE(HIST2000,22,AD$3:AD$4)" +"DAVERAGE(HIST2000,22,AE$3:AE$4)" +"DAVERAGE(HIST2000,22,AF$3:AF$4)" +"DAVERAGE(HIST2000,22,AG$3:AG$4)" +"DAVERAGE(HIST2000,22,AH$3:AH$4)" +"DAVERAGE(HIST2000,22,AI$3:AI$4)" +"DAVERAGE(HIST2000,22,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,22,AK$3:AK$4)" +"DAVERAGE(HIST2000,22,AL$3:AL$4)" +"DAVERAGE(HIST2000,22,AM$3:AM$4)" +"DAVERAGE(HIST2000,22,AN$3:AN$4)" +"DAVERAGE(HIST2000,22,AO$3:AO$4)" +"DAVERAGE(HIST2000,23,AD$3:AD$4)" +"DAVERAGE(HIST2000,23,AE$3:AE$4)" +"DAVERAGE(HIST2000,23,AF$3:AF$4)" +"DAVERAGE(HIST2000,23,AG$3:AG$4)" +"DAVERAGE(HIST2000,23,AH$3:AH$4)" +"DAVERAGE(HIST2000,23,AI$3:AI$4)" +"DAVERAGE(HIST2000,23,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,23,AK$3:AK$4)" +"DAVERAGE(HIST2000,23,AL$3:AL$4)" +"DAVERAGE(HIST2000,23,AM$3:AM$4)" +"DAVERAGE(HIST2000,23,AN$3:AN$4)" +"DAVERAGE(HIST2000,23,AO$3:AO$4)" +"DAVERAGE(HIST2000,24,AD$3:AD$4)" +"DAVERAGE(HIST2000,24,AE$3:AE$4)" +"DAVERAGE(HIST2000,24,AF$3:AF$4)" +"DAVERAGE(HIST2000,24,AG$3:AG$4)" +"DAVERAGE(HIST2000,24,AH$3:AH$4)" +"DAVERAGE(HIST2000,24,AI$3:AI$4)" +"DAVERAGE(HIST2000,24,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,24,AK$3:AK$4)" +"DAVERAGE(HIST2000,24,AL$3:AL$4)" +"DAVERAGE(HIST2000,24,AM$3:AM$4)" +"DAVERAGE(HIST2000,24,AN$3:AN$4)" +"DAVERAGE(HIST2000,24,AO$3:AO$4)" +"DAVERAGE(HIST2000,25,AD$3:AD$4)" +"DAVERAGE(HIST2000,25,AE$3:AE$4)" +"DAVERAGE(HIST2000,25,AF$3:AF$4)" +"DAVERAGE(HIST2000,25,AG$3:AG$4)" +"DAVERAGE(HIST2000,25,AH$3:AH$4)" +"DAVERAGE(HIST2000,25,AI$3:AI$4)" +"DAVERAGE(HIST2000,25,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,25,AK$3:AK$4)" +"DAVERAGE(HIST2000,25,AL$3:AL$4)" +"DAVERAGE(HIST2000,25,AM$3:AM$4)" +"DAVERAGE(HIST2000,25,AN$3:AN$4)" +"DAVERAGE(HIST2000,25,AO$3:AO$4)" +"AVERAGE(C2:D2)" +"MONTH(B2)" +"DAVERAGE($B$1:$F$62,4,J$2:J$3)" +"DAVERAGE($B$65:$F$430,4,J$2:J$3)" +"DAVERAGE($B$432:$F$736,4,J$2:J$3)" +"1.3^250" +"VLOOKUP($A63,[1]Sheet1!$B$1554:$AZ$2100,50,0)" +"VLOOKUP($A63,[1]Sheet1!$B$1554:$AZ$2100,51,0)" +"SUM($B$6:$B$29)" +"SUM($C$6:$C$29)" +"SUM($D$6:$D$29)" +"SUM($E$6:$E$29)" +"SUM($F$6:$F$29)" +"SUM($G$6:$G$29)" +"SUM($H$6:$H$29)" +"SUM($I$6:$I$29)" +"SUM($J$6:$J$29)" +"SUM($K$6:$K$29)" +"SUM($L$6:$L$29)" +"SUM($M$6:$M$29)" +"SUM($N$6:$N$29)" +"SUM($O$6:$O$29)" +"SUM($P$6:$P$29)" +"SUM($Q$6:$Q$29)" +"SUM($R$6:$R$29)" +"SUM($S$6:$S$29)" +"SUM($T$6:$T$29)" +"SUM($U$6:$U$29)" +"SUM($V$6:$V$29)" +"SUM($W$6:$W$29)" +"SUM($X$6:$X$29)" +"SUM($Y$6:$Y$29)" +"SUM($Z$6:$Z$29)" +"SUM($AA$6:$AA$29)" +"SUM($AB$6:$AB$29)" +"SUM($AC$6:$AC$29)" +"SUM($AD$6:$AD$29)" +"SUM($AE$6:$AE$29)" +"SUM($AF$6:$AF$29)" +"SUM($AG$6:$AG$29)" +"SUM($AH$6:$AH$29)" +"SUM($AI$6:$AI$29)" +"SUM($AJ$6:$AJ$29)" +"SUM($AK$6:$AK$29)" +"SUM($AL$6:$AL$29)" +"SUM($AM$6:$AM$29)" +"SUM($AN$6:$AN$29)" +"SUM($AO$6:$AO$29)" +"SUM($AP$6:$AP$29)" +"SUM($AQ$6:$AQ$29)" +"SUM($AR$6:$AR$29)" +"SUM($AS$6:$AS$29)" +"SUM($AT$6:$AT$29)" +"SUM($AU$6:$AU$29)" +"SUM($AV$6:$AV$29)" +"SUM($AW$6:$AW$29)" +"SUM($AX$6:$AX$29)" +"SUM($AY$6:$AY$29)" +"SUM($AZ$6:$AZ$29)" +"SUM($BA$6:$BA$29)" +"SUM($BB$6:$BB$29)" +"SUM($BC$6:$BC$29)" +"SUM($BD$6:$BD$29)" +"SUM($BE$6:$BE$29)" +"SUM($BF$6:$BF$29)" +"SUM($BG$6:$BG$29)" +"SUM($BH$6:$BH$29)" +"SUM($BI$6:$BI$29)" +"SUM($BJ$6:$BJ$29)" +"SUM($BK$6:$BK$29)" +"SUM($BL$6:$BL$29)" +"SUM($BM$6:$BM$29)" +"SUM($BN$6:$BN$29)" +"SUM($BO$6:$BO$29)" +"SUM($BP$6:$BP$29)" +"SUM($BQ$6:$BQ$29)" +"SUM($BR$6:$BR$29)" +"SUM($BS$6:$BS$29)" +"SUM($BT$6:$BT$29)" +"SUM($BU$6:$BU$29)" +"SUM($BV$6:$BV$29)" +"SUM($BW$6:$BW$29)" +"SUM($BX$6:$BX$29)" +"SUM($BY$6:$BY$29)" +"SUM($BZ$6:$BZ$29)" +"SUM($CA$6:$CA$29)" +"SUM($CB$6:$CB$29)" +"SUM($CC$6:$CC$29)" +"SUM($CD$6:$CD$29)" +"SUM($CE$6:$CE$29)" +"SUM($CF$6:$CF$29)" +"SUM($CG$6:$CG$29)" +"SUM($CH$6:$CH$29)" +"SUM($CI$6:$CI$29)" +"SUM($CJ$6:$CJ$29)" +"SUM($CK$6:$CK$29)" +"SUM($CL$6:$CL$29)" +"SUM($CM$6:$CM$29)" +"SUM($CN$6:$CN$29)" +"SUM($CO$6:$CO$29)" +"SUM($CP$6:$CP$29)" +"SUM($CQ$6:$CQ$29)" +"SUM($CR$6:$CR$29)" +"SUM($CS$6:$CS$29)" +"SUM($CT$6:$CT$29)" +"SUM($CU$6:$CU$29)" +"SUM($CV$6:$CV$29)" +"SUM($CW$6:$CW$29)" +"SUM($CX$6:$CX$29)" +"SUM($CY$6:$CY$29)" +"SUM($CZ$6:$CZ$29)" +"SUM($DA$6:$DA$29)" +"SUM($DB$6:$DB$29)" +"SUM($DC$6:$DC$29)" +"SUM($DD$6:$DD$29)" +"SUM($DE$6:$DE$29)" +"SUM($DF$6:$DF$29)" +"SUM($DG$6:$DG$29)" +"SUM($DH$6:$DH$29)" +"SUM($DI$6:$DI$29)" +"SUM($DJ$6:$DJ$29)" +"SUM($DK$6:$DK$29)" +"SUM($DL$6:$DL$29)" +"SUM($DM$6:$DM$29)" +"SUM($DN$6:$DN$29)" +"SUM($DO$6:$DO$29)" +"SUM($DP$6:$DP$29)" +"SUM($DQ$6:$DQ$29)" +"TODAY()-20" +"TODAY()" +"EndDt-9" +"TODAY()+1" +"SUM(B45:B55)" +"-AVERAGE(J2:Y2)" +"-AVERAGE(Z2:AA2,D2:I2)" +"-AVERAGE(D2:AA2)" +"AVERAGE(L2:AA2)" +"AVERAGE(F2:K2,AB2:AC2)" +"AVERAGE(F2:AC2)" +"AVERAGE(L2:AA2)" +"AVERAGE(F2:K2,AB2:AC2)" +"AVERAGE(F2:AC2)" +"AVERAGE(L2:AA2)" +"AVERAGE(F2:K2,AB2:AC2)" +"AVERAGE(F2:AC2)" +"AVERAGE(L2:AA2)" +"AVERAGE(F2:K2,AB2:AC2)" +"AVERAGE(F2:AC2)" +"AVERAGE(L2:AA2)" +"AVERAGE(F2:K2,AB2:AC2)" +"AVERAGE(F2:AC2)" +"AVERAGE(L2:AA2)" +"AVERAGE(F2:K2,AB2:AC2)" +"AVERAGE(F2:AC2)" +"TODAY()" +"crvDate" +"'P2'!K4" +"AVERAGE('P2'!Q4:S4)" +"AVERAGE('P2'!T4:V4)" +"AVERAGE('P2'!O4:V4)" +"AVERAGE('P2'!W4:Y4)" +"AVERAGE('P2'!Z4:AB4)" +"AVERAGE('P2'!AC4:AE4)" +"AVERAGE('P2'!AF4:AH4)" +"AVERAGE('P2'!W4:AH4)" +"AVERAGE('P2'!AI4:AT4)" +"AVERAGE('P2'!AU4:BF4)" +"AVERAGE('P2'!BG4:BI4,'P2'!BS4:BU4,'P2'!CE4:CG4,'P2'!CQ4:CS4,'P2'!DC4:DE4,'P2'!DO4:DQ4,'P2'!EA4:EC4,'P2'!EM4:EO4,'P2'!EY4:FA4,'P2'!FK4:FM4)" +"AVERAGE('P2'!BJ4:BL4,'P2'!BV4:BX4,'P2'!CH4:CJ4,'P2'!CT4:CV4,'P2'!DF4:DH4,'P2'!DR4:DT4,'P2'!ED4:EF4,'P2'!EP4:ER4,'P2'!FB4:FD4,'P2'!FN4:FP4)" +"AVERAGE('P2'!BM4:BO4,'P2'!BY4:CA4,'P2'!CK4:CM4,'P2'!CW4:CY4,'P2'!DI4:DK4,'P2'!DU4:DW4,'P2'!EG4:EI4,'P2'!ES4:EU4,'P2'!FE4:FG4,'P2'!FQ4:FS4)" +"AVERAGE('P2'!BP4:BR4,'P2'!CB4:CD4,'P2'!CN4:CP4,'P2'!CZ4:DB4,'P2'!DL4:DN4,'P2'!DX4:DZ4,'P2'!EJ4:EL4,'P2'!EV4:EX4,'P2'!FH4:FJ4,'P2'!FT4:FV4)" +"AVERAGE('P2'!BG4:FV4)" +"'P2'!K6" +"AVERAGE('P2'!Q6:S6)" +"AVERAGE('P2'!T6:V6)" +"AVERAGE('P2'!O6:V6)" +"AVERAGE('P2'!W6:Y6)" +"AVERAGE('P2'!Z6:AB6)" +"AVERAGE('P2'!AC6:AE6)" +"AVERAGE('P2'!AF6:AH6)" +"AVERAGE('P2'!W6:AH6)" +"AVERAGE('P2'!AI6:AT6)" +"AVERAGE('P2'!AU6:BF6)" +"AVERAGE('P2'!BG6:BI6,'P2'!BS6:BU6,'P2'!CE6:CG6,'P2'!CQ6:CS6,'P2'!DC6:DE6,'P2'!DO6:DQ6,'P2'!EA6:EC6,'P2'!EM6:EO6,'P2'!EY6:FA6,'P2'!FK6:FM6)" +"AVERAGE('P2'!BJ6:BL6,'P2'!BV6:BX6,'P2'!CH6:CJ6,'P2'!CT6:CV6,'P2'!DF6:DH6,'P2'!DR6:DT6,'P2'!ED6:EF6,'P2'!EP6:ER6,'P2'!FB6:FD6,'P2'!FN6:FP6)" +"AVERAGE('P2'!BM6:BO6,'P2'!BY6:CA6,'P2'!CK6:CM6,'P2'!CW6:CY6,'P2'!DI6:DK6,'P2'!DU6:DW6,'P2'!EG6:EI6,'P2'!ES6:EU6,'P2'!FE6:FG6,'P2'!FQ6:FS6)" +"AVERAGE('P2'!BP6:BR6,'P2'!CB6:CD6,'P2'!CN6:CP6,'P2'!CZ6:DB6,'P2'!DL6:DN6,'P2'!DX6:DZ6,'P2'!EJ6:EL6,'P2'!EV6:EX6,'P2'!FH6:FJ6,'P2'!FT6:FV6)" +"AVERAGE('P2'!BG6:FV6)" +"'P2'!K8" +"AVERAGE('P2'!Q8:S8)" +"AVERAGE('P2'!T8:V8)" +"AVERAGE('P2'!O8:V8)" +"AVERAGE('P2'!W8:Y8)" +"AVERAGE('P2'!Z8:AB8)" +"AVERAGE('P2'!AC8:AE8)" +"AVERAGE('P2'!AF8:AH8)" +"AVERAGE('P2'!W8:AH8)" +"AVERAGE('P2'!AI8:AT8)" +"AVERAGE('P2'!AU8:BF8)" +"AVERAGE('P2'!BG8:BI8,'P2'!BS8:BU8,'P2'!CE8:CG8,'P2'!CQ8:CS8,'P2'!DC8:DE8,'P2'!DO8:DQ8,'P2'!EA8:EC8,'P2'!EM8:EO8,'P2'!EY8:FA8,'P2'!FK8:FM8)" +"AVERAGE('P2'!BJ8:BL8,'P2'!BV8:BX8,'P2'!CH8:CJ8,'P2'!CT8:CV8,'P2'!DF8:DH8,'P2'!DR8:DT8,'P2'!ED8:EF8,'P2'!EP8:ER8,'P2'!FB8:FD8,'P2'!FN8:FP8)" +"AVERAGE('P2'!BM8:BO8,'P2'!BY8:CA8,'P2'!CK8:CM8,'P2'!CW8:CY8,'P2'!DI8:DK8,'P2'!DU8:DW8,'P2'!EG8:EI8,'P2'!ES8:EU8,'P2'!FE8:FG8,'P2'!FQ8:FS8)" +"AVERAGE('P2'!BP8:BR8,'P2'!CB8:CD8,'P2'!CN8:CP8,'P2'!CZ8:DB8,'P2'!DL8:DN8,'P2'!DX8:DZ8,'P2'!EJ8:EL8,'P2'!EV8:EX8,'P2'!FH8:FJ8,'P2'!FT8:FV8)" +"AVERAGE('P2'!BG8:FV8)" +"'P2'!K10" +"AVERAGE('P2'!Q10:S10)" +"AVERAGE('P2'!T10:V10)" +"AVERAGE('P2'!O10:V10)" +"AVERAGE('P2'!W10:Y10)" +"AVERAGE('P2'!Z10:AB10)" +"AVERAGE('P2'!AC10:AE10)" +"AVERAGE('P2'!AF10:AH10)" +"AVERAGE('P2'!W10:AH10)" +"AVERAGE('P2'!AI10:AT10)" +"AVERAGE('P2'!AU10:BF10)" +"AVERAGE('P2'!BG10:BI10,'P2'!BS10:BU10,'P2'!CE10:CG10,'P2'!CQ10:CS10,'P2'!DC10:DE10,'P2'!DO10:DQ10,'P2'!EA10:EC10,'P2'!EM10:EO10,'P2'!EY10:FA10,'P2'!FK10:FM10)" +"AVERAGE('P2'!BJ10:BL10,'P2'!BV10:BX10,'P2'!CH10:CJ10,'P2'!CT10:CV10,'P2'!DF10:DH10,'P2'!DR10:DT10,'P2'!ED10:EF10,'P2'!EP10:ER10,'P2'!FB10:FD10,'P2'!FN10:FP10)" +"AVERAGE('P2'!BM10:BO10,'P2'!BY10:CA10,'P2'!CK10:CM10,'P2'!CW10:CY10,'P2'!DI10:DK10,'P2'!DU10:DW10,'P2'!EG10:EI10,'P2'!ES10:EU10,'P2'!FE10:FG10,'P2'!FQ10:FS10)" +"AVERAGE('P2'!BP10:BR10,'P2'!CB10:CD10,'P2'!CN10:CP10,'P2'!CZ10:DB10,'P2'!DL10:DN10,'P2'!DX10:DZ10,'P2'!EJ10:EL10,'P2'!EV10:EX10,'P2'!FH10:FJ10,'P2'!FT10:FV10)" +"AVERAGE('P2'!BG10:FV10)" +"'P2'!K12" +"AVERAGE('P2'!Q12:S12)" +"AVERAGE('P2'!T12:V12)" +"AVERAGE('P2'!O12:V12)" +"AVERAGE('P2'!W12:Y12)" +"AVERAGE('P2'!Z12:AB12)" +"AVERAGE('P2'!AC12:AE12)" +"AVERAGE('P2'!AF12:AH12)" +"AVERAGE('P2'!W12:AH12)" +"AVERAGE('P2'!AI12:AT12)" +"AVERAGE('P2'!AU12:BF12)" +"AVERAGE('P2'!BG12:BI12,'P2'!BS12:BU12,'P2'!CE12:CG12,'P2'!CQ12:CS12,'P2'!DC12:DE12,'P2'!DO12:DQ12,'P2'!EA12:EC12,'P2'!EM12:EO12,'P2'!EY12:FA12,'P2'!FK12:FM12)" +"AVERAGE('P2'!BJ12:BL12,'P2'!BV12:BX12,'P2'!CH12:CJ12,'P2'!CT12:CV12,'P2'!DF12:DH12,'P2'!DR12:DT12,'P2'!ED12:EF12,'P2'!EP12:ER12,'P2'!FB12:FD12,'P2'!FN12:FP12)" +"AVERAGE('P2'!BM12:BO12,'P2'!BY12:CA12,'P2'!CK12:CM12,'P2'!CW12:CY12,'P2'!DI12:DK12,'P2'!DU12:DW12,'P2'!EG12:EI12,'P2'!ES12:EU12,'P2'!FE12:FG12,'P2'!FQ12:FS12)" +"AVERAGE('P2'!BP12:BR12,'P2'!CB12:CD12,'P2'!CN12:CP12,'P2'!CZ12:DB12,'P2'!DL12:DN12,'P2'!DX12:DZ12,'P2'!EJ12:EL12,'P2'!EV12:EX12,'P2'!FH12:FJ12,'P2'!FT12:FV12)" +"AVERAGE('P2'!BG12:FV12)" +"'P2'!K14" +"AVERAGE('P2'!Q14:S14)" +"AVERAGE('P2'!T14:V14)" +"AVERAGE('P2'!O14:V14)" +"AVERAGE('P2'!W14:Y14)" +"AVERAGE('P2'!Z14:AB14)" +"AVERAGE('P2'!AC14:AE14)" +"AVERAGE('P2'!AF14:AH14)" +"AVERAGE('P2'!W14:AH14)" +"AVERAGE('P2'!AI14:AT14)" +"AVERAGE('P2'!AU14:BF14)" +"AVERAGE('P2'!BG14:BI14,'P2'!BS14:BU14,'P2'!CE14:CG14,'P2'!CQ14:CS14,'P2'!DC14:DE14,'P2'!DO14:DQ14,'P2'!EA14:EC14,'P2'!EM14:EO14,'P2'!EY14:FA14,'P2'!FK14:FM14)" +"AVERAGE('P2'!BJ14:BL14,'P2'!BV14:BX14,'P2'!CH14:CJ14,'P2'!CT14:CV14,'P2'!DF14:DH14,'P2'!DR14:DT14,'P2'!ED14:EF14,'P2'!EP14:ER14,'P2'!FB14:FD14,'P2'!FN14:FP14)" +"AVERAGE('P2'!BM14:BO14,'P2'!BY14:CA14,'P2'!CK14:CM14,'P2'!CW14:CY14,'P2'!DI14:DK14,'P2'!DU14:DW14,'P2'!EG14:EI14,'P2'!ES14:EU14,'P2'!FE14:FG14,'P2'!FQ14:FS14)" +"AVERAGE('P2'!BP14:BR14,'P2'!CB14:CD14,'P2'!CN14:CP14,'P2'!CZ14:DB14,'P2'!DL14:DN14,'P2'!DX14:DZ14,'P2'!EJ14:EL14,'P2'!EV14:EX14,'P2'!FH14:FJ14,'P2'!FT14:FV14)" +"AVERAGE('P2'!BG14:FV14)" +"'P2'!K16" +"AVERAGE('P2'!Q16:S16)" +"AVERAGE('P2'!T16:V16)" +"AVERAGE('P2'!O16:V16)" +"AVERAGE('P2'!W16:Y16)" +"AVERAGE('P2'!Z16:AB16)" +"AVERAGE('P2'!AC16:AE16)" +"AVERAGE('P2'!AF16:AH16)" +"AVERAGE('P2'!W16:AH16)" +"AVERAGE('P2'!AI16:AT16)" +"AVERAGE('P2'!AU16:BF16)" +"AVERAGE('P2'!BG16:BI16,'P2'!BS16:BU16,'P2'!CE16:CG16,'P2'!CQ16:CS16,'P2'!DC16:DE16,'P2'!DO16:DQ16,'P2'!EA16:EC16,'P2'!EM16:EO16,'P2'!EY16:FA16,'P2'!FK16:FM16)" +"AVERAGE('P2'!BJ16:BL16,'P2'!BV16:BX16,'P2'!CH16:CJ16,'P2'!CT16:CV16,'P2'!DF16:DH16,'P2'!DR16:DT16,'P2'!ED16:EF16,'P2'!EP16:ER16,'P2'!FB16:FD16,'P2'!FN16:FP16)" +"AVERAGE('P2'!BM16:BO16,'P2'!BY16:CA16,'P2'!CK16:CM16,'P2'!CW16:CY16,'P2'!DI16:DK16,'P2'!DU16:DW16,'P2'!EG16:EI16,'P2'!ES16:EU16,'P2'!FE16:FG16,'P2'!FQ16:FS16)" +"AVERAGE('P2'!BP16:BR16,'P2'!CB16:CD16,'P2'!CN16:CP16,'P2'!CZ16:DB16,'P2'!DL16:DN16,'P2'!DX16:DZ16,'P2'!EJ16:EL16,'P2'!EV16:EX16,'P2'!FH16:FJ16,'P2'!FT16:FV16)" +"AVERAGE('P2'!BG16:FV16)" +"K3" +"C4-C26" +"crvDate-3" +"K3" +"'Power West Price Peak'!A2" +"'P2'!K5" +"AVERAGE('P2'!Q5:S5)" +"AVERAGE('P2'!T5:V5)" +"AVERAGE('P2'!O5:V5)" +"AVERAGE('P2'!W5:Y5)" +"AVERAGE('P2'!Z5:AB5)" +"AVERAGE('P2'!AC5:AE5)" +"AVERAGE('P2'!AF5:AH5)" +"AVERAGE('P2'!W5:AH5)" +"AVERAGE('P2'!AI5:AT5)" +"AVERAGE('P2'!AU5:BF5)" +"AVERAGE('P2'!BG5:BI5,'P2'!BS5:BU5,'P2'!CE5:CG5,'P2'!CQ5:CS5,'P2'!DC5:DE5,'P2'!DO5:DQ5,'P2'!EA5:EC5,'P2'!EM5:EO5,'P2'!EY5:FA5,'P2'!FK5:FM5)" +"AVERAGE('P2'!BJ5:BL5,'P2'!BV5:BX5,'P2'!CH5:CJ5,'P2'!CT5:CV5,'P2'!DF5:DH5,'P2'!DR5:DT5,'P2'!ED5:EF5,'P2'!EP5:ER5,'P2'!FB5:FD5,'P2'!FN5:FP5)" +"AVERAGE('P2'!BM5:BO5,'P2'!BY5:CA5,'P2'!CK5:CM5,'P2'!CW5:CY5,'P2'!DI5:DK5,'P2'!DU5:DW5,'P2'!EG5:EI5,'P2'!ES5:EU5,'P2'!FE5:FG5,'P2'!FQ5:FS5)" +"AVERAGE('P2'!BP5:BR5,'P2'!CB5:CD5,'P2'!CN5:CP5,'P2'!CZ5:DB5,'P2'!DL5:DN5,'P2'!DX5:DZ5,'P2'!EJ5:EL5,'P2'!EV5:EX5,'P2'!FH5:FJ5,'P2'!FT5:FV5)" +"AVERAGE('P2'!BG5:FV5)" +"'P2'!K7" +"AVERAGE('P2'!Q7:S7)" +"AVERAGE('P2'!T7:V7)" +"AVERAGE('P2'!O7:V7)" +"AVERAGE('P2'!W7:Y7)" +"AVERAGE('P2'!Z7:AB7)" +"AVERAGE('P2'!AC7:AE7)" +"AVERAGE('P2'!AF7:AH7)" +"AVERAGE('P2'!W7:AH7)" +"AVERAGE('P2'!AI7:AT7)" +"AVERAGE('P2'!AU7:BF7)" +"AVERAGE('P2'!BG7:BI7,'P2'!BS7:BU7,'P2'!CE7:CG7,'P2'!CQ7:CS7,'P2'!DC7:DE7,'P2'!DO7:DQ7,'P2'!EA7:EC7,'P2'!EM7:EO7,'P2'!EY7:FA7,'P2'!FK7:FM7)" +"AVERAGE('P2'!BJ7:BL7,'P2'!BV7:BX7,'P2'!CH7:CJ7,'P2'!CT7:CV7,'P2'!DF7:DH7,'P2'!DR7:DT7,'P2'!ED7:EF7,'P2'!EP7:ER7,'P2'!FB7:FD7,'P2'!FN7:FP7)" +"AVERAGE('P2'!BM7:BO7,'P2'!BY7:CA7,'P2'!CK7:CM7,'P2'!CW7:CY7,'P2'!DI7:DK7,'P2'!DU7:DW7,'P2'!EG7:EI7,'P2'!ES7:EU7,'P2'!FE7:FG7,'P2'!FQ7:FS7)" +"AVERAGE('P2'!BP7:BR7,'P2'!CB7:CD7,'P2'!CN7:CP7,'P2'!CZ7:DB7,'P2'!DL7:DN7,'P2'!DX7:DZ7,'P2'!EJ7:EL7,'P2'!EV7:EX7,'P2'!FH7:FJ7,'P2'!FT7:FV7)" +"AVERAGE('P2'!BG7:FV7)" +"'P2'!K9" +"AVERAGE('P2'!Q9:S9)" +"AVERAGE('P2'!T9:V9)" +"AVERAGE('P2'!O9:V9)" +"AVERAGE('P2'!W9:Y9)" +"AVERAGE('P2'!Z9:AB9)" +"AVERAGE('P2'!AC9:AE9)" +"AVERAGE('P2'!AF9:AH9)" +"AVERAGE('P2'!W9:AH9)" +"AVERAGE('P2'!AI9:AT9)" +"AVERAGE('P2'!AU9:BF9)" +"AVERAGE('P2'!BG9:BI9,'P2'!BS9:BU9,'P2'!CE9:CG9,'P2'!CQ9:CS9,'P2'!DC9:DE9,'P2'!DO9:DQ9,'P2'!EA9:EC9,'P2'!EM9:EO9,'P2'!EY9:FA9,'P2'!FK9:FM9)" +"AVERAGE('P2'!BJ9:BL9,'P2'!BV9:BX9,'P2'!CH9:CJ9,'P2'!CT9:CV9,'P2'!DF9:DH9,'P2'!DR9:DT9,'P2'!ED9:EF9,'P2'!EP9:ER9,'P2'!FB9:FD9,'P2'!FN9:FP9)" +"AVERAGE('P2'!BM9:BO9,'P2'!BY9:CA9,'P2'!CK9:CM9,'P2'!CW9:CY9,'P2'!DI9:DK9,'P2'!DU9:DW9,'P2'!EG9:EI9,'P2'!ES9:EU9,'P2'!FE9:FG9,'P2'!FQ9:FS9)" +"AVERAGE('P2'!BP9:BR9,'P2'!CB9:CD9,'P2'!CN9:CP9,'P2'!CZ9:DB9,'P2'!DL9:DN9,'P2'!DX9:DZ9,'P2'!EJ9:EL9,'P2'!EV9:EX9,'P2'!FH9:FJ9,'P2'!FT9:FV9)" +"AVERAGE('P2'!BG9:FV9)" +"'P2'!K11" +"AVERAGE('P2'!Q11:S11)" +"AVERAGE('P2'!T11:V11)" +"AVERAGE('P2'!O11:V11)" +"AVERAGE('P2'!W11:Y11)" +"AVERAGE('P2'!Z11:AB11)" +"AVERAGE('P2'!AC11:AE11)" +"AVERAGE('P2'!AF11:AH11)" +"AVERAGE('P2'!W11:AH11)" +"AVERAGE('P2'!AI11:AT11)" +"AVERAGE('P2'!AU11:BF11)" +"AVERAGE('P2'!BG11:BI11,'P2'!BS11:BU11,'P2'!CE11:CG11,'P2'!CQ11:CS11,'P2'!DC11:DE11,'P2'!DO11:DQ11,'P2'!EA11:EC11,'P2'!EM11:EO11,'P2'!EY11:FA11,'P2'!FK11:FM11)" +"AVERAGE('P2'!BJ11:BL11,'P2'!BV11:BX11,'P2'!CH11:CJ11,'P2'!CT11:CV11,'P2'!DF11:DH11,'P2'!DR11:DT11,'P2'!ED11:EF11,'P2'!EP11:ER11,'P2'!FB11:FD11,'P2'!FN11:FP11)" +"AVERAGE('P2'!BM11:BO11,'P2'!BY11:CA11,'P2'!CK11:CM11,'P2'!CW11:CY11,'P2'!DI11:DK11,'P2'!DU11:DW11,'P2'!EG11:EI11,'P2'!ES11:EU11,'P2'!FE11:FG11,'P2'!FQ11:FS11)" +"AVERAGE('P2'!BP11:BR11,'P2'!CB11:CD11,'P2'!CN11:CP11,'P2'!CZ11:DB11,'P2'!DL11:DN11,'P2'!DX11:DZ11,'P2'!EJ11:EL11,'P2'!EV11:EX11,'P2'!FH11:FJ11,'P2'!FT11:FV11)" +"AVERAGE('P2'!BG11:FV11)" +"'P2'!K13" +"AVERAGE('P2'!Q13:S13)" +"AVERAGE('P2'!T13:V13)" +"AVERAGE('P2'!O13:V13)" +"AVERAGE('P2'!W13:Y13)" +"AVERAGE('P2'!Z13:AB13)" +"AVERAGE('P2'!AC13:AE13)" +"AVERAGE('P2'!AF13:AH13)" +"AVERAGE('P2'!W13:AH13)" +"AVERAGE('P2'!AI13:AT13)" +"AVERAGE('P2'!AU13:BF13)" +"AVERAGE('P2'!BG13:BI13,'P2'!BS13:BU13,'P2'!CE13:CG13,'P2'!CQ13:CS13,'P2'!DC13:DE13,'P2'!DO13:DQ13,'P2'!EA13:EC13,'P2'!EM13:EO13,'P2'!EY13:FA13,'P2'!FK13:FM13)" +"AVERAGE('P2'!BJ13:BL13,'P2'!BV13:BX13,'P2'!CH13:CJ13,'P2'!CT13:CV13,'P2'!DF13:DH13,'P2'!DR13:DT13,'P2'!ED13:EF13,'P2'!EP13:ER13,'P2'!FB13:FD13,'P2'!FN13:FP13)" +"AVERAGE('P2'!BM13:BO13,'P2'!BY13:CA13,'P2'!CK13:CM13,'P2'!CW13:CY13,'P2'!DI13:DK13,'P2'!DU13:DW13,'P2'!EG13:EI13,'P2'!ES13:EU13,'P2'!FE13:FG13,'P2'!FQ13:FS13)" +"AVERAGE('P2'!BP13:BR13,'P2'!CB13:CD13,'P2'!CN13:CP13,'P2'!CZ13:DB13,'P2'!DL13:DN13,'P2'!DX13:DZ13,'P2'!EJ13:EL13,'P2'!EV13:EX13,'P2'!FH13:FJ13,'P2'!FT13:FV13)" +"AVERAGE('P2'!BG13:FV13)" +"'P2'!K15" +"AVERAGE('P2'!Q15:S15)" +"AVERAGE('P2'!T15:V15)" +"AVERAGE('P2'!O15:V15)" +"AVERAGE('P2'!W15:Y15)" +"AVERAGE('P2'!Z15:AB15)" +"AVERAGE('P2'!AC15:AE15)" +"AVERAGE('P2'!AF15:AH15)" +"AVERAGE('P2'!W15:AH15)" +"AVERAGE('P2'!AI15:AT15)" +"AVERAGE('P2'!AU15:BF15)" +"AVERAGE('P2'!BG15:BI15,'P2'!BS15:BU15,'P2'!CE15:CG15,'P2'!CQ15:CS15,'P2'!DC15:DE15,'P2'!DO15:DQ15,'P2'!EA15:EC15,'P2'!EM15:EO15,'P2'!EY15:FA15,'P2'!FK15:FM15)" +"AVERAGE('P2'!BJ15:BL15,'P2'!BV15:BX15,'P2'!CH15:CJ15,'P2'!CT15:CV15,'P2'!DF15:DH15,'P2'!DR15:DT15,'P2'!ED15:EF15,'P2'!EP15:ER15,'P2'!FB15:FD15,'P2'!FN15:FP15)" +"AVERAGE('P2'!BM15:BO15,'P2'!BY15:CA15,'P2'!CK15:CM15,'P2'!CW15:CY15,'P2'!DI15:DK15,'P2'!DU15:DW15,'P2'!EG15:EI15,'P2'!ES15:EU15,'P2'!FE15:FG15,'P2'!FQ15:FS15)" +"AVERAGE('P2'!BP15:BR15,'P2'!CB15:CD15,'P2'!CN15:CP15,'P2'!CZ15:DB15,'P2'!DL15:DN15,'P2'!DX15:DZ15,'P2'!EJ15:EL15,'P2'!EV15:EX15,'P2'!FH15:FJ15,'P2'!FT15:FV15)" +"AVERAGE('P2'!BG15:FV15)" +"'P2'!K17" +"AVERAGE('P2'!Q17:S17)" +"AVERAGE('P2'!T17:V17)" +"AVERAGE('P2'!O17:V17)" +"AVERAGE('P2'!W17:Y17)" +"AVERAGE('P2'!Z17:AB17)" +"AVERAGE('P2'!AC17:AE17)" +"AVERAGE('P2'!AF17:AH17)" +"AVERAGE('P2'!W17:AH17)" +"AVERAGE('P2'!AI17:AT17)" +"AVERAGE('P2'!AU17:BF17)" +"AVERAGE('P2'!BG17:BI17,'P2'!BS17:BU17,'P2'!CE17:CG17,'P2'!CQ17:CS17,'P2'!DC17:DE17,'P2'!DO17:DQ17,'P2'!EA17:EC17,'P2'!EM17:EO17,'P2'!EY17:FA17,'P2'!FK17:FM17)" +"AVERAGE('P2'!BJ17:BL17,'P2'!BV17:BX17,'P2'!CH17:CJ17,'P2'!CT17:CV17,'P2'!DF17:DH17,'P2'!DR17:DT17,'P2'!ED17:EF17,'P2'!EP17:ER17,'P2'!FB17:FD17,'P2'!FN17:FP17)" +"AVERAGE('P2'!BM17:BO17,'P2'!BY17:CA17,'P2'!CK17:CM17,'P2'!CW17:CY17,'P2'!DI17:DK17,'P2'!DU17:DW17,'P2'!EG17:EI17,'P2'!ES17:EU17,'P2'!FE17:FG17,'P2'!FQ17:FS17)" +"AVERAGE('P2'!BP17:BR17,'P2'!CB17:CD17,'P2'!CN17:CP17,'P2'!CZ17:DB17,'P2'!DL17:DN17,'P2'!DX17:DZ17,'P2'!EJ17:EL17,'P2'!EV17:EX17,'P2'!FH17:FJ17,'P2'!FT17:FV17)" +"AVERAGE('P2'!BG17:FV17)" +"K3" +"C4-C27" +"A2-3" +"K3" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E4:BF4)" +"TRANSPOSE('P2'!E6:BF6)" +"TRANSPOSE('P2'!E8:BF8)" +"TRANSPOSE('P2'!E12:GZ12)" +"TRANSPOSE('P2'!E14:BF14)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K4:V4)/12" +"SUM('P2'!K6:V6)/12" +"SUM('P2'!K8:V8)/12" +"SUM('P2'!K12:V12)/12" +"SUM('P2'!K14:V14)/12" +"SUM('P2'!W4:AH4)/12" +"SUM('P2'!W6:AH6)/12" +"SUM('P2'!W8:AH8)/12" +"SUM('P2'!W12:AH12)/12" +"SUM('P2'!W14:AH14)/12" +"SUM('P2'!AI4:AT4)/12" +"SUM('P2'!AI6:AT6)/12" +"SUM('P2'!AI8:AT8)/12" +"SUM('P2'!AI12:AT12)/12" +"SUM('P2'!AI14:AT14)/12" +"SUM('P2'!AU4:BF4)/12" +"SUM('P2'!AU6:BF6)/12" +"SUM('P2'!AU8:BF8)/12" +"SUM('P2'!AU12:BF12)/12" +"SUM('P2'!AU14:BF14)/12" +"SUM('P2'!BG4:BR4)/12" +"SUM('P2'!BG6:BR6)/12" +"SUM('P2'!BG8:BR8)/12" +"SUM('P2'!BG12:BR12)/12" +"SUM('P2'!BG14:BR14)/12" +"SUM('P2'!BS4:CD4)/12" +"SUM('P2'!BS6:CD6)/12" +"SUM('P2'!BS8:CD8)/12" +"SUM('P2'!BS12:CD12)/12" +"SUM('P2'!BS14:CD14)/12" +"SUM('P2'!CE4:CP4)/12" +"SUM('P2'!CE6:CP6)/12" +"SUM('P2'!CE8:CP8)/12" +"SUM('P2'!CE12:CP12)/12" +"SUM('P2'!CE14:CP14)/12" +"SUM('P2'!CQ4:DB4)/12" +"SUM('P2'!CQ6:DB6)/12" +"SUM('P2'!CQ8:DB8)/12" +"SUM('P2'!CQ12:DB12)/12" +"SUM('P2'!CQ14:DB14)/12" +"SUM('P2'!DC4:DN4)/12" +"SUM('P2'!DC6:DN6)/12" +"SUM('P2'!DC8:DN8)/12" +"SUM('P2'!DC12:DN12)/12" +"SUM('P2'!DC14:DN14)/12" +"SUM('P2'!DO4:DZ4)/12" +"SUM('P2'!DO6:DZ6)/12" +"SUM('P2'!DO8:DZ8)/12" +"SUM('P2'!DO12:DZ12)/12" +"SUM('P2'!DO14:DZ14)/12" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E5:BF5)" +"TRANSPOSE('P2'!E7:BF7)" +"TRANSPOSE('P2'!E9:BF9)" +"TRANSPOSE('P2'!E13:GZ13)" +"TRANSPOSE('P2'!E15:BF15)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K5:V5)/12" +"SUM('P2'!K7:V7)/12" +"SUM('P2'!K9:V9)/12" +"SUM('P2'!K13:V13)/12" +"SUM('P2'!K15:V15)/12" +"SUM('P2'!W5:AH5)/12" +"SUM('P2'!W7:AH7)/12" +"SUM('P2'!W9:AH9)/12" +"SUM('P2'!W13:AH13)/12" +"SUM('P2'!W15:AH15)/12" +"SUM('P2'!AI5:AT5)/12" +"SUM('P2'!AI7:AT7)/12" +"SUM('P2'!AI9:AT9)/12" +"SUM('P2'!AI13:AT13)/12" +"SUM('P2'!AI15:AT15)/12" +"SUM('P2'!AU5:BF5)/12" +"SUM('P2'!AU7:BF7)/12" +"SUM('P2'!AU9:BF9)/12" +"SUM('P2'!AU13:BF13)/12" +"SUM('P2'!AU15:BF15)/12" +"SUM('P2'!BG5:BR5)/12" +"SUM('P2'!BG7:BR7)/12" +"SUM('P2'!BG9:BR9)/12" +"SUM('P2'!BG13:BR13)/12" +"SUM('P2'!BG15:BR15)/12" +"SUM('P2'!BS5:CD5)/12" +"SUM('P2'!BS7:CD7)/12" +"SUM('P2'!BS9:CD9)/12" +"SUM('P2'!BS13:CD13)/12" +"SUM('P2'!BS15:CD15)/12" +"SUM('P2'!CE5:CP5)/12" +"SUM('P2'!CE7:CP7)/12" +"SUM('P2'!CE9:CP9)/12" +"SUM('P2'!CE13:CP13)/12" +"SUM('P2'!CE15:CP15)/12" +"SUM('P2'!CQ5:DB5)/12" +"SUM('P2'!CQ7:DB7)/12" +"SUM('P2'!CQ9:DB9)/12" +"SUM('P2'!CQ13:DB13)/12" +"SUM('P2'!CQ15:DB15)/12" +"SUM('P2'!DC5:DN5)/12" +"SUM('P2'!DC7:DN7)/12" +"SUM('P2'!DC9:DN9)/12" +"SUM('P2'!DC13:DN13)/12" +"SUM('P2'!DC15:DN15)/12" +"SUM('P2'!DO5:DZ5)/12" +"SUM('P2'!DO7:DZ7)/12" +"SUM('P2'!DO9:DZ9)/12" +"SUM('P2'!DO13:DZ13)/12" +"SUM('P2'!DO15:DZ15)/12" +"TODAY()" +"crvDate" +"'P2'!K4" +"AVERAGE('P2'!Q4:S4)" +"AVERAGE('P2'!T4:V4)" +"AVERAGE('P2'!O4:V4)" +"AVERAGE('P2'!W4:Y4)" +"AVERAGE('P2'!Z4:AB4)" +"AVERAGE('P2'!AC4:AE4)" +"AVERAGE('P2'!AF4:AH4)" +"AVERAGE('P2'!W4:AH4)" +"AVERAGE('P2'!AI4:AT4)" +"AVERAGE('P2'!AU4:BF4)" +"AVERAGE('P2'!BG4:BI4,'P2'!BS4:BU4,'P2'!CE4:CG4,'P2'!CQ4:CS4,'P2'!DC4:DE4,'P2'!DO4:DQ4,'P2'!EA4:EC4,'P2'!EM4:EO4,'P2'!EY4:FA4,'P2'!FK4:FM4)" +"AVERAGE('P2'!BJ4:BL4,'P2'!BV4:BX4,'P2'!CH4:CJ4,'P2'!CT4:CV4,'P2'!DF4:DH4,'P2'!DR4:DT4,'P2'!ED4:EF4,'P2'!EP4:ER4,'P2'!FB4:FD4,'P2'!FN4:FP4)" +"AVERAGE('P2'!BM4:BO4,'P2'!BY4:CA4,'P2'!CK4:CM4,'P2'!CW4:CY4,'P2'!DI4:DK4,'P2'!DU4:DW4,'P2'!EG4:EI4,'P2'!ES4:EU4,'P2'!FE4:FG4,'P2'!FQ4:FS4)" +"AVERAGE('P2'!BP4:BR4,'P2'!CB4:CD4,'P2'!CN4:CP4,'P2'!CZ4:DB4,'P2'!DL4:DN4,'P2'!DX4:DZ4,'P2'!EJ4:EL4,'P2'!EV4:EX4,'P2'!FH4:FJ4,'P2'!FT4:FV4)" +"AVERAGE('P2'!BG4:FV4)" +"'P2'!K6" +"AVERAGE('P2'!Q6:S6)" +"AVERAGE('P2'!T6:V6)" +"AVERAGE('P2'!O6:V6)" +"AVERAGE('P2'!W6:Y6)" +"AVERAGE('P2'!Z6:AB6)" +"AVERAGE('P2'!AC6:AE6)" +"AVERAGE('P2'!AF6:AH6)" +"AVERAGE('P2'!W6:AH6)" +"AVERAGE('P2'!AI6:AT6)" +"AVERAGE('P2'!AU6:BF6)" +"AVERAGE('P2'!BG6:BI6,'P2'!BS6:BU6,'P2'!CE6:CG6,'P2'!CQ6:CS6,'P2'!DC6:DE6,'P2'!DO6:DQ6,'P2'!EA6:EC6,'P2'!EM6:EO6,'P2'!EY6:FA6,'P2'!FK6:FM6)" +"AVERAGE('P2'!BJ6:BL6,'P2'!BV6:BX6,'P2'!CH6:CJ6,'P2'!CT6:CV6,'P2'!DF6:DH6,'P2'!DR6:DT6,'P2'!ED6:EF6,'P2'!EP6:ER6,'P2'!FB6:FD6,'P2'!FN6:FP6)" +"AVERAGE('P2'!BM6:BO6,'P2'!BY6:CA6,'P2'!CK6:CM6,'P2'!CW6:CY6,'P2'!DI6:DK6,'P2'!DU6:DW6,'P2'!EG6:EI6,'P2'!ES6:EU6,'P2'!FE6:FG6,'P2'!FQ6:FS6)" +"AVERAGE('P2'!BP6:BR6,'P2'!CB6:CD6,'P2'!CN6:CP6,'P2'!CZ6:DB6,'P2'!DL6:DN6,'P2'!DX6:DZ6,'P2'!EJ6:EL6,'P2'!EV6:EX6,'P2'!FH6:FJ6,'P2'!FT6:FV6)" +"AVERAGE('P2'!BG6:FV6)" +"'P2'!K8" +"AVERAGE('P2'!Q8:S8)" +"AVERAGE('P2'!T8:V8)" +"AVERAGE('P2'!O8:V8)" +"AVERAGE('P2'!W8:Y8)" +"AVERAGE('P2'!Z8:AB8)" +"AVERAGE('P2'!AC8:AE8)" +"AVERAGE('P2'!AF8:AH8)" +"AVERAGE('P2'!W8:AH8)" +"AVERAGE('P2'!AI8:AT8)" +"AVERAGE('P2'!AU8:BF8)" +"AVERAGE('P2'!BG8:BI8,'P2'!BS8:BU8,'P2'!CE8:CG8,'P2'!CQ8:CS8,'P2'!DC8:DE8,'P2'!DO8:DQ8,'P2'!EA8:EC8,'P2'!EM8:EO8,'P2'!EY8:FA8,'P2'!FK8:FM8)" +"AVERAGE('P2'!BJ8:BL8,'P2'!BV8:BX8,'P2'!CH8:CJ8,'P2'!CT8:CV8,'P2'!DF8:DH8,'P2'!DR8:DT8,'P2'!ED8:EF8,'P2'!EP8:ER8,'P2'!FB8:FD8,'P2'!FN8:FP8)" +"AVERAGE('P2'!BM8:BO8,'P2'!BY8:CA8,'P2'!CK8:CM8,'P2'!CW8:CY8,'P2'!DI8:DK8,'P2'!DU8:DW8,'P2'!EG8:EI8,'P2'!ES8:EU8,'P2'!FE8:FG8,'P2'!FQ8:FS8)" +"AVERAGE('P2'!BP8:BR8,'P2'!CB8:CD8,'P2'!CN8:CP8,'P2'!CZ8:DB8,'P2'!DL8:DN8,'P2'!DX8:DZ8,'P2'!EJ8:EL8,'P2'!EV8:EX8,'P2'!FH8:FJ8,'P2'!FT8:FV8)" +"AVERAGE('P2'!BG8:FV8)" +"'P2'!K10" +"AVERAGE('P2'!Q10:S10)" +"AVERAGE('P2'!T10:V10)" +"AVERAGE('P2'!O10:V10)" +"AVERAGE('P2'!W10:Y10)" +"AVERAGE('P2'!Z10:AB10)" +"AVERAGE('P2'!AC10:AE10)" +"AVERAGE('P2'!AF10:AH10)" +"AVERAGE('P2'!W10:AH10)" +"AVERAGE('P2'!AI10:AT10)" +"AVERAGE('P2'!AU10:BF10)" +"AVERAGE('P2'!BG10:BI10,'P2'!BS10:BU10,'P2'!CE10:CG10,'P2'!CQ10:CS10,'P2'!DC10:DE10,'P2'!DO10:DQ10,'P2'!EA10:EC10,'P2'!EM10:EO10,'P2'!EY10:FA10,'P2'!FK10:FM10)" +"AVERAGE('P2'!BJ10:BL10,'P2'!BV10:BX10,'P2'!CH10:CJ10,'P2'!CT10:CV10,'P2'!DF10:DH10,'P2'!DR10:DT10,'P2'!ED10:EF10,'P2'!EP10:ER10,'P2'!FB10:FD10,'P2'!FN10:FP10)" +"AVERAGE('P2'!BM10:BO10,'P2'!BY10:CA10,'P2'!CK10:CM10,'P2'!CW10:CY10,'P2'!DI10:DK10,'P2'!DU10:DW10,'P2'!EG10:EI10,'P2'!ES10:EU10,'P2'!FE10:FG10,'P2'!FQ10:FS10)" +"AVERAGE('P2'!BP10:BR10,'P2'!CB10:CD10,'P2'!CN10:CP10,'P2'!CZ10:DB10,'P2'!DL10:DN10,'P2'!DX10:DZ10,'P2'!EJ10:EL10,'P2'!EV10:EX10,'P2'!FH10:FJ10,'P2'!FT10:FV10)" +"AVERAGE('P2'!BG10:FV10)" +"'P2'!K12" +"AVERAGE('P2'!Q12:S12)" +"AVERAGE('P2'!T12:V12)" +"AVERAGE('P2'!O12:V12)" +"AVERAGE('P2'!W12:Y12)" +"AVERAGE('P2'!Z12:AB12)" +"AVERAGE('P2'!AC12:AE12)" +"AVERAGE('P2'!AF12:AH12)" +"AVERAGE('P2'!W12:AH12)" +"AVERAGE('P2'!AI12:AT12)" +"AVERAGE('P2'!AU12:BF12)" +"AVERAGE('P2'!BG12:BI12,'P2'!BS12:BU12,'P2'!CE12:CG12,'P2'!CQ12:CS12,'P2'!DC12:DE12,'P2'!DO12:DQ12,'P2'!EA12:EC12,'P2'!EM12:EO12,'P2'!EY12:FA12,'P2'!FK12:FM12)" +"AVERAGE('P2'!BJ12:BL12,'P2'!BV12:BX12,'P2'!CH12:CJ12,'P2'!CT12:CV12,'P2'!DF12:DH12,'P2'!DR12:DT12,'P2'!ED12:EF12,'P2'!EP12:ER12,'P2'!FB12:FD12,'P2'!FN12:FP12)" +"AVERAGE('P2'!BM12:BO12,'P2'!BY12:CA12,'P2'!CK12:CM12,'P2'!CW12:CY12,'P2'!DI12:DK12,'P2'!DU12:DW12,'P2'!EG12:EI12,'P2'!ES12:EU12,'P2'!FE12:FG12,'P2'!FQ12:FS12)" +"AVERAGE('P2'!BP12:BR12,'P2'!CB12:CD12,'P2'!CN12:CP12,'P2'!CZ12:DB12,'P2'!DL12:DN12,'P2'!DX12:DZ12,'P2'!EJ12:EL12,'P2'!EV12:EX12,'P2'!FH12:FJ12,'P2'!FT12:FV12)" +"AVERAGE('P2'!BG12:FV12)" +"'P2'!K14" +"AVERAGE('P2'!Q14:S14)" +"AVERAGE('P2'!T14:V14)" +"AVERAGE('P2'!O14:V14)" +"AVERAGE('P2'!W14:Y14)" +"AVERAGE('P2'!Z14:AB14)" +"AVERAGE('P2'!AC14:AE14)" +"AVERAGE('P2'!AF14:AH14)" +"AVERAGE('P2'!W14:AH14)" +"AVERAGE('P2'!AI14:AT14)" +"AVERAGE('P2'!AU14:BF14)" +"AVERAGE('P2'!BG14:BI14,'P2'!BS14:BU14,'P2'!CE14:CG14,'P2'!CQ14:CS14,'P2'!DC14:DE14,'P2'!DO14:DQ14,'P2'!EA14:EC14,'P2'!EM14:EO14,'P2'!EY14:FA14,'P2'!FK14:FM14)" +"AVERAGE('P2'!BJ14:BL14,'P2'!BV14:BX14,'P2'!CH14:CJ14,'P2'!CT14:CV14,'P2'!DF14:DH14,'P2'!DR14:DT14,'P2'!ED14:EF14,'P2'!EP14:ER14,'P2'!FB14:FD14,'P2'!FN14:FP14)" +"AVERAGE('P2'!BM14:BO14,'P2'!BY14:CA14,'P2'!CK14:CM14,'P2'!CW14:CY14,'P2'!DI14:DK14,'P2'!DU14:DW14,'P2'!EG14:EI14,'P2'!ES14:EU14,'P2'!FE14:FG14,'P2'!FQ14:FS14)" +"AVERAGE('P2'!BP14:BR14,'P2'!CB14:CD14,'P2'!CN14:CP14,'P2'!CZ14:DB14,'P2'!DL14:DN14,'P2'!DX14:DZ14,'P2'!EJ14:EL14,'P2'!EV14:EX14,'P2'!FH14:FJ14,'P2'!FT14:FV14)" +"AVERAGE('P2'!BG14:FV14)" +"'P2'!K16" +"AVERAGE('P2'!Q16:S16)" +"AVERAGE('P2'!T16:V16)" +"AVERAGE('P2'!O16:V16)" +"AVERAGE('P2'!W16:Y16)" +"AVERAGE('P2'!Z16:AB16)" +"AVERAGE('P2'!AC16:AE16)" +"AVERAGE('P2'!AF16:AH16)" +"AVERAGE('P2'!W16:AH16)" +"AVERAGE('P2'!AI16:AT16)" +"AVERAGE('P2'!AU16:BF16)" +"AVERAGE('P2'!BG16:BI16,'P2'!BS16:BU16,'P2'!CE16:CG16,'P2'!CQ16:CS16,'P2'!DC16:DE16,'P2'!DO16:DQ16,'P2'!EA16:EC16,'P2'!EM16:EO16,'P2'!EY16:FA16,'P2'!FK16:FM16)" +"AVERAGE('P2'!BJ16:BL16,'P2'!BV16:BX16,'P2'!CH16:CJ16,'P2'!CT16:CV16,'P2'!DF16:DH16,'P2'!DR16:DT16,'P2'!ED16:EF16,'P2'!EP16:ER16,'P2'!FB16:FD16,'P2'!FN16:FP16)" +"AVERAGE('P2'!BM16:BO16,'P2'!BY16:CA16,'P2'!CK16:CM16,'P2'!CW16:CY16,'P2'!DI16:DK16,'P2'!DU16:DW16,'P2'!EG16:EI16,'P2'!ES16:EU16,'P2'!FE16:FG16,'P2'!FQ16:FS16)" +"AVERAGE('P2'!BP16:BR16,'P2'!CB16:CD16,'P2'!CN16:CP16,'P2'!CZ16:DB16,'P2'!DL16:DN16,'P2'!DX16:DZ16,'P2'!EJ16:EL16,'P2'!EV16:EX16,'P2'!FH16:FJ16,'P2'!FT16:FV16)" +"AVERAGE('P2'!BG16:FV16)" +"K3" +"C4-C26" +"crvDate-3" +"K3" +"'Power West Price Peak'!A2" +"'P2'!K5" +"AVERAGE('P2'!Q5:S5)" +"AVERAGE('P2'!T5:V5)" +"AVERAGE('P2'!O5:V5)" +"AVERAGE('P2'!W5:Y5)" +"AVERAGE('P2'!Z5:AB5)" +"AVERAGE('P2'!AC5:AE5)" +"AVERAGE('P2'!AF5:AH5)" +"AVERAGE('P2'!W5:AH5)" +"AVERAGE('P2'!AI5:AT5)" +"AVERAGE('P2'!AU5:BF5)" +"AVERAGE('P2'!BG5:BI5,'P2'!BS5:BU5,'P2'!CE5:CG5,'P2'!CQ5:CS5,'P2'!DC5:DE5,'P2'!DO5:DQ5,'P2'!EA5:EC5,'P2'!EM5:EO5,'P2'!EY5:FA5,'P2'!FK5:FM5)" +"AVERAGE('P2'!BJ5:BL5,'P2'!BV5:BX5,'P2'!CH5:CJ5,'P2'!CT5:CV5,'P2'!DF5:DH5,'P2'!DR5:DT5,'P2'!ED5:EF5,'P2'!EP5:ER5,'P2'!FB5:FD5,'P2'!FN5:FP5)" +"AVERAGE('P2'!BM5:BO5,'P2'!BY5:CA5,'P2'!CK5:CM5,'P2'!CW5:CY5,'P2'!DI5:DK5,'P2'!DU5:DW5,'P2'!EG5:EI5,'P2'!ES5:EU5,'P2'!FE5:FG5,'P2'!FQ5:FS5)" +"AVERAGE('P2'!BP5:BR5,'P2'!CB5:CD5,'P2'!CN5:CP5,'P2'!CZ5:DB5,'P2'!DL5:DN5,'P2'!DX5:DZ5,'P2'!EJ5:EL5,'P2'!EV5:EX5,'P2'!FH5:FJ5,'P2'!FT5:FV5)" +"AVERAGE('P2'!BG5:FV5)" +"'P2'!K7" +"AVERAGE('P2'!Q7:S7)" +"AVERAGE('P2'!T7:V7)" +"AVERAGE('P2'!O7:V7)" +"AVERAGE('P2'!W7:Y7)" +"AVERAGE('P2'!Z7:AB7)" +"AVERAGE('P2'!AC7:AE7)" +"AVERAGE('P2'!AF7:AH7)" +"AVERAGE('P2'!W7:AH7)" +"AVERAGE('P2'!AI7:AT7)" +"AVERAGE('P2'!AU7:BF7)" +"AVERAGE('P2'!BG7:BI7,'P2'!BS7:BU7,'P2'!CE7:CG7,'P2'!CQ7:CS7,'P2'!DC7:DE7,'P2'!DO7:DQ7,'P2'!EA7:EC7,'P2'!EM7:EO7,'P2'!EY7:FA7,'P2'!FK7:FM7)" +"AVERAGE('P2'!BJ7:BL7,'P2'!BV7:BX7,'P2'!CH7:CJ7,'P2'!CT7:CV7,'P2'!DF7:DH7,'P2'!DR7:DT7,'P2'!ED7:EF7,'P2'!EP7:ER7,'P2'!FB7:FD7,'P2'!FN7:FP7)" +"AVERAGE('P2'!BM7:BO7,'P2'!BY7:CA7,'P2'!CK7:CM7,'P2'!CW7:CY7,'P2'!DI7:DK7,'P2'!DU7:DW7,'P2'!EG7:EI7,'P2'!ES7:EU7,'P2'!FE7:FG7,'P2'!FQ7:FS7)" +"AVERAGE('P2'!BP7:BR7,'P2'!CB7:CD7,'P2'!CN7:CP7,'P2'!CZ7:DB7,'P2'!DL7:DN7,'P2'!DX7:DZ7,'P2'!EJ7:EL7,'P2'!EV7:EX7,'P2'!FH7:FJ7,'P2'!FT7:FV7)" +"AVERAGE('P2'!BG7:FV7)" +"'P2'!K9" +"AVERAGE('P2'!Q9:S9)" +"AVERAGE('P2'!T9:V9)" +"AVERAGE('P2'!O9:V9)" +"AVERAGE('P2'!W9:Y9)" +"AVERAGE('P2'!Z9:AB9)" +"AVERAGE('P2'!AC9:AE9)" +"AVERAGE('P2'!AF9:AH9)" +"AVERAGE('P2'!W9:AH9)" +"AVERAGE('P2'!AI9:AT9)" +"AVERAGE('P2'!AU9:BF9)" +"AVERAGE('P2'!BG9:BI9,'P2'!BS9:BU9,'P2'!CE9:CG9,'P2'!CQ9:CS9,'P2'!DC9:DE9,'P2'!DO9:DQ9,'P2'!EA9:EC9,'P2'!EM9:EO9,'P2'!EY9:FA9,'P2'!FK9:FM9)" +"AVERAGE('P2'!BJ9:BL9,'P2'!BV9:BX9,'P2'!CH9:CJ9,'P2'!CT9:CV9,'P2'!DF9:DH9,'P2'!DR9:DT9,'P2'!ED9:EF9,'P2'!EP9:ER9,'P2'!FB9:FD9,'P2'!FN9:FP9)" +"AVERAGE('P2'!BM9:BO9,'P2'!BY9:CA9,'P2'!CK9:CM9,'P2'!CW9:CY9,'P2'!DI9:DK9,'P2'!DU9:DW9,'P2'!EG9:EI9,'P2'!ES9:EU9,'P2'!FE9:FG9,'P2'!FQ9:FS9)" +"AVERAGE('P2'!BP9:BR9,'P2'!CB9:CD9,'P2'!CN9:CP9,'P2'!CZ9:DB9,'P2'!DL9:DN9,'P2'!DX9:DZ9,'P2'!EJ9:EL9,'P2'!EV9:EX9,'P2'!FH9:FJ9,'P2'!FT9:FV9)" +"AVERAGE('P2'!BG9:FV9)" +"'P2'!K11" +"AVERAGE('P2'!Q11:S11)" +"AVERAGE('P2'!T11:V11)" +"AVERAGE('P2'!O11:V11)" +"AVERAGE('P2'!W11:Y11)" +"AVERAGE('P2'!Z11:AB11)" +"AVERAGE('P2'!AC11:AE11)" +"AVERAGE('P2'!AF11:AH11)" +"AVERAGE('P2'!W11:AH11)" +"AVERAGE('P2'!AI11:AT11)" +"AVERAGE('P2'!AU11:BF11)" +"AVERAGE('P2'!BG11:BI11,'P2'!BS11:BU11,'P2'!CE11:CG11,'P2'!CQ11:CS11,'P2'!DC11:DE11,'P2'!DO11:DQ11,'P2'!EA11:EC11,'P2'!EM11:EO11,'P2'!EY11:FA11,'P2'!FK11:FM11)" +"AVERAGE('P2'!BJ11:BL11,'P2'!BV11:BX11,'P2'!CH11:CJ11,'P2'!CT11:CV11,'P2'!DF11:DH11,'P2'!DR11:DT11,'P2'!ED11:EF11,'P2'!EP11:ER11,'P2'!FB11:FD11,'P2'!FN11:FP11)" +"AVERAGE('P2'!BM11:BO11,'P2'!BY11:CA11,'P2'!CK11:CM11,'P2'!CW11:CY11,'P2'!DI11:DK11,'P2'!DU11:DW11,'P2'!EG11:EI11,'P2'!ES11:EU11,'P2'!FE11:FG11,'P2'!FQ11:FS11)" +"AVERAGE('P2'!BP11:BR11,'P2'!CB11:CD11,'P2'!CN11:CP11,'P2'!CZ11:DB11,'P2'!DL11:DN11,'P2'!DX11:DZ11,'P2'!EJ11:EL11,'P2'!EV11:EX11,'P2'!FH11:FJ11,'P2'!FT11:FV11)" +"AVERAGE('P2'!BG11:FV11)" +"'P2'!K13" +"AVERAGE('P2'!Q13:S13)" +"AVERAGE('P2'!T13:V13)" +"AVERAGE('P2'!O13:V13)" +"AVERAGE('P2'!W13:Y13)" +"AVERAGE('P2'!Z13:AB13)" +"AVERAGE('P2'!AC13:AE13)" +"AVERAGE('P2'!AF13:AH13)" +"AVERAGE('P2'!W13:AH13)" +"AVERAGE('P2'!AI13:AT13)" +"AVERAGE('P2'!AU13:BF13)" +"AVERAGE('P2'!BG13:BI13,'P2'!BS13:BU13,'P2'!CE13:CG13,'P2'!CQ13:CS13,'P2'!DC13:DE13,'P2'!DO13:DQ13,'P2'!EA13:EC13,'P2'!EM13:EO13,'P2'!EY13:FA13,'P2'!FK13:FM13)" +"AVERAGE('P2'!BJ13:BL13,'P2'!BV13:BX13,'P2'!CH13:CJ13,'P2'!CT13:CV13,'P2'!DF13:DH13,'P2'!DR13:DT13,'P2'!ED13:EF13,'P2'!EP13:ER13,'P2'!FB13:FD13,'P2'!FN13:FP13)" +"AVERAGE('P2'!BM13:BO13,'P2'!BY13:CA13,'P2'!CK13:CM13,'P2'!CW13:CY13,'P2'!DI13:DK13,'P2'!DU13:DW13,'P2'!EG13:EI13,'P2'!ES13:EU13,'P2'!FE13:FG13,'P2'!FQ13:FS13)" +"AVERAGE('P2'!BP13:BR13,'P2'!CB13:CD13,'P2'!CN13:CP13,'P2'!CZ13:DB13,'P2'!DL13:DN13,'P2'!DX13:DZ13,'P2'!EJ13:EL13,'P2'!EV13:EX13,'P2'!FH13:FJ13,'P2'!FT13:FV13)" +"AVERAGE('P2'!BG13:FV13)" +"'P2'!K15" +"AVERAGE('P2'!Q15:S15)" +"AVERAGE('P2'!T15:V15)" +"AVERAGE('P2'!O15:V15)" +"AVERAGE('P2'!W15:Y15)" +"AVERAGE('P2'!Z15:AB15)" +"AVERAGE('P2'!AC15:AE15)" +"AVERAGE('P2'!AF15:AH15)" +"AVERAGE('P2'!W15:AH15)" +"AVERAGE('P2'!AI15:AT15)" +"AVERAGE('P2'!AU15:BF15)" +"AVERAGE('P2'!BG15:BI15,'P2'!BS15:BU15,'P2'!CE15:CG15,'P2'!CQ15:CS15,'P2'!DC15:DE15,'P2'!DO15:DQ15,'P2'!EA15:EC15,'P2'!EM15:EO15,'P2'!EY15:FA15,'P2'!FK15:FM15)" +"AVERAGE('P2'!BJ15:BL15,'P2'!BV15:BX15,'P2'!CH15:CJ15,'P2'!CT15:CV15,'P2'!DF15:DH15,'P2'!DR15:DT15,'P2'!ED15:EF15,'P2'!EP15:ER15,'P2'!FB15:FD15,'P2'!FN15:FP15)" +"AVERAGE('P2'!BM15:BO15,'P2'!BY15:CA15,'P2'!CK15:CM15,'P2'!CW15:CY15,'P2'!DI15:DK15,'P2'!DU15:DW15,'P2'!EG15:EI15,'P2'!ES15:EU15,'P2'!FE15:FG15,'P2'!FQ15:FS15)" +"AVERAGE('P2'!BP15:BR15,'P2'!CB15:CD15,'P2'!CN15:CP15,'P2'!CZ15:DB15,'P2'!DL15:DN15,'P2'!DX15:DZ15,'P2'!EJ15:EL15,'P2'!EV15:EX15,'P2'!FH15:FJ15,'P2'!FT15:FV15)" +"AVERAGE('P2'!BG15:FV15)" +"'P2'!K17" +"AVERAGE('P2'!Q17:S17)" +"AVERAGE('P2'!T17:V17)" +"AVERAGE('P2'!O17:V17)" +"AVERAGE('P2'!W17:Y17)" +"AVERAGE('P2'!Z17:AB17)" +"AVERAGE('P2'!AC17:AE17)" +"AVERAGE('P2'!AF17:AH17)" +"AVERAGE('P2'!W17:AH17)" +"AVERAGE('P2'!AI17:AT17)" +"AVERAGE('P2'!AU17:BF17)" +"AVERAGE('P2'!BG17:BI17,'P2'!BS17:BU17,'P2'!CE17:CG17,'P2'!CQ17:CS17,'P2'!DC17:DE17,'P2'!DO17:DQ17,'P2'!EA17:EC17,'P2'!EM17:EO17,'P2'!EY17:FA17,'P2'!FK17:FM17)" +"AVERAGE('P2'!BJ17:BL17,'P2'!BV17:BX17,'P2'!CH17:CJ17,'P2'!CT17:CV17,'P2'!DF17:DH17,'P2'!DR17:DT17,'P2'!ED17:EF17,'P2'!EP17:ER17,'P2'!FB17:FD17,'P2'!FN17:FP17)" +"AVERAGE('P2'!BM17:BO17,'P2'!BY17:CA17,'P2'!CK17:CM17,'P2'!CW17:CY17,'P2'!DI17:DK17,'P2'!DU17:DW17,'P2'!EG17:EI17,'P2'!ES17:EU17,'P2'!FE17:FG17,'P2'!FQ17:FS17)" +"AVERAGE('P2'!BP17:BR17,'P2'!CB17:CD17,'P2'!CN17:CP17,'P2'!CZ17:DB17,'P2'!DL17:DN17,'P2'!DX17:DZ17,'P2'!EJ17:EL17,'P2'!EV17:EX17,'P2'!FH17:FJ17,'P2'!FT17:FV17)" +"AVERAGE('P2'!BG17:FV17)" +"K3" +"C4-C27" +"A2-3" +"K3" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E4:BF4)" +"TRANSPOSE('P2'!E6:BF6)" +"TRANSPOSE('P2'!E8:BF8)" +"TRANSPOSE('P2'!E12:GZ12)" +"TRANSPOSE('P2'!E14:BF14)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K4:V4)/12" +"SUM('P2'!K6:V6)/12" +"SUM('P2'!K8:V8)/12" +"SUM('P2'!K12:V12)/12" +"SUM('P2'!K14:V14)/12" +"SUM('P2'!W4:AH4)/12" +"SUM('P2'!W6:AH6)/12" +"SUM('P2'!W8:AH8)/12" +"SUM('P2'!W12:AH12)/12" +"SUM('P2'!W14:AH14)/12" +"SUM('P2'!AI4:AT4)/12" +"SUM('P2'!AI6:AT6)/12" +"SUM('P2'!AI8:AT8)/12" +"SUM('P2'!AI12:AT12)/12" +"SUM('P2'!AI14:AT14)/12" +"SUM('P2'!AU4:BF4)/12" +"SUM('P2'!AU6:BF6)/12" +"SUM('P2'!AU8:BF8)/12" +"SUM('P2'!AU12:BF12)/12" +"SUM('P2'!AU14:BF14)/12" +"SUM('P2'!BG4:BR4)/12" +"SUM('P2'!BG6:BR6)/12" +"SUM('P2'!BG8:BR8)/12" +"SUM('P2'!BG12:BR12)/12" +"SUM('P2'!BG14:BR14)/12" +"SUM('P2'!BS4:CD4)/12" +"SUM('P2'!BS6:CD6)/12" +"SUM('P2'!BS8:CD8)/12" +"SUM('P2'!BS12:CD12)/12" +"SUM('P2'!BS14:CD14)/12" +"SUM('P2'!CE4:CP4)/12" +"SUM('P2'!CE6:CP6)/12" +"SUM('P2'!CE8:CP8)/12" +"SUM('P2'!CE12:CP12)/12" +"SUM('P2'!CE14:CP14)/12" +"SUM('P2'!CQ4:DB4)/12" +"SUM('P2'!CQ6:DB6)/12" +"SUM('P2'!CQ8:DB8)/12" +"SUM('P2'!CQ12:DB12)/12" +"SUM('P2'!CQ14:DB14)/12" +"SUM('P2'!DC4:DN4)/12" +"SUM('P2'!DC6:DN6)/12" +"SUM('P2'!DC8:DN8)/12" +"SUM('P2'!DC12:DN12)/12" +"SUM('P2'!DC14:DN14)/12" +"SUM('P2'!DO4:DZ4)/12" +"SUM('P2'!DO6:DZ6)/12" +"SUM('P2'!DO8:DZ8)/12" +"SUM('P2'!DO12:DZ12)/12" +"SUM('P2'!DO14:DZ14)/12" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E5:BF5)" +"TRANSPOSE('P2'!E7:BF7)" +"TRANSPOSE('P2'!E9:BF9)" +"TRANSPOSE('P2'!E13:GZ13)" +"TRANSPOSE('P2'!E15:BF15)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K5:V5)/12" +"SUM('P2'!K7:V7)/12" +"SUM('P2'!K9:V9)/12" +"SUM('P2'!K13:V13)/12" +"SUM('P2'!K15:V15)/12" +"SUM('P2'!W5:AH5)/12" +"SUM('P2'!W7:AH7)/12" +"SUM('P2'!W9:AH9)/12" +"SUM('P2'!W13:AH13)/12" +"SUM('P2'!W15:AH15)/12" +"SUM('P2'!AI5:AT5)/12" +"SUM('P2'!AI7:AT7)/12" +"SUM('P2'!AI9:AT9)/12" +"SUM('P2'!AI13:AT13)/12" +"SUM('P2'!AI15:AT15)/12" +"SUM('P2'!AU5:BF5)/12" +"SUM('P2'!AU7:BF7)/12" +"SUM('P2'!AU9:BF9)/12" +"SUM('P2'!AU13:BF13)/12" +"SUM('P2'!AU15:BF15)/12" +"SUM('P2'!BG5:BR5)/12" +"SUM('P2'!BG7:BR7)/12" +"SUM('P2'!BG9:BR9)/12" +"SUM('P2'!BG13:BR13)/12" +"SUM('P2'!BG15:BR15)/12" +"SUM('P2'!BS5:CD5)/12" +"SUM('P2'!BS7:CD7)/12" +"SUM('P2'!BS9:CD9)/12" +"SUM('P2'!BS13:CD13)/12" +"SUM('P2'!BS15:CD15)/12" +"SUM('P2'!CE5:CP5)/12" +"SUM('P2'!CE7:CP7)/12" +"SUM('P2'!CE9:CP9)/12" +"SUM('P2'!CE13:CP13)/12" +"SUM('P2'!CE15:CP15)/12" +"SUM('P2'!CQ5:DB5)/12" +"SUM('P2'!CQ7:DB7)/12" +"SUM('P2'!CQ9:DB9)/12" +"SUM('P2'!CQ13:DB13)/12" +"SUM('P2'!CQ15:DB15)/12" +"SUM('P2'!DC5:DN5)/12" +"SUM('P2'!DC7:DN7)/12" +"SUM('P2'!DC9:DN9)/12" +"SUM('P2'!DC13:DN13)/12" +"SUM('P2'!DC15:DN15)/12" +"SUM('P2'!DO5:DZ5)/12" +"SUM('P2'!DO7:DZ7)/12" +"SUM('P2'!DO9:DZ9)/12" +"SUM('P2'!DO13:DZ13)/12" +"SUM('P2'!DO15:DZ15)/12" +"Malin!I34" +"Citygate!P34+Citygate!R34" +"SUM(C3:C4)" +"A2" +"E2-C2" +"(J2-N2)*Q2" +"A2+1" +"(G3-N3)*O3" +"(J26-N26)*O26" +"H26-D26" +"SUM(C2:C32)" +"A2" +"D2-C2" +"H2*(F2-G2)" +"A2+1" +"SUM(C2:C32)" +"PrReportDate" +"WORKDAY(A2, 1, Holidays)" +"WORKDAY(B7, 1, Holidays)" +"B7" +"#REF!" +"VLOOKUP(B$8,#REF!,4)" +"AVERAGE(B9:B9)" +"VLOOKUP(B$8,#REF!,3)" +"VLOOKUP(B$8,#REF!,5)" +"VLOOKUP(B$8,#REF!,9)" +"VLOOKUP(B$8,#REF!,6)" +"VLOOKUP(B$8,#REF!,2)" +"VLOOKUP(B$8,#REF!,7)" +"IF(ISNUMBER(VLOOKUP(B$8,#REF!,18,FALSE)),VLOOKUP(B$8,#REF!,18,FALSE),0)" +"AVERAGE(B18:E18)" +"IF(ISNUMBER(VLOOKUP(AG$8,#REF!,18,FALSE)),VLOOKUP(AG$8,#REF!,18,FALSE),"""")" +"B9-B47" +"'Power Price PRINT'!A46" +"PrReportDate" +"WORKDAY(A2, 1, Holidays)" +"WORKDAY(B7, 1, Holidays)" +"B7" +"#REF!" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,4)" +"AVERAGE(B9:B9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,3)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,5)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,6)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,2)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,7)" +"IF(ISNUMBER(VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE)),VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE),0)" +"AVERAGE(B18:J18)" +"IF(ISNUMBER(VLOOKUP(AG$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE)),VLOOKUP(AG$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE),"""")" +"B9-B47" +"'Power Price PRINT'!A46" +"CONCATENATE(IF(MONTH(crvDate)<10,CONCATENATE(0,MONTH(crvDate)),MONTH(crvDate)),""-"",DAY(crvDate),""-"",YEAR(crvDate),""WestPrice.xls"")" +"crvDate-1" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$D$6,12,0,14,1))*14+ 11* 'Curve Summary Backup'!$D$38)/25), 'Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('Curve Summary'!$D$6,12,0,14,1))*14+ 11* 'Curve Summary Backup'!$D$38)/25)" +"(C9*C$5+D9*D$5)/(SUM(C$5:D$5))" +"AVERAGE(G9:H9)" +"AG9" +"AI9" +"AVERAGE(K9:M9)" +"AVERAGE(P9:R9)" +"AM9" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+SUM(AG28:EJ28))/(SUM(C$5:D$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$C$6,12,0,14,1))*14+ 11* 'Curve Summary Backup'!$C$38)/25), 'Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('Curve Summary'!$C$6,12,0,14,1))*14+ 11* 'Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(AG$7,'Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$E$6,12,0,14,1))*14+ 11* 'Curve Summary Backup'!$E$38)/25), 'Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('Curve Summary'!$E$6,12,0,14,1))*14+ 11* 'Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(AG$7,'Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$I$6,12,0,14,1))*14+ 11* 'Curve Summary Backup'!$I$38)/25), 'Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('Curve Summary'!$I$6,12,0,14,1))*14+ 11* 'Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(AG$7,'Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$F$6,12,0,14,1))*14+ 11* 'Curve Summary Backup'!$F$38)/25), 'Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('Curve Summary'!$F$6,12,0,14,1))*14+ 11* 'Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(AG$7,'Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$B$6,12,0,14,1))*14+ 11* 'Curve Summary Backup'!$B$38)/25), 'Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('Curve Summary'!$B$6,12,0,14,1))*14+ 11* 'Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(AG$7,'Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$G$6,12,0,14,1))*14+ 11* 'Curve Summary Backup'!$G$38)/25), 'Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('Curve Summary'!$G$6,12,0,14,1))*14+ 11* 'Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(AG$7,'Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary ALBERTA'!$R$6,10,0,11,1))*11+ 9* 'Curve Summary Backup'!$R$38)/20), 'Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('Curve Summary ALBERTA'!$R$6,10,0,11,1))*11+ 9* 'Curve Summary Backup'!$R$38)/20)" +"VLOOKUP(AG$7,'Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY(Top!C3, -1, Holidays)" +"C8" +"(C9/(VLOOKUP(C$7,'Gas Curve Summary'!$A$7:$L179,4)))*1000" +"AVERAGE(C67:D67)" +"AVERAGE(G67,H67)" +"AVERAGE(G67,H67,J67,N67,O67,S67)" +"X9/AVERAGE('Gas Curve Summary'!$D$31:$D$42)*1000" +"Y9/AVERAGE('Gas Curve Summary'!$D$43:$D$54)*1000" +"Z9/AVERAGE('Gas Curve Summary'!$D$55:$D$66)*1000" +"AA9/AVERAGE('Gas Curve Summary'!$D$67:$D$114)*1000" +"AB9/AVERAGE('Gas Curve Summary'!$D$115:$D$124)*1000" +"AVERAGE(E67,W67,X67,Y67,Z67,AA67,AB67)" +"(C10/(VLOOKUP(C$7,'Gas Curve Summary'!$A$7:$L180,6)))*1000" +"X10/AVERAGE('Gas Curve Summary'!$F$31:$F$42)*1000" +"Y10/AVERAGE('Gas Curve Summary'!$F$43:$F$54)*1000" +"Z10/AVERAGE('Gas Curve Summary'!$F$55:$F$66)*1000" +"AA10/AVERAGE('Gas Curve Summary'!$F$67:$F$114)*1000" +"AB10/AVERAGE('Gas Curve Summary'!$F$115:$F$124)*1000" +"(C11/(VLOOKUP(C$7,'Gas Curve Summary'!$A$7:$L181,8)))*1000" +"X11/AVERAGE('Gas Curve Summary'!$H$31:$H$42)*1000" +"Y11/AVERAGE('Gas Curve Summary'!$H$43:$H$54)*1000" +"Z11/AVERAGE('Gas Curve Summary'!$H$55:$H$66)*1000" +"AA11/AVERAGE('Gas Curve Summary'!$H$67:$H$114)*1000" +"AB11/AVERAGE('Gas Curve Summary'!$H$115:$H$124)*1000" +"(C12/(VLOOKUP(C$7,'Gas Curve Summary'!$A$7:$L182,12)))*1000" +"X12/AVERAGE('Gas Curve Summary'!$L$31:$L$42)*1000" +"Y12/AVERAGE('Gas Curve Summary'!$L$43:$L$54)*1000" +"Z12/AVERAGE('Gas Curve Summary'!$L$55:$L$66)*1000" +"AA12/AVERAGE('Gas Curve Summary'!$L$67:$L$114)*1000" +"AB12/AVERAGE('Gas Curve Summary'!$L$115:$L$124)*1000" +"(C14/(VLOOKUP(C$7,'Gas Curve Summary'!$A$7:$L184,10)))*1000" +"X14/AVERAGE('Gas Curve Summary'!$J$31:$J$42)*1000" +"Y14/AVERAGE('Gas Curve Summary'!$J$43:$J$54)*1000" +"Z14/AVERAGE('Gas Curve Summary'!$J$55:$J$66)*1000" +"AA14/AVERAGE('Gas Curve Summary'!$J$67:$J$114)*1000" +"AB14/AVERAGE('Gas Curve Summary'!$J$115:$J$124)*1000" +"C67-C107" +"A46" +"PrReportDate" +"+'Power Price PRINT'!A6" +"AG8" +"AI8" +"AM8" +"AP8" +"AG7" +"(0.857142857142857*'Off Peak Detail'!D9)+(0.142857142857143*'Off Peak Detail'!D47)" +"(0.75609756097561*'Off Peak Detail'!E9)+(0.24390243902439*'Off Peak Detail'!E47)" +"(C9*C$5+D9*D$5)/(SUM(C$5:D$5))" +"AVERAGE(G9:H9)" +"AVERAGE(K9:M9)" +"AVERAGE(P9:R9)" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+SUM(AG28:EJ28))/(SUM(C$5:D$5)+SUM($AG$5:$EJ$5))" +"(0.794871794871795*'Off Peak Detail'!AA9)+(0.205128205128205*'Off Peak Detail'!AA47)" +"(0.777777777777778*'Off Peak Detail'!AB9)+(0.222222222222222*'Off Peak Detail'!AB47)" +"(0.75609756097561*'Off Peak Detail'!AC9)+(0.24390243902439*'Off Peak Detail'!AC47)" +"(0.789473684210526*'Off Peak Detail'!AD9)+(0.210526315789474*'Off Peak Detail'!AD47)" +"(0.75*'Off Peak Detail'!AF9)+(0.25*'Off Peak Detail'!AF47)" +"(0.743589743589744*'Off Peak Detail'!AZ9)+(0.256410256410256*'Off Peak Detail'!AZ47)" +"(0.783783783783784*'Off Peak Detail'!CV9)+(0.216216216216216*'Off Peak Detail'!CV47)" +"(0.75*'Off Peak Detail'!D18)+(0.125*'Off Peak Detail'!D37)+(0.125*'Off Peak Detail'!D56)" +"(0.607843137254902*'Off Peak Detail'!E18)+(0.196078431372549*'Off Peak Detail'!E37)+(0.196078431372549*'Off Peak Detail'!E56)" +"(0.659574468085106*'Off Peak Detail'!AA18)+(0.170212765957447*'Off Peak Detail'!AA37)+(0.170212765957447*'Off Peak Detail'!AA56)" +"(0.636363636363636*'Off Peak Detail'!AB18)+(0.181818181818182*'Off Peak Detail'!AB37)+(0.181818181818182*'Off Peak Detail'!AB56)" +"(0.607843137254902*'Off Peak Detail'!AC18)+(0.196078431372549*'Off Peak Detail'!AC37)+(0.196078431372549*'Off Peak Detail'!AC56)" +"(0.652173913043478*'Off Peak Detail'!AD18)+(0.173913043478261*'Off Peak Detail'!AD37)+(0.173913043478261*'Off Peak Detail'!AD56)" +"(0.6*'Off Peak Detail'!AF18)+(0.2*'Off Peak Detail'!AF37)+(0.2*'Off Peak Detail'!AF56)" +"(0.63265306122449*'Off Peak Detail'!AH18)+(0.204081632653061*'Off Peak Detail'!AH37)+(0.163265306122449*'Off Peak Detail'!AH56)" +"(0.625*'Off Peak Detail'!AI18)+(0.166666666666667*'Off Peak Detail'!AI37)+(0.208333333333333*'Off Peak Detail'!AI56)" +"(0.625*'Off Peak Detail'!AK18)+(0.208333333333333*'Off Peak Detail'!AK37)+(0.166666666666667*'Off Peak Detail'!AK56)" +"(0.63265306122449*'Off Peak Detail'!AL18)+(0.163265306122449*'Off Peak Detail'!AL37)+(0.204081632653061*'Off Peak Detail'!AL56)" +"(0.617021276595745*'Off Peak Detail'!AZ18)+(0.170212765957447*'Off Peak Detail'!AZ37)+(0.212765957446809*'Off Peak Detail'!AZ56)" +"(0.644444444444444*'Off Peak Detail'!CV18)+(0.177777777777778*'Off Peak Detail'!CV37)+(0.177777777777778*'Off Peak Detail'!CV56)" +"C9-C47" +"AG9*AG$5" +"WORKDAY(A2, -1, HOLIDAYS)" +"C8" +"(C9/(VLOOKUP(C$7,'Gas Curve Summary'!$A$7:$L179,4)))*1000" +"AVERAGE(C67:D67)" +"AVERAGE(G67,H67)" +"AVERAGE(G67,H67,J67,N67,O67,S67)" +"X9/AVERAGE('Gas Curve Summary'!$D$31:$D$42)*1000" +"Y9/AVERAGE('Gas Curve Summary'!$D$43:$D$54)*1000" +"Z9/AVERAGE('Gas Curve Summary'!$D$55:$D$66)*1000" +"AA9/AVERAGE('Gas Curve Summary'!$D$67:$D$114)*1000" +"AB9/AVERAGE('Gas Curve Summary'!$D$115:$D$124)*1000" +"AVERAGE(E67,W67,X67,Y67,Z67,AA67,AB67)" +"(C10/(VLOOKUP(C$7,'Gas Curve Summary'!$A$7:$L180,6)))*1000" +"X10/AVERAGE('Gas Curve Summary'!$F$31:$F$42)*1000" +"Y10/AVERAGE('Gas Curve Summary'!$F$43:$F$54)*1000" +"Z10/AVERAGE('Gas Curve Summary'!$F$55:$F$66)*1000" +"AA10/AVERAGE('Gas Curve Summary'!$F$67:$F$114)*1000" +"AB10/AVERAGE('Gas Curve Summary'!$F$115:$F$124)*1000" +"(C11/(VLOOKUP(C$7,'Gas Curve Summary'!$A$7:$L181,8)))*1000" +"X11/AVERAGE('Gas Curve Summary'!$H$31:$H$42)*1000" +"Y11/AVERAGE('Gas Curve Summary'!$H$43:$H$54)*1000" +"Z11/AVERAGE('Gas Curve Summary'!$H$55:$H$66)*1000" +"AA11/AVERAGE('Gas Curve Summary'!$H$67:$H$114)*1000" +"AB11/AVERAGE('Gas Curve Summary'!$H$115:$H$124)*1000" +"(C12/(VLOOKUP(C$7,'Gas Curve Summary'!$A$7:$L182,12)))*1000" +"X12/AVERAGE('Gas Curve Summary'!$L$31:$L$42)*1000" +"Y12/AVERAGE('Gas Curve Summary'!$L$43:$L$54)*1000" +"Z12/AVERAGE('Gas Curve Summary'!$L$55:$L$66)*1000" +"AA12/AVERAGE('Gas Curve Summary'!$L$67:$L$114)*1000" +"AB12/AVERAGE('Gas Curve Summary'!$L$115:$L$124)*1000" +"(C14/(VLOOKUP(C$7,'Gas Curve Summary'!$A$7:$L184,10)))*1000" +"X14/AVERAGE('Gas Curve Summary'!$J$31:$J$42)*1000" +"Y14/AVERAGE('Gas Curve Summary'!$J$43:$J$54)*1000" +"Z14/AVERAGE('Gas Curve Summary'!$J$55:$J$66)*1000" +"AA14/AVERAGE('Gas Curve Summary'!$J$67:$J$114)*1000" +"AB14/AVERAGE('Gas Curve Summary'!$J$115:$J$124)*1000" +"C67-C107" +"A46" +"+'Power Desk Daily Price'!A6" +"+'Power Desk Daily Price'!AC8" +"+'Power Desk Daily Price'!A27" +"+'Power Desk Daily Price'!AC28" +"+'OP.Power Desk Daily Price'!A8" +"+'OP.Power Desk Daily Price'!A27" +"PrReportDate" +"+'Power Price PRINT'!A6" +"B7" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,4)" +"AVERAGE(B9:K9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,3)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,5)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,6)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,2)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,7)" +"IF(ISNUMBER(VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE)),VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE),0)" +"B9-B47" +"'Power Price PRINT'!A46" +"PrReportDate" +"+'Power Price PRINT'!A6" +"WORKDAY(A2, 1, Holidays)" +"B7+1" +"B7" +"#REF!" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,4)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,3)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,5)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,9)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,6)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,2)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,7)" +"VLOOKUP(Z$8,'Off Peak Curve Sum'!$A$7:$AG$54,7)+14.75" +"IF(ISNUMBER(VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE)),VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE),0)" +"IF(ISNUMBER(VLOOKUP(AK$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE)),VLOOKUP(AK$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE),"""")" +"B9-B47" +"'Power Price PRINT'!A46" +"+'Power Price PRINT'!A6" +"'Power Price PRINT'!C66" +"'Power Price PRINT'!G66" +"'Power Price PRINT'!H66" +"'Power Price PRINT'!J66" +"'Power Price PRINT'!S66" +"'Power Price PRINT'!W66" +"+'Power Price PRINT'!A67" +"+'Power Price PRINT'!G67" +"+'Power Price PRINT'!H67" +"+'Power Price PRINT'!J67" +"+'Power Price PRINT'!S67" +"+'Power Price PRINT'!W67" +"'Power Off-Peak Prices PRINT'!B66" +"C9" +"G9" +"J9" +"+'Power Off-Peak Prices PRINT'!AC66" +"'[15]Power Ogg-Peak Prices PRINT'!G67" +"'Power Off-Peak Prices PRINT'!H67" +"'Power Off-Peak Prices PRINT'!J67" +"'Power Off-Peak Prices PRINT'!N67" +"'Power Off-Peak Prices PRINT'!S67" +"'[16]Power Off-Peak Pricew PRINT'!W67" +"+'Power Off-Peak Prices PRINT'!A67" +"+'Power Off-Peak Prices PRINT'!G67" +"+'Power Off-Peak Prices PRINT'!H67" +"+'Power Off-Peak Prices PRINT'!J67" +"+'Power Off-Peak Prices PRINT'!S67" +"+'Power Off-Peak Prices PRINT'!W67" +"'Power Off-Peak Prices PRINT'!W85" +"+'[15]Power Ogg-Peak Prices PRINT'!G94" +"[4]Curves!$A13" +"[4]Curves!$E13" +"[4]Curves!$J13" +"B7+C7" +"[4]Curves!$G13" +"B7+E7" +"[4]Curves!$H13" +"B7+G7" +"[4]Curves!$I13" +"B7+I7" +"[4]Curves!$B13" +"+B7+K7" +"PrReportDate" +"AA8" +"AA7" +"AVERAGE(D9:E9)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$D$6,1,0,12,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$D$6,1,0,12,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$D$6,15,0,17,1))+ 14* 'Off Peak Curve Sum'!$D$38)/31), 'Off Peak Curve Sum'!$D$38,(SUM(OFFSET('Off Peak Curve Sum'!$D$6,15,0,17,1))+ 14* 'Off Peak Curve Sum'!$D$38)/31)" +"AVERAGE(D9,E9)" +"AVERAGE(AA9:AL9)" +"AVERAGE(AM9:AX9)" +"AVERAGE(AY9:ED9)" +"AVERAGE(D9:E9,AA9:ED9)" +"VLOOKUP(AA$7,'Off Peak Curve Sum'!$A$7:$AG$161,4)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$C$6,1,0,12,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$C$6,1,0,12,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$C$6,15,0,17,1))+ 14* 'Off Peak Curve Sum'!$C$38)/31), 'Off Peak Curve Sum'!$C$38,(SUM(OFFSET('Off Peak Curve Sum'!$C$6,15,0,17,1))+ 14* 'Off Peak Curve Sum'!$C$38)/31)" +"VLOOKUP(AA$7,'Off Peak Curve Sum'!$A$7:$AG$161,3)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$E$6,1,0,12,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$E$6,1,0,12,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$E$6,15,0,17,1))+ 14* 'Off Peak Curve Sum'!$E$38)/31), 'Off Peak Curve Sum'!$E$38,(SUM(OFFSET('Off Peak Curve Sum'!$E$6,15,0,17,1))+ 14* 'Off Peak Curve Sum'!$E$38)/31)" +"VLOOKUP(AA$7,'Off Peak Curve Sum'!$A$7:$AG$161,5)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$I$6,1,0,12,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$I$6,1,0,12,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$I$6,15,0,17,1))+ 14* 'Off Peak Curve Sum'!$I$38)/31), 'Off Peak Curve Sum'!$I$38,(SUM(OFFSET('Off Peak Curve Sum'!$I$6,15,0,17,1))+ 14* 'Off Peak Curve Sum'!$I$38)/31)" +"VLOOKUP(AA$7,'Off Peak Curve Sum'!$A$7:$AG$161,9)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$F$6,1,0,12,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$F$6,1,0,12,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$F$6,15,0,17,1))+ 14* 'Off Peak Curve Sum'!$F$38)/31), 'Off Peak Curve Sum'!$F$38,(SUM(OFFSET('Off Peak Curve Sum'!$F$6,15,0,17,1))+ 14* 'Off Peak Curve Sum'!$F$38)/31)" +"VLOOKUP(AA$7,'Off Peak Curve Sum'!$A$7:$AG$161,6)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$B$6,1,0,12,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$B$6,1,0,12,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$B$6,15,0,17,1))+ 14* 'Off Peak Curve Sum'!$B$38)/31), 'Off Peak Curve Sum'!$B$38,(SUM(OFFSET('Off Peak Curve Sum'!$B$6,15,0,17,1))+ 14* 'Off Peak Curve Sum'!$B$38)/31)" +"VLOOKUP(AA$7,'Off Peak Curve Sum'!$A$7:$AG$161,2)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$G$6,1,0,12,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$G$6,1,0,12,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$G$6,15,0,17,1))+ 14* 'Off Peak Curve Sum'!$G$38)/31), 'Off Peak Curve Sum'!$G$38,(SUM(OFFSET('Off Peak Curve Sum'!$G$6,15,0,17,1))+ 14* 'Off Peak Curve Sum'!$G$38)/31)" +"VLOOKUP(AA$7,'Off Peak Curve Sum'!$A$7:$AG$161,7)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$R$6,1,0,12,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$R$6,1,0,12,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$R$6,15,0,17,1))+ 14* 'Off Peak Curve Sum'!$R$38)/31), 'Off Peak Curve Sum'!$R$38,(SUM(OFFSET('Off Peak Curve Sum'!$R$6,15,0,17,1))+ 14* 'Off Peak Curve Sum'!$R$38)/31)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$D$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$D$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$D$6,2,0,3,1))+ 2* 'Sat Curve Sum Backup'!$D$9)/5), 'Sat Curve Sum Backup'!$D$9,(SUM(OFFSET('Sat Curve Sum'!$D$6,2,0,3,1))+ 2* 'Sat Curve Sum Backup'!$D$9)/5)" +"VLOOKUP(AA$7,'Sat Curve Sum'!$A$7:$AG$161,4)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$C$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$C$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$C$6,2,0,3,1))+ 2* 'Sat Curve Sum Backup'!$C$9)/5), 'Sat Curve Sum Backup'!$C$9,(SUM(OFFSET('Sat Curve Sum'!$C$6,2,0,3,1))+ 2* 'Sat Curve Sum Backup'!$C$9)/5)" +"VLOOKUP(AA$7,'Sat Curve Sum'!$A$7:$AG$161,3)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$E$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$E$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$E$6,2,0,3,1))+ 2* 'Sat Curve Sum Backup'!$E$9)/5), 'Sat Curve Sum Backup'!$E$9,(SUM(OFFSET('Sat Curve Sum'!$E$6,2,0,3,1))+ 2* 'Sat Curve Sum Backup'!$E$9)/5)" +"VLOOKUP(AA$7,'Sat Curve Sum'!$A$7:$AG$161,5)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$I$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$I$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$I$6,2,0,3,1))+ 2* 'Sat Curve Sum Backup'!$I$9)/5), 'Sat Curve Sum Backup'!$I$9,(SUM(OFFSET('Sat Curve Sum'!$I$6,2,0,3,1))+ 2* 'Sat Curve Sum Backup'!$I$9)/5)" +"VLOOKUP(AA$7,'Sat Curve Sum'!$A$7:$AG$161,9)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$F$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$F$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$F$6,2,0,3,1))+ 2* 'Sat Curve Sum Backup'!$F$9)/5), 'Sat Curve Sum Backup'!$F$9,(SUM(OFFSET('Sat Curve Sum'!$F$6,2,0,3,1))+ 2* 'Sat Curve Sum Backup'!$F$9)/5)" +"VLOOKUP(AA$7,'Sat Curve Sum'!$A$7:$AG$161,6)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$B$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$B$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$B$6,2,0,3,1))+ 2* 'Sat Curve Sum Backup'!$B$9)/5), 'Sat Curve Sum Backup'!$B$9,(SUM(OFFSET('Sat Curve Sum'!$B$6,2,0,3,1))+ 2* 'Sat Curve Sum Backup'!$B$9)/5)" +"VLOOKUP(AA$7,'Sat Curve Sum'!$A$7:$AG$161,2)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$G$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$G$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$G$6,2,0,3,1))+ 2* 'Sat Curve Sum Backup'!$G$9)/5), 'Sat Curve Sum Backup'!$G$9,(SUM(OFFSET('Sat Curve Sum'!$G$6,2,0,3,1))+ 2* 'Sat Curve Sum Backup'!$G$9)/5)" +"VLOOKUP(AA$7,'Sat Curve Sum'!$A$7:$AG$161,7)" +"VLOOKUP(AA$7,'Sat Curve Sum'!$A$7:$AG$161,18)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$D$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$D$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$D$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$D$9)/6), 'Sun Curve Sum Backup'!$D$9,(SUM(OFFSET('Sun Curve Sum'!$D$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$D$9)/6)" +"VLOOKUP(AA$7,'Sun Curve Sum'!$A$7:$AG$161,4)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$C$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$C$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$C$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$C$9)/6), 'Sun Curve Sum Backup'!$C$9,(SUM(OFFSET('Sun Curve Sum'!$C$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$C$9)/6)" +"VLOOKUP(AA$7,'Sun Curve Sum'!$A$7:$AG$161,3)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$E$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$E$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$E$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$E$9)/6), 'Sun Curve Sum Backup'!$E$9,(SUM(OFFSET('Sun Curve Sum'!$E$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$E$9)/6)" +"VLOOKUP(AA$7,'Sun Curve Sum'!$A$7:$AG$161,5)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$I$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$I$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$I$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$I$9)/6), 'Sun Curve Sum Backup'!$I$9,(SUM(OFFSET('Sun Curve Sum'!$I$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$I$9)/6)" +"VLOOKUP(AA$7,'Sun Curve Sum'!$A$7:$AG$161,9)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$F$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$F$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$F$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$F$9)/6), 'Sun Curve Sum Backup'!$F$9,(SUM(OFFSET('Sun Curve Sum'!$F$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$F$9)/6)" +"VLOOKUP(AA$7,'Sun Curve Sum'!$A$7:$AG$161,6)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$B$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$B$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$B$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$B$9)/6), 'Sun Curve Sum Backup'!$B$9,(SUM(OFFSET('Sun Curve Sum'!$B$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$B$9)/6)" +"VLOOKUP(AA$7,'Sun Curve Sum'!$A$7:$AG$161,2)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$G$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$G$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$G$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$G$9)/6), 'Sun Curve Sum Backup'!$G$9,(SUM(OFFSET('Sun Curve Sum'!$G$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$G$9)/6)" +"VLOOKUP(AA$7,'Sun Curve Sum'!$A$7:$AG$161,7)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$R$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$R$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$R$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$R$9)/6), 'Sun Curve Sum Backup'!$R$9,(SUM(OFFSET('Sun Curve Sum'!$R$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$R$9)/6)" +"VLOOKUP(AA$7,'Sun Curve Sum'!$A$7:$AG$161,18)" +"V9/AVERAGE('Gas Curve Summary'!$J$13:$J$24)*1000" +"W9/AVERAGE('Gas Curve Summary'!$J$25:$J$36)*1000" +"X9/AVERAGE('Gas Curve Summary'!$J$37:$J$48)*1000" +"Y9/AVERAGE('Gas Curve Summary'!$J$49:$J$60)*1000" +"Z9/AVERAGE('Gas Curve Summary'!$J$61:$J$120)*1000" +"+'Power Price PRINT'!A6" +"P2Sun!K5" +"P2Sun!P5" +"AVERAGE(P2Sun!S5:V5)" +"AVERAGE(P2Sun!Z5:AB5)" +"AVERAGE(P2Sun!AC5:AE5)" +"AVERAGE(P2Sun!AF5:AH5)" +"AVERAGE(P2Sun!W5:AH5)" +"AVERAGE(P2Sun!AI5:AT5)" +"AVERAGE(P2Sun!AU5:BF5)" +"AVERAGE(P2Sun!BG5:BI5,P2Sun!BS5:BU5,P2Sun!CE5:CG5,P2Sun!CQ5:CS5,P2Sun!DC5:DE5,P2Sun!DO5:DQ5,P2Sun!EA5:EC5,P2Sun!EM5:EO5,P2Sun!EY5:FA5,P2Sun!FK5:FM5)" +"AVERAGE(P2Sun!BJ5:BL5,P2Sun!BV5:BX5,P2Sun!CH5:CJ5,P2Sun!CT5:CV5,P2Sun!DF5:DH5,P2Sun!DR5:DT5,P2Sun!ED5:EF5,P2Sun!EP5:ER5,P2Sun!FB5:FD5,P2Sun!FN5:FP5)" +"AVERAGE(P2Sun!BM5:BO5,P2Sun!BY5:CA5,P2Sun!CK5:CM5,P2Sun!CW5:CY5,P2Sun!DI5:DK5,P2Sun!DU5:DW5,P2Sun!EG5:EI5,P2Sun!ES5:EU5,P2Sun!FE5:FG5,P2Sun!FQ5:FS5)" +"AVERAGE(P2Sun!BP5:BR5,P2Sun!CB5:CD5,P2Sun!CN5:CP5,P2Sun!CZ5:DB5,P2Sun!DL5:DN5,P2Sun!DX5:DZ5,P2Sun!EJ5:EL5,P2Sun!EV5:EX5,P2Sun!FH5:FJ5,P2Sun!FT5:FV5)" +"AVERAGE(P2Sun!BG5:FV5)" +"P2Sun!K7" +"P2Sun!P7" +"AVERAGE(P2Sun!S7:V7)" +"AVERAGE(P2Sun!Z7:AB7)" +"AVERAGE(P2Sun!AC7:AE7)" +"AVERAGE(P2Sun!AF7:AH7)" +"AVERAGE(P2Sun!W7:AH7)" +"AVERAGE(P2Sun!AI7:AT7)" +"AVERAGE(P2Sun!AU7:BF7)" +"AVERAGE(P2Sun!BG7:BI7,P2Sun!BS7:BU7,P2Sun!CE7:CG7,P2Sun!CQ7:CS7,P2Sun!DC7:DE7,P2Sun!DO7:DQ7,P2Sun!EA7:EC7,P2Sun!EM7:EO7,P2Sun!EY7:FA7,P2Sun!FK7:FM7)" +"AVERAGE(P2Sun!BJ7:BL7,P2Sun!BV7:BX7,P2Sun!CH7:CJ7,P2Sun!CT7:CV7,P2Sun!DF7:DH7,P2Sun!DR7:DT7,P2Sun!ED7:EF7,P2Sun!EP7:ER7,P2Sun!FB7:FD7,P2Sun!FN7:FP7)" +"AVERAGE(P2Sun!BM7:BO7,P2Sun!BY7:CA7,P2Sun!CK7:CM7,P2Sun!CW7:CY7,P2Sun!DI7:DK7,P2Sun!DU7:DW7,P2Sun!EG7:EI7,P2Sun!ES7:EU7,P2Sun!FE7:FG7,P2Sun!FQ7:FS7)" +"AVERAGE(P2Sun!BP7:BR7,P2Sun!CB7:CD7,P2Sun!CN7:CP7,P2Sun!CZ7:DB7,P2Sun!DL7:DN7,P2Sun!DX7:DZ7,P2Sun!EJ7:EL7,P2Sun!EV7:EX7,P2Sun!FH7:FJ7,P2Sun!FT7:FV7)" +"AVERAGE(P2Sun!BG7:FV7)" +"P2Sun!K9" +"P2Sun!P9" +"AVERAGE(P2Sun!S9:V9)" +"AVERAGE(P2Sun!Z9:AB9)" +"AVERAGE(P2Sun!AC9:AE9)" +"AVERAGE(P2Sun!AF9:AH9)" +"AVERAGE(P2Sun!W9:AH9)" +"AVERAGE(P2Sun!AI9:AT9)" +"AVERAGE(P2Sun!AU9:BF9)" +"AVERAGE(P2Sun!BG9:BI9,P2Sun!BS9:BU9,P2Sun!CE9:CG9,P2Sun!CQ9:CS9,P2Sun!DC9:DE9,P2Sun!DO9:DQ9,P2Sun!EA9:EC9,P2Sun!EM9:EO9,P2Sun!EY9:FA9,P2Sun!FK9:FM9)" +"AVERAGE(P2Sun!BJ9:BL9,P2Sun!BV9:BX9,P2Sun!CH9:CJ9,P2Sun!CT9:CV9,P2Sun!DF9:DH9,P2Sun!DR9:DT9,P2Sun!ED9:EF9,P2Sun!EP9:ER9,P2Sun!FB9:FD9,P2Sun!FN9:FP9)" +"AVERAGE(P2Sun!BM9:BO9,P2Sun!BY9:CA9,P2Sun!CK9:CM9,P2Sun!CW9:CY9,P2Sun!DI9:DK9,P2Sun!DU9:DW9,P2Sun!EG9:EI9,P2Sun!ES9:EU9,P2Sun!FE9:FG9,P2Sun!FQ9:FS9)" +"AVERAGE(P2Sun!BP9:BR9,P2Sun!CB9:CD9,P2Sun!CN9:CP9,P2Sun!CZ9:DB9,P2Sun!DL9:DN9,P2Sun!DX9:DZ9,P2Sun!EJ9:EL9,P2Sun!EV9:EX9,P2Sun!FH9:FJ9,P2Sun!FT9:FV9)" +"AVERAGE(P2Sun!BG9:FV9)" +"P2Sun!K11" +"P2Sun!P11" +"AVERAGE(P2Sun!S11:V11)" +"AVERAGE(P2Sun!Z11:AB11)" +"AVERAGE(P2Sun!AC11:AE11)" +"AVERAGE(P2Sun!AF11:AH11)" +"AVERAGE(P2Sun!W11:AH11)" +"AVERAGE(P2Sun!AI11:AT11)" +"AVERAGE(P2Sun!AU11:BF11)" +"AVERAGE(P2Sun!BG11:BI11,P2Sun!BS11:BU11,P2Sun!CE11:CG11,P2Sun!CQ11:CS11,P2Sun!DC11:DE11,P2Sun!DO11:DQ11,P2Sun!EA11:EC11,P2Sun!EM11:EO11,P2Sun!EY11:FA11,P2Sun!FK11:FM11)" +"AVERAGE(P2Sun!BJ11:BL11,P2Sun!BV11:BX11,P2Sun!CH11:CJ11,P2Sun!CT11:CV11,P2Sun!DF11:DH11,P2Sun!DR11:DT11,P2Sun!ED11:EF11,P2Sun!EP11:ER11,P2Sun!FB11:FD11,P2Sun!FN11:FP11)" +"AVERAGE(P2Sun!BM11:BO11,P2Sun!BY11:CA11,P2Sun!CK11:CM11,P2Sun!CW11:CY11,P2Sun!DI11:DK11,P2Sun!DU11:DW11,P2Sun!EG11:EI11,P2Sun!ES11:EU11,P2Sun!FE11:FG11,P2Sun!FQ11:FS11)" +"AVERAGE(P2Sun!BP11:BR11,P2Sun!CB11:CD11,P2Sun!CN11:CP11,P2Sun!CZ11:DB11,P2Sun!DL11:DN11,P2Sun!DX11:DZ11,P2Sun!EJ11:EL11,P2Sun!EV11:EX11,P2Sun!FH11:FJ11,P2Sun!FT11:FV11)" +"AVERAGE(P2Sun!BG11:FV11)" +"P2Sun!K13" +"P2Sun!P13" +"AVERAGE(P2Sun!S13:V13)" +"AVERAGE(P2Sun!Z13:AB13)" +"AVERAGE(P2Sun!AC13:AE13)" +"AVERAGE(P2Sun!AF13:AH13)" +"AVERAGE(P2Sun!W13:AH13)" +"AVERAGE(P2Sun!AI13:AT13)" +"AVERAGE(P2Sun!AU13:BF13)" +"AVERAGE(P2Sun!BG13:BI13,P2Sun!BS13:BU13,P2Sun!CE13:CG13,P2Sun!CQ13:CS13,P2Sun!DC13:DE13,P2Sun!DO13:DQ13,P2Sun!EA13:EC13,P2Sun!EM13:EO13,P2Sun!EY13:FA13,P2Sun!FK13:FM13)" +"AVERAGE(P2Sun!BJ13:BL13,P2Sun!BV13:BX13,P2Sun!CH13:CJ13,P2Sun!CT13:CV13,P2Sun!DF13:DH13,P2Sun!DR13:DT13,P2Sun!ED13:EF13,P2Sun!EP13:ER13,P2Sun!FB13:FD13,P2Sun!FN13:FP13)" +"AVERAGE(P2Sun!BM13:BO13,P2Sun!BY13:CA13,P2Sun!CK13:CM13,P2Sun!CW13:CY13,P2Sun!DI13:DK13,P2Sun!DU13:DW13,P2Sun!EG13:EI13,P2Sun!ES13:EU13,P2Sun!FE13:FG13,P2Sun!FQ13:FS13)" +"AVERAGE(P2Sun!BP13:BR13,P2Sun!CB13:CD13,P2Sun!CN13:CP13,P2Sun!CZ13:DB13,P2Sun!DL13:DN13,P2Sun!DX13:DZ13,P2Sun!EJ13:EL13,P2Sun!EV13:EX13,P2Sun!FH13:FJ13,P2Sun!FT13:FV13)" +"AVERAGE(P2Sun!BG13:FV13)" +"P2Sun!K15" +"P2Sun!P15" +"AVERAGE(P2Sun!S15:V15)" +"AVERAGE(P2Sun!Z15:AB15)" +"AVERAGE(P2Sun!AC15:AE15)" +"AVERAGE(P2Sun!AF15:AH15)" +"AVERAGE(P2Sun!W15:AH15)" +"AVERAGE(P2Sun!AI15:AT15)" +"AVERAGE(P2Sun!AU15:BF15)" +"AVERAGE(P2Sun!BG15:BI15,P2Sun!BS15:BU15,P2Sun!CE15:CG15,P2Sun!CQ15:CS15,P2Sun!DC15:DE15,P2Sun!DO15:DQ15,P2Sun!EA15:EC15,P2Sun!EM15:EO15,P2Sun!EY15:FA15,P2Sun!FK15:FM15)" +"AVERAGE(P2Sun!BJ15:BL15,P2Sun!BV15:BX15,P2Sun!CH15:CJ15,P2Sun!CT15:CV15,P2Sun!DF15:DH15,P2Sun!DR15:DT15,P2Sun!ED15:EF15,P2Sun!EP15:ER15,P2Sun!FB15:FD15,P2Sun!FN15:FP15)" +"AVERAGE(P2Sun!BM15:BO15,P2Sun!BY15:CA15,P2Sun!CK15:CM15,P2Sun!CW15:CY15,P2Sun!DI15:DK15,P2Sun!DU15:DW15,P2Sun!EG15:EI15,P2Sun!ES15:EU15,P2Sun!FE15:FG15,P2Sun!FQ15:FS15)" +"AVERAGE(P2Sun!BP15:BR15,P2Sun!CB15:CD15,P2Sun!CN15:CP15,P2Sun!CZ15:DB15,P2Sun!DL15:DN15,P2Sun!DX15:DZ15,P2Sun!EJ15:EL15,P2Sun!EV15:EX15,P2Sun!FH15:FJ15,P2Sun!FT15:FV15)" +"AVERAGE(P2Sun!BG15:FV15)" +"P2Sun!K17" +"P2Sun!P17" +"AVERAGE(P2Sun!S17:V17)" +"AVERAGE(P2Sun!Z17:AB17)" +"AVERAGE(P2Sun!AC17:AE17)" +"AVERAGE(P2Sun!AF17:AH17)" +"AVERAGE(P2Sun!W17:AH17)" +"AVERAGE(P2Sun!AI17:AT17)" +"AVERAGE(P2Sun!AU17:BF17)" +"AVERAGE(P2Sun!BG17:BI17,P2Sun!BS17:BU17,P2Sun!CE17:CG17,P2Sun!CQ17:CS17,P2Sun!DC17:DE17,P2Sun!DO17:DQ17,P2Sun!EA17:EC17,P2Sun!EM17:EO17,P2Sun!EY17:FA17,P2Sun!FK17:FM17)" +"AVERAGE(P2Sun!BJ17:BL17,P2Sun!BV17:BX17,P2Sun!CH17:CJ17,P2Sun!CT17:CV17,P2Sun!DF17:DH17,P2Sun!DR17:DT17,P2Sun!ED17:EF17,P2Sun!EP17:ER17,P2Sun!FB17:FD17,P2Sun!FN17:FP17)" +"AVERAGE(P2Sun!BM17:BO17,P2Sun!BY17:CA17,P2Sun!CK17:CM17,P2Sun!CW17:CY17,P2Sun!DI17:DK17,P2Sun!DU17:DW17,P2Sun!EG17:EI17,P2Sun!ES17:EU17,P2Sun!FE17:FG17,P2Sun!FQ17:FS17)" +"AVERAGE(P2Sun!BP17:BR17,P2Sun!CB17:CD17,P2Sun!CN17:CP17,P2Sun!CZ17:DB17,P2Sun!DL17:DN17,P2Sun!DX17:DZ17,P2Sun!EJ17:EL17,P2Sun!EV17:EX17,P2Sun!FH17:FJ17,P2Sun!FT17:FV17)" +"AVERAGE(P2Sun!BG17:FV17)" +"C4-C27" +"A1-1" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E4:BF4)" +"TRANSPOSE('P2'!E6:BF6)" +"TRANSPOSE('P2'!E8:BF8)" +"TRANSPOSE('P2'!E12:GZ12)" +"TRANSPOSE('P2'!E14:BF14)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K4:V4)/12" +"SUM('P2'!K6:V6)/12" +"SUM('P2'!K8:V8)/12" +"SUM('P2'!K12:V12)/12" +"SUM('P2'!K14:V14)/12" +"SUM('P2'!W4:AH4)/12" +"SUM('P2'!W6:AH6)/12" +"SUM('P2'!W8:AH8)/12" +"SUM('P2'!W12:AH12)/12" +"SUM('P2'!W14:AH14)/12" +"SUM('P2'!AI4:AT4)/12" +"SUM('P2'!AI6:AT6)/12" +"SUM('P2'!AI8:AT8)/12" +"SUM('P2'!AI12:AT12)/12" +"SUM('P2'!AI14:AT14)/12" +"SUM('P2'!AU4:BF4)/12" +"SUM('P2'!AU6:BF6)/12" +"SUM('P2'!AU8:BF8)/12" +"SUM('P2'!AU12:BF12)/12" +"SUM('P2'!AU14:BF14)/12" +"SUM('P2'!BG4:BR4)/12" +"SUM('P2'!BG6:BR6)/12" +"SUM('P2'!BG8:BR8)/12" +"SUM('P2'!BG12:BR12)/12" +"SUM('P2'!BG14:BR14)/12" +"SUM('P2'!BS4:CD4)/12" +"SUM('P2'!BS6:CD6)/12" +"SUM('P2'!BS8:CD8)/12" +"SUM('P2'!BS12:CD12)/12" +"SUM('P2'!BS14:CD14)/12" +"SUM('P2'!CE4:CP4)/12" +"SUM('P2'!CE6:CP6)/12" +"SUM('P2'!CE8:CP8)/12" +"SUM('P2'!CE12:CP12)/12" +"SUM('P2'!CE14:CP14)/12" +"SUM('P2'!CQ4:DB4)/12" +"SUM('P2'!CQ6:DB6)/12" +"SUM('P2'!CQ8:DB8)/12" +"SUM('P2'!CQ12:DB12)/12" +"SUM('P2'!CQ14:DB14)/12" +"SUM('P2'!DC4:DN4)/12" +"SUM('P2'!DC6:DN6)/12" +"SUM('P2'!DC8:DN8)/12" +"SUM('P2'!DC12:DN12)/12" +"SUM('P2'!DC14:DN14)/12" +"SUM('P2'!DO4:DZ4)/12" +"SUM('P2'!DO6:DZ6)/12" +"SUM('P2'!DO8:DZ8)/12" +"SUM('P2'!DO12:DZ12)/12" +"SUM('P2'!DO14:DZ14)/12" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E5:BF5)" +"TRANSPOSE('P2'!E7:BF7)" +"TRANSPOSE('P2'!E9:BF9)" +"TRANSPOSE('P2'!E13:GZ13)" +"TRANSPOSE('P2'!E15:BF15)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K5:V5)/12" +"SUM('P2'!K7:V7)/12" +"SUM('P2'!K9:V9)/12" +"SUM('P2'!K13:V13)/12" +"SUM('P2'!K15:V15)/12" +"SUM('P2'!W5:AH5)/12" +"SUM('P2'!W7:AH7)/12" +"SUM('P2'!W9:AH9)/12" +"SUM('P2'!W13:AH13)/12" +"SUM('P2'!W15:AH15)/12" +"SUM('P2'!AI5:AT5)/12" +"SUM('P2'!AI7:AT7)/12" +"SUM('P2'!AI9:AT9)/12" +"SUM('P2'!AI13:AT13)/12" +"SUM('P2'!AI15:AT15)/12" +"SUM('P2'!AU5:BF5)/12" +"SUM('P2'!AU7:BF7)/12" +"SUM('P2'!AU9:BF9)/12" +"SUM('P2'!AU13:BF13)/12" +"SUM('P2'!AU15:BF15)/12" +"SUM('P2'!BG5:BR5)/12" +"SUM('P2'!BG7:BR7)/12" +"SUM('P2'!BG9:BR9)/12" +"SUM('P2'!BG13:BR13)/12" +"SUM('P2'!BG15:BR15)/12" +"SUM('P2'!BS5:CD5)/12" +"SUM('P2'!BS7:CD7)/12" +"SUM('P2'!BS9:CD9)/12" +"SUM('P2'!BS13:CD13)/12" +"SUM('P2'!BS15:CD15)/12" +"SUM('P2'!CE5:CP5)/12" +"SUM('P2'!CE7:CP7)/12" +"SUM('P2'!CE9:CP9)/12" +"SUM('P2'!CE13:CP13)/12" +"SUM('P2'!CE15:CP15)/12" +"SUM('P2'!CQ5:DB5)/12" +"SUM('P2'!CQ7:DB7)/12" +"SUM('P2'!CQ9:DB9)/12" +"SUM('P2'!CQ13:DB13)/12" +"SUM('P2'!CQ15:DB15)/12" +"SUM('P2'!DC5:DN5)/12" +"SUM('P2'!DC7:DN7)/12" +"SUM('P2'!DC9:DN9)/12" +"SUM('P2'!DC13:DN13)/12" +"SUM('P2'!DC15:DN15)/12" +"SUM('P2'!DO5:DZ5)/12" +"SUM('P2'!DO7:DZ7)/12" +"SUM('P2'!DO9:DZ9)/12" +"SUM('P2'!DO13:DZ13)/12" +"SUM('P2'!DO15:DZ15)/12" +"crvDate" +"A1" +"A1" +"TRANSPOSE(P2Sun!E5:BF5)" +"TRANSPOSE(P2Sun!E7:BF7)" +"TRANSPOSE(P2Sun!E9:BF9)" +"TRANSPOSE(P2Sun!E13:GZ13)" +"TRANSPOSE(P2Sun!E15:BF15)" +"B3-P3" +"EOMONTH(A3,1)" +"TRANSPOSE(P2Sun!F17:BG17)" +"SUM(P2Sun!K5:V5)/12" +"SUM(P2Sun!K7:V7)/12" +"SUM(P2Sun!K9:V9)/12" +"SUM(P2Sun!K13:V13)/12" +"SUM(P2Sun!K15:V15)/12" +"SUM(P2Sun!W5:AH5)/12" +"SUM(P2Sun!W7:AH7)/12" +"SUM(P2Sun!W9:AH9)/12" +"SUM(P2Sun!W13:AH13)/12" +"SUM(P2Sun!W15:AH15)/12" +"SUM(P2Sun!AI5:AT5)/12" +"SUM(P2Sun!AI7:AT7)/12" +"SUM(P2Sun!AI9:AT9)/12" +"SUM(P2Sun!AI13:AT13)/12" +"SUM(P2Sun!AI15:AT15)/12" +"SUM(P2Sun!AU5:BF5)/12" +"SUM(P2Sun!AU7:BF7)/12" +"SUM(P2Sun!AU9:BF9)/12" +"SUM(P2Sun!AU13:BF13)/12" +"SUM(P2Sun!AU15:BF15)/12" +"SUM(P2Sun!BG5:BR5)/12" +"SUM(P2Sun!BG7:BR7)/12" +"SUM(P2Sun!BG9:BR9)/12" +"SUM(P2Sun!BG13:BR13)/12" +"SUM(P2Sun!BG15:BR15)/12" +"SUM(P2Sun!BS5:CD5)/12" +"SUM(P2Sun!BS7:CD7)/12" +"SUM(P2Sun!BS9:CD9)/12" +"SUM(P2Sun!BS13:CD13)/12" +"SUM(P2Sun!BS15:CD15)/12" +"SUM(P2Sun!CE5:CP5)/12" +"SUM(P2Sun!CE7:CP7)/12" +"SUM(P2Sun!CE9:CP9)/12" +"SUM(P2Sun!CE13:CP13)/12" +"SUM(P2Sun!CE15:CP15)/12" +"SUM(P2Sun!CQ5:DB5)/12" +"SUM(P2Sun!CQ7:DB7)/12" +"SUM(P2Sun!CQ9:DB9)/12" +"SUM(P2Sun!CQ13:DB13)/12" +"SUM(P2Sun!CQ15:DB15)/12" +"SUM(P2Sun!DC5:DN5)/12" +"SUM(P2Sun!DC7:DN7)/12" +"SUM(P2Sun!DC9:DN9)/12" +"SUM(P2Sun!DC13:DN13)/12" +"SUM(P2Sun!DC15:DN15)/12" +"SUM(P2Sun!DO5:DZ5)/12" +"SUM(P2Sun!DO7:DZ7)/12" +"SUM(P2Sun!DO9:DZ9)/12" +"SUM(P2Sun!DO13:DZ13)/12" +"SUM(P2Sun!DO15:DZ15)/12" +"[5]Tregion!$A7" +"[5]Tregion!$C7" +"[6]Tregion!$C7" +"[7]Tregion!$C7" +"[8]Tregion!$C7" +"[9]Tregion!$C7" +"[10]Tbasis!$D6" +"[11]Tregion!$C7" +"[12]Tregion!$C7" +"[4]Curves!$A13" +"[4]Curves!$E13" +"AR7+0.1" +"AM7+AN7" +"[4]Curves!$J13" +"AM7+AP7" +"[4]Curves!$K13" +"AM7+AR7" +"[4]Curves!$G13" +"AM7+AT7" +"AR12" +"[5]Tregion!$A7" +"[5]Tregion!$G7" +"[6]Tregion!$G7" +"[7]Tregion!$G7" +"[8]Tregion!$G7" +"[9]Tregion!$G7" +"[10]Tbasis!$E6" +"[11]Tregion!$G7" +"[12]Tregion!$G7" +"[4]Curves!$A13" +"[4]Curves!$E13" +"[4]Curves!$J13" +"AO7+0.1" +"[4]Curves!$K13" +"[4]Curves!$G13" +"AO12" +"[5]Tregion!$A7" +"[5]Tregion!$G7" +"[6]Tregion!$G7" +"[7]Tregion!$G7" +"[8]Tregion!$G7" +"[9]Tregion!$G7" +"[10]Tbasis!$E6" +"[11]Tregion!$G7" +"[12]Tregion!$G7" +"[4]Curves!$A13" +"[4]Curves!$E13" +"[4]Curves!$J13" +"AO7+0.1" +"[4]Curves!$K13" +"[4]Curves!$G13" +"AO12" +"[5]Tregion!$J7" +"[5]Tregion!$P7" +"[6]Tregion!$P7" +"[7]Tregion!$P7" +"[8]Tregion!$P7" +"[9]Tregion!$P7" +"[11]Tregion!$P7" +"[12]Tregion!$P7" +"A7" +"[5]Tregion!$J7" +"[5]Tregion!$L7" +"[6]Tregion!$L7" +"[7]Tregion!$L7" +"[8]Tregion!$L7" +"[9]Tregion!$L7" +"[11]Tregion!$L7" +"[12]Tregion!$L7" +"crvDate" +"'P2'!K4" +"'P2'!P4" +"AVERAGE('P2'!S4:V4)" +"'P2'!W4" +"AVERAGE('P2'!Z4:AB4)" +"AVERAGE('P2'!AC4:AE4)" +"AVERAGE('P2'!AF4:AH4)" +"AVERAGE('P2'!W4:AH4)" +"AVERAGE('P2'!AI4:AT4)" +"AVERAGE('P2'!AU4:BF4)" +"AVERAGE('P2'!BG4:BI4,'P2'!BS4:BU4,'P2'!CE4:CG4,'P2'!CQ4:CS4,'P2'!DC4:DE4,'P2'!DO4:DQ4,'P2'!EA4:EC4,'P2'!EM4:EO4,'P2'!EY4:FA4,'P2'!FK4:FM4)" +"AVERAGE('P2'!BJ4:BL4,'P2'!BV4:BX4,'P2'!CH4:CJ4,'P2'!CT4:CV4,'P2'!DF4:DH4,'P2'!DR4:DT4,'P2'!ED4:EF4,'P2'!EP4:ER4,'P2'!FB4:FD4,'P2'!FN4:FP4)" +"AVERAGE('P2'!BM4:BO4,'P2'!BY4:CA4,'P2'!CK4:CM4,'P2'!CW4:CY4,'P2'!DI4:DK4,'P2'!DU4:DW4,'P2'!EG4:EI4,'P2'!ES4:EU4,'P2'!FE4:FG4,'P2'!FQ4:FS4)" +"AVERAGE('P2'!BP4:BR4,'P2'!CB4:CD4,'P2'!CN4:CP4,'P2'!CZ4:DB4,'P2'!DL4:DN4,'P2'!DX4:DZ4,'P2'!EJ4:EL4,'P2'!EV4:EX4,'P2'!FH4:FJ4,'P2'!FT4:FV4)" +"AVERAGE('P2'!BG4:FV4)" +"'P2'!K6" +"'P2'!P6" +"AVERAGE('P2'!S6:V6)" +"'P2'!W6" +"AVERAGE('P2'!Z6:AB6)" +"AVERAGE('P2'!AC6:AE6)" +"AVERAGE('P2'!AF6:AH6)" +"AVERAGE('P2'!W6:AH6)" +"AVERAGE('P2'!AI6:AT6)" +"AVERAGE('P2'!AU6:BF6)" +"AVERAGE('P2'!BG6:BI6,'P2'!BS6:BU6,'P2'!CE6:CG6,'P2'!CQ6:CS6,'P2'!DC6:DE6,'P2'!DO6:DQ6,'P2'!EA6:EC6,'P2'!EM6:EO6,'P2'!EY6:FA6,'P2'!FK6:FM6)" +"AVERAGE('P2'!BJ6:BL6,'P2'!BV6:BX6,'P2'!CH6:CJ6,'P2'!CT6:CV6,'P2'!DF6:DH6,'P2'!DR6:DT6,'P2'!ED6:EF6,'P2'!EP6:ER6,'P2'!FB6:FD6,'P2'!FN6:FP6)" +"AVERAGE('P2'!BM6:BO6,'P2'!BY6:CA6,'P2'!CK6:CM6,'P2'!CW6:CY6,'P2'!DI6:DK6,'P2'!DU6:DW6,'P2'!EG6:EI6,'P2'!ES6:EU6,'P2'!FE6:FG6,'P2'!FQ6:FS6)" +"AVERAGE('P2'!BP6:BR6,'P2'!CB6:CD6,'P2'!CN6:CP6,'P2'!CZ6:DB6,'P2'!DL6:DN6,'P2'!DX6:DZ6,'P2'!EJ6:EL6,'P2'!EV6:EX6,'P2'!FH6:FJ6,'P2'!FT6:FV6)" +"AVERAGE('P2'!BG6:FV6)" +"'P2'!K8" +"'P2'!P8" +"AVERAGE('P2'!S8:V8)" +"'P2'!W8" +"AVERAGE('P2'!Z8:AB8)" +"AVERAGE('P2'!AC8:AE8)" +"AVERAGE('P2'!AF8:AH8)" +"AVERAGE('P2'!W8:AH8)" +"AVERAGE('P2'!AI8:AT8)" +"AVERAGE('P2'!AU8:BF8)" +"AVERAGE('P2'!BG8:BI8,'P2'!BS8:BU8,'P2'!CE8:CG8,'P2'!CQ8:CS8,'P2'!DC8:DE8,'P2'!DO8:DQ8,'P2'!EA8:EC8,'P2'!EM8:EO8,'P2'!EY8:FA8,'P2'!FK8:FM8)" +"AVERAGE('P2'!BJ8:BL8,'P2'!BV8:BX8,'P2'!CH8:CJ8,'P2'!CT8:CV8,'P2'!DF8:DH8,'P2'!DR8:DT8,'P2'!ED8:EF8,'P2'!EP8:ER8,'P2'!FB8:FD8,'P2'!FN8:FP8)" +"AVERAGE('P2'!BM8:BO8,'P2'!BY8:CA8,'P2'!CK8:CM8,'P2'!CW8:CY8,'P2'!DI8:DK8,'P2'!DU8:DW8,'P2'!EG8:EI8,'P2'!ES8:EU8,'P2'!FE8:FG8,'P2'!FQ8:FS8)" +"AVERAGE('P2'!BP8:BR8,'P2'!CB8:CD8,'P2'!CN8:CP8,'P2'!CZ8:DB8,'P2'!DL8:DN8,'P2'!DX8:DZ8,'P2'!EJ8:EL8,'P2'!EV8:EX8,'P2'!FH8:FJ8,'P2'!FT8:FV8)" +"AVERAGE('P2'!BG8:FV8)" +"'P2'!K10" +"'P2'!P10" +"AVERAGE('P2'!S10:V10)" +"'P2'!W10" +"AVERAGE('P2'!Z10:AB10)" +"AVERAGE('P2'!AC10:AE10)" +"AVERAGE('P2'!AF10:AH10)" +"AVERAGE('P2'!W10:AH10)" +"AVERAGE('P2'!AI10:AT10)" +"AVERAGE('P2'!AU10:BF10)" +"AVERAGE('P2'!BG10:BI10,'P2'!BS10:BU10,'P2'!CE10:CG10,'P2'!CQ10:CS10,'P2'!DC10:DE10,'P2'!DO10:DQ10,'P2'!EA10:EC10,'P2'!EM10:EO10,'P2'!EY10:FA10,'P2'!FK10:FM10)" +"AVERAGE('P2'!BJ10:BL10,'P2'!BV10:BX10,'P2'!CH10:CJ10,'P2'!CT10:CV10,'P2'!DF10:DH10,'P2'!DR10:DT10,'P2'!ED10:EF10,'P2'!EP10:ER10,'P2'!FB10:FD10,'P2'!FN10:FP10)" +"AVERAGE('P2'!BM10:BO10,'P2'!BY10:CA10,'P2'!CK10:CM10,'P2'!CW10:CY10,'P2'!DI10:DK10,'P2'!DU10:DW10,'P2'!EG10:EI10,'P2'!ES10:EU10,'P2'!FE10:FG10,'P2'!FQ10:FS10)" +"AVERAGE('P2'!BP10:BR10,'P2'!CB10:CD10,'P2'!CN10:CP10,'P2'!CZ10:DB10,'P2'!DL10:DN10,'P2'!DX10:DZ10,'P2'!EJ10:EL10,'P2'!EV10:EX10,'P2'!FH10:FJ10,'P2'!FT10:FV10)" +"AVERAGE('P2'!BG10:FV10)" +"'P2'!K12" +"'P2'!P12" +"AVERAGE('P2'!S12:V12)" +"'P2'!W12" +"AVERAGE('P2'!Z12:AB12)" +"AVERAGE('P2'!AC12:AE12)" +"AVERAGE('P2'!AF12:AH12)" +"AVERAGE('P2'!W12:AH12)" +"AVERAGE('P2'!AI12:AT12)" +"AVERAGE('P2'!AU12:BF12)" +"AVERAGE('P2'!BG12:BI12,'P2'!BS12:BU12,'P2'!CE12:CG12,'P2'!CQ12:CS12,'P2'!DC12:DE12,'P2'!DO12:DQ12,'P2'!EA12:EC12,'P2'!EM12:EO12,'P2'!EY12:FA12,'P2'!FK12:FM12)" +"AVERAGE('P2'!BJ12:BL12,'P2'!BV12:BX12,'P2'!CH12:CJ12,'P2'!CT12:CV12,'P2'!DF12:DH12,'P2'!DR12:DT12,'P2'!ED12:EF12,'P2'!EP12:ER12,'P2'!FB12:FD12,'P2'!FN12:FP12)" +"AVERAGE('P2'!BM12:BO12,'P2'!BY12:CA12,'P2'!CK12:CM12,'P2'!CW12:CY12,'P2'!DI12:DK12,'P2'!DU12:DW12,'P2'!EG12:EI12,'P2'!ES12:EU12,'P2'!FE12:FG12,'P2'!FQ12:FS12)" +"AVERAGE('P2'!BP12:BR12,'P2'!CB12:CD12,'P2'!CN12:CP12,'P2'!CZ12:DB12,'P2'!DL12:DN12,'P2'!DX12:DZ12,'P2'!EJ12:EL12,'P2'!EV12:EX12,'P2'!FH12:FJ12,'P2'!FT12:FV12)" +"AVERAGE('P2'!BG12:FV12)" +"'P2'!K14" +"'P2'!P14" +"AVERAGE('P2'!S14:V14)" +"'P2'!W14" +"AVERAGE('P2'!Z14:AB14)" +"AVERAGE('P2'!AC14:AE14)" +"AVERAGE('P2'!AF14:AH14)" +"AVERAGE('P2'!W14:AH14)" +"AVERAGE('P2'!AI14:AT14)" +"AVERAGE('P2'!AU14:BF14)" +"AVERAGE('P2'!BG14:BI14,'P2'!BS14:BU14,'P2'!CE14:CG14,'P2'!CQ14:CS14,'P2'!DC14:DE14,'P2'!DO14:DQ14,'P2'!EA14:EC14,'P2'!EM14:EO14,'P2'!EY14:FA14,'P2'!FK14:FM14)" +"AVERAGE('P2'!BJ14:BL14,'P2'!BV14:BX14,'P2'!CH14:CJ14,'P2'!CT14:CV14,'P2'!DF14:DH14,'P2'!DR14:DT14,'P2'!ED14:EF14,'P2'!EP14:ER14,'P2'!FB14:FD14,'P2'!FN14:FP14)" +"AVERAGE('P2'!BM14:BO14,'P2'!BY14:CA14,'P2'!CK14:CM14,'P2'!CW14:CY14,'P2'!DI14:DK14,'P2'!DU14:DW14,'P2'!EG14:EI14,'P2'!ES14:EU14,'P2'!FE14:FG14,'P2'!FQ14:FS14)" +"AVERAGE('P2'!BP14:BR14,'P2'!CB14:CD14,'P2'!CN14:CP14,'P2'!CZ14:DB14,'P2'!DL14:DN14,'P2'!DX14:DZ14,'P2'!EJ14:EL14,'P2'!EV14:EX14,'P2'!FH14:FJ14,'P2'!FT14:FV14)" +"AVERAGE('P2'!BG14:FV14)" +"'P2'!K16" +"'P2'!P16" +"AVERAGE('P2'!S16:V16)" +"'P2'!W16" +"AVERAGE('P2'!Z16:AB16)" +"AVERAGE('P2'!AC16:AE16)" +"AVERAGE('P2'!AF16:AH16)" +"AVERAGE('P2'!W16:AH16)" +"AVERAGE('P2'!AI16:AT16)" +"AVERAGE('P2'!AU16:BF16)" +"AVERAGE('P2'!BG16:BI16,'P2'!BS16:BU16,'P2'!CE16:CG16,'P2'!CQ16:CS16,'P2'!DC16:DE16,'P2'!DO16:DQ16,'P2'!EA16:EC16,'P2'!EM16:EO16,'P2'!EY16:FA16,'P2'!FK16:FM16)" +"AVERAGE('P2'!BJ16:BL16,'P2'!BV16:BX16,'P2'!CH16:CJ16,'P2'!CT16:CV16,'P2'!DF16:DH16,'P2'!DR16:DT16,'P2'!ED16:EF16,'P2'!EP16:ER16,'P2'!FB16:FD16,'P2'!FN16:FP16)" +"AVERAGE('P2'!BM16:BO16,'P2'!BY16:CA16,'P2'!CK16:CM16,'P2'!CW16:CY16,'P2'!DI16:DK16,'P2'!DU16:DW16,'P2'!EG16:EI16,'P2'!ES16:EU16,'P2'!FE16:FG16,'P2'!FQ16:FS16)" +"AVERAGE('P2'!BP16:BR16,'P2'!CB16:CD16,'P2'!CN16:CP16,'P2'!CZ16:DB16,'P2'!DL16:DN16,'P2'!DX16:DZ16,'P2'!EJ16:EL16,'P2'!EV16:EX16,'P2'!FH16:FJ16,'P2'!FT16:FV16)" +"AVERAGE('P2'!BG16:FV16)" +"C4-C26" +"crvDate-2" +"'Power West Price Peak'!A2" +"'P2'!K5" +"'P2'!P5" +"AVERAGE('P2'!S5:V5)" +"AVERAGE('P2'!Z5:AB5)" +"AVERAGE('P2'!AC5:AE5)" +"AVERAGE('P2'!AF5:AH5)" +"AVERAGE('P2'!W5:AH5)" +"AVERAGE('P2'!AI5:AT5)" +"AVERAGE('P2'!AU5:BF5)" +"AVERAGE('P2'!BG5:BI5,'P2'!BS5:BU5,'P2'!CE5:CG5,'P2'!CQ5:CS5,'P2'!DC5:DE5,'P2'!DO5:DQ5,'P2'!EA5:EC5,'P2'!EM5:EO5,'P2'!EY5:FA5,'P2'!FK5:FM5)" +"AVERAGE('P2'!BJ5:BL5,'P2'!BV5:BX5,'P2'!CH5:CJ5,'P2'!CT5:CV5,'P2'!DF5:DH5,'P2'!DR5:DT5,'P2'!ED5:EF5,'P2'!EP5:ER5,'P2'!FB5:FD5,'P2'!FN5:FP5)" +"AVERAGE('P2'!BM5:BO5,'P2'!BY5:CA5,'P2'!CK5:CM5,'P2'!CW5:CY5,'P2'!DI5:DK5,'P2'!DU5:DW5,'P2'!EG5:EI5,'P2'!ES5:EU5,'P2'!FE5:FG5,'P2'!FQ5:FS5)" +"AVERAGE('P2'!BP5:BR5,'P2'!CB5:CD5,'P2'!CN5:CP5,'P2'!CZ5:DB5,'P2'!DL5:DN5,'P2'!DX5:DZ5,'P2'!EJ5:EL5,'P2'!EV5:EX5,'P2'!FH5:FJ5,'P2'!FT5:FV5)" +"AVERAGE('P2'!BG5:FV5)" +"'P2'!K7" +"'P2'!P7" +"AVERAGE('P2'!S7:V7)" +"AVERAGE('P2'!Z7:AB7)" +"AVERAGE('P2'!AC7:AE7)" +"AVERAGE('P2'!AF7:AH7)" +"AVERAGE('P2'!W7:AH7)" +"AVERAGE('P2'!AI7:AT7)" +"AVERAGE('P2'!AU7:BF7)" +"AVERAGE('P2'!BG7:BI7,'P2'!BS7:BU7,'P2'!CE7:CG7,'P2'!CQ7:CS7,'P2'!DC7:DE7,'P2'!DO7:DQ7,'P2'!EA7:EC7,'P2'!EM7:EO7,'P2'!EY7:FA7,'P2'!FK7:FM7)" +"AVERAGE('P2'!BJ7:BL7,'P2'!BV7:BX7,'P2'!CH7:CJ7,'P2'!CT7:CV7,'P2'!DF7:DH7,'P2'!DR7:DT7,'P2'!ED7:EF7,'P2'!EP7:ER7,'P2'!FB7:FD7,'P2'!FN7:FP7)" +"AVERAGE('P2'!BM7:BO7,'P2'!BY7:CA7,'P2'!CK7:CM7,'P2'!CW7:CY7,'P2'!DI7:DK7,'P2'!DU7:DW7,'P2'!EG7:EI7,'P2'!ES7:EU7,'P2'!FE7:FG7,'P2'!FQ7:FS7)" +"AVERAGE('P2'!BP7:BR7,'P2'!CB7:CD7,'P2'!CN7:CP7,'P2'!CZ7:DB7,'P2'!DL7:DN7,'P2'!DX7:DZ7,'P2'!EJ7:EL7,'P2'!EV7:EX7,'P2'!FH7:FJ7,'P2'!FT7:FV7)" +"AVERAGE('P2'!BG7:FV7)" +"'P2'!K9" +"'P2'!P9" +"AVERAGE('P2'!S9:V9)" +"AVERAGE('P2'!Z9:AB9)" +"AVERAGE('P2'!AC9:AE9)" +"AVERAGE('P2'!AF9:AH9)" +"AVERAGE('P2'!W9:AH9)" +"AVERAGE('P2'!AI9:AT9)" +"AVERAGE('P2'!AU9:BF9)" +"AVERAGE('P2'!BG9:BI9,'P2'!BS9:BU9,'P2'!CE9:CG9,'P2'!CQ9:CS9,'P2'!DC9:DE9,'P2'!DO9:DQ9,'P2'!EA9:EC9,'P2'!EM9:EO9,'P2'!EY9:FA9,'P2'!FK9:FM9)" +"AVERAGE('P2'!BJ9:BL9,'P2'!BV9:BX9,'P2'!CH9:CJ9,'P2'!CT9:CV9,'P2'!DF9:DH9,'P2'!DR9:DT9,'P2'!ED9:EF9,'P2'!EP9:ER9,'P2'!FB9:FD9,'P2'!FN9:FP9)" +"AVERAGE('P2'!BM9:BO9,'P2'!BY9:CA9,'P2'!CK9:CM9,'P2'!CW9:CY9,'P2'!DI9:DK9,'P2'!DU9:DW9,'P2'!EG9:EI9,'P2'!ES9:EU9,'P2'!FE9:FG9,'P2'!FQ9:FS9)" +"AVERAGE('P2'!BP9:BR9,'P2'!CB9:CD9,'P2'!CN9:CP9,'P2'!CZ9:DB9,'P2'!DL9:DN9,'P2'!DX9:DZ9,'P2'!EJ9:EL9,'P2'!EV9:EX9,'P2'!FH9:FJ9,'P2'!FT9:FV9)" +"AVERAGE('P2'!BG9:FV9)" +"'P2'!K11" +"'P2'!P11" +"AVERAGE('P2'!S11:V11)" +"AVERAGE('P2'!Z11:AB11)" +"AVERAGE('P2'!AC11:AE11)" +"AVERAGE('P2'!AF11:AH11)" +"AVERAGE('P2'!W11:AH11)" +"AVERAGE('P2'!AI11:AT11)" +"AVERAGE('P2'!AU11:BF11)" +"AVERAGE('P2'!BG11:BI11,'P2'!BS11:BU11,'P2'!CE11:CG11,'P2'!CQ11:CS11,'P2'!DC11:DE11,'P2'!DO11:DQ11,'P2'!EA11:EC11,'P2'!EM11:EO11,'P2'!EY11:FA11,'P2'!FK11:FM11)" +"AVERAGE('P2'!BJ11:BL11,'P2'!BV11:BX11,'P2'!CH11:CJ11,'P2'!CT11:CV11,'P2'!DF11:DH11,'P2'!DR11:DT11,'P2'!ED11:EF11,'P2'!EP11:ER11,'P2'!FB11:FD11,'P2'!FN11:FP11)" +"AVERAGE('P2'!BM11:BO11,'P2'!BY11:CA11,'P2'!CK11:CM11,'P2'!CW11:CY11,'P2'!DI11:DK11,'P2'!DU11:DW11,'P2'!EG11:EI11,'P2'!ES11:EU11,'P2'!FE11:FG11,'P2'!FQ11:FS11)" +"AVERAGE('P2'!BP11:BR11,'P2'!CB11:CD11,'P2'!CN11:CP11,'P2'!CZ11:DB11,'P2'!DL11:DN11,'P2'!DX11:DZ11,'P2'!EJ11:EL11,'P2'!EV11:EX11,'P2'!FH11:FJ11,'P2'!FT11:FV11)" +"AVERAGE('P2'!BG11:FV11)" +"'P2'!K13" +"'P2'!P13" +"AVERAGE('P2'!S13:V13)" +"AVERAGE('P2'!Z13:AB13)" +"AVERAGE('P2'!AC13:AE13)" +"AVERAGE('P2'!AF13:AH13)" +"AVERAGE('P2'!W13:AH13)" +"AVERAGE('P2'!AI13:AT13)" +"AVERAGE('P2'!AU13:BF13)" +"AVERAGE('P2'!BG13:BI13,'P2'!BS13:BU13,'P2'!CE13:CG13,'P2'!CQ13:CS13,'P2'!DC13:DE13,'P2'!DO13:DQ13,'P2'!EA13:EC13,'P2'!EM13:EO13,'P2'!EY13:FA13,'P2'!FK13:FM13)" +"AVERAGE('P2'!BJ13:BL13,'P2'!BV13:BX13,'P2'!CH13:CJ13,'P2'!CT13:CV13,'P2'!DF13:DH13,'P2'!DR13:DT13,'P2'!ED13:EF13,'P2'!EP13:ER13,'P2'!FB13:FD13,'P2'!FN13:FP13)" +"AVERAGE('P2'!BM13:BO13,'P2'!BY13:CA13,'P2'!CK13:CM13,'P2'!CW13:CY13,'P2'!DI13:DK13,'P2'!DU13:DW13,'P2'!EG13:EI13,'P2'!ES13:EU13,'P2'!FE13:FG13,'P2'!FQ13:FS13)" +"AVERAGE('P2'!BP13:BR13,'P2'!CB13:CD13,'P2'!CN13:CP13,'P2'!CZ13:DB13,'P2'!DL13:DN13,'P2'!DX13:DZ13,'P2'!EJ13:EL13,'P2'!EV13:EX13,'P2'!FH13:FJ13,'P2'!FT13:FV13)" +"AVERAGE('P2'!BG13:FV13)" +"'P2'!K15" +"'P2'!P15" +"AVERAGE('P2'!S15:V15)" +"AVERAGE('P2'!Z15:AB15)" +"AVERAGE('P2'!AC15:AE15)" +"AVERAGE('P2'!AF15:AH15)" +"AVERAGE('P2'!W15:AH15)" +"AVERAGE('P2'!AI15:AT15)" +"AVERAGE('P2'!AU15:BF15)" +"AVERAGE('P2'!BG15:BI15,'P2'!BS15:BU15,'P2'!CE15:CG15,'P2'!CQ15:CS15,'P2'!DC15:DE15,'P2'!DO15:DQ15,'P2'!EA15:EC15,'P2'!EM15:EO15,'P2'!EY15:FA15,'P2'!FK15:FM15)" +"AVERAGE('P2'!BJ15:BL15,'P2'!BV15:BX15,'P2'!CH15:CJ15,'P2'!CT15:CV15,'P2'!DF15:DH15,'P2'!DR15:DT15,'P2'!ED15:EF15,'P2'!EP15:ER15,'P2'!FB15:FD15,'P2'!FN15:FP15)" +"AVERAGE('P2'!BM15:BO15,'P2'!BY15:CA15,'P2'!CK15:CM15,'P2'!CW15:CY15,'P2'!DI15:DK15,'P2'!DU15:DW15,'P2'!EG15:EI15,'P2'!ES15:EU15,'P2'!FE15:FG15,'P2'!FQ15:FS15)" +"AVERAGE('P2'!BP15:BR15,'P2'!CB15:CD15,'P2'!CN15:CP15,'P2'!CZ15:DB15,'P2'!DL15:DN15,'P2'!DX15:DZ15,'P2'!EJ15:EL15,'P2'!EV15:EX15,'P2'!FH15:FJ15,'P2'!FT15:FV15)" +"AVERAGE('P2'!BG15:FV15)" +"'P2'!K17" +"'P2'!P17" +"AVERAGE('P2'!S17:V17)" +"AVERAGE('P2'!Z17:AB17)" +"AVERAGE('P2'!AC17:AE17)" +"AVERAGE('P2'!AF17:AH17)" +"AVERAGE('P2'!W17:AH17)" +"AVERAGE('P2'!AI17:AT17)" +"AVERAGE('P2'!AU17:BF17)" +"AVERAGE('P2'!BG17:BI17,'P2'!BS17:BU17,'P2'!CE17:CG17,'P2'!CQ17:CS17,'P2'!DC17:DE17,'P2'!DO17:DQ17,'P2'!EA17:EC17,'P2'!EM17:EO17,'P2'!EY17:FA17,'P2'!FK17:FM17)" +"AVERAGE('P2'!BJ17:BL17,'P2'!BV17:BX17,'P2'!CH17:CJ17,'P2'!CT17:CV17,'P2'!DF17:DH17,'P2'!DR17:DT17,'P2'!ED17:EF17,'P2'!EP17:ER17,'P2'!FB17:FD17,'P2'!FN17:FP17)" +"AVERAGE('P2'!BM17:BO17,'P2'!BY17:CA17,'P2'!CK17:CM17,'P2'!CW17:CY17,'P2'!DI17:DK17,'P2'!DU17:DW17,'P2'!EG17:EI17,'P2'!ES17:EU17,'P2'!FE17:FG17,'P2'!FQ17:FS17)" +"AVERAGE('P2'!BP17:BR17,'P2'!CB17:CD17,'P2'!CN17:CP17,'P2'!CZ17:DB17,'P2'!DL17:DN17,'P2'!DX17:DZ17,'P2'!EJ17:EL17,'P2'!EV17:EX17,'P2'!FH17:FJ17,'P2'!FT17:FV17)" +"AVERAGE('P2'!BG17:FV17)" +"C4-C27" +"A2-2" +"R31-R15" +"R29-R26" +"('P2'!Q5+'P2'!Q21*Q$2)/(Q$2+1)" +"('P2'!Q7+'P2'!Q22*Q$2)/(Q$2+1)" +"('P2'!Q9+'P2'!Q23*Q$2)/(Q$2+1)" +"('P2'!Q11+'P2'!Q24*Q$2)/(Q$2+1)" +"('P2'!Q13+'P2'!Q25*Q$2)/(Q$2+1)" +"('P2'!Q15+'P2'!Q26*Q$2)/(Q$2+1)" +"('P2'!Q17+'P2'!Q27*Q$2)/(Q$2+1)" +"R20-R15" +"10/31" +"PrReportDate" +"WORKDAY(A2, 1, Holidays)" +"WORKDAY(B7, 1, Holidays)" +"B7" +"#REF!" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,4)" +"AVERAGE(B9:B9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,3)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,5)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,6)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,2)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,7)" +"IF(ISNUMBER(VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE)),VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE),0)" +"AVERAGE(B18:I18)" +"IF(ISNUMBER(VLOOKUP(AG$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE)),VLOOKUP(AG$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE),"""")" +"B9-B47" +"'Power Price PRINT'!A46" +"CONCATENATE(IF(MONTH(crvDate)<10,CONCATENATE(0,MONTH(crvDate)),MONTH(crvDate)),""-"",DAY(crvDate),""-"",YEAR(crvDate),""WestPrice.xls"")" +"crvDate-1" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$D$6,10,0,17,1))*17+ 8* 'Curve Summary Backup'!$D$38)/25), 'Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('Curve Summary'!$D$6,10,0,17,1))*17+ 8* 'Curve Summary Backup'!$D$38)/25)" +"(C9*C$5+D9*D$5)/(SUM(C$5:D$5))" +"AVERAGE(G9:H9)" +"AG9" +"AI9" +"AVERAGE(K9:M9)" +"AVERAGE(P9:R9)" +"AM9" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+SUM(AG28:EJ28))/(SUM(C$5:D$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$C$6,10,0,17,1))*17+ 8* 'Curve Summary Backup'!$C$38)/25), 'Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('Curve Summary'!$C$6,10,0,17,1))*17+ 8* 'Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(AG$7,'Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$E$6,10,0,17,1))*17+ 8* 'Curve Summary Backup'!$E$38)/25), 'Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('Curve Summary'!$E$6,10,0,17,1))*17+ 8* 'Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(AG$7,'Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$I$6,10,0,17,1))*17+ 8* 'Curve Summary Backup'!$I$38)/25), 'Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('Curve Summary'!$I$6,10,0,17,1))*17+ 8* 'Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(AG$7,'Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$F$6,10,0,17,1))*17+ 8* 'Curve Summary Backup'!$F$38)/25), 'Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('Curve Summary'!$F$6,10,0,17,1))*17+ 8* 'Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(AG$7,'Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$B$6,10,0,17,1))*17+ 8* 'Curve Summary Backup'!$B$38)/25), 'Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('Curve Summary'!$B$6,10,0,17,1))*17+ 8* 'Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(AG$7,'Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$G$6,10,0,17,1))*17+ 8* 'Curve Summary Backup'!$G$38)/25), 'Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('Curve Summary'!$G$6,10,0,17,1))*17+ 8* 'Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(AG$7,'Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary ALBERTA'!$R$6,9,0,14,1))*14+ 6* 'Curve Summary Backup'!$R$38)/20), 'Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('Curve Summary ALBERTA'!$R$6,9,0,14,1))*14+ 6* 'Curve Summary Backup'!$R$38)/20)" +"VLOOKUP(AG$7,'Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY(Top!C3, -1, Holidays)" +"C8" +"(C9/(VLOOKUP(C$7,'Gas Curve Summary'!$A$7:$L179,4)))*1000" +"AVERAGE(C67:D67)" +"AVERAGE(G67,H67)" +"AVERAGE(G67,H67,J67,N67,O67,S67)" +"X9/AVERAGE('Gas Curve Summary'!$D$31:$D$42)*1000" +"Y9/AVERAGE('Gas Curve Summary'!$D$43:$D$54)*1000" +"Z9/AVERAGE('Gas Curve Summary'!$D$55:$D$66)*1000" +"AA9/AVERAGE('Gas Curve Summary'!$D$67:$D$114)*1000" +"AB9/AVERAGE('Gas Curve Summary'!$D$115:$D$124)*1000" +"AVERAGE(E67,W67,X67,Y67,Z67,AA67,AB67)" +"(C10/(VLOOKUP(C$7,'Gas Curve Summary'!$A$7:$L180,6)))*1000" +"X10/AVERAGE('Gas Curve Summary'!$F$31:$F$42)*1000" +"Y10/AVERAGE('Gas Curve Summary'!$F$43:$F$54)*1000" +"Z10/AVERAGE('Gas Curve Summary'!$F$55:$F$66)*1000" +"AA10/AVERAGE('Gas Curve Summary'!$F$67:$F$114)*1000" +"AB10/AVERAGE('Gas Curve Summary'!$F$115:$F$124)*1000" +"(C11/(VLOOKUP(C$7,'Gas Curve Summary'!$A$7:$L181,8)))*1000" +"X11/AVERAGE('Gas Curve Summary'!$H$31:$H$42)*1000" +"Y11/AVERAGE('Gas Curve Summary'!$H$43:$H$54)*1000" +"Z11/AVERAGE('Gas Curve Summary'!$H$55:$H$66)*1000" +"AA11/AVERAGE('Gas Curve Summary'!$H$67:$H$114)*1000" +"AB11/AVERAGE('Gas Curve Summary'!$H$115:$H$124)*1000" +"(C12/(VLOOKUP(C$7,'Gas Curve Summary'!$A$7:$L182,12)))*1000" +"X12/AVERAGE('Gas Curve Summary'!$L$31:$L$42)*1000" +"Y12/AVERAGE('Gas Curve Summary'!$L$43:$L$54)*1000" +"Z12/AVERAGE('Gas Curve Summary'!$L$55:$L$66)*1000" +"AA12/AVERAGE('Gas Curve Summary'!$L$67:$L$114)*1000" +"AB12/AVERAGE('Gas Curve Summary'!$L$115:$L$124)*1000" +"(C14/(VLOOKUP(C$7,'Gas Curve Summary'!$A$7:$L184,10)))*1000" +"X14/AVERAGE('Gas Curve Summary'!$J$31:$J$42)*1000" +"Y14/AVERAGE('Gas Curve Summary'!$J$43:$J$54)*1000" +"Z14/AVERAGE('Gas Curve Summary'!$J$55:$J$66)*1000" +"AA14/AVERAGE('Gas Curve Summary'!$J$67:$J$114)*1000" +"AB14/AVERAGE('Gas Curve Summary'!$J$115:$J$124)*1000" +"C67-C107" +"A46" +"PrReportDate" +"+'Power Price PRINT'!A6" +"AG8" +"AI8" +"AM8" +"AP8" +"AG7" +"(0.846153846153846*'Off Peak Detail'!D9)+(0.153846153846154*'Off Peak Detail'!D47)" +"(0.75609756097561*'Off Peak Detail'!E9)+(0.24390243902439*'Off Peak Detail'!E47)" +"(C9*C$5+D9*D$5)/(SUM(C$5:D$5))" +"AVERAGE(G9:H9)" +"AVERAGE(K9:M9)" +"AVERAGE(P9:R9)" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+SUM(AG28:EJ28))/(SUM(C$5:D$5)+SUM($AG$5:$EJ$5))" +"(0.794871794871795*'Off Peak Detail'!AA9)+(0.205128205128205*'Off Peak Detail'!AA47)" +"(0.777777777777778*'Off Peak Detail'!AB9)+(0.222222222222222*'Off Peak Detail'!AB47)" +"(0.75609756097561*'Off Peak Detail'!AC9)+(0.24390243902439*'Off Peak Detail'!AC47)" +"(0.789473684210526*'Off Peak Detail'!AD9)+(0.210526315789474*'Off Peak Detail'!AD47)" +"(0.75*'Off Peak Detail'!AF9)+(0.25*'Off Peak Detail'!AF47)" +"(0.743589743589744*'Off Peak Detail'!AZ9)+(0.256410256410256*'Off Peak Detail'!AZ47)" +"(0.783783783783784*'Off Peak Detail'!CV9)+(0.216216216216216*'Off Peak Detail'!CV47)" +"(0.733333333333333*'Off Peak Detail'!D18)+(0.133333333333333*'Off Peak Detail'!D37)+(0.133333333333333*'Off Peak Detail'!D56)" +"(0.607843137254902*'Off Peak Detail'!E18)+(0.196078431372549*'Off Peak Detail'!E37)+(0.196078431372549*'Off Peak Detail'!E56)" +"(0.659574468085106*'Off Peak Detail'!AA18)+(0.170212765957447*'Off Peak Detail'!AA37)+(0.170212765957447*'Off Peak Detail'!AA56)" +"(0.636363636363636*'Off Peak Detail'!AB18)+(0.181818181818182*'Off Peak Detail'!AB37)+(0.181818181818182*'Off Peak Detail'!AB56)" +"(0.607843137254902*'Off Peak Detail'!AC18)+(0.196078431372549*'Off Peak Detail'!AC37)+(0.196078431372549*'Off Peak Detail'!AC56)" +"(0.652173913043478*'Off Peak Detail'!AD18)+(0.173913043478261*'Off Peak Detail'!AD37)+(0.173913043478261*'Off Peak Detail'!AD56)" +"(0.6*'Off Peak Detail'!AF18)+(0.2*'Off Peak Detail'!AF37)+(0.2*'Off Peak Detail'!AF56)" +"(0.63265306122449*'Off Peak Detail'!AH18)+(0.204081632653061*'Off Peak Detail'!AH37)+(0.163265306122449*'Off Peak Detail'!AH56)" +"(0.625*'Off Peak Detail'!AI18)+(0.166666666666667*'Off Peak Detail'!AI37)+(0.208333333333333*'Off Peak Detail'!AI56)" +"(0.625*'Off Peak Detail'!AK18)+(0.208333333333333*'Off Peak Detail'!AK37)+(0.166666666666667*'Off Peak Detail'!AK56)" +"(0.63265306122449*'Off Peak Detail'!AL18)+(0.163265306122449*'Off Peak Detail'!AL37)+(0.204081632653061*'Off Peak Detail'!AL56)" +"(0.617021276595745*'Off Peak Detail'!AZ18)+(0.170212765957447*'Off Peak Detail'!AZ37)+(0.212765957446809*'Off Peak Detail'!AZ56)" +"(0.644444444444444*'Off Peak Detail'!CV18)+(0.177777777777778*'Off Peak Detail'!CV37)+(0.177777777777778*'Off Peak Detail'!CV56)" +"C9-C47" +"AG9*AG$5" +"WORKDAY(A2, -1, HOLIDAYS)" +"C8" +"(C9/(VLOOKUP(C$7,'Gas Curve Summary'!$A$7:$L179,4)))*1000" +"AVERAGE(C67:D67)" +"AVERAGE(G67,H67)" +"AVERAGE(G67,H67,J67,N67,O67,S67)" +"X9/AVERAGE('Gas Curve Summary'!$D$31:$D$42)*1000" +"Y9/AVERAGE('Gas Curve Summary'!$D$43:$D$54)*1000" +"Z9/AVERAGE('Gas Curve Summary'!$D$55:$D$66)*1000" +"AA9/AVERAGE('Gas Curve Summary'!$D$67:$D$114)*1000" +"AB9/AVERAGE('Gas Curve Summary'!$D$115:$D$124)*1000" +"AVERAGE(E67,W67,X67,Y67,Z67,AA67,AB67)" +"(C10/(VLOOKUP(C$7,'Gas Curve Summary'!$A$7:$L180,6)))*1000" +"X10/AVERAGE('Gas Curve Summary'!$F$31:$F$42)*1000" +"Y10/AVERAGE('Gas Curve Summary'!$F$43:$F$54)*1000" +"Z10/AVERAGE('Gas Curve Summary'!$F$55:$F$66)*1000" +"AA10/AVERAGE('Gas Curve Summary'!$F$67:$F$114)*1000" +"AB10/AVERAGE('Gas Curve Summary'!$F$115:$F$124)*1000" +"(C11/(VLOOKUP(C$7,'Gas Curve Summary'!$A$7:$L181,8)))*1000" +"X11/AVERAGE('Gas Curve Summary'!$H$31:$H$42)*1000" +"Y11/AVERAGE('Gas Curve Summary'!$H$43:$H$54)*1000" +"Z11/AVERAGE('Gas Curve Summary'!$H$55:$H$66)*1000" +"AA11/AVERAGE('Gas Curve Summary'!$H$67:$H$114)*1000" +"AB11/AVERAGE('Gas Curve Summary'!$H$115:$H$124)*1000" +"(C12/(VLOOKUP(C$7,'Gas Curve Summary'!$A$7:$L182,12)))*1000" +"X12/AVERAGE('Gas Curve Summary'!$L$31:$L$42)*1000" +"Y12/AVERAGE('Gas Curve Summary'!$L$43:$L$54)*1000" +"Z12/AVERAGE('Gas Curve Summary'!$L$55:$L$66)*1000" +"AA12/AVERAGE('Gas Curve Summary'!$L$67:$L$114)*1000" +"AB12/AVERAGE('Gas Curve Summary'!$L$115:$L$124)*1000" +"(C14/(VLOOKUP(C$7,'Gas Curve Summary'!$A$7:$L184,10)))*1000" +"X14/AVERAGE('Gas Curve Summary'!$J$31:$J$42)*1000" +"Y14/AVERAGE('Gas Curve Summary'!$J$43:$J$54)*1000" +"Z14/AVERAGE('Gas Curve Summary'!$J$55:$J$66)*1000" +"AA14/AVERAGE('Gas Curve Summary'!$J$67:$J$114)*1000" +"AB14/AVERAGE('Gas Curve Summary'!$J$115:$J$124)*1000" +"C67-C107" +"A46" +"+'Power Desk Daily Price'!A6" +"+'Power Desk Daily Price'!AC8" +"+'Power Desk Daily Price'!A27" +"+'Power Desk Daily Price'!AC28" +"+'OP.Power Desk Daily Price'!A8" +"+'OP.Power Desk Daily Price'!A27" +"PrReportDate" +"+'Power Price PRINT'!A6" +"B7" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,4)" +"AVERAGE(B9:J9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,3)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,5)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,6)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,2)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,7)" +"IF(ISNUMBER(VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE)),VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE),0)" +"B9-B47" +"'Power Price PRINT'!A46" +"PrReportDate" +"+'Power Price PRINT'!A6" +"WORKDAY(A2, 1, Holidays)" +"B7+1" +"B7" +"#REF!" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,4)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,3)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,5)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,9)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,6)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,2)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,7)" +"VLOOKUP(Z$8,'Off Peak Curve Sum'!$A$7:$AG$54,7)+14.75" +"IF(ISNUMBER(VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE)),VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE),0)" +"IF(ISNUMBER(VLOOKUP(AK$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE)),VLOOKUP(AK$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE),"""")" +"B9-B47" +"'Power Price PRINT'!A46" +"+'Power Price PRINT'!A6" +"'Power Price PRINT'!C66" +"'Power Price PRINT'!G66" +"'Power Price PRINT'!H66" +"'Power Price PRINT'!J66" +"'Power Price PRINT'!S66" +"'Power Price PRINT'!W66" +"+'Power Price PRINT'!A67" +"+'Power Price PRINT'!G67" +"+'Power Price PRINT'!H67" +"+'Power Price PRINT'!J67" +"+'Power Price PRINT'!S67" +"+'Power Price PRINT'!W67" +"'Power Off-Peak Prices PRINT'!B66" +"C9" +"G9" +"J9" +"+'Power Off-Peak Prices PRINT'!AC66" +"'[15]Power Ogg-Peak Prices PRINT'!G67" +"'Power Off-Peak Prices PRINT'!H67" +"'Power Off-Peak Prices PRINT'!J67" +"'Power Off-Peak Prices PRINT'!N67" +"'Power Off-Peak Prices PRINT'!S67" +"'[16]Power Off-Peak Pricew PRINT'!W67" +"+'Power Off-Peak Prices PRINT'!A67" +"+'Power Off-Peak Prices PRINT'!G67" +"+'Power Off-Peak Prices PRINT'!H67" +"+'Power Off-Peak Prices PRINT'!J67" +"+'Power Off-Peak Prices PRINT'!S67" +"+'Power Off-Peak Prices PRINT'!W67" +"'Power Off-Peak Prices PRINT'!W85" +"+'[15]Power Ogg-Peak Prices PRINT'!G94" +"[4]Curves!$A13" +"[4]Curves!$E13" +"[4]Curves!$J13" +"B7+C7" +"[4]Curves!$G13" +"B7+E7" +"[4]Curves!$H13" +"B7+G7" +"[4]Curves!$I13" +"B7+I7" +"[4]Curves!$B13" +"+B7+K7" +"PrReportDate" +"AA8" +"AA7" +"AVERAGE(D9:E9)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$D$6,1,0,11,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$D$6,1,0,11,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$D$6,12,0,20,1))+ 11* 'Off Peak Curve Sum'!$D$38)/31), 'Off Peak Curve Sum'!$D$38,(SUM(OFFSET('Off Peak Curve Sum'!$D$6,12,0,20,1))+ 11* 'Off Peak Curve Sum'!$D$38)/31)" +"AVERAGE(D9,E9)" +"AVERAGE(AA9:AL9)" +"AVERAGE(AM9:AX9)" +"AVERAGE(AY9:ED9)" +"AVERAGE(D9:E9,AA9:ED9)" +"VLOOKUP(AA$7,'Off Peak Curve Sum'!$A$7:$AG$161,4)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$C$6,1,0,11,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$C$6,1,0,11,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$C$6,12,0,20,1))+ 11* 'Off Peak Curve Sum'!$C$38)/31), 'Off Peak Curve Sum'!$C$38,(SUM(OFFSET('Off Peak Curve Sum'!$C$6,12,0,20,1))+ 11* 'Off Peak Curve Sum'!$C$38)/31)" +"VLOOKUP(AA$7,'Off Peak Curve Sum'!$A$7:$AG$161,3)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$E$6,1,0,11,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$E$6,1,0,11,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$E$6,12,0,20,1))+ 11* 'Off Peak Curve Sum'!$E$38)/31), 'Off Peak Curve Sum'!$E$38,(SUM(OFFSET('Off Peak Curve Sum'!$E$6,12,0,20,1))+ 11* 'Off Peak Curve Sum'!$E$38)/31)" +"VLOOKUP(AA$7,'Off Peak Curve Sum'!$A$7:$AG$161,5)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$I$6,1,0,11,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$I$6,1,0,11,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$I$6,12,0,20,1))+ 11* 'Off Peak Curve Sum'!$I$38)/31), 'Off Peak Curve Sum'!$I$38,(SUM(OFFSET('Off Peak Curve Sum'!$I$6,12,0,20,1))+ 11* 'Off Peak Curve Sum'!$I$38)/31)" +"VLOOKUP(AA$7,'Off Peak Curve Sum'!$A$7:$AG$161,9)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$F$6,1,0,11,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$F$6,1,0,11,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$F$6,12,0,20,1))+ 11* 'Off Peak Curve Sum'!$F$38)/31), 'Off Peak Curve Sum'!$F$38,(SUM(OFFSET('Off Peak Curve Sum'!$F$6,12,0,20,1))+ 11* 'Off Peak Curve Sum'!$F$38)/31)" +"VLOOKUP(AA$7,'Off Peak Curve Sum'!$A$7:$AG$161,6)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$B$6,1,0,11,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$B$6,1,0,11,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$B$6,12,0,20,1))+ 11* 'Off Peak Curve Sum'!$B$38)/31), 'Off Peak Curve Sum'!$B$38,(SUM(OFFSET('Off Peak Curve Sum'!$B$6,12,0,20,1))+ 11* 'Off Peak Curve Sum'!$B$38)/31)" +"VLOOKUP(AA$7,'Off Peak Curve Sum'!$A$7:$AG$161,2)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$G$6,1,0,11,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$G$6,1,0,11,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$G$6,12,0,20,1))+ 11* 'Off Peak Curve Sum'!$G$38)/31), 'Off Peak Curve Sum'!$G$38,(SUM(OFFSET('Off Peak Curve Sum'!$G$6,12,0,20,1))+ 11* 'Off Peak Curve Sum'!$G$38)/31)" +"VLOOKUP(AA$7,'Off Peak Curve Sum'!$A$7:$AG$161,7)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$R$6,1,0,11,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$R$6,1,0,11,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$R$6,12,0,20,1))+ 11* 'Off Peak Curve Sum'!$R$38)/31), 'Off Peak Curve Sum'!$R$38,(SUM(OFFSET('Off Peak Curve Sum'!$R$6,12,0,20,1))+ 11* 'Off Peak Curve Sum'!$R$38)/31)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$D$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$D$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$D$6,2,0,3,1))+ 2* 'Sat Curve Sum Backup'!$D$9)/5), 'Sat Curve Sum Backup'!$D$9,(SUM(OFFSET('Sat Curve Sum'!$D$6,2,0,3,1))+ 2* 'Sat Curve Sum Backup'!$D$9)/5)" +"VLOOKUP(AA$7,'Sat Curve Sum'!$A$7:$AG$161,4)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$C$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$C$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$C$6,2,0,3,1))+ 2* 'Sat Curve Sum Backup'!$C$9)/5), 'Sat Curve Sum Backup'!$C$9,(SUM(OFFSET('Sat Curve Sum'!$C$6,2,0,3,1))+ 2* 'Sat Curve Sum Backup'!$C$9)/5)" +"VLOOKUP(AA$7,'Sat Curve Sum'!$A$7:$AG$161,3)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$E$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$E$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$E$6,2,0,3,1))+ 2* 'Sat Curve Sum Backup'!$E$9)/5), 'Sat Curve Sum Backup'!$E$9,(SUM(OFFSET('Sat Curve Sum'!$E$6,2,0,3,1))+ 2* 'Sat Curve Sum Backup'!$E$9)/5)" +"VLOOKUP(AA$7,'Sat Curve Sum'!$A$7:$AG$161,5)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$I$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$I$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$I$6,2,0,3,1))+ 2* 'Sat Curve Sum Backup'!$I$9)/5), 'Sat Curve Sum Backup'!$I$9,(SUM(OFFSET('Sat Curve Sum'!$I$6,2,0,3,1))+ 2* 'Sat Curve Sum Backup'!$I$9)/5)" +"VLOOKUP(AA$7,'Sat Curve Sum'!$A$7:$AG$161,9)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$F$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$F$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$F$6,2,0,3,1))+ 2* 'Sat Curve Sum Backup'!$F$9)/5), 'Sat Curve Sum Backup'!$F$9,(SUM(OFFSET('Sat Curve Sum'!$F$6,2,0,3,1))+ 2* 'Sat Curve Sum Backup'!$F$9)/5)" +"VLOOKUP(AA$7,'Sat Curve Sum'!$A$7:$AG$161,6)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$B$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$B$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$B$6,2,0,3,1))+ 2* 'Sat Curve Sum Backup'!$B$9)/5), 'Sat Curve Sum Backup'!$B$9,(SUM(OFFSET('Sat Curve Sum'!$B$6,2,0,3,1))+ 2* 'Sat Curve Sum Backup'!$B$9)/5)" +"VLOOKUP(AA$7,'Sat Curve Sum'!$A$7:$AG$161,2)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$G$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$G$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$G$6,2,0,3,1))+ 2* 'Sat Curve Sum Backup'!$G$9)/5), 'Sat Curve Sum Backup'!$G$9,(SUM(OFFSET('Sat Curve Sum'!$G$6,2,0,3,1))+ 2* 'Sat Curve Sum Backup'!$G$9)/5)" +"VLOOKUP(AA$7,'Sat Curve Sum'!$A$7:$AG$161,7)" +"VLOOKUP(AA$7,'Sat Curve Sum'!$A$7:$AG$161,18)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$D$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$D$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$D$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$D$9)/6), 'Sun Curve Sum Backup'!$D$9,(SUM(OFFSET('Sun Curve Sum'!$D$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$D$9)/6)" +"VLOOKUP(AA$7,'Sun Curve Sum'!$A$7:$AG$161,4)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$C$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$C$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$C$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$C$9)/6), 'Sun Curve Sum Backup'!$C$9,(SUM(OFFSET('Sun Curve Sum'!$C$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$C$9)/6)" +"VLOOKUP(AA$7,'Sun Curve Sum'!$A$7:$AG$161,3)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$E$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$E$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$E$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$E$9)/6), 'Sun Curve Sum Backup'!$E$9,(SUM(OFFSET('Sun Curve Sum'!$E$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$E$9)/6)" +"VLOOKUP(AA$7,'Sun Curve Sum'!$A$7:$AG$161,5)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$I$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$I$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$I$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$I$9)/6), 'Sun Curve Sum Backup'!$I$9,(SUM(OFFSET('Sun Curve Sum'!$I$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$I$9)/6)" +"VLOOKUP(AA$7,'Sun Curve Sum'!$A$7:$AG$161,9)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$F$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$F$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$F$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$F$9)/6), 'Sun Curve Sum Backup'!$F$9,(SUM(OFFSET('Sun Curve Sum'!$F$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$F$9)/6)" +"VLOOKUP(AA$7,'Sun Curve Sum'!$A$7:$AG$161,6)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$B$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$B$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$B$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$B$9)/6), 'Sun Curve Sum Backup'!$B$9,(SUM(OFFSET('Sun Curve Sum'!$B$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$B$9)/6)" +"VLOOKUP(AA$7,'Sun Curve Sum'!$A$7:$AG$161,2)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$G$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$G$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$G$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$G$9)/6), 'Sun Curve Sum Backup'!$G$9,(SUM(OFFSET('Sun Curve Sum'!$G$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$G$9)/6)" +"VLOOKUP(AA$7,'Sun Curve Sum'!$A$7:$AG$161,7)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$R$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$R$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$R$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$R$9)/6), 'Sun Curve Sum Backup'!$R$9,(SUM(OFFSET('Sun Curve Sum'!$R$6,3,0,3,1))+ 3* 'Sun Curve Sum Backup'!$R$9)/6)" +"VLOOKUP(AA$7,'Sun Curve Sum'!$A$7:$AG$161,18)" +"V9/AVERAGE('Gas Curve Summary'!$J$13:$J$24)*1000" +"W9/AVERAGE('Gas Curve Summary'!$J$25:$J$36)*1000" +"X9/AVERAGE('Gas Curve Summary'!$J$37:$J$48)*1000" +"Y9/AVERAGE('Gas Curve Summary'!$J$49:$J$60)*1000" +"Z9/AVERAGE('Gas Curve Summary'!$J$61:$J$120)*1000" +"+'Power Price PRINT'!A6" +"P2Sun!K5" +"P2Sun!P5" +"AVERAGE(P2Sun!S5:V5)" +"AVERAGE(P2Sun!Z5:AB5)" +"AVERAGE(P2Sun!AC5:AE5)" +"AVERAGE(P2Sun!AF5:AH5)" +"AVERAGE(P2Sun!W5:AH5)" +"AVERAGE(P2Sun!AI5:AT5)" +"AVERAGE(P2Sun!AU5:BF5)" +"AVERAGE(P2Sun!BG5:BI5,P2Sun!BS5:BU5,P2Sun!CE5:CG5,P2Sun!CQ5:CS5,P2Sun!DC5:DE5,P2Sun!DO5:DQ5,P2Sun!EA5:EC5,P2Sun!EM5:EO5,P2Sun!EY5:FA5,P2Sun!FK5:FM5)" +"AVERAGE(P2Sun!BJ5:BL5,P2Sun!BV5:BX5,P2Sun!CH5:CJ5,P2Sun!CT5:CV5,P2Sun!DF5:DH5,P2Sun!DR5:DT5,P2Sun!ED5:EF5,P2Sun!EP5:ER5,P2Sun!FB5:FD5,P2Sun!FN5:FP5)" +"AVERAGE(P2Sun!BM5:BO5,P2Sun!BY5:CA5,P2Sun!CK5:CM5,P2Sun!CW5:CY5,P2Sun!DI5:DK5,P2Sun!DU5:DW5,P2Sun!EG5:EI5,P2Sun!ES5:EU5,P2Sun!FE5:FG5,P2Sun!FQ5:FS5)" +"AVERAGE(P2Sun!BP5:BR5,P2Sun!CB5:CD5,P2Sun!CN5:CP5,P2Sun!CZ5:DB5,P2Sun!DL5:DN5,P2Sun!DX5:DZ5,P2Sun!EJ5:EL5,P2Sun!EV5:EX5,P2Sun!FH5:FJ5,P2Sun!FT5:FV5)" +"AVERAGE(P2Sun!BG5:FV5)" +"P2Sun!K7" +"P2Sun!P7" +"AVERAGE(P2Sun!S7:V7)" +"AVERAGE(P2Sun!Z7:AB7)" +"AVERAGE(P2Sun!AC7:AE7)" +"AVERAGE(P2Sun!AF7:AH7)" +"AVERAGE(P2Sun!W7:AH7)" +"AVERAGE(P2Sun!AI7:AT7)" +"AVERAGE(P2Sun!AU7:BF7)" +"AVERAGE(P2Sun!BG7:BI7,P2Sun!BS7:BU7,P2Sun!CE7:CG7,P2Sun!CQ7:CS7,P2Sun!DC7:DE7,P2Sun!DO7:DQ7,P2Sun!EA7:EC7,P2Sun!EM7:EO7,P2Sun!EY7:FA7,P2Sun!FK7:FM7)" +"AVERAGE(P2Sun!BJ7:BL7,P2Sun!BV7:BX7,P2Sun!CH7:CJ7,P2Sun!CT7:CV7,P2Sun!DF7:DH7,P2Sun!DR7:DT7,P2Sun!ED7:EF7,P2Sun!EP7:ER7,P2Sun!FB7:FD7,P2Sun!FN7:FP7)" +"AVERAGE(P2Sun!BM7:BO7,P2Sun!BY7:CA7,P2Sun!CK7:CM7,P2Sun!CW7:CY7,P2Sun!DI7:DK7,P2Sun!DU7:DW7,P2Sun!EG7:EI7,P2Sun!ES7:EU7,P2Sun!FE7:FG7,P2Sun!FQ7:FS7)" +"AVERAGE(P2Sun!BP7:BR7,P2Sun!CB7:CD7,P2Sun!CN7:CP7,P2Sun!CZ7:DB7,P2Sun!DL7:DN7,P2Sun!DX7:DZ7,P2Sun!EJ7:EL7,P2Sun!EV7:EX7,P2Sun!FH7:FJ7,P2Sun!FT7:FV7)" +"AVERAGE(P2Sun!BG7:FV7)" +"P2Sun!K9" +"P2Sun!P9" +"AVERAGE(P2Sun!S9:V9)" +"AVERAGE(P2Sun!Z9:AB9)" +"AVERAGE(P2Sun!AC9:AE9)" +"AVERAGE(P2Sun!AF9:AH9)" +"AVERAGE(P2Sun!W9:AH9)" +"AVERAGE(P2Sun!AI9:AT9)" +"AVERAGE(P2Sun!AU9:BF9)" +"AVERAGE(P2Sun!BG9:BI9,P2Sun!BS9:BU9,P2Sun!CE9:CG9,P2Sun!CQ9:CS9,P2Sun!DC9:DE9,P2Sun!DO9:DQ9,P2Sun!EA9:EC9,P2Sun!EM9:EO9,P2Sun!EY9:FA9,P2Sun!FK9:FM9)" +"AVERAGE(P2Sun!BJ9:BL9,P2Sun!BV9:BX9,P2Sun!CH9:CJ9,P2Sun!CT9:CV9,P2Sun!DF9:DH9,P2Sun!DR9:DT9,P2Sun!ED9:EF9,P2Sun!EP9:ER9,P2Sun!FB9:FD9,P2Sun!FN9:FP9)" +"AVERAGE(P2Sun!BM9:BO9,P2Sun!BY9:CA9,P2Sun!CK9:CM9,P2Sun!CW9:CY9,P2Sun!DI9:DK9,P2Sun!DU9:DW9,P2Sun!EG9:EI9,P2Sun!ES9:EU9,P2Sun!FE9:FG9,P2Sun!FQ9:FS9)" +"AVERAGE(P2Sun!BP9:BR9,P2Sun!CB9:CD9,P2Sun!CN9:CP9,P2Sun!CZ9:DB9,P2Sun!DL9:DN9,P2Sun!DX9:DZ9,P2Sun!EJ9:EL9,P2Sun!EV9:EX9,P2Sun!FH9:FJ9,P2Sun!FT9:FV9)" +"AVERAGE(P2Sun!BG9:FV9)" +"P2Sun!K11" +"P2Sun!P11" +"AVERAGE(P2Sun!S11:V11)" +"AVERAGE(P2Sun!Z11:AB11)" +"AVERAGE(P2Sun!AC11:AE11)" +"AVERAGE(P2Sun!AF11:AH11)" +"AVERAGE(P2Sun!W11:AH11)" +"AVERAGE(P2Sun!AI11:AT11)" +"AVERAGE(P2Sun!AU11:BF11)" +"AVERAGE(P2Sun!BG11:BI11,P2Sun!BS11:BU11,P2Sun!CE11:CG11,P2Sun!CQ11:CS11,P2Sun!DC11:DE11,P2Sun!DO11:DQ11,P2Sun!EA11:EC11,P2Sun!EM11:EO11,P2Sun!EY11:FA11,P2Sun!FK11:FM11)" +"AVERAGE(P2Sun!BJ11:BL11,P2Sun!BV11:BX11,P2Sun!CH11:CJ11,P2Sun!CT11:CV11,P2Sun!DF11:DH11,P2Sun!DR11:DT11,P2Sun!ED11:EF11,P2Sun!EP11:ER11,P2Sun!FB11:FD11,P2Sun!FN11:FP11)" +"AVERAGE(P2Sun!BM11:BO11,P2Sun!BY11:CA11,P2Sun!CK11:CM11,P2Sun!CW11:CY11,P2Sun!DI11:DK11,P2Sun!DU11:DW11,P2Sun!EG11:EI11,P2Sun!ES11:EU11,P2Sun!FE11:FG11,P2Sun!FQ11:FS11)" +"AVERAGE(P2Sun!BP11:BR11,P2Sun!CB11:CD11,P2Sun!CN11:CP11,P2Sun!CZ11:DB11,P2Sun!DL11:DN11,P2Sun!DX11:DZ11,P2Sun!EJ11:EL11,P2Sun!EV11:EX11,P2Sun!FH11:FJ11,P2Sun!FT11:FV11)" +"AVERAGE(P2Sun!BG11:FV11)" +"P2Sun!K13" +"P2Sun!P13" +"AVERAGE(P2Sun!S13:V13)" +"AVERAGE(P2Sun!Z13:AB13)" +"AVERAGE(P2Sun!AC13:AE13)" +"AVERAGE(P2Sun!AF13:AH13)" +"AVERAGE(P2Sun!W13:AH13)" +"AVERAGE(P2Sun!AI13:AT13)" +"AVERAGE(P2Sun!AU13:BF13)" +"AVERAGE(P2Sun!BG13:BI13,P2Sun!BS13:BU13,P2Sun!CE13:CG13,P2Sun!CQ13:CS13,P2Sun!DC13:DE13,P2Sun!DO13:DQ13,P2Sun!EA13:EC13,P2Sun!EM13:EO13,P2Sun!EY13:FA13,P2Sun!FK13:FM13)" +"AVERAGE(P2Sun!BJ13:BL13,P2Sun!BV13:BX13,P2Sun!CH13:CJ13,P2Sun!CT13:CV13,P2Sun!DF13:DH13,P2Sun!DR13:DT13,P2Sun!ED13:EF13,P2Sun!EP13:ER13,P2Sun!FB13:FD13,P2Sun!FN13:FP13)" +"AVERAGE(P2Sun!BM13:BO13,P2Sun!BY13:CA13,P2Sun!CK13:CM13,P2Sun!CW13:CY13,P2Sun!DI13:DK13,P2Sun!DU13:DW13,P2Sun!EG13:EI13,P2Sun!ES13:EU13,P2Sun!FE13:FG13,P2Sun!FQ13:FS13)" +"AVERAGE(P2Sun!BP13:BR13,P2Sun!CB13:CD13,P2Sun!CN13:CP13,P2Sun!CZ13:DB13,P2Sun!DL13:DN13,P2Sun!DX13:DZ13,P2Sun!EJ13:EL13,P2Sun!EV13:EX13,P2Sun!FH13:FJ13,P2Sun!FT13:FV13)" +"AVERAGE(P2Sun!BG13:FV13)" +"P2Sun!K15" +"P2Sun!P15" +"AVERAGE(P2Sun!S15:V15)" +"AVERAGE(P2Sun!Z15:AB15)" +"AVERAGE(P2Sun!AC15:AE15)" +"AVERAGE(P2Sun!AF15:AH15)" +"AVERAGE(P2Sun!W15:AH15)" +"AVERAGE(P2Sun!AI15:AT15)" +"AVERAGE(P2Sun!AU15:BF15)" +"AVERAGE(P2Sun!BG15:BI15,P2Sun!BS15:BU15,P2Sun!CE15:CG15,P2Sun!CQ15:CS15,P2Sun!DC15:DE15,P2Sun!DO15:DQ15,P2Sun!EA15:EC15,P2Sun!EM15:EO15,P2Sun!EY15:FA15,P2Sun!FK15:FM15)" +"AVERAGE(P2Sun!BJ15:BL15,P2Sun!BV15:BX15,P2Sun!CH15:CJ15,P2Sun!CT15:CV15,P2Sun!DF15:DH15,P2Sun!DR15:DT15,P2Sun!ED15:EF15,P2Sun!EP15:ER15,P2Sun!FB15:FD15,P2Sun!FN15:FP15)" +"AVERAGE(P2Sun!BM15:BO15,P2Sun!BY15:CA15,P2Sun!CK15:CM15,P2Sun!CW15:CY15,P2Sun!DI15:DK15,P2Sun!DU15:DW15,P2Sun!EG15:EI15,P2Sun!ES15:EU15,P2Sun!FE15:FG15,P2Sun!FQ15:FS15)" +"AVERAGE(P2Sun!BP15:BR15,P2Sun!CB15:CD15,P2Sun!CN15:CP15,P2Sun!CZ15:DB15,P2Sun!DL15:DN15,P2Sun!DX15:DZ15,P2Sun!EJ15:EL15,P2Sun!EV15:EX15,P2Sun!FH15:FJ15,P2Sun!FT15:FV15)" +"AVERAGE(P2Sun!BG15:FV15)" +"P2Sun!K17" +"P2Sun!P17" +"AVERAGE(P2Sun!S17:V17)" +"AVERAGE(P2Sun!Z17:AB17)" +"AVERAGE(P2Sun!AC17:AE17)" +"AVERAGE(P2Sun!AF17:AH17)" +"AVERAGE(P2Sun!W17:AH17)" +"AVERAGE(P2Sun!AI17:AT17)" +"AVERAGE(P2Sun!AU17:BF17)" +"AVERAGE(P2Sun!BG17:BI17,P2Sun!BS17:BU17,P2Sun!CE17:CG17,P2Sun!CQ17:CS17,P2Sun!DC17:DE17,P2Sun!DO17:DQ17,P2Sun!EA17:EC17,P2Sun!EM17:EO17,P2Sun!EY17:FA17,P2Sun!FK17:FM17)" +"AVERAGE(P2Sun!BJ17:BL17,P2Sun!BV17:BX17,P2Sun!CH17:CJ17,P2Sun!CT17:CV17,P2Sun!DF17:DH17,P2Sun!DR17:DT17,P2Sun!ED17:EF17,P2Sun!EP17:ER17,P2Sun!FB17:FD17,P2Sun!FN17:FP17)" +"AVERAGE(P2Sun!BM17:BO17,P2Sun!BY17:CA17,P2Sun!CK17:CM17,P2Sun!CW17:CY17,P2Sun!DI17:DK17,P2Sun!DU17:DW17,P2Sun!EG17:EI17,P2Sun!ES17:EU17,P2Sun!FE17:FG17,P2Sun!FQ17:FS17)" +"AVERAGE(P2Sun!BP17:BR17,P2Sun!CB17:CD17,P2Sun!CN17:CP17,P2Sun!CZ17:DB17,P2Sun!DL17:DN17,P2Sun!DX17:DZ17,P2Sun!EJ17:EL17,P2Sun!EV17:EX17,P2Sun!FH17:FJ17,P2Sun!FT17:FV17)" +"AVERAGE(P2Sun!BG17:FV17)" +"C4-C27" +"A1-1" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E4:BF4)" +"TRANSPOSE('P2'!E6:BF6)" +"TRANSPOSE('P2'!E8:BF8)" +"TRANSPOSE('P2'!E12:GZ12)" +"TRANSPOSE('P2'!E14:BF14)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K4:V4)/12" +"SUM('P2'!K6:V6)/12" +"SUM('P2'!K8:V8)/12" +"SUM('P2'!K12:V12)/12" +"SUM('P2'!K14:V14)/12" +"SUM('P2'!W4:AH4)/12" +"SUM('P2'!W6:AH6)/12" +"SUM('P2'!W8:AH8)/12" +"SUM('P2'!W12:AH12)/12" +"SUM('P2'!W14:AH14)/12" +"SUM('P2'!AI4:AT4)/12" +"SUM('P2'!AI6:AT6)/12" +"SUM('P2'!AI8:AT8)/12" +"SUM('P2'!AI12:AT12)/12" +"SUM('P2'!AI14:AT14)/12" +"SUM('P2'!AU4:BF4)/12" +"SUM('P2'!AU6:BF6)/12" +"SUM('P2'!AU8:BF8)/12" +"SUM('P2'!AU12:BF12)/12" +"SUM('P2'!AU14:BF14)/12" +"SUM('P2'!BG4:BR4)/12" +"SUM('P2'!BG6:BR6)/12" +"SUM('P2'!BG8:BR8)/12" +"SUM('P2'!BG12:BR12)/12" +"SUM('P2'!BG14:BR14)/12" +"SUM('P2'!BS4:CD4)/12" +"SUM('P2'!BS6:CD6)/12" +"SUM('P2'!BS8:CD8)/12" +"SUM('P2'!BS12:CD12)/12" +"SUM('P2'!BS14:CD14)/12" +"SUM('P2'!CE4:CP4)/12" +"SUM('P2'!CE6:CP6)/12" +"SUM('P2'!CE8:CP8)/12" +"SUM('P2'!CE12:CP12)/12" +"SUM('P2'!CE14:CP14)/12" +"SUM('P2'!CQ4:DB4)/12" +"SUM('P2'!CQ6:DB6)/12" +"SUM('P2'!CQ8:DB8)/12" +"SUM('P2'!CQ12:DB12)/12" +"SUM('P2'!CQ14:DB14)/12" +"SUM('P2'!DC4:DN4)/12" +"SUM('P2'!DC6:DN6)/12" +"SUM('P2'!DC8:DN8)/12" +"SUM('P2'!DC12:DN12)/12" +"SUM('P2'!DC14:DN14)/12" +"SUM('P2'!DO4:DZ4)/12" +"SUM('P2'!DO6:DZ6)/12" +"SUM('P2'!DO8:DZ8)/12" +"SUM('P2'!DO12:DZ12)/12" +"SUM('P2'!DO14:DZ14)/12" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E5:BF5)" +"TRANSPOSE('P2'!E7:BF7)" +"TRANSPOSE('P2'!E9:BF9)" +"TRANSPOSE('P2'!E13:GZ13)" +"TRANSPOSE('P2'!E15:BF15)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K5:V5)/12" +"SUM('P2'!K7:V7)/12" +"SUM('P2'!K9:V9)/12" +"SUM('P2'!K13:V13)/12" +"SUM('P2'!K15:V15)/12" +"SUM('P2'!W5:AH5)/12" +"SUM('P2'!W7:AH7)/12" +"SUM('P2'!W9:AH9)/12" +"SUM('P2'!W13:AH13)/12" +"SUM('P2'!W15:AH15)/12" +"SUM('P2'!AI5:AT5)/12" +"SUM('P2'!AI7:AT7)/12" +"SUM('P2'!AI9:AT9)/12" +"SUM('P2'!AI13:AT13)/12" +"SUM('P2'!AI15:AT15)/12" +"SUM('P2'!AU5:BF5)/12" +"SUM('P2'!AU7:BF7)/12" +"SUM('P2'!AU9:BF9)/12" +"SUM('P2'!AU13:BF13)/12" +"SUM('P2'!AU15:BF15)/12" +"SUM('P2'!BG5:BR5)/12" +"SUM('P2'!BG7:BR7)/12" +"SUM('P2'!BG9:BR9)/12" +"SUM('P2'!BG13:BR13)/12" +"SUM('P2'!BG15:BR15)/12" +"SUM('P2'!BS5:CD5)/12" +"SUM('P2'!BS7:CD7)/12" +"SUM('P2'!BS9:CD9)/12" +"SUM('P2'!BS13:CD13)/12" +"SUM('P2'!BS15:CD15)/12" +"SUM('P2'!CE5:CP5)/12" +"SUM('P2'!CE7:CP7)/12" +"SUM('P2'!CE9:CP9)/12" +"SUM('P2'!CE13:CP13)/12" +"SUM('P2'!CE15:CP15)/12" +"SUM('P2'!CQ5:DB5)/12" +"SUM('P2'!CQ7:DB7)/12" +"SUM('P2'!CQ9:DB9)/12" +"SUM('P2'!CQ13:DB13)/12" +"SUM('P2'!CQ15:DB15)/12" +"SUM('P2'!DC5:DN5)/12" +"SUM('P2'!DC7:DN7)/12" +"SUM('P2'!DC9:DN9)/12" +"SUM('P2'!DC13:DN13)/12" +"SUM('P2'!DC15:DN15)/12" +"SUM('P2'!DO5:DZ5)/12" +"SUM('P2'!DO7:DZ7)/12" +"SUM('P2'!DO9:DZ9)/12" +"SUM('P2'!DO13:DZ13)/12" +"SUM('P2'!DO15:DZ15)/12" +"crvDate" +"A1" +"A1" +"TRANSPOSE(P2Sun!E5:BF5)" +"TRANSPOSE(P2Sun!E7:BF7)" +"TRANSPOSE(P2Sun!E9:BF9)" +"TRANSPOSE(P2Sun!E13:GZ13)" +"TRANSPOSE(P2Sun!E15:BF15)" +"B3-P3" +"EOMONTH(A3,1)" +"TRANSPOSE(P2Sun!F17:BG17)" +"SUM(P2Sun!K5:V5)/12" +"SUM(P2Sun!K7:V7)/12" +"SUM(P2Sun!K9:V9)/12" +"SUM(P2Sun!K13:V13)/12" +"SUM(P2Sun!K15:V15)/12" +"SUM(P2Sun!W5:AH5)/12" +"SUM(P2Sun!W7:AH7)/12" +"SUM(P2Sun!W9:AH9)/12" +"SUM(P2Sun!W13:AH13)/12" +"SUM(P2Sun!W15:AH15)/12" +"SUM(P2Sun!AI5:AT5)/12" +"SUM(P2Sun!AI7:AT7)/12" +"SUM(P2Sun!AI9:AT9)/12" +"SUM(P2Sun!AI13:AT13)/12" +"SUM(P2Sun!AI15:AT15)/12" +"SUM(P2Sun!AU5:BF5)/12" +"SUM(P2Sun!AU7:BF7)/12" +"SUM(P2Sun!AU9:BF9)/12" +"SUM(P2Sun!AU13:BF13)/12" +"SUM(P2Sun!AU15:BF15)/12" +"SUM(P2Sun!BG5:BR5)/12" +"SUM(P2Sun!BG7:BR7)/12" +"SUM(P2Sun!BG9:BR9)/12" +"SUM(P2Sun!BG13:BR13)/12" +"SUM(P2Sun!BG15:BR15)/12" +"SUM(P2Sun!BS5:CD5)/12" +"SUM(P2Sun!BS7:CD7)/12" +"SUM(P2Sun!BS9:CD9)/12" +"SUM(P2Sun!BS13:CD13)/12" +"SUM(P2Sun!BS15:CD15)/12" +"SUM(P2Sun!CE5:CP5)/12" +"SUM(P2Sun!CE7:CP7)/12" +"SUM(P2Sun!CE9:CP9)/12" +"SUM(P2Sun!CE13:CP13)/12" +"SUM(P2Sun!CE15:CP15)/12" +"SUM(P2Sun!CQ5:DB5)/12" +"SUM(P2Sun!CQ7:DB7)/12" +"SUM(P2Sun!CQ9:DB9)/12" +"SUM(P2Sun!CQ13:DB13)/12" +"SUM(P2Sun!CQ15:DB15)/12" +"SUM(P2Sun!DC5:DN5)/12" +"SUM(P2Sun!DC7:DN7)/12" +"SUM(P2Sun!DC9:DN9)/12" +"SUM(P2Sun!DC13:DN13)/12" +"SUM(P2Sun!DC15:DN15)/12" +"SUM(P2Sun!DO5:DZ5)/12" +"SUM(P2Sun!DO7:DZ7)/12" +"SUM(P2Sun!DO9:DZ9)/12" +"SUM(P2Sun!DO13:DZ13)/12" +"SUM(P2Sun!DO15:DZ15)/12" +"[5]Tregion!$A7" +"[5]Tregion!$C7" +"[6]Tregion!$C7" +"[7]Tregion!$C7" +"[8]Tregion!$C7" +"[9]Tregion!$C7" +"[10]Tbasis!$D6" +"[11]Tregion!$C7" +"[12]Tregion!$C7" +"[4]Curves!$A13" +"[4]Curves!$E13" +"AR7+0.1" +"AM7+AN7" +"[4]Curves!$J13" +"AM7+AP7" +"[4]Curves!$K13" +"AM7+AR7" +"[4]Curves!$G13" +"AM7+AT7" +"AR12" +"[5]Tregion!$A7" +"[5]Tregion!$G7" +"[6]Tregion!$G7" +"[7]Tregion!$G7" +"[8]Tregion!$G7" +"[9]Tregion!$G7" +"[10]Tbasis!$E6" +"[11]Tregion!$G7" +"[12]Tregion!$G7" +"[4]Curves!$A13" +"[4]Curves!$E13" +"[4]Curves!$J13" +"AO7+0.1" +"[4]Curves!$K13" +"[4]Curves!$G13" +"AO12" +"[5]Tregion!$A7" +"[5]Tregion!$G7" +"[6]Tregion!$G7" +"[7]Tregion!$G7" +"[8]Tregion!$G7" +"[9]Tregion!$G7" +"[10]Tbasis!$E6" +"[11]Tregion!$G7" +"[12]Tregion!$G7" +"[4]Curves!$A13" +"[4]Curves!$E13" +"[4]Curves!$J13" +"AO7+0.1" +"[4]Curves!$K13" +"[4]Curves!$G13" +"AO12" +"[5]Tregion!$J7" +"[5]Tregion!$P7" +"[6]Tregion!$P7" +"[7]Tregion!$P7" +"[8]Tregion!$P7" +"[9]Tregion!$P7" +"[11]Tregion!$P7" +"[12]Tregion!$P7" +"A7" +"[5]Tregion!$J7" +"[5]Tregion!$L7" +"[6]Tregion!$L7" +"[7]Tregion!$L7" +"[8]Tregion!$L7" +"[9]Tregion!$L7" +"[11]Tregion!$L7" +"[12]Tregion!$L7" +"crvDate" +"'P2'!K4" +"'P2'!P4" +"AVERAGE('P2'!S4:V4)" +"'P2'!W4" +"AVERAGE('P2'!Z4:AB4)" +"AVERAGE('P2'!AC4:AE4)" +"AVERAGE('P2'!AF4:AH4)" +"AVERAGE('P2'!W4:AH4)" +"AVERAGE('P2'!AI4:AT4)" +"AVERAGE('P2'!AU4:BF4)" +"AVERAGE('P2'!BG4:BI4,'P2'!BS4:BU4,'P2'!CE4:CG4,'P2'!CQ4:CS4,'P2'!DC4:DE4,'P2'!DO4:DQ4,'P2'!EA4:EC4,'P2'!EM4:EO4,'P2'!EY4:FA4,'P2'!FK4:FM4)" +"AVERAGE('P2'!BJ4:BL4,'P2'!BV4:BX4,'P2'!CH4:CJ4,'P2'!CT4:CV4,'P2'!DF4:DH4,'P2'!DR4:DT4,'P2'!ED4:EF4,'P2'!EP4:ER4,'P2'!FB4:FD4,'P2'!FN4:FP4)" +"AVERAGE('P2'!BM4:BO4,'P2'!BY4:CA4,'P2'!CK4:CM4,'P2'!CW4:CY4,'P2'!DI4:DK4,'P2'!DU4:DW4,'P2'!EG4:EI4,'P2'!ES4:EU4,'P2'!FE4:FG4,'P2'!FQ4:FS4)" +"AVERAGE('P2'!BP4:BR4,'P2'!CB4:CD4,'P2'!CN4:CP4,'P2'!CZ4:DB4,'P2'!DL4:DN4,'P2'!DX4:DZ4,'P2'!EJ4:EL4,'P2'!EV4:EX4,'P2'!FH4:FJ4,'P2'!FT4:FV4)" +"AVERAGE('P2'!BG4:FV4)" +"'P2'!K6" +"'P2'!P6" +"AVERAGE('P2'!S6:V6)" +"'P2'!W6" +"AVERAGE('P2'!Z6:AB6)" +"AVERAGE('P2'!AC6:AE6)" +"AVERAGE('P2'!AF6:AH6)" +"AVERAGE('P2'!W6:AH6)" +"AVERAGE('P2'!AI6:AT6)" +"AVERAGE('P2'!AU6:BF6)" +"AVERAGE('P2'!BG6:BI6,'P2'!BS6:BU6,'P2'!CE6:CG6,'P2'!CQ6:CS6,'P2'!DC6:DE6,'P2'!DO6:DQ6,'P2'!EA6:EC6,'P2'!EM6:EO6,'P2'!EY6:FA6,'P2'!FK6:FM6)" +"AVERAGE('P2'!BJ6:BL6,'P2'!BV6:BX6,'P2'!CH6:CJ6,'P2'!CT6:CV6,'P2'!DF6:DH6,'P2'!DR6:DT6,'P2'!ED6:EF6,'P2'!EP6:ER6,'P2'!FB6:FD6,'P2'!FN6:FP6)" +"AVERAGE('P2'!BM6:BO6,'P2'!BY6:CA6,'P2'!CK6:CM6,'P2'!CW6:CY6,'P2'!DI6:DK6,'P2'!DU6:DW6,'P2'!EG6:EI6,'P2'!ES6:EU6,'P2'!FE6:FG6,'P2'!FQ6:FS6)" +"AVERAGE('P2'!BP6:BR6,'P2'!CB6:CD6,'P2'!CN6:CP6,'P2'!CZ6:DB6,'P2'!DL6:DN6,'P2'!DX6:DZ6,'P2'!EJ6:EL6,'P2'!EV6:EX6,'P2'!FH6:FJ6,'P2'!FT6:FV6)" +"AVERAGE('P2'!BG6:FV6)" +"'P2'!K8" +"'P2'!P8" +"AVERAGE('P2'!S8:V8)" +"'P2'!W8" +"AVERAGE('P2'!Z8:AB8)" +"AVERAGE('P2'!AC8:AE8)" +"AVERAGE('P2'!AF8:AH8)" +"AVERAGE('P2'!W8:AH8)" +"AVERAGE('P2'!AI8:AT8)" +"AVERAGE('P2'!AU8:BF8)" +"AVERAGE('P2'!BG8:BI8,'P2'!BS8:BU8,'P2'!CE8:CG8,'P2'!CQ8:CS8,'P2'!DC8:DE8,'P2'!DO8:DQ8,'P2'!EA8:EC8,'P2'!EM8:EO8,'P2'!EY8:FA8,'P2'!FK8:FM8)" +"AVERAGE('P2'!BJ8:BL8,'P2'!BV8:BX8,'P2'!CH8:CJ8,'P2'!CT8:CV8,'P2'!DF8:DH8,'P2'!DR8:DT8,'P2'!ED8:EF8,'P2'!EP8:ER8,'P2'!FB8:FD8,'P2'!FN8:FP8)" +"AVERAGE('P2'!BM8:BO8,'P2'!BY8:CA8,'P2'!CK8:CM8,'P2'!CW8:CY8,'P2'!DI8:DK8,'P2'!DU8:DW8,'P2'!EG8:EI8,'P2'!ES8:EU8,'P2'!FE8:FG8,'P2'!FQ8:FS8)" +"AVERAGE('P2'!BP8:BR8,'P2'!CB8:CD8,'P2'!CN8:CP8,'P2'!CZ8:DB8,'P2'!DL8:DN8,'P2'!DX8:DZ8,'P2'!EJ8:EL8,'P2'!EV8:EX8,'P2'!FH8:FJ8,'P2'!FT8:FV8)" +"AVERAGE('P2'!BG8:FV8)" +"'P2'!K10" +"'P2'!P10" +"AVERAGE('P2'!S10:V10)" +"'P2'!W10" +"AVERAGE('P2'!Z10:AB10)" +"AVERAGE('P2'!AC10:AE10)" +"AVERAGE('P2'!AF10:AH10)" +"AVERAGE('P2'!W10:AH10)" +"AVERAGE('P2'!AI10:AT10)" +"AVERAGE('P2'!AU10:BF10)" +"AVERAGE('P2'!BG10:BI10,'P2'!BS10:BU10,'P2'!CE10:CG10,'P2'!CQ10:CS10,'P2'!DC10:DE10,'P2'!DO10:DQ10,'P2'!EA10:EC10,'P2'!EM10:EO10,'P2'!EY10:FA10,'P2'!FK10:FM10)" +"AVERAGE('P2'!BJ10:BL10,'P2'!BV10:BX10,'P2'!CH10:CJ10,'P2'!CT10:CV10,'P2'!DF10:DH10,'P2'!DR10:DT10,'P2'!ED10:EF10,'P2'!EP10:ER10,'P2'!FB10:FD10,'P2'!FN10:FP10)" +"AVERAGE('P2'!BM10:BO10,'P2'!BY10:CA10,'P2'!CK10:CM10,'P2'!CW10:CY10,'P2'!DI10:DK10,'P2'!DU10:DW10,'P2'!EG10:EI10,'P2'!ES10:EU10,'P2'!FE10:FG10,'P2'!FQ10:FS10)" +"AVERAGE('P2'!BP10:BR10,'P2'!CB10:CD10,'P2'!CN10:CP10,'P2'!CZ10:DB10,'P2'!DL10:DN10,'P2'!DX10:DZ10,'P2'!EJ10:EL10,'P2'!EV10:EX10,'P2'!FH10:FJ10,'P2'!FT10:FV10)" +"AVERAGE('P2'!BG10:FV10)" +"'P2'!K12" +"'P2'!P12" +"AVERAGE('P2'!S12:V12)" +"'P2'!W12" +"AVERAGE('P2'!Z12:AB12)" +"AVERAGE('P2'!AC12:AE12)" +"AVERAGE('P2'!AF12:AH12)" +"AVERAGE('P2'!W12:AH12)" +"AVERAGE('P2'!AI12:AT12)" +"AVERAGE('P2'!AU12:BF12)" +"AVERAGE('P2'!BG12:BI12,'P2'!BS12:BU12,'P2'!CE12:CG12,'P2'!CQ12:CS12,'P2'!DC12:DE12,'P2'!DO12:DQ12,'P2'!EA12:EC12,'P2'!EM12:EO12,'P2'!EY12:FA12,'P2'!FK12:FM12)" +"AVERAGE('P2'!BJ12:BL12,'P2'!BV12:BX12,'P2'!CH12:CJ12,'P2'!CT12:CV12,'P2'!DF12:DH12,'P2'!DR12:DT12,'P2'!ED12:EF12,'P2'!EP12:ER12,'P2'!FB12:FD12,'P2'!FN12:FP12)" +"AVERAGE('P2'!BM12:BO12,'P2'!BY12:CA12,'P2'!CK12:CM12,'P2'!CW12:CY12,'P2'!DI12:DK12,'P2'!DU12:DW12,'P2'!EG12:EI12,'P2'!ES12:EU12,'P2'!FE12:FG12,'P2'!FQ12:FS12)" +"AVERAGE('P2'!BP12:BR12,'P2'!CB12:CD12,'P2'!CN12:CP12,'P2'!CZ12:DB12,'P2'!DL12:DN12,'P2'!DX12:DZ12,'P2'!EJ12:EL12,'P2'!EV12:EX12,'P2'!FH12:FJ12,'P2'!FT12:FV12)" +"AVERAGE('P2'!BG12:FV12)" +"'P2'!K14" +"'P2'!P14" +"AVERAGE('P2'!S14:V14)" +"'P2'!W14" +"AVERAGE('P2'!Z14:AB14)" +"AVERAGE('P2'!AC14:AE14)" +"AVERAGE('P2'!AF14:AH14)" +"AVERAGE('P2'!W14:AH14)" +"AVERAGE('P2'!AI14:AT14)" +"AVERAGE('P2'!AU14:BF14)" +"AVERAGE('P2'!BG14:BI14,'P2'!BS14:BU14,'P2'!CE14:CG14,'P2'!CQ14:CS14,'P2'!DC14:DE14,'P2'!DO14:DQ14,'P2'!EA14:EC14,'P2'!EM14:EO14,'P2'!EY14:FA14,'P2'!FK14:FM14)" +"AVERAGE('P2'!BJ14:BL14,'P2'!BV14:BX14,'P2'!CH14:CJ14,'P2'!CT14:CV14,'P2'!DF14:DH14,'P2'!DR14:DT14,'P2'!ED14:EF14,'P2'!EP14:ER14,'P2'!FB14:FD14,'P2'!FN14:FP14)" +"AVERAGE('P2'!BM14:BO14,'P2'!BY14:CA14,'P2'!CK14:CM14,'P2'!CW14:CY14,'P2'!DI14:DK14,'P2'!DU14:DW14,'P2'!EG14:EI14,'P2'!ES14:EU14,'P2'!FE14:FG14,'P2'!FQ14:FS14)" +"AVERAGE('P2'!BP14:BR14,'P2'!CB14:CD14,'P2'!CN14:CP14,'P2'!CZ14:DB14,'P2'!DL14:DN14,'P2'!DX14:DZ14,'P2'!EJ14:EL14,'P2'!EV14:EX14,'P2'!FH14:FJ14,'P2'!FT14:FV14)" +"AVERAGE('P2'!BG14:FV14)" +"'P2'!K16" +"'P2'!P16" +"AVERAGE('P2'!S16:V16)" +"'P2'!W16" +"AVERAGE('P2'!Z16:AB16)" +"AVERAGE('P2'!AC16:AE16)" +"AVERAGE('P2'!AF16:AH16)" +"AVERAGE('P2'!W16:AH16)" +"AVERAGE('P2'!AI16:AT16)" +"AVERAGE('P2'!AU16:BF16)" +"AVERAGE('P2'!BG16:BI16,'P2'!BS16:BU16,'P2'!CE16:CG16,'P2'!CQ16:CS16,'P2'!DC16:DE16,'P2'!DO16:DQ16,'P2'!EA16:EC16,'P2'!EM16:EO16,'P2'!EY16:FA16,'P2'!FK16:FM16)" +"AVERAGE('P2'!BJ16:BL16,'P2'!BV16:BX16,'P2'!CH16:CJ16,'P2'!CT16:CV16,'P2'!DF16:DH16,'P2'!DR16:DT16,'P2'!ED16:EF16,'P2'!EP16:ER16,'P2'!FB16:FD16,'P2'!FN16:FP16)" +"AVERAGE('P2'!BM16:BO16,'P2'!BY16:CA16,'P2'!CK16:CM16,'P2'!CW16:CY16,'P2'!DI16:DK16,'P2'!DU16:DW16,'P2'!EG16:EI16,'P2'!ES16:EU16,'P2'!FE16:FG16,'P2'!FQ16:FS16)" +"AVERAGE('P2'!BP16:BR16,'P2'!CB16:CD16,'P2'!CN16:CP16,'P2'!CZ16:DB16,'P2'!DL16:DN16,'P2'!DX16:DZ16,'P2'!EJ16:EL16,'P2'!EV16:EX16,'P2'!FH16:FJ16,'P2'!FT16:FV16)" +"AVERAGE('P2'!BG16:FV16)" +"C4-C26" +"crvDate-2" +"'Power West Price Peak'!A2" +"'P2'!K5" +"'P2'!P5" +"AVERAGE('P2'!S5:V5)" +"AVERAGE('P2'!Z5:AB5)" +"AVERAGE('P2'!AC5:AE5)" +"AVERAGE('P2'!AF5:AH5)" +"AVERAGE('P2'!W5:AH5)" +"AVERAGE('P2'!AI5:AT5)" +"AVERAGE('P2'!AU5:BF5)" +"AVERAGE('P2'!BG5:BI5,'P2'!BS5:BU5,'P2'!CE5:CG5,'P2'!CQ5:CS5,'P2'!DC5:DE5,'P2'!DO5:DQ5,'P2'!EA5:EC5,'P2'!EM5:EO5,'P2'!EY5:FA5,'P2'!FK5:FM5)" +"AVERAGE('P2'!BJ5:BL5,'P2'!BV5:BX5,'P2'!CH5:CJ5,'P2'!CT5:CV5,'P2'!DF5:DH5,'P2'!DR5:DT5,'P2'!ED5:EF5,'P2'!EP5:ER5,'P2'!FB5:FD5,'P2'!FN5:FP5)" +"AVERAGE('P2'!BM5:BO5,'P2'!BY5:CA5,'P2'!CK5:CM5,'P2'!CW5:CY5,'P2'!DI5:DK5,'P2'!DU5:DW5,'P2'!EG5:EI5,'P2'!ES5:EU5,'P2'!FE5:FG5,'P2'!FQ5:FS5)" +"AVERAGE('P2'!BP5:BR5,'P2'!CB5:CD5,'P2'!CN5:CP5,'P2'!CZ5:DB5,'P2'!DL5:DN5,'P2'!DX5:DZ5,'P2'!EJ5:EL5,'P2'!EV5:EX5,'P2'!FH5:FJ5,'P2'!FT5:FV5)" +"AVERAGE('P2'!BG5:FV5)" +"'P2'!K7" +"'P2'!P7" +"AVERAGE('P2'!S7:V7)" +"AVERAGE('P2'!Z7:AB7)" +"AVERAGE('P2'!AC7:AE7)" +"AVERAGE('P2'!AF7:AH7)" +"AVERAGE('P2'!W7:AH7)" +"AVERAGE('P2'!AI7:AT7)" +"AVERAGE('P2'!AU7:BF7)" +"AVERAGE('P2'!BG7:BI7,'P2'!BS7:BU7,'P2'!CE7:CG7,'P2'!CQ7:CS7,'P2'!DC7:DE7,'P2'!DO7:DQ7,'P2'!EA7:EC7,'P2'!EM7:EO7,'P2'!EY7:FA7,'P2'!FK7:FM7)" +"AVERAGE('P2'!BJ7:BL7,'P2'!BV7:BX7,'P2'!CH7:CJ7,'P2'!CT7:CV7,'P2'!DF7:DH7,'P2'!DR7:DT7,'P2'!ED7:EF7,'P2'!EP7:ER7,'P2'!FB7:FD7,'P2'!FN7:FP7)" +"AVERAGE('P2'!BM7:BO7,'P2'!BY7:CA7,'P2'!CK7:CM7,'P2'!CW7:CY7,'P2'!DI7:DK7,'P2'!DU7:DW7,'P2'!EG7:EI7,'P2'!ES7:EU7,'P2'!FE7:FG7,'P2'!FQ7:FS7)" +"AVERAGE('P2'!BP7:BR7,'P2'!CB7:CD7,'P2'!CN7:CP7,'P2'!CZ7:DB7,'P2'!DL7:DN7,'P2'!DX7:DZ7,'P2'!EJ7:EL7,'P2'!EV7:EX7,'P2'!FH7:FJ7,'P2'!FT7:FV7)" +"AVERAGE('P2'!BG7:FV7)" +"'P2'!K9" +"'P2'!P9" +"AVERAGE('P2'!S9:V9)" +"AVERAGE('P2'!Z9:AB9)" +"AVERAGE('P2'!AC9:AE9)" +"AVERAGE('P2'!AF9:AH9)" +"AVERAGE('P2'!W9:AH9)" +"AVERAGE('P2'!AI9:AT9)" +"AVERAGE('P2'!AU9:BF9)" +"AVERAGE('P2'!BG9:BI9,'P2'!BS9:BU9,'P2'!CE9:CG9,'P2'!CQ9:CS9,'P2'!DC9:DE9,'P2'!DO9:DQ9,'P2'!EA9:EC9,'P2'!EM9:EO9,'P2'!EY9:FA9,'P2'!FK9:FM9)" +"AVERAGE('P2'!BJ9:BL9,'P2'!BV9:BX9,'P2'!CH9:CJ9,'P2'!CT9:CV9,'P2'!DF9:DH9,'P2'!DR9:DT9,'P2'!ED9:EF9,'P2'!EP9:ER9,'P2'!FB9:FD9,'P2'!FN9:FP9)" +"AVERAGE('P2'!BM9:BO9,'P2'!BY9:CA9,'P2'!CK9:CM9,'P2'!CW9:CY9,'P2'!DI9:DK9,'P2'!DU9:DW9,'P2'!EG9:EI9,'P2'!ES9:EU9,'P2'!FE9:FG9,'P2'!FQ9:FS9)" +"AVERAGE('P2'!BP9:BR9,'P2'!CB9:CD9,'P2'!CN9:CP9,'P2'!CZ9:DB9,'P2'!DL9:DN9,'P2'!DX9:DZ9,'P2'!EJ9:EL9,'P2'!EV9:EX9,'P2'!FH9:FJ9,'P2'!FT9:FV9)" +"AVERAGE('P2'!BG9:FV9)" +"'P2'!K11" +"'P2'!P11" +"AVERAGE('P2'!S11:V11)" +"AVERAGE('P2'!Z11:AB11)" +"AVERAGE('P2'!AC11:AE11)" +"AVERAGE('P2'!AF11:AH11)" +"AVERAGE('P2'!W11:AH11)" +"AVERAGE('P2'!AI11:AT11)" +"AVERAGE('P2'!AU11:BF11)" +"AVERAGE('P2'!BG11:BI11,'P2'!BS11:BU11,'P2'!CE11:CG11,'P2'!CQ11:CS11,'P2'!DC11:DE11,'P2'!DO11:DQ11,'P2'!EA11:EC11,'P2'!EM11:EO11,'P2'!EY11:FA11,'P2'!FK11:FM11)" +"AVERAGE('P2'!BJ11:BL11,'P2'!BV11:BX11,'P2'!CH11:CJ11,'P2'!CT11:CV11,'P2'!DF11:DH11,'P2'!DR11:DT11,'P2'!ED11:EF11,'P2'!EP11:ER11,'P2'!FB11:FD11,'P2'!FN11:FP11)" +"AVERAGE('P2'!BM11:BO11,'P2'!BY11:CA11,'P2'!CK11:CM11,'P2'!CW11:CY11,'P2'!DI11:DK11,'P2'!DU11:DW11,'P2'!EG11:EI11,'P2'!ES11:EU11,'P2'!FE11:FG11,'P2'!FQ11:FS11)" +"AVERAGE('P2'!BP11:BR11,'P2'!CB11:CD11,'P2'!CN11:CP11,'P2'!CZ11:DB11,'P2'!DL11:DN11,'P2'!DX11:DZ11,'P2'!EJ11:EL11,'P2'!EV11:EX11,'P2'!FH11:FJ11,'P2'!FT11:FV11)" +"AVERAGE('P2'!BG11:FV11)" +"'P2'!K13" +"'P2'!P13" +"AVERAGE('P2'!S13:V13)" +"AVERAGE('P2'!Z13:AB13)" +"AVERAGE('P2'!AC13:AE13)" +"AVERAGE('P2'!AF13:AH13)" +"AVERAGE('P2'!W13:AH13)" +"AVERAGE('P2'!AI13:AT13)" +"AVERAGE('P2'!AU13:BF13)" +"AVERAGE('P2'!BG13:BI13,'P2'!BS13:BU13,'P2'!CE13:CG13,'P2'!CQ13:CS13,'P2'!DC13:DE13,'P2'!DO13:DQ13,'P2'!EA13:EC13,'P2'!EM13:EO13,'P2'!EY13:FA13,'P2'!FK13:FM13)" +"AVERAGE('P2'!BJ13:BL13,'P2'!BV13:BX13,'P2'!CH13:CJ13,'P2'!CT13:CV13,'P2'!DF13:DH13,'P2'!DR13:DT13,'P2'!ED13:EF13,'P2'!EP13:ER13,'P2'!FB13:FD13,'P2'!FN13:FP13)" +"AVERAGE('P2'!BM13:BO13,'P2'!BY13:CA13,'P2'!CK13:CM13,'P2'!CW13:CY13,'P2'!DI13:DK13,'P2'!DU13:DW13,'P2'!EG13:EI13,'P2'!ES13:EU13,'P2'!FE13:FG13,'P2'!FQ13:FS13)" +"AVERAGE('P2'!BP13:BR13,'P2'!CB13:CD13,'P2'!CN13:CP13,'P2'!CZ13:DB13,'P2'!DL13:DN13,'P2'!DX13:DZ13,'P2'!EJ13:EL13,'P2'!EV13:EX13,'P2'!FH13:FJ13,'P2'!FT13:FV13)" +"AVERAGE('P2'!BG13:FV13)" +"'P2'!K15" +"'P2'!P15" +"AVERAGE('P2'!S15:V15)" +"AVERAGE('P2'!Z15:AB15)" +"AVERAGE('P2'!AC15:AE15)" +"AVERAGE('P2'!AF15:AH15)" +"AVERAGE('P2'!W15:AH15)" +"AVERAGE('P2'!AI15:AT15)" +"AVERAGE('P2'!AU15:BF15)" +"AVERAGE('P2'!BG15:BI15,'P2'!BS15:BU15,'P2'!CE15:CG15,'P2'!CQ15:CS15,'P2'!DC15:DE15,'P2'!DO15:DQ15,'P2'!EA15:EC15,'P2'!EM15:EO15,'P2'!EY15:FA15,'P2'!FK15:FM15)" +"AVERAGE('P2'!BJ15:BL15,'P2'!BV15:BX15,'P2'!CH15:CJ15,'P2'!CT15:CV15,'P2'!DF15:DH15,'P2'!DR15:DT15,'P2'!ED15:EF15,'P2'!EP15:ER15,'P2'!FB15:FD15,'P2'!FN15:FP15)" +"AVERAGE('P2'!BM15:BO15,'P2'!BY15:CA15,'P2'!CK15:CM15,'P2'!CW15:CY15,'P2'!DI15:DK15,'P2'!DU15:DW15,'P2'!EG15:EI15,'P2'!ES15:EU15,'P2'!FE15:FG15,'P2'!FQ15:FS15)" +"AVERAGE('P2'!BP15:BR15,'P2'!CB15:CD15,'P2'!CN15:CP15,'P2'!CZ15:DB15,'P2'!DL15:DN15,'P2'!DX15:DZ15,'P2'!EJ15:EL15,'P2'!EV15:EX15,'P2'!FH15:FJ15,'P2'!FT15:FV15)" +"AVERAGE('P2'!BG15:FV15)" +"'P2'!K17" +"'P2'!P17" +"AVERAGE('P2'!S17:V17)" +"AVERAGE('P2'!Z17:AB17)" +"AVERAGE('P2'!AC17:AE17)" +"AVERAGE('P2'!AF17:AH17)" +"AVERAGE('P2'!W17:AH17)" +"AVERAGE('P2'!AI17:AT17)" +"AVERAGE('P2'!AU17:BF17)" +"AVERAGE('P2'!BG17:BI17,'P2'!BS17:BU17,'P2'!CE17:CG17,'P2'!CQ17:CS17,'P2'!DC17:DE17,'P2'!DO17:DQ17,'P2'!EA17:EC17,'P2'!EM17:EO17,'P2'!EY17:FA17,'P2'!FK17:FM17)" +"AVERAGE('P2'!BJ17:BL17,'P2'!BV17:BX17,'P2'!CH17:CJ17,'P2'!CT17:CV17,'P2'!DF17:DH17,'P2'!DR17:DT17,'P2'!ED17:EF17,'P2'!EP17:ER17,'P2'!FB17:FD17,'P2'!FN17:FP17)" +"AVERAGE('P2'!BM17:BO17,'P2'!BY17:CA17,'P2'!CK17:CM17,'P2'!CW17:CY17,'P2'!DI17:DK17,'P2'!DU17:DW17,'P2'!EG17:EI17,'P2'!ES17:EU17,'P2'!FE17:FG17,'P2'!FQ17:FS17)" +"AVERAGE('P2'!BP17:BR17,'P2'!CB17:CD17,'P2'!CN17:CP17,'P2'!CZ17:DB17,'P2'!DL17:DN17,'P2'!DX17:DZ17,'P2'!EJ17:EL17,'P2'!EV17:EX17,'P2'!FH17:FJ17,'P2'!FT17:FV17)" +"AVERAGE('P2'!BG17:FV17)" +"C4-C27" +"A2-2" +"R31-R15" +"R29-R26" +"('P2'!Q5+'P2'!Q21*Q$2)/(Q$2+1)" +"('P2'!Q7+'P2'!Q22*Q$2)/(Q$2+1)" +"('P2'!Q9+'P2'!Q23*Q$2)/(Q$2+1)" +"('P2'!Q11+'P2'!Q24*Q$2)/(Q$2+1)" +"('P2'!Q13+'P2'!Q25*Q$2)/(Q$2+1)" +"('P2'!Q15+'P2'!Q26*Q$2)/(Q$2+1)" +"('P2'!Q17+'P2'!Q27*Q$2)/(Q$2+1)" +"R20-R15" +"10/31" +"PrReportDate" +"WORKDAY(A2, 1, Holidays)" +"WORKDAY(B7, 1, Holidays)" +"B7" +"#REF!" +"VLOOKUP(B$8,#REF!,4)" +"AVERAGE(B9:B9)" +"VLOOKUP(B$8,#REF!,3)" +"VLOOKUP(B$8,#REF!,5)" +"VLOOKUP(B$8,#REF!,9)" +"VLOOKUP(B$8,#REF!,6)" +"VLOOKUP(B$8,#REF!,2)" +"VLOOKUP(B$8,#REF!,7)" +"IF(ISNUMBER(VLOOKUP(B$8,#REF!,18,FALSE)),VLOOKUP(B$8,#REF!,18,FALSE),0)" +"AVERAGE(B18:H18)" +"IF(ISNUMBER(VLOOKUP(AG$8,#REF!,18,FALSE)),VLOOKUP(AG$8,#REF!,18,FALSE),"""")" +"B9-B47" +"'Power Price PRINT'!A46" +"PrReportDate" +"WORKDAY(A2, 1, Holidays)" +"WORKDAY(B7, 1, Holidays)" +"B7" +"#REF!" +"VLOOKUP(B$8,#REF!,4)" +"AVERAGE(B9:B9)" +"VLOOKUP(B$8,#REF!,3)" +"VLOOKUP(B$8,#REF!,5)" +"VLOOKUP(B$8,#REF!,9)" +"VLOOKUP(B$8,#REF!,6)" +"VLOOKUP(B$8,#REF!,2)" +"VLOOKUP(B$8,#REF!,7)" +"IF(ISNUMBER(VLOOKUP(B$8,#REF!,18,FALSE)),VLOOKUP(B$8,#REF!,18,FALSE),0)" +"AVERAGE(B18:G18)" +"IF(ISNUMBER(VLOOKUP(AG$8,#REF!,18,FALSE)),VLOOKUP(AG$8,#REF!,18,FALSE),"""")" +"B9-B47" +"'Power Price PRINT'!A46" +"PrReportDate" +"WORKDAY(A2, 1, Holidays)" +"WORKDAY(B7, 1, Holidays)" +"B7" +"#REF!" +"VLOOKUP(B$8,#REF!,4)" +"AVERAGE(B9:B9)" +"VLOOKUP(B$8,#REF!,3)" +"VLOOKUP(B$8,#REF!,5)" +"VLOOKUP(B$8,#REF!,9)" +"VLOOKUP(B$8,#REF!,6)" +"VLOOKUP(B$8,#REF!,2)" +"VLOOKUP(B$8,#REF!,7)" +"IF(ISNUMBER(VLOOKUP(B$8,#REF!,18,FALSE)),VLOOKUP(B$8,#REF!,18,FALSE),0)" +"AVERAGE(B18:D18)" +"IF(ISNUMBER(VLOOKUP(AG$8,#REF!,18,FALSE)),VLOOKUP(AG$8,#REF!,18,FALSE),"""")" +"B9-B47" +"'Power Price PRINT'!A46" +"PrReportDate" +"WORKDAY(A2, 1, Holidays)" +"WORKDAY(B7, 1, Holidays)" +"B7" +"#REF!" +"VLOOKUP(B$8,#REF!,4)" +"AVERAGE(B9:B9)" +"VLOOKUP(B$8,#REF!,3)" +"VLOOKUP(B$8,#REF!,5)" +"VLOOKUP(B$8,#REF!,9)" +"VLOOKUP(B$8,#REF!,6)" +"VLOOKUP(B$8,#REF!,2)" +"VLOOKUP(B$8,#REF!,7)" +"IF(ISNUMBER(VLOOKUP(B$8,#REF!,18,FALSE)),VLOOKUP(B$8,#REF!,18,FALSE),0)" +"AVERAGE(B18:C18)" +"IF(ISNUMBER(VLOOKUP(AG$8,#REF!,18,FALSE)),VLOOKUP(AG$8,#REF!,18,FALSE),"""")" +"B9-B47" +"'Power Price'!A46" +"PrReportDate" +"WORKDAY(A2, 1, Holidays)" +"WORKDAY(B7, 1, Holidays)" +"B7" +"#REF!" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,4)" +"AVERAGE(B9:B9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,3)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,5)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,6)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,2)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,7)" +"IF(ISNUMBER(VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE)),VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE),0)" +"AVERAGE(B18:K18)" +"IF(ISNUMBER(VLOOKUP(AG$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE)),VLOOKUP(AG$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE),"""")" +"B9-B47" +"'Power Price'!A46" +"WORKDAY(Top!C3, -1, Holidays)" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$D$6,13,0,15,1))*15+ 10* 'Curve Summary Backup'!$D$38)/25), 'Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('Curve Summary'!$D$6,13,0,15,1))*15+ 10* 'Curve Summary Backup'!$D$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$54,4)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AG9" +"AI9" +"AM9" +"AVERAGE(T9:V9)" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$C$6,13,0,15,1))*15+ 10* 'Curve Summary Backup'!$C$38)/25), 'Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('Curve Summary'!$C$6,13,0,15,1))*15+ 10* 'Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$55,3)" +"VLOOKUP(AG$7,'Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$E$6,13,0,15,1))*15+ 10* 'Curve Summary Backup'!$E$38)/25), 'Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('Curve Summary'!$E$6,13,0,15,1))*15+ 10* 'Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$55,5)" +"VLOOKUP(AG$7,'Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$I$6,13,0,15,1))*15+ 10* 'Curve Summary Backup'!$I$38)/25), 'Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('Curve Summary'!$I$6,13,0,15,1))*15+ 10* 'Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$55,9)" +"VLOOKUP(AG$7,'Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$F$6,13,0,15,1))*15+ 10* 'Curve Summary Backup'!$F$38)/25), 'Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('Curve Summary'!$F$6,13,0,15,1))*15+ 10* 'Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$59,6)" +"VLOOKUP(AG$7,'Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$B$6,13,0,15,1))*15+ 10* 'Curve Summary Backup'!$B$38)/25), 'Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('Curve Summary'!$B$6,13,0,15,1))*15+ 10* 'Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$59,2)" +"VLOOKUP(AG$7,'Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$G$6,13,0,15,1))*15+ 10* 'Curve Summary Backup'!$G$38)/25), 'Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('Curve Summary'!$G$6,13,0,15,1))*15+ 10* 'Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$58,7)" +"VLOOKUP(AG$7,'Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary ALBERTA'!$R$6,11,0,12,1))*12+ 9* 'Curve Summary Backup'!$R$38)/21), 'Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('Curve Summary ALBERTA'!$R$6,11,0,12,1))*12+ 9* 'Curve Summary Backup'!$R$38)/21)" +"VLOOKUP(E$7,'Curve Summary ALBERTA'!$A$7:$AG$63,18)" +"VLOOKUP(AG$7,'Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY(Top!C3, -1, Holidays)" +"C8" +"C9/('Gas Curve Summary'!$B$10)*1000" +"D9/('Gas Curve Summary'!$B$11)*1000" +"E9/('Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'Gas Curve Summary'!$B$13*1000" +"$I9/'Gas Curve Summary'!$B$14*1000" +"$K9/'Gas Curve Summary'!$B$15*1000" +"$L9/'Gas Curve Summary'!$B$16*1000" +"$M9/'Gas Curve Summary'!$B$17*1000" +"$N9/'Gas Curve Summary'!$B$18*1000" +"$P9/'Gas Curve Summary'!$B$19*1000" +"$Q9/'Gas Curve Summary'!$B$20*1000" +"$R9/'Gas Curve Summary'!$B$21*1000" +"$T9/'Gas Curve Summary'!$B$22*1000" +"$U9/'Gas Curve Summary'!$B$23*1000" +"$V9/'Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"PrReportDate" +"+'Power Price'!A6" +"AG8" +"AI8" +"AM8" +"AP8" +"AG7" +"(0.777777777777778*'Off Peak Detail'!D9)+(0.222222222222222*'Off Peak Detail'!D47)" +"(0.789473684210526*'Off Peak Detail'!E9)+(0.210526315789474*'Off Peak Detail'!E47)" +"(0.75609756097561*'Off Peak Detail'!F9)+(0.24390243902439*'Off Peak Detail'!F47)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AVERAGE(T9:V9)" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"(0.794871794871795*'Off Peak Detail'!AB9)+(0.205128205128205*'Off Peak Detail'!AB47)" +"(0.777777777777778*'Off Peak Detail'!AC9)+(0.222222222222222*'Off Peak Detail'!AC47)" +"(0.75609756097561*'Off Peak Detail'!AD9)+(0.24390243902439*'Off Peak Detail'!AD47)" +"(0.789473684210526*'Off Peak Detail'!AE9)+(0.210526315789474*'Off Peak Detail'!AE47)" +"(0.75*'Off Peak Detail'!AG9)+(0.25*'Off Peak Detail'!AG47)" +"(0.743589743589744*'Off Peak Detail'!BA9)+(0.256410256410256*'Off Peak Detail'!BA47)" +"(0.783783783783784*'Off Peak Detail'!CW9)+(0.216216216216216*'Off Peak Detail'!CW47)" +"(0.636363636363636*'Off Peak Detail'!D18)+(0.181818181818182*'Off Peak Detail'!D37)+(0.181818181818182*'Off Peak Detail'!D56)" +"(0.652173913043478*'Off Peak Detail'!E18)+(0.173913043478261*'Off Peak Detail'!E37)+(0.173913043478261*'Off Peak Detail'!E56)" +"(0.607843137254902*'Off Peak Detail'!F18)+(0.196078431372549*'Off Peak Detail'!F37)+(0.196078431372549*'Off Peak Detail'!F56)" +"(0.659574468085106*'Off Peak Detail'!AB18)+(0.170212765957447*'Off Peak Detail'!AB37)+(0.170212765957447*'Off Peak Detail'!AB56)" +"(0.636363636363636*'Off Peak Detail'!AC18)+(0.181818181818182*'Off Peak Detail'!AC37)+(0.181818181818182*'Off Peak Detail'!AC56)" +"(0.607843137254902*'Off Peak Detail'!AD18)+(0.196078431372549*'Off Peak Detail'!AD37)+(0.196078431372549*'Off Peak Detail'!AD56)" +"(0.652173913043478*'Off Peak Detail'!AE18)+(0.173913043478261*'Off Peak Detail'!AE37)+(0.173913043478261*'Off Peak Detail'!AE56)" +"(0.6*'Off Peak Detail'!AG18)+(0.2*'Off Peak Detail'!AG37)+(0.2*'Off Peak Detail'!AG56)" +"(0.63265306122449*'Off Peak Detail'!AI18)+(0.204081632653061*'Off Peak Detail'!AI37)+(0.163265306122449*'Off Peak Detail'!AI56)" +"(0.625*'Off Peak Detail'!AJ18)+(0.166666666666667*'Off Peak Detail'!AJ37)+(0.208333333333333*'Off Peak Detail'!AJ56)" +"(0.625*'Off Peak Detail'!AL18)+(0.208333333333333*'Off Peak Detail'!AL37)+(0.166666666666667*'Off Peak Detail'!AL56)" +"(0.63265306122449*'Off Peak Detail'!AM18)+(0.163265306122449*'Off Peak Detail'!AM37)+(0.204081632653061*'Off Peak Detail'!AM56)" +"(0.617021276595745*'Off Peak Detail'!BA18)+(0.170212765957447*'Off Peak Detail'!BA37)+(0.212765957446809*'Off Peak Detail'!BA56)" +"(0.644444444444444*'Off Peak Detail'!CW18)+(0.177777777777778*'Off Peak Detail'!CW37)+(0.177777777777778*'Off Peak Detail'!CW56)" +"C9-C47" +"AG9*AG$5" +"WORKDAY(A2, -1, HOLIDAYS)" +"C8" +"C9/('Gas Curve Summary'!$B$10)*1000" +"D9/('Gas Curve Summary'!$B$11)*1000" +"E9/('Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'Gas Curve Summary'!$B$13*1000" +"$I9/'Gas Curve Summary'!$B$14*1000" +"$K9/'Gas Curve Summary'!$B$15*1000" +"$L9/'Gas Curve Summary'!$B$16*1000" +"$M9/'Gas Curve Summary'!$B$17*1000" +"$N9/'Gas Curve Summary'!$B$18*1000" +"$P9/'Gas Curve Summary'!$B$19*1000" +"$Q9/'Gas Curve Summary'!$B$20*1000" +"$R9/'Gas Curve Summary'!$B$21*1000" +"$T9/'Gas Curve Summary'!$B$22*1000" +"$U9/'Gas Curve Summary'!$B$23*1000" +"$V9/'Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"PrReportDate" +"+'Power Price'!A6" +"B7" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,4)" +"AVERAGE(B9:M9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,3)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,5)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,6)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,2)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,7)" +"IF(ISNUMBER(VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE)),VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE),0)" +"B9-B47" +"'Power Price'!A46" +"PrReportDate" +"+'Power Price'!A6" +"WORKDAY(A2, 1, Holidays)" +"B7+1" +"B7" +"#REF!" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,4)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,3)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,5)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,9)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,6)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,2)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,7)" +"VLOOKUP(Z$8,'Off Peak Curve Sum'!$A$7:$AG$54,7)+14.75" +"IF(ISNUMBER(VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE)),VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE),0)" +"IF(ISNUMBER(VLOOKUP(AK$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE)),VLOOKUP(AK$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE),"""")" +"B9-B47" +"'Power Price'!A46" +"+'Power Price'!A6" +"'Power Price'!C66" +"+'Power Price'!A67" +"'Power Off-Peak Prices'!B66" +"C9" +"+'Power Off-Peak Prices'!AC66" +"+'Power Off-Peak Prices'!A67" +"+'Power Desk Daily Price'!A6" +"+'Power Desk Daily Price'!AC8" +"+'Power Desk Daily Price'!A17" +"+'Power Desk Daily Price'!AC18" +"+'OP.Power Desk Daily Price'!A8" +"[4]Curves!$A13" +"[4]Curves!$E13" +"[4]Curves!$B13" +"B7+C7" +"[4]Curves!$J13" +"B7+E7" +"[4]Curves!$K13" +"B7+G7" +"[4]Curves!$G13" +"B7+I7" +"PrReportDate" +"AB8" +"AB7" +"AVERAGE(D9:F9)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$D$6,1,0,14,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$D$6,1,0,14,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$D$6,16,0,17,1))+ 13* 'Off Peak Curve Sum'!$D$38)/30), 'Off Peak Curve Sum'!$D$38,(SUM(OFFSET('Off Peak Curve Sum'!$D$6,16,0,17,1))+ 13* 'Off Peak Curve Sum'!$D$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,4)" +"AVERAGE(D9,E9,F9)" +"AVERAGE(AB9:AM9)" +"AVERAGE(AN9:AY9)" +"AVERAGE(AZ9:EE9)" +"AVERAGE(D9:F9,AB9:EE9)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$C$6,1,0,14,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$C$6,1,0,14,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$C$6,16,0,17,1))+ 13* 'Off Peak Curve Sum'!$C$38)/30), 'Off Peak Curve Sum'!$C$38,(SUM(OFFSET('Off Peak Curve Sum'!$C$6,16,0,17,1))+ 13* 'Off Peak Curve Sum'!$C$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,3)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$E$6,1,0,14,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$E$6,1,0,14,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$E$6,16,0,17,1))+ 13* 'Off Peak Curve Sum'!$E$38)/30), 'Off Peak Curve Sum'!$E$38,(SUM(OFFSET('Off Peak Curve Sum'!$E$6,16,0,17,1))+ 13* 'Off Peak Curve Sum'!$E$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,5)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$I$6,1,0,14,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$I$6,1,0,14,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$I$6,16,0,17,1))+ 13* 'Off Peak Curve Sum'!$I$38)/30), 'Off Peak Curve Sum'!$I$38,(SUM(OFFSET('Off Peak Curve Sum'!$I$6,16,0,17,1))+ 13* 'Off Peak Curve Sum'!$I$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,9)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$F$6,1,0,14,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$F$6,1,0,14,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$F$6,16,0,17,1))+ 13* 'Off Peak Curve Sum'!$F$38)/30), 'Off Peak Curve Sum'!$F$38,(SUM(OFFSET('Off Peak Curve Sum'!$F$6,16,0,17,1))+ 13* 'Off Peak Curve Sum'!$F$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,6)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$B$6,1,0,14,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$B$6,1,0,14,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$B$6,16,0,17,1))+ 13* 'Off Peak Curve Sum'!$B$38)/30), 'Off Peak Curve Sum'!$B$38,(SUM(OFFSET('Off Peak Curve Sum'!$B$6,16,0,17,1))+ 13* 'Off Peak Curve Sum'!$B$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,2)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$G$6,1,0,14,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$G$6,1,0,14,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$G$6,16,0,17,1))+ 13* 'Off Peak Curve Sum'!$G$38)/30), 'Off Peak Curve Sum'!$G$38,(SUM(OFFSET('Off Peak Curve Sum'!$G$6,16,0,17,1))+ 13* 'Off Peak Curve Sum'!$G$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,7)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$R$6,1,0,14,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$R$6,1,0,14,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$R$6,16,0,17,1))+ 13* 'Off Peak Curve Sum'!$R$38)/30), 'Off Peak Curve Sum'!$R$38,(SUM(OFFSET('Off Peak Curve Sum'!$R$6,16,0,17,1))+ 13* 'Off Peak Curve Sum'!$R$38)/30)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$D$6,1,0,2,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$D$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$D$6,3,0,3,1))+ 1* 'Sat Curve Sum Backup'!$D$9)/4), 'Sat Curve Sum Backup'!$D$9,(SUM(OFFSET('Sat Curve Sum'!$D$6,3,0,3,1))+ 1* 'Sat Curve Sum Backup'!$D$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,4)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$C$6,1,0,2,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$C$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$C$6,3,0,3,1))+ 1* 'Sat Curve Sum Backup'!$C$9)/4), 'Sat Curve Sum Backup'!$C$9,(SUM(OFFSET('Sat Curve Sum'!$C$6,3,0,3,1))+ 1* 'Sat Curve Sum Backup'!$C$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,3)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$E$6,1,0,2,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$E$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$E$6,3,0,3,1))+ 1* 'Sat Curve Sum Backup'!$E$9)/4), 'Sat Curve Sum Backup'!$E$9,(SUM(OFFSET('Sat Curve Sum'!$E$6,3,0,3,1))+ 1* 'Sat Curve Sum Backup'!$E$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,5)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$I$6,1,0,2,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$I$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$I$6,3,0,3,1))+ 1* 'Sat Curve Sum Backup'!$I$9)/4), 'Sat Curve Sum Backup'!$I$9,(SUM(OFFSET('Sat Curve Sum'!$I$6,3,0,3,1))+ 1* 'Sat Curve Sum Backup'!$I$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,9)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$F$6,1,0,2,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$F$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$F$6,3,0,3,1))+ 1* 'Sat Curve Sum Backup'!$F$9)/4), 'Sat Curve Sum Backup'!$F$9,(SUM(OFFSET('Sat Curve Sum'!$F$6,3,0,3,1))+ 1* 'Sat Curve Sum Backup'!$F$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,6)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$B$6,1,0,2,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$B$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$B$6,3,0,3,1))+ 1* 'Sat Curve Sum Backup'!$B$9)/4), 'Sat Curve Sum Backup'!$B$9,(SUM(OFFSET('Sat Curve Sum'!$B$6,3,0,3,1))+ 1* 'Sat Curve Sum Backup'!$B$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,2)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$G$6,1,0,2,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$G$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$G$6,3,0,3,1))+ 1* 'Sat Curve Sum Backup'!$G$9)/4), 'Sat Curve Sum Backup'!$G$9,(SUM(OFFSET('Sat Curve Sum'!$G$6,3,0,3,1))+ 1* 'Sat Curve Sum Backup'!$G$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,7)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,18)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$D$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$D$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$D$6,3,0,2,1))+ 3* 'Sun Curve Sum Backup'!$D$9)/5), 'Sun Curve Sum Backup'!$D$9,(SUM(OFFSET('Sun Curve Sum'!$D$6,3,0,2,1))+ 3* 'Sun Curve Sum Backup'!$D$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,4)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$C$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$C$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$C$6,3,0,2,1))+ 3* 'Sun Curve Sum Backup'!$C$9)/5), 'Sun Curve Sum Backup'!$C$9,(SUM(OFFSET('Sun Curve Sum'!$C$6,3,0,2,1))+ 3* 'Sun Curve Sum Backup'!$C$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,3)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$E$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$E$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$E$6,3,0,2,1))+ 3* 'Sun Curve Sum Backup'!$E$9)/5), 'Sun Curve Sum Backup'!$E$9,(SUM(OFFSET('Sun Curve Sum'!$E$6,3,0,2,1))+ 3* 'Sun Curve Sum Backup'!$E$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,5)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$I$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$I$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$I$6,3,0,2,1))+ 3* 'Sun Curve Sum Backup'!$I$9)/5), 'Sun Curve Sum Backup'!$I$9,(SUM(OFFSET('Sun Curve Sum'!$I$6,3,0,2,1))+ 3* 'Sun Curve Sum Backup'!$I$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,9)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$F$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$F$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$F$6,3,0,2,1))+ 3* 'Sun Curve Sum Backup'!$F$9)/5), 'Sun Curve Sum Backup'!$F$9,(SUM(OFFSET('Sun Curve Sum'!$F$6,3,0,2,1))+ 3* 'Sun Curve Sum Backup'!$F$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,6)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$B$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$B$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$B$6,3,0,2,1))+ 3* 'Sun Curve Sum Backup'!$B$9)/5), 'Sun Curve Sum Backup'!$B$9,(SUM(OFFSET('Sun Curve Sum'!$B$6,3,0,2,1))+ 3* 'Sun Curve Sum Backup'!$B$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,2)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$G$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$G$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$G$6,3,0,2,1))+ 3* 'Sun Curve Sum Backup'!$G$9)/5), 'Sun Curve Sum Backup'!$G$9,(SUM(OFFSET('Sun Curve Sum'!$G$6,3,0,2,1))+ 3* 'Sun Curve Sum Backup'!$G$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,7)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$R$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$R$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$R$6,3,0,2,1))+ 3* 'Sun Curve Sum Backup'!$R$9)/5), 'Sun Curve Sum Backup'!$R$9,(SUM(OFFSET('Sun Curve Sum'!$R$6,3,0,2,1))+ 3* 'Sun Curve Sum Backup'!$R$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,18)" +"W9/AVERAGE('Gas Curve Summary'!$J$13:$J$24)*1000" +"X9/AVERAGE('Gas Curve Summary'!$J$25:$J$36)*1000" +"Y9/AVERAGE('Gas Curve Summary'!$J$37:$J$48)*1000" +"Z9/AVERAGE('Gas Curve Summary'!$J$49:$J$60)*1000" +"AA9/AVERAGE('Gas Curve Summary'!$J$61:$J$120)*1000" +"'Power Price'!A2" +"P2Sun!K5" +"P2Sun!P5" +"AVERAGE(P2Sun!S5:V5)" +"AVERAGE(P2Sun!Z5:AB5)" +"AVERAGE(P2Sun!AC5:AE5)" +"AVERAGE(P2Sun!AF5:AH5)" +"AVERAGE(P2Sun!W5:AH5)" +"AVERAGE(P2Sun!AI5:AT5)" +"AVERAGE(P2Sun!AU5:BF5)" +"AVERAGE(P2Sun!BG5:BI5,P2Sun!BS5:BU5,P2Sun!CE5:CG5,P2Sun!CQ5:CS5,P2Sun!DC5:DE5,P2Sun!DO5:DQ5,P2Sun!EA5:EC5,P2Sun!EM5:EO5,P2Sun!EY5:FA5,P2Sun!FK5:FM5)" +"AVERAGE(P2Sun!BJ5:BL5,P2Sun!BV5:BX5,P2Sun!CH5:CJ5,P2Sun!CT5:CV5,P2Sun!DF5:DH5,P2Sun!DR5:DT5,P2Sun!ED5:EF5,P2Sun!EP5:ER5,P2Sun!FB5:FD5,P2Sun!FN5:FP5)" +"AVERAGE(P2Sun!BM5:BO5,P2Sun!BY5:CA5,P2Sun!CK5:CM5,P2Sun!CW5:CY5,P2Sun!DI5:DK5,P2Sun!DU5:DW5,P2Sun!EG5:EI5,P2Sun!ES5:EU5,P2Sun!FE5:FG5,P2Sun!FQ5:FS5)" +"AVERAGE(P2Sun!BP5:BR5,P2Sun!CB5:CD5,P2Sun!CN5:CP5,P2Sun!CZ5:DB5,P2Sun!DL5:DN5,P2Sun!DX5:DZ5,P2Sun!EJ5:EL5,P2Sun!EV5:EX5,P2Sun!FH5:FJ5,P2Sun!FT5:FV5)" +"AVERAGE(P2Sun!BG5:FV5)" +"P2Sun!K7" +"P2Sun!P7" +"AVERAGE(P2Sun!S7:V7)" +"AVERAGE(P2Sun!Z7:AB7)" +"AVERAGE(P2Sun!AC7:AE7)" +"AVERAGE(P2Sun!AF7:AH7)" +"AVERAGE(P2Sun!W7:AH7)" +"AVERAGE(P2Sun!AI7:AT7)" +"AVERAGE(P2Sun!AU7:BF7)" +"AVERAGE(P2Sun!BG7:BI7,P2Sun!BS7:BU7,P2Sun!CE7:CG7,P2Sun!CQ7:CS7,P2Sun!DC7:DE7,P2Sun!DO7:DQ7,P2Sun!EA7:EC7,P2Sun!EM7:EO7,P2Sun!EY7:FA7,P2Sun!FK7:FM7)" +"AVERAGE(P2Sun!BJ7:BL7,P2Sun!BV7:BX7,P2Sun!CH7:CJ7,P2Sun!CT7:CV7,P2Sun!DF7:DH7,P2Sun!DR7:DT7,P2Sun!ED7:EF7,P2Sun!EP7:ER7,P2Sun!FB7:FD7,P2Sun!FN7:FP7)" +"AVERAGE(P2Sun!BM7:BO7,P2Sun!BY7:CA7,P2Sun!CK7:CM7,P2Sun!CW7:CY7,P2Sun!DI7:DK7,P2Sun!DU7:DW7,P2Sun!EG7:EI7,P2Sun!ES7:EU7,P2Sun!FE7:FG7,P2Sun!FQ7:FS7)" +"AVERAGE(P2Sun!BP7:BR7,P2Sun!CB7:CD7,P2Sun!CN7:CP7,P2Sun!CZ7:DB7,P2Sun!DL7:DN7,P2Sun!DX7:DZ7,P2Sun!EJ7:EL7,P2Sun!EV7:EX7,P2Sun!FH7:FJ7,P2Sun!FT7:FV7)" +"AVERAGE(P2Sun!BG7:FV7)" +"P2Sun!K9" +"P2Sun!P9" +"AVERAGE(P2Sun!S9:V9)" +"AVERAGE(P2Sun!Z9:AB9)" +"AVERAGE(P2Sun!AC9:AE9)" +"AVERAGE(P2Sun!AF9:AH9)" +"AVERAGE(P2Sun!W9:AH9)" +"AVERAGE(P2Sun!AI9:AT9)" +"AVERAGE(P2Sun!AU9:BF9)" +"AVERAGE(P2Sun!BG9:BI9,P2Sun!BS9:BU9,P2Sun!CE9:CG9,P2Sun!CQ9:CS9,P2Sun!DC9:DE9,P2Sun!DO9:DQ9,P2Sun!EA9:EC9,P2Sun!EM9:EO9,P2Sun!EY9:FA9,P2Sun!FK9:FM9)" +"AVERAGE(P2Sun!BJ9:BL9,P2Sun!BV9:BX9,P2Sun!CH9:CJ9,P2Sun!CT9:CV9,P2Sun!DF9:DH9,P2Sun!DR9:DT9,P2Sun!ED9:EF9,P2Sun!EP9:ER9,P2Sun!FB9:FD9,P2Sun!FN9:FP9)" +"AVERAGE(P2Sun!BM9:BO9,P2Sun!BY9:CA9,P2Sun!CK9:CM9,P2Sun!CW9:CY9,P2Sun!DI9:DK9,P2Sun!DU9:DW9,P2Sun!EG9:EI9,P2Sun!ES9:EU9,P2Sun!FE9:FG9,P2Sun!FQ9:FS9)" +"AVERAGE(P2Sun!BP9:BR9,P2Sun!CB9:CD9,P2Sun!CN9:CP9,P2Sun!CZ9:DB9,P2Sun!DL9:DN9,P2Sun!DX9:DZ9,P2Sun!EJ9:EL9,P2Sun!EV9:EX9,P2Sun!FH9:FJ9,P2Sun!FT9:FV9)" +"AVERAGE(P2Sun!BG9:FV9)" +"P2Sun!K11" +"P2Sun!P11" +"AVERAGE(P2Sun!S11:V11)" +"AVERAGE(P2Sun!Z11:AB11)" +"AVERAGE(P2Sun!AC11:AE11)" +"AVERAGE(P2Sun!AF11:AH11)" +"AVERAGE(P2Sun!W11:AH11)" +"AVERAGE(P2Sun!AI11:AT11)" +"AVERAGE(P2Sun!AU11:BF11)" +"AVERAGE(P2Sun!BG11:BI11,P2Sun!BS11:BU11,P2Sun!CE11:CG11,P2Sun!CQ11:CS11,P2Sun!DC11:DE11,P2Sun!DO11:DQ11,P2Sun!EA11:EC11,P2Sun!EM11:EO11,P2Sun!EY11:FA11,P2Sun!FK11:FM11)" +"AVERAGE(P2Sun!BJ11:BL11,P2Sun!BV11:BX11,P2Sun!CH11:CJ11,P2Sun!CT11:CV11,P2Sun!DF11:DH11,P2Sun!DR11:DT11,P2Sun!ED11:EF11,P2Sun!EP11:ER11,P2Sun!FB11:FD11,P2Sun!FN11:FP11)" +"AVERAGE(P2Sun!BM11:BO11,P2Sun!BY11:CA11,P2Sun!CK11:CM11,P2Sun!CW11:CY11,P2Sun!DI11:DK11,P2Sun!DU11:DW11,P2Sun!EG11:EI11,P2Sun!ES11:EU11,P2Sun!FE11:FG11,P2Sun!FQ11:FS11)" +"AVERAGE(P2Sun!BP11:BR11,P2Sun!CB11:CD11,P2Sun!CN11:CP11,P2Sun!CZ11:DB11,P2Sun!DL11:DN11,P2Sun!DX11:DZ11,P2Sun!EJ11:EL11,P2Sun!EV11:EX11,P2Sun!FH11:FJ11,P2Sun!FT11:FV11)" +"AVERAGE(P2Sun!BG11:FV11)" +"P2Sun!K13" +"P2Sun!P13" +"AVERAGE(P2Sun!S13:V13)" +"AVERAGE(P2Sun!Z13:AB13)" +"AVERAGE(P2Sun!AC13:AE13)" +"AVERAGE(P2Sun!AF13:AH13)" +"AVERAGE(P2Sun!W13:AH13)" +"AVERAGE(P2Sun!AI13:AT13)" +"AVERAGE(P2Sun!AU13:BF13)" +"AVERAGE(P2Sun!BG13:BI13,P2Sun!BS13:BU13,P2Sun!CE13:CG13,P2Sun!CQ13:CS13,P2Sun!DC13:DE13,P2Sun!DO13:DQ13,P2Sun!EA13:EC13,P2Sun!EM13:EO13,P2Sun!EY13:FA13,P2Sun!FK13:FM13)" +"AVERAGE(P2Sun!BJ13:BL13,P2Sun!BV13:BX13,P2Sun!CH13:CJ13,P2Sun!CT13:CV13,P2Sun!DF13:DH13,P2Sun!DR13:DT13,P2Sun!ED13:EF13,P2Sun!EP13:ER13,P2Sun!FB13:FD13,P2Sun!FN13:FP13)" +"AVERAGE(P2Sun!BM13:BO13,P2Sun!BY13:CA13,P2Sun!CK13:CM13,P2Sun!CW13:CY13,P2Sun!DI13:DK13,P2Sun!DU13:DW13,P2Sun!EG13:EI13,P2Sun!ES13:EU13,P2Sun!FE13:FG13,P2Sun!FQ13:FS13)" +"AVERAGE(P2Sun!BP13:BR13,P2Sun!CB13:CD13,P2Sun!CN13:CP13,P2Sun!CZ13:DB13,P2Sun!DL13:DN13,P2Sun!DX13:DZ13,P2Sun!EJ13:EL13,P2Sun!EV13:EX13,P2Sun!FH13:FJ13,P2Sun!FT13:FV13)" +"AVERAGE(P2Sun!BG13:FV13)" +"P2Sun!K15" +"P2Sun!P15" +"AVERAGE(P2Sun!S15:V15)" +"AVERAGE(P2Sun!Z15:AB15)" +"AVERAGE(P2Sun!AC15:AE15)" +"AVERAGE(P2Sun!AF15:AH15)" +"AVERAGE(P2Sun!W15:AH15)" +"AVERAGE(P2Sun!AI15:AT15)" +"AVERAGE(P2Sun!AU15:BF15)" +"AVERAGE(P2Sun!BG15:BI15,P2Sun!BS15:BU15,P2Sun!CE15:CG15,P2Sun!CQ15:CS15,P2Sun!DC15:DE15,P2Sun!DO15:DQ15,P2Sun!EA15:EC15,P2Sun!EM15:EO15,P2Sun!EY15:FA15,P2Sun!FK15:FM15)" +"AVERAGE(P2Sun!BJ15:BL15,P2Sun!BV15:BX15,P2Sun!CH15:CJ15,P2Sun!CT15:CV15,P2Sun!DF15:DH15,P2Sun!DR15:DT15,P2Sun!ED15:EF15,P2Sun!EP15:ER15,P2Sun!FB15:FD15,P2Sun!FN15:FP15)" +"AVERAGE(P2Sun!BM15:BO15,P2Sun!BY15:CA15,P2Sun!CK15:CM15,P2Sun!CW15:CY15,P2Sun!DI15:DK15,P2Sun!DU15:DW15,P2Sun!EG15:EI15,P2Sun!ES15:EU15,P2Sun!FE15:FG15,P2Sun!FQ15:FS15)" +"AVERAGE(P2Sun!BP15:BR15,P2Sun!CB15:CD15,P2Sun!CN15:CP15,P2Sun!CZ15:DB15,P2Sun!DL15:DN15,P2Sun!DX15:DZ15,P2Sun!EJ15:EL15,P2Sun!EV15:EX15,P2Sun!FH15:FJ15,P2Sun!FT15:FV15)" +"AVERAGE(P2Sun!BG15:FV15)" +"P2Sun!K17" +"P2Sun!P17" +"AVERAGE(P2Sun!S17:V17)" +"AVERAGE(P2Sun!Z17:AB17)" +"AVERAGE(P2Sun!AC17:AE17)" +"AVERAGE(P2Sun!AF17:AH17)" +"AVERAGE(P2Sun!W17:AH17)" +"AVERAGE(P2Sun!AI17:AT17)" +"AVERAGE(P2Sun!AU17:BF17)" +"AVERAGE(P2Sun!BG17:BI17,P2Sun!BS17:BU17,P2Sun!CE17:CG17,P2Sun!CQ17:CS17,P2Sun!DC17:DE17,P2Sun!DO17:DQ17,P2Sun!EA17:EC17,P2Sun!EM17:EO17,P2Sun!EY17:FA17,P2Sun!FK17:FM17)" +"AVERAGE(P2Sun!BJ17:BL17,P2Sun!BV17:BX17,P2Sun!CH17:CJ17,P2Sun!CT17:CV17,P2Sun!DF17:DH17,P2Sun!DR17:DT17,P2Sun!ED17:EF17,P2Sun!EP17:ER17,P2Sun!FB17:FD17,P2Sun!FN17:FP17)" +"AVERAGE(P2Sun!BM17:BO17,P2Sun!BY17:CA17,P2Sun!CK17:CM17,P2Sun!CW17:CY17,P2Sun!DI17:DK17,P2Sun!DU17:DW17,P2Sun!EG17:EI17,P2Sun!ES17:EU17,P2Sun!FE17:FG17,P2Sun!FQ17:FS17)" +"AVERAGE(P2Sun!BP17:BR17,P2Sun!CB17:CD17,P2Sun!CN17:CP17,P2Sun!CZ17:DB17,P2Sun!DL17:DN17,P2Sun!DX17:DZ17,P2Sun!EJ17:EL17,P2Sun!EV17:EX17,P2Sun!FH17:FJ17,P2Sun!FT17:FV17)" +"AVERAGE(P2Sun!BG17:FV17)" +"C4-C27" +"A2-1" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E4:BF4)" +"TRANSPOSE('P2'!E6:BF6)" +"TRANSPOSE('P2'!E8:BF8)" +"TRANSPOSE('P2'!E12:GZ12)" +"TRANSPOSE('P2'!E14:BF14)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K4:V4)/12" +"SUM('P2'!K6:V6)/12" +"SUM('P2'!K8:V8)/12" +"SUM('P2'!K12:V12)/12" +"SUM('P2'!K14:V14)/12" +"SUM('P2'!W4:AH4)/12" +"SUM('P2'!W6:AH6)/12" +"SUM('P2'!W8:AH8)/12" +"SUM('P2'!W12:AH12)/12" +"SUM('P2'!W14:AH14)/12" +"SUM('P2'!AI4:AT4)/12" +"SUM('P2'!AI6:AT6)/12" +"SUM('P2'!AI8:AT8)/12" +"SUM('P2'!AI12:AT12)/12" +"SUM('P2'!AI14:AT14)/12" +"SUM('P2'!AU4:BF4)/12" +"SUM('P2'!AU6:BF6)/12" +"SUM('P2'!AU8:BF8)/12" +"SUM('P2'!AU12:BF12)/12" +"SUM('P2'!AU14:BF14)/12" +"SUM('P2'!BG4:BR4)/12" +"SUM('P2'!BG6:BR6)/12" +"SUM('P2'!BG8:BR8)/12" +"SUM('P2'!BG12:BR12)/12" +"SUM('P2'!BG14:BR14)/12" +"SUM('P2'!BS4:CD4)/12" +"SUM('P2'!BS6:CD6)/12" +"SUM('P2'!BS8:CD8)/12" +"SUM('P2'!BS12:CD12)/12" +"SUM('P2'!BS14:CD14)/12" +"SUM('P2'!CE4:CP4)/12" +"SUM('P2'!CE6:CP6)/12" +"SUM('P2'!CE8:CP8)/12" +"SUM('P2'!CE12:CP12)/12" +"SUM('P2'!CE14:CP14)/12" +"SUM('P2'!CQ4:DB4)/12" +"SUM('P2'!CQ6:DB6)/12" +"SUM('P2'!CQ8:DB8)/12" +"SUM('P2'!CQ12:DB12)/12" +"SUM('P2'!CQ14:DB14)/12" +"SUM('P2'!DC4:DN4)/12" +"SUM('P2'!DC6:DN6)/12" +"SUM('P2'!DC8:DN8)/12" +"SUM('P2'!DC12:DN12)/12" +"SUM('P2'!DC14:DN14)/12" +"SUM('P2'!DO4:DZ4)/12" +"SUM('P2'!DO6:DZ6)/12" +"SUM('P2'!DO8:DZ8)/12" +"SUM('P2'!DO12:DZ12)/12" +"SUM('P2'!DO14:DZ14)/12" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E5:BF5)" +"TRANSPOSE('P2'!E7:BF7)" +"TRANSPOSE('P2'!E9:BF9)" +"TRANSPOSE('P2'!E13:GZ13)" +"TRANSPOSE('P2'!E15:BF15)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K5:V5)/12" +"SUM('P2'!K7:V7)/12" +"SUM('P2'!K9:V9)/12" +"SUM('P2'!K13:V13)/12" +"SUM('P2'!K15:V15)/12" +"SUM('P2'!W5:AH5)/12" +"SUM('P2'!W7:AH7)/12" +"SUM('P2'!W9:AH9)/12" +"SUM('P2'!W13:AH13)/12" +"SUM('P2'!W15:AH15)/12" +"SUM('P2'!AI5:AT5)/12" +"SUM('P2'!AI7:AT7)/12" +"SUM('P2'!AI9:AT9)/12" +"SUM('P2'!AI13:AT13)/12" +"SUM('P2'!AI15:AT15)/12" +"SUM('P2'!AU5:BF5)/12" +"SUM('P2'!AU7:BF7)/12" +"SUM('P2'!AU9:BF9)/12" +"SUM('P2'!AU13:BF13)/12" +"SUM('P2'!AU15:BF15)/12" +"SUM('P2'!BG5:BR5)/12" +"SUM('P2'!BG7:BR7)/12" +"SUM('P2'!BG9:BR9)/12" +"SUM('P2'!BG13:BR13)/12" +"SUM('P2'!BG15:BR15)/12" +"SUM('P2'!BS5:CD5)/12" +"SUM('P2'!BS7:CD7)/12" +"SUM('P2'!BS9:CD9)/12" +"SUM('P2'!BS13:CD13)/12" +"SUM('P2'!BS15:CD15)/12" +"SUM('P2'!CE5:CP5)/12" +"SUM('P2'!CE7:CP7)/12" +"SUM('P2'!CE9:CP9)/12" +"SUM('P2'!CE13:CP13)/12" +"SUM('P2'!CE15:CP15)/12" +"SUM('P2'!CQ5:DB5)/12" +"SUM('P2'!CQ7:DB7)/12" +"SUM('P2'!CQ9:DB9)/12" +"SUM('P2'!CQ13:DB13)/12" +"SUM('P2'!CQ15:DB15)/12" +"SUM('P2'!DC5:DN5)/12" +"SUM('P2'!DC7:DN7)/12" +"SUM('P2'!DC9:DN9)/12" +"SUM('P2'!DC13:DN13)/12" +"SUM('P2'!DC15:DN15)/12" +"SUM('P2'!DO5:DZ5)/12" +"SUM('P2'!DO7:DZ7)/12" +"SUM('P2'!DO9:DZ9)/12" +"SUM('P2'!DO13:DZ13)/12" +"SUM('P2'!DO15:DZ15)/12" +"[5]Tregion!$A7" +"[5]Tregion!$C7" +"[6]Tregion!$C7" +"[7]Tregion!$C7" +"[8]Tregion!$C7" +"[9]Tregion!$C7" +"[10]Tbasis!$D6" +"[11]Tregion!$C7" +"[12]Tregion!$C7" +"[4]Curves!$A13" +"[4]Curves!$E13" +"AR7+0.1" +"AM7+AN7" +"[4]Curves!$J13" +"AM7+AP7" +"[4]Curves!$K13" +"AM7+AR7" +"[4]Curves!$G13" +"AM7+AT7" +"AR12" +"[5]Tregion!$A7" +"[5]Tregion!$G7" +"[6]Tregion!$G7" +"[7]Tregion!$G7" +"[8]Tregion!$G7" +"[9]Tregion!$G7" +"[10]Tbasis!$E6" +"[11]Tregion!$G7" +"[12]Tregion!$G7" +"[4]Curves!$A13" +"[4]Curves!$E13" +"[4]Curves!$J13" +"AO7+0.1" +"[4]Curves!$K13" +"[4]Curves!$G13" +"AO12" +"[5]Tregion!$J7" +"[5]Tregion!$P7" +"[6]Tregion!$P7" +"[7]Tregion!$P7" +"[8]Tregion!$P7" +"[9]Tregion!$P7" +"[11]Tregion!$P7" +"[12]Tregion!$P7" +"A7" +"[5]Tregion!$J7" +"[5]Tregion!$L7" +"[6]Tregion!$L7" +"[7]Tregion!$L7" +"[8]Tregion!$L7" +"[9]Tregion!$L7" +"[11]Tregion!$L7" +"[12]Tregion!$L7" +"crvDate" +"'P2'!K4" +"'P2'!P4" +"AVERAGE('P2'!S4:V4)" +"'P2'!W4" +"AVERAGE('P2'!Z4:AB4)" +"AVERAGE('P2'!AC4:AE4)" +"AVERAGE('P2'!AF4:AH4)" +"AVERAGE('P2'!W4:AH4)" +"AVERAGE('P2'!AI4:AT4)" +"AVERAGE('P2'!AU4:BF4)" +"AVERAGE('P2'!BG4:BI4,'P2'!BS4:BU4,'P2'!CE4:CG4,'P2'!CQ4:CS4,'P2'!DC4:DE4,'P2'!DO4:DQ4,'P2'!EA4:EC4,'P2'!EM4:EO4,'P2'!EY4:FA4,'P2'!FK4:FM4)" +"AVERAGE('P2'!BJ4:BL4,'P2'!BV4:BX4,'P2'!CH4:CJ4,'P2'!CT4:CV4,'P2'!DF4:DH4,'P2'!DR4:DT4,'P2'!ED4:EF4,'P2'!EP4:ER4,'P2'!FB4:FD4,'P2'!FN4:FP4)" +"AVERAGE('P2'!BM4:BO4,'P2'!BY4:CA4,'P2'!CK4:CM4,'P2'!CW4:CY4,'P2'!DI4:DK4,'P2'!DU4:DW4,'P2'!EG4:EI4,'P2'!ES4:EU4,'P2'!FE4:FG4,'P2'!FQ4:FS4)" +"AVERAGE('P2'!BP4:BR4,'P2'!CB4:CD4,'P2'!CN4:CP4,'P2'!CZ4:DB4,'P2'!DL4:DN4,'P2'!DX4:DZ4,'P2'!EJ4:EL4,'P2'!EV4:EX4,'P2'!FH4:FJ4,'P2'!FT4:FV4)" +"AVERAGE('P2'!BG4:FV4)" +"'P2'!K6" +"'P2'!P6" +"AVERAGE('P2'!S6:V6)" +"'P2'!W6" +"AVERAGE('P2'!Z6:AB6)" +"AVERAGE('P2'!AC6:AE6)" +"AVERAGE('P2'!AF6:AH6)" +"AVERAGE('P2'!W6:AH6)" +"AVERAGE('P2'!AI6:AT6)" +"AVERAGE('P2'!AU6:BF6)" +"AVERAGE('P2'!BG6:BI6,'P2'!BS6:BU6,'P2'!CE6:CG6,'P2'!CQ6:CS6,'P2'!DC6:DE6,'P2'!DO6:DQ6,'P2'!EA6:EC6,'P2'!EM6:EO6,'P2'!EY6:FA6,'P2'!FK6:FM6)" +"AVERAGE('P2'!BJ6:BL6,'P2'!BV6:BX6,'P2'!CH6:CJ6,'P2'!CT6:CV6,'P2'!DF6:DH6,'P2'!DR6:DT6,'P2'!ED6:EF6,'P2'!EP6:ER6,'P2'!FB6:FD6,'P2'!FN6:FP6)" +"AVERAGE('P2'!BM6:BO6,'P2'!BY6:CA6,'P2'!CK6:CM6,'P2'!CW6:CY6,'P2'!DI6:DK6,'P2'!DU6:DW6,'P2'!EG6:EI6,'P2'!ES6:EU6,'P2'!FE6:FG6,'P2'!FQ6:FS6)" +"AVERAGE('P2'!BP6:BR6,'P2'!CB6:CD6,'P2'!CN6:CP6,'P2'!CZ6:DB6,'P2'!DL6:DN6,'P2'!DX6:DZ6,'P2'!EJ6:EL6,'P2'!EV6:EX6,'P2'!FH6:FJ6,'P2'!FT6:FV6)" +"AVERAGE('P2'!BG6:FV6)" +"'P2'!K8" +"'P2'!P8" +"AVERAGE('P2'!S8:V8)" +"'P2'!W8" +"AVERAGE('P2'!Z8:AB8)" +"AVERAGE('P2'!AC8:AE8)" +"AVERAGE('P2'!AF8:AH8)" +"AVERAGE('P2'!W8:AH8)" +"AVERAGE('P2'!AI8:AT8)" +"AVERAGE('P2'!AU8:BF8)" +"AVERAGE('P2'!BG8:BI8,'P2'!BS8:BU8,'P2'!CE8:CG8,'P2'!CQ8:CS8,'P2'!DC8:DE8,'P2'!DO8:DQ8,'P2'!EA8:EC8,'P2'!EM8:EO8,'P2'!EY8:FA8,'P2'!FK8:FM8)" +"AVERAGE('P2'!BJ8:BL8,'P2'!BV8:BX8,'P2'!CH8:CJ8,'P2'!CT8:CV8,'P2'!DF8:DH8,'P2'!DR8:DT8,'P2'!ED8:EF8,'P2'!EP8:ER8,'P2'!FB8:FD8,'P2'!FN8:FP8)" +"AVERAGE('P2'!BM8:BO8,'P2'!BY8:CA8,'P2'!CK8:CM8,'P2'!CW8:CY8,'P2'!DI8:DK8,'P2'!DU8:DW8,'P2'!EG8:EI8,'P2'!ES8:EU8,'P2'!FE8:FG8,'P2'!FQ8:FS8)" +"AVERAGE('P2'!BP8:BR8,'P2'!CB8:CD8,'P2'!CN8:CP8,'P2'!CZ8:DB8,'P2'!DL8:DN8,'P2'!DX8:DZ8,'P2'!EJ8:EL8,'P2'!EV8:EX8,'P2'!FH8:FJ8,'P2'!FT8:FV8)" +"AVERAGE('P2'!BG8:FV8)" +"'P2'!K10" +"'P2'!P10" +"AVERAGE('P2'!S10:V10)" +"'P2'!W10" +"AVERAGE('P2'!Z10:AB10)" +"AVERAGE('P2'!AC10:AE10)" +"AVERAGE('P2'!AF10:AH10)" +"AVERAGE('P2'!W10:AH10)" +"AVERAGE('P2'!AI10:AT10)" +"AVERAGE('P2'!AU10:BF10)" +"AVERAGE('P2'!BG10:BI10,'P2'!BS10:BU10,'P2'!CE10:CG10,'P2'!CQ10:CS10,'P2'!DC10:DE10,'P2'!DO10:DQ10,'P2'!EA10:EC10,'P2'!EM10:EO10,'P2'!EY10:FA10,'P2'!FK10:FM10)" +"AVERAGE('P2'!BJ10:BL10,'P2'!BV10:BX10,'P2'!CH10:CJ10,'P2'!CT10:CV10,'P2'!DF10:DH10,'P2'!DR10:DT10,'P2'!ED10:EF10,'P2'!EP10:ER10,'P2'!FB10:FD10,'P2'!FN10:FP10)" +"AVERAGE('P2'!BM10:BO10,'P2'!BY10:CA10,'P2'!CK10:CM10,'P2'!CW10:CY10,'P2'!DI10:DK10,'P2'!DU10:DW10,'P2'!EG10:EI10,'P2'!ES10:EU10,'P2'!FE10:FG10,'P2'!FQ10:FS10)" +"AVERAGE('P2'!BP10:BR10,'P2'!CB10:CD10,'P2'!CN10:CP10,'P2'!CZ10:DB10,'P2'!DL10:DN10,'P2'!DX10:DZ10,'P2'!EJ10:EL10,'P2'!EV10:EX10,'P2'!FH10:FJ10,'P2'!FT10:FV10)" +"AVERAGE('P2'!BG10:FV10)" +"'P2'!K12" +"'P2'!P12" +"AVERAGE('P2'!S12:V12)" +"'P2'!W12" +"AVERAGE('P2'!Z12:AB12)" +"AVERAGE('P2'!AC12:AE12)" +"AVERAGE('P2'!AF12:AH12)" +"AVERAGE('P2'!W12:AH12)" +"AVERAGE('P2'!AI12:AT12)" +"AVERAGE('P2'!AU12:BF12)" +"AVERAGE('P2'!BG12:BI12,'P2'!BS12:BU12,'P2'!CE12:CG12,'P2'!CQ12:CS12,'P2'!DC12:DE12,'P2'!DO12:DQ12,'P2'!EA12:EC12,'P2'!EM12:EO12,'P2'!EY12:FA12,'P2'!FK12:FM12)" +"AVERAGE('P2'!BJ12:BL12,'P2'!BV12:BX12,'P2'!CH12:CJ12,'P2'!CT12:CV12,'P2'!DF12:DH12,'P2'!DR12:DT12,'P2'!ED12:EF12,'P2'!EP12:ER12,'P2'!FB12:FD12,'P2'!FN12:FP12)" +"AVERAGE('P2'!BM12:BO12,'P2'!BY12:CA12,'P2'!CK12:CM12,'P2'!CW12:CY12,'P2'!DI12:DK12,'P2'!DU12:DW12,'P2'!EG12:EI12,'P2'!ES12:EU12,'P2'!FE12:FG12,'P2'!FQ12:FS12)" +"AVERAGE('P2'!BP12:BR12,'P2'!CB12:CD12,'P2'!CN12:CP12,'P2'!CZ12:DB12,'P2'!DL12:DN12,'P2'!DX12:DZ12,'P2'!EJ12:EL12,'P2'!EV12:EX12,'P2'!FH12:FJ12,'P2'!FT12:FV12)" +"AVERAGE('P2'!BG12:FV12)" +"'P2'!K14" +"'P2'!P14" +"AVERAGE('P2'!S14:V14)" +"'P2'!W14" +"AVERAGE('P2'!Z14:AB14)" +"AVERAGE('P2'!AC14:AE14)" +"AVERAGE('P2'!AF14:AH14)" +"AVERAGE('P2'!W14:AH14)" +"AVERAGE('P2'!AI14:AT14)" +"AVERAGE('P2'!AU14:BF14)" +"AVERAGE('P2'!BG14:BI14,'P2'!BS14:BU14,'P2'!CE14:CG14,'P2'!CQ14:CS14,'P2'!DC14:DE14,'P2'!DO14:DQ14,'P2'!EA14:EC14,'P2'!EM14:EO14,'P2'!EY14:FA14,'P2'!FK14:FM14)" +"AVERAGE('P2'!BJ14:BL14,'P2'!BV14:BX14,'P2'!CH14:CJ14,'P2'!CT14:CV14,'P2'!DF14:DH14,'P2'!DR14:DT14,'P2'!ED14:EF14,'P2'!EP14:ER14,'P2'!FB14:FD14,'P2'!FN14:FP14)" +"AVERAGE('P2'!BM14:BO14,'P2'!BY14:CA14,'P2'!CK14:CM14,'P2'!CW14:CY14,'P2'!DI14:DK14,'P2'!DU14:DW14,'P2'!EG14:EI14,'P2'!ES14:EU14,'P2'!FE14:FG14,'P2'!FQ14:FS14)" +"AVERAGE('P2'!BP14:BR14,'P2'!CB14:CD14,'P2'!CN14:CP14,'P2'!CZ14:DB14,'P2'!DL14:DN14,'P2'!DX14:DZ14,'P2'!EJ14:EL14,'P2'!EV14:EX14,'P2'!FH14:FJ14,'P2'!FT14:FV14)" +"AVERAGE('P2'!BG14:FV14)" +"'P2'!K16" +"'P2'!P16" +"AVERAGE('P2'!S16:V16)" +"'P2'!W16" +"AVERAGE('P2'!Z16:AB16)" +"AVERAGE('P2'!AC16:AE16)" +"AVERAGE('P2'!AF16:AH16)" +"AVERAGE('P2'!W16:AH16)" +"AVERAGE('P2'!AI16:AT16)" +"AVERAGE('P2'!AU16:BF16)" +"AVERAGE('P2'!BG16:BI16,'P2'!BS16:BU16,'P2'!CE16:CG16,'P2'!CQ16:CS16,'P2'!DC16:DE16,'P2'!DO16:DQ16,'P2'!EA16:EC16,'P2'!EM16:EO16,'P2'!EY16:FA16,'P2'!FK16:FM16)" +"AVERAGE('P2'!BJ16:BL16,'P2'!BV16:BX16,'P2'!CH16:CJ16,'P2'!CT16:CV16,'P2'!DF16:DH16,'P2'!DR16:DT16,'P2'!ED16:EF16,'P2'!EP16:ER16,'P2'!FB16:FD16,'P2'!FN16:FP16)" +"AVERAGE('P2'!BM16:BO16,'P2'!BY16:CA16,'P2'!CK16:CM16,'P2'!CW16:CY16,'P2'!DI16:DK16,'P2'!DU16:DW16,'P2'!EG16:EI16,'P2'!ES16:EU16,'P2'!FE16:FG16,'P2'!FQ16:FS16)" +"AVERAGE('P2'!BP16:BR16,'P2'!CB16:CD16,'P2'!CN16:CP16,'P2'!CZ16:DB16,'P2'!DL16:DN16,'P2'!DX16:DZ16,'P2'!EJ16:EL16,'P2'!EV16:EX16,'P2'!FH16:FJ16,'P2'!FT16:FV16)" +"AVERAGE('P2'!BG16:FV16)" +"C4-C26" +"crvDate-2" +"'Power West Price Peak'!A2" +"'P2'!K5" +"'P2'!P5" +"AVERAGE('P2'!S5:V5)" +"AVERAGE('P2'!Z5:AB5)" +"AVERAGE('P2'!AC5:AE5)" +"AVERAGE('P2'!AF5:AH5)" +"AVERAGE('P2'!W5:AH5)" +"AVERAGE('P2'!AI5:AT5)" +"AVERAGE('P2'!AU5:BF5)" +"AVERAGE('P2'!BG5:BI5,'P2'!BS5:BU5,'P2'!CE5:CG5,'P2'!CQ5:CS5,'P2'!DC5:DE5,'P2'!DO5:DQ5,'P2'!EA5:EC5,'P2'!EM5:EO5,'P2'!EY5:FA5,'P2'!FK5:FM5)" +"AVERAGE('P2'!BJ5:BL5,'P2'!BV5:BX5,'P2'!CH5:CJ5,'P2'!CT5:CV5,'P2'!DF5:DH5,'P2'!DR5:DT5,'P2'!ED5:EF5,'P2'!EP5:ER5,'P2'!FB5:FD5,'P2'!FN5:FP5)" +"AVERAGE('P2'!BM5:BO5,'P2'!BY5:CA5,'P2'!CK5:CM5,'P2'!CW5:CY5,'P2'!DI5:DK5,'P2'!DU5:DW5,'P2'!EG5:EI5,'P2'!ES5:EU5,'P2'!FE5:FG5,'P2'!FQ5:FS5)" +"AVERAGE('P2'!BP5:BR5,'P2'!CB5:CD5,'P2'!CN5:CP5,'P2'!CZ5:DB5,'P2'!DL5:DN5,'P2'!DX5:DZ5,'P2'!EJ5:EL5,'P2'!EV5:EX5,'P2'!FH5:FJ5,'P2'!FT5:FV5)" +"AVERAGE('P2'!BG5:FV5)" +"'P2'!K7" +"'P2'!P7" +"AVERAGE('P2'!S7:V7)" +"AVERAGE('P2'!Z7:AB7)" +"AVERAGE('P2'!AC7:AE7)" +"AVERAGE('P2'!AF7:AH7)" +"AVERAGE('P2'!W7:AH7)" +"AVERAGE('P2'!AI7:AT7)" +"AVERAGE('P2'!AU7:BF7)" +"AVERAGE('P2'!BG7:BI7,'P2'!BS7:BU7,'P2'!CE7:CG7,'P2'!CQ7:CS7,'P2'!DC7:DE7,'P2'!DO7:DQ7,'P2'!EA7:EC7,'P2'!EM7:EO7,'P2'!EY7:FA7,'P2'!FK7:FM7)" +"AVERAGE('P2'!BJ7:BL7,'P2'!BV7:BX7,'P2'!CH7:CJ7,'P2'!CT7:CV7,'P2'!DF7:DH7,'P2'!DR7:DT7,'P2'!ED7:EF7,'P2'!EP7:ER7,'P2'!FB7:FD7,'P2'!FN7:FP7)" +"AVERAGE('P2'!BM7:BO7,'P2'!BY7:CA7,'P2'!CK7:CM7,'P2'!CW7:CY7,'P2'!DI7:DK7,'P2'!DU7:DW7,'P2'!EG7:EI7,'P2'!ES7:EU7,'P2'!FE7:FG7,'P2'!FQ7:FS7)" +"AVERAGE('P2'!BP7:BR7,'P2'!CB7:CD7,'P2'!CN7:CP7,'P2'!CZ7:DB7,'P2'!DL7:DN7,'P2'!DX7:DZ7,'P2'!EJ7:EL7,'P2'!EV7:EX7,'P2'!FH7:FJ7,'P2'!FT7:FV7)" +"AVERAGE('P2'!BG7:FV7)" +"'P2'!K9" +"'P2'!P9" +"AVERAGE('P2'!S9:V9)" +"AVERAGE('P2'!Z9:AB9)" +"AVERAGE('P2'!AC9:AE9)" +"AVERAGE('P2'!AF9:AH9)" +"AVERAGE('P2'!W9:AH9)" +"AVERAGE('P2'!AI9:AT9)" +"AVERAGE('P2'!AU9:BF9)" +"AVERAGE('P2'!BG9:BI9,'P2'!BS9:BU9,'P2'!CE9:CG9,'P2'!CQ9:CS9,'P2'!DC9:DE9,'P2'!DO9:DQ9,'P2'!EA9:EC9,'P2'!EM9:EO9,'P2'!EY9:FA9,'P2'!FK9:FM9)" +"AVERAGE('P2'!BJ9:BL9,'P2'!BV9:BX9,'P2'!CH9:CJ9,'P2'!CT9:CV9,'P2'!DF9:DH9,'P2'!DR9:DT9,'P2'!ED9:EF9,'P2'!EP9:ER9,'P2'!FB9:FD9,'P2'!FN9:FP9)" +"AVERAGE('P2'!BM9:BO9,'P2'!BY9:CA9,'P2'!CK9:CM9,'P2'!CW9:CY9,'P2'!DI9:DK9,'P2'!DU9:DW9,'P2'!EG9:EI9,'P2'!ES9:EU9,'P2'!FE9:FG9,'P2'!FQ9:FS9)" +"AVERAGE('P2'!BP9:BR9,'P2'!CB9:CD9,'P2'!CN9:CP9,'P2'!CZ9:DB9,'P2'!DL9:DN9,'P2'!DX9:DZ9,'P2'!EJ9:EL9,'P2'!EV9:EX9,'P2'!FH9:FJ9,'P2'!FT9:FV9)" +"AVERAGE('P2'!BG9:FV9)" +"'P2'!K11" +"'P2'!P11" +"AVERAGE('P2'!S11:V11)" +"AVERAGE('P2'!Z11:AB11)" +"AVERAGE('P2'!AC11:AE11)" +"AVERAGE('P2'!AF11:AH11)" +"AVERAGE('P2'!W11:AH11)" +"AVERAGE('P2'!AI11:AT11)" +"AVERAGE('P2'!AU11:BF11)" +"AVERAGE('P2'!BG11:BI11,'P2'!BS11:BU11,'P2'!CE11:CG11,'P2'!CQ11:CS11,'P2'!DC11:DE11,'P2'!DO11:DQ11,'P2'!EA11:EC11,'P2'!EM11:EO11,'P2'!EY11:FA11,'P2'!FK11:FM11)" +"AVERAGE('P2'!BJ11:BL11,'P2'!BV11:BX11,'P2'!CH11:CJ11,'P2'!CT11:CV11,'P2'!DF11:DH11,'P2'!DR11:DT11,'P2'!ED11:EF11,'P2'!EP11:ER11,'P2'!FB11:FD11,'P2'!FN11:FP11)" +"AVERAGE('P2'!BM11:BO11,'P2'!BY11:CA11,'P2'!CK11:CM11,'P2'!CW11:CY11,'P2'!DI11:DK11,'P2'!DU11:DW11,'P2'!EG11:EI11,'P2'!ES11:EU11,'P2'!FE11:FG11,'P2'!FQ11:FS11)" +"AVERAGE('P2'!BP11:BR11,'P2'!CB11:CD11,'P2'!CN11:CP11,'P2'!CZ11:DB11,'P2'!DL11:DN11,'P2'!DX11:DZ11,'P2'!EJ11:EL11,'P2'!EV11:EX11,'P2'!FH11:FJ11,'P2'!FT11:FV11)" +"AVERAGE('P2'!BG11:FV11)" +"'P2'!K13" +"'P2'!P13" +"AVERAGE('P2'!S13:V13)" +"AVERAGE('P2'!Z13:AB13)" +"AVERAGE('P2'!AC13:AE13)" +"AVERAGE('P2'!AF13:AH13)" +"AVERAGE('P2'!W13:AH13)" +"AVERAGE('P2'!AI13:AT13)" +"AVERAGE('P2'!AU13:BF13)" +"AVERAGE('P2'!BG13:BI13,'P2'!BS13:BU13,'P2'!CE13:CG13,'P2'!CQ13:CS13,'P2'!DC13:DE13,'P2'!DO13:DQ13,'P2'!EA13:EC13,'P2'!EM13:EO13,'P2'!EY13:FA13,'P2'!FK13:FM13)" +"AVERAGE('P2'!BJ13:BL13,'P2'!BV13:BX13,'P2'!CH13:CJ13,'P2'!CT13:CV13,'P2'!DF13:DH13,'P2'!DR13:DT13,'P2'!ED13:EF13,'P2'!EP13:ER13,'P2'!FB13:FD13,'P2'!FN13:FP13)" +"AVERAGE('P2'!BM13:BO13,'P2'!BY13:CA13,'P2'!CK13:CM13,'P2'!CW13:CY13,'P2'!DI13:DK13,'P2'!DU13:DW13,'P2'!EG13:EI13,'P2'!ES13:EU13,'P2'!FE13:FG13,'P2'!FQ13:FS13)" +"AVERAGE('P2'!BP13:BR13,'P2'!CB13:CD13,'P2'!CN13:CP13,'P2'!CZ13:DB13,'P2'!DL13:DN13,'P2'!DX13:DZ13,'P2'!EJ13:EL13,'P2'!EV13:EX13,'P2'!FH13:FJ13,'P2'!FT13:FV13)" +"AVERAGE('P2'!BG13:FV13)" +"'P2'!K15" +"'P2'!P15" +"AVERAGE('P2'!S15:V15)" +"AVERAGE('P2'!Z15:AB15)" +"AVERAGE('P2'!AC15:AE15)" +"AVERAGE('P2'!AF15:AH15)" +"AVERAGE('P2'!W15:AH15)" +"AVERAGE('P2'!AI15:AT15)" +"AVERAGE('P2'!AU15:BF15)" +"AVERAGE('P2'!BG15:BI15,'P2'!BS15:BU15,'P2'!CE15:CG15,'P2'!CQ15:CS15,'P2'!DC15:DE15,'P2'!DO15:DQ15,'P2'!EA15:EC15,'P2'!EM15:EO15,'P2'!EY15:FA15,'P2'!FK15:FM15)" +"AVERAGE('P2'!BJ15:BL15,'P2'!BV15:BX15,'P2'!CH15:CJ15,'P2'!CT15:CV15,'P2'!DF15:DH15,'P2'!DR15:DT15,'P2'!ED15:EF15,'P2'!EP15:ER15,'P2'!FB15:FD15,'P2'!FN15:FP15)" +"AVERAGE('P2'!BM15:BO15,'P2'!BY15:CA15,'P2'!CK15:CM15,'P2'!CW15:CY15,'P2'!DI15:DK15,'P2'!DU15:DW15,'P2'!EG15:EI15,'P2'!ES15:EU15,'P2'!FE15:FG15,'P2'!FQ15:FS15)" +"AVERAGE('P2'!BP15:BR15,'P2'!CB15:CD15,'P2'!CN15:CP15,'P2'!CZ15:DB15,'P2'!DL15:DN15,'P2'!DX15:DZ15,'P2'!EJ15:EL15,'P2'!EV15:EX15,'P2'!FH15:FJ15,'P2'!FT15:FV15)" +"AVERAGE('P2'!BG15:FV15)" +"'P2'!K17" +"'P2'!P17" +"AVERAGE('P2'!S17:V17)" +"AVERAGE('P2'!Z17:AB17)" +"AVERAGE('P2'!AC17:AE17)" +"AVERAGE('P2'!AF17:AH17)" +"AVERAGE('P2'!W17:AH17)" +"AVERAGE('P2'!AI17:AT17)" +"AVERAGE('P2'!AU17:BF17)" +"AVERAGE('P2'!BG17:BI17,'P2'!BS17:BU17,'P2'!CE17:CG17,'P2'!CQ17:CS17,'P2'!DC17:DE17,'P2'!DO17:DQ17,'P2'!EA17:EC17,'P2'!EM17:EO17,'P2'!EY17:FA17,'P2'!FK17:FM17)" +"AVERAGE('P2'!BJ17:BL17,'P2'!BV17:BX17,'P2'!CH17:CJ17,'P2'!CT17:CV17,'P2'!DF17:DH17,'P2'!DR17:DT17,'P2'!ED17:EF17,'P2'!EP17:ER17,'P2'!FB17:FD17,'P2'!FN17:FP17)" +"AVERAGE('P2'!BM17:BO17,'P2'!BY17:CA17,'P2'!CK17:CM17,'P2'!CW17:CY17,'P2'!DI17:DK17,'P2'!DU17:DW17,'P2'!EG17:EI17,'P2'!ES17:EU17,'P2'!FE17:FG17,'P2'!FQ17:FS17)" +"AVERAGE('P2'!BP17:BR17,'P2'!CB17:CD17,'P2'!CN17:CP17,'P2'!CZ17:DB17,'P2'!DL17:DN17,'P2'!DX17:DZ17,'P2'!EJ17:EL17,'P2'!EV17:EX17,'P2'!FH17:FJ17,'P2'!FT17:FV17)" +"AVERAGE('P2'!BG17:FV17)" +"C4-C27" +"A2-2" +"R31-R15" +"R29-R26" +"('P2'!Q5+'P2'!Q21*Q$2)/(Q$2+1)" +"('P2'!Q7+'P2'!Q22*Q$2)/(Q$2+1)" +"('P2'!Q9+'P2'!Q23*Q$2)/(Q$2+1)" +"('P2'!Q11+'P2'!Q24*Q$2)/(Q$2+1)" +"('P2'!Q13+'P2'!Q25*Q$2)/(Q$2+1)" +"('P2'!Q15+'P2'!Q26*Q$2)/(Q$2+1)" +"('P2'!Q17+'P2'!Q27*Q$2)/(Q$2+1)" +"R20-R15" +"10/31" +"PrReportDate" +"WORKDAY(A2, 1, Holidays)" +"WORKDAY(B7, 1, Holidays)" +"B7" +"#REF!" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,4)" +"AVERAGE(B9:B9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,3)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,5)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,6)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,2)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,7)" +"IF(ISNUMBER(VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE)),VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE),0)" +"AVERAGE(B18:J18)" +"IF(ISNUMBER(VLOOKUP(AG$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE)),VLOOKUP(AG$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE),"""")" +"B9-B47" +"'Power Price'!A46" +"WORKDAY(Top!C3, -1, Holidays)" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$D$6,12,0,15,1))*15+ 10* 'Curve Summary Backup'!$D$38)/25), 'Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('Curve Summary'!$D$6,12,0,15,1))*15+ 10* 'Curve Summary Backup'!$D$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$54,4)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AG9" +"AI9" +"AM9" +"AVERAGE(T9:V9)" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$C$6,12,0,15,1))*15+ 10* 'Curve Summary Backup'!$C$38)/25), 'Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('Curve Summary'!$C$6,12,0,15,1))*15+ 10* 'Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$55,3)" +"VLOOKUP(AG$7,'Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$E$6,12,0,15,1))*15+ 10* 'Curve Summary Backup'!$E$38)/25), 'Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('Curve Summary'!$E$6,12,0,15,1))*15+ 10* 'Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$55,5)" +"VLOOKUP(AG$7,'Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$I$6,12,0,15,1))*15+ 10* 'Curve Summary Backup'!$I$38)/25), 'Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('Curve Summary'!$I$6,12,0,15,1))*15+ 10* 'Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$55,9)" +"VLOOKUP(AG$7,'Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$F$6,12,0,15,1))*15+ 10* 'Curve Summary Backup'!$F$38)/25), 'Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('Curve Summary'!$F$6,12,0,15,1))*15+ 10* 'Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$59,6)" +"VLOOKUP(AG$7,'Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$B$6,12,0,15,1))*15+ 10* 'Curve Summary Backup'!$B$38)/25), 'Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('Curve Summary'!$B$6,12,0,15,1))*15+ 10* 'Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$59,2)" +"VLOOKUP(AG$7,'Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$G$6,12,0,15,1))*15+ 10* 'Curve Summary Backup'!$G$38)/25), 'Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('Curve Summary'!$G$6,12,0,15,1))*15+ 10* 'Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$58,7)" +"VLOOKUP(AG$7,'Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary ALBERTA'!$R$6,10,0,12,1))*12+ 9* 'Curve Summary Backup'!$R$38)/21), 'Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('Curve Summary ALBERTA'!$R$6,10,0,12,1))*12+ 9* 'Curve Summary Backup'!$R$38)/21)" +"VLOOKUP(E$7,'Curve Summary ALBERTA'!$A$7:$AG$63,18)" +"VLOOKUP(AG$7,'Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY(Top!C3, -1, Holidays)" +"C8" +"C9/('Gas Curve Summary'!$B$10)*1000" +"D9/('Gas Curve Summary'!$B$11)*1000" +"E9/('Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'Gas Curve Summary'!$B$13*1000" +"$I9/'Gas Curve Summary'!$B$14*1000" +"$K9/'Gas Curve Summary'!$B$15*1000" +"$L9/'Gas Curve Summary'!$B$16*1000" +"$M9/'Gas Curve Summary'!$B$17*1000" +"$N9/'Gas Curve Summary'!$B$18*1000" +"$P9/'Gas Curve Summary'!$B$19*1000" +"$Q9/'Gas Curve Summary'!$B$20*1000" +"$R9/'Gas Curve Summary'!$B$21*1000" +"$T9/'Gas Curve Summary'!$B$22*1000" +"$U9/'Gas Curve Summary'!$B$23*1000" +"$V9/'Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"PrReportDate" +"+'Power Price'!A6" +"AG8" +"AI8" +"AM8" +"AP8" +"AG7" +"(0.764705882352941*'Off Peak Detail'!D9)+(0.235294117647059*'Off Peak Detail'!D47)" +"(0.789473684210526*'Off Peak Detail'!E9)+(0.210526315789474*'Off Peak Detail'!E47)" +"(0.75609756097561*'Off Peak Detail'!F9)+(0.24390243902439*'Off Peak Detail'!F47)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AVERAGE(T9:V9)" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"(0.794871794871795*'Off Peak Detail'!AB9)+(0.205128205128205*'Off Peak Detail'!AB47)" +"(0.777777777777778*'Off Peak Detail'!AC9)+(0.222222222222222*'Off Peak Detail'!AC47)" +"(0.75609756097561*'Off Peak Detail'!AD9)+(0.24390243902439*'Off Peak Detail'!AD47)" +"(0.789473684210526*'Off Peak Detail'!AE9)+(0.210526315789474*'Off Peak Detail'!AE47)" +"(0.75*'Off Peak Detail'!AG9)+(0.25*'Off Peak Detail'!AG47)" +"(0.743589743589744*'Off Peak Detail'!BA9)+(0.256410256410256*'Off Peak Detail'!BA47)" +"(0.783783783783784*'Off Peak Detail'!CW9)+(0.216216216216216*'Off Peak Detail'!CW47)" +"(0.619047619047619*'Off Peak Detail'!D18)+(0.19047619047619*'Off Peak Detail'!D37)+(0.19047619047619*'Off Peak Detail'!D56)" +"(0.652173913043478*'Off Peak Detail'!E18)+(0.173913043478261*'Off Peak Detail'!E37)+(0.173913043478261*'Off Peak Detail'!E56)" +"(0.607843137254902*'Off Peak Detail'!F18)+(0.196078431372549*'Off Peak Detail'!F37)+(0.196078431372549*'Off Peak Detail'!F56)" +"(0.659574468085106*'Off Peak Detail'!AB18)+(0.170212765957447*'Off Peak Detail'!AB37)+(0.170212765957447*'Off Peak Detail'!AB56)" +"(0.636363636363636*'Off Peak Detail'!AC18)+(0.181818181818182*'Off Peak Detail'!AC37)+(0.181818181818182*'Off Peak Detail'!AC56)" +"(0.607843137254902*'Off Peak Detail'!AD18)+(0.196078431372549*'Off Peak Detail'!AD37)+(0.196078431372549*'Off Peak Detail'!AD56)" +"(0.652173913043478*'Off Peak Detail'!AE18)+(0.173913043478261*'Off Peak Detail'!AE37)+(0.173913043478261*'Off Peak Detail'!AE56)" +"(0.6*'Off Peak Detail'!AG18)+(0.2*'Off Peak Detail'!AG37)+(0.2*'Off Peak Detail'!AG56)" +"(0.63265306122449*'Off Peak Detail'!AI18)+(0.204081632653061*'Off Peak Detail'!AI37)+(0.163265306122449*'Off Peak Detail'!AI56)" +"(0.625*'Off Peak Detail'!AJ18)+(0.166666666666667*'Off Peak Detail'!AJ37)+(0.208333333333333*'Off Peak Detail'!AJ56)" +"(0.625*'Off Peak Detail'!AL18)+(0.208333333333333*'Off Peak Detail'!AL37)+(0.166666666666667*'Off Peak Detail'!AL56)" +"(0.63265306122449*'Off Peak Detail'!AM18)+(0.163265306122449*'Off Peak Detail'!AM37)+(0.204081632653061*'Off Peak Detail'!AM56)" +"(0.617021276595745*'Off Peak Detail'!BA18)+(0.170212765957447*'Off Peak Detail'!BA37)+(0.212765957446809*'Off Peak Detail'!BA56)" +"(0.644444444444444*'Off Peak Detail'!CW18)+(0.177777777777778*'Off Peak Detail'!CW37)+(0.177777777777778*'Off Peak Detail'!CW56)" +"C9-C47" +"AG9*AG$5" +"WORKDAY(A2, -1, HOLIDAYS)" +"C8" +"C9/('Gas Curve Summary'!$B$10)*1000" +"D9/('Gas Curve Summary'!$B$11)*1000" +"E9/('Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'Gas Curve Summary'!$B$13*1000" +"$I9/'Gas Curve Summary'!$B$14*1000" +"$K9/'Gas Curve Summary'!$B$15*1000" +"$L9/'Gas Curve Summary'!$B$16*1000" +"$M9/'Gas Curve Summary'!$B$17*1000" +"$N9/'Gas Curve Summary'!$B$18*1000" +"$P9/'Gas Curve Summary'!$B$19*1000" +"$Q9/'Gas Curve Summary'!$B$20*1000" +"$R9/'Gas Curve Summary'!$B$21*1000" +"$T9/'Gas Curve Summary'!$B$22*1000" +"$U9/'Gas Curve Summary'!$B$23*1000" +"$V9/'Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"PrReportDate" +"+'Power Price'!A6" +"B7" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,4)" +"AVERAGE(B9:L9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,3)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,5)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,6)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,2)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,7)" +"IF(ISNUMBER(VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE)),VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE),0)" +"B9-B47" +"'Power Price'!A46" +"PrReportDate" +"+'Power Price'!A6" +"WORKDAY(A2, 1, Holidays)" +"B7+1" +"B7" +"#REF!" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,4)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,3)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,5)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,9)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,6)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,2)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,7)" +"VLOOKUP(Z$8,'Off Peak Curve Sum'!$A$7:$AG$54,7)+14.75" +"IF(ISNUMBER(VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE)),VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE),0)" +"IF(ISNUMBER(VLOOKUP(AK$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE)),VLOOKUP(AK$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE),"""")" +"B9-B47" +"'Power Price'!A46" +"+'Power Price'!A6" +"'Power Price'!C66" +"+'Power Price'!A67" +"'Power Off-Peak Prices'!B66" +"C9" +"+'Power Off-Peak Prices'!AC66" +"+'Power Off-Peak Prices'!A67" +"+'Power Desk Daily Price'!A6" +"+'Power Desk Daily Price'!AC8" +"+'Power Desk Daily Price'!A17" +"+'Power Desk Daily Price'!AC18" +"+'OP.Power Desk Daily Price'!A8" +"[4]Curves!$A13" +"[4]Curves!$E13" +"[4]Curves!$B13" +"B7+C7" +"[4]Curves!$J13" +"B7+E7" +"[4]Curves!$K13" +"B7+G7" +"[4]Curves!$G13" +"B7+I7" +"PrReportDate" +"AB8" +"AB7" +"AVERAGE(D9:F9)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$D$6,1,0,13,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$D$6,1,0,13,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$D$6,15,0,18,1))+ 12* 'Off Peak Curve Sum'!$D$38)/30), 'Off Peak Curve Sum'!$D$38,(SUM(OFFSET('Off Peak Curve Sum'!$D$6,15,0,18,1))+ 12* 'Off Peak Curve Sum'!$D$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,4)" +"AVERAGE(D9,E9,F9)" +"AVERAGE(AB9:AM9)" +"AVERAGE(AN9:AY9)" +"AVERAGE(AZ9:EE9)" +"AVERAGE(D9:F9,AB9:EE9)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$C$6,1,0,13,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$C$6,1,0,13,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$C$6,15,0,18,1))+ 12* 'Off Peak Curve Sum'!$C$38)/30), 'Off Peak Curve Sum'!$C$38,(SUM(OFFSET('Off Peak Curve Sum'!$C$6,15,0,18,1))+ 12* 'Off Peak Curve Sum'!$C$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,3)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$E$6,1,0,13,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$E$6,1,0,13,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$E$6,15,0,18,1))+ 12* 'Off Peak Curve Sum'!$E$38)/30), 'Off Peak Curve Sum'!$E$38,(SUM(OFFSET('Off Peak Curve Sum'!$E$6,15,0,18,1))+ 12* 'Off Peak Curve Sum'!$E$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,5)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$I$6,1,0,13,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$I$6,1,0,13,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$I$6,15,0,18,1))+ 12* 'Off Peak Curve Sum'!$I$38)/30), 'Off Peak Curve Sum'!$I$38,(SUM(OFFSET('Off Peak Curve Sum'!$I$6,15,0,18,1))+ 12* 'Off Peak Curve Sum'!$I$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,9)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$F$6,1,0,13,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$F$6,1,0,13,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$F$6,15,0,18,1))+ 12* 'Off Peak Curve Sum'!$F$38)/30), 'Off Peak Curve Sum'!$F$38,(SUM(OFFSET('Off Peak Curve Sum'!$F$6,15,0,18,1))+ 12* 'Off Peak Curve Sum'!$F$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,6)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$B$6,1,0,13,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$B$6,1,0,13,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$B$6,15,0,18,1))+ 12* 'Off Peak Curve Sum'!$B$38)/30), 'Off Peak Curve Sum'!$B$38,(SUM(OFFSET('Off Peak Curve Sum'!$B$6,15,0,18,1))+ 12* 'Off Peak Curve Sum'!$B$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,2)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$G$6,1,0,13,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$G$6,1,0,13,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$G$6,15,0,18,1))+ 12* 'Off Peak Curve Sum'!$G$38)/30), 'Off Peak Curve Sum'!$G$38,(SUM(OFFSET('Off Peak Curve Sum'!$G$6,15,0,18,1))+ 12* 'Off Peak Curve Sum'!$G$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,7)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$R$6,1,0,13,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$R$6,1,0,13,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$R$6,15,0,18,1))+ 12* 'Off Peak Curve Sum'!$R$38)/30), 'Off Peak Curve Sum'!$R$38,(SUM(OFFSET('Off Peak Curve Sum'!$R$6,15,0,18,1))+ 12* 'Off Peak Curve Sum'!$R$38)/30)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$D$6,1,0,2,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$D$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$D$6,3,0,3,1))+ 1* 'Sat Curve Sum Backup'!$D$9)/4), 'Sat Curve Sum Backup'!$D$9,(SUM(OFFSET('Sat Curve Sum'!$D$6,3,0,3,1))+ 1* 'Sat Curve Sum Backup'!$D$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,4)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$C$6,1,0,2,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$C$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$C$6,3,0,3,1))+ 1* 'Sat Curve Sum Backup'!$C$9)/4), 'Sat Curve Sum Backup'!$C$9,(SUM(OFFSET('Sat Curve Sum'!$C$6,3,0,3,1))+ 1* 'Sat Curve Sum Backup'!$C$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,3)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$E$6,1,0,2,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$E$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$E$6,3,0,3,1))+ 1* 'Sat Curve Sum Backup'!$E$9)/4), 'Sat Curve Sum Backup'!$E$9,(SUM(OFFSET('Sat Curve Sum'!$E$6,3,0,3,1))+ 1* 'Sat Curve Sum Backup'!$E$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,5)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$I$6,1,0,2,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$I$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$I$6,3,0,3,1))+ 1* 'Sat Curve Sum Backup'!$I$9)/4), 'Sat Curve Sum Backup'!$I$9,(SUM(OFFSET('Sat Curve Sum'!$I$6,3,0,3,1))+ 1* 'Sat Curve Sum Backup'!$I$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,9)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$F$6,1,0,2,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$F$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$F$6,3,0,3,1))+ 1* 'Sat Curve Sum Backup'!$F$9)/4), 'Sat Curve Sum Backup'!$F$9,(SUM(OFFSET('Sat Curve Sum'!$F$6,3,0,3,1))+ 1* 'Sat Curve Sum Backup'!$F$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,6)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$B$6,1,0,2,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$B$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$B$6,3,0,3,1))+ 1* 'Sat Curve Sum Backup'!$B$9)/4), 'Sat Curve Sum Backup'!$B$9,(SUM(OFFSET('Sat Curve Sum'!$B$6,3,0,3,1))+ 1* 'Sat Curve Sum Backup'!$B$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,2)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$G$6,1,0,2,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$G$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$G$6,3,0,3,1))+ 1* 'Sat Curve Sum Backup'!$G$9)/4), 'Sat Curve Sum Backup'!$G$9,(SUM(OFFSET('Sat Curve Sum'!$G$6,3,0,3,1))+ 1* 'Sat Curve Sum Backup'!$G$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,7)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,18)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$D$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$D$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$D$6,3,0,3,1))+ 2* 'Sun Curve Sum Backup'!$D$9)/5), 'Sun Curve Sum Backup'!$D$9,(SUM(OFFSET('Sun Curve Sum'!$D$6,3,0,3,1))+ 2* 'Sun Curve Sum Backup'!$D$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,4)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$C$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$C$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$C$6,3,0,3,1))+ 2* 'Sun Curve Sum Backup'!$C$9)/5), 'Sun Curve Sum Backup'!$C$9,(SUM(OFFSET('Sun Curve Sum'!$C$6,3,0,3,1))+ 2* 'Sun Curve Sum Backup'!$C$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,3)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$E$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$E$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$E$6,3,0,3,1))+ 2* 'Sun Curve Sum Backup'!$E$9)/5), 'Sun Curve Sum Backup'!$E$9,(SUM(OFFSET('Sun Curve Sum'!$E$6,3,0,3,1))+ 2* 'Sun Curve Sum Backup'!$E$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,5)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$I$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$I$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$I$6,3,0,3,1))+ 2* 'Sun Curve Sum Backup'!$I$9)/5), 'Sun Curve Sum Backup'!$I$9,(SUM(OFFSET('Sun Curve Sum'!$I$6,3,0,3,1))+ 2* 'Sun Curve Sum Backup'!$I$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,9)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$F$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$F$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$F$6,3,0,3,1))+ 2* 'Sun Curve Sum Backup'!$F$9)/5), 'Sun Curve Sum Backup'!$F$9,(SUM(OFFSET('Sun Curve Sum'!$F$6,3,0,3,1))+ 2* 'Sun Curve Sum Backup'!$F$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,6)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$B$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$B$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$B$6,3,0,3,1))+ 2* 'Sun Curve Sum Backup'!$B$9)/5), 'Sun Curve Sum Backup'!$B$9,(SUM(OFFSET('Sun Curve Sum'!$B$6,3,0,3,1))+ 2* 'Sun Curve Sum Backup'!$B$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,2)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$G$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$G$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$G$6,3,0,3,1))+ 2* 'Sun Curve Sum Backup'!$G$9)/5), 'Sun Curve Sum Backup'!$G$9,(SUM(OFFSET('Sun Curve Sum'!$G$6,3,0,3,1))+ 2* 'Sun Curve Sum Backup'!$G$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,7)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$R$6,1,0,2,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$R$6,1,0,2,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$R$6,3,0,3,1))+ 2* 'Sun Curve Sum Backup'!$R$9)/5), 'Sun Curve Sum Backup'!$R$9,(SUM(OFFSET('Sun Curve Sum'!$R$6,3,0,3,1))+ 2* 'Sun Curve Sum Backup'!$R$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,18)" +"W9/AVERAGE('Gas Curve Summary'!$J$13:$J$24)*1000" +"X9/AVERAGE('Gas Curve Summary'!$J$25:$J$36)*1000" +"Y9/AVERAGE('Gas Curve Summary'!$J$37:$J$48)*1000" +"Z9/AVERAGE('Gas Curve Summary'!$J$49:$J$60)*1000" +"AA9/AVERAGE('Gas Curve Summary'!$J$61:$J$120)*1000" +"'Power Price'!A2" +"P2Sun!K5" +"P2Sun!P5" +"AVERAGE(P2Sun!S5:V5)" +"AVERAGE(P2Sun!Z5:AB5)" +"AVERAGE(P2Sun!AC5:AE5)" +"AVERAGE(P2Sun!AF5:AH5)" +"AVERAGE(P2Sun!W5:AH5)" +"AVERAGE(P2Sun!AI5:AT5)" +"AVERAGE(P2Sun!AU5:BF5)" +"AVERAGE(P2Sun!BG5:BI5,P2Sun!BS5:BU5,P2Sun!CE5:CG5,P2Sun!CQ5:CS5,P2Sun!DC5:DE5,P2Sun!DO5:DQ5,P2Sun!EA5:EC5,P2Sun!EM5:EO5,P2Sun!EY5:FA5,P2Sun!FK5:FM5)" +"AVERAGE(P2Sun!BJ5:BL5,P2Sun!BV5:BX5,P2Sun!CH5:CJ5,P2Sun!CT5:CV5,P2Sun!DF5:DH5,P2Sun!DR5:DT5,P2Sun!ED5:EF5,P2Sun!EP5:ER5,P2Sun!FB5:FD5,P2Sun!FN5:FP5)" +"AVERAGE(P2Sun!BM5:BO5,P2Sun!BY5:CA5,P2Sun!CK5:CM5,P2Sun!CW5:CY5,P2Sun!DI5:DK5,P2Sun!DU5:DW5,P2Sun!EG5:EI5,P2Sun!ES5:EU5,P2Sun!FE5:FG5,P2Sun!FQ5:FS5)" +"AVERAGE(P2Sun!BP5:BR5,P2Sun!CB5:CD5,P2Sun!CN5:CP5,P2Sun!CZ5:DB5,P2Sun!DL5:DN5,P2Sun!DX5:DZ5,P2Sun!EJ5:EL5,P2Sun!EV5:EX5,P2Sun!FH5:FJ5,P2Sun!FT5:FV5)" +"AVERAGE(P2Sun!BG5:FV5)" +"P2Sun!K7" +"P2Sun!P7" +"AVERAGE(P2Sun!S7:V7)" +"AVERAGE(P2Sun!Z7:AB7)" +"AVERAGE(P2Sun!AC7:AE7)" +"AVERAGE(P2Sun!AF7:AH7)" +"AVERAGE(P2Sun!W7:AH7)" +"AVERAGE(P2Sun!AI7:AT7)" +"AVERAGE(P2Sun!AU7:BF7)" +"AVERAGE(P2Sun!BG7:BI7,P2Sun!BS7:BU7,P2Sun!CE7:CG7,P2Sun!CQ7:CS7,P2Sun!DC7:DE7,P2Sun!DO7:DQ7,P2Sun!EA7:EC7,P2Sun!EM7:EO7,P2Sun!EY7:FA7,P2Sun!FK7:FM7)" +"AVERAGE(P2Sun!BJ7:BL7,P2Sun!BV7:BX7,P2Sun!CH7:CJ7,P2Sun!CT7:CV7,P2Sun!DF7:DH7,P2Sun!DR7:DT7,P2Sun!ED7:EF7,P2Sun!EP7:ER7,P2Sun!FB7:FD7,P2Sun!FN7:FP7)" +"AVERAGE(P2Sun!BM7:BO7,P2Sun!BY7:CA7,P2Sun!CK7:CM7,P2Sun!CW7:CY7,P2Sun!DI7:DK7,P2Sun!DU7:DW7,P2Sun!EG7:EI7,P2Sun!ES7:EU7,P2Sun!FE7:FG7,P2Sun!FQ7:FS7)" +"AVERAGE(P2Sun!BP7:BR7,P2Sun!CB7:CD7,P2Sun!CN7:CP7,P2Sun!CZ7:DB7,P2Sun!DL7:DN7,P2Sun!DX7:DZ7,P2Sun!EJ7:EL7,P2Sun!EV7:EX7,P2Sun!FH7:FJ7,P2Sun!FT7:FV7)" +"AVERAGE(P2Sun!BG7:FV7)" +"P2Sun!K9" +"P2Sun!P9" +"AVERAGE(P2Sun!S9:V9)" +"AVERAGE(P2Sun!Z9:AB9)" +"AVERAGE(P2Sun!AC9:AE9)" +"AVERAGE(P2Sun!AF9:AH9)" +"AVERAGE(P2Sun!W9:AH9)" +"AVERAGE(P2Sun!AI9:AT9)" +"AVERAGE(P2Sun!AU9:BF9)" +"AVERAGE(P2Sun!BG9:BI9,P2Sun!BS9:BU9,P2Sun!CE9:CG9,P2Sun!CQ9:CS9,P2Sun!DC9:DE9,P2Sun!DO9:DQ9,P2Sun!EA9:EC9,P2Sun!EM9:EO9,P2Sun!EY9:FA9,P2Sun!FK9:FM9)" +"AVERAGE(P2Sun!BJ9:BL9,P2Sun!BV9:BX9,P2Sun!CH9:CJ9,P2Sun!CT9:CV9,P2Sun!DF9:DH9,P2Sun!DR9:DT9,P2Sun!ED9:EF9,P2Sun!EP9:ER9,P2Sun!FB9:FD9,P2Sun!FN9:FP9)" +"AVERAGE(P2Sun!BM9:BO9,P2Sun!BY9:CA9,P2Sun!CK9:CM9,P2Sun!CW9:CY9,P2Sun!DI9:DK9,P2Sun!DU9:DW9,P2Sun!EG9:EI9,P2Sun!ES9:EU9,P2Sun!FE9:FG9,P2Sun!FQ9:FS9)" +"AVERAGE(P2Sun!BP9:BR9,P2Sun!CB9:CD9,P2Sun!CN9:CP9,P2Sun!CZ9:DB9,P2Sun!DL9:DN9,P2Sun!DX9:DZ9,P2Sun!EJ9:EL9,P2Sun!EV9:EX9,P2Sun!FH9:FJ9,P2Sun!FT9:FV9)" +"AVERAGE(P2Sun!BG9:FV9)" +"P2Sun!K11" +"P2Sun!P11" +"AVERAGE(P2Sun!S11:V11)" +"AVERAGE(P2Sun!Z11:AB11)" +"AVERAGE(P2Sun!AC11:AE11)" +"AVERAGE(P2Sun!AF11:AH11)" +"AVERAGE(P2Sun!W11:AH11)" +"AVERAGE(P2Sun!AI11:AT11)" +"AVERAGE(P2Sun!AU11:BF11)" +"AVERAGE(P2Sun!BG11:BI11,P2Sun!BS11:BU11,P2Sun!CE11:CG11,P2Sun!CQ11:CS11,P2Sun!DC11:DE11,P2Sun!DO11:DQ11,P2Sun!EA11:EC11,P2Sun!EM11:EO11,P2Sun!EY11:FA11,P2Sun!FK11:FM11)" +"AVERAGE(P2Sun!BJ11:BL11,P2Sun!BV11:BX11,P2Sun!CH11:CJ11,P2Sun!CT11:CV11,P2Sun!DF11:DH11,P2Sun!DR11:DT11,P2Sun!ED11:EF11,P2Sun!EP11:ER11,P2Sun!FB11:FD11,P2Sun!FN11:FP11)" +"AVERAGE(P2Sun!BM11:BO11,P2Sun!BY11:CA11,P2Sun!CK11:CM11,P2Sun!CW11:CY11,P2Sun!DI11:DK11,P2Sun!DU11:DW11,P2Sun!EG11:EI11,P2Sun!ES11:EU11,P2Sun!FE11:FG11,P2Sun!FQ11:FS11)" +"AVERAGE(P2Sun!BP11:BR11,P2Sun!CB11:CD11,P2Sun!CN11:CP11,P2Sun!CZ11:DB11,P2Sun!DL11:DN11,P2Sun!DX11:DZ11,P2Sun!EJ11:EL11,P2Sun!EV11:EX11,P2Sun!FH11:FJ11,P2Sun!FT11:FV11)" +"AVERAGE(P2Sun!BG11:FV11)" +"P2Sun!K13" +"P2Sun!P13" +"AVERAGE(P2Sun!S13:V13)" +"AVERAGE(P2Sun!Z13:AB13)" +"AVERAGE(P2Sun!AC13:AE13)" +"AVERAGE(P2Sun!AF13:AH13)" +"AVERAGE(P2Sun!W13:AH13)" +"AVERAGE(P2Sun!AI13:AT13)" +"AVERAGE(P2Sun!AU13:BF13)" +"AVERAGE(P2Sun!BG13:BI13,P2Sun!BS13:BU13,P2Sun!CE13:CG13,P2Sun!CQ13:CS13,P2Sun!DC13:DE13,P2Sun!DO13:DQ13,P2Sun!EA13:EC13,P2Sun!EM13:EO13,P2Sun!EY13:FA13,P2Sun!FK13:FM13)" +"AVERAGE(P2Sun!BJ13:BL13,P2Sun!BV13:BX13,P2Sun!CH13:CJ13,P2Sun!CT13:CV13,P2Sun!DF13:DH13,P2Sun!DR13:DT13,P2Sun!ED13:EF13,P2Sun!EP13:ER13,P2Sun!FB13:FD13,P2Sun!FN13:FP13)" +"AVERAGE(P2Sun!BM13:BO13,P2Sun!BY13:CA13,P2Sun!CK13:CM13,P2Sun!CW13:CY13,P2Sun!DI13:DK13,P2Sun!DU13:DW13,P2Sun!EG13:EI13,P2Sun!ES13:EU13,P2Sun!FE13:FG13,P2Sun!FQ13:FS13)" +"AVERAGE(P2Sun!BP13:BR13,P2Sun!CB13:CD13,P2Sun!CN13:CP13,P2Sun!CZ13:DB13,P2Sun!DL13:DN13,P2Sun!DX13:DZ13,P2Sun!EJ13:EL13,P2Sun!EV13:EX13,P2Sun!FH13:FJ13,P2Sun!FT13:FV13)" +"AVERAGE(P2Sun!BG13:FV13)" +"P2Sun!K15" +"P2Sun!P15" +"AVERAGE(P2Sun!S15:V15)" +"AVERAGE(P2Sun!Z15:AB15)" +"AVERAGE(P2Sun!AC15:AE15)" +"AVERAGE(P2Sun!AF15:AH15)" +"AVERAGE(P2Sun!W15:AH15)" +"AVERAGE(P2Sun!AI15:AT15)" +"AVERAGE(P2Sun!AU15:BF15)" +"AVERAGE(P2Sun!BG15:BI15,P2Sun!BS15:BU15,P2Sun!CE15:CG15,P2Sun!CQ15:CS15,P2Sun!DC15:DE15,P2Sun!DO15:DQ15,P2Sun!EA15:EC15,P2Sun!EM15:EO15,P2Sun!EY15:FA15,P2Sun!FK15:FM15)" +"AVERAGE(P2Sun!BJ15:BL15,P2Sun!BV15:BX15,P2Sun!CH15:CJ15,P2Sun!CT15:CV15,P2Sun!DF15:DH15,P2Sun!DR15:DT15,P2Sun!ED15:EF15,P2Sun!EP15:ER15,P2Sun!FB15:FD15,P2Sun!FN15:FP15)" +"AVERAGE(P2Sun!BM15:BO15,P2Sun!BY15:CA15,P2Sun!CK15:CM15,P2Sun!CW15:CY15,P2Sun!DI15:DK15,P2Sun!DU15:DW15,P2Sun!EG15:EI15,P2Sun!ES15:EU15,P2Sun!FE15:FG15,P2Sun!FQ15:FS15)" +"AVERAGE(P2Sun!BP15:BR15,P2Sun!CB15:CD15,P2Sun!CN15:CP15,P2Sun!CZ15:DB15,P2Sun!DL15:DN15,P2Sun!DX15:DZ15,P2Sun!EJ15:EL15,P2Sun!EV15:EX15,P2Sun!FH15:FJ15,P2Sun!FT15:FV15)" +"AVERAGE(P2Sun!BG15:FV15)" +"P2Sun!K17" +"P2Sun!P17" +"AVERAGE(P2Sun!S17:V17)" +"AVERAGE(P2Sun!Z17:AB17)" +"AVERAGE(P2Sun!AC17:AE17)" +"AVERAGE(P2Sun!AF17:AH17)" +"AVERAGE(P2Sun!W17:AH17)" +"AVERAGE(P2Sun!AI17:AT17)" +"AVERAGE(P2Sun!AU17:BF17)" +"AVERAGE(P2Sun!BG17:BI17,P2Sun!BS17:BU17,P2Sun!CE17:CG17,P2Sun!CQ17:CS17,P2Sun!DC17:DE17,P2Sun!DO17:DQ17,P2Sun!EA17:EC17,P2Sun!EM17:EO17,P2Sun!EY17:FA17,P2Sun!FK17:FM17)" +"AVERAGE(P2Sun!BJ17:BL17,P2Sun!BV17:BX17,P2Sun!CH17:CJ17,P2Sun!CT17:CV17,P2Sun!DF17:DH17,P2Sun!DR17:DT17,P2Sun!ED17:EF17,P2Sun!EP17:ER17,P2Sun!FB17:FD17,P2Sun!FN17:FP17)" +"AVERAGE(P2Sun!BM17:BO17,P2Sun!BY17:CA17,P2Sun!CK17:CM17,P2Sun!CW17:CY17,P2Sun!DI17:DK17,P2Sun!DU17:DW17,P2Sun!EG17:EI17,P2Sun!ES17:EU17,P2Sun!FE17:FG17,P2Sun!FQ17:FS17)" +"AVERAGE(P2Sun!BP17:BR17,P2Sun!CB17:CD17,P2Sun!CN17:CP17,P2Sun!CZ17:DB17,P2Sun!DL17:DN17,P2Sun!DX17:DZ17,P2Sun!EJ17:EL17,P2Sun!EV17:EX17,P2Sun!FH17:FJ17,P2Sun!FT17:FV17)" +"AVERAGE(P2Sun!BG17:FV17)" +"C4-C27" +"A2-1" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E4:BF4)" +"TRANSPOSE('P2'!E6:BF6)" +"TRANSPOSE('P2'!E8:BF8)" +"TRANSPOSE('P2'!E12:GZ12)" +"TRANSPOSE('P2'!E14:BF14)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K4:V4)/12" +"SUM('P2'!K6:V6)/12" +"SUM('P2'!K8:V8)/12" +"SUM('P2'!K12:V12)/12" +"SUM('P2'!K14:V14)/12" +"SUM('P2'!W4:AH4)/12" +"SUM('P2'!W6:AH6)/12" +"SUM('P2'!W8:AH8)/12" +"SUM('P2'!W12:AH12)/12" +"SUM('P2'!W14:AH14)/12" +"SUM('P2'!AI4:AT4)/12" +"SUM('P2'!AI6:AT6)/12" +"SUM('P2'!AI8:AT8)/12" +"SUM('P2'!AI12:AT12)/12" +"SUM('P2'!AI14:AT14)/12" +"SUM('P2'!AU4:BF4)/12" +"SUM('P2'!AU6:BF6)/12" +"SUM('P2'!AU8:BF8)/12" +"SUM('P2'!AU12:BF12)/12" +"SUM('P2'!AU14:BF14)/12" +"SUM('P2'!BG4:BR4)/12" +"SUM('P2'!BG6:BR6)/12" +"SUM('P2'!BG8:BR8)/12" +"SUM('P2'!BG12:BR12)/12" +"SUM('P2'!BG14:BR14)/12" +"SUM('P2'!BS4:CD4)/12" +"SUM('P2'!BS6:CD6)/12" +"SUM('P2'!BS8:CD8)/12" +"SUM('P2'!BS12:CD12)/12" +"SUM('P2'!BS14:CD14)/12" +"SUM('P2'!CE4:CP4)/12" +"SUM('P2'!CE6:CP6)/12" +"SUM('P2'!CE8:CP8)/12" +"SUM('P2'!CE12:CP12)/12" +"SUM('P2'!CE14:CP14)/12" +"SUM('P2'!CQ4:DB4)/12" +"SUM('P2'!CQ6:DB6)/12" +"SUM('P2'!CQ8:DB8)/12" +"SUM('P2'!CQ12:DB12)/12" +"SUM('P2'!CQ14:DB14)/12" +"SUM('P2'!DC4:DN4)/12" +"SUM('P2'!DC6:DN6)/12" +"SUM('P2'!DC8:DN8)/12" +"SUM('P2'!DC12:DN12)/12" +"SUM('P2'!DC14:DN14)/12" +"SUM('P2'!DO4:DZ4)/12" +"SUM('P2'!DO6:DZ6)/12" +"SUM('P2'!DO8:DZ8)/12" +"SUM('P2'!DO12:DZ12)/12" +"SUM('P2'!DO14:DZ14)/12" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E5:BF5)" +"TRANSPOSE('P2'!E7:BF7)" +"TRANSPOSE('P2'!E9:BF9)" +"TRANSPOSE('P2'!E13:GZ13)" +"TRANSPOSE('P2'!E15:BF15)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K5:V5)/12" +"SUM('P2'!K7:V7)/12" +"SUM('P2'!K9:V9)/12" +"SUM('P2'!K13:V13)/12" +"SUM('P2'!K15:V15)/12" +"SUM('P2'!W5:AH5)/12" +"SUM('P2'!W7:AH7)/12" +"SUM('P2'!W9:AH9)/12" +"SUM('P2'!W13:AH13)/12" +"SUM('P2'!W15:AH15)/12" +"SUM('P2'!AI5:AT5)/12" +"SUM('P2'!AI7:AT7)/12" +"SUM('P2'!AI9:AT9)/12" +"SUM('P2'!AI13:AT13)/12" +"SUM('P2'!AI15:AT15)/12" +"SUM('P2'!AU5:BF5)/12" +"SUM('P2'!AU7:BF7)/12" +"SUM('P2'!AU9:BF9)/12" +"SUM('P2'!AU13:BF13)/12" +"SUM('P2'!AU15:BF15)/12" +"SUM('P2'!BG5:BR5)/12" +"SUM('P2'!BG7:BR7)/12" +"SUM('P2'!BG9:BR9)/12" +"SUM('P2'!BG13:BR13)/12" +"SUM('P2'!BG15:BR15)/12" +"SUM('P2'!BS5:CD5)/12" +"SUM('P2'!BS7:CD7)/12" +"SUM('P2'!BS9:CD9)/12" +"SUM('P2'!BS13:CD13)/12" +"SUM('P2'!BS15:CD15)/12" +"SUM('P2'!CE5:CP5)/12" +"SUM('P2'!CE7:CP7)/12" +"SUM('P2'!CE9:CP9)/12" +"SUM('P2'!CE13:CP13)/12" +"SUM('P2'!CE15:CP15)/12" +"SUM('P2'!CQ5:DB5)/12" +"SUM('P2'!CQ7:DB7)/12" +"SUM('P2'!CQ9:DB9)/12" +"SUM('P2'!CQ13:DB13)/12" +"SUM('P2'!CQ15:DB15)/12" +"SUM('P2'!DC5:DN5)/12" +"SUM('P2'!DC7:DN7)/12" +"SUM('P2'!DC9:DN9)/12" +"SUM('P2'!DC13:DN13)/12" +"SUM('P2'!DC15:DN15)/12" +"SUM('P2'!DO5:DZ5)/12" +"SUM('P2'!DO7:DZ7)/12" +"SUM('P2'!DO9:DZ9)/12" +"SUM('P2'!DO13:DZ13)/12" +"SUM('P2'!DO15:DZ15)/12" +"[5]Tregion!$A7" +"[5]Tregion!$C7" +"[6]Tregion!$C7" +"[7]Tregion!$C7" +"[8]Tregion!$C7" +"[9]Tregion!$C7" +"[10]Tbasis!$D6" +"[11]Tregion!$C7" +"[12]Tregion!$C7" +"[4]Curves!$A13" +"[4]Curves!$E13" +"AR7+0.1" +"AM7+AN7" +"[4]Curves!$J13" +"AM7+AP7" +"[4]Curves!$K13" +"AM7+AR7" +"[4]Curves!$G13" +"AM7+AT7" +"AR12" +"[5]Tregion!$A7" +"[5]Tregion!$G7" +"[6]Tregion!$G7" +"[7]Tregion!$G7" +"[8]Tregion!$G7" +"[9]Tregion!$G7" +"[10]Tbasis!$E6" +"[11]Tregion!$G7" +"[12]Tregion!$G7" +"[4]Curves!$A13" +"[4]Curves!$E13" +"[4]Curves!$J13" +"AO7+0.1" +"[4]Curves!$K13" +"[4]Curves!$G13" +"AO12" +"[5]Tregion!$J7" +"[5]Tregion!$P7" +"[6]Tregion!$P7" +"[7]Tregion!$P7" +"[8]Tregion!$P7" +"[9]Tregion!$P7" +"[11]Tregion!$P7" +"[12]Tregion!$P7" +"A7" +"[5]Tregion!$J7" +"[5]Tregion!$L7" +"[6]Tregion!$L7" +"[7]Tregion!$L7" +"[8]Tregion!$L7" +"[9]Tregion!$L7" +"[11]Tregion!$L7" +"[12]Tregion!$L7" +"crvDate" +"'P2'!K4" +"'P2'!P4" +"AVERAGE('P2'!S4:V4)" +"'P2'!W4" +"AVERAGE('P2'!Z4:AB4)" +"AVERAGE('P2'!AC4:AE4)" +"AVERAGE('P2'!AF4:AH4)" +"AVERAGE('P2'!W4:AH4)" +"AVERAGE('P2'!AI4:AT4)" +"AVERAGE('P2'!AU4:BF4)" +"AVERAGE('P2'!BG4:BI4,'P2'!BS4:BU4,'P2'!CE4:CG4,'P2'!CQ4:CS4,'P2'!DC4:DE4,'P2'!DO4:DQ4,'P2'!EA4:EC4,'P2'!EM4:EO4,'P2'!EY4:FA4,'P2'!FK4:FM4)" +"AVERAGE('P2'!BJ4:BL4,'P2'!BV4:BX4,'P2'!CH4:CJ4,'P2'!CT4:CV4,'P2'!DF4:DH4,'P2'!DR4:DT4,'P2'!ED4:EF4,'P2'!EP4:ER4,'P2'!FB4:FD4,'P2'!FN4:FP4)" +"AVERAGE('P2'!BM4:BO4,'P2'!BY4:CA4,'P2'!CK4:CM4,'P2'!CW4:CY4,'P2'!DI4:DK4,'P2'!DU4:DW4,'P2'!EG4:EI4,'P2'!ES4:EU4,'P2'!FE4:FG4,'P2'!FQ4:FS4)" +"AVERAGE('P2'!BP4:BR4,'P2'!CB4:CD4,'P2'!CN4:CP4,'P2'!CZ4:DB4,'P2'!DL4:DN4,'P2'!DX4:DZ4,'P2'!EJ4:EL4,'P2'!EV4:EX4,'P2'!FH4:FJ4,'P2'!FT4:FV4)" +"AVERAGE('P2'!BG4:FV4)" +"'P2'!K6" +"'P2'!P6" +"AVERAGE('P2'!S6:V6)" +"'P2'!W6" +"AVERAGE('P2'!Z6:AB6)" +"AVERAGE('P2'!AC6:AE6)" +"AVERAGE('P2'!AF6:AH6)" +"AVERAGE('P2'!W6:AH6)" +"AVERAGE('P2'!AI6:AT6)" +"AVERAGE('P2'!AU6:BF6)" +"AVERAGE('P2'!BG6:BI6,'P2'!BS6:BU6,'P2'!CE6:CG6,'P2'!CQ6:CS6,'P2'!DC6:DE6,'P2'!DO6:DQ6,'P2'!EA6:EC6,'P2'!EM6:EO6,'P2'!EY6:FA6,'P2'!FK6:FM6)" +"AVERAGE('P2'!BJ6:BL6,'P2'!BV6:BX6,'P2'!CH6:CJ6,'P2'!CT6:CV6,'P2'!DF6:DH6,'P2'!DR6:DT6,'P2'!ED6:EF6,'P2'!EP6:ER6,'P2'!FB6:FD6,'P2'!FN6:FP6)" +"AVERAGE('P2'!BM6:BO6,'P2'!BY6:CA6,'P2'!CK6:CM6,'P2'!CW6:CY6,'P2'!DI6:DK6,'P2'!DU6:DW6,'P2'!EG6:EI6,'P2'!ES6:EU6,'P2'!FE6:FG6,'P2'!FQ6:FS6)" +"AVERAGE('P2'!BP6:BR6,'P2'!CB6:CD6,'P2'!CN6:CP6,'P2'!CZ6:DB6,'P2'!DL6:DN6,'P2'!DX6:DZ6,'P2'!EJ6:EL6,'P2'!EV6:EX6,'P2'!FH6:FJ6,'P2'!FT6:FV6)" +"AVERAGE('P2'!BG6:FV6)" +"'P2'!K8" +"'P2'!P8" +"AVERAGE('P2'!S8:V8)" +"'P2'!W8" +"AVERAGE('P2'!Z8:AB8)" +"AVERAGE('P2'!AC8:AE8)" +"AVERAGE('P2'!AF8:AH8)" +"AVERAGE('P2'!W8:AH8)" +"AVERAGE('P2'!AI8:AT8)" +"AVERAGE('P2'!AU8:BF8)" +"AVERAGE('P2'!BG8:BI8,'P2'!BS8:BU8,'P2'!CE8:CG8,'P2'!CQ8:CS8,'P2'!DC8:DE8,'P2'!DO8:DQ8,'P2'!EA8:EC8,'P2'!EM8:EO8,'P2'!EY8:FA8,'P2'!FK8:FM8)" +"AVERAGE('P2'!BJ8:BL8,'P2'!BV8:BX8,'P2'!CH8:CJ8,'P2'!CT8:CV8,'P2'!DF8:DH8,'P2'!DR8:DT8,'P2'!ED8:EF8,'P2'!EP8:ER8,'P2'!FB8:FD8,'P2'!FN8:FP8)" +"AVERAGE('P2'!BM8:BO8,'P2'!BY8:CA8,'P2'!CK8:CM8,'P2'!CW8:CY8,'P2'!DI8:DK8,'P2'!DU8:DW8,'P2'!EG8:EI8,'P2'!ES8:EU8,'P2'!FE8:FG8,'P2'!FQ8:FS8)" +"AVERAGE('P2'!BP8:BR8,'P2'!CB8:CD8,'P2'!CN8:CP8,'P2'!CZ8:DB8,'P2'!DL8:DN8,'P2'!DX8:DZ8,'P2'!EJ8:EL8,'P2'!EV8:EX8,'P2'!FH8:FJ8,'P2'!FT8:FV8)" +"AVERAGE('P2'!BG8:FV8)" +"'P2'!K10" +"'P2'!P10" +"AVERAGE('P2'!S10:V10)" +"'P2'!W10" +"AVERAGE('P2'!Z10:AB10)" +"AVERAGE('P2'!AC10:AE10)" +"AVERAGE('P2'!AF10:AH10)" +"AVERAGE('P2'!W10:AH10)" +"AVERAGE('P2'!AI10:AT10)" +"AVERAGE('P2'!AU10:BF10)" +"AVERAGE('P2'!BG10:BI10,'P2'!BS10:BU10,'P2'!CE10:CG10,'P2'!CQ10:CS10,'P2'!DC10:DE10,'P2'!DO10:DQ10,'P2'!EA10:EC10,'P2'!EM10:EO10,'P2'!EY10:FA10,'P2'!FK10:FM10)" +"AVERAGE('P2'!BJ10:BL10,'P2'!BV10:BX10,'P2'!CH10:CJ10,'P2'!CT10:CV10,'P2'!DF10:DH10,'P2'!DR10:DT10,'P2'!ED10:EF10,'P2'!EP10:ER10,'P2'!FB10:FD10,'P2'!FN10:FP10)" +"AVERAGE('P2'!BM10:BO10,'P2'!BY10:CA10,'P2'!CK10:CM10,'P2'!CW10:CY10,'P2'!DI10:DK10,'P2'!DU10:DW10,'P2'!EG10:EI10,'P2'!ES10:EU10,'P2'!FE10:FG10,'P2'!FQ10:FS10)" +"AVERAGE('P2'!BP10:BR10,'P2'!CB10:CD10,'P2'!CN10:CP10,'P2'!CZ10:DB10,'P2'!DL10:DN10,'P2'!DX10:DZ10,'P2'!EJ10:EL10,'P2'!EV10:EX10,'P2'!FH10:FJ10,'P2'!FT10:FV10)" +"AVERAGE('P2'!BG10:FV10)" +"'P2'!K12" +"'P2'!P12" +"AVERAGE('P2'!S12:V12)" +"'P2'!W12" +"AVERAGE('P2'!Z12:AB12)" +"AVERAGE('P2'!AC12:AE12)" +"AVERAGE('P2'!AF12:AH12)" +"AVERAGE('P2'!W12:AH12)" +"AVERAGE('P2'!AI12:AT12)" +"AVERAGE('P2'!AU12:BF12)" +"AVERAGE('P2'!BG12:BI12,'P2'!BS12:BU12,'P2'!CE12:CG12,'P2'!CQ12:CS12,'P2'!DC12:DE12,'P2'!DO12:DQ12,'P2'!EA12:EC12,'P2'!EM12:EO12,'P2'!EY12:FA12,'P2'!FK12:FM12)" +"AVERAGE('P2'!BJ12:BL12,'P2'!BV12:BX12,'P2'!CH12:CJ12,'P2'!CT12:CV12,'P2'!DF12:DH12,'P2'!DR12:DT12,'P2'!ED12:EF12,'P2'!EP12:ER12,'P2'!FB12:FD12,'P2'!FN12:FP12)" +"AVERAGE('P2'!BM12:BO12,'P2'!BY12:CA12,'P2'!CK12:CM12,'P2'!CW12:CY12,'P2'!DI12:DK12,'P2'!DU12:DW12,'P2'!EG12:EI12,'P2'!ES12:EU12,'P2'!FE12:FG12,'P2'!FQ12:FS12)" +"AVERAGE('P2'!BP12:BR12,'P2'!CB12:CD12,'P2'!CN12:CP12,'P2'!CZ12:DB12,'P2'!DL12:DN12,'P2'!DX12:DZ12,'P2'!EJ12:EL12,'P2'!EV12:EX12,'P2'!FH12:FJ12,'P2'!FT12:FV12)" +"AVERAGE('P2'!BG12:FV12)" +"'P2'!K14" +"'P2'!P14" +"AVERAGE('P2'!S14:V14)" +"'P2'!W14" +"AVERAGE('P2'!Z14:AB14)" +"AVERAGE('P2'!AC14:AE14)" +"AVERAGE('P2'!AF14:AH14)" +"AVERAGE('P2'!W14:AH14)" +"AVERAGE('P2'!AI14:AT14)" +"AVERAGE('P2'!AU14:BF14)" +"AVERAGE('P2'!BG14:BI14,'P2'!BS14:BU14,'P2'!CE14:CG14,'P2'!CQ14:CS14,'P2'!DC14:DE14,'P2'!DO14:DQ14,'P2'!EA14:EC14,'P2'!EM14:EO14,'P2'!EY14:FA14,'P2'!FK14:FM14)" +"AVERAGE('P2'!BJ14:BL14,'P2'!BV14:BX14,'P2'!CH14:CJ14,'P2'!CT14:CV14,'P2'!DF14:DH14,'P2'!DR14:DT14,'P2'!ED14:EF14,'P2'!EP14:ER14,'P2'!FB14:FD14,'P2'!FN14:FP14)" +"AVERAGE('P2'!BM14:BO14,'P2'!BY14:CA14,'P2'!CK14:CM14,'P2'!CW14:CY14,'P2'!DI14:DK14,'P2'!DU14:DW14,'P2'!EG14:EI14,'P2'!ES14:EU14,'P2'!FE14:FG14,'P2'!FQ14:FS14)" +"AVERAGE('P2'!BP14:BR14,'P2'!CB14:CD14,'P2'!CN14:CP14,'P2'!CZ14:DB14,'P2'!DL14:DN14,'P2'!DX14:DZ14,'P2'!EJ14:EL14,'P2'!EV14:EX14,'P2'!FH14:FJ14,'P2'!FT14:FV14)" +"AVERAGE('P2'!BG14:FV14)" +"'P2'!K16" +"'P2'!P16" +"AVERAGE('P2'!S16:V16)" +"'P2'!W16" +"AVERAGE('P2'!Z16:AB16)" +"AVERAGE('P2'!AC16:AE16)" +"AVERAGE('P2'!AF16:AH16)" +"AVERAGE('P2'!W16:AH16)" +"AVERAGE('P2'!AI16:AT16)" +"AVERAGE('P2'!AU16:BF16)" +"AVERAGE('P2'!BG16:BI16,'P2'!BS16:BU16,'P2'!CE16:CG16,'P2'!CQ16:CS16,'P2'!DC16:DE16,'P2'!DO16:DQ16,'P2'!EA16:EC16,'P2'!EM16:EO16,'P2'!EY16:FA16,'P2'!FK16:FM16)" +"AVERAGE('P2'!BJ16:BL16,'P2'!BV16:BX16,'P2'!CH16:CJ16,'P2'!CT16:CV16,'P2'!DF16:DH16,'P2'!DR16:DT16,'P2'!ED16:EF16,'P2'!EP16:ER16,'P2'!FB16:FD16,'P2'!FN16:FP16)" +"AVERAGE('P2'!BM16:BO16,'P2'!BY16:CA16,'P2'!CK16:CM16,'P2'!CW16:CY16,'P2'!DI16:DK16,'P2'!DU16:DW16,'P2'!EG16:EI16,'P2'!ES16:EU16,'P2'!FE16:FG16,'P2'!FQ16:FS16)" +"AVERAGE('P2'!BP16:BR16,'P2'!CB16:CD16,'P2'!CN16:CP16,'P2'!CZ16:DB16,'P2'!DL16:DN16,'P2'!DX16:DZ16,'P2'!EJ16:EL16,'P2'!EV16:EX16,'P2'!FH16:FJ16,'P2'!FT16:FV16)" +"AVERAGE('P2'!BG16:FV16)" +"C4-C26" +"crvDate-2" +"'Power West Price Peak'!A2" +"'P2'!K5" +"'P2'!P5" +"AVERAGE('P2'!S5:V5)" +"AVERAGE('P2'!Z5:AB5)" +"AVERAGE('P2'!AC5:AE5)" +"AVERAGE('P2'!AF5:AH5)" +"AVERAGE('P2'!W5:AH5)" +"AVERAGE('P2'!AI5:AT5)" +"AVERAGE('P2'!AU5:BF5)" +"AVERAGE('P2'!BG5:BI5,'P2'!BS5:BU5,'P2'!CE5:CG5,'P2'!CQ5:CS5,'P2'!DC5:DE5,'P2'!DO5:DQ5,'P2'!EA5:EC5,'P2'!EM5:EO5,'P2'!EY5:FA5,'P2'!FK5:FM5)" +"AVERAGE('P2'!BJ5:BL5,'P2'!BV5:BX5,'P2'!CH5:CJ5,'P2'!CT5:CV5,'P2'!DF5:DH5,'P2'!DR5:DT5,'P2'!ED5:EF5,'P2'!EP5:ER5,'P2'!FB5:FD5,'P2'!FN5:FP5)" +"AVERAGE('P2'!BM5:BO5,'P2'!BY5:CA5,'P2'!CK5:CM5,'P2'!CW5:CY5,'P2'!DI5:DK5,'P2'!DU5:DW5,'P2'!EG5:EI5,'P2'!ES5:EU5,'P2'!FE5:FG5,'P2'!FQ5:FS5)" +"AVERAGE('P2'!BP5:BR5,'P2'!CB5:CD5,'P2'!CN5:CP5,'P2'!CZ5:DB5,'P2'!DL5:DN5,'P2'!DX5:DZ5,'P2'!EJ5:EL5,'P2'!EV5:EX5,'P2'!FH5:FJ5,'P2'!FT5:FV5)" +"AVERAGE('P2'!BG5:FV5)" +"'P2'!K7" +"'P2'!P7" +"AVERAGE('P2'!S7:V7)" +"AVERAGE('P2'!Z7:AB7)" +"AVERAGE('P2'!AC7:AE7)" +"AVERAGE('P2'!AF7:AH7)" +"AVERAGE('P2'!W7:AH7)" +"AVERAGE('P2'!AI7:AT7)" +"AVERAGE('P2'!AU7:BF7)" +"AVERAGE('P2'!BG7:BI7,'P2'!BS7:BU7,'P2'!CE7:CG7,'P2'!CQ7:CS7,'P2'!DC7:DE7,'P2'!DO7:DQ7,'P2'!EA7:EC7,'P2'!EM7:EO7,'P2'!EY7:FA7,'P2'!FK7:FM7)" +"AVERAGE('P2'!BJ7:BL7,'P2'!BV7:BX7,'P2'!CH7:CJ7,'P2'!CT7:CV7,'P2'!DF7:DH7,'P2'!DR7:DT7,'P2'!ED7:EF7,'P2'!EP7:ER7,'P2'!FB7:FD7,'P2'!FN7:FP7)" +"AVERAGE('P2'!BM7:BO7,'P2'!BY7:CA7,'P2'!CK7:CM7,'P2'!CW7:CY7,'P2'!DI7:DK7,'P2'!DU7:DW7,'P2'!EG7:EI7,'P2'!ES7:EU7,'P2'!FE7:FG7,'P2'!FQ7:FS7)" +"AVERAGE('P2'!BP7:BR7,'P2'!CB7:CD7,'P2'!CN7:CP7,'P2'!CZ7:DB7,'P2'!DL7:DN7,'P2'!DX7:DZ7,'P2'!EJ7:EL7,'P2'!EV7:EX7,'P2'!FH7:FJ7,'P2'!FT7:FV7)" +"AVERAGE('P2'!BG7:FV7)" +"'P2'!K9" +"'P2'!P9" +"AVERAGE('P2'!S9:V9)" +"AVERAGE('P2'!Z9:AB9)" +"AVERAGE('P2'!AC9:AE9)" +"AVERAGE('P2'!AF9:AH9)" +"AVERAGE('P2'!W9:AH9)" +"AVERAGE('P2'!AI9:AT9)" +"AVERAGE('P2'!AU9:BF9)" +"AVERAGE('P2'!BG9:BI9,'P2'!BS9:BU9,'P2'!CE9:CG9,'P2'!CQ9:CS9,'P2'!DC9:DE9,'P2'!DO9:DQ9,'P2'!EA9:EC9,'P2'!EM9:EO9,'P2'!EY9:FA9,'P2'!FK9:FM9)" +"AVERAGE('P2'!BJ9:BL9,'P2'!BV9:BX9,'P2'!CH9:CJ9,'P2'!CT9:CV9,'P2'!DF9:DH9,'P2'!DR9:DT9,'P2'!ED9:EF9,'P2'!EP9:ER9,'P2'!FB9:FD9,'P2'!FN9:FP9)" +"AVERAGE('P2'!BM9:BO9,'P2'!BY9:CA9,'P2'!CK9:CM9,'P2'!CW9:CY9,'P2'!DI9:DK9,'P2'!DU9:DW9,'P2'!EG9:EI9,'P2'!ES9:EU9,'P2'!FE9:FG9,'P2'!FQ9:FS9)" +"AVERAGE('P2'!BP9:BR9,'P2'!CB9:CD9,'P2'!CN9:CP9,'P2'!CZ9:DB9,'P2'!DL9:DN9,'P2'!DX9:DZ9,'P2'!EJ9:EL9,'P2'!EV9:EX9,'P2'!FH9:FJ9,'P2'!FT9:FV9)" +"AVERAGE('P2'!BG9:FV9)" +"'P2'!K11" +"'P2'!P11" +"AVERAGE('P2'!S11:V11)" +"AVERAGE('P2'!Z11:AB11)" +"AVERAGE('P2'!AC11:AE11)" +"AVERAGE('P2'!AF11:AH11)" +"AVERAGE('P2'!W11:AH11)" +"AVERAGE('P2'!AI11:AT11)" +"AVERAGE('P2'!AU11:BF11)" +"AVERAGE('P2'!BG11:BI11,'P2'!BS11:BU11,'P2'!CE11:CG11,'P2'!CQ11:CS11,'P2'!DC11:DE11,'P2'!DO11:DQ11,'P2'!EA11:EC11,'P2'!EM11:EO11,'P2'!EY11:FA11,'P2'!FK11:FM11)" +"AVERAGE('P2'!BJ11:BL11,'P2'!BV11:BX11,'P2'!CH11:CJ11,'P2'!CT11:CV11,'P2'!DF11:DH11,'P2'!DR11:DT11,'P2'!ED11:EF11,'P2'!EP11:ER11,'P2'!FB11:FD11,'P2'!FN11:FP11)" +"AVERAGE('P2'!BM11:BO11,'P2'!BY11:CA11,'P2'!CK11:CM11,'P2'!CW11:CY11,'P2'!DI11:DK11,'P2'!DU11:DW11,'P2'!EG11:EI11,'P2'!ES11:EU11,'P2'!FE11:FG11,'P2'!FQ11:FS11)" +"AVERAGE('P2'!BP11:BR11,'P2'!CB11:CD11,'P2'!CN11:CP11,'P2'!CZ11:DB11,'P2'!DL11:DN11,'P2'!DX11:DZ11,'P2'!EJ11:EL11,'P2'!EV11:EX11,'P2'!FH11:FJ11,'P2'!FT11:FV11)" +"AVERAGE('P2'!BG11:FV11)" +"'P2'!K13" +"'P2'!P13" +"AVERAGE('P2'!S13:V13)" +"AVERAGE('P2'!Z13:AB13)" +"AVERAGE('P2'!AC13:AE13)" +"AVERAGE('P2'!AF13:AH13)" +"AVERAGE('P2'!W13:AH13)" +"AVERAGE('P2'!AI13:AT13)" +"AVERAGE('P2'!AU13:BF13)" +"AVERAGE('P2'!BG13:BI13,'P2'!BS13:BU13,'P2'!CE13:CG13,'P2'!CQ13:CS13,'P2'!DC13:DE13,'P2'!DO13:DQ13,'P2'!EA13:EC13,'P2'!EM13:EO13,'P2'!EY13:FA13,'P2'!FK13:FM13)" +"AVERAGE('P2'!BJ13:BL13,'P2'!BV13:BX13,'P2'!CH13:CJ13,'P2'!CT13:CV13,'P2'!DF13:DH13,'P2'!DR13:DT13,'P2'!ED13:EF13,'P2'!EP13:ER13,'P2'!FB13:FD13,'P2'!FN13:FP13)" +"AVERAGE('P2'!BM13:BO13,'P2'!BY13:CA13,'P2'!CK13:CM13,'P2'!CW13:CY13,'P2'!DI13:DK13,'P2'!DU13:DW13,'P2'!EG13:EI13,'P2'!ES13:EU13,'P2'!FE13:FG13,'P2'!FQ13:FS13)" +"AVERAGE('P2'!BP13:BR13,'P2'!CB13:CD13,'P2'!CN13:CP13,'P2'!CZ13:DB13,'P2'!DL13:DN13,'P2'!DX13:DZ13,'P2'!EJ13:EL13,'P2'!EV13:EX13,'P2'!FH13:FJ13,'P2'!FT13:FV13)" +"AVERAGE('P2'!BG13:FV13)" +"'P2'!K15" +"'P2'!P15" +"AVERAGE('P2'!S15:V15)" +"AVERAGE('P2'!Z15:AB15)" +"AVERAGE('P2'!AC15:AE15)" +"AVERAGE('P2'!AF15:AH15)" +"AVERAGE('P2'!W15:AH15)" +"AVERAGE('P2'!AI15:AT15)" +"AVERAGE('P2'!AU15:BF15)" +"AVERAGE('P2'!BG15:BI15,'P2'!BS15:BU15,'P2'!CE15:CG15,'P2'!CQ15:CS15,'P2'!DC15:DE15,'P2'!DO15:DQ15,'P2'!EA15:EC15,'P2'!EM15:EO15,'P2'!EY15:FA15,'P2'!FK15:FM15)" +"AVERAGE('P2'!BJ15:BL15,'P2'!BV15:BX15,'P2'!CH15:CJ15,'P2'!CT15:CV15,'P2'!DF15:DH15,'P2'!DR15:DT15,'P2'!ED15:EF15,'P2'!EP15:ER15,'P2'!FB15:FD15,'P2'!FN15:FP15)" +"AVERAGE('P2'!BM15:BO15,'P2'!BY15:CA15,'P2'!CK15:CM15,'P2'!CW15:CY15,'P2'!DI15:DK15,'P2'!DU15:DW15,'P2'!EG15:EI15,'P2'!ES15:EU15,'P2'!FE15:FG15,'P2'!FQ15:FS15)" +"AVERAGE('P2'!BP15:BR15,'P2'!CB15:CD15,'P2'!CN15:CP15,'P2'!CZ15:DB15,'P2'!DL15:DN15,'P2'!DX15:DZ15,'P2'!EJ15:EL15,'P2'!EV15:EX15,'P2'!FH15:FJ15,'P2'!FT15:FV15)" +"AVERAGE('P2'!BG15:FV15)" +"'P2'!K17" +"'P2'!P17" +"AVERAGE('P2'!S17:V17)" +"AVERAGE('P2'!Z17:AB17)" +"AVERAGE('P2'!AC17:AE17)" +"AVERAGE('P2'!AF17:AH17)" +"AVERAGE('P2'!W17:AH17)" +"AVERAGE('P2'!AI17:AT17)" +"AVERAGE('P2'!AU17:BF17)" +"AVERAGE('P2'!BG17:BI17,'P2'!BS17:BU17,'P2'!CE17:CG17,'P2'!CQ17:CS17,'P2'!DC17:DE17,'P2'!DO17:DQ17,'P2'!EA17:EC17,'P2'!EM17:EO17,'P2'!EY17:FA17,'P2'!FK17:FM17)" +"AVERAGE('P2'!BJ17:BL17,'P2'!BV17:BX17,'P2'!CH17:CJ17,'P2'!CT17:CV17,'P2'!DF17:DH17,'P2'!DR17:DT17,'P2'!ED17:EF17,'P2'!EP17:ER17,'P2'!FB17:FD17,'P2'!FN17:FP17)" +"AVERAGE('P2'!BM17:BO17,'P2'!BY17:CA17,'P2'!CK17:CM17,'P2'!CW17:CY17,'P2'!DI17:DK17,'P2'!DU17:DW17,'P2'!EG17:EI17,'P2'!ES17:EU17,'P2'!FE17:FG17,'P2'!FQ17:FS17)" +"AVERAGE('P2'!BP17:BR17,'P2'!CB17:CD17,'P2'!CN17:CP17,'P2'!CZ17:DB17,'P2'!DL17:DN17,'P2'!DX17:DZ17,'P2'!EJ17:EL17,'P2'!EV17:EX17,'P2'!FH17:FJ17,'P2'!FT17:FV17)" +"AVERAGE('P2'!BG17:FV17)" +"C4-C27" +"A2-2" +"R31-R15" +"R29-R26" +"('P2'!Q5+'P2'!Q21*Q$2)/(Q$2+1)" +"('P2'!Q7+'P2'!Q22*Q$2)/(Q$2+1)" +"('P2'!Q9+'P2'!Q23*Q$2)/(Q$2+1)" +"('P2'!Q11+'P2'!Q24*Q$2)/(Q$2+1)" +"('P2'!Q13+'P2'!Q25*Q$2)/(Q$2+1)" +"('P2'!Q15+'P2'!Q26*Q$2)/(Q$2+1)" +"('P2'!Q17+'P2'!Q27*Q$2)/(Q$2+1)" +"R20-R15" +"10/31" +"PrReportDate" +"WORKDAY(A2, 1, Holidays)" +"WORKDAY(B7, 1, Holidays)" +"B7" +"#REF!" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,4)" +"AVERAGE(B9:B9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,3)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,5)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,6)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,2)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,7)" +"IF(ISNUMBER(VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE)),VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE),0)" +"AVERAGE(B18:I18)" +"IF(ISNUMBER(VLOOKUP(AG$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE)),VLOOKUP(AG$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE),"""")" +"B9-B47" +"'Power Price'!A46" +"WORKDAY(Top!C3, -1, Holidays)" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$D$6,11,0,16,1))*16+ 9* 'Curve Summary Backup'!$D$38)/25), 'Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('Curve Summary'!$D$6,11,0,16,1))*16+ 9* 'Curve Summary Backup'!$D$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$54,4)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AG9" +"AI9" +"AM9" +"AVERAGE(T9:V9)" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$C$6,11,0,16,1))*16+ 9* 'Curve Summary Backup'!$C$38)/25), 'Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('Curve Summary'!$C$6,11,0,16,1))*16+ 9* 'Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$55,3)" +"VLOOKUP(AG$7,'Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$E$6,11,0,16,1))*16+ 9* 'Curve Summary Backup'!$E$38)/25), 'Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('Curve Summary'!$E$6,11,0,16,1))*16+ 9* 'Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$55,5)" +"VLOOKUP(AG$7,'Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$I$6,11,0,16,1))*16+ 9* 'Curve Summary Backup'!$I$38)/25), 'Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('Curve Summary'!$I$6,11,0,16,1))*16+ 9* 'Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$55,9)" +"VLOOKUP(AG$7,'Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$F$6,11,0,16,1))*16+ 9* 'Curve Summary Backup'!$F$38)/25), 'Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('Curve Summary'!$F$6,11,0,16,1))*16+ 9* 'Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$59,6)" +"VLOOKUP(AG$7,'Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$B$6,11,0,16,1))*16+ 9* 'Curve Summary Backup'!$B$38)/25), 'Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('Curve Summary'!$B$6,11,0,16,1))*16+ 9* 'Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$59,2)" +"VLOOKUP(AG$7,'Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$G$6,11,0,16,1))*16+ 9* 'Curve Summary Backup'!$G$38)/25), 'Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('Curve Summary'!$G$6,11,0,16,1))*16+ 9* 'Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$58,7)" +"VLOOKUP(AG$7,'Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary ALBERTA'!$R$6,9,0,13,1))*13+ 8* 'Curve Summary Backup'!$R$38)/21), 'Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('Curve Summary ALBERTA'!$R$6,9,0,13,1))*13+ 8* 'Curve Summary Backup'!$R$38)/21)" +"VLOOKUP(E$7,'Curve Summary ALBERTA'!$A$7:$AG$63,18)" +"VLOOKUP(AG$7,'Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY(Top!C3, -1, Holidays)" +"C8" +"C9/('Gas Curve Summary'!$B$10)*1000" +"D9/('Gas Curve Summary'!$B$11)*1000" +"E9/('Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'Gas Curve Summary'!$B$13*1000" +"$I9/'Gas Curve Summary'!$B$14*1000" +"$K9/'Gas Curve Summary'!$B$15*1000" +"$L9/'Gas Curve Summary'!$B$16*1000" +"$M9/'Gas Curve Summary'!$B$17*1000" +"$N9/'Gas Curve Summary'!$B$18*1000" +"$P9/'Gas Curve Summary'!$B$19*1000" +"$Q9/'Gas Curve Summary'!$B$20*1000" +"$R9/'Gas Curve Summary'!$B$21*1000" +"$T9/'Gas Curve Summary'!$B$22*1000" +"$U9/'Gas Curve Summary'!$B$23*1000" +"$V9/'Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"PrReportDate" +"+'Power Price'!A6" +"AG8" +"AI8" +"AM8" +"AP8" +"AG7" +"(0.833333333333333*'Off Peak Detail'!D9)+(0.166666666666667*'Off Peak Detail'!D47)" +"(0.789473684210526*'Off Peak Detail'!E9)+(0.210526315789474*'Off Peak Detail'!E47)" +"(0.75609756097561*'Off Peak Detail'!F9)+(0.24390243902439*'Off Peak Detail'!F47)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AVERAGE(T9:V9)" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"(0.794871794871795*'Off Peak Detail'!AB9)+(0.205128205128205*'Off Peak Detail'!AB47)" +"(0.777777777777778*'Off Peak Detail'!AC9)+(0.222222222222222*'Off Peak Detail'!AC47)" +"(0.75609756097561*'Off Peak Detail'!AD9)+(0.24390243902439*'Off Peak Detail'!AD47)" +"(0.789473684210526*'Off Peak Detail'!AE9)+(0.210526315789474*'Off Peak Detail'!AE47)" +"(0.75*'Off Peak Detail'!AG9)+(0.25*'Off Peak Detail'!AG47)" +"(0.743589743589744*'Off Peak Detail'!BA9)+(0.256410256410256*'Off Peak Detail'!BA47)" +"(0.783783783783784*'Off Peak Detail'!CW9)+(0.216216216216216*'Off Peak Detail'!CW47)" +"(0.714285714285714*'Off Peak Detail'!D18)+(0.142857142857143*'Off Peak Detail'!D37)+(0.142857142857143*'Off Peak Detail'!D56)" +"(0.652173913043478*'Off Peak Detail'!E18)+(0.173913043478261*'Off Peak Detail'!E37)+(0.173913043478261*'Off Peak Detail'!E56)" +"(0.607843137254902*'Off Peak Detail'!F18)+(0.196078431372549*'Off Peak Detail'!F37)+(0.196078431372549*'Off Peak Detail'!F56)" +"(0.659574468085106*'Off Peak Detail'!AB18)+(0.170212765957447*'Off Peak Detail'!AB37)+(0.170212765957447*'Off Peak Detail'!AB56)" +"(0.636363636363636*'Off Peak Detail'!AC18)+(0.181818181818182*'Off Peak Detail'!AC37)+(0.181818181818182*'Off Peak Detail'!AC56)" +"(0.607843137254902*'Off Peak Detail'!AD18)+(0.196078431372549*'Off Peak Detail'!AD37)+(0.196078431372549*'Off Peak Detail'!AD56)" +"(0.652173913043478*'Off Peak Detail'!AE18)+(0.173913043478261*'Off Peak Detail'!AE37)+(0.173913043478261*'Off Peak Detail'!AE56)" +"(0.6*'Off Peak Detail'!AG18)+(0.2*'Off Peak Detail'!AG37)+(0.2*'Off Peak Detail'!AG56)" +"(0.63265306122449*'Off Peak Detail'!AI18)+(0.204081632653061*'Off Peak Detail'!AI37)+(0.163265306122449*'Off Peak Detail'!AI56)" +"(0.625*'Off Peak Detail'!AJ18)+(0.166666666666667*'Off Peak Detail'!AJ37)+(0.208333333333333*'Off Peak Detail'!AJ56)" +"(0.625*'Off Peak Detail'!AL18)+(0.208333333333333*'Off Peak Detail'!AL37)+(0.166666666666667*'Off Peak Detail'!AL56)" +"(0.63265306122449*'Off Peak Detail'!AM18)+(0.163265306122449*'Off Peak Detail'!AM37)+(0.204081632653061*'Off Peak Detail'!AM56)" +"(0.617021276595745*'Off Peak Detail'!BA18)+(0.170212765957447*'Off Peak Detail'!BA37)+(0.212765957446809*'Off Peak Detail'!BA56)" +"(0.644444444444444*'Off Peak Detail'!CW18)+(0.177777777777778*'Off Peak Detail'!CW37)+(0.177777777777778*'Off Peak Detail'!CW56)" +"C9-C47" +"AG9*AG$5" +"WORKDAY(A2, -1, HOLIDAYS)" +"C8" +"C9/('Gas Curve Summary'!$B$10)*1000" +"D9/('Gas Curve Summary'!$B$11)*1000" +"E9/('Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'Gas Curve Summary'!$B$13*1000" +"$I9/'Gas Curve Summary'!$B$14*1000" +"$K9/'Gas Curve Summary'!$B$15*1000" +"$L9/'Gas Curve Summary'!$B$16*1000" +"$M9/'Gas Curve Summary'!$B$17*1000" +"$N9/'Gas Curve Summary'!$B$18*1000" +"$P9/'Gas Curve Summary'!$B$19*1000" +"$Q9/'Gas Curve Summary'!$B$20*1000" +"$R9/'Gas Curve Summary'!$B$21*1000" +"$T9/'Gas Curve Summary'!$B$22*1000" +"$U9/'Gas Curve Summary'!$B$23*1000" +"$V9/'Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"PrReportDate" +"+'Power Price'!A6" +"B7" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,4)" +"AVERAGE(B9:J9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,3)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,5)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,6)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,2)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,7)" +"IF(ISNUMBER(VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE)),VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE),0)" +"B9-B47" +"'Power Price'!A46" +"PrReportDate" +"+'Power Price'!A6" +"WORKDAY(A2, 1, Holidays)" +"B7+1" +"B7" +"#REF!" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,4)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,3)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,5)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,9)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,6)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,2)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,7)" +"VLOOKUP(Z$8,'Off Peak Curve Sum'!$A$7:$AG$54,7)+14.75" +"IF(ISNUMBER(VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE)),VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE),0)" +"IF(ISNUMBER(VLOOKUP(AK$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE)),VLOOKUP(AK$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE),"""")" +"B9-B47" +"'Power Price'!A46" +"+'Power Price'!A6" +"'Power Price'!C66" +"+'Power Price'!A67" +"'Power Off-Peak Prices'!B66" +"C9" +"+'Power Off-Peak Prices'!AC66" +"+'Power Off-Peak Prices'!A67" +"+'Power Desk Daily Price'!A6" +"+'Power Desk Daily Price'!AC8" +"+'Power Desk Daily Price'!A17" +"+'Power Desk Daily Price'!AC18" +"+'OP.Power Desk Daily Price'!A8" +"[4]Curves!$A13" +"[4]Curves!$E13" +"[4]Curves!$B13" +"B7+C7" +"[4]Curves!$J13" +"B7+E7" +"[4]Curves!$K13" +"B7+G7" +"[4]Curves!$G13" +"B7+I7" +"PrReportDate" +"AB8" +"AB7" +"AVERAGE(D9:F9)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$D$6,1,0,10,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$D$6,1,0,10,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$D$6,14,0,19,1))+ 11* 'Off Peak Curve Sum'!$D$38)/30), 'Off Peak Curve Sum'!$D$38,(SUM(OFFSET('Off Peak Curve Sum'!$D$6,14,0,19,1))+ 11* 'Off Peak Curve Sum'!$D$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,4)" +"AVERAGE(D9,E9,F9)" +"AVERAGE(AB9:AM9)" +"AVERAGE(AN9:AY9)" +"AVERAGE(AZ9:EE9)" +"AVERAGE(D9:F9,AB9:EE9)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$C$6,1,0,10,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$C$6,1,0,10,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$C$6,14,0,19,1))+ 11* 'Off Peak Curve Sum'!$C$38)/30), 'Off Peak Curve Sum'!$C$38,(SUM(OFFSET('Off Peak Curve Sum'!$C$6,14,0,19,1))+ 11* 'Off Peak Curve Sum'!$C$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,3)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$E$6,1,0,10,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$E$6,1,0,10,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$E$6,14,0,19,1))+ 11* 'Off Peak Curve Sum'!$E$38)/30), 'Off Peak Curve Sum'!$E$38,(SUM(OFFSET('Off Peak Curve Sum'!$E$6,14,0,19,1))+ 11* 'Off Peak Curve Sum'!$E$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,5)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$I$6,1,0,10,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$I$6,1,0,10,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$I$6,14,0,19,1))+ 11* 'Off Peak Curve Sum'!$I$38)/30), 'Off Peak Curve Sum'!$I$38,(SUM(OFFSET('Off Peak Curve Sum'!$I$6,14,0,19,1))+ 11* 'Off Peak Curve Sum'!$I$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,9)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$F$6,1,0,10,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$F$6,1,0,10,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$F$6,14,0,19,1))+ 11* 'Off Peak Curve Sum'!$F$38)/30), 'Off Peak Curve Sum'!$F$38,(SUM(OFFSET('Off Peak Curve Sum'!$F$6,14,0,19,1))+ 11* 'Off Peak Curve Sum'!$F$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,6)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$B$6,1,0,10,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$B$6,1,0,10,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$B$6,14,0,19,1))+ 11* 'Off Peak Curve Sum'!$B$38)/30), 'Off Peak Curve Sum'!$B$38,(SUM(OFFSET('Off Peak Curve Sum'!$B$6,14,0,19,1))+ 11* 'Off Peak Curve Sum'!$B$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,2)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$G$6,1,0,10,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$G$6,1,0,10,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$G$6,14,0,19,1))+ 11* 'Off Peak Curve Sum'!$G$38)/30), 'Off Peak Curve Sum'!$G$38,(SUM(OFFSET('Off Peak Curve Sum'!$G$6,14,0,19,1))+ 11* 'Off Peak Curve Sum'!$G$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,7)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$R$6,1,0,10,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$R$6,1,0,10,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$R$6,14,0,19,1))+ 11* 'Off Peak Curve Sum'!$R$38)/30), 'Off Peak Curve Sum'!$R$38,(SUM(OFFSET('Off Peak Curve Sum'!$R$6,14,0,19,1))+ 11* 'Off Peak Curve Sum'!$R$38)/30)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$D$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$D$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$D$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$D$9)/4), 'Sat Curve Sum Backup'!$D$9,(SUM(OFFSET('Sat Curve Sum'!$D$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$D$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,4)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$C$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$C$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$C$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$C$9)/4), 'Sat Curve Sum Backup'!$C$9,(SUM(OFFSET('Sat Curve Sum'!$C$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$C$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,3)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$E$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$E$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$E$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$E$9)/4), 'Sat Curve Sum Backup'!$E$9,(SUM(OFFSET('Sat Curve Sum'!$E$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$E$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,5)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$I$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$I$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$I$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$I$9)/4), 'Sat Curve Sum Backup'!$I$9,(SUM(OFFSET('Sat Curve Sum'!$I$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$I$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,9)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$F$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$F$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$F$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$F$9)/4), 'Sat Curve Sum Backup'!$F$9,(SUM(OFFSET('Sat Curve Sum'!$F$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$F$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,6)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$B$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$B$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$B$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$B$9)/4), 'Sat Curve Sum Backup'!$B$9,(SUM(OFFSET('Sat Curve Sum'!$B$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$B$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,2)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$G$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$G$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$G$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$G$9)/4), 'Sat Curve Sum Backup'!$G$9,(SUM(OFFSET('Sat Curve Sum'!$G$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$G$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,7)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,18)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$D$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$D$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$D$6,2,0,3,1))+ 2* 'Sun Curve Sum Backup'!$D$9)/5), 'Sun Curve Sum Backup'!$D$9,(SUM(OFFSET('Sun Curve Sum'!$D$6,2,0,3,1))+ 2* 'Sun Curve Sum Backup'!$D$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,4)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$C$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$C$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$C$6,2,0,3,1))+ 2* 'Sun Curve Sum Backup'!$C$9)/5), 'Sun Curve Sum Backup'!$C$9,(SUM(OFFSET('Sun Curve Sum'!$C$6,2,0,3,1))+ 2* 'Sun Curve Sum Backup'!$C$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,3)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$E$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$E$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$E$6,2,0,3,1))+ 2* 'Sun Curve Sum Backup'!$E$9)/5), 'Sun Curve Sum Backup'!$E$9,(SUM(OFFSET('Sun Curve Sum'!$E$6,2,0,3,1))+ 2* 'Sun Curve Sum Backup'!$E$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,5)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$I$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$I$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$I$6,2,0,3,1))+ 2* 'Sun Curve Sum Backup'!$I$9)/5), 'Sun Curve Sum Backup'!$I$9,(SUM(OFFSET('Sun Curve Sum'!$I$6,2,0,3,1))+ 2* 'Sun Curve Sum Backup'!$I$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,9)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$F$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$F$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$F$6,2,0,3,1))+ 2* 'Sun Curve Sum Backup'!$F$9)/5), 'Sun Curve Sum Backup'!$F$9,(SUM(OFFSET('Sun Curve Sum'!$F$6,2,0,3,1))+ 2* 'Sun Curve Sum Backup'!$F$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,6)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$B$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$B$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$B$6,2,0,3,1))+ 2* 'Sun Curve Sum Backup'!$B$9)/5), 'Sun Curve Sum Backup'!$B$9,(SUM(OFFSET('Sun Curve Sum'!$B$6,2,0,3,1))+ 2* 'Sun Curve Sum Backup'!$B$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,2)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$G$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$G$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$G$6,2,0,3,1))+ 2* 'Sun Curve Sum Backup'!$G$9)/5), 'Sun Curve Sum Backup'!$G$9,(SUM(OFFSET('Sun Curve Sum'!$G$6,2,0,3,1))+ 2* 'Sun Curve Sum Backup'!$G$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,7)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$R$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$R$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$R$6,2,0,3,1))+ 2* 'Sun Curve Sum Backup'!$R$9)/5), 'Sun Curve Sum Backup'!$R$9,(SUM(OFFSET('Sun Curve Sum'!$R$6,2,0,3,1))+ 2* 'Sun Curve Sum Backup'!$R$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,18)" +"W9/AVERAGE('Gas Curve Summary'!$J$13:$J$24)*1000" +"X9/AVERAGE('Gas Curve Summary'!$J$25:$J$36)*1000" +"Y9/AVERAGE('Gas Curve Summary'!$J$37:$J$48)*1000" +"Z9/AVERAGE('Gas Curve Summary'!$J$49:$J$60)*1000" +"AA9/AVERAGE('Gas Curve Summary'!$J$61:$J$120)*1000" +"'Power Price'!A2" +"P2Sun!K5" +"P2Sun!P5" +"AVERAGE(P2Sun!S5:V5)" +"AVERAGE(P2Sun!Z5:AB5)" +"AVERAGE(P2Sun!AC5:AE5)" +"AVERAGE(P2Sun!AF5:AH5)" +"AVERAGE(P2Sun!W5:AH5)" +"AVERAGE(P2Sun!AI5:AT5)" +"AVERAGE(P2Sun!AU5:BF5)" +"AVERAGE(P2Sun!BG5:BI5,P2Sun!BS5:BU5,P2Sun!CE5:CG5,P2Sun!CQ5:CS5,P2Sun!DC5:DE5,P2Sun!DO5:DQ5,P2Sun!EA5:EC5,P2Sun!EM5:EO5,P2Sun!EY5:FA5,P2Sun!FK5:FM5)" +"AVERAGE(P2Sun!BJ5:BL5,P2Sun!BV5:BX5,P2Sun!CH5:CJ5,P2Sun!CT5:CV5,P2Sun!DF5:DH5,P2Sun!DR5:DT5,P2Sun!ED5:EF5,P2Sun!EP5:ER5,P2Sun!FB5:FD5,P2Sun!FN5:FP5)" +"AVERAGE(P2Sun!BM5:BO5,P2Sun!BY5:CA5,P2Sun!CK5:CM5,P2Sun!CW5:CY5,P2Sun!DI5:DK5,P2Sun!DU5:DW5,P2Sun!EG5:EI5,P2Sun!ES5:EU5,P2Sun!FE5:FG5,P2Sun!FQ5:FS5)" +"AVERAGE(P2Sun!BP5:BR5,P2Sun!CB5:CD5,P2Sun!CN5:CP5,P2Sun!CZ5:DB5,P2Sun!DL5:DN5,P2Sun!DX5:DZ5,P2Sun!EJ5:EL5,P2Sun!EV5:EX5,P2Sun!FH5:FJ5,P2Sun!FT5:FV5)" +"AVERAGE(P2Sun!BG5:FV5)" +"P2Sun!K7" +"P2Sun!P7" +"AVERAGE(P2Sun!S7:V7)" +"AVERAGE(P2Sun!Z7:AB7)" +"AVERAGE(P2Sun!AC7:AE7)" +"AVERAGE(P2Sun!AF7:AH7)" +"AVERAGE(P2Sun!W7:AH7)" +"AVERAGE(P2Sun!AI7:AT7)" +"AVERAGE(P2Sun!AU7:BF7)" +"AVERAGE(P2Sun!BG7:BI7,P2Sun!BS7:BU7,P2Sun!CE7:CG7,P2Sun!CQ7:CS7,P2Sun!DC7:DE7,P2Sun!DO7:DQ7,P2Sun!EA7:EC7,P2Sun!EM7:EO7,P2Sun!EY7:FA7,P2Sun!FK7:FM7)" +"AVERAGE(P2Sun!BJ7:BL7,P2Sun!BV7:BX7,P2Sun!CH7:CJ7,P2Sun!CT7:CV7,P2Sun!DF7:DH7,P2Sun!DR7:DT7,P2Sun!ED7:EF7,P2Sun!EP7:ER7,P2Sun!FB7:FD7,P2Sun!FN7:FP7)" +"AVERAGE(P2Sun!BM7:BO7,P2Sun!BY7:CA7,P2Sun!CK7:CM7,P2Sun!CW7:CY7,P2Sun!DI7:DK7,P2Sun!DU7:DW7,P2Sun!EG7:EI7,P2Sun!ES7:EU7,P2Sun!FE7:FG7,P2Sun!FQ7:FS7)" +"AVERAGE(P2Sun!BP7:BR7,P2Sun!CB7:CD7,P2Sun!CN7:CP7,P2Sun!CZ7:DB7,P2Sun!DL7:DN7,P2Sun!DX7:DZ7,P2Sun!EJ7:EL7,P2Sun!EV7:EX7,P2Sun!FH7:FJ7,P2Sun!FT7:FV7)" +"AVERAGE(P2Sun!BG7:FV7)" +"P2Sun!K9" +"P2Sun!P9" +"AVERAGE(P2Sun!S9:V9)" +"AVERAGE(P2Sun!Z9:AB9)" +"AVERAGE(P2Sun!AC9:AE9)" +"AVERAGE(P2Sun!AF9:AH9)" +"AVERAGE(P2Sun!W9:AH9)" +"AVERAGE(P2Sun!AI9:AT9)" +"AVERAGE(P2Sun!AU9:BF9)" +"AVERAGE(P2Sun!BG9:BI9,P2Sun!BS9:BU9,P2Sun!CE9:CG9,P2Sun!CQ9:CS9,P2Sun!DC9:DE9,P2Sun!DO9:DQ9,P2Sun!EA9:EC9,P2Sun!EM9:EO9,P2Sun!EY9:FA9,P2Sun!FK9:FM9)" +"AVERAGE(P2Sun!BJ9:BL9,P2Sun!BV9:BX9,P2Sun!CH9:CJ9,P2Sun!CT9:CV9,P2Sun!DF9:DH9,P2Sun!DR9:DT9,P2Sun!ED9:EF9,P2Sun!EP9:ER9,P2Sun!FB9:FD9,P2Sun!FN9:FP9)" +"AVERAGE(P2Sun!BM9:BO9,P2Sun!BY9:CA9,P2Sun!CK9:CM9,P2Sun!CW9:CY9,P2Sun!DI9:DK9,P2Sun!DU9:DW9,P2Sun!EG9:EI9,P2Sun!ES9:EU9,P2Sun!FE9:FG9,P2Sun!FQ9:FS9)" +"AVERAGE(P2Sun!BP9:BR9,P2Sun!CB9:CD9,P2Sun!CN9:CP9,P2Sun!CZ9:DB9,P2Sun!DL9:DN9,P2Sun!DX9:DZ9,P2Sun!EJ9:EL9,P2Sun!EV9:EX9,P2Sun!FH9:FJ9,P2Sun!FT9:FV9)" +"AVERAGE(P2Sun!BG9:FV9)" +"P2Sun!K11" +"P2Sun!P11" +"AVERAGE(P2Sun!S11:V11)" +"AVERAGE(P2Sun!Z11:AB11)" +"AVERAGE(P2Sun!AC11:AE11)" +"AVERAGE(P2Sun!AF11:AH11)" +"AVERAGE(P2Sun!W11:AH11)" +"AVERAGE(P2Sun!AI11:AT11)" +"AVERAGE(P2Sun!AU11:BF11)" +"AVERAGE(P2Sun!BG11:BI11,P2Sun!BS11:BU11,P2Sun!CE11:CG11,P2Sun!CQ11:CS11,P2Sun!DC11:DE11,P2Sun!DO11:DQ11,P2Sun!EA11:EC11,P2Sun!EM11:EO11,P2Sun!EY11:FA11,P2Sun!FK11:FM11)" +"AVERAGE(P2Sun!BJ11:BL11,P2Sun!BV11:BX11,P2Sun!CH11:CJ11,P2Sun!CT11:CV11,P2Sun!DF11:DH11,P2Sun!DR11:DT11,P2Sun!ED11:EF11,P2Sun!EP11:ER11,P2Sun!FB11:FD11,P2Sun!FN11:FP11)" +"AVERAGE(P2Sun!BM11:BO11,P2Sun!BY11:CA11,P2Sun!CK11:CM11,P2Sun!CW11:CY11,P2Sun!DI11:DK11,P2Sun!DU11:DW11,P2Sun!EG11:EI11,P2Sun!ES11:EU11,P2Sun!FE11:FG11,P2Sun!FQ11:FS11)" +"AVERAGE(P2Sun!BP11:BR11,P2Sun!CB11:CD11,P2Sun!CN11:CP11,P2Sun!CZ11:DB11,P2Sun!DL11:DN11,P2Sun!DX11:DZ11,P2Sun!EJ11:EL11,P2Sun!EV11:EX11,P2Sun!FH11:FJ11,P2Sun!FT11:FV11)" +"AVERAGE(P2Sun!BG11:FV11)" +"P2Sun!K13" +"P2Sun!P13" +"AVERAGE(P2Sun!S13:V13)" +"AVERAGE(P2Sun!Z13:AB13)" +"AVERAGE(P2Sun!AC13:AE13)" +"AVERAGE(P2Sun!AF13:AH13)" +"AVERAGE(P2Sun!W13:AH13)" +"AVERAGE(P2Sun!AI13:AT13)" +"AVERAGE(P2Sun!AU13:BF13)" +"AVERAGE(P2Sun!BG13:BI13,P2Sun!BS13:BU13,P2Sun!CE13:CG13,P2Sun!CQ13:CS13,P2Sun!DC13:DE13,P2Sun!DO13:DQ13,P2Sun!EA13:EC13,P2Sun!EM13:EO13,P2Sun!EY13:FA13,P2Sun!FK13:FM13)" +"AVERAGE(P2Sun!BJ13:BL13,P2Sun!BV13:BX13,P2Sun!CH13:CJ13,P2Sun!CT13:CV13,P2Sun!DF13:DH13,P2Sun!DR13:DT13,P2Sun!ED13:EF13,P2Sun!EP13:ER13,P2Sun!FB13:FD13,P2Sun!FN13:FP13)" +"AVERAGE(P2Sun!BM13:BO13,P2Sun!BY13:CA13,P2Sun!CK13:CM13,P2Sun!CW13:CY13,P2Sun!DI13:DK13,P2Sun!DU13:DW13,P2Sun!EG13:EI13,P2Sun!ES13:EU13,P2Sun!FE13:FG13,P2Sun!FQ13:FS13)" +"AVERAGE(P2Sun!BP13:BR13,P2Sun!CB13:CD13,P2Sun!CN13:CP13,P2Sun!CZ13:DB13,P2Sun!DL13:DN13,P2Sun!DX13:DZ13,P2Sun!EJ13:EL13,P2Sun!EV13:EX13,P2Sun!FH13:FJ13,P2Sun!FT13:FV13)" +"AVERAGE(P2Sun!BG13:FV13)" +"P2Sun!K15" +"P2Sun!P15" +"AVERAGE(P2Sun!S15:V15)" +"AVERAGE(P2Sun!Z15:AB15)" +"AVERAGE(P2Sun!AC15:AE15)" +"AVERAGE(P2Sun!AF15:AH15)" +"AVERAGE(P2Sun!W15:AH15)" +"AVERAGE(P2Sun!AI15:AT15)" +"AVERAGE(P2Sun!AU15:BF15)" +"AVERAGE(P2Sun!BG15:BI15,P2Sun!BS15:BU15,P2Sun!CE15:CG15,P2Sun!CQ15:CS15,P2Sun!DC15:DE15,P2Sun!DO15:DQ15,P2Sun!EA15:EC15,P2Sun!EM15:EO15,P2Sun!EY15:FA15,P2Sun!FK15:FM15)" +"AVERAGE(P2Sun!BJ15:BL15,P2Sun!BV15:BX15,P2Sun!CH15:CJ15,P2Sun!CT15:CV15,P2Sun!DF15:DH15,P2Sun!DR15:DT15,P2Sun!ED15:EF15,P2Sun!EP15:ER15,P2Sun!FB15:FD15,P2Sun!FN15:FP15)" +"AVERAGE(P2Sun!BM15:BO15,P2Sun!BY15:CA15,P2Sun!CK15:CM15,P2Sun!CW15:CY15,P2Sun!DI15:DK15,P2Sun!DU15:DW15,P2Sun!EG15:EI15,P2Sun!ES15:EU15,P2Sun!FE15:FG15,P2Sun!FQ15:FS15)" +"AVERAGE(P2Sun!BP15:BR15,P2Sun!CB15:CD15,P2Sun!CN15:CP15,P2Sun!CZ15:DB15,P2Sun!DL15:DN15,P2Sun!DX15:DZ15,P2Sun!EJ15:EL15,P2Sun!EV15:EX15,P2Sun!FH15:FJ15,P2Sun!FT15:FV15)" +"AVERAGE(P2Sun!BG15:FV15)" +"P2Sun!K17" +"P2Sun!P17" +"AVERAGE(P2Sun!S17:V17)" +"AVERAGE(P2Sun!Z17:AB17)" +"AVERAGE(P2Sun!AC17:AE17)" +"AVERAGE(P2Sun!AF17:AH17)" +"AVERAGE(P2Sun!W17:AH17)" +"AVERAGE(P2Sun!AI17:AT17)" +"AVERAGE(P2Sun!AU17:BF17)" +"AVERAGE(P2Sun!BG17:BI17,P2Sun!BS17:BU17,P2Sun!CE17:CG17,P2Sun!CQ17:CS17,P2Sun!DC17:DE17,P2Sun!DO17:DQ17,P2Sun!EA17:EC17,P2Sun!EM17:EO17,P2Sun!EY17:FA17,P2Sun!FK17:FM17)" +"AVERAGE(P2Sun!BJ17:BL17,P2Sun!BV17:BX17,P2Sun!CH17:CJ17,P2Sun!CT17:CV17,P2Sun!DF17:DH17,P2Sun!DR17:DT17,P2Sun!ED17:EF17,P2Sun!EP17:ER17,P2Sun!FB17:FD17,P2Sun!FN17:FP17)" +"AVERAGE(P2Sun!BM17:BO17,P2Sun!BY17:CA17,P2Sun!CK17:CM17,P2Sun!CW17:CY17,P2Sun!DI17:DK17,P2Sun!DU17:DW17,P2Sun!EG17:EI17,P2Sun!ES17:EU17,P2Sun!FE17:FG17,P2Sun!FQ17:FS17)" +"AVERAGE(P2Sun!BP17:BR17,P2Sun!CB17:CD17,P2Sun!CN17:CP17,P2Sun!CZ17:DB17,P2Sun!DL17:DN17,P2Sun!DX17:DZ17,P2Sun!EJ17:EL17,P2Sun!EV17:EX17,P2Sun!FH17:FJ17,P2Sun!FT17:FV17)" +"AVERAGE(P2Sun!BG17:FV17)" +"C4-C27" +"A2-1" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E4:BF4)" +"TRANSPOSE('P2'!E6:BF6)" +"TRANSPOSE('P2'!E8:BF8)" +"TRANSPOSE('P2'!E12:GZ12)" +"TRANSPOSE('P2'!E14:BF14)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K4:V4)/12" +"SUM('P2'!K6:V6)/12" +"SUM('P2'!K8:V8)/12" +"SUM('P2'!K12:V12)/12" +"SUM('P2'!K14:V14)/12" +"SUM('P2'!W4:AH4)/12" +"SUM('P2'!W6:AH6)/12" +"SUM('P2'!W8:AH8)/12" +"SUM('P2'!W12:AH12)/12" +"SUM('P2'!W14:AH14)/12" +"SUM('P2'!AI4:AT4)/12" +"SUM('P2'!AI6:AT6)/12" +"SUM('P2'!AI8:AT8)/12" +"SUM('P2'!AI12:AT12)/12" +"SUM('P2'!AI14:AT14)/12" +"SUM('P2'!AU4:BF4)/12" +"SUM('P2'!AU6:BF6)/12" +"SUM('P2'!AU8:BF8)/12" +"SUM('P2'!AU12:BF12)/12" +"SUM('P2'!AU14:BF14)/12" +"SUM('P2'!BG4:BR4)/12" +"SUM('P2'!BG6:BR6)/12" +"SUM('P2'!BG8:BR8)/12" +"SUM('P2'!BG12:BR12)/12" +"SUM('P2'!BG14:BR14)/12" +"SUM('P2'!BS4:CD4)/12" +"SUM('P2'!BS6:CD6)/12" +"SUM('P2'!BS8:CD8)/12" +"SUM('P2'!BS12:CD12)/12" +"SUM('P2'!BS14:CD14)/12" +"SUM('P2'!CE4:CP4)/12" +"SUM('P2'!CE6:CP6)/12" +"SUM('P2'!CE8:CP8)/12" +"SUM('P2'!CE12:CP12)/12" +"SUM('P2'!CE14:CP14)/12" +"SUM('P2'!CQ4:DB4)/12" +"SUM('P2'!CQ6:DB6)/12" +"SUM('P2'!CQ8:DB8)/12" +"SUM('P2'!CQ12:DB12)/12" +"SUM('P2'!CQ14:DB14)/12" +"SUM('P2'!DC4:DN4)/12" +"SUM('P2'!DC6:DN6)/12" +"SUM('P2'!DC8:DN8)/12" +"SUM('P2'!DC12:DN12)/12" +"SUM('P2'!DC14:DN14)/12" +"SUM('P2'!DO4:DZ4)/12" +"SUM('P2'!DO6:DZ6)/12" +"SUM('P2'!DO8:DZ8)/12" +"SUM('P2'!DO12:DZ12)/12" +"SUM('P2'!DO14:DZ14)/12" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E5:BF5)" +"TRANSPOSE('P2'!E7:BF7)" +"TRANSPOSE('P2'!E9:BF9)" +"TRANSPOSE('P2'!E13:GZ13)" +"TRANSPOSE('P2'!E15:BF15)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K5:V5)/12" +"SUM('P2'!K7:V7)/12" +"SUM('P2'!K9:V9)/12" +"SUM('P2'!K13:V13)/12" +"SUM('P2'!K15:V15)/12" +"SUM('P2'!W5:AH5)/12" +"SUM('P2'!W7:AH7)/12" +"SUM('P2'!W9:AH9)/12" +"SUM('P2'!W13:AH13)/12" +"SUM('P2'!W15:AH15)/12" +"SUM('P2'!AI5:AT5)/12" +"SUM('P2'!AI7:AT7)/12" +"SUM('P2'!AI9:AT9)/12" +"SUM('P2'!AI13:AT13)/12" +"SUM('P2'!AI15:AT15)/12" +"SUM('P2'!AU5:BF5)/12" +"SUM('P2'!AU7:BF7)/12" +"SUM('P2'!AU9:BF9)/12" +"SUM('P2'!AU13:BF13)/12" +"SUM('P2'!AU15:BF15)/12" +"SUM('P2'!BG5:BR5)/12" +"SUM('P2'!BG7:BR7)/12" +"SUM('P2'!BG9:BR9)/12" +"SUM('P2'!BG13:BR13)/12" +"SUM('P2'!BG15:BR15)/12" +"SUM('P2'!BS5:CD5)/12" +"SUM('P2'!BS7:CD7)/12" +"SUM('P2'!BS9:CD9)/12" +"SUM('P2'!BS13:CD13)/12" +"SUM('P2'!BS15:CD15)/12" +"SUM('P2'!CE5:CP5)/12" +"SUM('P2'!CE7:CP7)/12" +"SUM('P2'!CE9:CP9)/12" +"SUM('P2'!CE13:CP13)/12" +"SUM('P2'!CE15:CP15)/12" +"SUM('P2'!CQ5:DB5)/12" +"SUM('P2'!CQ7:DB7)/12" +"SUM('P2'!CQ9:DB9)/12" +"SUM('P2'!CQ13:DB13)/12" +"SUM('P2'!CQ15:DB15)/12" +"SUM('P2'!DC5:DN5)/12" +"SUM('P2'!DC7:DN7)/12" +"SUM('P2'!DC9:DN9)/12" +"SUM('P2'!DC13:DN13)/12" +"SUM('P2'!DC15:DN15)/12" +"SUM('P2'!DO5:DZ5)/12" +"SUM('P2'!DO7:DZ7)/12" +"SUM('P2'!DO9:DZ9)/12" +"SUM('P2'!DO13:DZ13)/12" +"SUM('P2'!DO15:DZ15)/12" +"[5]Tregion!$A7" +"[5]Tregion!$C7" +"[6]Tregion!$C7" +"[7]Tregion!$C7" +"[8]Tregion!$C7" +"[9]Tregion!$C7" +"[10]Tbasis!$D6" +"[11]Tregion!$C7" +"[12]Tregion!$C7" +"[4]Curves!$A13" +"[4]Curves!$E13" +"AR7+0.1" +"AM7+AN7" +"[4]Curves!$J13" +"AM7+AP7" +"[4]Curves!$K13" +"AM7+AR7" +"[4]Curves!$G13" +"AM7+AT7" +"AR12" +"[5]Tregion!$A7" +"[5]Tregion!$G7" +"[6]Tregion!$G7" +"[7]Tregion!$G7" +"[8]Tregion!$G7" +"[9]Tregion!$G7" +"[10]Tbasis!$E6" +"[11]Tregion!$G7" +"[12]Tregion!$G7" +"[4]Curves!$A13" +"[4]Curves!$E13" +"[4]Curves!$J13" +"AO7+0.1" +"[4]Curves!$K13" +"[4]Curves!$G13" +"AO12" +"[5]Tregion!$J7" +"[5]Tregion!$P7" +"[6]Tregion!$P7" +"[7]Tregion!$P7" +"[8]Tregion!$P7" +"[9]Tregion!$P7" +"[11]Tregion!$P7" +"[12]Tregion!$P7" +"A7" +"[5]Tregion!$J7" +"[5]Tregion!$L7" +"[6]Tregion!$L7" +"[7]Tregion!$L7" +"[8]Tregion!$L7" +"[9]Tregion!$L7" +"[11]Tregion!$L7" +"[12]Tregion!$L7" +"crvDate" +"'P2'!K4" +"'P2'!P4" +"AVERAGE('P2'!S4:V4)" +"'P2'!W4" +"AVERAGE('P2'!Z4:AB4)" +"AVERAGE('P2'!AC4:AE4)" +"AVERAGE('P2'!AF4:AH4)" +"AVERAGE('P2'!W4:AH4)" +"AVERAGE('P2'!AI4:AT4)" +"AVERAGE('P2'!AU4:BF4)" +"AVERAGE('P2'!BG4:BI4,'P2'!BS4:BU4,'P2'!CE4:CG4,'P2'!CQ4:CS4,'P2'!DC4:DE4,'P2'!DO4:DQ4,'P2'!EA4:EC4,'P2'!EM4:EO4,'P2'!EY4:FA4,'P2'!FK4:FM4)" +"AVERAGE('P2'!BJ4:BL4,'P2'!BV4:BX4,'P2'!CH4:CJ4,'P2'!CT4:CV4,'P2'!DF4:DH4,'P2'!DR4:DT4,'P2'!ED4:EF4,'P2'!EP4:ER4,'P2'!FB4:FD4,'P2'!FN4:FP4)" +"AVERAGE('P2'!BM4:BO4,'P2'!BY4:CA4,'P2'!CK4:CM4,'P2'!CW4:CY4,'P2'!DI4:DK4,'P2'!DU4:DW4,'P2'!EG4:EI4,'P2'!ES4:EU4,'P2'!FE4:FG4,'P2'!FQ4:FS4)" +"AVERAGE('P2'!BP4:BR4,'P2'!CB4:CD4,'P2'!CN4:CP4,'P2'!CZ4:DB4,'P2'!DL4:DN4,'P2'!DX4:DZ4,'P2'!EJ4:EL4,'P2'!EV4:EX4,'P2'!FH4:FJ4,'P2'!FT4:FV4)" +"AVERAGE('P2'!BG4:FV4)" +"'P2'!K6" +"'P2'!P6" +"AVERAGE('P2'!S6:V6)" +"'P2'!W6" +"AVERAGE('P2'!Z6:AB6)" +"AVERAGE('P2'!AC6:AE6)" +"AVERAGE('P2'!AF6:AH6)" +"AVERAGE('P2'!W6:AH6)" +"AVERAGE('P2'!AI6:AT6)" +"AVERAGE('P2'!AU6:BF6)" +"AVERAGE('P2'!BG6:BI6,'P2'!BS6:BU6,'P2'!CE6:CG6,'P2'!CQ6:CS6,'P2'!DC6:DE6,'P2'!DO6:DQ6,'P2'!EA6:EC6,'P2'!EM6:EO6,'P2'!EY6:FA6,'P2'!FK6:FM6)" +"AVERAGE('P2'!BJ6:BL6,'P2'!BV6:BX6,'P2'!CH6:CJ6,'P2'!CT6:CV6,'P2'!DF6:DH6,'P2'!DR6:DT6,'P2'!ED6:EF6,'P2'!EP6:ER6,'P2'!FB6:FD6,'P2'!FN6:FP6)" +"AVERAGE('P2'!BM6:BO6,'P2'!BY6:CA6,'P2'!CK6:CM6,'P2'!CW6:CY6,'P2'!DI6:DK6,'P2'!DU6:DW6,'P2'!EG6:EI6,'P2'!ES6:EU6,'P2'!FE6:FG6,'P2'!FQ6:FS6)" +"AVERAGE('P2'!BP6:BR6,'P2'!CB6:CD6,'P2'!CN6:CP6,'P2'!CZ6:DB6,'P2'!DL6:DN6,'P2'!DX6:DZ6,'P2'!EJ6:EL6,'P2'!EV6:EX6,'P2'!FH6:FJ6,'P2'!FT6:FV6)" +"AVERAGE('P2'!BG6:FV6)" +"'P2'!K8" +"'P2'!P8" +"AVERAGE('P2'!S8:V8)" +"'P2'!W8" +"AVERAGE('P2'!Z8:AB8)" +"AVERAGE('P2'!AC8:AE8)" +"AVERAGE('P2'!AF8:AH8)" +"AVERAGE('P2'!W8:AH8)" +"AVERAGE('P2'!AI8:AT8)" +"AVERAGE('P2'!AU8:BF8)" +"AVERAGE('P2'!BG8:BI8,'P2'!BS8:BU8,'P2'!CE8:CG8,'P2'!CQ8:CS8,'P2'!DC8:DE8,'P2'!DO8:DQ8,'P2'!EA8:EC8,'P2'!EM8:EO8,'P2'!EY8:FA8,'P2'!FK8:FM8)" +"AVERAGE('P2'!BJ8:BL8,'P2'!BV8:BX8,'P2'!CH8:CJ8,'P2'!CT8:CV8,'P2'!DF8:DH8,'P2'!DR8:DT8,'P2'!ED8:EF8,'P2'!EP8:ER8,'P2'!FB8:FD8,'P2'!FN8:FP8)" +"AVERAGE('P2'!BM8:BO8,'P2'!BY8:CA8,'P2'!CK8:CM8,'P2'!CW8:CY8,'P2'!DI8:DK8,'P2'!DU8:DW8,'P2'!EG8:EI8,'P2'!ES8:EU8,'P2'!FE8:FG8,'P2'!FQ8:FS8)" +"AVERAGE('P2'!BP8:BR8,'P2'!CB8:CD8,'P2'!CN8:CP8,'P2'!CZ8:DB8,'P2'!DL8:DN8,'P2'!DX8:DZ8,'P2'!EJ8:EL8,'P2'!EV8:EX8,'P2'!FH8:FJ8,'P2'!FT8:FV8)" +"AVERAGE('P2'!BG8:FV8)" +"'P2'!K10" +"'P2'!P10" +"AVERAGE('P2'!S10:V10)" +"'P2'!W10" +"AVERAGE('P2'!Z10:AB10)" +"AVERAGE('P2'!AC10:AE10)" +"AVERAGE('P2'!AF10:AH10)" +"AVERAGE('P2'!W10:AH10)" +"AVERAGE('P2'!AI10:AT10)" +"AVERAGE('P2'!AU10:BF10)" +"AVERAGE('P2'!BG10:BI10,'P2'!BS10:BU10,'P2'!CE10:CG10,'P2'!CQ10:CS10,'P2'!DC10:DE10,'P2'!DO10:DQ10,'P2'!EA10:EC10,'P2'!EM10:EO10,'P2'!EY10:FA10,'P2'!FK10:FM10)" +"AVERAGE('P2'!BJ10:BL10,'P2'!BV10:BX10,'P2'!CH10:CJ10,'P2'!CT10:CV10,'P2'!DF10:DH10,'P2'!DR10:DT10,'P2'!ED10:EF10,'P2'!EP10:ER10,'P2'!FB10:FD10,'P2'!FN10:FP10)" +"AVERAGE('P2'!BM10:BO10,'P2'!BY10:CA10,'P2'!CK10:CM10,'P2'!CW10:CY10,'P2'!DI10:DK10,'P2'!DU10:DW10,'P2'!EG10:EI10,'P2'!ES10:EU10,'P2'!FE10:FG10,'P2'!FQ10:FS10)" +"AVERAGE('P2'!BP10:BR10,'P2'!CB10:CD10,'P2'!CN10:CP10,'P2'!CZ10:DB10,'P2'!DL10:DN10,'P2'!DX10:DZ10,'P2'!EJ10:EL10,'P2'!EV10:EX10,'P2'!FH10:FJ10,'P2'!FT10:FV10)" +"AVERAGE('P2'!BG10:FV10)" +"'P2'!K12" +"'P2'!P12" +"AVERAGE('P2'!S12:V12)" +"'P2'!W12" +"AVERAGE('P2'!Z12:AB12)" +"AVERAGE('P2'!AC12:AE12)" +"AVERAGE('P2'!AF12:AH12)" +"AVERAGE('P2'!W12:AH12)" +"AVERAGE('P2'!AI12:AT12)" +"AVERAGE('P2'!AU12:BF12)" +"AVERAGE('P2'!BG12:BI12,'P2'!BS12:BU12,'P2'!CE12:CG12,'P2'!CQ12:CS12,'P2'!DC12:DE12,'P2'!DO12:DQ12,'P2'!EA12:EC12,'P2'!EM12:EO12,'P2'!EY12:FA12,'P2'!FK12:FM12)" +"AVERAGE('P2'!BJ12:BL12,'P2'!BV12:BX12,'P2'!CH12:CJ12,'P2'!CT12:CV12,'P2'!DF12:DH12,'P2'!DR12:DT12,'P2'!ED12:EF12,'P2'!EP12:ER12,'P2'!FB12:FD12,'P2'!FN12:FP12)" +"AVERAGE('P2'!BM12:BO12,'P2'!BY12:CA12,'P2'!CK12:CM12,'P2'!CW12:CY12,'P2'!DI12:DK12,'P2'!DU12:DW12,'P2'!EG12:EI12,'P2'!ES12:EU12,'P2'!FE12:FG12,'P2'!FQ12:FS12)" +"AVERAGE('P2'!BP12:BR12,'P2'!CB12:CD12,'P2'!CN12:CP12,'P2'!CZ12:DB12,'P2'!DL12:DN12,'P2'!DX12:DZ12,'P2'!EJ12:EL12,'P2'!EV12:EX12,'P2'!FH12:FJ12,'P2'!FT12:FV12)" +"AVERAGE('P2'!BG12:FV12)" +"'P2'!K14" +"'P2'!P14" +"AVERAGE('P2'!S14:V14)" +"'P2'!W14" +"AVERAGE('P2'!Z14:AB14)" +"AVERAGE('P2'!AC14:AE14)" +"AVERAGE('P2'!AF14:AH14)" +"AVERAGE('P2'!W14:AH14)" +"AVERAGE('P2'!AI14:AT14)" +"AVERAGE('P2'!AU14:BF14)" +"AVERAGE('P2'!BG14:BI14,'P2'!BS14:BU14,'P2'!CE14:CG14,'P2'!CQ14:CS14,'P2'!DC14:DE14,'P2'!DO14:DQ14,'P2'!EA14:EC14,'P2'!EM14:EO14,'P2'!EY14:FA14,'P2'!FK14:FM14)" +"AVERAGE('P2'!BJ14:BL14,'P2'!BV14:BX14,'P2'!CH14:CJ14,'P2'!CT14:CV14,'P2'!DF14:DH14,'P2'!DR14:DT14,'P2'!ED14:EF14,'P2'!EP14:ER14,'P2'!FB14:FD14,'P2'!FN14:FP14)" +"AVERAGE('P2'!BM14:BO14,'P2'!BY14:CA14,'P2'!CK14:CM14,'P2'!CW14:CY14,'P2'!DI14:DK14,'P2'!DU14:DW14,'P2'!EG14:EI14,'P2'!ES14:EU14,'P2'!FE14:FG14,'P2'!FQ14:FS14)" +"AVERAGE('P2'!BP14:BR14,'P2'!CB14:CD14,'P2'!CN14:CP14,'P2'!CZ14:DB14,'P2'!DL14:DN14,'P2'!DX14:DZ14,'P2'!EJ14:EL14,'P2'!EV14:EX14,'P2'!FH14:FJ14,'P2'!FT14:FV14)" +"AVERAGE('P2'!BG14:FV14)" +"'P2'!K16" +"'P2'!P16" +"AVERAGE('P2'!S16:V16)" +"'P2'!W16" +"AVERAGE('P2'!Z16:AB16)" +"AVERAGE('P2'!AC16:AE16)" +"AVERAGE('P2'!AF16:AH16)" +"AVERAGE('P2'!W16:AH16)" +"AVERAGE('P2'!AI16:AT16)" +"AVERAGE('P2'!AU16:BF16)" +"AVERAGE('P2'!BG16:BI16,'P2'!BS16:BU16,'P2'!CE16:CG16,'P2'!CQ16:CS16,'P2'!DC16:DE16,'P2'!DO16:DQ16,'P2'!EA16:EC16,'P2'!EM16:EO16,'P2'!EY16:FA16,'P2'!FK16:FM16)" +"AVERAGE('P2'!BJ16:BL16,'P2'!BV16:BX16,'P2'!CH16:CJ16,'P2'!CT16:CV16,'P2'!DF16:DH16,'P2'!DR16:DT16,'P2'!ED16:EF16,'P2'!EP16:ER16,'P2'!FB16:FD16,'P2'!FN16:FP16)" +"AVERAGE('P2'!BM16:BO16,'P2'!BY16:CA16,'P2'!CK16:CM16,'P2'!CW16:CY16,'P2'!DI16:DK16,'P2'!DU16:DW16,'P2'!EG16:EI16,'P2'!ES16:EU16,'P2'!FE16:FG16,'P2'!FQ16:FS16)" +"AVERAGE('P2'!BP16:BR16,'P2'!CB16:CD16,'P2'!CN16:CP16,'P2'!CZ16:DB16,'P2'!DL16:DN16,'P2'!DX16:DZ16,'P2'!EJ16:EL16,'P2'!EV16:EX16,'P2'!FH16:FJ16,'P2'!FT16:FV16)" +"AVERAGE('P2'!BG16:FV16)" +"C4-C26" +"crvDate-2" +"'Power West Price Peak'!A2" +"'P2'!K5" +"'P2'!P5" +"AVERAGE('P2'!S5:V5)" +"AVERAGE('P2'!Z5:AB5)" +"AVERAGE('P2'!AC5:AE5)" +"AVERAGE('P2'!AF5:AH5)" +"AVERAGE('P2'!W5:AH5)" +"AVERAGE('P2'!AI5:AT5)" +"AVERAGE('P2'!AU5:BF5)" +"AVERAGE('P2'!BG5:BI5,'P2'!BS5:BU5,'P2'!CE5:CG5,'P2'!CQ5:CS5,'P2'!DC5:DE5,'P2'!DO5:DQ5,'P2'!EA5:EC5,'P2'!EM5:EO5,'P2'!EY5:FA5,'P2'!FK5:FM5)" +"AVERAGE('P2'!BJ5:BL5,'P2'!BV5:BX5,'P2'!CH5:CJ5,'P2'!CT5:CV5,'P2'!DF5:DH5,'P2'!DR5:DT5,'P2'!ED5:EF5,'P2'!EP5:ER5,'P2'!FB5:FD5,'P2'!FN5:FP5)" +"AVERAGE('P2'!BM5:BO5,'P2'!BY5:CA5,'P2'!CK5:CM5,'P2'!CW5:CY5,'P2'!DI5:DK5,'P2'!DU5:DW5,'P2'!EG5:EI5,'P2'!ES5:EU5,'P2'!FE5:FG5,'P2'!FQ5:FS5)" +"AVERAGE('P2'!BP5:BR5,'P2'!CB5:CD5,'P2'!CN5:CP5,'P2'!CZ5:DB5,'P2'!DL5:DN5,'P2'!DX5:DZ5,'P2'!EJ5:EL5,'P2'!EV5:EX5,'P2'!FH5:FJ5,'P2'!FT5:FV5)" +"AVERAGE('P2'!BG5:FV5)" +"'P2'!K7" +"'P2'!P7" +"AVERAGE('P2'!S7:V7)" +"AVERAGE('P2'!Z7:AB7)" +"AVERAGE('P2'!AC7:AE7)" +"AVERAGE('P2'!AF7:AH7)" +"AVERAGE('P2'!W7:AH7)" +"AVERAGE('P2'!AI7:AT7)" +"AVERAGE('P2'!AU7:BF7)" +"AVERAGE('P2'!BG7:BI7,'P2'!BS7:BU7,'P2'!CE7:CG7,'P2'!CQ7:CS7,'P2'!DC7:DE7,'P2'!DO7:DQ7,'P2'!EA7:EC7,'P2'!EM7:EO7,'P2'!EY7:FA7,'P2'!FK7:FM7)" +"AVERAGE('P2'!BJ7:BL7,'P2'!BV7:BX7,'P2'!CH7:CJ7,'P2'!CT7:CV7,'P2'!DF7:DH7,'P2'!DR7:DT7,'P2'!ED7:EF7,'P2'!EP7:ER7,'P2'!FB7:FD7,'P2'!FN7:FP7)" +"AVERAGE('P2'!BM7:BO7,'P2'!BY7:CA7,'P2'!CK7:CM7,'P2'!CW7:CY7,'P2'!DI7:DK7,'P2'!DU7:DW7,'P2'!EG7:EI7,'P2'!ES7:EU7,'P2'!FE7:FG7,'P2'!FQ7:FS7)" +"AVERAGE('P2'!BP7:BR7,'P2'!CB7:CD7,'P2'!CN7:CP7,'P2'!CZ7:DB7,'P2'!DL7:DN7,'P2'!DX7:DZ7,'P2'!EJ7:EL7,'P2'!EV7:EX7,'P2'!FH7:FJ7,'P2'!FT7:FV7)" +"AVERAGE('P2'!BG7:FV7)" +"'P2'!K9" +"'P2'!P9" +"AVERAGE('P2'!S9:V9)" +"AVERAGE('P2'!Z9:AB9)" +"AVERAGE('P2'!AC9:AE9)" +"AVERAGE('P2'!AF9:AH9)" +"AVERAGE('P2'!W9:AH9)" +"AVERAGE('P2'!AI9:AT9)" +"AVERAGE('P2'!AU9:BF9)" +"AVERAGE('P2'!BG9:BI9,'P2'!BS9:BU9,'P2'!CE9:CG9,'P2'!CQ9:CS9,'P2'!DC9:DE9,'P2'!DO9:DQ9,'P2'!EA9:EC9,'P2'!EM9:EO9,'P2'!EY9:FA9,'P2'!FK9:FM9)" +"AVERAGE('P2'!BJ9:BL9,'P2'!BV9:BX9,'P2'!CH9:CJ9,'P2'!CT9:CV9,'P2'!DF9:DH9,'P2'!DR9:DT9,'P2'!ED9:EF9,'P2'!EP9:ER9,'P2'!FB9:FD9,'P2'!FN9:FP9)" +"AVERAGE('P2'!BM9:BO9,'P2'!BY9:CA9,'P2'!CK9:CM9,'P2'!CW9:CY9,'P2'!DI9:DK9,'P2'!DU9:DW9,'P2'!EG9:EI9,'P2'!ES9:EU9,'P2'!FE9:FG9,'P2'!FQ9:FS9)" +"AVERAGE('P2'!BP9:BR9,'P2'!CB9:CD9,'P2'!CN9:CP9,'P2'!CZ9:DB9,'P2'!DL9:DN9,'P2'!DX9:DZ9,'P2'!EJ9:EL9,'P2'!EV9:EX9,'P2'!FH9:FJ9,'P2'!FT9:FV9)" +"AVERAGE('P2'!BG9:FV9)" +"'P2'!K11" +"'P2'!P11" +"AVERAGE('P2'!S11:V11)" +"AVERAGE('P2'!Z11:AB11)" +"AVERAGE('P2'!AC11:AE11)" +"AVERAGE('P2'!AF11:AH11)" +"AVERAGE('P2'!W11:AH11)" +"AVERAGE('P2'!AI11:AT11)" +"AVERAGE('P2'!AU11:BF11)" +"AVERAGE('P2'!BG11:BI11,'P2'!BS11:BU11,'P2'!CE11:CG11,'P2'!CQ11:CS11,'P2'!DC11:DE11,'P2'!DO11:DQ11,'P2'!EA11:EC11,'P2'!EM11:EO11,'P2'!EY11:FA11,'P2'!FK11:FM11)" +"AVERAGE('P2'!BJ11:BL11,'P2'!BV11:BX11,'P2'!CH11:CJ11,'P2'!CT11:CV11,'P2'!DF11:DH11,'P2'!DR11:DT11,'P2'!ED11:EF11,'P2'!EP11:ER11,'P2'!FB11:FD11,'P2'!FN11:FP11)" +"AVERAGE('P2'!BM11:BO11,'P2'!BY11:CA11,'P2'!CK11:CM11,'P2'!CW11:CY11,'P2'!DI11:DK11,'P2'!DU11:DW11,'P2'!EG11:EI11,'P2'!ES11:EU11,'P2'!FE11:FG11,'P2'!FQ11:FS11)" +"AVERAGE('P2'!BP11:BR11,'P2'!CB11:CD11,'P2'!CN11:CP11,'P2'!CZ11:DB11,'P2'!DL11:DN11,'P2'!DX11:DZ11,'P2'!EJ11:EL11,'P2'!EV11:EX11,'P2'!FH11:FJ11,'P2'!FT11:FV11)" +"AVERAGE('P2'!BG11:FV11)" +"'P2'!K13" +"'P2'!P13" +"AVERAGE('P2'!S13:V13)" +"AVERAGE('P2'!Z13:AB13)" +"AVERAGE('P2'!AC13:AE13)" +"AVERAGE('P2'!AF13:AH13)" +"AVERAGE('P2'!W13:AH13)" +"AVERAGE('P2'!AI13:AT13)" +"AVERAGE('P2'!AU13:BF13)" +"AVERAGE('P2'!BG13:BI13,'P2'!BS13:BU13,'P2'!CE13:CG13,'P2'!CQ13:CS13,'P2'!DC13:DE13,'P2'!DO13:DQ13,'P2'!EA13:EC13,'P2'!EM13:EO13,'P2'!EY13:FA13,'P2'!FK13:FM13)" +"AVERAGE('P2'!BJ13:BL13,'P2'!BV13:BX13,'P2'!CH13:CJ13,'P2'!CT13:CV13,'P2'!DF13:DH13,'P2'!DR13:DT13,'P2'!ED13:EF13,'P2'!EP13:ER13,'P2'!FB13:FD13,'P2'!FN13:FP13)" +"AVERAGE('P2'!BM13:BO13,'P2'!BY13:CA13,'P2'!CK13:CM13,'P2'!CW13:CY13,'P2'!DI13:DK13,'P2'!DU13:DW13,'P2'!EG13:EI13,'P2'!ES13:EU13,'P2'!FE13:FG13,'P2'!FQ13:FS13)" +"AVERAGE('P2'!BP13:BR13,'P2'!CB13:CD13,'P2'!CN13:CP13,'P2'!CZ13:DB13,'P2'!DL13:DN13,'P2'!DX13:DZ13,'P2'!EJ13:EL13,'P2'!EV13:EX13,'P2'!FH13:FJ13,'P2'!FT13:FV13)" +"AVERAGE('P2'!BG13:FV13)" +"'P2'!K15" +"'P2'!P15" +"AVERAGE('P2'!S15:V15)" +"AVERAGE('P2'!Z15:AB15)" +"AVERAGE('P2'!AC15:AE15)" +"AVERAGE('P2'!AF15:AH15)" +"AVERAGE('P2'!W15:AH15)" +"AVERAGE('P2'!AI15:AT15)" +"AVERAGE('P2'!AU15:BF15)" +"AVERAGE('P2'!BG15:BI15,'P2'!BS15:BU15,'P2'!CE15:CG15,'P2'!CQ15:CS15,'P2'!DC15:DE15,'P2'!DO15:DQ15,'P2'!EA15:EC15,'P2'!EM15:EO15,'P2'!EY15:FA15,'P2'!FK15:FM15)" +"AVERAGE('P2'!BJ15:BL15,'P2'!BV15:BX15,'P2'!CH15:CJ15,'P2'!CT15:CV15,'P2'!DF15:DH15,'P2'!DR15:DT15,'P2'!ED15:EF15,'P2'!EP15:ER15,'P2'!FB15:FD15,'P2'!FN15:FP15)" +"AVERAGE('P2'!BM15:BO15,'P2'!BY15:CA15,'P2'!CK15:CM15,'P2'!CW15:CY15,'P2'!DI15:DK15,'P2'!DU15:DW15,'P2'!EG15:EI15,'P2'!ES15:EU15,'P2'!FE15:FG15,'P2'!FQ15:FS15)" +"AVERAGE('P2'!BP15:BR15,'P2'!CB15:CD15,'P2'!CN15:CP15,'P2'!CZ15:DB15,'P2'!DL15:DN15,'P2'!DX15:DZ15,'P2'!EJ15:EL15,'P2'!EV15:EX15,'P2'!FH15:FJ15,'P2'!FT15:FV15)" +"AVERAGE('P2'!BG15:FV15)" +"'P2'!K17" +"'P2'!P17" +"AVERAGE('P2'!S17:V17)" +"AVERAGE('P2'!Z17:AB17)" +"AVERAGE('P2'!AC17:AE17)" +"AVERAGE('P2'!AF17:AH17)" +"AVERAGE('P2'!W17:AH17)" +"AVERAGE('P2'!AI17:AT17)" +"AVERAGE('P2'!AU17:BF17)" +"AVERAGE('P2'!BG17:BI17,'P2'!BS17:BU17,'P2'!CE17:CG17,'P2'!CQ17:CS17,'P2'!DC17:DE17,'P2'!DO17:DQ17,'P2'!EA17:EC17,'P2'!EM17:EO17,'P2'!EY17:FA17,'P2'!FK17:FM17)" +"AVERAGE('P2'!BJ17:BL17,'P2'!BV17:BX17,'P2'!CH17:CJ17,'P2'!CT17:CV17,'P2'!DF17:DH17,'P2'!DR17:DT17,'P2'!ED17:EF17,'P2'!EP17:ER17,'P2'!FB17:FD17,'P2'!FN17:FP17)" +"AVERAGE('P2'!BM17:BO17,'P2'!BY17:CA17,'P2'!CK17:CM17,'P2'!CW17:CY17,'P2'!DI17:DK17,'P2'!DU17:DW17,'P2'!EG17:EI17,'P2'!ES17:EU17,'P2'!FE17:FG17,'P2'!FQ17:FS17)" +"AVERAGE('P2'!BP17:BR17,'P2'!CB17:CD17,'P2'!CN17:CP17,'P2'!CZ17:DB17,'P2'!DL17:DN17,'P2'!DX17:DZ17,'P2'!EJ17:EL17,'P2'!EV17:EX17,'P2'!FH17:FJ17,'P2'!FT17:FV17)" +"AVERAGE('P2'!BG17:FV17)" +"C4-C27" +"A2-2" +"R31-R15" +"R29-R26" +"('P2'!Q5+'P2'!Q21*Q$2)/(Q$2+1)" +"('P2'!Q7+'P2'!Q22*Q$2)/(Q$2+1)" +"('P2'!Q9+'P2'!Q23*Q$2)/(Q$2+1)" +"('P2'!Q11+'P2'!Q24*Q$2)/(Q$2+1)" +"('P2'!Q13+'P2'!Q25*Q$2)/(Q$2+1)" +"('P2'!Q15+'P2'!Q26*Q$2)/(Q$2+1)" +"('P2'!Q17+'P2'!Q27*Q$2)/(Q$2+1)" +"R20-R15" +"10/31" +"PrReportDate" +"WORKDAY(A2, 1, Holidays)" +"WORKDAY(B7, 1, Holidays)" +"B7" +"#REF!" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,4)" +"AVERAGE(B9:B9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,3)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,5)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,6)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,2)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,7)" +"IF(ISNUMBER(VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE)),VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE),0)" +"AVERAGE(B18:H18)" +"IF(ISNUMBER(VLOOKUP(AG$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE)),VLOOKUP(AG$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE),"""")" +"B9-B47" +"'Power Price'!A46" +"CONCATENATE(IF(MONTH(crvDate)<10,CONCATENATE(0,MONTH(crvDate)),MONTH(crvDate)),DAY(crvDate),YEAR(crvDate),""WestPrice.xls"")" +"WORKDAY(Top!C3, -1, Holidays)" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$D$6,9,0,18,1))*18+ 7* 'Curve Summary Backup'!$D$38)/25), 'Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('Curve Summary'!$D$6,9,0,18,1))*18+ 7* 'Curve Summary Backup'!$D$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$54,4)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AG9" +"AI9" +"AM9" +"AVERAGE(T9:V9)" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$C$6,9,0,18,1))*18+ 7* 'Curve Summary Backup'!$C$38)/25), 'Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('Curve Summary'!$C$6,9,0,18,1))*18+ 7* 'Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$55,3)" +"VLOOKUP(AG$7,'Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$E$6,9,0,18,1))*18+ 7* 'Curve Summary Backup'!$E$38)/25), 'Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('Curve Summary'!$E$6,9,0,18,1))*18+ 7* 'Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$55,5)" +"VLOOKUP(AG$7,'Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$I$6,9,0,18,1))*18+ 7* 'Curve Summary Backup'!$I$38)/25), 'Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('Curve Summary'!$I$6,9,0,18,1))*18+ 7* 'Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$55,9)" +"VLOOKUP(AG$7,'Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$F$6,9,0,18,1))*18+ 7* 'Curve Summary Backup'!$F$38)/25), 'Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('Curve Summary'!$F$6,9,0,18,1))*18+ 7* 'Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$59,6)" +"VLOOKUP(AG$7,'Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$B$6,9,0,18,1))*18+ 7* 'Curve Summary Backup'!$B$38)/25), 'Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('Curve Summary'!$B$6,9,0,18,1))*18+ 7* 'Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$59,2)" +"VLOOKUP(AG$7,'Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$G$6,9,0,18,1))*18+ 7* 'Curve Summary Backup'!$G$38)/25), 'Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('Curve Summary'!$G$6,9,0,18,1))*18+ 7* 'Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$58,7)" +"VLOOKUP(AG$7,'Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary ALBERTA'!$R$6,8,0,15,1))*15+ 6* 'Curve Summary Backup'!$R$38)/21), 'Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('Curve Summary ALBERTA'!$R$6,8,0,15,1))*15+ 6* 'Curve Summary Backup'!$R$38)/21)" +"VLOOKUP(E$7,'Curve Summary ALBERTA'!$A$7:$AG$63,18)" +"VLOOKUP(AG$7,'Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY(Top!C3, -1, Holidays)" +"C8" +"C9/('Gas Curve Summary'!$B$10)*1000" +"D9/('Gas Curve Summary'!$B$11)*1000" +"E9/('Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'Gas Curve Summary'!$B$13*1000" +"$I9/'Gas Curve Summary'!$B$14*1000" +"$K9/'Gas Curve Summary'!$B$15*1000" +"$L9/'Gas Curve Summary'!$B$16*1000" +"$M9/'Gas Curve Summary'!$B$17*1000" +"$N9/'Gas Curve Summary'!$B$18*1000" +"$P9/'Gas Curve Summary'!$B$19*1000" +"$Q9/'Gas Curve Summary'!$B$20*1000" +"$R9/'Gas Curve Summary'!$B$21*1000" +"$T9/'Gas Curve Summary'!$B$22*1000" +"$U9/'Gas Curve Summary'!$B$23*1000" +"$V9/'Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"PrReportDate" +"+'Power Price'!A6" +"AG8" +"AI8" +"AM8" +"AP8" +"AG7" +"(0.818181818181818*'Off Peak Detail'!D9)+(0.181818181818182*'Off Peak Detail'!D47)" +"(0.789473684210526*'Off Peak Detail'!E9)+(0.210526315789474*'Off Peak Detail'!E47)" +"(0.75609756097561*'Off Peak Detail'!F9)+(0.24390243902439*'Off Peak Detail'!F47)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AVERAGE(T9:V9)" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"(0.794871794871795*'Off Peak Detail'!AB9)+(0.205128205128205*'Off Peak Detail'!AB47)" +"(0.777777777777778*'Off Peak Detail'!AC9)+(0.222222222222222*'Off Peak Detail'!AC47)" +"(0.75609756097561*'Off Peak Detail'!AD9)+(0.24390243902439*'Off Peak Detail'!AD47)" +"(0.789473684210526*'Off Peak Detail'!AE9)+(0.210526315789474*'Off Peak Detail'!AE47)" +"(0.75*'Off Peak Detail'!AG9)+(0.25*'Off Peak Detail'!AG47)" +"(0.743589743589744*'Off Peak Detail'!BA9)+(0.256410256410256*'Off Peak Detail'!BA47)" +"(0.783783783783784*'Off Peak Detail'!CW9)+(0.216216216216216*'Off Peak Detail'!CW47)" +"(0.692307692307692*'Off Peak Detail'!D18)+(0.153846153846154*'Off Peak Detail'!D37)+(0.153846153846154*'Off Peak Detail'!D56)" +"(0.652173913043478*'Off Peak Detail'!E18)+(0.173913043478261*'Off Peak Detail'!E37)+(0.173913043478261*'Off Peak Detail'!E56)" +"(0.607843137254902*'Off Peak Detail'!F18)+(0.196078431372549*'Off Peak Detail'!F37)+(0.196078431372549*'Off Peak Detail'!F56)" +"(0.659574468085106*'Off Peak Detail'!AB18)+(0.170212765957447*'Off Peak Detail'!AB37)+(0.170212765957447*'Off Peak Detail'!AB56)" +"(0.636363636363636*'Off Peak Detail'!AC18)+(0.181818181818182*'Off Peak Detail'!AC37)+(0.181818181818182*'Off Peak Detail'!AC56)" +"(0.607843137254902*'Off Peak Detail'!AD18)+(0.196078431372549*'Off Peak Detail'!AD37)+(0.196078431372549*'Off Peak Detail'!AD56)" +"(0.652173913043478*'Off Peak Detail'!AE18)+(0.173913043478261*'Off Peak Detail'!AE37)+(0.173913043478261*'Off Peak Detail'!AE56)" +"(0.6*'Off Peak Detail'!AG18)+(0.2*'Off Peak Detail'!AG37)+(0.2*'Off Peak Detail'!AG56)" +"(0.63265306122449*'Off Peak Detail'!AI18)+(0.204081632653061*'Off Peak Detail'!AI37)+(0.163265306122449*'Off Peak Detail'!AI56)" +"(0.625*'Off Peak Detail'!AJ18)+(0.166666666666667*'Off Peak Detail'!AJ37)+(0.208333333333333*'Off Peak Detail'!AJ56)" +"(0.625*'Off Peak Detail'!AL18)+(0.208333333333333*'Off Peak Detail'!AL37)+(0.166666666666667*'Off Peak Detail'!AL56)" +"(0.63265306122449*'Off Peak Detail'!AM18)+(0.163265306122449*'Off Peak Detail'!AM37)+(0.204081632653061*'Off Peak Detail'!AM56)" +"(0.617021276595745*'Off Peak Detail'!BA18)+(0.170212765957447*'Off Peak Detail'!BA37)+(0.212765957446809*'Off Peak Detail'!BA56)" +"(0.644444444444444*'Off Peak Detail'!CW18)+(0.177777777777778*'Off Peak Detail'!CW37)+(0.177777777777778*'Off Peak Detail'!CW56)" +"C9-C47" +"AG9*AG$5" +"WORKDAY(A2, -1, HOLIDAYS)" +"C8" +"C9/('Gas Curve Summary'!$B$10)*1000" +"D9/('Gas Curve Summary'!$B$11)*1000" +"E9/('Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'Gas Curve Summary'!$B$13*1000" +"$I9/'Gas Curve Summary'!$B$14*1000" +"$K9/'Gas Curve Summary'!$B$15*1000" +"$L9/'Gas Curve Summary'!$B$16*1000" +"$M9/'Gas Curve Summary'!$B$17*1000" +"$N9/'Gas Curve Summary'!$B$18*1000" +"$P9/'Gas Curve Summary'!$B$19*1000" +"$Q9/'Gas Curve Summary'!$B$20*1000" +"$R9/'Gas Curve Summary'!$B$21*1000" +"$T9/'Gas Curve Summary'!$B$22*1000" +"$U9/'Gas Curve Summary'!$B$23*1000" +"$V9/'Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"+'Power Desk Daily Price'!A6" +"+'Power Desk Daily Price'!AC8" +"+'Power Desk Daily Price'!A27" +"+'Power Desk Daily Price'!AC28" +"+'OP.Power Desk Daily Price'!A8" +"+'OP.Power Desk Daily Price'!A27" +"PrReportDate" +"+'Power Price'!A6" +"B7" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,4)" +"AVERAGE(B9:I9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,3)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,5)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,6)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,2)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,7)" +"IF(ISNUMBER(VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE)),VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE),0)" +"B9-B47" +"'Power Price'!A46" +"PrReportDate" +"+'Power Price'!A6" +"WORKDAY(A2, 1, Holidays)" +"B7+1" +"B7" +"#REF!" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,4)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,3)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,5)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,9)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,6)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,2)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,7)" +"VLOOKUP(Z$8,'Off Peak Curve Sum'!$A$7:$AG$54,7)+14.75" +"IF(ISNUMBER(VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE)),VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE),0)" +"IF(ISNUMBER(VLOOKUP(AK$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE)),VLOOKUP(AK$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE),"""")" +"B9-B47" +"'Power Price'!A46" +"+'Power Price'!A6" +"'Power Price'!C66" +"+'Power Price'!A67" +"'Power Off-Peak Prices'!B66" +"C9" +"+'Power Off-Peak Prices'!AC66" +"+'Power Off-Peak Prices'!A67" +"+'Power Desk Daily Price'!A6" +"+'Power Desk Daily Price'!AC8" +"+'Power Desk Daily Price'!A17" +"+'Power Desk Daily Price'!AC18" +"+'OP.Power Desk Daily Price'!A8" +"[4]Curves!$A13" +"[4]Curves!$E13" +"[4]Curves!$B13" +"B7+C7" +"[4]Curves!$J13" +"B7+E7" +"[4]Curves!$K13" +"B7+G7" +"[4]Curves!$G13" +"B7+I7" +"PrReportDate" +"AB8" +"AB7" +"AVERAGE(D9:F9)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$D$6,1,0,9,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$D$6,1,0,9,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$D$6,13,0,22,1))+ 8* 'Off Peak Curve Sum'!$D$38)/30), 'Off Peak Curve Sum'!$D$38,(SUM(OFFSET('Off Peak Curve Sum'!$D$6,13,0,22,1))+ 8* 'Off Peak Curve Sum'!$D$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,4)" +"AVERAGE(D9,E9,F9)" +"AVERAGE(AB9:AM9)" +"AVERAGE(AN9:AY9)" +"AVERAGE(AZ9:EE9)" +"AVERAGE(D9:F9,AB9:EE9)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$C$6,1,0,9,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$C$6,1,0,9,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$C$6,13,0,22,1))+ 8* 'Off Peak Curve Sum'!$C$38)/30), 'Off Peak Curve Sum'!$C$38,(SUM(OFFSET('Off Peak Curve Sum'!$C$6,13,0,22,1))+ 8* 'Off Peak Curve Sum'!$C$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,3)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$E$6,1,0,9,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$E$6,1,0,9,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$E$6,13,0,22,1))+ 8* 'Off Peak Curve Sum'!$E$38)/30), 'Off Peak Curve Sum'!$E$38,(SUM(OFFSET('Off Peak Curve Sum'!$E$6,13,0,22,1))+ 8* 'Off Peak Curve Sum'!$E$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,5)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$I$6,1,0,9,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$I$6,1,0,9,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$I$6,13,0,22,1))+ 8* 'Off Peak Curve Sum'!$I$38)/30), 'Off Peak Curve Sum'!$I$38,(SUM(OFFSET('Off Peak Curve Sum'!$I$6,13,0,22,1))+ 8* 'Off Peak Curve Sum'!$I$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,9)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$F$6,1,0,9,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$F$6,1,0,9,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$F$6,13,0,22,1))+ 8* 'Off Peak Curve Sum'!$F$38)/30), 'Off Peak Curve Sum'!$F$38,(SUM(OFFSET('Off Peak Curve Sum'!$F$6,13,0,22,1))+ 8* 'Off Peak Curve Sum'!$F$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,6)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$B$6,1,0,9,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$B$6,1,0,9,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$B$6,13,0,22,1))+ 8* 'Off Peak Curve Sum'!$B$38)/30), 'Off Peak Curve Sum'!$B$38,(SUM(OFFSET('Off Peak Curve Sum'!$B$6,13,0,22,1))+ 8* 'Off Peak Curve Sum'!$B$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,2)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$G$6,1,0,9,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$G$6,1,0,9,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$G$6,13,0,22,1))+ 8* 'Off Peak Curve Sum'!$G$38)/30), 'Off Peak Curve Sum'!$G$38,(SUM(OFFSET('Off Peak Curve Sum'!$G$6,13,0,22,1))+ 8* 'Off Peak Curve Sum'!$G$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,7)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$R$6,1,0,9,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$R$6,1,0,9,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$R$6,13,0,22,1))+ 8* 'Off Peak Curve Sum'!$R$38)/30), 'Off Peak Curve Sum'!$R$38,(SUM(OFFSET('Off Peak Curve Sum'!$R$6,13,0,22,1))+ 8* 'Off Peak Curve Sum'!$R$38)/30)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$D$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$D$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$D$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$D$9)/4), 'Sat Curve Sum Backup'!$D$9,(SUM(OFFSET('Sat Curve Sum'!$D$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$D$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,4)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$C$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$C$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$C$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$C$9)/4), 'Sat Curve Sum Backup'!$C$9,(SUM(OFFSET('Sat Curve Sum'!$C$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$C$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,3)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$E$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$E$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$E$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$E$9)/4), 'Sat Curve Sum Backup'!$E$9,(SUM(OFFSET('Sat Curve Sum'!$E$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$E$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,5)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$I$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$I$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$I$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$I$9)/4), 'Sat Curve Sum Backup'!$I$9,(SUM(OFFSET('Sat Curve Sum'!$I$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$I$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,9)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$F$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$F$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$F$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$F$9)/4), 'Sat Curve Sum Backup'!$F$9,(SUM(OFFSET('Sat Curve Sum'!$F$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$F$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,6)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$B$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$B$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$B$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$B$9)/4), 'Sat Curve Sum Backup'!$B$9,(SUM(OFFSET('Sat Curve Sum'!$B$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$B$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,2)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$G$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$G$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$G$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$G$9)/4), 'Sat Curve Sum Backup'!$G$9,(SUM(OFFSET('Sat Curve Sum'!$G$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$G$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,7)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,18)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$D$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$D$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$D$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$D$9)/5), 'Sun Curve Sum Backup'!$D$9,(SUM(OFFSET('Sun Curve Sum'!$D$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$D$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,4)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$C$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$C$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$C$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$C$9)/5), 'Sun Curve Sum Backup'!$C$9,(SUM(OFFSET('Sun Curve Sum'!$C$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$C$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,3)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$E$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$E$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$E$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$E$9)/5), 'Sun Curve Sum Backup'!$E$9,(SUM(OFFSET('Sun Curve Sum'!$E$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$E$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,5)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$I$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$I$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$I$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$I$9)/5), 'Sun Curve Sum Backup'!$I$9,(SUM(OFFSET('Sun Curve Sum'!$I$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$I$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,9)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$F$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$F$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$F$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$F$9)/5), 'Sun Curve Sum Backup'!$F$9,(SUM(OFFSET('Sun Curve Sum'!$F$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$F$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,6)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$B$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$B$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$B$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$B$9)/5), 'Sun Curve Sum Backup'!$B$9,(SUM(OFFSET('Sun Curve Sum'!$B$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$B$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,2)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$G$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$G$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$G$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$G$9)/5), 'Sun Curve Sum Backup'!$G$9,(SUM(OFFSET('Sun Curve Sum'!$G$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$G$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,7)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$R$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$R$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$R$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$R$9)/5), 'Sun Curve Sum Backup'!$R$9,(SUM(OFFSET('Sun Curve Sum'!$R$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$R$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,18)" +"W9/AVERAGE('Gas Curve Summary'!$J$13:$J$24)*1000" +"X9/AVERAGE('Gas Curve Summary'!$J$25:$J$36)*1000" +"Y9/AVERAGE('Gas Curve Summary'!$J$37:$J$48)*1000" +"Z9/AVERAGE('Gas Curve Summary'!$J$49:$J$60)*1000" +"AA9/AVERAGE('Gas Curve Summary'!$J$61:$J$120)*1000" +"'Power Price'!A2" +"P2Sun!K5" +"P2Sun!P5" +"AVERAGE(P2Sun!S5:V5)" +"AVERAGE(P2Sun!Z5:AB5)" +"AVERAGE(P2Sun!AC5:AE5)" +"AVERAGE(P2Sun!AF5:AH5)" +"AVERAGE(P2Sun!W5:AH5)" +"AVERAGE(P2Sun!AI5:AT5)" +"AVERAGE(P2Sun!AU5:BF5)" +"AVERAGE(P2Sun!BG5:BI5,P2Sun!BS5:BU5,P2Sun!CE5:CG5,P2Sun!CQ5:CS5,P2Sun!DC5:DE5,P2Sun!DO5:DQ5,P2Sun!EA5:EC5,P2Sun!EM5:EO5,P2Sun!EY5:FA5,P2Sun!FK5:FM5)" +"AVERAGE(P2Sun!BJ5:BL5,P2Sun!BV5:BX5,P2Sun!CH5:CJ5,P2Sun!CT5:CV5,P2Sun!DF5:DH5,P2Sun!DR5:DT5,P2Sun!ED5:EF5,P2Sun!EP5:ER5,P2Sun!FB5:FD5,P2Sun!FN5:FP5)" +"AVERAGE(P2Sun!BM5:BO5,P2Sun!BY5:CA5,P2Sun!CK5:CM5,P2Sun!CW5:CY5,P2Sun!DI5:DK5,P2Sun!DU5:DW5,P2Sun!EG5:EI5,P2Sun!ES5:EU5,P2Sun!FE5:FG5,P2Sun!FQ5:FS5)" +"AVERAGE(P2Sun!BP5:BR5,P2Sun!CB5:CD5,P2Sun!CN5:CP5,P2Sun!CZ5:DB5,P2Sun!DL5:DN5,P2Sun!DX5:DZ5,P2Sun!EJ5:EL5,P2Sun!EV5:EX5,P2Sun!FH5:FJ5,P2Sun!FT5:FV5)" +"AVERAGE(P2Sun!BG5:FV5)" +"P2Sun!K7" +"P2Sun!P7" +"AVERAGE(P2Sun!S7:V7)" +"AVERAGE(P2Sun!Z7:AB7)" +"AVERAGE(P2Sun!AC7:AE7)" +"AVERAGE(P2Sun!AF7:AH7)" +"AVERAGE(P2Sun!W7:AH7)" +"AVERAGE(P2Sun!AI7:AT7)" +"AVERAGE(P2Sun!AU7:BF7)" +"AVERAGE(P2Sun!BG7:BI7,P2Sun!BS7:BU7,P2Sun!CE7:CG7,P2Sun!CQ7:CS7,P2Sun!DC7:DE7,P2Sun!DO7:DQ7,P2Sun!EA7:EC7,P2Sun!EM7:EO7,P2Sun!EY7:FA7,P2Sun!FK7:FM7)" +"AVERAGE(P2Sun!BJ7:BL7,P2Sun!BV7:BX7,P2Sun!CH7:CJ7,P2Sun!CT7:CV7,P2Sun!DF7:DH7,P2Sun!DR7:DT7,P2Sun!ED7:EF7,P2Sun!EP7:ER7,P2Sun!FB7:FD7,P2Sun!FN7:FP7)" +"AVERAGE(P2Sun!BM7:BO7,P2Sun!BY7:CA7,P2Sun!CK7:CM7,P2Sun!CW7:CY7,P2Sun!DI7:DK7,P2Sun!DU7:DW7,P2Sun!EG7:EI7,P2Sun!ES7:EU7,P2Sun!FE7:FG7,P2Sun!FQ7:FS7)" +"AVERAGE(P2Sun!BP7:BR7,P2Sun!CB7:CD7,P2Sun!CN7:CP7,P2Sun!CZ7:DB7,P2Sun!DL7:DN7,P2Sun!DX7:DZ7,P2Sun!EJ7:EL7,P2Sun!EV7:EX7,P2Sun!FH7:FJ7,P2Sun!FT7:FV7)" +"AVERAGE(P2Sun!BG7:FV7)" +"P2Sun!K9" +"P2Sun!P9" +"AVERAGE(P2Sun!S9:V9)" +"AVERAGE(P2Sun!Z9:AB9)" +"AVERAGE(P2Sun!AC9:AE9)" +"AVERAGE(P2Sun!AF9:AH9)" +"AVERAGE(P2Sun!W9:AH9)" +"AVERAGE(P2Sun!AI9:AT9)" +"AVERAGE(P2Sun!AU9:BF9)" +"AVERAGE(P2Sun!BG9:BI9,P2Sun!BS9:BU9,P2Sun!CE9:CG9,P2Sun!CQ9:CS9,P2Sun!DC9:DE9,P2Sun!DO9:DQ9,P2Sun!EA9:EC9,P2Sun!EM9:EO9,P2Sun!EY9:FA9,P2Sun!FK9:FM9)" +"AVERAGE(P2Sun!BJ9:BL9,P2Sun!BV9:BX9,P2Sun!CH9:CJ9,P2Sun!CT9:CV9,P2Sun!DF9:DH9,P2Sun!DR9:DT9,P2Sun!ED9:EF9,P2Sun!EP9:ER9,P2Sun!FB9:FD9,P2Sun!FN9:FP9)" +"AVERAGE(P2Sun!BM9:BO9,P2Sun!BY9:CA9,P2Sun!CK9:CM9,P2Sun!CW9:CY9,P2Sun!DI9:DK9,P2Sun!DU9:DW9,P2Sun!EG9:EI9,P2Sun!ES9:EU9,P2Sun!FE9:FG9,P2Sun!FQ9:FS9)" +"AVERAGE(P2Sun!BP9:BR9,P2Sun!CB9:CD9,P2Sun!CN9:CP9,P2Sun!CZ9:DB9,P2Sun!DL9:DN9,P2Sun!DX9:DZ9,P2Sun!EJ9:EL9,P2Sun!EV9:EX9,P2Sun!FH9:FJ9,P2Sun!FT9:FV9)" +"AVERAGE(P2Sun!BG9:FV9)" +"P2Sun!K11" +"P2Sun!P11" +"AVERAGE(P2Sun!S11:V11)" +"AVERAGE(P2Sun!Z11:AB11)" +"AVERAGE(P2Sun!AC11:AE11)" +"AVERAGE(P2Sun!AF11:AH11)" +"AVERAGE(P2Sun!W11:AH11)" +"AVERAGE(P2Sun!AI11:AT11)" +"AVERAGE(P2Sun!AU11:BF11)" +"AVERAGE(P2Sun!BG11:BI11,P2Sun!BS11:BU11,P2Sun!CE11:CG11,P2Sun!CQ11:CS11,P2Sun!DC11:DE11,P2Sun!DO11:DQ11,P2Sun!EA11:EC11,P2Sun!EM11:EO11,P2Sun!EY11:FA11,P2Sun!FK11:FM11)" +"AVERAGE(P2Sun!BJ11:BL11,P2Sun!BV11:BX11,P2Sun!CH11:CJ11,P2Sun!CT11:CV11,P2Sun!DF11:DH11,P2Sun!DR11:DT11,P2Sun!ED11:EF11,P2Sun!EP11:ER11,P2Sun!FB11:FD11,P2Sun!FN11:FP11)" +"AVERAGE(P2Sun!BM11:BO11,P2Sun!BY11:CA11,P2Sun!CK11:CM11,P2Sun!CW11:CY11,P2Sun!DI11:DK11,P2Sun!DU11:DW11,P2Sun!EG11:EI11,P2Sun!ES11:EU11,P2Sun!FE11:FG11,P2Sun!FQ11:FS11)" +"AVERAGE(P2Sun!BP11:BR11,P2Sun!CB11:CD11,P2Sun!CN11:CP11,P2Sun!CZ11:DB11,P2Sun!DL11:DN11,P2Sun!DX11:DZ11,P2Sun!EJ11:EL11,P2Sun!EV11:EX11,P2Sun!FH11:FJ11,P2Sun!FT11:FV11)" +"AVERAGE(P2Sun!BG11:FV11)" +"P2Sun!K13" +"P2Sun!P13" +"AVERAGE(P2Sun!S13:V13)" +"AVERAGE(P2Sun!Z13:AB13)" +"AVERAGE(P2Sun!AC13:AE13)" +"AVERAGE(P2Sun!AF13:AH13)" +"AVERAGE(P2Sun!W13:AH13)" +"AVERAGE(P2Sun!AI13:AT13)" +"AVERAGE(P2Sun!AU13:BF13)" +"AVERAGE(P2Sun!BG13:BI13,P2Sun!BS13:BU13,P2Sun!CE13:CG13,P2Sun!CQ13:CS13,P2Sun!DC13:DE13,P2Sun!DO13:DQ13,P2Sun!EA13:EC13,P2Sun!EM13:EO13,P2Sun!EY13:FA13,P2Sun!FK13:FM13)" +"AVERAGE(P2Sun!BJ13:BL13,P2Sun!BV13:BX13,P2Sun!CH13:CJ13,P2Sun!CT13:CV13,P2Sun!DF13:DH13,P2Sun!DR13:DT13,P2Sun!ED13:EF13,P2Sun!EP13:ER13,P2Sun!FB13:FD13,P2Sun!FN13:FP13)" +"AVERAGE(P2Sun!BM13:BO13,P2Sun!BY13:CA13,P2Sun!CK13:CM13,P2Sun!CW13:CY13,P2Sun!DI13:DK13,P2Sun!DU13:DW13,P2Sun!EG13:EI13,P2Sun!ES13:EU13,P2Sun!FE13:FG13,P2Sun!FQ13:FS13)" +"AVERAGE(P2Sun!BP13:BR13,P2Sun!CB13:CD13,P2Sun!CN13:CP13,P2Sun!CZ13:DB13,P2Sun!DL13:DN13,P2Sun!DX13:DZ13,P2Sun!EJ13:EL13,P2Sun!EV13:EX13,P2Sun!FH13:FJ13,P2Sun!FT13:FV13)" +"AVERAGE(P2Sun!BG13:FV13)" +"P2Sun!K15" +"P2Sun!P15" +"AVERAGE(P2Sun!S15:V15)" +"AVERAGE(P2Sun!Z15:AB15)" +"AVERAGE(P2Sun!AC15:AE15)" +"AVERAGE(P2Sun!AF15:AH15)" +"AVERAGE(P2Sun!W15:AH15)" +"AVERAGE(P2Sun!AI15:AT15)" +"AVERAGE(P2Sun!AU15:BF15)" +"AVERAGE(P2Sun!BG15:BI15,P2Sun!BS15:BU15,P2Sun!CE15:CG15,P2Sun!CQ15:CS15,P2Sun!DC15:DE15,P2Sun!DO15:DQ15,P2Sun!EA15:EC15,P2Sun!EM15:EO15,P2Sun!EY15:FA15,P2Sun!FK15:FM15)" +"AVERAGE(P2Sun!BJ15:BL15,P2Sun!BV15:BX15,P2Sun!CH15:CJ15,P2Sun!CT15:CV15,P2Sun!DF15:DH15,P2Sun!DR15:DT15,P2Sun!ED15:EF15,P2Sun!EP15:ER15,P2Sun!FB15:FD15,P2Sun!FN15:FP15)" +"AVERAGE(P2Sun!BM15:BO15,P2Sun!BY15:CA15,P2Sun!CK15:CM15,P2Sun!CW15:CY15,P2Sun!DI15:DK15,P2Sun!DU15:DW15,P2Sun!EG15:EI15,P2Sun!ES15:EU15,P2Sun!FE15:FG15,P2Sun!FQ15:FS15)" +"AVERAGE(P2Sun!BP15:BR15,P2Sun!CB15:CD15,P2Sun!CN15:CP15,P2Sun!CZ15:DB15,P2Sun!DL15:DN15,P2Sun!DX15:DZ15,P2Sun!EJ15:EL15,P2Sun!EV15:EX15,P2Sun!FH15:FJ15,P2Sun!FT15:FV15)" +"AVERAGE(P2Sun!BG15:FV15)" +"P2Sun!K17" +"P2Sun!P17" +"AVERAGE(P2Sun!S17:V17)" +"AVERAGE(P2Sun!Z17:AB17)" +"AVERAGE(P2Sun!AC17:AE17)" +"AVERAGE(P2Sun!AF17:AH17)" +"AVERAGE(P2Sun!W17:AH17)" +"AVERAGE(P2Sun!AI17:AT17)" +"AVERAGE(P2Sun!AU17:BF17)" +"AVERAGE(P2Sun!BG17:BI17,P2Sun!BS17:BU17,P2Sun!CE17:CG17,P2Sun!CQ17:CS17,P2Sun!DC17:DE17,P2Sun!DO17:DQ17,P2Sun!EA17:EC17,P2Sun!EM17:EO17,P2Sun!EY17:FA17,P2Sun!FK17:FM17)" +"AVERAGE(P2Sun!BJ17:BL17,P2Sun!BV17:BX17,P2Sun!CH17:CJ17,P2Sun!CT17:CV17,P2Sun!DF17:DH17,P2Sun!DR17:DT17,P2Sun!ED17:EF17,P2Sun!EP17:ER17,P2Sun!FB17:FD17,P2Sun!FN17:FP17)" +"AVERAGE(P2Sun!BM17:BO17,P2Sun!BY17:CA17,P2Sun!CK17:CM17,P2Sun!CW17:CY17,P2Sun!DI17:DK17,P2Sun!DU17:DW17,P2Sun!EG17:EI17,P2Sun!ES17:EU17,P2Sun!FE17:FG17,P2Sun!FQ17:FS17)" +"AVERAGE(P2Sun!BP17:BR17,P2Sun!CB17:CD17,P2Sun!CN17:CP17,P2Sun!CZ17:DB17,P2Sun!DL17:DN17,P2Sun!DX17:DZ17,P2Sun!EJ17:EL17,P2Sun!EV17:EX17,P2Sun!FH17:FJ17,P2Sun!FT17:FV17)" +"AVERAGE(P2Sun!BG17:FV17)" +"C4-C27" +"A2-1" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E4:BF4)" +"TRANSPOSE('P2'!E6:BF6)" +"TRANSPOSE('P2'!E8:BF8)" +"TRANSPOSE('P2'!E12:GZ12)" +"TRANSPOSE('P2'!E14:BF14)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K4:V4)/12" +"SUM('P2'!K6:V6)/12" +"SUM('P2'!K8:V8)/12" +"SUM('P2'!K12:V12)/12" +"SUM('P2'!K14:V14)/12" +"SUM('P2'!W4:AH4)/12" +"SUM('P2'!W6:AH6)/12" +"SUM('P2'!W8:AH8)/12" +"SUM('P2'!W12:AH12)/12" +"SUM('P2'!W14:AH14)/12" +"SUM('P2'!AI4:AT4)/12" +"SUM('P2'!AI6:AT6)/12" +"SUM('P2'!AI8:AT8)/12" +"SUM('P2'!AI12:AT12)/12" +"SUM('P2'!AI14:AT14)/12" +"SUM('P2'!AU4:BF4)/12" +"SUM('P2'!AU6:BF6)/12" +"SUM('P2'!AU8:BF8)/12" +"SUM('P2'!AU12:BF12)/12" +"SUM('P2'!AU14:BF14)/12" +"SUM('P2'!BG4:BR4)/12" +"SUM('P2'!BG6:BR6)/12" +"SUM('P2'!BG8:BR8)/12" +"SUM('P2'!BG12:BR12)/12" +"SUM('P2'!BG14:BR14)/12" +"SUM('P2'!BS4:CD4)/12" +"SUM('P2'!BS6:CD6)/12" +"SUM('P2'!BS8:CD8)/12" +"SUM('P2'!BS12:CD12)/12" +"SUM('P2'!BS14:CD14)/12" +"SUM('P2'!CE4:CP4)/12" +"SUM('P2'!CE6:CP6)/12" +"SUM('P2'!CE8:CP8)/12" +"SUM('P2'!CE12:CP12)/12" +"SUM('P2'!CE14:CP14)/12" +"SUM('P2'!CQ4:DB4)/12" +"SUM('P2'!CQ6:DB6)/12" +"SUM('P2'!CQ8:DB8)/12" +"SUM('P2'!CQ12:DB12)/12" +"SUM('P2'!CQ14:DB14)/12" +"SUM('P2'!DC4:DN4)/12" +"SUM('P2'!DC6:DN6)/12" +"SUM('P2'!DC8:DN8)/12" +"SUM('P2'!DC12:DN12)/12" +"SUM('P2'!DC14:DN14)/12" +"SUM('P2'!DO4:DZ4)/12" +"SUM('P2'!DO6:DZ6)/12" +"SUM('P2'!DO8:DZ8)/12" +"SUM('P2'!DO12:DZ12)/12" +"SUM('P2'!DO14:DZ14)/12" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E5:BF5)" +"TRANSPOSE('P2'!E7:BF7)" +"TRANSPOSE('P2'!E9:BF9)" +"TRANSPOSE('P2'!E13:GZ13)" +"TRANSPOSE('P2'!E15:BF15)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K5:V5)/12" +"SUM('P2'!K7:V7)/12" +"SUM('P2'!K9:V9)/12" +"SUM('P2'!K13:V13)/12" +"SUM('P2'!K15:V15)/12" +"SUM('P2'!W5:AH5)/12" +"SUM('P2'!W7:AH7)/12" +"SUM('P2'!W9:AH9)/12" +"SUM('P2'!W13:AH13)/12" +"SUM('P2'!W15:AH15)/12" +"SUM('P2'!AI5:AT5)/12" +"SUM('P2'!AI7:AT7)/12" +"SUM('P2'!AI9:AT9)/12" +"SUM('P2'!AI13:AT13)/12" +"SUM('P2'!AI15:AT15)/12" +"SUM('P2'!AU5:BF5)/12" +"SUM('P2'!AU7:BF7)/12" +"SUM('P2'!AU9:BF9)/12" +"SUM('P2'!AU13:BF13)/12" +"SUM('P2'!AU15:BF15)/12" +"SUM('P2'!BG5:BR5)/12" +"SUM('P2'!BG7:BR7)/12" +"SUM('P2'!BG9:BR9)/12" +"SUM('P2'!BG13:BR13)/12" +"SUM('P2'!BG15:BR15)/12" +"SUM('P2'!BS5:CD5)/12" +"SUM('P2'!BS7:CD7)/12" +"SUM('P2'!BS9:CD9)/12" +"SUM('P2'!BS13:CD13)/12" +"SUM('P2'!BS15:CD15)/12" +"SUM('P2'!CE5:CP5)/12" +"SUM('P2'!CE7:CP7)/12" +"SUM('P2'!CE9:CP9)/12" +"SUM('P2'!CE13:CP13)/12" +"SUM('P2'!CE15:CP15)/12" +"SUM('P2'!CQ5:DB5)/12" +"SUM('P2'!CQ7:DB7)/12" +"SUM('P2'!CQ9:DB9)/12" +"SUM('P2'!CQ13:DB13)/12" +"SUM('P2'!CQ15:DB15)/12" +"SUM('P2'!DC5:DN5)/12" +"SUM('P2'!DC7:DN7)/12" +"SUM('P2'!DC9:DN9)/12" +"SUM('P2'!DC13:DN13)/12" +"SUM('P2'!DC15:DN15)/12" +"SUM('P2'!DO5:DZ5)/12" +"SUM('P2'!DO7:DZ7)/12" +"SUM('P2'!DO9:DZ9)/12" +"SUM('P2'!DO13:DZ13)/12" +"SUM('P2'!DO15:DZ15)/12" +"[5]Tregion!$A7" +"[5]Tregion!$C7" +"[6]Tregion!$C7" +"[7]Tregion!$C7" +"[8]Tregion!$C7" +"[9]Tregion!$C7" +"[10]Tbasis!$D6" +"[11]Tregion!$C7" +"[12]Tregion!$C7" +"[4]Curves!$A13" +"[4]Curves!$E13" +"AR7+0.1" +"AM7+AN7" +"[4]Curves!$J13" +"AM7+AP7" +"[4]Curves!$K13" +"AM7+AR7" +"[4]Curves!$G13" +"AM7+AT7" +"AR12" +"[5]Tregion!$A7" +"[5]Tregion!$G7" +"[6]Tregion!$G7" +"[7]Tregion!$G7" +"[8]Tregion!$G7" +"[9]Tregion!$G7" +"[10]Tbasis!$E6" +"[11]Tregion!$G7" +"[12]Tregion!$G7" +"[4]Curves!$A13" +"[4]Curves!$E13" +"[4]Curves!$J13" +"AO7+0.1" +"[4]Curves!$K13" +"[4]Curves!$G13" +"AO12" +"[5]Tregion!$J7" +"[5]Tregion!$P7" +"[6]Tregion!$P7" +"[7]Tregion!$P7" +"[8]Tregion!$P7" +"[9]Tregion!$P7" +"[11]Tregion!$P7" +"[12]Tregion!$P7" +"A7" +"[5]Tregion!$J7" +"[5]Tregion!$L7" +"[6]Tregion!$L7" +"[7]Tregion!$L7" +"[8]Tregion!$L7" +"[9]Tregion!$L7" +"[11]Tregion!$L7" +"[12]Tregion!$L7" +"crvDate" +"'P2'!K4" +"'P2'!P4" +"AVERAGE('P2'!S4:V4)" +"'P2'!W4" +"AVERAGE('P2'!Z4:AB4)" +"AVERAGE('P2'!AC4:AE4)" +"AVERAGE('P2'!AF4:AH4)" +"AVERAGE('P2'!W4:AH4)" +"AVERAGE('P2'!AI4:AT4)" +"AVERAGE('P2'!AU4:BF4)" +"AVERAGE('P2'!BG4:BI4,'P2'!BS4:BU4,'P2'!CE4:CG4,'P2'!CQ4:CS4,'P2'!DC4:DE4,'P2'!DO4:DQ4,'P2'!EA4:EC4,'P2'!EM4:EO4,'P2'!EY4:FA4,'P2'!FK4:FM4)" +"AVERAGE('P2'!BJ4:BL4,'P2'!BV4:BX4,'P2'!CH4:CJ4,'P2'!CT4:CV4,'P2'!DF4:DH4,'P2'!DR4:DT4,'P2'!ED4:EF4,'P2'!EP4:ER4,'P2'!FB4:FD4,'P2'!FN4:FP4)" +"AVERAGE('P2'!BM4:BO4,'P2'!BY4:CA4,'P2'!CK4:CM4,'P2'!CW4:CY4,'P2'!DI4:DK4,'P2'!DU4:DW4,'P2'!EG4:EI4,'P2'!ES4:EU4,'P2'!FE4:FG4,'P2'!FQ4:FS4)" +"AVERAGE('P2'!BP4:BR4,'P2'!CB4:CD4,'P2'!CN4:CP4,'P2'!CZ4:DB4,'P2'!DL4:DN4,'P2'!DX4:DZ4,'P2'!EJ4:EL4,'P2'!EV4:EX4,'P2'!FH4:FJ4,'P2'!FT4:FV4)" +"AVERAGE('P2'!BG4:FV4)" +"'P2'!K6" +"'P2'!P6" +"AVERAGE('P2'!S6:V6)" +"'P2'!W6" +"AVERAGE('P2'!Z6:AB6)" +"AVERAGE('P2'!AC6:AE6)" +"AVERAGE('P2'!AF6:AH6)" +"AVERAGE('P2'!W6:AH6)" +"AVERAGE('P2'!AI6:AT6)" +"AVERAGE('P2'!AU6:BF6)" +"AVERAGE('P2'!BG6:BI6,'P2'!BS6:BU6,'P2'!CE6:CG6,'P2'!CQ6:CS6,'P2'!DC6:DE6,'P2'!DO6:DQ6,'P2'!EA6:EC6,'P2'!EM6:EO6,'P2'!EY6:FA6,'P2'!FK6:FM6)" +"AVERAGE('P2'!BJ6:BL6,'P2'!BV6:BX6,'P2'!CH6:CJ6,'P2'!CT6:CV6,'P2'!DF6:DH6,'P2'!DR6:DT6,'P2'!ED6:EF6,'P2'!EP6:ER6,'P2'!FB6:FD6,'P2'!FN6:FP6)" +"AVERAGE('P2'!BM6:BO6,'P2'!BY6:CA6,'P2'!CK6:CM6,'P2'!CW6:CY6,'P2'!DI6:DK6,'P2'!DU6:DW6,'P2'!EG6:EI6,'P2'!ES6:EU6,'P2'!FE6:FG6,'P2'!FQ6:FS6)" +"AVERAGE('P2'!BP6:BR6,'P2'!CB6:CD6,'P2'!CN6:CP6,'P2'!CZ6:DB6,'P2'!DL6:DN6,'P2'!DX6:DZ6,'P2'!EJ6:EL6,'P2'!EV6:EX6,'P2'!FH6:FJ6,'P2'!FT6:FV6)" +"AVERAGE('P2'!BG6:FV6)" +"'P2'!K8" +"'P2'!P8" +"AVERAGE('P2'!S8:V8)" +"'P2'!W8" +"AVERAGE('P2'!Z8:AB8)" +"AVERAGE('P2'!AC8:AE8)" +"AVERAGE('P2'!AF8:AH8)" +"AVERAGE('P2'!W8:AH8)" +"AVERAGE('P2'!AI8:AT8)" +"AVERAGE('P2'!AU8:BF8)" +"AVERAGE('P2'!BG8:BI8,'P2'!BS8:BU8,'P2'!CE8:CG8,'P2'!CQ8:CS8,'P2'!DC8:DE8,'P2'!DO8:DQ8,'P2'!EA8:EC8,'P2'!EM8:EO8,'P2'!EY8:FA8,'P2'!FK8:FM8)" +"AVERAGE('P2'!BJ8:BL8,'P2'!BV8:BX8,'P2'!CH8:CJ8,'P2'!CT8:CV8,'P2'!DF8:DH8,'P2'!DR8:DT8,'P2'!ED8:EF8,'P2'!EP8:ER8,'P2'!FB8:FD8,'P2'!FN8:FP8)" +"AVERAGE('P2'!BM8:BO8,'P2'!BY8:CA8,'P2'!CK8:CM8,'P2'!CW8:CY8,'P2'!DI8:DK8,'P2'!DU8:DW8,'P2'!EG8:EI8,'P2'!ES8:EU8,'P2'!FE8:FG8,'P2'!FQ8:FS8)" +"AVERAGE('P2'!BP8:BR8,'P2'!CB8:CD8,'P2'!CN8:CP8,'P2'!CZ8:DB8,'P2'!DL8:DN8,'P2'!DX8:DZ8,'P2'!EJ8:EL8,'P2'!EV8:EX8,'P2'!FH8:FJ8,'P2'!FT8:FV8)" +"AVERAGE('P2'!BG8:FV8)" +"'P2'!K10" +"'P2'!P10" +"AVERAGE('P2'!S10:V10)" +"'P2'!W10" +"AVERAGE('P2'!Z10:AB10)" +"AVERAGE('P2'!AC10:AE10)" +"AVERAGE('P2'!AF10:AH10)" +"AVERAGE('P2'!W10:AH10)" +"AVERAGE('P2'!AI10:AT10)" +"AVERAGE('P2'!AU10:BF10)" +"AVERAGE('P2'!BG10:BI10,'P2'!BS10:BU10,'P2'!CE10:CG10,'P2'!CQ10:CS10,'P2'!DC10:DE10,'P2'!DO10:DQ10,'P2'!EA10:EC10,'P2'!EM10:EO10,'P2'!EY10:FA10,'P2'!FK10:FM10)" +"AVERAGE('P2'!BJ10:BL10,'P2'!BV10:BX10,'P2'!CH10:CJ10,'P2'!CT10:CV10,'P2'!DF10:DH10,'P2'!DR10:DT10,'P2'!ED10:EF10,'P2'!EP10:ER10,'P2'!FB10:FD10,'P2'!FN10:FP10)" +"AVERAGE('P2'!BM10:BO10,'P2'!BY10:CA10,'P2'!CK10:CM10,'P2'!CW10:CY10,'P2'!DI10:DK10,'P2'!DU10:DW10,'P2'!EG10:EI10,'P2'!ES10:EU10,'P2'!FE10:FG10,'P2'!FQ10:FS10)" +"AVERAGE('P2'!BP10:BR10,'P2'!CB10:CD10,'P2'!CN10:CP10,'P2'!CZ10:DB10,'P2'!DL10:DN10,'P2'!DX10:DZ10,'P2'!EJ10:EL10,'P2'!EV10:EX10,'P2'!FH10:FJ10,'P2'!FT10:FV10)" +"AVERAGE('P2'!BG10:FV10)" +"'P2'!K12" +"'P2'!P12" +"AVERAGE('P2'!S12:V12)" +"'P2'!W12" +"AVERAGE('P2'!Z12:AB12)" +"AVERAGE('P2'!AC12:AE12)" +"AVERAGE('P2'!AF12:AH12)" +"AVERAGE('P2'!W12:AH12)" +"AVERAGE('P2'!AI12:AT12)" +"AVERAGE('P2'!AU12:BF12)" +"AVERAGE('P2'!BG12:BI12,'P2'!BS12:BU12,'P2'!CE12:CG12,'P2'!CQ12:CS12,'P2'!DC12:DE12,'P2'!DO12:DQ12,'P2'!EA12:EC12,'P2'!EM12:EO12,'P2'!EY12:FA12,'P2'!FK12:FM12)" +"AVERAGE('P2'!BJ12:BL12,'P2'!BV12:BX12,'P2'!CH12:CJ12,'P2'!CT12:CV12,'P2'!DF12:DH12,'P2'!DR12:DT12,'P2'!ED12:EF12,'P2'!EP12:ER12,'P2'!FB12:FD12,'P2'!FN12:FP12)" +"AVERAGE('P2'!BM12:BO12,'P2'!BY12:CA12,'P2'!CK12:CM12,'P2'!CW12:CY12,'P2'!DI12:DK12,'P2'!DU12:DW12,'P2'!EG12:EI12,'P2'!ES12:EU12,'P2'!FE12:FG12,'P2'!FQ12:FS12)" +"AVERAGE('P2'!BP12:BR12,'P2'!CB12:CD12,'P2'!CN12:CP12,'P2'!CZ12:DB12,'P2'!DL12:DN12,'P2'!DX12:DZ12,'P2'!EJ12:EL12,'P2'!EV12:EX12,'P2'!FH12:FJ12,'P2'!FT12:FV12)" +"AVERAGE('P2'!BG12:FV12)" +"'P2'!K14" +"'P2'!P14" +"AVERAGE('P2'!S14:V14)" +"'P2'!W14" +"AVERAGE('P2'!Z14:AB14)" +"AVERAGE('P2'!AC14:AE14)" +"AVERAGE('P2'!AF14:AH14)" +"AVERAGE('P2'!W14:AH14)" +"AVERAGE('P2'!AI14:AT14)" +"AVERAGE('P2'!AU14:BF14)" +"AVERAGE('P2'!BG14:BI14,'P2'!BS14:BU14,'P2'!CE14:CG14,'P2'!CQ14:CS14,'P2'!DC14:DE14,'P2'!DO14:DQ14,'P2'!EA14:EC14,'P2'!EM14:EO14,'P2'!EY14:FA14,'P2'!FK14:FM14)" +"AVERAGE('P2'!BJ14:BL14,'P2'!BV14:BX14,'P2'!CH14:CJ14,'P2'!CT14:CV14,'P2'!DF14:DH14,'P2'!DR14:DT14,'P2'!ED14:EF14,'P2'!EP14:ER14,'P2'!FB14:FD14,'P2'!FN14:FP14)" +"AVERAGE('P2'!BM14:BO14,'P2'!BY14:CA14,'P2'!CK14:CM14,'P2'!CW14:CY14,'P2'!DI14:DK14,'P2'!DU14:DW14,'P2'!EG14:EI14,'P2'!ES14:EU14,'P2'!FE14:FG14,'P2'!FQ14:FS14)" +"AVERAGE('P2'!BP14:BR14,'P2'!CB14:CD14,'P2'!CN14:CP14,'P2'!CZ14:DB14,'P2'!DL14:DN14,'P2'!DX14:DZ14,'P2'!EJ14:EL14,'P2'!EV14:EX14,'P2'!FH14:FJ14,'P2'!FT14:FV14)" +"AVERAGE('P2'!BG14:FV14)" +"'P2'!K16" +"'P2'!P16" +"AVERAGE('P2'!S16:V16)" +"'P2'!W16" +"AVERAGE('P2'!Z16:AB16)" +"AVERAGE('P2'!AC16:AE16)" +"AVERAGE('P2'!AF16:AH16)" +"AVERAGE('P2'!W16:AH16)" +"AVERAGE('P2'!AI16:AT16)" +"AVERAGE('P2'!AU16:BF16)" +"AVERAGE('P2'!BG16:BI16,'P2'!BS16:BU16,'P2'!CE16:CG16,'P2'!CQ16:CS16,'P2'!DC16:DE16,'P2'!DO16:DQ16,'P2'!EA16:EC16,'P2'!EM16:EO16,'P2'!EY16:FA16,'P2'!FK16:FM16)" +"AVERAGE('P2'!BJ16:BL16,'P2'!BV16:BX16,'P2'!CH16:CJ16,'P2'!CT16:CV16,'P2'!DF16:DH16,'P2'!DR16:DT16,'P2'!ED16:EF16,'P2'!EP16:ER16,'P2'!FB16:FD16,'P2'!FN16:FP16)" +"AVERAGE('P2'!BM16:BO16,'P2'!BY16:CA16,'P2'!CK16:CM16,'P2'!CW16:CY16,'P2'!DI16:DK16,'P2'!DU16:DW16,'P2'!EG16:EI16,'P2'!ES16:EU16,'P2'!FE16:FG16,'P2'!FQ16:FS16)" +"AVERAGE('P2'!BP16:BR16,'P2'!CB16:CD16,'P2'!CN16:CP16,'P2'!CZ16:DB16,'P2'!DL16:DN16,'P2'!DX16:DZ16,'P2'!EJ16:EL16,'P2'!EV16:EX16,'P2'!FH16:FJ16,'P2'!FT16:FV16)" +"AVERAGE('P2'!BG16:FV16)" +"C4-C26" +"crvDate-2" +"'Power West Price Peak'!A2" +"'P2'!K5" +"'P2'!P5" +"AVERAGE('P2'!S5:V5)" +"AVERAGE('P2'!Z5:AB5)" +"AVERAGE('P2'!AC5:AE5)" +"AVERAGE('P2'!AF5:AH5)" +"AVERAGE('P2'!W5:AH5)" +"AVERAGE('P2'!AI5:AT5)" +"AVERAGE('P2'!AU5:BF5)" +"AVERAGE('P2'!BG5:BI5,'P2'!BS5:BU5,'P2'!CE5:CG5,'P2'!CQ5:CS5,'P2'!DC5:DE5,'P2'!DO5:DQ5,'P2'!EA5:EC5,'P2'!EM5:EO5,'P2'!EY5:FA5,'P2'!FK5:FM5)" +"AVERAGE('P2'!BJ5:BL5,'P2'!BV5:BX5,'P2'!CH5:CJ5,'P2'!CT5:CV5,'P2'!DF5:DH5,'P2'!DR5:DT5,'P2'!ED5:EF5,'P2'!EP5:ER5,'P2'!FB5:FD5,'P2'!FN5:FP5)" +"AVERAGE('P2'!BM5:BO5,'P2'!BY5:CA5,'P2'!CK5:CM5,'P2'!CW5:CY5,'P2'!DI5:DK5,'P2'!DU5:DW5,'P2'!EG5:EI5,'P2'!ES5:EU5,'P2'!FE5:FG5,'P2'!FQ5:FS5)" +"AVERAGE('P2'!BP5:BR5,'P2'!CB5:CD5,'P2'!CN5:CP5,'P2'!CZ5:DB5,'P2'!DL5:DN5,'P2'!DX5:DZ5,'P2'!EJ5:EL5,'P2'!EV5:EX5,'P2'!FH5:FJ5,'P2'!FT5:FV5)" +"AVERAGE('P2'!BG5:FV5)" +"'P2'!K7" +"'P2'!P7" +"AVERAGE('P2'!S7:V7)" +"AVERAGE('P2'!Z7:AB7)" +"AVERAGE('P2'!AC7:AE7)" +"AVERAGE('P2'!AF7:AH7)" +"AVERAGE('P2'!W7:AH7)" +"AVERAGE('P2'!AI7:AT7)" +"AVERAGE('P2'!AU7:BF7)" +"AVERAGE('P2'!BG7:BI7,'P2'!BS7:BU7,'P2'!CE7:CG7,'P2'!CQ7:CS7,'P2'!DC7:DE7,'P2'!DO7:DQ7,'P2'!EA7:EC7,'P2'!EM7:EO7,'P2'!EY7:FA7,'P2'!FK7:FM7)" +"AVERAGE('P2'!BJ7:BL7,'P2'!BV7:BX7,'P2'!CH7:CJ7,'P2'!CT7:CV7,'P2'!DF7:DH7,'P2'!DR7:DT7,'P2'!ED7:EF7,'P2'!EP7:ER7,'P2'!FB7:FD7,'P2'!FN7:FP7)" +"AVERAGE('P2'!BM7:BO7,'P2'!BY7:CA7,'P2'!CK7:CM7,'P2'!CW7:CY7,'P2'!DI7:DK7,'P2'!DU7:DW7,'P2'!EG7:EI7,'P2'!ES7:EU7,'P2'!FE7:FG7,'P2'!FQ7:FS7)" +"AVERAGE('P2'!BP7:BR7,'P2'!CB7:CD7,'P2'!CN7:CP7,'P2'!CZ7:DB7,'P2'!DL7:DN7,'P2'!DX7:DZ7,'P2'!EJ7:EL7,'P2'!EV7:EX7,'P2'!FH7:FJ7,'P2'!FT7:FV7)" +"AVERAGE('P2'!BG7:FV7)" +"'P2'!K9" +"'P2'!P9" +"AVERAGE('P2'!S9:V9)" +"AVERAGE('P2'!Z9:AB9)" +"AVERAGE('P2'!AC9:AE9)" +"AVERAGE('P2'!AF9:AH9)" +"AVERAGE('P2'!W9:AH9)" +"AVERAGE('P2'!AI9:AT9)" +"AVERAGE('P2'!AU9:BF9)" +"AVERAGE('P2'!BG9:BI9,'P2'!BS9:BU9,'P2'!CE9:CG9,'P2'!CQ9:CS9,'P2'!DC9:DE9,'P2'!DO9:DQ9,'P2'!EA9:EC9,'P2'!EM9:EO9,'P2'!EY9:FA9,'P2'!FK9:FM9)" +"AVERAGE('P2'!BJ9:BL9,'P2'!BV9:BX9,'P2'!CH9:CJ9,'P2'!CT9:CV9,'P2'!DF9:DH9,'P2'!DR9:DT9,'P2'!ED9:EF9,'P2'!EP9:ER9,'P2'!FB9:FD9,'P2'!FN9:FP9)" +"AVERAGE('P2'!BM9:BO9,'P2'!BY9:CA9,'P2'!CK9:CM9,'P2'!CW9:CY9,'P2'!DI9:DK9,'P2'!DU9:DW9,'P2'!EG9:EI9,'P2'!ES9:EU9,'P2'!FE9:FG9,'P2'!FQ9:FS9)" +"AVERAGE('P2'!BP9:BR9,'P2'!CB9:CD9,'P2'!CN9:CP9,'P2'!CZ9:DB9,'P2'!DL9:DN9,'P2'!DX9:DZ9,'P2'!EJ9:EL9,'P2'!EV9:EX9,'P2'!FH9:FJ9,'P2'!FT9:FV9)" +"AVERAGE('P2'!BG9:FV9)" +"'P2'!K11" +"'P2'!P11" +"AVERAGE('P2'!S11:V11)" +"AVERAGE('P2'!Z11:AB11)" +"AVERAGE('P2'!AC11:AE11)" +"AVERAGE('P2'!AF11:AH11)" +"AVERAGE('P2'!W11:AH11)" +"AVERAGE('P2'!AI11:AT11)" +"AVERAGE('P2'!AU11:BF11)" +"AVERAGE('P2'!BG11:BI11,'P2'!BS11:BU11,'P2'!CE11:CG11,'P2'!CQ11:CS11,'P2'!DC11:DE11,'P2'!DO11:DQ11,'P2'!EA11:EC11,'P2'!EM11:EO11,'P2'!EY11:FA11,'P2'!FK11:FM11)" +"AVERAGE('P2'!BJ11:BL11,'P2'!BV11:BX11,'P2'!CH11:CJ11,'P2'!CT11:CV11,'P2'!DF11:DH11,'P2'!DR11:DT11,'P2'!ED11:EF11,'P2'!EP11:ER11,'P2'!FB11:FD11,'P2'!FN11:FP11)" +"AVERAGE('P2'!BM11:BO11,'P2'!BY11:CA11,'P2'!CK11:CM11,'P2'!CW11:CY11,'P2'!DI11:DK11,'P2'!DU11:DW11,'P2'!EG11:EI11,'P2'!ES11:EU11,'P2'!FE11:FG11,'P2'!FQ11:FS11)" +"AVERAGE('P2'!BP11:BR11,'P2'!CB11:CD11,'P2'!CN11:CP11,'P2'!CZ11:DB11,'P2'!DL11:DN11,'P2'!DX11:DZ11,'P2'!EJ11:EL11,'P2'!EV11:EX11,'P2'!FH11:FJ11,'P2'!FT11:FV11)" +"AVERAGE('P2'!BG11:FV11)" +"'P2'!K13" +"'P2'!P13" +"AVERAGE('P2'!S13:V13)" +"AVERAGE('P2'!Z13:AB13)" +"AVERAGE('P2'!AC13:AE13)" +"AVERAGE('P2'!AF13:AH13)" +"AVERAGE('P2'!W13:AH13)" +"AVERAGE('P2'!AI13:AT13)" +"AVERAGE('P2'!AU13:BF13)" +"AVERAGE('P2'!BG13:BI13,'P2'!BS13:BU13,'P2'!CE13:CG13,'P2'!CQ13:CS13,'P2'!DC13:DE13,'P2'!DO13:DQ13,'P2'!EA13:EC13,'P2'!EM13:EO13,'P2'!EY13:FA13,'P2'!FK13:FM13)" +"AVERAGE('P2'!BJ13:BL13,'P2'!BV13:BX13,'P2'!CH13:CJ13,'P2'!CT13:CV13,'P2'!DF13:DH13,'P2'!DR13:DT13,'P2'!ED13:EF13,'P2'!EP13:ER13,'P2'!FB13:FD13,'P2'!FN13:FP13)" +"AVERAGE('P2'!BM13:BO13,'P2'!BY13:CA13,'P2'!CK13:CM13,'P2'!CW13:CY13,'P2'!DI13:DK13,'P2'!DU13:DW13,'P2'!EG13:EI13,'P2'!ES13:EU13,'P2'!FE13:FG13,'P2'!FQ13:FS13)" +"AVERAGE('P2'!BP13:BR13,'P2'!CB13:CD13,'P2'!CN13:CP13,'P2'!CZ13:DB13,'P2'!DL13:DN13,'P2'!DX13:DZ13,'P2'!EJ13:EL13,'P2'!EV13:EX13,'P2'!FH13:FJ13,'P2'!FT13:FV13)" +"AVERAGE('P2'!BG13:FV13)" +"'P2'!K15" +"'P2'!P15" +"AVERAGE('P2'!S15:V15)" +"AVERAGE('P2'!Z15:AB15)" +"AVERAGE('P2'!AC15:AE15)" +"AVERAGE('P2'!AF15:AH15)" +"AVERAGE('P2'!W15:AH15)" +"AVERAGE('P2'!AI15:AT15)" +"AVERAGE('P2'!AU15:BF15)" +"AVERAGE('P2'!BG15:BI15,'P2'!BS15:BU15,'P2'!CE15:CG15,'P2'!CQ15:CS15,'P2'!DC15:DE15,'P2'!DO15:DQ15,'P2'!EA15:EC15,'P2'!EM15:EO15,'P2'!EY15:FA15,'P2'!FK15:FM15)" +"AVERAGE('P2'!BJ15:BL15,'P2'!BV15:BX15,'P2'!CH15:CJ15,'P2'!CT15:CV15,'P2'!DF15:DH15,'P2'!DR15:DT15,'P2'!ED15:EF15,'P2'!EP15:ER15,'P2'!FB15:FD15,'P2'!FN15:FP15)" +"AVERAGE('P2'!BM15:BO15,'P2'!BY15:CA15,'P2'!CK15:CM15,'P2'!CW15:CY15,'P2'!DI15:DK15,'P2'!DU15:DW15,'P2'!EG15:EI15,'P2'!ES15:EU15,'P2'!FE15:FG15,'P2'!FQ15:FS15)" +"AVERAGE('P2'!BP15:BR15,'P2'!CB15:CD15,'P2'!CN15:CP15,'P2'!CZ15:DB15,'P2'!DL15:DN15,'P2'!DX15:DZ15,'P2'!EJ15:EL15,'P2'!EV15:EX15,'P2'!FH15:FJ15,'P2'!FT15:FV15)" +"AVERAGE('P2'!BG15:FV15)" +"'P2'!K17" +"'P2'!P17" +"AVERAGE('P2'!S17:V17)" +"AVERAGE('P2'!Z17:AB17)" +"AVERAGE('P2'!AC17:AE17)" +"AVERAGE('P2'!AF17:AH17)" +"AVERAGE('P2'!W17:AH17)" +"AVERAGE('P2'!AI17:AT17)" +"AVERAGE('P2'!AU17:BF17)" +"AVERAGE('P2'!BG17:BI17,'P2'!BS17:BU17,'P2'!CE17:CG17,'P2'!CQ17:CS17,'P2'!DC17:DE17,'P2'!DO17:DQ17,'P2'!EA17:EC17,'P2'!EM17:EO17,'P2'!EY17:FA17,'P2'!FK17:FM17)" +"AVERAGE('P2'!BJ17:BL17,'P2'!BV17:BX17,'P2'!CH17:CJ17,'P2'!CT17:CV17,'P2'!DF17:DH17,'P2'!DR17:DT17,'P2'!ED17:EF17,'P2'!EP17:ER17,'P2'!FB17:FD17,'P2'!FN17:FP17)" +"AVERAGE('P2'!BM17:BO17,'P2'!BY17:CA17,'P2'!CK17:CM17,'P2'!CW17:CY17,'P2'!DI17:DK17,'P2'!DU17:DW17,'P2'!EG17:EI17,'P2'!ES17:EU17,'P2'!FE17:FG17,'P2'!FQ17:FS17)" +"AVERAGE('P2'!BP17:BR17,'P2'!CB17:CD17,'P2'!CN17:CP17,'P2'!CZ17:DB17,'P2'!DL17:DN17,'P2'!DX17:DZ17,'P2'!EJ17:EL17,'P2'!EV17:EX17,'P2'!FH17:FJ17,'P2'!FT17:FV17)" +"AVERAGE('P2'!BG17:FV17)" +"C4-C27" +"A2-2" +"R31-R15" +"R29-R26" +"('P2'!Q5+'P2'!Q21*Q$2)/(Q$2+1)" +"('P2'!Q7+'P2'!Q22*Q$2)/(Q$2+1)" +"('P2'!Q9+'P2'!Q23*Q$2)/(Q$2+1)" +"('P2'!Q11+'P2'!Q24*Q$2)/(Q$2+1)" +"('P2'!Q13+'P2'!Q25*Q$2)/(Q$2+1)" +"('P2'!Q15+'P2'!Q26*Q$2)/(Q$2+1)" +"('P2'!Q17+'P2'!Q27*Q$2)/(Q$2+1)" +"R20-R15" +"10/31" +"PrReportDate" +"WORKDAY(A2, 1, Holidays)" +"WORKDAY(B7, 1, Holidays)" +"B7" +"#REF!" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,4)" +"AVERAGE(B9:B9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,3)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,5)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,6)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,2)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,7)" +"IF(ISNUMBER(VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE)),VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE),0)" +"AVERAGE(B18:G18)" +"IF(ISNUMBER(VLOOKUP(AG$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE)),VLOOKUP(AG$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE),"""")" +"B9-B47" +"'Power Price'!A46" +"CONCATENATE(IF(MONTH(crvDate)<10,CONCATENATE(0,MONTH(crvDate)),MONTH(crvDate)),DAY(crvDate),YEAR(crvDate),""WestPrice.xls"")" +"WORKDAY(Top!C3, -1, Holidays)" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$D$6,8,0,19,1))*19+ 6* 'Curve Summary Backup'!$D$38)/25), 'Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('Curve Summary'!$D$6,8,0,19,1))*19+ 6* 'Curve Summary Backup'!$D$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$54,4)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AG9" +"AI9" +"AM9" +"AVERAGE(T9:V9)" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$C$6,8,0,19,1))*19+ 6* 'Curve Summary Backup'!$C$38)/25), 'Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('Curve Summary'!$C$6,8,0,19,1))*19+ 6* 'Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$55,3)" +"VLOOKUP(AG$7,'Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$E$6,8,0,19,1))*19+ 6* 'Curve Summary Backup'!$E$38)/25), 'Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('Curve Summary'!$E$6,8,0,19,1))*19+ 6* 'Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$55,5)" +"VLOOKUP(AG$7,'Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$I$6,8,0,19,1))*19+ 6* 'Curve Summary Backup'!$I$38)/25), 'Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('Curve Summary'!$I$6,8,0,19,1))*19+ 6* 'Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$55,9)" +"VLOOKUP(AG$7,'Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$F$6,8,0,19,1))*19+ 6* 'Curve Summary Backup'!$F$38)/25), 'Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('Curve Summary'!$F$6,8,0,19,1))*19+ 6* 'Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$59,6)" +"VLOOKUP(AG$7,'Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$B$6,8,0,19,1))*19+ 6* 'Curve Summary Backup'!$B$38)/25), 'Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('Curve Summary'!$B$6,8,0,19,1))*19+ 6* 'Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$59,2)" +"VLOOKUP(AG$7,'Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$G$6,8,0,19,1))*19+ 6* 'Curve Summary Backup'!$G$38)/25), 'Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('Curve Summary'!$G$6,8,0,19,1))*19+ 6* 'Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$58,7)" +"VLOOKUP(AG$7,'Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary ALBERTA'!$R$6,7,0,16,1))*16+ 5* 'Curve Summary Backup'!$R$38)/21), 'Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('Curve Summary ALBERTA'!$R$6,7,0,16,1))*16+ 5* 'Curve Summary Backup'!$R$38)/21)" +"VLOOKUP(E$7,'Curve Summary ALBERTA'!$A$7:$AG$63,18)" +"VLOOKUP(AG$7,'Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY(Top!C3, -1, Holidays)" +"C8" +"C9/('Gas Curve Summary'!$B$10)*1000" +"D9/('Gas Curve Summary'!$B$11)*1000" +"E9/('Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'Gas Curve Summary'!$B$13*1000" +"$I9/'Gas Curve Summary'!$B$14*1000" +"$K9/'Gas Curve Summary'!$B$15*1000" +"$L9/'Gas Curve Summary'!$B$16*1000" +"$M9/'Gas Curve Summary'!$B$17*1000" +"$N9/'Gas Curve Summary'!$B$18*1000" +"$P9/'Gas Curve Summary'!$B$19*1000" +"$Q9/'Gas Curve Summary'!$B$20*1000" +"$R9/'Gas Curve Summary'!$B$21*1000" +"$T9/'Gas Curve Summary'!$B$22*1000" +"$U9/'Gas Curve Summary'!$B$23*1000" +"$V9/'Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"PrReportDate" +"+'Power Price'!A6" +"AG8" +"AI8" +"AM8" +"AP8" +"AG7" +"(0.8*'Off Peak Detail'!D9)+(0.2*'Off Peak Detail'!D47)" +"(0.789473684210526*'Off Peak Detail'!E9)+(0.210526315789474*'Off Peak Detail'!E47)" +"(0.75609756097561*'Off Peak Detail'!F9)+(0.24390243902439*'Off Peak Detail'!F47)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AVERAGE(T9:V9)" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"(0.794871794871795*'Off Peak Detail'!AB9)+(0.205128205128205*'Off Peak Detail'!AB47)" +"(0.777777777777778*'Off Peak Detail'!AC9)+(0.222222222222222*'Off Peak Detail'!AC47)" +"(0.75609756097561*'Off Peak Detail'!AD9)+(0.24390243902439*'Off Peak Detail'!AD47)" +"(0.789473684210526*'Off Peak Detail'!AE9)+(0.210526315789474*'Off Peak Detail'!AE47)" +"(0.75*'Off Peak Detail'!AG9)+(0.25*'Off Peak Detail'!AG47)" +"(0.743589743589744*'Off Peak Detail'!BA9)+(0.256410256410256*'Off Peak Detail'!BA47)" +"(0.783783783783784*'Off Peak Detail'!CW9)+(0.216216216216216*'Off Peak Detail'!CW47)" +"(0.666666666666667*'Off Peak Detail'!D18)+(0.166666666666667*'Off Peak Detail'!D37)+(0.166666666666667*'Off Peak Detail'!D56)" +"(0.652173913043478*'Off Peak Detail'!E18)+(0.173913043478261*'Off Peak Detail'!E37)+(0.173913043478261*'Off Peak Detail'!E56)" +"(0.607843137254902*'Off Peak Detail'!F18)+(0.196078431372549*'Off Peak Detail'!F37)+(0.196078431372549*'Off Peak Detail'!F56)" +"(0.659574468085106*'Off Peak Detail'!AB18)+(0.170212765957447*'Off Peak Detail'!AB37)+(0.170212765957447*'Off Peak Detail'!AB56)" +"(0.636363636363636*'Off Peak Detail'!AC18)+(0.181818181818182*'Off Peak Detail'!AC37)+(0.181818181818182*'Off Peak Detail'!AC56)" +"(0.607843137254902*'Off Peak Detail'!AD18)+(0.196078431372549*'Off Peak Detail'!AD37)+(0.196078431372549*'Off Peak Detail'!AD56)" +"(0.652173913043478*'Off Peak Detail'!AE18)+(0.173913043478261*'Off Peak Detail'!AE37)+(0.173913043478261*'Off Peak Detail'!AE56)" +"(0.6*'Off Peak Detail'!AG18)+(0.2*'Off Peak Detail'!AG37)+(0.2*'Off Peak Detail'!AG56)" +"(0.63265306122449*'Off Peak Detail'!AI18)+(0.204081632653061*'Off Peak Detail'!AI37)+(0.163265306122449*'Off Peak Detail'!AI56)" +"(0.625*'Off Peak Detail'!AJ18)+(0.166666666666667*'Off Peak Detail'!AJ37)+(0.208333333333333*'Off Peak Detail'!AJ56)" +"(0.625*'Off Peak Detail'!AL18)+(0.208333333333333*'Off Peak Detail'!AL37)+(0.166666666666667*'Off Peak Detail'!AL56)" +"(0.63265306122449*'Off Peak Detail'!AM18)+(0.163265306122449*'Off Peak Detail'!AM37)+(0.204081632653061*'Off Peak Detail'!AM56)" +"(0.617021276595745*'Off Peak Detail'!BA18)+(0.170212765957447*'Off Peak Detail'!BA37)+(0.212765957446809*'Off Peak Detail'!BA56)" +"(0.644444444444444*'Off Peak Detail'!CW18)+(0.177777777777778*'Off Peak Detail'!CW37)+(0.177777777777778*'Off Peak Detail'!CW56)" +"C9-C47" +"AG9*AG$5" +"WORKDAY(A2, -1, HOLIDAYS)" +"C8" +"C9/('Gas Curve Summary'!$B$10)*1000" +"D9/('Gas Curve Summary'!$B$11)*1000" +"E9/('Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'Gas Curve Summary'!$B$13*1000" +"$I9/'Gas Curve Summary'!$B$14*1000" +"$K9/'Gas Curve Summary'!$B$15*1000" +"$L9/'Gas Curve Summary'!$B$16*1000" +"$M9/'Gas Curve Summary'!$B$17*1000" +"$N9/'Gas Curve Summary'!$B$18*1000" +"$P9/'Gas Curve Summary'!$B$19*1000" +"$Q9/'Gas Curve Summary'!$B$20*1000" +"$R9/'Gas Curve Summary'!$B$21*1000" +"$T9/'Gas Curve Summary'!$B$22*1000" +"$U9/'Gas Curve Summary'!$B$23*1000" +"$V9/'Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"+'Power Desk Daily Price'!A6" +"+'Power Desk Daily Price'!AC8" +"+'Power Desk Daily Price'!A27" +"+'Power Desk Daily Price'!AC28" +"+'OP.Power Desk Daily Price'!A8" +"+'OP.Power Desk Daily Price'!A27" +"PrReportDate" +"+'Power Price'!A6" +"B7" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,4)" +"AVERAGE(B9:H9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,3)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,5)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,6)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,2)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,7)" +"IF(ISNUMBER(VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE)),VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE),0)" +"B9-B47" +"'Power Price'!A46" +"PrReportDate" +"+'Power Price'!A6" +"WORKDAY(A2, 1, Holidays)" +"B7+1" +"B7" +"#REF!" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,4)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,3)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,5)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,9)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,6)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,2)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,7)" +"VLOOKUP(Z$8,'Off Peak Curve Sum'!$A$7:$AG$54,7)+14.75" +"IF(ISNUMBER(VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE)),VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE),0)" +"IF(ISNUMBER(VLOOKUP(AK$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE)),VLOOKUP(AK$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE),"""")" +"B9-B47" +"'Power Price'!A46" +"+'Power Price'!A6" +"'Power Price'!C66" +"+'Power Price'!A67" +"'Power Off-Peak Prices'!B66" +"C9" +"+'Power Off-Peak Prices'!AC66" +"+'Power Off-Peak Prices'!A67" +"[4]Curves!$A13" +"[4]Curves!$E13" +"[4]Curves!$B13" +"B7+C7" +"[4]Curves!$J13" +"B7+E7" +"[4]Curves!$K13" +"B7+G7" +"[4]Curves!$G13" +"B7+I7" +"PrReportDate" +"AB8" +"AB7" +"AVERAGE(D9:F9)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$D$6,1,0,8,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$D$6,1,0,8,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$D$6,10,0,23,1))+ 7* 'Off Peak Curve Sum'!$D$38)/30), 'Off Peak Curve Sum'!$D$38,(SUM(OFFSET('Off Peak Curve Sum'!$D$6,10,0,23,1))+ 7* 'Off Peak Curve Sum'!$D$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,4)" +"AVERAGE(D9,E9,F9)" +"AVERAGE(AB9:AM9)" +"AVERAGE(AN9:AY9)" +"AVERAGE(AZ9:EE9)" +"AVERAGE(D9:F9,AB9:EE9)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$C$6,1,0,8,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$C$6,1,0,8,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$C$6,10,0,23,1))+ 7* 'Off Peak Curve Sum'!$C$38)/30), 'Off Peak Curve Sum'!$C$38,(SUM(OFFSET('Off Peak Curve Sum'!$C$6,10,0,23,1))+ 7* 'Off Peak Curve Sum'!$C$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,3)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$E$6,1,0,8,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$E$6,1,0,8,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$E$6,10,0,23,1))+ 7* 'Off Peak Curve Sum'!$E$38)/30), 'Off Peak Curve Sum'!$E$38,(SUM(OFFSET('Off Peak Curve Sum'!$E$6,10,0,23,1))+ 7* 'Off Peak Curve Sum'!$E$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,5)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$I$6,1,0,8,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$I$6,1,0,8,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$I$6,10,0,23,1))+ 7* 'Off Peak Curve Sum'!$I$38)/30), 'Off Peak Curve Sum'!$I$38,(SUM(OFFSET('Off Peak Curve Sum'!$I$6,10,0,23,1))+ 7* 'Off Peak Curve Sum'!$I$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,9)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$F$6,1,0,8,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$F$6,1,0,8,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$F$6,10,0,23,1))+ 7* 'Off Peak Curve Sum'!$F$38)/30), 'Off Peak Curve Sum'!$F$38,(SUM(OFFSET('Off Peak Curve Sum'!$F$6,10,0,23,1))+ 7* 'Off Peak Curve Sum'!$F$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,6)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$B$6,1,0,8,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$B$6,1,0,8,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$B$6,10,0,23,1))+ 7* 'Off Peak Curve Sum'!$B$38)/30), 'Off Peak Curve Sum'!$B$38,(SUM(OFFSET('Off Peak Curve Sum'!$B$6,10,0,23,1))+ 7* 'Off Peak Curve Sum'!$B$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,2)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$G$6,1,0,8,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$G$6,1,0,8,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$G$6,10,0,23,1))+ 7* 'Off Peak Curve Sum'!$G$38)/30), 'Off Peak Curve Sum'!$G$38,(SUM(OFFSET('Off Peak Curve Sum'!$G$6,10,0,23,1))+ 7* 'Off Peak Curve Sum'!$G$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,7)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$R$6,1,0,8,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$R$6,1,0,8,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$R$6,10,0,23,1))+ 7* 'Off Peak Curve Sum'!$R$38)/30), 'Off Peak Curve Sum'!$R$38,(SUM(OFFSET('Off Peak Curve Sum'!$R$6,10,0,23,1))+ 7* 'Off Peak Curve Sum'!$R$38)/30)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$D$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$D$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$D$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$D$9)/4), 'Sat Curve Sum Backup'!$D$9,(SUM(OFFSET('Sat Curve Sum'!$D$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$D$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,4)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$C$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$C$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$C$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$C$9)/4), 'Sat Curve Sum Backup'!$C$9,(SUM(OFFSET('Sat Curve Sum'!$C$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$C$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,3)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$E$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$E$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$E$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$E$9)/4), 'Sat Curve Sum Backup'!$E$9,(SUM(OFFSET('Sat Curve Sum'!$E$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$E$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,5)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$I$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$I$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$I$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$I$9)/4), 'Sat Curve Sum Backup'!$I$9,(SUM(OFFSET('Sat Curve Sum'!$I$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$I$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,9)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$F$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$F$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$F$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$F$9)/4), 'Sat Curve Sum Backup'!$F$9,(SUM(OFFSET('Sat Curve Sum'!$F$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$F$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,6)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$B$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$B$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$B$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$B$9)/4), 'Sat Curve Sum Backup'!$B$9,(SUM(OFFSET('Sat Curve Sum'!$B$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$B$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,2)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$G$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$G$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$G$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$G$9)/4), 'Sat Curve Sum Backup'!$G$9,(SUM(OFFSET('Sat Curve Sum'!$G$6,2,0,3,1))+ 1* 'Sat Curve Sum Backup'!$G$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,7)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,18)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$D$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$D$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$D$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$D$9)/5), 'Sun Curve Sum Backup'!$D$9,(SUM(OFFSET('Sun Curve Sum'!$D$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$D$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,4)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$C$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$C$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$C$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$C$9)/5), 'Sun Curve Sum Backup'!$C$9,(SUM(OFFSET('Sun Curve Sum'!$C$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$C$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,3)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$E$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$E$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$E$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$E$9)/5), 'Sun Curve Sum Backup'!$E$9,(SUM(OFFSET('Sun Curve Sum'!$E$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$E$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,5)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$I$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$I$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$I$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$I$9)/5), 'Sun Curve Sum Backup'!$I$9,(SUM(OFFSET('Sun Curve Sum'!$I$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$I$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,9)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$F$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$F$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$F$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$F$9)/5), 'Sun Curve Sum Backup'!$F$9,(SUM(OFFSET('Sun Curve Sum'!$F$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$F$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,6)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$B$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$B$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$B$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$B$9)/5), 'Sun Curve Sum Backup'!$B$9,(SUM(OFFSET('Sun Curve Sum'!$B$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$B$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,2)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$G$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$G$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$G$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$G$9)/5), 'Sun Curve Sum Backup'!$G$9,(SUM(OFFSET('Sun Curve Sum'!$G$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$G$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,7)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$R$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$R$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$R$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$R$9)/5), 'Sun Curve Sum Backup'!$R$9,(SUM(OFFSET('Sun Curve Sum'!$R$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$R$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,18)" +"W9/AVERAGE('Gas Curve Summary'!$J$13:$J$24)*1000" +"X9/AVERAGE('Gas Curve Summary'!$J$25:$J$36)*1000" +"Y9/AVERAGE('Gas Curve Summary'!$J$37:$J$48)*1000" +"Z9/AVERAGE('Gas Curve Summary'!$J$49:$J$60)*1000" +"AA9/AVERAGE('Gas Curve Summary'!$J$61:$J$120)*1000" +"+'Power Price'!A6" +"P2Sun!K5" +"P2Sun!P5" +"AVERAGE(P2Sun!S5:V5)" +"AVERAGE(P2Sun!Z5:AB5)" +"AVERAGE(P2Sun!AC5:AE5)" +"AVERAGE(P2Sun!AF5:AH5)" +"AVERAGE(P2Sun!W5:AH5)" +"AVERAGE(P2Sun!AI5:AT5)" +"AVERAGE(P2Sun!AU5:BF5)" +"AVERAGE(P2Sun!BG5:BI5,P2Sun!BS5:BU5,P2Sun!CE5:CG5,P2Sun!CQ5:CS5,P2Sun!DC5:DE5,P2Sun!DO5:DQ5,P2Sun!EA5:EC5,P2Sun!EM5:EO5,P2Sun!EY5:FA5,P2Sun!FK5:FM5)" +"AVERAGE(P2Sun!BJ5:BL5,P2Sun!BV5:BX5,P2Sun!CH5:CJ5,P2Sun!CT5:CV5,P2Sun!DF5:DH5,P2Sun!DR5:DT5,P2Sun!ED5:EF5,P2Sun!EP5:ER5,P2Sun!FB5:FD5,P2Sun!FN5:FP5)" +"AVERAGE(P2Sun!BM5:BO5,P2Sun!BY5:CA5,P2Sun!CK5:CM5,P2Sun!CW5:CY5,P2Sun!DI5:DK5,P2Sun!DU5:DW5,P2Sun!EG5:EI5,P2Sun!ES5:EU5,P2Sun!FE5:FG5,P2Sun!FQ5:FS5)" +"AVERAGE(P2Sun!BP5:BR5,P2Sun!CB5:CD5,P2Sun!CN5:CP5,P2Sun!CZ5:DB5,P2Sun!DL5:DN5,P2Sun!DX5:DZ5,P2Sun!EJ5:EL5,P2Sun!EV5:EX5,P2Sun!FH5:FJ5,P2Sun!FT5:FV5)" +"AVERAGE(P2Sun!BG5:FV5)" +"P2Sun!K7" +"P2Sun!P7" +"AVERAGE(P2Sun!S7:V7)" +"AVERAGE(P2Sun!Z7:AB7)" +"AVERAGE(P2Sun!AC7:AE7)" +"AVERAGE(P2Sun!AF7:AH7)" +"AVERAGE(P2Sun!W7:AH7)" +"AVERAGE(P2Sun!AI7:AT7)" +"AVERAGE(P2Sun!AU7:BF7)" +"AVERAGE(P2Sun!BG7:BI7,P2Sun!BS7:BU7,P2Sun!CE7:CG7,P2Sun!CQ7:CS7,P2Sun!DC7:DE7,P2Sun!DO7:DQ7,P2Sun!EA7:EC7,P2Sun!EM7:EO7,P2Sun!EY7:FA7,P2Sun!FK7:FM7)" +"AVERAGE(P2Sun!BJ7:BL7,P2Sun!BV7:BX7,P2Sun!CH7:CJ7,P2Sun!CT7:CV7,P2Sun!DF7:DH7,P2Sun!DR7:DT7,P2Sun!ED7:EF7,P2Sun!EP7:ER7,P2Sun!FB7:FD7,P2Sun!FN7:FP7)" +"AVERAGE(P2Sun!BM7:BO7,P2Sun!BY7:CA7,P2Sun!CK7:CM7,P2Sun!CW7:CY7,P2Sun!DI7:DK7,P2Sun!DU7:DW7,P2Sun!EG7:EI7,P2Sun!ES7:EU7,P2Sun!FE7:FG7,P2Sun!FQ7:FS7)" +"AVERAGE(P2Sun!BP7:BR7,P2Sun!CB7:CD7,P2Sun!CN7:CP7,P2Sun!CZ7:DB7,P2Sun!DL7:DN7,P2Sun!DX7:DZ7,P2Sun!EJ7:EL7,P2Sun!EV7:EX7,P2Sun!FH7:FJ7,P2Sun!FT7:FV7)" +"AVERAGE(P2Sun!BG7:FV7)" +"P2Sun!K9" +"P2Sun!P9" +"AVERAGE(P2Sun!S9:V9)" +"AVERAGE(P2Sun!Z9:AB9)" +"AVERAGE(P2Sun!AC9:AE9)" +"AVERAGE(P2Sun!AF9:AH9)" +"AVERAGE(P2Sun!W9:AH9)" +"AVERAGE(P2Sun!AI9:AT9)" +"AVERAGE(P2Sun!AU9:BF9)" +"AVERAGE(P2Sun!BG9:BI9,P2Sun!BS9:BU9,P2Sun!CE9:CG9,P2Sun!CQ9:CS9,P2Sun!DC9:DE9,P2Sun!DO9:DQ9,P2Sun!EA9:EC9,P2Sun!EM9:EO9,P2Sun!EY9:FA9,P2Sun!FK9:FM9)" +"AVERAGE(P2Sun!BJ9:BL9,P2Sun!BV9:BX9,P2Sun!CH9:CJ9,P2Sun!CT9:CV9,P2Sun!DF9:DH9,P2Sun!DR9:DT9,P2Sun!ED9:EF9,P2Sun!EP9:ER9,P2Sun!FB9:FD9,P2Sun!FN9:FP9)" +"AVERAGE(P2Sun!BM9:BO9,P2Sun!BY9:CA9,P2Sun!CK9:CM9,P2Sun!CW9:CY9,P2Sun!DI9:DK9,P2Sun!DU9:DW9,P2Sun!EG9:EI9,P2Sun!ES9:EU9,P2Sun!FE9:FG9,P2Sun!FQ9:FS9)" +"AVERAGE(P2Sun!BP9:BR9,P2Sun!CB9:CD9,P2Sun!CN9:CP9,P2Sun!CZ9:DB9,P2Sun!DL9:DN9,P2Sun!DX9:DZ9,P2Sun!EJ9:EL9,P2Sun!EV9:EX9,P2Sun!FH9:FJ9,P2Sun!FT9:FV9)" +"AVERAGE(P2Sun!BG9:FV9)" +"P2Sun!K11" +"P2Sun!P11" +"AVERAGE(P2Sun!S11:V11)" +"AVERAGE(P2Sun!Z11:AB11)" +"AVERAGE(P2Sun!AC11:AE11)" +"AVERAGE(P2Sun!AF11:AH11)" +"AVERAGE(P2Sun!W11:AH11)" +"AVERAGE(P2Sun!AI11:AT11)" +"AVERAGE(P2Sun!AU11:BF11)" +"AVERAGE(P2Sun!BG11:BI11,P2Sun!BS11:BU11,P2Sun!CE11:CG11,P2Sun!CQ11:CS11,P2Sun!DC11:DE11,P2Sun!DO11:DQ11,P2Sun!EA11:EC11,P2Sun!EM11:EO11,P2Sun!EY11:FA11,P2Sun!FK11:FM11)" +"AVERAGE(P2Sun!BJ11:BL11,P2Sun!BV11:BX11,P2Sun!CH11:CJ11,P2Sun!CT11:CV11,P2Sun!DF11:DH11,P2Sun!DR11:DT11,P2Sun!ED11:EF11,P2Sun!EP11:ER11,P2Sun!FB11:FD11,P2Sun!FN11:FP11)" +"AVERAGE(P2Sun!BM11:BO11,P2Sun!BY11:CA11,P2Sun!CK11:CM11,P2Sun!CW11:CY11,P2Sun!DI11:DK11,P2Sun!DU11:DW11,P2Sun!EG11:EI11,P2Sun!ES11:EU11,P2Sun!FE11:FG11,P2Sun!FQ11:FS11)" +"AVERAGE(P2Sun!BP11:BR11,P2Sun!CB11:CD11,P2Sun!CN11:CP11,P2Sun!CZ11:DB11,P2Sun!DL11:DN11,P2Sun!DX11:DZ11,P2Sun!EJ11:EL11,P2Sun!EV11:EX11,P2Sun!FH11:FJ11,P2Sun!FT11:FV11)" +"AVERAGE(P2Sun!BG11:FV11)" +"P2Sun!K13" +"P2Sun!P13" +"AVERAGE(P2Sun!S13:V13)" +"AVERAGE(P2Sun!Z13:AB13)" +"AVERAGE(P2Sun!AC13:AE13)" +"AVERAGE(P2Sun!AF13:AH13)" +"AVERAGE(P2Sun!W13:AH13)" +"AVERAGE(P2Sun!AI13:AT13)" +"AVERAGE(P2Sun!AU13:BF13)" +"AVERAGE(P2Sun!BG13:BI13,P2Sun!BS13:BU13,P2Sun!CE13:CG13,P2Sun!CQ13:CS13,P2Sun!DC13:DE13,P2Sun!DO13:DQ13,P2Sun!EA13:EC13,P2Sun!EM13:EO13,P2Sun!EY13:FA13,P2Sun!FK13:FM13)" +"AVERAGE(P2Sun!BJ13:BL13,P2Sun!BV13:BX13,P2Sun!CH13:CJ13,P2Sun!CT13:CV13,P2Sun!DF13:DH13,P2Sun!DR13:DT13,P2Sun!ED13:EF13,P2Sun!EP13:ER13,P2Sun!FB13:FD13,P2Sun!FN13:FP13)" +"AVERAGE(P2Sun!BM13:BO13,P2Sun!BY13:CA13,P2Sun!CK13:CM13,P2Sun!CW13:CY13,P2Sun!DI13:DK13,P2Sun!DU13:DW13,P2Sun!EG13:EI13,P2Sun!ES13:EU13,P2Sun!FE13:FG13,P2Sun!FQ13:FS13)" +"AVERAGE(P2Sun!BP13:BR13,P2Sun!CB13:CD13,P2Sun!CN13:CP13,P2Sun!CZ13:DB13,P2Sun!DL13:DN13,P2Sun!DX13:DZ13,P2Sun!EJ13:EL13,P2Sun!EV13:EX13,P2Sun!FH13:FJ13,P2Sun!FT13:FV13)" +"AVERAGE(P2Sun!BG13:FV13)" +"P2Sun!K15" +"P2Sun!P15" +"AVERAGE(P2Sun!S15:V15)" +"AVERAGE(P2Sun!Z15:AB15)" +"AVERAGE(P2Sun!AC15:AE15)" +"AVERAGE(P2Sun!AF15:AH15)" +"AVERAGE(P2Sun!W15:AH15)" +"AVERAGE(P2Sun!AI15:AT15)" +"AVERAGE(P2Sun!AU15:BF15)" +"AVERAGE(P2Sun!BG15:BI15,P2Sun!BS15:BU15,P2Sun!CE15:CG15,P2Sun!CQ15:CS15,P2Sun!DC15:DE15,P2Sun!DO15:DQ15,P2Sun!EA15:EC15,P2Sun!EM15:EO15,P2Sun!EY15:FA15,P2Sun!FK15:FM15)" +"AVERAGE(P2Sun!BJ15:BL15,P2Sun!BV15:BX15,P2Sun!CH15:CJ15,P2Sun!CT15:CV15,P2Sun!DF15:DH15,P2Sun!DR15:DT15,P2Sun!ED15:EF15,P2Sun!EP15:ER15,P2Sun!FB15:FD15,P2Sun!FN15:FP15)" +"AVERAGE(P2Sun!BM15:BO15,P2Sun!BY15:CA15,P2Sun!CK15:CM15,P2Sun!CW15:CY15,P2Sun!DI15:DK15,P2Sun!DU15:DW15,P2Sun!EG15:EI15,P2Sun!ES15:EU15,P2Sun!FE15:FG15,P2Sun!FQ15:FS15)" +"AVERAGE(P2Sun!BP15:BR15,P2Sun!CB15:CD15,P2Sun!CN15:CP15,P2Sun!CZ15:DB15,P2Sun!DL15:DN15,P2Sun!DX15:DZ15,P2Sun!EJ15:EL15,P2Sun!EV15:EX15,P2Sun!FH15:FJ15,P2Sun!FT15:FV15)" +"AVERAGE(P2Sun!BG15:FV15)" +"P2Sun!K17" +"P2Sun!P17" +"AVERAGE(P2Sun!S17:V17)" +"AVERAGE(P2Sun!Z17:AB17)" +"AVERAGE(P2Sun!AC17:AE17)" +"AVERAGE(P2Sun!AF17:AH17)" +"AVERAGE(P2Sun!W17:AH17)" +"AVERAGE(P2Sun!AI17:AT17)" +"AVERAGE(P2Sun!AU17:BF17)" +"AVERAGE(P2Sun!BG17:BI17,P2Sun!BS17:BU17,P2Sun!CE17:CG17,P2Sun!CQ17:CS17,P2Sun!DC17:DE17,P2Sun!DO17:DQ17,P2Sun!EA17:EC17,P2Sun!EM17:EO17,P2Sun!EY17:FA17,P2Sun!FK17:FM17)" +"AVERAGE(P2Sun!BJ17:BL17,P2Sun!BV17:BX17,P2Sun!CH17:CJ17,P2Sun!CT17:CV17,P2Sun!DF17:DH17,P2Sun!DR17:DT17,P2Sun!ED17:EF17,P2Sun!EP17:ER17,P2Sun!FB17:FD17,P2Sun!FN17:FP17)" +"AVERAGE(P2Sun!BM17:BO17,P2Sun!BY17:CA17,P2Sun!CK17:CM17,P2Sun!CW17:CY17,P2Sun!DI17:DK17,P2Sun!DU17:DW17,P2Sun!EG17:EI17,P2Sun!ES17:EU17,P2Sun!FE17:FG17,P2Sun!FQ17:FS17)" +"AVERAGE(P2Sun!BP17:BR17,P2Sun!CB17:CD17,P2Sun!CN17:CP17,P2Sun!CZ17:DB17,P2Sun!DL17:DN17,P2Sun!DX17:DZ17,P2Sun!EJ17:EL17,P2Sun!EV17:EX17,P2Sun!FH17:FJ17,P2Sun!FT17:FV17)" +"AVERAGE(P2Sun!BG17:FV17)" +"C4-C27" +"A1-1" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E4:BF4)" +"TRANSPOSE('P2'!E6:BF6)" +"TRANSPOSE('P2'!E8:BF8)" +"TRANSPOSE('P2'!E12:GZ12)" +"TRANSPOSE('P2'!E14:BF14)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K4:V4)/12" +"SUM('P2'!K6:V6)/12" +"SUM('P2'!K8:V8)/12" +"SUM('P2'!K12:V12)/12" +"SUM('P2'!K14:V14)/12" +"SUM('P2'!W4:AH4)/12" +"SUM('P2'!W6:AH6)/12" +"SUM('P2'!W8:AH8)/12" +"SUM('P2'!W12:AH12)/12" +"SUM('P2'!W14:AH14)/12" +"SUM('P2'!AI4:AT4)/12" +"SUM('P2'!AI6:AT6)/12" +"SUM('P2'!AI8:AT8)/12" +"SUM('P2'!AI12:AT12)/12" +"SUM('P2'!AI14:AT14)/12" +"SUM('P2'!AU4:BF4)/12" +"SUM('P2'!AU6:BF6)/12" +"SUM('P2'!AU8:BF8)/12" +"SUM('P2'!AU12:BF12)/12" +"SUM('P2'!AU14:BF14)/12" +"SUM('P2'!BG4:BR4)/12" +"SUM('P2'!BG6:BR6)/12" +"SUM('P2'!BG8:BR8)/12" +"SUM('P2'!BG12:BR12)/12" +"SUM('P2'!BG14:BR14)/12" +"SUM('P2'!BS4:CD4)/12" +"SUM('P2'!BS6:CD6)/12" +"SUM('P2'!BS8:CD8)/12" +"SUM('P2'!BS12:CD12)/12" +"SUM('P2'!BS14:CD14)/12" +"SUM('P2'!CE4:CP4)/12" +"SUM('P2'!CE6:CP6)/12" +"SUM('P2'!CE8:CP8)/12" +"SUM('P2'!CE12:CP12)/12" +"SUM('P2'!CE14:CP14)/12" +"SUM('P2'!CQ4:DB4)/12" +"SUM('P2'!CQ6:DB6)/12" +"SUM('P2'!CQ8:DB8)/12" +"SUM('P2'!CQ12:DB12)/12" +"SUM('P2'!CQ14:DB14)/12" +"SUM('P2'!DC4:DN4)/12" +"SUM('P2'!DC6:DN6)/12" +"SUM('P2'!DC8:DN8)/12" +"SUM('P2'!DC12:DN12)/12" +"SUM('P2'!DC14:DN14)/12" +"SUM('P2'!DO4:DZ4)/12" +"SUM('P2'!DO6:DZ6)/12" +"SUM('P2'!DO8:DZ8)/12" +"SUM('P2'!DO12:DZ12)/12" +"SUM('P2'!DO14:DZ14)/12" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E5:BF5)" +"TRANSPOSE('P2'!E7:BF7)" +"TRANSPOSE('P2'!E9:BF9)" +"TRANSPOSE('P2'!E13:GZ13)" +"TRANSPOSE('P2'!E15:BF15)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K5:V5)/12" +"SUM('P2'!K7:V7)/12" +"SUM('P2'!K9:V9)/12" +"SUM('P2'!K13:V13)/12" +"SUM('P2'!K15:V15)/12" +"SUM('P2'!W5:AH5)/12" +"SUM('P2'!W7:AH7)/12" +"SUM('P2'!W9:AH9)/12" +"SUM('P2'!W13:AH13)/12" +"SUM('P2'!W15:AH15)/12" +"SUM('P2'!AI5:AT5)/12" +"SUM('P2'!AI7:AT7)/12" +"SUM('P2'!AI9:AT9)/12" +"SUM('P2'!AI13:AT13)/12" +"SUM('P2'!AI15:AT15)/12" +"SUM('P2'!AU5:BF5)/12" +"SUM('P2'!AU7:BF7)/12" +"SUM('P2'!AU9:BF9)/12" +"SUM('P2'!AU13:BF13)/12" +"SUM('P2'!AU15:BF15)/12" +"SUM('P2'!BG5:BR5)/12" +"SUM('P2'!BG7:BR7)/12" +"SUM('P2'!BG9:BR9)/12" +"SUM('P2'!BG13:BR13)/12" +"SUM('P2'!BG15:BR15)/12" +"SUM('P2'!BS5:CD5)/12" +"SUM('P2'!BS7:CD7)/12" +"SUM('P2'!BS9:CD9)/12" +"SUM('P2'!BS13:CD13)/12" +"SUM('P2'!BS15:CD15)/12" +"SUM('P2'!CE5:CP5)/12" +"SUM('P2'!CE7:CP7)/12" +"SUM('P2'!CE9:CP9)/12" +"SUM('P2'!CE13:CP13)/12" +"SUM('P2'!CE15:CP15)/12" +"SUM('P2'!CQ5:DB5)/12" +"SUM('P2'!CQ7:DB7)/12" +"SUM('P2'!CQ9:DB9)/12" +"SUM('P2'!CQ13:DB13)/12" +"SUM('P2'!CQ15:DB15)/12" +"SUM('P2'!DC5:DN5)/12" +"SUM('P2'!DC7:DN7)/12" +"SUM('P2'!DC9:DN9)/12" +"SUM('P2'!DC13:DN13)/12" +"SUM('P2'!DC15:DN15)/12" +"SUM('P2'!DO5:DZ5)/12" +"SUM('P2'!DO7:DZ7)/12" +"SUM('P2'!DO9:DZ9)/12" +"SUM('P2'!DO13:DZ13)/12" +"SUM('P2'!DO15:DZ15)/12" +"[5]Tregion!$A7" +"[5]Tregion!$C7" +"[6]Tregion!$C7" +"[7]Tregion!$C7" +"[8]Tregion!$C7" +"[9]Tregion!$C7" +"[10]Tbasis!$D6" +"[11]Tregion!$C7" +"[12]Tregion!$C7" +"[4]Curves!$A13" +"[4]Curves!$E13" +"AR7+0.1" +"AM7+AN7" +"[4]Curves!$J13" +"AM7+AP7" +"[4]Curves!$K13" +"AM7+AR7" +"[4]Curves!$G13" +"AM7+AT7" +"AR12" +"[5]Tregion!$A7" +"[5]Tregion!$G7" +"[6]Tregion!$G7" +"[7]Tregion!$G7" +"[8]Tregion!$G7" +"[9]Tregion!$G7" +"[10]Tbasis!$E6" +"[11]Tregion!$G7" +"[12]Tregion!$G7" +"[4]Curves!$A13" +"[4]Curves!$E13" +"[4]Curves!$J13" +"AO7+0.1" +"[4]Curves!$K13" +"[4]Curves!$G13" +"AO12" +"[5]Tregion!$J7" +"[5]Tregion!$P7" +"[6]Tregion!$P7" +"[7]Tregion!$P7" +"[8]Tregion!$P7" +"[9]Tregion!$P7" +"[11]Tregion!$P7" +"[12]Tregion!$P7" +"A7" +"[5]Tregion!$J7" +"[5]Tregion!$L7" +"[6]Tregion!$L7" +"[7]Tregion!$L7" +"[8]Tregion!$L7" +"[9]Tregion!$L7" +"[11]Tregion!$L7" +"[12]Tregion!$L7" +"crvDate" +"'P2'!K4" +"'P2'!P4" +"AVERAGE('P2'!S4:V4)" +"'P2'!W4" +"AVERAGE('P2'!Z4:AB4)" +"AVERAGE('P2'!AC4:AE4)" +"AVERAGE('P2'!AF4:AH4)" +"AVERAGE('P2'!W4:AH4)" +"AVERAGE('P2'!AI4:AT4)" +"AVERAGE('P2'!AU4:BF4)" +"AVERAGE('P2'!BG4:BI4,'P2'!BS4:BU4,'P2'!CE4:CG4,'P2'!CQ4:CS4,'P2'!DC4:DE4,'P2'!DO4:DQ4,'P2'!EA4:EC4,'P2'!EM4:EO4,'P2'!EY4:FA4,'P2'!FK4:FM4)" +"AVERAGE('P2'!BJ4:BL4,'P2'!BV4:BX4,'P2'!CH4:CJ4,'P2'!CT4:CV4,'P2'!DF4:DH4,'P2'!DR4:DT4,'P2'!ED4:EF4,'P2'!EP4:ER4,'P2'!FB4:FD4,'P2'!FN4:FP4)" +"AVERAGE('P2'!BM4:BO4,'P2'!BY4:CA4,'P2'!CK4:CM4,'P2'!CW4:CY4,'P2'!DI4:DK4,'P2'!DU4:DW4,'P2'!EG4:EI4,'P2'!ES4:EU4,'P2'!FE4:FG4,'P2'!FQ4:FS4)" +"AVERAGE('P2'!BP4:BR4,'P2'!CB4:CD4,'P2'!CN4:CP4,'P2'!CZ4:DB4,'P2'!DL4:DN4,'P2'!DX4:DZ4,'P2'!EJ4:EL4,'P2'!EV4:EX4,'P2'!FH4:FJ4,'P2'!FT4:FV4)" +"AVERAGE('P2'!BG4:FV4)" +"'P2'!K6" +"'P2'!P6" +"AVERAGE('P2'!S6:V6)" +"'P2'!W6" +"AVERAGE('P2'!Z6:AB6)" +"AVERAGE('P2'!AC6:AE6)" +"AVERAGE('P2'!AF6:AH6)" +"AVERAGE('P2'!W6:AH6)" +"AVERAGE('P2'!AI6:AT6)" +"AVERAGE('P2'!AU6:BF6)" +"AVERAGE('P2'!BG6:BI6,'P2'!BS6:BU6,'P2'!CE6:CG6,'P2'!CQ6:CS6,'P2'!DC6:DE6,'P2'!DO6:DQ6,'P2'!EA6:EC6,'P2'!EM6:EO6,'P2'!EY6:FA6,'P2'!FK6:FM6)" +"AVERAGE('P2'!BJ6:BL6,'P2'!BV6:BX6,'P2'!CH6:CJ6,'P2'!CT6:CV6,'P2'!DF6:DH6,'P2'!DR6:DT6,'P2'!ED6:EF6,'P2'!EP6:ER6,'P2'!FB6:FD6,'P2'!FN6:FP6)" +"AVERAGE('P2'!BM6:BO6,'P2'!BY6:CA6,'P2'!CK6:CM6,'P2'!CW6:CY6,'P2'!DI6:DK6,'P2'!DU6:DW6,'P2'!EG6:EI6,'P2'!ES6:EU6,'P2'!FE6:FG6,'P2'!FQ6:FS6)" +"AVERAGE('P2'!BP6:BR6,'P2'!CB6:CD6,'P2'!CN6:CP6,'P2'!CZ6:DB6,'P2'!DL6:DN6,'P2'!DX6:DZ6,'P2'!EJ6:EL6,'P2'!EV6:EX6,'P2'!FH6:FJ6,'P2'!FT6:FV6)" +"AVERAGE('P2'!BG6:FV6)" +"'P2'!K8" +"'P2'!P8" +"AVERAGE('P2'!S8:V8)" +"'P2'!W8" +"AVERAGE('P2'!Z8:AB8)" +"AVERAGE('P2'!AC8:AE8)" +"AVERAGE('P2'!AF8:AH8)" +"AVERAGE('P2'!W8:AH8)" +"AVERAGE('P2'!AI8:AT8)" +"AVERAGE('P2'!AU8:BF8)" +"AVERAGE('P2'!BG8:BI8,'P2'!BS8:BU8,'P2'!CE8:CG8,'P2'!CQ8:CS8,'P2'!DC8:DE8,'P2'!DO8:DQ8,'P2'!EA8:EC8,'P2'!EM8:EO8,'P2'!EY8:FA8,'P2'!FK8:FM8)" +"AVERAGE('P2'!BJ8:BL8,'P2'!BV8:BX8,'P2'!CH8:CJ8,'P2'!CT8:CV8,'P2'!DF8:DH8,'P2'!DR8:DT8,'P2'!ED8:EF8,'P2'!EP8:ER8,'P2'!FB8:FD8,'P2'!FN8:FP8)" +"AVERAGE('P2'!BM8:BO8,'P2'!BY8:CA8,'P2'!CK8:CM8,'P2'!CW8:CY8,'P2'!DI8:DK8,'P2'!DU8:DW8,'P2'!EG8:EI8,'P2'!ES8:EU8,'P2'!FE8:FG8,'P2'!FQ8:FS8)" +"AVERAGE('P2'!BP8:BR8,'P2'!CB8:CD8,'P2'!CN8:CP8,'P2'!CZ8:DB8,'P2'!DL8:DN8,'P2'!DX8:DZ8,'P2'!EJ8:EL8,'P2'!EV8:EX8,'P2'!FH8:FJ8,'P2'!FT8:FV8)" +"AVERAGE('P2'!BG8:FV8)" +"'P2'!K10" +"'P2'!P10" +"AVERAGE('P2'!S10:V10)" +"'P2'!W10" +"AVERAGE('P2'!Z10:AB10)" +"AVERAGE('P2'!AC10:AE10)" +"AVERAGE('P2'!AF10:AH10)" +"AVERAGE('P2'!W10:AH10)" +"AVERAGE('P2'!AI10:AT10)" +"AVERAGE('P2'!AU10:BF10)" +"AVERAGE('P2'!BG10:BI10,'P2'!BS10:BU10,'P2'!CE10:CG10,'P2'!CQ10:CS10,'P2'!DC10:DE10,'P2'!DO10:DQ10,'P2'!EA10:EC10,'P2'!EM10:EO10,'P2'!EY10:FA10,'P2'!FK10:FM10)" +"AVERAGE('P2'!BJ10:BL10,'P2'!BV10:BX10,'P2'!CH10:CJ10,'P2'!CT10:CV10,'P2'!DF10:DH10,'P2'!DR10:DT10,'P2'!ED10:EF10,'P2'!EP10:ER10,'P2'!FB10:FD10,'P2'!FN10:FP10)" +"AVERAGE('P2'!BM10:BO10,'P2'!BY10:CA10,'P2'!CK10:CM10,'P2'!CW10:CY10,'P2'!DI10:DK10,'P2'!DU10:DW10,'P2'!EG10:EI10,'P2'!ES10:EU10,'P2'!FE10:FG10,'P2'!FQ10:FS10)" +"AVERAGE('P2'!BP10:BR10,'P2'!CB10:CD10,'P2'!CN10:CP10,'P2'!CZ10:DB10,'P2'!DL10:DN10,'P2'!DX10:DZ10,'P2'!EJ10:EL10,'P2'!EV10:EX10,'P2'!FH10:FJ10,'P2'!FT10:FV10)" +"AVERAGE('P2'!BG10:FV10)" +"'P2'!K12" +"'P2'!P12" +"AVERAGE('P2'!S12:V12)" +"'P2'!W12" +"AVERAGE('P2'!Z12:AB12)" +"AVERAGE('P2'!AC12:AE12)" +"AVERAGE('P2'!AF12:AH12)" +"AVERAGE('P2'!W12:AH12)" +"AVERAGE('P2'!AI12:AT12)" +"AVERAGE('P2'!AU12:BF12)" +"AVERAGE('P2'!BG12:BI12,'P2'!BS12:BU12,'P2'!CE12:CG12,'P2'!CQ12:CS12,'P2'!DC12:DE12,'P2'!DO12:DQ12,'P2'!EA12:EC12,'P2'!EM12:EO12,'P2'!EY12:FA12,'P2'!FK12:FM12)" +"AVERAGE('P2'!BJ12:BL12,'P2'!BV12:BX12,'P2'!CH12:CJ12,'P2'!CT12:CV12,'P2'!DF12:DH12,'P2'!DR12:DT12,'P2'!ED12:EF12,'P2'!EP12:ER12,'P2'!FB12:FD12,'P2'!FN12:FP12)" +"AVERAGE('P2'!BM12:BO12,'P2'!BY12:CA12,'P2'!CK12:CM12,'P2'!CW12:CY12,'P2'!DI12:DK12,'P2'!DU12:DW12,'P2'!EG12:EI12,'P2'!ES12:EU12,'P2'!FE12:FG12,'P2'!FQ12:FS12)" +"AVERAGE('P2'!BP12:BR12,'P2'!CB12:CD12,'P2'!CN12:CP12,'P2'!CZ12:DB12,'P2'!DL12:DN12,'P2'!DX12:DZ12,'P2'!EJ12:EL12,'P2'!EV12:EX12,'P2'!FH12:FJ12,'P2'!FT12:FV12)" +"AVERAGE('P2'!BG12:FV12)" +"'P2'!K14" +"'P2'!P14" +"AVERAGE('P2'!S14:V14)" +"'P2'!W14" +"AVERAGE('P2'!Z14:AB14)" +"AVERAGE('P2'!AC14:AE14)" +"AVERAGE('P2'!AF14:AH14)" +"AVERAGE('P2'!W14:AH14)" +"AVERAGE('P2'!AI14:AT14)" +"AVERAGE('P2'!AU14:BF14)" +"AVERAGE('P2'!BG14:BI14,'P2'!BS14:BU14,'P2'!CE14:CG14,'P2'!CQ14:CS14,'P2'!DC14:DE14,'P2'!DO14:DQ14,'P2'!EA14:EC14,'P2'!EM14:EO14,'P2'!EY14:FA14,'P2'!FK14:FM14)" +"AVERAGE('P2'!BJ14:BL14,'P2'!BV14:BX14,'P2'!CH14:CJ14,'P2'!CT14:CV14,'P2'!DF14:DH14,'P2'!DR14:DT14,'P2'!ED14:EF14,'P2'!EP14:ER14,'P2'!FB14:FD14,'P2'!FN14:FP14)" +"AVERAGE('P2'!BM14:BO14,'P2'!BY14:CA14,'P2'!CK14:CM14,'P2'!CW14:CY14,'P2'!DI14:DK14,'P2'!DU14:DW14,'P2'!EG14:EI14,'P2'!ES14:EU14,'P2'!FE14:FG14,'P2'!FQ14:FS14)" +"AVERAGE('P2'!BP14:BR14,'P2'!CB14:CD14,'P2'!CN14:CP14,'P2'!CZ14:DB14,'P2'!DL14:DN14,'P2'!DX14:DZ14,'P2'!EJ14:EL14,'P2'!EV14:EX14,'P2'!FH14:FJ14,'P2'!FT14:FV14)" +"AVERAGE('P2'!BG14:FV14)" +"'P2'!K16" +"'P2'!P16" +"AVERAGE('P2'!S16:V16)" +"'P2'!W16" +"AVERAGE('P2'!Z16:AB16)" +"AVERAGE('P2'!AC16:AE16)" +"AVERAGE('P2'!AF16:AH16)" +"AVERAGE('P2'!W16:AH16)" +"AVERAGE('P2'!AI16:AT16)" +"AVERAGE('P2'!AU16:BF16)" +"AVERAGE('P2'!BG16:BI16,'P2'!BS16:BU16,'P2'!CE16:CG16,'P2'!CQ16:CS16,'P2'!DC16:DE16,'P2'!DO16:DQ16,'P2'!EA16:EC16,'P2'!EM16:EO16,'P2'!EY16:FA16,'P2'!FK16:FM16)" +"AVERAGE('P2'!BJ16:BL16,'P2'!BV16:BX16,'P2'!CH16:CJ16,'P2'!CT16:CV16,'P2'!DF16:DH16,'P2'!DR16:DT16,'P2'!ED16:EF16,'P2'!EP16:ER16,'P2'!FB16:FD16,'P2'!FN16:FP16)" +"AVERAGE('P2'!BM16:BO16,'P2'!BY16:CA16,'P2'!CK16:CM16,'P2'!CW16:CY16,'P2'!DI16:DK16,'P2'!DU16:DW16,'P2'!EG16:EI16,'P2'!ES16:EU16,'P2'!FE16:FG16,'P2'!FQ16:FS16)" +"AVERAGE('P2'!BP16:BR16,'P2'!CB16:CD16,'P2'!CN16:CP16,'P2'!CZ16:DB16,'P2'!DL16:DN16,'P2'!DX16:DZ16,'P2'!EJ16:EL16,'P2'!EV16:EX16,'P2'!FH16:FJ16,'P2'!FT16:FV16)" +"AVERAGE('P2'!BG16:FV16)" +"C4-C26" +"crvDate-2" +"'Power West Price Peak'!A2" +"'P2'!K5" +"'P2'!P5" +"AVERAGE('P2'!S5:V5)" +"AVERAGE('P2'!Z5:AB5)" +"AVERAGE('P2'!AC5:AE5)" +"AVERAGE('P2'!AF5:AH5)" +"AVERAGE('P2'!W5:AH5)" +"AVERAGE('P2'!AI5:AT5)" +"AVERAGE('P2'!AU5:BF5)" +"AVERAGE('P2'!BG5:BI5,'P2'!BS5:BU5,'P2'!CE5:CG5,'P2'!CQ5:CS5,'P2'!DC5:DE5,'P2'!DO5:DQ5,'P2'!EA5:EC5,'P2'!EM5:EO5,'P2'!EY5:FA5,'P2'!FK5:FM5)" +"AVERAGE('P2'!BJ5:BL5,'P2'!BV5:BX5,'P2'!CH5:CJ5,'P2'!CT5:CV5,'P2'!DF5:DH5,'P2'!DR5:DT5,'P2'!ED5:EF5,'P2'!EP5:ER5,'P2'!FB5:FD5,'P2'!FN5:FP5)" +"AVERAGE('P2'!BM5:BO5,'P2'!BY5:CA5,'P2'!CK5:CM5,'P2'!CW5:CY5,'P2'!DI5:DK5,'P2'!DU5:DW5,'P2'!EG5:EI5,'P2'!ES5:EU5,'P2'!FE5:FG5,'P2'!FQ5:FS5)" +"AVERAGE('P2'!BP5:BR5,'P2'!CB5:CD5,'P2'!CN5:CP5,'P2'!CZ5:DB5,'P2'!DL5:DN5,'P2'!DX5:DZ5,'P2'!EJ5:EL5,'P2'!EV5:EX5,'P2'!FH5:FJ5,'P2'!FT5:FV5)" +"AVERAGE('P2'!BG5:FV5)" +"'P2'!K7" +"'P2'!P7" +"AVERAGE('P2'!S7:V7)" +"AVERAGE('P2'!Z7:AB7)" +"AVERAGE('P2'!AC7:AE7)" +"AVERAGE('P2'!AF7:AH7)" +"AVERAGE('P2'!W7:AH7)" +"AVERAGE('P2'!AI7:AT7)" +"AVERAGE('P2'!AU7:BF7)" +"AVERAGE('P2'!BG7:BI7,'P2'!BS7:BU7,'P2'!CE7:CG7,'P2'!CQ7:CS7,'P2'!DC7:DE7,'P2'!DO7:DQ7,'P2'!EA7:EC7,'P2'!EM7:EO7,'P2'!EY7:FA7,'P2'!FK7:FM7)" +"AVERAGE('P2'!BJ7:BL7,'P2'!BV7:BX7,'P2'!CH7:CJ7,'P2'!CT7:CV7,'P2'!DF7:DH7,'P2'!DR7:DT7,'P2'!ED7:EF7,'P2'!EP7:ER7,'P2'!FB7:FD7,'P2'!FN7:FP7)" +"AVERAGE('P2'!BM7:BO7,'P2'!BY7:CA7,'P2'!CK7:CM7,'P2'!CW7:CY7,'P2'!DI7:DK7,'P2'!DU7:DW7,'P2'!EG7:EI7,'P2'!ES7:EU7,'P2'!FE7:FG7,'P2'!FQ7:FS7)" +"AVERAGE('P2'!BP7:BR7,'P2'!CB7:CD7,'P2'!CN7:CP7,'P2'!CZ7:DB7,'P2'!DL7:DN7,'P2'!DX7:DZ7,'P2'!EJ7:EL7,'P2'!EV7:EX7,'P2'!FH7:FJ7,'P2'!FT7:FV7)" +"AVERAGE('P2'!BG7:FV7)" +"'P2'!K9" +"'P2'!P9" +"AVERAGE('P2'!S9:V9)" +"AVERAGE('P2'!Z9:AB9)" +"AVERAGE('P2'!AC9:AE9)" +"AVERAGE('P2'!AF9:AH9)" +"AVERAGE('P2'!W9:AH9)" +"AVERAGE('P2'!AI9:AT9)" +"AVERAGE('P2'!AU9:BF9)" +"AVERAGE('P2'!BG9:BI9,'P2'!BS9:BU9,'P2'!CE9:CG9,'P2'!CQ9:CS9,'P2'!DC9:DE9,'P2'!DO9:DQ9,'P2'!EA9:EC9,'P2'!EM9:EO9,'P2'!EY9:FA9,'P2'!FK9:FM9)" +"AVERAGE('P2'!BJ9:BL9,'P2'!BV9:BX9,'P2'!CH9:CJ9,'P2'!CT9:CV9,'P2'!DF9:DH9,'P2'!DR9:DT9,'P2'!ED9:EF9,'P2'!EP9:ER9,'P2'!FB9:FD9,'P2'!FN9:FP9)" +"AVERAGE('P2'!BM9:BO9,'P2'!BY9:CA9,'P2'!CK9:CM9,'P2'!CW9:CY9,'P2'!DI9:DK9,'P2'!DU9:DW9,'P2'!EG9:EI9,'P2'!ES9:EU9,'P2'!FE9:FG9,'P2'!FQ9:FS9)" +"AVERAGE('P2'!BP9:BR9,'P2'!CB9:CD9,'P2'!CN9:CP9,'P2'!CZ9:DB9,'P2'!DL9:DN9,'P2'!DX9:DZ9,'P2'!EJ9:EL9,'P2'!EV9:EX9,'P2'!FH9:FJ9,'P2'!FT9:FV9)" +"AVERAGE('P2'!BG9:FV9)" +"'P2'!K11" +"'P2'!P11" +"AVERAGE('P2'!S11:V11)" +"AVERAGE('P2'!Z11:AB11)" +"AVERAGE('P2'!AC11:AE11)" +"AVERAGE('P2'!AF11:AH11)" +"AVERAGE('P2'!W11:AH11)" +"AVERAGE('P2'!AI11:AT11)" +"AVERAGE('P2'!AU11:BF11)" +"AVERAGE('P2'!BG11:BI11,'P2'!BS11:BU11,'P2'!CE11:CG11,'P2'!CQ11:CS11,'P2'!DC11:DE11,'P2'!DO11:DQ11,'P2'!EA11:EC11,'P2'!EM11:EO11,'P2'!EY11:FA11,'P2'!FK11:FM11)" +"AVERAGE('P2'!BJ11:BL11,'P2'!BV11:BX11,'P2'!CH11:CJ11,'P2'!CT11:CV11,'P2'!DF11:DH11,'P2'!DR11:DT11,'P2'!ED11:EF11,'P2'!EP11:ER11,'P2'!FB11:FD11,'P2'!FN11:FP11)" +"AVERAGE('P2'!BM11:BO11,'P2'!BY11:CA11,'P2'!CK11:CM11,'P2'!CW11:CY11,'P2'!DI11:DK11,'P2'!DU11:DW11,'P2'!EG11:EI11,'P2'!ES11:EU11,'P2'!FE11:FG11,'P2'!FQ11:FS11)" +"AVERAGE('P2'!BP11:BR11,'P2'!CB11:CD11,'P2'!CN11:CP11,'P2'!CZ11:DB11,'P2'!DL11:DN11,'P2'!DX11:DZ11,'P2'!EJ11:EL11,'P2'!EV11:EX11,'P2'!FH11:FJ11,'P2'!FT11:FV11)" +"AVERAGE('P2'!BG11:FV11)" +"'P2'!K13" +"'P2'!P13" +"AVERAGE('P2'!S13:V13)" +"AVERAGE('P2'!Z13:AB13)" +"AVERAGE('P2'!AC13:AE13)" +"AVERAGE('P2'!AF13:AH13)" +"AVERAGE('P2'!W13:AH13)" +"AVERAGE('P2'!AI13:AT13)" +"AVERAGE('P2'!AU13:BF13)" +"AVERAGE('P2'!BG13:BI13,'P2'!BS13:BU13,'P2'!CE13:CG13,'P2'!CQ13:CS13,'P2'!DC13:DE13,'P2'!DO13:DQ13,'P2'!EA13:EC13,'P2'!EM13:EO13,'P2'!EY13:FA13,'P2'!FK13:FM13)" +"AVERAGE('P2'!BJ13:BL13,'P2'!BV13:BX13,'P2'!CH13:CJ13,'P2'!CT13:CV13,'P2'!DF13:DH13,'P2'!DR13:DT13,'P2'!ED13:EF13,'P2'!EP13:ER13,'P2'!FB13:FD13,'P2'!FN13:FP13)" +"AVERAGE('P2'!BM13:BO13,'P2'!BY13:CA13,'P2'!CK13:CM13,'P2'!CW13:CY13,'P2'!DI13:DK13,'P2'!DU13:DW13,'P2'!EG13:EI13,'P2'!ES13:EU13,'P2'!FE13:FG13,'P2'!FQ13:FS13)" +"AVERAGE('P2'!BP13:BR13,'P2'!CB13:CD13,'P2'!CN13:CP13,'P2'!CZ13:DB13,'P2'!DL13:DN13,'P2'!DX13:DZ13,'P2'!EJ13:EL13,'P2'!EV13:EX13,'P2'!FH13:FJ13,'P2'!FT13:FV13)" +"AVERAGE('P2'!BG13:FV13)" +"'P2'!K15" +"'P2'!P15" +"AVERAGE('P2'!S15:V15)" +"AVERAGE('P2'!Z15:AB15)" +"AVERAGE('P2'!AC15:AE15)" +"AVERAGE('P2'!AF15:AH15)" +"AVERAGE('P2'!W15:AH15)" +"AVERAGE('P2'!AI15:AT15)" +"AVERAGE('P2'!AU15:BF15)" +"AVERAGE('P2'!BG15:BI15,'P2'!BS15:BU15,'P2'!CE15:CG15,'P2'!CQ15:CS15,'P2'!DC15:DE15,'P2'!DO15:DQ15,'P2'!EA15:EC15,'P2'!EM15:EO15,'P2'!EY15:FA15,'P2'!FK15:FM15)" +"AVERAGE('P2'!BJ15:BL15,'P2'!BV15:BX15,'P2'!CH15:CJ15,'P2'!CT15:CV15,'P2'!DF15:DH15,'P2'!DR15:DT15,'P2'!ED15:EF15,'P2'!EP15:ER15,'P2'!FB15:FD15,'P2'!FN15:FP15)" +"AVERAGE('P2'!BM15:BO15,'P2'!BY15:CA15,'P2'!CK15:CM15,'P2'!CW15:CY15,'P2'!DI15:DK15,'P2'!DU15:DW15,'P2'!EG15:EI15,'P2'!ES15:EU15,'P2'!FE15:FG15,'P2'!FQ15:FS15)" +"AVERAGE('P2'!BP15:BR15,'P2'!CB15:CD15,'P2'!CN15:CP15,'P2'!CZ15:DB15,'P2'!DL15:DN15,'P2'!DX15:DZ15,'P2'!EJ15:EL15,'P2'!EV15:EX15,'P2'!FH15:FJ15,'P2'!FT15:FV15)" +"AVERAGE('P2'!BG15:FV15)" +"'P2'!K17" +"'P2'!P17" +"AVERAGE('P2'!S17:V17)" +"AVERAGE('P2'!Z17:AB17)" +"AVERAGE('P2'!AC17:AE17)" +"AVERAGE('P2'!AF17:AH17)" +"AVERAGE('P2'!W17:AH17)" +"AVERAGE('P2'!AI17:AT17)" +"AVERAGE('P2'!AU17:BF17)" +"AVERAGE('P2'!BG17:BI17,'P2'!BS17:BU17,'P2'!CE17:CG17,'P2'!CQ17:CS17,'P2'!DC17:DE17,'P2'!DO17:DQ17,'P2'!EA17:EC17,'P2'!EM17:EO17,'P2'!EY17:FA17,'P2'!FK17:FM17)" +"AVERAGE('P2'!BJ17:BL17,'P2'!BV17:BX17,'P2'!CH17:CJ17,'P2'!CT17:CV17,'P2'!DF17:DH17,'P2'!DR17:DT17,'P2'!ED17:EF17,'P2'!EP17:ER17,'P2'!FB17:FD17,'P2'!FN17:FP17)" +"AVERAGE('P2'!BM17:BO17,'P2'!BY17:CA17,'P2'!CK17:CM17,'P2'!CW17:CY17,'P2'!DI17:DK17,'P2'!DU17:DW17,'P2'!EG17:EI17,'P2'!ES17:EU17,'P2'!FE17:FG17,'P2'!FQ17:FS17)" +"AVERAGE('P2'!BP17:BR17,'P2'!CB17:CD17,'P2'!CN17:CP17,'P2'!CZ17:DB17,'P2'!DL17:DN17,'P2'!DX17:DZ17,'P2'!EJ17:EL17,'P2'!EV17:EX17,'P2'!FH17:FJ17,'P2'!FT17:FV17)" +"AVERAGE('P2'!BG17:FV17)" +"C4-C27" +"A2-2" +"R31-R15" +"R29-R26" +"('P2'!Q5+'P2'!Q21*Q$2)/(Q$2+1)" +"('P2'!Q7+'P2'!Q22*Q$2)/(Q$2+1)" +"('P2'!Q9+'P2'!Q23*Q$2)/(Q$2+1)" +"('P2'!Q11+'P2'!Q24*Q$2)/(Q$2+1)" +"('P2'!Q13+'P2'!Q25*Q$2)/(Q$2+1)" +"('P2'!Q15+'P2'!Q26*Q$2)/(Q$2+1)" +"('P2'!Q17+'P2'!Q27*Q$2)/(Q$2+1)" +"R20-R15" +"10/31" +"PrReportDate" +"WORKDAY(A2, 1, Holidays)" +"WORKDAY(B7, 1, Holidays)" +"B7" +"#REF!" +"VLOOKUP(B$8,#REF!,4)" +"AVERAGE(B9:B9)" +"VLOOKUP(B$8,#REF!,3)" +"VLOOKUP(B$8,#REF!,5)" +"VLOOKUP(B$8,#REF!,9)" +"VLOOKUP(B$8,#REF!,6)" +"VLOOKUP(B$8,#REF!,2)" +"VLOOKUP(B$8,#REF!,7)" +"IF(ISNUMBER(VLOOKUP(B$8,#REF!,18,FALSE)),VLOOKUP(B$8,#REF!,18,FALSE),0)" +"AVERAGE(B18:F18)" +"IF(ISNUMBER(VLOOKUP(AG$8,#REF!,18,FALSE)),VLOOKUP(AG$8,#REF!,18,FALSE),"""")" +"B9-B47" +"'Power Price'!A46" +"PrReportDate" +"WORKDAY(A2, 1, Holidays)" +"WORKDAY(B7, 1, Holidays)" +"B7" +"#REF!" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,4)" +"AVERAGE(B9:B9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,3)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,5)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,6)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,2)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,7)" +"IF(ISNUMBER(VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE)),VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE),0)" +"AVERAGE(B18:F18)" +"IF(ISNUMBER(VLOOKUP(AG$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE)),VLOOKUP(AG$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE),"""")" +"B9-B47" +"'Power Price'!A46" +"CONCATENATE(IF(MONTH(crvDate)<10,CONCATENATE(0,MONTH(crvDate)),MONTH(crvDate)),DAY(crvDate),YEAR(crvDate),""WestPrice.xls"")" +"WORKDAY(Top!C3, -1, Holidays)" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$D$6,7,0,20,1))*20+ 5* 'Curve Summary Backup'!$D$38)/25), 'Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('Curve Summary'!$D$6,7,0,20,1))*20+ 5* 'Curve Summary Backup'!$D$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$54,4)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AG9" +"AI9" +"AM9" +"AVERAGE(T9:V9)" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$C$6,7,0,20,1))*20+ 5* 'Curve Summary Backup'!$C$38)/25), 'Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('Curve Summary'!$C$6,7,0,20,1))*20+ 5* 'Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$55,3)" +"VLOOKUP(AG$7,'Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$E$6,7,0,20,1))*20+ 5* 'Curve Summary Backup'!$E$38)/25), 'Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('Curve Summary'!$E$6,7,0,20,1))*20+ 5* 'Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$55,5)" +"VLOOKUP(AG$7,'Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$I$6,7,0,20,1))*20+ 5* 'Curve Summary Backup'!$I$38)/25), 'Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('Curve Summary'!$I$6,7,0,20,1))*20+ 5* 'Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$55,9)" +"VLOOKUP(AG$7,'Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$F$6,7,0,20,1))*20+ 5* 'Curve Summary Backup'!$F$38)/25), 'Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('Curve Summary'!$F$6,7,0,20,1))*20+ 5* 'Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$59,6)" +"VLOOKUP(AG$7,'Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$B$6,7,0,20,1))*20+ 5* 'Curve Summary Backup'!$B$38)/25), 'Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('Curve Summary'!$B$6,7,0,20,1))*20+ 5* 'Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$59,2)" +"VLOOKUP(AG$7,'Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$G$6,7,0,20,1))*20+ 5* 'Curve Summary Backup'!$G$38)/25), 'Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('Curve Summary'!$G$6,7,0,20,1))*20+ 5* 'Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$58,7)" +"VLOOKUP(AG$7,'Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary ALBERTA'!$R$6,6,0,16,1))*16+ 5* 'Curve Summary Backup'!$R$38)/21), 'Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('Curve Summary ALBERTA'!$R$6,6,0,16,1))*16+ 5* 'Curve Summary Backup'!$R$38)/21)" +"VLOOKUP(E$7,'Curve Summary ALBERTA'!$A$7:$AG$63,18)" +"VLOOKUP(AG$7,'Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY(Top!C3, -1, Holidays)" +"C8" +"C9/('Gas Curve Summary'!$B$10)*1000" +"D9/('Gas Curve Summary'!$B$11)*1000" +"E9/('Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'Gas Curve Summary'!$B$13*1000" +"$I9/'Gas Curve Summary'!$B$14*1000" +"$K9/'Gas Curve Summary'!$B$15*1000" +"$L9/'Gas Curve Summary'!$B$16*1000" +"$M9/'Gas Curve Summary'!$B$17*1000" +"$N9/'Gas Curve Summary'!$B$18*1000" +"$P9/'Gas Curve Summary'!$B$19*1000" +"$Q9/'Gas Curve Summary'!$B$20*1000" +"$R9/'Gas Curve Summary'!$B$21*1000" +"$T9/'Gas Curve Summary'!$B$22*1000" +"$U9/'Gas Curve Summary'!$B$23*1000" +"$V9/'Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"PrReportDate" +"+'Power Price'!A6" +"AG8" +"AI8" +"AM8" +"AP8" +"AG7" +"(0.777777777777778*'Off Peak Detail'!D9)+(0.222222222222222*'Off Peak Detail'!D47)" +"(0.789473684210526*'Off Peak Detail'!E9)+(0.210526315789474*'Off Peak Detail'!E47)" +"(0.75609756097561*'Off Peak Detail'!F9)+(0.24390243902439*'Off Peak Detail'!F47)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AVERAGE(T9:V9)" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"(0.794871794871795*'Off Peak Detail'!AB9)+(0.205128205128205*'Off Peak Detail'!AB47)" +"(0.777777777777778*'Off Peak Detail'!AC9)+(0.222222222222222*'Off Peak Detail'!AC47)" +"(0.75609756097561*'Off Peak Detail'!AD9)+(0.24390243902439*'Off Peak Detail'!AD47)" +"(0.789473684210526*'Off Peak Detail'!AE9)+(0.210526315789474*'Off Peak Detail'!AE47)" +"(0.75*'Off Peak Detail'!AG9)+(0.25*'Off Peak Detail'!AG47)" +"(0.743589743589744*'Off Peak Detail'!BA9)+(0.256410256410256*'Off Peak Detail'!BA47)" +"(0.783783783783784*'Off Peak Detail'!CW9)+(0.216216216216216*'Off Peak Detail'!CW47)" +"(0.636363636363636*'Off Peak Detail'!D18)+(0.181818181818182*'Off Peak Detail'!D37)+(0.181818181818182*'Off Peak Detail'!D56)" +"(0.652173913043478*'Off Peak Detail'!E18)+(0.173913043478261*'Off Peak Detail'!E37)+(0.173913043478261*'Off Peak Detail'!E56)" +"(0.607843137254902*'Off Peak Detail'!F18)+(0.196078431372549*'Off Peak Detail'!F37)+(0.196078431372549*'Off Peak Detail'!F56)" +"(0.659574468085106*'Off Peak Detail'!AB18)+(0.170212765957447*'Off Peak Detail'!AB37)+(0.170212765957447*'Off Peak Detail'!AB56)" +"(0.636363636363636*'Off Peak Detail'!AC18)+(0.181818181818182*'Off Peak Detail'!AC37)+(0.181818181818182*'Off Peak Detail'!AC56)" +"(0.607843137254902*'Off Peak Detail'!AD18)+(0.196078431372549*'Off Peak Detail'!AD37)+(0.196078431372549*'Off Peak Detail'!AD56)" +"(0.652173913043478*'Off Peak Detail'!AE18)+(0.173913043478261*'Off Peak Detail'!AE37)+(0.173913043478261*'Off Peak Detail'!AE56)" +"(0.6*'Off Peak Detail'!AG18)+(0.2*'Off Peak Detail'!AG37)+(0.2*'Off Peak Detail'!AG56)" +"(0.63265306122449*'Off Peak Detail'!AI18)+(0.204081632653061*'Off Peak Detail'!AI37)+(0.163265306122449*'Off Peak Detail'!AI56)" +"(0.625*'Off Peak Detail'!AJ18)+(0.166666666666667*'Off Peak Detail'!AJ37)+(0.208333333333333*'Off Peak Detail'!AJ56)" +"(0.625*'Off Peak Detail'!AL18)+(0.208333333333333*'Off Peak Detail'!AL37)+(0.166666666666667*'Off Peak Detail'!AL56)" +"(0.63265306122449*'Off Peak Detail'!AM18)+(0.163265306122449*'Off Peak Detail'!AM37)+(0.204081632653061*'Off Peak Detail'!AM56)" +"(0.617021276595745*'Off Peak Detail'!BA18)+(0.170212765957447*'Off Peak Detail'!BA37)+(0.212765957446809*'Off Peak Detail'!BA56)" +"(0.644444444444444*'Off Peak Detail'!CW18)+(0.177777777777778*'Off Peak Detail'!CW37)+(0.177777777777778*'Off Peak Detail'!CW56)" +"C9-C47" +"AG9*AG$5" +"WORKDAY(A2, -1, HOLIDAYS)" +"C8" +"C9/('Gas Curve Summary'!$B$10)*1000" +"D9/('Gas Curve Summary'!$B$11)*1000" +"E9/('Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'Gas Curve Summary'!$B$13*1000" +"$I9/'Gas Curve Summary'!$B$14*1000" +"$K9/'Gas Curve Summary'!$B$15*1000" +"$L9/'Gas Curve Summary'!$B$16*1000" +"$M9/'Gas Curve Summary'!$B$17*1000" +"$N9/'Gas Curve Summary'!$B$18*1000" +"$P9/'Gas Curve Summary'!$B$19*1000" +"$Q9/'Gas Curve Summary'!$B$20*1000" +"$R9/'Gas Curve Summary'!$B$21*1000" +"$T9/'Gas Curve Summary'!$B$22*1000" +"$U9/'Gas Curve Summary'!$B$23*1000" +"$V9/'Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"+'Power Desk Daily Price'!A6" +"+'Power Desk Daily Price'!AC8" +"+'Power Desk Daily Price'!A27" +"+'Power Desk Daily Price'!AC28" +"+'OP.Power Desk Daily Price'!A8" +"+'OP.Power Desk Daily Price'!A27" +"PrReportDate" +"+'Power Price'!A6" +"B7" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,4)" +"AVERAGE(B9:G9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,3)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,5)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,6)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,2)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,7)" +"IF(ISNUMBER(VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE)),VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE),0)" +"B9-B47" +"'Power Price'!A46" +"PrReportDate" +"+'Power Price'!A6" +"WORKDAY(A2, 1, Holidays)" +"B7+1" +"B7" +"#REF!" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,4)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,3)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,5)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,9)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,6)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,2)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,7)" +"VLOOKUP(Z$8,'Off Peak Curve Sum'!$A$7:$AG$54,7)+14.75" +"IF(ISNUMBER(VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE)),VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE),0)" +"IF(ISNUMBER(VLOOKUP(AK$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE)),VLOOKUP(AK$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE),"""")" +"B9-B47" +"'Power Price'!A46" +"+'Power Price'!A6" +"'Power Price'!C66" +"+'Power Price'!A67" +"'Power Off-Peak Prices'!B66" +"C9" +"+'Power Off-Peak Prices'!AC66" +"+'Power Off-Peak Prices'!A67" +"[4]Curves!$A13" +"[4]Curves!$E13" +"[4]Curves!$B13" +"B7+C7" +"[4]Curves!$J13" +"B7+E7" +"[4]Curves!$K13" +"B7+G7" +"[4]Curves!$G13" +"B7+I7" +"PrReportDate" +"AB8" +"AB7" +"AVERAGE(D9:F9)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$D$6,1,0,7,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$D$6,1,0,7,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$D$6,9,0,24,1))+ 6* 'Off Peak Curve Sum'!$D$38)/30), 'Off Peak Curve Sum'!$D$38,(SUM(OFFSET('Off Peak Curve Sum'!$D$6,9,0,24,1))+ 6* 'Off Peak Curve Sum'!$D$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,4)" +"AVERAGE(D9,E9,F9)" +"AVERAGE(AB9:AM9)" +"AVERAGE(AN9:AY9)" +"AVERAGE(AZ9:EE9)" +"AVERAGE(D9:F9,AB9:EE9)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$C$6,1,0,7,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$C$6,1,0,7,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$C$6,9,0,24,1))+ 6* 'Off Peak Curve Sum'!$C$38)/30), 'Off Peak Curve Sum'!$C$38,(SUM(OFFSET('Off Peak Curve Sum'!$C$6,9,0,24,1))+ 6* 'Off Peak Curve Sum'!$C$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,3)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$E$6,1,0,7,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$E$6,1,0,7,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$E$6,9,0,24,1))+ 6* 'Off Peak Curve Sum'!$E$38)/30), 'Off Peak Curve Sum'!$E$38,(SUM(OFFSET('Off Peak Curve Sum'!$E$6,9,0,24,1))+ 6* 'Off Peak Curve Sum'!$E$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,5)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$I$6,1,0,7,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$I$6,1,0,7,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$I$6,9,0,24,1))+ 6* 'Off Peak Curve Sum'!$I$38)/30), 'Off Peak Curve Sum'!$I$38,(SUM(OFFSET('Off Peak Curve Sum'!$I$6,9,0,24,1))+ 6* 'Off Peak Curve Sum'!$I$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,9)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$F$6,1,0,7,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$F$6,1,0,7,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$F$6,9,0,24,1))+ 6* 'Off Peak Curve Sum'!$F$38)/30), 'Off Peak Curve Sum'!$F$38,(SUM(OFFSET('Off Peak Curve Sum'!$F$6,9,0,24,1))+ 6* 'Off Peak Curve Sum'!$F$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,6)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$B$6,1,0,7,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$B$6,1,0,7,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$B$6,9,0,24,1))+ 6* 'Off Peak Curve Sum'!$B$38)/30), 'Off Peak Curve Sum'!$B$38,(SUM(OFFSET('Off Peak Curve Sum'!$B$6,9,0,24,1))+ 6* 'Off Peak Curve Sum'!$B$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,2)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$G$6,1,0,7,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$G$6,1,0,7,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$G$6,9,0,24,1))+ 6* 'Off Peak Curve Sum'!$G$38)/30), 'Off Peak Curve Sum'!$G$38,(SUM(OFFSET('Off Peak Curve Sum'!$G$6,9,0,24,1))+ 6* 'Off Peak Curve Sum'!$G$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,7)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$R$6,1,0,7,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$R$6,1,0,7,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$R$6,9,0,24,1))+ 6* 'Off Peak Curve Sum'!$R$38)/30), 'Off Peak Curve Sum'!$R$38,(SUM(OFFSET('Off Peak Curve Sum'!$R$6,9,0,24,1))+ 6* 'Off Peak Curve Sum'!$R$38)/30)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$D$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$D$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$D$6,2,0,4,1))+ 0* 'Sat Curve Sum Backup'!$D$9)/4), 'Sat Curve Sum Backup'!$D$9,(SUM(OFFSET('Sat Curve Sum'!$D$6,2,0,4,1))+ 0* 'Sat Curve Sum Backup'!$D$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,4)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$C$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$C$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$C$6,2,0,4,1))+ 0* 'Sat Curve Sum Backup'!$C$9)/4), 'Sat Curve Sum Backup'!$C$9,(SUM(OFFSET('Sat Curve Sum'!$C$6,2,0,4,1))+ 0* 'Sat Curve Sum Backup'!$C$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,3)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$E$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$E$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$E$6,2,0,4,1))+ 0* 'Sat Curve Sum Backup'!$E$9)/4), 'Sat Curve Sum Backup'!$E$9,(SUM(OFFSET('Sat Curve Sum'!$E$6,2,0,4,1))+ 0* 'Sat Curve Sum Backup'!$E$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,5)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$I$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$I$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$I$6,2,0,4,1))+ 0* 'Sat Curve Sum Backup'!$I$9)/4), 'Sat Curve Sum Backup'!$I$9,(SUM(OFFSET('Sat Curve Sum'!$I$6,2,0,4,1))+ 0* 'Sat Curve Sum Backup'!$I$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,9)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$F$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$F$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$F$6,2,0,4,1))+ 0* 'Sat Curve Sum Backup'!$F$9)/4), 'Sat Curve Sum Backup'!$F$9,(SUM(OFFSET('Sat Curve Sum'!$F$6,2,0,4,1))+ 0* 'Sat Curve Sum Backup'!$F$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,6)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$B$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$B$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$B$6,2,0,4,1))+ 0* 'Sat Curve Sum Backup'!$B$9)/4), 'Sat Curve Sum Backup'!$B$9,(SUM(OFFSET('Sat Curve Sum'!$B$6,2,0,4,1))+ 0* 'Sat Curve Sum Backup'!$B$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,2)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$G$6,1,0,1,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$G$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$G$6,2,0,4,1))+ 0* 'Sat Curve Sum Backup'!$G$9)/4), 'Sat Curve Sum Backup'!$G$9,(SUM(OFFSET('Sat Curve Sum'!$G$6,2,0,4,1))+ 0* 'Sat Curve Sum Backup'!$G$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,7)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,18)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$D$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$D$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$D$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$D$9)/5), 'Sun Curve Sum Backup'!$D$9,(SUM(OFFSET('Sun Curve Sum'!$D$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$D$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,4)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$C$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$C$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$C$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$C$9)/5), 'Sun Curve Sum Backup'!$C$9,(SUM(OFFSET('Sun Curve Sum'!$C$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$C$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,3)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$E$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$E$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$E$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$E$9)/5), 'Sun Curve Sum Backup'!$E$9,(SUM(OFFSET('Sun Curve Sum'!$E$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$E$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,5)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$I$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$I$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$I$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$I$9)/5), 'Sun Curve Sum Backup'!$I$9,(SUM(OFFSET('Sun Curve Sum'!$I$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$I$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,9)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$F$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$F$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$F$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$F$9)/5), 'Sun Curve Sum Backup'!$F$9,(SUM(OFFSET('Sun Curve Sum'!$F$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$F$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,6)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$B$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$B$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$B$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$B$9)/5), 'Sun Curve Sum Backup'!$B$9,(SUM(OFFSET('Sun Curve Sum'!$B$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$B$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,2)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$G$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$G$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$G$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$G$9)/5), 'Sun Curve Sum Backup'!$G$9,(SUM(OFFSET('Sun Curve Sum'!$G$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$G$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,7)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$R$6,1,0,1,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$R$6,1,0,1,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$R$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$R$9)/5), 'Sun Curve Sum Backup'!$R$9,(SUM(OFFSET('Sun Curve Sum'!$R$6,2,0,4,1))+ 1* 'Sun Curve Sum Backup'!$R$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,18)" +"W9/AVERAGE('Gas Curve Summary'!$J$13:$J$24)*1000" +"X9/AVERAGE('Gas Curve Summary'!$J$25:$J$36)*1000" +"Y9/AVERAGE('Gas Curve Summary'!$J$37:$J$48)*1000" +"Z9/AVERAGE('Gas Curve Summary'!$J$49:$J$60)*1000" +"AA9/AVERAGE('Gas Curve Summary'!$J$61:$J$120)*1000" +"+'Power Price'!A6" +"P2Sun!K5" +"P2Sun!P5" +"AVERAGE(P2Sun!S5:V5)" +"AVERAGE(P2Sun!Z5:AB5)" +"AVERAGE(P2Sun!AC5:AE5)" +"AVERAGE(P2Sun!AF5:AH5)" +"AVERAGE(P2Sun!W5:AH5)" +"AVERAGE(P2Sun!AI5:AT5)" +"AVERAGE(P2Sun!AU5:BF5)" +"AVERAGE(P2Sun!BG5:BI5,P2Sun!BS5:BU5,P2Sun!CE5:CG5,P2Sun!CQ5:CS5,P2Sun!DC5:DE5,P2Sun!DO5:DQ5,P2Sun!EA5:EC5,P2Sun!EM5:EO5,P2Sun!EY5:FA5,P2Sun!FK5:FM5)" +"AVERAGE(P2Sun!BJ5:BL5,P2Sun!BV5:BX5,P2Sun!CH5:CJ5,P2Sun!CT5:CV5,P2Sun!DF5:DH5,P2Sun!DR5:DT5,P2Sun!ED5:EF5,P2Sun!EP5:ER5,P2Sun!FB5:FD5,P2Sun!FN5:FP5)" +"AVERAGE(P2Sun!BM5:BO5,P2Sun!BY5:CA5,P2Sun!CK5:CM5,P2Sun!CW5:CY5,P2Sun!DI5:DK5,P2Sun!DU5:DW5,P2Sun!EG5:EI5,P2Sun!ES5:EU5,P2Sun!FE5:FG5,P2Sun!FQ5:FS5)" +"AVERAGE(P2Sun!BP5:BR5,P2Sun!CB5:CD5,P2Sun!CN5:CP5,P2Sun!CZ5:DB5,P2Sun!DL5:DN5,P2Sun!DX5:DZ5,P2Sun!EJ5:EL5,P2Sun!EV5:EX5,P2Sun!FH5:FJ5,P2Sun!FT5:FV5)" +"AVERAGE(P2Sun!BG5:FV5)" +"P2Sun!K7" +"P2Sun!P7" +"AVERAGE(P2Sun!S7:V7)" +"AVERAGE(P2Sun!Z7:AB7)" +"AVERAGE(P2Sun!AC7:AE7)" +"AVERAGE(P2Sun!AF7:AH7)" +"AVERAGE(P2Sun!W7:AH7)" +"AVERAGE(P2Sun!AI7:AT7)" +"AVERAGE(P2Sun!AU7:BF7)" +"AVERAGE(P2Sun!BG7:BI7,P2Sun!BS7:BU7,P2Sun!CE7:CG7,P2Sun!CQ7:CS7,P2Sun!DC7:DE7,P2Sun!DO7:DQ7,P2Sun!EA7:EC7,P2Sun!EM7:EO7,P2Sun!EY7:FA7,P2Sun!FK7:FM7)" +"AVERAGE(P2Sun!BJ7:BL7,P2Sun!BV7:BX7,P2Sun!CH7:CJ7,P2Sun!CT7:CV7,P2Sun!DF7:DH7,P2Sun!DR7:DT7,P2Sun!ED7:EF7,P2Sun!EP7:ER7,P2Sun!FB7:FD7,P2Sun!FN7:FP7)" +"AVERAGE(P2Sun!BM7:BO7,P2Sun!BY7:CA7,P2Sun!CK7:CM7,P2Sun!CW7:CY7,P2Sun!DI7:DK7,P2Sun!DU7:DW7,P2Sun!EG7:EI7,P2Sun!ES7:EU7,P2Sun!FE7:FG7,P2Sun!FQ7:FS7)" +"AVERAGE(P2Sun!BP7:BR7,P2Sun!CB7:CD7,P2Sun!CN7:CP7,P2Sun!CZ7:DB7,P2Sun!DL7:DN7,P2Sun!DX7:DZ7,P2Sun!EJ7:EL7,P2Sun!EV7:EX7,P2Sun!FH7:FJ7,P2Sun!FT7:FV7)" +"AVERAGE(P2Sun!BG7:FV7)" +"P2Sun!K9" +"P2Sun!P9" +"AVERAGE(P2Sun!S9:V9)" +"AVERAGE(P2Sun!Z9:AB9)" +"AVERAGE(P2Sun!AC9:AE9)" +"AVERAGE(P2Sun!AF9:AH9)" +"AVERAGE(P2Sun!W9:AH9)" +"AVERAGE(P2Sun!AI9:AT9)" +"AVERAGE(P2Sun!AU9:BF9)" +"AVERAGE(P2Sun!BG9:BI9,P2Sun!BS9:BU9,P2Sun!CE9:CG9,P2Sun!CQ9:CS9,P2Sun!DC9:DE9,P2Sun!DO9:DQ9,P2Sun!EA9:EC9,P2Sun!EM9:EO9,P2Sun!EY9:FA9,P2Sun!FK9:FM9)" +"AVERAGE(P2Sun!BJ9:BL9,P2Sun!BV9:BX9,P2Sun!CH9:CJ9,P2Sun!CT9:CV9,P2Sun!DF9:DH9,P2Sun!DR9:DT9,P2Sun!ED9:EF9,P2Sun!EP9:ER9,P2Sun!FB9:FD9,P2Sun!FN9:FP9)" +"AVERAGE(P2Sun!BM9:BO9,P2Sun!BY9:CA9,P2Sun!CK9:CM9,P2Sun!CW9:CY9,P2Sun!DI9:DK9,P2Sun!DU9:DW9,P2Sun!EG9:EI9,P2Sun!ES9:EU9,P2Sun!FE9:FG9,P2Sun!FQ9:FS9)" +"AVERAGE(P2Sun!BP9:BR9,P2Sun!CB9:CD9,P2Sun!CN9:CP9,P2Sun!CZ9:DB9,P2Sun!DL9:DN9,P2Sun!DX9:DZ9,P2Sun!EJ9:EL9,P2Sun!EV9:EX9,P2Sun!FH9:FJ9,P2Sun!FT9:FV9)" +"AVERAGE(P2Sun!BG9:FV9)" +"P2Sun!K11" +"P2Sun!P11" +"AVERAGE(P2Sun!S11:V11)" +"AVERAGE(P2Sun!Z11:AB11)" +"AVERAGE(P2Sun!AC11:AE11)" +"AVERAGE(P2Sun!AF11:AH11)" +"AVERAGE(P2Sun!W11:AH11)" +"AVERAGE(P2Sun!AI11:AT11)" +"AVERAGE(P2Sun!AU11:BF11)" +"AVERAGE(P2Sun!BG11:BI11,P2Sun!BS11:BU11,P2Sun!CE11:CG11,P2Sun!CQ11:CS11,P2Sun!DC11:DE11,P2Sun!DO11:DQ11,P2Sun!EA11:EC11,P2Sun!EM11:EO11,P2Sun!EY11:FA11,P2Sun!FK11:FM11)" +"AVERAGE(P2Sun!BJ11:BL11,P2Sun!BV11:BX11,P2Sun!CH11:CJ11,P2Sun!CT11:CV11,P2Sun!DF11:DH11,P2Sun!DR11:DT11,P2Sun!ED11:EF11,P2Sun!EP11:ER11,P2Sun!FB11:FD11,P2Sun!FN11:FP11)" +"AVERAGE(P2Sun!BM11:BO11,P2Sun!BY11:CA11,P2Sun!CK11:CM11,P2Sun!CW11:CY11,P2Sun!DI11:DK11,P2Sun!DU11:DW11,P2Sun!EG11:EI11,P2Sun!ES11:EU11,P2Sun!FE11:FG11,P2Sun!FQ11:FS11)" +"AVERAGE(P2Sun!BP11:BR11,P2Sun!CB11:CD11,P2Sun!CN11:CP11,P2Sun!CZ11:DB11,P2Sun!DL11:DN11,P2Sun!DX11:DZ11,P2Sun!EJ11:EL11,P2Sun!EV11:EX11,P2Sun!FH11:FJ11,P2Sun!FT11:FV11)" +"AVERAGE(P2Sun!BG11:FV11)" +"P2Sun!K13" +"P2Sun!P13" +"AVERAGE(P2Sun!S13:V13)" +"AVERAGE(P2Sun!Z13:AB13)" +"AVERAGE(P2Sun!AC13:AE13)" +"AVERAGE(P2Sun!AF13:AH13)" +"AVERAGE(P2Sun!W13:AH13)" +"AVERAGE(P2Sun!AI13:AT13)" +"AVERAGE(P2Sun!AU13:BF13)" +"AVERAGE(P2Sun!BG13:BI13,P2Sun!BS13:BU13,P2Sun!CE13:CG13,P2Sun!CQ13:CS13,P2Sun!DC13:DE13,P2Sun!DO13:DQ13,P2Sun!EA13:EC13,P2Sun!EM13:EO13,P2Sun!EY13:FA13,P2Sun!FK13:FM13)" +"AVERAGE(P2Sun!BJ13:BL13,P2Sun!BV13:BX13,P2Sun!CH13:CJ13,P2Sun!CT13:CV13,P2Sun!DF13:DH13,P2Sun!DR13:DT13,P2Sun!ED13:EF13,P2Sun!EP13:ER13,P2Sun!FB13:FD13,P2Sun!FN13:FP13)" +"AVERAGE(P2Sun!BM13:BO13,P2Sun!BY13:CA13,P2Sun!CK13:CM13,P2Sun!CW13:CY13,P2Sun!DI13:DK13,P2Sun!DU13:DW13,P2Sun!EG13:EI13,P2Sun!ES13:EU13,P2Sun!FE13:FG13,P2Sun!FQ13:FS13)" +"AVERAGE(P2Sun!BP13:BR13,P2Sun!CB13:CD13,P2Sun!CN13:CP13,P2Sun!CZ13:DB13,P2Sun!DL13:DN13,P2Sun!DX13:DZ13,P2Sun!EJ13:EL13,P2Sun!EV13:EX13,P2Sun!FH13:FJ13,P2Sun!FT13:FV13)" +"AVERAGE(P2Sun!BG13:FV13)" +"P2Sun!K15" +"P2Sun!P15" +"AVERAGE(P2Sun!S15:V15)" +"AVERAGE(P2Sun!Z15:AB15)" +"AVERAGE(P2Sun!AC15:AE15)" +"AVERAGE(P2Sun!AF15:AH15)" +"AVERAGE(P2Sun!W15:AH15)" +"AVERAGE(P2Sun!AI15:AT15)" +"AVERAGE(P2Sun!AU15:BF15)" +"AVERAGE(P2Sun!BG15:BI15,P2Sun!BS15:BU15,P2Sun!CE15:CG15,P2Sun!CQ15:CS15,P2Sun!DC15:DE15,P2Sun!DO15:DQ15,P2Sun!EA15:EC15,P2Sun!EM15:EO15,P2Sun!EY15:FA15,P2Sun!FK15:FM15)" +"AVERAGE(P2Sun!BJ15:BL15,P2Sun!BV15:BX15,P2Sun!CH15:CJ15,P2Sun!CT15:CV15,P2Sun!DF15:DH15,P2Sun!DR15:DT15,P2Sun!ED15:EF15,P2Sun!EP15:ER15,P2Sun!FB15:FD15,P2Sun!FN15:FP15)" +"AVERAGE(P2Sun!BM15:BO15,P2Sun!BY15:CA15,P2Sun!CK15:CM15,P2Sun!CW15:CY15,P2Sun!DI15:DK15,P2Sun!DU15:DW15,P2Sun!EG15:EI15,P2Sun!ES15:EU15,P2Sun!FE15:FG15,P2Sun!FQ15:FS15)" +"AVERAGE(P2Sun!BP15:BR15,P2Sun!CB15:CD15,P2Sun!CN15:CP15,P2Sun!CZ15:DB15,P2Sun!DL15:DN15,P2Sun!DX15:DZ15,P2Sun!EJ15:EL15,P2Sun!EV15:EX15,P2Sun!FH15:FJ15,P2Sun!FT15:FV15)" +"AVERAGE(P2Sun!BG15:FV15)" +"P2Sun!K17" +"P2Sun!P17" +"AVERAGE(P2Sun!S17:V17)" +"AVERAGE(P2Sun!Z17:AB17)" +"AVERAGE(P2Sun!AC17:AE17)" +"AVERAGE(P2Sun!AF17:AH17)" +"AVERAGE(P2Sun!W17:AH17)" +"AVERAGE(P2Sun!AI17:AT17)" +"AVERAGE(P2Sun!AU17:BF17)" +"AVERAGE(P2Sun!BG17:BI17,P2Sun!BS17:BU17,P2Sun!CE17:CG17,P2Sun!CQ17:CS17,P2Sun!DC17:DE17,P2Sun!DO17:DQ17,P2Sun!EA17:EC17,P2Sun!EM17:EO17,P2Sun!EY17:FA17,P2Sun!FK17:FM17)" +"AVERAGE(P2Sun!BJ17:BL17,P2Sun!BV17:BX17,P2Sun!CH17:CJ17,P2Sun!CT17:CV17,P2Sun!DF17:DH17,P2Sun!DR17:DT17,P2Sun!ED17:EF17,P2Sun!EP17:ER17,P2Sun!FB17:FD17,P2Sun!FN17:FP17)" +"AVERAGE(P2Sun!BM17:BO17,P2Sun!BY17:CA17,P2Sun!CK17:CM17,P2Sun!CW17:CY17,P2Sun!DI17:DK17,P2Sun!DU17:DW17,P2Sun!EG17:EI17,P2Sun!ES17:EU17,P2Sun!FE17:FG17,P2Sun!FQ17:FS17)" +"AVERAGE(P2Sun!BP17:BR17,P2Sun!CB17:CD17,P2Sun!CN17:CP17,P2Sun!CZ17:DB17,P2Sun!DL17:DN17,P2Sun!DX17:DZ17,P2Sun!EJ17:EL17,P2Sun!EV17:EX17,P2Sun!FH17:FJ17,P2Sun!FT17:FV17)" +"AVERAGE(P2Sun!BG17:FV17)" +"C4-C27" +"A1-1" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E4:BF4)" +"TRANSPOSE('P2'!E6:BF6)" +"TRANSPOSE('P2'!E8:BF8)" +"TRANSPOSE('P2'!E12:GZ12)" +"TRANSPOSE('P2'!E14:BF14)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K4:V4)/12" +"SUM('P2'!K6:V6)/12" +"SUM('P2'!K8:V8)/12" +"SUM('P2'!K12:V12)/12" +"SUM('P2'!K14:V14)/12" +"SUM('P2'!W4:AH4)/12" +"SUM('P2'!W6:AH6)/12" +"SUM('P2'!W8:AH8)/12" +"SUM('P2'!W12:AH12)/12" +"SUM('P2'!W14:AH14)/12" +"SUM('P2'!AI4:AT4)/12" +"SUM('P2'!AI6:AT6)/12" +"SUM('P2'!AI8:AT8)/12" +"SUM('P2'!AI12:AT12)/12" +"SUM('P2'!AI14:AT14)/12" +"SUM('P2'!AU4:BF4)/12" +"SUM('P2'!AU6:BF6)/12" +"SUM('P2'!AU8:BF8)/12" +"SUM('P2'!AU12:BF12)/12" +"SUM('P2'!AU14:BF14)/12" +"SUM('P2'!BG4:BR4)/12" +"SUM('P2'!BG6:BR6)/12" +"SUM('P2'!BG8:BR8)/12" +"SUM('P2'!BG12:BR12)/12" +"SUM('P2'!BG14:BR14)/12" +"SUM('P2'!BS4:CD4)/12" +"SUM('P2'!BS6:CD6)/12" +"SUM('P2'!BS8:CD8)/12" +"SUM('P2'!BS12:CD12)/12" +"SUM('P2'!BS14:CD14)/12" +"SUM('P2'!CE4:CP4)/12" +"SUM('P2'!CE6:CP6)/12" +"SUM('P2'!CE8:CP8)/12" +"SUM('P2'!CE12:CP12)/12" +"SUM('P2'!CE14:CP14)/12" +"SUM('P2'!CQ4:DB4)/12" +"SUM('P2'!CQ6:DB6)/12" +"SUM('P2'!CQ8:DB8)/12" +"SUM('P2'!CQ12:DB12)/12" +"SUM('P2'!CQ14:DB14)/12" +"SUM('P2'!DC4:DN4)/12" +"SUM('P2'!DC6:DN6)/12" +"SUM('P2'!DC8:DN8)/12" +"SUM('P2'!DC12:DN12)/12" +"SUM('P2'!DC14:DN14)/12" +"SUM('P2'!DO4:DZ4)/12" +"SUM('P2'!DO6:DZ6)/12" +"SUM('P2'!DO8:DZ8)/12" +"SUM('P2'!DO12:DZ12)/12" +"SUM('P2'!DO14:DZ14)/12" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E5:BF5)" +"TRANSPOSE('P2'!E7:BF7)" +"TRANSPOSE('P2'!E9:BF9)" +"TRANSPOSE('P2'!E13:GZ13)" +"TRANSPOSE('P2'!E15:BF15)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K5:V5)/12" +"SUM('P2'!K7:V7)/12" +"SUM('P2'!K9:V9)/12" +"SUM('P2'!K13:V13)/12" +"SUM('P2'!K15:V15)/12" +"SUM('P2'!W5:AH5)/12" +"SUM('P2'!W7:AH7)/12" +"SUM('P2'!W9:AH9)/12" +"SUM('P2'!W13:AH13)/12" +"SUM('P2'!W15:AH15)/12" +"SUM('P2'!AI5:AT5)/12" +"SUM('P2'!AI7:AT7)/12" +"SUM('P2'!AI9:AT9)/12" +"SUM('P2'!AI13:AT13)/12" +"SUM('P2'!AI15:AT15)/12" +"SUM('P2'!AU5:BF5)/12" +"SUM('P2'!AU7:BF7)/12" +"SUM('P2'!AU9:BF9)/12" +"SUM('P2'!AU13:BF13)/12" +"SUM('P2'!AU15:BF15)/12" +"SUM('P2'!BG5:BR5)/12" +"SUM('P2'!BG7:BR7)/12" +"SUM('P2'!BG9:BR9)/12" +"SUM('P2'!BG13:BR13)/12" +"SUM('P2'!BG15:BR15)/12" +"SUM('P2'!BS5:CD5)/12" +"SUM('P2'!BS7:CD7)/12" +"SUM('P2'!BS9:CD9)/12" +"SUM('P2'!BS13:CD13)/12" +"SUM('P2'!BS15:CD15)/12" +"SUM('P2'!CE5:CP5)/12" +"SUM('P2'!CE7:CP7)/12" +"SUM('P2'!CE9:CP9)/12" +"SUM('P2'!CE13:CP13)/12" +"SUM('P2'!CE15:CP15)/12" +"SUM('P2'!CQ5:DB5)/12" +"SUM('P2'!CQ7:DB7)/12" +"SUM('P2'!CQ9:DB9)/12" +"SUM('P2'!CQ13:DB13)/12" +"SUM('P2'!CQ15:DB15)/12" +"SUM('P2'!DC5:DN5)/12" +"SUM('P2'!DC7:DN7)/12" +"SUM('P2'!DC9:DN9)/12" +"SUM('P2'!DC13:DN13)/12" +"SUM('P2'!DC15:DN15)/12" +"SUM('P2'!DO5:DZ5)/12" +"SUM('P2'!DO7:DZ7)/12" +"SUM('P2'!DO9:DZ9)/12" +"SUM('P2'!DO13:DZ13)/12" +"SUM('P2'!DO15:DZ15)/12" +"[5]Tregion!$A7" +"[5]Tregion!$C7" +"[6]Tregion!$C7" +"[7]Tregion!$C7" +"[8]Tregion!$C7" +"[9]Tregion!$C7" +"[10]Tbasis!$D6" +"[11]Tregion!$C7" +"[12]Tregion!$C7" +"[4]Curves!$A13" +"[4]Curves!$E13" +"AR7+0.1" +"AM7+AN7" +"[4]Curves!$J13" +"AM7+AP7" +"[4]Curves!$K13" +"AM7+AR7" +"[4]Curves!$G13" +"AM7+AT7" +"AR12" +"[5]Tregion!$A7" +"[5]Tregion!$G7" +"[6]Tregion!$G7" +"[7]Tregion!$G7" +"[8]Tregion!$G7" +"[9]Tregion!$G7" +"[10]Tbasis!$E6" +"[11]Tregion!$G7" +"[12]Tregion!$G7" +"[4]Curves!$A13" +"[4]Curves!$E13" +"[4]Curves!$J13" +"AO7+0.1" +"[4]Curves!$K13" +"[4]Curves!$G13" +"AO12" +"[5]Tregion!$J7" +"[5]Tregion!$P7" +"[6]Tregion!$P7" +"[7]Tregion!$P7" +"[8]Tregion!$P7" +"[9]Tregion!$P7" +"[11]Tregion!$P7" +"[12]Tregion!$P7" +"A7" +"[5]Tregion!$J7" +"[5]Tregion!$L7" +"[6]Tregion!$L7" +"[7]Tregion!$L7" +"[8]Tregion!$L7" +"[9]Tregion!$L7" +"[11]Tregion!$L7" +"[12]Tregion!$L7" +"crvDate" +"'P2'!K4" +"'P2'!P4" +"AVERAGE('P2'!S4:V4)" +"'P2'!W4" +"AVERAGE('P2'!Z4:AB4)" +"AVERAGE('P2'!AC4:AE4)" +"AVERAGE('P2'!AF4:AH4)" +"AVERAGE('P2'!W4:AH4)" +"AVERAGE('P2'!AI4:AT4)" +"AVERAGE('P2'!AU4:BF4)" +"AVERAGE('P2'!BG4:BI4,'P2'!BS4:BU4,'P2'!CE4:CG4,'P2'!CQ4:CS4,'P2'!DC4:DE4,'P2'!DO4:DQ4,'P2'!EA4:EC4,'P2'!EM4:EO4,'P2'!EY4:FA4,'P2'!FK4:FM4)" +"AVERAGE('P2'!BJ4:BL4,'P2'!BV4:BX4,'P2'!CH4:CJ4,'P2'!CT4:CV4,'P2'!DF4:DH4,'P2'!DR4:DT4,'P2'!ED4:EF4,'P2'!EP4:ER4,'P2'!FB4:FD4,'P2'!FN4:FP4)" +"AVERAGE('P2'!BM4:BO4,'P2'!BY4:CA4,'P2'!CK4:CM4,'P2'!CW4:CY4,'P2'!DI4:DK4,'P2'!DU4:DW4,'P2'!EG4:EI4,'P2'!ES4:EU4,'P2'!FE4:FG4,'P2'!FQ4:FS4)" +"AVERAGE('P2'!BP4:BR4,'P2'!CB4:CD4,'P2'!CN4:CP4,'P2'!CZ4:DB4,'P2'!DL4:DN4,'P2'!DX4:DZ4,'P2'!EJ4:EL4,'P2'!EV4:EX4,'P2'!FH4:FJ4,'P2'!FT4:FV4)" +"AVERAGE('P2'!BG4:FV4)" +"'P2'!K6" +"'P2'!P6" +"AVERAGE('P2'!S6:V6)" +"'P2'!W6" +"AVERAGE('P2'!Z6:AB6)" +"AVERAGE('P2'!AC6:AE6)" +"AVERAGE('P2'!AF6:AH6)" +"AVERAGE('P2'!W6:AH6)" +"AVERAGE('P2'!AI6:AT6)" +"AVERAGE('P2'!AU6:BF6)" +"AVERAGE('P2'!BG6:BI6,'P2'!BS6:BU6,'P2'!CE6:CG6,'P2'!CQ6:CS6,'P2'!DC6:DE6,'P2'!DO6:DQ6,'P2'!EA6:EC6,'P2'!EM6:EO6,'P2'!EY6:FA6,'P2'!FK6:FM6)" +"AVERAGE('P2'!BJ6:BL6,'P2'!BV6:BX6,'P2'!CH6:CJ6,'P2'!CT6:CV6,'P2'!DF6:DH6,'P2'!DR6:DT6,'P2'!ED6:EF6,'P2'!EP6:ER6,'P2'!FB6:FD6,'P2'!FN6:FP6)" +"AVERAGE('P2'!BM6:BO6,'P2'!BY6:CA6,'P2'!CK6:CM6,'P2'!CW6:CY6,'P2'!DI6:DK6,'P2'!DU6:DW6,'P2'!EG6:EI6,'P2'!ES6:EU6,'P2'!FE6:FG6,'P2'!FQ6:FS6)" +"AVERAGE('P2'!BP6:BR6,'P2'!CB6:CD6,'P2'!CN6:CP6,'P2'!CZ6:DB6,'P2'!DL6:DN6,'P2'!DX6:DZ6,'P2'!EJ6:EL6,'P2'!EV6:EX6,'P2'!FH6:FJ6,'P2'!FT6:FV6)" +"AVERAGE('P2'!BG6:FV6)" +"'P2'!K8" +"'P2'!P8" +"AVERAGE('P2'!S8:V8)" +"'P2'!W8" +"AVERAGE('P2'!Z8:AB8)" +"AVERAGE('P2'!AC8:AE8)" +"AVERAGE('P2'!AF8:AH8)" +"AVERAGE('P2'!W8:AH8)" +"AVERAGE('P2'!AI8:AT8)" +"AVERAGE('P2'!AU8:BF8)" +"AVERAGE('P2'!BG8:BI8,'P2'!BS8:BU8,'P2'!CE8:CG8,'P2'!CQ8:CS8,'P2'!DC8:DE8,'P2'!DO8:DQ8,'P2'!EA8:EC8,'P2'!EM8:EO8,'P2'!EY8:FA8,'P2'!FK8:FM8)" +"AVERAGE('P2'!BJ8:BL8,'P2'!BV8:BX8,'P2'!CH8:CJ8,'P2'!CT8:CV8,'P2'!DF8:DH8,'P2'!DR8:DT8,'P2'!ED8:EF8,'P2'!EP8:ER8,'P2'!FB8:FD8,'P2'!FN8:FP8)" +"AVERAGE('P2'!BM8:BO8,'P2'!BY8:CA8,'P2'!CK8:CM8,'P2'!CW8:CY8,'P2'!DI8:DK8,'P2'!DU8:DW8,'P2'!EG8:EI8,'P2'!ES8:EU8,'P2'!FE8:FG8,'P2'!FQ8:FS8)" +"AVERAGE('P2'!BP8:BR8,'P2'!CB8:CD8,'P2'!CN8:CP8,'P2'!CZ8:DB8,'P2'!DL8:DN8,'P2'!DX8:DZ8,'P2'!EJ8:EL8,'P2'!EV8:EX8,'P2'!FH8:FJ8,'P2'!FT8:FV8)" +"AVERAGE('P2'!BG8:FV8)" +"'P2'!K10" +"'P2'!P10" +"AVERAGE('P2'!S10:V10)" +"'P2'!W10" +"AVERAGE('P2'!Z10:AB10)" +"AVERAGE('P2'!AC10:AE10)" +"AVERAGE('P2'!AF10:AH10)" +"AVERAGE('P2'!W10:AH10)" +"AVERAGE('P2'!AI10:AT10)" +"AVERAGE('P2'!AU10:BF10)" +"AVERAGE('P2'!BG10:BI10,'P2'!BS10:BU10,'P2'!CE10:CG10,'P2'!CQ10:CS10,'P2'!DC10:DE10,'P2'!DO10:DQ10,'P2'!EA10:EC10,'P2'!EM10:EO10,'P2'!EY10:FA10,'P2'!FK10:FM10)" +"AVERAGE('P2'!BJ10:BL10,'P2'!BV10:BX10,'P2'!CH10:CJ10,'P2'!CT10:CV10,'P2'!DF10:DH10,'P2'!DR10:DT10,'P2'!ED10:EF10,'P2'!EP10:ER10,'P2'!FB10:FD10,'P2'!FN10:FP10)" +"AVERAGE('P2'!BM10:BO10,'P2'!BY10:CA10,'P2'!CK10:CM10,'P2'!CW10:CY10,'P2'!DI10:DK10,'P2'!DU10:DW10,'P2'!EG10:EI10,'P2'!ES10:EU10,'P2'!FE10:FG10,'P2'!FQ10:FS10)" +"AVERAGE('P2'!BP10:BR10,'P2'!CB10:CD10,'P2'!CN10:CP10,'P2'!CZ10:DB10,'P2'!DL10:DN10,'P2'!DX10:DZ10,'P2'!EJ10:EL10,'P2'!EV10:EX10,'P2'!FH10:FJ10,'P2'!FT10:FV10)" +"AVERAGE('P2'!BG10:FV10)" +"'P2'!K12" +"'P2'!P12" +"AVERAGE('P2'!S12:V12)" +"'P2'!W12" +"AVERAGE('P2'!Z12:AB12)" +"AVERAGE('P2'!AC12:AE12)" +"AVERAGE('P2'!AF12:AH12)" +"AVERAGE('P2'!W12:AH12)" +"AVERAGE('P2'!AI12:AT12)" +"AVERAGE('P2'!AU12:BF12)" +"AVERAGE('P2'!BG12:BI12,'P2'!BS12:BU12,'P2'!CE12:CG12,'P2'!CQ12:CS12,'P2'!DC12:DE12,'P2'!DO12:DQ12,'P2'!EA12:EC12,'P2'!EM12:EO12,'P2'!EY12:FA12,'P2'!FK12:FM12)" +"AVERAGE('P2'!BJ12:BL12,'P2'!BV12:BX12,'P2'!CH12:CJ12,'P2'!CT12:CV12,'P2'!DF12:DH12,'P2'!DR12:DT12,'P2'!ED12:EF12,'P2'!EP12:ER12,'P2'!FB12:FD12,'P2'!FN12:FP12)" +"AVERAGE('P2'!BM12:BO12,'P2'!BY12:CA12,'P2'!CK12:CM12,'P2'!CW12:CY12,'P2'!DI12:DK12,'P2'!DU12:DW12,'P2'!EG12:EI12,'P2'!ES12:EU12,'P2'!FE12:FG12,'P2'!FQ12:FS12)" +"AVERAGE('P2'!BP12:BR12,'P2'!CB12:CD12,'P2'!CN12:CP12,'P2'!CZ12:DB12,'P2'!DL12:DN12,'P2'!DX12:DZ12,'P2'!EJ12:EL12,'P2'!EV12:EX12,'P2'!FH12:FJ12,'P2'!FT12:FV12)" +"AVERAGE('P2'!BG12:FV12)" +"'P2'!K14" +"'P2'!P14" +"AVERAGE('P2'!S14:V14)" +"'P2'!W14" +"AVERAGE('P2'!Z14:AB14)" +"AVERAGE('P2'!AC14:AE14)" +"AVERAGE('P2'!AF14:AH14)" +"AVERAGE('P2'!W14:AH14)" +"AVERAGE('P2'!AI14:AT14)" +"AVERAGE('P2'!AU14:BF14)" +"AVERAGE('P2'!BG14:BI14,'P2'!BS14:BU14,'P2'!CE14:CG14,'P2'!CQ14:CS14,'P2'!DC14:DE14,'P2'!DO14:DQ14,'P2'!EA14:EC14,'P2'!EM14:EO14,'P2'!EY14:FA14,'P2'!FK14:FM14)" +"AVERAGE('P2'!BJ14:BL14,'P2'!BV14:BX14,'P2'!CH14:CJ14,'P2'!CT14:CV14,'P2'!DF14:DH14,'P2'!DR14:DT14,'P2'!ED14:EF14,'P2'!EP14:ER14,'P2'!FB14:FD14,'P2'!FN14:FP14)" +"AVERAGE('P2'!BM14:BO14,'P2'!BY14:CA14,'P2'!CK14:CM14,'P2'!CW14:CY14,'P2'!DI14:DK14,'P2'!DU14:DW14,'P2'!EG14:EI14,'P2'!ES14:EU14,'P2'!FE14:FG14,'P2'!FQ14:FS14)" +"AVERAGE('P2'!BP14:BR14,'P2'!CB14:CD14,'P2'!CN14:CP14,'P2'!CZ14:DB14,'P2'!DL14:DN14,'P2'!DX14:DZ14,'P2'!EJ14:EL14,'P2'!EV14:EX14,'P2'!FH14:FJ14,'P2'!FT14:FV14)" +"AVERAGE('P2'!BG14:FV14)" +"'P2'!K16" +"'P2'!P16" +"AVERAGE('P2'!S16:V16)" +"'P2'!W16" +"AVERAGE('P2'!Z16:AB16)" +"AVERAGE('P2'!AC16:AE16)" +"AVERAGE('P2'!AF16:AH16)" +"AVERAGE('P2'!W16:AH16)" +"AVERAGE('P2'!AI16:AT16)" +"AVERAGE('P2'!AU16:BF16)" +"AVERAGE('P2'!BG16:BI16,'P2'!BS16:BU16,'P2'!CE16:CG16,'P2'!CQ16:CS16,'P2'!DC16:DE16,'P2'!DO16:DQ16,'P2'!EA16:EC16,'P2'!EM16:EO16,'P2'!EY16:FA16,'P2'!FK16:FM16)" +"AVERAGE('P2'!BJ16:BL16,'P2'!BV16:BX16,'P2'!CH16:CJ16,'P2'!CT16:CV16,'P2'!DF16:DH16,'P2'!DR16:DT16,'P2'!ED16:EF16,'P2'!EP16:ER16,'P2'!FB16:FD16,'P2'!FN16:FP16)" +"AVERAGE('P2'!BM16:BO16,'P2'!BY16:CA16,'P2'!CK16:CM16,'P2'!CW16:CY16,'P2'!DI16:DK16,'P2'!DU16:DW16,'P2'!EG16:EI16,'P2'!ES16:EU16,'P2'!FE16:FG16,'P2'!FQ16:FS16)" +"AVERAGE('P2'!BP16:BR16,'P2'!CB16:CD16,'P2'!CN16:CP16,'P2'!CZ16:DB16,'P2'!DL16:DN16,'P2'!DX16:DZ16,'P2'!EJ16:EL16,'P2'!EV16:EX16,'P2'!FH16:FJ16,'P2'!FT16:FV16)" +"AVERAGE('P2'!BG16:FV16)" +"C4-C26" +"crvDate-2" +"'Power West Price Peak'!A2" +"'P2'!K5" +"'P2'!P5" +"AVERAGE('P2'!S5:V5)" +"AVERAGE('P2'!Z5:AB5)" +"AVERAGE('P2'!AC5:AE5)" +"AVERAGE('P2'!AF5:AH5)" +"AVERAGE('P2'!W5:AH5)" +"AVERAGE('P2'!AI5:AT5)" +"AVERAGE('P2'!AU5:BF5)" +"AVERAGE('P2'!BG5:BI5,'P2'!BS5:BU5,'P2'!CE5:CG5,'P2'!CQ5:CS5,'P2'!DC5:DE5,'P2'!DO5:DQ5,'P2'!EA5:EC5,'P2'!EM5:EO5,'P2'!EY5:FA5,'P2'!FK5:FM5)" +"AVERAGE('P2'!BJ5:BL5,'P2'!BV5:BX5,'P2'!CH5:CJ5,'P2'!CT5:CV5,'P2'!DF5:DH5,'P2'!DR5:DT5,'P2'!ED5:EF5,'P2'!EP5:ER5,'P2'!FB5:FD5,'P2'!FN5:FP5)" +"AVERAGE('P2'!BM5:BO5,'P2'!BY5:CA5,'P2'!CK5:CM5,'P2'!CW5:CY5,'P2'!DI5:DK5,'P2'!DU5:DW5,'P2'!EG5:EI5,'P2'!ES5:EU5,'P2'!FE5:FG5,'P2'!FQ5:FS5)" +"AVERAGE('P2'!BP5:BR5,'P2'!CB5:CD5,'P2'!CN5:CP5,'P2'!CZ5:DB5,'P2'!DL5:DN5,'P2'!DX5:DZ5,'P2'!EJ5:EL5,'P2'!EV5:EX5,'P2'!FH5:FJ5,'P2'!FT5:FV5)" +"AVERAGE('P2'!BG5:FV5)" +"'P2'!K7" +"'P2'!P7" +"AVERAGE('P2'!S7:V7)" +"AVERAGE('P2'!Z7:AB7)" +"AVERAGE('P2'!AC7:AE7)" +"AVERAGE('P2'!AF7:AH7)" +"AVERAGE('P2'!W7:AH7)" +"AVERAGE('P2'!AI7:AT7)" +"AVERAGE('P2'!AU7:BF7)" +"AVERAGE('P2'!BG7:BI7,'P2'!BS7:BU7,'P2'!CE7:CG7,'P2'!CQ7:CS7,'P2'!DC7:DE7,'P2'!DO7:DQ7,'P2'!EA7:EC7,'P2'!EM7:EO7,'P2'!EY7:FA7,'P2'!FK7:FM7)" +"AVERAGE('P2'!BJ7:BL7,'P2'!BV7:BX7,'P2'!CH7:CJ7,'P2'!CT7:CV7,'P2'!DF7:DH7,'P2'!DR7:DT7,'P2'!ED7:EF7,'P2'!EP7:ER7,'P2'!FB7:FD7,'P2'!FN7:FP7)" +"AVERAGE('P2'!BM7:BO7,'P2'!BY7:CA7,'P2'!CK7:CM7,'P2'!CW7:CY7,'P2'!DI7:DK7,'P2'!DU7:DW7,'P2'!EG7:EI7,'P2'!ES7:EU7,'P2'!FE7:FG7,'P2'!FQ7:FS7)" +"AVERAGE('P2'!BP7:BR7,'P2'!CB7:CD7,'P2'!CN7:CP7,'P2'!CZ7:DB7,'P2'!DL7:DN7,'P2'!DX7:DZ7,'P2'!EJ7:EL7,'P2'!EV7:EX7,'P2'!FH7:FJ7,'P2'!FT7:FV7)" +"AVERAGE('P2'!BG7:FV7)" +"'P2'!K9" +"'P2'!P9" +"AVERAGE('P2'!S9:V9)" +"AVERAGE('P2'!Z9:AB9)" +"AVERAGE('P2'!AC9:AE9)" +"AVERAGE('P2'!AF9:AH9)" +"AVERAGE('P2'!W9:AH9)" +"AVERAGE('P2'!AI9:AT9)" +"AVERAGE('P2'!AU9:BF9)" +"AVERAGE('P2'!BG9:BI9,'P2'!BS9:BU9,'P2'!CE9:CG9,'P2'!CQ9:CS9,'P2'!DC9:DE9,'P2'!DO9:DQ9,'P2'!EA9:EC9,'P2'!EM9:EO9,'P2'!EY9:FA9,'P2'!FK9:FM9)" +"AVERAGE('P2'!BJ9:BL9,'P2'!BV9:BX9,'P2'!CH9:CJ9,'P2'!CT9:CV9,'P2'!DF9:DH9,'P2'!DR9:DT9,'P2'!ED9:EF9,'P2'!EP9:ER9,'P2'!FB9:FD9,'P2'!FN9:FP9)" +"AVERAGE('P2'!BM9:BO9,'P2'!BY9:CA9,'P2'!CK9:CM9,'P2'!CW9:CY9,'P2'!DI9:DK9,'P2'!DU9:DW9,'P2'!EG9:EI9,'P2'!ES9:EU9,'P2'!FE9:FG9,'P2'!FQ9:FS9)" +"AVERAGE('P2'!BP9:BR9,'P2'!CB9:CD9,'P2'!CN9:CP9,'P2'!CZ9:DB9,'P2'!DL9:DN9,'P2'!DX9:DZ9,'P2'!EJ9:EL9,'P2'!EV9:EX9,'P2'!FH9:FJ9,'P2'!FT9:FV9)" +"AVERAGE('P2'!BG9:FV9)" +"'P2'!K11" +"'P2'!P11" +"AVERAGE('P2'!S11:V11)" +"AVERAGE('P2'!Z11:AB11)" +"AVERAGE('P2'!AC11:AE11)" +"AVERAGE('P2'!AF11:AH11)" +"AVERAGE('P2'!W11:AH11)" +"AVERAGE('P2'!AI11:AT11)" +"AVERAGE('P2'!AU11:BF11)" +"AVERAGE('P2'!BG11:BI11,'P2'!BS11:BU11,'P2'!CE11:CG11,'P2'!CQ11:CS11,'P2'!DC11:DE11,'P2'!DO11:DQ11,'P2'!EA11:EC11,'P2'!EM11:EO11,'P2'!EY11:FA11,'P2'!FK11:FM11)" +"AVERAGE('P2'!BJ11:BL11,'P2'!BV11:BX11,'P2'!CH11:CJ11,'P2'!CT11:CV11,'P2'!DF11:DH11,'P2'!DR11:DT11,'P2'!ED11:EF11,'P2'!EP11:ER11,'P2'!FB11:FD11,'P2'!FN11:FP11)" +"AVERAGE('P2'!BM11:BO11,'P2'!BY11:CA11,'P2'!CK11:CM11,'P2'!CW11:CY11,'P2'!DI11:DK11,'P2'!DU11:DW11,'P2'!EG11:EI11,'P2'!ES11:EU11,'P2'!FE11:FG11,'P2'!FQ11:FS11)" +"AVERAGE('P2'!BP11:BR11,'P2'!CB11:CD11,'P2'!CN11:CP11,'P2'!CZ11:DB11,'P2'!DL11:DN11,'P2'!DX11:DZ11,'P2'!EJ11:EL11,'P2'!EV11:EX11,'P2'!FH11:FJ11,'P2'!FT11:FV11)" +"AVERAGE('P2'!BG11:FV11)" +"'P2'!K13" +"'P2'!P13" +"AVERAGE('P2'!S13:V13)" +"AVERAGE('P2'!Z13:AB13)" +"AVERAGE('P2'!AC13:AE13)" +"AVERAGE('P2'!AF13:AH13)" +"AVERAGE('P2'!W13:AH13)" +"AVERAGE('P2'!AI13:AT13)" +"AVERAGE('P2'!AU13:BF13)" +"AVERAGE('P2'!BG13:BI13,'P2'!BS13:BU13,'P2'!CE13:CG13,'P2'!CQ13:CS13,'P2'!DC13:DE13,'P2'!DO13:DQ13,'P2'!EA13:EC13,'P2'!EM13:EO13,'P2'!EY13:FA13,'P2'!FK13:FM13)" +"AVERAGE('P2'!BJ13:BL13,'P2'!BV13:BX13,'P2'!CH13:CJ13,'P2'!CT13:CV13,'P2'!DF13:DH13,'P2'!DR13:DT13,'P2'!ED13:EF13,'P2'!EP13:ER13,'P2'!FB13:FD13,'P2'!FN13:FP13)" +"AVERAGE('P2'!BM13:BO13,'P2'!BY13:CA13,'P2'!CK13:CM13,'P2'!CW13:CY13,'P2'!DI13:DK13,'P2'!DU13:DW13,'P2'!EG13:EI13,'P2'!ES13:EU13,'P2'!FE13:FG13,'P2'!FQ13:FS13)" +"AVERAGE('P2'!BP13:BR13,'P2'!CB13:CD13,'P2'!CN13:CP13,'P2'!CZ13:DB13,'P2'!DL13:DN13,'P2'!DX13:DZ13,'P2'!EJ13:EL13,'P2'!EV13:EX13,'P2'!FH13:FJ13,'P2'!FT13:FV13)" +"AVERAGE('P2'!BG13:FV13)" +"'P2'!K15" +"'P2'!P15" +"AVERAGE('P2'!S15:V15)" +"AVERAGE('P2'!Z15:AB15)" +"AVERAGE('P2'!AC15:AE15)" +"AVERAGE('P2'!AF15:AH15)" +"AVERAGE('P2'!W15:AH15)" +"AVERAGE('P2'!AI15:AT15)" +"AVERAGE('P2'!AU15:BF15)" +"AVERAGE('P2'!BG15:BI15,'P2'!BS15:BU15,'P2'!CE15:CG15,'P2'!CQ15:CS15,'P2'!DC15:DE15,'P2'!DO15:DQ15,'P2'!EA15:EC15,'P2'!EM15:EO15,'P2'!EY15:FA15,'P2'!FK15:FM15)" +"AVERAGE('P2'!BJ15:BL15,'P2'!BV15:BX15,'P2'!CH15:CJ15,'P2'!CT15:CV15,'P2'!DF15:DH15,'P2'!DR15:DT15,'P2'!ED15:EF15,'P2'!EP15:ER15,'P2'!FB15:FD15,'P2'!FN15:FP15)" +"AVERAGE('P2'!BM15:BO15,'P2'!BY15:CA15,'P2'!CK15:CM15,'P2'!CW15:CY15,'P2'!DI15:DK15,'P2'!DU15:DW15,'P2'!EG15:EI15,'P2'!ES15:EU15,'P2'!FE15:FG15,'P2'!FQ15:FS15)" +"AVERAGE('P2'!BP15:BR15,'P2'!CB15:CD15,'P2'!CN15:CP15,'P2'!CZ15:DB15,'P2'!DL15:DN15,'P2'!DX15:DZ15,'P2'!EJ15:EL15,'P2'!EV15:EX15,'P2'!FH15:FJ15,'P2'!FT15:FV15)" +"AVERAGE('P2'!BG15:FV15)" +"'P2'!K17" +"'P2'!P17" +"AVERAGE('P2'!S17:V17)" +"AVERAGE('P2'!Z17:AB17)" +"AVERAGE('P2'!AC17:AE17)" +"AVERAGE('P2'!AF17:AH17)" +"AVERAGE('P2'!W17:AH17)" +"AVERAGE('P2'!AI17:AT17)" +"AVERAGE('P2'!AU17:BF17)" +"AVERAGE('P2'!BG17:BI17,'P2'!BS17:BU17,'P2'!CE17:CG17,'P2'!CQ17:CS17,'P2'!DC17:DE17,'P2'!DO17:DQ17,'P2'!EA17:EC17,'P2'!EM17:EO17,'P2'!EY17:FA17,'P2'!FK17:FM17)" +"AVERAGE('P2'!BJ17:BL17,'P2'!BV17:BX17,'P2'!CH17:CJ17,'P2'!CT17:CV17,'P2'!DF17:DH17,'P2'!DR17:DT17,'P2'!ED17:EF17,'P2'!EP17:ER17,'P2'!FB17:FD17,'P2'!FN17:FP17)" +"AVERAGE('P2'!BM17:BO17,'P2'!BY17:CA17,'P2'!CK17:CM17,'P2'!CW17:CY17,'P2'!DI17:DK17,'P2'!DU17:DW17,'P2'!EG17:EI17,'P2'!ES17:EU17,'P2'!FE17:FG17,'P2'!FQ17:FS17)" +"AVERAGE('P2'!BP17:BR17,'P2'!CB17:CD17,'P2'!CN17:CP17,'P2'!CZ17:DB17,'P2'!DL17:DN17,'P2'!DX17:DZ17,'P2'!EJ17:EL17,'P2'!EV17:EX17,'P2'!FH17:FJ17,'P2'!FT17:FV17)" +"AVERAGE('P2'!BG17:FV17)" +"C4-C27" +"A2-2" +"R31-R15" +"R29-R26" +"('P2'!Q5+'P2'!Q21*Q$2)/(Q$2+1)" +"('P2'!Q7+'P2'!Q22*Q$2)/(Q$2+1)" +"('P2'!Q9+'P2'!Q23*Q$2)/(Q$2+1)" +"('P2'!Q11+'P2'!Q24*Q$2)/(Q$2+1)" +"('P2'!Q13+'P2'!Q25*Q$2)/(Q$2+1)" +"('P2'!Q15+'P2'!Q26*Q$2)/(Q$2+1)" +"('P2'!Q17+'P2'!Q27*Q$2)/(Q$2+1)" +"R20-R15" +"10/31" +"PrReportDate" +"WORKDAY(A2, 1, Holidays)" +"WORKDAY(B7, 1, Holidays)" +"B7" +"#REF!" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,4)" +"AVERAGE(B9:B9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,3)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,5)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,6)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,2)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,7)" +"IF(ISNUMBER(VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE)),VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE),0)" +"AVERAGE(B18:D18)" +"IF(ISNUMBER(VLOOKUP(AG$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE)),VLOOKUP(AG$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE),"""")" +"B9-B47" +"'Power Price'!A46" +"CONCATENATE(IF(MONTH(crvDate)<10,CONCATENATE(0,MONTH(crvDate)),MONTH(crvDate)),DAY(crvDate),YEAR(crvDate),""WestPrice.xls"")" +"WORKDAY(Top!C3, -1, Holidays)" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$D$6,5,0,21,1))*21+ 4* 'Curve Summary Backup'!$D$38)/25), 'Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('Curve Summary'!$D$6,5,0,21,1))*21+ 4* 'Curve Summary Backup'!$D$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$54,4)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AG9" +"AI9" +"AM9" +"AVERAGE(T9:V9)" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$C$6,5,0,21,1))*21+ 4* 'Curve Summary Backup'!$C$38)/25), 'Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('Curve Summary'!$C$6,5,0,21,1))*21+ 4* 'Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$55,3)" +"VLOOKUP(AG$7,'Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$E$6,5,0,21,1))*21+ 4* 'Curve Summary Backup'!$E$38)/25), 'Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('Curve Summary'!$E$6,5,0,21,1))*21+ 4* 'Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$55,5)" +"VLOOKUP(AG$7,'Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$I$6,5,0,21,1))*21+ 4* 'Curve Summary Backup'!$I$38)/25), 'Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('Curve Summary'!$I$6,5,0,21,1))*21+ 4* 'Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$55,9)" +"VLOOKUP(AG$7,'Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$F$6,5,0,21,1))*21+ 4* 'Curve Summary Backup'!$F$38)/25), 'Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('Curve Summary'!$F$6,5,0,21,1))*21+ 4* 'Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$59,6)" +"VLOOKUP(AG$7,'Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$B$6,5,0,21,1))*21+ 4* 'Curve Summary Backup'!$B$38)/25), 'Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('Curve Summary'!$B$6,5,0,21,1))*21+ 4* 'Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$59,2)" +"VLOOKUP(AG$7,'Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary'!$G$6,5,0,21,1))*21+ 4* 'Curve Summary Backup'!$G$38)/25), 'Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('Curve Summary'!$G$6,5,0,21,1))*21+ 4* 'Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(E$7,'Curve Summary'!$A$7:$AG$58,7)" +"VLOOKUP(AG$7,'Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('Curve Summary ALBERTA'!$R$6,4,0,17,1))*17+ 4* 'Curve Summary Backup'!$R$38)/21), 'Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('Curve Summary ALBERTA'!$R$6,4,0,17,1))*17+ 4* 'Curve Summary Backup'!$R$38)/21)" +"VLOOKUP(E$7,'Curve Summary ALBERTA'!$A$7:$AG$63,18)" +"VLOOKUP(AG$7,'Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY(Top!C3, -1, Holidays)" +"C8" +"C9/('Gas Curve Summary'!$B$10)*1000" +"D9/('Gas Curve Summary'!$B$11)*1000" +"E9/('Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'Gas Curve Summary'!$B$13*1000" +"$I9/'Gas Curve Summary'!$B$14*1000" +"$K9/'Gas Curve Summary'!$B$15*1000" +"$L9/'Gas Curve Summary'!$B$16*1000" +"$M9/'Gas Curve Summary'!$B$17*1000" +"$N9/'Gas Curve Summary'!$B$18*1000" +"$P9/'Gas Curve Summary'!$B$19*1000" +"$Q9/'Gas Curve Summary'!$B$20*1000" +"$R9/'Gas Curve Summary'!$B$21*1000" +"$T9/'Gas Curve Summary'!$B$22*1000" +"$U9/'Gas Curve Summary'!$B$23*1000" +"$V9/'Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"PrReportDate" +"+'Power Price'!A6" +"AG8" +"AI8" +"AM8" +"AP8" +"AG7" +"(1*'Off Peak Detail'!D9)+(0*'Off Peak Detail'!D47)" +"(0.789473684210526*'Off Peak Detail'!E9)+(0.210526315789474*'Off Peak Detail'!E47)" +"(0.75609756097561*'Off Peak Detail'!F9)+(0.24390243902439*'Off Peak Detail'!F47)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AVERAGE(T9:V9)" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"(0.794871794871795*'Off Peak Detail'!AB9)+(0.205128205128205*'Off Peak Detail'!AB47)" +"(0.777777777777778*'Off Peak Detail'!AC9)+(0.222222222222222*'Off Peak Detail'!AC47)" +"(0.75609756097561*'Off Peak Detail'!AD9)+(0.24390243902439*'Off Peak Detail'!AD47)" +"(0.789473684210526*'Off Peak Detail'!AE9)+(0.210526315789474*'Off Peak Detail'!AE47)" +"(0.75*'Off Peak Detail'!AG9)+(0.25*'Off Peak Detail'!AG47)" +"(0.743589743589744*'Off Peak Detail'!BA9)+(0.256410256410256*'Off Peak Detail'!BA47)" +"(0.783783783783784*'Off Peak Detail'!CW9)+(0.216216216216216*'Off Peak Detail'!CW47)" +"(1*'Off Peak Detail'!D18)+(0*'Off Peak Detail'!D37)+(0*'Off Peak Detail'!D56)" +"(0.652173913043478*'Off Peak Detail'!E18)+(0.173913043478261*'Off Peak Detail'!E37)+(0.173913043478261*'Off Peak Detail'!E56)" +"(0.607843137254902*'Off Peak Detail'!F18)+(0.196078431372549*'Off Peak Detail'!F37)+(0.196078431372549*'Off Peak Detail'!F56)" +"(0.659574468085106*'Off Peak Detail'!AB18)+(0.170212765957447*'Off Peak Detail'!AB37)+(0.170212765957447*'Off Peak Detail'!AB56)" +"(0.636363636363636*'Off Peak Detail'!AC18)+(0.181818181818182*'Off Peak Detail'!AC37)+(0.181818181818182*'Off Peak Detail'!AC56)" +"(0.607843137254902*'Off Peak Detail'!AD18)+(0.196078431372549*'Off Peak Detail'!AD37)+(0.196078431372549*'Off Peak Detail'!AD56)" +"(0.652173913043478*'Off Peak Detail'!AE18)+(0.173913043478261*'Off Peak Detail'!AE37)+(0.173913043478261*'Off Peak Detail'!AE56)" +"(0.6*'Off Peak Detail'!AG18)+(0.2*'Off Peak Detail'!AG37)+(0.2*'Off Peak Detail'!AG56)" +"(0.63265306122449*'Off Peak Detail'!AI18)+(0.204081632653061*'Off Peak Detail'!AI37)+(0.163265306122449*'Off Peak Detail'!AI56)" +"(0.625*'Off Peak Detail'!AJ18)+(0.166666666666667*'Off Peak Detail'!AJ37)+(0.208333333333333*'Off Peak Detail'!AJ56)" +"(0.625*'Off Peak Detail'!AL18)+(0.208333333333333*'Off Peak Detail'!AL37)+(0.166666666666667*'Off Peak Detail'!AL56)" +"(0.63265306122449*'Off Peak Detail'!AM18)+(0.163265306122449*'Off Peak Detail'!AM37)+(0.204081632653061*'Off Peak Detail'!AM56)" +"(0.617021276595745*'Off Peak Detail'!BA18)+(0.170212765957447*'Off Peak Detail'!BA37)+(0.212765957446809*'Off Peak Detail'!BA56)" +"(0.644444444444444*'Off Peak Detail'!CW18)+(0.177777777777778*'Off Peak Detail'!CW37)+(0.177777777777778*'Off Peak Detail'!CW56)" +"C9-C47" +"AG9*AG$5" +"WORKDAY(A2, -1, HOLIDAYS)" +"C8" +"C9/('Gas Curve Summary'!$B$10)*1000" +"D9/('Gas Curve Summary'!$B$11)*1000" +"E9/('Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'Gas Curve Summary'!$B$13*1000" +"$I9/'Gas Curve Summary'!$B$14*1000" +"$K9/'Gas Curve Summary'!$B$15*1000" +"$L9/'Gas Curve Summary'!$B$16*1000" +"$M9/'Gas Curve Summary'!$B$17*1000" +"$N9/'Gas Curve Summary'!$B$18*1000" +"$P9/'Gas Curve Summary'!$B$19*1000" +"$Q9/'Gas Curve Summary'!$B$20*1000" +"$R9/'Gas Curve Summary'!$B$21*1000" +"$T9/'Gas Curve Summary'!$B$22*1000" +"$U9/'Gas Curve Summary'!$B$23*1000" +"$V9/'Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"+'Power Desk Daily Price'!A6" +"+'Power Desk Daily Price'!AC8" +"+'Power Desk Daily Price'!A27" +"+'Power Desk Daily Price'!AC28" +"+'OP.Power Desk Daily Price'!A8" +"+'OP.Power Desk Daily Price'!A27" +"PrReportDate" +"+'Power Price'!A6" +"B7" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,4)" +"AVERAGE(B9:D9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,3)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,5)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,9)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,6)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,2)" +"VLOOKUP(B$8,'Curve Summary'!$A$7:$AG$54,7)" +"IF(ISNUMBER(VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE)),VLOOKUP(B$8,'Curve Summary ALBERTA'!$A$7:$AG$54,18,FALSE),0)" +"B9-B47" +"'Power Price'!A46" +"PrReportDate" +"+'Power Price'!A6" +"WORKDAY(A2, 1, Holidays)" +"B7+1" +"B7" +"#REF!" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,4)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,3)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,5)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,9)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,6)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,2)" +"VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,7)" +"VLOOKUP(Z$8,'Off Peak Curve Sum'!$A$7:$AG$54,7)+14.75" +"IF(ISNUMBER(VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE)),VLOOKUP(B$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE),0)" +"IF(ISNUMBER(VLOOKUP(AK$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE)),VLOOKUP(AK$8,'Off Peak Curve Sum'!$A$7:$AG$54,18,FALSE),"""")" +"B9-B47" +"'Power Price'!A46" +"+'Power Price'!A6" +"'Power Price'!C66" +"+'Power Price'!A67" +"'Power Off-Peak Prices'!B66" +"C9" +"+'Power Off-Peak Prices'!AC66" +"+'Power Off-Peak Prices'!A67" +"[4]Curves!$A13" +"[4]Curves!$E13" +"[4]Curves!$B13" +"B7+C7" +"[4]Curves!$J13" +"B7+E7" +"[4]Curves!$K13" +"B7+G7" +"[4]Curves!$G13" +"B7+I7" +"PrReportDate" +"AB8" +"AB7" +"AVERAGE(D9:F9)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$D$6,1,0,3,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$D$6,1,0,3,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$D$6,7,0,26,1))+ 4* 'Off Peak Curve Sum'!$D$38)/30), 'Off Peak Curve Sum'!$D$38,(SUM(OFFSET('Off Peak Curve Sum'!$D$6,7,0,26,1))+ 4* 'Off Peak Curve Sum'!$D$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,4)" +"AVERAGE(D9,E9,F9)" +"AVERAGE(AB9:AM9)" +"AVERAGE(AN9:AY9)" +"AVERAGE(AZ9:EE9)" +"AVERAGE(D9:F9,AB9:EE9)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$C$6,1,0,3,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$C$6,1,0,3,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$C$6,7,0,26,1))+ 4* 'Off Peak Curve Sum'!$C$38)/30), 'Off Peak Curve Sum'!$C$38,(SUM(OFFSET('Off Peak Curve Sum'!$C$6,7,0,26,1))+ 4* 'Off Peak Curve Sum'!$C$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,3)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$E$6,1,0,3,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$E$6,1,0,3,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$E$6,7,0,26,1))+ 4* 'Off Peak Curve Sum'!$E$38)/30), 'Off Peak Curve Sum'!$E$38,(SUM(OFFSET('Off Peak Curve Sum'!$E$6,7,0,26,1))+ 4* 'Off Peak Curve Sum'!$E$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,5)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$I$6,1,0,3,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$I$6,1,0,3,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$I$6,7,0,26,1))+ 4* 'Off Peak Curve Sum'!$I$38)/30), 'Off Peak Curve Sum'!$I$38,(SUM(OFFSET('Off Peak Curve Sum'!$I$6,7,0,26,1))+ 4* 'Off Peak Curve Sum'!$I$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,9)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$F$6,1,0,3,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$F$6,1,0,3,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$F$6,7,0,26,1))+ 4* 'Off Peak Curve Sum'!$F$38)/30), 'Off Peak Curve Sum'!$F$38,(SUM(OFFSET('Off Peak Curve Sum'!$F$6,7,0,26,1))+ 4* 'Off Peak Curve Sum'!$F$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,6)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$B$6,1,0,3,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$B$6,1,0,3,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$B$6,7,0,26,1))+ 4* 'Off Peak Curve Sum'!$B$38)/30), 'Off Peak Curve Sum'!$B$38,(SUM(OFFSET('Off Peak Curve Sum'!$B$6,7,0,26,1))+ 4* 'Off Peak Curve Sum'!$B$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,2)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$G$6,1,0,3,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$G$6,1,0,3,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$G$6,7,0,26,1))+ 4* 'Off Peak Curve Sum'!$G$38)/30), 'Off Peak Curve Sum'!$G$38,(SUM(OFFSET('Off Peak Curve Sum'!$G$6,7,0,26,1))+ 4* 'Off Peak Curve Sum'!$G$38)/30)" +"VLOOKUP(F$7,'Off Peak Curve Sum'!$A$7:$AG$161,7)" +"IF(ISERROR(AVERAGE(OFFSET('Off Peak Curve Sum'!$R$6,1,0,3,1))),0,AVERAGE(OFFSET('Off Peak Curve Sum'!$R$6,1,0,3,1)))" +"IF(ISERROR((SUM(OFFSET('Off Peak Curve Sum'!$R$6,7,0,26,1))+ 4* 'Off Peak Curve Sum'!$R$38)/30), 'Off Peak Curve Sum'!$R$38,(SUM(OFFSET('Off Peak Curve Sum'!$R$6,7,0,26,1))+ 4* 'Off Peak Curve Sum'!$R$38)/30)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$D$6,1,0,0,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$D$6,1,0,0,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$D$6,1,0,4,1))+ 0* 'Sat Curve Sum Backup'!$D$9)/4), 'Sat Curve Sum Backup'!$D$9,(SUM(OFFSET('Sat Curve Sum'!$D$6,1,0,4,1))+ 0* 'Sat Curve Sum Backup'!$D$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,4)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$C$6,1,0,0,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$C$6,1,0,0,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$C$6,1,0,4,1))+ 0* 'Sat Curve Sum Backup'!$C$9)/4), 'Sat Curve Sum Backup'!$C$9,(SUM(OFFSET('Sat Curve Sum'!$C$6,1,0,4,1))+ 0* 'Sat Curve Sum Backup'!$C$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,3)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$E$6,1,0,0,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$E$6,1,0,0,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$E$6,1,0,4,1))+ 0* 'Sat Curve Sum Backup'!$E$9)/4), 'Sat Curve Sum Backup'!$E$9,(SUM(OFFSET('Sat Curve Sum'!$E$6,1,0,4,1))+ 0* 'Sat Curve Sum Backup'!$E$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,5)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$I$6,1,0,0,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$I$6,1,0,0,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$I$6,1,0,4,1))+ 0* 'Sat Curve Sum Backup'!$I$9)/4), 'Sat Curve Sum Backup'!$I$9,(SUM(OFFSET('Sat Curve Sum'!$I$6,1,0,4,1))+ 0* 'Sat Curve Sum Backup'!$I$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,9)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$F$6,1,0,0,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$F$6,1,0,0,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$F$6,1,0,4,1))+ 0* 'Sat Curve Sum Backup'!$F$9)/4), 'Sat Curve Sum Backup'!$F$9,(SUM(OFFSET('Sat Curve Sum'!$F$6,1,0,4,1))+ 0* 'Sat Curve Sum Backup'!$F$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,6)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$B$6,1,0,0,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$B$6,1,0,0,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$B$6,1,0,4,1))+ 0* 'Sat Curve Sum Backup'!$B$9)/4), 'Sat Curve Sum Backup'!$B$9,(SUM(OFFSET('Sat Curve Sum'!$B$6,1,0,4,1))+ 0* 'Sat Curve Sum Backup'!$B$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,2)" +"IF(ISERROR(AVERAGE(OFFSET('Sat Curve Sum'!$G$6,1,0,0,1))),0,AVERAGE(OFFSET('Sat Curve Sum'!$G$6,1,0,0,1)))" +"IF(ISERROR((SUM(OFFSET('Sat Curve Sum'!$G$6,1,0,4,1))+ 0* 'Sat Curve Sum Backup'!$G$9)/4), 'Sat Curve Sum Backup'!$G$9,(SUM(OFFSET('Sat Curve Sum'!$G$6,1,0,4,1))+ 0* 'Sat Curve Sum Backup'!$G$9)/4)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,7)" +"VLOOKUP(F$7,'Sat Curve Sum'!$A$7:$AG$161,18)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$D$6,1,0,0,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$D$6,1,0,0,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$D$6,1,0,5,1))+ 0* 'Sun Curve Sum Backup'!$D$9)/5), 'Sun Curve Sum Backup'!$D$9,(SUM(OFFSET('Sun Curve Sum'!$D$6,1,0,5,1))+ 0* 'Sun Curve Sum Backup'!$D$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,4)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$C$6,1,0,0,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$C$6,1,0,0,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$C$6,1,0,5,1))+ 0* 'Sun Curve Sum Backup'!$C$9)/5), 'Sun Curve Sum Backup'!$C$9,(SUM(OFFSET('Sun Curve Sum'!$C$6,1,0,5,1))+ 0* 'Sun Curve Sum Backup'!$C$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,3)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$E$6,1,0,0,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$E$6,1,0,0,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$E$6,1,0,5,1))+ 0* 'Sun Curve Sum Backup'!$E$9)/5), 'Sun Curve Sum Backup'!$E$9,(SUM(OFFSET('Sun Curve Sum'!$E$6,1,0,5,1))+ 0* 'Sun Curve Sum Backup'!$E$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,5)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$I$6,1,0,0,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$I$6,1,0,0,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$I$6,1,0,5,1))+ 0* 'Sun Curve Sum Backup'!$I$9)/5), 'Sun Curve Sum Backup'!$I$9,(SUM(OFFSET('Sun Curve Sum'!$I$6,1,0,5,1))+ 0* 'Sun Curve Sum Backup'!$I$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,9)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$F$6,1,0,0,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$F$6,1,0,0,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$F$6,1,0,5,1))+ 0* 'Sun Curve Sum Backup'!$F$9)/5), 'Sun Curve Sum Backup'!$F$9,(SUM(OFFSET('Sun Curve Sum'!$F$6,1,0,5,1))+ 0* 'Sun Curve Sum Backup'!$F$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,6)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$B$6,1,0,0,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$B$6,1,0,0,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$B$6,1,0,5,1))+ 0* 'Sun Curve Sum Backup'!$B$9)/5), 'Sun Curve Sum Backup'!$B$9,(SUM(OFFSET('Sun Curve Sum'!$B$6,1,0,5,1))+ 0* 'Sun Curve Sum Backup'!$B$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,2)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$G$6,1,0,0,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$G$6,1,0,0,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$G$6,1,0,5,1))+ 0* 'Sun Curve Sum Backup'!$G$9)/5), 'Sun Curve Sum Backup'!$G$9,(SUM(OFFSET('Sun Curve Sum'!$G$6,1,0,5,1))+ 0* 'Sun Curve Sum Backup'!$G$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,7)" +"IF(ISERROR(AVERAGE(OFFSET('Sun Curve Sum'!$R$6,1,0,0,1))),0,AVERAGE(OFFSET('Sun Curve Sum'!$R$6,1,0,0,1)))" +"IF(ISERROR((SUM(OFFSET('Sun Curve Sum'!$R$6,1,0,5,1))+ 0* 'Sun Curve Sum Backup'!$R$9)/5), 'Sun Curve Sum Backup'!$R$9,(SUM(OFFSET('Sun Curve Sum'!$R$6,1,0,5,1))+ 0* 'Sun Curve Sum Backup'!$R$9)/5)" +"VLOOKUP(F$7,'Sun Curve Sum'!$A$7:$AG$161,18)" +"W9/AVERAGE('Gas Curve Summary'!$J$13:$J$24)*1000" +"X9/AVERAGE('Gas Curve Summary'!$J$25:$J$36)*1000" +"Y9/AVERAGE('Gas Curve Summary'!$J$37:$J$48)*1000" +"Z9/AVERAGE('Gas Curve Summary'!$J$49:$J$60)*1000" +"AA9/AVERAGE('Gas Curve Summary'!$J$61:$J$120)*1000" +"+'Power Price'!A6" +"P2Sun!K5" +"P2Sun!P5" +"AVERAGE(P2Sun!S5:V5)" +"AVERAGE(P2Sun!Z5:AB5)" +"AVERAGE(P2Sun!AC5:AE5)" +"AVERAGE(P2Sun!AF5:AH5)" +"AVERAGE(P2Sun!W5:AH5)" +"AVERAGE(P2Sun!AI5:AT5)" +"AVERAGE(P2Sun!AU5:BF5)" +"AVERAGE(P2Sun!BG5:BI5,P2Sun!BS5:BU5,P2Sun!CE5:CG5,P2Sun!CQ5:CS5,P2Sun!DC5:DE5,P2Sun!DO5:DQ5,P2Sun!EA5:EC5,P2Sun!EM5:EO5,P2Sun!EY5:FA5,P2Sun!FK5:FM5)" +"AVERAGE(P2Sun!BJ5:BL5,P2Sun!BV5:BX5,P2Sun!CH5:CJ5,P2Sun!CT5:CV5,P2Sun!DF5:DH5,P2Sun!DR5:DT5,P2Sun!ED5:EF5,P2Sun!EP5:ER5,P2Sun!FB5:FD5,P2Sun!FN5:FP5)" +"AVERAGE(P2Sun!BM5:BO5,P2Sun!BY5:CA5,P2Sun!CK5:CM5,P2Sun!CW5:CY5,P2Sun!DI5:DK5,P2Sun!DU5:DW5,P2Sun!EG5:EI5,P2Sun!ES5:EU5,P2Sun!FE5:FG5,P2Sun!FQ5:FS5)" +"AVERAGE(P2Sun!BP5:BR5,P2Sun!CB5:CD5,P2Sun!CN5:CP5,P2Sun!CZ5:DB5,P2Sun!DL5:DN5,P2Sun!DX5:DZ5,P2Sun!EJ5:EL5,P2Sun!EV5:EX5,P2Sun!FH5:FJ5,P2Sun!FT5:FV5)" +"AVERAGE(P2Sun!BG5:FV5)" +"P2Sun!K7" +"P2Sun!P7" +"AVERAGE(P2Sun!S7:V7)" +"AVERAGE(P2Sun!Z7:AB7)" +"AVERAGE(P2Sun!AC7:AE7)" +"AVERAGE(P2Sun!AF7:AH7)" +"AVERAGE(P2Sun!W7:AH7)" +"AVERAGE(P2Sun!AI7:AT7)" +"AVERAGE(P2Sun!AU7:BF7)" +"AVERAGE(P2Sun!BG7:BI7,P2Sun!BS7:BU7,P2Sun!CE7:CG7,P2Sun!CQ7:CS7,P2Sun!DC7:DE7,P2Sun!DO7:DQ7,P2Sun!EA7:EC7,P2Sun!EM7:EO7,P2Sun!EY7:FA7,P2Sun!FK7:FM7)" +"AVERAGE(P2Sun!BJ7:BL7,P2Sun!BV7:BX7,P2Sun!CH7:CJ7,P2Sun!CT7:CV7,P2Sun!DF7:DH7,P2Sun!DR7:DT7,P2Sun!ED7:EF7,P2Sun!EP7:ER7,P2Sun!FB7:FD7,P2Sun!FN7:FP7)" +"AVERAGE(P2Sun!BM7:BO7,P2Sun!BY7:CA7,P2Sun!CK7:CM7,P2Sun!CW7:CY7,P2Sun!DI7:DK7,P2Sun!DU7:DW7,P2Sun!EG7:EI7,P2Sun!ES7:EU7,P2Sun!FE7:FG7,P2Sun!FQ7:FS7)" +"AVERAGE(P2Sun!BP7:BR7,P2Sun!CB7:CD7,P2Sun!CN7:CP7,P2Sun!CZ7:DB7,P2Sun!DL7:DN7,P2Sun!DX7:DZ7,P2Sun!EJ7:EL7,P2Sun!EV7:EX7,P2Sun!FH7:FJ7,P2Sun!FT7:FV7)" +"AVERAGE(P2Sun!BG7:FV7)" +"P2Sun!K9" +"P2Sun!P9" +"AVERAGE(P2Sun!S9:V9)" +"AVERAGE(P2Sun!Z9:AB9)" +"AVERAGE(P2Sun!AC9:AE9)" +"AVERAGE(P2Sun!AF9:AH9)" +"AVERAGE(P2Sun!W9:AH9)" +"AVERAGE(P2Sun!AI9:AT9)" +"AVERAGE(P2Sun!AU9:BF9)" +"AVERAGE(P2Sun!BG9:BI9,P2Sun!BS9:BU9,P2Sun!CE9:CG9,P2Sun!CQ9:CS9,P2Sun!DC9:DE9,P2Sun!DO9:DQ9,P2Sun!EA9:EC9,P2Sun!EM9:EO9,P2Sun!EY9:FA9,P2Sun!FK9:FM9)" +"AVERAGE(P2Sun!BJ9:BL9,P2Sun!BV9:BX9,P2Sun!CH9:CJ9,P2Sun!CT9:CV9,P2Sun!DF9:DH9,P2Sun!DR9:DT9,P2Sun!ED9:EF9,P2Sun!EP9:ER9,P2Sun!FB9:FD9,P2Sun!FN9:FP9)" +"AVERAGE(P2Sun!BM9:BO9,P2Sun!BY9:CA9,P2Sun!CK9:CM9,P2Sun!CW9:CY9,P2Sun!DI9:DK9,P2Sun!DU9:DW9,P2Sun!EG9:EI9,P2Sun!ES9:EU9,P2Sun!FE9:FG9,P2Sun!FQ9:FS9)" +"AVERAGE(P2Sun!BP9:BR9,P2Sun!CB9:CD9,P2Sun!CN9:CP9,P2Sun!CZ9:DB9,P2Sun!DL9:DN9,P2Sun!DX9:DZ9,P2Sun!EJ9:EL9,P2Sun!EV9:EX9,P2Sun!FH9:FJ9,P2Sun!FT9:FV9)" +"AVERAGE(P2Sun!BG9:FV9)" +"P2Sun!K11" +"P2Sun!P11" +"AVERAGE(P2Sun!S11:V11)" +"AVERAGE(P2Sun!Z11:AB11)" +"AVERAGE(P2Sun!AC11:AE11)" +"AVERAGE(P2Sun!AF11:AH11)" +"AVERAGE(P2Sun!W11:AH11)" +"AVERAGE(P2Sun!AI11:AT11)" +"AVERAGE(P2Sun!AU11:BF11)" +"AVERAGE(P2Sun!BG11:BI11,P2Sun!BS11:BU11,P2Sun!CE11:CG11,P2Sun!CQ11:CS11,P2Sun!DC11:DE11,P2Sun!DO11:DQ11,P2Sun!EA11:EC11,P2Sun!EM11:EO11,P2Sun!EY11:FA11,P2Sun!FK11:FM11)" +"AVERAGE(P2Sun!BJ11:BL11,P2Sun!BV11:BX11,P2Sun!CH11:CJ11,P2Sun!CT11:CV11,P2Sun!DF11:DH11,P2Sun!DR11:DT11,P2Sun!ED11:EF11,P2Sun!EP11:ER11,P2Sun!FB11:FD11,P2Sun!FN11:FP11)" +"AVERAGE(P2Sun!BM11:BO11,P2Sun!BY11:CA11,P2Sun!CK11:CM11,P2Sun!CW11:CY11,P2Sun!DI11:DK11,P2Sun!DU11:DW11,P2Sun!EG11:EI11,P2Sun!ES11:EU11,P2Sun!FE11:FG11,P2Sun!FQ11:FS11)" +"AVERAGE(P2Sun!BP11:BR11,P2Sun!CB11:CD11,P2Sun!CN11:CP11,P2Sun!CZ11:DB11,P2Sun!DL11:DN11,P2Sun!DX11:DZ11,P2Sun!EJ11:EL11,P2Sun!EV11:EX11,P2Sun!FH11:FJ11,P2Sun!FT11:FV11)" +"AVERAGE(P2Sun!BG11:FV11)" +"P2Sun!K13" +"P2Sun!P13" +"AVERAGE(P2Sun!S13:V13)" +"AVERAGE(P2Sun!Z13:AB13)" +"AVERAGE(P2Sun!AC13:AE13)" +"AVERAGE(P2Sun!AF13:AH13)" +"AVERAGE(P2Sun!W13:AH13)" +"AVERAGE(P2Sun!AI13:AT13)" +"AVERAGE(P2Sun!AU13:BF13)" +"AVERAGE(P2Sun!BG13:BI13,P2Sun!BS13:BU13,P2Sun!CE13:CG13,P2Sun!CQ13:CS13,P2Sun!DC13:DE13,P2Sun!DO13:DQ13,P2Sun!EA13:EC13,P2Sun!EM13:EO13,P2Sun!EY13:FA13,P2Sun!FK13:FM13)" +"AVERAGE(P2Sun!BJ13:BL13,P2Sun!BV13:BX13,P2Sun!CH13:CJ13,P2Sun!CT13:CV13,P2Sun!DF13:DH13,P2Sun!DR13:DT13,P2Sun!ED13:EF13,P2Sun!EP13:ER13,P2Sun!FB13:FD13,P2Sun!FN13:FP13)" +"AVERAGE(P2Sun!BM13:BO13,P2Sun!BY13:CA13,P2Sun!CK13:CM13,P2Sun!CW13:CY13,P2Sun!DI13:DK13,P2Sun!DU13:DW13,P2Sun!EG13:EI13,P2Sun!ES13:EU13,P2Sun!FE13:FG13,P2Sun!FQ13:FS13)" +"AVERAGE(P2Sun!BP13:BR13,P2Sun!CB13:CD13,P2Sun!CN13:CP13,P2Sun!CZ13:DB13,P2Sun!DL13:DN13,P2Sun!DX13:DZ13,P2Sun!EJ13:EL13,P2Sun!EV13:EX13,P2Sun!FH13:FJ13,P2Sun!FT13:FV13)" +"AVERAGE(P2Sun!BG13:FV13)" +"P2Sun!K15" +"P2Sun!P15" +"AVERAGE(P2Sun!S15:V15)" +"AVERAGE(P2Sun!Z15:AB15)" +"AVERAGE(P2Sun!AC15:AE15)" +"AVERAGE(P2Sun!AF15:AH15)" +"AVERAGE(P2Sun!W15:AH15)" +"AVERAGE(P2Sun!AI15:AT15)" +"AVERAGE(P2Sun!AU15:BF15)" +"AVERAGE(P2Sun!BG15:BI15,P2Sun!BS15:BU15,P2Sun!CE15:CG15,P2Sun!CQ15:CS15,P2Sun!DC15:DE15,P2Sun!DO15:DQ15,P2Sun!EA15:EC15,P2Sun!EM15:EO15,P2Sun!EY15:FA15,P2Sun!FK15:FM15)" +"AVERAGE(P2Sun!BJ15:BL15,P2Sun!BV15:BX15,P2Sun!CH15:CJ15,P2Sun!CT15:CV15,P2Sun!DF15:DH15,P2Sun!DR15:DT15,P2Sun!ED15:EF15,P2Sun!EP15:ER15,P2Sun!FB15:FD15,P2Sun!FN15:FP15)" +"AVERAGE(P2Sun!BM15:BO15,P2Sun!BY15:CA15,P2Sun!CK15:CM15,P2Sun!CW15:CY15,P2Sun!DI15:DK15,P2Sun!DU15:DW15,P2Sun!EG15:EI15,P2Sun!ES15:EU15,P2Sun!FE15:FG15,P2Sun!FQ15:FS15)" +"AVERAGE(P2Sun!BP15:BR15,P2Sun!CB15:CD15,P2Sun!CN15:CP15,P2Sun!CZ15:DB15,P2Sun!DL15:DN15,P2Sun!DX15:DZ15,P2Sun!EJ15:EL15,P2Sun!EV15:EX15,P2Sun!FH15:FJ15,P2Sun!FT15:FV15)" +"AVERAGE(P2Sun!BG15:FV15)" +"P2Sun!K17" +"P2Sun!P17" +"AVERAGE(P2Sun!S17:V17)" +"AVERAGE(P2Sun!Z17:AB17)" +"AVERAGE(P2Sun!AC17:AE17)" +"AVERAGE(P2Sun!AF17:AH17)" +"AVERAGE(P2Sun!W17:AH17)" +"AVERAGE(P2Sun!AI17:AT17)" +"AVERAGE(P2Sun!AU17:BF17)" +"AVERAGE(P2Sun!BG17:BI17,P2Sun!BS17:BU17,P2Sun!CE17:CG17,P2Sun!CQ17:CS17,P2Sun!DC17:DE17,P2Sun!DO17:DQ17,P2Sun!EA17:EC17,P2Sun!EM17:EO17,P2Sun!EY17:FA17,P2Sun!FK17:FM17)" +"AVERAGE(P2Sun!BJ17:BL17,P2Sun!BV17:BX17,P2Sun!CH17:CJ17,P2Sun!CT17:CV17,P2Sun!DF17:DH17,P2Sun!DR17:DT17,P2Sun!ED17:EF17,P2Sun!EP17:ER17,P2Sun!FB17:FD17,P2Sun!FN17:FP17)" +"AVERAGE(P2Sun!BM17:BO17,P2Sun!BY17:CA17,P2Sun!CK17:CM17,P2Sun!CW17:CY17,P2Sun!DI17:DK17,P2Sun!DU17:DW17,P2Sun!EG17:EI17,P2Sun!ES17:EU17,P2Sun!FE17:FG17,P2Sun!FQ17:FS17)" +"AVERAGE(P2Sun!BP17:BR17,P2Sun!CB17:CD17,P2Sun!CN17:CP17,P2Sun!CZ17:DB17,P2Sun!DL17:DN17,P2Sun!DX17:DZ17,P2Sun!EJ17:EL17,P2Sun!EV17:EX17,P2Sun!FH17:FJ17,P2Sun!FT17:FV17)" +"AVERAGE(P2Sun!BG17:FV17)" +"C4-C27" +"A1-1" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E4:BF4)" +"TRANSPOSE('P2'!E6:BF6)" +"TRANSPOSE('P2'!E8:BF8)" +"TRANSPOSE('P2'!E12:GZ12)" +"TRANSPOSE('P2'!E14:BF14)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K4:V4)/12" +"SUM('P2'!K6:V6)/12" +"SUM('P2'!K8:V8)/12" +"SUM('P2'!K12:V12)/12" +"SUM('P2'!K14:V14)/12" +"SUM('P2'!W4:AH4)/12" +"SUM('P2'!W6:AH6)/12" +"SUM('P2'!W8:AH8)/12" +"SUM('P2'!W12:AH12)/12" +"SUM('P2'!W14:AH14)/12" +"SUM('P2'!AI4:AT4)/12" +"SUM('P2'!AI6:AT6)/12" +"SUM('P2'!AI8:AT8)/12" +"SUM('P2'!AI12:AT12)/12" +"SUM('P2'!AI14:AT14)/12" +"SUM('P2'!AU4:BF4)/12" +"SUM('P2'!AU6:BF6)/12" +"SUM('P2'!AU8:BF8)/12" +"SUM('P2'!AU12:BF12)/12" +"SUM('P2'!AU14:BF14)/12" +"SUM('P2'!BG4:BR4)/12" +"SUM('P2'!BG6:BR6)/12" +"SUM('P2'!BG8:BR8)/12" +"SUM('P2'!BG12:BR12)/12" +"SUM('P2'!BG14:BR14)/12" +"SUM('P2'!BS4:CD4)/12" +"SUM('P2'!BS6:CD6)/12" +"SUM('P2'!BS8:CD8)/12" +"SUM('P2'!BS12:CD12)/12" +"SUM('P2'!BS14:CD14)/12" +"SUM('P2'!CE4:CP4)/12" +"SUM('P2'!CE6:CP6)/12" +"SUM('P2'!CE8:CP8)/12" +"SUM('P2'!CE12:CP12)/12" +"SUM('P2'!CE14:CP14)/12" +"SUM('P2'!CQ4:DB4)/12" +"SUM('P2'!CQ6:DB6)/12" +"SUM('P2'!CQ8:DB8)/12" +"SUM('P2'!CQ12:DB12)/12" +"SUM('P2'!CQ14:DB14)/12" +"SUM('P2'!DC4:DN4)/12" +"SUM('P2'!DC6:DN6)/12" +"SUM('P2'!DC8:DN8)/12" +"SUM('P2'!DC12:DN12)/12" +"SUM('P2'!DC14:DN14)/12" +"SUM('P2'!DO4:DZ4)/12" +"SUM('P2'!DO6:DZ6)/12" +"SUM('P2'!DO8:DZ8)/12" +"SUM('P2'!DO12:DZ12)/12" +"SUM('P2'!DO14:DZ14)/12" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E5:BF5)" +"TRANSPOSE('P2'!E7:BF7)" +"TRANSPOSE('P2'!E9:BF9)" +"TRANSPOSE('P2'!E13:GZ13)" +"TRANSPOSE('P2'!E15:BF15)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K5:V5)/12" +"SUM('P2'!K7:V7)/12" +"SUM('P2'!K9:V9)/12" +"SUM('P2'!K13:V13)/12" +"SUM('P2'!K15:V15)/12" +"SUM('P2'!W5:AH5)/12" +"SUM('P2'!W7:AH7)/12" +"SUM('P2'!W9:AH9)/12" +"SUM('P2'!W13:AH13)/12" +"SUM('P2'!W15:AH15)/12" +"SUM('P2'!AI5:AT5)/12" +"SUM('P2'!AI7:AT7)/12" +"SUM('P2'!AI9:AT9)/12" +"SUM('P2'!AI13:AT13)/12" +"SUM('P2'!AI15:AT15)/12" +"SUM('P2'!AU5:BF5)/12" +"SUM('P2'!AU7:BF7)/12" +"SUM('P2'!AU9:BF9)/12" +"SUM('P2'!AU13:BF13)/12" +"SUM('P2'!AU15:BF15)/12" +"SUM('P2'!BG5:BR5)/12" +"SUM('P2'!BG7:BR7)/12" +"SUM('P2'!BG9:BR9)/12" +"SUM('P2'!BG13:BR13)/12" +"SUM('P2'!BG15:BR15)/12" +"SUM('P2'!BS5:CD5)/12" +"SUM('P2'!BS7:CD7)/12" +"SUM('P2'!BS9:CD9)/12" +"SUM('P2'!BS13:CD13)/12" +"SUM('P2'!BS15:CD15)/12" +"SUM('P2'!CE5:CP5)/12" +"SUM('P2'!CE7:CP7)/12" +"SUM('P2'!CE9:CP9)/12" +"SUM('P2'!CE13:CP13)/12" +"SUM('P2'!CE15:CP15)/12" +"SUM('P2'!CQ5:DB5)/12" +"SUM('P2'!CQ7:DB7)/12" +"SUM('P2'!CQ9:DB9)/12" +"SUM('P2'!CQ13:DB13)/12" +"SUM('P2'!CQ15:DB15)/12" +"SUM('P2'!DC5:DN5)/12" +"SUM('P2'!DC7:DN7)/12" +"SUM('P2'!DC9:DN9)/12" +"SUM('P2'!DC13:DN13)/12" +"SUM('P2'!DC15:DN15)/12" +"SUM('P2'!DO5:DZ5)/12" +"SUM('P2'!DO7:DZ7)/12" +"SUM('P2'!DO9:DZ9)/12" +"SUM('P2'!DO13:DZ13)/12" +"SUM('P2'!DO15:DZ15)/12" +"[5]Tregion!$A7" +"[5]Tregion!$C7" +"[6]Tregion!$C7" +"[7]Tregion!$C7" +"[8]Tregion!$C7" +"[9]Tregion!$C7" +"[10]Tbasis!$D6" +"[11]Tregion!$C7" +"[12]Tregion!$C7" +"[4]Curves!$A13" +"[4]Curves!$E13" +"AR7+0.1" +"AM7+AN7" +"[4]Curves!$J13" +"AM7+AP7" +"[4]Curves!$K13" +"AM7+AR7" +"[4]Curves!$G13" +"AM7+AT7" +"AR12" +"[5]Tregion!$A7" +"[5]Tregion!$G7" +"[6]Tregion!$G7" +"[7]Tregion!$G7" +"[8]Tregion!$G7" +"[9]Tregion!$G7" +"[10]Tbasis!$E6" +"[11]Tregion!$G7" +"[12]Tregion!$G7" +"[4]Curves!$A13" +"[4]Curves!$E13" +"[4]Curves!$J13" +"AO7+0.1" +"[4]Curves!$K13" +"[4]Curves!$G13" +"AO12" +"[5]Tregion!$J7" +"[5]Tregion!$P7" +"[6]Tregion!$P7" +"[7]Tregion!$P7" +"[8]Tregion!$P7" +"[9]Tregion!$P7" +"[11]Tregion!$P7" +"[12]Tregion!$P7" +"A7" +"[5]Tregion!$J7" +"[5]Tregion!$L7" +"[6]Tregion!$L7" +"[7]Tregion!$L7" +"[8]Tregion!$L7" +"[9]Tregion!$L7" +"[11]Tregion!$L7" +"[12]Tregion!$L7" +"crvDate" +"'P2'!K4" +"'P2'!P4" +"AVERAGE('P2'!S4:V4)" +"'P2'!W4" +"AVERAGE('P2'!Z4:AB4)" +"AVERAGE('P2'!AC4:AE4)" +"AVERAGE('P2'!AF4:AH4)" +"AVERAGE('P2'!W4:AH4)" +"AVERAGE('P2'!AI4:AT4)" +"AVERAGE('P2'!AU4:BF4)" +"AVERAGE('P2'!BG4:BI4,'P2'!BS4:BU4,'P2'!CE4:CG4,'P2'!CQ4:CS4,'P2'!DC4:DE4,'P2'!DO4:DQ4,'P2'!EA4:EC4,'P2'!EM4:EO4,'P2'!EY4:FA4,'P2'!FK4:FM4)" +"AVERAGE('P2'!BJ4:BL4,'P2'!BV4:BX4,'P2'!CH4:CJ4,'P2'!CT4:CV4,'P2'!DF4:DH4,'P2'!DR4:DT4,'P2'!ED4:EF4,'P2'!EP4:ER4,'P2'!FB4:FD4,'P2'!FN4:FP4)" +"AVERAGE('P2'!BM4:BO4,'P2'!BY4:CA4,'P2'!CK4:CM4,'P2'!CW4:CY4,'P2'!DI4:DK4,'P2'!DU4:DW4,'P2'!EG4:EI4,'P2'!ES4:EU4,'P2'!FE4:FG4,'P2'!FQ4:FS4)" +"AVERAGE('P2'!BP4:BR4,'P2'!CB4:CD4,'P2'!CN4:CP4,'P2'!CZ4:DB4,'P2'!DL4:DN4,'P2'!DX4:DZ4,'P2'!EJ4:EL4,'P2'!EV4:EX4,'P2'!FH4:FJ4,'P2'!FT4:FV4)" +"AVERAGE('P2'!BG4:FV4)" +"'P2'!K6" +"'P2'!P6" +"AVERAGE('P2'!S6:V6)" +"'P2'!W6" +"AVERAGE('P2'!Z6:AB6)" +"AVERAGE('P2'!AC6:AE6)" +"AVERAGE('P2'!AF6:AH6)" +"AVERAGE('P2'!W6:AH6)" +"AVERAGE('P2'!AI6:AT6)" +"AVERAGE('P2'!AU6:BF6)" +"AVERAGE('P2'!BG6:BI6,'P2'!BS6:BU6,'P2'!CE6:CG6,'P2'!CQ6:CS6,'P2'!DC6:DE6,'P2'!DO6:DQ6,'P2'!EA6:EC6,'P2'!EM6:EO6,'P2'!EY6:FA6,'P2'!FK6:FM6)" +"AVERAGE('P2'!BJ6:BL6,'P2'!BV6:BX6,'P2'!CH6:CJ6,'P2'!CT6:CV6,'P2'!DF6:DH6,'P2'!DR6:DT6,'P2'!ED6:EF6,'P2'!EP6:ER6,'P2'!FB6:FD6,'P2'!FN6:FP6)" +"AVERAGE('P2'!BM6:BO6,'P2'!BY6:CA6,'P2'!CK6:CM6,'P2'!CW6:CY6,'P2'!DI6:DK6,'P2'!DU6:DW6,'P2'!EG6:EI6,'P2'!ES6:EU6,'P2'!FE6:FG6,'P2'!FQ6:FS6)" +"AVERAGE('P2'!BP6:BR6,'P2'!CB6:CD6,'P2'!CN6:CP6,'P2'!CZ6:DB6,'P2'!DL6:DN6,'P2'!DX6:DZ6,'P2'!EJ6:EL6,'P2'!EV6:EX6,'P2'!FH6:FJ6,'P2'!FT6:FV6)" +"AVERAGE('P2'!BG6:FV6)" +"'P2'!K8" +"'P2'!P8" +"AVERAGE('P2'!S8:V8)" +"'P2'!W8" +"AVERAGE('P2'!Z8:AB8)" +"AVERAGE('P2'!AC8:AE8)" +"AVERAGE('P2'!AF8:AH8)" +"AVERAGE('P2'!W8:AH8)" +"AVERAGE('P2'!AI8:AT8)" +"AVERAGE('P2'!AU8:BF8)" +"AVERAGE('P2'!BG8:BI8,'P2'!BS8:BU8,'P2'!CE8:CG8,'P2'!CQ8:CS8,'P2'!DC8:DE8,'P2'!DO8:DQ8,'P2'!EA8:EC8,'P2'!EM8:EO8,'P2'!EY8:FA8,'P2'!FK8:FM8)" +"AVERAGE('P2'!BJ8:BL8,'P2'!BV8:BX8,'P2'!CH8:CJ8,'P2'!CT8:CV8,'P2'!DF8:DH8,'P2'!DR8:DT8,'P2'!ED8:EF8,'P2'!EP8:ER8,'P2'!FB8:FD8,'P2'!FN8:FP8)" +"AVERAGE('P2'!BM8:BO8,'P2'!BY8:CA8,'P2'!CK8:CM8,'P2'!CW8:CY8,'P2'!DI8:DK8,'P2'!DU8:DW8,'P2'!EG8:EI8,'P2'!ES8:EU8,'P2'!FE8:FG8,'P2'!FQ8:FS8)" +"AVERAGE('P2'!BP8:BR8,'P2'!CB8:CD8,'P2'!CN8:CP8,'P2'!CZ8:DB8,'P2'!DL8:DN8,'P2'!DX8:DZ8,'P2'!EJ8:EL8,'P2'!EV8:EX8,'P2'!FH8:FJ8,'P2'!FT8:FV8)" +"AVERAGE('P2'!BG8:FV8)" +"'P2'!K10" +"'P2'!P10" +"AVERAGE('P2'!S10:V10)" +"'P2'!W10" +"AVERAGE('P2'!Z10:AB10)" +"AVERAGE('P2'!AC10:AE10)" +"AVERAGE('P2'!AF10:AH10)" +"AVERAGE('P2'!W10:AH10)" +"AVERAGE('P2'!AI10:AT10)" +"AVERAGE('P2'!AU10:BF10)" +"AVERAGE('P2'!BG10:BI10,'P2'!BS10:BU10,'P2'!CE10:CG10,'P2'!CQ10:CS10,'P2'!DC10:DE10,'P2'!DO10:DQ10,'P2'!EA10:EC10,'P2'!EM10:EO10,'P2'!EY10:FA10,'P2'!FK10:FM10)" +"AVERAGE('P2'!BJ10:BL10,'P2'!BV10:BX10,'P2'!CH10:CJ10,'P2'!CT10:CV10,'P2'!DF10:DH10,'P2'!DR10:DT10,'P2'!ED10:EF10,'P2'!EP10:ER10,'P2'!FB10:FD10,'P2'!FN10:FP10)" +"AVERAGE('P2'!BM10:BO10,'P2'!BY10:CA10,'P2'!CK10:CM10,'P2'!CW10:CY10,'P2'!DI10:DK10,'P2'!DU10:DW10,'P2'!EG10:EI10,'P2'!ES10:EU10,'P2'!FE10:FG10,'P2'!FQ10:FS10)" +"AVERAGE('P2'!BP10:BR10,'P2'!CB10:CD10,'P2'!CN10:CP10,'P2'!CZ10:DB10,'P2'!DL10:DN10,'P2'!DX10:DZ10,'P2'!EJ10:EL10,'P2'!EV10:EX10,'P2'!FH10:FJ10,'P2'!FT10:FV10)" +"AVERAGE('P2'!BG10:FV10)" +"'P2'!K12" +"'P2'!P12" +"AVERAGE('P2'!S12:V12)" +"'P2'!W12" +"AVERAGE('P2'!Z12:AB12)" +"AVERAGE('P2'!AC12:AE12)" +"AVERAGE('P2'!AF12:AH12)" +"AVERAGE('P2'!W12:AH12)" +"AVERAGE('P2'!AI12:AT12)" +"AVERAGE('P2'!AU12:BF12)" +"AVERAGE('P2'!BG12:BI12,'P2'!BS12:BU12,'P2'!CE12:CG12,'P2'!CQ12:CS12,'P2'!DC12:DE12,'P2'!DO12:DQ12,'P2'!EA12:EC12,'P2'!EM12:EO12,'P2'!EY12:FA12,'P2'!FK12:FM12)" +"AVERAGE('P2'!BJ12:BL12,'P2'!BV12:BX12,'P2'!CH12:CJ12,'P2'!CT12:CV12,'P2'!DF12:DH12,'P2'!DR12:DT12,'P2'!ED12:EF12,'P2'!EP12:ER12,'P2'!FB12:FD12,'P2'!FN12:FP12)" +"AVERAGE('P2'!BM12:BO12,'P2'!BY12:CA12,'P2'!CK12:CM12,'P2'!CW12:CY12,'P2'!DI12:DK12,'P2'!DU12:DW12,'P2'!EG12:EI12,'P2'!ES12:EU12,'P2'!FE12:FG12,'P2'!FQ12:FS12)" +"AVERAGE('P2'!BP12:BR12,'P2'!CB12:CD12,'P2'!CN12:CP12,'P2'!CZ12:DB12,'P2'!DL12:DN12,'P2'!DX12:DZ12,'P2'!EJ12:EL12,'P2'!EV12:EX12,'P2'!FH12:FJ12,'P2'!FT12:FV12)" +"AVERAGE('P2'!BG12:FV12)" +"'P2'!K14" +"'P2'!P14" +"AVERAGE('P2'!S14:V14)" +"'P2'!W14" +"AVERAGE('P2'!Z14:AB14)" +"AVERAGE('P2'!AC14:AE14)" +"AVERAGE('P2'!AF14:AH14)" +"AVERAGE('P2'!W14:AH14)" +"AVERAGE('P2'!AI14:AT14)" +"AVERAGE('P2'!AU14:BF14)" +"AVERAGE('P2'!BG14:BI14,'P2'!BS14:BU14,'P2'!CE14:CG14,'P2'!CQ14:CS14,'P2'!DC14:DE14,'P2'!DO14:DQ14,'P2'!EA14:EC14,'P2'!EM14:EO14,'P2'!EY14:FA14,'P2'!FK14:FM14)" +"AVERAGE('P2'!BJ14:BL14,'P2'!BV14:BX14,'P2'!CH14:CJ14,'P2'!CT14:CV14,'P2'!DF14:DH14,'P2'!DR14:DT14,'P2'!ED14:EF14,'P2'!EP14:ER14,'P2'!FB14:FD14,'P2'!FN14:FP14)" +"AVERAGE('P2'!BM14:BO14,'P2'!BY14:CA14,'P2'!CK14:CM14,'P2'!CW14:CY14,'P2'!DI14:DK14,'P2'!DU14:DW14,'P2'!EG14:EI14,'P2'!ES14:EU14,'P2'!FE14:FG14,'P2'!FQ14:FS14)" +"AVERAGE('P2'!BP14:BR14,'P2'!CB14:CD14,'P2'!CN14:CP14,'P2'!CZ14:DB14,'P2'!DL14:DN14,'P2'!DX14:DZ14,'P2'!EJ14:EL14,'P2'!EV14:EX14,'P2'!FH14:FJ14,'P2'!FT14:FV14)" +"AVERAGE('P2'!BG14:FV14)" +"'P2'!K16" +"'P2'!P16" +"AVERAGE('P2'!S16:V16)" +"'P2'!W16" +"AVERAGE('P2'!Z16:AB16)" +"AVERAGE('P2'!AC16:AE16)" +"AVERAGE('P2'!AF16:AH16)" +"AVERAGE('P2'!W16:AH16)" +"AVERAGE('P2'!AI16:AT16)" +"AVERAGE('P2'!AU16:BF16)" +"AVERAGE('P2'!BG16:BI16,'P2'!BS16:BU16,'P2'!CE16:CG16,'P2'!CQ16:CS16,'P2'!DC16:DE16,'P2'!DO16:DQ16,'P2'!EA16:EC16,'P2'!EM16:EO16,'P2'!EY16:FA16,'P2'!FK16:FM16)" +"AVERAGE('P2'!BJ16:BL16,'P2'!BV16:BX16,'P2'!CH16:CJ16,'P2'!CT16:CV16,'P2'!DF16:DH16,'P2'!DR16:DT16,'P2'!ED16:EF16,'P2'!EP16:ER16,'P2'!FB16:FD16,'P2'!FN16:FP16)" +"AVERAGE('P2'!BM16:BO16,'P2'!BY16:CA16,'P2'!CK16:CM16,'P2'!CW16:CY16,'P2'!DI16:DK16,'P2'!DU16:DW16,'P2'!EG16:EI16,'P2'!ES16:EU16,'P2'!FE16:FG16,'P2'!FQ16:FS16)" +"AVERAGE('P2'!BP16:BR16,'P2'!CB16:CD16,'P2'!CN16:CP16,'P2'!CZ16:DB16,'P2'!DL16:DN16,'P2'!DX16:DZ16,'P2'!EJ16:EL16,'P2'!EV16:EX16,'P2'!FH16:FJ16,'P2'!FT16:FV16)" +"AVERAGE('P2'!BG16:FV16)" +"C4-C26" +"crvDate-2" +"'Power West Price Peak'!A2" +"'P2'!K5" +"'P2'!P5" +"AVERAGE('P2'!S5:V5)" +"AVERAGE('P2'!Z5:AB5)" +"AVERAGE('P2'!AC5:AE5)" +"AVERAGE('P2'!AF5:AH5)" +"AVERAGE('P2'!W5:AH5)" +"AVERAGE('P2'!AI5:AT5)" +"AVERAGE('P2'!AU5:BF5)" +"AVERAGE('P2'!BG5:BI5,'P2'!BS5:BU5,'P2'!CE5:CG5,'P2'!CQ5:CS5,'P2'!DC5:DE5,'P2'!DO5:DQ5,'P2'!EA5:EC5,'P2'!EM5:EO5,'P2'!EY5:FA5,'P2'!FK5:FM5)" +"AVERAGE('P2'!BJ5:BL5,'P2'!BV5:BX5,'P2'!CH5:CJ5,'P2'!CT5:CV5,'P2'!DF5:DH5,'P2'!DR5:DT5,'P2'!ED5:EF5,'P2'!EP5:ER5,'P2'!FB5:FD5,'P2'!FN5:FP5)" +"AVERAGE('P2'!BM5:BO5,'P2'!BY5:CA5,'P2'!CK5:CM5,'P2'!CW5:CY5,'P2'!DI5:DK5,'P2'!DU5:DW5,'P2'!EG5:EI5,'P2'!ES5:EU5,'P2'!FE5:FG5,'P2'!FQ5:FS5)" +"AVERAGE('P2'!BP5:BR5,'P2'!CB5:CD5,'P2'!CN5:CP5,'P2'!CZ5:DB5,'P2'!DL5:DN5,'P2'!DX5:DZ5,'P2'!EJ5:EL5,'P2'!EV5:EX5,'P2'!FH5:FJ5,'P2'!FT5:FV5)" +"AVERAGE('P2'!BG5:FV5)" +"'P2'!K7" +"'P2'!P7" +"AVERAGE('P2'!S7:V7)" +"AVERAGE('P2'!Z7:AB7)" +"AVERAGE('P2'!AC7:AE7)" +"AVERAGE('P2'!AF7:AH7)" +"AVERAGE('P2'!W7:AH7)" +"AVERAGE('P2'!AI7:AT7)" +"AVERAGE('P2'!AU7:BF7)" +"AVERAGE('P2'!BG7:BI7,'P2'!BS7:BU7,'P2'!CE7:CG7,'P2'!CQ7:CS7,'P2'!DC7:DE7,'P2'!DO7:DQ7,'P2'!EA7:EC7,'P2'!EM7:EO7,'P2'!EY7:FA7,'P2'!FK7:FM7)" +"AVERAGE('P2'!BJ7:BL7,'P2'!BV7:BX7,'P2'!CH7:CJ7,'P2'!CT7:CV7,'P2'!DF7:DH7,'P2'!DR7:DT7,'P2'!ED7:EF7,'P2'!EP7:ER7,'P2'!FB7:FD7,'P2'!FN7:FP7)" +"AVERAGE('P2'!BM7:BO7,'P2'!BY7:CA7,'P2'!CK7:CM7,'P2'!CW7:CY7,'P2'!DI7:DK7,'P2'!DU7:DW7,'P2'!EG7:EI7,'P2'!ES7:EU7,'P2'!FE7:FG7,'P2'!FQ7:FS7)" +"AVERAGE('P2'!BP7:BR7,'P2'!CB7:CD7,'P2'!CN7:CP7,'P2'!CZ7:DB7,'P2'!DL7:DN7,'P2'!DX7:DZ7,'P2'!EJ7:EL7,'P2'!EV7:EX7,'P2'!FH7:FJ7,'P2'!FT7:FV7)" +"AVERAGE('P2'!BG7:FV7)" +"'P2'!K9" +"'P2'!P9" +"AVERAGE('P2'!S9:V9)" +"AVERAGE('P2'!Z9:AB9)" +"AVERAGE('P2'!AC9:AE9)" +"AVERAGE('P2'!AF9:AH9)" +"AVERAGE('P2'!W9:AH9)" +"AVERAGE('P2'!AI9:AT9)" +"AVERAGE('P2'!AU9:BF9)" +"AVERAGE('P2'!BG9:BI9,'P2'!BS9:BU9,'P2'!CE9:CG9,'P2'!CQ9:CS9,'P2'!DC9:DE9,'P2'!DO9:DQ9,'P2'!EA9:EC9,'P2'!EM9:EO9,'P2'!EY9:FA9,'P2'!FK9:FM9)" +"AVERAGE('P2'!BJ9:BL9,'P2'!BV9:BX9,'P2'!CH9:CJ9,'P2'!CT9:CV9,'P2'!DF9:DH9,'P2'!DR9:DT9,'P2'!ED9:EF9,'P2'!EP9:ER9,'P2'!FB9:FD9,'P2'!FN9:FP9)" +"AVERAGE('P2'!BM9:BO9,'P2'!BY9:CA9,'P2'!CK9:CM9,'P2'!CW9:CY9,'P2'!DI9:DK9,'P2'!DU9:DW9,'P2'!EG9:EI9,'P2'!ES9:EU9,'P2'!FE9:FG9,'P2'!FQ9:FS9)" +"AVERAGE('P2'!BP9:BR9,'P2'!CB9:CD9,'P2'!CN9:CP9,'P2'!CZ9:DB9,'P2'!DL9:DN9,'P2'!DX9:DZ9,'P2'!EJ9:EL9,'P2'!EV9:EX9,'P2'!FH9:FJ9,'P2'!FT9:FV9)" +"AVERAGE('P2'!BG9:FV9)" +"'P2'!K11" +"'P2'!P11" +"AVERAGE('P2'!S11:V11)" +"AVERAGE('P2'!Z11:AB11)" +"AVERAGE('P2'!AC11:AE11)" +"AVERAGE('P2'!AF11:AH11)" +"AVERAGE('P2'!W11:AH11)" +"AVERAGE('P2'!AI11:AT11)" +"AVERAGE('P2'!AU11:BF11)" +"AVERAGE('P2'!BG11:BI11,'P2'!BS11:BU11,'P2'!CE11:CG11,'P2'!CQ11:CS11,'P2'!DC11:DE11,'P2'!DO11:DQ11,'P2'!EA11:EC11,'P2'!EM11:EO11,'P2'!EY11:FA11,'P2'!FK11:FM11)" +"AVERAGE('P2'!BJ11:BL11,'P2'!BV11:BX11,'P2'!CH11:CJ11,'P2'!CT11:CV11,'P2'!DF11:DH11,'P2'!DR11:DT11,'P2'!ED11:EF11,'P2'!EP11:ER11,'P2'!FB11:FD11,'P2'!FN11:FP11)" +"AVERAGE('P2'!BM11:BO11,'P2'!BY11:CA11,'P2'!CK11:CM11,'P2'!CW11:CY11,'P2'!DI11:DK11,'P2'!DU11:DW11,'P2'!EG11:EI11,'P2'!ES11:EU11,'P2'!FE11:FG11,'P2'!FQ11:FS11)" +"AVERAGE('P2'!BP11:BR11,'P2'!CB11:CD11,'P2'!CN11:CP11,'P2'!CZ11:DB11,'P2'!DL11:DN11,'P2'!DX11:DZ11,'P2'!EJ11:EL11,'P2'!EV11:EX11,'P2'!FH11:FJ11,'P2'!FT11:FV11)" +"AVERAGE('P2'!BG11:FV11)" +"'P2'!K13" +"'P2'!P13" +"AVERAGE('P2'!S13:V13)" +"AVERAGE('P2'!Z13:AB13)" +"AVERAGE('P2'!AC13:AE13)" +"AVERAGE('P2'!AF13:AH13)" +"AVERAGE('P2'!W13:AH13)" +"AVERAGE('P2'!AI13:AT13)" +"AVERAGE('P2'!AU13:BF13)" +"AVERAGE('P2'!BG13:BI13,'P2'!BS13:BU13,'P2'!CE13:CG13,'P2'!CQ13:CS13,'P2'!DC13:DE13,'P2'!DO13:DQ13,'P2'!EA13:EC13,'P2'!EM13:EO13,'P2'!EY13:FA13,'P2'!FK13:FM13)" +"AVERAGE('P2'!BJ13:BL13,'P2'!BV13:BX13,'P2'!CH13:CJ13,'P2'!CT13:CV13,'P2'!DF13:DH13,'P2'!DR13:DT13,'P2'!ED13:EF13,'P2'!EP13:ER13,'P2'!FB13:FD13,'P2'!FN13:FP13)" +"AVERAGE('P2'!BM13:BO13,'P2'!BY13:CA13,'P2'!CK13:CM13,'P2'!CW13:CY13,'P2'!DI13:DK13,'P2'!DU13:DW13,'P2'!EG13:EI13,'P2'!ES13:EU13,'P2'!FE13:FG13,'P2'!FQ13:FS13)" +"AVERAGE('P2'!BP13:BR13,'P2'!CB13:CD13,'P2'!CN13:CP13,'P2'!CZ13:DB13,'P2'!DL13:DN13,'P2'!DX13:DZ13,'P2'!EJ13:EL13,'P2'!EV13:EX13,'P2'!FH13:FJ13,'P2'!FT13:FV13)" +"AVERAGE('P2'!BG13:FV13)" +"'P2'!K15" +"'P2'!P15" +"AVERAGE('P2'!S15:V15)" +"AVERAGE('P2'!Z15:AB15)" +"AVERAGE('P2'!AC15:AE15)" +"AVERAGE('P2'!AF15:AH15)" +"AVERAGE('P2'!W15:AH15)" +"AVERAGE('P2'!AI15:AT15)" +"AVERAGE('P2'!AU15:BF15)" +"AVERAGE('P2'!BG15:BI15,'P2'!BS15:BU15,'P2'!CE15:CG15,'P2'!CQ15:CS15,'P2'!DC15:DE15,'P2'!DO15:DQ15,'P2'!EA15:EC15,'P2'!EM15:EO15,'P2'!EY15:FA15,'P2'!FK15:FM15)" +"AVERAGE('P2'!BJ15:BL15,'P2'!BV15:BX15,'P2'!CH15:CJ15,'P2'!CT15:CV15,'P2'!DF15:DH15,'P2'!DR15:DT15,'P2'!ED15:EF15,'P2'!EP15:ER15,'P2'!FB15:FD15,'P2'!FN15:FP15)" +"AVERAGE('P2'!BM15:BO15,'P2'!BY15:CA15,'P2'!CK15:CM15,'P2'!CW15:CY15,'P2'!DI15:DK15,'P2'!DU15:DW15,'P2'!EG15:EI15,'P2'!ES15:EU15,'P2'!FE15:FG15,'P2'!FQ15:FS15)" +"AVERAGE('P2'!BP15:BR15,'P2'!CB15:CD15,'P2'!CN15:CP15,'P2'!CZ15:DB15,'P2'!DL15:DN15,'P2'!DX15:DZ15,'P2'!EJ15:EL15,'P2'!EV15:EX15,'P2'!FH15:FJ15,'P2'!FT15:FV15)" +"AVERAGE('P2'!BG15:FV15)" +"'P2'!K17" +"'P2'!P17" +"AVERAGE('P2'!S17:V17)" +"AVERAGE('P2'!Z17:AB17)" +"AVERAGE('P2'!AC17:AE17)" +"AVERAGE('P2'!AF17:AH17)" +"AVERAGE('P2'!W17:AH17)" +"AVERAGE('P2'!AI17:AT17)" +"AVERAGE('P2'!AU17:BF17)" +"AVERAGE('P2'!BG17:BI17,'P2'!BS17:BU17,'P2'!CE17:CG17,'P2'!CQ17:CS17,'P2'!DC17:DE17,'P2'!DO17:DQ17,'P2'!EA17:EC17,'P2'!EM17:EO17,'P2'!EY17:FA17,'P2'!FK17:FM17)" +"AVERAGE('P2'!BJ17:BL17,'P2'!BV17:BX17,'P2'!CH17:CJ17,'P2'!CT17:CV17,'P2'!DF17:DH17,'P2'!DR17:DT17,'P2'!ED17:EF17,'P2'!EP17:ER17,'P2'!FB17:FD17,'P2'!FN17:FP17)" +"AVERAGE('P2'!BM17:BO17,'P2'!BY17:CA17,'P2'!CK17:CM17,'P2'!CW17:CY17,'P2'!DI17:DK17,'P2'!DU17:DW17,'P2'!EG17:EI17,'P2'!ES17:EU17,'P2'!FE17:FG17,'P2'!FQ17:FS17)" +"AVERAGE('P2'!BP17:BR17,'P2'!CB17:CD17,'P2'!CN17:CP17,'P2'!CZ17:DB17,'P2'!DL17:DN17,'P2'!DX17:DZ17,'P2'!EJ17:EL17,'P2'!EV17:EX17,'P2'!FH17:FJ17,'P2'!FT17:FV17)" +"AVERAGE('P2'!BG17:FV17)" +"C4-C27" +"A2-2" +"R31-R15" +"R29-R26" +"('P2'!Q5+'P2'!Q21*Q$2)/(Q$2+1)" +"('P2'!Q7+'P2'!Q22*Q$2)/(Q$2+1)" +"('P2'!Q9+'P2'!Q23*Q$2)/(Q$2+1)" +"('P2'!Q11+'P2'!Q24*Q$2)/(Q$2+1)" +"('P2'!Q13+'P2'!Q25*Q$2)/(Q$2+1)" +"('P2'!Q15+'P2'!Q26*Q$2)/(Q$2+1)" +"('P2'!Q17+'P2'!Q27*Q$2)/(Q$2+1)" +"R20-R15" +"10/31" +"U13" +"IF(H13=""real"",""Correct!"",(IF(H13=""fake"",""Nope, they're real!"","""")))" +"IF(H26=""fake"",""Correct!"",(IF(H26=""real"",""Wrong, they're fake!"","""")))" +"COUNTIF(J13:J262,""Correct!"")" +"'692478'!L37" +"'692478'!P37" +"'692525'!M37" +"'692525'!Q37" +"'693800'!M37" +"'693800'!Q37" +"'695538'!N37" +"'695538'!R37" +"'695717'!N37" +"'695717'!R37" +"'695849'!M37" +"'695849'!Q37" +"SUM(H2:H7)" +"G2*30" +"$G$2-C7" +"IF(I7-$J$2<0,0,I7-$J$2)" +"G7*J7" +"(N7+0.15-J2)*G7" +"SUM(C8:C36)" +"SUM(G7:G36)" +"G3-C37" +"H2*30" +"$H$2-C7" +"IF(J7-$K$2<0,0,J7-$K$2)" +"H7*K7" +"(O7+0.15-K2)*H7" +"SUM(C7:C36)" +"H3-C37" +"H2*30" +"$H$2-C7" +"IF(J7-$K$2<0,0,J7-$K$2)" +"H7*K7" +"(O7+0.15-K2)*H7" +"SUM(C7:C36)" +"$H$3-C37" +"H2*30" +"$H$2-C7" +"IF(K7-$L$2<0,0,K7-$L$2)" +"I7*L7" +"(P7+0.15-L2)*I7" +"H8+H12" +"IF(H9<0,0,H9*L9)" +"IF(H9<0,0,H9*(P9+0.15))" +"SUM(C7:C36)" +"H3-C37" +"H2*30" +"H13+H14+H32" +"$H$2-C7" +"IF(K7-$L$2<0,0,K7-$L$2)" +"I7*I7" +"(P7+0.15-L2)*I7" +"SUM(C7:C36)" +"$H$3-C37" +"H2*30" +"$H$2-C7" +"IF(J7-$K$2<0,0,J7-$K$2)" +"H7*K7" +"(O7+0.15-K2)*H7" +"SUM(C7:C36)" +"H3-C37" +"SUM(M5:M65536)" +"SUBTOTAL(9,H5:H14182)" +"H14183/30" +"TODAY()" +"crvDate" +"'P2'!K4" +"'P2'!P4" +"AVERAGE('P2'!T4:V4)" +"AVERAGE('P2'!P4:V4)" +"AVERAGE('P2'!W4:Y4)" +"AVERAGE('P2'!Z4:AB4)" +"AVERAGE('P2'!AC4:AE4)" +"AVERAGE('P2'!AF4:AH4)" +"AVERAGE('P2'!W4:AH4)" +"AVERAGE('P2'!AI4:AT4)" +"AVERAGE('P2'!AU4:BF4)" +"AVERAGE('P2'!BG4:BI4,'P2'!BS4:BU4,'P2'!CE4:CG4,'P2'!CQ4:CS4,'P2'!DC4:DE4,'P2'!DO4:DQ4,'P2'!EA4:EC4,'P2'!EM4:EO4,'P2'!EY4:FA4,'P2'!FK4:FM4)" +"AVERAGE('P2'!BJ4:BL4,'P2'!BV4:BX4,'P2'!CH4:CJ4,'P2'!CT4:CV4,'P2'!DF4:DH4,'P2'!DR4:DT4,'P2'!ED4:EF4,'P2'!EP4:ER4,'P2'!FB4:FD4,'P2'!FN4:FP4)" +"AVERAGE('P2'!BM4:BO4,'P2'!BY4:CA4,'P2'!CK4:CM4,'P2'!CW4:CY4,'P2'!DI4:DK4,'P2'!DU4:DW4,'P2'!EG4:EI4,'P2'!ES4:EU4,'P2'!FE4:FG4,'P2'!FQ4:FS4)" +"AVERAGE('P2'!BP4:BR4,'P2'!CB4:CD4,'P2'!CN4:CP4,'P2'!CZ4:DB4,'P2'!DL4:DN4,'P2'!DX4:DZ4,'P2'!EJ4:EL4,'P2'!EV4:EX4,'P2'!FH4:FJ4,'P2'!FT4:FV4)" +"AVERAGE('P2'!BG4:FV4)" +"'P2'!K6" +"'P2'!P6" +"AVERAGE('P2'!T6:V6)" +"AVERAGE('P2'!P6:V6)" +"AVERAGE('P2'!W6:Y6)" +"AVERAGE('P2'!Z6:AB6)" +"AVERAGE('P2'!AC6:AE6)" +"AVERAGE('P2'!AF6:AH6)" +"AVERAGE('P2'!W6:AH6)" +"AVERAGE('P2'!AI6:AT6)" +"AVERAGE('P2'!AU6:BF6)" +"AVERAGE('P2'!BG6:BI6,'P2'!BS6:BU6,'P2'!CE6:CG6,'P2'!CQ6:CS6,'P2'!DC6:DE6,'P2'!DO6:DQ6,'P2'!EA6:EC6,'P2'!EM6:EO6,'P2'!EY6:FA6,'P2'!FK6:FM6)" +"AVERAGE('P2'!BJ6:BL6,'P2'!BV6:BX6,'P2'!CH6:CJ6,'P2'!CT6:CV6,'P2'!DF6:DH6,'P2'!DR6:DT6,'P2'!ED6:EF6,'P2'!EP6:ER6,'P2'!FB6:FD6,'P2'!FN6:FP6)" +"AVERAGE('P2'!BM6:BO6,'P2'!BY6:CA6,'P2'!CK6:CM6,'P2'!CW6:CY6,'P2'!DI6:DK6,'P2'!DU6:DW6,'P2'!EG6:EI6,'P2'!ES6:EU6,'P2'!FE6:FG6,'P2'!FQ6:FS6)" +"AVERAGE('P2'!BP6:BR6,'P2'!CB6:CD6,'P2'!CN6:CP6,'P2'!CZ6:DB6,'P2'!DL6:DN6,'P2'!DX6:DZ6,'P2'!EJ6:EL6,'P2'!EV6:EX6,'P2'!FH6:FJ6,'P2'!FT6:FV6)" +"AVERAGE('P2'!BG6:FV6)" +"'P2'!K8" +"'P2'!P8" +"AVERAGE('P2'!T8:V8)" +"AVERAGE('P2'!P8:V8)" +"AVERAGE('P2'!W8:Y8)" +"AVERAGE('P2'!Z8:AB8)" +"AVERAGE('P2'!AC8:AE8)" +"AVERAGE('P2'!AF8:AH8)" +"AVERAGE('P2'!W8:AH8)" +"AVERAGE('P2'!AI8:AT8)" +"AVERAGE('P2'!AU8:BF8)" +"AVERAGE('P2'!BG8:BI8,'P2'!BS8:BU8,'P2'!CE8:CG8,'P2'!CQ8:CS8,'P2'!DC8:DE8,'P2'!DO8:DQ8,'P2'!EA8:EC8,'P2'!EM8:EO8,'P2'!EY8:FA8,'P2'!FK8:FM8)" +"AVERAGE('P2'!BJ8:BL8,'P2'!BV8:BX8,'P2'!CH8:CJ8,'P2'!CT8:CV8,'P2'!DF8:DH8,'P2'!DR8:DT8,'P2'!ED8:EF8,'P2'!EP8:ER8,'P2'!FB8:FD8,'P2'!FN8:FP8)" +"AVERAGE('P2'!BM8:BO8,'P2'!BY8:CA8,'P2'!CK8:CM8,'P2'!CW8:CY8,'P2'!DI8:DK8,'P2'!DU8:DW8,'P2'!EG8:EI8,'P2'!ES8:EU8,'P2'!FE8:FG8,'P2'!FQ8:FS8)" +"AVERAGE('P2'!BP8:BR8,'P2'!CB8:CD8,'P2'!CN8:CP8,'P2'!CZ8:DB8,'P2'!DL8:DN8,'P2'!DX8:DZ8,'P2'!EJ8:EL8,'P2'!EV8:EX8,'P2'!FH8:FJ8,'P2'!FT8:FV8)" +"AVERAGE('P2'!BG8:FV8)" +"'P2'!K10" +"'P2'!P10" +"AVERAGE('P2'!T10:V10)" +"AVERAGE('P2'!P10:V10)" +"AVERAGE('P2'!W10:Y10)" +"AVERAGE('P2'!Z10:AB10)" +"AVERAGE('P2'!AC10:AE10)" +"AVERAGE('P2'!AF10:AH10)" +"AVERAGE('P2'!W10:AH10)" +"AVERAGE('P2'!AI10:AT10)" +"AVERAGE('P2'!AU10:BF10)" +"AVERAGE('P2'!BG10:BI10,'P2'!BS10:BU10,'P2'!CE10:CG10,'P2'!CQ10:CS10,'P2'!DC10:DE10,'P2'!DO10:DQ10,'P2'!EA10:EC10,'P2'!EM10:EO10,'P2'!EY10:FA10,'P2'!FK10:FM10)" +"AVERAGE('P2'!BJ10:BL10,'P2'!BV10:BX10,'P2'!CH10:CJ10,'P2'!CT10:CV10,'P2'!DF10:DH10,'P2'!DR10:DT10,'P2'!ED10:EF10,'P2'!EP10:ER10,'P2'!FB10:FD10,'P2'!FN10:FP10)" +"AVERAGE('P2'!BM10:BO10,'P2'!BY10:CA10,'P2'!CK10:CM10,'P2'!CW10:CY10,'P2'!DI10:DK10,'P2'!DU10:DW10,'P2'!EG10:EI10,'P2'!ES10:EU10,'P2'!FE10:FG10,'P2'!FQ10:FS10)" +"AVERAGE('P2'!BP10:BR10,'P2'!CB10:CD10,'P2'!CN10:CP10,'P2'!CZ10:DB10,'P2'!DL10:DN10,'P2'!DX10:DZ10,'P2'!EJ10:EL10,'P2'!EV10:EX10,'P2'!FH10:FJ10,'P2'!FT10:FV10)" +"AVERAGE('P2'!BG10:FV10)" +"'P2'!K12" +"'P2'!P12" +"AVERAGE('P2'!T12:V12)" +"AVERAGE('P2'!P12:V12)" +"AVERAGE('P2'!W12:Y12)" +"AVERAGE('P2'!Z12:AB12)" +"AVERAGE('P2'!AC12:AE12)" +"AVERAGE('P2'!AF12:AH12)" +"AVERAGE('P2'!W12:AH12)" +"AVERAGE('P2'!AI12:AT12)" +"AVERAGE('P2'!AU12:BF12)" +"AVERAGE('P2'!BG12:BI12,'P2'!BS12:BU12,'P2'!CE12:CG12,'P2'!CQ12:CS12,'P2'!DC12:DE12,'P2'!DO12:DQ12,'P2'!EA12:EC12,'P2'!EM12:EO12,'P2'!EY12:FA12,'P2'!FK12:FM12)" +"AVERAGE('P2'!BJ12:BL12,'P2'!BV12:BX12,'P2'!CH12:CJ12,'P2'!CT12:CV12,'P2'!DF12:DH12,'P2'!DR12:DT12,'P2'!ED12:EF12,'P2'!EP12:ER12,'P2'!FB12:FD12,'P2'!FN12:FP12)" +"AVERAGE('P2'!BM12:BO12,'P2'!BY12:CA12,'P2'!CK12:CM12,'P2'!CW12:CY12,'P2'!DI12:DK12,'P2'!DU12:DW12,'P2'!EG12:EI12,'P2'!ES12:EU12,'P2'!FE12:FG12,'P2'!FQ12:FS12)" +"AVERAGE('P2'!BP12:BR12,'P2'!CB12:CD12,'P2'!CN12:CP12,'P2'!CZ12:DB12,'P2'!DL12:DN12,'P2'!DX12:DZ12,'P2'!EJ12:EL12,'P2'!EV12:EX12,'P2'!FH12:FJ12,'P2'!FT12:FV12)" +"AVERAGE('P2'!BG12:FV12)" +"'P2'!K14" +"'P2'!P14" +"AVERAGE('P2'!T14:V14)" +"AVERAGE('P2'!P14:V14)" +"AVERAGE('P2'!W14:Y14)" +"AVERAGE('P2'!Z14:AB14)" +"AVERAGE('P2'!AC14:AE14)" +"AVERAGE('P2'!AF14:AH14)" +"AVERAGE('P2'!W14:AH14)" +"AVERAGE('P2'!AI14:AT14)" +"AVERAGE('P2'!AU14:BF14)" +"AVERAGE('P2'!BG14:BI14,'P2'!BS14:BU14,'P2'!CE14:CG14,'P2'!CQ14:CS14,'P2'!DC14:DE14,'P2'!DO14:DQ14,'P2'!EA14:EC14,'P2'!EM14:EO14,'P2'!EY14:FA14,'P2'!FK14:FM14)" +"AVERAGE('P2'!BJ14:BL14,'P2'!BV14:BX14,'P2'!CH14:CJ14,'P2'!CT14:CV14,'P2'!DF14:DH14,'P2'!DR14:DT14,'P2'!ED14:EF14,'P2'!EP14:ER14,'P2'!FB14:FD14,'P2'!FN14:FP14)" +"AVERAGE('P2'!BM14:BO14,'P2'!BY14:CA14,'P2'!CK14:CM14,'P2'!CW14:CY14,'P2'!DI14:DK14,'P2'!DU14:DW14,'P2'!EG14:EI14,'P2'!ES14:EU14,'P2'!FE14:FG14,'P2'!FQ14:FS14)" +"AVERAGE('P2'!BP14:BR14,'P2'!CB14:CD14,'P2'!CN14:CP14,'P2'!CZ14:DB14,'P2'!DL14:DN14,'P2'!DX14:DZ14,'P2'!EJ14:EL14,'P2'!EV14:EX14,'P2'!FH14:FJ14,'P2'!FT14:FV14)" +"AVERAGE('P2'!BG14:FV14)" +"'P2'!K16" +"'P2'!P16" +"AVERAGE('P2'!T16:V16)" +"AVERAGE('P2'!P16:V16)" +"AVERAGE('P2'!W16:Y16)" +"AVERAGE('P2'!Z16:AB16)" +"AVERAGE('P2'!AC16:AE16)" +"AVERAGE('P2'!AF16:AH16)" +"AVERAGE('P2'!W16:AH16)" +"AVERAGE('P2'!AI16:AT16)" +"AVERAGE('P2'!AU16:BF16)" +"AVERAGE('P2'!BG16:BI16,'P2'!BS16:BU16,'P2'!CE16:CG16,'P2'!CQ16:CS16,'P2'!DC16:DE16,'P2'!DO16:DQ16,'P2'!EA16:EC16,'P2'!EM16:EO16,'P2'!EY16:FA16,'P2'!FK16:FM16)" +"AVERAGE('P2'!BJ16:BL16,'P2'!BV16:BX16,'P2'!CH16:CJ16,'P2'!CT16:CV16,'P2'!DF16:DH16,'P2'!DR16:DT16,'P2'!ED16:EF16,'P2'!EP16:ER16,'P2'!FB16:FD16,'P2'!FN16:FP16)" +"AVERAGE('P2'!BM16:BO16,'P2'!BY16:CA16,'P2'!CK16:CM16,'P2'!CW16:CY16,'P2'!DI16:DK16,'P2'!DU16:DW16,'P2'!EG16:EI16,'P2'!ES16:EU16,'P2'!FE16:FG16,'P2'!FQ16:FS16)" +"AVERAGE('P2'!BP16:BR16,'P2'!CB16:CD16,'P2'!CN16:CP16,'P2'!CZ16:DB16,'P2'!DL16:DN16,'P2'!DX16:DZ16,'P2'!EJ16:EL16,'P2'!EV16:EX16,'P2'!FH16:FJ16,'P2'!FT16:FV16)" +"AVERAGE('P2'!BG16:FV16)" +"C4-C26" +"crvDate-1" +"'Power West Price Peak'!A2" +"'P2'!K5" +"'P2'!P5" +"AVERAGE('P2'!T5:V5)" +"AVERAGE('P2'!P5:V5)" +"AVERAGE('P2'!W5:Y5)" +"AVERAGE('P2'!Z5:AB5)" +"AVERAGE('P2'!AC5:AE5)" +"AVERAGE('P2'!AF5:AH5)" +"AVERAGE('P2'!W5:AH5)" +"AVERAGE('P2'!AI5:AT5)" +"AVERAGE('P2'!AU5:BF5)" +"AVERAGE('P2'!BG5:BI5,'P2'!BS5:BU5,'P2'!CE5:CG5,'P2'!CQ5:CS5,'P2'!DC5:DE5,'P2'!DO5:DQ5,'P2'!EA5:EC5,'P2'!EM5:EO5,'P2'!EY5:FA5,'P2'!FK5:FM5)" +"AVERAGE('P2'!BJ5:BL5,'P2'!BV5:BX5,'P2'!CH5:CJ5,'P2'!CT5:CV5,'P2'!DF5:DH5,'P2'!DR5:DT5,'P2'!ED5:EF5,'P2'!EP5:ER5,'P2'!FB5:FD5,'P2'!FN5:FP5)" +"AVERAGE('P2'!BM5:BO5,'P2'!BY5:CA5,'P2'!CK5:CM5,'P2'!CW5:CY5,'P2'!DI5:DK5,'P2'!DU5:DW5,'P2'!EG5:EI5,'P2'!ES5:EU5,'P2'!FE5:FG5,'P2'!FQ5:FS5)" +"AVERAGE('P2'!BP5:BR5,'P2'!CB5:CD5,'P2'!CN5:CP5,'P2'!CZ5:DB5,'P2'!DL5:DN5,'P2'!DX5:DZ5,'P2'!EJ5:EL5,'P2'!EV5:EX5,'P2'!FH5:FJ5,'P2'!FT5:FV5)" +"AVERAGE('P2'!BG5:FV5)" +"'P2'!K7" +"'P2'!P7" +"AVERAGE('P2'!T7:V7)" +"AVERAGE('P2'!P7:V7)" +"AVERAGE('P2'!W7:Y7)" +"AVERAGE('P2'!Z7:AB7)" +"AVERAGE('P2'!AC7:AE7)" +"AVERAGE('P2'!AF7:AH7)" +"AVERAGE('P2'!W7:AH7)" +"AVERAGE('P2'!AI7:AT7)" +"AVERAGE('P2'!AU7:BF7)" +"AVERAGE('P2'!BG7:BI7,'P2'!BS7:BU7,'P2'!CE7:CG7,'P2'!CQ7:CS7,'P2'!DC7:DE7,'P2'!DO7:DQ7,'P2'!EA7:EC7,'P2'!EM7:EO7,'P2'!EY7:FA7,'P2'!FK7:FM7)" +"AVERAGE('P2'!BJ7:BL7,'P2'!BV7:BX7,'P2'!CH7:CJ7,'P2'!CT7:CV7,'P2'!DF7:DH7,'P2'!DR7:DT7,'P2'!ED7:EF7,'P2'!EP7:ER7,'P2'!FB7:FD7,'P2'!FN7:FP7)" +"AVERAGE('P2'!BM7:BO7,'P2'!BY7:CA7,'P2'!CK7:CM7,'P2'!CW7:CY7,'P2'!DI7:DK7,'P2'!DU7:DW7,'P2'!EG7:EI7,'P2'!ES7:EU7,'P2'!FE7:FG7,'P2'!FQ7:FS7)" +"AVERAGE('P2'!BP7:BR7,'P2'!CB7:CD7,'P2'!CN7:CP7,'P2'!CZ7:DB7,'P2'!DL7:DN7,'P2'!DX7:DZ7,'P2'!EJ7:EL7,'P2'!EV7:EX7,'P2'!FH7:FJ7,'P2'!FT7:FV7)" +"AVERAGE('P2'!BG7:FV7)" +"'P2'!K9" +"'P2'!P9" +"AVERAGE('P2'!T9:V9)" +"AVERAGE('P2'!P9:V9)" +"AVERAGE('P2'!W9:Y9)" +"AVERAGE('P2'!Z9:AB9)" +"AVERAGE('P2'!AC9:AE9)" +"AVERAGE('P2'!AF9:AH9)" +"AVERAGE('P2'!W9:AH9)" +"AVERAGE('P2'!AI9:AT9)" +"AVERAGE('P2'!AU9:BF9)" +"AVERAGE('P2'!BG9:BI9,'P2'!BS9:BU9,'P2'!CE9:CG9,'P2'!CQ9:CS9,'P2'!DC9:DE9,'P2'!DO9:DQ9,'P2'!EA9:EC9,'P2'!EM9:EO9,'P2'!EY9:FA9,'P2'!FK9:FM9)" +"AVERAGE('P2'!BJ9:BL9,'P2'!BV9:BX9,'P2'!CH9:CJ9,'P2'!CT9:CV9,'P2'!DF9:DH9,'P2'!DR9:DT9,'P2'!ED9:EF9,'P2'!EP9:ER9,'P2'!FB9:FD9,'P2'!FN9:FP9)" +"AVERAGE('P2'!BM9:BO9,'P2'!BY9:CA9,'P2'!CK9:CM9,'P2'!CW9:CY9,'P2'!DI9:DK9,'P2'!DU9:DW9,'P2'!EG9:EI9,'P2'!ES9:EU9,'P2'!FE9:FG9,'P2'!FQ9:FS9)" +"AVERAGE('P2'!BP9:BR9,'P2'!CB9:CD9,'P2'!CN9:CP9,'P2'!CZ9:DB9,'P2'!DL9:DN9,'P2'!DX9:DZ9,'P2'!EJ9:EL9,'P2'!EV9:EX9,'P2'!FH9:FJ9,'P2'!FT9:FV9)" +"AVERAGE('P2'!BG9:FV9)" +"'P2'!K11" +"'P2'!P11" +"AVERAGE('P2'!T11:V11)" +"AVERAGE('P2'!P11:V11)" +"AVERAGE('P2'!W11:Y11)" +"AVERAGE('P2'!Z11:AB11)" +"AVERAGE('P2'!AC11:AE11)" +"AVERAGE('P2'!AF11:AH11)" +"AVERAGE('P2'!W11:AH11)" +"AVERAGE('P2'!AI11:AT11)" +"AVERAGE('P2'!AU11:BF11)" +"AVERAGE('P2'!BG11:BI11,'P2'!BS11:BU11,'P2'!CE11:CG11,'P2'!CQ11:CS11,'P2'!DC11:DE11,'P2'!DO11:DQ11,'P2'!EA11:EC11,'P2'!EM11:EO11,'P2'!EY11:FA11,'P2'!FK11:FM11)" +"AVERAGE('P2'!BJ11:BL11,'P2'!BV11:BX11,'P2'!CH11:CJ11,'P2'!CT11:CV11,'P2'!DF11:DH11,'P2'!DR11:DT11,'P2'!ED11:EF11,'P2'!EP11:ER11,'P2'!FB11:FD11,'P2'!FN11:FP11)" +"AVERAGE('P2'!BM11:BO11,'P2'!BY11:CA11,'P2'!CK11:CM11,'P2'!CW11:CY11,'P2'!DI11:DK11,'P2'!DU11:DW11,'P2'!EG11:EI11,'P2'!ES11:EU11,'P2'!FE11:FG11,'P2'!FQ11:FS11)" +"AVERAGE('P2'!BP11:BR11,'P2'!CB11:CD11,'P2'!CN11:CP11,'P2'!CZ11:DB11,'P2'!DL11:DN11,'P2'!DX11:DZ11,'P2'!EJ11:EL11,'P2'!EV11:EX11,'P2'!FH11:FJ11,'P2'!FT11:FV11)" +"AVERAGE('P2'!BG11:FV11)" +"'P2'!K13" +"'P2'!P13" +"AVERAGE('P2'!T13:V13)" +"AVERAGE('P2'!P13:V13)" +"AVERAGE('P2'!W13:Y13)" +"AVERAGE('P2'!Z13:AB13)" +"AVERAGE('P2'!AC13:AE13)" +"AVERAGE('P2'!AF13:AH13)" +"AVERAGE('P2'!W13:AH13)" +"AVERAGE('P2'!AI13:AT13)" +"AVERAGE('P2'!AU13:BF13)" +"AVERAGE('P2'!BG13:BI13,'P2'!BS13:BU13,'P2'!CE13:CG13,'P2'!CQ13:CS13,'P2'!DC13:DE13,'P2'!DO13:DQ13,'P2'!EA13:EC13,'P2'!EM13:EO13,'P2'!EY13:FA13,'P2'!FK13:FM13)" +"AVERAGE('P2'!BJ13:BL13,'P2'!BV13:BX13,'P2'!CH13:CJ13,'P2'!CT13:CV13,'P2'!DF13:DH13,'P2'!DR13:DT13,'P2'!ED13:EF13,'P2'!EP13:ER13,'P2'!FB13:FD13,'P2'!FN13:FP13)" +"AVERAGE('P2'!BM13:BO13,'P2'!BY13:CA13,'P2'!CK13:CM13,'P2'!CW13:CY13,'P2'!DI13:DK13,'P2'!DU13:DW13,'P2'!EG13:EI13,'P2'!ES13:EU13,'P2'!FE13:FG13,'P2'!FQ13:FS13)" +"AVERAGE('P2'!BP13:BR13,'P2'!CB13:CD13,'P2'!CN13:CP13,'P2'!CZ13:DB13,'P2'!DL13:DN13,'P2'!DX13:DZ13,'P2'!EJ13:EL13,'P2'!EV13:EX13,'P2'!FH13:FJ13,'P2'!FT13:FV13)" +"AVERAGE('P2'!BG13:FV13)" +"'P2'!K15" +"'P2'!P15" +"AVERAGE('P2'!T15:V15)" +"AVERAGE('P2'!P15:V15)" +"AVERAGE('P2'!W15:Y15)" +"AVERAGE('P2'!Z15:AB15)" +"AVERAGE('P2'!AC15:AE15)" +"AVERAGE('P2'!AF15:AH15)" +"AVERAGE('P2'!W15:AH15)" +"AVERAGE('P2'!AI15:AT15)" +"AVERAGE('P2'!AU15:BF15)" +"AVERAGE('P2'!BG15:BI15,'P2'!BS15:BU15,'P2'!CE15:CG15,'P2'!CQ15:CS15,'P2'!DC15:DE15,'P2'!DO15:DQ15,'P2'!EA15:EC15,'P2'!EM15:EO15,'P2'!EY15:FA15,'P2'!FK15:FM15)" +"AVERAGE('P2'!BJ15:BL15,'P2'!BV15:BX15,'P2'!CH15:CJ15,'P2'!CT15:CV15,'P2'!DF15:DH15,'P2'!DR15:DT15,'P2'!ED15:EF15,'P2'!EP15:ER15,'P2'!FB15:FD15,'P2'!FN15:FP15)" +"AVERAGE('P2'!BM15:BO15,'P2'!BY15:CA15,'P2'!CK15:CM15,'P2'!CW15:CY15,'P2'!DI15:DK15,'P2'!DU15:DW15,'P2'!EG15:EI15,'P2'!ES15:EU15,'P2'!FE15:FG15,'P2'!FQ15:FS15)" +"AVERAGE('P2'!BP15:BR15,'P2'!CB15:CD15,'P2'!CN15:CP15,'P2'!CZ15:DB15,'P2'!DL15:DN15,'P2'!DX15:DZ15,'P2'!EJ15:EL15,'P2'!EV15:EX15,'P2'!FH15:FJ15,'P2'!FT15:FV15)" +"AVERAGE('P2'!BG15:FV15)" +"'P2'!K17" +"'P2'!P17" +"AVERAGE('P2'!T17:V17)" +"AVERAGE('P2'!P17:V17)" +"AVERAGE('P2'!W17:Y17)" +"AVERAGE('P2'!Z17:AB17)" +"AVERAGE('P2'!AC17:AE17)" +"AVERAGE('P2'!AF17:AH17)" +"AVERAGE('P2'!W17:AH17)" +"AVERAGE('P2'!AI17:AT17)" +"AVERAGE('P2'!AU17:BF17)" +"AVERAGE('P2'!BG17:BI17,'P2'!BS17:BU17,'P2'!CE17:CG17,'P2'!CQ17:CS17,'P2'!DC17:DE17,'P2'!DO17:DQ17,'P2'!EA17:EC17,'P2'!EM17:EO17,'P2'!EY17:FA17,'P2'!FK17:FM17)" +"AVERAGE('P2'!BJ17:BL17,'P2'!BV17:BX17,'P2'!CH17:CJ17,'P2'!CT17:CV17,'P2'!DF17:DH17,'P2'!DR17:DT17,'P2'!ED17:EF17,'P2'!EP17:ER17,'P2'!FB17:FD17,'P2'!FN17:FP17)" +"AVERAGE('P2'!BM17:BO17,'P2'!BY17:CA17,'P2'!CK17:CM17,'P2'!CW17:CY17,'P2'!DI17:DK17,'P2'!DU17:DW17,'P2'!EG17:EI17,'P2'!ES17:EU17,'P2'!FE17:FG17,'P2'!FQ17:FS17)" +"AVERAGE('P2'!BP17:BR17,'P2'!CB17:CD17,'P2'!CN17:CP17,'P2'!CZ17:DB17,'P2'!DL17:DN17,'P2'!DX17:DZ17,'P2'!EJ17:EL17,'P2'!EV17:EX17,'P2'!FH17:FJ17,'P2'!FT17:FV17)" +"AVERAGE('P2'!BG17:FV17)" +"C4-C27" +"A2-1" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E4:BF4)" +"TRANSPOSE('P2'!E6:BF6)" +"TRANSPOSE('P2'!E8:BF8)" +"TRANSPOSE('P2'!E12:GZ12)" +"TRANSPOSE('P2'!E14:BF14)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K4:V4)/12" +"SUM('P2'!K6:V6)/12" +"SUM('P2'!K8:V8)/12" +"SUM('P2'!K12:V12)/12" +"SUM('P2'!K14:V14)/12" +"SUM('P2'!W4:AH4)/12" +"SUM('P2'!W6:AH6)/12" +"SUM('P2'!W8:AH8)/12" +"SUM('P2'!W12:AH12)/12" +"SUM('P2'!W14:AH14)/12" +"SUM('P2'!AI4:AT4)/12" +"SUM('P2'!AI6:AT6)/12" +"SUM('P2'!AI8:AT8)/12" +"SUM('P2'!AI12:AT12)/12" +"SUM('P2'!AI14:AT14)/12" +"SUM('P2'!AU4:BF4)/12" +"SUM('P2'!AU6:BF6)/12" +"SUM('P2'!AU8:BF8)/12" +"SUM('P2'!AU12:BF12)/12" +"SUM('P2'!AU14:BF14)/12" +"SUM('P2'!BG4:BR4)/12" +"SUM('P2'!BG6:BR6)/12" +"SUM('P2'!BG8:BR8)/12" +"SUM('P2'!BG12:BR12)/12" +"SUM('P2'!BG14:BR14)/12" +"SUM('P2'!BS4:CD4)/12" +"SUM('P2'!BS6:CD6)/12" +"SUM('P2'!BS8:CD8)/12" +"SUM('P2'!BS12:CD12)/12" +"SUM('P2'!BS14:CD14)/12" +"SUM('P2'!CE4:CP4)/12" +"SUM('P2'!CE6:CP6)/12" +"SUM('P2'!CE8:CP8)/12" +"SUM('P2'!CE12:CP12)/12" +"SUM('P2'!CE14:CP14)/12" +"SUM('P2'!CQ4:DB4)/12" +"SUM('P2'!CQ6:DB6)/12" +"SUM('P2'!CQ8:DB8)/12" +"SUM('P2'!CQ12:DB12)/12" +"SUM('P2'!CQ14:DB14)/12" +"SUM('P2'!DC4:DN4)/12" +"SUM('P2'!DC6:DN6)/12" +"SUM('P2'!DC8:DN8)/12" +"SUM('P2'!DC12:DN12)/12" +"SUM('P2'!DC14:DN14)/12" +"SUM('P2'!DO4:DZ4)/12" +"SUM('P2'!DO6:DZ6)/12" +"SUM('P2'!DO8:DZ8)/12" +"SUM('P2'!DO12:DZ12)/12" +"SUM('P2'!DO14:DZ14)/12" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E5:BF5)" +"TRANSPOSE('P2'!E7:BF7)" +"TRANSPOSE('P2'!E9:BF9)" +"TRANSPOSE('P2'!E13:GZ13)" +"TRANSPOSE('P2'!E15:BF15)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K5:V5)/12" +"SUM('P2'!K7:V7)/12" +"SUM('P2'!K9:V9)/12" +"SUM('P2'!K13:V13)/12" +"SUM('P2'!K15:V15)/12" +"SUM('P2'!W5:AH5)/12" +"SUM('P2'!W7:AH7)/12" +"SUM('P2'!W9:AH9)/12" +"SUM('P2'!W13:AH13)/12" +"SUM('P2'!W15:AH15)/12" +"SUM('P2'!AI5:AT5)/12" +"SUM('P2'!AI7:AT7)/12" +"SUM('P2'!AI9:AT9)/12" +"SUM('P2'!AI13:AT13)/12" +"SUM('P2'!AI15:AT15)/12" +"SUM('P2'!AU5:BF5)/12" +"SUM('P2'!AU7:BF7)/12" +"SUM('P2'!AU9:BF9)/12" +"SUM('P2'!AU13:BF13)/12" +"SUM('P2'!AU15:BF15)/12" +"SUM('P2'!BG5:BR5)/12" +"SUM('P2'!BG7:BR7)/12" +"SUM('P2'!BG9:BR9)/12" +"SUM('P2'!BG13:BR13)/12" +"SUM('P2'!BG15:BR15)/12" +"SUM('P2'!BS5:CD5)/12" +"SUM('P2'!BS7:CD7)/12" +"SUM('P2'!BS9:CD9)/12" +"SUM('P2'!BS13:CD13)/12" +"SUM('P2'!BS15:CD15)/12" +"SUM('P2'!CE5:CP5)/12" +"SUM('P2'!CE7:CP7)/12" +"SUM('P2'!CE9:CP9)/12" +"SUM('P2'!CE13:CP13)/12" +"SUM('P2'!CE15:CP15)/12" +"SUM('P2'!CQ5:DB5)/12" +"SUM('P2'!CQ7:DB7)/12" +"SUM('P2'!CQ9:DB9)/12" +"SUM('P2'!CQ13:DB13)/12" +"SUM('P2'!CQ15:DB15)/12" +"SUM('P2'!DC5:DN5)/12" +"SUM('P2'!DC7:DN7)/12" +"SUM('P2'!DC9:DN9)/12" +"SUM('P2'!DC13:DN13)/12" +"SUM('P2'!DC15:DN15)/12" +"SUM('P2'!DO5:DZ5)/12" +"SUM('P2'!DO7:DZ7)/12" +"SUM('P2'!DO9:DZ9)/12" +"SUM('P2'!DO13:DZ13)/12" +"SUM('P2'!DO15:DZ15)/12" +"TODAY()" +"crvDate" +"'P2'!K4" +"'P2'!P4" +"AVERAGE('P2'!T4:V4)" +"AVERAGE('P2'!P4:V4)" +"AVERAGE('P2'!W4:Y4)" +"AVERAGE('P2'!Z4:AB4)" +"AVERAGE('P2'!AC4:AE4)" +"AVERAGE('P2'!AF4:AH4)" +"AVERAGE('P2'!W4:AH4)" +"AVERAGE('P2'!AI4:AT4)" +"AVERAGE('P2'!AU4:BF4)" +"AVERAGE('P2'!BG4:BI4,'P2'!BS4:BU4,'P2'!CE4:CG4,'P2'!CQ4:CS4,'P2'!DC4:DE4,'P2'!DO4:DQ4,'P2'!EA4:EC4,'P2'!EM4:EO4,'P2'!EY4:FA4,'P2'!FK4:FM4)" +"AVERAGE('P2'!BJ4:BL4,'P2'!BV4:BX4,'P2'!CH4:CJ4,'P2'!CT4:CV4,'P2'!DF4:DH4,'P2'!DR4:DT4,'P2'!ED4:EF4,'P2'!EP4:ER4,'P2'!FB4:FD4,'P2'!FN4:FP4)" +"AVERAGE('P2'!BM4:BO4,'P2'!BY4:CA4,'P2'!CK4:CM4,'P2'!CW4:CY4,'P2'!DI4:DK4,'P2'!DU4:DW4,'P2'!EG4:EI4,'P2'!ES4:EU4,'P2'!FE4:FG4,'P2'!FQ4:FS4)" +"AVERAGE('P2'!BP4:BR4,'P2'!CB4:CD4,'P2'!CN4:CP4,'P2'!CZ4:DB4,'P2'!DL4:DN4,'P2'!DX4:DZ4,'P2'!EJ4:EL4,'P2'!EV4:EX4,'P2'!FH4:FJ4,'P2'!FT4:FV4)" +"AVERAGE('P2'!BG4:FV4)" +"'P2'!K6" +"'P2'!P6" +"AVERAGE('P2'!T6:V6)" +"AVERAGE('P2'!P6:V6)" +"AVERAGE('P2'!W6:Y6)" +"AVERAGE('P2'!Z6:AB6)" +"AVERAGE('P2'!AC6:AE6)" +"AVERAGE('P2'!AF6:AH6)" +"AVERAGE('P2'!W6:AH6)" +"AVERAGE('P2'!AI6:AT6)" +"AVERAGE('P2'!AU6:BF6)" +"AVERAGE('P2'!BG6:BI6,'P2'!BS6:BU6,'P2'!CE6:CG6,'P2'!CQ6:CS6,'P2'!DC6:DE6,'P2'!DO6:DQ6,'P2'!EA6:EC6,'P2'!EM6:EO6,'P2'!EY6:FA6,'P2'!FK6:FM6)" +"AVERAGE('P2'!BJ6:BL6,'P2'!BV6:BX6,'P2'!CH6:CJ6,'P2'!CT6:CV6,'P2'!DF6:DH6,'P2'!DR6:DT6,'P2'!ED6:EF6,'P2'!EP6:ER6,'P2'!FB6:FD6,'P2'!FN6:FP6)" +"AVERAGE('P2'!BM6:BO6,'P2'!BY6:CA6,'P2'!CK6:CM6,'P2'!CW6:CY6,'P2'!DI6:DK6,'P2'!DU6:DW6,'P2'!EG6:EI6,'P2'!ES6:EU6,'P2'!FE6:FG6,'P2'!FQ6:FS6)" +"AVERAGE('P2'!BP6:BR6,'P2'!CB6:CD6,'P2'!CN6:CP6,'P2'!CZ6:DB6,'P2'!DL6:DN6,'P2'!DX6:DZ6,'P2'!EJ6:EL6,'P2'!EV6:EX6,'P2'!FH6:FJ6,'P2'!FT6:FV6)" +"AVERAGE('P2'!BG6:FV6)" +"'P2'!K8" +"'P2'!P8" +"AVERAGE('P2'!T8:V8)" +"AVERAGE('P2'!P8:V8)" +"AVERAGE('P2'!W8:Y8)" +"AVERAGE('P2'!Z8:AB8)" +"AVERAGE('P2'!AC8:AE8)" +"AVERAGE('P2'!AF8:AH8)" +"AVERAGE('P2'!W8:AH8)" +"AVERAGE('P2'!AI8:AT8)" +"AVERAGE('P2'!AU8:BF8)" +"AVERAGE('P2'!BG8:BI8,'P2'!BS8:BU8,'P2'!CE8:CG8,'P2'!CQ8:CS8,'P2'!DC8:DE8,'P2'!DO8:DQ8,'P2'!EA8:EC8,'P2'!EM8:EO8,'P2'!EY8:FA8,'P2'!FK8:FM8)" +"AVERAGE('P2'!BJ8:BL8,'P2'!BV8:BX8,'P2'!CH8:CJ8,'P2'!CT8:CV8,'P2'!DF8:DH8,'P2'!DR8:DT8,'P2'!ED8:EF8,'P2'!EP8:ER8,'P2'!FB8:FD8,'P2'!FN8:FP8)" +"AVERAGE('P2'!BM8:BO8,'P2'!BY8:CA8,'P2'!CK8:CM8,'P2'!CW8:CY8,'P2'!DI8:DK8,'P2'!DU8:DW8,'P2'!EG8:EI8,'P2'!ES8:EU8,'P2'!FE8:FG8,'P2'!FQ8:FS8)" +"AVERAGE('P2'!BP8:BR8,'P2'!CB8:CD8,'P2'!CN8:CP8,'P2'!CZ8:DB8,'P2'!DL8:DN8,'P2'!DX8:DZ8,'P2'!EJ8:EL8,'P2'!EV8:EX8,'P2'!FH8:FJ8,'P2'!FT8:FV8)" +"AVERAGE('P2'!BG8:FV8)" +"'P2'!K10" +"'P2'!P10" +"AVERAGE('P2'!T10:V10)" +"AVERAGE('P2'!P10:V10)" +"AVERAGE('P2'!W10:Y10)" +"AVERAGE('P2'!Z10:AB10)" +"AVERAGE('P2'!AC10:AE10)" +"AVERAGE('P2'!AF10:AH10)" +"AVERAGE('P2'!W10:AH10)" +"AVERAGE('P2'!AI10:AT10)" +"AVERAGE('P2'!AU10:BF10)" +"AVERAGE('P2'!BG10:BI10,'P2'!BS10:BU10,'P2'!CE10:CG10,'P2'!CQ10:CS10,'P2'!DC10:DE10,'P2'!DO10:DQ10,'P2'!EA10:EC10,'P2'!EM10:EO10,'P2'!EY10:FA10,'P2'!FK10:FM10)" +"AVERAGE('P2'!BJ10:BL10,'P2'!BV10:BX10,'P2'!CH10:CJ10,'P2'!CT10:CV10,'P2'!DF10:DH10,'P2'!DR10:DT10,'P2'!ED10:EF10,'P2'!EP10:ER10,'P2'!FB10:FD10,'P2'!FN10:FP10)" +"AVERAGE('P2'!BM10:BO10,'P2'!BY10:CA10,'P2'!CK10:CM10,'P2'!CW10:CY10,'P2'!DI10:DK10,'P2'!DU10:DW10,'P2'!EG10:EI10,'P2'!ES10:EU10,'P2'!FE10:FG10,'P2'!FQ10:FS10)" +"AVERAGE('P2'!BP10:BR10,'P2'!CB10:CD10,'P2'!CN10:CP10,'P2'!CZ10:DB10,'P2'!DL10:DN10,'P2'!DX10:DZ10,'P2'!EJ10:EL10,'P2'!EV10:EX10,'P2'!FH10:FJ10,'P2'!FT10:FV10)" +"AVERAGE('P2'!BG10:FV10)" +"'P2'!K12" +"'P2'!P12" +"AVERAGE('P2'!T12:V12)" +"AVERAGE('P2'!P12:V12)" +"AVERAGE('P2'!W12:Y12)" +"AVERAGE('P2'!Z12:AB12)" +"AVERAGE('P2'!AC12:AE12)" +"AVERAGE('P2'!AF12:AH12)" +"AVERAGE('P2'!W12:AH12)" +"AVERAGE('P2'!AI12:AT12)" +"AVERAGE('P2'!AU12:BF12)" +"AVERAGE('P2'!BG12:BI12,'P2'!BS12:BU12,'P2'!CE12:CG12,'P2'!CQ12:CS12,'P2'!DC12:DE12,'P2'!DO12:DQ12,'P2'!EA12:EC12,'P2'!EM12:EO12,'P2'!EY12:FA12,'P2'!FK12:FM12)" +"AVERAGE('P2'!BJ12:BL12,'P2'!BV12:BX12,'P2'!CH12:CJ12,'P2'!CT12:CV12,'P2'!DF12:DH12,'P2'!DR12:DT12,'P2'!ED12:EF12,'P2'!EP12:ER12,'P2'!FB12:FD12,'P2'!FN12:FP12)" +"AVERAGE('P2'!BM12:BO12,'P2'!BY12:CA12,'P2'!CK12:CM12,'P2'!CW12:CY12,'P2'!DI12:DK12,'P2'!DU12:DW12,'P2'!EG12:EI12,'P2'!ES12:EU12,'P2'!FE12:FG12,'P2'!FQ12:FS12)" +"AVERAGE('P2'!BP12:BR12,'P2'!CB12:CD12,'P2'!CN12:CP12,'P2'!CZ12:DB12,'P2'!DL12:DN12,'P2'!DX12:DZ12,'P2'!EJ12:EL12,'P2'!EV12:EX12,'P2'!FH12:FJ12,'P2'!FT12:FV12)" +"AVERAGE('P2'!BG12:FV12)" +"'P2'!K14" +"'P2'!P14" +"AVERAGE('P2'!T14:V14)" +"AVERAGE('P2'!P14:V14)" +"AVERAGE('P2'!W14:Y14)" +"AVERAGE('P2'!Z14:AB14)" +"AVERAGE('P2'!AC14:AE14)" +"AVERAGE('P2'!AF14:AH14)" +"AVERAGE('P2'!W14:AH14)" +"AVERAGE('P2'!AI14:AT14)" +"AVERAGE('P2'!AU14:BF14)" +"AVERAGE('P2'!BG14:BI14,'P2'!BS14:BU14,'P2'!CE14:CG14,'P2'!CQ14:CS14,'P2'!DC14:DE14,'P2'!DO14:DQ14,'P2'!EA14:EC14,'P2'!EM14:EO14,'P2'!EY14:FA14,'P2'!FK14:FM14)" +"AVERAGE('P2'!BJ14:BL14,'P2'!BV14:BX14,'P2'!CH14:CJ14,'P2'!CT14:CV14,'P2'!DF14:DH14,'P2'!DR14:DT14,'P2'!ED14:EF14,'P2'!EP14:ER14,'P2'!FB14:FD14,'P2'!FN14:FP14)" +"AVERAGE('P2'!BM14:BO14,'P2'!BY14:CA14,'P2'!CK14:CM14,'P2'!CW14:CY14,'P2'!DI14:DK14,'P2'!DU14:DW14,'P2'!EG14:EI14,'P2'!ES14:EU14,'P2'!FE14:FG14,'P2'!FQ14:FS14)" +"AVERAGE('P2'!BP14:BR14,'P2'!CB14:CD14,'P2'!CN14:CP14,'P2'!CZ14:DB14,'P2'!DL14:DN14,'P2'!DX14:DZ14,'P2'!EJ14:EL14,'P2'!EV14:EX14,'P2'!FH14:FJ14,'P2'!FT14:FV14)" +"AVERAGE('P2'!BG14:FV14)" +"'P2'!K16" +"'P2'!P16" +"AVERAGE('P2'!T16:V16)" +"AVERAGE('P2'!P16:V16)" +"AVERAGE('P2'!W16:Y16)" +"AVERAGE('P2'!Z16:AB16)" +"AVERAGE('P2'!AC16:AE16)" +"AVERAGE('P2'!AF16:AH16)" +"AVERAGE('P2'!W16:AH16)" +"AVERAGE('P2'!AI16:AT16)" +"AVERAGE('P2'!AU16:BF16)" +"AVERAGE('P2'!BG16:BI16,'P2'!BS16:BU16,'P2'!CE16:CG16,'P2'!CQ16:CS16,'P2'!DC16:DE16,'P2'!DO16:DQ16,'P2'!EA16:EC16,'P2'!EM16:EO16,'P2'!EY16:FA16,'P2'!FK16:FM16)" +"AVERAGE('P2'!BJ16:BL16,'P2'!BV16:BX16,'P2'!CH16:CJ16,'P2'!CT16:CV16,'P2'!DF16:DH16,'P2'!DR16:DT16,'P2'!ED16:EF16,'P2'!EP16:ER16,'P2'!FB16:FD16,'P2'!FN16:FP16)" +"AVERAGE('P2'!BM16:BO16,'P2'!BY16:CA16,'P2'!CK16:CM16,'P2'!CW16:CY16,'P2'!DI16:DK16,'P2'!DU16:DW16,'P2'!EG16:EI16,'P2'!ES16:EU16,'P2'!FE16:FG16,'P2'!FQ16:FS16)" +"AVERAGE('P2'!BP16:BR16,'P2'!CB16:CD16,'P2'!CN16:CP16,'P2'!CZ16:DB16,'P2'!DL16:DN16,'P2'!DX16:DZ16,'P2'!EJ16:EL16,'P2'!EV16:EX16,'P2'!FH16:FJ16,'P2'!FT16:FV16)" +"AVERAGE('P2'!BG16:FV16)" +"C4-C26" +"crvDate-1" +"'Power West Price Peak'!A2" +"'P2'!K5" +"'P2'!P5" +"AVERAGE('P2'!T5:V5)" +"AVERAGE('P2'!P5:V5)" +"AVERAGE('P2'!W5:Y5)" +"AVERAGE('P2'!Z5:AB5)" +"AVERAGE('P2'!AC5:AE5)" +"AVERAGE('P2'!AF5:AH5)" +"AVERAGE('P2'!W5:AH5)" +"AVERAGE('P2'!AI5:AT5)" +"AVERAGE('P2'!AU5:BF5)" +"AVERAGE('P2'!BG5:BI5,'P2'!BS5:BU5,'P2'!CE5:CG5,'P2'!CQ5:CS5,'P2'!DC5:DE5,'P2'!DO5:DQ5,'P2'!EA5:EC5,'P2'!EM5:EO5,'P2'!EY5:FA5,'P2'!FK5:FM5)" +"AVERAGE('P2'!BJ5:BL5,'P2'!BV5:BX5,'P2'!CH5:CJ5,'P2'!CT5:CV5,'P2'!DF5:DH5,'P2'!DR5:DT5,'P2'!ED5:EF5,'P2'!EP5:ER5,'P2'!FB5:FD5,'P2'!FN5:FP5)" +"AVERAGE('P2'!BM5:BO5,'P2'!BY5:CA5,'P2'!CK5:CM5,'P2'!CW5:CY5,'P2'!DI5:DK5,'P2'!DU5:DW5,'P2'!EG5:EI5,'P2'!ES5:EU5,'P2'!FE5:FG5,'P2'!FQ5:FS5)" +"AVERAGE('P2'!BP5:BR5,'P2'!CB5:CD5,'P2'!CN5:CP5,'P2'!CZ5:DB5,'P2'!DL5:DN5,'P2'!DX5:DZ5,'P2'!EJ5:EL5,'P2'!EV5:EX5,'P2'!FH5:FJ5,'P2'!FT5:FV5)" +"AVERAGE('P2'!BG5:FV5)" +"'P2'!K7" +"'P2'!P7" +"AVERAGE('P2'!T7:V7)" +"AVERAGE('P2'!P7:V7)" +"AVERAGE('P2'!W7:Y7)" +"AVERAGE('P2'!Z7:AB7)" +"AVERAGE('P2'!AC7:AE7)" +"AVERAGE('P2'!AF7:AH7)" +"AVERAGE('P2'!W7:AH7)" +"AVERAGE('P2'!AI7:AT7)" +"AVERAGE('P2'!AU7:BF7)" +"AVERAGE('P2'!BG7:BI7,'P2'!BS7:BU7,'P2'!CE7:CG7,'P2'!CQ7:CS7,'P2'!DC7:DE7,'P2'!DO7:DQ7,'P2'!EA7:EC7,'P2'!EM7:EO7,'P2'!EY7:FA7,'P2'!FK7:FM7)" +"AVERAGE('P2'!BJ7:BL7,'P2'!BV7:BX7,'P2'!CH7:CJ7,'P2'!CT7:CV7,'P2'!DF7:DH7,'P2'!DR7:DT7,'P2'!ED7:EF7,'P2'!EP7:ER7,'P2'!FB7:FD7,'P2'!FN7:FP7)" +"AVERAGE('P2'!BM7:BO7,'P2'!BY7:CA7,'P2'!CK7:CM7,'P2'!CW7:CY7,'P2'!DI7:DK7,'P2'!DU7:DW7,'P2'!EG7:EI7,'P2'!ES7:EU7,'P2'!FE7:FG7,'P2'!FQ7:FS7)" +"AVERAGE('P2'!BP7:BR7,'P2'!CB7:CD7,'P2'!CN7:CP7,'P2'!CZ7:DB7,'P2'!DL7:DN7,'P2'!DX7:DZ7,'P2'!EJ7:EL7,'P2'!EV7:EX7,'P2'!FH7:FJ7,'P2'!FT7:FV7)" +"AVERAGE('P2'!BG7:FV7)" +"'P2'!K9" +"'P2'!P9" +"AVERAGE('P2'!T9:V9)" +"AVERAGE('P2'!P9:V9)" +"AVERAGE('P2'!W9:Y9)" +"AVERAGE('P2'!Z9:AB9)" +"AVERAGE('P2'!AC9:AE9)" +"AVERAGE('P2'!AF9:AH9)" +"AVERAGE('P2'!W9:AH9)" +"AVERAGE('P2'!AI9:AT9)" +"AVERAGE('P2'!AU9:BF9)" +"AVERAGE('P2'!BG9:BI9,'P2'!BS9:BU9,'P2'!CE9:CG9,'P2'!CQ9:CS9,'P2'!DC9:DE9,'P2'!DO9:DQ9,'P2'!EA9:EC9,'P2'!EM9:EO9,'P2'!EY9:FA9,'P2'!FK9:FM9)" +"AVERAGE('P2'!BJ9:BL9,'P2'!BV9:BX9,'P2'!CH9:CJ9,'P2'!CT9:CV9,'P2'!DF9:DH9,'P2'!DR9:DT9,'P2'!ED9:EF9,'P2'!EP9:ER9,'P2'!FB9:FD9,'P2'!FN9:FP9)" +"AVERAGE('P2'!BM9:BO9,'P2'!BY9:CA9,'P2'!CK9:CM9,'P2'!CW9:CY9,'P2'!DI9:DK9,'P2'!DU9:DW9,'P2'!EG9:EI9,'P2'!ES9:EU9,'P2'!FE9:FG9,'P2'!FQ9:FS9)" +"AVERAGE('P2'!BP9:BR9,'P2'!CB9:CD9,'P2'!CN9:CP9,'P2'!CZ9:DB9,'P2'!DL9:DN9,'P2'!DX9:DZ9,'P2'!EJ9:EL9,'P2'!EV9:EX9,'P2'!FH9:FJ9,'P2'!FT9:FV9)" +"AVERAGE('P2'!BG9:FV9)" +"'P2'!K11" +"'P2'!P11" +"AVERAGE('P2'!T11:V11)" +"AVERAGE('P2'!P11:V11)" +"AVERAGE('P2'!W11:Y11)" +"AVERAGE('P2'!Z11:AB11)" +"AVERAGE('P2'!AC11:AE11)" +"AVERAGE('P2'!AF11:AH11)" +"AVERAGE('P2'!W11:AH11)" +"AVERAGE('P2'!AI11:AT11)" +"AVERAGE('P2'!AU11:BF11)" +"AVERAGE('P2'!BG11:BI11,'P2'!BS11:BU11,'P2'!CE11:CG11,'P2'!CQ11:CS11,'P2'!DC11:DE11,'P2'!DO11:DQ11,'P2'!EA11:EC11,'P2'!EM11:EO11,'P2'!EY11:FA11,'P2'!FK11:FM11)" +"AVERAGE('P2'!BJ11:BL11,'P2'!BV11:BX11,'P2'!CH11:CJ11,'P2'!CT11:CV11,'P2'!DF11:DH11,'P2'!DR11:DT11,'P2'!ED11:EF11,'P2'!EP11:ER11,'P2'!FB11:FD11,'P2'!FN11:FP11)" +"AVERAGE('P2'!BM11:BO11,'P2'!BY11:CA11,'P2'!CK11:CM11,'P2'!CW11:CY11,'P2'!DI11:DK11,'P2'!DU11:DW11,'P2'!EG11:EI11,'P2'!ES11:EU11,'P2'!FE11:FG11,'P2'!FQ11:FS11)" +"AVERAGE('P2'!BP11:BR11,'P2'!CB11:CD11,'P2'!CN11:CP11,'P2'!CZ11:DB11,'P2'!DL11:DN11,'P2'!DX11:DZ11,'P2'!EJ11:EL11,'P2'!EV11:EX11,'P2'!FH11:FJ11,'P2'!FT11:FV11)" +"AVERAGE('P2'!BG11:FV11)" +"'P2'!K13" +"'P2'!P13" +"AVERAGE('P2'!T13:V13)" +"AVERAGE('P2'!P13:V13)" +"AVERAGE('P2'!W13:Y13)" +"AVERAGE('P2'!Z13:AB13)" +"AVERAGE('P2'!AC13:AE13)" +"AVERAGE('P2'!AF13:AH13)" +"AVERAGE('P2'!W13:AH13)" +"AVERAGE('P2'!AI13:AT13)" +"AVERAGE('P2'!AU13:BF13)" +"AVERAGE('P2'!BG13:BI13,'P2'!BS13:BU13,'P2'!CE13:CG13,'P2'!CQ13:CS13,'P2'!DC13:DE13,'P2'!DO13:DQ13,'P2'!EA13:EC13,'P2'!EM13:EO13,'P2'!EY13:FA13,'P2'!FK13:FM13)" +"AVERAGE('P2'!BJ13:BL13,'P2'!BV13:BX13,'P2'!CH13:CJ13,'P2'!CT13:CV13,'P2'!DF13:DH13,'P2'!DR13:DT13,'P2'!ED13:EF13,'P2'!EP13:ER13,'P2'!FB13:FD13,'P2'!FN13:FP13)" +"AVERAGE('P2'!BM13:BO13,'P2'!BY13:CA13,'P2'!CK13:CM13,'P2'!CW13:CY13,'P2'!DI13:DK13,'P2'!DU13:DW13,'P2'!EG13:EI13,'P2'!ES13:EU13,'P2'!FE13:FG13,'P2'!FQ13:FS13)" +"AVERAGE('P2'!BP13:BR13,'P2'!CB13:CD13,'P2'!CN13:CP13,'P2'!CZ13:DB13,'P2'!DL13:DN13,'P2'!DX13:DZ13,'P2'!EJ13:EL13,'P2'!EV13:EX13,'P2'!FH13:FJ13,'P2'!FT13:FV13)" +"AVERAGE('P2'!BG13:FV13)" +"'P2'!K15" +"'P2'!P15" +"AVERAGE('P2'!T15:V15)" +"AVERAGE('P2'!P15:V15)" +"AVERAGE('P2'!W15:Y15)" +"AVERAGE('P2'!Z15:AB15)" +"AVERAGE('P2'!AC15:AE15)" +"AVERAGE('P2'!AF15:AH15)" +"AVERAGE('P2'!W15:AH15)" +"AVERAGE('P2'!AI15:AT15)" +"AVERAGE('P2'!AU15:BF15)" +"AVERAGE('P2'!BG15:BI15,'P2'!BS15:BU15,'P2'!CE15:CG15,'P2'!CQ15:CS15,'P2'!DC15:DE15,'P2'!DO15:DQ15,'P2'!EA15:EC15,'P2'!EM15:EO15,'P2'!EY15:FA15,'P2'!FK15:FM15)" +"AVERAGE('P2'!BJ15:BL15,'P2'!BV15:BX15,'P2'!CH15:CJ15,'P2'!CT15:CV15,'P2'!DF15:DH15,'P2'!DR15:DT15,'P2'!ED15:EF15,'P2'!EP15:ER15,'P2'!FB15:FD15,'P2'!FN15:FP15)" +"AVERAGE('P2'!BM15:BO15,'P2'!BY15:CA15,'P2'!CK15:CM15,'P2'!CW15:CY15,'P2'!DI15:DK15,'P2'!DU15:DW15,'P2'!EG15:EI15,'P2'!ES15:EU15,'P2'!FE15:FG15,'P2'!FQ15:FS15)" +"AVERAGE('P2'!BP15:BR15,'P2'!CB15:CD15,'P2'!CN15:CP15,'P2'!CZ15:DB15,'P2'!DL15:DN15,'P2'!DX15:DZ15,'P2'!EJ15:EL15,'P2'!EV15:EX15,'P2'!FH15:FJ15,'P2'!FT15:FV15)" +"AVERAGE('P2'!BG15:FV15)" +"'P2'!K17" +"'P2'!P17" +"AVERAGE('P2'!T17:V17)" +"AVERAGE('P2'!P17:V17)" +"AVERAGE('P2'!W17:Y17)" +"AVERAGE('P2'!Z17:AB17)" +"AVERAGE('P2'!AC17:AE17)" +"AVERAGE('P2'!AF17:AH17)" +"AVERAGE('P2'!W17:AH17)" +"AVERAGE('P2'!AI17:AT17)" +"AVERAGE('P2'!AU17:BF17)" +"AVERAGE('P2'!BG17:BI17,'P2'!BS17:BU17,'P2'!CE17:CG17,'P2'!CQ17:CS17,'P2'!DC17:DE17,'P2'!DO17:DQ17,'P2'!EA17:EC17,'P2'!EM17:EO17,'P2'!EY17:FA17,'P2'!FK17:FM17)" +"AVERAGE('P2'!BJ17:BL17,'P2'!BV17:BX17,'P2'!CH17:CJ17,'P2'!CT17:CV17,'P2'!DF17:DH17,'P2'!DR17:DT17,'P2'!ED17:EF17,'P2'!EP17:ER17,'P2'!FB17:FD17,'P2'!FN17:FP17)" +"AVERAGE('P2'!BM17:BO17,'P2'!BY17:CA17,'P2'!CK17:CM17,'P2'!CW17:CY17,'P2'!DI17:DK17,'P2'!DU17:DW17,'P2'!EG17:EI17,'P2'!ES17:EU17,'P2'!FE17:FG17,'P2'!FQ17:FS17)" +"AVERAGE('P2'!BP17:BR17,'P2'!CB17:CD17,'P2'!CN17:CP17,'P2'!CZ17:DB17,'P2'!DL17:DN17,'P2'!DX17:DZ17,'P2'!EJ17:EL17,'P2'!EV17:EX17,'P2'!FH17:FJ17,'P2'!FT17:FV17)" +"AVERAGE('P2'!BG17:FV17)" +"C4-C27" +"A2-1" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E4:BF4)" +"TRANSPOSE('P2'!E6:BF6)" +"TRANSPOSE('P2'!E8:BF8)" +"TRANSPOSE('P2'!E12:GZ12)" +"TRANSPOSE('P2'!E14:BF14)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K4:V4)/12" +"SUM('P2'!K6:V6)/12" +"SUM('P2'!K8:V8)/12" +"SUM('P2'!K12:V12)/12" +"SUM('P2'!K14:V14)/12" +"SUM('P2'!W4:AH4)/12" +"SUM('P2'!W6:AH6)/12" +"SUM('P2'!W8:AH8)/12" +"SUM('P2'!W12:AH12)/12" +"SUM('P2'!W14:AH14)/12" +"SUM('P2'!AI4:AT4)/12" +"SUM('P2'!AI6:AT6)/12" +"SUM('P2'!AI8:AT8)/12" +"SUM('P2'!AI12:AT12)/12" +"SUM('P2'!AI14:AT14)/12" +"SUM('P2'!AU4:BF4)/12" +"SUM('P2'!AU6:BF6)/12" +"SUM('P2'!AU8:BF8)/12" +"SUM('P2'!AU12:BF12)/12" +"SUM('P2'!AU14:BF14)/12" +"SUM('P2'!BG4:BR4)/12" +"SUM('P2'!BG6:BR6)/12" +"SUM('P2'!BG8:BR8)/12" +"SUM('P2'!BG12:BR12)/12" +"SUM('P2'!BG14:BR14)/12" +"SUM('P2'!BS4:CD4)/12" +"SUM('P2'!BS6:CD6)/12" +"SUM('P2'!BS8:CD8)/12" +"SUM('P2'!BS12:CD12)/12" +"SUM('P2'!BS14:CD14)/12" +"SUM('P2'!CE4:CP4)/12" +"SUM('P2'!CE6:CP6)/12" +"SUM('P2'!CE8:CP8)/12" +"SUM('P2'!CE12:CP12)/12" +"SUM('P2'!CE14:CP14)/12" +"SUM('P2'!CQ4:DB4)/12" +"SUM('P2'!CQ6:DB6)/12" +"SUM('P2'!CQ8:DB8)/12" +"SUM('P2'!CQ12:DB12)/12" +"SUM('P2'!CQ14:DB14)/12" +"SUM('P2'!DC4:DN4)/12" +"SUM('P2'!DC6:DN6)/12" +"SUM('P2'!DC8:DN8)/12" +"SUM('P2'!DC12:DN12)/12" +"SUM('P2'!DC14:DN14)/12" +"SUM('P2'!DO4:DZ4)/12" +"SUM('P2'!DO6:DZ6)/12" +"SUM('P2'!DO8:DZ8)/12" +"SUM('P2'!DO12:DZ12)/12" +"SUM('P2'!DO14:DZ14)/12" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E5:BF5)" +"TRANSPOSE('P2'!E7:BF7)" +"TRANSPOSE('P2'!E9:BF9)" +"TRANSPOSE('P2'!E13:GZ13)" +"TRANSPOSE('P2'!E15:BF15)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K5:V5)/12" +"SUM('P2'!K7:V7)/12" +"SUM('P2'!K9:V9)/12" +"SUM('P2'!K13:V13)/12" +"SUM('P2'!K15:V15)/12" +"SUM('P2'!W5:AH5)/12" +"SUM('P2'!W7:AH7)/12" +"SUM('P2'!W9:AH9)/12" +"SUM('P2'!W13:AH13)/12" +"SUM('P2'!W15:AH15)/12" +"SUM('P2'!AI5:AT5)/12" +"SUM('P2'!AI7:AT7)/12" +"SUM('P2'!AI9:AT9)/12" +"SUM('P2'!AI13:AT13)/12" +"SUM('P2'!AI15:AT15)/12" +"SUM('P2'!AU5:BF5)/12" +"SUM('P2'!AU7:BF7)/12" +"SUM('P2'!AU9:BF9)/12" +"SUM('P2'!AU13:BF13)/12" +"SUM('P2'!AU15:BF15)/12" +"SUM('P2'!BG5:BR5)/12" +"SUM('P2'!BG7:BR7)/12" +"SUM('P2'!BG9:BR9)/12" +"SUM('P2'!BG13:BR13)/12" +"SUM('P2'!BG15:BR15)/12" +"SUM('P2'!BS5:CD5)/12" +"SUM('P2'!BS7:CD7)/12" +"SUM('P2'!BS9:CD9)/12" +"SUM('P2'!BS13:CD13)/12" +"SUM('P2'!BS15:CD15)/12" +"SUM('P2'!CE5:CP5)/12" +"SUM('P2'!CE7:CP7)/12" +"SUM('P2'!CE9:CP9)/12" +"SUM('P2'!CE13:CP13)/12" +"SUM('P2'!CE15:CP15)/12" +"SUM('P2'!CQ5:DB5)/12" +"SUM('P2'!CQ7:DB7)/12" +"SUM('P2'!CQ9:DB9)/12" +"SUM('P2'!CQ13:DB13)/12" +"SUM('P2'!CQ15:DB15)/12" +"SUM('P2'!DC5:DN5)/12" +"SUM('P2'!DC7:DN7)/12" +"SUM('P2'!DC9:DN9)/12" +"SUM('P2'!DC13:DN13)/12" +"SUM('P2'!DC15:DN15)/12" +"SUM('P2'!DO5:DZ5)/12" +"SUM('P2'!DO7:DZ7)/12" +"SUM('P2'!DO9:DZ9)/12" +"SUM('P2'!DO13:DZ13)/12" +"SUM('P2'!DO15:DZ15)/12" +"TODAY()" +"crvDate" +"'P2'!K4" +"AVERAGE('P2'!Q4:S4)" +"AVERAGE('P2'!T4:V4)" +"AVERAGE('P2'!O4:V4)" +"AVERAGE('P2'!W4:Y4)" +"AVERAGE('P2'!Z4:AB4)" +"AVERAGE('P2'!AC4:AE4)" +"AVERAGE('P2'!AF4:AH4)" +"AVERAGE('P2'!W4:AH4)" +"AVERAGE('P2'!AI4:AT4)" +"AVERAGE('P2'!AU4:BF4)" +"AVERAGE('P2'!BG4:BI4,'P2'!BS4:BU4,'P2'!CE4:CG4,'P2'!CQ4:CS4,'P2'!DC4:DE4,'P2'!DO4:DQ4,'P2'!EA4:EC4,'P2'!EM4:EO4,'P2'!EY4:FA4,'P2'!FK4:FM4)" +"AVERAGE('P2'!BJ4:BL4,'P2'!BV4:BX4,'P2'!CH4:CJ4,'P2'!CT4:CV4,'P2'!DF4:DH4,'P2'!DR4:DT4,'P2'!ED4:EF4,'P2'!EP4:ER4,'P2'!FB4:FD4,'P2'!FN4:FP4)" +"AVERAGE('P2'!BM4:BO4,'P2'!BY4:CA4,'P2'!CK4:CM4,'P2'!CW4:CY4,'P2'!DI4:DK4,'P2'!DU4:DW4,'P2'!EG4:EI4,'P2'!ES4:EU4,'P2'!FE4:FG4,'P2'!FQ4:FS4)" +"AVERAGE('P2'!BP4:BR4,'P2'!CB4:CD4,'P2'!CN4:CP4,'P2'!CZ4:DB4,'P2'!DL4:DN4,'P2'!DX4:DZ4,'P2'!EJ4:EL4,'P2'!EV4:EX4,'P2'!FH4:FJ4,'P2'!FT4:FV4)" +"AVERAGE('P2'!BG4:FV4)" +"'P2'!K6" +"AVERAGE('P2'!Q6:S6)" +"AVERAGE('P2'!T6:V6)" +"AVERAGE('P2'!O6:V6)" +"AVERAGE('P2'!W6:Y6)" +"AVERAGE('P2'!Z6:AB6)" +"AVERAGE('P2'!AC6:AE6)" +"AVERAGE('P2'!AF6:AH6)" +"AVERAGE('P2'!W6:AH6)" +"AVERAGE('P2'!AI6:AT6)" +"AVERAGE('P2'!AU6:BF6)" +"AVERAGE('P2'!BG6:BI6,'P2'!BS6:BU6,'P2'!CE6:CG6,'P2'!CQ6:CS6,'P2'!DC6:DE6,'P2'!DO6:DQ6,'P2'!EA6:EC6,'P2'!EM6:EO6,'P2'!EY6:FA6,'P2'!FK6:FM6)" +"AVERAGE('P2'!BJ6:BL6,'P2'!BV6:BX6,'P2'!CH6:CJ6,'P2'!CT6:CV6,'P2'!DF6:DH6,'P2'!DR6:DT6,'P2'!ED6:EF6,'P2'!EP6:ER6,'P2'!FB6:FD6,'P2'!FN6:FP6)" +"AVERAGE('P2'!BM6:BO6,'P2'!BY6:CA6,'P2'!CK6:CM6,'P2'!CW6:CY6,'P2'!DI6:DK6,'P2'!DU6:DW6,'P2'!EG6:EI6,'P2'!ES6:EU6,'P2'!FE6:FG6,'P2'!FQ6:FS6)" +"AVERAGE('P2'!BP6:BR6,'P2'!CB6:CD6,'P2'!CN6:CP6,'P2'!CZ6:DB6,'P2'!DL6:DN6,'P2'!DX6:DZ6,'P2'!EJ6:EL6,'P2'!EV6:EX6,'P2'!FH6:FJ6,'P2'!FT6:FV6)" +"AVERAGE('P2'!BG6:FV6)" +"'P2'!K8" +"AVERAGE('P2'!Q8:S8)" +"AVERAGE('P2'!T8:V8)" +"AVERAGE('P2'!O8:V8)" +"AVERAGE('P2'!W8:Y8)" +"AVERAGE('P2'!Z8:AB8)" +"AVERAGE('P2'!AC8:AE8)" +"AVERAGE('P2'!AF8:AH8)" +"AVERAGE('P2'!W8:AH8)" +"AVERAGE('P2'!AI8:AT8)" +"AVERAGE('P2'!AU8:BF8)" +"AVERAGE('P2'!BG8:BI8,'P2'!BS8:BU8,'P2'!CE8:CG8,'P2'!CQ8:CS8,'P2'!DC8:DE8,'P2'!DO8:DQ8,'P2'!EA8:EC8,'P2'!EM8:EO8,'P2'!EY8:FA8,'P2'!FK8:FM8)" +"AVERAGE('P2'!BJ8:BL8,'P2'!BV8:BX8,'P2'!CH8:CJ8,'P2'!CT8:CV8,'P2'!DF8:DH8,'P2'!DR8:DT8,'P2'!ED8:EF8,'P2'!EP8:ER8,'P2'!FB8:FD8,'P2'!FN8:FP8)" +"AVERAGE('P2'!BM8:BO8,'P2'!BY8:CA8,'P2'!CK8:CM8,'P2'!CW8:CY8,'P2'!DI8:DK8,'P2'!DU8:DW8,'P2'!EG8:EI8,'P2'!ES8:EU8,'P2'!FE8:FG8,'P2'!FQ8:FS8)" +"AVERAGE('P2'!BP8:BR8,'P2'!CB8:CD8,'P2'!CN8:CP8,'P2'!CZ8:DB8,'P2'!DL8:DN8,'P2'!DX8:DZ8,'P2'!EJ8:EL8,'P2'!EV8:EX8,'P2'!FH8:FJ8,'P2'!FT8:FV8)" +"AVERAGE('P2'!BG8:FV8)" +"'P2'!K10" +"AVERAGE('P2'!Q10:S10)" +"AVERAGE('P2'!T10:V10)" +"AVERAGE('P2'!O10:V10)" +"AVERAGE('P2'!W10:Y10)" +"AVERAGE('P2'!Z10:AB10)" +"AVERAGE('P2'!AC10:AE10)" +"AVERAGE('P2'!AF10:AH10)" +"AVERAGE('P2'!W10:AH10)" +"AVERAGE('P2'!AI10:AT10)" +"AVERAGE('P2'!AU10:BF10)" +"AVERAGE('P2'!BG10:BI10,'P2'!BS10:BU10,'P2'!CE10:CG10,'P2'!CQ10:CS10,'P2'!DC10:DE10,'P2'!DO10:DQ10,'P2'!EA10:EC10,'P2'!EM10:EO10,'P2'!EY10:FA10,'P2'!FK10:FM10)" +"AVERAGE('P2'!BJ10:BL10,'P2'!BV10:BX10,'P2'!CH10:CJ10,'P2'!CT10:CV10,'P2'!DF10:DH10,'P2'!DR10:DT10,'P2'!ED10:EF10,'P2'!EP10:ER10,'P2'!FB10:FD10,'P2'!FN10:FP10)" +"AVERAGE('P2'!BM10:BO10,'P2'!BY10:CA10,'P2'!CK10:CM10,'P2'!CW10:CY10,'P2'!DI10:DK10,'P2'!DU10:DW10,'P2'!EG10:EI10,'P2'!ES10:EU10,'P2'!FE10:FG10,'P2'!FQ10:FS10)" +"AVERAGE('P2'!BP10:BR10,'P2'!CB10:CD10,'P2'!CN10:CP10,'P2'!CZ10:DB10,'P2'!DL10:DN10,'P2'!DX10:DZ10,'P2'!EJ10:EL10,'P2'!EV10:EX10,'P2'!FH10:FJ10,'P2'!FT10:FV10)" +"AVERAGE('P2'!BG10:FV10)" +"'P2'!K12" +"AVERAGE('P2'!Q12:S12)" +"AVERAGE('P2'!T12:V12)" +"AVERAGE('P2'!O12:V12)" +"AVERAGE('P2'!W12:Y12)" +"AVERAGE('P2'!Z12:AB12)" +"AVERAGE('P2'!AC12:AE12)" +"AVERAGE('P2'!AF12:AH12)" +"AVERAGE('P2'!W12:AH12)" +"AVERAGE('P2'!AI12:AT12)" +"AVERAGE('P2'!AU12:BF12)" +"AVERAGE('P2'!BG12:BI12,'P2'!BS12:BU12,'P2'!CE12:CG12,'P2'!CQ12:CS12,'P2'!DC12:DE12,'P2'!DO12:DQ12,'P2'!EA12:EC12,'P2'!EM12:EO12,'P2'!EY12:FA12,'P2'!FK12:FM12)" +"AVERAGE('P2'!BJ12:BL12,'P2'!BV12:BX12,'P2'!CH12:CJ12,'P2'!CT12:CV12,'P2'!DF12:DH12,'P2'!DR12:DT12,'P2'!ED12:EF12,'P2'!EP12:ER12,'P2'!FB12:FD12,'P2'!FN12:FP12)" +"AVERAGE('P2'!BM12:BO12,'P2'!BY12:CA12,'P2'!CK12:CM12,'P2'!CW12:CY12,'P2'!DI12:DK12,'P2'!DU12:DW12,'P2'!EG12:EI12,'P2'!ES12:EU12,'P2'!FE12:FG12,'P2'!FQ12:FS12)" +"AVERAGE('P2'!BP12:BR12,'P2'!CB12:CD12,'P2'!CN12:CP12,'P2'!CZ12:DB12,'P2'!DL12:DN12,'P2'!DX12:DZ12,'P2'!EJ12:EL12,'P2'!EV12:EX12,'P2'!FH12:FJ12,'P2'!FT12:FV12)" +"AVERAGE('P2'!BG12:FV12)" +"'P2'!K14" +"AVERAGE('P2'!Q14:S14)" +"AVERAGE('P2'!T14:V14)" +"AVERAGE('P2'!O14:V14)" +"AVERAGE('P2'!W14:Y14)" +"AVERAGE('P2'!Z14:AB14)" +"AVERAGE('P2'!AC14:AE14)" +"AVERAGE('P2'!AF14:AH14)" +"AVERAGE('P2'!W14:AH14)" +"AVERAGE('P2'!AI14:AT14)" +"AVERAGE('P2'!AU14:BF14)" +"AVERAGE('P2'!BG14:BI14,'P2'!BS14:BU14,'P2'!CE14:CG14,'P2'!CQ14:CS14,'P2'!DC14:DE14,'P2'!DO14:DQ14,'P2'!EA14:EC14,'P2'!EM14:EO14,'P2'!EY14:FA14,'P2'!FK14:FM14)" +"AVERAGE('P2'!BJ14:BL14,'P2'!BV14:BX14,'P2'!CH14:CJ14,'P2'!CT14:CV14,'P2'!DF14:DH14,'P2'!DR14:DT14,'P2'!ED14:EF14,'P2'!EP14:ER14,'P2'!FB14:FD14,'P2'!FN14:FP14)" +"AVERAGE('P2'!BM14:BO14,'P2'!BY14:CA14,'P2'!CK14:CM14,'P2'!CW14:CY14,'P2'!DI14:DK14,'P2'!DU14:DW14,'P2'!EG14:EI14,'P2'!ES14:EU14,'P2'!FE14:FG14,'P2'!FQ14:FS14)" +"AVERAGE('P2'!BP14:BR14,'P2'!CB14:CD14,'P2'!CN14:CP14,'P2'!CZ14:DB14,'P2'!DL14:DN14,'P2'!DX14:DZ14,'P2'!EJ14:EL14,'P2'!EV14:EX14,'P2'!FH14:FJ14,'P2'!FT14:FV14)" +"AVERAGE('P2'!BG14:FV14)" +"'P2'!K16" +"AVERAGE('P2'!Q16:S16)" +"AVERAGE('P2'!T16:V16)" +"AVERAGE('P2'!O16:V16)" +"AVERAGE('P2'!W16:Y16)" +"AVERAGE('P2'!Z16:AB16)" +"AVERAGE('P2'!AC16:AE16)" +"AVERAGE('P2'!AF16:AH16)" +"AVERAGE('P2'!W16:AH16)" +"AVERAGE('P2'!AI16:AT16)" +"AVERAGE('P2'!AU16:BF16)" +"AVERAGE('P2'!BG16:BI16,'P2'!BS16:BU16,'P2'!CE16:CG16,'P2'!CQ16:CS16,'P2'!DC16:DE16,'P2'!DO16:DQ16,'P2'!EA16:EC16,'P2'!EM16:EO16,'P2'!EY16:FA16,'P2'!FK16:FM16)" +"AVERAGE('P2'!BJ16:BL16,'P2'!BV16:BX16,'P2'!CH16:CJ16,'P2'!CT16:CV16,'P2'!DF16:DH16,'P2'!DR16:DT16,'P2'!ED16:EF16,'P2'!EP16:ER16,'P2'!FB16:FD16,'P2'!FN16:FP16)" +"AVERAGE('P2'!BM16:BO16,'P2'!BY16:CA16,'P2'!CK16:CM16,'P2'!CW16:CY16,'P2'!DI16:DK16,'P2'!DU16:DW16,'P2'!EG16:EI16,'P2'!ES16:EU16,'P2'!FE16:FG16,'P2'!FQ16:FS16)" +"AVERAGE('P2'!BP16:BR16,'P2'!CB16:CD16,'P2'!CN16:CP16,'P2'!CZ16:DB16,'P2'!DL16:DN16,'P2'!DX16:DZ16,'P2'!EJ16:EL16,'P2'!EV16:EX16,'P2'!FH16:FJ16,'P2'!FT16:FV16)" +"AVERAGE('P2'!BG16:FV16)" +"K3" +"C4-C26" +"crvDate-1" +"K3" +"'Power West Price Peak'!A2" +"'P2'!K5" +"AVERAGE('P2'!Q5:S5)" +"AVERAGE('P2'!T5:V5)" +"AVERAGE('P2'!O5:V5)" +"AVERAGE('P2'!W5:Y5)" +"AVERAGE('P2'!Z5:AB5)" +"AVERAGE('P2'!AC5:AE5)" +"AVERAGE('P2'!AF5:AH5)" +"AVERAGE('P2'!W5:AH5)" +"AVERAGE('P2'!AI5:AT5)" +"AVERAGE('P2'!AU5:BF5)" +"AVERAGE('P2'!BG5:BI5,'P2'!BS5:BU5,'P2'!CE5:CG5,'P2'!CQ5:CS5,'P2'!DC5:DE5,'P2'!DO5:DQ5,'P2'!EA5:EC5,'P2'!EM5:EO5,'P2'!EY5:FA5,'P2'!FK5:FM5)" +"AVERAGE('P2'!BJ5:BL5,'P2'!BV5:BX5,'P2'!CH5:CJ5,'P2'!CT5:CV5,'P2'!DF5:DH5,'P2'!DR5:DT5,'P2'!ED5:EF5,'P2'!EP5:ER5,'P2'!FB5:FD5,'P2'!FN5:FP5)" +"AVERAGE('P2'!BM5:BO5,'P2'!BY5:CA5,'P2'!CK5:CM5,'P2'!CW5:CY5,'P2'!DI5:DK5,'P2'!DU5:DW5,'P2'!EG5:EI5,'P2'!ES5:EU5,'P2'!FE5:FG5,'P2'!FQ5:FS5)" +"AVERAGE('P2'!BP5:BR5,'P2'!CB5:CD5,'P2'!CN5:CP5,'P2'!CZ5:DB5,'P2'!DL5:DN5,'P2'!DX5:DZ5,'P2'!EJ5:EL5,'P2'!EV5:EX5,'P2'!FH5:FJ5,'P2'!FT5:FV5)" +"AVERAGE('P2'!BG5:FV5)" +"'P2'!K7" +"AVERAGE('P2'!Q7:S7)" +"AVERAGE('P2'!T7:V7)" +"AVERAGE('P2'!O7:V7)" +"AVERAGE('P2'!W7:Y7)" +"AVERAGE('P2'!Z7:AB7)" +"AVERAGE('P2'!AC7:AE7)" +"AVERAGE('P2'!AF7:AH7)" +"AVERAGE('P2'!W7:AH7)" +"AVERAGE('P2'!AI7:AT7)" +"AVERAGE('P2'!AU7:BF7)" +"AVERAGE('P2'!BG7:BI7,'P2'!BS7:BU7,'P2'!CE7:CG7,'P2'!CQ7:CS7,'P2'!DC7:DE7,'P2'!DO7:DQ7,'P2'!EA7:EC7,'P2'!EM7:EO7,'P2'!EY7:FA7,'P2'!FK7:FM7)" +"AVERAGE('P2'!BJ7:BL7,'P2'!BV7:BX7,'P2'!CH7:CJ7,'P2'!CT7:CV7,'P2'!DF7:DH7,'P2'!DR7:DT7,'P2'!ED7:EF7,'P2'!EP7:ER7,'P2'!FB7:FD7,'P2'!FN7:FP7)" +"AVERAGE('P2'!BM7:BO7,'P2'!BY7:CA7,'P2'!CK7:CM7,'P2'!CW7:CY7,'P2'!DI7:DK7,'P2'!DU7:DW7,'P2'!EG7:EI7,'P2'!ES7:EU7,'P2'!FE7:FG7,'P2'!FQ7:FS7)" +"AVERAGE('P2'!BP7:BR7,'P2'!CB7:CD7,'P2'!CN7:CP7,'P2'!CZ7:DB7,'P2'!DL7:DN7,'P2'!DX7:DZ7,'P2'!EJ7:EL7,'P2'!EV7:EX7,'P2'!FH7:FJ7,'P2'!FT7:FV7)" +"AVERAGE('P2'!BG7:FV7)" +"'P2'!K9" +"AVERAGE('P2'!Q9:S9)" +"AVERAGE('P2'!T9:V9)" +"AVERAGE('P2'!O9:V9)" +"AVERAGE('P2'!W9:Y9)" +"AVERAGE('P2'!Z9:AB9)" +"AVERAGE('P2'!AC9:AE9)" +"AVERAGE('P2'!AF9:AH9)" +"AVERAGE('P2'!W9:AH9)" +"AVERAGE('P2'!AI9:AT9)" +"AVERAGE('P2'!AU9:BF9)" +"AVERAGE('P2'!BG9:BI9,'P2'!BS9:BU9,'P2'!CE9:CG9,'P2'!CQ9:CS9,'P2'!DC9:DE9,'P2'!DO9:DQ9,'P2'!EA9:EC9,'P2'!EM9:EO9,'P2'!EY9:FA9,'P2'!FK9:FM9)" +"AVERAGE('P2'!BJ9:BL9,'P2'!BV9:BX9,'P2'!CH9:CJ9,'P2'!CT9:CV9,'P2'!DF9:DH9,'P2'!DR9:DT9,'P2'!ED9:EF9,'P2'!EP9:ER9,'P2'!FB9:FD9,'P2'!FN9:FP9)" +"AVERAGE('P2'!BM9:BO9,'P2'!BY9:CA9,'P2'!CK9:CM9,'P2'!CW9:CY9,'P2'!DI9:DK9,'P2'!DU9:DW9,'P2'!EG9:EI9,'P2'!ES9:EU9,'P2'!FE9:FG9,'P2'!FQ9:FS9)" +"AVERAGE('P2'!BP9:BR9,'P2'!CB9:CD9,'P2'!CN9:CP9,'P2'!CZ9:DB9,'P2'!DL9:DN9,'P2'!DX9:DZ9,'P2'!EJ9:EL9,'P2'!EV9:EX9,'P2'!FH9:FJ9,'P2'!FT9:FV9)" +"AVERAGE('P2'!BG9:FV9)" +"'P2'!K11" +"AVERAGE('P2'!Q11:S11)" +"AVERAGE('P2'!T11:V11)" +"AVERAGE('P2'!O11:V11)" +"AVERAGE('P2'!W11:Y11)" +"AVERAGE('P2'!Z11:AB11)" +"AVERAGE('P2'!AC11:AE11)" +"AVERAGE('P2'!AF11:AH11)" +"AVERAGE('P2'!W11:AH11)" +"AVERAGE('P2'!AI11:AT11)" +"AVERAGE('P2'!AU11:BF11)" +"AVERAGE('P2'!BG11:BI11,'P2'!BS11:BU11,'P2'!CE11:CG11,'P2'!CQ11:CS11,'P2'!DC11:DE11,'P2'!DO11:DQ11,'P2'!EA11:EC11,'P2'!EM11:EO11,'P2'!EY11:FA11,'P2'!FK11:FM11)" +"AVERAGE('P2'!BJ11:BL11,'P2'!BV11:BX11,'P2'!CH11:CJ11,'P2'!CT11:CV11,'P2'!DF11:DH11,'P2'!DR11:DT11,'P2'!ED11:EF11,'P2'!EP11:ER11,'P2'!FB11:FD11,'P2'!FN11:FP11)" +"AVERAGE('P2'!BM11:BO11,'P2'!BY11:CA11,'P2'!CK11:CM11,'P2'!CW11:CY11,'P2'!DI11:DK11,'P2'!DU11:DW11,'P2'!EG11:EI11,'P2'!ES11:EU11,'P2'!FE11:FG11,'P2'!FQ11:FS11)" +"AVERAGE('P2'!BP11:BR11,'P2'!CB11:CD11,'P2'!CN11:CP11,'P2'!CZ11:DB11,'P2'!DL11:DN11,'P2'!DX11:DZ11,'P2'!EJ11:EL11,'P2'!EV11:EX11,'P2'!FH11:FJ11,'P2'!FT11:FV11)" +"AVERAGE('P2'!BG11:FV11)" +"'P2'!K13" +"AVERAGE('P2'!Q13:S13)" +"AVERAGE('P2'!T13:V13)" +"AVERAGE('P2'!O13:V13)" +"AVERAGE('P2'!W13:Y13)" +"AVERAGE('P2'!Z13:AB13)" +"AVERAGE('P2'!AC13:AE13)" +"AVERAGE('P2'!AF13:AH13)" +"AVERAGE('P2'!W13:AH13)" +"AVERAGE('P2'!AI13:AT13)" +"AVERAGE('P2'!AU13:BF13)" +"AVERAGE('P2'!BG13:BI13,'P2'!BS13:BU13,'P2'!CE13:CG13,'P2'!CQ13:CS13,'P2'!DC13:DE13,'P2'!DO13:DQ13,'P2'!EA13:EC13,'P2'!EM13:EO13,'P2'!EY13:FA13,'P2'!FK13:FM13)" +"AVERAGE('P2'!BJ13:BL13,'P2'!BV13:BX13,'P2'!CH13:CJ13,'P2'!CT13:CV13,'P2'!DF13:DH13,'P2'!DR13:DT13,'P2'!ED13:EF13,'P2'!EP13:ER13,'P2'!FB13:FD13,'P2'!FN13:FP13)" +"AVERAGE('P2'!BM13:BO13,'P2'!BY13:CA13,'P2'!CK13:CM13,'P2'!CW13:CY13,'P2'!DI13:DK13,'P2'!DU13:DW13,'P2'!EG13:EI13,'P2'!ES13:EU13,'P2'!FE13:FG13,'P2'!FQ13:FS13)" +"AVERAGE('P2'!BP13:BR13,'P2'!CB13:CD13,'P2'!CN13:CP13,'P2'!CZ13:DB13,'P2'!DL13:DN13,'P2'!DX13:DZ13,'P2'!EJ13:EL13,'P2'!EV13:EX13,'P2'!FH13:FJ13,'P2'!FT13:FV13)" +"AVERAGE('P2'!BG13:FV13)" +"'P2'!K15" +"AVERAGE('P2'!Q15:S15)" +"AVERAGE('P2'!T15:V15)" +"AVERAGE('P2'!O15:V15)" +"AVERAGE('P2'!W15:Y15)" +"AVERAGE('P2'!Z15:AB15)" +"AVERAGE('P2'!AC15:AE15)" +"AVERAGE('P2'!AF15:AH15)" +"AVERAGE('P2'!W15:AH15)" +"AVERAGE('P2'!AI15:AT15)" +"AVERAGE('P2'!AU15:BF15)" +"AVERAGE('P2'!BG15:BI15,'P2'!BS15:BU15,'P2'!CE15:CG15,'P2'!CQ15:CS15,'P2'!DC15:DE15,'P2'!DO15:DQ15,'P2'!EA15:EC15,'P2'!EM15:EO15,'P2'!EY15:FA15,'P2'!FK15:FM15)" +"AVERAGE('P2'!BJ15:BL15,'P2'!BV15:BX15,'P2'!CH15:CJ15,'P2'!CT15:CV15,'P2'!DF15:DH15,'P2'!DR15:DT15,'P2'!ED15:EF15,'P2'!EP15:ER15,'P2'!FB15:FD15,'P2'!FN15:FP15)" +"AVERAGE('P2'!BM15:BO15,'P2'!BY15:CA15,'P2'!CK15:CM15,'P2'!CW15:CY15,'P2'!DI15:DK15,'P2'!DU15:DW15,'P2'!EG15:EI15,'P2'!ES15:EU15,'P2'!FE15:FG15,'P2'!FQ15:FS15)" +"AVERAGE('P2'!BP15:BR15,'P2'!CB15:CD15,'P2'!CN15:CP15,'P2'!CZ15:DB15,'P2'!DL15:DN15,'P2'!DX15:DZ15,'P2'!EJ15:EL15,'P2'!EV15:EX15,'P2'!FH15:FJ15,'P2'!FT15:FV15)" +"AVERAGE('P2'!BG15:FV15)" +"'P2'!K17" +"AVERAGE('P2'!Q17:S17)" +"AVERAGE('P2'!T17:V17)" +"AVERAGE('P2'!O17:V17)" +"AVERAGE('P2'!W17:Y17)" +"AVERAGE('P2'!Z17:AB17)" +"AVERAGE('P2'!AC17:AE17)" +"AVERAGE('P2'!AF17:AH17)" +"AVERAGE('P2'!W17:AH17)" +"AVERAGE('P2'!AI17:AT17)" +"AVERAGE('P2'!AU17:BF17)" +"AVERAGE('P2'!BG17:BI17,'P2'!BS17:BU17,'P2'!CE17:CG17,'P2'!CQ17:CS17,'P2'!DC17:DE17,'P2'!DO17:DQ17,'P2'!EA17:EC17,'P2'!EM17:EO17,'P2'!EY17:FA17,'P2'!FK17:FM17)" +"AVERAGE('P2'!BJ17:BL17,'P2'!BV17:BX17,'P2'!CH17:CJ17,'P2'!CT17:CV17,'P2'!DF17:DH17,'P2'!DR17:DT17,'P2'!ED17:EF17,'P2'!EP17:ER17,'P2'!FB17:FD17,'P2'!FN17:FP17)" +"AVERAGE('P2'!BM17:BO17,'P2'!BY17:CA17,'P2'!CK17:CM17,'P2'!CW17:CY17,'P2'!DI17:DK17,'P2'!DU17:DW17,'P2'!EG17:EI17,'P2'!ES17:EU17,'P2'!FE17:FG17,'P2'!FQ17:FS17)" +"AVERAGE('P2'!BP17:BR17,'P2'!CB17:CD17,'P2'!CN17:CP17,'P2'!CZ17:DB17,'P2'!DL17:DN17,'P2'!DX17:DZ17,'P2'!EJ17:EL17,'P2'!EV17:EX17,'P2'!FH17:FJ17,'P2'!FT17:FV17)" +"AVERAGE('P2'!BG17:FV17)" +"K3" +"C4-C27" +"A2-1" +"K3" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E4:BF4)" +"TRANSPOSE('P2'!E6:BF6)" +"TRANSPOSE('P2'!E8:BF8)" +"TRANSPOSE('P2'!E12:GZ12)" +"TRANSPOSE('P2'!E14:BF14)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K4:V4)/12" +"SUM('P2'!K6:V6)/12" +"SUM('P2'!K8:V8)/12" +"SUM('P2'!K12:V12)/12" +"SUM('P2'!K14:V14)/12" +"SUM('P2'!W4:AH4)/12" +"SUM('P2'!W6:AH6)/12" +"SUM('P2'!W8:AH8)/12" +"SUM('P2'!W12:AH12)/12" +"SUM('P2'!W14:AH14)/12" +"SUM('P2'!AI4:AT4)/12" +"SUM('P2'!AI6:AT6)/12" +"SUM('P2'!AI8:AT8)/12" +"SUM('P2'!AI12:AT12)/12" +"SUM('P2'!AI14:AT14)/12" +"SUM('P2'!AU4:BF4)/12" +"SUM('P2'!AU6:BF6)/12" +"SUM('P2'!AU8:BF8)/12" +"SUM('P2'!AU12:BF12)/12" +"SUM('P2'!AU14:BF14)/12" +"SUM('P2'!BG4:BR4)/12" +"SUM('P2'!BG6:BR6)/12" +"SUM('P2'!BG8:BR8)/12" +"SUM('P2'!BG12:BR12)/12" +"SUM('P2'!BG14:BR14)/12" +"SUM('P2'!BS4:CD4)/12" +"SUM('P2'!BS6:CD6)/12" +"SUM('P2'!BS8:CD8)/12" +"SUM('P2'!BS12:CD12)/12" +"SUM('P2'!BS14:CD14)/12" +"SUM('P2'!CE4:CP4)/12" +"SUM('P2'!CE6:CP6)/12" +"SUM('P2'!CE8:CP8)/12" +"SUM('P2'!CE12:CP12)/12" +"SUM('P2'!CE14:CP14)/12" +"SUM('P2'!CQ4:DB4)/12" +"SUM('P2'!CQ6:DB6)/12" +"SUM('P2'!CQ8:DB8)/12" +"SUM('P2'!CQ12:DB12)/12" +"SUM('P2'!CQ14:DB14)/12" +"SUM('P2'!DC4:DN4)/12" +"SUM('P2'!DC6:DN6)/12" +"SUM('P2'!DC8:DN8)/12" +"SUM('P2'!DC12:DN12)/12" +"SUM('P2'!DC14:DN14)/12" +"SUM('P2'!DO4:DZ4)/12" +"SUM('P2'!DO6:DZ6)/12" +"SUM('P2'!DO8:DZ8)/12" +"SUM('P2'!DO12:DZ12)/12" +"SUM('P2'!DO14:DZ14)/12" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E5:BF5)" +"TRANSPOSE('P2'!E7:BF7)" +"TRANSPOSE('P2'!E9:BF9)" +"TRANSPOSE('P2'!E13:GZ13)" +"TRANSPOSE('P2'!E15:BF15)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K5:V5)/12" +"SUM('P2'!K7:V7)/12" +"SUM('P2'!K9:V9)/12" +"SUM('P2'!K13:V13)/12" +"SUM('P2'!K15:V15)/12" +"SUM('P2'!W5:AH5)/12" +"SUM('P2'!W7:AH7)/12" +"SUM('P2'!W9:AH9)/12" +"SUM('P2'!W13:AH13)/12" +"SUM('P2'!W15:AH15)/12" +"SUM('P2'!AI5:AT5)/12" +"SUM('P2'!AI7:AT7)/12" +"SUM('P2'!AI9:AT9)/12" +"SUM('P2'!AI13:AT13)/12" +"SUM('P2'!AI15:AT15)/12" +"SUM('P2'!AU5:BF5)/12" +"SUM('P2'!AU7:BF7)/12" +"SUM('P2'!AU9:BF9)/12" +"SUM('P2'!AU13:BF13)/12" +"SUM('P2'!AU15:BF15)/12" +"SUM('P2'!BG5:BR5)/12" +"SUM('P2'!BG7:BR7)/12" +"SUM('P2'!BG9:BR9)/12" +"SUM('P2'!BG13:BR13)/12" +"SUM('P2'!BG15:BR15)/12" +"SUM('P2'!BS5:CD5)/12" +"SUM('P2'!BS7:CD7)/12" +"SUM('P2'!BS9:CD9)/12" +"SUM('P2'!BS13:CD13)/12" +"SUM('P2'!BS15:CD15)/12" +"SUM('P2'!CE5:CP5)/12" +"SUM('P2'!CE7:CP7)/12" +"SUM('P2'!CE9:CP9)/12" +"SUM('P2'!CE13:CP13)/12" +"SUM('P2'!CE15:CP15)/12" +"SUM('P2'!CQ5:DB5)/12" +"SUM('P2'!CQ7:DB7)/12" +"SUM('P2'!CQ9:DB9)/12" +"SUM('P2'!CQ13:DB13)/12" +"SUM('P2'!CQ15:DB15)/12" +"SUM('P2'!DC5:DN5)/12" +"SUM('P2'!DC7:DN7)/12" +"SUM('P2'!DC9:DN9)/12" +"SUM('P2'!DC13:DN13)/12" +"SUM('P2'!DC15:DN15)/12" +"SUM('P2'!DO5:DZ5)/12" +"SUM('P2'!DO7:DZ7)/12" +"SUM('P2'!DO9:DZ9)/12" +"SUM('P2'!DO13:DZ13)/12" +"SUM('P2'!DO15:DZ15)/12" +"TODAY()" +"crvDate" +"'P2'!K4" +"AVERAGE('P2'!Q4:S4)" +"AVERAGE('P2'!T4:V4)" +"AVERAGE('P2'!O4:V4)" +"AVERAGE('P2'!W4:Y4)" +"AVERAGE('P2'!Z4:AB4)" +"AVERAGE('P2'!AC4:AE4)" +"AVERAGE('P2'!AF4:AH4)" +"AVERAGE('P2'!W4:AH4)" +"AVERAGE('P2'!AI4:AT4)" +"AVERAGE('P2'!AU4:BF4)" +"AVERAGE('P2'!BG4:BI4,'P2'!BS4:BU4,'P2'!CE4:CG4,'P2'!CQ4:CS4,'P2'!DC4:DE4,'P2'!DO4:DQ4,'P2'!EA4:EC4,'P2'!EM4:EO4,'P2'!EY4:FA4,'P2'!FK4:FM4)" +"AVERAGE('P2'!BJ4:BL4,'P2'!BV4:BX4,'P2'!CH4:CJ4,'P2'!CT4:CV4,'P2'!DF4:DH4,'P2'!DR4:DT4,'P2'!ED4:EF4,'P2'!EP4:ER4,'P2'!FB4:FD4,'P2'!FN4:FP4)" +"AVERAGE('P2'!BM4:BO4,'P2'!BY4:CA4,'P2'!CK4:CM4,'P2'!CW4:CY4,'P2'!DI4:DK4,'P2'!DU4:DW4,'P2'!EG4:EI4,'P2'!ES4:EU4,'P2'!FE4:FG4,'P2'!FQ4:FS4)" +"AVERAGE('P2'!BP4:BR4,'P2'!CB4:CD4,'P2'!CN4:CP4,'P2'!CZ4:DB4,'P2'!DL4:DN4,'P2'!DX4:DZ4,'P2'!EJ4:EL4,'P2'!EV4:EX4,'P2'!FH4:FJ4,'P2'!FT4:FV4)" +"AVERAGE('P2'!BG4:FV4)" +"'P2'!K6" +"AVERAGE('P2'!Q6:S6)" +"AVERAGE('P2'!T6:V6)" +"AVERAGE('P2'!O6:V6)" +"AVERAGE('P2'!W6:Y6)" +"AVERAGE('P2'!Z6:AB6)" +"AVERAGE('P2'!AC6:AE6)" +"AVERAGE('P2'!AF6:AH6)" +"AVERAGE('P2'!W6:AH6)" +"AVERAGE('P2'!AI6:AT6)" +"AVERAGE('P2'!AU6:BF6)" +"AVERAGE('P2'!BG6:BI6,'P2'!BS6:BU6,'P2'!CE6:CG6,'P2'!CQ6:CS6,'P2'!DC6:DE6,'P2'!DO6:DQ6,'P2'!EA6:EC6,'P2'!EM6:EO6,'P2'!EY6:FA6,'P2'!FK6:FM6)" +"AVERAGE('P2'!BJ6:BL6,'P2'!BV6:BX6,'P2'!CH6:CJ6,'P2'!CT6:CV6,'P2'!DF6:DH6,'P2'!DR6:DT6,'P2'!ED6:EF6,'P2'!EP6:ER6,'P2'!FB6:FD6,'P2'!FN6:FP6)" +"AVERAGE('P2'!BM6:BO6,'P2'!BY6:CA6,'P2'!CK6:CM6,'P2'!CW6:CY6,'P2'!DI6:DK6,'P2'!DU6:DW6,'P2'!EG6:EI6,'P2'!ES6:EU6,'P2'!FE6:FG6,'P2'!FQ6:FS6)" +"AVERAGE('P2'!BP6:BR6,'P2'!CB6:CD6,'P2'!CN6:CP6,'P2'!CZ6:DB6,'P2'!DL6:DN6,'P2'!DX6:DZ6,'P2'!EJ6:EL6,'P2'!EV6:EX6,'P2'!FH6:FJ6,'P2'!FT6:FV6)" +"AVERAGE('P2'!BG6:FV6)" +"'P2'!K8" +"AVERAGE('P2'!Q8:S8)" +"AVERAGE('P2'!T8:V8)" +"AVERAGE('P2'!O8:V8)" +"AVERAGE('P2'!W8:Y8)" +"AVERAGE('P2'!Z8:AB8)" +"AVERAGE('P2'!AC8:AE8)" +"AVERAGE('P2'!AF8:AH8)" +"AVERAGE('P2'!W8:AH8)" +"AVERAGE('P2'!AI8:AT8)" +"AVERAGE('P2'!AU8:BF8)" +"AVERAGE('P2'!BG8:BI8,'P2'!BS8:BU8,'P2'!CE8:CG8,'P2'!CQ8:CS8,'P2'!DC8:DE8,'P2'!DO8:DQ8,'P2'!EA8:EC8,'P2'!EM8:EO8,'P2'!EY8:FA8,'P2'!FK8:FM8)" +"AVERAGE('P2'!BJ8:BL8,'P2'!BV8:BX8,'P2'!CH8:CJ8,'P2'!CT8:CV8,'P2'!DF8:DH8,'P2'!DR8:DT8,'P2'!ED8:EF8,'P2'!EP8:ER8,'P2'!FB8:FD8,'P2'!FN8:FP8)" +"AVERAGE('P2'!BM8:BO8,'P2'!BY8:CA8,'P2'!CK8:CM8,'P2'!CW8:CY8,'P2'!DI8:DK8,'P2'!DU8:DW8,'P2'!EG8:EI8,'P2'!ES8:EU8,'P2'!FE8:FG8,'P2'!FQ8:FS8)" +"AVERAGE('P2'!BP8:BR8,'P2'!CB8:CD8,'P2'!CN8:CP8,'P2'!CZ8:DB8,'P2'!DL8:DN8,'P2'!DX8:DZ8,'P2'!EJ8:EL8,'P2'!EV8:EX8,'P2'!FH8:FJ8,'P2'!FT8:FV8)" +"AVERAGE('P2'!BG8:FV8)" +"'P2'!K10" +"AVERAGE('P2'!Q10:S10)" +"AVERAGE('P2'!T10:V10)" +"AVERAGE('P2'!O10:V10)" +"AVERAGE('P2'!W10:Y10)" +"AVERAGE('P2'!Z10:AB10)" +"AVERAGE('P2'!AC10:AE10)" +"AVERAGE('P2'!AF10:AH10)" +"AVERAGE('P2'!W10:AH10)" +"AVERAGE('P2'!AI10:AT10)" +"AVERAGE('P2'!AU10:BF10)" +"AVERAGE('P2'!BG10:BI10,'P2'!BS10:BU10,'P2'!CE10:CG10,'P2'!CQ10:CS10,'P2'!DC10:DE10,'P2'!DO10:DQ10,'P2'!EA10:EC10,'P2'!EM10:EO10,'P2'!EY10:FA10,'P2'!FK10:FM10)" +"AVERAGE('P2'!BJ10:BL10,'P2'!BV10:BX10,'P2'!CH10:CJ10,'P2'!CT10:CV10,'P2'!DF10:DH10,'P2'!DR10:DT10,'P2'!ED10:EF10,'P2'!EP10:ER10,'P2'!FB10:FD10,'P2'!FN10:FP10)" +"AVERAGE('P2'!BM10:BO10,'P2'!BY10:CA10,'P2'!CK10:CM10,'P2'!CW10:CY10,'P2'!DI10:DK10,'P2'!DU10:DW10,'P2'!EG10:EI10,'P2'!ES10:EU10,'P2'!FE10:FG10,'P2'!FQ10:FS10)" +"AVERAGE('P2'!BP10:BR10,'P2'!CB10:CD10,'P2'!CN10:CP10,'P2'!CZ10:DB10,'P2'!DL10:DN10,'P2'!DX10:DZ10,'P2'!EJ10:EL10,'P2'!EV10:EX10,'P2'!FH10:FJ10,'P2'!FT10:FV10)" +"AVERAGE('P2'!BG10:FV10)" +"'P2'!K12" +"AVERAGE('P2'!Q12:S12)" +"AVERAGE('P2'!T12:V12)" +"AVERAGE('P2'!O12:V12)" +"AVERAGE('P2'!W12:Y12)" +"AVERAGE('P2'!Z12:AB12)" +"AVERAGE('P2'!AC12:AE12)" +"AVERAGE('P2'!AF12:AH12)" +"AVERAGE('P2'!W12:AH12)" +"AVERAGE('P2'!AI12:AT12)" +"AVERAGE('P2'!AU12:BF12)" +"AVERAGE('P2'!BG12:BI12,'P2'!BS12:BU12,'P2'!CE12:CG12,'P2'!CQ12:CS12,'P2'!DC12:DE12,'P2'!DO12:DQ12,'P2'!EA12:EC12,'P2'!EM12:EO12,'P2'!EY12:FA12,'P2'!FK12:FM12)" +"AVERAGE('P2'!BJ12:BL12,'P2'!BV12:BX12,'P2'!CH12:CJ12,'P2'!CT12:CV12,'P2'!DF12:DH12,'P2'!DR12:DT12,'P2'!ED12:EF12,'P2'!EP12:ER12,'P2'!FB12:FD12,'P2'!FN12:FP12)" +"AVERAGE('P2'!BM12:BO12,'P2'!BY12:CA12,'P2'!CK12:CM12,'P2'!CW12:CY12,'P2'!DI12:DK12,'P2'!DU12:DW12,'P2'!EG12:EI12,'P2'!ES12:EU12,'P2'!FE12:FG12,'P2'!FQ12:FS12)" +"AVERAGE('P2'!BP12:BR12,'P2'!CB12:CD12,'P2'!CN12:CP12,'P2'!CZ12:DB12,'P2'!DL12:DN12,'P2'!DX12:DZ12,'P2'!EJ12:EL12,'P2'!EV12:EX12,'P2'!FH12:FJ12,'P2'!FT12:FV12)" +"AVERAGE('P2'!BG12:FV12)" +"'P2'!K14" +"AVERAGE('P2'!Q14:S14)" +"AVERAGE('P2'!T14:V14)" +"AVERAGE('P2'!O14:V14)" +"AVERAGE('P2'!W14:Y14)" +"AVERAGE('P2'!Z14:AB14)" +"AVERAGE('P2'!AC14:AE14)" +"AVERAGE('P2'!AF14:AH14)" +"AVERAGE('P2'!W14:AH14)" +"AVERAGE('P2'!AI14:AT14)" +"AVERAGE('P2'!AU14:BF14)" +"AVERAGE('P2'!BG14:BI14,'P2'!BS14:BU14,'P2'!CE14:CG14,'P2'!CQ14:CS14,'P2'!DC14:DE14,'P2'!DO14:DQ14,'P2'!EA14:EC14,'P2'!EM14:EO14,'P2'!EY14:FA14,'P2'!FK14:FM14)" +"AVERAGE('P2'!BJ14:BL14,'P2'!BV14:BX14,'P2'!CH14:CJ14,'P2'!CT14:CV14,'P2'!DF14:DH14,'P2'!DR14:DT14,'P2'!ED14:EF14,'P2'!EP14:ER14,'P2'!FB14:FD14,'P2'!FN14:FP14)" +"AVERAGE('P2'!BM14:BO14,'P2'!BY14:CA14,'P2'!CK14:CM14,'P2'!CW14:CY14,'P2'!DI14:DK14,'P2'!DU14:DW14,'P2'!EG14:EI14,'P2'!ES14:EU14,'P2'!FE14:FG14,'P2'!FQ14:FS14)" +"AVERAGE('P2'!BP14:BR14,'P2'!CB14:CD14,'P2'!CN14:CP14,'P2'!CZ14:DB14,'P2'!DL14:DN14,'P2'!DX14:DZ14,'P2'!EJ14:EL14,'P2'!EV14:EX14,'P2'!FH14:FJ14,'P2'!FT14:FV14)" +"AVERAGE('P2'!BG14:FV14)" +"'P2'!K16" +"AVERAGE('P2'!Q16:S16)" +"AVERAGE('P2'!T16:V16)" +"AVERAGE('P2'!O16:V16)" +"AVERAGE('P2'!W16:Y16)" +"AVERAGE('P2'!Z16:AB16)" +"AVERAGE('P2'!AC16:AE16)" +"AVERAGE('P2'!AF16:AH16)" +"AVERAGE('P2'!W16:AH16)" +"AVERAGE('P2'!AI16:AT16)" +"AVERAGE('P2'!AU16:BF16)" +"AVERAGE('P2'!BG16:BI16,'P2'!BS16:BU16,'P2'!CE16:CG16,'P2'!CQ16:CS16,'P2'!DC16:DE16,'P2'!DO16:DQ16,'P2'!EA16:EC16,'P2'!EM16:EO16,'P2'!EY16:FA16,'P2'!FK16:FM16)" +"AVERAGE('P2'!BJ16:BL16,'P2'!BV16:BX16,'P2'!CH16:CJ16,'P2'!CT16:CV16,'P2'!DF16:DH16,'P2'!DR16:DT16,'P2'!ED16:EF16,'P2'!EP16:ER16,'P2'!FB16:FD16,'P2'!FN16:FP16)" +"AVERAGE('P2'!BM16:BO16,'P2'!BY16:CA16,'P2'!CK16:CM16,'P2'!CW16:CY16,'P2'!DI16:DK16,'P2'!DU16:DW16,'P2'!EG16:EI16,'P2'!ES16:EU16,'P2'!FE16:FG16,'P2'!FQ16:FS16)" +"AVERAGE('P2'!BP16:BR16,'P2'!CB16:CD16,'P2'!CN16:CP16,'P2'!CZ16:DB16,'P2'!DL16:DN16,'P2'!DX16:DZ16,'P2'!EJ16:EL16,'P2'!EV16:EX16,'P2'!FH16:FJ16,'P2'!FT16:FV16)" +"AVERAGE('P2'!BG16:FV16)" +"K3" +"C4-C26" +"crvDate-1" +"K3" +"'Power West Price Peak'!A2" +"'P2'!K5" +"AVERAGE('P2'!Q5:S5)" +"AVERAGE('P2'!T5:V5)" +"AVERAGE('P2'!O5:V5)" +"AVERAGE('P2'!W5:Y5)" +"AVERAGE('P2'!Z5:AB5)" +"AVERAGE('P2'!AC5:AE5)" +"AVERAGE('P2'!AF5:AH5)" +"AVERAGE('P2'!W5:AH5)" +"AVERAGE('P2'!AI5:AT5)" +"AVERAGE('P2'!AU5:BF5)" +"AVERAGE('P2'!BG5:BI5,'P2'!BS5:BU5,'P2'!CE5:CG5,'P2'!CQ5:CS5,'P2'!DC5:DE5,'P2'!DO5:DQ5,'P2'!EA5:EC5,'P2'!EM5:EO5,'P2'!EY5:FA5,'P2'!FK5:FM5)" +"AVERAGE('P2'!BJ5:BL5,'P2'!BV5:BX5,'P2'!CH5:CJ5,'P2'!CT5:CV5,'P2'!DF5:DH5,'P2'!DR5:DT5,'P2'!ED5:EF5,'P2'!EP5:ER5,'P2'!FB5:FD5,'P2'!FN5:FP5)" +"AVERAGE('P2'!BM5:BO5,'P2'!BY5:CA5,'P2'!CK5:CM5,'P2'!CW5:CY5,'P2'!DI5:DK5,'P2'!DU5:DW5,'P2'!EG5:EI5,'P2'!ES5:EU5,'P2'!FE5:FG5,'P2'!FQ5:FS5)" +"AVERAGE('P2'!BP5:BR5,'P2'!CB5:CD5,'P2'!CN5:CP5,'P2'!CZ5:DB5,'P2'!DL5:DN5,'P2'!DX5:DZ5,'P2'!EJ5:EL5,'P2'!EV5:EX5,'P2'!FH5:FJ5,'P2'!FT5:FV5)" +"AVERAGE('P2'!BG5:FV5)" +"'P2'!K7" +"AVERAGE('P2'!Q7:S7)" +"AVERAGE('P2'!T7:V7)" +"AVERAGE('P2'!O7:V7)" +"AVERAGE('P2'!W7:Y7)" +"AVERAGE('P2'!Z7:AB7)" +"AVERAGE('P2'!AC7:AE7)" +"AVERAGE('P2'!AF7:AH7)" +"AVERAGE('P2'!W7:AH7)" +"AVERAGE('P2'!AI7:AT7)" +"AVERAGE('P2'!AU7:BF7)" +"AVERAGE('P2'!BG7:BI7,'P2'!BS7:BU7,'P2'!CE7:CG7,'P2'!CQ7:CS7,'P2'!DC7:DE7,'P2'!DO7:DQ7,'P2'!EA7:EC7,'P2'!EM7:EO7,'P2'!EY7:FA7,'P2'!FK7:FM7)" +"AVERAGE('P2'!BJ7:BL7,'P2'!BV7:BX7,'P2'!CH7:CJ7,'P2'!CT7:CV7,'P2'!DF7:DH7,'P2'!DR7:DT7,'P2'!ED7:EF7,'P2'!EP7:ER7,'P2'!FB7:FD7,'P2'!FN7:FP7)" +"AVERAGE('P2'!BM7:BO7,'P2'!BY7:CA7,'P2'!CK7:CM7,'P2'!CW7:CY7,'P2'!DI7:DK7,'P2'!DU7:DW7,'P2'!EG7:EI7,'P2'!ES7:EU7,'P2'!FE7:FG7,'P2'!FQ7:FS7)" +"AVERAGE('P2'!BP7:BR7,'P2'!CB7:CD7,'P2'!CN7:CP7,'P2'!CZ7:DB7,'P2'!DL7:DN7,'P2'!DX7:DZ7,'P2'!EJ7:EL7,'P2'!EV7:EX7,'P2'!FH7:FJ7,'P2'!FT7:FV7)" +"AVERAGE('P2'!BG7:FV7)" +"'P2'!K9" +"AVERAGE('P2'!Q9:S9)" +"AVERAGE('P2'!T9:V9)" +"AVERAGE('P2'!O9:V9)" +"AVERAGE('P2'!W9:Y9)" +"AVERAGE('P2'!Z9:AB9)" +"AVERAGE('P2'!AC9:AE9)" +"AVERAGE('P2'!AF9:AH9)" +"AVERAGE('P2'!W9:AH9)" +"AVERAGE('P2'!AI9:AT9)" +"AVERAGE('P2'!AU9:BF9)" +"AVERAGE('P2'!BG9:BI9,'P2'!BS9:BU9,'P2'!CE9:CG9,'P2'!CQ9:CS9,'P2'!DC9:DE9,'P2'!DO9:DQ9,'P2'!EA9:EC9,'P2'!EM9:EO9,'P2'!EY9:FA9,'P2'!FK9:FM9)" +"AVERAGE('P2'!BJ9:BL9,'P2'!BV9:BX9,'P2'!CH9:CJ9,'P2'!CT9:CV9,'P2'!DF9:DH9,'P2'!DR9:DT9,'P2'!ED9:EF9,'P2'!EP9:ER9,'P2'!FB9:FD9,'P2'!FN9:FP9)" +"AVERAGE('P2'!BM9:BO9,'P2'!BY9:CA9,'P2'!CK9:CM9,'P2'!CW9:CY9,'P2'!DI9:DK9,'P2'!DU9:DW9,'P2'!EG9:EI9,'P2'!ES9:EU9,'P2'!FE9:FG9,'P2'!FQ9:FS9)" +"AVERAGE('P2'!BP9:BR9,'P2'!CB9:CD9,'P2'!CN9:CP9,'P2'!CZ9:DB9,'P2'!DL9:DN9,'P2'!DX9:DZ9,'P2'!EJ9:EL9,'P2'!EV9:EX9,'P2'!FH9:FJ9,'P2'!FT9:FV9)" +"AVERAGE('P2'!BG9:FV9)" +"'P2'!K11" +"AVERAGE('P2'!Q11:S11)" +"AVERAGE('P2'!T11:V11)" +"AVERAGE('P2'!O11:V11)" +"AVERAGE('P2'!W11:Y11)" +"AVERAGE('P2'!Z11:AB11)" +"AVERAGE('P2'!AC11:AE11)" +"AVERAGE('P2'!AF11:AH11)" +"AVERAGE('P2'!W11:AH11)" +"AVERAGE('P2'!AI11:AT11)" +"AVERAGE('P2'!AU11:BF11)" +"AVERAGE('P2'!BG11:BI11,'P2'!BS11:BU11,'P2'!CE11:CG11,'P2'!CQ11:CS11,'P2'!DC11:DE11,'P2'!DO11:DQ11,'P2'!EA11:EC11,'P2'!EM11:EO11,'P2'!EY11:FA11,'P2'!FK11:FM11)" +"AVERAGE('P2'!BJ11:BL11,'P2'!BV11:BX11,'P2'!CH11:CJ11,'P2'!CT11:CV11,'P2'!DF11:DH11,'P2'!DR11:DT11,'P2'!ED11:EF11,'P2'!EP11:ER11,'P2'!FB11:FD11,'P2'!FN11:FP11)" +"AVERAGE('P2'!BM11:BO11,'P2'!BY11:CA11,'P2'!CK11:CM11,'P2'!CW11:CY11,'P2'!DI11:DK11,'P2'!DU11:DW11,'P2'!EG11:EI11,'P2'!ES11:EU11,'P2'!FE11:FG11,'P2'!FQ11:FS11)" +"AVERAGE('P2'!BP11:BR11,'P2'!CB11:CD11,'P2'!CN11:CP11,'P2'!CZ11:DB11,'P2'!DL11:DN11,'P2'!DX11:DZ11,'P2'!EJ11:EL11,'P2'!EV11:EX11,'P2'!FH11:FJ11,'P2'!FT11:FV11)" +"AVERAGE('P2'!BG11:FV11)" +"'P2'!K13" +"AVERAGE('P2'!Q13:S13)" +"AVERAGE('P2'!T13:V13)" +"AVERAGE('P2'!O13:V13)" +"AVERAGE('P2'!W13:Y13)" +"AVERAGE('P2'!Z13:AB13)" +"AVERAGE('P2'!AC13:AE13)" +"AVERAGE('P2'!AF13:AH13)" +"AVERAGE('P2'!W13:AH13)" +"AVERAGE('P2'!AI13:AT13)" +"AVERAGE('P2'!AU13:BF13)" +"AVERAGE('P2'!BG13:BI13,'P2'!BS13:BU13,'P2'!CE13:CG13,'P2'!CQ13:CS13,'P2'!DC13:DE13,'P2'!DO13:DQ13,'P2'!EA13:EC13,'P2'!EM13:EO13,'P2'!EY13:FA13,'P2'!FK13:FM13)" +"AVERAGE('P2'!BJ13:BL13,'P2'!BV13:BX13,'P2'!CH13:CJ13,'P2'!CT13:CV13,'P2'!DF13:DH13,'P2'!DR13:DT13,'P2'!ED13:EF13,'P2'!EP13:ER13,'P2'!FB13:FD13,'P2'!FN13:FP13)" +"AVERAGE('P2'!BM13:BO13,'P2'!BY13:CA13,'P2'!CK13:CM13,'P2'!CW13:CY13,'P2'!DI13:DK13,'P2'!DU13:DW13,'P2'!EG13:EI13,'P2'!ES13:EU13,'P2'!FE13:FG13,'P2'!FQ13:FS13)" +"AVERAGE('P2'!BP13:BR13,'P2'!CB13:CD13,'P2'!CN13:CP13,'P2'!CZ13:DB13,'P2'!DL13:DN13,'P2'!DX13:DZ13,'P2'!EJ13:EL13,'P2'!EV13:EX13,'P2'!FH13:FJ13,'P2'!FT13:FV13)" +"AVERAGE('P2'!BG13:FV13)" +"'P2'!K15" +"AVERAGE('P2'!Q15:S15)" +"AVERAGE('P2'!T15:V15)" +"AVERAGE('P2'!O15:V15)" +"AVERAGE('P2'!W15:Y15)" +"AVERAGE('P2'!Z15:AB15)" +"AVERAGE('P2'!AC15:AE15)" +"AVERAGE('P2'!AF15:AH15)" +"AVERAGE('P2'!W15:AH15)" +"AVERAGE('P2'!AI15:AT15)" +"AVERAGE('P2'!AU15:BF15)" +"AVERAGE('P2'!BG15:BI15,'P2'!BS15:BU15,'P2'!CE15:CG15,'P2'!CQ15:CS15,'P2'!DC15:DE15,'P2'!DO15:DQ15,'P2'!EA15:EC15,'P2'!EM15:EO15,'P2'!EY15:FA15,'P2'!FK15:FM15)" +"AVERAGE('P2'!BJ15:BL15,'P2'!BV15:BX15,'P2'!CH15:CJ15,'P2'!CT15:CV15,'P2'!DF15:DH15,'P2'!DR15:DT15,'P2'!ED15:EF15,'P2'!EP15:ER15,'P2'!FB15:FD15,'P2'!FN15:FP15)" +"AVERAGE('P2'!BM15:BO15,'P2'!BY15:CA15,'P2'!CK15:CM15,'P2'!CW15:CY15,'P2'!DI15:DK15,'P2'!DU15:DW15,'P2'!EG15:EI15,'P2'!ES15:EU15,'P2'!FE15:FG15,'P2'!FQ15:FS15)" +"AVERAGE('P2'!BP15:BR15,'P2'!CB15:CD15,'P2'!CN15:CP15,'P2'!CZ15:DB15,'P2'!DL15:DN15,'P2'!DX15:DZ15,'P2'!EJ15:EL15,'P2'!EV15:EX15,'P2'!FH15:FJ15,'P2'!FT15:FV15)" +"AVERAGE('P2'!BG15:FV15)" +"'P2'!K17" +"AVERAGE('P2'!Q17:S17)" +"AVERAGE('P2'!T17:V17)" +"AVERAGE('P2'!O17:V17)" +"AVERAGE('P2'!W17:Y17)" +"AVERAGE('P2'!Z17:AB17)" +"AVERAGE('P2'!AC17:AE17)" +"AVERAGE('P2'!AF17:AH17)" +"AVERAGE('P2'!W17:AH17)" +"AVERAGE('P2'!AI17:AT17)" +"AVERAGE('P2'!AU17:BF17)" +"AVERAGE('P2'!BG17:BI17,'P2'!BS17:BU17,'P2'!CE17:CG17,'P2'!CQ17:CS17,'P2'!DC17:DE17,'P2'!DO17:DQ17,'P2'!EA17:EC17,'P2'!EM17:EO17,'P2'!EY17:FA17,'P2'!FK17:FM17)" +"AVERAGE('P2'!BJ17:BL17,'P2'!BV17:BX17,'P2'!CH17:CJ17,'P2'!CT17:CV17,'P2'!DF17:DH17,'P2'!DR17:DT17,'P2'!ED17:EF17,'P2'!EP17:ER17,'P2'!FB17:FD17,'P2'!FN17:FP17)" +"AVERAGE('P2'!BM17:BO17,'P2'!BY17:CA17,'P2'!CK17:CM17,'P2'!CW17:CY17,'P2'!DI17:DK17,'P2'!DU17:DW17,'P2'!EG17:EI17,'P2'!ES17:EU17,'P2'!FE17:FG17,'P2'!FQ17:FS17)" +"AVERAGE('P2'!BP17:BR17,'P2'!CB17:CD17,'P2'!CN17:CP17,'P2'!CZ17:DB17,'P2'!DL17:DN17,'P2'!DX17:DZ17,'P2'!EJ17:EL17,'P2'!EV17:EX17,'P2'!FH17:FJ17,'P2'!FT17:FV17)" +"AVERAGE('P2'!BG17:FV17)" +"K3" +"C4-C27" +"A2-1" +"K3" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E4:BF4)" +"TRANSPOSE('P2'!E6:BF6)" +"TRANSPOSE('P2'!E8:BF8)" +"TRANSPOSE('P2'!E12:GZ12)" +"TRANSPOSE('P2'!E14:BF14)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K4:V4)/12" +"SUM('P2'!K6:V6)/12" +"SUM('P2'!K8:V8)/12" +"SUM('P2'!K12:V12)/12" +"SUM('P2'!K14:V14)/12" +"SUM('P2'!W4:AH4)/12" +"SUM('P2'!W6:AH6)/12" +"SUM('P2'!W8:AH8)/12" +"SUM('P2'!W12:AH12)/12" +"SUM('P2'!W14:AH14)/12" +"SUM('P2'!AI4:AT4)/12" +"SUM('P2'!AI6:AT6)/12" +"SUM('P2'!AI8:AT8)/12" +"SUM('P2'!AI12:AT12)/12" +"SUM('P2'!AI14:AT14)/12" +"SUM('P2'!AU4:BF4)/12" +"SUM('P2'!AU6:BF6)/12" +"SUM('P2'!AU8:BF8)/12" +"SUM('P2'!AU12:BF12)/12" +"SUM('P2'!AU14:BF14)/12" +"SUM('P2'!BG4:BR4)/12" +"SUM('P2'!BG6:BR6)/12" +"SUM('P2'!BG8:BR8)/12" +"SUM('P2'!BG12:BR12)/12" +"SUM('P2'!BG14:BR14)/12" +"SUM('P2'!BS4:CD4)/12" +"SUM('P2'!BS6:CD6)/12" +"SUM('P2'!BS8:CD8)/12" +"SUM('P2'!BS12:CD12)/12" +"SUM('P2'!BS14:CD14)/12" +"SUM('P2'!CE4:CP4)/12" +"SUM('P2'!CE6:CP6)/12" +"SUM('P2'!CE8:CP8)/12" +"SUM('P2'!CE12:CP12)/12" +"SUM('P2'!CE14:CP14)/12" +"SUM('P2'!CQ4:DB4)/12" +"SUM('P2'!CQ6:DB6)/12" +"SUM('P2'!CQ8:DB8)/12" +"SUM('P2'!CQ12:DB12)/12" +"SUM('P2'!CQ14:DB14)/12" +"SUM('P2'!DC4:DN4)/12" +"SUM('P2'!DC6:DN6)/12" +"SUM('P2'!DC8:DN8)/12" +"SUM('P2'!DC12:DN12)/12" +"SUM('P2'!DC14:DN14)/12" +"SUM('P2'!DO4:DZ4)/12" +"SUM('P2'!DO6:DZ6)/12" +"SUM('P2'!DO8:DZ8)/12" +"SUM('P2'!DO12:DZ12)/12" +"SUM('P2'!DO14:DZ14)/12" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E5:BF5)" +"TRANSPOSE('P2'!E7:BF7)" +"TRANSPOSE('P2'!E9:BF9)" +"TRANSPOSE('P2'!E13:GZ13)" +"TRANSPOSE('P2'!E15:BF15)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K5:V5)/12" +"SUM('P2'!K7:V7)/12" +"SUM('P2'!K9:V9)/12" +"SUM('P2'!K13:V13)/12" +"SUM('P2'!K15:V15)/12" +"SUM('P2'!W5:AH5)/12" +"SUM('P2'!W7:AH7)/12" +"SUM('P2'!W9:AH9)/12" +"SUM('P2'!W13:AH13)/12" +"SUM('P2'!W15:AH15)/12" +"SUM('P2'!AI5:AT5)/12" +"SUM('P2'!AI7:AT7)/12" +"SUM('P2'!AI9:AT9)/12" +"SUM('P2'!AI13:AT13)/12" +"SUM('P2'!AI15:AT15)/12" +"SUM('P2'!AU5:BF5)/12" +"SUM('P2'!AU7:BF7)/12" +"SUM('P2'!AU9:BF9)/12" +"SUM('P2'!AU13:BF13)/12" +"SUM('P2'!AU15:BF15)/12" +"SUM('P2'!BG5:BR5)/12" +"SUM('P2'!BG7:BR7)/12" +"SUM('P2'!BG9:BR9)/12" +"SUM('P2'!BG13:BR13)/12" +"SUM('P2'!BG15:BR15)/12" +"SUM('P2'!BS5:CD5)/12" +"SUM('P2'!BS7:CD7)/12" +"SUM('P2'!BS9:CD9)/12" +"SUM('P2'!BS13:CD13)/12" +"SUM('P2'!BS15:CD15)/12" +"SUM('P2'!CE5:CP5)/12" +"SUM('P2'!CE7:CP7)/12" +"SUM('P2'!CE9:CP9)/12" +"SUM('P2'!CE13:CP13)/12" +"SUM('P2'!CE15:CP15)/12" +"SUM('P2'!CQ5:DB5)/12" +"SUM('P2'!CQ7:DB7)/12" +"SUM('P2'!CQ9:DB9)/12" +"SUM('P2'!CQ13:DB13)/12" +"SUM('P2'!CQ15:DB15)/12" +"SUM('P2'!DC5:DN5)/12" +"SUM('P2'!DC7:DN7)/12" +"SUM('P2'!DC9:DN9)/12" +"SUM('P2'!DC13:DN13)/12" +"SUM('P2'!DC15:DN15)/12" +"SUM('P2'!DO5:DZ5)/12" +"SUM('P2'!DO7:DZ7)/12" +"SUM('P2'!DO9:DZ9)/12" +"SUM('P2'!DO13:DZ13)/12" +"SUM('P2'!DO15:DZ15)/12" +"N2*O2" +"N2-U2" +"SUBTOTAL(9,N2:N28)" +"SUBTOTAL(9,N30:N77)" +"SUBTOTAL(9,N79:N84)" +"SUBTOTAL(9,N86:N88)" +"SUBTOTAL(9,N94:N94)" +"SUBTOTAL(9,N96:N97)" +"SUBTOTAL(9,N99:N120)" +"SUBTOTAL(9,N152:N155)" +"SUBTOTAL(9,N157:N192)" +"SUBTOTAL(9,N194:N210)" +"SUBTOTAL(9,N212:N218)" +"SUBTOTAL(9,N229:N241)" +"SUBTOTAL(9,N243:N260)" +"SUBTOTAL(9,N262:N284)" +"SUBTOTAL(9,N2:N286)" +"7850665-19726-2991" +"80708194.63-26260.98" +"SUM(N288-N289)" +"P288-P289" +"+N156+N287" +"155000-758-758-758-233-2991" +"'692478'!L37" +"'692478'!P37" +"'692525'!M37" +"'692525'!Q37" +"'693800'!M37" +"'693800'!Q37" +"'695538'!N37" +"'695538'!R37" +"'695717'!N37" +"'695717'!R37" +"'695849'!M37" +"'695849'!Q37" +"SUM(H2:H7)" +"G2*30" +"$G$2-C7" +"IF(I7-$J$2<0,0,I7-$J$2)" +"G7*J7" +"(N7+0.15-J2)*G7" +"SUM(C8:C36)" +"SUM(G7:G36)" +"G3-C37" +"H2*30" +"$H$2-C7" +"IF(J7-$K$2<0,0,J7-$K$2)" +"H7*K7" +"(O7+0.15-K2)*H7" +"SUM(C7:C36)" +"H3-C37" +"H2*30" +"$H$2-C7" +"IF(J7-$K$2<0,0,J7-$K$2)" +"H7*K7" +"(O7+0.15-K2)*H7" +"SUM(C7:C36)" +"$H$3-C37" +"H2*30" +"$H$2-C7" +"IF(K7-$L$2<0,0,K7-$L$2)" +"I7*L7" +"(P7+0.15-L2)*I7" +"H8+H12" +"IF(H9<0,0,H9*L9)" +"IF(H9<0,0,H9*(P9+0.15))" +"SUM(C7:C36)" +"H3-C37" +"H2*30" +"H13+H14+H32" +"$H$2-C7" +"IF(K7-$L$2<0,0,K7-$L$2)" +"I7*I7" +"(P7+0.15-L2)*I7" +"SUM(C7:C36)" +"$H$3-C37" +"H2*30" +"$H$2-C7" +"IF(J7-$K$2<0,0,J7-$K$2)" +"H7*K7" +"(O7+0.15-K2)*H7" +"SUM(C7:C36)" +"H3-C37" +"SUM(M5:M65536)" +"SUBTOTAL(9,H5:H14182)" +"H14183/30" +"'[1]EPNG - Baja'!C4" +"C4-B4" +"'[1]EPNG - Baja'!H4" +"+A4+1" +"(C5-B5)+D4" +"SUM(B4:B34)" +"+A5+1" +"+A10+1" +"+A16+1" +"+A48+1" +"SUM(B5:B70)" +"TODAY()" +"crvDate" +"'P2'!K4" +"'P2'!P4" +"AVERAGE('P2'!T4:V4)" +"AVERAGE('P2'!P4:V4)" +"AVERAGE('P2'!W4:Y4)" +"AVERAGE('P2'!Z4:AB4)" +"AVERAGE('P2'!AC4:AE4)" +"AVERAGE('P2'!AF4:AH4)" +"AVERAGE('P2'!W4:AH4)" +"AVERAGE('P2'!AI4:AT4)" +"AVERAGE('P2'!AU4:BF4)" +"AVERAGE('P2'!BG4:BI4,'P2'!BS4:BU4,'P2'!CE4:CG4,'P2'!CQ4:CS4,'P2'!DC4:DE4,'P2'!DO4:DQ4,'P2'!EA4:EC4,'P2'!EM4:EO4,'P2'!EY4:FA4,'P2'!FK4:FM4)" +"AVERAGE('P2'!BJ4:BL4,'P2'!BV4:BX4,'P2'!CH4:CJ4,'P2'!CT4:CV4,'P2'!DF4:DH4,'P2'!DR4:DT4,'P2'!ED4:EF4,'P2'!EP4:ER4,'P2'!FB4:FD4,'P2'!FN4:FP4)" +"AVERAGE('P2'!BM4:BO4,'P2'!BY4:CA4,'P2'!CK4:CM4,'P2'!CW4:CY4,'P2'!DI4:DK4,'P2'!DU4:DW4,'P2'!EG4:EI4,'P2'!ES4:EU4,'P2'!FE4:FG4,'P2'!FQ4:FS4)" +"AVERAGE('P2'!BP4:BR4,'P2'!CB4:CD4,'P2'!CN4:CP4,'P2'!CZ4:DB4,'P2'!DL4:DN4,'P2'!DX4:DZ4,'P2'!EJ4:EL4,'P2'!EV4:EX4,'P2'!FH4:FJ4,'P2'!FT4:FV4)" +"AVERAGE('P2'!BG4:FV4)" +"'P2'!K6" +"'P2'!P6" +"AVERAGE('P2'!T6:V6)" +"AVERAGE('P2'!P6:V6)" +"AVERAGE('P2'!W6:Y6)" +"AVERAGE('P2'!Z6:AB6)" +"AVERAGE('P2'!AC6:AE6)" +"AVERAGE('P2'!AF6:AH6)" +"AVERAGE('P2'!W6:AH6)" +"AVERAGE('P2'!AI6:AT6)" +"AVERAGE('P2'!AU6:BF6)" +"AVERAGE('P2'!BG6:BI6,'P2'!BS6:BU6,'P2'!CE6:CG6,'P2'!CQ6:CS6,'P2'!DC6:DE6,'P2'!DO6:DQ6,'P2'!EA6:EC6,'P2'!EM6:EO6,'P2'!EY6:FA6,'P2'!FK6:FM6)" +"AVERAGE('P2'!BJ6:BL6,'P2'!BV6:BX6,'P2'!CH6:CJ6,'P2'!CT6:CV6,'P2'!DF6:DH6,'P2'!DR6:DT6,'P2'!ED6:EF6,'P2'!EP6:ER6,'P2'!FB6:FD6,'P2'!FN6:FP6)" +"AVERAGE('P2'!BM6:BO6,'P2'!BY6:CA6,'P2'!CK6:CM6,'P2'!CW6:CY6,'P2'!DI6:DK6,'P2'!DU6:DW6,'P2'!EG6:EI6,'P2'!ES6:EU6,'P2'!FE6:FG6,'P2'!FQ6:FS6)" +"AVERAGE('P2'!BP6:BR6,'P2'!CB6:CD6,'P2'!CN6:CP6,'P2'!CZ6:DB6,'P2'!DL6:DN6,'P2'!DX6:DZ6,'P2'!EJ6:EL6,'P2'!EV6:EX6,'P2'!FH6:FJ6,'P2'!FT6:FV6)" +"AVERAGE('P2'!BG6:FV6)" +"'P2'!K8" +"'P2'!P8" +"AVERAGE('P2'!T8:V8)" +"AVERAGE('P2'!P8:V8)" +"AVERAGE('P2'!W8:Y8)" +"AVERAGE('P2'!Z8:AB8)" +"AVERAGE('P2'!AC8:AE8)" +"AVERAGE('P2'!AF8:AH8)" +"AVERAGE('P2'!W8:AH8)" +"AVERAGE('P2'!AI8:AT8)" +"AVERAGE('P2'!AU8:BF8)" +"AVERAGE('P2'!BG8:BI8,'P2'!BS8:BU8,'P2'!CE8:CG8,'P2'!CQ8:CS8,'P2'!DC8:DE8,'P2'!DO8:DQ8,'P2'!EA8:EC8,'P2'!EM8:EO8,'P2'!EY8:FA8,'P2'!FK8:FM8)" +"AVERAGE('P2'!BJ8:BL8,'P2'!BV8:BX8,'P2'!CH8:CJ8,'P2'!CT8:CV8,'P2'!DF8:DH8,'P2'!DR8:DT8,'P2'!ED8:EF8,'P2'!EP8:ER8,'P2'!FB8:FD8,'P2'!FN8:FP8)" +"AVERAGE('P2'!BM8:BO8,'P2'!BY8:CA8,'P2'!CK8:CM8,'P2'!CW8:CY8,'P2'!DI8:DK8,'P2'!DU8:DW8,'P2'!EG8:EI8,'P2'!ES8:EU8,'P2'!FE8:FG8,'P2'!FQ8:FS8)" +"AVERAGE('P2'!BP8:BR8,'P2'!CB8:CD8,'P2'!CN8:CP8,'P2'!CZ8:DB8,'P2'!DL8:DN8,'P2'!DX8:DZ8,'P2'!EJ8:EL8,'P2'!EV8:EX8,'P2'!FH8:FJ8,'P2'!FT8:FV8)" +"AVERAGE('P2'!BG8:FV8)" +"'P2'!K10" +"'P2'!P10" +"AVERAGE('P2'!T10:V10)" +"AVERAGE('P2'!P10:V10)" +"AVERAGE('P2'!W10:Y10)" +"AVERAGE('P2'!Z10:AB10)" +"AVERAGE('P2'!AC10:AE10)" +"AVERAGE('P2'!AF10:AH10)" +"AVERAGE('P2'!W10:AH10)" +"AVERAGE('P2'!AI10:AT10)" +"AVERAGE('P2'!AU10:BF10)" +"AVERAGE('P2'!BG10:BI10,'P2'!BS10:BU10,'P2'!CE10:CG10,'P2'!CQ10:CS10,'P2'!DC10:DE10,'P2'!DO10:DQ10,'P2'!EA10:EC10,'P2'!EM10:EO10,'P2'!EY10:FA10,'P2'!FK10:FM10)" +"AVERAGE('P2'!BJ10:BL10,'P2'!BV10:BX10,'P2'!CH10:CJ10,'P2'!CT10:CV10,'P2'!DF10:DH10,'P2'!DR10:DT10,'P2'!ED10:EF10,'P2'!EP10:ER10,'P2'!FB10:FD10,'P2'!FN10:FP10)" +"AVERAGE('P2'!BM10:BO10,'P2'!BY10:CA10,'P2'!CK10:CM10,'P2'!CW10:CY10,'P2'!DI10:DK10,'P2'!DU10:DW10,'P2'!EG10:EI10,'P2'!ES10:EU10,'P2'!FE10:FG10,'P2'!FQ10:FS10)" +"AVERAGE('P2'!BP10:BR10,'P2'!CB10:CD10,'P2'!CN10:CP10,'P2'!CZ10:DB10,'P2'!DL10:DN10,'P2'!DX10:DZ10,'P2'!EJ10:EL10,'P2'!EV10:EX10,'P2'!FH10:FJ10,'P2'!FT10:FV10)" +"AVERAGE('P2'!BG10:FV10)" +"'P2'!K12" +"'P2'!P12" +"AVERAGE('P2'!T12:V12)" +"AVERAGE('P2'!P12:V12)" +"AVERAGE('P2'!W12:Y12)" +"AVERAGE('P2'!Z12:AB12)" +"AVERAGE('P2'!AC12:AE12)" +"AVERAGE('P2'!AF12:AH12)" +"AVERAGE('P2'!W12:AH12)" +"AVERAGE('P2'!AI12:AT12)" +"AVERAGE('P2'!AU12:BF12)" +"AVERAGE('P2'!BG12:BI12,'P2'!BS12:BU12,'P2'!CE12:CG12,'P2'!CQ12:CS12,'P2'!DC12:DE12,'P2'!DO12:DQ12,'P2'!EA12:EC12,'P2'!EM12:EO12,'P2'!EY12:FA12,'P2'!FK12:FM12)" +"AVERAGE('P2'!BJ12:BL12,'P2'!BV12:BX12,'P2'!CH12:CJ12,'P2'!CT12:CV12,'P2'!DF12:DH12,'P2'!DR12:DT12,'P2'!ED12:EF12,'P2'!EP12:ER12,'P2'!FB12:FD12,'P2'!FN12:FP12)" +"AVERAGE('P2'!BM12:BO12,'P2'!BY12:CA12,'P2'!CK12:CM12,'P2'!CW12:CY12,'P2'!DI12:DK12,'P2'!DU12:DW12,'P2'!EG12:EI12,'P2'!ES12:EU12,'P2'!FE12:FG12,'P2'!FQ12:FS12)" +"AVERAGE('P2'!BP12:BR12,'P2'!CB12:CD12,'P2'!CN12:CP12,'P2'!CZ12:DB12,'P2'!DL12:DN12,'P2'!DX12:DZ12,'P2'!EJ12:EL12,'P2'!EV12:EX12,'P2'!FH12:FJ12,'P2'!FT12:FV12)" +"AVERAGE('P2'!BG12:FV12)" +"'P2'!K14" +"'P2'!P14" +"AVERAGE('P2'!T14:V14)" +"AVERAGE('P2'!P14:V14)" +"AVERAGE('P2'!W14:Y14)" +"AVERAGE('P2'!Z14:AB14)" +"AVERAGE('P2'!AC14:AE14)" +"AVERAGE('P2'!AF14:AH14)" +"AVERAGE('P2'!W14:AH14)" +"AVERAGE('P2'!AI14:AT14)" +"AVERAGE('P2'!AU14:BF14)" +"AVERAGE('P2'!BG14:BI14,'P2'!BS14:BU14,'P2'!CE14:CG14,'P2'!CQ14:CS14,'P2'!DC14:DE14,'P2'!DO14:DQ14,'P2'!EA14:EC14,'P2'!EM14:EO14,'P2'!EY14:FA14,'P2'!FK14:FM14)" +"AVERAGE('P2'!BJ14:BL14,'P2'!BV14:BX14,'P2'!CH14:CJ14,'P2'!CT14:CV14,'P2'!DF14:DH14,'P2'!DR14:DT14,'P2'!ED14:EF14,'P2'!EP14:ER14,'P2'!FB14:FD14,'P2'!FN14:FP14)" +"AVERAGE('P2'!BM14:BO14,'P2'!BY14:CA14,'P2'!CK14:CM14,'P2'!CW14:CY14,'P2'!DI14:DK14,'P2'!DU14:DW14,'P2'!EG14:EI14,'P2'!ES14:EU14,'P2'!FE14:FG14,'P2'!FQ14:FS14)" +"AVERAGE('P2'!BP14:BR14,'P2'!CB14:CD14,'P2'!CN14:CP14,'P2'!CZ14:DB14,'P2'!DL14:DN14,'P2'!DX14:DZ14,'P2'!EJ14:EL14,'P2'!EV14:EX14,'P2'!FH14:FJ14,'P2'!FT14:FV14)" +"AVERAGE('P2'!BG14:FV14)" +"'P2'!K16" +"'P2'!P16" +"AVERAGE('P2'!T16:V16)" +"AVERAGE('P2'!P16:V16)" +"AVERAGE('P2'!W16:Y16)" +"AVERAGE('P2'!Z16:AB16)" +"AVERAGE('P2'!AC16:AE16)" +"AVERAGE('P2'!AF16:AH16)" +"AVERAGE('P2'!W16:AH16)" +"AVERAGE('P2'!AI16:AT16)" +"AVERAGE('P2'!AU16:BF16)" +"AVERAGE('P2'!BG16:BI16,'P2'!BS16:BU16,'P2'!CE16:CG16,'P2'!CQ16:CS16,'P2'!DC16:DE16,'P2'!DO16:DQ16,'P2'!EA16:EC16,'P2'!EM16:EO16,'P2'!EY16:FA16,'P2'!FK16:FM16)" +"AVERAGE('P2'!BJ16:BL16,'P2'!BV16:BX16,'P2'!CH16:CJ16,'P2'!CT16:CV16,'P2'!DF16:DH16,'P2'!DR16:DT16,'P2'!ED16:EF16,'P2'!EP16:ER16,'P2'!FB16:FD16,'P2'!FN16:FP16)" +"AVERAGE('P2'!BM16:BO16,'P2'!BY16:CA16,'P2'!CK16:CM16,'P2'!CW16:CY16,'P2'!DI16:DK16,'P2'!DU16:DW16,'P2'!EG16:EI16,'P2'!ES16:EU16,'P2'!FE16:FG16,'P2'!FQ16:FS16)" +"AVERAGE('P2'!BP16:BR16,'P2'!CB16:CD16,'P2'!CN16:CP16,'P2'!CZ16:DB16,'P2'!DL16:DN16,'P2'!DX16:DZ16,'P2'!EJ16:EL16,'P2'!EV16:EX16,'P2'!FH16:FJ16,'P2'!FT16:FV16)" +"AVERAGE('P2'!BG16:FV16)" +"C4-C26" +"crvDate-1" +"'Power West Price Peak'!A2" +"'P2'!K5" +"'P2'!P5" +"AVERAGE('P2'!T5:V5)" +"AVERAGE('P2'!P5:V5)" +"AVERAGE('P2'!W5:Y5)" +"AVERAGE('P2'!Z5:AB5)" +"AVERAGE('P2'!AC5:AE5)" +"AVERAGE('P2'!AF5:AH5)" +"AVERAGE('P2'!W5:AH5)" +"AVERAGE('P2'!AI5:AT5)" +"AVERAGE('P2'!AU5:BF5)" +"AVERAGE('P2'!BG5:BI5,'P2'!BS5:BU5,'P2'!CE5:CG5,'P2'!CQ5:CS5,'P2'!DC5:DE5,'P2'!DO5:DQ5,'P2'!EA5:EC5,'P2'!EM5:EO5,'P2'!EY5:FA5,'P2'!FK5:FM5)" +"AVERAGE('P2'!BJ5:BL5,'P2'!BV5:BX5,'P2'!CH5:CJ5,'P2'!CT5:CV5,'P2'!DF5:DH5,'P2'!DR5:DT5,'P2'!ED5:EF5,'P2'!EP5:ER5,'P2'!FB5:FD5,'P2'!FN5:FP5)" +"AVERAGE('P2'!BM5:BO5,'P2'!BY5:CA5,'P2'!CK5:CM5,'P2'!CW5:CY5,'P2'!DI5:DK5,'P2'!DU5:DW5,'P2'!EG5:EI5,'P2'!ES5:EU5,'P2'!FE5:FG5,'P2'!FQ5:FS5)" +"AVERAGE('P2'!BP5:BR5,'P2'!CB5:CD5,'P2'!CN5:CP5,'P2'!CZ5:DB5,'P2'!DL5:DN5,'P2'!DX5:DZ5,'P2'!EJ5:EL5,'P2'!EV5:EX5,'P2'!FH5:FJ5,'P2'!FT5:FV5)" +"AVERAGE('P2'!BG5:FV5)" +"'P2'!K7" +"'P2'!P7" +"AVERAGE('P2'!T7:V7)" +"AVERAGE('P2'!P7:V7)" +"AVERAGE('P2'!W7:Y7)" +"AVERAGE('P2'!Z7:AB7)" +"AVERAGE('P2'!AC7:AE7)" +"AVERAGE('P2'!AF7:AH7)" +"AVERAGE('P2'!W7:AH7)" +"AVERAGE('P2'!AI7:AT7)" +"AVERAGE('P2'!AU7:BF7)" +"AVERAGE('P2'!BG7:BI7,'P2'!BS7:BU7,'P2'!CE7:CG7,'P2'!CQ7:CS7,'P2'!DC7:DE7,'P2'!DO7:DQ7,'P2'!EA7:EC7,'P2'!EM7:EO7,'P2'!EY7:FA7,'P2'!FK7:FM7)" +"AVERAGE('P2'!BJ7:BL7,'P2'!BV7:BX7,'P2'!CH7:CJ7,'P2'!CT7:CV7,'P2'!DF7:DH7,'P2'!DR7:DT7,'P2'!ED7:EF7,'P2'!EP7:ER7,'P2'!FB7:FD7,'P2'!FN7:FP7)" +"AVERAGE('P2'!BM7:BO7,'P2'!BY7:CA7,'P2'!CK7:CM7,'P2'!CW7:CY7,'P2'!DI7:DK7,'P2'!DU7:DW7,'P2'!EG7:EI7,'P2'!ES7:EU7,'P2'!FE7:FG7,'P2'!FQ7:FS7)" +"AVERAGE('P2'!BP7:BR7,'P2'!CB7:CD7,'P2'!CN7:CP7,'P2'!CZ7:DB7,'P2'!DL7:DN7,'P2'!DX7:DZ7,'P2'!EJ7:EL7,'P2'!EV7:EX7,'P2'!FH7:FJ7,'P2'!FT7:FV7)" +"AVERAGE('P2'!BG7:FV7)" +"'P2'!K9" +"'P2'!P9" +"AVERAGE('P2'!T9:V9)" +"AVERAGE('P2'!P9:V9)" +"AVERAGE('P2'!W9:Y9)" +"AVERAGE('P2'!Z9:AB9)" +"AVERAGE('P2'!AC9:AE9)" +"AVERAGE('P2'!AF9:AH9)" +"AVERAGE('P2'!W9:AH9)" +"AVERAGE('P2'!AI9:AT9)" +"AVERAGE('P2'!AU9:BF9)" +"AVERAGE('P2'!BG9:BI9,'P2'!BS9:BU9,'P2'!CE9:CG9,'P2'!CQ9:CS9,'P2'!DC9:DE9,'P2'!DO9:DQ9,'P2'!EA9:EC9,'P2'!EM9:EO9,'P2'!EY9:FA9,'P2'!FK9:FM9)" +"AVERAGE('P2'!BJ9:BL9,'P2'!BV9:BX9,'P2'!CH9:CJ9,'P2'!CT9:CV9,'P2'!DF9:DH9,'P2'!DR9:DT9,'P2'!ED9:EF9,'P2'!EP9:ER9,'P2'!FB9:FD9,'P2'!FN9:FP9)" +"AVERAGE('P2'!BM9:BO9,'P2'!BY9:CA9,'P2'!CK9:CM9,'P2'!CW9:CY9,'P2'!DI9:DK9,'P2'!DU9:DW9,'P2'!EG9:EI9,'P2'!ES9:EU9,'P2'!FE9:FG9,'P2'!FQ9:FS9)" +"AVERAGE('P2'!BP9:BR9,'P2'!CB9:CD9,'P2'!CN9:CP9,'P2'!CZ9:DB9,'P2'!DL9:DN9,'P2'!DX9:DZ9,'P2'!EJ9:EL9,'P2'!EV9:EX9,'P2'!FH9:FJ9,'P2'!FT9:FV9)" +"AVERAGE('P2'!BG9:FV9)" +"'P2'!K11" +"'P2'!P11" +"AVERAGE('P2'!T11:V11)" +"AVERAGE('P2'!P11:V11)" +"AVERAGE('P2'!W11:Y11)" +"AVERAGE('P2'!Z11:AB11)" +"AVERAGE('P2'!AC11:AE11)" +"AVERAGE('P2'!AF11:AH11)" +"AVERAGE('P2'!W11:AH11)" +"AVERAGE('P2'!AI11:AT11)" +"AVERAGE('P2'!AU11:BF11)" +"AVERAGE('P2'!BG11:BI11,'P2'!BS11:BU11,'P2'!CE11:CG11,'P2'!CQ11:CS11,'P2'!DC11:DE11,'P2'!DO11:DQ11,'P2'!EA11:EC11,'P2'!EM11:EO11,'P2'!EY11:FA11,'P2'!FK11:FM11)" +"AVERAGE('P2'!BJ11:BL11,'P2'!BV11:BX11,'P2'!CH11:CJ11,'P2'!CT11:CV11,'P2'!DF11:DH11,'P2'!DR11:DT11,'P2'!ED11:EF11,'P2'!EP11:ER11,'P2'!FB11:FD11,'P2'!FN11:FP11)" +"AVERAGE('P2'!BM11:BO11,'P2'!BY11:CA11,'P2'!CK11:CM11,'P2'!CW11:CY11,'P2'!DI11:DK11,'P2'!DU11:DW11,'P2'!EG11:EI11,'P2'!ES11:EU11,'P2'!FE11:FG11,'P2'!FQ11:FS11)" +"AVERAGE('P2'!BP11:BR11,'P2'!CB11:CD11,'P2'!CN11:CP11,'P2'!CZ11:DB11,'P2'!DL11:DN11,'P2'!DX11:DZ11,'P2'!EJ11:EL11,'P2'!EV11:EX11,'P2'!FH11:FJ11,'P2'!FT11:FV11)" +"AVERAGE('P2'!BG11:FV11)" +"'P2'!K13" +"'P2'!P13" +"AVERAGE('P2'!T13:V13)" +"AVERAGE('P2'!P13:V13)" +"AVERAGE('P2'!W13:Y13)" +"AVERAGE('P2'!Z13:AB13)" +"AVERAGE('P2'!AC13:AE13)" +"AVERAGE('P2'!AF13:AH13)" +"AVERAGE('P2'!W13:AH13)" +"AVERAGE('P2'!AI13:AT13)" +"AVERAGE('P2'!AU13:BF13)" +"AVERAGE('P2'!BG13:BI13,'P2'!BS13:BU13,'P2'!CE13:CG13,'P2'!CQ13:CS13,'P2'!DC13:DE13,'P2'!DO13:DQ13,'P2'!EA13:EC13,'P2'!EM13:EO13,'P2'!EY13:FA13,'P2'!FK13:FM13)" +"AVERAGE('P2'!BJ13:BL13,'P2'!BV13:BX13,'P2'!CH13:CJ13,'P2'!CT13:CV13,'P2'!DF13:DH13,'P2'!DR13:DT13,'P2'!ED13:EF13,'P2'!EP13:ER13,'P2'!FB13:FD13,'P2'!FN13:FP13)" +"AVERAGE('P2'!BM13:BO13,'P2'!BY13:CA13,'P2'!CK13:CM13,'P2'!CW13:CY13,'P2'!DI13:DK13,'P2'!DU13:DW13,'P2'!EG13:EI13,'P2'!ES13:EU13,'P2'!FE13:FG13,'P2'!FQ13:FS13)" +"AVERAGE('P2'!BP13:BR13,'P2'!CB13:CD13,'P2'!CN13:CP13,'P2'!CZ13:DB13,'P2'!DL13:DN13,'P2'!DX13:DZ13,'P2'!EJ13:EL13,'P2'!EV13:EX13,'P2'!FH13:FJ13,'P2'!FT13:FV13)" +"AVERAGE('P2'!BG13:FV13)" +"'P2'!K15" +"'P2'!P15" +"AVERAGE('P2'!T15:V15)" +"AVERAGE('P2'!P15:V15)" +"AVERAGE('P2'!W15:Y15)" +"AVERAGE('P2'!Z15:AB15)" +"AVERAGE('P2'!AC15:AE15)" +"AVERAGE('P2'!AF15:AH15)" +"AVERAGE('P2'!W15:AH15)" +"AVERAGE('P2'!AI15:AT15)" +"AVERAGE('P2'!AU15:BF15)" +"AVERAGE('P2'!BG15:BI15,'P2'!BS15:BU15,'P2'!CE15:CG15,'P2'!CQ15:CS15,'P2'!DC15:DE15,'P2'!DO15:DQ15,'P2'!EA15:EC15,'P2'!EM15:EO15,'P2'!EY15:FA15,'P2'!FK15:FM15)" +"AVERAGE('P2'!BJ15:BL15,'P2'!BV15:BX15,'P2'!CH15:CJ15,'P2'!CT15:CV15,'P2'!DF15:DH15,'P2'!DR15:DT15,'P2'!ED15:EF15,'P2'!EP15:ER15,'P2'!FB15:FD15,'P2'!FN15:FP15)" +"AVERAGE('P2'!BM15:BO15,'P2'!BY15:CA15,'P2'!CK15:CM15,'P2'!CW15:CY15,'P2'!DI15:DK15,'P2'!DU15:DW15,'P2'!EG15:EI15,'P2'!ES15:EU15,'P2'!FE15:FG15,'P2'!FQ15:FS15)" +"AVERAGE('P2'!BP15:BR15,'P2'!CB15:CD15,'P2'!CN15:CP15,'P2'!CZ15:DB15,'P2'!DL15:DN15,'P2'!DX15:DZ15,'P2'!EJ15:EL15,'P2'!EV15:EX15,'P2'!FH15:FJ15,'P2'!FT15:FV15)" +"AVERAGE('P2'!BG15:FV15)" +"'P2'!K17" +"'P2'!P17" +"AVERAGE('P2'!T17:V17)" +"AVERAGE('P2'!P17:V17)" +"AVERAGE('P2'!W17:Y17)" +"AVERAGE('P2'!Z17:AB17)" +"AVERAGE('P2'!AC17:AE17)" +"AVERAGE('P2'!AF17:AH17)" +"AVERAGE('P2'!W17:AH17)" +"AVERAGE('P2'!AI17:AT17)" +"AVERAGE('P2'!AU17:BF17)" +"AVERAGE('P2'!BG17:BI17,'P2'!BS17:BU17,'P2'!CE17:CG17,'P2'!CQ17:CS17,'P2'!DC17:DE17,'P2'!DO17:DQ17,'P2'!EA17:EC17,'P2'!EM17:EO17,'P2'!EY17:FA17,'P2'!FK17:FM17)" +"AVERAGE('P2'!BJ17:BL17,'P2'!BV17:BX17,'P2'!CH17:CJ17,'P2'!CT17:CV17,'P2'!DF17:DH17,'P2'!DR17:DT17,'P2'!ED17:EF17,'P2'!EP17:ER17,'P2'!FB17:FD17,'P2'!FN17:FP17)" +"AVERAGE('P2'!BM17:BO17,'P2'!BY17:CA17,'P2'!CK17:CM17,'P2'!CW17:CY17,'P2'!DI17:DK17,'P2'!DU17:DW17,'P2'!EG17:EI17,'P2'!ES17:EU17,'P2'!FE17:FG17,'P2'!FQ17:FS17)" +"AVERAGE('P2'!BP17:BR17,'P2'!CB17:CD17,'P2'!CN17:CP17,'P2'!CZ17:DB17,'P2'!DL17:DN17,'P2'!DX17:DZ17,'P2'!EJ17:EL17,'P2'!EV17:EX17,'P2'!FH17:FJ17,'P2'!FT17:FV17)" +"AVERAGE('P2'!BG17:FV17)" +"C4-C27" +"A2-1" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E4:BF4)" +"TRANSPOSE('P2'!E6:BF6)" +"TRANSPOSE('P2'!E8:BF8)" +"TRANSPOSE('P2'!E12:GZ12)" +"TRANSPOSE('P2'!E14:BF14)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K4:V4)/12" +"SUM('P2'!K6:V6)/12" +"SUM('P2'!K8:V8)/12" +"SUM('P2'!K12:V12)/12" +"SUM('P2'!K14:V14)/12" +"SUM('P2'!W4:AH4)/12" +"SUM('P2'!W6:AH6)/12" +"SUM('P2'!W8:AH8)/12" +"SUM('P2'!W12:AH12)/12" +"SUM('P2'!W14:AH14)/12" +"SUM('P2'!AI4:AT4)/12" +"SUM('P2'!AI6:AT6)/12" +"SUM('P2'!AI8:AT8)/12" +"SUM('P2'!AI12:AT12)/12" +"SUM('P2'!AI14:AT14)/12" +"SUM('P2'!AU4:BF4)/12" +"SUM('P2'!AU6:BF6)/12" +"SUM('P2'!AU8:BF8)/12" +"SUM('P2'!AU12:BF12)/12" +"SUM('P2'!AU14:BF14)/12" +"SUM('P2'!BG4:BR4)/12" +"SUM('P2'!BG6:BR6)/12" +"SUM('P2'!BG8:BR8)/12" +"SUM('P2'!BG12:BR12)/12" +"SUM('P2'!BG14:BR14)/12" +"SUM('P2'!BS4:CD4)/12" +"SUM('P2'!BS6:CD6)/12" +"SUM('P2'!BS8:CD8)/12" +"SUM('P2'!BS12:CD12)/12" +"SUM('P2'!BS14:CD14)/12" +"SUM('P2'!CE4:CP4)/12" +"SUM('P2'!CE6:CP6)/12" +"SUM('P2'!CE8:CP8)/12" +"SUM('P2'!CE12:CP12)/12" +"SUM('P2'!CE14:CP14)/12" +"SUM('P2'!CQ4:DB4)/12" +"SUM('P2'!CQ6:DB6)/12" +"SUM('P2'!CQ8:DB8)/12" +"SUM('P2'!CQ12:DB12)/12" +"SUM('P2'!CQ14:DB14)/12" +"SUM('P2'!DC4:DN4)/12" +"SUM('P2'!DC6:DN6)/12" +"SUM('P2'!DC8:DN8)/12" +"SUM('P2'!DC12:DN12)/12" +"SUM('P2'!DC14:DN14)/12" +"SUM('P2'!DO4:DZ4)/12" +"SUM('P2'!DO6:DZ6)/12" +"SUM('P2'!DO8:DZ8)/12" +"SUM('P2'!DO12:DZ12)/12" +"SUM('P2'!DO14:DZ14)/12" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E5:BF5)" +"TRANSPOSE('P2'!E7:BF7)" +"TRANSPOSE('P2'!E9:BF9)" +"TRANSPOSE('P2'!E13:GZ13)" +"TRANSPOSE('P2'!E15:BF15)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K5:V5)/12" +"SUM('P2'!K7:V7)/12" +"SUM('P2'!K9:V9)/12" +"SUM('P2'!K13:V13)/12" +"SUM('P2'!K15:V15)/12" +"SUM('P2'!W5:AH5)/12" +"SUM('P2'!W7:AH7)/12" +"SUM('P2'!W9:AH9)/12" +"SUM('P2'!W13:AH13)/12" +"SUM('P2'!W15:AH15)/12" +"SUM('P2'!AI5:AT5)/12" +"SUM('P2'!AI7:AT7)/12" +"SUM('P2'!AI9:AT9)/12" +"SUM('P2'!AI13:AT13)/12" +"SUM('P2'!AI15:AT15)/12" +"SUM('P2'!AU5:BF5)/12" +"SUM('P2'!AU7:BF7)/12" +"SUM('P2'!AU9:BF9)/12" +"SUM('P2'!AU13:BF13)/12" +"SUM('P2'!AU15:BF15)/12" +"SUM('P2'!BG5:BR5)/12" +"SUM('P2'!BG7:BR7)/12" +"SUM('P2'!BG9:BR9)/12" +"SUM('P2'!BG13:BR13)/12" +"SUM('P2'!BG15:BR15)/12" +"SUM('P2'!BS5:CD5)/12" +"SUM('P2'!BS7:CD7)/12" +"SUM('P2'!BS9:CD9)/12" +"SUM('P2'!BS13:CD13)/12" +"SUM('P2'!BS15:CD15)/12" +"SUM('P2'!CE5:CP5)/12" +"SUM('P2'!CE7:CP7)/12" +"SUM('P2'!CE9:CP9)/12" +"SUM('P2'!CE13:CP13)/12" +"SUM('P2'!CE15:CP15)/12" +"SUM('P2'!CQ5:DB5)/12" +"SUM('P2'!CQ7:DB7)/12" +"SUM('P2'!CQ9:DB9)/12" +"SUM('P2'!CQ13:DB13)/12" +"SUM('P2'!CQ15:DB15)/12" +"SUM('P2'!DC5:DN5)/12" +"SUM('P2'!DC7:DN7)/12" +"SUM('P2'!DC9:DN9)/12" +"SUM('P2'!DC13:DN13)/12" +"SUM('P2'!DC15:DN15)/12" +"SUM('P2'!DO5:DZ5)/12" +"SUM('P2'!DO7:DZ7)/12" +"SUM('P2'!DO9:DZ9)/12" +"SUM('P2'!DO13:DZ13)/12" +"SUM('P2'!DO15:DZ15)/12" +"TODAY()" +"crvDate" +"'P2'!K4" +"'P2'!P4" +"AVERAGE('P2'!T4:V4)" +"AVERAGE('P2'!P4:V4)" +"AVERAGE('P2'!W4:Y4)" +"AVERAGE('P2'!Z4:AB4)" +"AVERAGE('P2'!AC4:AE4)" +"AVERAGE('P2'!AF4:AH4)" +"AVERAGE('P2'!W4:AH4)" +"AVERAGE('P2'!AI4:AT4)" +"AVERAGE('P2'!AU4:BF4)" +"AVERAGE('P2'!BG4:BI4,'P2'!BS4:BU4,'P2'!CE4:CG4,'P2'!CQ4:CS4,'P2'!DC4:DE4,'P2'!DO4:DQ4,'P2'!EA4:EC4,'P2'!EM4:EO4,'P2'!EY4:FA4,'P2'!FK4:FM4)" +"AVERAGE('P2'!BJ4:BL4,'P2'!BV4:BX4,'P2'!CH4:CJ4,'P2'!CT4:CV4,'P2'!DF4:DH4,'P2'!DR4:DT4,'P2'!ED4:EF4,'P2'!EP4:ER4,'P2'!FB4:FD4,'P2'!FN4:FP4)" +"AVERAGE('P2'!BM4:BO4,'P2'!BY4:CA4,'P2'!CK4:CM4,'P2'!CW4:CY4,'P2'!DI4:DK4,'P2'!DU4:DW4,'P2'!EG4:EI4,'P2'!ES4:EU4,'P2'!FE4:FG4,'P2'!FQ4:FS4)" +"AVERAGE('P2'!BP4:BR4,'P2'!CB4:CD4,'P2'!CN4:CP4,'P2'!CZ4:DB4,'P2'!DL4:DN4,'P2'!DX4:DZ4,'P2'!EJ4:EL4,'P2'!EV4:EX4,'P2'!FH4:FJ4,'P2'!FT4:FV4)" +"AVERAGE('P2'!BG4:FV4)" +"'P2'!K6" +"'P2'!P6" +"AVERAGE('P2'!T6:V6)" +"AVERAGE('P2'!P6:V6)" +"AVERAGE('P2'!W6:Y6)" +"AVERAGE('P2'!Z6:AB6)" +"AVERAGE('P2'!AC6:AE6)" +"AVERAGE('P2'!AF6:AH6)" +"AVERAGE('P2'!W6:AH6)" +"AVERAGE('P2'!AI6:AT6)" +"AVERAGE('P2'!AU6:BF6)" +"AVERAGE('P2'!BG6:BI6,'P2'!BS6:BU6,'P2'!CE6:CG6,'P2'!CQ6:CS6,'P2'!DC6:DE6,'P2'!DO6:DQ6,'P2'!EA6:EC6,'P2'!EM6:EO6,'P2'!EY6:FA6,'P2'!FK6:FM6)" +"AVERAGE('P2'!BJ6:BL6,'P2'!BV6:BX6,'P2'!CH6:CJ6,'P2'!CT6:CV6,'P2'!DF6:DH6,'P2'!DR6:DT6,'P2'!ED6:EF6,'P2'!EP6:ER6,'P2'!FB6:FD6,'P2'!FN6:FP6)" +"AVERAGE('P2'!BM6:BO6,'P2'!BY6:CA6,'P2'!CK6:CM6,'P2'!CW6:CY6,'P2'!DI6:DK6,'P2'!DU6:DW6,'P2'!EG6:EI6,'P2'!ES6:EU6,'P2'!FE6:FG6,'P2'!FQ6:FS6)" +"AVERAGE('P2'!BP6:BR6,'P2'!CB6:CD6,'P2'!CN6:CP6,'P2'!CZ6:DB6,'P2'!DL6:DN6,'P2'!DX6:DZ6,'P2'!EJ6:EL6,'P2'!EV6:EX6,'P2'!FH6:FJ6,'P2'!FT6:FV6)" +"AVERAGE('P2'!BG6:FV6)" +"'P2'!K8" +"'P2'!P8" +"AVERAGE('P2'!T8:V8)" +"AVERAGE('P2'!P8:V8)" +"AVERAGE('P2'!W8:Y8)" +"AVERAGE('P2'!Z8:AB8)" +"AVERAGE('P2'!AC8:AE8)" +"AVERAGE('P2'!AF8:AH8)" +"AVERAGE('P2'!W8:AH8)" +"AVERAGE('P2'!AI8:AT8)" +"AVERAGE('P2'!AU8:BF8)" +"AVERAGE('P2'!BG8:BI8,'P2'!BS8:BU8,'P2'!CE8:CG8,'P2'!CQ8:CS8,'P2'!DC8:DE8,'P2'!DO8:DQ8,'P2'!EA8:EC8,'P2'!EM8:EO8,'P2'!EY8:FA8,'P2'!FK8:FM8)" +"AVERAGE('P2'!BJ8:BL8,'P2'!BV8:BX8,'P2'!CH8:CJ8,'P2'!CT8:CV8,'P2'!DF8:DH8,'P2'!DR8:DT8,'P2'!ED8:EF8,'P2'!EP8:ER8,'P2'!FB8:FD8,'P2'!FN8:FP8)" +"AVERAGE('P2'!BM8:BO8,'P2'!BY8:CA8,'P2'!CK8:CM8,'P2'!CW8:CY8,'P2'!DI8:DK8,'P2'!DU8:DW8,'P2'!EG8:EI8,'P2'!ES8:EU8,'P2'!FE8:FG8,'P2'!FQ8:FS8)" +"AVERAGE('P2'!BP8:BR8,'P2'!CB8:CD8,'P2'!CN8:CP8,'P2'!CZ8:DB8,'P2'!DL8:DN8,'P2'!DX8:DZ8,'P2'!EJ8:EL8,'P2'!EV8:EX8,'P2'!FH8:FJ8,'P2'!FT8:FV8)" +"AVERAGE('P2'!BG8:FV8)" +"'P2'!K10" +"'P2'!P10" +"AVERAGE('P2'!T10:V10)" +"AVERAGE('P2'!P10:V10)" +"AVERAGE('P2'!W10:Y10)" +"AVERAGE('P2'!Z10:AB10)" +"AVERAGE('P2'!AC10:AE10)" +"AVERAGE('P2'!AF10:AH10)" +"AVERAGE('P2'!W10:AH10)" +"AVERAGE('P2'!AI10:AT10)" +"AVERAGE('P2'!AU10:BF10)" +"AVERAGE('P2'!BG10:BI10,'P2'!BS10:BU10,'P2'!CE10:CG10,'P2'!CQ10:CS10,'P2'!DC10:DE10,'P2'!DO10:DQ10,'P2'!EA10:EC10,'P2'!EM10:EO10,'P2'!EY10:FA10,'P2'!FK10:FM10)" +"AVERAGE('P2'!BJ10:BL10,'P2'!BV10:BX10,'P2'!CH10:CJ10,'P2'!CT10:CV10,'P2'!DF10:DH10,'P2'!DR10:DT10,'P2'!ED10:EF10,'P2'!EP10:ER10,'P2'!FB10:FD10,'P2'!FN10:FP10)" +"AVERAGE('P2'!BM10:BO10,'P2'!BY10:CA10,'P2'!CK10:CM10,'P2'!CW10:CY10,'P2'!DI10:DK10,'P2'!DU10:DW10,'P2'!EG10:EI10,'P2'!ES10:EU10,'P2'!FE10:FG10,'P2'!FQ10:FS10)" +"AVERAGE('P2'!BP10:BR10,'P2'!CB10:CD10,'P2'!CN10:CP10,'P2'!CZ10:DB10,'P2'!DL10:DN10,'P2'!DX10:DZ10,'P2'!EJ10:EL10,'P2'!EV10:EX10,'P2'!FH10:FJ10,'P2'!FT10:FV10)" +"AVERAGE('P2'!BG10:FV10)" +"'P2'!K12" +"'P2'!P12" +"AVERAGE('P2'!T12:V12)" +"AVERAGE('P2'!P12:V12)" +"AVERAGE('P2'!W12:Y12)" +"AVERAGE('P2'!Z12:AB12)" +"AVERAGE('P2'!AC12:AE12)" +"AVERAGE('P2'!AF12:AH12)" +"AVERAGE('P2'!W12:AH12)" +"AVERAGE('P2'!AI12:AT12)" +"AVERAGE('P2'!AU12:BF12)" +"AVERAGE('P2'!BG12:BI12,'P2'!BS12:BU12,'P2'!CE12:CG12,'P2'!CQ12:CS12,'P2'!DC12:DE12,'P2'!DO12:DQ12,'P2'!EA12:EC12,'P2'!EM12:EO12,'P2'!EY12:FA12,'P2'!FK12:FM12)" +"AVERAGE('P2'!BJ12:BL12,'P2'!BV12:BX12,'P2'!CH12:CJ12,'P2'!CT12:CV12,'P2'!DF12:DH12,'P2'!DR12:DT12,'P2'!ED12:EF12,'P2'!EP12:ER12,'P2'!FB12:FD12,'P2'!FN12:FP12)" +"AVERAGE('P2'!BM12:BO12,'P2'!BY12:CA12,'P2'!CK12:CM12,'P2'!CW12:CY12,'P2'!DI12:DK12,'P2'!DU12:DW12,'P2'!EG12:EI12,'P2'!ES12:EU12,'P2'!FE12:FG12,'P2'!FQ12:FS12)" +"AVERAGE('P2'!BP12:BR12,'P2'!CB12:CD12,'P2'!CN12:CP12,'P2'!CZ12:DB12,'P2'!DL12:DN12,'P2'!DX12:DZ12,'P2'!EJ12:EL12,'P2'!EV12:EX12,'P2'!FH12:FJ12,'P2'!FT12:FV12)" +"AVERAGE('P2'!BG12:FV12)" +"'P2'!K14" +"'P2'!P14" +"AVERAGE('P2'!T14:V14)" +"AVERAGE('P2'!P14:V14)" +"AVERAGE('P2'!W14:Y14)" +"AVERAGE('P2'!Z14:AB14)" +"AVERAGE('P2'!AC14:AE14)" +"AVERAGE('P2'!AF14:AH14)" +"AVERAGE('P2'!W14:AH14)" +"AVERAGE('P2'!AI14:AT14)" +"AVERAGE('P2'!AU14:BF14)" +"AVERAGE('P2'!BG14:BI14,'P2'!BS14:BU14,'P2'!CE14:CG14,'P2'!CQ14:CS14,'P2'!DC14:DE14,'P2'!DO14:DQ14,'P2'!EA14:EC14,'P2'!EM14:EO14,'P2'!EY14:FA14,'P2'!FK14:FM14)" +"AVERAGE('P2'!BJ14:BL14,'P2'!BV14:BX14,'P2'!CH14:CJ14,'P2'!CT14:CV14,'P2'!DF14:DH14,'P2'!DR14:DT14,'P2'!ED14:EF14,'P2'!EP14:ER14,'P2'!FB14:FD14,'P2'!FN14:FP14)" +"AVERAGE('P2'!BM14:BO14,'P2'!BY14:CA14,'P2'!CK14:CM14,'P2'!CW14:CY14,'P2'!DI14:DK14,'P2'!DU14:DW14,'P2'!EG14:EI14,'P2'!ES14:EU14,'P2'!FE14:FG14,'P2'!FQ14:FS14)" +"AVERAGE('P2'!BP14:BR14,'P2'!CB14:CD14,'P2'!CN14:CP14,'P2'!CZ14:DB14,'P2'!DL14:DN14,'P2'!DX14:DZ14,'P2'!EJ14:EL14,'P2'!EV14:EX14,'P2'!FH14:FJ14,'P2'!FT14:FV14)" +"AVERAGE('P2'!BG14:FV14)" +"'P2'!K16" +"'P2'!P16" +"AVERAGE('P2'!T16:V16)" +"AVERAGE('P2'!P16:V16)" +"AVERAGE('P2'!W16:Y16)" +"AVERAGE('P2'!Z16:AB16)" +"AVERAGE('P2'!AC16:AE16)" +"AVERAGE('P2'!AF16:AH16)" +"AVERAGE('P2'!W16:AH16)" +"AVERAGE('P2'!AI16:AT16)" +"AVERAGE('P2'!AU16:BF16)" +"AVERAGE('P2'!BG16:BI16,'P2'!BS16:BU16,'P2'!CE16:CG16,'P2'!CQ16:CS16,'P2'!DC16:DE16,'P2'!DO16:DQ16,'P2'!EA16:EC16,'P2'!EM16:EO16,'P2'!EY16:FA16,'P2'!FK16:FM16)" +"AVERAGE('P2'!BJ16:BL16,'P2'!BV16:BX16,'P2'!CH16:CJ16,'P2'!CT16:CV16,'P2'!DF16:DH16,'P2'!DR16:DT16,'P2'!ED16:EF16,'P2'!EP16:ER16,'P2'!FB16:FD16,'P2'!FN16:FP16)" +"AVERAGE('P2'!BM16:BO16,'P2'!BY16:CA16,'P2'!CK16:CM16,'P2'!CW16:CY16,'P2'!DI16:DK16,'P2'!DU16:DW16,'P2'!EG16:EI16,'P2'!ES16:EU16,'P2'!FE16:FG16,'P2'!FQ16:FS16)" +"AVERAGE('P2'!BP16:BR16,'P2'!CB16:CD16,'P2'!CN16:CP16,'P2'!CZ16:DB16,'P2'!DL16:DN16,'P2'!DX16:DZ16,'P2'!EJ16:EL16,'P2'!EV16:EX16,'P2'!FH16:FJ16,'P2'!FT16:FV16)" +"AVERAGE('P2'!BG16:FV16)" +"C4-C26" +"crvDate-1" +"'Power West Price Peak'!A2" +"'P2'!K5" +"'P2'!P5" +"AVERAGE('P2'!T5:V5)" +"AVERAGE('P2'!P5:V5)" +"AVERAGE('P2'!W5:Y5)" +"AVERAGE('P2'!Z5:AB5)" +"AVERAGE('P2'!AC5:AE5)" +"AVERAGE('P2'!AF5:AH5)" +"AVERAGE('P2'!W5:AH5)" +"AVERAGE('P2'!AI5:AT5)" +"AVERAGE('P2'!AU5:BF5)" +"AVERAGE('P2'!BG5:BI5,'P2'!BS5:BU5,'P2'!CE5:CG5,'P2'!CQ5:CS5,'P2'!DC5:DE5,'P2'!DO5:DQ5,'P2'!EA5:EC5,'P2'!EM5:EO5,'P2'!EY5:FA5,'P2'!FK5:FM5)" +"AVERAGE('P2'!BJ5:BL5,'P2'!BV5:BX5,'P2'!CH5:CJ5,'P2'!CT5:CV5,'P2'!DF5:DH5,'P2'!DR5:DT5,'P2'!ED5:EF5,'P2'!EP5:ER5,'P2'!FB5:FD5,'P2'!FN5:FP5)" +"AVERAGE('P2'!BM5:BO5,'P2'!BY5:CA5,'P2'!CK5:CM5,'P2'!CW5:CY5,'P2'!DI5:DK5,'P2'!DU5:DW5,'P2'!EG5:EI5,'P2'!ES5:EU5,'P2'!FE5:FG5,'P2'!FQ5:FS5)" +"AVERAGE('P2'!BP5:BR5,'P2'!CB5:CD5,'P2'!CN5:CP5,'P2'!CZ5:DB5,'P2'!DL5:DN5,'P2'!DX5:DZ5,'P2'!EJ5:EL5,'P2'!EV5:EX5,'P2'!FH5:FJ5,'P2'!FT5:FV5)" +"AVERAGE('P2'!BG5:FV5)" +"'P2'!K7" +"'P2'!P7" +"AVERAGE('P2'!T7:V7)" +"AVERAGE('P2'!P7:V7)" +"AVERAGE('P2'!W7:Y7)" +"AVERAGE('P2'!Z7:AB7)" +"AVERAGE('P2'!AC7:AE7)" +"AVERAGE('P2'!AF7:AH7)" +"AVERAGE('P2'!W7:AH7)" +"AVERAGE('P2'!AI7:AT7)" +"AVERAGE('P2'!AU7:BF7)" +"AVERAGE('P2'!BG7:BI7,'P2'!BS7:BU7,'P2'!CE7:CG7,'P2'!CQ7:CS7,'P2'!DC7:DE7,'P2'!DO7:DQ7,'P2'!EA7:EC7,'P2'!EM7:EO7,'P2'!EY7:FA7,'P2'!FK7:FM7)" +"AVERAGE('P2'!BJ7:BL7,'P2'!BV7:BX7,'P2'!CH7:CJ7,'P2'!CT7:CV7,'P2'!DF7:DH7,'P2'!DR7:DT7,'P2'!ED7:EF7,'P2'!EP7:ER7,'P2'!FB7:FD7,'P2'!FN7:FP7)" +"AVERAGE('P2'!BM7:BO7,'P2'!BY7:CA7,'P2'!CK7:CM7,'P2'!CW7:CY7,'P2'!DI7:DK7,'P2'!DU7:DW7,'P2'!EG7:EI7,'P2'!ES7:EU7,'P2'!FE7:FG7,'P2'!FQ7:FS7)" +"AVERAGE('P2'!BP7:BR7,'P2'!CB7:CD7,'P2'!CN7:CP7,'P2'!CZ7:DB7,'P2'!DL7:DN7,'P2'!DX7:DZ7,'P2'!EJ7:EL7,'P2'!EV7:EX7,'P2'!FH7:FJ7,'P2'!FT7:FV7)" +"AVERAGE('P2'!BG7:FV7)" +"'P2'!K9" +"'P2'!P9" +"AVERAGE('P2'!T9:V9)" +"AVERAGE('P2'!P9:V9)" +"AVERAGE('P2'!W9:Y9)" +"AVERAGE('P2'!Z9:AB9)" +"AVERAGE('P2'!AC9:AE9)" +"AVERAGE('P2'!AF9:AH9)" +"AVERAGE('P2'!W9:AH9)" +"AVERAGE('P2'!AI9:AT9)" +"AVERAGE('P2'!AU9:BF9)" +"AVERAGE('P2'!BG9:BI9,'P2'!BS9:BU9,'P2'!CE9:CG9,'P2'!CQ9:CS9,'P2'!DC9:DE9,'P2'!DO9:DQ9,'P2'!EA9:EC9,'P2'!EM9:EO9,'P2'!EY9:FA9,'P2'!FK9:FM9)" +"AVERAGE('P2'!BJ9:BL9,'P2'!BV9:BX9,'P2'!CH9:CJ9,'P2'!CT9:CV9,'P2'!DF9:DH9,'P2'!DR9:DT9,'P2'!ED9:EF9,'P2'!EP9:ER9,'P2'!FB9:FD9,'P2'!FN9:FP9)" +"AVERAGE('P2'!BM9:BO9,'P2'!BY9:CA9,'P2'!CK9:CM9,'P2'!CW9:CY9,'P2'!DI9:DK9,'P2'!DU9:DW9,'P2'!EG9:EI9,'P2'!ES9:EU9,'P2'!FE9:FG9,'P2'!FQ9:FS9)" +"AVERAGE('P2'!BP9:BR9,'P2'!CB9:CD9,'P2'!CN9:CP9,'P2'!CZ9:DB9,'P2'!DL9:DN9,'P2'!DX9:DZ9,'P2'!EJ9:EL9,'P2'!EV9:EX9,'P2'!FH9:FJ9,'P2'!FT9:FV9)" +"AVERAGE('P2'!BG9:FV9)" +"'P2'!K11" +"'P2'!P11" +"AVERAGE('P2'!T11:V11)" +"AVERAGE('P2'!P11:V11)" +"AVERAGE('P2'!W11:Y11)" +"AVERAGE('P2'!Z11:AB11)" +"AVERAGE('P2'!AC11:AE11)" +"AVERAGE('P2'!AF11:AH11)" +"AVERAGE('P2'!W11:AH11)" +"AVERAGE('P2'!AI11:AT11)" +"AVERAGE('P2'!AU11:BF11)" +"AVERAGE('P2'!BG11:BI11,'P2'!BS11:BU11,'P2'!CE11:CG11,'P2'!CQ11:CS11,'P2'!DC11:DE11,'P2'!DO11:DQ11,'P2'!EA11:EC11,'P2'!EM11:EO11,'P2'!EY11:FA11,'P2'!FK11:FM11)" +"AVERAGE('P2'!BJ11:BL11,'P2'!BV11:BX11,'P2'!CH11:CJ11,'P2'!CT11:CV11,'P2'!DF11:DH11,'P2'!DR11:DT11,'P2'!ED11:EF11,'P2'!EP11:ER11,'P2'!FB11:FD11,'P2'!FN11:FP11)" +"AVERAGE('P2'!BM11:BO11,'P2'!BY11:CA11,'P2'!CK11:CM11,'P2'!CW11:CY11,'P2'!DI11:DK11,'P2'!DU11:DW11,'P2'!EG11:EI11,'P2'!ES11:EU11,'P2'!FE11:FG11,'P2'!FQ11:FS11)" +"AVERAGE('P2'!BP11:BR11,'P2'!CB11:CD11,'P2'!CN11:CP11,'P2'!CZ11:DB11,'P2'!DL11:DN11,'P2'!DX11:DZ11,'P2'!EJ11:EL11,'P2'!EV11:EX11,'P2'!FH11:FJ11,'P2'!FT11:FV11)" +"AVERAGE('P2'!BG11:FV11)" +"'P2'!K13" +"'P2'!P13" +"AVERAGE('P2'!T13:V13)" +"AVERAGE('P2'!P13:V13)" +"AVERAGE('P2'!W13:Y13)" +"AVERAGE('P2'!Z13:AB13)" +"AVERAGE('P2'!AC13:AE13)" +"AVERAGE('P2'!AF13:AH13)" +"AVERAGE('P2'!W13:AH13)" +"AVERAGE('P2'!AI13:AT13)" +"AVERAGE('P2'!AU13:BF13)" +"AVERAGE('P2'!BG13:BI13,'P2'!BS13:BU13,'P2'!CE13:CG13,'P2'!CQ13:CS13,'P2'!DC13:DE13,'P2'!DO13:DQ13,'P2'!EA13:EC13,'P2'!EM13:EO13,'P2'!EY13:FA13,'P2'!FK13:FM13)" +"AVERAGE('P2'!BJ13:BL13,'P2'!BV13:BX13,'P2'!CH13:CJ13,'P2'!CT13:CV13,'P2'!DF13:DH13,'P2'!DR13:DT13,'P2'!ED13:EF13,'P2'!EP13:ER13,'P2'!FB13:FD13,'P2'!FN13:FP13)" +"AVERAGE('P2'!BM13:BO13,'P2'!BY13:CA13,'P2'!CK13:CM13,'P2'!CW13:CY13,'P2'!DI13:DK13,'P2'!DU13:DW13,'P2'!EG13:EI13,'P2'!ES13:EU13,'P2'!FE13:FG13,'P2'!FQ13:FS13)" +"AVERAGE('P2'!BP13:BR13,'P2'!CB13:CD13,'P2'!CN13:CP13,'P2'!CZ13:DB13,'P2'!DL13:DN13,'P2'!DX13:DZ13,'P2'!EJ13:EL13,'P2'!EV13:EX13,'P2'!FH13:FJ13,'P2'!FT13:FV13)" +"AVERAGE('P2'!BG13:FV13)" +"'P2'!K15" +"'P2'!P15" +"AVERAGE('P2'!T15:V15)" +"AVERAGE('P2'!P15:V15)" +"AVERAGE('P2'!W15:Y15)" +"AVERAGE('P2'!Z15:AB15)" +"AVERAGE('P2'!AC15:AE15)" +"AVERAGE('P2'!AF15:AH15)" +"AVERAGE('P2'!W15:AH15)" +"AVERAGE('P2'!AI15:AT15)" +"AVERAGE('P2'!AU15:BF15)" +"AVERAGE('P2'!BG15:BI15,'P2'!BS15:BU15,'P2'!CE15:CG15,'P2'!CQ15:CS15,'P2'!DC15:DE15,'P2'!DO15:DQ15,'P2'!EA15:EC15,'P2'!EM15:EO15,'P2'!EY15:FA15,'P2'!FK15:FM15)" +"AVERAGE('P2'!BJ15:BL15,'P2'!BV15:BX15,'P2'!CH15:CJ15,'P2'!CT15:CV15,'P2'!DF15:DH15,'P2'!DR15:DT15,'P2'!ED15:EF15,'P2'!EP15:ER15,'P2'!FB15:FD15,'P2'!FN15:FP15)" +"AVERAGE('P2'!BM15:BO15,'P2'!BY15:CA15,'P2'!CK15:CM15,'P2'!CW15:CY15,'P2'!DI15:DK15,'P2'!DU15:DW15,'P2'!EG15:EI15,'P2'!ES15:EU15,'P2'!FE15:FG15,'P2'!FQ15:FS15)" +"AVERAGE('P2'!BP15:BR15,'P2'!CB15:CD15,'P2'!CN15:CP15,'P2'!CZ15:DB15,'P2'!DL15:DN15,'P2'!DX15:DZ15,'P2'!EJ15:EL15,'P2'!EV15:EX15,'P2'!FH15:FJ15,'P2'!FT15:FV15)" +"AVERAGE('P2'!BG15:FV15)" +"'P2'!K17" +"'P2'!P17" +"AVERAGE('P2'!T17:V17)" +"AVERAGE('P2'!P17:V17)" +"AVERAGE('P2'!W17:Y17)" +"AVERAGE('P2'!Z17:AB17)" +"AVERAGE('P2'!AC17:AE17)" +"AVERAGE('P2'!AF17:AH17)" +"AVERAGE('P2'!W17:AH17)" +"AVERAGE('P2'!AI17:AT17)" +"AVERAGE('P2'!AU17:BF17)" +"AVERAGE('P2'!BG17:BI17,'P2'!BS17:BU17,'P2'!CE17:CG17,'P2'!CQ17:CS17,'P2'!DC17:DE17,'P2'!DO17:DQ17,'P2'!EA17:EC17,'P2'!EM17:EO17,'P2'!EY17:FA17,'P2'!FK17:FM17)" +"AVERAGE('P2'!BJ17:BL17,'P2'!BV17:BX17,'P2'!CH17:CJ17,'P2'!CT17:CV17,'P2'!DF17:DH17,'P2'!DR17:DT17,'P2'!ED17:EF17,'P2'!EP17:ER17,'P2'!FB17:FD17,'P2'!FN17:FP17)" +"AVERAGE('P2'!BM17:BO17,'P2'!BY17:CA17,'P2'!CK17:CM17,'P2'!CW17:CY17,'P2'!DI17:DK17,'P2'!DU17:DW17,'P2'!EG17:EI17,'P2'!ES17:EU17,'P2'!FE17:FG17,'P2'!FQ17:FS17)" +"AVERAGE('P2'!BP17:BR17,'P2'!CB17:CD17,'P2'!CN17:CP17,'P2'!CZ17:DB17,'P2'!DL17:DN17,'P2'!DX17:DZ17,'P2'!EJ17:EL17,'P2'!EV17:EX17,'P2'!FH17:FJ17,'P2'!FT17:FV17)" +"AVERAGE('P2'!BG17:FV17)" +"C4-C27" +"A2-1" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E4:BF4)" +"TRANSPOSE('P2'!E6:BF6)" +"TRANSPOSE('P2'!E8:BF8)" +"TRANSPOSE('P2'!E12:GZ12)" +"TRANSPOSE('P2'!E14:BF14)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K4:V4)/12" +"SUM('P2'!K6:V6)/12" +"SUM('P2'!K8:V8)/12" +"SUM('P2'!K12:V12)/12" +"SUM('P2'!K14:V14)/12" +"SUM('P2'!W4:AH4)/12" +"SUM('P2'!W6:AH6)/12" +"SUM('P2'!W8:AH8)/12" +"SUM('P2'!W12:AH12)/12" +"SUM('P2'!W14:AH14)/12" +"SUM('P2'!AI4:AT4)/12" +"SUM('P2'!AI6:AT6)/12" +"SUM('P2'!AI8:AT8)/12" +"SUM('P2'!AI12:AT12)/12" +"SUM('P2'!AI14:AT14)/12" +"SUM('P2'!AU4:BF4)/12" +"SUM('P2'!AU6:BF6)/12" +"SUM('P2'!AU8:BF8)/12" +"SUM('P2'!AU12:BF12)/12" +"SUM('P2'!AU14:BF14)/12" +"SUM('P2'!BG4:BR4)/12" +"SUM('P2'!BG6:BR6)/12" +"SUM('P2'!BG8:BR8)/12" +"SUM('P2'!BG12:BR12)/12" +"SUM('P2'!BG14:BR14)/12" +"SUM('P2'!BS4:CD4)/12" +"SUM('P2'!BS6:CD6)/12" +"SUM('P2'!BS8:CD8)/12" +"SUM('P2'!BS12:CD12)/12" +"SUM('P2'!BS14:CD14)/12" +"SUM('P2'!CE4:CP4)/12" +"SUM('P2'!CE6:CP6)/12" +"SUM('P2'!CE8:CP8)/12" +"SUM('P2'!CE12:CP12)/12" +"SUM('P2'!CE14:CP14)/12" +"SUM('P2'!CQ4:DB4)/12" +"SUM('P2'!CQ6:DB6)/12" +"SUM('P2'!CQ8:DB8)/12" +"SUM('P2'!CQ12:DB12)/12" +"SUM('P2'!CQ14:DB14)/12" +"SUM('P2'!DC4:DN4)/12" +"SUM('P2'!DC6:DN6)/12" +"SUM('P2'!DC8:DN8)/12" +"SUM('P2'!DC12:DN12)/12" +"SUM('P2'!DC14:DN14)/12" +"SUM('P2'!DO4:DZ4)/12" +"SUM('P2'!DO6:DZ6)/12" +"SUM('P2'!DO8:DZ8)/12" +"SUM('P2'!DO12:DZ12)/12" +"SUM('P2'!DO14:DZ14)/12" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E5:BF5)" +"TRANSPOSE('P2'!E7:BF7)" +"TRANSPOSE('P2'!E9:BF9)" +"TRANSPOSE('P2'!E13:GZ13)" +"TRANSPOSE('P2'!E15:BF15)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K5:V5)/12" +"SUM('P2'!K7:V7)/12" +"SUM('P2'!K9:V9)/12" +"SUM('P2'!K13:V13)/12" +"SUM('P2'!K15:V15)/12" +"SUM('P2'!W5:AH5)/12" +"SUM('P2'!W7:AH7)/12" +"SUM('P2'!W9:AH9)/12" +"SUM('P2'!W13:AH13)/12" +"SUM('P2'!W15:AH15)/12" +"SUM('P2'!AI5:AT5)/12" +"SUM('P2'!AI7:AT7)/12" +"SUM('P2'!AI9:AT9)/12" +"SUM('P2'!AI13:AT13)/12" +"SUM('P2'!AI15:AT15)/12" +"SUM('P2'!AU5:BF5)/12" +"SUM('P2'!AU7:BF7)/12" +"SUM('P2'!AU9:BF9)/12" +"SUM('P2'!AU13:BF13)/12" +"SUM('P2'!AU15:BF15)/12" +"SUM('P2'!BG5:BR5)/12" +"SUM('P2'!BG7:BR7)/12" +"SUM('P2'!BG9:BR9)/12" +"SUM('P2'!BG13:BR13)/12" +"SUM('P2'!BG15:BR15)/12" +"SUM('P2'!BS5:CD5)/12" +"SUM('P2'!BS7:CD7)/12" +"SUM('P2'!BS9:CD9)/12" +"SUM('P2'!BS13:CD13)/12" +"SUM('P2'!BS15:CD15)/12" +"SUM('P2'!CE5:CP5)/12" +"SUM('P2'!CE7:CP7)/12" +"SUM('P2'!CE9:CP9)/12" +"SUM('P2'!CE13:CP13)/12" +"SUM('P2'!CE15:CP15)/12" +"SUM('P2'!CQ5:DB5)/12" +"SUM('P2'!CQ7:DB7)/12" +"SUM('P2'!CQ9:DB9)/12" +"SUM('P2'!CQ13:DB13)/12" +"SUM('P2'!CQ15:DB15)/12" +"SUM('P2'!DC5:DN5)/12" +"SUM('P2'!DC7:DN7)/12" +"SUM('P2'!DC9:DN9)/12" +"SUM('P2'!DC13:DN13)/12" +"SUM('P2'!DC15:DN15)/12" +"SUM('P2'!DO5:DZ5)/12" +"SUM('P2'!DO7:DZ7)/12" +"SUM('P2'!DO9:DZ9)/12" +"SUM('P2'!DO13:DZ13)/12" +"SUM('P2'!DO15:DZ15)/12" +"TODAY()" +"crvDate" +"'P2'!K4" +"'P2'!P4" +"AVERAGE('P2'!T4:V4)" +"AVERAGE('P2'!P4:V4)" +"AVERAGE('P2'!W4:Y4)" +"AVERAGE('P2'!Z4:AB4)" +"AVERAGE('P2'!AC4:AE4)" +"AVERAGE('P2'!AF4:AH4)" +"AVERAGE('P2'!W4:AH4)" +"AVERAGE('P2'!AI4:AT4)" +"AVERAGE('P2'!AU4:BF4)" +"AVERAGE('P2'!BG4:BI4,'P2'!BS4:BU4,'P2'!CE4:CG4,'P2'!CQ4:CS4,'P2'!DC4:DE4,'P2'!DO4:DQ4,'P2'!EA4:EC4,'P2'!EM4:EO4,'P2'!EY4:FA4,'P2'!FK4:FM4)" +"AVERAGE('P2'!BJ4:BL4,'P2'!BV4:BX4,'P2'!CH4:CJ4,'P2'!CT4:CV4,'P2'!DF4:DH4,'P2'!DR4:DT4,'P2'!ED4:EF4,'P2'!EP4:ER4,'P2'!FB4:FD4,'P2'!FN4:FP4)" +"AVERAGE('P2'!BM4:BO4,'P2'!BY4:CA4,'P2'!CK4:CM4,'P2'!CW4:CY4,'P2'!DI4:DK4,'P2'!DU4:DW4,'P2'!EG4:EI4,'P2'!ES4:EU4,'P2'!FE4:FG4,'P2'!FQ4:FS4)" +"AVERAGE('P2'!BP4:BR4,'P2'!CB4:CD4,'P2'!CN4:CP4,'P2'!CZ4:DB4,'P2'!DL4:DN4,'P2'!DX4:DZ4,'P2'!EJ4:EL4,'P2'!EV4:EX4,'P2'!FH4:FJ4,'P2'!FT4:FV4)" +"AVERAGE('P2'!BG4:FV4)" +"'P2'!K6" +"'P2'!P6" +"AVERAGE('P2'!T6:V6)" +"AVERAGE('P2'!P6:V6)" +"AVERAGE('P2'!W6:Y6)" +"AVERAGE('P2'!Z6:AB6)" +"AVERAGE('P2'!AC6:AE6)" +"AVERAGE('P2'!AF6:AH6)" +"AVERAGE('P2'!W6:AH6)" +"AVERAGE('P2'!AI6:AT6)" +"AVERAGE('P2'!AU6:BF6)" +"AVERAGE('P2'!BG6:BI6,'P2'!BS6:BU6,'P2'!CE6:CG6,'P2'!CQ6:CS6,'P2'!DC6:DE6,'P2'!DO6:DQ6,'P2'!EA6:EC6,'P2'!EM6:EO6,'P2'!EY6:FA6,'P2'!FK6:FM6)" +"AVERAGE('P2'!BJ6:BL6,'P2'!BV6:BX6,'P2'!CH6:CJ6,'P2'!CT6:CV6,'P2'!DF6:DH6,'P2'!DR6:DT6,'P2'!ED6:EF6,'P2'!EP6:ER6,'P2'!FB6:FD6,'P2'!FN6:FP6)" +"AVERAGE('P2'!BM6:BO6,'P2'!BY6:CA6,'P2'!CK6:CM6,'P2'!CW6:CY6,'P2'!DI6:DK6,'P2'!DU6:DW6,'P2'!EG6:EI6,'P2'!ES6:EU6,'P2'!FE6:FG6,'P2'!FQ6:FS6)" +"AVERAGE('P2'!BP6:BR6,'P2'!CB6:CD6,'P2'!CN6:CP6,'P2'!CZ6:DB6,'P2'!DL6:DN6,'P2'!DX6:DZ6,'P2'!EJ6:EL6,'P2'!EV6:EX6,'P2'!FH6:FJ6,'P2'!FT6:FV6)" +"AVERAGE('P2'!BG6:FV6)" +"'P2'!K8" +"'P2'!P8" +"AVERAGE('P2'!T8:V8)" +"AVERAGE('P2'!P8:V8)" +"AVERAGE('P2'!W8:Y8)" +"AVERAGE('P2'!Z8:AB8)" +"AVERAGE('P2'!AC8:AE8)" +"AVERAGE('P2'!AF8:AH8)" +"AVERAGE('P2'!W8:AH8)" +"AVERAGE('P2'!AI8:AT8)" +"AVERAGE('P2'!AU8:BF8)" +"AVERAGE('P2'!BG8:BI8,'P2'!BS8:BU8,'P2'!CE8:CG8,'P2'!CQ8:CS8,'P2'!DC8:DE8,'P2'!DO8:DQ8,'P2'!EA8:EC8,'P2'!EM8:EO8,'P2'!EY8:FA8,'P2'!FK8:FM8)" +"AVERAGE('P2'!BJ8:BL8,'P2'!BV8:BX8,'P2'!CH8:CJ8,'P2'!CT8:CV8,'P2'!DF8:DH8,'P2'!DR8:DT8,'P2'!ED8:EF8,'P2'!EP8:ER8,'P2'!FB8:FD8,'P2'!FN8:FP8)" +"AVERAGE('P2'!BM8:BO8,'P2'!BY8:CA8,'P2'!CK8:CM8,'P2'!CW8:CY8,'P2'!DI8:DK8,'P2'!DU8:DW8,'P2'!EG8:EI8,'P2'!ES8:EU8,'P2'!FE8:FG8,'P2'!FQ8:FS8)" +"AVERAGE('P2'!BP8:BR8,'P2'!CB8:CD8,'P2'!CN8:CP8,'P2'!CZ8:DB8,'P2'!DL8:DN8,'P2'!DX8:DZ8,'P2'!EJ8:EL8,'P2'!EV8:EX8,'P2'!FH8:FJ8,'P2'!FT8:FV8)" +"AVERAGE('P2'!BG8:FV8)" +"'P2'!K10" +"'P2'!P10" +"AVERAGE('P2'!T10:V10)" +"AVERAGE('P2'!P10:V10)" +"AVERAGE('P2'!W10:Y10)" +"AVERAGE('P2'!Z10:AB10)" +"AVERAGE('P2'!AC10:AE10)" +"AVERAGE('P2'!AF10:AH10)" +"AVERAGE('P2'!W10:AH10)" +"AVERAGE('P2'!AI10:AT10)" +"AVERAGE('P2'!AU10:BF10)" +"AVERAGE('P2'!BG10:BI10,'P2'!BS10:BU10,'P2'!CE10:CG10,'P2'!CQ10:CS10,'P2'!DC10:DE10,'P2'!DO10:DQ10,'P2'!EA10:EC10,'P2'!EM10:EO10,'P2'!EY10:FA10,'P2'!FK10:FM10)" +"AVERAGE('P2'!BJ10:BL10,'P2'!BV10:BX10,'P2'!CH10:CJ10,'P2'!CT10:CV10,'P2'!DF10:DH10,'P2'!DR10:DT10,'P2'!ED10:EF10,'P2'!EP10:ER10,'P2'!FB10:FD10,'P2'!FN10:FP10)" +"AVERAGE('P2'!BM10:BO10,'P2'!BY10:CA10,'P2'!CK10:CM10,'P2'!CW10:CY10,'P2'!DI10:DK10,'P2'!DU10:DW10,'P2'!EG10:EI10,'P2'!ES10:EU10,'P2'!FE10:FG10,'P2'!FQ10:FS10)" +"AVERAGE('P2'!BP10:BR10,'P2'!CB10:CD10,'P2'!CN10:CP10,'P2'!CZ10:DB10,'P2'!DL10:DN10,'P2'!DX10:DZ10,'P2'!EJ10:EL10,'P2'!EV10:EX10,'P2'!FH10:FJ10,'P2'!FT10:FV10)" +"AVERAGE('P2'!BG10:FV10)" +"'P2'!K12" +"'P2'!P12" +"AVERAGE('P2'!T12:V12)" +"AVERAGE('P2'!P12:V12)" +"AVERAGE('P2'!W12:Y12)" +"AVERAGE('P2'!Z12:AB12)" +"AVERAGE('P2'!AC12:AE12)" +"AVERAGE('P2'!AF12:AH12)" +"AVERAGE('P2'!W12:AH12)" +"AVERAGE('P2'!AI12:AT12)" +"AVERAGE('P2'!AU12:BF12)" +"AVERAGE('P2'!BG12:BI12,'P2'!BS12:BU12,'P2'!CE12:CG12,'P2'!CQ12:CS12,'P2'!DC12:DE12,'P2'!DO12:DQ12,'P2'!EA12:EC12,'P2'!EM12:EO12,'P2'!EY12:FA12,'P2'!FK12:FM12)" +"AVERAGE('P2'!BJ12:BL12,'P2'!BV12:BX12,'P2'!CH12:CJ12,'P2'!CT12:CV12,'P2'!DF12:DH12,'P2'!DR12:DT12,'P2'!ED12:EF12,'P2'!EP12:ER12,'P2'!FB12:FD12,'P2'!FN12:FP12)" +"AVERAGE('P2'!BM12:BO12,'P2'!BY12:CA12,'P2'!CK12:CM12,'P2'!CW12:CY12,'P2'!DI12:DK12,'P2'!DU12:DW12,'P2'!EG12:EI12,'P2'!ES12:EU12,'P2'!FE12:FG12,'P2'!FQ12:FS12)" +"AVERAGE('P2'!BP12:BR12,'P2'!CB12:CD12,'P2'!CN12:CP12,'P2'!CZ12:DB12,'P2'!DL12:DN12,'P2'!DX12:DZ12,'P2'!EJ12:EL12,'P2'!EV12:EX12,'P2'!FH12:FJ12,'P2'!FT12:FV12)" +"AVERAGE('P2'!BG12:FV12)" +"'P2'!K14" +"'P2'!P14" +"AVERAGE('P2'!T14:V14)" +"AVERAGE('P2'!P14:V14)" +"AVERAGE('P2'!W14:Y14)" +"AVERAGE('P2'!Z14:AB14)" +"AVERAGE('P2'!AC14:AE14)" +"AVERAGE('P2'!AF14:AH14)" +"AVERAGE('P2'!W14:AH14)" +"AVERAGE('P2'!AI14:AT14)" +"AVERAGE('P2'!AU14:BF14)" +"AVERAGE('P2'!BG14:BI14,'P2'!BS14:BU14,'P2'!CE14:CG14,'P2'!CQ14:CS14,'P2'!DC14:DE14,'P2'!DO14:DQ14,'P2'!EA14:EC14,'P2'!EM14:EO14,'P2'!EY14:FA14,'P2'!FK14:FM14)" +"AVERAGE('P2'!BJ14:BL14,'P2'!BV14:BX14,'P2'!CH14:CJ14,'P2'!CT14:CV14,'P2'!DF14:DH14,'P2'!DR14:DT14,'P2'!ED14:EF14,'P2'!EP14:ER14,'P2'!FB14:FD14,'P2'!FN14:FP14)" +"AVERAGE('P2'!BM14:BO14,'P2'!BY14:CA14,'P2'!CK14:CM14,'P2'!CW14:CY14,'P2'!DI14:DK14,'P2'!DU14:DW14,'P2'!EG14:EI14,'P2'!ES14:EU14,'P2'!FE14:FG14,'P2'!FQ14:FS14)" +"AVERAGE('P2'!BP14:BR14,'P2'!CB14:CD14,'P2'!CN14:CP14,'P2'!CZ14:DB14,'P2'!DL14:DN14,'P2'!DX14:DZ14,'P2'!EJ14:EL14,'P2'!EV14:EX14,'P2'!FH14:FJ14,'P2'!FT14:FV14)" +"AVERAGE('P2'!BG14:FV14)" +"'P2'!K16" +"'P2'!P16" +"AVERAGE('P2'!T16:V16)" +"AVERAGE('P2'!P16:V16)" +"AVERAGE('P2'!W16:Y16)" +"AVERAGE('P2'!Z16:AB16)" +"AVERAGE('P2'!AC16:AE16)" +"AVERAGE('P2'!AF16:AH16)" +"AVERAGE('P2'!W16:AH16)" +"AVERAGE('P2'!AI16:AT16)" +"AVERAGE('P2'!AU16:BF16)" +"AVERAGE('P2'!BG16:BI16,'P2'!BS16:BU16,'P2'!CE16:CG16,'P2'!CQ16:CS16,'P2'!DC16:DE16,'P2'!DO16:DQ16,'P2'!EA16:EC16,'P2'!EM16:EO16,'P2'!EY16:FA16,'P2'!FK16:FM16)" +"AVERAGE('P2'!BJ16:BL16,'P2'!BV16:BX16,'P2'!CH16:CJ16,'P2'!CT16:CV16,'P2'!DF16:DH16,'P2'!DR16:DT16,'P2'!ED16:EF16,'P2'!EP16:ER16,'P2'!FB16:FD16,'P2'!FN16:FP16)" +"AVERAGE('P2'!BM16:BO16,'P2'!BY16:CA16,'P2'!CK16:CM16,'P2'!CW16:CY16,'P2'!DI16:DK16,'P2'!DU16:DW16,'P2'!EG16:EI16,'P2'!ES16:EU16,'P2'!FE16:FG16,'P2'!FQ16:FS16)" +"AVERAGE('P2'!BP16:BR16,'P2'!CB16:CD16,'P2'!CN16:CP16,'P2'!CZ16:DB16,'P2'!DL16:DN16,'P2'!DX16:DZ16,'P2'!EJ16:EL16,'P2'!EV16:EX16,'P2'!FH16:FJ16,'P2'!FT16:FV16)" +"AVERAGE('P2'!BG16:FV16)" +"C4-C26" +"crvDate-1" +"'Power West Price Peak'!A2" +"'P2'!K5" +"'P2'!P5" +"AVERAGE('P2'!T5:V5)" +"AVERAGE('P2'!P5:V5)" +"AVERAGE('P2'!W5:Y5)" +"AVERAGE('P2'!Z5:AB5)" +"AVERAGE('P2'!AC5:AE5)" +"AVERAGE('P2'!AF5:AH5)" +"AVERAGE('P2'!W5:AH5)" +"AVERAGE('P2'!AI5:AT5)" +"AVERAGE('P2'!AU5:BF5)" +"AVERAGE('P2'!BG5:BI5,'P2'!BS5:BU5,'P2'!CE5:CG5,'P2'!CQ5:CS5,'P2'!DC5:DE5,'P2'!DO5:DQ5,'P2'!EA5:EC5,'P2'!EM5:EO5,'P2'!EY5:FA5,'P2'!FK5:FM5)" +"AVERAGE('P2'!BJ5:BL5,'P2'!BV5:BX5,'P2'!CH5:CJ5,'P2'!CT5:CV5,'P2'!DF5:DH5,'P2'!DR5:DT5,'P2'!ED5:EF5,'P2'!EP5:ER5,'P2'!FB5:FD5,'P2'!FN5:FP5)" +"AVERAGE('P2'!BM5:BO5,'P2'!BY5:CA5,'P2'!CK5:CM5,'P2'!CW5:CY5,'P2'!DI5:DK5,'P2'!DU5:DW5,'P2'!EG5:EI5,'P2'!ES5:EU5,'P2'!FE5:FG5,'P2'!FQ5:FS5)" +"AVERAGE('P2'!BP5:BR5,'P2'!CB5:CD5,'P2'!CN5:CP5,'P2'!CZ5:DB5,'P2'!DL5:DN5,'P2'!DX5:DZ5,'P2'!EJ5:EL5,'P2'!EV5:EX5,'P2'!FH5:FJ5,'P2'!FT5:FV5)" +"AVERAGE('P2'!BG5:FV5)" +"'P2'!K7" +"'P2'!P7" +"AVERAGE('P2'!T7:V7)" +"AVERAGE('P2'!P7:V7)" +"AVERAGE('P2'!W7:Y7)" +"AVERAGE('P2'!Z7:AB7)" +"AVERAGE('P2'!AC7:AE7)" +"AVERAGE('P2'!AF7:AH7)" +"AVERAGE('P2'!W7:AH7)" +"AVERAGE('P2'!AI7:AT7)" +"AVERAGE('P2'!AU7:BF7)" +"AVERAGE('P2'!BG7:BI7,'P2'!BS7:BU7,'P2'!CE7:CG7,'P2'!CQ7:CS7,'P2'!DC7:DE7,'P2'!DO7:DQ7,'P2'!EA7:EC7,'P2'!EM7:EO7,'P2'!EY7:FA7,'P2'!FK7:FM7)" +"AVERAGE('P2'!BJ7:BL7,'P2'!BV7:BX7,'P2'!CH7:CJ7,'P2'!CT7:CV7,'P2'!DF7:DH7,'P2'!DR7:DT7,'P2'!ED7:EF7,'P2'!EP7:ER7,'P2'!FB7:FD7,'P2'!FN7:FP7)" +"AVERAGE('P2'!BM7:BO7,'P2'!BY7:CA7,'P2'!CK7:CM7,'P2'!CW7:CY7,'P2'!DI7:DK7,'P2'!DU7:DW7,'P2'!EG7:EI7,'P2'!ES7:EU7,'P2'!FE7:FG7,'P2'!FQ7:FS7)" +"AVERAGE('P2'!BP7:BR7,'P2'!CB7:CD7,'P2'!CN7:CP7,'P2'!CZ7:DB7,'P2'!DL7:DN7,'P2'!DX7:DZ7,'P2'!EJ7:EL7,'P2'!EV7:EX7,'P2'!FH7:FJ7,'P2'!FT7:FV7)" +"AVERAGE('P2'!BG7:FV7)" +"'P2'!K9" +"'P2'!P9" +"AVERAGE('P2'!T9:V9)" +"AVERAGE('P2'!P9:V9)" +"AVERAGE('P2'!W9:Y9)" +"AVERAGE('P2'!Z9:AB9)" +"AVERAGE('P2'!AC9:AE9)" +"AVERAGE('P2'!AF9:AH9)" +"AVERAGE('P2'!W9:AH9)" +"AVERAGE('P2'!AI9:AT9)" +"AVERAGE('P2'!AU9:BF9)" +"AVERAGE('P2'!BG9:BI9,'P2'!BS9:BU9,'P2'!CE9:CG9,'P2'!CQ9:CS9,'P2'!DC9:DE9,'P2'!DO9:DQ9,'P2'!EA9:EC9,'P2'!EM9:EO9,'P2'!EY9:FA9,'P2'!FK9:FM9)" +"AVERAGE('P2'!BJ9:BL9,'P2'!BV9:BX9,'P2'!CH9:CJ9,'P2'!CT9:CV9,'P2'!DF9:DH9,'P2'!DR9:DT9,'P2'!ED9:EF9,'P2'!EP9:ER9,'P2'!FB9:FD9,'P2'!FN9:FP9)" +"AVERAGE('P2'!BM9:BO9,'P2'!BY9:CA9,'P2'!CK9:CM9,'P2'!CW9:CY9,'P2'!DI9:DK9,'P2'!DU9:DW9,'P2'!EG9:EI9,'P2'!ES9:EU9,'P2'!FE9:FG9,'P2'!FQ9:FS9)" +"AVERAGE('P2'!BP9:BR9,'P2'!CB9:CD9,'P2'!CN9:CP9,'P2'!CZ9:DB9,'P2'!DL9:DN9,'P2'!DX9:DZ9,'P2'!EJ9:EL9,'P2'!EV9:EX9,'P2'!FH9:FJ9,'P2'!FT9:FV9)" +"AVERAGE('P2'!BG9:FV9)" +"'P2'!K11" +"'P2'!P11" +"AVERAGE('P2'!T11:V11)" +"AVERAGE('P2'!P11:V11)" +"AVERAGE('P2'!W11:Y11)" +"AVERAGE('P2'!Z11:AB11)" +"AVERAGE('P2'!AC11:AE11)" +"AVERAGE('P2'!AF11:AH11)" +"AVERAGE('P2'!W11:AH11)" +"AVERAGE('P2'!AI11:AT11)" +"AVERAGE('P2'!AU11:BF11)" +"AVERAGE('P2'!BG11:BI11,'P2'!BS11:BU11,'P2'!CE11:CG11,'P2'!CQ11:CS11,'P2'!DC11:DE11,'P2'!DO11:DQ11,'P2'!EA11:EC11,'P2'!EM11:EO11,'P2'!EY11:FA11,'P2'!FK11:FM11)" +"AVERAGE('P2'!BJ11:BL11,'P2'!BV11:BX11,'P2'!CH11:CJ11,'P2'!CT11:CV11,'P2'!DF11:DH11,'P2'!DR11:DT11,'P2'!ED11:EF11,'P2'!EP11:ER11,'P2'!FB11:FD11,'P2'!FN11:FP11)" +"AVERAGE('P2'!BM11:BO11,'P2'!BY11:CA11,'P2'!CK11:CM11,'P2'!CW11:CY11,'P2'!DI11:DK11,'P2'!DU11:DW11,'P2'!EG11:EI11,'P2'!ES11:EU11,'P2'!FE11:FG11,'P2'!FQ11:FS11)" +"AVERAGE('P2'!BP11:BR11,'P2'!CB11:CD11,'P2'!CN11:CP11,'P2'!CZ11:DB11,'P2'!DL11:DN11,'P2'!DX11:DZ11,'P2'!EJ11:EL11,'P2'!EV11:EX11,'P2'!FH11:FJ11,'P2'!FT11:FV11)" +"AVERAGE('P2'!BG11:FV11)" +"'P2'!K13" +"'P2'!P13" +"AVERAGE('P2'!T13:V13)" +"AVERAGE('P2'!P13:V13)" +"AVERAGE('P2'!W13:Y13)" +"AVERAGE('P2'!Z13:AB13)" +"AVERAGE('P2'!AC13:AE13)" +"AVERAGE('P2'!AF13:AH13)" +"AVERAGE('P2'!W13:AH13)" +"AVERAGE('P2'!AI13:AT13)" +"AVERAGE('P2'!AU13:BF13)" +"AVERAGE('P2'!BG13:BI13,'P2'!BS13:BU13,'P2'!CE13:CG13,'P2'!CQ13:CS13,'P2'!DC13:DE13,'P2'!DO13:DQ13,'P2'!EA13:EC13,'P2'!EM13:EO13,'P2'!EY13:FA13,'P2'!FK13:FM13)" +"AVERAGE('P2'!BJ13:BL13,'P2'!BV13:BX13,'P2'!CH13:CJ13,'P2'!CT13:CV13,'P2'!DF13:DH13,'P2'!DR13:DT13,'P2'!ED13:EF13,'P2'!EP13:ER13,'P2'!FB13:FD13,'P2'!FN13:FP13)" +"AVERAGE('P2'!BM13:BO13,'P2'!BY13:CA13,'P2'!CK13:CM13,'P2'!CW13:CY13,'P2'!DI13:DK13,'P2'!DU13:DW13,'P2'!EG13:EI13,'P2'!ES13:EU13,'P2'!FE13:FG13,'P2'!FQ13:FS13)" +"AVERAGE('P2'!BP13:BR13,'P2'!CB13:CD13,'P2'!CN13:CP13,'P2'!CZ13:DB13,'P2'!DL13:DN13,'P2'!DX13:DZ13,'P2'!EJ13:EL13,'P2'!EV13:EX13,'P2'!FH13:FJ13,'P2'!FT13:FV13)" +"AVERAGE('P2'!BG13:FV13)" +"'P2'!K15" +"'P2'!P15" +"AVERAGE('P2'!T15:V15)" +"AVERAGE('P2'!P15:V15)" +"AVERAGE('P2'!W15:Y15)" +"AVERAGE('P2'!Z15:AB15)" +"AVERAGE('P2'!AC15:AE15)" +"AVERAGE('P2'!AF15:AH15)" +"AVERAGE('P2'!W15:AH15)" +"AVERAGE('P2'!AI15:AT15)" +"AVERAGE('P2'!AU15:BF15)" +"AVERAGE('P2'!BG15:BI15,'P2'!BS15:BU15,'P2'!CE15:CG15,'P2'!CQ15:CS15,'P2'!DC15:DE15,'P2'!DO15:DQ15,'P2'!EA15:EC15,'P2'!EM15:EO15,'P2'!EY15:FA15,'P2'!FK15:FM15)" +"AVERAGE('P2'!BJ15:BL15,'P2'!BV15:BX15,'P2'!CH15:CJ15,'P2'!CT15:CV15,'P2'!DF15:DH15,'P2'!DR15:DT15,'P2'!ED15:EF15,'P2'!EP15:ER15,'P2'!FB15:FD15,'P2'!FN15:FP15)" +"AVERAGE('P2'!BM15:BO15,'P2'!BY15:CA15,'P2'!CK15:CM15,'P2'!CW15:CY15,'P2'!DI15:DK15,'P2'!DU15:DW15,'P2'!EG15:EI15,'P2'!ES15:EU15,'P2'!FE15:FG15,'P2'!FQ15:FS15)" +"AVERAGE('P2'!BP15:BR15,'P2'!CB15:CD15,'P2'!CN15:CP15,'P2'!CZ15:DB15,'P2'!DL15:DN15,'P2'!DX15:DZ15,'P2'!EJ15:EL15,'P2'!EV15:EX15,'P2'!FH15:FJ15,'P2'!FT15:FV15)" +"AVERAGE('P2'!BG15:FV15)" +"'P2'!K17" +"'P2'!P17" +"AVERAGE('P2'!T17:V17)" +"AVERAGE('P2'!P17:V17)" +"AVERAGE('P2'!W17:Y17)" +"AVERAGE('P2'!Z17:AB17)" +"AVERAGE('P2'!AC17:AE17)" +"AVERAGE('P2'!AF17:AH17)" +"AVERAGE('P2'!W17:AH17)" +"AVERAGE('P2'!AI17:AT17)" +"AVERAGE('P2'!AU17:BF17)" +"AVERAGE('P2'!BG17:BI17,'P2'!BS17:BU17,'P2'!CE17:CG17,'P2'!CQ17:CS17,'P2'!DC17:DE17,'P2'!DO17:DQ17,'P2'!EA17:EC17,'P2'!EM17:EO17,'P2'!EY17:FA17,'P2'!FK17:FM17)" +"AVERAGE('P2'!BJ17:BL17,'P2'!BV17:BX17,'P2'!CH17:CJ17,'P2'!CT17:CV17,'P2'!DF17:DH17,'P2'!DR17:DT17,'P2'!ED17:EF17,'P2'!EP17:ER17,'P2'!FB17:FD17,'P2'!FN17:FP17)" +"AVERAGE('P2'!BM17:BO17,'P2'!BY17:CA17,'P2'!CK17:CM17,'P2'!CW17:CY17,'P2'!DI17:DK17,'P2'!DU17:DW17,'P2'!EG17:EI17,'P2'!ES17:EU17,'P2'!FE17:FG17,'P2'!FQ17:FS17)" +"AVERAGE('P2'!BP17:BR17,'P2'!CB17:CD17,'P2'!CN17:CP17,'P2'!CZ17:DB17,'P2'!DL17:DN17,'P2'!DX17:DZ17,'P2'!EJ17:EL17,'P2'!EV17:EX17,'P2'!FH17:FJ17,'P2'!FT17:FV17)" +"AVERAGE('P2'!BG17:FV17)" +"C4-C27" +"A2-1" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E4:BF4)" +"TRANSPOSE('P2'!E6:BF6)" +"TRANSPOSE('P2'!E8:BF8)" +"TRANSPOSE('P2'!E12:GZ12)" +"TRANSPOSE('P2'!E14:BF14)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K4:V4)/12" +"SUM('P2'!K6:V6)/12" +"SUM('P2'!K8:V8)/12" +"SUM('P2'!K12:V12)/12" +"SUM('P2'!K14:V14)/12" +"SUM('P2'!W4:AH4)/12" +"SUM('P2'!W6:AH6)/12" +"SUM('P2'!W8:AH8)/12" +"SUM('P2'!W12:AH12)/12" +"SUM('P2'!W14:AH14)/12" +"SUM('P2'!AI4:AT4)/12" +"SUM('P2'!AI6:AT6)/12" +"SUM('P2'!AI8:AT8)/12" +"SUM('P2'!AI12:AT12)/12" +"SUM('P2'!AI14:AT14)/12" +"SUM('P2'!AU4:BF4)/12" +"SUM('P2'!AU6:BF6)/12" +"SUM('P2'!AU8:BF8)/12" +"SUM('P2'!AU12:BF12)/12" +"SUM('P2'!AU14:BF14)/12" +"SUM('P2'!BG4:BR4)/12" +"SUM('P2'!BG6:BR6)/12" +"SUM('P2'!BG8:BR8)/12" +"SUM('P2'!BG12:BR12)/12" +"SUM('P2'!BG14:BR14)/12" +"SUM('P2'!BS4:CD4)/12" +"SUM('P2'!BS6:CD6)/12" +"SUM('P2'!BS8:CD8)/12" +"SUM('P2'!BS12:CD12)/12" +"SUM('P2'!BS14:CD14)/12" +"SUM('P2'!CE4:CP4)/12" +"SUM('P2'!CE6:CP6)/12" +"SUM('P2'!CE8:CP8)/12" +"SUM('P2'!CE12:CP12)/12" +"SUM('P2'!CE14:CP14)/12" +"SUM('P2'!CQ4:DB4)/12" +"SUM('P2'!CQ6:DB6)/12" +"SUM('P2'!CQ8:DB8)/12" +"SUM('P2'!CQ12:DB12)/12" +"SUM('P2'!CQ14:DB14)/12" +"SUM('P2'!DC4:DN4)/12" +"SUM('P2'!DC6:DN6)/12" +"SUM('P2'!DC8:DN8)/12" +"SUM('P2'!DC12:DN12)/12" +"SUM('P2'!DC14:DN14)/12" +"SUM('P2'!DO4:DZ4)/12" +"SUM('P2'!DO6:DZ6)/12" +"SUM('P2'!DO8:DZ8)/12" +"SUM('P2'!DO12:DZ12)/12" +"SUM('P2'!DO14:DZ14)/12" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E5:BF5)" +"TRANSPOSE('P2'!E7:BF7)" +"TRANSPOSE('P2'!E9:BF9)" +"TRANSPOSE('P2'!E13:GZ13)" +"TRANSPOSE('P2'!E15:BF15)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K5:V5)/12" +"SUM('P2'!K7:V7)/12" +"SUM('P2'!K9:V9)/12" +"SUM('P2'!K13:V13)/12" +"SUM('P2'!K15:V15)/12" +"SUM('P2'!W5:AH5)/12" +"SUM('P2'!W7:AH7)/12" +"SUM('P2'!W9:AH9)/12" +"SUM('P2'!W13:AH13)/12" +"SUM('P2'!W15:AH15)/12" +"SUM('P2'!AI5:AT5)/12" +"SUM('P2'!AI7:AT7)/12" +"SUM('P2'!AI9:AT9)/12" +"SUM('P2'!AI13:AT13)/12" +"SUM('P2'!AI15:AT15)/12" +"SUM('P2'!AU5:BF5)/12" +"SUM('P2'!AU7:BF7)/12" +"SUM('P2'!AU9:BF9)/12" +"SUM('P2'!AU13:BF13)/12" +"SUM('P2'!AU15:BF15)/12" +"SUM('P2'!BG5:BR5)/12" +"SUM('P2'!BG7:BR7)/12" +"SUM('P2'!BG9:BR9)/12" +"SUM('P2'!BG13:BR13)/12" +"SUM('P2'!BG15:BR15)/12" +"SUM('P2'!BS5:CD5)/12" +"SUM('P2'!BS7:CD7)/12" +"SUM('P2'!BS9:CD9)/12" +"SUM('P2'!BS13:CD13)/12" +"SUM('P2'!BS15:CD15)/12" +"SUM('P2'!CE5:CP5)/12" +"SUM('P2'!CE7:CP7)/12" +"SUM('P2'!CE9:CP9)/12" +"SUM('P2'!CE13:CP13)/12" +"SUM('P2'!CE15:CP15)/12" +"SUM('P2'!CQ5:DB5)/12" +"SUM('P2'!CQ7:DB7)/12" +"SUM('P2'!CQ9:DB9)/12" +"SUM('P2'!CQ13:DB13)/12" +"SUM('P2'!CQ15:DB15)/12" +"SUM('P2'!DC5:DN5)/12" +"SUM('P2'!DC7:DN7)/12" +"SUM('P2'!DC9:DN9)/12" +"SUM('P2'!DC13:DN13)/12" +"SUM('P2'!DC15:DN15)/12" +"SUM('P2'!DO5:DZ5)/12" +"SUM('P2'!DO7:DZ7)/12" +"SUM('P2'!DO9:DZ9)/12" +"SUM('P2'!DO13:DZ13)/12" +"SUM('P2'!DO15:DZ15)/12" +"TODAY()" +"crvDate" +"'P2'!K4" +"'P2'!P4" +"AVERAGE('P2'!T4:V4)" +"AVERAGE('P2'!P4:V4)" +"AVERAGE('P2'!W4:Y4)" +"AVERAGE('P2'!Z4:AB4)" +"AVERAGE('P2'!AC4:AE4)" +"AVERAGE('P2'!AF4:AH4)" +"AVERAGE('P2'!W4:AH4)" +"AVERAGE('P2'!AI4:AT4)" +"AVERAGE('P2'!AU4:BF4)" +"AVERAGE('P2'!BG4:BI4,'P2'!BS4:BU4,'P2'!CE4:CG4,'P2'!CQ4:CS4,'P2'!DC4:DE4,'P2'!DO4:DQ4,'P2'!EA4:EC4,'P2'!EM4:EO4,'P2'!EY4:FA4,'P2'!FK4:FM4)" +"AVERAGE('P2'!BJ4:BL4,'P2'!BV4:BX4,'P2'!CH4:CJ4,'P2'!CT4:CV4,'P2'!DF4:DH4,'P2'!DR4:DT4,'P2'!ED4:EF4,'P2'!EP4:ER4,'P2'!FB4:FD4,'P2'!FN4:FP4)" +"AVERAGE('P2'!BM4:BO4,'P2'!BY4:CA4,'P2'!CK4:CM4,'P2'!CW4:CY4,'P2'!DI4:DK4,'P2'!DU4:DW4,'P2'!EG4:EI4,'P2'!ES4:EU4,'P2'!FE4:FG4,'P2'!FQ4:FS4)" +"AVERAGE('P2'!BP4:BR4,'P2'!CB4:CD4,'P2'!CN4:CP4,'P2'!CZ4:DB4,'P2'!DL4:DN4,'P2'!DX4:DZ4,'P2'!EJ4:EL4,'P2'!EV4:EX4,'P2'!FH4:FJ4,'P2'!FT4:FV4)" +"AVERAGE('P2'!BG4:FV4)" +"'P2'!K6" +"'P2'!P6" +"AVERAGE('P2'!T6:V6)" +"AVERAGE('P2'!P6:V6)" +"AVERAGE('P2'!W6:Y6)" +"AVERAGE('P2'!Z6:AB6)" +"AVERAGE('P2'!AC6:AE6)" +"AVERAGE('P2'!AF6:AH6)" +"AVERAGE('P2'!W6:AH6)" +"AVERAGE('P2'!AI6:AT6)" +"AVERAGE('P2'!AU6:BF6)" +"AVERAGE('P2'!BG6:BI6,'P2'!BS6:BU6,'P2'!CE6:CG6,'P2'!CQ6:CS6,'P2'!DC6:DE6,'P2'!DO6:DQ6,'P2'!EA6:EC6,'P2'!EM6:EO6,'P2'!EY6:FA6,'P2'!FK6:FM6)" +"AVERAGE('P2'!BJ6:BL6,'P2'!BV6:BX6,'P2'!CH6:CJ6,'P2'!CT6:CV6,'P2'!DF6:DH6,'P2'!DR6:DT6,'P2'!ED6:EF6,'P2'!EP6:ER6,'P2'!FB6:FD6,'P2'!FN6:FP6)" +"AVERAGE('P2'!BM6:BO6,'P2'!BY6:CA6,'P2'!CK6:CM6,'P2'!CW6:CY6,'P2'!DI6:DK6,'P2'!DU6:DW6,'P2'!EG6:EI6,'P2'!ES6:EU6,'P2'!FE6:FG6,'P2'!FQ6:FS6)" +"AVERAGE('P2'!BP6:BR6,'P2'!CB6:CD6,'P2'!CN6:CP6,'P2'!CZ6:DB6,'P2'!DL6:DN6,'P2'!DX6:DZ6,'P2'!EJ6:EL6,'P2'!EV6:EX6,'P2'!FH6:FJ6,'P2'!FT6:FV6)" +"AVERAGE('P2'!BG6:FV6)" +"'P2'!K8" +"'P2'!P8" +"AVERAGE('P2'!T8:V8)" +"AVERAGE('P2'!P8:V8)" +"AVERAGE('P2'!W8:Y8)" +"AVERAGE('P2'!Z8:AB8)" +"AVERAGE('P2'!AC8:AE8)" +"AVERAGE('P2'!AF8:AH8)" +"AVERAGE('P2'!W8:AH8)" +"AVERAGE('P2'!AI8:AT8)" +"AVERAGE('P2'!AU8:BF8)" +"AVERAGE('P2'!BG8:BI8,'P2'!BS8:BU8,'P2'!CE8:CG8,'P2'!CQ8:CS8,'P2'!DC8:DE8,'P2'!DO8:DQ8,'P2'!EA8:EC8,'P2'!EM8:EO8,'P2'!EY8:FA8,'P2'!FK8:FM8)" +"AVERAGE('P2'!BJ8:BL8,'P2'!BV8:BX8,'P2'!CH8:CJ8,'P2'!CT8:CV8,'P2'!DF8:DH8,'P2'!DR8:DT8,'P2'!ED8:EF8,'P2'!EP8:ER8,'P2'!FB8:FD8,'P2'!FN8:FP8)" +"AVERAGE('P2'!BM8:BO8,'P2'!BY8:CA8,'P2'!CK8:CM8,'P2'!CW8:CY8,'P2'!DI8:DK8,'P2'!DU8:DW8,'P2'!EG8:EI8,'P2'!ES8:EU8,'P2'!FE8:FG8,'P2'!FQ8:FS8)" +"AVERAGE('P2'!BP8:BR8,'P2'!CB8:CD8,'P2'!CN8:CP8,'P2'!CZ8:DB8,'P2'!DL8:DN8,'P2'!DX8:DZ8,'P2'!EJ8:EL8,'P2'!EV8:EX8,'P2'!FH8:FJ8,'P2'!FT8:FV8)" +"AVERAGE('P2'!BG8:FV8)" +"'P2'!K10" +"'P2'!P10" +"AVERAGE('P2'!T10:V10)" +"AVERAGE('P2'!P10:V10)" +"AVERAGE('P2'!W10:Y10)" +"AVERAGE('P2'!Z10:AB10)" +"AVERAGE('P2'!AC10:AE10)" +"AVERAGE('P2'!AF10:AH10)" +"AVERAGE('P2'!W10:AH10)" +"AVERAGE('P2'!AI10:AT10)" +"AVERAGE('P2'!AU10:BF10)" +"AVERAGE('P2'!BG10:BI10,'P2'!BS10:BU10,'P2'!CE10:CG10,'P2'!CQ10:CS10,'P2'!DC10:DE10,'P2'!DO10:DQ10,'P2'!EA10:EC10,'P2'!EM10:EO10,'P2'!EY10:FA10,'P2'!FK10:FM10)" +"AVERAGE('P2'!BJ10:BL10,'P2'!BV10:BX10,'P2'!CH10:CJ10,'P2'!CT10:CV10,'P2'!DF10:DH10,'P2'!DR10:DT10,'P2'!ED10:EF10,'P2'!EP10:ER10,'P2'!FB10:FD10,'P2'!FN10:FP10)" +"AVERAGE('P2'!BM10:BO10,'P2'!BY10:CA10,'P2'!CK10:CM10,'P2'!CW10:CY10,'P2'!DI10:DK10,'P2'!DU10:DW10,'P2'!EG10:EI10,'P2'!ES10:EU10,'P2'!FE10:FG10,'P2'!FQ10:FS10)" +"AVERAGE('P2'!BP10:BR10,'P2'!CB10:CD10,'P2'!CN10:CP10,'P2'!CZ10:DB10,'P2'!DL10:DN10,'P2'!DX10:DZ10,'P2'!EJ10:EL10,'P2'!EV10:EX10,'P2'!FH10:FJ10,'P2'!FT10:FV10)" +"AVERAGE('P2'!BG10:FV10)" +"'P2'!K12" +"'P2'!P12" +"AVERAGE('P2'!T12:V12)" +"AVERAGE('P2'!P12:V12)" +"AVERAGE('P2'!W12:Y12)" +"AVERAGE('P2'!Z12:AB12)" +"AVERAGE('P2'!AC12:AE12)" +"AVERAGE('P2'!AF12:AH12)" +"AVERAGE('P2'!W12:AH12)" +"AVERAGE('P2'!AI12:AT12)" +"AVERAGE('P2'!AU12:BF12)" +"AVERAGE('P2'!BG12:BI12,'P2'!BS12:BU12,'P2'!CE12:CG12,'P2'!CQ12:CS12,'P2'!DC12:DE12,'P2'!DO12:DQ12,'P2'!EA12:EC12,'P2'!EM12:EO12,'P2'!EY12:FA12,'P2'!FK12:FM12)" +"AVERAGE('P2'!BJ12:BL12,'P2'!BV12:BX12,'P2'!CH12:CJ12,'P2'!CT12:CV12,'P2'!DF12:DH12,'P2'!DR12:DT12,'P2'!ED12:EF12,'P2'!EP12:ER12,'P2'!FB12:FD12,'P2'!FN12:FP12)" +"AVERAGE('P2'!BM12:BO12,'P2'!BY12:CA12,'P2'!CK12:CM12,'P2'!CW12:CY12,'P2'!DI12:DK12,'P2'!DU12:DW12,'P2'!EG12:EI12,'P2'!ES12:EU12,'P2'!FE12:FG12,'P2'!FQ12:FS12)" +"AVERAGE('P2'!BP12:BR12,'P2'!CB12:CD12,'P2'!CN12:CP12,'P2'!CZ12:DB12,'P2'!DL12:DN12,'P2'!DX12:DZ12,'P2'!EJ12:EL12,'P2'!EV12:EX12,'P2'!FH12:FJ12,'P2'!FT12:FV12)" +"AVERAGE('P2'!BG12:FV12)" +"'P2'!K14" +"'P2'!P14" +"AVERAGE('P2'!T14:V14)" +"AVERAGE('P2'!P14:V14)" +"AVERAGE('P2'!W14:Y14)" +"AVERAGE('P2'!Z14:AB14)" +"AVERAGE('P2'!AC14:AE14)" +"AVERAGE('P2'!AF14:AH14)" +"AVERAGE('P2'!W14:AH14)" +"AVERAGE('P2'!AI14:AT14)" +"AVERAGE('P2'!AU14:BF14)" +"AVERAGE('P2'!BG14:BI14,'P2'!BS14:BU14,'P2'!CE14:CG14,'P2'!CQ14:CS14,'P2'!DC14:DE14,'P2'!DO14:DQ14,'P2'!EA14:EC14,'P2'!EM14:EO14,'P2'!EY14:FA14,'P2'!FK14:FM14)" +"AVERAGE('P2'!BJ14:BL14,'P2'!BV14:BX14,'P2'!CH14:CJ14,'P2'!CT14:CV14,'P2'!DF14:DH14,'P2'!DR14:DT14,'P2'!ED14:EF14,'P2'!EP14:ER14,'P2'!FB14:FD14,'P2'!FN14:FP14)" +"AVERAGE('P2'!BM14:BO14,'P2'!BY14:CA14,'P2'!CK14:CM14,'P2'!CW14:CY14,'P2'!DI14:DK14,'P2'!DU14:DW14,'P2'!EG14:EI14,'P2'!ES14:EU14,'P2'!FE14:FG14,'P2'!FQ14:FS14)" +"AVERAGE('P2'!BP14:BR14,'P2'!CB14:CD14,'P2'!CN14:CP14,'P2'!CZ14:DB14,'P2'!DL14:DN14,'P2'!DX14:DZ14,'P2'!EJ14:EL14,'P2'!EV14:EX14,'P2'!FH14:FJ14,'P2'!FT14:FV14)" +"AVERAGE('P2'!BG14:FV14)" +"'P2'!K16" +"'P2'!P16" +"AVERAGE('P2'!T16:V16)" +"AVERAGE('P2'!P16:V16)" +"AVERAGE('P2'!W16:Y16)" +"AVERAGE('P2'!Z16:AB16)" +"AVERAGE('P2'!AC16:AE16)" +"AVERAGE('P2'!AF16:AH16)" +"AVERAGE('P2'!W16:AH16)" +"AVERAGE('P2'!AI16:AT16)" +"AVERAGE('P2'!AU16:BF16)" +"AVERAGE('P2'!BG16:BI16,'P2'!BS16:BU16,'P2'!CE16:CG16,'P2'!CQ16:CS16,'P2'!DC16:DE16,'P2'!DO16:DQ16,'P2'!EA16:EC16,'P2'!EM16:EO16,'P2'!EY16:FA16,'P2'!FK16:FM16)" +"AVERAGE('P2'!BJ16:BL16,'P2'!BV16:BX16,'P2'!CH16:CJ16,'P2'!CT16:CV16,'P2'!DF16:DH16,'P2'!DR16:DT16,'P2'!ED16:EF16,'P2'!EP16:ER16,'P2'!FB16:FD16,'P2'!FN16:FP16)" +"AVERAGE('P2'!BM16:BO16,'P2'!BY16:CA16,'P2'!CK16:CM16,'P2'!CW16:CY16,'P2'!DI16:DK16,'P2'!DU16:DW16,'P2'!EG16:EI16,'P2'!ES16:EU16,'P2'!FE16:FG16,'P2'!FQ16:FS16)" +"AVERAGE('P2'!BP16:BR16,'P2'!CB16:CD16,'P2'!CN16:CP16,'P2'!CZ16:DB16,'P2'!DL16:DN16,'P2'!DX16:DZ16,'P2'!EJ16:EL16,'P2'!EV16:EX16,'P2'!FH16:FJ16,'P2'!FT16:FV16)" +"AVERAGE('P2'!BG16:FV16)" +"C4-C26" +"crvDate-1" +"'Power West Price Peak'!A2" +"'P2'!K5" +"'P2'!P5" +"AVERAGE('P2'!T5:V5)" +"AVERAGE('P2'!P5:V5)" +"AVERAGE('P2'!W5:Y5)" +"AVERAGE('P2'!Z5:AB5)" +"AVERAGE('P2'!AC5:AE5)" +"AVERAGE('P2'!AF5:AH5)" +"AVERAGE('P2'!W5:AH5)" +"AVERAGE('P2'!AI5:AT5)" +"AVERAGE('P2'!AU5:BF5)" +"AVERAGE('P2'!BG5:BI5,'P2'!BS5:BU5,'P2'!CE5:CG5,'P2'!CQ5:CS5,'P2'!DC5:DE5,'P2'!DO5:DQ5,'P2'!EA5:EC5,'P2'!EM5:EO5,'P2'!EY5:FA5,'P2'!FK5:FM5)" +"AVERAGE('P2'!BJ5:BL5,'P2'!BV5:BX5,'P2'!CH5:CJ5,'P2'!CT5:CV5,'P2'!DF5:DH5,'P2'!DR5:DT5,'P2'!ED5:EF5,'P2'!EP5:ER5,'P2'!FB5:FD5,'P2'!FN5:FP5)" +"AVERAGE('P2'!BM5:BO5,'P2'!BY5:CA5,'P2'!CK5:CM5,'P2'!CW5:CY5,'P2'!DI5:DK5,'P2'!DU5:DW5,'P2'!EG5:EI5,'P2'!ES5:EU5,'P2'!FE5:FG5,'P2'!FQ5:FS5)" +"AVERAGE('P2'!BP5:BR5,'P2'!CB5:CD5,'P2'!CN5:CP5,'P2'!CZ5:DB5,'P2'!DL5:DN5,'P2'!DX5:DZ5,'P2'!EJ5:EL5,'P2'!EV5:EX5,'P2'!FH5:FJ5,'P2'!FT5:FV5)" +"AVERAGE('P2'!BG5:FV5)" +"'P2'!K7" +"'P2'!P7" +"AVERAGE('P2'!T7:V7)" +"AVERAGE('P2'!P7:V7)" +"AVERAGE('P2'!W7:Y7)" +"AVERAGE('P2'!Z7:AB7)" +"AVERAGE('P2'!AC7:AE7)" +"AVERAGE('P2'!AF7:AH7)" +"AVERAGE('P2'!W7:AH7)" +"AVERAGE('P2'!AI7:AT7)" +"AVERAGE('P2'!AU7:BF7)" +"AVERAGE('P2'!BG7:BI7,'P2'!BS7:BU7,'P2'!CE7:CG7,'P2'!CQ7:CS7,'P2'!DC7:DE7,'P2'!DO7:DQ7,'P2'!EA7:EC7,'P2'!EM7:EO7,'P2'!EY7:FA7,'P2'!FK7:FM7)" +"AVERAGE('P2'!BJ7:BL7,'P2'!BV7:BX7,'P2'!CH7:CJ7,'P2'!CT7:CV7,'P2'!DF7:DH7,'P2'!DR7:DT7,'P2'!ED7:EF7,'P2'!EP7:ER7,'P2'!FB7:FD7,'P2'!FN7:FP7)" +"AVERAGE('P2'!BM7:BO7,'P2'!BY7:CA7,'P2'!CK7:CM7,'P2'!CW7:CY7,'P2'!DI7:DK7,'P2'!DU7:DW7,'P2'!EG7:EI7,'P2'!ES7:EU7,'P2'!FE7:FG7,'P2'!FQ7:FS7)" +"AVERAGE('P2'!BP7:BR7,'P2'!CB7:CD7,'P2'!CN7:CP7,'P2'!CZ7:DB7,'P2'!DL7:DN7,'P2'!DX7:DZ7,'P2'!EJ7:EL7,'P2'!EV7:EX7,'P2'!FH7:FJ7,'P2'!FT7:FV7)" +"AVERAGE('P2'!BG7:FV7)" +"'P2'!K9" +"'P2'!P9" +"AVERAGE('P2'!T9:V9)" +"AVERAGE('P2'!P9:V9)" +"AVERAGE('P2'!W9:Y9)" +"AVERAGE('P2'!Z9:AB9)" +"AVERAGE('P2'!AC9:AE9)" +"AVERAGE('P2'!AF9:AH9)" +"AVERAGE('P2'!W9:AH9)" +"AVERAGE('P2'!AI9:AT9)" +"AVERAGE('P2'!AU9:BF9)" +"AVERAGE('P2'!BG9:BI9,'P2'!BS9:BU9,'P2'!CE9:CG9,'P2'!CQ9:CS9,'P2'!DC9:DE9,'P2'!DO9:DQ9,'P2'!EA9:EC9,'P2'!EM9:EO9,'P2'!EY9:FA9,'P2'!FK9:FM9)" +"AVERAGE('P2'!BJ9:BL9,'P2'!BV9:BX9,'P2'!CH9:CJ9,'P2'!CT9:CV9,'P2'!DF9:DH9,'P2'!DR9:DT9,'P2'!ED9:EF9,'P2'!EP9:ER9,'P2'!FB9:FD9,'P2'!FN9:FP9)" +"AVERAGE('P2'!BM9:BO9,'P2'!BY9:CA9,'P2'!CK9:CM9,'P2'!CW9:CY9,'P2'!DI9:DK9,'P2'!DU9:DW9,'P2'!EG9:EI9,'P2'!ES9:EU9,'P2'!FE9:FG9,'P2'!FQ9:FS9)" +"AVERAGE('P2'!BP9:BR9,'P2'!CB9:CD9,'P2'!CN9:CP9,'P2'!CZ9:DB9,'P2'!DL9:DN9,'P2'!DX9:DZ9,'P2'!EJ9:EL9,'P2'!EV9:EX9,'P2'!FH9:FJ9,'P2'!FT9:FV9)" +"AVERAGE('P2'!BG9:FV9)" +"'P2'!K11" +"'P2'!P11" +"AVERAGE('P2'!T11:V11)" +"AVERAGE('P2'!P11:V11)" +"AVERAGE('P2'!W11:Y11)" +"AVERAGE('P2'!Z11:AB11)" +"AVERAGE('P2'!AC11:AE11)" +"AVERAGE('P2'!AF11:AH11)" +"AVERAGE('P2'!W11:AH11)" +"AVERAGE('P2'!AI11:AT11)" +"AVERAGE('P2'!AU11:BF11)" +"AVERAGE('P2'!BG11:BI11,'P2'!BS11:BU11,'P2'!CE11:CG11,'P2'!CQ11:CS11,'P2'!DC11:DE11,'P2'!DO11:DQ11,'P2'!EA11:EC11,'P2'!EM11:EO11,'P2'!EY11:FA11,'P2'!FK11:FM11)" +"AVERAGE('P2'!BJ11:BL11,'P2'!BV11:BX11,'P2'!CH11:CJ11,'P2'!CT11:CV11,'P2'!DF11:DH11,'P2'!DR11:DT11,'P2'!ED11:EF11,'P2'!EP11:ER11,'P2'!FB11:FD11,'P2'!FN11:FP11)" +"AVERAGE('P2'!BM11:BO11,'P2'!BY11:CA11,'P2'!CK11:CM11,'P2'!CW11:CY11,'P2'!DI11:DK11,'P2'!DU11:DW11,'P2'!EG11:EI11,'P2'!ES11:EU11,'P2'!FE11:FG11,'P2'!FQ11:FS11)" +"AVERAGE('P2'!BP11:BR11,'P2'!CB11:CD11,'P2'!CN11:CP11,'P2'!CZ11:DB11,'P2'!DL11:DN11,'P2'!DX11:DZ11,'P2'!EJ11:EL11,'P2'!EV11:EX11,'P2'!FH11:FJ11,'P2'!FT11:FV11)" +"AVERAGE('P2'!BG11:FV11)" +"'P2'!K13" +"'P2'!P13" +"AVERAGE('P2'!T13:V13)" +"AVERAGE('P2'!P13:V13)" +"AVERAGE('P2'!W13:Y13)" +"AVERAGE('P2'!Z13:AB13)" +"AVERAGE('P2'!AC13:AE13)" +"AVERAGE('P2'!AF13:AH13)" +"AVERAGE('P2'!W13:AH13)" +"AVERAGE('P2'!AI13:AT13)" +"AVERAGE('P2'!AU13:BF13)" +"AVERAGE('P2'!BG13:BI13,'P2'!BS13:BU13,'P2'!CE13:CG13,'P2'!CQ13:CS13,'P2'!DC13:DE13,'P2'!DO13:DQ13,'P2'!EA13:EC13,'P2'!EM13:EO13,'P2'!EY13:FA13,'P2'!FK13:FM13)" +"AVERAGE('P2'!BJ13:BL13,'P2'!BV13:BX13,'P2'!CH13:CJ13,'P2'!CT13:CV13,'P2'!DF13:DH13,'P2'!DR13:DT13,'P2'!ED13:EF13,'P2'!EP13:ER13,'P2'!FB13:FD13,'P2'!FN13:FP13)" +"AVERAGE('P2'!BM13:BO13,'P2'!BY13:CA13,'P2'!CK13:CM13,'P2'!CW13:CY13,'P2'!DI13:DK13,'P2'!DU13:DW13,'P2'!EG13:EI13,'P2'!ES13:EU13,'P2'!FE13:FG13,'P2'!FQ13:FS13)" +"AVERAGE('P2'!BP13:BR13,'P2'!CB13:CD13,'P2'!CN13:CP13,'P2'!CZ13:DB13,'P2'!DL13:DN13,'P2'!DX13:DZ13,'P2'!EJ13:EL13,'P2'!EV13:EX13,'P2'!FH13:FJ13,'P2'!FT13:FV13)" +"AVERAGE('P2'!BG13:FV13)" +"'P2'!K15" +"'P2'!P15" +"AVERAGE('P2'!T15:V15)" +"AVERAGE('P2'!P15:V15)" +"AVERAGE('P2'!W15:Y15)" +"AVERAGE('P2'!Z15:AB15)" +"AVERAGE('P2'!AC15:AE15)" +"AVERAGE('P2'!AF15:AH15)" +"AVERAGE('P2'!W15:AH15)" +"AVERAGE('P2'!AI15:AT15)" +"AVERAGE('P2'!AU15:BF15)" +"AVERAGE('P2'!BG15:BI15,'P2'!BS15:BU15,'P2'!CE15:CG15,'P2'!CQ15:CS15,'P2'!DC15:DE15,'P2'!DO15:DQ15,'P2'!EA15:EC15,'P2'!EM15:EO15,'P2'!EY15:FA15,'P2'!FK15:FM15)" +"AVERAGE('P2'!BJ15:BL15,'P2'!BV15:BX15,'P2'!CH15:CJ15,'P2'!CT15:CV15,'P2'!DF15:DH15,'P2'!DR15:DT15,'P2'!ED15:EF15,'P2'!EP15:ER15,'P2'!FB15:FD15,'P2'!FN15:FP15)" +"AVERAGE('P2'!BM15:BO15,'P2'!BY15:CA15,'P2'!CK15:CM15,'P2'!CW15:CY15,'P2'!DI15:DK15,'P2'!DU15:DW15,'P2'!EG15:EI15,'P2'!ES15:EU15,'P2'!FE15:FG15,'P2'!FQ15:FS15)" +"AVERAGE('P2'!BP15:BR15,'P2'!CB15:CD15,'P2'!CN15:CP15,'P2'!CZ15:DB15,'P2'!DL15:DN15,'P2'!DX15:DZ15,'P2'!EJ15:EL15,'P2'!EV15:EX15,'P2'!FH15:FJ15,'P2'!FT15:FV15)" +"AVERAGE('P2'!BG15:FV15)" +"'P2'!K17" +"'P2'!P17" +"AVERAGE('P2'!T17:V17)" +"AVERAGE('P2'!P17:V17)" +"AVERAGE('P2'!W17:Y17)" +"AVERAGE('P2'!Z17:AB17)" +"AVERAGE('P2'!AC17:AE17)" +"AVERAGE('P2'!AF17:AH17)" +"AVERAGE('P2'!W17:AH17)" +"AVERAGE('P2'!AI17:AT17)" +"AVERAGE('P2'!AU17:BF17)" +"AVERAGE('P2'!BG17:BI17,'P2'!BS17:BU17,'P2'!CE17:CG17,'P2'!CQ17:CS17,'P2'!DC17:DE17,'P2'!DO17:DQ17,'P2'!EA17:EC17,'P2'!EM17:EO17,'P2'!EY17:FA17,'P2'!FK17:FM17)" +"AVERAGE('P2'!BJ17:BL17,'P2'!BV17:BX17,'P2'!CH17:CJ17,'P2'!CT17:CV17,'P2'!DF17:DH17,'P2'!DR17:DT17,'P2'!ED17:EF17,'P2'!EP17:ER17,'P2'!FB17:FD17,'P2'!FN17:FP17)" +"AVERAGE('P2'!BM17:BO17,'P2'!BY17:CA17,'P2'!CK17:CM17,'P2'!CW17:CY17,'P2'!DI17:DK17,'P2'!DU17:DW17,'P2'!EG17:EI17,'P2'!ES17:EU17,'P2'!FE17:FG17,'P2'!FQ17:FS17)" +"AVERAGE('P2'!BP17:BR17,'P2'!CB17:CD17,'P2'!CN17:CP17,'P2'!CZ17:DB17,'P2'!DL17:DN17,'P2'!DX17:DZ17,'P2'!EJ17:EL17,'P2'!EV17:EX17,'P2'!FH17:FJ17,'P2'!FT17:FV17)" +"AVERAGE('P2'!BG17:FV17)" +"C4-C27" +"A2-1" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E4:BF4)" +"TRANSPOSE('P2'!E6:BF6)" +"TRANSPOSE('P2'!E8:BF8)" +"TRANSPOSE('P2'!E12:GZ12)" +"TRANSPOSE('P2'!E14:BF14)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K4:V4)/12" +"SUM('P2'!K6:V6)/12" +"SUM('P2'!K8:V8)/12" +"SUM('P2'!K12:V12)/12" +"SUM('P2'!K14:V14)/12" +"SUM('P2'!W4:AH4)/12" +"SUM('P2'!W6:AH6)/12" +"SUM('P2'!W8:AH8)/12" +"SUM('P2'!W12:AH12)/12" +"SUM('P2'!W14:AH14)/12" +"SUM('P2'!AI4:AT4)/12" +"SUM('P2'!AI6:AT6)/12" +"SUM('P2'!AI8:AT8)/12" +"SUM('P2'!AI12:AT12)/12" +"SUM('P2'!AI14:AT14)/12" +"SUM('P2'!AU4:BF4)/12" +"SUM('P2'!AU6:BF6)/12" +"SUM('P2'!AU8:BF8)/12" +"SUM('P2'!AU12:BF12)/12" +"SUM('P2'!AU14:BF14)/12" +"SUM('P2'!BG4:BR4)/12" +"SUM('P2'!BG6:BR6)/12" +"SUM('P2'!BG8:BR8)/12" +"SUM('P2'!BG12:BR12)/12" +"SUM('P2'!BG14:BR14)/12" +"SUM('P2'!BS4:CD4)/12" +"SUM('P2'!BS6:CD6)/12" +"SUM('P2'!BS8:CD8)/12" +"SUM('P2'!BS12:CD12)/12" +"SUM('P2'!BS14:CD14)/12" +"SUM('P2'!CE4:CP4)/12" +"SUM('P2'!CE6:CP6)/12" +"SUM('P2'!CE8:CP8)/12" +"SUM('P2'!CE12:CP12)/12" +"SUM('P2'!CE14:CP14)/12" +"SUM('P2'!CQ4:DB4)/12" +"SUM('P2'!CQ6:DB6)/12" +"SUM('P2'!CQ8:DB8)/12" +"SUM('P2'!CQ12:DB12)/12" +"SUM('P2'!CQ14:DB14)/12" +"SUM('P2'!DC4:DN4)/12" +"SUM('P2'!DC6:DN6)/12" +"SUM('P2'!DC8:DN8)/12" +"SUM('P2'!DC12:DN12)/12" +"SUM('P2'!DC14:DN14)/12" +"SUM('P2'!DO4:DZ4)/12" +"SUM('P2'!DO6:DZ6)/12" +"SUM('P2'!DO8:DZ8)/12" +"SUM('P2'!DO12:DZ12)/12" +"SUM('P2'!DO14:DZ14)/12" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E5:BF5)" +"TRANSPOSE('P2'!E7:BF7)" +"TRANSPOSE('P2'!E9:BF9)" +"TRANSPOSE('P2'!E13:GZ13)" +"TRANSPOSE('P2'!E15:BF15)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K5:V5)/12" +"SUM('P2'!K7:V7)/12" +"SUM('P2'!K9:V9)/12" +"SUM('P2'!K13:V13)/12" +"SUM('P2'!K15:V15)/12" +"SUM('P2'!W5:AH5)/12" +"SUM('P2'!W7:AH7)/12" +"SUM('P2'!W9:AH9)/12" +"SUM('P2'!W13:AH13)/12" +"SUM('P2'!W15:AH15)/12" +"SUM('P2'!AI5:AT5)/12" +"SUM('P2'!AI7:AT7)/12" +"SUM('P2'!AI9:AT9)/12" +"SUM('P2'!AI13:AT13)/12" +"SUM('P2'!AI15:AT15)/12" +"SUM('P2'!AU5:BF5)/12" +"SUM('P2'!AU7:BF7)/12" +"SUM('P2'!AU9:BF9)/12" +"SUM('P2'!AU13:BF13)/12" +"SUM('P2'!AU15:BF15)/12" +"SUM('P2'!BG5:BR5)/12" +"SUM('P2'!BG7:BR7)/12" +"SUM('P2'!BG9:BR9)/12" +"SUM('P2'!BG13:BR13)/12" +"SUM('P2'!BG15:BR15)/12" +"SUM('P2'!BS5:CD5)/12" +"SUM('P2'!BS7:CD7)/12" +"SUM('P2'!BS9:CD9)/12" +"SUM('P2'!BS13:CD13)/12" +"SUM('P2'!BS15:CD15)/12" +"SUM('P2'!CE5:CP5)/12" +"SUM('P2'!CE7:CP7)/12" +"SUM('P2'!CE9:CP9)/12" +"SUM('P2'!CE13:CP13)/12" +"SUM('P2'!CE15:CP15)/12" +"SUM('P2'!CQ5:DB5)/12" +"SUM('P2'!CQ7:DB7)/12" +"SUM('P2'!CQ9:DB9)/12" +"SUM('P2'!CQ13:DB13)/12" +"SUM('P2'!CQ15:DB15)/12" +"SUM('P2'!DC5:DN5)/12" +"SUM('P2'!DC7:DN7)/12" +"SUM('P2'!DC9:DN9)/12" +"SUM('P2'!DC13:DN13)/12" +"SUM('P2'!DC15:DN15)/12" +"SUM('P2'!DO5:DZ5)/12" +"SUM('P2'!DO7:DZ7)/12" +"SUM('P2'!DO9:DZ9)/12" +"SUM('P2'!DO13:DZ13)/12" +"SUM('P2'!DO15:DZ15)/12" +"TODAY()" +"crvDate" +"'P2'!K4" +"'P2'!P4" +"AVERAGE('P2'!T4:V4)" +"AVERAGE('P2'!P4:V4)" +"AVERAGE('P2'!W4:Y4)" +"AVERAGE('P2'!Z4:AB4)" +"AVERAGE('P2'!AC4:AE4)" +"AVERAGE('P2'!AF4:AH4)" +"AVERAGE('P2'!W4:AH4)" +"AVERAGE('P2'!AI4:AT4)" +"AVERAGE('P2'!AU4:BF4)" +"AVERAGE('P2'!BG4:BI4,'P2'!BS4:BU4,'P2'!CE4:CG4,'P2'!CQ4:CS4,'P2'!DC4:DE4,'P2'!DO4:DQ4,'P2'!EA4:EC4,'P2'!EM4:EO4,'P2'!EY4:FA4,'P2'!FK4:FM4)" +"AVERAGE('P2'!BJ4:BL4,'P2'!BV4:BX4,'P2'!CH4:CJ4,'P2'!CT4:CV4,'P2'!DF4:DH4,'P2'!DR4:DT4,'P2'!ED4:EF4,'P2'!EP4:ER4,'P2'!FB4:FD4,'P2'!FN4:FP4)" +"AVERAGE('P2'!BM4:BO4,'P2'!BY4:CA4,'P2'!CK4:CM4,'P2'!CW4:CY4,'P2'!DI4:DK4,'P2'!DU4:DW4,'P2'!EG4:EI4,'P2'!ES4:EU4,'P2'!FE4:FG4,'P2'!FQ4:FS4)" +"AVERAGE('P2'!BP4:BR4,'P2'!CB4:CD4,'P2'!CN4:CP4,'P2'!CZ4:DB4,'P2'!DL4:DN4,'P2'!DX4:DZ4,'P2'!EJ4:EL4,'P2'!EV4:EX4,'P2'!FH4:FJ4,'P2'!FT4:FV4)" +"AVERAGE('P2'!BG4:FV4)" +"'P2'!K6" +"'P2'!P6" +"AVERAGE('P2'!T6:V6)" +"AVERAGE('P2'!P6:V6)" +"AVERAGE('P2'!W6:Y6)" +"AVERAGE('P2'!Z6:AB6)" +"AVERAGE('P2'!AC6:AE6)" +"AVERAGE('P2'!AF6:AH6)" +"AVERAGE('P2'!W6:AH6)" +"AVERAGE('P2'!AI6:AT6)" +"AVERAGE('P2'!AU6:BF6)" +"AVERAGE('P2'!BG6:BI6,'P2'!BS6:BU6,'P2'!CE6:CG6,'P2'!CQ6:CS6,'P2'!DC6:DE6,'P2'!DO6:DQ6,'P2'!EA6:EC6,'P2'!EM6:EO6,'P2'!EY6:FA6,'P2'!FK6:FM6)" +"AVERAGE('P2'!BJ6:BL6,'P2'!BV6:BX6,'P2'!CH6:CJ6,'P2'!CT6:CV6,'P2'!DF6:DH6,'P2'!DR6:DT6,'P2'!ED6:EF6,'P2'!EP6:ER6,'P2'!FB6:FD6,'P2'!FN6:FP6)" +"AVERAGE('P2'!BM6:BO6,'P2'!BY6:CA6,'P2'!CK6:CM6,'P2'!CW6:CY6,'P2'!DI6:DK6,'P2'!DU6:DW6,'P2'!EG6:EI6,'P2'!ES6:EU6,'P2'!FE6:FG6,'P2'!FQ6:FS6)" +"AVERAGE('P2'!BP6:BR6,'P2'!CB6:CD6,'P2'!CN6:CP6,'P2'!CZ6:DB6,'P2'!DL6:DN6,'P2'!DX6:DZ6,'P2'!EJ6:EL6,'P2'!EV6:EX6,'P2'!FH6:FJ6,'P2'!FT6:FV6)" +"AVERAGE('P2'!BG6:FV6)" +"'P2'!K8" +"'P2'!P8" +"AVERAGE('P2'!T8:V8)" +"AVERAGE('P2'!P8:V8)" +"AVERAGE('P2'!W8:Y8)" +"AVERAGE('P2'!Z8:AB8)" +"AVERAGE('P2'!AC8:AE8)" +"AVERAGE('P2'!AF8:AH8)" +"AVERAGE('P2'!W8:AH8)" +"AVERAGE('P2'!AI8:AT8)" +"AVERAGE('P2'!AU8:BF8)" +"AVERAGE('P2'!BG8:BI8,'P2'!BS8:BU8,'P2'!CE8:CG8,'P2'!CQ8:CS8,'P2'!DC8:DE8,'P2'!DO8:DQ8,'P2'!EA8:EC8,'P2'!EM8:EO8,'P2'!EY8:FA8,'P2'!FK8:FM8)" +"AVERAGE('P2'!BJ8:BL8,'P2'!BV8:BX8,'P2'!CH8:CJ8,'P2'!CT8:CV8,'P2'!DF8:DH8,'P2'!DR8:DT8,'P2'!ED8:EF8,'P2'!EP8:ER8,'P2'!FB8:FD8,'P2'!FN8:FP8)" +"AVERAGE('P2'!BM8:BO8,'P2'!BY8:CA8,'P2'!CK8:CM8,'P2'!CW8:CY8,'P2'!DI8:DK8,'P2'!DU8:DW8,'P2'!EG8:EI8,'P2'!ES8:EU8,'P2'!FE8:FG8,'P2'!FQ8:FS8)" +"AVERAGE('P2'!BP8:BR8,'P2'!CB8:CD8,'P2'!CN8:CP8,'P2'!CZ8:DB8,'P2'!DL8:DN8,'P2'!DX8:DZ8,'P2'!EJ8:EL8,'P2'!EV8:EX8,'P2'!FH8:FJ8,'P2'!FT8:FV8)" +"AVERAGE('P2'!BG8:FV8)" +"'P2'!K10" +"'P2'!P10" +"AVERAGE('P2'!T10:V10)" +"AVERAGE('P2'!P10:V10)" +"AVERAGE('P2'!W10:Y10)" +"AVERAGE('P2'!Z10:AB10)" +"AVERAGE('P2'!AC10:AE10)" +"AVERAGE('P2'!AF10:AH10)" +"AVERAGE('P2'!W10:AH10)" +"AVERAGE('P2'!AI10:AT10)" +"AVERAGE('P2'!AU10:BF10)" +"AVERAGE('P2'!BG10:BI10,'P2'!BS10:BU10,'P2'!CE10:CG10,'P2'!CQ10:CS10,'P2'!DC10:DE10,'P2'!DO10:DQ10,'P2'!EA10:EC10,'P2'!EM10:EO10,'P2'!EY10:FA10,'P2'!FK10:FM10)" +"AVERAGE('P2'!BJ10:BL10,'P2'!BV10:BX10,'P2'!CH10:CJ10,'P2'!CT10:CV10,'P2'!DF10:DH10,'P2'!DR10:DT10,'P2'!ED10:EF10,'P2'!EP10:ER10,'P2'!FB10:FD10,'P2'!FN10:FP10)" +"AVERAGE('P2'!BM10:BO10,'P2'!BY10:CA10,'P2'!CK10:CM10,'P2'!CW10:CY10,'P2'!DI10:DK10,'P2'!DU10:DW10,'P2'!EG10:EI10,'P2'!ES10:EU10,'P2'!FE10:FG10,'P2'!FQ10:FS10)" +"AVERAGE('P2'!BP10:BR10,'P2'!CB10:CD10,'P2'!CN10:CP10,'P2'!CZ10:DB10,'P2'!DL10:DN10,'P2'!DX10:DZ10,'P2'!EJ10:EL10,'P2'!EV10:EX10,'P2'!FH10:FJ10,'P2'!FT10:FV10)" +"AVERAGE('P2'!BG10:FV10)" +"'P2'!K12" +"'P2'!P12" +"AVERAGE('P2'!T12:V12)" +"AVERAGE('P2'!P12:V12)" +"AVERAGE('P2'!W12:Y12)" +"AVERAGE('P2'!Z12:AB12)" +"AVERAGE('P2'!AC12:AE12)" +"AVERAGE('P2'!AF12:AH12)" +"AVERAGE('P2'!W12:AH12)" +"AVERAGE('P2'!AI12:AT12)" +"AVERAGE('P2'!AU12:BF12)" +"AVERAGE('P2'!BG12:BI12,'P2'!BS12:BU12,'P2'!CE12:CG12,'P2'!CQ12:CS12,'P2'!DC12:DE12,'P2'!DO12:DQ12,'P2'!EA12:EC12,'P2'!EM12:EO12,'P2'!EY12:FA12,'P2'!FK12:FM12)" +"AVERAGE('P2'!BJ12:BL12,'P2'!BV12:BX12,'P2'!CH12:CJ12,'P2'!CT12:CV12,'P2'!DF12:DH12,'P2'!DR12:DT12,'P2'!ED12:EF12,'P2'!EP12:ER12,'P2'!FB12:FD12,'P2'!FN12:FP12)" +"AVERAGE('P2'!BM12:BO12,'P2'!BY12:CA12,'P2'!CK12:CM12,'P2'!CW12:CY12,'P2'!DI12:DK12,'P2'!DU12:DW12,'P2'!EG12:EI12,'P2'!ES12:EU12,'P2'!FE12:FG12,'P2'!FQ12:FS12)" +"AVERAGE('P2'!BP12:BR12,'P2'!CB12:CD12,'P2'!CN12:CP12,'P2'!CZ12:DB12,'P2'!DL12:DN12,'P2'!DX12:DZ12,'P2'!EJ12:EL12,'P2'!EV12:EX12,'P2'!FH12:FJ12,'P2'!FT12:FV12)" +"AVERAGE('P2'!BG12:FV12)" +"'P2'!K14" +"'P2'!P14" +"AVERAGE('P2'!T14:V14)" +"AVERAGE('P2'!P14:V14)" +"AVERAGE('P2'!W14:Y14)" +"AVERAGE('P2'!Z14:AB14)" +"AVERAGE('P2'!AC14:AE14)" +"AVERAGE('P2'!AF14:AH14)" +"AVERAGE('P2'!W14:AH14)" +"AVERAGE('P2'!AI14:AT14)" +"AVERAGE('P2'!AU14:BF14)" +"AVERAGE('P2'!BG14:BI14,'P2'!BS14:BU14,'P2'!CE14:CG14,'P2'!CQ14:CS14,'P2'!DC14:DE14,'P2'!DO14:DQ14,'P2'!EA14:EC14,'P2'!EM14:EO14,'P2'!EY14:FA14,'P2'!FK14:FM14)" +"AVERAGE('P2'!BJ14:BL14,'P2'!BV14:BX14,'P2'!CH14:CJ14,'P2'!CT14:CV14,'P2'!DF14:DH14,'P2'!DR14:DT14,'P2'!ED14:EF14,'P2'!EP14:ER14,'P2'!FB14:FD14,'P2'!FN14:FP14)" +"AVERAGE('P2'!BM14:BO14,'P2'!BY14:CA14,'P2'!CK14:CM14,'P2'!CW14:CY14,'P2'!DI14:DK14,'P2'!DU14:DW14,'P2'!EG14:EI14,'P2'!ES14:EU14,'P2'!FE14:FG14,'P2'!FQ14:FS14)" +"AVERAGE('P2'!BP14:BR14,'P2'!CB14:CD14,'P2'!CN14:CP14,'P2'!CZ14:DB14,'P2'!DL14:DN14,'P2'!DX14:DZ14,'P2'!EJ14:EL14,'P2'!EV14:EX14,'P2'!FH14:FJ14,'P2'!FT14:FV14)" +"AVERAGE('P2'!BG14:FV14)" +"'P2'!K16" +"'P2'!P16" +"AVERAGE('P2'!T16:V16)" +"AVERAGE('P2'!P16:V16)" +"AVERAGE('P2'!W16:Y16)" +"AVERAGE('P2'!Z16:AB16)" +"AVERAGE('P2'!AC16:AE16)" +"AVERAGE('P2'!AF16:AH16)" +"AVERAGE('P2'!W16:AH16)" +"AVERAGE('P2'!AI16:AT16)" +"AVERAGE('P2'!AU16:BF16)" +"AVERAGE('P2'!BG16:BI16,'P2'!BS16:BU16,'P2'!CE16:CG16,'P2'!CQ16:CS16,'P2'!DC16:DE16,'P2'!DO16:DQ16,'P2'!EA16:EC16,'P2'!EM16:EO16,'P2'!EY16:FA16,'P2'!FK16:FM16)" +"AVERAGE('P2'!BJ16:BL16,'P2'!BV16:BX16,'P2'!CH16:CJ16,'P2'!CT16:CV16,'P2'!DF16:DH16,'P2'!DR16:DT16,'P2'!ED16:EF16,'P2'!EP16:ER16,'P2'!FB16:FD16,'P2'!FN16:FP16)" +"AVERAGE('P2'!BM16:BO16,'P2'!BY16:CA16,'P2'!CK16:CM16,'P2'!CW16:CY16,'P2'!DI16:DK16,'P2'!DU16:DW16,'P2'!EG16:EI16,'P2'!ES16:EU16,'P2'!FE16:FG16,'P2'!FQ16:FS16)" +"AVERAGE('P2'!BP16:BR16,'P2'!CB16:CD16,'P2'!CN16:CP16,'P2'!CZ16:DB16,'P2'!DL16:DN16,'P2'!DX16:DZ16,'P2'!EJ16:EL16,'P2'!EV16:EX16,'P2'!FH16:FJ16,'P2'!FT16:FV16)" +"AVERAGE('P2'!BG16:FV16)" +"C4-C26" +"crvDate-1" +"'Power West Price Peak'!A2" +"'P2'!K5" +"'P2'!P5" +"AVERAGE('P2'!T5:V5)" +"AVERAGE('P2'!P5:V5)" +"AVERAGE('P2'!W5:Y5)" +"AVERAGE('P2'!Z5:AB5)" +"AVERAGE('P2'!AC5:AE5)" +"AVERAGE('P2'!AF5:AH5)" +"AVERAGE('P2'!W5:AH5)" +"AVERAGE('P2'!AI5:AT5)" +"AVERAGE('P2'!AU5:BF5)" +"AVERAGE('P2'!BG5:BI5,'P2'!BS5:BU5,'P2'!CE5:CG5,'P2'!CQ5:CS5,'P2'!DC5:DE5,'P2'!DO5:DQ5,'P2'!EA5:EC5,'P2'!EM5:EO5,'P2'!EY5:FA5,'P2'!FK5:FM5)" +"AVERAGE('P2'!BJ5:BL5,'P2'!BV5:BX5,'P2'!CH5:CJ5,'P2'!CT5:CV5,'P2'!DF5:DH5,'P2'!DR5:DT5,'P2'!ED5:EF5,'P2'!EP5:ER5,'P2'!FB5:FD5,'P2'!FN5:FP5)" +"AVERAGE('P2'!BM5:BO5,'P2'!BY5:CA5,'P2'!CK5:CM5,'P2'!CW5:CY5,'P2'!DI5:DK5,'P2'!DU5:DW5,'P2'!EG5:EI5,'P2'!ES5:EU5,'P2'!FE5:FG5,'P2'!FQ5:FS5)" +"AVERAGE('P2'!BP5:BR5,'P2'!CB5:CD5,'P2'!CN5:CP5,'P2'!CZ5:DB5,'P2'!DL5:DN5,'P2'!DX5:DZ5,'P2'!EJ5:EL5,'P2'!EV5:EX5,'P2'!FH5:FJ5,'P2'!FT5:FV5)" +"AVERAGE('P2'!BG5:FV5)" +"'P2'!K7" +"'P2'!P7" +"AVERAGE('P2'!T7:V7)" +"AVERAGE('P2'!P7:V7)" +"AVERAGE('P2'!W7:Y7)" +"AVERAGE('P2'!Z7:AB7)" +"AVERAGE('P2'!AC7:AE7)" +"AVERAGE('P2'!AF7:AH7)" +"AVERAGE('P2'!W7:AH7)" +"AVERAGE('P2'!AI7:AT7)" +"AVERAGE('P2'!AU7:BF7)" +"AVERAGE('P2'!BG7:BI7,'P2'!BS7:BU7,'P2'!CE7:CG7,'P2'!CQ7:CS7,'P2'!DC7:DE7,'P2'!DO7:DQ7,'P2'!EA7:EC7,'P2'!EM7:EO7,'P2'!EY7:FA7,'P2'!FK7:FM7)" +"AVERAGE('P2'!BJ7:BL7,'P2'!BV7:BX7,'P2'!CH7:CJ7,'P2'!CT7:CV7,'P2'!DF7:DH7,'P2'!DR7:DT7,'P2'!ED7:EF7,'P2'!EP7:ER7,'P2'!FB7:FD7,'P2'!FN7:FP7)" +"AVERAGE('P2'!BM7:BO7,'P2'!BY7:CA7,'P2'!CK7:CM7,'P2'!CW7:CY7,'P2'!DI7:DK7,'P2'!DU7:DW7,'P2'!EG7:EI7,'P2'!ES7:EU7,'P2'!FE7:FG7,'P2'!FQ7:FS7)" +"AVERAGE('P2'!BP7:BR7,'P2'!CB7:CD7,'P2'!CN7:CP7,'P2'!CZ7:DB7,'P2'!DL7:DN7,'P2'!DX7:DZ7,'P2'!EJ7:EL7,'P2'!EV7:EX7,'P2'!FH7:FJ7,'P2'!FT7:FV7)" +"AVERAGE('P2'!BG7:FV7)" +"'P2'!K9" +"'P2'!P9" +"AVERAGE('P2'!T9:V9)" +"AVERAGE('P2'!P9:V9)" +"AVERAGE('P2'!W9:Y9)" +"AVERAGE('P2'!Z9:AB9)" +"AVERAGE('P2'!AC9:AE9)" +"AVERAGE('P2'!AF9:AH9)" +"AVERAGE('P2'!W9:AH9)" +"AVERAGE('P2'!AI9:AT9)" +"AVERAGE('P2'!AU9:BF9)" +"AVERAGE('P2'!BG9:BI9,'P2'!BS9:BU9,'P2'!CE9:CG9,'P2'!CQ9:CS9,'P2'!DC9:DE9,'P2'!DO9:DQ9,'P2'!EA9:EC9,'P2'!EM9:EO9,'P2'!EY9:FA9,'P2'!FK9:FM9)" +"AVERAGE('P2'!BJ9:BL9,'P2'!BV9:BX9,'P2'!CH9:CJ9,'P2'!CT9:CV9,'P2'!DF9:DH9,'P2'!DR9:DT9,'P2'!ED9:EF9,'P2'!EP9:ER9,'P2'!FB9:FD9,'P2'!FN9:FP9)" +"AVERAGE('P2'!BM9:BO9,'P2'!BY9:CA9,'P2'!CK9:CM9,'P2'!CW9:CY9,'P2'!DI9:DK9,'P2'!DU9:DW9,'P2'!EG9:EI9,'P2'!ES9:EU9,'P2'!FE9:FG9,'P2'!FQ9:FS9)" +"AVERAGE('P2'!BP9:BR9,'P2'!CB9:CD9,'P2'!CN9:CP9,'P2'!CZ9:DB9,'P2'!DL9:DN9,'P2'!DX9:DZ9,'P2'!EJ9:EL9,'P2'!EV9:EX9,'P2'!FH9:FJ9,'P2'!FT9:FV9)" +"AVERAGE('P2'!BG9:FV9)" +"'P2'!K11" +"'P2'!P11" +"AVERAGE('P2'!T11:V11)" +"AVERAGE('P2'!P11:V11)" +"AVERAGE('P2'!W11:Y11)" +"AVERAGE('P2'!Z11:AB11)" +"AVERAGE('P2'!AC11:AE11)" +"AVERAGE('P2'!AF11:AH11)" +"AVERAGE('P2'!W11:AH11)" +"AVERAGE('P2'!AI11:AT11)" +"AVERAGE('P2'!AU11:BF11)" +"AVERAGE('P2'!BG11:BI11,'P2'!BS11:BU11,'P2'!CE11:CG11,'P2'!CQ11:CS11,'P2'!DC11:DE11,'P2'!DO11:DQ11,'P2'!EA11:EC11,'P2'!EM11:EO11,'P2'!EY11:FA11,'P2'!FK11:FM11)" +"AVERAGE('P2'!BJ11:BL11,'P2'!BV11:BX11,'P2'!CH11:CJ11,'P2'!CT11:CV11,'P2'!DF11:DH11,'P2'!DR11:DT11,'P2'!ED11:EF11,'P2'!EP11:ER11,'P2'!FB11:FD11,'P2'!FN11:FP11)" +"AVERAGE('P2'!BM11:BO11,'P2'!BY11:CA11,'P2'!CK11:CM11,'P2'!CW11:CY11,'P2'!DI11:DK11,'P2'!DU11:DW11,'P2'!EG11:EI11,'P2'!ES11:EU11,'P2'!FE11:FG11,'P2'!FQ11:FS11)" +"AVERAGE('P2'!BP11:BR11,'P2'!CB11:CD11,'P2'!CN11:CP11,'P2'!CZ11:DB11,'P2'!DL11:DN11,'P2'!DX11:DZ11,'P2'!EJ11:EL11,'P2'!EV11:EX11,'P2'!FH11:FJ11,'P2'!FT11:FV11)" +"AVERAGE('P2'!BG11:FV11)" +"'P2'!K13" +"'P2'!P13" +"AVERAGE('P2'!T13:V13)" +"AVERAGE('P2'!P13:V13)" +"AVERAGE('P2'!W13:Y13)" +"AVERAGE('P2'!Z13:AB13)" +"AVERAGE('P2'!AC13:AE13)" +"AVERAGE('P2'!AF13:AH13)" +"AVERAGE('P2'!W13:AH13)" +"AVERAGE('P2'!AI13:AT13)" +"AVERAGE('P2'!AU13:BF13)" +"AVERAGE('P2'!BG13:BI13,'P2'!BS13:BU13,'P2'!CE13:CG13,'P2'!CQ13:CS13,'P2'!DC13:DE13,'P2'!DO13:DQ13,'P2'!EA13:EC13,'P2'!EM13:EO13,'P2'!EY13:FA13,'P2'!FK13:FM13)" +"AVERAGE('P2'!BJ13:BL13,'P2'!BV13:BX13,'P2'!CH13:CJ13,'P2'!CT13:CV13,'P2'!DF13:DH13,'P2'!DR13:DT13,'P2'!ED13:EF13,'P2'!EP13:ER13,'P2'!FB13:FD13,'P2'!FN13:FP13)" +"AVERAGE('P2'!BM13:BO13,'P2'!BY13:CA13,'P2'!CK13:CM13,'P2'!CW13:CY13,'P2'!DI13:DK13,'P2'!DU13:DW13,'P2'!EG13:EI13,'P2'!ES13:EU13,'P2'!FE13:FG13,'P2'!FQ13:FS13)" +"AVERAGE('P2'!BP13:BR13,'P2'!CB13:CD13,'P2'!CN13:CP13,'P2'!CZ13:DB13,'P2'!DL13:DN13,'P2'!DX13:DZ13,'P2'!EJ13:EL13,'P2'!EV13:EX13,'P2'!FH13:FJ13,'P2'!FT13:FV13)" +"AVERAGE('P2'!BG13:FV13)" +"'P2'!K15" +"'P2'!P15" +"AVERAGE('P2'!T15:V15)" +"AVERAGE('P2'!P15:V15)" +"AVERAGE('P2'!W15:Y15)" +"AVERAGE('P2'!Z15:AB15)" +"AVERAGE('P2'!AC15:AE15)" +"AVERAGE('P2'!AF15:AH15)" +"AVERAGE('P2'!W15:AH15)" +"AVERAGE('P2'!AI15:AT15)" +"AVERAGE('P2'!AU15:BF15)" +"AVERAGE('P2'!BG15:BI15,'P2'!BS15:BU15,'P2'!CE15:CG15,'P2'!CQ15:CS15,'P2'!DC15:DE15,'P2'!DO15:DQ15,'P2'!EA15:EC15,'P2'!EM15:EO15,'P2'!EY15:FA15,'P2'!FK15:FM15)" +"AVERAGE('P2'!BJ15:BL15,'P2'!BV15:BX15,'P2'!CH15:CJ15,'P2'!CT15:CV15,'P2'!DF15:DH15,'P2'!DR15:DT15,'P2'!ED15:EF15,'P2'!EP15:ER15,'P2'!FB15:FD15,'P2'!FN15:FP15)" +"AVERAGE('P2'!BM15:BO15,'P2'!BY15:CA15,'P2'!CK15:CM15,'P2'!CW15:CY15,'P2'!DI15:DK15,'P2'!DU15:DW15,'P2'!EG15:EI15,'P2'!ES15:EU15,'P2'!FE15:FG15,'P2'!FQ15:FS15)" +"AVERAGE('P2'!BP15:BR15,'P2'!CB15:CD15,'P2'!CN15:CP15,'P2'!CZ15:DB15,'P2'!DL15:DN15,'P2'!DX15:DZ15,'P2'!EJ15:EL15,'P2'!EV15:EX15,'P2'!FH15:FJ15,'P2'!FT15:FV15)" +"AVERAGE('P2'!BG15:FV15)" +"'P2'!K17" +"'P2'!P17" +"AVERAGE('P2'!T17:V17)" +"AVERAGE('P2'!P17:V17)" +"AVERAGE('P2'!W17:Y17)" +"AVERAGE('P2'!Z17:AB17)" +"AVERAGE('P2'!AC17:AE17)" +"AVERAGE('P2'!AF17:AH17)" +"AVERAGE('P2'!W17:AH17)" +"AVERAGE('P2'!AI17:AT17)" +"AVERAGE('P2'!AU17:BF17)" +"AVERAGE('P2'!BG17:BI17,'P2'!BS17:BU17,'P2'!CE17:CG17,'P2'!CQ17:CS17,'P2'!DC17:DE17,'P2'!DO17:DQ17,'P2'!EA17:EC17,'P2'!EM17:EO17,'P2'!EY17:FA17,'P2'!FK17:FM17)" +"AVERAGE('P2'!BJ17:BL17,'P2'!BV17:BX17,'P2'!CH17:CJ17,'P2'!CT17:CV17,'P2'!DF17:DH17,'P2'!DR17:DT17,'P2'!ED17:EF17,'P2'!EP17:ER17,'P2'!FB17:FD17,'P2'!FN17:FP17)" +"AVERAGE('P2'!BM17:BO17,'P2'!BY17:CA17,'P2'!CK17:CM17,'P2'!CW17:CY17,'P2'!DI17:DK17,'P2'!DU17:DW17,'P2'!EG17:EI17,'P2'!ES17:EU17,'P2'!FE17:FG17,'P2'!FQ17:FS17)" +"AVERAGE('P2'!BP17:BR17,'P2'!CB17:CD17,'P2'!CN17:CP17,'P2'!CZ17:DB17,'P2'!DL17:DN17,'P2'!DX17:DZ17,'P2'!EJ17:EL17,'P2'!EV17:EX17,'P2'!FH17:FJ17,'P2'!FT17:FV17)" +"AVERAGE('P2'!BG17:FV17)" +"C4-C27" +"A2-1" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E4:BF4)" +"TRANSPOSE('P2'!E6:BF6)" +"TRANSPOSE('P2'!E8:BF8)" +"TRANSPOSE('P2'!E12:GZ12)" +"TRANSPOSE('P2'!E14:BF14)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K4:V4)/12" +"SUM('P2'!K6:V6)/12" +"SUM('P2'!K8:V8)/12" +"SUM('P2'!K12:V12)/12" +"SUM('P2'!K14:V14)/12" +"SUM('P2'!W4:AH4)/12" +"SUM('P2'!W6:AH6)/12" +"SUM('P2'!W8:AH8)/12" +"SUM('P2'!W12:AH12)/12" +"SUM('P2'!W14:AH14)/12" +"SUM('P2'!AI4:AT4)/12" +"SUM('P2'!AI6:AT6)/12" +"SUM('P2'!AI8:AT8)/12" +"SUM('P2'!AI12:AT12)/12" +"SUM('P2'!AI14:AT14)/12" +"SUM('P2'!AU4:BF4)/12" +"SUM('P2'!AU6:BF6)/12" +"SUM('P2'!AU8:BF8)/12" +"SUM('P2'!AU12:BF12)/12" +"SUM('P2'!AU14:BF14)/12" +"SUM('P2'!BG4:BR4)/12" +"SUM('P2'!BG6:BR6)/12" +"SUM('P2'!BG8:BR8)/12" +"SUM('P2'!BG12:BR12)/12" +"SUM('P2'!BG14:BR14)/12" +"SUM('P2'!BS4:CD4)/12" +"SUM('P2'!BS6:CD6)/12" +"SUM('P2'!BS8:CD8)/12" +"SUM('P2'!BS12:CD12)/12" +"SUM('P2'!BS14:CD14)/12" +"SUM('P2'!CE4:CP4)/12" +"SUM('P2'!CE6:CP6)/12" +"SUM('P2'!CE8:CP8)/12" +"SUM('P2'!CE12:CP12)/12" +"SUM('P2'!CE14:CP14)/12" +"SUM('P2'!CQ4:DB4)/12" +"SUM('P2'!CQ6:DB6)/12" +"SUM('P2'!CQ8:DB8)/12" +"SUM('P2'!CQ12:DB12)/12" +"SUM('P2'!CQ14:DB14)/12" +"SUM('P2'!DC4:DN4)/12" +"SUM('P2'!DC6:DN6)/12" +"SUM('P2'!DC8:DN8)/12" +"SUM('P2'!DC12:DN12)/12" +"SUM('P2'!DC14:DN14)/12" +"SUM('P2'!DO4:DZ4)/12" +"SUM('P2'!DO6:DZ6)/12" +"SUM('P2'!DO8:DZ8)/12" +"SUM('P2'!DO12:DZ12)/12" +"SUM('P2'!DO14:DZ14)/12" +"crvDate" +"A1" +"A1" +"TRANSPOSE('P2'!E5:BF5)" +"TRANSPOSE('P2'!E7:BF7)" +"TRANSPOSE('P2'!E9:BF9)" +"TRANSPOSE('P2'!E13:GZ13)" +"TRANSPOSE('P2'!E15:BF15)" +"B3-N3" +"EOMONTH(A3,1)" +"SUM('P2'!K5:V5)/12" +"SUM('P2'!K7:V7)/12" +"SUM('P2'!K9:V9)/12" +"SUM('P2'!K13:V13)/12" +"SUM('P2'!K15:V15)/12" +"SUM('P2'!W5:AH5)/12" +"SUM('P2'!W7:AH7)/12" +"SUM('P2'!W9:AH9)/12" +"SUM('P2'!W13:AH13)/12" +"SUM('P2'!W15:AH15)/12" +"SUM('P2'!AI5:AT5)/12" +"SUM('P2'!AI7:AT7)/12" +"SUM('P2'!AI9:AT9)/12" +"SUM('P2'!AI13:AT13)/12" +"SUM('P2'!AI15:AT15)/12" +"SUM('P2'!AU5:BF5)/12" +"SUM('P2'!AU7:BF7)/12" +"SUM('P2'!AU9:BF9)/12" +"SUM('P2'!AU13:BF13)/12" +"SUM('P2'!AU15:BF15)/12" +"SUM('P2'!BG5:BR5)/12" +"SUM('P2'!BG7:BR7)/12" +"SUM('P2'!BG9:BR9)/12" +"SUM('P2'!BG13:BR13)/12" +"SUM('P2'!BG15:BR15)/12" +"SUM('P2'!BS5:CD5)/12" +"SUM('P2'!BS7:CD7)/12" +"SUM('P2'!BS9:CD9)/12" +"SUM('P2'!BS13:CD13)/12" +"SUM('P2'!BS15:CD15)/12" +"SUM('P2'!CE5:CP5)/12" +"SUM('P2'!CE7:CP7)/12" +"SUM('P2'!CE9:CP9)/12" +"SUM('P2'!CE13:CP13)/12" +"SUM('P2'!CE15:CP15)/12" +"SUM('P2'!CQ5:DB5)/12" +"SUM('P2'!CQ7:DB7)/12" +"SUM('P2'!CQ9:DB9)/12" +"SUM('P2'!CQ13:DB13)/12" +"SUM('P2'!CQ15:DB15)/12" +"SUM('P2'!DC5:DN5)/12" +"SUM('P2'!DC7:DN7)/12" +"SUM('P2'!DC9:DN9)/12" +"SUM('P2'!DC13:DN13)/12" +"SUM('P2'!DC15:DN15)/12" +"SUM('P2'!DO5:DZ5)/12" +"SUM('P2'!DO7:DZ7)/12" +"SUM('P2'!DO9:DZ9)/12" +"SUM('P2'!DO13:DZ13)/12" +"SUM('P2'!DO15:DZ15)/12" +"B18/J9" +"J13*C18" +"B19/J13" +"B19-B18" +"SUM(F10:F13)" +"#REF!" +"B3" +"[22]Report!$AZ$13" +"[3]Report!$AZ$13" +"[13]Report!$AZ$13" +"[4]Report!$AZ$13" +"[5]Report!$AZ$13" +"[6]Report!$AZ$13" +"[7]Report!$AZ$13" +"[15]Report!$AZ$13" +"[8]Report!$AZ$13" +"[21]Report!$AZ$13" +"[9]Report!$AZ$13" +"[10]Report!$AZ$13" +"[23]Report!$AZ$13" +"[11]Report!$AZ$13" +"[12]Report!$AZ$13" +"[18]Report!$AZ$13" +"[16]Report!$AZ$13" +"[19]Report!$AZ$13" +"[20]Report!$AZ$13" +"[17]Report!$AZ$13" +"[22]Report!$AZ$14" +"[3]Report!$AZ$14" +"[13]Report!$AZ$14" +"[4]Report!$AZ$14" +"[5]Report!$AZ$14" +"[6]Report!$AZ$14" +"[7]Report!$AZ$14" +"[15]Report!$AZ$14" +"[8]Report!$AZ$14" +"[21]Report!$AZ$14" +"[9]Report!$AZ$14" +"[10]Report!$AZ$14" +"[23]Report!$AZ$14" +"[11]Report!$AZ$14" +"[12]Report!$AZ$14" +"[18]Report!$AZ$14" +"[16]Report!$AZ$14" +"[19]Report!$AZ$14" +"[20]Report!$AZ$14" +"[17]Report!$AZ$14" +"[22]Report!$AZ$15" +"[3]Report!$AZ$15" +"[13]Report!$AZ$15" +"[4]Report!$AZ$15" +"[5]Report!$AZ$15" +"[6]Report!$AZ$15" +"[7]Report!$AZ$15" +"[15]Report!$AZ$15" +"[8]Report!$AZ$15" +"[21]Report!$AZ$15" +"[9]Report!$AZ$15" +"[10]Report!$AZ$15" +"[23]Report!$AZ$15" +"[11]Report!$AZ$15" +"[12]Report!$AZ$15" +"[18]Report!$AZ$15" +"[16]Report!$AZ$15" +"[19]Report!$AZ$15" +"[20]Report!$AZ$15" +"[17]Report!$AZ$15" +"[22]Report!$AZ$19" +"[3]Report!$AZ$19" +"[13]Report!$AZ$19" +"[4]Report!$AZ$19" +"[5]Report!$AZ$19" +"[6]Report!$AZ$19" +"[7]Report!$AZ$19" +"[15]Report!$AZ$19" +"[8]Report!$AZ$19" +"[21]Report!$AZ$19" +"[9]Report!$AZ$19" +"[10]Report!$AZ$19" +"[23]Report!$AZ$19" +"[11]Report!$AZ$19" +"[12]Report!$AZ$19" +"[18]Report!$AZ$19" +"[16]Report!$AZ$19" +"[19]Report!$AZ$19" +"[20]Report!$AZ$19" +"[17]Report!$AZ$19" +"[22]Report!$AZ$20" +"[3]Report!$AZ$20" +"[13]Report!$AZ$20" +"[4]Report!$AZ$20" +"[5]Report!$AZ$20" +"[6]Report!$AZ$20" +"[7]Report!$AZ$20" +"[15]Report!$AZ$20" +"[8]Report!$AZ$20" +"[21]Report!$AZ$20" +"[9]Report!$AZ$20" +"[10]Report!$AZ$20" +"[23]Report!$AZ$20" +"[11]Report!$AZ$20" +"[12]Report!$AZ$20" +"[18]Report!$AZ$20" +"[16]Report!$AZ$20" +"[19]Report!$AZ$20" +"[20]Report!$AZ$20" +"[17]Report!$AZ$20" +"[22]Report!$AZ$21" +"[3]Report!$AZ$21" +"[13]Report!$AZ$21" +"[4]Report!$AZ$21" +"[5]Report!$AZ$21" +"[6]Report!$AZ$21" +"[7]Report!$AZ$21" +"[15]Report!$AZ$21" +"[8]Report!$AZ$21" +"[21]Report!$AZ$21" +"[9]Report!$AZ$21" +"[10]Report!$AZ$21" +"[23]Report!$AZ$21" +"[11]Report!$AZ$21" +"[12]Report!$AZ$21" +"[18]Report!$AZ$21" +"[16]Report!$AZ$21" +"[19]Report!$AZ$21" +"[20]Report!$AZ$21" +"[17]Report!$AZ$21" +"EOMONTH($B$3,-1)" +"[22]Report!$AZ$33" +"[3]Report!$AZ$33" +"[13]Report!$AZ$33" +"[4]Report!$AZ$33" +"[5]Report!$AZ$33" +"[6]Report!$AZ$33" +"[7]Report!$AZ$33" +"[15]Report!$AZ$33" +"[8]Report!$AZ$33" +"[21]Report!$AZ$33" +"[9]Report!$AZ$33" +"[10]Report!$AZ$33" +"[23]Report!$AZ$33" +"[11]Report!$AZ$33" +"[12]Report!$AZ$33" +"[18]Report!$AZ$33" +"[16]Report!$AZ$33" +"[19]Report!$AZ$33" +"[20]Report!$AZ$33" +"[17]Report!$AZ$33" +"[22]Report!$AZ$34" +"[3]Report!$AZ$34" +"[13]Report!$AZ$34" +"[4]Report!$AZ$34" +"[5]Report!$AZ$34" +"[6]Report!$AZ$34" +"[7]Report!$AZ$34" +"[15]Report!$AZ$34" +"[8]Report!$AZ$34" +"[21]Report!$AZ$34" +"[9]Report!$AZ$34" +"[10]Report!$AZ$34" +"[23]Report!$AZ$34" +"[11]Report!$AZ$34" +"[12]Report!$AZ$34" +"[18]Report!$AZ$34" +"[16]Report!$AZ$34" +"[19]Report!$AZ$34" +"[20]Report!$AZ$34" +"[17]Report!$AZ$34" +"[22]Report!$AZ$35" +"[3]Report!$AZ$35" +"[13]Report!$AZ$35" +"[4]Report!$AZ$35" +"[5]Report!$AZ$35" +"[6]Report!$AZ$35" +"[7]Report!$AZ$35" +"[15]Report!$AZ$35" +"[8]Report!$AZ$35" +"[21]Report!$AZ$35" +"[9]Report!$AZ$35" +"[10]Report!$AZ$35" +"[23]Report!$AZ$35" +"[11]Report!$AZ$35" +"[12]Report!$AZ$35" +"[18]Report!$AZ$35" +"[16]Report!$AZ$35" +"[19]Report!$AZ$35" +"[20]Report!$AZ$35" +"[17]Report!$AZ$35" +"[22]Report!$AZ$36" +"[3]Report!$AZ$36" +"[13]Report!$AZ$36" +"[4]Report!$AZ$36" +"[5]Report!$AZ$36" +"[6]Report!$AZ$36" +"[7]Report!$AZ$36" +"[15]Report!$AZ$36" +"[8]Report!$AZ$36" +"[21]Report!$AZ$36" +"[9]Report!$AZ$36" +"[10]Report!$AZ$36" +"[23]Report!$AZ$36" +"[11]Report!$AZ$36" +"[12]Report!$AZ$36" +"[18]Report!$AZ$36" +"[16]Report!$AZ$36" +"[19]Report!$AZ$36" +"[20]Report!$AZ$36" +"[17]Report!$AZ$36" +"B3" +"[22]Report!$AZ$39" +"[3]Report!$AZ$39" +"[13]Report!$AZ$39" +"[4]Report!$AZ$39" +"[5]Report!$AZ$39" +"[6]Report!$AZ$39" +"[7]Report!$AZ$39" +"[15]Report!$AZ$39" +"[8]Report!$AZ$39" +"[21]Report!$AZ$39" +"[9]Report!$AZ$39" +"[10]Report!$AZ$39" +"[23]Report!$AZ$39" +"[11]Report!$AZ$39" +"[12]Report!$AZ$39" +"[18]Report!$AZ$39" +"[16]Report!$AZ$39" +"[19]Report!$AZ$39" +"[20]Report!$AZ$39" +"[17]Report!$AZ$39" +"[22]Report!$AZ$41" +"[3]Report!$AZ$41" +"[13]Report!$AZ$41" +"[4]Report!$AZ$41" +"[5]Report!$AZ$41" +"[6]Report!$AZ$41" +"[7]Report!$AZ$41" +"[15]Report!$AZ$41" +"[8]Report!$AZ$41" +"[21]Report!$AZ$41" +"[9]Report!$AZ$41" +"[10]Report!$AZ$41" +"[23]Report!$AZ$41" +"[11]Report!$AZ$41" +"[12]Report!$AZ$41" +"[18]Report!$AZ$41" +"[16]Report!$AZ$41" +"[19]Report!$AZ$41" +"[20]Report!$AZ$41" +"[17]Report!$AZ$41" +"[22]Report!$AZ$42" +"[3]Report!$AZ$42" +"[13]Report!$AZ$42" +"[4]Report!$AZ$42" +"[5]Report!$AZ$42" +"[6]Report!$AZ$42" +"[7]Report!$AZ$42" +"[15]Report!$AZ$42" +"[8]Report!$AZ$42" +"[21]Report!$AZ$42" +"[9]Report!$AZ$42" +"[10]Report!$AZ$42" +"[23]Report!$AZ$42" +"[11]Report!$AZ$42" +"[12]Report!$AZ$42" +"[18]Report!$AZ$42" +"[16]Report!$AZ$42" +"[19]Report!$AZ$42" +"[20]Report!$AZ$42" +"[17]Report!$AZ$42" +"[22]Report!$AZ$43" +"[3]Report!$AZ$43" +"[13]Report!$AZ$43" +"[4]Report!$AZ$43" +"[5]Report!$AZ$43" +"[6]Report!$AZ$43" +"[7]Report!$AZ$43" +"[15]Report!$AZ$43" +"[8]Report!$AZ$43" +"[21]Report!$AZ$43" +"[9]Report!$AZ$43" +"[10]Report!$AZ$43" +"[23]Report!$AZ$43" +"[11]Report!$AZ$43" +"[12]Report!$AZ$43" +"[18]Report!$AZ$43" +"[16]Report!$AZ$43" +"[19]Report!$AZ$43" +"[20]Report!$AZ$43" +"[17]Report!$AZ$43" +"[22]Report!$AZ$44" +"[3]Report!$AZ$44" +"[13]Report!$AZ$44" +"[4]Report!$AZ$44" +"[5]Report!$AZ$44" +"[6]Report!$AZ$44" +"[7]Report!$AZ$44" +"[15]Report!$AZ$44" +"[8]Report!$AZ$44" +"[21]Report!$AZ$44" +"[9]Report!$AZ$44" +"[10]Report!$AZ$44" +"[23]Report!$AZ$44" +"[11]Report!$AZ$44" +"[12]Report!$AZ$44" +"[18]Report!$AZ$44" +"[16]Report!$AZ$44" +"[19]Report!$AZ$44" +"[20]Report!$AZ$44" +"[17]Report!$AZ$44" +"[22]Report!$AZ$45" +"[3]Report!$AZ$45" +"[13]Report!$AZ$45" +"[4]Report!$AZ$45" +"[5]Report!$AZ$45" +"[6]Report!$AZ$45" +"[7]Report!$AZ$45" +"[15]Report!$AZ$45" +"[8]Report!$AZ$45" +"[21]Report!$AZ$45" +"[9]Report!$AZ$45" +"[10]Report!$AZ$45" +"[23]Report!$AZ$45" +"[11]Report!$AZ$45" +"[12]Report!$AZ$45" +"[18]Report!$AZ$45" +"[16]Report!$AZ$45" +"[19]Report!$AZ$45" +"[20]Report!$AZ$45" +"[17]Report!$AZ$45" +"[22]Report!$AZ$46" +"[3]Report!$AZ$46" +"[13]Report!$AZ$46" +"[4]Report!$AZ$46" +"[5]Report!$AZ$46" +"[6]Report!$AZ$46" +"[7]Report!$AZ$46" +"[15]Report!$AZ$46" +"[8]Report!$AZ$46" +"[21]Report!$AZ$46" +"[9]Report!$AZ$46" +"[10]Report!$AZ$46" +"[23]Report!$AZ$46" +"[11]Report!$AZ$46" +"[12]Report!$AZ$46" +"[18]Report!$AZ$46" +"[16]Report!$AZ$46" +"[19]Report!$AZ$46" +"[20]Report!$AZ$46" +"[17]Report!$AZ$46" +"[22]Report!$AZ$47" +"[3]Report!$AZ$47" +"[13]Report!$AZ$47" +"[4]Report!$AZ$47" +"[5]Report!$AZ$47" +"[6]Report!$AZ$47" +"[7]Report!$AZ$47" +"[15]Report!$AZ$47" +"[8]Report!$AZ$47" +"[21]Report!$AZ$47" +"[9]Report!$AZ$47" +"[10]Report!$AZ$47" +"[23]Report!$AZ$47" +"[11]Report!$AZ$47" +"[12]Report!$AZ$47" +"[18]Report!$AZ$47" +"[16]Report!$AZ$47" +"[19]Report!$AZ$47" +"[20]Report!$AZ$47" +"[17]Report!$AZ$47" +"[22]Report!$AZ$48" +"[3]Report!$AZ$48" +"[13]Report!$AZ$48" +"[4]Report!$AZ$48" +"[5]Report!$AZ$48" +"[6]Report!$AZ$48" +"[7]Report!$AZ$48" +"[15]Report!$AZ$48" +"[8]Report!$AZ$48" +"[21]Report!$AZ$48" +"[9]Report!$AZ$48" +"[10]Report!$AZ$48" +"[23]Report!$AZ$48" +"[11]Report!$AZ$48" +"[12]Report!$AZ$48" +"[18]Report!$AZ$48" +"[16]Report!$AZ$48" +"[19]Report!$AZ$48" +"[20]Report!$AZ$48" +"[17]Report!$AZ$48" +"[22]Report!$AZ$49" +"[3]Report!$AZ$49" +"[13]Report!$AZ$49" +"[4]Report!$AZ$49" +"[5]Report!$AZ$49" +"[6]Report!$AZ$49" +"[7]Report!$AZ$49" +"[15]Report!$AZ$49" +"[8]Report!$AZ$49" +"[21]Report!$AZ$49" +"[9]Report!$AZ$49" +"[10]Report!$AZ$49" +"[23]Report!$AZ$49" +"[11]Report!$AZ$49" +"[12]Report!$AZ$49" +"[18]Report!$AZ$49" +"[16]Report!$AZ$49" +"[19]Report!$AZ$49" +"[20]Report!$AZ$49" +"[17]Report!$AZ$49" +"[22]Report!$AZ$50" +"[3]Report!$AZ$50" +"[13]Report!$AZ$50" +"[4]Report!$AZ$50" +"[5]Report!$AZ$50" +"[6]Report!$AZ$50" +"[7]Report!$AZ$50" +"[15]Report!$AZ$50" +"[8]Report!$AZ$50" +"[21]Report!$AZ$50" +"[9]Report!$AZ$50" +"[10]Report!$AZ$50" +"[23]Report!$AZ$50" +"[11]Report!$AZ$50" +"[12]Report!$AZ$50" +"[18]Report!$AZ$50" +"[16]Report!$AZ$50" +"[19]Report!$AZ$50" +"[20]Report!$AZ$50" +"[17]Report!$AZ$50" +"[22]Report!$AZ$51" +"[3]Report!$AZ$51" +"[13]Report!$AZ$51" +"[4]Report!$AZ$51" +"[5]Report!$AZ$51" +"[6]Report!$AZ$51" +"[7]Report!$AZ$51" +"[15]Report!$AZ$51" +"[8]Report!$AZ$51" +"[21]Report!$AZ$51" +"[9]Report!$AZ$51" +"[10]Report!$AZ$51" +"[23]Report!$AZ$51" +"[11]Report!$AZ$51" +"[12]Report!$AZ$51" +"[18]Report!$AZ$51" +"[16]Report!$AZ$51" +"[19]Report!$AZ$51" +"[20]Report!$AZ$51" +"[17]Report!$AZ$51" +"[22]Report!$AZ$52" +"[3]Report!$AZ$52" +"[13]Report!$AZ$52" +"[4]Report!$AZ$52" +"[5]Report!$AZ$52" +"[6]Report!$AZ$52" +"[7]Report!$AZ$52" +"[15]Report!$AZ$52" +"[8]Report!$AZ$52" +"[21]Report!$AZ$52" +"[9]Report!$AZ$52" +"[10]Report!$AZ$52" +"[23]Report!$AZ$52" +"[11]Report!$AZ$52" +"[12]Report!$AZ$52" +"[18]Report!$AZ$52" +"[16]Report!$AZ$52" +"[19]Report!$AZ$52" +"[20]Report!$AZ$52" +"[17]Report!$AZ$52" +"[22]Report!$AZ$53" +"[3]Report!$AZ$53" +"[13]Report!$AZ$53" +"[4]Report!$AZ$53" +"[5]Report!$AZ$53" +"[6]Report!$AZ$53" +"[7]Report!$AZ$53" +"[15]Report!$AZ$53" +"[8]Report!$AZ$53" +"[21]Report!$AZ$53" +"[9]Report!$AZ$53" +"[10]Report!$AZ$53" +"[23]Report!$AZ$53" +"[11]Report!$AZ$53" +"[12]Report!$AZ$53" +"[18]Report!$AZ$53" +"[16]Report!$AZ$53" +"[19]Report!$AZ$53" +"[20]Report!$AZ$53" +"[17]Report!$AZ$53" +"[22]Report!$AZ$54" +"[3]Report!$AZ$54" +"[13]Report!$AZ$54" +"[4]Report!$AZ$54" +"[5]Report!$AZ$54" +"[6]Report!$AZ$54" +"[7]Report!$AZ$54" +"[15]Report!$AZ$54" +"[8]Report!$AZ$54" +"[21]Report!$AZ$54" +"[9]Report!$AZ$54" +"[10]Report!$AZ$54" +"[23]Report!$AZ$54" +"[11]Report!$AZ$54" +"[12]Report!$AZ$54" +"[18]Report!$AZ$54" +"[16]Report!$AZ$54" +"[19]Report!$AZ$54" +"[20]Report!$AZ$54" +"[17]Report!$AZ$54" +"[22]Report!$AZ$55" +"[3]Report!$AZ$55" +"[13]Report!$AZ$55" +"[4]Report!$AZ$55" +"[5]Report!$AZ$55" +"[6]Report!$AZ$55" +"[7]Report!$AZ$55" +"[15]Report!$AZ$55" +"[8]Report!$AZ$55" +"[21]Report!$AZ$55" +"[9]Report!$AZ$55" +"[10]Report!$AZ$55" +"[23]Report!$AZ$55" +"[11]Report!$AZ$55" +"[12]Report!$AZ$55" +"[18]Report!$AZ$55" +"[16]Report!$AZ$55" +"[19]Report!$AZ$55" +"[20]Report!$AZ$55" +"[17]Report!$AZ$55" +"[22]Report!$AZ$56" +"[3]Report!$AZ$56" +"[13]Report!$AZ$56" +"[4]Report!$AZ$56" +"[5]Report!$AZ$56" +"[6]Report!$AZ$56" +"[7]Report!$AZ$56" +"[15]Report!$AZ$56" +"[8]Report!$AZ$56" +"[21]Report!$AZ$56" +"[9]Report!$AZ$56" +"[10]Report!$AZ$56" +"[23]Report!$AZ$56" +"[11]Report!$AZ$56" +"[12]Report!$AZ$56" +"[18]Report!$AZ$56" +"[16]Report!$AZ$56" +"[19]Report!$AZ$56" +"[20]Report!$AZ$56" +"[17]Report!$AZ$56" +"[22]Report!$AZ$57" +"[3]Report!$AZ$57" +"[13]Report!$AZ$57" +"[4]Report!$AZ$57" +"[5]Report!$AZ$57" +"[6]Report!$AZ$57" +"[7]Report!$AZ$57" +"[15]Report!$AZ$57" +"[8]Report!$AZ$57" +"[21]Report!$AZ$57" +"[9]Report!$AZ$57" +"[10]Report!$AZ$57" +"[23]Report!$AZ$57" +"[11]Report!$AZ$57" +"[12]Report!$AZ$57" +"[18]Report!$AZ$57" +"[16]Report!$AZ$57" +"[19]Report!$AZ$57" +"[20]Report!$AZ$57" +"[17]Report!$AZ$57" +"B3" +"[22]Report!$AZ$60" +"[3]Report!$AZ$60" +"[13]Report!$AZ$60" +"[4]Report!$AZ$60" +"[5]Report!$AZ$60" +"[6]Report!$AZ$60" +"[7]Report!$AZ$60" +"[15]Report!$AZ$60" +"[8]Report!$AZ$60" +"[21]Report!$AZ$60" +"[9]Report!$AZ$60" +"[10]Report!$AZ$60" +"[23]Report!$AZ$60" +"[11]Report!$AZ$60" +"[12]Report!$AZ$60" +"[18]Report!$AZ$60" +"[16]Report!$AZ$60" +"[19]Report!$AZ$60" +"[20]Report!$AZ$60" +"[17]Report!$AZ$60" +"[22]Report!$AZ$61" +"[3]Report!$AZ$61" +"[13]Report!$AZ$61" +"[4]Report!$AZ$61" +"[5]Report!$AZ$61" +"[6]Report!$AZ$61" +"[7]Report!$AZ$61" +"[15]Report!$AZ$61" +"[8]Report!$AZ$61" +"[21]Report!$AZ$61" +"[9]Report!$AZ$61" +"[10]Report!$AZ$61" +"[23]Report!$AZ$61" +"[11]Report!$AZ$61" +"[12]Report!$AZ$61" +"[18]Report!$AZ$61" +"[16]Report!$AZ$61" +"[19]Report!$AZ$61" +"[20]Report!$AZ$61" +"[17]Report!$AZ$61" +"[22]Report!$AZ$62" +"[3]Report!$AZ$62" +"[13]Report!$AZ$62" +"[4]Report!$AZ$62" +"[5]Report!$AZ$62" +"[6]Report!$AZ$62" +"[7]Report!$AZ$62" +"[15]Report!$AZ$62" +"[8]Report!$AZ$62" +"[21]Report!$AZ$62" +"[9]Report!$AZ$62" +"[10]Report!$AZ$62" +"[23]Report!$AZ$62" +"[11]Report!$AZ$62" +"[12]Report!$AZ$62" +"[18]Report!$AZ$62" +"[16]Report!$AZ$62" +"[19]Report!$AZ$62" +"[20]Report!$AZ$62" +"[17]Report!$AZ$62" +"[22]Report!$AZ$64" +"[3]Report!$AZ$64" +"[13]Report!$AZ$64" +"[4]Report!$AZ$64" +"[5]Report!$AZ$64" +"[6]Report!$AZ$64" +"[7]Report!$AZ$64" +"[15]Report!$AZ$64" +"[8]Report!$AZ$64" +"[21]Report!$AZ$64" +"[9]Report!$AZ$64" +"[10]Report!$AZ$64" +"[23]Report!$AZ$64" +"[11]Report!$AZ$64" +"[12]Report!$AZ$64" +"[18]Report!$AZ$64" +"[16]Report!$AZ$64" +"[19]Report!$AZ$64" +"[20]Report!$AZ$64" +"[17]Report!$AZ$64" +"[22]Report!$AZ$65" +"[3]Report!$AZ$65" +"[13]Report!$AZ$65" +"[4]Report!$AZ$65" +"[5]Report!$AZ$65" +"[6]Report!$AZ$65" +"[7]Report!$AZ$65" +"[15]Report!$AZ$65" +"[8]Report!$AZ$65" +"[21]Report!$AZ$65" +"[9]Report!$AZ$65" +"[10]Report!$AZ$65" +"[23]Report!$AZ$65" +"[11]Report!$AZ$65" +"[12]Report!$AZ$65" +"[18]Report!$AZ$65" +"[16]Report!$AZ$65" +"[19]Report!$AZ$65" +"[20]Report!$AZ$65" +"[17]Report!$AZ$65" +"[22]Report!$AZ$66" +"[3]Report!$AZ$66" +"[13]Report!$AZ$66" +"[4]Report!$AZ$66" +"[5]Report!$AZ$66" +"[6]Report!$AZ$66" +"[7]Report!$AZ$66" +"[15]Report!$AZ$66" +"[8]Report!$AZ$66" +"[21]Report!$AZ$66" +"[9]Report!$AZ$66" +"[10]Report!$AZ$66" +"[23]Report!$AZ$66" +"[11]Report!$AZ$66" +"[12]Report!$AZ$66" +"[18]Report!$AZ$66" +"[16]Report!$AZ$66" +"[19]Report!$AZ$66" +"[20]Report!$AZ$66" +"[17]Report!$AZ$66" +"[22]Report!$AZ$67" +"[3]Report!$AZ$67" +"[13]Report!$AZ$67" +"[4]Report!$AZ$67" +"[5]Report!$AZ$67" +"[6]Report!$AZ$67" +"[7]Report!$AZ$67" +"[15]Report!$AZ$67" +"[8]Report!$AZ$67" +"[21]Report!$AZ$67" +"[9]Report!$AZ$67" +"[10]Report!$AZ$67" +"[23]Report!$AZ$67" +"[11]Report!$AZ$67" +"[12]Report!$AZ$67" +"[18]Report!$AZ$67" +"[16]Report!$AZ$67" +"[19]Report!$AZ$67" +"[20]Report!$AZ$67" +"[17]Report!$AZ$67" +"[22]Report!$AZ$70" +"[3]Report!$AZ$70" +"[13]Report!$AZ$70" +"[4]Report!$AZ$70" +"[5]Report!$AZ$70" +"[6]Report!$AZ$70" +"[7]Report!$AZ$70" +"[15]Report!$AZ$70" +"[8]Report!$AZ$70" +"[21]Report!$AZ$70" +"[9]Report!$AZ$70" +"[10]Report!$AZ$70" +"[23]Report!$AZ$70" +"[11]Report!$AZ$70" +"[12]Report!$AZ$70" +"[18]Report!$AZ$70" +"[16]Report!$AZ$70" +"[19]Report!$AZ$70" +"[20]Report!$AZ$70" +"[17]Report!$AZ$70" +"B3" +"[22]Report!$AZ$73" +"[3]Report!$AZ$73" +"[13]Report!$AZ$73" +"[4]Report!$AZ$73" +"[5]Report!$AZ$73" +"[6]Report!$AZ$73" +"[7]Report!$AZ$73" +"[15]Report!$AZ$73" +"[8]Report!$AZ$73" +"[21]Report!$AZ$73" +"[9]Report!$AZ$73" +"[10]Report!$AZ$73" +"[23]Report!$AZ$73" +"[11]Report!$AZ$73" +"[12]Report!$AZ$73" +"[18]Report!$AZ$73" +"[16]Report!$AZ$73" +"[19]Report!$AZ$73" +"[20]Report!$AZ$73" +"[17]Report!$AZ$73" +"[22]Report!$AZ$74" +"[3]Report!$AZ$74" +"[13]Report!$AZ$74" +"[4]Report!$AZ$74" +"[5]Report!$AZ$74" +"[6]Report!$AZ$74" +"[7]Report!$AZ$74" +"[15]Report!$AZ$74" +"[8]Report!$AZ$74" +"[21]Report!$AZ$74" +"[9]Report!$AZ$74" +"[10]Report!$AZ$74" +"[23]Report!$AZ$74" +"[11]Report!$AZ$74" +"[12]Report!$AZ$74" +"[18]Report!$AZ$74" +"[16]Report!$AZ$74" +"[19]Report!$AZ$74" +"[20]Report!$AZ$74" +"[17]Report!$AZ$74" +"[22]Report!$AZ$75" +"[3]Report!$AZ$75" +"[13]Report!$AZ$75" +"[4]Report!$AZ$75" +"[5]Report!$AZ$75" +"[6]Report!$AZ$75" +"[7]Report!$AZ$75" +"[15]Report!$AZ$75" +"[8]Report!$AZ$75" +"[21]Report!$AZ$75" +"[9]Report!$AZ$75" +"[10]Report!$AZ$75" +"[23]Report!$AZ$75" +"[11]Report!$AZ$75" +"[12]Report!$AZ$75" +"[18]Report!$AZ$75" +"[16]Report!$AZ$75" +"[19]Report!$AZ$75" +"[20]Report!$AZ$75" +"[17]Report!$AZ$75" +"[22]Report!$AZ$76" +"[3]Report!$AZ$76" +"[13]Report!$AZ$76" +"[4]Report!$AZ$76" +"[5]Report!$AZ$76" +"[6]Report!$AZ$76" +"[7]Report!$AZ$76" +"[15]Report!$AZ$76" +"[8]Report!$AZ$76" +"[21]Report!$AZ$76" +"[9]Report!$AZ$76" +"[10]Report!$AZ$76" +"[23]Report!$AZ$76" +"[11]Report!$AZ$76" +"[12]Report!$AZ$76" +"[18]Report!$AZ$76" +"[16]Report!$AZ$76" +"[19]Report!$AZ$76" +"[20]Report!$AZ$76" +"[17]Report!$AZ$76" +"[22]Report!$AZ$77" +"[3]Report!$AZ$77" +"[13]Report!$AZ$77" +"[4]Report!$AZ$77" +"[5]Report!$AZ$77" +"[6]Report!$AZ$77" +"[7]Report!$AZ$77" +"[15]Report!$AZ$77" +"[8]Report!$AZ$77" +"[21]Report!$AZ$77" +"[9]Report!$AZ$77" +"[10]Report!$AZ$77" +"[23]Report!$AZ$77" +"[11]Report!$AZ$77" +"[12]Report!$AZ$77" +"[18]Report!$AZ$77" +"[16]Report!$AZ$77" +"[19]Report!$AZ$77" +"[20]Report!$AZ$77" +"[17]Report!$AZ$77" +"[22]Report!$AZ$80" +"[3]Report!$AZ$80" +"[13]Report!$AZ$80" +"[4]Report!$AZ$80" +"[5]Report!$AZ$80" +"[6]Report!$AZ$80" +"[7]Report!$AZ$80" +"[15]Report!$AZ$80" +"[8]Report!$AZ$80" +"[21]Report!$AZ$80" +"[9]Report!$AZ$80" +"[10]Report!$AZ$80" +"[23]Report!$AZ$80" +"[11]Report!$AZ$80" +"[12]Report!$AZ$80" +"[18]Report!$AZ$80" +"[16]Report!$AZ$80" +"[19]Report!$AZ$80" +"[20]Report!$AZ$80" +"[17]Report!$AZ$80" +"[22]Report!$AZ$82" +"[3]Report!$AZ$82" +"[13]Report!$AZ$82" +"[4]Report!$AZ$82" +"[5]Report!$AZ$82" +"[6]Report!$AZ$82" +"[7]Report!$AZ$82" +"[15]Report!$AZ$82" +"[8]Report!$AZ$82" +"[21]Report!$AZ$82" +"[9]Report!$AZ$82" +"[10]Report!$AZ$82" +"[23]Report!$AZ$82" +"[11]Report!$AZ$82" +"[12]Report!$AZ$82" +"[18]Report!$AZ$82" +"[16]Report!$AZ$82" +"[19]Report!$AZ$82" +"[20]Report!$AZ$82" +"[17]Report!$AZ$82" +"[22]Report!$AZ$83" +"[3]Report!$AZ$83" +"[13]Report!$AZ$83" +"[4]Report!$AZ$83" +"[5]Report!$AZ$83" +"[6]Report!$AZ$83" +"[7]Report!$AZ$83" +"[15]Report!$AZ$83" +"[8]Report!$AZ$83" +"[21]Report!$AZ$83" +"[9]Report!$AZ$83" +"[10]Report!$AZ$83" +"[23]Report!$AZ$83" +"[11]Report!$AZ$83" +"[12]Report!$AZ$83" +"[18]Report!$AZ$83" +"[16]Report!$AZ$83" +"[19]Report!$AZ$83" +"[20]Report!$AZ$83" +"[17]Report!$AZ$83" +"[22]Report!$AZ$84" +"[3]Report!$AZ$84" +"[13]Report!$AZ$84" +"[4]Report!$AZ$84" +"[5]Report!$AZ$84" +"[6]Report!$AZ$84" +"[7]Report!$AZ$84" +"[15]Report!$AZ$84" +"[8]Report!$AZ$84" +"[21]Report!$AZ$84" +"[9]Report!$AZ$84" +"[10]Report!$AZ$84" +"[23]Report!$AZ$84" +"[11]Report!$AZ$84" +"[12]Report!$AZ$84" +"[18]Report!$AZ$84" +"[16]Report!$AZ$84" +"[19]Report!$AZ$84" +"[20]Report!$AZ$84" +"[17]Report!$AZ$84" +"[22]Report!$AZ$85" +"[3]Report!$AZ$85" +"[13]Report!$AZ$85" +"[4]Report!$AZ$85" +"[5]Report!$AZ$85" +"[6]Report!$AZ$85" +"[7]Report!$AZ$85" +"[15]Report!$AZ$85" +"[8]Report!$AZ$85" +"[21]Report!$AZ$85" +"[9]Report!$AZ$85" +"[10]Report!$AZ$85" +"[23]Report!$AZ$85" +"[11]Report!$AZ$85" +"[12]Report!$AZ$85" +"[18]Report!$AZ$85" +"[16]Report!$AZ$85" +"[19]Report!$AZ$85" +"[20]Report!$AZ$85" +"[17]Report!$AZ$85" +"[22]Report!$AZ$86" +"[3]Report!$AZ$86" +"[13]Report!$AZ$86" +"[4]Report!$AZ$86" +"[5]Report!$AZ$86" +"[6]Report!$AZ$86" +"[7]Report!$AZ$86" +"[15]Report!$AZ$86" +"[8]Report!$AZ$86" +"[21]Report!$AZ$86" +"[9]Report!$AZ$86" +"[10]Report!$AZ$86" +"[23]Report!$AZ$86" +"[11]Report!$AZ$86" +"[12]Report!$AZ$86" +"[18]Report!$AZ$86" +"[16]Report!$AZ$86" +"[19]Report!$AZ$86" +"[20]Report!$AZ$86" +"[17]Report!$AZ$86" +"[22]Report!$AZ$87" +"[3]Report!$AZ$87" +"[13]Report!$AZ$87" +"[4]Report!$AZ$87" +"[5]Report!$AZ$87" +"[6]Report!$AZ$87" +"[7]Report!$AZ$87" +"[15]Report!$AZ$87" +"[8]Report!$AZ$87" +"[21]Report!$AZ$87" +"[9]Report!$AZ$87" +"[10]Report!$AZ$87" +"[23]Report!$AZ$87" +"[11]Report!$AZ$87" +"[12]Report!$AZ$87" +"[18]Report!$AZ$87" +"[16]Report!$AZ$87" +"[19]Report!$AZ$87" +"[20]Report!$AZ$87" +"[17]Report!$AZ$87" +"[22]Report!$AZ$88" +"[3]Report!$AZ$88" +"[13]Report!$AZ$88" +"[4]Report!$AZ$88" +"[5]Report!$AZ$88" +"[6]Report!$AZ$88" +"[7]Report!$AZ$88" +"[15]Report!$AZ$88" +"[8]Report!$AZ$88" +"[21]Report!$AZ$88" +"[9]Report!$AZ$88" +"[10]Report!$AZ$88" +"[23]Report!$AZ$88" +"[11]Report!$AZ$88" +"[12]Report!$AZ$88" +"[18]Report!$AZ$88" +"[16]Report!$AZ$88" +"[19]Report!$AZ$88" +"[20]Report!$AZ$88" +"[17]Report!$AZ$88" +"[22]Report!$AZ$89" +"[3]Report!$AZ$89" +"[13]Report!$AZ$89" +"[4]Report!$AZ$89" +"[5]Report!$AZ$89" +"[6]Report!$AZ$89" +"[7]Report!$AZ$89" +"[15]Report!$AZ$89" +"[8]Report!$AZ$89" +"[21]Report!$AZ$89" +"[9]Report!$AZ$89" +"[10]Report!$AZ$89" +"[23]Report!$AZ$89" +"[11]Report!$AZ$89" +"[12]Report!$AZ$89" +"[18]Report!$AZ$89" +"[16]Report!$AZ$89" +"[19]Report!$AZ$89" +"[20]Report!$AZ$89" +"[17]Report!$AZ$89" +"[22]Report!$AZ$90" +"[3]Report!$AZ$90" +"[13]Report!$AZ$90" +"[4]Report!$AZ$90" +"[5]Report!$AZ$90" +"[6]Report!$AZ$90" +"[7]Report!$AZ$90" +"[15]Report!$AZ$90" +"[8]Report!$AZ$90" +"[21]Report!$AZ$90" +"[9]Report!$AZ$90" +"[10]Report!$AZ$90" +"[23]Report!$AZ$90" +"[11]Report!$AZ$90" +"[12]Report!$AZ$90" +"[18]Report!$AZ$90" +"[16]Report!$AZ$90" +"[19]Report!$AZ$90" +"[20]Report!$AZ$90" +"[17]Report!$AZ$90" +"[22]Report!$AZ$91" +"[3]Report!$AZ$91" +"[13]Report!$AZ$91" +"[4]Report!$AZ$91" +"[5]Report!$AZ$91" +"[6]Report!$AZ$91" +"[7]Report!$AZ$91" +"[15]Report!$AZ$91" +"[8]Report!$AZ$91" +"[21]Report!$AZ$91" +"[9]Report!$AZ$91" +"[10]Report!$AZ$91" +"[23]Report!$AZ$91" +"[11]Report!$AZ$91" +"[12]Report!$AZ$91" +"[18]Report!$AZ$91" +"[16]Report!$AZ$91" +"[19]Report!$AZ$91" +"[20]Report!$AZ$91" +"[17]Report!$AZ$91" +"[22]Report!$AZ$92" +"[3]Report!$AZ$92" +"[13]Report!$AZ$92" +"[4]Report!$AZ$92" +"[5]Report!$AZ$92" +"[6]Report!$AZ$92" +"[7]Report!$AZ$92" +"[15]Report!$AZ$92" +"[8]Report!$AZ$92" +"[21]Report!$AZ$92" +"[9]Report!$AZ$92" +"[10]Report!$AZ$92" +"[23]Report!$AZ$92" +"[11]Report!$AZ$92" +"[12]Report!$AZ$92" +"[18]Report!$AZ$92" +"[16]Report!$AZ$92" +"[19]Report!$AZ$92" +"[20]Report!$AZ$92" +"[17]Report!$AZ$92" +"[22]Report!$AZ$93" +"[3]Report!$AZ$93" +"[13]Report!$AZ$93" +"[4]Report!$AZ$93" +"[5]Report!$AZ$93" +"[6]Report!$AZ$93" +"[7]Report!$AZ$93" +"[15]Report!$AZ$93" +"[8]Report!$AZ$93" +"[21]Report!$AZ$93" +"[9]Report!$AZ$93" +"[10]Report!$AZ$93" +"[23]Report!$AZ$93" +"[11]Report!$AZ$93" +"[12]Report!$AZ$93" +"[18]Report!$AZ$93" +"[16]Report!$AZ$93" +"[19]Report!$AZ$93" +"[20]Report!$AZ$93" +"[17]Report!$AZ$93" +"[22]Report!$AZ$94" +"[3]Report!$AZ$94" +"[13]Report!$AZ$94" +"[4]Report!$AZ$94" +"[5]Report!$AZ$94" +"[6]Report!$AZ$94" +"[7]Report!$AZ$94" +"[15]Report!$AZ$94" +"[8]Report!$AZ$94" +"[21]Report!$AZ$94" +"[9]Report!$AZ$94" +"[10]Report!$AZ$94" +"[23]Report!$AZ$94" +"[11]Report!$AZ$94" +"[12]Report!$AZ$94" +"[18]Report!$AZ$94" +"[16]Report!$AZ$94" +"[19]Report!$AZ$94" +"[20]Report!$AZ$94" +"[17]Report!$AZ$94" +"[22]Report!$AZ$95" +"[3]Report!$AZ$95" +"[13]Report!$AZ$95" +"[4]Report!$AZ$95" +"[5]Report!$AZ$95" +"[6]Report!$AZ$95" +"[7]Report!$AZ$95" +"[15]Report!$AZ$95" +"[8]Report!$AZ$95" +"[21]Report!$AZ$95" +"[9]Report!$AZ$95" +"[10]Report!$AZ$95" +"[23]Report!$AZ$95" +"[11]Report!$AZ$95" +"[12]Report!$AZ$95" +"[18]Report!$AZ$95" +"[16]Report!$AZ$95" +"[19]Report!$AZ$95" +"[20]Report!$AZ$95" +"[17]Report!$AZ$95" +"[22]Report!$AZ$96" +"[3]Report!$AZ$96" +"[13]Report!$AZ$96" +"[4]Report!$AZ$96" +"[5]Report!$AZ$96" +"[6]Report!$AZ$96" +"[7]Report!$AZ$96" +"[15]Report!$AZ$96" +"[8]Report!$AZ$96" +"[21]Report!$AZ$96" +"[9]Report!$AZ$96" +"[10]Report!$AZ$96" +"[23]Report!$AZ$96" +"[11]Report!$AZ$96" +"[12]Report!$AZ$96" +"[18]Report!$AZ$96" +"[16]Report!$AZ$96" +"[19]Report!$AZ$96" +"[20]Report!$AZ$96" +"[17]Report!$AZ$96" +"[22]Report!$AZ$97" +"[3]Report!$AZ$97" +"[13]Report!$AZ$97" +"[4]Report!$AZ$97" +"[5]Report!$AZ$97" +"[6]Report!$AZ$97" +"[7]Report!$AZ$97" +"[15]Report!$AZ$97" +"[8]Report!$AZ$97" +"[21]Report!$AZ$97" +"[9]Report!$AZ$97" +"[10]Report!$AZ$97" +"[23]Report!$AZ$97" +"[11]Report!$AZ$97" +"[12]Report!$AZ$97" +"[18]Report!$AZ$97" +"[16]Report!$AZ$97" +"[19]Report!$AZ$97" +"[20]Report!$AZ$97" +"[17]Report!$AZ$97" +"((B70-B67)+B77)+(B67-(SUM(B64:B66)))" +"+#REF!" +"'[2]REGION (1)'!E78" +"'[2]Region (1A)'!E77" +"'[2]REGION (2)'!G78" +"'[2]REGION (3A)'!G78" +"'[2]Region (3)'!E76" +"'[2]REGION (4)'!E77" +"'[2]Region (4A)'!G78" +"'[2]REGION (5)'!E77" +"'[2]REGION (6)'!E77" +"'[2]REGION (7)'!G77" +"'[2]REGION (8)'!G78" +"SUM(E9:Y9)" +"'[2]GAS-Price'!E76" +"'[2]Hedge-Basis'!E76" +"SUM(AC9:AG9)" +"AI9+AA9" +"+AS9-(AM9/1000)" +"'[2]Region (3)'!E80" +"'[2]Hedge-Basis'!E80" +"[2]SO2!E85" +"SUM(E12:E22)" +"'[2]Region (4A)'!G92" +"SUM(AC12:AC21)" +"'[2]REGION (1)'!E93" +"'[2]Region (1A)'!E92" +"'[2]REGION (2)'!G93" +"'[2]REGION (3A)'!G93" +"'[2]REGION (4)'!E92" +"'[2]REGION (5)'!E92" +"'[2]REGION (6)'!E92" +"'[2]REGION (7)'!G92" +"'[2]REGION (8)'!G93" +"'[2]GAS-Price'!E90" +"'[2]Hedge-Basis'!E92" +"E9+E24+E25+E26+E27+E28" +"E26" +"SUM(E31:E32)" +"SUM(AC31:AC32)" +"B3" +"'[2]REGION (1)'!E39" +"'[2]Region (1A)'!E38" +"'[2]REGION (2)'!G39" +"'[2]REGION (3A)'!G39" +"'[2]Region (3)'!E38" +"'[2]REGION (4)'!E38" +"'[2]Region (4A)'!G39" +"'[2]REGION (5)'!E38" +"'[2]REGION (6)'!E38" +"'[2]REGION (7)'!G38" +"'[2]REGION (8)'!G39" +"'[2]GAS-Price'!E38" +"'[2]Hedge-Basis'!E38" +"[2]SO2!E40" +"'[2]Region (4A)'!G53" +"'[2]REGION (1)'!E54" +"'[2]Region (1A)'!E53" +"'[2]REGION (2)'!G54" +"'[2]REGION (3A)'!G54" +"'[2]Region (3)'!E53" +"'[2]REGION (4)'!E53" +"'[2]REGION (5)'!E53" +"'[2]REGION (6)'!E53" +"'[2]REGION (7)'!G53" +"'[2]REGION (8)'!G54" +"'[2]GAS-Price'!E52" +"'[2]Hedge-Basis'!E53" +"'[2]Hedge-Basis'!E53" +"-4440-4400-4400-4400-4400-8898.5-4400-4440-4440-4440-8880-4440-4440" +"B3" +"'[2]REGION (1)'!E61" +"'[2]Region (1A)'!E60" +"'[2]REGION (2)'!G61" +"'[2]REGION (3A)'!G61" +"'[2]Region (3)'!E60" +"'[2]REGION (4)'!E60" +"'[2]Region (4A)'!G61" +"'[2]REGION (5)'!E60" +"'[2]REGION (6)'!E60" +"'[2]REGION (7)'!G60" +"'[2]REGION (8)'!G61" +"'[2]GAS-Price'!E59" +"'[2]Hedge-Basis'!E60" +"[2]SO2!E64" +"'[2]REGION (7)'!E62" +"SUM(E67:E70)" +"B3" +"[2]SO2!E74" +"'[2]REGION (1)'!E71" +"'[2]Region (1A)'!E70" +"'[2]REGION (2)'!G71" +"'[2]REGION (3A)'!G71" +"'[2]Region (3)'!E70" +"'[2]REGION (4)'!E70" +"'[2]Region (4A)'!G71" +"'[2]REGION (5)'!E70" +"'[2]REGION (6)'!E70" +"'[2]REGION (7)'!G70" +"'[2]REGION (8)'!G71" +"'[2]GAS-Price'!E69" +"'[2]Hedge-Basis'!E70" +"B3" +"'[2]REGION (1)'!E9" +"'[2]Region (1A)'!E9" +"'[2]REGION (2)'!G10" +"'[2]REGION (3A)'!G10" +"'[2]Region (3)'!E9" +"'[2]REGION (4)'!E9" +"'[2]Region (4A)'!G10" +"'[2]REGION (5)'!E9" +"'[2]REGION (6)'!E9" +"'[2]REGION (7)'!G9" +"'[2]REGION (8)'!G10" +"'[2]GAS-Price'!E9" +"'[2]Hedge-Basis'!E9" +"[2]SO2!E8" +"[2]SO2!E11" +"'[28]Power-Summary'!B3" +"IF([25]WEST_DPR!C5,[25]WEST_DPR!A5,[25]WEST_DPR!A6)" +"'[28]Power West P&L'!$K$7" +"'[28]Power West P&L'!D8" +"'[28]Power West P&L'!$K$8" +"+[25]WEST_DPR!BB71-[25]WEST_DPR!BB67" +"M8-K8+37229*0" +"'[27]Power West P&L'!J8+D8-K8" +"'[27]Power West P&L'!F8+D8-F8" +"[25]WEST_DPR!BB103-[25]WEST_DPR!BB111" +"[25]WEST_DPR!BB102-[25]WEST_DPR!BB110" +"[25]WEST_DPR!BB101-[25]WEST_DPR!BB109" +"'[28]Power West P&L'!$K$9" +"+[25]WEST_DPR!BJ71-[25]WEST_DPR!BJ67" +"M9-K9+450636" +"[25]WEST_DPR!BJ103-[25]WEST_DPR!BJ111" +"[25]WEST_DPR!BJ102-[25]WEST_DPR!BJ110" +"[25]WEST_DPR!BJ101-[25]WEST_DPR!BJ109" +"'[28]Power West P&L'!$K$10" +"+[25]WEST_DPR!BR71-[25]WEST_DPR!BR67" +"M10-K10" +"[25]WEST_DPR!BR103-[25]WEST_DPR!BR111" +"[25]WEST_DPR!BR102-[25]WEST_DPR!BR110" +"[25]WEST_DPR!BR101-[25]WEST_DPR!BR109" +"'[28]Power West P&L'!$K$11" +"+[25]WEST_DPR!BZ71-[25]WEST_DPR!BZ67" +"M11-K11-98453" +"[25]WEST_DPR!BZ103-[25]WEST_DPR!BZ111" +"[25]WEST_DPR!BZ102-[25]WEST_DPR!BZ110" +"[25]WEST_DPR!BZ101-[25]WEST_DPR!BZ109" +"+[25]WEST_DPR!CD71-[25]WEST_DPR!CD67" +"M12-K12+118805" +"[25]WEST_DPR!CD103-[25]WEST_DPR!CD111" +"[25]WEST_DPR!CD102-[25]WEST_DPR!CD110" +"[25]WEST_DPR!CD101-[25]WEST_DPR!CD109" +"+[25]WEST_DPR!CB71-[25]WEST_DPR!CB67" +"[25]WEST_DPR!CB103-[25]WEST_DPR!CB111" +"[25]WEST_DPR!CB102-[25]WEST_DPR!CB110" +"[25]WEST_DPR!CB101-[25]WEST_DPR!CB109" +"'[27]Power West P&L'!H14+D14+I14-K14" +"'[27]Power West P&L'!I14+E14-L14" +"SUM(M8:M13)" +"M18-K18+508218-37230" +"[25]WEST_DPR!CS103-[25]WEST_DPR!CS111" +"[25]WEST_DPR!CS102-[25]WEST_DPR!CS110" +"[25]WEST_DPR!CS101-[25]WEST_DPR!CS109" +"'[28]Power West P&L'!$K$19" +"[25]WEST_DPR!E71-[25]WEST_DPR!E67" +"M19-K19-8810" +"[25]WEST_DPR!E103-[25]WEST_DPR!E111" +"[25]WEST_DPR!E102-[25]WEST_DPR!E110" +"[25]WEST_DPR!E101-[25]WEST_DPR!E109" +"'[28]Power West P&L'!$K$20" +"+[25]WEST_DPR!P71-[25]WEST_DPR!P67" +"M20-K20-1218" +"[25]WEST_DPR!P103-[25]WEST_DPR!P111" +"[25]WEST_DPR!P102-[25]WEST_DPR!P110" +"[25]WEST_DPR!P101-[25]WEST_DPR!P109" +"'[28]Power West P&L'!$K$21" +"+[25]WEST_DPR!AF71-[25]WEST_DPR!AF67" +"[25]WEST_DPR!AF103-[25]WEST_DPR!AF111" +"[25]WEST_DPR!AF102-[25]WEST_DPR!AF110" +"[25]WEST_DPR!AF101-[25]WEST_DPR!AF109" +"+[25]WEST_DPR!AL71-[25]WEST_DPR!AL67" +"M22-K22-1016" +"[25]WEST_DPR!AL103-[25]WEST_DPR!AL111" +"[25]WEST_DPR!AL102-[25]WEST_DPR!AL110" +"[25]WEST_DPR!AL101-[25]WEST_DPR!AL109" +"+[25]WEST_DPR!X71-[25]WEST_DPR!X67" +"[25]WEST_DPR!X103-[25]WEST_DPR!X111" +"[25]WEST_DPR!X102-[25]WEST_DPR!X110" +"[25]WEST_DPR!X101-[25]WEST_DPR!X109" +"+[25]WEST_DPR!AN71-[25]WEST_DPR!AN67" +"[25]WEST_DPR!AN103-[25]WEST_DPR!AN111" +"[25]WEST_DPR!AN102-[25]WEST_DPR!AN110" +"[25]WEST_DPR!AN101-[25]WEST_DPR!AN109" +"+[25]WEST_DPR!AM71-[25]WEST_DPR!AM67" +"[25]WEST_DPR!AM101-[25]WEST_DPR!AM109" +"+[25]WEST_DPR!G71-[25]WEST_DPR!G67" +"[25]WEST_DPR!G103-[25]WEST_DPR!G111" +"[25]WEST_DPR!G102-[25]WEST_DPR!G110" +"[25]WEST_DPR!G101-[25]WEST_DPR!G109" +"'[28]Power West P&L'!$D$29" +"'[28]Power West P&L'!$E$29" +"'[28]Power West P&L'!$F$29" +"'[28]Power West P&L'!$G$29" +"'[28]Power West P&L'!$H$29" +"'[28]Power West P&L'!$I$29" +"'[28]Power West P&L'!$J$29" +"'[28]Power West P&L'!$K$29" +"+[28]WEST_DPR!CP72-[28]WEST_DPR!CP68" +"'[29]Power West P&L'!K29+D29-K29" +"'[29]Power West P&L'!F29+D29-F29" +"+[28]WEST_DPR!$G105-[28]WEST_DPR!$G113" +"[28]WEST_DPR!CP104-[28]WEST_DPR!CP112" +"[28]WEST_DPR!CP103-[28]WEST_DPR!CP111" +"[28]WEST_DPR!CP102-[28]WEST_DPR!CP110" +"'[28]Power West P&L'!D29" +"'[27]Power West P&L'!H29+D30+I30-K30" +"'[27]Power West P&L'!I29+E30-L30" +"SUM(M19:M26)" +"M32-K32-11044" +"[25]WEST_DPR!AT103-[25]WEST_DPR!AT111" +"[25]WEST_DPR!AT102-[25]WEST_DPR!AT110" +"[25]WEST_DPR!AT101-[25]WEST_DPR!AT109" +"G33" +"'[28]Power West P&L'!$K$34" +"M32+M18" +"[25]WEST_DPR!CU103-[25]WEST_DPR!CU111+R33" +"[25]WEST_DPR!CU102-[25]WEST_DPR!CU110+S33" +"[25]WEST_DPR!CU101-[25]WEST_DPR!CU109+T33" +"'[28]Power West P&L'!D38" +"'[28]Power West P&L'!$K$39" +"SUM(T36:T42)" +"C87" +"SUM(C70:C74)" +"PrReportDate" +"WORKDAY(A2, 1, Holidays)" +"WORKDAY(B7, 1, Holidays)" +"B7" +"#REF!" +"VLOOKUP(B$8,#REF!,4)" +"AVERAGE(B9:B9)" +"VLOOKUP(B$8,#REF!,3)" +"VLOOKUP(B$8,#REF!,5)" +"VLOOKUP(B$8,#REF!,9)" +"VLOOKUP(B$8,#REF!,6)" +"VLOOKUP(B$8,#REF!,2)" +"VLOOKUP(B$8,#REF!,7)" +"IF(ISNUMBER(VLOOKUP(B$8,#REF!,18,FALSE)),VLOOKUP(B$8,#REF!,18,FALSE),0)" +"AVERAGE(B18:N18)" +"IF(ISNUMBER(VLOOKUP(AG$8,#REF!,18,FALSE)),VLOOKUP(AG$8,#REF!,18,FALSE),"""")" +"B9-B47" +"'Power Price PRINT'!A46" +"+'[2]W. VaR & Peak Pos By Trader'!$C4" +"+'[2]W. VaR & Peak Pos By Trader'!$E$5" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$N$5" +"+'[2]W. VaR & Peak Pos By Trader'!$D$6" +"+'[2]W. VaR & Peak Pos By Trader'!$E$6" +"+'[2]W. VaR & Peak Pos By Trader'!L6" +"+'[2]W. VaR & Peak Pos By Trader'!$C$33" +"+'[2]W. VaR & Peak Pos By Trader'!$D$33" +"+'[2]W. VaR & Peak Pos By Trader'!$E$33" +"+'[2]W. VaR & Peak Pos By Trader'!L33" +"+'[2]W. VaR & Peak Pos By Trader'!$C$34" +"+'[2]W. VaR & Peak Pos By Trader'!$D$34" +"+'[2]W. VaR & Peak Pos By Trader'!$E$34" +"+'[2]W. VaR & Peak Pos By Trader'!$C$35" +"+'[2]W. VaR & Peak Pos By Trader'!$D$35" +"+'[2]W. VaR & Peak Pos By Trader'!$E$35" +"+'[2]W. VaR & Peak Pos By Trader'!$C$36" +"+'[2]W. VaR & Peak Pos By Trader'!$D$36" +"+'[2]W. VaR & Peak Pos By Trader'!$E$36" +"+'[2]W. VaR & Peak Pos By Trader'!$C$38" +"+'[2]W. VaR & Peak Pos By Trader'!$C$39" +"+'[2]W. VaR & Peak Pos By Trader'!$D$39" +"+'[2]W. VaR & Peak Pos By Trader'!$E$39" +"+'[2]W. VaR & Peak Pos By Trader'!L39" +"+'[2]W. VaR & Peak Pos By Trader'!$C$40" +"+'[2]W. VaR & Peak Pos By Trader'!$D$40" +"+'[2]W. VaR & Peak Pos By Trader'!$E$40" +"+'[2]W. VaR & Peak Pos By Trader'!$C$41" +"+'[2]W. VaR & Peak Pos By Trader'!$D$41" +"+'[2]W. VaR & Peak Pos By Trader'!$E$41" +"+'[2]W. VaR & Peak Pos By Trader'!$C$46" +"+'[2]W. VaR & Peak Pos By Trader'!L46" +"+'[2]W. VaR & Peak Pos By Trader'!$C$47" +"+'[2]W. VaR & Peak Pos By Trader'!$D$49" +"+'[2]W. VaR & Peak Pos By Trader'!$E$49" +"SUM(D6:D15)" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$33" +"+'[2]W. VaR & Off-Peak Pos By Trader'!L33" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$34" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$35" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$36" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$37" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$38" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$39" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$40" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$43" +"+'[2]W. VaR & Off-Peak Pos By Trader'!L43" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$45" +"+'[2]W. VaR & Off-Peak Pos By Trader'!L45" +"+J4" +"+N21" +"+D22+D6" +"+I6+I22" +"+'[2]W. VaR & Peak Pos By Trader'!C53" +"+'[2]W. VaR & Peak Pos By Trader'!L53" +"+'[2]W. VaR & Peak Pos By Trader'!$M$53" +"+'[2]W. VaR & Peak Pos By Trader'!$M$54" +"+'[2]W. VaR & Peak Pos By Trader'!$M$55" +"+'[2]W. VaR & Peak Pos By Trader'!$M$56" +"+'[2]W. VaR & Peak Pos By Trader'!$M$57:$M$57" +"+'[2]W. VaR & Peak Pos By Trader'!$M$58" +"+'[1]West Power Position'!A6" +"+'[1]W. Power Desk Daily Position'!A5" +"+'[1]W. Power Desk Daily Position'!C8" +"+'[1]W. Power Desk Daily Position'!AE8" +"+'[1]W. Power Desk Daily Position'!A9" +"+A7" +"+'[1]W. Power Desk Daily Position'!C9-'[1]W. Power Desk Daily Position'!C109" +"+'[1]W. Power Desk Daily Position'!AE9-'[1]W. Power Desk Daily Position'!AE109" +"+'[1]W. Power Desk Daily off peak'!A5" +"+'[1]W. Power Desk Daily off peak'!C8" +"+'[1]W. Power Desk Daily off peak'!AI8" +"+'[1]W. Power Desk Daily off peak'!A9" +"+A29" +"+'[1]W. Power Desk Daily off peak'!C9-'[1]W. Power Desk Daily off peak'!C109" +"+'[1]W. Power Desk Daily off peak'!AI9-'[1]W. Power Desk Daily off peak'!AI109" +"+'[1]West Power Position'!A6" +"+'[1]West Power Position'!C8" +"+'[1]West Power Position'!H8" +"+'[1]West Power Position'!C9-'[1]West Power Position'!C109" +"+'[1]West Power Position'!H9-'[1]West Power Position'!H109" +"+'[1]Power Off-Peak Positions'!C8" +"+'[1]Power Off-Peak Positions'!A9" +"+'[1]Power Off-Peak Positions'!C9-'[1]Power Off-Peak Positions'!C109" +"+'[1]Power Off-Peak Positions'!F9-'[1]Power Off-Peak Positions'!F109" +"+A27" +"+C6" +"+B7+B17" +"+'[2]Position Change'!$A$4" +"+'[2]Position Change'!$A$5" +"+'[2]Position Change'!C6" +"+'[2]Position Change'!A7" +"PrReportDate" +"WORKDAY(A2, 1, Holidays)" +"WORKDAY(B7, 1, Holidays)" +"B7" +"#REF!" +"VLOOKUP(B$8,#REF!,4)" +"AVERAGE(B9:B9)" +"VLOOKUP(B$8,#REF!,3)" +"VLOOKUP(B$8,#REF!,5)" +"VLOOKUP(B$8,#REF!,9)" +"VLOOKUP(B$8,#REF!,6)" +"VLOOKUP(B$8,#REF!,2)" +"VLOOKUP(B$8,#REF!,7)" +"IF(ISNUMBER(VLOOKUP(B$8,#REF!,18,FALSE)),VLOOKUP(B$8,#REF!,18,FALSE),0)" +"AVERAGE(B18:M18)" +"IF(ISNUMBER(VLOOKUP(AG$8,#REF!,18,FALSE)),VLOOKUP(AG$8,#REF!,18,FALSE),"""")" +"B9-B47" +"'Power Price PRINT'!A46" +"+'[2]W. VaR & Peak Pos By Trader'!$C4" +"+'[2]W. VaR & Peak Pos By Trader'!$E$5" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$N$5" +"+'[2]W. VaR & Peak Pos By Trader'!$D$6" +"+'[2]W. VaR & Peak Pos By Trader'!$E$6" +"+'[2]W. VaR & Peak Pos By Trader'!L6" +"+'[2]W. VaR & Peak Pos By Trader'!$C$33" +"+'[2]W. VaR & Peak Pos By Trader'!$D$33" +"+'[2]W. VaR & Peak Pos By Trader'!$E$33" +"+'[2]W. VaR & Peak Pos By Trader'!L33" +"+'[2]W. VaR & Peak Pos By Trader'!$C$34" +"+'[2]W. VaR & Peak Pos By Trader'!$D$34" +"+'[2]W. VaR & Peak Pos By Trader'!$E$34" +"+'[2]W. VaR & Peak Pos By Trader'!$C$35" +"+'[2]W. VaR & Peak Pos By Trader'!$D$35" +"+'[2]W. VaR & Peak Pos By Trader'!$E$35" +"+'[2]W. VaR & Peak Pos By Trader'!$C$36" +"+'[2]W. VaR & Peak Pos By Trader'!$D$36" +"+'[2]W. VaR & Peak Pos By Trader'!$E$36" +"+'[2]W. VaR & Peak Pos By Trader'!$C$38" +"+'[2]W. VaR & Peak Pos By Trader'!$C$39" +"+'[2]W. VaR & Peak Pos By Trader'!$D$39" +"+'[2]W. VaR & Peak Pos By Trader'!$E$39" +"+'[2]W. VaR & Peak Pos By Trader'!L39" +"+'[2]W. VaR & Peak Pos By Trader'!$C$40" +"+'[2]W. VaR & Peak Pos By Trader'!$D$40" +"+'[2]W. VaR & Peak Pos By Trader'!$E$40" +"+'[2]W. VaR & Peak Pos By Trader'!$C$41" +"+'[2]W. VaR & Peak Pos By Trader'!$D$41" +"+'[2]W. VaR & Peak Pos By Trader'!$E$41" +"+'[2]W. VaR & Peak Pos By Trader'!$C$46" +"+'[2]W. VaR & Peak Pos By Trader'!L46" +"+'[2]W. VaR & Peak Pos By Trader'!$C$47" +"+'[2]W. VaR & Peak Pos By Trader'!$D$49" +"+'[2]W. VaR & Peak Pos By Trader'!$E$49" +"SUM(D6:D15)" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$33" +"+'[2]W. VaR & Off-Peak Pos By Trader'!L33" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$34" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$35" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$36" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$37" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$38" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$39" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$40" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$43" +"+'[2]W. VaR & Off-Peak Pos By Trader'!L43" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$45" +"+'[2]W. VaR & Off-Peak Pos By Trader'!L45" +"+J4" +"+N21" +"+D22+D6" +"+I6+I22" +"+'[2]W. VaR & Peak Pos By Trader'!C53" +"+'[2]W. VaR & Peak Pos By Trader'!L53" +"+'[2]W. VaR & Peak Pos By Trader'!$M$53" +"+'[2]W. VaR & Peak Pos By Trader'!$M$54" +"+'[2]W. VaR & Peak Pos By Trader'!$M$55" +"+'[2]W. VaR & Peak Pos By Trader'!$M$56" +"+'[2]W. VaR & Peak Pos By Trader'!$M$57:$M$57" +"+'[2]W. VaR & Peak Pos By Trader'!$M$58" +"+'[1]West Power Position'!A6" +"+'[1]W. Power Desk Daily Position'!A5" +"+'[1]W. Power Desk Daily Position'!C8" +"+'[1]W. Power Desk Daily Position'!AE8" +"+'[1]W. Power Desk Daily Position'!A9" +"+A7" +"+'[1]W. Power Desk Daily Position'!C9-'[1]W. Power Desk Daily Position'!C109" +"+'[1]W. Power Desk Daily Position'!AE9-'[1]W. Power Desk Daily Position'!AE109" +"+'[1]W. Power Desk Daily off peak'!A5" +"+'[1]W. Power Desk Daily off peak'!C8" +"+'[1]W. Power Desk Daily off peak'!AI8" +"+'[1]W. Power Desk Daily off peak'!A9" +"+A29" +"+'[1]W. Power Desk Daily off peak'!C9-'[1]W. Power Desk Daily off peak'!C109" +"+'[1]W. Power Desk Daily off peak'!AI9-'[1]W. Power Desk Daily off peak'!AI109" +"+'[1]West Power Position'!A6" +"+'[1]West Power Position'!C8" +"+'[1]West Power Position'!H8" +"+'[1]West Power Position'!C9-'[1]West Power Position'!C109" +"+'[1]West Power Position'!H9-'[1]West Power Position'!H109" +"+'[1]Power Off-Peak Positions'!C8" +"+'[1]Power Off-Peak Positions'!A9" +"+'[1]Power Off-Peak Positions'!C9-'[1]Power Off-Peak Positions'!C109" +"+'[1]Power Off-Peak Positions'!F9-'[1]Power Off-Peak Positions'!F109" +"+A27" +"+C6" +"+B7+B17" +"+'[2]Position Change'!$A$4" +"+'[2]Position Change'!$A$5" +"+'[2]Position Change'!C6" +"+'[2]Position Change'!A7" +"#REF!" +"B3" +"[22]Report!$AZ$13" +"[3]Report!$AZ$13" +"[13]Report!$AZ$13" +"[4]Report!$AZ$13" +"[5]Report!$AZ$13" +"[6]Report!$AZ$13" +"[7]Report!$AZ$13" +"[15]Report!$AZ$13" +"[8]Report!$AZ$13" +"[21]Report!$AZ$13" +"[9]Report!$AZ$13" +"[10]Report!$AZ$13" +"[23]Report!$AZ$13" +"[11]Report!$AZ$13" +"[12]Report!$AZ$13" +"[18]Report!$AZ$13" +"[16]Report!$AZ$13" +"[19]Report!$AZ$13" +"[20]Report!$AZ$13" +"[17]Report!$AZ$13" +"[22]Report!$AZ$14" +"[3]Report!$AZ$14" +"[13]Report!$AZ$14" +"[4]Report!$AZ$14" +"[5]Report!$AZ$14" +"[6]Report!$AZ$14" +"[7]Report!$AZ$14" +"[15]Report!$AZ$14" +"[8]Report!$AZ$14" +"[21]Report!$AZ$14" +"[9]Report!$AZ$14" +"[10]Report!$AZ$14" +"[23]Report!$AZ$14" +"[11]Report!$AZ$14" +"[12]Report!$AZ$14" +"[18]Report!$AZ$14" +"[16]Report!$AZ$14" +"[19]Report!$AZ$14" +"[20]Report!$AZ$14" +"[17]Report!$AZ$14" +"[22]Report!$AZ$15" +"[3]Report!$AZ$15" +"[13]Report!$AZ$15" +"[4]Report!$AZ$15" +"[5]Report!$AZ$15" +"[6]Report!$AZ$15" +"[7]Report!$AZ$15" +"[15]Report!$AZ$15" +"[8]Report!$AZ$15" +"[21]Report!$AZ$15" +"[9]Report!$AZ$15" +"[10]Report!$AZ$15" +"[23]Report!$AZ$15" +"[11]Report!$AZ$15" +"[12]Report!$AZ$15" +"[18]Report!$AZ$15" +"[16]Report!$AZ$15" +"[19]Report!$AZ$15" +"[20]Report!$AZ$15" +"[17]Report!$AZ$15" +"[22]Report!$AZ$19" +"[3]Report!$AZ$19" +"[13]Report!$AZ$19" +"[4]Report!$AZ$19" +"[5]Report!$AZ$19" +"[6]Report!$AZ$19" +"[7]Report!$AZ$19" +"[15]Report!$AZ$19" +"[8]Report!$AZ$19" +"[21]Report!$AZ$19" +"[9]Report!$AZ$19" +"[10]Report!$AZ$19" +"[23]Report!$AZ$19" +"[11]Report!$AZ$19" +"[12]Report!$AZ$19" +"[18]Report!$AZ$19" +"[16]Report!$AZ$19" +"[19]Report!$AZ$19" +"[20]Report!$AZ$19" +"[17]Report!$AZ$19" +"[22]Report!$AZ$20" +"[3]Report!$AZ$20" +"[13]Report!$AZ$20" +"[4]Report!$AZ$20" +"[5]Report!$AZ$20" +"[6]Report!$AZ$20" +"[7]Report!$AZ$20" +"[15]Report!$AZ$20" +"[8]Report!$AZ$20" +"[21]Report!$AZ$20" +"[9]Report!$AZ$20" +"[10]Report!$AZ$20" +"[23]Report!$AZ$20" +"[11]Report!$AZ$20" +"[12]Report!$AZ$20" +"[18]Report!$AZ$20" +"[16]Report!$AZ$20" +"[19]Report!$AZ$20" +"[20]Report!$AZ$20" +"[17]Report!$AZ$20" +"[22]Report!$AZ$21" +"[3]Report!$AZ$21" +"[13]Report!$AZ$21" +"[4]Report!$AZ$21" +"[5]Report!$AZ$21" +"[6]Report!$AZ$21" +"[7]Report!$AZ$21" +"[15]Report!$AZ$21" +"[8]Report!$AZ$21" +"[21]Report!$AZ$21" +"[9]Report!$AZ$21" +"[10]Report!$AZ$21" +"[23]Report!$AZ$21" +"[11]Report!$AZ$21" +"[12]Report!$AZ$21" +"[18]Report!$AZ$21" +"[16]Report!$AZ$21" +"[19]Report!$AZ$21" +"[20]Report!$AZ$21" +"[17]Report!$AZ$21" +"EOMONTH($B$3,-1)" +"[22]Report!$AZ$33" +"[3]Report!$AZ$33" +"[13]Report!$AZ$33" +"[4]Report!$AZ$33" +"[5]Report!$AZ$33" +"[6]Report!$AZ$33" +"[7]Report!$AZ$33" +"[15]Report!$AZ$33" +"[8]Report!$AZ$33" +"[21]Report!$AZ$33" +"[9]Report!$AZ$33" +"[10]Report!$AZ$33" +"[23]Report!$AZ$33" +"[11]Report!$AZ$33" +"[12]Report!$AZ$33" +"[18]Report!$AZ$33" +"[16]Report!$AZ$33" +"[19]Report!$AZ$33" +"[20]Report!$AZ$33" +"[17]Report!$AZ$33" +"[22]Report!$AZ$34" +"[3]Report!$AZ$34" +"[13]Report!$AZ$34" +"[4]Report!$AZ$34" +"[5]Report!$AZ$34" +"[6]Report!$AZ$34" +"[7]Report!$AZ$34" +"[15]Report!$AZ$34" +"[8]Report!$AZ$34" +"[21]Report!$AZ$34" +"[9]Report!$AZ$34" +"[10]Report!$AZ$34" +"[23]Report!$AZ$34" +"[11]Report!$AZ$34" +"[12]Report!$AZ$34" +"[18]Report!$AZ$34" +"[16]Report!$AZ$34" +"[19]Report!$AZ$34" +"[20]Report!$AZ$34" +"[17]Report!$AZ$34" +"[22]Report!$AZ$35" +"[3]Report!$AZ$35" +"[13]Report!$AZ$35" +"[4]Report!$AZ$35" +"[5]Report!$AZ$35" +"[6]Report!$AZ$35" +"[7]Report!$AZ$35" +"[15]Report!$AZ$35" +"[8]Report!$AZ$35" +"[21]Report!$AZ$35" +"[9]Report!$AZ$35" +"[10]Report!$AZ$35" +"[23]Report!$AZ$35" +"[11]Report!$AZ$35" +"[12]Report!$AZ$35" +"[18]Report!$AZ$35" +"[16]Report!$AZ$35" +"[19]Report!$AZ$35" +"[20]Report!$AZ$35" +"[17]Report!$AZ$35" +"[22]Report!$AZ$36" +"[3]Report!$AZ$36" +"[13]Report!$AZ$36" +"[4]Report!$AZ$36" +"[5]Report!$AZ$36" +"[6]Report!$AZ$36" +"[7]Report!$AZ$36" +"[15]Report!$AZ$36" +"[8]Report!$AZ$36" +"[21]Report!$AZ$36" +"[9]Report!$AZ$36" +"[10]Report!$AZ$36" +"[23]Report!$AZ$36" +"[11]Report!$AZ$36" +"[12]Report!$AZ$36" +"[18]Report!$AZ$36" +"[16]Report!$AZ$36" +"[19]Report!$AZ$36" +"[20]Report!$AZ$36" +"[17]Report!$AZ$36" +"B3" +"[22]Report!$AZ$39" +"[3]Report!$AZ$39" +"[13]Report!$AZ$39" +"[4]Report!$AZ$39" +"[5]Report!$AZ$39" +"[6]Report!$AZ$39" +"[7]Report!$AZ$39" +"[15]Report!$AZ$39" +"[8]Report!$AZ$39" +"[21]Report!$AZ$39" +"[9]Report!$AZ$39" +"[10]Report!$AZ$39" +"[23]Report!$AZ$39" +"[11]Report!$AZ$39" +"[12]Report!$AZ$39" +"[18]Report!$AZ$39" +"[16]Report!$AZ$39" +"[19]Report!$AZ$39" +"[20]Report!$AZ$39" +"[17]Report!$AZ$39" +"[22]Report!$AZ$41" +"[3]Report!$AZ$41" +"[13]Report!$AZ$41" +"[4]Report!$AZ$41" +"[5]Report!$AZ$41" +"[6]Report!$AZ$41" +"[7]Report!$AZ$41" +"[15]Report!$AZ$41" +"[8]Report!$AZ$41" +"[21]Report!$AZ$41" +"[9]Report!$AZ$41" +"[10]Report!$AZ$41" +"[23]Report!$AZ$41" +"[11]Report!$AZ$41" +"[12]Report!$AZ$41" +"[18]Report!$AZ$41" +"[16]Report!$AZ$41" +"[19]Report!$AZ$41" +"[20]Report!$AZ$41" +"[17]Report!$AZ$41" +"[22]Report!$AZ$42" +"[3]Report!$AZ$42" +"[13]Report!$AZ$42" +"[4]Report!$AZ$42" +"[5]Report!$AZ$42" +"[6]Report!$AZ$42" +"[7]Report!$AZ$42" +"[15]Report!$AZ$42" +"[8]Report!$AZ$42" +"[21]Report!$AZ$42" +"[9]Report!$AZ$42" +"[10]Report!$AZ$42" +"[23]Report!$AZ$42" +"[11]Report!$AZ$42" +"[12]Report!$AZ$42" +"[18]Report!$AZ$42" +"[16]Report!$AZ$42" +"[19]Report!$AZ$42" +"[20]Report!$AZ$42" +"[17]Report!$AZ$42" +"[22]Report!$AZ$43" +"[3]Report!$AZ$43" +"[13]Report!$AZ$43" +"[4]Report!$AZ$43" +"[5]Report!$AZ$43" +"[6]Report!$AZ$43" +"[7]Report!$AZ$43" +"[15]Report!$AZ$43" +"[8]Report!$AZ$43" +"[21]Report!$AZ$43" +"[9]Report!$AZ$43" +"[10]Report!$AZ$43" +"[23]Report!$AZ$43" +"[11]Report!$AZ$43" +"[12]Report!$AZ$43" +"[18]Report!$AZ$43" +"[16]Report!$AZ$43" +"[19]Report!$AZ$43" +"[20]Report!$AZ$43" +"[17]Report!$AZ$43" +"[22]Report!$AZ$44" +"[3]Report!$AZ$44" +"[13]Report!$AZ$44" +"[4]Report!$AZ$44" +"[5]Report!$AZ$44" +"[6]Report!$AZ$44" +"[7]Report!$AZ$44" +"[15]Report!$AZ$44" +"[8]Report!$AZ$44" +"[21]Report!$AZ$44" +"[9]Report!$AZ$44" +"[10]Report!$AZ$44" +"[23]Report!$AZ$44" +"[11]Report!$AZ$44" +"[12]Report!$AZ$44" +"[18]Report!$AZ$44" +"[16]Report!$AZ$44" +"[19]Report!$AZ$44" +"[20]Report!$AZ$44" +"[17]Report!$AZ$44" +"[22]Report!$AZ$45" +"[3]Report!$AZ$45" +"[13]Report!$AZ$45" +"[4]Report!$AZ$45" +"[5]Report!$AZ$45" +"[6]Report!$AZ$45" +"[7]Report!$AZ$45" +"[15]Report!$AZ$45" +"[8]Report!$AZ$45" +"[21]Report!$AZ$45" +"[9]Report!$AZ$45" +"[10]Report!$AZ$45" +"[23]Report!$AZ$45" +"[11]Report!$AZ$45" +"[12]Report!$AZ$45" +"[18]Report!$AZ$45" +"[16]Report!$AZ$45" +"[19]Report!$AZ$45" +"[20]Report!$AZ$45" +"[17]Report!$AZ$45" +"[22]Report!$AZ$46" +"[3]Report!$AZ$46" +"[13]Report!$AZ$46" +"[4]Report!$AZ$46" +"[5]Report!$AZ$46" +"[6]Report!$AZ$46" +"[7]Report!$AZ$46" +"[15]Report!$AZ$46" +"[8]Report!$AZ$46" +"[21]Report!$AZ$46" +"[9]Report!$AZ$46" +"[10]Report!$AZ$46" +"[23]Report!$AZ$46" +"[11]Report!$AZ$46" +"[12]Report!$AZ$46" +"[18]Report!$AZ$46" +"[16]Report!$AZ$46" +"[19]Report!$AZ$46" +"[20]Report!$AZ$46" +"[17]Report!$AZ$46" +"[22]Report!$AZ$47" +"[3]Report!$AZ$47" +"[13]Report!$AZ$47" +"[4]Report!$AZ$47" +"[5]Report!$AZ$47" +"[6]Report!$AZ$47" +"[7]Report!$AZ$47" +"[15]Report!$AZ$47" +"[8]Report!$AZ$47" +"[21]Report!$AZ$47" +"[9]Report!$AZ$47" +"[10]Report!$AZ$47" +"[23]Report!$AZ$47" +"[11]Report!$AZ$47" +"[12]Report!$AZ$47" +"[18]Report!$AZ$47" +"[16]Report!$AZ$47" +"[19]Report!$AZ$47" +"[20]Report!$AZ$47" +"[17]Report!$AZ$47" +"[22]Report!$AZ$48" +"[3]Report!$AZ$48" +"[13]Report!$AZ$48" +"[4]Report!$AZ$48" +"[5]Report!$AZ$48" +"[6]Report!$AZ$48" +"[7]Report!$AZ$48" +"[15]Report!$AZ$48" +"[8]Report!$AZ$48" +"[21]Report!$AZ$48" +"[9]Report!$AZ$48" +"[10]Report!$AZ$48" +"[23]Report!$AZ$48" +"[11]Report!$AZ$48" +"[12]Report!$AZ$48" +"[18]Report!$AZ$48" +"[16]Report!$AZ$48" +"[19]Report!$AZ$48" +"[20]Report!$AZ$48" +"[17]Report!$AZ$48" +"[22]Report!$AZ$49" +"[3]Report!$AZ$49" +"[13]Report!$AZ$49" +"[4]Report!$AZ$49" +"[5]Report!$AZ$49" +"[6]Report!$AZ$49" +"[7]Report!$AZ$49" +"[15]Report!$AZ$49" +"[8]Report!$AZ$49" +"[21]Report!$AZ$49" +"[9]Report!$AZ$49" +"[10]Report!$AZ$49" +"[23]Report!$AZ$49" +"[11]Report!$AZ$49" +"[12]Report!$AZ$49" +"[18]Report!$AZ$49" +"[16]Report!$AZ$49" +"[19]Report!$AZ$49" +"[20]Report!$AZ$49" +"[17]Report!$AZ$49" +"[22]Report!$AZ$50" +"[3]Report!$AZ$50" +"[13]Report!$AZ$50" +"[4]Report!$AZ$50" +"[5]Report!$AZ$50" +"[6]Report!$AZ$50" +"[7]Report!$AZ$50" +"[15]Report!$AZ$50" +"[8]Report!$AZ$50" +"[21]Report!$AZ$50" +"[9]Report!$AZ$50" +"[10]Report!$AZ$50" +"[23]Report!$AZ$50" +"[11]Report!$AZ$50" +"[12]Report!$AZ$50" +"[18]Report!$AZ$50" +"[16]Report!$AZ$50" +"[19]Report!$AZ$50" +"[20]Report!$AZ$50" +"[17]Report!$AZ$50" +"[22]Report!$AZ$51" +"[3]Report!$AZ$51" +"[13]Report!$AZ$51" +"[4]Report!$AZ$51" +"[5]Report!$AZ$51" +"[6]Report!$AZ$51" +"[7]Report!$AZ$51" +"[15]Report!$AZ$51" +"[8]Report!$AZ$51" +"[21]Report!$AZ$51" +"[9]Report!$AZ$51" +"[10]Report!$AZ$51" +"[23]Report!$AZ$51" +"[11]Report!$AZ$51" +"[12]Report!$AZ$51" +"[18]Report!$AZ$51" +"[16]Report!$AZ$51" +"[19]Report!$AZ$51" +"[20]Report!$AZ$51" +"[17]Report!$AZ$51" +"[22]Report!$AZ$52" +"[3]Report!$AZ$52" +"[13]Report!$AZ$52" +"[4]Report!$AZ$52" +"[5]Report!$AZ$52" +"[6]Report!$AZ$52" +"[7]Report!$AZ$52" +"[15]Report!$AZ$52" +"[8]Report!$AZ$52" +"[21]Report!$AZ$52" +"[9]Report!$AZ$52" +"[10]Report!$AZ$52" +"[23]Report!$AZ$52" +"[11]Report!$AZ$52" +"[12]Report!$AZ$52" +"[18]Report!$AZ$52" +"[16]Report!$AZ$52" +"[19]Report!$AZ$52" +"[20]Report!$AZ$52" +"[17]Report!$AZ$52" +"[22]Report!$AZ$53" +"[3]Report!$AZ$53" +"[13]Report!$AZ$53" +"[4]Report!$AZ$53" +"[5]Report!$AZ$53" +"[6]Report!$AZ$53" +"[7]Report!$AZ$53" +"[15]Report!$AZ$53" +"[8]Report!$AZ$53" +"[21]Report!$AZ$53" +"[9]Report!$AZ$53" +"[10]Report!$AZ$53" +"[23]Report!$AZ$53" +"[11]Report!$AZ$53" +"[12]Report!$AZ$53" +"[18]Report!$AZ$53" +"[16]Report!$AZ$53" +"[19]Report!$AZ$53" +"[20]Report!$AZ$53" +"[17]Report!$AZ$53" +"[22]Report!$AZ$54" +"[3]Report!$AZ$54" +"[13]Report!$AZ$54" +"[4]Report!$AZ$54" +"[5]Report!$AZ$54" +"[6]Report!$AZ$54" +"[7]Report!$AZ$54" +"[15]Report!$AZ$54" +"[8]Report!$AZ$54" +"[21]Report!$AZ$54" +"[9]Report!$AZ$54" +"[10]Report!$AZ$54" +"[23]Report!$AZ$54" +"[11]Report!$AZ$54" +"[12]Report!$AZ$54" +"[18]Report!$AZ$54" +"[16]Report!$AZ$54" +"[19]Report!$AZ$54" +"[20]Report!$AZ$54" +"[17]Report!$AZ$54" +"[22]Report!$AZ$55" +"[3]Report!$AZ$55" +"[13]Report!$AZ$55" +"[4]Report!$AZ$55" +"[5]Report!$AZ$55" +"[6]Report!$AZ$55" +"[7]Report!$AZ$55" +"[15]Report!$AZ$55" +"[8]Report!$AZ$55" +"[21]Report!$AZ$55" +"[9]Report!$AZ$55" +"[10]Report!$AZ$55" +"[23]Report!$AZ$55" +"[11]Report!$AZ$55" +"[12]Report!$AZ$55" +"[18]Report!$AZ$55" +"[16]Report!$AZ$55" +"[19]Report!$AZ$55" +"[20]Report!$AZ$55" +"[17]Report!$AZ$55" +"[22]Report!$AZ$56" +"[3]Report!$AZ$56" +"[13]Report!$AZ$56" +"[4]Report!$AZ$56" +"[5]Report!$AZ$56" +"[6]Report!$AZ$56" +"[7]Report!$AZ$56" +"[15]Report!$AZ$56" +"[8]Report!$AZ$56" +"[21]Report!$AZ$56" +"[9]Report!$AZ$56" +"[10]Report!$AZ$56" +"[23]Report!$AZ$56" +"[11]Report!$AZ$56" +"[12]Report!$AZ$56" +"[18]Report!$AZ$56" +"[16]Report!$AZ$56" +"[19]Report!$AZ$56" +"[20]Report!$AZ$56" +"[17]Report!$AZ$56" +"[22]Report!$AZ$57" +"[3]Report!$AZ$57" +"[13]Report!$AZ$57" +"[4]Report!$AZ$57" +"[5]Report!$AZ$57" +"[6]Report!$AZ$57" +"[7]Report!$AZ$57" +"[15]Report!$AZ$57" +"[8]Report!$AZ$57" +"[21]Report!$AZ$57" +"[9]Report!$AZ$57" +"[10]Report!$AZ$57" +"[23]Report!$AZ$57" +"[11]Report!$AZ$57" +"[12]Report!$AZ$57" +"[18]Report!$AZ$57" +"[16]Report!$AZ$57" +"[19]Report!$AZ$57" +"[20]Report!$AZ$57" +"[17]Report!$AZ$57" +"B3" +"[22]Report!$AZ$60" +"[3]Report!$AZ$60" +"[13]Report!$AZ$60" +"[4]Report!$AZ$60" +"[5]Report!$AZ$60" +"[6]Report!$AZ$60" +"[7]Report!$AZ$60" +"[15]Report!$AZ$60" +"[8]Report!$AZ$60" +"[21]Report!$AZ$60" +"[9]Report!$AZ$60" +"[10]Report!$AZ$60" +"[23]Report!$AZ$60" +"[11]Report!$AZ$60" +"[12]Report!$AZ$60" +"[18]Report!$AZ$60" +"[16]Report!$AZ$60" +"[19]Report!$AZ$60" +"[20]Report!$AZ$60" +"[17]Report!$AZ$60" +"[22]Report!$AZ$61" +"[3]Report!$AZ$61" +"[13]Report!$AZ$61" +"[4]Report!$AZ$61" +"[5]Report!$AZ$61" +"[6]Report!$AZ$61" +"[7]Report!$AZ$61" +"[15]Report!$AZ$61" +"[8]Report!$AZ$61" +"[21]Report!$AZ$61" +"[9]Report!$AZ$61" +"[10]Report!$AZ$61" +"[23]Report!$AZ$61" +"[11]Report!$AZ$61" +"[12]Report!$AZ$61" +"[18]Report!$AZ$61" +"[16]Report!$AZ$61" +"[19]Report!$AZ$61" +"[20]Report!$AZ$61" +"[17]Report!$AZ$61" +"[22]Report!$AZ$62" +"[3]Report!$AZ$62" +"[13]Report!$AZ$62" +"[4]Report!$AZ$62" +"[5]Report!$AZ$62" +"[6]Report!$AZ$62" +"[7]Report!$AZ$62" +"[15]Report!$AZ$62" +"[8]Report!$AZ$62" +"[21]Report!$AZ$62" +"[9]Report!$AZ$62" +"[10]Report!$AZ$62" +"[23]Report!$AZ$62" +"[11]Report!$AZ$62" +"[12]Report!$AZ$62" +"[18]Report!$AZ$62" +"[16]Report!$AZ$62" +"[19]Report!$AZ$62" +"[20]Report!$AZ$62" +"[17]Report!$AZ$62" +"[22]Report!$AZ$64" +"[3]Report!$AZ$64" +"[13]Report!$AZ$64" +"[4]Report!$AZ$64" +"[5]Report!$AZ$64" +"[6]Report!$AZ$64" +"[7]Report!$AZ$64" +"[15]Report!$AZ$64" +"[8]Report!$AZ$64" +"[21]Report!$AZ$64" +"[9]Report!$AZ$64" +"[10]Report!$AZ$64" +"[23]Report!$AZ$64" +"[11]Report!$AZ$64" +"[12]Report!$AZ$64" +"[18]Report!$AZ$64" +"[16]Report!$AZ$64" +"[19]Report!$AZ$64" +"[20]Report!$AZ$64" +"[17]Report!$AZ$64" +"[22]Report!$AZ$65" +"[3]Report!$AZ$65" +"[13]Report!$AZ$65" +"[4]Report!$AZ$65" +"[5]Report!$AZ$65" +"[6]Report!$AZ$65" +"[7]Report!$AZ$65" +"[15]Report!$AZ$65" +"[8]Report!$AZ$65" +"[21]Report!$AZ$65" +"[9]Report!$AZ$65" +"[10]Report!$AZ$65" +"[23]Report!$AZ$65" +"[11]Report!$AZ$65" +"[12]Report!$AZ$65" +"[18]Report!$AZ$65" +"[16]Report!$AZ$65" +"[19]Report!$AZ$65" +"[20]Report!$AZ$65" +"[17]Report!$AZ$65" +"[22]Report!$AZ$66" +"[3]Report!$AZ$66" +"[13]Report!$AZ$66" +"[4]Report!$AZ$66" +"[5]Report!$AZ$66" +"[6]Report!$AZ$66" +"[7]Report!$AZ$66" +"[15]Report!$AZ$66" +"[8]Report!$AZ$66" +"[21]Report!$AZ$66" +"[9]Report!$AZ$66" +"[10]Report!$AZ$66" +"[23]Report!$AZ$66" +"[11]Report!$AZ$66" +"[12]Report!$AZ$66" +"[18]Report!$AZ$66" +"[16]Report!$AZ$66" +"[19]Report!$AZ$66" +"[20]Report!$AZ$66" +"[17]Report!$AZ$66" +"[22]Report!$AZ$67" +"[3]Report!$AZ$67" +"[13]Report!$AZ$67" +"[4]Report!$AZ$67" +"[5]Report!$AZ$67" +"[6]Report!$AZ$67" +"[7]Report!$AZ$67" +"[15]Report!$AZ$67" +"[8]Report!$AZ$67" +"[21]Report!$AZ$67" +"[9]Report!$AZ$67" +"[10]Report!$AZ$67" +"[23]Report!$AZ$67" +"[11]Report!$AZ$67" +"[12]Report!$AZ$67" +"[18]Report!$AZ$67" +"[16]Report!$AZ$67" +"[19]Report!$AZ$67" +"[20]Report!$AZ$67" +"[17]Report!$AZ$67" +"[22]Report!$AZ$70" +"[3]Report!$AZ$70" +"[13]Report!$AZ$70" +"[4]Report!$AZ$70" +"[5]Report!$AZ$70" +"[6]Report!$AZ$70" +"[7]Report!$AZ$70" +"[15]Report!$AZ$70" +"[8]Report!$AZ$70" +"[21]Report!$AZ$70" +"[9]Report!$AZ$70" +"[10]Report!$AZ$70" +"[23]Report!$AZ$70" +"[11]Report!$AZ$70" +"[12]Report!$AZ$70" +"[18]Report!$AZ$70" +"[16]Report!$AZ$70" +"[19]Report!$AZ$70" +"[20]Report!$AZ$70" +"[17]Report!$AZ$70" +"B3" +"[22]Report!$AZ$73" +"[3]Report!$AZ$73" +"[13]Report!$AZ$73" +"[4]Report!$AZ$73" +"[5]Report!$AZ$73" +"[6]Report!$AZ$73" +"[7]Report!$AZ$73" +"[15]Report!$AZ$73" +"[8]Report!$AZ$73" +"[21]Report!$AZ$73" +"[9]Report!$AZ$73" +"[10]Report!$AZ$73" +"[23]Report!$AZ$73" +"[11]Report!$AZ$73" +"[12]Report!$AZ$73" +"[18]Report!$AZ$73" +"[16]Report!$AZ$73" +"[19]Report!$AZ$73" +"[20]Report!$AZ$73" +"[17]Report!$AZ$73" +"[22]Report!$AZ$74" +"[3]Report!$AZ$74" +"[13]Report!$AZ$74" +"[4]Report!$AZ$74" +"[5]Report!$AZ$74" +"[6]Report!$AZ$74" +"[7]Report!$AZ$74" +"[15]Report!$AZ$74" +"[8]Report!$AZ$74" +"[21]Report!$AZ$74" +"[9]Report!$AZ$74" +"[10]Report!$AZ$74" +"[23]Report!$AZ$74" +"[11]Report!$AZ$74" +"[12]Report!$AZ$74" +"[18]Report!$AZ$74" +"[16]Report!$AZ$74" +"[19]Report!$AZ$74" +"[20]Report!$AZ$74" +"[17]Report!$AZ$74" +"[22]Report!$AZ$75" +"[3]Report!$AZ$75" +"[13]Report!$AZ$75" +"[4]Report!$AZ$75" +"[5]Report!$AZ$75" +"[6]Report!$AZ$75" +"[7]Report!$AZ$75" +"[15]Report!$AZ$75" +"[8]Report!$AZ$75" +"[21]Report!$AZ$75" +"[9]Report!$AZ$75" +"[10]Report!$AZ$75" +"[23]Report!$AZ$75" +"[11]Report!$AZ$75" +"[12]Report!$AZ$75" +"[18]Report!$AZ$75" +"[16]Report!$AZ$75" +"[19]Report!$AZ$75" +"[20]Report!$AZ$75" +"[17]Report!$AZ$75" +"[22]Report!$AZ$76" +"[3]Report!$AZ$76" +"[13]Report!$AZ$76" +"[4]Report!$AZ$76" +"[5]Report!$AZ$76" +"[6]Report!$AZ$76" +"[7]Report!$AZ$76" +"[15]Report!$AZ$76" +"[8]Report!$AZ$76" +"[21]Report!$AZ$76" +"[9]Report!$AZ$76" +"[10]Report!$AZ$76" +"[23]Report!$AZ$76" +"[11]Report!$AZ$76" +"[12]Report!$AZ$76" +"[18]Report!$AZ$76" +"[16]Report!$AZ$76" +"[19]Report!$AZ$76" +"[20]Report!$AZ$76" +"[17]Report!$AZ$76" +"[22]Report!$AZ$77" +"[3]Report!$AZ$77" +"[13]Report!$AZ$77" +"[4]Report!$AZ$77" +"[5]Report!$AZ$77" +"[6]Report!$AZ$77" +"[7]Report!$AZ$77" +"[15]Report!$AZ$77" +"[8]Report!$AZ$77" +"[21]Report!$AZ$77" +"[9]Report!$AZ$77" +"[10]Report!$AZ$77" +"[23]Report!$AZ$77" +"[11]Report!$AZ$77" +"[12]Report!$AZ$77" +"[18]Report!$AZ$77" +"[16]Report!$AZ$77" +"[19]Report!$AZ$77" +"[20]Report!$AZ$77" +"[17]Report!$AZ$77" +"[22]Report!$AZ$80" +"[3]Report!$AZ$80" +"[13]Report!$AZ$80" +"[4]Report!$AZ$80" +"[5]Report!$AZ$80" +"[6]Report!$AZ$80" +"[7]Report!$AZ$80" +"[15]Report!$AZ$80" +"[8]Report!$AZ$80" +"[21]Report!$AZ$80" +"[9]Report!$AZ$80" +"[10]Report!$AZ$80" +"[23]Report!$AZ$80" +"[11]Report!$AZ$80" +"[12]Report!$AZ$80" +"[18]Report!$AZ$80" +"[16]Report!$AZ$80" +"[19]Report!$AZ$80" +"[20]Report!$AZ$80" +"[17]Report!$AZ$80" +"[22]Report!$AZ$82" +"[3]Report!$AZ$82" +"[13]Report!$AZ$82" +"[4]Report!$AZ$82" +"[5]Report!$AZ$82" +"[6]Report!$AZ$82" +"[7]Report!$AZ$82" +"[15]Report!$AZ$82" +"[8]Report!$AZ$82" +"[21]Report!$AZ$82" +"[9]Report!$AZ$82" +"[10]Report!$AZ$82" +"[23]Report!$AZ$82" +"[11]Report!$AZ$82" +"[12]Report!$AZ$82" +"[18]Report!$AZ$82" +"[16]Report!$AZ$82" +"[19]Report!$AZ$82" +"[20]Report!$AZ$82" +"[17]Report!$AZ$82" +"[22]Report!$AZ$83" +"[3]Report!$AZ$83" +"[13]Report!$AZ$83" +"[4]Report!$AZ$83" +"[5]Report!$AZ$83" +"[6]Report!$AZ$83" +"[7]Report!$AZ$83" +"[15]Report!$AZ$83" +"[8]Report!$AZ$83" +"[21]Report!$AZ$83" +"[9]Report!$AZ$83" +"[10]Report!$AZ$83" +"[23]Report!$AZ$83" +"[11]Report!$AZ$83" +"[12]Report!$AZ$83" +"[18]Report!$AZ$83" +"[16]Report!$AZ$83" +"[19]Report!$AZ$83" +"[20]Report!$AZ$83" +"[17]Report!$AZ$83" +"[22]Report!$AZ$84" +"[3]Report!$AZ$84" +"[13]Report!$AZ$84" +"[4]Report!$AZ$84" +"[5]Report!$AZ$84" +"[6]Report!$AZ$84" +"[7]Report!$AZ$84" +"[15]Report!$AZ$84" +"[8]Report!$AZ$84" +"[21]Report!$AZ$84" +"[9]Report!$AZ$84" +"[10]Report!$AZ$84" +"[23]Report!$AZ$84" +"[11]Report!$AZ$84" +"[12]Report!$AZ$84" +"[18]Report!$AZ$84" +"[16]Report!$AZ$84" +"[19]Report!$AZ$84" +"[20]Report!$AZ$84" +"[17]Report!$AZ$84" +"[22]Report!$AZ$85" +"[3]Report!$AZ$85" +"[13]Report!$AZ$85" +"[4]Report!$AZ$85" +"[5]Report!$AZ$85" +"[6]Report!$AZ$85" +"[7]Report!$AZ$85" +"[15]Report!$AZ$85" +"[8]Report!$AZ$85" +"[21]Report!$AZ$85" +"[9]Report!$AZ$85" +"[10]Report!$AZ$85" +"[23]Report!$AZ$85" +"[11]Report!$AZ$85" +"[12]Report!$AZ$85" +"[18]Report!$AZ$85" +"[16]Report!$AZ$85" +"[19]Report!$AZ$85" +"[20]Report!$AZ$85" +"[17]Report!$AZ$85" +"[22]Report!$AZ$86" +"[3]Report!$AZ$86" +"[13]Report!$AZ$86" +"[4]Report!$AZ$86" +"[5]Report!$AZ$86" +"[6]Report!$AZ$86" +"[7]Report!$AZ$86" +"[15]Report!$AZ$86" +"[8]Report!$AZ$86" +"[21]Report!$AZ$86" +"[9]Report!$AZ$86" +"[10]Report!$AZ$86" +"[23]Report!$AZ$86" +"[11]Report!$AZ$86" +"[12]Report!$AZ$86" +"[18]Report!$AZ$86" +"[16]Report!$AZ$86" +"[19]Report!$AZ$86" +"[20]Report!$AZ$86" +"[17]Report!$AZ$86" +"[22]Report!$AZ$87" +"[3]Report!$AZ$87" +"[13]Report!$AZ$87" +"[4]Report!$AZ$87" +"[5]Report!$AZ$87" +"[6]Report!$AZ$87" +"[7]Report!$AZ$87" +"[15]Report!$AZ$87" +"[8]Report!$AZ$87" +"[21]Report!$AZ$87" +"[9]Report!$AZ$87" +"[10]Report!$AZ$87" +"[23]Report!$AZ$87" +"[11]Report!$AZ$87" +"[12]Report!$AZ$87" +"[18]Report!$AZ$87" +"[16]Report!$AZ$87" +"[19]Report!$AZ$87" +"[20]Report!$AZ$87" +"[17]Report!$AZ$87" +"[22]Report!$AZ$88" +"[3]Report!$AZ$88" +"[13]Report!$AZ$88" +"[4]Report!$AZ$88" +"[5]Report!$AZ$88" +"[6]Report!$AZ$88" +"[7]Report!$AZ$88" +"[15]Report!$AZ$88" +"[8]Report!$AZ$88" +"[21]Report!$AZ$88" +"[9]Report!$AZ$88" +"[10]Report!$AZ$88" +"[23]Report!$AZ$88" +"[11]Report!$AZ$88" +"[12]Report!$AZ$88" +"[18]Report!$AZ$88" +"[16]Report!$AZ$88" +"[19]Report!$AZ$88" +"[20]Report!$AZ$88" +"[17]Report!$AZ$88" +"[22]Report!$AZ$89" +"[3]Report!$AZ$89" +"[13]Report!$AZ$89" +"[4]Report!$AZ$89" +"[5]Report!$AZ$89" +"[6]Report!$AZ$89" +"[7]Report!$AZ$89" +"[15]Report!$AZ$89" +"[8]Report!$AZ$89" +"[21]Report!$AZ$89" +"[9]Report!$AZ$89" +"[10]Report!$AZ$89" +"[23]Report!$AZ$89" +"[11]Report!$AZ$89" +"[12]Report!$AZ$89" +"[18]Report!$AZ$89" +"[16]Report!$AZ$89" +"[19]Report!$AZ$89" +"[20]Report!$AZ$89" +"[17]Report!$AZ$89" +"[22]Report!$AZ$90" +"[3]Report!$AZ$90" +"[13]Report!$AZ$90" +"[4]Report!$AZ$90" +"[5]Report!$AZ$90" +"[6]Report!$AZ$90" +"[7]Report!$AZ$90" +"[15]Report!$AZ$90" +"[8]Report!$AZ$90" +"[21]Report!$AZ$90" +"[9]Report!$AZ$90" +"[10]Report!$AZ$90" +"[23]Report!$AZ$90" +"[11]Report!$AZ$90" +"[12]Report!$AZ$90" +"[18]Report!$AZ$90" +"[16]Report!$AZ$90" +"[19]Report!$AZ$90" +"[20]Report!$AZ$90" +"[17]Report!$AZ$90" +"[22]Report!$AZ$91" +"[3]Report!$AZ$91" +"[13]Report!$AZ$91" +"[4]Report!$AZ$91" +"[5]Report!$AZ$91" +"[6]Report!$AZ$91" +"[7]Report!$AZ$91" +"[15]Report!$AZ$91" +"[8]Report!$AZ$91" +"[21]Report!$AZ$91" +"[9]Report!$AZ$91" +"[10]Report!$AZ$91" +"[23]Report!$AZ$91" +"[11]Report!$AZ$91" +"[12]Report!$AZ$91" +"[18]Report!$AZ$91" +"[16]Report!$AZ$91" +"[19]Report!$AZ$91" +"[20]Report!$AZ$91" +"[17]Report!$AZ$91" +"[22]Report!$AZ$92" +"[3]Report!$AZ$92" +"[13]Report!$AZ$92" +"[4]Report!$AZ$92" +"[5]Report!$AZ$92" +"[6]Report!$AZ$92" +"[7]Report!$AZ$92" +"[15]Report!$AZ$92" +"[8]Report!$AZ$92" +"[21]Report!$AZ$92" +"[9]Report!$AZ$92" +"[10]Report!$AZ$92" +"[23]Report!$AZ$92" +"[11]Report!$AZ$92" +"[12]Report!$AZ$92" +"[18]Report!$AZ$92" +"[16]Report!$AZ$92" +"[19]Report!$AZ$92" +"[20]Report!$AZ$92" +"[17]Report!$AZ$92" +"[22]Report!$AZ$93" +"[3]Report!$AZ$93" +"[13]Report!$AZ$93" +"[4]Report!$AZ$93" +"[5]Report!$AZ$93" +"[6]Report!$AZ$93" +"[7]Report!$AZ$93" +"[15]Report!$AZ$93" +"[8]Report!$AZ$93" +"[21]Report!$AZ$93" +"[9]Report!$AZ$93" +"[10]Report!$AZ$93" +"[23]Report!$AZ$93" +"[11]Report!$AZ$93" +"[12]Report!$AZ$93" +"[18]Report!$AZ$93" +"[16]Report!$AZ$93" +"[19]Report!$AZ$93" +"[20]Report!$AZ$93" +"[17]Report!$AZ$93" +"[22]Report!$AZ$94" +"[3]Report!$AZ$94" +"[13]Report!$AZ$94" +"[4]Report!$AZ$94" +"[5]Report!$AZ$94" +"[6]Report!$AZ$94" +"[7]Report!$AZ$94" +"[15]Report!$AZ$94" +"[8]Report!$AZ$94" +"[21]Report!$AZ$94" +"[9]Report!$AZ$94" +"[10]Report!$AZ$94" +"[23]Report!$AZ$94" +"[11]Report!$AZ$94" +"[12]Report!$AZ$94" +"[18]Report!$AZ$94" +"[16]Report!$AZ$94" +"[19]Report!$AZ$94" +"[20]Report!$AZ$94" +"[17]Report!$AZ$94" +"[22]Report!$AZ$95" +"[3]Report!$AZ$95" +"[13]Report!$AZ$95" +"[4]Report!$AZ$95" +"[5]Report!$AZ$95" +"[6]Report!$AZ$95" +"[7]Report!$AZ$95" +"[15]Report!$AZ$95" +"[8]Report!$AZ$95" +"[21]Report!$AZ$95" +"[9]Report!$AZ$95" +"[10]Report!$AZ$95" +"[23]Report!$AZ$95" +"[11]Report!$AZ$95" +"[12]Report!$AZ$95" +"[18]Report!$AZ$95" +"[16]Report!$AZ$95" +"[19]Report!$AZ$95" +"[20]Report!$AZ$95" +"[17]Report!$AZ$95" +"[22]Report!$AZ$96" +"[3]Report!$AZ$96" +"[13]Report!$AZ$96" +"[4]Report!$AZ$96" +"[5]Report!$AZ$96" +"[6]Report!$AZ$96" +"[7]Report!$AZ$96" +"[15]Report!$AZ$96" +"[8]Report!$AZ$96" +"[21]Report!$AZ$96" +"[9]Report!$AZ$96" +"[10]Report!$AZ$96" +"[23]Report!$AZ$96" +"[11]Report!$AZ$96" +"[12]Report!$AZ$96" +"[18]Report!$AZ$96" +"[16]Report!$AZ$96" +"[19]Report!$AZ$96" +"[20]Report!$AZ$96" +"[17]Report!$AZ$96" +"[22]Report!$AZ$97" +"[3]Report!$AZ$97" +"[13]Report!$AZ$97" +"[4]Report!$AZ$97" +"[5]Report!$AZ$97" +"[6]Report!$AZ$97" +"[7]Report!$AZ$97" +"[15]Report!$AZ$97" +"[8]Report!$AZ$97" +"[21]Report!$AZ$97" +"[9]Report!$AZ$97" +"[10]Report!$AZ$97" +"[23]Report!$AZ$97" +"[11]Report!$AZ$97" +"[12]Report!$AZ$97" +"[18]Report!$AZ$97" +"[16]Report!$AZ$97" +"[19]Report!$AZ$97" +"[20]Report!$AZ$97" +"[17]Report!$AZ$97" +"((B70-B67)+B77)+(B67-(SUM(B64:B66)))" +"+#REF!" +"'[2]REGION (1)'!E78" +"'[2]Region (1A)'!E77" +"'[2]REGION (2)'!G78" +"'[2]REGION (3A)'!G78" +"'[2]Region (3)'!E76" +"'[2]REGION (4)'!E77" +"'[2]Region (4A)'!G78" +"'[2]REGION (5)'!E77" +"'[2]REGION (6)'!E77" +"'[2]REGION (7)'!G77" +"'[2]REGION (8)'!G78" +"SUM(E9:Y9)" +"'[2]GAS-Price'!E76" +"'[2]Hedge-Basis'!E76" +"SUM(AC9:AG9)" +"AI9+AA9" +"+AS9-(AM9/1000)" +"'[2]Region (3)'!E80" +"'[2]Hedge-Basis'!E80" +"[2]SO2!E85" +"SUM(E12:E22)" +"'[2]Region (4A)'!G92" +"SUM(AC12:AC21)" +"'[2]REGION (1)'!E93" +"'[2]Region (1A)'!E92" +"'[2]REGION (2)'!G93" +"'[2]REGION (3A)'!G93" +"'[2]REGION (4)'!E92" +"'[2]REGION (5)'!E92" +"'[2]REGION (6)'!E92" +"'[2]REGION (7)'!G92" +"'[2]REGION (8)'!G93" +"'[2]GAS-Price'!E90" +"'[2]Hedge-Basis'!E92" +"E9+E24+E25+E26+E27+E28" +"E26" +"SUM(E31:E32)" +"SUM(AC31:AC32)" +"B3" +"'[2]REGION (1)'!E39" +"'[2]Region (1A)'!E38" +"'[2]REGION (2)'!G39" +"'[2]REGION (3A)'!G39" +"'[2]Region (3)'!E38" +"'[2]REGION (4)'!E38" +"'[2]Region (4A)'!G39" +"'[2]REGION (5)'!E38" +"'[2]REGION (6)'!E38" +"'[2]REGION (7)'!G38" +"'[2]REGION (8)'!G39" +"'[2]GAS-Price'!E38" +"'[2]Hedge-Basis'!E38" +"[2]SO2!E40" +"'[2]Region (4A)'!G53" +"'[2]REGION (1)'!E54" +"'[2]Region (1A)'!E53" +"'[2]REGION (2)'!G54" +"'[2]REGION (3A)'!G54" +"'[2]Region (3)'!E53" +"'[2]REGION (4)'!E53" +"'[2]REGION (5)'!E53" +"'[2]REGION (6)'!E53" +"'[2]REGION (7)'!G53" +"'[2]REGION (8)'!G54" +"'[2]GAS-Price'!E52" +"'[2]Hedge-Basis'!E53" +"'[2]Hedge-Basis'!E53" +"-4440-4400-4400-4400-4400-8898.5-4400-4440-4440-4440-8880-4440-4440" +"B3" +"'[2]REGION (1)'!E61" +"'[2]Region (1A)'!E60" +"'[2]REGION (2)'!G61" +"'[2]REGION (3A)'!G61" +"'[2]Region (3)'!E60" +"'[2]REGION (4)'!E60" +"'[2]Region (4A)'!G61" +"'[2]REGION (5)'!E60" +"'[2]REGION (6)'!E60" +"'[2]REGION (7)'!G60" +"'[2]REGION (8)'!G61" +"'[2]GAS-Price'!E59" +"'[2]Hedge-Basis'!E60" +"[2]SO2!E64" +"'[2]REGION (7)'!E62" +"SUM(E67:E70)" +"B3" +"[2]SO2!E74" +"'[2]REGION (1)'!E71" +"'[2]Region (1A)'!E70" +"'[2]REGION (2)'!G71" +"'[2]REGION (3A)'!G71" +"'[2]Region (3)'!E70" +"'[2]REGION (4)'!E70" +"'[2]Region (4A)'!G71" +"'[2]REGION (5)'!E70" +"'[2]REGION (6)'!E70" +"'[2]REGION (7)'!G70" +"'[2]REGION (8)'!G71" +"'[2]GAS-Price'!E69" +"'[2]Hedge-Basis'!E70" +"B3" +"'[2]REGION (1)'!E9" +"'[2]Region (1A)'!E9" +"'[2]REGION (2)'!G10" +"'[2]REGION (3A)'!G10" +"'[2]Region (3)'!E9" +"'[2]REGION (4)'!E9" +"'[2]Region (4A)'!G10" +"'[2]REGION (5)'!E9" +"'[2]REGION (6)'!E9" +"'[2]REGION (7)'!G9" +"'[2]REGION (8)'!G10" +"'[2]GAS-Price'!E9" +"'[2]Hedge-Basis'!E9" +"[2]SO2!E8" +"[2]SO2!E11" +"'[28]Power-Summary'!B3" +"IF([25]WEST_DPR!C5,[25]WEST_DPR!A5,[25]WEST_DPR!A6)" +"'[28]Power West P&L'!$K$7" +"'[28]Power West P&L'!D8" +"'[28]Power West P&L'!$K$8" +"+[25]WEST_DPR!BB71-[25]WEST_DPR!BB67" +"M8-K8+37229*0" +"'[27]Power West P&L'!J8+D8-K8" +"'[27]Power West P&L'!F8+D8-F8" +"[25]WEST_DPR!BB103-[25]WEST_DPR!BB111" +"[25]WEST_DPR!BB102-[25]WEST_DPR!BB110" +"[25]WEST_DPR!BB101-[25]WEST_DPR!BB109" +"'[28]Power West P&L'!$K$9" +"+[25]WEST_DPR!BJ71-[25]WEST_DPR!BJ67" +"M9-K9+450636" +"[25]WEST_DPR!BJ103-[25]WEST_DPR!BJ111" +"[25]WEST_DPR!BJ102-[25]WEST_DPR!BJ110" +"[25]WEST_DPR!BJ101-[25]WEST_DPR!BJ109" +"'[28]Power West P&L'!$K$10" +"+[25]WEST_DPR!BR71-[25]WEST_DPR!BR67" +"M10-K10" +"[25]WEST_DPR!BR103-[25]WEST_DPR!BR111" +"[25]WEST_DPR!BR102-[25]WEST_DPR!BR110" +"[25]WEST_DPR!BR101-[25]WEST_DPR!BR109" +"'[28]Power West P&L'!$K$11" +"+[25]WEST_DPR!BZ71-[25]WEST_DPR!BZ67" +"M11-K11-98453" +"[25]WEST_DPR!BZ103-[25]WEST_DPR!BZ111" +"[25]WEST_DPR!BZ102-[25]WEST_DPR!BZ110" +"[25]WEST_DPR!BZ101-[25]WEST_DPR!BZ109" +"+[25]WEST_DPR!CD71-[25]WEST_DPR!CD67" +"M12-K12+118805" +"[25]WEST_DPR!CD103-[25]WEST_DPR!CD111" +"[25]WEST_DPR!CD102-[25]WEST_DPR!CD110" +"[25]WEST_DPR!CD101-[25]WEST_DPR!CD109" +"+[25]WEST_DPR!CB71-[25]WEST_DPR!CB67" +"[25]WEST_DPR!CB103-[25]WEST_DPR!CB111" +"[25]WEST_DPR!CB102-[25]WEST_DPR!CB110" +"[25]WEST_DPR!CB101-[25]WEST_DPR!CB109" +"'[27]Power West P&L'!H14+D14+I14-K14" +"'[27]Power West P&L'!I14+E14-L14" +"SUM(M8:M13)" +"M18-K18+508218-37230" +"[25]WEST_DPR!CS103-[25]WEST_DPR!CS111" +"[25]WEST_DPR!CS102-[25]WEST_DPR!CS110" +"[25]WEST_DPR!CS101-[25]WEST_DPR!CS109" +"'[28]Power West P&L'!$K$19" +"[25]WEST_DPR!E71-[25]WEST_DPR!E67" +"M19-K19-8810" +"[25]WEST_DPR!E103-[25]WEST_DPR!E111" +"[25]WEST_DPR!E102-[25]WEST_DPR!E110" +"[25]WEST_DPR!E101-[25]WEST_DPR!E109" +"'[28]Power West P&L'!$K$20" +"+[25]WEST_DPR!P71-[25]WEST_DPR!P67" +"M20-K20-1218" +"[25]WEST_DPR!P103-[25]WEST_DPR!P111" +"[25]WEST_DPR!P102-[25]WEST_DPR!P110" +"[25]WEST_DPR!P101-[25]WEST_DPR!P109" +"'[28]Power West P&L'!$K$21" +"+[25]WEST_DPR!AF71-[25]WEST_DPR!AF67" +"[25]WEST_DPR!AF103-[25]WEST_DPR!AF111" +"[25]WEST_DPR!AF102-[25]WEST_DPR!AF110" +"[25]WEST_DPR!AF101-[25]WEST_DPR!AF109" +"+[25]WEST_DPR!AL71-[25]WEST_DPR!AL67" +"M22-K22-1016" +"[25]WEST_DPR!AL103-[25]WEST_DPR!AL111" +"[25]WEST_DPR!AL102-[25]WEST_DPR!AL110" +"[25]WEST_DPR!AL101-[25]WEST_DPR!AL109" +"+[25]WEST_DPR!X71-[25]WEST_DPR!X67" +"[25]WEST_DPR!X103-[25]WEST_DPR!X111" +"[25]WEST_DPR!X102-[25]WEST_DPR!X110" +"[25]WEST_DPR!X101-[25]WEST_DPR!X109" +"+[25]WEST_DPR!AN71-[25]WEST_DPR!AN67" +"[25]WEST_DPR!AN103-[25]WEST_DPR!AN111" +"[25]WEST_DPR!AN102-[25]WEST_DPR!AN110" +"[25]WEST_DPR!AN101-[25]WEST_DPR!AN109" +"+[25]WEST_DPR!AM71-[25]WEST_DPR!AM67" +"[25]WEST_DPR!AM101-[25]WEST_DPR!AM109" +"+[25]WEST_DPR!G71-[25]WEST_DPR!G67" +"[25]WEST_DPR!G103-[25]WEST_DPR!G111" +"[25]WEST_DPR!G102-[25]WEST_DPR!G110" +"[25]WEST_DPR!G101-[25]WEST_DPR!G109" +"'[28]Power West P&L'!$D$29" +"'[28]Power West P&L'!$E$29" +"'[28]Power West P&L'!$F$29" +"'[28]Power West P&L'!$G$29" +"'[28]Power West P&L'!$H$29" +"'[28]Power West P&L'!$I$29" +"'[28]Power West P&L'!$J$29" +"'[28]Power West P&L'!$K$29" +"+[28]WEST_DPR!CP72-[28]WEST_DPR!CP68" +"'[29]Power West P&L'!K29+D29-K29" +"'[29]Power West P&L'!F29+D29-F29" +"+[28]WEST_DPR!$G105-[28]WEST_DPR!$G113" +"[28]WEST_DPR!CP104-[28]WEST_DPR!CP112" +"[28]WEST_DPR!CP103-[28]WEST_DPR!CP111" +"[28]WEST_DPR!CP102-[28]WEST_DPR!CP110" +"'[28]Power West P&L'!D29" +"'[27]Power West P&L'!H29+D30+I30-K30" +"'[27]Power West P&L'!I29+E30-L30" +"SUM(M19:M26)" +"M32-K32-11044" +"[25]WEST_DPR!AT103-[25]WEST_DPR!AT111" +"[25]WEST_DPR!AT102-[25]WEST_DPR!AT110" +"[25]WEST_DPR!AT101-[25]WEST_DPR!AT109" +"G33" +"'[28]Power West P&L'!$K$34" +"M32+M18" +"[25]WEST_DPR!CU103-[25]WEST_DPR!CU111+R33" +"[25]WEST_DPR!CU102-[25]WEST_DPR!CU110+S33" +"[25]WEST_DPR!CU101-[25]WEST_DPR!CU109+T33" +"'[28]Power West P&L'!D38" +"'[28]Power West P&L'!$K$39" +"SUM(T36:T42)" +"C87" +"SUM(C70:C74)" +"SUM(D10+D17)" +"D3-D25" +"SUM(D10+D17)" +"D3-D25" +"+'[2]W. VaR & Peak Pos By Trader'!$C4" +"+'[2]W. VaR & Peak Pos By Trader'!$E$5" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$N$5" +"+'[2]W. VaR & Peak Pos By Trader'!$D$6" +"+'[2]W. VaR & Peak Pos By Trader'!$E$6" +"+'[2]W. VaR & Peak Pos By Trader'!L6" +"+'[2]W. VaR & Peak Pos By Trader'!$C$33" +"+'[2]W. VaR & Peak Pos By Trader'!$D$33" +"+'[2]W. VaR & Peak Pos By Trader'!$E$33" +"+'[2]W. VaR & Peak Pos By Trader'!L33" +"+'[2]W. VaR & Peak Pos By Trader'!$C$34" +"+'[2]W. VaR & Peak Pos By Trader'!$D$34" +"+'[2]W. VaR & Peak Pos By Trader'!$E$34" +"+'[2]W. VaR & Peak Pos By Trader'!$C$35" +"+'[2]W. VaR & Peak Pos By Trader'!$D$35" +"+'[2]W. VaR & Peak Pos By Trader'!$E$35" +"+'[2]W. VaR & Peak Pos By Trader'!$C$36" +"+'[2]W. VaR & Peak Pos By Trader'!$D$36" +"+'[2]W. VaR & Peak Pos By Trader'!$E$36" +"+'[2]W. VaR & Peak Pos By Trader'!$C$38" +"+'[2]W. VaR & Peak Pos By Trader'!$C$39" +"+'[2]W. VaR & Peak Pos By Trader'!$D$39" +"+'[2]W. VaR & Peak Pos By Trader'!$E$39" +"+'[2]W. VaR & Peak Pos By Trader'!L39" +"+'[2]W. VaR & Peak Pos By Trader'!$C$40" +"+'[2]W. VaR & Peak Pos By Trader'!$D$40" +"+'[2]W. VaR & Peak Pos By Trader'!$E$40" +"+'[2]W. VaR & Peak Pos By Trader'!$C$41" +"+'[2]W. VaR & Peak Pos By Trader'!$D$41" +"+'[2]W. VaR & Peak Pos By Trader'!$E$41" +"+'[2]W. VaR & Peak Pos By Trader'!$C$46" +"+'[2]W. VaR & Peak Pos By Trader'!L46" +"+'[2]W. VaR & Peak Pos By Trader'!$C$47" +"+'[2]W. VaR & Peak Pos By Trader'!$D$49" +"+'[2]W. VaR & Peak Pos By Trader'!$E$49" +"SUM(D6:D15)" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$33" +"+'[2]W. VaR & Off-Peak Pos By Trader'!L33" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$34" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$35" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$36" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$37" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$38" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$39" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$40" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$43" +"+'[2]W. VaR & Off-Peak Pos By Trader'!L43" +"+'[2]W. VaR & Off-Peak Pos By Trader'!$C$45" +"+'[2]W. VaR & Off-Peak Pos By Trader'!L45" +"+J4" +"+N21" +"+D22+D6" +"+I6+I22" +"+'[2]W. VaR & Peak Pos By Trader'!C53" +"+'[2]W. VaR & Peak Pos By Trader'!L53" +"+'[2]W. VaR & Peak Pos By Trader'!$M$53" +"+'[2]W. VaR & Peak Pos By Trader'!$M$54" +"+'[2]W. VaR & Peak Pos By Trader'!$M$55" +"+'[2]W. VaR & Peak Pos By Trader'!$M$56" +"+'[2]W. VaR & Peak Pos By Trader'!$M$57:$M$57" +"+'[2]W. VaR & Peak Pos By Trader'!$M$58" +"+'[1]West Power Position'!A6" +"+'[1]W. Power Desk Daily Position'!A5" +"+'[1]W. Power Desk Daily Position'!C8" +"+'[1]W. Power Desk Daily Position'!AE8" +"+'[1]W. Power Desk Daily Position'!A9" +"+A7" +"+'[1]W. Power Desk Daily Position'!C9-'[1]W. Power Desk Daily Position'!C109" +"+'[1]W. Power Desk Daily Position'!AE9-'[1]W. Power Desk Daily Position'!AE109" +"+'[1]W. Power Desk Daily off peak'!A5" +"+'[1]W. Power Desk Daily off peak'!C8" +"+'[1]W. Power Desk Daily off peak'!AI8" +"+'[1]W. Power Desk Daily off peak'!A9" +"+A29" +"+'[1]W. Power Desk Daily off peak'!C9-'[1]W. Power Desk Daily off peak'!C109" +"+'[1]W. Power Desk Daily off peak'!AI9-'[1]W. Power Desk Daily off peak'!AI109" +"+'[1]West Power Position'!A6" +"+'[1]West Power Position'!C8" +"+'[1]West Power Position'!H8" +"+'[1]West Power Position'!C9-'[1]West Power Position'!C109" +"+'[1]West Power Position'!H9-'[1]West Power Position'!H109" +"+'[1]Power Off-Peak Positions'!C8" +"+'[1]Power Off-Peak Positions'!A9" +"+'[1]Power Off-Peak Positions'!C9-'[1]Power Off-Peak Positions'!C109" +"+'[1]Power Off-Peak Positions'!F9-'[1]Power Off-Peak Positions'!F109" +"+A27" +"+C6" +"+B7+B17" +"+'[2]Position Change'!$A$4" +"+'[2]Position Change'!$A$5" +"+'[2]Position Change'!C6" +"+'[2]Position Change'!A7" +"#REF!" +"B3" +"[22]Report!$AZ$13" +"[3]Report!$AZ$13" +"[13]Report!$AZ$13" +"[4]Report!$AZ$13" +"[5]Report!$AZ$13" +"[6]Report!$AZ$13" +"[7]Report!$AZ$13" +"[15]Report!$AZ$13" +"[8]Report!$AZ$13" +"[21]Report!$AZ$13" +"[9]Report!$AZ$13" +"[10]Report!$AZ$13" +"[23]Report!$AZ$13" +"[11]Report!$AZ$13" +"[12]Report!$AZ$13" +"[18]Report!$AZ$13" +"[16]Report!$AZ$13" +"[19]Report!$AZ$13" +"[20]Report!$AZ$13" +"[17]Report!$AZ$13" +"[22]Report!$AZ$14" +"[3]Report!$AZ$14" +"[13]Report!$AZ$14" +"[4]Report!$AZ$14" +"[5]Report!$AZ$14" +"[6]Report!$AZ$14" +"[7]Report!$AZ$14" +"[15]Report!$AZ$14" +"[8]Report!$AZ$14" +"[21]Report!$AZ$14" +"[9]Report!$AZ$14" +"[10]Report!$AZ$14" +"[23]Report!$AZ$14" +"[11]Report!$AZ$14" +"[12]Report!$AZ$14" +"[18]Report!$AZ$14" +"[16]Report!$AZ$14" +"[19]Report!$AZ$14" +"[20]Report!$AZ$14" +"[17]Report!$AZ$14" +"[22]Report!$AZ$15" +"[3]Report!$AZ$15" +"[13]Report!$AZ$15" +"[4]Report!$AZ$15" +"[5]Report!$AZ$15" +"[6]Report!$AZ$15" +"[7]Report!$AZ$15" +"[15]Report!$AZ$15" +"[8]Report!$AZ$15" +"[21]Report!$AZ$15" +"[9]Report!$AZ$15" +"[10]Report!$AZ$15" +"[23]Report!$AZ$15" +"[11]Report!$AZ$15" +"[12]Report!$AZ$15" +"[18]Report!$AZ$15" +"[16]Report!$AZ$15" +"[19]Report!$AZ$15" +"[20]Report!$AZ$15" +"[17]Report!$AZ$15" +"[22]Report!$AZ$19" +"[3]Report!$AZ$19" +"[13]Report!$AZ$19" +"[4]Report!$AZ$19" +"[5]Report!$AZ$19" +"[6]Report!$AZ$19" +"[7]Report!$AZ$19" +"[15]Report!$AZ$19" +"[8]Report!$AZ$19" +"[21]Report!$AZ$19" +"[9]Report!$AZ$19" +"[10]Report!$AZ$19" +"[23]Report!$AZ$19" +"[11]Report!$AZ$19" +"[12]Report!$AZ$19" +"[18]Report!$AZ$19" +"[16]Report!$AZ$19" +"[19]Report!$AZ$19" +"[20]Report!$AZ$19" +"[17]Report!$AZ$19" +"[22]Report!$AZ$20" +"[3]Report!$AZ$20" +"[13]Report!$AZ$20" +"[4]Report!$AZ$20" +"[5]Report!$AZ$20" +"[6]Report!$AZ$20" +"[7]Report!$AZ$20" +"[15]Report!$AZ$20" +"[8]Report!$AZ$20" +"[21]Report!$AZ$20" +"[9]Report!$AZ$20" +"[10]Report!$AZ$20" +"[23]Report!$AZ$20" +"[11]Report!$AZ$20" +"[12]Report!$AZ$20" +"[18]Report!$AZ$20" +"[16]Report!$AZ$20" +"[19]Report!$AZ$20" +"[20]Report!$AZ$20" +"[17]Report!$AZ$20" +"[22]Report!$AZ$21" +"[3]Report!$AZ$21" +"[13]Report!$AZ$21" +"[4]Report!$AZ$21" +"[5]Report!$AZ$21" +"[6]Report!$AZ$21" +"[7]Report!$AZ$21" +"[15]Report!$AZ$21" +"[8]Report!$AZ$21" +"[21]Report!$AZ$21" +"[9]Report!$AZ$21" +"[10]Report!$AZ$21" +"[23]Report!$AZ$21" +"[11]Report!$AZ$21" +"[12]Report!$AZ$21" +"[18]Report!$AZ$21" +"[16]Report!$AZ$21" +"[19]Report!$AZ$21" +"[20]Report!$AZ$21" +"[17]Report!$AZ$21" +"EOMONTH($B$3,-1)" +"[22]Report!$AZ$33" +"[3]Report!$AZ$33" +"[13]Report!$AZ$33" +"[4]Report!$AZ$33" +"[5]Report!$AZ$33" +"[6]Report!$AZ$33" +"[7]Report!$AZ$33" +"[15]Report!$AZ$33" +"[8]Report!$AZ$33" +"[21]Report!$AZ$33" +"[9]Report!$AZ$33" +"[10]Report!$AZ$33" +"[23]Report!$AZ$33" +"[11]Report!$AZ$33" +"[12]Report!$AZ$33" +"[18]Report!$AZ$33" +"[16]Report!$AZ$33" +"[19]Report!$AZ$33" +"[20]Report!$AZ$33" +"[17]Report!$AZ$33" +"[22]Report!$AZ$34" +"[3]Report!$AZ$34" +"[13]Report!$AZ$34" +"[4]Report!$AZ$34" +"[5]Report!$AZ$34" +"[6]Report!$AZ$34" +"[7]Report!$AZ$34" +"[15]Report!$AZ$34" +"[8]Report!$AZ$34" +"[21]Report!$AZ$34" +"[9]Report!$AZ$34" +"[10]Report!$AZ$34" +"[23]Report!$AZ$34" +"[11]Report!$AZ$34" +"[12]Report!$AZ$34" +"[18]Report!$AZ$34" +"[16]Report!$AZ$34" +"[19]Report!$AZ$34" +"[20]Report!$AZ$34" +"[17]Report!$AZ$34" +"[22]Report!$AZ$35" +"[3]Report!$AZ$35" +"[13]Report!$AZ$35" +"[4]Report!$AZ$35" +"[5]Report!$AZ$35" +"[6]Report!$AZ$35" +"[7]Report!$AZ$35" +"[15]Report!$AZ$35" +"[8]Report!$AZ$35" +"[21]Report!$AZ$35" +"[9]Report!$AZ$35" +"[10]Report!$AZ$35" +"[23]Report!$AZ$35" +"[11]Report!$AZ$35" +"[12]Report!$AZ$35" +"[18]Report!$AZ$35" +"[16]Report!$AZ$35" +"[19]Report!$AZ$35" +"[20]Report!$AZ$35" +"[17]Report!$AZ$35" +"[22]Report!$AZ$36" +"[3]Report!$AZ$36" +"[13]Report!$AZ$36" +"[4]Report!$AZ$36" +"[5]Report!$AZ$36" +"[6]Report!$AZ$36" +"[7]Report!$AZ$36" +"[15]Report!$AZ$36" +"[8]Report!$AZ$36" +"[21]Report!$AZ$36" +"[9]Report!$AZ$36" +"[10]Report!$AZ$36" +"[23]Report!$AZ$36" +"[11]Report!$AZ$36" +"[12]Report!$AZ$36" +"[18]Report!$AZ$36" +"[16]Report!$AZ$36" +"[19]Report!$AZ$36" +"[20]Report!$AZ$36" +"[17]Report!$AZ$36" +"B3" +"[22]Report!$AZ$39" +"[3]Report!$AZ$39" +"[13]Report!$AZ$39" +"[4]Report!$AZ$39" +"[5]Report!$AZ$39" +"[6]Report!$AZ$39" +"[7]Report!$AZ$39" +"[15]Report!$AZ$39" +"[8]Report!$AZ$39" +"[21]Report!$AZ$39" +"[9]Report!$AZ$39" +"[10]Report!$AZ$39" +"[23]Report!$AZ$39" +"[11]Report!$AZ$39" +"[12]Report!$AZ$39" +"[18]Report!$AZ$39" +"[16]Report!$AZ$39" +"[19]Report!$AZ$39" +"[20]Report!$AZ$39" +"[17]Report!$AZ$39" +"[22]Report!$AZ$41" +"[3]Report!$AZ$41" +"[13]Report!$AZ$41" +"[4]Report!$AZ$41" +"[5]Report!$AZ$41" +"[6]Report!$AZ$41" +"[7]Report!$AZ$41" +"[15]Report!$AZ$41" +"[8]Report!$AZ$41" +"[21]Report!$AZ$41" +"[9]Report!$AZ$41" +"[10]Report!$AZ$41" +"[23]Report!$AZ$41" +"[11]Report!$AZ$41" +"[12]Report!$AZ$41" +"[18]Report!$AZ$41" +"[16]Report!$AZ$41" +"[19]Report!$AZ$41" +"[20]Report!$AZ$41" +"[17]Report!$AZ$41" +"[22]Report!$AZ$42" +"[3]Report!$AZ$42" +"[13]Report!$AZ$42" +"[4]Report!$AZ$42" +"[5]Report!$AZ$42" +"[6]Report!$AZ$42" +"[7]Report!$AZ$42" +"[15]Report!$AZ$42" +"[8]Report!$AZ$42" +"[21]Report!$AZ$42" +"[9]Report!$AZ$42" +"[10]Report!$AZ$42" +"[23]Report!$AZ$42" +"[11]Report!$AZ$42" +"[12]Report!$AZ$42" +"[18]Report!$AZ$42" +"[16]Report!$AZ$42" +"[19]Report!$AZ$42" +"[20]Report!$AZ$42" +"[17]Report!$AZ$42" +"[22]Report!$AZ$43" +"[3]Report!$AZ$43" +"[13]Report!$AZ$43" +"[4]Report!$AZ$43" +"[5]Report!$AZ$43" +"[6]Report!$AZ$43" +"[7]Report!$AZ$43" +"[15]Report!$AZ$43" +"[8]Report!$AZ$43" +"[21]Report!$AZ$43" +"[9]Report!$AZ$43" +"[10]Report!$AZ$43" +"[23]Report!$AZ$43" +"[11]Report!$AZ$43" +"[12]Report!$AZ$43" +"[18]Report!$AZ$43" +"[16]Report!$AZ$43" +"[19]Report!$AZ$43" +"[20]Report!$AZ$43" +"[17]Report!$AZ$43" +"[22]Report!$AZ$44" +"[3]Report!$AZ$44" +"[13]Report!$AZ$44" +"[4]Report!$AZ$44" +"[5]Report!$AZ$44" +"[6]Report!$AZ$44" +"[7]Report!$AZ$44" +"[15]Report!$AZ$44" +"[8]Report!$AZ$44" +"[21]Report!$AZ$44" +"[9]Report!$AZ$44" +"[10]Report!$AZ$44" +"[23]Report!$AZ$44" +"[11]Report!$AZ$44" +"[12]Report!$AZ$44" +"[18]Report!$AZ$44" +"[16]Report!$AZ$44" +"[19]Report!$AZ$44" +"[20]Report!$AZ$44" +"[17]Report!$AZ$44" +"[22]Report!$AZ$45" +"[3]Report!$AZ$45" +"[13]Report!$AZ$45" +"[4]Report!$AZ$45" +"[5]Report!$AZ$45" +"[6]Report!$AZ$45" +"[7]Report!$AZ$45" +"[15]Report!$AZ$45" +"[8]Report!$AZ$45" +"[21]Report!$AZ$45" +"[9]Report!$AZ$45" +"[10]Report!$AZ$45" +"[23]Report!$AZ$45" +"[11]Report!$AZ$45" +"[12]Report!$AZ$45" +"[18]Report!$AZ$45" +"[16]Report!$AZ$45" +"[19]Report!$AZ$45" +"[20]Report!$AZ$45" +"[17]Report!$AZ$45" +"[22]Report!$AZ$46" +"[3]Report!$AZ$46" +"[13]Report!$AZ$46" +"[4]Report!$AZ$46" +"[5]Report!$AZ$46" +"[6]Report!$AZ$46" +"[7]Report!$AZ$46" +"[15]Report!$AZ$46" +"[8]Report!$AZ$46" +"[21]Report!$AZ$46" +"[9]Report!$AZ$46" +"[10]Report!$AZ$46" +"[23]Report!$AZ$46" +"[11]Report!$AZ$46" +"[12]Report!$AZ$46" +"[18]Report!$AZ$46" +"[16]Report!$AZ$46" +"[19]Report!$AZ$46" +"[20]Report!$AZ$46" +"[17]Report!$AZ$46" +"[22]Report!$AZ$47" +"[3]Report!$AZ$47" +"[13]Report!$AZ$47" +"[4]Report!$AZ$47" +"[5]Report!$AZ$47" +"[6]Report!$AZ$47" +"[7]Report!$AZ$47" +"[15]Report!$AZ$47" +"[8]Report!$AZ$47" +"[21]Report!$AZ$47" +"[9]Report!$AZ$47" +"[10]Report!$AZ$47" +"[23]Report!$AZ$47" +"[11]Report!$AZ$47" +"[12]Report!$AZ$47" +"[18]Report!$AZ$47" +"[16]Report!$AZ$47" +"[19]Report!$AZ$47" +"[20]Report!$AZ$47" +"[17]Report!$AZ$47" +"[22]Report!$AZ$48" +"[3]Report!$AZ$48" +"[13]Report!$AZ$48" +"[4]Report!$AZ$48" +"[5]Report!$AZ$48" +"[6]Report!$AZ$48" +"[7]Report!$AZ$48" +"[15]Report!$AZ$48" +"[8]Report!$AZ$48" +"[21]Report!$AZ$48" +"[9]Report!$AZ$48" +"[10]Report!$AZ$48" +"[23]Report!$AZ$48" +"[11]Report!$AZ$48" +"[12]Report!$AZ$48" +"[18]Report!$AZ$48" +"[16]Report!$AZ$48" +"[19]Report!$AZ$48" +"[20]Report!$AZ$48" +"[17]Report!$AZ$48" +"[22]Report!$AZ$49" +"[3]Report!$AZ$49" +"[13]Report!$AZ$49" +"[4]Report!$AZ$49" +"[5]Report!$AZ$49" +"[6]Report!$AZ$49" +"[7]Report!$AZ$49" +"[15]Report!$AZ$49" +"[8]Report!$AZ$49" +"[21]Report!$AZ$49" +"[9]Report!$AZ$49" +"[10]Report!$AZ$49" +"[23]Report!$AZ$49" +"[11]Report!$AZ$49" +"[12]Report!$AZ$49" +"[18]Report!$AZ$49" +"[16]Report!$AZ$49" +"[19]Report!$AZ$49" +"[20]Report!$AZ$49" +"[17]Report!$AZ$49" +"[22]Report!$AZ$50" +"[3]Report!$AZ$50" +"[13]Report!$AZ$50" +"[4]Report!$AZ$50" +"[5]Report!$AZ$50" +"[6]Report!$AZ$50" +"[7]Report!$AZ$50" +"[15]Report!$AZ$50" +"[8]Report!$AZ$50" +"[21]Report!$AZ$50" +"[9]Report!$AZ$50" +"[10]Report!$AZ$50" +"[23]Report!$AZ$50" +"[11]Report!$AZ$50" +"[12]Report!$AZ$50" +"[18]Report!$AZ$50" +"[16]Report!$AZ$50" +"[19]Report!$AZ$50" +"[20]Report!$AZ$50" +"[17]Report!$AZ$50" +"[22]Report!$AZ$51" +"[3]Report!$AZ$51" +"[13]Report!$AZ$51" +"[4]Report!$AZ$51" +"[5]Report!$AZ$51" +"[6]Report!$AZ$51" +"[7]Report!$AZ$51" +"[15]Report!$AZ$51" +"[8]Report!$AZ$51" +"[21]Report!$AZ$51" +"[9]Report!$AZ$51" +"[10]Report!$AZ$51" +"[23]Report!$AZ$51" +"[11]Report!$AZ$51" +"[12]Report!$AZ$51" +"[18]Report!$AZ$51" +"[16]Report!$AZ$51" +"[19]Report!$AZ$51" +"[20]Report!$AZ$51" +"[17]Report!$AZ$51" +"[22]Report!$AZ$52" +"[3]Report!$AZ$52" +"[13]Report!$AZ$52" +"[4]Report!$AZ$52" +"[5]Report!$AZ$52" +"[6]Report!$AZ$52" +"[7]Report!$AZ$52" +"[15]Report!$AZ$52" +"[8]Report!$AZ$52" +"[21]Report!$AZ$52" +"[9]Report!$AZ$52" +"[10]Report!$AZ$52" +"[23]Report!$AZ$52" +"[11]Report!$AZ$52" +"[12]Report!$AZ$52" +"[18]Report!$AZ$52" +"[16]Report!$AZ$52" +"[19]Report!$AZ$52" +"[20]Report!$AZ$52" +"[17]Report!$AZ$52" +"[22]Report!$AZ$53" +"[3]Report!$AZ$53" +"[13]Report!$AZ$53" +"[4]Report!$AZ$53" +"[5]Report!$AZ$53" +"[6]Report!$AZ$53" +"[7]Report!$AZ$53" +"[15]Report!$AZ$53" +"[8]Report!$AZ$53" +"[21]Report!$AZ$53" +"[9]Report!$AZ$53" +"[10]Report!$AZ$53" +"[23]Report!$AZ$53" +"[11]Report!$AZ$53" +"[12]Report!$AZ$53" +"[18]Report!$AZ$53" +"[16]Report!$AZ$53" +"[19]Report!$AZ$53" +"[20]Report!$AZ$53" +"[17]Report!$AZ$53" +"[22]Report!$AZ$54" +"[3]Report!$AZ$54" +"[13]Report!$AZ$54" +"[4]Report!$AZ$54" +"[5]Report!$AZ$54" +"[6]Report!$AZ$54" +"[7]Report!$AZ$54" +"[15]Report!$AZ$54" +"[8]Report!$AZ$54" +"[21]Report!$AZ$54" +"[9]Report!$AZ$54" +"[10]Report!$AZ$54" +"[23]Report!$AZ$54" +"[11]Report!$AZ$54" +"[12]Report!$AZ$54" +"[18]Report!$AZ$54" +"[16]Report!$AZ$54" +"[19]Report!$AZ$54" +"[20]Report!$AZ$54" +"[17]Report!$AZ$54" +"[22]Report!$AZ$55" +"[3]Report!$AZ$55" +"[13]Report!$AZ$55" +"[4]Report!$AZ$55" +"[5]Report!$AZ$55" +"[6]Report!$AZ$55" +"[7]Report!$AZ$55" +"[15]Report!$AZ$55" +"[8]Report!$AZ$55" +"[21]Report!$AZ$55" +"[9]Report!$AZ$55" +"[10]Report!$AZ$55" +"[23]Report!$AZ$55" +"[11]Report!$AZ$55" +"[12]Report!$AZ$55" +"[18]Report!$AZ$55" +"[16]Report!$AZ$55" +"[19]Report!$AZ$55" +"[20]Report!$AZ$55" +"[17]Report!$AZ$55" +"[22]Report!$AZ$56" +"[3]Report!$AZ$56" +"[13]Report!$AZ$56" +"[4]Report!$AZ$56" +"[5]Report!$AZ$56" +"[6]Report!$AZ$56" +"[7]Report!$AZ$56" +"[15]Report!$AZ$56" +"[8]Report!$AZ$56" +"[21]Report!$AZ$56" +"[9]Report!$AZ$56" +"[10]Report!$AZ$56" +"[23]Report!$AZ$56" +"[11]Report!$AZ$56" +"[12]Report!$AZ$56" +"[18]Report!$AZ$56" +"[16]Report!$AZ$56" +"[19]Report!$AZ$56" +"[20]Report!$AZ$56" +"[17]Report!$AZ$56" +"[22]Report!$AZ$57" +"[3]Report!$AZ$57" +"[13]Report!$AZ$57" +"[4]Report!$AZ$57" +"[5]Report!$AZ$57" +"[6]Report!$AZ$57" +"[7]Report!$AZ$57" +"[15]Report!$AZ$57" +"[8]Report!$AZ$57" +"[21]Report!$AZ$57" +"[9]Report!$AZ$57" +"[10]Report!$AZ$57" +"[23]Report!$AZ$57" +"[11]Report!$AZ$57" +"[12]Report!$AZ$57" +"[18]Report!$AZ$57" +"[16]Report!$AZ$57" +"[19]Report!$AZ$57" +"[20]Report!$AZ$57" +"[17]Report!$AZ$57" +"B3" +"[22]Report!$AZ$60" +"[3]Report!$AZ$60" +"[13]Report!$AZ$60" +"[4]Report!$AZ$60" +"[5]Report!$AZ$60" +"[6]Report!$AZ$60" +"[7]Report!$AZ$60" +"[15]Report!$AZ$60" +"[8]Report!$AZ$60" +"[21]Report!$AZ$60" +"[9]Report!$AZ$60" +"[10]Report!$AZ$60" +"[23]Report!$AZ$60" +"[11]Report!$AZ$60" +"[12]Report!$AZ$60" +"[18]Report!$AZ$60" +"[16]Report!$AZ$60" +"[19]Report!$AZ$60" +"[20]Report!$AZ$60" +"[17]Report!$AZ$60" +"[22]Report!$AZ$61" +"[3]Report!$AZ$61" +"[13]Report!$AZ$61" +"[4]Report!$AZ$61" +"[5]Report!$AZ$61" +"[6]Report!$AZ$61" +"[7]Report!$AZ$61" +"[15]Report!$AZ$61" +"[8]Report!$AZ$61" +"[21]Report!$AZ$61" +"[9]Report!$AZ$61" +"[10]Report!$AZ$61" +"[23]Report!$AZ$61" +"[11]Report!$AZ$61" +"[12]Report!$AZ$61" +"[18]Report!$AZ$61" +"[16]Report!$AZ$61" +"[19]Report!$AZ$61" +"[20]Report!$AZ$61" +"[17]Report!$AZ$61" +"[22]Report!$AZ$62" +"[3]Report!$AZ$62" +"[13]Report!$AZ$62" +"[4]Report!$AZ$62" +"[5]Report!$AZ$62" +"[6]Report!$AZ$62" +"[7]Report!$AZ$62" +"[15]Report!$AZ$62" +"[8]Report!$AZ$62" +"[21]Report!$AZ$62" +"[9]Report!$AZ$62" +"[10]Report!$AZ$62" +"[23]Report!$AZ$62" +"[11]Report!$AZ$62" +"[12]Report!$AZ$62" +"[18]Report!$AZ$62" +"[16]Report!$AZ$62" +"[19]Report!$AZ$62" +"[20]Report!$AZ$62" +"[17]Report!$AZ$62" +"[22]Report!$AZ$64" +"[3]Report!$AZ$64" +"[13]Report!$AZ$64" +"[4]Report!$AZ$64" +"[5]Report!$AZ$64" +"[6]Report!$AZ$64" +"[7]Report!$AZ$64" +"[15]Report!$AZ$64" +"[8]Report!$AZ$64" +"[21]Report!$AZ$64" +"[9]Report!$AZ$64" +"[10]Report!$AZ$64" +"[23]Report!$AZ$64" +"[11]Report!$AZ$64" +"[12]Report!$AZ$64" +"[18]Report!$AZ$64" +"[16]Report!$AZ$64" +"[19]Report!$AZ$64" +"[20]Report!$AZ$64" +"[17]Report!$AZ$64" +"[22]Report!$AZ$65" +"[3]Report!$AZ$65" +"[13]Report!$AZ$65" +"[4]Report!$AZ$65" +"[5]Report!$AZ$65" +"[6]Report!$AZ$65" +"[7]Report!$AZ$65" +"[15]Report!$AZ$65" +"[8]Report!$AZ$65" +"[21]Report!$AZ$65" +"[9]Report!$AZ$65" +"[10]Report!$AZ$65" +"[23]Report!$AZ$65" +"[11]Report!$AZ$65" +"[12]Report!$AZ$65" +"[18]Report!$AZ$65" +"[16]Report!$AZ$65" +"[19]Report!$AZ$65" +"[20]Report!$AZ$65" +"[17]Report!$AZ$65" +"[22]Report!$AZ$66" +"[3]Report!$AZ$66" +"[13]Report!$AZ$66" +"[4]Report!$AZ$66" +"[5]Report!$AZ$66" +"[6]Report!$AZ$66" +"[7]Report!$AZ$66" +"[15]Report!$AZ$66" +"[8]Report!$AZ$66" +"[21]Report!$AZ$66" +"[9]Report!$AZ$66" +"[10]Report!$AZ$66" +"[23]Report!$AZ$66" +"[11]Report!$AZ$66" +"[12]Report!$AZ$66" +"[18]Report!$AZ$66" +"[16]Report!$AZ$66" +"[19]Report!$AZ$66" +"[20]Report!$AZ$66" +"[17]Report!$AZ$66" +"[22]Report!$AZ$67" +"[3]Report!$AZ$67" +"[13]Report!$AZ$67" +"[4]Report!$AZ$67" +"[5]Report!$AZ$67" +"[6]Report!$AZ$67" +"[7]Report!$AZ$67" +"[15]Report!$AZ$67" +"[8]Report!$AZ$67" +"[21]Report!$AZ$67" +"[9]Report!$AZ$67" +"[10]Report!$AZ$67" +"[23]Report!$AZ$67" +"[11]Report!$AZ$67" +"[12]Report!$AZ$67" +"[18]Report!$AZ$67" +"[16]Report!$AZ$67" +"[19]Report!$AZ$67" +"[20]Report!$AZ$67" +"[17]Report!$AZ$67" +"[22]Report!$AZ$70" +"[3]Report!$AZ$70" +"[13]Report!$AZ$70" +"[4]Report!$AZ$70" +"[5]Report!$AZ$70" +"[6]Report!$AZ$70" +"[7]Report!$AZ$70" +"[15]Report!$AZ$70" +"[8]Report!$AZ$70" +"[21]Report!$AZ$70" +"[9]Report!$AZ$70" +"[10]Report!$AZ$70" +"[23]Report!$AZ$70" +"[11]Report!$AZ$70" +"[12]Report!$AZ$70" +"[18]Report!$AZ$70" +"[16]Report!$AZ$70" +"[19]Report!$AZ$70" +"[20]Report!$AZ$70" +"[17]Report!$AZ$70" +"B3" +"[22]Report!$AZ$73" +"[3]Report!$AZ$73" +"[13]Report!$AZ$73" +"[4]Report!$AZ$73" +"[5]Report!$AZ$73" +"[6]Report!$AZ$73" +"[7]Report!$AZ$73" +"[15]Report!$AZ$73" +"[8]Report!$AZ$73" +"[21]Report!$AZ$73" +"[9]Report!$AZ$73" +"[10]Report!$AZ$73" +"[23]Report!$AZ$73" +"[11]Report!$AZ$73" +"[12]Report!$AZ$73" +"[18]Report!$AZ$73" +"[16]Report!$AZ$73" +"[19]Report!$AZ$73" +"[20]Report!$AZ$73" +"[17]Report!$AZ$73" +"[22]Report!$AZ$74" +"[3]Report!$AZ$74" +"[13]Report!$AZ$74" +"[4]Report!$AZ$74" +"[5]Report!$AZ$74" +"[6]Report!$AZ$74" +"[7]Report!$AZ$74" +"[15]Report!$AZ$74" +"[8]Report!$AZ$74" +"[21]Report!$AZ$74" +"[9]Report!$AZ$74" +"[10]Report!$AZ$74" +"[23]Report!$AZ$74" +"[11]Report!$AZ$74" +"[12]Report!$AZ$74" +"[18]Report!$AZ$74" +"[16]Report!$AZ$74" +"[19]Report!$AZ$74" +"[20]Report!$AZ$74" +"[17]Report!$AZ$74" +"[22]Report!$AZ$75" +"[3]Report!$AZ$75" +"[13]Report!$AZ$75" +"[4]Report!$AZ$75" +"[5]Report!$AZ$75" +"[6]Report!$AZ$75" +"[7]Report!$AZ$75" +"[15]Report!$AZ$75" +"[8]Report!$AZ$75" +"[21]Report!$AZ$75" +"[9]Report!$AZ$75" +"[10]Report!$AZ$75" +"[23]Report!$AZ$75" +"[11]Report!$AZ$75" +"[12]Report!$AZ$75" +"[18]Report!$AZ$75" +"[16]Report!$AZ$75" +"[19]Report!$AZ$75" +"[20]Report!$AZ$75" +"[17]Report!$AZ$75" +"[22]Report!$AZ$76" +"[3]Report!$AZ$76" +"[13]Report!$AZ$76" +"[4]Report!$AZ$76" +"[5]Report!$AZ$76" +"[6]Report!$AZ$76" +"[7]Report!$AZ$76" +"[15]Report!$AZ$76" +"[8]Report!$AZ$76" +"[21]Report!$AZ$76" +"[9]Report!$AZ$76" +"[10]Report!$AZ$76" +"[23]Report!$AZ$76" +"[11]Report!$AZ$76" +"[12]Report!$AZ$76" +"[18]Report!$AZ$76" +"[16]Report!$AZ$76" +"[19]Report!$AZ$76" +"[20]Report!$AZ$76" +"[17]Report!$AZ$76" +"[22]Report!$AZ$77" +"[3]Report!$AZ$77" +"[13]Report!$AZ$77" +"[4]Report!$AZ$77" +"[5]Report!$AZ$77" +"[6]Report!$AZ$77" +"[7]Report!$AZ$77" +"[15]Report!$AZ$77" +"[8]Report!$AZ$77" +"[21]Report!$AZ$77" +"[9]Report!$AZ$77" +"[10]Report!$AZ$77" +"[23]Report!$AZ$77" +"[11]Report!$AZ$77" +"[12]Report!$AZ$77" +"[18]Report!$AZ$77" +"[16]Report!$AZ$77" +"[19]Report!$AZ$77" +"[20]Report!$AZ$77" +"[17]Report!$AZ$77" +"[22]Report!$AZ$80" +"[3]Report!$AZ$80" +"[13]Report!$AZ$80" +"[4]Report!$AZ$80" +"[5]Report!$AZ$80" +"[6]Report!$AZ$80" +"[7]Report!$AZ$80" +"[15]Report!$AZ$80" +"[8]Report!$AZ$80" +"[21]Report!$AZ$80" +"[9]Report!$AZ$80" +"[10]Report!$AZ$80" +"[23]Report!$AZ$80" +"[11]Report!$AZ$80" +"[12]Report!$AZ$80" +"[18]Report!$AZ$80" +"[16]Report!$AZ$80" +"[19]Report!$AZ$80" +"[20]Report!$AZ$80" +"[17]Report!$AZ$80" +"[22]Report!$AZ$82" +"[3]Report!$AZ$82" +"[13]Report!$AZ$82" +"[4]Report!$AZ$82" +"[5]Report!$AZ$82" +"[6]Report!$AZ$82" +"[7]Report!$AZ$82" +"[15]Report!$AZ$82" +"[8]Report!$AZ$82" +"[21]Report!$AZ$82" +"[9]Report!$AZ$82" +"[10]Report!$AZ$82" +"[23]Report!$AZ$82" +"[11]Report!$AZ$82" +"[12]Report!$AZ$82" +"[18]Report!$AZ$82" +"[16]Report!$AZ$82" +"[19]Report!$AZ$82" +"[20]Report!$AZ$82" +"[17]Report!$AZ$82" +"[22]Report!$AZ$83" +"[3]Report!$AZ$83" +"[13]Report!$AZ$83" +"[4]Report!$AZ$83" +"[5]Report!$AZ$83" +"[6]Report!$AZ$83" +"[7]Report!$AZ$83" +"[15]Report!$AZ$83" +"[8]Report!$AZ$83" +"[21]Report!$AZ$83" +"[9]Report!$AZ$83" +"[10]Report!$AZ$83" +"[23]Report!$AZ$83" +"[11]Report!$AZ$83" +"[12]Report!$AZ$83" +"[18]Report!$AZ$83" +"[16]Report!$AZ$83" +"[19]Report!$AZ$83" +"[20]Report!$AZ$83" +"[17]Report!$AZ$83" +"[22]Report!$AZ$84" +"[3]Report!$AZ$84" +"[13]Report!$AZ$84" +"[4]Report!$AZ$84" +"[5]Report!$AZ$84" +"[6]Report!$AZ$84" +"[7]Report!$AZ$84" +"[15]Report!$AZ$84" +"[8]Report!$AZ$84" +"[21]Report!$AZ$84" +"[9]Report!$AZ$84" +"[10]Report!$AZ$84" +"[23]Report!$AZ$84" +"[11]Report!$AZ$84" +"[12]Report!$AZ$84" +"[18]Report!$AZ$84" +"[16]Report!$AZ$84" +"[19]Report!$AZ$84" +"[20]Report!$AZ$84" +"[17]Report!$AZ$84" +"[22]Report!$AZ$85" +"[3]Report!$AZ$85" +"[13]Report!$AZ$85" +"[4]Report!$AZ$85" +"[5]Report!$AZ$85" +"[6]Report!$AZ$85" +"[7]Report!$AZ$85" +"[15]Report!$AZ$85" +"[8]Report!$AZ$85" +"[21]Report!$AZ$85" +"[9]Report!$AZ$85" +"[10]Report!$AZ$85" +"[23]Report!$AZ$85" +"[11]Report!$AZ$85" +"[12]Report!$AZ$85" +"[18]Report!$AZ$85" +"[16]Report!$AZ$85" +"[19]Report!$AZ$85" +"[20]Report!$AZ$85" +"[17]Report!$AZ$85" +"[22]Report!$AZ$86" +"[3]Report!$AZ$86" +"[13]Report!$AZ$86" +"[4]Report!$AZ$86" +"[5]Report!$AZ$86" +"[6]Report!$AZ$86" +"[7]Report!$AZ$86" +"[15]Report!$AZ$86" +"[8]Report!$AZ$86" +"[21]Report!$AZ$86" +"[9]Report!$AZ$86" +"[10]Report!$AZ$86" +"[23]Report!$AZ$86" +"[11]Report!$AZ$86" +"[12]Report!$AZ$86" +"[18]Report!$AZ$86" +"[16]Report!$AZ$86" +"[19]Report!$AZ$86" +"[20]Report!$AZ$86" +"[17]Report!$AZ$86" +"[22]Report!$AZ$87" +"[3]Report!$AZ$87" +"[13]Report!$AZ$87" +"[4]Report!$AZ$87" +"[5]Report!$AZ$87" +"[6]Report!$AZ$87" +"[7]Report!$AZ$87" +"[15]Report!$AZ$87" +"[8]Report!$AZ$87" +"[21]Report!$AZ$87" +"[9]Report!$AZ$87" +"[10]Report!$AZ$87" +"[23]Report!$AZ$87" +"[11]Report!$AZ$87" +"[12]Report!$AZ$87" +"[18]Report!$AZ$87" +"[16]Report!$AZ$87" +"[19]Report!$AZ$87" +"[20]Report!$AZ$87" +"[17]Report!$AZ$87" +"[22]Report!$AZ$88" +"[3]Report!$AZ$88" +"[13]Report!$AZ$88" +"[4]Report!$AZ$88" +"[5]Report!$AZ$88" +"[6]Report!$AZ$88" +"[7]Report!$AZ$88" +"[15]Report!$AZ$88" +"[8]Report!$AZ$88" +"[21]Report!$AZ$88" +"[9]Report!$AZ$88" +"[10]Report!$AZ$88" +"[23]Report!$AZ$88" +"[11]Report!$AZ$88" +"[12]Report!$AZ$88" +"[18]Report!$AZ$88" +"[16]Report!$AZ$88" +"[19]Report!$AZ$88" +"[20]Report!$AZ$88" +"[17]Report!$AZ$88" +"[22]Report!$AZ$89" +"[3]Report!$AZ$89" +"[13]Report!$AZ$89" +"[4]Report!$AZ$89" +"[5]Report!$AZ$89" +"[6]Report!$AZ$89" +"[7]Report!$AZ$89" +"[15]Report!$AZ$89" +"[8]Report!$AZ$89" +"[21]Report!$AZ$89" +"[9]Report!$AZ$89" +"[10]Report!$AZ$89" +"[23]Report!$AZ$89" +"[11]Report!$AZ$89" +"[12]Report!$AZ$89" +"[18]Report!$AZ$89" +"[16]Report!$AZ$89" +"[19]Report!$AZ$89" +"[20]Report!$AZ$89" +"[17]Report!$AZ$89" +"[22]Report!$AZ$90" +"[3]Report!$AZ$90" +"[13]Report!$AZ$90" +"[4]Report!$AZ$90" +"[5]Report!$AZ$90" +"[6]Report!$AZ$90" +"[7]Report!$AZ$90" +"[15]Report!$AZ$90" +"[8]Report!$AZ$90" +"[21]Report!$AZ$90" +"[9]Report!$AZ$90" +"[10]Report!$AZ$90" +"[23]Report!$AZ$90" +"[11]Report!$AZ$90" +"[12]Report!$AZ$90" +"[18]Report!$AZ$90" +"[16]Report!$AZ$90" +"[19]Report!$AZ$90" +"[20]Report!$AZ$90" +"[17]Report!$AZ$90" +"[22]Report!$AZ$91" +"[3]Report!$AZ$91" +"[13]Report!$AZ$91" +"[4]Report!$AZ$91" +"[5]Report!$AZ$91" +"[6]Report!$AZ$91" +"[7]Report!$AZ$91" +"[15]Report!$AZ$91" +"[8]Report!$AZ$91" +"[21]Report!$AZ$91" +"[9]Report!$AZ$91" +"[10]Report!$AZ$91" +"[23]Report!$AZ$91" +"[11]Report!$AZ$91" +"[12]Report!$AZ$91" +"[18]Report!$AZ$91" +"[16]Report!$AZ$91" +"[19]Report!$AZ$91" +"[20]Report!$AZ$91" +"[17]Report!$AZ$91" +"[22]Report!$AZ$92" +"[3]Report!$AZ$92" +"[13]Report!$AZ$92" +"[4]Report!$AZ$92" +"[5]Report!$AZ$92" +"[6]Report!$AZ$92" +"[7]Report!$AZ$92" +"[15]Report!$AZ$92" +"[8]Report!$AZ$92" +"[21]Report!$AZ$92" +"[9]Report!$AZ$92" +"[10]Report!$AZ$92" +"[23]Report!$AZ$92" +"[11]Report!$AZ$92" +"[12]Report!$AZ$92" +"[18]Report!$AZ$92" +"[16]Report!$AZ$92" +"[19]Report!$AZ$92" +"[20]Report!$AZ$92" +"[17]Report!$AZ$92" +"[22]Report!$AZ$93" +"[3]Report!$AZ$93" +"[13]Report!$AZ$93" +"[4]Report!$AZ$93" +"[5]Report!$AZ$93" +"[6]Report!$AZ$93" +"[7]Report!$AZ$93" +"[15]Report!$AZ$93" +"[8]Report!$AZ$93" +"[21]Report!$AZ$93" +"[9]Report!$AZ$93" +"[10]Report!$AZ$93" +"[23]Report!$AZ$93" +"[11]Report!$AZ$93" +"[12]Report!$AZ$93" +"[18]Report!$AZ$93" +"[16]Report!$AZ$93" +"[19]Report!$AZ$93" +"[20]Report!$AZ$93" +"[17]Report!$AZ$93" +"[22]Report!$AZ$94" +"[3]Report!$AZ$94" +"[13]Report!$AZ$94" +"[4]Report!$AZ$94" +"[5]Report!$AZ$94" +"[6]Report!$AZ$94" +"[7]Report!$AZ$94" +"[15]Report!$AZ$94" +"[8]Report!$AZ$94" +"[21]Report!$AZ$94" +"[9]Report!$AZ$94" +"[10]Report!$AZ$94" +"[23]Report!$AZ$94" +"[11]Report!$AZ$94" +"[12]Report!$AZ$94" +"[18]Report!$AZ$94" +"[16]Report!$AZ$94" +"[19]Report!$AZ$94" +"[20]Report!$AZ$94" +"[17]Report!$AZ$94" +"[22]Report!$AZ$95" +"[3]Report!$AZ$95" +"[13]Report!$AZ$95" +"[4]Report!$AZ$95" +"[5]Report!$AZ$95" +"[6]Report!$AZ$95" +"[7]Report!$AZ$95" +"[15]Report!$AZ$95" +"[8]Report!$AZ$95" +"[21]Report!$AZ$95" +"[9]Report!$AZ$95" +"[10]Report!$AZ$95" +"[23]Report!$AZ$95" +"[11]Report!$AZ$95" +"[12]Report!$AZ$95" +"[18]Report!$AZ$95" +"[16]Report!$AZ$95" +"[19]Report!$AZ$95" +"[20]Report!$AZ$95" +"[17]Report!$AZ$95" +"[22]Report!$AZ$96" +"[3]Report!$AZ$96" +"[13]Report!$AZ$96" +"[4]Report!$AZ$96" +"[5]Report!$AZ$96" +"[6]Report!$AZ$96" +"[7]Report!$AZ$96" +"[15]Report!$AZ$96" +"[8]Report!$AZ$96" +"[21]Report!$AZ$96" +"[9]Report!$AZ$96" +"[10]Report!$AZ$96" +"[23]Report!$AZ$96" +"[11]Report!$AZ$96" +"[12]Report!$AZ$96" +"[18]Report!$AZ$96" +"[16]Report!$AZ$96" +"[19]Report!$AZ$96" +"[20]Report!$AZ$96" +"[17]Report!$AZ$96" +"[22]Report!$AZ$97" +"[3]Report!$AZ$97" +"[13]Report!$AZ$97" +"[4]Report!$AZ$97" +"[5]Report!$AZ$97" +"[6]Report!$AZ$97" +"[7]Report!$AZ$97" +"[15]Report!$AZ$97" +"[8]Report!$AZ$97" +"[21]Report!$AZ$97" +"[9]Report!$AZ$97" +"[10]Report!$AZ$97" +"[23]Report!$AZ$97" +"[11]Report!$AZ$97" +"[12]Report!$AZ$97" +"[18]Report!$AZ$97" +"[16]Report!$AZ$97" +"[19]Report!$AZ$97" +"[20]Report!$AZ$97" +"[17]Report!$AZ$97" +"((B70-B67)+B77)+(B67-(SUM(B64:B66)))" +"+#REF!" +"'[2]REGION (1)'!E78" +"'[2]Region (1A)'!E77" +"'[2]REGION (2)'!G78" +"'[2]REGION (3A)'!G78" +"'[2]Region (3)'!E76" +"'[2]REGION (4)'!E77" +"'[2]Region (4A)'!G78" +"'[2]REGION (5)'!E77" +"'[2]REGION (6)'!E77" +"'[2]REGION (7)'!G77" +"'[2]REGION (8)'!G78" +"SUM(E9:Y9)" +"'[2]GAS-Price'!E76" +"'[2]Hedge-Basis'!E76" +"SUM(AC9:AG9)" +"AI9+AA9" +"+AS9-(AM9/1000)" +"'[2]Region (3)'!E80" +"'[2]Hedge-Basis'!E80" +"[2]SO2!E85" +"SUM(E12:E22)" +"'[2]Region (4A)'!G92" +"SUM(AC12:AC21)" +"'[2]REGION (1)'!E93" +"'[2]Region (1A)'!E92" +"'[2]REGION (2)'!G93" +"'[2]REGION (3A)'!G93" +"'[2]REGION (4)'!E92" +"'[2]REGION (5)'!E92" +"'[2]REGION (6)'!E92" +"'[2]REGION (7)'!G92" +"'[2]REGION (8)'!G93" +"'[2]GAS-Price'!E90" +"'[2]Hedge-Basis'!E92" +"E9+E24+E25+E26+E27+E28" +"E26" +"SUM(E31:E32)" +"SUM(AC31:AC32)" +"B3" +"'[2]REGION (1)'!E39" +"'[2]Region (1A)'!E38" +"'[2]REGION (2)'!G39" +"'[2]REGION (3A)'!G39" +"'[2]Region (3)'!E38" +"'[2]REGION (4)'!E38" +"'[2]Region (4A)'!G39" +"'[2]REGION (5)'!E38" +"'[2]REGION (6)'!E38" +"'[2]REGION (7)'!G38" +"'[2]REGION (8)'!G39" +"'[2]GAS-Price'!E38" +"'[2]Hedge-Basis'!E38" +"[2]SO2!E40" +"'[2]Region (4A)'!G53" +"'[2]REGION (1)'!E54" +"'[2]Region (1A)'!E53" +"'[2]REGION (2)'!G54" +"'[2]REGION (3A)'!G54" +"'[2]Region (3)'!E53" +"'[2]REGION (4)'!E53" +"'[2]REGION (5)'!E53" +"'[2]REGION (6)'!E53" +"'[2]REGION (7)'!G53" +"'[2]REGION (8)'!G54" +"'[2]GAS-Price'!E52" +"'[2]Hedge-Basis'!E53" +"'[2]Hedge-Basis'!E53" +"-4440-4400-4400-4400-4400-8898.5-4400-4440-4440-4440-8880-4440-4440" +"B3" +"'[2]REGION (1)'!E61" +"'[2]Region (1A)'!E60" +"'[2]REGION (2)'!G61" +"'[2]REGION (3A)'!G61" +"'[2]Region (3)'!E60" +"'[2]REGION (4)'!E60" +"'[2]Region (4A)'!G61" +"'[2]REGION (5)'!E60" +"'[2]REGION (6)'!E60" +"'[2]REGION (7)'!G60" +"'[2]REGION (8)'!G61" +"'[2]GAS-Price'!E59" +"'[2]Hedge-Basis'!E60" +"[2]SO2!E64" +"'[2]REGION (7)'!E62" +"SUM(E67:E70)" +"B3" +"[2]SO2!E74" +"'[2]REGION (1)'!E71" +"'[2]Region (1A)'!E70" +"'[2]REGION (2)'!G71" +"'[2]REGION (3A)'!G71" +"'[2]Region (3)'!E70" +"'[2]REGION (4)'!E70" +"'[2]Region (4A)'!G71" +"'[2]REGION (5)'!E70" +"'[2]REGION (6)'!E70" +"'[2]REGION (7)'!G70" +"'[2]REGION (8)'!G71" +"'[2]GAS-Price'!E69" +"'[2]Hedge-Basis'!E70" +"B3" +"'[2]REGION (1)'!E9" +"'[2]Region (1A)'!E9" +"'[2]REGION (2)'!G10" +"'[2]REGION (3A)'!G10" +"'[2]Region (3)'!E9" +"'[2]REGION (4)'!E9" +"'[2]Region (4A)'!G10" +"'[2]REGION (5)'!E9" +"'[2]REGION (6)'!E9" +"'[2]REGION (7)'!G9" +"'[2]REGION (8)'!G10" +"'[2]GAS-Price'!E9" +"'[2]Hedge-Basis'!E9" +"[2]SO2!E8" +"[2]SO2!E11" +"'[28]Power-Summary'!B3" +"IF([25]WEST_DPR!C5,[25]WEST_DPR!A5,[25]WEST_DPR!A6)" +"'[28]Power West P&L'!$K$7" +"'[28]Power West P&L'!D8" +"'[28]Power West P&L'!$K$8" +"+[25]WEST_DPR!BB71-[25]WEST_DPR!BB67" +"M8-K8+37229*0" +"'[27]Power West P&L'!J8+D8-K8" +"'[27]Power West P&L'!F8+D8-F8" +"[25]WEST_DPR!BB103-[25]WEST_DPR!BB111" +"[25]WEST_DPR!BB102-[25]WEST_DPR!BB110" +"[25]WEST_DPR!BB101-[25]WEST_DPR!BB109" +"'[28]Power West P&L'!$K$9" +"+[25]WEST_DPR!BJ71-[25]WEST_DPR!BJ67" +"M9-K9+450636" +"[25]WEST_DPR!BJ103-[25]WEST_DPR!BJ111" +"[25]WEST_DPR!BJ102-[25]WEST_DPR!BJ110" +"[25]WEST_DPR!BJ101-[25]WEST_DPR!BJ109" +"'[28]Power West P&L'!$K$10" +"+[25]WEST_DPR!BR71-[25]WEST_DPR!BR67" +"M10-K10" +"[25]WEST_DPR!BR103-[25]WEST_DPR!BR111" +"[25]WEST_DPR!BR102-[25]WEST_DPR!BR110" +"[25]WEST_DPR!BR101-[25]WEST_DPR!BR109" +"'[28]Power West P&L'!$K$11" +"+[25]WEST_DPR!BZ71-[25]WEST_DPR!BZ67" +"M11-K11-98453" +"[25]WEST_DPR!BZ103-[25]WEST_DPR!BZ111" +"[25]WEST_DPR!BZ102-[25]WEST_DPR!BZ110" +"[25]WEST_DPR!BZ101-[25]WEST_DPR!BZ109" +"+[25]WEST_DPR!CD71-[25]WEST_DPR!CD67" +"M12-K12+118805" +"[25]WEST_DPR!CD103-[25]WEST_DPR!CD111" +"[25]WEST_DPR!CD102-[25]WEST_DPR!CD110" +"[25]WEST_DPR!CD101-[25]WEST_DPR!CD109" +"+[25]WEST_DPR!CB71-[25]WEST_DPR!CB67" +"[25]WEST_DPR!CB103-[25]WEST_DPR!CB111" +"[25]WEST_DPR!CB102-[25]WEST_DPR!CB110" +"[25]WEST_DPR!CB101-[25]WEST_DPR!CB109" +"'[27]Power West P&L'!H14+D14+I14-K14" +"'[27]Power West P&L'!I14+E14-L14" +"SUM(M8:M13)" +"M18-K18+508218-37230" +"[25]WEST_DPR!CS103-[25]WEST_DPR!CS111" +"[25]WEST_DPR!CS102-[25]WEST_DPR!CS110" +"[25]WEST_DPR!CS101-[25]WEST_DPR!CS109" +"'[28]Power West P&L'!$K$19" +"[25]WEST_DPR!E71-[25]WEST_DPR!E67" +"M19-K19-8810" +"[25]WEST_DPR!E103-[25]WEST_DPR!E111" +"[25]WEST_DPR!E102-[25]WEST_DPR!E110" +"[25]WEST_DPR!E101-[25]WEST_DPR!E109" +"'[28]Power West P&L'!$K$20" +"+[25]WEST_DPR!P71-[25]WEST_DPR!P67" +"M20-K20-1218" +"[25]WEST_DPR!P103-[25]WEST_DPR!P111" +"[25]WEST_DPR!P102-[25]WEST_DPR!P110" +"[25]WEST_DPR!P101-[25]WEST_DPR!P109" +"'[28]Power West P&L'!$K$21" +"+[25]WEST_DPR!AF71-[25]WEST_DPR!AF67" +"[25]WEST_DPR!AF103-[25]WEST_DPR!AF111" +"[25]WEST_DPR!AF102-[25]WEST_DPR!AF110" +"[25]WEST_DPR!AF101-[25]WEST_DPR!AF109" +"+[25]WEST_DPR!AL71-[25]WEST_DPR!AL67" +"M22-K22-1016" +"[25]WEST_DPR!AL103-[25]WEST_DPR!AL111" +"[25]WEST_DPR!AL102-[25]WEST_DPR!AL110" +"[25]WEST_DPR!AL101-[25]WEST_DPR!AL109" +"+[25]WEST_DPR!X71-[25]WEST_DPR!X67" +"[25]WEST_DPR!X103-[25]WEST_DPR!X111" +"[25]WEST_DPR!X102-[25]WEST_DPR!X110" +"[25]WEST_DPR!X101-[25]WEST_DPR!X109" +"+[25]WEST_DPR!AN71-[25]WEST_DPR!AN67" +"[25]WEST_DPR!AN103-[25]WEST_DPR!AN111" +"[25]WEST_DPR!AN102-[25]WEST_DPR!AN110" +"[25]WEST_DPR!AN101-[25]WEST_DPR!AN109" +"+[25]WEST_DPR!AM71-[25]WEST_DPR!AM67" +"[25]WEST_DPR!AM101-[25]WEST_DPR!AM109" +"+[25]WEST_DPR!G71-[25]WEST_DPR!G67" +"[25]WEST_DPR!G103-[25]WEST_DPR!G111" +"[25]WEST_DPR!G102-[25]WEST_DPR!G110" +"[25]WEST_DPR!G101-[25]WEST_DPR!G109" +"'[28]Power West P&L'!$D$29" +"'[28]Power West P&L'!$E$29" +"'[28]Power West P&L'!$F$29" +"'[28]Power West P&L'!$G$29" +"'[28]Power West P&L'!$H$29" +"'[28]Power West P&L'!$I$29" +"'[28]Power West P&L'!$J$29" +"'[28]Power West P&L'!$K$29" +"+[28]WEST_DPR!CP72-[28]WEST_DPR!CP68" +"'[29]Power West P&L'!K29+D29-K29" +"'[29]Power West P&L'!F29+D29-F29" +"+[28]WEST_DPR!$G105-[28]WEST_DPR!$G113" +"[28]WEST_DPR!CP104-[28]WEST_DPR!CP112" +"[28]WEST_DPR!CP103-[28]WEST_DPR!CP111" +"[28]WEST_DPR!CP102-[28]WEST_DPR!CP110" +"'[28]Power West P&L'!D29" +"'[27]Power West P&L'!H29+D30+I30-K30" +"'[27]Power West P&L'!I29+E30-L30" +"SUM(M19:M26)" +"M32-K32-11044" +"[25]WEST_DPR!AT103-[25]WEST_DPR!AT111" +"[25]WEST_DPR!AT102-[25]WEST_DPR!AT110" +"[25]WEST_DPR!AT101-[25]WEST_DPR!AT109" +"G33" +"'[28]Power West P&L'!$K$34" +"M32+M18" +"[25]WEST_DPR!CU103-[25]WEST_DPR!CU111+R33" +"[25]WEST_DPR!CU102-[25]WEST_DPR!CU110+S33" +"[25]WEST_DPR!CU101-[25]WEST_DPR!CU109+T33" +"'[28]Power West P&L'!D38" +"'[28]Power West P&L'!$K$39" +"SUM(T36:T42)" +"C87" +"SUM(C70:C74)" +"SUM(B3:IK3)" +"SUM(B3:B4)" +"-15435384.08+979392.26" +"SUM(A3:BW3)" +"-15435384.08+979392.26" +"SUM(B3:BW3)" +"SUM(M2:M416)" +"WORKDAY(B4, 1, Holidays)" +"TODAY()-1" +"(TEXT(WORKDAY(G1,0),""yyyy""))" +"(TEXT(WORKDAY(G1,0),""yymm""))" +"+Top_Import!B4" +"+'W. VaR & Peak Pos By Trader'!N5" +"+'W. VaR & Peak Pos By Trader'!C33" +"+'Import Peak Change'!G19" +"SUM(B7:D7)" +"SUM('Import Peak Change'!J19:U19)" +"SUM('Import Peak Change'!V19:AG19)" +"SUMIF('Import Peak Change'!$AH$3:$IC$3,""=1"",'Import Peak Change'!$AH19:$IC19)" +"SUMIF('Import Peak Change'!$AH$3:$IC$3,""=2"",'Import Peak Change'!$AH19:$IC19)" +"SUMIF('Import Peak Change'!$AH$3:$IC$3,""=3"",'Import Peak Change'!$AH19:$IC19)" +"SUMIF('Import Peak Change'!$AH$3:$IC$3,""=4"",'Import Peak Change'!$AH19:$IC19)" +"SUM(H7:K7)" +"+G7+F7+E7+L7" +"+'Import Peak Change'!G21+'Import Peak Change'!G23" +"SUM('Import Peak Change'!J21:U21)+SUM('Import Peak Change'!J23:U23)" +"SUM('Import Peak Change'!V21:AG21)+SUM('Import Peak Change'!V23:AG23)" +"SUMIF('Import Peak Change'!$AH$3:$IC$3,""=1"",'Import Peak Change'!$AH21:$IC21)+SUMIF('Import Peak Change'!$AH$3:$IC$3,""=1"",'Import Peak Change'!$AH23:$IC23)" +"SUMIF('Import Peak Change'!$AH$3:$IC$3,""=2"",'Import Peak Change'!$AH21:$IC21)+SUMIF('Import Peak Change'!$AH$3:$IC$3,""=2"",'Import Peak Change'!$AH23:$IC23)" +"SUMIF('Import Peak Change'!$AH$3:$IC$3,""=3"",'Import Peak Change'!$AH21:$IC21)+SUMIF('Import Peak Change'!$AH$3:$IC$3,""=3"",'Import Peak Change'!$AH23:$IC23)" +"SUMIF('Import Peak Change'!$AH$3:$IC$3,""=4"",'Import Peak Change'!$AH21:$IC21)+SUMIF('Import Peak Change'!$AH$3:$IC$3,""=4"",'Import Peak Change'!$AH23:$IC23)" +"+'W. VaR & Peak Pos By Trader'!C38" +"+G11+F11+E11" +"+'Import Peak Change'!G27+'Import Peak Change'!G30" +"SUM('Import Peak Change'!J27:U27)+SUM('Import Peak Change'!J30:U30)" +"SUM('Import Peak Change'!V27:AG27)+SUM('Import Peak Change'!V30:AG30)" +"SUMIF('Import Peak Change'!$AH$3:$IC$3,""=1"",'Import Peak Change'!$AH30:$IC30)+SUMIF('Import Peak Change'!$AH$3:$IC$3,""=1"",'Import Peak Change'!$AH27:$IC27)" +"SUMIF('Import Peak Change'!$AH$3:$IC$3,""=2"",'Import Peak Change'!$AH30:$IC30)+SUMIF('Import Peak Change'!$AH$3:$IC$3,""=2"",'Import Peak Change'!$AH27:$IC27)" +"SUMIF('Import Peak Change'!$AH$3:$IC$3,""=3"",'Import Peak Change'!$AH30:$IC30)+SUMIF('Import Peak Change'!$AH$3:$IC$3,""=3"",'Import Peak Change'!$AH27:$IC27)" +"SUMIF('Import Peak Change'!$AH$3:$IC$3,""=4"",'Import Peak Change'!$AH30:$IC30)+SUMIF('Import Peak Change'!$AH$3:$IC$3,""=4"",'Import Peak Change'!$AH27:$IC27)" +"+'W. VaR & Peak Pos By Trader'!C47" +"+'Import Peak Change'!G31" +"+'Import Peak Change'!H43" +"SUM('Import Peak Change'!J43:U43)" +"SUM('Import Peak Change'!V43:AG43)" +"SUMIF('Import Peak Change'!$AH$3:$IC$3,""=1"",'Import Peak Change'!$AH43:$IC43)" +"SUMIF('Import Peak Change'!$AH$3:$IC$3,""=2"",'Import Peak Change'!$AH43:$IC43)" +"SUMIF('Import Peak Change'!$AH$3:$IC$3,""=3"",'Import Peak Change'!$AH43:$IC43)" +"SUMIF('Import Peak Change'!$AH$3:$IC$3,""=4"",'Import Peak Change'!$AH43:$IC43)" +"SUM(B7:B15)" +"+'W. VaR & Off-Peak Pos By Trader'!C33" +"+'Import OffPeak change'!G19" +"SUM('Import OffPeak change'!J19:U19)" +"SUM('Import OffPeak change'!V19:AG19)" +"SUMIF('Import OffPeak change'!$AH$3:$IC$3,""=1"",'Import OffPeak change'!$AH19:$IC19)" +"SUMIF('Import OffPeak change'!$AH$3:$IC$3,""=2"",'Import OffPeak change'!$AH19:$IC19)" +"SUMIF('Import OffPeak change'!$AH$3:$IC$3,""=3"",'Import OffPeak change'!$AH19:$IC19)" +"SUMIF('Import OffPeak change'!$AH$3:$IC$3,""=4"",'Import OffPeak change'!$AH19:$IC19)" +"+'Import OffPeak change'!G23+'Import OffPeak change'!G21" +"SUM('Import OffPeak change'!J23:U23)+SUM('Import OffPeak change'!J21:U21)" +"SUM('Import OffPeak change'!V23:AG23)+SUM('Import OffPeak change'!V21:AG21)" +"SUMIF('Import OffPeak change'!$AH$3:$IC$3,""=1"",'Import OffPeak change'!$AH23:$IC23)+SUMIF('Import OffPeak change'!$AH$3:$IC$3,""=1"",'Import OffPeak change'!$AH21:$IC21)" +"SUMIF('Import OffPeak change'!$AH$3:$IC$3,""=2"",'Import OffPeak change'!$AH23:$IC23)+SUMIF('Import OffPeak change'!$AH$3:$IC$3,""=2"",'Import OffPeak change'!$AH21:$IC21)" +"SUMIF('Import OffPeak change'!$AH$3:$IC$3,""=3"",'Import OffPeak change'!$AH23:$IC23)+SUMIF('Import OffPeak change'!$AH$3:$IC$3,""=3"",'Import OffPeak change'!$AH21:$IC21)" +"SUMIF('Import OffPeak change'!$AH$3:$IC$3,""=4"",'Import OffPeak change'!$AH23:$IC23)+SUMIF('Import OffPeak change'!$AH$3:$IC$3,""=4"",'Import OffPeak change'!$AH21:$IC21)" +"+'W. VaR & Off-Peak Pos By Trader'!C38" +"+'Import OffPeak change'!G24" +"SUM('Import OffPeak change'!J24:U24)" +"SUM('Import OffPeak change'!V24:AG24)" +"SUMIF('Import OffPeak change'!$AH$3:$IC$3,""=1"",'Import OffPeak change'!$AH24:$IC24)" +"SUMIF('Import OffPeak change'!$AH$3:$IC$3,""=2"",'Import OffPeak change'!$AH24:$IC24)" +"SUMIF('Import OffPeak change'!$AH$3:$IC$3,""=3"",'Import OffPeak change'!$AH24:$IC24)" +"SUMIF('Import OffPeak change'!$AH$3:$IC$3,""=4"",'Import OffPeak change'!$AH24:$IC24)" +"+'Import OffPeak change'!G30+'Import OffPeak change'!G27" +"SUM('Import OffPeak change'!J30:U30)+SUM('Import OffPeak change'!J27:U27)" +"SUM('Import OffPeak change'!V30:AG30)+SUM('Import OffPeak change'!V27:AG27)" +"SUMIF('Import OffPeak change'!$AH$3:$IC$3,""=1"",'Import OffPeak change'!$AH30:$IC30)+SUMIF('Import OffPeak change'!$AH$3:$IC$3,""=1"",'Import OffPeak change'!$AH27:$IC27)" +"SUMIF('Import OffPeak change'!$AH$3:$IC$3,""=2"",'Import OffPeak change'!$AH30:$IC30)+SUMIF('Import OffPeak change'!$AH$3:$IC$3,""=2"",'Import OffPeak change'!$AH27:$IC27)" +"SUMIF('Import OffPeak change'!$AH$3:$IC$3,""=3"",'Import OffPeak change'!$AH30:$IC30)+SUMIF('Import OffPeak change'!$AH$3:$IC$3,""=3"",'Import OffPeak change'!$AH27:$IC27)" +"SUMIF('Import OffPeak change'!$AH$3:$IC$3,""=4"",'Import OffPeak change'!$AH30:$IC30)+SUMIF('Import OffPeak change'!$AH$3:$IC$3,""=4"",'Import OffPeak change'!$AH27:$IC27)" +"+'W. VaR & Off-Peak Pos By Trader'!C43" +"+'Import OffPeak change'!G31" +"+'Import OffPeak change'!H43" +"SUM('Import OffPeak change'!J43:U43)" +"SUM('Import OffPeak change'!V43:AG43)" +"SUMIF('Import OffPeak change'!$AH$3:$IC$3,""=1"",'Import OffPeak change'!$AH43:$IC43)" +"SUMIF('Import OffPeak change'!$AH$3:$IC$3,""=2"",'Import OffPeak change'!$AH43:$IC43)" +"SUMIF('Import OffPeak change'!$AH$3:$IC$3,""=3"",'Import OffPeak change'!$AH43:$IC43)" +"SUMIF('Import OffPeak change'!$AH$3:$IC$3,""=4"",'Import OffPeak change'!$AH43:$IC43)" +"SUM(B22:B29)" +"+A22" +"+B22+B7" +"+B26+B12" +"IF(HOUR(NOW())>15,NOW(),NOW()-IF(WEEKDAY(NOW())=2,2,0)-1)" +"A4" +"'Filter Peak'!B11" +"SUM(F11:M11)" +"SUM('Filter Peak'!J11:U11)" +"SUM('Filter Peak'!V11:AG11)" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=1"",'Filter Peak'!$AH11:$IC11)" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=2"",'Filter Peak'!$AH11:$IC11)" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=3"",'Filter Peak'!$AH11:$IC11)" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=4"",'Filter Peak'!$AH11:$IC11)" +"SUM(Q11:T11)" +"N11+O11+P11+U11" +"V11-VLOOKUP(A11,'Import Peak'!$A$3:$ID$37,238,FALSE)" +"SUM(G13,G14,G16,G18,G19)" +"SUM(H13:H16,H18:H19)" +"'Filter Peak'!B12" +"SUM('Filter Peak'!J12:U12)" +"SUM('Filter Peak'!V12:AG12)" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=1"",'Filter Peak'!$AH12:$IC12)" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=2"",'Filter Peak'!$AH12:$IC12)" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=3"",'Filter Peak'!$AH12:$IC12)" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=4"",'Filter Peak'!$AH12:$IC12)" +"'Filter Peak'!B15" +"SUM('Filter Peak'!J15:U15)" +"SUM('Filter Peak'!V15:AG15)" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=1"",'Filter Peak'!$AH15:$IC15)" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=2"",'Filter Peak'!$AH15:$IC15)" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=3"",'Filter Peak'!$AH15:$IC15)" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=4"",'Filter Peak'!$AH15:$IC15)" +"'Filter Peak'!B18" +"SUM('Filter Peak'!J18:U18)" +"SUM('Filter Peak'!V18:AG18)" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=1"",'Filter Peak'!$AH18:$IC18)" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=2"",'Filter Peak'!$AH18:$IC18)" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=3"",'Filter Peak'!$AH18:$IC18)" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=4"",'Filter Peak'!$AH18:$IC18)" +"-VLOOKUP(B20,'[2]Today total'!$B$2:$C$10,2,FALSE)" +"VLOOKUP(B20,'[2]total difference'!$B$2:$C$10,2,FALSE)" +"SUM(F11:F19)" +"H11+H12+H17" +"'Filter Peak'!B62" +"'Filter Peak'!D17/$C$52" +"SUM('Filter Peak'!J17:U17)/$C$52" +"SUM('Filter Peak'!V17:AG17)/$C$52" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=1"",'Filter Peak'!$AH17:$IC17)/$C$52" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=2"",'Filter Peak'!$AH17:$IC17)/$C$52" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=3"",'Filter Peak'!$AH17:$IC17)/$C$52" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=4"",'Filter Peak'!$AH17:$IC17)/$C$52" +"V24-VLOOKUP(A24,'Import Peak'!$A$3:$ID$37,238,FALSE)/$C$52" +"'Filter Peak'!D13/$C$52" +"SUM('Filter Peak'!J13:U13)/$C$52" +"SUM('Filter Peak'!V13:AG13)/$C$52" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=1"",'Filter Peak'!$AH13:$IC13)/$C$52" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=2"",'Filter Peak'!$AH13:$IC13)/$C$52" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=3"",'Filter Peak'!$AH13:$IC13)/$C$52" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=4"",'Filter Peak'!$AH13:$IC13)/$C$52" +"'Filter Peak'!E22/$C$52" +"SUM('Filter Peak'!J22:U22)/$C$52" +"SUM('Filter Peak'!V22:AG22)/$C$52" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=1"",'Filter Peak'!$AH22:$IC22)/$C$52" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=2"",'Filter Peak'!$AH22:$IC22)/$C$52" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=3"",'Filter Peak'!$AH22:$IC22)/$C$52" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=4"",'Filter Peak'!$AH22:$IC22)/$C$52" +"'Filter Peak'!D14/$C$52" +"SUM('Filter Peak'!J14:U14)/$C$52" +"SUM('Filter Peak'!V14:AG14)/$C$52" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=1"",'Filter Peak'!$AH14:$IC14)/$C$52" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=2"",'Filter Peak'!$AH14:$IC14)/$C$52" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=3"",'Filter Peak'!$AH14:$IC14)/$C$52" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=4"",'Filter Peak'!$AH14:$IC14)/$C$52" +"SUM(F24:F27)" +"-VLOOKUP(B33,'[13]Today total'!$B$2:$C$10,2,FALSE)" +"VLOOKUP(B33,'[13]Today total'!$B$1:$E$10,4,FALSE)" +"+'Filter Peak'!A39" +"V38-VLOOKUP(A38,'Import Peak'!$A$3:$ID$100,238,FALSE)" +"C42" +"SUM(D42+D45)" +"VLOOKUP(B49,'[13]Today total'!$B$2:$E$10,4,FALSE)" +"SUM(F33:F47)-F41" +"SUM(L33:L47)-L41-L44" +"'Filter Peak'!D28/$C$52" +"'Filter Peak'!G30/$C$52" +"SUM('Filter Peak'!J30:U30)/$C$52" +"SUM('Filter Peak'!V30:AG30)/$C$52" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=1"",'Filter Peak'!$AH30:$IC30)/$C$52" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=2"",'Filter Peak'!$AH30:$IC30)/$C$52" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=3"",'Filter Peak'!$AH30:$IC30)/$C$52" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=4"",'Filter Peak'!$AH30:$IC30)/$C$52" +"SUM(K53:K57)" +"F62+F63" +"'Filter Peak'!B28" +"SUM('Filter Peak'!J28:U28)" +"SUM('Filter Peak'!V28:AG28)" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=1"",'Filter Peak'!$AH28:$IC28)" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=2"",'Filter Peak'!$AH28:$IC28)" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=3"",'Filter Peak'!$AH28:$IC28)" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=4"",'Filter Peak'!$AH28:$IC28)" +"'Filter Peak'!B49" +"'Filter Peak'!H48" +"SUM('Filter Peak'!J48:U48)" +"SUM('Filter Peak'!V48:AG48)" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=1"",'Filter Peak'!$AH48:$IC48)" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=2"",'Filter Peak'!$AH48:$IC48)" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=3"",'Filter Peak'!$AH48:$IC48)" +"SUMIF('Filter Peak'!$AH$3:$IC$3,""=4"",'Filter Peak'!$AH48:$IC48)" +"F64+F61" +"IF(HOUR(NOW())>15,NOW(),NOW()-IF(WEEKDAY(NOW())=2,2,0)-1)" +"A4" +"'W. VaR & Peak Pos By Trader'!C11" +"'Filter OffPeak'!B11" +"SUM(F11:M11)" +"SUM('Filter OffPeak'!J11:U11)" +"SUM('Filter OffPeak'!V11:AG11)" +"SUMIF('Filter OffPeak'!$AH$3:$IC$3,""=1"",'Filter OffPeak'!$AH11:$IC11)" +"SUMIF('Filter OffPeak'!$AH$3:$IC$3,""=2"",'Filter OffPeak'!$AH11:$IC11)" +"SUMIF('Filter OffPeak'!$AH$3:$IC$3,""=3"",'Filter OffPeak'!$AH11:$IC11)" +"SUMIF('Filter OffPeak'!$AH$3:$IC$3,""=4"",'Filter OffPeak'!$AH11:$IC11)" +"SUM(Q11:T11)" +"N11+O11+P11+U11" +"V11-IF(ISNA(VLOOKUP(A11,'Import OffPeak'!$A$3:$ID$23,238,FALSE)),0,VLOOKUP(A11,'Import OffPeak'!$A$3:$ID$23,238,FALSE))" +"SUM(H21,H23,H24,H26,H27)" +"SUM(I21,I22,I23,I24,I26,I27)" +"'Filter OffPeak'!B12" +"SUM('Filter OffPeak'!J12:U12)" +"SUM('Filter OffPeak'!V12:AG12)" +"SUMIF('Filter OffPeak'!$AH$3:$IC$3,""=1"",'Filter OffPeak'!$AH12:$IC12)" +"SUMIF('Filter OffPeak'!$AH$3:$IC$3,""=2"",'Filter OffPeak'!$AH12:$IC12)" +"SUMIF('Filter OffPeak'!$AH$3:$IC$3,""=3"",'Filter OffPeak'!$AH12:$IC12)" +"SUMIF('Filter OffPeak'!$AH$3:$IC$3,""=4"",'Filter OffPeak'!$AH12:$IC12)" +"'W. VaR & Peak Pos By Trader'!C17" +"-VLOOKUP(B28,'[2]Today total'!$B$2:$C$10,2,FALSE)" +"VLOOKUP(B28,'[2]total difference'!$B$2:$C$10,2,FALSE)" +"SUM(F11:F27)" +"H11+H20+H25" +"-VLOOKUP(B33,'[13]Today total'!$B$2:$C$10,2,FALSE)" +"VLOOKUP(B33,'[13]Today total'!$B$2:$E$10,4,FALSE)" +"'Filter OffPeak'!B26" +"SUM('Filter OffPeak'!J26:U26)" +"SUM('Filter OffPeak'!V26:AG26)" +"SUMIF('Filter OffPeak'!$AH$3:$IC$3,""=1"",'Filter OffPeak'!$AH26:$IC26)" +"SUMIF('Filter OffPeak'!$AH$3:$IC$3,""=2"",'Filter OffPeak'!$AH26:$IC26)" +"SUMIF('Filter OffPeak'!$AH$3:$IC$3,""=3"",'Filter OffPeak'!$AH26:$IC26)" +"SUMIF('Filter OffPeak'!$AH$3:$IC$3,""=4"",'Filter OffPeak'!$AH26:$IC26)" +"'W. VaR & Peak Pos By Trader'!C38" +"C41" +"SUM(F41+F42)" +"H41+H42" +"SUM(V41+V42)-IF(ISNA(VLOOKUP(A40,'Import OffPeak'!$A$3:$ID$100,238,FALSE)),0,VLOOKUP(A40,'Import OffPeak'!$A$3:$ID$100,238,FALSE))" +"'Filter OffPeak'!B33" +"SUM('Filter OffPeak'!J33:U33)" +"SUM('Filter OffPeak'!V33:AG33)" +"SUMIF('Filter OffPeak'!$AH$3:$IC$3,""=1"",'Filter OffPeak'!$AH33:$IC33)" +"SUMIF('Filter OffPeak'!$AH$3:$IC$3,""=2"",'Filter OffPeak'!$AH33:$IC33)" +"SUMIF('Filter OffPeak'!$AH$3:$IC$3,""=3"",'Filter OffPeak'!$AH33:$IC33)" +"SUMIF('Filter OffPeak'!$AH$3:$IC$3,""=4"",'Filter OffPeak'!$AH33:$IC33)" +"V41-IF(ISNA(VLOOKUP(A41,'Import OffPeak'!$A$3:$ID$100,238,FALSE)),0,VLOOKUP(A41,'Import OffPeak'!$A$3:$ID$100,238,FALSE))" +"'W. VaR & Peak Pos By Trader'!C45" +"SUM(F33:F45)" +"SUM(H33:H45)-H40" +"V28+V46-(VLOOKUP(""Grand Total: "",'Import OffPeak'!A1:ID100,238,FALSE))" +"IF(ABS(Y46)<1,""OK"",""ERROR"")" +"B1+1" +"'Import Peak'!B1" +"IF(MONTH(B2)<4,1,IF(MONTH(B2)<7,2,IF(MONTH(B2)<10,3,4)))" +"IF(HOUR(NOW())>15,NOW(),NOW()-IF(WEEKDAY(NOW())=2,2,0)-1)" +"YEAR(B2)" +"CHOOSE(MONTH(B2),""Jan"",""Feb"",""Mar"",""Apr"",""May"",""Jun"",""Jul"",""Aug"",""Sep"",""Oct"",""Nov"",""Dec"")" +"IF(ISNA(VLOOKUP('W. VaR & Peak Pos By Trader'!$A11,'Import Peak'!$A$3:B$37,B$1,FALSE)),0,VLOOKUP('W. VaR & Peak Pos By Trader'!$A11,'Import Peak'!$A$3:B$37,B$1,FALSE))" +"IF(ISNA(VLOOKUP('W. VaR & Peak Pos By Trader'!$A13,'Import Peak'!$A$3:B$37,B$1,FALSE)),0,VLOOKUP('W. VaR & Peak Pos By Trader'!$A13,'Import Peak'!$A$3:B$37,B$1,FALSE))" +"IF(ISNA(VLOOKUP('W. VaR & Peak Pos By Trader'!$A25,'Import Peak'!$A$3:B$37,B$1,FALSE)),0,VLOOKUP('W. VaR & Peak Pos By Trader'!$A25,'Import Peak'!$A$3:B$37,B$1,FALSE))" +"IF(ISNA(VLOOKUP('W. VaR & Peak Pos By Trader'!$A27,'Import Peak'!$A$3:B$37,B$1,FALSE)),0,VLOOKUP('W. VaR & Peak Pos By Trader'!$A27,'Import Peak'!$A$3:B$37,B$1,FALSE))" +"IF(ISNA(VLOOKUP('W. VaR & Peak Pos By Trader'!$A14,'Import Peak'!$A$3:B$37,B$1,FALSE)),0,VLOOKUP('W. VaR & Peak Pos By Trader'!$A14,'Import Peak'!$A$3:B$37,B$1,FALSE))" +"IF(ISNA(VLOOKUP('W. VaR & Peak Pos By Trader'!$A24,'Import Peak'!$A$3:B$37,B$1,FALSE)),0,VLOOKUP('W. VaR & Peak Pos By Trader'!$A24,'Import Peak'!$A$3:B$37,B$1,FALSE))" +"IF(ISNA(VLOOKUP('W. VaR & Peak Pos By Trader'!$A16,'Import Peak'!A$3:$B$37,B$1,FALSE)),0,VLOOKUP('W. VaR & Peak Pos By Trader'!$A16,'Import Peak'!$A$3:B$37,B$1,FALSE))" +"IF(ISNA(VLOOKUP('W. VaR & Peak Pos By Trader'!$A16,'Import Peak'!$A$3:C$37,C$1,FALSE)),0,VLOOKUP('W. VaR & Peak Pos By Trader'!$A16,'Import Peak'!$A$3:C$37,C$1,FALSE))" +"IF(ISNA(VLOOKUP('W. VaR & Peak Pos By Trader'!$A26,'Import Peak'!$A$3:B$37,B$1,FALSE)),0,VLOOKUP('W. VaR & Peak Pos By Trader'!$A26,'Import Peak'!$A$3:B$37,B$1,FALSE))" +"SUM(B11:B21)" +"IF(ISNA(VLOOKUP('W. VaR & Peak Pos By Trader'!$A52,'Import Peak'!$A$3:B$100,B$1,FALSE)),0,VLOOKUP('W. VaR & Peak Pos By Trader'!$A52,'Import Peak'!$A$3:B$100,B$1,FALSE))" +"IF(ISNA(VLOOKUP('W. VaR & Peak Pos By Trader'!$A62,'Import Peak'!$A$3:E$100,E$1,FALSE)),0,VLOOKUP('W. VaR & Peak Pos By Trader'!$A62,'Import Peak'!$A$3:E$100,E$1,FALSE))" +"IF(ISNA(VLOOKUP('W. VaR & Peak Pos By Trader'!$A54,'Import Peak'!$A$3:B$100,B$1,FALSE)),0,VLOOKUP('W. VaR & Peak Pos By Trader'!$A54,'Import Peak'!$A$3:B$100,B$1,FALSE))" +"IF(ISNA(VLOOKUP('W. VaR & Peak Pos By Trader'!$A53,'Import Peak'!$A$3:B$100,B$1,FALSE)),0,VLOOKUP('W. VaR & Peak Pos By Trader'!$A53,'Import Peak'!$A$3:B$100,B$1,FALSE))" +"IF(ISNA(VLOOKUP('W. VaR & Peak Pos By Trader'!$A33,'Import Peak'!$A$3:B$100,B$1,FALSE)),0,VLOOKUP('W. VaR & Peak Pos By Trader'!$A33,'Import Peak'!$A$3:B$100,B$1,FALSE))" +"IF(ISNA(VLOOKUP('W. VaR & Peak Pos By Trader'!$A38,'Import Peak'!$A$3:B$100,B$1,FALSE)),0,VLOOKUP('W. VaR & Peak Pos By Trader'!$A38,'Import Peak'!$A$3:B$100,B$1,FALSE))" +"IF(ISNA(VLOOKUP('W. VaR & Peak Pos By Trader'!$A47,'Import Peak'!$A$3:B$100,B$1,FALSE)),0,VLOOKUP('W. VaR & Peak Pos By Trader'!$A47,'Import Peak'!$A$3:B$100,B$1,FALSE))" +"IF(ISNA(VLOOKUP('W. VaR & Peak Pos By Trader'!$A63,'Import Peak'!$A$3:B$100,B$1,FALSE)),0,VLOOKUP('W. VaR & Peak Pos By Trader'!$A63,'Import Peak'!$A$3:B$100,B$1,FALSE))" +"IF(ISNA(VLOOKUP('W. VaR & Peak Pos By Trader'!$A64,'Import Peak'!$A$3:E$100,E$1,FALSE)),0,VLOOKUP('W. VaR & Peak Pos By Trader'!$A64,'Import Peak'!$A$3:E$100,E$1,FALSE))" +"SUM(B29:B49)" +"B1+1" +"'Import OffPeak'!B1" +"IF(MONTH(B2)<4,1,IF(MONTH(B2)<7,2,IF(MONTH(B2)<10,3,4)))" +"IF(HOUR(NOW())>15,NOW(),NOW()-IF(WEEKDAY(NOW())=2,2,0)-1)" +"YEAR(B2)" +"CHOOSE(MONTH(B2),""Jan"",""Feb"",""Mar"",""Apr"",""May"",""Jun"",""Jul"",""Aug"",""Sep"",""Oct"",""Nov"",""Dec"")" +"IF(ISNA(VLOOKUP('W. VaR & Off-Peak Pos By Trader'!$A11,'Import OffPeak'!$A$3:B$23,B$1,FALSE)),0,VLOOKUP('W. VaR & Off-Peak Pos By Trader'!$A11,'Import OffPeak'!$A$3:B$23,B$1,FALSE))" +"IF(ISNA(VLOOKUP('W. VaR & Off-Peak Pos By Trader'!$A21,'Import OffPeak'!$A$3:B$23,B$1,FALSE)),0,VLOOKUP('W. VaR & Off-Peak Pos By Trader'!$A21,'Import OffPeak'!$A$3:B$23,B$1,FALSE))" +"IF(ISNA(VLOOKUP('W. VaR & Off-Peak Pos By Trader'!$A22,'Import OffPeak'!$A$3:B$24,B$1,FALSE)),0,VLOOKUP('W. VaR & Off-Peak Pos By Trader'!$A22,'Import OffPeak'!$A$3:B$24,B$1,FALSE))" +"SUM(B11:B18)" +"IF(ISNA(VLOOKUP('W. VaR & Off-Peak Pos By Trader'!$A31,'Import OffPeak'!$A$3:B$100,B$1,FALSE)),0,VLOOKUP('W. VaR & Off-Peak Pos By Trader'!$A31,'Import OffPeak'!$A$3:B$100,B$1,FALSE))" +"IF(ISNA(VLOOKUP('W. VaR & Off-Peak Pos By Trader'!$A41,'Import OffPeak'!$A$3:B$100,B$1,FALSE)),0,VLOOKUP('W. VaR & Off-Peak Pos By Trader'!$A41,'Import OffPeak'!$A$3:B$100,B$1,FALSE))" +"SUM(B26:B37)" +"SUM($B3:IC3)" +"SUM($B3:FU3)" +"SUM(B9:B99)" +"SUM(G$3:G99)" +"SUM($B3:IC3)" +"SUM($B3:FU3)" +"SUM(B9:B99)" +"SUM(G$3:G99)" +"IF('Import Peak'!A3=0,"""",'Import Peak'!A3)" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:G$99,7,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:G$202,7,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:G$99,7,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:G$202,7,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:H$99,8,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:H$202,8,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:H$99,8,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:H$202,8,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:I$99,9,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:I$202,9,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:I$99,9,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:I$202,9,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:J$99,10,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:J$202,10,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:J$99,10,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:J$202,10,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:K$99,11,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:K$202,11,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:K$99,11,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:K$202,11,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:L$99,12,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:L$202,12,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:L$99,12,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:L$202,12,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:M$99,13,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:M$202,13,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:M$99,13,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:M$202,13,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:N$99,14,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:N$202,14,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:N$99,14,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:N$202,14,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:O$99,15,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:O$202,15,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:O$99,15,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:O$202,15,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:P$99,16,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:P$202,16,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:P$99,16,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:P$202,16,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:Q$99,17,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:Q$202,17,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:Q$99,17,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:Q$202,17,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:R$99,18,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:R$202,18,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:R$99,18,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:R$202,18,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:S$99,19,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:S$202,19,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:S$99,19,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:S$202,19,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:T$99,20,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:T$202,20,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:T$99,20,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:T$202,20,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:U$99,21,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:U$202,21,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:U$99,21,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:U$202,21,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:V$99,22,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:V$202,22,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:V$99,22,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:V$202,22,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:W$99,23,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:W$202,23,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:W$99,23,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:W$202,23,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:X$99,24,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:X$202,24,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:X$99,24,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:X$202,24,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:Y$99,25,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:Y$202,25,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:Y$99,25,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:Y$202,25,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:Z$99,26,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:Z$202,26,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:Z$99,26,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:Z$202,26,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:AA$99,27,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AA$202,27,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:AA$99,27,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AA$202,27,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:AB$99,28,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AB$202,28,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:AB$99,28,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AB$202,28,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:AC$99,29,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AC$202,29,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:AC$99,29,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AC$202,29,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:AD$99,30,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AD$202,30,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:AD$99,30,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AD$202,30,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:AE$99,31,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AE$202,31,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:AE$99,31,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AE$202,31,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:AF$99,32,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AF$202,32,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:AF$99,32,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AF$202,32,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:AG$99,33,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AG$202,33,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:AG$99,33,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AG$202,33,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:AH$99,34,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AH$202,34,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:AH$99,34,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AH$202,34,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:AI$99,35,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AI$202,35,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:AI$99,35,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AI$202,35,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:AJ$99,36,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AJ$202,36,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:AJ$99,36,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AJ$202,36,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:AK$99,37,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AK$202,37,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:AK$99,37,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AK$202,37,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:AL$99,38,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AL$202,38,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:AL$99,38,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AL$202,38,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:AM$99,39,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AM$202,39,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:AM$99,39,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AM$202,39,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:AN$99,40,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AN$202,40,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:AN$99,40,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AN$202,40,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:AO$99,41,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AO$202,41,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:AO$99,41,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AO$202,41,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:AP$99,42,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AP$202,42,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:AP$99,42,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AP$202,42,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:AQ$99,43,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AQ$202,43,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:AQ$99,43,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AQ$202,43,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:AR$99,44,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AR$202,44,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:AR$99,44,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AR$202,44,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:AS$99,45,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AS$202,45,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:AS$99,45,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AS$202,45,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:AT$99,46,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AT$202,46,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:AT$99,46,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AT$202,46,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:AU$99,47,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AU$202,47,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:AU$99,47,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AU$202,47,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:AV$99,48,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AV$202,48,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:AV$99,48,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AV$202,48,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:AW$99,49,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AW$202,49,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:AW$99,49,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AW$202,49,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:AX$99,50,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AX$202,50,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:AX$99,50,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AX$202,50,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:AY$99,51,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AY$202,51,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:AY$99,51,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AY$202,51,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:AZ$99,52,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AZ$202,52,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:AZ$99,52,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:AZ$202,52,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:BA$99,53,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BA$202,53,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:BA$99,53,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BA$202,53,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:BB$99,54,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BB$202,54,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:BB$99,54,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BB$202,54,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:BC$99,55,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BC$202,55,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:BC$99,55,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BC$202,55,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:BD$99,56,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BD$202,56,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:BD$99,56,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BD$202,56,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:BE$99,57,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BE$202,57,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:BE$99,57,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BE$202,57,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:BF$99,58,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BF$202,58,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:BF$99,58,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BF$202,58,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:BG$99,59,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BG$202,59,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:BG$99,59,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BG$202,59,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:BH$99,60,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BH$202,60,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:BH$99,60,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BH$202,60,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:BI$99,61,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BI$202,61,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:BI$99,61,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BI$202,61,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:BJ$99,62,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BJ$202,62,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:BJ$99,62,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BJ$202,62,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:BK$99,63,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BK$202,63,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:BK$99,63,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BK$202,63,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:BL$99,64,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BL$202,64,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:BL$99,64,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BL$202,64,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:BM$99,65,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BM$202,65,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:BM$99,65,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BM$202,65,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:BN$99,66,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BN$202,66,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:BN$99,66,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BN$202,66,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:BO$99,67,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BO$202,67,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:BO$99,67,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BO$202,67,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:BP$99,68,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BP$202,68,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:BP$99,68,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BP$202,68,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:BQ$99,69,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BQ$202,69,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:BQ$99,69,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BQ$202,69,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:BR$99,70,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BR$202,70,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:BR$99,70,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BR$202,70,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:BS$99,71,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BS$202,71,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:BS$99,71,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BS$202,71,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:BT$99,72,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BT$202,72,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:BT$99,72,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BT$202,72,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:BU$99,73,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BU$202,73,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:BU$99,73,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BU$202,73,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:BV$99,74,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BV$202,74,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:BV$99,74,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BV$202,74,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:BW$99,75,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BW$202,75,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:BW$99,75,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BW$202,75,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:BX$99,76,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BX$202,76,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:BX$99,76,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BX$202,76,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:BY$99,77,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BY$202,77,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:BY$99,77,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BY$202,77,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:BZ$99,78,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BZ$202,78,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:BZ$99,78,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:BZ$202,78,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:CA$99,79,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CA$202,79,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:CA$99,79,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CA$202,79,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:CB$99,80,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CB$202,80,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:CB$99,80,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CB$202,80,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:CC$99,81,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CC$202,81,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:CC$99,81,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CC$202,81,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:CD$99,82,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CD$202,82,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:CD$99,82,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CD$202,82,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:CE$99,83,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CE$202,83,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:CE$99,83,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CE$202,83,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:CF$99,84,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CF$202,84,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:CF$99,84,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CF$202,84,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:CG$99,85,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CG$202,85,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:CG$99,85,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CG$202,85,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:CH$99,86,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CH$202,86,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:CH$99,86,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CH$202,86,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:CI$99,87,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CI$202,87,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:CI$99,87,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CI$202,87,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:CJ$99,88,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CJ$202,88,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:CJ$99,88,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CJ$202,88,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:CK$99,89,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CK$202,89,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:CK$99,89,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CK$202,89,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:CL$99,90,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CL$202,90,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:CL$99,90,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CL$202,90,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:CM$99,91,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CM$202,91,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:CM$99,91,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CM$202,91,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:CN$99,92,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CN$202,92,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:CN$99,92,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CN$202,92,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:CO$99,93,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CO$202,93,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:CO$99,93,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CO$202,93,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:CP$99,94,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CP$202,94,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:CP$99,94,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CP$202,94,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:CQ$99,95,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CQ$202,95,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:CQ$99,95,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CQ$202,95,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:CR$99,96,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CR$202,96,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:CR$99,96,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CR$202,96,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:CS$99,97,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CS$202,97,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:CS$99,97,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CS$202,97,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:CT$99,98,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CT$202,98,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:CT$99,98,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CT$202,98,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:CU$99,99,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CU$202,99,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:CU$99,99,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CU$202,99,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:CV$99,100,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CV$202,100,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:CV$99,100,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CV$202,100,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:CW$99,101,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CW$202,101,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:CW$99,101,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CW$202,101,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:CX$99,102,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CX$202,102,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:CX$99,102,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CX$202,102,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:CY$99,103,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CY$202,103,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:CY$99,103,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CY$202,103,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:CZ$99,104,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CZ$202,104,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:CZ$99,104,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:CZ$202,104,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:DA$99,105,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DA$202,105,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:DA$99,105,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DA$202,105,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:DB$99,106,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DB$202,106,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:DB$99,106,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DB$202,106,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:DC$99,107,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DC$202,107,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:DC$99,107,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DC$202,107,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:DD$99,108,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DD$202,108,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:DD$99,108,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DD$202,108,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:DE$99,109,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DE$202,109,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:DE$99,109,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DE$202,109,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:DF$99,110,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DF$202,110,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:DF$99,110,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DF$202,110,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:DG$99,111,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DG$202,111,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:DG$99,111,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DG$202,111,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:DH$99,112,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DH$202,112,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:DH$99,112,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DH$202,112,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:DI$99,113,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DI$202,113,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:DI$99,113,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DI$202,113,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:DJ$99,114,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DJ$202,114,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:DJ$99,114,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DJ$202,114,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:DK$99,115,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DK$202,115,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:DK$99,115,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DK$202,115,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:DL$99,116,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DL$202,116,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:DL$99,116,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DL$202,116,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:DM$99,117,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DM$202,117,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:DM$99,117,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DM$202,117,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:DN$99,118,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DN$202,118,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:DN$99,118,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DN$202,118,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:DO$99,119,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DO$202,119,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:DO$99,119,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DO$202,119,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:DP$99,120,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DP$202,120,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:DP$99,120,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DP$202,120,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:DQ$99,121,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DQ$202,121,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:DQ$99,121,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DQ$202,121,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:DR$99,122,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DR$202,122,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:DR$99,122,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DR$202,122,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:DS$99,123,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DS$202,123,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:DS$99,123,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DS$202,123,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:DT$99,124,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DT$202,124,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:DT$99,124,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DT$202,124,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:DU$99,125,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DU$202,125,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:DU$99,125,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DU$202,125,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:DV$99,126,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DV$202,126,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:DV$99,126,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DV$202,126,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:DW$99,127,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DW$202,127,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:DW$99,127,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DW$202,127,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:DX$99,128,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DX$202,128,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:DX$99,128,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DX$202,128,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:DY$99,129,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DY$202,129,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:DY$99,129,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DY$202,129,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:DZ$99,130,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DZ$202,130,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:DZ$99,130,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:DZ$202,130,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:EA$99,131,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EA$202,131,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:EA$99,131,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EA$202,131,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:EB$99,132,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EB$202,132,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:EB$99,132,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EB$202,132,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:EC$99,133,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EC$202,133,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:EC$99,133,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EC$202,133,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:ED$99,134,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:ED$202,134,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:ED$99,134,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:ED$202,134,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:EE$99,135,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EE$202,135,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:EE$99,135,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EE$202,135,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:EF$99,136,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EF$202,136,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:EF$99,136,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EF$202,136,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:EG$99,137,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EG$202,137,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:EG$99,137,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EG$202,137,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:EH$99,138,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EH$202,138,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:EH$99,138,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EH$202,138,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:EI$99,139,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EI$202,139,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:EI$99,139,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EI$202,139,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:EJ$99,140,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EJ$202,140,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:EJ$99,140,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EJ$202,140,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:EK$99,141,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EK$202,141,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:EK$99,141,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EK$202,141,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:EL$99,142,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EL$202,142,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:EL$99,142,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EL$202,142,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:EM$99,143,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EM$202,143,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:EM$99,143,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EM$202,143,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:EN$99,144,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EN$202,144,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:EN$99,144,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EN$202,144,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:EO$99,145,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EO$202,145,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:EO$99,145,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EO$202,145,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:EP$99,146,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EP$202,146,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:EP$99,146,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EP$202,146,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:EQ$99,147,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EQ$202,147,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:EQ$99,147,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EQ$202,147,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:ER$99,148,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:ER$202,148,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:ER$99,148,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:ER$202,148,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:ES$99,149,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:ES$202,149,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:ES$99,149,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:ES$202,149,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:ET$99,150,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:ET$202,150,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:ET$99,150,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:ET$202,150,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:EU$99,151,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EU$202,151,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:EU$99,151,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EU$202,151,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:EV$99,152,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EV$202,152,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:EV$99,152,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EV$202,152,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:EW$99,153,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EW$202,153,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:EW$99,153,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EW$202,153,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:EX$99,154,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EX$202,154,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:EX$99,154,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EX$202,154,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:EY$99,155,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EY$202,155,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:EY$99,155,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EY$202,155,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:EZ$99,156,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EZ$202,156,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:EZ$99,156,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:EZ$202,156,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:FA$99,157,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FA$202,157,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:FA$99,157,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FA$202,157,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:FB$99,158,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FB$202,158,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:FB$99,158,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FB$202,158,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:FC$99,159,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FC$202,159,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:FC$99,159,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FC$202,159,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:FD$99,160,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FD$202,160,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:FD$99,160,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FD$202,160,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:FE$99,161,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FE$202,161,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:FE$99,161,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FE$202,161,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:FF$99,162,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FF$202,162,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:FF$99,162,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FF$202,162,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:FG$99,163,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FG$202,163,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:FG$99,163,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FG$202,163,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:FH$99,164,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FH$202,164,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:FH$99,164,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FH$202,164,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:FI$99,165,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FI$202,165,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:FI$99,165,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FI$202,165,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:FJ$99,166,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FJ$202,166,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:FJ$99,166,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FJ$202,166,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:FK$99,167,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FK$202,167,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:FK$99,167,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FK$202,167,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:FL$99,168,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FL$202,168,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:FL$99,168,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FL$202,168,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:FM$99,169,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FM$202,169,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:FM$99,169,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FM$202,169,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:FN$99,170,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FN$202,170,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:FN$99,170,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FN$202,170,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:FO$99,171,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FO$202,171,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:FO$99,171,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FO$202,171,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:FP$99,172,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FP$202,172,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:FP$99,172,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FP$202,172,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:FQ$99,173,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FQ$202,173,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:FQ$99,173,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FQ$202,173,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:FR$99,174,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FR$202,174,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:FR$99,174,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FR$202,174,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:FS$99,175,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FS$202,175,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:FS$99,175,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FS$202,175,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:FT$99,176,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FT$202,176,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:FT$99,176,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FT$202,176,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:FU$99,177,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FU$202,177,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:FU$99,177,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FU$202,177,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:FV$99,178,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FV$202,178,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:FV$99,178,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FV$202,178,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:FW$99,179,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FW$202,179,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:FW$99,179,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FW$202,179,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:FX$99,180,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FX$202,180,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:FX$99,180,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FX$202,180,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:FY$99,181,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FY$202,181,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:FY$99,181,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FY$202,181,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:FZ$99,182,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FZ$202,182,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:FZ$99,182,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:FZ$202,182,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:GA$99,183,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GA$202,183,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:GA$99,183,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GA$202,183,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:GB$99,184,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GB$202,184,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:GB$99,184,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GB$202,184,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:GC$99,185,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GC$202,185,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:GC$99,185,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GC$202,185,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:GD$99,186,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GD$202,186,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:GD$99,186,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GD$202,186,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:GE$99,187,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GE$202,187,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:GE$99,187,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GE$202,187,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:GF$99,188,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GF$202,188,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:GF$99,188,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GF$202,188,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:GG$99,189,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GG$202,189,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:GG$99,189,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GG$202,189,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:GH$99,190,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GH$202,190,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:GH$99,190,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GH$202,190,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:GI$99,191,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GI$202,191,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:GI$99,191,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GI$202,191,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:GJ$99,192,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GJ$202,192,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:GJ$99,192,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GJ$202,192,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:GK$99,193,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GK$202,193,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:GK$99,193,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GK$202,193,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:GL$99,194,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GL$202,194,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:GL$99,194,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GL$202,194,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:GM$99,195,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GM$202,195,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:GM$99,195,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GM$202,195,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:GN$99,196,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GN$202,196,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:GN$99,196,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GN$202,196,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:GO$99,197,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GO$202,197,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:GO$99,197,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GO$202,197,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:GP$99,198,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GP$202,198,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:GP$99,198,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GP$202,198,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:GQ$99,199,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GQ$202,199,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:GQ$99,199,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GQ$202,199,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:GR$99,200,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GR$202,200,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:GR$99,200,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GR$202,200,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:GS$99,201,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GS$202,201,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:GS$99,201,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GS$202,201,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:GT$99,202,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GT$202,202,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:GT$99,202,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GT$202,202,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:GU$99,203,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GU$202,203,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:GU$99,203,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GU$202,203,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:GV$99,204,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GV$202,204,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:GV$99,204,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GV$202,204,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:GW$99,205,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GW$202,205,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:GW$99,205,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GW$202,205,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:GX$99,206,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GX$202,206,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:GX$99,206,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GX$202,206,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:GY$99,207,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GY$202,207,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:GY$99,207,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GY$202,207,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:GZ$99,208,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GZ$202,208,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:GZ$99,208,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:GZ$202,208,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:HA$99,209,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HA$202,209,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:HA$99,209,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HA$202,209,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:HB$99,210,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HB$202,210,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:HB$99,210,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HB$202,210,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:HC$99,211,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HC$202,211,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:HC$99,211,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HC$202,211,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:HD$99,212,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HD$202,212,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:HD$99,212,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HD$202,212,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:HE$99,213,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HE$202,213,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:HE$99,213,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HE$202,213,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:HF$99,214,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HF$202,214,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:HF$99,214,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HF$202,214,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:HG$99,215,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HG$202,215,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:HG$99,215,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HG$202,215,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:HH$99,216,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HH$202,216,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:HH$99,216,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HH$202,216,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:HI$99,217,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HI$202,217,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:HI$99,217,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HI$202,217,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:HJ$99,218,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HJ$202,218,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:HJ$99,218,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HJ$202,218,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:HK$99,219,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HK$202,219,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:HK$99,219,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HK$202,219,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:HL$99,220,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HL$202,220,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:HL$99,220,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HL$202,220,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:HM$99,221,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HM$202,221,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:HM$99,221,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HM$202,221,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:HN$99,222,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HN$202,222,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:HN$99,222,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HN$202,222,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:HO$99,223,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HO$202,223,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:HO$99,223,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HO$202,223,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:HP$99,224,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HP$202,224,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:HP$99,224,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HP$202,224,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:HQ$99,225,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HQ$202,225,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:HQ$99,225,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HQ$202,225,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:HR$99,226,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HR$202,226,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:HR$99,226,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HR$202,226,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:HS$99,227,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HS$202,227,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:HS$99,227,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HS$202,227,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:HT$99,228,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HT$202,228,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:HT$99,228,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HT$202,228,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:HU$99,229,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HU$202,229,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:HU$99,229,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HU$202,229,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:HV$99,230,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HV$202,230,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:HV$99,230,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HV$202,230,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:HW$99,231,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HW$202,231,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:HW$99,231,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HW$202,231,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:HX$99,232,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HX$202,232,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:HX$99,232,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HX$202,232,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:HY$99,233,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HY$202,233,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:HY$99,233,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HY$202,233,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:HZ$99,234,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HZ$202,234,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:HZ$99,234,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:HZ$202,234,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:IA$99,235,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:IA$202,235,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:IA$99,235,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:IA$202,235,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:IB$99,236,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:IB$202,236,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:IB$99,236,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:IB$202,236,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:IC$99,237,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:IC$202,237,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:IC$99,237,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:IC$202,237,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:ID$99,238,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:ID$202,238,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:ID$99,238,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:ID$202,238,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import Peak'!$A$3:IE$99,239,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:IE$202,239,FALSE)),0,(VLOOKUP($A6,'Import Peak'!$A$3:IE$99,239,FALSE)-VLOOKUP($A6,'Import Peak Change'!$A$106:IE$202,239,FALSE)))" +"IF('Import OffPeak'!A3=0,"""",'Import OffPeak'!A3)" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:L$99,7,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:L$202,7,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:L$99,7,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:L$202,7,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:M$99,8,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:M$202,8,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:M$99,8,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:M$202,8,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:N$99,9,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:N$202,9,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:N$99,9,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:N$202,9,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:O$99,10,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:O$202,10,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:O$99,10,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:O$202,10,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:P$99,11,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:P$202,11,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:P$99,11,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:P$202,11,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:Q$99,12,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:Q$202,12,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:Q$99,12,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:Q$202,12,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:R$99,13,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:R$202,13,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:R$99,13,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:R$202,13,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:S$99,14,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:S$202,14,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:S$99,14,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:S$202,14,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:T$99,15,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:T$202,15,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:T$99,15,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:T$202,15,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:U$99,16,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:U$202,16,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:U$99,16,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:U$202,16,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:V$99,17,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:V$202,17,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:V$99,17,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:V$202,17,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:W$99,18,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:W$202,18,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:W$99,18,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:W$202,18,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:X$99,19,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:X$202,19,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:X$99,19,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:X$202,19,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:Y$99,20,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:Y$202,20,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:Y$99,20,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:Y$202,20,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:Z$99,21,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:Z$202,21,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:Z$99,21,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:Z$202,21,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:AA$99,22,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AA$202,22,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:AA$99,22,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AA$202,22,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:AB$99,23,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AB$202,23,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:AB$99,23,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AB$202,23,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:AC$99,24,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AC$202,24,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:AC$99,24,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AC$202,24,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:AD$99,25,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AD$202,25,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:AD$99,25,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AD$202,25,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:AE$99,26,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AE$202,26,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:AE$99,26,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AE$202,26,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:AF$99,27,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AF$202,27,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:AF$99,27,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AF$202,27,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:AG$99,28,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AG$202,28,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:AG$99,28,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AG$202,28,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:AH$99,29,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AH$202,29,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:AH$99,29,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AH$202,29,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:AI$99,30,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AI$202,30,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:AI$99,30,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AI$202,30,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:AJ$99,31,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AJ$202,31,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:AJ$99,31,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AJ$202,31,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:AK$99,32,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AK$202,32,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:AK$99,32,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AK$202,32,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:AL$99,33,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AL$202,33,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:AL$99,33,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AL$202,33,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:AM$99,34,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AM$202,34,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:AM$99,34,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AM$202,34,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:AN$99,35,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AN$202,35,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:AN$99,35,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AN$202,35,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:AO$99,36,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AO$202,36,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:AO$99,36,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AO$202,36,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:AP$99,37,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AP$202,37,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:AP$99,37,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AP$202,37,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:AQ$99,38,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AQ$202,38,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:AQ$99,38,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AQ$202,38,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:AR$99,39,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AR$202,39,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:AR$99,39,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AR$202,39,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:AS$99,40,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AS$202,40,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:AS$99,40,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AS$202,40,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:AT$99,41,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AT$202,41,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:AT$99,41,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AT$202,41,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:AU$99,42,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AU$202,42,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:AU$99,42,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AU$202,42,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:AV$99,43,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AV$202,43,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:AV$99,43,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AV$202,43,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:AW$99,44,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AW$202,44,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:AW$99,44,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AW$202,44,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:AX$99,45,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AX$202,45,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:AX$99,45,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AX$202,45,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:AY$99,46,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AY$202,46,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:AY$99,46,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AY$202,46,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:AZ$99,47,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AZ$202,47,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:AZ$99,47,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:AZ$202,47,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:BA$99,48,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BA$202,48,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:BA$99,48,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BA$202,48,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:BB$99,49,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BB$202,49,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:BB$99,49,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BB$202,49,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:BC$99,50,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BC$202,50,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:BC$99,50,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BC$202,50,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:BD$99,51,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BD$202,51,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:BD$99,51,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BD$202,51,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:BE$99,52,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BE$202,52,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:BE$99,52,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BE$202,52,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:BF$99,53,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BF$202,53,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:BF$99,53,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BF$202,53,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:BG$99,54,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BG$202,54,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:BG$99,54,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BG$202,54,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:BH$99,55,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BH$202,55,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:BH$99,55,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BH$202,55,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:BI$99,56,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BI$202,56,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:BI$99,56,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BI$202,56,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:BJ$99,57,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BJ$202,57,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:BJ$99,57,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BJ$202,57,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:BK$99,58,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BK$202,58,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:BK$99,58,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BK$202,58,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:BL$99,59,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BL$202,59,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:BL$99,59,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BL$202,59,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:BM$99,60,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BM$202,60,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:BM$99,60,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BM$202,60,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:BN$99,61,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BN$202,61,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:BN$99,61,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BN$202,61,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:BO$99,62,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BO$202,62,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:BO$99,62,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BO$202,62,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:BP$99,63,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BP$202,63,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:BP$99,63,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BP$202,63,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:BQ$99,64,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BQ$202,64,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:BQ$99,64,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BQ$202,64,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:BR$99,65,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BR$202,65,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:BR$99,65,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BR$202,65,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:BS$99,66,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BS$202,66,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:BS$99,66,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BS$202,66,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:BT$99,67,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BT$202,67,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:BT$99,67,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BT$202,67,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:BU$99,68,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BU$202,68,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:BU$99,68,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BU$202,68,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:BV$99,69,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BV$202,69,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:BV$99,69,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BV$202,69,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:BW$99,70,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BW$202,70,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:BW$99,70,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BW$202,70,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:BX$99,71,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BX$202,71,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:BX$99,71,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BX$202,71,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:BY$99,72,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BY$202,72,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:BY$99,72,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BY$202,72,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:BZ$99,73,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BZ$202,73,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:BZ$99,73,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:BZ$202,73,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:CA$99,74,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CA$202,74,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:CA$99,74,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CA$202,74,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:CB$99,75,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CB$202,75,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:CB$99,75,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CB$202,75,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:CC$99,76,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CC$202,76,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:CC$99,76,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CC$202,76,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:CD$99,77,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CD$202,77,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:CD$99,77,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CD$202,77,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:CE$99,78,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CE$202,78,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:CE$99,78,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CE$202,78,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:CF$99,79,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CF$202,79,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:CF$99,79,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CF$202,79,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:CG$99,80,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CG$202,80,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:CG$99,80,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CG$202,80,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:CH$99,81,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CH$202,81,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:CH$99,81,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CH$202,81,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:CI$99,82,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CI$202,82,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:CI$99,82,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CI$202,82,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:CJ$99,83,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CJ$202,83,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:CJ$99,83,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CJ$202,83,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:CK$99,84,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CK$202,84,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:CK$99,84,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CK$202,84,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:CL$99,85,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CL$202,85,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:CL$99,85,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CL$202,85,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:CM$99,86,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CM$202,86,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:CM$99,86,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CM$202,86,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:CN$99,87,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CN$202,87,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:CN$99,87,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CN$202,87,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:CO$99,88,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CO$202,88,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:CO$99,88,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CO$202,88,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:CP$99,89,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CP$202,89,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:CP$99,89,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CP$202,89,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:CQ$99,90,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CQ$202,90,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:CQ$99,90,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CQ$202,90,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:CR$99,91,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CR$202,91,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:CR$99,91,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CR$202,91,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:CS$99,92,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CS$202,92,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:CS$99,92,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CS$202,92,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:CT$99,93,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CT$202,93,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:CT$99,93,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CT$202,93,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:CU$99,94,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CU$202,94,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:CU$99,94,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CU$202,94,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:CV$99,95,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CV$202,95,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:CV$99,95,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CV$202,95,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:CW$99,96,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CW$202,96,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:CW$99,96,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CW$202,96,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:CX$99,97,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CX$202,97,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:CX$99,97,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CX$202,97,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:CY$99,98,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CY$202,98,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:CY$99,98,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CY$202,98,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:CZ$99,99,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CZ$202,99,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:CZ$99,99,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:CZ$202,99,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:DA$99,100,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DA$202,100,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:DA$99,100,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DA$202,100,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:DB$99,101,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DB$202,101,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:DB$99,101,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DB$202,101,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:DC$99,102,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DC$202,102,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:DC$99,102,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DC$202,102,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:DD$99,103,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DD$202,103,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:DD$99,103,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DD$202,103,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:DE$99,104,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DE$202,104,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:DE$99,104,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DE$202,104,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:DF$99,105,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DF$202,105,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:DF$99,105,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DF$202,105,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:DG$99,106,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DG$202,106,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:DG$99,106,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DG$202,106,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:DH$99,107,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DH$202,107,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:DH$99,107,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DH$202,107,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:DI$99,108,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DI$202,108,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:DI$99,108,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DI$202,108,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:DJ$99,109,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DJ$202,109,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:DJ$99,109,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DJ$202,109,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:DK$99,110,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DK$202,110,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:DK$99,110,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DK$202,110,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:DL$99,111,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DL$202,111,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:DL$99,111,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DL$202,111,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:DM$99,112,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DM$202,112,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:DM$99,112,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DM$202,112,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:DN$99,113,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DN$202,113,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:DN$99,113,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DN$202,113,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:DO$99,114,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DO$202,114,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:DO$99,114,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DO$202,114,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:DP$99,115,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DP$202,115,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:DP$99,115,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DP$202,115,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:DQ$99,116,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DQ$202,116,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:DQ$99,116,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DQ$202,116,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:DR$99,117,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DR$202,117,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:DR$99,117,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DR$202,117,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:DS$99,118,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DS$202,118,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:DS$99,118,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DS$202,118,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:DT$99,119,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DT$202,119,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:DT$99,119,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DT$202,119,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:DU$99,120,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DU$202,120,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:DU$99,120,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DU$202,120,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:DV$99,121,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DV$202,121,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:DV$99,121,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DV$202,121,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:DW$99,122,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DW$202,122,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:DW$99,122,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DW$202,122,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:DX$99,123,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DX$202,123,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:DX$99,123,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DX$202,123,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:DY$99,124,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DY$202,124,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:DY$99,124,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DY$202,124,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:DZ$99,125,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DZ$202,125,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:DZ$99,125,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:DZ$202,125,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:EA$99,126,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EA$202,126,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:EA$99,126,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EA$202,126,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:EB$99,127,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EB$202,127,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:EB$99,127,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EB$202,127,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:EC$99,128,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EC$202,128,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:EC$99,128,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EC$202,128,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:ED$99,129,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:ED$202,129,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:ED$99,129,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:ED$202,129,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:EE$99,130,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EE$202,130,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:EE$99,130,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EE$202,130,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:EF$99,131,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EF$202,131,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:EF$99,131,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EF$202,131,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:EG$99,132,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EG$202,132,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:EG$99,132,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EG$202,132,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:EH$99,133,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EH$202,133,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:EH$99,133,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EH$202,133,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:EI$99,134,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EI$202,134,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:EI$99,134,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EI$202,134,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:EJ$99,135,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EJ$202,135,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:EJ$99,135,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EJ$202,135,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:EK$99,136,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EK$202,136,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:EK$99,136,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EK$202,136,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:EL$99,137,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EL$202,137,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:EL$99,137,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EL$202,137,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:EM$99,138,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EM$202,138,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:EM$99,138,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EM$202,138,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:EN$99,139,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EN$202,139,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:EN$99,139,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EN$202,139,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:EO$99,140,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EO$202,140,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:EO$99,140,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EO$202,140,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:EP$99,141,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EP$202,141,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:EP$99,141,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EP$202,141,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:EQ$99,142,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EQ$202,142,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:EQ$99,142,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EQ$202,142,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:ER$99,143,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:ER$202,143,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:ER$99,143,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:ER$202,143,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:ES$99,144,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:ES$202,144,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:ES$99,144,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:ES$202,144,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:ET$99,145,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:ET$202,145,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:ET$99,145,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:ET$202,145,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:EU$99,146,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EU$202,146,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:EU$99,146,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EU$202,146,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:EV$99,147,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EV$202,147,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:EV$99,147,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EV$202,147,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:EW$99,148,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EW$202,148,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:EW$99,148,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EW$202,148,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:EX$99,149,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EX$202,149,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:EX$99,149,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EX$202,149,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:EY$99,150,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EY$202,150,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:EY$99,150,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EY$202,150,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:EZ$99,151,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EZ$202,151,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:EZ$99,151,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:EZ$202,151,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:FA$99,152,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FA$202,152,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:FA$99,152,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FA$202,152,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:FB$99,153,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FB$202,153,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:FB$99,153,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FB$202,153,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:FC$99,154,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FC$202,154,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:FC$99,154,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FC$202,154,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:FD$99,155,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FD$202,155,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:FD$99,155,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FD$202,155,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:FE$99,156,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FE$202,156,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:FE$99,156,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FE$202,156,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:FF$99,157,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FF$202,157,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:FF$99,157,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FF$202,157,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:FG$99,158,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FG$202,158,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:FG$99,158,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FG$202,158,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:FH$99,159,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FH$202,159,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:FH$99,159,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FH$202,159,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:FI$99,160,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FI$202,160,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:FI$99,160,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FI$202,160,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:FJ$99,161,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FJ$202,161,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:FJ$99,161,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FJ$202,161,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:FK$99,162,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FK$202,162,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:FK$99,162,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FK$202,162,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:FL$99,163,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FL$202,163,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:FL$99,163,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FL$202,163,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:FM$99,164,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FM$202,164,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:FM$99,164,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FM$202,164,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:FN$99,165,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FN$202,165,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:FN$99,165,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FN$202,165,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:FO$99,166,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FO$202,166,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:FO$99,166,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FO$202,166,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:FP$99,167,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FP$202,167,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:FP$99,167,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FP$202,167,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:FQ$99,168,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FQ$202,168,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:FQ$99,168,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FQ$202,168,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:FR$99,169,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FR$202,169,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:FR$99,169,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FR$202,169,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:FS$99,170,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FS$202,170,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:FS$99,170,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FS$202,170,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:FT$99,171,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FT$202,171,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:FT$99,171,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FT$202,171,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:FU$99,172,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FU$202,172,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:FU$99,172,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FU$202,172,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:FV$99,173,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FV$202,173,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:FV$99,173,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FV$202,173,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:FW$99,174,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FW$202,174,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:FW$99,174,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FW$202,174,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:FX$99,175,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FX$202,175,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:FX$99,175,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FX$202,175,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:FY$99,176,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FY$202,176,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:FY$99,176,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FY$202,176,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:FZ$99,177,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FZ$202,177,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:FZ$99,177,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:FZ$202,177,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:GA$99,178,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GA$202,178,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:GA$99,178,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GA$202,178,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:GB$99,179,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GB$202,179,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:GB$99,179,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GB$202,179,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:GC$99,180,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GC$202,180,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:GC$99,180,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GC$202,180,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:GD$99,181,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GD$202,181,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:GD$99,181,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GD$202,181,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:GE$99,182,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GE$202,182,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:GE$99,182,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GE$202,182,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:GF$99,183,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GF$202,183,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:GF$99,183,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GF$202,183,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:GG$99,184,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GG$202,184,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:GG$99,184,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GG$202,184,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:GH$99,185,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GH$202,185,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:GH$99,185,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GH$202,185,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:GI$99,186,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GI$202,186,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:GI$99,186,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GI$202,186,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:GJ$99,187,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GJ$202,187,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:GJ$99,187,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GJ$202,187,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:GK$99,188,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GK$202,188,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:GK$99,188,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GK$202,188,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:GL$99,189,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GL$202,189,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:GL$99,189,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GL$202,189,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:GM$99,190,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GM$202,190,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:GM$99,190,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GM$202,190,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:GN$99,191,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GN$202,191,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:GN$99,191,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GN$202,191,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:GO$99,192,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GO$202,192,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:GO$99,192,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GO$202,192,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:GP$99,193,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GP$202,193,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:GP$99,193,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GP$202,193,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:GQ$99,194,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GQ$202,194,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:GQ$99,194,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GQ$202,194,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:GR$99,195,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GR$202,195,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:GR$99,195,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GR$202,195,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:GS$99,196,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GS$202,196,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:GS$99,196,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GS$202,196,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:GT$99,197,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GT$202,197,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:GT$99,197,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GT$202,197,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:GU$99,198,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GU$202,198,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:GU$99,198,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GU$202,198,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:GV$99,199,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GV$202,199,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:GV$99,199,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GV$202,199,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:GW$99,200,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GW$202,200,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:GW$99,200,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GW$202,200,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:GX$99,201,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GX$202,201,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:GX$99,201,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GX$202,201,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:GY$99,202,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GY$202,202,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:GY$99,202,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GY$202,202,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:GZ$99,203,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GZ$202,203,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:GZ$99,203,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:GZ$202,203,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:HA$99,204,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HA$202,204,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:HA$99,204,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HA$202,204,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:HB$99,205,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HB$202,205,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:HB$99,205,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HB$202,205,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:HC$99,206,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HC$202,206,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:HC$99,206,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HC$202,206,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:HD$99,207,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HD$202,207,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:HD$99,207,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HD$202,207,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:HE$99,208,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HE$202,208,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:HE$99,208,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HE$202,208,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:HF$99,209,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HF$202,209,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:HF$99,209,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HF$202,209,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:HG$99,210,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HG$202,210,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:HG$99,210,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HG$202,210,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:HH$99,211,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HH$202,211,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:HH$99,211,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HH$202,211,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:HI$99,212,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HI$202,212,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:HI$99,212,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HI$202,212,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:HJ$99,213,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HJ$202,213,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:HJ$99,213,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HJ$202,213,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:HK$99,214,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HK$202,214,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:HK$99,214,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HK$202,214,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:HL$99,215,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HL$202,215,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:HL$99,215,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HL$202,215,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:HM$99,216,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HM$202,216,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:HM$99,216,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HM$202,216,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:HN$99,217,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HN$202,217,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:HN$99,217,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HN$202,217,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:HO$99,218,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HO$202,218,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:HO$99,218,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HO$202,218,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:HP$99,219,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HP$202,219,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:HP$99,219,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HP$202,219,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:HQ$99,220,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HQ$202,220,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:HQ$99,220,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HQ$202,220,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:HR$99,221,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HR$202,221,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:HR$99,221,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HR$202,221,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:HS$99,222,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HS$202,222,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:HS$99,222,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HS$202,222,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:HT$99,223,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HT$202,223,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:HT$99,223,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HT$202,223,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:HU$99,224,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HU$202,224,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:HU$99,224,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HU$202,224,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:HV$99,225,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HV$202,225,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:HV$99,225,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HV$202,225,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:HW$99,226,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HW$202,226,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:HW$99,226,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HW$202,226,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:HX$99,227,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HX$202,227,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:HX$99,227,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HX$202,227,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:HY$99,228,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HY$202,228,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:HY$99,228,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HY$202,228,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:HZ$99,229,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HZ$202,229,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:HZ$99,229,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:HZ$202,229,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:IA$99,230,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:IA$202,230,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:IA$99,230,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:IA$202,230,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:IB$99,231,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:IB$202,231,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:IB$99,231,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:IB$202,231,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:IC$99,232,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:IC$202,232,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:IC$99,232,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:IC$202,232,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:ID$99,233,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:ID$202,233,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:ID$99,233,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:ID$202,233,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:IE$99,234,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:IE$202,234,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:IE$99,234,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:IE$202,234,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:IF$99,235,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:IF$202,235,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:IF$99,235,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:IF$202,235,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:IG$99,236,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:IG$202,236,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:IG$99,236,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:IG$202,236,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:IH$99,237,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:IH$202,237,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:IH$99,237,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:IH$202,237,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:II$99,238,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:II$202,238,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:II$99,238,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:II$202,238,FALSE)))" +"IF(ISERROR(VLOOKUP($A6,'Import OffPeak'!$A$3:IJ$99,239,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:IJ$202,239,FALSE)),0,(VLOOKUP($A6,'Import OffPeak'!$A$3:IJ$99,239,FALSE)-VLOOKUP($A6,'Import OffPeak change'!$A$106:IJ$202,239,FALSE)))" +"SUM(B5:B11)" +"E4" +"Total!L85" +"C5*(F5-E5)" +"C17+B17" +"C17+D17" +"E17+C17" +"Total!L174" +"Total!L24" +"Total!L59" +"Total!L47" +"Total!L130" +"SUM(B5:B11)" +"SUM(L2:L23)" +"SUM(L27:L46)" +"SUM(L48:L58)" +"SUM(L62:L84)" +"SUM(L86:L92)" +"SUM(L94:L129)" +"SUM(L131:L173)" +"B4" +"D56/A58" +"B4/D56" +"D4" +"B5/$C$56" +"($D$56-$B$56)/(COUNT(A13:$A$55))" +"SUM(B4:B54)" +"SUM(C4:C55)" +"COUNT(A4:A55)" +"Summary!C12" +"Summary!C18" +"B12-SUM(C12:F12)" +"B12" +"Summary!C13" +"Summary!C19" +"C5+C6" +"C10-B10" +"DATEVALUE(A2)" +"I2-K2" +"EOL!D28" +"IF($I$11=1,EOL!D43,EOL!D44)" +"EOL!D20" +"(SUM(B3:C3)-SUM($B$2:$C$2))/2" +"IF($I$11=1,EOL!D29,EOL!D30)" +"(SUM(H3:I3)-SUM($H$2:$I$2))/2" +"EOL!D19" +"IF($I$11=1,EOL!D31,EOL!D32)" +"EOL!D17" +"IF($I$11=1,EOL!D33,EOL!D34)" +"EOL!D16" +"IF($I$11=1,EOL!D35,EOL!D36)" +"EOL!D18" +"IF($I$11=1,EOL!D37,EOL!D38)" +"IF($I$11=1,EOL!D39,EOL!D40)" +"IF($I$11=1,EOL!D41,EOL!D42)" +"IF(I11=1,""GD 1"",""GD 2"")" +"EOL!D3+EOL!D8" +"(AVERAGE(B15:C15)-1)*14+50" +"AVERAGE(EOL!D3:E3)" +"EOL!D7+B22" +"SUMPRODUCT($B33:$B37,$C33:$C37,D33:D37)/SUMPRODUCT($B33:$B37,$C33:$C37)" +"SUMPRODUCT($B34:$B36,$C34:$C36,D34:D36)/SUMPRODUCT($B34:$B36,$C34:$C36)" +"SUMPRODUCT($B37:$B39,$C37:$C39,D37:D39)/SUMPRODUCT($B37:$B39,$C37:$C39)" +"SUMPRODUCT($B38:$B42,$C38:$C42,D38:D42)/SUMPRODUCT($B38:$B42,$C38:$C42)" +"A34-A33" +"EOL!D8" +"DATE(YEAR(A33),MONTH(A33)+1,1)" +"D38" +"EOL!D14" +"((+C27+D27)/2)-((+C24+D24)/2)" +"((+L8+M8)/2)-((+L5+M5)/2)" +"((+O8+O8)/2)-((+P5+P5)/2)" +"IF(C22=0,0,+C22-C$21)" +"+'EOLID''s'!L7" +"VLOOKUP($K3,EOL!$E$3:$I$311,4,0)" +"VLOOKUP($K3,EOL!$E$3:$I$311,5,0)" +"+'EOLID''s'!L6" +"VLOOKUP($Q3,EOL!$E$3:$I$311,4,0)" +"VLOOKUP($Q3,EOL!$E$3:$I$311,5,0)" +"((+C27+D27)/2)-((+C26+D26)/2)" +"((+L8+M8)/2)-((+L7+M7)/2)" +"((+O8+P8)/2)-((+O7+P7)/2)" +"+'EOLID''s'!I7" +"+'EOLID''s'!I6" +"+'EOLID''s'!K7" +"+'EOLID''s'!K6" +"((+C28+D28)/2)-((+C29+D29)/2)" +"((+L9+M9)/2)-((+L10+M10)/2)" +"((+O9+P9)/2)-((+O10+P10)/2)" +"+'EOLID''s'!M7" +"+'EOLID''s'!G7" +"+'EOLID''s'!G6" +"((+C33+D33)/2)-((+C34+D34)/2)" +"((+L14+M14)/2)-((+L15+M15)/2)" +"((+O14+P14)/2)-((+O15+P15)/2)" +"+'EOLID''s'!E7" +"+'EOLID''s'!E6" +"((+C33+D33)/2)-((+C36+D36)/2)" +"((+L14+M14)/2)-((+L17+M17)/2)" +"((+O14+P14)/2)-((+O17+P17)/2)" +"+'EOLID''s'!F7" +"+'EOLID''s'!F6" +"((+C8+D8)/2)-((+C14+D14)/2)" +"((+L8+M8)/2)-((+L14+M14)/2)" +"((+O8+P8)/2)-((+O14+P14)/2)" +"+'EOLID''s'!V7" +"+'EOLID''s'!V6" +"((+C5+D5)/2)-((+C6+D6)/2)" +"((+L5+M5)/2)-((+L6+M6)/2)" +"((+O5+P5)/2)-((+O6+P6)/2)" +"+'EOLID''s'!W7" +"+'EOLID''s'!W6" +"((+C8+D8)/2)-((+C3+D3)/2)" +"((+L8+M8)/2)-((+L3+M3)/2)" +"((+O8+P8)/2)-((+O3+P3)/2)" +"+'EOLID''s'!X7" +"+'EOLID''s'!X6" +"((+C3+D3)/2)-((+C5+D5)/2)" +"((+L3+M3)/2)-((+L5+M5)/2)" +"((+O3+P3)/2)-((+O5+P5)/2)" +"+'EOLID''s'!Y7" +"+'EOLID''s'!Y6" +"((+C7+D7)/2)-((+C5+D5)/2)" +"((+L7+M7)/2)-((+L5+M5)/2)" +"((+O7+P7)/2)-((+O5+P5)/2)" +"+'EOLID''s'!O7" +"+'EOLID''s'!O6" +"+'EOLID''s'!T7" +"+'EOLID''s'!T6" +"+(O27+P27)/2" +"+(L27+M27)/2" +"+W15-+(($O$21+$P$21)/2)" +"+(L8+M8)/2" +"+Y15-X15" +"+'EOLID''s'!P7" +"+'EOLID''s'!P6" +"+'EOLID''s'!S7" +"+'EOLID''s'!S6" +"+'EOLID''s'!Z7" +"+'EOLID''s'!Z6" +"+(O33+P33)/2" +"+(L33+M33)/2" +"+(L14+M14)/2" +"+'EOLID''s'!D2" +"VLOOKUP($B21,EOL!$E$3:$I$311,4,0)" +"VLOOKUP($B21,EOL!$E$3:$I$311,5,0)" +"+'EOLID''s'!D3" +"VLOOKUP($E21,EOL!$E$3:$I$311,4,0)" +"VLOOKUP($E21,EOL!$E$3:$I$311,5,0)" +"+'EOLID''s'!D4" +"VLOOKUP($H21,EOL!$E$3:$I$311,5,0)" +"+'EOLID''s'!C7" +"VLOOKUP($K21,EOL!$E$9:$I$311,4,0)" +"VLOOKUP($K21,EOL!$E$9:$I$311,5,0)" +"+'EOLID''s'!C7" +"VLOOKUP($N21,EOL!$E$3:$H$311,4,0)" +"VLOOKUP($N21,EOL!$E$3:$I$311,5,0)" +"+(O36+P36)/2" +"+(L36+M36)/2" +"+(L17+M17)/2" +"+'EOLID''s'!L2" +"+'EOLID''s'!L3" +"+'EOLID''s'!L4" +"VLOOKUP($H22,EOL!$E$3:$I$311,4,0)" +"IF(L3=0,0,(+$L$21+L3))" +"+'EOLID''s'!L5" +"+'EOLID''s'!I2" +"+'EOLID''s'!I3" +"+'EOLID''s'!I4" +"+'EOLID''s'!I5" +"+'EOLID''s'!K2" +"+'EOLID''s'!K3" +"+'EOLID''s'!K4" +"+'EOLID''s'!K5" +"+'EOLID''s'!M2" +"+'EOLID''s'!M3" +"+'EOLID''s'!M4" +"+'EOLID''s'!M5" +"+'EOLID''s'!G2" +"+'EOLID''s'!G3" +"+'EOLID''s'!G4" +"+'EOLID''s'!G5" +"+'EOLID''s'!E2" +"+'EOLID''s'!E3" +"+'EOLID''s'!E4" +"+'EOLID''s'!E5" +"+'EOLID''s'!F2" +"+'EOLID''s'!F3" +"+'EOLID''s'!F4" +"+'EOLID''s'!F5" +"+'EOLID''s'!V2" +"+'EOLID''s'!V3" +"+'EOLID''s'!V4" +"+'EOLID''s'!V5" +"+'EOLID''s'!W2" +"+'EOLID''s'!W3" +"+'EOLID''s'!W4" +"+'EOLID''s'!W5" +"+'EOLID''s'!X2" +"+'EOLID''s'!X3" +"+'EOLID''s'!X4" +"+'EOLID''s'!X5" +"+'EOLID''s'!Y2" +"+'EOLID''s'!Y3" +"+'EOLID''s'!Y4" +"+'EOLID''s'!Y5" +"+'EOLID''s'!N2" +"+'EOLID''s'!O3" +"+'EOLID''s'!O4" +"+'EOLID''s'!O5" +"+'EOLID''s'!T2" +"+'EOLID''s'!T3" +"+'EOLID''s'!T4" +"+'EOLID''s'!T5" +"+'EOLID''s'!P2" +"+'EOLID''s'!P3" +"+'EOLID''s'!P4" +"+'EOLID''s'!U5" +"+'EOLID''s'!S2" +"+'EOLID''s'!S5" +"+'EOLID''s'!Z2" +"+'EOLID''s'!Z3" +"+'EOLID''s'!Z4" +"+'EOLID''s'!Z5" +"+[2]Sheet1!$N$208" +"+[2]Sheet1!$N$200+[2]Sheet1!$N$201+[2]Sheet1!$N$203" +"+[2]Sheet1!$C$208" +"+[2]Sheet1!$C$200+[2]Sheet1!$C$201+[2]Sheet1!$C$203" +"+[2]Sheet1!$B$208" +"+[2]Sheet1!$B$200+[2]Sheet1!$B$201+[2]Sheet1!$B$203" +"+[2]Sheet1!$N$209" +"+[2]Sheet1!$C$209" +"+[2]Sheet1!$N$183" +"+[2]Sheet1!$B$209" +"+[2]Sheet1!$C$183" +"+[2]Sheet1!$B$183" +"+[2]Sheet1!$N$192" +"+[2]Sheet1!$N$210" +"+[2]Sheet1!$C$192" +"+[2]Sheet1!$C$210" +"+[2]Sheet1!$B$192" +"+[2]Sheet1!$N$238" +"+[2]Sheet1!$B$210" +"+[2]Sheet1!$N$249" +"+[2]Sheet1!$C$238" +"+[2]Sheet1!$C$249" +"+[2]Sheet1!$N$250" +"+[2]Sheet1!$B$238" +"+[2]Sheet1!$B$249" +"+[2]Sheet1!$C$250" +"+[2]Sheet1!$B$250" +"+[2]Sheet1!$N$606" +"+[2]Sheet1!$N$239" +"+[2]Sheet1!$N$212" +"+[2]Sheet1!$C$606" +"+[2]Sheet1!$C$239" +"+[2]Sheet1!$C$212" +"+[2]Sheet1!$B$606" +"+[2]Sheet1!$B$239" +"+[2]Sheet1!$B$212" +"+[2]Sheet1!$N$265" +"+[2]Sheet1!$C$265" +"+[2]Sheet1!$N$251" +"+[2]Sheet1!$N$607" +"+[2]Sheet1!$B$265" +"+[2]Sheet1!$C$251" +"+[2]Sheet1!$C$607" +"+[2]Sheet1!$B$251" +"+[2]Sheet1!$B$607" +"+[2]Sheet1!$N$442" +"+[2]Sheet1!$C$442" +"+[2]Sheet1!$N$275" +"+[2]Sheet1!$N$444" +"+[2]Sheet1!$B$442" +"+[2]Sheet1!$C$275" +"+[2]Sheet1!$C$444" +"+[2]Sheet1!$B$275" +"+[2]Sheet1!$B$444" +"+[2]Sheet1!$N$443" +"+[2]Sheet1!$C$443" +"+[2]Sheet1!$B$443" +"+[2]Sheet1!$N$266" +"+[2]Sheet1!$C$266" +"+[2]Sheet1!$B$266" +"C2*0.0347" +"SUM(C5:C6)" +"C3*0.0347" +"E2*0.0156" +"C2*0.0347" +"E2*0.0131" +"C3*0.0096" +"E2*0.0131" +"C2*0.0388" +"E3*0.0131" +"C3*0.0388" +"E2*0.0025" +"C3*0.0155" +"E2*0.0025" +"+F64" +"G41" +"SUM(B41:F41)" +"G41" +"SUM(B41:F41)" +"G41" +"SUM(B41:F41)" +"G36" +"SUM(B36:F36)" +"G38" +"SUM(B38:F38)" +"G41" +"SUM(B41:F41)" +"G41" +"SUM(B41:F41)" +"G41" +"SUM(B41:F41)" +"G36" +"SUM(B36:F36)" +"G38" +"SUM(B38:F38)" +"G41" +"SUM(B41:F41)" +"G41" +"SUM(B41:F41)" +"G41" +"SUM(B41:F41)" +"G35" +"SUM(B35:F35)" +"G38" +"SUM(B38:F38)" +"G41" +"SUM(B41:F41)" +"G41" +"SUM(B41:F41)" +"G41" +"SUM(B41:F41)" +"G36" +"SUM(B36:F36)" +"G38" +"SUM(B38:F38)" +"G41" +"SUM(B41:F41)" +"G41" +"SUM(B41:F41)" +"G41" +"SUM(B41:F41)" +"G35" +"SUM(B35:F35)" +"G38" +"SUM(B38:F38)" +"SUM(D6:D32)" +"+Sheet1!B21" +"+E8+E11+E14+E20+E17" +"+E5-F5" +"+Sheet1!C21" +"+Sheet1!E21" +"+Sheet1!D21" +"+Sheet1!I21" +"+Sheet1!H21" +"+Sheet1!O21" +"+Sheet1!N21" +"+Sheet1!L21" +"+Sheet1!K21" +"+Sheet1!S21" +"+Sheet1!R21" +"+B5*1.2" +"+E5*1.2" +"+C5-D5-H5-K5-N5" +"+R5/1.2" +"+B6*1.21" +"+I6*1.21" +"+R6/1.21" +"+C7/1.22" +"+I7*1.22" +"+R7/1.22" +"+B8*1.87" +"+E8*1.87" +"+R8/1.87" +"+B9*1.8" +"+E9*1.8" +"+N9/1.8" +"+B10*1.79" +"+E10*1.79" +"+R10/1.79" +"+C11/1.78" +"+E11*1.78" +"+R11/1.78" +"+B12*1.84" +"+E12*1.84" +"+R12/1.84" +"+C13/1.84" +"+B14*1.83" +"+E14*1.83" +"+R14/1.83" +"+C16/1.86" +"+L16*1.86" +"+R16/1.86" +"+B17*1.89" +"+I17*1.89" +"+R17/1.89" +"+B18*1.99" +"+I18*1.99" +"+R18/1.99" +"+B19*2.01" +"+E19*2.01" +"+R19/2.01" +"SUM(B6:B20)" +"SUM(D22:R22)" +"+B24-E24-I24-L24-O24" +"SUM(B23:B28)" +"+B21+B24+B25+B26+B27+B28" +"SUM(G5:G27)" +"+D31/C31" +"+G31/C31" +"+H31/C31" +"+N31/C31" +"+P31/C31" +"+R31/C31" +"+B31-E31-I31-L31-O31" +"SUM(J6:J15)" +"+C5/C5" +"+F7/F11" +"+C7+F7" +"+C8/C11" +"+C9/C11" +"SUM(C7:C10)" +"+F5/F9" +"+C5+F5" +"+C6/C9" +"+C7/C9" +"SUM(C5:C8)" +"+C10/C15" +"+F10/$F$15" +"+C11/$C$15" +"+I11/$I$15" +"+I14/I15" +"SUM(C10:C14)" +"+F5/F9" +"+C5+F5" +"+C6/C9" +"+C7/C9" +"SUM(C5:C8)" +"+C10/C16" +"+F10/$F$16" +"+C11/$C$16" +"+I11/$I$16" +"3571947000+10000" +"4461678000+160150000" +"6315910-10000+20733000" +"602365837-160150000+3109000" +"+I15/I16" +"SUM(C10:C15)" +"+F5/F9" +"+C5+F5" +"+C6/C9" +"+C7/C9" +"SUM(C5:C8)" +"+C10/C16" +"+F10/$F$16" +"+C11/$C$16" +"+I11/$I$16" +"3571947000+10000" +"4461678000+160150000+40089457393+84817051" +"6315910-10000+20733000+10000" +"602365837-160150000+3109000-84817051" +"+I15/I16" +"SUM(C10:C15)" +"B9*C7" +"B9*D7" +"B9*E7" +"B9*F7" +"B9*G7" +"B9*H7" +"B11*C7" +"B11*D7" +"B11*E7" +"B11*F7" +"B11*G7" +"B11*H7" +"B13*C7" +"B13*D7" +"B13*E7" +"B13*F7" +"B13*G7" +"B13*H7" +"B15*C7" +"B15*D7" +"B15*E7" +"B15*F7" +"B15*G7" +"B15*H7" +"B17*C7" +"B17*D7" +"B17*E7" +"B17*F7" +"B17*G7" +"B17*H7" +"B19*C7" +"B19*D7" +"B19*E7" +"B19*F7" +"B19*G7" +"B19*H7" +"0.75*0.25" +"B9*C7" +"B9*D7" +"B9*E7" +"B9*F7" +"B9*G7" +"B9*H7" +"0.5*0.25" +"B11*C7" +"B11*D7" +"B11*E7" +"B11*F7" +"B11*G7" +"B11*H7" +"0.25*0.25" +"B13*C7" +"B13*D7" +"B13*E7" +"B13*F7" +"B13*G7" +"B13*H7" +"0.13*0.25" +"B15*C7" +"B15*D7" +"B15*E7" +"B15*F7" +"B15*G7" +"B15*H7" +"0.1*0.25" +"B17*C7" +"B17*D7" +"B17*E7" +"B17*F7" +"B17*G7" +"B17*H7" +"B19*C7" +"B19*D7" +"B19*E7" +"B19*F7" +"B19*G7" +"B19*H7" +"B9*C7" +"B9*D7" +"B9*E7" +"B9*F7" +"B9*G7" +"B9*H7" +"B11*C7" +"B11*D7" +"B11*E7" +"B11*F7" +"B11*G7" +"B11*H7" +"B13*C7" +"B13*D7" +"B13*E7" +"B13*F7" +"B13*G7" +"B13*H7" +"B15*C7" +"B15*D7" +"B15*E7" +"B15*F7" +"B15*G7" +"B15*H7" +"B17*C7" +"B17*D7" +"B17*E7" +"B17*F7" +"B17*G7" +"B17*H7" +"B19*C7" +"B19*D7" +"B19*E7" +"B19*F7" +"B19*G7" +"B19*H7" +"ROUNDUP((B24-B23)/365,0)" +"B25/52" +"B26*B27" +"ROUNDUP(B25/10000,0)*B27" +"IF((B28+B29)>(B27*26),(B27*26),(B28+B29))" +"B30" +"SUM(B32:B33)" +"B27*4" +"B30+B33+B43" +"IF(B28=0,0,B47/B27)" +"ROUNDUP((B24-B23)/365,0)" +"B25/52*2" +"B26*B27" +"ROUNDUP(B25/10000,0)*B27" +"B27*2" +"IF(B28+B29+B30>B27*28,B27*28,B28+B29+B30)" +"IF(#REF!="""",#REF!,#REF!)" +"IF(#REF!=""Prod"",""ChangeThisPasswordNow1"",IF(#REF!=""Dev"",""eight9ten"",""""))" +"IF(A58="""","""",TRIM(#REF!))" +"TRIM(#REF!)" +"IF(OR(#REF!=""Dev"",#REF!=""""),"""",TRIM(#REF!))" +"IF(OR(#REF!=""Dev"",#REF!=""""),"""",(IF(#REF!="""",#REF!,#REF!)))" +"IF(OR(#REF!=""Dev"",#REF!=""""),"""",IF(#REF!="""",(""+44 20 7783 ""&RIGHT(#REF!,4)),TRIM(#REF!)))" +"(+J7/11*8)+(K7/11*8)" +"(+J7/11*9)+(K7/11*9)" +"(+J7/11*10)+(K7/11*10)" +"+K7" +"+J8/11*8" +"+J8/11*9" +"+J8/11*10" +"SUM(D7:D9)" +"(+J14/11*8)+(I14*1.2)+(H14*1.4)" +"(+J14/11*9)+(I14*1.3)+(H14*1.6)" +"(+J14/11*10)+(I14*0.4)+(H14*0.8)" +"+K14+(I14*0.5)+H14" +"(+J17/60*57)" +"(+J17/60*58)" +"(+J17/60*59)" +"+J17" +"(+J24/60*57)+(I24/59*57)" +"(+J24/60*58)+(I24/59*58)" +"(+J24/60*59)+I24" +"(+J27/11*8)" +"(+J27/11*9)" +"(+J27/11*10)" +"(+I34*0.5)+(H34)" +"SUM(D5:G5)" +"+G5/11" +"SUM(H5:I5)" +"SUM(D5:D8)" +"SUM(C7:C9)" +"ROUNDDOWN((B16-B15)/365,0)" +"ROUNDDOWN((B17-B15)/365,0)" +"(B17-B16)/365.25" +"ROUNDDOWN((B17-B16)/365,0)" +"MAX(IF(B18>41,B21,B19-41),0)" +"B24*B25" +"((B24+B26+B27)*(B23/12))" +"MAX(B44,B45)" +"SUM(B30:B31)" +"(B24/52)*(B20*3)" +"IF(B21<1,(B24/52)*4,(B24/52)*8)" +"(B24/52)*20" +"IF(MAX(B41,B42)>B43,B43,MAX(B41,B42))" +"IF(B19<41,MIN(240*(MIN(B21,20)),(B24/52)*(MIN(B21,20))),MIN((360*B22)+(240*((MIN(B21,20))-B22)),((B24/52)*(B22*1.5))+((B24/52)*((MIN(B21,20))-B22))))" +"H5+J5+L5+N5+P5+R5+T5+V5" +"C7*D$5" +"D7+F7+H7+J7+L7+N7+P7+R7+T7+V7" +"W7/130" +"ROUNDUP((B24-B23)/365,0)" +"B25/52" +"B26*B27" +"ROUNDUP(B25/10000,0)*B27" +"IF((B28+B29)>(B27*26),(B27*26),(B28+B29))" +"ROUNDUP((B24-B23)/365,0)" +"B25/52*2" +"B26*B27" +"ROUNDUP(B25/10000,0)*B27" +"IF((B28+B29)>(B27*26),(B27*26),(B28+B29))" +"SUM(B4:K4)" +"SUM(B4:J4)" +"G7+G9" +"G12" +"10000-G12" +"G13" +"40000-G27" +"G28" +"SUM(G7:G36)" +"SUM(H7:H35)" +"SUM(H37:K37)" +"G37-5300" +"SUM(C45:C55)" +"G7+G9" +"G12" +"10000-G12" +"G13" +"40000-G27" +"G28" +"SUM(G7:G36)" +"SUM(H7:H35)" +"SUM(H37:K37)" +"G37-5300" +"G7+G9" +"G8+G10" +"12000-G9" +"G12" +"10000-G12" +"G13" +"40000-G27" +"G28" +"SUM(G7:G36)" +"SUM(H7:H35)" +"SUM(H37:J37)" +"G37-5300" +"E8/E28" +"50000*G8" +"E9/E28" +"E11/E28" +"E13/E28" +"E14/E28" +"E16/E28" +"E22/E28" +"E24/E28" +"SUM(E8:E24)" +"E26-E27" +"NOW()" +"EOLMar01!A9" +"EOLMar01!H9" +"EOLMar01!O9" +"EOLMar01!P9" +"EOLMar01!Q9" +"J9/D9" +"D9/EOLMar01!I9" +"EOLOct01!A9" +"EOLOct01!H9" +"EOLOct01!O9" +"EOLOct01!P9" +"EOLOct01!Q9" +"D23/EOLOct01!I9" +"EOLNov01!A8" +"EOLNov01!H8" +"EOLNov01!O8" +"EOLNov01!R8" +"EOLNov01!Q8" +"D25/EOLNov01!I8" +"EOLDec01!A8" +"EOLDec01!H8" +"EOLDec01!O8" +"EOLDec01!R8" +"EOLDec01!Q8" +"D27/EOLDec01!I8" +"SUM(B5:B28)" +"D29/(EOLMar01!I9+EOLOct01!I6)" +"D56/(#REF!+#REF!+#REF!)" +"SUM(B29+B56)" +"NOW()" +"SUM(I6*J6)" +"SUM(I6*L6)" +"SUM(L6:M6)" +"SUM(K6*J6)" +"SUM(A6:A7)" +"NOW()" +"SUM(I6*J6)" +"SUM(I6*L6)" +"SUM(L6:M6)" +"SUM(K6*J6)" +"SUM(A6:A7)" +"NOW()" +"SUM(I6*J6)" +"SUM(L6*31)" +"SUM(L6:M6)" +"SUM(K6*J6)" +"SUM(A6:A8)" +"NOW()" +"SUM(I6*J6)" +"SUM(I6*L6)" +"SUM(L6:M6)" +"SUM(K6*J6)" +"SUM(A6:A8)" +"SUM(H5:H8)" +"SUM(U22:U32)" +"SUM(S33:V33)" +"SUM(I7:I44)-5000" +"SUM(J7:J45)" +"43300-1295" +"G7+G9" +"G12" +"10000-G12" +"G13" +"40000-G27" +"G28" +"SUM(G7:G36)" +"SUM(H7:H35)" +"SUM(H37:K37)" +"G37-5300" +"G7+G9" +"G8+G10" +"12000-G9" +"G12" +"10000-G12" +"G13" +"40000-G27" +"G28" +"SUM(G7:G36)" +"SUM(H7:H35)" +"SUM(H37:J37)" +"G37-5300" +"E8/E28" +"50000*G8" +"E9/E28" +"E11/E28" +"E13/E28" +"E14/E28" +"E16/E28" +"E22/E28" +"E24/E28" +"SUM(E8:E24)" +"E26-E27" +"A1" +"D1" +"C2+(B2*30)" +"'PNM 500617'!$B$11" +"'PNM 500617'!$C$11" +"'PNM 500617'!$E$11" +"'PNM 500617'!$G$46" +"J7/F7" +"'PNM 500617'!$U$44" +"'USGT cr 27268 '!$B$11" +"'USGT cr 27268 '!$C$11" +"'USGT cr 27268 '!$E$11" +"'USGT cr 27268 '!$G$46" +"'USGT cr 27268 '!$U$45" +"'USGT 500621'!$B$11" +"'USGT 500621'!$C$11" +"'USGT 500621'!$E$11" +"'USGT 500621'!$G$46" +"'USGT 500621'!$T$45" +"'Richardson 500622'!$B$11" +"'Richardson 500622'!$C$11" +"'Richardson 500622'!$E$11" +"'Richardson 500622'!$G$46" +"'Richardson 500622'!$T$45" +"'USGT 500622'!$B$11" +"'USGT 500622'!$C$11" +"'USGT 500622'!$E$11" +"'USGT 500622'!$U$46" +"'PG&E 500622'!$B$11" +"'PG&E 500622'!$C$11" +"'PG&E 500622'!$E$11" +"'PG&E 500622'!$G$46" +"'PG&E 500622'!$T$45" +"'USGT 500615'!$B$11" +"'USGT 500615'!$C$11" +"'USGT 500615'!$E$11" +"'USGT 500615'!$G$46" +"'USGT 500615'!$I$47" +"SUM(F7:F15)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"ABS(U43)" +"+R43-S43" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"ABS(U43)" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"T43" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"T43" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF(K6>0,K6*L6,0)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,L12*M12,0)" +"+K12+I13" +"IF(K13<0,K13*M13,0)" +"SUM(U12:U41)" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"ABS(U42)" +"+R43-S43" +"+G43" +"T43+U43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"T43" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+Q11" +"+G12+H12" +"+J11+I12" +"IF(M12=""Not Available"",0.0889*G12,M12*G12)" +"IF(N12=""Not Available"",0.0889*ABS(H12),N12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(Q12>Q11,Q12-Q11,0)" +"IF(R120,K12*M12,0)" +"IF(K12<0,K12*N12,""o"")" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(O12:O42)" +"+S43-T43" +"+G43" +"+H43" +"G46*H47" +"G46*H47" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*T45" +"SUM(P50:P52)" +"MIN(P53,P46)" +"R7/31" +"+G7+H7" +"+J6+I7" +"R7*T7" +"+K7+I8" +"+SUM(G7:G37)" +"SUM(U7:U38)" +"I40*K37" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"T43+((ABS(U43)))" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF(K6>0,K6*L6,0)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,L12*M12,0)" +"+K12+I13" +"IF(K13<0,K13*M13,0)" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"ABS(G47)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"ABS(G47)" +"G46+G47" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S46" +"SUM(O50:O52)" +"MIN(O53,#REF!)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"ABS(U43)" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+Q11" +"+G12+H12" +"+J11+I12" +"IF(M12=""Not Available"",0.0889*G12,M12*G12)" +"IF(N12=""Not Available"",0.0889*ABS(H12),N12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(Q12>Q11,Q12-Q11,0)" +"IF(R120,K12*M12,0)" +"IF(K12<0,K12*N12,""o"")" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(O12:O42)" +"+S43-T43" +"+G43" +"+H43" +"G46*H47" +"G46*H47" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*T45" +"SUM(P50:P52)" +"MIN(P53,P46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"SUM(T12:T36)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"ABS(G47)" +"G46+G47" +"Y43+ABS(U43)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"T43+((ABS(U43)))" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"T43+((ABS(U43)))" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF(K6>0,K6*L6,0)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,L12*M12,0)" +"+K12+I13" +"IF(K13<0,K13*M13,0)" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"ABS(G47)" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+G43" +"T43+(ABS((U43)))" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S46" +"SUM(O50:O52)" +"MIN(O53,#REF!)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"ABS(U43)" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+Q11" +"+G12+H12" +"+J11+I12" +"IF(M12=""Not Available"",0.0889*G12,M12*G12)" +"IF(N12=""Not Available"",0.0889*ABS(H12),N12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(Q12>Q11,Q12-Q11,0)" +"IF(R120,K12*M12,0)" +"IF(K12<0,K12*N12,""o"")" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(O12:O42)" +"+S43-T43" +"+G43" +"+H43" +"G46*H47" +"G46*H47" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*T45" +"SUM(P50:P52)" +"MIN(P53,P46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q120,K12*L12,0)" +"IF(K12<0,K12*M12,0)" +"+K12+I13" +"+SUM(G12:G42)" +"SUM(N12:N42)" +"+R43-S43" +"+G43" +"+H43" +"+G43*0.0128" +"+H43*-0.0128" +"0.0761*S45" +"SUM(O50:O52)" +"MIN(O53,O46)" +"IF($J11>0,$J11,0)" +"IF($J11<0,$J11,0)" +"+P11" +"+G12+H12" +"+J11+I12" +"IF(L12=""Not Available"",0.0889*G12,L12*G12)" +"IF(M12=""Not Available"",0.0889*ABS(H12),M12*ABS(H12))" +"+IF($K12>0,$K12,0)" +"+IF($K12<0,$K12,0)" +"IF(P12>P11,P12-P11,0)" +"IF(Q1230,$T19<61),$Q19,"""")" +"IF(AND($T19>60,$T19<91),$Q19,"""")" +"469+19646.03" +"SUM(W21:X21)" +"SUBTOTAL(9,X19:X21)" +"DAYS360(R23,$E$3,1)" +"SUBTOTAL(9,X25:X26)" +"DAYS360(R28,$E$3,1)" +"DAYS360(R30,$E$3,1)" +"DAYS360(R32,$E$3,1)" +"IF($T32<31,$Q32,"""")" +"5523.28+24512" +"DAYS360(R35,$E$3,1)" +"10500+21.06" +"SUBTOTAL(9,X32:X37)" +"DAYS360(R39,$E$3,1)" +"IF($S39>31<61,$Q39,"""")" +"-80000+110877.9" +"SUBTOTAL(9,X39:X43)" +"SUBTOTAL(9,X7:X51)" +"SUBTOTAL(9,V20:V61)" +"SUBTOTAL(9,X58:X61)" +"#REF!+#REF!" +"SUM(V62,V53:V59)" +"SUM(X53+X62)" +"DAYS360(S7,$F$3,1)" +"IF($U7<31,$R7,"""")" +"IF(AND($U7>30,$U7<61),$R7,"""")" +"IF(AND($U7>60,$U7<91),$R7,"""")" +"IF($U7>90,$R7,"""")" +"SUM(V7:Y7)" +"DAYS360(S8,$F$3,1)" +"DAYS360(S9,$F$3,1)" +"SUBTOTAL(9,R7:R9)" +"DAYS360(S11,$F$3,1)" +"DAYS360(S12,$F$3,1)" +"DAYS360(S13,$F$3,1)" +"DAYS360(S14,$F$3,1)" +"DAYS360(S15,$F$3,1)" +"DAYS360(S16,$F$3,1)" +"SUBTOTAL(9,R11:R16)" +"DAYS360(S18,$F$3,1)" +"DAYS360(S19,$F$3,1)" +"DAYS360(S20,$F$3,1)" +"DAYS360(S21,$F$3,1)" +"DAYS360(S22,$F$3,1)" +"DAYS360(S23,$F$3,1)" +"DAYS360(S24,$F$3,1)" +"DAYS360(S25,$F$3,1)" +"DAYS360(S26,$F$3,1)" +"DAYS360(S27,$F$3,1)" +"DAYS360(S28,$F$3,1)" +"DAYS360(S29,$F$3,1)" +"SUBTOTAL(9,R18:R29)" +"DAYS360(S31,$F$3,1)" +"DAYS360(S32,$F$3,1)" +"SUBTOTAL(9,R31:R32)" +"SUBTOTAL(9,R7:R32)" +"+B2+C2+D2" +"+B2+F2+G2" +"0.05*E2" +"+H2-E2-I2" +"AVERAGE(J2:J61)" +"SUM(C1:C55)" +"CELL(""filename"")" +"-E10+F10" +"SUM(D10:D12)" +"G10+G12" +"SUM(U7:X7)" +"SUBTOTAL(9,X7:X7)" +"SUM(V9:X9)" +"DAYS360(R15,$E$3,1)" +"DAYS360(R17,$E$3,1)" +"DAYS360(R19,$E$3,1)" +"IF(AND($T19>30,$T19<61),$Q19,"""")" +"IF(AND($T19>60,$T19<91),$Q19,"""")" +"469+19646.03" +"SUM(W21:X21)" +"SUBTOTAL(9,X19:X21)" +"DAYS360(R23,$E$3,1)" +"SUBTOTAL(9,X25:X26)" +"DAYS360(R28,$E$3,1)" +"DAYS360(R30,$E$3,1)" +"DAYS360(R32,$E$3,1)" +"IF($T32<31,$Q32,"""")" +"5523.28+24512" +"DAYS360(R35,$E$3,1)" +"10500+21.06" +"SUBTOTAL(9,X32:X37)" +"DAYS360(R39,$E$3,1)" +"IF($S39>31<61,$Q39,"""")" +"-80000+110877.9" +"SUBTOTAL(9,X39:X43)" +"SUBTOTAL(9,X7:X51)" +"SUBTOTAL(9,V20:V61)" +"SUBTOTAL(9,X58:X61)" +"#REF!+#REF!" +"SUM(V62,V53:V59)" +"SUM(X53+X62)" +"DAYS360(S7,$F$3,1)" +"IF($U7<31,$R7,"""")" +"IF(AND($U7>30,$U7<61),$R7,"""")" +"IF(AND($U7>60,$U7<91),$R7,"""")" +"IF($U7>90,$R7,"""")" +"SUM(V7:Y7)" +"DAYS360(S8,$F$3,1)" +"DAYS360(S9,$F$3,1)" +"SUBTOTAL(9,R7:R9)" +"DAYS360(S11,$F$3,1)" +"DAYS360(S12,$F$3,1)" +"DAYS360(S13,$F$3,1)" +"DAYS360(S14,$F$3,1)" +"DAYS360(S15,$F$3,1)" +"DAYS360(S16,$F$3,1)" +"SUBTOTAL(9,R11:R16)" +"DAYS360(S18,$F$3,1)" +"DAYS360(S19,$F$3,1)" +"DAYS360(S20,$F$3,1)" +"DAYS360(S21,$F$3,1)" +"DAYS360(S22,$F$3,1)" +"DAYS360(S23,$F$3,1)" +"DAYS360(S24,$F$3,1)" +"DAYS360(S25,$F$3,1)" +"DAYS360(S26,$F$3,1)" +"DAYS360(S27,$F$3,1)" +"DAYS360(S28,$F$3,1)" +"DAYS360(S29,$F$3,1)" +"SUBTOTAL(9,R18:R29)" +"DAYS360(S31,$F$3,1)" +"DAYS360(S32,$F$3,1)" +"SUBTOTAL(9,R31:R32)" +"SUBTOTAL(9,R7:R32)" +"SUM(Q16:Q17)" +"SUM(Q23:Q26)" +"SUM(Q34:Q141)" +"SUM(Q154:Q155)" +"SUM(W155:W155)" +"SUM(Q147:Q181)" +"+Q194+Q182+Q164+Q156+Q149+Q142+Q27+Q19" +"8.135-0.3" +"0.3+0.133" +"SUM(Q204:Q217)" +"-Q226*0.02" +"-K229*0.095/2" +"SUM(Q226:Q278)" +"SUM(Q290:Q294)" +"SUM(Q324:Q342)" +"SUM(Q347:Q352)" +"+Q371+Q353+Q343+Q295+Q285+Q279+Q218" +"+Q374+Q197" +"SUM(Q14:Q17)" +"SUM(Y16:Y17)" +"SUM(Q23:Q25)" +"SUM(Q32:Q68)" +"SUM(Y32:Y47)" +"SUM(Q74:Q74)" +"SUM(S23:S25)" +"+Q75+Q53+Q18" +"SUM(Q132:Q156)" +"SUM(S132:S157)" +"SUM(W132:W151)" +"SUM(Q166:Q170)" +"SUM(Q181:Q195)" +"SUM(S181:S189)" +"0.6+0.29" +"+Q203+Q196+Q157" +"+Q205+Q83" +"SUM(G12:G34)" +"37000-22000" +"181000+21500" +"((10.8-4.99)*0.6667)+((10.8-5)*0.3333)" +"10.92-5" +"((9.2-4.825)*0.6667)+((9.2-4.845)*0.3333)" +"9.41-4.845" +"NOW()" +"SUM(H6*I6)" +"SUM(M6*1)" +"SUM(M6:N6)" +"SUM(L6*I6)" +"SUM(M10*3)" +"SUM(G15*N15)" +"SUM(G6:G16)" +"SUM(M24*28)" +"SUM(N24*G24)" +"SUM(G23:G26)" +"SUM(G34:G45)" +"SUM(M53*25)" +"SUM(M57*20)" +"SUM(M58*2)" +"SUM(G53:G60)" +"SUM(I53:I59)" +"SUM(M77*5)" +"SUM(G68:G85)" +"NOW()" +"SUM(I6*J6)" +"SUM(N6*1)" +"SUM(N6:O6)" +"SUM(M6*J6)" +"SUM(N10*3)" +"SUM(H15*O15)" +"SUM(A6:A16)" +"SUM(H5:H16)" +"NOW()" +"SUM(I6*J6)" +"SUM(N6*28)" +"SUM(N6:O6)" +"SUM(M6*J6)" +"SUM(O6*H6)" +"SUM(A6:A8)" +"SUM(H5:H8)" +"NOW()" +"SUM(I6*J6)" +"SUM(N6*1)" +"SUM(N6:O6)" +"SUM(M6*J6)" +"SUM(N9*3)" +"SUM(A6:A17)" +"SUM(H5:H17)" +"NOW()" +"SUM(I5*J5)" +"SUM(N5*25)" +"SUM(N5:O5)" +"SUM(M5*J5)" +"SUM(H5*O5)" +"SUM(N6*1)" +"SUM(N9*20)" +"SUM(N10*2)" +"SUM(A5:A12)" +"SUM(J5:J11)" +"NOW()" +"SUM(I5*J5)" +"SUM(N5*1)" +"SUM(N5:O5)" +"SUM(M5*J5)" +"SUM(N6*3)" +"SUM(N14*5)" +"SUM(A5:A22)" +"NOW()" +"EOLNov00!A23" +"EOLNov00!H23" +"EOLNov00!Q23" +"EOLNov00!R23" +"EOLNov00!S23" +"J5/D5" +"D5/EOLNov00!I23" +"EOLDec00!A13" +"EOLDec00!H13" +"EOLDec00!Q13" +"EOLDec00!R13" +"EOLDec00!S13" +"D7/EOLDec00!I13" +"SUM(B5:B8)" +"D7/(EOLNov00!I23+EOLDec00!I13)" +"EOLJan01!A18" +"EOLJan01!H18" +"EOLJan01!Q18" +"EOLJan01!R18" +"EOLJan01!S18" +"D11/EOLJan01!I18" +"EOLFeb01!A9" +"EOLFeb01!H9" +"EOLFeb01!Q9" +"EOLFeb01!R9" +"EOLFeb01!S9" +"D13/EOLFeb01!I9" +"EOLMar01!A17" +"EOLMar01!H17" +"EOLMar01!Q17" +"EOLMar01!R17" +"EOLMar01!S17" +"D15/EOLMar01!I17" +"EOLNov01!A18" +"EOLNov01!H18" +"EOLNov01!Q18" +"EOLNov01!R18" +"EOLNov01!S18" +"D31/EOLNov01!I18" +"EOLDec01!A18" +"EOLDec01!H18" +"EOLDec01!Q18" +"EOLDec01!R18" +"EOLDec01!S18" +"D33/EOLDec01!I18" +"SUM(B11:B34)" +"D35/(EOLJan01!I18+EOLFeb01!I9+EOLNov01!I18+EOLDec01!I18)" +"EOLJan02!A18" +"EOLJan02!H18" +"EOLJan02!Q18" +"EOLJan02!R18" +"EOLJan02!S18" +"D38/EOLJan02!I18" +"EOLFeb02!A18" +"EOLFeb02!H18" +"EOLFeb02!Q18" +"EOLFeb02!R18" +"EOLFeb02!S18" +"D40/EOLFeb02!I18" +"EOLMar02!A18" +"EOLMar02!H18" +"EOLMar02!Q18" +"EOLMar02!R18" +"EOLMar02!S18" +"D42/EOLMar02!I18" +"D62/(EOLJan02!I18+EOLFeb02!I18+EOLMar02!I18)" +"NOW()" +"SUM(I6*J6)" +"SUM(N6*30.4)" +"SUM(N6:O6)" +"SUM(M6*J6)" +"SUM(O6*H6)" +"SUM(A6:A17)" +"SUM(H5:H17)" +"NOW()" +"SUM(I6*J6)" +"SUM(N6*30.4)" +"SUM(N6:O6)" +"SUM(M6*J6)" +"SUM(O6*H6)" +"SUM(A6:A17)" +"SUM(H5:H17)" +"NOW()" +"SUM(I6*J6)" +"SUM(N6*30.4)" +"SUM(N6:O6)" +"SUM(M6*J6)" +"SUM(O6*H6)" +"SUM(A6:A17)" +"SUM(H5:H17)" +"NOW()" +"SUM(I6*J6)" +"SUM(N6*30.4)" +"SUM(N6:O6)" +"SUM(M6*J6)" +"SUM(O6*H6)" +"SUM(A6:A17)" +"SUM(H5:H17)" +"NOW()" +"SUM(I6*J6)" +"SUM(N6*30.4)" +"SUM(N6:O6)" +"SUM(M6*J6)" +"SUM(O6*H6)" +"SUM(A6:A17)" +"SUM(H5:H17)" +"NOW()" +"EOLMar01!A9" +"EOLMar01!H9" +"EOLMar01!O9" +"EOLMar01!P9" +"EOLMar01!Q9" +"J9/D9" +"D9/EOLMar01!I9" +"EOLOct01!A9" +"EOLOct01!H9" +"EOLOct01!O9" +"EOLOct01!P9" +"EOLOct01!Q9" +"D23/EOLOct01!I9" +"EOLNov01!A7" +"EOLNov01!H7" +"EOLNov01!O7" +"EOLNov01!R7" +"EOLNov01!Q7" +"EOLDec01!A7" +"EOLDec01!H7" +"EOLDec01!O7" +"EOLDec01!R7" +"EOLDec01!Q7" +"SUM(B5:B28)" +"D29/(EOLMar01!I9+EOLOct01!I6)" +"D56/(#REF!+#REF!+#REF!)" +"SUM(B29+B56)" +"NOW()" +"SUM(A6:A6)" +"NOW()" +"SUM(A6:A6)" +"NOW()" +"SUM(I6*J6)" +"SUM(L6*31)" +"SUM(L6:M6)" +"SUM(K6*J6)" +"SUM(A6:A8)" +"NOW()" +"SUM(I6*J6)" +"SUM(I6*L6)" +"SUM(L6:M6)" +"SUM(K6*J6)" +"SUM(A6:A8)" +"SUM(H5:H8)" +"NOW()" +"'[1]Main Data Input'!C7" +"ROUND(([1]Weekly_Transport_CE!P10+[1]Weekly_Transport_CE!P20+[1]Weekly_Transport_CE!P27+[1]Weekly_Transport_CE!P33+[1]Weekly_Transport_CE!P40)/1000,3)" +"ROUND(([1]Weekly_Transport_CE!N10+[1]Weekly_Transport_CE!N20+[1]Weekly_Transport_CE!N27+[1]Weekly_Transport_CE!N33+[1]Weekly_Transport_CE!N40)/1000,3)" +"D9-C9" +"((ROUND([1]Weekly_Transport_CE!P46,3))/1000)-[1]SHarris_Mthly_Rpt_CE!C9" +"((ROUND([1]Weekly_Transport_CE!N46,3))/1000)-[1]SHarris_Mthly_Rpt_CE!D9" +"ROUND((([1]Weekly_Transport_CE!P50+[1]Weekly_Transport_CE!P56+[1]Weekly_Transport_CE!P62+[1]Weekly_Transport_CE!P69)/1000),3)" +"ROUND((([1]Weekly_Transport_CE!N50+[1]Weekly_Transport_CE!N56+[1]Weekly_Transport_CE!N62+[1]Weekly_Transport_CE!N69)/1000),3)" +"ROUND([1]Weekly_Transport_CE!P75/1000,3)-[1]SHarris_Mthly_Rpt_CE!C13" +"ROUND([1]Weekly_Transport_CE!N75/1000,3)-D13" +"ROUND(([1]Weekly_Transport_CE!P78+[1]Weekly_Transport_CE!P84)/1000,3)" +"ROUND(([1]Weekly_Transport_CE!N78+[1]Weekly_Transport_CE!N84)/1000,3)" +"ROUND([1]Weekly_Transport_CE!P89/1000,3)-[1]SHarris_Mthly_Rpt_CE!C17" +"ROUND([1]Weekly_Transport_CE!N89/1000,3)-[1]SHarris_Mthly_Rpt_CE!D17" +"'[1]Main Data Input'!C103/1000" +"SUM(C9:C22)" +"ROUND([1]Weekly_Fuel_CE!M75/1000,3)" +"ROUND([1]Weekly_Fuel_CE!G75/1000,3)" +"ROUND([1]Weekly_Fuel_CE!M74/1000,3)" +"ROUND([1]Weekly_Fuel_CE!G74/1000,3)" +"ROUND(([1]Weekly_Fuel_CE!M71+[1]Weekly_Fuel_CE!M72)/1000,3)" +"ROUND(([1]Weekly_Fuel_CE!G71+[1]Weekly_Fuel_CE!G72)/1000,3)" +"SUM(C27:C36)" +"SUM(D27:D36)+0.001" +"C24+C37" +"C24+C37+C41+C43+C45" +"+C5-B5" +"SUM(B5:B35)" +"+D36+D38" +"+'[1]1001'!$M$39" +"383230+2895-1840" +"+E6-B6" +"-5000*2.12" +"+E6+F6+G6" +"-64963*I1" +"10570+129718+8155+134388+4078-596-6425-67-17965-259-6584" +"-13189*2.12" +"-1668*I1" +"46795-318" +"+E8-B8-D8" +"384*I1" +"17001-856+9241-2955" +"-1*2.12" +"-1950*I1" +"-4560*2.12" +"-1767+112+128+4027-12+166" +"-620+28" +"-1*I1" +"-6946-4281-27" +"-18315-6072" +"48*I1" +"741+4655-13711-88930" +"-683*2.12" +"(-1616-77)*I1" +"1865*I1" +"-638*2.12" +"(16474-157)*I1" +"517.99-42344.87+176060.18" +"-7050.06-3639.68-4.77+16033+1193" +"4837+7650+5+107810+5091" +"1631-7953+291+1816+46259+31532" +"SUM(B6:B34)" +"+B35" +"+D35+G35" +"+C35+F35+I35" +"SUM(B37:B39)" +"SUM(E6:G6)" +"'[1]Main Data Input'!C8" +"NOW()" +"'[1]Main Data Input'!C7" +"ROUND(([1]Weekly_Transport_CE!P10+[1]Weekly_Transport_CE!P20+[1]Weekly_Transport_CE!P27+[1]Weekly_Transport_CE!P33+[1]Weekly_Transport_CE!P40)/1000,3)" +"ROUND(([1]Weekly_Transport_CE!N10+[1]Weekly_Transport_CE!N20+[1]Weekly_Transport_CE!N27+[1]Weekly_Transport_CE!N33+[1]Weekly_Transport_CE!N40)/1000,3)" +"D9-C9" +"((ROUND([1]Weekly_Transport_CE!P46,3))/1000)-[1]SHarris_Mthly_Rpt_CE!C9" +"((ROUND([1]Weekly_Transport_CE!N46,3))/1000)-[1]SHarris_Mthly_Rpt_CE!D9" +"ROUND((([1]Weekly_Transport_CE!P50+[1]Weekly_Transport_CE!P56+[1]Weekly_Transport_CE!P62+[1]Weekly_Transport_CE!P69)/1000),3)" +"ROUND((([1]Weekly_Transport_CE!N50+[1]Weekly_Transport_CE!N56+[1]Weekly_Transport_CE!N62+[1]Weekly_Transport_CE!N69)/1000),3)" +"ROUND([1]Weekly_Transport_CE!P75/1000,3)-[1]SHarris_Mthly_Rpt_CE!C13" +"ROUND([1]Weekly_Transport_CE!N75/1000,3)-D13" +"ROUND(([1]Weekly_Transport_CE!P78+[1]Weekly_Transport_CE!P84)/1000,3)" +"ROUND(([1]Weekly_Transport_CE!N78+[1]Weekly_Transport_CE!N84)/1000,3)" +"ROUND([1]Weekly_Transport_CE!P89/1000,3)-[1]SHarris_Mthly_Rpt_CE!C17" +"ROUND([1]Weekly_Transport_CE!N89/1000,3)-[1]SHarris_Mthly_Rpt_CE!D17" +"'[1]Main Data Input'!C102/1000" +"SUM(C9:C22)" +"ROUND([1]Weekly_Fuel_CE!M75/1000,3)-0.001" +"ROUND([1]Weekly_Fuel_CE!G75/1000,3)" +"ROUND([1]Weekly_Fuel_CE!M74/1000,3)" +"ROUND([1]Weekly_Fuel_CE!G74/1000,3)" +"ROUND(([1]Weekly_Fuel_CE!M71+[1]Weekly_Fuel_CE!M72)/1000,3)" +"ROUND(([1]Weekly_Fuel_CE!G71+[1]Weekly_Fuel_CE!G72)/1000,3)" +"SUM(C27:C36)+0.001" +"SUM(D27:D36)" +"C24+C37" +"-'[1]Main Data Input'!C21/1000" +"SUM(D42-C42)" +"SUM(C40:C43)" +"SUM(C44:C52)" +"IF(C4>B4,C4+D4,B4+D4)" +"E5" +"((E5*F5)+(E6*F6)+(E7*F7))/(F5+F6+F7)" +"IF(C4>B4,C4+D4,B4+D4)" +"((E4*16)+(E5*8))/24" +"D5+C5" +"F5+B5" +"D14+C14" +"F14+B14" +"(C2+B2)/2" +"I37*H37" +"SUM(I37:I38)" +"J39/I39" +"TODAY()" +"SUM(O6:O57)" +"SUM(N6:N57)" +"D8/D74*1000" +"Q8-P8" +"AB8+AC8+AE8" +"((AO8*AB8*AM8)*(Y8-X8))" +"((AC8*AM8*AO8)*(Y8-AD8))+((AE8*AM8*AO8)*(Y8-AF8))" +"(AG8+M8)*AM8*AO8" +"[1]Interest!Y13" +"1/(1+AN8/12)^(12*(B8-$A$2)/365.25)" +"AI8+AH8+O8+N8" +"SUM(AT6:AT7)" +"'EOL LINKS'!H75" +"D9-C9" +"((AO9*H9*AM9)*(D9-C9))" +"((I9*AM9*AO9)*(D9-J9))+((K9*AM9*AO9)*(D9-L9))" +"C9-X9" +"'EOL LINKS'!H78" +"Y9-X9" +"'EOL LINKS'!H28" +"D10-D9" +"'EOL LINKS'!H6" +"D10" +"SUM(AI6:AI57)" +"AX11*(AW11/50)*200000" +"'EOL LINKS'!H29" +"'EOL LINKS'!H13" +"SUM(AH6:AH57)" +"'EOL LINKS'!H30" +"'EOL LINKS'!H8" +"D74" +"AB15+AC15+AF15" +"SUM(AY11:AY14)" +"SUM(O72:O100)" +"F76" +"SUM(N72:N100)" +"'EOL LINKS'!H33" +"F88" +"'EOL LINKS'!H16" +"'EOL LINKS'!H12" +"((D10*AM10)+(D11*AM11)+(D12*AM12)+(D13*AM13)+(D14*AM14)+(D15*AM15)+(D16*AM16)+(D17*AM17)+(D18*AM18)+(D19*AM19)+(D20*AM20)+(D21*AM21))/((SUM(AM10:AM21)))" +"((Y10*AM10)+(Y11*AM11)+(Y12*AM12)+(Y13*AM13)+(Y14*AM14)+(Y15*AM15)+(Y16*AM16)+(Y17*AM17)+(Y18*AM18)+(Y19*AM19)+(Y20*AM20)+(Y21*AM21))/((SUM(AM10:AM21)))" +"AT6+AT11+AT16" +"'Term Sheet'!D25" +"'Term Sheet'!A25" +"'Term Sheet'!G25" +"'Term Sheet'!G27:G27" +"'Term Sheet'!A40" +"'Term Sheet'!A36" +"'EOL LINKS'!H79" +"'EOL LINKS'!H80" +"AVERAGE(AA22:AA33)" +"'EOL LINKS'!H79" +"AVERAGE(G22:G33)" +"'EOL LINKS'!H11" +"'EOL LINKS'!H85" +"T38" +"SUM(AP22:AP57)" +"'EOL LINKS'!H80" +"'EOL LINKS'!H82" +"T48" +"AVERAGE(T22:T57)" +"SUM(AK6:AK57)" +"AVERAGE(T10:T45)" +"SUM(AK46:AK57)/5" +"F72" +"'EOL LINKS'!H21" +"(M72/10000)*AM72" +"AN6" +"D75-0.19" +"D74" +"'EOL LINKS'!H85" +"[2]!'NGF2,PRIM ACT 1,1'" +"'EOL LINKS'!H35" +"F76-C76" +"((AO76*H76*AM76)*(F76-C76))" +"((I76*AM76*AO76)*(F76-J76))+((K76*AM76*AO76)*(F76-L76))" +"[2]!'NGG2,PRIM ACT 1,1'" +"[2]!'NGH2,PRIM ACT 1,1'" +"[2]!'NGJ2,PRIM ACT 1,1'" +"[2]!'NGK2,PRIM ACT 1,1'" +"[2]!'NGM2,PRIM ACT 1,1'" +"[2]!'NGN2,PRIM ACT 1,1'" +"[2]!'NGQ2,PRIM ACT 1,1'" +"[2]!'NGU2,PRIM ACT 1,1'" +"[2]!'NGV2,PRIM ACT 1,1'" +"[2]!'NGX2,PRIM ACT 1,1'" +"[2]!'NGZ2,PRIM ACT 1,1'" +"[2]!'NGF3,PRIM ACT 1,1'" +"'EOL LINKS'!H83" +"[2]!'NGG3,PRIM ACT 1,1'" +"[2]!'NGH3,PRIM ACT 1,1'" +"[2]!'NGJ3,PRIM ACT 1,1'" +"[2]!'NGK3,PRIM ACT 1,1'" +"[2]!'NGM3,PRIM ACT 1,1'" +"[2]!'NGN3,PRIM ACT 1,1'" +"[2]!'NGQ3,PRIM ACT 1,1'" +"[2]!'NGU3,PRIM ACT 1,1'" +"[2]!'NGV3,PRIM ACT 1,1'" +"[2]!'NGX3,PRIM ACT 1,1'" +"[2]!'NGZ3,PRIM ACT 1,1'" +"SUM(P73:P99)" +"SUM(N74:N99,O74:O99)" +"AVERAGE(L103:L107)" +"1.5*1000/(24*30)" +"TODAY()" +"'EOL LINKS'!J45" +"SUM(E7:E8)/2" +"'EOL LINKS'!J40" +"D2-G2" +"#REF!" +"P6*M6" +"P6*N6" +"P6*O6" +"[1]Interest!Y8" +"1/(1+U6/12)^(12*(B6-$A$2)/365.25)" +"SUM(AM6:AP6)" +"V7*R7" +"V7*S7" +"SUM(X7:AA7)+((AB7/150000)*15000)" +"AL7-AX7" +"SUM(AE7:AI7)" +"D8-C8" +"'EOL LINKS'!H21" +"AB8/10000" +"'EOL LINKS'!H26" +"'EOL LINKS'!H4" +"'EOL LINKS'!H5" +"'EOL LINKS'!H21" +"#REF!/3" +"D10" +"((D8*P8)+(D9*P9)+(D10*P10)+(D11*P11)+(D12*P12))/(SUM(P8:P12))" +"'EOL LINKS'!H35" +"'EOL LINKS'!H28" +"'EOL LINKS'!H6" +"(#REF!/12)" +"#REF!/2" +"#REF!/2+(#REF!/12)" +"(#REF!/2)+(#REF!/12)" +"'EOL LINKS'!H29" +"'EOL LINKS'!H13" +"#REF!/12" +"'EOL LINKS'!H30" +"'EOL LINKS'!H8" +"'EOL LINKS'!H33" +"'EOL LINKS'!H12" +"((D13*P13)+(D14*P14)+(D15*P15)+(D16*P16)+(D17*P17)+(D18*P18)+(D19*P19)+(D20*P20)+(D21*P21)+(D22*P22)+(D23*P23)+(D24*P24))/(SUM(P13:P24))" +"'EOL LINKS'!H47" +"'EOL LINKS'!H48" +"'EOL LINKS'!H55" +"SUM(AA8:AA24)" +"'EOL LINKS'!H49" +"'EOL LINKS'!H56" +"((G13*P13)+(G14*P14)+(G15*P15)+(G16*P16)+(G17*P17)+(G18*P18)+(G19*P19)+(G20*P20)+(G21*P21)+(G22*P22)+(G23*P23)+(G24*P24))/(SUM(P13:P24))" +"A24-A28" +"'EOL LINKS'!H50" +"'EOL LINKS'!H57" +"'EOL LINKS'!H53" +"'EOL LINKS'!H60" +"(AM36-AY36)" +"'EOL LINKS'!H45" +"SUM(AC6:AC12)" +"SUM(AJ6:AJ36)" +"SUM(Y25:Y36)" +"SUM(AC13:AC24)" +"AI7" +"SUM(M41:M42)" +"SUM(AC25:AC36)" +"SUM(AJ9:AJ36)+AJ38" +"SUM(AC37:AC39)" +"SUM(AI13:AI24)" +"'EOL LINKS'!H44" +"A40" +"(K41-L41)*J41" +"SUM(AJ25:AJ38)" +"A37-A40" +"A24-A37" +"F45*E45" +"G48/F48" +"SUM(F52:F53)" +"H54/F54" +"SUM(AM6:AM120)" +"IF(ISERROR(C6-D6),"""",IF(C6=0,"""",(C6-D6)))" +"Data!J2" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,2,FALSE)" +"Data!J3" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,3,FALSE)" +"Data!J4" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,4,FALSE)" +"Data!J5" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,5,FALSE)" +"Data!J12" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,6,FALSE)" +"Data!J6" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,7,FALSE)" +"Data!J7" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,8,FALSE)" +"Data!J8" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,9,FALSE)" +"Data!J9" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,10,FALSE)" +"Data!J10" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,11,FALSE)" +"Data!J11" +"VLOOKUP($B6,'Daily Peak Curve'!$Q$3:$AE$40,12,FALSE)" +"Data!J13" +"Data!J14" +"Data!J15" +"Data!J16" +"Data!J23" +"Data!J17" +"Data!J18" +"Data!J19" +"Data!J20" +"Data!J21" +"Data!J22" +"Data!J24" +"Data!J25" +"Data!J26" +"Data!J27" +"Data!J34" +"Data!J28" +"Data!J29" +"Data!J30" +"Data!J31" +"Data!J32" +"Data!J33" +"#REF!" +"IF(ISERROR(C10-D10),"""",(C10-D10))" +"Data!#REF!" +"Data!J218" +"'Forward Peak Curve'!G167" +"Data!J54" +"'Forward Peak Curve'!G107" +"Data!J70" +"'Forward Peak Curve'!G122" +"Data!J174" +"'Forward Peak Curve'!G62" +"Data!J191" +"'Forward Peak Curve'!G77" +"Data!J208" +"'Forward Peak Curve'!G92" +"Data!J86" +"'Forward Peak Curve'!G2" +"Data!J102" +"'Forward Peak Curve'!G47" +"Data!J118" +"'Forward Peak Curve'!G32" +"Data!J154" +"'Forward Peak Curve'!G152" +"'Forward Peak Curve'!G17" +"Data!J135" +"'Forward Peak Curve'!G137" +"AVERAGE(Data!J219:J220)" +"'Forward Peak Curve'!G168" +"Data!J55" +"'Forward Peak Curve'!G108" +"Data!J71" +"'Forward Peak Curve'!G123" +"Data!J175" +"'Forward Peak Curve'!G63" +"Data!J192" +"'Forward Peak Curve'!G78" +"Data!J209" +"'Forward Peak Curve'!G93" +"Data!J87" +"'Forward Peak Curve'!G3" +"Data!J103" +"'Forward Peak Curve'!G48" +"Data!J119" +"'Forward Peak Curve'!G33" +"'Forward Peak Curve'!G153" +"Data!J36" +"'Forward Peak Curve'!G18" +"Data!J136" +"'Forward Peak Curve'!G138" +"D14/$D$20*Data!$J$222" +"Data!J222" +"(D13*2+D14*2+D15+D16+D17*2+D18+D19*3)/12" +"IF(ISERROR(Data!G61),"""",Data!G61)" +"(G13*672+G14*688+G15*352+G16*320+G17*704+G18*320+G19*1024)/4080" +"IF(ISERROR(Data!G77),"""",Data!G77)" +"IF(ISERROR(Data!G181),"""",Data!G181)" +"IF(ISERROR(Data!G198),"""",Data!G198)" +"IF(ISERROR(Data!G215),"""",Data!G215)" +"IF(ISERROR(Data!G93),"""",Data!G93)" +"IF(ISERROR(Data!G109),"""",Data!G109)" +"IF(ISERROR(Data!G125),"""",Data!G125)" +"IF(ISERROR(Data!G162),"""",Data!G162)" +"IF(ISERROR(Data!G42),"""",Data!G42)" +"IF(ISERROR(Data!G142),"""",Data!G142)" +"D21/$D$28*Data!$J$223" +"'Forward Peak Curve'!G175" +"'Forward Peak Curve'!G115" +"'Forward Peak Curve'!G130" +"'Forward Peak Curve'!G70" +"'Forward Peak Curve'!G85" +"'Forward Peak Curve'!G100" +"'Forward Peak Curve'!G10" +"'Forward Peak Curve'!G55" +"'Forward Peak Curve'!G40" +"'Forward Peak Curve'!G160" +"'Forward Peak Curve'!G25" +"'Forward Peak Curve'!G145" +"Data!J223" +"(G21*672+G22*688+G23*336+G24*336+G25*688+G26*336+G27*1024)/4080" +"B6" +"IF(ISERROR(F6/$C37),"""",F6/$C37)" +"G10/$D41" +"NOW()" +"1/(24*2)" +"6/24" +"IF(B2>0,AVERAGE(B2:C2),"""")" +"IF(ABS($L$1-F2)<$N$1,0,1)" +"IF(ABS($L$1-F36)<$O$1,0,1)" +"SUMPRODUCT(M36:M42*J36:J42)/SUM(M36:M42)" +"IF(B104<>0,AVERAGE(B104:C104)+J88,"""")" +"IF(B120<>0,AVERAGE(B120:C120)+J88,"""")" +"B1" +"DATEVALUE(A3)" +"C11" +"B13" +"B19" +"B21" +"C43" +"C11" +"C13" +"C18" +"C25" +"C27" +"C36" +"C38" +"B76" +"B90" +"B102" +"+D23" +"B24" +"+C24" +"B27" +"+C24" +"+B24" +"+C27" +"+B24" +"+B31" +"B45" +"B52" +"B55" +"+D52" +"B66" +"+C80" +"+C81" +"+B177" +"+B177" +"+B180" +"+B192" +"+B180" +"+D206" +"+B215" +"+D206" +"+D208" +"COUNTIF(K2:K6202,""=S"")" +"COUNTIF(K2:K6202,""=B"")" +"+P1-O1" +"DATE(LEFT(I2,4),MID(I2,5,2),MID(I2,7,2))" +"D11*C11*16" +"D11-F11" +"E11-(C11*F11*16)" +"-C11*16*K11" +"J11+H11" +"D12+F12" +"E12+(C12*F12*16)" +"SUM(H11:H14)" +"D22*C22*8" +"E22+(C22*F22*8)" +"-C24*8*K24" +"H15+H26" +"D11*C11*16" +"D11-F11" +"E11-(C11*F11*16)" +"-C11*16*K11" +"J11+H11" +"D12+F12" +"E12+(C12*F12*16)" +"SUM(H11:H14)" +"D22*C22*8" +"E22+(C22*F22*8)" +"D24*C24*56" +"E24+(C24*F24*56)" +"-C24*56*K24" +"H26+H15+H28" +"J15+J26" +"D11*C11*16" +"D11-F11" +"E11-(C11*F11*16)" +"-C11*16*K11" +"J11+H11" +"D13+F13" +"E13+(C13*F13*16)" +"SUM(H11:H14)" +"D22*C22*8" +"E22+(C22*F22*8)" +"-C24*8*K24" +"H26+H15+H28" +"J15+J26" +"TODAY()+1" +"D11*C11*16" +"D11-F11" +"E11-(C11*F11*16)" +"D12+F12" +"E12+(C12*F12*16)" +"SUM(H11:H14)" +"D22*C22*8" +"E22+(C22*F22*8)" +"H15+H26" +"D11*C11*16" +"D11-F11" +"E11-(C11*F11*16)" +"-C11*16*K11" +"J11+H11" +"D12+F12" +"E12+(C12*F12*16)" +"SUM(H11:H14)" +"D22*C22*8" +"E22+(C22*F22*8)" +"-C24*8*K24" +"H26+H15+H28" +"J15+J26" +"D11*C11*16" +"D11-F11" +"E11-(C11*F11*16)" +"D12+F12" +"E12+(C12*F12*16)" +"SUM(H11:H14)" +"D22*C22*8" +"E22+(C22*F22*8)" +"H15+H26" +"D11*C11*16" +"IF(C11>0,D11-F11,D11+F11)" +"IF(C11>0,E11-(C11*F11*16),E11+(C11*F11*16))" +"SUM(H11:H14)" +"D22*C22*8" +"IF(C22>0,E22-(C22*F22*8),E22+(C22*F22*8))" +"D24*C24*56" +"D24+F24" +"IF(C24>0,E24-(C24*F24*56),E24+(C24*F24*56))" +"H15+H26" +"TODAY()+1" +"D11*C11*16" +"D11-F11" +"E11-(C11*F11*16)" +"-C11*16*K11" +"J11+H11" +"D12+F12" +"E12+(C12*F12*16)" +"SUM(H11:H14)" +"D22*C22*8" +"E22+(C22*F22*8)" +"-C24*8*K24" +"H26+H15+H28" +"J15+J26" +"D11*C11*16" +"IF(C11>0,D11-F11,D11+F11)" +"IF(C11>0,E11-(C11*F11*16),E11+(C11*F11*16))" +"SUM(H11:H14)" +"D22*C22*8" +"IF(C22>0,E22-(C22*F22*8),E22+(C22*F22*8))" +"D24+F24" +"H15+H26" +"TODAY()+1" +"D11*C11*16" +"D11-F11" +"E11-(C11*F11*16)" +"-C11*16*K11" +"J11+H11" +"D12+F12" +"E12+(C12*F12*16)" +"SUM(H11:H14)" +"D22*C22*8" +"E22+(C22*F22*8)" +"-C24*8*K24" +"H26+H15+H28" +"J15+J26" +"D11*C11*16" +"IF(C11>0,D11-F11,D11+F11)" +"IF(C11>0,E11-(C11*F11*16),E11+(C11*F11*16))" +"SUM(H11:H14)" +"D22*C22*8" +"IF(C22>0,E22-(C22*F22*8),E22+(C22*F22*8))" +"D24+F24" +"H15+H26" +"TODAY()+1" +"D11*C11*16" +"D11-F11" +"E11-(C11*F11*16)" +"-C11*16*K11" +"J11+H11" +"D12+F12" +"E12+(C12*F12*16)" +"SUM(H11:H14)" +"D22*C22*8" +"E22+(C22*F22*8)" +"-C24*8*K24" +"H26+H15+H28" +"J15+J26" +"TODAY()" +"TODAY()+3" +"D11*C11*16" +"D11-F11" +"E11-(C11*F11*16)" +"-C11*16*K11" +"J11+H11" +"D12+F12" +"E12+(C12*F12*16)" +"SUM(H11:H14)" +"D22*C22*8" +"E22+(C22*F22*8)" +"D24*C24*56" +"E24+(C24*F24*56)" +"-C24*56*K24" +"H26+H15+H28" +"J15+J26" +"TODAY()" +"TODAY()+3" +"D11*C11*16" +"IF(C11>0,D11-F11,D11+F11)" +"IF(C11>0,E11-(C11*F11*16),E11+(C11*F11*16))" +"SUM(H11:H14)" +"D22*C22*8" +"IF(C22>0,E22-(C22*F22*8),E22+(C22*F22*8))" +"D24*C24*56" +"D24+F24" +"IF(C24>0,E24-(C24*F24*56),E24+(C24*F24*56))" +"H15+H26" +"TODAY()+1" +"D11*C11*16" +"IF(C11>0,D11-F11,D11+F11)" +"IF(C11>0,E11-(C11*F11*16),E11+(C11*F11*16))" +"SUM(H11:H14)" +"D22*C22*8" +"IF(C22>0,E22-(C22*F22*8),E22+(C22*F22*8))" +"D24+F24" +"H15+H26" +"TODAY()+1" +"D11*C11*16" +"D11-F11" +"E11-(C11*F11*16)" +"-C11*16*K11" +"J11+H11" +"D12+F12" +"E12+(C12*F12*16)" +"SUM(H11:H14)" +"D22*C22*8" +"E22+(C22*F22*8)" +"-C24*8*K24" +"H26+H15+H28" +"J15+J26" +"TODAY()+1" +"D11*C11*16" +"IF(C11>0,D11-F11,D11+F11)" +"IF(C11>0,E11-(C11*F11*16),E11+(C11*F11*16))" +"SUM(H11:H14)" +"D22*C22*8" +"IF(C22>0,E22-(C22*F22*8),E22+(C22*F22*8))" +"D24+F24" +"H15+H26" +"TODAY()+1" +"D11*C11*16" +"D11-F11" +"E11-(C11*F11*16)" +"-C11*16*K11" +"J11+H11" +"D12+F12" +"E12+(C12*F12*16)" +"SUM(H11:H14)" +"D22*C22*8" +"E22+(C22*F22*8)" +"-C24*8*K24" +"H26+H15+H28" +"J15+J26" +"TODAY()+1" +"D11*C11*16" +"IF(C11>0,D11-F11,D11+F11)" +"IF(C11>0,E11-(C11*F11*16),E11+(C11*F11*16))" +"SUM(H11:H14)" +"D22*C22*8" +"IF(C22>0,E22-(C22*F22*8),E22+(C22*F22*8))" +"D24+F24" +"H15+H26" +"TODAY()+1" +"D11*C11*16" +"IF(C11>0,D11-F11,D11+F11)" +"IF(C11>0,E11-(C11*F11*16),E11+(C11*F11*16))" +"SUM(H11:H14)" +"D22*C22*8" +"IF(C22>0,E22-(C22*F22*8),E22+(C22*F22*8))" +"D24+F24" +"H15+H26" +"TODAY()+1" +"D11*C11*16" +"IF(C11>0,D11-F11,D11+F11)" +"IF(C11>0,E11-(C11*F11*16),E11+(C11*F11*16))" +"SUM(H11:H14)" +"D22*C22*8" +"IF(C22>0,E22-(C22*F22*8),E22+(C22*F22*8))" +"D24*C24*56" +"D24+F24" +"IF(C24>0,E24-(C24*F24*56),E24+(C24*F24*56))" +"H15+H26" +"D11*C11*16" +"D11-F11" +"E11-(C11*F11*16)" +"-C11*16*K11" +"J11+H11" +"D12+F12" +"E12+(C12*F12*16)" +"SUM(H11:H14)" +"D22*C22*8" +"E22+(C22*F22*8)" +"-C24*8*K24" +"H26+H15-H28" +"J15+J26" +"TODAY()+1" +"D9*C9*16" +"IF(C9>0,D9-F9,D9+F9)" +"IF(C9>0,E9-(C9*F9*16),E9+(C9*F9*16))" +"SUM(H9:H12)" +"D20*C20*8" +"IF(C20>0,E20-(C20*F20*8),E20+(C20*F20*8))" +"D22+F22" +"H13+H24" +"ABS(H29-H27)" +"TODAY()+1" +"D11*C11*16" +"D11-F11" +"E11-(C11*F11*16)" +"-C11*16*K11" +"J11+H11" +"D12+F12" +"E12+(C12*F12*16)" +"SUM(H11:H14)" +"D22*C22*8" +"E22+(C22*F22*8)" +"-C24*8*K24" +"H26+H15-H28" +"J15+J26" +"TODAY()" +"TODAY()+1" +"D9*C9*16" +"IF(C9>0,D9-F9,D9+F9)" +"IF(C9>0,E9-(C9*F9*16),E9+(C9*F9*16))" +"SUM(H9:H12)" +"D20*C20*8" +"IF(C20>0,E20-(C20*F20*8),E20+(C20*F20*8))" +"D22+F22" +"H13+H24" +"-(H29-H27)" +"TODAY()+1" +"D9*C9*16" +"IF(C9>0,D9-F9,D9+F9)" +"IF(C9>0,E9-(C9*F9*16),E9+(C9*F9*16))" +"SUM(H9:H12)" +"D20*C20*8" +"IF(C20>0,E20-(C20*F20*8),E20+(C20*F20*8))" +"D22+F22" +"H13+H24" +"-(H29-H27)" +"TODAY()+1" +"D11*C11*16" +"D11-F11" +"E11-(C11*F11*16)" +"-C11*16*K11" +"J11+H11" +"D12+F12" +"E12+(C12*F12*16)" +"SUM(H11:H14)" +"D22*C22*8" +"E22+(C22*F22*8)" +"-C24*8*K24" +"H26+H15-H28" +"J15+J26" +"TODAY()" +"TODAY()+1" +"D11*C11*16" +"D11-F11" +"E11-(C11*F11*16)" +"-C11*16*K11" +"J11+H11" +"D12+F12" +"E12+(C12*F12*16)" +"SUM(H11:H14)" +"D22*C22*8" +"E22+(C22*F22*8)" +"-C24*8*K24" +"H26+H15-H28" +"J15+J26" +"TODAY()" +"TODAY()+1" +"D11*C11*16" +"D11-F11" +"E11-(C11*F11*16)" +"-C11*16*K11" +"J11+H11" +"D12+F12" +"E12+(C12*F12*16)" +"SUM(H11:H14)" +"D22*C22*8" +"E22+(C22*F22*8)" +"D24*C24*56" +"E24+(C24*F24*56)" +"-C24*56*K24" +"H26+H15-H28" +"J15+J26" +"TODAY()" +"TODAY()+1" +"D9*C9*16" +"IF(C9>0,D9-F9,D9+F9)" +"IF(C9>0,E9-(C9*F9*16),E9+(C9*F9*16))" +"SUM(H9:H12)" +"D20*C20*8" +"IF(C20>0,E20-(C20*F20*8),E20+(C20*F20*8))" +"D22+F22" +"H13+H24" +"-(H29-H27)" +"TODAY()+1" +"TODAY()+2" +"D9*C9*16" +"IF(C9>0,D9-F9,D9+F9)" +"IF(C9>0,E9-(C9*F9*16),E9+(C9*F9*16))" +"SUM(H9:H12)" +"D20*C20*8" +"IF(C20>0,E20-(C20*F20*8),E20+(C20*F20*8))" +"D22*C22*56" +"D22+F22" +"IF(C22>0,E22-(C22*F22*56),E22+(C22*F22*56))" +"H13+H24" +"-(H29-H27)" +"TODAY()+1" +"D11*C11*16" +"D11-F11" +"E11-(C11*F11*16)" +"-C11*16*K11" +"J11+H11" +"D12+F12" +"E12+(C12*F12*16)" +"SUM(H11:H14)" +"D22*C22*8" +"E22+(C22*F22*8)" +"-C24*8*K24" +"H26+H15-H28" +"J15+J26" +"TODAY()" +"TODAY()+1" +"D9*C9*16" +"IF(C9>0,D9-F9,D9+F9)" +"IF(C9>0,E9-(C9*F9*16),E9+(C9*F9*16))" +"SUM(H9:H12)" +"D20*C20*8" +"IF(C20>0,E20-(C20*F20*8),E20+(C20*F20*8))" +"D22+F22" +"H13+H24" +"-(H29-H27)" +"TODAY()+1" +"D11*C11*16" +"D11-F11" +"E11-(C11*F11*16)" +"-C11*16*K11" +"J11+H11" +"D12+F12" +"E12+(C12*F12*16)" +"SUM(H11:H14)" +"D22*C22*8" +"E22+(C22*F22*8)" +"-C24*8*K24" +"H26+H15-H28" +"J15+J26" +"TODAY()" +"TODAY()+1" +"D9*C9*16" +"IF(C9>0,D9-F9,D9+F9)" +"IF(C9>0,E9-(C9*F9*16),E9+(C9*F9*16))" +"SUM(H9:H12)" +"D20*C20*8" +"IF(C20>0,E20-(C20*F20*8),E20+(C20*F20*8))" +"D22+F22" +"H13+H24" +"-(H29-H27)" +"TODAY()+1" +"D11*C11*16" +"D11-F11" +"E11-(C11*F11*16)" +"-C11*16*K11" +"J11+H11" +"D12+F12" +"E12+(C12*F12*16)" +"SUM(H11:H14)" +"D22*C22*8" +"E22+(C22*F22*8)" +"-C24*8*K24" +"H26+H15-H28" +"J15+J26" +"TODAY()" +"TODAY()+1" +"D9*C9*16" +"IF(C9>0,D9-F9,D9+F9)" +"IF(C9>0,E9-(C9*F9*16),E9+(C9*F9*16))" +"SUM(H9:H12)" +"D20*C20*8" +"IF(C20>0,E20-(C20*F20*8),E20+(C20*F20*8))" +"D22+F22" +"H13+H24" +"-(H29-H27)" +"TODAY()+1" +"D11*C11*16" +"D11-F11" +"E11-(C11*F11*16)" +"-C11*16*K11" +"J11+H11" +"D12+F12" +"E12+(C12*F12*16)" +"SUM(H11:H14)" +"D22*C22*8" +"E22+(C22*F22*8)" +"-C24*8*K24" +"H26+H15-H28" +"J15+J26" +"TODAY()" +"TODAY()+1" +"D9*C9*16" +"IF(C9>0,D9-F9,D9+F9)" +"IF(C9>0,E9-(C9*F9*16),E9+(C9*F9*16))" +"SUM(H9:H12)" +"D20*C20*8" +"IF(C20>0,E20-(C20*F20*8),E20+(C20*F20*8))" +"D22+F22" +"H13+H24" +"-(H29-H27)" +"TODAY()+1" +"G5+1" +"D11*C11*16" +"D11-F11" +"E11-(C11*F11*16)" +"-C11*16*K11" +"J11+H11" +"D12+F12" +"E12+(C12*F12*16)" +"SUM(H11:H14)" +"D22*C22*8" +"E22+(C22*F22*8)" +"D24*C24*56" +"E24+(C24*F24*56)" +"-C24*56*K24" +"H26+H15-H28" +"J15+J26" +"TODAY()" +"TODAY()+1" +"D2+1" +"D9*C9*16" +"IF(C9>0,D9-F9,D9+F9)" +"IF(C9>0,E9-(C9*F9*16),E9+(C9*F9*16))" +"SUM(H9:H12)" +"D20*C20*8" +"IF(C20>0,E20-(C20*F20*8),E20+(C20*F20*8))" +"D22*C22*56" +"D22+F22" +"IF(C22>0,E22-(C22*F22*56),E22+(C22*F22*56))" +"H13+H24" +"-(H29-H27)" +"1/24" +"1/22.6" +"1/17.2" +"SUM(D27:D31)" +"SUM(D37:E37)" +"F37/$F$44" +"E37" +"J37/$J$44" +"L37" +"L37*C37" +"J37" +"F37" +"L38*C38/1000" +"O37+J38" +"P37+F38" +"27+11" +"L39/24" +"(L39/24)*C39/1000" +"L42/6.306" +"(L42/6.306)*C42/1000" +"L43*7.17" +"((L43*7.17)*C43)/1000" +"SUM(D37:D43)" +"SUM(C49:E49)" +"1240+1132+500+846" +"640+1020+314+440+680+468" +"SUM(K50:N50)" +"SUM(C49:C52)" +"161+520+1086+640" +"630+850+630+480" +"628+510+220+850" +"700+800" +"503+800" +"C63+C58+C53" +"SUM(C68:I68)" +"D2-H2" +"E2-G2" +"M2-E2" +"N2-D2" +"J2-E2" +"K2-D2" +"J2-H2" +"K2-G2" +"D2+0.3" +"AC2+0.2" +"D2+2.5" +"AF2+0.75" +"D4-0.6" +"J4+0.5" +"D4-K4" +"E4-J4" +"D4-0.1" +"D4+0.75" +"D6-0.5" +"AC6+0.25" +"B2" +"AL6+0.01" +"D4" +"AN6/AL6" +"D10-1" +"D10+1.25" +"(AL6+AL8)/2" +"D4" +"D12-1.25" +"D12+0.25" +"D14+0" +"D14+0.45" +"((D2*800*18)+(D4*800*43)+(D6*800*22)+(D8*800*20)+(D10*800*44)+(D12*800*20)+(D14*800*64))/(231*800)" +"D10" +"D20+0.5" +"D20+1" +"AF20-AG2" +"AG20-AF2" +"D22-0.5" +"D36" +"D24-0.75" +"D24-0.75" +"D26+0.5" +"D28-1" +"((D20*800*42)+(D22*800*43)+(D24*800*21)+(D26*800*21)+(D28*800*43)+(D30*800*21)+(D32*800*64))/(255*800)" +"D38-0.65" +"AC38+1" +"((D55*800*21)+(D56*800*23))/(800*43)" +"D2-H2" +"E2-G2" +"M2-E2" +"N2-D2" +"J2-E2" +"K2-D2" +"J2-H2" +"K2-G2" +"D4-0.6" +"J4+0.5" +"D4-K4" +"E4-J4" +"D4-0.1" +"AC4+0.25" +"D4+1" +"AF4+0.75" +"D6-0.5" +"D6+0.75" +"B2" +"AL6+0.01" +"D4" +"AN6/AL6" +"D10-1" +"D10+1.25" +"(AL6+AL8)/2" +"D4" +"D12-1.25" +"D12+0.25" +"D14+0" +"D14+0.45" +"((D2*800*17)+(D4*800*43)+(D6*800*22)+(D8*800*20)+(D10*800*44)+(D12*800*20)+(D14*800*64))/(230*800)" +"((E2*800*18)+(E4*800*43)+(E6*800*22)+(E8*800*20)+(E10*800*44)+(E12*800*20)+(E14*800*64))/(231*800)" +"D10" +"D20+0.5" +"AF20-AG2" +"AG20-AF2" +"D22-0.5" +"D36" +"D24-0.75" +"D24-0.75" +"D26+0.5" +"D28-1" +"((D20*800*42)+(D22*800*43)+(D24*800*21)+(D26*800*21)+(D28*800*43)+(D30*800*21)+(D32*800*64))/(255*800)" +"D38-0.65" +"AC38+1" +"D2-H2" +"E2-G2" +"M2-E2" +"N2-D2" +"J2-E2" +"K2-D2" +"J2-H2" +"K2-G2" +"D4-0.6" +"J4+0.5" +"D4-K4" +"E4-J4" +"D4-0.1" +"AC4+0.25" +"D4+1.25" +"AF4+0.75" +"D6-0.75" +"B2" +"AL6+0.01" +"D4" +"AN6/AL6" +"D8-2.4" +"D8-0.5" +"D10-1" +"D10+1.5" +"(AL6+AL8)/2" +"D4" +"D12-1.25" +"D12+0.5" +"D14-0.25" +"D14+0.45" +"((D2*800*16)+(D4*800*43)+(D6*800*22)+(D8*800*20)+(D10*800*44)+(D12*800*20)+(D14*800*64))/(229*800)" +"D10" +"D20+0.5" +"D20+0.75" +"AF20-AG2" +"AG20-AF2" +"D22-0.5" +"D22+1" +"D36" +"D24-0.75" +"D28-1" +"M28-H28" +"N28-G28" +"((D20*800*42)+(D22*800*43)+(D24*800*21)+(D26*800*21)+(D28*800*43)+(D30*800*21)+(D32*800*64))/(255*800)" +"D38-0.65" +"AC38+1" +"D2-H2" +"E2-G2" +"M2-E2" +"N2-D2" +"J2-E2" +"K2-D2" +"J2-H2" +"K2-G2" +"D4-0.6" +"J4+0.5" +"D4-K4" +"E4-J4" +"D4-0.1" +"AC4+0.25" +"D4+1.25" +"AF4+0.75" +"D6-1" +"B2" +"AL6+0.01" +"D4" +"AN6/AL6" +"D10-1.25" +"D10+1.1" +"(AL6+AL8)/2" +"D4" +"D12+0.5" +"D14-0.25" +"D14+0.45" +"((D2*800*15)+(D4*800*43)+(D6*800*22)+(D8*800*20)+(D10*800*44)+(D12*800*20)+(D14*800*64))/(228*800)" +"((N2*800*16)+(N4*800*43)+(N6*800*22)+(N8*800*20)+(N10*800*44)+(N12*800*20)+(N14*800*64))/(229*800)" +"D10" +"D20+0.25" +"D20+0.75" +"D20-E22" +"E20-D22" +"AF20-AG2" +"AG20-AF2" +"D22-0.5" +"D22-0.75" +"D22+1" +"D36" +"D28-1" +"M28-H28" +"N28-G28" +"D30-0.75" +"((D20*800*42)+(D22*800*43)+(D24*800*21)+(D26*800*21)+(D28*800*43)+(D30*800*21)+(D32*800*64))/(255*800)" +"D38-0.4" +"AC38+1" +"D40-0.6" +"D5" +"F5+D6" +"17*0.25" +"F19+D10" +"100*0.25" +"F9+D19" +"F18+D20" +"SUM(B5:B14)" +"265+11+115" +"J17" +"K27+1065" +"K28+600" +"J29+500" +"70+500" +"K30+70" +"J31+270" +"J34+248+25" +"J37+231" +"G38+880" +"J39+532" +"L39+150" +"K40+220" +"J41+536" +"SUM(D2:D111)" +"SUM(C5:C8)" +"B17+C5" +"SUM(F47:F49)" +"SUM(F52:F56)" +"SUM(F62:F65)" +"SUM(F84:F85)" +"15.1+10" +"SUM(F44:F105)" +"E2*31" +"E2*31" +"B3-B2" +"VLOOKUP($B2,Forecast!$C$5:$S$100,16)" +"VLOOKUP($B2,Forecast!$C$5:$S$100,5)" +"VLOOKUP($B2,Forecast!$C$5:$S$100,17)" +"B2" +"DATE(YEAR(B2),MONTH(B2)+1,1)" +"E41*A41+F40" +"VLOOKUP($B42,Curves!$A$3:$I$34,3)-VLOOKUP($B42,Curves!$A$3:$I$34,7)" +"VLOOKUP($B42,Curves!$A$3:$I$34,3)-VLOOKUP($B42,Curves!$A$3:$I$34,5)" +"HLOOKUP($X3,[5]Data!$AC$7:$CE$22,4)/1000" +"HLOOKUP($X3,[4]Data!$S$7:$BU$78,11)/1000" +"C3-E3-D3" +"SUM(F3:H3)" +"$L3*M$1" +"$I3-$J3-$K3-L3" +"VLOOKUP($B3,Curves!$A$2:$M$28,12,0)" +"DATE(YEAR($B3)-1,MONTH($B3),1)" +"DATE(YEAR($B3),MONTH($B3)-1,1)" +"VLOOKUP($B4,'[6]Power Curve'!$D$9:$CJ$282,85,0)/1000" +"B19-B18" +"VLOOKUP($B18,Forecast!$C$49:$O$72,6)/1000" +"VLOOKUP($B18,$B$2:$U$14,16)" +"VLOOKUP($B18,Forecast!$C$49:$O$72,8)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,9)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,10)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,11)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,12)/1000" +"SUM(C18:I18)" +"VLOOKUP($B18,Forecast!$C$49:$O$72,5)/1000" +"VLOOKUP($Z3,'Lavo Fcst'!$B$29:$F$52,5)/1000" +"J18-K18" +"(M18*A18)+L18" +"N18" +"VLOOKUP($X3,Forecast!$C$30:$O$72,6)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,8)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,9)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,10)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,11)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,12)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,5)/1000" +"'Lavo Fcst'!$F$33/1000" +"0.011*(Curves!$B3+Curves!$J3)" +"MONTH(C5)" +"VLOOKUP($C5,'[1]Total Sendout'!$U$5:$V$1964,2)" +"SUM(D5:F5)" +"VLOOKUP($C5,[1]Topock!$S$5:$T$764,2)" +"VLOOKUP($C5,[1]Ehrenberg!$S$7:$T$536,2)" +"VLOOKUP($C5,'[1]Kern Mojave'!$S$5:$T$533,2)" +"VLOOKUP($C5,'[1]PG&E WR'!$S$8:$T$552,2)" +"VLOOKUP($C5,'[1]TW N Needles'!$S$8:$T$536,2)" +"VLOOKUP($C5,'[1]Cali Prod'!$S$5:$T$535,2)" +"SUM(H5:N5)" +"O5-(P5+Q5)" +"VLOOKUP($C5,'[1]Inj-WD'!$S$4:$U$536,2)" +"EOMONTH(C5,0)-C5+1" +"DATE(YEAR(C7),MONTH(C7)-1,1)" +"+D20/D8" +"DATE(YEAR(C43),MONTH(C43)+1,1)" +"1*(+S44*AA44)" +"+D37*B49" +"$R49-$G49" +"VLOOKUP($C50,'Power Curve'!$D$8:$AV$282,44)" +"VLOOKUP($C50,'Power Curve'!$D$8:$DU$282,121)+VLOOKUP($C50,'Power Curve'!$D$8:$FD$282,141)" +"VLOOKUP($C52,[3]Forecast!$B$1:$Y$65,16,0)*1000" +"$G45*$B57" +"IF(VLOOKUP($C73,Curves!$A$2:$J$1700,10)>VLOOKUP($C73,Curves!$A$2:$J$1700,3),0,IF(VLOOKUP($C73,Curves!$A$2:$K$1700,11)>$Y$2,Forecast!$Z$2,Forecast!$Z$3))" +"+I3" +"$G$2" +"($F$4*$G$4*$H$3*$J$1)/1000" +"($F4*$G$4*$I$3*$J$1)/1000" +"($F4*$G$4*$J$3*$J$1)/1000" +"(F5*G5*$H$3*$J$1)/1000" +"+I5" +"+I45+I46+I47" +"+I29+I31" +"SUM(H4:H6)" +"+I6" +"+I4" +"+I48" +"SUM(M5:M8)" +"SUM(H8:H9)" +"H7+H10" +"+I33" +"+I12" +"+I8+I13" +"+I51" +"+I14" +"+I53" +"SUM(H12:H14)+H10" +"+I17+I18" +"+I21" +"+I9" +"+I35" +"+I20" +"+I16" +"+I19" +"+I55+I56+I59" +"+I58" +"+I22" +"+I25" +"SUM(H16:H22)" +"H15+H23+H26" +"SUM(H31)" +"SUM(H33)+H37" +"SUM(H35)+H38" +"H30+H32+H34+H36+H40" +"SUM(H45:H49)" +"SUM(H55:H60)" +"H44+H50+H54+H61" +"TODAY()" +"'Gas Demand Outlook'!$G$2/1000" +"SUM(Y2:AE2)" +"SUM(AI2:AM2)" +"Z3-Y3" +"DATE(YEAR($A$1),MONTH($A$1)+1,1)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,2,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,7,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,5,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,4,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,15,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,3,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,9,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,11,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,8,0)" +"C3-J3" +"C3-F3" +"($B3+$C3)*$M$1" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$V$1000,16,0)" +"O3/2" +"DATE(YEAR(A3),MONTH(A3)+1,1)" +"VLOOKUP(Y$3,$A$2:$H$600,2)" +"AVERAGE(Y4:AE4)" +"AVERAGE(AI4:AM4)" +"VLOOKUP(Y$3,$A$2:$H$600,3)" +"VLOOKUP(Y$3,$A$2:$H$600,6)" +"VLOOKUP(Y$3,$A$2:$H$600,4)" +"VLOOKUP(Y$3,$A$2:$H$600,7)" +"VLOOKUP(Y$3,$A$2:$H$600,5)" +"VLOOKUP(Y$11,$A$2:$H$600,2)" +"VLOOKUP(Y$11,$A$2:$H$600,3)" +"VLOOKUP(Y$11,$A$2:$H$600,6)" +"VLOOKUP(Y$11,$A$2:$H$600,4)" +"VLOOKUP(Y$11,$A$2:$H$600,7)" +"VLOOKUP(Y$11,$A$2:$H$600,5)" +"VLOOKUP(Y$19,$A$2:$H$600,2)" +"VLOOKUP(Y$19,$A$2:$H$600,3)" +"VLOOKUP(Y$19,$A$2:$H$600,6)" +"VLOOKUP(Y$19,$A$2:$H$600,4)" +"VLOOKUP(Y$19,$A$2:$H$600,7)" +"VLOOKUP(Y$19,$A$2:$H$600,5)" +"VLOOKUP(Y$28,$A$2:$H$600,2)" +"VLOOKUP(Y$28,$A$2:$H$600,3)" +"VLOOKUP(Y$28,$A$2:$H$600,6)" +"VLOOKUP(Y$28,$A$2:$H$600,4)" +"VLOOKUP(Y$28,$A$2:$H$600,7)" +"VLOOKUP(Y$28,$A$2:$H$600,5)" +"$AF$4-$AF$5" +"$AF$12-$AF$13" +"$AF$20-$AF$21" +"$AF$29-$AF$30" +"0.5" +"$Z$38" +"Z37-Z38" +"Z$39*$X$40*$Y$1" +"SUM(Z40:AC40)" +"$AN$4-$AN$5" +"$AN$12-$AN$13" +"$AN$20-$AN$21" +"$AN$29-$AN$30" +"Z$45*$X$40*$AI$1" +"$AD$40+$AD$46" +"C5*C6" +"C8*C4" +"C3/C2" +"$C$3" +"$C$7" +"$C$8" +"F13*G13*H13" +"$C$2" +"$C$9" +"I13-I14" +"I20-I19" +"TODAY()" +"DATE(YEAR($A$1),MONTH($A$1)+1,1)" +"VLOOKUP($B4,Curves!$A$2:$J$32,2,0)+VLOOKUP($B4,Curves!$A$2:$J$32,3,0)" +"DATE(YEAR(B4),MONTH(B4)+1,1)" +"TODAY()" +"VLOOKUP($D9,Curves!$A$2:$I$1700,9)" +"(1+($A9/2))^(-2*($D9-$A$1)/365.25)" +"D10-D9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,2)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,3)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,7)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,5)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,4)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,8)*$B9" +"($E9+$I9)*$J$5+$J$4" +"VLOOKUP($D9,Curves!$N$2:$T$2600,2)*$B9" +"VLOOKUP($D9,Curves!$N$2:$T$2600,3)*$B9" +"IF($K9<$L9,1,0)" +"IF($K9<$M9,1,0)" +"($E9+J9)*$J$5+$J$4" +"VLOOKUP($D9,Curves!$N$2:$T$2600,4)*$B9" +"VLOOKUP($D9,Curves!$N$2:$T$2600,5)*$B9" +"IF($P9<$Q9,1,0)" +"IF($P9<$R9,1,0)" +"($E9+G9)*$J$5+$J$4" +"VLOOKUP($D9,[2]CurveFetch!$D$8:$S$13000,16,0)*$B9" +"VLOOKUP($D9,Curves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orecast!$C$5:$S$100,16)" +"VLOOKUP($B2,Forecast!$C$5:$S$100,5)" +"VLOOKUP($B2,Forecast!$C$5:$S$100,17)" +"B2" +"DATE(YEAR(B2),MONTH(B2)+1,1)" +"E41*A41+F40" +"VLOOKUP($B42,Curves!$A$3:$I$34,3)-VLOOKUP($B42,Curves!$A$3:$I$34,7)" +"VLOOKUP($B42,Curves!$A$3:$I$34,3)-VLOOKUP($B42,Curves!$A$3:$I$34,5)" +"SUM(C3:E3)" +"$L3*M$1" +"$F3-$I3-$J3-$K3-L3" +"VLOOKUP($B3,Curves!$A$2:$M$28,12,0)" +"DATE(YEAR($B3)-1,MONTH($B3),1)" +"DATE(YEAR($B3),MONTH($B3)-1,1)" +"VLOOKUP($B4,'Power Curve'!$D$9:$EE$282,131,0)/1000" +"$F4-$J4-$K4-M4" +"HLOOKUP($X10,[4]Data!$S$7:$BU$78,12)/1000" +"B19-B18" +"VLOOKUP($B18,Forecast!$C$49:$O$72,6)/1000" +"VLOOKUP($B18,$B$2:$U$14,16)" +"VLOOKUP($B18,Forecast!$C$49:$O$72,8)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,9)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,10)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,11)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,12)/1000" +"SUM(C18:I18)" +"VLOOKUP($B18,Forecast!$C$49:$O$72,5)/1000" +"VLOOKUP($Z3,'Lavo Fcst'!$B$29:$F$52,5)/1000" +"J18-K18" +"(M18*A18)+L18" +"N18" +"VLOOKUP($X3,Forecast!$C$30:$O$72,6)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,8)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,9)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,10)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,11)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,12)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,5)/1000" +"'Lavo Fcst'!$F$33/1000" +"0.011*(Curves!$B3+Curves!$J3)" +"MONTH(C5)" +"VLOOKUP($C5,'[1]Total Sendout'!$U$5:$V$1964,2)" +"SUM(D5:F5)" +"VLOOKUP($C5,[1]Topock!$S$5:$T$764,2)" +"VLOOKUP($C5,[1]Ehrenberg!$S$7:$T$536,2)" +"VLOOKUP($C5,'[1]Kern Mojave'!$S$5:$T$533,2)" +"VLOOKUP($C5,'[1]PG&E WR'!$S$8:$T$552,2)" +"VLOOKUP($C5,'[1]TW N Needles'!$S$8:$T$536,2)" +"VLOOKUP($C5,'[1]Cali Prod'!$S$5:$T$535,2)" +"SUM(H5:N5)" +"O5-(P5+Q5)" +"VLOOKUP($C5,'[1]Inj-WD'!$S$4:$U$536,2)" +"EOMONTH(C5,0)-C5+1" +"DATE(YEAR(C7),MONTH(C7)-1,1)" +"+D20/D8" +"DATE(YEAR(C43),MONTH(C43)+1,1)" +"1*(+S44*AA44)" +"+D37*B49" +"$R49-$G49" +"VLOOKUP($C50,'Power Curve'!$D$8:$BF$282,54)+VLOOKUP($C50,'Power Curve'!$D$8:$FH$282,92)" +"VLOOKUP($C50,'Power Curve'!$D$8:$EE$282,131)" +"VLOOKUP($C52,[3]Forecast!$B$1:$Z$65,16,0)*1000" +"$G45*$B57" +"+I3" +"$G$2" +"($F$4*$G$4*$H$3*$J$1)/1000" +"($F4*$G$4*$I$3*$J$1)/1000" +"($F4*$G$4*$J$3*$J$1)/1000" +"(F5*G5*$H$3*$J$1)/1000" +"+I5" +"+I45+I46+I47" +"+I29+I31" +"SUM(H4:H6)" +"+I6" +"+I4" +"+I48" +"SUM(M5:M8)" +"SUM(H8:H9)" +"H7+H10" +"+I33" +"+I12" +"+I8+I13" +"+I51" +"+I14" +"+I53" +"SUM(H12:H14)+H10" +"+I17+I18" +"+I21" +"+I9" +"+I35" +"+I20" +"+I16" +"+I19" +"+I55+I56+I59" +"+I58" +"+I22" +"+I25" +"SUM(H16:H22)" +"H15+H23+H26" +"SUM(H31)" +"SUM(H33)+H37" +"SUM(H35)+H38" +"H30+H32+H34+H36+H40" +"SUM(H45:H49)" +"SUM(H55:H60)" +"H44+H50+H54+H61" +"TODAY()" +"'Gas Demand Outlook'!$G$2/1000" +"SUM(Y2:AE2)" +"SUM(AI2:AM2)" +"Z3-Y3" +"DATE(YEAR($A$1),MONTH($A$1)+1,1)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,2,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,7,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,5,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,4,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,15,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,3,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,9,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,11,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,8,0)" +"C3-J3" +"C3-F3" +"($B3+$C3)*$M$1" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$V$1000,16,0)" +"O3/2" +"DATE(YEAR(A3),MONTH(A3)+1,1)" +"VLOOKUP(Y$3,$A$2:$H$600,2)" +"AVERAGE(Y4:AE4)" +"AVERAGE(AI4:AM4)" +"VLOOKUP(Y$3,$A$2:$H$600,3)" +"VLOOKUP(Y$3,$A$2:$H$600,6)" +"VLOOKUP(Y$3,$A$2:$H$600,4)" +"VLOOKUP(Y$3,$A$2:$H$600,7)" +"VLOOKUP(Y$3,$A$2:$H$600,5)" +"VLOOKUP(Y$11,$A$2:$H$600,2)" +"VLOOKUP(Y$11,$A$2:$H$600,3)" +"VLOOKUP(Y$11,$A$2:$H$600,6)" +"VLOOKUP(Y$11,$A$2:$H$600,4)" +"VLOOKUP(Y$11,$A$2:$H$600,7)" +"VLOOKUP(Y$11,$A$2:$H$600,5)" +"VLOOKUP(Y$19,$A$2:$H$600,2)" +"VLOOKUP(Y$19,$A$2:$H$600,3)" +"VLOOKUP(Y$19,$A$2:$H$600,6)" +"VLOOKUP(Y$19,$A$2:$H$600,4)" +"VLOOKUP(Y$19,$A$2:$H$600,7)" +"VLOOKUP(Y$19,$A$2:$H$600,5)" +"VLOOKUP(Y$28,$A$2:$H$600,2)" +"VLOOKUP(Y$28,$A$2:$H$600,3)" +"VLOOKUP(Y$28,$A$2:$H$600,6)" +"VLOOKUP(Y$28,$A$2:$H$600,4)" +"VLOOKUP(Y$28,$A$2:$H$600,7)" +"VLOOKUP(Y$28,$A$2:$H$600,5)" +"$AF$4-$AF$5" +"$AF$12-$AF$13" +"$AF$20-$AF$21" +"$AF$29-$AF$30" +"0.5" +"$Z$38" +"Z37-Z38" +"Z$39*$X$40*$Y$1" +"SUM(Z40:AC40)" +"$AN$4-$AN$5" +"$AN$12-$AN$13" +"$AN$20-$AN$21" +"$AN$29-$AN$30" +"Z$45*$X$40*$AI$1" +"$AD$40+$AD$46" +"C5*C6" +"C8*C4" +"C3/C2" +"$C$3" +"$C$7" +"$C$8" +"F13*G13*H13" +"$C$2" +"$C$9" +"I13-I14" +"I20-I19" +"TODAY()" +"DATE(YEAR($A$1),MONTH($A$1)+1,1)" +"VLOOKUP($B4,Curves!$A$2:$J$32,2,0)+VLOOKUP($B4,Curves!$A$2:$J$32,3,0)" +"DATE(YEAR(B4),MONTH(B4)+1,1)" +"TODAY()" +"VLOOKUP($D9,Curves!$A$2:$I$1700,9)" +"(1+($A9/2))^(-2*($D9-$A$1)/365.25)" +"D10-D9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,2)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,3)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,7)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,5)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,4)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,8)*$B9" +"($E9+$I9)*$J$5+$J$4" +"VLOOKUP($D9,Curves!$N$2:$T$2600,2)*$B9" +"VLOOKUP($D9,Curves!$N$2:$T$2600,3)*$B9" +"IF($K9<$L9,1,0)" +"IF($K9<$M9,1,0)" +"($E9+J9)*$J$5+$J$4" +"VLOOKUP($D9,Curves!$N$2:$T$2600,4)*$B9" +"VLOOKUP($D9,Curves!$N$2:$T$2600,5)*$B9" +"IF($P9<$Q9,1,0)" +"IF($P9<$R9,1,0)" +"($E9+G9)*$J$5+$J$4" +"VLOOKUP($D9,[2]CurveFetch!$D$8:$S$13000,16,0)*$B9" +"VLOOKUP($D9,Curves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n System'!$T$4:$U$500,2)/1000" +"VLOOKUP($B4,[6]KRS!$S$4:$T$500,2)/1000" +"VLOOKUP($B4,[6]SWG!$S$4:$T$500,2)/1000" +"VLOOKUP($B4,'[6]fuel & luaf'!$S$4:$T$500,2)/1000" +"SUM(P4:T4)" +"VLOOKUP($B4,'[3]PG&E Inj'!$S$4:$T$500,2)/1000-VLOOKUP($B4,'[3]PG&E WD'!$S$4:$T$500,2)/1000" +"VLOOKUP($B4,'[3]Wild Goose'!$S$4:$T$500,2)/1000-VLOOKUP($B4,'[3]WG WD'!$S$4:$T$500,2)/1000" +"SUM(V4:W4)" +"$X4*$A4" +"VLOOKUP($AD4,[6]Ops!$AG$41:$AJ$96,4)/1000" +"VLOOKUP($B4,$AO$4:$AP$141,2)" +"(Curves!$B3+Curves!$J3)*0.02511086+0.0097+0.05" +"DATE(YEAR(B4),MONTH(B4)+1,1)" +"Z5-Z4" +"0.011*(Curves!$B3+Curves!$I3)" +"AM5" +"VLOOKUP($B17,[3]Malin!$E$13:$F$500,2)/1000" +"VLOOKUP($B17,'[3]Cali Prod'!$S$4:$T$500,2)/1000" +"VLOOKUP($B17,[3]TW!$S$4:$T$500,2)/1000" +"VLOOKUP($B17,[3]EPNG!$S$4:$T$500,2)/1000" +"VLOOKUP($B17,'[3]Kern River GT'!$S$4:$T$500,2)/1000" +"SUM(E17:G17)" +"VLOOKUP($B17,[3]Kern!$S$4:$T$500,2)/1000" +"$C17+($I17-$Q17)" +"VLOOKUP($B18,[6]Malin!$E$13:$F$500,2)/1000" +"VLOOKUP($B18,[6]Kern!$S$4:$T$500,2)/1000" +"VLOOKUP($B19,'[6]Cali Prod'!$S$4:$T$500,2)/1000" +"$L22*$S$1" +"Y22+Z21" +"H23*$E$1" +"$H23*$F$1" +"$H23*$G$1" +"VLOOKUP($B23,'Adjustments & Maintanence'!$B$6:$D$57,2,0)" +"VLOOKUP($B23,'[5]Power Curve'!$D$9:$BO$5000,64)/1000" +"($P11*AC23)+$O23-O11+VLOOKUP(B23,'Adjustments & Maintanence'!$B$6:$D$57,3,FALSE)" +"VLOOKUP($B23,'[5]Power Curve'!$D$9:$FH$290,83,0)/1000" +"L23-U23" +"IF($AK25=""summer"",IF(VLOOKUP($B25,Curves!$A$3:$M$100,13)>Forecast!$AM$4,Forecast!$AN$4,$AN$5),IF(VLOOKUP($B25,Curves!$A$3:$M$100,12)>$AM$5,$AN$6,$AN$7))" +"IF(VLOOKUP($B25,Curves!$A$2:$N$2700,9)>VLOOKUP($B25,Curves!$A$2:$N$2700,3),0,IF(VLOOKUP($B25,Curves!$A$2:$N$2700,12)>$AM$5,$AN$12,$AN$13))" +"TODAY()" +"DATE(YEAR(A1),MONTH(A1)+1,1)" +"DATE(YEAR(B6),MONTH(B6)+1,1)" +"TODAY()" +"DATE(YEAR(A1),MONTH(A1)+1,1)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,2)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,7)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,5)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,4)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,15)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,3)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,9)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,8)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,6)" +"VLOOKUP($A3,[4]CurveFetch!$D$8:$R$1000,11)" +"C3-I3" +"$I3-$J3" +"$C3-$G3" +"DATE(YEAR(A3),MONTH(A3)+1,1)" +"E2*28" +"E2*28" +"+B3+C3" +"+D12-B12" +"+$A$1-J12" +"IF(K12>H12,H12,K12)" +"SUM(C8:C17)" +"((1000*(H5-$X5))/(M5))/1000" +"$R5+S5+Z5" +"+A4+1" +"AVERAGE(B4:B33)" +"AVERAGE(daily!$B4:$B34)" +"MAX(daily!$B4:$B34)" +"MIN(daily!$B4:$B34)" +"AVERAGE(daily!$B35:$B65)" +"MAX(daily!$B35:$B65)" +"MIN(daily!$B35:$B65)" +"AVERAGE(daily!$B66:$B95)" +"MAX(daily!$B66:$B95)" +"MIN(daily!$B66:$B95)" +"AVERAGE(daily!$B96:$B126)" +"MAX(daily!$B96:$B126)" +"MIN(daily!$B96:$B126)" +"AVERAGE(daily!$B127:$B156)" +"MAX(daily!$B127:$B156)" +"MIN(daily!$B127:$B156)" +"AVERAGE(daily!$B157:$B187)" +"MAX(daily!$B157:$B187)" +"MIN(daily!$B157:$B187)" +"AVERAGE(daily!$B188:$B218)" +"MAX(daily!$B188:$B218)" +"MIN(daily!$B188:$B218)" +"AVERAGE(daily!$B219:$B246)" +"MAX(daily!$B219:$B246)" +"MIN(daily!$B219:$B246)" +"AVERAGE(daily!$B247:$B277)" +"MAX(daily!$B247:$B277)" +"MIN(daily!$B247:$B277)" +"AVERAGE(daily!$B278:$B307)" +"MAX(daily!$B278:$B307)" +"MIN(daily!$B278:$B307)" +"AVERAGE(daily!$B308:$B338)" +"MAX(daily!$B308:$B338)" +"MIN(daily!$B308:$B338)" +"AVERAGE(daily!$B339:$B368)" +"MAX(daily!$B339:$B368)" +"MIN(daily!$B339:$B368)" +"AVERAGE(daily!$B369:$B399)" +"MAX(daily!$B369:$B399)" +"MIN(daily!$B369:$B399)" +"AVERAGE(daily!$B400:$B430)" +"MAX(daily!$B400:$B430)" +"MIN(daily!$B400:$B430)" +"AVERAGE(daily!$B431:$B460)" +"MAX(daily!$B431:$B460)" +"MIN(daily!$B431:$B460)" +"AVERAGE(daily!$B461:$B491)" +"MAX(daily!$B461:$B491)" +"MIN(daily!$B461:$B491)" +"AVERAGE(daily!$B492:$B521)" +"MAX(daily!$B492:$B521)" +"MIN(daily!$B492:$B521)" +"AVERAGE(daily!$B522:$B552)" +"MAX(daily!$B522:$B552)" +"MIN(daily!$B522:$B552)" +"AVERAGE(daily!$B553:$B583)" +"MAX(daily!$B553:$B583)" +"MIN(daily!$B553:$B583)" +"AVERAGE(daily!$B584:$B611)" +"MAX(daily!$B584:$B611)" +"MIN(daily!$B584:$B611)" +"AVERAGE(daily!$B612:$B642)" +"MAX(daily!$B612:$B642)" +"MIN(daily!$B612:$B642)" +"AVERAGE(daily!$B643:$B672)" +"MAX(daily!$B643:$B672)" +"MIN(daily!$B643:$B672)" +"AVERAGE(daily!$B673:$B703)" +"MAX(daily!$B673:$B703)" +"MIN(daily!$B673:$B703)" +"AVERAGE(daily!$B704:$B733)" +"MAX(daily!$B704:$B733)" +"MIN(daily!$B704:$B733)" +"AVERAGE(daily!$B734:$B764)" +"MAX(daily!$B734:$B764)" +"MIN(daily!$B734:$B764)" +"AVERAGE(daily!$B765:$B795)" +"MAX(daily!$B765:$B795)" +"MIN(daily!$B765:$B795)" +"AVERAGE(daily!$B796:$B825)" +"MAX(daily!$B796:$B825)" +"MIN(daily!$B796:$B825)" +"AVERAGE(daily!$B826:$B856)" +"MAX(daily!$B826:$B856)" +"MIN(daily!$B826:$B856)" +"AVERAGE(daily!$B857:$B886)" +"MAX(daily!$B857:$B886)" +"MIN(daily!$B857:$B886)" +"AVERAGE(daily!$B887:$B917)" +"MAX(daily!$B887:$B917)" +"MIN(daily!$B887:$B917)" +"AVERAGE(daily!$B918:$B948)" +"MAX(daily!$B918:$B948)" +"MIN(daily!$B918:$B948)" +"AVERAGE(daily!$B949:$B977)" +"MAX(daily!$B949:$B977)" +"MIN(daily!$B949:$B977)" +"AVERAGE(daily!$B978:$B1008)" +"MAX(daily!$B978:$B1008)" +"MIN(daily!$B978:$B1008)" +"AVERAGE(daily!$B1009:$B1038)" +"MAX(daily!$B1009:$B1038)" +"MIN(daily!$B1009:$B1038)" +"AVERAGE(daily!$B1039:$B1069)" +"MAX(daily!$B1039:$B1069)" +"MIN(daily!$B1039:$B1069)" +"AVERAGE(daily!$B1070:$B1099)" +"MAX(daily!$B1070:$B1099)" +"MIN(daily!$B1070:$B1099)" +"AVERAGE(daily!$B1100:$B1130)" +"MAX(daily!$B1100:$B1130)" +"MIN(daily!$B1100:$B1130)" +"AVERAGE(daily!$B1131:$B1161)" +"MAX(daily!$B1131:$B1161)" +"MIN(daily!$B1131:$B1161)" +"AVERAGE(daily!$B1162:$B1191)" +"MAX(daily!$B1162:$B1191)" +"MIN(daily!$B1162:$B1191)" +"AVERAGE(daily!$B1192:$B1222)" +"MAX(daily!$B1192:$B1222)" +"MIN(daily!$B1192:$B1222)" +"AVERAGE(daily!$B1223:$B1252)" +"MAX(daily!$B1223:$B1252)" +"MIN(daily!$B1223:$B1252)" +"AVERAGE(daily!$B1253:$B1283)" +"MAX(daily!$B1253:$B1283)" +"MIN(daily!$B1253:$B1283)" +"AVERAGE(daily!$B1284:$B1314)" +"MAX(daily!$B1284:$B1314)" +"MIN(daily!$B1284:$B1314)" +"AVERAGE(daily!$B1315:$B1342)" +"MAX(daily!$B1315:$B1342)" +"MIN(daily!$B1315:$B1342)" +"AVERAGE(daily!$B1343:$B1373)" +"MAX(daily!$B1343:$B1373)" +"MIN(daily!$B1343:$B1373)" +"AVERAGE(daily!$B1374:$B1403)" +"MAX(daily!$B1374:$B1403)" +"MIN(daily!$B1374:$B1403)" +"AVERAGE(daily!$B1404:$B1434)" +"MAX(daily!$B1404:$B1434)" +"MIN(daily!$B1404:$B1434)" +"AVERAGE(daily!$B1435:$B1464)" +"MAX(daily!$B1435:$B1464)" +"MIN(daily!$B1435:$B1464)" +"V24+V27" +"V24+V28" +"MAX(B8:B38)" +"MAX(J8:J37)" +"MAX(AD8:AD35)" +"MAX(DU8:DU36)" +"MIN(B8:B38)" +"MIN(J8:J37)" +"MIN(AD8:AD35)" +"MIN(DU8:DU36)" +"AVERAGE(B8:B38)" +"AVERAGE(J8:J37)" +"AVERAGE(AD8:AD35)" +"AVERAGE(DU8:DU36)" +"SUM(B8:B38)" +"SUM(J8:J37)" +"SUM(AD8:AD35)" +"SUM(DU8:DU36)" +"SUM(S6+2)" +"Z6+1" +"SUM(G10:H10)" +"6+4" +"18+1+1+1+1" +"67-13+11-3-2-4-3" +"SUM(H37:H37)" +"SUM(G10:G41)" +"AE123" +"C84" +"SUM(B49:B77)" +"SUM(J82)" +"Q103" +"SUM(J17:J79)" +"X114" +"SUM(C80:C83)" +"SUM(Q5:Q99)" +"AC109+2" +"SUM(X5:X110)" +"SUM(AE4:AE116)" +"SUM(AF4:AF116)" +"SUM(AE121:AE122)" +"H12+1" +"SUM(I3:I49)" +"V23+V26" +"V23+V27" +"VLOOKUP(A3,'EOLID''s'!$A$3:$E$54,5,0)" +"+$B$3-B4" +"1-3.47%" +"B4/D4-B4+E4" +"C4-F4" +"+$J$3-J4" +"(J5*L5)+M5" +"+$J$6-J7" +"+$B$7-B8" +"+$J$8-J9" +"+$B$11-B12" +"+$J$13-J14" +"0.012865+0.03" +"+$B$14-B15" +"+$B$16-B17" +"+$B$18-B19" +"+$J$19-J20" +"+$J$21-J22" +"+$B$25-B26" +"+$B$28-B29" +"0.013556+0.03" +"E29" +"VLOOKUP(B3,EOL!$D$3:$H$100,4,0)" +"VLOOKUP(B3,EOL!$D$3:$H$100,5,0)" +"+(+C3+D3)/2" +"B21+B24" +"B21+B25" +"'[10]Date Master'!A4" +"'[10]Date Master'!A5" +"'[10]Date Master'!A6" +"'[10]Date Master'!A7" +"'[10]Date Master'!A8" +"'[10]Date Master'!I3" +"'[10]Date Master'!I4" +"CONCATENATE(TEXT('[10]Date Master'!C5,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D5,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C6,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D6,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C7,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D7,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C8,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D9,""mmm-yy"")))" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$17),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$17),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$17),'GRMS Detail'!$D$2:$D$14250)/10000)" +"$S17+$U17+$W17+$Y17+$AA17" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$18),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$18),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$19),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$19),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$19),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$20),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$21),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$21),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$21),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$M$21),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$21),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$21),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$21),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$C$22),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$D$22),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$22),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$22),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$22),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$22),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$22),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$22),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$22),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$23),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$23),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$23),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$D$24),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$24),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$24),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$24),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$24),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$25),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$26),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$26),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$26),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$26),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$27),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$27),'GRMS Detail'!$D$2:$D$14250)/10000)" +"SUM(Q17:Q27)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$30),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$30),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$30),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$F$30),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$31),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$31),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$31),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$31),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$31),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$31),'GRMS Detail'!$D$2:$D$14250)/10000)" +"SUM(Q30:Q32)" +"SUM(Q41:Q43)" +"Q19" +"Q17+Q20" +"Q18" +"Q30" +"Q31+Q25" +"Q21+Q22" +"Q23" +"NOW()" +"DAY(C7)" +"IF(REF_DT<=LastDay,INDEX(IntraMonth_Buckets,MATCH($A2,IntraSumMonths,0),1),INDEX(BucketTable,MATCH($A2,SumMonths,0),1))" +"INDEX(Book_Type,MATCH($B2,Book,0),1)" +"$F2&$C2" +"ROW()" +"COUNTA($C$5:$C$65536)" +"DayOfTheMonth" +"UPPER(TEXT(DATEVALUE(MONTH(TODAY())&""/""&TRIM(E2)&""/""&YEAR(TODAY())),""DD/MMM/YY""))" +"Concat(""C"", $A$5:$A$100, ""QueryPage"")" +"'Run Query'!B25" +""" ""&""'""&B5&""'""&"",""" +"TRIM(LEFT(D4,LEN(D4)-1))" +"$F$2" +"""SELECT rms_open_position.REF_DT, rms_open_position.BOOK_ID, rms_open_position.PR_CRV_CD, Sum(rms_open_position.DELTA_POSITION), Sum(rms_open_position.BENCHMARK_POSITION_QTY) FROM rms_open_position WHERE (rms_open_position.EFF_DT='"" & E5 & ""') AND (rms_open_position.BOOK_ID IN ("" &BookList& "")) GROUP BY rms_open_position.BOOK_ID, rms_open_position.REF_DT, rms_open_position.PR_CRV_CD""" +"'Run Query'!B60" +"'Run Query'!B61" +"_NXB3" +"_NXB2" +"_NX1" +"IF(K20<$F$5,1)" +"F4" +"K20+1" +"IF(K48<$F$5,1,2)" +"IF(K81<$F$7,3,3)" +"IF(K112<$F$7,3,4)" +"IF(K143<$F$7,3,5)" +"IF(K171<$F$7,3,6)" +"SUM(D4:D65536)" +"'692478'!L37" +"'692478'!P37" +"'692525'!M37" +"'692525'!Q37" +"'693800'!M37" +"'693800'!Q37" +"'695538'!N37" +"'695538'!R37" +"'695717'!N37" +"'695717'!R37" +"'695849'!M37" +"'695849'!Q37" +"SUM(H2:H7)" +"G2*30" +"$G$2-C7" +"IF(I7-$J$2<0,0,I7-$J$2)" +"G7*J7" +"(N7+0.15-J2)*G7" +"SUM(C8:C36)" +"SUM(G7:G36)" +"G3-C37" +"H2*30" +"$H$2-C7" +"IF(J7-$K$2<0,0,J7-$K$2)" +"H7*K7" +"(O7+0.15-K2)*H7" +"SUM(C7:C36)" +"H3-C37" +"H2*30" +"$H$2-C7" +"IF(J7-$K$2<0,0,J7-$K$2)" +"H7*K7" +"(O7+0.15-K2)*H7" +"SUM(C7:C36)" +"$H$3-C37" +"H2*30" +"$H$2-C7" +"IF(K7-$L$2<0,0,K7-$L$2)" +"I7*L7" +"(P7+0.15-L2)*I7" +"H8+H12" +"IF(H9<0,0,H9*L9)" +"IF(H9<0,0,H9*(P9+0.15))" +"SUM(C7:C36)" +"H3-C37" +"H2*30" +"H13+H14+H32" +"$H$2-C7" +"IF(K7-$L$2<0,0,K7-$L$2)" +"I7*I7" +"(P7+0.15-L2)*I7" +"SUM(C7:C36)" +"$H$3-C37" +"H2*30" +"$H$2-C7" +"IF(J7-$K$2<0,0,J7-$K$2)" +"H7*K7" +"(O7+0.15-K2)*H7" +"SUM(C7:C36)" +"H3-C37" +"SUM(M5:M65536)" +"SUBTOTAL(9,H5:H14182)" +"H14183/30" +"TODAY()" +"'[10]Date Master'!A4" +"'[10]Date Master'!A5" +"'[10]Date Master'!A6" +"'[10]Date Master'!A7" +"'[10]Date Master'!A8" +"'[10]Date Master'!I3" +"'[10]Date Master'!I4" +"CONCATENATE(TEXT('[10]Date Master'!C5,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D5,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C6,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D6,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C7,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D7,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C8,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D9,""mmm-yy"")))" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$17),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$17),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$17),'GRMS Detail'!$D$2:$D$16328)/10000)" +"Q17-[19]Sheet1!Q17" +"$S17+$U17+$W17+$Y17+$AA17" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$18),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$18),'GRMS Detail'!$D$2:$D$16328)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$19),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$19),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$19),'GRMS Detail'!$D$2:$D$16328)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$20),'GRMS Detail'!$D$2:$D$16328)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$21),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$21),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$21),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$M$21),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$21),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$21),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$21),'GRMS Detail'!$D$2:$D$16328)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$C$22),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$D$22),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$22),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$22),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$22),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$22),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$22),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$22),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$22),'GRMS Detail'!$D$2:$D$16328)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$23),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$23),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$23),'GRMS Detail'!$D$2:$D$16328)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$D$24),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$24),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$24),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$24),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$24),'GRMS Detail'!$D$2:$D$16328)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$25),'GRMS Detail'!$D$2:$D$16328)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$26),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$26),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$26),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$26),'GRMS Detail'!$D$2:$D$16328)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$27),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$27),'GRMS Detail'!$D$2:$D$16328)/10000)" +"SUM(Q17:Q27)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$30),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$30),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$30),'GRMS Detail'!$D$2:$D$16328)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$F$30),'GRMS Detail'!$D$2:$D$16328)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$31),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$31),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$31),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$31),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$31),'GRMS Detail'!$D$2:$D$16328)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$31),'GRMS Detail'!$D$2:$D$16328)/10000)" +"SUM(Q30:Q32)" +"SUM(Q41:Q43)" +"Q19" +"Q17+Q20" +"Q18" +"Q30" +"Q31+Q25" +"Q21+Q22" +"Q23" +"NOW()" +"DAY(C7)" +"IF(REF_DT<=LastDay,INDEX(IntraMonth_Buckets,MATCH($A2,IntraSumMonths,0),1),INDEX(BucketTable,MATCH($A2,SumMonths,0),1))" +"INDEX(Book_Type,MATCH($B2,Book,0),1)" +"$F2&$C2" +"ROW()" +"COUNTA($C$5:$C$65536)" +"DayOfTheMonth" +"UPPER(TEXT(DATEVALUE(MONTH(TODAY())&""/""&TRIM(E2)&""/""&YEAR(TODAY())),""DD/MMM/YY""))" +"Concat(""C"", $A$5:$A$100, ""QueryPage"")" +"'Run Query'!B25" +""" ""&""'""&B5&""'""&"",""" +"TRIM(LEFT(D4,LEN(D4)-1))" +"$F$2" +"""SELECT rms_open_position.REF_DT, rms_open_position.BOOK_ID, rms_open_position.PR_CRV_CD, Sum(rms_open_position.DELTA_POSITION), Sum(rms_open_position.BENCHMARK_POSITION_QTY) FROM rms_open_position WHERE (rms_open_position.EFF_DT='"" & E5 & ""') AND (rms_open_position.BOOK_ID IN ("" &BookList& "")) GROUP BY rms_open_position.BOOK_ID, rms_open_position.REF_DT, rms_open_position.PR_CRV_CD""" +"'Run Query'!B68" +"_NXB3" +"_NXB2" +"_NX1" +"IF(K20<$F$5,1)" +"F4" +"K20+1" +"IF(K48<$F$5,1,2)" +"IF(K81<$F$7,3,3)" +"IF(K112<$F$7,3,4)" +"IF(K143<$F$7,3,5)" +"IF(K171<$F$7,3,6)" +"SUM(D4:D65536)" +"TODAY()" +"'[10]Date Master'!A4" +"'[10]Date Master'!A5" +"'[10]Date Master'!A6" +"'[10]Date Master'!A7" +"'[10]Date Master'!A8" +"'[10]Date Master'!I3" +"'[10]Date Master'!I4" +"CONCATENATE(TEXT('[10]Date Master'!C5,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D5,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C6,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D6,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C7,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D7,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C8,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D9,""mmm-yy"")))" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$17),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$17),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$17),'GRMS Detail'!$D$2:$D$17521)/10000)" +"Q17-[16]Sheet1!Q17" +"$S17+$U17+$W17+$Y17+$AA17" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$18),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$18),'GRMS Detail'!$D$2:$D$17521)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$19),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$19),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$19),'GRMS Detail'!$D$2:$D$17521)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$20),'GRMS Detail'!$D$2:$D$17521)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$21),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$21),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$21),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$M$21),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$21),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$21),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$21),'GRMS Detail'!$D$2:$D$17521)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$C$22),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$D$22),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$22),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$22),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$22),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$22),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$22),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$22),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$22),'GRMS Detail'!$D$2:$D$17521)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$23),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$23),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$23),'GRMS Detail'!$D$2:$D$17521)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$D$24),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$24),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$24),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$24),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$24),'GRMS Detail'!$D$2:$D$17521)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$25),'GRMS Detail'!$D$2:$D$17521)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$26),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$26),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$26),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$26),'GRMS Detail'!$D$2:$D$17521)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$27),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$27),'GRMS Detail'!$D$2:$D$17521)/10000)" +"SUM(Q17:Q27)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$30),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$30),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$30),'GRMS Detail'!$D$2:$D$17521)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$F$30),'GRMS Detail'!$D$2:$D$17521)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$31),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$31),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$31),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$31),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$31),'GRMS Detail'!$D$2:$D$17521)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$31),'GRMS Detail'!$D$2:$D$17521)/10000)" +"SUM(Q30:Q32)" +"SUM(Q41:Q43)" +"Q19" +"Q17+Q20" +"Q18" +"Q30" +"Q31+Q25" +"Q21+Q22" +"Q23" +"NOW()" +"DAY(C7)" +"IF(REF_DT<=LastDay,INDEX(IntraMonth_Buckets,MATCH($A2,IntraSumMonths,0),1),INDEX(BucketTable,MATCH($A2,SumMonths,0),1))" +"INDEX(Book_Type,MATCH($B2,Book,0),1)" +"$F2&$C2" +"ROW()" +"COUNTA($C$5:$C$65536)" +"DayOfTheMonth" +"UPPER(TEXT(DATEVALUE(MONTH(TODAY())&""/""&TRIM(E2)&""/""&YEAR(TODAY())),""DD/MMM/YY""))" +"Concat(""C"", $A$5:$A$100, ""QueryPage"")" +"'Run Query'!B25" +""" ""&""'""&B5&""'""&"",""" +"TRIM(LEFT(D4,LEN(D4)-1))" +"$F$2" +"""SELECT rms_open_position.REF_DT, rms_open_position.BOOK_ID, rms_open_position.PR_CRV_CD, Sum(rms_open_position.DELTA_POSITION), Sum(rms_open_position.BENCHMARK_POSITION_QTY) FROM rms_open_position WHERE (rms_open_position.EFF_DT='"" & E5 & ""') AND (rms_open_position.BOOK_ID IN ("" &BookList& "")) GROUP BY rms_open_position.BOOK_ID, rms_open_position.REF_DT, rms_open_position.PR_CRV_CD""" +"'Run Query'!B68" +"_NXB3" +"_NXB2" +"_NX1" +"IF(K20<$F$5,1)" +"F4" +"K20+1" +"IF(K48<$F$5,1,2)" +"IF(K81<$F$7,3,3)" +"IF(K112<$F$7,3,4)" +"IF(K143<$F$7,3,5)" +"IF(K171<$F$7,3,6)" +"SUM(D4:D65536)" +"TODAY()" +"[1]Today!$D$100" +"[1]Today!$D$101" +"[1]Today!$D$102+[1]Today!$E$102" +"[1]Today!$E$100" +"[1]Today!$E$101" +"[1]Today!$H$100" +"[1]Today!$H$101" +"[1]Today!$H$102" +"[1]Today!$M$100" +"[1]Today!$M$101" +"[1]Today!$M$102" +"[1]Today!$I$100" +"[1]Today!$I$101" +"[1]Today!$I$102" +"[1]Today!$F$100" +"[1]Today!$F$101" +"[1]Today!$F$102" +"[1]Today!$L$100" +"[1]Today!$L$101" +"[1]Today!$L$102" +"[1]Today!$O$100" +"[1]Today!$O$101" +"[1]Today!$O$102" +"[1]Today!$N$100" +"[1]Today!$N$101" +"[1]Today!$N$102" +"[1]Today!$K$100" +"[1]Today!$K$101" +"[1]Today!$K$102" +"[1]Today!$G$100" +"[1]Today!$G$101" +"[1]Today!$G$102" +"[1]Today!$J$100" +"[1]Today!$J$101" +"[1]Today!$J$102" +"[1]Today!$Q$100" +"[1]Today!$Q$101" +"[1]Today!$Q$102" +"[1]Today!$R$100" +"[1]Today!$R$101" +"[1]Today!$R$102" +"SUM(D4:D21)" +"TODAY()" +"[1]Today!$D$100" +"[1]Today!$D$101" +"[1]Today!$D$102+[1]Today!$E$102" +"[1]Today!$E$100" +"[1]Today!$E$101" +"[1]Today!$H$100" +"[1]Today!$H$101" +"[1]Today!$H$102" +"[1]Today!$M$100" +"[1]Today!$M$101" +"[1]Today!$M$102" +"[1]Today!$I$100" +"[1]Today!$I$101" +"[1]Today!$I$102" +"[1]Today!$F$100" +"[1]Today!$F$101" +"[1]Today!$F$102" +"[1]Today!$L$100" +"[1]Today!$L$101" +"[1]Today!$L$102" +"[1]Today!$O$100" +"[1]Today!$O$101" +"[1]Today!$O$102" +"[1]Today!$N$100" +"[1]Today!$N$101" +"[1]Today!$N$102" +"[1]Today!$K$100" +"[1]Today!$K$101" +"[1]Today!$K$102" +"[1]Today!$G$100" +"[1]Today!$G$101" +"[1]Today!$G$102" +"[1]Today!$J$100" +"[1]Today!$J$101" +"[1]Today!$J$102" +"[1]Today!$Q$100" +"[1]Today!$Q$101" +"[1]Today!$Q$102" +"[1]Today!$R$100" +"[1]Today!$R$101" +"[1]Today!$R$102" +"SUM(D4:D21)" +"[2]!'NG3320-EOL,PRIM ACT 1,1'" +"[2]!'NG3380-EOL,PRIM ACT 1,1'" +"[2]!'NG3600-EOL,PRIM ACT 1,1'" +"+$B$3-B4" +"1-3.47%" +"B4/D4-B4+E4" +"C4-F4" +"+$J$3-J4" +"[2]!'NG2300-EOL,PRIM ACT 1,1'" +"(J5*L5)+M5" +"[2]!'NG2100-EOL,PRIM ACT 1,1'" +"+$J$6-J7" +"+$B$7-B8" +"[2]!'NG4700-EOL,PRIM ACT 1,1'" +"+$J$8-J9" +"[2]!'NG3480-EOL,PRIM ACT 1,1'" +"[2]!'NG3640-EOL,PRIM ACT 1,1'" +"[2]!'NG3740-EOL,PRIM ACT 1,1'" +"+$B$11-B12" +"[2]!'NG1900-EOL,PRIM ACT 1,1'" +"[2]!'NG3680-EOL,PRIM ACT 1,1'" +"[2]!'NG1601-EOL,PRIM ACT 1,1'" +"+$J$13-J14" +"0.012865+0.03" +"+$B$14-B15" +"[2]!'NG3720-EOL,PRIM ACT 1,1'" +"[2]!'NG3240-EOL,PRIM ACT 1,1'" +"+$B$16-B17" +"[2]!'NG3540-EOL,PRIM ACT 1,1'" +"[2]!'NG3620-EOL,PRIM ACT 1,1'" +"+$B$18-B19" +"+$J$19-J20" +"[2]!'NG4900-EOL,PRIM ACT 1,1'" +"+$J$21-J22" +"[2]!'NG5100-EOL,PRIM ACT 1,1'" +"+$B$25-B26" +"+$B$28-B29" +"0.013556+0.03" +"E29" +"[2]!'NG1601-EOL,BID,1'" +"[2]!'NG1601-EOL,ASK,1'" +"+(+C3+D3)/2" +"[2]!'NG3540-EOL,BID,1'" +"[2]!'NG3540-EOL,ASK,1'" +"[2]!'NG3480-EOL,BID,1'" +"[2]!'NG3480-EOL,ASK,1'" +"[2]!'NG3600-EOL,BID,1'" +"[2]!'NG3600-EOL,ASK,1'" +"[2]!'NG2300-EOL,BID,1'" +"[2]!'NG2300-EOL,ASK,1'" +"[2]!'NG4700-EOL,BID,1'" +"[2]!'NG4700-EOL,ASK,1'" +"VLOOKUP(B9,EOL!$D$3:$H$100,4,0)" +"VLOOKUP(B9,EOL!$D$3:$H$100,5,0)" +"[2]!'NG4900-EOL,BID,1'" +"[2]!'NG4900-EOL,ASK,1'" +"[2]!'NG3620-EOL,BID,1'" +"[2]!'NG3620-EOL,ASK,1'" +"[2]!'NG5100-EOL,BID,1'" +"[2]!'NG5100-EOL,ASK,1'" +"[2]!'NG3240-EOL,BID,1'" +"[2]!'NG3240-EOL,ASK,1'" +"[2]!'NG3320-EOL,BID,1'" +"[2]!'NG3320-EOL,ASK,1'" +"[2]!'NG2100-EOL,BID,1'" +"[2]!'NG2100-EOL,ASK,1'" +"[2]!'NG1900-EOL,BID,1'" +"[2]!'NG1900-EOL,ASK,1'" +"[2]!'NG3380-EOL,BID,1'" +"[2]!'NG3380-EOL,ASK,1'" +"[2]!'NG3580-EOL,BID,1'" +"[2]!'NG3580-EOL,ASK,1'" +"B21+B24" +"B21+B25" +"TODAY()" +"[1]Today!$D$100" +"[1]Today!$D$101" +"[1]Today!$D$102+[1]Today!$E$102" +"[1]Today!$E$100" +"[1]Today!$E$101" +"[1]Today!$H$100" +"[1]Today!$H$101" +"[1]Today!$H$102" +"[1]Today!$M$100" +"[1]Today!$M$101" +"[1]Today!$M$102" +"[1]Today!$I$100" +"[1]Today!$I$101" +"[1]Today!$I$102" +"[1]Today!$F$100" +"[1]Today!$F$101" +"[1]Today!$F$102" +"[1]Today!$L$100" +"[1]Today!$L$101" +"[1]Today!$L$102" +"[1]Today!$O$100" +"[1]Today!$O$101" +"[1]Today!$O$102" +"[1]Today!$N$100" +"[1]Today!$N$101" +"[1]Today!$N$102" +"[1]Today!$K$100" +"[1]Today!$K$101" +"[1]Today!$K$102" +"[1]Today!$G$100" +"[1]Today!$G$101" +"[1]Today!$G$102" +"[1]Today!$J$100" +"[1]Today!$J$101" +"[1]Today!$J$102" +"[1]Today!$Q$100" +"[1]Today!$Q$101" +"[1]Today!$Q$102" +"[1]Today!$R$100" +"[1]Today!$R$101" +"[1]Today!$R$102" +"SUM(D4:D21)" +"'Run Query'!C7" +"CONCATENATE(TEXT('[10]Date Master'!C6,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D6,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C7,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D7,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C8,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D9,""mmm-yy"")))" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$17),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$17),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$17),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$17),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$17),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$J$17),'GRMS Detail'!$D$2:$D$17428)/10000)" +"Q17-[19]Sheet1!Q17" +"(SUMIF(Reference,CONCATENATE(S$13,$H$17),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$I$17),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$J$17),'GRMS Detail'!$D$2:$D$17428)/10000)" +"$S17+$U17+$W17+$Y17+$AA17" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$18),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$18),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$18),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$18),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$H$18),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$I$18),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$19),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$19),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$19),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$19),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$19),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$G$19),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$H$19),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$I$19),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$G$19),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$20),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$20),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$H$20),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(R$13,$H$21),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$21),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$J$21),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$M$21),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$21),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$21),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$21),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$H$21),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$I$21),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$J$21),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$M$21),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$K$21),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$L$21),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$E$21),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$C$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$D$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$J$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$22),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$C$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$D$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$E$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$F$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$G$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$H$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$I$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$J$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$L$22),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$23),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$23),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$23),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$23),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$23),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$J$23),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$H$23),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$I$23),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$J$23),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$D$24),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$24),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$24),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$24),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$24),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$D$24),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$E$24),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$F$24),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$24),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$J$24),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$D$24),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$E$24),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$F$24),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$H$24),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$J$24),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$25),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$25),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$H$25),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$26),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$26),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$26),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$26),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$F$26),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$G$26),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$26),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$26),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$F$26),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$G$26),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$H$26),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$I$26),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$27),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$27),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$27),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$27),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$H$27),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$I$27),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$28),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$28),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$28),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$28),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$28),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$J$28),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$F$28),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$29),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$29),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$29),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$29),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$29),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$29),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$F$29),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$29),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$29),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$J$29),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$K$29),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$L$29),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$F$29),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$H$29),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$I$29),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$J$29),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$K$29),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$L$29),'GRMS Detail'!$D$2:$D$17428)/10000)" +"SUM(Q17:Q30)" +"SUM(Q39:Q41)" +"Q38-[19]Sheet1!Q40" +"Q19" +"Q17+Q20" +"Q18" +"Q28" +"Q29+Q25" +"Q21+Q22" +"Q23" +"Sheet1!B9" +"CONCATENATE(TEXT('[10]Date Master'!C6,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D6,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C7,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D7,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C8,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D9,""mmm-yy"")))" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$17),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$17),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$17),'GRMS Detail'!$D$2:$D$17428)/10000)" +"Q17-[19]Sheet2!Q17" +"$S17+$U17+$W17+$Y17+$AA17" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$18),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$18),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$19),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$19),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$19),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$20),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$21),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$21),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$21),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$M$21),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$21),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$21),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$21),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$C$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$D$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$22),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$23),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$23),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$23),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$D$24),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$24),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$24),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$24),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$24),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$25),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$26),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$26),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$26),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$26),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$27),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$27),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$28),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$28),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$28),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$F$28),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$29),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$29),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$29),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$29),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$29),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$29),'GRMS Detail'!$D$2:$D$17428)/10000)" +"SUM(Q28:Q30)" +"Q31-[19]Sheet2!Q33" +"SUM(S17:S30)" +"SUM(Q39:Q41)" +"Q19" +"Q17+Q20" +"Q18" +"Q28" +"Q29+Q25" +"Q21+Q22" +"Q23" +"Sheet1!B9" +"CONCATENATE(TEXT('[10]Date Master'!C6,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D6,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C7,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D7,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C8,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D9,""mmm-yy"")))" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$17),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$17),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$17),'GRMS Detail'!$D$2:$D$17428)/10000)" +"Q17-[19]Sheet3!Q17" +"$S17+$U17+$W17+$Y17+$AA17" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$18),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$18),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$19),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$19),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$19),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$20),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$21),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$21),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$21),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$M$21),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$21),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$21),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$21),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$C$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$D$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$22),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$22),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$23),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$23),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$23),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$D$24),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$24),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$24),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$24),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$24),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$25),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$26),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$26),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$26),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$26),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$27),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$27),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$28),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$28),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$28),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$F$28),'GRMS Detail'!$D$2:$D$17428)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$29),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$29),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$29),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$29),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$29),'GRMS Detail'!$D$2:$D$17428)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$29),'GRMS Detail'!$D$2:$D$17428)/10000)" +"SUM(Q28:Q30)" +"Q31-[19]Sheet3!Q33" +"SUM(S17:S30)" +"SUM(Q39:Q41)" +"Q19" +"Q17+Q20" +"Q18" +"Q28" +"Q29+Q25" +"Q21+Q22" +"Q23" +"NOW()" +"DAY(C7)" +"IF(REF_DT<=LastDay,INDEX(IntraMonth_Buckets,MATCH($A2,IntraSumMonths,0),1),INDEX(BucketTable,MATCH($A2,SumMonths,0),1))" +"INDEX(Book_Type,MATCH($B2,Book,0),1)" +"$F2&$G2&$C2" +"ROW()" +"COUNTA($C$5:$C$65536)" +"DayOfTheMonth" +"UPPER(TEXT(DATEVALUE(MONTH(TODAY())&""/""&TRIM(E2)&""/""&YEAR(TODAY())),""DD/MMM/YY""))" +"Concat(""C"", $A$5:$A$100, ""QueryPage"")" +"'Run Query'!B25" +""" ""&""'""&B5&""'""&"",""" +"TRIM(LEFT(D4,LEN(D4)-1))" +"$F$2" +"""SELECT rms_open_position.REF_DT, rms_open_position.BOOK_ID, rms_open_position.PR_CRV_CD, Sum(rms_open_position.DELTA_POSITION), Sum(rms_open_position.BENCHMARK_POSITION_QTY) FROM rms_open_position WHERE (rms_open_position.EFF_DT='"" & E5 & ""') AND (rms_open_position.BOOK_ID IN ("" &BookList& "")) GROUP BY rms_open_position.BOOK_ID, rms_open_position.REF_DT, rms_open_position.PR_CRV_CD""" +"_NXB3" +"_NXB2" +"_NX1" +"IF(K20<$F$5,1)" +"F4" +"K20+1" +"IF(K48<$F$5,1,2)" +"IF(K81<$F$7,3,3)" +"IF(K112<$F$7,3,4)" +"IF(K143<$F$7,3,5)" +"IF(K171<$F$7,3,6)" +"SUM(D4:D65536)" +"TODAY()" +"CONCATENATE(TEXT('[10]Date Master'!C6,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D6,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C7,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D7,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C8,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D9,""mmm-yy"")))" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$17),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$17),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$17),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$17),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$17),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$J$17),'GRMS Detail'!$D$2:$D$16514)/10000)" +"Q17-[16]Sheet1!Q17" +"(SUMIF(Reference,CONCATENATE(S$13,$H$17),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$I$17),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$J$17),'GRMS Detail'!$D$2:$D$16514)/10000)" +"$S17+$U17+$W17+$Y17+$AA17" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$18),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$18),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$18),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$18),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$H$18),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$I$18),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$19),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$19),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$19),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$19),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$19),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$G$19),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$H$19),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$I$19),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$G$19),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$20),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$20),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$H$20),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(R$13,$H$21),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$21),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$J$21),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$M$21),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$21),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$21),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$21),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$H$21),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$I$21),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$J$21),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$M$21),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$K$21),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$L$21),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$E$21),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$C$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$D$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$J$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$22),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$C$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$D$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$E$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$F$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$G$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$H$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$I$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$J$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$L$22),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$23),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$23),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$23),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$23),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$23),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$J$23),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$H$23),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$I$23),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$J$23),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$D$24),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$24),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$24),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$24),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$24),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$D$24),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$E$24),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$F$24),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$24),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$J$24),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$D$24),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$E$24),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$F$24),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$H$24),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$J$24),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$25),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$25),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$H$25),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$26),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$26),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$26),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$26),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$F$26),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$G$26),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$26),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$26),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$F$26),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$G$26),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$H$26),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$I$26),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$27),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$27),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$27),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$27),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$H$27),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$I$27),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$28),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$28),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$28),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$28),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$28),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$J$28),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$F$28),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$29),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$29),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$29),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$29),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$29),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$29),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$F$29),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$H$29),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$I$29),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$J$29),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$K$29),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(R$13,$L$29),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$F$29),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$H$29),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$I$29),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$J$29),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$K$29),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(S$13,$L$29),'GRMS Detail'!$D$2:$D$16514)/10000)" +"SUM(Q17:Q30)" +"SUM(Q39:Q41)" +"Q38-[16]Sheet1!Q40" +"Q19" +"Q17+Q20" +"Q18" +"Q28" +"Q29+Q25" +"Q21+Q22" +"Q23" +"TODAY()" +"Sheet1!Q14" +"CONCATENATE(TEXT('[10]Date Master'!C6,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D6,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C7,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D7,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C8,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D9,""mmm-yy"")))" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$17),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$17),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$17),'GRMS Detail'!$D$2:$D$16514)/10000)" +"Q17-[16]Sheet1!Q17" +"S17-[16]Sheet2!S17" +"$S17+$U17+$W17+$Y17+$AA17" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$18),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$18),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$19),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$19),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$19),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$20),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$21),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$21),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$21),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$M$21),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$21),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$21),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$21),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$C$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$D$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$22),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$23),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$23),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$23),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$D$24),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$24),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$24),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$24),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$24),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$25),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$26),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$26),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$26),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$26),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$27),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$27),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$28),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$28),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$28),'GRMS Detail'!$D$2:$D$16514)/10000)" +"Q28-[16]Sheet1!Q30" +"(SUMIF(Reference,CONCATENATE(S$13,$F$28),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$29),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$29),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$29),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$29),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$29),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$29),'GRMS Detail'!$D$2:$D$16514)/10000)" +"SUM(Q28:Q30)" +"SUM(S17:S30)" +"SUM(Q39:Q41)" +"S38-[16]Sheet2!S40" +"Q19" +"Q17+Q20" +"Q18" +"Q28" +"Q29+Q25" +"Q21+Q22" +"Q23" +"TODAY()" +"Sheet1!Q14" +"CONCATENATE(TEXT('[10]Date Master'!C6,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D6,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C7,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D7,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C8,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D9,""mmm-yy"")))" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$17),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$17),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$17),'GRMS Detail'!$D$2:$D$16514)/10000)" +"Q17-[16]Sheet1!Q17" +"S17-[16]Sheet3!S17" +"$S17+$U17+$W17+$Y17+$AA17" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$18),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$18),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$19),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$19),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$19),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$20),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$21),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$21),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$21),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$M$21),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$21),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$21),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$21),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$C$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$D$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$22),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$22),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$23),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$23),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$23),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$D$24),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$24),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$24),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$24),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$24),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$25),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$26),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$26),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$26),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$26),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$27),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$27),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$28),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$28),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$28),'GRMS Detail'!$D$2:$D$16514)/10000)" +"Q28-[16]Sheet1!Q30" +"(SUMIF(Reference,CONCATENATE(S$13,$F$28),'GRMS Detail'!$D$2:$D$16514)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$29),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$29),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$29),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$29),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$29),'GRMS Detail'!$D$2:$D$16514)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$29),'GRMS Detail'!$D$2:$D$16514)/10000)" +"SUM(Q28:Q30)" +"SUM(S17:S30)" +"SUM(Q39:Q41)" +"S38-[16]Sheet3!S40" +"Q19" +"Q17+Q20" +"Q18" +"Q28" +"Q29+Q25" +"Q21+Q22" +"Q23" +"NOW()" +"DAY(C7)" +"IF(REF_DT<=LastDay,INDEX(IntraMonth_Buckets,MATCH($A2,IntraSumMonths,0),1),INDEX(BucketTable,MATCH($A2,SumMonths,0),1))" +"INDEX(Book_Type,MATCH($B2,Book,0),1)" +"$F2&$G2&$C2" +"ROW()" +"COUNTA($C$5:$C$65536)" +"DayOfTheMonth" +"UPPER(TEXT(DATEVALUE(MONTH(TODAY())&""/""&TRIM(E2)&""/""&YEAR(TODAY())),""DD/MMM/YY""))" +"Concat(""C"", $A$5:$A$100, ""QueryPage"")" +"'Run Query'!B25" +""" ""&""'""&B5&""'""&"",""" +"TRIM(LEFT(D4,LEN(D4)-1))" +"$F$2" +"""SELECT rms_open_position.REF_DT, rms_open_position.BOOK_ID, rms_open_position.PR_CRV_CD, Sum(rms_open_position.DELTA_POSITION), Sum(rms_open_position.BENCHMARK_POSITION_QTY) FROM rms_open_position WHERE (rms_open_position.EFF_DT='"" & E5 & ""') AND (rms_open_position.BOOK_ID IN ("" &BookList& "")) GROUP BY rms_open_position.BOOK_ID, rms_open_position.REF_DT, rms_open_position.PR_CRV_CD""" +"_NXB3" +"_NXB2" +"_NX1" +"IF(K20<$F$5,1)" +"F4" +"K20+1" +"IF(K48<$F$5,1,2)" +"IF(K81<$F$7,3,3)" +"IF(K112<$F$7,3,4)" +"IF(K143<$F$7,3,5)" +"IF(K171<$F$7,3,6)" +"SUM(D4:D65536)" +"TODAY()" +"[1]Today!$D$100" +"[1]Today!$D$101" +"[1]Today!$D$102+[1]Today!$E$102" +"[1]Today!$E$100" +"[1]Today!$E$101" +"[1]Today!$H$100" +"[1]Today!$H$101" +"[1]Today!$H$102" +"[1]Today!$M$100" +"[1]Today!$M$101" +"[1]Today!$M$102" +"[1]Today!$I$100" +"[1]Today!$I$101" +"[1]Today!$I$102" +"[1]Today!$F$100" +"[1]Today!$F$101" +"[1]Today!$F$102" +"[1]Today!$L$100" +"[1]Today!$L$101" +"[1]Today!$L$102" +"[1]Today!$O$100" +"[1]Today!$O$101" +"[1]Today!$O$102" +"[1]Today!$N$100" +"[1]Today!$N$101" +"[1]Today!$N$102" +"[1]Today!$K$100" +"[1]Today!$K$101" +"[1]Today!$K$102" +"[1]Today!$G$100" +"[1]Today!$G$101" +"[1]Today!$G$102" +"[1]Today!$J$100" +"[1]Today!$J$101" +"[1]Today!$J$102" +"[1]Today!$Q$100" +"[1]Today!$Q$101" +"[1]Today!$Q$102" +"[1]Today!$R$100" +"[1]Today!$R$101" +"[1]Today!$R$102" +"SUM(D4:D21)" +"TODAY()" +"[1]Today!$D$100" +"[1]Today!$D$101" +"[1]Today!$D$102+[1]Today!$E$102" +"[1]Today!$E$100" +"[1]Today!$E$101" +"[1]Today!$H$100" +"[1]Today!$H$101" +"[1]Today!$H$102" +"[1]Today!$M$100" +"[1]Today!$M$101" +"[1]Today!$M$102" +"[1]Today!$I$100" +"[1]Today!$I$101" +"[1]Today!$I$102" +"[1]Today!$F$100" +"[1]Today!$F$101" +"[1]Today!$F$102" +"[1]Today!$L$100" +"[1]Today!$L$101" +"[1]Today!$L$102" +"[1]Today!$O$100" +"[1]Today!$O$101" +"[1]Today!$O$102" +"[1]Today!$N$100" +"[1]Today!$N$101" +"[1]Today!$N$102" +"[1]Today!$K$100" +"[1]Today!$K$101" +"[1]Today!$K$102" +"[1]Today!$G$100" +"[1]Today!$G$101" +"[1]Today!$G$102" +"[1]Today!$J$100" +"[1]Today!$J$101" +"[1]Today!$J$102" +"[1]Today!$Q$100" +"[1]Today!$Q$101" +"[1]Today!$Q$102" +"[1]Today!$R$100" +"[1]Today!$R$101" +"[1]Today!$R$102" +"SUM(D4:D21)" +"TODAY()" +"[1]Today!$D$100" +"[1]Today!$D$101" +"[1]Today!$D$102+[1]Today!$E$102" +"[1]Today!$E$100" +"[1]Today!$E$101" +"[1]Today!$H$100" +"[1]Today!$H$101" +"[1]Today!$H$102" +"[1]Today!$M$100" +"[1]Today!$M$101" +"[1]Today!$M$102" +"[1]Today!$I$100" +"[1]Today!$I$101" +"[1]Today!$I$102" +"[1]Today!$F$100" +"[1]Today!$F$101" +"[1]Today!$F$102" +"[1]Today!$L$100" +"[1]Today!$L$101" +"[1]Today!$L$102" +"[1]Today!$O$100" +"[1]Today!$O$101" +"[1]Today!$O$102" +"[1]Today!$N$100" +"[1]Today!$N$101" +"[1]Today!$N$102" +"[1]Today!$K$100" +"[1]Today!$K$101" +"[1]Today!$K$102" +"[1]Today!$G$100" +"[1]Today!$G$101" +"[1]Today!$G$102" +"[1]Today!$J$100" +"[1]Today!$J$101" +"[1]Today!$J$102" +"[1]Today!$Q$100" +"[1]Today!$Q$101" +"[1]Today!$Q$102" +"[1]Today!$R$100" +"[1]Today!$R$101" +"[1]Today!$R$102" +"SUM(D4:D21)" +"TODAY()" +"[1]Today!$D$100" +"[1]Today!$D$101" +"[1]Today!$D$102+[1]Today!$E$102" +"[1]Today!$E$100" +"[1]Today!$E$101" +"[1]Today!$H$100" +"[1]Today!$H$101" +"[1]Today!$H$102" +"[1]Today!$M$100" +"[1]Today!$M$101" +"[1]Today!$M$102" +"[1]Today!$I$100" +"[1]Today!$I$101" +"[1]Today!$I$102" +"[1]Today!$F$100" +"[1]Today!$F$101" +"[1]Today!$F$102" +"[1]Today!$L$100" +"[1]Today!$L$101" +"[1]Today!$L$102" +"[1]Today!$O$100" +"[1]Today!$O$101" +"[1]Today!$O$102" +"[1]Today!$N$100" +"[1]Today!$N$101" +"[1]Today!$N$102" +"[1]Today!$K$100" +"[1]Today!$K$101" +"[1]Today!$K$102" +"[1]Today!$G$100" +"[1]Today!$G$101" +"[1]Today!$G$102" +"[1]Today!$J$100" +"[1]Today!$J$101" +"[1]Today!$J$102" +"[1]Today!$Q$100" +"[1]Today!$Q$101" +"[1]Today!$Q$102" +"[1]Today!$R$100" +"[1]Today!$R$101" +"[1]Today!$R$102" +"SUM(D4:D21)" +"TODAY()" +"[1]Today!$D$100" +"[1]Today!$D$101" +"[1]Today!$D$102+[1]Today!$E$102" +"[1]Today!$E$100" +"[1]Today!$E$101" +"[1]Today!$H$100" +"[1]Today!$H$101" +"[1]Today!$H$102" +"[1]Today!$M$100" +"[1]Today!$M$101" +"[1]Today!$M$102" +"[1]Today!$I$100" +"[1]Today!$I$101" +"[1]Today!$I$102" +"[1]Today!$F$100" +"[1]Today!$F$101" +"[1]Today!$F$102" +"[1]Today!$L$100" +"[1]Today!$L$101" +"[1]Today!$L$102" +"[1]Today!$O$100" +"[1]Today!$O$101" +"[1]Today!$O$102" +"[1]Today!$N$100" +"[1]Today!$N$101" +"[1]Today!$N$102" +"[1]Today!$K$100" +"[1]Today!$K$101" +"[1]Today!$K$102" +"[1]Today!$G$100" +"[1]Today!$G$101" +"[1]Today!$G$102" +"[1]Today!$J$100" +"[1]Today!$J$101" +"[1]Today!$J$102" +"[1]Today!$Q$100" +"[1]Today!$Q$101" +"[1]Today!$Q$102" +"[1]Today!$R$100" +"[1]Today!$R$101" +"[1]Today!$R$102" +"SUM(D4:D21)" +"'[10]Date Master'!A4" +"'[10]Date Master'!A5" +"'[10]Date Master'!A6" +"'[10]Date Master'!A7" +"'[10]Date Master'!A8" +"'[10]Date Master'!I3" +"'[10]Date Master'!I4" +"CONCATENATE(TEXT('[10]Date Master'!C5,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D5,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C6,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D6,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C7,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D7,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C8,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D9,""mmm-yy"")))" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$17),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$17),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$17),'GRMS Detail'!$D$2:$D$14736)/10000)" +"$S17+$U17+$W17+$Y17+$AA17" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$18),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$18),'GRMS Detail'!$D$2:$D$14736)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$19),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$19),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$19),'GRMS Detail'!$D$2:$D$14736)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$20),'GRMS Detail'!$D$2:$D$14736)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$21),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$21),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$21),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$M$21),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$21),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$21),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$21),'GRMS Detail'!$D$2:$D$14736)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$C$22),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$D$22),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$22),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$22),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$22),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$22),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$22),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$22),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$22),'GRMS Detail'!$D$2:$D$14736)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$23),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$23),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$23),'GRMS Detail'!$D$2:$D$14736)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$D$24),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$24),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$24),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$24),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$24),'GRMS Detail'!$D$2:$D$14736)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$25),'GRMS Detail'!$D$2:$D$14736)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$26),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$26),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$26),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$26),'GRMS Detail'!$D$2:$D$14736)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$27),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$27),'GRMS Detail'!$D$2:$D$14736)/10000)" +"SUM(Q17:Q27)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$30),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$30),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$30),'GRMS Detail'!$D$2:$D$14736)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$F$30),'GRMS Detail'!$D$2:$D$14736)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$31),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$31),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$31),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$31),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$31),'GRMS Detail'!$D$2:$D$14736)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$31),'GRMS Detail'!$D$2:$D$14736)/10000)" +"SUM(Q30:Q32)" +"NOW()" +"DAY(C7)" +"IF(REF_DT<=LastDay,INDEX(IntraMonth_Buckets,MATCH($A2,IntraSumMonths,0),1),INDEX(BucketTable,MATCH($A2,SumMonths,0),1))" +"INDEX(Book_Type,MATCH($B2,Book,0),1)" +"$F2&$C2" +"ROW()" +"COUNTA($C$5:$C$65536)" +"DayOfTheMonth" +"UPPER(TEXT(DATEVALUE(MONTH(TODAY())&""/""&TRIM(E2)&""/""&YEAR(TODAY())),""DD/MMM/YY""))" +"Concat(""C"", $A$5:$A$100, ""QueryPage"")" +"'Run Query'!B25" +""" ""&""'""&B5&""'""&"",""" +"TRIM(LEFT(D4,LEN(D4)-1))" +"$F$2" +"""SELECT rms_open_position.REF_DT, rms_open_position.BOOK_ID, rms_open_position.PR_CRV_CD, Sum(rms_open_position.DELTA_POSITION), Sum(rms_open_position.BENCHMARK_POSITION_QTY) FROM rms_open_position WHERE (rms_open_position.EFF_DT='"" & E5 & ""') AND (rms_open_position.BOOK_ID IN ("" &BookList& "")) GROUP BY rms_open_position.BOOK_ID, rms_open_position.REF_DT, rms_open_position.PR_CRV_CD""" +"'Run Query'!B68" +"_NXB3" +"_NXB2" +"_NX1" +"IF(K20<$F$5,1)" +"F4" +"K20+1" +"IF(K48<$F$5,1,2)" +"IF(K81<$F$7,3,3)" +"IF(K112<$F$7,3,4)" +"IF(K143<$F$7,3,5)" +"IF(K171<$F$7,3,6)" +"SUM(D4:D65536)" +"'[10]Date Master'!A4" +"'[10]Date Master'!A5" +"'[10]Date Master'!A6" +"'[10]Date Master'!A7" +"'[10]Date Master'!A8" +"'[10]Date Master'!I3" +"'[10]Date Master'!I4" +"CONCATENATE(TEXT('[10]Date Master'!C5,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D5,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C6,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D6,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C7,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D7,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C8,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D9,""mmm-yy"")))" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$17),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$17),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$17),'GRMS Detail'!$D$2:$D$14250)/10000)" +"$S17+$U17+$W17+$Y17+$AA17" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$18),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$18),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$19),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$19),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$19),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$20),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$21),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$21),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$21),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$M$21),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$21),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$21),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$21),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$C$22),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$D$22),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$22),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$22),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$22),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$22),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$22),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$22),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$22),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$23),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$23),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$23),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$D$24),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$24),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$24),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$24),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$24),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$25),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$26),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$26),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$26),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$26),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$27),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$27),'GRMS Detail'!$D$2:$D$14250)/10000)" +"SUM(Q17:Q27)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$30),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$30),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$30),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$F$30),'GRMS Detail'!$D$2:$D$14250)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$31),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$31),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$31),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$31),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$31),'GRMS Detail'!$D$2:$D$14250)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$31),'GRMS Detail'!$D$2:$D$14250)/10000)" +"SUM(Q30:Q32)" +"NOW()" +"DAY(C7)" +"IF(REF_DT<=LastDay,INDEX(IntraMonth_Buckets,MATCH($A2,IntraSumMonths,0),1),INDEX(BucketTable,MATCH($A2,SumMonths,0),1))" +"INDEX(Book_Type,MATCH($B2,Book,0),1)" +"$F2&$C2" +"ROW()" +"COUNTA($C$5:$C$65536)" +"DayOfTheMonth" +"UPPER(TEXT(DATEVALUE(MONTH(TODAY())&""/""&TRIM(E2)&""/""&YEAR(TODAY())),""DD/MMM/YY""))" +"Concat(""C"", $A$5:$A$100, ""QueryPage"")" +"'Run Query'!B25" +""" ""&""'""&B5&""'""&"",""" +"TRIM(LEFT(D4,LEN(D4)-1))" +"$F$2" +"""SELECT rms_open_position.REF_DT, rms_open_position.BOOK_ID, rms_open_position.PR_CRV_CD, Sum(rms_open_position.DELTA_POSITION), Sum(rms_open_position.BENCHMARK_POSITION_QTY) FROM rms_open_position WHERE (rms_open_position.EFF_DT='"" & E5 & ""') AND (rms_open_position.BOOK_ID IN ("" &BookList& "")) GROUP BY rms_open_position.BOOK_ID, rms_open_position.REF_DT, rms_open_position.PR_CRV_CD""" +"'Run Query'!B60" +"'Run Query'!B61" +"_NXB3" +"_NXB2" +"_NX1" +"IF(K20<$F$5,1)" +"F4" +"K20+1" +"IF(K48<$F$5,1,2)" +"IF(K81<$F$7,3,3)" +"IF(K112<$F$7,3,4)" +"IF(K143<$F$7,3,5)" +"IF(K171<$F$7,3,6)" +"SUM(D4:D65536)" +"'[10]Date Master'!A4" +"'[10]Date Master'!A5" +"'[10]Date Master'!A6" +"'[10]Date Master'!A7" +"'[10]Date Master'!A8" +"'[10]Date Master'!I3" +"'[10]Date Master'!I4" +"CONCATENATE(TEXT('[10]Date Master'!C5,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D5,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C6,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D6,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C7,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D7,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C8,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D9,""mmm-yy"")))" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$17),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$17),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$17),'GRMS Detail'!$D$2:$D$14679)/10000)" +"$S17+$U17+$W17+$Y17+$AA17" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$18),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$18),'GRMS Detail'!$D$2:$D$14679)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$19),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$19),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$19),'GRMS Detail'!$D$2:$D$14679)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$20),'GRMS Detail'!$D$2:$D$14679)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$21),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$21),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$21),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$M$21),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$21),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$21),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$21),'GRMS Detail'!$D$2:$D$14679)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$C$22),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$D$22),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$22),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$22),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$22),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$22),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$22),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$22),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$22),'GRMS Detail'!$D$2:$D$14679)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$23),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$23),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$23),'GRMS Detail'!$D$2:$D$14679)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$D$24),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$24),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$24),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$24),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$24),'GRMS Detail'!$D$2:$D$14679)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$25),'GRMS Detail'!$D$2:$D$14679)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$26),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$26),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$26),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$26),'GRMS Detail'!$D$2:$D$14679)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$27),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$27),'GRMS Detail'!$D$2:$D$14679)/10000)" +"SUM(Q17:Q27)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$30),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$30),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$30),'GRMS Detail'!$D$2:$D$14679)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$F$30),'GRMS Detail'!$D$2:$D$14679)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$31),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$31),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$31),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$31),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$31),'GRMS Detail'!$D$2:$D$14679)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$31),'GRMS Detail'!$D$2:$D$14679)/10000)" +"SUM(Q30:Q32)" +"SUM(Q38:Q40)" +"Q19" +"Q17+Q20" +"Q18" +"Q30" +"Q31+Q25" +"Q21+Q22" +"Q23" +"NOW()" +"DAY(C7)" +"IF(REF_DT<=LastDay,INDEX(IntraMonth_Buckets,MATCH($A2,IntraSumMonths,0),1),INDEX(BucketTable,MATCH($A2,SumMonths,0),1))" +"INDEX(Book_Type,MATCH($B2,Book,0),1)" +"$F2&$C2" +"ROW()" +"COUNTA($C$5:$C$65536)" +"DayOfTheMonth" +"UPPER(TEXT(DATEVALUE(MONTH(TODAY())&""/""&TRIM(E2)&""/""&YEAR(TODAY())),""DD/MMM/YY""))" +"Concat(""C"", $A$5:$A$100, ""QueryPage"")" +"'Run Query'!B25" +""" ""&""'""&B5&""'""&"",""" +"TRIM(LEFT(D4,LEN(D4)-1))" +"$F$2" +"""SELECT rms_open_position.REF_DT, rms_open_position.BOOK_ID, rms_open_position.PR_CRV_CD, Sum(rms_open_position.DELTA_POSITION), Sum(rms_open_position.BENCHMARK_POSITION_QTY) FROM rms_open_position WHERE (rms_open_position.EFF_DT='"" & E5 & ""') AND (rms_open_position.BOOK_ID IN ("" &BookList& "")) GROUP BY rms_open_position.BOOK_ID, rms_open_position.REF_DT, rms_open_position.PR_CRV_CD""" +"'Run Query'!B68" +"_NXB3" +"_NXB2" +"_NX1" +"IF(K20<$F$5,1)" +"F4" +"K20+1" +"IF(K48<$F$5,1,2)" +"IF(K81<$F$7,3,3)" +"IF(K112<$F$7,3,4)" +"IF(K143<$F$7,3,5)" +"IF(K171<$F$7,3,6)" +"SUM(D4:D65536)" +"'[10]Date Master'!A4" +"'[10]Date Master'!A5" +"'[10]Date Master'!A6" +"'[10]Date Master'!A7" +"'[10]Date Master'!A8" +"'[10]Date Master'!I3" +"'[10]Date Master'!I4" +"CONCATENATE(TEXT('[10]Date Master'!C5,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D5,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C6,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D6,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C7,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D7,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C8,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D9,""mmm-yy"")))" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$17),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$17),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$17),'GRMS Detail'!$D$2:$D$14194)/10000)" +"$S17+$U17+$W17+$Y17+$AA17" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$18),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$18),'GRMS Detail'!$D$2:$D$14194)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$19),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$19),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$19),'GRMS Detail'!$D$2:$D$14194)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$20),'GRMS Detail'!$D$2:$D$14194)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$21),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$21),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$21),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$M$21),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$21),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$21),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$21),'GRMS Detail'!$D$2:$D$14194)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$C$22),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$D$22),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$22),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$22),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$22),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$22),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$22),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$22),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$22),'GRMS Detail'!$D$2:$D$14194)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$23),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$23),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$23),'GRMS Detail'!$D$2:$D$14194)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$D$24),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$24),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$24),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$24),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$24),'GRMS Detail'!$D$2:$D$14194)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$25),'GRMS Detail'!$D$2:$D$14194)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$26),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$26),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$26),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$26),'GRMS Detail'!$D$2:$D$14194)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$27),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$27),'GRMS Detail'!$D$2:$D$14194)/10000)" +"SUM(Q17:Q27)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$30),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$30),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$30),'GRMS Detail'!$D$2:$D$14194)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$F$30),'GRMS Detail'!$D$2:$D$14194)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$31),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$31),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$31),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$31),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$31),'GRMS Detail'!$D$2:$D$14194)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$31),'GRMS Detail'!$D$2:$D$14194)/10000)" +"SUM(Q30:Q32)" +"SUM(Q38:Q40)" +"Q19" +"Q17+Q20" +"Q18" +"Q30" +"Q31+Q25" +"Q21+Q22" +"Q23" +"NOW()" +"DAY(C7)" +"IF(REF_DT<=LastDay,INDEX(IntraMonth_Buckets,MATCH($A2,IntraSumMonths,0),1),INDEX(BucketTable,MATCH($A2,SumMonths,0),1))" +"INDEX(Book_Type,MATCH($B2,Book,0),1)" +"$F2&$C2" +"ROW()" +"COUNTA($C$5:$C$65536)" +"DayOfTheMonth" +"UPPER(TEXT(DATEVALUE(MONTH(TODAY())&""/""&TRIM(E2)&""/""&YEAR(TODAY())),""DD/MMM/YY""))" +"Concat(""C"", $A$5:$A$100, ""QueryPage"")" +"'Run Query'!B25" +""" ""&""'""&B5&""'""&"",""" +"TRIM(LEFT(D4,LEN(D4)-1))" +"$F$2" +"""SELECT rms_open_position.REF_DT, rms_open_position.BOOK_ID, rms_open_position.PR_CRV_CD, Sum(rms_open_position.DELTA_POSITION), Sum(rms_open_position.BENCHMARK_POSITION_QTY) FROM rms_open_position WHERE (rms_open_position.EFF_DT='"" & E5 & ""') AND (rms_open_position.BOOK_ID IN ("" &BookList& "")) GROUP BY rms_open_position.BOOK_ID, rms_open_position.REF_DT, rms_open_position.PR_CRV_CD""" +"'Run Query'!B60" +"'Run Query'!B61" +"_NXB3" +"_NXB2" +"_NX1" +"IF(K20<$F$5,1)" +"F4" +"K20+1" +"IF(K48<$F$5,1,2)" +"IF(K81<$F$7,3,3)" +"IF(K112<$F$7,3,4)" +"IF(K143<$F$7,3,5)" +"IF(K171<$F$7,3,6)" +"SUM(D4:D65536)" +"'[10]Date Master'!A4" +"'[10]Date Master'!A5" +"'[10]Date Master'!A6" +"'[10]Date Master'!A7" +"'[10]Date Master'!A8" +"'[10]Date Master'!I3" +"'[10]Date Master'!I4" +"CONCATENATE(TEXT('[10]Date Master'!C5,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D5,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C6,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D6,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C7,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D7,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C8,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D9,""mmm-yy"")))" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$17),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$17),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$17),'GRMS Detail'!$D$2:$D$14580)/10000)" +"Q17-[16]Sheet1!Q17" +"$S17+$U17+$W17+$Y17+$AA17" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$18),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$18),'GRMS Detail'!$D$2:$D$14580)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$19),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$19),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$19),'GRMS Detail'!$D$2:$D$14580)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$20),'GRMS Detail'!$D$2:$D$14580)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$21),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$21),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$21),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$M$21),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$21),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$21),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$21),'GRMS Detail'!$D$2:$D$14580)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$C$22),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$D$22),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$22),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$22),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$22),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$22),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$22),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$22),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$22),'GRMS Detail'!$D$2:$D$14580)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$23),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$23),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$23),'GRMS Detail'!$D$2:$D$14580)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$D$24),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$24),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$24),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$24),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$24),'GRMS Detail'!$D$2:$D$14580)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$25),'GRMS Detail'!$D$2:$D$14580)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$26),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$26),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$26),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$26),'GRMS Detail'!$D$2:$D$14580)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$27),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$27),'GRMS Detail'!$D$2:$D$14580)/10000)" +"SUM(Q17:Q27)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$30),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$30),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$30),'GRMS Detail'!$D$2:$D$14580)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$F$30),'GRMS Detail'!$D$2:$D$14580)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$31),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$31),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$31),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$31),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$31),'GRMS Detail'!$D$2:$D$14580)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$31),'GRMS Detail'!$D$2:$D$14580)/10000)" +"SUM(Q30:Q32)" +"SUM(Q41:Q43)" +"Q19" +"Q17+Q20" +"Q18" +"Q30" +"Q31+Q25" +"Q21+Q22" +"Q23" +"NOW()" +"DAY(C7)" +"IF(REF_DT<=LastDay,INDEX(IntraMonth_Buckets,MATCH($A2,IntraSumMonths,0),1),INDEX(BucketTable,MATCH($A2,SumMonths,0),1))" +"INDEX(Book_Type,MATCH($B2,Book,0),1)" +"$F2&$C2" +"ROW()" +"COUNTA($C$5:$C$65536)" +"DayOfTheMonth" +"UPPER(TEXT(DATEVALUE(MONTH(TODAY())&""/""&TRIM(E2)&""/""&YEAR(TODAY())),""DD/MMM/YY""))" +"Concat(""C"", $A$5:$A$100, ""QueryPage"")" +"'Run Query'!B25" +""" ""&""'""&B5&""'""&"",""" +"TRIM(LEFT(D4,LEN(D4)-1))" +"$F$2" +"""SELECT rms_open_position.REF_DT, rms_open_position.BOOK_ID, rms_open_position.PR_CRV_CD, Sum(rms_open_position.DELTA_POSITION), Sum(rms_open_position.BENCHMARK_POSITION_QTY) FROM rms_open_position WHERE (rms_open_position.EFF_DT='"" & E5 & ""') AND (rms_open_position.BOOK_ID IN ("" &BookList& "")) GROUP BY rms_open_position.BOOK_ID, rms_open_position.REF_DT, rms_open_position.PR_CRV_CD""" +"'Run Query'!B68" +"_NXB3" +"_NXB2" +"_NX1" +"IF(K20<$F$5,1)" +"F4" +"K20+1" +"IF(K48<$F$5,1,2)" +"IF(K81<$F$7,3,3)" +"IF(K112<$F$7,3,4)" +"IF(K143<$F$7,3,5)" +"IF(K171<$F$7,3,6)" +"SUM(D4:D65536)" +"'[10]Date Master'!A4" +"'[10]Date Master'!A5" +"'[10]Date Master'!A6" +"'[10]Date Master'!A7" +"'[10]Date Master'!A8" +"'[10]Date Master'!I3" +"'[10]Date Master'!I4" +"CONCATENATE(TEXT('[10]Date Master'!C5,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D5,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C6,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D6,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C7,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D7,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C8,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D9,""mmm-yy"")))" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$17),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$17),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$17),'GRMS Detail'!$D$2:$D$14098)/10000)" +"Q17-[16]Sheet1!Q17" +"$S17+$U17+$W17+$Y17+$AA17" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$18),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$18),'GRMS Detail'!$D$2:$D$14098)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$19),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$19),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$19),'GRMS Detail'!$D$2:$D$14098)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$20),'GRMS Detail'!$D$2:$D$14098)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$21),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$21),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$21),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$M$21),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$21),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$21),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$21),'GRMS Detail'!$D$2:$D$14098)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$C$22),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$D$22),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$22),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$22),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$22),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$22),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$22),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$22),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$22),'GRMS Detail'!$D$2:$D$14098)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$23),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$23),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$23),'GRMS Detail'!$D$2:$D$14098)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$D$24),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$24),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$24),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$24),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$24),'GRMS Detail'!$D$2:$D$14098)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$25),'GRMS Detail'!$D$2:$D$14098)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$26),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$26),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$26),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$26),'GRMS Detail'!$D$2:$D$14098)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$27),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$27),'GRMS Detail'!$D$2:$D$14098)/10000)" +"SUM(Q17:Q27)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$30),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$30),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$30),'GRMS Detail'!$D$2:$D$14098)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$F$30),'GRMS Detail'!$D$2:$D$14098)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$31),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$31),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$31),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$31),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$31),'GRMS Detail'!$D$2:$D$14098)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$31),'GRMS Detail'!$D$2:$D$14098)/10000)" +"SUM(Q30:Q32)" +"SUM(Q41:Q43)" +"Q40-[17]Sheet1!Q40" +"Q19" +"Q17+Q20" +"Q18" +"Q30" +"Q31+Q25" +"Q21+Q22" +"Q23" +"NOW()" +"DAY(C7)" +"IF(REF_DT<=LastDay,INDEX(IntraMonth_Buckets,MATCH($A2,IntraSumMonths,0),1),INDEX(BucketTable,MATCH($A2,SumMonths,0),1))" +"INDEX(Book_Type,MATCH($B2,Book,0),1)" +"$F2&$C2" +"ROW()" +"COUNTA($C$5:$C$65536)" +"DayOfTheMonth" +"UPPER(TEXT(DATEVALUE(MONTH(TODAY())&""/""&TRIM(E2)&""/""&YEAR(TODAY())),""DD/MMM/YY""))" +"Concat(""C"", $A$5:$A$100, ""QueryPage"")" +"'Run Query'!B25" +""" ""&""'""&B5&""'""&"",""" +"TRIM(LEFT(D4,LEN(D4)-1))" +"$F$2" +"""SELECT rms_open_position.REF_DT, rms_open_position.BOOK_ID, rms_open_position.PR_CRV_CD, Sum(rms_open_position.DELTA_POSITION), Sum(rms_open_position.BENCHMARK_POSITION_QTY) FROM rms_open_position WHERE (rms_open_position.EFF_DT='"" & E5 & ""') AND (rms_open_position.BOOK_ID IN ("" &BookList& "")) GROUP BY rms_open_position.BOOK_ID, rms_open_position.REF_DT, rms_open_position.PR_CRV_CD""" +"'Run Query'!B60" +"'Run Query'!B61" +"_NXB3" +"_NXB2" +"_NX1" +"IF(K20<$F$5,1)" +"F4" +"K20+1" +"IF(K48<$F$5,1,2)" +"IF(K81<$F$7,3,3)" +"IF(K112<$F$7,3,4)" +"IF(K143<$F$7,3,5)" +"IF(K171<$F$7,3,6)" +"SUM(D4:D65536)" +"'[10]Date Master'!A4" +"'[10]Date Master'!A5" +"'[10]Date Master'!A6" +"'[10]Date Master'!A7" +"'[10]Date Master'!A8" +"'[10]Date Master'!I3" +"'[10]Date Master'!I4" +"CONCATENATE(TEXT('[10]Date Master'!C5,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D5,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C6,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D6,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C7,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D7,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C8,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D9,""mmm-yy"")))" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$17),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$17),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$17),'GRMS Detail'!$D$2:$D$14479)/10000)" +"Q17-[16]Sheet1!Q17" +"$S17+$U17+$W17+$Y17+$AA17" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$18),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$18),'GRMS Detail'!$D$2:$D$14479)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$19),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$19),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$19),'GRMS Detail'!$D$2:$D$14479)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$20),'GRMS Detail'!$D$2:$D$14479)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$21),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$21),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$21),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$M$21),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$21),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$21),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$21),'GRMS Detail'!$D$2:$D$14479)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$C$22),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$D$22),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$22),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$22),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$22),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$22),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$22),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$22),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$22),'GRMS Detail'!$D$2:$D$14479)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$23),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$23),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$23),'GRMS Detail'!$D$2:$D$14479)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$D$24),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$24),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$24),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$24),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$24),'GRMS Detail'!$D$2:$D$14479)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$25),'GRMS Detail'!$D$2:$D$14479)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$26),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$26),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$26),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$26),'GRMS Detail'!$D$2:$D$14479)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$27),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$27),'GRMS Detail'!$D$2:$D$14479)/10000)" +"SUM(Q17:Q27)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$30),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$30),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$30),'GRMS Detail'!$D$2:$D$14479)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$F$30),'GRMS Detail'!$D$2:$D$14479)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$31),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$31),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$31),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$31),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$31),'GRMS Detail'!$D$2:$D$14479)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$31),'GRMS Detail'!$D$2:$D$14479)/10000)" +"SUM(Q30:Q32)" +"SUM(Q41:Q43)" +"Q19" +"Q17+Q20" +"Q18" +"Q30" +"Q31+Q25" +"Q21+Q22" +"Q23" +"NOW()" +"DAY(C7)" +"IF(REF_DT<=LastDay,INDEX(IntraMonth_Buckets,MATCH($A2,IntraSumMonths,0),1),INDEX(BucketTable,MATCH($A2,SumMonths,0),1))" +"INDEX(Book_Type,MATCH($B2,Book,0),1)" +"$F2&$C2" +"ROW()" +"COUNTA($C$5:$C$65536)" +"DayOfTheMonth" +"UPPER(TEXT(DATEVALUE(MONTH(TODAY())&""/""&TRIM(E2)&""/""&YEAR(TODAY())),""DD/MMM/YY""))" +"Concat(""C"", $A$5:$A$100, ""QueryPage"")" +"'Run Query'!B25" +""" ""&""'""&B5&""'""&"",""" +"TRIM(LEFT(D4,LEN(D4)-1))" +"$F$2" +"""SELECT rms_open_position.REF_DT, rms_open_position.BOOK_ID, rms_open_position.PR_CRV_CD, Sum(rms_open_position.DELTA_POSITION), Sum(rms_open_position.BENCHMARK_POSITION_QTY) FROM rms_open_position WHERE (rms_open_position.EFF_DT='"" & E5 & ""') AND (rms_open_position.BOOK_ID IN ("" &BookList& "")) GROUP BY rms_open_position.BOOK_ID, rms_open_position.REF_DT, rms_open_position.PR_CRV_CD""" +"'Run Query'!B68" +"_NXB3" +"_NXB2" +"_NX1" +"IF(K20<$F$5,1)" +"F4" +"K20+1" +"IF(K48<$F$5,1,2)" +"IF(K81<$F$7,3,3)" +"IF(K112<$F$7,3,4)" +"IF(K143<$F$7,3,5)" +"IF(K171<$F$7,3,6)" +"SUM(D4:D65536)" +"'[10]Date Master'!A4" +"'[10]Date Master'!A5" +"'[10]Date Master'!A6" +"'[10]Date Master'!A7" +"'[10]Date Master'!A8" +"'[10]Date Master'!I3" +"'[10]Date Master'!I4" +"CONCATENATE(TEXT('[10]Date Master'!C5,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D5,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C6,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D6,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C7,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D7,""mmm-yy"")))" +"CONCATENATE(TEXT('[10]Date Master'!C8,""mmm-yy""),""/"",(TEXT('[10]Date Master'!D9,""mmm-yy"")))" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$17),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$17),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$17),'GRMS Detail'!$D$2:$D$14000)/10000)" +"Q17-[16]Sheet1!Q17" +"$S17+$U17+$W17+$Y17+$AA17" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$18),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$18),'GRMS Detail'!$D$2:$D$14000)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$19),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$19),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$19),'GRMS Detail'!$D$2:$D$14000)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$20),'GRMS Detail'!$D$2:$D$14000)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$21),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$21),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$21),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$M$21),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$21),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$21),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$21),'GRMS Detail'!$D$2:$D$14000)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$C$22),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$D$22),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$22),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$22),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$22),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$22),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$22),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$22),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$22),'GRMS Detail'!$D$2:$D$14000)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$23),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$23),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$23),'GRMS Detail'!$D$2:$D$14000)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$D$24),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$24),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$24),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$24),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$24),'GRMS Detail'!$D$2:$D$14000)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$25),'GRMS Detail'!$D$2:$D$14000)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$26),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$26),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$26),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$26),'GRMS Detail'!$D$2:$D$14000)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$27),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$27),'GRMS Detail'!$D$2:$D$14000)/10000)" +"SUM(Q17:Q27)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$30),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$30),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$30),'GRMS Detail'!$D$2:$D$14000)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$F$30),'GRMS Detail'!$D$2:$D$14000)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$31),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$31),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$31),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$31),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$31),'GRMS Detail'!$D$2:$D$14000)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$31),'GRMS Detail'!$D$2:$D$14000)/10000)" +"SUM(Q30:Q32)" +"SUM(Q41:Q43)" +"Q19" +"Q17+Q20" +"Q18" +"Q30" +"Q31+Q25" +"Q21+Q22" +"Q23" +"NOW()" +"DAY(C7)" +"IF(REF_DT<=LastDay,INDEX(IntraMonth_Buckets,MATCH($A2,IntraSumMonths,0),1),INDEX(BucketTable,MATCH($A2,SumMonths,0),1))" +"INDEX(Book_Type,MATCH($B2,Book,0),1)" +"$F2&$C2" +"ROW()" +"COUNTA($C$5:$C$65536)" +"DayOfTheMonth" +"UPPER(TEXT(DATEVALUE(MONTH(TODAY())&""/""&TRIM(E2)&""/""&YEAR(TODAY())),""DD/MMM/YY""))" +"Concat(""C"", $A$5:$A$100, ""QueryPage"")" +"'Run Query'!B25" +""" ""&""'""&B5&""'""&"",""" +"TRIM(LEFT(D4,LEN(D4)-1))" +"$F$2" +"""SELECT rms_open_position.REF_DT, rms_open_position.BOOK_ID, rms_open_position.PR_CRV_CD, Sum(rms_open_position.DELTA_POSITION), Sum(rms_open_position.BENCHMARK_POSITION_QTY) FROM rms_open_position WHERE (rms_open_position.EFF_DT='"" & E5 & ""') AND (rms_open_position.BOOK_ID IN ("" &BookList& "")) GROUP BY rms_open_position.BOOK_ID, rms_open_position.REF_DT, rms_open_position.PR_CRV_CD""" +"'Run Query'!B60" +"'Run Query'!B61" +"_NXB3" +"_NXB2" +"_NX1" +"IF(K20<$F$5,1)" +"F4" +"K20+1" +"IF(K48<$F$5,1,2)" +"IF(K81<$F$7,3,3)" +"IF(K112<$F$7,3,4)" +"IF(K143<$F$7,3,5)" +"IF(K171<$F$7,3,6)" +"SUM(D4:D65536)" +"AVERAGE(I6:I68)" +"STDEV(I6:I68)" +"MIN(I6:I68)" +"MAX(I6:I68)" +"MEDIAN(I6:I68)" +"AVERAGE(I36:I68)" +"STDEV(I36:I68)" +"MIN(I36:I68)" +"MAX(I36:I68)" +"MEDIAN(I35:I68)" +"STDEV(C7:C105)" +"MIN(C7:C105)" +"MAX(C7:C105)" +"AVERAGE(I6:I68)" +"STDEV(I6:I68)" +"MIN(I6:I68)" +"MAX(I6:I68)" +"MEDIAN(I6:I68)" +"AVERAGE(I36:I68)" +"STDEV(I36:I68)" +"MIN(I36:I68)" +"MAX(I36:I68)" +"MEDIAN(I35:I68)" +"STDEV(C7:C105)" +"MIN(C7:C105)" +"MAX(C7:C105)" +"SUM(F7:F28)" +"B43/1000" +"SUM(B225:B239)/15" +"SUM(B362:B377)/16" +"SUM(B24607:B24637)/31" +"SUM(B24638:B24665)/28" +"SUM(B24697:B24726)/30" +"D25025*1000" +"A25335+1" +"AVERAGE(I6:I68)" +"STDEV(I6:I68)" +"MIN(I6:I68)" +"MAX(I6:I68)" +"MEDIAN(I6:I68)" +"AVERAGE(I36:I68)" +"STDEV(I36:I68)" +"MIN(I36:I68)" +"MAX(I36:I68)" +"MEDIAN(I35:I68)" +"STDEV(C7:C105)" +"MIN(C7:C105)" +"MAX(C7:C105)" +"SUM(F7:F28)" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[8]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"IF(P$22,AveragePrices($F$21,P$23,P$24,$AJ28:$AJ28)-INDIRECT(ADDRESS(P$23,$G$23,,,$F$21)),AveragePrices($F$15,P$23,P$24,$AL28:$AL28))" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[8]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[8]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"R$25" +"(PowerPrices!C9-2)/O30" +"(PowerPrices!D9-2)/(R$49+R30)" +"(AVERAGE(PowerPrices!D9,PowerPrices!E9,PowerPrices!H9,PowerPrices!I9,PowerPrices!K9)-2)/(V$49+V30)" +"(AVERAGE(PowerPrices!H9,PowerPrices!I9,PowerPrices!K9)-2)/(X$49+X30)" +"(AVERAGE(PowerPrices!L9,PowerPrices!M9,PowerPrices!N9)-2)/(Z$49+Z30)" +"(AVERAGE(PowerPrices!L9,PowerPrices!M9,PowerPrices!N9,PowerPrices!P9,PowerPrices!Q9,PowerPrices!R9,PowerPrices!T9)-2)/(AB$49+AB30)" +"(PowerPrices!S9-2)/(AF$49+AF30)" +"(AVERAGE(PowerPrices!T9,PowerPrices!U9,PowerPrices!V9,PowerPrices!AG9,PowerPrices!AH9,PowerPrices!AI9)-2)/(AH$49+AH30)" +"(PowerPrices!C11-2)/(O28+0.2)" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"(AVERAGE(PowerPrices!D11,PowerPrices!E11,PowerPrices!H11,PowerPrices!I11,PowerPrices!K11)-2)/(V$49+V28+0.2)" +"(AVERAGE(PowerPrices!H11,PowerPrices!I11,PowerPrices!K11)-2)/(X$49+X28+0.2)" +"(AVERAGE(PowerPrices!L11,PowerPrices!M11,PowerPrices!N11)-2)/(Z$49+Z28+0.2)" +"(AVERAGE(PowerPrices!L11,PowerPrices!M11,PowerPrices!N11,PowerPrices!P11,PowerPrices!Q11,PowerPrices!R11,PowerPrices!T11)-2)/(AB$49+AB28+0.2)" +"(PowerPrices!S11-2)/(AF$49+AF28+0.2)" +"(AVERAGE(PowerPrices!T11,PowerPrices!U11,PowerPrices!V11,PowerPrices!AG11,PowerPrices!AH11,PowerPrices!AI11)-2)/(AH$49+AH28+0.2)" +"(PowerPrices!C13-2)/(O31+0.33)" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"(AVERAGE(PowerPrices!D13,PowerPrices!E13,PowerPrices!H13,PowerPrices!I13,PowerPrices!K13)-2)/(V$49+V31+0.33)" +"(AVERAGE(PowerPrices!H13,PowerPrices!I13,PowerPrices!K13)-2)/(X$49+X31+0.33)" +"(AVERAGE(PowerPrices!L13,PowerPrices!M13,PowerPrices!N13)-2)/(Z$49+Z31+0.33)" +"(AVERAGE(PowerPrices!L13,PowerPrices!M13,PowerPrices!N13,PowerPrices!P13,PowerPrices!Q13,PowerPrices!R13,PowerPrices!T13)-2)/(AB$49+AB31+0.33)" +"(PowerPrices!S13-2)/(AF$49+AF31+0.33)" +"(AVERAGE(PowerPrices!T13,PowerPrices!U13,PowerPrices!V13,PowerPrices!AG13,PowerPrices!AH13,PowerPrices!AI13)-2)/(AH$49+AH31+0.33)" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!D14,PowerPrices!E14,PowerPrices!H14,PowerPrices!I14,PowerPrices!K14)-2)/(V$49+V34+0.12)" +"(AVERAGE(PowerPrices!H14,PowerPrices!I14,PowerPrices!K14)-2)/(X$49+X34+0.12)" +"(AVERAGE(PowerPrices!L14,PowerPrices!M14,PowerPrices!N14)-2)/(Z$49+Z34+0.12)" +"(AVERAGE(PowerPrices!L14,PowerPrices!M14,PowerPrices!N14,PowerPrices!P14,PowerPrices!Q14,PowerPrices!R14,PowerPrices!T14)-2)/(AB$49+AB34+0.12)" +"(PowerPrices!S14-2)/(AF$49+AF34+0.12)" +"(AVERAGE(PowerPrices!T14,PowerPrices!U14,PowerPrices!V14,PowerPrices!AG14,PowerPrices!AH14,PowerPrices!AI14)-2)/(AH$49+AH34+0.12)" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'[7]Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('[7]Curve Summary'!$D$6,24,0,3,1))*3+ 22* '[7]Curve Summary Backup'!$D$38)/25), '[7]Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('[7]Curve Summary'!$D$6,24,0,3,1))*3+ 22* '[7]Curve Summary Backup'!$D$38)/25)" +"VLOOKUP(E$7,'[7]Curve Summary'!$A$7:$AG$54,4)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AG9" +"AI9" +"AM9" +"AVERAGE(T9:V9)" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'[7]Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('[7]Curve Summary'!$C$6,24,0,3,1))*3+ 22* '[7]Curve Summary Backup'!$C$38)/25), '[7]Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('[7]Curve Summary'!$C$6,24,0,3,1))*3+ 22* '[7]Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(E$7,'[7]Curve Summary'!$A$7:$AG$55,3)" +"VLOOKUP(AG$7,'[7]Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('[7]Curve Summary'!$E$6,24,0,3,1))*3+ 22* '[7]Curve Summary Backup'!$E$38)/25), '[7]Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('[7]Curve Summary'!$E$6,24,0,3,1))*3+ 22* '[7]Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(E$7,'[7]Curve Summary'!$A$7:$AG$55,5)" +"VLOOKUP(AG$7,'[7]Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('[7]Curve Summary'!$I$6,24,0,3,1))*3+ 22* '[7]Curve Summary Backup'!$I$38)/25), '[7]Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('[7]Curve Summary'!$I$6,24,0,3,1))*3+ 22* '[7]Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(E$7,'[7]Curve Summary'!$A$7:$AG$55,9)" +"VLOOKUP(AG$7,'[7]Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('[7]Curve Summary'!$F$6,24,0,3,1))*3+ 22* '[7]Curve Summary Backup'!$F$38)/25), '[7]Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('[7]Curve Summary'!$F$6,24,0,3,1))*3+ 22* '[7]Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(E$7,'[7]Curve Summary'!$A$7:$AG$59,6)" +"VLOOKUP(AG$7,'[7]Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('[7]Curve Summary'!$B$6,24,0,3,1))*3+ 22* '[7]Curve Summary Backup'!$B$38)/25), '[7]Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('[7]Curve Summary'!$B$6,24,0,3,1))*3+ 22* '[7]Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(E$7,'[7]Curve Summary'!$A$7:$AG$59,2)" +"VLOOKUP(AG$7,'[7]Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('[7]Curve Summary'!$G$6,24,0,3,1))*3+ 22* '[7]Curve Summary Backup'!$G$38)/25), '[7]Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('[7]Curve Summary'!$G$6,24,0,3,1))*3+ 22* '[7]Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(E$7,'[7]Curve Summary'!$A$7:$AG$58,7)" +"VLOOKUP(AG$7,'[7]Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('[7]Curve Summary ALBERTA'!$R$6,20,0,2,1))*2+ 19* '[7]Curve Summary Backup'!$R$38)/21), '[7]Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('[7]Curve Summary ALBERTA'!$R$6,20,0,2,1))*2+ 19* '[7]Curve Summary Backup'!$R$38)/21)" +"VLOOKUP(E$7,'[7]Curve Summary ALBERTA'!$A$7:$AG$63,18)" +"VLOOKUP(AG$7,'[7]Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY([7]Top!C3, -1, Holidays)" +"C8" +"C9/('[7]Gas Curve Summary'!$B$10)*1000" +"D9/('[7]Gas Curve Summary'!$B$11)*1000" +"E9/('[7]Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'[7]Gas Curve Summary'!$B$13*1000" +"$I9/'[7]Gas Curve Summary'!$B$14*1000" +"$K9/'[7]Gas Curve Summary'!$B$15*1000" +"$L9/'[7]Gas Curve Summary'!$B$16*1000" +"$M9/'[7]Gas Curve Summary'!$B$17*1000" +"$N9/'[7]Gas Curve Summary'!$B$18*1000" +"$P9/'[7]Gas Curve Summary'!$B$19*1000" +"$Q9/'[7]Gas Curve Summary'!$B$20*1000" +"$R9/'[7]Gas Curve Summary'!$B$21*1000" +"$T9/'[7]Gas Curve Summary'!$B$22*1000" +"$U9/'[7]Gas Curve Summary'!$B$23*1000" +"$V9/'[7]Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('[7]Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('[7]Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('[7]Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('[7]Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('[7]Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('[7]Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('[7]Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"SUM(B5:E5)" +"SUM(C5:C16)" +"B22" +"SUM(B22:B34)" +"SUM(B5:E5)" +"SUM(C5:C15)" +"B21" +"SUM(B21:B33)" +"Z16+0.15" +"(I25/2)" +"(C20/2)" +"[2]Sheet1!E7+1.75" +"Z7+0.55" +"(H8*3)-(E8+F8)" +"[1]Sheet1!W13-(3.5)" +"Z13+0.2" +"[1]Sheet1!L16-(4)" +"(I25/2)" +"(C20/2)" +"Z7+0.5" +"[2]Sheet1!E8+1.75" +"Z13+0.2" +"[1]Sheet1!W16-(3.5)" +"(I25/2)" +"(C20/2)" +"Z7+0.5" +"[2]Sheet1!E8+1.75" +"Z13+0.2" +"[1]Sheet1!W16-(3.5)" +"(I25/2)" +"(C20/2)" +"Z7+0.5" +"Z13+0.2" +"[1]Sheet1!W16-(3.5)" +"(I25/2)" +"(C20/2)" +"Z7+0.5" +"Z13+0.2" +"(I25/2)" +"(C20/2)" +"Z7+0.5" +"Z13+0.2" +"(I25/2)" +"(C20/2)" +"[1]Engine!$L$8" +"[1]Engine!$M$8" +"[1]Engine!$L$9" +"[1]Engine!$M$9" +"[1]Engine!$L$10" +"[1]Engine!$M$10" +"[1]Engine!$L$11" +"[1]Engine!$M$11" +"[1]Engine!$L$12" +"[1]Engine!$M$12" +"[1]Engine!$L$13" +"[1]Engine!$M$13" +"[1]Engine!$L$14" +"[1]Engine!$M$14" +"[1]Engine!$L$15" +"[1]Engine!$M$15" +"[1]Engine!$L$16" +"[1]Engine!$M$16" +"[1]Engine!$L$17" +"[1]Engine!$M$17" +"[1]Engine!$L$18" +"[1]Engine!$M$18" +"[1]Engine!$B$8" +"[1]Engine!$C$8" +"[1]Engine!$B$9" +"[1]Engine!$C$9" +"[1]Engine!$B$10" +"[1]Engine!$C$10" +"[1]Engine!$B$11" +"[1]Engine!$C$11" +"[1]Engine!$B$12" +"[1]Engine!$C$12" +"[1]Engine!$B$13" +"[1]Engine!$C$13" +"[1]Engine!$B$14" +"[1]Engine!$C$14" +"[1]Engine!$B$15" +"[1]Engine!$C$15" +"[1]Engine!$B$16" +"[1]Engine!$C$16" +"[1]Engine!$B$17" +"[1]Engine!$C$17" +"[1]Engine!$B$18" +"[1]Engine!$C$18" +"[1]Engine!$H$8" +"[1]Engine!$I$8" +"[1]Engine!$H$9" +"[1]Engine!$I$9" +"[1]Engine!$H$10" +"[1]Engine!$I$10" +"[1]Engine!$H$11" +"[1]Engine!$I$11" +"[1]Engine!$H$12" +"[1]Engine!$I$12" +"[1]Engine!$H$13" +"[1]Engine!$I$13" +"[1]Engine!$H$14" +"[1]Engine!$I$14" +"[1]Engine!$H$15" +"[1]Engine!$I$15" +"[1]Engine!$H$16" +"[1]Engine!$I$16" +"[1]Engine!$H$17" +"[1]Engine!$I$17" +"[1]Engine!$H$18" +"[1]Engine!$I$18" +"[1]Engine!$H$23" +"[1]Engine!$I$23" +"[1]Engine!$H$24" +"[1]Engine!$I$24" +"[1]Engine!$H$25" +"[1]Engine!$I$25" +"[1]Engine!$H$26" +"[1]Engine!$I$26" +"[1]Engine!$H$27" +"[1]Engine!$I$27" +"[1]Engine!$H$28" +"[1]Engine!$I$28" +"[1]Engine!$H$29" +"[1]Engine!$I$29" +"[1]Engine!$H$30" +"[1]Engine!$I$30" +"[1]Engine!$H$31" +"[1]Engine!$I$31" +"[1]Engine!$H$32" +"[1]Engine!$I$32" +"[1]Engine!$H$33" +"[1]Engine!$I$33" +"[1]Engine!$B$23" +"[1]Engine!$C$23" +"[1]Engine!$B$24" +"[1]Engine!$C$24" +"[1]Engine!$B$25" +"[1]Engine!$C$25" +"[1]Engine!$B$26" +"[1]Engine!$C$26" +"[1]Engine!$B$27" +"[1]Engine!$C$27" +"[1]Engine!$B$28" +"[1]Engine!$C$28" +"[1]Engine!$B$29" +"[1]Engine!$C$29" +"[1]Engine!$B$30" +"[1]Engine!$C$30" +"[1]Engine!$B$31" +"[1]Engine!$C$31" +"[1]Engine!$B$32" +"[1]Engine!$C$32" +"[1]Engine!$B$33" +"[1]Engine!$C$33" +"[1]Engine!$L$23" +"[1]Engine!$M$23" +"[1]Engine!$L$24" +"[1]Engine!$M$24" +"[1]Engine!$L$25" +"[1]Engine!$M$25" +"[1]Engine!$L$26" +"[1]Engine!$M$26" +"[1]Engine!$L$27" +"[1]Engine!$M$27" +"[1]Engine!$L$28" +"[1]Engine!$M$28" +"[1]Engine!$L$29" +"[1]Engine!$M$29" +"[1]Engine!$L$30" +"[1]Engine!$M$30" +"[1]Engine!$L$31" +"[1]Engine!$M$31" +"[1]Engine!$L$32" +"[1]Engine!$M$32" +"[1]Engine!$L$33" +"[1]Engine!$M$33" +"([1]Engine!$L8+[1]Engine!$M8)/2" +"([1]Engine!$L9+[1]Engine!$M9)/2" +"([1]Engine!$L10+[1]Engine!$M10)/2" +"([1]Engine!$L11+[1]Engine!$M11)/2" +"([1]Engine!$L12+[1]Engine!$M12)/2" +"([1]Engine!$L13+[1]Engine!$M13)/2" +"([1]Engine!$L14+[1]Engine!$M14)/2" +"([1]Engine!$L16+[1]Engine!$M16)/2" +"([1]Engine!$L17+[1]Engine!$M17)/2" +"([1]Engine!$L18+[1]Engine!$M18)/2" +"AB7+0.4" +"AC7+0.35" +"([1]Engine!$B8+[1]Engine!$C8)/2" +"([1]Engine!$B9+[1]Engine!$C9)/2" +"([1]Engine!$B10+[1]Engine!$C10)/2" +"([1]Engine!$B11+[1]Engine!$C11)/2" +"([1]Engine!$B12+[1]Engine!$C12)/2" +"([1]Engine!$B13+[1]Engine!$C13)/2" +"([1]Engine!$B14+[1]Engine!$C14)/2" +"([1]Engine!$B15+[1]Engine!$C15)/2" +"([1]Engine!$B16+[1]Engine!$C16)/2" +"([1]Engine!$B17+[1]Engine!$C17)/2" +"([1]Engine!$H8+[1]Engine!$I8)/2" +"([1]Engine!$H9+[1]Engine!$I9)/2" +"([1]Engine!$H10+[1]Engine!$I10)/2" +"([1]Engine!$H11+[1]Engine!$I11)/2" +"([1]Engine!$H12+[1]Engine!$I12)/2" +"([1]Engine!$H13+[1]Engine!$I13)/2" +"([1]Engine!$H14+[1]Engine!$I14)/2" +"([1]Engine!$H15+[1]Engine!$I15)/2" +"([1]Engine!$H16+[1]Engine!$I16)/2" +"([1]Engine!$H17+[1]Engine!$I17)/2" +"AB9+0.43" +"AF9+0.5" +"([1]Engine!$H23+[1]Engine!$I23)/2" +"([1]Engine!$H24+[1]Engine!$I24)/2" +"([1]Engine!$H25+[1]Engine!$I25)/2" +"([1]Engine!$H26+[1]Engine!$I26)/2" +"([1]Engine!$H27+[1]Engine!$I27)/2" +"([1]Engine!$H28+[1]Engine!$I28)/2" +"([1]Engine!$H29+[1]Engine!$I29)/2" +"([1]Engine!$H30+[1]Engine!$I30)/2" +"([1]Engine!$H31+[1]Engine!$I31)/2" +"([1]Engine!$H32+[1]Engine!$I32)/2" +"([1]Engine!$B23+[1]Engine!$C23)/2" +"([1]Engine!$B24+[1]Engine!$C24)/2" +"([1]Engine!$B25+[1]Engine!$C25)/2" +"([1]Engine!$B26+[1]Engine!$C26)/2" +"([1]Engine!$B27+[1]Engine!$C27)/2" +"([1]Engine!$B28+[1]Engine!$C28)/2" +"([1]Engine!$B29+[1]Engine!$C29)/2" +"([1]Engine!$B30+[1]Engine!$C30)/2" +"([1]Engine!$B31+[1]Engine!$C31)/2" +"([1]Engine!$B32+[1]Engine!$C32)/2" +"AVERAGE(E13:G13)" +"Z13+0.2" +"(I25/2)" +"(C20/2)" +"([1]Engine!$L8+[1]Engine!$M8)/2" +"([1]Engine!$L9+[1]Engine!$M9)/2" +"([1]Engine!$L10+[1]Engine!$M10)/2" +"([1]Engine!$L11+[1]Engine!$M11)/2" +"([1]Engine!$L12+[1]Engine!$M12)/2" +"([1]Engine!$L13+[1]Engine!$M13)/2" +"([1]Engine!$L14+[1]Engine!$M14)/2" +"([1]Engine!$L16+[1]Engine!$M16)/2" +"([1]Engine!$L17+[1]Engine!$M17)/2" +"([1]Engine!$L18+[1]Engine!$M18)/2" +"AB7+0.4" +"AC7+0.35" +"([1]Engine!$B8+[1]Engine!$C8)/2" +"([1]Engine!$B9+[1]Engine!$C9)/2" +"([1]Engine!$B10+[1]Engine!$C10)/2" +"([1]Engine!$B11+[1]Engine!$C11)/2" +"([1]Engine!$B12+[1]Engine!$C12)/2" +"([1]Engine!$B13+[1]Engine!$C13)/2" +"([1]Engine!$B14+[1]Engine!$C14)/2" +"([1]Engine!$B15+[1]Engine!$C15)/2" +"([1]Engine!$B16+[1]Engine!$C16)/2" +"([1]Engine!$B17+[1]Engine!$C17)/2" +"([1]Engine!$H8+[1]Engine!$I8)/2" +"([1]Engine!$H9+[1]Engine!$I9)/2" +"([1]Engine!$H10+[1]Engine!$I10)/2" +"([1]Engine!$H11+[1]Engine!$I11)/2" +"([1]Engine!$H12+[1]Engine!$I12)/2" +"([1]Engine!$H13+[1]Engine!$I13)/2" +"([1]Engine!$H14+[1]Engine!$I14)/2" +"([1]Engine!$H15+[1]Engine!$I15)/2" +"([1]Engine!$H16+[1]Engine!$I16)/2" +"([1]Engine!$H17+[1]Engine!$I17)/2" +"AB9+0.43" +"AF9+0.5" +"([1]Engine!$H23+[1]Engine!$I23)/2" +"([1]Engine!$H24+[1]Engine!$I24)/2" +"([1]Engine!$H25+[1]Engine!$I25)/2" +"([1]Engine!$H26+[1]Engine!$I26)/2" +"([1]Engine!$H27+[1]Engine!$I27)/2" +"([1]Engine!$H28+[1]Engine!$I28)/2" +"([1]Engine!$H29+[1]Engine!$I29)/2" +"([1]Engine!$H30+[1]Engine!$I30)/2" +"([1]Engine!$H31+[1]Engine!$I31)/2" +"([1]Engine!$H32+[1]Engine!$I32)/2" +"([1]Engine!$B23+[1]Engine!$C23)/2" +"([1]Engine!$B24+[1]Engine!$C24)/2" +"([1]Engine!$B25+[1]Engine!$C25)/2" +"([1]Engine!$B26+[1]Engine!$C26)/2" +"([1]Engine!$B27+[1]Engine!$C27)/2" +"([1]Engine!$B28+[1]Engine!$C28)/2" +"([1]Engine!$B29+[1]Engine!$C29)/2" +"([1]Engine!$B30+[1]Engine!$C30)/2" +"([1]Engine!$B31+[1]Engine!$C31)/2" +"([1]Engine!$B32+[1]Engine!$C32)/2" +"AVERAGE(E13:G13)" +"Z13+0.2" +"(I25/2)" +"(C20/2)" +"([1]Engine!$L8+[1]Engine!$M8)/2" +"([1]Engine!$L9+[1]Engine!$M9)/2" +"([1]Engine!$L10+[1]Engine!$M10)/2" +"([1]Engine!$L11+[1]Engine!$M11)/2" +"([1]Engine!$L12+[1]Engine!$M12)/2" +"([1]Engine!$L13+[1]Engine!$M13)/2" +"([1]Engine!$L14+[1]Engine!$M14)/2" +"([1]Engine!$L16+[1]Engine!$M16)/2" +"([1]Engine!$L17+[1]Engine!$M17)/2" +"([1]Engine!$L18+[1]Engine!$M18)/2" +"AB7+0.4" +"AC7+0.35" +"([1]Engine!$B8+[1]Engine!$C8)/2" +"([1]Engine!$B9+[1]Engine!$C9)/2" +"([1]Engine!$B10+[1]Engine!$C10)/2" +"([1]Engine!$B11+[1]Engine!$C11)/2" +"([1]Engine!$B12+[1]Engine!$C12)/2" +"([1]Engine!$B13+[1]Engine!$C13)/2" +"([1]Engine!$B14+[1]Engine!$C14)/2" +"([1]Engine!$B15+[1]Engine!$C15)/2" +"([1]Engine!$B16+[1]Engine!$C16)/2" +"([1]Engine!$B17+[1]Engine!$C17)/2" +"([1]Engine!$H8+[1]Engine!$I8)/2" +"([1]Engine!$H9+[1]Engine!$I9)/2" +"([1]Engine!$H10+[1]Engine!$I10)/2" +"([1]Engine!$H11+[1]Engine!$I11)/2" +"([1]Engine!$H12+[1]Engine!$I12)/2" +"([1]Engine!$H13+[1]Engine!$I13)/2" +"([1]Engine!$H14+[1]Engine!$I14)/2" +"([1]Engine!$H15+[1]Engine!$I15)/2" +"([1]Engine!$H16+[1]Engine!$I16)/2" +"([1]Engine!$H17+[1]Engine!$I17)/2" +"AB9+0.43" +"AF9+0.5" +"([1]Engine!$H23+[1]Engine!$I23)/2" +"([1]Engine!$H24+[1]Engine!$I24)/2" +"([1]Engine!$H25+[1]Engine!$I25)/2" +"([1]Engine!$H26+[1]Engine!$I26)/2" +"([1]Engine!$H27+[1]Engine!$I27)/2" +"([1]Engine!$H28+[1]Engine!$I28)/2" +"([1]Engine!$H29+[1]Engine!$I29)/2" +"([1]Engine!$H30+[1]Engine!$I30)/2" +"([1]Engine!$H31+[1]Engine!$I31)/2" +"([1]Engine!$H32+[1]Engine!$I32)/2" +"([1]Engine!$B23+[1]Engine!$C23)/2" +"([1]Engine!$B24+[1]Engine!$C24)/2" +"([1]Engine!$B25+[1]Engine!$C25)/2" +"([1]Engine!$B26+[1]Engine!$C26)/2" +"([1]Engine!$B27+[1]Engine!$C27)/2" +"([1]Engine!$B28+[1]Engine!$C28)/2" +"([1]Engine!$B29+[1]Engine!$C29)/2" +"([1]Engine!$B30+[1]Engine!$C30)/2" +"([1]Engine!$B31+[1]Engine!$C31)/2" +"([1]Engine!$B32+[1]Engine!$C32)/2" +"AVERAGE(E13:G13)" +"Z13+0.2" +"(I25/2)" +"(C20/2)" +"([1]Engine!$L8+[1]Engine!$M8)/2" +"([1]Engine!$L9+[1]Engine!$M9)/2" +"([1]Engine!$L10+[1]Engine!$M10)/2" +"([1]Engine!$L11+[1]Engine!$M11)/2" +"([1]Engine!$L12+[1]Engine!$M12)/2" +"([1]Engine!$L13+[1]Engine!$M13)/2" +"([1]Engine!$L14+[1]Engine!$M14)/2" +"([1]Engine!$L16+[1]Engine!$M16)/2" +"([1]Engine!$L17+[1]Engine!$M17)/2" +"([1]Engine!$L18+[1]Engine!$M18)/2" +"AB7+0.4" +"AC7+0.35" +"([1]Engine!$B8+[1]Engine!$C8)/2" +"([1]Engine!$B9+[1]Engine!$C9)/2" +"([1]Engine!$B10+[1]Engine!$C10)/2" +"([1]Engine!$B11+[1]Engine!$C11)/2" +"([1]Engine!$B12+[1]Engine!$C12)/2" +"([1]Engine!$B13+[1]Engine!$C13)/2" +"([1]Engine!$B14+[1]Engine!$C14)/2" +"([1]Engine!$B15+[1]Engine!$C15)/2" +"([1]Engine!$B16+[1]Engine!$C16)/2" +"([1]Engine!$B17+[1]Engine!$C17)/2" +"([1]Engine!$H8+[1]Engine!$I8)/2" +"([1]Engine!$H9+[1]Engine!$I9)/2" +"([1]Engine!$H10+[1]Engine!$I10)/2" +"([1]Engine!$H11+[1]Engine!$I11)/2" +"([1]Engine!$H12+[1]Engine!$I12)/2" +"([1]Engine!$H13+[1]Engine!$I13)/2" +"([1]Engine!$H14+[1]Engine!$I14)/2" +"([1]Engine!$H15+[1]Engine!$I15)/2" +"([1]Engine!$H16+[1]Engine!$I16)/2" +"([1]Engine!$H17+[1]Engine!$I17)/2" +"AB9+0.43" +"AF9+0.5" +"([1]Engine!$H23+[1]Engine!$I23)/2" +"([1]Engine!$H24+[1]Engine!$I24)/2" +"([1]Engine!$H25+[1]Engine!$I25)/2" +"([1]Engine!$H26+[1]Engine!$I26)/2" +"([1]Engine!$H27+[1]Engine!$I27)/2" +"([1]Engine!$H28+[1]Engine!$I28)/2" +"([1]Engine!$H29+[1]Engine!$I29)/2" +"([1]Engine!$H30+[1]Engine!$I30)/2" +"([1]Engine!$H31+[1]Engine!$I31)/2" +"([1]Engine!$H32+[1]Engine!$I32)/2" +"([1]Engine!$B23+[1]Engine!$C23)/2" +"([1]Engine!$B24+[1]Engine!$C24)/2" +"([1]Engine!$B25+[1]Engine!$C25)/2" +"([1]Engine!$B26+[1]Engine!$C26)/2" +"([1]Engine!$B27+[1]Engine!$C27)/2" +"([1]Engine!$B28+[1]Engine!$C28)/2" +"([1]Engine!$B29+[1]Engine!$C29)/2" +"([1]Engine!$B30+[1]Engine!$C30)/2" +"([1]Engine!$B31+[1]Engine!$C31)/2" +"([1]Engine!$B32+[1]Engine!$C32)/2" +"AVERAGE(E13:G13)" +"Z13+0.2" +"(I25/2)" +"(C20/2)" +"([1]Engine!$L8+[1]Engine!$M8)/2" +"([1]Engine!$L9+[1]Engine!$M9)/2" +"([1]Engine!$L10+[1]Engine!$M10)/2" +"([1]Engine!$L11+[1]Engine!$M11)/2" +"([1]Engine!$L12+[1]Engine!$M12)/2" +"([1]Engine!$L13+[1]Engine!$M13)/2" +"([1]Engine!$L14+[1]Engine!$M14)/2" +"AVERAGE(V7:Y7)" +"([1]Engine!$L16+[1]Engine!$M16)/2" +"([1]Engine!$L17+[1]Engine!$M17)/2" +"([1]Engine!$L18+[1]Engine!$M18)/2" +"AC7+0.5" +"([1]Engine!$B8+[1]Engine!$C8)/2" +"([1]Engine!$B9+[1]Engine!$C9)/2" +"([1]Engine!$B10+[1]Engine!$C10)/2" +"([1]Engine!$B11+[1]Engine!$C11)/2" +"([1]Engine!$B12+[1]Engine!$C12)/2" +"([1]Engine!$B13+[1]Engine!$C13)/2" +"([1]Engine!$B14+[1]Engine!$C14)/2" +"([1]Engine!$B15+[1]Engine!$C15)/2" +"([1]Engine!$B16+[1]Engine!$C16)/2" +"([1]Engine!$B17+[1]Engine!$C17)/2" +"AC8+0.4" +"([1]Engine!$H8+[1]Engine!$I8)/2" +"([1]Engine!$H9+[1]Engine!$I9)/2" +"([1]Engine!$H10+[1]Engine!$I10)/2" +"([1]Engine!$H11+[1]Engine!$I11)/2" +"([1]Engine!$H12+[1]Engine!$I12)/2" +"([1]Engine!$H13+[1]Engine!$I13)/2" +"([1]Engine!$H14+[1]Engine!$I14)/2" +"([1]Engine!$H15+[1]Engine!$I15)/2" +"([1]Engine!$H16+[1]Engine!$I16)/2" +"([1]Engine!$H17+[1]Engine!$I17)/2" +"AC9+0.43" +"AD9+0.48" +"([1]Engine!$H23+[1]Engine!$I23)/2" +"([1]Engine!$H24+[1]Engine!$I24)/2" +"([1]Engine!$H25+[1]Engine!$I25)/2" +"([1]Engine!$H26+[1]Engine!$I26)/2" +"([1]Engine!$H27+[1]Engine!$I27)/2" +"([1]Engine!$H28+[1]Engine!$I28)/2" +"([1]Engine!$H29+[1]Engine!$I29)/2" +"([1]Engine!$H30+[1]Engine!$I30)/2" +"([1]Engine!$H31+[1]Engine!$I31)/2" +"([1]Engine!$H32+[1]Engine!$I32)/2" +"AD10+0.45" +"([1]Engine!$B23+[1]Engine!$C23)/2" +"([1]Engine!$B24+[1]Engine!$C24)/2" +"([1]Engine!$B25+[1]Engine!$C25)/2" +"([1]Engine!$B26+[1]Engine!$C26)/2" +"([1]Engine!$B27+[1]Engine!$C27)/2" +"([1]Engine!$B28+[1]Engine!$C28)/2" +"([1]Engine!$B29+[1]Engine!$C29)/2" +"([1]Engine!$B30+[1]Engine!$C30)/2" +"([1]Engine!$B31+[1]Engine!$C31)/2" +"([1]Engine!$B32+[1]Engine!$C32)/2" +"AVERAGE(E13:G13)" +"AA13+0.2" +"(I25/2)" +"(C20/2)" +"([1]Engine!$L8+[1]Engine!$M8)/2" +"([1]Engine!$L9+[1]Engine!$M9)/2" +"([1]Engine!$L10+[1]Engine!$M10)/2" +"([1]Engine!$L11+[1]Engine!$M11)/2" +"([1]Engine!$L12+[1]Engine!$M12)/2" +"([1]Engine!$L13+[1]Engine!$M13)/2" +"([1]Engine!$L14+[1]Engine!$M14)/2" +"AVERAGE(V7:Y7)" +"([1]Engine!$L16+[1]Engine!$M16)/2" +"([1]Engine!$L17+[1]Engine!$M17)/2" +"([1]Engine!$L18+[1]Engine!$M18)/2" +"AC7+0.5" +"([1]Engine!$B8+[1]Engine!$C8)/2" +"([1]Engine!$B9+[1]Engine!$C9)/2" +"([1]Engine!$B10+[1]Engine!$C10)/2" +"([1]Engine!$B11+[1]Engine!$C11)/2" +"([1]Engine!$B12+[1]Engine!$C12)/2" +"([1]Engine!$B13+[1]Engine!$C13)/2" +"([1]Engine!$B14+[1]Engine!$C14)/2" +"([1]Engine!$B15+[1]Engine!$C15)/2" +"([1]Engine!$B16+[1]Engine!$C16)/2" +"([1]Engine!$B17+[1]Engine!$C17)/2" +"AC8+0.4" +"([1]Engine!$H8+[1]Engine!$I8)/2" +"([1]Engine!$H9+[1]Engine!$I9)/2" +"([1]Engine!$H10+[1]Engine!$I10)/2" +"([1]Engine!$H11+[1]Engine!$I11)/2" +"([1]Engine!$H12+[1]Engine!$I12)/2" +"([1]Engine!$H13+[1]Engine!$I13)/2" +"([1]Engine!$H14+[1]Engine!$I14)/2" +"([1]Engine!$H15+[1]Engine!$I15)/2" +"([1]Engine!$H16+[1]Engine!$I16)/2" +"([1]Engine!$H17+[1]Engine!$I17)/2" +"AC9+0.43" +"AD9+0.48" +"([1]Engine!$H23+[1]Engine!$I23)/2" +"([1]Engine!$H24+[1]Engine!$I24)/2" +"([1]Engine!$H25+[1]Engine!$I25)/2" +"([1]Engine!$H26+[1]Engine!$I26)/2" +"([1]Engine!$H27+[1]Engine!$I27)/2" +"([1]Engine!$H28+[1]Engine!$I28)/2" +"([1]Engine!$H29+[1]Engine!$I29)/2" +"([1]Engine!$H30+[1]Engine!$I30)/2" +"([1]Engine!$H31+[1]Engine!$I31)/2" +"([1]Engine!$H32+[1]Engine!$I32)/2" +"AD10+0.45" +"([1]Engine!$B23+[1]Engine!$C23)/2" +"([1]Engine!$B24+[1]Engine!$C24)/2" +"([1]Engine!$B25+[1]Engine!$C25)/2" +"([1]Engine!$B26+[1]Engine!$C26)/2" +"([1]Engine!$B27+[1]Engine!$C27)/2" +"([1]Engine!$B28+[1]Engine!$C28)/2" +"([1]Engine!$B29+[1]Engine!$C29)/2" +"([1]Engine!$B30+[1]Engine!$C30)/2" +"([1]Engine!$B31+[1]Engine!$C31)/2" +"([1]Engine!$B32+[1]Engine!$C32)/2" +"AVERAGE(E13:G13)" +"AA13+0.2" +"(I25/2)" +"(C20/2)" +"COUNT(Gas_Date_Array)" +"AV2" +"""Malin +""&BE1&"" (Stanfield)""" +"""SoCal + ""&BI1" +"B12" +"$AW3+$AX3+$BE$1" +"$AW3+$AX3" +"$AW3+$AY3" +"$AW3+$AZ3" +"$AW3+$AZ3+$BI$1" +"$AW3+$BA3" +"$AW3+$BB3" +"EOMONTH(AV3,0)+1" +"A57" +"A58" +"A59" +"A60" +"A61" +"A62" +"A63" +"B12" +"E12" +"H12" +"K12" +"N12" +"Q12" +"T12" +"W12" +"AK13" +"B13-HLOOKUP(B$12,$AA$12:$AH$20,$AS13+1,FALSE)" +"AL13" +"AM13" +"AN13" +"AO13" +"AP13" +"AQ13" +"AR13" +"B12" +"B13/AK25" +"B24-HLOOKUP(B$23,$AA$12:$AH$20,$AS13+1,FALSE)/HLOOKUP(B$23,$AA$24:$AH$33,$AS25+1,FALSE)" +"E13/AL25" +"H13/AM25" +"K13/AN25" +"N13/AO25" +"Q13/AP25" +"T13/AQ25" +"W13/AR25" +"AA12" +"B25-HLOOKUP(B$23,$AA$12:$AH$20,$AS14+1,FALSE)/HLOOKUP(B$23,$AA$24:$AH$33,$AS14+1,FALSE)" +"INDEX(Gas_Array,MATCH($AK$24,Gas_Date_Array,0),$AI25)" +"AVERAGE(OFFSET(Offset_Start,MATCH($B$57,Gas_Date_Array),$AI25,(MATCH($C$57,Gas_Date_Array)-MATCH($B$57,Gas_Date_Array)+1),1))" +"AVERAGE(OFFSET(Offset_Start,MATCH($B$58,Gas_Date_Array),$AI25,(MATCH($C$58,Gas_Date_Array)-MATCH($B$58,Gas_Date_Array)+1),1))" +"AVERAGE(OFFSET(Offset_Start,MATCH($B$59,Gas_Date_Array),$AI25,(MATCH($C$59,Gas_Date_Array)-MATCH($B$59,Gas_Date_Array)+1),1))" +"AVERAGE(OFFSET(Offset_Start,MATCH($B$60,Gas_Date_Array),$AI25,(MATCH($C$60,Gas_Date_Array)-MATCH($B$60,Gas_Date_Array)+1),1))" +"AVERAGE(OFFSET(Offset_Start,MATCH($B$61,Gas_Date_Array),$AI25,MATCH($C$61,Gas_Date_Array)-MATCH($B$61,Gas_Date_Array)+1,1))" +"AVERAGE(OFFSET(Offset_Start,MATCH($B$62,Gas_Date_Array),$AI25,MATCH($C$62,Gas_Date_Array)-MATCH($B$62,Gas_Date_Array)+1,1))" +"AVERAGE(OFFSET(Offset_Start,MATCH($B$63,Gas_Date_Array),$AI25,MATCH($C$63,Gas_Date_Array)-MATCH($B$63,Gas_Date_Array)+1,1))" +"INDEX($AW$3:$AW$288,MATCH($AK$24,$AV$3:$AV$353,0),0)" +"AVERAGE(OFFSET(Offset_Start,MATCH($B$57,Gas_Date_Array),-7,(MATCH($C$57,Gas_Date_Array)-MATCH($B$57,Gas_Date_Array)+1),1))" +"AVERAGE(OFFSET(Offset_Start,MATCH($B$58,Gas_Date_Array),-7,(MATCH($C$58,Gas_Date_Array)-MATCH($B$58,Gas_Date_Array)+1),1))" +"AVERAGE(OFFSET(Offset_Start,MATCH($B$59,Gas_Date_Array),-7,(MATCH($C$59,Gas_Date_Array)-MATCH($B$59,Gas_Date_Array)+1),1))" +"AVERAGE(OFFSET(Offset_Start,MATCH($B$60,Gas_Date_Array),-7,(MATCH($C$60,Gas_Date_Array)-MATCH($B$60,Gas_Date_Array)+1),1))" +"AVERAGE(OFFSET(Offset_Start,MATCH($B$61,Gas_Date_Array),-7,MATCH($C$61,Gas_Date_Array)-MATCH($B$61,Gas_Date_Array)+1,1))" +"AVERAGE(OFFSET(Offset_Start,MATCH($B$62,Gas_Date_Array),-7,MATCH($C$62,Gas_Date_Array)-MATCH($B$62,Gas_Date_Array)+1,1))" +"AVERAGE(OFFSET(Offset_Start,MATCH($B$63,Gas_Date_Array),-7,MATCH($C$63,Gas_Date_Array)-MATCH($B$63,Gas_Date_Array)+1,1))" +"AK25" +"B35-HLOOKUP(B$34,$AA$24:$AH$33,$AS25+1,FALSE)" +"AL25" +"AM25" +"AN25" +"AO25" +"AP25" +"AQ25" +"AR25" +"AA24" +"AK12" +"AK31" +"B39-HLOOKUP(B$34,$AA$24:$AH$33,$AS31+1,FALSE)" +"AL31" +"AM31" +"AN31" +"AO31" +"AP31" +"AQ31" +"AR31" +"B34" +"AK38" +"B45-HLOOKUP(B$44,$AA$37:$AH$45,$AS38+1,FALSE)" +"AL38" +"AM38" +"AN38" +"AO38" +"AP38" +"AQ38" +"AR38" +"B12" +"A56" +"EOMONTH(B56,0)" +"(C56-B56)+1" +"YEAR(B57)+1" +"DATE(A60,1,1)" +"EOMONTH(B60,11)" +"((C60-B60)+1)/365.25" +"CONCATENATE(A67,B67,C67)" +"DATE(A60+1,1,1)" +"DATE(A60+5,12,31)" +"B61" +"DATE(A60+10,12,31)" +"DATE(A60+15,12,31)" +"YEAR(A56)" +"IF(OR(MONTH(B56)=1,MONTH(B56)=2,MONTH(B56)=3),""Q2"",(IF(OR(MONTH(B56)=4,MONTH(B56)=5,MONTH(B56)=6),""Q3"",(IF(OR(MONTH(B56)=7,MONTH(B56)=8,MONTH(B56)=9),""Q4"",""Q1"")))))" +"YEAR(B57)" +"YEAR(B61)" +"YEAR(C61)" +"([1]Engine!$L8+[1]Engine!$M8)/2" +"([1]Engine!$L9+[1]Engine!$M9)/2" +"([1]Engine!$L10+[1]Engine!$M10)/2" +"([1]Engine!$L12+[1]Engine!$M12)/2" +"([1]Engine!$L13+[1]Engine!$M13)/2" +"([1]Engine!$L14+[1]Engine!$M14)/2" +"AVERAGE(V7:Y7)" +"([1]Engine!$L16+[1]Engine!$M16)/2" +"([1]Engine!$L17+[1]Engine!$M17)/2" +"([1]Engine!$L18+[1]Engine!$M18)/2" +"AC7+0.5" +"([1]Engine!$B8+[1]Engine!$C8)/2" +"([1]Engine!$B9+[1]Engine!$C9)/2" +"([1]Engine!$B10+[1]Engine!$C10)/2" +"([1]Engine!$B12+[1]Engine!$C12)/2" +"([1]Engine!$B13+[1]Engine!$C13)/2" +"([1]Engine!$B14+[1]Engine!$C14)/2" +"([1]Engine!$B15+[1]Engine!$C15)/2" +"([1]Engine!$B16+[1]Engine!$C16)/2" +"([1]Engine!$B17+[1]Engine!$C17)/2" +"AC8+0.4" +"([1]Engine!$H8+[1]Engine!$I8)/2" +"([1]Engine!$H9+[1]Engine!$I9)/2" +"([1]Engine!$H10+[1]Engine!$I10)/2" +"([1]Engine!$H12+[1]Engine!$I12)/2" +"([1]Engine!$H13+[1]Engine!$I13)/2" +"([1]Engine!$H14+[1]Engine!$I14)/2" +"([1]Engine!$H15+[1]Engine!$I15)/2" +"([1]Engine!$H16+[1]Engine!$I16)/2" +"([1]Engine!$H17+[1]Engine!$I17)/2" +"AC9+0.43" +"AD9+0.48" +"([1]Engine!$H23+[1]Engine!$I23)/2" +"([1]Engine!$H24+[1]Engine!$I24)/2" +"([1]Engine!$H25+[1]Engine!$I25)/2" +"([1]Engine!$H27+[1]Engine!$I27)/2" +"([1]Engine!$H28+[1]Engine!$I28)/2" +"([1]Engine!$H29+[1]Engine!$I29)/2" +"([1]Engine!$H30+[1]Engine!$I30)/2" +"([1]Engine!$H31+[1]Engine!$I31)/2" +"([1]Engine!$H32+[1]Engine!$I32)/2" +"AD10+0.45" +"([1]Engine!$B23+[1]Engine!$C23)/2" +"([1]Engine!$B24+[1]Engine!$C24)/2" +"([1]Engine!$B25+[1]Engine!$C25)/2" +"([1]Engine!$B27+[1]Engine!$C27)/2" +"([1]Engine!$B28+[1]Engine!$C28)/2" +"([1]Engine!$B29+[1]Engine!$C29)/2" +"([1]Engine!$B30+[1]Engine!$C30)/2" +"([1]Engine!$B31+[1]Engine!$C31)/2" +"([1]Engine!$B32+[1]Engine!$C32)/2" +"AA13+0.2" +"(I25/2)" +"(C20/2)" +"([1]Engine!$L8+[1]Engine!$M8)/2" +"([1]Engine!$L9+[1]Engine!$M9)/2" +"([1]Engine!$L10+[1]Engine!$M10)/2" +"([1]Engine!$L12+[1]Engine!$M12)/2" +"([1]Engine!$L13+[1]Engine!$M13)/2" +"([1]Engine!$L14+[1]Engine!$M14)/2" +"AVERAGE(V7:Y7)" +"([1]Engine!$L16+[1]Engine!$M16)/2" +"([1]Engine!$L17+[1]Engine!$M17)/2" +"([1]Engine!$L18+[1]Engine!$M18)/2" +"AC7+0.5" +"([1]Engine!$B8+[1]Engine!$C8)/2" +"([1]Engine!$B9+[1]Engine!$C9)/2" +"([1]Engine!$B10+[1]Engine!$C10)/2" +"([1]Engine!$B12+[1]Engine!$C12)/2" +"([1]Engine!$B13+[1]Engine!$C13)/2" +"([1]Engine!$B14+[1]Engine!$C14)/2" +"([1]Engine!$B15+[1]Engine!$C15)/2" +"([1]Engine!$B16+[1]Engine!$C16)/2" +"([1]Engine!$B17+[1]Engine!$C17)/2" +"AC8+0.4" +"([1]Engine!$H8+[1]Engine!$I8)/2" +"([1]Engine!$H9+[1]Engine!$I9)/2" +"([1]Engine!$H10+[1]Engine!$I10)/2" +"([1]Engine!$H12+[1]Engine!$I12)/2" +"([1]Engine!$H13+[1]Engine!$I13)/2" +"([1]Engine!$H14+[1]Engine!$I14)/2" +"([1]Engine!$H15+[1]Engine!$I15)/2" +"([1]Engine!$H16+[1]Engine!$I16)/2" +"([1]Engine!$H17+[1]Engine!$I17)/2" +"AC9+0.43" +"AD9+0.48" +"([1]Engine!$H23+[1]Engine!$I23)/2" +"([1]Engine!$H24+[1]Engine!$I24)/2" +"([1]Engine!$H25+[1]Engine!$I25)/2" +"([1]Engine!$H27+[1]Engine!$I27)/2" +"([1]Engine!$H28+[1]Engine!$I28)/2" +"([1]Engine!$H29+[1]Engine!$I29)/2" +"([1]Engine!$H30+[1]Engine!$I30)/2" +"([1]Engine!$H31+[1]Engine!$I31)/2" +"([1]Engine!$H32+[1]Engine!$I32)/2" +"AD10+0.45" +"([1]Engine!$B23+[1]Engine!$C23)/2" +"([1]Engine!$B24+[1]Engine!$C24)/2" +"([1]Engine!$B25+[1]Engine!$C25)/2" +"([1]Engine!$B27+[1]Engine!$C27)/2" +"([1]Engine!$B28+[1]Engine!$C28)/2" +"([1]Engine!$B29+[1]Engine!$C29)/2" +"([1]Engine!$B30+[1]Engine!$C30)/2" +"([1]Engine!$B31+[1]Engine!$C31)/2" +"([1]Engine!$B32+[1]Engine!$C32)/2" +"AA13+0.2" +"(I25/2)" +"(C20/2)" +"([1]Engine!$L8+[1]Engine!$M8)/2" +"([1]Engine!$L9+[1]Engine!$M9)/2" +"([1]Engine!$L10+[1]Engine!$M10)/2" +"([1]Engine!$L12+[1]Engine!$M12)/2" +"([1]Engine!$L13+[1]Engine!$M13)/2" +"([1]Engine!$L14+[1]Engine!$M14)/2" +"AVERAGE(V7:Y7)" +"([1]Engine!$L16+[1]Engine!$M16)/2" +"([1]Engine!$L17+[1]Engine!$M17)/2" +"([1]Engine!$L18+[1]Engine!$M18)/2" +"AC7+0.5" +"([1]Engine!$B8+[1]Engine!$C8)/2" +"([1]Engine!$B9+[1]Engine!$C9)/2" +"([1]Engine!$B10+[1]Engine!$C10)/2" +"([1]Engine!$B12+[1]Engine!$C12)/2" +"([1]Engine!$B13+[1]Engine!$C13)/2" +"([1]Engine!$B14+[1]Engine!$C14)/2" +"([1]Engine!$B15+[1]Engine!$C15)/2" +"([1]Engine!$B16+[1]Engine!$C16)/2" +"([1]Engine!$B17+[1]Engine!$C17)/2" +"AC8+0.4" +"([1]Engine!$H8+[1]Engine!$I8)/2" +"([1]Engine!$H9+[1]Engine!$I9)/2" +"([1]Engine!$H10+[1]Engine!$I10)/2" +"([1]Engine!$H12+[1]Engine!$I12)/2" +"([1]Engine!$H13+[1]Engine!$I13)/2" +"([1]Engine!$H14+[1]Engine!$I14)/2" +"([1]Engine!$H15+[1]Engine!$I15)/2" +"([1]Engine!$H16+[1]Engine!$I16)/2" +"([1]Engine!$H17+[1]Engine!$I17)/2" +"AC9+0.43" +"AD9+0.48" +"([1]Engine!$H23+[1]Engine!$I23)/2" +"([1]Engine!$H24+[1]Engine!$I24)/2" +"([1]Engine!$H25+[1]Engine!$I25)/2" +"([1]Engine!$H27+[1]Engine!$I27)/2" +"([1]Engine!$H28+[1]Engine!$I28)/2" +"([1]Engine!$H29+[1]Engine!$I29)/2" +"([1]Engine!$H30+[1]Engine!$I30)/2" +"([1]Engine!$H31+[1]Engine!$I31)/2" +"([1]Engine!$H32+[1]Engine!$I32)/2" +"AD10+0.45" +"([1]Engine!$B23+[1]Engine!$C23)/2" +"([1]Engine!$B24+[1]Engine!$C24)/2" +"([1]Engine!$B25+[1]Engine!$C25)/2" +"([1]Engine!$B27+[1]Engine!$C27)/2" +"([1]Engine!$B28+[1]Engine!$C28)/2" +"([1]Engine!$B29+[1]Engine!$C29)/2" +"([1]Engine!$B30+[1]Engine!$C30)/2" +"([1]Engine!$B31+[1]Engine!$C31)/2" +"([1]Engine!$B32+[1]Engine!$C32)/2" +"AA13+0.2" +"(I25/2)" +"(C20/2)" +"([1]Engine!$L8+[1]Engine!$M8)/2" +"([1]Engine!$L9+[1]Engine!$M9)/2" +"([1]Engine!$L10+[1]Engine!$M10)/2" +"([1]Engine!$L12+[1]Engine!$M12)/2" +"([1]Engine!$L13+[1]Engine!$M13)/2" +"([1]Engine!$L14+[1]Engine!$M14)/2" +"AVERAGE(V7:Y7)" +"([1]Engine!$L16+[1]Engine!$M16)/2" +"([1]Engine!$L17+[1]Engine!$M17)/2" +"([1]Engine!$L18+[1]Engine!$M18)/2" +"AC7+0.5" +"([1]Engine!$B8+[1]Engine!$C8)/2" +"([1]Engine!$B9+[1]Engine!$C9)/2" +"([1]Engine!$B10+[1]Engine!$C10)/2" +"([1]Engine!$B12+[1]Engine!$C12)/2" +"([1]Engine!$B13+[1]Engine!$C13)/2" +"([1]Engine!$B14+[1]Engine!$C14)/2" +"([1]Engine!$B15+[1]Engine!$C15)/2" +"([1]Engine!$B16+[1]Engine!$C16)/2" +"([1]Engine!$B17+[1]Engine!$C17)/2" +"AC8+0.4" +"([1]Engine!$H8+[1]Engine!$I8)/2" +"([1]Engine!$H9+[1]Engine!$I9)/2" +"([1]Engine!$H10+[1]Engine!$I10)/2" +"([1]Engine!$H12+[1]Engine!$I12)/2" +"([1]Engine!$H13+[1]Engine!$I13)/2" +"([1]Engine!$H14+[1]Engine!$I14)/2" +"([1]Engine!$H15+[1]Engine!$I15)/2" +"([1]Engine!$H16+[1]Engine!$I16)/2" +"([1]Engine!$H17+[1]Engine!$I17)/2" +"AC9+0.43" +"AD9+0.48" +"([1]Engine!$H23+[1]Engine!$I23)/2" +"([1]Engine!$H24+[1]Engine!$I24)/2" +"([1]Engine!$H25+[1]Engine!$I25)/2" +"([1]Engine!$H27+[1]Engine!$I27)/2" +"([1]Engine!$H28+[1]Engine!$I28)/2" +"([1]Engine!$H29+[1]Engine!$I29)/2" +"([1]Engine!$H30+[1]Engine!$I30)/2" +"([1]Engine!$H31+[1]Engine!$I31)/2" +"([1]Engine!$H32+[1]Engine!$I32)/2" +"AD10+0.45" +"([1]Engine!$B23+[1]Engine!$C23)/2" +"([1]Engine!$B24+[1]Engine!$C24)/2" +"([1]Engine!$B25+[1]Engine!$C25)/2" +"([1]Engine!$B27+[1]Engine!$C27)/2" +"([1]Engine!$B28+[1]Engine!$C28)/2" +"([1]Engine!$B29+[1]Engine!$C29)/2" +"([1]Engine!$B30+[1]Engine!$C30)/2" +"([1]Engine!$B31+[1]Engine!$C31)/2" +"([1]Engine!$B32+[1]Engine!$C32)/2" +"AA13+0.2" +"(I25/2)" +"(C20/2)" +"(D8-D7)/D7" +"AVERAGE(D23:D26)" +"AVERAGE(D27:D30)" +"(D8-D7)/D7" +"AVERAGE(D23:D26)" +"AVERAGE(D27:D30)" +"D31-D30" +"AVERAGE(B10:B13)" +"AVERAGE(B14:B17)" +"AVERAGE(B18:B21)" +"AVERAGE(B22:B25)" +"AVERAGE(B26:B29)" +"(D8-D7)/D7" +"AVERAGE(D23:D26)" +"AVERAGE(D27:D30)" +"SUM(F9:G11)" +"L11-N11" +"SUM(G20:G21)" +"SUM(F23:G26)" +"M37" +"M37" +"SUM(F36:G37)" +"L42-M42" +"L42-M42" +"SUM(G56:G59)" +"SUM(G66)" +"SUM(G67:G68)" +"SUM(L11,L12,L16,L17,L20,L26,L34:L35,L37,L40:L41,L44,L48,L53,L55,L59,L61,L63,L65:L69)" +"SUM(N11:N69)" +"SUM(U9:U69)" +"SUM(F71:G71)" +"SUM(Y8:Y25)" +"H30*U30" +"SUM(F10:G12)" +"J12-L12" +"SUM(G25:G26)" +"SUM(F30:G33)" +"SUM(F46:G47)" +"J54-K54" +"SUM(G73:G76)" +"SUM(G87)" +"SUM(G88:G90)" +"SUM(G92:G93)" +"SUM(J12,J14,J19,J21,J25,J33,J42:J44,J47,J51:J53,J57,J62,J68,J71,J76,J79,J82,J85:J92)" +"SUM(L12:L92)" +"SUM(S10:S92)" +"SUM(Y8:Y25)" +"H30*U30" +"(D8-D7)/D7" +"AVERAGE(D23:D26)" +"AVERAGE(D27:D30)" +"(((C5/B5)^1/9))" +"SUM(D5,D6,D10,D13,D15)" +"SUM(D7,D11)" +"SUM(D8)" +"SUM(D9,D12)" +"SUM(D5,D6,D10,D13,D15)" +"SUM(D7,D11)" +"SUM(D8)" +"SUM(D9,D12)" +"MEDIAN(AB162:AC162)" +"SUM(E6:E8)" +"NOW()" +"'Steel Pricing Update'!J8" +"'Steel Pricing Update'!N8" +"'Steel Pricing Update'!N8" +"'Steel Pricing Update'!N8" +"'Steel Pricing Update'!B8" +"'Steel Pricing Update'!D8" +"'Steel Pricing Update'!D8" +"'Steel Pricing Update'!D8" +"'Steel Pricing Update'!#REF!" +"'Steel Pricing Update'!M11" +"'Steel Pricing Update'!K11" +"'Steel Pricing Update'!K18" +"'Steel Pricing Update'!B19" +"-245902-145064" +"228054-283613" +"SUM(E3:T3)" +"-0.8*1100000" +"-0.2*1100000" +"0.6*140000-100000" +"SUM(E3:E26)" +"C2/'ENE Universe'!$F$121" +"C2/'ENE Universe'!$U$121" +"(368083-$G$69)/4" +"I2/'ENE Universe'!$I$121" +"120000*0.7" +"30000*0.4" +"34000*0.2" +"SUM(C2:C6)" +"C10/'ENE Universe'!$G$121" +"I10/'ENE Universe'!$J$121" +"75000/2" +"120000*0.3" +"C18/'ENE Universe'!$H$121" +"I18/'ENE Universe'!$K$121" +"C2+C9" +"SUM(C4:C7,C11:C14)" +"SUM(C16:C18)" +"C24+C31+C38" +"SUM(C26:C29,C33:C36,C40:C43)" +"SUM(L2:T2)" +"SUM(F2:K2)" +"0.3*35000" +"0.1*35000" +"0.4*35000" +"35000*0.1" +"34000*0.2" +"75000/2" +"120000*0.3" +"120000*0.7" +"30000*0.4" +"38000/2" +"0.4*140000" +"0.4*368083" +"(368083-$F$101)/4" +"110000*0.33" +"110000*0.67" +"SUM(F2:F120)" +"IF(C125<>"""",U2,0)" +"IF(C125<>"""",1,0)" +"IF(C127<>"""",U6,0)" +"IF(C128<>"""",U8,0)" +"F121" +"H121" +"J121" +"G121" +"S121" +"K121" +"IF(C140<>"""",U21,0)" +"200000*0.6" +"SUM(F146:T146)" +"IF(C151<>"""",U33,0)" +"SUM(F146:F151)" +"IF(C154<>"""",#REF!,0)" +"IF(C189<>"""",U72,0)" +"IF(C193<>"""",U77,0)" +"IF(C206<>"""",U91,0)" +"IF(C209<>"""",U95,0)" +"IF(C221<>"""",U108,0)" +"IF(C223<>"""",U111,0)" +"IF(C224<>"""",U114,0)" +"IF(C228<>"""",U119,0)" +"SUM(X125:X229)" +"X230/U121" +"Y230/78" +"SUM(B3:O3)" +"B3/$P3" +"SUM(B3:B51)" +"C4-B4" +"+A11" +"AVERAGE(D5:D6)" +"AVERAGE(F5:F6)" +"(D6-D5)/D5" +"AVERAGE(D7:D11)" +"AVERAGE(F7:F11)" +"AVERAGE(D12:D15)" +"AVERAGE(F12:F15)" +"AVERAGE(D16:D18)" +"AVERAGE(F16:F18)" +"AVERAGE(B5:M5)" +"B5-B6" +"B7/B5" +"B6-B10" +"B5-B11" +"B12/B5" +"B5-B16" +"B17/B5" +"B22-B25" +"B21-B26" +"B27/B21" +"B21-B30" +"B31/B21" +"CORREL(G3:G38,F3:F38)" +"CORREL(N5:N15,M5:M15)" +"AVERAGE(C3:C14)" +"AVERAGE(C15:C26)" +"AVERAGE(C27:C38)" +"AVERAGE(C39:C50)" +"AVERAGE(C51:C61)" +"AVERAGE(C63:C74)" +"AVERAGE(C75:C86)" +"AVERAGE(C87:C98)" +"AVERAGE(C99:C110)" +"AVERAGE(C111:C122)" +"AVERAGE(C123:C134)" +"AVERAGE(B5:L5)" +"B5-B6" +"B7/B5" +"B6-B11" +"B5-B12" +"B13/B5" +"B12-B16" +"B5-B17" +"B18/B5" +"AVERAGE(B5:M5)" +"B5-B6" +"B7/B5" +"B6-B10" +"B5-B11" +"B12/B5" +"B5-B16" +"B17/B5" +"B22-B25" +"B21-B26" +"B27/B21" +"B21-B30" +"B31/B21" +"CORREL(G3:G38,F3:F38)" +"CORREL(N5:N15,M5:M15)" +"AVERAGE(C3:C14)" +"AVERAGE(C15:C26)" +"AVERAGE(C27:C38)" +"AVERAGE(C39:C50)" +"AVERAGE(C51:C61)" +"AVERAGE(C63:C74)" +"AVERAGE(C75:C86)" +"AVERAGE(C87:C98)" +"AVERAGE(C99:C110)" +"AVERAGE(C111:C122)" +"AVERAGE(C123:C134)" +"AVERAGE(B5:L5)" +"B5*B7" +"(SUM(B6:L6))/M7" +"B8*B7" +"(SUM(B9:L9))/M7" +"B6-B9" +"B10/B6" +"B14*B7" +"(SUM(B15:L15))/M7" +"B8-B14" +"B10+B15" +"M6-M16" +"B17/B6" +"B20*B7" +"(SUM(B21:L21))/M7" +"B16-B20" +"M16-M21" +"+M22/M6" +"B17+B21" +"M6-M22" +"B23/B6" +"1-O22" +"AVERAGE(B5:L5)" +"B5-B6" +"B7/B5" +"B6-B11" +"B5-B12" +"B13/B5" +"B12-B16" +"B5-B17" +"B18/B5" +"AVERAGE(B5:L5)" +"B5*B7" +"(SUM(B6:L6))/M7" +"B8*B7" +"(SUM(B9:L9))/M7" +"B6-B9" +"B10/B6" +"B14*B7" +"(SUM(B15:L15))/M7" +"B8-B14" +"B10+B15" +"M6-M16" +"B17/B6" +"B20*B7" +"(SUM(B21:L21))/M7" +"B16-B20" +"M16-M21" +"B17+B21" +"M6-M22" +"B23/B6" +"B34-B35" +"B36/B34" +"B34-B41" +"B42/B34" +"B41-B45" +"B34-B46" +"B47/B34" +"AVERAGE(B5:L5)" +"B5*B7" +"(SUM(B6:L6))/M7" +"B8*B7" +"(SUM(B9:L9))/M7" +"B6-B9" +"B10/B6" +"B14*B7" +"(SUM(B15:L15))/M7" +"B8-B14" +"B10+B15" +"M6-M16" +"B17/B6" +"B20*B7" +"(SUM(B21:L21))/M7" +"B16-B20" +"M16-M21" +"B17+B21" +"M6-M22" +"B23/B6" +"B34-B35" +"B36/B34" +"B34-B41" +"B42/B34" +"B41-B45" +"B34-B46" +"B47/B34" +"AVERAGE(D5:D6)" +"AVERAGE(F5:F6)" +"(D6-D5)/D5" +"AVERAGE(D7:D11)" +"AVERAGE(F7:F11)" +"AVERAGE(D12:D15)" +"AVERAGE(F12:F15)" +"AVERAGE(D16:D19)" +"AVERAGE(F16:F19)" +"(B249+B250+B251+B252)/4" +"(F249+F250+F251+F252)/4" +"AVERAGE(B5:L5)" +"B5*B7" +"(SUM(B6:L6))/M7" +"B8*B7" +"(SUM(B9:L9))/M7" +"B6-B9" +"B10/B6" +"B14*B7" +"(SUM(B15:L15))/M7" +"B8-B14" +"B10+B15" +"M6-M16" +"B17/B6" +"B20*B7" +"(SUM(B21:L21))/M7" +"B16-B20" +"M16-M21" +"B17+B21" +"M6-M22" +"B23/B6" +"B34-B35" +"B36/B34" +"B34-B41" +"B42/B34" +"B41-B45" +"B34-B46" +"B47/B34" +"SUM(AK8:AK12)" +"LN(D5/D4)" +"STDEV(D4:D225)" +"(STDEV(E4:E224))*SQRT(12)" +"SUM(AK8:AK12)" +"LN(D5/D4)" +"STDEV(D4:D225)" +"(STDEV(E4:E224))*SQRT(12)" +"LN(D5/D4)" +"STDEV(D4:D225)" +"(STDEV(E4:E224))*SQRT(12)" +"(STDEV(E4:E224))" +"AVERAGE(D5:D6)" +"(D6-D5)/D5" +"AVERAGE(D7:D11)" +"AVERAGE(D12:D15)" +"AVERAGE(D16:D20)" +"(E7-D7)/D7" +"AVERAGE(D7:EJ7)" +"AVERAGE(BX7:EJ7)" +"AVERAGE(DH7:EJ7)" +"AVERAGE(D9:EJ9)" +"AVERAGE(BX9:EJ9)" +"AVERAGE(DH9:EJ9)" +"AVERAGE(D11:EJ11)" +"AVERAGE(BX11:EJ11)" +"AVERAGE(DH11:EJ11)" +"AVERAGE(E8:EJ8)" +"AVERAGE(E10:EJ10)" +"AVERAGE(E12:EJ12)" +"CORREL($C$6:$C$228,D6:D228)" +"CORREL($C$7:$C$228,D6:D227)" +"CORREL($C$8:$C$228,D6:D226)" +"CORREL($C$9:$C$228,D6:D225)" +"CORREL($C$10:$C$228,D6:D224)" +"CORREL($C$11:$C$228,D6:D223)" +"CORREL($C$12:$C$228,D6:D222)" +"CORREL($C$6:$C$227,D7:D228)" +"CORREL($C$6:$C$226,D8:D228)" +"CORREL($C$6:$C$225,D9:D228)" +"CORREL($C$6:$C$224,D10:D228)" +"CORREL($C$6:$C$223,D11:D228)" +"CORREL($C$6:$C$222,D12:D228)" +"CORREL($C$6:$C$221,D13:D228)" +"correlation(C7:C228,D6:D227)" +"(D8-D7)/D7" +"D22-D23" +"F22-F23" +"(D8-D7)/D7" +"AVERAGE(I12:L12)" +"AVERAGE(I12:I16)" +"AVERAGE(I28:J28,L28)" +"(C13-C12)/C12" +"CORREL(E12:E41,C12:C41)" +"CORREL(F13:F41,D13:D41)" +"AVERAGE(C12:C41)" +"CORREL($C$6:$C$228,D6:D228)" +"CORREL($C$7:$C$228,D6:D227)" +"CORREL($C$8:$C$228,D6:D226)" +"CORREL($C$9:$C$228,D6:D225)" +"CORREL($C$10:$C$228,D6:D224)" +"CORREL($C$11:$C$228,D6:D223)" +"CORREL($C$12:$C$228,D6:D222)" +"CORREL($C$6:$C$227,D7:D228)" +"CORREL($C$6:$C$226,D8:D228)" +"CORREL($C$6:$C$225,D9:D228)" +"CORREL($C$6:$C$224,D10:D228)" +"CORREL($C$6:$C$223,D11:D228)" +"CORREL($C$6:$C$222,D12:D228)" +"CORREL($C$6:$C$221,D13:D228)" +"LINEST(J6:J21,K6:L21,TRUE,TRUE)" +"correlation(C7:C228,D6:D227)" +"C6-C5" +"CORREL($Q$6:$Q$227,R6:R227)" +"CORREL($Q$7:$Q$227,R6:R226)" +"CORREL($Q$8:$Q$227,R6:R225)" +"CORREL($Q$9:$Q$227,R6:R224)" +"CORREL($Q$10:$Q$227,R6:R223)" +"CORREL($Q$11:$Q$227,R6:R222)" +"CORREL($Q$12:$Q$227,R6:R221)" +"CORREL($Q$6:$Q$226,R7:R227)" +"CORREL($Q$6:$Q$225,R8:R227)" +"CORREL($Q$6:$Q$224,R9:R227)" +"CORREL($Q$6:$Q$223,R10:R227)" +"CORREL($Q$6:$Q$222,R11:R227)" +"CORREL($Q$6:$Q$221,R12:R227)" +"LINEST(Q6:Q227,R6:R227,FALSE,TRUE)" +"LINEST(R6:R227,Q6:Q227,TRUE,TRUE)" +"LINEST(Q6:Q227,S6:S227,TRUE,TRUE)" +"LINEST(S6:S227,Q6:Q227,TRUE,TRUE)" +"LINEST(Q6:Q227,T6:T227,TRUE,TRUE)" +"LINEST(Q6:Q227,U6:U227,TRUE,TRUE)" +"LINEST(Q6:Q227,V6:V227,TRUE,TRUE)" +"LINEST(Q6:Q227,V6:V227,TRUE,TRUE)" +"LINEST(Q6:Q227,X6:X227,TRUE,TRUE)" +"LINEST(Q6:Q227,Y6:Y227,TRUE,TRUE)" +"LINEST(Q6:Q227,Z6:Z227,TRUE,TRUE)" +"LINEST(Q6:Q227,AA6:AA227,TRUE,TRUE)" +"correlation(C6:C227,D5:D226)" +"CORREL(I8:I228,E8:E228)" +"CORREL(I8:I228,G8:G228)" +"CORREL(E8:E229,K8:K229)" +"AVERAGE(M7:M228)" +"IF(YEAR($C7)=M$6,$H7,"""")" +"LN(D8/D7)" +"CORREL(C5:C22,G5:G22)" +"CORREL(E5:E22,G5:G22)" +"LN(B5/B4)" +"J3^2" +"SUM(B23:B34)" +"(B17-B5)/B5" +"LN(B5/B4)" +"CORREL(B4:B126,C4:C126)" +"CORREL(D4:D125,E4:E125)" +"(D8-D7)/D7" +"AVERAGE(D23:D24)" +"AVERAGE(F23:F24)" +"D22-D23" +"F22-F23" +"SUM(FD9:FD13)" +"FI27+FI35" +"SUM(FU27,FU35)" +"FL53+FL45" +"'[1]42# Linerboard'!BK$67" +"B38+B37" +"BP47+BP46+BP45" +"CB13+CB5" +"AVERAGE(B3,N3,Z3,AL3,AX3,BJ3,BV3,CH3)" +"AVERAGE(F3,R3,AD3,AP3,BB3,BN3,BZ3)" +"CORREL($C$6:$C$228,D6:D228)" +"CORREL($C$7:$C$228,D6:D227)" +"CORREL($C$8:$C$228,D6:D226)" +"CORREL($C$9:$C$228,D6:D225)" +"CORREL($C$10:$C$228,D6:D224)" +"CORREL($C$11:$C$228,D6:D223)" +"CORREL($C$12:$C$228,D6:D222)" +"CORREL($C$6:$C$227,D7:D228)" +"CORREL($C$6:$C$226,D8:D228)" +"CORREL($C$6:$C$225,D9:D228)" +"CORREL($C$6:$C$224,D10:D228)" +"CORREL($C$6:$C$223,D11:D228)" +"CORREL($C$6:$C$222,D12:D228)" +"CORREL($C$6:$C$221,D13:D228)" +"LINEST(J6:J21,K6:L21,TRUE,TRUE)" +"C6-C5" +"CORREL($Q$6:$Q$227,R6:R227)" +"CORREL($Q$7:$Q$227,R6:R226)" +"CORREL($Q$8:$Q$227,R6:R225)" +"CORREL($Q$9:$Q$227,R6:R224)" +"CORREL($Q$10:$Q$227,R6:R223)" +"CORREL($Q$11:$Q$227,R6:R222)" +"CORREL($Q$12:$Q$227,R6:R221)" +"CORREL($Q$6:$Q$226,R7:R227)" +"CORREL($Q$6:$Q$225,R8:R227)" +"CORREL($Q$6:$Q$224,R9:R227)" +"CORREL($Q$6:$Q$223,R10:R227)" +"CORREL($Q$6:$Q$222,R11:R227)" +"CORREL($Q$6:$Q$221,R12:R227)" +"LINEST(Q6:Q227,R6:R227,FALSE,TRUE)" +"LINEST(R6:R227,Q6:Q227,TRUE,TRUE)" +"LINEST(Q6:Q227,S6:S227,TRUE,TRUE)" +"LINEST(S6:S227,Q6:Q227,TRUE,TRUE)" +"LINEST(Q6:Q227,T6:T227,TRUE,TRUE)" +"LINEST(Q6:Q227,U6:U227,TRUE,TRUE)" +"LINEST(Q6:Q227,V6:V227,TRUE,TRUE)" +"LINEST(Q6:Q227,V6:V227,TRUE,TRUE)" +"LINEST(Q6:Q227,X6:X227,TRUE,TRUE)" +"LINEST(Q6:Q227,Y6:Y227,TRUE,TRUE)" +"LINEST(Q6:Q227,Z6:Z227,TRUE,TRUE)" +"LINEST(Q6:Q227,AA6:AA227,TRUE,TRUE)" +"correlation(C6:C227,D5:D226)" +"(simplecorr!C7-simplecorr!C6)/simplecorr!C6" +"(simplecorr!J7-simplecorr!J6)/simplecorr!J6" +"CORREL($B$6:$B$227,C6:C227)" +"CORREL($B$7:$B$227,C6:C226)" +"CORREL($E$5:$E$142,F5:F142)" +"CORREL($E$6:$E$142,F6:F142)" +"LN(B7/B6)" +"CORREL($B$6:$B$142,C6:C142)" +"CORREL($C$6:$C$142,B6:B142)" +"CORREL($D$6:$D$142,B6:B142)" +"CORREL($E$6:$E$142,B6:B142)" +"CORREL($F$6:$F$142,B6:B142)" +"CORREL($G$6:$G$142,B6:B142)" +"CORREL($J$6:$J$141,J6:J141)" +"CORREL($K$6:$K$141,K6:K141)" +"CORREL($L$6:$L$141,L6:L141)" +"CORREL($M$6:$M$141,M6:M141)" +"CORREL($N$6:$N$141,N6:N141)" +"CORREL($O$6:$O$141,O6:O141)" +"(D8-D7)/D7" +"AVERAGE(D23:D25)" +"AVERAGE(F23:F25)" +"B7/$B$28" +"SUM(B7:B27)" +"(D8-D7)/D7" +"AVERAGE(D23:D26)" +"AVERAGE(F23:F26)" +"(B4-B3)/B3" +"CORREL(B3:B74,D3:D74)" +"CORREL(B9:B74,F9:F74)" +"CORREL(C4:C74,E4:E74)" +"CORREL(C10:C74,G10:G74)" +"SUM(S7)" +"SUM(S12:S14)" +"SUM(R17:R70)" +"SUM(S80:S92)" +"SUM(R105:R106)" +"SUM(R109:R111)" +"SUM(S111:S113)" +"SUM(W109:W114)" +"SUM(AI109:AI113)" +"SUM(R129:R143)" +"SUM(S128:S143)" +"SUM(S149:S158)" +"SUM(T151:T158)" +"SUM(AI150:AI158)" +"SUM(W164:W164)" +"SUM(AI172:AI176)" +"SUM(S199:S212)" +"SUM(T201:T212)" +"SUM(AF209:AF212)" +"SUM(AJ215)" +"SUM(R220:R235)" +"SUM(W220:W236)" +"SUM(S241:S244)" +"SUM(T242:T244)" +"SUM(S273:S279)" +"SUM(AI289)" +"SUM(R324:R344)" +"SUM(T332:T343)" +"SUM(AA325:AA345)" +"SUM(AI325:AI345)" +"SUM(AJ336:AJ344)" +"SUM(AJ350)" +"SUM(#REF!)" +"SUM(AE428:AE445)" +"SUM(T466:T467)" +"SUM(R495:R520)" +"SUM(T495:T522)" +"SUM(R684:R730)" +"SUM(T686:T730)" +"SUM(AA683:AA730)" +"SUM(S757:S761)" +"SUM(AJ824:AJ827)" +"SUM(R839:R912)" +"SUM(T840:T912)" +"SUM(AJ853:AJ912)" +"SUM(S990:S1030)" +"SUM(AI990:AI1031)" +"SUM(W1042)" +"SUM(AA1050:AA1068)" +"SUM(AJ1050:AJ1068)" +"SUM(AI1073)" +"SUM(S1173:S1192)" +"SUM(AE1181:AE1192)" +"SUM(S1288:S1290)" +"SUM(T1289:T1290)" +"SUM(S1324:S1329)" +"SUM(R1428:R1436)" +"SUM(AI1428:AI1437)" +"SUM(AJ1448:AJ1453)" +"SUM(AE1534:AE1544)" +"SUM(S1552:S1559)" +"SUM(R1653:R1703)" +"SUM(S1653:S1698)" +"SUM(T1654:T1698)" +"SUM(AE1653:AE1697)" +"SUM(R1757:R1781)" +"SUM(R1793:R1811)" +"SUM(W1794:W1799)" +"SUM(R1920:R1921)" +"SUM(S1944:S1966)" +"SUM(AE1941:AE1966)" +"SUM(R1972:R2008)" +"SUM(T1974:T2008)" +"SUM(AF1999:AF2008)" +"SUM(AI1970:AI2008)" +"SUM(S2024:S2038)" +"SUM(T2025:T2038)" +"SUM(C9:C11)" +"SUM(C16:C20)" +"SUM(C25:C30)" +"SUM(E25:E29)" +"SUM(C9:C11)" +"SUM(C16:C20)" +"SUM(C25:C30)" +"SUM(E25:E29)" +"+(G12-I12)/I12" +"+G30-I30" +"+G30-M30" +"(D8-D7)/D7" +"AVERAGE(D23:D26)" +"AVERAGE(D27:D30)" +"AVERAGE(D31:D35)" +"D34-D35" +"F35-F34" +"K17-K16" +"M17-M16" +"SUM(G9:G13,G19:G21)" +"SUM(L8:L30)" +"+L8+L9+L11+L12+L13+#REF!" +"(D8-D7)/D7" +"AVERAGE(D23:D26)" +"AVERAGE(D27:D30)" +"AVERAGE(D31:D35)" +"K17-K16" +"M17-M16" +"CORREL(A3:A138,B3:B138)" +"CORREL(A3:A138,C3:C138)" +"C3-A3" +"LN(A4/A3)" +"MAX(D3:D138)" +"STDEV(A3:A138)" +"MIN(D3:D138)" +"STDEV(B3:B138)" +"STDEV(C3:C138)" +"(STDEV(E3:E137))*SQRT(12)" +"(STDEV(F3:F137))*SQRT(12)" +"(STDEV(G3:G137))*SQRT(12)" +"CORREL(D4:D138,E4:E138)" +"((B4-B3)/B3)" +"CORREL(B4:B138,C3:C137)" +"CORREL(B5:B138,C3:C136)" +"CORREL(B6:B138,C3:C135)" +"CORREL(B7:B138,C3:C134)" +"CORREL(B8:B138,C3:C133)" +"CORREL(B9:B138,C3:C132)" +"CORREL(B3:B137,C4:C138)" +"CORREL(B3:B136,C5:C138)" +"CORREL(B3:B135,C6:C138)" +"CORREL(B3:B134,C7:C138)" +"CORREL(B3:B133,C8:C138)" +"CORREL(B3:B132,C9:C138)" +"SUM(G9:G15)" +"SUM(G19:G22)" +"SUM(G9:G13,G19:G21)" +"SUM(L8:L30)" +"+L8+L9+L11+L12+L13+#REF!" +"(D8-D7)/D7" +"AVERAGE(D23:D26)" +"AVERAGE(D27:D30)" +"AVERAGE(D31:D35)" +"K17-K16" +"M17-M16" +"SUM(C10:H10)" +"SUM(C10:C11)" +"SUM(C15:C19)" +"SUM(I12,I20,I24,I28:I29,I31)" +"+C8-B8" +"+A8+1" +"+B9-M8" +"+C30-96" +"+E30-84" +"AVERAGE(P20:P29)" +"SUM(H8:K8)" +"+G8+L8" +"700*E40" +"700*(E41-E40)" +"700*(E43-E41)" +"600*$C$40" +"600*($C$41-$C$40)" +"600*($C$42-$C$41)" +"600*($C$43-$C$42)" +"600*($C$47-$C$43)" +"32*C40" +"32*(C41-C40)" +"32*(C42-C41)" +"32*(C43-C42)" +"32*(C47-C43)" +"50*$C$40" +"50*($C$41-$C$40)" +"50*($C$42-$C$41)" +"50*($C$43-$C$42)" +"50*($C$47-$C$43)" +"1200*$C$40" +"1200*($C$41-$C$40)" +"1200*($C$42-$C$41)" +"1200*($C$43-$C$42)" +"1200*($C$47-$C$43)" +"1000*$C$40" +"1000*($C$41-$C$40)" +"1000*($C$42-$C$41)" +"1000*($C$43-$C$42)" +"1000*($C$47-$C$43)" +"SUM(G8:G30)" +"+G8+G9+G10+G11+G12+G13" +"B4*0.975" +"AVERAGE('[1]Micro-Data'!C70,'[1]Micro-Data'!P70,'[1]Micro-Data'!AC70,'[1]Micro-Data'!AP70,'[1]Micro-Data'!BC70,'[1]Micro-Data'!BP70,'[1]Micro-Data'!CC70,'[1]Micro-Data'!CP70,'[1]Micro-Data'!DC70,'[1]Micro-Data'!DP70,'[1]Micro-Data'!EC70)" +"SUM(E9:P9)" +"AVERAGE('[1]Micro-Data'!C27,'[1]Micro-Data'!P27,'[1]Micro-Data'!AC27,'[1]Micro-Data'!AP27,'[1]Micro-Data'!BC27,'[1]Micro-Data'!BP27,'[1]Micro-Data'!CC27,'[1]Micro-Data'!CP27,'[1]Micro-Data'!DC27,'[1]Micro-Data'!DP27,'[1]Micro-Data'!EC27)" +"AVERAGE('[1]Micro-Data'!C57,'[1]Micro-Data'!P57,'[1]Micro-Data'!AC57,'[1]Micro-Data'!AP57,'[1]Micro-Data'!BC57,'[1]Micro-Data'!BP57,'[1]Micro-Data'!CC57,'[1]Micro-Data'!CP57,'[1]Micro-Data'!DC57,'[1]Micro-Data'!DP57,'[1]Micro-Data'!EC57)" +"D14*E9" +"D14*F9" +"D14*G9" +"D14*H9" +"D14*I9" +"D14*J9" +"D14*K9" +"D14*L9" +"D14*M9" +"D14*N9" +"D14*O9" +"D14*P9" +"SUM(E17:E19)" +"SUM(E23:E26)" +"+E20+E27" +"E14-E29" +"D33*E10" +"D33*F10" +"D33*G10" +"D33*H10" +"D33*I10" +"D33*J10" +"D33*K10" +"D33*L9" +"D33*M9" +"D33*N10" +"D33*O10" +"D33*P10" +"D33*Q10" +"D37*E11" +"D37*F11" +"D37*G11" +"D37*H11" +"D37*I11" +"D37*J11" +"D37*K11" +"D37*L11" +"D37*M11" +"D37*N11" +"D37*O11" +"D37*P11" +"D37*Q11" +"+E31-E35-E39" +"+E31/$Q$31" +"+E44-E9" +"+E45*$D$14" +"+E35/$Q$35" +"+E48-E10" +"+E49*$D$33" +"+E39/$Q$39" +"+E52-E11" +"+E53*$D$37" +"+I11/[2]Downtimes!$K$113" +"SUM(I11:I14)" +"SUM(I22:I23)" +"+(G12-I12)/I12" +"+G30-I30" +"+G30-M30" +"+(G12-I12)/I12" +"+G30-I30" +"+G30-M30" +"SUM(C3:C116)" +"SUM(C117:C119)" +"SUM(B1:B55)" +"SUM(C2:C55)" +"SUM(B59:B70)" +"+B3+1" +"SUM(D2:I2)" +"10+3+5+3+5" +"3+5+3+5+11" +"3+6+3+6+8" +"3+6+3+6+13" +"3+7+3+7+14" +"3+7+3+7+10" +"4+8+4+8+16" +"4+8+4+8+17" +"4+9+4+9+12" +"4+9+4+9+19" +"5+10+5+10+20" +"5+6+5+6+12" +"5+8+5+10+20" +"5+5+5+4+12" +"4+6+4+4+8" +"3+4+2+26.2" +"+B3+1" +"SUM(D2:I2)" +"10+3+5+3+5" +"3+5+3+5+11" +"3+6+3+6+8" +"3+6+3+6+13" +"3+7+3+7+14" +"3+7+3+7+10" +"4+8+4+8+16" +"4+8+4+8+17" +"4+9+4+9+12" +"4+9+4+9+19" +"5+10+5+10+20" +"5+6+5+6+12" +"5+8+5+10+20" +"5+5+5+4+12" +"4+6+4+4+8" +"3+4+2+26.2" +"+B3+1" +"SUM(D2:I2)" +"10+3+5+3+5" +"3+5+3+5+11" +"3+6+3+6+8" +"3+6+3+6+13" +"3+7+3+7+14" +"3+7+3+7+10" +"4+8+4+8+16" +"4+8+4+8+17" +"4+9+4+9+12" +"4+9+4+9+19" +"5+10+5+10+20" +"5+6+5+6+12" +"5+8+5+10+20" +"5+5+5+4+12" +"4+6+4+4+8" +"3+4+2+26.2" +"C3-SUM(E3:G3)" +"G3-SUM(I3:L3)" +"O3-M3" +"U3+SUM(P3:S3)-T3" +"D3+H3" +"2250000-90000" +"(650000-V23)+100000" +"900000-250000" +"900000-200000" +"AVERAGE(B3:B33)" +"SUM(F3:N3)" +"P21-B21" +"B33-B21" +"BT45-BT33" +"B38*(1+C50)+SUM(D50:E50)" +"PLANTS!P111" +"AR50" +"BE50" +"SUM(I50:K50)" +"R49+(Q50*(A51-A50))" +"PLANTS!S111" +"K50" +"S50+SUM(W50:Y50)" +"AS50" +"BG50" +"BW50" +"SUM(AA50:AC50)" +"AG50-Z50" +"AI49+(AH50*(A51-A50))" +"AK50-SUM(AM50:AO50)" +"PLANTS!G111" +"AO50-SUM(AQ50:AT50)" +"AW50-AU50" +"BE50+SUM(AY50:BC50)-BD50-AX50" +"PLANTS!D111" +"AL50+AP50" +"PLANTS!J111" +"SUM(BF50:BJ50)" +"AT50" +"BH50" +"PLANTS!M111" +"BL50+BM50+SUM(BP50:BR50)-BS50-BT50-BV50-BX50-BN50" +"J50" +"SUM(BS50:BX50)" +"MAINTENANCE!B34" +"AK51-AN51-AO51" +"MAINTENANCE!Q34" +"MAINTENANCE!S34" +"BN39+BO51" +"D51+E51+U51+V51+AN51+AY51+BJ51+BO51+BS51+BU51" +"B114" +"BA69-BB69" +"SUM(BC69:BC73)" +"R51" +"B$40*(1+C84)+SUM(D84:E84)" +"PLANTS!P$113" +"R83+Q84" +"PLANTS!S$113" +"PLANTS!G$113" +"PLANTS!D$113" +"PLANTS!J$113" +"BN$40+BO84" +"PLANTS!M$113" +"A84+1" +"2800000-390000" +"2350000-100000" +"2800000-100000" +"2800000-370000" +"2800000-470000" +"2350000-290000" +"2350000-230000" +"2800000-250000" +"2800000-340000" +"2800000-230000" +"2800000-300000" +"AVERAGE(B84:B113)" +"R113" +"C2*24*D2/1000" +"40*2" +"V105*24*V106/1000" +"SUMIF(D$110:U$110,B$110,D111:U111)" +"SUMIF(D$110:U$110,C$110,D111:U111)" +"SUMIF($V$109:$CE$109,D$109,$V111:$CE111)*F111" +"SUMIF($V$109:$CE$109,E$109,$V111:$CE111)*F111" +"IF($A111>=V$104,V$107*X111,0)" +"IF($A111>=V$104,V$105*X111,0)" +"F111" +"SUM(F3:N3)" +"O21-B21" +"B38*(1+C50)+SUM(D50:E50)" +"PLANTS!P37" +"AQ50" +"BA50" +"Q49+(P50*(A51-A50))" +"R38*(1+S50)+T50+U50" +"PLANTS!S37" +"K50" +"R50+V50+W50" +"AR50" +"BC50" +"BR50" +"SUM(Y50:AA50)" +"AE50-X50" +"AG49+(AF50*(A51-A50))" +"AI50-AK50-AL50" +"PLANTS!G37" +"AL50-SUM(AP50:AS50)" +"AH50-AI50-AN50" +"SUM(AT50:AU50)" +"PLANTS!D37" +"AJ50+AM50" +"AV50+AZ50-AW50-AX50-AY50" +"PLANTS!J37" +"SUM(BB50:BF50)" +"AS50" +"BD50" +"PLANTS!M37" +"BM50-SUM(BN50:BQ50)-BS50" +"J50" +"800000-K52-I52" +"775000-K53-I53" +"SUM(AE71:AE73)" +"SUM(AE76:AE80)" +"AE81-AE74" +"C2*24*D2/1000" +"V31*24*V32/1000" +"SUMIF(D$36:U$36,B$36,D37:U37)" +"SUMIF(D$36:U$36,C$36,D37:U37)" +"SUMIF($V$35:$BS$35,D$35,$V37:$BS37)*F37" +"SUMIF($V$35:$BS$35,E$35,$V37:$BS37)*F37" +"IF($A37>=V$30,V$33*X37,0)" +"IF($A37>=V$30,V$31*X37,0)" +"F37" +"+B3+1" +"SUM(D2:I2)" +"10+3+5+3+5" +"3+5+3+5+11" +"3+6+3+6+8" +"3+6+3+6+13" +"3+7+3+7+14" +"3+7+3+7+10" +"4+8+4+8+16" +"4+8+4+8+17" +"4+9+4+9+12" +"4+9+4+9+19" +"5+10+5+10+20" +"5+6+5+6+12" +"5+8+5+10+20" +"5+5+5+4+12" +"4+6+4+4+8" +"3+4+2+26.2" +"C28*(E23-C23+1)" +"C28*(E23-C23+1)" +"COUNTA(A3:A20)" +"I17+I25+I40+I51+I64+I80" +"G13*H13" +"SUM(I13:I15)" +"SUM(I21:I24)" +"SUM(I29:I39)" +"SUM(I44:I50)" +"SUM(I54:I62)" +"SUM(I67:I78)" +"SUMIF('West Gas Hot List'!$E$13:$E$78,A2,'West Gas Hot List'!$I$13:$I$78)/1000" +"COUNTA(A3:A19)" +"I17+I26+I37+I49+I62+I81" +"G13*H13" +"SUM(I13:I15)" +"SUM(I21:I25)" +"SUM(I29:I35)" +"SUM(I41:I48)" +"SUM(I52:I60)" +"SUM(I65:I79)" +"SUMIF('West Gas Hot List'!$E$13:$E$78,A2,'West Gas Hot List'!$I$13:$I$78)/1000" +"SUM(E7:E145)" +"TODAY()" +"C9+D9" +"H9-C9" +"H10-D10" +"H30+H31-C30" +"H32+H33-D32" +"H41-B41" +"[1]Nominations!E$10" +"SUM(E10:AI10)" +"[1]Nominations!E$11" +"[1]Nominations!E$12" +"[1]Nominations!O$13" +"SUM(E10:E12)" +"SUM(O10:O13)" +"E14*1.001" +"[1]Nominations!E$20" +"[1]Nominations!E$21" +"[1]Nominations!E$22" +"[1]Nominations!E$23" +"[1]Nominations!E$24" +"SUM(E18:E22)" +"[1]Nominations!E$30" +"[1]Nominations!E$31" +"[1]Nominations!E$32" +"[1]Nominations!E$33" +"[1]Nominations!E$34" +"[1]Nominations!E$44" +"[1]Nominations!E$45" +"SUM(E36:E37)" +"[1]Nominations!E$10" +"SUM(E10:AI10)" +"[1]Nominations!E$11" +"[1]Nominations!E$12" +"[1]Nominations!O$13" +"SUM(E10:E12)" +"SUM(O10:O13)" +"E14*1.001" +"[1]Nominations!E$20" +"[1]Nominations!E$21" +"[1]Nominations!E$22" +"[1]Nominations!E$23" +"[1]Nominations!E$24" +"SUM(E18:E22)" +"[1]Nominations!E$30" +"[1]Nominations!E$31" +"[1]Nominations!E$32" +"[1]Nominations!E$33" +"[1]Nominations!E$34" +"[1]Nominations!E$44" +"[1]Nominations!E$45" +"SUM(E36:E37)" +"I17+I27+I38+I52+I66+I83" +"G13*H13" +"SUM(I13:I15)" +"SUM(I21:I26)" +"SUM(I30:I36)" +"SUM(I42:I51)" +"SUM(I55:I64)" +"SUM(I69:I81)" +"SUMIF('West Gas Hot List'!$E$13:$E$81,A2,'West Gas Hot List'!$I$13:$I$81)/1000" +"SUM(C25:C27)" +"SUM(C30)" +"SUM(C36:C42)" +"SUM(C46:C68)" +"C69+C43+C33+C28+C21+C18+C15+C9" +"SUM(C9:C15)" +"SUM(C19:C24)" +"SUM(C28:C31)" +"SUM(C56:C57)" +"C78+C68+C66+C62+C60+C58+C52+C42+C32+C25+C16+C81" +"B8" +"#REF!/#REF!" +"#REF!" +"AVERAGE(B4:I4)" +"J4*12" +"B4*1000/($A$2*30)" +"K4+K6" +"K9" +"K13+K14" +"SUM(L7:L17)" +"SUM(K4:K21)" +"M17+M21" +"K23-K25" +"O21-M22" +"O21-M22" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"CurveFetch!E2" +"R25" +"CurveFetch!E2" +"P25=$F$24" +"MONTH(R25)=$F$24" +"MATCH(F23,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0)" +"IF(P$22,MATCH(EOMONTH(P25,0),INDIRECT(CONCATENATE($F$21,""!"",$H$21,"":"",$H$21)),0),MATCH(P25,INDIRECT(CONCATENATE($F$15,""!"",$H$15,"":"",$H$15)),0))" +"F24" +"P25" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!F$8:F$1000)" +"L28-$L$49" +"M28-'[10]Gas Average Basis'!M28" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$F$8:$F$1000)" +"IF(P$22,AveragePrices($F$21,P$23,P$24,$AJ28:$AJ28)-INDIRECT(ADDRESS(P$23,$G$23,,,$F$21)),AveragePrices($F$15,P$23,P$24,$AL28:$AL28))" +"IF(R$22,AveragePrices($F$21,R$23,R$24,$AJ28:$AJ28),AveragePrices($F$15,R$23,R$24,$AL28:$AL28))" +"IF(E28="""","""",MATCH(E28,INDIRECT(CONCATENATE($F$21,""!"",$G$21,"":"",$G$21)),0))" +"IF(F28="""","""",MATCH(F28,INDIRECT(CONCATENATE($F$15,""!"",$G$15,"":"",$G$15)),0))" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!Q$8:Q$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$Q$8:$Q$1000)" +"T29-'[10]Gas Average Basis'!S29" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!G$8:G$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$G$8:$G$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!H$8:H$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$H$8:$H$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!K$8:K$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$K$8:$K$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!R$8:R$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$R$8:$R$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!L$8:L$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$L$8:$L$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!P$8:P$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$P$8:$P$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!I$8:I$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$I$8:$I$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!M$8:M$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$M$8:$M$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!N$8:N$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$N$8:$N$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!O$8:O$1000)" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$O$8:$O$1000)" +"LOOKUP($F$25,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"LOOKUP($K$15,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"LOOKUP($K$15+1,CurveFetch!D$8:D$1000,CurveFetch!E$8:E$1000)" +"L49-'[10]Gas Average Basis'!L49" +"LOOKUP($K$15+2,CurveFetch!$D$8:$D$1000,CurveFetch!$E$8:$E$1000)" +"R$25" +"(PowerPrices!C9-2)/O30" +"(PowerPrices!D9-2)/(R$49+R30)" +"(AVERAGE(PowerPrices!D9,PowerPrices!E9,PowerPrices!H9,PowerPrices!I9,PowerPrices!K9)-2)/(V$49+V30)" +"(AVERAGE(PowerPrices!H9,PowerPrices!I9,PowerPrices!K9)-2)/(X$49+X30)" +"(AVERAGE(PowerPrices!L9,PowerPrices!M9,PowerPrices!N9)-2)/(Z$49+Z30)" +"(AVERAGE(PowerPrices!L9,PowerPrices!M9,PowerPrices!N9,PowerPrices!P9,PowerPrices!Q9,PowerPrices!R9,PowerPrices!T9)-2)/(AB$49+AB30)" +"(PowerPrices!S9-2)/(AF$49+AF30)" +"(AVERAGE(PowerPrices!T9,PowerPrices!U9,PowerPrices!V9,PowerPrices!AG9,PowerPrices!AH9,PowerPrices!AI9)-2)/(AH$49+AH30)" +"(PowerPrices!C11-2)/(O28+0.2)" +"(PowerPrices!D11-2)/(R$49+R28+0.2)" +"(AVERAGE(PowerPrices!D11,PowerPrices!E11,PowerPrices!H11,PowerPrices!I11,PowerPrices!K11)-2)/(V$49+V28+0.2)" +"(AVERAGE(PowerPrices!H11,PowerPrices!I11,PowerPrices!K11)-2)/(X$49+X28+0.2)" +"(AVERAGE(PowerPrices!L11,PowerPrices!M11,PowerPrices!N11)-2)/(Z$49+Z28+0.2)" +"(AVERAGE(PowerPrices!L11,PowerPrices!M11,PowerPrices!N11,PowerPrices!P11,PowerPrices!Q11,PowerPrices!R11,PowerPrices!T11)-2)/(AB$49+AB28+0.2)" +"(PowerPrices!S11-2)/(AF$49+AF28+0.2)" +"(AVERAGE(PowerPrices!T11,PowerPrices!U11,PowerPrices!V11,PowerPrices!AG11,PowerPrices!AH11,PowerPrices!AI11)-2)/(AH$49+AH28+0.2)" +"(PowerPrices!C13-2)/(O31+0.33)" +"(PowerPrices!D13-2)/(R$49+R31+0.33)" +"(AVERAGE(PowerPrices!D13,PowerPrices!E13,PowerPrices!H13,PowerPrices!I13,PowerPrices!K13)-2)/(V$49+V31+0.33)" +"(AVERAGE(PowerPrices!H13,PowerPrices!I13,PowerPrices!K13)-2)/(X$49+X31+0.33)" +"(AVERAGE(PowerPrices!L13,PowerPrices!M13,PowerPrices!N13)-2)/(Z$49+Z31+0.33)" +"(AVERAGE(PowerPrices!L13,PowerPrices!M13,PowerPrices!N13,PowerPrices!P13,PowerPrices!Q13,PowerPrices!R13,PowerPrices!T13)-2)/(AB$49+AB31+0.33)" +"(PowerPrices!S13-2)/(AF$49+AF31+0.33)" +"(AVERAGE(PowerPrices!T13,PowerPrices!U13,PowerPrices!V13,PowerPrices!AG13,PowerPrices!AH13,PowerPrices!AI13)-2)/(AH$49+AH31+0.33)" +"(PowerPrices!C14-2)/(O34+0.12)" +"(PowerPrices!D14-2)/(R$49+R34+0.12)" +"(AVERAGE(PowerPrices!D14,PowerPrices!E14,PowerPrices!H14,PowerPrices!I14,PowerPrices!K14)-2)/(V$49+V34+0.12)" +"(AVERAGE(PowerPrices!H14,PowerPrices!I14,PowerPrices!K14)-2)/(X$49+X34+0.12)" +"(AVERAGE(PowerPrices!L14,PowerPrices!M14,PowerPrices!N14)-2)/(Z$49+Z34+0.12)" +"(AVERAGE(PowerPrices!L14,PowerPrices!M14,PowerPrices!N14,PowerPrices!P14,PowerPrices!Q14,PowerPrices!R14,PowerPrices!T14)-2)/(AB$49+AB34+0.12)" +"(PowerPrices!S14-2)/(AF$49+AF34+0.12)" +"(AVERAGE(PowerPrices!T14,PowerPrices!U14,PowerPrices!V14,PowerPrices!AG14,PowerPrices!AH14,PowerPrices!AI14)-2)/(AH$49+AH34+0.12)" +"+E1+1" +"HLOOKUP(Count1,CurveTable1,2,FALSE)" +"E2" +"AE2" +"HLOOKUP(Count1,CurveTable1,3,FALSE)" +"HLOOKUP(Count1,CurveTable1,4,FALSE)" +"HLOOKUP(Count1,CurveTable1,5,FALSE)" +"HLOOKUP(Count1,CurveTable1,6,FALSE)" +"HLOOKUP(Count1,CurveTable1,7,FALSE)" +"CurveFetch!E2" +"EffDt" +"C12" +"EOMONTH(B16,0)+1" +"PrReportDate" +"+crvDate" +"AG7" +"AI7" +"AM7" +"AP7" +"'[11]Power Desk Daily Price'!$AC9" +"IF(ISERROR((AVERAGE(OFFSET('[11]Curve Summary'!$D$6,19,0,9,1))*9+ 16* '[11]Curve Summary Backup'!$D$38)/25), '[11]Curve Summary Backup'!$D$38,(AVERAGE(OFFSET('[11]Curve Summary'!$D$6,19,0,9,1))*9+ 16* '[11]Curve Summary Backup'!$D$38)/25)" +"VLOOKUP(E$7,'[11]Curve Summary'!$A$7:$AG$54,4)" +"(C9*C$5+D9*D$5+E9*E$5)/(SUM(C$5:E$5))" +"AVERAGE(H9:I9)" +"AG9" +"AI9" +"AM9" +"AVERAGE(T9:V9)" +"AP9" +"SUM(AG28:AR28)/SUM($AG$5:$AR$5)" +"SUM(AS28:BD28)/SUM($AS$5:$BD$5)" +"SUM(BE28:BR28)/SUM($BE$5:$BR$5)" +"SUM(BQ28:CB28)/SUM($BQ$5:$CB$5)" +"SUM(CC28:DX28)/SUM($CC$5:$DX$5)" +"SUM(DY28:EJ28)/SUM($DY$5:$EJ$5)" +"(C9*C$5+D9*D$5+E9*E$5+SUM(AG28:EJ28))/(SUM(C$5:E$5)+SUM($AG$5:$EJ$5))" +"VLOOKUP(AG$7,'[11]Curve Summary'!$A$7:$AG$161,4)" +"IF(ISERROR((AVERAGE(OFFSET('[11]Curve Summary'!$C$6,19,0,9,1))*9+ 16* '[11]Curve Summary Backup'!$C$38)/25), '[11]Curve Summary Backup'!$C$38,(AVERAGE(OFFSET('[11]Curve Summary'!$C$6,19,0,9,1))*9+ 16* '[11]Curve Summary Backup'!$C$38)/25)" +"VLOOKUP(E$7,'[11]Curve Summary'!$A$7:$AG$55,3)" +"VLOOKUP(AG$7,'[11]Curve Summary'!$A$8:$AG$161,3)" +"IF(ISERROR((AVERAGE(OFFSET('[11]Curve Summary'!$E$6,19,0,9,1))*9+ 16* '[11]Curve Summary Backup'!$E$38)/25), '[11]Curve Summary Backup'!$E$38,(AVERAGE(OFFSET('[11]Curve Summary'!$E$6,19,0,9,1))*9+ 16* '[11]Curve Summary Backup'!$E$38)/25)" +"VLOOKUP(E$7,'[11]Curve Summary'!$A$7:$AG$55,5)" +"VLOOKUP(AG$7,'[11]Curve Summary'!$A$8:$AG$161,5)" +"IF(ISERROR((AVERAGE(OFFSET('[11]Curve Summary'!$I$6,19,0,9,1))*9+ 16* '[11]Curve Summary Backup'!$I$38)/25), '[11]Curve Summary Backup'!$I$38,(AVERAGE(OFFSET('[11]Curve Summary'!$I$6,19,0,9,1))*9+ 16* '[11]Curve Summary Backup'!$I$38)/25)" +"VLOOKUP(E$7,'[11]Curve Summary'!$A$7:$AG$55,9)" +"VLOOKUP(AG$7,'[11]Curve Summary'!$A$8:$AG$161,9)" +"IF(ISERROR((AVERAGE(OFFSET('[11]Curve Summary'!$F$6,19,0,9,1))*9+ 16* '[11]Curve Summary Backup'!$F$38)/25), '[11]Curve Summary Backup'!$F$38,(AVERAGE(OFFSET('[11]Curve Summary'!$F$6,19,0,9,1))*9+ 16* '[11]Curve Summary Backup'!$F$38)/25)" +"VLOOKUP(E$7,'[11]Curve Summary'!$A$7:$AG$59,6)" +"VLOOKUP(AG$7,'[11]Curve Summary'!$A$9:$AG$161,6)" +"IF(ISERROR((AVERAGE(OFFSET('[11]Curve Summary'!$B$6,19,0,9,1))*9+ 16* '[11]Curve Summary Backup'!$B$38)/25), '[11]Curve Summary Backup'!$B$38,(AVERAGE(OFFSET('[11]Curve Summary'!$B$6,19,0,9,1))*9+ 16* '[11]Curve Summary Backup'!$B$38)/25)" +"VLOOKUP(E$7,'[11]Curve Summary'!$A$7:$AG$59,2)" +"VLOOKUP(AG$7,'[11]Curve Summary'!$A$9:$AG$161,2)" +"IF(ISERROR((AVERAGE(OFFSET('[11]Curve Summary'!$G$6,19,0,9,1))*9+ 16* '[11]Curve Summary Backup'!$G$38)/25), '[11]Curve Summary Backup'!$G$38,(AVERAGE(OFFSET('[11]Curve Summary'!$G$6,19,0,9,1))*9+ 16* '[11]Curve Summary Backup'!$G$38)/25)" +"VLOOKUP(E$7,'[11]Curve Summary'!$A$7:$AG$58,7)" +"VLOOKUP(AG$7,'[11]Curve Summary'!$A$9:$AG$161,7)" +"IF(ISERROR((AVERAGE(OFFSET('[11]Curve Summary ALBERTA'!$R$6,16,0,7,1))*7+ 14* '[11]Curve Summary Backup'!$R$38)/21), '[11]Curve Summary Backup'!$R$38,(AVERAGE(OFFSET('[11]Curve Summary ALBERTA'!$R$6,16,0,7,1))*7+ 14* '[11]Curve Summary Backup'!$R$38)/21)" +"VLOOKUP(E$7,'[11]Curve Summary ALBERTA'!$A$7:$AG$63,18)" +"VLOOKUP(AG$7,'[11]Curve Summary ALBERTA'!$A$13:$AG$161,18)" +"C9-C47" +"AG9*AG$5" +"WORKDAY([11]Top!C3, -1, Holidays)" +"C8" +"C9/('[11]Gas Curve Summary'!$B$10)*1000" +"D9/('[11]Gas Curve Summary'!$B$11)*1000" +"E9/('[11]Gas Curve Summary'!$B$12)*1000" +"AVERAGE(C67:E67)" +"AVERAGE(H67,I67)" +"$H9/'[11]Gas Curve Summary'!$B$13*1000" +"$I9/'[11]Gas Curve Summary'!$B$14*1000" +"$K9/'[11]Gas Curve Summary'!$B$15*1000" +"$L9/'[11]Gas Curve Summary'!$B$16*1000" +"$M9/'[11]Gas Curve Summary'!$B$17*1000" +"$N9/'[11]Gas Curve Summary'!$B$18*1000" +"$P9/'[11]Gas Curve Summary'!$B$19*1000" +"$Q9/'[11]Gas Curve Summary'!$B$20*1000" +"$R9/'[11]Gas Curve Summary'!$B$21*1000" +"$T9/'[11]Gas Curve Summary'!$B$22*1000" +"$U9/'[11]Gas Curve Summary'!$B$23*1000" +"$V9/'[11]Gas Curve Summary'!$B$24*1000" +"W9/AVERAGE('[11]Gas Curve Summary'!$B$13:$B$24)*1000" +"X9/AVERAGE('[11]Gas Curve Summary'!$B$25:$B$36)*1000" +"Y9/AVERAGE('[11]Gas Curve Summary'!$B$37:$B$48)*1000" +"Z9/AVERAGE('[11]Gas Curve Summary'!$B$49:$B$60)*1000" +"AA9/AVERAGE('[11]Gas Curve Summary'!$B$61:$B$108)*1000" +"AB9/AVERAGE('[11]Gas Curve Summary'!$B$109:$B$120)*1000" +"AC9/AVERAGE('[11]Gas Curve Summary'!$B$9:$B$120)*1000" +"C67-C107" +"A46" +"O21-M22" +"C28*(E23-C23+1)" +"I17+I26+I37+I49+I62+I80" +"G13*H13" +"SUM(I13:I15)" +"SUM(I21:I25)" +"SUM(I29:I35)" +"SUM(I41:I48)" +"SUM(I52:I60)" +"SUM(I65:I78)" +"SUMIF('West Gas Hot List'!$E$13:$E$78,A2,'West Gas Hot List'!$I$13:$I$78)/1000" +"2537086-210000" +"2700000*6" +"SUM(G6:G9)" +"$A16*42000" +"A15-A16-A17" +"$A18*(91000*0.95*0.76)" +"$A18*(91000*0.9*0.76)" +"$A18*(91000*0.95*0.86)" +"$A18*(91000*0.9*0.86)" +"SUM(G16:G18)" +"$A23*119000*22.84" +"G11-G19-G23" +"D29+D30" +"C9*42/521" +"(D$29/F$29+D$30/F$30)/24" +"G9*(E$26+E$27)+H9*E$26" +"F9+I9" +"D29+D30+D31" +"(D$29/F$29+D$30/F$30+D$31/F$31)/24" +"C9+C11" +"K13/D13" +"L13/521" +"D16*521/42" +"D16/F$32/24" +"M$13-M16" +"D13" +"Transport!C13" +"Transport!L13" +"G10-F10" +"E21/D10/521" +"G10+J10" +"F13+H13" +"K13-G13" +"D13" +"D$27*$J13" +"D15" +"D$27*$J15" +"D17" +"D$27*$J17" +"SUM(C8:C16)" +"C17+C18" +"C8+C9+C18" +"C22/C19" +"SUM(C7:F7)" +"C7+C9" +"C7/C14" +"C9/C14" +"C11/C14" +"C7/C14" +"(C7+D7)/(C14+D14)" +"C9/C14" +"(C9+D9)/(C14+D14)" +"C11/C14" +"(C11+D11)/(C14+D14)" +"Price!C28" +"D23" +"Price!C29" +"Price!C30" +"Price!C31" +"Price!C32" +"Price!C33" +"AVERAGE(D5:D40)" +"0.725*(1+0.5*((Price!$D$23/137)-1))" +"0.625*(Price!$D$23/137)" +"(6/12)*0.68*AVERAGE('NYMEX 2001'!D5:D22)" +"(1/12)*0.68*AVERAGE('NYMEX 2001'!D23:D25)" +"(1/12)*0.68*AVERAGE('NYMEX 2001'!D26:D28)" +"(1/12)*0.68*AVERAGE('NYMEX 2001'!D29:D31)" +"(1/12)*0.68*AVERAGE('NYMEX 2001'!D32:D34)" +"(1/12)*0.68*AVERAGE('NYMEX 2001'!D35:D37)" +"(1/12)*0.68*AVERAGE('NYMEX 2001'!D38:D40)" +"SUM(C7:C15)" +"0.73*(1+0.5*((Price!$D$23/137)-1))" +"180.525*1.055" +"D29+D30" +"C9*42/521" +"(D$29/F$29+D$30/F$30)/24" +"G9*(E$26+E$27)+H9*E$26" +"F9+I9" +"D29+D30+D31" +"(D$29/F$29+D$30/F$30+D$31/F$31)/24" +"C9+C11" +"K13/D13" +"L13/521" +"D16*521/42" +"D16/F$32/24" +"M$13-M16" +"D13" +"Transport!C13" +"Transport!L13" +"G10-F10" +"E21/D10/521" +"G10+J10" +"F13+H13" +"K13-G13" +"D13" +"D$27*$J13" +"D15" +"D$27*$J15" +"D17" +"D$27*$J17" +"+D42" +"+D70" +"+D5-D6" +"+D19" +"+D5/D8" +"+D7/D8" +"SUM(D15:D18)" +"+D27+D30+D35" +"+D27+D31+D35" +"+D27+D33+D35" +"+D15*D22" +"+A1" +"+F60/D60" +"+D63*E63" +"SUM(D59:D67)" +"+D19*$E$68" +"D29+D30" +"C9*42/521" +"18000+13000" +"(36+14+46)/24" +"(D$29/F$29+D$30/F$30)/24" +"G9*(E$26+E$27)+H9*E$26" +"F9+I9" +"D29+D30+D31" +"18000+13000+17000" +"(36+2+14+46)/24" +"(D$29/F$29+D$30/F$30+D$31/F$31)/24" +"C9+C11" +"K13/D13" +"L13/521" +"D16*521/42" +"(36+36)/24" +"D16/F$32/24" +"M$13-M16" +"D13" +"Transport!C13" +"Transport!L13" +"G10-F10" +"E21/D10/521" +"G10+J10" +"F13+H13" +"K13-G13" +"D13" +"D$27*$J13" +"D15" +"D$27*$J15" +"D17" +"D$27*$J17" +"TODAY()" +"NOW()" +"TODAY()" +"NOW()" +"+(K5+L5+O5)/3" +"DATE(YEAR(A5+31),MONTH(A5+31),1)" +"+(K45+L45+N45+O45)/4" +"+H46-C46" +"+H46-D46" +"+H46-E46" +"+H46-F46" +"+H46-G46" +"DATE(YEAR(B46+31),MONTH(B46+31),1)" +"+H69-I69" +"O7+L7+I7+F7+C7" +"IF(C8="""","""",ABS(C7-C8))" +"IF(B8="""","""",O8+L8+I8+F8+C8)" +"IF(A8="""","""",ABS(Q7-Q8))" +"M14*(I14*60)" +"SUM(G8:G32)" +"IF(K8="""","""",(SUM(K8:K32)))" +"H33/I33*24" +"H33/I33" +"AVERAGE(K8:K32)" +"P33/I33*24" +"IF(O33="""","""",(O33/(I33/24)))" +"IF(U33="""","""",(U33/(I33/24)))" +"P33" +"N33" +"N33" +"IF(L40="""","""",(L38+L39-L40))" +"IF(L40="""","""",(L38+L39-L40))" +"IF(W39="""",""0"",(SUM(W39:W43)))" +"22.64*B8" +"B8-B10" +"A10+1" +"AVERAGE(B11:C11)" +"AVERAGE(D10:D40)" +"AVERAGE(B10:C10)" +"A10+1" +"AVERAGE(D10:D40)" +"AVERAGE(B10:C10)" +"A10+1" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(B11:C11)" +"AVERAGE(D10:D40)" +"AVERAGE(B10:C10)" +"A10+1" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(D11:E11)" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(D11:E11)" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(D11:E11)" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(D10:D40)" +"AA1-AA2" +"D8" +"E8/104.1667*100" +"H30/42" +"I30*$J$4" +"J30*$K$1" +"K30*$L$1" +"H30-H28" +"N30" +"R30" +"H31-H30" +"T30+N31" +"U30+R31" +"H49-H48-11625460-44000" +"H50-H49-6404660-44555.26" +"SUM(N51:N60)/10" +"I62*3.425" +"I63*3.425" +"SUM(R62:R65)/4" +"H73-(-30390420+31239468)" +"(H74)+30927411-788590" +"H73+30927411-849048-849048" +"H75-H76-750000" +"H76-988590" +"H82-29897" +"H83-419583" +"H84-531812" +"H85-591360" +"H86-590697" +"H87-596081" +"H88-590955" +"H89-585105" +"H90" +"H91-298040" +"O93*3.594" +"H117-462870" +"T123+N125" +"U123+R125" +"H183-($AP$2*0.65)" +"H185-H184-32252366" +"150131-9230" +"H189-H186" +"B189" +"IF(AF188<0,""0"",AF188)" +"Q189*-1" +"$AA$3-Y189" +"+IF(AF189>$D$3,""*"","""")" +"Y189+AE189-AA189" +"IF(AF219<0,""0"",AF219)" +"H225-695323" +"(H227-H226-14911810)*-1" +"H232-$AP$2" +"(H234-H233)-16381513.88" +"H289-H288-32368918+811754" +"H328-$AP$1" +"H347-$AP$2" +"H20*0.857724326" +"23121*42" +"H20-H43" +"NOW()" +"3890936-(1045120*2)" +"K11+K12" +"NOW()-1" +"B26+1" +"50444+31050" +"SUM(C26:C57)" +"C59" +"C60+D59" +"A10+1" +"AVERAGE(B11:C11)" +"AVERAGE(D10:D40)" +"AVERAGE(B10:C10)" +"A10+1" +"AVERAGE(D10:D40)" +"AVERAGE(B10:C10)" +"A10+1" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(B11:C11)" +"AVERAGE(D10:D40)" +"AVERAGE(B10:C10)" +"A10+1" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(D11:E11)" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(D11:E11)" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(D11:E11)" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(D10:D40)" +"AA1-AA2" +"D8" +"E8/104.1667*100" +"H30/42" +"I30*$J$4" +"J30*$K$1" +"K30*$L$1" +"H30-H28" +"N30" +"R30" +"H31-H30" +"T30+N31" +"U30+R31" +"H49-H48-11625460-44000" +"H50-H49-6404660-44555.26" +"SUM(N51:N60)/10" +"I62*3.425" +"I63*3.425" +"SUM(R62:R65)/4" +"H73-(-30390420+31239468)" +"(H74)+30927411-788590" +"H73+30927411-849048-849048" +"H75-H76-750000" +"H76-988590" +"H82-29897" +"H83-419583" +"H84-531812" +"H85-591360" +"H86-590697" +"H87-596081" +"H88-590955" +"H89-585105" +"H90" +"H91-298040" +"O93*3.594" +"H117-462870" +"T123+N125" +"U123+R125" +"H183-($AP$2*0.65)" +"H185-H184-32252366" +"150131-9230" +"H189-H186" +"B189" +"IF(AF188<0,""0"",AF188)" +"Q189*-1" +"$AA$3-Y189" +"+IF(AF189>$D$3,""*"","""")" +"Y189+AE189-AA189" +"IF(AF219<0,""0"",AF219)" +"H225-695323" +"(H227-H226-14911810)*-1" +"H232-$AP$2" +"(H234-H233)-16381513.88" +"H289-H288-32368918+811754" +"H328-$AP$1" +"H347-$AP$2" +"H20*0.857724326" +"23121*42" +"H20-H43" +"NOW()" +"3890936-(1045120*2)" +"K11+K12" +"NOW()-1" +"B26+1" +"50444+31050" +"SUM(C26:C57)" +"C59" +"C60+D59" +"AA1-AA2" +"D8" +"E8/104.1667*100" +"H30/42" +"I30*$J$4" +"J30*$K$1" +"K30*$L$1" +"H30-H28" +"N30" +"R30" +"H31-H30" +"T30+N31" +"U30+R31" +"H49-H48-11625460-44000" +"H50-H49-6404660-44555.26" +"SUM(N51:N60)/10" +"I62*3.425" +"I63*3.425" +"SUM(R62:R65)/4" +"H73-(-30390420+31239468)" +"(H74)+30927411-788590" +"H73+30927411-849048-849048" +"H75-H76-750000" +"H76-988590" +"H82-29897" +"H83-419583" +"H84-531812" +"H85-591360" +"H86-590697" +"H87-596081" +"H88-590955" +"H89-585105" +"H90" +"H91-298040" +"O93*3.594" +"H117-462870" +"T123+N125" +"U123+R125" +"H183-($AP$2*0.65)" +"H185-H184-32252366" +"150131-9230" +"H189-H186" +"B189" +"IF(AF188<0,""0"",AF188)" +"Q189*-1" +"$AA$3-Y189" +"+IF(AF189>$D$3,""*"","""")" +"Y189+AE189-AA189" +"IF(AF219<0,""0"",AF219)" +"H225-695323" +"(H227-H226-14911810)*-1" +"H232-$AP$2" +"(H234-H233)-16381513.88" +"H289-H288-32368918+811754" +"H328-$AP$1" +"H347-$AP$2" +"H20*0.857724326" +"23121*42" +"H20-H43" +"NOW()" +"3890936-(1045120*2)" +"K11+K12" +"NOW()-1" +"B26+1" +"50444+31050" +"SUM(C26:C57)" +"C59" +"C60+D59" +"AA1-AA2" +"D8" +"E8/104.1667*100" +"H30/42" +"I30*$J$4" +"J30*$K$1" +"K30*$L$1" +"H30-H28" +"N30" +"R30" +"H31-H30" +"T30+N31" +"U30+R31" +"H49-H48-11625460-44000" +"H50-H49-6404660-44555.26" +"SUM(N51:N60)/10" +"I62*3.425" +"I63*3.425" +"SUM(R62:R65)/4" +"H73-(-30390420+31239468)" +"(H74)+30927411-788590" +"H73+30927411-849048-849048" +"H75-H76-750000" +"H76-988590" +"H82-29897" +"H83-419583" +"H84-531812" +"H85-591360" +"H86-590697" +"H87-596081" +"H88-590955" +"H89-585105" +"H90" +"H91-298040" +"O93*3.594" +"H117-462870" +"T123+N125" +"U123+R125" +"H183-($AP$2*0.65)" +"H185-H184-32252366" +"150131-9230" +"H189-H186" +"B189" +"IF(AF188<0,""0"",AF188)" +"Q189*-1" +"$AA$3-Y189" +"+IF(AF189>$D$3,""*"","""")" +"Y189+AE189-AA189" +"IF(AF219<0,""0"",AF219)" +"H225-695323" +"(H227-H226-14911810)*-1" +"H232-$AP$2" +"(H234-H233)-16381513.88" +"H289-H288-32368918+811754" +"H329-$AP$1" +"H347-$AP$2" +"H20*0.857724326" +"23121*42" +"H20-H43" +"NOW()" +"3890936-(1045120*2)" +"K11+K12" +"NOW()-1" +"B26+1" +"50444+31050" +"SUM(C26:C57)" +"C59" +"C60+D59" +"+(K5+L5+O5)/3" +"DATE(YEAR(A5+31),MONTH(A5+31),1)" +"+(K45+L45+N45+O45)/4" +"+'Price Table'!G5-'Price Table'!B5" +"+'Price Table'!G5-'Price Table'!C5" +"+'Price Table'!G5-'Price Table'!D5" +"+'Price Table'!G5-'Price Table'!E5" +"+'Price Table'!G5-'Price Table'!F5" +"DATE(YEAR(A4+31),MONTH(A4+31),1)" +"+'Price Table'!G28-'Price Table'!H28" +"D1*0.44/0.97-D2" +"D1*0.013/0.97" +"$D$3-B9" +"+IF(I9>$D$3,""*"","""")" +"B9+H9-D9" +"I9" +"IF(I30<0,""0"",I30)" +"D1*0.17351/0.97-D2" +"$D$1*0.85/0.97-$D$2+1300" +"$D$1*0.7975/0.97-$D$2" +"$D$1*0.797/0.97-$D$2" +"3839*0.54167" +"89576-D2" +"85817-D2" +"75083-D2" +"70624-D2" +"57441-$D$2" +"77153-$D$2" +"69541-$D$2" +"59766-$D$2" +"(D1*0.348/0.97)-D2+1500" +"(0.329*D1/0.97)-D2+1500" +"148439-$D$2" +"145950-$D$2" +"(0.827*D1/0.97)-D2+1500" +"115901-$D$2" +"108665-$D$2" +"100027-$D$2" +"93336-$D$2" +"80816-$D$2" +"70242-$D$2" +"((0.373*$D$1)/0.97)-$D$2+1000" +"57314-$D$2" +"((0.34*$D$1)/0.97)-$D$2+1000" +"((0.327*$D$1)/0.97)-$D$2+1000" +"144641-$D$2" +"((0.806*$D$1)/0.97)-$D$2+1000" +"((0.786*$D$1)/0.97)-$D$2+1000" +"((0.766*$D$1)/0.97)-$D$2+1000" +"((0.749*$D$1)/0.97)-$D$2+1000" +"117495-$D$2" +"106306-$D$2" +"((0.651*$D$1)/0.97)-$D$2" +"B170-B171" +"99581-$D$2" +"89321-$D$2" +"((0.525*$D$1)/0.97)-$D$2+1000" +"((0.455*$D$1)/0.97)-$D$2+1000" +"69573-$D$2" +"((0.414*$D$1)/0.97)-$D$2+1000" +"64223-$D$2" +"((0.707*$D$1)/0.97)-$D$2+1000" +"((0.69*$D$1)/0.97)-$D$2+1000" +"108091-$D$2" +"105382-$D$2" +"102577-$D$2" +"97478-$D$2" +"154313-$D$2" +"151568-$D$2" +"((0.928*$D$1)/0.97)-$D$2+1000" +"140652-$D$2" +"135228-$D$2" +"132325-$D$2" +"130092-$D$2" +"121258-$D$2" +"119376-$D$2" +"117336-$D$2" +"((0.681*$D$1)/0.97)-$D$2+1000" +"((0.669*$D$1)/0.97)-$D$2+1000" +"((0.655*$D$1)/0.97)-$D$2+1000" +"((0.642*$D$1)/0.97)-$D$2+1000" +"94037-$D$2" +"91297-$D$2" +"85976-$D$2" +"83102-$D$2" +"65115-$D$2" +"56518-$D$2" +"53143-$D$2" +"50119-$D$2" +"47286-$D$2" +"44326-$D$2" +"35732-$D$2" +"32836-$D$2" +"29844-$D$2" +"26789-$D$2" +"137812-$D$2" +"134909-$D$2" +"131783-$D$2" +"128529-$D$2" +"117814-$D$2" +"109334-$D$2" +"106210-$D$2" +"97446-$D$2" +"94515-$D$2" +"88684-$D$2" +"85594-$D$2" +"76962-$D$2" +"71133-$D$2" +"68013-$D$2" +"64987-$D$2" +"56072-$D$2" +"53016-$D$2" +"50183-$D$2" +"47095-$D$2" +"D1*0.44/0.97-D2" +"D1*0.013/0.97" +"$D$3-B9" +"+IF(I9>$D$3,""*"","""")" +"B9+H9-D9" +"I9" +"D1*0.32/0.97-D2" +"(D1*0.466/0.97-D2)+1500" +"IF(I30<0,""0"",I30)" +"D1*0.254/0.97-D2+1500" +"D1*0.17351/0.97-D2" +"$D$1*0.85/0.97-$D$2+1300" +"$D$1*0.7975/0.97-$D$2" +"$D$1*0.797/0.97-$D$2" +"89576-D2" +"85817-D2" +"75083-D2" +"70624-D2" +"57441-$D$2" +"77153-$D$2" +"69541-$D$2" +"59766-$D$2" +"(D1*0.348/0.97)-D2+1500" +"(0.329*D1/0.97)-D2+1500" +"148439-$D$2" +"145950-$D$2" +"(0.827*D1/0.97)-D2+1500" +"115901-$D$2" +"108665-$D$2" +"100027-$D$2" +"93336-$D$2" +"80816-$D$2" +"70242-$D$2" +"((0.373*$D$1)/0.97)-$D$2+1000" +"57314-$D$2" +"((0.34*$D$1)/0.97)-$D$2+1000" +"((0.327*$D$1)/0.97)-$D$2+1000" +"144641-$D$2" +"((0.806*$D$1)/0.97)-$D$2+1000" +"((0.786*$D$1)/0.97)-$D$2+1000" +"((0.766*$D$1)/0.97)-$D$2+1000" +"((0.749*$D$1)/0.97)-$D$2+1000" +"117495-$D$2" +"106306-$D$2" +"((0.651*$D$1)/0.97)-$D$2" +"99581-$D$2" +"89321-$D$2" +"((0.525*$D$1)/0.97)-$D$2+1000" +"((0.455*$D$1)/0.97)-$D$2+1000" +"69573-$D$2" +"((0.414*$D$1)/0.97)-$D$2+1000" +"64223-$D$2" +"((0.707*$D$1)/0.97)-$D$2+1000" +"((0.69*$D$1)/0.97)-$D$2+1000" +"108091-$D$2" +"105382-$D$2" +"102577-$D$2" +"97478-$D$2" +"154313-$D$2" +"151568-$D$2" +"((0.928*$D$1)/0.97)-$D$2+1000" +"140652-$D$2" +"135228-$D$2" +"132325-$D$2" +"130092-$D$2" +"121258-$D$2" +"119376-$D$2" +"117336-$D$2" +"((0.681*$D$1)/0.97)-$D$2+1000" +"((0.669*$D$1)/0.97)-$D$2+1000" +"((0.655*$D$1)/0.97)-$D$2+1000" +"((0.642*$D$1)/0.97)-$D$2+1000" +"94037-$D$2" +"91297-$D$2" +"85976-$D$2" +"83102-$D$2" +"65115-$D$2" +"56518-$D$2" +"53143-$D$2" +"50119-$D$2" +"47286-$D$2" +"44326-$D$2" +"35732-$D$2" +"32836-$D$2" +"29844-$D$2" +"26789-$D$2" +"137812-$D$2" +"134909-$D$2" +"131783-$D$2" +"128529-$D$2" +"117814-$D$2" +"109334-$D$2" +"106210-$D$2" +"97446-$D$2" +"94515-$D$2" +"88684-$D$2" +"85594-$D$2" +"76962-$D$2" +"71133-$D$2" +"68013-$D$2" +"64987-$D$2" +"56072-$D$2" +"53016-$D$2" +"50183-$D$2" +"47095-$D$2" +"D1*0.44/0.97-D2" +"$D$3-B9" +"+IF(I9>$D$3,""*"","""")" +"B9+H9-D9" +"I9" +"IF(I30<0,""0"",I30)" +"D1*0.254/0.97-D2+1500" +"D1*0.17351/0.97-D2" +"$D$1*0.85/0.97-$D$2+1300" +"$D$1*0.7975/0.97-$D$2" +"$D$1*0.797/0.97-$D$2" +"89576-D2" +"85817-D2" +"75083-D2" +"70624-D2" +"57441-$D$2" +"77153-$D$2" +"69541-$D$2" +"59766-$D$2" +"(D1*0.348/0.97)-D2+1500" +"(0.329*D1/0.97)-D2+1500" +"148439-$D$2" +"145950-$D$2" +"(0.827*D1/0.97)-D2+1500" +"115901-$D$2" +"108665-$D$2" +"100027-$D$2" +"93336-$D$2" +"80816-$D$2" +"70242-$D$2" +"((0.373*$D$1)/0.97)-$D$2+1000" +"57314-$D$2" +"((0.34*$D$1)/0.97)-$D$2+1000" +"((0.327*$D$1)/0.97)-$D$2+1000" +"144641-$D$2" +"((0.806*$D$1)/0.97)-$D$2+1000" +"((0.786*$D$1)/0.97)-$D$2+1000" +"((0.766*$D$1)/0.97)-$D$2+1000" +"((0.749*$D$1)/0.97)-$D$2+1000" +"117495-$D$2" +"106306-$D$2" +"((0.651*$D$1)/0.97)-$D$2" +"99581-$D$2" +"89321-$D$2" +"((0.525*$D$1)/0.97)-$D$2+1000" +"((0.455*$D$1)/0.97)-$D$2+1000" +"69573-$D$2" +"((0.414*$D$1)/0.97)-$D$2+1000" +"64223-$D$2" +"((0.707*$D$1)/0.97)-$D$2+1000" +"((0.69*$D$1)/0.97)-$D$2+1000" +"108091-$D$2" +"105382-$D$2" +"102577-$D$2" +"97478-$D$2" +"154313-$D$2" +"151568-$D$2" +"((0.928*$D$1)/0.97)-$D$2+1000" +"140652-$D$2" +"135228-$D$2" +"132325-$D$2" +"130092-$D$2" +"121258-$D$2" +"119376-$D$2" +"117336-$D$2" +"((0.681*$D$1)/0.97)-$D$2+1000" +"((0.669*$D$1)/0.97)-$D$2+1000" +"((0.655*$D$1)/0.97)-$D$2+1000" +"((0.642*$D$1)/0.97)-$D$2+1000" +"94037-$D$2" +"91297-$D$2" +"85976-$D$2" +"83102-$D$2" +"65115-$D$2" +"56518-$D$2" +"53143-$D$2" +"50119-$D$2" +"47286-$D$2" +"44326-$D$2" +"35732-$D$2" +"32836-$D$2" +"29844-$D$2" +"26789-$D$2" +"137812-$D$2" +"134909-$D$2" +"131783-$D$2" +"128529-$D$2" +"117814-$D$2" +"109334-$D$2" +"106210-$D$2" +"97446-$D$2" +"94515-$D$2" +"88684-$D$2" +"85594-$D$2" +"76962-$D$2" +"71133-$D$2" +"68013-$D$2" +"64987-$D$2" +"56072-$D$2" +"53016-$D$2" +"50183-$D$2" +"47095-$D$2" +"D1*0.44/0.97-D2" +"D1*0.013/0.97" +"$D$3-B9" +"+IF(I9>$D$3,""*"","""")" +"B9+H9-D9" +"I9" +"IF(I30<0,""0"",I30)" +"D1*0.17351/0.97-D2" +"$D$1*0.85/0.97-$D$2+1300" +"$D$1*0.7975/0.97-$D$2" +"$D$1*0.797/0.97-$D$2" +"3839*0.54167" +"89576-D2" +"85817-D2" +"75083-D2" +"70624-D2" +"57441-$D$2" +"77153-$D$2" +"69541-$D$2" +"59766-$D$2" +"(D1*0.348/0.97)-D2+1500" +"(0.329*D1/0.97)-D2+1500" +"148439-$D$2" +"145950-$D$2" +"(0.827*D1/0.97)-D2+1500" +"115901-$D$2" +"108665-$D$2" +"100027-$D$2" +"93336-$D$2" +"80816-$D$2" +"70242-$D$2" +"((0.373*$D$1)/0.97)-$D$2+1000" +"57314-$D$2" +"((0.34*$D$1)/0.97)-$D$2+1000" +"((0.327*$D$1)/0.97)-$D$2+1000" +"144641-$D$2" +"((0.806*$D$1)/0.97)-$D$2+1000" +"((0.786*$D$1)/0.97)-$D$2+1000" +"((0.766*$D$1)/0.97)-$D$2+1000" +"((0.749*$D$1)/0.97)-$D$2+1000" +"117495-$D$2" +"106306-$D$2" +"((0.651*$D$1)/0.97)-$D$2" +"99581-$D$2" +"89321-$D$2" +"((0.525*$D$1)/0.97)-$D$2+1000" +"((0.455*$D$1)/0.97)-$D$2+1000" +"69573-$D$2" +"((0.414*$D$1)/0.97)-$D$2+1000" +"64223-$D$2" +"((0.707*$D$1)/0.97)-$D$2+1000" +"((0.69*$D$1)/0.97)-$D$2+1000" +"108091-$D$2" +"105382-$D$2" +"102577-$D$2" +"97478-$D$2" +"154313-$D$2" +"151568-$D$2" +"((0.928*$D$1)/0.97)-$D$2+1000" +"140652-$D$2" +"135228-$D$2" +"132325-$D$2" +"130092-$D$2" +"121258-$D$2" +"119376-$D$2" +"117336-$D$2" +"((0.681*$D$1)/0.97)-$D$2+1000" +"((0.669*$D$1)/0.97)-$D$2+1000" +"((0.655*$D$1)/0.97)-$D$2+1000" +"((0.642*$D$1)/0.97)-$D$2+1000" +"94037-$D$2" +"91297-$D$2" +"85976-$D$2" +"83102-$D$2" +"65115-$D$2" +"56518-$D$2" +"53143-$D$2" +"50119-$D$2" +"47286-$D$2" +"44326-$D$2" +"35732-$D$2" +"32836-$D$2" +"29844-$D$2" +"26789-$D$2" +"137812-$D$2" +"134909-$D$2" +"131783-$D$2" +"128529-$D$2" +"117814-$D$2" +"109334-$D$2" +"106210-$D$2" +"97446-$D$2" +"94515-$D$2" +"88684-$D$2" +"85594-$D$2" +"76962-$D$2" +"71133-$D$2" +"68013-$D$2" +"64987-$D$2" +"56072-$D$2" +"53016-$D$2" +"50183-$D$2" +"47095-$D$2" +"D1*0.44/0.97-D2" +"D1*0.013/0.97" +"$D$3-B9" +"+IF(I9>$D$3,""*"","""")" +"B9+H9-D9" +"I9" +"IF(I30<0,""0"",I30)" +"D1*0.17351/0.97-D2" +"$D$1*0.85/0.97-$D$2+1300" +"$D$1*0.7975/0.97-$D$2" +"$D$1*0.797/0.97-$D$2" +"3839*0.54167" +"89576-D2" +"85817-D2" +"75083-D2" +"70624-D2" +"57441-$D$2" +"77153-$D$2" +"69541-$D$2" +"59766-$D$2" +"(D1*0.348/0.97)-D2+1500" +"(0.329*D1/0.97)-D2+1500" +"148439-$D$2" +"145950-$D$2" +"(0.827*D1/0.97)-D2+1500" +"115901-$D$2" +"108665-$D$2" +"100027-$D$2" +"93336-$D$2" +"80816-$D$2" +"70242-$D$2" +"((0.373*$D$1)/0.97)-$D$2+1000" +"57314-$D$2" +"((0.34*$D$1)/0.97)-$D$2+1000" +"((0.327*$D$1)/0.97)-$D$2+1000" +"144641-$D$2" +"((0.806*$D$1)/0.97)-$D$2+1000" +"((0.786*$D$1)/0.97)-$D$2+1000" +"((0.766*$D$1)/0.97)-$D$2+1000" +"((0.749*$D$1)/0.97)-$D$2+1000" +"117495-$D$2" +"106306-$D$2" +"((0.651*$D$1)/0.97)-$D$2" +"99581-$D$2" +"89321-$D$2" +"((0.525*$D$1)/0.97)-$D$2+1000" +"((0.455*$D$1)/0.97)-$D$2+1000" +"69573-$D$2" +"((0.414*$D$1)/0.97)-$D$2+1000" +"64223-$D$2" +"((0.707*$D$1)/0.97)-$D$2+1000" +"((0.69*$D$1)/0.97)-$D$2+1000" +"108091-$D$2" +"105382-$D$2" +"102577-$D$2" +"97478-$D$2" +"154313-$D$2" +"151568-$D$2" +"((0.928*$D$1)/0.97)-$D$2+1000" +"140652-$D$2" +"135228-$D$2" +"132325-$D$2" +"130092-$D$2" +"121258-$D$2" +"119376-$D$2" +"117336-$D$2" +"((0.681*$D$1)/0.97)-$D$2+1000" +"((0.669*$D$1)/0.97)-$D$2+1000" +"((0.655*$D$1)/0.97)-$D$2+1000" +"((0.642*$D$1)/0.97)-$D$2+1000" +"94037-$D$2" +"91297-$D$2" +"85976-$D$2" +"83102-$D$2" +"65115-$D$2" +"56518-$D$2" +"53143-$D$2" +"50119-$D$2" +"47286-$D$2" +"44326-$D$2" +"35732-$D$2" +"32836-$D$2" +"29844-$D$2" +"26789-$D$2" +"137812-$D$2" +"134909-$D$2" +"131783-$D$2" +"128529-$D$2" +"117814-$D$2" +"109334-$D$2" +"106210-$D$2" +"97446-$D$2" +"94515-$D$2" +"88684-$D$2" +"85594-$D$2" +"76962-$D$2" +"71133-$D$2" +"68013-$D$2" +"64987-$D$2" +"56072-$D$2" +"53016-$D$2" +"50183-$D$2" +"47095-$D$2" +"D11*3.5936648" +"D11*3.5936648" +"F11*3.83461746" +"F11*3.83461746" +"H11*5.522958344" +"H11*5.522958344" +"D16/3.5936648" +"D16/3.5936648" +"D24/3.5936648" +"D24/3.5936648" +"AA1-AA2" +"D8" +"E8/104.1667*100" +"H30/42" +"I30*$J$4" +"J30*$K$1" +"K30*$L$1" +"H30-H28" +"N30" +"R30" +"H31-H30" +"T30+N31" +"U30+R31" +"H49-H48-11625460-44000" +"H50-H49-6404660-44555.26" +"SUM(N51:N60)/10" +"I62*3.425" +"I63*3.425" +"SUM(R62:R65)/4" +"H73-(-30390420+31239468)" +"(H74)+30927411-788590" +"H73+30927411-849048-849048" +"H75-H76-750000" +"H76-988590" +"H82-29897" +"H83-419583" +"H84-531812" +"H85-591360" +"H86-590697" +"H87-596081" +"H88-590955" +"H89-585105" +"H90" +"H91-298040" +"O93*3.594" +"H117-462870" +"T123+N125" +"U123+R125" +"H183-($AP$2*0.65)" +"H185-H184-32252366" +"150131-9230" +"H189-H186" +"B189" +"IF(AF188<0,""0"",AF188)" +"Q189*-1" +"$AA$3-Y189" +"+IF(AF189>$D$3,""*"","""")" +"Y189+AE189-AA189" +"IF(AF219<0,""0"",AF219)" +"H225-695323" +"(H227-H226-14911810)*-1" +"H232-$AP$2" +"(H234-H233)-16381513.88" +"H289-H288-32368918+811754" +"H329-$AP$1" +"H347-$AP$2" +"H20*0.857724326" +"23121*42" +"H20-H43" +"NOW()" +"K11+K12" +"NOW()-1" +"B26+1" +"50444+31050" +"SUM(C26:C57)" +"C59" +"C60+D59" +"A10+1" +"AVERAGE(B11:C11)" +"AVERAGE(D10:D40)" +"AVERAGE(B10:C10)" +"A10+1" +"AVERAGE(D10:D40)" +"AVERAGE(B10:C10)" +"A10+1" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(B11:C11)" +"AVERAGE(D10:D40)" +"AVERAGE(B10:C10)" +"A10+1" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(D11:E11)" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(D11:E11)" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(D11:E11)" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(D10:D40)" +"AA1-AA2" +"D8" +"E8/104.1667*100" +"H30/42" +"I30*$J$4" +"J30*$K$1" +"K30*$L$1" +"H30-H28" +"N30" +"R30" +"H31-H30" +"T30+N31" +"U30+R31" +"H49-H48-11625460-44000" +"H50-H49-6404660-44555.26" +"SUM(N51:N60)/10" +"I62*3.425" +"I63*3.425" +"SUM(R62:R65)/4" +"H73-(-30390420+31239468)" +"(H74)+30927411-788590" +"H73+30927411-849048-849048" +"H75-H76-750000" +"H76-988590" +"H82-29897" +"H83-419583" +"H84-531812" +"H85-591360" +"H86-590697" +"H87-596081" +"H88-590955" +"H89-585105" +"H90" +"H91-298040" +"O93*3.594" +"H117-462870" +"T123+N125" +"U123+R125" +"H183-($AP$2*0.65)" +"H185-H184-32252366" +"150131-9230" +"H189-H186" +"B189" +"IF(AF188<0,""0"",AF188)" +"Q189*-1" +"$AA$3-Y189" +"+IF(AF189>$D$3,""*"","""")" +"Y189+AE189-AA189" +"IF(AF219<0,""0"",AF219)" +"H225-695323" +"(H227-H226-14911810)*-1" +"H232-$AP$2" +"(H234-H233)-16381513.88" +"H289-H288-32368918+811754" +"H329-$AP$1" +"H347-$AP$2" +"H20*0.857724326" +"23121*42" +"H20-H43" +"NOW()" +"K11+K12" +"NOW()-1" +"B26+1" +"50444+31050" +"SUM(C26:C57)" +"C59" +"C60+D59" +"AA1-AA2" +"D8" +"E8/104.1667*100" +"H30/42" +"I30*$J$4" +"J30*$K$1" +"K30*$L$1" +"H30-H28" +"N30" +"R30" +"H31-H30" +"T30+N31" +"U30+R31" +"H49-H48-11625460-44000" +"H50-H49-6404660-44555.26" +"SUM(N51:N60)/10" +"I62*3.425" +"I63*3.425" +"SUM(R62:R65)/4" +"H73-(-30390420+31239468)" +"(H74)+30927411-788590" +"H73+30927411-849048-849048" +"H75-H76-750000" +"H76-988590" +"H82-29897" +"H83-419583" +"H84-531812" +"H85-591360" +"H86-590697" +"H87-596081" +"H88-590955" +"H89-585105" +"H90" +"H91-298040" +"O93*3.594" +"H117-462870" +"T123+N125" +"U123+R125" +"H183-($AP$2*0.65)" +"H185-H184-32252366" +"150131-9230" +"H189-H186" +"B189" +"IF(AF188<0,""0"",AF188)" +"Q189*-1" +"$AA$3-Y189" +"+IF(AF189>$D$3,""*"","""")" +"Y189+AE189-AA189" +"IF(AF219<0,""0"",AF219)" +"H225-695323" +"(H227-H226-14911810)*-1" +"H232-$AP$2" +"(H234-H233)-16381513.88" +"H289-H288-32368918+811754" +"H330-$AP$1" +"H347-$AP$2" +"H20*0.857724326" +"23121*42" +"H20-H43" +"NOW()" +"K11+K12" +"NOW()-1" +"B26+1" +"50444+31050" +"SUM(C26:C57)" +"C59" +"C60+D59" +"AA1-AA2" +"D8" +"E8/104.1667*100" +"H30/42" +"I30*$J$4" +"J30*$K$1" +"K30*$L$1" +"H30-H28" +"N30" +"R30" +"H31-H30" +"T30+N31" +"U30+R31" +"H49-H48-11625460-44000" +"H50-H49-6404660-44555.26" +"SUM(N51:N60)/10" +"I62*3.425" +"I63*3.425" +"SUM(R62:R65)/4" +"H73-(-30390420+31239468)" +"(H74)+30927411-788590" +"H73+30927411-849048-849048" +"H75-H76-750000" +"H76-988590" +"H82-29897" +"H83-419583" +"H84-531812" +"H85-591360" +"H86-590697" +"H87-596081" +"H88-590955" +"H89-585105" +"H90" +"H91-298040" +"O93*3.594" +"H117-462870" +"T123+N125" +"U123+R125" +"H183-($AP$2*0.65)" +"H185-H184-32252366" +"150131-9230" +"H189-H186" +"B189" +"IF(AF188<0,""0"",AF188)" +"Q189*-1" +"$AA$3-Y189" +"+IF(AF189>$D$3,""*"","""")" +"Y189+AE189-AA189" +"IF(AF219<0,""0"",AF219)" +"H225-695323" +"(H227-H226-14911810)*-1" +"H232-$AP$2" +"(H234-H233)-16381513.88" +"H289-H288-32368918+811754" +"34257130" +"H332-H331-26658083" +"H333-H332-5685559" +"H336-$AP$1" +"H347-$AP$2" +"H20*0.857724326" +"23121*42" +"H20-H43" +"NOW()" +"K11+K12" +"NOW()-1" +"B26+1" +"50444+31050" +"SUM(C26:C57)" +"C59" +"C60+D59" +"AA1-AA2" +"D8" +"E8/104.1667*100" +"H30/42" +"I30*$J$4" +"J30*$K$1" +"K30*$L$1" +"H30-H28" +"N30" +"R30" +"H31-H30" +"T30+N31" +"U30+R31" +"H49-H48-11625460-44000" +"H50-H49-6404660-44555.26" +"SUM(N51:N60)/10" +"I62*3.425" +"I63*3.425" +"SUM(R62:R65)/4" +"H73-(-30390420+31239468)" +"(H74)+30927411-788590" +"H73+30927411-849048-849048" +"H75-H76-750000" +"H76-988590" +"H82-29897" +"H83-419583" +"H84-531812" +"H85-591360" +"H86-590697" +"H87-596081" +"H88-590955" +"H89-585105" +"H90" +"H91-298040" +"O93*3.594" +"H117-462870" +"T123+N125" +"U123+R125" +"H183-($AP$2*0.65)" +"H185-H184-32252366" +"150131-9230" +"H189-H186" +"B189" +"IF(AF188<0,""0"",AF188)" +"Q189*-1" +"$AA$3-Y189" +"+IF(AF189>$D$3,""*"","""")" +"Y189+AE189-AA189" +"IF(AF219<0,""0"",AF219)" +"H225-695323" +"(H227-H226-14911810)*-1" +"H232-$AP$2" +"(H234-H233)-16381513.88" +"H289-H288-32368918+811754" +"H331-$AP$1" +"H347-$AP$2" +"H20*0.857724326" +"23121*42" +"H20-H43" +"NOW()" +"K11+K12" +"NOW()-1" +"B26+1" +"50444+31050" +"SUM(C26:C57)" +"C59" +"C60+D59" +"A10+1" +"AVERAGE(B11:C11)" +"AVERAGE(D10:D40)" +"AVERAGE(B10:C10)" +"A10+1" +"AVERAGE(D10:D40)" +"AVERAGE(B10:C10)" +"A10+1" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(B11:C11)" +"AVERAGE(D10:D40)" +"AVERAGE(B10:C10)" +"A10+1" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(D11:E11)" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(D11:E11)" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(D11:E11)" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(D10:D40)" +"A10+1" +"AVERAGE(D10:D40)" +"AA1-AA2" +"D8" +"E8/104.1667*100" +"H30/42" +"I30*$J$4" +"J30*$K$1" +"K30*$L$1" +"H30-H28" +"N30" +"R30" +"H31-H30" +"T30+N31" +"U30+R31" +"H49-H48-11625460-44000" +"H50-H49-6404660-44555.26" +"SUM(N51:N60)/10" +"I62*3.425" +"I63*3.425" +"SUM(R62:R65)/4" +"H73-(-30390420+31239468)" +"(H74)+30927411-788590" +"H73+30927411-849048-849048" +"H75-H76-750000" +"H76-988590" +"H82-29897" +"H83-419583" +"H84-531812" +"H85-591360" +"H86-590697" +"H87-596081" +"H88-590955" +"H89-585105" +"H90" +"H91-298040" +"O93*3.594" +"H117-462870" +"T123+N125" +"U123+R125" +"H183-($AP$2*0.65)" +"H185-H184-32252366" +"150131-9230" +"H189-H186" +"B189" +"IF(AF188<0,""0"",AF188)" +"Q189*-1" +"$AA$3-Y189" +"+IF(AF189>$D$3,""*"","""")" +"Y189+AE189-AA189" +"IF(AF219<0,""0"",AF219)" +"H225-695323" +"(H227-H226-14911810)*-1" +"H232-$AP$2" +"(H234-H233)-16381513.88" +"H289-H288-32368918+811754" +"34257130" +"H332-H331-26658083" +"H333-H332-5685559" +"H339-$AP$1" +"H347-$AP$2" +"H20*0.857724326" +"23121*42" +"H20-H43" +"NOW()" +"K11+K12" +"NOW()-1" +"B26+1" +"50444+31050" +"SUM(C26:C57)" +"C59" +"C60+D59" +"AA1-AA2" +"D8" +"E8/104.1667*100" +"H30/42" +"I30*$J$4" +"J30*$K$1" +"K30*$L$1" +"H30-H28" +"N30" +"R30" +"H31-H30" +"T30+N31" +"U30+R31" +"H49-H48-11625460-44000" +"H50-H49-6404660-44555.26" +"SUM(N51:N60)/10" +"I62*3.425" +"I63*3.425" +"SUM(R62:R65)/4" +"H73-(-30390420+31239468)" +"(H74)+30927411-788590" +"H73+30927411-849048-849048" +"H75-H76-750000" +"H76-988590" +"H82-29897" +"H83-419583" +"H84-531812" +"H85-591360" +"H86-590697" +"H87-596081" +"H88-590955" +"H89-585105" +"H90" +"H91-298040" +"O93*3.594" +"H117-462870" +"T123+N125" +"U123+R125" +"H183-($AP$2*0.65)" +"H185-H184-32252366" +"150131-9230" +"H189-H186" +"B189" +"IF(AF188<0,""0"",AF188)" +"Q189*-1" +"$AA$3-Y189" +"+IF(AF189>$D$3,""*"","""")" +"Y189+AE189-AA189" +"IF(AF219<0,""0"",AF219)" +"H225-695323" +"(H227-H226-14911810)*-1" +"H232-$AP$2" +"(H234-H233)-16381513.88" +"H289-H288-32368918+811754" +"34257130" +"H332-H331-26658083" +"H333-H332-5685559" +"H339-$AP$1" +"Z339+1" +"H347-$AP$1" +"Z347+1" +"H379-$AP$2" +"H383-H379" +"IF(AF379<0,""0"",AF379)" +"Z379+1" +"(Y388*22.64)/Z387*7" +"H20*0.857724326" +"23121*42" +"H20-H43" +"NOW()" +"3263866-86540" +"K11+K12" +"B26+1" +"50444+31050" +"SUM(C26:C57)" +"C59" +"C60+D59" +"C15/109342000" +"D15/309821720" +"E15/367560000" +"F15/254086000" +"G15/272563000" +"H15/333190000" +"I15/262155000" +"J15/185313864" +"K15/267076658" +"L15/267236043" +"M15/(109342000+309821700+367560000+254086000+272563000+333190000+262155000+185313864+267076658+267236043)" +"C15/(507000*264)" +"D15/(507000*720)" +"E15/(507000*744)" +"M15/(507000*6864)" +"SUM(C8:L8)" +"6002329+84306" +"C8+C10" +"C8/C15" +"C10/C15" +"C12/C15" +"C8/C15" +"SUM($C$8:D8)/SUM($C$15:D15)" +"C10/C15" +"SUM($C$10:D10)/SUM($C$15:D15)" +"C12/C15" +"SUM($C$12:D12)/SUM($C$15:D15)" +"C15/377208000" +"D15/306502234" +"E15/307779000" +"F15/362484720" +"G15/(377208000+306502234+307779000+362484720)" +"C15/(744*507000)" +"D15/(28*24*507000)" +"F15/(720*507000)" +"G15/(744*507000+24*28*507000+744*507000+720*507000)" +"SUM(C8:F8)" +"C8+C10" +"C8/C15" +"C10/C15" +"C12/C15" +"C8/C15" +"SUM($C$8:D8)/SUM($C$15:D15)" +"C10/C15" +"SUM($C$10:D10)/SUM($C$15:D15)" +"C12/C15" +"SUM($C$12:D12)/SUM($C$15:D15)" +"AA1-AA2" +"D8" +"E8/104.1667*100" +"H30/42" +"I30*$J$4" +"J30*$K$1" +"K30*$L$1" +"H30-H28" +"N30" +"R30" +"H31-H30" +"T30+N31" +"U30+R31" +"H49-H48-11625460-44000" +"H50-H49-6404660-44555.26" +"SUM(N51:N60)/10" +"I62*3.425" +"I63*3.425" +"SUM(R62:R65)/4" +"H73-(-30390420+31239468)" +"(H74)+30927411-788590" +"H73+30927411-849048-849048" +"H75-H76-750000" +"H76-988590" +"H82-29897" +"H83-419583" +"H84-531812" +"H85-591360" +"H86-590697" +"H87-596081" +"H88-590955" +"H89-585105" +"H90" +"H91-298040" +"O93*3.594" +"H117-462870" +"T123+N125" +"U123+R125" +"H183-($AP$2*0.65)" +"H185-H184-32252366" +"150131-9230" +"H189-H186" +"B189" +"IF(AF188<0,""0"",AF188)" +"Q189*-1" +"$AA$3-Y189" +"+IF(AF189>$D$3,""*"","""")" +"Y189+AE189-AA189" +"IF(AF219<0,""0"",AF219)" +"H225-695323" +"(H227-H226-14911810)*-1" +"H232-$AP$2" +"(H234-H233)-16381513.88" +"H289-H288-32368918+811754" +"34257130" +"H332-H331-26658083" +"H333-H332-5685559" +"Z339+1" +"H340-$AP$1" +"H347-$AP$1" +"Z347+1" +"H379-$AP$2" +"H383-H379" +"IF(AF379<0,""0"",AF379)" +"Z379+1" +"(Y388*22.64)/Z387*7" +"H20*0.857724326" +"23121*42" +"H20-H43" +"NOW()" +"3263866-86540" +"K11+K12" +"B26+1" +"50444+31050" +"SUM(C26:C57)" +"C59" +"C60+D59" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C9,'[4]Texas Waha'!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C9,'[4]Texas Waha'!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C9,'[4]Texas Waha'!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C9,'[4]Texas Waha'!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C9,'[4]Texas Waha'!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C9,'[4]Texas Waha'!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C9,'[4]Texas Waha'!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C9,'[4]Texas Waha'!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[1]Central!C59" +"[5]Northeast!$C$27" +"[5]Northeast!$D$27" +"[5]Northeast!E27" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"TODAY()" +"Reported!C7" +"Reported!F7" +"IF(OR(C12="""",D12=""""),"""",(AVERAGE(C12:D12)))" +"parse!E1" +"AVERAGE(F12:G12)" +"IF(B12<>"""",H12-B12,(IF(E12<>"""",H12-E12,"""")))" +"H12-J12" +"IF(M12=0,"""",H12-M12)" +"H12-$H$41" +"M12-$M$41" +"Reported!D9" +"Reported!F9" +"parse!E3" +"Reported!D8" +"Reported!F8" +"parse!E2" +"IF(C15>0,AVERAGE(C15:D15),IF(B15>0,B15,""""))" +"Reported!D19" +"Reported!F19" +"parse!E12" +"Reported!D25" +"Reported!F25" +"IF(M22=0,H22-L22,H22-M22)" +"Reported!D35" +"Reported!F35" +"parse!E25" +"L27-$M$41" +"Reported!D37" +"Reported!F37" +"parse!E27" +"Reported!D40" +"Reported!F40" +"parse!E30" +"Reported!D48" +"Reported!F48" +"Reported!D51" +"Reported!F51" +"parse!E40" +"Reported!D57" +"Reported!F57" +"parse!E46" +"Reported!#REF!" +"IF(B55<>"""",B55,IF(OR(C55="""",D55=""""),"""",(AVERAGE(C55:D55))))" +"parse!E58" +"Reported!D80" +"Reported!F80" +"Reported!D86" +"Reported!F86" +"Reported!D89" +"Reported!F89" +"parse!E75" +"Reported!D95" +"Reported!F95" +"parse!E80" +"Reported!D111" +"Reported!F111" +"IF(OR(C108="""",D108=""""),"""",(AVERAGE(C108:D108)))" +"parse!E94" +"H108-J108" +"IF(M108=0,"""",H108-M108)" +"Reported!D119" +"Reported!F119" +"parse!E101" +"Reported!D122" +"Reported!F122" +"parse!E104" +"Reported!D125" +"Reported!F125" +"parse!E107" +"Reported!D115" +"Reported!F115" +"Reported!D127" +"Reported!F127" +"parse!E109" +"parse!E98" +"TODAY()" +"TODAY()" +"D9+1" +"AK9+4" +"O41-O43" +"TODAY()" +"GDHist!C9" +"GDHist!#REF!" +"GDHist!CX9" +"GDHist!DB9" +"Reported!C7" +"-Houston--Katy" +"-Corpus Christi" +"+G1-C1" +"O12" +"F3+D3" +"($D$3-C5)*B5*10000" +"($H$3-G5)*F5*timediff" +"($H$3-G11)*F11*(timediff-3)" +"($H$3-G12)*F12*(timediff-1)" +"[1]!'NGc1 LAST'" +"[1]!'NGc2 LAST'" +"[1]!'NGc3 LAST'" +"[1]!'NGc4 LAST'" +"($H$3-G16)*F16*(timediff)" +"[1]!'NGc5 LAST'" +"[1]!'NGc6 LAST'" +"[1]!'NGc7 LAST'" +"[1]!'NGc8 LAST'" +"[1]!'NGc9 LAST'" +"[1]!'NGc10 LAST'" +"[1]!'NGc11 LAST'" +"[1]!'NGc12 LAST'" +"[1]!'NGc13 LAST'" +"[1]!'NGc14 LAST'" +"[1]!'NGc15 LAST'" +"AVERAGE(O12:O16)" +"($A$32-C29)*B29*10000" +"AVERAGE(O18:O24)" +"O13" +"AVERAGE(O13:O24)" +"($A$44-C42)*B42*10000" +"O14" +"($A$51-C48)*B48*10000" +"O15" +"($A$57-C55)*B55*10000" +"O16" +"($A$65-C62)*B62*10000" +"AVERAGE(O17:O23)" +"SUM(D5:D69)-C83" +"SUM(F70)*($G$1-$C$1)/10000" +"SUM(H7:H69)" +"SUM(B5:B28)" +"SUM(F5:F69)" +"SUM(H6:H69)" +"SUM(B29:B69)" +"SUM(B73:B77)" +"SUM(F5:F69)*($G$1-$C$1)/10000" +"+H5" +"+H73" +"+F78" +"D70" +"+H78" +"SUM(D5+D29+D42+D48+D55+D62)" +"B78" +"SUM(C79:C84)" +"+J83+J79" +"+C85+C86" +"TODAY()" +"A12+B$8" +"B12+$B$9" +"E12-1" +"[1]VOLS!C9" +"_xll.OSTRIP($B12,$C12,$D12-$C$6,$E12-$D12,$F12-$D12,$G12,$H12,$I12,$J12,$K12,$L12,$M12,O$10)" +"G12" +"AVERAGE(A12:A16)" +"AVERAGE(O11:O16)" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!C4" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"CurveDate" +"Prompt" +"LN(B4/B3)" +"STDEV(H4:H28)*SQRT(365)" +"CORREL(I4:I28,H4:H28)" +"CORREL(H4:H28,J4:J28)" +"A1422+1" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"C13-0.01" +"AVERAGE(C10:C19)" +"C19+0.004" +"AVERAGE(C20:C34)" +"AVERAGE(C12:C34)" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"C14-0.01" +"AVERAGE(C10:C19)" +"C19+0.004" +"AVERAGE(C20:C34)" +"AVERAGE(C12:C34)" +"C15-0.025" +"AVERAGE(C10:C19)" +"C19+0.004" +"AVERAGE(C20:C34)" +"AVERAGE(C12:C34)" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"AVERAGE(C10:C19)" +"C18-0.025" +"C19+0.003" +"AVERAGE(C20:C34)" +"AVERAGE(C12:C34)" +"C19+0" +"AVERAGE(C20:C34)" +"AVERAGE(C17:C34)" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!C4" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,[4]Texas!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"[4]Texas!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"B2-C2" +"B2-C2" +"B2-C2" +"Sheet1!B2+VLOOKUP(A2,Sheet2!A2:C86,2,0)" +"Sheet1!C2+VLOOKUP(A2,Sheet2!A2:C86,3,0)" +"B2-C2" +"Sheet1!F2+VLOOKUP(F2,Sheet2!E2:G84,2,0)" +"Sheet1!G2+VLOOKUP(F2,Sheet2!E2:G84,3,0)" +"Sheet1!J2+VLOOKUP(K2,Sheet2!I2:K85,2,0)" +"Sheet1!K2+VLOOKUP(K2,Sheet2!I2:K85,3,0)" +"Sheet1!N3+VLOOKUP(O2,Sheet2!M2:O86,2,0)" +"Sheet1!O3+VLOOKUP(O2,Sheet2!M2:O86,3,0)" +"Sheet1!R2+VLOOKUP(S2,Sheet2!Q2:S83,2,0)" +"Sheet1!S2+VLOOKUP(S2,Sheet2!Q2:S83,3,0)" +"Sheet1!R43+VLOOKUP(S41,Sheet2!Q41:S83,2,0)" +"Sheet1!S43+VLOOKUP(S41,Sheet2!Q41:S83,3,0)" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!C4" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!C4" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!C4" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!C4" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!C4" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!C4" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!C4" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!C4" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!C4" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!C4" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!C4" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!C4" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!C4" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!C4" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!C4" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"TODAY()+1" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C7,[3]West!$B$2:$K$200,5,FALSE))" +"IF(OR(E7="""",F7=""""),"""",IF(AND(D7>=F7,D7<=G7),"""",""Check Range""))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C8,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!C4" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C13,'[4]Texas Waha'!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C14,[2]Southeast!$B$2:$K$200,5,FALSE))" +"IF(VLOOKUP($C18,[1]Central!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C18,[1]Central!$B$2:$K$200,5,FALSE))" +"'[4]Texas Waha'!$F$18" +"[3]West!C19" +"[3]West!G19" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,2,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,3,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,4,FALSE))" +"IF(VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE)="""","""",VLOOKUP($C95,[5]Northeast!$B$2:$K$200,5,FALSE))" +"[5]Northeast!C16" +"[5]Northeast!C30" +"[1]Central!C59" +"[5]Northeast!$C$28" +"[5]Northeast!$D$28" +"[5]Northeast!$E$28" +"[5]Northeast!$F$28" +"[5]Northeast!$C$29" +"[5]Northeast!$D$29" +"[5]Northeast!$E$29" +"[5]Northeast!$F$29" +"AVERAGE(B3:B33)" +"AVERAGE(B34:B61)" +"AVERAGE(C62:C92)" +"AVERAGE(C93:C122)" +"AVERAGE(C123:C153)" +"AVERAGE(C154:C183)" +"AVERAGE(C184:C214)" +"AVERAGE(C215:C245)" +"AVERAGE(C246:C275)" +"AVERAGE(C276:C306)" +"AVERAGE(C307:C336)" +"AVERAGE(C337:C366)" +"(I3-J3)*75" +"(I5-J5)*60" +"(I6-J6)*50" +"(I10-J10)*70" +"AVERAGE(C3:C367)" +"AVERAGE(B2:B32)" +"AVERAGE(B33:B60)" +"AVERAGE(B61:B91)" +"AVERAGE(B92:B121)" +"AVERAGE(B122:B152)" +"AVERAGE(B153:B182)" +"AVERAGE(B183:B213)" +"AVERAGE(B214:B244)" +"AVERAGE(B245:B274)" +"AVERAGE(B275:B305)" +"AVERAGE(B306:B335)" +"AVERAGE(B336:B365)" +"----- OUT" +"--- MID" +"+ MSL" +"- MCN M" +"AVERAGE(38421,40031,41495)" +"B9-C9" +"C10+G10" +"AVERAGE(C3:C26)" +"AVERAGE(C28:T28)" +"TODAY()" +"[1]Ops!C3" +"[1]Ops!C26" +"[1]Ops!C26" +"[1]Ops!C26" +"[1]Ops!C26" +"[1]Ops!C26" +"[1]Ops!I26" +"TODAY()" +"[1]Ops!C3" +"[1]Ops!C26" +"[1]Ops!C26" +"[1]Ops!C26" +"[1]Ops!C26" +"[1]Ops!C26" +"[1]Ops!I26" +"IF(WEEKDAY(ValDate)=2,ValDate-3,ValDate-1)" +"IF(M7<=$C$18,""*"","""")" +"Prompt" +"VLOOKUP(N7,CURVES!$B$13:$C$312,2)" +"PriceMod!O7+VLOOKUP(N7,CURVES!$B$13:$D$312,3)" +"CURVES!G13" +"CURVES!J13" +"VLOOKUP(MONTH(N7),$Z$38:$AA$49,2)" +"VLOOKUP(MONTH(N7),$Z$38:$AB$49,3)" +"DATE(YEAR(N7),MONTH(N7)+1,1)" +"IF($AH$24=TRUE,1,0)" +"IF($AH$25=TRUE,1,0)" +"C30/(toEndMonth-C17+1)" +"REGISTER.ID(DLL,Module,format)" +"IF(Calc!C9=0,""hold"",IF(Calc!C9>0,""inject"",""withdraw""))" +"Calc!C10" +"PriceCurveDate" +"INDEX(K7:K414,MATCH(PriceCurveDate,L7:L414,1)+1)" +"Prompt" +"PriceMod!$C$8" +"PriceMod!J27" +"CALL($C$8,toStartMonth,toEndMonth,nfactor,kmax,_dim2,nRun,forwardPrice,vol,spot,svol,correl,LHP,sp,Vol_scale,freq,divYield,currentVolume,penalty,injectionFee,withdrawFee,Injection_Fee_Esc,Withdraw_Fee_Esc,if_injection,if_withdraw,CurvePts,W_Gas,Injection_Rate,Withdraw_Rate,$D$29:$D$69)" +"B4-D4-E4" +"B5*(0.08*((A5-A4)/365))" +"F5-C5" +"B64" +"115000+125000+30000" +"250000" +"D6*0.2" +"J6*0.3+40000" +"PMT(D7/12,D8*12,D6*0.8)" +"PMT(J7/12,J8*12,J6*0.7)" +"-D6*0.02/12" +"J6*-0.025/12" +"SUM(D12:D16)" +"700*4" +"(750*6+12*500+12*650)*0.75" +"D19+D17" +"D21*12" +"D23/D9" +"-500/12" +"SUM(D33:D36)" +"D43/D30" +"D43+D23" +"D48/D52" +"D30+D9" +"D3*0.3" +"(D3-D6)*0.035" +"PMT(D4/12,D5*12,D3*0.7+D7)" +"D3*-0.025/12" +"SUM(D9:D13)" +"(750*6+12*500+12*650)*0.75+1000" +"D16+D14" +"D18*12" +"D20/D6" +"D16*12" +"D26*1.02" +"D10*12" +"SUM(D26:D33)" +"NPV(0.085,D37:S37)" +"D35+D34" +"IRR(D37:S37,0.15)" +"(D3-D6+D7)*D4" +"+D45*$D$4" +"-D28" +"+D42-D41" +"+(D3-D6+D7)-D43" +"+D45-E43" +"3100*25" +"D3*D8" +"D21*12" +"D3*0.03" +"E19" +"SUM(I6:I8)" +"PMT(D4/12,D5*12,D3*(1-D8))" +"D12*12" +"-D3*0.025/12" +"D3" +"D21*-A15" +"I9/I14" +"SUM(D14:D18)" +"28*1250*0.93" +"D21+D19+D12" +"D23*12" +"D25/(D6+D7)" +"D21*12" +"D31*1.02" +"$D$12*12" +"D33" +"D14*12" +"SUM(D31:D39)" +"-D6+D7" +"3000000-S53" +"NPV(0.0825,D43:S43)" +"D41+D40" +"AVERAGE(D43:S43)" +"U43/0.0825" +"IRR(D43:S43,0.15)" +"IRR(D47:S47,0.15)" +"+E45*(1+$E$46)" +"+E47*(1+$E$46)" +"(D3-D6+D7)*D4" +"+D53*$D$4" +"-D33" +"+D50-D49" +"+(D3-D6)-D51" +"+D53-E51" +"D31+D34+#REF!+D37+D38" +"D33+D51" +"-$D$3/15" +"SUM(D56:D58)" +"B4*C4*D4" +"(B4*F4)+(B4*C4*E4)" +"H4-I4" +"$F$4" +"SUM(H4:H16)" +"VLOOKUP($E$3,$R$1:$S$36,2,FALSE)" +"VLOOKUP($E$7,$R$1:$S$36,2,FALSE)" +"VLOOKUP($L$3,$R$39:$S$745,2,FALSE)" +"VLOOKUP($L$7,$R$39:$S$745,2,FALSE)" +"IF($I$2 <> 1,$E$3,$L$3)" +"IF($I$2 <> 1,$E$7,$L$7)" +"VLOOKUP($D$3,Codes,2)" +"VLOOKUP($K$3,$Q$39:$R$745,2)" +"IF($I$2<> 1,IF(VLOOKUP($V4,'Socal Index'!$A$1:$AK$710,$T$1) = 0,#N/A,VLOOKUP($V4,'Socal Index'!$A$1:$AK$710,$T$1)),IF(HLOOKUP($W4,'Socal Index'!$A$1:$AK$710,$V$1,FALSE) = 0,#N/A,HLOOKUP($W4,'Socal Index'!$A$1:$AK$710,$V$1,FALSE)))" +"IF($I$2<> 1,IF(VLOOKUP($V4,'Socal Index'!$A$1:$AK$710,$U$1) = 0,#N/A,VLOOKUP($V4,'Socal Index'!$A$1:$AK$710,$U$1)),IF(HLOOKUP($W4,'Socal Index'!$A$1:$AK$710,$W$1,FALSE) = 0,#N/A,HLOOKUP($W4,'Socal Index'!$A$1:$AK$710,$W$1,FALSE)))" +"IF(AND($X4 <>0, $Y4 <> 0),$X4-$Y4,#N/A)" +"VLOOKUP($D$7,Codes,2)" +"VLOOKUP($K$7,$Q$39:$R$745,2)" +"AVERAGE(B2:M2)" +"AVERAGE(B2:M2)" +"AVERAGE(B2:M2)" +"VLOOKUP($A4,Socal!$A$2:$AK$709,'Socal Index'!B$2)+VLOOKUP($A4,NYMEX!$A$2:$AK$709,'Socal Index'!B$2)" +"VLOOKUP($E$3,$R$1:$S$36,2,FALSE)" +"VLOOKUP($E$7,$R$1:$S$36,2,FALSE)" +"$E$3" +"$E$7" +"VLOOKUP($D$3,Codes,2)" +"IF(VLOOKUP($V4,'Socal Index'!$A$1:$AK$710,$T$1) = 0,#N/A,VLOOKUP($V4,'Socal Index'!$A$1:$AK$710,$T$1))" +"IF(VLOOKUP($V4,'Socal Index'!$A$1:$AK$710,$U$1) = 0,#N/A,VLOOKUP($V4,'Socal Index'!$A$1:$AK$710,$U$1))" +"IF(AND($X4 <>0, $Y4 <> 0),$X4-$Y4,#N/A)" +"VLOOKUP($D$7,Codes,2)" +"AVERAGE(B2:M2)" +"AVERAGE(B2:M2)" +"AVERAGE(B2:M2)" +"VLOOKUP($A4,Socal!$A$2:$AK$709,'Socal Index'!B$2)+VLOOKUP($A4,NYMEX!$A$2:$AK$709,'Socal Index'!B$2)" +"SUM(B3:B7)" +"SUM(A3:A44)" +"SUM(D3:D43)" +"1856+1105+565" +"2365+1970+1736.72" +"2289+1973+645" +"2105+1668" +"2665+2237+12.88+0.5" +"2195.14+1983" +"2394+865" +"2500.6+2185+1060.22" +"(C16-25)*3.6" +"C17*B11" +"C17*E11" +"SUM(B21:B23)" +"D6+C6" +"D6+C6-G6" +"SUM(D6:D49)" +"SUM(C5:C48)" +"C51*C52" +"SUM(C53:E53)" +"E55+E56" +"(J61)" +"(P61)" +"V61" +"AB61" +"SUM(AH61)" +"SUM(J5:J50)" +"SUM(AH5:AH60)" +"K61" +"Q61" +"W61" +"AC61" +"SUM(AI61)" +"SUM(B61:B62)" +"SUM(B63:E63)" +"SUM(B5:B40)" +"SUM(B45:B50)" +"SUM(B55:B59)" +"4*110*52" +"E22-E23" +"SUM(F3:F46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"F3*G3" +"SUM(F3:F74)" +"H75/F75" +"(C16-25)*3.6" +"C17*B11" +"C17*E11" +"SUM(B21:B23)" +"+'1463 IntCt-1Sty'!J15/'1463 IntCt-1Sty'!J14" +"+'Unit Summary'!F14" +"0.11/12" +"+'A&D Costs'!D9" +"+'Unit Summary'!M$14" +"+'Unit Summary'!N$14" +"+TLU" +"+'Unit Summary'!M14" +"+B5/B4" +"+'Unit Summary'!K14" +"+$B8/TLU" +"+B8/$B$5" +"+B8/B$8" +"B$8*Slscomm" +"B$8*Ccost" +"SUM(W12:AF12)" +"+B12+B11" +"SUM(X14:AF14)" +"+B8-B13" +"+'A&D Costs'!E$12" +"+'A&D Costs'!E103" +"+'Unit Summary'!H14" +"SUM(B18:B20)" +"B21*CLPts" +"B$8*LTV*AvgBal*CLIntRt*ConstTime" +"+B26+B21" +"+B15-B28" +"B30/B$8" +"+$B32/'Unit Summary'!M$14" +"0.5*B30" +"+B33/TLU" +"+B33/B32" +"B34/36*12" +"C40*TLU" +"+C40/C$40" +"0.75*C40" +"+C19+C18" +"+C42-C41" +"0.2*C19" +"$C$41*1.2" +"C50*C$49" +"C8" +"+C50/C$50" +"0.7*C50" +"+-LotRel" +"+A20" +"-C20" +"+-C26" +"SUM(C51:C54)" +"0.8*C8" +"-LotRel" +"+A20" +"-C20" +"-C26" +"IF(SUM(C59:C61)>0,0,SUM(C59:C61))" +"+E11" +"SUM(C21:AL21)" +"+K23" +"Investment" +"+AM26/TLU" +"+AM26/AM$32" +"(LotIMPLN)" +"+K$23*SpecLoan75" +"+M23*PreSldLn80" +"SUM(C28:C29)" +"P24*'Project Summary'!$C$8" +"+C32+C30+C26" +"LandPrice-SUM($C37:H37)" +"ProfessionalFees*0.5*0.5" +"ProfessionalFees*0.5*0.25" +"(Lot_Improvement_Costs-ProfessionalFees)*0.15" +"(Lot_Improvement_Costs-ProfessionalFees)*0.2" +"(Lot_Improvement_Costs-ProfessionalFees)*0.3" +"(Lot_Improvement_Costs-ProfessionalFees)*0.25" +"(Lot_Improvement_Costs-ProfessionalFees)*0.1" +"(F23+J23)*0.1*AvgUC+(K23+G23+H23+I23)*0.2*AvgUC" +"(0.025*LandPrice)/12*3" +"(0.025*LandPrice)/12*9" +"(0.025*26000)*(TLU-SUM($C24:R24))*0.5" +"((0.025*26000)/12*8)*(TLU-SUM($C24:$AD24))*0.5" +"C32*Slscomm" +"C32*Ccost" +"CLPts*SUM(I28:M28)" +"CLPts*K29" +"+I69" +"+AM45+AM44" +"IF(LotIMPLN-SUM($C47:J47)40000,(AD22*41.67))))))))))" +"DATE(YEAR(A22)+2,MONTH(A22),1)" +"VLOOKUP($AC22,NYMEX!$B:$C,2,FALSE)" +"DATE(YEAR(A14589)+1,MONTH(A14589),1)" +"[1]!'NGc1 MTH'" +"DATEVALUE((""01-"" & LEFT($A$3,3) & ""-0"" & MID($A$3,4,2)))" +"[1]!'NGc1 Latest'" +"[1]!'NGc2 MTH'" +"DATEVALUE((""01-"" & LEFT($A$4,3) & ""-0"" & MID($A$4,4,2)))" +"[1]!'NGc2 Latest'" +"[1]!'NGc3 MTH'" +"DATEVALUE((""01-"" & LEFT($A$5,3) & ""-0"" & MID($A$5,4,2)))" +"[1]!'NGc3 Latest'" +"[1]!'NGc4 MTH'" +"DATEVALUE((""01-"" & LEFT($A$6,3) & ""-0"" & MID($A$6,4,2)))" +"[1]!'NGc4 Latest'" +"[1]!'NGc5 MTH'" +"DATEVALUE((""01-"" & LEFT($A$7,3) & ""-0"" & MID($A$7,4,2)))" +"[1]!'NGc5 Latest'" +"[1]!'NGc6 MTH'" +"DATEVALUE((""01-"" & LEFT($A$8,3) & ""-0"" & MID($A$8,4,2)))" +"[1]!'NGc6 Latest'" +"[1]!'NGc7 MTH'" +"DATEVALUE((""01-""&LEFT($A$9,3)&""-0""&MID($A$9,4,2)))" +"[1]!'NGc7 Latest'" +"[1]!'NGc8 MTH'" +"DATEVALUE((""01-"" & LEFT($A$10,3) & ""-0"" & MID($A$10,4,2)))" +"[1]!'NGc8 Latest'" +"[1]!'NGc9 MTH'" +"DATEVALUE((""01-"" & LEFT($A$11,3) & ""-0"" & MID($A$11,4,2)))" +"[1]!'NGc9 Latest'" +"[1]!'NGc10 MTH'" +"DATEVALUE((""01-"" & LEFT($A$12,3) & ""-0"" & MID($A$12,4,2)))" +"[1]!'NGc10 Latest'" +"[1]!'NGc11 MTH'" +"DATEVALUE((""01-"" & LEFT($A$13,3) & ""-0"" & MID($A$13,4,2)))" +"[1]!'NGc11 Latest'" +"[1]!'NGc12 MTH'" +"DATEVALUE((""01-"" & LEFT($A$14,3) & ""-0"" & MID($A$14,4,2)))" +"[1]!'NGc12 Latest'" +"[1]!'NGc13 MTH'" +"DATEVALUE((""01-"" & LEFT($A$15,3) & ""-0"" & MID($A$15,4,2)))" +"[1]!'NGc13 Latest'" +"[1]!'NGc14 MTH'" +"DATEVALUE((""01-"" & LEFT($A$16,3) & ""-0"" & MID($A$16,4,2)))" +"[1]!'NGc14 Latest'" +"[1]!'NGc15 MTH'" +"DATEVALUE((""01-"" & LEFT($A$17,3) & ""-0"" & MID($A$17,4,2)))" +"[1]!'NGc15 Latest'" +"[1]!'NGc16 MTH'" +"DATEVALUE((""01-"" & LEFT($A$18,3) & ""-0"" & MID($A$18,4,2)))" +"[1]!'NGc16 Latest'" +"[1]!'NGc17 MTH'" +"DATEVALUE((""01-"" & LEFT($A$19,3) & ""-0"" & MID($A$19,4,2)))" +"[1]!'NGc17 Latest'" +"[1]!'NGc18 MTH'" +"DATEVALUE((""01-"" & LEFT($A$20,3) & ""-0"" & MID($A$20,4,2)))" +"[1]!'NGc18 Latest'" +"[1]!'NGc19 MTH'" +"DATEVALUE((""01-"" & LEFT($A$21,3) & ""-0"" & MID($A$21,4,2)))" +"[1]!'NGc19 Latest'" +"[1]!'NGc20 MTH'" +"DATEVALUE((""01-"" & LEFT($A$22,3) & ""-0"" & MID($A$22,4,2)))" +"[1]!'NGc20 Latest'" +"[1]!'NGc21 MTH'" +"DATEVALUE((""01-"" & LEFT($A$23,3) & ""-0"" & MID($A$23,4,2)))" +"[1]!'NGc21 Latest'" +"[1]!'NGc22 MTH'" +"DATEVALUE((""01-"" & LEFT($A$24,3) & ""-0"" & MID($A$24,4,2)))" +"[1]!'NGc22 Latest'" +"[1]!'NGc23 MTH'" +"DATEVALUE(""01-""&LEFT($A$25,3)&""-0""&MID($A$25,4,2))" +"[1]!'NGc23 Latest'" +"[1]!'NGc24 MTH'" +"DATEVALUE((""01-"" & LEFT($A$26,3) & ""-0"" & MID($A$26,4,2)))" +"[1]!'NGc24 Latest'" +"[1]!'NGc25 MTH'" +"DATEVALUE((""01-"" & LEFT($A$27,3) & ""-0"" & MID($A$27,4,2)))" +"[1]!'NGc25 Latest'" +"[1]!'NGc26 MTH'" +"DATEVALUE((""01-"" & LEFT($A$28,3) & ""-0"" & MID($A$28,4,2)))" +"[1]!'NGc26 Latest'" +"[1]!'NGc27 MTH'" +"DATEVALUE((""01-"" & LEFT($A$29,3) & ""-0"" & MID($A$29,4,2)))" +"[1]!'NGc27 Latest'" +"[1]!'NGc28 MTH'" +"DATEVALUE((""01-"" & LEFT($A$30,3) & ""-0"" & MID($A$30,4,2)))" +"[1]!'NGc28 Latest'" +"[1]!'NGc29 MTH'" +"DATEVALUE((""01-"" & LEFT($A$31,3) & ""-0"" & MID($A$31,4,2)))" +"[1]!'NGc29 Latest'" +"[1]!'NGc30 MTH'" +"DATEVALUE((""01-"" & LEFT($A$32,3) & ""-0"" & MID($A$32,4,2)))" +"[1]!'NGc30 Latest'" +"[1]!'NGc31 MTH'" +"DATEVALUE((""01-"" & LEFT($A$33,3) & ""-0"" & MID($A$33,4,2)))" +"[1]!'NGc31 Latest'" +"[1]!'NGc32 MTH'" +"DATEVALUE((""01-"" & LEFT($A$34,3) & ""-0"" & MID($A$34,4,2)))" +"[1]!'NGc32 Latest'" +"[1]!'NGc33 MTH'" +"DATEVALUE((""01-"" & LEFT($A$35,3) & ""-0"" & MID($A$35,4,2)))" +"[1]!'NGc33 Latest'" +"[1]!'NGc34 MTH'" +"DATEVALUE((""01-"" & LEFT($A$36,3) & ""-0"" & MID($A$36,4,2)))" +"[1]!'NGc34 Latest'" +"[1]!'NGc35 MTH'" +"DATEVALUE((""01-"" & LEFT($A$37,3) & ""-0"" & MID($A$37,4,2)))" +"[1]!'NGc35 Latest'" +"[1]!'NGc36 MTH'" +"DATEVALUE((""01-"" & LEFT($A$38,3) & ""-0"" & MID($A$38,4,2)))" +"[1]!'NGc36 Latest'" +"C3+D3" +"SUM(C6:F6)" +"G6-I6" +"SUM(C6:C51)" +"SUM(C52:F52)-G52" +"J50+SUM(J53:J58)" +"G61-I61-J61" +"2385+2460" +"SUM(I66:I67)" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"C3+D3" +"SUM(C6:F6)" +"G6-I6" +"SUM(C6:C51)" +"SUM(C52:F52)-G52" +"D52+SUM(D55:D60)" +"G61-I61-J61" +"2385+2460" +"SUM(I66:I67)" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"C3+D3" +"SUM(C6:F6)" +"G6-I6" +"SUM(C6:C51)" +"SUM(C52:F52)-G52" +"C52+SUM(C55:C60)" +"1479.05+2130+2375" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"C3+D3" +"SUM(C6:F6)" +"G6-I6" +"SUM(C6:C51)" +"SUM(C52:F52)-G52" +"C52+SUM(C55:C60)" +"SUM(I66:I67)" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"C3+D3" +"SUM(C6:F6)" +"G6-I6" +"SUM(C6:C51)" +"SUM(C52:F52)-G52" +"J50+SUM(J53:J58)" +"SUM(J6:J60)" +"SUM(I66:I67)" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"C3+D3" +"SUM(C6:F6)" +"G6-I6" +"SUM(C6:C51)" +"SUM(C52:F52)-G52" +"J50+SUM(J53:J58)" +"G61-I61-J61" +"2385+2460" +"SUM(I66:I67)" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"F3+G3" +"SUM(F6:I6)" +"J6-L6" +"SUM(F6:F51)" +"SUM(F52:I52)-J52" +"F52+SUM(F54:F66)" +"J68-L68-M68" +"SUM(L73:L74)" +"L71-L68" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"F3+G3" +"SUM(F6:I6)" +"J6-L6" +"SUM(F6:F51)" +"SUM(F52:I52)-J52" +"F52+SUM(F54:F67)" +"J69-L69-M69" +"SUM(L74:L75)" +"L72-L69" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"C3+D3" +"SUM(C6:F6)" +"G6-I6" +"SUM(C6:C51)" +"SUM(C52:F52)-G52" +"C52+SUM(C55:C60)" +"2022.5+1470+72" +"SUM(I66:I67)" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"TRUnits" +"ROUND(X7+T7+P7,0)" +"+AB7" +"AB7*AC8" +"+Q8+280+67" +"+U8" +"+Y8+295" +"ROUND((Y8*$X7+U8*$T7+Q8*$P7)/$AB$7,0)" +"L9/$L$88" +"M9*TRUnits" +"2381.9/2" +"M9/1376" +"Q9*P$7" +"Q$8*$N9*CMF" +"+Q9/Q$8" +"+X9+T9+P9" +"AB9/AB$7" +"AJ9/$AJ$48" +"+AB9" +"+AJ9/AK$7" +"+AJ9/AL$7" +"((68000+9450+28000+8000+2000)/134)*CMF" +"+AB10/AB$7" +"263/2" +"175/2" +"+$M12*CMF" +"AB12+AB13" +"(6797+11425)/14" +"+AB15" +"+AB19+AB20" +"290/2" +"5.5*R8*CMF" +"5.5*1550*CMF" +"SUM(AB23:AB25)+SUM(AB28:AB32)+AB35" +"2605/2" +"AB40+AB41" +"7528/2" +"AB26+AB33" +"+AB34" +"4563/2" +"(13500+300-1500)/2*0.33*CMF" +"(13500+300-1100)/2*0.33*CMF" +"(13500+300)/2*0.33*CMF" +"+AB62" +"AB43+AB44" +"AB50" +"1455/2" +"2425/2" +"+AB21" +"3394/2" +"+AB37+AB38" +"(2975+(24808/7))/2" +"+AB54+AB55" +"(2465+(23680/7))/2" +"+AB56+SUM(AB58:AB60)+AB72" +"13251/2" +"AB66+AB67" +"AB63+AB64" +"894/2" +"(120+80+70+40)*CMF" +"(120+3*70+2*65+2*40)*CMF" +"(120+4*80+70+4*40)*CMF" +"+AB70" +"600/2" +"((75+46+13)*2+180+70)*CMF" +"SUM(AB73:AB76)" +"(28-3)*3*2*CMF" +"+AB68" +"(28-3)*3*3.5*CMF" +"SUM(AB77:AB79)" +"SUM(AB81:AB85)" +"750/2" +"((R$8*1.2)/100*23.5)*CMF" +"710/2" +"((R$8*1.2)/100*21)*CMF" +"(SUM(AJ9:AJ40)+SUM(AJ42:AJ45))*1.0125*0.7*0.095/12*6" +"(2.5*43560+75000)*10.3" +"300/2" +"7500/SM134Units*CMF" +"AB11+AB86" +"3111/2" +"2.1*CMF*60%*Q$8" +"AB45+AB47+AB48+AB69" +"2489/2" +"2.1*CMF*40%*Q$8" +"+AB87" +"(SUM(AJ$43:AJ45)+SUM(AJ$9:AJ$40))*0.1-500000" +"0*CMF" +"(SUM(AJ$43:AJ46)+SUM(AJ$9:AJ$40))*0.15" +"400/2" +"$M48*CMF" +"SUM(AI9:AI47)" +"2400/2" +"1*Q$8*CMF" +"-AJ42" +"AJ50/AK$7" +"1600/2" +"-AJ41" +"(1376*0.7)/2" +"Q$8*0.85*CMF" +"-AJ46" +"7*M54" +"(2739+(21700/7))/2" +"SUM(AJ48:AJ53)" +"4050/2" +"730/2" +"200*CMF" +"0.75*AJ48" +"+AJ48-AJ56" +"1475/2" +"12*75*CMF" +"AJ57-AJ47-AJ46" +"1265/2" +"1247/2" +"X7" +"475*3" +"AK60*AJ60" +"AK60/AC$8" +"T7" +"AK61/U$8" +"2275/2" +"1.75*R$8*0.33*CMF" +"P7" +"SUM(AL60:AL62)" +"AK62/Q$8" +"1820/2" +"1.75*R$8*0.67*CMF" +"2900000/28" +"AJ63/1343" +"455/2" +"2700000/28" +"1896/2" +"1100*CMF" +"0.0725/12" +"1182/2" +"600*CMF" +"956/2" +"(Q$8*$N68+200)*CMF" +"PMT(AJ66,AJ67,AJ48)" +"798/2" +"+AM62" +"2700000*0.105" +"2086/2" +"(250+300+250+100)*CMF" +"0.9*AJ69" +"AL69/12" +"3200/2" +"1.22*Q$8*CMF" +"((110000/28/1343)*1187*134)/12" +"313/2" +"+AJ70-AJ71" +"3155/2" +"15*10*2.25*CMF" +"+AJ72/-AJ68" +"+AJ69-AJ71+0.05*AJ69" +"AO75*12" +"AJ75/0.105" +"+AJ68" +"0.8*AL75" +"1591/2" +"(28+20)*15*CMF" +"(15.83+20)*15*CMF" +"(26+20)*15*CMF" +"+AJ76+AJ75" +"549/2" +"AJ77*12" +"0/2" +"AJ78/0.105" +"961/2" +"350/2" +"1250*14+1220*14" +"981/2" +"28*3*475" +"883/2" +"+AJ83-AJ82" +"99/2" +"+AJ84+AJ81" +"2000/2" +"AJ85*0.58" +"2571/2" +"(((1000+500+500+500)*4.33*15)*CMF)/SM134Units" +"0.5*AJ78/12" +"SUM(D9:D87)" +"+SUM(L9:L87)" +"10.3*43560*2.5" +"L91/10.3" +"+$L91/SM134Units" +"+L147*CMF" +"+L148*8*CMF" +"L146*0.5*CMF" +"545*4*35*CMF" +"N140*1.5*CMF" +"+L157*CMF" +"+L160*CMF" +"+L156*CMF" +"+L159*CMF" +"15000*CMF" +"SUM(L93:L101)" +"SUM(P93:P102)" +"75000*CMF" +"4000*CMF" +"SUM(L106:L108)" +"+L109+L103" +"+L110+L91" +"0.15*(L110+L88)" +"+L112+L111+L88" +"0.0075*0.75*13000000" +"0.0025*0.75*13000000" +"13000000*0.75*0.75*0.105*0.5" +"SUM(L116:L119)" +"+L120+L113+L88" +"+P120+P113" +"0.75*P122" +"+P122-P124" +"-P112" +"10.3*43560" +"P$7*28" +"T7*15.83" +"X7*26" +"SQRT(L134)" +"L135*25" +"M135*4" +"P$7*20" +"L135*4-120" +"300*300" +"30*L136" +"-2.5*60*80" +"-4000" +"N140/134" +"6500*12" +"670-(37.5*2+25*2)" +"L145*L144*L143" +"2*L146" +"L143*L145*2.1" +"10*L148" +"+L149+L147" +"75000*10.3" +"+L150/M150" +"+N140*1.5" +"545*4*35" +"10000" +"900*35" +"SUM(L150:L160)" +"SUM(L150:L163)" +"F3+G3" +"SUM(F6:I6)" +"J6-L6" +"SUM(F6:F51)" +"SUM(F52:I52)-J52" +"F52+SUM(F54:F67)" +"J69-L69-M69" +"SUM(L74:L75)" +"L72-L69" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"F3+G3" +"SUM(F6:I6)" +"J6-L6" +"SUM(F6:F51)" +"SUM(F52:I52)-J52" +"F52+SUM(F54:F67)" +"J69-L69-M69" +"SUM(L74:L75)" +"L72-L69" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"F3+G3" +"SUM(F6:I6)" +"J6-L6" +"SUM(F6:F51)" +"SUM(F52:I52)-J52" +"F52+SUM(F54:F67)" +"J69-L69-M69" +"SUM(L74:L75)" +"L72-L69" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"F3+G3" +"SUM(F6:I6)" +"J6-L6" +"SUM(F6:F51)" +"SUM(F52:I52)-J52" +"F52+SUM(F54:F67)" +"J69-L69-M69" +"SUM(L74:L75)" +"L72-L69" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"F3+G3" +"SUM(F6:I6)" +"J6-L6" +"SUM(F6:F51)" +"SUM(F52:I52)-J52" +"F52+SUM(F54:F67)" +"J69-L69-M69" +"SUM(L74:L75)" +"L72-L69" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"F3+G3" +"SUM(F6:I6)" +"J6-L6" +"SUM(F6:F51)" +"SUM(F52:I52)-J52" +"F52+SUM(F54:F67)" +"J69-L69-M69" +"SUM(L74:L75)" +"L72-L69" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"SUM(B10:M10)" +"SUM(B10:B15)" +"F8*-0.1" +"SUM(F8:F10)" +"4500*12" +"1800*12" +"260*52" +"280*52" +"SUM(F14:F20)" +"G12-G22" +"IF((S6-$X6)<0,0,S6-$X6)" +"IF((Y6-$X$6)<0,0,Y6-$X$6)" +"IF((Y7-X7)<0,0,Y7-X7)" +"SUM(Z3:Z7)" +"SUM(B3:B43)" +"SUM(E6:E42)" +"SUM(H3:H44)" +"SUM(K8:K44)" +"SUM(Q5:Q44)" +"SUM(S45:S46)" +"SUM(L10:O10)" +"SUM(O10:O15)" +"IF(H3=""Personal"",""Personal"",""Operating"")" +"1856+1105+565" +"2365+1970+1736.72" +"2289+1973+645" +"2105+1668" +"2665+2237+12.88+0.5" +"2195.14+1983" +"2394+865" +"2500.6+2185+1060.22" +"2375+2130+1479.05" +"2022.5+1470+72" +"2775+2235" +"2325+1285" +"2460+2385" +"-utility!AB45" +"F3+G3" +"SUM(G6:G51)" +"F52+SUM(F54:F67)" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"SUM(B10:M10)" +"SUM(B10:B15)" +"F8*-0.1" +"SUM(F8:F10)" +"4500*12" +"1800*12" +"260*52" +"280*52" +"SUM(F14:F20)" +"G12-G22" +"IF((S6-$X6)<0,0,S6-$X6)" +"IF((Y6-$X$6)<0,0,Y6-$X$6)" +"IF((Y7-X7)<0,0,Y7-X7)" +"SUM(Z3:Z7)" +"SUM(B3:B43)" +"SUM(E6:E42)" +"SUM(H3:H44)" +"SUM(K8:K44)" +"SUM(Q5:Q44)" +"SUM(S45:S46)" +"SUM(L10:O10)" +"SUM(O10:O15)" +"IF(H3=""Personal"",""Personal"",""Operating"")" +"1856+1105+565" +"2365+1970+1736.72" +"2289+1973+645" +"2105+1668" +"2665+2237+12.88+0.5" +"2195.14+1983" +"2394+865" +"2500.6+2185+1060.22" +"2375+2130+1479.05" +"2022.5+1470+72" +"2775+2235" +"2325+1285" +"2460+2385" +"-utility!AB45" +"-utility!AF45" +"F3+G3" +"SUM(F6:I6)" +"J6-L6" +"SUM(F6:F51)" +"SUM(F52:I52)-J52" +"F52+SUM(F54:F67)" +"J69-L69-M69" +"372.18+2035+2207" +"SUM(L74:L75)" +"L72-L69" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"SUM(B10:M10)" +"SUM(B10:B15)" +"F8*-0.1" +"SUM(F8:F10)" +"4500*12" +"1800*12" +"260*52" +"280*52" +"SUM(F14:F20)" +"G12-G22" +"IF((S6-$X6)<0,0,S6-$X6)" +"IF((Y6-$X$6)<0,0,Y6-$X$6)" +"IF((Y7-X7)<0,0,Y7-X7)" +"SUM(Z3:Z7)" +"SUM(B3:B43)" +"SUM(E6:E42)" +"SUM(H3:H44)" +"SUM(K8:K44)" +"SUM(Q5:Q44)" +"SUM(S45:S46)" +"SUM(L10:O10)" +"SUM(O10:O15)" +"IF(H3=""Personal"",""Personal"",""Operating"")" +"1856+1105+565" +"2365+1970+1736.72" +"2289+1973+645" +"2105+1668" +"2665+2237+12.88+0.5" +"2195.14+1983" +"2394+865" +"2500.6+2185+1060.22" +"2375+2130+1479.05" +"2022.5+1470+72" +"2775+2235" +"2325+1285" +"2460+2385" +"-utility!AB45" +"-utility!AF45" +"F3+G3" +"SUM(F6:I6)" +"J6-L6" +"SUM(F6:F51)" +"SUM(F52:I52)-J52" +"F52+SUM(F54:F67)" +"J69-L69-M69" +"372.18+2035+2207" +"SUM(L74:L75)" +"L72-L69" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"SUM(B10:M10)" +"SUM(B10:B15)" +"F8*-0.1" +"SUM(F8:F10)" +"4500*12" +"1800*12" +"260*52" +"280*52" +"SUM(F14:F20)" +"G12-G22" +"IF(L8=""weekly"",K8,0)" +"IF(L8=""biweekly"",K8,0)" +"IF(L8=""monthly"",K8,0)" +"SUM(M8:M52)" +"M53*M54" +"SUM(M56:O56)" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"SUM(B10:F10)" +"(-15000/12)" +"SUM(B10:B15)" +"SUM(H10:H16)" +"SUM(B10:M10)" +"SUM(B10:B15)" +"F8*-0.1" +"SUM(F8:F10)" +"4500*12" +"1800*12" +"260*52" +"280*52" +"SUM(F14:F20)" +"G12-G22" +"SUM(B10:M10)" +"SUM(B10:B15)" +"F8*-0.1" +"SUM(F8:F10)" +"4500*12" +"1800*12" +"260*52" +"280*52" +"SUM(F14:F20)" +"G12-G22" +"IF((S6-$X6)<0,0,S6-$X6)" +"IF((Y6-$X$6)<0,0,Y6-$X$6)" +"IF((Y7-X7)<0,0,Y7-X7)" +"SUM(Z3:Z7)" +"SUM(B3:B43)" +"SUM(E6:E42)" +"SUM(H3:H44)" +"SUM(K8:K44)" +"SUM(Q5:Q44)" +"SUM(S45:S46)" +"IF(H3=""Personal"",""Personal"",""Operating"")" +"1856+1105+565" +"2365+1970+1736.72" +"2289+1973+645" +"2105+1668" +"2665+2237+12.88+0.5" +"2195.14+1983" +"2394+865" +"2500.6+2185+1060.22" +"2375+2130+1479.05" +"2022.5+1470+72" +"2775+2235" +"2325+1285" +"2460+2385" +"-utility!AB45" +"-utility!AF45" +"+B3+C3" +"+D12-B12" +"+$A$1-J12" +"IF(K12>H12,H12,K12)" +"F3+G3" +"SUM(F6:I6)" +"J6-L6" +"SUM(F6:F52)" +"SUM(F53:I53)-J53" +"F53+SUM(F55:F68)" +"L53+SUM(L54:L67)" +"J70-L70-M70" +"L72-L70" +"SUM(L74:L75)" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"SUM(E4:E17)" +"SUM(B10:M10)" +"SUM(B10:B15)" +"F8*-0.1" +"SUM(F8:F10)" +"4500*12" +"1800*12" +"260*52" +"280*52" +"SUM(F14:F20)" +"G12-G22" +"IF((S6-$X6)<0,0,S6-$X6)" +"IF((Y6-$X$6)<0,0,Y6-$X$6)" +"IF((Y7-X7)<0,0,Y7-X7)" +"SUM(Z3:Z7)" +"SUM(B3:B43)" +"SUM(E6:E42)" +"SUM(H3:H44)" +"SUM(K8:K44)" +"SUM(Q5:Q44)" +"SUM(S45:S46)" +"IF(H3=""Personal"",""Personal"",""Operating"")" +"1856+1105+565" +"2365+1970+1736.72" +"2289+1973+645" +"2105+1668" +"2665+2237+12.88+0.5" +"2195.14+1983" +"2394+865" +"2500.6+2185+1060.22" +"2375+2130+1479.05" +"2022.5+1470+72" +"2775+2235" +"2325+1285" +"2460+2385" +"-utility!AB45" +"-utility!AF45" +"IF((E6-C6)<0,0,E6-C6)" +"IF(((E37+F37+F43)-C37)<0,0,(E37+F37+E43)-C37)" +"SUM(E3:E43)" +"B3-B2" +"VLOOKUP($B2,Forecast!$C$5:$S$100,16)" +"VLOOKUP($B2,Forecast!$C$5:$S$100,5)" +"VLOOKUP($B2,Forecast!$C$5:$S$100,17)" +"B2" +"DATE(YEAR(B2),MONTH(B2)+1,1)" +"E41*A41+F40" +"VLOOKUP($B42,Curves!$A$3:$I$34,3)-VLOOKUP($B42,Curves!$A$3:$I$34,7)" +"VLOOKUP($B42,Curves!$A$3:$I$34,3)-VLOOKUP($B42,Curves!$A$3:$I$34,5)" +"HLOOKUP($X3,[5]Data!$AC$7:$CE$22,4)/1000" +"HLOOKUP($X3,[4]Data!$S$7:$BU$78,11)/1000" +"C3-E3-D3" +"SUM(F3:H3)" +"HLOOKUP($X3,[4]Data!$S$7:$BU$78,12)/1000" +"VLOOKUP($B3,'Power Curve'!$D$9:$DU$282,85,0)/1000" +"$L3*M$1" +"IF(($I3-$J3-$K3-L3)>1200,1200,($I3-$J3-$K3-L3))" +"$I3-$J3-$K3-M3" +"VLOOKUP($B3,Curves!$A$2:$M$28,12,0)" +"DATE(YEAR($B3)-1,MONTH($B3),1)" +"DATE(YEAR($B3),MONTH($B3)-1,1)" +"B19-B18" +"VLOOKUP($B18,Forecast!$C$49:$O$72,6)/1000" +"VLOOKUP($B18,$B$2:$U$14,16)" +"VLOOKUP($B18,Forecast!$C$49:$O$72,8)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,9)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,10)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,11)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,12)/1000" +"SUM(C18:I18)" +"VLOOKUP($B18,Forecast!$C$49:$O$72,5)/1000" +"VLOOKUP($Z3,'Lavo Fcst'!$B$29:$F$52,5)/1000" +"J18-K18" +"(M18*A18)+L18" +"N18" +"VLOOKUP($X3,Forecast!$C$30:$O$72,6)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,8)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,9)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,10)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,11)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,12)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,5)/1000" +"'Lavo Fcst'!$F$33/1000" +"0.011*(Curves!$B3+Curves!$J3)" +"MONTH(C5)" +"VLOOKUP($C5,'[1]Total Sendout'!$U$5:$V$1964,2)" +"SUM(D5:F5)" +"VLOOKUP($C5,[1]Topock!$S$5:$T$764,2)" +"VLOOKUP($C5,[1]Ehrenberg!$S$7:$T$536,2)" +"VLOOKUP($C5,'[1]Kern Mojave'!$S$5:$T$533,2)" +"VLOOKUP($C5,'[1]PG&E WR'!$S$8:$T$552,2)" +"VLOOKUP($C5,'[1]TW N Needles'!$S$8:$T$536,2)" +"VLOOKUP($C5,'[1]Cali Prod'!$S$5:$T$535,2)" +"SUM(H5:N5)" +"O5-(P5+Q5)" +"VLOOKUP($C5,'[1]Inj-WD'!$S$4:$U$536,2)" +"EOMONTH(C5,0)-C5+1" +"DATE(YEAR(C7),MONTH(C7)-1,1)" +"+D20/D8" +"DATE(YEAR(C43),MONTH(C43)+1,1)" +"1*(+S44*AA44)" +"+D37*B49" +"$R49-$G49" +"VLOOKUP($C50,'Power Curve'!$D$8:$AX$282,44)" +"VLOOKUP($C50,[3]Forecast!$B$1:$Y$65,16,0)*1000" +"VLOOKUP($C50,'Power Curve'!$D$8:$DU$282,121)+VLOOKUP($C50,'Power Curve'!$D$8:$FD$282,141)" +"$G45*$B57" +"IF(VLOOKUP($C73,Curves!$A$2:$J$1700,10)>VLOOKUP($C73,Curves!$A$2:$J$1700,3),0,IF(VLOOKUP($C73,Curves!$A$2:$K$1700,11)>$Y$2,Forecast!$Z$2,Forecast!$Z$3))" +"+I3" +"$G$2" +"($F$4*$G$4*$H$3*$J$1)/1000" +"($F4*$G$4*$I$3*$J$1)/1000" +"($F4*$G$4*$J$3*$J$1)/1000" +"(F5*G5*$H$3*$J$1)/1000" +"+I5" +"+I45+I46+I47" +"+I29+I31" +"SUM(H4:H6)" +"+I6" +"+I4" +"+I48" +"SUM(M5:M8)" +"SUM(H8:H9)" +"H7+H10" +"+I33" +"+I12" +"+I8+I13" +"+I51" +"+I14" +"+I53" +"SUM(H12:H14)+H10" +"+I17+I18" +"+I21" +"+I9" +"+I35" +"+I20" +"+I16" +"+I19" +"+I55+I56+I59" +"+I58" +"+I22" +"+I25" +"SUM(H16:H22)" +"H15+H23+H26" +"SUM(H31)" +"SUM(H33)+H37" +"SUM(H35)+H38" +"H30+H32+H34+H36+H40" +"SUM(H45:H49)" +"SUM(H55:H60)" +"H44+H50+H54+H61" +"TODAY()" +"'Gas Demand Outlook'!$G$2/1000" +"SUM(Y2:AE2)" +"SUM(AI2:AM2)" +"Z3-Y3" +"DATE(YEAR($A$1),MONTH($A$1)+1,1)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,2,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,7,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,5,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,4,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,15,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,3,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,9,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,11,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,8,0)" +"C3-J3" +"C3-F3" +"($B3+$C3)*$M$1" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$V$1000,16,0)" +"O3/2" +"DATE(YEAR(A3),MONTH(A3)+1,1)" +"VLOOKUP(Y$3,$A$2:$H$600,2)" +"AVERAGE(Y4:AE4)" +"AVERAGE(AI4:AM4)" +"VLOOKUP(Y$3,$A$2:$H$600,3)" +"VLOOKUP(Y$3,$A$2:$H$600,6)" +"VLOOKUP(Y$3,$A$2:$H$600,4)" +"VLOOKUP(Y$3,$A$2:$H$600,7)" +"VLOOKUP(Y$3,$A$2:$H$600,5)" +"VLOOKUP(Y$11,$A$2:$H$600,2)" +"VLOOKUP(Y$11,$A$2:$H$600,3)" +"VLOOKUP(Y$11,$A$2:$H$600,6)" +"VLOOKUP(Y$11,$A$2:$H$600,4)" +"VLOOKUP(Y$11,$A$2:$H$600,7)" +"VLOOKUP(Y$11,$A$2:$H$600,5)" +"VLOOKUP(Y$19,$A$2:$H$600,2)" +"VLOOKUP(Y$19,$A$2:$H$600,3)" +"VLOOKUP(Y$19,$A$2:$H$600,6)" +"VLOOKUP(Y$19,$A$2:$H$600,4)" +"VLOOKUP(Y$19,$A$2:$H$600,7)" +"VLOOKUP(Y$19,$A$2:$H$600,5)" +"VLOOKUP(Y$28,$A$2:$H$600,2)" +"VLOOKUP(Y$28,$A$2:$H$600,3)" +"VLOOKUP(Y$28,$A$2:$H$600,6)" +"VLOOKUP(Y$28,$A$2:$H$600,4)" +"VLOOKUP(Y$28,$A$2:$H$600,7)" +"VLOOKUP(Y$28,$A$2:$H$600,5)" +"$AF$4-$AF$5" +"$AF$12-$AF$13" +"$AF$20-$AF$21" +"$AF$29-$AF$30" +"0.5" +"$Z$38" +"Z37-Z38" +"Z$39*$X$40*$Y$1" +"SUM(Z40:AC40)" +"$AN$4-$AN$5" +"$AN$12-$AN$13" +"$AN$20-$AN$21" +"$AN$29-$AN$30" +"Z$45*$X$40*$AI$1" +"$AD$40+$AD$46" +"C5*C6" +"C8*C4" +"C3/C2" +"$C$3" +"$C$7" +"$C$8" +"F13*G13*H13" +"$C$2" +"$C$9" +"I13-I14" +"I20-I19" +"TODAY()" +"DATE(YEAR($A$1),MONTH($A$1)+1,1)" +"VLOOKUP($B4,Curves!$A$2:$J$32,2,0)+VLOOKUP($B4,Curves!$A$2:$J$32,3,0)" +"DATE(YEAR(B4),MONTH(B4)+1,1)" +"TODAY()" +"VLOOKUP($D9,Curves!$A$2:$I$1700,9)" +"(1+($A9/2))^(-2*($D9-$A$1)/365.25)" +"D10-D9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,2)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,3)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,7)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,5)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,4)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,8)*$B9" +"($E9+$I9)*$J$5+$J$4" +"VLOOKUP($D9,Curves!$N$2:$T$2600,2)*$B9" +"VLOOKUP($D9,Curves!$N$2:$T$2600,3)*$B9" +"IF($K9<$L9,1,0)" +"IF($K9<$M9,1,0)" +"($E9+J9)*$J$5+$J$4" +"VLOOKUP($D9,Curves!$N$2:$T$2600,4)*$B9" +"VLOOKUP($D9,Curves!$N$2:$T$2600,5)*$B9" +"IF($P9<$Q9,1,0)" +"IF($P9<$R9,1,0)" +"($E9+G9)*$J$5+$J$4" +"VLOOKUP($D9,[2]CurveFetch!$D$8:$S$13000,16,0)*$B9" +"VLOOKUP($D9,Curves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istoricals!AR6" +"+Historicals!BJ6" +"TEXT(DATE(YEAR(K87),MONTH(K87)+10,1),""mmm"")" +"TEXT(DATE(YEAR(L87),MONTH(L87)+11,1),""mmm"")" +"TEXT(1/1/2000,""mmm"")" +"TEXT(DATE(YEAR(B87),MONTH(B87)+1,1),""mmm"")" +"TEXT(DATE(YEAR(C87),MONTH(C87)+2,1),""mmm"")" +"+WX!I5" +"+WX!T5" +"+WX!J6" +"SUM(H6:N6)" +"SUM(O6:Q6)" +"SUM(R6:U6)" +"W6+X6+Z6+AA6+AB6+AC6" +"+V6-AD6" +"IF(AE6<$AF$5,AE6,$AF$5)" +"+AE6-AF6" +"+AE6-AF6" +"DATE(YEAR(A6),MONTH(A6)+1,DAY(A6))" +"SUM(H7:N7)+25" +"SUM(O7:Q7)-30" +"SUM(H8:N8)+90" +"SUM(O8:Q8)-25" +"SUM(H9:N9)+95" +"SUM(O9:P9)-45" +"SUM(O10:P10)" +"IF(AE10<$AF$1,AE10,$AF$1)" +"IF(AE28<$AF$5+$AI28,AE28,$AF$5+$AI28)" +"SUM(O31:P31)+5" +"SUM(O32:P32)+105" +"SUM(O33:P33)+115" +"SUM(O34:P34)+125" +"IF(AE34<$AF$1+$AI34,AE34,$AF$1+$AI34)" +"+AA5-T5" +"MONTH(A5)" +"DAVERAGE(HIST1997,2,AD$3:AD$4)" +"DAVERAGE(HIST1997,2,AE$3:AE$4)" +"DAVERAGE(HIST1997,2,AF$3:AF$4)" +"DAVERAGE(HIST1997,2,AG$3:AG$4)" +"DAVERAGE(HIST1997,2,AH$3:AH$4)" +"DAVERAGE(HIST1997,2,AI$3:AI$4)" +"DAVERAGE(HIST1997,2,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,2,AK$3:AK$4)" +"DAVERAGE(HIST1997,2,AL$3:AL$4)" +"DAVERAGE(HIST1997,2,AM$3:AM$4)" +"DAVERAGE(HIST1997,2,AN$3:AN$4)" +"DAVERAGE(HIST1997,2,AO$3:AO$4)" +"DAVERAGE(HIST1997,3,AD$3:AD$4)" +"DAVERAGE(HIST1997,3,AE$3:AE$4)" +"DAVERAGE(HIST1997,3,AF$3:AF$4)" +"DAVERAGE(HIST1997,3,AG$3:AG$4)" +"DAVERAGE(HIST1997,3,AH$3:AH$4)" +"DAVERAGE(HIST1997,3,AI$3:AI$4)" +"DAVERAGE(HIST1997,3,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,3,AK$3:AK$4)" +"DAVERAGE(HIST1997,3,AL$3:AL$4)" +"DAVERAGE(HIST1997,3,AM$3:AM$4)" +"DAVERAGE(HIST1997,3,AN$3:AN$4)" +"DAVERAGE(HIST1997,3,AO$3:AO$4)" +"DAVERAGE(HIST1997,4,AD$3:AD$4)" +"DAVERAGE(HIST1997,4,AE$3:AE$4)" +"DAVERAGE(HIST1997,4,AF$3:AF$4)" +"DAVERAGE(HIST1997,4,AG$3:AG$4)" +"DAVERAGE(HIST1997,4,AH$3:AH$4)" +"DAVERAGE(HIST1997,4,AI$3:AI$4)" +"DAVERAGE(HIST1997,4,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,4,AK$3:AK$4)" +"DAVERAGE(HIST1997,4,AL$3:AL$4)" +"DAVERAGE(HIST1997,4,AM$3:AM$4)" +"DAVERAGE(HIST1997,4,AN$3:AN$4)" +"DAVERAGE(HIST1997,4,AO$3:AO$4)" +"DAVERAGE(HIST1997,5,AD$3:AD$4)" +"DAVERAGE(HIST1997,5,AE$3:AE$4)" +"DAVERAGE(HIST1997,5,AF$3:AF$4)" +"DAVERAGE(HIST1997,5,AG$3:AG$4)" +"DAVERAGE(HIST1997,5,AH$3:AH$4)" +"DAVERAGE(HIST1997,5,AI$3:AI$4)" +"DAVERAGE(HIST1997,5,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,5,AK$3:AK$4)" +"DAVERAGE(HIST1997,5,AL$3:AL$4)" +"DAVERAGE(HIST1997,5,AM$3:AM$4)" +"DAVERAGE(HIST1997,5,AN$3:AN$4)" +"DAVERAGE(HIST1997,5,AO$3:AO$4)" +"DAVERAGE(HIST1997,6,AD$3:AD$4)" +"DAVERAGE(HIST1997,6,AE$3:AE$4)" +"DAVERAGE(HIST1997,6,AF$3:AF$4)" +"DAVERAGE(HIST1997,6,AG$3:AG$4)" +"DAVERAGE(HIST1997,6,AH$3:AH$4)" +"DAVERAGE(HIST1997,6,AI$3:AI$4)" +"DAVERAGE(HIST1997,6,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,6,AK$3:AK$4)" +"DAVERAGE(HIST1997,6,AL$3:AL$4)" +"DAVERAGE(HIST1997,6,AM$3:AM$4)" +"DAVERAGE(HIST1997,6,AN$3:AN$4)" +"DAVERAGE(HIST1997,6,AO$3:AO$4)" +"DAVERAGE(HIST1997,7,AD$3:AD$4)" +"DAVERAGE(HIST1997,7,AE$3:AE$4)" +"DAVERAGE(HIST1997,7,AF$3:AF$4)" +"DAVERAGE(HIST1997,7,AG$3:AG$4)" +"DAVERAGE(HIST1997,7,AH$3:AH$4)" +"DAVERAGE(HIST1997,7,AI$3:AI$4)" +"DAVERAGE(HIST1997,7,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,7,AK$3:AK$4)" +"DAVERAGE(HIST1997,7,AL$3:AL$4)" +"DAVERAGE(HIST1997,7,AM$3:AM$4)" +"DAVERAGE(HIST1997,7,AN$3:AN$4)" +"DAVERAGE(HIST1997,7,AO$3:AO$4)" +"DAVERAGE(HIST1997,8,AD$3:AD$4)" +"DAVERAGE(HIST1997,8,AE$3:AE$4)" +"DAVERAGE(HIST1997,8,AF$3:AF$4)" +"DAVERAGE(HIST1997,8,AG$3:AG$4)" +"DAVERAGE(HIST1997,8,AH$3:AH$4)" +"DAVERAGE(HIST1997,8,AI$3:AI$4)" +"DAVERAGE(HIST1997,8,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,8,AK$3:AK$4)" +"DAVERAGE(HIST1997,8,AL$3:AL$4)" +"DAVERAGE(HIST1997,8,AM$3:AM$4)" +"DAVERAGE(HIST1997,8,AN$3:AN$4)" +"DAVERAGE(HIST1997,8,AO$3:AO$4)" +"DAVERAGE(HIST1997,9,AD$3:AD$4)" +"DAVERAGE(HIST1997,9,AE$3:AE$4)" +"DAVERAGE(HIST1997,9,AF$3:AF$4)" +"DAVERAGE(HIST1997,9,AG$3:AG$4)" +"DAVERAGE(HIST1997,9,AH$3:AH$4)" +"DAVERAGE(HIST1997,9,AI$3:AI$4)" +"DAVERAGE(HIST1997,9,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,9,AK$3:AK$4)" +"DAVERAGE(HIST1997,9,AL$3:AL$4)" +"DAVERAGE(HIST1997,9,AM$3:AM$4)" +"DAVERAGE(HIST1997,9,AN$3:AN$4)" +"DAVERAGE(HIST1997,9,AO$3:AO$4)" +"DAVERAGE(HIST1997,10,AD$3:AD$4)" +"DAVERAGE(HIST1997,10,AE$3:AE$4)" +"DAVERAGE(HIST1997,10,AF$3:AF$4)" +"DAVERAGE(HIST1997,10,AG$3:AG$4)" +"DAVERAGE(HIST1997,10,AH$3:AH$4)" +"DAVERAGE(HIST1997,10,AI$3:AI$4)" +"DAVERAGE(HIST1997,10,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,10,AK$3:AK$4)" +"DAVERAGE(HIST1997,10,AL$3:AL$4)" +"DAVERAGE(HIST1997,10,AM$3:AM$4)" +"DAVERAGE(HIST1997,10,AN$3:AN$4)" +"DAVERAGE(HIST1997,10,AO$3:AO$4)" +"DAVERAGE(HIST1997,11,AD$3:AD$4)" +"DAVERAGE(HIST1997,11,AE$3:AE$4)" +"DAVERAGE(HIST1997,11,AF$3:AF$4)" +"DAVERAGE(HIST1997,11,AG$3:AG$4)" +"DAVERAGE(HIST1997,11,AH$3:AH$4)" +"DAVERAGE(HIST1997,11,AI$3:AI$4)" +"DAVERAGE(HIST1997,11,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,11,AK$3:AK$4)" +"DAVERAGE(HIST1997,11,AL$3:AL$4)" +"DAVERAGE(HIST1997,11,AM$3:AM$4)" +"DAVERAGE(HIST1997,11,AN$3:AN$4)" +"DAVERAGE(HIST1997,11,AO$3:AO$4)" +"DAVERAGE(HIST1997,12,AD$3:AD$4)" +"DAVERAGE(HIST1997,12,AE$3:AE$4)" +"DAVERAGE(HIST1997,12,AF$3:AF$4)" +"DAVERAGE(HIST1997,12,AG$3:AG$4)" +"DAVERAGE(HIST1997,12,AH$3:AH$4)" +"DAVERAGE(HIST1997,12,AI$3:AI$4)" +"DAVERAGE(HIST1997,12,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,12,AK$3:AK$4)" +"DAVERAGE(HIST1997,12,AL$3:AL$4)" +"DAVERAGE(HIST1997,12,AM$3:AM$4)" +"DAVERAGE(HIST1997,12,AN$3:AN$4)" +"DAVERAGE(HIST1997,12,AO$3:AO$4)" +"DAVERAGE(HIST1997,13,AD$3:AD$4)" +"DAVERAGE(HIST1997,13,AE$3:AE$4)" +"DAVERAGE(HIST1997,13,AF$3:AF$4)" +"DAVERAGE(HIST1997,13,AG$3:AG$4)" +"DAVERAGE(HIST1997,13,AH$3:AH$4)" +"DAVERAGE(HIST1997,13,AI$3:AI$4)" +"DAVERAGE(HIST1997,13,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,13,AK$3:AK$4)" +"DAVERAGE(HIST1997,13,AL$3:AL$4)" +"DAVERAGE(HIST1997,13,AM$3:AM$4)" +"DAVERAGE(HIST1997,13,AN$3:AN$4)" +"DAVERAGE(HIST1997,13,AO$3:AO$4)" +"DAVERAGE(HIST1997,14,AD$3:AD$4)" +"DAVERAGE(HIST1997,14,AE$3:AE$4)" +"DAVERAGE(HIST1997,14,AF$3:AF$4)" +"DAVERAGE(HIST1997,14,AG$3:AG$4)" +"DAVERAGE(HIST1997,14,AH$3:AH$4)" +"DAVERAGE(HIST1997,14,AI$3:AI$4)" +"DAVERAGE(HIST1997,14,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,14,AK$3:AK$4)" +"DAVERAGE(HIST1997,14,AL$3:AL$4)" +"DAVERAGE(HIST1997,14,AM$3:AM$4)" +"DAVERAGE(HIST1997,14,AN$3:AN$4)" +"DAVERAGE(HIST1997,14,AO$3:AO$4)" +"DAVERAGE(HIST1997,15,AD$3:AD$4)" +"DAVERAGE(HIST1997,15,AE$3:AE$4)" +"DAVERAGE(HIST1997,15,AF$3:AF$4)" +"DAVERAGE(HIST1997,15,AG$3:AG$4)" +"DAVERAGE(HIST1997,15,AH$3:AH$4)" +"DAVERAGE(HIST1997,15,AI$3:AI$4)" +"DAVERAGE(HIST1997,15,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,15,AK$3:AK$4)" +"DAVERAGE(HIST1997,15,AL$3:AL$4)" +"DAVERAGE(HIST1997,15,AM$3:AM$4)" +"DAVERAGE(HIST1997,15,AN$3:AN$4)" +"DAVERAGE(HIST1997,15,AO$3:AO$4)" +"DAVERAGE(HIST1997,16,AD$3:AD$4)" +"DAVERAGE(HIST1997,16,AE$3:AE$4)" +"DAVERAGE(HIST1997,16,AF$3:AF$4)" +"DAVERAGE(HIST1997,16,AG$3:AG$4)" +"DAVERAGE(HIST1997,16,AH$3:AH$4)" +"DAVERAGE(HIST1997,16,AI$3:AI$4)" +"DAVERAGE(HIST1997,16,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,16,AK$3:AK$4)" +"DAVERAGE(HIST1997,16,AL$3:AL$4)" +"DAVERAGE(HIST1997,16,AM$3:AM$4)" +"DAVERAGE(HIST1997,16,AN$3:AN$4)" +"DAVERAGE(HIST1997,16,AO$3:AO$4)" +"DAVERAGE(HIST1997,17,AD$3:AD$4)" +"DAVERAGE(HIST1997,17,AE$3:AE$4)" +"DAVERAGE(HIST1997,17,AF$3:AF$4)" +"DAVERAGE(HIST1997,17,AG$3:AG$4)" +"DAVERAGE(HIST1997,17,AH$3:AH$4)" +"DAVERAGE(HIST1997,17,AI$3:AI$4)" +"DAVERAGE(HIST1997,17,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,17,AK$3:AK$4)" +"DAVERAGE(HIST1997,17,AL$3:AL$4)" +"DAVERAGE(HIST1997,17,AM$3:AM$4)" +"DAVERAGE(HIST1997,17,AN$3:AN$4)" +"DAVERAGE(HIST1997,17,AO$3:AO$4)" +"DAVERAGE(HIST1997,18,AD$3:AD$4)" +"DAVERAGE(HIST1997,18,AE$3:AE$4)" +"DAVERAGE(HIST1997,18,AF$3:AF$4)" +"DAVERAGE(HIST1997,18,AG$3:AG$4)" +"DAVERAGE(HIST1997,18,AH$3:AH$4)" +"DAVERAGE(HIST1997,18,AI$3:AI$4)" +"DAVERAGE(HIST1997,18,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,18,AK$3:AK$4)" +"DAVERAGE(HIST1997,18,AL$3:AL$4)" +"DAVERAGE(HIST1997,18,AM$3:AM$4)" +"DAVERAGE(HIST1997,18,AN$3:AN$4)" +"DAVERAGE(HIST1997,18,AO$3:AO$4)" +"DAVERAGE(HIST1997,19,AD$3:AD$4)" +"DAVERAGE(HIST1997,19,AE$3:AE$4)" +"DAVERAGE(HIST1997,19,AF$3:AF$4)" +"DAVERAGE(HIST1997,19,AG$3:AG$4)" +"DAVERAGE(HIST1997,19,AH$3:AH$4)" +"DAVERAGE(HIST1997,19,AI$3:AI$4)" +"DAVERAGE(HIST1997,19,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,19,AK$3:AK$4)" +"DAVERAGE(HIST1997,19,AL$3:AL$4)" +"DAVERAGE(HIST1997,19,AM$3:AM$4)" +"DAVERAGE(HIST1997,19,AN$3:AN$4)" +"DAVERAGE(HIST1997,19,AO$3:AO$4)" +"DAVERAGE(HIST1997,20,AD$3:AD$4)" +"DAVERAGE(HIST1997,20,AE$3:AE$4)" +"DAVERAGE(HIST1997,20,AF$3:AF$4)" +"DAVERAGE(HIST1997,20,AG$3:AG$4)" +"DAVERAGE(HIST1997,20,AH$3:AH$4)" +"DAVERAGE(HIST1997,20,AI$3:AI$4)" +"DAVERAGE(HIST1997,20,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,20,AK$3:AK$4)" +"DAVERAGE(HIST1997,20,AL$3:AL$4)" +"DAVERAGE(HIST1997,20,AM$3:AM$4)" +"DAVERAGE(HIST1997,20,AN$3:AN$4)" +"DAVERAGE(HIST1997,20,AO$3:AO$4)" +"DAVERAGE(HIST1997,21,AD$3:AD$4)" +"DAVERAGE(HIST1997,21,AE$3:AE$4)" +"DAVERAGE(HIST1997,21,AF$3:AF$4)" +"DAVERAGE(HIST1997,21,AG$3:AG$4)" +"DAVERAGE(HIST1997,21,AH$3:AH$4)" +"DAVERAGE(HIST1997,21,AI$3:AI$4)" +"DAVERAGE(HIST1997,21,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,21,AK$3:AK$4)" +"DAVERAGE(HIST1997,21,AL$3:AL$4)" +"DAVERAGE(HIST1997,21,AM$3:AM$4)" +"DAVERAGE(HIST1997,21,AN$3:AN$4)" +"DAVERAGE(HIST1997,21,AO$3:AO$4)" +"DAVERAGE(HIST1997,22,AD$3:AD$4)" +"DAVERAGE(HIST1997,22,AE$3:AE$4)" +"DAVERAGE(HIST1997,22,AF$3:AF$4)" +"DAVERAGE(HIST1997,22,AG$3:AG$4)" +"DAVERAGE(HIST1997,22,AH$3:AH$4)" +"DAVERAGE(HIST1997,22,AI$3:AI$4)" +"DAVERAGE(HIST1997,22,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,22,AK$3:AK$4)" +"DAVERAGE(HIST1997,22,AL$3:AL$4)" +"DAVERAGE(HIST1997,22,AM$3:AM$4)" +"DAVERAGE(HIST1997,22,AN$3:AN$4)" +"DAVERAGE(HIST1997,22,AO$3:AO$4)" +"DAVERAGE(HIST1997,23,AD$3:AD$4)" +"DAVERAGE(HIST1997,23,AE$3:AE$4)" +"DAVERAGE(HIST1997,23,AF$3:AF$4)" +"DAVERAGE(HIST1997,23,AG$3:AG$4)" +"DAVERAGE(HIST1997,23,AH$3:AH$4)" +"DAVERAGE(HIST1997,23,AI$3:AI$4)" +"DAVERAGE(HIST1997,23,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,23,AK$3:AK$4)" +"DAVERAGE(HIST1997,23,AL$3:AL$4)" +"DAVERAGE(HIST1997,23,AM$3:AM$4)" +"DAVERAGE(HIST1997,23,AN$3:AN$4)" +"DAVERAGE(HIST1997,23,AO$3:AO$4)" +"DAVERAGE(HIST1997,24,AD$3:AD$4)" +"DAVERAGE(HIST1997,24,AE$3:AE$4)" +"DAVERAGE(HIST1997,24,AF$3:AF$4)" +"DAVERAGE(HIST1997,24,AG$3:AG$4)" +"DAVERAGE(HIST1997,24,AH$3:AH$4)" +"DAVERAGE(HIST1997,24,AI$3:AI$4)" +"DAVERAGE(HIST1997,24,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,24,AK$3:AK$4)" +"DAVERAGE(HIST1997,24,AL$3:AL$4)" +"DAVERAGE(HIST1997,24,AM$3:AM$4)" +"DAVERAGE(HIST1997,24,AN$3:AN$4)" +"DAVERAGE(HIST1997,24,AO$3:AO$4)" +"DAVERAGE(HIST1997,25,AD$3:AD$4)" +"DAVERAGE(HIST1997,25,AE$3:AE$4)" +"DAVERAGE(HIST1997,25,AF$3:AF$4)" +"DAVERAGE(HIST1997,25,AG$3:AG$4)" +"DAVERAGE(HIST1997,25,AH$3:AH$4)" +"DAVERAGE(HIST1997,25,AI$3:AI$4)" +"DAVERAGE(HIST1997,25,AJ$3:AJ$4)" +"DAVERAGE(HIST1997,25,AK$3:AK$4)" +"DAVERAGE(HIST1997,25,AL$3:AL$4)" +"DAVERAGE(HIST1997,25,AM$3:AM$4)" +"DAVERAGE(HIST1997,25,AN$3:AN$4)" +"DAVERAGE(HIST1997,25,AO$3:AO$4)" +"DAVERAGE(HIST1998,2,AD$3:AD$4)" +"DAVERAGE(HIST1998,2,AE$3:AE$4)" +"DAVERAGE(HIST1998,2,AF$3:AF$4)" +"DAVERAGE(HIST1998,2,AG$3:AG$4)" +"DAVERAGE(HIST1998,2,AH$3:AH$4)" +"DAVERAGE(HIST1998,2,AI$3:AI$4)" +"DAVERAGE(HIST1998,2,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,2,AK$3:AK$4)" +"DAVERAGE(HIST1998,2,AL$3:AL$4)" +"DAVERAGE(HIST1998,2,AM$3:AM$4)" +"DAVERAGE(HIST1998,2,AN$3:AN$4)" +"DAVERAGE(HIST1998,2,AO$3:AO$4)" +"DAVERAGE(HIST1998,3,AD$3:AD$4)" +"DAVERAGE(HIST1998,3,AE$3:AE$4)" +"DAVERAGE(HIST1998,3,AF$3:AF$4)" +"DAVERAGE(HIST1998,3,AG$3:AG$4)" +"DAVERAGE(HIST1998,3,AH$3:AH$4)" +"DAVERAGE(HIST1998,3,AI$3:AI$4)" +"DAVERAGE(HIST1998,3,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,3,AK$3:AK$4)" +"DAVERAGE(HIST1998,3,AL$3:AL$4)" +"DAVERAGE(HIST1998,3,AM$3:AM$4)" +"DAVERAGE(HIST1998,3,AN$3:AN$4)" +"DAVERAGE(HIST1998,3,AO$3:AO$4)" +"DAVERAGE(HIST1998,4,AD$3:AD$4)" +"DAVERAGE(HIST1998,4,AE$3:AE$4)" +"DAVERAGE(HIST1998,4,AF$3:AF$4)" +"DAVERAGE(HIST1998,4,AG$3:AG$4)" +"DAVERAGE(HIST1998,4,AH$3:AH$4)" +"DAVERAGE(HIST1998,4,AI$3:AI$4)" +"DAVERAGE(HIST1998,4,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,4,AK$3:AK$4)" +"DAVERAGE(HIST1998,4,AL$3:AL$4)" +"DAVERAGE(HIST1998,4,AM$3:AM$4)" +"DAVERAGE(HIST1998,4,AN$3:AN$4)" +"DAVERAGE(HIST1998,4,AO$3:AO$4)" +"DAVERAGE(HIST1998,5,AD$3:AD$4)" +"DAVERAGE(HIST1998,5,AE$3:AE$4)" +"DAVERAGE(HIST1998,5,AF$3:AF$4)" +"DAVERAGE(HIST1998,5,AG$3:AG$4)" +"DAVERAGE(HIST1998,5,AH$3:AH$4)" +"DAVERAGE(HIST1998,5,AI$3:AI$4)" +"DAVERAGE(HIST1998,5,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,5,AK$3:AK$4)" +"DAVERAGE(HIST1998,5,AL$3:AL$4)" +"DAVERAGE(HIST1998,5,AM$3:AM$4)" +"DAVERAGE(HIST1998,5,AN$3:AN$4)" +"DAVERAGE(HIST1998,5,AO$3:AO$4)" +"DAVERAGE(HIST1998,6,AD$3:AD$4)" +"DAVERAGE(HIST1998,6,AE$3:AE$4)" +"DAVERAGE(HIST1998,6,AF$3:AF$4)" +"DAVERAGE(HIST1998,6,AG$3:AG$4)" +"DAVERAGE(HIST1998,6,AH$3:AH$4)" +"DAVERAGE(HIST1998,6,AI$3:AI$4)" +"DAVERAGE(HIST1998,6,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,6,AK$3:AK$4)" +"DAVERAGE(HIST1998,6,AL$3:AL$4)" +"DAVERAGE(HIST1998,6,AM$3:AM$4)" +"DAVERAGE(HIST1998,6,AN$3:AN$4)" +"DAVERAGE(HIST1998,6,AO$3:AO$4)" +"DAVERAGE(HIST1998,7,AD$3:AD$4)" +"DAVERAGE(HIST1998,7,AE$3:AE$4)" +"DAVERAGE(HIST1998,7,AF$3:AF$4)" +"DAVERAGE(HIST1998,7,AG$3:AG$4)" +"DAVERAGE(HIST1998,7,AH$3:AH$4)" +"DAVERAGE(HIST1998,7,AI$3:AI$4)" +"DAVERAGE(HIST1998,7,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,7,AK$3:AK$4)" +"DAVERAGE(HIST1998,7,AL$3:AL$4)" +"DAVERAGE(HIST1998,7,AM$3:AM$4)" +"DAVERAGE(HIST1998,7,AN$3:AN$4)" +"DAVERAGE(HIST1998,7,AO$3:AO$4)" +"DAVERAGE(HIST1998,8,AD$3:AD$4)" +"DAVERAGE(HIST1998,8,AE$3:AE$4)" +"DAVERAGE(HIST1998,8,AF$3:AF$4)" +"DAVERAGE(HIST1998,8,AG$3:AG$4)" +"DAVERAGE(HIST1998,8,AH$3:AH$4)" +"DAVERAGE(HIST1998,8,AI$3:AI$4)" +"DAVERAGE(HIST1998,8,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,8,AK$3:AK$4)" +"DAVERAGE(HIST1998,8,AL$3:AL$4)" +"DAVERAGE(HIST1998,8,AM$3:AM$4)" +"DAVERAGE(HIST1998,8,AN$3:AN$4)" +"DAVERAGE(HIST1998,8,AO$3:AO$4)" +"DAVERAGE(HIST1998,9,AD$3:AD$4)" +"DAVERAGE(HIST1998,9,AE$3:AE$4)" +"DAVERAGE(HIST1998,9,AF$3:AF$4)" +"DAVERAGE(HIST1998,9,AG$3:AG$4)" +"DAVERAGE(HIST1998,9,AH$3:AH$4)" +"DAVERAGE(HIST1998,9,AI$3:AI$4)" +"DAVERAGE(HIST1998,9,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,9,AK$3:AK$4)" +"DAVERAGE(HIST1998,9,AL$3:AL$4)" +"DAVERAGE(HIST1998,9,AM$3:AM$4)" +"DAVERAGE(HIST1998,9,AN$3:AN$4)" +"DAVERAGE(HIST1998,9,AO$3:AO$4)" +"DAVERAGE(HIST1998,10,AD$3:AD$4)" +"DAVERAGE(HIST1998,10,AE$3:AE$4)" +"DAVERAGE(HIST1998,10,AF$3:AF$4)" +"DAVERAGE(HIST1998,10,AG$3:AG$4)" +"DAVERAGE(HIST1998,10,AH$3:AH$4)" +"DAVERAGE(HIST1998,10,AI$3:AI$4)" +"DAVERAGE(HIST1998,10,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,10,AK$3:AK$4)" +"DAVERAGE(HIST1998,10,AL$3:AL$4)" +"DAVERAGE(HIST1998,10,AM$3:AM$4)" +"DAVERAGE(HIST1998,10,AN$3:AN$4)" +"DAVERAGE(HIST1998,10,AO$3:AO$4)" +"DAVERAGE(HIST1998,11,AD$3:AD$4)" +"DAVERAGE(HIST1998,11,AE$3:AE$4)" +"DAVERAGE(HIST1998,11,AF$3:AF$4)" +"DAVERAGE(HIST1998,11,AG$3:AG$4)" +"DAVERAGE(HIST1998,11,AH$3:AH$4)" +"DAVERAGE(HIST1998,11,AI$3:AI$4)" +"DAVERAGE(HIST1998,11,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,11,AK$3:AK$4)" +"DAVERAGE(HIST1998,11,AL$3:AL$4)" +"DAVERAGE(HIST1998,11,AM$3:AM$4)" +"DAVERAGE(HIST1998,11,AN$3:AN$4)" +"DAVERAGE(HIST1998,11,AO$3:AO$4)" +"DAVERAGE(HIST1998,12,AD$3:AD$4)" +"DAVERAGE(HIST1998,12,AE$3:AE$4)" +"DAVERAGE(HIST1998,12,AF$3:AF$4)" +"DAVERAGE(HIST1998,12,AG$3:AG$4)" +"DAVERAGE(HIST1998,12,AH$3:AH$4)" +"DAVERAGE(HIST1998,12,AI$3:AI$4)" +"DAVERAGE(HIST1998,12,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,12,AK$3:AK$4)" +"DAVERAGE(HIST1998,12,AL$3:AL$4)" +"DAVERAGE(HIST1998,12,AM$3:AM$4)" +"DAVERAGE(HIST1998,12,AN$3:AN$4)" +"DAVERAGE(HIST1998,12,AO$3:AO$4)" +"DAVERAGE(HIST1998,13,AD$3:AD$4)" +"DAVERAGE(HIST1998,13,AE$3:AE$4)" +"DAVERAGE(HIST1998,13,AF$3:AF$4)" +"DAVERAGE(HIST1998,13,AG$3:AG$4)" +"DAVERAGE(HIST1998,13,AH$3:AH$4)" +"DAVERAGE(HIST1998,13,AI$3:AI$4)" +"DAVERAGE(HIST1998,13,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,13,AK$3:AK$4)" +"DAVERAGE(HIST1998,13,AL$3:AL$4)" +"DAVERAGE(HIST1998,13,AM$3:AM$4)" +"DAVERAGE(HIST1998,13,AN$3:AN$4)" +"DAVERAGE(HIST1998,13,AO$3:AO$4)" +"DAVERAGE(HIST1998,14,AD$3:AD$4)" +"DAVERAGE(HIST1998,14,AE$3:AE$4)" +"DAVERAGE(HIST1998,14,AF$3:AF$4)" +"DAVERAGE(HIST1998,14,AG$3:AG$4)" +"DAVERAGE(HIST1998,14,AH$3:AH$4)" +"DAVERAGE(HIST1998,14,AI$3:AI$4)" +"DAVERAGE(HIST1998,14,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,14,AK$3:AK$4)" +"DAVERAGE(HIST1998,14,AL$3:AL$4)" +"DAVERAGE(HIST1998,14,AM$3:AM$4)" +"DAVERAGE(HIST1998,14,AN$3:AN$4)" +"DAVERAGE(HIST1998,14,AO$3:AO$4)" +"DAVERAGE(HIST1998,15,AD$3:AD$4)" +"DAVERAGE(HIST1998,15,AE$3:AE$4)" +"DAVERAGE(HIST1998,15,AF$3:AF$4)" +"DAVERAGE(HIST1998,15,AG$3:AG$4)" +"DAVERAGE(HIST1998,15,AH$3:AH$4)" +"DAVERAGE(HIST1998,15,AI$3:AI$4)" +"DAVERAGE(HIST1998,15,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,15,AK$3:AK$4)" +"DAVERAGE(HIST1998,15,AL$3:AL$4)" +"DAVERAGE(HIST1998,15,AM$3:AM$4)" +"DAVERAGE(HIST1998,15,AN$3:AN$4)" +"DAVERAGE(HIST1998,15,AO$3:AO$4)" +"DAVERAGE(HIST1998,16,AD$3:AD$4)" +"DAVERAGE(HIST1998,16,AE$3:AE$4)" +"DAVERAGE(HIST1998,16,AF$3:AF$4)" +"DAVERAGE(HIST1998,16,AG$3:AG$4)" +"DAVERAGE(HIST1998,16,AH$3:AH$4)" +"DAVERAGE(HIST1998,16,AI$3:AI$4)" +"DAVERAGE(HIST1998,16,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,16,AK$3:AK$4)" +"DAVERAGE(HIST1998,16,AL$3:AL$4)" +"DAVERAGE(HIST1998,16,AM$3:AM$4)" +"DAVERAGE(HIST1998,16,AN$3:AN$4)" +"DAVERAGE(HIST1998,16,AO$3:AO$4)" +"DAVERAGE(HIST1998,17,AD$3:AD$4)" +"DAVERAGE(HIST1998,17,AE$3:AE$4)" +"DAVERAGE(HIST1998,17,AF$3:AF$4)" +"DAVERAGE(HIST1998,17,AG$3:AG$4)" +"DAVERAGE(HIST1998,17,AH$3:AH$4)" +"DAVERAGE(HIST1998,17,AI$3:AI$4)" +"DAVERAGE(HIST1998,17,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,17,AK$3:AK$4)" +"DAVERAGE(HIST1998,17,AL$3:AL$4)" +"DAVERAGE(HIST1998,17,AM$3:AM$4)" +"DAVERAGE(HIST1998,17,AN$3:AN$4)" +"DAVERAGE(HIST1998,17,AO$3:AO$4)" +"DAVERAGE(HIST1998,18,AD$3:AD$4)" +"DAVERAGE(HIST1998,18,AE$3:AE$4)" +"DAVERAGE(HIST1998,18,AF$3:AF$4)" +"DAVERAGE(HIST1998,18,AG$3:AG$4)" +"DAVERAGE(HIST1998,18,AH$3:AH$4)" +"DAVERAGE(HIST1998,18,AI$3:AI$4)" +"DAVERAGE(HIST1998,18,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,18,AK$3:AK$4)" +"DAVERAGE(HIST1998,18,AL$3:AL$4)" +"DAVERAGE(HIST1998,18,AM$3:AM$4)" +"DAVERAGE(HIST1998,18,AN$3:AN$4)" +"DAVERAGE(HIST1998,18,AO$3:AO$4)" +"DAVERAGE(HIST1998,19,AD$3:AD$4)" +"DAVERAGE(HIST1998,19,AE$3:AE$4)" +"DAVERAGE(HIST1998,19,AF$3:AF$4)" +"DAVERAGE(HIST1998,19,AG$3:AG$4)" +"DAVERAGE(HIST1998,19,AH$3:AH$4)" +"DAVERAGE(HIST1998,19,AI$3:AI$4)" +"DAVERAGE(HIST1998,19,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,19,AK$3:AK$4)" +"DAVERAGE(HIST1998,19,AL$3:AL$4)" +"DAVERAGE(HIST1998,19,AM$3:AM$4)" +"DAVERAGE(HIST1998,19,AN$3:AN$4)" +"DAVERAGE(HIST1998,19,AO$3:AO$4)" +"DAVERAGE(HIST1998,20,AD$3:AD$4)" +"DAVERAGE(HIST1998,20,AE$3:AE$4)" +"DAVERAGE(HIST1998,20,AF$3:AF$4)" +"DAVERAGE(HIST1998,20,AG$3:AG$4)" +"DAVERAGE(HIST1998,20,AH$3:AH$4)" +"DAVERAGE(HIST1998,20,AI$3:AI$4)" +"DAVERAGE(HIST1998,20,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,20,AK$3:AK$4)" +"DAVERAGE(HIST1998,20,AL$3:AL$4)" +"DAVERAGE(HIST1998,20,AM$3:AM$4)" +"DAVERAGE(HIST1998,20,AN$3:AN$4)" +"DAVERAGE(HIST1998,20,AO$3:AO$4)" +"DAVERAGE(HIST1998,21,AD$3:AD$4)" +"DAVERAGE(HIST1998,21,AE$3:AE$4)" +"DAVERAGE(HIST1998,21,AF$3:AF$4)" +"DAVERAGE(HIST1998,21,AG$3:AG$4)" +"DAVERAGE(HIST1998,21,AH$3:AH$4)" +"DAVERAGE(HIST1998,21,AI$3:AI$4)" +"DAVERAGE(HIST1998,21,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,21,AK$3:AK$4)" +"DAVERAGE(HIST1998,21,AL$3:AL$4)" +"DAVERAGE(HIST1998,21,AM$3:AM$4)" +"DAVERAGE(HIST1998,21,AN$3:AN$4)" +"DAVERAGE(HIST1998,21,AO$3:AO$4)" +"DAVERAGE(HIST1998,22,AD$3:AD$4)" +"DAVERAGE(HIST1998,22,AE$3:AE$4)" +"DAVERAGE(HIST1998,22,AF$3:AF$4)" +"DAVERAGE(HIST1998,22,AG$3:AG$4)" +"DAVERAGE(HIST1998,22,AH$3:AH$4)" +"DAVERAGE(HIST1998,22,AI$3:AI$4)" +"DAVERAGE(HIST1998,22,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,22,AK$3:AK$4)" +"DAVERAGE(HIST1998,22,AL$3:AL$4)" +"DAVERAGE(HIST1998,22,AM$3:AM$4)" +"DAVERAGE(HIST1998,22,AN$3:AN$4)" +"DAVERAGE(HIST1998,22,AO$3:AO$4)" +"DAVERAGE(HIST1998,23,AD$3:AD$4)" +"DAVERAGE(HIST1998,23,AE$3:AE$4)" +"DAVERAGE(HIST1998,23,AF$3:AF$4)" +"DAVERAGE(HIST1998,23,AG$3:AG$4)" +"DAVERAGE(HIST1998,23,AH$3:AH$4)" +"DAVERAGE(HIST1998,23,AI$3:AI$4)" +"DAVERAGE(HIST1998,23,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,23,AK$3:AK$4)" +"DAVERAGE(HIST1998,23,AL$3:AL$4)" +"DAVERAGE(HIST1998,23,AM$3:AM$4)" +"DAVERAGE(HIST1998,23,AN$3:AN$4)" +"DAVERAGE(HIST1998,23,AO$3:AO$4)" +"DAVERAGE(HIST1998,24,AD$3:AD$4)" +"DAVERAGE(HIST1998,24,AE$3:AE$4)" +"DAVERAGE(HIST1998,24,AF$3:AF$4)" +"DAVERAGE(HIST1998,24,AG$3:AG$4)" +"DAVERAGE(HIST1998,24,AH$3:AH$4)" +"DAVERAGE(HIST1998,24,AI$3:AI$4)" +"DAVERAGE(HIST1998,24,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,24,AK$3:AK$4)" +"DAVERAGE(HIST1998,24,AL$3:AL$4)" +"DAVERAGE(HIST1998,24,AM$3:AM$4)" +"DAVERAGE(HIST1998,24,AN$3:AN$4)" +"DAVERAGE(HIST1998,24,AO$3:AO$4)" +"DAVERAGE(HIST1998,25,AD$3:AD$4)" +"DAVERAGE(HIST1998,25,AE$3:AE$4)" +"DAVERAGE(HIST1998,25,AF$3:AF$4)" +"DAVERAGE(HIST1998,25,AG$3:AG$4)" +"DAVERAGE(HIST1998,25,AH$3:AH$4)" +"DAVERAGE(HIST1998,25,AI$3:AI$4)" +"DAVERAGE(HIST1998,25,AJ$3:AJ$4)" +"DAVERAGE(HIST1998,25,AK$3:AK$4)" +"DAVERAGE(HIST1998,25,AL$3:AL$4)" +"DAVERAGE(HIST1998,25,AM$3:AM$4)" +"DAVERAGE(HIST1998,25,AN$3:AN$4)" +"DAVERAGE(HIST1998,25,AO$3:AO$4)" +"DAVERAGE(HIST1999,2,AD62:AD63)" +"DAVERAGE(HIST1999,2,AE$3:AE$4)" +"DAVERAGE(HIST1999,2,AF$3:AF$4)" +"DAVERAGE(HIST1999,2,AG$3:AG$4)" +"DAVERAGE(HIST1999,2,AH$3:AH$4)" +"DAVERAGE(HIST1999,2,AI$3:AI$4)" +"DAVERAGE(HIST1999,2,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,2,AK$3:AK$4)" +"DAVERAGE(HIST1999,2,AL$3:AL$4)" +"DAVERAGE(HIST1999,2,AM$3:AM$4)" +"DAVERAGE(HIST1999,2,AN$3:AN$4)" +"DAVERAGE(HIST1999,2,AO$3:AO$4)" +"DAVERAGE(HIST1999,3,AD$3:AD$4)" +"DAVERAGE(HIST1999,3,AE$3:AE$4)" +"DAVERAGE(HIST1999,3,AF$3:AF$4)" +"DAVERAGE(HIST1999,3,AG$3:AG$4)" +"DAVERAGE(HIST1999,3,AH$3:AH$4)" +"DAVERAGE(HIST1999,3,AI$3:AI$4)" +"DAVERAGE(HIST1999,3,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,3,AK$3:AK$4)" +"DAVERAGE(HIST1999,3,AL$3:AL$4)" +"DAVERAGE(HIST1999,3,AM$3:AM$4)" +"DAVERAGE(HIST1999,3,AN$3:AN$4)" +"DAVERAGE(HIST1999,3,AO$3:AO$4)" +"DAVERAGE(HIST1999,4,AD$3:AD$4)" +"DAVERAGE(HIST1999,4,AE$3:AE$4)" +"DAVERAGE(HIST1999,4,AF$3:AF$4)" +"DAVERAGE(HIST1999,4,AG$3:AG$4)" +"DAVERAGE(HIST1999,4,AH$3:AH$4)" +"DAVERAGE(HIST1999,4,AI$3:AI$4)" +"DAVERAGE(HIST1999,4,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,4,AK$3:AK$4)" +"DAVERAGE(HIST1999,4,AL$3:AL$4)" +"DAVERAGE(HIST1999,4,AM$3:AM$4)" +"DAVERAGE(HIST1999,4,AN$3:AN$4)" +"DAVERAGE(HIST1999,4,AO$3:AO$4)" +"DAVERAGE(HIST1999,5,AD$3:AD$4)" +"DAVERAGE(HIST1999,5,AE$3:AE$4)" +"DAVERAGE(HIST1999,5,AF$3:AF$4)" +"DAVERAGE(HIST1999,5,AG$3:AG$4)" +"DAVERAGE(HIST1999,5,AH$3:AH$4)" +"DAVERAGE(HIST1999,5,AI$3:AI$4)" +"DAVERAGE(HIST1999,5,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,5,AK$3:AK$4)" +"DAVERAGE(HIST1999,5,AL$3:AL$4)" +"DAVERAGE(HIST1999,5,AM$3:AM$4)" +"DAVERAGE(HIST1999,5,AN$3:AN$4)" +"DAVERAGE(HIST1999,5,AO$3:AO$4)" +"DAVERAGE(HIST1999,6,AD$3:AD$4)" +"DAVERAGE(HIST1999,6,AE$3:AE$4)" +"DAVERAGE(HIST1999,6,AF$3:AF$4)" +"DAVERAGE(HIST1999,6,AG$3:AG$4)" +"DAVERAGE(HIST1999,6,AH$3:AH$4)" +"DAVERAGE(HIST1999,6,AI$3:AI$4)" +"DAVERAGE(HIST1999,6,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,6,AK$3:AK$4)" +"DAVERAGE(HIST1999,6,AL$3:AL$4)" +"DAVERAGE(HIST1999,6,AM$3:AM$4)" +"DAVERAGE(HIST1999,6,AN$3:AN$4)" +"DAVERAGE(HIST1999,6,AO$3:AO$4)" +"DAVERAGE(HIST1999,7,AD$3:AD$4)" +"DAVERAGE(HIST1999,7,AE$3:AE$4)" +"DAVERAGE(HIST1999,7,AF$3:AF$4)" +"DAVERAGE(HIST1999,7,AG$3:AG$4)" +"DAVERAGE(HIST1999,7,AH$3:AH$4)" +"DAVERAGE(HIST1999,7,AI$3:AI$4)" +"DAVERAGE(HIST1999,7,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,7,AK$3:AK$4)" +"DAVERAGE(HIST1999,7,AL$3:AL$4)" +"DAVERAGE(HIST1999,7,AM$3:AM$4)" +"DAVERAGE(HIST1999,7,AN$3:AN$4)" +"DAVERAGE(HIST1999,7,AO$3:AO$4)" +"DAVERAGE(HIST1999,8,AD$3:AD$4)" +"DAVERAGE(HIST1999,8,AE$3:AE$4)" +"DAVERAGE(HIST1999,8,AF$3:AF$4)" +"DAVERAGE(HIST1999,8,AG$3:AG$4)" +"DAVERAGE(HIST1999,8,AH$3:AH$4)" +"DAVERAGE(HIST1999,8,AI$3:AI$4)" +"DAVERAGE(HIST1999,8,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,8,AK$3:AK$4)" +"DAVERAGE(HIST1999,8,AL$3:AL$4)" +"DAVERAGE(HIST1999,8,AM$3:AM$4)" +"DAVERAGE(HIST1999,8,AN$3:AN$4)" +"DAVERAGE(HIST1999,8,AO$3:AO$4)" +"DAVERAGE(HIST1999,9,AD$3:AD$4)" +"DAVERAGE(HIST1999,9,AE$3:AE$4)" +"DAVERAGE(HIST1999,9,AF$3:AF$4)" +"DAVERAGE(HIST1999,9,AG$3:AG$4)" +"DAVERAGE(HIST1999,9,AH$3:AH$4)" +"DAVERAGE(HIST1999,9,AI$3:AI$4)" +"DAVERAGE(HIST1999,9,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,9,AK$3:AK$4)" +"DAVERAGE(HIST1999,9,AL$3:AL$4)" +"DAVERAGE(HIST1999,9,AM$3:AM$4)" +"DAVERAGE(HIST1999,9,AN$3:AN$4)" +"DAVERAGE(HIST1999,9,AO$3:AO$4)" +"DAVERAGE(HIST1999,10,AD$3:AD$4)" +"DAVERAGE(HIST1999,10,AE$3:AE$4)" +"DAVERAGE(HIST1999,10,AF$3:AF$4)" +"DAVERAGE(HIST1999,10,AG$3:AG$4)" +"DAVERAGE(HIST1999,10,AH$3:AH$4)" +"DAVERAGE(HIST1999,10,AI$3:AI$4)" +"DAVERAGE(HIST1999,10,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,10,AK$3:AK$4)" +"DAVERAGE(HIST1999,10,AL$3:AL$4)" +"DAVERAGE(HIST1999,10,AM$3:AM$4)" +"DAVERAGE(HIST1999,10,AN$3:AN$4)" +"DAVERAGE(HIST1999,10,AO$3:AO$4)" +"DAVERAGE(HIST1999,11,AD$3:AD$4)" +"DAVERAGE(HIST1999,11,AE$3:AE$4)" +"DAVERAGE(HIST1999,11,AF$3:AF$4)" +"DAVERAGE(HIST1999,11,AG$3:AG$4)" +"DAVERAGE(HIST1999,11,AH$3:AH$4)" +"DAVERAGE(HIST1999,11,AI$3:AI$4)" +"DAVERAGE(HIST1999,11,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,11,AK$3:AK$4)" +"DAVERAGE(HIST1999,11,AL$3:AL$4)" +"DAVERAGE(HIST1999,11,AM$3:AM$4)" +"DAVERAGE(HIST1999,11,AN$3:AN$4)" +"DAVERAGE(HIST1999,11,AO$3:AO$4)" +"DAVERAGE(HIST1999,12,AD$3:AD$4)" +"DAVERAGE(HIST1999,12,AE$3:AE$4)" +"DAVERAGE(HIST1999,12,AF$3:AF$4)" +"DAVERAGE(HIST1999,12,AG$3:AG$4)" +"DAVERAGE(HIST1999,12,AH$3:AH$4)" +"DAVERAGE(HIST1999,12,AI$3:AI$4)" +"DAVERAGE(HIST1999,12,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,12,AK$3:AK$4)" +"DAVERAGE(HIST1999,12,AL$3:AL$4)" +"DAVERAGE(HIST1999,12,AM$3:AM$4)" +"DAVERAGE(HIST1999,12,AN$3:AN$4)" +"DAVERAGE(HIST1999,12,AO$3:AO$4)" +"DAVERAGE(HIST1999,13,AD$3:AD$4)" +"DAVERAGE(HIST1999,13,AE$3:AE$4)" +"DAVERAGE(HIST1999,13,AF$3:AF$4)" +"DAVERAGE(HIST1999,13,AG$3:AG$4)" +"DAVERAGE(HIST1999,13,AH$3:AH$4)" +"DAVERAGE(HIST1999,13,AI$3:AI$4)" +"DAVERAGE(HIST1999,13,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,13,AK$3:AK$4)" +"DAVERAGE(HIST1999,13,AL$3:AL$4)" +"DAVERAGE(HIST1999,13,AM$3:AM$4)" +"DAVERAGE(HIST1999,13,AN$3:AN$4)" +"DAVERAGE(HIST1999,13,AO$3:AO$4)" +"DAVERAGE(HIST1999,14,AD$3:AD$4)" +"DAVERAGE(HIST1999,14,AE$3:AE$4)" +"DAVERAGE(HIST1999,14,AF$3:AF$4)" +"DAVERAGE(HIST1999,14,AG$3:AG$4)" +"DAVERAGE(HIST1999,14,AH$3:AH$4)" +"DAVERAGE(HIST1999,14,AI$3:AI$4)" +"DAVERAGE(HIST1999,14,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,14,AK$3:AK$4)" +"DAVERAGE(HIST1999,14,AL$3:AL$4)" +"DAVERAGE(HIST1999,14,AM$3:AM$4)" +"DAVERAGE(HIST1999,14,AN$3:AN$4)" +"DAVERAGE(HIST1999,14,AO$3:AO$4)" +"DAVERAGE(HIST1999,15,AD$3:AD$4)" +"DAVERAGE(HIST1999,15,AE$3:AE$4)" +"DAVERAGE(HIST1999,15,AF$3:AF$4)" +"DAVERAGE(HIST1999,15,AG$3:AG$4)" +"DAVERAGE(HIST1999,15,AH$3:AH$4)" +"DAVERAGE(HIST1999,15,AI$3:AI$4)" +"DAVERAGE(HIST1999,15,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,15,AK$3:AK$4)" +"DAVERAGE(HIST1999,15,AL$3:AL$4)" +"DAVERAGE(HIST1999,15,AM$3:AM$4)" +"DAVERAGE(HIST1999,15,AN$3:AN$4)" +"DAVERAGE(HIST1999,15,AO$3:AO$4)" +"DAVERAGE(HIST1999,16,AD$3:AD$4)" +"DAVERAGE(HIST1999,16,AE$3:AE$4)" +"DAVERAGE(HIST1999,16,AF$3:AF$4)" +"DAVERAGE(HIST1999,16,AG$3:AG$4)" +"DAVERAGE(HIST1999,16,AH$3:AH$4)" +"DAVERAGE(HIST1999,16,AI$3:AI$4)" +"DAVERAGE(HIST1999,16,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,16,AK$3:AK$4)" +"DAVERAGE(HIST1999,16,AL$3:AL$4)" +"DAVERAGE(HIST1999,16,AM$3:AM$4)" +"DAVERAGE(HIST1999,16,AN$3:AN$4)" +"DAVERAGE(HIST1999,16,AO$3:AO$4)" +"DAVERAGE(HIST1999,17,AD$3:AD$4)" +"DAVERAGE(HIST1999,17,AE$3:AE$4)" +"DAVERAGE(HIST1999,17,AF$3:AF$4)" +"DAVERAGE(HIST1999,17,AG$3:AG$4)" +"DAVERAGE(HIST1999,17,AH$3:AH$4)" +"DAVERAGE(HIST1999,17,AI$3:AI$4)" +"DAVERAGE(HIST1999,17,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,17,AK$3:AK$4)" +"DAVERAGE(HIST1999,17,AL$3:AL$4)" +"DAVERAGE(HIST1999,17,AM$3:AM$4)" +"DAVERAGE(HIST1999,17,AN$3:AN$4)" +"DAVERAGE(HIST1999,17,AO$3:AO$4)" +"DAVERAGE(HIST1999,18,AD$3:AD$4)" +"DAVERAGE(HIST1999,18,AE$3:AE$4)" +"DAVERAGE(HIST1999,18,AF$3:AF$4)" +"DAVERAGE(HIST1999,18,AG$3:AG$4)" +"DAVERAGE(HIST1999,18,AH$3:AH$4)" +"DAVERAGE(HIST1999,18,AI$3:AI$4)" +"DAVERAGE(HIST1999,18,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,18,AK$3:AK$4)" +"DAVERAGE(HIST1999,18,AL$3:AL$4)" +"DAVERAGE(HIST1999,18,AM$3:AM$4)" +"DAVERAGE(HIST1999,18,AN$3:AN$4)" +"DAVERAGE(HIST1999,18,AO$3:AO$4)" +"DAVERAGE(HIST1999,19,AD$3:AD$4)" +"DAVERAGE(HIST1999,19,AE$3:AE$4)" +"DAVERAGE(HIST1999,19,AF$3:AF$4)" +"DAVERAGE(HIST1999,19,AG$3:AG$4)" +"DAVERAGE(HIST1999,19,AH$3:AH$4)" +"DAVERAGE(HIST1999,19,AI$3:AI$4)" +"DAVERAGE(HIST1999,19,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,19,AK$3:AK$4)" +"DAVERAGE(HIST1999,19,AL$3:AL$4)" +"DAVERAGE(HIST1999,19,AM$3:AM$4)" +"DAVERAGE(HIST1999,19,AN$3:AN$4)" +"DAVERAGE(HIST1999,19,AO$3:AO$4)" +"DAVERAGE(HIST1999,20,AD$3:AD$4)" +"DAVERAGE(HIST1999,20,AE$3:AE$4)" +"DAVERAGE(HIST1999,20,AF$3:AF$4)" +"DAVERAGE(HIST1999,20,AG$3:AG$4)" +"DAVERAGE(HIST1999,20,AH$3:AH$4)" +"DAVERAGE(HIST1999,20,AI$3:AI$4)" +"DAVERAGE(HIST1999,20,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,20,AK$3:AK$4)" +"DAVERAGE(HIST1999,20,AL$3:AL$4)" +"DAVERAGE(HIST1999,20,AM$3:AM$4)" +"DAVERAGE(HIST1999,20,AN$3:AN$4)" +"DAVERAGE(HIST1999,20,AO$3:AO$4)" +"DAVERAGE(HIST1999,21,AD$3:AD$4)" +"DAVERAGE(HIST1999,21,AE$3:AE$4)" +"DAVERAGE(HIST1999,21,AF$3:AF$4)" +"DAVERAGE(HIST1999,21,AG$3:AG$4)" +"DAVERAGE(HIST1999,21,AH$3:AH$4)" +"DAVERAGE(HIST1999,21,AI$3:AI$4)" +"DAVERAGE(HIST1999,21,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,21,AK$3:AK$4)" +"DAVERAGE(HIST1999,21,AL$3:AL$4)" +"DAVERAGE(HIST1999,21,AM$3:AM$4)" +"DAVERAGE(HIST1999,21,AN$3:AN$4)" +"DAVERAGE(HIST1999,21,AO$3:AO$4)" +"DAVERAGE(HIST1999,22,AD$3:AD$4)" +"DAVERAGE(HIST1999,22,AE$3:AE$4)" +"DAVERAGE(HIST1999,22,AF$3:AF$4)" +"DAVERAGE(HIST1999,22,AG$3:AG$4)" +"DAVERAGE(HIST1999,22,AH$3:AH$4)" +"DAVERAGE(HIST1999,22,AI$3:AI$4)" +"DAVERAGE(HIST1999,22,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,22,AK$3:AK$4)" +"DAVERAGE(HIST1999,22,AL$3:AL$4)" +"DAVERAGE(HIST1999,22,AM$3:AM$4)" +"DAVERAGE(HIST1999,22,AN$3:AN$4)" +"DAVERAGE(HIST1999,22,AO$3:AO$4)" +"DAVERAGE(HIST1999,23,AD$3:AD$4)" +"DAVERAGE(HIST1999,23,AE$3:AE$4)" +"DAVERAGE(HIST1999,23,AF$3:AF$4)" +"DAVERAGE(HIST1999,23,AG$3:AG$4)" +"DAVERAGE(HIST1999,23,AH$3:AH$4)" +"DAVERAGE(HIST1999,23,AI$3:AI$4)" +"DAVERAGE(HIST1999,23,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,23,AK$3:AK$4)" +"DAVERAGE(HIST1999,23,AL$3:AL$4)" +"DAVERAGE(HIST1999,23,AM$3:AM$4)" +"DAVERAGE(HIST1999,23,AN$3:AN$4)" +"DAVERAGE(HIST1999,23,AO$3:AO$4)" +"DAVERAGE(HIST1999,24,AD$3:AD$4)" +"DAVERAGE(HIST1999,24,AE$3:AE$4)" +"DAVERAGE(HIST1999,24,AF$3:AF$4)" +"DAVERAGE(HIST1999,24,AG$3:AG$4)" +"DAVERAGE(HIST1999,24,AH$3:AH$4)" +"DAVERAGE(HIST1999,24,AI$3:AI$4)" +"DAVERAGE(HIST1999,24,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,24,AK$3:AK$4)" +"DAVERAGE(HIST1999,24,AL$3:AL$4)" +"DAVERAGE(HIST1999,24,AM$3:AM$4)" +"DAVERAGE(HIST1999,24,AN$3:AN$4)" +"DAVERAGE(HIST1999,24,AO$3:AO$4)" +"DAVERAGE(HIST1999,25,AD$3:AD$4)" +"DAVERAGE(HIST1999,25,AE$3:AE$4)" +"DAVERAGE(HIST1999,25,AF$3:AF$4)" +"DAVERAGE(HIST1999,25,AG$3:AG$4)" +"DAVERAGE(HIST1999,25,AH$3:AH$4)" +"DAVERAGE(HIST1999,25,AI$3:AI$4)" +"DAVERAGE(HIST1999,25,AJ$3:AJ$4)" +"DAVERAGE(HIST1999,25,AK$3:AK$4)" +"DAVERAGE(HIST1999,25,AL$3:AL$4)" +"DAVERAGE(HIST1999,25,AM$3:AM$4)" +"DAVERAGE(HIST1999,25,AN$3:AN$4)" +"DAVERAGE(HIST1999,25,AO$3:AO$4)" +"DAVERAGE(HIST2000,2,AD91:AD92)" +"DAVERAGE(HIST2000,2,AE$3:AE$4)" +"DAVERAGE(HIST2000,2,AF$3:AF$4)" +"DAVERAGE(HIST2000,2,AG$3:AG$4)" +"DAVERAGE(HIST2000,2,AH$3:AH$4)" +"DAVERAGE(HIST2000,2,AI$3:AI$4)" +"DAVERAGE(HIST2000,2,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,2,AK$3:AK$4)" +"DAVERAGE(HIST2000,2,AL$3:AL$4)" +"DAVERAGE(HIST2000,2,AM$3:AM$4)" +"DAVERAGE(HIST2000,2,AN$3:AN$4)" +"DAVERAGE(HIST2000,2,AO$3:AO$4)" +"DAVERAGE(HIST2000,3,AD$3:AD$4)" +"DAVERAGE(HIST2000,3,AE$3:AE$4)" +"DAVERAGE(HIST2000,3,AF$3:AF$4)" +"DAVERAGE(HIST2000,3,AG$3:AG$4)" +"DAVERAGE(HIST2000,3,AH$3:AH$4)" +"DAVERAGE(HIST2000,3,AI$3:AI$4)" +"DAVERAGE(HIST2000,3,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,3,AK$3:AK$4)" +"DAVERAGE(HIST2000,3,AL$3:AL$4)" +"DAVERAGE(HIST2000,3,AM$3:AM$4)" +"DAVERAGE(HIST2000,3,AN$3:AN$4)" +"DAVERAGE(HIST2000,3,AO$3:AO$4)" +"DAVERAGE(HIST2000,4,AD$3:AD$4)" +"DAVERAGE(HIST2000,4,AE$3:AE$4)" +"DAVERAGE(HIST2000,4,AF$3:AF$4)" +"DAVERAGE(HIST2000,4,AG$3:AG$4)" +"DAVERAGE(HIST2000,4,AH$3:AH$4)" +"DAVERAGE(HIST2000,4,AI$3:AI$4)" +"DAVERAGE(HIST2000,4,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,4,AK$3:AK$4)" +"DAVERAGE(HIST2000,4,AL$3:AL$4)" +"DAVERAGE(HIST2000,4,AM$3:AM$4)" +"DAVERAGE(HIST2000,4,AN$3:AN$4)" +"DAVERAGE(HIST2000,4,AO$3:AO$4)" +"DAVERAGE(HIST2000,5,AD$3:AD$4)" +"DAVERAGE(HIST2000,5,AE$3:AE$4)" +"DAVERAGE(HIST2000,5,AF$3:AF$4)" +"DAVERAGE(HIST2000,5,AG$3:AG$4)" +"DAVERAGE(HIST2000,5,AH$3:AH$4)" +"DAVERAGE(HIST2000,5,AI$3:AI$4)" +"DAVERAGE(HIST2000,5,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,5,AK$3:AK$4)" +"DAVERAGE(HIST2000,5,AL$3:AL$4)" +"DAVERAGE(HIST2000,5,AM$3:AM$4)" +"DAVERAGE(HIST2000,5,AN$3:AN$4)" +"DAVERAGE(HIST2000,5,AO$3:AO$4)" +"DAVERAGE(HIST2000,6,AD$3:AD$4)" +"DAVERAGE(HIST2000,6,AE$3:AE$4)" +"DAVERAGE(HIST2000,6,AF$3:AF$4)" +"DAVERAGE(HIST2000,6,AG$3:AG$4)" +"DAVERAGE(HIST2000,6,AH$3:AH$4)" +"DAVERAGE(HIST2000,6,AI$3:AI$4)" +"DAVERAGE(HIST2000,6,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,6,AK$3:AK$4)" +"DAVERAGE(HIST2000,6,AL$3:AL$4)" +"DAVERAGE(HIST2000,6,AM$3:AM$4)" +"DAVERAGE(HIST2000,6,AN$3:AN$4)" +"DAVERAGE(HIST2000,6,AO$3:AO$4)" +"DAVERAGE(HIST2000,7,AD$3:AD$4)" +"DAVERAGE(HIST2000,7,AE$3:AE$4)" +"DAVERAGE(HIST2000,7,AF$3:AF$4)" +"DAVERAGE(HIST2000,7,AG$3:AG$4)" +"DAVERAGE(HIST2000,7,AH$3:AH$4)" +"DAVERAGE(HIST2000,7,AI$3:AI$4)" +"DAVERAGE(HIST2000,7,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,7,AK$3:AK$4)" +"DAVERAGE(HIST2000,7,AL$3:AL$4)" +"DAVERAGE(HIST2000,7,AM$3:AM$4)" +"DAVERAGE(HIST2000,7,AN$3:AN$4)" +"DAVERAGE(HIST2000,7,AO$3:AO$4)" +"DAVERAGE(HIST2000,8,AD$3:AD$4)" +"DAVERAGE(HIST2000,8,AE$3:AE$4)" +"DAVERAGE(HIST2000,8,AF$3:AF$4)" +"DAVERAGE(HIST2000,8,AG$3:AG$4)" +"DAVERAGE(HIST2000,8,AH$3:AH$4)" +"DAVERAGE(HIST2000,8,AI$3:AI$4)" +"DAVERAGE(HIST2000,8,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,8,AK$3:AK$4)" +"DAVERAGE(HIST2000,8,AL$3:AL$4)" +"DAVERAGE(HIST2000,8,AM$3:AM$4)" +"DAVERAGE(HIST2000,8,AN$3:AN$4)" +"DAVERAGE(HIST2000,8,AO$3:AO$4)" +"DAVERAGE(HIST2000,9,AD$3:AD$4)" +"DAVERAGE(HIST2000,9,AE$3:AE$4)" +"DAVERAGE(HIST2000,9,AF$3:AF$4)" +"DAVERAGE(HIST2000,9,AG$3:AG$4)" +"DAVERAGE(HIST2000,9,AH$3:AH$4)" +"DAVERAGE(HIST2000,9,AI$3:AI$4)" +"DAVERAGE(HIST2000,9,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,9,AK$3:AK$4)" +"DAVERAGE(HIST2000,9,AL$3:AL$4)" +"DAVERAGE(HIST2000,9,AM$3:AM$4)" +"DAVERAGE(HIST2000,9,AN$3:AN$4)" +"DAVERAGE(HIST2000,9,AO$3:AO$4)" +"DAVERAGE(HIST2000,10,AD$3:AD$4)" +"DAVERAGE(HIST2000,10,AE$3:AE$4)" +"DAVERAGE(HIST2000,10,AF$3:AF$4)" +"DAVERAGE(HIST2000,10,AG$3:AG$4)" +"DAVERAGE(HIST2000,10,AH$3:AH$4)" +"DAVERAGE(HIST2000,10,AI$3:AI$4)" +"DAVERAGE(HIST2000,10,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,10,AK$3:AK$4)" +"DAVERAGE(HIST2000,10,AL$3:AL$4)" +"DAVERAGE(HIST2000,10,AM$3:AM$4)" +"DAVERAGE(HIST2000,10,AN$3:AN$4)" +"DAVERAGE(HIST2000,10,AO$3:AO$4)" +"DAVERAGE(HIST2000,11,AD$3:AD$4)" +"DAVERAGE(HIST2000,11,AE$3:AE$4)" +"DAVERAGE(HIST2000,11,AF$3:AF$4)" +"DAVERAGE(HIST2000,11,AG$3:AG$4)" +"DAVERAGE(HIST2000,11,AH$3:AH$4)" +"DAVERAGE(HIST2000,11,AI$3:AI$4)" +"DAVERAGE(HIST2000,11,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,11,AK$3:AK$4)" +"DAVERAGE(HIST2000,11,AL$3:AL$4)" +"DAVERAGE(HIST2000,11,AM$3:AM$4)" +"DAVERAGE(HIST2000,11,AN$3:AN$4)" +"DAVERAGE(HIST2000,11,AO$3:AO$4)" +"DAVERAGE(HIST2000,12,AD$3:AD$4)" +"DAVERAGE(HIST2000,12,AE$3:AE$4)" +"DAVERAGE(HIST2000,12,AF$3:AF$4)" +"DAVERAGE(HIST2000,12,AG$3:AG$4)" +"DAVERAGE(HIST2000,12,AH$3:AH$4)" +"DAVERAGE(HIST2000,12,AI$3:AI$4)" +"DAVERAGE(HIST2000,12,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,12,AK$3:AK$4)" +"DAVERAGE(HIST2000,12,AL$3:AL$4)" +"DAVERAGE(HIST2000,12,AM$3:AM$4)" +"DAVERAGE(HIST2000,12,AN$3:AN$4)" +"DAVERAGE(HIST2000,12,AO$3:AO$4)" +"DAVERAGE(HIST2000,13,AD$3:AD$4)" +"DAVERAGE(HIST2000,13,AE$3:AE$4)" +"DAVERAGE(HIST2000,13,AF$3:AF$4)" +"DAVERAGE(HIST2000,13,AG$3:AG$4)" +"DAVERAGE(HIST2000,13,AH$3:AH$4)" +"DAVERAGE(HIST2000,13,AI$3:AI$4)" +"DAVERAGE(HIST2000,13,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,13,AK$3:AK$4)" +"DAVERAGE(HIST2000,13,AL$3:AL$4)" +"DAVERAGE(HIST2000,13,AM$3:AM$4)" +"DAVERAGE(HIST2000,13,AN$3:AN$4)" +"DAVERAGE(HIST2000,13,AO$3:AO$4)" +"DAVERAGE(HIST2000,14,AD$3:AD$4)" +"DAVERAGE(HIST2000,14,AE$3:AE$4)" +"DAVERAGE(HIST2000,14,AF$3:AF$4)" +"DAVERAGE(HIST2000,14,AG$3:AG$4)" +"DAVERAGE(HIST2000,14,AH$3:AH$4)" +"DAVERAGE(HIST2000,14,AI$3:AI$4)" +"DAVERAGE(HIST2000,14,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,14,AK$3:AK$4)" +"DAVERAGE(HIST2000,14,AL$3:AL$4)" +"DAVERAGE(HIST2000,14,AM$3:AM$4)" +"DAVERAGE(HIST2000,14,AN$3:AN$4)" +"DAVERAGE(HIST2000,14,AO$3:AO$4)" +"DAVERAGE(HIST2000,15,AD$3:AD$4)" +"DAVERAGE(HIST2000,15,AE$3:AE$4)" +"DAVERAGE(HIST2000,15,AF$3:AF$4)" +"DAVERAGE(HIST2000,15,AG$3:AG$4)" +"DAVERAGE(HIST2000,15,AH$3:AH$4)" +"DAVERAGE(HIST2000,15,AI$3:AI$4)" +"DAVERAGE(HIST2000,15,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,15,AK$3:AK$4)" +"DAVERAGE(HIST2000,15,AL$3:AL$4)" +"DAVERAGE(HIST2000,15,AM$3:AM$4)" +"DAVERAGE(HIST2000,15,AN$3:AN$4)" +"DAVERAGE(HIST2000,15,AO$3:AO$4)" +"DAVERAGE(HIST2000,16,AD$3:AD$4)" +"DAVERAGE(HIST2000,16,AE$3:AE$4)" +"DAVERAGE(HIST2000,16,AF$3:AF$4)" +"DAVERAGE(HIST2000,16,AG$3:AG$4)" +"DAVERAGE(HIST2000,16,AH$3:AH$4)" +"DAVERAGE(HIST2000,16,AI$3:AI$4)" +"DAVERAGE(HIST2000,16,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,16,AK$3:AK$4)" +"DAVERAGE(HIST2000,16,AL$3:AL$4)" +"DAVERAGE(HIST2000,16,AM$3:AM$4)" +"DAVERAGE(HIST2000,16,AN$3:AN$4)" +"DAVERAGE(HIST2000,16,AO$3:AO$4)" +"DAVERAGE(HIST2000,17,AD$3:AD$4)" +"DAVERAGE(HIST2000,17,AE$3:AE$4)" +"DAVERAGE(HIST2000,17,AF$3:AF$4)" +"DAVERAGE(HIST2000,17,AG$3:AG$4)" +"DAVERAGE(HIST2000,17,AH$3:AH$4)" +"DAVERAGE(HIST2000,17,AI$3:AI$4)" +"DAVERAGE(HIST2000,17,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,17,AK$3:AK$4)" +"DAVERAGE(HIST2000,17,AL$3:AL$4)" +"DAVERAGE(HIST2000,17,AM$3:AM$4)" +"DAVERAGE(HIST2000,17,AN$3:AN$4)" +"DAVERAGE(HIST2000,17,AO$3:AO$4)" +"DAVERAGE(HIST2000,18,AD$3:AD$4)" +"DAVERAGE(HIST2000,18,AE$3:AE$4)" +"DAVERAGE(HIST2000,18,AF$3:AF$4)" +"DAVERAGE(HIST2000,18,AG$3:AG$4)" +"DAVERAGE(HIST2000,18,AH$3:AH$4)" +"DAVERAGE(HIST2000,18,AI$3:AI$4)" +"DAVERAGE(HIST2000,18,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,18,AK$3:AK$4)" +"DAVERAGE(HIST2000,18,AL$3:AL$4)" +"DAVERAGE(HIST2000,18,AM$3:AM$4)" +"DAVERAGE(HIST2000,18,AN$3:AN$4)" +"DAVERAGE(HIST2000,18,AO$3:AO$4)" +"DAVERAGE(HIST2000,19,AD$3:AD$4)" +"DAVERAGE(HIST2000,19,AE$3:AE$4)" +"DAVERAGE(HIST2000,19,AF$3:AF$4)" +"DAVERAGE(HIST2000,19,AG$3:AG$4)" +"DAVERAGE(HIST2000,19,AH$3:AH$4)" +"DAVERAGE(HIST2000,19,AI$3:AI$4)" +"DAVERAGE(HIST2000,19,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,19,AK$3:AK$4)" +"DAVERAGE(HIST2000,19,AL$3:AL$4)" +"DAVERAGE(HIST2000,19,AM$3:AM$4)" +"DAVERAGE(HIST2000,19,AN$3:AN$4)" +"DAVERAGE(HIST2000,19,AO$3:AO$4)" +"DAVERAGE(HIST2000,20,AD$3:AD$4)" +"DAVERAGE(HIST2000,20,AE$3:AE$4)" +"DAVERAGE(HIST2000,20,AF$3:AF$4)" +"DAVERAGE(HIST2000,20,AG$3:AG$4)" +"DAVERAGE(HIST2000,20,AH$3:AH$4)" +"DAVERAGE(HIST2000,20,AI$3:AI$4)" +"DAVERAGE(HIST2000,20,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,20,AK$3:AK$4)" +"DAVERAGE(HIST2000,20,AL$3:AL$4)" +"DAVERAGE(HIST2000,20,AM$3:AM$4)" +"DAVERAGE(HIST2000,20,AN$3:AN$4)" +"DAVERAGE(HIST2000,20,AO$3:AO$4)" +"DAVERAGE(HIST2000,21,AD$3:AD$4)" +"DAVERAGE(HIST2000,21,AE$3:AE$4)" +"DAVERAGE(HIST2000,21,AF$3:AF$4)" +"DAVERAGE(HIST2000,21,AG$3:AG$4)" +"DAVERAGE(HIST2000,21,AH$3:AH$4)" +"DAVERAGE(HIST2000,21,AI$3:AI$4)" +"DAVERAGE(HIST2000,21,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,21,AK$3:AK$4)" +"DAVERAGE(HIST2000,21,AL$3:AL$4)" +"DAVERAGE(HIST2000,21,AM$3:AM$4)" +"DAVERAGE(HIST2000,21,AN$3:AN$4)" +"DAVERAGE(HIST2000,21,AO$3:AO$4)" +"DAVERAGE(HIST2000,22,AD$3:AD$4)" +"DAVERAGE(HIST2000,22,AE$3:AE$4)" +"DAVERAGE(HIST2000,22,AF$3:AF$4)" +"DAVERAGE(HIST2000,22,AG$3:AG$4)" +"DAVERAGE(HIST2000,22,AH$3:AH$4)" +"DAVERAGE(HIST2000,22,AI$3:AI$4)" +"DAVERAGE(HIST2000,22,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,22,AK$3:AK$4)" +"DAVERAGE(HIST2000,22,AL$3:AL$4)" +"DAVERAGE(HIST2000,22,AM$3:AM$4)" +"DAVERAGE(HIST2000,22,AN$3:AN$4)" +"DAVERAGE(HIST2000,22,AO$3:AO$4)" +"DAVERAGE(HIST2000,23,AD$3:AD$4)" +"DAVERAGE(HIST2000,23,AE$3:AE$4)" +"DAVERAGE(HIST2000,23,AF$3:AF$4)" +"DAVERAGE(HIST2000,23,AG$3:AG$4)" +"DAVERAGE(HIST2000,23,AH$3:AH$4)" +"DAVERAGE(HIST2000,23,AI$3:AI$4)" +"DAVERAGE(HIST2000,23,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,23,AK$3:AK$4)" +"DAVERAGE(HIST2000,23,AL$3:AL$4)" +"DAVERAGE(HIST2000,23,AM$3:AM$4)" +"DAVERAGE(HIST2000,23,AN$3:AN$4)" +"DAVERAGE(HIST2000,23,AO$3:AO$4)" +"DAVERAGE(HIST2000,24,AD$3:AD$4)" +"DAVERAGE(HIST2000,24,AE$3:AE$4)" +"DAVERAGE(HIST2000,24,AF$3:AF$4)" +"DAVERAGE(HIST2000,24,AG$3:AG$4)" +"DAVERAGE(HIST2000,24,AH$3:AH$4)" +"DAVERAGE(HIST2000,24,AI$3:AI$4)" +"DAVERAGE(HIST2000,24,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,24,AK$3:AK$4)" +"DAVERAGE(HIST2000,24,AL$3:AL$4)" +"DAVERAGE(HIST2000,24,AM$3:AM$4)" +"DAVERAGE(HIST2000,24,AN$3:AN$4)" +"DAVERAGE(HIST2000,24,AO$3:AO$4)" +"DAVERAGE(HIST2000,25,AD$3:AD$4)" +"DAVERAGE(HIST2000,25,AE$3:AE$4)" +"DAVERAGE(HIST2000,25,AF$3:AF$4)" +"DAVERAGE(HIST2000,25,AG$3:AG$4)" +"DAVERAGE(HIST2000,25,AH$3:AH$4)" +"DAVERAGE(HIST2000,25,AI$3:AI$4)" +"DAVERAGE(HIST2000,25,AJ$3:AJ$4)" +"DAVERAGE(HIST2000,25,AK$3:AK$4)" +"DAVERAGE(HIST2000,25,AL$3:AL$4)" +"DAVERAGE(HIST2000,25,AM$3:AM$4)" +"DAVERAGE(HIST2000,25,AN$3:AN$4)" +"DAVERAGE(HIST2000,25,AO$3:AO$4)" +"AVERAGE(C2:D2)" +"MONTH(B2)" +"DAVERAGE($B$1:$F$62,4,J$2:J$3)" +"DAVERAGE($B$65:$F$430,4,J$2:J$3)" +"DAVERAGE($B$432:$F$736,4,J$2:J$3)" +"VLOOKUP($A63,[1]Sheet1!$B$1554:$AZ$2100,50,0)" +"VLOOKUP($A63,[1]Sheet1!$B$1554:$AZ$2100,51,0)" +"C5-C4" +"DATE(YEAR(C4),MONTH(C4)+1,1)" +"4672355-99640+838775" +"1231940-102647+5105402" +"900773-108443+4594871" +"1066462-559727+4780721" +"431492-944624+2706572" +"+-401476+314317-1718372+2753265" +"+-1236888-4354844+740759" +"+-1295211+3052-5390004+734848" +"+-628966-3068692+903565" +"+-581776-6699675+345901" +"+-274182+83402-2518231+949033" +"+-4599+10485-877191+1872343" +"793516-101183+4137083" +"1093954-120098+4417865" +"992186-416800+4340879" +"-F39-G39+P39+S39" +"(HLOOKUP($C39,[3]Data!$W$2:$DE$30,23,FALSE)+HLOOKUP($C39,[3]Data!$W$2:$DE$30,25,FALSE))/$W$1" +"(HLOOKUP($C39,[3]Data!$W$2:$DE$30,24,FALSE)+HLOOKUP($C39,[3]Data!$W$2:$DE$30,26,FALSE))/$W$1" +"+D39+F39+G39" +"HLOOKUP($C39,'[6]Monthly Averages'!$A$3:$AR$20,6,0)/$W$1" +"HLOOKUP($C39,[4]Data!$AD$7:$DE$25,4,FALSE)/$W$1" +"HLOOKUP($C39,[5]Data!$AO$6:$CF$22,15,FALSE)/$W$1" +"HLOOKUP(C39,'[7]Monthly Avg '!$C$2:$R$67,66,FALSE)/$W$1" +"SUM(I39:J39)-K39+SUM(L39:O39)" +"HLOOKUP($C39,'[6]Monthly Averages'!$A$3:$AR$20,12,0)/B39/1000" +"(W39/B39/1000)" +"SUM(Q39:R39)" +"+H39-P39-S39" +"+U38+(Q39*B39*$W$1)" +"+V38+(R39*$W$1*B39)" +"TODAY()-EOMONTH(C40,-1)" +"-F40-G40+P40+S40+E40" +"HLOOKUP($C40,'[6]Monthly Averages'!$A$3:$BZ$20,6,0)/$W$1" +"HLOOKUP($C40,[5]Data!$AO$6:$CZ$22,15,FALSE)/$W$1" +"HLOOKUP(C40,'[7]Monthly Avg '!$C$2:$S$67,66,FALSE)/$W$1" +"(HLOOKUP($C40,'[6]Monthly Averages'!$A$3:$AZ$20,12,0)/A40/1000)+100" +"(W40/(A40-2)/1000)" +"VLOOKUP(C40,[8]Storage!$B$3:$E$63,2)" +"+D40+E41" +"+J31*(1+$J$1)" +"(VLOOKUP($C4,[10]Data!$A$3:$AB$2173,16)+VLOOKUP($C4,[10]Data!$A$3:$AB$2173,17))/2" +"(VLOOKUP($C4,[10]Data!$A$3:$AB$2173,27)+VLOOKUP($C4,[10]Data!$A$3:$AB$2173,28))/2" +"(VLOOKUP($C4,[3]Data!$A$3:$U$2196,17)+VLOOKUP($C4,[3]Data!$A$3:$U$2196,20)+VLOOKUP($C4,[3]Data!$A$3:$U$2196,21))/$A$1" +"+F4+D4" +"(-1*VLOOKUP($C4,[9]Data!$A$5:$EY$1081,155))/$A$1" +"VLOOKUP($C4,[6]Data!$A$4:$AF$2066,7)/$A$1" +"VLOOKUP($C4,[4]Data!$A$6:$Y$2784,5)/$A$1" +"VLOOKUP($C4,[5]Data!$A$5:$AN$1990,40)/$A$1" +"VLOOKUP($C4,[7]Data!$A$3:$BL$942,64)/$A$1" +"O4+I4+J4-K4+L4+M4+N4" +"VLOOKUP($C4,[6]Data!$A$4:$AF$2066,19)/$A$1" +"VLOOKUP($C4,[8]Data!$A$6:$BK$591,56)/$A$1" +"+Q4+R4" +"+H4-P4-S4" +"VLOOKUP($C4,[6]Data!$A$4:$AF$2066,31)" +"VLOOKUP($C4,[8]Data!$A$6:$BK$591,59)" +"SUM(B10:F10)" +"(-15000/12)" +"SUM(B10:B15)" +"SUM(H10:H16)" +"SUM(B10:M10)" +"SUM(B10:B15)" +"F8*-0.1" +"SUM(F8:F10)" +"4500*12" +"1800*12" +"260*52" +"280*52" +"SUM(F14:F20)" +"G12-G22" +"IF(L8=""weekly"",K8,0)" +"IF(L8=""biweekly"",K8,0)" +"IF(L8=""monthly"",K8,0)" +"SUM(M8:M52)" +"M53*M54" +"SUM(M56:O56)" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"SUM(B10:M10)" +"SUM(B10:B15)" +"F8*-0.1" +"SUM(F8:F10)" +"4500*12" +"1800*12" +"260*52" +"280*52" +"SUM(F14:F20)" +"G12-G22" +"IF((S6-$X6)<0,0,S6-$X6)" +"IF((Y6-$X$6)<0,0,Y6-$X$6)" +"IF((Y7-X7)<0,0,Y7-X7)" +"SUM(Z3:Z7)" +"SUM(B3:B43)" +"SUM(E6:E42)" +"SUM(H3:H44)" +"SUM(K8:K44)" +"SUM(Q5:Q44)" +"SUM(S45:S46)" +"IF(H3=""Personal"",""Personal"",""Operating"")" +"1856+1105+565" +"2365+1970+1736.72" +"2289+1973+645" +"2105+1668" +"2665+2237+12.88+0.5" +"2195.14+1983" +"2394+865" +"2500.6+2185+1060.22" +"2375+2130+1479.05" +"2022.5+1470+72" +"2775+2235" +"2325+1285" +"2460+2385" +"-utility!AB45" +"-utility!AF45" +"IF((E6-C6)<0,0,E6-C6)" +"IF(((E37+F37+F43)-C37)<0,0,(E37+F37+E43)-C37)" +"SUM(E3:E43)" +"SUM(B10:M10)" +"SUM(B10:B15)" +"F8*-0.1" +"SUM(F8:F10)" +"4500*12" +"1800*12" +"260*52" +"280*52" +"SUM(F14:F20)" +"G12-G22" +"IF((S6-$X6)<0,0,S6-$X6)" +"IF((Y6-$X$6)<0,0,Y6-$X$6)" +"IF((Y7-X7)<0,0,Y7-X7)" +"SUM(Z3:Z7)" +"SUM(B3:B43)" +"SUM(E6:E42)" +"SUM(H3:H44)" +"SUM(K8:K44)" +"SUM(Q5:Q44)" +"SUM(S45:S46)" +"IF(H3=""Personal"",""Personal"",""Operating"")" +"1856+1105+565" +"2365+1970+1736.72" +"2289+1973+645" +"2105+1668" +"2665+2237+12.88+0.5" +"2195.14+1983" +"2394+865" +"2500.6+2185+1060.22" +"2375+2130+1479.05" +"2022.5+1470+72" +"2775+2235" +"2325+1285" +"2460+2385" +"-utility!AB45" +"-utility!AF45" +"IF((E6-C6)<0,0,E6-C6)" +"IF(((E37+F37+F43)-C37)<0,0,(E37+F37+E43)-C37)" +"SUM(E3:E43)" +"SUM(B10:F10)" +"(-15000/12)" +"SUM(B10:B15)" +"SUM(H10:H16)" +"SUM(B10:M10)" +"SUM(B10:B15)" +"F8*-0.1" +"SUM(F8:F10)" +"4500*12" +"1800*12" +"260*52" +"280*52" +"SUM(F14:F20)" +"G12-G22" +"IF(L8=""weekly"",K8,0)" +"IF(L8=""biweekly"",K8,0)" +"IF(L8=""monthly"",K8,0)" +"SUM(M8:M52)" +"M53*M54" +"SUM(M56:O56)" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"B4*1.05" +"B5" +"B5-B4" +"730*B6*B3" +"SUM(B8)" +"SUM(B8:C8)" +"SUM(B8:D8)" +"SUM(B8:E8)" +"SUM(B8:F8)" +"SUM(B8:G8)" +"F3+G3" +"SUM(F6:I6)" +"J6-L6" +"SUM(F6:F52)" +"SUM(F53:I53)-J53" +"J53-L53-M53" +"F53+SUM(F55:F68)" +"L53+SUM(L54:L67)" +"SUM(L74:L75)" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"B3-B2" +"VLOOKUP($B2,Forecast!$C$5:$S$100,16)" +"VLOOKUP($B2,Forecast!$C$5:$S$100,5)" +"VLOOKUP($B2,Forecast!$C$5:$S$100,17)" +"B2" +"DATE(YEAR(B2),MONTH(B2)+1,1)" +"E41*A41+F40" +"VLOOKUP($B42,Curves!$A$3:$I$34,3)-VLOOKUP($B42,Curves!$A$3:$I$34,7)" +"VLOOKUP($B42,Curves!$A$3:$I$34,3)-VLOOKUP($B42,Curves!$A$3:$I$34,5)" +"HLOOKUP($X3,[5]Data!$AC$7:$CE$22,4)/1000" +"HLOOKUP($X3,[4]Data!$S$7:$BU$78,11)/1000" +"C3-E3-D3" +"SUM(F3:H3)" +"IF(($I3-$J3-$K3-L3)>1200,1200,($I3-$J3-$K3-L3))" +"$I3-$J3-$K3-M3" +"VLOOKUP($B3,Curves!$A$2:$M$28,12,0)" +"DATE(YEAR($B3)-1,MONTH($B3),1)" +"DATE(YEAR($B3),MONTH($B3)-1,1)" +"HLOOKUP($X4,[4]Data!$S$7:$BU$78,12)/1000" +"VLOOKUP($B4,'Power Curve'!$D$9:$DU$282,85,0)/1000" +"$L4*M$1" +"B19-B18" +"VLOOKUP($B18,Forecast!$C$49:$O$72,6)/1000" +"VLOOKUP($B18,$B$2:$U$14,16)" +"VLOOKUP($B18,Forecast!$C$49:$O$72,8)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,9)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,10)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,11)/1000" +"VLOOKUP($B18,Forecast!$C$49:$O$72,12)/1000" +"SUM(C18:I18)" +"VLOOKUP($B18,Forecast!$C$49:$O$72,5)/1000" +"J18-K18" +"(M18*A18)+L18" +"N18" +"VLOOKUP($X3,Forecast!$C$30:$O$72,6)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,8)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,9)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,10)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,11)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,12)/1000" +"VLOOKUP($X3,Forecast!$C$30:$O$72,5)/1000" +"'Lavo Fcst'!$F$33/1000" +"0.011*(Curves!$B3+Curves!$J3)" +"MONTH(C5)" +"VLOOKUP($C5,'[1]Total Sendout'!$U$5:$V$1964,2)" +"SUM(D5:F5)" +"VLOOKUP($C5,[1]Topock!$S$5:$T$764,2)" +"VLOOKUP($C5,[1]Ehrenberg!$S$7:$T$536,2)" +"VLOOKUP($C5,'[1]Kern Mojave'!$S$5:$T$533,2)" +"VLOOKUP($C5,'[1]PG&E WR'!$S$8:$T$552,2)" +"VLOOKUP($C5,'[1]TW N Needles'!$S$8:$T$536,2)" +"VLOOKUP($C5,'[1]Cali Prod'!$S$5:$T$535,2)" +"SUM(H5:N5)" +"O5-(P5+Q5)" +"VLOOKUP($C5,'[1]Inj-WD'!$S$4:$U$536,2)" +"EOMONTH(C5,0)-C5+1" +"DATE(YEAR(C7),MONTH(C7)-1,1)" +"+D20/D8" +"DATE(YEAR(C43),MONTH(C43)+1,1)" +"1*(+S44*AA44)" +"+D37*B49" +"$R49-$G49" +"VLOOKUP($C50,'Power Curve'!$D$8:$AX$282,44)" +"VLOOKUP($C50,'Power Curve'!$D$8:$DU$282,121)+VLOOKUP($C50,'Power Curve'!$D$8:$FD$282,141)" +"$G45*$B57" +"VLOOKUP($C59,[3]Forecast!$B$1:$Z$65,16,0)*1000" +"+I3" +"$G$2" +"($F$4*$G$4*$H$3*$J$1)/1000" +"($F4*$G$4*$I$3*$J$1)/1000" +"($F4*$G$4*$J$3*$J$1)/1000" +"(F5*G5*$H$3*$J$1)/1000" +"+I5" +"+I45+I46+I47" +"+I29+I31" +"SUM(H4:H6)" +"+I6" +"+I4" +"+I48" +"SUM(M5:M8)" +"SUM(H8:H9)" +"H7+H10" +"+I33" +"+I12" +"+I8+I13" +"+I51" +"+I14" +"+I53" +"SUM(H12:H14)+H10" +"+I17+I18" +"+I21" +"+I9" +"+I35" +"+I20" +"+I16" +"+I19" +"+I55+I56+I59" +"+I58" +"+I22" +"+I25" +"SUM(H16:H22)" +"H15+H23+H26" +"SUM(H31)" +"SUM(H33)+H37" +"SUM(H35)+H38" +"H30+H32+H34+H36+H40" +"SUM(H45:H49)" +"SUM(H55:H60)" +"H44+H50+H54+H61" +"TODAY()" +"'Gas Demand Outlook'!$G$2/1000" +"SUM(Y2:AE2)" +"SUM(AI2:AM2)" +"Z3-Y3" +"DATE(YEAR($A$1),MONTH($A$1)+1,1)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,2,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,7,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,5,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,4,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,15,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,3,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,9,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,11,0)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$R$1000,8,0)" +"C3-J3" +"C3-F3" +"($B3+$C3)*$M$1" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$V$1000,16,0)" +"O3/2" +"DATE(YEAR(A3),MONTH(A3)+1,1)" +"VLOOKUP(Y$3,$A$2:$H$600,2)" +"AVERAGE(Y4:AE4)" +"AVERAGE(AI4:AM4)" +"VLOOKUP(Y$3,$A$2:$H$600,3)" +"VLOOKUP(Y$3,$A$2:$H$600,6)" +"VLOOKUP(Y$3,$A$2:$H$600,4)" +"VLOOKUP(Y$3,$A$2:$H$600,7)" +"VLOOKUP(Y$3,$A$2:$H$600,5)" +"VLOOKUP(Y$11,$A$2:$H$600,2)" +"VLOOKUP(Y$11,$A$2:$H$600,3)" +"VLOOKUP(Y$11,$A$2:$H$600,6)" +"VLOOKUP(Y$11,$A$2:$H$600,4)" +"VLOOKUP(Y$11,$A$2:$H$600,7)" +"VLOOKUP(Y$11,$A$2:$H$600,5)" +"VLOOKUP(Y$19,$A$2:$H$600,2)" +"VLOOKUP(Y$19,$A$2:$H$600,3)" +"VLOOKUP(Y$19,$A$2:$H$600,6)" +"VLOOKUP(Y$19,$A$2:$H$600,4)" +"VLOOKUP(Y$19,$A$2:$H$600,7)" +"VLOOKUP(Y$19,$A$2:$H$600,5)" +"VLOOKUP(Y$28,$A$2:$H$600,2)" +"VLOOKUP(Y$28,$A$2:$H$600,3)" +"VLOOKUP(Y$28,$A$2:$H$600,6)" +"VLOOKUP(Y$28,$A$2:$H$600,4)" +"VLOOKUP(Y$28,$A$2:$H$600,7)" +"VLOOKUP(Y$28,$A$2:$H$600,5)" +"$AF$4-$AF$5" +"$AF$12-$AF$13" +"$AF$20-$AF$21" +"$AF$29-$AF$30" +"0.5" +"$Z$38" +"Z37-Z38" +"Z$39*$X$40*$Y$1" +"SUM(Z40:AC40)" +"$AN$4-$AN$5" +"$AN$12-$AN$13" +"$AN$20-$AN$21" +"$AN$29-$AN$30" +"Z$45*$X$40*$AI$1" +"$AD$40+$AD$46" +"C5*C6" +"C8*C4" +"C3/C2" +"$C$3" +"$C$7" +"$C$8" +"F13*G13*H13" +"$C$2" +"$C$9" +"I13-I14" +"I20-I19" +"TODAY()" +"DATE(YEAR($A$1),MONTH($A$1)+1,1)" +"VLOOKUP($B4,Curves!$A$2:$J$32,2,0)+VLOOKUP($B4,Curves!$A$2:$J$32,3,0)" +"DATE(YEAR(B4),MONTH(B4)+1,1)" +"TODAY()" +"VLOOKUP($D9,Curves!$A$2:$I$1700,9)" +"(1+($A9/2))^(-2*($D9-$A$1)/365.25)" +"D10-D9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,2)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,3)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,7)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,5)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,4)*$B9" +"VLOOKUP($D9,Curves!$A$2:$H$1700,8)*$B9" +"($E9+$I9)*$J$5+$J$4" +"VLOOKUP($D9,Curves!$N$2:$T$2600,2)*$B9" +"VLOOKUP($D9,Curves!$N$2:$T$2600,3)*$B9" +"IF($K9<$L9,1,0)" +"IF($K9<$M9,1,0)" +"($E9+J9)*$J$5+$J$4" +"VLOOKUP($D9,Curves!$N$2:$T$2600,4)*$B9" +"VLOOKUP($D9,Curves!$N$2:$T$2600,5)*$B9" +"IF($P9<$Q9,1,0)" +"IF($P9<$R9,1,0)" +"($E9+G9)*$J$5+$J$4" +"VLOOKUP($D9,[2]CurveFetch!$D$8:$S$13000,16,0)*$B9" +"VLOOKUP($D9,Curves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weekly"",K8,0)" +"IF(L8=""biweekly"",K8,0)" +"IF(L8=""monthly"",K8,0)" +"SUM(M8:M53)" +"M54*M55" +"SUM(M57:O57)" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"F3+G3" +"SUM(F6:I6)" +"J6-L6" +"SUM(F6:F52)" +"SUM(F53:I53)-J53" +"J53-L53-M53" +"F53+SUM(F55:F68)" +"L53+SUM(L54:L67)" +"SUM(L74:L75)" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"F3+G3" +"SUM(F6:I6)" +"J6-L6" +"SUM(F6:F52)" +"SUM(F53:I53)-J53" +"J53-L53-M53" +"F53+SUM(F55:F68)" +"L53+SUM(L54:L67)" +"SUM(L74:L75)" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"C5-C8-C9" +"C5-SUM(C7:C11)" +"3941*12" +"1930*12" +"C14-C16-C17" +"C19/C11" +"F3+G3" +"SUM(F6:I6)" +"J6-L6" +"SUM(F6:F52)" +"SUM(F53:I53)-J53" +"J53-L53-M53" +"F53+SUM(F55:F68)" +"L53+SUM(L54:L67)" +"SUM(L74:L75)" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"F3+G3" +"SUM(F6:I6)" +"J6-L6" +"SUM(F6:F52)" +"SUM(F53:I53)-J53" +"J53-L53-M53" +"F53+SUM(F55:F68)" +"L53+SUM(L54:L67)" +"2661.65+2699" +"SUM(L74:L75)" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"F3+G3" +"SUM(F6:I6)" +"J6-L6" +"SUM(F6:F52)" +"SUM(F53:I53)-J53" +"J53-L53-M53" +"F53+SUM(F55:F68)" +"L53+SUM(L54:L67)" +"SUM(L74:L75)" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"SUM(C13:C15)" +"0.1*C16" +"SUM(C16:C20)" +"+B24+B21" +"+C25" +"B25+C28" +"+C29+D28" +"+B25" +"SUM(B10:F10)" +"(-15000/12)" +"SUM(B10:B15)" +"SUM(H10:H16)" +"SUM(B10:M10)" +"SUM(B10:B15)" +"F8*-0.1" +"SUM(F8:F10)" +"4500*12" +"1800*12" +"260*52" +"280*52" +"SUM(F14:F20)" +"G12-G22" +"F3+G3" +"SUM(F6:I6)" +"J6-L6" +"SUM(F6:F52)" +"SUM(F53:I53)-J53" +"J53-L53-M53" +"F53+SUM(F55:F68)" +"L53+SUM(L54:L67)" +"SUM(L74:L75)" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"AVERAGE(C5:C35)" +"AVERAGE(C69:C99)" +"AVERAGE(C36:C64)" +"AVERAGE(C100:C110)" +"AVERAGE(C131:C161)" +"AVERAGE(C164:C194)" +"AVERAGE(C219:C220)" +"K222+800000" +"C19-E19" +"G18+F19*B19" +"Project_Value" +"+D3/D$3" +"+D3/D$24" +"+D3/TUnits" +"+D3/TotalSF" +"MonthlyNOI*12" +"MortgagePmt*12" +"+D6+D5" +"D7*InvShare" +"C11*Project_Value" +"TotalCost-ConstProfit" +"+C14*D13" +"+D13+D14" +"+D15-D11" +"+D9/D17" +"LTC" +"C25*D$24" +"+D24-D25" +"Const_Profit" +"ConstProfit" +"-(0.75*D15-D14-D25)" +"TotalCost" +"_LTC90" +"+D24-D33" +"+IF(D34-D35<0,0,D34-D35)" +"+'UCost Final'!N11" +"+'UCost Final'!Q11" +"+'UCost Final'!#REF!" +"O8*O11+K8*K11" +"+TotalSF" +"+'UCost Final'!N8+1" +"+'UCost Final'!Q8" +"+O11+K11" +"+TUnits" +"+F11/$V11" +"G15*F$11" +"F$7*One_Bedroom_Rate" +"+G15/F$8" +"K15*K$11" +"K$7*Two_Bedroom_Rate+Internet" +"+K15/K$8" +"O$7*Three_Bedroom_Rate+Internet" +"R$7*Four_Bedroom_Rate" +"+R15+N15+J15+F15" +"+V15/V$11" +"+V15/V$8" +"V15*12" +"+AA15/TUnits" +"+V15/V$19" +"-$C16*K$15" +"N16+J16" +"12*V16" +"1/6" +"(125*F7*F11*0.33)/12" +"($C17*K$15)/12" +"$C18/SM134Units" +"F$11*G19" +"SUM(G14:G18)" +"K$11*K22" +"$C22*K$15" +"+N22+J22" +"250/12" +"4800*10.3+2000*8" +"$C24/12/134" +"351/28+10" +"(598*2*0.1)+150+250" +"$C26/134" +"25/$V$11" +"0.129*K8" +"(75*K$8*0.003)/12" +"50/12" +"1500/12/$V$11" +"833/3/28" +"SUM(J22:J32)" +"K33/K$8" +"V33/V$8" +"+J19-J33" +"-350/12" +"+-V37/V$19" +"0.075/12" +"PMT(MortRate,300,K59)" +"-+V38/V$19" +"+J38+J35" +"SUM(K35:K38)" +"V39*0.175" +"+V39*0.225" +"+V39*0.25" +"J35/-J38" +"(K$35*12)/CapRate" +"Project_Value/V11" +"+AA44/V$8" +"N44+J44" +"0.75*'UCost Final'!N$143" +"0.75*'UCost Final'!Q$143" +"+N49+J49" +"+W49/V$11" +"+W49/V$8" +"+W49/Project_Value" +"'UCost Final'!N$143-K49-constprofit2B" +"'UCost Final'!Q$143-O49-constprofit3B" +"0.9*'UCost Final'!N$143" +"N$35/0.105*12*LTV" +"0.9*'UCost Final'!Q$143" +"IF(K52*K$11<0,0,K52*K$11)" +"IF('UCost Final'!N$143-K51-constprofit2B<0,0,'UCost Final'!N$143-K51-constprofit2B)" +"IF('UCost Final'!Q$143-O51-constprofit3B<0,0,'UCost Final'!Q$143-O51-constprofit3B)" +"+W52/V11" +"+X52/V$8" +"0.97*'UCost Final'!N$143" +"N$35/0.11*12*LTV" +"0.97*'UCost Final'!Q$143" +"IF('UCost Final'!T$143-X53-constprofit3B<0,0,'UCost Final'!T$143-X53-constprofit3B)" +"K$35/0.095*12*LTV" +"K$35/0.1*12*LTV" +"('UCost Final'!N$143-constprofit2B)*1.15" +"('UCost Final'!Q$143-constprofit3B)*1.15" +"+K64-K59" +"+K44-K64" +"X68*V$11" +"0.5*W39*12" +"W68/W65" +"SQRT(10.3*43560)*25*4" +"(15+10/12)*(33+5.5/12)" +"75/295" +"14*20" +"(670-((25+38+18+20+18+38)*2))*(670-((25+38+18+20+18+38)*2))-Pool-Vollybasketball" +"+N2+N1" +"280+13+529" +"475*3" +"(45+15*2)*(20+15*2)" +"(11/12+30)*((47+5.5/12))" +"75*12" +"100*50+100*50" +"+N8+Q8" +"N11*$N8+Q11*$Q8" +"+S8" +"S8*U8" +"+Q8+N8" +"+U8+K11" +"J8/SM134Units" +"+Q10+N10" +"(186+654)+598+200" +"+K11+517+68" +"1107-Adj2B" +"N11" +"1287-ADj3B" +"+Q11+13+_3BGarage" +"K14*J$8" +"K$11*0.87" +"+K14/K$11" +"N14*N$8" +"+P14+M14" +"S14/S$8" +"+S14/U$8" +"+S14/TotalCost" +"+$S14/TotalValue" +"((68000+10500)/134)" +"+S15/S$8" +"$C16*MgrOffFirstFlr" +"$C16*TwoBdrm_First_Flr" +"$C16*ThreeBdrm_First_Flr" +"0.42/100*60" +"0.42/100*60*K11" +"88*CMF" +"1302*CMF" +"5.5*MgrOffFirstFlr*CMF" +"5.5*TwoBdrm_First_Flr*CMF" +"5.5*ThreeBdrm_First_Flr*CMF" +"(13500+300-1500)/2*0.33*CMF" +"(13500+300-1100)/2*0.33*CMF" +"(13500+300)/2*0.33*CMF" +"SUM(C29:C32)" +"E28/1376" +"L$11*$C29*CMF" +"(P32+M32)*0.5" +"K$11*2.37*CMF" +"K$11*2.12*CMF" +"5.5*0.3" +"K$11*5.5*CMF*0.3" +"5.5*0.1" +"K$11*5.5*CMF*0.1" +"K$11*5.5*CMF*0.3*0.525" +"(P39+M39)*0.3" +"(120+80+70+40)" +"(120+4*80+70+4*40)*CMF" +"(120+80+70+40)*CMF" +"((75+46+13)*2+180+70)" +"((75+46+13)*2+180+70)*CMF" +"(26-8+15+26-14)*10*$C43" +"15*20*$C43" +"((L$11*1.2)/100*23.5)*CMF" +"((L$11*1.2)/100*21)*CMF" +"10000/SM134Units*CMF" +"2.25*CMF*60%*K$11" +"2.25*CMF*40%*K$11" +"200*CMF" +"1.17*K$11*CMF" +"K$11*0.85*CMF" +"K$11*3*0.33*CMF" +"$K$11*3*0.67*CMF" +"N$11*3*0.67*CMF" +"365*2" +"12*75*CMF" +"K$11*0.55*CMF" +"K$11*0.6*CMF" +"N8" +"AA68*Z68" +"2*L$11*0.33*CMF" +"J8" +"2*L$11*0.67*CMF" +"2900000/28" +"Z70/1343" +"K$11*0.2*CMF" +"2700000/28" +"1450*CMF" +"0.0725/12" +"600*CMF" +"(K$11*0.35+200)*CMF" +"PMT(Z73,Z74,Z54)" +"K$11*0.29*CMF" +"+AC69" +"2700000*0.105" +"(250+300+250+100)" +"(250+300+250+100)*CMF" +"0.9*Z76" +"AB76/12" +"1.22*K$11*CMF" +"((110000/28/1343)*1187*134)/12" +"157*CMF" +"+Z77-Z78" +"8*8*2.25*CMF" +"+Z79/-Z75" +"+Z76-Z78+0.05*Z76" +"AE82*12" +"+Z75" +"0.8*AB82" +"+Z83+Z82" +"Z84*12" +"Z85/0.105" +"2*8*40*4.33" +"(((40*8*2)*4.33*15)*CMF)/SM134Units" +"$C89*K$11*CMF" +"1250*14+1220*14" +"$C90*CMF" +"28*3*475" +"442*CMF" +"+Z90-Z89" +"((70*4.33*15)*CMF)/SM134Units" +"((70*8*12)*CMF)/SM134Units" +"+Z91+Z88" +"1000*CMF" +"1500*CMF" +"Z92*0.58" +"AD93*12" +"(1000+500+500+500)*4.33" +"(((1000+500+500+500)*4.33*15)*CMF)/SM134Units" +"0.5*Z85/12" +"+SUM(K14:K94)" +"SUM(S14:S94)" +"10.3*43560*2.5" +"F97/10.3" +"+$F97/SM134Units" +"+E99*D99" +"(37800)/134" +"SUM(F99:F114)" +"670*3" +"LandscapeArea" +"+K95" +"+$K$95/SM134Units" +"65000+5000+3000" +"30000+800*30+2200+8000+2000*3" +"SUM(F117:F127)" +"SUM(G124:G126)" +"+F128+F115" +"$S129/TotalValue" +"+F129+F97" +"(N129+N95)*Const_Profit" +"0.15*(R129+R95)" +"+M131+M130+M95" +"+T135/U$8" +"+S135/TotalValue" +"15500000*0.75*0.01" +"15500000*0.75*0.0025" +"0.0975" +"(TotalDirectCost*1.1*0.9*0.75*Interim_Int_Rate*0.75)*1.1" +"SUM(F135:F140)" +"+F141+F132+D95" +"+M141+M132" +"+$S143/TotalCost" +"J$8*K148" +"+K$143-#REF!" +"N$8*N148" +"-K$131" +"N150" +"#REF!" +"S150/SM134Units" +"+K149+K148+K150" +"+M97" +"+S154/S$169" +"+M115" +"+M155+M154" +"+M128" +"+M95" +"+M131" +"SUM(M157:M163)" +"+M141" +"+M167+M165" +"+Proforma!J44" +"+Proforma!N44" +"Project_Value" +"+S171/U8" +"+S171/S169" +"0.75*Project_Value" +"Const_Profit" +"0.8*TotalCost" +"+S169-S174" +"-S$97" +"-S$163" +"SUM(S177:S179)" +"+S169-S175" +"AVERAGE(Y5:Y9)" +"+U12/T12" +"+U12/2" +"1298" +"475*3" +"+AE12/3" +"1107-150" +"W14*2" +"+U14/U14" +"V15*T15" +"+D1-7" +"+E1+7" +"+G2+0.25" +"6*22" +"5*22" +"SUM(B64:B71)" +"TRUnits" +"ROUND(X7+T7,0)" +"+AB7" +"AB7*AC8" +"+Q8+280+67" +"+U8" +"+Y8+295+13" +"ROUND((Y8*$X7+U8*$T7+Q8*$P7)/$AB$7,0)" +"L9/$L$88" +"M9*TRUnits" +"2381.9/2" +"M9/1376" +"Q9*P$7" +"Q$8*$N9*CMF" +"+Q9/Q$8" +"+X9+T9" +"AB9/AB$7" +"AJ9/$AJ$48" +"+AB9" +"+AJ9/AK$7" +"+AJ9/AL$7" +"((68000+9450+28000+8000+2000)/134)*CMF" +"+AB10/AB$7" +"263/2" +"175/2" +"+$M12*CMF" +"AB12+AB13" +"(6797+11425)/14" +"+AB15" +"+AB19+AB20" +"290/2" +"5.5*R8*CMF" +"5.5*1550*CMF" +"SUM(AB23:AB25)+SUM(AB28:AB32)+AB35" +"2605/2" +"AB40+AB41" +"7528/2" +"AB26+AB33" +"+AB34" +"4563/2" +"(13500+300-1500)/2*0.33*CMF" +"(13500+300-1100)/2*0.33*CMF" +"(13500+300)/2*0.33*CMF" +"+AB62" +"AB43+AB44" +"AB50" +"1455/2" +"2425/2" +"+AB21" +"3394/2" +"+AB37+AB38" +"(2975+(24808/7))/2" +"+AB54+AB55" +"(2465+(23680/7))/2" +"+AB56+SUM(AB58:AB60)+AB72" +"13251/2" +"AB66+AB67" +"AB63+AB64" +"894/2" +"(120+80+70+40)*CMF" +"(120+3*70+2*65+2*40)*CMF" +"(120+4*80+70+4*40)*CMF" +"+AB70" +"600/2" +"((75+46+13)*2+180+70)*CMF" +"SUM(AB73:AB76)" +"(28-3)*3*2*CMF" +"+AB68" +"(28-3)*3*3.5*CMF" +"SUM(AB77:AB79)" +"SUM(AB81:AB85)" +"750/2" +"((R$8*1.2)/100*23.5)*CMF" +"710/2" +"((R$8*1.2)/100*21)*CMF" +"(SUM(AJ9:AJ40)+SUM(AJ42:AJ45))*1.0125*0.7*0.095/12*6" +"(2.5*43560+75000)*10.3" +"300/2" +"7500/SM134Units*CMF" +"AB11+AB86" +"3111/2" +"2.1*CMF*60%*Q$8" +"AB45+AB47+AB48+AB69" +"2489/2" +"2.1*CMF*40%*Q$8" +"+AB87" +"(SUM(AJ$43:AJ45)+SUM(AJ$9:AJ$40))*0.1-500000" +"0*CMF" +"(SUM(AJ$43:AJ46)+SUM(AJ$9:AJ$40))*0.15" +"400/2" +"$M48*CMF" +"SUM(AI9:AI47)" +"2400/2" +"1*Q$8*CMF" +"-AJ42" +"AJ50/AK$7" +"1600/2" +"-AJ41" +"(1376*0.7)/2" +"Q$8*0.85*CMF" +"-AJ46" +"7*M54" +"(2739+(21700/7))/2" +"SUM(AJ48:AJ53)" +"4050/2" +"730/2" +"200*CMF" +"0.75*AJ48" +"+AJ48-AJ56" +"1475/2" +"12*75*CMF" +"AJ57-AJ47-AJ46" +"1265/2" +"1247/2" +"X7" +"475*3" +"AK60*AJ60" +"AK60/AC$8" +"T7" +"AK61/U$8" +"2275/2" +"1.75*R$8*0.33*CMF" +"P7" +"SUM(AL60:AL62)" +"AK62/Q$8" +"1820/2" +"1.75*R$8*0.67*CMF" +"2900000/28" +"AJ63/1343" +"455/2" +"2700000/28" +"1896/2" +"1100*CMF" +"0.0725/12" +"1182/2" +"600*CMF" +"956/2" +"(Q$8*$N68+200)*CMF" +"PMT(AJ66,AJ67,AJ48)" +"798/2" +"+AM62" +"2700000*0.105" +"2086/2" +"(250+300+250+100)*CMF" +"0.9*AJ69" +"AL69/12" +"3200/2" +"1.22*Q$8*CMF" +"((110000/28/1343)*1187*134)/12" +"313/2" +"+AJ70-AJ71" +"3155/2" +"15*10*2.25*CMF" +"+AJ72/-AJ68" +"+AJ69-AJ71+0.05*AJ69" +"AO75*12" +"AJ75/0.105" +"+AJ68" +"0.8*AL75" +"1591/2" +"(28+20)*15*CMF" +"(15.83+20)*15*CMF" +"(26+20)*15*CMF" +"+AJ76+AJ75" +"549/2" +"AJ77*12" +"0/2" +"AJ78/0.105" +"961/2" +"350/2" +"1250*14+1220*14" +"981/2" +"28*3*475" +"883/2" +"+AJ83-AJ82" +"99/2" +"+AJ84+AJ81" +"2000/2" +"AJ85*0.58" +"2571/2" +"(((1000+500+500+500)*4.33*15)*CMF)/SM134Units" +"0.5*AJ78/12" +"SUM(D9:D87)" +"+SUM(L9:L87)" +"10.3*43560*2.5" +"L91/10.3" +"+$L91/SM134Units" +"+L148*CMF" +"+L149*8*CMF" +"L147*0.5*CMF" +"545*4*35*CMF" +"N141*1.5*CMF" +"+L158*CMF" +"+L161*CMF" +"+L157*CMF" +"+L160*CMF" +"15000*CMF" +"SUM(L93:L101)" +"SUM(P93:P102)" +"75000*CMF" +"4000*CMF" +"+$Q123/SM134Units" +"SUM(L106:L108)" +"SUM(P106:P109)" +"+L110+L103" +"+L111+L91" +"0.15*(L111+L88)" +"+L113+L112+L88" +"0.0075*0.75*13000000" +"0.0025*0.75*13000000" +"13000000*0.75*0.75*0.105*0.5" +"+L121+L114+L88" +"+P121+P114" +"0.75*T123" +"+T123-T125" +"-T113" +"10.3*43560" +"P$7*28" +"T7*15.83" +"X7*26" +"SQRT(L135)" +"L136*25" +"M136*4" +"P$7*20" +"L136*4-120" +"300*300" +"30*L137" +"-2.5*60*80" +"-4000" +"SUM(N138:N140)" +"N141/134" +"6500*12" +"670-(37.5*2+25*2)" +"L146*L145*L144" +"2*L147" +"L144*L146*2.1" +"10*L149" +"+L150+L148" +"75000*10.3" +"+L151/M151" +"+N141*1.5" +"545*4*35" +"10000" +"900*35" +"SUM(L151:L161)" +"SUM(L151:L164)" +"F7*F11+J7*J11+N7*N11+R7*R11" +"+'UCost Final'!AB9" +"+R8*R11+J8*J11+N8*N11" +"58+3" +"+N11+J11" +"+F11/$V11" +"G15*F$11" +"F$7*One_Bedroom_Rate" +"+G15/F$8" +"J$7*Two_Bedroom_Rate" +"N$7*Three_Bedroom_Rate" +"R$7*Four_Bedroom_Rate" +"+R15+N15+J15+F15" +"+V15/V$11" +"+V15/V$8" +"$C16*K$15" +"1/6" +"(125*F7*F11*0.33)/12" +"0.1*G15" +"$C18" +"$C19/SM134Units" +"F$11*G20" +"SUM(G14:G19)" +"750/SM134Units" +"2222/28/3" +"LandscapeArea*0.02/$V$11" +"351/28+20" +"2007/3/28" +"100/$V$11" +"(75*J$8*0.023)/12" +"(75*J$8*0.003)/12" +"50/12" +"1500/12/$V$11" +"833/3/28" +"SUM(J23:J34)" +"K35/J$8" +"V35/V$8" +"+J20-J35" +"-350/12" +"PMT(0.075/12,360,K41*0.8)" +"N38+J38" +"+J38+J36" +"SUM(K36:K38)" +"(K$36*12)/CapRate" +"(W39*12)/CapRate" +"J$36/0.1*12*LTV" +"J$36/0.105*12*LTV" +"J$36/0.11*12*LTV" +"12*V39" +"PMT(0.075/12,360,V41*0.8)" +"TotalCost/30" +"+Y54-Y56" +"0.25*Y57" +"0.25*Y54" +"-0.4*Y59" +"+Y61+Y60" +"SQRT(10.3*43560)*25*4" +"75/295" +"(670-((25+38+18+20+18+38)*2))*(670-((25+38+18+20+18+38)*2))-Pool-Vollybasketball" +"+X2+X1" +"295+13+529" +"475*3" +"(45+15*2)*(20+15*2)" +"(11/12+30)*((47+5.5/12))" +"75*12" +"100*50+100*50" +"TRUnits" +"61" +"ROUND(AA7+W7+AE7,0)" +"+AI7" +"AI7*AJ9" +"S7/SM134Units" +"+AA8+W8" +"+P9+360" +"(186+654)+598+598" +"+T9+517+68" +"X9" +"+AB9+295+13" +"ROUND(($AF9*$AE7+AB9*$AA7+X9*$W7+T9*$S7)/$AI$7,0)" +"ROUND((AG9*AE$7+AC9*$AA7+Y9*$W7+U9*$S7)/$AI$7,0)" +"L10/$L$90" +"O10*TRUnits" +"2381.9/2" +"$O10/P$9" +"T10*S$7" +"T$9*$P10*CMF" +"+T10/T$9" +"+AA10+W10+S10+AE10" +"AI10/AI$7" +"AP10/$AP$49" +"+AI10" +"+AP10/AQ$7" +"+AP10/AR$7" +"(((68000+9450)/134)+0.15*U$9)*CMF" +"(((68000+9450+54000+8000+2000)/134)+0.15*AG$9)*CMF" +"+AI11/AI$7" +"263/2" +"0.42/100*60*T9" +"175/2" +"AI13+AI14" +"(6797+11425)/14" +"+$O14*CMF" +"+AI16" +"+AI20+AI21" +"290/2" +"5.5*MgrOffFirstFlr*CMF" +"5.5*TwoBdrm_First_Flr*CMF" +"5.5*ThreeBdrm_First_Flr*CMF" +"5.5*1550*CMF" +"SUM(AI24:AI26)+SUM(AI29:AI33)+AI36" +"2605/2" +"AI41+AI42" +"7528/2" +"AI27+AI34" +"O19/1376" +"+AI35" +"4563/2" +"(13500+300-1500)/2*0.33*CMF" +"(13500+300-1100)/2*0.33*CMF" +"(13500+300)/2*0.33*CMF" +"+AI64" +"AI44+AI45" +"AI51" +"1455/2" +"T$9*$P24*CMF*0.5" +"2425/2" +"+AI22" +"3394/2" +"+AI38+AI39" +"(2975+(24808/7))/2" +"+AI55+AI56" +"(2465+(23680/7))/2" +"+AI57+SUM(AI60:AI62)+AI74" +"13251/2" +"T$9*$P$31*CMF*0.5" +"AI68+AI69" +"AI65+AI66" +"894/2" +"(120+80+70+40)*CMF" +"(120+3*70+2*65+2*40)*CMF" +"(120+4*80+70+4*40)*CMF" +"+AI72" +"600/2" +"((75+46+13)*2+180+70)*CMF" +"SUM(AI75:AI78)" +"+AI70" +"SUM(AI79:AI81)" +"SUM(AI83:AI87)" +"750/2" +"((U$9*1.2)/100*23.5)*CMF" +"710/2" +"((U$9*1.2)/100*21)*CMF" +"(SUM(AP10:AP41)+SUM(AP43:AP46))*1.0125*0.7*0.095/12*6" +"(2.5*43560+75000)*10.3" +"300/2" +"10000/SM134Units*CMF" +"AI12+AI88" +"3111/2" +"2.25*CMF*60%*T$9" +"AI46+AI48+AI49+AI71" +"2489/2" +"2.25*CMF*40%*T$9" +"+AI89" +"(SUM(AP$44:AP46)+SUM(AP$10:AP$41))*0.1-500000" +"0*CMF" +"(SUM(AP$44:AP47)+SUM(AP$10:AP$41))*0.15" +"400/2" +"$O49*CMF" +"SUM(AO10:AO48)" +"2400/2" +"1.17*T$9*CMF" +"-AP43" +"AP51/AQ$7" +"1600/2" +"-AP42" +"(1376*0.7)" +"T$9*0.75*CMF" +"X$9*0.85*CMF" +"-AP47" +"7*O55" +"(2739+(21700/7))/2" +"T$9*3*0.33*CMF" +"SUM(AP49:AP54)" +"4050/2" +"$T$9*3*0.67*CMF" +"730/2" +"+O57" +"+O57" +"0.75*AP49" +"+AP49-AP57" +"1475/2" +"12*75*CMF" +"15*75*CMF" +"AP59-AP48-AP47" +"1265/2" +"1247/2" +"AA7" +"AQ62*AP62" +"W7" +"2275/2" +"2*U$9*0.33*CMF" +"S7" +"1820/2" +"2*U$9*0.67*CMF" +"2900000/28" +"AP65/1343" +"455/2" +"2700000/28" +"1896/2" +"1100*CMF" +"0.0725/12" +"1182/2" +"600*CMF" +"956/2" +"(T$9*$P70+200)*CMF" +"PMT(AP68,AP69,AP49)" +"798/2" +"+AS64" +"2700000*0.105" +"2086/2" +"(250+300+250+100)*CMF" +"0.9*AP71" +"AR71/12" +"3200/2" +"1.22*T$9*CMF" +"((110000/28/1343)*1187*134)/12" +"313/2" +"+AP72-AP73" +"3155/2" +"8*8*2.25*CMF" +"+AP74/-AP70" +"+AP71-AP73+0.05*AP71" +"AU77*12" +"+AP70" +"0.8*AR77" +"1591/2" +"(26+20)*15*CMF" +"+AP78+AP77" +"549/2" +"AP79*12" +"0/2" +"AP80/0.105" +"961/2" +"(((40*8*2)*4.33*15)*CMF)/SM134Units" +"350/2" +"0.15*T$9*CMF" +"1250*14+1220*14" +"981/2" +"28*3*475" +"883/2" +"+AP85-AP84" +"99/2" +"((70*4.33*15)*CMF)/SM134Units" +"+AP86+AP83" +"2000/2" +"AP87*0.58" +"2571/2" +"(((1000+500+500+500)*4.33*15)*CMF)/SM134Units" +"0.5*AP80/12" +"SUM(D10:D89)" +"+SUM(L10:L89)" +"10.3*43560*2.5" +"O92/10.3" +"+$O92/SM134Units" +"+N94*M94" +"(37800)/134" +"SUM(O94:O109)" +"670*3" +"LandscapeArea" +"+T90" +"+$T$90/SM134Units" +"SUM(O112:O122)" +"SUM(P119:P121)" +"SUM(AE119:AE122)" +"+O123+O110" +"+O124+O92" +"(X124+X90)*Const_Profit" +"0.15*(Y124+Y90)" +"+W126+W125+W90" +"0.0075*0.75*13000000" +"0.0025*0.75*13000000" +"13000000*0.75*0.105*0.75" +"+O134+O127+L90" +"+W134+W127" +"X136/Proforma!K41" +"+Proforma!K$15" +"+Proforma!S$14" +"AF138*AE$7+AB138*AA$7+X138*W$7" +"+X138/2" +"+AB138/3" +"+AF138/4" +"AI138/(4*AE$7+3*AA$7+2*W$7)" +"(X138*12)/X136" +"W$7*X142" +"X$136*LTC" +"(Proforma!K$41*LTV)" +"AF$136*LTV" +"+X$136-X$142" +"+AE136-AE142" +"-X$126" +"-AE126" +"+AF147+AF146+#REF!" +"+T$136-T$143" +"+AE143-#REF!" +"X154" +"(13095297-13355341)" +"AI154/SM134Units" +"+T153+T152+T154" +"+W92" +"+AI156/AI$169" +"+W110" +"+W157+W156" +"+W123" +"+W90" +"+W126" +"SUM(W159:W163)" +"+W134" +"+W167+W165" +"AVERAGE(Y5:Y9)" +"+U12/T12" +"+U12/2" +"1298" +"475*3" +"+AE12/3" +"1107-150" +"W14*2" +"+U14/U14" +"V15*T15" +"6*22" +"ROUND(0.25*22,0)" +"ROUND(IF(SUM($H18:H18)+22>$B18,$B18-SUM($H18:H18),22),0)" +"5*22" +"ROUND(0.5*22,0)" +"ROUND(0.75*22,0)" +"ROUND(1*22,0)" +"SUM(B28:B35)" +"TRUnits" +"ROUND(X7+T7,0)" +"+AB7" +"AB7*AC8" +"+Q8+280+67" +"+U8" +"+Y8+295+13" +"ROUND((Y8*$X7+U8*$T7+Q8*$P7)/$AB$7,0)" +"L9/$L$88" +"M9*TRUnits" +"2381.9/2" +"M9/1376" +"Q9*P$7" +"Q$8*$N9*CMF" +"+Q9/Q$8" +"+X9+T9" +"AB9/AB$7" +"AJ9/$AJ$48" +"+AB9" +"+AJ9/AK$7" +"+AJ9/AL$7" +"((68000+9450+28000+8000+2000)/134)*CMF" +"+AB10/AB$7" +"263/2" +"175/2" +"+$M12*CMF" +"AB12+AB13" +"(6797+11425)/14" +"+AB15" +"+AB19+AB20" +"290/2" +"5.5*R8*CMF" +"5.5*1550*CMF" +"SUM(AB23:AB25)+SUM(AB28:AB32)+AB35" +"2605/2" +"AB40+AB41" +"7528/2" +"AB26+AB33" +"+AB34" +"4563/2" +"(13500+300-1500)/2*0.33*CMF" +"(13500+300-1100)/2*0.33*CMF" +"(13500+300)/2*0.33*CMF" +"+AB62" +"AB43+AB44" +"AB50" +"1455/2" +"2425/2" +"+AB21" +"3394/2" +"+AB37+AB38" +"(2975+(24808/7))/2" +"+AB54+AB55" +"(2465+(23680/7))/2" +"+AB56+SUM(AB58:AB60)+AB72" +"13251/2" +"AB66+AB67" +"AB63+AB64" +"894/2" +"(120+80+70+40)*CMF" +"(120+3*70+2*65+2*40)*CMF" +"(120+4*80+70+4*40)*CMF" +"+AB70" +"600/2" +"((75+46+13)*2+180+70)*CMF" +"SUM(AB73:AB76)" +"(28-3)*3*2*CMF" +"+AB68" +"(28-3)*3*3.5*CMF" +"SUM(AB77:AB79)" +"SUM(AB81:AB85)" +"750/2" +"((R$8*1.2)/100*23.5)*CMF" +"710/2" +"((R$8*1.2)/100*21)*CMF" +"(SUM(AJ9:AJ40)+SUM(AJ42:AJ45))*1.0125*0.7*0.095/12*6" +"(2.5*43560+75000)*10.3" +"300/2" +"7500/SM134Units*CMF" +"AB11+AB86" +"3111/2" +"2.1*CMF*60%*Q$8" +"AB45+AB47+AB48+AB69" +"2489/2" +"2.1*CMF*40%*Q$8" +"+AB87" +"(SUM(AJ$43:AJ45)+SUM(AJ$9:AJ$40))*0.1-500000" +"0*CMF" +"(SUM(AJ$43:AJ46)+SUM(AJ$9:AJ$40))*0.15" +"400/2" +"$M48*CMF" +"SUM(AI9:AI47)" +"2400/2" +"1*Q$8*CMF" +"-AJ42" +"AJ50/AK$7" +"1600/2" +"-AJ41" +"(1376*0.7)/2" +"Q$8*0.85*CMF" +"-AJ46" +"7*M54" +"(2739+(21700/7))/2" +"SUM(AJ48:AJ53)" +"4050/2" +"730/2" +"200*CMF" +"0.75*AJ48" +"+AJ48-AJ56" +"1475/2" +"12*75*CMF" +"AJ57-AJ47-AJ46" +"1265/2" +"1247/2" +"X7" +"475*3" +"AK60*AJ60" +"AK60/AC$8" +"T7" +"AK61/U$8" +"2275/2" +"1.75*R$8*0.33*CMF" +"P7" +"SUM(AL60:AL62)" +"AK62/Q$8" +"1820/2" +"1.75*R$8*0.67*CMF" +"2900000/28" +"AJ63/1343" +"455/2" +"2700000/28" +"1896/2" +"1100*CMF" +"0.0725/12" +"1182/2" +"600*CMF" +"956/2" +"(Q$8*$N68+200)*CMF" +"PMT(AJ66,AJ67,AJ48)" +"798/2" +"+AM62" +"2700000*0.105" +"2086/2" +"(250+300+250+100)*CMF" +"0.9*AJ69" +"AL69/12" +"3200/2" +"1.22*Q$8*CMF" +"((110000/28/1343)*1187*134)/12" +"313/2" +"+AJ70-AJ71" +"3155/2" +"15*10*2.25*CMF" +"+AJ72/-AJ68" +"+AJ69-AJ71+0.05*AJ69" +"AO75*12" +"AJ75/0.105" +"+AJ68" +"0.8*AL75" +"1591/2" +"(28+20)*15*CMF" +"(15.83+20)*15*CMF" +"(26+20)*15*CMF" +"+AJ76+AJ75" +"549/2" +"AJ77*12" +"0/2" +"AJ78/0.105" +"961/2" +"350/2" +"1250*14+1220*14" +"981/2" +"28*3*475" +"883/2" +"+AJ83-AJ82" +"99/2" +"+AJ84+AJ81" +"2000/2" +"AJ85*0.58" +"2571/2" +"(((1000+500+500+500)*4.33*15)*CMF)/SM134Units" +"0.5*AJ78/12" +"SUM(D9:D87)" +"+SUM(L9:L87)" +"10.3*43560*2.5" +"L91/10.3" +"+$L91/SM134Units" +"+L148*CMF" +"+L149*8*CMF" +"L147*0.5*CMF" +"545*4*35*CMF" +"N141*1.5*CMF" +"+L158*CMF" +"+L161*CMF" +"+L157*CMF" +"+L160*CMF" +"15000*CMF" +"SUM(L93:L101)" +"SUM(P93:P102)" +"75000*CMF" +"4000*CMF" +"+$Q123/SM134Units" +"SUM(L106:L108)" +"SUM(P106:P109)" +"+L110+L103" +"+L111+L91" +"0.15*(L111+L88)" +"+L113+L112+L88" +"0.0075*0.75*13000000" +"0.0025*0.75*13000000" +"13000000*0.75*0.75*0.105*0.5" +"+L121+L114+L88" +"+P121+P114" +"0.75*T123" +"+T123-T125" +"-T113" +"10.3*43560" +"P$7*28" +"T7*15.83" +"X7*26" +"SQRT(L135)" +"L136*25" +"M136*4" +"P$7*20" +"L136*4-120" +"300*300" +"30*L137" +"-2.5*60*80" +"-4000" +"SUM(N138:N140)" +"N141/134" +"6500*12" +"670-(37.5*2+25*2)" +"L146*L145*L144" +"2*L147" +"L144*L146*2.1" +"10*L149" +"+L150+L148" +"75000*10.3" +"+L151/M151" +"+N141*1.5" +"545*4*35" +"10000" +"900*35" +"SUM(L151:L161)" +"SUM(L151:L164)" +"Project_Value" +"+D3/D$3" +"+D3/D$24" +"+D3/TUnits" +"+D3/TotalSF" +"MonthlyNOI*12" +"MortgagePmt*12" +"+D6+D5" +"D7*InvShare" +"C11*Project_Value" +"TotalCost-ConstProfit" +"+C14*D13" +"+D13+D14" +"+D15-D11" +"+D9/D17" +"LTC" +"C25*D$24" +"+D24-D25" +"Const_Profit" +"ConstProfit" +"-(0.75*D15-D14-D25)" +"TotalCost" +"_LTC90" +"+D24-D33" +"+IF(D34-D35<0,0,D34-D35)" +"+'UCost Final'!N11" +"+'UCost Final'!Q11" +"+'UCost Final'!#REF!" +"O8*O11+K8*K11" +"+TotalSF" +"+'UCost Final'!N8+1" +"+'UCost Final'!Q8" +"+O11+K11" +"+TUnits" +"+F11/$V11" +"G15*F$11" +"F$7*One_Bedroom_Rate" +"+G15/F$8" +"K15*K$11" +"K$7*Two_Bedroom_Rate+Internet" +"+K15/K$8" +"O$7*Three_Bedroom_Rate+Internet" +"R$7*Four_Bedroom_Rate" +"+R15+N15+J15+F15" +"+V15/V$11" +"+V15/V$8" +"V15*12" +"+AA15/TUnits" +"+V15/V$19" +"-$C16*K$15" +"N16+J16" +"12*V16" +"1/6" +"(125*F7*F11*0.33)/12" +"($C17*K$15)/12" +"$C18/SM134Units" +"F$11*G19" +"SUM(G14:G18)" +"K$11*K22" +"$C22*K$15" +"+N22+J22" +"250/12" +"4800*10.3+2000*8" +"$C24/12/134" +"351/28+10" +"(598*2*0.1)+150+250" +"$C26/134" +"25/$V$11" +"0.129*K8" +"(75*K$8*0.003)/12" +"50/12" +"1500/12/$V$11" +"833/3/28" +"SUM(J22:J32)" +"K33/K$8" +"V33/V$8" +"+J19-J33" +"-350/12" +"+-V37/V$19" +"0.075/12" +"PMT(MortRate,300,K59)" +"-+V38/V$19" +"+J38+J35" +"SUM(K35:K38)" +"V39*0.175" +"+V39*0.225" +"+V39*0.25" +"J35/-J38" +"(K$35*12)/CapRate" +"Project_Value/V11" +"+AA44/V$8" +"N44+J44" +"0.75*'UCost Final'!N$143" +"0.75*'UCost Final'!Q$143" +"+N49+J49" +"+W49/V$11" +"+W49/V$8" +"+W49/Project_Value" +"'UCost Final'!N$143-K49-constprofit2B" +"'UCost Final'!Q$143-O49-constprofit3B" +"0.9*'UCost Final'!N$143" +"N$35/0.105*12*LTV" +"0.9*'UCost Final'!Q$143" +"IF(K52*K$11<0,0,K52*K$11)" +"IF('UCost Final'!N$143-K51-constprofit2B<0,0,'UCost Final'!N$143-K51-constprofit2B)" +"IF('UCost Final'!Q$143-O51-constprofit3B<0,0,'UCost Final'!Q$143-O51-constprofit3B)" +"+W52/V11" +"+X52/V$8" +"0.97*'UCost Final'!N$143" +"N$35/0.11*12*LTV" +"0.97*'UCost Final'!Q$143" +"IF('UCost Final'!T$143-X53-constprofit3B<0,0,'UCost Final'!T$143-X53-constprofit3B)" +"K$35/0.095*12*LTV" +"K$35/0.1*12*LTV" +"('UCost Final'!N$143-constprofit2B)*1.15" +"('UCost Final'!Q$143-constprofit3B)*1.15" +"+K64-K59" +"+K44-K64" +"X68*V$11" +"0.5*W39*12" +"W68/W65" +"SQRT(10.3*43560)*25*4" +"(15+10/12)*(33+5.5/12)" +"75/295" +"14*20" +"(670-((25+38+18+20+18+38)*2))*(670-((25+38+18+20+18+38)*2))-Pool-Vollybasketball" +"+N2+N1" +"280+13+529" +"475*3" +"(45+15*2)*(20+15*2)" +"(11/12+30)*((47+5.5/12))" +"75*12" +"100*50+100*50" +"+N8+Q8" +"N11*$N8+Q11*$Q8" +"+S8" +"S8*U8" +"+Q8+N8" +"+U8+K11" +"J8/SM134Units" +"+Q10+N10" +"(186+654)+598+200" +"+K11+517+68" +"1107-Adj2B" +"N11" +"1287-ADj3B" +"+Q11+13+_3BGarage" +"K14*J$8" +"K$11*0.87" +"+K14/K$11" +"N14*N$8" +"+P14+M14" +"S14/S$8" +"+S14/U$8" +"+S14/TotalCost" +"+$S14/TotalValue" +"((68000+10500)/134)" +"+S15/S$8" +"$C16*MgrOffFirstFlr" +"$C16*TwoBdrm_First_Flr" +"$C16*ThreeBdrm_First_Flr" +"0.42/100*60" +"0.42/100*60*K11" +"88*CMF" +"1302*CMF" +"5.5*MgrOffFirstFlr*CMF" +"5.5*TwoBdrm_First_Flr*CMF" +"5.5*ThreeBdrm_First_Flr*CMF" +"(13500+300-1500)/2*0.33*CMF" +"(13500+300-1100)/2*0.33*CMF" +"(13500+300)/2*0.33*CMF" +"SUM(C29:C32)" +"E28/1376" +"L$11*$C29*CMF" +"(P32+M32)*0.5" +"K$11*2.37*CMF" +"K$11*2.12*CMF" +"5.5*0.3" +"K$11*5.5*CMF*0.3" +"5.5*0.1" +"K$11*5.5*CMF*0.1" +"K$11*5.5*CMF*0.3*0.525" +"(P39+M39)*0.3" +"(120+80+70+40)" +"(120+4*80+70+4*40)*CMF" +"(120+80+70+40)*CMF" +"((75+46+13)*2+180+70)" +"((75+46+13)*2+180+70)*CMF" +"(26-8+15+26-14)*10*$C43" +"15*20*$C43" +"((L$11*1.2)/100*23.5)*CMF" +"((L$11*1.2)/100*21)*CMF" +"10000/SM134Units*CMF" +"2.25*CMF*60%*K$11" +"2.25*CMF*40%*K$11" +"200*CMF" +"1.17*K$11*CMF" +"K$11*0.85*CMF" +"K$11*3*0.33*CMF" +"$K$11*3*0.67*CMF" +"N$11*3*0.67*CMF" +"365*2" +"12*75*CMF" +"K$11*0.55*CMF" +"K$11*0.6*CMF" +"N8" +"AA68*Z68" +"2*L$11*0.33*CMF" +"J8" +"2*L$11*0.67*CMF" +"2900000/28" +"Z70/1343" +"K$11*0.2*CMF" +"2700000/28" +"1450*CMF" +"0.0725/12" +"600*CMF" +"(K$11*0.35+200)*CMF" +"PMT(Z73,Z74,Z54)" +"K$11*0.29*CMF" +"+AC69" +"2700000*0.105" +"(250+300+250+100)" +"(250+300+250+100)*CMF" +"0.9*Z76" +"AB76/12" +"1.22*K$11*CMF" +"((110000/28/1343)*1187*134)/12" +"157*CMF" +"+Z77-Z78" +"8*8*2.25*CMF" +"+Z79/-Z75" +"+Z76-Z78+0.05*Z76" +"AE82*12" +"+Z75" +"0.8*AB82" +"+Z83+Z82" +"Z84*12" +"Z85/0.105" +"2*8*40*4.33" +"(((40*8*2)*4.33*15)*CMF)/SM134Units" +"$C89*K$11*CMF" +"1250*14+1220*14" +"$C90*CMF" +"28*3*475" +"442*CMF" +"+Z90-Z89" +"((70*4.33*15)*CMF)/SM134Units" +"((70*8*12)*CMF)/SM134Units" +"+Z91+Z88" +"1000*CMF" +"1500*CMF" +"Z92*0.58" +"AD93*12" +"(1000+500+500+500)*4.33" +"(((1000+500+500+500)*4.33*15)*CMF)/SM134Units" +"0.5*Z85/12" +"+SUM(K14:K94)" +"SUM(S14:S94)" +"10.3*43560*2.5" +"F97/10.3" +"+$F97/SM134Units" +"+E99*D99" +"(37800)/134" +"SUM(F99:F114)" +"670*3" +"LandscapeArea" +"+K95" +"+$K$95/SM134Units" +"65000+5000+3000" +"30000+800*30+2200+8000+2000*3" +"SUM(F117:F127)" +"SUM(G124:G126)" +"+F128+F115" +"$S129/TotalValue" +"+F129+F97" +"(N129+N95)*Const_Profit" +"0.15*(R129+R95)" +"+M131+M130+M95" +"+T135/U$8" +"+S135/TotalValue" +"15500000*0.75*0.01" +"15500000*0.75*0.0025" +"0.0975" +"(TotalDirectCost*1.1*0.9*0.75*Interim_Int_Rate*0.75)*1.1" +"SUM(F135:F140)" +"+F141+F132+D95" +"+M141+M132" +"+$S143/TotalCost" +"J$8*K148" +"+K$143-#REF!" +"N$8*N148" +"-K$131" +"N150" +"#REF!" +"S150/SM134Units" +"+K149+K148+K150" +"+M97" +"+S154/S$169" +"+M115" +"+M155+M154" +"+M128" +"+M95" +"+M131" +"SUM(M157:M163)" +"+M141" +"+M167+M165" +"+Proforma!J44" +"+Proforma!N44" +"Project_Value" +"+S171/U8" +"+S171/S169" +"0.75*Project_Value" +"Const_Profit" +"0.8*TotalCost" +"+S169-S174" +"-S$97" +"-S$163" +"SUM(S177:S179)" +"+S169-S175" +"AVERAGE(Y5:Y9)" +"+U12/T12" +"+U12/2" +"1298" +"475*3" +"+AE12/3" +"1107-150" +"W14*2" +"+U14/U14" +"V15*T15" +"+D1-7" +"+E1+7" +"+G2+0.25" +"6*22" +"5*22" +"SUM(B64:B71)" +"TRUnits" +"ROUND(X7+T7,0)" +"+AB7" +"AB7*AC8" +"+Q8+280+67" +"+U8" +"+Y8+295+13" +"ROUND((Y8*$X7+U8*$T7+Q8*$P7)/$AB$7,0)" +"L9/$L$88" +"M9*TRUnits" +"2381.9/2" +"M9/1376" +"Q9*P$7" +"Q$8*$N9*CMF" +"+Q9/Q$8" +"+X9+T9" +"AB9/AB$7" +"AJ9/$AJ$48" +"+AB9" +"+AJ9/AK$7" +"+AJ9/AL$7" +"((68000+9450+28000+8000+2000)/134)*CMF" +"+AB10/AB$7" +"263/2" +"175/2" +"+$M12*CMF" +"AB12+AB13" +"(6797+11425)/14" +"+AB15" +"+AB19+AB20" +"290/2" +"5.5*R8*CMF" +"5.5*1550*CMF" +"SUM(AB23:AB25)+SUM(AB28:AB32)+AB35" +"2605/2" +"AB40+AB41" +"7528/2" +"AB26+AB33" +"+AB34" +"4563/2" +"(13500+300-1500)/2*0.33*CMF" +"(13500+300-1100)/2*0.33*CMF" +"(13500+300)/2*0.33*CMF" +"+AB62" +"AB43+AB44" +"AB50" +"1455/2" +"2425/2" +"+AB21" +"3394/2" +"+AB37+AB38" +"(2975+(24808/7))/2" +"+AB54+AB55" +"(2465+(23680/7))/2" +"+AB56+SUM(AB58:AB60)+AB72" +"13251/2" +"AB66+AB67" +"AB63+AB64" +"894/2" +"(120+80+70+40)*CMF" +"(120+3*70+2*65+2*40)*CMF" +"(120+4*80+70+4*40)*CMF" +"+AB70" +"600/2" +"((75+46+13)*2+180+70)*CMF" +"SUM(AB73:AB76)" +"(28-3)*3*2*CMF" +"+AB68" +"(28-3)*3*3.5*CMF" +"SUM(AB77:AB79)" +"SUM(AB81:AB85)" +"750/2" +"((R$8*1.2)/100*23.5)*CMF" +"710/2" +"((R$8*1.2)/100*21)*CMF" +"(SUM(AJ9:AJ40)+SUM(AJ42:AJ45))*1.0125*0.7*0.095/12*6" +"(2.5*43560+75000)*10.3" +"300/2" +"7500/SM134Units*CMF" +"AB11+AB86" +"3111/2" +"2.1*CMF*60%*Q$8" +"AB45+AB47+AB48+AB69" +"2489/2" +"2.1*CMF*40%*Q$8" +"+AB87" +"(SUM(AJ$43:AJ45)+SUM(AJ$9:AJ$40))*0.1-500000" +"0*CMF" +"(SUM(AJ$43:AJ46)+SUM(AJ$9:AJ$40))*0.15" +"400/2" +"$M48*CMF" +"SUM(AI9:AI47)" +"2400/2" +"1*Q$8*CMF" +"-AJ42" +"AJ50/AK$7" +"1600/2" +"-AJ41" +"(1376*0.7)/2" +"Q$8*0.85*CMF" +"-AJ46" +"7*M54" +"(2739+(21700/7))/2" +"SUM(AJ48:AJ53)" +"4050/2" +"730/2" +"200*CMF" +"0.75*AJ48" +"+AJ48-AJ56" +"1475/2" +"12*75*CMF" +"AJ57-AJ47-AJ46" +"1265/2" +"1247/2" +"X7" +"475*3" +"AK60*AJ60" +"AK60/AC$8" +"T7" +"AK61/U$8" +"2275/2" +"1.75*R$8*0.33*CMF" +"P7" +"SUM(AL60:AL62)" +"AK62/Q$8" +"1820/2" +"1.75*R$8*0.67*CMF" +"2900000/28" +"AJ63/1343" +"455/2" +"2700000/28" +"1896/2" +"1100*CMF" +"0.0725/12" +"1182/2" +"600*CMF" +"956/2" +"(Q$8*$N68+200)*CMF" +"PMT(AJ66,AJ67,AJ48)" +"798/2" +"+AM62" +"2700000*0.105" +"2086/2" +"(250+300+250+100)*CMF" +"0.9*AJ69" +"AL69/12" +"3200/2" +"1.22*Q$8*CMF" +"((110000/28/1343)*1187*134)/12" +"313/2" +"+AJ70-AJ71" +"3155/2" +"15*10*2.25*CMF" +"+AJ72/-AJ68" +"+AJ69-AJ71+0.05*AJ69" +"AO75*12" +"AJ75/0.105" +"+AJ68" +"0.8*AL75" +"1591/2" +"(28+20)*15*CMF" +"(15.83+20)*15*CMF" +"(26+20)*15*CMF" +"+AJ76+AJ75" +"549/2" +"AJ77*12" +"0/2" +"AJ78/0.105" +"961/2" +"350/2" +"1250*14+1220*14" +"981/2" +"28*3*475" +"883/2" +"+AJ83-AJ82" +"99/2" +"+AJ84+AJ81" +"2000/2" +"AJ85*0.58" +"2571/2" +"(((1000+500+500+500)*4.33*15)*CMF)/SM134Units" +"0.5*AJ78/12" +"SUM(D9:D87)" +"+SUM(L9:L87)" +"10.3*43560*2.5" +"L91/10.3" +"+$L91/SM134Units" +"+L148*CMF" +"+L149*8*CMF" +"L147*0.5*CMF" +"545*4*35*CMF" +"N141*1.5*CMF" +"+L158*CMF" +"+L161*CMF" +"+L157*CMF" +"+L160*CMF" +"15000*CMF" +"SUM(L93:L101)" +"SUM(P93:P102)" +"75000*CMF" +"4000*CMF" +"+$Q123/SM134Units" +"SUM(L106:L108)" +"SUM(P106:P109)" +"+L110+L103" +"+L111+L91" +"0.15*(L111+L88)" +"+L113+L112+L88" +"0.0075*0.75*13000000" +"0.0025*0.75*13000000" +"13000000*0.75*0.75*0.105*0.5" +"+L121+L114+L88" +"+P121+P114" +"0.75*T123" +"+T123-T125" +"-T113" +"10.3*43560" +"P$7*28" +"T7*15.83" +"X7*26" +"SQRT(L135)" +"L136*25" +"M136*4" +"P$7*20" +"L136*4-120" +"300*300" +"30*L137" +"-2.5*60*80" +"-4000" +"SUM(N138:N140)" +"N141/134" +"6500*12" +"670-(37.5*2+25*2)" +"L146*L145*L144" +"2*L147" +"L144*L146*2.1" +"10*L149" +"+L150+L148" +"75000*10.3" +"+L151/M151" +"+N141*1.5" +"545*4*35" +"10000" +"900*35" +"SUM(L151:L161)" +"SUM(L151:L164)" +"F3+G3" +"SUM(F6:I6)" +"J6-L6" +"SUM(F6:F52)" +"SUM(F53:I53)-J53" +"J53-L53-M53" +"F53+SUM(F55:F68)" +"L53+SUM(L54:L67)" +"SUM(L74:L75)" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"F3+G3" +"SUM(F6:I6)" +"J6-L6" +"SUM(F6:F52)" +"SUM(F53:I53)-J53" +"J53-L53-M53" +"F53+SUM(F55:F68)" +"L53+SUM(L54:L67)" +"SUM(L74:L75)" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"F3+G3" +"SUM(F6:I6)" +"J6-L6" +"SUM(F6:F52)" +"SUM(F53:I53)-J53" +"J53-L53-M53" +"F53+SUM(F55:F68)" +"L53+SUM(L54:L67)" +"2661.65+2699" +"SUM(L74:L75)" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"Project_Value" +"+D3/D$3" +"+D3/D$24" +"+D3/TUnits" +"+D3/TotalSF" +"MonthlyNOI*12" +"MortgagePmt*12" +"+D6+D5" +"D7*InvShare" +"C11*Project_Value" +"TotalCost-ConstProfit" +"+C14*D13" +"+D13+D14" +"+D15-D11" +"+D9/D17" +"LTC" +"C25*D$24" +"+D24-D25" +"Const_Profit" +"ConstProfit" +"-(0.75*D15-D14-D25)" +"TotalCost" +"_LTC90" +"+D24-D33" +"+IF(D34-D35<0,0,D34-D35)" +"+'UCost Final'!N11" +"+'UCost Final'!Q11" +"+'UCost Final'!#REF!" +"O8*O11+K8*K11" +"+TotalSF" +"+'UCost Final'!N8+1" +"+'UCost Final'!Q8" +"+O11+K11" +"+TUnits" +"+F11/$V11" +"G15*F$11" +"F$7*One_Bedroom_Rate" +"+G15/F$8" +"K15*K$11" +"K$7*Two_Bedroom_Rate+Internet" +"+K15/K$8" +"O$7*Three_Bedroom_Rate+Internet" +"R$7*Four_Bedroom_Rate" +"+R15+N15+J15+F15" +"+V15/V$11" +"+V15/V$8" +"V15*12" +"+AA15/TUnits" +"+V15/V$19" +"-$C16*K$15" +"N16+J16" +"12*V16" +"1/6" +"(125*F7*F11*0.33)/12" +"($C17*K$15)/12" +"$C18/SM134Units" +"F$11*G19" +"SUM(G14:G18)" +"K$11*K22" +"$C22*K$15" +"+N22+J22" +"250/12" +"4800*10.3+2000*8" +"$C24/12/134" +"351/28+10" +"(598*2*0.1)+150+250" +"$C26/134" +"25/$V$11" +"0.129*K8" +"(75*K$8*0.003)/12" +"50/12" +"1500/12/$V$11" +"833/3/28" +"SUM(J22:J32)" +"K33/K$8" +"V33/V$8" +"+J19-J33" +"-350/12" +"+-V37/V$19" +"0.075/12" +"PMT(MortRate,300,K59)" +"-+V38/V$19" +"+J38+J35" +"SUM(K35:K38)" +"V39*0.175" +"+V39*0.225" +"+V39*0.25" +"J35/-J38" +"(K$35*12)/CapRate" +"Project_Value/V11" +"+AA44/V$8" +"N44+J44" +"0.75*'UCost Final'!N$143" +"0.75*'UCost Final'!Q$143" +"+N49+J49" +"+W49/V$11" +"+W49/V$8" +"+W49/Project_Value" +"'UCost Final'!N$143-K49-constprofit2B" +"'UCost Final'!Q$143-O49-constprofit3B" +"0.9*'UCost Final'!N$143" +"N$35/0.105*12*LTV" +"0.9*'UCost Final'!Q$143" +"IF(K52*K$11<0,0,K52*K$11)" +"IF('UCost Final'!N$143-K51-constprofit2B<0,0,'UCost Final'!N$143-K51-constprofit2B)" +"IF('UCost Final'!Q$143-O51-constprofit3B<0,0,'UCost Final'!Q$143-O51-constprofit3B)" +"+W52/V11" +"+X52/V$8" +"0.97*'UCost Final'!N$143" +"N$35/0.11*12*LTV" +"0.97*'UCost Final'!Q$143" +"IF('UCost Final'!T$143-X53-constprofit3B<0,0,'UCost Final'!T$143-X53-constprofit3B)" +"K$35/0.095*12*LTV" +"K$35/0.1*12*LTV" +"('UCost Final'!N$143-constprofit2B)*1.15" +"('UCost Final'!Q$143-constprofit3B)*1.15" +"+K64-K59" +"+K44-K64" +"X68*V$11" +"0.5*W39*12" +"W68/W65" +"SQRT(10.3*43560)*25*4" +"(15+10/12)*(33+5.5/12)" +"75/295" +"14*20" +"(670-((25+38+18+20+18+38)*2))*(670-((25+38+18+20+18+38)*2))-Pool-Vollybasketball" +"+N2+N1" +"280+13+529" +"475*3" +"(45+15*2)*(20+15*2)" +"(11/12+30)*((47+5.5/12))" +"75*12" +"100*50+100*50" +"+N8+Q8" +"N11*$N8+Q11*$Q8" +"+S8" +"S8*U8" +"+Q8+N8" +"+U8+K11" +"J8/SM134Units" +"+Q10+N10" +"(186+654)+598+200" +"+K11+517+68" +"1107-Adj2B" +"N11" +"1287-ADj3B" +"+Q11+13+_3BGarage" +"K14*J$8" +"K$11*0.87" +"+K14/K$11" +"N14*N$8" +"+P14+M14" +"S14/S$8" +"+S14/U$8" +"+S14/TotalCost" +"+$S14/TotalValue" +"((68000+10500)/134)" +"+S15/S$8" +"$C16*MgrOffFirstFlr" +"$C16*TwoBdrm_First_Flr" +"$C16*ThreeBdrm_First_Flr" +"0.42/100*60" +"0.42/100*60*K11" +"88*CMF" +"1302*CMF" +"5.5*MgrOffFirstFlr*CMF" +"5.5*TwoBdrm_First_Flr*CMF" +"5.5*ThreeBdrm_First_Flr*CMF" +"(13500+300-1500)/2*0.33*CMF" +"(13500+300-1100)/2*0.33*CMF" +"(13500+300)/2*0.33*CMF" +"SUM(C29:C32)" +"E28/1376" +"L$11*$C29*CMF" +"(P32+M32)*0.5" +"K$11*2.37*CMF" +"K$11*2.12*CMF" +"5.5*0.3" +"K$11*5.5*CMF*0.3" +"5.5*0.1" +"K$11*5.5*CMF*0.1" +"K$11*5.5*CMF*0.3*0.525" +"(P39+M39)*0.3" +"(120+80+70+40)" +"(120+4*80+70+4*40)*CMF" +"(120+80+70+40)*CMF" +"((75+46+13)*2+180+70)" +"((75+46+13)*2+180+70)*CMF" +"(26-8+15+26-14)*10*$C43" +"15*20*$C43" +"((L$11*1.2)/100*23.5)*CMF" +"((L$11*1.2)/100*21)*CMF" +"10000/SM134Units*CMF" +"2.25*CMF*60%*K$11" +"2.25*CMF*40%*K$11" +"200*CMF" +"1.17*K$11*CMF" +"K$11*0.85*CMF" +"K$11*3*0.33*CMF" +"$K$11*3*0.67*CMF" +"N$11*3*0.67*CMF" +"365*2" +"12*75*CMF" +"K$11*0.55*CMF" +"K$11*0.6*CMF" +"N8" +"AA68*Z68" +"2*L$11*0.33*CMF" +"J8" +"2*L$11*0.67*CMF" +"2900000/28" +"Z70/1343" +"K$11*0.2*CMF" +"2700000/28" +"1450*CMF" +"0.0725/12" +"600*CMF" +"(K$11*0.35+200)*CMF" +"PMT(Z73,Z74,Z54)" +"K$11*0.29*CMF" +"+AC69" +"2700000*0.105" +"(250+300+250+100)" +"(250+300+250+100)*CMF" +"0.9*Z76" +"AB76/12" +"1.22*K$11*CMF" +"((110000/28/1343)*1187*134)/12" +"157*CMF" +"+Z77-Z78" +"8*8*2.25*CMF" +"+Z79/-Z75" +"+Z76-Z78+0.05*Z76" +"AE82*12" +"+Z75" +"0.8*AB82" +"+Z83+Z82" +"Z84*12" +"Z85/0.105" +"2*8*40*4.33" +"(((40*8*2)*4.33*15)*CMF)/SM134Units" +"$C89*K$11*CMF" +"1250*14+1220*14" +"$C90*CMF" +"28*3*475" +"442*CMF" +"+Z90-Z89" +"((70*4.33*15)*CMF)/SM134Units" +"((70*8*12)*CMF)/SM134Units" +"+Z91+Z88" +"1000*CMF" +"1500*CMF" +"Z92*0.58" +"AD93*12" +"(1000+500+500+500)*4.33" +"(((1000+500+500+500)*4.33*15)*CMF)/SM134Units" +"0.5*Z85/12" +"+SUM(K14:K94)" +"SUM(S14:S94)" +"10.3*43560*2.5" +"F97/10.3" +"+$F97/SM134Units" +"+E99*D99" +"(37800)/134" +"SUM(F99:F114)" +"670*3" +"LandscapeArea" +"+K95" +"+$K$95/SM134Units" +"65000+5000+3000" +"30000+800*30+2200+8000+2000*3" +"SUM(F117:F127)" +"SUM(G124:G126)" +"+F128+F115" +"$S129/TotalValue" +"+F129+F97" +"(N129+N95)*Const_Profit" +"0.15*(R129+R95)" +"+M131+M130+M95" +"+T135/U$8" +"+S135/TotalValue" +"15500000*0.75*0.01" +"15500000*0.75*0.0025" +"0.0975" +"(TotalDirectCost*1.1*0.9*0.75*Interim_Int_Rate*0.75)*1.1" +"SUM(F135:F140)" +"+F141+F132+D95" +"+M141+M132" +"+$S143/TotalCost" +"J$8*K148" +"+K$143-#REF!" +"N$8*N148" +"-K$131" +"N150" +"#REF!" +"S150/SM134Units" +"+K149+K148+K150" +"+M97" +"+S154/S$169" +"+M115" +"+M155+M154" +"+M128" +"+M95" +"+M131" +"SUM(M157:M163)" +"+M141" +"+M167+M165" +"+Proforma!J44" +"+Proforma!N44" +"Project_Value" +"+S171/U8" +"+S171/S169" +"0.75*Project_Value" +"Const_Profit" +"0.8*TotalCost" +"+S169-S174" +"-S$97" +"-S$163" +"SUM(S177:S179)" +"+S169-S175" +"AVERAGE(Y5:Y9)" +"+U12/T12" +"+U12/2" +"1298" +"475*3" +"+AE12/3" +"1107-150" +"W14*2" +"+U14/U14" +"V15*T15" +"+D1-7" +"+E1+7" +"+G2+0.25" +"6*22" +"5*22" +"SUM(B64:B71)" +"TRUnits" +"ROUND(X7+T7,0)" +"+AB7" +"AB7*AC8" +"+Q8+280+67" +"+U8" +"+Y8+295+13" +"ROUND((Y8*$X7+U8*$T7+Q8*$P7)/$AB$7,0)" +"L9/$L$88" +"M9*TRUnits" +"2381.9/2" +"M9/1376" +"Q9*P$7" +"Q$8*$N9*CMF" +"+Q9/Q$8" +"+X9+T9" +"AB9/AB$7" +"AJ9/$AJ$48" +"+AB9" +"+AJ9/AK$7" +"+AJ9/AL$7" +"((68000+9450+28000+8000+2000)/134)*CMF" +"+AB10/AB$7" +"263/2" +"175/2" +"+$M12*CMF" +"AB12+AB13" +"(6797+11425)/14" +"+AB15" +"+AB19+AB20" +"290/2" +"5.5*R8*CMF" +"5.5*1550*CMF" +"SUM(AB23:AB25)+SUM(AB28:AB32)+AB35" +"2605/2" +"AB40+AB41" +"7528/2" +"AB26+AB33" +"+AB34" +"4563/2" +"(13500+300-1500)/2*0.33*CMF" +"(13500+300-1100)/2*0.33*CMF" +"(13500+300)/2*0.33*CMF" +"+AB62" +"AB43+AB44" +"AB50" +"1455/2" +"2425/2" +"+AB21" +"3394/2" +"+AB37+AB38" +"(2975+(24808/7))/2" +"+AB54+AB55" +"(2465+(23680/7))/2" +"+AB56+SUM(AB58:AB60)+AB72" +"13251/2" +"AB66+AB67" +"AB63+AB64" +"894/2" +"(120+80+70+40)*CMF" +"(120+3*70+2*65+2*40)*CMF" +"(120+4*80+70+4*40)*CMF" +"+AB70" +"600/2" +"((75+46+13)*2+180+70)*CMF" +"SUM(AB73:AB76)" +"(28-3)*3*2*CMF" +"+AB68" +"(28-3)*3*3.5*CMF" +"SUM(AB77:AB79)" +"SUM(AB81:AB85)" +"750/2" +"((R$8*1.2)/100*23.5)*CMF" +"710/2" +"((R$8*1.2)/100*21)*CMF" +"(SUM(AJ9:AJ40)+SUM(AJ42:AJ45))*1.0125*0.7*0.095/12*6" +"(2.5*43560+75000)*10.3" +"300/2" +"7500/SM134Units*CMF" +"AB11+AB86" +"3111/2" +"2.1*CMF*60%*Q$8" +"AB45+AB47+AB48+AB69" +"2489/2" +"2.1*CMF*40%*Q$8" +"+AB87" +"(SUM(AJ$43:AJ45)+SUM(AJ$9:AJ$40))*0.1-500000" +"0*CMF" +"(SUM(AJ$43:AJ46)+SUM(AJ$9:AJ$40))*0.15" +"400/2" +"$M48*CMF" +"SUM(AI9:AI47)" +"2400/2" +"1*Q$8*CMF" +"-AJ42" +"AJ50/AK$7" +"1600/2" +"-AJ41" +"(1376*0.7)/2" +"Q$8*0.85*CMF" +"-AJ46" +"7*M54" +"(2739+(21700/7))/2" +"SUM(AJ48:AJ53)" +"4050/2" +"730/2" +"200*CMF" +"0.75*AJ48" +"+AJ48-AJ56" +"1475/2" +"12*75*CMF" +"AJ57-AJ47-AJ46" +"1265/2" +"1247/2" +"X7" +"475*3" +"AK60*AJ60" +"AK60/AC$8" +"T7" +"AK61/U$8" +"2275/2" +"1.75*R$8*0.33*CMF" +"P7" +"SUM(AL60:AL62)" +"AK62/Q$8" +"1820/2" +"1.75*R$8*0.67*CMF" +"2900000/28" +"AJ63/1343" +"455/2" +"2700000/28" +"1896/2" +"1100*CMF" +"0.0725/12" +"1182/2" +"600*CMF" +"956/2" +"(Q$8*$N68+200)*CMF" +"PMT(AJ66,AJ67,AJ48)" +"798/2" +"+AM62" +"2700000*0.105" +"2086/2" +"(250+300+250+100)*CMF" +"0.9*AJ69" +"AL69/12" +"3200/2" +"1.22*Q$8*CMF" +"((110000/28/1343)*1187*134)/12" +"313/2" +"+AJ70-AJ71" +"3155/2" +"15*10*2.25*CMF" +"+AJ72/-AJ68" +"+AJ69-AJ71+0.05*AJ69" +"AO75*12" +"AJ75/0.105" +"+AJ68" +"0.8*AL75" +"1591/2" +"(28+20)*15*CMF" +"(15.83+20)*15*CMF" +"(26+20)*15*CMF" +"+AJ76+AJ75" +"549/2" +"AJ77*12" +"0/2" +"AJ78/0.105" +"961/2" +"350/2" +"1250*14+1220*14" +"981/2" +"28*3*475" +"883/2" +"+AJ83-AJ82" +"99/2" +"+AJ84+AJ81" +"2000/2" +"AJ85*0.58" +"2571/2" +"(((1000+500+500+500)*4.33*15)*CMF)/SM134Units" +"0.5*AJ78/12" +"SUM(D9:D87)" +"+SUM(L9:L87)" +"10.3*43560*2.5" +"L91/10.3" +"+$L91/SM134Units" +"+L148*CMF" +"+L149*8*CMF" +"L147*0.5*CMF" +"545*4*35*CMF" +"N141*1.5*CMF" +"+L158*CMF" +"+L161*CMF" +"+L157*CMF" +"+L160*CMF" +"15000*CMF" +"SUM(L93:L101)" +"SUM(P93:P102)" +"75000*CMF" +"4000*CMF" +"+$Q123/SM134Units" +"SUM(L106:L108)" +"SUM(P106:P109)" +"+L110+L103" +"+L111+L91" +"0.15*(L111+L88)" +"+L113+L112+L88" +"0.0075*0.75*13000000" +"0.0025*0.75*13000000" +"13000000*0.75*0.75*0.105*0.5" +"+L121+L114+L88" +"+P121+P114" +"0.75*T123" +"+T123-T125" +"-T113" +"10.3*43560" +"P$7*28" +"T7*15.83" +"X7*26" +"SQRT(L135)" +"L136*25" +"M136*4" +"P$7*20" +"L136*4-120" +"300*300" +"30*L137" +"-2.5*60*80" +"-4000" +"SUM(N138:N140)" +"N141/134" +"6500*12" +"670-(37.5*2+25*2)" +"L146*L145*L144" +"2*L147" +"L144*L146*2.1" +"10*L149" +"+L150+L148" +"75000*10.3" +"+L151/M151" +"+N141*1.5" +"545*4*35" +"10000" +"900*35" +"SUM(L151:L161)" +"SUM(L151:L164)" +"Project_Value" +"+D3/D$3" +"+D3/D$24" +"+D3/TUnits" +"+D3/TotalSF" +"MonthlyNOI*12" +"MortgagePmt*12" +"+D6+D5" +"D7*InvShare" +"C11*Project_Value" +"TotalCost-ConstProfit" +"+C14*D13" +"+D13+D14" +"+D15-D11" +"+D9/D17" +"LTC" +"C25*D$24" +"+D24-D25" +"Const_Profit" +"ConstProfit" +"-(0.75*D15-D14-D25)" +"TotalCost" +"_LTC90" +"+D24-D33" +"+IF(D34-D35<0,0,D34-D35)" +"475" +"H9*H12" +"+'UCost Final'!N11" +"+'UCost Final'!Q11" +"+L9+G9" +"1050000/T36/12" +"+TotalSF" +"+'UCost Final'!N8+1" +"+'UCost Final'!Q8" +"+M12+H12" +"+U9/TotalSF" +"+TUnits" +"+H12/$Q12" +"12*G16" +"H16*H$12" +"2*Two_Bedroom_Rate+Internet" +"+H16/H$9" +"3*Three_Bedroom_Rate+Internet+Garage_Rate" +"+Q16/Q$12" +"+Q16/Q$9" +"P16/P$16" +"Q16*12" +"+V16/TUnits" +"+Q16/Q$20" +"-$C17*H$16" +"K17+F17" +"12*Q17" +"1/6" +"($C18*H$16)/12" +"$C19/SM134Units" +"SUM(G15:G19)" +"H$12*H23" +"$C23*H$16" +"250/12" +"4800*10.3+2000*8" +"$C25/12/134" +"351/28+10" +"(598*2*0.1)+150+250" +"$C27/134" +"25/$Q$12" +"0.129*H9" +"(75*H$9*0.003)/12" +"50/12" +"1500/12/$Q$12" +"833/3/28" +"SUM(G23:G33)" +"H34/H$9" +"Q34/Q$9" +"+G20-G34" +"-350/12" +"+-Q38/Q$20" +"0.075/12" +"PMT(MortRate,Term,H50)" +"-+Q39/Q$20" +"+G39+G36" +"SUM(H36:H39)" +"G36/-G39" +"(H$36*12)/CapRate" +"Project_Value/Q12" +"+V45/Q$9" +"L45+G45" +"F$36/0.095*LTV" +"+F48/H$12" +"72*1016+1638" +"F$36/0.1*LTV" +"61*1213" +"+D51+D50" +"F$36/0.105*LTV" +"TotalCost" +"F57*0.8" +"F57*0.75" +"F$57-F58" +"0.1*F57" +"F61-F62" +"Land" +"+F63-F64" +"+F57-TotalCProfit" +"+F66-F63" +"+F58-F67" +"F$57-F59" +"0.1*F57" +"0.8*15500000" +"F77*0.98" +"0.9*F57" +"Mortg2002/0.8" +"F58" +"15500000" +"+G80-G79" +"-F63" +"PMT(MortRate,Term,G81)" +"F84/NetCash" +"0.08*TotalCost" +"SQRT(10.3*43560)*25*4" +"(15+10/12)*(33+5.5/12)" +"75/295" +"14*20" +"(670-((25+38+18+20+18+38)*2))*(670-((25+38+18+20+18+38)*2))-Pool-Vollybasketball" +"+N2+N1" +"280+13+529" +"475*3" +"(45+15*2)*(20+15*2)" +"(11/12+30)*((47+5.5/12))" +"75*12" +"100*50+100*50" +"+BK6+1" +"+AG7+7" +"+AJ7+7" +"+AU7+31" +"+BE7+30" +"+CD7+28" +"+N8+Q8" +"N11*$N8+Q11*$Q8" +"+U8+K11" +"J8/SM134Units" +"+Q10+N10" +"(186+654)+598+200" +"+K11+517+68" +"1107-Adj2B" +"N11" +"1287-ADj3B" +"+Q11+13+_3BGarage" +"+Q8+N8" +"K14*J$8" +"K$11*0.87" +"+K14/K$11" +"N14*N$8" +"+P14+M14" +"S14/S$8" +"+S14/U$8" +"+S14/TotalCost" +"+$S14/TotalValue" +"+S14" +"SUM(AG14:AJ14)" +"+CN14+CI14+CD14+BY14+BT14+BO14+BJ14+BE14+AZ14+AU14+AP14+AK14" +"S14" +"+CO14/CP14" +"((68000+10500)/134)" +"+S15/S$8" +"$C16*MgrOffFirstFlr" +"$C16*TwoBdrm_First_Flr" +"$C16*ThreeBdrm_First_Flr" +"0.42/100*60" +"0.42/100*60*K11" +"88*CMF" +"$S18/10" +"1302*CMF" +"$S19/8" +"5.5*MgrOffFirstFlr*CMF" +"5.5*TwoBdrm_First_Flr*CMF" +"5.5*ThreeBdrm_First_Flr*CMF" +"$S20/8/2" +"(13500+300-1500)/2*0.33*CMF" +"(13500+300-1100)/2*0.33*CMF" +"(13500+300)/2*0.33*CMF" +"SUM(C29:C32)" +"E28/1376" +"L$11*$C29*CMF" +"L$11*$C32*CMF*0.67" +"K$11*2.37*CMF" +"K$11*2.12*CMF" +"5.5*0.3" +"K$11*5.5*CMF*0.3" +"5.5*0.1" +"K$11*5.5*CMF*0.1" +"K$11*5.5*CMF*0.3*0.525*0.1" +"(120+80+70+40)" +"(120+4*80+70+4*40)*CMF" +"(120+80+70+40)*CMF" +"((75+46+13)*2+180+70)" +"((75+46+13)*2+180+70)*CMF" +"(26-8+15+26-14)*10*$C43" +"15*20*$C43" +"((L$11*1.2)/100*23.5)*CMF" +"((L$11*1.2)/100*21)*CMF" +"10000/SM134Units*CMF" +"$S49" +"2.25*CMF*60%*K$11" +"2.25*CMF*40%*K$11" +"200*CMF" +"1.17*K$11*CMF" +"K$11*0.85*CMF" +"K$11*3*0.33*CMF" +"$K$11*3*0.67*CMF" +"N$11*3*0.67*CMF" +"365*2" +"12*75*CMF" +"K$11*0.55*CMF" +"K$11*0.6*CMF" +"2*L$11*0.33*CMF" +"2*L$11*0.67*CMF" +"K$11*0.2*CMF" +"1450*CMF" +"600*CMF" +"(K$11*0.35+200)*CMF" +"K$11*0.29*CMF" +"(250+300+250+100)" +"(250+300+250+100)*CMF" +"1.22*K$11*CMF" +"157*CMF" +"8*8*2.25*CMF" +"2*8*40*4.33" +"(((40*8*2)*4.33*15)*CMF)/SM134Units" +"$S88/12" +"$C89*K$11*CMF" +"$C90*CMF" +"442*CMF" +"((70*4.33*15)*CMF)/SM134Units" +"((70*8*12)*CMF)/SM134Units" +"1000*CMF" +"1500*CMF" +"(1000+500+500+500)*4.33" +"(((1000+500+500+500)*4.33*15)*CMF)/SM134Units" +"+SUM(K14:K94)" +"SUM(S14:S94)" +"+SUM(AG14:AG92)" +"10.3*43560*2.5" +"F97/10.3" +"+$F97/SM134Units" +"+E99*D99" +"(37800)/134" +"+W99" +"+AI99" +"$S100/6" +"SUM(F99:F114)" +"S117" +"670*3" +"LandscapeArea" +"+K95" +"+$K$95/SM134Units" +"S122" +"$S123/4" +"65000+5000+3000" +"$S124/2" +"30000+800*30+2200+8000+2000*3" +"SUM(F117:F127)" +"SUM(G124:G126)" +"+F128+F115" +"$S129/TotalValue" +"+F129+F97" +"(N129+N95)*Const_Profit" +"0.15*(R129+R95)" +"+M131+M130+M95" +"+T135/U$8" +"+S135/TotalValue" +"15500000*0.75*0.01" +"+$S137" +"15500000*0.75*0.0025" +"0.0975" +"(TotalDirectCost*1.1*0.9*0.75*Interim_Int_Rate*0.75)*1.1" +"Interim_Int_Rate/52*AG144" +"Interim_Int_Rate/52*AJ144" +"SUM(F135:F140)" +"+F141+F132+D95" +"+M141+M132" +"+$S143/TotalCost" +"+AG143" +"+AH143+AG144" +"+AL143+AJ144" +"+AP143+AK144" +"AG144/TotalCost" +"AG144/15500000" +"AK144/TotalValue" +"J$8*K148" +"+K$143-#REF!" +"N$8*N148" +"-K$131" +"N150" +"#REF!" +"S150/SM134Units" +"+K149+K148+K150" +"+M97" +"+S154/S$169" +"+M115" +"+AK97" +"+$S97" +"+M155+M154" +"+AK115" +"+$S115" +"+AK128" +"$S128" +"SUM(AK156:AK158)" +"+M128" +"+M95" +"+$S95" +"+M131" +"+$S131" +"SUM(AK162:AK163)" +"+CO163+CO162" +"SUM(M157:M163)" +"+AK164+AK159" +"+M141" +"+M167+M165" +"+AK137+AK138+AK135" +"SUM(S135:S138)" +"N171*N8" +"+M154" +"+AK172+AK166" +"Const_Profit" +"+M163" +"+AK175+AP174" +"+#REF!+#REF!" +"+M169-M174-M175" +"CO174/TotalCost" +"CO174/TotalValue" +"AVERAGE(Y5:Y9)" +"+U12/T12" +"+U12/2" +"1298" +"475*3" +"+AE12/3" +"1107-150" +"W14*2" +"+U14/U14" +"V15*T15" +"+D1-7" +"+E1+7" +"+G2+0.25" +"6*22" +"5*22" +"LoanPerU" +"'UCost Final'!S169*0.8" +"'UCost Final'!T169*0.8" +"SUM(B77:B84)" +"TRUnits" +"ROUND(X7+T7,0)" +"+AB7" +"AB7*AC8" +"+Q8+280+67" +"+U8" +"+Y8+295+13" +"ROUND((Y8*$X7+U8*$T7+Q8*$P7)/$AB$7,0)" +"L9/$L$88" +"M9*TRUnits" +"2381.9/2" +"M9/1376" +"Q9*P$7" +"Q$8*$N9*CMF" +"+Q9/Q$8" +"+X9+T9" +"AB9/AB$7" +"AJ9/$AJ$48" +"+AB9" +"+AJ9/AK$7" +"+AJ9/AL$7" +"((68000+9450+28000+8000+2000)/134)*CMF" +"+AB10/AB$7" +"263/2" +"175/2" +"+$M12*CMF" +"AB12+AB13" +"(6797+11425)/14" +"+AB15" +"+AB19+AB20" +"290/2" +"5.5*R8*CMF" +"5.5*1550*CMF" +"SUM(AB23:AB25)+SUM(AB28:AB32)+AB35" +"2605/2" +"AB40+AB41" +"7528/2" +"AB26+AB33" +"+AB34" +"4563/2" +"(13500+300-1500)/2*0.33*CMF" +"(13500+300-1100)/2*0.33*CMF" +"(13500+300)/2*0.33*CMF" +"+AB62" +"AB43+AB44" +"AB50" +"1455/2" +"2425/2" +"+AB21" +"3394/2" +"+AB37+AB38" +"(2975+(24808/7))/2" +"+AB54+AB55" +"(2465+(23680/7))/2" +"+AB56+SUM(AB58:AB60)+AB72" +"13251/2" +"AB66+AB67" +"AB63+AB64" +"894/2" +"(120+80+70+40)*CMF" +"(120+3*70+2*65+2*40)*CMF" +"(120+4*80+70+4*40)*CMF" +"+AB70" +"600/2" +"((75+46+13)*2+180+70)*CMF" +"SUM(AB73:AB76)" +"(28-3)*3*2*CMF" +"+AB68" +"(28-3)*3*3.5*CMF" +"SUM(AB77:AB79)" +"SUM(AB81:AB85)" +"750/2" +"((R$8*1.2)/100*23.5)*CMF" +"710/2" +"((R$8*1.2)/100*21)*CMF" +"(SUM(AJ9:AJ40)+SUM(AJ42:AJ45))*1.0125*0.7*0.095/12*6" +"(2.5*43560+75000)*10.3" +"300/2" +"7500/SM134Units*CMF" +"AB11+AB86" +"3111/2" +"2.1*CMF*60%*Q$8" +"AB45+AB47+AB48+AB69" +"2489/2" +"2.1*CMF*40%*Q$8" +"+AB87" +"(SUM(AJ$43:AJ45)+SUM(AJ$9:AJ$40))*0.1-500000" +"0*CMF" +"(SUM(AJ$43:AJ46)+SUM(AJ$9:AJ$40))*0.15" +"400/2" +"$M48*CMF" +"SUM(AI9:AI47)" +"2400/2" +"1*Q$8*CMF" +"-AJ42" +"AJ50/AK$7" +"1600/2" +"-AJ41" +"(1376*0.7)/2" +"Q$8*0.85*CMF" +"-AJ46" +"7*M54" +"(2739+(21700/7))/2" +"SUM(AJ48:AJ53)" +"4050/2" +"730/2" +"200*CMF" +"0.75*AJ48" +"+AJ48-AJ56" +"1475/2" +"12*75*CMF" +"AJ57-AJ47-AJ46" +"1265/2" +"1247/2" +"X7" +"475*3" +"AK60*AJ60" +"AK60/AC$8" +"T7" +"AK61/U$8" +"2275/2" +"1.75*R$8*0.33*CMF" +"P7" +"SUM(AL60:AL62)" +"AK62/Q$8" +"1820/2" +"1.75*R$8*0.67*CMF" +"2900000/28" +"AJ63/1343" +"455/2" +"2700000/28" +"1896/2" +"1100*CMF" +"0.0725/12" +"1182/2" +"600*CMF" +"956/2" +"(Q$8*$N68+200)*CMF" +"PMT(AJ66,AJ67,AJ48)" +"798/2" +"+AM62" +"2700000*0.105" +"2086/2" +"(250+300+250+100)*CMF" +"0.9*AJ69" +"AL69/12" +"3200/2" +"1.22*Q$8*CMF" +"((110000/28/1343)*1187*134)/12" +"313/2" +"+AJ70-AJ71" +"3155/2" +"15*10*2.25*CMF" +"+AJ72/-AJ68" +"+AJ69-AJ71+0.05*AJ69" +"AO75*12" +"AJ75/0.105" +"+AJ68" +"0.8*AL75" +"1591/2" +"(28+20)*15*CMF" +"(15.83+20)*15*CMF" +"(26+20)*15*CMF" +"+AJ76+AJ75" +"549/2" +"AJ77*12" +"0/2" +"AJ78/0.105" +"961/2" +"350/2" +"1250*14+1220*14" +"981/2" +"28*3*475" +"883/2" +"+AJ83-AJ82" +"99/2" +"+AJ84+AJ81" +"2000/2" +"AJ85*0.58" +"2571/2" +"(((1000+500+500+500)*4.33*15)*CMF)/SM134Units" +"0.5*AJ78/12" +"SUM(D9:D87)" +"+SUM(L9:L87)" +"10.3*43560*2.5" +"L91/10.3" +"+$L91/SM134Units" +"+L148*CMF" +"+L149*8*CMF" +"L147*0.5*CMF" +"545*4*35*CMF" +"N141*1.5*CMF" +"+L158*CMF" +"+L161*CMF" +"+L157*CMF" +"+L160*CMF" +"15000*CMF" +"SUM(L93:L101)" +"SUM(P93:P102)" +"75000*CMF" +"4000*CMF" +"+$Q123/SM134Units" +"SUM(L106:L108)" +"SUM(P106:P109)" +"+L110+L103" +"+L111+L91" +"0.15*(L111+L88)" +"+L113+L112+L88" +"0.0075*0.75*13000000" +"0.0025*0.75*13000000" +"13000000*0.75*0.75*0.105*0.5" +"+L121+L114+L88" +"+P121+P114" +"0.75*T123" +"+T123-T125" +"-T113" +"10.3*43560" +"P$7*28" +"T7*15.83" +"X7*26" +"SQRT(L135)" +"L136*25" +"M136*4" +"P$7*20" +"L136*4-120" +"300*300" +"30*L137" +"-2.5*60*80" +"-4000" +"SUM(N138:N140)" +"N141/134" +"6500*12" +"670-(37.5*2+25*2)" +"L146*L145*L144" +"2*L147" +"L144*L146*2.1" +"10*L149" +"+L150+L148" +"75000*10.3" +"+L151/M151" +"+N141*1.5" +"545*4*35" +"10000" +"900*35" +"SUM(L151:L161)" +"SUM(L151:L164)" +"Project_Value" +"+D3/D$3" +"+D3/D$24" +"+D3/TUnits" +"+D3/TotalSF" +"MonthlyNOI*12" +"MortgagePmt*12" +"+D6+D5" +"D7*InvShare" +"C11*Project_Value" +"TotalCost-ConstProfit" +"+C14*D13" +"+D13+D14" +"+D15-D11" +"+D9/D17" +"LTC" +"C25*D$24" +"+D24-D25" +"Const_Profit" +"ConstProfit" +"-(0.75*D15-D14-D25)" +"TotalCost" +"_LTC90" +"+D24-D33" +"+IF(D34-D35<0,0,D34-D35)" +"H9*H12" +"+'UCost Final'!N11" +"+'UCost Final'!Q11" +"+L9+G9" +"1050000/T36/12" +"+TotalSF" +"+'UCost Final'!N8+1" +"+'UCost Final'!Q8" +"+M12+H12" +"+U9/TotalSF" +"+TUnits" +"+H12/$Q12" +"12*G16" +"H16*H$12" +"2*Two_Bedroom_Rate+Internet" +"+H16/H$9" +"3*Three_Bedroom_Rate+Internet+Garage_Rate" +"+Q16/Q$12" +"+Q16/Q$9" +"P16/P$16" +"Q16*12" +"+V16/TUnits" +"+Q16/Q$20" +"-$C17*H$16" +"K17+F17" +"12*Q17" +"1/6" +"($C18*H$16)/12" +"$C19/SM134Units" +"SUM(G15:G19)" +"H$12*H23" +"$C23*H$16" +"250/12" +"4800*10.3+2000*8" +"$C25/12/134" +"351/28+10" +"(598*2*0.1)+150+250" +"$C27/134" +"25/$Q$12" +"0.129*H9" +"(75*H$9*0.003)/12" +"50/12" +"1500/12/$Q$12" +"833/3/28" +"SUM(G23:G33)" +"H34/H$9" +"Q34/Q$9" +"+G20-G34" +"-350/12" +"+-Q38/Q$20" +"0.075/12" +"PMT(MortRate,Term,H50)" +"-+Q39/Q$20" +"+G39+G36" +"SUM(H36:H39)" +"G36/-G39" +"(H$36*12)/CapRate" +"Project_Value/Q12" +"+V45/Q$9" +"L45+G45" +"F$36/0.095*LTV" +"+F48/H$12" +"72*1016+1638" +"F$36/0.1*LTV" +"61*1213" +"+D51+D50" +"F$36/0.105*LTV" +"TotalCost" +"F57*0.8" +"F57*0.75" +"F$57-F58" +"0.1*F57" +"F61-F62" +"Land" +"+F63-F64" +"+F57-TotalCProfit" +"+F66-F63" +"+F58-F67" +"F$57-F59" +"0.1*F57" +"0.8*15500000" +"F77*0.98" +"0.9*F57" +"Mortg2002/0.8" +"F58" +"15500000" +"+G80-G79" +"-F63" +"PMT(MortRate,Term,G81)" +"F84/NetCash" +"0.08*TotalCost" +"SQRT(10.3*43560)*25*4" +"(15+10/12)*(33+5.5/12)" +"75/295" +"14*20" +"(670-((25+38+18+20+18+38)*2))*(670-((25+38+18+20+18+38)*2))-Pool-Vollybasketball" +"+N2+N1" +"280+13+529" +"475*3" +"(45+15*2)*(20+15*2)" +"(11/12+30)*((47+5.5/12))" +"75*12" +"100*50+100*50" +"+BK6+1" +"+AG7+7" +"+AJ7+7" +"+AU7+31" +"+BE7+30" +"+CD7+28" +"+N8+Q8" +"N11*$N8+Q11*$Q8" +"+U8+K11" +"J8/SM134Units" +"+Q10+N10" +"(186+654)+598+200" +"+K11+517+68" +"1107-Adj2B" +"N11" +"1287-ADj3B" +"+Q11+13+_3BGarage" +"+Q8+N8" +"K14*J$8" +"K$11*0.87" +"+K14/K$11" +"N14*N$8" +"+P14+M14" +"S14/S$8" +"+S14/U$8" +"+S14/TotalCost" +"+$S14/TotalValue" +"+S14" +"SUM(AG14:AJ14)" +"+CN14+CI14+CD14+BY14+BT14+BO14+BJ14+BE14+AZ14+AU14+AP14+AK14" +"S14" +"+CO14/CP14" +"((68000+10500)/134)" +"+S15/S$8" +"$C16*MgrOffFirstFlr" +"$C16*TwoBdrm_First_Flr" +"$C16*ThreeBdrm_First_Flr" +"0.42/100*60" +"0.42/100*60*K11" +"88*CMF" +"$S18/10" +"1302*CMF" +"$S19/8" +"5.5*MgrOffFirstFlr*CMF" +"5.5*TwoBdrm_First_Flr*CMF" +"5.5*ThreeBdrm_First_Flr*CMF" +"$S20/8/2" +"(13500+300-1500)/2*0.33*CMF" +"(13500+300-1100)/2*0.33*CMF" +"(13500+300)/2*0.33*CMF" +"SUM(C29:C32)" +"E28/1376" +"L$11*$C29*CMF" +"L$11*$C32*CMF*0.67" +"K$11*2.37*CMF" +"K$11*2.12*CMF" +"5.5*0.3" +"K$11*5.5*CMF*0.3" +"5.5*0.1" +"K$11*5.5*CMF*0.1" +"K$11*5.5*CMF*0.3*0.525*0.1" +"(120+80+70+40)" +"(120+4*80+70+4*40)*CMF" +"(120+80+70+40)*CMF" +"((75+46+13)*2+180+70)" +"((75+46+13)*2+180+70)*CMF" +"(26-8+15+26-14)*10*$C43" +"15*20*$C43" +"((L$11*1.2)/100*23.5)*CMF" +"((L$11*1.2)/100*21)*CMF" +"10000/SM134Units*CMF" +"$S49" +"2.25*CMF*60%*K$11" +"2.25*CMF*40%*K$11" +"200*CMF" +"1.17*K$11*CMF" +"K$11*0.85*CMF" +"K$11*3*0.33*CMF" +"$K$11*3*0.67*CMF" +"N$11*3*0.67*CMF" +"365*2" +"12*75*CMF" +"K$11*0.55*CMF" +"K$11*0.6*CMF" +"2*L$11*0.33*CMF" +"2*L$11*0.67*CMF" +"K$11*0.2*CMF" +"1450*CMF" +"600*CMF" +"(K$11*0.35+200)*CMF" +"K$11*0.29*CMF" +"(250+300+250+100)" +"(250+300+250+100)*CMF" +"1.22*K$11*CMF" +"157*CMF" +"8*8*2.25*CMF" +"2*8*40*4.33" +"(((40*8*2)*4.33*15)*CMF)/SM134Units" +"$S88/12" +"$C89*K$11*CMF" +"$C90*CMF" +"442*CMF" +"((70*4.33*15)*CMF)/SM134Units" +"((70*8*12)*CMF)/SM134Units" +"1000*CMF" +"1500*CMF" +"(1000+500+500+500)*4.33" +"(((1000+500+500+500)*4.33*15)*CMF)/SM134Units" +"+SUM(K14:K94)" +"SUM(S14:S94)" +"+SUM(AG14:AG92)" +"10.3*43560*2.5" +"F97/10.3" +"+$F97/SM134Units" +"+E99*D99" +"(37800)/134" +"+W99" +"+AI99" +"$S100/6" +"SUM(F99:F114)" +"S117" +"670*3" +"LandscapeArea" +"+K95" +"+$K$95/SM134Units" +"S122" +"$S123/4" +"65000+5000+3000" +"$S124/2" +"30000+800*30+2200+8000+2000*3" +"SUM(F117:F127)" +"SUM(G124:G126)" +"+F128+F115" +"$S129/TotalValue" +"+F129+F97" +"(N129+N95)*Const_Profit" +"0.15*(R129+R95)" +"+M131+M130+M95" +"+T135/U$8" +"+S135/TotalValue" +"15500000*0.75*0.01" +"+$S137" +"15500000*0.75*0.0025" +"0.0975" +"(TotalDirectCost*1.1*0.9*0.75*Interim_Int_Rate*0.75)*1.1" +"Interim_Int_Rate/52*AG144" +"Interim_Int_Rate/52*AJ144" +"SUM(F135:F140)" +"+F141+F132+D95" +"+M141+M132" +"+$S143/TotalCost" +"+AG143" +"+AH143+AG144" +"+AL143+AJ144" +"+AP143+AK144" +"AG144/TotalCost" +"AG144/15500000" +"AK144/TotalValue" +"J$8*K148" +"+K$143-#REF!" +"N$8*N148" +"-K$131" +"N150" +"#REF!" +"S150/SM134Units" +"+K149+K148+K150" +"+M97" +"+S154/S$169" +"+M115" +"+AK97" +"+$S97" +"+M155+M154" +"+AK115" +"+$S115" +"+AK128" +"$S128" +"SUM(AK156:AK158)" +"+M128" +"+M95" +"+$S95" +"+M131" +"+$S131" +"SUM(AK162:AK163)" +"+CO163+CO162" +"SUM(M157:M163)" +"+AK164+AK159" +"+M141" +"+M167+M165" +"+AK137+AK138+AK135" +"SUM(S135:S138)" +"N171*N8" +"+M154" +"+AK172+AK166" +"Const_Profit" +"+M163" +"+AK175+AP174" +"+#REF!+#REF!" +"+M169-M174-M175" +"CO174/TotalCost" +"CO174/TotalValue" +"AVERAGE(Y5:Y9)" +"+U12/T12" +"+U12/2" +"1298" +"475*3" +"+AE12/3" +"1107-150" +"W14*2" +"+U14/U14" +"V15*T15" +"+D1-7" +"+E1+7" +"+G2+0.25" +"6*22" +"5*22" +"LoanPerU" +"'UCost Final'!S169*0.8" +"'UCost Final'!T169*0.8" +"SUM(B77:B84)" +"TRUnits" +"ROUND(X7+T7,0)" +"+AB7" +"AB7*AC8" +"+Q8+280+67" +"+U8" +"+Y8+295+13" +"ROUND((Y8*$X7+U8*$T7+Q8*$P7)/$AB$7,0)" +"L9/$L$88" +"M9*TRUnits" +"2381.9/2" +"M9/1376" +"Q9*P$7" +"Q$8*$N9*CMF" +"+Q9/Q$8" +"+X9+T9" +"AB9/AB$7" +"AJ9/$AJ$48" +"+AB9" +"+AJ9/AK$7" +"+AJ9/AL$7" +"((68000+9450+28000+8000+2000)/134)*CMF" +"+AB10/AB$7" +"263/2" +"175/2" +"+$M12*CMF" +"AB12+AB13" +"(6797+11425)/14" +"+AB15" +"+AB19+AB20" +"290/2" +"5.5*R8*CMF" +"5.5*1550*CMF" +"SUM(AB23:AB25)+SUM(AB28:AB32)+AB35" +"2605/2" +"AB40+AB41" +"7528/2" +"AB26+AB33" +"+AB34" +"4563/2" +"(13500+300-1500)/2*0.33*CMF" +"(13500+300-1100)/2*0.33*CMF" +"(13500+300)/2*0.33*CMF" +"+AB62" +"AB43+AB44" +"AB50" +"1455/2" +"2425/2" +"+AB21" +"3394/2" +"+AB37+AB38" +"(2975+(24808/7))/2" +"+AB54+AB55" +"(2465+(23680/7))/2" +"+AB56+SUM(AB58:AB60)+AB72" +"13251/2" +"AB66+AB67" +"AB63+AB64" +"894/2" +"(120+80+70+40)*CMF" +"(120+3*70+2*65+2*40)*CMF" +"(120+4*80+70+4*40)*CMF" +"+AB70" +"600/2" +"((75+46+13)*2+180+70)*CMF" +"SUM(AB73:AB76)" +"(28-3)*3*2*CMF" +"+AB68" +"(28-3)*3*3.5*CMF" +"SUM(AB77:AB79)" +"SUM(AB81:AB85)" +"750/2" +"((R$8*1.2)/100*23.5)*CMF" +"710/2" +"((R$8*1.2)/100*21)*CMF" +"(SUM(AJ9:AJ40)+SUM(AJ42:AJ45))*1.0125*0.7*0.095/12*6" +"(2.5*43560+75000)*10.3" +"300/2" +"7500/SM134Units*CMF" +"AB11+AB86" +"3111/2" +"2.1*CMF*60%*Q$8" +"AB45+AB47+AB48+AB69" +"2489/2" +"2.1*CMF*40%*Q$8" +"+AB87" +"(SUM(AJ$43:AJ45)+SUM(AJ$9:AJ$40))*0.1-500000" +"0*CMF" +"(SUM(AJ$43:AJ46)+SUM(AJ$9:AJ$40))*0.15" +"400/2" +"$M48*CMF" +"SUM(AI9:AI47)" +"2400/2" +"1*Q$8*CMF" +"-AJ42" +"AJ50/AK$7" +"1600/2" +"-AJ41" +"(1376*0.7)/2" +"Q$8*0.85*CMF" +"-AJ46" +"7*M54" +"(2739+(21700/7))/2" +"SUM(AJ48:AJ53)" +"4050/2" +"730/2" +"200*CMF" +"0.75*AJ48" +"+AJ48-AJ56" +"1475/2" +"12*75*CMF" +"AJ57-AJ47-AJ46" +"1265/2" +"1247/2" +"X7" +"475*3" +"AK60*AJ60" +"AK60/AC$8" +"T7" +"AK61/U$8" +"2275/2" +"1.75*R$8*0.33*CMF" +"P7" +"SUM(AL60:AL62)" +"AK62/Q$8" +"1820/2" +"1.75*R$8*0.67*CMF" +"2900000/28" +"AJ63/1343" +"455/2" +"2700000/28" +"1896/2" +"1100*CMF" +"0.0725/12" +"1182/2" +"600*CMF" +"956/2" +"(Q$8*$N68+200)*CMF" +"PMT(AJ66,AJ67,AJ48)" +"798/2" +"+AM62" +"2700000*0.105" +"2086/2" +"(250+300+250+100)*CMF" +"0.9*AJ69" +"AL69/12" +"3200/2" +"1.22*Q$8*CMF" +"((110000/28/1343)*1187*134)/12" +"313/2" +"+AJ70-AJ71" +"3155/2" +"15*10*2.25*CMF" +"+AJ72/-AJ68" +"+AJ69-AJ71+0.05*AJ69" +"AO75*12" +"AJ75/0.105" +"+AJ68" +"0.8*AL75" +"1591/2" +"(28+20)*15*CMF" +"(15.83+20)*15*CMF" +"(26+20)*15*CMF" +"+AJ76+AJ75" +"549/2" +"AJ77*12" +"0/2" +"AJ78/0.105" +"961/2" +"350/2" +"1250*14+1220*14" +"981/2" +"28*3*475" +"883/2" +"+AJ83-AJ82" +"99/2" +"+AJ84+AJ81" +"2000/2" +"AJ85*0.58" +"2571/2" +"(((1000+500+500+500)*4.33*15)*CMF)/SM134Units" +"0.5*AJ78/12" +"SUM(D9:D87)" +"+SUM(L9:L87)" +"10.3*43560*2.5" +"L91/10.3" +"+$L91/SM134Units" +"+L148*CMF" +"+L149*8*CMF" +"L147*0.5*CMF" +"545*4*35*CMF" +"N141*1.5*CMF" +"+L158*CMF" +"+L161*CMF" +"+L157*CMF" +"+L160*CMF" +"15000*CMF" +"SUM(L93:L101)" +"SUM(P93:P102)" +"75000*CMF" +"4000*CMF" +"+$Q123/SM134Units" +"SUM(L106:L108)" +"SUM(P106:P109)" +"+L110+L103" +"+L111+L91" +"0.15*(L111+L88)" +"+L113+L112+L88" +"0.0075*0.75*13000000" +"0.0025*0.75*13000000" +"13000000*0.75*0.75*0.105*0.5" +"+L121+L114+L88" +"+P121+P114" +"0.75*T123" +"+T123-T125" +"-T113" +"10.3*43560" +"P$7*28" +"T7*15.83" +"X7*26" +"SQRT(L135)" +"L136*25" +"M136*4" +"P$7*20" +"L136*4-120" +"300*300" +"30*L137" +"-2.5*60*80" +"-4000" +"SUM(N138:N140)" +"N141/134" +"6500*12" +"670-(37.5*2+25*2)" +"L146*L145*L144" +"2*L147" +"L144*L146*2.1" +"10*L149" +"+L150+L148" +"75000*10.3" +"+L151/M151" +"+N141*1.5" +"545*4*35" +"10000" +"900*35" +"SUM(L151:L161)" +"SUM(L151:L164)" +"+B7/Stabilized!$B$8" +"+B7/Stabilized!$E$8" +"+B7/$B$18" +"+B7" +"+B10" +"+B11-G11" +"SUM(B7:B17)" +"+G12" +"1351924+67344" +"SUM(B22:B24)" +"+B25/B18" +"+B18*0.75" +"+B26/B18" +"#REF!" +"C13" +"1-B4" +"+B5*Stabilized!B8" +"+F5*Stabilized!B8" +"Stabilized!B16" +"B10/B$12" +"+B10/Stabilized!$B$8" +"+B10/Stabilized!$E$8" +"B11+B10" +"B12-B16-B21" +"B12-B13" +"B14/B14" +"Stabilized!B31" +"F16/F$14" +"B14-B16" +"+Budget!B26" +"+Stabilized!B33" +"PMT(B19,B20/12,-B18)" +"B17/B21" +"B17/B18" +"SUM(C5:Q5)" +"SUM(D13:Q13)" +"SUM(B5:B13)" +"+C14-C16" +"+C17+D14-D16" +"+E17+F14+F16" +"+D17*(0.0865/12)" +"+C21" +"+C23" +"+C17" +"+D18" +"+C21-C22" +"+B21/B18" +"D8*B8" +"+D8/2" +"G8*B8" +"+D9/3" +"SUM(B8:B9)" +"SUM(B16:B16)" +"B6/$B$8" +"D6*B6" +"F6*B6" +"+F6/2" +"I6*B6" +"+F7/3" +"SUM(B6:B7)" +"E8/B8" +"G8/B8" +"+G8/329" +"J8/B8" +"H8" +"K8" +"+G8*12" +"B16/B$18" +"B16/$B$8" +"B16/$E$8" +"+J8*12" +"B17+B16" +"B18*B13" +"B18-B19" +"B20/B20" +"B22/B$20" +"+B8*350" +"+B8*350" +"SUM(B22:B30)" +"B20-B31" +"+Budget!B26" +"+Budget!B26" +"PMT(B34,B35/12,-B33)" +"B32-B36" +"B32/B36" +"B32/B33" +"F3+G3" +"SUM(F6:I6)" +"J6-L6" +"SUM(F6:F52)" +"SUM(F53:I53)-J53" +"F53+SUM(F55:F68)" +"L53+SUM(L54:L67)" +"SUM(L74:L75)" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"+E3-F3" +"+G3" +"5*52.53" +"9.74*6" +"SUM(E2:E8)" +"5*15000" +"1150000*0.01*-3" +"0.5*E12" +"G12" +"+E12+E11" +"E13+E9" +"+F9" +"+H11" +"SUM(F17:F19)" +"75/1400" +"+E6-F6" +"SUM(E6:E7)" +"SUM(E12:E15)" +"E16+E9" +"1128966.53*0.1*59/365" +"E23" +"E9" +"E16" +"E26" +"E34-E35" +"E23" +"+E6-F6" +"SUM(E6:E7)" +"SUM(E12:E15)" +"E16+E9" +"1128966.53*0.1*59/365" +"E23" +"-E18" +"E9" +"E32+E33" +"E26" +"E23" +"SUM(E34:E36)" +"+E5-F5" +"SUM(E5:E6)" +"SUM(E12:E15)" +"E16+E8" +"1128966.53*0.1*59/365" +"E23" +"-E18" +"E8" +"E32+E33" +"E26" +"E23" +"SUM(E34:E36)" +"+B7/Stabilized!$B$8" +"+B7/Stabilized!$E$8" +"+B7/$B$18" +"+B7" +"+B10" +"+B11-G11" +"SUM(B7:B17)" +"+G12" +"1351924+67344" +"SUM(B22:B24)" +"+B25/B18" +"+B18*0.75" +"+B26/B18" +"#REF!" +"C13" +"1-B4" +"+B5*Stabilized!B8" +"+F5*Stabilized!B8" +"Stabilized!B16" +"B10/B$12" +"+B10/Stabilized!$B$8" +"+B10/Stabilized!$E$8" +"B11+B10" +"B12-B16-B21" +"B12-B13" +"B14/B14" +"Stabilized!B31" +"F16/F$14" +"B14-B16" +"+Budget!B26" +"+Stabilized!B33" +"PMT(B19,B20/12,-B18)" +"B17/B21" +"B17/B18" +"SUM(C5:Q5)" +"SUM(D13:Q13)" +"SUM(B5:B13)" +"+C14-C16" +"+C17+D14-D16" +"+E17+F14+F16" +"+D17*(0.0865/12)" +"+C21" +"+C23" +"+C17" +"+D18" +"+C21-C22" +"+B21/B18" +"D8*B8" +"+D8/2" +"G8*B8" +"+D9/3" +"SUM(B8:B9)" +"SUM(B16:B16)" +"B6/$B$8" +"D6*B6" +"F6*B6" +"+F6/2" +"I6*B6" +"+F7/3" +"SUM(B6:B7)" +"E8/B8" +"G8/B8" +"+G8/329" +"J8/B8" +"H8" +"K8" +"+G8*12" +"B16/B$18" +"B16/$B$8" +"B16/$E$8" +"+J8*12" +"B17+B16" +"B18*B13" +"B18-B19" +"B20/B20" +"B22/B$20" +"+B8*350" +"+B8*350" +"SUM(B22:B30)" +"B20-B31" +"+Budget!B26" +"+Budget!B26" +"PMT(B34,B35/12,-B33)" +"B32-B36" +"B32/B36" +"B32/B33" +"F3+G3" +"SUM(F6:I6)" +"J6-L6" +"SUM(F6:F52)" +"SUM(F53:I53)-J53" +"F53+SUM(F55:F68)" +"L53+SUM(L54:L67)" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"+E6-F6" +"SUM(E6:E7)" +"SUM(E12:E15)" +"E16+E9" +"1128966.53*0.1*59/365" +"E23" +"E18+E23" +"-E9" +"E32+E33" +"-E26" +"-E23" +"-E36" +"F3+G3" +"SUM(F6:I6)" +"J6-L6" +"SUM(F6:F52)" +"SUM(F53:I53)-J53" +"F53+SUM(F55:F68)" +"L53+SUM(L54:L67)" +"476.48+2504.13" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"F3+G3" +"SUM(F6:I6)" +"J6-L6" +"SUM(F6:F52)" +"SUM(F53:I53)-J53" +"F53+SUM(F55:F68)" +"L53+SUM(L54:L67)" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"9400+82000+6600+6600" +"SUM(C9:C12)" +"D13*0.05" +"D13*0.04" +"D13*0.04" +"SUM(D3:D23)" +"((B30*C30)+(B31*C31))*12" +"C36*-0.05" +"C36+C37" +"C39*0.38" +"C39-C41" +"C43+C44" +"D24-9800000" +"C45/C47" +"F3+G3" +"SUM(F6:I6)" +"J6-L6" +"SUM(F6:F52)" +"SUM(F53:I53)-J53" +"F53+SUM(F55:F68)" +"L53+SUM(L54:L67)" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"F3+G3" +"SUM(F6:I6)" +"J6-L6" +"SUM(F6:F52)" +"SUM(F53:I53)-J53" +"F53+SUM(F55:F68)" +"L53+SUM(L54:L67)" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"F3+G3" +"SUM(F6:I6)" +"J6-L6" +"SUM(F6:F52)" +"SUM(F53:I53)-J53" +"F53+SUM(F55:F68)" +"L53+SUM(L54:L67)" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"SUM(I3:P3)" +"Q21-B21" +"B38*(1+C50)+SUM(G50:H50)" +"PLANTS!G35" +"AQ50" +"BA50" +"S49+(R50*(A51-A50))" +"T38*(1+U50)+V50+W50" +"PLANTS!H35" +"N50" +"T50+X50+Y50" +"AR50" +"BC50" +"SUM(AA50:AC50)" +"AG50-Z50" +"AI49+(AH50*(A51-A50))" +"AK50-AM50-AN50" +"PLANTS!D35" +"AN50-SUM(AP50:AS50)" +"SUM(AT50:AU50)" +"PLANTS!C35" +"AL50+AO50" +"AV50+AZ50-SUM(AW50:AY50)" +"PLANTS!E35" +"SUM(BB50:BE50)" +"PLANTS!F35" +"AS50" +"BD50" +"M50" +"775000-N51-L51" +"SUM(AO63:AS63)" +"AT63+AL63" +"AU63-AK63" +"AT63-AN63" +"AK63-AL63-AN63" +"SUM(B4:H4)" +"C2*24*D2/1000" +"I30*24*I31/1000" +"SUM(C35:H35)" +"SUMIF($I$34:$AP$34,C$34,$I35:$AP35)" +"IF($A35>=I$29,I$32*J35,0)" +"F3+G3" +"SUM(F6:I6)" +"J7-L7" +"SUM(F6:F52)" +"SUM(F53:I53)-J53" +"F53+SUM(F55:F68)" +"L53+SUM(L54:L67)" +"SUM(G3:G46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"$B2+I2" +"I2+0.15" +"I3+0.1" +"I3-0.35" +"I4-0.2" +"I4-0.5" +"I5+0.33" +"I5-0.05" +"I6+0.18" +"I6-0.15" +"SUM(B10:M10)" +"SUM(B10:B15)" +"F8*-0.1" +"SUM(F8:F10)" +"4500*12" +"1800*12" +"260*52" +"280*52" +"SUM(F14:F20)" +"G12-G22" +"IF((S6-$W6)<0,0,S6-$W6)" +"IF((X6-$W$6)<0,0,X6-$W$6)" +"IF((X7-W7)<0,0,X7-W7)" +"SUM(Y3:Y7)" +"IF((AR37+AS37+AR43/2-$W37)<0,0,AR37+AS37+AR43/2-$W37)" +"SUM(B3:B43)" +"SUM(E6:E42)" +"SUM(H3:H44)" +"SUM(K8:K44)" +"SUM(Q5:Q44)" +"SUM(S45:S46)" +"IF(H3=""Personal"",""Personal"",""Operating"")" +"1856+1105+565" +"2365+1970+1736.72" +"2289+1973+645" +"2105+1668" +"2665+2237+12.88+0.5" +"2195.14+1983" +"2394+865" +"2500.6+2185+1060.22" +"2375+2130+1479.05" +"2022.5+1470+72" +"2775+2235" +"2325+1285" +"2460+2385" +"-utility!AB45" +"-utility!AF45" +"2015+1965" +"2207+2035+372.18" +"2837.5+1320" +"2729+860" +"-utility!AJ45" +"-utility!AK45" +"2395+1527" +"2930+2842.58+786.5" +"2504.13+476.48" +"2766+2736.69+240" +"-utility!AV45" +"-utility!AW45" +"2485.39+480" +"IF((E6-C6)<0,0,E6-C6)" +"IF(((E37+F37)-C37)<0,0,(E37+F37)-C37)" +"SUM(E3:E43)" +"C3-SUM(E3:G3)" +"G3-SUM(I3:L3)" +"O3-M3" +"U3+SUM(P3:S3)-T3" +"D3+H3" +"2250000-90000" +"(650000-V14)+200000" +"900000-225000" +"(650000-V23)+100000" +"900000-250000" +"900000-90000" +"900000-200000" +"AVERAGE(B3:B33)" +"SUM(F3:N3)" +"P21-B21" +"B33-B21" +"B38*(1+C50)+SUM(D50:E50)" +"PLANTS!P111" +"AR50" +"BE50" +"SUM(I50:K50)" +"R49+(Q50*(A51-A50))" +"PLANTS!S111" +"K50" +"S50+SUM(W50:Y50)" +"AS50" +"BG50" +"BW50" +"SUM(AA50:AC50)" +"AG50-Z50" +"AI49+(AH50*(A51-A50))" +"AK50-SUM(AM50:AO50)" +"PLANTS!G111" +"AO50-SUM(AQ50:AT50)" +"AW50-AU50" +"BE50+SUM(AY50:BC50)-BD50-AX50" +"PLANTS!D111" +"AL50+AP50" +"PLANTS!J111" +"SUM(BF50:BJ50)" +"AT50" +"BH50" +"PLANTS!M111" +"BL50+BM50+SUM(BP50:BR50)-BS50-BT50-BV50-BX50-BN50" +"J50" +"SUM(BS50:BX50)" +"MAINTENANCE!B34" +"AK51-AN51-AO51" +"MAINTENANCE!Q34" +"MAINTENANCE!S34" +"BN39+BO51" +"BA69-BB69" +"SUM(BC69:BC73)" +"C2*24*D2/1000" +"40*2" +"V105*24*V106/1000" +"SUMIF(D$110:U$110,B$110,D111:U111)" +"SUMIF(D$110:U$110,C$110,D111:U111)" +"SUMIF($V$109:$CE$109,D$109,$V111:$CE111)*F111" +"SUMIF($V$109:$CE$109,E$109,$V111:$CE111)*F111" +"IF($A111>=V$104,V$107*X111,0)" +"IF($A111>=V$104,V$105*X111,0)" +"F111" +"SUMIF('ALL DATA FOR SORT CA, NV, AZ'!$H$5:$H$48,""El Paso"",'ALL DATA FOR SORT CA, NV, AZ'!$BC$5:$BC$48)" +"SUMIF('ALL DATA FOR SORT CA, NV, AZ'!$H$5:$H$48,""Enron"",'ALL DATA FOR SORT CA, NV, AZ'!$BC$5:$BC$48)" +"SUMIF('ALL DATA FOR SORT CA, NV, AZ'!$H$5:$H$48,""duke"",'ALL DATA FOR SORT CA, NV, AZ'!$BC$5:$BC$48)" +"SUM(H13:J13)" +"SUM(C13:J13)" +"SUMIF('ALL DATA FOR SORT CA, NV, AZ'!$H$5:$H$48,""PG&E"",'ALL DATA FOR SORT CA, NV, AZ'!$BC$5:$BC$48)" +"8225+8225" +"11418*3" +"SUMIF('ALL DATA FOR SORT CA, NV, AZ'!$H$5:$H$48,""Texaco"",'ALL DATA FOR SORT CA, NV, AZ'!$BC$5:$BC$48)" +"3413*4" +"8225+8225+8225+8225" +"11418*3+6149" +"3975*3+2022" +"SUMIF('ALL DATA FOR SORT CA, NV, AZ'!$H$5:$H$48,""Dynegy"",'ALL DATA FOR SORT CA, NV, AZ'!$BC$5:$BC$48)" +"3413*5" +"8225*5" +"11418*5" +"3975*5" +"10794*5" +"SUMIF('ALL DATA FOR SORT CA, NV, AZ'!$H$5:$H$48,""Pemex"",'ALL DATA FOR SORT CA, NV, AZ'!$BC$5:$BC$48)" +"42000+2016" +"8199+820" +"SUMIF('ALL DATA FOR SORT CA, NV, AZ'!$H$5:$H$48,""So Cal"",'ALL DATA FOR SORT CA, NV, AZ'!$BC$5:$BC$48)" +"3413*3" +"3975*3" +"SUMIF('ALL DATA FOR SORT CA, NV, AZ'!$H$5:$H$48,""Oxy"",'ALL DATA FOR SORT CA, NV, AZ'!$BC$5:$BC$48)" +"SUMIF('ALL DATA FOR SORT CA, NV, AZ'!$H$5:$H$48,""Merril Lynch"",'ALL DATA FOR SORT CA, NV, AZ'!$BC$5:$BC$48)" +"427+427+854+1706" +"358+5709+5709+4282+1070" +"497+497+993+1988" +"SUMIF('ALL DATA FOR SORT CA, NV, AZ'!$H$5:$H$48,""Coral"",'ALL DATA FOR SORT CA, NV, AZ'!$BC$5:$BC$48)" +"2718+2786+2651" +"SUMIF('ALL DATA FOR SORT CA, NV, AZ'!$H$5:$H$48,""Mexicana"",'ALL DATA FOR SORT CA, NV, AZ'!$BC$5:$BC$48)" +"SUMIF('ALL DATA FOR SORT CA, NV, AZ'!$H$5:$H$48,""Ellegeney"",'ALL DATA FOR SORT CA, NV, AZ'!$BC$5:$BC$48)" +"SUMIF('ALL DATA FOR SORT CA, NV, AZ'!$H$5:$H$48,""Williams"",'ALL DATA FOR SORT CA, NV, AZ'!$BC$5:$BC$48)" +"SUMIF('ALL DATA FOR SORT CA, NV, AZ'!$H$5:$H$48,""AEP"",'ALL DATA FOR SORT CA, NV, AZ'!$BC$5:$BC$48)" +"SUMIF('ALL DATA FOR SORT CA, NV, AZ'!$H$5:$H$48,""SMUD"",'ALL DATA FOR SORT CA, NV, AZ'!$BC$5:$BC$48)" +"SUMIF('ALL DATA FOR SORT CA, NV, AZ'!$H$5:$H$48,""BR"",'ALL DATA FOR SORT CA, NV, AZ'!$BC$5:$BC$48)" +"SUMIF('ALL DATA FOR SORT CA, NV, AZ'!$H$5:$H$48,""Sempra"",'ALL DATA FOR SORT CA, NV, AZ'!$BC$5:$BC$48)" +"SUMIF('ALL DATA FOR SORT CA, NV, AZ'!$H$5:$H$48,AG28,'ALL DATA FOR SORT CA, NV, AZ'!$BC$5:$BC$48)" +"1036+1199+1178" +"SUM(C13:C40)" +"CONCATENATE(D5,"" "",B5)" +"IF(OR($BG5=J$4,$BH5=J$4,$BI5=J$4),J$4,"""")" +"IF(AND($K5=K$4,B5=2001),CONCATENATE(K5,"" "",B5),"""")" +"IF(AND($K5=L$4,C5=2002),CONCATENATE(L5,"" "",C5),"""")" +"IF(AND($K5=M$4,D5=2003),CONCATENATE(M5,"" "",D5),"""")" +"IF(AND($K5=N$4,E5=2004),CONCATENATE(N5,"" "",E5),"""")" +"IF(AND($P5=$P$4,$B5=2001),CONCATENATE($P5,"" "",$B5),"""")" +"IF(AND($P5=$P$4,$B5=2002),CONCATENATE($P5,"" "",$B5),"""")" +"IF(AND($P5=$P$4,$B5=2003),CONCATENATE($P5,"" "",$B5),"""")" +"IF(AND($P5=$P$4,$B5=2004),CONCATENATE($P5,"" "",$B5),"""")" +"IF(AND($U5=$U$4,$B5=2001),CONCATENATE($U5,"" "",$B5),"""")" +"IF(AND($U5=$U$4,$B5=2002),CONCATENATE($U5,"" "",$B5),"""")" +"IF(AND($U5=$U$4,$B5=2003),CONCATENATE($U5,"" "",$B5),"""")" +"IF(AND($U5=$U$4,$B5=2004),CONCATENATE($U5,"" "",$B5),"""")" +"IF(AND($Z5=$Z$4,$B5=2001),CONCATENATE($Z5,"" "",$B5),"""")" +"IF(AND($Z5=$Z$4,$B5=2002),CONCATENATE($Z5,"" "",$B5),"""")" +"IF(AND($Z5=$Z$4,$B5=2003),CONCATENATE($Z5,"" "",$B5),"""")" +"IF(AND($Z5=$Z$4,$B5=2004),CONCATENATE($Z5,"" "",$B5),"""")" +"IF(AND($AJ5=$AJ$4,$B5=2001),CONCATENATE($AJ5,"" "",$B5),"""")" +"IF(AND($AJ5=$AJ$4,$B5=2002),CONCATENATE($AJ5,"" "",$B5),"""")" +"IF(AND($AJ5=$AJ$4,$B5=2003),CONCATENATE($AJ5,"" "",$B5),"""")" +"IF(AND($AJ5=$AJ$4,$B5=2004),CONCATENATE($AJ5,"" "",$B5),"""")" +"IF(AND($AS5=$AS$4,$B5=2001),CONCATENATE($AS5,"" "",$B5),"""")" +"IF(AND($AS5=$AS$4,$B5=2002),CONCATENATE($AS5,"" "",$B5),"""")" +"IF(AND($AS5=$AS$4,$B5=2003),CONCATENATE($AS5,"" "",$B5),"""")" +"IF(AND($AS5=$AS$4,$B5=2004),CONCATENATE($AS5,"" "",$B5),"""")" +"BA5*$BC$1*$BC$2" +"IF(AND($AS51=$AS$4,#REF!=2001),CONCATENATE($AS51,"" "",#REF!),"""")" +"IF(AND($AS51=$AS$4,#REF!=2002),CONCATENATE($AS51,"" "",#REF!),"""")" +"IF(AND($AS51=$AS$4,#REF!=2003),CONCATENATE($AS51,"" "",#REF!),"""")" +"IF(AND($AS51=$AS$4,#REF!=2004),CONCATENATE($AS51,"" "",#REF!),"""")" +"SUMIF($H$5:$H$48,BC83,$BC$5:$BC$48)" +"CONCATENATE(D6,"" "",B6)" +"IF(OR($EZ6=J$5,$FA6=J$5,$FB6=J$5),J$5,"""")" +"IF(AND($J6=$J$5,$B6=2001),CONCATENATE($J6,"" "",$B6),"""")" +"IF(AND($J6=$J$5,$B6=2002),CONCATENATE($J6,"" "",$B6),"""")" +"IF(AND($J6=$J$5,$B6=2003),CONCATENATE($J6,"" "",$B6),"""")" +"IF(AND($J6=$J$5,$B6=2004),CONCATENATE($J6,"" "",$B6),"""")" +"IF(AND($O6=$O$5,$B6=2001),CONCATENATE($O6,"" "",$B6),"""")" +"IF(AND($O6=$O$5,$B6=2002),CONCATENATE($O6,"" "",$B6),"""")" +"IF(AND($O6=$O$5,$B6=2003),CONCATENATE($O6,"" "",$B6),"""")" +"IF(AND($O6=$O$5,$B6=2004),CONCATENATE($O6,"" "",$B6),"""")" +"IF(AND($T6=$T$5,$B6=2001),CONCATENATE($T6,"" "",$B6),"""")" +"IF(AND($T6=$T$5,$B6=2002),CONCATENATE($T6,"" "",$B6),"""")" +"IF(AND($T6=$T$5,$B6=2003),CONCATENATE($T6,"" "",$B6),"""")" +"IF(AND($T6=$T$5,$B6=2004),CONCATENATE($T6,"" "",$B6),"""")" +"IF(AND($Y6=$Y$5,$B6=2001),CONCATENATE($Y6,"" "",$B6),"""")" +"IF(AND($Y6=$Y$5,$B6=2002),CONCATENATE($Y6,"" "",$B6),"""")" +"IF(AND($Y6=$Y$5,$B6=2003),CONCATENATE($Y6,"" "",$B6),"""")" +"IF(AND($Y6=$Y$5,$B6=2004),CONCATENATE($Y6,"" "",$B6),"""")" +"IF(AND($AD6=$AD$5,$B6=2001),CONCATENATE($AD6,"" "",$B6),"""")" +"IF(AND($AD6=$AD$5,$B6=2002),CONCATENATE($AD6,"" "",$B6),"""")" +"IF(AND($AD6=$AD$5,$B6=2003),CONCATENATE($AD6,"" "",$B6),"""")" +"IF(AND($AD6=$AD$5,$B6=2004),CONCATENATE($AD6,"" "",$B6),"""")" +"IF(AND($AI6=$AI$5,$B6=2001),CONCATENATE($AI6,"" "",$B6),"""")" +"IF(AND($AI6=$AI$5,$B6=2002),CONCATENATE($AI6,"" "",$B6),"""")" +"IF(AND($AI6=$AI$5,$B6=2003),CONCATENATE($AI6,"" "",$B6),"""")" +"IF(AND($AI6=$AI$5,$B6=2004),CONCATENATE($AI6,"" "",$B6),"""")" +"IF(AND($AN6=$AN$5,$B6=2001),CONCATENATE($AN6,"" "",$B6),"""")" +"IF(AND($AN6=$AN$5,$B6=2002),CONCATENATE($AN6,"" "",$B6),"""")" +"IF(AND($AN6=$AN$5,$B6=2003),CONCATENATE($AN6,"" "",$B6),"""")" +"IF(AND($AN6=$AN$5,$B6=2004),CONCATENATE($AN6,"" "",$B6),"""")" +"IF(AND($AS6=$AS$5,$B6=2001),CONCATENATE($AS6,"" "",$B6),"""")" +"IF(AND($AS6=$AS$5,$B6=2002),CONCATENATE($AS6,"" "",$B6),"""")" +"IF(AND($AS6=$AS$5,$B6=2003),CONCATENATE($AS6,"" "",$B6),"""")" +"IF(AND($AS6=$AS$5,$B6=2004),CONCATENATE($AS6,"" "",$B6),"""")" +"IF(AND($AX6=$AX$5,$B6=2001),CONCATENATE($AX6,"" "",$B6),"""")" +"IF(AND($AX6=$AX$5,$B6=2002),CONCATENATE($AX6,"" "",$B6),"""")" +"IF(AND($AX6=$AX$5,$B6=2003),CONCATENATE($AX6,"" "",$B6),"""")" +"IF(AND($AX6=$AX$5,$B6=2004),CONCATENATE($AX6,"" "",$B6),"""")" +"IF(AND($BC6=$BC$5,$B6=2001),CONCATENATE($BC6,"" "",$B6),"""")" +"IF(AND($BC6=$BC$5,$B6=2002),CONCATENATE($BC6,"" "",$B6),"""")" +"IF(AND($BC6=$BC$5,$B6=2003),CONCATENATE($BC6,"" "",$B6),"""")" +"IF(AND($BC6=$BC$5,$B6=2004),CONCATENATE($BC6,"" "",$B6),"""")" +"IF(AND($BH6=$BH$5,$B6=2001),CONCATENATE($BH6,"" "",$B6),"""")" +"IF(AND($BH6=$BH$5,$B6=2002),CONCATENATE($BH6,"" "",$B6),"""")" +"IF(AND($BH6=$BH$5,$B6=2003),CONCATENATE($BH6,"" "",$B6),"""")" +"IF(AND($BH6=$BH$5,$B6=2004),CONCATENATE($BH6,"" "",$B6),"""")" +"IF(AND($BM6=$BM$5,$B6=2001),CONCATENATE($BM6,"" "",$B6),"""")" +"IF(AND($BM6=$BM$5,$B6=2002),CONCATENATE($BM6,"" "",$B6),"""")" +"IF(AND($BM6=$BM$5,$B6=2003),CONCATENATE($BM6,"" "",$B6),"""")" +"IF(AND($BM6=$BM$5,$B6=2004),CONCATENATE($BM6,"" "",$B6),"""")" +"IF(AND($BR6=$BR$5,$B6=2001),CONCATENATE($BR6,"" "",$B6),"""")" +"IF(AND($BR6=$BR$5,$B6=2002),CONCATENATE($BR6,"" "",$B6),"""")" +"IF(AND($BR6=$BR$5,$B6=2003),CONCATENATE($BR6,"" "",$B6),"""")" +"IF(AND($BR6=$BR$5,$B6=2004),CONCATENATE($BR6,"" "",$B6),"""")" +"IF(AND($BW6=$BW$5,$B6=2001),CONCATENATE($BW6,"" "",$B6),"""")" +"IF(AND($BW6=$BW$5,$B6=2002),CONCATENATE($BW6,"" "",$B6),"""")" +"IF(AND($BW6=$BW$5,$B6=2003),CONCATENATE($BW6,"" "",$B6),"""")" +"IF(AND($BW6=$BW$5,$B6=2004),CONCATENATE($BW6,"" "",$B6),"""")" +"IF(AND($CB6=$CB$5,$B6=2001),CONCATENATE($CB6,"" "",$B6),"""")" +"IF(AND($CB6=$CB$5,$B6=2002),CONCATENATE($CB6,"" "",$B6),"""")" +"IF(AND($CB6=$CB$5,$B6=2003),CONCATENATE($CB6,"" "",$B6),"""")" +"IF(AND($CB6=$CB$5,$B6=2004),CONCATENATE($CB6,"" "",$B6),"""")" +"IF(AND($CG6=$CG$5,$B6=2001),CONCATENATE($CG6,"" "",$B6),"""")" +"IF(AND($CG6=$CG$5,$B6=2002),CONCATENATE($CG6,"" "",$B6),"""")" +"IF(AND($CG6=$CG$5,$B6=2003),CONCATENATE($CG6,"" "",$B6),"""")" +"IF(AND($CG6=$CG$5,$B6=2004),CONCATENATE($CG6,"" "",$B6),"""")" +"IF(AND($CL6=$CL$5,$B6=2001),CONCATENATE($CL6,"" "",$B6),"""")" +"IF(AND($CL6=$CL$5,$B6=2002),CONCATENATE($CL6,"" "",$B6),"""")" +"IF(AND($CL6=$CL$5,$B6=2003),CONCATENATE($CL6,"" "",$B6),"""")" +"IF(AND($CL6=$CL$5,$B6=2004),CONCATENATE($CL6,"" "",$B6),"""")" +"IF(AND($CQ6=$CQ$5,$B6=2001),CONCATENATE($CQ6,"" "",$B6),"""")" +"IF(AND($CQ6=$CQ$5,$B6=2002),CONCATENATE($CQ6,"" "",$B6),"""")" +"IF(AND($CQ6=$CQ$5,$B6=2003),CONCATENATE($CQ6,"" "",$B6),"""")" +"IF(AND($CQ6=$CQ$5,$B6=2004),CONCATENATE($CQ6,"" "",$B6),"""")" +"IF(AND($CV6=$CV$5,$B6=2001),CONCATENATE($CV6,"" "",$B6),"""")" +"IF(AND($CV6=$CV$5,$B6=2002),CONCATENATE($CV6,"" "",$B6),"""")" +"IF(AND($CV6=$CV$5,$B6=2003),CONCATENATE($CV6,"" "",$B6),"""")" +"IF(AND($CV6=$CV$5,$B6=2004),CONCATENATE($CV6,"" "",$B6),"""")" +"IF(AND($DA6=$DA$5,$B6=2001),CONCATENATE($DA6,"" "",$B6),"""")" +"IF(AND($DA6=$DA$5,$B6=2002),CONCATENATE($DA6,"" "",$B6),"""")" +"IF(AND($DA6=$DA$5,$B6=2003),CONCATENATE($DA6,"" "",$B6),"""")" +"IF(AND($DA6=$DA$5,$B6=2004),CONCATENATE($DA6,"" "",$B6),"""")" +"DF6*$EB$1*$EB$2" +"G3+1" +"I8*$K$1*$K$2" +"SUM(B4:B19)" +"IF($C2=""Q4 2001"",E2/44,E2/67)" +"E2/242" +"WEEKDAY(A3)" +"I254-F254" +"SUM(F3:F464)" +"F466+G466" +"SUM(F254:F464)" +"F466-F467" +"B3*0.8" +"F19" +"M19" +"F9/F19" +"H9" +"SUM(O9/M9)" +"SUM(F9*G9)" +"SUM(F9*N9)" +"O21*12" +"B10/$B$7" +"B10/$B$8" +"F10/F19" +"H9+H10" +"B36" +"F11/F19" +"H9+H10+H11" +"B10+B11" +"F12/F19" +"O28*12" +"F13/F19" +"B48" +"B50" +"B53" +"SUM(F9:F13)" +"SUM(M19/F19)" +"SUM(O21/M19)" +"SUM(M9:M18)" +"SUM(O21/F19)" +"B3/B7" +"SUM(O9:O20)" +"B3/B8" +"B4" +"B24/B3" +"SUM(F24*H24)" +"B3-B4" +"B25/B3" +"SUM(C27*12)" +"F19" +"SUM(K24:K27)" +"SUM(+O21+O28)" +"B10" +"SUM(B35/$M$19)" +"B35*(1+$H$29)" +"SUM(D35/B8)" +"SUM(F35/$B$8)" +"SUM(H35/B8)" +"B10*C36" +"D35*E36" +"C36" +"B13" +"SUM(D37/B8)" +"SUM(H37/B8)" +"SUM(B35:B37)" +"B8*0.93" +"B39*(1+$H$30)" +"SUM(G39*1.03)" +"B8*0.2" +"B8*0.5" +"B8*0.4" +"B8*0.25" +"B38*0.04" +"B8*0.12" +"B8*0.97" +"F27*300" +"SUM(B39:B47)" +"SUM(B38-B48)" +"B7*200" +"Sheet2!B17" +"Sheet2!J17" +"B50-B52+B53+B54" +"B50/$B$3" +"B56/$B$25" +"B50/C62" +"IRR(B66:B74)" +"SUM(-$B$25+-$D$52)" +"NPV(0.07,B66,B67:B74)" +"B56" +"B60" +"C67+C66" +"B3/B38" +"D56" +"D60" +"B58" +"F56" +"F60" +"D68+C69" +"H56" +"H60" +"J56" +"J60" +"B3" +"L56" +"L60" +"N56" +"N60" +"(N62*0.95)-Sheet2!O89" +"-B66/B74" +"G71*G72" +"IRR(B66:B74)" +"B6" +"N62/B7" +"B21" +"((B81-C81)/C81)/7" +"(B3/(G79-G80)*(G79-G80)+B3)/B7" +"N62/B8" +"(B3-(B3/(G79-G80)*7))/B7" +"Sheet1!B24" +"Sheet1!G75" +"Sheet1!B27" +"Sheet1!G74*12" +"Sheet1!G73" +"PMT($B$3/12,$B$2,$B$1)" +"PPMT($B$3/12,C6,$B$2,$B$1)" +"SUM(D6-E6)" +"SUM($B$1+E6)" +"PMT($J$3/12,$J$2,$J$1)" +"PPMT($J$3/12,K6,$J$2,$J$1)" +"SUM(C6+1)" +"SUM(G6+E7)" +"D7-L7" +"SUM(F6:F17)" +"SUM(D6:D17)" +"SUM(D6:D23)" +"B65+B53+B41+B29+B17" +"SUM(E186:E197)" +"B3*0.8" +"F20" +"M20" +"F9/F20" +"SUM(O9/M9)" +"SUM(F9*G9)" +"SUM(F9*N9)" +"O22*12" +"B10/$B$7" +"B10/$B$8" +"F10/F20" +"B37" +"F11/F20" +"B10+B11" +"F12/F20" +"O29*12" +"F13/F20" +"F14/F20" +"H9+H10+H11+H12+H13+H14" +"B49" +"F15/F20" +"B51" +"F16/F20" +"B54" +"F17/F20" +"F18/F20" +"H15+H16+H17+H18" +"SUM(F9:F19)" +"SUM(M20/F20)" +"SUM(O22/M20)" +"SUM(M9:M18)" +"SUM(O22/F20)" +"B3/B7" +"SUM(O9:O21)" +"B3/B8" +"B4" +"B25/B3" +"SUM(F25*H25)" +"B3-B4" +"B26/B3" +"SUM(C28*12)" +"F20" +"SUM(K25:K28)" +"SUM(+O22+O29)" +"B10" +"SUM(B36/$M$20)" +"B36*(1+$H$30)" +"SUM(D36/B8)" +"SUM(F36/$B$8)" +"SUM(H36/B8)" +"B10*C37" +"D36*E37" +"C37" +"B13" +"SUM(D38/B8)" +"SUM(H38/B8)" +"SUM(B36:B38)" +"B8*0.93" +"B40*(1+$H$31)" +"SUM(G40*1.03)" +"B8*0.2" +"B8*0.5" +"B8*0.4" +"B8*0.25" +"B39*0.035" +"B8*0.12" +"B8*0.85" +"F28*300" +"SUM(B40:B48)" +"SUM(B39-B49)" +"B7*200" +"Sheet2!B17" +"Sheet2!J17" +"B51-B53+B54+B55" +"B51/$B$3" +"B57/$B$26" +"B51/C63" +"IRR(B67:B75)" +"SUM(-$B$26+-$D$53)" +"C67" +"NPV(0.07,B67,B68:B75)" +"B57" +"B61" +"C68+C67" +"B3/B39" +"D57" +"D61" +"B59" +"F57" +"F61" +"D69+C70" +"H57" +"H61" +"J57" +"J61" +"B3" +"L57" +"L61" +"N57" +"N61" +"(N63*0.95)-Sheet2!O89" +"-B67/B75" +"G72*G73" +"SUM(B67:B76)" +"IRR(B67:B75)" +"B6" +"N63/B7" +"B22" +"((B82-C82)/C82)/7" +"(B3/(G80-G81)*(G80-G81)+B3)/B7" +"N63/B8" +"(B3-(B3/(G80-G81)*7))/B7" +"Sheet1!B25" +"Sheet1!G76" +"Sheet1!B28" +"Sheet1!G75*12" +"Sheet1!G74" +"PMT($B$3/12,$B$2,$B$1)" +"PPMT($B$3/12,C6,$B$2,$B$1)" +"SUM(D6-E6)" +"SUM($B$1+E6)" +"PMT($J$3/12,$J$2,$J$1)" +"PPMT($J$3/12,K6,$J$2,$J$1)" +"SUM(C6+1)" +"SUM(G6+E7)" +"D7-L7" +"SUM(F6:F17)" +"SUM(D6:D17)" +"SUM(D6:D23)" +"B65+B53+B41+B29+B17" +"SUM(E186:E197)" +"B24" +"F16" +"M16" +"SUM(O9/M9)" +"SUM(F9*G9)" +"SUM(F9*N9)" +"O18*12" +"B10/$B$7" +"B10/$B$8" +"F33" +"B10+B11" +"O25*12" +"F45" +"B14-B15" +"SUM(F9:F15)" +"SUM(M16/F16)" +"SUM(O18/M16)" +"SUM(M9:M14)" +"SUM(O18/F16)" +"F49" +"SUM(O9:O14)" +"B3/B7" +"SUM(F16*1.5)" +"SUM(F21*H21)" +"B3/B8" +"B24/B3" +"B3-B4" +"B25/B3" +"SUM(K21:K24)" +"SUM(C27*12)" +"SUM(+O18+O25)" +"O18*12" +"SUM(D32/$M$16)" +"SUM(D32)*(1+$H$26)" +"SUM(-D32*E33)" +"SUM(F32*G33)" +"O25*12" +"O25*12" +"SUM(F34*1.04)" +"SUM(J34/$B$7)" +"SUM(B32:B34)" +"F37/2" +"(F37)*(1+$H$26)" +"SUM(I37*1.03)" +"F16*150" +"SUM(B37:B44)" +"SUM(B35-B45)" +"Sheet2!B17" +"F49" +"SUM(B47-B48-B49)" +"SUM(F47+F49)" +"B48/$B$3" +"D47/$B$3" +"SUM(B50/$B$22)" +"D50/$B$25" +"SUM(D47/E57)" +"IRR(B61:B69)" +"-B25" +"C61" +"NPV(0.07,B61,B62:B69)" +"B50" +"B54" +"C62+C61" +"B3/B14" +"D50" +"D54" +"F52" +"F50" +"F54" +"D63+C64" +"H50" +"H54" +"J50" +"J54" +"B2" +"L50" +"L54" +"N50" +"N54" +"(N57*0.95)-Sheet2!G89" +"-B61/B69" +"G66*G67" +"SUM(B61:B70)" +"IRR(B61:B69)" +"B6" +"N57/B7" +"B21" +"((B76-C76)/C76)/7" +"(B3/(G74-G75)*(G74-G75)+B3)/B7" +"N57/B8" +"(B3-(B3/(G74-G75)*7))/B7" +"Sheet1!B24" +"[1]Sheet1!G75" +"Sheet1!B27" +"[1]Sheet1!G74*12" +"[1]Sheet1!G73" +"PMT($B$3/12,$B$2,$B$1)" +"PPMT($B$3/12,C6,$B$2,$B$1)" +"SUM(D6-E6)" +"SUM($B$1+E6)" +"PMT($J$3/12,$J$2,$J$1)" +"PPMT($J$3/12,K6,$J$2,$J$1)" +"SUM(C6+1)" +"SUM(G6+E7)" +"D7-L7" +"SUM(F6:F17)" +"SUM(D6:D17)" +"SUM(D6:D23)" +"B65+B53+B41+B29+B17" +"SUM(E186:E197)" +"B4+B25" +"F16" +"M16" +"SUM(O9/M9)" +"SUM(F9*G9)" +"SUM(F9*N9)" +"O18*12" +"B10/$B$7" +"B10/$B$8" +"H9+H10" +"F33" +"B10+B11" +"O25*12" +"H11+H12+H13" +"H14" +"F45" +"B14-B15" +"SUM(F9:F15)" +"SUM(M16/F16)" +"SUM(O18/M16)" +"SUM(M9:M14)" +"SUM(O18/F16)" +"F49" +"SUM(O9:O14)" +"B3/B7" +"SUM(F16*1.85)" +"SUM(F21*H21)" +"B3/B8" +"B4" +"B24/B3" +"F16" +"1313882" +"B25/B3" +"SUM(K21:K24)" +"SUM(C27*12)" +"SUM(+O18+O25)" +"O18*12" +"SUM(D32/$M$16)" +"SUM(D32)*(1+$H$26)" +"SUM(-D32*E33)" +"SUM(F32*G33)" +"I33" +"O25*12" +"O25*12" +"SUM(F34*1.04)" +"SUM(J34/$B$7)" +"SUM(B32:B34)" +"F37/2" +"(F37)*(1+$H$26)" +"SUM(I37*1.03)" +"F16*150" +"SUM(B37:B44)" +"SUM(B35-B45)" +"Sheet2!B17" +"SUM(B47-B48-B49)" +"D47+D48-D49+D50" +"F47+F48+F49+F50" +"SUM(H47+H49)" +"B48/$B$3" +"D47/$B$3" +"SUM(B51/$B$22)" +"D51/$B$25" +"SUM(D47/E58)" +"IRR(B62:B70)" +"-B25" +"NPV(0.07,B62,B63:B70)" +"B51" +"B55" +"C63+C62" +"B3/B14" +"D51" +"D55" +"F53" +"F51" +"F55" +"D64+C65" +"H51" +"H55" +"J51" +"J55" +"B2" +"L51" +"L55" +"N51" +"N55" +"(N58*0.95)-Sheet2!G89" +"-B62/B70" +"G67*G68" +"SUM(B62:B71)" +"IRR(B62:B70)" +"B6" +"N58/B7" +"B21" +"((B77-C77)/C77)/7" +"(B3/(G75-G76)*(G75-G76)+B3)/B7" +"N58/B8" +"(B3-(B3/(G75-G76)*7))/B7" +"Sheet1!B24" +"[1]Sheet1!G75" +"Sheet1!B27" +"[1]Sheet1!G74*12" +"[1]Sheet1!G73" +"PMT($B$3/12,$B$2,$B$1)" +"PPMT($B$3/12,C6,$B$2,$B$1)" +"SUM(D6-E6)" +"SUM($B$1+E6)" +"PMT($J$3/12,$J$2,$J$1)" +"PPMT($J$3/12,K6,$J$2,$J$1)" +"SUM(C6+1)" +"SUM(G6+E7)" +"D7-L7" +"SUM(F6:F17)" +"SUM(D6:D17)" +"SUM(D6:D23)" +"B65+B53+B41+B29+B17" +"SUM(E186:E197)" +"B3*0.8" +"F16" +"M16" +"SUM(O9/M9)" +"SUM(F9*G9)" +"SUM(F9*N9)" +"O18*12" +"B10/$B$7" +"B10/$B$8" +"H9+H10" +"F33" +"B10+B11" +"O25*12" +"H13" +"F45" +"B14-B15" +"SUM(F9:F15)" +"SUM(M16/F16)" +"SUM(O18/M16)" +"SUM(M9:M13)" +"SUM(O18/F16)" +"F49" +"SUM(O9:O13)" +"B3/B7" +"SUM(F16*1.75)" +"SUM(F21*H21)" +"B3/B8" +"B4" +"B24/B3" +"F16" +"B3-B4" +"B25/B3" +"SUM(K21:K24)" +"SUM(C27*12)" +"SUM(+O18+O25)" +"O18*12" +"SUM(D32/$M$16)" +"SUM(D32)*(1+$H$26)" +"SUM(-D32*E33)" +"SUM(F32*G33)" +"O25*12" +"O25*12" +"SUM(F34*1.04)" +"SUM(J34/$B$7)" +"SUM(B32:B34)" +"F37/2" +"(F37)*(1+$H$26)" +"SUM(I37*1.03)" +"F16*150" +"SUM(B37:B44)" +"SUM(B35-B45)" +"Sheet2!J17" +"F49" +"SUM(B47-B48-B49)" +"SUM(F47+F49)" +"B48/$B$3" +"D47/$B$3" +"SUM(B51/$B$22)" +"D51/$B$25" +"SUM(D47/E58)" +"IRR(B62:B70)" +"-B25" +"NPV(0.07,B62,B63:B70)" +"B51" +"B55" +"C63+C62" +"B3/B14" +"D51" +"D55" +"F53" +"F51" +"F55" +"D64+C65" +"H51" +"H55" +"J51" +"J55" +"F58" +"L51" +"L55" +"N51" +"N55" +"(N58*0.95)-Sheet2!G89" +"-B62/B70" +"G67*G68" +"SUM(B62:B71)" +"IRR(B62:B70)" +"B6" +"N58/B7" +"B21" +"((B77-C77)/C77)/7" +"(B3/(G75-G76)*(G75-G76)+B3)/B7" +"N58/B8" +"(B3-(B3/(G75-G76)*7))/B7" +"Sheet1!B24" +"Sheet1!G71" +"Sheet1!B27" +"Sheet1!G70*12" +"Sheet1!G69" +"PMT($B$3/12,$B$2,$B$1)" +"PPMT($B$3/12,C6,$B$2,$B$1)" +"SUM(D6-E6)" +"SUM($B$1+E6)" +"PMT($J$3/12,$J$2,$J$1)" +"PPMT($J$3/12,K6,$J$2,$J$1)" +"SUM(C6+1)" +"SUM(G6+E7)" +"D7-L7" +"SUM(F6:F17)" +"SUM(D6:D17)" +"SUM(D6:D23)" +"B65+B53+B41+B29+B17" +"SUM(E186:E197)" +"NOW()" +"F9/F19" +"H9" +"SUM(O9/M9)" +"SUM(F9*G9)" +"SUM(F9*N9)" +"O21*12" +"B10/$B$7" +"B10/$B$8" +"F10/F19" +"H9+H10" +"B36" +"F11/F19" +"B10+B11" +"F12/F19" +"O28*12" +"F13/F19" +"H11+H12+H13" +"B48" +"B50" +"B53" +"SUM(F9:F13)" +"SUM(M19/F19)" +"SUM(O21/M19)" +"SUM(M9:M18)" +"SUM(O21/F19)" +"B3/B7" +"SUM(O9:O20)" +"B3/B8" +"B4" +"B24/B3" +"SUM(F24*H24)" +"B3-B4" +"B25/B3" +"SUM(C27*12)" +"F19" +"SUM(K24:K27)" +"SUM(+O21+O28)" +"B10" +"SUM(B35/$M$19)" +"B35*(1+$H$29)" +"SUM(D35/B8)" +"SUM(F35/$B$8)" +"SUM(H35/B8)" +"B10*C36" +"D35*E36" +"C36" +"B13" +"SUM(D37/B8)" +"SUM(H37/B8)" +"SUM(B35:B37)" +"B39*(1+$H$30)" +"SUM(G39*1.03)" +"F27*300" +"SUM(B39:B47)" +"SUM(B38-B48)" +"Sheet2!B17" +"Sheet2!J17" +"B3-G75" +"B50-B52+B53+B54" +"B50/$B$3" +"B56/$B$25" +"B50/C62" +"IRR(B66:B74)" +"SUM(-$B$25+-$D$52)" +"NPV(0.07,B66,B67:B74)" +"B56" +"B60" +"C67+C66" +"B3/B38" +"D56" +"D60" +"B58" +"F56" +"F60" +"D68+C69" +"H56" +"H60" +"J56" +"J60" +"D62" +"L56" +"L60" +"N56" +"N60" +"(N62*0.95)-Sheet2!O89" +"-B66/B74" +"G71*G72" +"IRR(B66:B74)" +"B6" +"N62/B7" +"B21" +"((B81-C81)/C81)/7" +"(B3/(G79-G80)*(G79-G80)+B3)/B7" +"N62/B8" +"(B3-(B3/(G79-G80)*7))/B7" +"Sheet1!B24" +"Sheet1!G75" +"Sheet1!B27" +"Sheet1!G74*12" +"Sheet1!G73" +"PMT($B$3/12,$B$2,$B$1)" +"PPMT($B$3/12,C6,$B$2,$B$1)" +"SUM(D6-E6)" +"SUM($B$1+E6)" +"PMT($J$3/12,$J$2,$J$1)" +"PPMT($J$3/12,K6,$J$2,$J$1)" +"SUM(C6+1)" +"SUM(G6+E7)" +"D7-L7" +"SUM(F6:F17)" +"SUM(D6:D17)" +"SUM(D6:D23)" +"B65+B53+B41+B29+B17" +"SUM(E186:E197)" +"SUM(+M19)" +"F9/F19" +"H9" +"SUM(O9/M9)" +"SUM(F9*G9)" +"SUM(F9*N9)" +"O21*12" +"B10/$B$7" +"B10/$B$8" +"F10/F19" +"B36" +"F11/F19" +"H10+H11" +"B10+B11" +"F12/F19" +"O28*12" +"B48" +"B50" +"B53" +"SUM(F9:F16)" +"SUM(M19/F19)" +"SUM(O21/M19)" +"SUM(M9:M15)" +"SUM(O21/F19)" +"B3/B7" +"SUM(O9:O15)" +"B3/B8" +"B4" +"B24/B3" +"SUM(F24*H24)" +"B3-B4" +"B25/B3" +"SUM(C27*12)" +"F19" +"SUM(K24:K27)" +"SUM(+O21+O28)" +"B10" +"SUM(B35/$M$19)" +"B35*(1+$H$29)" +"SUM(D35/B8)" +"SUM(F35/$B$8)" +"SUM(H35/B8)" +"B10*C36" +"D35*E36" +"C36" +"B13" +"SUM(D37/B8)" +"SUM(H37/B8)" +"SUM(B35:B37)" +"B39*(1+$H$30)" +"SUM(G39*1.03)" +"F27*300" +"SUM(B39:B47)" +"SUM(B38-B48)" +"Sheet2!B17" +"Sheet2!J17" +"B3-G75" +"B50-B52+B53+B54" +"B50/$B$3" +"B56/$B$25" +"B50/C62" +"IRR(B66:B74)" +"SUM(-$B$25+-$D$52)" +"NPV(0.07,B66,B67:B74)" +"B56" +"B60" +"C67+C66" +"B3/B38" +"D56" +"D60" +"B58" +"F56" +"F60" +"D68+C69" +"H56" +"H60" +"J56" +"J60" +"D62" +"L56" +"L60" +"N56" +"N60" +"(N62*0.95)-[1]Sheet2!O89" +"-B66/B74" +"G71*G72" +"SUM(B66:B75)" +"IRR(B66:B74)" +"B6" +"N62/B7" +"B21" +"((B81-C81)/C81)/7" +"(B3/(G79-G80)*(G79-G80)+B3)/B7" +"N62/B8" +"(B3-(B3/(G79-G80)*7))/B7" +"Sheet1!B24" +"Sheet1!G75" +"Sheet1!B27" +"Sheet1!G74*12" +"Sheet1!G73" +"PMT($B$3/12,$B$2,$B$1)" +"PPMT($B$3/12,C6,$B$2,$B$1)" +"SUM(D6-E6)" +"SUM($B$1+E6)" +"PMT($J$3/12,$J$2,$J$1)" +"PPMT($J$3/12,K6,$J$2,$J$1)" +"SUM(C6+1)" +"SUM(G6+E7)" +"D7-L7" +"SUM(F6:F17)" +"SUM(D6:D17)" +"SUM(D6:D23)" +"B65+B53+B41+B29+B17" +"SUM(E186:E197)" +"B3*0.75" +"SUM(+M19)" +"F9/F19" +"H9" +"SUM(O9/M9)" +"SUM(F9*G9)" +"SUM(F9*N9)" +"O21*12" +"B10/$B$7" +"B10/$B$8" +"F10/F19" +"B36" +"F11/F19" +"H10+H11" +"B10+B11" +"F12/F19" +"O28*12" +"F13/F19" +"F14/F19" +"B48" +"B50" +"B53" +"SUM(F9:F16)" +"SUM(M19/F19)" +"SUM(O21/M19)" +"SUM(M9:M15)" +"SUM(O21/F19)" +"B3/B7" +"SUM(O9:O15)" +"B3/B8" +"B4" +"B24/B3" +"SUM(F24*H24)" +"B3-B4" +"B25/B3" +"SUM(C27*12)" +"F19" +"SUM(K24:K27)" +"SUM(+O21+O28)" +"B10" +"SUM(B35/$M$19)" +"B35*(1+$H$29)" +"SUM(D35/B8)" +"SUM(F35/$B$8)" +"SUM(H35/B8)" +"B10*C36" +"D35*E36" +"C36" +"B13" +"SUM(D37/B8)" +"SUM(H37/B8)" +"SUM(B35:B37)" +"B39*(1+$H$30)" +"SUM(G39*1.03)" +"B38*0.05" +"SUM(B39:B47)" +"SUM(B38-B48)" +"Sheet2!B17" +"B50-B52+B53+B54" +"B50/$B$3" +"B56/$B$25" +"B50/C62" +"IRR(B66:B74)" +"SUM(-$B$25+-$D$52)" +"NPV(0.07,B66,B67:B74)" +"B56" +"B60" +"C67+C66" +"B3/B38" +"D56" +"D60" +"B58" +"F56" +"F60" +"D68+C69" +"H56" +"H60" +"J56" +"J60" +"D62" +"L56" +"L60" +"N56" +"N60" +"G71*G72" +"IRR(B66:B74)" +"B6" +"N62/B7" +"B21" +"((B81-C81)/C81)/7" +"(B3/(G79-G80)*(G79-G80)+B3)/B7" +"N62/B8" +"(B3-(B3/(G79-G80)*7))/B7" +"Sheet1!B24" +"Sheet1!G75" +"Sheet1!B27" +"PMT($B$3/12,$B$2,$B$1)" +"PPMT($B$3/12,C6,$B$2,$B$1)" +"SUM(D6-E6)" +"SUM($B$1+E6)" +"PMT($J$3/12,$J$2,$J$1)" +"PPMT($J$3/12,K6,$J$2,$J$1)" +"SUM(C6+1)" +"SUM(G6+E7)" +"D7-L7" +"SUM(F6:F17)" +"SUM(D6:D17)" +"SUM(D6:D23)" +"B65+B53+B41+B29+B17" +"SUM(E186:E197)" +"D4-D5" +"D9" +"D13/D5" +"B3*0.75" +"SUM(+M19)" +"F9/F19" +"H9" +"SUM(O9/M9)" +"SUM(F9*G9)" +"SUM(F9*N9)" +"O21*12" +"B10/$B$7" +"B10/$B$8" +"F10/F19" +"B36" +"F11/F19" +"H10+H11" +"B10+B11" +"F12/F19" +"O28*12" +"F13/F19" +"F14/F19" +"B48" +"B50" +"B53" +"SUM(F9:F16)" +"SUM(M19/F19)" +"SUM(O21/M19)" +"SUM(M9:M15)" +"SUM(O21/F19)" +"B3/B7" +"SUM(O9:O15)" +"B3/B8" +"B4" +"B24/B3" +"SUM(F24*H24)" +"B3-B4" +"B25/B3" +"SUM(C27*12)" +"F19" +"SUM(K24:K27)" +"SUM(+O21+O28)" +"B10" +"SUM(B35/$M$19)" +"B35*(1+$H$29)" +"SUM(D35/B8)" +"SUM(F35/$B$8)" +"SUM(H35/B8)" +"B10*C36" +"D35*E36" +"C36" +"B13" +"SUM(D37/B8)" +"SUM(H37/B8)" +"SUM(B35:B37)" +"B39*(1+$H$30)" +"SUM(G39*1.03)" +"B38*0.05" +"SUM(B39:B47)" +"SUM(B38-B48)" +"Sheet2!B17" +"B50-B52+B53+B54" +"B50/$B$3" +"B56/$B$25" +"B50/C62" +"IRR(B66:B74)" +"SUM(-$B$25+-$D$52)" +"NPV(0.07,B66,B67:B74)" +"B56" +"B60" +"C67+C66" +"B3/B38" +"D56" +"D60" +"B58" +"F56" +"F60" +"D68+C69" +"H56" +"H60" +"J56" +"J60" +"D62" +"L56" +"L60" +"N56" +"N60" +"G71*G72" +"IRR(B66:B74)" +"B6" +"N62/B7" +"B21" +"((B81-C81)/C81)/7" +"(B3/(G79-G80)*(G79-G80)+B3)/B7" +"N62/B8" +"(B3-(B3/(G79-G80)*7))/B7" +"Sheet1!B24" +"Sheet1!G75" +"Sheet1!B27" +"PMT($B$3/12,$B$2,$B$1)" +"PPMT($B$3/12,C6,$B$2,$B$1)" +"SUM(D6-E6)" +"SUM($B$1+E6)" +"PMT($J$3/12,$J$2,$J$1)" +"PPMT($J$3/12,K6,$J$2,$J$1)" +"SUM(C6+1)" +"SUM(G6+E7)" +"D7-L7" +"SUM(F6:F17)" +"SUM(D6:D17)" +"SUM(D6:D23)" +"B65+B53+B41+B29+B17" +"SUM(E186:E197)" +"B3*C4" +"2001-B5" +"SUM(+M19)" +"F9/F19" +"SUM(O9/M9)" +"SUM(F9*G9)" +"SUM(F9*N9)" +"O21*12" +"B10/$B$7" +"B10/$B$8" +"F10/F19" +"B36" +"F11/F19" +"B10+B11" +"F12/F19" +"O28*12" +"F13/F19" +"F14/$F$19" +"B48" +"B50" +"B53" +"SUM(F9:F17)" +"SUM(M19/F19)" +"SUM(H9:H18)" +"SUM(O21/M19)" +"SUM(O21/F19)" +"B3/B7" +"SUM(O9:O17)" +"B3/B8" +"B4" +"B24/B3" +"SUM(F24*H24)" +"B3-B4" +"B25/B3" +"0.0515+0.0185" +"SUM(C27*12)" +"F19" +"SUM(K24:K27)" +"SUM(+O21+O28)" +"B10" +"SUM(B35/$M$19)" +"B35*(1+$H$29)" +"SUM(D35/B8)" +"SUM(F35/$B$8)" +"SUM(H35/B8)" +"B10*C36" +"C36" +"B13" +"SUM(D37/B8)" +"SUM(H37/B8)" +"SUM(B35:B37)" +"B39*(1+$H$30)" +"SUM(G39*1.03)" +"B38*0.03" +"SUM(B39:B47)" +"SUM(B38-B48)" +"Sheet2!B17" +"B50-B52+B53+B54" +"B50/$B$3" +"B56/$B$25" +"B50/C62" +"IRR(B66:B74)" +"SUM(-$B$25+-$D$52)" +"C66" +"NPV(0.07,B66,B67:B74)" +"B56" +"B60" +"C67+C66" +"B3/B38" +"D56" +"D60" +"B58" +"F56" +"F60" +"D68+C69" +"H56" +"H60" +"J56" +"J60" +"D62" +"L56" +"L60" +"N56" +"N60" +"G71*G72" +"IRR(B66:B74)" +"B6" +"N62/B7" +"B21" +"((B81-C81)/C81)/7" +"(B3/(G79-G80)*(G79-G80)+B3)/B7" +"N62/B8" +"(B3-(B3/(G79-G80)*7))/B7" +"Sheet1!B24" +"Sheet1!G75" +"Sheet1!B27" +"PMT($B$3/12,$B$2,$B$1)" +"PPMT($B$3/12,C6,$B$2,$B$1)" +"SUM(D6-E6)" +"SUM($B$1+E6)" +"PMT($J$3/12,$J$2,$J$1)" +"PPMT($J$3/12,K6,$J$2,$J$1)" +"SUM(C6+1)" +"SUM(G6+E7)" +"D7-L7" +"SUM(F6:F17)" +"SUM(D6:D17)" +"SUM(D6:D23)" +"B65+B53+B41+B29+B17" +"SUM(E186:E197)" +"COUNTIF(J5:J466, ""var exceeded"")/$N$1" +"COUNTIF(J256:J466, ""var exceeded"")/$N$2" +"IF(F6<(B5*-1), ""var exceeded"", "" "")" +"B5*-1" +"76653.9204456217-2442" +"63672.7523709125-2442" +"-12894.0079815051-420" +"-17685.7785160718-420" +"34494.5295634749-312" +"39749.4067668609-312" +"-14096.8173112165-80" +"-15165.6165102761-79.6" +"SUM(B4:B214)" +"76653.9204456217-2442" +"63672.7523709125-2442" +"-12894.0079815051-420" +"-17685.7785160718-420" +"34494.5295634749-312" +"39749.4067668609-312" +"-14096.8173112165-80" +"-15165.6165102761-79.6" +"SUM(B4:B214)" +"M3*A3" +"SUM(A3:A24)" +"Enter!E27" +"NOW()" +"SUM(Proposal!A7:A28)*1000" +"Proposal!AY29" +"Proposal!V29" +"Proposal!AM29" +"Proposal!AW29" +"SUM(B15:B16)" +"Proposal!AC29" +"Volatility!H30" +"Volatility!AW$29" +"Volatility!AV$29" +"Proposal!AJ29" +"Enter!C27" +"Enter!A3" +"Enter!D3" +"IF(J7=100,0,IF(BG7=BC7,0,BG7))" +"IF(A7=0,0,IF(R7=TRUE,0,BC7))" +"IF(AG7=0,0,AH7)" +"IF(A7=0,0,IF(K7=0,L7*Enter!G$27,K7*Enter!G$27))" +"IF(I7>0,TRUE,FALSE)" +"IF(R7=TRUE,F7,E7)" +"IF(R7=TRUE,G7*A7*10,100*A7)" +"(A7*D7)*1000" +"Volatility!AS7/Volatility!AS$29" +"S7" +"DAYS360(Enter!C3,Z7)" +"IF(A7=0,0,AA7)" +"X7*AB7" +"IF(A7=0,0,AF7)" +"BG7" +"AE7*X7" +"IF(A7=0,0,D7)" +"D7/(J7/100)" +"A7*J7" +"(J7*10)*A7" +"((D7/360)*180)*1000" +"DAYS360(Enter!C3,E7)/180" +"AQ7-INT(AQ7)" +"IF(AR7=0,0,AP7-(AP7)*AR7)" +"IF(DAYS360(Enter!B3,Enter!C3)<180,0,AS7*A7)" +"IF((DAYS360(Enter!B3,Enter!C3))<180,(DAYS360(Enter!B3,Enter!C3))/180*AP7*A7,0)" +"X7*D7" +"IF(A7=0,0,IF(J7=100,D7,YIELD(Enter!C3,E7,D7,J7,100,2,0)))" +"IF(A7=0,100,IF(F7=0,100,YIELD(Enter!C3,F7,D7,J7,G7,2,0)))" +"IF(A7=0,1000,IF(H7=0,1000,YIELD(Enter!C3,H7,D7,J7,100,2,0)))" +"IF(R7=TRUE,BD7,MIN(BC7:BE7))" +"IF(R7=TRUE,F7,IF(J7=100,E7,IF(MIN(BC7:BE7)=BC7,E7,IF(MIN(BC7:BE7)=BD7,F7,H7))))" +"DAYS360(Enter!C4,Z8)" +"DAYS360(Enter!C4,E8)/180" +"IF(DAYS360(Enter!B4,Enter!C4)<180,0,AS8*A8)" +"IF((DAYS360(Enter!B4,Enter!C4))<180,(DAYS360(Enter!B4,Enter!C4))/180*AP8*A8,0)" +"DAYS360(Enter!C5,Z9)" +"DAYS360(Enter!C5,E9)/180" +"IF(DAYS360(Enter!B5,Enter!C5)<180,0,AS9*A9)" +"IF((DAYS360(Enter!B5,Enter!C5))<180,(DAYS360(Enter!B5,Enter!C5))/180*AP9*A9,0)" +"DAYS360(Enter!C6,Z10)" +"DAYS360(Enter!C6,E10)/180" +"IF(DAYS360(Enter!B6,Enter!C6)<180,0,AS10*A10)" +"IF((DAYS360(Enter!B6,Enter!C6))<180,(DAYS360(Enter!B6,Enter!C6))/180*AP10*A10,0)" +"DAYS360(Enter!C7,Z11)" +"DAYS360(Enter!C7,E11)/180" +"IF(DAYS360(Enter!B7,Enter!C7)<180,0,AS11*A11)" +"IF((DAYS360(Enter!B7,Enter!C7))<180,(DAYS360(Enter!B7,Enter!C7))/180*AP11*A11,0)" +"DAYS360(Enter!C8,Z12)" +"DAYS360(Enter!C8,E12)/180" +"IF(DAYS360(Enter!B8,Enter!C8)<180,0,AS12*A12)" +"IF((DAYS360(Enter!B8,Enter!C8))<180,(DAYS360(Enter!B8,Enter!C8))/180*AP12*A12,0)" +"DAYS360(Enter!C9,Z13)" +"DAYS360(Enter!C9,E13)/180" +"IF(DAYS360(Enter!B9,Enter!C9)<180,0,AS13*A13)" +"IF((DAYS360(Enter!B9,Enter!C9))<180,(DAYS360(Enter!B9,Enter!C9))/180*AP13*A13,0)" +"DAYS360(Enter!C10,Z14)" +"DAYS360(Enter!C10,E14)/180" +"IF(DAYS360(Enter!B10,Enter!C10)<180,0,AS14*A14)" +"IF((DAYS360(Enter!B10,Enter!C10))<180,(DAYS360(Enter!B10,Enter!C10))/180*AP14*A14,0)" +"DAYS360(Enter!C11,Z15)" +"DAYS360(Enter!C11,E15)/180" +"IF(DAYS360(Enter!B11,Enter!C11)<180,0,AS15*A15)" +"IF((DAYS360(Enter!B11,Enter!C11))<180,(DAYS360(Enter!B11,Enter!C11))/180*AP15*A15,0)" +"DAYS360(Enter!C12,Z16)" +"DAYS360(Enter!C12,E16)/180" +"IF(DAYS360(Enter!B12,Enter!C12)<180,0,AS16*A16)" +"IF((DAYS360(Enter!B12,Enter!C12))<180,(DAYS360(Enter!B12,Enter!C12))/180*AP16*A16,0)" +"DAYS360(Enter!C13,Z17)" +"DAYS360(Enter!C13,E17)/180" +"IF(DAYS360(Enter!B13,Enter!C13)<180,0,AS17*A17)" +"IF((DAYS360(Enter!B13,Enter!C13))<180,(DAYS360(Enter!B13,Enter!C13))/180*AP17*A17,0)" +"DAYS360(Enter!C14,Z18)" +"DAYS360(Enter!C14,E18)/180" +"IF(DAYS360(Enter!B14,Enter!C14)<180,0,AS18*A18)" +"IF((DAYS360(Enter!B14,Enter!C14))<180,(DAYS360(Enter!B14,Enter!C14))/180*AP18*A18,0)" +"DAYS360(Enter!C15,Z19)" +"DAYS360(Enter!C15,E19)/180" +"IF(DAYS360(Enter!B15,Enter!C15)<180,0,AS19*A19)" +"IF((DAYS360(Enter!B15,Enter!C15))<180,(DAYS360(Enter!B15,Enter!C15))/180*AP19*A19,0)" +"DAYS360(Enter!C16,Z20)" +"DAYS360(Enter!C16,E20)/180" +"IF(DAYS360(Enter!B16,Enter!C16)<180,0,AS20*A20)" +"IF((DAYS360(Enter!B16,Enter!C16))<180,(DAYS360(Enter!B16,Enter!C16))/180*AP20*A20,0)" +"DAYS360(Enter!C17,Z21)" +"DAYS360(Enter!C17,E21)/180" +"IF(DAYS360(Enter!B17,Enter!C17)<180,0,AS21*A21)" +"IF((DAYS360(Enter!B17,Enter!C17))<180,(DAYS360(Enter!B17,Enter!C17))/180*AP21*A21,0)" +"DAYS360(Enter!C18,Z22)" +"DAYS360(Enter!C18,E22)/180" +"IF(DAYS360(Enter!B18,Enter!C18)<180,0,AS22*A22)" +"IF((DAYS360(Enter!B18,Enter!C18))<180,(DAYS360(Enter!B18,Enter!C18))/180*AP22*A22,0)" +"DAYS360(Enter!C19,Z23)" +"DAYS360(Enter!C19,E23)/180" +"IF(DAYS360(Enter!B19,Enter!C19)<180,0,AS23*A23)" +"IF((DAYS360(Enter!B19,Enter!C19))<180,(DAYS360(Enter!B19,Enter!C19))/180*AP23*A23,0)" +"DAYS360(Enter!C20,Z24)" +"DAYS360(Enter!C20,E24)/180" +"IF(DAYS360(Enter!B20,Enter!C20)<180,0,AS24*A24)" +"IF((DAYS360(Enter!B20,Enter!C20))<180,(DAYS360(Enter!B20,Enter!C20))/180*AP24*A24,0)" +"DAYS360(Enter!C21,Z25)" +"DAYS360(Enter!C21,E25)/180" +"IF(DAYS360(Enter!B21,Enter!C21)<180,0,AS25*A25)" +"IF((DAYS360(Enter!B21,Enter!C21))<180,(DAYS360(Enter!B21,Enter!C21))/180*AP25*A25,0)" +"DAYS360(Enter!C22,Z26)" +"DAYS360(Enter!C22,E26)/180" +"IF(DAYS360(Enter!B22,Enter!C22)<180,0,AS26*A26)" +"IF((DAYS360(Enter!B22,Enter!C22))<180,(DAYS360(Enter!B22,Enter!C22))/180*AP26*A26,0)" +"DAYS360(Enter!C23,Z27)" +"DAYS360(Enter!C23,E27)/180" +"IF(DAYS360(Enter!B23,Enter!C23)<180,0,AS27*A27)" +"IF((DAYS360(Enter!B23,Enter!C23))<180,(DAYS360(Enter!B23,Enter!C23))/180*AP27*A27,0)" +"DAYS360(Enter!C24,Z28)" +"DAYS360(Enter!C24,E28)/180" +"IF(DAYS360(Enter!B24,Enter!C24)<180,0,AS28*A28)" +"IF((DAYS360(Enter!B24,Enter!C24))<180,(DAYS360(Enter!B24,Enter!C24))/180*AP28*A28,0)" +"SUM(A7:A28)" +"SUM(AC7:AC28)/360" +"AI29/$A$29" +"SUM(AT29:AV29)" +"Proposal!A7" +"Proposal!C7" +"IF(Proposal!R7=TRUE,Proposal!F7,Proposal!E7)" +"IF(E$4=MONTH($D6),$A6*1000*$C6*0.5,0)+(IF(E$4+6=MONTH($D6),$A6*1000*$C6*0.5,0))" +"IF(K$4=MONTH($D6),$A6*1000*$C6*0.5,0)+(IF(K$4-6=MONTH($D6),$A6*1000*$C6*0.5,0))" +"SUM(E6:P6)" +"YEAR(D6)" +"Income!E$28" +"Income!F$28" +"Income!G$28" +"Income!H$28" +"Income!I$28" +"Income!J$28" +"Income!K$28" +"Income!L$28" +"Income!M$28" +"Income!N$28" +"Income!O$28" +"Income!P$28" +"SUM(A6:A27)" +"E28/$Q$28" +"YEAR(D6)" +"A6/A$28" +"#REF!/A$28" +"YEAR(Income!D6)" +"IF(P4=1900,0,P4)" +"IF(Proposal!I7=""y"",Proposal!A7*Proposal!G7*10,Proposal!A7*1000)" +"DSUM($Q$3:$R$25,""Value"",T3:T4)/1000" +"C5/R$26" +"DSUM($Q$3:$R$25,""Value"",U9:U10)/1000" +"H5/R$26" +"DSUM($Q$3:$R$25,""Value"",T5:T6)/1000" +"DSUM($Q$3:$R$25,""Value"",U11:U12)/1000" +"DSUM($Q$3:$R$25,""Value"",T7:T8)/1000" +"DSUM($Q$3:$R$25,""Value"",U13:U14)/1000" +"DSUM($Q$3:$R$25,""Value"",T9:T10)/1000" +"DSUM($Q$3:$R$25,""Value"",U15:U16)/1000" +"DSUM($Q$3:$R$25,""Value"",T11:T12)/1000" +"DSUM($Q$3:$R$25,""Value"",U17:U18)/1000" +"DSUM($Q$3:$R$25,""Value"",T13:T14)/1000" +"DSUM($Q$3:$R$25,""Value"",U19:U20)/1000" +"DSUM($Q$3:$R$25,""Value"",T15:T16)/1000" +"DSUM($Q$3:$R$25,""Value"",U21:U22)/1000" +"DSUM($Q$3:$R$25,""Value"",T17:T18)/1000" +"DSUM($Q$3:$R$25,""Value"",U23:U24)/1000" +"DSUM($Q$3:$R$25,""Value"",T19:T20)/1000" +"DSUM($Q$3:$R$25,""Value"",U25:U26)/1000" +"DSUM($Q$3:$R$25,""Value"",T21:T22)/1000" +"DSUM($Q$3:$R$25,""Value"",V3:V4)/1000" +"DSUM($Q$3:$R$25,""Value"",T23:T24)/1000" +"DSUM($Q$3:$R$25,""Value"",V5:V6)/1000" +"DSUM($Q$3:$R$25,""Value"",T25:T26)/1000" +"DSUM($Q$3:$R$25,""Value"",V7:V8)/1000" +"DSUM($Q$3:$R$25,""Value"",U3:U4)/1000" +"DSUM($Q$3:$R$25,""Value"",V9:V10)/1000" +"DSUM($Q$3:$R$25,""Value"",U5:U6)/1000" +"DSUM($Q$3:$R$25,""Value"",V11:V12)/1000" +"DSUM($Q$3:$R$25,""Value"",U7:U8)/1000" +"DSUM($Q$3:$R$25,""Value"",V13:V27)/1000" +"SUM(R4:R25)/1000" +"Proposal!A7" +"Income!D6" +"Proposal!BG7" +"Proposal!J7" +"IF($T7=TRUE,0,S7)" +"IF($T7=TRUE,0,AD7)" +"IF($T7=TRUE,0,AH7)" +"IF($T7=TRUE,0,Z7)" +"IF($T7=TRUE,0,AL7)" +"IF($T7=TRUE,0,AP7)" +"MDURATION(BF7,Proposal!BH7,D7,F7,2,0)" +"ISERR(S7)" +"D7*A7*1000" +"IF(Proposal!$F7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F7)<360,1000,PRICE($BF7+360,Proposal!$F7,$D7,$F7,Proposal!$G7,2,0)))" +"IF(Proposal!$H7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H7)<360,1000,PRICE($BF7+360,Proposal!$H7,$D7,$F7,100,2,0)))" +"IF($E7=0,1000,IF(DAYS360(Summary!$B$5,$E7)<360,1000,PRICE($BF7+360,$E7,$D7,$F7,100,2,0)))" +"IF(MIN(W7:Y7)=1000,0,(MIN(W7:Y7)*$A7*10+$U7)/($G7*$A7*10)-1)" +"IF(Proposal!$F7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F7)<360,1000,PRICE($BF7+360,Proposal!$F7,$D7,$F7+AA$4,Proposal!$G7,2,0)))" +"IF(Proposal!$H7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H7)<360,1000,PRICE($BF7+360,Proposal!$H7,$D7,$F7+AA$4,100,2,0)))" +"IF($E7=0,1000,IF(DAYS360(Summary!$B$5,$E7)<360,1000,PRICE($BF7+360,$E7,$D7,$F7+AA$4,100,2,0)))" +"IF(Proposal!$F7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F7)<360,1000,PRICE($BF7+360,Proposal!$F7,$D7,$F7+AE$4,Proposal!$G7,2,0)))" +"IF(Proposal!$H7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H7)<360,1000,PRICE($BF7+360,Proposal!$H7,$D7,$F7+AE$4,100,2,0)))" +"IF($E7=0,1000,IF(DAYS360(Summary!$B$5,$E7)<360,1000,PRICE($BF7+360,$E7,$D7,$F7+AE$4,100,2,0)))" +"IF(Proposal!$F7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F7)<360,1000,PRICE($BF7+360,Proposal!$F7,$D7,$F7+AI$4,Proposal!$G7,2,0)))" +"IF(Proposal!$H7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H7)<360,1000,PRICE($BF7+360,Proposal!$H7,$D7,$F7+AI$4,100,2,0)))" +"IF($E7=0,1000,IF(DAYS360(Summary!$B$5,$E7)<360,1000,PRICE($BF7+360,$E7,$D7,$F7+AI$4,100,2,0)))" +"IF(Proposal!$F7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F7)<360,1000,PRICE($BF7+360,Proposal!$F7,$D7,$F7+AM$4,Proposal!$G7,2,0)))" +"IF(Proposal!$H7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H7)<360,1000,PRICE($BF7+360,Proposal!$H7,$D7,$F7+AM$4,100,2,0)))" +"IF($E7=0,1000,IF(DAYS360(Summary!$B$5,$E7)<360,1000,PRICE($BF7+360,$E7,$D7,$F7+AM$4,100,2,0)))" +"A7*G7*10" +"AS7*D7/AS$29" +"AS7*E7/AS$29" +"AS7*F7/AS$29" +"AS7*Proposal!M7/AS$29" +"AS7*H7/AS$29" +"$A7*K7/$A$30" +"$A7*I7/$A$30" +"$A7*L7/$A$30" +"Enter!B3" +"IF(Proposal!$F8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F8)<360,1000,PRICE($BF8+360,Proposal!$F8,$D8,$F8,Proposal!$G8,2,0)))" +"IF(Proposal!$H8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H8)<360,1000,PRICE($BF8+360,Proposal!$H8,$D8,$F8,100,2,0)))" +"IF($E8=0,1000,IF(DAYS360(Summary!$B$5,$E8)<360,1000,PRICE($BF8+360,$E8,$D8,$F8,100,2,0)))" +"IF(Proposal!$F8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F8)<360,1000,PRICE($BF8+360,Proposal!$F8,$D8,$F8+AA$4,Proposal!$G8,2,0)))" +"IF(Proposal!$H8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H8)<360,1000,PRICE($BF8+360,Proposal!$H8,$D8,$F8+AA$4,100,2,0)))" +"IF($E8=0,1000,IF(DAYS360(Summary!$B$5,$E8)<360,1000,PRICE($BF8+360,$E8,$D8,$F8+AA$4,100,2,0)))" +"IF(Proposal!$F8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F8)<360,1000,PRICE($BF8+360,Proposal!$F8,$D8,$F8+AE$4,Proposal!$G8,2,0)))" +"IF(Proposal!$H8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H8)<360,1000,PRICE($BF8+360,Proposal!$H8,$D8,$F8+AE$4,100,2,0)))" +"IF($E8=0,1000,IF(DAYS360(Summary!$B$5,$E8)<360,1000,PRICE($BF8+360,$E8,$D8,$F8+AE$4,100,2,0)))" +"IF(Proposal!$F8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F8)<360,1000,PRICE($BF8+360,Proposal!$F8,$D8,$F8+AI$4,Proposal!$G8,2,0)))" +"IF(Proposal!$H8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H8)<360,1000,PRICE($BF8+360,Proposal!$H8,$D8,$F8+AI$4,100,2,0)))" +"IF($E8=0,1000,IF(DAYS360(Summary!$B$5,$E8)<360,1000,PRICE($BF8+360,$E8,$D8,$F8+AI$4,100,2,0)))" +"IF(Proposal!$F8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F8)<360,1000,PRICE($BF8+360,Proposal!$F8,$D8,$F8+AM$4,Proposal!$G8,2,0)))" +"IF(Proposal!$H8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H8)<360,1000,PRICE($BF8+360,Proposal!$H8,$D8,$F8+AM$4,100,2,0)))" +"IF($E8=0,1000,IF(DAYS360(Summary!$B$5,$E8)<360,1000,PRICE($BF8+360,$E8,$D8,$F8+AM$4,100,2,0)))" +"IF(Proposal!$F9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F9)<360,1000,PRICE($BF9+360,Proposal!$F9,$D9,$F9,Proposal!$G9,2,0)))" +"IF(Proposal!$H9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H9)<360,1000,PRICE($BF9+360,Proposal!$H9,$D9,$F9,100,2,0)))" +"IF($E9=0,1000,IF(DAYS360(Summary!$B$5,$E9)<360,1000,PRICE($BF9+360,$E9,$D9,$F9,100,2,0)))" +"IF(Proposal!$F9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F9)<360,1000,PRICE($BF9+360,Proposal!$F9,$D9,$F9+AA$4,Proposal!$G9,2,0)))" +"IF(Proposal!$H9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H9)<360,1000,PRICE($BF9+360,Proposal!$H9,$D9,$F9+AA$4,100,2,0)))" +"IF($E9=0,1000,IF(DAYS360(Summary!$B$5,$E9)<360,1000,PRICE($BF9+360,$E9,$D9,$F9+AA$4,100,2,0)))" +"IF(Proposal!$F9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F9)<360,1000,PRICE($BF9+360,Proposal!$F9,$D9,$F9+AE$4,Proposal!$G9,2,0)))" +"IF(Proposal!$H9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H9)<360,1000,PRICE($BF9+360,Proposal!$H9,$D9,$F9+AE$4,100,2,0)))" +"IF($E9=0,1000,IF(DAYS360(Summary!$B$5,$E9)<360,1000,PRICE($BF9+360,$E9,$D9,$F9+AE$4,100,2,0)))" +"IF(Proposal!$F9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F9)<360,1000,PRICE($BF9+360,Proposal!$F9,$D9,$F9+AI$4,Proposal!$G9,2,0)))" +"IF(Proposal!$H9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H9)<360,1000,PRICE($BF9+360,Proposal!$H9,$D9,$F9+AI$4,100,2,0)))" +"IF($E9=0,1000,IF(DAYS360(Summary!$B$5,$E9)<360,1000,PRICE($BF9+360,$E9,$D9,$F9+AI$4,100,2,0)))" +"IF(Proposal!$F9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F9)<360,1000,PRICE($BF9+360,Proposal!$F9,$D9,$F9+AM$4,Proposal!$G9,2,0)))" +"IF(Proposal!$H9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H9)<360,1000,PRICE($BF9+360,Proposal!$H9,$D9,$F9+AM$4,100,2,0)))" +"IF($E9=0,1000,IF(DAYS360(Summary!$B$5,$E9)<360,1000,PRICE($BF9+360,$E9,$D9,$F9+AM$4,100,2,0)))" +"IF(Proposal!$F10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F10)<360,1000,PRICE($BF10+360,Proposal!$F10,$D10,$F10,Proposal!$G10,2,0)))" +"IF(Proposal!$H10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H10)<360,1000,PRICE($BF10+360,Proposal!$H10,$D10,$F10,100,2,0)))" +"IF($E10=0,1000,IF(DAYS360(Summary!$B$5,$E10)<360,1000,PRICE($BF10+360,$E10,$D10,$F10,100,2,0)))" +"IF(Proposal!$F10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F10)<360,1000,PRICE($BF10+360,Proposal!$F10,$D10,$F10+AA$4,Proposal!$G10,2,0)))" +"IF(Proposal!$H10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H10)<360,1000,PRICE($BF10+360,Proposal!$H10,$D10,$F10+AA$4,100,2,0)))" +"IF($E10=0,1000,IF(DAYS360(Summary!$B$5,$E10)<360,1000,PRICE($BF10+360,$E10,$D10,$F10+AA$4,100,2,0)))" +"IF(Proposal!$F10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F10)<360,1000,PRICE($BF10+360,Proposal!$F10,$D10,$F10+AE$4,Proposal!$G10,2,0)))" +"IF(Proposal!$H10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H10)<360,1000,PRICE($BF10+360,Proposal!$H10,$D10,$F10+AE$4,100,2,0)))" +"IF($E10=0,1000,IF(DAYS360(Summary!$B$5,$E10)<360,1000,PRICE($BF10+360,$E10,$D10,$F10+AE$4,100,2,0)))" +"IF(Proposal!$F10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F10)<360,1000,PRICE($BF10+360,Proposal!$F10,$D10,$F10+AI$4,Proposal!$G10,2,0)))" +"IF(Proposal!$H10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H10)<360,1000,PRICE($BF10+360,Proposal!$H10,$D10,$F10+AI$4,100,2,0)))" +"IF($E10=0,1000,IF(DAYS360(Summary!$B$5,$E10)<360,1000,PRICE($BF10+360,$E10,$D10,$F10+AI$4,100,2,0)))" +"IF(Proposal!$F10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F10)<360,1000,PRICE($BF10+360,Proposal!$F10,$D10,$F10+AM$4,Proposal!$G10,2,0)))" +"IF(Proposal!$H10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H10)<360,1000,PRICE($BF10+360,Proposal!$H10,$D10,$F10+AM$4,100,2,0)))" +"IF($E10=0,1000,IF(DAYS360(Summary!$B$5,$E10)<360,1000,PRICE($BF10+360,$E10,$D10,$F10+AM$4,100,2,0)))" +"IF(Proposal!$F11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F11)<360,1000,PRICE($BF11+360,Proposal!$F11,$D11,$F11,Proposal!$G11,2,0)))" +"IF(Proposal!$H11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H11)<360,1000,PRICE($BF11+360,Proposal!$H11,$D11,$F11,100,2,0)))" +"IF($E11=0,1000,IF(DAYS360(Summary!$B$5,$E11)<360,1000,PRICE($BF11+360,$E11,$D11,$F11,100,2,0)))" +"IF(Proposal!$F11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F11)<360,1000,PRICE($BF11+360,Proposal!$F11,$D11,$F11+AA$4,Proposal!$G11,2,0)))" +"IF(Proposal!$H11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H11)<360,1000,PRICE($BF11+360,Proposal!$H11,$D11,$F11+AA$4,100,2,0)))" +"IF($E11=0,1000,IF(DAYS360(Summary!$B$5,$E11)<360,1000,PRICE($BF11+360,$E11,$D11,$F11+AA$4,100,2,0)))" +"IF(Proposal!$F11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F11)<360,1000,PRICE($BF11+360,Proposal!$F11,$D11,$F11+AE$4,Proposal!$G11,2,0)))" +"IF(Proposal!$H11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H11)<360,1000,PRICE($BF11+360,Proposal!$H11,$D11,$F11+AE$4,100,2,0)))" +"IF($E11=0,1000,IF(DAYS360(Summary!$B$5,$E11)<360,1000,PRICE($BF11+360,$E11,$D11,$F11+AE$4,100,2,0)))" +"IF(Proposal!$F11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F11)<360,1000,PRICE($BF11+360,Proposal!$F11,$D11,$F11+AI$4,Proposal!$G11,2,0)))" +"IF(Proposal!$H11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H11)<360,1000,PRICE($BF11+360,Proposal!$H11,$D11,$F11+AI$4,100,2,0)))" +"IF($E11=0,1000,IF(DAYS360(Summary!$B$5,$E11)<360,1000,PRICE($BF11+360,$E11,$D11,$F11+AI$4,100,2,0)))" +"IF(Proposal!$F11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F11)<360,1000,PRICE($BF11+360,Proposal!$F11,$D11,$F11+AM$4,Proposal!$G11,2,0)))" +"IF(Proposal!$H11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H11)<360,1000,PRICE($BF11+360,Proposal!$H11,$D11,$F11+AM$4,100,2,0)))" +"IF($E11=0,1000,IF(DAYS360(Summary!$B$5,$E11)<360,1000,PRICE($BF11+360,$E11,$D11,$F11+AM$4,100,2,0)))" +"IF(Proposal!$F12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F12)<360,1000,PRICE($BF12+360,Proposal!$F12,$D12,$F12,Proposal!$G12,2,0)))" +"IF(Proposal!$H12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H12)<360,1000,PRICE($BF12+360,Proposal!$H12,$D12,$F12,100,2,0)))" +"IF($E12=0,1000,IF(DAYS360(Summary!$B$5,$E12)<360,1000,PRICE($BF12+360,$E12,$D12,$F12,100,2,0)))" +"IF(Proposal!$F12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F12)<360,1000,PRICE($BF12+360,Proposal!$F12,$D12,$F12+AA$4,Proposal!$G12,2,0)))" +"IF(Proposal!$H12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H12)<360,1000,PRICE($BF12+360,Proposal!$H12,$D12,$F12+AA$4,100,2,0)))" +"IF($E12=0,1000,IF(DAYS360(Summary!$B$5,$E12)<360,1000,PRICE($BF12+360,$E12,$D12,$F12+AA$4,100,2,0)))" +"IF(Proposal!$F12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F12)<360,1000,PRICE($BF12+360,Proposal!$F12,$D12,$F12+AE$4,Proposal!$G12,2,0)))" +"IF(Proposal!$H12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H12)<360,1000,PRICE($BF12+360,Proposal!$H12,$D12,$F12+AE$4,100,2,0)))" +"IF($E12=0,1000,IF(DAYS360(Summary!$B$5,$E12)<360,1000,PRICE($BF12+360,$E12,$D12,$F12+AE$4,100,2,0)))" +"IF(Proposal!$F12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F12)<360,1000,PRICE($BF12+360,Proposal!$F12,$D12,$F12+AI$4,Proposal!$G12,2,0)))" +"IF(Proposal!$H12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H12)<360,1000,PRICE($BF12+360,Proposal!$H12,$D12,$F12+AI$4,100,2,0)))" +"IF($E12=0,1000,IF(DAYS360(Summary!$B$5,$E12)<360,1000,PRICE($BF12+360,$E12,$D12,$F12+AI$4,100,2,0)))" +"IF(Proposal!$F12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F12)<360,1000,PRICE($BF12+360,Proposal!$F12,$D12,$F12+AM$4,Proposal!$G12,2,0)))" +"IF(Proposal!$H12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H12)<360,1000,PRICE($BF12+360,Proposal!$H12,$D12,$F12+AM$4,100,2,0)))" +"IF($E12=0,1000,IF(DAYS360(Summary!$B$5,$E12)<360,1000,PRICE($BF12+360,$E12,$D12,$F12+AM$4,100,2,0)))" +"IF(Proposal!$F13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F13)<360,1000,PRICE($BF13+360,Proposal!$F13,$D13,$F13,Proposal!$G13,2,0)))" +"IF(Proposal!$H13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H13)<360,1000,PRICE($BF13+360,Proposal!$H13,$D13,$F13,100,2,0)))" +"IF($E13=0,1000,IF(DAYS360(Summary!$B$5,$E13)<360,1000,PRICE($BF13+360,$E13,$D13,$F13,100,2,0)))" +"IF(Proposal!$F13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F13)<360,1000,PRICE($BF13+360,Proposal!$F13,$D13,$F13+AA$4,Proposal!$G13,2,0)))" +"IF(Proposal!$H13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H13)<360,1000,PRICE($BF13+360,Proposal!$H13,$D13,$F13+AA$4,100,2,0)))" +"IF($E13=0,1000,IF(DAYS360(Summary!$B$5,$E13)<360,1000,PRICE($BF13+360,$E13,$D13,$F13+AA$4,100,2,0)))" +"IF(Proposal!$F13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F13)<360,1000,PRICE($BF13+360,Proposal!$F13,$D13,$F13+AE$4,Proposal!$G13,2,0)))" +"IF(Proposal!$H13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H13)<360,1000,PRICE($BF13+360,Proposal!$H13,$D13,$F13+AE$4,100,2,0)))" +"IF($E13=0,1000,IF(DAYS360(Summary!$B$5,$E13)<360,1000,PRICE($BF13+360,$E13,$D13,$F13+AE$4,100,2,0)))" +"IF(Proposal!$F13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F13)<360,1000,PRICE($BF13+360,Proposal!$F13,$D13,$F13+AI$4,Proposal!$G13,2,0)))" +"IF(Proposal!$H13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H13)<360,1000,PRICE($BF13+360,Proposal!$H13,$D13,$F13+AI$4,100,2,0)))" +"IF($E13=0,1000,IF(DAYS360(Summary!$B$5,$E13)<360,1000,PRICE($BF13+360,$E13,$D13,$F13+AI$4,100,2,0)))" +"IF(Proposal!$F13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F13)<360,1000,PRICE($BF13+360,Proposal!$F13,$D13,$F13+AM$4,Proposal!$G13,2,0)))" +"IF(Proposal!$H13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H13)<360,1000,PRICE($BF13+360,Proposal!$H13,$D13,$F13+AM$4,100,2,0)))" +"IF($E13=0,1000,IF(DAYS360(Summary!$B$5,$E13)<360,1000,PRICE($BF13+360,$E13,$D13,$F13+AM$4,100,2,0)))" +"IF(Proposal!$F14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F14)<360,1000,PRICE($BF14+360,Proposal!$F14,$D14,$F14,Proposal!$G14,2,0)))" +"IF(Proposal!$H14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H14)<360,1000,PRICE($BF14+360,Proposal!$H14,$D14,$F14,100,2,0)))" +"IF($E14=0,1000,IF(DAYS360(Summary!$B$5,$E14)<360,1000,PRICE($BF14+360,$E14,$D14,$F14,100,2,0)))" +"IF(Proposal!$F14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F14)<360,1000,PRICE($BF14+360,Proposal!$F14,$D14,$F14+AA$4,Proposal!$G14,2,0)))" +"IF(Proposal!$H14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H14)<360,1000,PRICE($BF14+360,Proposal!$H14,$D14,$F14+AA$4,100,2,0)))" +"IF($E14=0,1000,IF(DAYS360(Summary!$B$5,$E14)<360,1000,PRICE($BF14+360,$E14,$D14,$F14+AA$4,100,2,0)))" +"IF(Proposal!$F14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F14)<360,1000,PRICE($BF14+360,Proposal!$F14,$D14,$F14+AE$4,Proposal!$G14,2,0)))" +"IF(Proposal!$H14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H14)<360,1000,PRICE($BF14+360,Proposal!$H14,$D14,$F14+AE$4,100,2,0)))" +"IF($E14=0,1000,IF(DAYS360(Summary!$B$5,$E14)<360,1000,PRICE($BF14+360,$E14,$D14,$F14+AE$4,100,2,0)))" +"IF(Proposal!$F14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F14)<360,1000,PRICE($BF14+360,Proposal!$F14,$D14,$F14+AI$4,Proposal!$G14,2,0)))" +"IF(Proposal!$H14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H14)<360,1000,PRICE($BF14+360,Proposal!$H14,$D14,$F14+AI$4,100,2,0)))" +"IF($E14=0,1000,IF(DAYS360(Summary!$B$5,$E14)<360,1000,PRICE($BF14+360,$E14,$D14,$F14+AI$4,100,2,0)))" +"IF(Proposal!$F14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F14)<360,1000,PRICE($BF14+360,Proposal!$F14,$D14,$F14+AM$4,Proposal!$G14,2,0)))" +"IF(Proposal!$H14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H14)<360,1000,PRICE($BF14+360,Proposal!$H14,$D14,$F14+AM$4,100,2,0)))" +"IF($E14=0,1000,IF(DAYS360(Summary!$B$5,$E14)<360,1000,PRICE($BF14+360,$E14,$D14,$F14+AM$4,100,2,0)))" +"IF(Proposal!$F15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F15)<360,1000,PRICE($BF15+360,Proposal!$F15,$D15,$F15,Proposal!$G15,2,0)))" +"IF(Proposal!$H15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H15)<360,1000,PRICE($BF15+360,Proposal!$H15,$D15,$F15,100,2,0)))" +"IF($E15=0,1000,IF(DAYS360(Summary!$B$5,$E15)<360,1000,PRICE($BF15+360,$E15,$D15,$F15,100,2,0)))" +"IF(Proposal!$F15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F15)<360,1000,PRICE($BF15+360,Proposal!$F15,$D15,$F15+AA$4,Proposal!$G15,2,0)))" +"IF(Proposal!$H15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H15)<360,1000,PRICE($BF15+360,Proposal!$H15,$D15,$F15+AA$4,100,2,0)))" +"IF($E15=0,1000,IF(DAYS360(Summary!$B$5,$E15)<360,1000,PRICE($BF15+360,$E15,$D15,$F15+AA$4,100,2,0)))" +"IF(Proposal!$F15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F15)<360,1000,PRICE($BF15+360,Proposal!$F15,$D15,$F15+AE$4,Proposal!$G15,2,0)))" +"IF(Proposal!$H15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H15)<360,1000,PRICE($BF15+360,Proposal!$H15,$D15,$F15+AE$4,100,2,0)))" +"IF($E15=0,1000,IF(DAYS360(Summary!$B$5,$E15)<360,1000,PRICE($BF15+360,$E15,$D15,$F15+AE$4,100,2,0)))" +"IF(Proposal!$F15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F15)<360,1000,PRICE($BF15+360,Proposal!$F15,$D15,$F15+AI$4,Proposal!$G15,2,0)))" +"IF(Proposal!$H15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H15)<360,1000,PRICE($BF15+360,Proposal!$H15,$D15,$F15+AI$4,100,2,0)))" +"IF($E15=0,1000,IF(DAYS360(Summary!$B$5,$E15)<360,1000,PRICE($BF15+360,$E15,$D15,$F15+AI$4,100,2,0)))" +"IF(Proposal!$F15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F15)<360,1000,PRICE($BF15+360,Proposal!$F15,$D15,$F15+AM$4,Proposal!$G15,2,0)))" +"IF(Proposal!$H15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H15)<360,1000,PRICE($BF15+360,Proposal!$H15,$D15,$F15+AM$4,100,2,0)))" +"IF($E15=0,1000,IF(DAYS360(Summary!$B$5,$E15)<360,1000,PRICE($BF15+360,$E15,$D15,$F15+AM$4,100,2,0)))" +"IF(Proposal!$F16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F16)<360,1000,PRICE($BF16+360,Proposal!$F16,$D16,$F16,Proposal!$G16,2,0)))" +"IF(Proposal!$H16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H16)<360,1000,PRICE($BF16+360,Proposal!$H16,$D16,$F16,100,2,0)))" +"IF($E16=0,1000,IF(DAYS360(Summary!$B$5,$E16)<360,1000,PRICE($BF16+360,$E16,$D16,$F16,100,2,0)))" +"IF(Proposal!$F16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F16)<360,1000,PRICE($BF16+360,Proposal!$F16,$D16,$F16+AA$4,Proposal!$G16,2,0)))" +"IF(Proposal!$H16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H16)<360,1000,PRICE($BF16+360,Proposal!$H16,$D16,$F16+AA$4,100,2,0)))" +"IF($E16=0,1000,IF(DAYS360(Summary!$B$5,$E16)<360,1000,PRICE($BF16+360,$E16,$D16,$F16+AA$4,100,2,0)))" +"IF(Proposal!$F16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F16)<360,1000,PRICE($BF16+360,Proposal!$F16,$D16,$F16+AE$4,Proposal!$G16,2,0)))" +"IF(Proposal!$H16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H16)<360,1000,PRICE($BF16+360,Proposal!$H16,$D16,$F16+AE$4,100,2,0)))" +"IF($E16=0,1000,IF(DAYS360(Summary!$B$5,$E16)<360,1000,PRICE($BF16+360,$E16,$D16,$F16+AE$4,100,2,0)))" +"IF(Proposal!$F16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F16)<360,1000,PRICE($BF16+360,Proposal!$F16,$D16,$F16+AI$4,Proposal!$G16,2,0)))" +"IF(Proposal!$H16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H16)<360,1000,PRICE($BF16+360,Proposal!$H16,$D16,$F16+AI$4,100,2,0)))" +"IF($E16=0,1000,IF(DAYS360(Summary!$B$5,$E16)<360,1000,PRICE($BF16+360,$E16,$D16,$F16+AI$4,100,2,0)))" +"IF(Proposal!$F16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F16)<360,1000,PRICE($BF16+360,Proposal!$F16,$D16,$F16+AM$4,Proposal!$G16,2,0)))" +"IF(Proposal!$H16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H16)<360,1000,PRICE($BF16+360,Proposal!$H16,$D16,$F16+AM$4,100,2,0)))" +"IF($E16=0,1000,IF(DAYS360(Summary!$B$5,$E16)<360,1000,PRICE($BF16+360,$E16,$D16,$F16+AM$4,100,2,0)))" +"IF(Proposal!$F17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F17)<360,1000,PRICE($BF17+360,Proposal!$F17,$D17,$F17,Proposal!$G17,2,0)))" +"IF(Proposal!$H17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H17)<360,1000,PRICE($BF17+360,Proposal!$H17,$D17,$F17,100,2,0)))" +"IF($E17=0,1000,IF(DAYS360(Summary!$B$5,$E17)<360,1000,PRICE($BF17+360,$E17,$D17,$F17,100,2,0)))" +"IF(Proposal!$F17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F17)<360,1000,PRICE($BF17+360,Proposal!$F17,$D17,$F17+AA$4,Proposal!$G17,2,0)))" +"IF(Proposal!$H17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H17)<360,1000,PRICE($BF17+360,Proposal!$H17,$D17,$F17+AA$4,100,2,0)))" +"IF($E17=0,1000,IF(DAYS360(Summary!$B$5,$E17)<360,1000,PRICE($BF17+360,$E17,$D17,$F17+AA$4,100,2,0)))" +"IF(Proposal!$F17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F17)<360,1000,PRICE($BF17+360,Proposal!$F17,$D17,$F17+AE$4,Proposal!$G17,2,0)))" +"IF(Proposal!$H17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H17)<360,1000,PRICE($BF17+360,Proposal!$H17,$D17,$F17+AE$4,100,2,0)))" +"IF($E17=0,1000,IF(DAYS360(Summary!$B$5,$E17)<360,1000,PRICE($BF17+360,$E17,$D17,$F17+AE$4,100,2,0)))" +"IF(Proposal!$F17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F17)<360,1000,PRICE($BF17+360,Proposal!$F17,$D17,$F17+AI$4,Proposal!$G17,2,0)))" +"IF(Proposal!$H17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H17)<360,1000,PRICE($BF17+360,Proposal!$H17,$D17,$F17+AI$4,100,2,0)))" +"IF($E17=0,1000,IF(DAYS360(Summary!$B$5,$E17)<360,1000,PRICE($BF17+360,$E17,$D17,$F17+AI$4,100,2,0)))" +"IF(Proposal!$F17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F17)<360,1000,PRICE($BF17+360,Proposal!$F17,$D17,$F17+AM$4,Proposal!$G17,2,0)))" +"IF(Proposal!$H17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H17)<360,1000,PRICE($BF17+360,Proposal!$H17,$D17,$F17+AM$4,100,2,0)))" +"IF($E17=0,1000,IF(DAYS360(Summary!$B$5,$E17)<360,1000,PRICE($BF17+360,$E17,$D17,$F17+AM$4,100,2,0)))" +"IF(Proposal!$F18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F18)<360,1000,PRICE($BF18+360,Proposal!$F18,$D18,$F18,Proposal!$G18,2,0)))" +"IF(Proposal!$H18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H18)<360,1000,PRICE($BF18+360,Proposal!$H18,$D18,$F18,100,2,0)))" +"IF($E18=0,1000,IF(DAYS360(Summary!$B$5,$E18)<360,1000,PRICE($BF18+360,$E18,$D18,$F18,100,2,0)))" +"IF(Proposal!$F18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F18)<360,1000,PRICE($BF18+360,Proposal!$F18,$D18,$F18+AA$4,Proposal!$G18,2,0)))" +"IF(Proposal!$H18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H18)<360,1000,PRICE($BF18+360,Proposal!$H18,$D18,$F18+AA$4,100,2,0)))" +"IF($E18=0,1000,IF(DAYS360(Summary!$B$5,$E18)<360,1000,PRICE($BF18+360,$E18,$D18,$F18+AA$4,100,2,0)))" +"IF(Proposal!$F18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F18)<360,1000,PRICE($BF18+360,Proposal!$F18,$D18,$F18+AE$4,Proposal!$G18,2,0)))" +"IF(Proposal!$H18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H18)<360,1000,PRICE($BF18+360,Proposal!$H18,$D18,$F18+AE$4,100,2,0)))" +"IF($E18=0,1000,IF(DAYS360(Summary!$B$5,$E18)<360,1000,PRICE($BF18+360,$E18,$D18,$F18+AE$4,100,2,0)))" +"IF(Proposal!$F18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F18)<360,1000,PRICE($BF18+360,Proposal!$F18,$D18,$F18+AI$4,Proposal!$G18,2,0)))" +"IF(Proposal!$H18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H18)<360,1000,PRICE($BF18+360,Proposal!$H18,$D18,$F18+AI$4,100,2,0)))" +"IF($E18=0,1000,IF(DAYS360(Summary!$B$5,$E18)<360,1000,PRICE($BF18+360,$E18,$D18,$F18+AI$4,100,2,0)))" +"IF(Proposal!$F18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F18)<360,1000,PRICE($BF18+360,Proposal!$F18,$D18,$F18+AM$4,Proposal!$G18,2,0)))" +"IF(Proposal!$H18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H18)<360,1000,PRICE($BF18+360,Proposal!$H18,$D18,$F18+AM$4,100,2,0)))" +"IF($E18=0,1000,IF(DAYS360(Summary!$B$5,$E18)<360,1000,PRICE($BF18+360,$E18,$D18,$F18+AM$4,100,2,0)))" +"IF(Proposal!$F19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F19)<360,1000,PRICE($BF19+360,Proposal!$F19,$D19,$F19,Proposal!$G19,2,0)))" +"IF(Proposal!$H19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H19)<360,1000,PRICE($BF19+360,Proposal!$H19,$D19,$F19,100,2,0)))" +"IF($E19=0,1000,IF(DAYS360(Summary!$B$5,$E19)<360,1000,PRICE($BF19+360,$E19,$D19,$F19,100,2,0)))" +"IF(Proposal!$F19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F19)<360,1000,PRICE($BF19+360,Proposal!$F19,$D19,$F19+AA$4,Proposal!$G19,2,0)))" +"IF(Proposal!$H19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H19)<360,1000,PRICE($BF19+360,Proposal!$H19,$D19,$F19+AA$4,100,2,0)))" +"IF($E19=0,1000,IF(DAYS360(Summary!$B$5,$E19)<360,1000,PRICE($BF19+360,$E19,$D19,$F19+AA$4,100,2,0)))" +"IF(Proposal!$F19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F19)<360,1000,PRICE($BF19+360,Proposal!$F19,$D19,$F19+AE$4,Proposal!$G19,2,0)))" +"IF(Proposal!$H19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H19)<360,1000,PRICE($BF19+360,Proposal!$H19,$D19,$F19+AE$4,100,2,0)))" +"IF($E19=0,1000,IF(DAYS360(Summary!$B$5,$E19)<360,1000,PRICE($BF19+360,$E19,$D19,$F19+AE$4,100,2,0)))" +"IF(Proposal!$F19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F19)<360,1000,PRICE($BF19+360,Proposal!$F19,$D19,$F19+AI$4,Proposal!$G19,2,0)))" +"IF(Proposal!$H19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H19)<360,1000,PRICE($BF19+360,Proposal!$H19,$D19,$F19+AI$4,100,2,0)))" +"IF($E19=0,1000,IF(DAYS360(Summary!$B$5,$E19)<360,1000,PRICE($BF19+360,$E19,$D19,$F19+AI$4,100,2,0)))" +"IF(Proposal!$F19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F19)<360,1000,PRICE($BF19+360,Proposal!$F19,$D19,$F19+AM$4,Proposal!$G19,2,0)))" +"IF(Proposal!$H19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H19)<360,1000,PRICE($BF19+360,Proposal!$H19,$D19,$F19+AM$4,100,2,0)))" +"IF($E19=0,1000,IF(DAYS360(Summary!$B$5,$E19)<360,1000,PRICE($BF19+360,$E19,$D19,$F19+AM$4,100,2,0)))" +"IF(Proposal!$F20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F20)<360,1000,PRICE($BF20+360,Proposal!$F20,$D20,$F20,Proposal!$G20,2,0)))" +"IF(Proposal!$H20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H20)<360,1000,PRICE($BF20+360,Proposal!$H20,$D20,$F20,100,2,0)))" +"IF($E20=0,1000,IF(DAYS360(Summary!$B$5,$E20)<360,1000,PRICE($BF20+360,$E20,$D20,$F20,100,2,0)))" +"IF(Proposal!$F20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F20)<360,1000,PRICE($BF20+360,Proposal!$F20,$D20,$F20+AA$4,Proposal!$G20,2,0)))" +"IF(Proposal!$H20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H20)<360,1000,PRICE($BF20+360,Proposal!$H20,$D20,$F20+AA$4,100,2,0)))" +"IF($E20=0,1000,IF(DAYS360(Summary!$B$5,$E20)<360,1000,PRICE($BF20+360,$E20,$D20,$F20+AA$4,100,2,0)))" +"IF(Proposal!$F20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F20)<360,1000,PRICE($BF20+360,Proposal!$F20,$D20,$F20+AE$4,Proposal!$G20,2,0)))" +"IF(Proposal!$H20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H20)<360,1000,PRICE($BF20+360,Proposal!$H20,$D20,$F20+AE$4,100,2,0)))" +"IF($E20=0,1000,IF(DAYS360(Summary!$B$5,$E20)<360,1000,PRICE($BF20+360,$E20,$D20,$F20+AE$4,100,2,0)))" +"IF(Proposal!$F20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F20)<360,1000,PRICE($BF20+360,Proposal!$F20,$D20,$F20+AI$4,Proposal!$G20,2,0)))" +"IF(Proposal!$H20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H20)<360,1000,PRICE($BF20+360,Proposal!$H20,$D20,$F20+AI$4,100,2,0)))" +"IF($E20=0,1000,IF(DAYS360(Summary!$B$5,$E20)<360,1000,PRICE($BF20+360,$E20,$D20,$F20+AI$4,100,2,0)))" +"IF(Proposal!$F20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F20)<360,1000,PRICE($BF20+360,Proposal!$F20,$D20,$F20+AM$4,Proposal!$G20,2,0)))" +"IF(Proposal!$H20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H20)<360,1000,PRICE($BF20+360,Proposal!$H20,$D20,$F20+AM$4,100,2,0)))" +"IF($E20=0,1000,IF(DAYS360(Summary!$B$5,$E20)<360,1000,PRICE($BF20+360,$E20,$D20,$F20+AM$4,100,2,0)))" +"IF(Proposal!$F21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F21)<360,1000,PRICE($BF21+360,Proposal!$F21,$D21,$F21,Proposal!$G21,2,0)))" +"IF(Proposal!$H21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H21)<360,1000,PRICE($BF21+360,Proposal!$H21,$D21,$F21,100,2,0)))" +"IF($E21=0,1000,IF(DAYS360(Summary!$B$5,$E21)<360,1000,PRICE($BF21+360,$E21,$D21,$F21,100,2,0)))" +"IF(Proposal!$F21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F21)<360,1000,PRICE($BF21+360,Proposal!$F21,$D21,$F21+AA$4,Proposal!$G21,2,0)))" +"IF(Proposal!$H21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H21)<360,1000,PRICE($BF21+360,Proposal!$H21,$D21,$F21+AA$4,100,2,0)))" +"IF($E21=0,1000,IF(DAYS360(Summary!$B$5,$E21)<360,1000,PRICE($BF21+360,$E21,$D21,$F21+AA$4,100,2,0)))" +"IF(Proposal!$F21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F21)<360,1000,PRICE($BF21+360,Proposal!$F21,$D21,$F21+AE$4,Proposal!$G21,2,0)))" +"IF(Proposal!$H21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H21)<360,1000,PRICE($BF21+360,Proposal!$H21,$D21,$F21+AE$4,100,2,0)))" +"IF($E21=0,1000,IF(DAYS360(Summary!$B$5,$E21)<360,1000,PRICE($BF21+360,$E21,$D21,$F21+AE$4,100,2,0)))" +"IF(Proposal!$F21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F21)<360,1000,PRICE($BF21+360,Proposal!$F21,$D21,$F21+AI$4,Proposal!$G21,2,0)))" +"IF(Proposal!$H21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H21)<360,1000,PRICE($BF21+360,Proposal!$H21,$D21,$F21+AI$4,100,2,0)))" +"IF($E21=0,1000,IF(DAYS360(Summary!$B$5,$E21)<360,1000,PRICE($BF21+360,$E21,$D21,$F21+AI$4,100,2,0)))" +"IF(Proposal!$F21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F21)<360,1000,PRICE($BF21+360,Proposal!$F21,$D21,$F21+AM$4,Proposal!$G21,2,0)))" +"IF(Proposal!$H21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H21)<360,1000,PRICE($BF21+360,Proposal!$H21,$D21,$F21+AM$4,100,2,0)))" +"IF($E21=0,1000,IF(DAYS360(Summary!$B$5,$E21)<360,1000,PRICE($BF21+360,$E21,$D21,$F21+AM$4,100,2,0)))" +"IF(Proposal!$F22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F22)<360,1000,PRICE($BF22+360,Proposal!$F22,$D22,$F22,Proposal!$G22,2,0)))" +"IF(Proposal!$H22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H22)<360,1000,PRICE($BF22+360,Proposal!$H22,$D22,$F22,100,2,0)))" +"IF($E22=0,1000,IF(DAYS360(Summary!$B$5,$E22)<360,1000,PRICE($BF22+360,$E22,$D22,$F22,100,2,0)))" +"IF(Proposal!$F22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F22)<360,1000,PRICE($BF22+360,Proposal!$F22,$D22,$F22+AA$4,Proposal!$G22,2,0)))" +"IF(Proposal!$H22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H22)<360,1000,PRICE($BF22+360,Proposal!$H22,$D22,$F22+AA$4,100,2,0)))" +"IF($E22=0,1000,IF(DAYS360(Summary!$B$5,$E22)<360,1000,PRICE($BF22+360,$E22,$D22,$F22+AA$4,100,2,0)))" +"IF(Proposal!$F22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F22)<360,1000,PRICE($BF22+360,Proposal!$F22,$D22,$F22+AE$4,Proposal!$G22,2,0)))" +"IF(Proposal!$H22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H22)<360,1000,PRICE($BF22+360,Proposal!$H22,$D22,$F22+AE$4,100,2,0)))" +"IF($E22=0,1000,IF(DAYS360(Summary!$B$5,$E22)<360,1000,PRICE($BF22+360,$E22,$D22,$F22+AE$4,100,2,0)))" +"IF(Proposal!$F22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F22)<360,1000,PRICE($BF22+360,Proposal!$F22,$D22,$F22+AI$4,Proposal!$G22,2,0)))" +"IF(Proposal!$H22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H22)<360,1000,PRICE($BF22+360,Proposal!$H22,$D22,$F22+AI$4,100,2,0)))" +"IF($E22=0,1000,IF(DAYS360(Summary!$B$5,$E22)<360,1000,PRICE($BF22+360,$E22,$D22,$F22+AI$4,100,2,0)))" +"IF(Proposal!$F22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F22)<360,1000,PRICE($BF22+360,Proposal!$F22,$D22,$F22+AM$4,Proposal!$G22,2,0)))" +"IF(Proposal!$H22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H22)<360,1000,PRICE($BF22+360,Proposal!$H22,$D22,$F22+AM$4,100,2,0)))" +"IF($E22=0,1000,IF(DAYS360(Summary!$B$5,$E22)<360,1000,PRICE($BF22+360,$E22,$D22,$F22+AM$4,100,2,0)))" +"IF(Proposal!$F23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F23)<360,1000,PRICE($BF23+360,Proposal!$F23,$D23,$F23,Proposal!$G23,2,0)))" +"IF(Proposal!$H23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H23)<360,1000,PRICE($BF23+360,Proposal!$H23,$D23,$F23,100,2,0)))" +"IF($E23=0,1000,IF(DAYS360(Summary!$B$5,$E23)<360,1000,PRICE($BF23+360,$E23,$D23,$F23,100,2,0)))" +"IF(Proposal!$F23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F23)<360,1000,PRICE($BF23+360,Proposal!$F23,$D23,$F23+AA$4,Proposal!$G23,2,0)))" +"IF(Proposal!$H23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H23)<360,1000,PRICE($BF23+360,Proposal!$H23,$D23,$F23+AA$4,100,2,0)))" +"IF($E23=0,1000,IF(DAYS360(Summary!$B$5,$E23)<360,1000,PRICE($BF23+360,$E23,$D23,$F23+AA$4,100,2,0)))" +"IF(Proposal!$F23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F23)<360,1000,PRICE($BF23+360,Proposal!$F23,$D23,$F23+AE$4,Proposal!$G23,2,0)))" +"IF(Proposal!$H23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H23)<360,1000,PRICE($BF23+360,Proposal!$H23,$D23,$F23+AE$4,100,2,0)))" +"IF($E23=0,1000,IF(DAYS360(Summary!$B$5,$E23)<360,1000,PRICE($BF23+360,$E23,$D23,$F23+AE$4,100,2,0)))" +"IF(Proposal!$F23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F23)<360,1000,PRICE($BF23+360,Proposal!$F23,$D23,$F23+AI$4,Proposal!$G23,2,0)))" +"IF(Proposal!$H23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H23)<360,1000,PRICE($BF23+360,Proposal!$H23,$D23,$F23+AI$4,100,2,0)))" +"IF($E23=0,1000,IF(DAYS360(Summary!$B$5,$E23)<360,1000,PRICE($BF23+360,$E23,$D23,$F23+AI$4,100,2,0)))" +"IF(Proposal!$F23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F23)<360,1000,PRICE($BF23+360,Proposal!$F23,$D23,$F23+AM$4,Proposal!$G23,2,0)))" +"IF(Proposal!$H23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H23)<360,1000,PRICE($BF23+360,Proposal!$H23,$D23,$F23+AM$4,100,2,0)))" +"IF($E23=0,1000,IF(DAYS360(Summary!$B$5,$E23)<360,1000,PRICE($BF23+360,$E23,$D23,$F23+AM$4,100,2,0)))" +"IF(Proposal!$F24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F24)<360,1000,PRICE($BF24+360,Proposal!$F24,$D24,$F24,Proposal!$G24,2,0)))" +"IF(Proposal!$H24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H24)<360,1000,PRICE($BF24+360,Proposal!$H24,$D24,$F24,100,2,0)))" +"IF($E24=0,1000,IF(DAYS360(Summary!$B$5,$E24)<360,1000,PRICE($BF24+360,$E24,$D24,$F24,100,2,0)))" +"IF(Proposal!$F24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F24)<360,1000,PRICE($BF24+360,Proposal!$F24,$D24,$F24+AA$4,Proposal!$G24,2,0)))" +"IF(Proposal!$H24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H24)<360,1000,PRICE($BF24+360,Proposal!$H24,$D24,$F24+AA$4,100,2,0)))" +"IF($E24=0,1000,IF(DAYS360(Summary!$B$5,$E24)<360,1000,PRICE($BF24+360,$E24,$D24,$F24+AA$4,100,2,0)))" +"IF(Proposal!$F24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F24)<360,1000,PRICE($BF24+360,Proposal!$F24,$D24,$F24+AE$4,Proposal!$G24,2,0)))" +"IF(Proposal!$H24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H24)<360,1000,PRICE($BF24+360,Proposal!$H24,$D24,$F24+AE$4,100,2,0)))" +"IF($E24=0,1000,IF(DAYS360(Summary!$B$5,$E24)<360,1000,PRICE($BF24+360,$E24,$D24,$F24+AE$4,100,2,0)))" +"IF(Proposal!$F24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F24)<360,1000,PRICE($BF24+360,Proposal!$F24,$D24,$F24+AI$4,Proposal!$G24,2,0)))" +"IF(Proposal!$H24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H24)<360,1000,PRICE($BF24+360,Proposal!$H24,$D24,$F24+AI$4,100,2,0)))" +"IF($E24=0,1000,IF(DAYS360(Summary!$B$5,$E24)<360,1000,PRICE($BF24+360,$E24,$D24,$F24+AI$4,100,2,0)))" +"IF(Proposal!$F24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F24)<360,1000,PRICE($BF24+360,Proposal!$F24,$D24,$F24+AM$4,Proposal!$G24,2,0)))" +"IF(Proposal!$H24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H24)<360,1000,PRICE($BF24+360,Proposal!$H24,$D24,$F24+AM$4,100,2,0)))" +"IF($E24=0,1000,IF(DAYS360(Summary!$B$5,$E24)<360,1000,PRICE($BF24+360,$E24,$D24,$F24+AM$4,100,2,0)))" +"IF(Proposal!$F25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F25)<360,1000,PRICE($BF25+360,Proposal!$F25,$D25,$F25,Proposal!$G25,2,0)))" +"IF(Proposal!$H25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H25)<360,1000,PRICE($BF25+360,Proposal!$H25,$D25,$F25,100,2,0)))" +"IF($E25=0,1000,IF(DAYS360(Summary!$B$5,$E25)<360,1000,PRICE($BF25+360,$E25,$D25,$F25,100,2,0)))" +"IF(Proposal!$F25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F25)<360,1000,PRICE($BF25+360,Proposal!$F25,$D25,$F25+AA$4,Proposal!$G25,2,0)))" +"IF(Proposal!$H25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H25)<360,1000,PRICE($BF25+360,Proposal!$H25,$D25,$F25+AA$4,100,2,0)))" +"IF($E25=0,1000,IF(DAYS360(Summary!$B$5,$E25)<360,1000,PRICE($BF25+360,$E25,$D25,$F25+AA$4,100,2,0)))" +"IF(Proposal!$F25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F25)<360,1000,PRICE($BF25+360,Proposal!$F25,$D25,$F25+AE$4,Proposal!$G25,2,0)))" +"IF(Proposal!$H25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H25)<360,1000,PRICE($BF25+360,Proposal!$H25,$D25,$F25+AE$4,100,2,0)))" +"IF($E25=0,1000,IF(DAYS360(Summary!$B$5,$E25)<360,1000,PRICE($BF25+360,$E25,$D25,$F25+AE$4,100,2,0)))" +"IF(Proposal!$F25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F25)<360,1000,PRICE($BF25+360,Proposal!$F25,$D25,$F25+AI$4,Proposal!$G25,2,0)))" +"IF(Proposal!$H25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H25)<360,1000,PRICE($BF25+360,Proposal!$H25,$D25,$F25+AI$4,100,2,0)))" +"IF($E25=0,1000,IF(DAYS360(Summary!$B$5,$E25)<360,1000,PRICE($BF25+360,$E25,$D25,$F25+AI$4,100,2,0)))" +"IF(Proposal!$F25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F25)<360,1000,PRICE($BF25+360,Proposal!$F25,$D25,$F25+AM$4,Proposal!$G25,2,0)))" +"IF(Proposal!$H25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H25)<360,1000,PRICE($BF25+360,Proposal!$H25,$D25,$F25+AM$4,100,2,0)))" +"IF($E25=0,1000,IF(DAYS360(Summary!$B$5,$E25)<360,1000,PRICE($BF25+360,$E25,$D25,$F25+AM$4,100,2,0)))" +"IF(Proposal!$F26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F26)<360,1000,PRICE($BF26+360,Proposal!$F26,$D26,$F26,Proposal!$G26,2,0)))" +"IF(Proposal!$H26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H26)<360,1000,PRICE($BF26+360,Proposal!$H26,$D26,$F26,100,2,0)))" +"IF($E26=0,1000,IF(DAYS360(Summary!$B$5,$E26)<360,1000,PRICE($BF26+360,$E26,$D26,$F26,100,2,0)))" +"IF(Proposal!$F26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F26)<360,1000,PRICE($BF26+360,Proposal!$F26,$D26,$F26+AA$4,Proposal!$G26,2,0)))" +"IF(Proposal!$H26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H26)<360,1000,PRICE($BF26+360,Proposal!$H26,$D26,$F26+AA$4,100,2,0)))" +"IF($E26=0,1000,IF(DAYS360(Summary!$B$5,$E26)<360,1000,PRICE($BF26+360,$E26,$D26,$F26+AA$4,100,2,0)))" +"IF(Proposal!$F26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F26)<360,1000,PRICE($BF26+360,Proposal!$F26,$D26,$F26+AE$4,Proposal!$G26,2,0)))" +"IF(Proposal!$H26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H26)<360,1000,PRICE($BF26+360,Proposal!$H26,$D26,$F26+AE$4,100,2,0)))" +"IF($E26=0,1000,IF(DAYS360(Summary!$B$5,$E26)<360,1000,PRICE($BF26+360,$E26,$D26,$F26+AE$4,100,2,0)))" +"IF(Proposal!$F26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F26)<360,1000,PRICE($BF26+360,Proposal!$F26,$D26,$F26+AI$4,Proposal!$G26,2,0)))" +"IF(Proposal!$H26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H26)<360,1000,PRICE($BF26+360,Proposal!$H26,$D26,$F26+AI$4,100,2,0)))" +"IF($E26=0,1000,IF(DAYS360(Summary!$B$5,$E26)<360,1000,PRICE($BF26+360,$E26,$D26,$F26+AI$4,100,2,0)))" +"IF(Proposal!$F26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F26)<360,1000,PRICE($BF26+360,Proposal!$F26,$D26,$F26+AM$4,Proposal!$G26,2,0)))" +"IF(Proposal!$H26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H26)<360,1000,PRICE($BF26+360,Proposal!$H26,$D26,$F26+AM$4,100,2,0)))" +"IF($E26=0,1000,IF(DAYS360(Summary!$B$5,$E26)<360,1000,PRICE($BF26+360,$E26,$D26,$F26+AM$4,100,2,0)))" +"IF(Proposal!$F27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F27)<360,1000,PRICE($BF27+360,Proposal!$F27,$D27,$F27,Proposal!$G27,2,0)))" +"IF(Proposal!$H27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H27)<360,1000,PRICE($BF27+360,Proposal!$H27,$D27,$F27,100,2,0)))" +"IF($E27=0,1000,IF(DAYS360(Summary!$B$5,$E27)<360,1000,PRICE($BF27+360,$E27,$D27,$F27,100,2,0)))" +"IF(Proposal!$F27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F27)<360,1000,PRICE($BF27+360,Proposal!$F27,$D27,$F27+AA$4,Proposal!$G27,2,0)))" +"IF(Proposal!$H27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H27)<360,1000,PRICE($BF27+360,Proposal!$H27,$D27,$F27+AA$4,100,2,0)))" +"IF($E27=0,1000,IF(DAYS360(Summary!$B$5,$E27)<360,1000,PRICE($BF27+360,$E27,$D27,$F27+AA$4,100,2,0)))" +"IF(Proposal!$F27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F27)<360,1000,PRICE($BF27+360,Proposal!$F27,$D27,$F27+AE$4,Proposal!$G27,2,0)))" +"IF(Proposal!$H27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H27)<360,1000,PRICE($BF27+360,Proposal!$H27,$D27,$F27+AE$4,100,2,0)))" +"IF($E27=0,1000,IF(DAYS360(Summary!$B$5,$E27)<360,1000,PRICE($BF27+360,$E27,$D27,$F27+AE$4,100,2,0)))" +"IF(Proposal!$F27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F27)<360,1000,PRICE($BF27+360,Proposal!$F27,$D27,$F27+AI$4,Proposal!$G27,2,0)))" +"IF(Proposal!$H27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H27)<360,1000,PRICE($BF27+360,Proposal!$H27,$D27,$F27+AI$4,100,2,0)))" +"IF($E27=0,1000,IF(DAYS360(Summary!$B$5,$E27)<360,1000,PRICE($BF27+360,$E27,$D27,$F27+AI$4,100,2,0)))" +"IF(Proposal!$F27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F27)<360,1000,PRICE($BF27+360,Proposal!$F27,$D27,$F27+AM$4,Proposal!$G27,2,0)))" +"IF(Proposal!$H27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H27)<360,1000,PRICE($BF27+360,Proposal!$H27,$D27,$F27+AM$4,100,2,0)))" +"IF($E27=0,1000,IF(DAYS360(Summary!$B$5,$E27)<360,1000,PRICE($BF27+360,$E27,$D27,$F27+AM$4,100,2,0)))" +"IF(Proposal!$F28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F28)<360,1000,PRICE($BF28+360,Proposal!$F28,$D28,$F28,Proposal!$G28,2,0)))" +"IF(Proposal!$H28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H28)<360,1000,PRICE($BF28+360,Proposal!$H28,$D28,$F28,100,2,0)))" +"IF($E28=0,1000,IF(DAYS360(Summary!$B$5,$E28)<360,1000,PRICE($BF28+360,$E28,$D28,$F28,100,2,0)))" +"IF(Proposal!$F28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F28)<360,1000,PRICE($BF28+360,Proposal!$F28,$D28,$F28+AA$4,Proposal!$G28,2,0)))" +"IF(Proposal!$H28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H28)<360,1000,PRICE($BF28+360,Proposal!$H28,$D28,$F28+AA$4,100,2,0)))" +"IF($E28=0,1000,IF(DAYS360(Summary!$B$5,$E28)<360,1000,PRICE($BF28+360,$E28,$D28,$F28+AA$4,100,2,0)))" +"IF(Proposal!$F28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F28)<360,1000,PRICE($BF28+360,Proposal!$F28,$D28,$F28+AE$4,Proposal!$G28,2,0)))" +"IF(Proposal!$H28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H28)<360,1000,PRICE($BF28+360,Proposal!$H28,$D28,$F28+AE$4,100,2,0)))" +"IF($E28=0,1000,IF(DAYS360(Summary!$B$5,$E28)<360,1000,PRICE($BF28+360,$E28,$D28,$F28+AE$4,100,2,0)))" +"IF(Proposal!$F28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F28)<360,1000,PRICE($BF28+360,Proposal!$F28,$D28,$F28+AI$4,Proposal!$G28,2,0)))" +"IF(Proposal!$H28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H28)<360,1000,PRICE($BF28+360,Proposal!$H28,$D28,$F28+AI$4,100,2,0)))" +"IF($E28=0,1000,IF(DAYS360(Summary!$B$5,$E28)<360,1000,PRICE($BF28+360,$E28,$D28,$F28+AI$4,100,2,0)))" +"IF(Proposal!$F28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F28)<360,1000,PRICE($BF28+360,Proposal!$F28,$D28,$F28+AM$4,Proposal!$G28,2,0)))" +"IF(Proposal!$H28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H28)<360,1000,PRICE($BF28+360,Proposal!$H28,$D28,$F28+AM$4,100,2,0)))" +"IF($E28=0,1000,IF(DAYS360(Summary!$B$5,$E28)<360,1000,PRICE($BF28+360,$E28,$D28,$F28+AM$4,100,2,0)))" +"SUM(AS7:AS28)" +"INT(SUM(AU7:AU28))" +"SUM(A7:A29)" +"AT29" +"AZ29" +"AY29" +"Enter!C27" +"Proposal!A5" +"Enter!E27" +"NOW()" +"Summary!A11" +"Maturity!B3" +"Maturity!G3" +"D3-D5" +"C6+D4*D1" +"D62" +"E48" +"G48-150000" +"[1]Ops!$J$17" +"F41-100000" +"H41+200000" +"N41+400000" +"E62-200000" +"F62-230000" +"G62-350000" +"L62-50000" +"'dem,rec,sto'!D$3" +"$D$10" +"C4-SUM(C6:C10)" +"SUM(C10:C12)" +"AVERAGE(C13:N13)" +"'dem,rec,sto'!D$11" +"C6" +"'dem,rec,sto'!D$18" +"C6" +"C11" +"C24" +"C38" +"D3-D5" +"C6+D4*D1" +"D5" +"AVERAGE(D26:O26)" +"D13" +"D20" +"'dem,rec,sto'!D$3" +"$D$10" +"C4-SUM(C6:C10)" +"SUM(C10:C12)" +"AVERAGE(C13:N13)" +"'dem,rec,sto'!D$11" +"C6" +"'dem,rec,sto'!D$18" +"C6" +"C11" +"C24" +"C38" +"467513*31*0.01016" +"593122*31*0.12596" +"196454*31*0.12596" +"SUM(E9:E11)" +"'actual x gd'!I43+'actual x gd'!N43" +"'actual X fom'!I43+'actual X fom'!N43" +"150000*11*30*-0.02" +"original!L6" +"R11-P11" +"(P11*$G$2)+$G$4+$G$6" +"IF((F11-G11)>0,F11-G11,0)" +"B11*H11" +"R11-Q11" +"(Q11*$G$2)+$G$5+$G$6" +"C11*M11" +"SUM(B11:B41)" +"R11-P11" +"(P11*$G$2)+$G$4+$G$6" +"IF((F11-G11)>0,F11-G11,0)" +"B11*H11" +"R11-Q11" +"(Q11*$G$2)+$G$5+$G$6" +"C11*M11" +"SUM(B11:B41)" +"J6*K6" +"YEAR(B3)" +"AVERAGE(F3:G3)" +"F3+I3" +"+L3+0.15" +"SUMIF($A$3:$A$281,$AB3,F$3:F$281)/COUNTIF($A$3:$A$281,$AB3)" +"0.26" +"I3" +"J3+0.015" +"F11+0.01" +"G145+0.0025" +"Receipts!E55" +"Receipts!F61" +"260*4.5" +"'Supp-Vendor'!O7" +"'Supp-Vendor'!O11" +"'Supp-Vendor'!O21" +"SUM(D9:D72)" +"C4-C68" +"AB5+AA5+V5+U5+P5+O5+J5+I5" +"SUM(C5:C48)" +"C49*C50" +"SUM(C51:E51)" +"SUM(AE5:AE52)" +"E53+E54" +"I59" +"O59" +"U59" +"AA59" +"SUM(I5:I58)" +"J59" +"P59" +"V59" +"AB59" +"SUM(B59:B60)" +"SUM(B61:E61)" +"SUM(B5:B40)" +"SUM(B45:B50)" +"SUM(B55:B59)" +"SUM(D7:N7)" +"+SUM(D6:D37)" +"+SUM(E5:E37)" +"SUM(F6:F37)" +"4*110*52" +"E22-E23" +"SUM(F3:F46)" +"SUM(C3:C46)" +"SUM(C49:E49)" +"C47*C48" +"[2]OPS_SHEET!$V$1" +"TODAY()" +"[2]OPS_SHEET!$V$2" +"DATE(YEAR(B11),MONTH(B10),1)" +"DATE(YEAR(B11),MONTH(B11)+1,1)" +"DATE(YEAR(B12),MONTH(B10),1)" +"$B$2" +"VLOOKUP($R5,[2]NWP_PGT_DAILY!$A$5:$AX$1000,44)/1000" +"VLOOKUP($J$6,[2]NWP_PGT_DAILY!$A$5:$AX$1000,11)/1000" +"VLOOKUP($J$6,[2]NWP_PGT_DAILY!$A$5:$AX$1000,12)/1000" +"$B$2-1" +"VLOOKUP($R6,[2]NWP_PGT_DAILY!$A$5:$BK$1000,44)/1000" +"VLOOKUP(B7,[2]NWP_PGT_DAILY!$A$5:$AX$1000,2)/1000" +"VLOOKUP(B7,[2]NWP_PGT_DAILY!$A$5:$AX$1000,5)/1000" +"SUM(C7:D7)" +"VLOOKUP($J$7,[2]NWP_PGT_DAILY!$A$5:$AX$1000,11)/1000" +"VLOOKUP($J$7,[2]NWP_PGT_DAILY!$A$5:$AX$1000,12)/1000" +"SUMIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3,[2]NWP_PGT_DAILY!$AR$5:$AR$1001)/COUNTIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3)/1000" +"SUMIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3,[2]NWP_PGT_DAILY!$K$5:$K$1001)/COUNTIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3)/1000" +"C110" +"DATE(YEAR($B$2),MONTH($B$2),DAY(R9)-1)" +"VLOOKUP(R8,'[2]WestCoast Historicals'!$D$40:$AD$70,18)/1000" +"SUMIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3,[2]NWP_PGT_DAILY!$B$5:$B$1001)/COUNTIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3)/1000" +"SUMIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3,[2]NWP_PGT_DAILY!$E$5:$E$1001)/COUNTIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3)/1000" +"VLOOKUP(J9,'[2]WestCoast Historicals'!$D$68:$AF$70,29)/1000" +"VLOOKUP(J9,'[2]WestCoast Historicals'!$D$40:$AD$70,15)/1000" +"D110" +"DATE(YEAR($B$2)-1,MONTH($B$2),1)" +"310/400" +"VLOOKUP(B10,'[2]WestCoast Historicals'!$D$68:$AD$70,2)/1000" +"-(VLOOKUP(J10,'[2]WestCoast Historicals'!$D$40:$AF$70,15)-VLOOKUP($B$3,'[2]WestCoast Historicals'!$D$45:$S$70,15))/(C3-B11)/1000" +"DATE(YEAR($B$2)-2,MONTH($B$2),1)" +"VLOOKUP($B$11,'[2]NWP-PGT_HIST'!$A$5:$Y$32,'[2]NWP-PGT_HIST'!$B$1)/1000" +"-(VLOOKUP(J11,'[2]WestCoast Historicals'!$D$40:$AF$70,15)-VLOOKUP($B$4,'[2]WestCoast Historicals'!$D$45:$S$70,15))/(C4-B12)/1000" +"VLOOKUP(P11,[2]NWP_PGT_DAILY!$A$1:$BL$65536,[2]NWP_PGT_DAILY!$BB$1)/1000" +"VLOOKUP(R5,[2]PGT_Capabilites!A2:F1258,2)/1000" +"VLOOKUP($B$12,'[2]NWP-PGT_HIST'!$A$5:$Y$32,'[2]NWP-PGT_HIST'!$B$1)/1000" +"R9" +"S5-S9" +"C13+D13" +"B2" +"L108" +"J10" +"K6-K10" +"H14-1" +"M108" +"F21" +"C113" +"VLOOKUP(F17,[2]NWP_PGT_DAILY!$A$5:$AX$1000,8)/1000" +"H16" +"I16-I14" +"C111" +"VLOOKUP($S17,[2]NWP_PGT_DAILY!$A$5:$BL$1000,52)/1000" +"D111" +"SUMIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3,[2]NWP_PGT_DAILY!$H$5:$H$1001)/COUNTIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3)/1000" +"SUMIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3,[2]NWP_PGT_DAILY!$AZ$5:$AZ$1001)/COUNTIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3)/1000" +"VLOOKUP(F20,'[2]WestCoast Historicals'!$D$68:$AD$70,3)/1000" +"VLOOKUP($K$20,[2]NWP_PGT_DAILY!$A$5:$AX$1000,18)/1000" +"-VLOOKUP(S20,'[2]WestCoast Historicals'!$D$40:$AD$70,20)/1000" +"VLOOKUP($F$21,'[2]NWP-PGT_HIST'!$A$5:$Y$32,'[2]NWP-PGT_HIST'!$D$1)/1000" +"VLOOKUP($K$21,[2]NWP_PGT_DAILY!$A$5:$AX$1000,18)/1000" +"VLOOKUP($S$21,'[2]NWP-PGT_HIST'!A5:$Y$32,'[2]NWP-PGT_HIST'!$Q$1)/1000+VLOOKUP($S$21,'[2]NWP-PGT_HIST'!A5:$Y$32,'[2]NWP-PGT_HIST'!$R$1)/1000" +"VLOOKUP($F$22,'[2]NWP-PGT_HIST'!$A$5:$Y$32,'[2]NWP-PGT_HIST'!$D$1)/1000" +"SUMIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3,[2]NWP_PGT_DAILY!$R$5:$R$1001)/COUNTIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3)/1000" +"I108" +"VLOOKUP($S$22,'[2]NWP-PGT_HIST'!A6:$Y$32,'[2]NWP-PGT_HIST'!$Q$1)/1000+VLOOKUP($S$22,'[2]NWP-PGT_HIST'!A6:$Y$32,'[2]NWP-PGT_HIST'!$R$1)/1000" +"VLOOKUP(K23,'[2]WestCoast Historicals'!$D$68:$AD$70,5)/1000" +"J108" +"VLOOKUP(K24,'[2]NWP-PGT_HIST'!$A$5:$Y$32,'[2]NWP-PGT_HIST'!$F$1)/1000" +"T21-T17" +"-0.024*S5" +"VLOOKUP($H$27,[2]NWP_PGT_DAILY!$A$5:$AX$1000,15)/1000" +"VLOOKUP($H$28,[2]NWP_PGT_DAILY!$A$5:$AX$1000,15)/1000" +"L24-L20" +"SUMIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3,[2]NWP_PGT_DAILY!$O$5:$O$1001)/COUNTIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3)/1000" +"VLOOKUP(H30,'[2]WestCoast Historicals'!$D$68:$AD$70,4)/1000" +"VLOOKUP(H31,'[2]WestCoast Historicals'!$D$46:$O$69,4)/1000" +"IF($L20<0,VLOOKUP($N31,[2]NWP_PGT_DAILY!$A$5:BL1000,21)/1000,0)" +"IF($L20>0,VLOOKUP($P31,[2]NWP_PGT_DAILY!$A$5:BQ1004,21)/1000,0)" +"-460-487" +"IF($L22<0,SUMIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3,[2]NWP_PGT_DAILY!$U$5:$U$1001)/COUNTIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3)/1000,0)" +"IF($L22>0,SUMIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3,[2]NWP_PGT_DAILY!$U$5:$U$1001)/COUNTIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3)/1000,0)" +"437+487" +"(VLOOKUP(N34,'[2]WestCoast Historicals'!$D$68:$AD$70,6)-VLOOKUP(N34,'[2]WestCoast Historicals'!$D$68:$AE$69,7))/1000" +"N34" +"IF(O34>0,0,(VLOOKUP(P34,'[2]WestCoast Historicals'!$D$68:$AD$70,6)-VLOOKUP(P34,'[2]WestCoast Historicals'!$D$68:$AE$69,7))/1000)" +"IF(P52<0,VLOOKUP($N$35,'[2]NWP-PGT_HIST'!$A$5:$Y$32,'[2]NWP-PGT_HIST'!$G$1)/1000-VLOOKUP($N$35,'[2]NWP-PGT_HIST'!$A$5:$Y$32,'[2]NWP-PGT_HIST'!$H$1)/1000,0)" +"IF(P52>0,VLOOKUP($N$35,'[2]NWP-PGT_HIST'!$A$5:$Y$32,'[2]NWP-PGT_HIST'!$G$1)/1000-VLOOKUP($N$35,'[2]NWP-PGT_HIST'!$A$5:$Y$32,'[2]NWP-PGT_HIST'!$H$1)/1000,0)" +"IF(P53<0,VLOOKUP($N$36,'[2]NWP-PGT_HIST'!$A$5:$Y$32,'[2]NWP-PGT_HIST'!$G$1)/1000-VLOOKUP($N$36,'[2]NWP-PGT_HIST'!$A$5:$Y$32,'[2]NWP-PGT_HIST'!$H$1)/1000,0)" +"IF(P53>0,VLOOKUP($N$36,'[2]NWP-PGT_HIST'!$A$5:$Y$32,'[2]NWP-PGT_HIST'!$G$1)/1000-VLOOKUP($N$36,'[2]NWP-PGT_HIST'!$A$5:$Y$32,'[2]NWP-PGT_HIST'!$H$1)/1000,0)" +"-VLOOKUP(L40,[2]NWP_PGT_DAILY!$A$5:$BN$1000,[2]NWP_PGT_DAILY!$BN$1)/1000+VLOOKUP(L40,[2]NWP_PGT_DAILY!$A$1:$BN$65536,[2]NWP_PGT_DAILY!$BM$1)/1000" +"VLOOKUP($J43,[2]NWP_PGT_DAILY!$A$5:$BL$1000,56)/1000" +"VLOOKUP($V43,[2]NWP_PGT_DAILY!$A$5:$AX$1000,43)/1000" +"SUMIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3,[2]NWP_PGT_DAILY!$BD$5:$BD$1001)/COUNTIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3)/1000" +"SUMIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3,[2]NWP_PGT_DAILY!$AQ$5:$AQ$1001)/COUNTIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3)/1000" +"-VLOOKUP(J46,'[2]WestCoast Historicals'!$D$68:$AD$70,22)/1000" +"VLOOKUP($S46,[2]NWP_PGT_DAILY!$A$5:$AX$1000,29)/1000" +"VLOOKUP(V46,'[2]WestCoast Historicals'!$D$40:$AH$70,31)/1000" +"VLOOKUP($J47,'[2]NWP-PGT_HIST'!$A$5:$Y$32,'[2]NWP-PGT_HIST'!$T$1)/1000" +"F112" +"VLOOKUP($O48,[2]NWP_PGT_DAILY!$A$5:$AX$1000,24)/1000" +"G112" +"SUMIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3,[2]NWP_PGT_DAILY!$AC$5:$AC$1001)/COUNTIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3)/1000" +"VLOOKUP(S49,'[2]WestCoast Historicals'!$D$40:$AD$70,9)/1000" +"SUMIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3,[2]NWP_PGT_DAILY!$X$5:$X$1001)/COUNTIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3)/1000" +"VLOOKUP($S$50,'[2]NWP-PGT_HIST'!$A$5:$Y$32,'[2]NWP-PGT_HIST'!$J$1)/1000" +"VLOOKUP($G51,[2]NWP_PGT_DAILY!$A$5:$BL$1000,58)/1000" +"VLOOKUP(O51,'[2]WestCoast Historicals'!$D$40:$AD$70,8)/1000" +"VLOOKUP($S$51,'[2]NWP-PGT_HIST'!$A$5:$Y$32,'[2]NWP-PGT_HIST'!$J$1)/1000" +"VLOOKUP($W52,[2]NWP_PGT_DAILY!$A$5:$AX$1000,31)/1000" +"SUMIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3,[2]NWP_PGT_DAILY!$BF$5:$BF$1001)/COUNTIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3)/1000" +"VLOOKUP($AL53,[2]NWP_PGT_DAILY!$A$5:$AX$1000,19)/1000" +"-VLOOKUP(AL$53,[2]NWP_PGT_DAILY!$A$5:$AX$1000,20)/1000" +"-VLOOKUP(G54,'[2]WestCoast Historicals'!$D$68:$AD$70,24)/1000" +"SUMIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3,[2]NWP_PGT_DAILY!$AE$5:$AE$1001)/COUNTIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3)/1000" +"-VLOOKUP(AL$54,[2]NWP_PGT_DAILY!$A$5:$AX$1000,20)/1000" +"VLOOKUP($G$55,'[2]NWP-PGT_HIST'!$A$5:$Y$32,'[2]NWP-PGT_HIST'!$V$1)/1000" +"VLOOKUP(W55,'[2]WestCoast Historicals'!$D$40:$AD$70,11)/1000" +"SUMIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3,[2]NWP_PGT_DAILY!$S$5:$S$1001)/COUNTIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3)/1000" +"SUMIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3,[2]NWP_PGT_DAILY!$T$5:$T$1001)/COUNTIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3)/1000" +"SUMIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3,[2]NWP_PGT_DAILY!$U$5:$U$1001)/COUNTIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3)/1000" +"VLOOKUP($G$56,'[2]NWP-PGT_HIST'!$A$5:$Y$32,'[2]NWP-PGT_HIST'!$V$1)/1000" +"VLOOKUP($W$56,'[2]NWP-PGT_HIST'!$A$5:$Y$32,'[2]NWP-PGT_HIST'!$K$1)/1000" +"VLOOKUP($W$57,'[2]NWP-PGT_HIST'!$A$5:$Y$32,'[2]NWP-PGT_HIST'!$K$1)/1000" +"F64+I68" +"VLOOKUP($P59,[2]NWP_PGT_DAILY!$A$5:$AX$1000,26)/1000" +"SUMIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3,[2]NWP_PGT_DAILY!$Z$5:$Z$1001)/COUNTIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3)/1000" +"VLOOKUP(P62,'[2]WestCoast Historicals'!$D$40:$AG$70,30)/1000" +"P59" +"R104" +"S63" +"R107" +"VLOOKUP($E64,[2]NWP_PGT_DAILY!$A$5:$AX$1000,50)/1000" +"T104" +"T107" +"$P$63" +"P110" +"P113" +"SUMIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3,[2]NWP_PGT_DAILY!$AX$5:$AX$1001)/COUNTIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3)/1000" +"P104/1000" +"P107/1000" +"VLOOKUP($X66,[2]NWP_PGT_DAILY!$A$5:$AX$1000,34)/1000" +"-VLOOKUP(E67,'[2]WestCoast Historicals'!$D$68:$AD$70,27)/1000" +"VLOOKUP($E68,'[2]NWP-PGT_HIST'!$A$5:$Y$32,'[2]NWP-PGT_HIST'!$Y$1)/1000" +"VLOOKUP($H68,[2]NWP_PGT_DAILY!$A$5:$BK$1000,62)/1000" +"SUMIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3,[2]NWP_PGT_DAILY!$AH$5:$AH$1001)/COUNTIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3)/1000" +"VLOOKUP($Z68,[2]NWP_PGT_DAILY!$A$5:$AX$1000,37)/1000" +"VLOOKUP(X69,'[2]WestCoast Historicals'!$D$68:$AI$70,32)/1000" +"AE86" +"AE87" +"SUMIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3,[2]NWP_PGT_DAILY!$BJ$5:$BJ$1001)/COUNTIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3)/1000" +"SUMIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3,[2]NWP_PGT_DAILY!$AK$5:$AK$1001)/COUNTIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3)/1000" +"'[2]EL Paso'!B39" +"-VLOOKUP(H71,'[2]WestCoast Historicals'!$D$68:$AD$70,25)/1000" +"VLOOKUP(Z71,'[2]WestCoast Historicals'!$D$68:$AD$70,10)/1000" +"VLOOKUP($H$72,'[2]NWP-PGT_HIST'!$A$5:$Y$32,'[2]NWP-PGT_HIST'!$W$1)/1000" +"P59" +"R106" +"VLOOKUP($H$73,'[2]NWP-PGT_HIST'!$A$5:$Y$32,'[2]NWP-PGT_HIST'!$W$1)/1000" +"T106" +"P112" +"P59" +"R103" +"P106/1000" +"T103" +"P109" +"H68" +"R105" +"P103/1000" +"T105" +"SUM(AF70:AF77)" +"O74" +"P111" +"VLOOKUP($W$79,[2]NWP_PGT_DAILY!$A$5:$AX$1000,40)/1000" +"VLOOKUP(W79,[2]NWP_PGT_DAILY!$A$1:$AO$65536,[2]NWP_PGT_DAILY!$AO$1)/1000" +"W103" +"P105/1000" +"VLOOKUP($W$80,[2]NWP_PGT_DAILY!$A$5:$AX$1000,40)/1000" +"'[2]WestCoast Historicals'!T70" +"X103" +"VLOOKUP(AB80,[2]NWP_PGT_DAILY!$A$1:$CS$65536,[2]NWP_PGT_DAILY!$BL$1)/1000" +"SUMIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3,[2]NWP_PGT_DAILY!$AN$5:$AN$1001)/COUNTIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3)/1000" +"J84" +"'[2]Map -All West'!K67" +"VLOOKUP(W82,'[2]WestCoast Historicals'!$D$68:$AE$70,28)/1000" +"VLOOKUP(W82,'[2]WestCoast Historicals'!$D$68:$AD$70,15)/1000" +"SUMIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3,[2]NWP_PGT_DAILY!$BL$5:$BL$1001)/COUNTIF([2]NWP_PGT_DAILY!$BP$5:$BP$1001,$AK$3)/1000" +"VLOOKUP(W83,'[2]WestCoast Historicals'!$D$44:$S$69,16)/1000" +"VLOOKUP(W83,'[2]WestCoast Historicals'!$D$37:$T$69,17)" +"VLOOKUP(AB83,'[2]WestCoast Historicals'!$D$68:$AD$70,12)/1000" +"H68" +"'[2]Map -All West'!H72" +"'[2]EL Paso'!AG2" +"W83" +"VLOOKUP(AB84,'[2]WestCoast Historicals'!$D$44:$AD$68,12)/1000" +"$H$72" +"'[2]Map -All West'!I107" +"$H$73" +"AB80" +"'[2]Map -All West'!W72" +"'[2]Map -All West'!K69" +"'[2]EL Paso'!B37" +"'[2]Map -All West'!I109" +"'[2]Map -All West'!H74" +"W79" +"'[2]Map -All West'!N72" +"'[2]Map -All West'!W74" +"J84" +"'[2]Map -All West'!H78" +"Q82" +"'[2]Map -All West'!K79" +"'[2]Map -All West'!I104" +"'[2]Map -All West'!I105" +"'[2]Map -All West'!I103" +"'[2]EL Paso'!AG11" +"'[2]EL Paso'!$AG3" +"AF94" +"'[2]Map -All West'!G100" +"X91" +"'[2]Map -All West'!Y88" +"'[2]Map -All West'!H100" +"'[2]Map -All West'!N74" +"'[2]Map -All West'!I100" +"'[2]Map -All West'!I101" +"'[2]Map -All West'!H80" +"'[2]Map -All West'!K81" +"C102-1" +"L102" +"M102" +"VLOOKUP(I$102,[2]NWP_PGT_DAILY!$A$1:$CW$65536,[2]NWP_PGT_DAILY!$CK$1)/1000" +"91000*1.047" +"($P103-Q103)/1000" +"[2]NWP_PGT_DAILY!BR2" +"VLOOKUP(I$102,[2]NWP_PGT_DAILY!$A$1:$CW$65536,[2]NWP_PGT_DAILY!$CM$1)/1000" +"338000*1.047" +"[2]NWP_PGT_DAILY!BT2" +"VLOOKUP(I$102,[2]NWP_PGT_DAILY!$A$1:$CW$65536,[2]NWP_PGT_DAILY!$CO$1)/1000" +"700000*1.047" +"[2]NWP_PGT_DAILY!BV2" +"VLOOKUP(I$102,[2]NWP_PGT_DAILY!$A$1:$CW$65536,[2]NWP_PGT_DAILY!$CQ$1)/1000" +"[2]NWP_PGT_DAILY!BX2" +"515500*1.047" +"[2]NWP_PGT_DAILY!BZ2" +"SUM(I103:I107)" +"[2]NWP_PGT_DAILY!CB2" +"[2]NWP_PGT_DAILY!CD2" +"SUM(C103:C109)" +"[2]NWP_PGT_DAILY!CF2" +"750+350+25" +"0.025*0.6" +"0.0357+0.0075" +"F17" +"C$7-H17-((C$12+C$11)*I17)" +"F17" +"0.03+0.0072+0.0022" +"SUM(F19:F20)" +"0.007962+0.0072+0.0022" +"SUM(F22:F24)" +"C$5-H24-((C$12+C$11)*I24)" +"C$8-H30-((C$12+C$11)*I30)" +"C6-H35-((C12+C11)*I35)" +"SUM(F37:F40)" +"C$6-H40-((C$12+C$11)*I40)" +"C$9-H49-((C$12+C$11)*I49)" +"C$10-H53-((C$12+C$11)*I53)" +"SUM(C5:C25)" +"+J4*J8+G4*G8+D4*D8" +"+'Unit Costs'!P7" +"+'Unit Costs'!T7" +"+'Unit Costs'!X7" +"J8+G8+D8" +"+D10/D$4" +"475*3" +"J10*J$8+G10*G$8+D10*D$8" +"+M10/M$8" +"+M10/M$4" +"-$B12*D$10" +"SUM(D10:D13)" +"55000/12/1343/28" +"-$B17*D$4" +"-$B17*G4" +"0.0045/0.025*B17" +"-$B20/12" +"-200/134" +"SUM(D17:D22)" +"+D14+D23" +"D24/0.1*12" +"$B28*D26" +"PMT(7.2%/12,360,D28)" +"+D29+D24" +"+D30*12" +"TRUnits" +"ROUND(X7+T7+P7,0)" +"+AB7" +"AB7*AC8" +"+Q8+280+67" +"+U8" +"+Y8+295" +"ROUND((Y8*$X7+U8*$T7+Q8*$P7)/$AB$7,0)" +"L9/$L$88" +"M9*TRUnits" +"2381.9/2" +"M9/1376" +"Q9*P$7" +"Q$8*$N9*CMF" +"+Q9/Q$8" +"+X9+T9+P9" +"AB9/AB$7" +"AJ9/$AJ$48" +"+AB9" +"+AJ9/AK$7" +"+AJ9/AL$7" +"((68000+9450+28000+8000+2000)/134)*CMF" +"+AB10/AB$7" +"263/2" +"175/2" +"+$M12*CMF" +"AB12+AB13" +"(6797+11425)/14" +"+AB15" +"+AB19+AB20" +"290/2" +"5.5*R8*CMF" +"5.5*1550*CMF" +"SUM(AB23:AB25)+SUM(AB28:AB32)+AB35" +"2605/2" +"AB40+AB41" +"7528/2" +"AB26+AB33" +"+AB34" +"4563/2" +"(13500+300-1500)/2*0.33*CMF" +"(13500+300-1100)/2*0.33*CMF" +"(13500+300)/2*0.33*CMF" +"+AB62" +"AB43+AB44" +"AB50" +"1455/2" +"2425/2" +"+AB21" +"3394/2" +"+AB37+AB38" +"(2975+(24808/7))/2" +"+AB54+AB55" +"(2465+(23680/7))/2" +"+AB56+SUM(AB58:AB60)+AB72" +"13251/2" +"AB66+AB67" +"AB63+AB64" +"894/2" +"(120+80+70+40)*CMF" +"(120+3*70+2*65+2*40)*CMF" +"(120+4*80+70+4*40)*CMF" +"+AB70" +"600/2" +"((75+46+13)*2+180+70)*CMF" +"SUM(AB73:AB76)" +"(28-3)*3*2*CMF" +"+AB68" +"(28-3)*3*3.5*CMF" +"SUM(AB77:AB79)" +"SUM(AB81:AB85)" +"750/2" +"((R$8*1.2)/100*23.5)*CMF" +"710/2" +"((R$8*1.2)/100*21)*CMF" +"(SUM(AJ9:AJ40)+SUM(AJ42:AJ45))*1.0125*0.7*0.095/12*6" +"(2.5*43560+75000)*10.3" +"300/2" +"7500/SM134Units*CMF" +"AB11+AB86" +"3111/2" +"2.1*CMF*60%*Q$8" +"AB45+AB47+AB48+AB69" +"2489/2" +"2.1*CMF*40%*Q$8" +"+AB87" +"(SUM(AJ$43:AJ45)+SUM(AJ$9:AJ$40))*0.1-500000" +"0*CMF" +"(SUM(AJ$43:AJ46)+SUM(AJ$9:AJ$40))*0.15" +"400/2" +"$M48*CMF" +"SUM(AI9:AI47)" +"2400/2" +"1*Q$8*CMF" +"-AJ42" +"AJ50/AK$7" +"1600/2" +"-AJ41" +"(1376*0.7)/2" +"Q$8*0.85*CMF" +"-AJ46" +"7*M54" +"(2739+(21700/7))/2" +"SUM(AJ48:AJ53)" +"4050/2" +"730/2" +"200*CMF" +"0.75*AJ48" +"+AJ48-AJ56" +"1475/2" +"12*75*CMF" +"AJ57-AJ47-AJ46" +"1265/2" +"1247/2" +"X7" +"475*3" +"AK60*AJ60" +"AK60/AC$8" +"T7" +"AK61/U$8" +"2275/2" +"1.75*R$8*0.33*CMF" +"P7" +"SUM(AL60:AL62)" +"AK62/Q$8" +"1820/2" +"1.75*R$8*0.67*CMF" +"2900000/28" +"AJ63/1343" +"455/2" +"2700000/28" +"1896/2" +"1100*CMF" +"0.0725/12" +"1182/2" +"600*CMF" +"956/2" +"(Q$8*$N68+200)*CMF" +"PMT(AJ66,AJ67,AJ48)" +"798/2" +"+AM62" +"2700000*0.105" +"2086/2" +"(250+300+250+100)*CMF" +"0.9*AJ69" +"AL69/12" +"3200/2" +"1.22*Q$8*CMF" +"((110000/28/1343)*1187*134)/12" +"313/2" +"+AJ70-AJ71" +"3155/2" +"15*10*2.25*CMF" +"+AJ72/-AJ68" +"+AJ69-AJ71+0.05*AJ69" +"AO75*12" +"AJ75/0.105" +"+AJ68" +"0.8*AL75" +"1591/2" +"(28+20)*15*CMF" +"(15.83+20)*15*CMF" +"(26+20)*15*CMF" +"+AJ76+AJ75" +"549/2" +"AJ77*12" +"0/2" +"AJ78/0.105" +"961/2" +"350/2" +"1250*14+1220*14" +"981/2" +"28*3*475" +"883/2" +"+AJ83-AJ82" +"99/2" +"+AJ84+AJ81" +"2000/2" +"AJ85*0.58" +"2571/2" +"(((1000+500+500+500)*4.33*15)*CMF)/SM134Units" +"0.5*AJ78/12" +"SUM(D9:D87)" +"+SUM(L9:L87)" +"10.3*43560*2.5" +"L91/10.3" +"+$L91/SM134Units" +"+L147*CMF" +"+L148*8*CMF" +"L146*0.5*CMF" +"545*4*35*CMF" +"N140*1.5*CMF" +"+L157*CMF" +"+L160*CMF" +"+L156*CMF" +"+L159*CMF" +"15000*CMF" +"SUM(L93:L101)" +"SUM(P93:P102)" +"75000*CMF" +"4000*CMF" +"SUM(L106:L108)" +"+L109+L103" +"+L110+L91" +"0.15*(L110+L88)" +"+L112+L111+L88" +"0.0075*0.75*13000000" +"0.0025*0.75*13000000" +"13000000*0.75*0.75*0.105*0.5" +"SUM(L116:L119)" +"+L120+L113+L88" +"+P120+P113" +"0.75*P122" +"+P122-P124" +"-P112" +"10.3*43560" +"P$7*28" +"T7*15.83" +"X7*26" +"SQRT(L134)" +"L135*25" +"M135*4" +"P$7*20" +"L135*4-120" +"300*300" +"30*L136" +"-2.5*60*80" +"-4000" +"N140/134" +"6500*12" +"670-(37.5*2+25*2)" +"L145*L144*L143" +"2*L146" +"L143*L145*2.1" +"10*L148" +"+L149+L147" +"75000*10.3" +"+L150/M150" +"+N140*1.5" +"545*4*35" +"10000" +"900*35" +"SUM(L150:L160)" +"SUM(L150:L163)" +"75/295" +"475*3" +"75*12" +"TRUnits" +"ROUND(0.35*SM134Units,0)" +"134-U7-Q7-AC7" +"ROUND(134*0.25,0)" +"ROUND(Y7+U7+Q7+AC7,0)" +"+AG7" +"AG7*AH8" +"+N8+360" +"+R8" +"V8+295" +"Z8+167" +"ROUND(($AD8*$AC7+Z8*$Y7+V8*$U7+R8*$Q7)/$AG$7,0)" +"ROUND((AE8*AC$7+AA8*$Y7+W8*$U7+S8*$Q7)/$AG$7,0)" +"L9/$L$88" +"M9*TRUnits" +"2381.9/2" +"$M9/N$8" +"R9*Q$7" +"R$8*$N9*CMF" +"+R9/R$8" +"+Y9+U9+Q9+AC9" +"AG9/AG$7" +"AO9/$AO$48" +"+AG9" +"+AO9/AP$7" +"+AO9/AQ$7" +"(((68000+9450+54000+8000+2000)/134)+0.15*S$8)*CMF" +"+AG10/AG$7" +"263/2" +"0.42/100*60*R8" +"175/2" +"AG12+AG13" +"(6797+11425)/14" +"+$M13*CMF" +"+AG15" +"+AG19+AG20" +"290/2" +"5.5*S8*CMF" +"5.5*1550*CMF" +"SUM(AG23:AG25)+SUM(AG28:AG32)+AG35" +"2605/2" +"AG40+AG41" +"7528/2" +"AG26+AG33" +"M18/1376" +"+AG34" +"4563/2" +"(13500+300-1500)/2*0.33*CMF" +"(13500+300-1100)/2*0.33*CMF" +"(13500+300)/2*0.33*CMF" +"+AG62" +"AG43+AG44" +"AG50" +"1455/2" +"2425/2" +"+AG21" +"3394/2" +"+AG37+AG38" +"(2975+(24808/7))/2" +"+AG54+AG55" +"(2465+(23680/7))/2" +"+AG56+SUM(AG58:AG60)+AG72" +"13251/2" +"AG66+AG67" +"AG63+AG64" +"894/2" +"(120+80+70+40)*CMF" +"(120+3*70+2*65+2*40)*CMF" +"(120+4*80+70+4*40)*CMF" +"+AG70" +"600/2" +"((75+46+13)*2+180+70)*CMF" +"SUM(AG73:AG76)" +"+AG68" +"SUM(AG77:AG79)" +"SUM(AG81:AG85)" +"750/2" +"((S$8*1.2)/100*23.5)*CMF" +"710/2" +"((S$8*1.2)/100*21)*CMF" +"(SUM(AO9:AO40)+SUM(AO42:AO45))*1.0125*0.7*0.095/12*6" +"(2.5*43560+75000)*10.3" +"300/2" +"10000/SM134Units*CMF" +"AG11+AG86" +"3111/2" +"2.25*CMF*60%*R$8" +"AG45+AG47+AG48+AG69" +"2489/2" +"2.25*CMF*40%*R$8" +"+AG87" +"(SUM(AO$43:AO45)+SUM(AO$9:AO$40))*0.1-500000" +"0*CMF" +"(SUM(AO$43:AO46)+SUM(AO$9:AO$40))*0.15" +"400/2" +"$M48*CMF" +"SUM(AN9:AN47)" +"2400/2" +"1.17*R$8*CMF" +"-AO42" +"AO50/AP$7" +"1600/2" +"-AO41" +"(1376*0.7)/2" +"R$8*0.85*CMF" +"-AO46" +"7*M54" +"(2739+(21700/7))/2" +"R$8*3*0.33*CMF" +"SUM(AO48:AO53)" +"4050/2" +"$R$8*3*0.67*CMF" +"730/2" +"0.75*AO48" +"+AO48-AO56" +"1475/2" +"12*75*CMF" +"15*75*CMF" +"AO57-AO47-AO46" +"1265/2" +"1247/2" +"Y7" +"AP60*AO60" +"AP60/AH$8" +"U7" +"AP61/V$8" +"2275/2" +"2*S$8*0.33*CMF" +"Q7" +"SUM(AQ60:AQ62)" +"AP62/R$8" +"1820/2" +"2*S$8*0.67*CMF" +"2900000/28" +"AO63/1343" +"455/2" +"2700000/28" +"1896/2" +"1100*CMF" +"0.0725/12" +"1182/2" +"600*CMF" +"956/2" +"(R$8*$N68+200)*CMF" +"PMT(AO66,AO67,AO48)" +"798/2" +"+AR62" +"2700000*0.105" +"2086/2" +"(250+300+250+100)*CMF" +"0.9*AO69" +"AQ69/12" +"3200/2" +"1.22*R$8*CMF" +"((110000/28/1343)*1187*134)/12" +"313/2" +"+AO70-AO71" +"3155/2" +"8*8*2.25*CMF" +"+AO72/-AO68" +"+AO69-AO71+0.05*AO69" +"AT75*12" +"AO75/0.105" +"+AO68" +"0.8*AQ75" +"1591/2" +"(28+20)*15*CMF" +"(15.83+20)*15*CMF" +"(26+20)*15*CMF" +"+AO76+AO75" +"549/2" +"AO77*12" +"0/2" +"AO78/0.105" +"961/2" +"(((40*8*2)*4.33*15)*CMF)/SM134Units" +"350/2" +"0.15*R$8*CMF" +"1250*14+1220*14" +"981/2" +"28*3*475" +"883/2" +"+AO83-AO82" +"99/2" +"((70*4.33*15)*CMF)/SM134Units" +"+AO84+AO81" +"2000/2" +"AO85*0.58" +"2571/2" +"(((1000+500+500+500)*4.33*15)*CMF)/SM134Units" +"0.5*AO78/12" +"SUM(D9:D87)" +"+SUM(L9:L87)" +"10.3*43560*2.5" +"M91/10.3" +"+$M91/SM134Units" +"+Y91+U91+Q91" +"+L150*2*CMF" +"+L152*8*CMF" +"L150*0.5*CMF" +"545*4*35*CMF" +"N144*2.5*CMF" +"+L161*CMF" +"+L164*CMF" +"+L160*CMF" +"+L163*CMF" +"15000*CMF" +"SUM(M94:M102)" +"SUM(Q94:Q103)" +"75000*CMF" +"4000*CMF" +"SUM(M107:M109)" +"+M110+M104" +"+M111+M91" +"0.15*(Q111+Q88)" +"+Q113+Q112+Q88" +"0.0075*0.75*13000000" +"0.0025*0.75*13000000" +"13000000*0.75*0.75*0.105*0.5" +"SUM(M117:M120)" +"+M121+M114+L88" +"+Q121+Q114" +"2*R125" +"2*V125+75" +"3*Z125+75" +"4*AD125+75" +"(R124*12)/R123" +"0.75*Q123" +"+Q123-Q128" +"-Q113" +"10.3*43560" +"Q$7*28" +"U7*15.83" +"Y7*26" +"SQRT(L138)" +"L139*25" +"M139*4" +"Q$7*20" +"L139*4-120" +"300*300" +"30*L140" +"-2.5*60*80" +"-4000" +"25*37" +"N144/134" +"6500*12" +"670-(37.5*2+25*2)" +"L149*L148*L147" +"2*L150" +"L147*L149*2.1" +"10*L152" +"+L153+L151" +"75000*10.3" +"+L154/M154" +"+N144*1.5" +"545*4*35" +"10000" +"900*35" +"SUM(L154:L164)" +"SUM(L154:L167)" +"AVERAGE(Y5:Y9)" +"+U12/T12" +"+U12/2" +"1298" +"475*3" +"+AE12/3" +"1107-150" +"W14*2" +"+U14/U14" +"V15*T15" +"$H$7*F6" +"F6-I6" +"1-0.268" +"SUM(F6:F7)" +"$H$13*F13" +"1-0.265" +"F19+F17+F15+F14+F13" +"SUM(J13:J19)" +"$H$26*F25" +"F38-I38+1012+358" +"SUM(F25:F38)" +"1-0.2655" +"$H$48*F43" +"F43-I43+0.4" +"F45-I45+0.45" +"F49-I49+0.1" +"SUM(F43:F63)" +"1-0.264" +"SUM(I6:I70)" +"SUM(J72)" +"+J73+J69+J64+J39+J8+J20" +"+E3-D3" +"57*53" +"B2*C2" +"B3*C3*0.5" +"(55*52*1.5)/100" +"56*20*2+41*20*2+41*10*2" +"(3+7)/2" +"SUM(D2:D44)" +"SUM(G2:G40)" +"D45*0.12" +"SUM(D45:D51)" +"D52/4200" +"SUM(C4:C5)" +"C6-C9" +"C9*11/28" +"C9-E9" +"G9+I9" +"C10*28/32" +"825.56+914.16" +"SUM(C9:C49)" +"B8-E8" +"B9*(A9-A8)/365*$C$5" +"D9-C9" +"B7*C7" +"D7/E7" +"F7*0.5" +"G7*0.75" +"B17-C17" +"F17" +"H7" +"C27+B27" +"SUM(F27:J27)" +"K27-D27" +"202+186" +"146+180" +"+B7/Stabilized!$B$10" +"+B7/Stabilized!$E$10" +"+B7/$B$18" +"+B7" +"+B10" +"+B11-G11" +"SUM(B7:B17)" +"+G12" +"1351924+67344" +"SUM(B22:B24)" +"+B25/B18" +"+B18*0.75" +"+B26/B18" +"#REF!" +"C13" +"1-B4" +"+B5*Stabilized!B10" +"+F5*Stabilized!B10" +"Stabilized!B18" +"B10/B$12" +"+B10/Stabilized!$B$10" +"+B10/Stabilized!$E$10" +"B11+B10" +"B12-B16-B21" +"B12-B13" +"B14/B14" +"Stabilized!B33" +"F16/F$14" +"B14-B16" +"+Budget!B26" +"+Stabilized!B35" +"PMT(B19,B20/12,-B18)" +"B17/B21" +"B17/B18" +"SUM(C5:Q5)" +"SUM(D13:Q13)" +"SUM(B5:B13)" +"+C14-C16" +"+C17+D14-D16" +"+E17+F14+F16" +"+D17*(0.0865/12)" +"+C21" +"+C23" +"+C17" +"+D18" +"+C21-C22" +"+B21/B18" +"D8*B8" +"+D8/2" +"G8*B8" +"+D9/3" +"SUM(B8:B9)" +"SUM(B16:B16)" +"B6/$B$10" +"D6*B6" +"F6*B6" +"+F6" +"I6*B6" +"+F7/2" +"+F8/3" +"SUM(B6:B8)" +"E10/B10" +"G10/B10" +"+G10/329" +"J10/B10" +"H10" +"K10" +"+G10*12" +"B18/B$20" +"B18/$B$10" +"B18/$E$10" +"+J10*12" +"B19+B18" +"B20*B15" +"B20-B21" +"B22/B22" +"B24/B$22" +"134*78000" +"+B10*350" +"+B10*350" +"SUM(B24:B32)" +"B22-B33" +"+Budget!B26" +"+Budget!B26" +"L31-L33" +"F39*0.9/L35" +"PMT(B36,B37/12,-B35)" +"B34-B38" +"B34/B38" +"B34/B35" +"WORKDAY(EOMONTH(K4,0),-2,Main!I$9:I$40)" +"IF(K4>A4,EOMONTH(K4,1)+1,EOMONTH(K4,0)+1)" +"MATCH(C4,MALIN!$C:$C,0)" +"EOMONTH(C4,0)+1" +"TRANSPOSE(MALIN!D4:GU4)" +"INDEX(MALIN!$1:$1048576,D4,J4)" +"INDEX(MALIN!$1:$1048576,F4,J4)" +"INDEX(MALIN!$1:$1048576,H4,J4)" +"J4+1" +"WORKDAY(EOMONTH(K4,0),-2,Main!I$9:I$40)" +"IF(K4>A4,EOMONTH(K4,1)+1,EOMONTH(K4,0)+1)" +"MATCH(C4,NTHWST!$C:$C,0)" +"EOMONTH(C4,0)+1" +"TRANSPOSE(NTHWST!D4:GU4)" +"INDEX(NTHWST!$1:$1048576,D4,J4)" +"INDEX(NTHWST!$1:$1048576,F4,J4)" +"INDEX(NTHWST!$1:$1048576,H4,J4)" +"J4+1" +"B7*C7" +"D7/E7" +"F7*0.5" +"G7*0.75" +"Facts!B60" +"B17/0.53" +"B26-C26" +"F26" +"H7" +"C36+B36" +"SUM(F36:J36)" +"K36-D36" +"202+186" +"146+180" +"SUM(L36:L40)" +"SUM(D3:L3)" +"D3/$M$3" +"B23-B22" +"C23/B22" +"C33/$F$19" +"F33/$G$19" +"G33*0.5*0.75" +"B52-B49" +"B54/5" +"B52*B57" +"B52+B59" +"B59/$F$56" +"F59/$G$56" +"C59*$B$57" +"C59+B60" +"'S&D'!D36" +"B7*C7" +"D7/E7" +"F7*0.5" +"G7*0.75" +"B17-C17" +"F17" +"H7" +"C27+B27" +"SUM(F27:J27)" +"K27-D27" +"202+186" +"146+180" +"+B7/Stabilized!$B$10" +"+B7/Stabilized!$E$10" +"+B7/$B$18" +"+B7" +"+B10" +"+B11-G11" +"B12*0.5" +"B12*0.5" +"SUM(B7:B17)" +"+G12" +"B25-B22-B23" +"B18*0.25" +"+B25/B18" +"+B18*0.75" +"+B26/B18" +"#REF!" +"C13" +"1-B4" +"+B5*Stabilized!B10" +"+F5*Stabilized!B10" +"Stabilized!B18" +"B10/B$12" +"+B10/Stabilized!$B$10" +"+B10/Stabilized!$E$10" +"B11+B10" +"B12-B16-B21" +"B12-B13" +"B14/B14" +"Stabilized!B33" +"F16/F$14" +"B14-B16" +"+Budget!B26" +"+Stabilized!B35" +"PMT(B19,B20/12,-B18)" +"B17/B21" +"B17/B18" +"SUM(C5:Q5)" +"SUM(D13:Q13)" +"SUM(B5:B13)" +"+C14-C16" +"+C17+D14-D16" +"+E17+F14+F16" +"+D17*(0.0865/12)" +"+C21" +"+C23" +"+C17" +"+D18" +"+C21-C22" +"+B21/B18" +"D8*B8" +"+D8/2" +"G8*B8" +"+D9/3" +"SUM(B8:B9)" +"SUM(B16:B16)" +"B6/$B$10" +"D6*B6" +"F6*B6" +"+F6" +"I6*B6" +"+F7/2" +"+F8/3" +"SUM(B6:B8)" +"E10/B10" +"G10/B10" +"+G10/329" +"J10/B10" +"H10" +"K10" +"+G10*12" +"B18/B$20" +"B18/$B$10" +"B18/$E$10" +"+J10*12" +"B19+B18" +"B20*B15" +"B20-B21" +"B22/B22" +"B24/B$22" +"134*78000" +"+B10*350" +"+B10*350" +"SUM(B24:B32)" +"B22-B33" +"+Budget!B26" +"+Budget!B26" +"L31-L33" +"F39*0.9/L35" +"PMT(B36,B37/12,-B35)" +"B34-B38" +"B34/B38" +"B34/B35" +"+B7/Stabilized!$B$8" +"+B7/Stabilized!$E$8" +"+B7/$B$18" +"+B7" +"+B10" +"+B11-G11" +"SUM(B7:B17)" +"+G12" +"1351924+67344" +"SUM(B22:B24)" +"+B25/B18" +"+B18*0.75" +"+B26/B18" +"#REF!" +"C13" +"1-B4" +"+B5*Stabilized!B8" +"+F5*Stabilized!B8" +"Stabilized!B16" +"B10/B$12" +"+B10/Stabilized!$B$8" +"+B10/Stabilized!$E$8" +"B11+B10" +"B12-B16-B21" +"B12-B13" +"B14/B14" +"Stabilized!B31" +"F16/F$14" +"B14-B16" +"+Budget!B26" +"+Stabilized!B33" +"PMT(B19,B20/12,-B18)" +"B17/B21" +"B17/B18" +"SUM(C5:Q5)" +"SUM(D13:Q13)" +"SUM(B5:B13)" +"+C14-C16" +"+C17+D14-D16" +"+E17+F14+F16" +"+D17*(0.0865/12)" +"+C21" +"+C23" +"+C17" +"+D18" +"+C21-C22" +"+B21/B18" +"D8*B8" +"+D8/2" +"G8*B8" +"+D9/3" +"SUM(B8:B9)" +"SUM(B16:B16)" +"B6/$B$8" +"D6*B6" +"F6*B6" +"+F6/2" +"I6*B6" +"+F7/3" +"SUM(B6:B7)" +"E8/B8" +"G8/B8" +"+G8/329" +"J8/B8" +"H8" +"K8" +"+G8*12" +"B16/B$18" +"B16/$B$8" +"B16/$E$8" +"+J8*12" +"B17+B16" +"B18*B13" +"B18-B19" +"B20/B20" +"B22/B$20" +"+B8*350" +"+B8*350" +"SUM(B22:B30)" +"B20-B31" +"+Budget!B26" +"+Budget!B26" +"PMT(B34,B35/12,-B33)" +"B32-B36" +"B32/B36" +"B32/B33" +"SUM(B10:M10)" +"SUM(B10:B15)" +"F8*-0.1" +"SUM(F8:F10)" +"4500*12" +"1800*12" +"260*52" +"280*52" +"SUM(F14:F20)" +"G12-G22" +"IF((S6-$W6)<0,0,S6-$W6)" +"IF((X6-$W$6)<0,0,X6-$W$6)" +"IF((X7-W7)<0,0,X7-W7)" +"SUM(Y3:Y7)" +"IF((AR37+AS37+AR43/2-$W37)<0,0,AR37+AS37+AR43/2-$W37)" +"SUM(B3:B43)" +"SUM(E6:E42)" +"SUM(H3:H44)" +"SUM(K8:K44)" +"SUM(Q5:Q44)" +"SUM(S45:S46)" +"IF(G3=""Personal"",""Personal"",""Operating"")" +"1856+1105+565" +"2365+1970+1736.72" +"2289+1973+645" +"2105+1668" +"2665+2237+12.88+0.5" +"2195.14+1983" +"2394+865" +"2500.6+2185+1060.22" +"2375+2130+1479.05" +"2022.5+1470+72" +"2775+2235" +"2325+1285" +"2460+2385" +"-utility!AB45" +"-utility!AF45" +"2015+1965" +"2207+2035+372.18" +"2837.5+1320" +"2729+860" +"-utility!AJ45" +"-utility!AK45" +"2916.06+1928" +"2337.5+1899.46+280" +"2125.18+926.25" +"2821.5+2718.99+1175" +"2271.24+1721+1411.24" +"-utility!AN45" +"-utility!AO45" +"2699+2661.65" +"2566.65+1869.5" +"2918.35+2284.21" +"-utility!AR45" +"-utility!AS45" +"2395+1527" +"2930+2842.58+786.5" +"2504.13+476.48" +"2766+2736.69+240" +"-utility!AV45" +"-utility!AW45" +"2485.39+480" +"3905+2859" +"1780+745" +"2455+2195" +"-utility!AZ45" +"-utility!BA45" +"-utility!BD45" +"-utility!BE45" +"-utility!BG67" +"IF((E6-C6)<0,0,E6-C6)" +"IF(((E37+F37)-C37)<0,0,(E37+F37)-C37)" +"SUM(E3:E43)" +"I5-I3" +"SUM(I7:J7)" +"K7" +"-1282-46266+109472-47296" +"-40704+15000" +"-390+19542-24617-15765" +"SUM(C2:C23)" +"-C21+-C15" +"SUM(C26:C33)" +"154650+36950" +"C34+C36" +"SUM(J4:J7)" +"+J9" +"C15" +"SUM(C9:C15)" +"C18-C21" +"(I23-H23)*K23" +"M29" +"(C23-$H$27)*$K$27" +"C25-C27" +"SUM(M23:M28)" +"1-SJ_Mix" +"'[1]Assumptions and Summary'!$Q$10+'[2]Assumptions and Summary'!$Q$10" +"SJ_Mix*'[2]Assumptions and Summary'!$E$14+Perm_mix*'[1]Assumptions and Summary'!$E$14" +"E6*C6" +"F6/C6" +"SJ_Mix*'[2]Assumptions and Summary'!$K$14+Perm_mix*'[1]Assumptions and Summary'!$K$14" +"H6*C6" +"I6/C6" +"H6-E6" +"K6*C6" +"L6/C6" +"SJ_Mix*'[2]Assumptions and Summary'!$Q$17+Perm_mix*'[1]Assumptions and Summary'!$Q$17" +"O6*C6" +"P6/C6" +"K6+O6" +"'[1]Assumptions and Summary'!$I$20+'[2]Assumptions and Summary'!$I$20" +"V6/C6" +"SUM(E14:E69)" +"E12-F12" +"VLOOKUP($B14,[2]Model!$A$24:$Y$365,25)" +"VLOOKUP($B14,[1]Model!$A$24:$Y$365,25)" +"D14+C14" +"G13*G12" +"EOMONTH(B14,1)" +"YEAR(B4)" +"L4" +"C4+1" +"L5+N4" +"SUM(L4:L9)" +"CONCATENATE(TEXT(Sheet1!E2,""##%""),"" Perm/"",TEXT(Sheet1!E1,""##%""),"" SJ"")" +"CONCATENATE(TEXT([1]CurveFetch!$E$2,""mm-DD-YY""),"" Mid Curves"")" +"A26" +"B31" +"Sheet1!C6" +"Sheet1!H6" +"Sheet1!K6" +"Sheet1!O6" +"Sheet1!S6" +"J25*D25" +"L25-'8-27-01'!L25" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$X$287,3)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$X$287,7)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$X$287,16)" +"VLOOKUP($A3,[2]CurveFetch!$D$8:$X$287,20)" +"Q21-7519" +"SUM(B6:B10)" +"B6-C17" +"D17-C18" +"B7-C19" +"B10-C23" +"10795-9577" +"22836-15138" +"16450-7519" +"SUMIF(Sheet1!$J$10:$J$714,Sheet2!$A4,Sheet1!$M$10:$M$714)" +"+B4-D4" +"AVERAGE(H5:H8)" +"AVERAGE(H9:H13)" +"AVERAGE(H14:H20)" +"SUM(B4:B64)" +"1150000+432790+300951+255885+22817+171386" +"C2-C3" +"C6*C7" +"C2-C8" +"C3" +"C14*$I$10" +"H14-I14" +"MIN(0,J14)" +"MAX(0,$J14)*0.9" +"MAX(0,$J14)*0.1" +"C14-1600000" +"D15+E15" +"134*250" +"C15*$I$10-MIN(0,K14)" +"C15" +"D15*1.02" +"1150000+432790+300951+255885+22817+171386" +"C2-C3" +"C6*C7" +"C2-C8" +"C3" +"H14-I14" +"MAX(0,$J14)*0.9" +"MAX(0,$J14)*0.1" +"C14-1600000" +"D15+E15" +"134*250" +"C15" +"C15" +"D15*1.02" +"MAX(0,I15-H15)" +"1150000+432790+300951+255885+22817+171386" +"C2-C3" +"C6*C7" +"C2-C8" +"C3" +"C14*$I$10" +"H14-I14" +"MIN(0,J14)" +"MAX(0,$J14)*0.9" +"MAX(0,$J14)*0.1" +"-C14" +"C14-1600000" +"D15+E15" +"134*250" +"C15*$I$10-MIN(0,K14)" +"1600000+H15" +"C15" +"D15*1.02" +"H16-M16" +"M17" +"0.9*(13000000-C8)" +"0.1*(13000000-C8)" +"NPV(0.25,N14,N15,N16,N17,N18,N19,N20,N21,N22,N23,N24,N25,N26)" +"IRR(N14:N26,0.3)" +"1150000+432790+300951+255885+22817+171386" +"C2-C3" +"C6*C7" +"C2-C8" +"C3" +"H14-I14" +"MAX(0,$J14)*0.9" +"MAX(0,$J14)*0.1" +"-C14" +"C14-1600000" +"D15+E15" +"134*250" +"C15" +"1600000+H15" +"I16" +"D15*1.02" +"MAX(0,I15-H15)" +"I17+L17" +"M17" +"0.9*(13000000-C8)" +"0.1*(13000000-C8)" +"NPV(0.25,N14,N15,N16,N17,N18,N19,N20,N21,N22,N23,N24,N25,N26)" +"IRR(N14:N26,0.3)" +"A9/C12" +"A9/C13" +"G33" +"H25/C13" +"A9/H24" +"H26/A9" +"F33*12" +"H20*0.05" +"H20-H21" +"H22*0.01" +"H22+H23" +"C12*H14" +"B32*C32" +"B32*E32" +"E32/C32" +"SUM(B32:B32)" +"D33/B33" +"F33/D33" +"A9/C12" +"A9/C13" +"G35" +"H25/C13" +"A9/H24" +"H26/A9" +"F35*12" +"H20*0.05" +"H20-H21" +"H22*0.02" +"H22+H23" +"C12*H14" +"B34*C34" +"B34*E34" +"E34/C34" +"SUM(B34:B34)" +"D35/B35" +"F35/D35" +"A9/C12" +"A9/C13" +"G34" +"H25/C13" +"A9/H24" +"H26/A9" +"F34*12" +"H20*0.05" +"H20-H21" +"H22*0.01" +"H22+H23" +"C12*H14" +"B32*C32" +"B32*E32" +"E32/C32" +"SUM(B32:B33)" +"D34/B34" +"F34/D34" +"D18" +"57*53" +"B18*C18" +"D118" +"D21" +"D57" +"D133" +"SUM(G17:G22)" +"(55*52*1.5)/100" +"SUM(E25:E127)" +"SUM(G25:G124)" +"SUM(D18:D130)" +"E130*0.12" +"SUM(D130:D134)" +"D135/4100" +"D3" +"+D6" +"57*53" +"B18*C18" +"(55*52*1.5)/100" +"SUM(E25:E127)" +"SUM(G25:G124)" +"SUM(D18:D130)" +"E130*0.12" +"SUM(D130:D134)" +"D135/4100" +"-C24" +"B6" +"$C$20*12" +"SUM(B4:B8)" +"IRR(B9:Z9,0.05)" +"C15*C16" +"PMT(C18/12,C19*12,C17)" +"C15-C17" +"C15*0.025" +"C23+C22" +"-C25" +"B6" +"B6*0.1" +"$C$21*12" +"SUM(B5:B9)" +"IRR(B10:Z10,0.2)" +"C16*C17" +"PMT(C19/12,C20*12,C18)" +"C16-C18" +"C16*0.025" +"C24+C23" +"B4*0.9" +"B4*0.1" +"13059.59*6/12" +"10429.62*10/12" +"B22" +"SUM(B9:B24)" +"B4-B25" +"SUM(F4:F5)-F25" +"SUM(G36:G53)" +"SUM(G65:G67)" +"D11/2" +"SUM(D3:D19)" +"57*53" +"B23*C23" +"(55*52*1.5)/100" +"SUM(E29:E129)" +"SUM(G29:G126)" +"SUM(D23:D132)" +"SUM(E3:E136)" +"E137/4076" +"NOW()" +"E7+F7+G7" +"H7/D7" +"D7-H7" +"F7*0.1" +"F7-K7" +"K7+M7" +"SUM(F7:F33)" +"SUM(F35:F37)" +"F34+F38" +"SUM(E48:E61)" +"SUM(H48:H62)" +"E63+E40" +"E65+E67+E69" +"F71" +"-F49" +"-F55" +"-F59" +"-F69" +"SUM(D76:D82)" +"E5-C5" +"SUM(C5:C13)" +"SUM(C14:C25)" +"SUM(C26:C37)" +"SUM(C38:C49)" +"SUM(C50:C54)" +"E5-C5" +"SUM(C5:C13)" +"SUM(C14:C25)" +"SUM(C26:C37)" +"SUM(C38:C49)" +"SUM(C50:C54)" +"E5-C5" +"SUM(C5:C13)" +"SUM(C14:C25)" +"SUM(C26:C37)" +"SUM(C38:C49)" +"SUM(C50:C54)" +"'[11]Date Master'!A4" +"'[11]Date Master'!A5" +"'[11]Date Master'!A6" +"'[11]Date Master'!A7" +"'[11]Date Master'!A8" +"'[11]Date Master'!I3" +"'[11]Date Master'!I4" +"CONCATENATE(TEXT('[11]Date Master'!C5,""mmm-yy""),""/"",(TEXT('[11]Date Master'!D5,""mmm-yy"")))" +"CONCATENATE(TEXT('[11]Date Master'!C6,""mmm-yy""),""/"",(TEXT('[11]Date Master'!D6,""mmm-yy"")))" +"CONCATENATE(TEXT('[11]Date Master'!C7,""mmm-yy""),""/"",(TEXT('[11]Date Master'!D7,""mmm-yy"")))" +"CONCATENATE(TEXT('[11]Date Master'!C8,""mmm-yy""),""/"",(TEXT('[11]Date Master'!D9,""mmm-yy"")))" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$17),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$17),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$17),'[1]GRMS Detail'!$D$2:$D$10578)/10000)" +"Q17-[19]Sheet1!Q17" +"$S17+$U17+$W17+$Y17+$AA17" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$18),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$18),'[1]GRMS Detail'!$D$2:$D$10578)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$19),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$19),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$19),'[1]GRMS Detail'!$D$2:$D$10578)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$20),'[1]GRMS Detail'!$D$2:$D$10578)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$21),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$21),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$21),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$M$21),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$21),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$21),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$21),'[1]GRMS Detail'!$D$2:$D$10578)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$C$22),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$D$22),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$22),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$22),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$22),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$22),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$22),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$22),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$22),'[1]GRMS Detail'!$D$2:$D$10578)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$23),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$23),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$23),'[1]GRMS Detail'!$D$2:$D$10578)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$D$24),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$E$24),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$F$24),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$24),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$24),'[1]GRMS Detail'!$D$2:$D$10578)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$25),'[1]GRMS Detail'!$D$2:$D$10578)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$26),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$G$26),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$26),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$26),'[1]GRMS Detail'!$D$2:$D$10578)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$27),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$27),'[1]GRMS Detail'!$D$2:$D$10578)/10000)" +"SUM(Q17:Q27)" +"(SUMIF(Reference,CONCATENATE(Q$13,$H$30),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$30),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$30),'[1]GRMS Detail'!$D$2:$D$10578)/10000)" +"(SUMIF(Reference,CONCATENATE(S$13,$F$30),'[1]GRMS Detail'!$D$2:$D$10578)/10000)" +"(SUMIF(Reference,CONCATENATE(Q$13,$F$31),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$H$31),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$I$31),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$J$31),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$K$31),'[1]GRMS Detail'!$D$2:$D$10578)/10000)+(SUMIF(Reference,CONCATENATE(Q$13,$L$31),'[1]GRMS Detail'!$D$2:$D$10578)/10000)" +"SUM(Q30:Q32)" +"SUM(Q38:Q40)" +"Q19" +"Q17+Q20" +"Q18" +"Q30" +"Q31+Q25" +"Q21+Q22" +"Q23" +"(H5*(1+$H$4))/10000" +"(-X5*(1+$X$4)-AJ5*(1+$AJ$4))/10000" +"(I5+M5+AC5+AG5)/10000" +"(Y5+AK5)/10000" +"IF([15]LongTerm83!D22='[15]Phillip Delta Positions'!A5,[15]LongTerm83!G22*('[15]Phillip Delta Positions'!A6-'[15]Phillip Delta Positions'!A5),0)" +"IF([15]LongTerm83!C23='[15]Phillip Delta Positions'!A6,[15]LongTerm83!G23*('[15]Phillip Delta Positions'!A7-'[15]Phillip Delta Positions'!A6),0)" +"IF([15]LongTerm83!D23='[15]Phillip Delta Positions'!A6,[15]LongTerm83!G23*('[15]Phillip Delta Positions'!A7-'[15]Phillip Delta Positions'!A6),0)" +"(-H10*(1+$H$4))/10000" +"H10/10000" +"I10/10000" +"[15]LongTerm83!G22*('[15]Phillip Delta Positions'!A11-'[15]Phillip Delta Positions'!A10)" +"[15]LongTerm83!S22" +"[15]LongTerm83!G30*31" +"SUM(C6:F6)" +"SUM(C6:F6)-B6" +"SUM(B6:B65)" +"$N$3" +"+C3+SUMIF($B$18:$B$462,A3,$F$18:$F$462)" +"+E3-$N$3" +"IF(F3>0,F3,0)" +"SUMIF($G$18:$G$506,CONCATENATE(A3,$M$11),$C$18:$C$462)" +"SUMIF($G$18:$G$506,CONCATENATE(A3,$M$12),$C$18:$C$462)" +"SUMIF($G$18:$G$506,CONCATENATE(A3,$M$13),$C$18:$C$462)" +"F3/F$15*C$15" +"IF(H15>=C15,""GAME OVER"",C15-H15)" +"SUM(C3:C14)" +"H15" +"IF(B18="""","""",(IF(D18=$M$11,$N$11,IF(D18=$M$12,$N$12,$N$13))-E18)*C18*25)" +"CONCATENATE(B18,D18)" +"$I$15*K$18*50" +"$J$15*K$18*50" +"$K$15*K$18*50" +"SUM(K19:K21)" +"IF(B353="""","""",(IF(D353=$M$11,$N$11,IF(D353=$M$12,$N$12,$N$13))-E353)*C353*50)" +"CONCATENATE(B417,D417)" +"NOW()" +"+A7+1" +"SUM(SUM(B6:B34)+SUM(D6:D34))+B5+SUM(C6:C34)" +"SUM(F6:F34)+SUM(G6:G34)+SUM(H6:H34)+F5" +"+B36-B35" +"SUM(SUM(B6:B36)+SUM(D6:D36)+B5+SUM(C6:C36)+SUM(E6:E36))" +"SUM(F6:F36)+SUM(G6:G36)+SUM(H6:H36)+F5+SUM(I6:I36)" +"+B38-B37" +"+B37+F37" +"+JAN00GULFCOAST!B37" +"SUM(SUM(B6:B36)+SUM(D6:D36)+B5+SUM(C6:C36)+SUM(E6:E36))" +"SUM(F6:F36)+SUM(G6:G36)+SUM(H6:H36)+F5+SUM(I6:I36)" +"+B38-B37" +"+B37+F37" +"+May00GulfCoast!B37" +"+May00GulfCoast!F37" +"+B5+B6-C6" +"+B5+E6-F6" +"+B5+H6-I6" +"+D6+B7-C7" +"SUM(C6:C35)" +"SUM(SUM(K6:K35)+SUM(M6:M35)+K5+SUM(L6:L35)+SUM(N6:N35))+SUM(O6:O37)-SUM(P6:P37)" +"+B38-B37" +"+B37+K37" +"+June00GulfCoast!B37" +"+June00GulfCoast!K37" +"SUM(SUM(B6:B35)+SUM(D6:D35)+B5+SUM(C6:C35)+SUM(F6:F35))" +"SUM(SUM(G6:G35)+SUM(I6:I35)+G5+SUM(H6:H35)+SUM(J6:J35))" +"+B38-B37" +"+B37+G37" +"+June00GulfCoast!B37" +"+June00GulfCoast!K37" +"SUM(SUM(B6:B35)+SUM(D6:D35)+B5+SUM(C6:C35)+SUM(F6:F35))" +"SUM(SUM(G6:G35)+SUM(I6:I35)+G5+SUM(H6:H35)+SUM(J6:J35))" +"+B38-B37" +"+B37+G37" +"+June00GulfCoast!K37" +"SUM(B11:B36)+B5" +"SUM(SUM(D6:D35)+SUM(F6:F35)+D5+SUM(E6:E35)+SUM(H6:H35))" +"SUM(SUM(G6:G35)+SUM(I6:I35)+G5+SUM(H6:H35)+SUM(J6:J35))" +"+B38-B37" +"+B37+G37" +"SUM(B12:B37)+B6" +"SUM(SUM(G7:G36)+SUM(I7:I36)+G6+SUM(H7:H36)+SUM(J7:J36))" +"+B39-B38" +"+B38+G38" +"SUM(B12:B37)" +"SUM(B7:B37)" +"C39+E39" +"(C6+B38+C38)" +"E6+D38+E38" +"B41/2371200" +"B39+G39" +"SUM(B12:B37)" +"'November 2000 GulfCoast '!C39" +"SUM(B7:B37)" +"C39+E39" +"(C6+B38+C38)" +"E6+D38+E38" +"B41/2371200" +"B39+G39" +"SUM(B12:B37)" +"SUM(B7:B37)" +"C39+E39" +"(C6+B38+C38)" +"E6+D38+E38" +"B41/2371200" +"B39+G39" +"SUM(B12:B37)" +"SUM(C7:C37)" +"H39+J39" +"H6+G38+H38" +"B41/2371200" +"B39+G39" +"SUM(B12:B37)" +"SUM(C7:C37)" +"H6+G38+H38" +"B41/2371200" +"B39+G39" +"SUM(B12:B37)" +"469648-1516" +"3802*0.985" +"4283*0.985" +"5000*0.985" +"SUM(B6:B36)" +"+B37+C37" +"+SUM(E6:E37)+SUM(F6:F37)" +"+B2+B38+E38+H38+K38+N38+Q38" +"+JANMOSSBLUFF!B40" +"29994*0.985" +"10250*0.985" +"SUM(B6:B34)" +"+B35+C35" +"+SUM(E6:E35)+SUM(F6:F35)" +"+B2+B36+E36+H36+K36+N36+Q36" +"+FEBMOSSBLUFF!B38" +"7855*0.985" +"SUM(B6:B34)" +"+B37+C37" +"+SUM(E6:E37)+SUM(F6:F37)" +"+B2+B38+E38+H38+K38+N38+Q38" +"+MarMOSSBLUFF!B40" +"SUM(B6:B35)" +"SUM(C6:C34)" +"+B36+C36" +"+SUM(E6:E36)+SUM(F6:F36)" +"+B2+B37+E37+H37+K37+N37+Q37" +"+AprMOSSBLUFF!$B$39" +"SUM(B6:B34)" +"+B37+C37" +"+SUM(E6:E37)+SUM(F6:F37)" +"+B2+B38+E38+H38+K38+N38+Q38" +"+MayMosBluff!B40" +"SUM(B6:B34)" +"+B36+C36" +"+SUM(E6:E36)+SUM(F6:F36)" +"+B2+B37+E37+H37+K37+N37+Q37" +"+JuneMossBluff!B39" +"SUM(B6:B36)" +"SUM(C6:C34)" +"+B37-C37" +"+SUM(E6:E37)+SUM(F6:F37)" +"+B2+B38+E38+H38+K38+N38+Q38" +"+JulyMossBluff!B40" +"SUM(B6:B34)" +"+B37-C37" +"+SUM(E6:E37)+SUM(F6:F37)" +"+B2+B38+E38+H38+K38+N38+Q38" +"SUM(C6:C16)" +"SUM(J5:J17)" +"SUM(C21:C31)" +"SUM(J21:J30)" +"C32+C18" +"INDEX($BC$3:$BC$47,A1,1)" +"VLOOKUP(C1,$BC$3:$BD$47,2,0)" +"C1" +"IF(F6=""3,11"",IF(G6=$A$3,3,11),F6)" +"C6/D6" +"IF(O6=""8,12"",IF(N6=$A$3,8,12),O6)" +"SUM(C10:C75)" +"+C76+C6" +"SUMIF($A$5:$A$81,$A103,$C$5:C$81)" +"SUMIF($A$5:$A$81,$A103,$D$5:$D$81)" +"SUMIF($I$5:$L$81,$I103,$K$5:$K$81)" +"SUMIF($I$5:$L$81,$I103,$L$5:$L$81)" +"SUM(C103:C112)" +"C113-C77-C79-C80-C81" +"D113-D77" +"IF(C115=0,IF(D115=0,""Balance""),""Imbalance"")" +"L77-L113" +"IF(J115=0,IF(K115=0,""Balance""),""Imbalance"")" +"10*0.7*74" +"10*0.2*74" +"10*0.1*74" +"SUM(C6:H6)" +"10*0.7*74" +"10*0.2*74" +"10*0.1*74" +"SUM(C6:H6)" +"B2-E2" +"A4" +"B2-E2" +"B2-E2" +"A4" +"B2-E2" +"NOW()" +"E65454-#REF!" +"NOW()" +"SUM(E188:E191)" +"+'[1]Top Pages'!$I$2+'[1]Top Pages'!$I$17+'[1]Top Pages'!$I$32" +"+'[1]Top Pages'!$I$7+'[1]Top Pages'!$I$22+'[1]Top Pages'!$I$37" +"+'[1]Top Pages'!$I$12+'[1]Top Pages'!$I$27+'[1]Top Pages'!$I$42" +"E172" +"E170" +"SUM(B5:C5)" +"SUM(B5:B25)" +"SUM(C5:C24)" +"SUBTOTAL(9,N2:N665)" +"SUBTOTAL(9,N667:N839)" +"SUBTOTAL(9,N841:N1180)" +"SUBTOTAL(9,N1182:N1425)" +"SUBTOTAL(9,N1427:N1454)" +"SUBTOTAL(9,N1456:N1487)" +"SUBTOTAL(9,N1489:N1798)" +"SUBTOTAL(9,N1800:N2017)" +"SUBTOTAL(9,N2019:N2324)" +"SUBTOTAL(9,N2326:N2670)" +"SUBTOTAL(9,N2672:N3141)" +"SUBTOTAL(9,N3143:N3631)" +"SUBTOTAL(9,N3633:N3636)" +"SUBTOTAL(9,N3638:N3642)" +"SUBTOTAL(9,N3644:N3644)" +"SUBTOTAL(9,N3646:N3656)" +"SUBTOTAL(9,N3658:N3757)" +"SUBTOTAL(9,N3759:N3813)" +"SUBTOTAL(9,N3815:N4325)" +"SUBTOTAL(9,N4327:N4803)" +"SUBTOTAL(9,N4807:N4808)" +"SUBTOTAL(9,N4810:N4816)" +"SUBTOTAL(9,N2:N4816)" +"SUBTOTAL(9,N2:N535)" +"SUBTOTAL(9,N537:N1231)" +"SUBTOTAL(9,N1233:N1273)" +"SUBTOTAL(9,N1275:N1289)" +"SUBTOTAL(9,N1291:N2073)" +"SUBTOTAL(9,N2075:N3881)" +"SUBTOTAL(9,N3883:N3912)" +"SUBTOTAL(9,N3914:N3923)" +"SUBTOTAL(9,N3925:N3952)" +"SUBTOTAL(9,N3954:N4544)" +"SUBTOTAL(9,N2:N4544)" +"'[1]Midcon North-Phy'!D5+'[1]Midcon South-Phy'!D5+'[1]Gulf NGPL-Phy'!D5" +"D5/E5" +"'[1]Midcon North-Phy'!D10+'[1]Midcon South-Phy'!D10+'[1]Gulf NGPL-Phy'!D10" +"'[1]Midcon North-Phy'!D9+'[1]Midcon South-Phy'!D9+'[1]Gulf NGPL-Phy'!D9" +"'[1]Midcon North-Phy'!D17+'[1]Midcon South-Phy'!D17+'[1]Gulf NGPL-Phy'!D17" +"'[1]Midcon North-Phy'!D14+'[1]Midcon South-Phy'!D14+'[1]Gulf NGPL-Phy'!D14" +"'[1]Midcon North-Phy'!D21+'[1]Midcon South-Phy'!D21+'[1]Gulf NGPL-Phy'!D21" +"'[1]Midcon North-Phy'!D13+'[1]Midcon South-Phy'!D13+'[1]Gulf NGPL-Phy'!D13" +"'[1]Midcon North-Phy'!D23+'[1]Midcon South-Phy'!D23+'[1]Gulf NGPL-Phy'!D23" +"'[1]Midcon North-Phy'!D26+'[1]Midcon South-Phy'!D25+'[1]Gulf NGPL-Phy'!D25" +"+D29+D5" +"K30-D30" +"NOW()" +"B12" +"F43/D43" +"(B8-D5)/365" +"(C8-D5)/365.25" +"C8-B8+1" +"AVERAGE(E12:E41)" +"(+C8-D5)/365" +"_xll.ASN(D8,I8,J8,E8,L8,COUNT(B12:B42),K8,F8,G8,IF(N8=""Call"",1,0),0)" +"D43" +"-P8*O8" +"C12*8" +"Sithe_INDEPEND!E25" +"D12*E12" +"D5" +"Q8" +"Sithe_INDEPEND!E49" +"'Prior day'!D5" +"'Prior day'!Q8" +"Sithe_INDEPEND!E73" +"K12-K13" +"Sithe_INDEPEND!E97" +"Sithe_INDEPEND!E121" +"'Curve shift'!C3" +"Sithe_INDEPEND!E145" +"Theta!C3" +"Sithe_INDEPEND!E169" +"Volatility!C3" +"Sithe_INDEPEND!E193" +"Other!C3" +"Sithe_INDEPEND!E217" +"K14-SUM(K16:K19)" +"Sithe_INDEPEND!E241" +"SUM(K16:K20)" +"Sithe_INDEPEND!E265" +"Sithe_INDEPEND!E289" +"Sithe_INDEPEND!E313" +"Sithe_INDEPEND!E337" +"Sithe_INDEPEND!E361" +"Sithe_INDEPEND!E385" +"Sithe_INDEPEND!E409" +"Sithe_INDEPEND!E433" +"Sithe_INDEPEND!E457" +"Sithe_INDEPEND!E481" +"Sithe_INDEPEND!E505" +"Sithe_INDEPEND!E529" +"Sithe_INDEPEND!E553" +"Sithe_INDEPEND!E577" +"Sithe_INDEPEND!E601" +"Sithe_INDEPEND!E625" +"Sithe_INDEPEND!E649" +"Sithe_INDEPEND!E673" +"Sithe_INDEPEND!E697" +"Sithe_INDEPEND!E721" +"VLOOKUP(B42,'New curve'!$A$7:$G$38,7)" +"SUM(D12:D42)" +"+F43/D43" +"Q8-'Prior day'!Q8" +"'Prior day'!D5" +"Model!D8" +"_xll.ASN(D8,I8,J8,E8,L8,COUNT(Model!B12:B42),K8,F8,G8,IF(N8=""Call"",1,0),0)" +"-P8*O8" +"Q8-'Prior day'!Q8" +"Model!D5" +"'Prior day'!B8" +"_xll.ASN(D8,I8,J8,E8,L8,COUNT('Prior day'!B12:B42),K8,F8,G8,IF(N8=""Call"",1,0),0)" +"-P8*O8" +"Q8-'Prior day'!Q8" +"'Prior day'!D5" +"Model!E8" +"_xll.ASN(D8,I8,J8,E8,L8,COUNT('Prior day'!B12:B42),K8,F8,G8,IF(N8=""Call"",1,0),0)" +"-P8*O8" +"Q8-'Prior day'!Q8" +"'Prior day'!D5" +"Model!K8" +"_xll.ASN(D8,I8,J8,E8,L8,COUNT('Prior day'!B12:B42),K8,F8,G8,IF(N8=""Call"",1,0),0)" +"-P8*O8" +"D4*8" +"Model!E12" +"E4*F4" +"B4" +"SUM(G4:$G$34)/SUM(I4:$I$34)" +"I4" +"SUM(E4:E34)" +"G35/E35" +"AVERAGE(M4:M34)" +"(30.14-F34)*E34" +"G35+G36" +"AVERAGE(D2:D8,D25)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"VLOOKUP(A2, BOOK_REGIONCD, 2, FALSE)" +"VLOOKUP(A2, BOOK_REGIONCD, 2, FALSE)" +"SUBTOTAL(9,N2:N667)" +"SUBTOTAL(9,N669:N840)" +"+N847" +"SUBTOTAL(9,N842:N1209)" +"SUBTOTAL(9,N1211:N1426)" +"SUBTOTAL(9,N1428:N1450)" +"SUBTOTAL(9,N1452:N1468)" +"SUBTOTAL(9,N1470:N1841)" +"SUBTOTAL(9,N1843:N2148)" +"SUBTOTAL(9,N2150:N2535)" +"SUBTOTAL(9,N2537:N2901)" +"SUBTOTAL(9,N2903:N3493)" +"SUBTOTAL(9,N3495:N4080)" +"SUBTOTAL(9,N4082:N4083)" +"SUBTOTAL(9,N4085:N4085)" +"SUBTOTAL(9,N4087:N4097)" +"SUBTOTAL(9,N4099:N4201)" +"SUBTOTAL(9,N4203:N4261)" +"SUBTOTAL(9,N4263:N4274)" +"SUBTOTAL(9,N4276:N4465)" +"SUBTOTAL(9,N4467:N4672)" +"SUBTOTAL(9,N2:N4679)" +"SUM(FDetail!C1:C25491)" +"+B8-D8" +"+B11-F11" +"+E8" +"SUM(B10:B16)" +"+B8-B17" +"-D21" +"SUM(ADetail!C2:C874)" +"+B21+D21" +"+D8+D21" +"SUM(B25:B32)" +"+B21-B33" +"+B18-B35" +"+B18-B35" +"SUBTOTAL(9,E3:E1428)" +"+B4+C4" +"+B4+C4" +"Summary!D22" +"SUM(D5:D889)" +"+D2-D3" +"ABS(D5)" +"E5=E6" +"A5=A6" +"+B14+C14" +"E727=#REF!" +"A727=#REF!" +"SUM(FDetail!C2:C5773)" +"+B8-D8" +"+B12-F12" +"+E8" +"1428054.555" +"SUM(B10:B15)" +"+B8-B16" +"-D20" +"SUM(ADetail!C2:C987)" +"+B20+D20" +"+D8+D20" +"56820" +"SUM(B24:B40)" +"+B20-B41" +"+B17-B43" +"+B17-B43" +"SUBTOTAL(9,E2:E277)" +"+B4+C4" +"+B4+C4" +"Summary!D21" +"SUM(D5:D280)" +"+D2-D3" +"ABS(D5)" +"+B21+C21" +"INDEX($BC$3:$BC$47,A1,1)" +"VLOOKUP(D1,$BC$3:$BD$47,2,0)" +"D1" +"D1" +"D1" +"D1" +"LOOKUP(BG3,[1]CPR_desks!$A$1:$C$109)" +"IF(B6=""3,11"",IF(D6=$A$3,3,11),B6)" +"E6/F6" +"IF(J6=""8,12"",IF(L6=$A$3,8,12),J6)" +"+E59+E6" +"INDEX($BC$3:$BC$47,A1,1)" +"VLOOKUP(D1,$BC$3:$BD$47,2,0)" +"D1" +"D1" +"D1" +"D1" +"LOOKUP(BG3,[1]CPR_desks!$A$1:$C$109)" +"IF(B6=""3,11"",IF(D6=$A$3,3,11),B6)" +"E6/F6" +"IF(J6=""8,12"",IF(L6=$A$3,8,12),J6)" +"+E59+E6" +"INDEX($BC$3:$BC$47,A1,1)" +"VLOOKUP(D1,$BC$3:$BD$47,2,0)" +"D1" +"D1" +"D1" +"D1" +"LOOKUP(BG3,[1]CPR_desks!$A$1:$C$109)" +"IF(B6=""3,11"",IF(D6=$A$3,3,11),B6)" +"E6/F6" +"IF(J6=""8,12"",IF(L6=$A$3,8,12),J6)" +"+E59+E6" +"INDEX($BC$3:$BC$47,A1,1)" +"VLOOKUP(D1,$BC$3:$BD$47,2,0)" +"D1" +"D1" +"D1" +"D1" +"IF(B6=""3,11"",IF(D6=$A$3,3,11),B6)" +"E6/F6" +"IF(J6=""8,12"",IF(L6=$A$3,8,12),J6)" +"SUM(E10:E58)" +"+E59+E6" +"INDEX($BC$3:$BC$47,A1,1)" +"VLOOKUP(D1,$BC$3:$BD$47,2,0)" +"D1" +"D1" +"D1" +"D1" +"IF(B6=""3,11"",IF(D6=$A$3,3,11),B6)" +"E6/F6" +"IF(J6=""8,12"",IF(L6=$A$3,8,12),J6)" +"SUM(E10:E58)" +"+E59+E6" +"SUM(D4:J4)" +"SUM(D4:D16)" +"IF(D17>6,6,D17)" +"SUM(B4:G4)" +"SUM(B4:G4)" +"N10/1000" +"N10" +"256407/1000000" +"SUBTOTAL(9,I10:I38)" +"SUBTOTAL(9,M9:M38)" +"SUM(Y9:Y38)" +"SUMIF('Orig Sched'!$O$10:$AA$59,'Summary Sched'!$C13,'Orig Sched'!$AA$10:$AA$59)" +"SUMIF('Orig Sched'!$O$10:$AB$59,'Summary Sched'!$C13,'Orig Sched'!$AB$10:$AB$59)" +"SUM(E13:E14)" +"N10/1000" +"N10" +"256407/1000000" +"SUBTOTAL(9,I10:I38)" +"SUBTOTAL(9,M9:M38)" +"SUM(Y9:Y38)" +"SUMIF('Orig Sched'!$O$10:$AA$59,'Summary Sched'!$C13,'Orig Sched'!$AA$10:$AA$59)" +"SUMIF('Orig Sched'!$O$10:$AB$59,'Summary Sched'!$C13,'Orig Sched'!$AB$10:$AB$59)" +"SUM(E13:E14)" +"N10/1000" +"N10" +"256407/1000000" +"0.0025*10000*30" +"0.005*10134*30" +"0.01*5000*30" +"SUBTOTAL(9,I10:I42)" +"SUBTOTAL(9,M9:M42)" +"SUM(Y9:Y42)" +"SUMIF('Orig Sched'!$O$10:$AA$63,'Summary Sched'!$C13,'Orig Sched'!$AA$10:$AA$63)" +"SUMIF('Orig Sched'!$O$10:$AB$63,'Summary Sched'!$C13,'Orig Sched'!$AB$10:$AB$63)" +"SUM(E13:E14)" +"N10/1000" +"N10" +"256407/1000000" +"0.0025*10000*30" +"0.005*10134*30" +"0.01*5000*30" +"SUBTOTAL(9,I10:I48)" +"SUBTOTAL(9,M9:M48)" +"SUM(Y9:Y48)" +"SUMIF('Orig Sched'!$O$10:$AA$69,'Summary Sched'!$C13,'Orig Sched'!$AA$10:$AA$69)" +"SUMIF('Orig Sched'!$O$10:$AB$69,'Summary Sched'!$C13,'Orig Sched'!$AB$10:$AB$69)" +"SUM(E13:E14)" +"SUM(B4:G4)" +"SUM(B4:G4)" +"SUMIF(C18:C55,1,B18:B55)+SUMIF(G18:G55,1,F18:F55)" +"SUM(C9:F9)" +"SUM(C9:F9)" +"N10/1000" +"N10" +"SUBTOTAL(9,I10:I41)" +"SUBTOTAL(9,M9:M41)" +"SUM(Y9:Y41)" +"SUMIF('Orig Sched'!$O$10:$AA$62,'Summary Sched'!$C13,'Orig Sched'!$AA$10:$AA$62)" +"SUMIF('Orig Sched'!$O$10:$AB$62,'Summary Sched'!$C13,'Orig Sched'!$AB$10:$AB$62)" +"SUM(E13:E14)" +"N10/1000" +"N10" +"SUBTOTAL(9,I10:I42)" +"SUBTOTAL(9,M9:M42)" +"SUM(Y9:Y42)" +"SUMIF('Orig Sched'!$O$10:$AA$63,'Summary Sched'!$C13,'Orig Sched'!$AA$10:$AA$63)" +"SUMIF('Orig Sched'!$O$10:$AB$63,'Summary Sched'!$C13,'Orig Sched'!$AB$10:$AB$63)" +"SUM(E13:E14)" +"D1" +"A2" +"INDEX('Books-Comm'!$A$3:$B$3019,MATCH(F2,'Books-Comm'!$A$3:$A$3019,0),2)" +"IF(B2=B1,""N"",""Y"")" +"N10/1000" +"N10" +"SUBTOTAL(9,I10:I42)" +"SUBTOTAL(9,M9:M42)" +"SUM(Y9:Y42)" +"SUMIF('Orig Sched'!$O$10:$AA$63,'Summary Sched'!$C13,'Orig Sched'!$AA$10:$AA$63)" +"SUMIF('Orig Sched'!$O$10:$AB$63,'Summary Sched'!$C13,'Orig Sched'!$AB$10:$AB$63)" +"SUM(E13:E14)" +"D1" +"A2" +"INDEX('Books-Comm'!$A$3:$B$3019,MATCH(F2,'Books-Comm'!$A$3:$A$3019,0),2)" +"IF(B2=B1,""N"",""Y"")" +"N10/1000" +"N10" +"SUBTOTAL(9,I10:I45)" +"SUBTOTAL(9,M9:M53)" +"SUBTOTAL(9,N10:N47)" +"SUM(Y9:Y45)" +"SUMIF('Orig Sched'!$O$10:$AA$74,'Summary Sched'!$C13,'Orig Sched'!$AA$10:$AA$74)" +"SUMIF('Orig Sched'!$O$10:$AB$74,'Summary Sched'!$C13,'Orig Sched'!$AB$10:$AB$74)" +"SUM(E13:E14)" +"N10/1000" +"N10" +"SUBTOTAL(9,I10:I47)" +"SUBTOTAL(9,M9:M55)" +"SUBTOTAL(9,N10:N49)" +"SUM(Y9:Y47)" +"SUMIF('Orig Sched'!$O$10:$AA$76,'Summary Sched'!$C13,'Orig Sched'!$AA$10:$AA$76)" +"SUMIF('Orig Sched'!$O$10:$AB$76,'Summary Sched'!$C13,'Orig Sched'!$AB$10:$AB$76)" +"SUM(E13:E14)" +"+'Inv Bal 2000'!D13" +"+'Inv Bal 2000'!J13" +"B7-B6" +"+'Inv Bal 2000'!P13" +"+'Inv Bal 2000'!V13" +"+'Inv Bal 2000'!AB13" +"+'Inv Bal 2000'!AH13" +"+'Inv Bal 2000'!AN13" +"+'Inv Bal 2000'!AT13" +"+'Inv Bal 2000'!AZ13" +"+'Inv Bal 2000'!BF13" +"+'Inv Bal 2000'!BL13" +"+'Inv Bal 2000'!BR13" +"+'Inv Bal 2000'!BX13" +"+E7*C7" +"+C10+C9" +"+E9" +"+C8+C7" +"+D9/C9" +"+H9" +"+D9" +"F10+F8" +"+F13-F14" +"+'Inv Bal 2000'!E10" +"+(C4-D4)*B4" +"+Y4+T4+O4+E4+J4" +"SUM(B4:B16)" +"SUM(Z4:Z17)" +"-1008-2954-4769" +"-4326-6206-4138" +"1157+374261+923" +"SUM(F8:Q8)" +"SUM(G12:G12)" +"1157+26218+10543+923" +"87392+21084" +"136431+11962" +"-13281" +"-175049-3524" +"SUM(G16)" +"-4140628-503809+4755040-57369" +"483934-1883912.2+7112" +"448687-163576.97" +"501800+363208+283600+23129" +"-46785+114725+58900-153317+65100+370896+977500" +"-21700+128408-308317-683202-57780+1507459-1216617-328639-324422+183300+1007624+18330+1524934-320750-320750" +"SUM(K28:K34)" +"SUM(P19:P34)" +"SUM(G38:P38)" +"1040608+516686-755556.06" +"41950+56206+63140+97765-25514+60718-68324" +"41954-67902+87093+68185-82060-39820+44000-26857" +"SUM(L37:L47)" +"SUM(M38:M47)" +"19500+159870+106714" +"66562+24471-219819-24306+71049" +"-24078+59666-781950+101185" +"26242-11023-45289+868" +"-24981*5.3517" +"667811-274704" +"1355782-621295" +"1299473-144510" +"-28052" +"-2054+1668844-1110231" +"-139296+2952375-646537-1342918" +"-528202+4628626-1717759" +"-17051+3786653-3081646" +"-23392+759833-916778" +"SUM(K51:K54)" +"SUM(L50:L54)" +"-810137+212829" +"72500+37271" +"-22500-20850+61662+15602+27225+77500" +"SUM(M56:M72)" +"-3964283-P35" +"SUM(K76:K77)" +"SUM(P75:P77)" +"(-78953+47035)*5.786" +"SUM(G87:Q87)" +"SUM(N91:N96)" +"+F13+F36+F48+F55+F78+F97+F35+F36" +"G13+G17+G35+G48+G55+G73+G78+G84+G97" +"+R13+R36+R48+R55+R78+R97+R35+R36+R17+R73++R84+R79" +"R13+R17+R35+R48+R55+R73+R78+R84+R97" +"+F8-F99" +"SUM(F8:W8)" +"SUM(G12:G12)" +"26218+10543" +"SUM(G16)" +"-3520458+378664+192125.6-392150+571299+573360.75+577557.9+1366058.28+327599.98+136473" +"-4140628-503809+4755040-57369" +"483934-1693991+7112" +"448687-163576.97" +"501800+363208+283600+23129" +"60332.48+51000+66000" +"-46785+114725+58900-153317+65100+370896+977500" +"-21700+128408-308317-683202-57780+1507459-1216617-328639-324422+183300+1007624+18330+1524934-320750-320750" +"SUM(Q19:Q25)" +"SUM(G29:V29)" +"1040608+516686-755556.06" +"57068" +"41950+56206+63140+97765-25514+60718-68324" +"41954-67902+87093+68185-82060-39820+44000-26857" +"SUM(Q32:Q39)" +"SUM(R28:R39)" +"SUM(S29:S39)" +"-39777+48970+92126-72625-39000+159870+106714" +"66562+24471-219819-24306+71049" +"-24078+59666-781950+101185" +"26242-11023-45289+868" +"-24981*5.3517" +"667811-274704" +"1355782-621295" +"1299473-144510" +"-28052-34293" +"-2054+1668844-1110231" +"-139296+2952375-646537-1342918" +"-528202+4628626-1717759" +"-17051+3786653-3081646" +"-23392+759833-916778" +"SUM(Q43:Q46)" +"SUM(R42:R46)" +"-810137+212829" +"72500+37271" +"-22500-20850+61662+15602+27225+77500" +"SUM(Q49:Q63)" +"SUM(S48:S63)" +"SUM(V66:V67)" +"(-78953+47035)*5.786" +"SUM(G76:W76)" +"SUM(T80:T85)" +"SUM(X76:X85)" +"+F13+F27+F40+F47+F68+F86+F26+F27" +"G13+G17+G26+G40+G47+G64+G68+G73+G86" +"+X13+X27+X40+X47+X68+X86+X26+X27+X17+X64++X73+X69" +"X13+X17+X26+X40+X47+X64+X68+X73+X86" +"+F8-F88" +"-B3*F2" +"+C3+D3" +"-B4*$F$2" +"SUM(E3:E23)" +"SUM(E3:E79)" +"SUM(E7:T7)" +"SUM(D12:T12)" +"SUM(E12:E13)" +"SUM(H12)" +"SUM(G23)" +"SUM(J23:J23)" +"SUM(P18:P23)" +"SUM(Q35:Q39)" +"SUM(P44:P51)" +"SUM(R43:R51)" +"SUM(D61:R61)" +"126280+664435" +"-1371170+94234+1564907" +"773797-393943" +"SUM(N65:N68)" +"SUM(O66:O68)" +"6965358.77-359968+19464" +"10669019-751493.26-183803.94-1614285.96" +"+E14+E24+E32+E56+E69+E40+E52+E74+E77" +"+E7-E82" +"SUM(D7:P7)" +"33590+253368+14396+43425+3915+2" +"SUM(D13)" +"SUM(H12:H13)" +"SUM(J11:J13)" +"SUM(F20:F26)" +"SUM(H23:H26)" +"SUM(I19:I26)" +"SUM(J18:J26)" +"-634061+643722-9661" +"2243489-2194388-443878" +"-2323807+7544309+1114095" +"SUM(L38:L42)" +"SUM(J57:J66)" +"SUM(Q56:Q66)" +"+D14+D27+D47+D67+D33+D37+D43+D54+D17" +"+D7-D69" +"Q7-Q69" +"SUM(F8:V8)" +"SUM(F12:F14)" +"SUM(G12:G13)" +"SUM(R11:R14)" +"SUM(K17)" +"SUM(W16:W17)" +"SUM(R26:R30)" +"SUM(W22:W30)" +"-763375.11+237862.11" +"-48224-83231+474998" +"214147-472602-66031+636219" +"1078112-1472570+639324+60000" +"-133110-1520423+1716695-49289-1275591+649600" +"-281041-62941+26961.85+402175.85" +"-218535" +"-616426" +"-413847-69642" +"467908+17721" +"492006" +"376040+3" +"778911" +"1100801-8" +"-6+819269" +"SUM(H38:H43)" +"101680.12-57500" +"SUM(F48:F48)" +"SUM(S65:S67)" +"F15+F37+F44+F49+F52+F57+F69+F31" +"+F8-F71" +"SUBTOTAL(9,N2:N620)" +"SUBTOTAL(9,N622:N788)" +"SUBTOTAL(9,N790:N1112)" +"SUBTOTAL(9,N1114:N1381)" +"SUBTOTAL(9,N1383:N1410)" +"SUBTOTAL(9,N1412:N1428)" +"SUBTOTAL(9,N1430:N1689)" +"SUBTOTAL(9,N1691:N1829)" +"SUBTOTAL(9,N1831:N2149)" +"SUBTOTAL(9,N2151:N2422)" +"SUBTOTAL(9,N2424:N2807)" +"SUBTOTAL(9,N2809:N3056)" +"SUBTOTAL(9,N3058:N3064)" +"SUBTOTAL(9,N3066:N3070)" +"SUBTOTAL(9,N3072:N3072)" +"SUBTOTAL(9,N3074:N3084)" +"SUBTOTAL(9,N3086:N3122)" +"SUBTOTAL(9,N3124:N3185)" +"SUBTOTAL(9,N3187:N3294)" +"SUBTOTAL(9,N3296:N3344)" +"SUBTOTAL(9,N3346:N3349)" +"SUBTOTAL(9,N2:N3357)" +"SUBTOTAL(9,N2:N674)" +"SUBTOTAL(9,N676:N845)" +"SUBTOTAL(9,N847:N1129)" +"SUBTOTAL(9,N1131:N1383)" +"SUBTOTAL(9,N1385:N1416)" +"SUBTOTAL(9,N1418:N1435)" +"SUBTOTAL(9,N1437:N1815)" +"SUBTOTAL(9,N1817:N2147)" +"SUBTOTAL(9,N2149:N2469)" +"SUBTOTAL(9,N2471:N2789)" +"SUBTOTAL(9,N2791:N3100)" +"SUBTOTAL(9,N3102:N3314)" +"SUBTOTAL(9,N3316:N3317)" +"SUBTOTAL(9,N3319:N3319)" +"SUBTOTAL(9,N3323:N3332)" +"SUBTOTAL(9,N3334:N3392)" +"SUBTOTAL(9,N3394:N3451)" +"SUBTOTAL(9,N3453:N3522)" +"SUBTOTAL(9,N3524:N3563)" +"SUBTOTAL(9,N3565:N3568)" +"SUBTOTAL(9,N3570:N3576)" +"SUBTOTAL(9,N2:N3576)" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPLR-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11+'TX-HPLC-VAR'!D11+'ARUBA-VAR'!D11+'SITHE-VAR'!D11+'DEN-VAR'!D11+'EAST-MKT-VAR'!D11+'MidMarket-VAR'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+E74+'GD-CE-FLSH'!E74" +"'CE-FLSH'!$M$82" +"+D11-B11" +"+'[2]ST Warroom 99'!$B$11" +"+'[2]ST Warroom 99'!$B$45" +"CE_GL!$E$82" +"G11-F11" +"'SITHE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$N$11" +"+'[2]ST Warroom 99'!$N$45" +"SITHE_GL!$E$82" +"'ARUBA-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$Q$11" +"+'[2]ST Warroom 99'!$Q$45" +"ARUBA_GL!$E$82" +"+'MidMarket-FLSH'!M82" +"+'[2]ST Warroom 99'!$T$11" +"+'[2]ST Warroom 99'!$T$45" +"MidMarket_GL!$E$82" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"+'[2]ST Warroom 99'!$C$11" +"+'[2]ST Warroom 99'!$C$45" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'EAST-MKT-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$F$11" +"+'[2]ST Warroom 99'!$F$45" +"'EAST-MKT-GL'!$E$82" +"'EAST-LRC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$D$11" +"+'[2]ST Warroom 99'!$D$45" +"'EAST-LRC-GL'!$E$82" +"+'EAST-EGM-FLSH'!M89" +"+'[2]ST Warroom 99'!$E$11" +"+'[2]ST Warroom 99'!$E$45" +"+'EAST-EGM-GL'!E89" +"'TX-EGM-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$H$11" +"+'[2]ST Warroom 99'!$H$45" +"'TX-EGM-GL'!$E$91" +"'TX-HPLR-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$I$11" +"+'[2]ST Warroom 99'!$I$45" +"'TX-HPLR-GL '!$E$82" +"'TX-HPLC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$J$11" +"+'[2]ST Warroom 99'!$J$45" +"'TX-HPLC-GL'!$E$82" +"'TX-EGM-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$K$11" +"+'[2]ST Warroom 99'!$K$45" +"'TX-HPLC-GL'!$E$89" +"'WE-FLSH'!$M$91" +"+'[2]ST Warroom 99'!$L$11" +"+'[2]ST Warroom 99'!$L$45" +"'WE-GL '!$E$91" +"'DEN-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$S$11" +"+'[2]ST Warroom 99'!$S$45" +"'DEN-GL'!$E$82" +"'DEN-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$R$11" +"+'[2]ST Warroom 99'!$R$45" +"'DEN-GL'!$E$89" +"STG_FLSH!$M$82" +"+'[2]ST Warroom 99'!$M$11" +"+'[2]ST Warroom 99'!$M$45" +"STG_GL!$E$82" +"ONT_FLSH!$M$82" +"+'[2]ST Warroom 99'!$O$11" +"+'[2]ST Warroom 99'!$O$45" +"'ONT_GL '!$E$82" +"ONT_FLSH!$M$89" +"+'[2]ST Warroom 99'!$P$11" +"+'[2]ST Warroom 99'!$P$45" +"+'ONT_GL '!E89" +"+BUG_FLSH!M82" +"+'[2]ST Warroom 99'!$G$11" +"+'[2]ST Warroom 99'!$G$45" +"+BUG_GL!E82" +"SUM(B11:B30)" +"TOTAL!$E$91" +"+C31" +"+'[2]ST Warroom 99'!$V$11" +"+'[2]ST Warroom 99'!$V$28" +"+'[2]ST Warroom 99'!$V$45" +"TOTAL!$G$91" +"+[1]OAvsACT!$G$65" +"+H32-H31" +"+B31-B32" +"+B31+'GD-CE-FLSH'!E82" +"+H33+H35" +"Check!A5" +"F11+H11+J11+L11+N11+R11+T11+X11+Z11+AH11+P11+V11+AB11+AD11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+J11+L11+N11+P11+T11+V11+Z11+AB11+AH11+X11+H11+AD11+R11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"G70+K70+M70+O70+Q70+U70+W70+AA70+AC70+AI70+Y70+I70+AE70+S70+AG70" +"-137450609-8644874" +"473757.5-784776.17" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"274770.02+5400" +"29092990+932871.7" +"782967-39439.51+24225" +"-41704+2710792+26029+597499.65-1187850.98-1240-777935.04-638022.64-7182" +"-4512794+5703293.16+1756225" +"AB87+AH87+AJ87+AL87+AN87+AP87+AR87+AT87+AV87+AX87" +"SUM(D86:D88)" +"+D82+D89" +"+E74+E12+E20" +"+G12+G20+G74" +"+E94-E95" +"+E97-E96" +"+E98+E99" +"+E89+E72+E13+AA75-Y88" +"'CE-VAR'!A4" +"Check!A5" +"D11+F11" +"SUM(H11:H15)" +"SUM(H27:H28)" +"SUM(H32:H35)" +"SUM(J32:J34)" +"D37+J37" +"H42+H39" +"2363966.3221-2673966" +"-1963284.1919+1987920" +"-9486+9486" +"-568954" +"568954" +"-3708+306233" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+G85-G82" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'MidMarket-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPLR-FLSH'!M82" +"-690278+10016-195982" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-EGM-FLSH'!D11+'TX-HPLR-FLSH'!D11+'TX-HPLC-FLSH'!D11" +"H11-D11" +"'TX-EGM-FLSH'!J11+'TX-HPLR-FLSH'!J11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPLR-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"-3520720+2526290" +"2526290+994430" +"-4333889-18364574" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"-18364574+994430" +"12957227+18364974-994430" +"SUM(D86:D88)" +"+D82+D89" +"'DEN-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"2995004+6214139-2995004" +"5563561.0032-2995004+2995004-6214139" +"-8346122-1012896" +"+E70+E71" +"4933713.9369-5936821+1012896" +"-2995004-5936821-6214139+2995004" +"2995004+5936821+6214139-2995004" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!K164" +"SUM(D11:D15)" +"+Actuals!K169" +"+Actuals!I174" +"SUM(D27:D28)" +"+Actuals!K176" +"SUM(D32:D35)" +"+Actuals!I180" +"D42+D39" +"+Actuals!I183" +"+Actuals!I184" +"+Actuals!K185" +"+Actuals!K186" +"+Actuals!K187" +"+Actuals!I189" +"+Actuals!I191" +"+Actuals!I193" +"+Actuals!I195" +"-2530598+523686.1" +"22924.67+546029" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AD11+RECLASS!AD11" +"+Actuals!I404" +"SUM(D11:D15)" +"+Actuals!I409" +"+Actuals!I414" +"SUM(D27:D28)" +"+Actuals!I416" +"SUM(D32:D35)" +"+Actuals!I420" +"D42+D39" +"AB42+AB39" +"+Actuals!I423" +"+Actuals!I424" +"+Actuals!K425" +"+Actuals!I426" +"+Actuals!K427" +"+Actuals!I429" +"+Actuals!I431" +"+Actuals!I433" +"+Actuals!I435" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!H11+RECLASS!H11" +"+Actuals!I324" +"SUM(D11:D15)" +"+Actuals!I329" +"+Actuals!I334" +"SUM(D27:D28)" +"+Actuals!I336" +"SUM(D32:D35)" +"+Actuals!I340" +"D42+D39" +"+Actuals!I343" +"+Actuals!I344" +"+Actuals!K345" +"+Actuals!I346" +"+Actuals!J347" +"+Actuals!I349" +"+Actuals!I351" +"+Actuals!I353" +"+Actuals!I355" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AF11+RECLASS!AF11" +"+Actuals!J324" +"SUM(D11:D15)" +"-336452.2+199250" +"+Actuals!I329" +"+Actuals!I334" +"SUM(D27:D28)" +"+Actuals!I336" +"SUM(D32:D35)" +"+Actuals!I340" +"D42+D39" +"+Actuals!I343" +"+Actuals!I344" +"+Actuals!K345" +"+Actuals!I346" +"+Actuals!I347" +"+Actuals!I349" +"+Actuals!I351" +"+Actuals!I353" +"+Actuals!I355" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!N8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!J11+RECLASS!H11" +"+Actuals!K244" +"-4377092.6-371841.75" +"SUM(D11:D15)" +"+Actuals!K249" +"+Actuals!K254" +"SUM(D27:D28)" +"+Actuals!K256" +"SUM(D32:D35)" +"+Actuals!K260" +"D42+D39" +"+Actuals!I263" +"+Actuals!I264" +"43045237.46-1000000" +"+Actuals!K265" +"+Actuals!K266" +"+Actuals!K267" +"+Actuals!I269" +"+Actuals!I271" +"+Actuals!I273" +"+Actuals!I275" +"783649-8783573" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!N8" +"CE_GL!EL8" +"F11+H11+J11+L11+N11" +"'TIE-OUT'!N11+RECLASS!L11" +"+Actuals!O44" +"SUM(D11:D15)" +"+Actuals!O49" +"+Actuals!O54" +"SUM(D27:D28)" +"+Actuals!O56" +"SUM(D32:D35)" +"+Actuals!O60" +"D42+D39" +"+Actuals!O63" +"+Actuals!O64" +"+Actuals!O65" +"+Actuals!O66" +"+Actuals!O67" +"+Actuals!O69" +"+Actuals!O71" +"+Actuals!O73" +"+Actuals!O75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E74+E12+E20" +"Check!A5" +"CE_GL!N8" +"CE_GL!EL8" +"F11+H11+J11+L11+N11" +"'TIE-OUT'!L11+RECLASS!J11" +"+Actuals!I44" +"SUM(D11:D15)" +"+Actuals!I49" +"+Actuals!I54" +"SUM(D27:D28)" +"+Actuals!I56" +"SUM(D32:D35)" +"+Actuals!I60" +"D42+D39" +"+Actuals!I63" +"+Actuals!I64" +"+Actuals!I65" +"+Actuals!I66" +"+Actuals!I67" +"+Actuals!I69" +"+Actuals!I71" +"+Actuals!I73" +"+Actuals!I75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!L11+'TIE-OUT'!J11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"'EAST-EGM-GL'!AP11+'EAST-LRC-GL'!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!N8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!V11+RECLASS!T11" +"+Actuals!K444" +"SUM(D11:D15)" +"+Actuals!K449" +"+Actuals!K454" +"SUM(D27:D28)" +"+Actuals!K456" +"SUM(D32:D35)" +"+Actuals!I460" +"D42+D39" +"+Actuals!I463" +"+Actuals!I464" +"+Actuals!K465" +"+Actuals!I466" +"+Actuals!K467" +"+Actuals!I469" +"+Actuals!I471" +"+Actuals!I473" +"+Actuals!I475" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!T11+RECLASS!R11" +"+Actuals!I4" +"SUM(D11:D15)" +"+Actuals!I9" +"+Actuals!I14" +"SUM(D27:D28)" +"+Actuals!I16" +"SUM(D32:D35)" +"+Actuals!I20" +"D42+D39" +"+Actuals!I23" +"+Actuals!I24" +"+Actuals!I25" +"+Actuals!I26" +"+Actuals!I27" +"+Actuals!I29" +"+Actuals!I31" +"+Actuals!I33" +"+Actuals!I35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!X11+RECLASS!V11" +"152407+30000" +"489540.24+743877.1+107400" +"-2122231.73-71870.22" +"SUM(D11:D15)" +"130200-506397.89" +"-1256031.13+7099528.54" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"-74094-30000" +"-315788.63-127860" +"93300-144.8" +"-55050.51-1582.58" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!T11+'TIE-OUT'!V11+'TIE-OUT'!X11)+(RECLASS!R11+RECLASS!T11+RECLASS!V11)" +"'TX-EGM-GL'!H11+'TX-HPLR-GL '!H11+'TX-HPLC-GL'!H11" +"'TX-EGM-GL'!AP11+'TX-HPLR-GL '!AP11+'TX-HPLC-GL'!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-GL'!N86+'TX-HPLR-GL '!N86" +"'TX-EGM-GL'!AP86+'TX-HPLR-GL '!AP86" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!P11+RECLASS!N11" +"+Actuals!K484" +"SUM(D11:D15)" +"+Actuals!K489" +"+Actuals!I494" +"SUM(D27:D28)" +"+Actuals!K496" +"SUM(D32:D35)" +"+Actuals!I500" +"D42+D39" +"+Actuals!I503" +"+Actuals!I504" +"+Actuals!K505" +"+Actuals!I506" +"+Actuals!K507" +"+Actuals!I509" +"+Actuals!I511" +"+Actuals!I513" +"+Actuals!I515" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TIE-OUT'!P86" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!R11+RECLASS!P11" +"+Actuals!K204" +"SUM(D11:D15)" +"+Actuals!K209" +"+Actuals!J214" +"SUM(D27:D28)" +"+Actuals!I216" +"SUM(D32:D35)" +"+Actuals!I220" +"D42+D39" +"+Actuals!I223" +"+Actuals!I224" +"+Actuals!K225" +"+Actuals!I226" +"+Actuals!K227" +"+Actuals!I229" +"+Actuals!I231" +"+Actuals!I233" +"+Actuals!I235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AH11+RECLASS!AH11" +"+Actuals!I124" +"SUM(D11:D15)" +"+Actuals!I129" +"+Actuals!I134" +"SUM(D27:D28)" +"+Actuals!I136" +"SUM(D32:D35)" +"+Actuals!I140" +"D42+D39" +"+Actuals!I143" +"+Actuals!I144" +"+Actuals!I145" +"+Actuals!I146" +"+Actuals!I147" +"+Actuals!I149" +"+Actuals!I151" +"+Actuals!I153" +"+Actuals!I155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!Z11+RECLASS!X11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AB11+RECLASS!Z11" +"+Actuals!K284" +"SUM(D11:D15)" +"+Actuals!K289" +"31868.06" +"+Actuals!I294" +"SUM(D27:D28)" +"+Actuals!K296" +"SUM(D32:D35)" +"+Actuals!I300" +"D42+D39" +"+Actuals!I303" +"+Actuals!I304" +"+Actuals!K305" +"+Actuals!I306" +"+Actuals!K307" +"+Actuals!I309" +"+Actuals!I311" +"+Actuals!I313" +"+Actuals!I315" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"3171621-1355475" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'SITHE-FLSH'!L11" +"SITHE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'ARUBA-FLSH'!L11" +"ARUBA_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'MidMarket-FLSH'!L11" +"MidMarket_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"+E11/D11" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'EAST-MKT-FLSH'!L11" +"'EAST-MKT-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLR-FLSH'!L11" +"'TX-HPLR-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLC-FLSH'!L11" +"'TX-HPLC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'DEN-FLSH'!L11" +"'DEN-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'DEN-FLSH'!L86" +"SUM(D86:D88)" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+G1+30" +"SUM(J639:J648)-J643-J647" +"+G640+D634" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPLR-GL '!H82" +"+'TX-HPLC-GL'!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+'DEN-GL'!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"+ARUBA_GL!H82" +"+SITHE_GL!H82" +"+'EAST-MKT-GL'!H82" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPLR-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11+'TX-HPLC-VAR'!D11+'ARUBA-VAR'!D11+'SITHE-VAR'!D11+'DEN-VAR'!D11+'EAST-MKT-VAR'!D11+'MidMarket-VAR'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"STG_VAR!D86+ONT_VAR!D86+'CE-VAR'!D86+'EAST-EGM-VAR'!D86+'BGC-EGM-VAR'!D86+'EAST-LRC-VAR'!D86+'TX-EGM-VAR'!D86+'TX-HPLR-VAR '!D86+'WE-VAR'!D86+BUG_VAR!D86+'TX-HPLC-VAR'!D86+'ARUBA-VAR'!D86" +"STG_VAR!E86+ONT_VAR!E86+'CE-VAR'!E86+'EAST-EGM-VAR'!E86+'BGC-EGM-VAR'!E86+'EAST-LRC-VAR'!E86+'TX-EGM-VAR'!E86+'TX-HPLR-VAR '!E86+'WE-VAR'!E86+BUG_VAR!E86+'TX-HPLC-VAR'!E86+'ARUBA-VAR'!E86+'SITHE-VAR'!E86+'DEN-VAR'!E86" +"SUM(D86:D88)" +"+D82+D89" +"'CE-FLSH'!$M$82" +"+D11-B11" +"+'[2]ST Warroom 99'!$B$10" +"+'[2]ST Warroom 99'!$B$44" +"CE_GL!$E$82" +"G11-F11" +"'SITHE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$N$10" +"+'[2]ST Warroom 99'!$N$44" +"SITHE_GL!$E$82" +"'ARUBA-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$Q$10" +"+'[2]ST Warroom 99'!$Q$44" +"ARUBA_GL!$E$82" +"+'MidMarket-FLSH'!M82" +"+'[2]ST Warroom 99'!$T$10" +"+'[2]ST Warroom 99'!$T$44" +"MidMarket_GL!$E$82" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"+'[2]ST Warroom 99'!$C$10" +"+'[2]ST Warroom 99'!$C$44" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'EAST-MKT-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$F$10" +"+'[2]ST Warroom 99'!$F$44" +"'EAST-MKT-GL'!$E$82" +"'EAST-LRC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$D$10" +"+'[2]ST Warroom 99'!$D$44" +"'EAST-LRC-GL'!$E$82" +"+'EAST-EGM-FLSH'!M89" +"+'[2]ST Warroom 99'!$E$10" +"+'[2]ST Warroom 99'!$E$44" +"+'EAST-EGM-GL'!E89" +"'TX-EGM-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$H$10" +"+'[2]ST Warroom 99'!$H$44" +"'TX-EGM-GL'!$E$91" +"'TX-HPLR-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$I$10" +"+'[2]ST Warroom 99'!$I$44" +"'TX-HPLR-GL '!$E$82" +"'TX-HPLC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$J$10" +"+'[2]ST Warroom 99'!$J$44" +"'TX-HPLC-GL'!$E$82" +"'TX-EGM-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$K$10" +"+'[2]ST Warroom 99'!$K$44" +"'TX-HPLC-GL'!$E$89" +"'WE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$L$10" +"+'[2]ST Warroom 99'!$L$44" +"'WE-GL '!$E$82" +"'DEN-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$S$10" +"+'[2]ST Warroom 99'!$S$44" +"'DEN-GL'!$E$82" +"'DEN-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$R$10" +"+'[2]ST Warroom 99'!$R$44" +"'DEN-GL'!$E$89" +"STG_FLSH!$M$82" +"+'[2]ST Warroom 99'!$M$10" +"+'[2]ST Warroom 99'!$M$44" +"STG_GL!$E$82" +"ONT_FLSH!$M$82" +"+'[2]ST Warroom 99'!$O$10" +"+'[2]ST Warroom 99'!$O$44" +"'ONT_GL '!$E$82" +"ONT_FLSH!$M$89" +"+'[2]ST Warroom 99'!$P$10" +"+'[2]ST Warroom 99'!$P$44" +"+'ONT_GL '!E89" +"+BUG_FLSH!M82" +"+'[2]ST Warroom 99'!$G$10" +"+'[2]ST Warroom 99'!$G$44" +"+BUG_GL!E82" +"SUM(B11:B30)" +"TOTAL!$E$91" +"+C31" +"+'[2]ST Warroom 99'!$V$10" +"+'[2]ST Warroom 99'!$V$27" +"+'[2]ST Warroom 99'!$V$44" +"TOTAL!$G$91" +"+[1]OAvsACT!$G$63" +"+H32-H31" +"+B31-B32" +"+H33-H35" +"Check!A5" +"F11+H11+J11+L11+N11+R11+T11+X11+Z11+AH11+P11+V11+AB11+AD11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+J11+L11+N11+P11+T11+V11+Z11+AB11+AH11+X11+H11+AD11+R11" +"114390314-113338784" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"10336992.18-217362" +"14592884.18+1438890.24" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"-432669+120000" +"AB87+AH87+AJ87+AL87+AN87+AP87+AR87+AT87+AV87+AX87" +"SUM(D86:D88)" +"+D82+D89" +"+E74+E12+E20" +"+G12+G20+G74" +"+E94-E95" +"+E97-E96" +"+E98+E99" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"F16+F24+F29+F36+F43+F45+F47+F49" +"SUM(G72:G81)+G16+G24+G29+G36+G43+G45+G47+G49+G51+G56+G61+G66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'MidMarket-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPLR-FLSH'!M82" +"-825266+700516+182427" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-EGM-FLSH'!D11+'TX-HPLR-FLSH'!D11+'TX-HPLC-FLSH'!D11" +"H11-D11" +"'TX-EGM-FLSH'!J11+'TX-HPLR-FLSH'!J11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPLR-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'DEN-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E164" +"SUM(D11:D15)" +"+Actuals!E169" +"-281619+81061" +"41943.75+343698.64" +"+Actuals!E174" +"SUM(D27:D28)" +"+Actuals!E176" +"SUM(D32:D35)" +"+Actuals!E180" +"D42+D39" +"+Actuals!E183" +"+Actuals!E184" +"+Actuals!E185" +"+Actuals!E186" +"+Actuals!E187" +"+Actuals!E189" +"+Actuals!E191" +"+Actuals!E193" +"+Actuals!E195" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AD11+RECLASS!AD11" +"+Actuals!E404" +"SUM(D11:D15)" +"+Actuals!E409" +"+Actuals!E414" +"SUM(D27:D28)" +"+Actuals!E416" +"SUM(D32:D35)" +"+Actuals!E420" +"D42+D39" +"AB42+AB39" +"+Actuals!E423" +"+Actuals!E424" +"+Actuals!E425" +"+Actuals!E426" +"+Actuals!E427" +"+Actuals!E429" +"+Actuals!E431" +"+Actuals!E433" +"+Actuals!E435" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!H11+RECLASS!H11" +"+Actuals!E324" +"SUM(D11:D15)" +"+Actuals!E329" +"+Actuals!E334" +"SUM(D27:D28)" +"+Actuals!E336" +"SUM(D32:D35)" +"+Actuals!E340" +"D42+D39" +"+Actuals!E343" +"+Actuals!E344" +"+Actuals!E345" +"+Actuals!E346" +"+Actuals!E347" +"+Actuals!E349" +"+Actuals!E351" +"+Actuals!E353" +"217362-28911" +"+Actuals!E355" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AF11+RECLASS!AF11" +"+Actuals!I324" +"SUM(D11:D15)" +"-4534+4534" +"+Actuals!I329" +"+Actuals!I334" +"SUM(D27:D28)" +"+Actuals!I336" +"SUM(D32:D35)" +"+Actuals!I340" +"D42+D39" +"+Actuals!I343" +"+Actuals!I344" +"+Actuals!I345" +"+Actuals!I346" +"+Actuals!I347" +"+Actuals!I349" +"+Actuals!I351" +"+Actuals!I353" +"+Actuals!I355" +"687716-687716+685505.56" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!P8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!J11+RECLASS!H11" +"+Actuals!E244" +"SUM(D11:D15)" +"+Actuals!E249" +"-5017838+289011" +"-27977455.03+1240724" +"+Actuals!E254" +"SUM(D27:D28)" +"+Actuals!E256" +"365+777992" +"SUM(D32:D35)" +"+Actuals!E260" +"1093920-1090010" +"-1164472+312018" +"D42+D39" +"+Actuals!E263" +"+Actuals!E264" +"+Actuals!E265" +"+Actuals!E266" +"+Actuals!E267" +"+Actuals!E269" +"+Actuals!E271" +"+Actuals!E273" +"+Actuals!E275" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!P8" +"CE_GL!EL8" +"F11+H11+J11+L11+N11" +"'TIE-OUT'!N11+RECLASS!L11" +"73933269-8679509" +"329471702-39511966" +"+Actuals!O44" +"SUM(D11:D15)" +"-75337736+15310495" +"-330893326+69724975" +"+Actuals!O49" +"+Actuals!O54" +"SUM(D27:D28)" +"+Actuals!O56" +"SUM(D32:D35)" +"+Actuals!O60" +"D42+D39" +"+Actuals!O63" +"+Actuals!O64" +"+Actuals!O65" +"+Actuals!O66" +"-7849093-1382732" +"-115296-138239-25072" +"+Actuals!O67" +"-1394346-366851" +"+Actuals!O69" +"+Actuals!O71" +"+Actuals!O73" +"+Actuals!O75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E74+E12+E20" +"Check!A5" +"CE_GL!P8" +"CE_GL!EL8" +"F11+H11+J11+L11+N11" +"'TIE-OUT'!L11+RECLASS!J11" +"+Actuals!E44" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!E54" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!E67" +"+Actuals!E69" +"+Actuals!E71" +"+Actuals!E73" +"+Actuals!E75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!P8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!L11+'TIE-OUT'!J11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"'EAST-EGM-GL'!AP11+'EAST-LRC-GL'!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!P8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!P8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!V11+RECLASS!T11" +"+Actuals!E444" +"SUM(D11:D15)" +"+Actuals!E449" +"-187792+136800" +"-723167.57-599143" +"+Actuals!E454" +"SUM(D27:D28)" +"+Actuals!E456" +"SUM(D32:D35)" +"+Actuals!E460" +"D42+D39" +"+Actuals!E463" +"+Actuals!E464" +"+Actuals!E465" +"+Actuals!E466" +"+Actuals!E467" +"+Actuals!E469" +"+Actuals!E471" +"+Actuals!E473" +"+Actuals!E475" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!P8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!T11+RECLASS!R11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!E33" +"+Actuals!E35" +"+Actuals!F43-24836" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!P8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!X11+RECLASS!V11" +"60913.92+10675" +"SUM(D11:D15)" +"13145771+111855" +"56253194+489925" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"123262-123262" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!P8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!T11+'TIE-OUT'!V11+'TIE-OUT'!X11)+(RECLASS!R11+RECLASS!T11+RECLASS!V11)" +"'TX-EGM-GL'!H11+'TX-HPLR-GL '!H11+'TX-HPLC-GL'!H11" +"'TX-EGM-GL'!AP11+'TX-HPLR-GL '!AP11+'TX-HPLC-GL'!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-GL'!L86+'TX-HPLR-GL '!L86" +"'TX-EGM-GL'!AP86+'TX-HPLR-GL '!AP86" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!P8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!P11+RECLASS!N11" +"+Actuals!E484" +"SUM(D11:D15)" +"+Actuals!E489" +"1913844+4703" +"8051430.73+18802.59" +"250480+234000" +"+Actuals!E494" +"SUM(D27:D28)" +"+Actuals!E496" +"SUM(D32:D35)" +"+Actuals!E500" +"D42+D39" +"+Actuals!E503" +"+Actuals!E504" +"+Actuals!E505" +"+Actuals!E506" +"+Actuals!E507" +"+Actuals!E509" +"+Actuals!E511" +"+Actuals!E513" +"+Actuals!E515" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!P8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!R11+RECLASS!P11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!P8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AH11+RECLASS!AH11" +"+Actuals!E124" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!E134" +"SUM(D27:D28)" +"+Actuals!E136" +"SUM(D32:D35)" +"+Actuals!E140" +"D42+D39" +"+Actuals!E143" +"+Actuals!E144" +"+Actuals!E145" +"+Actuals!E146" +"+Actuals!E147" +"+Actuals!E149" +"+Actuals!E151" +"+Actuals!E153" +"+Actuals!E155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!P8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!Z11+RECLASS!X11" +"-1423900" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!P8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AB11+RECLASS!Z11" +"+Actuals!E284" +"SUM(D11:D15)" +"+Actuals!E289" +"1595203+13698" +"643004.83+59997" +"+Actuals!E294" +"SUM(D27:D28)" +"+Actuals!E296" +"SUM(D32:D35)" +"+Actuals!E300" +"D42+D39" +"+Actuals!E303" +"+Actuals!E304" +"+Actuals!E305" +"+Actuals!E306" +"+Actuals!E307" +"+Actuals!E309" +"+Actuals!E311" +"+Actuals!E313" +"+Actuals!E315" +"-1833950+443793" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'SITHE-FLSH'!L11" +"SITHE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'ARUBA-FLSH'!L11" +"ARUBA_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'MidMarket-FLSH'!L11" +"MidMarket_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"+E11/D11" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'EAST-MKT-FLSH'!L11" +"'EAST-MKT-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLR-FLSH'!L11" +"'TX-HPLR-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLC-FLSH'!L11" +"'TX-HPLC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'DEN-FLSH'!L11" +"'DEN-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'DEN-FLSH'!L86" +"SUM(D86:D88)" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+G1+30" +"+G640+D634" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPLR-GL '!H82" +"+'TX-HPLC-GL'!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+'DEN-GL'!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"+ARUBA_GL!H82" +"+SITHE_GL!H82" +"+'EAST-MKT-GL'!H82" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPLR-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11+'TX-HPLC-VAR'!D11+'ARUBA-VAR'!D11+'SITHE-VAR'!D11+'DEN-VAR'!D11+'EAST-MKT-VAR'!D11+'MidMarket-VAR'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"STG_VAR!D86+ONT_VAR!D86+'CE-VAR'!D86+'EAST-EGM-VAR'!D86+'BGC-EGM-VAR'!D86+'EAST-LRC-VAR'!D86+'TX-EGM-VAR'!D86+'TX-HPLR-VAR '!D86+'WE-VAR'!D86+BUG_VAR!D86+'TX-HPLC-VAR'!D86+'ARUBA-VAR'!D86" +"STG_VAR!E86+ONT_VAR!E86+'CE-VAR'!E86+'EAST-EGM-VAR'!E86+'BGC-EGM-VAR'!E86+'EAST-LRC-VAR'!E86+'TX-EGM-VAR'!E86+'TX-HPLR-VAR '!E86+'WE-VAR'!E86+BUG_VAR!E86+'TX-HPLC-VAR'!E86+'ARUBA-VAR'!E86+'SITHE-VAR'!E86+'DEN-VAR'!E86" +"SUM(D86:D88)" +"+D82+D89" +"'CE-FLSH'!$M$82" +"+D11-B11" +"+'[2]ST Warroom 99'!$B$9" +"+'[2]ST Warroom 99'!$B$43" +"CE_GL!$E$82" +"G11-F11" +"'SITHE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$N$9" +"+'[2]ST Warroom 99'!$N$43" +"SITHE_GL!$E$82" +"'ARUBA-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$Q$9" +"+'[2]ST Warroom 99'!$Q$43" +"ARUBA_GL!$E$82" +"+'MidMarket-FLSH'!M82" +"+'[2]ST Warroom 99'!$T$9" +"+'[2]ST Warroom 99'!$T$43" +"MidMarket_GL!$E$82" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"+'[2]ST Warroom 99'!$C$9" +"+'[2]ST Warroom 99'!$C$43" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'EAST-MKT-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$F$9" +"+'[2]ST Warroom 99'!$F$43" +"'EAST-MKT-GL'!$E$82" +"'EAST-LRC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$D$9" +"+'[2]ST Warroom 99'!$D$43" +"'EAST-LRC-GL'!$E$82" +"+'EAST-EGM-FLSH'!M89" +"+'[2]ST Warroom 99'!$E$9" +"+'[2]ST Warroom 99'!$E$43" +"+'EAST-EGM-GL'!E89" +"'TX-EGM-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$H$9" +"+'[2]ST Warroom 99'!$H$43" +"'TX-EGM-GL'!$E$91" +"'TX-HPLR-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$I$9" +"+'[2]ST Warroom 99'!$I$43" +"'TX-HPLR-GL '!$E$82" +"'TX-HPLC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$J$9" +"+'[2]ST Warroom 99'!$J$43" +"'TX-HPLC-GL'!$E$82" +"'TX-EGM-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$K$9" +"+'[2]ST Warroom 99'!$K$43" +"'TX-HPLC-GL'!$E$89" +"'WE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$L$9" +"+'[2]ST Warroom 99'!$L$43" +"'WE-GL '!$E$82" +"'DEN-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$S$9" +"+'[2]ST Warroom 99'!$S$43" +"'DEN-GL'!$E$82" +"'DEN-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$R$9" +"+'[2]ST Warroom 99'!$R$43" +"'DEN-GL'!$E$89" +"STG_FLSH!$M$82" +"+'[2]ST Warroom 99'!$M$9" +"+'[2]ST Warroom 99'!$M$43" +"STG_GL!$E$82" +"ONT_FLSH!$M$82" +"+'[2]ST Warroom 99'!$O$9" +"+'[2]ST Warroom 99'!$O$43" +"'ONT_GL '!$E$82" +"ONT_FLSH!$M$89" +"+'[2]ST Warroom 99'!$P$9" +"+'[2]ST Warroom 99'!$P$43" +"+'ONT_GL '!E89" +"+BUG_FLSH!M82" +"+'[2]ST Warroom 99'!$G$9" +"+'[2]ST Warroom 99'!$G$43" +"+BUG_GL!E82" +"SUM(B11:B30)" +"TOTAL!$E$91" +"+C31" +"+'[2]ST Warroom 99'!$V$9" +"+'[2]ST Warroom 99'!$V$26" +"+'[2]ST Warroom 99'!$V$43" +"TOTAL!$G$91" +"+[1]OAvsACT!$G$62" +"+H32-H31" +"+B31-B32" +"Check!A5" +"F11+H11+J11+L11+N11+R11+T11+X11+Z11+AH11+P11+V11+AB11+AD11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+J11+L11+N11+P11+T11+V11+Z11+AB11+AH11+X11+H11+AD11+R11" +"33325+5242374.83" +"3591382.82-540" +"105930024-114390314" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"-1721448-198000" +"8648310.38-28911" +"146729180+810" +"-107137+107137" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"2561004.37+965085.43-320889.45+5.99+1629556.83" +"1897201.42-120000" +"AB87+AH87+AJ87+AL87+AN87+AP87+AR87+AT87+AV87+AX87" +"SUM(D86:D88)" +"+D82+D89" +"+E74+E12+E20" +"+G12+G20+G74" +"+E94-E95" +"+E97-E96" +"+E98+E99" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'MidMarket-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPLR-FLSH'!M82" +"1629553+965073+301652" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-EGM-FLSH'!D11+'TX-HPLR-FLSH'!D11+'TX-HPLC-FLSH'!D11" +"H11-D11" +"'TX-EGM-FLSH'!J11+'TX-HPLR-FLSH'!J11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPLR-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'DEN-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E164" +"SUM(D11:D15)" +"+Actuals!E169" +"-139910+293650" +"2291545.45+875664" +"516141.03-539701+14880+5386.88+10076.1+588900" +"+Actuals!E174" +"SUM(D27:D28)" +"+Actuals!E176" +"SUM(D32:D35)" +"+Actuals!E180" +"D42+D39" +"+Actuals!E183" +"+Actuals!E184" +"+Actuals!E185" +"+Actuals!E186" +"+Actuals!E187" +"+Actuals!E189" +"+Actuals!E191" +"+Actuals!E193" +"+Actuals!E195" +"-10912+16000" +"-434601.99+214179" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AD11+RECLASS!AD11" +"+Actuals!E404" +"SUM(D11:D15)" +"+Actuals!E409" +"63324.04-70198" +"+Actuals!E414" +"SUM(D27:D28)" +"+Actuals!E416" +"SUM(D32:D35)" +"+Actuals!E420" +"D42+D39" +"AB42+AB39" +"+Actuals!E423" +"+Actuals!E424" +"+Actuals!E425" +"+Actuals!E426" +"+Actuals!E427" +"+Actuals!E429" +"+Actuals!E431" +"+Actuals!E433" +"+Actuals!E435" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!H11+RECLASS!H11" +"+Actuals!E324" +"SUM(D11:D15)" +"+Actuals!E329" +"+Actuals!E334" +"SUM(D27:D28)" +"+Actuals!E336" +"SUM(D32:D35)" +"+Actuals!E340" +"D42+D39" +"+Actuals!E343" +"+Actuals!E344" +"+Actuals!E345" +"+Actuals!E346" +"+Actuals!E347" +"+Actuals!E349" +"+Actuals!E351" +"+Actuals!E353" +"28911-49072" +"+Actuals!E355" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AF11+RECLASS!AF11" +"+Actuals!I324" +"SUM(D11:D15)" +"+Actuals!I329" +"+Actuals!I334" +"SUM(D27:D28)" +"+Actuals!I336" +"SUM(D32:D35)" +"+Actuals!I340" +"D42+D39" +"+Actuals!I343" +"+Actuals!I344" +"+Actuals!I345" +"+Actuals!I346" +"+Actuals!I347" +"+Actuals!I349" +"+Actuals!I351" +"+Actuals!I353" +"+Actuals!I355" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!R8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!J11+RECLASS!H11" +"+Actuals!E244" +"-84292-33325" +"SUM(D11:D15)" +"+Actuals!E249" +"+Actuals!E254" +"SUM(D27:D28)" +"+Actuals!E256" +"SUM(D32:D35)" +"+Actuals!E260" +"D42+D39" +"+Actuals!E263" +"+Actuals!E264" +"+Actuals!E265" +"+Actuals!E266" +"+Actuals!E267" +"+Actuals!E269" +"+Actuals!E271" +"+Actuals!E273" +"+Actuals!E275" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!R8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!N11+RECLASS!L11" +"58806361-10792383" +"201443747-614514-491504-40494735" +"+Actuals!O44" +"614514+491504" +"SUM(D11:D15)" +"-57700381+15870001" +"-198028545+59095940" +"+Actuals!O49" +"+Actuals!O54" +"SUM(D27:D28)" +"+Actuals!O56" +"SUM(D32:D35)" +"+Actuals!O60" +"D42+D39" +"+Actuals!O63" +"+Actuals!O64" +"+Actuals!O65" +"+Actuals!O66" +"-7438640-2750987" +"-72880-129029-48470" +"146939-414071" +"2239+47274-13984" +"+Actuals!O67" +"-1258819-34380" +"-14680-332920" +"+Actuals!O69" +"+Actuals!O71" +"+Actuals!O73" +"+Actuals!O75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!R8" +"CE_GL!EL8" +"F11+H11+J11+L11+N11" +"'TIE-OUT'!L11+RECLASS!J11" +"+Actuals!E44" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!E54" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!E67" +"+Actuals!E69" +"+Actuals!E71" +"+Actuals!E73" +"+Actuals!E75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!R8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!L11+'TIE-OUT'!J11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"'EAST-EGM-GL'!AP11+'EAST-LRC-GL'!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!R8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!R8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!V11+RECLASS!T11" +"+Actuals!E444" +"SUM(D11:D15)" +"+Actuals!E449" +"-42803-85" +"17445.01-225" +"+Actuals!E454" +"SUM(D27:D28)" +"+Actuals!E456" +"SUM(D32:D35)" +"+Actuals!E460" +"D42+D39" +"+Actuals!E463" +"+Actuals!E464" +"+Actuals!E465" +"+Actuals!E466" +"+Actuals!E467" +"+Actuals!E469" +"+Actuals!E471" +"+Actuals!E473" +"+Actuals!E475" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!R8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!T11+RECLASS!R11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"9717.56-24836" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!E33" +"+Actuals!E35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!R8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!X11+RECLASS!V11" +"-1479940+30000" +"SUM(D11:D15)" +"-180420+381743.1" +"12485648+144852" +"43185642+443174" +"6003619-2379" +"21557460-4358" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"123262-123262" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!R8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!T11+'TIE-OUT'!V11+'TIE-OUT'!X11)+(RECLASS!R11+RECLASS!T11+RECLASS!V11)" +"'TX-EGM-GL'!H11+'TX-HPLR-GL '!H11+'TX-HPLC-GL'!H11" +"'TX-EGM-GL'!AP11+'TX-HPLR-GL '!AP11+'TX-HPLC-GL'!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-GL'!L86+'TX-HPLR-GL '!L86" +"'TX-EGM-GL'!AP86+'TX-HPLR-GL '!AP86" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!R8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!P11+RECLASS!N11" +"+Actuals!E484" +"35572.5-72000" +"SUM(D11:D15)" +"+Actuals!E489" +"823200+20890" +"2617273.32+60103" +"232500+7500" +"+Actuals!E494" +"SUM(D27:D28)" +"+Actuals!E496" +"SUM(D32:D35)" +"+Actuals!E500" +"D42+D39" +"+Actuals!E503" +"+Actuals!E504" +"+Actuals!E505" +"+Actuals!E506" +"+Actuals!E507" +"+Actuals!E509" +"+Actuals!E511" +"+Actuals!E513" +"+Actuals!E515" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!R8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!R11+RECLASS!P11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!R8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AH11+RECLASS!AH11" +"+Actuals!E124" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!E134" +"SUM(D27:D28)" +"+Actuals!E136" +"SUM(D32:D35)" +"+Actuals!E140" +"D42+D39" +"+Actuals!E143" +"+Actuals!E144" +"+Actuals!E145" +"+Actuals!E146" +"+Actuals!E147" +"+Actuals!E149" +"+Actuals!E151" +"+Actuals!E153" +"+Actuals!H154+647670" +"+Actuals!E155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!R8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!Z11+RECLASS!X11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"424364+907539" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!R8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AB11+RECLASS!Z11" +"+Actuals!E284" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!E294" +"SUM(D27:D28)" +"+Actuals!E296" +"SUM(D32:D35)" +"+Actuals!E300" +"D42+D39" +"+Actuals!E303" +"+Actuals!E304" +"+Actuals!E305" +"+Actuals!E306" +"+Actuals!E307" +"+Actuals!E309" +"+Actuals!E311" +"+Actuals!E313" +"+Actuals!E315" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'SITHE-FLSH'!L11" +"SITHE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'ARUBA-FLSH'!L11" +"ARUBA_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'MidMarket-FLSH'!L11" +"MidMarket_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"+E11/D11" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'EAST-MKT-FLSH'!L11" +"'EAST-MKT-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLR-FLSH'!L11" +"'TX-HPLR-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLC-FLSH'!L11" +"'TX-HPLC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'DEN-FLSH'!L11" +"'DEN-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'DEN-FLSH'!L86" +"SUM(D86:D88)" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+G1+30" +"SUM(J639:J648)-J643-J647" +"+G640+D634" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPLR-GL '!H82" +"+'TX-HPLC-GL'!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+'DEN-GL'!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"+ARUBA_GL!H82" +"+SITHE_GL!H82" +"+'EAST-MKT-GL'!H82" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPLR-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11+'TX-HPLC-VAR'!D11+'ARUBA-VAR'!D11+'SITHE-VAR'!D11+'DEN-VAR'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"STG_VAR!D86+ONT_VAR!D86+'CE-VAR'!D86+'EAST-EGM-VAR'!D86+'BGC-EGM-VAR'!D86+'EAST-LRC-VAR'!D86+'TX-EGM-VAR'!D86+'TX-HPLR-VAR '!D86+'WE-VAR'!D86+BUG_VAR!D86+'TX-HPLC-VAR'!D86+'ARUBA-VAR'!D86" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"F11+H11+J11+L11+N11+R11+T11+X11+Z11+AF11+P11+V11+AB11+AD11" +"-929671+201135+4177000+1770197+625394-29308" +"-24807112+3993609-3924785-15944" +"-940000+5000" +"-10486107+929671-1770197+29308" +"940000-820000" +"10486107-3993609+15944" +"SUM(D11:D15)" +"2137655+1310-52644+528798" +"SUM(D27:D28)" +"-2137655" +"SUM(D32:D35)" +"SUM(J32:J34)" +"-265657+144747" +"24807112+315734" +"-146152+146152-196244+196244-291950" +"146152-146152+196244-196244+291950" +"D42+D39" +"54248+2646+356-1310+52644" +"-54248-2646-356" +"97061-547047+97061-97061" +"35136+2646" +"-35136-2646" +"930794-280150-163880-100000+75000+26765-3058087-97061-97061-150000+97061" +"-142200-75000-6056175-4177000-625394+150000" +"91764-183528" +"-91764+183528" +"142200+100000-56790" +"56790+6056175+3058087" +"163880-26765" +"-930794+280150" +"-93300-5000" +"-201135-25279" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-FLSH'!$M$82" +"+D11-B11" +"+'[2]ST Warroom 99'!$B$5" +"+'[2]ST Warroom 99'!$B$39" +"CE_GL!$E$82" +"G11-F11" +"'SITHE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$N$5" +"+'[2]ST Warroom 99'!$N$39" +"SITHE_GL!$E$82" +"'ARUBA-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$Q$5" +"+'[2]ST Warroom 99'!$Q$39" +"ARUBA_GL!$E$82" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"+'[2]ST Warroom 99'!$C$5" +"+'[2]ST Warroom 99'!$C$39" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'EAST-LRC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$D$5" +"+'[2]ST Warroom 99'!$D$39" +"'EAST-LRC-GL'!$E$82" +"+'EAST-EGM-FLSH'!M89" +"+'[2]ST Warroom 99'!$E$5" +"+'[2]ST Warroom 99'!$E$39" +"+'EAST-EGM-GL'!E89" +"'TX-EGM-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$H$5" +"+'[2]ST Warroom 99'!$H$39" +"'TX-EGM-GL'!$E$91" +"'TX-HPLR-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$I$5" +"+'[2]ST Warroom 99'!$I$39" +"'TX-HPLR-GL '!$E$82" +"'TX-HPLC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$J$5" +"+'[2]ST Warroom 99'!$J$39" +"'TX-HPLC-GL'!$E$82" +"'TX-EGM-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$K$5" +"+'[2]ST Warroom 99'!$K$39" +"'TX-HPLC-GL'!$E$89" +"'WE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$L$5" +"+'[2]ST Warroom 99'!$L$39" +"'WE-GL '!$E$82" +"'DEN-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$S$5" +"+'[2]ST Warroom 99'!$S$39" +"'DEN-GL'!$E$82" +"'DEN-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$R$5" +"+'[2]ST Warroom 99'!$R$39" +"'DEN-GL'!$E$89" +"STG_FLSH!$M$82" +"+'[2]ST Warroom 99'!$M$5" +"+'[2]ST Warroom 99'!$M$39" +"STG_GL!$E$82" +"ONT_FLSH!$M$82" +"+'[2]ST Warroom 99'!$O$5" +"+'[2]ST Warroom 99'!$O$39" +"'ONT_GL '!$E$82" +"ONT_FLSH!$M$89" +"+'[2]ST Warroom 99'!$P$5" +"+'[2]ST Warroom 99'!$P$39" +"+'ONT_GL '!E89" +"+BUG_FLSH!M82" +"+'[2]ST Warroom 99'!$G$5" +"+'[2]ST Warroom 99'!$G$39" +"+BUG_GL!E82" +"SUM(B11:B28)" +"TOTAL!$E$91" +"+C29" +"+'[2]ST Warroom 99'!$V$5" +"+'[2]ST Warroom 99'!$V$22" +"+'[2]ST Warroom 99'!$V$39" +"TOTAL!$G$91" +"+[1]OAvsACT!$G$57" +"+H30-H29" +"+B29-B30" +"Check!A5" +"F11+J11+L11+N11+P11+T11+V11+Z11+AB11+AF11+X11+H11+AD11+R11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"AB87+AF87+AH87+AJ87+AL87+AN87+AP87+AR87+AT87+AV87" +"SUM(D86:D88)" +"+D82+D89" +"+E74+E12+E20" +"+G12+G20+G74" +"+E94-E95" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"-14112628+883494" +"F42+F39" +"-6295590-883494" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"-3897000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPLR-FLSH'!M82" +"116936+2482136-9423+57415" +"-57416-2057537" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-EGM-FLSH'!D11+'TX-HPLR-FLSH'!D11+'TX-HPLC-FLSH'!D11" +"H11-D11" +"'TX-EGM-FLSH'!J11+'TX-HPLR-FLSH'!J11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPLR-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'DEN-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E164" +"+Actuals!N164-261245" +"+Actuals!H165+33089" +"+Actuals!J165+41014.36" +"SUM(D11:D15)" +"+Actuals!E169" +"-182835+178449" +"-424189.18+414358.58" +"+Actuals!J170-1069500+64015-16740.04" +"+Actuals!E174" +"SUM(D27:D28)" +"+Actuals!E176" +"SUM(D32:D35)" +"+Actuals!E180" +"D42+D39" +"+Actuals!E183" +"+Actuals!E184" +"+Actuals!E185" +"+Actuals!E186" +"+Actuals!E187" +"+Actuals!E189" +"+Actuals!E191" +"+Actuals!E193" +"+Actuals!E195" +"+Actuals!J196+3058087+2088.76" +"+Actuals!L196+-38303.9+26195.46-27900" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AD11+RECLASS!AD11" +"+Actuals!E404" +"SUM(D11:D15)" +"+Actuals!E409" +"+Actuals!E414" +"SUM(D27:D28)" +"+Actuals!E416" +"SUM(D32:D35)" +"+Actuals!E420" +"D42+D39" +"AB42+AB39" +"+Actuals!E423" +"+Actuals!E424" +"+Actuals!E425" +"+Actuals!E426" +"+Actuals!E427" +"+Actuals!E429" +"+Actuals!E431" +"+Actuals!E433" +"+Actuals!E435" +"+Actuals!J443+153274" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!H11+RECLASS!AB11" +"+Actuals!E324" +"SUM(D11:D15)" +"+Actuals!E329" +"+Actuals!E334" +"SUM(D27:D28)" +"+Actuals!E336" +"SUM(D32:D35)" +"+Actuals!E340" +"D42+D39" +"+Actuals!E343" +"+Actuals!E344" +"+Actuals!E345" +"+Actuals!E346" +"+Actuals!E347" +"+Actuals!E349" +"+Actuals!E351" +"+Actuals!E353" +"+Actuals!E355" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!Z8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!J11+RECLASS!H11" +"+Actuals!E244" +"+Actuals!H245+3596" +"SUM(D11:D15)" +"+Actuals!E249" +"-888503+834817" +"-2205038.45+2050817" +"+Actuals!J250-25021.41" +"+Actuals!E254" +"SUM(D27:D28)" +"+Actuals!E256" +"+Actuals!N259-528000" +"SUM(D32:D35)" +"+Actuals!E260" +"D42+D39" +"+Actuals!E263" +"+Actuals!E264" +"+Actuals!E265" +"+Actuals!E266" +"+Actuals!E267" +"-2966.88+91" +"-471.88+131.48" +"+Actuals!E269" +"+Actuals!E271" +"+Actuals!E273" +"+Actuals!E275" +"+Actuals!J276+3305202+1370683+3043953+4117207.5+6056175+3881.28+625394.11" +"+Actuals!L276-1479.16-115938+53208" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!Z8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!L11+RECLASS!J11" +"+Actuals!E44" +"+Actuals!I44+6952" +"+Actuals!J44+16533" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!G49+6700" +"+Actuals!H49+15945" +"+Actuals!K49-6700" +"+Actuals!L49-15946" +"+Actuals!E54+5287" +"+Actuals!F54+12229" +"+Actuals!G54-780" +"+Actuals!H54-1138" +"+Actuals!I54-4507" +"+Actuals!J54-11091" +"+Actuals!K54" +"+Actuals!E55-5287" +"+Actuals!F55-12229" +"+Actuals!G55-5920" +"+Actuals!H55-14807" +"+Actuals!I55-2445" +"+Actuals!J55-5442" +"+Actuals!K55+6700" +"+Actuals!L55+15946" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!G66-6700" +"+Actuals!H66-15945" +"+Actuals!J66-15946" +"+Actuals!L66+15946" +"+Actuals!E67" +"+Actuals!E69" +"+Actuals!G69-1" +"+Actuals!E70+954" +"+Actuals!F70+170000" +"+Actuals!E71" +"+Actuals!G71-20867" +"+Actuals!E72+771103" +"+Actuals!F72+640000" +"+Actuals!E73" +"+Actuals!E75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!Z8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!L11+'TIE-OUT'!J11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"'EAST-EGM-GL'!AP11+'EAST-LRC-GL'!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!Z8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!N11+RECLASS!L11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!Z8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!V11+RECLASS!T11" +"+Actuals!E444" +"+Actuals!H445-28079" +"SUM(D11:D15)" +"+Actuals!E449" +"+Actuals!J450-38785" +"+Actuals!E454" +"SUM(D27:D28)" +"+Actuals!E456" +"SUM(D32:D35)" +"+Actuals!E460" +"D42+D39" +"+Actuals!E463" +"+Actuals!E464" +"+Actuals!E465" +"+Actuals!E466" +"+Actuals!E467" +"+Actuals!E469" +"+Actuals!E471" +"+Actuals!E473" +"+Actuals!E475" +"+Actuals!J476-34309.74+6230.7" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!Z8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!X11+RECLASS!V11" +"SUM(D11:D15)" +"12707112+118122" +"28478116+276172" +"8963154+6392" +"21398561+14684" +"-222453+2598" +"-466808+6170" +"-3952+-10392" +"-10549+-23902" +"1650-24317" +"73039+10392" +"174051+23690" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"123262-123262" +"-148750+93191" +"-7905+2007691" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"779530.91-57416" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!Z8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!T11+RECLASS!R11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!F9-13568" +"+Actuals!N9-113410" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!E33" +"+Actuals!E35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!Z8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!T11+'TIE-OUT'!V11+'TIE-OUT'!X11)+(RECLASS!R11+RECLASS!T11+RECLASS!V11)" +"'TX-EGM-GL'!H11+'TX-HPLR-GL '!H11+'TX-HPLC-GL'!H11" +"'TX-EGM-GL'!AP11+'TX-HPLR-GL '!AP11+'TX-HPLC-GL'!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-GL'!L86+'TX-HPLR-GL '!L86" +"'TX-EGM-GL'!AP86+'TX-HPLR-GL '!AP86" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!Z8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!P11+RECLASS!N11" +"+Actuals!E484" +"+Actuals!H485-195152" +"+Actuals!J485+11725" +"SUM(D11:D15)" +"+Actuals!E489" +"+Actuals!E494" +"SUM(D27:D28)" +"+Actuals!E496" +"SUM(D32:D35)" +"+Actuals!E500" +"D42+D39" +"+Actuals!E503" +"+Actuals!E504" +"+Actuals!E505" +"+Actuals!E506" +"+Actuals!E507" +"+Actuals!E509" +"+Actuals!E511" +"+Actuals!E513" +"+Actuals!E515" +"+Actuals!J516+12400" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!Z8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!R11+RECLASS!P11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"+Actuals!J243-416492" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!Z8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AF11+RECLASS!AF11" +"+Actuals!E124" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!E134" +"SUM(D27:D28)" +"+Actuals!E136" +"SUM(D32:D35)" +"+Actuals!E140" +"D42+D39" +"+Actuals!E143" +"+Actuals!E144" +"+Actuals!E145" +"+Actuals!E146" +"+Actuals!E147" +"+Actuals!J148-43735" +"+Actuals!E149" +"+Actuals!E151" +"+Actuals!E153" +"+Actuals!E155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!Z8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!Z11+RECLASS!X11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!Z8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AB11+RECLASS!Z11" +"+Actuals!E284" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!E294" +"SUM(D27:D28)" +"+Actuals!E296" +"SUM(D32:D35)" +"+Actuals!E300" +"D42+D39" +"+Actuals!E303" +"+Actuals!E304" +"+Actuals!E305" +"+Actuals!E306" +"+Actuals!E307" +"+Actuals!E309" +"+Actuals!E311" +"+Actuals!E313" +"+Actuals!E315" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'SITHE-FLSH'!L11" +"SITHE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'ARUBA-FLSH'!L11" +"ARUBA_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"+J39*H39-I39" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLR-FLSH'!L11" +"'TX-HPLR-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLC-FLSH'!L11" +"'TX-HPLC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'DEN-FLSH'!L11" +"'DEN-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'DEN-FLSH'!L86" +"SUM(D86:D88)" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+K1+31" +"+M1+30" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPLR-GL '!H82" +"+'TX-HPLC-GL'!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+'DEN-GL'!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"+ARUBA_GL!H82" +"+SITHE_GL!H82" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPLR-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11+'TX-HPLC-VAR'!D11+'ARUBA-VAR'!D11+'SITHE-VAR'!D11+'DEN-VAR'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"STG_VAR!D86+ONT_VAR!D86+'CE-VAR'!D86+'EAST-EGM-VAR'!D86+'BGC-EGM-VAR'!D86+'EAST-LRC-VAR'!D86+'TX-EGM-VAR'!D86+'TX-HPLR-VAR '!D86+'WE-VAR'!D86+BUG_VAR!D86+'TX-HPLC-VAR'!D86+'ARUBA-VAR'!D86" +"SUM(D86:D88)" +"+D82+D89" +"'CE-FLSH'!$M$82" +"+D11-B11" +"+'[2]ST Warroom 99'!$B$16" +"+'[2]ST Warroom 99'!$B$50" +"CE_GL!$E$82" +"G11-F11" +"'SITHE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$N$16" +"+'[2]ST Warroom 99'!$N$50" +"SITHE_GL!$E$82" +"'ARUBA-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$Q$16" +"+'[2]ST Warroom 99'!$Q$50" +"ARUBA_GL!$E$82" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"+'[2]ST Warroom 99'!$C$16" +"+'[2]ST Warroom 99'!$C$50" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'EAST-LRC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$D$16" +"+'[2]ST Warroom 99'!$D$50" +"'EAST-LRC-GL'!$E$82" +"+'EAST-EGM-FLSH'!M89" +"+'[2]ST Warroom 99'!$E$16" +"+'[2]ST Warroom 99'!$E$50" +"+'EAST-EGM-GL'!E89" +"'TX-EGM-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$H$16" +"+'[2]ST Warroom 99'!$H$50" +"'TX-EGM-GL'!$E$91" +"'TX-HPLR-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$I$16" +"+'[2]ST Warroom 99'!$I$50" +"'TX-HPLR-GL '!$E$82" +"'TX-HPLC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$J$16" +"+'[2]ST Warroom 99'!$J$50" +"'TX-HPLC-GL'!$E$82" +"'TX-EGM-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$K$16" +"+'[2]ST Warroom 99'!$K$50" +"'TX-HPLC-GL'!$E$89" +"'WE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$L$16" +"+'[2]ST Warroom 99'!$L$50" +"'WE-GL '!$E$82" +"'DEN-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$R$16" +"+'[2]ST Warroom 99'!$R$50" +"'DEN-GL'!$E$82" +"STG_FLSH!$M$82" +"+'[2]ST Warroom 99'!$M$16" +"+'[2]ST Warroom 99'!$M$50" +"STG_GL!$E$82" +"ONT_FLSH!$M$82" +"+'[2]ST Warroom 99'!$O$16" +"+'[2]ST Warroom 99'!$O$50" +"'ONT_GL '!$E$82" +"ONT_FLSH!$M$89" +"+'[2]ST Warroom 99'!$P$16" +"+'[2]ST Warroom 99'!$P$50" +"+'ONT_GL '!E89" +"+BUG_FLSH!M82" +"+'[2]ST Warroom 99'!$G$16" +"+'[2]ST Warroom 99'!$G$50" +"+BUG_GL!E82" +"SUM(B11:B27)" +"TOTAL!$E$91" +"+C28" +"+'[2]ST Warroom 99'!$T$16" +"+'[2]ST Warroom 99'!$T$33" +"+'[2]ST Warroom 99'!$T$50" +"TOTAL!$G$91" +"+[1]OAvsACT!$G$55" +"+H29-H28" +"+B28-B29" +"Check!A5" +"F11+H11+J11+L11+N11+R11+T11+X11+Z11+AF11+P11+V11+AB11+AD11" +"-4230519+2875811-1029999-798534+4230519+1029999+798534" +"1428504+232711-130128+697" +"3669998-53290-13960584+73708-12752" +"-2373050-940000+5000" +"-1428504+130128-697" +"-3669998+53290-73708+12752" +"SUM(D11:D15)" +"1073093+616500-1073093-616500" +"1635870+2032788-12573" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"-1293228-6339+1299567+-841234+-6338+841234-595282" +"841234+6338-841234+595282" +"D42+D39" +"31074-31074" +"86908+12573+7071+10160-60127+27418" +"-7071-27418" +"92857-92857" +"-257840+35136+254669-10160+60127+4887" +"257840-35136-254669-4887" +"4230519-1073093+1029999+798534-616500-92857-31074+1402395+262608+212916-150000-100000-74400+38750+951855-317285+29550-4230519+1073093-1029999-951855-798534+616500-539538-320674+317285+92857+31074-6500" +"6978-1950+254669-254669-29550" +"-961031-174016+162912+67798" +"2373050+207212" +"-317921.79+820000-207212-6978+1950+150000+100000+74400-38750" +"-1402395-53000" +"-67798-212916-951855+317285+951855+539538+320674-317285" +"-262608+53000" +"-254669-86908+254669+6500" +"940000-820000-93300-10000-5000" +"-232711-26966" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+J11+L11+N11+P11+T11+V11+Z11+AB11+AF11+X11+H11+AD11+R11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"-12529571+180732" +"155991.12-320850+28151" +"-266050-1100000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"AB87+AF87+AH87+AJ87+AL87+AN87+AP87+AR87+AT87+AV87" +"SUM(D86:D88)" +"+D82+D89" +"+E74+E12+E20" +"+G12+G20+G74" +"+E94-E95" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPLR-FLSH'!M82" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-EGM-FLSH'!D11+'TX-HPLR-FLSH'!D11+'TX-HPLC-FLSH'!D11" +"H11-D11" +"'TX-EGM-FLSH'!J11+'TX-HPLR-FLSH'!J11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPLR-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'DEN-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E164" +"+Actuals!P164-259247" +"SUM(D11:D15)" +"+Actuals!E169" +"320850-130572" +"+Actuals!E174" +"SUM(D27:D28)" +"+Actuals!E176" +"SUM(D32:D35)" +"+Actuals!E180" +"D42+D39" +"+Actuals!E183" +"+Actuals!E184" +"+Actuals!E185" +"+Actuals!E186" +"+Actuals!E187" +"+Actuals!E189" +"+Actuals!E191" +"+Actuals!E193" +"+Actuals!E195" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AD11+RECLASS!AD11" +"+Actuals!E404" +"SUM(D11:D15)" +"+Actuals!E409" +"+Actuals!E414" +"SUM(D27:D28)" +"+Actuals!E416" +"SUM(D32:D35)" +"+Actuals!E420" +"D42+D39" +"AB42+AB39" +"+Actuals!E423" +"+Actuals!E424" +"+Actuals!E425" +"+Actuals!S424" +"+Actuals!E427" +"+Actuals!E429" +"+Actuals!E431" +"+Actuals!E433" +"+Actuals!E435" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!H11+RECLASS!H11" +"'TIE-OUT'!I11+RECLASS!AC11" +"+Actuals!E324" +"SUM(D11:D15)" +"+Actuals!E329" +"+Actuals!E334" +"SUM(D27:D28)" +"+Actuals!E336" +"SUM(D32:D35)" +"+Actuals!E340" +"D42+D39" +"+Actuals!E343" +"+Actuals!E344" +"+Actuals!E345" +"+Actuals!S344" +"+Actuals!E347" +"+Actuals!E349" +"+Actuals!E351" +"+Actuals!E353" +"+Actuals!E355" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!J11+RECLASS!H11" +"+Actuals!E244" +"SUM(D11:D15)" +"+Actuals!E249" +"10144-60470.15-28674.57+19588.9+448738.02" +"+Actuals!E254" +"SUM(D27:D28)" +"+Actuals!E256" +"SUM(D32:D35)" +"+Actuals!E260" +"D42+D39" +"+Actuals!E263" +"+Actuals!E264" +"+Actuals!E265" +"+Actuals!E266" +"+Actuals!E267" +"+Actuals!E269" +"+Actuals!E271" +"+Actuals!E273" +"+Actuals!E275" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!L11+RECLASS!J11" +"+Actuals!E44" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!G49+12619" +"+Actuals!H49+30352" +"+Actuals!E54+251" +"+Actuals!F54+553" +"+Actuals!G54-251" +"+Actuals!H54-553" +"+Actuals!I54" +"+Actuals!G55-12368" +"+Actuals!H55-29799" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!S64" +"+Actuals!G66-12619" +"+Actuals!H66-30352" +"+Actuals!E67" +"+Actuals!E69" +"+Actuals!F70+170000" +"+Actuals!E71" +"+Actuals!E72+1625515" +"+Actuals!F72+640000" +"+Actuals!E73" +"+Actuals!E75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!AB8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!L11+'TIE-OUT'!J11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"'EAST-EGM-GL'!AP11+'EAST-LRC-GL'!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!N11+RECLASS!L11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!AB8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!V11+RECLASS!T11" +"+Actuals!E444" +"SUM(D11:D15)" +"+Actuals!E449" +"+Actuals!E454" +"SUM(D27:D28)" +"+Actuals!E456" +"SUM(D32:D35)" +"+Actuals!E460" +"D42+D39" +"+Actuals!E463" +"+Actuals!E464" +"+Actuals!E465" +"+Actuals!E466" +"+Actuals!E467" +"+Actuals!E469" +"+Actuals!E471" +"+Actuals!E473" +"+Actuals!E475" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!AB8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!T11+RECLASS!R11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!P9-135977" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!E25" +"+Actuals!S24" +"+Actuals!E27" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!E33" +"+Actuals!E35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!AB8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!X11+RECLASS!V11" +"-76043-151280.02-37634-38021.5" +"SUM(D11:D15)" +"8074957+283278" +"17961376+643334" +"8569266-159429" +"20108569-377010" +"289014+14319" +"683787+35189" +"-215732+260063" +"-505562+611614" +"11299-131990" +"27683-310624" +"79968-162329" +"172455-383249" +"-3547312-29568" +"-8051969-69688" +"-23427-107184" +"-55257-251439" +"-12999+80831" +"-34968+191519" +"24+33745" +"55+77198" +"24+22176" +"55+52409" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"123262-123262" +"270249-26458" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!AB8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!T11+'TIE-OUT'!V11+'TIE-OUT'!X11)+(RECLASS!R11+RECLASS!T11+RECLASS!V11)" +"'TX-EGM-GL'!H11+'TX-HPLR-GL '!H11+'TX-HPLC-GL'!H11" +"'TX-EGM-GL'!AP11+'TX-HPLR-GL '!AP11+'TX-HPLC-GL'!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-GL'!L86+'TX-HPLR-GL '!L86" +"'TX-EGM-GL'!AP86+'TX-HPLR-GL '!AP86" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!AB8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!P11+RECLASS!R11" +"'TIE-OUT'!Q11+RECLASS!O11" +"+Actuals!E484" +"SUM(D11:D15)" +"+Actuals!E489" +"+Actuals!E494" +"SUM(D27:D28)" +"+Actuals!E496" +"SUM(D32:D35)" +"+Actuals!E500" +"D42+D39" +"+Actuals!E503" +"+Actuals!E504" +"+Actuals!E505" +"+Actuals!S504" +"+Actuals!E507" +"+Actuals!E509" +"+Actuals!E511" +"+Actuals!E513" +"+Actuals!E515" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!AB8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!R11+RECLASS!P11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!S224" +"+Actuals!E227" +"+Actuals!L228+416492" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!AB8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AF11+RECLASS!AF11" +"+Actuals!E124" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!E134" +"SUM(D27:D28)" +"+Actuals!E136" +"SUM(D32:D35)" +"+Actuals!E140" +"D42+D39" +"+Actuals!E143" +"+Actuals!E144" +"+Actuals!E145" +"+Actuals!E146" +"+Actuals!E147" +"+Actuals!L148+43735" +"+Actuals!E149" +"+Actuals!E151" +"+Actuals!E153" +"+Actuals!E155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!AB8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!Z11+RECLASS!X11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"-112117" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!AB8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AB11+RECLASS!Z11" +"+Actuals!E284" +"SUM(D11:D15)" +"+Actuals!E289" +"-259028.46+171147.9" +"76568.41+37432.5" +"+Actuals!E294" +"SUM(D27:D28)" +"+Actuals!E296" +"SUM(D32:D35)" +"+Actuals!E300" +"D42+D39" +"+Actuals!E303" +"+Actuals!E304" +"+Actuals!E305" +"+Actuals!E306" +"+Actuals!E307" +"+Actuals!E309" +"+Actuals!E311" +"+Actuals!E313" +"+Actuals!E315" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'SITHE-FLSH'!L11" +"SITHE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'ARUBA-FLSH'!L11" +"ARUBA_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLR-FLSH'!L11" +"'TX-HPLR-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLC-FLSH'!L11" +"'TX-HPLC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'DEN-FLSH'!L11" +"'DEN-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+M1+30" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPLR-GL '!H82" +"+'TX-HPLC-GL'!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+'DEN-GL'!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"+ARUBA_GL!H82" +"+SITHE_GL!H82" +"'CE-FLSH'!$M$82" +"+D11-B11" +"+'[2]ST Warroom 99'!$B$15" +"+'[2]ST Warroom 99'!$B$49" +"CE_GL!$E$82" +"G11-F11" +"'SITHE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$N$15" +"+'[2]ST Warroom 99'!$N$49" +"SITHE_GL!$E$82" +"'ARUBA-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$Q$15" +"+'[2]ST Warroom 99'!$Q$49" +"ARUBA_GL!$E$82" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"+'[2]ST Warroom 99'!$C$15" +"+'[2]ST Warroom 99'!$C$49" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'EAST-LRC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$D$15" +"+'[2]ST Warroom 99'!$D$49" +"'EAST-LRC-GL'!$E$82" +"+'EAST-EGM-FLSH'!M89" +"+'[2]ST Warroom 99'!$E$15" +"+'[2]ST Warroom 99'!$E$49" +"+'EAST-EGM-GL'!E89" +"'TX-EGM-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$H$15" +"+'[2]ST Warroom 99'!$H$49" +"'TX-EGM-GL'!$E$91" +"'TX-HPLR-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$I$15" +"+'[2]ST Warroom 99'!$I$49" +"'TX-HPLR-GL '!$E$82" +"'TX-HPLC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$J$15" +"+'[2]ST Warroom 99'!$J$49" +"'TX-HPLC-GL'!$E$82" +"'TX-EGM-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$K$15" +"+'[2]ST Warroom 99'!$K$49" +"'TX-HPLC-GL'!$E$89" +"'WE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$L$15" +"+'[2]ST Warroom 99'!$L$49" +"'WE-GL '!$E$82" +"STG_FLSH!$M$82" +"+'[2]ST Warroom 99'!$M$15" +"+'[2]ST Warroom 99'!$M$49" +"STG_GL!$E$82" +"ONT_FLSH!$M$82" +"+'[2]ST Warroom 99'!$O$15" +"+'[2]ST Warroom 99'!$O$49" +"'ONT_GL '!$E$82" +"ONT_FLSH!$M$89" +"+'[2]ST Warroom 99'!$P$15" +"+'[2]ST Warroom 99'!$P$49" +"+'ONT_GL '!E89" +"+BUG_FLSH!M82" +"+'[2]ST Warroom 99'!$G$15" +"+'[2]ST Warroom 99'!$G$49" +"+BUG_GL!E82" +"SUM(B11:B26)" +"TOTAL!$E$91" +"+C27" +"+'[2]ST Warroom 99'!$T$15" +"+'[2]ST Warroom 99'!$T$32" +"+'[2]ST Warroom 99'!$T$49" +"TOTAL!$G$91" +"+[1]OAvsACT!$G$54" +"+H28-H27" +"+B27-B28" +"+G28-G83" +"+G84+G85" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPLR-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11+'TX-HPLC-VAR'!D11+'ARUBA-VAR'!D11+'SITHE-VAR'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'CE-FLSH'!M82+'SITHE-FLSH'!M82+'ARUBA-FLSH'!M82+'EAST-EGM-FLSH'!E82+'EAST-LRC-FLSH'!E82+'TX-EGM-FLSH'!E82+'TX-HPLR-FLSH'!E82+'TX-HPLC-FLSH'!E82+'WE-FLSH'!E82+ONT_FLSH!E82+BUG_FLSH!E82" +"STG_VAR!D86+ONT_VAR!D86+'CE-VAR'!D86+'EAST-EGM-VAR'!D86+'BGC-EGM-VAR'!D86+'EAST-LRC-VAR'!D86+'TX-EGM-VAR'!D86+'TX-HPLR-VAR '!D86+'WE-VAR'!D86+BUG_VAR!D86+'TX-HPLC-VAR'!D86" +"STG_VAR!F86+ONT_VAR!F86+'CE-VAR'!F86+'EAST-EGM-VAR'!F86+'BGC-EGM-VAR'!F86+'EAST-LRC-VAR'!F86+'TX-EGM-VAR'!F86+'TX-HPLR-VAR '!F86+'WE-VAR'!F86+BUG_VAR!F86+'TX-HPLC-VAR'!F86+'ARUBA-VAR'!F86" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+V11+X11+AD11" +"G11+I11+K11+M11+O11+Q11+S11+W11+Y11+AE11+AC11+AA11+U11" +"-4374471-885000+4374471" +"1511253-853514-170000-24021+207113-28329-147" +"4374471-4374471" +"4033344-5417-2444069+33743-25796" +"-1877850-940000+5000" +"-1511253-207113+28329+147" +"940000-820000" +"-4033344+5417-33743+25796" +"SUM(D11:D15)" +"1475000+1438642-891750+26347" +"853514-26347-24694" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"-524876+524876-542774+542774-509708+509708-469242" +"D42+D39" +"158773+14190+3333+110+84081+16385+5100+24694-14190+7617-1348+1156" +"-14190+14190" +"-32229-3333-110-16385-7617-1156" +"54000+32546+17013+10860" +"34003+25901-20850+1348" +"-34003-25901+20850" +"-1475000-1438642+891750+885000-100000-54000-32546-17013-10860+682650-240000-139500+74003-1208550" +"672900+228034-84081-5100+964410+170000" +"1877850-672900+100000-59293-9382" +"820000+170000+59293+9382+37500+240000-170000+139500" +"-74003+682000-682650" +"-682650+1208550-682000+682650" +"-10000-98300" +"-228034-26963" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+J11+L11+N11+P11+R11+T11+X11+Z11+AD11+V11+H11+AB11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"3191641-14291" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"F86+J86+L86+N86+P86+R86+T86+X86+Z86+AD86+V86" +"Y87+AA87+AE87+AG87+AI87+AK87+AM87+AO87+AQ87+AS87" +"AA87+AE87+AG87+AI87+AK87+AM87+AO87+AQ87+AS87+AU87" +"Z87+AD87+AF87+AH87+AJ87+AL87+AN87+AP87+AR87+AT87" +"SUM(D86:D88)" +"+D82+D89" +"+E74+E12+E20" +"+G12+G20+G74" +"+E94-E95" +"-40800-104042" +"+E96+E99+E100" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPLR-FLSH'!M82" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-EGM-FLSH'!D11+'TX-HPLR-FLSH'!D11+'TX-HPLC-FLSH'!D11" +"H11-D11" +"'TX-EGM-FLSH'!J11+'TX-HPLR-FLSH'!J11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPLR-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E124" +"+Actuals!I164" +"+Actuals!R164+100000" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!I169" +"-1373342+248558" +"-3160621.7+761457" +"+Actuals!E134" +"+Actuals!I174" +"SUM(D27:D28)" +"+Actuals!E136" +"+Actuals!I176" +"SUM(D32:D35)" +"+Actuals!E140" +"+Actuals!I180" +"D42+D39" +"+Actuals!E143" +"+Actuals!I183" +"+Actuals!E144" +"+Actuals!I184" +"+Actuals!E145" +"+Actuals!I185" +"+Actuals!E146" +"+Actuals!I186" +"+Actuals!E147" +"+Actuals!I187" +"+Actuals!E149" +"+Actuals!I189" +"+Actuals!E151" +"+Actuals!I191" +"+Actuals!E153" +"+Actuals!I193" +"+Actuals!E155" +"+Actuals!I195" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AB11+RECLASS!AB11" +"+Actuals!I404" +"+Actuals!U124" +"SUM(D11:D15)" +"+Actuals!I409" +"+Actuals!W129" +"+Actuals!I414" +"+Actuals!U134" +"SUM(D27:D28)" +"+Actuals!I416" +"+Actuals!U136" +"SUM(D32:D35)" +"+Actuals!I420" +"+Actuals!U140" +"D42+D39" +"AB42+AB39" +"+Actuals!I423" +"+Actuals!U143" +"+Actuals!I424" +"+Actuals!U144" +"+Actuals!I425" +"+Actuals!W145" +"+Actuals!I426" +"+Actuals!W146" +"+Actuals!I427" +"+Actuals!U147" +"+Actuals!I429" +"+Actuals!U149" +"+Actuals!I431" +"+Actuals!U151" +"+Actuals!I433" +"+Actuals!U153" +"+Actuals!I435" +"+Actuals!U155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!H11+RECLASS!Z11" +"+Actuals!I324" +"SUM(D11:D15)" +"7220267-5817480-1686600" +"21046716-17011910-5151552" +"+Actuals!I329" +"+Actuals!I334" +"SUM(D27:D28)" +"+Actuals!I336" +"SUM(D32:D35)" +"+Actuals!I340" +"D42+D39" +"+Actuals!I343" +"+Actuals!I344" +"+Actuals!I345" +"+Actuals!I346" +"-57716.75" +"-36832-80330" +"11-3317" +"+Actuals!I347" +"+Actuals!I349" +"+Actuals!I351" +"+Actuals!I353" +"+Actuals!I355" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!ED8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!J11+RECLASS!H11" +"+Actuals!E164" +"+Actuals!I244" +"SUM(D11:D15)" +"+Actuals!E169" +"+Actuals!I249" +"-31499.58+434262.6" +"+Actuals!E174" +"+Actuals!I254" +"SUM(D27:D28)" +"+Actuals!E176" +"+Actuals!I256" +"SUM(D32:D35)" +"+Actuals!E180" +"+Actuals!I260" +"D42+D39" +"+Actuals!E183" +"+Actuals!I263" +"+Actuals!E184" +"+Actuals!I264" +"+Actuals!E185" +"+Actuals!I265" +"+Actuals!E186" +"+Actuals!I266" +"+Actuals!E187" +"+Actuals!I267" +"+Actuals!E189" +"+Actuals!I269" +"+Actuals!E191" +"+Actuals!I271" +"+Actuals!E193" +"+Actuals!I273" +"+Actuals!E195" +"+Actuals!I275" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!ED8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!L11+RECLASS!J11" +"+Actuals!E44" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!G49+151" +"+Actuals!H49+427" +"+Actuals!I49-1697" +"+Actuals!J49-3681" +"+Actuals!G53-151+6932" +"+Actuals!H53+16703-427" +"+Actuals!E54" +"+Actuals!G54+698" +"+Actuals!H54+1254" +"+Actuals!G55-7630" +"+Actuals!H55-17957" +"+Actuals!I55+1697" +"+Actuals!J55+3681" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!G66-6932" +"+Actuals!H66-16703" +"+Actuals!I66+1697" +"+Actuals!J66+3681" +"+Actuals!E67" +"-24765+31336" +"-3133.61+3133.61" +"+Actuals!E69" +"+Actuals!E70+169670" +"+Actuals!F70+170000" +"+Actuals!E71" +"+Actuals!E72+736076" +"+Actuals!F72+640000" +"+Actuals!G72-18920" +"+Actuals!E73" +"+Actuals!E75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!AD8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!L11+'TIE-OUT'!J11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!ED8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!N11+RECLASS!L11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!AD8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!T11+RECLASS!R11" +"+Actuals!E244" +"+Actuals!I444" +"SUM(D11:D15)" +"+Actuals!E249" +"+Actuals!I449" +"+Actuals!E254" +"+Actuals!I454" +"SUM(D27:D28)" +"+Actuals!E256" +"+Actuals!I456" +"SUM(D32:D35)" +"+Actuals!E260" +"+Actuals!I460" +"D42+D39" +"+Actuals!E263" +"+Actuals!I463" +"+Actuals!E264" +"+Actuals!I464" +"+Actuals!E265" +"+Actuals!I465" +"+Actuals!E266" +"+Actuals!I466" +"+Actuals!E267" +"+Actuals!I467" +"+Actuals!E269" +"+Actuals!I469" +"+Actuals!E271" +"+Actuals!I471" +"+Actuals!E273" +"+Actuals!I473" +"+Actuals!E275" +"+Actuals!I475" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!AD8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!R11+RECLASS!P11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!R9+618" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!E33" +"+Actuals!E35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!AD8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!V11+RECLASS!T11" +"+Actuals!AA4" +"SUM(D11:D15)" +"+Actuals!U9" +"6908450+114479" +"15895250+341552" +"4997980-7727" +"11420196-18093" +"+Actuals!Y14" +"-237+10000" +"376+27246" +"SUM(D27:D28)" +"+Actuals!AA16" +"SUM(D32:D35)" +"-876" +"+Actuals!U20" +"-950628" +"D42+D39" +"+Actuals!U23" +"+Actuals!U24" +"+Actuals!AA25" +"-168329+168329" +"-441022+441022" +"+Actuals!U26" +"-2980308+2980308" +"+Actuals!AA27" +"4794416-4794416" +"29830-29830" +"+Actuals!U29" +"123262-123262" +"-32576+41727" +"2627-2627" +"+Actuals!U31" +"+Actuals!U33" +"+Actuals!U35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!AD8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!R11+'TIE-OUT'!T11+'TIE-OUT'!V11)+(RECLASS!P11+RECLASS!R11+RECLASS!T11)" +"'TX-EGM-GL'!H11+'TX-HPLR-GL '!H11+'TX-HPLC-GL'!H11" +"'TX-EGM-GL'!L11+'TX-HPLR-GL '!L11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!AD8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!P11+RECLASS!P11" +"+Actuals!E284" +"+Actuals!I484" +"+Actuals!N484+-42003" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!I489" +"+Actuals!E294" +"+Actuals!I494" +"SUM(D27:D28)" +"+Actuals!E296" +"+Actuals!I496" +"SUM(D32:D35)" +"+Actuals!E300" +"+Actuals!I500" +"D42+D39" +"+Actuals!E303" +"+Actuals!I503" +"+Actuals!E304" +"+Actuals!I504" +"+Actuals!E305" +"+Actuals!I505" +"+Actuals!E306" +"+Actuals!I506" +"+Actuals!E307" +"+Actuals!I507" +"+Actuals!R508+486498" +"+Actuals!E309" +"+Actuals!I509" +"+Actuals!E311" +"+Actuals!I511" +"+Actuals!E313" +"+Actuals!I513" +"+Actuals!E315" +"+Actuals!I515" +"21738+14100-16996.84-1436460+16996.84" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!AD8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AD11+RECLASS!AD11" +"7500+12788119" +"25740+34845578" +"+Actuals!I124" +"+Actuals!U84" +"SUM(D11:D15)" +"+Actuals!I129" +"+Actuals!U89" +"+Actuals!E94" +"+Actuals!I134" +"SUM(D27:D28)" +"+Actuals!I136" +"+Actuals!U96" +"SUM(D32:D35)" +"+Actuals!I140" +"+Actuals!U100" +"D42+D39" +"+Actuals!E103" +"+Actuals!I143" +"+Actuals!E104" +"+Actuals!I144" +"+Actuals!E105" +"+Actuals!I145" +"+Actuals!I146" +"+Actuals!U106" +"-17757897-951390" +"-123643-425385-60618" +"-13945+232938-67454" +"5688-18466-14217" +"+Actuals!I147" +"+Actuals!U107" +"-7519340-2520889" +"160365-37786" +"+Actuals!E109" +"+Actuals!I149" +"+Actuals!E111" +"+Actuals!I151" +"+Actuals!E113" +"+Actuals!I153" +"+Actuals!E115" +"+Actuals!I155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!AD8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!X11+RECLASS!V11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!AD8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!Z11+RECLASS!X11" +"122205+1226165+28968543" +"83399828+4150650+411023" +"-5346+246145" +"+Actuals!I284" +"SUM(D11:D15)" +"-31492097+2886280" +"-86119378+9039501" +"-413673-89-799747+89" +"+Actuals!I289" +"+Actuals!I294" +"SUM(D27:D28)" +"+Actuals!I296" +"SUM(D32:D35)" +"+Actuals!I300" +"D42+D39" +"+Actuals!I303" +"+Actuals!I304" +"+Actuals!I305" +"+Actuals!I306" +"+Actuals!I307" +"+Actuals!I309" +"+Actuals!I311" +"+Actuals!I313" +"+Actuals!I315" +"-4512-122614+51391.21" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'SITHE-FLSH'!L11" +"SITHE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'ARUBA-FLSH'!L11" +"ARUBA_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLR-FLSH'!L11" +"'TX-HPLR-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLC-FLSH'!L11" +"'TX-HPLC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+E1+31" +"+G1+30" +"+G1+30" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPLR-GL '!H82" +"+'TX-HPLC-GL'!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"+ARUBA_GL!H82" +"+SITHE_GL!H82" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPLR-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11+'TX-HPLC-VAR'!D11+'ARUBA-VAR'!D11+'SITHE-VAR'!D11+'DEN-VAR'!D11+'EAST-MKT-VAR'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"STG_VAR!D86+ONT_VAR!D86+'CE-VAR'!D86+'EAST-EGM-VAR'!D86+'BGC-EGM-VAR'!D86+'EAST-LRC-VAR'!D86+'TX-EGM-VAR'!D86+'TX-HPLR-VAR '!D86+'WE-VAR'!D86+BUG_VAR!D86+'TX-HPLC-VAR'!D86+'ARUBA-VAR'!D86" +"STG_VAR!E86+ONT_VAR!E86+'CE-VAR'!E86+'EAST-EGM-VAR'!E86+'BGC-EGM-VAR'!E86+'EAST-LRC-VAR'!E86+'TX-EGM-VAR'!E86+'TX-HPLR-VAR '!E86+'WE-VAR'!E86+BUG_VAR!E86+'TX-HPLC-VAR'!E86+'ARUBA-VAR'!E86+'SITHE-VAR'!E86+'DEN-VAR'!E86" +"SUM(D86:D88)" +"+D82+D89" +"'CE-FLSH'!$M$82" +"+D11-B11" +"+'[2]ST Warroom 99'!$B$8" +"+'[2]ST Warroom 99'!$B$42" +"CE_GL!$E$82" +"G11-F11" +"'SITHE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$N$8" +"+'[2]ST Warroom 99'!$N$42" +"SITHE_GL!$E$82" +"'ARUBA-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$Q$8" +"+'[2]ST Warroom 99'!$Q$42" +"ARUBA_GL!$E$82" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"+'[2]ST Warroom 99'!$C$8" +"+'[2]ST Warroom 99'!$C$42" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'EAST-MKT-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$F$8" +"+'[2]ST Warroom 99'!$F$42" +"'EAST-MKT-GL'!$E$82" +"'EAST-LRC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$D$8" +"+'[2]ST Warroom 99'!$D$42" +"'EAST-LRC-GL'!$E$82" +"+'EAST-EGM-FLSH'!M89" +"+'[2]ST Warroom 99'!$E$8" +"+'[2]ST Warroom 99'!$E$42" +"+'EAST-EGM-GL'!E89" +"'TX-EGM-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$H$8" +"+'[2]ST Warroom 99'!$H$42" +"'TX-EGM-GL'!$E$91" +"'TX-HPLR-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$I$8" +"+'[2]ST Warroom 99'!$I$42" +"'TX-HPLR-GL '!$E$82" +"'TX-HPLC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$J$8" +"+'[2]ST Warroom 99'!$J$42" +"'TX-HPLC-GL'!$E$82" +"'TX-EGM-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$K$8" +"+'[2]ST Warroom 99'!$K$42" +"'TX-HPLC-GL'!$E$89" +"'WE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$L$8" +"+'[2]ST Warroom 99'!$L$42" +"'WE-GL '!$E$82" +"'DEN-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$S$8" +"+'[2]ST Warroom 99'!$S$42" +"'DEN-GL'!$E$82" +"'DEN-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$R$8" +"+'[2]ST Warroom 99'!$R$42" +"'DEN-GL'!$E$89" +"STG_FLSH!$M$82" +"+'[2]ST Warroom 99'!$M$8" +"+'[2]ST Warroom 99'!$M$42" +"STG_GL!$E$82" +"ONT_FLSH!$M$82" +"+'[2]ST Warroom 99'!$O$8" +"+'[2]ST Warroom 99'!$O$42" +"'ONT_GL '!$E$82" +"ONT_FLSH!$M$89" +"+'[2]ST Warroom 99'!$P$8" +"+'[2]ST Warroom 99'!$P$42" +"+'ONT_GL '!E89" +"+BUG_FLSH!M82" +"+'[2]ST Warroom 99'!$G$8" +"+'[2]ST Warroom 99'!$G$42" +"+BUG_GL!E82" +"SUM(B11:B29)" +"TOTAL!$E$91" +"+C30" +"+'[2]ST Warroom 99'!$V$8" +"+'[2]ST Warroom 99'!$V$25" +"+'[2]ST Warroom 99'!$V$42" +"TOTAL!$G$91" +"+[1]OAvsACT!$G$61" +"+H31-H30" +"+B30-B31" +"Check!A5" +"F11+H11+J11+L11+N11+R11+T11+X11+Z11+AF11+P11+V11+AB11+AD11" +"-1698606-898731-268132-19940" +"-900000+614515+25524" +"-614515-260777-25524" +"-9750+5000" +"219019-37599" +"21000+17726" +"-21000-17726+2723" +"-24328+15000-2989628-50876-15000+14625-10995-10200" +"24328-15000+15000+10200" +"SUM(D11:D15)" +"2627897+1698606+898731+268132-43698" +"900000-28500" +"28500+3353" +"10500" +"-10500" +"-2627897+43698-2723" +"4783785+1905000-207968+49251-14625+10995" +"SUM(D27:D28)" +"-4783785+2989628-1905000+50876-49251" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"426799" +"103765-25652+12155" +"-103765+25652-12155-3353" +"1791133-856450-330533-103417-26689-15060-11700" +"-1791133+856450+330533+103417+26689+15060+11700" +"1698606-446250-96938-43122-6000+450" +"865000-710775+446250+15750" +"-865000+710775-450" +"1464000+9750" +"-1698606+6000" +"-93300-5000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+J11+L11+N11+P11+T11+V11+Z11+AB11+AF11+X11+H11+AD11+R11" +"-105930027+94250779" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"1948054-49073" +"-8806612.92" +"-380535.26+152019.57-37140-131360.41" +"100495.62+220.44" +"-4536384.85+3803.21" +"69235.8-69235.8" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"-30350.77+104.99+1573184.83+129567.21+16038" +"AB87+AF87+AH87+AJ87+AL87+AN87+AP87+AR87+AT87+AV87" +"SUM(D86:D88)" +"+D82+D89" +"+E74+E12+E20" +"+G12+G20+G74" +"+E94-E95" +"+E97-E96" +"+E98+E99" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPLR-FLSH'!M82" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-EGM-FLSH'!D11+'TX-HPLR-FLSH'!D11+'TX-HPLC-FLSH'!D11" +"H11-D11" +"'TX-EGM-FLSH'!J11+'TX-HPLR-FLSH'!J11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPLR-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'DEN-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E164" +"+Actuals!H164+100000" +"+Actuals!J164-100000" +"-10000+-2298049.76" +"SUM(D11:D15)" +"+Actuals!E169" +"-387874+244462" +"-1197327.56+814899.91+692316.68" +"-19500+8868" +"+Actuals!E174" +"SUM(D27:D28)" +"+Actuals!E176" +"SUM(D32:D35)" +"+Actuals!E180" +"D42+D39" +"+Actuals!E183" +"+Actuals!E184" +"+Actuals!E185" +"+Actuals!E186" +"+Actuals!E187" +"+Actuals!E189" +"+Actuals!E191" +"+Actuals!E193" +"+Actuals!E195" +"+Actuals!F203-22500" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AD11+RECLASS!AD11" +"+Actuals!E404" +"-132403.45+-219019" +"SUM(D11:D15)" +"+Actuals!E409" +"+Actuals!E414" +"SUM(D27:D28)" +"+Actuals!E416" +"SUM(D32:D35)" +"+Actuals!E420" +"D42+D39" +"AB42+AB39" +"+Actuals!E423" +"+Actuals!E424" +"+Actuals!E425" +"+Actuals!E426" +"+Actuals!E427" +"+Actuals!E429" +"+Actuals!E431" +"+Actuals!E433" +"+Actuals!E435" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!H11+RECLASS!AB11" +"+Actuals!E324" +"SUM(D11:D15)" +"+Actuals!E329" +"66046.01+179898.55-66046.1" +"+Actuals!E334" +"SUM(D27:D28)" +"+Actuals!E336" +"SUM(D32:D35)" +"+Actuals!E340" +"D42+D39" +"+Actuals!E343" +"+Actuals!E344" +"+Actuals!E345" +"+Actuals!E346" +"+Actuals!E347" +"+Actuals!E349" +"+Actuals!E351" +"+Actuals!E353" +"+Actuals!F354-11104037" +"+Actuals!E355" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!T8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!J11+RECLASS!H11" +"+Actuals!E244" +"584173.76+2162027" +"SUM(D11:D15)" +"+Actuals!E249" +"+Actuals!H249-3331023" +"-164202-11805" +"-449969.37+1314487+3331023+-33278" +"-314670-47250" +"+Actuals!E254" +"SUM(D27:D28)" +"+Actuals!E256" +"SUM(D32:D35)" +"+Actuals!E260" +"D42+D39" +"+Actuals!E263" +"+Actuals!E264" +"+Actuals!E265" +"+Actuals!E266" +"-11805+182874" +"-33278.3+426799" +"+Actuals!E267" +"+Actuals!E269" +"+Actuals!E271" +"+Actuals!E273" +"+Actuals!E275" +"+Actuals!F282-67500" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!T8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!N11+RECLASS!L11" +"8500+428418" +"27420+1369952" +"147079.28-1880555" +"+Actuals!Q44" +"-7203600+14850" +"SUM(D11:D15)" +"182874-55591973" +"426799-170342833" +"-7615449.54-800557" +"+Actuals!Q49" +"+Actuals!O54" +"SUM(D27:D28)" +"+Actuals!O56" +"SUM(D32:D35)" +"+Actuals!O60" +"D42+D39" +"+Actuals!O63" +"+Actuals!O64" +"+Actuals!Q65" +"+Actuals!O66" +"-439907-1985976" +"-9686-376-33639" +"-319139+1028957" +"-67691-37981+13697" +"+Actuals!Q67" +"355+435442" +"+Actuals!O69" +"+Actuals!O71" +"+Actuals!O73" +"+Actuals!O75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!T8" +"CE_GL!EL8" +"F11+H11+J11+L11+N11" +"'TIE-OUT'!L11+RECLASS!J11" +"+Actuals!E44" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!H49-273490" +"+Actuals!E54" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!E67" +"+Actuals!E69" +"+Actuals!E71" +"+Actuals!E73" +"+Actuals!E75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!T8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!L11+'TIE-OUT'!J11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"'EAST-EGM-GL'!AP11+'EAST-LRC-GL'!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!T8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!T8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!V11+RECLASS!T11" +"+Actuals!E444" +"SUM(D11:D15)" +"+Actuals!E449" +"-545371.81-176400" +"+Actuals!E454" +"SUM(D27:D28)" +"+Actuals!E456" +"SUM(D32:D35)" +"+Actuals!E460" +"D42+D39" +"+Actuals!E463" +"+Actuals!E464" +"+Actuals!E465" +"+Actuals!E466" +"+Actuals!E467" +"+Actuals!E469" +"+Actuals!E471" +"+Actuals!E473" +"+Actuals!E475" +"+Actuals!F483-77" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!T8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!T11+RECLASS!R11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!F9-96844" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!E33" +"+Actuals!E35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!T8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!X11+RECLASS!V11" +"SUM(D11:D15)" +"14847998+132925" +"44725923+383257" +"5386120-1468" +"16100548-2031" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"123262-123262" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!T8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!T11+'TIE-OUT'!V11+'TIE-OUT'!X11)+(RECLASS!R11+RECLASS!T11+RECLASS!V11)" +"'TX-EGM-GL'!H11+'TX-HPLR-GL '!H11+'TX-HPLC-GL'!H11" +"'TX-EGM-GL'!AP11+'TX-HPLR-GL '!AP11+'TX-HPLC-GL'!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-GL'!L86+'TX-HPLR-GL '!L86" +"'TX-EGM-GL'!AP86+'TX-HPLR-GL '!AP86" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!T8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!P11+RECLASS!N11" +"+Actuals!E484" +"-13691.17+668761" +"SUM(D11:D15)" +"+Actuals!E489" +"1538-100" +"4684.04-284.7" +"+Actuals!E494" +"SUM(D27:D28)" +"+Actuals!E496" +"SUM(D32:D35)" +"+Actuals!E500" +"D42+D39" +"+Actuals!E503" +"+Actuals!E504" +"+Actuals!E505" +"+Actuals!E506" +"+Actuals!E507" +"+Actuals!E509" +"+Actuals!E511" +"+Actuals!E513" +"+Actuals!E515" +"+Actuals!J518-37410" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!T8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!R11+RECLASS!P11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!T8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AF11+RECLASS!AF11" +"+Actuals!E124" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!E134" +"SUM(D27:D28)" +"+Actuals!E136" +"SUM(D32:D35)" +"+Actuals!E140" +"D42+D39" +"+Actuals!E143" +"+Actuals!E144" +"+Actuals!E145" +"+Actuals!E146" +"+Actuals!E147" +"+Actuals!E149" +"+Actuals!E151" +"+Actuals!E153" +"+Actuals!E155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!T8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!Z11+RECLASS!X11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"-730390-810" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!T8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AB11+RECLASS!Z11" +"+Actuals!E284" +"SUM(D11:D15)" +"+Actuals!E289" +"40582+246839" +"5753761.51+799758" +"+Actuals!E294" +"SUM(D27:D28)" +"+Actuals!E296" +"SUM(D32:D35)" +"+Actuals!E300" +"D42+D39" +"+Actuals!E303" +"+Actuals!E304" +"+Actuals!E305" +"+Actuals!E306" +"+Actuals!E307" +"+Actuals!E309" +"+Actuals!E311" +"+Actuals!E313" +"+Actuals!E315" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'SITHE-FLSH'!L11" +"SITHE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'ARUBA-FLSH'!L11" +"ARUBA_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'EAST-MKT-FLSH'!L11" +"'EAST-MKT-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLR-FLSH'!L11" +"'TX-HPLR-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLC-FLSH'!L11" +"'TX-HPLC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'DEN-FLSH'!L11" +"'DEN-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'DEN-FLSH'!L86" +"SUM(D86:D88)" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+G1+30" +"SUM(L639:L648)-L643-L647" +"+G640+D634" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPLR-GL '!H82" +"+'TX-HPLC-GL'!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+'DEN-GL'!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"+ARUBA_GL!H82" +"+SITHE_GL!H82" +"+'EAST-MKT-GL'!H82" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPLR-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11+'TX-HPLC-VAR'!D11+'ARUBA-VAR'!D11+'SITHE-VAR'!D11+'DEN-VAR'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"STG_VAR!D86+ONT_VAR!D86+'CE-VAR'!D86+'EAST-EGM-VAR'!D86+'BGC-EGM-VAR'!D86+'EAST-LRC-VAR'!D86+'TX-EGM-VAR'!D86+'TX-HPLR-VAR '!D86+'WE-VAR'!D86+BUG_VAR!D86+'TX-HPLC-VAR'!D86+'ARUBA-VAR'!D86" +"SUM(D86:D88)" +"+D82+D89" +"'CE-FLSH'!$M$82" +"+D11-B11" +"+'[2]ST Warroom 99'!$B$7" +"+'[2]ST Warroom 99'!$B$41" +"CE_GL!$E$82" +"G11-F11" +"'SITHE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$N$7" +"+'[2]ST Warroom 99'!$N$41" +"SITHE_GL!$E$82" +"'ARUBA-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$Q$7" +"+'[2]ST Warroom 99'!$Q$41" +"ARUBA_GL!$E$82" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"+'[2]ST Warroom 99'!$C$7" +"+'[2]ST Warroom 99'!$C$41" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'EAST-LRC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$D$7" +"+'[2]ST Warroom 99'!$D$41" +"'EAST-LRC-GL'!$E$82" +"+'EAST-EGM-FLSH'!M89" +"+'[2]ST Warroom 99'!$E$7" +"+'[2]ST Warroom 99'!$E$41" +"+'EAST-EGM-GL'!E89" +"'TX-EGM-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$H$7" +"+'[2]ST Warroom 99'!$H$41" +"'TX-EGM-GL'!$E$91" +"'TX-HPLR-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$I$7" +"+'[2]ST Warroom 99'!$I$41" +"'TX-HPLR-GL '!$E$82" +"'TX-HPLC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$J$7" +"+'[2]ST Warroom 99'!$J$41" +"'TX-HPLC-GL'!$E$82" +"'TX-EGM-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$K$7" +"+'[2]ST Warroom 99'!$K$41" +"'TX-HPLC-GL'!$E$89" +"'WE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$L$7" +"+'[2]ST Warroom 99'!$L$41" +"'WE-GL '!$E$82" +"'DEN-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$S$7" +"+'[2]ST Warroom 99'!$S$41" +"'DEN-GL'!$E$82" +"'DEN-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$R$7" +"+'[2]ST Warroom 99'!$R$41" +"'DEN-GL'!$E$89" +"STG_FLSH!$M$82" +"+'[2]ST Warroom 99'!$M$7" +"+'[2]ST Warroom 99'!$M$41" +"STG_GL!$E$82" +"ONT_FLSH!$M$82" +"+'[2]ST Warroom 99'!$O$7" +"+'[2]ST Warroom 99'!$O$41" +"'ONT_GL '!$E$82" +"ONT_FLSH!$M$89" +"+'[2]ST Warroom 99'!$P$7" +"+'[2]ST Warroom 99'!$P$41" +"+'ONT_GL '!E89" +"+BUG_FLSH!M82" +"+'[2]ST Warroom 99'!$G$7" +"+'[2]ST Warroom 99'!$G$41" +"+BUG_GL!E82" +"SUM(B11:B28)" +"TOTAL!$E$91" +"+C29" +"+'[2]ST Warroom 99'!$V$7" +"+'[2]ST Warroom 99'!$V$24" +"+'[2]ST Warroom 99'!$V$41" +"TOTAL!$G$91" +"+[1]OAvsACT!$G$59" +"+H30-H29" +"+B29-B30" +"Check!A5" +"F11+H11+J11+L11+N11+R11+T11+X11+Z11+AF11+P11+V11+AB11+AD11" +"-1513500-183137-80000+77500-71610+7500" +"-2525387-2029585" +"2887352+71610-64775" +"80000-77500-70448-70062-51161-23483-13709-7500" +"12000000+4004028" +"-7440290-93126" +"-1875810-820000" +"SUM(D11:D15)" +"744750-528798+183137+70448-43698-32968+23483" +"2525387+528798+43698+3824" +"70062+51161+13709" +"-12000000+4004028-4004028" +"1660050+766229+93126+284235-214900-111600" +"SUM(D27:D28)" +"1513500-744750" +"7440290+4352530-1660050-766229+93126-93126-269818+111600-27038" +"SUM(D32:D35)" +"D42+D39" +"-208782+32968" +"4561-3824-215" +"269818+27038" +"-4561+215" +"-547052+96938" +"-174746+119000+43800-15900-96938" +"-532168-71770-51051-43800" +"-78000-284235" +"1875810-300000+78000" +"820000+532168+300000+71770+51051" +"-119000+15900" +"-93300-5000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+J11+L11+N11+P11+T11+V11+Z11+AB11+AF11+X11+H11+AD11+R11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"-8290601+10238655-10461372.94" +"-97470711+6135470.95" +"-2688636.37" +"-825834.8-296532" +"8471131.66-2138554.25" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"5576.66-723748.76-409408.67+1243742.11+41758.09-51781.8" +"156641.51-1440653.5+1556139.52-115486.02" +"AB87+AF87+AH87+AJ87+AL87+AN87+AP87+AR87+AT87+AV87" +"SUM(D86:D88)" +"+D82+D89" +"+E74+E12+E20" +"+G12+G20+G74" +"+E94-E95" +"+E97-E96" +"+E98+E99" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"-1736161-655688" +"-635687.5+655688" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPLR-FLSH'!M82" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-EGM-FLSH'!D11+'TX-HPLR-FLSH'!D11+'TX-HPLC-FLSH'!D11" +"H11-D11" +"'TX-EGM-FLSH'!J11+'TX-HPLR-FLSH'!J11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPLR-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'DEN-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E164" +"+Actuals!J164-359247" +"SUM(D11:D15)" +"+Actuals!E169" +"-213594+219959" +"-396654.93+574752.87" +"+Actuals!E174" +"SUM(D27:D28)" +"+Actuals!E176" +"SUM(D32:D35)" +"+Actuals!E180" +"D42+D39" +"+Actuals!E183" +"+Actuals!E184" +"+Actuals!E185" +"+Actuals!E186" +"+Actuals!E187" +"+Actuals!E189" +"+Actuals!E191" +"+Actuals!E193" +"+Actuals!E195" +"+Actuals!F203-67500" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AD11+RECLASS!AD11" +"+Actuals!E404" +"SUM(D11:D15)" +"+Actuals!E409" +"+Actuals!E414" +"SUM(D27:D28)" +"+Actuals!E416" +"SUM(D32:D35)" +"+Actuals!E420" +"D42+D39" +"AB42+AB39" +"+Actuals!E423" +"+Actuals!E424" +"+Actuals!E425" +"+Actuals!E426" +"+Actuals!E427" +"+Actuals!E429" +"+Actuals!E431" +"+Actuals!E433" +"+Actuals!E435" +"+Actuals!J443+153274" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!H11+RECLASS!AB11" +"+Actuals!E324" +"SUM(D11:D15)" +"+Actuals!E329" +"+Actuals!E334" +"SUM(D27:D28)" +"+Actuals!E336" +"SUM(D32:D35)" +"+Actuals!E340" +"D42+D39" +"+Actuals!E343" +"+Actuals!E344" +"+Actuals!E345" +"+Actuals!E346" +"+Actuals!E347" +"+Actuals!E349" +"+Actuals!E351" +"+Actuals!E353" +"-11104037-2229583" +"+Actuals!E355" +"11008750" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!V8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!J11+RECLASS!H11" +"+Actuals!E244" +"SUM(D11:D15)" +"+Actuals!E249" +"-1240602+537532" +"-3162075.04+1413172" +"+Actuals!E254" +"SUM(D27:D28)" +"+Actuals!E256" +"SUM(D32:D35)" +"+Actuals!E260" +"D42+D39" +"+Actuals!E263" +"+Actuals!E264" +"+Actuals!E265" +"+Actuals!E266" +"+Actuals!E267" +"114.85-43.69" +"+Actuals!E269" +"+Actuals!E271" +"+Actuals!E273" +"+Actuals!E275" +"+Actuals!F282-202500" +"868+2194082" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!V8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!L11+RECLASS!J11" +"+Actuals!E44" +"+Actuals!G44+5562" +"+Actuals!H44+15005" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!E54+15733" +"+Actuals!F54+44731" +"+Actuals!G54-11898" +"+Actuals!H54-34291" +"+Actuals!K54" +"+Actuals!E55-15733" +"+Actuals!F55-44731" +"+Actuals!G55+6336" +"+Actuals!H55+19286" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!E67" +"+Actuals!E69" +"+Actuals!E71" +"+Actuals!E73" +"+Actuals!E75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!V8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!L11+'TIE-OUT'!J11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"'EAST-EGM-GL'!AP11+'EAST-LRC-GL'!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!V8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!N11+RECLASS!L11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!V8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!V11+RECLASS!T11" +"+Actuals!E444" +"SUM(D11:D15)" +"+Actuals!E449" +"+Actuals!E454" +"SUM(D27:D28)" +"+Actuals!E456" +"SUM(D32:D35)" +"+Actuals!E460" +"D42+D39" +"+Actuals!E463" +"+Actuals!E464" +"+Actuals!E465" +"+Actuals!E466" +"+Actuals!E467" +"+Actuals!E469" +"+Actuals!E471" +"+Actuals!E473" +"+Actuals!E475" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!V8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!T11+RECLASS!R11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!F9-248769" +"+Actuals!J9+248769" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!J24-25065" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!E33" +"+Actuals!E35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!V8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!X11+RECLASS!V11" +"SUM(D11:D15)" +"10927259+138722" +"30593434+359290" +"8616054-3646" +"24101308-8092" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"-112862-72859" +"123262-123262" +"-698-4761944-2007691-499927" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"1340862+409408.67" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!V8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!T11+'TIE-OUT'!V11+'TIE-OUT'!X11)+(RECLASS!R11+RECLASS!T11+RECLASS!V11)" +"'TX-EGM-GL'!H11+'TX-HPLR-GL '!H11+'TX-HPLC-GL'!H11" +"'TX-EGM-GL'!AP11+'TX-HPLR-GL '!AP11+'TX-HPLC-GL'!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-GL'!L86+'TX-HPLR-GL '!L86" +"'TX-EGM-GL'!AP86+'TX-HPLR-GL '!AP86" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!V8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!P11+RECLASS!N11" +"+Actuals!E484" +"SUM(D11:D15)" +"+Actuals!E489" +"+Actuals!E494" +"SUM(D27:D28)" +"+Actuals!E496" +"SUM(D32:D35)" +"+Actuals!E500" +"D42+D39" +"+Actuals!E503" +"+Actuals!E504" +"+Actuals!E505" +"+Actuals!E506" +"+Actuals!E507" +"+Actuals!E509" +"+Actuals!E511" +"+Actuals!E513" +"+Actuals!E515" +"+Actuals!H516+284234.9" +"+Actuals!L518+37410" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!V8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!R11+RECLASS!P11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!V8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AF11+RECLASS!AF11" +"+Actuals!E124" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!E134" +"SUM(D27:D28)" +"+Actuals!E136" +"SUM(D32:D35)" +"+Actuals!E140" +"D42+D39" +"+Actuals!E143" +"+Actuals!E144" +"+Actuals!E145" +"+Actuals!E146" +"+Actuals!E147" +"+Actuals!E149" +"+Actuals!E151" +"+Actuals!E153" +"+Actuals!E155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!V8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!Z11+RECLASS!X11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"561186" +"D42+D39" +"-13-832" +"19545008+433044" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!V8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AB11+RECLASS!Z11" +"+Actuals!E284" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!E294" +"SUM(D27:D28)" +"+Actuals!E296" +"SUM(D32:D35)" +"+Actuals!E300" +"D42+D39" +"+Actuals!E303" +"+Actuals!E304" +"+Actuals!E305" +"+Actuals!E306" +"+Actuals!E307" +"+Actuals!E309" +"+Actuals!E311" +"+Actuals!E313" +"+Actuals!E315" +"+Actuals!H316-36860.43" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'SITHE-FLSH'!L11" +"SITHE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'ARUBA-FLSH'!L11" +"ARUBA_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLR-FLSH'!L11" +"'TX-HPLR-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLC-FLSH'!L11" +"'TX-HPLC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'DEN-FLSH'!L11" +"'DEN-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'DEN-FLSH'!L86" +"SUM(D86:D88)" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+G1+30" +"+G640+D634" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPLR-GL '!H82" +"+'TX-HPLC-GL'!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+'DEN-GL'!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"+ARUBA_GL!H82" +"+SITHE_GL!H82" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPLR-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11+'TX-HPLC-VAR'!D11+'ARUBA-VAR'!D11+'SITHE-VAR'!D11+'DEN-VAR'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"STG_VAR!D86+ONT_VAR!D86+'CE-VAR'!D86+'EAST-EGM-VAR'!D86+'BGC-EGM-VAR'!D86+'EAST-LRC-VAR'!D86+'TX-EGM-VAR'!D86+'TX-HPLR-VAR '!D86+'WE-VAR'!D86+BUG_VAR!D86+'TX-HPLC-VAR'!D86+'ARUBA-VAR'!D86" +"SUM(D86:D88)" +"+D82+D89" +"'CE-FLSH'!$M$82" +"+D11-B11" +"+'[2]ST Warroom 99'!$B$6" +"+'[2]ST Warroom 99'!$B$40" +"CE_GL!$E$82" +"G11-F11" +"'SITHE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$N$6" +"+'[2]ST Warroom 99'!$N$40" +"SITHE_GL!$E$82" +"'ARUBA-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$Q$6" +"+'[2]ST Warroom 99'!$Q$40" +"ARUBA_GL!$E$82" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"+'[2]ST Warroom 99'!$C$6" +"+'[2]ST Warroom 99'!$C$40" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'EAST-LRC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$D$6" +"+'[2]ST Warroom 99'!$D$40" +"'EAST-LRC-GL'!$E$82" +"+'EAST-EGM-FLSH'!M89" +"+'[2]ST Warroom 99'!$E$6" +"+'[2]ST Warroom 99'!$E$40" +"+'EAST-EGM-GL'!E89" +"'TX-EGM-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$H$6" +"+'[2]ST Warroom 99'!$H$40" +"'TX-EGM-GL'!$E$91" +"'TX-HPLR-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$I$6" +"+'[2]ST Warroom 99'!$I$40" +"'TX-HPLR-GL '!$E$82" +"'TX-HPLC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$J$6" +"+'[2]ST Warroom 99'!$J$40" +"'TX-HPLC-GL'!$E$82" +"'TX-EGM-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$K$6" +"+'[2]ST Warroom 99'!$K$40" +"'TX-HPLC-GL'!$E$89" +"'WE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$L$6" +"+'[2]ST Warroom 99'!$L$40" +"'WE-GL '!$E$82" +"'DEN-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$S$6" +"+'[2]ST Warroom 99'!$S$40" +"'DEN-GL'!$E$82" +"'DEN-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$R$6" +"+'[2]ST Warroom 99'!$R$40" +"'DEN-GL'!$E$89" +"STG_FLSH!$M$82" +"+'[2]ST Warroom 99'!$M$6" +"+'[2]ST Warroom 99'!$M$40" +"STG_GL!$E$82" +"ONT_FLSH!$M$82" +"+'[2]ST Warroom 99'!$O$6" +"+'[2]ST Warroom 99'!$O$40" +"'ONT_GL '!$E$82" +"ONT_FLSH!$M$89" +"+'[2]ST Warroom 99'!$P$6" +"+'[2]ST Warroom 99'!$P$40" +"+'ONT_GL '!E89" +"+BUG_FLSH!M82" +"+'[2]ST Warroom 99'!$G$6" +"+'[2]ST Warroom 99'!$G$40" +"+BUG_GL!E82" +"SUM(B11:B28)" +"TOTAL!$E$91" +"+C29" +"+'[2]ST Warroom 99'!$V$6" +"+'[2]ST Warroom 99'!$V$23" +"+'[2]ST Warroom 99'!$V$40" +"TOTAL!$G$91" +"+[1]OAvsACT!$G$58" +"+H30-H29" +"+B29-B30" +"Check!A5" +"F11+H11+J11+L11+N11+R11+T11+X11+Z11+AF11+P11+V11+AB11+AD11" +"1723000-1620484-730800-172163-175450" +"-1113079+535377+178764-142405-22942+170000+262620" +"130500+175450" +"-127028+71341-67425-22475" +"-13427849+4090554+142405+5320" +"-745248+95808+5000" +"-1723000+461913" +"-10512425-535377-262620" +"940000-820000" +"-24154-2589" +"10512425-4090554-5320" +"SUM(D11:D15)" +"1620484-461913+172163-528798-528798+67425+22475-16313-5438" +"5998+254929" +"127028-71341+24154+16313+5438+2589" +"-254929" +"528798+502160" +"-409000-201035" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"-1428901+745248+236103+1428901-1181545" +"1428901-1428901+1181545" +"D42+D39" +"28497+6571-5998+3610-26176-3590+36732" +"-28497-6571-3610+26176+3590-36732" +"-547052+80665" +"32870+1134-170000" +"318140+318140-318140" +"93300+50000" +"547052-80665" +"-32870-1134" +"730800-528798-152864-43500+32500+21000+528798-370514+152864+33403+528798-41900" +"1113079-358800-110000-32500" +"135000-78500" +"820000+358800+78500" +"152864+110000-73225+370514-152864-33403+41900" +"73225+43500" +"-93300-5000" +"-318140-318140+318140" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+J11+L11+N11+P11+T11+V11+Z11+AB11+AF11+X11+H11+AD11+R11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"2963857.17-181" +"4827583.59+11725" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"2342347-40862" +"AB87+AF87+AH87+AJ87+AL87+AN87+AP87+AR87+AT87+AV87" +"SUM(D86:D88)" +"+D82+D89" +"+E74+E12+E20" +"+G12+G20+G74" +"+E94-E95" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"-3897000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPLR-FLSH'!M82" +"-40848+9467+101453" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-EGM-FLSH'!D11+'TX-HPLR-FLSH'!D11+'TX-HPLC-FLSH'!D11" +"H11-D11" +"'TX-EGM-FLSH'!J11+'TX-HPLR-FLSH'!J11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPLR-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'DEN-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E164" +"+Actuals!L164-359247" +"SUM(D11:D15)" +"+Actuals!E169" +"+Actuals!E174" +"SUM(D27:D28)" +"+Actuals!E176" +"SUM(D32:D35)" +"+Actuals!E180" +"D42+D39" +"+Actuals!E183" +"+Actuals!E184" +"+Actuals!E185" +"+Actuals!E186" +"+Actuals!E187" +"+Actuals!E189" +"+Actuals!E191" +"+Actuals!E193" +"+Actuals!E195" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AD11+RECLASS!AD11" +"+Actuals!E404" +"SUM(D11:D15)" +"+Actuals!E409" +"+Actuals!E414" +"SUM(D27:D28)" +"+Actuals!E416" +"SUM(D32:D35)" +"+Actuals!E420" +"D42+D39" +"AB42+AB39" +"+Actuals!E423" +"+Actuals!E424" +"+Actuals!E425" +"+Actuals!E426" +"+Actuals!E427" +"+Actuals!E429" +"+Actuals!E431" +"+Actuals!E433" +"+Actuals!E435" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!H11+RECLASS!AB11" +"+Actuals!E324" +"SUM(D11:D15)" +"+Actuals!E329" +"+Actuals!H330-60320.44-11020.07" +"+Actuals!E334" +"SUM(D27:D28)" +"+Actuals!E336" +"SUM(D32:D35)" +"+Actuals!E340" +"D42+D39" +"+Actuals!E343" +"+Actuals!E344" +"+Actuals!E345" +"+Actuals!E346" +"+Actuals!E347" +"+Actuals!E349" +"+Actuals!E351" +"+Actuals!E353" +"+Actuals!E355" +"11104037-11008750+2229583" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!X8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!J11+RECLASS!H11" +"+Actuals!E244" +"-104880.78-104778.73" +"SUM(D11:D15)" +"+Actuals!E249" +"-558108+538155" +"-1396763.81+1444946.54" +"97150-28838.06+16574" +"+Actuals!E254" +"SUM(D27:D28)" +"+Actuals!E256" +"+Actuals!L259-412364" +"SUM(D32:D35)" +"+Actuals!E260" +"D42+D39" +"+Actuals!E263" +"+Actuals!E264" +"+Actuals!E265" +"+Actuals!E266" +"+Actuals!E267" +"4145301+68" +"67151.67+36.5" +"-1417.92+1076.64" +"+Actuals!E269" +"+Actuals!E271" +"+Actuals!E273" +"+Actuals!E275" +"+Actuals!H276-11725-1113079.34" +"+Actuals!H278-68" +"+Actuals!L279-276559" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!X8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!L11+RECLASS!J11" +"+Actuals!E44" +"+Actuals!G44+5562" +"+Actuals!H44+15005" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!E54+15733" +"+Actuals!F54+44731" +"+Actuals!G54-11898" +"+Actuals!H54-34291" +"+Actuals!I54" +"+Actuals!E55-15733" +"+Actuals!F55-44731" +"+Actuals!G55+6336" +"+Actuals!H55+19286" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!G66-5444" +"+Actuals!H66-14730" +"+Actuals!E67" +"+Actuals!E68+430510" +"+Actuals!F68+170000" +"+Actuals!E69" +"+Actuals!G69+313" +"+Actuals!E71" +"+Actuals!G71-41976" +"+Actuals!E72+1907288" +"+Actuals!F72+640000" +"+Actuals!E73" +"+Actuals!E75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!X8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!L11+'TIE-OUT'!J11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"'EAST-EGM-GL'!AP11+'EAST-LRC-GL'!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!X8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!N11+RECLASS!L11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!X8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!V11+RECLASS!T11" +"+Actuals!E444" +"SUM(D11:D15)" +"+Actuals!E449" +"+Actuals!E454" +"SUM(D27:D28)" +"+Actuals!E456" +"SUM(D32:D35)" +"+Actuals!E460" +"D42+D39" +"+Actuals!E463" +"+Actuals!E464" +"+Actuals!E465" +"+Actuals!E466" +"+Actuals!E467" +"+Actuals!E469" +"+Actuals!E471" +"+Actuals!E473" +"+Actuals!E475" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!X8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!T11+RECLASS!R11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!F9-12259" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!E33" +"+Actuals!E35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!X8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!X11+RECLASS!V11" +"SUM(D11:D15)" +"12891512+135141" +"33576261+346767" +"9718346-5464" +"25320326-12200" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"123262-123262" +"-177000-68958" +"4761944-652.5" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!X8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!T11+'TIE-OUT'!V11+'TIE-OUT'!X11)+(RECLASS!R11+RECLASS!T11+RECLASS!V11)" +"'TX-EGM-GL'!H11+'TX-HPLR-GL '!H11+'TX-HPLC-GL'!H11" +"'TX-EGM-GL'!AP11+'TX-HPLR-GL '!AP11+'TX-HPLC-GL'!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-GL'!L86+'TX-HPLR-GL '!L86" +"'TX-EGM-GL'!AP86+'TX-HPLR-GL '!AP86" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!X8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!P11+RECLASS!N11" +"+Actuals!E484" +"SUM(D11:D15)" +"+Actuals!E489" +"409200+9000-40600" +"+Actuals!E494" +"SUM(D27:D28)" +"+Actuals!E496" +"SUM(D32:D35)" +"+Actuals!E500" +"D42+D39" +"+Actuals!E503" +"+Actuals!E504" +"+Actuals!E505" +"+Actuals!E506" +"+Actuals!E507" +"+Actuals!E509" +"+Actuals!E511" +"+Actuals!E513" +"+Actuals!E515" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!X8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!R11+RECLASS!P11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!X8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AF11+RECLASS!AF11" +"+Actuals!E124" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!E134" +"SUM(D27:D28)" +"+Actuals!E136" +"SUM(D32:D35)" +"+Actuals!E140" +"D42+D39" +"+Actuals!E143" +"+Actuals!E144" +"+Actuals!E145" +"+Actuals!E146" +"+Actuals!E147" +"+Actuals!E149" +"+Actuals!E151" +"+Actuals!E153" +"+Actuals!E155" +"+Actuals!N163-1000000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!X8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!Z11+RECLASS!X11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!X8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AB11+RECLASS!Z11" +"+Actuals!E284" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!E294" +"SUM(D27:D28)" +"+Actuals!E296" +"SUM(D32:D35)" +"+Actuals!E300" +"D42+D39" +"+Actuals!E303" +"+Actuals!E304" +"+Actuals!E305" +"+Actuals!E306" +"+Actuals!E307" +"+Actuals!E309" +"+Actuals!E311" +"+Actuals!E313" +"+Actuals!E315" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'SITHE-FLSH'!L11" +"SITHE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'ARUBA-FLSH'!L11" +"ARUBA_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLR-FLSH'!L11" +"'TX-HPLR-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLC-FLSH'!L11" +"'TX-HPLC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'DEN-FLSH'!L11" +"'DEN-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'DEN-FLSH'!L86" +"SUM(D86:D88)" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+G1+30" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPLR-GL '!H82" +"+'TX-HPLC-GL'!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+'DEN-GL'!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"+ARUBA_GL!H82" +"+SITHE_GL!H82" +"'CE-FLSH'!$M$82" +"+D11-B11" +"+'[2]ST Warroom 99'!$B$14" +"+'[2]ST Warroom 99'!$B$48" +"CE_GL!$E$82" +"G11-F11" +"'ARUBA-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$Q$14" +"+'[2]ST Warroom 99'!$Q$48" +"ARUBA_GL!$E$82" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"+'[2]ST Warroom 99'!$C$14" +"+'[2]ST Warroom 99'!$C$48" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'EAST-LRC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$D$14" +"+'[2]ST Warroom 99'!$D$48" +"'EAST-LRC-GL'!$E$82" +"+'EAST-EGM-FLSH'!M89" +"+'[2]ST Warroom 99'!$E$14" +"+'[2]ST Warroom 99'!$E$48" +"+'EAST-EGM-GL'!E89" +"'TX-EGM-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$H$14" +"+'[2]ST Warroom 99'!$H$48" +"'TX-EGM-GL'!$E$91" +"'TX-HPLR-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$I$14" +"+'[2]ST Warroom 99'!$I$48" +"'TX-HPLR-GL '!$E$82" +"'TX-HPLC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$J$14" +"+'[2]ST Warroom 99'!$J$48" +"'TX-HPLC-GL'!$E$82" +"'TX-EGM-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$K$14" +"+'[2]ST Warroom 99'!$K$48" +"'TX-HPLC-GL'!$E$89" +"'WE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$L$14" +"+'[2]ST Warroom 99'!$L$48" +"'WE-GL '!$E$82" +"STG_FLSH!$M$82" +"+'[2]ST Warroom 99'!$M$14" +"+'[2]ST Warroom 99'!$M$48" +"STG_GL!$E$82" +"ONT_FLSH!$M$82" +"+'[2]ST Warroom 99'!$O$14" +"+'[2]ST Warroom 99'!$O$48" +"'ONT_GL '!$E$82" +"ONT_FLSH!$M$89" +"+'[2]ST Warroom 99'!$P$14" +"+'[2]ST Warroom 99'!$P$48" +"+'ONT_GL '!E89" +"+BUG_FLSH!M82" +"+'[2]ST Warroom 99'!$G$14" +"+'[2]ST Warroom 99'!$G$48" +"+BUG_GL!E82" +"SUM(B11:B25)" +"TOTAL!$E$91" +"+C26" +"+'[2]ST Warroom 99'!$T$14" +"+'[2]ST Warroom 99'!$T$31" +"+'[2]ST Warroom 99'!$T$48" +"TOTAL!$G$91" +"+[1]OAvsACT!$G$53" +"+H27-H26" +"+B26-B27" +"+G27-G82" +"+G83+G84" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPLR-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11+'TX-HPLC-VAR'!D11+'ARUBA-VAR'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"STG_VAR!D86+ONT_VAR!D86+'CE-VAR'!D86+'EAST-EGM-VAR'!D86+'BGC-EGM-VAR'!D86+'EAST-LRC-VAR'!D86+'TX-EGM-VAR'!D86+'TX-HPLR-VAR '!D86+'WE-VAR'!D86+BUG_VAR!D86+'TX-HPLC-VAR'!D86" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+V11+X11+AB11+Z11+T11" +"-698599+1322539-1732900-55909+9338" +"-1230743+791434" +"-10401862+14184173-3707170+352119-28142" +"-3924630-366991" +"698599-1322539+55909-9338" +"1230743-791434" +"10401862-14184173-352119+28142" +"SUM(D11:D15)" +"-562-13425-42192" +"914611-486498" +"3707170+32229" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"31074-573899" +"562+91612+13425+10568+5339+5134+2358+1713+126950+42192+4072-106871-447" +"-10568-5134-3522-2358-1713-4072-32229+447" +"1615+35136-123537+106871+1163" +"-1615+3522-35136+123537-1163" +"-100000-31074-12456-98250-200000+1432925" +"-857300+348091-5339" +"-914611+486498+90000" +"100000-90000" +"8162+98250+71058" +"200000-1432925" +"3924630+366991" +"857300-91612" +"-348091-25724" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+J11+L11+N11+P11+R11+T11+X11+Z11+AD11+V11" +"G11+K11+M11+O11+Q11+S11+U11+Y11+AA11+AE11+W11+AC11+I11" +"-1375427.49-338733.53" +"-883206.64-306908.66" +"3283110.07" +"-654557.14-187531.67" +"-164978" +"282454.8" +"SUM(D11:D15)" +"-1931012.88+137907.53" +"57420.55+27502.3" +"-1819771.8" +"10113.88+111212.29" +"-738613.08" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"-876739.35" +"-1912945+1213819.88-1213819.88" +"3876373-15676" +"4256427-104042-40800+104042+40800" +"170583+2487130" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"3170977-417.8+278190" +"Y87+AA87+AE87+AG87+AI87+AK87+AM87+AO87+AQ87+AS87" +"AA87+AE87+AG87+AI87+AK87+AM87+AO87+AQ87+AS87+AU87" +"Z87+AD87+AF87+AH87+AJ87+AL87+AN87+AP87+AR87+AT87" +"SUM(D86:D88)" +"+D82+D89" +"+E74+E12+E20" +"+G12+G20+G74" +"+E94-E95" +"-40800-104042" +"+E96+E99+E100" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPLR-FLSH'!M82" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-EGM-FLSH'!D11+'TX-HPLR-FLSH'!D11+'TX-HPLC-FLSH'!D11" +"H11-D11" +"'TX-EGM-FLSH'!J11+'TX-HPLR-FLSH'!J11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPLR-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E124" +"+Actuals!K164" +"+Actuals!T164+405999+100000" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!K169" +"3283576+168636" +"8294730.6+419904.64" +"+Actuals!E134" +"+Actuals!K174" +"SUM(D27:D28)" +"+Actuals!E136" +"+Actuals!K176" +"SUM(D32:D35)" +"+Actuals!E140" +"+Actuals!K180" +"D42+D39" +"+Actuals!E143" +"+Actuals!K183" +"+Actuals!E144" +"+Actuals!K184" +"+Actuals!E145" +"+Actuals!K185" +"+Actuals!E146" +"+Actuals!K186" +"+Actuals!E147" +"+Actuals!K187" +"271152-172535.86" +"+Actuals!E149" +"+Actuals!K189" +"+Actuals!E151" +"+Actuals!K191" +"+Actuals!E153" +"+Actuals!K193" +"+Actuals!E155" +"+Actuals!K195" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!H11+RECLASS!Z11" +"+Actuals!K324" +"SUM(D11:D15)" +"+Actuals!K329" +"+Actuals!K334" +"SUM(D27:D28)" +"+Actuals!K336" +"SUM(D32:D35)" +"+Actuals!K340" +"D42+D39" +"+Actuals!K343" +"+Actuals!K344" +"+Actuals!K345" +"+Actuals!K346" +"-24711-62744" +"-29+2960" +"+Actuals!K347" +"+Actuals!K349" +"+Actuals!K351" +"+Actuals!K353" +"+Actuals!K355" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!J11+RECLASS!H11" +"+Actuals!E164" +"+Actuals!K244" +"+Actuals!H165+65100-2604" +"SUM(D11:D15)" +"+Actuals!E169" +"+Actuals!K249" +"-249931.3-0.44" +"+Actuals!E174" +"+Actuals!K254" +"SUM(D27:D28)" +"+Actuals!E176" +"+Actuals!K256" +"SUM(D32:D35)" +"+Actuals!E180" +"+Actuals!K260" +"D42+D39" +"+Actuals!E183" +"+Actuals!K263" +"+Actuals!E184" +"+Actuals!K264" +"+Actuals!E185" +"+Actuals!K265" +"+Actuals!E186" +"+Actuals!K266" +"+Actuals!E187" +"+Actuals!K267" +"+Actuals!E189" +"+Actuals!K269" +"+Actuals!E191" +"+Actuals!K271" +"+Actuals!E193" +"+Actuals!K273" +"+Actuals!E195" +"+Actuals!K275" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!L11+RECLASS!J11" +"+Actuals!E44" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!G49+8192" +"+Actuals!H49+21369" +"+Actuals!E54+32403" +"+Actuals!F54+86667" +"+Actuals!G54-31330" +"+Actuals!H54-83870" +"+Actuals!I54" +"+Actuals!U54+12645" +"+Actuals!V54+31986" +"+Actuals!E55-32403" +"+Actuals!F55-86667" +"+Actuals!G55+23138" +"+Actuals!H55+62501" +"+Actuals!S55-11997" +"+Actuals!T55-30218" +"+Actuals!U55-12645" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"-3355+507" +"+Actuals!E66" +"+Actuals!H66-17191" +"+Actuals!E67" +"+Actuals!E69" +"+Actuals!E70+32427" +"+Actuals!F70+170000" +"+Actuals!E71" +"+Actuals!E72+753422" +"+Actuals!F72+640000" +"+Actuals!E73" +"+Actuals!E75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!L11+'TIE-OUT'!J11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!N11+RECLASS!L11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"+Actuals!T219+254190-98197" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!T11+RECLASS!R11" +"+Actuals!E244" +"+Actuals!K444" +"SUM(D11:D15)" +"+Actuals!E249" +"+Actuals!K449" +"+Actuals!E254" +"+Actuals!K454" +"SUM(D27:D28)" +"+Actuals!E256" +"+Actuals!K456" +"SUM(D32:D35)" +"+Actuals!E260" +"+Actuals!K460" +"D42+D39" +"+Actuals!E263" +"+Actuals!K463" +"+Actuals!E264" +"+Actuals!K464" +"+Actuals!E265" +"+Actuals!K465" +"+Actuals!E266" +"+Actuals!K466" +"+Actuals!E267" +"+Actuals!K467" +"+Actuals!E269" +"+Actuals!K469" +"+Actuals!E271" +"+Actuals!K471" +"+Actuals!E273" +"+Actuals!H273+35917" +"+Actuals!K473" +"+Actuals!E275" +"+Actuals!K475" +"+Actuals!F283+34920-18123" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!R11+RECLASS!P11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!J24-9718" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!E33" +"+Actuals!E35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!V11+RECLASS!T11" +"+Actuals!Y4" +"SUM(D11:D15)" +"+Actuals!Y9" +"8523134+118371" +"22810515+299916" +"5243118-2932" +"14186153+318991" +"-1266253-325692" +"+Actuals!W14" +"SUM(D27:D28)" +"+Actuals!K17" +"SUM(D32:D35)" +"+Actuals!W20" +"D42+D39" +"+Actuals!K23" +"+Actuals!K24" +"+Actuals!Y25" +"-168329+168329" +"-441022+441022" +"+Actuals!K26" +"-2980308+2980308" +"+Actuals!K27" +"+Actuals!T27-217810" +"4794416-4794416" +"29830-29830" +"+Actuals!K29" +"123262-123262" +"2627-2627" +"+Actuals!K31" +"+Actuals!K33" +"+Actuals!K35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TIE-OUT'!W86+RECLASS!U86+189728" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!R11+'TIE-OUT'!T11+'TIE-OUT'!V11)+(RECLASS!P11+RECLASS!R11+RECLASS!T11)" +"'TX-EGM-GL'!H11+'TX-HPLR-GL '!H11+'TX-HPLC-GL'!H11" +"'TX-EGM-GL'!L11+'TX-HPLR-GL '!L11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!P11+RECLASS!N11" +"+Actuals!E284" +"+Actuals!K484" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!K489" +"+Actuals!E294" +"+Actuals!K494" +"SUM(D27:D28)" +"+Actuals!E296" +"+Actuals!K496" +"SUM(D32:D35)" +"+Actuals!E300" +"+Actuals!K500" +"D42+D39" +"+Actuals!E303" +"+Actuals!K503" +"+Actuals!E304" +"+Actuals!K504" +"+Actuals!E305" +"+Actuals!K505" +"+Actuals!E306" +"+Actuals!K506" +"+Actuals!E307" +"+Actuals!K507" +"+Actuals!T508-486498" +"+Actuals!E309" +"+Actuals!K509" +"+Actuals!E311" +"+Actuals!K511" +"+Actuals!E313" +"+Actuals!K513" +"+Actuals!E315" +"+Actuals!K515" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AD11+RECLASS!AB11" +"222026+9961389" +"617631+18610230" +"1984990-2165035" +"11935653-5982006" +"+Actuals!K124" +"+Actuals!W84" +"SUM(D11:D15)" +"-77500-8127522" +"-22286186-202900" +"-6670847+6656429" +"-17945359+17558374" +"+Actuals!K129" +"+Actuals!W89" +"+Actuals!E94" +"+Actuals!K134" +"SUM(D27:D28)" +"+Actuals!K136" +"+Actuals!W96" +"SUM(D32:D35)" +"+Actuals!K140" +"+Actuals!W100" +"D42+D39" +"+Actuals!E103" +"+Actuals!K143" +"+Actuals!E104" +"+Actuals!K144" +"+Actuals!E105" +"+Actuals!K145" +"+Actuals!I106" +"+Actuals!K146" +"-12907847-2244650" +"-330487-129859-2606985" +"807746+310221" +"34167+28968+15774" +"-218905-137302" +"-3701+5827-4037" +"+Actuals!K147" +"+Actuals!W107" +"-58201+29172" +"287775-1106" +"+Actuals!E109" +"+Actuals!K149" +"+Actuals!E111" +"+Actuals!K151" +"+Actuals!E113" +"+Actuals!K153" +"+Actuals!E115" +"+Actuals!K155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!X11+RECLASS!V11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"-89995-4257" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!Z11+RECLASS!X11" +"27918100-3054942" +"74202312-8054746" +"1026168-235701" +"3102256-652860" +"+Actuals!K284" +"+Actuals!I85" +"SUM(D11:D15)" +"-28088065+1097382" +"-69579815+2953905" +"-1741559+1028219" +"-4735769+2768905" +"-19778-7687" +"+Actuals!K289" +"+Actuals!I90" +"+Actuals!I94" +"+Actuals!K294" +"SUM(D27:D28)" +"+Actuals!K296" +"+Actuals!I97" +"SUM(D32:D35)" +"+Actuals!I100" +"+Actuals!K300" +"D42+D39" +"+Actuals!I103" +"+Actuals!K303" +"+Actuals!I104" +"+Actuals!K304" +"+Actuals!K305" +"+Actuals!I106" +"+Actuals!K306" +"+Actuals!J107" +"+Actuals!K307" +"+Actuals!I109" +"+Actuals!K309" +"+Actuals!I111" +"+Actuals!K311" +"+Actuals!I113" +"+Actuals!K313" +"+Actuals!I115" +"+Actuals!K315" +"+Actuals!P316+4500000+1300000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'ARUBA-FLSH'!L11" +"ARUBA_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLR-FLSH'!L11" +"'TX-HPLR-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLC-FLSH'!L11" +"'TX-HPLC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+E1+31" +"+G1+30" +"+G1+30" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPLR-GL '!H82" +"+'TX-HPLC-GL'!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"+ARUBA_GL!H82" +"'CE-FLSH'!$M$82" +"+D11-B11" +"+'[2]ST Warroom 99'!$B$13" +"+'[2]ST Warroom 99'!$B$47" +"CE_GL!$E$82" +"G11-F11" +"'ARUBA-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$Q$13" +"+'[2]ST Warroom 99'!$Q$47" +"ARUBA_GL!$E$82" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"+'[2]ST Warroom 99'!$C$13" +"+'[2]ST Warroom 99'!$C$47" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'EAST-LRC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$D$13" +"+'[2]ST Warroom 99'!$D$47" +"'EAST-LRC-GL'!$E$82" +"+'EAST-EGM-FLSH'!M89" +"+'[2]ST Warroom 99'!$E$13" +"+'[2]ST Warroom 99'!$E$47" +"+'EAST-EGM-GL'!E89" +"'TX-EGM-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$H$13" +"+'[2]ST Warroom 99'!$H$47" +"'TX-EGM-GL'!$E$91" +"'TX-HPLR-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$I$13" +"+'[2]ST Warroom 99'!$I$47" +"'TX-HPLR-GL '!$E$82" +"'TX-HPLC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$J$13" +"+'[2]ST Warroom 99'!$J$47" +"'TX-HPLC-GL'!$E$82" +"'TX-EGM-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$K$13" +"+'[2]ST Warroom 99'!$K$47" +"'TX-HPLC-GL'!$E$89" +"'WE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$L$13" +"+'[2]ST Warroom 99'!$L$47" +"'WE-GL '!$E$82" +"STG_FLSH!$M$82" +"+'[2]ST Warroom 99'!$M$13" +"+'[2]ST Warroom 99'!$M$47" +"STG_GL!$E$82" +"ONT_FLSH!$M$82" +"+'[2]ST Warroom 99'!$O$13" +"+'[2]ST Warroom 99'!$O$47" +"'ONT_GL '!$E$82" +"ONT_FLSH!$M$89" +"+'[2]ST Warroom 99'!$P$13" +"+'[2]ST Warroom 99'!$P$47" +"+'ONT_GL '!E89" +"+BUG_FLSH!M82" +"+'[2]ST Warroom 99'!$G$13" +"+'[2]ST Warroom 99'!$G$47" +"+BUG_GL!E82" +"SUM(B11:B25)" +"TOTAL!$E$91" +"+C26" +"+'[2]ST Warroom 99'!$T$13" +"+'[2]ST Warroom 99'!$T$30" +"+'[2]ST Warroom 99'!$T$47" +"TOTAL!$G$91" +"+[1]OAvsACT!$G$51" +"+H27-H26" +"+B26-B27" +"+G27-G82" +"+G83+G84" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPLR-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11+'TX-HPLC-VAR'!D11+'ARUBA-VAR'!D11" +"STG_VAR!F11+ONT_VAR!F11+'CE-VAR'!F11+'EAST-EGM-VAR'!F11+'BGC-EGM-VAR'!F11+'EAST-LRC-VAR'!F11+'TX-EGM-VAR'!F11+'TX-HPLR-VAR '!F11+'WE-VAR'!F11+BUG_VAR!F11+'TX-HPLC-VAR'!F11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+V11+X11+AB11+T11" +"-1315000-762637-12675+762637" +"511294+275295+590283-1621" +"-566455+773399+42709" +"-10496923-275295+14506349+12000000+161436-28310" +"-590283+1621" +"41987-773399-42709" +"10496923-14506349-161436+28310" +"SUM(D11:D15)" +"67168+21189-9070-908940-18457" +"32229-12000000" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"47855+32738" +"-52495+58396-14459-21189-34003+9070+390+18457-390-138259" +"52495-24393-32229-390+390" +"1315000+12675+33000+33000" +"52567-52709+774146-774146+34003+26690-50570-285534+138259" +"762637+566455-41987-762637" +"-86570-26690+50570+285534" +"-100000-33000-32738-300273.17+300000" +"-908940+908940" +"33750+42000+25250" +"655421+100000" +"908940-655421+32894" +"-300000-101000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+J11+L11+N11+P11+R11+T11+X11+Z11+AD11+V11" +"G11+K11+M11+O11+Q11+S11+U11+Y11+AA11+AE11+W11+AC11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"-841119+250480" +"-2803404-16738" +"-100000-300273.17" +"-2155830+97607.17+97607.17" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"1170912.55-1320182.57+756466.48" +"Y87+AA87+AE87+AG87+AI87+AK87+AM87+AO87+AQ87+AS87" +"AA87+AE87+AG87+AI87+AK87+AM87+AO87+AQ87+AS87+AU87" +"Z87+AD87+AF87+AH87+AJ87+AL87+AN87+AP87+AR87+AT87" +"SUM(D86:D88)" +"+D82+D89" +"+E74+E12+E20" +"+G12+G20+G74" +"+E94-E95" +"97607.17+97607.17" +"+E96+E97+E98" +"-37964909+416288" +"+E94-E101" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPLR-FLSH'!M82" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"'TX-EGM-FLSH'!H11+'TX-HPLR-FLSH'!H11+'TX-HPLC-FLSH'!H11" +"'TX-EGM-FLSH'!J11+'TX-HPLR-FLSH'!J11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPLR-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E124" +"+Actuals!M164" +"+Actuals!V164+100000" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!M169" +"26812.5-39300" +"+Actuals!E134" +"+Actuals!M174" +"SUM(D27:D28)" +"+Actuals!E136" +"+Actuals!M176" +"SUM(D32:D35)" +"+Actuals!E140" +"+Actuals!M180" +"D42+D39" +"+Actuals!E143" +"+Actuals!M183" +"+Actuals!E144" +"+Actuals!M184" +"+Actuals!E145" +"+Actuals!M185" +"+Actuals!E146" +"+Actuals!M186" +"+Actuals!E147" +"+Actuals!M187" +"+Actuals!E149" +"+Actuals!M189" +"+Actuals!E151" +"+Actuals!M191" +"+Actuals!E153" +"+Actuals!M193" +"+Actuals!E155" +"+Actuals!M195" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11)" +"'TIE-OUT'!H11+RECLASS!Z11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11)" +"'TIE-OUT'!J11+RECLASS!H11" +"+Actuals!E164" +"+Actuals!M244" +"SUM(D11:D15)" +"+Actuals!E169" +"+Actuals!M249" +"+Actuals!H170+20400-20505" +"+Actuals!E174" +"+Actuals!M254" +"SUM(D27:D28)" +"+Actuals!E176" +"+Actuals!M256" +"SUM(D32:D35)" +"+Actuals!E180" +"+Actuals!M260" +"D42+D39" +"+Actuals!E183" +"+Actuals!M263" +"+Actuals!E184" +"+Actuals!M264" +"+Actuals!E185" +"+Actuals!M265" +"+Actuals!E186" +"+Actuals!M266" +"+Actuals!E187" +"+Actuals!M267" +"+Actuals!E189" +"+Actuals!M269" +"+Actuals!E191" +"+Actuals!M271" +"+Actuals!E193" +"+Actuals!M273" +"+Actuals!E195" +"+Actuals!M275" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11)" +"'TIE-OUT'!L11+RECLASS!J11" +"+Actuals!E44" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!G49+8192" +"+Actuals!H49+21369" +"+Actuals!E54+32403" +"+Actuals!F54+86667" +"+Actuals!G54-31330" +"+Actuals!H54-83870" +"+Actuals!I54" +"+Actuals!E55-32403" +"+Actuals!F55-86667" +"+Actuals!G55+23138" +"+Actuals!H55+62501" +"+Actuals!V55+2798" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!G66-8192" +"+Actuals!H66-21369" +"+Actuals!E67" +"+Actuals!E69" +"+Actuals!E70+157288" +"+Actuals!F70+170000" +"+Actuals!E71" +"+Actuals!E72+871806" +"+Actuals!F72+640000" +"+Actuals!G72+6777" +"+Actuals!E73" +"+Actuals!E75" +"+Actuals!G83-50000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11)" +"('TIE-OUT'!L11+'TIE-OUT'!J11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"'EAST-EGM-GL'!AH11+'EAST-LRC-GL'!AH11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11)" +"'TIE-OUT'!N11+RECLASS!L11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"+Actuals!V219+333115" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11)" +"'TIE-OUT'!T11+RECLASS!R11" +"+Actuals!E244" +"+Actuals!M444" +"SUM(D11:D15)" +"+Actuals!E249" +"+Actuals!M449" +"+Actuals!E254" +"+Actuals!M454" +"SUM(D27:D28)" +"+Actuals!E256" +"+Actuals!M456" +"SUM(D32:D35)" +"+Actuals!E260" +"+Actuals!M460" +"D42+D39" +"+Actuals!E263" +"+Actuals!M463" +"+Actuals!E264" +"+Actuals!M464" +"+Actuals!E265" +"+Actuals!M465" +"+Actuals!E266" +"+Actuals!M466" +"+Actuals!E267" +"+Actuals!M467" +"+Actuals!E269" +"+Actuals!M469" +"+Actuals!E271" +"+Actuals!M471" +"+Actuals!E273" +"+Actuals!M473" +"+Actuals!E275" +"+Actuals!M475" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11)" +"'TIE-OUT'!R11+RECLASS!P11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!J24-9718" +"+Actuals!V24-5417" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!E33" +"+Actuals!E35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11)" +"'TIE-OUT'!V11+RECLASS!T11" +"+Actuals!AA4" +"+Actuals!J5-1408500" +"SUM(D11:D15)" +"+Actuals!Y9" +"-149794.81-21945" +"9317069+122061" +"24039201+351020" +"5744557-4591" +"14748236-9785" +"+Actuals!Y14" +"-1033458-892" +"-2650179-2596" +"-236-763448" +"-609-1556188" +"SUM(D27:D28)" +"+Actuals!I17" +"SUM(D32:D35)" +"+Actuals!I20" +"D42+D39" +"+Actuals!I23" +"+Actuals!I24" +"-168329+168329" +"-441022+441022" +"+Actuals!I26" +"-2980308+2980308" +"137288-137288" +"+Actuals!I27" +"+Actuals!V27-167774" +"4794416-4794416" +"29830-29830" +"+Actuals!I29" +"123262-123262" +"2627-2627" +"+Actuals!I31" +"+Actuals!I33" +"+Actuals!I35" +"-2476069+719000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11)" +"('TIE-OUT'!R11+'TIE-OUT'!T11+'TIE-OUT'!V11)+(RECLASS!P11+RECLASS!R11+RECLASS!T11)" +"'TX-EGM-GL'!H11+'TX-HPLR-GL '!H11+'TX-HPLC-GL'!H11" +"'TX-EGM-GL'!L11+'TX-HPLR-GL '!L11" +"'TX-EGM-GL'!AH11+'TX-HPLR-GL '!AH11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11)" +"'TIE-OUT'!P11+RECLASS!N11" +"+Actuals!E284" +"+Actuals!M484" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!M489" +"+Actuals!E294" +"+Actuals!M494" +"SUM(D27:D28)" +"+Actuals!E296" +"+Actuals!M496" +"SUM(D32:D35)" +"+Actuals!E300" +"+Actuals!M500" +"D42+D39" +"+Actuals!E303" +"+Actuals!M503" +"+Actuals!E304" +"+Actuals!M504" +"+Actuals!E305" +"+Actuals!M505" +"+Actuals!E306" +"+Actuals!M506" +"+Actuals!E307" +"+Actuals!M507" +"+Actuals!E309" +"+Actuals!M509" +"+Actuals!E311" +"+Actuals!M511" +"+Actuals!E313" +"+Actuals!M513" +"+Actuals!E315" +"+Actuals!M515" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11)" +"'TIE-OUT'!AD11+RECLASS!AB11" +"19650+6393818" +"56802+9406040" +"3502841-7786007" +"+Actuals!K84" +"+Actuals!M124" +"SUM(D11:D15)" +"-6487198-5525" +"-18309153-15746" +"+Actuals!K89" +"+Actuals!M129" +"+Actuals!L90+12000000" +"+Actuals!E94" +"+Actuals!M134" +"SUM(D27:D28)" +"+Actuals!K96" +"+Actuals!M136" +"SUM(D32:D35)" +"+Actuals!M140" +"+Actuals!Y100" +"D42+D39" +"+Actuals!E103" +"+Actuals!M143" +"+Actuals!E104" +"+Actuals!M144" +"+Actuals!E105" +"+Actuals!M145" +"+Actuals!I106" +"+Actuals!M146" +"-12634337-2820045" +"-222508-100363-2914949" +"85481-1237511" +"23026-19430+112998" +"248+1197198" +"-45+49205" +"-2694+598599" +"28793+6286-3344" +"+Actuals!M147" +"+Actuals!Y107" +"-558093+57512" +"845868-29233" +"+Actuals!E109" +"+Actuals!M149" +"+Actuals!E111" +"+Actuals!M151" +"+Actuals!E113" +"+Actuals!M153" +"+Actuals!E115" +"+Actuals!M155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11)" +"'TIE-OUT'!X11+RECLASS!V11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"-30818+2564833" +"-89995-9349" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11)" +"'TIE-OUT'!Z11+RECLASS!X11" +"20531057-2819328" +"59916075-8218878" +"22033+7788" +"1090666-1090702" +"3085851-3085950" +"+Actuals!M284" +"+Actuals!I85" +"SUM(D11:D15)" +"-20509620+826927" +"-58273101+2312685" +"-45135+15310" +"-758462+768112" +"-2139532+2164472" +"-9585-57636" +"-24825-179243" +"+Actuals!M289" +"+Actuals!I90" +"+Actuals!I94" +"+Actuals!M294" +"SUM(D27:D28)" +"+Actuals!M296" +"+Actuals!I97" +"SUM(D32:D35)" +"+Actuals!I100" +"+Actuals!M300" +"D42+D39" +"+Actuals!I103" +"+Actuals!M303" +"+Actuals!I104" +"+Actuals!M304" +"+Actuals!M305" +"+Actuals!I106" +"+Actuals!M306" +"+Actuals!M307" +"+Actuals!I108" +"+Actuals!I109" +"+Actuals!M309" +"+Actuals!I111" +"+Actuals!M311" +"+Actuals!I113" +"+Actuals!M313" +"+Actuals!I115" +"+Actuals!M315" +"+Actuals!R316+1400000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'ARUBA-FLSH'!L11" +"ARUBA_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLR-FLSH'!L11" +"'TX-HPLR-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLC-FLSH'!L11" +"'TX-HPLC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+E1+31" +"+G1+30" +"+G1+30" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPLR-GL '!H82" +"+'TX-HPLC-GL'!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"'CE-FLSH'!$M$82" +"+D11-B11" +"+'[2]ST Warroom 99'!$B$12" +"+'[2]ST Warroom 99'!$B$46" +"CE_GL!$E$82" +"G11-F11" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"+'[2]ST Warroom 99'!$C$12" +"+'[2]ST Warroom 99'!$C$46" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'EAST-LRC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$D$12" +"+'[2]ST Warroom 99'!$D$46" +"'EAST-LRC-GL'!$E$82" +"+'EAST-EGM-FLSH'!M89" +"+'[2]ST Warroom 99'!$E$12" +"+'[2]ST Warroom 99'!$E$46" +"+'EAST-EGM-GL'!E89" +"'TX-EGM-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$H$12" +"+'[2]ST Warroom 99'!$H$46" +"'TX-EGM-GL'!$E$91" +"'TX-HPLR-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$I$12" +"+'[2]ST Warroom 99'!$I$46" +"'TX-HPLR-GL '!$E$82" +"'TX-HPLC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$J$12" +"+'[2]ST Warroom 99'!$J$46" +"'TX-HPLC-GL'!$E$82" +"'TX-EGM-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$K$12" +"+'[2]ST Warroom 99'!$K$46" +"'TX-HPLC-GL'!$E$89" +"'WE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$L$12" +"+'[2]ST Warroom 99'!$L$46" +"'WE-GL '!$E$82" +"STG_FLSH!$M$82" +"+'[2]ST Warroom 99'!$M$12" +"+'[2]ST Warroom 99'!$M$46" +"STG_GL!$E$82" +"ONT_FLSH!$M$82" +"+'[2]ST Warroom 99'!$O$12" +"+'[2]ST Warroom 99'!$O$46" +"'ONT_GL '!$E$82" +"ONT_FLSH!$M$89" +"+'[2]ST Warroom 99'!$P$12" +"+'[2]ST Warroom 99'!$P$46" +"+'ONT_GL '!E89" +"+H23+[3]Check!$H$24+[4]Check!$H$24+[5]Check!$H$25" +"+BUG_FLSH!M82" +"+'[2]ST Warroom 99'!$G$12" +"+'[2]ST Warroom 99'!$G$46" +"+BUG_GL!E82" +"SUM(B11:B24)" +"TOTAL!$E$91" +"+C25" +"+'[2]ST Warroom 99'!$T$12" +"+'[2]ST Warroom 99'!$T$29" +"+'[2]ST Warroom 99'!$T$46" +"TOTAL!$G$91" +"+[1]OAvsACT!$G$50" +"+H26-H25" +"+B25-B26" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPLR-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11+'TX-HPLC-VAR'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+V11+X11+Z11+T11" +"-1433750-448431-110877+1938-1064" +"-56514-6500139-56514-28346" +"110877-1938+1064" +"6500139+28346" +"SUM(D11:D15)" +"2835+620000" +"5091+2690+448431-35941+3742-28975" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"-2835-13949" +"-46369+88071+2595915+79108-2690+35941+4100-3742-852628-21476-5852-79845+28975" +"584436-18864-13949" +"46369-88071+6228442-79108-4100+5852+79845" +"48342+45023+1247850" +"805068+2162022-5091-2595915-805068-17423+852628-288524" +"1325801-584436+18864+13949" +"10448605-2162022-32229-6228442-10448605+17423+21476+288524" +"-31074-1205988+1264666-100000-174878" +"-196000+126300+76100" +"174878+691092" +"391110+100000" +"-391110+36109+196000-126300-76100" +"1205988-1300000" +"56514+56514" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+V11+X11+Z11+T11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"-2842742-25109" +"-1433750+1538095-1000305.72" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"W87+Y87+AA87+AC87+AE87+AG87+AI87+AK87+AM87+AO87" +"X87+Z87+AB87+AD87+AF87+AH87+AJ87+AL87+AN87+AP87" +"SUM(D86:D88)" +"+D82+D89" +"+E74+E12+E20" +"+G12+G20+G74" +"+E94-E95" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPLR-FLSH'!M82" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"'TX-EGM-FLSH'!H11+'TX-HPLR-FLSH'!H11+'TX-HPLC-FLSH'!H11" +"'TX-EGM-FLSH'!J11+'TX-HPLR-FLSH'!J11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPLR-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E124" +"+Actuals!O164" +"+Actuals!X164+100000" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!O169" +"+Actuals!E134" +"+Actuals!O174" +"SUM(D27:D28)" +"+Actuals!E136" +"+Actuals!I136-2076559" +"+Actuals!O176" +"+Actuals!I139+2076559" +"SUM(D32:D35)" +"+Actuals!E140" +"+Actuals!O180" +"D42+D39" +"+Actuals!E143" +"+Actuals!O183" +"+Actuals!E144" +"+Actuals!O184" +"+Actuals!E145" +"+Actuals!O185" +"+Actuals!E146" +"+Actuals!O186" +"+Actuals!E147" +"+Actuals!O187" +"+Actuals!E149" +"+Actuals!O189" +"+Actuals!E151" +"+Actuals!O191" +"+Actuals!E153" +"+Actuals!O193" +"+Actuals!E155" +"+Actuals!O195" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11)" +"'TIE-OUT'!H11+RECLASS!H11" +"+Actuals!E164" +"+Actuals!J164+1433750" +"+Actuals!O244" +"SUM(D11:D15)" +"+Actuals!E169" +"+Actuals!O249" +"-249931.3-28500-42000" +"+Actuals!E174" +"+Actuals!O254" +"SUM(D27:D28)" +"+Actuals!E176" +"+Actuals!O256" +"+Actuals!X259+28311" +"SUM(D32:D35)" +"+Actuals!E180" +"+Actuals!O260" +"D42+D39" +"+Actuals!E183" +"+Actuals!O263" +"+Actuals!E184" +"+Actuals!O264" +"+Actuals!E185" +"+Actuals!O265" +"+Actuals!E186" +"+Actuals!O266" +"+Actuals!E187" +"+Actuals!O267" +"+Actuals!E189" +"+Actuals!O269" +"+Actuals!E191" +"+Actuals!O271" +"+Actuals!E193" +"+Actuals!O273" +"+Actuals!E195" +"+Actuals!O275" +"+Actuals!J196+1311544" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11)" +"'TIE-OUT'!J11+RECLASS!J11" +"+Actuals!E44" +"+Actuals!I44+2" +"+Actuals!J44+430" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!G49+7653" +"+Actuals!H49+21039" +"+Actuals!E54+24007" +"+Actuals!F54+69555" +"+Actuals!G54-24007" +"+Actuals!H54-69555" +"+Actuals!I54-16923" +"+Actuals!J54-49426" +"+Actuals!K54" +"+Actuals!G55+13253+3101" +"+Actuals!H55+39659+8857" +"+Actuals!I55+20022-3101" +"+Actuals!J55+57853-8857" +"+Actuals!X55+20129" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!G66-7653" +"+Actuals!H66-21039" +"+Actuals!I66-2" +"+Actuals!J66-430" +"+Actuals!E67" +"+Actuals!E69" +"+Actuals!E70+705756" +"+Actuals!F70+170000" +"+Actuals!E71" +"+Actuals!E72+469300" +"+Actuals!F72+640000" +"+Actuals!I72-24007" +"+Actuals!E73" +"+Actuals!E75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11)" +"('TIE-OUT'!J11+'TIE-OUT'!H11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"'EAST-EGM-GL'!AJ11+'EAST-LRC-GL'!AJ11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11)" +"'TIE-OUT'!L11+RECLASS!L11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11)" +"'TIE-OUT'!R11+RECLASS!R11" +"+Actuals!E244" +"+Actuals!J244-1433750" +"+Actuals!L244-116818" +"+Actuals!O444" +"SUM(D11:D15)" +"+Actuals!E249" +"+Actuals!O449" +"+Actuals!E254" +"+Actuals!O454" +"SUM(D27:D28)" +"+Actuals!E256" +"+Actuals!O456" +"SUM(D32:D35)" +"+Actuals!E260" +"+Actuals!O460" +"D42+D39" +"+Actuals!E263" +"+Actuals!O463" +"+Actuals!E264" +"+Actuals!O464" +"+Actuals!E265" +"+Actuals!O465" +"+Actuals!E266" +"+Actuals!O466" +"+Actuals!E267" +"+Actuals!O467" +"+Actuals!E269" +"+Actuals!O469" +"+Actuals!E271" +"+Actuals!O471" +"+Actuals!E273" +"+Actuals!O473" +"+Actuals!E275" +"+Actuals!O475" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11)" +"'TIE-OUT'!P11+RECLASS!P11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!X24-12062" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!E33" +"+Actuals!E35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11)" +"'TIE-OUT'!T11+RECLASS!T11" +"+Actuals!K4" +"+Actuals!AA245" +"SUM(D11:D15)" +"+Actuals!K9" +"+Actuals!AA250" +"9031093+76769" +"25021227+198951" +"5242802+135557" +"14666354+356713" +"-78+281505" +"787944-204" +"+Actuals!K14" +"15638+78" +"44351+202" +"+Actuals!AA255" +"SUM(D27:D28)" +"+Actuals!K16" +"+Actuals!AA257" +"SUM(D32:D35)" +"+Actuals!K20" +"+Actuals!AA260" +"+Actuals!T22+1185" +"D42+D39" +"+Actuals!K23" +"+Actuals!AA263" +"+Actuals!K24" +"+Actuals!AA264" +"+Actuals!K25" +"-168329+168329" +"-441022+441022" +"+Actuals!K26" +"+Actuals!AA266" +"-7320388+7320388" +"-1289796+1289796-856975-22868-391000" +"-2980308+2980308" +"137288-137288" +"+Actuals!K27" +"+Actuals!X27-269848" +"+Actuals!AA268" +"43929832-43929832" +"626940+350-220+55580-682650" +"4794416-4794416" +"29830-29830" +"+Actuals!K29" +"+Actuals!AA269" +"123262-123262" +"-81556+81556" +"5454699-5454699" +"2627-2627" +"+Actuals!K31" +"+Actuals!AA271" +"21487+2498572+51096-51906-2498572" +"60000+501+667704+14772-667704-14772" +"+Actuals!K33" +"+Actuals!AA273" +"+Actuals!K35" +"+Actuals!AA275" +"123660-123637" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11)" +"('TIE-OUT'!P11+'TIE-OUT'!R11+'TIE-OUT'!T11)+(RECLASS!P11+RECLASS!R11+RECLASS!T11)" +"'TX-EGM-GL'!H11+'TX-HPLR-GL '!H11+'TX-HPLC-GL'!H11" +"'TX-EGM-GL'!L11+'TX-HPLR-GL '!L11" +"'TX-EGM-GL'!AJ11+'TX-HPLR-GL '!AJ11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11)" +"'TIE-OUT'!N11+RECLASS!N11" +"+Actuals!E284" +"+Actuals!O484" +"+Actuals!L285-820725" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!O489" +"+Actuals!E294" +"+Actuals!O494" +"SUM(D27:D28)" +"+Actuals!E296" +"+Actuals!O496" +"SUM(D32:D35)" +"+Actuals!E300" +"+Actuals!O500" +"D42+D39" +"+Actuals!E303" +"+Actuals!O503" +"+Actuals!E304" +"+Actuals!O504" +"+Actuals!E305" +"+Actuals!O505" +"+Actuals!E306" +"+Actuals!O506" +"+Actuals!E307" +"+Actuals!O507" +"+Actuals!E309" +"+Actuals!O509" +"+Actuals!E311" +"+Actuals!O511" +"+Actuals!E313" +"+Actuals!O513" +"+Actuals!E315" +"+Actuals!O515" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11)" +"'TIE-OUT'!Z11+RECLASS!Z11" +"21274441-13806202" +"63812892-41403278" +"-325732+11" +"+Actuals!I84" +"+Actuals!O124" +"SUM(D11:D15)" +"-6791496-4405" +"-16327368-13971" +"+Actuals!I89" +"-12+317" +"+Actuals!O129" +"+Actuals!E94" +"+Actuals!O134" +"SUM(D27:D28)" +"+Actuals!I96" +"+Actuals!O136" +"SUM(D32:D35)" +"+Actuals!M100" +"+Actuals!O140" +"D42+D39" +"+Actuals!E103" +"+Actuals!O143" +"+Actuals!E104" +"+Actuals!O144" +"+Actuals!E105" +"+Actuals!O145" +"+Actuals!I106" +"+Actuals!O146" +"-9916450-721069" +"-5046169-1063533" +"-4085-66212" +"-36973+7453-323840" +"-2050463-176806" +"4761-52133+220058" +"2134582+3252" +"53+51166" +"-28584+301521" +"6388-6801+14503" +"+Actuals!O147" +"+Actuals!AA107" +"+Actuals!K102" +"287775-29233" +"+Actuals!E109" +"+Actuals!O149" +"+Actuals!O151" +"+Actuals!E113" +"+Actuals!O153" +"+Actuals!E115" +"+Actuals!O155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11)" +"'TIE-OUT'!V11+RECLASS!V11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"1944265+4241659" +"-2479-89995" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11)" +"'TIE-OUT'!X11+RECLASS!X11" +"24022067-4219651" +"61531847-11585036" +"+Actuals!O284" +"SUM(D11:D15)" +"+Actuals!O289" +"+Actuals!O294" +"SUM(D27:D28)" +"+Actuals!O296" +"SUM(D32:D35)" +"+D37*D36-E36" +"+Actuals!O300" +"D42+D39" +"+Actuals!O303" +"+Actuals!O304" +"+Actuals!O305" +"+Actuals!O306" +"+Actuals!O307" +"+Actuals!O309" +"+Actuals!O311" +"+Actuals!O313" +"+Actuals!O315" +"+Actuals!T316+-1400000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLR-FLSH'!L11" +"'TX-HPLR-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLC-FLSH'!L11" +"'TX-HPLC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+E1+31" +"+G1+30" +"+G1+30" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPLR-GL '!H82" +"+'TX-HPLC-GL'!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"'CE-FLSH'!$M$82" +"CE_GL!$E$82" +"C11-B11" +"CE_GL!G82" +"+C11-G11" +"'EAST-EGM-GL'!G82" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'BGC-EGM-GL'!G82" +"'EAST-LRC-FLSH'!$M$82" +"'EAST-LRC-GL'!$E$82" +"'EAST-LRC-GL'!G82" +"+'EAST-EGM-FLSH'!M89" +"+'EAST-EGM-GL'!E89" +"'TX-EGM-FLSH'!$M$82" +"'TX-EGM-GL'!$E$82" +"'TX-EGM-GL'!G82" +"'TX-HPLR-FLSH'!$M$82" +"'TX-HPLR-GL '!$E$82" +"'TX-HPLR-GL '!G82" +"'TX-HPLC-FLSH'!$M$82" +"'TX-HPLC-GL'!$E$82" +"'TX-EGM-FLSH'!$M$89" +"+'TX-EGM-GL'!E89" +"'WE-GL '!G81" +"'WE-FLSH'!$M$82" +"'WE-GL '!$E$82" +"STG_FLSH!$M$82" +"STG_GL!$E$82" +"STG_GL!G82" +"ONT_FLSH!$M$82" +"'ONT_GL '!$E$82" +"'ONT_GL '!G82" +"ONT_FLSH!$M$89" +"+'ONT_GL '!E89" +"+BUG_FLSH!M82" +"+BUG_GL!E82" +"+BUG_GL!G82" +"SUM(B11:B24)" +"TOTAL!$E$91" +"TOTAL!$G$91" +"TOTAL!$I$91" +"'TIE-OUT'!E82+RECLASS!E82" +"+B25-B26" +"+'[2]ST Warroom 99'!$B$45" +"C11" +"+'[2]ST Warroom 99'!$C$45+'[2]ST Warroom 99'!$D$45+'[2]ST Warroom 99'!$E$45+'[2]ST Warroom 99'!$F$45" +"C13+C14+C15" +"+'[2]ST Warroom 99'!$H$45+'[2]ST Warroom 99'!$I$45+'[2]ST Warroom 99'!$J$45+'[2]ST Warroom 99'!$K$45" +"C16+C17+C19+C18" +"+'[2]ST Warroom 99'!$L$45" +"C20" +"+'[2]ST Warroom 99'!$M$45" +"+'[2]ST Warroom 99'!$O$45" +"+C22+C23" +"+'[2]ST Warroom 99'!$G$45" +"C24" +"SUM(B31:B38)" +"+B39" +"C40-[1]OAvsACT!$C$49" +"-D40+[1]OAvsACT!$G$49" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPLR-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11+'TX-HPLC-VAR'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"STG_VAR!D86+ONT_VAR!D86+'CE-VAR'!D86+'EAST-EGM-VAR'!D86+'BGC-EGM-VAR'!D86+'EAST-LRC-VAR'!D86+'TX-EGM-VAR'!D86+'TX-HPLR-VAR '!D86+'WE-VAR'!D86+BUG_VAR!D86" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+V11+X11+Z11+T11" +"-613000-1297000-762932+762932" +"-817898-202812-249931+213900-173210-67860+817898+64928+729" +"3349188-173210" +"-10418679-3629972+10418679-10337748" +"77918-155836" +"202812-64928-729" +"-141558+10337748+141558" +"SUM(D11:D15)" +"173210+860-7700+21415-6600+4980+12064-21437" +"-3349188+173210" +"3629972+32229" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"-514862+514862-547299+547299-564737" +"D42+D39" +"2487946-68594+71991-860+3779+7700-21415+28922+6600-4980-12064+21437-10800" +"6123824+68594-71991-3779-28922-32229+10800" +"1297000+26233" +"-2487946+817898-37914+1848860+35136-817898" +"762932+551177-762932-18808" +"-6123824+10418679+141558+37914-1848860-35136-10418679-141558" +"-100000-155000" +"249931-213900" +"1416080-72523+100000" +"72523-77918+155836" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+V11+X11+Z11+T11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"-505484" +"3010163" +"-819542" +"394784-1416080-137974" +"-1398253" +"144425" +"-3036809-897000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"F86+H86+J86+L86+N86+P86+R86+V86+X86+Z86" +"W87+Y87+AA87+AC87+AE87+AG87+AI87+AK87+AM87+AO87" +"X87+Z87+AB87+AD87+AF87+AH87+AJ87+AL87+AN87+AP87" +"SUM(D86:D88)" +"+D82+D89" +"+E74+E12+E20" +"+G12+G20+G74" +"+E94-E95" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPLR-FLSH'!M82" +"-92876+803" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"'TX-EGM-FLSH'!H11+'TX-HPLR-FLSH'!H11+'TX-HPLC-FLSH'!H11" +"'TX-EGM-FLSH'!J11+'TX-HPLR-FLSH'!J11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPLR-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"737799-130305" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"-435409.37-737799+130305" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"1292000-5957659" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E124" +"+Actuals!Q164" +"+Actuals!Z164+100000" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!Q169" +"+Actuals!E134" +"+Actuals!Q174" +"SUM(D27:D28)" +"+Actuals!E136" +"+Actuals!Q176" +"SUM(D32:D35)" +"+Actuals!E140" +"+Actuals!Q180" +"D42+D39" +"+Actuals!E143" +"+Actuals!Q183" +"+Actuals!E144" +"+Actuals!Q184" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48)" +"+Actuals!E145" +"+Actuals!Q185" +"+Actuals!E146" +"+Actuals!Q186" +"+Actuals!E147" +"+Actuals!Q187" +"+Actuals!E149" +"+Actuals!Q189" +"+Actuals!E151" +"+Actuals!Q191" +"+Actuals!E153" +"+Actuals!Q193" +"+Actuals!E155" +"+Actuals!Q195" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11)" +"'TIE-OUT'!H11+RECLASS!H11" +"+Actuals!E164" +"+Actuals!Q244" +"SUM(D11:D15)" +"+Actuals!E169" +"+Actuals!Q249" +"+Actuals!E174" +"+Actuals!Q254" +"SUM(D27:D28)" +"+Actuals!E176" +"+Actuals!Q256" +"SUM(D32:D35)" +"+Actuals!E180" +"+Actuals!Q260" +"D42+D39" +"+Actuals!E183" +"+Actuals!Q263" +"+Actuals!E184" +"+Actuals!Q264" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48)" +"+Actuals!E185" +"+Actuals!Q265" +"+Actuals!E186" +"+Actuals!Q266" +"+Actuals!E187" +"+Actuals!Q267" +"+Actuals!E189" +"+Actuals!Q269" +"+Actuals!E191" +"+Actuals!Q271" +"+Actuals!E193" +"+Actuals!Q273" +"+Actuals!E195" +"+Actuals!Q275" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11)" +"'TIE-OUT'!J11+RECLASS!J11" +"+Actuals!E44" +"+Actuals!Q44+70" +"+Actuals!R44+164" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!L49+374" +"+Actuals!G53+6057" +"+Actuals!H53+13795" +"+Actuals!E54" +"+Actuals!G54+378" +"+Actuals!H54+973" +"+Actuals!K54+66720" +"+Actuals!L54+160505" +"+Actuals!G55-378-6057" +"+Actuals!H55-973-13795" +"+Actuals!K55-66720" +"+Actuals!L55-160878" +"+Actuals!Q55-70" +"+Actuals!R55-164" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48)" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!G66-6057" +"+Actuals!H66-13795" +"+Actuals!L66-374" +"+Actuals!Q66-70" +"+Actuals!R66-164" +"+Actuals!E67" +"+Actuals!E69" +"+Actuals!E71" +"+Actuals!E72+522038" +"+Actuals!F72+450000" +"+Actuals!E73" +"+Actuals!E75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11)" +"('TIE-OUT'!J11+'TIE-OUT'!H11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"'EAST-EGM-GL'!AH11+'EAST-LRC-GL'!AH11" +"'EAST-EGM-GL'!AL11+'EAST-LRC-GL'!AL11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48)" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11)" +"'TIE-OUT'!L11+RECLASS!L11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"+Actuals!Z219+422945" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48)" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11)" +"'TIE-OUT'!R11+RECLASS!R11" +"+Actuals!E244" +"+Actuals!Q444" +"-5232.55+4749.2" +"SUM(D11:D15)" +"+Actuals!E249" +"+Actuals!Q449" +"+Actuals!E254" +"+Actuals!Q454" +"SUM(D27:D28)" +"+Actuals!E256" +"+Actuals!Q456" +"SUM(D32:D35)" +"+Actuals!E260" +"+Actuals!Q460" +"D42+D39" +"+Actuals!E263" +"+Actuals!Q463" +"+Actuals!E264" +"+Actuals!Q464" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48)" +"+Actuals!E265" +"+Actuals!Q465" +"+Actuals!E266" +"+Actuals!Q466" +"+Actuals!E267" +"+Actuals!Q467" +"+Actuals!E269" +"+Actuals!Q469" +"+Actuals!E271" +"+Actuals!Q471" +"+Actuals!E273" +"+Actuals!Q473" +"+Actuals!E275" +"+Actuals!Q475" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"1288961-688737" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11)" +"'TIE-OUT'!P11+RECLASS!P11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!J24-9718" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48)" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!E33" +"+Actuals!E35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11)" +"'TIE-OUT'!T11+RECLASS!T11" +"81462338-81462338+82233612" +"+Actuals!AC444" +"+Actuals!M5" +"SUM(D11:D15)" +"+Actuals!M10" +"+Actuals!AC450" +"10508422+7006" +"24169630+16095" +"-4431391-196" +"9675-744" +"22465-1495" +"+Actuals!Q14" +"+Actuals!AC454" +"-10602+249632" +"-1196558+554609" +"29997+18205" +"65093+40446" +"-8157-29519" +"-63924-18315" +"SUM(D27:D28)" +"+Actuals!M17" +"+Actuals!AC457" +"SUM(D32:D35)" +"+Actuals!Q20" +"+Actuals!AC460" +"+Actuals!V22+24675" +"D42+D39" +"+Actuals!M23" +"+Actuals!AC463" +"+Actuals!M24" +"+Actuals!AC464" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48)" +"-121136+121136" +"-277401+277401" +"3739-3739" +"8488-8488" +"+Actuals!M26" +"+Actuals!AC466" +"-5059112+5059112" +"-1188502+1188502-688630-170321" +"-2037750+2037750" +"105565-105565" +"2183963-2183963" +"-1424+1424" +"+Actuals!M27" +"+Actuals!Z27-66797" +"+Actuals!AC468" +"37021551-37021551" +"663128-663128" +"4191492-4191492" +"-16156+16156" +"-142550+142550" +"-742+742" +"+Actuals!M29" +"+Actuals!AC469" +"-196+196" +"2123642+6296709+272507-6569216" +"11887+56007+196-68090" +"-13170+13170" +"-1443+1443" +"+Actuals!M31" +"+Actuals!AC471" +"4899429-4899429" +"243229+26669-269898" +"+Actuals!M33" +"+Actuals!AC473" +"+Actuals!M35" +"+Actuals!AC475" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11)" +"('TIE-OUT'!P11+'TIE-OUT'!R11+'TIE-OUT'!T11)+(RECLASS!P11+RECLASS!R11+RECLASS!T11)" +"'TX-EGM-GL'!H11+'TX-HPLR-GL '!H11+'TX-HPLC-GL'!H11" +"'TX-EGM-GL'!L11+'TX-HPLR-GL '!L11" +"'TX-EGM-GL'!AH11+'TX-HPLR-GL '!AH11" +"'TX-EGM-GL'!AL11+'TX-HPLR-GL '!AL11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48)" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11)" +"'TIE-OUT'!N11+RECLASS!N11" +"+Actuals!E284" +"+Actuals!Q484" +"+Actuals!N285-820725+216225" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!Q489" +"+Actuals!E294" +"+Actuals!Q494" +"SUM(D27:D28)" +"+Actuals!E296" +"+Actuals!Q496" +"SUM(D32:D35)" +"+Actuals!E300" +"+Actuals!Q500" +"D42+D39" +"+Actuals!E303" +"+Actuals!Q503" +"+Actuals!E304" +"+Actuals!Q504" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48)" +"+Actuals!E305" +"+Actuals!Q505" +"+Actuals!E306" +"+Actuals!Q506" +"+Actuals!E307" +"+Actuals!Q507" +"+Actuals!E309" +"+Actuals!Q509" +"+Actuals!E311" +"+Actuals!Q511" +"+Actuals!E313" +"+Actuals!Q513" +"+Actuals!E315" +"+Actuals!Q515" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11)" +"'TIE-OUT'!Z11+RECLASS!Z11" +"25456128-16101572" +"66720111-41121828" +"-162-96837" +"-409+10452779" +"+Actuals!O84" +"+Actuals!Q124" +"SUM(D11:D15)" +"+Actuals!K89" +"+Actuals!Q129" +"+Actuals!E94" +"+Actuals!Q134" +"SUM(D27:D28)" +"+Actuals!I96" +"+Actuals!Q136" +"SUM(D32:D35)" +"+Actuals!I100" +"+Actuals!Q140" +"D42+D39" +"+Actuals!E103" +"+Actuals!Q143" +"+Actuals!E104" +"+Actuals!Q144" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48)" +"+Actuals!E105" +"+Actuals!Q145" +"+Actuals!I106" +"+Actuals!Q146" +"-14423776-892036" +"-1253630-11405" +"1897420+188511" +"-4171310-1043659" +"-112933-171150" +"-33974+7033-295061" +"-335937-233809" +"27555-38016+189699" +"-185+948" +"-9464+166991" +"8043+6621-1858" +"+Actuals!Q147" +"+Actuals!G108" +"+Actuals!E109" +"+Actuals!H109-5" +"+Actuals!Q149" +"+Actuals!E111" +"+Actuals!Q151" +"+Actuals!E113" +"+Actuals!Q153" +"+Actuals!E115" +"+Actuals!Q155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11)" +"'TIE-OUT'!V11+RECLASS!V11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48)" +"-418094-1428267" +"-93000-16908" +"-89995-17434" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11)" +"'TIE-OUT'!X11+RECLASS!X11" +"42240+245303+12286349" +"100099+569725+26881819" +"+Actuals!Q284" +"SUM(D11:D15)" +"+Actuals!Q289" +"+Actuals!Q294" +"SUM(D27:D28)" +"+Actuals!Q296" +"SUM(D32:D35)" +"+Actuals!Q300" +"D42+D39" +"+Actuals!Q303" +"+Actuals!Q304" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48)" +"+Actuals!Q305" +"+Actuals!Q306" +"+Actuals!Q307" +"+Actuals!Q309" +"+Actuals!Q311" +"+Actuals!Q313" +"+Actuals!Q315" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLR-FLSH'!L11" +"'TX-HPLR-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLC-FLSH'!L11" +"'TX-HPLC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+E1+31" +"+M1+30" +"+M1+30" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPLR-GL '!H82" +"+'TX-HPLC-GL'!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"'CE-FLSH'!$M$82" +"CE_GL!$E$82" +"C11-B11" +"CE_GL!G82" +"'EAST-EGM-GL'!G82" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'BGC-EGM-GL'!G82" +"'EAST-LRC-FLSH'!$M$82" +"'EAST-LRC-GL'!$E$82" +"'EAST-LRC-GL'!G82" +"+'EAST-EGM-FLSH'!M89" +"+'EAST-EGM-GL'!E89" +"'TX-EGM-FLSH'!$M$82" +"'TX-EGM-GL'!$E$82" +"'TX-EGM-GL'!G82" +"'TX-HPL-FLSH'!$M$82" +"'TX-HPL-GL '!$E$82" +"'TX-HPL-GL '!G82" +"'TX-EGM-FLSH'!$M$89" +"+'TX-EGM-GL'!E89" +"'WE-GL '!G81" +"'WE-FLSH'!$M$82" +"'WE-GL '!$E$82" +"STG_FLSH!$M$82" +"STG_GL!$E$82" +"STG_GL!G82" +"ONT_FLSH!$M$82" +"'ONT_GL '!$E$82" +"'ONT_GL '!G82" +"ONT_FLSH!$M$89" +"+'ONT_GL '!E89" +"+BUG_FLSH!M82" +"+BUG_GL!E82" +"+BUG_GL!G82" +"SUM(B11:B23)" +"TOTAL!$E$91" +"TOTAL!$G$91" +"TOTAL!$I$91" +"'TIE-OUT'!E82+RECLASS!E82" +"+B24-B25" +"+'[2]ST Warroom 99'!$B$44" +"C11" +"+'[2]ST Warroom 99'!$C$44+'[2]ST Warroom 99'!$D$44+'[2]ST Warroom 99'!$E$44+'[2]ST Warroom 99'!$F$44" +"C13+C14+C15" +"+'[2]ST Warroom 99'!$H$44+'[2]ST Warroom 99'!$I$44+'[2]ST Warroom 99'!$J$44+'[2]ST Warroom 99'!$K$44" +"C16+C17+C18" +"+'[2]ST Warroom 99'!$L$44" +"C19" +"+'[2]ST Warroom 99'!$M$44" +"+'[2]ST Warroom 99'!$O$44" +"+C21+C22" +"+'[2]ST Warroom 99'!$G$44" +"C23" +"SUM(B30:B37)" +"+B38" +"C39-[1]OAvsACT!$C$47" +"-D39+[1]OAvsACT!$G$47" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPL-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11" +"-10125-811529-631059.99-1346250-257386-1049898+47" +"-224706-15000-1362914-1362914-1362914+2725828" +"-3906-5403-5944-299007" +"-9954543-279317+1362914+1362914+1362914-2725828" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"1475+2181912+21750" +"33000-42756" +"252973-33000+42756" +"10125-56264-47+14655-2181912" +"631059.99+287650+716253+52800+571644+105200+43736+32922" +"3906+5403+5944+299007+811529" +"-287650-716253-52800-571644-105200-43736-32922" +"1346250-149614-14500" +"149614+14500+79467+100000" +"257386+1049898" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11" +"-3891680.32-182645.36" +"-1468228.14-37158.88" +"601006.41-3014.01" +"-1633489.6-243545.64" +"SUM(D11:D15)" +"124640.36-558491.78" +"-476740.32+91715" +"5342891.96+112131.39" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"930206+60000" +"-20535703+23536950" +"-1814708-16058" +"-3036809-897000" +"-839139+10000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"-92567.36+24653" +"SUM(D86:D88)" +"+D82+D89" +"+E74+E12+E20" +"+G12+G20+G74" +"+E94-E95" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPL-FLSH'!M82" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"'TX-EGM-FLSH'!H11+'TX-HPL-FLSH'!H11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPL-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"-301000+3633759" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E124" +"+Actuals!S164" +"+Actuals!AB164+100000" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!S169" +"-232479+225039" +"-481705.81+486489.31" +"+Actuals!E134" +"+Actuals!S174" +"SUM(D27:D28)" +"+Actuals!E136" +"+Actuals!S176" +"SUM(D32:D35)" +"+Actuals!E140" +"+Actuals!S180" +"D42+D39" +"+Actuals!E143" +"+Actuals!S183" +"+Actuals!E144" +"+Actuals!S184" +"+Actuals!E145" +"+Actuals!S185" +"+Actuals!E146" +"+Actuals!S186" +"+Actuals!E147" +"+Actuals!S187" +"+Actuals!E149" +"+Actuals!S189" +"SUM(F64,H64,J64,L64,N64,P64,R64,T64,V64,X64,Z64,AB64,AD64,AF64,AH64,AJ64)" +"+Actuals!E151" +"+Actuals!S191" +"+Actuals!E153" +"+Actuals!S193" +"+Actuals!E155" +"+Actuals!S195" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11)" +"'TIE-OUT'!H11+RECLASS!H11" +"+Actuals!E164" +"+Actuals!S244" +"SUM(D11:D15)" +"+Actuals!E169" +"+Actuals!S249" +"+Actuals!E174" +"+Actuals!S254" +"SUM(D27:D28)" +"+Actuals!E176" +"+Actuals!S256" +"SUM(D32:D35)" +"+Actuals!E180" +"+Actuals!S260" +"D42+D39" +"+Actuals!E183" +"+Actuals!S263" +"+Actuals!E184" +"+Actuals!S264" +"+Actuals!E185" +"+Actuals!S265" +"+Actuals!E186" +"+Actuals!S266" +"+Actuals!E187" +"+Actuals!S267" +"+Actuals!T267-99955" +"+Actuals!E189" +"+Actuals!S269" +"SUM(F64,H64,J64,L64,N64,P64,R64,T64,V64,X64,Z64,AB64,AD64,AF64,AH64,AJ64)" +"+Actuals!E191" +"+Actuals!S271" +"+Actuals!E193" +"+Actuals!S273" +"+Actuals!E195" +"+Actuals!S275" +"-21060+4050" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11)" +"'TIE-OUT'!J11+RECLASS!J11" +"+Actuals!E44" +"+Actuals!Q44+100" +"+Actuals!R44+232" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!N49+349" +"+Actuals!E54+37234" +"+Actuals!F54+88019" +"+Actuals!G54" +"+Actuals!E55-34984" +"+Actuals!F55-82631" +"+Actuals!N55-349" +"+Actuals!Q55-100" +"+Actuals!R55-232" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!G66-9076" +"+Actuals!H66-20756" +"+Actuals!N66-349" +"+Actuals!Q66-100" +"+Actuals!R66-232" +"+Actuals!E67" +"+Actuals!E69" +"SUM(F64,H64,J64,L64,N64,P64,R64,T64,V64,X64,Z64,AB64,AD64,AF64,AH64,AJ64)" +"+Actuals!E71" +"+Actuals!H72+450000" +"+Actuals!E73" +"+Actuals!E75" +"+Actuals!E83+1116361" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11)" +"('TIE-OUT'!J11+'TIE-OUT'!H11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"'EAST-EGM-GL'!AJ11+'EAST-LRC-GL'!AJ11" +"'EAST-EGM-GL'!AN11+'EAST-LRC-GL'!AN11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"SUM(F64,H64,J64,L64,N64,P64,R64,T64,V64,X64,Z64,AB64,AD64,AF64,AH64,AJ64)" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11)" +"'TIE-OUT'!L11+RECLASS!L11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"SUM(F64,H64,J64,L64,N64,P64,R64,T64,V64,X64,Z64,AB64,AD64,AF64,AH64,AJ64)" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11)" +"'TIE-OUT'!R11+RECLASS!R11" +"+Actuals!E244" +"+Actuals!S444" +"SUM(D11:D15)" +"+Actuals!E249" +"+Actuals!S449" +"+Actuals!E254" +"+Actuals!S454" +"SUM(D27:D28)" +"+Actuals!E256" +"+Actuals!S456" +"20910-48714" +"45604.71-106245.23" +"SUM(D32:D35)" +"+Actuals!E260" +"+Actuals!S460" +"D42+D39" +"+Actuals!E263" +"+Actuals!S463" +"+Actuals!E264" +"+Actuals!S464" +"+Actuals!E265" +"+Actuals!S465" +"-9370+27804" +"-20435.97+58916.68" +"+Actuals!E266" +"+Actuals!S466" +"+Actuals!E267" +"+Actuals!S467" +"-44348-34452" +"47.1-762.1" +"+Actuals!E269" +"+Actuals!S469" +"SUM(F64,H64,J64,L64,N64,P64,R64,T64,V64,X64,Z64,AB64,AD64,AF64,AH64,AJ64)" +"+Actuals!E271" +"+Actuals!S471" +"+Actuals!J272+124221" +"+Actuals!L272+1554" +"+Actuals!E273" +"+Actuals!S473" +"+Actuals!E275" +"+Actuals!S475" +"+Actuals!F283-5708904" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11)" +"'TIE-OUT'!P11+RECLASS!P11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!L24-9718" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!E29" +"SUM(F64,H64,J64,L64,N64,P64,R64,T64,V64,X64,Z64,AB64,AD64,AF64,AH64,AJ64)" +"+Actuals!E31" +"+Actuals!J32+6254+1751" +"+Actuals!L32-1943" +"+Actuals!P32-104" +"+Actuals!E33" +"+Actuals!E35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11)" +"('TIE-OUT'!P11+'TIE-OUT'!R11)+(RECLASS!P11+RECLASS!R11)" +"'TX-EGM-GL'!H11+'TX-HPL-GL '!H11" +"'TX-EGM-GL'!AJ11+'TX-HPL-GL '!AJ11" +"'TX-EGM-GL'!AN11+'TX-HPL-GL '!AN11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"SUM(F64,H64,J64,L64,N64,P64,R64,T64,V64,X64,Z64,AB64,AD64,AF64,AH64,AJ64)" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11)" +"'TIE-OUT'!N11+RECLASS!N11" +"+Actuals!E284" +"+Actuals!S484" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!S489" +"+Actuals!E294" +"+Actuals!S494" +"SUM(D27:D28)" +"+Actuals!E296" +"+Actuals!S496" +"SUM(D32:D35)" +"+Actuals!E300" +"+Actuals!S500" +"D42+D39" +"+Actuals!E303" +"+Actuals!S503" +"+Actuals!E304" +"+Actuals!S504" +"+Actuals!E305" +"+Actuals!S505" +"+Actuals!E306" +"+Actuals!S506" +"+Actuals!E307" +"+Actuals!S507" +"+Actuals!E309" +"+Actuals!S509" +"SUM(F64,H64,J64,L64,N64,P64,R64,T64,V64,X64,Z64,AB64,AD64,AF64,AH64,AJ64)" +"+Actuals!E311" +"+Actuals!S511" +"+Actuals!E313" +"+Actuals!S513" +"+Actuals!E315" +"+Actuals!S515" +"+Actuals!F316+132511" +"-132511-141459.05" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11)" +"'TIE-OUT'!X11+RECLASS!X11" +"+Actuals!E84+5788337" +"+Actuals!F84+11967868-6168715" +"+Actuals!G84" +"+Actuals!S124" +"+Actuals!E86+19806567" +"+Actuals!F86+48575377" +"SUM(D11:D15)" +"+Actuals!E89+541480" +"+Actuals!F89+1205876" +"+Actuals!G89" +"+Actuals!S129" +"+Actuals!E91-25428560" +"+Actuals!F91-60695726" +"+Actuals!E94" +"+Actuals!S134" +"SUM(D27:D28)" +"+Actuals!E96+222325-6329133" +"+Actuals!F96+495118-14094979" +"-203266+6329133" +"-451949+14094979" +"+Actuals!K96" +"+Actuals!S136" +"SUM(D32:D35)" +"+Actuals!E100+5398984" +"+Actuals!F100+13205714" +"+Actuals!K100" +"+Actuals!S140" +"D42+D39" +"+Actuals!E103" +"+Actuals!S143" +"+Actuals!E104" +"+Actuals!S144" +"+Actuals!E105" +"+Actuals!S145" +"+Actuals!E106-541480" +"+Actuals!F106-1205876" +"+Actuals!K106" +"+Actuals!S146" +"+Actuals!E107-9676810-11175895" +"+Actuals!F107-280883-448031" +"239045-342224" +"+Actuals!J107" +"+Actuals!S147" +"+Actuals!F108-8640365" +"+Actuals!E109" +"+Actuals!S149" +"SUM(F64,H64,J64,L64,N64,P64,R64,T64,V64,X64,Z64,AB64,AD64,AF64,AH64,AJ64)" +"+Actuals!E111" +"+Actuals!S151" +"+Actuals!E113" +"+Actuals!S153" +"+Actuals!E115" +"+Actuals!S155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11)" +"'TIE-OUT'!T11+RECLASS!T11" +"-410000-250000" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"SUM(F64,H64,J64,L64,N64,P64,R64,T64,V64,X64,Z64,AB64,AD64,AF64,AH64,AJ64)" +"51186+2684237" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11)" +"'TIE-OUT'!V11+RECLASS!V11" +"9403756" +"19843285" +"-2635696+2635696" +"-6086111+6074833" +"+Actuals!S284" +"2941839" +"6789801" +"SUM(D11:D15)" +"-7736701+243043+26013-5000-1686091-269056" +"-17989182+252813+43062-11662-3798523-295875" +"32223+1539" +"75546-30445" +"-500640-1050000" +"-875760-2419980" +"+Actuals!S289" +"+Actuals!S294" +"SUM(D27:D28)" +"+Actuals!S296" +"SUM(D32:D35)" +"+Actuals!S300" +"D42+D39" +"+Actuals!S303" +"+Actuals!S304" +"+Actuals!S305" +"+Actuals!S306" +"+Actuals!S307" +"+Actuals!S309" +"SUM(F64,H64,J64,L64,N64,P64,R64,T64,V64,X64,Z64,AB64,AD64,AF64,AH64,AJ64)" +"+Actuals!S311" +"+Actuals!S313" +"+Actuals!S315" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPL-FLSH'!L11" +"'TX-HPL-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+E1+31" +"+G1+30" +"+G1+30" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPL-GL '!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"'CE-FLSH'!$M$82" +"CE_GL!$E$82" +"C11-B11" +"CE_GL!G82" +"+C11-G11" +"109834-41653" +"'EAST-EGM-GL'!G82" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'BGC-EGM-GL'!G82" +"'EAST-LRC-FLSH'!$M$82" +"'EAST-LRC-GL'!$E$82" +"'EAST-LRC-GL'!G82" +"+'EAST-EGM-FLSH'!M89" +"+'EAST-EGM-GL'!E89" +"'TX-EGM-FLSH'!$M$82" +"'TX-EGM-GL'!$E$82" +"'TX-EGM-GL'!G82" +"'TX-HPL-FLSH'!$M$82" +"'TX-HPL-GL '!$E$82" +"'TX-HPL-GL '!G82" +"'TX-EGM-FLSH'!$M$89" +"+'TX-EGM-GL'!E89" +"'WE-GL '!G81" +"'WE-FLSH'!$M$82" +"'WE-GL '!$E$82" +"STG_FLSH!$M$82" +"STG_GL!$E$82" +"STG_GL!G82" +"ONT_FLSH!$M$82" +"'ONT_GL '!$E$82" +"'ONT_GL '!G82" +"ONT_FLSH!$M$89" +"+'ONT_GL '!E89" +"+BUG_FLSH!M82" +"+BUG_GL!E82" +"+BUG_GL!G82" +"SUM(B11:B23)" +"TOTAL!$E$91" +"TOTAL!$G$91" +"TOTAL!$I$91" +"'TIE-OUT'!E82+RECLASS!E82" +"+B24-B25" +"+'[2]ST Warroom 99'!$B$43" +"C11" +"+'[2]ST Warroom 99'!$C$43+'[2]ST Warroom 99'!$D$43+'[2]ST Warroom 99'!$E$43+'[2]ST Warroom 99'!$F$43" +"C13+C14+C15" +"+'[2]ST Warroom 99'!$H$43+'[2]ST Warroom 99'!$I$43+'[2]ST Warroom 99'!$J$43+'[2]ST Warroom 99'!$K$43" +"C16+C17+C18" +"+'[2]ST Warroom 99'!$L$43" +"C19" +"+'[2]ST Warroom 99'!$M$43" +"+'[2]ST Warroom 99'!$O$43" +"+C21+C22" +"+'[2]ST Warroom 99'!$G$43" +"C23" +"SUM(B30:B37)" +"+B38" +"C39-[1]OAvsACT!$C$46" +"-D39+[1]OAvsACT!$G$46" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPL-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11" +"-879386-1401510" +"89420-178840" +"-809669.11-643108.63" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"879386+19890+1218068" +"-19890-1218068" +"473930+99758-109834+219668-100000" +"406701-2466562" +"-5000+310000+1401510-99758" +"5000-310000+2466562+109834-89420-24800-219668+100000+178840" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11" +"-188733.53-4013475.1" +"-38405.49-1249455.59" +"14751.38" +"870479-4264.21" +"-58139.01+63478.15" +"-125904.97-1517827.38" +"SUM(D11:D15)" +"128795.03-1003531.84" +"91202.16-3382333.37" +"1091.14-13613.64" +"58985.07-661658.81" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"869413+40000" +"-922316-12621" +"52270+8794.48" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"89703.37-W72" +"SUM(D86:D88)" +"+D82+D89" +"+E12+E20+E74" +"+E94-E95" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPL-FLSH'!M82" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"'TX-EGM-FLSH'!H11+'TX-HPL-FLSH'!H11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPL-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"-301000+3633759" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E124" +"+Actuals!U164" +"+Actuals!AD164+100000" +"+Actuals!H125-128590.52+249337.5" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!U169" +"+Actuals!E134" +"+Actuals!U174" +"SUM(D27:D28)" +"+Actuals!E136" +"+Actuals!U176" +"SUM(D32:D35)" +"+Actuals!E140" +"+Actuals!U180" +"D42+D39" +"+Actuals!E143" +"+Actuals!U183" +"+Actuals!E144" +"+Actuals!U184" +"+Actuals!E145" +"+Actuals!U185" +"+Actuals!E146" +"+Actuals!U186" +"+Actuals!E147" +"+Actuals!U187" +"+Actuals!E149" +"+Actuals!U189" +"+Actuals!E151" +"+Actuals!U191" +"SUM(F66,H66,J66,L66,N66,P66,R66,T66,V66,X66,Z66,AB66,AD66,AF66,AH66)" +"+Actuals!E153" +"+Actuals!U193" +"+Actuals!E155" +"+Actuals!U195" +"+Actuals!J156+23000" +"+Actuals!Z196+1179933" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11)" +"'TIE-OUT'!H11+RECLASS!H11" +"+Actuals!E164" +"+Actuals!U244" +"+Actuals!H165+310-10717.1+34110.7" +"SUM(D11:D15)" +"+Actuals!E169" +"+Actuals!U249" +"+Actuals!E174" +"+Actuals!U254" +"SUM(D27:D28)" +"+Actuals!E176" +"+Actuals!U256" +"SUM(D32:D35)" +"+Actuals!E180" +"+Actuals!U260" +"D42+D39" +"+Actuals!E183" +"+Actuals!U263" +"+Actuals!E184" +"+Actuals!U264" +"+Actuals!E185" +"+Actuals!U265" +"+Actuals!E186" +"+Actuals!U266" +"+Actuals!E187" +"+Actuals!U267" +"+Actuals!V267+99955" +"+Actuals!E189" +"+Actuals!U269" +"+Actuals!E191" +"+Actuals!U271" +"SUM(F66,H66,J66,L66,N66,P66,R66,T66,V66,X66,Z66,AB66,AD66,AF66,AH66)" +"+Actuals!E193" +"+Actuals!U273" +"+Actuals!E195" +"+Actuals!U275" +"-22431.85-45661.5" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11)" +"'TIE-OUT'!J11+RECLASS!J11" +"+Actuals!E44" +"+Actuals!H45+4563.2" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!G49+8777" +"+Actuals!H49+19789" +"+Actuals!P53+463" +"+Actuals!E54+27187" +"+Actuals!F54+54374" +"+Actuals!G54-19849" +"+Actuals!H54-37478" +"+Actuals!I54" +"+Actuals!E55-27187" +"+Actuals!F55-54374" +"+Actuals!G55+11671-8777" +"+Actuals!H55+18611-19789" +"+Actuals!P55-463" +"+Actuals!AD55+35763" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!G66-8777" +"+Actuals!H66-19789" +"+Actuals!P66-463" +"+Actuals!E67" +"+Actuals!E69" +"+Actuals!E71" +"+Actuals!E72+1028765" +"+Actuals!F72+450000" +"+Actuals!H72-170000" +"SUM(F66,H66,J66,L66,N66,P66,R66,T66,V66,X66,Z66,AB66,AD66,AF66,AH66)" +"+Actuals!E73" +"+Actuals!E75" +"+Actuals!G83-31269" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11)" +"('TIE-OUT'!J11+'TIE-OUT'!H11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"'EAST-EGM-GL'!AH11+'EAST-LRC-GL'!AH11" +"'EAST-EGM-GL'!AL11+'EAST-LRC-GL'!AL11" +"'EAST-EGM-GL'!AP11+'EAST-LRC-GL'!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"SUM(F66,H66,J66,L66,N66,P66,R66,T66,V66,X66,Z66,AB66,AD66,AF66,AH66)" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11)" +"'TIE-OUT'!L11+RECLASS!L11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"SUM(F66,H66,J66,L66,N66,P66,R66,T66,V66,X66,Z66,AB66,AD66,AF66,AH66)" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11)" +"'TIE-OUT'!R11+RECLASS!R11" +"+Actuals!E244" +"+Actuals!R244+116818" +"+Actuals!U444" +"+Actuals!H245-16486.18+189.1" +"SUM(D11:D15)" +"+Actuals!E249" +"+Actuals!U449" +"+Actuals!E254" +"+Actuals!U454" +"SUM(D27:D28)" +"+Actuals!E256" +"+Actuals!U456" +"SUM(D32:D35)" +"+Actuals!E260" +"+Actuals!U460" +"684-684" +"+Actuals!Z462-22343" +"D42+D39" +"+Actuals!E263" +"+Actuals!U463" +"+Actuals!E264" +"+Actuals!U464" +"+Actuals!E265" +"+Actuals!U465" +"+Actuals!E266" +"+Actuals!U466" +"+Actuals!E267" +"+Actuals!U467" +"+Actuals!E269" +"+Actuals!U469" +"+Actuals!E271" +"+Actuals!U471" +"+Actuals!H272+174792-50000" +"+Actuals!L272+2567" +"+Actuals!N272+7038" +"+Actuals!R272-3965-47" +"SUM(F66,H66,J66,L66,N66,P66,R66,T66,V66,X66,Z66,AB66,AD66,AF66,AH66)" +"+Actuals!E273" +"+Actuals!U473" +"+Actuals!E275" +"+Actuals!U475" +"+Actuals!H276-3146.5" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11)" +"'TIE-OUT'!P11+RECLASS!P11" +"+Actuals!E4" +"+Actuals!H5-1192.5" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!N24-9718" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!J28+322775" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!H32+359202-1007" +"+Actuals!L32+459+5" +"SUM(F66,H66,J66,L66,N66,P66,R66,T66,V66,X66,Z66,AB66,AD66,AF66,AH66)" +"+Actuals!E33" +"+Actuals!E35" +"+Actuals!F43+31161" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11)" +"('TIE-OUT'!P11+'TIE-OUT'!R11)+(RECLASS!P11+RECLASS!R11)" +"'TX-EGM-GL'!H11+'TX-HPL-GL '!H11" +"'TX-EGM-GL'!AH11+'TX-HPL-GL '!AH11" +"'TX-EGM-GL'!AL11+'TX-HPL-GL '!AL11" +"'TX-EGM-GL'!AP11+'TX-HPL-GL '!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"SUM(F66,H66,J66,L66,N66,P66,R66,T66,V66,X66,Z66,AB66,AD66,AF66,AH66)" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11)" +"'TIE-OUT'!N11+RECLASS!N11" +"+Actuals!E284" +"+Actuals!U484" +"+Actuals!Z484+-209637" +"+Actuals!H285-3569" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!U489" +"+Actuals!J290+1169009.89" +"+Actuals!E294" +"+Actuals!U494" +"SUM(D27:D28)" +"+Actuals!E296" +"+Actuals!P296+546214" +"+Actuals!U496" +"+Actuals!N299-546214" +"SUM(D32:D35)" +"+Actuals!E300" +"+Actuals!U500" +"D42+D39" +"+Actuals!E303" +"+Actuals!U503" +"+Actuals!E304" +"+Actuals!U504" +"+Actuals!E305" +"+Actuals!U505" +"+Actuals!E306" +"+Actuals!U506" +"+Actuals!E307" +"+Actuals!U507" +"+Actuals!E309" +"+Actuals!U509" +"+Actuals!E311" +"+Actuals!U511" +"SUM(F66,H66,J66,L66,N66,P66,R66,T66,V66,X66,Z66,AB66,AD66,AF66,AH66)" +"+Actuals!E313" +"+Actuals!U513" +"+Actuals!E315" +"+Actuals!U515" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11)" +"'TIE-OUT'!X11+RECLASS!X11" +"+Actuals!E84+6908931" +"+Actuals!F84+15136614+722350" +"+Actuals!G84" +"+Actuals!H84+-7272248" +"+Actuals!U124" +"+Actuals!E86+22912116" +"+Actuals!F86+54912658" +"SUM(D11:D15)" +"+Actuals!E89+576813" +"+Actuals!F89+1358971" +"+Actuals!G89-22146" +"+Actuals!H89-52176" +"+Actuals!I89" +"+Actuals!U129" +"+Actuals!E91-31442257" +"+Actuals!F91-74998745" +"+Actuals!E94" +"+Actuals!U134" +"SUM(D27:D28)" +"+Actuals!E96+617301-5814117" +"+Actuals!F96+1454361-13698060" +"+Actuals!G96-615517+5814117" +"+Actuals!H96-1450388+13698060" +"+Actuals!I96+30" +"+Actuals!J96+136" +"+Actuals!K96" +"+Actuals!U136" +"+Actuals!G98+30547" +"+Actuals!H98+68076" +"SUM(D32:D35)" +"+Actuals!E100+6241213" +"+Actuals!F100+15790086" +"+Actuals!G100+627077" +"+Actuals!H100+1609272" +"+Actuals!I100+425316" +"+Actuals!J100+1105043" +"+Actuals!M100" +"+Actuals!U140" +"D42+D39" +"+Actuals!E103" +"+Actuals!U143" +"+Actuals!E104" +"+Actuals!U144" +"+Actuals!E105" +"+Actuals!G105-5834078" +"+Actuals!H105-13745088" +"+Actuals!I105-425346" +"+Actuals!J105-1002115" +"+Actuals!U145" +"+Actuals!E106-576813" +"+Actuals!F106-1358971" +"+Actuals!G106+22146" +"+Actuals!H106+52176" +"+Actuals!I106+30" +"+Actuals!J106+71" +"+Actuals!K106" +"+Actuals!U146" +"+Actuals!E107-20053450" +"+Actuals!F107-695794" +"+Actuals!G107+4011740" +"+Actuals!H107-67923-142546+249744" +"+Actuals!I107-15242" +"+Actuals!J107-3415" +"+Actuals!K107" +"+Actuals!U147" +"+Actuals!E108-1716128" +"+Actuals!F108-23489-8283618" +"142546-249744" +"+Actuals!E109" +"+Actuals!J109-16" +"+Actuals!U149" +"+Actuals!E111" +"+Actuals!U151" +"SUM(F66,H66,J66,L66,N66,P66,R66,T66,V66,X66,Z66,AB66,AD66,AF66,AH66)" +"+Actuals!E113" +"+Actuals!U153" +"+Actuals!E115" +"+Actuals!U155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11)" +"'TIE-OUT'!T11+RECLASS!T11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"SUM(F66,H66,J66,L66,N66,P66,R66,T66,V66,X66,Z66,AB66,AD66,AF66,AH66)" +"84126+16825787" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11)" +"'TIE-OUT'!V11+RECLASS!V11" +"23151-23151-23218" +"51859-51859-55723" +"+Actuals!U284" +"SUM(D11:D15)" +"-7112356+635000" +"-15619834+1483815" +"+Actuals!U289" +"+Actuals!U294" +"SUM(D27:D28)" +"+Actuals!U296" +"SUM(D32:D35)" +"+Actuals!U300" +"D42+D39" +"+Actuals!U303" +"+Actuals!U304" +"+Actuals!U305" +"+Actuals!U306" +"+Actuals!U307" +"+Actuals!U309" +"+Actuals!U311" +"SUM(F66,H66,J66,L66,N66,P66,R66,T66,V66,X66,Z66,AB66,AD66,AF66,AH66)" +"+Actuals!U313" +"+Actuals!U315" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPL-FLSH'!L11" +"'TX-HPL-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+E1+31" +"+G1+30" +"+G1+30" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPL-GL '!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"'CE-FLSH'!$M$82" +"CE_GL!$E$82" +"C11-B11" +"CE_GL!G82" +"'EAST-EGM-GL'!G82" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'BGC-EGM-GL'!G82" +"'EAST-LRC-FLSH'!$M$82" +"'EAST-LRC-GL'!$E$82" +"'EAST-LRC-GL'!G82" +"+'EAST-EGM-FLSH'!M89" +"+'EAST-EGM-GL'!E89" +"'TX-EGM-FLSH'!$M$82" +"'TX-EGM-GL'!$E$82" +"'TX-EGM-GL'!G82" +"'TX-HPL-FLSH'!$M$82" +"'TX-HPL-GL '!$E$82" +"'TX-HPL-GL '!G82" +"'TX-EGM-FLSH'!$M$89" +"+'TX-EGM-GL'!E89" +"'WE-GL '!G81" +"'WE-FLSH'!$M$82" +"'WE-GL '!$E$82" +"STG_FLSH!$M$82" +"STG_GL!$E$82" +"STG_GL!G82" +"ONT_FLSH!$M$82" +"'ONT_GL '!$E$82" +"'ONT_GL '!G82" +"ONT_FLSH!$M$89" +"+'ONT_GL '!E89" +"+BUG_FLSH!M82" +"+BUG_GL!E82" +"+BUG_GL!G82" +"SUM(B11:B23)" +"TOTAL!$E$91" +"TOTAL!$G$91" +"TOTAL!$I$91" +"'TIE-OUT'!E82+RECLASS!E82" +"+B24-B25" +"+'[2]ST Warroom 99'!$B$42" +"C11" +"+'[2]ST Warroom 99'!$C$42+'[2]ST Warroom 99'!$D$42+'[2]ST Warroom 99'!$E$42+'[2]ST Warroom 99'!$F$42" +"C13+C14+C15" +"+'[2]ST Warroom 99'!$H$42+'[2]ST Warroom 99'!$I$42+'[2]ST Warroom 99'!$J$42+'[2]ST Warroom 99'!$K$42" +"C16+C17+C18" +"+'[2]ST Warroom 99'!$L$42" +"C19" +"+'[2]ST Warroom 99'!$M$42" +"+'[2]ST Warroom 99'!$O$42" +"+C21+C22" +"+'[2]ST Warroom 99'!$G$42" +"C23" +"SUM(B30:B37)" +"+B38" +"C39-[1]OAvsACT!$C$45" +"-D39+[1]OAvsACT!$G$45" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPL-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11" +"-1455110+1455110" +"15750+33000+36000" +"-15750-33000-36000-393582" +"-50000+17505" +"-879386-642852-780610" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"879386+16511+1196217" +"-16511-1196217" +"-238076-100000" +"-190000+393582-52800" +"1455110-5000" +"190000+52800+50000-24750-17505+3000-89700+100000+5000" +"-27084-170000" +"27084+170000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11" +"-8172907.77-182645.36" +"-3271051.99-37177.04" +"-794179.9-2840.16" +"-679713.44-56307.48" +"-3877402.5-123172.33" +"SUM(D11:D15)" +"235805.63+331190.36" +"26615.16-423607.94" +"1055.94-40413.24" +"57082.32+233474.09" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"-196194.06" +"1054678.81" +"-237236.88+24034.88" +"625721.07-17823.42" +"-171693.87-1983615" +"5600+113100" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+E12+E20+E74" +"-5809063+78213-1983615" +"+E94-E95" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"142094-65000-931" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPL-FLSH'!M82" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-EGM-FLSH'!D11+'TX-HPL-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPL-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"305000-2908601" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AR11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E124" +"+Actuals!W164" +"+Actuals!AH164+100000" +"+Actuals!J125-249337" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!W169" +"+Actuals!E134" +"+Actuals!W174" +"SUM(D27:D28)" +"+Actuals!E136" +"+Actuals!W176" +"SUM(D32:D35)" +"+Actuals!E140" +"+Actuals!W180" +"D42+D39" +"+Actuals!E143" +"+Actuals!W183" +"+Actuals!E144" +"+Actuals!W184" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48,AH48,AJ48,AL48,AN48)" +"+Actuals!E145" +"+Actuals!W185" +"+Actuals!E146" +"+Actuals!W186" +"+Actuals!E147" +"+Actuals!F147+6938" +"+Actuals!W187" +"-1486.26+311.04" +"+Actuals!E149" +"+Actuals!W189" +"+Actuals!E151" +"+Actuals!W191" +"+Actuals!E153" +"+Actuals!W193" +"+Actuals!E155" +"+Actuals!W195" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"CE_GL!FB8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AR11)" +"'TIE-OUT'!H11+RECLASS!H11" +"+Actuals!E164" +"+Actuals!W244" +"+Actuals!H165+56100" +"SUM(D11:D15)" +"+Actuals!E169" +"+Actuals!W249" +"+Actuals!E174" +"+Actuals!W254" +"SUM(D27:D28)" +"+Actuals!E176" +"+Actuals!W256" +"SUM(D32:D35)" +"+Actuals!E180" +"+Actuals!W260" +"D42+D39" +"+Actuals!E183" +"+Actuals!W263" +"+Actuals!E184" +"+Actuals!W264" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48,AH48,AJ48,AL48,AN48)" +"+Actuals!E185" +"+Actuals!W265" +"+Actuals!E186" +"+Actuals!W266" +"+Actuals!E187" +"+Actuals!W267" +"+Actuals!E189" +"+Actuals!W269" +"+Actuals!E191" +"+Actuals!W271" +"+Actuals!E193" +"+Actuals!W273" +"+Actuals!E195" +"+Actuals!W275" +"+Actuals!F203-465450+482252" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"-65000+42828" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"CE_GL!FB8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AR11)" +"'TIE-OUT'!J11+RECLASS!J11" +"+Actuals!E44" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!H49+16470" +"+Actuals!I49+5928" +"+Actuals!J49+13479" +"+Actuals!Q49+1" +"+Actuals!R49-792" +"+Actuals!E54+568150" +"+Actuals!F54+1174703" +"+Actuals!G54" +"+Actuals!Q54+2356" +"+Actuals!R54+4712" +"+Actuals!E55-646515" +"+Actuals!F55-1339395" +"+Actuals!H55-16470" +"+Actuals!Q55-10195+7838" +"+Actuals!R55-20390+16470" +"+Actuals!AF55-8767" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48,AH48,AJ48,AL48,AN48)" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!H66-16470" +"+Actuals!Q66-1" +"+Actuals!R66+792" +"+Actuals!E67" +"+Actuals!F68+450000" +"+Actuals!E69" +"+Actuals!E71" +"+Actuals!H72+170000" +"+Actuals!E73" +"+Actuals!E75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AR11)" +"('TIE-OUT'!J11+'TIE-OUT'!H11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"'EAST-EGM-GL'!AX11+'EAST-LRC-GL'!AX11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48,AH48,AJ48,AL48,AN48)" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"'EAST-EGM-GL'!#REF!+'EAST-LRC-GL'!#REF!" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"CE_GL!FB8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AR11)" +"'TIE-OUT'!L11+RECLASS!L11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48,AH48,AJ48,AL48,AN48)" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AR11)" +"'TIE-OUT'!R11+RECLASS!R11" +"+Actuals!E244" +"+Actuals!W444" +"329999-2100" +"623502.74-6006" +"SUM(D11:D15)" +"+Actuals!E249" +"+Actuals!W449" +"7916+11340" +"12662.42+18273.09" +"52082-2348" +"+Actuals!E254" +"+Actuals!W454" +"SUM(D27:D28)" +"+Actuals!E256" +"+Actuals!W456" +"9267+31" +"56.36+16847.41" +"SUM(D32:D35)" +"+Actuals!E260" +"+Actuals!W460" +"D42+D39" +"+Actuals!E263" +"+Actuals!W463" +"+Actuals!E264" +"+Actuals!W464" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48,AH48,AJ48,AL48,AN48)" +"+Actuals!E265" +"+Actuals!W465" +"-9601-338936" +"-616185.65-16859.36" +"+Actuals!E266" +"+Actuals!W466" +"+Actuals!E267" +"+Actuals!W467" +"1039.59+793.54" +"-9138.06+2998.89" +"-1821" +"+Actuals!E269" +"+Actuals!W469" +"+Actuals!E271" +"+Actuals!W471" +"+Actuals!H272+10000+50000+1110952-95614" +"+Actuals!J272+2153" +"+Actuals!N272+14573" +"+Actuals!P272+1164" +"422+16840" +"+Actuals!E273" +"+Actuals!W473" +"+Actuals!E275" +"+Actuals!W475" +"+Actuals!H276-2621959+4092143" +"+Actuals!J276+2025520" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AR11)" +"'TIE-OUT'!P11+RECLASS!P11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!P24-9718" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48,AH48,AJ48,AL48,AN48)" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!H28-904705" +"+Actuals!L28+227520" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!H32-16840+84714+8043" +"+Actuals!N32+41" +"+Actuals!E33" +"+Actuals!E35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AR11)" +"('TIE-OUT'!P11+'TIE-OUT'!R11)+(RECLASS!P11+RECLASS!R11)" +"'TX-EGM-GL'!H11+'TX-HPL-GL '!H11" +"'TX-EGM-GL'!AZ11+'TX-HPL-GL '!AZ11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48,AH48,AJ48,AL48,AN48)" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"'TX-EGM-GL'!#REF!+'TX-HPL-GL '!#REF!" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AR11)" +"'TIE-OUT'!N11+RECLASS!N11" +"+Actuals!E284" +"+Actuals!W484" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!W489" +"+Actuals!E294" +"+Actuals!W494" +"SUM(D27:D28)" +"+Actuals!E296" +"+Actuals!R296-546214" +"+Actuals!W496" +"+Actuals!P299+546214" +"SUM(D32:D35)" +"+Actuals!E300" +"+Actuals!W500" +"D42+D39" +"+Actuals!E303" +"+Actuals!W503" +"+Actuals!E304" +"+Actuals!W504" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48,AH48,AJ48,AL48,AN48)" +"+Actuals!E305" +"+Actuals!W505" +"+Actuals!E306" +"+Actuals!W506" +"+Actuals!E307" +"+Actuals!W507" +"+Actuals!E309" +"+Actuals!W509" +"+Actuals!E311" +"+Actuals!W511" +"+Actuals!E313" +"+Actuals!W513" +"+Actuals!E315" +"+Actuals!W515" +"+Actuals!P316+546214" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AR11)" +"'TIE-OUT'!X11+RECLASS!X11" +"+Actuals!E84+7134763" +"+Actuals!F84+13856994+13900000" +"+Actuals!G84" +"+Actuals!H84-14843363" +"+Actuals!K84+2136851" +"+Actuals!L84+2908961" +"+Actuals!W124" +"+Actuals!E86+23263093" +"+Actuals!F86+52935052" +"SUM(D11:D15)" +"+Actuals!E89+621759" +"+Actuals!F89+976783" +"+Actuals!G89+38281" +"+Actuals!H89+60139" +"+Actuals!I89-39541" +"+Actuals!J89-62119" +"+Actuals!K89-5937915" +"+Actuals!L89-9343673" +"+Actuals!M89" +"+Actuals!W129" +"+Actuals!E91-33637409" +"+Actuals!F91-72275427" +"+Actuals!E94" +"+Actuals!W134" +"SUM(D27:D28)" +"+Actuals!E96-3284573" +"+Actuals!F96-5160064" +"+Actuals!G96+4352695" +"+Actuals!H96+7673725" +"+Actuals!I96-1062107" +"+Actuals!J96-2502039" +"+Actuals!K96" +"+Actuals!L96-84" +"+Actuals!W136" +"SUM(D32:D35)" +"+Actuals!E100+5902367" +"+Actuals!F100+12427684" +"+Actuals!G100-18041" +"+Actuals!H100+25250" +"+Actuals!I100+352840" +"+Actuals!J100+737436" +"+Actuals!K100" +"+Actuals!L100-525559" +"+Actuals!W140" +"+Actuals!K101+206988" +"+Actuals!L101+380858" +"D42+D39" +"+Actuals!E103" +"+Actuals!W143" +"+Actuals!E104" +"+Actuals!W144" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48,AH48,AJ48,AL48,AN48)" +"+Actuals!E105" +"+Actuals!G105-4372935" +"+Actuals!H105-6869881" +"+Actuals!I105+748808" +"+Actuals!J105+1176377" +"+Actuals!K105+3594086" +"+Actuals!L105+5646309" +"+Actuals!W145" +"+Actuals!E106-621759" +"+Actuals!F106-976783" +"+Actuals!G106" +"+Actuals!H106-60139" +"+Actuals!I106+39541" +"+Actuals!J106+62119" +"+Actuals!W146" +"+Actuals!E107-998339-20077412" +"+Actuals!F107-16461-791733" +"+Actuals!G107" +"+Actuals!I107-16460" +"+Actuals!J107+23969-28220" +"+Actuals!W147" +"+Actuals!F108-9094890" +"+Actuals!H108+91+342346" +"+Actuals!J108+28220" +"+Actuals!E109" +"+Actuals!W149" +"+Actuals!E111" +"+Actuals!W151" +"+Actuals!E113" +"+Actuals!W153" +"+Actuals!E115" +"+Actuals!W155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AR11)" +"'TIE-OUT'!T11+RECLASS!T11" +"-111833" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48,AH48,AJ48,AL48,AN48)" +"96833+111833" +"-539886+4215664" +"-146417-125739-42550" +"35744+42550" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AR11)" +"'TIE-OUT'!V11+RECLASS!V11" +"+Actuals!W284" +"SUM(D11:D15)" +"-15014179-3362019" +"-29948968-6755071" +"+Actuals!W289" +"+Actuals!W294" +"SUM(D27:D28)" +"+Actuals!W296" +"SUM(D32:D35)" +"+Actuals!W300" +"D42+D39" +"+Actuals!W303" +"+Actuals!W304" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48,AH48,AJ48,AL48,AN48)" +"+Actuals!W305" +"+Actuals!W306" +"+Actuals!W307" +"+Actuals!W309" +"+Actuals!W311" +"+Actuals!W313" +"+Actuals!W315" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPL-FLSH'!L11" +"'TX-HPL-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+E1+31" +"+G1+30" +"+G1+30" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPL-GL '!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"'CE-FLSH'!$M$82" +"CE_GL!$E$82" +"C11-B11" +"CE_GL!G82" +"CE_GL!$E$91" +"NE_GL!G82" +"'SE-EGM-FLSH'!$M$82+'NE-FLSH'!M82" +"'SE-EGM-GL'!$E$82+NE_GL!E82" +"'SE-EGM-GL'!G82" +"'SE-LRC-FLSH'!$M$82" +"'SE-LRC-GL'!$E$82" +"'SE-LRC-GL'!G82" +"+'NE-FLSH'!M89" +"NE_GL!E89" +"'TX-EGM-FLSH'!$M$82" +"'TX-EGM-GL'!$E$82" +"'TX-EGM-GL'!G82" +"'TX-HPL-FLSH'!$M$82" +"'TX-HPL-GL '!$E$82" +"'TX-HPL-GL '!G82" +"+'TX-EGM-FLSH'!M89" +"'TX-EGM-GL'!$E$89" +"'WE-FLSH'!$M$82" +"'WE-GL '!$E$82" +"'WE-GL '!G82" +"STG_FLSH!$M$82" +"STG_GL!$E$82" +"STG_GL!G82" +"ONT_FLSH!$M$82" +"'ONT_GL '!$E$82" +"'ONT_GL '!G82" +"+ONT_FLSH!M89" +"'ONT_GL '!$E$89" +"+BGC_FLSH!M82" +"+BGC_GL!E82" +"+BGC_GL!G82" +"SUM(B11:B23)" +"TOTAL!$E$82" +"TOTAL!$G$91" +"TOTAL!$I$91" +"'TIE-OUT'!E82+RECLASS!E82" +"+B24-B25" +"+'[2]ST Warroom 99'!$B$41" +"C11" +"+'[2]ST Warroom 99'!$C$41+'[2]ST Warroom 99'!$D$41+'[2]ST Warroom 99'!$E$41+'[2]ST Warroom 99'!$G$41" +"C13+C14+C15" +"+'[2]ST Warroom 99'!$H$41+'[2]ST Warroom 99'!$I$41+'[2]ST Warroom 99'!$J$41+'[2]ST Warroom 99'!$K$41" +"C16+C17+C18" +"+'[2]ST Warroom 99'!$L$41" +"C19" +"+'[2]ST Warroom 99'!$M$41" +"+'[2]ST Warroom 99'!$O$41" +"+C21+C22" +"+'[2]ST Warroom 99'!$F$41" +"C23" +"SUM(B30:B37)" +"+B38" +"C39-[1]OAvsACT!$C$43" +"-D39+[1]OAvsACT!$G$43" +"'NE-FLSH'!$M$82" +"NE_GL!$E$82" +"'SE-EGM-FLSH'!$M$82" +"'SE-EGM-GL'!$E$82" +"BGC_FLSH!$M$82" +"BGC_GL!$E$82" +"SUM(B100:B109)" +"TOTAL!$G$82" +"TOTAL!$I$82" +"'[1]ST Warroom 97&98'!$B$89" +"C100" +"'[1]ST Warroom 97&98'!$C$89" +"'[1]ST Warroom 97&98'!$E$89" +"C102+C103" +"'[1]ST Warroom 97&98'!$F$89" +"C104+C105" +"'[1]ST Warroom 97&98'!$G$89" +"'[1]ST Warroom 97&98'!$H$89" +"'[1]ST Warroom 97&98'!$I$89" +"'[1]ST Warroom 97&98'!$D$89" +"'[1]ST Warroom 97&98'!$M$89" +"C125-[1]OAvsACT!$C$39" +"-D125+[1]OAvsACT!$G$39" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'NE-VAR'!D11+'SE-EGM-VAR'!D11+'SE-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPL-VAR '!D11+'WE-VAR'!D11+BGC_VAR!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11" +"-288503-10675+288503" +"-1364081-706702-639128" +"-301990-806747" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"-89462+443620" +"D42+D39" +"178198-178198" +"-178198+178198" +"1364081+9114" +"639128+7926" +"706702+301990+806747" +"-27083-93300" +"-170000-240000" +"170000+240000" +"-35844+71688-145662" +"467140+115645-175064-56226" +"-467087+310889-621778" +"1866200-717976-676000-112422-1446011-98300" +"717976+676000+112422+1446011-310889+288503-115645+35844+10675+621778-288503+175064-71688+56226-1506398+145662+98300" +"467087-467140" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11" +"-424721.03-11393639.23" +"-102188.87-14735109.3-1325627.42" +"-4320.94-1591514.18" +"-91687.76-1072526.68" +"-147319.78-7337001.94" +"SUM(D11:D15)" +"185757.53+360032.59" +"199080.59+9030636.46" +"51150+116055.31" +"1091.14+73743.37" +"110127.35+816811.86" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"8544318-47204.17" +"8058919-7896533.92" +"-267589+381588" +"-352137-20503-8195896" +"-373460+1058484" +"-9661300+11438400" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E12+E20+E74" +"SUM(D86:D88)" +"+D82+D89" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E82+'NE-FLSH'!E82+'SE-LRC-FLSH'!E82+'TX-EGM-FLSH'!E82+'TX-HPL-FLSH'!E82+'WE-FLSH'!E82+ONT_FLSH!E82+BGC_FLSH!E82" +"'NE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'SE-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'SE-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'SE-EGM-FLSH'!D11+'SE-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-LRC-FLSH'!E82+'SE-EGM-FLSH'!E82" +"Check!A5" +"'SE-EGM-FLSH'!D11+'SE-LRC-FLSH'!D11+'NE-FLSH'!D11+BGC_FLSH!D11" +"H11-D11" +"'SE-EGM-FLSH'!J11+'SE-LRC-FLSH'!J11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-LRC-FLSH'!E82+'SE-EGM-FLSH'!E82+'NE-FLSH'!E82+BGC_FLSH!E82" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'[3]TX-HPL-FLSH'!M82" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"E82+'TX-EGM-FLSH'!E82" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-EGM-FLSH'!D11+'TX-HPL-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPL-FLSH'!E82+'TX-EGM-FLSH'!E82" +"M82+'[3]TX-HPL-FLSH'!M82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"-1149000+5707071" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E124" +"+Actuals!Y164" +"+Actuals!AH164+145662" +"+Actuals!J125+36270" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!Y169" +"+Actuals!E134" +"+Actuals!Y174" +"SUM(D27:D28)" +"+Actuals!E136" +"+Actuals!Y176" +"SUM(D32:D35)" +"+Actuals!E140" +"+Actuals!Y180" +"D42+D39" +"+Actuals!E143" +"+Actuals!Y183" +"+Actuals!E144" +"+Actuals!Y184" +"+Actuals!E145" +"+Actuals!Y185" +"+Actuals!E146" +"+Actuals!Y186" +"+Actuals!E147" +"+Actuals!Y187" +"+Actuals!J148+969422" +"+Actuals!E149" +"+Actuals!Y189" +"+Actuals!E151" +"+Actuals!Y191" +"+Actuals!E153" +"+Actuals!Y193" +"+Actuals!E155" +"+Actuals!Y195" +"+Actuals!Z196+53723" +"+Actuals!M163-988900" +"+Actuals!N163-2052560" +"+Actuals!O163-988900+988900+988900" +"+Actuals!P163-2052560+2052560+2052560" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11)" +"'TIE-OUT'!H11+RECLASS!H11" +"+Actuals!E164" +"+Actuals!Y244" +"+Actuals!H165+17095" +"SUM(D11:D15)" +"+Actuals!E169" +"+Actuals!Y249" +"+Actuals!E174" +"+Actuals!Y254" +"SUM(D27:D28)" +"+Actuals!E176" +"+Actuals!Y256" +"SUM(D32:D35)" +"+Actuals!E180" +"+Actuals!Y260" +"D42+D39" +"+Actuals!E183" +"+Actuals!Y263" +"+Actuals!E184" +"+Actuals!Y264" +"+Actuals!E185" +"+Actuals!Y265" +"+Actuals!AG265+275779" +"+Actuals!AH265+445659" +"+Actuals!AI265-275779" +"+Actuals!AJ265-445659" +"+Actuals!E186" +"+Actuals!Y266" +"+Actuals!E187" +"+Actuals!T187+467087" +"+Actuals!Y267" +"+Actuals!E189" +"+Actuals!Y269" +"+Actuals!E191" +"+Actuals!Y271" +"+Actuals!E193" +"+Actuals!Y273" +"+Actuals!E195" +"+Actuals!Y275" +"+Actuals!F196-7052622" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11)" +"'TIE-OUT'!L11+RECLASS!L11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11)" +"'TIE-OUT'!J11+RECLASS!J11" +"+Actuals!E44" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!T53+1818" +"+Actuals!E54" +"+Actuals!T55-1818" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!T66-1818" +"+Actuals!E67" +"+Actuals!F68+170000" +"+Actuals!E69" +"+Actuals!E71" +"+Actuals!H72-13212+450000" +"+Actuals!E73" +"+Actuals!E75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11)" +"('TIE-OUT'!J11+'TIE-OUT'!L11)+(RECLASS!J11+RECLASS!L11)" +"'SE-EGM-GL'!H11+'SE-LRC-GL'!H11" +"'SE-EGM-GL'!AL11+'SE-LRC-GL'!AL11" +"'SE-EGM-GL'!AP11+'SE-LRC-GL'!AP11" +"'SE-EGM-GL'!AT11+'SE-LRC-GL'!AT11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-LRC-GL'!G82+'SE-EGM-GL'!G82" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11)" +"+BGC_GL!F11+'SE-LRC-GL'!F11+NE_GL!F11+'SE-EGM-GL'!F11" +"'SE-EGM-GL'!L11+'SE-LRC-GL'!L11" +"'SE-EGM-GL'!AL11+'SE-LRC-GL'!AL11" +"'SE-EGM-GL'!AP11+'SE-LRC-GL'!AP11" +"'SE-EGM-GL'!AT11+'SE-LRC-GL'!AT11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-LRC-GL'!E82+'SE-EGM-GL'!E82+NE_GL!E82+BGC_GL!E82" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11)" +"'TIE-OUT'!R11+RECLASS!R11" +"+Actuals!E244" +"+Actuals!Y444" +"+Actuals!E246-30941648" +"+Actuals!F246-53562654" +"SUM(D11:D15)" +"+Actuals!E249" +"+Actuals!Y449" +"22486+1602" +"-22150-1624" +"+Actuals!E251+30941648" +"+Actuals!F251+53562654" +"+Actuals!E254" +"+Actuals!Y454" +"SUM(D27:D28)" +"+Actuals!E256" +"+Actuals!Y456" +"SUM(D32:D35)" +"+Actuals!E260" +"+Actuals!Y460" +"+Actuals!T262+1002083" +"+Actuals!AD462-1002083" +"D42+D39" +"+Actuals!E263" +"+Actuals!Y463" +"+Actuals!E264" +"+Actuals!Y464" +"+Actuals!E265" +"+Actuals!Y465" +"+Actuals!E266" +"+Actuals!Y466" +"+Actuals!E267" +"+Actuals!Y467" +"1154+1624" +"+Actuals!O268-3992658" +"+Actuals!P268-109928" +"+Actuals!E269" +"+Actuals!Y469" +"+Actuals!E271" +"+Actuals!Y471" +"+Actuals!J272+5948+30000+603-66087+487976" +"+Actuals!L272+501" +"+Actuals!P272-39" +"+Actuals!R272-592" +"240+401" +"+Actuals!E273" +"+Actuals!Y473" +"+Actuals!E275" +"+Actuals!Y475" +"+Actuals!J276+3192818-4881103" +"+Actuals!N283-50000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11)" +"'TIE-OUT'!P11+RECLASS!P11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!J28-803059" +"+Actuals!N28+221107" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!J32+508031+56163-293" +"+Actuals!L32-632" +"+Actuals!P32-384+8" +"+Actuals!R32-3803" +"2015-181-5948" +"+Actuals!X32+802" +"+Actuals!E33" +"+Actuals!E35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F85:AE85)" +"(I51-I85)*0.8929" +"(I51-I85)*0.1071" +"SUM(E85:E87)" +"I54" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11)" +"('TIE-OUT'!P11+'TIE-OUT'!R11)+(RECLASS!P11+RECLASS!R11)" +"'TX-EGM-GL'!H11+'TX-HPL-GL '!H11" +"'TX-EGM-GL'!AL11+'TX-HPL-GL '!AL11" +"'TX-EGM-GL'!AP11+'TX-HPL-GL '!AP11" +"'TX-EGM-GL'!AT11+'TX-HPL-GL '!AT11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11)" +"'TIE-OUT'!N11+RECLASS!N11" +"+Actuals!E284" +"+Actuals!Y484" +"+Actuals!AD484+251640" +"+Actuals!H285-117163" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!Y489" +"+Actuals!E294" +"+Actuals!Y494" +"SUM(D27:D28)" +"+Actuals!E296" +"+Actuals!T296+1467518" +"+Actuals!Y496" +"+Actuals!R299-1467518" +"SUM(D32:D35)" +"+Actuals!E300" +"+Actuals!Y500" +"D42+D39" +"+Actuals!E303" +"+Actuals!Y503" +"+Actuals!E304" +"+Actuals!Y504" +"+Actuals!E305" +"+Actuals!Y505" +"+Actuals!E306" +"+Actuals!Y506" +"+Actuals!E307" +"+Actuals!Y507" +"+Actuals!E309" +"+Actuals!Y509" +"+Actuals!E311" +"+Actuals!Y511" +"+Actuals!E313" +"+Actuals!Y513" +"+Actuals!E315" +"+Actuals!Y515" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11)" +"'TIE-OUT'!X11+RECLASS!X11" +"+Actuals!E84" +"SUM(D11:D15)" +"+Actuals!E89" +"+Actuals!S93+181" +"+Actuals!T93+403" +"+Actuals!E94" +"SUM(D27:D28)" +"+Actuals!E96" +"SUM(D32:D35)" +"+Actuals!E100" +"D42+D39" +"+Actuals!E103" +"+Actuals!E104" +"+Actuals!E105" +"+Actuals!S105-181" +"+Actuals!T105-403" +"+Actuals!E106" +"+Actuals!S106-181" +"+Actuals!T106-403" +"+Actuals!E107" +"+Actuals!K107+2" +"+Actuals!L107+19307" +"+Actuals!T107-467087" +"+Actuals!J108-91" +"+Actuals!E109" +"+Actuals!E111" +"+Actuals!E113" +"+Actuals!E115" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11)" +"'TIE-OUT'!T11+RECLASS!T11" +"111833+20833" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"-70325-11815759" +"820000-376583" +"6269-125739-110079" +"35744+76240" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11)" +"'TIE-OUT'!V11+RECLASS!V11" +"4853632+6164903" +"8941537+11244566" +"SUM(D11:D15)" +"-7485130-5726157" +"-13680543-10182139" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"988900-988900-988900" +"2052560-2052560-2052560" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'NE-FLSH'!L11" +"NE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'SE-EGM-FLSH'!L11" +"'SE-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'SE-EGM-VAR'!A4" +"Check!A5" +"'SE-LRC-FLSH'!L11" +"'SE-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'SE-EGM-VAR'!A4" +"Check!A5" +"'SE-CON-FLSH'!L11" +"'SE-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"+'EAST-CON-FLSH'!D11" +"+'EAST-CON-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-EGM-VAR'!D82+'NE-VAR'!D82+'SE-LRC-VAR'!D82+BGC_VAR!D82" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPL-FLSH'!L11" +"'TX-HPL-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BGC_FLSH!A4" +"Check!A5" +"BGC_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+E1+31" +"+G1+30" +"+G1+30" +"BGC_GL!H82" +"CE_GL!H82" +"+NE_GL!H82" +"+'SE-LRC-GL'!H82" +"+'SE-EGM-GL'!H82" +"+'SE-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-HPL-GL '!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"'CE-FLSH'!$M$82" +"CE_GL!$E$82" +"C11-B11" +"CE_GL!G82" +"NE_GL!G82" +"'SE-EGM-FLSH'!$M$82+'NE-FLSH'!M82" +"'SE-EGM-GL'!$E$82+NE_GL!E82" +"'SE-EGM-GL'!G82" +"'SE-LRC-FLSH'!$M$82" +"'SE-LRC-GL'!$E$82" +"'SE-LRC-GL'!G82" +"+'NE-FLSH'!M89" +"+NE_GL!E89" +"'TX-EGM-FLSH'!$M$82" +"'TX-EGM-GL'!$E$82" +"'TX-EGM-GL'!G82" +"'TX-HPL-FLSH'!$M$82" +"'TX-HPL-GL '!$E$82" +"'TX-HPL-GL '!G82" +"'TX-EGM-FLSH'!$M$89" +"'TX-EGM-GL'!$E$89" +"'WE-FLSH'!$M$82" +"'WE-GL '!$E$82" +"'WE-GL '!G82" +"STG_FLSH!$M$82" +"STG_GL!$E$82" +"STG_GL!G82" +"ONT_FLSH!$M$82" +"'ONT_GL '!$E$82" +"'ONT_GL '!G82" +"ONT_FLSH!$M$89" +"'ONT_GL '!$E$89" +"+BGC_FLSH!M82" +"+BGC_GL!E82" +"+BGC_GL!G82" +"SUM(B11:B23)" +"TOTAL!$E$82" +"TOTAL!$G$91" +"TOTAL!$I$91" +"'TIE-OUT'!E82+RECLASS!E82" +"+B24-B25" +"+'[2]ST Warroom 99'!$B$40" +"C11" +"+'[2]ST Warroom 99'!$C$40+'[2]ST Warroom 99'!$D$40+'[2]ST Warroom 99'!$E$40+'[2]ST Warroom 99'!$G$40" +"C13+C14+C15" +"+'[2]ST Warroom 99'!$H$40+'[2]ST Warroom 99'!$I$40+'[2]ST Warroom 99'!$J$40+'[2]ST Warroom 99'!$K$40" +"C16+C17+C18" +"+'[2]ST Warroom 99'!$L$40" +"C19" +"+'[2]ST Warroom 99'!$M$40" +"+'[2]ST Warroom 99'!$O$40" +"+C21+C22" +"+'[2]ST Warroom 99'!$F$40" +"C23" +"SUM(B30:B37)" +"+B38" +"C39-[1]OAvsACT!$C$42" +"-D39+[1]OAvsACT!$G$42" +"'NE-FLSH'!$M$82" +"NE_GL!$E$82" +"'SE-EGM-FLSH'!$M$82" +"'SE-EGM-GL'!$E$82" +"BGC_FLSH!$M$82" +"BGC_GL!$E$82" +"SUM(B100:B109)" +"TOTAL!$G$82" +"TOTAL!$I$82" +"'[1]ST Warroom 97&98'!$B$89" +"C100" +"'[1]ST Warroom 97&98'!$C$89" +"'[1]ST Warroom 97&98'!$E$89" +"C102+C103" +"'[1]ST Warroom 97&98'!$F$89" +"C104+C105" +"'[1]ST Warroom 97&98'!$G$89" +"'[1]ST Warroom 97&98'!$H$89" +"'[1]ST Warroom 97&98'!$I$89" +"'[1]ST Warroom 97&98'!$D$89" +"'[1]ST Warroom 97&98'!$M$89" +"C125-[1]OAvsACT!$C$39" +"-D125+[1]OAvsACT!$G$39" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'NE-VAR'!D11+'SE-EGM-VAR'!D11+'SE-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPL-VAR '!D11+'WE-VAR'!D11+BGC_VAR!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11" +"42215+24000" +"-637573.26-758928-987027-235669.68-424477.76" +"SUM(D11:D15)" +"424477.76+987027" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"27083" +"-27083-93300" +"-170000-240000" +"170000+240000" +"214350-145662" +"113999+480000" +"2025520-987000-86800-98300" +"987000-214350-480000+86800-47210-42215-24000-987000+145662+98300" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11" +"-9567067.87-395127" +"-96854.9-10497809.21" +"-1109771.51-5147.91" +"-2285408.19-87571.79" +"-6589260.2-133063.03" +"SUM(D11:D15)" +"279781-65904.12" +"175997.78+3600972.5" +"46200+152664.66" +"985.54+497042.41" +"99469.86+431196.45" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"1188829-176228" +"-9309757+6906.04" +"-72418-67597.5" +"1789970.24+3975686.78-27068.98" +"-2845658.46-680000" +"4200+48600" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E12+E20+E74" +"SUM(D86:D88)" +"+D82+D89" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'NE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'SE-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'SE-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'SE-EGM-FLSH'!D11+'SE-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-LRC-FLSH'!E82+'SE-EGM-FLSH'!E82" +"Check!A5" +"'SE-EGM-FLSH'!D11+'SE-LRC-FLSH'!D11+'NE-FLSH'!D11+BGC_FLSH!D11" +"H11-D11" +"'SE-EGM-FLSH'!J11+'SE-LRC-FLSH'!J11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-LRC-FLSH'!E82+'SE-EGM-FLSH'!E82+'NE-FLSH'!E82+BGC_FLSH!E82" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"-95911-28789-28245" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"18626+603096+1240-93300" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'[3]TX-HPL-FLSH'!M82" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"94482-115057-79697+45244" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"-603096-1240" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"E82+'TX-EGM-FLSH'!E82" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-EGM-FLSH'!D11+'TX-HPL-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'[3]TX-HPL-FLSH'!M82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11,AT11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E124" +"+Actuals!AA164" +"+Actuals!AJ164+145662" +"SUM(D11:D15)" +"+Actuals!E129-98000" +"+Actuals!F129-171500" +"+Actuals!G129" +"+Actuals!AA169" +"+Actuals!E134" +"+Actuals!AA174" +"SUM(D27:D28)" +"+Actuals!E136" +"+Actuals!AA176" +"SUM(D32:D35)" +"+Actuals!E140" +"+Actuals!AA180" +"D42+D39" +"+Actuals!E143" +"+Actuals!AA183" +"+Actuals!E144" +"+Actuals!AA184" +"+Actuals!E145" +"+Actuals!AA185" +"+Actuals!E146" +"+Actuals!AA186" +"SUM(F52,H52,J52,L52,N52,P52,R52,T52,V52,X52,Z52,AB52,AD52,AF52,AH52,AJ52,AL52,AN52,AP52,AR52)" +"+Actuals!E147" +"+Actuals!AA187" +"+Actuals!E149" +"+Actuals!AA189" +"+Actuals!E151" +"+Actuals!AA191" +"+Actuals!E153" +"+Actuals!AA193" +"+Actuals!E155" +"+Actuals!AA195" +"+Actuals!R163+620000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11,AT11)" +"'TIE-OUT'!H11+RECLASS!H11" +"+Actuals!E164" +"+Actuals!AA244" +"SUM(D11:D15)" +"+Actuals!E169" +"+Actuals!AA249" +"+Actuals!E174" +"+Actuals!AA254" +"SUM(D27:D28)" +"+Actuals!E176" +"+Actuals!AA256" +"SUM(D32:D35)" +"+Actuals!E180" +"+Actuals!AA260" +"D42+D39" +"+Actuals!E183" +"+Actuals!AA263" +"+Actuals!E184" +"+Actuals!AA264" +"+Actuals!E185" +"+Actuals!AA265" +"+Actuals!AI265-4035" +"+Actuals!AJ265-7215" +"+Actuals!AK265+4035" +"+Actuals!AL265+7215" +"+Actuals!E186" +"+Actuals!AA266" +"SUM(F52,H52,J52,L52,N52,P52,R52,T52,V52,X52,Z52,AB52,AD52,AF52,AH52,AJ52,AL52,AN52,AP52,AR52)" +"+Actuals!E187" +"+Actuals!V187+444146" +"+Actuals!AA267" +"+Actuals!E189" +"+Actuals!AA269" +"+Actuals!E191" +"+Actuals!AA271" +"+Actuals!E193" +"+Actuals!AA273" +"+Actuals!E195" +"+Actuals!AA275" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11,AT11)" +"'TIE-OUT'!L11+RECLASS!L11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"SUM(F52,H52,J52,L52,N52,P52,R52,T52,V52,X52,Z52,AB52,AD52,AF52,AH52,AJ52,AL52,AN52,AP52,AR52)" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11,AT11)" +"'TIE-OUT'!J11+RECLASS!J11" +"+Actuals!E44" +"SUM(D11:D15)" +"+Actuals!E49+29391" +"+Actuals!F49+52051" +"+Actuals!G49" +"+Actuals!V53+2057" +"+Actuals!E54" +"+Actuals!V55-2057" +"+Actuals!AJ55-12012" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!V66-2057" +"SUM(F52,H52,J52,L52,N52,P52,R52,T52,V52,X52,Z52,AB52,AD52,AF52,AH52,AJ52,AL52,AN52,AP52,AR52)" +"+Actuals!E67" +"+Actuals!E69+3283843" +"+Actuals!F69+788646" +"+Actuals!G69" +"+Actuals!F70+170000" +"+Actuals!H70+301099" +"+Actuals!J70+315000+135000" +"+Actuals!N70-315000" +"+Actuals!E71" +"+Actuals!E73" +"+Actuals!E75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11,AT11)" +"('TIE-OUT'!J11+'TIE-OUT'!L11)+(RECLASS!J11+RECLASS!L11)" +"'SE-EGM-GL'!H11+'SE-LRC-GL'!H11" +"'SE-EGM-GL'!AN11+'SE-LRC-GL'!AN11" +"'SE-EGM-GL'!AR11+'SE-LRC-GL'!AR11" +"'SE-EGM-GL'!AV11+'SE-LRC-GL'!AV11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"SUM(F52,H52,J52,L52,N52,P52,R52,T52,V52,X52,Z52,AB52,AD52,AF52,AH52,AJ52,AL52,AN52,AP52,AR52)" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-LRC-GL'!G82+'SE-EGM-GL'!G82" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11,AT11)" +"+BGC_GL!F11+'SE-LRC-GL'!F11+NE_GL!F11+'SE-EGM-GL'!F11" +"'SE-EGM-GL'!N11+'SE-LRC-GL'!N11" +"'SE-EGM-GL'!AN11+'SE-LRC-GL'!AN11" +"'SE-EGM-GL'!AR11+'SE-LRC-GL'!AR11" +"'SE-EGM-GL'!AV11+'SE-LRC-GL'!AV11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"SUM(F52,H52,J52,L52,N52,P52,R52,T52,V52,X52,Z52,AB52,AD52,AF52,AH52,AJ52,AL52,AN52,AP52,AR52)" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-LRC-GL'!G82+'SE-EGM-GL'!G82+NE_GL!G82+BGC_GL!G82" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11,AT11)" +"'TIE-OUT'!R11+RECLASS!R11" +"+Actuals!E244+196000" +"+Actuals!F244+349860" +"+Actuals!G244" +"+Actuals!AA444" +"+Actuals!E246-28848210" +"+Actuals!F246-50416221" +"SUM(D11:D15)" +"+Actuals!E249-35371" +"+Actuals!F249-60764" +"+Actuals!G249" +"+Actuals!AA449" +"14214+30" +"+Actuals!H250-6719.98" +"+Actuals!J250+11713" +"+Actuals!E251+28848210" +"+Actuals!F251+50416221" +"+Actuals!E254" +"+Actuals!AA454" +"SUM(D27:D28)" +"+Actuals!E256" +"+Actuals!AA456" +"-586+18711" +"-1004.99+32089.37" +"SUM(D32:D35)" +"+Actuals!E260" +"+Actuals!AA460" +"+Actuals!V262+692867" +"+Actuals!AF462+20947-692867" +"D42+D39" +"+Actuals!E263" +"+Actuals!AA463" +"+Actuals!E264" +"+Actuals!AA464" +"+Actuals!E265" +"+Actuals!AA465" +"-1159-18711" +"-1987.69-31266.08" +"+Actuals!E266" +"+Actuals!AA466" +"SUM(F52,H52,J52,L52,N52,P52,R52,T52,V52,X52,Z52,AB52,AD52,AF52,AH52,AJ52,AL52,AN52,AP52,AR52)" +"+Actuals!E267" +"+Actuals!AA467" +"+Actuals!E269" +"+Actuals!AA469" +"+Actuals!E271" +"+Actuals!AA471" +"+Actuals!L272-40000-31218+100000+330249-3092+143238" +"+Actuals!N272+25" +"+Actuals!R272-375" +"+Actuals!T272+14" +"+Actuals!X272+46" +"+Actuals!E273" +"+Actuals!AA473" +"+Actuals!E275" +"+Actuals!AA475" +"+Actuals!H276+1916516" +"+Actuals!L276+1784008+788960" +"+Actuals!N156-2025520" +"+Actuals!E283-25993375" +"+Actuals!F283-50600" +"+Actuals!H283-50000" +"+Actuals!P283+50000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+K82-K81" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11,AT11)" +"'TIE-OUT'!P11+RECLASS!P11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!L10+95170" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!T24-12515" +"+Actuals!E25" +"+Actuals!E26" +"SUM(F52,H52,J52,L52,N52,P52,R52,T52,V52,X52,Z52,AB52,AD52,AF52,AH52,AJ52,AL52,AN52,AP52,AR52)" +"+Actuals!E27" +"+Actuals!L28-823333" +"+Actuals!P28+220237" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!L32-13672-2152+52776+29709+719803-1807" +"+Actuals!N32+100" +"+Actuals!R32-1014" +"+Actuals!T32-52" +"+Actuals!X32-11+90-29709" +"+Actuals!Z32-132" +"+Actuals!E33" +"+Actuals!E35" +"+Actuals!F43-34561" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F85:AE85)" +"(I51-I85)*0.8929" +"(I51-I85)*0.1071" +"SUM(E85:E87)" +"I54" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11,AT11)" +"('TIE-OUT'!P11+'TIE-OUT'!R11)+(RECLASS!P11+RECLASS!R11)" +"'TX-EGM-GL'!H11+'TX-HPL-GL '!H11" +"'TX-EGM-GL'!AN11+'TX-HPL-GL '!AN11" +"'TX-EGM-GL'!AR11+'TX-HPL-GL '!AR11" +"'TX-EGM-GL'!AV11+'TX-HPL-GL '!AV11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"SUM(F52,H52,J52,L52,N52,P52,R52,T52,V52,X52,Z52,AB52,AD52,AF52,AH52,AJ52,AL52,AN52,AP52,AR52)" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11,AT11)" +"'TIE-OUT'!N11+RECLASS!N11" +"+Actuals!E284" +"+Actuals!AA484" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!AA489" +"+Actuals!J290-39525" +"+Actuals!E294" +"+Actuals!AA494" +"SUM(D27:D28)" +"+Actuals!E296" +"+Actuals!V296-694801" +"+Actuals!AA496" +"+Actuals!T299+694801" +"SUM(D32:D35)" +"+Actuals!E300" +"+Actuals!AA500" +"D42+D39" +"+Actuals!E303" +"+Actuals!AA503" +"+Actuals!E304" +"+Actuals!AA504" +"+Actuals!E305" +"+Actuals!AA505" +"+Actuals!E306" +"+Actuals!AA506" +"SUM(F52,H52,J52,L52,N52,P52,R52,T52,V52,X52,Z52,AB52,AD52,AF52,AH52,AJ52,AL52,AN52,AP52,AR52)" +"+Actuals!E307" +"+Actuals!AA507" +"+Actuals!E309" +"+Actuals!AA509" +"+Actuals!E311" +"+Actuals!AA511" +"+Actuals!E313" +"+Actuals!AA513" +"+Actuals!E315" +"+Actuals!AA515" +"+Actuals!H316-21583.99" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11,AT11)" +"'TIE-OUT'!X11+RECLASS!X11" +"+Actuals!E84" +"SUM(D11:D15)" +"+Actuals!E89" +"+Actuals!E94" +"SUM(D27:D28)" +"+Actuals!E96" +"SUM(D32:D35)" +"+Actuals!E100" +"D42+D39" +"+Actuals!E103" +"+Actuals!E104" +"+Actuals!E105" +"+Actuals!E106" +"SUM(F52,H52,J52,L52,N52,P52,R52,T52,V52,X52,Z52,AB52,AD52,AF52,AH52,AJ52,AL52,AN52,AP52,AR52)" +"+Actuals!E107" +"+Actuals!V107-444146" +"+Actuals!E109" +"+Actuals!E111" +"+Actuals!E113" +"+Actuals!E115" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11,AT11)" +"'TIE-OUT'!T11+RECLASS!T11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"SUM(F52,H52,J52,L52,N52,P52,R52,T52,V52,X52,Z52,AB52,AD52,AF52,AH52,AJ52,AL52,AN52,AP52,AR52)" +"111833-19005" +"-13177+6014660" +"-376583+820000" +"35744-2709" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11,AT11)" +"'TIE-OUT'!V11+RECLASS!V11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"SUM(F52,H52,J52,L52,N52,P52,R52,T52,V52,X52,Z52,AB52,AD52,AF52,AH52,AJ52,AL52,AN52,AP52,AR52)" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'NE-FLSH'!L11" +"NE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'SE-EGM-FLSH'!L11" +"'SE-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'SE-EGM-VAR'!A4" +"Check!A5" +"'SE-LRC-FLSH'!L11" +"'SE-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'SE-EGM-VAR'!A4" +"Check!A5" +"'SE-CON-FLSH'!L11" +"'SE-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"+'EAST-CON-FLSH'!D11" +"+'EAST-CON-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-EGM-VAR'!D82+'NE-VAR'!D82+'SE-LRC-VAR'!D82+BGC_VAR!D82" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPL-FLSH'!L11" +"'TX-HPL-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"[4]ONT_FLSH!L86" +"SUM(D86:D88)" +"+D82+D89" +"BGC_FLSH!A4" +"Check!A5" +"BGC_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+E1+31" +"+G1+30" +"+G1+30" +"BGC_GL!H82" +"CE_GL!H82" +"+NE_GL!H82" +"+'SE-LRC-GL'!H82" +"+'SE-EGM-GL'!H82" +"+'SE-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-HPL-GL '!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"SUM(FDetail!C1:C44)" +"+B8-D8" +"+B11-F11" +"+E8" +"SUM(B10:B16)" +"+B8-B17" +"-D21" +"SUM(ADetail!C2:C18)" +"+B21+D21" +"+D8+D21" +"SUM(B25:B33)" +"+B21-B34" +"+B18-B36" +"+B18-B36" +"SUBTOTAL(9,E3:E13)" +"+B4+C4" +"+B4+C4" +"Summary!D22" +"SUM(D5:D13)" +"+D2-D3" +"+B5+C5" +"SUM(FDetail!C2:C235)" +"+B8-D8" +"+B11-F11" +"SUM(B10:B16)" +"+B8-B17" +"-D21" +"SUM(ADetail!C2:C78)" +"+B21+D21" +"+D8+D21" +"SUM(B24:B31)" +"+B21-B32" +"+B18-B34" +"+B18-B34" +"SUBTOTAL(9,E3:E20)" +"SUBTOTAL(9,E3:E82)" +"Summary!D22" +"SUM(D7:D63)" +"D3-D4" +"+B7+C7" +"+B8-D8" +"+E8" +"+B11-F11" +"SUM(B10:B14)" +"+B8-B15" +"-D19" +"SUM(ADetail!C2:C158)" +"+B19+D19" +"+D19+D8" +"SUM(B23:B27)" +"+B19-B37" +"+B16-B39" +"+B16-B39" +"SUBTOTAL(9,E3:E9)" +"+B4+C4" +"Summary!D20" +"SUM(D7:D13)" +"+D3-D4" +"'CE-FLSH'!$M$82" +"CE_GL!$E$82" +"C11-B11" +"CE_GL!G82" +"NE_GL!G82" +"'SE-EGM-FLSH'!$M$82+'NE-FLSH'!M82" +"'SE-EGM-GL'!$E$82+NE_GL!E82" +"'SE-EGM-GL'!G82" +"'SE-LRC-FLSH'!$M$82" +"'SE-LRC-GL'!$E$82" +"'SE-LRC-GL'!G82" +"+'NE-FLSH'!M89" +"+NE_GL!E89" +"'TX-EGM-FLSH'!$M$82" +"'TX-EGM-GL'!$E$82" +"'TX-EGM-GL'!G82" +"'TX-HPL-FLSH'!$M$82" +"'TX-HPL-GL '!$E$82" +"'TX-HPL-GL '!G82" +"'TX-EGM-FLSH'!$M$89" +"'TX-EGM-GL'!$E$89" +"'WE-FLSH'!$M$82" +"'WE-GL '!$E$82" +"'WE-GL '!G82" +"STG_FLSH!$M$82" +"STG_GL!$E$82" +"STG_GL!G82" +"TRNSPT_FLSH!$M$82" +"'TRANSPT_GL '!$E$82" +"'TRANSPT_GL '!G82" +"+BGC_FLSH!M82" +"+BGC_GL!E82" +"+BGC_GL!G82" +"SUM(B11:B22)" +"TOTAL!$E$91" +"TOTAL!$G$91" +"TOTAL!$I$82" +"'TIE-OUT'!E82+RECLASS!E82" +"+B23-B24" +"+'[2]ST Warroom 99'!$B$39" +"C11" +"+'[2]ST Warroom 99'!$C$39+'[2]ST Warroom 99'!$D$39+'[2]ST Warroom 99'!$E$39" +"C13+C14+C15" +"+'[2]ST Warroom 99'!$H$39+'[2]ST Warroom 99'!$I$39+'[2]ST Warroom 99'!$J$39+'[2]ST Warroom 99'!$K$39" +"C16+C17+C18" +"+'[2]ST Warroom 99'!$L$39" +"C19" +"+'[2]ST Warroom 99'!$M$39" +"+'[2]ST Warroom 99'!$O$39" +"+'[2]ST Warroom 99'!$F$39" +"SUM(B29:B36)" +"+B37" +"C38-[1]OAvsACT!$C$41" +"-D38+[1]OAvsACT!$G$41" +"'NE-FLSH'!$M$82" +"NE_GL!$E$82" +"'SE-EGM-FLSH'!$M$82" +"'SE-EGM-GL'!$E$82" +"BGC_FLSH!$M$82" +"BGC_GL!$E$82" +"SUM(B99:B108)" +"TOTAL!$E$82" +"TOTAL!$G$82" +"'[1]ST Warroom 97&98'!$B$89" +"C99" +"'[1]ST Warroom 97&98'!$C$89" +"'[1]ST Warroom 97&98'!$E$89" +"C101+C102" +"'[1]ST Warroom 97&98'!$F$89" +"C103+C104" +"'[1]ST Warroom 97&98'!$G$89" +"'[1]ST Warroom 97&98'!$H$89" +"'[1]ST Warroom 97&98'!$I$89" +"'[1]ST Warroom 97&98'!$D$89" +"'[1]ST Warroom 97&98'!$M$89" +"C124-[1]OAvsACT!$C$39" +"-D124+[1]OAvsACT!$G$39" +"Check!A5" +"STG_VAR!D11+TRNSPT_VAR!D11+'CE-VAR'!D11+'NE-VAR'!D11+'SE-EGM-VAR'!D11+'SE-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPL-VAR '!D11+'WE-VAR'!D11+BGC_VAR!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11" +"-1362171.91-805589.08-638345.11-574371" +"SUM(D11:D15)" +"-14396" +"14396-112497" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"79030+199596" +"964202+191520" +"-1434348" +"D42+D39" +"1362171.91+97061" +"-145662-97061" +"38230+17360" +"-254800+70113" +"254800-70113-38230-17360-254800+145662" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11" +"-11384096.21-437462.03" +"-15828274.98-107219.63" +"-1085750.53-2384.55" +"-2799273.51-99860.79" +"-10469566.97-147319.89-2669875" +"SUM(D11:D15)" +"481280.87+309757.53" +"7968823.42+218104.69" +"-244285.06+51150" +"907563.47+1091.14" +"2332809.93+110127.35" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"-905710-97571.85" +"838422-114789.44" +"3587015-21019+5753955" +"-3272277+2669875" +"-10500+202000" +"-35200+121600" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'NE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"6867542.64-6867542.64-3892111" +"+E70+E71" +"-56016+10759653" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'SE-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'SE-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'SE-EGM-FLSH'!D11+'SE-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-LRC-FLSH'!E82+'SE-EGM-FLSH'!E82" +"Check!A5" +"'SE-EGM-FLSH'!D11+'SE-LRC-FLSH'!D11+'NE-FLSH'!D11+BGC_FLSH!D11" +"H11-D11" +"'SE-EGM-FLSH'!J11+'SE-LRC-FLSH'!J11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-LRC-FLSH'!E82+'SE-EGM-FLSH'!E82+'NE-FLSH'!E82+BGC_FLSH!E82" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"31110+41923" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"1936+14560+912625+1834" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'[3]TX-HPL-FLSH'!M82" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"-53339-276309-22829" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"-912625-1834" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"E82+'TX-EGM-FLSH'!E82" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-EGM-FLSH'!D11+'TX-HPL-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPL-FLSH'!E82+'TX-EGM-FLSH'!E82" +"M82-2887465" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"-5261832+8916155" +"1540000+5261832-8916155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11,AT11,AV11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E124" +"+Actuals!AC164" +"+Actuals!AL164+27475+147662" +"+Actuals!H125-9688-117800" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!AC169" +"+Actuals!E134" +"+Actuals!AC174" +"SUM(D27:D28)" +"+Actuals!E136" +"+Actuals!AC176" +"SUM(D32:D35)" +"+Actuals!E140" +"+Actuals!AC180" +"D42+D39" +"+Actuals!E143" +"+Actuals!AC183" +"+Actuals!E144" +"+Actuals!AC184" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48,AH48,AJ48,AL48,AN48,AP48,AR48,AT48)" +"+Actuals!E145" +"+Actuals!AC185" +"+Actuals!E146" +"+Actuals!AC186" +"+Actuals!E147" +"+Actuals!H147+574371" +"+Actuals!AC187" +"+Actuals!J148+1575024" +"+Actuals!N148-969422" +"+Actuals!P148-1575000" +"+Actuals!E149" +"+Actuals!AC189" +"+Actuals!E151" +"+Actuals!AC191" +"+Actuals!E153" +"+Actuals!AC193" +"+Actuals!E155" +"+Actuals!AC195" +"+Actuals!H156+9698.49" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11,AT11,AV11)" +"'TIE-OUT'!H11+RECLASS!H11" +"+Actuals!E164" +"+Actuals!AC244" +"+Actuals!H165-296860.04" +"SUM(D11:D15)" +"+Actuals!E169" +"+Actuals!AC249" +"+Actuals!H170+288397.17" +"+Actuals!E174" +"+Actuals!AC254" +"SUM(D27:D28)" +"+Actuals!E176" +"+Actuals!AC256" +"SUM(D32:D35)" +"+Actuals!E180" +"+Actuals!AC260" +"D42+D39" +"+Actuals!E183" +"+Actuals!AC263" +"+Actuals!E184" +"+Actuals!AC264" +"+Actuals!E185" +"+Actuals!AC265" +"+Actuals!AK265-71402" +"+Actuals!AL265-126167" +"+Actuals!AM265+71402" +"+Actuals!AN265+126167" +"+Actuals!E186" +"+Actuals!AC266" +"+Actuals!E187" +"+Actuals!X187+731644" +"+Actuals!AC267" +"+Actuals!E189" +"+Actuals!AC269" +"+Actuals!E191" +"+Actuals!AC271" +"+Actuals!E193" +"+Actuals!AC273" +"+Actuals!E195" +"+Actuals!AC275" +"+Actuals!J196+3714541" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11,AT11,AU11)" +"'TIE-OUT'!L11+RECLASS!L11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48,AH48,AJ48,AL48,AN48,AP48,AR48,AT48)" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11,AT11,AU11)" +"'TIE-OUT'!J11+RECLASS!J11" +"+Actuals!E44" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!E54" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48,AH48,AJ48,AL48,AN48,AP48,AR48,AT48)" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!E67" +"+Actuals!E69" +"+Actuals!E71" +"+Actuals!F72+170000" +"+Actuals!H72+450000" +"+Actuals!E73" +"+Actuals!E75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11,AT11,AU11)" +"('TIE-OUT'!J11+'TIE-OUT'!L11)+(RECLASS!J11+RECLASS!L11)" +"'SE-EGM-GL'!H11+'SE-LRC-GL'!H11" +"'SE-EGM-GL'!AP11+'SE-LRC-GL'!AP11" +"'SE-EGM-GL'!AX11+'SE-LRC-GL'!AX11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48,AH48,AJ48,AL48,AN48,AP48,AR48,AT48)" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-LRC-GL'!G82+'SE-EGM-GL'!G82" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11,AT11,AU11)" +"+BGC_GL!F11+'SE-LRC-GL'!F11+NE_GL!F11+'SE-EGM-GL'!F11" +"'SE-EGM-GL'!P11+'SE-LRC-GL'!P11" +"'SE-EGM-GL'!AP11+'SE-LRC-GL'!AP11" +"'SE-EGM-GL'!AX11+'SE-LRC-GL'!AX11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48,AH48,AJ48,AL48,AN48,AP48,AR48,AT48)" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-LRC-GL'!G82+'SE-EGM-GL'!G82+NE_GL!G82+BGC_GL!G82" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11,AT11,AV11)" +"'TIE-OUT'!R11+RECLASS!R11" +"+Actuals!E244" +"+Actuals!G244+211234" +"+Actuals!H244+377062" +"+Actuals!AC444" +"+Actuals!E246-32532470" +"+Actuals!F246-59535002" +"SUM(D11:D15)" +"+Actuals!E249" +"+Actuals!G249-79000-17500" +"+Actuals!H249-147730-30908" +"+Actuals!AC449" +"21570-642" +"+Actuals!X250-124000" +"+Actuals!E251+32532470" +"+Actuals!F251+59535002" +"+Actuals!E254" +"+Actuals!AC454" +"SUM(D27:D28)" +"+Actuals!E256" +"+Actuals!AC456" +"SUM(D32:D35)" +"+Actuals!E260" +"+Actuals!AC460" +"+Actuals!X262-1694950" +"+Actuals!AH462+1694950+215412" +"D42+D39" +"+Actuals!E263" +"+Actuals!AC463" +"+Actuals!E264" +"+Actuals!AC464" +"+Actuals!E265" +"+Actuals!AC465" +"678-6969" +"1167.52-11721.86" +"+Actuals!E266" +"+Actuals!AC466" +"+Actuals!E267" +"+Actuals!AC467" +"+Actuals!S268+3992658" +"+Actuals!T268+109928" +"+Actuals!E269" +"+Actuals!AC469" +"+Actuals!E271" +"+Actuals!AC471" +"+Actuals!N272+462267+100000-11451+31601+10000-462249" +"+Actuals!P272+243" +"+Actuals!T272-7" +"+Actuals!V272+5" +"35+30" +"+Actuals!E273" +"+Actuals!AC473" +"+Actuals!E275" +"+Actuals!AC475" +"+Actuals!N276+1006734" +"+Actuals!H283-50000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11,AT11,AU11)" +"'TIE-OUT'!P11+RECLASS!P11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!N10-95170" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"+Actuals!P21+1013488" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!V24-69038" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48,AH48,AJ48,AL48,AN48,AP48,AR48,AT48)" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!N28-1083457" +"+Actuals!R28+170832" +"+Actuals!E29" +"+Actuals!N30+984675+3171868-10073-2824-30199+4645-51176" +"+Actuals!E31" +"+Actuals!P32-2175-234" +"+Actuals!T32-1692942+277-2486-842" +"+Actuals!V32+398-5833" +"+Actuals!Z32+1" +"+Actuals!AB32-16774" +"+Actuals!E33" +"+Actuals!E35" +"+Actuals!H43+4900" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F85:AE85)" +"(I51-I85)*0.8929" +"(I51-I85)*0.1071" +"SUM(E85:E87)" +"I54" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11,AT11,AU11)" +"('TIE-OUT'!P11+'TIE-OUT'!R11)+(RECLASS!P11+RECLASS!R11)" +"'TX-EGM-GL'!H11+'TX-HPL-GL '!H11" +"'TX-EGM-GL'!AP11+'TX-HPL-GL '!AP11" +"'TX-EGM-GL'!AX11+'TX-HPL-GL '!AX11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48,AH48,AJ48,AL48,AN48,AP48,AR48,AT48)" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11,AT11,AU11)" +"'TIE-OUT'!N11+RECLASS!N11" +"+Actuals!E284" +"+Actuals!AC484" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!AC489" +"+Actuals!H290+6975" +"+Actuals!E294" +"+Actuals!AC494" +"SUM(D27:D28)" +"+Actuals!E296" +"+Actuals!X296-375717" +"+Actuals!AC496" +"+Actuals!V299+375717" +"SUM(D32:D35)" +"+Actuals!E300" +"+Actuals!AC500" +"D42+D39" +"+Actuals!E303" +"+Actuals!AC503" +"+Actuals!E304" +"+Actuals!AC504" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48,AH48,AJ48,AL48,AN48,AP48,AR48,AT48)" +"+Actuals!E305" +"+Actuals!AC505" +"+Actuals!E306" +"+Actuals!AC506" +"+Actuals!E307" +"+Actuals!AC507" +"+Actuals!E309" +"+Actuals!AC509" +"+Actuals!E311" +"+Actuals!AC511" +"+Actuals!E313" +"+Actuals!AC513" +"+Actuals!E315" +"+Actuals!AC515" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11,AT11,AU11)" +"'TIE-OUT'!X11+RECLASS!X11" +"+Actuals!E84" +"SUM(D11:D15)" +"+Actuals!E89" +"+Actuals!E94" +"SUM(D27:D28)" +"+Actuals!E96" +"SUM(D32:D35)" +"+Actuals!E100" +"D42+D39" +"+Actuals!E103" +"+Actuals!E104" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48,AH48,AJ48,AL48,AN48,AP48,AR48,AT48)" +"+Actuals!E105" +"+Actuals!E106" +"+Actuals!E107" +"+Actuals!X107-731644" +"+Actuals!E109" +"+Actuals!E111" +"+Actuals!E113" +"+Actuals!E115" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11,AT11,AU11)" +"'TIE-OUT'!T11+RECLASS!T11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48,AH48,AJ48,AL48,AN48,AP48,AR48,AT48)" +"111833+50" +"-42683-14740609" +"-376583+820000" +"-125739-24900" +"35744-55309" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11,AN11,AP11,AR11,AT11,AU11)" +"'TIE-OUT'!V11+RECLASS!V11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"SUM(F48,H48,J48,L48,N48,P48,R48,T48,V48,X48,Z48,AB48,AD48,AF48,AH48,AJ48,AL48,AN48,AP48,AR48,AT48)" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'NE-FLSH'!L11" +"NE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'SE-EGM-FLSH'!L11" +"'SE-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'SE-EGM-VAR'!A4" +"Check!A5" +"'SE-LRC-FLSH'!L11" +"'SE-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'SE-EGM-VAR'!A4" +"Check!A5" +"'SE-CON-FLSH'!L11" +"'SE-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"+'EAST-CON-FLSH'!D11" +"+'EAST-CON-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-EGM-VAR'!D82+'NE-VAR'!D82+'SE-LRC-VAR'!D82+BGC_VAR!D82" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPL-FLSH'!L11" +"'TX-HPL-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"TRNSPT_FLSH!L11" +"'TRANSPT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"BGC_FLSH!A4" +"Check!A5" +"BGC_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+E1+31" +"+G1+30" +"+G1+30" +"BGC_GL!H82" +"CE_GL!H82" +"+NE_GL!H82" +"+'SE-LRC-GL'!H82" +"+'SE-EGM-GL'!H82" +"+'SE-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-HPL-GL '!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+STG_GL!H82" +"+'TRANSPT_GL '!H82" +"SUM(E7:T7)" +"SUM(D12:T12)" +"SUM(E12:E13)" +"SUM(H12)" +"SUM(G23)" +"SUM(J23:J23)" +"SUM(P18:P23)" +"SUM(Q35:Q39)" +"SUM(P44:P51)" +"SUM(R43:R51)" +"SUM(D61:R61)" +"126280+664435" +"-1371170+94234+1564907" +"773797-393943" +"SUM(N65:N68)" +"SUM(O66:O68)" +"6965358.77-359968+19464" +"10669019-751493.26-183803.94-1614285.96" +"+E14+E24+E32+E56+E69+E40+E52+E74+E77" +"+E7-E82" +"SUM(D7:P7)" +"33590+253368+14396+43425+3915+2" +"SUM(D13)" +"SUM(H12:H13)" +"SUM(J11:J13)" +"SUM(F20:F26)" +"SUM(H23:H26)" +"SUM(I19:I26)" +"SUM(J18:J26)" +"-634061+643722-9661" +"2243489-2194388-443878" +"-2323807+7544309+1114095" +"SUM(L38:L42)" +"SUM(J57:J66)" +"SUM(Q56:Q66)" +"+D14+D27+D47+D67+D33+D37+D43+D54+D17" +"+D7-D69" +"Q7-Q69" +"SUM(FDetail!C1:C1245)" +"+B8-D8" +"+B11-F11" +"SUM(B10:B14)" +"+B8-B15" +"-D19" +"SUM(ADetail!C2:C157)" +"+B19+D19" +"+D19+D8" +"SUM(B23:B27)" +"+B19-B37" +"+B16-B39" +"+B16-B39" +"SUBTOTAL(9,E3:E76)" +"+B4+C4" +"+B4+C4" +"Summary!D20" +"SUM(D7:D80)" +"+D3-D4" +"+B7+C7" +"SUM(F5)" +"SUM(F7:F9)" +"SUM(F11:F19)" +"SUM(F21:F24)" +"SUM(F31:F35)" +"SUM(F37:F38)" +"SUM(F45:F45)" +"SUM(F71:F80)" +"+F51+F57+F62+F68+F70+F81" +"SUM(D2:D10)" +"SUM(C5:I5)" +"SUM(C5:C16)" +"SUM(D5:D15)" +"SUM(C23:C27)" +"C17+C29" +"SUM(L3:L4)" +"SUM(L6:L42)" +"SUM(L50)" +"L51+L49+L46+L43+L5" +"SUM(F6:F8)" +"SUM($F$11:$F$11)" +"SUM(F14:F17)" +"SUM($F$25:$F$25)" +"SUM($F$28:$F$28)" +"SUM(F31)" +"SUM(F44:F45)" +"SUM(F48:F52)" +"SUM(F55:F55)" +"SUM(F58:F63)" +"SUBTOTAL(9,N4:N19)" +"SUBTOTAL(9,N21:N52)" +"SUBTOTAL(9,N54:N129)" +"SUBTOTAL(9,N4:N129)" +"N131+N133" +"-[4]Report!$AC$35-[4]Report!$AC$49+[4]Report!$AC$57+[4]Report!$AC$58+[4]Report!$AC$62" +"SUM(K6:K36)" +"SUM(K3:L3)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K4:K65535)" +"SUM(K1:L1)" +"CkTotal" +"[1]QueryPage!$K$1" +"[1]Months!F4" +"_xludf.EOMONTH(C7,1)" +"EOMONTH(G7,1)" +"EOMONTH(I8,1)" +"_xludf.EOMONTH(S8,1)" +"_xludf.EOMONTH(U7,12)" +"C7" +"_xludf.EOMONTH(C7,1)" +"EOMONTH(I7,0)" +"_xludf.EOMONTH(K8,1)" +"_xludf.EOMONTH(Q7,0)" +"_xludf.EOMONTH(S7,4)" +"_xludf.EOMONTH(U7,11)" +"_xludf.EOMONTH(AA7,71)" +"_xludf.EOMONTH(AC7,59)" +"_xludf.EOMONTH(AE7,93)" +"(TEXT(C7,""mmm-yy"")&""/""&(TEXT(AE8,""mmm-yy"")))" +"'[1]Report -Benchmark Change'!K4" +"TEXT(C7,""mmm-yy"")&""/""&(TEXT(AE8,""mmm-yy""))" +"SUMIF(Reference,C$16&#REF!&#REF!,'[1]GRMS Positions'!$D$1:$D$65536)/10000" +"SUM(C16:AE16)" +"+[1]BMPosYesterday!AI6" +"AG16-AI16" +"AG16" +"SUMIF(Reference,C$16&#REF!&#REF!,'[1]GRMS Positions'!$C$1:$C$65536)/10000" +"SUM(C16:C19)+SUM(C24:C25)+C21+C22+C26" +"SUM(AI16:AI19)+SUM(AI24:AI25)+AI21+AI22+AI26+AI20" +"SUM(AM16:AM22,AM26)" +"CkTotal" +"[2]QueryPage!$K$1" +"[2]Months!F4" +"_xludf.EOMONTH(C7,1)" +"EOMONTH(G7,1)" +"EOMONTH(I8,1)" +"_xludf.EOMONTH(S8,1)" +"_xludf.EOMONTH(U7,12)" +"C7" +"_xludf.EOMONTH(C7,1)" +"EOMONTH(I7,0)" +"_xludf.EOMONTH(K8,1)" +"_xludf.EOMONTH(Q7,0)" +"_xludf.EOMONTH(S7,3)" +"_xludf.EOMONTH(U7,11)" +"_xludf.EOMONTH(AA7,71)" +"_xludf.EOMONTH(AC7,59)" +"_xludf.EOMONTH(AE7,93)" +"(TEXT(C7,""mmm-yy"")&""/""&(TEXT(AE8,""mmm-yy"")))" +"'[2]Report -Benchmark Change'!K4" +"SUMIF(INDIRECT(FinancialReference),C$6&#REF!&#REF!,INDIRECT(FinancialEquivalent))/10000" +"SUM(C11:AE11)" +"+[2]BMPosYesterday!AI11" +"AG11-AI11" +"+AK11-'[2]Report -Benchmark Change'!AI11" +"SUMIF(INDIRECT(FinancialReference),C$6&#REF!&#REF!,INDIRECT(FinancialNotional))/10000" +"'[3]Financial Book Position'!$H$19" +"SUM(C21:AE21)-E21" +"SUM(C11:C14)+SUM(C19:C20)+C16+C17+C21" +"AG22-'[3]Financial Book Position'!$AJ$37" +"SUM(AO11:AO18)+SUM(AO19:AO21)" +"+C22-[2]BMPosYesterday!E22" +"+S22-([2]BMPosYesterday!U22)" +"SUM(G23:AE23)+C23" +"CkTotal" +"[4]QueryPage!$K$1" +"[4]Months!F4" +"_xludf.EOMONTH(C7,1)" +"_xludf.EOMONTH(G7,1)" +"_xludf.EOMONTH(I8,1)" +"C7" +"_xludf.EOMONTH(C7,1)" +"_xludf.EOMONTH(I7,0)" +"_xludf.EOMONTH(AA7,6)" +"_xludf.EOMONTH(AC7,1)" +"_xludf.EOMONTH(AE7,264)" +"(TEXT(C7,""mmm-yy"")&""/""&(TEXT(AE8,""mmm-yy"")))" +"'[4]Report -Benchmark Change'!K4" +"SUMIF(INDIRECT(FinancialReference),C$6&#REF!&#REF!,INDIRECT(FinancialEquivalent))/10000" +"SUMIF(INDIRECT(FinancialReference),G$6&#REF!&#REF!,INDIRECT(FinancialNotional))/10000" +"SUM(C11:AE11)" +"+[4]BMPosYesterday!AI11" +"AG11-AI11" +"+AK11-'[4]Report -Benchmark Change'!AI11" +"AG15-'[5]Financial Book Position'!$AJ$17" +"AG20-'[5]Financial Book Position'!$AJ$19" +"'[5]Financial Book Position'!$H$21" +"SUM(C23:AE23)-E23" +"SUM(C11:C14)+C19+C21+C16+C17+C23" +"AG24-'[5]Financial Book Position'!$AJ$23" +"SUM(AO11:AO18)+SUM(AO19:AO23)" +"+C24-[4]BMPosYesterday!E23" +"+S24-([4]BMPosYesterday!U23)" +"SUM(G25:AE25)+C25" +"CkTotal" +"[4]QueryPage!$K$1" +"[4]Months!F4" +"_xludf.EOMONTH(C7,1)" +"_xludf.EOMONTH(G7,1)" +"_xludf.EOMONTH(I8,1)" +"C7" +"_xludf.EOMONTH(C7,1)" +"_xludf.EOMONTH(I7,0)" +"_xludf.EOMONTH(AA7,6)" +"_xludf.EOMONTH(AC7,1)" +"_xludf.EOMONTH(AE7,264)" +"(TEXT(C7,""mmm-yy"")&""/""&(TEXT(AE8,""mmm-yy"")))" +"'[4]Report -Benchmark Change'!K4" +"SUMIF(INDIRECT(FinancialReference),C$6&#REF!&#REF!,INDIRECT(FinancialEquivalent))/10000" +"SUMIF(INDIRECT(FinancialReference),G$6&#REF!&#REF!,INDIRECT(FinancialNotional))/10000" +"SUM(C11:AE11)" +"+[6]BMPosYesterday!AI11" +"AG11-AI11" +"+AK11-'[6]Report -Benchmark Change'!AI11" +"AG15-'[5]Financial Book Position'!$AJ$17" +"AG20-'[5]Financial Book Position'!$AJ$19" +"'[5]Financial Book Position'!$H$21" +"SUM(C23:AE23)-E23" +"SUM(C11:C14)+C19+C21+C16+C17+C23" +"AG24-'[5]Financial Book Position'!$AJ$23" +"SUM(AO11:AO18)+SUM(AO19:AO23)" +"+C24-[6]BMPosYesterday!E24" +"+S24-([6]BMPosYesterday!U24)" +"SUM(G25:AE25)+C25" +"CkTotal" +"[4]QueryPage!$K$1" +"[4]Months!F4" +"_xludf.EOMONTH(C7,1)" +"_xludf.EOMONTH(G7,1)" +"_xludf.EOMONTH(I8,1)" +"C7" +"_xludf.EOMONTH(C7,1)" +"_xludf.EOMONTH(I7,0)" +"_xludf.EOMONTH(AA7,6)" +"_xludf.EOMONTH(AC7,1)" +"_xludf.EOMONTH(AE7,264)" +"(TEXT(C7,""mmm-yy"")&""/""&(TEXT(AE8,""mmm-yy"")))" +"'[4]Report -Benchmark Change'!K4" +"SUMIF(INDIRECT(FinancialReference),C$6&#REF!&#REF!,INDIRECT(FinancialEquivalent))/10000" +"SUMIF(INDIRECT(FinancialReference),G$6&#REF!&#REF!,INDIRECT(FinancialNotional))/10000" +"SUM(C11:AE11)" +"+[7]BMPosYesterday!AI11" +"AG11-AI11" +"+AK11-'[7]Report -Benchmark Change'!AI11" +"AG15-'[5]Financial Book Position'!$AJ$17" +"AG20-'[5]Financial Book Position'!$AJ$19" +"'[5]Financial Book Position'!$H$21" +"SUM(C23:AE23)-E23" +"SUM(C11:C14)+C19+C21+C16+C17+C23" +"AG24-'[5]Financial Book Position'!$AJ$23" +"SUM(AO11:AO18)+SUM(AO19:AO23)" +"+C24-[7]BMPosYesterday!E25" +"+S24-([7]BMPosYesterday!U25)" +"SUM(G25:AE25)+C25" +"CkTotal" +"[8]QueryPage!$K$1" +"[8]Months!F4" +"_xludf.EOMONTH(C7,1)" +"_xludf.EOMONTH(G7,1)" +"_xludf.EOMONTH(I8,1)" +"C7" +"_xludf.EOMONTH(C7,1)" +"_xludf.EOMONTH(I7,0)" +"_xludf.EOMONTH(AA7,5)" +"_xludf.EOMONTH(AC7,1)" +"_xludf.EOMONTH(AE7,264)" +"(TEXT(C7,""mmm-yy"")&""/""&(TEXT(AE8,""mmm-yy"")))" +"'[8]Report -Benchmark Change'!K4" +"SUMIF(INDIRECT(FinancialReference),C$6&#REF!&#REF!,INDIRECT(FinancialEquivalent))/10000" +"SUMIF(INDIRECT(FinancialReference),G$6&#REF!&#REF!,INDIRECT(FinancialNotional))/10000" +"SUM(C11:AE11)" +"+[8]BMPosYesterday!AI11" +"AG11-AI11" +"+AK11-'[8]Report -Benchmark Change'!AI11" +"AG15-'[9]Financial Book Position'!$AJ$17" +"AG20-'[9]Financial Book Position'!$AJ$19" +"'[9]Financial Book Position'!$H$21" +"SUM(C23:AE23)-E23" +"SUM(C11:C14)+C19+C21+C16+C17+C23" +"AG24-'[9]Financial Book Position'!$AJ$23" +"SUM(AO11:AO18)+SUM(AO19:AO23)" +"+C24-[8]BMPosYesterday!E25" +"+S24-([8]BMPosYesterday!U25)" +"SUM(G25:AE25)+C25" +"CkTotal" +"[8]QueryPage!$K$1" +"[8]Months!F4" +"_xludf.EOMONTH(C7,1)" +"_xludf.EOMONTH(G7,1)" +"_xludf.EOMONTH(I8,1)" +"C7" +"_xludf.EOMONTH(C7,1)" +"_xludf.EOMONTH(I7,0)" +"_xludf.EOMONTH(AA7,5)" +"_xludf.EOMONTH(AC7,1)" +"_xludf.EOMONTH(AE7,264)" +"(TEXT(C7,""mmm-yy"")&""/""&(TEXT(AE8,""mmm-yy"")))" +"'[8]Report -Benchmark Change'!K4" +"SUMIF(INDIRECT(FinancialReference),C$6&#REF!&#REF!,INDIRECT(FinancialEquivalent))/10000" +"SUMIF(INDIRECT(FinancialReference),G$6&#REF!&#REF!,INDIRECT(FinancialNotional))/10000" +"SUM(C11:AE11)" +"+[10]BMPosYesterday!AI11" +"AG11-AI11" +"+AK11-'[10]Report -Benchmark Change'!AI11" +"AG15-'[9]Financial Book Position'!$AJ$17" +"AG20-'[9]Financial Book Position'!$AJ$19" +"'[9]Financial Book Position'!$H$21" +"SUM(C23:AE23)-E23" +"SUM(C11:C14)+C19+C21+C16+C17+C23" +"AG24-'[9]Financial Book Position'!$AJ$23" +"SUM(AO11:AO18)+SUM(AO19:AO23)" +"+C24-[10]BMPosYesterday!E24" +"+S24-([10]BMPosYesterday!U24)" +"SUM(G25:AE25)+C25" +"CkTotal" +"[8]QueryPage!$K$1" +"[8]Months!F4" +"_xludf.EOMONTH(C7,1)" +"_xludf.EOMONTH(G7,1)" +"_xludf.EOMONTH(I8,1)" +"C7" +"_xludf.EOMONTH(C7,1)" +"_xludf.EOMONTH(I7,0)" +"_xludf.EOMONTH(AA7,5)" +"_xludf.EOMONTH(AC7,1)" +"_xludf.EOMONTH(AE7,264)" +"(TEXT(C7,""mmm-yy"")&""/""&(TEXT(AE8,""mmm-yy"")))" +"'[8]Report -Benchmark Change'!K4" +"SUMIF(INDIRECT(FinancialReference),C$6&#REF!&#REF!,INDIRECT(FinancialEquivalent))/10000" +"SUMIF(INDIRECT(FinancialReference),G$6&#REF!&#REF!,INDIRECT(FinancialNotional))/10000" +"SUM(C11:AE11)" +"+[11]BMPosYesterday!AI11" +"AG11-AI11" +"+AK11-'[11]Report -Benchmark Change'!AI11" +"AG15-'[9]Financial Book Position'!$AJ$17" +"AG20-'[9]Financial Book Position'!$AJ$19" +"'[9]Financial Book Position'!$H$21" +"SUM(C23:AE23)-E23" +"SUM(C11:C14)+C19+C21+C16+C17+C23" +"AG24-'[9]Financial Book Position'!$AJ$23" +"SUM(AO11:AO18)+SUM(AO19:AO23)" +"+C24-[11]BMPosYesterday!E24" +"+S24-([11]BMPosYesterday!U24)" +"SUM(G25:AE25)+C25" +"CkTotal" +"[12]QueryPage!$K$1" +"[12]Months!F4" +"_xludf.EOMONTH(C7,1)" +"_xludf.EOMONTH(G7,1)" +"_xludf.EOMONTH(I8,1)" +"C7" +"_xludf.EOMONTH(C7,1)" +"_xludf.EOMONTH(I7,0)" +"_xludf.EOMONTH(AA7,2)" +"_xludf.EOMONTH(AC7,1)" +"_xludf.EOMONTH(AE7,265)" +"(TEXT(C7,""mmm-yy"")&""/""&(TEXT(AE8,""mmm-yy"")))" +"'[12]Report -Benchmark Change'!K4" +"SUMIF(INDIRECT(FinancialReference),C$6&#REF!&#REF!,INDIRECT(FinancialEquivalent))/10000" +"SUMIF(INDIRECT(FinancialReference),G$6&#REF!&#REF!,INDIRECT(FinancialNotional))/10000" +"SUM(C11:AE11)" +"+[12]BMPosYesterday!AI11" +"AG11-AI11" +"+AK11-'[12]Report -Benchmark Change'!AI11" +"AG15-'[13]Financial Book Position'!$AJ$17" +"AG20-'[13]Financial Book Position'!$AJ$19" +"'[13]Financial Book Position'!$H$21" +"SUM(C23:AE23)-E23" +"SUM(C11:C14)+C19+C21+C16+C17+C23" +"AG24-'[13]Financial Book Position'!$AJ$23" +"SUM(AO11:AO18)+SUM(AO19:AO23)" +"+C24-[12]BMPosYesterday!E24" +"+S24-([12]BMPosYesterday!U24)" +"+AE24-[12]BMPosYesterday!AG23" +"SUM(G25:AE25)+C25" +"CkTotal" +"[14]QueryPage!$K$1" +"[14]Months!F4" +"_xludf.EOMONTH(C7,1)" +"_xludf.EOMONTH(G7,1)" +"_xludf.EOMONTH(I8,1)" +"C7" +"_xludf.EOMONTH(C7,1)" +"_xludf.EOMONTH(I7,0)" +"_xludf.EOMONTH(AA7,2)" +"_xludf.EOMONTH(AC7,1)" +"_xludf.EOMONTH(AE7,265)" +"(TEXT(C7,""mmm-yy"")&""/""&(TEXT(AE8,""mmm-yy"")))" +"'[14]Report -Benchmark Change'!K4" +"SUMIF(INDIRECT(FinancialReference),C$6&#REF!&#REF!,INDIRECT(FinancialEquivalent))/10000" +"SUMIF(INDIRECT(FinancialReference),G$6&#REF!&#REF!,INDIRECT(FinancialNotional))/10000" +"SUM(C11:AE11)" +"+[14]BMPosYesterday!AI11" +"AG11-AI11" +"+AK11-'[14]Report -Benchmark Change'!AI11" +"AG15-'[15]Financial Book Position'!$AJ$17" +"AG20-'[15]Financial Book Position'!$AJ$19" +"'[15]Financial Book Position'!$H$21" +"SUM(C23:AE23)-E23" +"SUM(C11:C14)+C19+C21+C16+C17+C23" +"AG24-'[15]Financial Book Position'!$AJ$23" +"SUM(AO11:AO18)+SUM(AO19:AO23)" +"+C24-[14]BMPosYesterday!E24" +"+S24-([14]BMPosYesterday!U24)" +"+AE24-[14]BMPosYesterday!AG23" +"SUM(G25:AE25)+C25" +"SUM(L5:L46)" +"SUM(L5:L45)" +"SUM(K5:K65536)" +"SUM(L5:L45)" +"SUM(D2:D13)" +"SUM(B2:S2)" +"SUM(B2:B6)" +"SUM($F$2:$F$7)" +"SUM($F$3:$F$8)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(C5:I5)" +"SUM(C5:C16)" +"SUM(D5:D15)" +"SUM(C23:C27)" +"C17+C29" +"SUM(L3:L4)" +"SUM(L6:L42)" +"SUM(L50)" +"L51+L49+L46+L43+L5" +"NOW()" +"NOW()" +"(B12/C13-B12)" +"1-0.0539" +"SUM(B12:B17)" +"SUM(F14:F17)+N12" +"+B18-B19" +"(B11*31)*B20" +"(D11*30)*D20" +"1-0.0504" +"1-0.0462" +"+B45+B33+B21" +"SUM(B47:N47)" +"10000*B54" +"-B55" +"SUM(B55:B56)" +"+N58+P47" +"2564*2.77" +"7500*2.82" +"5500*2.375" +"SUM(N63:N66)" +"+N67+P58" +"+P67+N72" +"SUM(J77:J79)" +"SUM(L78:L79)" +"SUM(B80:N80)+P72" +"+P80" +"SUM($F$2:$F$4)" +"SUM($F$6:$F$7)" +"SUM($F$9:$F$13)" +"SUM($F$15:$F$15)" +"SUM($F$17:$F$17)" +"SUM($F$19:$F$20)" +"SUM($F$22:$F$24)" +"SUM($F$26:$F$27)" +"SUM($F$29:$F$33)" +"SUM($F$35:$F$39)" +"SUM($F$41:$F$46)" +"NOW()" +"NOW()" +"E4+0.165" +"F4+(D4-E4)" +"(E4-D4)*C4" +"SUM(H4)" +"E9+0.1725" +"E10+0.27" +"E11+0.17" +"E12+0.325" +"SUM(H9:H12)" +"E17+0.175" +"E25+0.24" +"E26+0.68" +"E27+0.28" +"E28+0.835" +"E33+0.26" +"E40+0.2775" +"+E41+0.68" +"+E42+0.28" +"+E43+0.835" +"+E47+0.275" +"SUM(H54:H56)" +"+E61+0.455" +"SUM(H60:H61)" +"+Split!O3" +"+Split!J3" +"+ALL!L4" +"+Index!L4" +"+B9+B8" +"+B8-B7-B6" +"SUM(K7:K768)" +"DATE(YEAR(E7),MONTH(E7),1)" +"+Split!#REF!" +"+Q9-P9" +"+Split!Q6" +"SUM(K7:K340)" +"SUM(L7:L640)" +"+L6-G6" +"SUM(J6:J169)" +"+A7-A6" +"+B6*31000" +"+C6*E6" +"+H6-0.34" +"+S6" +"+X6" +"(-G6+H6-I6)*D6" +"+H6" +"+$AD$7" +"(-L6+M6+N6)*D6" +"+O6+J6" +"+U6/T6*1.055056" +"+W6/T6*1.055056*$AH$6" +"+AH4/AH5" +"-0.41+0.005" +"+AC7*AD7" +"2400/AH5" +"-0.48+0.005" +"SUM(AC9:AC11)" +"+AE12/AC12" +"SUM(AC19:AC20)" +"+$AD$12" +"+$AD$17" +"+$AD$21" +"+$AD$25" +"+$AD$27" +"SUM(B6:B9)" +"SUM(B18:B20)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"+SUM(F6:F329)" +"+SUM(D8:D169)" +"+Summary!E7" +"+C8+B8" +"-G9" +"+SUM(F6:F329)" +"+L6/H6" +"DATE(YEAR(E6),MONTH(E6),1)" +"+SUM(F6:F329)" +"-'P7 MTM'!L3" +"K11" +"-'Index MTM'!L3" +"+[2]m1!$AB$38" +"+SUM(E7:E9)" +"+[1]m1!$AI$38" +"+((K9-K8)/K10*1.055056)*31000*31" +"+SUM(F6:F329)" +"+SUM(F6:F329)" +"NOW()" +"SUM(H4:I4)" +"NOW()" +"NOW()" +"+N10-L10" +"+N10-J10" +"IF(T10=0,0,ROUND(T12/T10,5))" +"+J10*J11" +"+[1]Analysis!C14" +"-J14" +"SUM(J12:J14)" +"IF(J10=0,0,ROUND(J15/J10,5))" +"ROUND(V10*T19,2)" +"IF(C9=""S"",+V15-V19,-(V15-V19))" +"L25*L26" +"ROUND(L29*L25,2)" +"IF($C$9=""SALE"",(L27-L30),-(L27-L30))" +"IF(C9=""s"",IF((N11-J11)*J18=J14,,J14/J18-N11+J11),IF(C9=""p"",IF((J11-N11)*J18=-J14,0,-((J14/-J18)+N11-J11))))" +"IF(J35=0,0,+J11-J35)" +"IF(J36<>0,IF(C9=""P"",((J36*N10)-V13),IF(C9=""S"",((J36*N10)+V13),0)),0)" +"IF(C9=""s"",IF((N11-J11)*J18=J14,,(-J14/J18)+N11-J11),IF(C9=""p"",IF((J11-N11)*J18=-J14,0,(-(J14/-J18)-N11+J11))))" +"IF(J36=0,0,N11-J36)" +"(IF(N10<>J18,IF(C9=""p"",IF(N10>J18,(N10-J18)*-(N11-J11+J35),(N10-J18)*-(N11-J11+J35)),IF(C9=""s"",IF(N10>J18,-(N10-J18)*(-N11+J11-J35),-(N10-J18)*(-N11+J11-J35)),0)),0))" +"SUM(V35:V36)" +"(IF(N10<>J10,IF(C9=""P"",((+T19-J11)*V10),IF(C9=""S"",-((+T19-J11)*V10),0)),0))" +"SUM(V37:V39)" +"SUM(H4:I4)" +"NOW()" +"NOW()" +"'Enron Direct GD'!A7" +"'Enron Direct GD'!C30" +"+AC2" +"B2+1" +"#REF!+1" +"+'Enron Direct GD'!A7" +"+'Enron Direct GD'!J30" +"+'Enron Direct GD'!$A$7" +"+'Enron Direct GD'!B30" +"+'Enron Direct GD'!$A$8" +"+'Enron Direct GD'!$A$9" +"+'Enron Direct GD'!$A$10" +"+'Enron Direct GD'!$A$11" +"+'Enron Direct GD'!$A$12" +"SUM(B7:B17)" +"H2-H1-1" +"+E41+F41+G41+B41" +"+#REF!*10000" +"+F23-G23" +"+C23/H3" +"+D41+H41+C41" +"+#REF!*10000-G24" +"A7" +"+B7*$C$23/$C$22" +"+C7*$C$24/$C$22*$H$3" +"+H7/$C$22*$H$3" +"C30+D30+H30" +"+B8/$C$22" +"+C8*$C$24/$C$22" +"C31+E31+H31" +"+SUM(B30:B40)" +"SUM(C31:C40)" +"SUM(B41:H41)" +"NOW()" +"NOW()" +"NOW()" +"A11+1" +"+B12+3" +"+B13+1" +"+B14+2" +"A18+1" +"ROUND((AVERAGE(D12:D33)),3)" +"ROUND((AVERAGE(G15:G37)),5)" +"ROUND((AVERAGE(H16:H38)),5)" +"ROUND((AVERAGE(D20:D41)),3)" +"ROUND((AVERAGE(G20:G41)),5)" +"ROUND((((SUM(D20:D41))-D33+E33)/22),3)" +"SUM(D29:D33)/5" +"SUM(G33:G37)/5" +"SUM(H34:H38)/5" +"SUM(D31:D33)/3" +"ROUND(SUM(G35:G37)/3,5)" +"SUM(H36:H38)/3" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(AVERAGE(G36:G37),5)" +"ROUND(AVERAGE(H37:H38),5)" +"G35" +"H36" +"D33" +"SUM(G35:G36)/2" +"SUM(H36:H37)/2" +"SUM(G34:G37)/4" +"SUM(H35:H38)/4" +"C68" +"SUM(C67:C68)/2" +"SUM(C66:C68)/3" +"AVERAGE(C87:C90)" +"ROUND((AVERAGE(D11:D32)),3)" +"ROUND((AVERAGE(G17:G36)),5)" +"ROUND((AVERAGE(H13:H36)),5)" +"ROUND((AVERAGE(D20:D38)),3)" +"ROUND((AVERAGE(G20:G38)),5)" +"ROUND((AVERAGE(H16:H38)),5)" +"ROUND((((SUM(D20:D38))-D32+E32)/19),3)" +"D32" +"G36" +"#REF!" +"ROUND((SUM(D31:D32)/2),3)" +"ROUND(SUM(G35:G36)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D30:D32)/3),3)" +"ROUND(AVERAGE(G34:G36),5)" +"ROUND(AVERAGE(H35:H37),5)" +"ROUND(AVERAGE(G33:G36),5)" +"ROUND(AVERAGE(H34:H37),5)" +"ROUND((SUM(D28:D32)/5),3)" +"ROUND(AVERAGE(G32:G36),5)" +"ROUND(AVERAGE(H33:H37),5)" +"G35" +"H36" +"G34" +"H35" +"ROUND(AVERAGE(G34:G35),5)" +"ROUND(AVERAGE(H36:H37),5)" +"C79" +"AVERAGE(C78:C79)" +"ROUND((AVERAGE(D11:D33)),3)" +"ROUND((AVERAGE(G16:G39)),5)" +"ROUND((AVERAGE(D19:D41)),3)" +"ROUND((AVERAGE(G19:G41)),5)" +"ROUND((((SUM(D19:D41))-D33+E33)/19),3)" +"D33" +"G39" +"#REF!" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(SUM(G38:G39)/2,5)" +"SUM(H39:H40)/2" +"ROUND((SUM(D31:D33)/3),3)" +"ROUND(AVERAGE(G37:G39),5)" +"ROUND(AVERAGE(H38:H40),5)" +"ROUND(AVERAGE(G36:G39),5)" +"ROUND(AVERAGE(H37:H40),5)" +"ROUND((SUM(D29:D33)/5),3)" +"ROUND(AVERAGE(G35:G39),5)" +"ROUND(AVERAGE(H36:H40),5)" +"H39" +"G37" +"H38" +"ROUND(AVERAGE(G37:G38),5)" +"ROUND(AVERAGE(H39:H40),5)" +"C82" +"AVERAGE(C81:C82)" +"ROUND((AVERAGE(D11:D32)),3)" +"ROUND((AVERAGE(E12:E32)),3)" +"ROUND((AVERAGE(G16:G37)),5)" +"ROUND((AVERAGE(H20:H39)),5)" +"ROUND((AVERAGE(D19:D39)),3)" +"ROUND((AVERAGE(G19:G39)),5)" +"ROUND((AVERAGE(H20:H39)),5)" +"ROUND((((SUM(D19:D39))-D32+E32)/19),3)" +"D32" +"G37" +"#REF!" +"ROUND((SUM(D31:D32)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H37:H38)/2" +"ROUND((SUM(D30:D32)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(H36:H38),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND(AVERAGE(H35:H38),5)" +"ROUND((SUM(D28:D32)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"ROUND(AVERAGE(H34:H38),5)" +"G36" +"G35" +"H36" +"ROUND(AVERAGE(G35:G36),5)" +"ROUND(AVERAGE(H37:H38),5)" +"C80" +"AVERAGE(C79:C80)" +"ROUND((AVERAGE(D11:D31)),3)" +"ROUND((AVERAGE(G15:G36)),5)" +"ROUND((AVERAGE(H19:H38)),5)" +"ROUND((AVERAGE(D18:D38)),3)" +"ROUND((AVERAGE(G18:G38)),5)" +"ROUND((AVERAGE(H19:H38)),5)" +"ROUND((((SUM(D18:D38))-D31+E31)/19),3)" +"D31" +"G36" +"#REF!" +"ROUND((SUM(D30:D31)/2),3)" +"ROUND(SUM(G35:G36)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D29:D31)/3),3)" +"ROUND(AVERAGE(G34:G36),5)" +"ROUND(AVERAGE(H35:H37),5)" +"ROUND(AVERAGE(G33:G36),5)" +"ROUND(AVERAGE(H34:H37),5)" +"ROUND((SUM(D27:D31)/5),3)" +"ROUND(AVERAGE(G32:G36),5)" +"ROUND(AVERAGE(H33:H37),5)" +"G35" +"G34" +"H35" +"ROUND(AVERAGE(G34:G35),5)" +"ROUND(AVERAGE(H36:H37),5)" +"C79" +"AVERAGE(C78:C79)" +"ROUND((AVERAGE(D11:D33)),3)" +"ROUND((AVERAGE(G15:G37)),5)" +"ROUND((AVERAGE(H20:H39)),5)" +"ROUND((AVERAGE(D18:D39)),3)" +"ROUND((AVERAGE(G18:G39)),5)" +"ROUND((AVERAGE(H20:H39)),5)" +"ROUND((((SUM(D18:D39))-D33+E33)/19),3)" +"D33" +"G37" +"#REF!" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H37:H38)/2" +"ROUND((SUM(D31:D33)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(H36:H38),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND(AVERAGE(H35:H38),5)" +"ROUND((SUM(D29:D33)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"ROUND(AVERAGE(H34:H38),5)" +"G36" +"H37" +"G35" +"H36" +"ROUND(AVERAGE(G35:G36),5)" +"ROUND(AVERAGE(H37:H38),5)" +"C80" +"AVERAGE(C79:C80)" +"ROUND((AVERAGE(D11:D33)),3)" +"ROUND((AVERAGE(G17:G37)),5)" +"ROUND((AVERAGE(H20:H39)),5)" +"ROUND((AVERAGE(D20:D39)),3)" +"ROUND((AVERAGE(G20:G39)),5)" +"ROUND((((SUM(D20:D39))-D33+E33)/19),3)" +"D33" +"G37" +"#REF!" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H37:H38)/2" +"ROUND((SUM(D31:D33)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(H36:H38),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND(AVERAGE(H35:H38),5)" +"ROUND((SUM(D29:D33)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"ROUND(AVERAGE(H34:H38),5)" +"G36" +"H37" +"G35" +"H36" +"ROUND(AVERAGE(G35:G36),5)" +"ROUND(AVERAGE(H37:H38),5)" +"C80" +"AVERAGE(C79:C80)" +"ROUND((AVERAGE(D11:D31)),3)" +"ROUND((AVERAGE(G15:G37)),5)" +"ROUND((AVERAGE(H20:H39)),5)" +"ROUND((AVERAGE(D18:D39)),3)" +"ROUND((AVERAGE(G18:G39)),5)" +"ROUND((AVERAGE(H20:H39)),5)" +"ROUND((((SUM(D18:D39))-D31+E31)/19),3)" +"D31" +"G37" +"#REF!" +"ROUND((SUM(D30:D31)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H37:H38)/2" +"ROUND((SUM(D29:D31)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(H36:H38),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND(AVERAGE(H35:H38),5)" +"ROUND((SUM(D27:D31)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"ROUND(AVERAGE(H34:H38),5)" +"H37" +"G35" +"H36" +"ROUND(AVERAGE(G35:G36),5)" +"ROUND(AVERAGE(H37:H38),5)" +"C80" +"AVERAGE(C79:C80)" +"ROUND((AVERAGE(D11:D31)),3)" +"ROUND((AVERAGE(G16:G35)),5)" +"ROUND((AVERAGE(H17:H37)),5)" +"ROUND((AVERAGE(D19:D37)),3)" +"ROUND((AVERAGE(G19:G37)),5)" +"ROUND((AVERAGE(H17:H37)),5)" +"ROUND((((SUM(D19:D37))-D31+E31)/19),3)" +"D31" +"G35" +"#REF!" +"ROUND((SUM(D30:D31)/2),3)" +"ROUND(SUM(G34:G35)/2,5)" +"SUM(H34:H35)/2" +"ROUND((SUM(D29:D31)/3),3)" +"ROUND(AVERAGE(G33:G35),5)" +"ROUND(AVERAGE(G32:G35),5)" +"ROUND((SUM(D27:D31)/5),3)" +"ROUND(AVERAGE(G31:G35),5)" +"G34" +"G33" +"ROUND(AVERAGE(G33:G34),5)" +"ROUND(AVERAGE(H34:H35),5)" +"AVERAGE(C61:C63)" +"C78" +"AVERAGE(C77:C78)" +"ROUND((AVERAGE(D11:D32)),3)" +"ROUND((AVERAGE(G16:G37)),5)" +"ROUND((AVERAGE(H19:H39)),5)" +"ROUND((AVERAGE(D19:D39)),3)" +"ROUND((AVERAGE(G19:G39)),5)" +"ROUND((((SUM(D19:D39))-D32+E32)/19),3)" +"D32" +"G37" +"#REF!" +"ROUND((SUM(D31:D32)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D30:D32)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND((SUM(D28:D32)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"G36" +"G35" +"ROUND(AVERAGE(G35:G36),5)" +"ROUND(AVERAGE(H36:H37),5)" +"AVERAGE(C63:C65)" +"C80" +"AVERAGE(C79:C80)" +"ROUND((AVERAGE(D11:D31)),3)" +"ROUND((AVERAGE(G15:G36)),5)" +"ROUND((AVERAGE(H19:H38)),5)" +"ROUND((AVERAGE(D19:D38)),3)" +"ROUND((AVERAGE(G19:G38)),5)" +"ROUND((((SUM(D19:D38))-D31+E31)/19),3)" +"D31" +"G36" +"#REF!" +"ROUND((SUM(D30:D31)/2),3)" +"ROUND(SUM(G35:G36)/2,5)" +"SUM(H35:H36)/2" +"ROUND((SUM(D29:D31)/3),3)" +"ROUND(AVERAGE(G34:G36),5)" +"ROUND(AVERAGE(G33:G36),5)" +"ROUND((SUM(D27:D31)/5),3)" +"ROUND(AVERAGE(G32:G36),5)" +"G35" +"G34" +"ROUND(AVERAGE(G34:G35),5)" +"ROUND(AVERAGE(H36:H37),5)" +"AVERAGE(C61:C63)" +"C74" +"AVERAGE(C73:C74)" +"ROUND((AVERAGE(D11:D33)),3)" +"ROUND((AVERAGE(G16:G37)),5)" +"ROUND((AVERAGE(H21:H40)),5)" +"ROUND((AVERAGE(D20:D39)),3)" +"ROUND((AVERAGE(G20:G39)),5)" +"ROUND((AVERAGE(H21:H40)),5)" +"ROUND((((SUM(D20:D39))-D33+E33)/19),3)" +"D33" +"G37" +"#REF!" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H37:H38)/2" +"ROUND((SUM(D31:D33)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(H36:H38),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND(AVERAGE(H35:H38),5)" +"ROUND((SUM(D29:D33)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"ROUND(AVERAGE(H34:H38),5)" +"G36" +"H40" +"G35" +"H36" +"ROUND(AVERAGE(G35:G36),5)" +"ROUND(AVERAGE(H37:H38),5)" +"AVERAGE(C62:C64)" +"C75" +"AVERAGE(C74:C75)" +"AVERAGE(G37:G39)" +"ROUND((AVERAGE(D11:D34)),3)" +"ROUND((AVERAGE(G16:G39)),5)" +"ROUND((AVERAGE(H20:H39)),5)" +"ROUND((AVERAGE(D20:D41)),3)" +"ROUND((AVERAGE(G20:G41)),5)" +"ROUND((AVERAGE(H20:H39)),5)" +"ROUND((((SUM(D20:D41))-D34+E34)/19),3)" +"D34" +"G39" +"#REF!" +"ROUND((SUM(D33:D34)/2),3)" +"ROUND(SUM(G38:G39)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D32:D34)/3),3)" +"ROUND(AVERAGE(G37:G39),5)" +"ROUND(AVERAGE(H35:H37),5)" +"ROUND(AVERAGE(G36:G39),5)" +"ROUND(AVERAGE(H34:H37),5)" +"ROUND((SUM(D30:D34)/5),3)" +"ROUND(AVERAGE(G35:G39),5)" +"ROUND(AVERAGE(H33:H37),5)" +"G38" +"G37" +"H35" +"ROUND(AVERAGE(G37:G38),5)" +"ROUND(AVERAGE(H36:H37),5)" +"AVERAGE(C63:C64)" +"AVERAGE(C62:C64)" +"C75" +"AVERAGE(C74:C75)" +"ROUND((AVERAGE(D11:D32)),3)" +"ROUND((AVERAGE(G16:G37)),5)" +"ROUND((AVERAGE(H20:H39)),5)" +"ROUND((AVERAGE(D20:D39)),3)" +"ROUND((AVERAGE(G20:G39)),5)" +"ROUND((((SUM(D20:D39))-D32+E32)/19),3)" +"D32" +"G37" +"#REF!" +"ROUND((SUM(D31:D32)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D30:D32)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND((SUM(D28:D32)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"G36" +"H39" +"G35" +"ROUND(AVERAGE(G35:G36),5)" +"ROUND(AVERAGE(H36:H37),5)" +"AVERAGE(C63:C64)" +"AVERAGE(C62:C64)" +"C75" +"AVERAGE(C74:C75)" +"ROUND((AVERAGE(D11:D35)),3)" +"ROUND((AVERAGE(G16:G40)),5)" +"ROUND((AVERAGE(H20:H42)),5)" +"ROUND((AVERAGE(D20:D42)),3)" +"ROUND((AVERAGE(G20:G42)),5)" +"ROUND((AVERAGE(H24:H42)),5)" +"ROUND((((SUM(D20:D42))-D35+E35)/19),3)" +"D35" +"G40" +"#REF!" +"ROUND((SUM(D34:D35)/2),3)" +"ROUND(SUM(G39:G40)/2,5)" +"SUM(H39:H40)/2" +"ROUND((SUM(D33:D35)/3),3)" +"ROUND(AVERAGE(G38:G40),5)" +"ROUND(AVERAGE(G37:G40),5)" +"ROUND((SUM(D31:D35)/5),3)" +"ROUND(AVERAGE(G36:G40),5)" +"ROUND(AVERAGE(H39:H42),5)" +"G39" +"G38" +"ROUND(AVERAGE(G38:G39),5)" +"ROUND(AVERAGE(H39:H40),5)" +"AVERAGE(C66:C67)" +"AVERAGE(C65:C67)" +"C78" +"AVERAGE(C77:C78)" +"AVERAGE(C76:C78)" +"ROUND((AVERAGE(D11:D31)),3)" +"ROUND((AVERAGE(G17:G36)),5)" +"ROUND((AVERAGE(H16:H38)),5)" +"ROUND((AVERAGE(D20:D38)),3)" +"ROUND((AVERAGE(G20:G38)),5)" +"ROUND((((SUM(D20:D38))-D31+E31)/19),3)" +"D31" +"G36" +"#REF!" +"ROUND((SUM(D30:D31)/2),3)" +"ROUND(SUM(G35:G36)/2,5)" +"SUM(H38:H38)/2" +"ROUND((SUM(D29:D31)/3),3)" +"ROUND(AVERAGE(G34:G36),5)" +"ROUND(AVERAGE(H37:H38),5)" +"ROUND(AVERAGE(G33:G36),5)" +"ROUND((SUM(D27:D31)/5),3)" +"ROUND(AVERAGE(G32:G36),5)" +"ROUND(AVERAGE(H35:H38),5)" +"G35" +"G34" +"ROUND(AVERAGE(G34:G35),5)" +"ROUND(AVERAGE(H38:H38),5)" +"C63" +"AVERAGE(C62:C63)" +"AVERAGE(C61:C63)" +"C74" +"AVERAGE(C73:C74)" +"AVERAGE(C72:C74)" +"A10+1" +"ROUND((AVERAGE(D11:D33)),3)" +"ROUND((AVERAGE(G11:G39)),5)" +"ROUND((AVERAGE(H16:H39)),5)" +"ROUND((AVERAGE(D20:D41)),3)" +"ROUND((AVERAGE(G20:G41)),5)" +"ROUND((((SUM(D20:D41))-D33+E33)/23),3)" +"D33" +"G39" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(SUM(G38:G39)/2,5)" +"SUM(H38:H39)/2" +"ROUND((SUM(D31:D33)/3),3)" +"ROUND(AVERAGE(G37:G39),5)" +"ROUND(AVERAGE(G36:G39),5)" +"ROUND((SUM(D29:D33)/5),3)" +"ROUND(AVERAGE(G35:G39),5)" +"G37" +"ROUND(AVERAGE(G38:G39),5)" +"C66" +"AVERAGE(C65:C66)" +"AVERAGE(C64:C66)" +"C77" +"AVERAGE(C76:C77)" +"AVERAGE(C75:C77)" +"A10+1" +"ROUND((AVERAGE(D11:D35)),3)" +"ROUND((AVERAGE(G11:G39)),5)" +"ROUND((AVERAGE(H16:H39)),5)" +"ROUND((AVERAGE(D20:D41)),3)" +"ROUND((AVERAGE(G20:G41)),5)" +"ROUND((AVERAGE(H20:H42)),5)" +"ROUND((((SUM(D20:D41))-D35+E35)/23),3)" +"D35" +"G39" +"ROUND((SUM(D34:D35)/2),3)" +"ROUND(SUM(G38:G39)/2,5)" +"SUM(H38:H39)/2" +"ROUND((SUM(D33:D35)/3),3)" +"ROUND(AVERAGE(G37:G39),5)" +"ROUND(AVERAGE(G36:G39),5)" +"ROUND((SUM(D31:D35)/5),3)" +"ROUND(AVERAGE(G35:G39),5)" +"G38" +"G37" +"ROUND(AVERAGE(G38:G39),5)" +"C66" +"AVERAGE(C65:C66)" +"AVERAGE(C64:C66)" +"C77" +"AVERAGE(C76:C77)" +"AVERAGE(C75:C77)" +"A10+1" +"ROUND((AVERAGE(D9:D32)),3)" +"ROUND((AVERAGE(E11:E32)),3)" +"ROUND((AVERAGE(G12:G36)),5)" +"ROUND((AVERAGE(H14:H38)),5)" +"ROUND((AVERAGE(D20:D38)),3)" +"ROUND((AVERAGE(G20:G38)),5)" +"ROUND((((SUM(D20:D38))-D32+E32)/23),3)" +"D32" +"G36" +"ROUND((SUM(D31:D32)/2),3)" +"ROUND(SUM(G35:G36)/2,5)" +"SUM(H35:H36)/2" +"ROUND((SUM(D30:D32)/3),3)" +"ROUND(AVERAGE(G34:G36),5)" +"ROUND(AVERAGE(H38:H38),5)" +"ROUND(AVERAGE(G33:G36),5)" +"ROUND((SUM(D28:D32)/5),3)" +"ROUND(AVERAGE(G32:G36),5)" +"G35" +"G34" +"ROUND(AVERAGE(G34:G35),5)" +"C62" +"AVERAGE(C61:C62)" +"AVERAGE(C60:C62)" +"C73" +"AVERAGE(C72:C73)" +"AVERAGE(C71:C73)" +"A10+1" +"ROUND((AVERAGE(D11:D31)),3)" +"ROUND((AVERAGE(G14:G37)),5)" +"ROUND((AVERAGE(D17:D39)),3)" +"ROUND((AVERAGE(G17:G39)),5)" +"ROUND((((SUM(D17:D39))-D31+E31)/23),3)" +"D31" +"G37" +"ROUND((SUM(D30:D31)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D29:D31)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND((SUM(D27:D31)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"G35" +"ROUND(AVERAGE(G35:G36),5)" +"C63" +"AVERAGE(C62:C63)" +"AVERAGE(C61:C63)" +"C74" +"AVERAGE(C73:C74)" +"AVERAGE(C72:C74)" +"A10+1" +"ROUND((AVERAGE(D11:D33)),3)" +"ROUND((AVERAGE(G16:G36)),5)" +"ROUND((AVERAGE(D19:D38)),3)" +"ROUND((AVERAGE(G19:G38)),5)" +"ROUND((((SUM(D19:D38))-D33+E33)/20),3)" +"D33" +"G36" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(SUM(G35:G36)/2,5)" +"SUM(H35:H36)/2" +"ROUND((SUM(D31:D33)/3),3)" +"ROUND(AVERAGE(G34:G36),5)" +"ROUND(AVERAGE(G33:G36),5)" +"ROUND((SUM(D29:D33)/5),3)" +"ROUND(AVERAGE(G32:G36),5)" +"G35" +"G34" +"ROUND(AVERAGE(G34:G35),5)" +"C62" +"AVERAGE(C61:C62)" +"AVERAGE(C60:C62)" +"C73" +"AVERAGE(C72:C73)" +"AVERAGE(C71:C73)" +"A10+1" +"ROUND((AVERAGE(D11:D30)),3)" +"ROUND((AVERAGE(G16:G35)),5)" +"ROUND((AVERAGE(D19:D37)),3)" +"ROUND((AVERAGE(G19:G37)),5)" +"ROUND((((SUM(D19:D37))-D30+E30)/19),3)" +"D30" +"G35" +"ROUND((SUM(D29:D30)/2),3)" +"ROUND(SUM(G34:G35)/2,5)" +"SUM(H34:H35)/2" +"ROUND((SUM(D28:D30)/3),3)" +"ROUND(AVERAGE(G33:G35),5)" +"ROUND(AVERAGE(G32:G35),5)" +"ROUND((SUM(D26:D30)/5),3)" +"ROUND(AVERAGE(G31:G35),5)" +"G34" +"G33" +"ROUND(AVERAGE(G33:G34),5)" +"C61" +"AVERAGE(C60:C61)" +"AVERAGE(C59:C61)" +"C72" +"AVERAGE(C71:C72)" +"AVERAGE(C70:C72)" +"A10+1" +"ROUND((AVERAGE(D11:D30)),3)" +"ROUND((AVERAGE(G14:G35)),5)" +"ROUND((AVERAGE(D17:D37)),3)" +"ROUND((AVERAGE(G17:G37)),5)" +"ROUND((((SUM(D17:D37))-D30+E30)/21),3)" +"D30" +"G35" +"ROUND((SUM(D29:D30)/2),3)" +"ROUND(SUM(G34:G35)/2,5)" +"SUM(H34:H35)/2" +"ROUND((SUM(D28:D30)/3),3)" +"ROUND(AVERAGE(G33:G35),5)" +"ROUND(AVERAGE(G32:G35),5)" +"ROUND((SUM(D26:D30)/5),3)" +"ROUND(AVERAGE(G31:G35),5)" +"G34" +"G33" +"ROUND(AVERAGE(G33:G34),5)" +"C61" +"AVERAGE(C60:C61)" +"AVERAGE(C59:C61)" +"C72" +"AVERAGE(C71:C72)" +"AVERAGE(C70:C72)" +"A10+1" +"ROUND((AVERAGE(D11:D33)),3)" +"ROUND((AVERAGE(G16:G36)),5)" +"ROUND((AVERAGE(D19:D38)),3)" +"ROUND((AVERAGE(G19:G38)),5)" +"ROUND((((SUM(D19:D38))-D33+E33)/20),3)" +"D33" +"G36" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(SUM(G35:G36)/2,5)" +"SUM(H35:H36)/2" +"ROUND((SUM(D31:D33)/3),3)" +"ROUND(AVERAGE(G34:G36),5)" +"ROUND(AVERAGE(G33:G36),5)" +"ROUND((SUM(D29:D33)/5),3)" +"ROUND(AVERAGE(G32:G36),5)" +"G35" +"G34" +"ROUND(AVERAGE(G34:G35),5)" +"C62" +"AVERAGE(C61:C62)" +"AVERAGE(C60:C62)" +"C73" +"AVERAGE(C72:C73)" +"AVERAGE(C71:C73)" +"A10+1" +"ROUND((AVERAGE(D11:D32)),3)" +"ROUND((AVERAGE(G16:G37)),5)" +"ROUND((AVERAGE(D19:D39)),3)" +"ROUND((AVERAGE(G19:G39)),5)" +"ROUND((((SUM(D19:D39))-D32+E32)/21),3)" +"D32" +"G37" +"ROUND((SUM(D31:D32)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D30:D32)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND((SUM(D28:D32)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"G36" +"G35" +"ROUND(AVERAGE(G35:G36),5)" +"C63" +"AVERAGE(C62:C63)" +"AVERAGE(C61:C63)" +"C74" +"AVERAGE(C73:C74)" +"AVERAGE(C72:C74)" +"A10+1" +"ROUND((AVERAGE(D11:D32)),3)" +"ROUND((AVERAGE(G16:G37)),5)" +"ROUND((AVERAGE(D19:D39)),3)" +"ROUND((AVERAGE(G19:G39)),5)" +"ROUND((((SUM(D19:D39))-D32+E32)/21),3)" +"D32" +"G37" +"ROUND((SUM(D31:D32)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D30:D32)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND((SUM(D28:D32)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"G36" +"G35" +"ROUND(AVERAGE(G35:G36),5)" +"C63" +"AVERAGE(C62:C63)" +"AVERAGE(C61:C63)" +"C74" +"AVERAGE(C73:C74)" +"AVERAGE(C72:C74)" +"A10+1" +"ROUND((AVERAGE(D11:D34)),3)" +"ROUND((AVERAGE(G17:G39)),5)" +"ROUND((AVERAGE(D20:D41)),3)" +"ROUND((AVERAGE(G20:G41)),5)" +"ROUND((((SUM(D20:D41))-D34+E34)/22),3)" +"D34" +"G39" +"ROUND((SUM(D33:D34)/2),3)" +"ROUND(SUM(G38:G39)/2,5)" +"SUM(H38:H39)/2" +"ROUND((SUM(D32:D34)/3),3)" +"ROUND(AVERAGE(G37:G39),5)" +"ROUND(AVERAGE(G36:G39),5)" +"ROUND((SUM(D30:D34)/5),3)" +"ROUND(AVERAGE(G35:G39),5)" +"G38" +"G37" +"ROUND(AVERAGE(G37:G38),5)" +"C65" +"AVERAGE(C64:C65)" +"AVERAGE(C63:C65)" +"C76" +"AVERAGE(C75:C76)" +"AVERAGE(C74:C76)" +"A10+1" +"ROUND((AVERAGE(D11:D30)),3)" +"ROUND((AVERAGE(G15:G36)),5)" +"ROUND((AVERAGE(D18:D38)),3)" +"ROUND((AVERAGE(G18:G38)),5)" +"ROUND((((SUM(D18:D38))-D30+E30)/21),3)" +"D30" +"G36" +"ROUND((SUM(D29:D30)/2),3)" +"ROUND(SUM(G35:G36)/2,5)" +"SUM(H35:H36)/2" +"ROUND((SUM(D28:D30)/3),3)" +"ROUND(AVERAGE(G34:G36),5)" +"ROUND(AVERAGE(G33:G36),5)" +"ROUND((SUM(D26:D30)/5),3)" +"ROUND(AVERAGE(G32:G36),5)" +"G34" +"SUM(G34:G35)/2" +"ROUND(AVERAGE(H34:H35),5)" +"C62" +"AVERAGE(C61:C62)" +"AVERAGE(C60:C62)" +"C73" +"AVERAGE(C72:C73)" +"AVERAGE(C71:C73)" +"A10+1" +"ROUND((AVERAGE(D11:D33)),3)" +"ROUND((AVERAGE(G15:G37)),5)" +"ROUND((AVERAGE(D18:D39)),3)" +"ROUND((AVERAGE(G18:G39)),5)" +"ROUND((((SUM(D18:D39))-D33+E33)/22),3)" +"D33" +"G37" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D31:D33)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND((SUM(D29:D33)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"G36" +"G35" +"SUM(G35:G36)/2" +"ROUND(AVERAGE(H35:H36),5)" +"C63" +"AVERAGE(C62:C63)" +"AVERAGE(C61:C63)" +"C74" +"AVERAGE(C73:C74)" +"AVERAGE(C72:C74)" +"A10+1" +"ROUND((AVERAGE(D11:D33)),3)" +"ROUND((AVERAGE(G17:G37)),5)" +"ROUND((AVERAGE(D20:D39)),3)" +"ROUND((AVERAGE(G20:G39)),5)" +"ROUND((((SUM(D20:D39))-D33+E33)/20),3)" +"D33" +"G37" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D31:D33)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND((SUM(D29:D33)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"G36" +"G35" +"SUM(G35:G36)/2" +"ROUND(AVERAGE(H35:H36),5)" +"C64" +"AVERAGE(C63:C64)" +"AVERAGE(C62:C64)" +"C75" +"AVERAGE(C74:C75)" +"AVERAGE(C73:C75)" +"A10+1" +"ROUND((AVERAGE(D11:D31)),3)" +"ROUND((AVERAGE(G16:G37)),5)" +"ROUND((AVERAGE(D19:D39)),3)" +"ROUND((AVERAGE(G19:G39)),5)" +"ROUND((((SUM(D19:D39))-D31+E31)/21),3)" +"D31" +"G37" +"ROUND((SUM(D30:D31)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D29:D31)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND((SUM(D27:D31)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"G35" +"SUM(G35:G36)/2" +"ROUND(AVERAGE(H35:H36),5)" +"C64" +"AVERAGE(C63:C64)" +"AVERAGE(C62:C64)" +"C75" +"AVERAGE(C74:C75)" +"AVERAGE(C73:C75)" +"A10+1" +"ROUND((AVERAGE(D11:D31)),3)" +"ROUND((AVERAGE(G13:G36)),5)" +"ROUND((AVERAGE(D16:D38)),3)" +"ROUND((AVERAGE(G16:G38)),5)" +"ROUND((((SUM(D16:D38))-D31+E31)/23),3)" +"D31" +"G36" +"ROUND((SUM(D30:D31)/2),3)" +"ROUND(SUM(G35:G36)/2,5)" +"SUM(H35:H36)/2" +"ROUND((SUM(D29:D31)/3),3)" +"ROUND(AVERAGE(G34:G36),5)" +"ROUND(AVERAGE(G33:G36),5)" +"ROUND((SUM(D27:D31)/5),3)" +"ROUND(AVERAGE(G32:G36),5)" +"G35" +"G34" +"SUM(G34:G35)/2" +"ROUND(AVERAGE(H34:H35),5)" +"C62" +"AVERAGE(C61:C62)" +"AVERAGE(C60:C62)" +"C73" +"AVERAGE(C72:C73)" +"AVERAGE(C71:C73)" +"A10+1" +"ROUND((AVERAGE(D11:D33)),3)" +"ROUND((AVERAGE(G16:G35)),5)" +"ROUND((AVERAGE(D19:D37)),3)" +"ROUND((AVERAGE(G19:G37)),5)" +"ROUND((((SUM(D19:D37))-D33+E33)/19),3)" +"D33" +"G35" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(SUM(G34:G35)/2,5)" +"SUM(H34:H35)/2" +"ROUND((SUM(D31:D33)/3),3)" +"ROUND(AVERAGE(G33:G35),5)" +"ROUND(AVERAGE(G32:G35),5)" +"ROUND((SUM(D29:D33)/5),3)" +"ROUND(AVERAGE(G31:G35),5)" +"G34" +"G33" +"SUM(G33:G34)/2" +"ROUND(AVERAGE(H33:H34),5)" +"C61" +"AVERAGE(C60:C61)" +"AVERAGE(C59:C61)" +"C72" +"AVERAGE(C71:C72)" +"AVERAGE(C70:C72)" +"A10+1" +"ROUND((AVERAGE(D11:D30)),3)" +"ROUND((AVERAGE(G16:G35)),5)" +"ROUND((AVERAGE(D19:D37)),3)" +"ROUND((AVERAGE(G19:G37)),5)" +"ROUND((((SUM(D19:D37))-D30+E30)/19),3)" +"D30" +"G35" +"ROUND((SUM(D29:D30)/2),3)" +"ROUND(SUM(G34:G35)/2,5)" +"SUM(H34:H35)/2" +"ROUND((SUM(D28:D30)/3),3)" +"ROUND(AVERAGE(G33:G35),5)" +"ROUND(AVERAGE(G32:G35),5)" +"ROUND((SUM(D26:D30)/5),3)" +"ROUND(AVERAGE(G31:G35),5)" +"G34" +"G33" +"SUM(G33:G34)/2" +"ROUND(AVERAGE(H33:H34),5)" +"C61" +"AVERAGE(C60:C61)" +"AVERAGE(C59:C61)" +"C72" +"AVERAGE(C71:C72)" +"AVERAGE(C70:C72)" +"A10+1" +"ROUND((AVERAGE(D11:D30)),3)" +"ROUND((AVERAGE(G13:G35)),5)" +"ROUND((AVERAGE(D16:D37)),3)" +"ROUND((AVERAGE(G16:G37)),5)" +"ROUND((((SUM(D16:D37))-D30+E30)/22),3)" +"D30" +"G35" +"ROUND((SUM(D29:D30)/2),3)" +"ROUND(SUM(G34:G35)/2,5)" +"SUM(H34:H35)/2" +"ROUND((SUM(D28:D30)/3),3)" +"ROUND(AVERAGE(G33:G35),5)" +"ROUND(AVERAGE(G32:G35),5)" +"ROUND((SUM(D26:D30)/5),3)" +"ROUND(AVERAGE(G31:G35),5)" +"G34" +"G33" +"SUM(G33:G34)/2" +"ROUND(AVERAGE(H33:H34),5)" +"C61" +"AVERAGE(C60:C61)" +"AVERAGE(C59:C61)" +"C72" +"AVERAGE(C71:C72)" +"AVERAGE(C70:C72)" +"A10+1" +"ROUND((AVERAGE(D11:D34)),3)" +"ROUND((AVERAGE(G17:G36)),5)" +"ROUND((AVERAGE(D20:D38)),3)" +"ROUND((AVERAGE(G20:G38)),5)" +"ROUND((((SUM(D20:D38))-D34+E34)/19),3)" +"D34" +"G36" +"ROUND((SUM(D33:D34)/2),3)" +"ROUND(SUM(G35:G36)/2,5)" +"SUM(H35:H36)/2" +"ROUND((SUM(D32:D34)/3),3)" +"ROUND(AVERAGE(G34:G36),5)" +"ROUND(AVERAGE(G33:G36),5)" +"ROUND((SUM(D30:D34)/5),3)" +"ROUND(AVERAGE(G32:G36),5)" +"G35" +"G34" +"SUM(G34:G35)/2" +"ROUND(AVERAGE(H34:H35),5)" +"C62" +"AVERAGE(C61:C62)" +"AVERAGE(C60:C62)" +"C73" +"AVERAGE(C72:C73)" +"AVERAGE(C71:C73)" +"A11+1" +"ROUND((AVERAGE(D12:D32)),3)" +"ROUND((AVERAGE(G16:G38)),5)" +"ROUND((AVERAGE(H17:H38)),5)" +"ROUND((AVERAGE(D19:D40)),3)" +"ROUND((AVERAGE(G19:G40)),5)" +"ROUND((((SUM(D19:D40))-D32+E32)/22),3)" +"D32" +"G38" +"ROUND((SUM(D31:D32)/2),3)" +"ROUND(SUM(G37:G38)/2,5)" +"SUM(H37:H38)/2" +"ROUND((SUM(D30:D32)/3),3)" +"ROUND(AVERAGE(G36:G38),5)" +"ROUND(AVERAGE(G35:G38),5)" +"ROUND((SUM(D28:D32)/5),3)" +"ROUND(AVERAGE(G34:G38),5)" +"G36" +"SUM(G36:G37)/2" +"ROUND(AVERAGE(H36:H37),5)" +"C64" +"AVERAGE(C63:C64)" +"AVERAGE(C62:C64)" +"C75" +"AVERAGE(C74:C75)" +"AVERAGE(C73:C75)" +"A11+1" +"ROUND((AVERAGE(D12:D34)),3)" +"ROUND((AVERAGE(G17:G38)),5)" +"ROUND((AVERAGE(H18:H39)),5)" +"ROUND((AVERAGE(D20:D40)),3)" +"ROUND((AVERAGE(G20:G40)),5)" +"ROUND((((SUM(D20:D40))-D34+E34)/21),3)" +"D34" +"G38" +"H39" +"ROUND((SUM(D33:D34)/2),3)" +"ROUND(SUM(G37:G38)/2,5)" +"SUM(H38:H39)/2" +"ROUND((SUM(D32:D34)/3),3)" +"ROUND(AVERAGE(G36:G38),5)" +"ROUND(AVERAGE(H37:H39),5)" +"ROUND(AVERAGE(G35:G38),5)" +"ROUND(AVERAGE(H36:H39),5)" +"ROUND((SUM(D30:D34)/5),3)" +"ROUND(AVERAGE(G34:G38),5)" +"ROUND(AVERAGE(H35:H39),5)" +"G37" +"H38" +"G36" +"H37" +"SUM(G36:G37)/2" +"ROUND(AVERAGE(H37:H38),5)" +"C64" +"AVERAGE(C63:C64)" +"AVERAGE(C62:C64)" +"C75" +"AVERAGE(C74:C75)" +"AVERAGE(C73:C75)" +"A11+1" +"A19+1" +"ROUND((AVERAGE(D12:D34)),3)" +"ROUND((AVERAGE(G18:G39)),5)" +"ROUND((AVERAGE(H19:H40)),5)" +"ROUND((AVERAGE(D21:D41)),3)" +"ROUND((AVERAGE(G21:G41)),5)" +"ROUND((((SUM(D21:D41))-D34+E34)/21),3)" +"D34" +"G39" +"H40" +"ROUND((SUM(D33:D34)/2),3)" +"ROUND(SUM(G38:G39)/2,5)" +"SUM(H39:H40)/2" +"ROUND((SUM(D32:D34)/3),3)" +"ROUND(AVERAGE(G37:G39),5)" +"ROUND(AVERAGE(H38:H40),5)" +"ROUND(AVERAGE(G36:G39),5)" +"ROUND(AVERAGE(H37:H40),5)" +"ROUND((SUM(D30:D34)/5),3)" +"ROUND(AVERAGE(G35:G39),5)" +"ROUND(AVERAGE(H36:H40),5)" +"G38" +"G37" +"H38" +"SUM(G37:G38)/2" +"ROUND(AVERAGE(H38:H39),5)" +"C65" +"AVERAGE(C64:C65)" +"AVERAGE(C63:C65)" +"C76" +"AVERAGE(C75:C76)" +"AVERAGE(C74:C76)" +"A11+1" +"ROUND((AVERAGE(D12:D32)),3)" +"ROUND((AVERAGE(G16:G38)),5)" +"ROUND((AVERAGE(H17:H39)),5)" +"ROUND((AVERAGE(D19:D40)),3)" +"ROUND((AVERAGE(G19:G40)),5)" +"ROUND((((SUM(D19:D40))-D32+E32)/22),3)" +"D32" +"G38" +"H39" +"ROUND((SUM(D31:D32)/2),3)" +"ROUND(SUM(G37:G38)/2,5)" +"SUM(H38:H39)/2" +"ROUND((SUM(D30:D32)/3),3)" +"ROUND(AVERAGE(G36:G38),5)" +"ROUND(AVERAGE(H37:H39),5)" +"ROUND(AVERAGE(G35:G38),5)" +"ROUND(AVERAGE(H36:H39),5)" +"ROUND((SUM(D28:D32)/5),3)" +"ROUND(AVERAGE(G34:G38),5)" +"ROUND(AVERAGE(H35:H39),5)" +"H38" +"G36" +"H37" +"SUM(G36:G37)/2" +"ROUND(AVERAGE(H37:H38),5)" +"C64" +"AVERAGE(C63:C64)" +"AVERAGE(C62:C64)" +"C75" +"AVERAGE(C74:C75)" +"AVERAGE(C73:C75)" +"A11+1" +"A18+1" +"ROUND((AVERAGE(D12:D35)),3)" +"ROUND((AVERAGE(G17:G39)),5)" +"ROUND((AVERAGE(H18:H40)),5)" +"ROUND((AVERAGE(D20:D41)),3)" +"ROUND((AVERAGE(G20:G41)),5)" +"ROUND((((SUM(D20:D41))-D35+E35)/22),3)" +"D35" +"G39" +"H40" +"ROUND((SUM(D34:D35)/2),3)" +"ROUND(SUM(G38:G39)/2,5)" +"SUM(H39:H40)/2" +"ROUND((SUM(D33:D35)/3),3)" +"ROUND(AVERAGE(G37:G39),5)" +"ROUND(AVERAGE(H38:H40),5)" +"ROUND(AVERAGE(G36:G39),5)" +"ROUND(AVERAGE(H37:H40),5)" +"ROUND((SUM(D31:D35)/5),3)" +"ROUND(AVERAGE(G35:G39),5)" +"ROUND(AVERAGE(H36:H40),5)" +"G38" +"H39" +"G37" +"H38" +"SUM(G37:G38)/2" +"ROUND(AVERAGE(H38:H39),5)" +"C65" +"AVERAGE(C64:C65)" +"AVERAGE(C63:C65)" +"C76" +"AVERAGE(C75:C76)" +"AVERAGE(C74:C76)" +"A11+1" +"A18+1" +"ROUND((AVERAGE(D12:D32)),3)" +"ROUND((AVERAGE(G17:G37)),5)" +"ROUND((AVERAGE(H18:H38)),5)" +"ROUND((AVERAGE(D20:D39)),3)" +"ROUND((AVERAGE(G20:G39)),5)" +"ROUND((((SUM(D20:D39))-D32+E32)/20),3)" +"D32" +"G37" +"H38" +"ROUND((SUM(D31:D32)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H37:H38)/2" +"ROUND((SUM(D30:D32)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(H36:H38),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND(AVERAGE(H35:H38),5)" +"ROUND((SUM(D28:D32)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"ROUND(AVERAGE(H34:H38),5)" +"G36" +"G35" +"H36" +"SUM(G35:G36)/2" +"ROUND(AVERAGE(H36:H37),5)" +"C63" +"AVERAGE(C62:C63)" +"AVERAGE(C61:C63)" +"C74" +"AVERAGE(C73:C74)" +"AVERAGE(C72:C74)" +"A11+1" +"A18+1" +"ROUND((AVERAGE(D12:D33)),3)" +"ROUND((AVERAGE(G17:G38)),5)" +"ROUND((AVERAGE(H18:H39)),5)" +"ROUND((AVERAGE(D20:D40)),3)" +"ROUND((AVERAGE(G20:G40)),5)" +"ROUND((((SUM(D20:D40))-D33+E33)/21),3)" +"D33" +"G38" +"H39" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(SUM(G37:G38)/2,5)" +"SUM(H38:H39)/2" +"ROUND((SUM(D31:D33)/3),3)" +"ROUND(AVERAGE(G36:G38),5)" +"ROUND(AVERAGE(H37:H39),5)" +"ROUND(AVERAGE(G35:G38),5)" +"ROUND(AVERAGE(H36:H39),5)" +"ROUND((SUM(D29:D33)/5),3)" +"ROUND(AVERAGE(G34:G38),5)" +"ROUND(AVERAGE(H35:H39),5)" +"G37" +"G36" +"H37" +"SUM(G36:G37)/2" +"ROUND(AVERAGE(H37:H38),5)" +"C64" +"AVERAGE(C63:C64)" +"AVERAGE(C62:C64)" +"C75" +"AVERAGE(C74:C75)" +"AVERAGE(C73:C75)" +"A11+1" +"A16+1" +"ROUND((AVERAGE(D12:D32)),3)" +"ROUND((AVERAGE(G15:G37)),5)" +"ROUND((AVERAGE(H16:H38)),5)" +"ROUND((AVERAGE(D18:D39)),3)" +"ROUND((AVERAGE(G18:G39)),5)" +"ROUND((((SUM(D18:D39))-D32+E32)/22),3)" +"D32" +"G37" +"H38" +"ROUND((SUM(D31:D32)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H37:H38)/2" +"ROUND((SUM(D30:D32)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(H36:H38),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND(AVERAGE(H35:H38),5)" +"ROUND((SUM(D28:D32)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"ROUND(AVERAGE(H34:H38),5)" +"G36" +"G35" +"H36" +"SUM(G35:G36)/2" +"ROUND(AVERAGE(H36:H37),5)" +"C63" +"AVERAGE(C62:C63)" +"AVERAGE(C61:C63)" +"C74" +"AVERAGE(C73:C74)" +"AVERAGE(C72:C74)" +"A11+1" +"B14+3" +"A19+1" +"B30+4" +"ROUND((AVERAGE(D12:D34)),3)" +"ROUND((AVERAGE(E12:E32)),3)" +"ROUND((AVERAGE(G18:G37)),5)" +"ROUND((AVERAGE(H19:H38)),5)" +"ROUND((AVERAGE(D21:D39)),3)" +"ROUND((AVERAGE(G21:G39)),5)" +"ROUND((((SUM(D21:D39))-D34+E34)/19),3)" +"D34" +"G37" +"H38" +"ROUND((SUM(D33:D34)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H37:H38)/2" +"ROUND((SUM(D32:D34)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(H36:H38),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND(AVERAGE(H35:H38),5)" +"ROUND((SUM(D30:D34)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"ROUND(AVERAGE(H34:H38),5)" +"G36" +"H37" +"G35" +"H36" +"SUM(G35:G36)/2" +"ROUND(AVERAGE(H36:H37),5)" +"C63" +"AVERAGE(C62:C63)" +"AVERAGE(C61:C63)" +"C74" +"AVERAGE(C73:C74)" +"AVERAGE(C72:C74)" +"A11+1" +"B14+2" +"B15+3" +"A18+1" +"B30+4" +"ROUND((AVERAGE(D12:D31)),3)" +"ROUND((AVERAGE(G17:G37)),5)" +"ROUND((AVERAGE(H18:H38)),5)" +"ROUND((AVERAGE(D20:D39)),3)" +"ROUND((AVERAGE(G20:G39)),5)" +"ROUND((((SUM(D20:D39))-D31+E31)/20),3)" +"D31" +"G37" +"H38" +"ROUND((SUM(D30:D31)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H37:H38)/2" +"ROUND((SUM(D29:D31)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(H36:H38),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND(AVERAGE(H35:H38),5)" +"ROUND((SUM(D27:D31)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"ROUND(AVERAGE(H34:H38),5)" +"H37" +"G35" +"H36" +"SUM(G35:G36)/2" +"ROUND(AVERAGE(H36:H37),5)" +"C63" +"AVERAGE(C62:C63)" +"AVERAGE(C61:C63)" +"C74" +"AVERAGE(C73:C74)" +"AVERAGE(C72:C74)" +"NOW()" +"A11+1" +"+B12+1" +"+B14+3" +"A19+1" +"+B30+4" +"ROUND((AVERAGE(D12:D33)),3)" +"ROUND((AVERAGE(G16:G35)),5)" +"ROUND((AVERAGE(H17:H36)),5)" +"ROUND((AVERAGE(D21:D39)),3)" +"ROUND((AVERAGE(G21:G39)),5)" +"ROUND((((SUM(D21:D39))-D33+E33)/19),3)" +"SUM(D29:D33)/5" +"SUM(G31:G35)/5" +"SUM(H32:H36)/5" +"SUM(D31:D33)/3" +"ROUND(SUM(G33:G35)/3,5)" +"SUM(H34:H36)/3" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(AVERAGE(G34:G35),5)" +"ROUND(AVERAGE(H35:H36),5)" +"G33" +"H34" +"D33" +"SUM(G33:G34)/2" +"SUM(H34:H35)/2" +"SUM(G32:G35)/4" +"SUM(H33:H36)/4" +"C67" +"SUM(C66:C67)/2" +"SUM(C65:C67)/3" +"AVERAGE(C86:C89)" +"A11+1" +"+B12+3" +"+B13+1" +"+B37+4" +"ROUND((AVERAGE(D12:D32)),3)" +"ROUND((AVERAGE(G14:G34)),5)" +"ROUND((AVERAGE(H15:H35)),5)" +"ROUND((AVERAGE(D19:D38)),3)" +"ROUND((AVERAGE(G19:G38)),5)" +"ROUND((((SUM(D19:D38))-D32+E32)/20),3)" +"SUM(D28:D32)/5" +"SUM(G30:G34)/5" +"SUM(H31:H35)/5" +"SUM(D30:D32)/3" +"ROUND(SUM(G32:G34)/3,5)" +"SUM(H33:H35)/3" +"ROUND((SUM(D31:D32)/2),3)" +"ROUND(AVERAGE(G33:G34),5)" +"ROUND(AVERAGE(H34:H35),5)" +"G32" +"H33" +"D32" +"SUM(G32:G33)/2" +"SUM(H33:H34)/2" +"SUM(G31:G34)/4" +"SUM(H32:H35)/4" +"C65" +"SUM(C64:C65)/2" +"SUM(C63:C65)/3" +"AVERAGE(C84:C88)" +"A11+1" +"+B12+3" +"+B13+1" +"+B16+4" +"A17+1" +"ROUND((AVERAGE(D12:D34)),3)" +"ROUND((AVERAGE(G14:G36)),5)" +"ROUND((AVERAGE(H15:H37)),5)" +"ROUND((AVERAGE(D19:D40)),3)" +"ROUND((AVERAGE(G19:G40)),5)" +"ROUND((((SUM(D19:D40))-D34+E34)/22),3)" +"D34" +"G36" +"H37" +"SUM(D33:D34)/3" +"ROUND(SUM(G35:G36)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D32:D34)/2),3)" +"ROUND(AVERAGE(G34:G36),5)" +"ROUND(AVERAGE(H35:H37),5)" +"ROUND(AVERAGE(G33:G36),5)" +"ROUND(AVERAGE(H34:H37),5)" +"ROUND((SUM(D30:D34)/2),3)" +"ROUND(AVERAGE(G32:G36),5)" +"ROUND(AVERAGE(H33:H37),5)" +"G35" +"H36" +"G34" +"H35" +"SUM(G34:G35)/4" +"ROUND(AVERAGE(H35:H36),5)" +"C67" +"SUM(C66:C67)/2" +"SUM(C65:C67)/3" +"AVERAGE(C86:C89)" +"A11+1" +"+B12+1" +"+B14+3" +"A17+1" +"B20+3" +"+B35+4" +"ROUND((AVERAGE(D12:D32)),3)" +"ROUND((AVERAGE(G14:G37)),5)" +"ROUND((AVERAGE(H15:H36)),5)" +"ROUND((AVERAGE(D19:D39)),3)" +"ROUND((AVERAGE(G19:G39)),5)" +"ROUND((((SUM(D19:D39))-D32+E32)/21),3)" +"D32" +"G37" +"H36" +"ROUND((SUM(D31:D32)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H35:H36)/2" +"ROUND((SUM(D30:D32)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(H34:H36),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND(AVERAGE(H33:H36),5)" +"ROUND((SUM(D28:D32)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"ROUND(AVERAGE(H32:H36),5)" +"G36" +"H35" +"G35" +"H34" +"SUM(G35:G36)/4" +"ROUND(AVERAGE(H34:H35),5)" +"C64" +"SUM(C63:C64)/2" +"SUM(C62:C64)/3" +"A11+1" +"+B11+1" +"+B14+4" +"A18+1" +"+B39+3" +"ROUND((AVERAGE(D12:D34)),3)" +"ROUND((AVERAGE(G17:G38)),5)" +"ROUND((AVERAGE(H16:H37)),5)" +"ROUND((AVERAGE(D20:D40)),3)" +"ROUND((AVERAGE(G20:G40)),5)" +"ROUND((((SUM(D20:D40))-D34+E34)/21),3)" +"D34" +"G38" +"H37" +"ROUND((SUM(D33:D34)/2),3)" +"ROUND(SUM(G37:G38)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D32:D34)/3),3)" +"ROUND(AVERAGE(G36:G38),5)" +"ROUND(AVERAGE(H35:H37),5)" +"ROUND(AVERAGE(G35:G38),5)" +"ROUND(AVERAGE(H34:H37),5)" +"ROUND((SUM(D30:D34)/5),3)" +"ROUND(AVERAGE(G34:G38),5)" +"ROUND(AVERAGE(H33:H37),5)" +"G37" +"H36" +"G36" +"H35" +"SUM(G36:G37)/2" +"ROUND(AVERAGE(H35:H36),5)" +"C65" +"SUM(C64:C65)/2" +"SUM(C63:C65)/3" +"A11+1" +"+B12+1" +"+B16+3" +"A17+1" +"B21+4" +"B26+3" +"ROUND((AVERAGE(D12:D33)),3)" +"ROUND((AVERAGE(G16:G38)),5)" +"ROUND((AVERAGE(H15:H39)),5)" +"ROUND((AVERAGE(D19:D40)),3)" +"ROUND((AVERAGE(G19:G40)),5)" +"ROUND((((SUM(D19:D40))-D33+E33)/22),3)" +"D33" +"G38" +"H39" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(SUM(G37:G38)/2,5)" +"SUM(H38:H39)/2" +"ROUND((SUM(D31:D33)/3),3)" +"ROUND(AVERAGE(G36:G38),5)" +"ROUND(AVERAGE(H37:H39),5)" +"ROUND(AVERAGE(G35:G38),5)" +"ROUND(AVERAGE(H36:H39),5)" +"ROUND((SUM(D29:D33)/5),3)" +"ROUND(AVERAGE(G34:G38),5)" +"ROUND(AVERAGE(H35:H39),5)" +"G37" +"G36" +"H37" +"SUM(G36:G37)/2" +"ROUND(AVERAGE(H37:H38),5)" +"AVERAGE(C65)" +"AVERAGE(C64:C65)" +"AVERAGE(C63:C65)" +"A11+1" +"B14+3" +"A18+1" +"ROUND((AVERAGE(D12:D33)),3)" +"ROUND((AVERAGE(G17:G38)),5)" +"ROUND((AVERAGE(H18:H39)),5)" +"ROUND((AVERAGE(D20:D40)),3)" +"ROUND((AVERAGE(G20:G40)),5)" +"ROUND((((SUM(D20:D40))-D33+E33)/21),3)" +"D33" +"G38" +"H39" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(SUM(G37:G38)/2,5)" +"SUM(H38:H39)/2" +"ROUND((SUM(D31:D33)/3),3)" +"ROUND(AVERAGE(G36:G38),5)" +"ROUND(AVERAGE(H37:H39),5)" +"ROUND(AVERAGE(G35:G38),5)" +"ROUND(AVERAGE(H36:H39),5)" +"ROUND((SUM(D29:D33)/5),3)" +"ROUND(AVERAGE(G34:G38),5)" +"ROUND(AVERAGE(H35:H39),5)" +"G37" +"G36" +"H37" +"SUM(G36:G37)/2" +"ROUND(AVERAGE(H37:H38),5)" +"C64" +"AVERAGE(C63:C64)" +"AVERAGE(C62:C64)" +"C75" +"AVERAGE(C74:C75)" +"AVERAGE(C73:C75)" +"A11+1" +"B13+3" +"A18+1" +"ROUND((AVERAGE(D12:D34)),3)" +"ROUND((AVERAGE(G17:G38)),5)" +"ROUND((AVERAGE(H18:H39)),5)" +"ROUND((AVERAGE(D20:D40)),3)" +"ROUND((AVERAGE(G20:G40)),5)" +"ROUND((((SUM(D20:D40))-D34+E34)/21),3)" +"D34" +"G38" +"H39" +"ROUND((SUM(D33:D34)/2),3)" +"ROUND(SUM(G37:G38)/2,5)" +"SUM(H38:H39)/2" +"ROUND((SUM(D32:D34)/3),3)" +"ROUND(AVERAGE(G36:G38),5)" +"ROUND(AVERAGE(H37:H39),5)" +"ROUND(AVERAGE(G35:G38),5)" +"ROUND(AVERAGE(H36:H39),5)" +"ROUND((SUM(D30:D34)/5),3)" +"ROUND(AVERAGE(G34:G38),5)" +"ROUND(AVERAGE(H35:H39),5)" +"G37" +"H38" +"G36" +"H37" +"SUM(G36:G37)/2" +"ROUND(AVERAGE(H37:H38),5)" +"C64" +"AVERAGE(C63:C64)" +"AVERAGE(C62:C64)" +"C75" +"AVERAGE(C74:C75)" +"AVERAGE(C73:C75)" +"A11+1" +"B15+3" +"A17+1" +"ROUND((AVERAGE(D12:D33)),3)" +"ROUND((AVERAGE(G16:G39)),5)" +"ROUND((AVERAGE(H17:H40)),5)" +"ROUND((AVERAGE(D19:D41)),3)" +"ROUND((AVERAGE(E19:E39)),3)" +"ROUND((AVERAGE(G19:G41)),5)" +"ROUND((((SUM(D19:D41))-D33+E33)/23),3)" +"D33" +"G39" +"H40" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(SUM(G38:G39)/2,5)" +"SUM(H39:H40)/2" +"ROUND((SUM(D31:D33)/3),3)" +"ROUND(AVERAGE(G37:G39),5)" +"ROUND(AVERAGE(H38:H40),5)" +"ROUND(AVERAGE(G36:G39),5)" +"ROUND(AVERAGE(H37:H40),5)" +"ROUND((SUM(D29:D33)/5),3)" +"ROUND(AVERAGE(G35:G39),5)" +"ROUND(AVERAGE(H36:H40),5)" +"H39" +"G37" +"H38" +"SUM(G37:G38)/2" +"ROUND(AVERAGE(H38:H39),5)" +"C65" +"AVERAGE(C64:C65)" +"AVERAGE(C63:C65)" +"C76" +"AVERAGE(C75:C76)" +"AVERAGE(C74:C76)" +"A11+1" +"B14+3" +"A19+1" +"B19+3" +"ROUND((AVERAGE(D12:D34)),3)" +"ROUND((AVERAGE(G18:G36)),5)" +"ROUND((AVERAGE(H19:H37)),5)" +"ROUND((AVERAGE(D21:D38)),3)" +"ROUND((AVERAGE(G21:G38)),5)" +"ROUND((((SUM(D21:D38))-D34+E34)/18),3)" +"D34" +"G36" +"H37" +"ROUND((SUM(D33:D34)/2),3)" +"ROUND(SUM(G35:G36)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D32:D34)/3),3)" +"ROUND(AVERAGE(G34:G36),5)" +"ROUND(AVERAGE(H35:H37),5)" +"ROUND(AVERAGE(G33:G36),5)" +"ROUND(AVERAGE(H34:H37),5)" +"ROUND((SUM(D30:D34)/5),3)" +"ROUND(AVERAGE(G32:G36),5)" +"ROUND(AVERAGE(H33:H37),5)" +"G35" +"H36" +"G34" +"H35" +"SUM(G34:G35)/2" +"ROUND(AVERAGE(H35:H36),5)" +"C62" +"AVERAGE(C61:C62)" +"AVERAGE(C60:C62)" +"C73" +"AVERAGE(C72:C73)" +"AVERAGE(C71:C73)" +"A11+1" +"B12+3" +"A15+1" +"B34+2" +"ROUND((AVERAGE(D12:D31)),3)" +"ROUND((AVERAGE(G14:G36)),5)" +"ROUND((AVERAGE(H15:H37)),5)" +"ROUND((AVERAGE(D17:D38)),3)" +"ROUND((AVERAGE(G17:G38)),5)" +"ROUND((((SUM(D17:D38))-D31+E31)/22),3)" +"D31" +"G36" +"H37" +"ROUND((SUM(D30:D31)/2),3)" +"ROUND(SUM(G35:G36)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D29:D31)/3),3)" +"ROUND(AVERAGE(G34:G36),5)" +"ROUND(AVERAGE(H35:H37),5)" +"ROUND(AVERAGE(G33:G36),5)" +"ROUND(AVERAGE(H34:H37),5)" +"ROUND((SUM(D27:D31)/5),3)" +"ROUND(AVERAGE(G32:G36),5)" +"ROUND(AVERAGE(H33:H37),5)" +"G35" +"G34" +"H35" +"SUM(G34:G35)/2" +"ROUND(AVERAGE(H35:H36),5)" +"C62" +"AVERAGE(C61:C62)" +"AVERAGE(C60:C62)" +"C73" +"AVERAGE(C72:C73)" +"AVERAGE(C71:C73)" +"SUM(L1:L612)" +"+L613+[1]Summary!$D$51" +"+B8-D8" +"237267.12-90000" +"SUM(B10:B15)" +"+B8-B16" +"+D20" +"+Sheet1!L613" +"486498+-914611+5571.88" +"SUM(B24:B28)" +"+B20-B29" +"+B31+B17" +"+B4+C4" +"SUM(D4:D7)" +"+B4+C4" +"SUM(D4:D15)" +"FVar!D32" +"SUM(B10:B15)" +"+B8-B16" +"-AVar!D31" +"SUM(B24:B28)" +"+B20-B29" +"+B8-B20" +"+B17-B31" +"+B4+C4" +"SUM(D4:D23)" +"SUM(D26:D30)" +"+B4+C4" +"SUM(D4:D23)" +"SUM(D26:D31)" +"-458468+67925" +"SUM(B10:B15)" +"+B8-B16" +"SUM(B24:B28)" +"+B20-B29" +"+B8-B20" +"+B17-B31" +"SUM(C2:C79)" +"SUM(C2:C537)" +"+B2+C2" +"SUM(D4:D6)" +"+B2+C2" +"SUM(FDetail!C2:C1770)" +"+B8-D8" +"SUM(B11:B14)" +"+B8-B15" +"-D19" +"SUM(ADetail!C2:C1997)" +"+D19+B19" +"+D19+D8" +"SUM(B24:B36)" +"+B19-B37" +"+B16-B39" +"+B16-B39" +"SUBTOTAL(9,E3:E61)" +"+B4+C4" +"+B4+C4" +"SUM(D7:D468)" +"+D3-D4" +"+B7+C7" +"SUBTOTAL(9,N3:N647)" +"SUBTOTAL(9,N649:N796)" +"SUBTOTAL(9,N798:N1047)" +"SUBTOTAL(9,N1049:N1270)" +"SUBTOTAL(9,N1272:N1289)" +"SUBTOTAL(9,N1291:N1303)" +"SUBTOTAL(9,N1305:N1546)" +"SUBTOTAL(9,N1548:N1650)" +"SUBTOTAL(9,N1652:N2041)" +"SUBTOTAL(9,N2043:N2375)" +"SUBTOTAL(9,N2377:N2637)" +"SUBTOTAL(9,N2639:N2848)" +"SUBTOTAL(9,N2850:N2860)" +"SUBTOTAL(9,N2862:N2865)" +"SUBTOTAL(9,N2867:N2867)" +"SUBTOTAL(9,N2881:N2911)" +"SUBTOTAL(9,N2913:N2967)" +"SUBTOTAL(9,N2969:N3140)" +"SUBTOTAL(9,N3142:N3283)" +"SUBTOTAL(9,N3302:N3308)" +"SUBTOTAL(9,N3:N3308)" +"C8-B8" +"1489093.25-10200" +"+B10/B8" +"D8*(+B12-E12)*-1" +"(D8+B8)*(+C12-B12)*-1" +"B20+B28" +"#REF!+#REF!" +"151435+139500+121985+155000+9204" +"C8-B8" +"288180.81+329220+268367+306125+19604.52+23250-67009.99" +"+B10/B8" +"D8*(+B12-E12)*-1" +"(D8+B8)*(+C12-B12)*-1" +"B20+B28" +"#REF!+#REF!" +"100741+30257" +"SUM(C5:C11)" +"-13220784" +"-8718.77-847572" +"+B6+D6+F6+H6+J6" +"SUM(L6:L10)" +"1844.92-146152" +"+B6+D6+F6+H6" +"SUM(J6:J10)" +"3819.27-1428901" +"+B6+D6+F6" +"SUM(H6:H11)" +"-11133135+10000+5782004" +"-25278603.8+21100+12388086.8" +"+C5-E5" +"(+(H5/G5)-2.047)*G5" +"-136177.83" +"-53000+-10000" +"-111830+-21100" +"-9530174+3000000+3944159+3600000-3000000" +"-22996865.66+6897909+9229332.06+9214000-6975000" +"(+(H9/G9)-2.273)*G9" +"-2573760-409770" +"-7243617-927925" +"(+(H13/G13)-2.516)*G13" +"SUM(I5:I17)" +"SUM(FDetail!C2:C1896)" +"+B8-D8" +"SUM(B11:B15)" +"+B8-B16" +"+D20+B20" +"+D20+D8" +"-8471131.66+7071131" +"-6089562+7270260" +"SUM(B24:B40)" +"+B20+B41" +"+B17-B43" +"+B17-B43" +"SUBTOTAL(9,E3:E228)" +"+B4+C4" +"+B4+C4" +"Summary!D21" +"SUM(D7:D105)" +"+D3-D4" +"+B7+C7" +"SUBTOTAL(9,N3:N654)" +"SUBTOTAL(9,N656:N806)" +"SUBTOTAL(9,N808:N808)" +"SUBTOTAL(9,N810:N945)" +"SUBTOTAL(9,N947:N1054)" +"SUBTOTAL(9,N1056:N1091)" +"SUBTOTAL(9,N1093:N1124)" +"SUBTOTAL(9,N1126:N1945)" +"+P2115" +"SUBTOTAL(9,N1947:N2679)" +"SUBTOTAL(9,N2681:N3013)" +"SUBTOTAL(9,N3015:N3353)" +"SUBTOTAL(9,N3392:N3398)" +"SUBTOTAL(9,N3402:N3409)" +"SUBTOTAL(9,N3411:N3449)" +"SUBTOTAL(9,N3451:N3537)" +"SUBTOTAL(9,N3539:N3677)" +"SUBTOTAL(9,N3679:N3809)" +"SUBTOTAL(9,N3811:N3824)" +"SUBTOTAL(9,N3:N3832)" +"SUM(D6:D49)" +"SUM(C4:C9)" +"SUM(C10:C11)" +"SUM(C12)" +"SUM(C19:C27)" +"SUM(C31:C35)" +"SUM(C48:C54)" +"SUM(C4:C55)" +"SUM(C4:C17)" +"NOW()" +"DAY(EOMONTH(B5,0))" +"CurrentPostId" +"PriorPostId" +"TODAY()-1" +"TODAY()" +"VLOOKUP($C$7,'[10]May 00'!$A$8:$M$39,2,FALSE)" +"post_id" +"VLOOKUP($C$7,'[10]May 00'!$A$8:$M$39,5,FALSE)" +"VLOOKUP($C$7,'[10]May 00'!$A$8:$M$39,3,FALSE)" +"EDATE(PromptMonth,-1)+DayOfTheMonth-1" +"NOW()+1" +"EOMONTH(J7,1-1)" +"EOMONTH(F7,1)" +"EOMONTH(J7,1)" +"EOMONTH(L8,1)" +"EOMONTH(V7,12)" +"EOMONTH(F7,1)" +"EOMONTH(L7,0)" +"EOMONTH(T7,1)" +"EOMONTH(V7,11)" +"EOMONTH(AD7,71)" +"EOMONTH(AF7,59)" +"EOMONTH(AH7,93)" +"CONCATENATE(TEXT(F7,""mmm-yy""),""/"",(TEXT(AH8,""mmm-yy"")))" +"SUMIF('R3'!$A$3:$A$3000,F$6,'R3'!$D$3:$D$3000)" +"SUMIF('R4'!$A$3:$A$3000,H$6,'R4'!$D$3:$D$3000)" +"SUM(F10:AH10)-H10" +"SUMIF('R2'!$A$3:$A$3000,F$6,'R2'!$D$3:$D$3000)" +"SUMIF('R5'!$A$3:$A$3000,H$6,'R5'!$D$3:$D$3000)" +"IF(TODAY()>=_NX1,0,SUMIF('R2'!$A$3:$A$3000,J$6,'R2'!$E$3:$E$3000)-SUMIF('R1'!$A$3:$A$3000,J$6,'R1'!$F$3:$F$3000))" +"SUMIF('R2'!$A$3:$A$3000,L$6,'R2'!$E$3:$E$3000)-SUMIF('R1'!$A$3:$A$3000,L$6,'R1'!$F$3:$F$3000)" +"IF(TODAY()>=_NX1,0,SUMIF('R2'!$A$3:$A$3000,J$6,'R2'!$I$3:$I$3000))-SUMIF('R1'!$A$3:$A$3000,J$6,'R1'!$F$3:$F$3000)" +"SUMIF('R2'!$A$3:$A$3000,L$6,'R2'!$I$3:$I$3000)-SUMIF('R1'!$A$3:$A$3000,L$6,'R1'!$F$3:$F$3000)" +"IF(TODAY()>=_NX1,0,SUMIF('R1'!$A$3:$A$3000,J$6,'R1'!$E$3:$E$3000)+J18)" +"SUMIF('R1'!$A$3:$A$3000,L$6,'R1'!$E$3:$E$3000)" +"F10+F13+F14" +"SUM(H10:H14)" +"SUMIF('R2'!$A$3:$A$3000,J$6,'R2'!$F$3:$F$3000)" +"SUM(F18:AH18)" +"post_id" +"'Run Query'!B26" +"'Financial Book Position'!A5-1" +"EDATE(PromptMonth,-1)+DayOfTheMonth-1" +"NOW()" +"EOMONTH(F7,1)" +"EOMONTH(J8,1)" +"EOMONTH(T7,12)" +"EOMONTH(F7,1)" +"EOMONTH(J7,0)" +"EOMONTH(R7,7)" +"EOMONTH(T7,11)" +"EOMONTH(AB7,71)" +"EOMONTH(AD7,59)" +"EOMONTH(AF7,93)" +"CONCATENATE(TEXT(F7,""mmm-yy""),""/"",(TEXT(AF8,""mmm-yy"")))" +"'Financial Book Position'!F10-'Financial Position Prior Day'!F10" +"'Financial Book Position'!J10-'Financial Position Prior Day'!H10" +"SUM(F10:AF10)" +"F10+F13+F14" +"'Financial Book Position'!F18-'Financial Position Prior Day'!F17" +"'Financial Book Position'!J18-'Financial Position Prior Day'!H17" +"_NXB3" +"_NXB2" +"_NX1" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(IF(Pricecurve=C4,D4))" +"SUM(IF(NG=C4,D4))" +"SUM(E4:E65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"SUM(D4:D65536)" +"SUBTOTAL(9,N3:N580)" +"SUBTOTAL(9,N582:N729)" +"SUBTOTAL(9,N731:N914)" +"SUBTOTAL(9,N916:N1164)" +"SUBTOTAL(9,N1166:N1464)" +"SUBTOTAL(9,N1466:N1880)" +"SUBTOTAL(9,N1882:N1974)" +"SUBTOTAL(9,N1976:N2045)" +"SUBTOTAL(9,N2047:N2066)" +"SUBTOTAL(9,N2068:N2115)" +"SUBTOTAL(9,N2117:N2244)" +"SUBTOTAL(9,N2246:N2347)" +"SUBTOTAL(9,N2349:N2365)" +"SUBTOTAL(9,N2367:N2374)" +"SUBTOTAL(9,N3:N2374)" +"SUBTOTAL(9,P2:P31)" +"SUBTOTAL(9,P33:P36)" +"815260-297047.74" +"SUM(B6:J6)" +"SUM(B6:B46)" +"SUBTOTAL(9,N6:N7)" +"SUBTOTAL(9,N12:N171)" +"SUBTOTAL(9,N173:N188)" +"SUBTOTAL(9,N190:N204)" +"SUBTOTAL(9,N206:N206)" +"SUBTOTAL(9,N208:N278)" +"SUBTOTAL(9,N6:N278)" +"SUBTOTAL(9,L2:L5)" +"SUBTOTAL(9,L7:L54)" +"SUBTOTAL(9,L56:L94)" +"SUBTOTAL(9,L96:L101)" +"SUBTOTAL(9,L103:L109)" +"SUBTOTAL(9,L111:L179)" +"SUBTOTAL(9,L181:L260)" +"SUBTOTAL(9,L262:L263)" +"SUBTOTAL(9,L272:L312)" +"SUBTOTAL(9,L2:L312)" +"L314+'P&_FIN'!L6+PE_FIN!L6+PX_FIN!L4+'P! FIn'!L17+'NB FIN'!L9+'Ont Fin'!N33+'E# Fin'!L63+OMICRON_FIN!L109+'GN FIN'!L128+GG_FIN!L453+'GG_FIN tx'!L65+QN_FIN!L6+'GA FIN'!L13+'FX book'!H9" +"#REF!" +"SUBTOTAL(9,L5:L5)" +"+#REF!" +"SUBTOTAL(9,L5:L5)" +"SUBTOTAL(9,L2:L2)" +"SUBTOTAL(9,L2:L2)" +"SUBTOTAL(9,L2:L9)" +"SUBTOTAL(9,L11:L11)" +"SUBTOTAL(9,L13:L15)" +"SUBTOTAL(9,L2:L15)" +"SUBTOTAL(9,L2:L4)" +"SUBTOTAL(9,L6:L7)" +"SUBTOTAL(9,L2:L7)" +"SUBTOTAL(9,N2:N5)" +"SUBTOTAL(9,N7:N31)" +"SUBTOTAL(9,N2:N31)" +"SUBTOTAL(9,L2:L10)" +"SUBTOTAL(9,L12:L31)" +"SUBTOTAL(9,L33:L38)" +"SUBTOTAL(9,L40:L61)" +"SUBTOTAL(9,L2:L61)" +"SUBTOTAL(9,L2:L24)" +"SUBTOTAL(9,L26:L78)" +"SUBTOTAL(9,L104:L107)" +"SUBTOTAL(9,L2:L107)" +"SUBTOTAL(9,L2:L23)" +"SUBTOTAL(9,L25:L65)" +"SUBTOTAL(9,L67:L119)" +"SUBTOTAL(9,L121:L122)" +"SUBTOTAL(9,L124:L126)" +"SUBTOTAL(9,L2:L126)" +"SUBTOTAL(9,L2:L11)" +"SUBTOTAL(9,L13:L25)" +"SUBTOTAL(9,L27:L64)" +"SUBTOTAL(9,L66:L158)" +"SUBTOTAL(9,L160:L210)" +"SUBTOTAL(9,L212:L212)" +"SUBTOTAL(9,L214:L217)" +"SUBTOTAL(9,L221:L451)" +"SUBTOTAL(9,L2:L451)" +"SUBTOTAL(9,L2:L36)" +"SUBTOTAL(9,L38:L38)" +"SUBTOTAL(9,L40:L52)" +"SUBTOTAL(9,L54:L60)" +"SUBTOTAL(9,L62:L63)" +"SUBTOTAL(9,L2:L63)" +"#REF!" +"SUBTOTAL(9,L5:L5)" +"SUBTOTAL(9,L2:L11)" +"SUBTOTAL(9,L2:L11)" +"G7" +"SUM(H7:H8)" +"SUM(C5:C12)" +"SUM(C13:C14)" +"SUM(C15)" +"SUM(C16:C21)" +"SUM(C22:C26)" +"SUM(B30:C30)" +"1332152-650000" +"SUM(C31:C40)" +"SUM(C30:C44)" +"SUM(C57:C63)" +"SUM(C5:C64)" +"1215815+117754+112305" +"200000*0.4" +"391000*0.4" +"416833*0.4" +"363017*0.4" +"347495*0.4" +"234449*0.4" +"SUM(C5:C12)" +"SUM(C13:C14)" +"SUM(C15)" +"SUM(C16:C21)" +"SUM(C22:C26)" +"SUM(B30:C30)" +"1332152-650000" +"SUM(C31:C40)" +"SUM(C30:C44)" +"SUM(C57:C63)" +"SUM(C5:C64)" +"'[1]Top Page'!E30-90296" +"112305-523114" +"117754-1422068" +"93780+266675" +"138998-547525" +"145207+216519" +"166733+682152" +"156400+607814" +"80000+1221859" +"SUM(D4:D35)" +"SUM(C9:H9)" +"SUM(J9:M9)" +"I9+O9" +"SUM(K24:M24)" +"SUM(C14:C28)" +"C9+C29" +"'CE-FLSH'!$M$82" +"+D11-B11" +"+'[2]ST Warroom 99'!$B$12" +"+'[2]ST Warroom 99'!$B$46" +"CE_GL!$E$82" +"G11-F11" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"+'[2]ST Warroom 99'!$C$12" +"+'[2]ST Warroom 99'!$C$46" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'EAST-LRC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$D$12" +"+'[2]ST Warroom 99'!$D$46" +"'EAST-LRC-GL'!$E$82" +"+'EAST-EGM-FLSH'!M89" +"+'[2]ST Warroom 99'!$E$12" +"+'[2]ST Warroom 99'!$E$46" +"+'EAST-EGM-GL'!E89" +"'TX-EGM-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$H$12" +"+'[2]ST Warroom 99'!$H$46" +"'TX-EGM-GL'!$E$91" +"'TX-HPLR-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$I$12" +"+'[2]ST Warroom 99'!$I$46" +"'TX-HPLR-GL '!$E$82" +"'TX-HPLC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$J$12" +"+'[2]ST Warroom 99'!$J$46" +"'TX-HPLC-GL'!$E$82" +"'TX-EGM-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$K$12" +"+'[2]ST Warroom 99'!$K$46" +"'TX-HPLC-GL'!$E$89" +"'WE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$L$12" +"+'[2]ST Warroom 99'!$L$46" +"'WE-GL '!$E$82" +"STG_FLSH!$M$82" +"+'[2]ST Warroom 99'!$M$12" +"+'[2]ST Warroom 99'!$M$46" +"STG_GL!$E$82" +"ONT_FLSH!$M$82" +"+'[2]ST Warroom 99'!$O$12" +"+'[2]ST Warroom 99'!$O$46" +"'ONT_GL '!$E$82" +"ONT_FLSH!$M$89" +"+'[2]ST Warroom 99'!$P$12" +"+'[2]ST Warroom 99'!$P$46" +"+'ONT_GL '!E89" +"+H23+[3]Check!$H$24+[4]Check!$H$24+[5]Check!$H$25" +"+BUG_FLSH!M82" +"+'[2]ST Warroom 99'!$G$12" +"+'[2]ST Warroom 99'!$G$46" +"+BUG_GL!E82" +"SUM(B11:B24)" +"TOTAL!$E$91" +"+C25" +"+'[2]ST Warroom 99'!$T$12" +"+'[2]ST Warroom 99'!$T$29" +"+'[2]ST Warroom 99'!$T$46" +"TOTAL!$G$91" +"+[1]OAvsACT!$G$50" +"+H26-H25" +"+B25-B26" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPLR-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11+'TX-HPLC-VAR'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+V11+X11+Z11+T11" +"-1433750-448431-110877+1938" +"-56514-6500139-56514-28346" +"110877-1938" +"6500139+28346" +"SUM(D11:D15)" +"2835+620000" +"5091+2690+448431-35941+3742" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"-2835-13949" +"-46369+88071+2595915+79108-2690+35941+4100-3742-852628-21476-5852" +"584436-18864-13949" +"46369-88071+6228442-79108-4100+5852" +"48342+45023+1247850" +"805068+2162022-5091-2595915-805068-17423+852628" +"1325801-584436+18864+13949" +"10448605-2162022-32229-6228442-10448605+17423+21476" +"-31074-1205988+1264666-100000-174878" +"-196000+126300+76100" +"391110+100000" +"-391110+36109+196000-126300-76100" +"1205988-1300000" +"56514+56514" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+V11+X11+Z11+T11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"-2842742-25109" +"-1433750+1538095-1000305.72" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"W87+Y87+AA87+AC87+AE87+AG87+AI87+AK87+AM87+AO87" +"X87+Z87+AB87+AD87+AF87+AH87+AJ87+AL87+AN87+AP87" +"SUM(D86:D88)" +"+D82+D89" +"+E74+E12+E20" +"+G12+G20+G74" +"+E94-E95" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPLR-FLSH'!M82" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"'TX-EGM-FLSH'!H11+'TX-HPLR-FLSH'!H11+'TX-HPLC-FLSH'!H11" +"'TX-EGM-FLSH'!J11+'TX-HPLR-FLSH'!J11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPLR-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E124" +"+Actuals!O164" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!O169" +"+Actuals!E134" +"+Actuals!O174" +"SUM(D27:D28)" +"+Actuals!E136" +"+Actuals!O176" +"SUM(D32:D35)" +"+Actuals!E140" +"+Actuals!O180" +"D42+D39" +"+Actuals!E143" +"+Actuals!O183" +"+Actuals!E144" +"+Actuals!O184" +"+Actuals!E145" +"+Actuals!O185" +"+Actuals!E146" +"+Actuals!O186" +"+Actuals!E147" +"+Actuals!O187" +"+Actuals!E149" +"+Actuals!O189" +"+Actuals!E151" +"+Actuals!O191" +"+Actuals!E153" +"+Actuals!O193" +"+Actuals!E155" +"+Actuals!O195" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!Z8" +"CE_GL!EB8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!H11+RECLASS!H11" +"+Actuals!E164" +"+Actuals!J164+1433750" +"+Actuals!O244" +"SUM(D11:D15)" +"+Actuals!E169" +"+Actuals!O249" +"-249931.3-28500-42000" +"+Actuals!E174" +"+Actuals!O254" +"SUM(D27:D28)" +"+Actuals!E176" +"+Actuals!O256" +"SUM(D32:D35)" +"+Actuals!E180" +"+Actuals!O260" +"D42+D39" +"+Actuals!E183" +"+Actuals!O263" +"+Actuals!E184" +"+Actuals!O264" +"+Actuals!E185" +"+Actuals!O265" +"+Actuals!E186" +"+Actuals!O266" +"+Actuals!E187" +"+Actuals!O267" +"+Actuals!E189" +"+Actuals!O269" +"+Actuals!E191" +"+Actuals!O271" +"+Actuals!E193" +"+Actuals!O273" +"+Actuals!E195" +"+Actuals!O275" +"+Actuals!J196+1311544" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!Z8" +"CE_GL!EB8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!J11+RECLASS!J11" +"+Actuals!E44" +"+Actuals!I44+2" +"+Actuals!J44+430" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!G49+7653" +"+Actuals!H49+21039" +"+Actuals!E54+24007" +"+Actuals!F54+69555" +"+Actuals!G54-24007" +"+Actuals!H54-69555" +"+Actuals!I54-16923" +"+Actuals!J54-49426" +"+Actuals!K54" +"+Actuals!G55+13253+3101" +"+Actuals!H55+39659+8857" +"+Actuals!I55+20022-3101" +"+Actuals!J55+57853-8857" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!G66-7653" +"+Actuals!H66-21039" +"+Actuals!I66-2" +"+Actuals!J66-430" +"+Actuals!E67" +"+Actuals!E69" +"+Actuals!E70+705756" +"+Actuals!F70+170000" +"+Actuals!E71" +"+Actuals!E72+469300" +"+Actuals!F72+640000" +"+Actuals!I72-24007" +"+Actuals!E73" +"+Actuals!E75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!Z8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!J11+'TIE-OUT'!H11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!Z8" +"CE_GL!EB8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!L11+RECLASS!L11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!Z8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!R11+RECLASS!R11" +"+Actuals!E244" +"+Actuals!J244-1433750" +"+Actuals!L244-116818" +"+Actuals!O444" +"SUM(D11:D15)" +"+Actuals!E249" +"+Actuals!O449" +"+Actuals!E254" +"+Actuals!O454" +"SUM(D27:D28)" +"+Actuals!E256" +"+Actuals!O456" +"SUM(D32:D35)" +"+Actuals!E260" +"+Actuals!O460" +"D42+D39" +"+Actuals!E263" +"+Actuals!O463" +"+Actuals!E264" +"+Actuals!O464" +"+Actuals!E265" +"+Actuals!O465" +"+Actuals!E266" +"+Actuals!O466" +"+Actuals!E267" +"+Actuals!O467" +"+Actuals!E269" +"+Actuals!O469" +"+Actuals!E271" +"+Actuals!O471" +"+Actuals!E273" +"+Actuals!O473" +"+Actuals!E275" +"+Actuals!O475" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!Z8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!P11+RECLASS!P11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!E33" +"+Actuals!E35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!Z8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!T11+RECLASS!T11" +"+Actuals!K4" +"SUM(D11:D15)" +"+Actuals!K9" +"9031093+76769" +"25021227+198951" +"5242802+135557" +"14666354+356713" +"-78+281505" +"787944-204" +"+Actuals!K14" +"15638+78" +"44351+202" +"SUM(D27:D28)" +"+Actuals!K16" +"SUM(D32:D35)" +"+Actuals!K20" +"+Actuals!T22+1185" +"D42+D39" +"+Actuals!K23" +"+Actuals!K24" +"+Actuals!K25" +"-168329+168329" +"-441022+441022" +"+Actuals!K26" +"-7320388+7320388" +"-1289796+1289796-856975-22868-391000" +"-2980308+2980308" +"137288-137288" +"+Actuals!K27" +"43929832-43929832" +"626940+350-220+55580-682650" +"4794416-4794416" +"29830-29830" +"+Actuals!K29" +"123262-123262" +"-81556+81556" +"5454699-5454699" +"2627-2627" +"+Actuals!K31" +"21487+2498572+51096-51906-2498572" +"60000+501+667704+14772-667704-14772" +"+Actuals!K33" +"+Actuals!K35" +"123660-123637" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!Z8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!P11+'TIE-OUT'!R11+'TIE-OUT'!T11)+(RECLASS!P11+RECLASS!R11+RECLASS!T11)" +"'TX-EGM-GL'!H11+'TX-HPLR-GL '!H11+'TX-HPLC-GL'!H11" +"'TX-EGM-GL'!L11+'TX-HPLR-GL '!L11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!Z8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!N11+RECLASS!N11" +"+Actuals!E284" +"+Actuals!O484" +"+Actuals!L285-820725" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!O489" +"+Actuals!E294" +"+Actuals!O494" +"SUM(D27:D28)" +"+Actuals!E296" +"+Actuals!O496" +"SUM(D32:D35)" +"+Actuals!E300" +"+Actuals!O500" +"D42+D39" +"+Actuals!E303" +"+Actuals!O503" +"+Actuals!E304" +"+Actuals!O504" +"+Actuals!E305" +"+Actuals!O505" +"+Actuals!E306" +"+Actuals!O506" +"+Actuals!E307" +"+Actuals!O507" +"+Actuals!E309" +"+Actuals!O509" +"+Actuals!E311" +"+Actuals!O511" +"+Actuals!E313" +"+Actuals!O513" +"+Actuals!E315" +"+Actuals!O515" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!Z8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!Z11+RECLASS!Z11" +"21274441-13806202" +"63812892-41403278" +"-325732+11" +"+Actuals!I84" +"+Actuals!O124" +"SUM(D11:D15)" +"-6791496-4405" +"-16327368-13971" +"+Actuals!I89" +"-12+317" +"+Actuals!O129" +"+Actuals!E94" +"+Actuals!O134" +"SUM(D27:D28)" +"+Actuals!I96" +"+Actuals!O136" +"SUM(D32:D35)" +"+Actuals!M100" +"+Actuals!O140" +"D42+D39" +"+Actuals!E103" +"+Actuals!O143" +"+Actuals!E104" +"+Actuals!O144" +"+Actuals!E105" +"+Actuals!O145" +"+Actuals!I106" +"+Actuals!O146" +"-9916450-721069" +"-5046169-1063533" +"-4085-66212" +"-36973+7453-323840" +"-2050463-176806" +"4761-52133+220058" +"2134582+3252" +"53+51166" +"-28584+301521" +"6388-6801+14503" +"+Actuals!O147" +"+Actuals!W107" +"+Actuals!K102" +"287775-29233" +"+Actuals!E109" +"+Actuals!O149" +"+Actuals!O151" +"+Actuals!E113" +"+Actuals!O153" +"+Actuals!E115" +"+Actuals!O155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!Z8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!V11+RECLASS!V11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"1944265+4241659" +"-2479-89995" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!Z8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!X11+RECLASS!X11" +"24022067-4219651" +"61531847-11585036" +"+Actuals!O284" +"SUM(D11:D15)" +"+Actuals!O289" +"+Actuals!O294" +"SUM(D27:D28)" +"+Actuals!O296" +"SUM(D32:D35)" +"+Actuals!O300" +"D42+D39" +"+Actuals!O303" +"+Actuals!O304" +"+Actuals!O305" +"+Actuals!O306" +"+Actuals!O307" +"+Actuals!O309" +"+Actuals!O311" +"+Actuals!O313" +"+Actuals!O315" +"+Actuals!T316+-1400000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLR-FLSH'!L11" +"'TX-HPLR-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLC-FLSH'!L11" +"'TX-HPLC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+E1+31" +"+G1+30" +"+G1+30" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPLR-GL '!H82" +"+'TX-HPLC-GL'!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"'CE-FLSH'!$M$82" +"CE_GL!$E$82" +"C11-B11" +"CE_GL!G82" +"+C11-G11" +"'EAST-EGM-GL'!G82" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'BGC-EGM-GL'!G82" +"'EAST-LRC-FLSH'!$M$82" +"'EAST-LRC-GL'!$E$82" +"'EAST-LRC-GL'!G82" +"+'EAST-EGM-FLSH'!M89" +"+'EAST-EGM-GL'!E89" +"'TX-EGM-FLSH'!$M$82" +"'TX-EGM-GL'!$E$82" +"'TX-EGM-GL'!G82" +"'TX-HPLR-FLSH'!$M$82" +"'TX-HPLR-GL '!$E$82" +"'TX-HPLR-GL '!G82" +"'TX-HPLC-FLSH'!$M$82" +"'TX-HPLC-GL'!$E$82" +"'TX-EGM-FLSH'!$M$89" +"+'TX-EGM-GL'!E89" +"'WE-GL '!G81" +"'WE-FLSH'!$M$82" +"'WE-GL '!$E$82" +"STG_FLSH!$M$82" +"STG_GL!$E$82" +"STG_GL!G82" +"ONT_FLSH!$M$82" +"'ONT_GL '!$E$82" +"'ONT_GL '!G82" +"ONT_FLSH!$M$89" +"+'ONT_GL '!E89" +"+BUG_FLSH!M82" +"+BUG_GL!E82" +"+BUG_GL!G82" +"SUM(B11:B24)" +"TOTAL!$E$91" +"TOTAL!$G$91" +"TOTAL!$I$91" +"'TIE-OUT'!E82+RECLASS!E82" +"+B25-B26" +"+'[2]ST Warroom 99'!$B$45" +"C11" +"+'[2]ST Warroom 99'!$C$45+'[2]ST Warroom 99'!$D$45+'[2]ST Warroom 99'!$E$45+'[2]ST Warroom 99'!$F$45" +"C13+C14+C15" +"+'[2]ST Warroom 99'!$H$45+'[2]ST Warroom 99'!$I$45+'[2]ST Warroom 99'!$J$45+'[2]ST Warroom 99'!$K$45" +"C16+C17+C19+C18" +"+'[2]ST Warroom 99'!$L$45" +"C20" +"+'[2]ST Warroom 99'!$M$45" +"+'[2]ST Warroom 99'!$O$45" +"+C22+C23" +"+'[2]ST Warroom 99'!$G$45" +"C24" +"SUM(B31:B38)" +"+B39" +"C40-[1]OAvsACT!$C$49" +"-D40+[1]OAvsACT!$G$49" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPLR-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11+'TX-HPLC-VAR'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"STG_VAR!D86+ONT_VAR!D86+'CE-VAR'!D86+'EAST-EGM-VAR'!D86+'BGC-EGM-VAR'!D86+'EAST-LRC-VAR'!D86+'TX-EGM-VAR'!D86+'TX-HPLR-VAR '!D86+'WE-VAR'!D86+BUG_VAR!D86" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+V11+X11+Z11+T11" +"-613000-1297000-762932+762932" +"-817898-202812-249931+213900-173210-67860+817898+64928" +"3349188-173210" +"-10418679-3629972+10418679-10337748" +"77918-155836" +"202812-64928" +"-141558+10337748+141558" +"SUM(D11:D15)" +"173210+860-7700+21415-6600+4980+12064" +"-3349188+173210" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"-514862+514862-547299+547299-564737" +"D42+D39" +"2487946-68594+71991-860+3779+7700-21415+28922+6600-4980-12064" +"6123824+68594-71991-3779-28922" +"1297000+26233" +"-2487946+817898-37914+1848860+35136-817898" +"762932+551177-762932-18808" +"-6123824+10418679+141558+37914-1848860-35136-10418679-141558" +"-100000-155000" +"249931-213900" +"1416080-72523+100000" +"72523-77918+155836" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+V11+X11+Z11+T11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"-505484" +"3010163" +"-819542" +"394784-1416080-137974" +"-1398253" +"144425" +"-3036809-897000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"F86+H86+J86+L86+N86+P86+R86+V86+X86+Z86" +"W87+Y87+AA87+AC87+AE87+AG87+AI87+AK87+AM87+AO87" +"X87+Z87+AB87+AD87+AF87+AH87+AJ87+AL87+AN87+AP87" +"SUM(D86:D88)" +"+D82+D89" +"+E74+E12+E20" +"+G12+G20+G74" +"+E94-E95" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPLR-FLSH'!M82" +"-92876+803" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"'TX-EGM-FLSH'!H11+'TX-HPLR-FLSH'!H11+'TX-HPLC-FLSH'!H11" +"'TX-EGM-FLSH'!J11+'TX-HPLR-FLSH'!J11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPLR-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"1292000-5957659" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E124" +"+Actuals!Q164" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!Q169" +"+Actuals!E134" +"+Actuals!Q174" +"SUM(D27:D28)" +"+Actuals!E136" +"+Actuals!Q176" +"SUM(D32:D35)" +"+Actuals!E140" +"+Actuals!Q180" +"D42+D39" +"+Actuals!E143" +"+Actuals!Q183" +"+Actuals!E144" +"+Actuals!Q184" +"+Actuals!E145" +"+Actuals!Q185" +"+Actuals!E146" +"+Actuals!Q186" +"+Actuals!E147" +"+Actuals!Q187" +"+Actuals!E149" +"+Actuals!Q189" +"+Actuals!E151" +"+Actuals!Q191" +"+Actuals!E153" +"+Actuals!Q193" +"+Actuals!E155" +"+Actuals!Q195" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"CE_GL!EB8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!H11+RECLASS!H11" +"+Actuals!E164" +"+Actuals!Q244" +"SUM(D11:D15)" +"+Actuals!E169" +"+Actuals!Q249" +"+Actuals!E174" +"+Actuals!Q254" +"SUM(D27:D28)" +"+Actuals!E176" +"+Actuals!Q256" +"SUM(D32:D35)" +"+Actuals!E180" +"+Actuals!Q260" +"D42+D39" +"+Actuals!E183" +"+Actuals!Q263" +"+Actuals!E184" +"+Actuals!Q264" +"+Actuals!E185" +"+Actuals!Q265" +"+Actuals!E186" +"+Actuals!Q266" +"+Actuals!E187" +"+Actuals!Q267" +"+Actuals!E189" +"+Actuals!Q269" +"+Actuals!E191" +"+Actuals!Q271" +"+Actuals!E193" +"+Actuals!Q273" +"+Actuals!E195" +"+Actuals!Q275" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"CE_GL!EB8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!J11+RECLASS!J11" +"+Actuals!E44" +"+Actuals!Q44+70" +"+Actuals!R44+164" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!L49+374" +"+Actuals!G53+6057" +"+Actuals!H53+13795" +"+Actuals!E54" +"+Actuals!G54+378" +"+Actuals!H54+973" +"+Actuals!K54+66720" +"+Actuals!L54+160505" +"+Actuals!G55-378-6057" +"+Actuals!H55-973-13795" +"+Actuals!K55-66720" +"+Actuals!L55-160878" +"+Actuals!Q55-70" +"+Actuals!R55-164" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!G66-6057" +"+Actuals!H66-13795" +"+Actuals!L66-374" +"+Actuals!Q66-70" +"+Actuals!R66-164" +"+Actuals!E67" +"+Actuals!E69" +"+Actuals!E71" +"+Actuals!E72+522038" +"+Actuals!F72+450000" +"+Actuals!E73" +"+Actuals!E75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!J11+'TIE-OUT'!H11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"CE_GL!EB8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!L11+RECLASS!L11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!R11+RECLASS!R11" +"+Actuals!E244" +"+Actuals!Q444" +"-5232.55+4749.2" +"SUM(D11:D15)" +"+Actuals!E249" +"+Actuals!Q449" +"+Actuals!E254" +"+Actuals!Q454" +"SUM(D27:D28)" +"+Actuals!E256" +"+Actuals!Q456" +"SUM(D32:D35)" +"+Actuals!E260" +"+Actuals!Q460" +"D42+D39" +"+Actuals!E263" +"+Actuals!Q463" +"+Actuals!E264" +"+Actuals!Q464" +"+Actuals!E265" +"+Actuals!Q465" +"+Actuals!E266" +"+Actuals!Q466" +"+Actuals!E267" +"+Actuals!Q467" +"+Actuals!E269" +"+Actuals!Q469" +"+Actuals!E271" +"+Actuals!Q471" +"+Actuals!E273" +"+Actuals!Q473" +"+Actuals!E275" +"+Actuals!Q475" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"1288961-688737" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!P11+RECLASS!P11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!J24-9718" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!E33" +"+Actuals!E35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!T11+RECLASS!T11" +"81462338-81462338+82233612" +"+Actuals!Y4" +"SUM(D11:D15)" +"+Actuals!Y9" +"10508422+7006" +"24169630+16095" +"-4431391-196" +"9675-744" +"22465-1495" +"+Actuals!Q14" +"-10602+249632" +"-1196558+554609" +"29997+18205" +"65093+40446" +"-8157-29519" +"-63924-18315" +"SUM(D27:D28)" +"+Actuals!Y16" +"SUM(D32:D35)" +"+Actuals!Q20" +"+Actuals!V22+24675" +"D42+D39" +"+Actuals!M23" +"+Actuals!M24" +"+Actuals!Y25" +"-121136+121136" +"-277401+277401" +"3739-3739" +"8488-8488" +"+Actuals!M26" +"-5059112+5059112" +"-1188502+1188502-688630-170321" +"-2037750+2037750" +"105565-105565" +"2183963-2183963" +"-1424+1424" +"+Actuals!M27" +"37021551-37021551" +"663128-663128" +"4191492-4191492" +"-16156+16156" +"-142550+142550" +"-742+742" +"+Actuals!M29" +"-196+196" +"2123642+6296709+272507-6569216" +"11887+56007+196-68090" +"-13170+13170" +"-1443+1443" +"+Actuals!M31" +"4899429-4899429" +"243229+26669-269898" +"+Actuals!M33" +"+Actuals!M35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!P11+'TIE-OUT'!R11+'TIE-OUT'!T11)+(RECLASS!P11+RECLASS!R11+RECLASS!T11)" +"'TX-EGM-GL'!H11+'TX-HPLR-GL '!H11+'TX-HPLC-GL'!H11" +"'TX-EGM-GL'!L11+'TX-HPLR-GL '!L11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!N11+RECLASS!N11" +"+Actuals!E284" +"+Actuals!Q484" +"+Actuals!N285-820725" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!Q489" +"+Actuals!E294" +"+Actuals!Q494" +"SUM(D27:D28)" +"+Actuals!E296" +"+Actuals!Q496" +"SUM(D32:D35)" +"+Actuals!E300" +"+Actuals!Q500" +"D42+D39" +"+Actuals!E303" +"+Actuals!Q503" +"+Actuals!E304" +"+Actuals!Q504" +"+Actuals!E305" +"+Actuals!Q505" +"+Actuals!E306" +"+Actuals!Q506" +"+Actuals!E307" +"+Actuals!Q507" +"+Actuals!E309" +"+Actuals!Q509" +"+Actuals!E311" +"+Actuals!Q511" +"+Actuals!E313" +"+Actuals!Q513" +"+Actuals!E315" +"+Actuals!Q515" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!Z11+RECLASS!Z11" +"25456128-16101572" +"66720111-41121828" +"-162-96837" +"-409+10452779" +"+Actuals!O84" +"+Actuals!Q124" +"SUM(D11:D15)" +"+Actuals!K89" +"+Actuals!Q129" +"+Actuals!E94" +"+Actuals!Q134" +"SUM(D27:D28)" +"+Actuals!I96" +"+Actuals!Q136" +"SUM(D32:D35)" +"+Actuals!I100" +"+Actuals!Q140" +"D42+D39" +"+Actuals!E103" +"+Actuals!Q143" +"+Actuals!E104" +"+Actuals!Q144" +"+Actuals!E105" +"+Actuals!Q145" +"+Actuals!I106" +"+Actuals!Q146" +"-14423776-892036" +"-1253630-11405" +"1897420+188511" +"-4171310-1043659" +"-112933-171150" +"-33974+7033-295061" +"-335937-233809" +"27555-38016+189699" +"-185+948" +"-9464+166991" +"8043+6621-1858" +"+Actuals!Q147" +"+Actuals!Y107" +"+Actuals!E109" +"+Actuals!H109-5" +"+Actuals!Q149" +"+Actuals!E111" +"+Actuals!Q151" +"+Actuals!E113" +"+Actuals!Q153" +"+Actuals!E115" +"+Actuals!Q155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!V11+RECLASS!V11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"-418094-1428267" +"-93000-16908" +"-89995-17434" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!X11+RECLASS!X11" +"42240+245303+12286349" +"100099+569725+26881819" +"+Actuals!Q284" +"SUM(D11:D15)" +"+Actuals!Q289" +"+Actuals!Q294" +"SUM(D27:D28)" +"+Actuals!Q296" +"SUM(D32:D35)" +"+Actuals!Q300" +"D42+D39" +"+Actuals!Q303" +"+Actuals!Q304" +"+Actuals!Q305" +"+Actuals!Q306" +"+Actuals!Q307" +"+Actuals!Q309" +"+Actuals!Q311" +"+Actuals!Q313" +"+Actuals!Q315" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLR-FLSH'!L11" +"'TX-HPLR-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLC-FLSH'!L11" +"'TX-HPLC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+E1+31" +"+M1+30" +"+M1+30" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPLR-GL '!H82" +"+'TX-HPLC-GL'!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"'CE-FLSH'!$M$82" +"CE_GL!$E$82" +"C11-B11" +"CE_GL!G82" +"'EAST-EGM-GL'!G82" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'BGC-EGM-GL'!G82" +"'EAST-LRC-FLSH'!$M$82" +"'EAST-LRC-GL'!$E$82" +"'EAST-LRC-GL'!G82" +"+'EAST-EGM-FLSH'!M89" +"+'EAST-EGM-GL'!E89" +"'TX-EGM-FLSH'!$M$82" +"'TX-EGM-GL'!$E$82" +"'TX-EGM-GL'!G82" +"'TX-HPL-FLSH'!$M$82" +"'TX-HPL-GL '!$E$82" +"'TX-HPL-GL '!G82" +"'TX-EGM-FLSH'!$M$89" +"+'TX-EGM-GL'!E89" +"'WE-GL '!G81" +"'WE-FLSH'!$M$82" +"'WE-GL '!$E$82" +"STG_FLSH!$M$82" +"STG_GL!$E$82" +"STG_GL!G82" +"ONT_FLSH!$M$82" +"'ONT_GL '!$E$82" +"'ONT_GL '!G82" +"ONT_FLSH!$M$89" +"+'ONT_GL '!E89" +"+BUG_FLSH!M82" +"+BUG_GL!E82" +"+BUG_GL!G82" +"SUM(B11:B23)" +"TOTAL!$E$91" +"TOTAL!$G$91" +"TOTAL!$I$91" +"'TIE-OUT'!E82+RECLASS!E82" +"+B24-B25" +"+'[2]ST Warroom 99'!$B$44" +"C11" +"+'[2]ST Warroom 99'!$C$44+'[2]ST Warroom 99'!$D$44+'[2]ST Warroom 99'!$E$44+'[2]ST Warroom 99'!$F$44" +"C13+C14+C15" +"+'[2]ST Warroom 99'!$H$44+'[2]ST Warroom 99'!$I$44+'[2]ST Warroom 99'!$J$44+'[2]ST Warroom 99'!$K$44" +"C16+C17+C18" +"+'[2]ST Warroom 99'!$L$44" +"C19" +"+'[2]ST Warroom 99'!$M$44" +"+'[2]ST Warroom 99'!$O$44" +"+C21+C22" +"+'[2]ST Warroom 99'!$G$44" +"C23" +"SUM(B30:B37)" +"+B38" +"C39-[1]OAvsACT!$C$47" +"-D39+[1]OAvsACT!$G$47" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPL-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11" +"-10125-811529-631059.99-1346250-257386-1049898+47" +"-224706-15000-1362914-1362914-1362914" +"-3906-5403-5944-299007" +"-9954543-279317+1362914+1362914+1362914" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"1475+2181912+21750" +"33000-42756" +"252973-33000+42756" +"10125-56264-47+14655-2181912" +"631059.99+287650+716253+52800+571644+105200+43736+32922" +"3906+5403+5944+299007+811529" +"-287650-716253-52800-571644-105200-43736-32922" +"1346250-149614-14500" +"149614+14500+79467+100000" +"257386+1049898" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11" +"-3891680.32-182645.36" +"-1468228.14-37158.88" +"601006.41-3014.01" +"-1633489.6-243545.64" +"SUM(D11:D15)" +"124640.36-558491.78" +"-476740.32+91715" +"5342891.96+112131.39" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"930206+60000" +"-20535703+23536950" +"-1814708-16058" +"-3036809-897000" +"-839139+10000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"-92567.36+24653" +"SUM(D86:D88)" +"+D82+D89" +"+E74+E12+E20" +"+G12+G20+G74" +"+E94-E95" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPL-FLSH'!M82" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"'TX-EGM-FLSH'!H11+'TX-HPL-FLSH'!H11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPL-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"-301000+3633759" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E124" +"+Actuals!S164" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!S169" +"+Actuals!E134" +"+Actuals!S174" +"SUM(D27:D28)" +"+Actuals!E136" +"+Actuals!S176" +"SUM(D32:D35)" +"+Actuals!E140" +"+Actuals!S180" +"D42+D39" +"+Actuals!E143" +"+Actuals!S183" +"+Actuals!E144" +"+Actuals!S184" +"+Actuals!E145" +"+Actuals!S185" +"+Actuals!E146" +"+Actuals!S186" +"+Actuals!E147" +"+Actuals!S187" +"+Actuals!E149" +"+Actuals!S189" +"+Actuals!E151" +"+Actuals!S191" +"+Actuals!E153" +"+Actuals!S193" +"+Actuals!E155" +"+Actuals!S195" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"CE_GL!ED8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!H11+RECLASS!H11" +"+Actuals!E164" +"+Actuals!S244" +"SUM(D11:D15)" +"+Actuals!E169" +"+Actuals!S249" +"+Actuals!E174" +"+Actuals!S254" +"SUM(D27:D28)" +"+Actuals!E176" +"+Actuals!S256" +"SUM(D32:D35)" +"+Actuals!E180" +"+Actuals!S260" +"D42+D39" +"+Actuals!E183" +"+Actuals!S263" +"+Actuals!E184" +"+Actuals!S264" +"+Actuals!E185" +"+Actuals!S265" +"+Actuals!E186" +"+Actuals!S266" +"+Actuals!E187" +"+Actuals!S267" +"+Actuals!T267-99955" +"+Actuals!E189" +"+Actuals!S269" +"+Actuals!E191" +"+Actuals!S271" +"+Actuals!E193" +"+Actuals!S273" +"+Actuals!E195" +"+Actuals!S275" +"-21060+4050" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"CE_GL!ED8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!J11+RECLASS!J11" +"+Actuals!E44" +"+Actuals!Q44+100" +"+Actuals!R44+232" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!N49+349" +"+Actuals!E54+37234" +"+Actuals!F54+88019" +"+Actuals!G54" +"+Actuals!E55-34984" +"+Actuals!F55-82631" +"+Actuals!N55-349" +"+Actuals!Q55-100" +"+Actuals!R55-232" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!G66-9076" +"+Actuals!H66-20756" +"+Actuals!N66-349" +"+Actuals!Q66-100" +"+Actuals!R66-232" +"+Actuals!E67" +"+Actuals!E69" +"+Actuals!E71" +"+Actuals!H72+450000" +"+Actuals!E73" +"+Actuals!E75" +"+Actuals!E83+1116361" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!J11+'TIE-OUT'!H11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"CE_GL!ED8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!L11+RECLASS!L11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!R11+RECLASS!R11" +"+Actuals!E244" +"+Actuals!S444" +"SUM(D11:D15)" +"+Actuals!E249" +"+Actuals!S449" +"+Actuals!E254" +"+Actuals!S454" +"SUM(D27:D28)" +"+Actuals!E256" +"+Actuals!S456" +"SUM(D32:D35)" +"+Actuals!E260" +"+Actuals!S460" +"D42+D39" +"+Actuals!E263" +"+Actuals!S463" +"+Actuals!E264" +"+Actuals!S464" +"+Actuals!E265" +"+Actuals!S465" +"+Actuals!E266" +"+Actuals!S466" +"+Actuals!E267" +"+Actuals!S467" +"+Actuals!E269" +"+Actuals!S469" +"+Actuals!E271" +"+Actuals!S471" +"+Actuals!J272+124221" +"+Actuals!L272+1554" +"+Actuals!E273" +"+Actuals!S473" +"+Actuals!E275" +"+Actuals!S475" +"+Actuals!F283-5708904" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!P11+RECLASS!P11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!L24-9718" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!J32+6254+1751" +"+Actuals!L32-1943" +"+Actuals!P32-104" +"+Actuals!E33" +"+Actuals!E35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!P11+'TIE-OUT'!R11)+(RECLASS!P11+RECLASS!R11)" +"'TX-EGM-GL'!H11+'TX-HPL-GL '!H11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!N11+RECLASS!N11" +"+Actuals!E284" +"+Actuals!S484" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!S489" +"+Actuals!E294" +"+Actuals!S494" +"SUM(D27:D28)" +"+Actuals!E296" +"+Actuals!S496" +"SUM(D32:D35)" +"+Actuals!E300" +"+Actuals!S500" +"D42+D39" +"+Actuals!E303" +"+Actuals!S503" +"+Actuals!E304" +"+Actuals!S504" +"+Actuals!E305" +"+Actuals!S505" +"+Actuals!E306" +"+Actuals!S506" +"+Actuals!E307" +"+Actuals!S507" +"+Actuals!E309" +"+Actuals!S509" +"+Actuals!E311" +"+Actuals!S511" +"+Actuals!E313" +"+Actuals!S513" +"+Actuals!E315" +"+Actuals!S515" +"+Actuals!F316+132511" +"-132511-141459.05" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!X11+RECLASS!X11" +"+Actuals!E84+5788337" +"+Actuals!F84+11967868-6168715" +"+Actuals!G84" +"+Actuals!S124" +"+Actuals!E86+19806567" +"+Actuals!F86+48575377" +"SUM(D11:D15)" +"+Actuals!E89+541480" +"+Actuals!F89+1205876" +"+Actuals!G89" +"+Actuals!S129" +"+Actuals!E91-25428560" +"+Actuals!F91-60695726" +"+Actuals!E94" +"+Actuals!S134" +"SUM(D27:D28)" +"+Actuals!E96+222325-6329133" +"+Actuals!F96+495118-14094979" +"-203266+6329133" +"-451949+14094979" +"+Actuals!K96" +"+Actuals!S136" +"SUM(D32:D35)" +"+Actuals!E100+5398984" +"+Actuals!F100+13205714" +"+Actuals!K100" +"+Actuals!S140" +"D42+D39" +"+Actuals!E103" +"+Actuals!S143" +"+Actuals!E104" +"+Actuals!S144" +"+Actuals!E105" +"+Actuals!S145" +"+Actuals!E106-541480" +"+Actuals!F106-1205876" +"+Actuals!K106" +"+Actuals!S146" +"+Actuals!E107-9676810-11175895" +"+Actuals!F107-280883-448031" +"239045-342224" +"+Actuals!J107" +"+Actuals!S147" +"+Actuals!F108-8640365" +"+Actuals!E109" +"+Actuals!S149" +"+Actuals!E111" +"+Actuals!S151" +"+Actuals!E113" +"+Actuals!S153" +"+Actuals!E115" +"+Actuals!S155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!T11+RECLASS!T11" +"-410000-250000" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"51186+2684237" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!V11+RECLASS!V11" +"9403756" +"19843285" +"-2635696+2635696" +"-6086111+6074833" +"+Actuals!S284" +"2941839" +"6789801" +"SUM(D11:D15)" +"-7736701+243043+26013-5000-1686091-269056" +"-17989182+252813+43062-11662-3798523-295875" +"32223+1539" +"75546-30445" +"-500640-1050000" +"-875760-2419980" +"+Actuals!S289" +"+Actuals!S294" +"SUM(D27:D28)" +"+Actuals!S296" +"SUM(D32:D35)" +"+Actuals!S300" +"D42+D39" +"+Actuals!S303" +"+Actuals!S304" +"+Actuals!S305" +"+Actuals!S306" +"+Actuals!S307" +"+Actuals!S309" +"+Actuals!S311" +"+Actuals!S313" +"+Actuals!S315" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPL-FLSH'!L11" +"'TX-HPL-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+E1+31" +"+G1+30" +"+G1+30" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPL-GL '!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"'CE-FLSH'!$M$82" +"CE_GL!$E$82" +"C11-B11" +"CE_GL!G82" +"+C11-G11" +"109834-41653" +"'EAST-EGM-GL'!G82" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'BGC-EGM-GL'!G82" +"'EAST-LRC-FLSH'!$M$82" +"'EAST-LRC-GL'!$E$82" +"'EAST-LRC-GL'!G82" +"+'EAST-EGM-FLSH'!M89" +"+'EAST-EGM-GL'!E89" +"'TX-EGM-FLSH'!$M$82" +"'TX-EGM-GL'!$E$82" +"'TX-EGM-GL'!G82" +"'TX-HPL-FLSH'!$M$82" +"'TX-HPL-GL '!$E$82" +"'TX-HPL-GL '!G82" +"'TX-EGM-FLSH'!$M$89" +"+'TX-EGM-GL'!E89" +"'WE-GL '!G81" +"'WE-FLSH'!$M$82" +"'WE-GL '!$E$82" +"STG_FLSH!$M$82" +"STG_GL!$E$82" +"STG_GL!G82" +"ONT_FLSH!$M$82" +"'ONT_GL '!$E$82" +"'ONT_GL '!G82" +"ONT_FLSH!$M$89" +"+'ONT_GL '!E89" +"+BUG_FLSH!M82" +"+BUG_GL!E82" +"+BUG_GL!G82" +"SUM(B11:B23)" +"TOTAL!$E$91" +"TOTAL!$G$91" +"TOTAL!$I$91" +"'TIE-OUT'!E82+RECLASS!E82" +"+B24-B25" +"+'[2]ST Warroom 99'!$B$43" +"C11" +"+'[2]ST Warroom 99'!$C$43+'[2]ST Warroom 99'!$D$43+'[2]ST Warroom 99'!$E$43+'[2]ST Warroom 99'!$F$43" +"C13+C14+C15" +"+'[2]ST Warroom 99'!$H$43+'[2]ST Warroom 99'!$I$43+'[2]ST Warroom 99'!$J$43+'[2]ST Warroom 99'!$K$43" +"C16+C17+C18" +"+'[2]ST Warroom 99'!$L$43" +"C19" +"+'[2]ST Warroom 99'!$M$43" +"+'[2]ST Warroom 99'!$O$43" +"+C21+C22" +"+'[2]ST Warroom 99'!$G$43" +"C23" +"SUM(B30:B37)" +"+B38" +"C39-[1]OAvsACT!$C$46" +"-D39+[1]OAvsACT!$G$46" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPL-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11" +"-879386-1401510" +"89420-178840" +"-809669.11-643108.63" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"879386+19890+1218068" +"-19890-1218068" +"473930+99758-109834+219668-100000" +"406701-2466562" +"-5000+310000+1401510-99758" +"5000-310000+2466562+109834-89420-24800-219668+100000+178840" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11" +"-188733.53-4013475.1" +"-38405.49-1249455.59" +"14751.38" +"870479-4264.21" +"-58139.01+63478.15" +"-125904.97-1517827.38" +"SUM(D11:D15)" +"128795.03-1003531.84" +"91202.16-3382333.37" +"1091.14-13613.64" +"58985.07-661658.81" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"869413+40000" +"-922316-12621" +"52270+8794.48" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"89703.37-W72" +"SUM(D86:D88)" +"+D82+D89" +"+E12+E20+E74" +"+E94-E95" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPL-FLSH'!M82" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"'TX-EGM-FLSH'!H11+'TX-HPL-FLSH'!H11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPL-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"-301000+3633759" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E124" +"+Actuals!U164" +"+Actuals!H125-128590.52+249337.5" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!U169" +"+Actuals!E134" +"+Actuals!U174" +"SUM(D27:D28)" +"+Actuals!E136" +"+Actuals!U176" +"SUM(D32:D35)" +"+Actuals!E140" +"+Actuals!U180" +"D42+D39" +"+Actuals!E143" +"+Actuals!U183" +"+Actuals!E144" +"+Actuals!U184" +"+Actuals!E145" +"+Actuals!U185" +"+Actuals!E146" +"+Actuals!U186" +"+Actuals!E147" +"+Actuals!U187" +"+Actuals!E149" +"+Actuals!U189" +"+Actuals!E151" +"+Actuals!U191" +"+Actuals!E153" +"+Actuals!U193" +"+Actuals!E155" +"+Actuals!U195" +"+Actuals!J156+23000" +"+Actuals!Z196+1179933" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!H11+RECLASS!H11" +"+Actuals!E164" +"+Actuals!U244" +"+Actuals!H165+310-10717.1+34110.7" +"SUM(D11:D15)" +"+Actuals!E169" +"+Actuals!U249" +"+Actuals!E174" +"+Actuals!U254" +"SUM(D27:D28)" +"+Actuals!E176" +"+Actuals!U256" +"SUM(D32:D35)" +"+Actuals!E180" +"+Actuals!U260" +"D42+D39" +"+Actuals!E183" +"+Actuals!U263" +"+Actuals!E184" +"+Actuals!U264" +"+Actuals!E185" +"+Actuals!U265" +"+Actuals!E186" +"+Actuals!U266" +"+Actuals!E187" +"+Actuals!U267" +"+Actuals!V267+99955" +"+Actuals!E189" +"+Actuals!U269" +"+Actuals!E191" +"+Actuals!U271" +"+Actuals!E193" +"+Actuals!U273" +"+Actuals!E195" +"+Actuals!U275" +"-22431.85-45661.5" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!J11+RECLASS!J11" +"+Actuals!E44" +"+Actuals!H45+4563.2" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!G49+8777" +"+Actuals!H49+19789" +"+Actuals!P53+463" +"+Actuals!E54+27187" +"+Actuals!F54+54374" +"+Actuals!G54-19849" +"+Actuals!H54-37478" +"+Actuals!I54" +"+Actuals!E55-27187" +"+Actuals!F55-54374" +"+Actuals!G55+11671-8777" +"+Actuals!H55+18611-19789" +"+Actuals!P55-463" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!G66-8777" +"+Actuals!H66-19789" +"+Actuals!P66-463" +"+Actuals!E67" +"+Actuals!E69" +"+Actuals!E71" +"+Actuals!E72+1028765" +"+Actuals!F72+450000" +"+Actuals!H72-170000" +"+Actuals!E73" +"+Actuals!E75" +"+Actuals!G83-31269" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!J11+'TIE-OUT'!H11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!L11+RECLASS!L11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!R11+RECLASS!R11" +"+Actuals!E244" +"+Actuals!R244+116818" +"+Actuals!U444" +"+Actuals!H245-16486.18+189.1" +"SUM(D11:D15)" +"+Actuals!E249" +"+Actuals!U449" +"+Actuals!E254" +"+Actuals!U454" +"SUM(D27:D28)" +"+Actuals!E256" +"+Actuals!U456" +"SUM(D32:D35)" +"+Actuals!E260" +"+Actuals!U460" +"+Actuals!Z462-22343" +"D42+D39" +"+Actuals!E263" +"+Actuals!U463" +"+Actuals!E264" +"+Actuals!U464" +"+Actuals!E265" +"+Actuals!U465" +"+Actuals!E266" +"+Actuals!U466" +"+Actuals!E267" +"+Actuals!U467" +"+Actuals!E269" +"+Actuals!U469" +"+Actuals!E271" +"+Actuals!U471" +"+Actuals!H272+174792-50000" +"+Actuals!L272+2567" +"+Actuals!N272+7038" +"+Actuals!R272-3965-47" +"+Actuals!E273" +"+Actuals!U473" +"+Actuals!E275" +"+Actuals!U475" +"+Actuals!H276-3146.5" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!P11+RECLASS!P11" +"+Actuals!E4" +"+Actuals!H5-1192.5" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!N24-9718" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!J28+322775" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!H32+359202-1007" +"+Actuals!L32+459+5" +"+Actuals!E33" +"+Actuals!E35" +"+Actuals!F43+31161" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!P11+'TIE-OUT'!R11)+(RECLASS!P11+RECLASS!R11)" +"'TX-EGM-GL'!H11+'TX-HPL-GL '!H11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!N11+RECLASS!N11" +"+Actuals!E284" +"+Actuals!U484" +"+Actuals!Z484+-209637" +"+Actuals!H285-3569" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!U489" +"+Actuals!J290+1169009.89" +"+Actuals!E294" +"+Actuals!U494" +"SUM(D27:D28)" +"+Actuals!E296" +"+Actuals!P296+546214" +"+Actuals!U496" +"+Actuals!N299-546214" +"SUM(D32:D35)" +"+Actuals!E300" +"+Actuals!U500" +"D42+D39" +"+Actuals!E303" +"+Actuals!U503" +"+Actuals!E304" +"+Actuals!U504" +"+Actuals!E305" +"+Actuals!U505" +"+Actuals!E306" +"+Actuals!U506" +"+Actuals!E307" +"+Actuals!U507" +"+Actuals!E309" +"+Actuals!U509" +"+Actuals!E311" +"+Actuals!U511" +"+Actuals!E313" +"+Actuals!U513" +"+Actuals!E315" +"+Actuals!U515" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!X11+RECLASS!X11" +"+Actuals!E84+6908931" +"+Actuals!F84+15136614+722350" +"+Actuals!G84" +"+Actuals!H84+-7272248" +"+Actuals!U124" +"+Actuals!E86+22912116" +"+Actuals!F86+54912658" +"SUM(D11:D15)" +"+Actuals!E89+576813" +"+Actuals!F89+1358971" +"+Actuals!G89-22146" +"+Actuals!H89-52176" +"+Actuals!I89" +"+Actuals!U129" +"+Actuals!E91-31442257" +"+Actuals!F91-74998745" +"+Actuals!E94" +"+Actuals!U134" +"SUM(D27:D28)" +"+Actuals!E96+617301-5814117" +"+Actuals!F96+1454361-13698060" +"+Actuals!G96-615517+5814117" +"+Actuals!H96-1450388+13698060" +"+Actuals!I96+30" +"+Actuals!J96+136" +"+Actuals!K96" +"+Actuals!U136" +"+Actuals!G98+30547" +"+Actuals!H98+68076" +"SUM(D32:D35)" +"+Actuals!E100+6241213" +"+Actuals!F100+15790086" +"+Actuals!G100+627077" +"+Actuals!H100+1609272" +"+Actuals!I100+425316" +"+Actuals!J100+1105043" +"+Actuals!M100" +"+Actuals!U140" +"D42+D39" +"+Actuals!E103" +"+Actuals!U143" +"+Actuals!E104" +"+Actuals!U144" +"+Actuals!E105" +"+Actuals!G105-5834078" +"+Actuals!H105-13745088" +"+Actuals!I105-425346" +"+Actuals!J105-1002115" +"+Actuals!U145" +"+Actuals!E106-576813" +"+Actuals!F106-1358971" +"+Actuals!G106+22146" +"+Actuals!H106+52176" +"+Actuals!I106+30" +"+Actuals!J106+71" +"+Actuals!K106" +"+Actuals!U146" +"+Actuals!E107-20053450" +"+Actuals!F107-695794" +"+Actuals!G107+4011740" +"+Actuals!H107-67923-142546+249744" +"+Actuals!I107-15242" +"+Actuals!J107-3415" +"+Actuals!K107" +"+Actuals!U147" +"+Actuals!E108-1716128" +"+Actuals!F108-23489-8283618" +"142546-249744" +"+Actuals!E109" +"+Actuals!J109-16" +"+Actuals!U149" +"+Actuals!E111" +"+Actuals!U151" +"+Actuals!E113" +"+Actuals!U153" +"+Actuals!E115" +"+Actuals!U155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!T11+RECLASS!T11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"84126+16825787" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!V11+RECLASS!V11" +"23151-23151-23218" +"51859-51859-55723" +"+Actuals!U284" +"SUM(D11:D15)" +"-7112356+635000" +"-15619834+1483815" +"+Actuals!U289" +"+Actuals!U294" +"SUM(D27:D28)" +"+Actuals!U296" +"SUM(D32:D35)" +"+Actuals!U300" +"D42+D39" +"+Actuals!U303" +"+Actuals!U304" +"+Actuals!U305" +"+Actuals!U306" +"+Actuals!U307" +"+Actuals!U309" +"+Actuals!U311" +"+Actuals!U313" +"+Actuals!U315" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPL-FLSH'!L11" +"'TX-HPL-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+E1+31" +"+G1+30" +"+G1+30" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPL-GL '!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"'CE-FLSH'!$M$82" +"CE_GL!$E$82" +"C11-B11" +"CE_GL!G82" +"'EAST-EGM-GL'!G82" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'BGC-EGM-GL'!G82" +"'EAST-LRC-FLSH'!$M$82" +"'EAST-LRC-GL'!$E$82" +"'EAST-LRC-GL'!G82" +"+'EAST-EGM-FLSH'!M89" +"+'EAST-EGM-GL'!E89" +"'TX-EGM-FLSH'!$M$82" +"'TX-EGM-GL'!$E$82" +"'TX-EGM-GL'!G82" +"'TX-HPL-FLSH'!$M$82" +"'TX-HPL-GL '!$E$82" +"'TX-HPL-GL '!G82" +"'TX-EGM-FLSH'!$M$89" +"+'TX-EGM-GL'!E89" +"'WE-GL '!G81" +"'WE-FLSH'!$M$82" +"'WE-GL '!$E$82" +"STG_FLSH!$M$82" +"STG_GL!$E$82" +"STG_GL!G82" +"ONT_FLSH!$M$82" +"'ONT_GL '!$E$82" +"'ONT_GL '!G82" +"ONT_FLSH!$M$89" +"+'ONT_GL '!E89" +"+BUG_FLSH!M82" +"+BUG_GL!E82" +"+BUG_GL!G82" +"SUM(B11:B23)" +"TOTAL!$E$91" +"TOTAL!$G$91" +"TOTAL!$I$91" +"'TIE-OUT'!E82+RECLASS!E82" +"+B24-B25" +"+'[2]ST Warroom 99'!$B$42" +"C11" +"+'[2]ST Warroom 99'!$C$42+'[2]ST Warroom 99'!$D$42+'[2]ST Warroom 99'!$E$42+'[2]ST Warroom 99'!$F$42" +"C13+C14+C15" +"+'[2]ST Warroom 99'!$H$42+'[2]ST Warroom 99'!$I$42+'[2]ST Warroom 99'!$J$42+'[2]ST Warroom 99'!$K$42" +"C16+C17+C18" +"+'[2]ST Warroom 99'!$L$42" +"C19" +"+'[2]ST Warroom 99'!$M$42" +"+'[2]ST Warroom 99'!$O$42" +"+C21+C22" +"+'[2]ST Warroom 99'!$G$42" +"C23" +"SUM(B30:B37)" +"+B38" +"C39-[1]OAvsACT!$C$45" +"-D39+[1]OAvsACT!$G$45" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPL-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11" +"-1455110+1455110" +"15750+33000+36000" +"-15750-33000-36000-393582" +"-50000+17505" +"-879386-642852-780610" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"879386+16511+1196217" +"-16511-1196217" +"-238076-100000" +"-190000+393582-52800" +"1455110-5000" +"190000+52800+50000-24750-17505+3000-89700+100000+5000" +"-27084-170000" +"27084+170000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11" +"-8172907.77-182645.36" +"-3271051.99-37177.04" +"-794179.9-2840.16" +"-679713.44-56307.48" +"-3877402.5-123172.33" +"SUM(D11:D15)" +"235805.63+331190.36" +"26615.16-423607.94" +"1055.94-40413.24" +"57082.32+233474.09" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"-196194.06" +"1054678.81" +"-237236.88+24034.88" +"625721.07-17823.42" +"-171693.87-1983615" +"5600+113100" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+E12+E20+E74" +"-5809063+78213-1983615" +"+E94-E95" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"142094-65000-931" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPL-FLSH'!M82" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-EGM-FLSH'!D11+'TX-HPL-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPL-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"305000-2908601" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E124" +"+Actuals!W164" +"+Actuals!J125-249337" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!W169" +"+Actuals!E134" +"+Actuals!W174" +"SUM(D27:D28)" +"+Actuals!E136" +"+Actuals!W176" +"SUM(D32:D35)" +"+Actuals!E140" +"+Actuals!W180" +"D42+D39" +"+Actuals!E143" +"+Actuals!W183" +"+Actuals!E144" +"+Actuals!W184" +"+Actuals!E145" +"+Actuals!W185" +"+Actuals!E146" +"+Actuals!W186" +"+Actuals!E147" +"+Actuals!F147+6938" +"+Actuals!W187" +"+Actuals!E149" +"+Actuals!W189" +"+Actuals!E151" +"+Actuals!W191" +"+Actuals!E153" +"+Actuals!W193" +"+Actuals!E155" +"+Actuals!W195" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"CE_GL!ET8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11)" +"'TIE-OUT'!H11+RECLASS!H11" +"+Actuals!E164" +"+Actuals!W244" +"+Actuals!H165+56100" +"SUM(D11:D15)" +"+Actuals!E169" +"+Actuals!W249" +"+Actuals!E174" +"+Actuals!W254" +"SUM(D27:D28)" +"+Actuals!E176" +"+Actuals!W256" +"SUM(D32:D35)" +"+Actuals!E180" +"+Actuals!W260" +"D42+D39" +"+Actuals!E183" +"+Actuals!W263" +"+Actuals!E184" +"+Actuals!W264" +"+Actuals!E185" +"+Actuals!W265" +"+Actuals!E186" +"+Actuals!W266" +"+Actuals!E187" +"+Actuals!W267" +"+Actuals!E189" +"+Actuals!W269" +"+Actuals!E191" +"+Actuals!W271" +"+Actuals!E193" +"+Actuals!W273" +"+Actuals!E195" +"+Actuals!W275" +"+Actuals!F203-465450+482252" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"-65000+42828" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"CE_GL!ET8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11)" +"'TIE-OUT'!J11+RECLASS!J11" +"+Actuals!E44" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!H49+16470" +"+Actuals!I49+5928" +"+Actuals!J49+13479" +"+Actuals!Q49+1" +"+Actuals!R49-792" +"+Actuals!E54+568150" +"+Actuals!F54+1174703" +"+Actuals!G54" +"+Actuals!Q54+2356" +"+Actuals!R54+4712" +"+Actuals!E55-646515" +"+Actuals!F55-1339395" +"+Actuals!H55-16470" +"+Actuals!Q55-10195+7838" +"+Actuals!R55-20390+16470" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!H66-16470" +"+Actuals!Q66-1" +"+Actuals!R66+792" +"+Actuals!E67" +"+Actuals!F68+450000" +"+Actuals!E69" +"+Actuals!E71" +"+Actuals!H72+170000" +"+Actuals!E73" +"+Actuals!E75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11)" +"('TIE-OUT'!J11+'TIE-OUT'!H11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"'EAST-EGM-GL'!AT11+'EAST-LRC-GL'!AT11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"CE_GL!ET8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11)" +"'TIE-OUT'!L11+RECLASS!L11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11)" +"'TIE-OUT'!R11+RECLASS!R11" +"+Actuals!E244" +"+Actuals!W444" +"SUM(D11:D15)" +"+Actuals!E249" +"+Actuals!W449" +"+Actuals!E254" +"+Actuals!W454" +"SUM(D27:D28)" +"+Actuals!E256" +"+Actuals!W456" +"SUM(D32:D35)" +"+Actuals!E260" +"+Actuals!W460" +"D42+D39" +"+Actuals!E263" +"+Actuals!W463" +"+Actuals!E264" +"+Actuals!W464" +"+Actuals!E265" +"+Actuals!W465" +"+Actuals!E266" +"+Actuals!W466" +"+Actuals!E267" +"+Actuals!W467" +"+Actuals!E269" +"+Actuals!W469" +"+Actuals!E271" +"+Actuals!W471" +"+Actuals!H272+10000+50000+1110952-95614" +"+Actuals!J272+2153" +"+Actuals!N272+14573" +"+Actuals!P272+1164" +"422+16840" +"+Actuals!E273" +"+Actuals!W473" +"+Actuals!E275" +"+Actuals!W475" +"+Actuals!H276-2621959+4092143" +"+Actuals!J276+2025520" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11)" +"'TIE-OUT'!P11+RECLASS!P11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!P24-9718" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!H28-904705" +"+Actuals!L28+227520" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!H32-16840+84714+8043" +"+Actuals!N32+41" +"+Actuals!E33" +"+Actuals!E35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11)" +"('TIE-OUT'!P11+'TIE-OUT'!R11)+(RECLASS!P11+RECLASS!R11)" +"'TX-EGM-GL'!H11+'TX-HPL-GL '!H11" +"'TX-EGM-GL'!AT11+'TX-HPL-GL '!AT11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11)" +"'TIE-OUT'!N11+RECLASS!N11" +"+Actuals!E284" +"+Actuals!W484" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!W489" +"+Actuals!E294" +"+Actuals!W494" +"SUM(D27:D28)" +"+Actuals!E296" +"+Actuals!R296-546214" +"+Actuals!W496" +"+Actuals!P299+546214" +"SUM(D32:D35)" +"+Actuals!E300" +"+Actuals!W500" +"D42+D39" +"+Actuals!E303" +"+Actuals!W503" +"+Actuals!E304" +"+Actuals!W504" +"+Actuals!E305" +"+Actuals!W505" +"+Actuals!E306" +"+Actuals!W506" +"+Actuals!E307" +"+Actuals!W507" +"+Actuals!E309" +"+Actuals!W509" +"+Actuals!E311" +"+Actuals!W511" +"+Actuals!E313" +"+Actuals!W513" +"+Actuals!E315" +"+Actuals!W515" +"+Actuals!P316+546214" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11)" +"'TIE-OUT'!X11+RECLASS!X11" +"+Actuals!E84+7134763" +"+Actuals!F84+13856994+13900000" +"+Actuals!G84" +"+Actuals!H84-14843363" +"+Actuals!K84+2136851" +"+Actuals!L84+2908961" +"+Actuals!W124" +"+Actuals!E86+23263093" +"+Actuals!F86+52935052" +"SUM(D11:D15)" +"+Actuals!E89+621759" +"+Actuals!F89+976783" +"+Actuals!G89+38281" +"+Actuals!H89+60139" +"+Actuals!I89-39541" +"+Actuals!J89-62119" +"+Actuals!K89-5937915" +"+Actuals!L89-9343673" +"+Actuals!M89" +"+Actuals!W129" +"+Actuals!E91-33637409" +"+Actuals!F91-72275427" +"+Actuals!E94" +"+Actuals!W134" +"SUM(D27:D28)" +"+Actuals!E96-3284573" +"+Actuals!F96-5160064" +"+Actuals!G96+4352695" +"+Actuals!H96+7673725" +"+Actuals!I96-1062107" +"+Actuals!J96-2502039" +"+Actuals!K96" +"+Actuals!L96-84" +"+Actuals!W136" +"SUM(D32:D35)" +"+Actuals!E100+5902367" +"+Actuals!F100+12427684" +"+Actuals!G100-18041" +"+Actuals!H100+25250" +"+Actuals!I100+352840" +"+Actuals!J100+737436" +"+Actuals!K100" +"+Actuals!L100-525559" +"+Actuals!W140" +"+Actuals!K101+206988" +"+Actuals!L101+380858" +"D42+D39" +"+Actuals!E103" +"+Actuals!W143" +"+Actuals!E104" +"+Actuals!W144" +"+Actuals!E105" +"+Actuals!G105-4372935" +"+Actuals!H105-6869881" +"+Actuals!I105+748808" +"+Actuals!J105+1176377" +"+Actuals!K105+3594086" +"+Actuals!L105+5646309" +"+Actuals!W145" +"+Actuals!E106-621759" +"+Actuals!F106-976783" +"+Actuals!G106" +"+Actuals!H106-60139" +"+Actuals!I106+39541" +"+Actuals!J106+62119" +"+Actuals!W146" +"+Actuals!E107-998339-20077412" +"+Actuals!F107-16461-791733" +"+Actuals!G107" +"+Actuals!I107-16460" +"+Actuals!J107+23969-28220" +"+Actuals!W147" +"+Actuals!F108-9094890" +"+Actuals!H108+91+342346" +"+Actuals!J108+28220" +"+Actuals!E109" +"+Actuals!W149" +"+Actuals!E111" +"+Actuals!W151" +"+Actuals!E113" +"+Actuals!W153" +"+Actuals!E115" +"+Actuals!W155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11)" +"'TIE-OUT'!T11+RECLASS!T11" +"-111833" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"96833+111833" +"-539886+4215664" +"-146417-125739-42550" +"35744+42550" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11)" +"'TIE-OUT'!V11+RECLASS!V11" +"+Actuals!W284" +"SUM(D11:D15)" +"-15014179-3362019" +"-29948968-6755071" +"+Actuals!W289" +"+Actuals!W294" +"SUM(D27:D28)" +"+Actuals!W296" +"SUM(D32:D35)" +"+Actuals!W300" +"D42+D39" +"+Actuals!W303" +"+Actuals!W304" +"+Actuals!W305" +"+Actuals!W306" +"+Actuals!W307" +"+Actuals!W309" +"+Actuals!W311" +"+Actuals!W313" +"+Actuals!W315" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPL-FLSH'!L11" +"'TX-HPL-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+E1+31" +"+G1+30" +"+G1+30" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPL-GL '!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"'CE-FLSH'!$M$82" +"CE_GL!$E$82" +"C11-B11" +"CE_GL!G82" +"CE_GL!$E$91" +"NE_GL!G82" +"'SE-EGM-FLSH'!$M$82+'NE-FLSH'!M82" +"'SE-EGM-GL'!$E$82+NE_GL!E82" +"'SE-EGM-GL'!G82" +"'SE-LRC-FLSH'!$M$82" +"'SE-LRC-GL'!$E$82" +"'SE-LRC-GL'!G82" +"+'NE-FLSH'!M89" +"NE_GL!E89" +"'TX-EGM-FLSH'!$M$82" +"'TX-EGM-GL'!$E$82" +"'TX-EGM-GL'!G82" +"'TX-HPL-FLSH'!$M$82" +"'TX-HPL-GL '!$E$82" +"'TX-HPL-GL '!G82" +"+'TX-EGM-FLSH'!M89" +"'TX-EGM-GL'!$E$89" +"'WE-FLSH'!$M$82" +"'WE-GL '!$E$82" +"'WE-GL '!G82" +"STG_FLSH!$M$82" +"STG_GL!$E$82" +"STG_GL!G82" +"ONT_FLSH!$M$82" +"'ONT_GL '!$E$82" +"'ONT_GL '!G82" +"+ONT_FLSH!M89" +"'ONT_GL '!$E$89" +"+BGC_FLSH!M82" +"+BGC_GL!E82" +"+BGC_GL!G82" +"SUM(B11:B23)" +"TOTAL!$E$82" +"TOTAL!$G$91" +"TOTAL!$I$91" +"'TIE-OUT'!E82+RECLASS!E82" +"+B24-B25" +"+'[2]ST Warroom 99'!$B$41" +"C11" +"+'[2]ST Warroom 99'!$C$41+'[2]ST Warroom 99'!$D$41+'[2]ST Warroom 99'!$E$41+'[2]ST Warroom 99'!$G$41" +"C13+C14+C15" +"+'[2]ST Warroom 99'!$H$41+'[2]ST Warroom 99'!$I$41+'[2]ST Warroom 99'!$J$41+'[2]ST Warroom 99'!$K$41" +"C16+C17+C18" +"+'[2]ST Warroom 99'!$L$41" +"C19" +"+'[2]ST Warroom 99'!$M$41" +"+'[2]ST Warroom 99'!$O$41" +"+C21+C22" +"+'[2]ST Warroom 99'!$F$41" +"C23" +"SUM(B30:B37)" +"+B38" +"C39-[1]OAvsACT!$C$43" +"-D39+[1]OAvsACT!$G$43" +"'NE-FLSH'!$M$82" +"NE_GL!$E$82" +"'SE-EGM-FLSH'!$M$82" +"'SE-EGM-GL'!$E$82" +"BGC_FLSH!$M$82" +"BGC_GL!$E$82" +"SUM(B100:B109)" +"TOTAL!$G$82" +"TOTAL!$I$82" +"'[1]ST Warroom 97&98'!$B$89" +"C100" +"'[1]ST Warroom 97&98'!$C$89" +"'[1]ST Warroom 97&98'!$E$89" +"C102+C103" +"'[1]ST Warroom 97&98'!$F$89" +"C104+C105" +"'[1]ST Warroom 97&98'!$G$89" +"'[1]ST Warroom 97&98'!$H$89" +"'[1]ST Warroom 97&98'!$I$89" +"'[1]ST Warroom 97&98'!$D$89" +"'[1]ST Warroom 97&98'!$M$89" +"C125-[1]OAvsACT!$C$39" +"-D125+[1]OAvsACT!$G$39" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'NE-VAR'!D11+'SE-EGM-VAR'!D11+'SE-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPL-VAR '!D11+'WE-VAR'!D11+BGC_VAR!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11" +"-288503-10675+288503" +"-1364081-706702-639128" +"-301990-806747" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"-89462+443620" +"D42+D39" +"178198-178198" +"-178198+178198" +"1364081+9114" +"639128+7926" +"706702+301990+806747" +"-27083-93300" +"-170000-240000" +"170000+240000" +"-35844+71688-145662" +"467140+115645-175064-56226" +"-467087+310889-621778" +"1866200-717976-676000-112422-1446011-98300" +"717976+676000+112422+1446011-310889+288503-115645+35844+10675+621778-288503+175064-71688+56226-1506398+145662+98300" +"467087-467140" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11" +"-424721.03-11393639.23" +"-102188.87-14735109.3-1325627.42" +"-4320.94-1591514.18" +"-91687.76-1072526.68" +"-147319.78-7337001.94" +"SUM(D11:D15)" +"185757.53+360032.59" +"199080.59+9030636.46" +"51150+116055.31" +"1091.14+73743.37" +"110127.35+816811.86" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"8544318-47204.17" +"8058919-7896533.92" +"-267589+381588" +"-352137-20503-8195896" +"-373460+1058484" +"-9661300+11438400" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E12+E20+E74" +"SUM(D86:D88)" +"+D82+D89" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E82+'NE-FLSH'!E82+'SE-LRC-FLSH'!E82+'TX-EGM-FLSH'!E82+'TX-HPL-FLSH'!E82+'WE-FLSH'!E82+ONT_FLSH!E82+BGC_FLSH!E82" +"'NE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'SE-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'SE-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'SE-EGM-FLSH'!D11+'SE-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-LRC-FLSH'!E82+'SE-EGM-FLSH'!E82" +"Check!A5" +"'SE-EGM-FLSH'!D11+'SE-LRC-FLSH'!D11+'NE-FLSH'!D11+BGC_FLSH!D11" +"H11-D11" +"'SE-EGM-FLSH'!J11+'SE-LRC-FLSH'!J11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-LRC-FLSH'!E82+'SE-EGM-FLSH'!E82+'NE-FLSH'!E82+BGC_FLSH!E82" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'[3]TX-HPL-FLSH'!M82" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"E82+'TX-EGM-FLSH'!E82" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-EGM-FLSH'!D11+'TX-HPL-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPL-FLSH'!E82+'TX-EGM-FLSH'!E82" +"M82+'[3]TX-HPL-FLSH'!M82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"-1149000+5707071" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E124" +"+Actuals!Y164" +"+Actuals!J125+36270" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!Y169" +"+Actuals!E134" +"+Actuals!Y174" +"SUM(D27:D28)" +"+Actuals!E136" +"+Actuals!Y176" +"SUM(D32:D35)" +"+Actuals!E140" +"+Actuals!Y180" +"D42+D39" +"+Actuals!E143" +"+Actuals!Y183" +"+Actuals!E144" +"+Actuals!Y184" +"+Actuals!E145" +"+Actuals!Y185" +"+Actuals!E146" +"+Actuals!Y186" +"+Actuals!E147" +"+Actuals!Y187" +"+Actuals!J148+969422" +"+Actuals!E149" +"+Actuals!Y189" +"+Actuals!E151" +"+Actuals!Y191" +"+Actuals!E153" +"+Actuals!Y193" +"+Actuals!E155" +"+Actuals!Y195" +"+Actuals!Z196+53723" +"+Actuals!M163-988900" +"+Actuals!N163-2052560" +"+Actuals!O163-988900+988900+988900" +"+Actuals!P163-2052560+2052560+2052560" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11)" +"'TIE-OUT'!H11+RECLASS!H11" +"+Actuals!E164" +"+Actuals!Y244" +"+Actuals!H165+17095" +"SUM(D11:D15)" +"+Actuals!E169" +"+Actuals!Y249" +"+Actuals!E174" +"+Actuals!Y254" +"SUM(D27:D28)" +"+Actuals!E176" +"+Actuals!Y256" +"SUM(D32:D35)" +"+Actuals!E180" +"+Actuals!Y260" +"D42+D39" +"+Actuals!E183" +"+Actuals!Y263" +"+Actuals!E184" +"+Actuals!Y264" +"+Actuals!E185" +"+Actuals!Y265" +"+Actuals!E186" +"+Actuals!Y266" +"+Actuals!E187" +"+Actuals!T187+467087" +"+Actuals!Y267" +"+Actuals!E189" +"+Actuals!Y269" +"+Actuals!E191" +"+Actuals!Y271" +"+Actuals!E193" +"+Actuals!Y273" +"+Actuals!E195" +"+Actuals!Y275" +"+Actuals!F196-7052622" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11)" +"'TIE-OUT'!L11+RECLASS!L11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11)" +"'TIE-OUT'!J11+RECLASS!J11" +"+Actuals!E44" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!T53+1818" +"+Actuals!E54" +"+Actuals!T55-1818" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!T66-1818" +"+Actuals!E67" +"+Actuals!F68+170000" +"+Actuals!E69" +"+Actuals!E71" +"+Actuals!H72-13212+450000" +"+Actuals!E73" +"+Actuals!E75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11)" +"('TIE-OUT'!J11+'TIE-OUT'!L11)+(RECLASS!J11+RECLASS!L11)" +"'SE-EGM-GL'!H11+'SE-LRC-GL'!H11" +"'SE-EGM-GL'!AJ11+'SE-LRC-GL'!AJ11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-LRC-GL'!G82+'SE-EGM-GL'!G82" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11)" +"+BGC_GL!F11+'SE-LRC-GL'!F11+NE_GL!F11+'SE-EGM-GL'!F11" +"'SE-EGM-GL'!L11+'SE-LRC-GL'!L11" +"'SE-EGM-GL'!AJ11+'SE-LRC-GL'!AJ11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-LRC-GL'!E82+'SE-EGM-GL'!E82+NE_GL!E82+BGC_GL!E82" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11)" +"'TIE-OUT'!R11+RECLASS!R11" +"+Actuals!E244" +"+Actuals!Y444" +"+Actuals!E246-30941648" +"+Actuals!F246-53562654" +"SUM(D11:D15)" +"+Actuals!E249" +"+Actuals!Y449" +"+Actuals!E251+30941648" +"+Actuals!F251+53562654" +"+Actuals!E254" +"+Actuals!Y454" +"SUM(D27:D28)" +"+Actuals!E256" +"+Actuals!Y456" +"SUM(D32:D35)" +"+Actuals!E260" +"+Actuals!Y460" +"+Actuals!T262+1002083" +"+Actuals!AD462-1002083" +"D42+D39" +"+Actuals!E263" +"+Actuals!Y463" +"+Actuals!E264" +"+Actuals!Y464" +"+Actuals!E265" +"+Actuals!Y465" +"+Actuals!E266" +"+Actuals!Y466" +"+Actuals!E267" +"+Actuals!Y467" +"+Actuals!O268-3992658" +"+Actuals!P268-109928" +"+Actuals!E269" +"+Actuals!Y469" +"+Actuals!E271" +"+Actuals!Y471" +"+Actuals!J272+5948+30000+603-66087+487976" +"+Actuals!L272+501" +"+Actuals!P272-39" +"+Actuals!R272-592" +"240+401" +"+Actuals!E273" +"+Actuals!Y473" +"+Actuals!E275" +"+Actuals!Y475" +"+Actuals!J276+3192818-4881103" +"+Actuals!N283-50000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11)" +"'TIE-OUT'!P11+RECLASS!P11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!J28-803059" +"+Actuals!N28+221107" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!J32+508031+56163-293" +"+Actuals!L32-632" +"+Actuals!P32-384+8" +"+Actuals!R32-3803" +"2015-181-5948" +"+Actuals!X32+802" +"+Actuals!E33" +"+Actuals!E35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F85:AE85)" +"(I51-I85)*0.8929" +"(I51-I85)*0.1071" +"SUM(E85:E87)" +"I54" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11)" +"('TIE-OUT'!P11+'TIE-OUT'!R11)+(RECLASS!P11+RECLASS!R11)" +"'TX-EGM-GL'!H11+'TX-HPL-GL '!H11" +"'TX-EGM-GL'!AJ11+'TX-HPL-GL '!AJ11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11)" +"'TIE-OUT'!N11+RECLASS!N11" +"+Actuals!E284" +"+Actuals!Y484" +"+Actuals!AD484+251640" +"+Actuals!H285-117163" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!Y489" +"+Actuals!E294" +"+Actuals!Y494" +"SUM(D27:D28)" +"+Actuals!E296" +"+Actuals!T296+1467518" +"+Actuals!Y496" +"+Actuals!R299-1467518" +"SUM(D32:D35)" +"+Actuals!E300" +"+Actuals!Y500" +"D42+D39" +"+Actuals!E303" +"+Actuals!Y503" +"+Actuals!E304" +"+Actuals!Y504" +"+Actuals!E305" +"+Actuals!Y505" +"+Actuals!E306" +"+Actuals!Y506" +"+Actuals!E307" +"+Actuals!Y507" +"+Actuals!E309" +"+Actuals!Y509" +"+Actuals!E311" +"+Actuals!Y511" +"+Actuals!E313" +"+Actuals!Y513" +"+Actuals!E315" +"+Actuals!Y515" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11)" +"'TIE-OUT'!X11+RECLASS!X11" +"+Actuals!E84" +"SUM(D11:D15)" +"+Actuals!E89" +"+Actuals!S93+181" +"+Actuals!T93+403" +"+Actuals!E94" +"SUM(D27:D28)" +"+Actuals!E96" +"SUM(D32:D35)" +"+Actuals!E100" +"D42+D39" +"+Actuals!E103" +"+Actuals!E104" +"+Actuals!E105" +"+Actuals!S105-181" +"+Actuals!T105-403" +"+Actuals!E106" +"+Actuals!S106-181" +"+Actuals!T106-403" +"+Actuals!E107" +"+Actuals!K107+2" +"+Actuals!L107+19307" +"+Actuals!T107-467087" +"+Actuals!J108-91" +"+Actuals!E109" +"+Actuals!E111" +"+Actuals!E113" +"+Actuals!E115" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11)" +"'TIE-OUT'!T11+RECLASS!T11" +"111833+20833" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"-70325-11815759" +"820000-376583" +"6269-125739-110079" +"35744+76240" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11)" +"'TIE-OUT'!V11+RECLASS!V11" +"4853632+6164903" +"8941537+11244566" +"SUM(D11:D15)" +"-7485130-5726157" +"-13680543-10182139" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"988900-988900-988900" +"2052560-2052560-2052560" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'NE-FLSH'!L11" +"NE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'SE-EGM-FLSH'!L11" +"'SE-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'SE-EGM-VAR'!A4" +"Check!A5" +"'SE-LRC-FLSH'!L11" +"'SE-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'SE-EGM-VAR'!A4" +"Check!A5" +"'SE-CON-FLSH'!L11" +"'SE-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"+'EAST-CON-FLSH'!D11" +"+'EAST-CON-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-EGM-VAR'!D82+'NE-VAR'!D82+'SE-LRC-VAR'!D82+BGC_VAR!D82" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPL-FLSH'!L11" +"'TX-HPL-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BGC_FLSH!A4" +"Check!A5" +"BGC_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+E1+31" +"+G1+30" +"+G1+30" +"BGC_GL!H82" +"CE_GL!H82" +"+NE_GL!H82" +"+'SE-LRC-GL'!H82" +"+'SE-EGM-GL'!H82" +"+'SE-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-HPL-GL '!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"'CE-FLSH'!$M$82" +"CE_GL!$E$82" +"C11-B11" +"CE_GL!G82" +"NE_GL!G82" +"'SE-EGM-FLSH'!$M$82+'NE-FLSH'!M82" +"'SE-EGM-GL'!$E$82+NE_GL!E82" +"'SE-EGM-GL'!G82" +"'SE-LRC-FLSH'!$M$82" +"'SE-LRC-GL'!$E$82" +"'SE-LRC-GL'!G82" +"+'NE-FLSH'!M89" +"+NE_GL!E89" +"'TX-EGM-FLSH'!$M$82" +"'TX-EGM-GL'!$E$82" +"'TX-EGM-GL'!G82" +"'TX-HPL-FLSH'!$M$82" +"'TX-HPL-GL '!$E$82" +"'TX-HPL-GL '!G82" +"'TX-EGM-FLSH'!$M$89" +"'TX-EGM-GL'!$E$89" +"'WE-FLSH'!$M$82" +"'WE-GL '!$E$82" +"'WE-GL '!G82" +"STG_FLSH!$M$82" +"STG_GL!$E$82" +"STG_GL!G82" +"ONT_FLSH!$M$82" +"'ONT_GL '!$E$82" +"'ONT_GL '!G82" +"ONT_FLSH!$M$89" +"'ONT_GL '!$E$89" +"+BGC_FLSH!M82" +"+BGC_GL!E82" +"+BGC_GL!G82" +"SUM(B11:B23)" +"TOTAL!$E$82" +"TOTAL!$G$91" +"TOTAL!$I$91" +"'TIE-OUT'!E82+RECLASS!E82" +"+B24-B25" +"+'[2]ST Warroom 99'!$B$40" +"C11" +"+'[2]ST Warroom 99'!$C$40+'[2]ST Warroom 99'!$D$40+'[2]ST Warroom 99'!$E$40+'[2]ST Warroom 99'!$G$40" +"C13+C14+C15" +"+'[2]ST Warroom 99'!$H$40+'[2]ST Warroom 99'!$I$40+'[2]ST Warroom 99'!$J$40+'[2]ST Warroom 99'!$K$40" +"C16+C17+C18" +"+'[2]ST Warroom 99'!$L$40" +"C19" +"+'[2]ST Warroom 99'!$M$40" +"+'[2]ST Warroom 99'!$O$40" +"+C21+C22" +"+'[2]ST Warroom 99'!$F$40" +"C23" +"SUM(B30:B37)" +"+B38" +"C39-[1]OAvsACT!$C$42" +"-D39+[1]OAvsACT!$G$42" +"'NE-FLSH'!$M$82" +"NE_GL!$E$82" +"'SE-EGM-FLSH'!$M$82" +"'SE-EGM-GL'!$E$82" +"BGC_FLSH!$M$82" +"BGC_GL!$E$82" +"SUM(B100:B109)" +"TOTAL!$G$82" +"TOTAL!$I$82" +"'[1]ST Warroom 97&98'!$B$89" +"C100" +"'[1]ST Warroom 97&98'!$C$89" +"'[1]ST Warroom 97&98'!$E$89" +"C102+C103" +"'[1]ST Warroom 97&98'!$F$89" +"C104+C105" +"'[1]ST Warroom 97&98'!$G$89" +"'[1]ST Warroom 97&98'!$H$89" +"'[1]ST Warroom 97&98'!$I$89" +"'[1]ST Warroom 97&98'!$D$89" +"'[1]ST Warroom 97&98'!$M$89" +"C125-[1]OAvsACT!$C$39" +"-D125+[1]OAvsACT!$G$39" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'NE-VAR'!D11+'SE-EGM-VAR'!D11+'SE-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPL-VAR '!D11+'WE-VAR'!D11+BGC_VAR!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11" +"42215+24000" +"-637573.26-758928-987027-235669.68-424477.76" +"SUM(D11:D15)" +"424477.76+987027" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"27083" +"-27083-93300" +"-170000-240000" +"170000+240000" +"214350-145662" +"113999+480000" +"2025520-987000-86800-98300" +"987000-214350-480000+86800-47210-42215-24000-987000+145662+98300" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11" +"-9567067.87-395127" +"-96854.9-10497809.21" +"-1109771.51-5147.91" +"-2285408.19-87571.79" +"-6589260.2-133063.03" +"SUM(D11:D15)" +"279781-65904.12" +"175997.78+3600972.5" +"46200+152664.66" +"985.54+497042.41" +"99469.86+431196.45" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"1188829-176228" +"-9309757+6906.04" +"-72418-67597.5" +"1789970.24+3975686.78-27068.98" +"-2845658.46-680000" +"4200+48600" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E12+E20+E74" +"SUM(D86:D88)" +"+D82+D89" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'NE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'SE-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'SE-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'SE-EGM-FLSH'!D11+'SE-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-LRC-FLSH'!E82+'SE-EGM-FLSH'!E82" +"Check!A5" +"'SE-EGM-FLSH'!D11+'SE-LRC-FLSH'!D11+'NE-FLSH'!D11+BGC_FLSH!D11" +"H11-D11" +"'SE-EGM-FLSH'!J11+'SE-LRC-FLSH'!J11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-LRC-FLSH'!E82+'SE-EGM-FLSH'!E82+'NE-FLSH'!E82+BGC_FLSH!E82" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"-95911-28789-28245" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"18626+603096+1240-93300" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'[3]TX-HPL-FLSH'!M82" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"94482-115057-79697+45244" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"-603096-1240" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"E82+'TX-EGM-FLSH'!E82" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-EGM-FLSH'!D11+'TX-HPL-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'[3]TX-HPL-FLSH'!M82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E124" +"+Actuals!AA164" +"SUM(D11:D15)" +"+Actuals!E129-98000" +"+Actuals!F129-171500" +"+Actuals!G129" +"+Actuals!AA169" +"+Actuals!E134" +"+Actuals!AA174" +"SUM(D27:D28)" +"+Actuals!E136" +"+Actuals!AA176" +"SUM(D32:D35)" +"+Actuals!E140" +"+Actuals!AA180" +"D42+D39" +"+Actuals!E143" +"+Actuals!AA183" +"+Actuals!E144" +"+Actuals!AA184" +"+Actuals!E145" +"+Actuals!AA185" +"+Actuals!E146" +"+Actuals!AA186" +"+Actuals!E147" +"+Actuals!AA187" +"+Actuals!E149" +"+Actuals!AA189" +"+Actuals!E151" +"+Actuals!AA191" +"+Actuals!E153" +"+Actuals!AA193" +"+Actuals!E155" +"+Actuals!AA195" +"+Actuals!R163+620000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11)" +"'TIE-OUT'!H11+RECLASS!H11" +"+Actuals!E164" +"+Actuals!AA244" +"SUM(D11:D15)" +"+Actuals!E169" +"+Actuals!AA249" +"+Actuals!E174" +"+Actuals!AA254" +"SUM(D27:D28)" +"+Actuals!E176" +"+Actuals!AA256" +"SUM(D32:D35)" +"+Actuals!E180" +"+Actuals!AA260" +"D42+D39" +"+Actuals!E183" +"+Actuals!AA263" +"+Actuals!E184" +"+Actuals!AA264" +"+Actuals!E185" +"+Actuals!AA265" +"+Actuals!E186" +"+Actuals!AA266" +"+Actuals!E187" +"+Actuals!V187+444146" +"+Actuals!AA267" +"+Actuals!E189" +"+Actuals!AA269" +"+Actuals!E191" +"+Actuals!AA271" +"+Actuals!E193" +"+Actuals!AA273" +"+Actuals!E195" +"+Actuals!AA275" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11)" +"'TIE-OUT'!L11+RECLASS!L11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11)" +"'TIE-OUT'!J11+RECLASS!J11" +"+Actuals!E44" +"SUM(D11:D15)" +"+Actuals!E49+29391" +"+Actuals!F49+52051" +"+Actuals!G49" +"+Actuals!V53+2057" +"+Actuals!E54" +"+Actuals!V55-2057" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!V66-2057" +"+Actuals!E67" +"+Actuals!E69+3283843" +"+Actuals!F69+788646" +"+Actuals!G69" +"+Actuals!F70+170000" +"+Actuals!H70+301099" +"+Actuals!J70+315000+135000" +"+Actuals!N70-315000" +"+Actuals!E71" +"+Actuals!E73" +"+Actuals!E75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11)" +"('TIE-OUT'!J11+'TIE-OUT'!L11)+(RECLASS!J11+RECLASS!L11)" +"'SE-EGM-GL'!H11+'SE-LRC-GL'!H11" +"'SE-EGM-GL'!AL11+'SE-LRC-GL'!AL11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-LRC-GL'!G82+'SE-EGM-GL'!G82" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11)" +"+BGC_GL!F11+'SE-LRC-GL'!F11+NE_GL!F11+'SE-EGM-GL'!F11" +"'SE-EGM-GL'!N11+'SE-LRC-GL'!N11" +"'SE-EGM-GL'!AL11+'SE-LRC-GL'!AL11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-LRC-GL'!G82+'SE-EGM-GL'!G82+NE_GL!G82+BGC_GL!G82" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11)" +"'TIE-OUT'!R11+RECLASS!R11" +"+Actuals!E244+196000" +"+Actuals!F244+349860" +"+Actuals!G244" +"+Actuals!AA444" +"+Actuals!E246-28848210" +"+Actuals!F246-50416221" +"SUM(D11:D15)" +"+Actuals!E249-35371" +"+Actuals!F249-60764" +"+Actuals!G249" +"+Actuals!AA449" +"+Actuals!H250-6719.98" +"+Actuals!J250+11713" +"+Actuals!E251+28848210" +"+Actuals!F251+50416221" +"+Actuals!E254" +"+Actuals!AA454" +"SUM(D27:D28)" +"+Actuals!E256" +"+Actuals!AA456" +"SUM(D32:D35)" +"+Actuals!E260" +"+Actuals!AA460" +"+Actuals!V262+692867" +"+Actuals!AF462+20947-692867" +"D42+D39" +"+Actuals!E263" +"+Actuals!AA463" +"+Actuals!E264" +"+Actuals!AA464" +"+Actuals!E265" +"+Actuals!AA465" +"+Actuals!E266" +"+Actuals!AA466" +"+Actuals!E267" +"+Actuals!AA467" +"+Actuals!E269" +"+Actuals!AA469" +"+Actuals!E271" +"+Actuals!AA471" +"+Actuals!L272-40000-31218+100000+330249-3092+143238" +"+Actuals!N272+25" +"+Actuals!R272-375" +"+Actuals!T272+14" +"+Actuals!X272+46" +"+Actuals!E273" +"+Actuals!AA473" +"+Actuals!E275" +"+Actuals!AA475" +"+Actuals!H276+1916516" +"+Actuals!L276+1784008+788960" +"+Actuals!N156-2025520" +"+Actuals!E283-25993375" +"+Actuals!F283-50600" +"+Actuals!H283-50000" +"+Actuals!P283+50000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+K82-K81" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11)" +"'TIE-OUT'!P11+RECLASS!P11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!L10+95170" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!T24-12515" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!L28-823333" +"+Actuals!P28+220237" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!L32-13672-2152+52776+29709+719803-1807" +"+Actuals!N32+100" +"+Actuals!R32-1014" +"+Actuals!T32-52" +"+Actuals!X32-11+90-29709" +"+Actuals!Z32-132" +"+Actuals!E33" +"+Actuals!E35" +"+Actuals!F43-34561" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F85:AE85)" +"(I51-I85)*0.8929" +"(I51-I85)*0.1071" +"SUM(E85:E87)" +"I54" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11)" +"('TIE-OUT'!P11+'TIE-OUT'!R11)+(RECLASS!P11+RECLASS!R11)" +"'TX-EGM-GL'!H11+'TX-HPL-GL '!H11" +"'TX-EGM-GL'!AL11+'TX-HPL-GL '!AL11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11)" +"'TIE-OUT'!N11+RECLASS!N11" +"+Actuals!E284" +"+Actuals!AA484" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!AA489" +"+Actuals!J290-39525" +"+Actuals!E294" +"+Actuals!AA494" +"SUM(D27:D28)" +"+Actuals!E296" +"+Actuals!V296-694801" +"+Actuals!AA496" +"+Actuals!T299+694801" +"SUM(D32:D35)" +"+Actuals!E300" +"+Actuals!AA500" +"D42+D39" +"+Actuals!E303" +"+Actuals!AA503" +"+Actuals!E304" +"+Actuals!AA504" +"+Actuals!E305" +"+Actuals!AA505" +"+Actuals!E306" +"+Actuals!AA506" +"+Actuals!E307" +"+Actuals!AA507" +"+Actuals!E309" +"+Actuals!AA509" +"+Actuals!E311" +"+Actuals!AA511" +"+Actuals!E313" +"+Actuals!AA513" +"+Actuals!E315" +"+Actuals!AA515" +"+Actuals!H316-21583.99" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11)" +"'TIE-OUT'!X11+RECLASS!X11" +"+Actuals!E84" +"SUM(D11:D15)" +"+Actuals!E89" +"+Actuals!E94" +"SUM(D27:D28)" +"+Actuals!E96" +"SUM(D32:D35)" +"+Actuals!E100" +"D42+D39" +"+Actuals!E103" +"+Actuals!E104" +"+Actuals!E105" +"+Actuals!E106" +"+Actuals!E107" +"+Actuals!V107-444146" +"+Actuals!E109" +"+Actuals!E111" +"+Actuals!E113" +"+Actuals!E115" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11)" +"'TIE-OUT'!T11+RECLASS!T11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"111833-19005" +"-13177+6014660" +"-376583+820000" +"35744-2709" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11)" +"'TIE-OUT'!V11+RECLASS!V11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'NE-FLSH'!L11" +"NE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'SE-EGM-FLSH'!L11" +"'SE-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'SE-EGM-VAR'!A4" +"Check!A5" +"'SE-LRC-FLSH'!L11" +"'SE-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'SE-EGM-VAR'!A4" +"Check!A5" +"'SE-CON-FLSH'!L11" +"'SE-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"+'EAST-CON-FLSH'!D11" +"+'EAST-CON-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-EGM-VAR'!D82+'NE-VAR'!D82+'SE-LRC-VAR'!D82+BGC_VAR!D82" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPL-FLSH'!L11" +"'TX-HPL-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"[4]ONT_FLSH!L86" +"SUM(D86:D88)" +"+D82+D89" +"BGC_FLSH!A4" +"Check!A5" +"BGC_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+E1+31" +"+G1+30" +"+G1+30" +"BGC_GL!H82" +"CE_GL!H82" +"+NE_GL!H82" +"+'SE-LRC-GL'!H82" +"+'SE-EGM-GL'!H82" +"+'SE-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-HPL-GL '!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"'CE-FLSH'!$M$82" +"CE_GL!$E$82" +"C11-B11" +"CE_GL!G82" +"NE_GL!G82" +"'SE-EGM-FLSH'!$M$82+'NE-FLSH'!M82" +"'SE-EGM-GL'!$E$82+NE_GL!E82" +"'SE-EGM-GL'!G82" +"'SE-LRC-FLSH'!$M$82" +"'SE-LRC-GL'!$E$82" +"'SE-LRC-GL'!G82" +"+'NE-FLSH'!M89" +"+NE_GL!E89" +"'TX-EGM-FLSH'!$M$82" +"'TX-EGM-GL'!$E$82" +"'TX-EGM-GL'!G82" +"'TX-HPL-FLSH'!$M$82" +"'TX-HPL-GL '!$E$82" +"'TX-HPL-GL '!G82" +"'TX-EGM-FLSH'!$M$89" +"'TX-EGM-GL'!$E$89" +"'WE-FLSH'!$M$82" +"'WE-GL '!$E$82" +"'WE-GL '!G82" +"STG_FLSH!$M$82" +"STG_GL!$E$82" +"STG_GL!G82" +"TRNSPT_FLSH!$M$82" +"'TRANSPT_GL '!$E$82" +"'TRANSPT_GL '!G82" +"+BGC_FLSH!M82" +"+BGC_GL!E82" +"+BGC_GL!G82" +"SUM(B11:B22)" +"TOTAL!$E$91" +"TOTAL!$G$91" +"TOTAL!$I$82" +"'TIE-OUT'!E82+RECLASS!E82" +"+B23-B24" +"+'[2]ST Warroom 99'!$B$39" +"C11" +"+'[2]ST Warroom 99'!$C$39+'[2]ST Warroom 99'!$D$39+'[2]ST Warroom 99'!$E$39" +"C13+C14+C15" +"+'[2]ST Warroom 99'!$H$39+'[2]ST Warroom 99'!$I$39+'[2]ST Warroom 99'!$J$39+'[2]ST Warroom 99'!$K$39" +"C16+C17+C18" +"+'[2]ST Warroom 99'!$L$39" +"C19" +"+'[2]ST Warroom 99'!$M$39" +"+'[2]ST Warroom 99'!$O$39" +"+'[2]ST Warroom 99'!$F$39" +"SUM(B29:B36)" +"+B37" +"C38-[1]OAvsACT!$C$41" +"-D38+[1]OAvsACT!$G$41" +"'NE-FLSH'!$M$82" +"NE_GL!$E$82" +"'SE-EGM-FLSH'!$M$82" +"'SE-EGM-GL'!$E$82" +"BGC_FLSH!$M$82" +"BGC_GL!$E$82" +"SUM(B99:B108)" +"TOTAL!$E$82" +"TOTAL!$G$82" +"'[1]ST Warroom 97&98'!$B$89" +"C99" +"'[1]ST Warroom 97&98'!$C$89" +"'[1]ST Warroom 97&98'!$E$89" +"C101+C102" +"'[1]ST Warroom 97&98'!$F$89" +"C103+C104" +"'[1]ST Warroom 97&98'!$G$89" +"'[1]ST Warroom 97&98'!$H$89" +"'[1]ST Warroom 97&98'!$I$89" +"'[1]ST Warroom 97&98'!$D$89" +"'[1]ST Warroom 97&98'!$M$89" +"C124-[1]OAvsACT!$C$39" +"-D124+[1]OAvsACT!$G$39" +"Check!A5" +"STG_VAR!D11+TRNSPT_VAR!D11+'CE-VAR'!D11+'NE-VAR'!D11+'SE-EGM-VAR'!D11+'SE-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPL-VAR '!D11+'WE-VAR'!D11+BGC_VAR!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11" +"-1362171.91-805589.08-638345.11-574371" +"SUM(D11:D15)" +"-14396" +"14396-112497" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"79030+199596" +"964202+191520" +"-1434348" +"D42+D39" +"1362171.91+97061" +"-145662-97061" +"38230+17360" +"-254800+70113" +"254800-70113-38230-17360-254800+145662" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+T11+V11+X11" +"-11384096.21-437462.03" +"-15828274.98-107219.63" +"-1085750.53-2384.55" +"-2799273.51-99860.79" +"-10469566.97-147319.89-2669875" +"SUM(D11:D15)" +"481280.87+309757.53" +"7968823.42+218104.69" +"-244285.06+51150" +"907563.47+1091.14" +"2332809.93+110127.35" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"-905710-97571.85" +"838422-114789.44" +"3587015-21019+5753955" +"-3272277+2669875" +"-10500+202000" +"-35200+121600" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'NE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"6867542.64-6867542.64-3892111" +"+E70+E71" +"-56016+10759653" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'SE-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'SE-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'SE-EGM-FLSH'!D11+'SE-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-LRC-FLSH'!E82+'SE-EGM-FLSH'!E82" +"Check!A5" +"'SE-EGM-FLSH'!D11+'SE-LRC-FLSH'!D11+'NE-FLSH'!D11+BGC_FLSH!D11" +"H11-D11" +"'SE-EGM-FLSH'!J11+'SE-LRC-FLSH'!J11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-LRC-FLSH'!E82+'SE-EGM-FLSH'!E82+'NE-FLSH'!E82+BGC_FLSH!E82" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"31110+41923" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"1936+14560+912625+1834" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'[3]TX-HPL-FLSH'!M82" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"-53339-276309-22829" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"-912625-1834" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"E82+'TX-EGM-FLSH'!E82" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-EGM-FLSH'!D11+'TX-HPL-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPL-FLSH'!E82+'TX-EGM-FLSH'!E82" +"M82-2887465" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"-5261832+8916155" +"1540000+5261832-8916155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E124" +"+Actuals!AC164" +"+Actuals!H125-9688-117800" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!AC169" +"+Actuals!E134" +"+Actuals!AC174" +"SUM(D27:D28)" +"+Actuals!E136" +"+Actuals!AC176" +"SUM(D32:D35)" +"+Actuals!E140" +"+Actuals!AC180" +"D42+D39" +"+Actuals!E143" +"+Actuals!AC183" +"+Actuals!E144" +"+Actuals!AC184" +"+Actuals!E145" +"+Actuals!AC185" +"+Actuals!E146" +"+Actuals!AC186" +"+Actuals!E147" +"+Actuals!H147+574371" +"+Actuals!AC187" +"+Actuals!J148+1575024" +"+Actuals!N148-969422" +"+Actuals!P148-1575000" +"+Actuals!E149" +"+Actuals!AC189" +"+Actuals!E151" +"+Actuals!AC191" +"+Actuals!E153" +"+Actuals!AC193" +"+Actuals!E155" +"+Actuals!AC195" +"+Actuals!H156+9698.49" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11)" +"'TIE-OUT'!H11+RECLASS!H11" +"+Actuals!E164" +"+Actuals!AC244" +"+Actuals!H165-296860.04" +"SUM(D11:D15)" +"+Actuals!E169" +"+Actuals!AC249" +"+Actuals!H170+288397.17" +"+Actuals!E174" +"+Actuals!AC254" +"SUM(D27:D28)" +"+Actuals!E176" +"+Actuals!AC256" +"SUM(D32:D35)" +"+Actuals!E180" +"+Actuals!AC260" +"D42+D39" +"+Actuals!E183" +"+Actuals!AC263" +"+Actuals!E184" +"+Actuals!AC264" +"+Actuals!E185" +"+Actuals!AC265" +"+Actuals!E186" +"+Actuals!AC266" +"+Actuals!E187" +"+Actuals!X187+731644" +"+Actuals!AC267" +"+Actuals!E189" +"+Actuals!AC269" +"+Actuals!E191" +"+Actuals!AC271" +"+Actuals!E193" +"+Actuals!AC273" +"+Actuals!E195" +"+Actuals!AC275" +"+Actuals!J196+3714541" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11)" +"'TIE-OUT'!L11+RECLASS!L11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11)" +"'TIE-OUT'!J11+RECLASS!J11" +"+Actuals!E44" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!E54" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!E67" +"+Actuals!E69" +"+Actuals!E71" +"+Actuals!F72+170000" +"+Actuals!H72+450000" +"+Actuals!E73" +"+Actuals!E75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11)" +"('TIE-OUT'!J11+'TIE-OUT'!L11)+(RECLASS!J11+RECLASS!L11)" +"'SE-EGM-GL'!H11+'SE-LRC-GL'!H11" +"'SE-EGM-GL'!AN11+'SE-LRC-GL'!AN11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-LRC-GL'!G82+'SE-EGM-GL'!G82" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11)" +"+BGC_GL!F11+'SE-LRC-GL'!F11+NE_GL!F11+'SE-EGM-GL'!F11" +"'SE-EGM-GL'!P11+'SE-LRC-GL'!P11" +"'SE-EGM-GL'!AN11+'SE-LRC-GL'!AN11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-LRC-GL'!G82+'SE-EGM-GL'!G82+NE_GL!G82+BGC_GL!G82" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11)" +"'TIE-OUT'!R11+RECLASS!R11" +"+Actuals!E244" +"+Actuals!G244+211234" +"+Actuals!H244+377062" +"+Actuals!AC444" +"+Actuals!E246-32532470" +"+Actuals!F246-59535002" +"SUM(D11:D15)" +"+Actuals!E249" +"+Actuals!G249-79000-17500" +"+Actuals!H249-147730-30908" +"+Actuals!AC449" +"+Actuals!X250-124000" +"+Actuals!E251+32532470" +"+Actuals!F251+59535002" +"+Actuals!E254" +"+Actuals!AC454" +"SUM(D27:D28)" +"+Actuals!E256" +"+Actuals!AC456" +"SUM(D32:D35)" +"+Actuals!E260" +"+Actuals!AC460" +"+Actuals!X262-1694950" +"+Actuals!AH462+1694950+215412" +"D42+D39" +"+Actuals!E263" +"+Actuals!AC463" +"+Actuals!E264" +"+Actuals!AC464" +"+Actuals!E265" +"+Actuals!AC465" +"+Actuals!E266" +"+Actuals!AC466" +"+Actuals!E267" +"+Actuals!AC467" +"+Actuals!S268+3992658" +"+Actuals!T268+109928" +"+Actuals!E269" +"+Actuals!AC469" +"+Actuals!E271" +"+Actuals!AC471" +"+Actuals!N272+462267+100000-11451+31601+10000-462249" +"+Actuals!P272+243" +"+Actuals!T272-7" +"+Actuals!V272+5" +"35+30" +"+Actuals!E273" +"+Actuals!AC473" +"+Actuals!E275" +"+Actuals!AC475" +"+Actuals!N276+1006734" +"+Actuals!H283-50000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F86,H86,J86,L86,N86,P86,R86,T86,V86,X86,Z86,AB86,AD86)" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11)" +"'TIE-OUT'!P11+RECLASS!P11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!N10-95170" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"+Actuals!P21+1013488" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!V24-69038" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!N28-1083457" +"+Actuals!R28+170832" +"+Actuals!E29" +"+Actuals!N30+984675+3171868-10073-2824-30199+4645-51176" +"+Actuals!E31" +"+Actuals!P32-2175-234" +"+Actuals!T32-1692942+277-2486-842" +"+Actuals!V32+398-5833" +"+Actuals!Z32+1" +"+Actuals!AB32-16774" +"+Actuals!E33" +"+Actuals!E35" +"+Actuals!H43+4900" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(F85:AE85)" +"(I51-I85)*0.8929" +"(I51-I85)*0.1071" +"SUM(E85:E87)" +"I54" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11)" +"('TIE-OUT'!P11+'TIE-OUT'!R11)+(RECLASS!P11+RECLASS!R11)" +"'TX-EGM-GL'!H11+'TX-HPL-GL '!H11" +"'TX-EGM-GL'!AN11+'TX-HPL-GL '!AN11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11)" +"'TIE-OUT'!N11+RECLASS!N11" +"+Actuals!E284" +"+Actuals!AC484" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!AC489" +"+Actuals!H290+6975" +"+Actuals!E294" +"+Actuals!AC494" +"SUM(D27:D28)" +"+Actuals!E296" +"+Actuals!X296-375717" +"+Actuals!AC496" +"+Actuals!V299+375717" +"SUM(D32:D35)" +"+Actuals!E300" +"+Actuals!AC500" +"D42+D39" +"+Actuals!E303" +"+Actuals!AC503" +"+Actuals!E304" +"+Actuals!AC504" +"+Actuals!E305" +"+Actuals!AC505" +"+Actuals!E306" +"+Actuals!AC506" +"+Actuals!E307" +"+Actuals!AC507" +"+Actuals!E309" +"+Actuals!AC509" +"+Actuals!E311" +"+Actuals!AC511" +"+Actuals!E313" +"+Actuals!AC513" +"+Actuals!E315" +"+Actuals!AC515" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11)" +"'TIE-OUT'!X11+RECLASS!X11" +"+Actuals!E84" +"SUM(D11:D15)" +"+Actuals!E89" +"+Actuals!E94" +"SUM(D27:D28)" +"+Actuals!E96" +"SUM(D32:D35)" +"+Actuals!E100" +"D42+D39" +"+Actuals!E103" +"+Actuals!E104" +"+Actuals!E105" +"+Actuals!E106" +"+Actuals!E107" +"+Actuals!X107-731644" +"+Actuals!E109" +"+Actuals!E111" +"+Actuals!E113" +"+Actuals!E115" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11)" +"'TIE-OUT'!T11+RECLASS!T11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"111833+50" +"-42683-14740609" +"-376583+820000" +"-125739-24900" +"35744-55309" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!H8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11,AF11,AH11,AJ11,AL11)" +"'TIE-OUT'!V11+RECLASS!V11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'NE-FLSH'!L11" +"NE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'SE-EGM-FLSH'!L11" +"'SE-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'SE-EGM-VAR'!A4" +"Check!A5" +"'SE-LRC-FLSH'!L11" +"'SE-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'SE-EGM-VAR'!A4" +"Check!A5" +"'SE-CON-FLSH'!L11" +"'SE-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"+'EAST-CON-FLSH'!D11" +"+'EAST-CON-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'SE-EGM-VAR'!D82+'NE-VAR'!D82+'SE-LRC-VAR'!D82+BGC_VAR!D82" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPL-FLSH'!L11" +"'TX-HPL-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"TRNSPT_FLSH!L11" +"'TRANSPT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"BGC_FLSH!A4" +"Check!A5" +"BGC_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+E1+31" +"+G1+30" +"+G1+30" +"BGC_GL!H82" +"CE_GL!H82" +"+NE_GL!H82" +"+'SE-LRC-GL'!H82" +"+'SE-EGM-GL'!H82" +"+'SE-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-HPL-GL '!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+STG_GL!H82" +"+'TRANSPT_GL '!H82" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPLR-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11+'TX-HPLC-VAR'!D11+'ARUBA-VAR'!D11+'SITHE-VAR'!D11+'DEN-VAR'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"STG_VAR!D86+ONT_VAR!D86+'CE-VAR'!D86+'EAST-EGM-VAR'!D86+'BGC-EGM-VAR'!D86+'EAST-LRC-VAR'!D86+'TX-EGM-VAR'!D86+'TX-HPLR-VAR '!D86+'WE-VAR'!D86+BUG_VAR!D86+'TX-HPLC-VAR'!D86+'ARUBA-VAR'!D86" +"SUM(D86:D88)" +"+D82+D89" +"'CE-FLSH'!$M$82" +"+D11-B11" +"+'[2]ST Warroom 99'!$B$16" +"+'[2]ST Warroom 99'!$B$50" +"CE_GL!$E$82" +"G11-F11" +"'SITHE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$N$16" +"+'[2]ST Warroom 99'!$N$50" +"SITHE_GL!$E$82" +"'ARUBA-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$Q$16" +"+'[2]ST Warroom 99'!$Q$50" +"ARUBA_GL!$E$82" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"+'[2]ST Warroom 99'!$C$16" +"+'[2]ST Warroom 99'!$C$50" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'EAST-LRC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$D$16" +"+'[2]ST Warroom 99'!$D$50" +"'EAST-LRC-GL'!$E$82" +"+'EAST-EGM-FLSH'!M89" +"+'[2]ST Warroom 99'!$E$16" +"+'[2]ST Warroom 99'!$E$50" +"+'EAST-EGM-GL'!E89" +"'TX-EGM-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$H$16" +"+'[2]ST Warroom 99'!$H$50" +"'TX-EGM-GL'!$E$91" +"'TX-HPLR-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$I$16" +"+'[2]ST Warroom 99'!$I$50" +"'TX-HPLR-GL '!$E$82" +"'TX-HPLC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$J$16" +"+'[2]ST Warroom 99'!$J$50" +"'TX-HPLC-GL'!$E$82" +"'TX-EGM-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$K$16" +"+'[2]ST Warroom 99'!$K$50" +"'TX-HPLC-GL'!$E$89" +"'WE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$L$16" +"+'[2]ST Warroom 99'!$L$50" +"'WE-GL '!$E$82" +"'DEN-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$R$16" +"+'[2]ST Warroom 99'!$R$50" +"'DEN-GL'!$E$82" +"STG_FLSH!$M$82" +"+'[2]ST Warroom 99'!$M$16" +"+'[2]ST Warroom 99'!$M$50" +"STG_GL!$E$82" +"ONT_FLSH!$M$82" +"+'[2]ST Warroom 99'!$O$16" +"+'[2]ST Warroom 99'!$O$50" +"'ONT_GL '!$E$82" +"ONT_FLSH!$M$89" +"+'[2]ST Warroom 99'!$P$16" +"+'[2]ST Warroom 99'!$P$50" +"+'ONT_GL '!E89" +"+BUG_FLSH!M82" +"+'[2]ST Warroom 99'!$G$16" +"+'[2]ST Warroom 99'!$G$50" +"+BUG_GL!E82" +"SUM(B11:B27)" +"TOTAL!$E$91" +"+C28" +"+'[2]ST Warroom 99'!$T$16" +"+'[2]ST Warroom 99'!$T$33" +"+'[2]ST Warroom 99'!$T$50" +"TOTAL!$G$91" +"+[1]OAvsACT!$G$55" +"+H29-H28" +"+B28-B29" +"Check!A5" +"F11+H11+J11+L11+N11+R11+T11+X11+Z11+AF11+P11+V11+AB11+AD11" +"-4230519+2875811-1029999-798534" +"1428504+232711-130128" +"3669998-53290-13960584+73708-12752" +"-2373050-940000+5000" +"-1428504+130128" +"-3669998+53290-73708+12752" +"SUM(D11:D15)" +"1073093+616500" +"1635870+2032788" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"-1293228-6339+1299567+-841234+-6338" +"841234+6338" +"D42+D39" +"-257840+35136+254669" +"257840-35136-254669" +"4230519-1073093+1029999+798534-616500-92857-31074+1402395+262608+212916-150000-100000-74400+38750" +"6978-1950+254669-254669" +"-961031-174016+162912+67798" +"2373050+207212" +"-317921.79+820000-207212-6978+1950+150000+100000+74400-38750" +"-67798-212916" +"-254669-86908+254669" +"940000-820000-93300-10000-5000" +"-232711-26966" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+J11+L11+N11+P11+T11+V11+Z11+AB11+AF11+X11+H11+AD11+R11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"-12529571+180732" +"155991.12-320850+28151" +"-266050-1100000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"AB87+AF87+AH87+AJ87+AL87+AN87+AP87+AR87+AT87+AV87" +"SUM(D86:D88)" +"+D82+D89" +"+E74+E12+E20" +"+G12+G20+G74" +"+E94-E95" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPLR-FLSH'!M82" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-EGM-FLSH'!D11+'TX-HPLR-FLSH'!D11+'TX-HPLC-FLSH'!D11" +"H11-D11" +"'TX-EGM-FLSH'!J11+'TX-HPLR-FLSH'!J11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPLR-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'DEN-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E164" +"SUM(D11:D15)" +"+Actuals!E169" +"320850-130572" +"+Actuals!E174" +"SUM(D27:D28)" +"+Actuals!E176" +"SUM(D32:D35)" +"+Actuals!E180" +"D42+D39" +"+Actuals!E183" +"+Actuals!E184" +"+Actuals!E185" +"+Actuals!E186" +"+Actuals!E187" +"+Actuals!E189" +"+Actuals!E191" +"+Actuals!E193" +"+Actuals!E195" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AD11+RECLASS!AD11" +"+Actuals!E404" +"SUM(D11:D15)" +"+Actuals!E409" +"+Actuals!E414" +"SUM(D27:D28)" +"+Actuals!E416" +"SUM(D32:D35)" +"+Actuals!E420" +"D42+D39" +"AB42+AB39" +"+Actuals!E423" +"+Actuals!E424" +"+Actuals!E425" +"+Actuals!E426" +"+Actuals!E427" +"+Actuals!E429" +"+Actuals!E431" +"+Actuals!E433" +"+Actuals!E435" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!H11+RECLASS!H11" +"'TIE-OUT'!I11+RECLASS!AC11" +"+Actuals!E324" +"SUM(D11:D15)" +"+Actuals!E329" +"+Actuals!E334" +"SUM(D27:D28)" +"+Actuals!E336" +"SUM(D32:D35)" +"+Actuals!E340" +"D42+D39" +"+Actuals!E343" +"+Actuals!E344" +"+Actuals!E345" +"+Actuals!E346" +"+Actuals!E347" +"+Actuals!E349" +"+Actuals!E351" +"+Actuals!E353" +"+Actuals!E355" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!R8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!J11+RECLASS!H11" +"+Actuals!E244" +"SUM(D11:D15)" +"+Actuals!E249" +"10144-60470.15-28674.57+19588.9+448738.02" +"+Actuals!E254" +"SUM(D27:D28)" +"+Actuals!E256" +"SUM(D32:D35)" +"+Actuals!E260" +"D42+D39" +"+Actuals!E263" +"+Actuals!E264" +"+Actuals!E265" +"+Actuals!E266" +"+Actuals!E267" +"+Actuals!E269" +"+Actuals!E271" +"+Actuals!E273" +"+Actuals!E275" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!R8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!L11+RECLASS!J11" +"+Actuals!E44" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!G49+12619" +"+Actuals!H49+30352" +"+Actuals!E54+251" +"+Actuals!F54+553" +"+Actuals!G54-251" +"+Actuals!H54-553" +"+Actuals!I54" +"+Actuals!G55-12368" +"+Actuals!H55-29799" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!G66-12619" +"+Actuals!H66-30352" +"+Actuals!E67" +"+Actuals!E69" +"+Actuals!F70+170000" +"+Actuals!E71" +"+Actuals!E72+1625515" +"+Actuals!F72+640000" +"+Actuals!E73" +"+Actuals!E75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!R8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!L11+'TIE-OUT'!J11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"'EAST-EGM-GL'!AP11+'EAST-LRC-GL'!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!R8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!N11+RECLASS!L11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!R8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!V11+RECLASS!T11" +"+Actuals!E444" +"SUM(D11:D15)" +"+Actuals!E449" +"+Actuals!E454" +"SUM(D27:D28)" +"+Actuals!E456" +"SUM(D32:D35)" +"+Actuals!E460" +"D42+D39" +"+Actuals!E463" +"+Actuals!E464" +"+Actuals!E465" +"+Actuals!E466" +"+Actuals!E467" +"+Actuals!E469" +"+Actuals!E471" +"+Actuals!E473" +"+Actuals!E475" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!R8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!T11+RECLASS!R11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!E33" +"+Actuals!E35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!R8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!X11+RECLASS!V11" +"-76043-151280.02-37634-38021.5" +"SUM(D11:D15)" +"8074957+283278" +"17961376+643334" +"8569266-159429" +"20108569-377010" +"289014+14319" +"683787+35189" +"-215732+260063" +"-505562+611614" +"-3547312-29568" +"-8051969-69688" +"-23427-107184" +"-55257-251439" +"-12999+80831" +"-34968+191519" +"24+33745" +"55+77198" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"123262-123262" +"270249-26458" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!R8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!T11+'TIE-OUT'!V11+'TIE-OUT'!X11)+(RECLASS!R11+RECLASS!T11+RECLASS!V11)" +"'TX-EGM-GL'!H11+'TX-HPLR-GL '!H11+'TX-HPLC-GL'!H11" +"'TX-EGM-GL'!AP11+'TX-HPLR-GL '!AP11+'TX-HPLC-GL'!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-GL'!L86+'TX-HPLR-GL '!L86" +"'TX-EGM-GL'!AP86+'TX-HPLR-GL '!AP86" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!R8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!P11+RECLASS!R11" +"'TIE-OUT'!Q11+RECLASS!O11" +"+Actuals!E484" +"SUM(D11:D15)" +"+Actuals!E489" +"+Actuals!E494" +"SUM(D27:D28)" +"+Actuals!E496" +"SUM(D32:D35)" +"+Actuals!E500" +"D42+D39" +"+Actuals!E503" +"+Actuals!E504" +"+Actuals!E505" +"+Actuals!E506" +"+Actuals!E507" +"+Actuals!E509" +"+Actuals!E511" +"+Actuals!E513" +"+Actuals!E515" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!R8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!R11+RECLASS!P11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!L228+416492" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!R8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AF11+RECLASS!AF11" +"+Actuals!E124" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!E134" +"SUM(D27:D28)" +"+Actuals!E136" +"SUM(D32:D35)" +"+Actuals!E140" +"D42+D39" +"+Actuals!E143" +"+Actuals!E144" +"+Actuals!E145" +"+Actuals!E146" +"+Actuals!E147" +"+Actuals!L148+43735" +"+Actuals!E149" +"+Actuals!E151" +"+Actuals!E153" +"+Actuals!E155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!R8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!Z11+RECLASS!X11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"-112117" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!R8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AB11+RECLASS!Z11" +"+Actuals!E284" +"SUM(D11:D15)" +"+Actuals!E289" +"76568.41+37432.5" +"+Actuals!E294" +"SUM(D27:D28)" +"+Actuals!E296" +"SUM(D32:D35)" +"+Actuals!E300" +"D42+D39" +"+Actuals!E303" +"+Actuals!E304" +"+Actuals!E305" +"+Actuals!E306" +"+Actuals!E307" +"+Actuals!E309" +"+Actuals!E311" +"+Actuals!E313" +"+Actuals!E315" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'SITHE-FLSH'!L11" +"SITHE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'ARUBA-FLSH'!L11" +"ARUBA_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLR-FLSH'!L11" +"'TX-HPLR-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLC-FLSH'!L11" +"'TX-HPLC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'DEN-FLSH'!L11" +"'DEN-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+M1+30" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPLR-GL '!H82" +"+'TX-HPLC-GL'!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+'DEN-GL'!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"+ARUBA_GL!H82" +"+SITHE_GL!H82" +"'CE-FLSH'!$M$82" +"+D11-B11" +"+'[2]ST Warroom 99'!$B$15" +"+'[2]ST Warroom 99'!$B$49" +"CE_GL!$E$82" +"G11-F11" +"'SITHE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$N$15" +"+'[2]ST Warroom 99'!$N$49" +"SITHE_GL!$E$82" +"'ARUBA-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$Q$15" +"+'[2]ST Warroom 99'!$Q$49" +"ARUBA_GL!$E$82" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"+'[2]ST Warroom 99'!$C$15" +"+'[2]ST Warroom 99'!$C$49" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'EAST-LRC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$D$15" +"+'[2]ST Warroom 99'!$D$49" +"'EAST-LRC-GL'!$E$82" +"+'EAST-EGM-FLSH'!M89" +"+'[2]ST Warroom 99'!$E$15" +"+'[2]ST Warroom 99'!$E$49" +"+'EAST-EGM-GL'!E89" +"'TX-EGM-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$H$15" +"+'[2]ST Warroom 99'!$H$49" +"'TX-EGM-GL'!$E$91" +"'TX-HPLR-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$I$15" +"+'[2]ST Warroom 99'!$I$49" +"'TX-HPLR-GL '!$E$82" +"'TX-HPLC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$J$15" +"+'[2]ST Warroom 99'!$J$49" +"'TX-HPLC-GL'!$E$82" +"'TX-EGM-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$K$15" +"+'[2]ST Warroom 99'!$K$49" +"'TX-HPLC-GL'!$E$89" +"'WE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$L$15" +"+'[2]ST Warroom 99'!$L$49" +"'WE-GL '!$E$82" +"STG_FLSH!$M$82" +"+'[2]ST Warroom 99'!$M$15" +"+'[2]ST Warroom 99'!$M$49" +"STG_GL!$E$82" +"ONT_FLSH!$M$82" +"+'[2]ST Warroom 99'!$O$15" +"+'[2]ST Warroom 99'!$O$49" +"'ONT_GL '!$E$82" +"ONT_FLSH!$M$89" +"+'[2]ST Warroom 99'!$P$15" +"+'[2]ST Warroom 99'!$P$49" +"+'ONT_GL '!E89" +"+BUG_FLSH!M82" +"+'[2]ST Warroom 99'!$G$15" +"+'[2]ST Warroom 99'!$G$49" +"+BUG_GL!E82" +"SUM(B11:B26)" +"TOTAL!$E$91" +"+C27" +"+'[2]ST Warroom 99'!$T$15" +"+'[2]ST Warroom 99'!$T$32" +"+'[2]ST Warroom 99'!$T$49" +"TOTAL!$G$91" +"+[1]OAvsACT!$G$54" +"+H28-H27" +"+B27-B28" +"+G28-G83" +"+G84+G85" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPLR-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11+'TX-HPLC-VAR'!D11+'ARUBA-VAR'!D11+'SITHE-VAR'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'CE-FLSH'!M82+'SITHE-FLSH'!M82+'ARUBA-FLSH'!M82+'EAST-EGM-FLSH'!E82+'EAST-LRC-FLSH'!E82+'TX-EGM-FLSH'!E82+'TX-HPLR-FLSH'!E82+'TX-HPLC-FLSH'!E82+'WE-FLSH'!E82+ONT_FLSH!E82+BUG_FLSH!E82" +"STG_VAR!D86+ONT_VAR!D86+'CE-VAR'!D86+'EAST-EGM-VAR'!D86+'BGC-EGM-VAR'!D86+'EAST-LRC-VAR'!D86+'TX-EGM-VAR'!D86+'TX-HPLR-VAR '!D86+'WE-VAR'!D86+BUG_VAR!D86+'TX-HPLC-VAR'!D86" +"STG_VAR!F86+ONT_VAR!F86+'CE-VAR'!F86+'EAST-EGM-VAR'!F86+'BGC-EGM-VAR'!F86+'EAST-LRC-VAR'!F86+'TX-EGM-VAR'!F86+'TX-HPLR-VAR '!F86+'WE-VAR'!F86+BUG_VAR!F86+'TX-HPLC-VAR'!F86+'ARUBA-VAR'!F86" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+V11+X11+AD11" +"G11+I11+K11+M11+O11+Q11+S11+W11+Y11+AE11+AC11+AA11+U11" +"-4374471-885000+4374471" +"1511253-853514-170000-24021+207113-28329" +"4374471-4374471" +"4033344-5417-2444069+33743-25796" +"-1877850-940000+5000" +"-1511253-207113+28329" +"940000-820000" +"-4033344+5417-33743+25796" +"SUM(D11:D15)" +"1475000+1438642-891750+26347" +"853514-26347" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"-524876+524876-542774+542774-509708" +"D42+D39" +"158773+14190+3333+110+84081+16385+5100" +"-32229-3333-110-16385" +"54000+32546+17013+10860" +"-1475000-1438642+891750+885000-100000-54000-32546-17013-10860+682650-240000-139500+74003" +"672900+228034-84081-5100+964410+170000" +"1877850-672900+100000-59293-9382" +"820000+170000+59293+9382+37500+240000-170000+139500" +"-682650-74003" +"-10000-98300" +"-228034-26963" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+J11+L11+N11+P11+R11+T11+X11+Z11+AD11+V11+H11+AB11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"3191641-14291" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"F86+J86+L86+N86+P86+R86+T86+X86+Z86+AD86+V86" +"Y87+AA87+AE87+AG87+AI87+AK87+AM87+AO87+AQ87+AS87" +"AA87+AE87+AG87+AI87+AK87+AM87+AO87+AQ87+AS87+AU87" +"Z87+AD87+AF87+AH87+AJ87+AL87+AN87+AP87+AR87+AT87" +"SUM(D86:D88)" +"+D82+D89" +"+E74+E12+E20" +"+G12+G20+G74" +"+E94-E95" +"-40800-104042" +"+E96+E99+E100" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPLR-FLSH'!M82" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-EGM-FLSH'!D11+'TX-HPLR-FLSH'!D11+'TX-HPLC-FLSH'!D11" +"H11-D11" +"'TX-EGM-FLSH'!J11+'TX-HPLR-FLSH'!J11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPLR-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E124" +"+Actuals!I164" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!I169" +"+Actuals!E134" +"+Actuals!I174" +"SUM(D27:D28)" +"+Actuals!E136" +"+Actuals!I176" +"SUM(D32:D35)" +"+Actuals!E140" +"+Actuals!I180" +"D42+D39" +"+Actuals!E143" +"+Actuals!I183" +"+Actuals!E144" +"+Actuals!I184" +"+Actuals!E145" +"+Actuals!I185" +"+Actuals!E146" +"+Actuals!I186" +"+Actuals!E147" +"+Actuals!I187" +"+Actuals!E149" +"+Actuals!I189" +"+Actuals!E151" +"+Actuals!I191" +"+Actuals!E153" +"+Actuals!I193" +"+Actuals!E155" +"+Actuals!I195" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AB11+RECLASS!AB11" +"+Actuals!I404" +"+Actuals!Q124" +"SUM(D11:D15)" +"+Actuals!I409" +"+Actuals!Q129" +"+Actuals!I414" +"+Actuals!Q134" +"SUM(D27:D28)" +"+Actuals!I416" +"+Actuals!Q136" +"SUM(D32:D35)" +"+Actuals!I420" +"+Actuals!Q140" +"D42+D39" +"AB42+AB39" +"+Actuals!I423" +"+Actuals!Q143" +"+Actuals!I424" +"+Actuals!Q144" +"+Actuals!I425" +"+Actuals!Q145" +"+Actuals!I426" +"+Actuals!Q146" +"+Actuals!I427" +"+Actuals!Q147" +"+Actuals!I429" +"+Actuals!Q149" +"+Actuals!I431" +"+Actuals!Q151" +"+Actuals!I433" +"+Actuals!Q153" +"+Actuals!I435" +"+Actuals!Q155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!H11+RECLASS!Z11" +"+Actuals!I324" +"SUM(D11:D15)" +"7220267-5817480-1686600" +"21046716-17011910-5151552" +"+Actuals!I329" +"+Actuals!I334" +"SUM(D27:D28)" +"+Actuals!I336" +"SUM(D32:D35)" +"+Actuals!I340" +"D42+D39" +"+Actuals!I343" +"+Actuals!I344" +"+Actuals!I345" +"+Actuals!I346" +"-36832-80330" +"11-3317" +"+Actuals!I347" +"+Actuals!I349" +"+Actuals!I351" +"+Actuals!I353" +"+Actuals!I355" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!T8" +"CE_GL!EB8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!J11+RECLASS!H11" +"+Actuals!E164" +"+Actuals!I244" +"SUM(D11:D15)" +"+Actuals!E169" +"+Actuals!I249" +"-31499.58+434262.6" +"+Actuals!E174" +"+Actuals!I254" +"SUM(D27:D28)" +"+Actuals!E176" +"+Actuals!I256" +"SUM(D32:D35)" +"+Actuals!E180" +"+Actuals!I260" +"D42+D39" +"+Actuals!E183" +"+Actuals!I263" +"+Actuals!E184" +"+Actuals!I264" +"+Actuals!E185" +"+Actuals!I265" +"+Actuals!E186" +"+Actuals!I266" +"+Actuals!E187" +"+Actuals!I267" +"+Actuals!E189" +"+Actuals!I269" +"+Actuals!E191" +"+Actuals!I271" +"+Actuals!E193" +"+Actuals!I273" +"+Actuals!E195" +"+Actuals!I275" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!T8" +"CE_GL!EB8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!L11+RECLASS!J11" +"+Actuals!E44" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!G49+151" +"+Actuals!H49+427" +"+Actuals!I49-1697" +"+Actuals!J49-3681" +"+Actuals!G53-151+6932" +"+Actuals!H53+16703-427" +"+Actuals!E54" +"+Actuals!G54+698" +"+Actuals!H54+1254" +"+Actuals!G55-7630" +"+Actuals!H55-17957" +"+Actuals!I55+1697" +"+Actuals!J55+3681" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!G66-6932" +"+Actuals!H66-16703" +"+Actuals!I66+1697" +"+Actuals!J66+3681" +"+Actuals!E67" +"+Actuals!E69" +"+Actuals!E70+169670" +"+Actuals!F70+170000" +"+Actuals!E71" +"+Actuals!E72+736076" +"+Actuals!F72+640000" +"+Actuals!G72-18920" +"+Actuals!E73" +"+Actuals!E75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!T8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!L11+'TIE-OUT'!J11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!T8" +"CE_GL!EB8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!N11+RECLASS!L11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!T8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!T11+RECLASS!R11" +"+Actuals!E244" +"+Actuals!I444" +"SUM(D11:D15)" +"+Actuals!E249" +"+Actuals!I449" +"+Actuals!E254" +"+Actuals!I454" +"SUM(D27:D28)" +"+Actuals!E256" +"+Actuals!I456" +"SUM(D32:D35)" +"+Actuals!E260" +"+Actuals!I460" +"D42+D39" +"+Actuals!E263" +"+Actuals!I463" +"+Actuals!E264" +"+Actuals!I464" +"+Actuals!E265" +"+Actuals!I465" +"+Actuals!E266" +"+Actuals!I466" +"+Actuals!E267" +"+Actuals!I467" +"+Actuals!E269" +"+Actuals!I469" +"+Actuals!E271" +"+Actuals!I471" +"+Actuals!E273" +"+Actuals!I473" +"+Actuals!E275" +"+Actuals!I475" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!T8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!R11+RECLASS!P11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!E33" +"+Actuals!E35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!T8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!V11+RECLASS!T11" +"+Actuals!Q4" +"SUM(D11:D15)" +"+Actuals!Q9" +"6908450+114479" +"15895250+341552" +"4997980-7727" +"11420196-18093" +"+Actuals!Q14" +"-237+10000" +"376+27246" +"SUM(D27:D28)" +"+Actuals!Q16" +"SUM(D32:D35)" +"-876" +"+Actuals!Q20" +"-950628" +"D42+D39" +"+Actuals!Q23" +"+Actuals!Q24" +"+Actuals!Q25" +"-168329+168329" +"-441022+441022" +"+Actuals!Q26" +"-2980308+2980308" +"+Actuals!Q27" +"4794416-4794416" +"29830-29830" +"+Actuals!Q29" +"123262-123262" +"-32576+41727" +"2627-2627" +"+Actuals!Q31" +"+Actuals!Q33" +"+Actuals!Q35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!T8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!R11+'TIE-OUT'!T11+'TIE-OUT'!V11)+(RECLASS!P11+RECLASS!R11+RECLASS!T11)" +"'TX-EGM-GL'!H11+'TX-HPLR-GL '!H11+'TX-HPLC-GL'!H11" +"'TX-EGM-GL'!L11+'TX-HPLR-GL '!L11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!T8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!P11+RECLASS!P11" +"+Actuals!E284" +"+Actuals!I484" +"+Actuals!N484+-42003" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!I489" +"+Actuals!E294" +"+Actuals!I494" +"SUM(D27:D28)" +"+Actuals!E296" +"+Actuals!I496" +"SUM(D32:D35)" +"+Actuals!E300" +"+Actuals!I500" +"D42+D39" +"+Actuals!E303" +"+Actuals!I503" +"+Actuals!E304" +"+Actuals!I504" +"+Actuals!E305" +"+Actuals!I505" +"+Actuals!E306" +"+Actuals!I506" +"+Actuals!E307" +"+Actuals!I507" +"+Actuals!E309" +"+Actuals!I509" +"+Actuals!E311" +"+Actuals!I511" +"+Actuals!E313" +"+Actuals!I513" +"+Actuals!E315" +"+Actuals!I515" +"21738+14100-16996.84-1436460+16996.84" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!T8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AD11+RECLASS!AD11" +"7500+12788119" +"25740+34845578" +"+Actuals!I124" +"+Actuals!Q84" +"SUM(D11:D15)" +"+Actuals!I129" +"+Actuals!Q89" +"+Actuals!E94" +"+Actuals!I134" +"SUM(D27:D28)" +"+Actuals!I136" +"+Actuals!Q96" +"SUM(D32:D35)" +"+Actuals!I140" +"+Actuals!Q100" +"D42+D39" +"+Actuals!E103" +"+Actuals!I143" +"+Actuals!E104" +"+Actuals!I144" +"+Actuals!E105" +"+Actuals!I145" +"+Actuals!I146" +"+Actuals!Q106" +"-17757897-951390" +"-123643-425385-60618" +"-13945+232938-67454" +"5688-18466-14217" +"+Actuals!I147" +"+Actuals!Q107" +"-7519340-2520889" +"160365-37786" +"+Actuals!E109" +"+Actuals!I149" +"+Actuals!E111" +"+Actuals!I151" +"+Actuals!E113" +"+Actuals!I153" +"+Actuals!E115" +"+Actuals!I155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!T8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!X11+RECLASS!V11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!T8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!Z11+RECLASS!X11" +"122205+1226165+28968543" +"83399828+4150650+411023" +"-5346+246145" +"+Actuals!I284" +"SUM(D11:D15)" +"-31492097+2886280" +"-86119378+9039501" +"-413673-89-799747+89" +"+Actuals!I289" +"+Actuals!I294" +"SUM(D27:D28)" +"+Actuals!I296" +"SUM(D32:D35)" +"+Actuals!I300" +"D42+D39" +"+Actuals!I303" +"+Actuals!I304" +"+Actuals!I305" +"+Actuals!I306" +"+Actuals!I307" +"+Actuals!I309" +"+Actuals!I311" +"+Actuals!I313" +"+Actuals!I315" +"-4512-122614+51391.21" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'SITHE-FLSH'!L11" +"SITHE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'ARUBA-FLSH'!L11" +"ARUBA_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLR-FLSH'!L11" +"'TX-HPLR-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLC-FLSH'!L11" +"'TX-HPLC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+E1+31" +"+G1+30" +"+G1+30" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPLR-GL '!H82" +"+'TX-HPLC-GL'!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"+ARUBA_GL!H82" +"+SITHE_GL!H82" +"'CE-FLSH'!$M$82" +"+D11-B11" +"+'[2]ST Warroom 99'!$B$14" +"+'[2]ST Warroom 99'!$B$48" +"CE_GL!$E$82" +"G11-F11" +"'ARUBA-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$Q$14" +"+'[2]ST Warroom 99'!$Q$48" +"ARUBA_GL!$E$82" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"+'[2]ST Warroom 99'!$C$14" +"+'[2]ST Warroom 99'!$C$48" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'EAST-LRC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$D$14" +"+'[2]ST Warroom 99'!$D$48" +"'EAST-LRC-GL'!$E$82" +"+'EAST-EGM-FLSH'!M89" +"+'[2]ST Warroom 99'!$E$14" +"+'[2]ST Warroom 99'!$E$48" +"+'EAST-EGM-GL'!E89" +"'TX-EGM-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$H$14" +"+'[2]ST Warroom 99'!$H$48" +"'TX-EGM-GL'!$E$91" +"'TX-HPLR-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$I$14" +"+'[2]ST Warroom 99'!$I$48" +"'TX-HPLR-GL '!$E$82" +"'TX-HPLC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$J$14" +"+'[2]ST Warroom 99'!$J$48" +"'TX-HPLC-GL'!$E$82" +"'TX-EGM-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$K$14" +"+'[2]ST Warroom 99'!$K$48" +"'TX-HPLC-GL'!$E$89" +"'WE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$L$14" +"+'[2]ST Warroom 99'!$L$48" +"'WE-GL '!$E$82" +"STG_FLSH!$M$82" +"+'[2]ST Warroom 99'!$M$14" +"+'[2]ST Warroom 99'!$M$48" +"STG_GL!$E$82" +"ONT_FLSH!$M$82" +"+'[2]ST Warroom 99'!$O$14" +"+'[2]ST Warroom 99'!$O$48" +"'ONT_GL '!$E$82" +"ONT_FLSH!$M$89" +"+'[2]ST Warroom 99'!$P$14" +"+'[2]ST Warroom 99'!$P$48" +"+'ONT_GL '!E89" +"+BUG_FLSH!M82" +"+'[2]ST Warroom 99'!$G$14" +"+'[2]ST Warroom 99'!$G$48" +"+BUG_GL!E82" +"SUM(B11:B25)" +"TOTAL!$E$91" +"+C26" +"+'[2]ST Warroom 99'!$T$14" +"+'[2]ST Warroom 99'!$T$31" +"+'[2]ST Warroom 99'!$T$48" +"TOTAL!$G$91" +"+[1]OAvsACT!$G$53" +"+H27-H26" +"+B26-B27" +"+G27-G82" +"+G83+G84" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPLR-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11+'TX-HPLC-VAR'!D11+'ARUBA-VAR'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"STG_VAR!D86+ONT_VAR!D86+'CE-VAR'!D86+'EAST-EGM-VAR'!D86+'BGC-EGM-VAR'!D86+'EAST-LRC-VAR'!D86+'TX-EGM-VAR'!D86+'TX-HPLR-VAR '!D86+'WE-VAR'!D86+BUG_VAR!D86+'TX-HPLC-VAR'!D86" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+V11+X11+AB11+Z11+T11" +"-698599+1322539-1732900-55909" +"-1230743+791434" +"-10401862+14184173-3707170+352119-28142" +"698599-1322539+55909" +"1230743-791434" +"10401862-14184173-352119+28142" +"SUM(D11:D15)" +"-562-13425-42192" +"914611-486498" +"3707170" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"31074-573899" +"562+91612+13425+10568+5339+5134+2358+1713+126950+42192+4072" +"-10568-5134-3522-2358-1713-4072" +"1615+35136" +"-1615+3522-35136" +"-100000-31074-12456-98250-200000+1432925" +"-857300+348091-5339" +"-914611+486498+90000" +"100000-90000" +"8162+98250+71058" +"200000-1432925" +"857300-91612" +"-348091-25724" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+J11+L11+N11+P11+R11+T11+X11+Z11+AD11+V11" +"G11+K11+M11+O11+Q11+S11+U11+Y11+AA11+AE11+W11+AC11+I11" +"-1375427.49-338733.53" +"-883206.64-306908.66" +"3283110.07" +"-654557.14-187531.67" +"-164978" +"282454.8" +"SUM(D11:D15)" +"-1931012.88+137907.53" +"57420.55+27502.3" +"-1819771.8" +"10113.88+111212.29" +"-738613.08" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"-876739.35" +"-1912945+1213819.88-1213819.88" +"3876373-15676" +"4256427-104042-40800+104042+40800" +"170583+2487130" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"3170977-417.8+278190" +"Y87+AA87+AE87+AG87+AI87+AK87+AM87+AO87+AQ87+AS87" +"AA87+AE87+AG87+AI87+AK87+AM87+AO87+AQ87+AS87+AU87" +"Z87+AD87+AF87+AH87+AJ87+AL87+AN87+AP87+AR87+AT87" +"SUM(D86:D88)" +"+D82+D89" +"+E74+E12+E20" +"+G12+G20+G74" +"+E94-E95" +"-40800-104042" +"+E96+E99+E100" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPLR-FLSH'!M82" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-EGM-FLSH'!D11+'TX-HPLR-FLSH'!D11+'TX-HPLC-FLSH'!D11" +"H11-D11" +"'TX-EGM-FLSH'!J11+'TX-HPLR-FLSH'!J11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPLR-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E124" +"+Actuals!K164" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!K169" +"+Actuals!E134" +"+Actuals!K174" +"SUM(D27:D28)" +"+Actuals!E136" +"+Actuals!K176" +"SUM(D32:D35)" +"+Actuals!E140" +"+Actuals!K180" +"D42+D39" +"+Actuals!E143" +"+Actuals!K183" +"+Actuals!E144" +"+Actuals!K184" +"+Actuals!E145" +"+Actuals!K185" +"+Actuals!E146" +"+Actuals!K186" +"+Actuals!E147" +"+Actuals!K187" +"+Actuals!E149" +"+Actuals!K189" +"+Actuals!E151" +"+Actuals!K191" +"+Actuals!E153" +"+Actuals!K193" +"+Actuals!E155" +"+Actuals!K195" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!H11+RECLASS!Z11" +"+Actuals!K324" +"SUM(D11:D15)" +"+Actuals!K329" +"+Actuals!K334" +"SUM(D27:D28)" +"+Actuals!K336" +"SUM(D32:D35)" +"+Actuals!K340" +"D42+D39" +"+Actuals!K343" +"+Actuals!K344" +"+Actuals!K345" +"+Actuals!K346" +"-24711-62744" +"-29+2960" +"+Actuals!K347" +"+Actuals!K349" +"+Actuals!K351" +"+Actuals!K353" +"+Actuals!K355" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!V8" +"CE_GL!EB8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!J11+RECLASS!H11" +"+Actuals!E164" +"+Actuals!K244" +"+Actuals!H165+65100-2604" +"SUM(D11:D15)" +"+Actuals!E169" +"+Actuals!K249" +"-249931.3-0.44" +"+Actuals!E174" +"+Actuals!K254" +"SUM(D27:D28)" +"+Actuals!E176" +"+Actuals!K256" +"SUM(D32:D35)" +"+Actuals!E180" +"+Actuals!K260" +"D42+D39" +"+Actuals!E183" +"+Actuals!K263" +"+Actuals!E184" +"+Actuals!K264" +"+Actuals!E185" +"+Actuals!K265" +"+Actuals!E186" +"+Actuals!K266" +"+Actuals!E187" +"+Actuals!K267" +"+Actuals!E189" +"+Actuals!K269" +"+Actuals!E191" +"+Actuals!K271" +"+Actuals!E193" +"+Actuals!K273" +"+Actuals!E195" +"+Actuals!K275" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!V8" +"CE_GL!EB8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!L11+RECLASS!J11" +"+Actuals!E44" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!G49+8192" +"+Actuals!H49+21369" +"+Actuals!E54+32403" +"+Actuals!F54+86667" +"+Actuals!G54-31330" +"+Actuals!H54-83870" +"+Actuals!I54" +"+Actuals!E55-32403" +"+Actuals!F55-86667" +"+Actuals!G55+23138" +"+Actuals!H55+62501" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!H66-17191" +"+Actuals!E67" +"+Actuals!E69" +"+Actuals!E70+32427" +"+Actuals!F70+170000" +"+Actuals!E71" +"+Actuals!E72+753422" +"+Actuals!F72+640000" +"+Actuals!E73" +"+Actuals!E75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!V8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!L11+'TIE-OUT'!J11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!V8" +"CE_GL!EB8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!N11+RECLASS!L11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!V8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!T11+RECLASS!R11" +"+Actuals!E244" +"+Actuals!K444" +"SUM(D11:D15)" +"+Actuals!E249" +"+Actuals!K449" +"+Actuals!E254" +"+Actuals!K454" +"SUM(D27:D28)" +"+Actuals!E256" +"+Actuals!K456" +"SUM(D32:D35)" +"+Actuals!E260" +"+Actuals!K460" +"D42+D39" +"+Actuals!E263" +"+Actuals!K463" +"+Actuals!E264" +"+Actuals!K464" +"+Actuals!E265" +"+Actuals!K465" +"+Actuals!E266" +"+Actuals!K466" +"+Actuals!E267" +"+Actuals!K467" +"+Actuals!E269" +"+Actuals!K469" +"+Actuals!E271" +"+Actuals!K471" +"+Actuals!E273" +"+Actuals!H273+35917" +"+Actuals!K473" +"+Actuals!E275" +"+Actuals!K475" +"+Actuals!F283+34920-18123" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!V8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!R11+RECLASS!P11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!J24-9718" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!E33" +"+Actuals!E35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!V8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!V11+RECLASS!T11" +"+Actuals!S4" +"SUM(D11:D15)" +"+Actuals!S9" +"8523134+118371" +"22810515+299916" +"5243118-2932" +"14186153+318991" +"-1266253-325692" +"+Actuals!S14" +"SUM(D27:D28)" +"+Actuals!S16" +"SUM(D32:D35)" +"+Actuals!S20" +"D42+D39" +"+Actuals!K23" +"+Actuals!K24" +"+Actuals!S25" +"-168329+168329" +"-441022+441022" +"+Actuals!K26" +"-2980308+2980308" +"+Actuals!K27" +"4794416-4794416" +"29830-29830" +"+Actuals!K29" +"123262-123262" +"2627-2627" +"+Actuals!K31" +"+Actuals!K33" +"+Actuals!K35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TIE-OUT'!W86+RECLASS!U86+189728" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!V8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!R11+'TIE-OUT'!T11+'TIE-OUT'!V11)+(RECLASS!P11+RECLASS!R11+RECLASS!T11)" +"'TX-EGM-GL'!H11+'TX-HPLR-GL '!H11+'TX-HPLC-GL'!H11" +"'TX-EGM-GL'!L11+'TX-HPLR-GL '!L11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!V8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!P11+RECLASS!N11" +"+Actuals!E284" +"+Actuals!K484" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!K489" +"+Actuals!E294" +"+Actuals!K494" +"SUM(D27:D28)" +"+Actuals!E296" +"+Actuals!K496" +"SUM(D32:D35)" +"+Actuals!E300" +"+Actuals!K500" +"D42+D39" +"+Actuals!E303" +"+Actuals!K503" +"+Actuals!E304" +"+Actuals!K504" +"+Actuals!E305" +"+Actuals!K505" +"+Actuals!E306" +"+Actuals!K506" +"+Actuals!E307" +"+Actuals!K507" +"+Actuals!E309" +"+Actuals!K509" +"+Actuals!E311" +"+Actuals!K511" +"+Actuals!E313" +"+Actuals!K513" +"+Actuals!E315" +"+Actuals!K515" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!V8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AD11+RECLASS!AB11" +"222026+9961389" +"617631+18610230" +"1984990-2165035" +"11935653-5982006" +"+Actuals!K124" +"+Actuals!S84" +"SUM(D11:D15)" +"-77500-8127522" +"-22286186-202900" +"-6670847+6656429" +"-17945359+17558374" +"+Actuals!K129" +"+Actuals!S89" +"+Actuals!E94" +"+Actuals!K134" +"SUM(D27:D28)" +"+Actuals!K136" +"+Actuals!S96" +"SUM(D32:D35)" +"+Actuals!K140" +"+Actuals!S100" +"D42+D39" +"+Actuals!E103" +"+Actuals!K143" +"+Actuals!E104" +"+Actuals!K144" +"+Actuals!E105" +"+Actuals!K145" +"+Actuals!I106" +"+Actuals!K146" +"-12907847-2244650" +"-330487-129859-2606985" +"807746+310221" +"34167+28968+15774" +"-218905-137302" +"-3701+5827-4037" +"+Actuals!K147" +"+Actuals!S107" +"-58201+29172" +"287775-1106" +"+Actuals!E109" +"+Actuals!K149" +"+Actuals!E111" +"+Actuals!K151" +"+Actuals!E113" +"+Actuals!K153" +"+Actuals!E115" +"+Actuals!K155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!V8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!X11+RECLASS!V11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"-89995-4257" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!V8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!Z11+RECLASS!X11" +"27918100-3054942" +"74202312-8054746" +"1026168-235701" +"3102256-652860" +"+Actuals!K284" +"+Actuals!I85" +"SUM(D11:D15)" +"-28088065+1097382" +"-69579815+2953905" +"-1741559+1028219" +"-4735769+2768905" +"-19778-7687" +"+Actuals!K289" +"+Actuals!I90" +"+Actuals!I94" +"+Actuals!K294" +"SUM(D27:D28)" +"+Actuals!K296" +"+Actuals!I97" +"SUM(D32:D35)" +"+Actuals!I100" +"+Actuals!K300" +"D42+D39" +"+Actuals!I103" +"+Actuals!K303" +"+Actuals!I104" +"+Actuals!K304" +"+Actuals!K305" +"+Actuals!I106" +"+Actuals!K306" +"+Actuals!J107" +"+Actuals!K307" +"+Actuals!I109" +"+Actuals!K309" +"+Actuals!I111" +"+Actuals!K311" +"+Actuals!I113" +"+Actuals!K313" +"+Actuals!I115" +"+Actuals!K315" +"+Actuals!P316+4500000+1300000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'ARUBA-FLSH'!L11" +"ARUBA_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLR-FLSH'!L11" +"'TX-HPLR-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLC-FLSH'!L11" +"'TX-HPLC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+E1+31" +"+G1+30" +"+G1+30" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPLR-GL '!H82" +"+'TX-HPLC-GL'!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"+ARUBA_GL!H82" +"'CE-FLSH'!$M$82" +"+D11-B11" +"+'[2]ST Warroom 99'!$B$13" +"+'[2]ST Warroom 99'!$B$47" +"CE_GL!$E$82" +"G11-F11" +"'ARUBA-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$Q$13" +"+'[2]ST Warroom 99'!$Q$47" +"ARUBA_GL!$E$82" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"+'[2]ST Warroom 99'!$C$13" +"+'[2]ST Warroom 99'!$C$47" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'EAST-LRC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$D$13" +"+'[2]ST Warroom 99'!$D$47" +"'EAST-LRC-GL'!$E$82" +"+'EAST-EGM-FLSH'!M89" +"+'[2]ST Warroom 99'!$E$13" +"+'[2]ST Warroom 99'!$E$47" +"+'EAST-EGM-GL'!E89" +"'TX-EGM-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$H$13" +"+'[2]ST Warroom 99'!$H$47" +"'TX-EGM-GL'!$E$91" +"'TX-HPLR-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$I$13" +"+'[2]ST Warroom 99'!$I$47" +"'TX-HPLR-GL '!$E$82" +"'TX-HPLC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$J$13" +"+'[2]ST Warroom 99'!$J$47" +"'TX-HPLC-GL'!$E$82" +"'TX-EGM-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$K$13" +"+'[2]ST Warroom 99'!$K$47" +"'TX-HPLC-GL'!$E$89" +"'WE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$L$13" +"+'[2]ST Warroom 99'!$L$47" +"'WE-GL '!$E$82" +"STG_FLSH!$M$82" +"+'[2]ST Warroom 99'!$M$13" +"+'[2]ST Warroom 99'!$M$47" +"STG_GL!$E$82" +"ONT_FLSH!$M$82" +"+'[2]ST Warroom 99'!$O$13" +"+'[2]ST Warroom 99'!$O$47" +"'ONT_GL '!$E$82" +"ONT_FLSH!$M$89" +"+'[2]ST Warroom 99'!$P$13" +"+'[2]ST Warroom 99'!$P$47" +"+'ONT_GL '!E89" +"+BUG_FLSH!M82" +"+'[2]ST Warroom 99'!$G$13" +"+'[2]ST Warroom 99'!$G$47" +"+BUG_GL!E82" +"SUM(B11:B25)" +"TOTAL!$E$91" +"+C26" +"+'[2]ST Warroom 99'!$T$13" +"+'[2]ST Warroom 99'!$T$30" +"+'[2]ST Warroom 99'!$T$47" +"TOTAL!$G$91" +"+[1]OAvsACT!$G$51" +"+H27-H26" +"+B26-B27" +"+G27-G82" +"+G83+G84" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPLR-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11+'TX-HPLC-VAR'!D11+'ARUBA-VAR'!D11" +"STG_VAR!F11+ONT_VAR!F11+'CE-VAR'!F11+'EAST-EGM-VAR'!F11+'BGC-EGM-VAR'!F11+'EAST-LRC-VAR'!F11+'TX-EGM-VAR'!F11+'TX-HPLR-VAR '!F11+'WE-VAR'!F11+BUG_VAR!F11+'TX-HPLC-VAR'!F11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"F11+H11+J11+L11+N11+P11+R11+V11+X11+AB11+T11" +"-1315000-762637-12675+762637" +"511294+275295+590283" +"-566455+773399+42709" +"-10496923-275295+14506349+12000000+161436-28310" +"41987-773399-42709" +"10496923-14506349-161436+28310" +"SUM(D11:D15)" +"67168+21189-9070-908940" +"32229-12000000" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"47855+32738" +"-52495+58396-14459-21189-34003+9070+390" +"52495-24393-32229-390" +"1315000+12675+33000+33000" +"52567-52709+774146-774146+34003+26690" +"762637+566455-41987-762637" +"-86570-26690" +"-100000-33000-32738-300273.17+300000" +"-908940+908940" +"655421+100000" +"908940-655421+32894" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+J11+L11+N11+P11+R11+T11+X11+Z11+AD11+V11" +"G11+K11+M11+O11+Q11+S11+U11+Y11+AA11+AE11+W11+AC11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"-841119+250480" +"-2803404-16738" +"-100000-300273.17" +"-2155830+97607.17+97607.17" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"1170912.55-1320182.57+756466.48" +"Y87+AA87+AE87+AG87+AI87+AK87+AM87+AO87+AQ87+AS87" +"AA87+AE87+AG87+AI87+AK87+AM87+AO87+AQ87+AS87+AU87" +"Z87+AD87+AF87+AH87+AJ87+AL87+AN87+AP87+AR87+AT87" +"SUM(D86:D88)" +"+D82+D89" +"+E74+E12+E20" +"+G12+G20+G74" +"+E94-E95" +"97607.17+97607.17" +"+E96+E97+E98" +"-37964909+416288" +"+E94-E101" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPLR-FLSH'!M82" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"'TX-EGM-FLSH'!H11+'TX-HPLR-FLSH'!H11+'TX-HPLC-FLSH'!H11" +"'TX-EGM-FLSH'!J11+'TX-HPLR-FLSH'!J11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPLR-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E124" +"+Actuals!M164" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!M169" +"26812.5-39300" +"+Actuals!E134" +"+Actuals!M174" +"SUM(D27:D28)" +"+Actuals!E136" +"+Actuals!M176" +"SUM(D32:D35)" +"+Actuals!E140" +"+Actuals!M180" +"D42+D39" +"+Actuals!E143" +"+Actuals!M183" +"+Actuals!E144" +"+Actuals!M184" +"+Actuals!E145" +"+Actuals!M185" +"+Actuals!E146" +"+Actuals!M186" +"+Actuals!E147" +"+Actuals!M187" +"+Actuals!E149" +"+Actuals!M189" +"+Actuals!E151" +"+Actuals!M191" +"+Actuals!E153" +"+Actuals!M193" +"+Actuals!E155" +"+Actuals!M195" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!H11+RECLASS!Z11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!X8" +"CE_GL!EB8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!J11+RECLASS!H11" +"+Actuals!E164" +"+Actuals!M244" +"SUM(D11:D15)" +"+Actuals!E169" +"+Actuals!M249" +"+Actuals!H170+20400-20505" +"+Actuals!E174" +"+Actuals!M254" +"SUM(D27:D28)" +"+Actuals!E176" +"+Actuals!M256" +"SUM(D32:D35)" +"+Actuals!E180" +"+Actuals!M260" +"D42+D39" +"+Actuals!E183" +"+Actuals!M263" +"+Actuals!E184" +"+Actuals!M264" +"+Actuals!E185" +"+Actuals!M265" +"+Actuals!E186" +"+Actuals!M266" +"+Actuals!E187" +"+Actuals!M267" +"+Actuals!E189" +"+Actuals!M269" +"+Actuals!E191" +"+Actuals!M271" +"+Actuals!E193" +"+Actuals!M273" +"+Actuals!E195" +"+Actuals!M275" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!X8" +"CE_GL!EB8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!L11+RECLASS!J11" +"+Actuals!E44" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!G49+8192" +"+Actuals!H49+21369" +"+Actuals!E54+32403" +"+Actuals!F54+86667" +"+Actuals!G54-31330" +"+Actuals!H54-83870" +"+Actuals!I54" +"+Actuals!E55-32403" +"+Actuals!F55-86667" +"+Actuals!G55+23138" +"+Actuals!H55+62501" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!G66-8192" +"+Actuals!H66-21369" +"+Actuals!E67" +"+Actuals!E69" +"+Actuals!E70+157288" +"+Actuals!F70+170000" +"+Actuals!E71" +"+Actuals!E72+871806" +"+Actuals!F72+640000" +"+Actuals!G72+6777" +"+Actuals!E73" +"+Actuals!E75" +"+Actuals!G83-50000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!X8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!L11+'TIE-OUT'!J11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!X8" +"CE_GL!EB8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!N11+RECLASS!L11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!X8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!T11+RECLASS!R11" +"+Actuals!E244" +"+Actuals!M444" +"SUM(D11:D15)" +"+Actuals!E249" +"+Actuals!M449" +"+Actuals!E254" +"+Actuals!M454" +"SUM(D27:D28)" +"+Actuals!E256" +"+Actuals!M456" +"SUM(D32:D35)" +"+Actuals!E260" +"+Actuals!M460" +"D42+D39" +"+Actuals!E263" +"+Actuals!M463" +"+Actuals!E264" +"+Actuals!M464" +"+Actuals!E265" +"+Actuals!M465" +"+Actuals!E266" +"+Actuals!M466" +"+Actuals!E267" +"+Actuals!M467" +"+Actuals!E269" +"+Actuals!M469" +"+Actuals!E271" +"+Actuals!M471" +"+Actuals!E273" +"+Actuals!M473" +"+Actuals!E275" +"+Actuals!M475" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!X8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!R11+RECLASS!P11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!J24-9718" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!E33" +"+Actuals!E35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!X8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!V11+RECLASS!T11" +"+Actuals!U4" +"+Actuals!J5-1408500" +"SUM(D11:D15)" +"+Actuals!U9" +"-149794.81-21945" +"9317069+122061" +"24039201+351020" +"5744557-4591" +"14748236-9785" +"+Actuals!U14" +"-1033458-892" +"-2650179-2596" +"-236-763448" +"-609-1556188" +"SUM(D27:D28)" +"+Actuals!U16" +"SUM(D32:D35)" +"+Actuals!I20" +"D42+D39" +"+Actuals!I23" +"+Actuals!I24" +"+Actuals!U25" +"-168329+168329" +"-441022+441022" +"+Actuals!I26" +"-2980308+2980308" +"137288-137288" +"+Actuals!I27" +"4794416-4794416" +"29830-29830" +"+Actuals!I29" +"123262-123262" +"2627-2627" +"+Actuals!I31" +"+Actuals!I33" +"+Actuals!I35" +"-2476069+719000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!X8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!R11+'TIE-OUT'!T11+'TIE-OUT'!V11)+(RECLASS!P11+RECLASS!R11+RECLASS!T11)" +"'TX-EGM-GL'!H11+'TX-HPLR-GL '!H11+'TX-HPLC-GL'!H11" +"'TX-EGM-GL'!L11+'TX-HPLR-GL '!L11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!X8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!P11+RECLASS!N11" +"+Actuals!E284" +"+Actuals!M484" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!M489" +"+Actuals!E294" +"+Actuals!M494" +"SUM(D27:D28)" +"+Actuals!E296" +"+Actuals!M496" +"SUM(D32:D35)" +"+Actuals!E300" +"+Actuals!M500" +"D42+D39" +"+Actuals!E303" +"+Actuals!M503" +"+Actuals!E304" +"+Actuals!M504" +"+Actuals!E305" +"+Actuals!M505" +"+Actuals!E306" +"+Actuals!M506" +"+Actuals!E307" +"+Actuals!M507" +"+Actuals!E309" +"+Actuals!M509" +"+Actuals!E311" +"+Actuals!M511" +"+Actuals!E313" +"+Actuals!M513" +"+Actuals!E315" +"+Actuals!M515" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!X8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AD11+RECLASS!AB11" +"19650+6393818" +"56802+9406040" +"3502841-7786007" +"+Actuals!K84" +"+Actuals!M124" +"SUM(D11:D15)" +"-6487198-5525" +"-18309153-15746" +"+Actuals!K89" +"+Actuals!M129" +"+Actuals!L90+12000000" +"+Actuals!E94" +"+Actuals!M134" +"SUM(D27:D28)" +"+Actuals!K96" +"+Actuals!M136" +"SUM(D32:D35)" +"+Actuals!M140" +"+Actuals!U100" +"D42+D39" +"+Actuals!E103" +"+Actuals!M143" +"+Actuals!E104" +"+Actuals!M144" +"+Actuals!E105" +"+Actuals!M145" +"+Actuals!I106" +"+Actuals!M146" +"-12634337-2820045" +"-222508-100363-2914949" +"85481-1237511" +"23026-19430+112998" +"248+1197198" +"-45+49205" +"-2694+598599" +"28793+6286-3344" +"+Actuals!M147" +"+Actuals!U107" +"-558093+57512" +"845868-29233" +"+Actuals!E109" +"+Actuals!M149" +"+Actuals!E111" +"+Actuals!M151" +"+Actuals!E113" +"+Actuals!M153" +"+Actuals!E115" +"+Actuals!M155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!X8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!X11+RECLASS!V11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"-30818+2564833" +"-89995-9349" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!X8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!Z11+RECLASS!X11" +"20531057-2819328" +"59916075-8218878" +"22033+7788" +"1090666-1090702" +"3085851-3085950" +"+Actuals!M284" +"+Actuals!I85" +"SUM(D11:D15)" +"-20509620+826927" +"-58273101+2312685" +"-45135+15310" +"-758462+768112" +"-2139532+2164472" +"-9585-57636" +"-24825-179243" +"+Actuals!M289" +"+Actuals!I90" +"+Actuals!I94" +"+Actuals!M294" +"SUM(D27:D28)" +"+Actuals!M296" +"+Actuals!I97" +"SUM(D32:D35)" +"+Actuals!I100" +"+Actuals!M300" +"D42+D39" +"+Actuals!I103" +"+Actuals!M303" +"+Actuals!I104" +"+Actuals!M304" +"+Actuals!M305" +"+Actuals!I106" +"+Actuals!M306" +"+Actuals!M307" +"+Actuals!I108" +"+Actuals!I109" +"+Actuals!M309" +"+Actuals!I111" +"+Actuals!M311" +"+Actuals!I113" +"+Actuals!M313" +"+Actuals!I115" +"+Actuals!M315" +"+Actuals!R316+1400000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'ARUBA-FLSH'!L11" +"ARUBA_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLR-FLSH'!L11" +"'TX-HPLR-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLC-FLSH'!L11" +"'TX-HPLC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+E1+31" +"+G1+30" +"+G1+30" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPLR-GL '!H82" +"+'TX-HPLC-GL'!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E69:E79)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"#REF!" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"-66041+6796" +"-77717-11281" +"30171-26398" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E69:E79)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(M71:M79)+M16+M24+M29+M36+M43+M45+M47+M49+M51+M56+M61+M66" +"'TX-HPLC-FLSH'!L11" +"'TX-HPLC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E69:E79)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+B6+D6" +"44959564-41413208" +"612023-636600" +"48471108-43046718-7606340" +"708683-665911+18897" +"-15693796-18912+11256947" +"-279078-39904+278268" +"-12570254-5611+10978559+77717+11281" +"-218466-9217+248727-30171+26398" +"SUM(B6:B12)" +"SUM(K5:K27)" +"SUM(K4:K5)" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E69:E79)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"#REF!" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"750+665161" +"-19775-30842" +"4694-51148" +"12828-131962" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E69:E79)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(M71:M79)+M16+M24+M29+M36+M43+M45+M47+M49+M51+M56+M61+M66" +"'TX-HPLC-FLSH'!L11" +"'TX-HPLC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E69:E79)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+B6+F6+D6" +"44959564-41413208" +"612023-636600" +"48471108-43046718-7606340" +"708683-665911+18897" +"42927893-51026137" +"757370-41228-761927+30422" +"-15693796-18912+11256947" +"-279078-39904+278268" +"-12570254-5611+10978559+77717+11281" +"-218466-9217+248727-30171+26398" +"-51500-17009814+51174+15406154" +"-259611-132759+132023+258634+73046" +"307050" +"SUM(B6:B12)" +"+K28" +"SUM(K29:K30)" +"SUM(K5:K7)" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPLR-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11+'TX-HPLC-VAR'!D11+'ARUBA-VAR'!D11+'SITHE-VAR'!D11+'DEN-VAR'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"STG_VAR!D86+ONT_VAR!D86+'CE-VAR'!D86+'EAST-EGM-VAR'!D86+'BGC-EGM-VAR'!D86+'EAST-LRC-VAR'!D86+'TX-EGM-VAR'!D86+'TX-HPLR-VAR '!D86+'WE-VAR'!D86+BUG_VAR!D86+'TX-HPLC-VAR'!D86+'ARUBA-VAR'!D86" +"SUM(D86:D88)" +"+D82+D89" +"'CE-FLSH'!$M$82" +"+D11-B11" +"+'[2]ST Warroom 99'!$B$7" +"+'[2]ST Warroom 99'!$B$41" +"CE_GL!$E$82" +"G11-F11" +"'SITHE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$N$7" +"+'[2]ST Warroom 99'!$N$41" +"SITHE_GL!$E$82" +"'ARUBA-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$Q$7" +"+'[2]ST Warroom 99'!$Q$41" +"ARUBA_GL!$E$82" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"+'[2]ST Warroom 99'!$C$7" +"+'[2]ST Warroom 99'!$C$41" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'EAST-LRC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$D$7" +"+'[2]ST Warroom 99'!$D$41" +"'EAST-LRC-GL'!$E$82" +"+'EAST-EGM-FLSH'!M89" +"+'[2]ST Warroom 99'!$E$7" +"+'[2]ST Warroom 99'!$E$41" +"+'EAST-EGM-GL'!E89" +"'TX-EGM-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$H$7" +"+'[2]ST Warroom 99'!$H$41" +"'TX-EGM-GL'!$E$91" +"'TX-HPLR-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$I$7" +"+'[2]ST Warroom 99'!$I$41" +"'TX-HPLR-GL '!$E$82" +"'TX-HPLC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$J$7" +"+'[2]ST Warroom 99'!$J$41" +"'TX-HPLC-GL'!$E$82" +"'TX-EGM-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$K$7" +"+'[2]ST Warroom 99'!$K$41" +"'TX-HPLC-GL'!$E$89" +"'WE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$L$7" +"+'[2]ST Warroom 99'!$L$41" +"'WE-GL '!$E$82" +"'DEN-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$S$7" +"+'[2]ST Warroom 99'!$S$41" +"'DEN-GL'!$E$82" +"'DEN-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$R$7" +"+'[2]ST Warroom 99'!$R$41" +"'DEN-GL'!$E$89" +"STG_FLSH!$M$82" +"+'[2]ST Warroom 99'!$M$7" +"+'[2]ST Warroom 99'!$M$41" +"STG_GL!$E$82" +"ONT_FLSH!$M$82" +"+'[2]ST Warroom 99'!$O$7" +"+'[2]ST Warroom 99'!$O$41" +"'ONT_GL '!$E$82" +"ONT_FLSH!$M$89" +"+'[2]ST Warroom 99'!$P$7" +"+'[2]ST Warroom 99'!$P$41" +"+'ONT_GL '!E89" +"+BUG_FLSH!M82" +"+'[2]ST Warroom 99'!$G$7" +"+'[2]ST Warroom 99'!$G$41" +"+BUG_GL!E82" +"SUM(B11:B28)" +"TOTAL!$E$91" +"+C29" +"+'[2]ST Warroom 99'!$U$7" +"+'[2]ST Warroom 99'!$U$24" +"+'[2]ST Warroom 99'!$U$41" +"TOTAL!$G$91" +"+[1]OAvsACT!$G$59" +"+H30-H29" +"+B29-B30" +"Check!A5" +"F11+H11+J11+L11+N11+R11+T11+X11+Z11+AF11+P11+V11+AB11+AD11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+J11+L11+N11+P11+T11+V11+Z11+AB11+AF11+X11+H11+AD11+R11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"-8290601+10238655-10461372.94" +"-97470711+6135470.95" +"-2688636.37" +"-825834.8-296532" +"8471131.66-2138554.25" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"5576.66-723748.76-409408.67+1243742.11+41758.09-51781.8" +"156641.51-1440653.5+1556139.52-115486.02" +"AB87+AF87+AH87+AJ87+AL87+AN87+AP87+AR87+AT87+AV87" +"SUM(D86:D88)" +"+D82+D89" +"+E74+E12+E20" +"+G12+G20+G74" +"+E94-E95" +"+E97-E96" +"+E98+E99" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPLR-FLSH'!M82" +"-40848+9467+101453" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-EGM-FLSH'!D11+'TX-HPLR-FLSH'!D11+'TX-HPLC-FLSH'!D11" +"H11-D11" +"'TX-EGM-FLSH'!J11+'TX-HPLR-FLSH'!J11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPLR-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'DEN-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E164" +"SUM(D11:D15)" +"+Actuals!E169" +"+Actuals!E174" +"SUM(D27:D28)" +"+Actuals!E176" +"SUM(D32:D35)" +"+Actuals!E180" +"D42+D39" +"+Actuals!E183" +"+Actuals!E184" +"+Actuals!E185" +"+Actuals!E186" +"+Actuals!E187" +"+Actuals!E189" +"+Actuals!E191" +"+Actuals!E193" +"+Actuals!E195" +"+Actuals!F203-67500" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AD11+RECLASS!AD11" +"+Actuals!E404" +"SUM(D11:D15)" +"+Actuals!E409" +"+Actuals!E414" +"SUM(D27:D28)" +"+Actuals!E416" +"SUM(D32:D35)" +"+Actuals!E420" +"D42+D39" +"AB42+AB39" +"+Actuals!E423" +"+Actuals!E424" +"+Actuals!E425" +"+Actuals!E426" +"+Actuals!E427" +"+Actuals!E429" +"+Actuals!E431" +"+Actuals!E433" +"+Actuals!E435" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!H11+RECLASS!H11" +"+Actuals!E324" +"SUM(D11:D15)" +"+Actuals!E329" +"+Actuals!E334" +"SUM(D27:D28)" +"+Actuals!E336" +"SUM(D32:D35)" +"+Actuals!E340" +"D42+D39" +"+Actuals!E343" +"+Actuals!E344" +"+Actuals!E345" +"+Actuals!E346" +"+Actuals!E347" +"+Actuals!E349" +"+Actuals!E351" +"+Actuals!E353" +"+Actuals!E355" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!L8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!J11+RECLASS!H11" +"+Actuals!E244" +"SUM(D11:D15)" +"+Actuals!E249" +"+Actuals!E254" +"SUM(D27:D28)" +"+Actuals!E256" +"SUM(D32:D35)" +"+Actuals!E260" +"D42+D39" +"+Actuals!E263" +"+Actuals!E264" +"+Actuals!E265" +"+Actuals!E266" +"+Actuals!E267" +"+Actuals!E269" +"+Actuals!E271" +"+Actuals!E273" +"+Actuals!E275" +"+Actuals!F282-202500" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!L8" +"CE_GL!EL8" +"F11+H11+J11+L11+N11" +"'TIE-OUT'!L11+RECLASS!J11" +"+Actuals!E44" +"+Actuals!G44+5562" +"+Actuals!H44+15005" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!E54+15733" +"+Actuals!F54+44731" +"+Actuals!G54-11898" +"+Actuals!H54-34291" +"+Actuals!I54" +"+Actuals!E55-15733" +"+Actuals!F55-44731" +"+Actuals!G55+6336" +"+Actuals!H55+19286" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!E67" +"+Actuals!E69" +"+Actuals!E71" +"+Actuals!E73" +"+Actuals!E75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!L8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!L11+'TIE-OUT'!J11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"'EAST-EGM-GL'!AP11+'EAST-LRC-GL'!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!L8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!N11+RECLASS!L11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!L8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!V11+RECLASS!T11" +"+Actuals!E444" +"SUM(D11:D15)" +"+Actuals!E449" +"+Actuals!E454" +"SUM(D27:D28)" +"+Actuals!E456" +"SUM(D32:D35)" +"+Actuals!E460" +"D42+D39" +"+Actuals!E463" +"+Actuals!E464" +"+Actuals!E465" +"+Actuals!E466" +"+Actuals!E467" +"+Actuals!E469" +"+Actuals!E471" +"+Actuals!E473" +"+Actuals!E475" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!L8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!T11+RECLASS!R11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!F9-248769" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!E33" +"+Actuals!E35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!L8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!X11+RECLASS!V11" +"SUM(D11:D15)" +"10927259+138722" +"30593434+359290" +"8616054-3646" +"24101308-8092" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"123262-123262" +"-698-4761944-2007691-499927" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"1340862+409408.67" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!L8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!T11+'TIE-OUT'!V11+'TIE-OUT'!X11)+(RECLASS!R11+RECLASS!T11+RECLASS!V11)" +"'TX-EGM-GL'!H11+'TX-HPLR-GL '!H11+'TX-HPLC-GL'!H11" +"'TX-EGM-GL'!AP11+'TX-HPLR-GL '!AP11+'TX-HPLC-GL'!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-GL'!L86+'TX-HPLR-GL '!L86" +"'TX-EGM-GL'!AP86+'TX-HPLR-GL '!AP86" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!L8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!P11+RECLASS!R11" +"+Actuals!E484" +"SUM(D11:D15)" +"+Actuals!E489" +"+Actuals!E494" +"SUM(D27:D28)" +"+Actuals!E496" +"SUM(D32:D35)" +"+Actuals!E500" +"D42+D39" +"+Actuals!E503" +"+Actuals!E504" +"+Actuals!E505" +"+Actuals!E506" +"+Actuals!E507" +"+Actuals!E509" +"+Actuals!E511" +"+Actuals!E513" +"+Actuals!E515" +"+Actuals!H516+284234.9" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!L8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!R11+RECLASS!P11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!L8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AF11+RECLASS!AF11" +"+Actuals!E124" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!E134" +"SUM(D27:D28)" +"+Actuals!E136" +"SUM(D32:D35)" +"+Actuals!E140" +"D42+D39" +"+Actuals!E143" +"+Actuals!E144" +"+Actuals!E145" +"+Actuals!E146" +"+Actuals!E147" +"+Actuals!E149" +"+Actuals!E151" +"+Actuals!E153" +"+Actuals!E155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!L8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!Z11+RECLASS!X11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"561186+433044" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!L8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AB11+RECLASS!Z11" +"+Actuals!E284" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!E294" +"SUM(D27:D28)" +"+Actuals!E296" +"SUM(D32:D35)" +"+Actuals!E300" +"D42+D39" +"+Actuals!E303" +"+Actuals!E304" +"+Actuals!E305" +"+Actuals!E306" +"+Actuals!E307" +"+Actuals!E309" +"+Actuals!E311" +"+Actuals!E313" +"+Actuals!E315" +"+Actuals!H316-36860.43" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'SITHE-FLSH'!L11" +"SITHE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'ARUBA-FLSH'!L11" +"ARUBA_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLR-FLSH'!L11" +"'TX-HPLR-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLC-FLSH'!L11" +"'TX-HPLC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'DEN-FLSH'!L11" +"'DEN-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'DEN-FLSH'!L86" +"SUM(D86:D88)" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+G1+30" +"SUM(J639:J648)-J643-J647" +"+G640+D634" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPLR-GL '!H82" +"+'TX-HPLC-GL'!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+'DEN-GL'!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"+ARUBA_GL!H82" +"+SITHE_GL!H82" +"SUM(K3:L32)" +"SUM(K3:L62)" +"+(I3-J3)*F3" +"SUM(K3:L1807)" +"SUM(K3:L16)" +"SUM(K3:L30)" +"+(I3-J3)*F3" +"SUM(L3:L44)" +"SUM(L4:L6)" +"SUM(L4:L18)" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPLR-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11+'TX-HPLC-VAR'!D11+'ARUBA-VAR'!D11+'SITHE-VAR'!D11+'DEN-VAR'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"STG_VAR!D86+ONT_VAR!D86+'CE-VAR'!D86+'EAST-EGM-VAR'!D86+'BGC-EGM-VAR'!D86+'EAST-LRC-VAR'!D86+'TX-EGM-VAR'!D86+'TX-HPLR-VAR '!D86+'WE-VAR'!D86+BUG_VAR!D86+'TX-HPLC-VAR'!D86+'ARUBA-VAR'!D86" +"SUM(D86:D88)" +"+D82+D89" +"'CE-FLSH'!$M$82" +"+D11-B11" +"+'[2]ST Warroom 99'!$B$7" +"+'[2]ST Warroom 99'!$B$41" +"CE_GL!$E$82" +"G11-F11" +"'SITHE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$N$7" +"+'[2]ST Warroom 99'!$N$41" +"SITHE_GL!$E$82" +"'ARUBA-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$Q$7" +"+'[2]ST Warroom 99'!$Q$41" +"ARUBA_GL!$E$82" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"+'[2]ST Warroom 99'!$C$7" +"+'[2]ST Warroom 99'!$C$41" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'EAST-LRC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$D$7" +"+'[2]ST Warroom 99'!$D$41" +"'EAST-LRC-GL'!$E$82" +"+'EAST-EGM-FLSH'!M89" +"+'[2]ST Warroom 99'!$E$7" +"+'[2]ST Warroom 99'!$E$41" +"+'EAST-EGM-GL'!E89" +"'TX-EGM-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$H$7" +"+'[2]ST Warroom 99'!$H$41" +"'TX-EGM-GL'!$E$91" +"'TX-HPLR-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$I$7" +"+'[2]ST Warroom 99'!$I$41" +"'TX-HPLR-GL '!$E$82" +"'TX-HPLC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$J$7" +"+'[2]ST Warroom 99'!$J$41" +"'TX-HPLC-GL'!$E$82" +"'TX-EGM-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$K$7" +"+'[2]ST Warroom 99'!$K$41" +"'TX-HPLC-GL'!$E$89" +"'WE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$L$7" +"+'[2]ST Warroom 99'!$L$41" +"'WE-GL '!$E$82" +"'DEN-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$S$7" +"+'[2]ST Warroom 99'!$S$41" +"'DEN-GL'!$E$82" +"'DEN-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$R$7" +"+'[2]ST Warroom 99'!$R$41" +"'DEN-GL'!$E$89" +"STG_FLSH!$M$82" +"+'[2]ST Warroom 99'!$M$7" +"+'[2]ST Warroom 99'!$M$41" +"STG_GL!$E$82" +"ONT_FLSH!$M$82" +"+'[2]ST Warroom 99'!$O$7" +"+'[2]ST Warroom 99'!$O$41" +"'ONT_GL '!$E$82" +"ONT_FLSH!$M$89" +"+'[2]ST Warroom 99'!$P$7" +"+'[2]ST Warroom 99'!$P$41" +"+'ONT_GL '!E89" +"+BUG_FLSH!M82" +"+'[2]ST Warroom 99'!$G$7" +"+'[2]ST Warroom 99'!$G$41" +"+BUG_GL!E82" +"SUM(B11:B28)" +"TOTAL!$E$91" +"+C29" +"+'[2]ST Warroom 99'!$U$7" +"+'[2]ST Warroom 99'!$U$24" +"+'[2]ST Warroom 99'!$U$41" +"TOTAL!$G$91" +"+[1]OAvsACT!$G$59" +"+H30-H29" +"+B29-B30" +"Check!A5" +"F11+H11+J11+L11+N11+R11+T11+X11+Z11+AF11+P11+V11+AB11+AD11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+J11+L11+N11+P11+T11+V11+Z11+AB11+AF11+X11+H11+AD11+R11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"-8290601+10238655-10461372.94" +"-97470711+6135470.95" +"-2688636.37" +"-825834.8-296532" +"8471131.66-2138554.25" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"5576.66-723748.76-409408.67+1243742.11+41758.09-51781.8" +"156641.51-1440653.5+1556139.52-115486.02" +"AB87+AF87+AH87+AJ87+AL87+AN87+AP87+AR87+AT87+AV87" +"SUM(D86:D88)" +"+D82+D89" +"+E74+E12+E20" +"+G12+G20+G74" +"+E94-E95" +"+E97-E96" +"+E98+E99" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPLR-FLSH'!M82" +"-40848+9467+101453" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-EGM-FLSH'!D11+'TX-HPLR-FLSH'!D11+'TX-HPLC-FLSH'!D11" +"H11-D11" +"'TX-EGM-FLSH'!J11+'TX-HPLR-FLSH'!J11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPLR-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'DEN-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E164" +"SUM(D11:D15)" +"+Actuals!E169" +"+Actuals!E174" +"SUM(D27:D28)" +"+Actuals!E176" +"SUM(D32:D35)" +"+Actuals!E180" +"D42+D39" +"+Actuals!E183" +"+Actuals!E184" +"+Actuals!E185" +"+Actuals!E186" +"+Actuals!E187" +"+Actuals!E189" +"+Actuals!E191" +"+Actuals!E193" +"+Actuals!E195" +"+Actuals!F203-67500" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AD11+RECLASS!AD11" +"+Actuals!E404" +"SUM(D11:D15)" +"+Actuals!E409" +"+Actuals!E414" +"SUM(D27:D28)" +"+Actuals!E416" +"SUM(D32:D35)" +"+Actuals!E420" +"D42+D39" +"AB42+AB39" +"+Actuals!E423" +"+Actuals!E424" +"+Actuals!E425" +"+Actuals!E426" +"+Actuals!E427" +"+Actuals!E429" +"+Actuals!E431" +"+Actuals!E433" +"+Actuals!E435" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!H11+RECLASS!H11" +"+Actuals!E324" +"SUM(D11:D15)" +"+Actuals!E329" +"+Actuals!E334" +"SUM(D27:D28)" +"+Actuals!E336" +"SUM(D32:D35)" +"+Actuals!E340" +"D42+D39" +"+Actuals!E343" +"+Actuals!E344" +"+Actuals!E345" +"+Actuals!E346" +"+Actuals!E347" +"+Actuals!E349" +"+Actuals!E351" +"+Actuals!E353" +"+Actuals!E355" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!L8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!J11+RECLASS!H11" +"+Actuals!E244" +"SUM(D11:D15)" +"+Actuals!E249" +"+Actuals!E254" +"SUM(D27:D28)" +"+Actuals!E256" +"SUM(D32:D35)" +"+Actuals!E260" +"D42+D39" +"+Actuals!E263" +"+Actuals!E264" +"+Actuals!E265" +"+Actuals!E266" +"+Actuals!E267" +"+Actuals!E269" +"+Actuals!E271" +"+Actuals!E273" +"+Actuals!E275" +"+Actuals!F282-202500" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!L8" +"CE_GL!EL8" +"F11+H11+J11+L11+N11" +"'TIE-OUT'!L11+RECLASS!J11" +"+Actuals!E44" +"+Actuals!G44+5562" +"+Actuals!H44+15005" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!E54+15733" +"+Actuals!F54+44731" +"+Actuals!G54-11898" +"+Actuals!H54-34291" +"+Actuals!I54" +"+Actuals!E55-15733" +"+Actuals!F55-44731" +"+Actuals!G55+6336" +"+Actuals!H55+19286" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!E67" +"+Actuals!E69" +"+Actuals!E71" +"+Actuals!E73" +"+Actuals!E75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!L8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!L11+'TIE-OUT'!J11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"'EAST-EGM-GL'!AP11+'EAST-LRC-GL'!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!L8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!N11+RECLASS!L11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!L8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!V11+RECLASS!T11" +"+Actuals!E444" +"SUM(D11:D15)" +"+Actuals!E449" +"+Actuals!E454" +"SUM(D27:D28)" +"+Actuals!E456" +"SUM(D32:D35)" +"+Actuals!E460" +"D42+D39" +"+Actuals!E463" +"+Actuals!E464" +"+Actuals!E465" +"+Actuals!E466" +"+Actuals!E467" +"+Actuals!E469" +"+Actuals!E471" +"+Actuals!E473" +"+Actuals!E475" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!L8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!T11+RECLASS!R11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!F9-248769" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!E33" +"+Actuals!E35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!L8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!X11+RECLASS!V11" +"SUM(D11:D15)" +"10927259+138722" +"30593434+359290" +"8616054-3646" +"24101308-8092" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"123262-123262" +"-698-4761944-2007691-499927" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!L8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!T11+'TIE-OUT'!V11+'TIE-OUT'!X11)+(RECLASS!R11+RECLASS!T11+RECLASS!V11)" +"'TX-EGM-GL'!H11+'TX-HPLR-GL '!H11+'TX-HPLC-GL'!H11" +"'TX-EGM-GL'!AP11+'TX-HPLR-GL '!AP11+'TX-HPLC-GL'!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-GL'!L86+'TX-HPLR-GL '!L86" +"'TX-EGM-GL'!AP86+'TX-HPLR-GL '!AP86" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!L8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!P11+RECLASS!R11" +"+Actuals!E484" +"SUM(D11:D15)" +"+Actuals!E489" +"+Actuals!E494" +"SUM(D27:D28)" +"+Actuals!E496" +"SUM(D32:D35)" +"+Actuals!E500" +"D42+D39" +"+Actuals!E503" +"+Actuals!E504" +"+Actuals!E505" +"+Actuals!E506" +"+Actuals!E507" +"+Actuals!E509" +"+Actuals!E511" +"+Actuals!E513" +"+Actuals!E515" +"+Actuals!H516+284234.9" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!L8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!R11+RECLASS!P11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!L8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AF11+RECLASS!AF11" +"+Actuals!E124" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!E134" +"SUM(D27:D28)" +"+Actuals!E136" +"SUM(D32:D35)" +"+Actuals!E140" +"D42+D39" +"+Actuals!E143" +"+Actuals!E144" +"+Actuals!E145" +"+Actuals!E146" +"+Actuals!E147" +"+Actuals!E149" +"+Actuals!E151" +"+Actuals!E153" +"+Actuals!E155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!L8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!Z11+RECLASS!X11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"561186+433044" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!L8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AB11+RECLASS!Z11" +"+Actuals!E284" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!E294" +"SUM(D27:D28)" +"+Actuals!E296" +"SUM(D32:D35)" +"+Actuals!E300" +"D42+D39" +"+Actuals!E303" +"+Actuals!E304" +"+Actuals!E305" +"+Actuals!E306" +"+Actuals!E307" +"+Actuals!E309" +"+Actuals!E311" +"+Actuals!E313" +"+Actuals!E315" +"+Actuals!H316-36860.43" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'SITHE-FLSH'!L11" +"SITHE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'ARUBA-FLSH'!L11" +"ARUBA_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLR-FLSH'!L11" +"'TX-HPLR-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLC-FLSH'!L11" +"'TX-HPLC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'DEN-FLSH'!L11" +"'DEN-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'DEN-FLSH'!L86" +"SUM(D86:D88)" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+G1+30" +"SUM(J639:J648)-J643-J647" +"+G640+D634" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPLR-GL '!H82" +"+'TX-HPLC-GL'!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+'DEN-GL'!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"+ARUBA_GL!H82" +"+SITHE_GL!H82" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPLR-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11+'TX-HPLC-VAR'!D11+'ARUBA-VAR'!D11+'SITHE-VAR'!D11+'DEN-VAR'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"STG_VAR!D86+ONT_VAR!D86+'CE-VAR'!D86+'EAST-EGM-VAR'!D86+'BGC-EGM-VAR'!D86+'EAST-LRC-VAR'!D86+'TX-EGM-VAR'!D86+'TX-HPLR-VAR '!D86+'WE-VAR'!D86+BUG_VAR!D86+'TX-HPLC-VAR'!D86+'ARUBA-VAR'!D86" +"SUM(D86:D88)" +"+D82+D89" +"'CE-FLSH'!$M$82" +"+D11-B11" +"+'[2]ST Warroom 99'!$B$6" +"+'[2]ST Warroom 99'!$B$40" +"CE_GL!$E$82" +"G11-F11" +"'SITHE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$N$6" +"+'[2]ST Warroom 99'!$N$40" +"SITHE_GL!$E$82" +"'ARUBA-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$Q$6" +"+'[2]ST Warroom 99'!$Q$40" +"ARUBA_GL!$E$82" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"+'[2]ST Warroom 99'!$C$6" +"+'[2]ST Warroom 99'!$C$40" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'EAST-LRC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$D$6" +"+'[2]ST Warroom 99'!$D$40" +"'EAST-LRC-GL'!$E$82" +"+'EAST-EGM-FLSH'!M89" +"+'[2]ST Warroom 99'!$E$6" +"+'[2]ST Warroom 99'!$E$40" +"+'EAST-EGM-GL'!E89" +"'TX-EGM-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$H$6" +"+'[2]ST Warroom 99'!$H$40" +"'TX-EGM-GL'!$E$91" +"'TX-HPLR-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$I$6" +"+'[2]ST Warroom 99'!$I$40" +"'TX-HPLR-GL '!$E$82" +"'TX-HPLC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$J$6" +"+'[2]ST Warroom 99'!$J$40" +"'TX-HPLC-GL'!$E$82" +"'TX-EGM-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$K$6" +"+'[2]ST Warroom 99'!$K$40" +"'TX-HPLC-GL'!$E$89" +"'WE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$L$6" +"+'[2]ST Warroom 99'!$L$40" +"'WE-GL '!$E$82" +"'DEN-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$S$6" +"+'[2]ST Warroom 99'!$S$40" +"'DEN-GL'!$E$82" +"'DEN-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$R$6" +"+'[2]ST Warroom 99'!$R$40" +"'DEN-GL'!$E$89" +"STG_FLSH!$M$82" +"+'[2]ST Warroom 99'!$M$6" +"+'[2]ST Warroom 99'!$M$40" +"STG_GL!$E$82" +"ONT_FLSH!$M$82" +"+'[2]ST Warroom 99'!$O$6" +"+'[2]ST Warroom 99'!$O$40" +"'ONT_GL '!$E$82" +"ONT_FLSH!$M$89" +"+'[2]ST Warroom 99'!$P$6" +"+'[2]ST Warroom 99'!$P$40" +"+'ONT_GL '!E89" +"+BUG_FLSH!M82" +"+'[2]ST Warroom 99'!$G$6" +"+'[2]ST Warroom 99'!$G$40" +"+BUG_GL!E82" +"SUM(B11:B28)" +"TOTAL!$E$91" +"+C29" +"+'[2]ST Warroom 99'!$U$6" +"+'[2]ST Warroom 99'!$U$23" +"+'[2]ST Warroom 99'!$U$40" +"TOTAL!$G$91" +"+[1]OAvsACT!$G$58" +"+H30-H29" +"+B29-B30" +"Check!A5" +"F11+H11+J11+L11+N11+R11+T11+X11+Z11+AF11+P11+V11+AB11+AD11" +"1723000-1620484-730800-172163" +"-1113079+535377+178764-142405-22942+170000" +"-13427849+4090554+142405" +"-745248+95808+5000" +"-1723000+461913" +"-10512425-535377" +"940000-820000" +"10512425-4090554" +"SUM(D11:D15)" +"1620484-461913+172163" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"-1428901+745248+236103" +"D42+D39" +"28497+6571-5998+3610" +"-28497-6571-3610" +"32870+1134-170000" +"93300+50000" +"-32870-1134" +"730800-528798-152864-43500+32500+21000" +"1113079-358800-110000-32500" +"135000-78500" +"820000+358800+78500" +"152864+110000-73225" +"73225+43500" +"-93300-5000" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+J11+L11+N11+P11+T11+V11+Z11+AB11+AF11+X11+H11+AD11+R11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"2963857.17-181" +"4827583.59+11725" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"2342347-40862" +"AB87+AF87+AH87+AJ87+AL87+AN87+AP87+AR87+AT87+AV87" +"SUM(D86:D88)" +"+D82+D89" +"+E74+E12+E20" +"+G12+G20+G74" +"+E94-E95" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPLR-FLSH'!M82" +"-40848+9467+101453" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-EGM-FLSH'!D11+'TX-HPLR-FLSH'!D11+'TX-HPLC-FLSH'!D11" +"H11-D11" +"'TX-EGM-FLSH'!J11+'TX-HPLR-FLSH'!J11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPLR-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'DEN-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E164" +"SUM(D11:D15)" +"+Actuals!E169" +"+Actuals!E174" +"SUM(D27:D28)" +"+Actuals!E176" +"SUM(D32:D35)" +"+Actuals!E180" +"D42+D39" +"+Actuals!E183" +"+Actuals!E184" +"+Actuals!E185" +"+Actuals!E186" +"+Actuals!E187" +"+Actuals!E189" +"+Actuals!E191" +"+Actuals!E193" +"+Actuals!E195" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AD11+RECLASS!AD11" +"+Actuals!E404" +"SUM(D11:D15)" +"+Actuals!E409" +"+Actuals!E414" +"SUM(D27:D28)" +"+Actuals!E416" +"SUM(D32:D35)" +"+Actuals!E420" +"D42+D39" +"AB42+AB39" +"+Actuals!E423" +"+Actuals!E424" +"+Actuals!E425" +"+Actuals!E426" +"+Actuals!E427" +"+Actuals!E429" +"+Actuals!E431" +"+Actuals!E433" +"+Actuals!E435" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!H11+RECLASS!AB11" +"+Actuals!E324" +"SUM(D11:D15)" +"+Actuals!E329" +"+Actuals!H330-60320.44-11020.07" +"+Actuals!E334" +"SUM(D27:D28)" +"+Actuals!E336" +"SUM(D32:D35)" +"+Actuals!E340" +"D42+D39" +"+Actuals!E343" +"+Actuals!E344" +"+Actuals!E345" +"+Actuals!E346" +"+Actuals!E347" +"+Actuals!E349" +"+Actuals!E351" +"+Actuals!E353" +"+Actuals!E355" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!N8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!J11+RECLASS!H11" +"+Actuals!E244" +"-104880.78-104778.73" +"SUM(D11:D15)" +"+Actuals!E249" +"97150-28838.06+16574" +"+Actuals!E254" +"SUM(D27:D28)" +"+Actuals!E256" +"SUM(D32:D35)" +"+Actuals!E260" +"D42+D39" +"+Actuals!E263" +"+Actuals!E264" +"+Actuals!E265" +"+Actuals!E266" +"+Actuals!E267" +"+Actuals!E269" +"+Actuals!E271" +"+Actuals!E273" +"+Actuals!E275" +"+Actuals!H276-11725-1113079.34" +"+Actuals!H278-68" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!N8" +"CE_GL!EL8" +"F11+H11+J11+L11+N11" +"'TIE-OUT'!L11+RECLASS!J11" +"+Actuals!E44" +"+Actuals!G44+5562" +"+Actuals!H44+15005" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!E54+15733" +"+Actuals!F54+44731" +"+Actuals!G54-11898" +"+Actuals!H54-34291" +"+Actuals!I54" +"+Actuals!E55-15733" +"+Actuals!F55-44731" +"+Actuals!G55+6336" +"+Actuals!H55+19286" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!G66-5444" +"+Actuals!H66-14730" +"+Actuals!E67" +"+Actuals!E68+430510" +"+Actuals!F68+170000" +"+Actuals!E69" +"+Actuals!G69+313" +"+Actuals!E71" +"+Actuals!G71-41976" +"+Actuals!E72+1907288" +"+Actuals!F72+640000" +"+Actuals!E73" +"+Actuals!E75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!L11+'TIE-OUT'!J11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"'EAST-EGM-GL'!AP11+'EAST-LRC-GL'!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!N8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!N11+RECLASS!L11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!V11+RECLASS!T11" +"+Actuals!E444" +"SUM(D11:D15)" +"+Actuals!E449" +"+Actuals!E454" +"SUM(D27:D28)" +"+Actuals!E456" +"SUM(D32:D35)" +"+Actuals!E460" +"D42+D39" +"+Actuals!E463" +"+Actuals!E464" +"+Actuals!E465" +"+Actuals!E466" +"+Actuals!E467" +"+Actuals!E469" +"+Actuals!E471" +"+Actuals!E473" +"+Actuals!E475" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!T11+RECLASS!R11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!F9-12259" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!E33" +"+Actuals!E35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!X11+RECLASS!V11" +"SUM(D11:D15)" +"12891512+135141" +"33576261+346767" +"9718346-5464" +"25320326-12200" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"123262-123262" +"-177000-68958" +"4761944-652.5" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!T11+'TIE-OUT'!V11+'TIE-OUT'!X11)+(RECLASS!R11+RECLASS!T11+RECLASS!V11)" +"'TX-EGM-GL'!H11+'TX-HPLR-GL '!H11+'TX-HPLC-GL'!H11" +"'TX-EGM-GL'!AP11+'TX-HPLR-GL '!AP11+'TX-HPLC-GL'!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-GL'!L86+'TX-HPLR-GL '!L86" +"'TX-EGM-GL'!AP86+'TX-HPLR-GL '!AP86" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!P11+RECLASS!N11" +"+Actuals!E484" +"SUM(D11:D15)" +"+Actuals!E489" +"409200+9000-40600" +"+Actuals!E494" +"SUM(D27:D28)" +"+Actuals!E496" +"SUM(D32:D35)" +"+Actuals!E500" +"D42+D39" +"+Actuals!E503" +"+Actuals!E504" +"+Actuals!E505" +"+Actuals!E506" +"+Actuals!E507" +"+Actuals!E509" +"+Actuals!E511" +"+Actuals!E513" +"+Actuals!E515" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!R11+RECLASS!P11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AF11+RECLASS!AF11" +"+Actuals!E124" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!E134" +"SUM(D27:D28)" +"+Actuals!E136" +"SUM(D32:D35)" +"+Actuals!E140" +"D42+D39" +"+Actuals!E143" +"+Actuals!E144" +"+Actuals!E145" +"+Actuals!E146" +"+Actuals!E147" +"+Actuals!E149" +"+Actuals!E151" +"+Actuals!E153" +"+Actuals!E155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!Z11+RECLASS!X11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AB11+RECLASS!Z11" +"+Actuals!E284" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!E294" +"SUM(D27:D28)" +"+Actuals!E296" +"SUM(D32:D35)" +"+Actuals!E300" +"D42+D39" +"+Actuals!E303" +"+Actuals!E304" +"+Actuals!E305" +"+Actuals!E306" +"+Actuals!E307" +"+Actuals!E309" +"+Actuals!E311" +"+Actuals!E313" +"+Actuals!E315" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'SITHE-FLSH'!L11" +"SITHE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'ARUBA-FLSH'!L11" +"ARUBA_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLR-FLSH'!L11" +"'TX-HPLR-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLC-FLSH'!L11" +"'TX-HPLC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'DEN-FLSH'!L11" +"'DEN-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'DEN-FLSH'!L86" +"SUM(D86:D88)" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+G1+30" +"SUM(L639:L648)-L643-L647" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPLR-GL '!H82" +"+'TX-HPLC-GL'!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+'DEN-GL'!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"+ARUBA_GL!H82" +"+SITHE_GL!H82" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPLR-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11+'TX-HPLC-VAR'!D11+'ARUBA-VAR'!D11+'SITHE-VAR'!D11+'DEN-VAR'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"STG_VAR!D86+ONT_VAR!D86+'CE-VAR'!D86+'EAST-EGM-VAR'!D86+'BGC-EGM-VAR'!D86+'EAST-LRC-VAR'!D86+'TX-EGM-VAR'!D86+'TX-HPLR-VAR '!D86+'WE-VAR'!D86+BUG_VAR!D86+'TX-HPLC-VAR'!D86+'ARUBA-VAR'!D86" +"SUM(D86:D88)" +"+D82+D89" +"'CE-FLSH'!$M$82" +"+D11-B11" +"+'[2]ST Warroom 99'!$B$5" +"+'[2]ST Warroom 99'!$B$39" +"CE_GL!$E$82" +"G11-F11" +"'SITHE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$N$5" +"+'[2]ST Warroom 99'!$N$39" +"SITHE_GL!$E$82" +"'ARUBA-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$Q$5" +"+'[2]ST Warroom 99'!$Q$39" +"ARUBA_GL!$E$82" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"+'[2]ST Warroom 99'!$C$5" +"+'[2]ST Warroom 99'!$C$39" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'EAST-LRC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$D$5" +"+'[2]ST Warroom 99'!$D$39" +"'EAST-LRC-GL'!$E$82" +"+'EAST-EGM-FLSH'!M89" +"+'[2]ST Warroom 99'!$E$5" +"+'[2]ST Warroom 99'!$E$39" +"+'EAST-EGM-GL'!E89" +"'TX-EGM-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$H$5" +"+'[2]ST Warroom 99'!$H$39" +"'TX-EGM-GL'!$E$91" +"'TX-HPLR-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$I$5" +"+'[2]ST Warroom 99'!$I$39" +"'TX-HPLR-GL '!$E$82" +"'TX-HPLC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$J$5" +"+'[2]ST Warroom 99'!$J$39" +"'TX-HPLC-GL'!$E$82" +"'TX-EGM-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$K$5" +"+'[2]ST Warroom 99'!$K$39" +"'TX-HPLC-GL'!$E$89" +"'WE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$L$5" +"+'[2]ST Warroom 99'!$L$39" +"'WE-GL '!$E$82" +"'DEN-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$S$5" +"+'[2]ST Warroom 99'!$S$39" +"'DEN-GL'!$E$82" +"'DEN-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$R$5" +"+'[2]ST Warroom 99'!$R$39" +"'DEN-GL'!$E$89" +"STG_FLSH!$M$82" +"+'[2]ST Warroom 99'!$M$5" +"+'[2]ST Warroom 99'!$M$39" +"STG_GL!$E$82" +"ONT_FLSH!$M$82" +"+'[2]ST Warroom 99'!$O$5" +"+'[2]ST Warroom 99'!$O$39" +"'ONT_GL '!$E$82" +"ONT_FLSH!$M$89" +"+'[2]ST Warroom 99'!$P$5" +"+'[2]ST Warroom 99'!$P$39" +"+'ONT_GL '!E89" +"+BUG_FLSH!M82" +"+'[2]ST Warroom 99'!$G$5" +"+'[2]ST Warroom 99'!$G$39" +"+BUG_GL!E82" +"SUM(B11:B28)" +"TOTAL!$E$91" +"+C29" +"+'[2]ST Warroom 99'!$U$5" +"+'[2]ST Warroom 99'!$U$22" +"+'[2]ST Warroom 99'!$U$39" +"TOTAL!$G$91" +"+[1]OAvsACT!$G$57" +"+H30-H29" +"+B29-B30" +"Check!A5" +"F11+H11+J11+L11+N11+R11+T11+X11+Z11+AF11+P11+V11+AB11+AD11" +"-929671+201135+4177000+1770197+625394" +"-24807112+3993609-3924785-15944" +"-940000+5000" +"-10486107+929671-1770197" +"940000-820000" +"10486107-3993609+15944" +"SUM(D11:D15)" +"2137655+400478+1310" +"SUM(D27:D28)" +"-2137655-1854200-400478" +"SUM(D32:D35)" +"SUM(J32:J34)" +"-265657+144747" +"24807112+315734" +"D42+D39" +"54248+2646+356-1310" +"-54248-2646-356" +"35136+2646" +"-35136-2646" +"930794-280150-163880-100000+75000+26765-3058087-97061" +"-142200-75000-6056175-4177000-625394" +"142200+100000-56790" +"56790+6056175+3058087" +"163880-26765" +"-930794+280150" +"-93300-5000" +"-201135-25279" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+J11+L11+N11+P11+T11+V11+Z11+AB11+AF11+X11+H11+AD11+R11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"AB87+AF87+AH87+AJ87+AL87+AN87+AP87+AR87+AT87+AV87" +"SUM(D86:D88)" +"+D82+D89" +"+E74+E12+E20" +"+G12+G20+G74" +"+E94-E95" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPLR-FLSH'!M82" +"116936+2482136-9423+57415" +"-57416-2057537" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-EGM-FLSH'!D11+'TX-HPLR-FLSH'!D11+'TX-HPLC-FLSH'!D11" +"H11-D11" +"'TX-EGM-FLSH'!J11+'TX-HPLR-FLSH'!J11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPLR-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'DEN-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!E164" +"+Actuals!H165+33089" +"+Actuals!J165+41014.36" +"SUM(D11:D15)" +"+Actuals!E169" +"+Actuals!J170-1069500+64015-16740.04" +"+Actuals!E174" +"SUM(D27:D28)" +"+Actuals!E176" +"SUM(D32:D35)" +"+Actuals!E180" +"D42+D39" +"+Actuals!E183" +"+Actuals!E184" +"+Actuals!E185" +"+Actuals!E186" +"+Actuals!E187" +"+Actuals!E189" +"+Actuals!E191" +"+Actuals!E193" +"+Actuals!E195" +"+Actuals!J196+3058087+2088.76" +"+Actuals!L196+-38303.9+26195.46-27900" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AD11+RECLASS!AD11" +"+Actuals!E404" +"SUM(D11:D15)" +"+Actuals!E409" +"+Actuals!E414" +"SUM(D27:D28)" +"+Actuals!E416" +"SUM(D32:D35)" +"+Actuals!E420" +"D42+D39" +"AB42+AB39" +"+Actuals!E423" +"+Actuals!E424" +"+Actuals!E425" +"+Actuals!E426" +"+Actuals!E427" +"+Actuals!E429" +"+Actuals!E431" +"+Actuals!E433" +"+Actuals!E435" +"+Actuals!J443+153274" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!H11+RECLASS!AB11" +"+Actuals!E324" +"SUM(D11:D15)" +"+Actuals!E329" +"+Actuals!E334" +"SUM(D27:D28)" +"+Actuals!E336" +"SUM(D32:D35)" +"+Actuals!E340" +"D42+D39" +"+Actuals!E343" +"+Actuals!E344" +"+Actuals!E345" +"+Actuals!E346" +"+Actuals!E347" +"+Actuals!E349" +"+Actuals!E351" +"+Actuals!E353" +"+Actuals!E355" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!P8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!J11+RECLASS!H11" +"+Actuals!E244" +"+Actuals!H245+3596" +"SUM(D11:D15)" +"+Actuals!E249" +"+Actuals!J250-25021.41" +"+Actuals!E254" +"SUM(D27:D28)" +"+Actuals!E256" +"SUM(D32:D35)" +"+Actuals!E260" +"D42+D39" +"+Actuals!E263" +"+Actuals!E264" +"+Actuals!E265" +"+Actuals!E266" +"+Actuals!E267" +"+Actuals!E269" +"+Actuals!E271" +"+Actuals!E273" +"+Actuals!E275" +"+Actuals!J276+3305202+1370683+3043953+4117207.5+6056175+3881.28+625394.11" +"+Actuals!L276-1479.16-115938+53208" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!P8" +"CE_GL!EL8" +"F11+H11+J11+L11+N11" +"'TIE-OUT'!L11+RECLASS!J11" +"+Actuals!E44" +"+Actuals!I44+6952" +"+Actuals!J44+16533" +"SUM(D11:D15)" +"+Actuals!E49" +"+Actuals!G49+6700" +"+Actuals!H49+15945" +"+Actuals!K49-6700" +"+Actuals!L49-15946" +"+Actuals!E54+5287" +"+Actuals!F54+12229" +"+Actuals!G54-780" +"+Actuals!H54-1138" +"+Actuals!I54-4507" +"+Actuals!J54-11091" +"+Actuals!K54" +"+Actuals!E55-5287" +"+Actuals!F55-12229" +"+Actuals!G55-5920" +"+Actuals!H55-14807" +"+Actuals!I55-2445" +"+Actuals!J55-5442" +"+Actuals!K55+6700" +"+Actuals!L55+15946" +"SUM(D27:D28)" +"+Actuals!E56" +"SUM(D32:D35)" +"+Actuals!E60" +"D42+D39" +"+Actuals!E63" +"+Actuals!E64" +"+Actuals!E65" +"+Actuals!E66" +"+Actuals!G66-6700" +"+Actuals!H66-15945" +"+Actuals!J66-15946" +"+Actuals!L66+15946" +"+Actuals!E67" +"+Actuals!E69" +"+Actuals!G69-1" +"+Actuals!E70+954" +"+Actuals!F70+170000" +"+Actuals!E71" +"+Actuals!G71-20867" +"+Actuals!E72+771103" +"+Actuals!F72+640000" +"+Actuals!E73" +"+Actuals!E75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!P8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!L11+'TIE-OUT'!J11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"'EAST-EGM-GL'!AP11+'EAST-LRC-GL'!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!P8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!N11+RECLASS!L11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!P8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!V11+RECLASS!T11" +"+Actuals!E444" +"+Actuals!H445-28079" +"SUM(D11:D15)" +"+Actuals!E449" +"+Actuals!J450-38785" +"+Actuals!E454" +"SUM(D27:D28)" +"+Actuals!E456" +"SUM(D32:D35)" +"+Actuals!E460" +"D42+D39" +"+Actuals!E463" +"+Actuals!E464" +"+Actuals!E465" +"+Actuals!E466" +"+Actuals!E467" +"+Actuals!E469" +"+Actuals!E471" +"+Actuals!E473" +"+Actuals!E475" +"+Actuals!J476-34309.74+6230.7" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!P8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!T11+RECLASS!R11" +"+Actuals!E4" +"SUM(D11:D15)" +"+Actuals!E9" +"+Actuals!F9-13568" +"+Actuals!E14" +"SUM(D27:D28)" +"+Actuals!E16" +"SUM(D32:D35)" +"+Actuals!E20" +"D42+D39" +"+Actuals!E23" +"+Actuals!E24" +"+Actuals!E25" +"+Actuals!E26" +"+Actuals!E27" +"+Actuals!E29" +"+Actuals!E31" +"+Actuals!E33" +"+Actuals!E35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!P8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!X11+RECLASS!V11" +"SUM(D11:D15)" +"12707112+118122" +"28478116+276172" +"8963154+6392" +"21398561+14684" +"-222453+2598" +"-466808+6170" +"1650-24317" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"123262-123262" +"-148750+93191" +"-7905+2007691" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"779530.91-57416" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!P8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!T11+'TIE-OUT'!V11+'TIE-OUT'!X11)+(RECLASS!R11+RECLASS!T11+RECLASS!V11)" +"'TX-EGM-GL'!H11+'TX-HPLR-GL '!H11+'TX-HPLC-GL'!H11" +"'TX-EGM-GL'!AP11+'TX-HPLR-GL '!AP11+'TX-HPLC-GL'!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-GL'!L86+'TX-HPLR-GL '!L86" +"'TX-EGM-GL'!AP86+'TX-HPLR-GL '!AP86" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!P8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!P11+RECLASS!N11" +"+Actuals!E484" +"+Actuals!H485-195152" +"+Actuals!J485+11725" +"SUM(D11:D15)" +"+Actuals!E489" +"+Actuals!E494" +"SUM(D27:D28)" +"+Actuals!E496" +"SUM(D32:D35)" +"+Actuals!E500" +"D42+D39" +"+Actuals!E503" +"+Actuals!E504" +"+Actuals!E505" +"+Actuals!E506" +"+Actuals!E507" +"+Actuals!E509" +"+Actuals!E511" +"+Actuals!E513" +"+Actuals!E515" +"+Actuals!J516+12400" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!P8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!R11+RECLASS!P11" +"+Actuals!E204" +"SUM(D11:D15)" +"+Actuals!E209" +"+Actuals!E214" +"SUM(D27:D28)" +"+Actuals!E216" +"SUM(D32:D35)" +"+Actuals!E220" +"D42+D39" +"+Actuals!E223" +"+Actuals!E224" +"+Actuals!E225" +"+Actuals!E226" +"+Actuals!E227" +"+Actuals!E229" +"+Actuals!E231" +"+Actuals!E233" +"+Actuals!E235" +"+Actuals!J243-416492" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!P8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AF11+RECLASS!AF11" +"+Actuals!E124" +"SUM(D11:D15)" +"+Actuals!E129" +"+Actuals!E134" +"SUM(D27:D28)" +"+Actuals!E136" +"SUM(D32:D35)" +"+Actuals!E140" +"D42+D39" +"+Actuals!E143" +"+Actuals!E144" +"+Actuals!E145" +"+Actuals!E146" +"+Actuals!E147" +"+Actuals!J148-43735" +"+Actuals!E149" +"+Actuals!E151" +"+Actuals!E153" +"+Actuals!E155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!P8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!Z11+RECLASS!X11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!P8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AB11+RECLASS!Z11" +"+Actuals!E284" +"SUM(D11:D15)" +"+Actuals!E289" +"+Actuals!E294" +"SUM(D27:D28)" +"+Actuals!E296" +"SUM(D32:D35)" +"+Actuals!E300" +"D42+D39" +"+Actuals!E303" +"+Actuals!E304" +"+Actuals!E305" +"+Actuals!E306" +"+Actuals!E307" +"+Actuals!E309" +"+Actuals!E311" +"+Actuals!E313" +"+Actuals!E315" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'SITHE-FLSH'!L11" +"SITHE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'ARUBA-FLSH'!L11" +"ARUBA_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLR-FLSH'!L11" +"'TX-HPLR-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLC-FLSH'!L11" +"'TX-HPLC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'DEN-FLSH'!L11" +"'DEN-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'DEN-FLSH'!L86" +"SUM(D86:D88)" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+K1+31" +"+M1+30" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPLR-GL '!H82" +"+'TX-HPLC-GL'!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+'DEN-GL'!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"+ARUBA_GL!H82" +"+SITHE_GL!H82" +"SUM(K5:K70)" +"SUM(K2:L2)" +"SUM(L5:L19)" +"SUM(K5:K65536)" +"SUBTOTAL(9,N4:N650)" +"SUBTOTAL(9,N652:N802)" +"SUBTOTAL(9,N804:N805)" +"SUBTOTAL(9,N807:N1177)" +"SUBTOTAL(9,N1179:N1425)" +"SUBTOTAL(9,N1427:N1461)" +"SUBTOTAL(9,N1463:N1490)" +"SUBTOTAL(9,N1492:N2294)" +"SUBTOTAL(9,N2296:N2988)" +"SUBTOTAL(9,N2990:N3177)" +"SUBTOTAL(9,N3179:N3360)" +"SUBTOTAL(9,N3362:N3398)" +"SUBTOTAL(9,N3400:N3410)" +"SUBTOTAL(9,N3412:N3412)" +"SUBTOTAL(9,N3414:N3423)" +"SUBTOTAL(9,N3425:N3451)" +"SUBTOTAL(9,N3453:N3517)" +"SUBTOTAL(9,N3519:N3638)" +"SUBTOTAL(9,N3640:N3745)" +"SUBTOTAL(9,N3758:N3774)" +"SUBTOTAL(9,N3776:N3782)" +"SUBTOTAL(9,N4:N3782)" +"SUBTOTAL(9,N2:N137)" +"SUBTOTAL(9,N139:N303)" +"SUBTOTAL(9,N305:N373)" +"SUBTOTAL(9,N375:N1019)" +"SUBTOTAL(9,N1021:N1027)" +"SUBTOTAL(9,N1029:N1529)" +"SUBTOTAL(9,N1531:N1644)" +"SUBTOTAL(9,N1646:N1722)" +"SUBTOTAL(9,N1724:N1725)" +"SUBTOTAL(9,N1727:N1768)" +"SUBTOTAL(9,N1770:N2915)" +"SUBTOTAL(9,N2:N2915)" +"C7-C8" +"5100" +"-21099+7543" +"SUM(B13:B17)" +"SUM(B21:B22)" +"SUM(B26:B26)" +"SUM(C9:C27)" +"C28-C9" +"-B6+C6" +"-928-232" +"SUM(B6:B18)" +"-45838.98+44356.5" +"SUM(C23:D23)" +"-B23+E23" +"SUM(B23:B25)" +"-21200-87.5-4501.89-660.92-28917" +"-21200-28917-5186.85-87.5-660.93+21200+87.5+4501.89+660.92+28917" +"-16.3+180.25" +"-438.89+1626.24" +"-4714.1+7296" +"-1528.3-172.55-8017.92-232-97184.41" +"-103167.92+-1744.45-8017.92-232-88.13-12.59+1528.3+172.55+8017.92+232+97184.41+28758.3" +"SUM(E29:E37)" +"13322.13+175+5310.29+1725.5+26425+5425.84+4914.65+1380.82+26425-13322.13-175-5310.29-1725.5-26425" +"-B6+C6" +"2562.63+22631.61+2526.6+22188.13-2562.63-22631.61" +"12440+603.01+12305.87+603.01-12440-603.01" +"2622.21+1621.31-673.24-2622.21" +"603+1026.46+1026.46+328.32-603-1026.46" +"37909.66+7125+1515.04+37910.07+7125+1500.55-37909.66-7125-1515.04" +"1480.16+79332.4+82082.9+1380.4-1480.16-79332.4" +"1064.35+213.6+66+1201.48+66+213.6-1064.35-213.6+-66" +"412.9+412.9" +"24650+78300+78300+24650-24650-78300" +"SUM(B6:B39)" +"50+42.6" +"SUM(D45:D51)" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E69:E79)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"#REF!" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"135873" +"-37564-2104446" +"-97666-78850" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E69:E79)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(M71:M79)+M16+M24+M29+M36+M43+M45+M47+M49+M51+M56+M61+M66" +"'TX-HPLC-FLSH'!L11" +"'TX-HPLC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E69:E79)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+B6+H6+D6+F6" +"26458+32576-270249-41727" +"44959564-41413208" +"612023-636600" +"48471108-43046718-7606340" +"708683-665911+18897" +"42927893-51026137" +"757370-41228-761927+30422" +"47164335-45783032-1269239" +"333177-878749-132667" +"-238267+238267" +"-15693796-18912+11256947" +"-279078-39904+278268" +"-12570254-5611+10978559+77717+11281" +"-218466-9217+248727-30171+26398" +"-51500-17009814+51174+15406154" +"-259611-132759+132023+258634+73046" +"-60269062-37610+16781881+10360280+37610" +"-97785-1797357+376093+97785+267923" +"-307050+307050" +"2039830.85-1560502.54" +"SUM(B6:B12)" +"SUM(K7:K54)" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E69:E79)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"#REF!" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"10243+68958" +"750+665161" +"-19775-30842" +"4694-51148" +"12828-131962" +"-4168463-46" +"-119-94505" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E69:E79)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(M71:M79)+M16+M24+M29+M36+M43+M45+M47+M49+M51+M56+M61+M66" +"'TX-HPLC-FLSH'!L11" +"'TX-HPLC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E69:E79)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+B6+F6+D6" +"44959564-41413208" +"612023-636600" +"48471108-43046718-7606340" +"708683-665911+18897" +"42927893-51026137" +"757370-41228-761927+30422" +"-15693796-18912+11256947" +"-279078-39904+278268" +"-12570254-5611+10978559+77717+11281" +"-218466-9217+248727-30171+26398" +"-51500-17009814+51174+15406154" +"-259611-132759+132023+258634+73046" +"307050" +"SUM(B6:B12)" +"+K28" +"SUM(K29:K30)" +"SUM(K5:K7)" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E69:E79)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"#REF!" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"-44-93191" +"-66041+6796" +"-77717-11281" +"30171-26398" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E69:E79)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(M71:M79)+M16+M24+M29+M36+M43+M45+M47+M49+M51+M56+M61+M66" +"'TX-HPLC-FLSH'!L11" +"'TX-HPLC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E69:E79)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+B6+D6" +"44959564-41413208" +"612023-636600" +"48471108-43046718-7606340" +"708683-665911+18897" +"-15693796-18912+11256947" +"-279078-39904+278268" +"-12570254-5611+10978559+77717+11281" +"-218466-9217+248727-30171+26398" +"SUM(B6:B12)" +"SUM(K5:K27)" +"SUM(K4:K5)" +"SUBTOTAL(9,N3:N644)" +"SUBTOTAL(9,N646:N796)" +"SUBTOTAL(9,N798:N1060)" +"SUBTOTAL(9,N1062:N1289)" +"SUBTOTAL(9,N1291:N1312)" +"SUBTOTAL(9,N1314:N1327)" +"SUBTOTAL(9,N1329:N1595)" +"SUBTOTAL(9,N1597:N1699)" +"SUBTOTAL(9,N1701:N2060)" +"SUBTOTAL(9,N2062:N2384)" +"SUBTOTAL(9,N2386:N2644)" +"SUBTOTAL(9,N2646:N2823)" +"SUBTOTAL(9,N2825:N2835)" +"SUBTOTAL(9,N2837:N2840)" +"SUBTOTAL(9,N2842:N2842)" +"SUBTOTAL(9,N2856:N2894)" +"SUBTOTAL(9,N2896:N2957)" +"SUBTOTAL(9,N2959:N3033)" +"SUBTOTAL(9,N3035:N3085)" +"SUBTOTAL(9,N3102:N3108)" +"SUBTOTAL(9,N3:N3108)" +"416400-183216-13875" +"-336640+832800" +"-1172410+105668" +"-2812890.26+195058" +"-13749.7-1330670.72+1330699.9" +"-19375.93-1330700+1330699.9" +"-881375.84+839712" +"-3000-712760.18+798419.94" +"-52407-41341+630027" +"SUM(F8:V8)" +"SUM(F13:F13)" +"SUM(O11:O13)" +"SUM(S12:S13)" +"SUM(H19:H22)" +"SUM(U18:U22)" +"90105.5+9562.3+77796-77796" +"-555624+57040+282570+131440+201500" +"2406575-2231985-48921+764073" +"SUM(F37)" +"+H41" +"+U41" +"865970-174878" +"SUM(H53:H60)" +"+F61+F42+F34+F29+F23+F14+F49+F38" +"+U61+V42+U34+U29+U23+U14+U49+U38" +"F8-F63" +"-52407-41341+630027" +"SUM(F8:V8)" +"SUM(F13:F13)" +"SUM(O11:O13)" +"SUM(S12:S13)" +"SUM(H19:H22)" +"SUM(U18:U22)" +"90105.5+9562.3+77796-77796" +"-555624+57040+282570+131440+201500" +"2406575-2231985-48921+764073" +"SUM(F37)" +"+H41" +"+U41" +"865970-174878" +"SUM(H53:H60)" +"+F61+F42+F34+F29+F23+F14+F49+F38" +"+U61+V42+U34+U29+U23+U14+U49+U38" +"F8-F63" +"-52407-41341+630027" +"SUM(F8:U8)" +"249084" +"SUM(F13:F13)" +"SUM(O11:O13)" +"SUM(S12:S13)" +"SUM(H18:H26)" +"90105.5+9562.3+77796" +"139305-202133.07" +"9502+5868+2879" +"SUM(F30:F35)" +"-555624+57040+282570+131440+201500" +"2406575-2231985+702122-48921+62277" +"865970-174878" +"-178539+486498" +"SUM(H38:H42)" +"+O42" +"-4972851+249084" +"SUM(V50)" +"437721-462162" +"463849-431783" +"462076-443589" +"+F67+F51+F43+F36+F27+F14+F58+F47" +"F8-F69" +"-52284-38219+897021" +"SUM(F8:T8)" +"SUM(F13:F13)" +"SUM(O11:O13)" +"SUM(Q12:Q13)" +"SUM(H18:H26)" +"90105.5+9562.3" +"139305-202133.07" +"9502+5868+2879" +"SUM(F30:F34)" +"-555624+57040+282570-2088" +"865970-174878" +"-178539+486498" +"SUM(H37:H40)" +"+O40" +"12423+150105" +"SUM(U48)" +"489243" +"+F63+F49+F41+F35+F27+F14+F56+F45" +"F8-F65" +"888771-44088-55467" +"SUM(F8:S8)" +"-170648" +"-163000+38876+28585" +"-167628+-1599" +"-161325-12640" +"SUM(F12:F14)" +"SUM(H14:H14)" +"SUM(O11:O14)" +"-1169010+959373" +"SUM(H19:H27)" +"90105.5+9562.3" +"-81177" +"SUM(H33:H34)" +"865970" +"-178539+486498" +"+O37" +"SUM(T40)" +"+F49+F41+F38+F35+F28+F15" +"F8-F51" +"-573+693560" +"SUM(F8:S8)" +"126597-91094" +"-77214-28692" +"SUM(F12:F14)" +"+J14" +"SUM(O11:O14)" +"-170648" +"SUM(M20:M20)" +"SUM(Q19:Q20)" +"SUM(H24:H30)" +"865970" +"SUM(T40)" +"+K46" +"+F48+F41+F38+F35+F31+F21+F15" +"F8-F50" +"+N8-N50" +"5950358+124000" +"7817+4438+86800+310000+1197154+3702186+43116+5149+5328+364264" +"C8-B8" +"15812098.91+321160" +"-2060167.42+7440+19386.16+11982.6+173600+610700+3040516.72+12249472.64+150862.88+13646.04+17950.95+923383" +"+B10/B8" +"D8*(+B12-E12)" +"(D8+B8)*(+C12-B12)" +"B20+B28" +"#REF!+#REF!" +"-7160+392313" +"C8-B8" +"69151.63+1039659.78-158684.23" +"+B10/B8" +"D8*(+B12-E12)" +"(D8+B8)*(+C12-B12)" +"B20+B28" +"#REF!+#REF!" +"835002+60000+930000-60000+287081" +"C8-B8" +"2291755.46+179000+2148300+-176000+854296.91-212458" +"+B10/B8" +"D8*(+B12-E12)" +"(D8+B8)*(+C12-B12)" +"B20+B28" +"#REF!+#REF!" +"763030+29053+155" +"C8-B8" +"2133778.92+82308.12+436.64" +"+B10/B8" +"D8*(+B12-E12)*-1" +"(D8+B8)*(+C12-B12)*-1" +"B20+B28" +"#REF!+#REF!" +"C8-B8" +"2261217.13+111909" +"+B10/B8" +"D8*(+B12-E12)*-1" +"(D8+B8)*(+C12-B12)*-1" +"B20+B28" +"#REF!+#REF!" +"C8-B8" +"+B10/B8" +"D8*(+B12-E12)" +"(D8+B8)*(+C12-B12)" +"B20+B28" +"#REF!+#REF!" +"2296191+2253312" +"C8-B8" +"119811.9+6119046+5864972.41+53497-122682.5" +"+B10/B8" +"D8*(+B12-E12)" +"(D8+B8)*(+C12-B12)" +"B20+B28" +"#REF!+#REF!" +"C8-B8" +"3413330-58900" +"+B10/B8" +"D8*(+B12-E12)" +"(D8+B8)*(+C12-B12)" +"B20+B28" +"#REF!+#REF!" +"C8-B8" +"+B10/B8" +"B20+B28" +"#REF!+#REF!" +"C8-B8" +"10347.65+8752394.67" +"+B10/B8" +"D8*(+B12-E12)*-1" +"(D8+B8)*(+C12-B12)*-1" +"B20+B28" +"#REF!+#REF!" +"C8-B8" +"163331+1080222" +"+B10/B8" +"D8*(+B12-E12)*-1" +"(D8+B8)*(+C12-B12)*-1" +"B20+B28" +"#REF!+#REF!" +"C8-B8" +"+B10/B8" +"B20+B28" +"#REF!+#REF!" +"1085000+538915+310395" +"C8-B8" +"2821000+1417004+807130.74-3100" +"+B10/B8" +"D8*(+B12-E12)" +"(D8+B8)*(+C12-B12)" +"B20+B28" +"#REF!+#REF!" +"19340+329959+185380" +"C8-B8" +"47383+821597.91+450473.4+18719" +"+B10/B8" +"D8*(+B12-E12)*-1" +"(D8+B8)*(+C12-B12)*-1" +"B20+B28" +"#REF!+#REF!" +"SUM(FDetail!C:C)" +"+B8-D8" +"SUM(B10:B15)" +"+B8-B16" +"-D20" +"SUM(ADetail!C2:C8)" +"+B20+D20" +"+D8+D20" +"SUM(B24:B24)" +"+B20-B25" +"+B17-B27" +"+B17-B27" +"SUBTOTAL(9,E2:E5)" +"Summary!D21" +"SUM(D6:D106)" +"+D4-D3" +"+B6+C6" +"-13220784" +"-8718.77-847572" +"+B6+D6+F6+H6+J6" +"SUM(L6:L10)" +"1844.92-146152" +"+B6+D6+F6+H6" +"SUM(J6:J10)" +"3819.27-1428901" +"+B6+D6+F6" +"SUM(H6:H11)" +"-11133135+10000+5782004" +"-25278603.8+21100+12388086.8" +"+C5-E5" +"(+(H5/G5)-2.047)*G5" +"-136177.83" +"-53000+-10000" +"-111830+-21100" +"-9530174+3000000+3944159+3600000-3000000" +"-22996865.66+6897909+9229332.06+9214000-6975000" +"(+(H9/G9)-2.273)*G9" +"-2573760-409770" +"-7243617-927925" +"(+(H13/G13)-2.516)*G13" +"SUM(I5:I17)" +"NOW()" +"3024582-11600" +"+N10-L10" +"+N10-J10" +"7723778/3012982" +"7753409/3012982" +"7780365.23/3023442" +"IF(T10=0,0,ROUND(T12/T10,5))" +"+J10*J11" +"0" +"23925-4350" +"-J14" +"SUM(J12:J14)" +"IF(J10=0,0,ROUND(J15/J10,5))" +"ROUND(V10*T19,2)" +"IF(C9=""S"",+V15-V19,-(V15-V19))" +"L25*L26" +"ROUND(L29*L25,2)" +"IF($C$9=""SALE"",(L27-L30),-(L27-L30))" +"IF(C9=""s"",IF((N11-J11)*J18=J14,,J14/J18-N11+J11),IF(C9=""p"",IF((J11-N11)*J18=-J14,0,-((J14/-J18)+N11-J11))))" +"IF(J35=0,0,+J11-J35)" +"IF(J36<>0,IF(C9=""P"",((J36*N10)-V13),IF(C9=""S"",((J36*N10)+V13),0)),0)" +"IF(C9=""s"",IF((N11-J11)*J18=J14,,(-J14/J18)+N11-J11),IF(C9=""p"",IF((J11-N11)*J18=-J14,0,(-(J14/-J18)-N11+J11))))" +"IF(J36=0,0,N11-J36)" +"(IF(N10<>J18,IF(C9=""p"",IF(N10>J18,(N10-J18)*-(N11-J11+J35),(N10-J18)*-(N11-J11+J35)),IF(C9=""s"",IF(N10>J18,-(N10-J18)*(-N11+J11-J35),-(N10-J18)*(-N11+J11-J35)),0)),0))" +"SUM(V35:V36)" +"(IF(N10<>J10,IF(C9=""P"",((+T19-J11)*V10),IF(C9=""S"",-((+T19-J11)*V10),0)),0))" +"SUM(V37:V39)" +"NOW()" +"positions!A6" +"+L5+K5+J5+H5" +"positions!AG6" +"59.4-3.3-17-17" +"Q5" +"positions!AM7" +"positions!AO7" +"positions!AQ7" +"positions!AS7" +"positions!AU7" +"F6+D6+E6" +"positions!BA7" +"positions!BC7" +"positions!BE7" +"Q6+R5" +"positions!AP7" +"positions!AR7" +"positions!AT7" +"positions!AV7" +"+G16+C16" +"positions!BB7" +"positions!BD7" +"positions!BF7" +"+H16+J16+K16+L16" +"SUM(Q5:Q9)" +"SUM(positions!AM11:AM15)" +"positions!AP13" +"positions!AR13" +"positions!AT13" +"positions!AV13" +"positions!BB13" +"positions!BD13" +"positions!BF13" +"+H17+J17+K17+L17+B17" +"SUM(positions!AG11:AG15)" +"positions!AJ13" +"+H17" +"+O17+B17" +"+K17+J17" +"+R17+S17+T17+L17" +"SUM(positions!AM16:AM22)" +"positions!AV19" +"positions!BF19" +"positions!AJ19" +"positions!AP25" +"positions!AR25" +"positions!AT25" +"positions!AV25" +"positions!BB25" +"positions!BD25" +"positions!BF25" +"positions!AP31" +"positions!AR31" +"positions!AT31" +"positions!AV31" +"positions!BB31" +"positions!BD31" +"positions!BF31" +"positions!AP40" +"positions!AR40" +"positions!AT40" +"positions!AV40" +"positions!BB40" +"positions!BD40" +"positions!BF40" +"positions!AP52" +"positions!AR52" +"positions!AT52" +"positions!AV52" +"positions!BB52" +"positions!BD52" +"positions!BF52" +"SUM(positions!AT13,positions!AV13,positions!AT25,positions!AV25,positions!AT37,positions!AV37,positions!AT49,positions!AV49,positions!AT61,positions!AV61,positions!AT73,positions!AV73,positions!AT85,positions!AV85,positions!AT97,positions!AV97)" +"positions!AP64" +"positions!AR64" +"positions!AT64" +"positions!AV64" +"positions!BD64" +"positions!AP76" +"positions!AR76" +"positions!AT76" +"positions!AV76" +"positions!BD76" +"positions!AP88" +"positions!AR88" +"positions!AT88" +"positions!AV88" +"positions!BD88" +"positions!AP100" +"positions!AR100" +"positions!AT100" +"positions!AV100" +"positions!BD100" +"H26+J26+K26" +"SUM(C16:C26)" +"SUM(O16:O18)" +"+M30-D30" +"positions!O6" +"+D30+E30" +"-B30-C30" +"I30+H30+G30+E30+C30+B30" +"positions!N6+positions!P6+positions!O6" +"-C31" +"positions!T6" +"positions!Q6+positions!S6" +"positions!V6+positions!W6+positions!X6+positions!Y6" +"positions!AI6-summary!I35" +"86*0.333" +"SUM(B30:B35)" +"SUM(O29:O35)" +"+F36+B36" +"SUM(Q6:Q9)" +"+C36" +"SUM(Q10:Q14)" +"J37" +"+K37" +"+K38+K37+K36" +"SUM(F37:F40)" +"+F41-F38" +"+F41+F43" +"NOW()" +"SUM(BZ6:BZ106)" +"SUM(CB6:CB180)" +"'p1'!F15" +"+'p1'!C15" +"+'p1'!G15" +"'p1'!L15+DX6" +"'p1'!E15+CN6" +"'p1'!I15+'p1'!K15+CY6" +"'p1'!D15+DN6" +"'p1'!J15+'p1'!AH15+DD6" +"'p1'!N15+DG6" +"'p1'!M15+'p1'!H15+DS6" +"SUM(E6:K6)" +"'p1'!P15+EJ6" +"'p1'!O15+EE6" +"'p1'!Q15+EO6" +"'p1'!AA15" +"'p1'!Y15" +"'p1'!Z15+EU6" +"'p1'!AC15+FA6" +"'p1'!X15+FF6" +"'p1'!S15+FP6" +"'p1'!T15+FK6" +"SUM(N6:AD6)" +"GE6+'p1'!B15" +"'p1'!AB15+BQ6" +"+B6+C6+D6" +"E6+F6+O6" +"+G6+H6+N6" +"+I6+J6" +"K6+P6" +"AO6+AQ6+AS6+AU6" +"Q6+R6+S6" +"T6+U6" +"SUM(V6:Y6)" +"SUM(AB6:AD6)" +"+AE6+L6" +"$A6" +"SUM(BR6:BW6)" +"'m1'!BK8" +"CN6+CY6+EU6+FF6+FA6+DD6+DN6+DS6+FP6+FU6+EE6+EJ6+EO6+DX6+FZ6" +"IF(CB$2<=$A6,IF(CB$3>=$A6,(CB$4),0),0)*($A7-$A6)/10000*$BY6" +"SUM(CE6:CM6)" +"SUM(CQ6:CX6)" +"SUM(DB6:DC6)" +"SUM(EA6:ED6)" +"SUM(ER6:ET6)" +"SUM(AM6:AM10)" +"[5]Option!$P$22" +"'p1'!F20+FZ11" +"'p1'!AC20+'p1'!R20+FA11" +"'p1'!V20" +"'p1'!W20+'p1'!AD20+FU11" +"+AN13+AN23" +"SUM(AI11:AI15)" +"+AT13+AV13" +"+BM13" +"SUM(AI16:AI22)" +"CN23+CY23+EU23+FF23+FA23+DD23+DN23+DS23+FP23+FU23+EE23+EJ23+EO23+DX23" +"+BM25+BM14" +"CN26+CY26+EU26+FF26+FA26+DD26+DN26+DS26+FP26+FU26+EE26+EJ26+EO26" +"+BM26+BM37" +"SUM(AM35:AM46)" +"SUM(BE47:BE82)" +"+AN73+AN85" +"SUM(B15:B115)" +"p0!B13" +"'p1'!B15-p0!B15" +"V5" +"+B5-B2" +"AA7" +"SUM(B2:F2)" +"SUM(B8:B109)" +"SUM(AA8:AA86)" +"p0!A15" +"SUM(C9:V9)" +"p0!E15*10000*m_chg!C8" +"p0!O15*10000*m_chg!D8" +"'p1'!L15*10000*m_chg!E8" +"(p0!I15+p0!K15)*10000*m_chg!K8" +"p0!P15*10000*m_chg!L8" +"p0!D15*10000*m_chg!N8" +"(p0!J15+p0!AH15)*10000*m_chg!H8" +"p0!N15*10000*m_chg!J8" +"(p0!M15+p0!H15)*10000*m_chg!O8" +"p0!Q15*10000*m_chg!P8" +"p0!F15*10000*m_chg!T8" +"p0!C15*10000*m_chg!U8" +"p0!G15*10000*m_chg!V8" +"(p0!Z15+p0!Y15)*10000*m_chg!X8" +"p0!AA15*10000*m_chg!Y8" +"p0!AC15*10000*m_chg!Z8" +"p0!X15*10000*m_chg!AA8" +"p0!T15*10000*m_chg!AC8" +"p0!B15*10000*m_chg!AF8" +"p0!AB15*10000*m_chg!AI8" +"SUM(AB9:AV9)" +"IF(AB$2<=$Z9,IF(AB$3>=$Z9,(AB$4*($Z10-$Z9)),0),0)*(VLOOKUP($Z9,curves,VLOOKUP(AB$1,names,2,0))-AB$5)*'m1'!$BK8" +"(p0!F20)*10000*m_chg!T13" +"AVERAGE(C9:C12)" +"AVERAGE(C13:C17)" +"AVERAGE(C18:C24)" +"+H2-K2" +"K2-C2" +"+AL16-AL9" +"X6" +"Z6" +"+A7+1" +"X7+1" +"+Y7+1" +"4.57-4.406" +"C8-0" +"C8-0.035" +"E8" +"C8" +"H8" +"C8+0.015" +"+K8+0.035" +"C8" +"4.6-4.406" +"+O8" +"T8+0.055" +"+Y8" +"download!B27" +"download!AX27" +"download!F27" +"download!J27" +"download!N27" +"download!R27" +"download!V27" +"download!AP27" +"download!AT28" +"(AI8+AF8)*BG8/1.054615" +"download!Z27" +"($AI8+C8)*BK8" +"+AI8+C8" +"$AI8+E8" +"$AI8+G8" +"$AI8+K8" +"$AI8+N8" +"$AI8+R8" +"$AI8+X8" +"$AI8+Z8" +"download!AD27" +"download!AH27" +"download!AL27" +"C9-X9-0.02" +"C9+0.0075" +"C9-0.01" +"C9-0.005" +"C9+0.04" +"+K9+0.025" +"C9-0.0175" +"(1+BH9/2)^(-2*($A9-$A$5)/365.25)" +"C10+0.035" +"C11+0.03" +"C13+0" +"C13-0.0175" +"H13+0" +"C13+0.08" +"+K13+0.06" +"H13+0.115" +"+O13+0.01" +"C13-0.185" +"C13-(T13+AI13)*0.025+0.03" +"+(T13+AI13)*0.032+T13+0.01" +"(BG13-$BG$8)*10000" +"+K14+0.03" +"C14+0.13" +"+K15+0.09" +"C15+($K$14-$C$14)*2" +"+K16+0.07" +"C16+($K$14-$C$14)*1.5" +"+K17+0" +"C17+(K13-C13)" +"+K18+0.02" +"C18-0.25" +"Y18" +"C13-0.005" +"+K25+0.055" +"H25+0.01" +"C25+0.05" +"+K25+0.03" +"+H25+0.07" +"C25-0.16" +"C26+0.16" +"C27+0.24" +"C28+0.22" +"C29+0.07" +"C30+0.02" +"K30-0" +"C30-0.2" +"+C25+0.01" +"K37+0.03" +"C37+0.15" +"H37+0.03" +"C30+0" +"D42" +"+C37+0" +"K49+0" +"C49+0.11" +"H49" +"+H42" +"C54-0.005" +"C61+0.12" +"K85+0.1" +"m0!AR6" +"+A7+1" +"+AD7+1" +"+X7+1" +"+Y7+1" +"IF('m1'!B8="""",'m1'!C8,'m1'!B8)-IF(m0!B8="""",m0!C8,m0!B8)" +"'m1'!C8-m0!C8" +"A8" +"'m1'!AK8-m0!AK8" +"'m1'!BC8-m0!BB8" +"'m1'!X46-m0!X47" +"'m1'!AK46-m0!AK47" +"'m1'!BC46-m0!BB47" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"WORKDAY(J3,-2)" +"IF((J2+1)>=J4,EOMONTH(J3,0)+1,J3)" +"VLOOKUP(C9,Tables!$B$34:$C$154,2)" +"VLOOKUP(C10,Tables!$B$18:$C$29,2)" +"VLOOKUP(C11,Tables!$B$4:$C$13,2)" +"B2" +"B18" +"B18" +"$B$2" +"$J$3" +"B23" +"B23" +"CONCATENATE(B$9,""-"",B$10,""-"",B$11)" +"BF27+BJ27" +"BN36-BN38" +"+E1+1" +"HLOOKUP(Count2,CurveTable2,2,FALSE)" +"E2" +"H2" +"S2" +"O2" +"HLOOKUP(Count2,CurveTable2,3,FALSE)" +"E2" +"HLOOKUP(Count2,CurveTable2,4,FALSE)" +"HLOOKUP(Count2,CurveTable2,5,FALSE)" +"HLOOKUP(Count2,CurveTable2,6,FALSE)" +"HLOOKUP(Count2,CurveTable2,7,FALSE)" +"C19-C$15" +"VLOOKUP(E12,FileTable,2,FALSE)" +"VLOOKUP(E12,FileTable,3,FALSE)" +"+A16+1" +"TODAY()" +"C102" +"'m1'!C8" +"'m1'!K8" +"'m1'!O8" +"'m1'!N8" +"'m1'!H8" +"'m1'!E8" +"B10" +"B10" +"'m1'!R8" +"'m1'!D8" +"'m1'!L8" +"'m1'!P8" +"'m1'!T8" +"'m1'!J8" +"'m1'!F8" +"'m1'!Q8" +"'m1'!M8" +"'m1'!I8" +"'m1'!U8" +"'m1'!V8" +"NOW()" +"positions!A6" +"+L5+K5+J5+H5" +"positions!AG6" +"59.4-3.3-17-17" +"Q5" +"positions!AM7" +"positions!AO7" +"positions!AQ7" +"positions!AS7" +"positions!AU7" +"F6+D6+E6" +"positions!BA7" +"positions!BC7" +"positions!BE7" +"Q6+R5" +"positions!AP7" +"positions!AR7" +"positions!AT7" +"positions!AV7" +"+G16+C16" +"positions!BB7" +"positions!BD7" +"positions!BF7" +"+H16+J16+K16+L16" +"SUM(Q5:Q9)" +"SUM(positions!AM11:AM15)" +"positions!AP13" +"positions!AR13" +"positions!AT13" +"positions!AV13" +"positions!BB13" +"positions!BD13" +"positions!BF13" +"+H17+J17+K17+L17+B17" +"SUM(positions!AG11:AG15)" +"positions!AJ13" +"+H17" +"+O17+B17" +"+K17+J17" +"+R17+S17+T17+L17" +"SUM(positions!AM16:AM22)" +"positions!AV19" +"positions!BF19" +"positions!AJ19" +"positions!AP25" +"positions!AR25" +"positions!AT25" +"positions!AV25" +"positions!BB25" +"positions!BD25" +"positions!BF25" +"positions!AP31" +"positions!AR31" +"positions!AT31" +"positions!AV31" +"positions!BB31" +"positions!BD31" +"positions!BF31" +"positions!AP40" +"positions!AR40" +"positions!AT40" +"positions!AV40" +"positions!BB40" +"positions!BD40" +"positions!BF40" +"positions!AP52" +"positions!AR52" +"positions!AT52" +"positions!AV52" +"positions!BB52" +"positions!BD52" +"positions!BF52" +"SUM(positions!AT13,positions!AV13,positions!AT25,positions!AV25,positions!AT37,positions!AV37,positions!AT49,positions!AV49,positions!AT61,positions!AV61,positions!AT73,positions!AV73,positions!AT85,positions!AV85,positions!AT97,positions!AV97)" +"positions!AP64" +"positions!AR64" +"positions!AT64" +"positions!AV64" +"positions!BD64" +"positions!AP76" +"positions!AR76" +"positions!AT76" +"positions!AV76" +"positions!BD76" +"positions!AP88" +"positions!AR88" +"positions!AT88" +"positions!AV88" +"positions!BD88" +"positions!AP100" +"positions!AR100" +"positions!AT100" +"positions!AV100" +"positions!BD100" +"H26+J26+K26" +"SUM(C16:C26)" +"SUM(O16:O18)" +"+M30-D30" +"positions!O6" +"+D30+E30" +"-B30-C30" +"I30+H30+G30+E30+C30+B30" +"positions!N6+positions!P6+positions!O6" +"-C31" +"positions!T6" +"positions!Q6+positions!S6" +"positions!V6+positions!W6+positions!X6+positions!Y6" +"positions!AI6-summary!I35" +"86*0.333" +"SUM(B30:B35)" +"SUM(O29:O35)" +"+F36+B36" +"SUM(Q6:Q9)" +"+C36" +"SUM(Q10:Q14)" +"J37" +"+K37" +"+K38+K37+K36" +"SUM(F37:F40)" +"+F41-F38" +"+F41+F43" +"S5" +"NOW()" +"+D8" +"MATCH($A3,$A$11:$A$364,0)+9" +"MATCH($A4,$A$11:$A$364,0)+9" +"MATCH($A5,$A$11:$A$364,0)+9" +"MATCH($A6,$A$11:$A$364,0)+9" +"DATE(YEAR(TODAY()),MONTH(TODAY())+1,1)" +"AVERAGE(INDIRECT(""D""&$A$2):INDIRECT(""D""&$A$7))" +"AVERAGE(INDIRECT(""E""&$A$2):INDIRECT(""E""&$A$7))" +"AVERAGE(INDIRECT(""F""&$A$2):INDIRECT(""F""&$A$7))" +"AVERAGE(INDIRECT(""G""&$A$2):INDIRECT(""G""&$A$7))" +"AVERAGE(INDIRECT(""H""&$A$2):INDIRECT(""H""&$A$7))" +"AVERAGE(INDIRECT(""I""&$A$2):INDIRECT(""I""&$A$7))" +"AVERAGE(INDIRECT(""J""&$A$2):INDIRECT(""J""&$A$7))" +"AVERAGE(INDIRECT(""K""&$A$2):INDIRECT(""K""&$A$7))" +"AVERAGE(INDIRECT(""L""&$A$2):INDIRECT(""L""&$A$7))" +"AVERAGE(INDIRECT(""M""&$A$2):INDIRECT(""M""&$A$7))" +"AVERAGE(INDIRECT(""N""&$A$2):INDIRECT(""N""&$A$7))" +"AVERAGE(INDIRECT(""O""&$A$2):INDIRECT(""O""&$A$7))" +"AVERAGE(INDIRECT(""D""&$B$2):INDIRECT(""D""&$B$7))" +"AVERAGE(INDIRECT(""E""&$B$2):INDIRECT(""E""&$B$7))" +"AVERAGE(INDIRECT(""F""&$B$2):INDIRECT(""F""&$B$7))" +"AVERAGE(INDIRECT(""G""&$B$2):INDIRECT(""G""&$B$7))" +"AVERAGE(INDIRECT(""H""&$B$2):INDIRECT(""H""&$B$7))" +"AVERAGE(INDIRECT(""I""&$B$2):INDIRECT(""I""&$B$7))" +"AVERAGE(INDIRECT(""J""&$B$2):INDIRECT(""J""&$B$7))" +"AVERAGE(INDIRECT(""K""&$B$2):INDIRECT(""K""&$B$7))" +"AVERAGE(INDIRECT(""L""&$B$2):INDIRECT(""L""&$B$7))" +"AVERAGE(INDIRECT(""M""&$B$2):INDIRECT(""M""&$B$7))" +"AVERAGE(INDIRECT(""N""&$B$2):INDIRECT(""N""&$B$7))" +"AVERAGE(INDIRECT(""O""&$B$2):INDIRECT(""O""&$B$7))" +"AVERAGE(INDIRECT(""D""&$C$2):INDIRECT(""D""&$C$7))" +"AVERAGE(INDIRECT(""E""&$C$2):INDIRECT(""E""&$C$7))" +"AVERAGE(INDIRECT(""F""&$C$2):INDIRECT(""F""&$C$7))" +"AVERAGE(INDIRECT(""G""&$C$2):INDIRECT(""G""&$C$7))" +"AVERAGE(INDIRECT(""H""&$C$2):INDIRECT(""H""&$C$7))" +"AVERAGE(INDIRECT(""I""&$C$2):INDIRECT(""I""&$C$7))" +"AVERAGE(INDIRECT(""J""&$C$2):INDIRECT(""J""&$C$7))" +"AVERAGE(INDIRECT(""K""&$C$2):INDIRECT(""K""&$C$7))" +"AVERAGE(INDIRECT(""L""&$C$2):INDIRECT(""L""&$C$7))" +"AVERAGE(INDIRECT(""M""&$C$2):INDIRECT(""M""&$C$7))" +"AVERAGE(INDIRECT(""N""&$C$2):INDIRECT(""N""&$C$7))" +"AVERAGE(INDIRECT(""O""&$C$2):INDIRECT(""O""&$C$7))" +"AVERAGE(INDIRECT(""D""&$D$2):INDIRECT(""D""&$D$7))" +"AVERAGE(INDIRECT(""E""&$D$2):INDIRECT(""E""&$D$7))" +"AVERAGE(INDIRECT(""F""&$D$2):INDIRECT(""F""&$D$7))" +"AVERAGE(INDIRECT(""G""&$D$2):INDIRECT(""G""&$D$7))" +"AVERAGE(INDIRECT(""H""&$D$2):INDIRECT(""H""&$D$7))" +"AVERAGE(INDIRECT(""I""&$D$2):INDIRECT(""I""&$D$7))" +"AVERAGE(INDIRECT(""J""&$D$2):INDIRECT(""J""&$D$7))" +"AVERAGE(INDIRECT(""K""&$D$2):INDIRECT(""K""&$D$7))" +"AVERAGE(INDIRECT(""L""&$D$2):INDIRECT(""L""&$D$7))" +"AVERAGE(INDIRECT(""M""&$D$2):INDIRECT(""M""&$D$7))" +"AVERAGE(INDIRECT(""N""&$D$2):INDIRECT(""N""&$D$7))" +"AVERAGE(INDIRECT(""O""&$D$2):INDIRECT(""O""&$D$7))" +"MATCH($C3,$A$11:$A$364,0)+9" +"MATCH($C4,$A$11:$A$364,0)+9" +"MATCH($C5,$A$11:$A$364,0)+9" +"MATCH($C6,$A$11:$A$364,0)+9" +"+D8" +"+M8" +"+Listen!C6" +"+D10+B10" +"+G10+B10" +"+J10+$B10" +"M10+$B10" +"+D15-0" +"+D15+0.025" +"+D15+0.085" +"+D15+0.08" +"D15+0.005" +"D20-0.01" +"+D27+0.01" +"+D39+0" +"(D9 & E9)" +"+Curves!D10" +"Curves!G11" +"Curves!J11" +"Curves!M11" +"Curves!P11" +"Curves!S11" +"Curves!V11" +"Curves!Y11" +"Curves!AB11" +"Curves!AE11" +"Curves!AH11" +"Curves!AK11" +"Curves!AN11" +"Curves!AQ11" +"Curves!AT11" +"Curves!AW11" +"Curves!AZ11" +"Curves!BC11" +"Curves!BF11" +"Curves!BI11" +"+#REF!" +"(D219 & E219 & F219 & G219 & H219 & I219 & J219 & K219 & L219 & M219 & N219 & O219 & P219 & Q219 & R219 & S219 & T219 & U219 & V219 & W219 & X219 & Y219 & Z219 & AA219 & AB219 & AC219 & AD219 & AE219 & AF219 & AG219 & AH219 & AI219 & AJ219 & AK219 & AL219 & AM219 & AN219 & AO219 & AP219 & AQ219 & AR219 & AS219 & AT219 & AU219 & AV219 & AW219 & AX219 & AY219 & AZ219 & BA219 & BB219 & BC219 & BD219 & BE219 & BF219 & BG219)" +"(+Listen!$C7*Listen!$A7*31+Listen!$C8*Listen!$A8*31+Listen!$C9*Listen!$A9*30+Listen!$C10*Listen!$A10*31)/(+Listen!$A7*31+Listen!$A8*31+Listen!$A9*30+Listen!$A10*31)" +"(+Listen!$C11*Listen!$A11*30+Listen!$C12*Listen!$A12*31+Listen!$C13*Listen!$A13*31+Listen!$C14*Listen!$A14*28+Listen!$C15*Listen!$A15*31)/(+Listen!$A11*30+Listen!$A12*31+Listen!$A13*31+Listen!$A14*28+Listen!$A15*31)" +"(+Listen!$C16*Listen!$A16*30+Listen!$C17*Listen!$A17*31+Listen!$C18*Listen!$A18*30+Listen!$C19*Listen!$A19*31+Listen!$C20*Listen!$A20*31+Listen!$C21*Listen!$A21*30+Listen!$C22*Listen!$A22*31)/(+Listen!$A16*30+Listen!$A17*31+Listen!$A18*30+Listen!$A19*31+Listen!$A20*31+Listen!$A21*30+Listen!$A22*31)" +"(+Listen!$C23*Listen!$A23*30+Listen!$C24*Listen!$A24*31+Listen!$C25*Listen!$A25*31+Listen!$C26*Listen!$A26*28+Listen!$C27*Listen!$A27*31)/(+Listen!$A23*30+Listen!$A24*31+Listen!$A25*31+Listen!$A26*28+Listen!$A27*31)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"NOW()" +"positions!A6" +"positions!AG6" +"positions!AM7" +"positions!AO7" +"positions!AQ7" +"positions!AS7" +"positions!AU7" +"F6+D6+E6" +"positions!BA7" +"positions!BC7" +"positions!BE7" +"+L6+K6+J6+H6" +"+Q6+Q5" +"Q7+R6" +"+positions!AN12" +"+positions!AP12" +"+positions!AR12" +"+positions!AT12" +"+positions!AV12" +"SUM(U7:Y7)" +"+positions!BB12" +"+positions!BD12" +"+positions!BF12" +"+positions!AN18" +"+positions!AP18" +"+positions!AR18" +"+positions!AT18" +"+positions!AV18" +"+positions!BB18" +"+positions!BD18" +"+positions!BF18" +"positions!AN24" +"positions!AP24" +"positions!AR24" +"positions!AT24" +"positions!AV24" +"positions!BB24" +"positions!BD24" +"positions!BF24" +"+positions!AN30" +"+positions!AP30" +"+positions!AR30" +"+positions!AT30" +"+positions!AV30" +"+positions!BB30" +"+positions!BD30" +"+positions!BF30" +"+positions!AN36" +"+positions!AP36" +"+positions!AR36" +"+positions!AT36" +"+positions!AV36" +"+positions!BB36" +"+positions!BD36" +"+positions!BF36" +"+positions!AN42" +"+positions!AP42" +"+positions!AR42" +"+positions!AT42" +"+positions!AV42" +"+positions!BB42" +"+positions!BD42" +"+positions!BF42" +"+positions!AN48" +"+positions!AP48" +"+positions!AR48" +"+positions!AT48" +"+positions!AV48" +"+positions!BB48" +"+positions!BD48" +"+positions!BF48" +"+positions!AN54" +"+positions!AP54" +"+positions!AR54" +"+positions!AT54" +"+positions!AV54" +"+positions!BB54" +"+positions!BD54" +"+positions!BF54" +"+positions!AN60" +"+positions!AP60" +"+positions!AR60" +"+positions!AT60" +"+positions!AV60" +"+positions!BB60" +"+positions!BD60" +"+positions!BF60" +"+positions!AN66" +"+positions!AP66" +"+positions!AR66" +"+positions!AT66" +"+positions!AV66" +"+positions!BB66" +"+positions!BD66" +"+positions!BF66" +"+positions!AN72" +"+positions!AP72" +"+positions!AR72" +"+positions!AT72" +"+positions!AV72" +"+positions!BB72" +"+positions!BD72" +"+positions!BF72" +"+positions!AN78" +"+positions!AP78" +"+positions!AR78" +"+positions!AT78" +"+positions!AV78" +"+positions!BB78" +"+positions!BD78" +"+positions!BF78" +"+positions!AN84" +"+positions!AP84" +"+positions!AR84" +"+positions!AT84" +"+positions!AV84" +"+positions!BB84" +"+positions!BD84" +"+positions!BF84" +"+positions!AN90" +"+positions!AP90" +"+positions!AR90" +"+positions!AT90" +"+positions!AV90" +"+positions!BB90" +"+positions!BD90" +"+positions!BF90" +"+positions!AN96" +"+positions!AP96" +"+positions!AR96" +"+positions!AT96" +"+positions!AV96" +"+positions!BB96" +"+positions!BD96" +"+positions!BF96" +"+positions!AN102" +"+positions!AP102" +"+positions!AR102" +"+positions!AT102" +"+positions!AV102" +"+positions!BB102" +"+positions!BD102" +"+positions!BF102" +"positions!AP6" +"positions!AR6" +"positions!AT6" +"positions!AV6" +"+G15+C15" +"positions!BB6" +"positions!BD6" +"positions!BF6" +"+H15+J15+K15+L15" +"SUM(Q5:Q8)" +"SUM(positions!AM10:AM14)" +"positions!AP12" +"positions!AR12" +"positions!AT12" +"positions!AV12" +"positions!BB12" +"positions!BD12" +"positions!BF12" +"+H16+J16+K16+L16+B16" +"SUM(positions!AG10:AG14)" +"positions!AJ12" +"SUM(positions!AM15:AM21)" +"positions!AV18" +"positions!BF18" +"positions!AJ18" +"positions!AP24" +"positions!AR24" +"positions!AT24" +"positions!AV24" +"positions!BB24" +"positions!BD24" +"positions!BF24" +"positions!AP30" +"positions!AR30" +"positions!AT30" +"positions!AV30" +"positions!BB30" +"positions!BD30" +"positions!BF30" +"positions!AP39" +"positions!AR39" +"positions!AT39" +"positions!AV39" +"positions!BB39" +"positions!BD39" +"positions!BF39" +"U7" +"+AF7" +"positions!AP51" +"positions!AR51" +"positions!AT51" +"positions!AV51" +"positions!BB51" +"positions!BD51" +"positions!BF51" +"+U20+U8" +"positions!AP63" +"positions!AR63" +"positions!AT63" +"positions!AV63" +"positions!BD63" +"positions!AP75" +"positions!AR75" +"positions!AT75" +"positions!AV75" +"positions!BD75" +"positions!AP87" +"positions!AR87" +"positions!AT87" +"positions!AV87" +"positions!BD87" +"positions!AP99" +"positions!AR99" +"positions!AT99" +"positions!AV99" +"positions!BD99" +"H25+J25+K25" +"SUM(C15:C25)" +"SUM(O15:O17)" +"positions!L7" +"+M29-D29" +"108-217" +"+D29+E29" +"-B29-C29" +"I29+H29+G29+E29+C29+B29" +"positions!N7+positions!P7+positions!O7" +"+AC27+AB27+AA27+Z27" +"positions!T7" +"-62-15" +"positions!Q7+positions!S7" +"positions!V7+positions!W7+positions!X7+positions!Y7" +"+U33+U7" +"positions!AI7-H34-I34" +"SUM(B29:B34)" +"SUM(O28:O34)" +"+F35+B35" +"SUM(Q7:Q8)" +"+C35" +"SUM(Q9:Q13)" +"J36" +"+K36" +"+K37+K36+K35" +"+U14" +"SUM(F36:F39)" +"NOW()" +"SUM(BZ6:BZ105)" +"15000/1.055056" +"SUM(CB6:CB179)" +"SUM(N6:AD6)" +"GO6+'p1'!B15" +"+B6+C6+D6" +"SUM(AM6:AM9)" +"E6+F6+O6" +"+G6+H6+N6" +"+I6+J6" +"K6+P6" +"AO6+AQ6+AS6+AU6" +"Q6+R6+S6" +"T6+U6" +"SUM(V6:Y6)" +"SUM(AB6:AD6)" +"+AE6+L6" +"$A6" +"SUM(BR6:BW6)" +"'m1'!BL8" +"CS6+DD6+FE6+FP6+FK6+DI6+DW6+EB6+FZ6+GE6+EO6+ET6+EY6+EH6+GJ6" +"IF(CB$2<=$A6,IF(CB$3>=$A6,(CB$4),0),0)*($A7-$A6)/10000*$BY6" +"SUM(CE6:CR6)" +"SUM(CV6:DC6)" +"SUM(DG6:DH6)" +"SUM(DQ6:DV6)" +"SUM(EE6:EG6)" +"SUM(EK6:EN6)" +"'p1'!F16" +"+'p1'!C16" +"'Transport Pos'!C3" +"'p1'!K16+EH7+'Transport Pos'!D3" +"'p1'!E16+CS7" +"'p1'!H16+'p1'!J16+DD7+'Spread Opt'!D7+'Transport Pos'!E3" +"'p1'!D16+DW7+'Transport Pos'!F3" +"'p1'!I16+'p1'!AG16+DI7+'Spread Opt'!C7" +"'p1'!M16+DL7" +"'p1'!L16+'p1'!G16+EB7" +"SUM(E7:K7)" +"'p1'!O16+ET7" +"'p1'!N16+EO7" +"'p1'!P16+EY7" +"'p1'!Z16" +"'p1'!X16" +"'p1'!Y16+FE7" +"'p1'!AB16+FK7+'Transport Pos'!B3" +"'p1'!W16+FP7" +"'p1'!R16+FZ7" +"'p1'!S16+FU7" +"'p1'!AA16+BQ7+'Spread Opt'!E7+'Transport Pos'!G3" +"-15.5-31" +"15.5+11.5" +"'p1'!F19+GJ10" +"'p1'!U19" +"'p1'!V19+'p1'!AC19+GE10" +"+AN12+AN22" +"SUM(AI10:AI14)" +"SUM(AI15:AI21)" +"CS22+DD22+FE22+FP22+FK22+DI22+DW22+EB22+FZ22+GE22+EO22+ET22+EY22+EH22" +"'p1'!D33+DW24" +"CS25+DD25+FE25+FP25+FK25+DI25+DW25+EB25+FZ25+GE25+EO25+ET25+EY25" +"SUM(AM34:AM45)" +"SUM(BE46:BE81)" +"+AT60+AV60" +"+BM49+BM60" +"+AN72+AN84" +"'[5]Spread Options'!AY10" +"'[5]Spread Options'!AZ10/10000" +"D5+C5" +"'[5]Intra-Month'!AZ19" +"'[5]Intra-Month'!BA19/10000" +"B5" +"INDEX(spreadpos,MATCH(J7,spreadmonths),spreadcount)+INDEX(gdspreadoptpos,MATCH(J7,gdspreadoptmonths),gdspreadoptcount)" +"COUNT(#REF!)" +"COUNT(B5:E5)" +"COUNT(B52:D52)" +"COUNT(G7:H7)" +"SUM(H7:H33)" +"SUM(C5:C107)" +"SUM(K7:K107)" +"'[6]Central Position Rpt'!$H$27/10000" +"'[6]Central Position Rpt'!$H$28/10000" +"'[6]Central Position Rpt'!$H$29/10000" +"'[6]Central Position Rpt'!$H$30/10000" +"'[6]Central Position Rpt'!$H$31/10000" +"A3+31" +"'[6]Central Position Rpt'!$I$27/10000" +"'[6]Central Position Rpt'!$I$28/10000" +"'[6]Central Position Rpt'!$I$29/10000" +"'[6]Central Position Rpt'!$I$30/10000" +"'[6]Central Position Rpt'!$I$31/10000" +"'[6]Central Position Rpt'!$J$27/10000" +"'[6]Central Position Rpt'!$J$28/10000" +"'[6]Central Position Rpt'!$J$29/10000" +"'[6]Central Position Rpt'!$J$30/10000" +"'[6]Central Position Rpt'!$J$31/10000" +"'[6]Central Position Rpt'!$K$27/10000" +"'[6]Central Position Rpt'!$K$28/10000" +"'[6]Central Position Rpt'!$K$29/10000" +"'[6]Central Position Rpt'!$K$30/10000" +"'[6]Central Position Rpt'!$K$31/10000" +"[7]LongTerm1!$X$2/10000" +"'[6]Central Position Rpt'!$L$27/10000" +"'[6]Central Position Rpt'!$L$28/10000" +"'[6]Central Position Rpt'!$L$29/10000" +"'[6]Central Position Rpt'!$L$30/10000" +"'[6]Central Position Rpt'!$L$31/10000" +"[7]LongTerm1!$X$3/10000" +"'[6]Central Position Rpt'!$M$27/10000" +"'[6]Central Position Rpt'!$M$28/10000" +"'[6]Central Position Rpt'!$M$29/10000" +"'[6]Central Position Rpt'!$M$30/10000" +"'[6]Central Position Rpt'!$M$31/10000" +"[7]LongTerm1!$X$4/10000" +"'[6]Central Position Rpt'!$N$27/10000/2" +"'[6]Central Position Rpt'!$N$28/10000/2" +"'[6]Central Position Rpt'!$N$29/10000*0.9" +"'[6]Central Position Rpt'!$N$30/10000*0.8" +"'[6]Central Position Rpt'!$N$31/10000*0.8" +"[7]LongTerm1!$X$5/10000" +"'[6]Central Position Rpt'!$N$29/10000*0.1" +"'[6]Central Position Rpt'!$N$30/10000*0.2" +"'[6]Central Position Rpt'!$N$31/10000*0.2" +"[7]LongTerm1!$X$6/10000" +"0" +"SUM(B15:B114)" +"p0!B13" +"'p1'!B15-p0!B15" +"W5" +"+B5-B2" +"SUM(B2:F2)" +"SUM(B8:B109)" +"SUM(AB8:AB86)" +"p0!A15" +"SUM(AC10:AW10)" +"IF(AC$2<=$AA10,IF(AC$3>=$AA10,(AC$4*($AA11-$AA10)),0),0)*(VLOOKUP($AA10,curves,VLOOKUP(AC$1,names,2,0))-AC$5)*'m1'!$BL8" +"p0!E16*10000*m_chg!C9" +"p0!N16*10000*m_chg!D9" +"'p1'!K16*10000*m_chg!E9" +"(p0!H16+p0!J16+'Spread Opt'!D7+'Transport Pos'!E3)*10000*m_chg!K9" +"p0!O16*10000*m_chg!L9" +"p0!D16*10000*m_chg!N9" +"(p0!I16+p0!AG16+'Spread Opt'!C7)*10000*m_chg!H9" +"p0!M16*10000*m_chg!J9" +"(p0!L16+p0!G16)*10000*m_chg!O9" +"p0!P16*10000*m_chg!P9" +"p0!F16*10000*m_chg!T9" +"p0!C16*10000*m_chg!U9" +"'Transport Pos'!C3*10000*m_chg!V9" +"(p0!Y16+p0!X16)*10000*m_chg!X9" +"p0!Z16*10000*m_chg!Y9" +"(p0!AB16+'Transport Pos'!B3)*10000*m_chg!Z9" +"p0!U16*10000*m_chg!AA9" +"p0!W16*10000*m_chg!AB9" +"p0!S16*10000*m_chg!AD9" +"p0!B16*10000*m_chg!AG9" +"p0!AA16*10000*m_chg!AJ9" +"(p0!F19)*10000*m_chg!T12" +"AVERAGE(C8:C11)" +"AVERAGE(C12:C16)" +"AVERAGE(C17:C23)" +"+H2-K2" +"K2-C2" +"+AM15-AM8" +"X6" +"Z6" +"AB6" +"+A7+1" +"X7+1" +"+Z7+1" +"+Y7+1" +"+AJ8-AJ9" +"C8-X8-0.02" +"4.42-4.369" +"C8-0" +"C8-0.035" +"E8" +"C8-0.01" +"H8" +"C8+0.035" +"4.46-4.369" +"+K8+0.025" +"C8+0.01" +"4.45-4.369" +"+O8" +"T8+0.055" +"+Y8" +"download!B27" +"download!AX27" +"download!F27" +"download!AP27" +"download!J27" +"download!N27" +"download!R27" +"download!V27" +"download!AT29" +"(AJ8+AG8)*BH8/1.054615" +"download!Z28" +"($AJ8+C8)*BL8" +"+AJ8+C8" +"$AJ8+E8" +"$AJ8+G8" +"$AJ8+K8" +"$AJ8+N8" +"$AJ8+R8" +"$AJ8+X8" +"$AJ8+Z8" +"$AJ8+AB8" +"download!AD28" +"download!AH27" +"download!AL27" +"C9+0" +"C9-0.005" +"C9+0.04" +"C9+0.015" +"(1+BI9/2)^(-2*($A9-$A$5)/365.25)" +"K12-E12" +"C12-0.01" +"H12+0" +"C12+0.065" +"+K12+0.06" +"H12+0.16" +"+O12+0.01" +"C12-((AJ12)*0.0425)+0.01" +"C12-(T12+AJ12)*0.025+0.0225" +"(T12+AJ12)*0.032+T12+0.01" +"+C12-0" +"+K13+0" +"C13+0.12" +"+C12+0.025" +"+K14+0.05" +"C14+0.19" +"+C12+0.085" +"C15+0.16" +"+C12+0.08" +"C16+(K12-C12)" +"C17+0.0225" +"+K17+0.02" +"C17" +"C17-0.2" +"Y17" +"C12+0.01" +"+K24+0.01" +"H24+0.01" +"C24+0.06" +"+K24+0.03" +"+H24+0.125" +"C24-0.16" +"+(T24+AJ24)*0.032+T24+0.01" +"C25+0.14" +"C27+0.17" +"C17-0.005" +"C29+0.02" +"K29-0" +"+C24+0.01" +"K36+0.015" +"H36+0.11" +"download!B58-0" +"C29+0.005" +"D41" +"download!B60-0.02" +"+C36+0" +"K48+0.01" +"C48+0.11" +"H48" +"+H41" +"C53-0.005" +"C60+0.1" +"C77" +"K84+0.1" +"m0!AS6" +"+A7+1" +"+AE7+1" +"+X7+1" +"+Y7+1" +"IF('m1'!B8="""",'m1'!C8,'m1'!B8)-IF(m0!B8="""",m0!C8,m0!B8)" +"'m1'!C8-m0!C8" +"A8" +"'m1'!AL8-m0!AL8" +"'m1'!BD8-m0!BC8" +"'m1'!X45-m0!X46" +"'m1'!AL45-m0!AL46" +"'m1'!BD45-m0!BC46" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"WORKDAY(J3,-2)" +"IF((J2+1)>=J4,EOMONTH(J3,0)+1,J3)" +"VLOOKUP(C9,Tables!$B$34:$C$154,2)" +"VLOOKUP(C10,Tables!$B$18:$C$29,2)" +"VLOOKUP(C11,Tables!$B$4:$C$13,2)" +"B2" +"B18" +"B18" +"$B$2" +"B23" +"B23" +"CONCATENATE(B$9,""-"",B$10,""-"",B$11)" +"BF27+BJ27" +"AVERAGE(BL31:BL35)" +"BJ31-BN31" +"BN36-BN38" +"+E1+1" +"HLOOKUP(Count2,CurveTable2,2,FALSE)" +"E2" +"H2" +"S2" +"O2" +"HLOOKUP(Count2,CurveTable2,3,FALSE)" +"E2" +"HLOOKUP(Count2,CurveTable2,4,FALSE)" +"HLOOKUP(Count2,CurveTable2,5,FALSE)" +"HLOOKUP(Count2,CurveTable2,6,FALSE)" +"HLOOKUP(Count2,CurveTable2,7,FALSE)" +"C19-C$15" +"VLOOKUP(E12,FileTable,2,FALSE)" +"VLOOKUP(E12,FileTable,3,FALSE)" +"+A16+1" +"TODAY()" +"C40" +"'m1'!C8" +"'m1'!K8" +"'m1'!O8" +"'m1'!N8" +"'m1'!H8" +"'m1'!E8" +"B10" +"B10" +"'m1'!R8" +"'m1'!D8" +"'m1'!L8" +"'m1'!P8" +"'m1'!T8" +"'m1'!J8" +"'m1'!F8" +"'m1'!Q8" +"'m1'!M8" +"'m1'!I8" +"'m1'!U8" +"'m1'!V8" +"NOW()" +"positions!A6" +"positions!AG6" +"positions!AM7" +"positions!AO7" +"positions!AQ7" +"positions!AS7" +"positions!AU7" +"F6+D6+E6" +"positions!BA7" +"positions!BC7" +"positions!BE7" +"+L6+K6+J6+H6" +"+Q6+Q5" +"Q7+R6" +"+positions!AN12" +"+positions!AP12" +"+positions!AR12" +"+positions!AT12" +"+positions!AV12" +"SUM(U7:Y7)" +"+positions!BB12" +"+positions!BD12" +"+positions!BF12" +"+positions!AN18" +"+positions!AP18" +"+positions!AR18" +"+positions!AT18" +"+positions!AV18" +"+positions!BB18" +"+positions!BD18" +"+positions!BF18" +"positions!AN24" +"positions!AP24" +"positions!AR24" +"positions!AT24" +"positions!AV24" +"positions!BB24" +"positions!BD24" +"positions!BF24" +"+positions!AN30" +"+positions!AP30" +"+positions!AR30" +"+positions!AT30" +"+positions!AV30" +"+positions!BB30" +"+positions!BD30" +"+positions!BF30" +"+positions!AN36" +"+positions!AP36" +"+positions!AR36" +"+positions!AT36" +"+positions!AV36" +"+positions!BB36" +"+positions!BD36" +"+positions!BF36" +"+positions!AN42" +"+positions!AP42" +"+positions!AR42" +"+positions!AT42" +"+positions!AV42" +"+positions!BB42" +"+positions!BD42" +"+positions!BF42" +"+positions!AN48" +"+positions!AP48" +"+positions!AR48" +"+positions!AT48" +"+positions!AV48" +"+positions!BB48" +"+positions!BD48" +"+positions!BF48" +"+positions!AN54" +"+positions!AP54" +"+positions!AR54" +"+positions!AT54" +"+positions!AV54" +"+positions!BB54" +"+positions!BD54" +"+positions!BF54" +"+positions!AN60" +"+positions!AP60" +"+positions!AR60" +"+positions!AT60" +"+positions!AV60" +"+positions!BB60" +"+positions!BD60" +"+positions!BF60" +"+positions!AN66" +"+positions!AP66" +"+positions!AR66" +"+positions!AT66" +"+positions!AV66" +"+positions!BB66" +"+positions!BD66" +"+positions!BF66" +"+positions!AN72" +"+positions!AP72" +"+positions!AR72" +"+positions!AT72" +"+positions!AV72" +"+positions!BB72" +"+positions!BD72" +"+positions!BF72" +"+positions!AN78" +"+positions!AP78" +"+positions!AR78" +"+positions!AT78" +"+positions!AV78" +"+positions!BB78" +"+positions!BD78" +"+positions!BF78" +"+positions!AN84" +"+positions!AP84" +"+positions!AR84" +"+positions!AT84" +"+positions!AV84" +"+positions!BB84" +"+positions!BD84" +"+positions!BF84" +"+positions!AN90" +"+positions!AP90" +"+positions!AR90" +"+positions!AT90" +"+positions!AV90" +"+positions!BB90" +"+positions!BD90" +"+positions!BF90" +"+positions!AN96" +"+positions!AP96" +"+positions!AR96" +"+positions!AT96" +"+positions!AV96" +"+positions!BB96" +"+positions!BD96" +"+positions!BF96" +"+positions!AN102" +"+positions!AP102" +"+positions!AR102" +"+positions!AT102" +"+positions!AV102" +"+positions!BB102" +"+positions!BD102" +"+positions!BF102" +"positions!AP6" +"positions!AR6" +"positions!AT6" +"positions!AV6" +"+G15+C15" +"positions!BB6" +"positions!BD6" +"positions!BF6" +"+H15+J15+K15+L15" +"SUM(Q5:Q8)" +"SUM(positions!AM10:AM14)" +"positions!AP12" +"positions!AR12" +"positions!AT12" +"positions!AV12" +"positions!BB12" +"positions!BD12" +"positions!BF12" +"+H16+J16+K16+L16+B16" +"SUM(positions!AG10:AG14)" +"positions!AJ12" +"SUM(positions!AM15:AM21)" +"positions!AV18" +"positions!BF18" +"positions!AJ18" +"positions!AP24" +"positions!AR24" +"positions!AT24" +"positions!AV24" +"positions!BB24" +"positions!BD24" +"positions!BF24" +"positions!AP30" +"positions!AR30" +"positions!AT30" +"positions!AV30" +"positions!BB30" +"positions!BD30" +"positions!BF30" +"positions!AP39" +"positions!AR39" +"positions!AT39" +"positions!AV39" +"positions!BB39" +"positions!BD39" +"positions!BF39" +"U7" +"+AF7" +"positions!AP51" +"positions!AR51" +"positions!AT51" +"positions!AV51" +"positions!BB51" +"positions!BD51" +"positions!BF51" +"+U20+U8" +"positions!AP63" +"positions!AR63" +"positions!AT63" +"positions!AV63" +"positions!BD63" +"positions!AP75" +"positions!AR75" +"positions!AT75" +"positions!AV75" +"positions!BD75" +"positions!AP87" +"positions!AR87" +"positions!AT87" +"positions!AV87" +"positions!BD87" +"positions!AP99" +"positions!AR99" +"positions!AT99" +"positions!AV99" +"positions!BD99" +"H25+J25+K25" +"SUM(C15:C25)" +"SUM(O15:O17)" +"positions!L7" +"+M29-D29" +"108-217" +"+D29+E29" +"-B29-C29" +"I29+H29+G29+E29+C29+B29" +"positions!N7+positions!P7+positions!O7" +"+AC27+AB27+AA27+Z27" +"positions!T7" +"-62-15" +"positions!Q7+positions!S7" +"positions!V7+positions!W7+positions!X7+positions!Y7" +"+U33+U7" +"positions!AI7-H34-I34" +"SUM(B29:B34)" +"SUM(O28:O34)" +"+F35+B35" +"SUM(Q7:Q8)" +"+C35" +"SUM(Q9:Q13)" +"J36" +"+K36" +"+K37+K36+K35" +"+U14" +"SUM(F36:F39)" +"S5" +"4921207-4921207" +"1272949-1272949" +"945698-945698" +"SUM(H5:H18)" +"940842-940842" +"SUM(H5:H11)" +"SUM(H5:H12)" +"NOW()" +"+N10-L10" +"+N10-J10" +"IF(T10=0,0,ROUND(T12/T10,5))" +"+J10*J11" +"0" +"-J14" +"SUM(J12:J14)" +"IF(J10=0,0,ROUND(J15/J10,5))" +"ROUND(V10*T19,2)" +"IF(C9=""S"",+V15-V19,-(V15-V19))" +"ROUND(L29*L25,2)" +"IF($C$9=""SALE"",(L27-L30),-(L27-L30))" +"IF(C9=""s"",IF((N11-J11)*J18=J14,,J14/J18-N11+J11),IF(C9=""p"",IF((J11-N11)*J18=-J14,0,-((J14/-J18)+N11-J11))))" +"IF(J35=0,0,+J11-J35)" +"IF(J36<>0,IF(C9=""P"",((J36*N10)-V13),IF(C9=""S"",((J36*N10)+V13),0)),0)" +"IF(C9=""s"",IF((N11-J11)*J18=J14,,(-J14/J18)+N11-J11),IF(C9=""p"",IF((J11-N11)*J18=-J14,0,(-(J14/-J18)-N11+J11))))" +"IF(J36=0,0,N11-J36)" +"(IF(N10<>J18,IF(C9=""p"",IF(N10>J18,(N10-J18)*-(N11-J11+J35),(N10-J18)*-(N11-J11+J35)),IF(C9=""s"",IF(N10>J18,-(N10-J18)*(-N11+J11-J35),-(N10-J18)*(-N11+J11-J35)),0)),0))" +"SUM(V35:V36)" +"(IF(N10<>J10,IF(C9=""P"",((+T19-J11)*V10),IF(C9=""S"",-((+T19-J11)*V10),0)),0))" +"SUM(V37:V39)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(D4:J4)" +"SUM(D4:D16)" +"IF(D17>6,6,D17)" +"SUM(D4:J4)" +"SUM(D4:D16)" +"IF(D17>6,6,D17)" +"SUBTOTAL(9,N2:N674)" +"SUBTOTAL(9,N676:N846)" +"SUBTOTAL(9,N848:N1130)" +"SUBTOTAL(9,N1132:N1384)" +"SUBTOTAL(9,N1386:N1417)" +"SUBTOTAL(9,N1419:N1436)" +"SUBTOTAL(9,N1438:N1816)" +"SUBTOTAL(9,N1818:N2148)" +"SUBTOTAL(9,N2150:N2470)" +"SUBTOTAL(9,N2472:N2786)" +"SUBTOTAL(9,N2788:N3097)" +"SUBTOTAL(9,N3099:N3311)" +"SUBTOTAL(9,N3313:N3314)" +"SUBTOTAL(9,N3316:N3316)" +"SUBTOTAL(9,N3320:N3329)" +"SUBTOTAL(9,N3331:N3393)" +"SUBTOTAL(9,N3395:N3452)" +"SUBTOTAL(9,N3454:N3523)" +"SUBTOTAL(9,N3525:N3564)" +"SUBTOTAL(9,N3566:N3569)" +"SUBTOTAL(9,N3571:N3577)" +"SUBTOTAL(9,N2:N3577)" +"SUBTOTAL(9,N2:N504)" +"SUBTOTAL(9,N506:N945)" +"SUBTOTAL(9,N947:N982)" +"SUBTOTAL(9,N984:N993)" +"SUBTOTAL(9,N995:N1738)" +"SUBTOTAL(9,N1740:N2545)" +"SUBTOTAL(9,N2547:N2601)" +"SUBTOTAL(9,N2603:N2634)" +"SUBTOTAL(9,N2636:N2643)" +"SUBTOTAL(9,N2678:N2694)" +"SUBTOTAL(9,N2:N2694)" +"Check!A5" +"STG_VAR!D11+ONT_VAR!D11+'CE-VAR'!D11+'EAST-EGM-VAR'!D11+'BGC-EGM-VAR'!D11+'EAST-LRC-VAR'!D11+'TX-EGM-VAR'!D11+'TX-HPLR-VAR '!D11+'WE-VAR'!D11+BUG_VAR!D11+'TX-HPLC-VAR'!D11+'ARUBA-VAR'!D11+'SITHE-VAR'!D11+'DEN-VAR'!D11+'EAST-MKT-VAR'!D11+'MidMarket-VAR'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+E74+#REF!" +"'CE-FLSH'!$M$91" +"+D11-B11" +"+'[2]ST Warroom 99'!$B$13" +"+'[2]ST Warroom 99'!$B$47" +"CE_GL!$E$91" +"G11-F11" +"'SITHE-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$N$13" +"+'[2]ST Warroom 99'!$N$47" +"SITHE_GL!$E$82" +"'ARUBA-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$Q$13" +"+'[2]ST Warroom 99'!$Q$47" +"ARUBA_GL!$E$82" +"+'MidMarket-FLSH'!M82" +"+'[2]ST Warroom 99'!$U$13" +"+'[2]ST Warroom 99'!$U$47" +"MidMarket_GL!$E$82" +"'BGC-EGM-FLSH'!$M$82+'EAST-EGM-FLSH'!M82" +"+'[2]ST Warroom 99'!$C$13" +"+'[2]ST Warroom 99'!$C$47" +"'BGC-EGM-GL'!$E$82+'EAST-EGM-GL'!E82" +"'EAST-MKT-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$F$13" +"+'[2]ST Warroom 99'!$F$47" +"'EAST-MKT-GL'!$E$82" +"'EAST-LRC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$D$13" +"+'[2]ST Warroom 99'!$D$47" +"'EAST-LRC-GL'!$E$82" +"+'EAST-EGM-FLSH'!M89" +"+'[2]ST Warroom 99'!$E$13" +"+'[2]ST Warroom 99'!$E$47" +"+'EAST-EGM-GL'!E89" +"+'EAST-EGM-FLSH'!M97" +"+'[2]ST Warroom 99'!$T$13" +"+'[2]ST Warroom 99'!$T$47" +"+'EAST-EGM-GL'!E97" +"'TX-EGM-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$H$13" +"+'[2]ST Warroom 99'!$H$47" +"'TX-EGM-GL'!$E$91" +"'TX-HPLR-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$I$13" +"+'[2]ST Warroom 99'!$I$47" +"'TX-HPLR-GL '!$E$82" +"'TX-HPLC-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$J$13" +"+'[2]ST Warroom 99'!$J$47" +"'TX-HPLC-GL'!$E$82" +"'TX-EGM-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$K$13" +"+'[2]ST Warroom 99'!$K$47" +"'TX-HPLC-GL'!$E$89" +"'WE-FLSH'!$M$91" +"+'[2]ST Warroom 99'!$L$13" +"+'[2]ST Warroom 99'!$L$47" +"'WE-GL '!$E$91" +"'DEN-FLSH'!$M$82" +"+'[2]ST Warroom 99'!$S$13" +"+'[2]ST Warroom 99'!$S$47" +"'DEN-GL'!$E$82" +"'DEN-FLSH'!$M$89" +"+'[2]ST Warroom 99'!$R$13" +"+'[2]ST Warroom 99'!$R$47" +"'DEN-GL'!$E$89" +"STG_FLSH!$M$82" +"+'[2]ST Warroom 99'!$M$13" +"+'[2]ST Warroom 99'!$M$47" +"STG_GL!$E$82" +"ONT_FLSH!$M$82" +"+'[2]ST Warroom 99'!$O$13" +"+'[2]ST Warroom 99'!$O$47" +"'ONT_GL '!$E$82" +"ONT_FLSH!$M$89" +"+'[2]ST Warroom 99'!$P$13" +"+'[2]ST Warroom 99'!$P$47" +"+'ONT_GL '!E89" +"+BUG_FLSH!M82" +"+'[2]ST Warroom 99'!$G$13" +"+'[2]ST Warroom 99'!$G$47" +"+BUG_GL!E82" +"SUM(B11:B31)" +"TOTAL!$E$91" +"+C32" +"+'[2]ST Warroom 99'!$W$13" +"+'[2]ST Warroom 99'!$W$30" +"+'[2]ST Warroom 99'!$W$47" +"TOTAL!$G$91" +"+[1]OAvsACT!$G$67" +"+H33-H32" +"+B32-B33" +"+H34+H36" +"Check!A5" +"F11+H11+J11+L11+N11+R11+T11+X11+Z11+AH11+P11+V11+AB11+AD11" +"630000-250000" +"3076250-1093750" +"39374.96-1500+11611085.28" +"SUM(D11:D15)" +"-39374.96-14698600.06-1133124.93" +"78039.79+74960+1093750" +"-531495-2399968.63" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"1242833+1623960+2688651-100000+2026546+1946038+14186602+743288" +"7000603.55-1168291.5-1623960-2688651+100000-2026546-1946038" +"-2336583/2" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"F11+J11+L11+N11+P11+T11+V11+Z11+AB11+AH11+X11+H11+AD11+R11" +"100868643-99193316" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(F32:F34)" +"D42+D39" +"G70+K70+M70+O70+Q70+U70+W70+AA70+AC70+AI70+Y70+I70+AE70+S70+AG70" +"-13794721+13794721-14029525" +"903416.08-267957" +"3303742.99" +"402305.89+43049.93" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"6666133-3016853" +"1408603+23961+411596-1323459" +"-799181+3143459" +"-6454145.67+3890632.3" +"-20267271.2-23953.27-113997.39+1564255.73" +"AB87+AH87+AJ87+AL87+AN87+AP87+AR87+AT87+AV87+AX87" +"1275068.13-1374568.43" +"-1183384-2565" +"SUM(D86:D88)" +"+D82+D89" +"+E74+E12+E20" +"+G12+G20+G74" +"+E94-E95" +"+E97-E96" +"+E98+E99" +"'CE-VAR'!A4" +"Check!A5" +"D11+F11" +"SUM(H11:H15)" +"SUM(H27:H28)" +"SUM(H32:H35)" +"D37+J37" +"H42+H39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"3024381" +"D87" +"SUM(D86:D88)" +"+D82+D89" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'CE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'MidMarket-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'EAST-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'EAST-EGM-FLSH'!D11+'EAST-LRC-FLSH'!D11" +"H11-D11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-FLSH'!E82+'EAST-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"M82+'TX-HPLR-FLSH'!M82" +"238233-19530478+295832" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-EGM-FLSH'!D11+'TX-HPLR-FLSH'!D11+'TX-HPLC-FLSH'!D11" +"H11-D11" +"'TX-EGM-FLSH'!J11+'TX-HPLR-FLSH'!J11" +"H11+J11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"SUM(J32:J34)" +"D37+J37" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'TX-HPLR-FLSH'!E82+'TX-EGM-FLSH'!E82" +"SUM(D86:D88)" +"+D82+D89" +"'WE-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'DEN-VAR'!A4" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"485412+957481" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"H11-D11" +"D11" +"H11+J11" +"SUM(F11:F15)" +"SUM(F27:F28)" +"SUM(F32:F35)" +"SUM(J32:J34)" +"D37+J37" +"F42+F39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!F11+RECLASS!F11" +"+Actuals!I164" +"SUM(D11:D15)" +"+Actuals!I169" +"+Actuals!I174" +"SUM(D27:D28)" +"+Actuals!I176" +"SUM(D32:D35)" +"+Actuals!I180" +"D42+D39" +"+Actuals!I183" +"+Actuals!I184" +"+Actuals!I185" +"+Actuals!I186" +"+Actuals!I187" +"+Actuals!I189" +"+Actuals!I191" +"+Actuals!I193" +"+Actuals!I195" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AD11+RECLASS!AD11" +"+Actuals!I404" +"SUM(D11:D15)" +"+Actuals!I409" +"+Actuals!I414" +"SUM(D27:D28)" +"+Actuals!I416" +"SUM(D32:D35)" +"+Actuals!I420" +"D42+D39" +"AB42+AB39" +"+Actuals!I423" +"+Actuals!I424" +"+Actuals!I425" +"+Actuals!I426" +"+Actuals!I427" +"+Actuals!I429" +"+Actuals!I431" +"+Actuals!I433" +"+Actuals!I435" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!H11+RECLASS!H11" +"+Actuals!I324" +"SUM(D11:D15)" +"+Actuals!I329" +"+Actuals!I334" +"SUM(D27:D28)" +"+Actuals!I336" +"SUM(D32:D35)" +"+Actuals!I340" +"D42+D39" +"+Actuals!I343" +"+Actuals!I344" +"+Actuals!I345" +"+Actuals!I346" +"+Actuals!I347" +"+Actuals!I349" +"+Actuals!I351" +"+Actuals!I353" +"+Actuals!I355" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AF11+RECLASS!AF11" +"+Actuals!I324" +"SUM(D11:D15)" +"+Actuals!I329" +"+Actuals!I334" +"SUM(D27:D28)" +"+Actuals!I336" +"SUM(D32:D35)" +"+Actuals!I340" +"D42+D39" +"+Actuals!I343" +"+Actuals!I344" +"+Actuals!I345" +"+Actuals!I346" +"+Actuals!I347" +"+Actuals!I349" +"+Actuals!I351" +"+Actuals!I353" +"+Actuals!I355" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!N8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!J11+RECLASS!H11" +"+Actuals!I244" +"7750-16275" +"SUM(D11:D15)" +"+Actuals!I249" +"+Actuals!I254" +"SUM(D27:D28)" +"+Actuals!I256" +"SUM(D32:D35)" +"+Actuals!I260" +"D42+D39" +"+Actuals!I263" +"+Actuals!I264" +"+Actuals!I265" +"+Actuals!I266" +"+Actuals!I267" +"+Actuals!I269" +"+Actuals!I271" +"+Actuals!I273" +"+Actuals!I275" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!N8" +"CE_GL!EL8" +"F11+H11+J11+L11+N11" +"'TIE-OUT'!N11+RECLASS!L11" +"+Actuals!O44" +"SUM(D11:D15)" +"+Actuals!O49" +"+Actuals!O54" +"SUM(D27:D28)" +"+Actuals!O56" +"SUM(D32:D35)" +"+Actuals!O60" +"D42+D39" +"+Actuals!O63" +"+Actuals!O64" +"+Actuals!O65" +"+Actuals!O66" +"+Actuals!O67" +"+Actuals!O69" +"+Actuals!O71" +"+Actuals!O73" +"+Actuals!O75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E74+E12+E20" +"Check!A5" +"CE_GL!N8" +"CE_GL!EL8" +"F11+H11+J11+L11+N11" +"'TIE-OUT'!L11+RECLASS!J11" +"+Actuals!I44" +"SUM(D11:D15)" +"+Actuals!I49" +"+Actuals!I54" +"SUM(D27:D28)" +"+Actuals!I56" +"SUM(D32:D35)" +"+Actuals!I60" +"D42+D39" +"+Actuals!I63" +"+Actuals!I64" +"+Actuals!I65" +"+Actuals!I66" +"+Actuals!I67" +"+Actuals!I69" +"+Actuals!I71" +"+Actuals!I73" +"+Actuals!I75" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!L11+'TIE-OUT'!J11)+(RECLASS!J11+RECLASS!H11)" +"'EAST-EGM-GL'!H11+'EAST-LRC-GL'!H11" +"'EAST-EGM-GL'!AP11+'EAST-LRC-GL'!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'EAST-LRC-GL'!E82+'EAST-EGM-GL'!E82" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!N8" +"CE_GL!EL8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!V11+RECLASS!T11" +"+Actuals!I444" +"SUM(D11:D15)" +"+Actuals!I449" +"+Actuals!I454" +"SUM(D27:D28)" +"+Actuals!I456" +"SUM(D32:D35)" +"+Actuals!I460" +"D42+D39" +"+Actuals!I463" +"+Actuals!I464" +"+Actuals!I465" +"+Actuals!I466" +"+Actuals!I467" +"+Actuals!I469" +"+Actuals!I471" +"+Actuals!I473" +"+Actuals!I475" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!T11+RECLASS!R11" +"+Actuals!I4" +"SUM(D11:D15)" +"+Actuals!I9" +"+Actuals!I14" +"SUM(D27:D28)" +"+Actuals!I16" +"SUM(D32:D35)" +"+Actuals!I20" +"D42+D39" +"+Actuals!I23" +"+Actuals!I24" +"+Actuals!I25" +"+Actuals!I26" +"+Actuals!I27" +"+Actuals!I29" +"+Actuals!I31" +"+Actuals!I33" +"+Actuals!I35" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!X11+RECLASS!V11" +"310517+38538" +"998950.52+194702.28" +"SUM(D11:D15)" +"-249532060.47-342750" +"-238997-53538" +"-470649.8-465777.96" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"-141506+15000" +"-642578.75+68115" +"-9336105+29325062" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"('TIE-OUT'!T11+'TIE-OUT'!V11+'TIE-OUT'!X11)+(RECLASS!R11+RECLASS!T11+RECLASS!V11)" +"'TX-EGM-GL'!H11+'TX-HPLR-GL '!H11+'TX-HPLC-GL'!H11" +"'TX-EGM-GL'!AP11+'TX-HPLR-GL '!AP11+'TX-HPLC-GL'!AP11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-GL'!L86+'TX-HPLR-GL '!L86" +"'TX-EGM-GL'!AP86+'TX-HPLR-GL '!AP86" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!P11+RECLASS!N11" +"+Actuals!I484" +"SUM(D11:D15)" +"+Actuals!I489" +"+Actuals!I494" +"SUM(D27:D28)" +"+Actuals!I496" +"SUM(D32:D35)" +"+Actuals!I500" +"D42+D39" +"+Actuals!I503" +"+Actuals!I504" +"+Actuals!I505" +"+Actuals!I506" +"+Actuals!I507" +"+Actuals!I509" +"+Actuals!I511" +"+Actuals!I513" +"+Actuals!I515" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TIE-OUT'!P86" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!R11+RECLASS!P11" +"+Actuals!I204" +"SUM(D11:D15)" +"+Actuals!I209" +"+Actuals!I214" +"SUM(D27:D28)" +"+Actuals!I216" +"SUM(D32:D35)" +"+Actuals!I220" +"D42+D39" +"+Actuals!I223" +"+Actuals!I224" +"+Actuals!I225" +"+Actuals!I226" +"+Actuals!I227" +"+Actuals!I229" +"+Actuals!I231" +"+Actuals!I233" +"+Actuals!I235" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AH11+RECLASS!AH11" +"+Actuals!I124" +"SUM(D11:D15)" +"+Actuals!I129" +"+Actuals!I134" +"SUM(D27:D28)" +"+Actuals!I136" +"SUM(D32:D35)" +"+Actuals!I140" +"D42+D39" +"+Actuals!I143" +"+Actuals!I144" +"+Actuals!I145" +"+Actuals!I146" +"+Actuals!I147" +"+Actuals!I149" +"+Actuals!I151" +"+Actuals!I153" +"+Actuals!I155" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!Z11+RECLASS!X11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"9336105" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E72+E12-G12" +"Check!A5" +"CE_GL!N8" +"SUM(F11,H11,J11,L11,N11,P11,R11,T11,V11,X11,Z11,AB11,AD11)" +"'TIE-OUT'!AB11+RECLASS!Z11" +"+Actuals!I284" +"SUM(D11:D15)" +"+Actuals!I289" +"+Actuals!I294" +"SUM(D27:D28)" +"+Actuals!I296" +"SUM(D32:D35)" +"+Actuals!I300" +"D42+D39" +"+Actuals!I303" +"+Actuals!I304" +"+Actuals!I305" +"+Actuals!I306" +"+Actuals!I307" +"+Actuals!I309" +"+Actuals!I311" +"+Actuals!I313" +"+Actuals!I315" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'CE-FLSH'!L11" +"CE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'SITHE-FLSH'!L11" +"SITHE_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'ARUBA-FLSH'!L11" +"ARUBA_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'MidMarket-FLSH'!L11" +"MidMarket_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"+E11/D11" +"'EAST-EGM-FLSH'!L11" +"'EAST-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'EAST-MKT-FLSH'!L11" +"'EAST-MKT-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-LRC-FLSH'!L11" +"'EAST-LRC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'BGC-EGM-VAR'!A4" +"Check!A5" +"'EAST-CON-FLSH'!L11" +"'EAST-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"+'EAST-EGM-VAR'!E91+'EAST-LRC-VAR'!E82" +"Check!A5" +"'BGC-EGM-FLSH'!L11" +"'BGC-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"'TX-EGM-FLSH'!L11" +"'TX-EGM-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLR-FLSH'!L11" +"'TX-HPLR-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-HPLC-FLSH'!L11" +"'TX-HPLC-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"'TX-EGM-VAR'!A4" +"Check!A5" +"'TX-CON-FLSH'!L11" +"'TX-CON-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'WE-FLSH'!L11" +"'WE-GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"Check!A5" +"'DEN-FLSH'!L11" +"'DEN-GL'!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+'DEN-FLSH'!L86" +"SUM(D86:D88)" +"Check!A5" +"STG_FLSH!L11" +"STG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"Check!A5" +"ONT_FLSH!L11" +"'ONT_GL '!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"SUM(D86:D88)" +"+D82+D89" +"BUG_FLSH!A4" +"Check!A5" +"BUG_GL!D11" +"F11-D11" +"SUM(D11:D15)" +"SUM(D27:D28)" +"SUM(D32:D35)" +"D42+D39" +"D16+D24+D29+D36+D43+D45+D47+D49" +"SUM(E72:E81)+E16+E24+E29+E36+E43+E45+E47+E49+E51+E56+E61+E66" +"+E1+31" +"+G1+30" +"SUM(J639:J648)-J643-J647" +"+G640+D634" +"BUG_GL!H82" +"CE_GL!H82" +"+'EAST-EGM-GL'!H82" +"+'EAST-LRC-GL'!H82" +"+'BGC-EGM-GL'!H82" +"+'EAST-CON-GL '!H82" +"+'TX-EGM-GL'!H82" +"+'TX-EGM-GL'!K91" +"+'TX-HPLR-GL '!H82" +"+'TX-HPLC-GL'!H82" +"+'TX-CON-GL '!H82" +"+'WE-GL '!H82" +"+'DEN-GL'!H82" +"+STG_GL!H82" +"+'ONT_GL '!H82" +"+ARUBA_GL!H82" +"+SITHE_GL!H82" +"+'EAST-MKT-GL'!H82" +"B7-F7" +"C7-G7-K7" +"M7*$O$6-N7:N7" +"715212.15-829076.38+153639.63" +"SUM(B7:B27)" +"SUM(K30:K45)" +"K46+K28" +"SUM(O6:O46)" +"5967148.7-K47" +"B7-F7" +"C7-G7-K7" +"M7*$O$6-N7" +"155000-155000" +"611087.5-611087.5" +"SUM(B7:B25)" +"SUM(O6:O25)" +"SUM(K28:K31)" +"K32+K26" +"NOW()" +"CONCATENATE(J10,P11)" +"NOW()" +"NOW()" +"NOW()" +"N10/1000" +"I10+K10" +"N10" +"7964*31" +"0.115" +"3650000" +"10000*31" +"2500*31" +"SUBTOTAL(9,I9:I39)" +"SUM(Z10:Z40)" +"SUMIF('Orig Sched'!$O$10:$AA$70,'Summary Sched'!$C13,'Orig Sched'!$AA$10:$AA$70)" +"SUMIF('Orig Sched'!$O$10:$AB$70,'Summary Sched'!$C13,'Orig Sched'!$AB$10:$AB$70)" +"SUMIF('Orig Sched'!$O$10:$AB$70,'Summary Sched'!$C13,'Orig Sched'!$Z$10:$Z$70)" +"SUM(E13:E19)" +"2391039-229584" +"+(D7-E7)/C7" +"+D7*(G7/12)" +"+D7*(I7/12)" +"+H7-J7" +"+B7-M7" +"+M7-P7" +"+C8-C7" +"4%+0.02" +"+D12+444853+2638575" +"0.0393+0.02" +"+D13+5439307" +"0.0391+0.02" +"+D14+(B15*F14)" +"0.039+0.02" +"+D15+(B16*F14)" +"+D16+(B17*F14)" +"+D17+(B18*F14)" +"0.0395+0.02" +"+D18+(B19*F14)" +"0.0398+0.02" +"SUM(D7:D20)" +"+D30-E30" +"+F30/B30" +"+N30" +"IF(R30<>0,+R30/N30,0)" +"+B30+N30" +"+D8-D7" +"+O30+N31" +"1000000+1000000" +"+-4000000+-1000000" +"SUM(F30:F54)" +"+F56-F57" +"2391039-229584" +"+(D7-E7)/C7" +"+D7*(G7/12)" +"+D7*(I7/12)" +"+H7-J7" +"+B7-M7" +"+M7-P7" +"+C8-C7" +"4%+0.02" +"+D12+444853+2638575" +"0.0393+0.02" +"+D13+5439307" +"0.0391+0.02" +"+D14+(B15*F14)" +"0.039+0.02" +"+D15+(B16*F14)" +"+D16+(B17*F14)" +"+D17+(B18*F14)" +"0.0395+0.02" +"+D18+(B19*F14)" +"0.0398+0.02" +"SUM(D7:D20)" +"+B30" +"+D30-E30" +"+F30/B30" +"IF(R30<>0,+R30/N30,0)" +"+B30+N30" +"+C30+B31" +"SUM(F30:F54)" +"+F56-F57" +"+R56-R58" +"+B65*D65" +"150855+87500+2064399" +"11766255.21" +"11766255.21/2302754" +"153934+75189+461" +"(782209.94+399803.16+2395.8)" +"(782209.94+399803.16+2395.8)/229584" +"B5-E5" +"(+C5-F5)/H5" +"+H5*I5" +"+L5+M5" +"+H5" +"+-J5+N5" +"743633+34000+948700+3500+1830+8000" +"3897434.49+163700+4838899.07+18690+9644.1+39200" +"C6/B6" +"258401+31586+13403+5000+144500" +"1321538.38+163961.72+71899.8+26775+713970" +"891334+45000+953093+220898+2139" +"3888471.5+206100+4411828.1+1012553.22+10149.57" +"15000+30000" +"125100+66600" +"-4609498+4674929" +"2225740+16500+368970+32638+600000+185090" +"8016324.09+58470+1323193.52+125773.13+2151000+695397.67" +"41100+11500+5000+10138+20000+50000+424020" +"164219.75+42895+18150+40393.38+83600+195260+1594990.95" +"-7680091+7768943" +"2130379+405699+10000+2400+620000+10277" +"6470211.36+1202844.88+28550+6984+1841400+32196.94" +"392762+10608+533421+10000+4200+5100" +"1204713.37+30105.36+1579760.64+28150+12096+16843.75" +"-6231657+6310811" +"1316804+10000+300678+103549" +"3891142.72+30100+860700.97+316504.08" +"334565+38565+279538+583+5000" +"1041804.36+104433.05+818540.59+1807.3+11600" +"+B10-E10" +"-4985991+5363941" +"1111006+564007+5000+100957" +"2448827.38+1157494.68+11250+225769.92" +"591909+139713" +"1152332.2+310669.1" +"-3323438+3412429" +"SUM(B5:B11)" +"(D5+D6+D7+D8+D9+D10+D11)/7" +"SUM(L5:L12)" +"+C17/B17" +"SUM(P5:P17)" +"+-362333+3568860" +"+R18-Q18" +"+B5-B17" +"NOW()" +"A11+1" +"+B12+3" +"+B13+1" +"+B14+2" +"A18+1" +"ROUND((AVERAGE(D12:D33)),3)" +"ROUND((AVERAGE(G15:G37)),5)" +"ROUND((AVERAGE(H16:H38)),5)" +"ROUND((AVERAGE(D20:D41)),3)" +"ROUND((AVERAGE(G20:G41)),5)" +"ROUND((((SUM(D20:D41))-D33+E33)/22),3)" +"SUM(D29:D33)/5" +"SUM(G33:G37)/5" +"SUM(H34:H38)/5" +"SUM(D31:D33)/3" +"ROUND(SUM(G35:G37)/3,5)" +"SUM(H36:H38)/3" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(AVERAGE(G36:G37),5)" +"ROUND(AVERAGE(H37:H38),5)" +"G35" +"H36" +"D33" +"SUM(G35:G36)/2" +"SUM(H36:H37)/2" +"SUM(G34:G37)/4" +"SUM(H35:H38)/4" +"C68" +"SUM(C67:C68)/2" +"SUM(C66:C68)/3" +"AVERAGE(C87:C90)" +"ROUND((AVERAGE(D11:D32)),3)" +"ROUND((AVERAGE(G17:G36)),5)" +"ROUND((AVERAGE(H13:H36)),5)" +"ROUND((AVERAGE(D20:D38)),3)" +"ROUND((AVERAGE(G20:G38)),5)" +"ROUND((AVERAGE(H16:H38)),5)" +"ROUND((((SUM(D20:D38))-D32+E32)/19),3)" +"D32" +"G36" +"#REF!" +"ROUND((SUM(D31:D32)/2),3)" +"ROUND(SUM(G35:G36)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D30:D32)/3),3)" +"ROUND(AVERAGE(G34:G36),5)" +"ROUND(AVERAGE(H35:H37),5)" +"ROUND(AVERAGE(G33:G36),5)" +"ROUND(AVERAGE(H34:H37),5)" +"ROUND((SUM(D28:D32)/5),3)" +"ROUND(AVERAGE(G32:G36),5)" +"ROUND(AVERAGE(H33:H37),5)" +"G35" +"H36" +"G34" +"H35" +"ROUND(AVERAGE(G34:G35),5)" +"ROUND(AVERAGE(H36:H37),5)" +"C79" +"AVERAGE(C78:C79)" +"ROUND((AVERAGE(D11:D33)),3)" +"ROUND((AVERAGE(G16:G39)),5)" +"ROUND((AVERAGE(D19:D41)),3)" +"ROUND((AVERAGE(G19:G41)),5)" +"ROUND((((SUM(D19:D41))-D33+E33)/19),3)" +"D33" +"G39" +"#REF!" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(SUM(G38:G39)/2,5)" +"SUM(H39:H40)/2" +"ROUND((SUM(D31:D33)/3),3)" +"ROUND(AVERAGE(G37:G39),5)" +"ROUND(AVERAGE(H38:H40),5)" +"ROUND(AVERAGE(G36:G39),5)" +"ROUND(AVERAGE(H37:H40),5)" +"ROUND((SUM(D29:D33)/5),3)" +"ROUND(AVERAGE(G35:G39),5)" +"ROUND(AVERAGE(H36:H40),5)" +"H39" +"G37" +"H38" +"ROUND(AVERAGE(G37:G38),5)" +"ROUND(AVERAGE(H39:H40),5)" +"C82" +"AVERAGE(C81:C82)" +"ROUND((AVERAGE(D11:D32)),3)" +"ROUND((AVERAGE(E12:E32)),3)" +"ROUND((AVERAGE(G16:G37)),5)" +"ROUND((AVERAGE(H20:H39)),5)" +"ROUND((AVERAGE(D19:D39)),3)" +"ROUND((AVERAGE(G19:G39)),5)" +"ROUND((AVERAGE(H20:H39)),5)" +"ROUND((((SUM(D19:D39))-D32+E32)/19),3)" +"D32" +"G37" +"#REF!" +"ROUND((SUM(D31:D32)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H37:H38)/2" +"ROUND((SUM(D30:D32)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(H36:H38),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND(AVERAGE(H35:H38),5)" +"ROUND((SUM(D28:D32)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"ROUND(AVERAGE(H34:H38),5)" +"G36" +"G35" +"H36" +"ROUND(AVERAGE(G35:G36),5)" +"ROUND(AVERAGE(H37:H38),5)" +"C80" +"AVERAGE(C79:C80)" +"ROUND((AVERAGE(D11:D31)),3)" +"ROUND((AVERAGE(G15:G36)),5)" +"ROUND((AVERAGE(H19:H38)),5)" +"ROUND((AVERAGE(D18:D38)),3)" +"ROUND((AVERAGE(G18:G38)),5)" +"ROUND((AVERAGE(H19:H38)),5)" +"ROUND((((SUM(D18:D38))-D31+E31)/19),3)" +"D31" +"G36" +"#REF!" +"ROUND((SUM(D30:D31)/2),3)" +"ROUND(SUM(G35:G36)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D29:D31)/3),3)" +"ROUND(AVERAGE(G34:G36),5)" +"ROUND(AVERAGE(H35:H37),5)" +"ROUND(AVERAGE(G33:G36),5)" +"ROUND(AVERAGE(H34:H37),5)" +"ROUND((SUM(D27:D31)/5),3)" +"ROUND(AVERAGE(G32:G36),5)" +"ROUND(AVERAGE(H33:H37),5)" +"G35" +"G34" +"H35" +"ROUND(AVERAGE(G34:G35),5)" +"ROUND(AVERAGE(H36:H37),5)" +"C79" +"AVERAGE(C78:C79)" +"ROUND((AVERAGE(D11:D33)),3)" +"ROUND((AVERAGE(G15:G37)),5)" +"ROUND((AVERAGE(H20:H39)),5)" +"ROUND((AVERAGE(D18:D39)),3)" +"ROUND((AVERAGE(G18:G39)),5)" +"ROUND((AVERAGE(H20:H39)),5)" +"ROUND((((SUM(D18:D39))-D33+E33)/19),3)" +"D33" +"G37" +"#REF!" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H37:H38)/2" +"ROUND((SUM(D31:D33)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(H36:H38),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND(AVERAGE(H35:H38),5)" +"ROUND((SUM(D29:D33)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"ROUND(AVERAGE(H34:H38),5)" +"G36" +"H37" +"G35" +"H36" +"ROUND(AVERAGE(G35:G36),5)" +"ROUND(AVERAGE(H37:H38),5)" +"C80" +"AVERAGE(C79:C80)" +"ROUND((AVERAGE(D11:D33)),3)" +"ROUND((AVERAGE(G17:G37)),5)" +"ROUND((AVERAGE(H20:H39)),5)" +"ROUND((AVERAGE(D20:D39)),3)" +"ROUND((AVERAGE(G20:G39)),5)" +"ROUND((((SUM(D20:D39))-D33+E33)/19),3)" +"D33" +"G37" +"#REF!" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H37:H38)/2" +"ROUND((SUM(D31:D33)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(H36:H38),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND(AVERAGE(H35:H38),5)" +"ROUND((SUM(D29:D33)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"ROUND(AVERAGE(H34:H38),5)" +"G36" +"H37" +"G35" +"H36" +"ROUND(AVERAGE(G35:G36),5)" +"ROUND(AVERAGE(H37:H38),5)" +"C80" +"AVERAGE(C79:C80)" +"ROUND((AVERAGE(D11:D31)),3)" +"ROUND((AVERAGE(G15:G37)),5)" +"ROUND((AVERAGE(H20:H39)),5)" +"ROUND((AVERAGE(D18:D39)),3)" +"ROUND((AVERAGE(G18:G39)),5)" +"ROUND((AVERAGE(H20:H39)),5)" +"ROUND((((SUM(D18:D39))-D31+E31)/19),3)" +"D31" +"G37" +"#REF!" +"ROUND((SUM(D30:D31)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H37:H38)/2" +"ROUND((SUM(D29:D31)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(H36:H38),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND(AVERAGE(H35:H38),5)" +"ROUND((SUM(D27:D31)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"ROUND(AVERAGE(H34:H38),5)" +"H37" +"G35" +"H36" +"ROUND(AVERAGE(G35:G36),5)" +"ROUND(AVERAGE(H37:H38),5)" +"C80" +"AVERAGE(C79:C80)" +"ROUND((AVERAGE(D11:D31)),3)" +"ROUND((AVERAGE(G16:G35)),5)" +"ROUND((AVERAGE(H17:H37)),5)" +"ROUND((AVERAGE(D19:D37)),3)" +"ROUND((AVERAGE(G19:G37)),5)" +"ROUND((AVERAGE(H17:H37)),5)" +"ROUND((((SUM(D19:D37))-D31+E31)/19),3)" +"D31" +"G35" +"#REF!" +"ROUND((SUM(D30:D31)/2),3)" +"ROUND(SUM(G34:G35)/2,5)" +"SUM(H34:H35)/2" +"ROUND((SUM(D29:D31)/3),3)" +"ROUND(AVERAGE(G33:G35),5)" +"ROUND(AVERAGE(G32:G35),5)" +"ROUND((SUM(D27:D31)/5),3)" +"ROUND(AVERAGE(G31:G35),5)" +"G34" +"G33" +"ROUND(AVERAGE(G33:G34),5)" +"ROUND(AVERAGE(H34:H35),5)" +"AVERAGE(C61:C63)" +"C78" +"AVERAGE(C77:C78)" +"ROUND((AVERAGE(D11:D32)),3)" +"ROUND((AVERAGE(G16:G37)),5)" +"ROUND((AVERAGE(H19:H39)),5)" +"ROUND((AVERAGE(D19:D39)),3)" +"ROUND((AVERAGE(G19:G39)),5)" +"ROUND((((SUM(D19:D39))-D32+E32)/19),3)" +"D32" +"G37" +"#REF!" +"ROUND((SUM(D31:D32)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D30:D32)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND((SUM(D28:D32)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"G36" +"G35" +"ROUND(AVERAGE(G35:G36),5)" +"ROUND(AVERAGE(H36:H37),5)" +"AVERAGE(C63:C65)" +"C80" +"AVERAGE(C79:C80)" +"ROUND((AVERAGE(D11:D31)),3)" +"ROUND((AVERAGE(G15:G36)),5)" +"ROUND((AVERAGE(H19:H38)),5)" +"ROUND((AVERAGE(D19:D38)),3)" +"ROUND((AVERAGE(G19:G38)),5)" +"ROUND((((SUM(D19:D38))-D31+E31)/19),3)" +"D31" +"G36" +"#REF!" +"ROUND((SUM(D30:D31)/2),3)" +"ROUND(SUM(G35:G36)/2,5)" +"SUM(H35:H36)/2" +"ROUND((SUM(D29:D31)/3),3)" +"ROUND(AVERAGE(G34:G36),5)" +"ROUND(AVERAGE(G33:G36),5)" +"ROUND((SUM(D27:D31)/5),3)" +"ROUND(AVERAGE(G32:G36),5)" +"G35" +"G34" +"ROUND(AVERAGE(G34:G35),5)" +"ROUND(AVERAGE(H36:H37),5)" +"AVERAGE(C61:C63)" +"C74" +"AVERAGE(C73:C74)" +"ROUND((AVERAGE(D11:D33)),3)" +"ROUND((AVERAGE(G16:G37)),5)" +"ROUND((AVERAGE(H21:H40)),5)" +"ROUND((AVERAGE(D20:D39)),3)" +"ROUND((AVERAGE(G20:G39)),5)" +"ROUND((AVERAGE(H21:H40)),5)" +"ROUND((((SUM(D20:D39))-D33+E33)/19),3)" +"D33" +"G37" +"#REF!" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H37:H38)/2" +"ROUND((SUM(D31:D33)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(H36:H38),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND(AVERAGE(H35:H38),5)" +"ROUND((SUM(D29:D33)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"ROUND(AVERAGE(H34:H38),5)" +"G36" +"H40" +"G35" +"H36" +"ROUND(AVERAGE(G35:G36),5)" +"ROUND(AVERAGE(H37:H38),5)" +"AVERAGE(C62:C64)" +"C75" +"AVERAGE(C74:C75)" +"AVERAGE(G37:G39)" +"ROUND((AVERAGE(D11:D34)),3)" +"ROUND((AVERAGE(G16:G39)),5)" +"ROUND((AVERAGE(H20:H39)),5)" +"ROUND((AVERAGE(D20:D41)),3)" +"ROUND((AVERAGE(G20:G41)),5)" +"ROUND((AVERAGE(H20:H39)),5)" +"ROUND((((SUM(D20:D41))-D34+E34)/19),3)" +"D34" +"G39" +"#REF!" +"ROUND((SUM(D33:D34)/2),3)" +"ROUND(SUM(G38:G39)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D32:D34)/3),3)" +"ROUND(AVERAGE(G37:G39),5)" +"ROUND(AVERAGE(H35:H37),5)" +"ROUND(AVERAGE(G36:G39),5)" +"ROUND(AVERAGE(H34:H37),5)" +"ROUND((SUM(D30:D34)/5),3)" +"ROUND(AVERAGE(G35:G39),5)" +"ROUND(AVERAGE(H33:H37),5)" +"G38" +"G37" +"H35" +"ROUND(AVERAGE(G37:G38),5)" +"ROUND(AVERAGE(H36:H37),5)" +"AVERAGE(C63:C64)" +"AVERAGE(C62:C64)" +"C75" +"AVERAGE(C74:C75)" +"ROUND((AVERAGE(D11:D32)),3)" +"ROUND((AVERAGE(G16:G37)),5)" +"ROUND((AVERAGE(H20:H39)),5)" +"ROUND((AVERAGE(D20:D39)),3)" +"ROUND((AVERAGE(G20:G39)),5)" +"ROUND((((SUM(D20:D39))-D32+E32)/19),3)" +"D32" +"G37" +"#REF!" +"ROUND((SUM(D31:D32)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D30:D32)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND((SUM(D28:D32)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"G36" +"H39" +"G35" +"ROUND(AVERAGE(G35:G36),5)" +"ROUND(AVERAGE(H36:H37),5)" +"AVERAGE(C63:C64)" +"AVERAGE(C62:C64)" +"C75" +"AVERAGE(C74:C75)" +"ROUND((AVERAGE(D11:D35)),3)" +"ROUND((AVERAGE(G16:G40)),5)" +"ROUND((AVERAGE(H20:H42)),5)" +"ROUND((AVERAGE(D20:D42)),3)" +"ROUND((AVERAGE(G20:G42)),5)" +"ROUND((AVERAGE(H24:H42)),5)" +"ROUND((((SUM(D20:D42))-D35+E35)/19),3)" +"D35" +"G40" +"#REF!" +"ROUND((SUM(D34:D35)/2),3)" +"ROUND(SUM(G39:G40)/2,5)" +"SUM(H39:H40)/2" +"ROUND((SUM(D33:D35)/3),3)" +"ROUND(AVERAGE(G38:G40),5)" +"ROUND(AVERAGE(G37:G40),5)" +"ROUND((SUM(D31:D35)/5),3)" +"ROUND(AVERAGE(G36:G40),5)" +"ROUND(AVERAGE(H39:H42),5)" +"G39" +"G38" +"ROUND(AVERAGE(G38:G39),5)" +"ROUND(AVERAGE(H39:H40),5)" +"AVERAGE(C66:C67)" +"AVERAGE(C65:C67)" +"C78" +"AVERAGE(C77:C78)" +"AVERAGE(C76:C78)" +"ROUND((AVERAGE(D11:D31)),3)" +"ROUND((AVERAGE(G17:G36)),5)" +"ROUND((AVERAGE(H16:H38)),5)" +"ROUND((AVERAGE(D20:D38)),3)" +"ROUND((AVERAGE(G20:G38)),5)" +"ROUND((((SUM(D20:D38))-D31+E31)/19),3)" +"D31" +"G36" +"#REF!" +"ROUND((SUM(D30:D31)/2),3)" +"ROUND(SUM(G35:G36)/2,5)" +"SUM(H38:H38)/2" +"ROUND((SUM(D29:D31)/3),3)" +"ROUND(AVERAGE(G34:G36),5)" +"ROUND(AVERAGE(H37:H38),5)" +"ROUND(AVERAGE(G33:G36),5)" +"ROUND((SUM(D27:D31)/5),3)" +"ROUND(AVERAGE(G32:G36),5)" +"ROUND(AVERAGE(H35:H38),5)" +"G35" +"G34" +"ROUND(AVERAGE(G34:G35),5)" +"ROUND(AVERAGE(H38:H38),5)" +"C63" +"AVERAGE(C62:C63)" +"AVERAGE(C61:C63)" +"C74" +"AVERAGE(C73:C74)" +"AVERAGE(C72:C74)" +"A10+1" +"ROUND((AVERAGE(D11:D33)),3)" +"ROUND((AVERAGE(G11:G39)),5)" +"ROUND((AVERAGE(H16:H39)),5)" +"ROUND((AVERAGE(D20:D41)),3)" +"ROUND((AVERAGE(G20:G41)),5)" +"ROUND((((SUM(D20:D41))-D33+E33)/23),3)" +"D33" +"G39" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(SUM(G38:G39)/2,5)" +"SUM(H38:H39)/2" +"ROUND((SUM(D31:D33)/3),3)" +"ROUND(AVERAGE(G37:G39),5)" +"ROUND(AVERAGE(G36:G39),5)" +"ROUND((SUM(D29:D33)/5),3)" +"ROUND(AVERAGE(G35:G39),5)" +"G37" +"ROUND(AVERAGE(G38:G39),5)" +"C66" +"AVERAGE(C65:C66)" +"AVERAGE(C64:C66)" +"C77" +"AVERAGE(C76:C77)" +"AVERAGE(C75:C77)" +"A10+1" +"ROUND((AVERAGE(D11:D35)),3)" +"ROUND((AVERAGE(G11:G39)),5)" +"ROUND((AVERAGE(H16:H39)),5)" +"ROUND((AVERAGE(D20:D41)),3)" +"ROUND((AVERAGE(G20:G41)),5)" +"ROUND((AVERAGE(H20:H42)),5)" +"ROUND((((SUM(D20:D41))-D35+E35)/23),3)" +"D35" +"G39" +"ROUND((SUM(D34:D35)/2),3)" +"ROUND(SUM(G38:G39)/2,5)" +"SUM(H38:H39)/2" +"ROUND((SUM(D33:D35)/3),3)" +"ROUND(AVERAGE(G37:G39),5)" +"ROUND(AVERAGE(G36:G39),5)" +"ROUND((SUM(D31:D35)/5),3)" +"ROUND(AVERAGE(G35:G39),5)" +"G38" +"G37" +"ROUND(AVERAGE(G38:G39),5)" +"C66" +"AVERAGE(C65:C66)" +"AVERAGE(C64:C66)" +"C77" +"AVERAGE(C76:C77)" +"AVERAGE(C75:C77)" +"A10+1" +"ROUND((AVERAGE(D9:D32)),3)" +"ROUND((AVERAGE(E11:E32)),3)" +"ROUND((AVERAGE(G12:G36)),5)" +"ROUND((AVERAGE(H14:H38)),5)" +"ROUND((AVERAGE(D20:D38)),3)" +"ROUND((AVERAGE(G20:G38)),5)" +"ROUND((((SUM(D20:D38))-D32+E32)/23),3)" +"D32" +"G36" +"ROUND((SUM(D31:D32)/2),3)" +"ROUND(SUM(G35:G36)/2,5)" +"SUM(H35:H36)/2" +"ROUND((SUM(D30:D32)/3),3)" +"ROUND(AVERAGE(G34:G36),5)" +"ROUND(AVERAGE(H38:H38),5)" +"ROUND(AVERAGE(G33:G36),5)" +"ROUND((SUM(D28:D32)/5),3)" +"ROUND(AVERAGE(G32:G36),5)" +"G35" +"G34" +"ROUND(AVERAGE(G34:G35),5)" +"C62" +"AVERAGE(C61:C62)" +"AVERAGE(C60:C62)" +"C73" +"AVERAGE(C72:C73)" +"AVERAGE(C71:C73)" +"A10+1" +"ROUND((AVERAGE(D11:D31)),3)" +"ROUND((AVERAGE(G14:G37)),5)" +"ROUND((AVERAGE(D17:D39)),3)" +"ROUND((AVERAGE(G17:G39)),5)" +"ROUND((((SUM(D17:D39))-D31+E31)/23),3)" +"D31" +"G37" +"ROUND((SUM(D30:D31)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D29:D31)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND((SUM(D27:D31)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"G35" +"ROUND(AVERAGE(G35:G36),5)" +"C63" +"AVERAGE(C62:C63)" +"AVERAGE(C61:C63)" +"C74" +"AVERAGE(C73:C74)" +"AVERAGE(C72:C74)" +"A10+1" +"ROUND((AVERAGE(D11:D33)),3)" +"ROUND((AVERAGE(G16:G36)),5)" +"ROUND((AVERAGE(D19:D38)),3)" +"ROUND((AVERAGE(G19:G38)),5)" +"ROUND((((SUM(D19:D38))-D33+E33)/20),3)" +"D33" +"G36" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(SUM(G35:G36)/2,5)" +"SUM(H35:H36)/2" +"ROUND((SUM(D31:D33)/3),3)" +"ROUND(AVERAGE(G34:G36),5)" +"ROUND(AVERAGE(G33:G36),5)" +"ROUND((SUM(D29:D33)/5),3)" +"ROUND(AVERAGE(G32:G36),5)" +"G35" +"G34" +"ROUND(AVERAGE(G34:G35),5)" +"C62" +"AVERAGE(C61:C62)" +"AVERAGE(C60:C62)" +"C73" +"AVERAGE(C72:C73)" +"AVERAGE(C71:C73)" +"A10+1" +"ROUND((AVERAGE(D11:D30)),3)" +"ROUND((AVERAGE(G16:G35)),5)" +"ROUND((AVERAGE(D19:D37)),3)" +"ROUND((AVERAGE(G19:G37)),5)" +"ROUND((((SUM(D19:D37))-D30+E30)/19),3)" +"D30" +"G35" +"ROUND((SUM(D29:D30)/2),3)" +"ROUND(SUM(G34:G35)/2,5)" +"SUM(H34:H35)/2" +"ROUND((SUM(D28:D30)/3),3)" +"ROUND(AVERAGE(G33:G35),5)" +"ROUND(AVERAGE(G32:G35),5)" +"ROUND((SUM(D26:D30)/5),3)" +"ROUND(AVERAGE(G31:G35),5)" +"G34" +"G33" +"ROUND(AVERAGE(G33:G34),5)" +"C61" +"AVERAGE(C60:C61)" +"AVERAGE(C59:C61)" +"C72" +"AVERAGE(C71:C72)" +"AVERAGE(C70:C72)" +"A10+1" +"ROUND((AVERAGE(D11:D30)),3)" +"ROUND((AVERAGE(G14:G35)),5)" +"ROUND((AVERAGE(D17:D37)),3)" +"ROUND((AVERAGE(G17:G37)),5)" +"ROUND((((SUM(D17:D37))-D30+E30)/21),3)" +"D30" +"G35" +"ROUND((SUM(D29:D30)/2),3)" +"ROUND(SUM(G34:G35)/2,5)" +"SUM(H34:H35)/2" +"ROUND((SUM(D28:D30)/3),3)" +"ROUND(AVERAGE(G33:G35),5)" +"ROUND(AVERAGE(G32:G35),5)" +"ROUND((SUM(D26:D30)/5),3)" +"ROUND(AVERAGE(G31:G35),5)" +"G34" +"G33" +"ROUND(AVERAGE(G33:G34),5)" +"C61" +"AVERAGE(C60:C61)" +"AVERAGE(C59:C61)" +"C72" +"AVERAGE(C71:C72)" +"AVERAGE(C70:C72)" +"A10+1" +"ROUND((AVERAGE(D11:D33)),3)" +"ROUND((AVERAGE(G16:G36)),5)" +"ROUND((AVERAGE(D19:D38)),3)" +"ROUND((AVERAGE(G19:G38)),5)" +"ROUND((((SUM(D19:D38))-D33+E33)/20),3)" +"D33" +"G36" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(SUM(G35:G36)/2,5)" +"SUM(H35:H36)/2" +"ROUND((SUM(D31:D33)/3),3)" +"ROUND(AVERAGE(G34:G36),5)" +"ROUND(AVERAGE(G33:G36),5)" +"ROUND((SUM(D29:D33)/5),3)" +"ROUND(AVERAGE(G32:G36),5)" +"G35" +"G34" +"ROUND(AVERAGE(G34:G35),5)" +"C62" +"AVERAGE(C61:C62)" +"AVERAGE(C60:C62)" +"C73" +"AVERAGE(C72:C73)" +"AVERAGE(C71:C73)" +"A10+1" +"ROUND((AVERAGE(D11:D32)),3)" +"ROUND((AVERAGE(G16:G37)),5)" +"ROUND((AVERAGE(D19:D39)),3)" +"ROUND((AVERAGE(G19:G39)),5)" +"ROUND((((SUM(D19:D39))-D32+E32)/21),3)" +"D32" +"G37" +"ROUND((SUM(D31:D32)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D30:D32)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND((SUM(D28:D32)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"G36" +"G35" +"ROUND(AVERAGE(G35:G36),5)" +"C63" +"AVERAGE(C62:C63)" +"AVERAGE(C61:C63)" +"C74" +"AVERAGE(C73:C74)" +"AVERAGE(C72:C74)" +"A10+1" +"ROUND((AVERAGE(D11:D32)),3)" +"ROUND((AVERAGE(G16:G37)),5)" +"ROUND((AVERAGE(D19:D39)),3)" +"ROUND((AVERAGE(G19:G39)),5)" +"ROUND((((SUM(D19:D39))-D32+E32)/21),3)" +"D32" +"G37" +"ROUND((SUM(D31:D32)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D30:D32)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND((SUM(D28:D32)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"G36" +"G35" +"ROUND(AVERAGE(G35:G36),5)" +"C63" +"AVERAGE(C62:C63)" +"AVERAGE(C61:C63)" +"C74" +"AVERAGE(C73:C74)" +"AVERAGE(C72:C74)" +"A10+1" +"ROUND((AVERAGE(D11:D34)),3)" +"ROUND((AVERAGE(G17:G39)),5)" +"ROUND((AVERAGE(D20:D41)),3)" +"ROUND((AVERAGE(G20:G41)),5)" +"ROUND((((SUM(D20:D41))-D34+E34)/22),3)" +"D34" +"G39" +"ROUND((SUM(D33:D34)/2),3)" +"ROUND(SUM(G38:G39)/2,5)" +"SUM(H38:H39)/2" +"ROUND((SUM(D32:D34)/3),3)" +"ROUND(AVERAGE(G37:G39),5)" +"ROUND(AVERAGE(G36:G39),5)" +"ROUND((SUM(D30:D34)/5),3)" +"ROUND(AVERAGE(G35:G39),5)" +"G38" +"G37" +"ROUND(AVERAGE(G37:G38),5)" +"C65" +"AVERAGE(C64:C65)" +"AVERAGE(C63:C65)" +"C76" +"AVERAGE(C75:C76)" +"AVERAGE(C74:C76)" +"A10+1" +"ROUND((AVERAGE(D11:D30)),3)" +"ROUND((AVERAGE(G15:G36)),5)" +"ROUND((AVERAGE(D18:D38)),3)" +"ROUND((AVERAGE(G18:G38)),5)" +"ROUND((((SUM(D18:D38))-D30+E30)/21),3)" +"D30" +"G36" +"ROUND((SUM(D29:D30)/2),3)" +"ROUND(SUM(G35:G36)/2,5)" +"SUM(H35:H36)/2" +"ROUND((SUM(D28:D30)/3),3)" +"ROUND(AVERAGE(G34:G36),5)" +"ROUND(AVERAGE(G33:G36),5)" +"ROUND((SUM(D26:D30)/5),3)" +"ROUND(AVERAGE(G32:G36),5)" +"G34" +"SUM(G34:G35)/2" +"ROUND(AVERAGE(H34:H35),5)" +"C62" +"AVERAGE(C61:C62)" +"AVERAGE(C60:C62)" +"C73" +"AVERAGE(C72:C73)" +"AVERAGE(C71:C73)" +"A10+1" +"ROUND((AVERAGE(D11:D33)),3)" +"ROUND((AVERAGE(G15:G37)),5)" +"ROUND((AVERAGE(D18:D39)),3)" +"ROUND((AVERAGE(G18:G39)),5)" +"ROUND((((SUM(D18:D39))-D33+E33)/22),3)" +"D33" +"G37" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D31:D33)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND((SUM(D29:D33)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"G36" +"G35" +"SUM(G35:G36)/2" +"ROUND(AVERAGE(H35:H36),5)" +"C63" +"AVERAGE(C62:C63)" +"AVERAGE(C61:C63)" +"C74" +"AVERAGE(C73:C74)" +"AVERAGE(C72:C74)" +"A10+1" +"ROUND((AVERAGE(D11:D33)),3)" +"ROUND((AVERAGE(G17:G37)),5)" +"ROUND((AVERAGE(D20:D39)),3)" +"ROUND((AVERAGE(G20:G39)),5)" +"ROUND((((SUM(D20:D39))-D33+E33)/20),3)" +"D33" +"G37" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D31:D33)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND((SUM(D29:D33)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"G36" +"G35" +"SUM(G35:G36)/2" +"ROUND(AVERAGE(H35:H36),5)" +"C64" +"AVERAGE(C63:C64)" +"AVERAGE(C62:C64)" +"C75" +"AVERAGE(C74:C75)" +"AVERAGE(C73:C75)" +"A10+1" +"ROUND((AVERAGE(D11:D31)),3)" +"ROUND((AVERAGE(G16:G37)),5)" +"ROUND((AVERAGE(D19:D39)),3)" +"ROUND((AVERAGE(G19:G39)),5)" +"ROUND((((SUM(D19:D39))-D31+E31)/21),3)" +"D31" +"G37" +"ROUND((SUM(D30:D31)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D29:D31)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND((SUM(D27:D31)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"G35" +"SUM(G35:G36)/2" +"ROUND(AVERAGE(H35:H36),5)" +"C64" +"AVERAGE(C63:C64)" +"AVERAGE(C62:C64)" +"C75" +"AVERAGE(C74:C75)" +"AVERAGE(C73:C75)" +"A10+1" +"ROUND((AVERAGE(D11:D31)),3)" +"ROUND((AVERAGE(G13:G36)),5)" +"ROUND((AVERAGE(D16:D38)),3)" +"ROUND((AVERAGE(G16:G38)),5)" +"ROUND((((SUM(D16:D38))-D31+E31)/23),3)" +"D31" +"G36" +"ROUND((SUM(D30:D31)/2),3)" +"ROUND(SUM(G35:G36)/2,5)" +"SUM(H35:H36)/2" +"ROUND((SUM(D29:D31)/3),3)" +"ROUND(AVERAGE(G34:G36),5)" +"ROUND(AVERAGE(G33:G36),5)" +"ROUND((SUM(D27:D31)/5),3)" +"ROUND(AVERAGE(G32:G36),5)" +"G35" +"G34" +"SUM(G34:G35)/2" +"ROUND(AVERAGE(H34:H35),5)" +"C62" +"AVERAGE(C61:C62)" +"AVERAGE(C60:C62)" +"C73" +"AVERAGE(C72:C73)" +"AVERAGE(C71:C73)" +"A10+1" +"ROUND((AVERAGE(D11:D33)),3)" +"ROUND((AVERAGE(G16:G35)),5)" +"ROUND((AVERAGE(D19:D37)),3)" +"ROUND((AVERAGE(G19:G37)),5)" +"ROUND((((SUM(D19:D37))-D33+E33)/19),3)" +"D33" +"G35" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(SUM(G34:G35)/2,5)" +"SUM(H34:H35)/2" +"ROUND((SUM(D31:D33)/3),3)" +"ROUND(AVERAGE(G33:G35),5)" +"ROUND(AVERAGE(G32:G35),5)" +"ROUND((SUM(D29:D33)/5),3)" +"ROUND(AVERAGE(G31:G35),5)" +"G34" +"G33" +"SUM(G33:G34)/2" +"ROUND(AVERAGE(H33:H34),5)" +"C61" +"AVERAGE(C60:C61)" +"AVERAGE(C59:C61)" +"C72" +"AVERAGE(C71:C72)" +"AVERAGE(C70:C72)" +"A10+1" +"ROUND((AVERAGE(D11:D30)),3)" +"ROUND((AVERAGE(G16:G35)),5)" +"ROUND((AVERAGE(D19:D37)),3)" +"ROUND((AVERAGE(G19:G37)),5)" +"ROUND((((SUM(D19:D37))-D30+E30)/19),3)" +"D30" +"G35" +"ROUND((SUM(D29:D30)/2),3)" +"ROUND(SUM(G34:G35)/2,5)" +"SUM(H34:H35)/2" +"ROUND((SUM(D28:D30)/3),3)" +"ROUND(AVERAGE(G33:G35),5)" +"ROUND(AVERAGE(G32:G35),5)" +"ROUND((SUM(D26:D30)/5),3)" +"ROUND(AVERAGE(G31:G35),5)" +"G34" +"G33" +"SUM(G33:G34)/2" +"ROUND(AVERAGE(H33:H34),5)" +"C61" +"AVERAGE(C60:C61)" +"AVERAGE(C59:C61)" +"C72" +"AVERAGE(C71:C72)" +"AVERAGE(C70:C72)" +"A10+1" +"ROUND((AVERAGE(D11:D30)),3)" +"ROUND((AVERAGE(G13:G35)),5)" +"ROUND((AVERAGE(D16:D37)),3)" +"ROUND((AVERAGE(G16:G37)),5)" +"ROUND((((SUM(D16:D37))-D30+E30)/22),3)" +"D30" +"G35" +"ROUND((SUM(D29:D30)/2),3)" +"ROUND(SUM(G34:G35)/2,5)" +"SUM(H34:H35)/2" +"ROUND((SUM(D28:D30)/3),3)" +"ROUND(AVERAGE(G33:G35),5)" +"ROUND(AVERAGE(G32:G35),5)" +"ROUND((SUM(D26:D30)/5),3)" +"ROUND(AVERAGE(G31:G35),5)" +"G34" +"G33" +"SUM(G33:G34)/2" +"ROUND(AVERAGE(H33:H34),5)" +"C61" +"AVERAGE(C60:C61)" +"AVERAGE(C59:C61)" +"C72" +"AVERAGE(C71:C72)" +"AVERAGE(C70:C72)" +"A10+1" +"ROUND((AVERAGE(D11:D34)),3)" +"ROUND((AVERAGE(G17:G36)),5)" +"ROUND((AVERAGE(D20:D38)),3)" +"ROUND((AVERAGE(G20:G38)),5)" +"ROUND((((SUM(D20:D38))-D34+E34)/19),3)" +"D34" +"G36" +"ROUND((SUM(D33:D34)/2),3)" +"ROUND(SUM(G35:G36)/2,5)" +"SUM(H35:H36)/2" +"ROUND((SUM(D32:D34)/3),3)" +"ROUND(AVERAGE(G34:G36),5)" +"ROUND(AVERAGE(G33:G36),5)" +"ROUND((SUM(D30:D34)/5),3)" +"ROUND(AVERAGE(G32:G36),5)" +"G35" +"G34" +"SUM(G34:G35)/2" +"ROUND(AVERAGE(H34:H35),5)" +"C62" +"AVERAGE(C61:C62)" +"AVERAGE(C60:C62)" +"C73" +"AVERAGE(C72:C73)" +"AVERAGE(C71:C73)" +"A11+1" +"ROUND((AVERAGE(D12:D32)),3)" +"ROUND((AVERAGE(G16:G38)),5)" +"ROUND((AVERAGE(H17:H38)),5)" +"ROUND((AVERAGE(D19:D40)),3)" +"ROUND((AVERAGE(G19:G40)),5)" +"ROUND((((SUM(D19:D40))-D32+E32)/22),3)" +"D32" +"G38" +"ROUND((SUM(D31:D32)/2),3)" +"ROUND(SUM(G37:G38)/2,5)" +"SUM(H37:H38)/2" +"ROUND((SUM(D30:D32)/3),3)" +"ROUND(AVERAGE(G36:G38),5)" +"ROUND(AVERAGE(G35:G38),5)" +"ROUND((SUM(D28:D32)/5),3)" +"ROUND(AVERAGE(G34:G38),5)" +"G36" +"SUM(G36:G37)/2" +"ROUND(AVERAGE(H36:H37),5)" +"C64" +"AVERAGE(C63:C64)" +"AVERAGE(C62:C64)" +"C75" +"AVERAGE(C74:C75)" +"AVERAGE(C73:C75)" +"A11+1" +"ROUND((AVERAGE(D12:D34)),3)" +"ROUND((AVERAGE(G17:G38)),5)" +"ROUND((AVERAGE(H18:H39)),5)" +"ROUND((AVERAGE(D20:D40)),3)" +"ROUND((AVERAGE(G20:G40)),5)" +"ROUND((((SUM(D20:D40))-D34+E34)/21),3)" +"D34" +"G38" +"H39" +"ROUND((SUM(D33:D34)/2),3)" +"ROUND(SUM(G37:G38)/2,5)" +"SUM(H38:H39)/2" +"ROUND((SUM(D32:D34)/3),3)" +"ROUND(AVERAGE(G36:G38),5)" +"ROUND(AVERAGE(H37:H39),5)" +"ROUND(AVERAGE(G35:G38),5)" +"ROUND(AVERAGE(H36:H39),5)" +"ROUND((SUM(D30:D34)/5),3)" +"ROUND(AVERAGE(G34:G38),5)" +"ROUND(AVERAGE(H35:H39),5)" +"G37" +"H38" +"G36" +"H37" +"SUM(G36:G37)/2" +"ROUND(AVERAGE(H37:H38),5)" +"C64" +"AVERAGE(C63:C64)" +"AVERAGE(C62:C64)" +"C75" +"AVERAGE(C74:C75)" +"AVERAGE(C73:C75)" +"A11+1" +"A19+1" +"ROUND((AVERAGE(D12:D34)),3)" +"ROUND((AVERAGE(G18:G39)),5)" +"ROUND((AVERAGE(H19:H40)),5)" +"ROUND((AVERAGE(D21:D41)),3)" +"ROUND((AVERAGE(G21:G41)),5)" +"ROUND((((SUM(D21:D41))-D34+E34)/21),3)" +"D34" +"G39" +"H40" +"ROUND((SUM(D33:D34)/2),3)" +"ROUND(SUM(G38:G39)/2,5)" +"SUM(H39:H40)/2" +"ROUND((SUM(D32:D34)/3),3)" +"ROUND(AVERAGE(G37:G39),5)" +"ROUND(AVERAGE(H38:H40),5)" +"ROUND(AVERAGE(G36:G39),5)" +"ROUND(AVERAGE(H37:H40),5)" +"ROUND((SUM(D30:D34)/5),3)" +"ROUND(AVERAGE(G35:G39),5)" +"ROUND(AVERAGE(H36:H40),5)" +"G38" +"G37" +"H38" +"SUM(G37:G38)/2" +"ROUND(AVERAGE(H38:H39),5)" +"C65" +"AVERAGE(C64:C65)" +"AVERAGE(C63:C65)" +"C76" +"AVERAGE(C75:C76)" +"AVERAGE(C74:C76)" +"A11+1" +"ROUND((AVERAGE(D12:D32)),3)" +"ROUND((AVERAGE(G16:G38)),5)" +"ROUND((AVERAGE(H17:H39)),5)" +"ROUND((AVERAGE(D19:D40)),3)" +"ROUND((AVERAGE(G19:G40)),5)" +"ROUND((((SUM(D19:D40))-D32+E32)/22),3)" +"D32" +"G38" +"H39" +"ROUND((SUM(D31:D32)/2),3)" +"ROUND(SUM(G37:G38)/2,5)" +"SUM(H38:H39)/2" +"ROUND((SUM(D30:D32)/3),3)" +"ROUND(AVERAGE(G36:G38),5)" +"ROUND(AVERAGE(H37:H39),5)" +"ROUND(AVERAGE(G35:G38),5)" +"ROUND(AVERAGE(H36:H39),5)" +"ROUND((SUM(D28:D32)/5),3)" +"ROUND(AVERAGE(G34:G38),5)" +"ROUND(AVERAGE(H35:H39),5)" +"H38" +"G36" +"H37" +"SUM(G36:G37)/2" +"ROUND(AVERAGE(H37:H38),5)" +"C64" +"AVERAGE(C63:C64)" +"AVERAGE(C62:C64)" +"C75" +"AVERAGE(C74:C75)" +"AVERAGE(C73:C75)" +"A11+1" +"A18+1" +"ROUND((AVERAGE(D12:D35)),3)" +"ROUND((AVERAGE(G17:G39)),5)" +"ROUND((AVERAGE(H18:H40)),5)" +"ROUND((AVERAGE(D20:D41)),3)" +"ROUND((AVERAGE(G20:G41)),5)" +"ROUND((((SUM(D20:D41))-D35+E35)/22),3)" +"D35" +"G39" +"H40" +"ROUND((SUM(D34:D35)/2),3)" +"ROUND(SUM(G38:G39)/2,5)" +"SUM(H39:H40)/2" +"ROUND((SUM(D33:D35)/3),3)" +"ROUND(AVERAGE(G37:G39),5)" +"ROUND(AVERAGE(H38:H40),5)" +"ROUND(AVERAGE(G36:G39),5)" +"ROUND(AVERAGE(H37:H40),5)" +"ROUND((SUM(D31:D35)/5),3)" +"ROUND(AVERAGE(G35:G39),5)" +"ROUND(AVERAGE(H36:H40),5)" +"G38" +"H39" +"G37" +"H38" +"SUM(G37:G38)/2" +"ROUND(AVERAGE(H38:H39),5)" +"C65" +"AVERAGE(C64:C65)" +"AVERAGE(C63:C65)" +"C76" +"AVERAGE(C75:C76)" +"AVERAGE(C74:C76)" +"A11+1" +"A18+1" +"ROUND((AVERAGE(D12:D32)),3)" +"ROUND((AVERAGE(G17:G37)),5)" +"ROUND((AVERAGE(H18:H38)),5)" +"ROUND((AVERAGE(D20:D39)),3)" +"ROUND((AVERAGE(G20:G39)),5)" +"ROUND((((SUM(D20:D39))-D32+E32)/20),3)" +"D32" +"G37" +"H38" +"ROUND((SUM(D31:D32)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H37:H38)/2" +"ROUND((SUM(D30:D32)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(H36:H38),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND(AVERAGE(H35:H38),5)" +"ROUND((SUM(D28:D32)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"ROUND(AVERAGE(H34:H38),5)" +"G36" +"G35" +"H36" +"SUM(G35:G36)/2" +"ROUND(AVERAGE(H36:H37),5)" +"C63" +"AVERAGE(C62:C63)" +"AVERAGE(C61:C63)" +"C74" +"AVERAGE(C73:C74)" +"AVERAGE(C72:C74)" +"A11+1" +"A18+1" +"ROUND((AVERAGE(D12:D33)),3)" +"ROUND((AVERAGE(G17:G38)),5)" +"ROUND((AVERAGE(H18:H39)),5)" +"ROUND((AVERAGE(D20:D40)),3)" +"ROUND((AVERAGE(G20:G40)),5)" +"ROUND((((SUM(D20:D40))-D33+E33)/21),3)" +"D33" +"G38" +"H39" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(SUM(G37:G38)/2,5)" +"SUM(H38:H39)/2" +"ROUND((SUM(D31:D33)/3),3)" +"ROUND(AVERAGE(G36:G38),5)" +"ROUND(AVERAGE(H37:H39),5)" +"ROUND(AVERAGE(G35:G38),5)" +"ROUND(AVERAGE(H36:H39),5)" +"ROUND((SUM(D29:D33)/5),3)" +"ROUND(AVERAGE(G34:G38),5)" +"ROUND(AVERAGE(H35:H39),5)" +"G37" +"G36" +"H37" +"SUM(G36:G37)/2" +"ROUND(AVERAGE(H37:H38),5)" +"C64" +"AVERAGE(C63:C64)" +"AVERAGE(C62:C64)" +"C75" +"AVERAGE(C74:C75)" +"AVERAGE(C73:C75)" +"A11+1" +"A16+1" +"ROUND((AVERAGE(D12:D32)),3)" +"ROUND((AVERAGE(G15:G37)),5)" +"ROUND((AVERAGE(H16:H38)),5)" +"ROUND((AVERAGE(D18:D39)),3)" +"ROUND((AVERAGE(G18:G39)),5)" +"ROUND((((SUM(D18:D39))-D32+E32)/22),3)" +"D32" +"G37" +"H38" +"ROUND((SUM(D31:D32)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H37:H38)/2" +"ROUND((SUM(D30:D32)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(H36:H38),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND(AVERAGE(H35:H38),5)" +"ROUND((SUM(D28:D32)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"ROUND(AVERAGE(H34:H38),5)" +"G36" +"G35" +"H36" +"SUM(G35:G36)/2" +"ROUND(AVERAGE(H36:H37),5)" +"C63" +"AVERAGE(C62:C63)" +"AVERAGE(C61:C63)" +"C74" +"AVERAGE(C73:C74)" +"AVERAGE(C72:C74)" +"A11+1" +"B14+3" +"A19+1" +"B30+4" +"ROUND((AVERAGE(D12:D34)),3)" +"ROUND((AVERAGE(E12:E32)),3)" +"ROUND((AVERAGE(G18:G37)),5)" +"ROUND((AVERAGE(H19:H38)),5)" +"ROUND((AVERAGE(D21:D39)),3)" +"ROUND((AVERAGE(G21:G39)),5)" +"ROUND((((SUM(D21:D39))-D34+E34)/19),3)" +"D34" +"G37" +"H38" +"ROUND((SUM(D33:D34)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H37:H38)/2" +"ROUND((SUM(D32:D34)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(H36:H38),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND(AVERAGE(H35:H38),5)" +"ROUND((SUM(D30:D34)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"ROUND(AVERAGE(H34:H38),5)" +"G36" +"H37" +"G35" +"H36" +"SUM(G35:G36)/2" +"ROUND(AVERAGE(H36:H37),5)" +"C63" +"AVERAGE(C62:C63)" +"AVERAGE(C61:C63)" +"C74" +"AVERAGE(C73:C74)" +"AVERAGE(C72:C74)" +"A11+1" +"B14+2" +"B15+3" +"A18+1" +"B30+4" +"ROUND((AVERAGE(D12:D31)),3)" +"ROUND((AVERAGE(G17:G37)),5)" +"ROUND((AVERAGE(H18:H38)),5)" +"ROUND((AVERAGE(D20:D39)),3)" +"ROUND((AVERAGE(G20:G39)),5)" +"ROUND((((SUM(D20:D39))-D31+E31)/20),3)" +"D31" +"G37" +"H38" +"ROUND((SUM(D30:D31)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H37:H38)/2" +"ROUND((SUM(D29:D31)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(H36:H38),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND(AVERAGE(H35:H38),5)" +"ROUND((SUM(D27:D31)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"ROUND(AVERAGE(H34:H38),5)" +"H37" +"G35" +"H36" +"SUM(G35:G36)/2" +"ROUND(AVERAGE(H36:H37),5)" +"C63" +"AVERAGE(C62:C63)" +"AVERAGE(C61:C63)" +"C74" +"AVERAGE(C73:C74)" +"AVERAGE(C72:C74)" +"NOW()" +"A11+1" +"+B12+1" +"+B14+3" +"A19+1" +"+B30+4" +"ROUND((AVERAGE(D12:D33)),3)" +"ROUND((AVERAGE(G16:G35)),5)" +"ROUND((AVERAGE(H17:H36)),5)" +"ROUND((AVERAGE(D21:D39)),3)" +"ROUND((AVERAGE(G21:G39)),5)" +"ROUND((((SUM(D21:D39))-D33+E33)/19),3)" +"SUM(D29:D33)/5" +"SUM(G31:G35)/5" +"SUM(H32:H36)/5" +"SUM(D31:D33)/3" +"ROUND(SUM(G33:G35)/3,5)" +"SUM(H34:H36)/3" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(AVERAGE(G34:G35),5)" +"ROUND(AVERAGE(H35:H36),5)" +"G33" +"H34" +"D33" +"SUM(G33:G34)/2" +"SUM(H34:H35)/2" +"SUM(G32:G35)/4" +"SUM(H33:H36)/4" +"C67" +"SUM(C66:C67)/2" +"SUM(C65:C67)/3" +"AVERAGE(C86:C89)" +"A11+1" +"+B12+3" +"+B13+1" +"+B37+4" +"ROUND((AVERAGE(D12:D32)),3)" +"ROUND((AVERAGE(G14:G34)),5)" +"ROUND((AVERAGE(H15:H35)),5)" +"ROUND((AVERAGE(D19:D38)),3)" +"ROUND((AVERAGE(G19:G38)),5)" +"ROUND((((SUM(D19:D38))-D32+E32)/20),3)" +"SUM(D28:D32)/5" +"SUM(G30:G34)/5" +"SUM(H31:H35)/5" +"SUM(D30:D32)/3" +"ROUND(SUM(G32:G34)/3,5)" +"SUM(H33:H35)/3" +"ROUND((SUM(D31:D32)/2),3)" +"ROUND(AVERAGE(G33:G34),5)" +"ROUND(AVERAGE(H34:H35),5)" +"G32" +"H33" +"D32" +"SUM(G32:G33)/2" +"SUM(H33:H34)/2" +"SUM(G31:G34)/4" +"SUM(H32:H35)/4" +"C65" +"SUM(C64:C65)/2" +"SUM(C63:C65)/3" +"AVERAGE(C84:C88)" +"A11+1" +"+B12+3" +"+B13+1" +"+B16+4" +"A17+1" +"ROUND((AVERAGE(D12:D34)),3)" +"ROUND((AVERAGE(G14:G36)),5)" +"ROUND((AVERAGE(H15:H37)),5)" +"ROUND((AVERAGE(D19:D40)),3)" +"ROUND((AVERAGE(G19:G40)),5)" +"ROUND((((SUM(D19:D40))-D34+E34)/22),3)" +"D34" +"G36" +"H37" +"SUM(D33:D34)/3" +"ROUND(SUM(G35:G36)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D32:D34)/2),3)" +"ROUND(AVERAGE(G34:G36),5)" +"ROUND(AVERAGE(H35:H37),5)" +"ROUND(AVERAGE(G33:G36),5)" +"ROUND(AVERAGE(H34:H37),5)" +"ROUND((SUM(D30:D34)/2),3)" +"ROUND(AVERAGE(G32:G36),5)" +"ROUND(AVERAGE(H33:H37),5)" +"G35" +"H36" +"G34" +"H35" +"SUM(G34:G35)/4" +"ROUND(AVERAGE(H35:H36),5)" +"C67" +"SUM(C66:C67)/2" +"SUM(C65:C67)/3" +"AVERAGE(C86:C89)" +"A11+1" +"+B12+1" +"+B14+3" +"A17+1" +"B20+3" +"+B35+4" +"ROUND((AVERAGE(D12:D32)),3)" +"ROUND((AVERAGE(G14:G37)),5)" +"ROUND((AVERAGE(H15:H36)),5)" +"ROUND((AVERAGE(D19:D39)),3)" +"ROUND((AVERAGE(G19:G39)),5)" +"ROUND((((SUM(D19:D39))-D32+E32)/21),3)" +"D32" +"G37" +"H36" +"ROUND((SUM(D31:D32)/2),3)" +"ROUND(SUM(G36:G37)/2,5)" +"SUM(H35:H36)/2" +"ROUND((SUM(D30:D32)/3),3)" +"ROUND(AVERAGE(G35:G37),5)" +"ROUND(AVERAGE(H34:H36),5)" +"ROUND(AVERAGE(G34:G37),5)" +"ROUND(AVERAGE(H33:H36),5)" +"ROUND((SUM(D28:D32)/5),3)" +"ROUND(AVERAGE(G33:G37),5)" +"ROUND(AVERAGE(H32:H36),5)" +"G36" +"H35" +"G35" +"H34" +"SUM(G35:G36)/4" +"ROUND(AVERAGE(H34:H35),5)" +"C64" +"SUM(C63:C64)/2" +"SUM(C62:C64)/3" +"A11+1" +"+B11+1" +"+B14+4" +"A18+1" +"+B39+3" +"ROUND((AVERAGE(D12:D34)),3)" +"ROUND((AVERAGE(G17:G38)),5)" +"ROUND((AVERAGE(H16:H37)),5)" +"ROUND((AVERAGE(D20:D40)),3)" +"ROUND((AVERAGE(G20:G40)),5)" +"ROUND((((SUM(D20:D40))-D34+E34)/21),3)" +"D34" +"G38" +"H37" +"ROUND((SUM(D33:D34)/2),3)" +"ROUND(SUM(G37:G38)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D32:D34)/3),3)" +"ROUND(AVERAGE(G36:G38),5)" +"ROUND(AVERAGE(H35:H37),5)" +"ROUND(AVERAGE(G35:G38),5)" +"ROUND(AVERAGE(H34:H37),5)" +"ROUND((SUM(D30:D34)/5),3)" +"ROUND(AVERAGE(G34:G38),5)" +"ROUND(AVERAGE(H33:H37),5)" +"G37" +"H36" +"G36" +"H35" +"SUM(G36:G37)/2" +"ROUND(AVERAGE(H35:H36),5)" +"C65" +"SUM(C64:C65)/2" +"SUM(C63:C65)/3" +"A11+1" +"+B12+1" +"+B16+3" +"A17+1" +"B21+4" +"B26+3" +"ROUND((AVERAGE(D12:D33)),3)" +"ROUND((AVERAGE(G16:G38)),5)" +"ROUND((AVERAGE(H15:H39)),5)" +"ROUND((AVERAGE(D19:D40)),3)" +"ROUND((AVERAGE(G19:G40)),5)" +"ROUND((((SUM(D19:D40))-D33+E33)/22),3)" +"D33" +"G38" +"H39" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(SUM(G37:G38)/2,5)" +"SUM(H38:H39)/2" +"ROUND((SUM(D31:D33)/3),3)" +"ROUND(AVERAGE(G36:G38),5)" +"ROUND(AVERAGE(H37:H39),5)" +"ROUND(AVERAGE(G35:G38),5)" +"ROUND(AVERAGE(H36:H39),5)" +"ROUND((SUM(D29:D33)/5),3)" +"ROUND(AVERAGE(G34:G38),5)" +"ROUND(AVERAGE(H35:H39),5)" +"G37" +"G36" +"H37" +"SUM(G36:G37)/2" +"ROUND(AVERAGE(H37:H38),5)" +"AVERAGE(C65)" +"AVERAGE(C64:C65)" +"AVERAGE(C63:C65)" +"A11+1" +"B14+3" +"A18+1" +"ROUND((AVERAGE(D12:D33)),3)" +"ROUND((AVERAGE(G17:G38)),5)" +"ROUND((AVERAGE(H18:H39)),5)" +"ROUND((AVERAGE(D20:D40)),3)" +"ROUND((AVERAGE(G20:G40)),5)" +"ROUND((((SUM(D20:D40))-D33+E33)/21),3)" +"D33" +"G38" +"H39" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(SUM(G37:G38)/2,5)" +"SUM(H38:H39)/2" +"ROUND((SUM(D31:D33)/3),3)" +"ROUND(AVERAGE(G36:G38),5)" +"ROUND(AVERAGE(H37:H39),5)" +"ROUND(AVERAGE(G35:G38),5)" +"ROUND(AVERAGE(H36:H39),5)" +"ROUND((SUM(D29:D33)/5),3)" +"ROUND(AVERAGE(G34:G38),5)" +"ROUND(AVERAGE(H35:H39),5)" +"G37" +"G36" +"H37" +"SUM(G36:G37)/2" +"ROUND(AVERAGE(H37:H38),5)" +"C64" +"AVERAGE(C63:C64)" +"AVERAGE(C62:C64)" +"C75" +"AVERAGE(C74:C75)" +"AVERAGE(C73:C75)" +"A11+1" +"B13+3" +"A18+1" +"ROUND((AVERAGE(D12:D34)),3)" +"ROUND((AVERAGE(G17:G38)),5)" +"ROUND((AVERAGE(H18:H39)),5)" +"ROUND((AVERAGE(D20:D40)),3)" +"ROUND((AVERAGE(G20:G40)),5)" +"ROUND((((SUM(D20:D40))-D34+E34)/21),3)" +"D34" +"G38" +"H39" +"ROUND((SUM(D33:D34)/2),3)" +"ROUND(SUM(G37:G38)/2,5)" +"SUM(H38:H39)/2" +"ROUND((SUM(D32:D34)/3),3)" +"ROUND(AVERAGE(G36:G38),5)" +"ROUND(AVERAGE(H37:H39),5)" +"ROUND(AVERAGE(G35:G38),5)" +"ROUND(AVERAGE(H36:H39),5)" +"ROUND((SUM(D30:D34)/5),3)" +"ROUND(AVERAGE(G34:G38),5)" +"ROUND(AVERAGE(H35:H39),5)" +"G37" +"H38" +"G36" +"H37" +"SUM(G36:G37)/2" +"ROUND(AVERAGE(H37:H38),5)" +"C64" +"AVERAGE(C63:C64)" +"AVERAGE(C62:C64)" +"C75" +"AVERAGE(C74:C75)" +"AVERAGE(C73:C75)" +"A11+1" +"B15+3" +"A17+1" +"ROUND((AVERAGE(D12:D33)),3)" +"ROUND((AVERAGE(G16:G39)),5)" +"ROUND((AVERAGE(H17:H40)),5)" +"ROUND((AVERAGE(D19:D41)),3)" +"ROUND((AVERAGE(E19:E39)),3)" +"ROUND((AVERAGE(G19:G41)),5)" +"ROUND((((SUM(D19:D41))-D33+E33)/23),3)" +"D33" +"G39" +"H40" +"ROUND((SUM(D32:D33)/2),3)" +"ROUND(SUM(G38:G39)/2,5)" +"SUM(H39:H40)/2" +"ROUND((SUM(D31:D33)/3),3)" +"ROUND(AVERAGE(G37:G39),5)" +"ROUND(AVERAGE(H38:H40),5)" +"ROUND(AVERAGE(G36:G39),5)" +"ROUND(AVERAGE(H37:H40),5)" +"ROUND((SUM(D29:D33)/5),3)" +"ROUND(AVERAGE(G35:G39),5)" +"ROUND(AVERAGE(H36:H40),5)" +"H39" +"G37" +"H38" +"SUM(G37:G38)/2" +"ROUND(AVERAGE(H38:H39),5)" +"C65" +"AVERAGE(C64:C65)" +"AVERAGE(C63:C65)" +"C76" +"AVERAGE(C75:C76)" +"AVERAGE(C74:C76)" +"A11+1" +"B14+3" +"A19+1" +"B19+3" +"ROUND((AVERAGE(D12:D34)),3)" +"ROUND((AVERAGE(G18:G36)),5)" +"ROUND((AVERAGE(H19:H37)),5)" +"ROUND((AVERAGE(D21:D38)),3)" +"ROUND((AVERAGE(G21:G38)),5)" +"ROUND((((SUM(D21:D38))-D34+E34)/18),3)" +"D34" +"G36" +"H37" +"ROUND((SUM(D33:D34)/2),3)" +"ROUND(SUM(G35:G36)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D32:D34)/3),3)" +"ROUND(AVERAGE(G34:G36),5)" +"ROUND(AVERAGE(H35:H37),5)" +"ROUND(AVERAGE(G33:G36),5)" +"ROUND(AVERAGE(H34:H37),5)" +"ROUND((SUM(D30:D34)/5),3)" +"ROUND(AVERAGE(G32:G36),5)" +"ROUND(AVERAGE(H33:H37),5)" +"G35" +"H36" +"G34" +"H35" +"SUM(G34:G35)/2" +"ROUND(AVERAGE(H35:H36),5)" +"C62" +"AVERAGE(C61:C62)" +"AVERAGE(C60:C62)" +"C73" +"AVERAGE(C72:C73)" +"AVERAGE(C71:C73)" +"A11+1" +"B12+3" +"A15+1" +"B34+2" +"ROUND((AVERAGE(D12:D31)),3)" +"ROUND((AVERAGE(G14:G36)),5)" +"ROUND((AVERAGE(H15:H37)),5)" +"ROUND((AVERAGE(D17:D38)),3)" +"ROUND((AVERAGE(G17:G38)),5)" +"ROUND((((SUM(D17:D38))-D31+E31)/22),3)" +"D31" +"G36" +"H37" +"ROUND((SUM(D30:D31)/2),3)" +"ROUND(SUM(G35:G36)/2,5)" +"SUM(H36:H37)/2" +"ROUND((SUM(D29:D31)/3),3)" +"ROUND(AVERAGE(G34:G36),5)" +"ROUND(AVERAGE(H35:H37),5)" +"ROUND(AVERAGE(G33:G36),5)" +"ROUND(AVERAGE(H34:H37),5)" +"ROUND((SUM(D27:D31)/5),3)" +"ROUND(AVERAGE(G32:G36),5)" +"ROUND(AVERAGE(H33:H37),5)" +"G35" +"G34" +"H35" +"SUM(G34:G35)/2" +"ROUND(AVERAGE(H35:H36),5)" +"C62" +"AVERAGE(C61:C62)" +"AVERAGE(C60:C62)" +"C73" +"AVERAGE(C72:C73)" +"AVERAGE(C71:C73)" +"N10/1000" +"I10+K10" +"N10" +"2905*31" +"20000*61" +"5443*31" +"SUBTOTAL(9,I10:I115)" +"SUM(N10:N115)" +"SUMIF('Orig Sched'!$O$10:$AA$136,'Summary Sched'!$C13,'Orig Sched'!$AA$10:$AA$136)" +"SUMIF('Orig Sched'!$O$10:$AB$136,'Summary Sched'!$C13,'Orig Sched'!$AB$10:$AB$136)" +"SUMIF('Orig Sched'!$O$10:$AB$136,'Summary Sched'!$C13,'Orig Sched'!$Z$10:$Z$136)" +"SUM(E13:E18)" +"1105085+E13" +"239+G13" +"80501995+I13" +"9125+E16" +"G16" +"288939+E18" +"114+G18" +"37353327+I18" +"139169+E15" +"18+G15" +"I15" +"7866+E14" +"14+G14" +"341001+I14" +"0+E17" +"1+G17" +"33015+I17" +"1250+751+9125+69232+125080+159922+19121" +"6+1+1+29+7+2" +"7191001+357864+155000+1250+29565411+6009000+1660000" +"SUM(E32:E39)" +"SUM(G33:G39)" +"C5-B5" +"SUM(D5:D36)" +"SUM(E7:E8)" +"SUM(E12:E17)" +"SUM(I12:I21)" +"SUM(E25:E32)" +"SUM(I25:I33)" +"SUM(E37:E41)" +"SUM(E45:E47)" +"SUM(E51:E57)" +"SUM(E64:E67)" +"H71*G71" +"I76" +"SUM(E71:E75)" +"SUM(I71:I82)" +"SUM(E86:E93)" +"SUM(E97:E99)" +"SUM(I97:I103)" +"SUM(E107:E114)" +"SUM(E120:E125)" +"H7*G7" +"I9/G9" +"SUM(E7:E9)" +"SUM(E10:E11)" +"SUM(E13:E14)" +"SUM(E24:E32)" +"SUM(I24:I33)" +"SUM(J25:J33)" +"SUM(E48:E54)" +"SUM(E78:E89)" +"SUM(I78:I90)" +"I95" +"SUM(E107:E120)" +"SUM(E124:E129)" +"2391039-229584" +"+(D7-E7)/C7" +"+D7*(G7/12)" +"+D7*(I7/12)" +"+H7-J7" +"+B7-M7" +"+M7-P7" +"+C8-C7" +"4%+0.02" +"+D12+444853+2638575" +"0.0393+0.02" +"+D13+5439307" +"0.0391+0.02" +"+D14+(B15*F14)" +"0.039+0.02" +"+D15+(B16*F14)" +"+D16+(B17*F14)" +"+D17+(B18*F14)" +"0.0395+0.02" +"+D18+(B19*F14)" +"0.0398+0.02" +"SUM(D7:D20)" +"+D30-E30" +"+F30/B30" +"+N30" +"IF(R30<>0,+R30/N30,0)" +"+B30+N30" +"+D8-D7" +"+O30+N31" +"1000000+1000000" +"+-4000000+-1000000" +"SUM(F30:F54)" +"+F56-F57" +"2391039-229584" +"+(D7-E7)/C7" +"+D7*(G7/12)" +"+D7*(I7/12)" +"+H7-J7" +"+B7-M7" +"+M7-P7" +"+C8-C7" +"4%+0.02" +"+D12+444853+2638575" +"0.0393+0.02" +"+D13+5439307" +"0.0391+0.02" +"+D14+(B15*F14)" +"0.039+0.02" +"+D15+(B16*F14)" +"+D16+(B17*F14)" +"+D17+(B18*F14)" +"0.0395+0.02" +"+D18+(B19*F14)" +"0.0398+0.02" +"SUM(D7:D20)" +"+B30" +"+D30-E30" +"+F30/B30" +"IF(R30<>0,+R30/N30,0)" +"+B30+N30" +"+C30+B31" +"SUM(F30:F54)" +"+F56-F57" +"+R56-R58" +"+B65*D65" +"150855+87500+2064399" +"11766255.21" +"11766255.21/2302754" +"153934+75189+461" +"(782209.94+399803.16+2395.8)" +"(782209.94+399803.16+2395.8)/229584" +"B5-E5" +"(+C5-F5)/H5" +"+H5*I5" +"+L5+M5" +"+H5" +"+-J5+N5" +"743633+34000+948700+3500+1830+8000" +"3897434.49+163700+4838899.07+18690+9644.1+39200" +"C6/B6" +"258401+31586+13403+5000+144500" +"1321538.38+163961.72+71899.8+26775+713970" +"891334+45000+953093+220898+2139" +"3888471.5+206100+4411828.1+1012553.22+10149.57" +"15000+30000" +"125100+66600" +"-4609498+4674929" +"2225740+16500+368970+32638+600000+185090" +"8016324.09+58470+1323193.52+125773.13+2151000+695397.67" +"41100+11500+5000+10138+20000+50000+424020" +"164219.75+42895+18150+40393.38+83600+195260+1594990.95" +"-7680091+7768943" +"2130379+405699+10000+2400+620000+10277" +"6470211.36+1202844.88+28550+6984+1841400+32196.94" +"392762+10608+533421+10000+4200+5100" +"1204713.37+30105.36+1579760.64+28150+12096+16843.75" +"-6231657+6310811" +"1316804+10000+300678+103549" +"3891142.72+30100+860700.97+316504.08" +"334565+38565+279538+583+5000" +"1041804.36+104433.05+818540.59+1807.3+11600" +"+B10-E10" +"-4985991+5363941" +"1111006+564007+5000+100957" +"2448827.38+1157494.68+11250+225769.92" +"591909+139713" +"1152332.2+310669.1" +"-3323438+3412429" +"SUM(B5:B11)" +"(D5+D6+D7+D8+D9+D10+D11)/7" +"SUM(L5:L12)" +"+C17/B17" +"SUM(P5:P17)" +"+-362333+3568860" +"+R18-Q18" +"+B5-B17" +"2391039-229584" +"+(D7-E7)/C7" +"+D7*(G7/12)" +"+D7*(I7/12)" +"+H7-J7" +"+B7-M7" +"+M7-P7" +"+C8-C7" +"4%+0.02" +"+D12+444853+2638575" +"0.0393+0.02" +"+D13+5439307" +"0.0391+0.02" +"+D14+(B15*F14)" +"0.039+0.02" +"+D15+(B16*F14)" +"+D16+(B17*F14)" +"+D17+(B18*F14)" +"0.0395+0.02" +"+D18+(B19*F14)" +"0.0398+0.02" +"SUM(D7:D20)" +"+D30-E30" +"+F30/B30" +"+N30" +"IF(R30<>0,+R30/N30,0)" +"+B30+N30" +"+D8-D7" +"+O30+N31" +"1000000+1000000" +"+-4000000+-1000000" +"SUM(F30:F54)" +"+F56-F57" +"2391039-229584" +"+(D7-E7)/C7" +"+D7*(G7/12)" +"+D7*(I7/12)" +"+H7-J7" +"+B7-M7" +"+M7-P7" +"+C8-C7" +"4%+0.02" +"+D12+444853+2638575" +"0.0393+0.02" +"+D13+5439307" +"0.0391+0.02" +"+D14+(B15*F14)" +"0.039+0.02" +"+D15+(B16*F14)" +"+D16+(B17*F14)" +"+D17+(B18*F14)" +"0.0395+0.02" +"+D18+(B19*F14)" +"0.0398+0.02" +"SUM(D7:D20)" +"+B30" +"+D30-E30" +"+F30/B30" +"IF(R30<>0,+R30/N30,0)" +"+B30+N30" +"+C30+B31" +"SUM(F30:F54)" +"+F56-F57" +"+R56-R58" +"+B65*D65" +"150855+87500+2064399" +"11766255.21" +"11766255.21/2302754" +"153934+75189+461" +"(782209.94+399803.16+2395.8)" +"(782209.94+399803.16+2395.8)/229584" +"B5-E5" +"(+C5-F5)/H5" +"+H5*I5" +"(G17-G5)*E5" +"+N5+O5" +"+H5" +"+-J5+P5" +"743633+34000+948700+3500+1830+8000" +"3897434.49+163700+4838899.07+18690+9644.1+39200" +"C6/B6" +"258401+31586+13403+5000+144500" +"1321538.38+163961.72+71899.8+26775+713970" +"891334+45000+953093+220898+2139" +"3888471.5+206100+4411828.1+1012553.22+10149.57" +"15000+30000" +"125100+66600" +"-4609498+4674929" +"2225740+16500+368970+32638+600000+185090" +"8016324.09+58470+1323193.52+125773.13+2151000+695397.67" +"41100+11500+5000+10138+20000+50000+424020" +"164219.75+42895+18150+40393.38+83600+195260+1594990.95" +"-7680091+7768943" +"2130379+405699+10000+2400+620000+10277" +"6470211.36+1202844.88+28550+6984+1841400+32196.94" +"392762+10608+533421+10000+4200+5100" +"1204713.37+30105.36+1579760.64+28150+12096+16843.75" +"-6231657+6310811" +"1316804+10000+300678+103549" +"3891142.72+30100+860700.97+316504.08" +"334565+38565+279538+583+5000" +"1041804.36+104433.05+818540.59+1807.3+11600" +"+B10-E10" +"-4985991+5363941" +"1111006+564007+5000+100957" +"2448827.38+1157494.68+11250+225769.92" +"591909+139713" +"1152332.2+310669.1" +"-3323438+3412429" +"SUM(B5:B11)" +"(D5+D6+D7+D8+D9+D10+D11)/7" +"SUM(N5:N12)" +"+C17/B17" +"SUM(R5:R17)" +"+-362333+3568860" +"+T18-S18" +"-J25+N13+O13+S12+S13+S14+S16+S15+S17" +"SUM(P23:P24)" +"+B5-B17" +"(G17-K29)*H29" +"+I5/G5" +"+L5*J5" +"+G5-K5-L5" +"K5*J5" +"+N5*J5" +"+O5" +"+R5" +"+N5" +"+S5/T5" +"+G6" +"+N6*U5" +"+S5+R6" +"+T5+N6" +"+S6+Q5" +"+V6*(W6/12)" +"+Q5+O7" +"+K17*J17" +"-D37-E38-E39" +"-R6" +"-H38" +"+D36" +"-O5" +"+E39+D37" +"-K37" +"-R5" +"-R8" +"-O7" +"+M38-K41" +"-R7" +"-R10" +"-O9" +"-R9" +"-R12" +"-O11" +"-P11" +"-R14" +"-O13" +"-P13" +"-R16" +"-O15" +"-P15" +"-R18" +"-O17" +"-P17" +"-R20" +"-O19" +"-P19" +"-R22" +"-O21" +"-P21" +"-R24" +"-O23" +"-P23" +"-R26" +"-O25" +"-P25" +"-R28" +"-O27" +"-P27" +"-R30" +"-O29" +"-P29" +"+D36-'[1]Entries_May 2001'!D36" +"+D48-'[1]Entries_june 2001'!D48" +"+D52-#REF!" +"+D56-'[1]Entries_Aug 2001'!D56" +"+D68-#REF!" +"N10/1000" +"I10+K10" +"N10" +"2905*31" +"20000*61" +"5443*31" +"30000*4" +"N124/1000" +"K70+#REF!" +"SUBTOTAL(9,I10:I115)" +"SUM(N10:N115)" +"SUMIF('Orig Sched'!$O$10:$AA$136,'Summary Sched'!$C13,'Orig Sched'!$AA$10:$AA$136)" +"SUMIF('Orig Sched'!$O$10:$AB$136,'Summary Sched'!$C13,'Orig Sched'!$AB$10:$AB$136)" +"SUMIF('Orig Sched'!$O$10:$AB$136,'Summary Sched'!$C13,'Orig Sched'!$Z$10:$Z$136)" +"SUM(E13:E18)" +"1105085+E13" +"239+G13" +"80501995+I13" +"9125+E16" +"G16" +"288939+E18" +"114+G18" +"37353327+I18" +"139169+E15" +"18+G15" +"I15" +"7866+E14" +"14+G14" +"341001+I14" +"0+E17" +"1+G17" +"33015+I17" +"1250+751+9125+69232+125080+159922+19121" +"6+1+1+29+7+2" +"7191001+357864+155000+1250+29565411+6009000+1660000" +"SUM(E32:E39)" +"SUM(G33:G39)" +"Q5-BG5" +"S5+BI5" +"J6*(BG6-BH6)" +"BM5+BM6" +"+'Inv Bal 2001'!D13" +"+'Inv Bal 2001'!J13" +"B7-B6" +"+'Inv Bal 2001'!P13" +"+'Inv Bal 2001'!V13" +"+'Inv Bal 2001'!AB13" +"+'Inv Bal 2001'!AH13" +"+'Inv Bal 2001'!AN13" +"+'Inv Bal 2001'!AT13" +"+'Inv Bal 2001'!AZ13" +"+'Inv Bal 2001'!BF13" +"+'Inv Bal 2001'!BL13" +"+'Inv Bal 2001'!BR13" +"+'Inv Bal 2001'!BX13" +"+E7*C7" +"+C10+C9" +"+E9" +"+C8+C7" +"+G9/F9" +"+H9" +"+D9" +"F10+F8" +"+F13-F14" +"+'Inv Bal 2001'!E10" +"+(C4-D4)*B4" +"+Y4+T4+O4+E4+J4" +"SUM(B4:B16)" +"SUM(Z4:Z17)" +"SUM(N5:N65536)" +"SUM(N2:O2)" +"E3*F3" +"F3-K3" +"SUM(E3:E10)" +"SUM(E13:E16)" +"SUM(J17:J27)" +"SUM(N13:N27)" +"SUM(E33:E38)" +"SUM(J41:J54)" +"E3*F3" +"F3-K3" +"SUM(E3:E4)" +"SUM(J4)" +"SUM(E7:E20)" +"SUM(J16:J20)" +"E3*F3" +"F3-K3" +"SUM(E3:E4)" +"7311+45603" +"SUM(E7:E28)" +"SUM(J24:J28)" +"E3*F3" +"SUM(E3:E4)" +"SUM(E7:E16)" +"F19-K19" +"SUM(J19:J24)" +"SUM(N18:N24)" +"E3*F3" +"F3-K3" +"SUM(E6:E19)" +"SUM(J21:J30)" +"E3*F3" +"F3-K3" +"SUM(E5)" +"SUM(J3)" +"SUM(N3:N5)" +"SUM(E8:E24)" +"SUM(J26:J32)" +"SUM(J47:J62)" +"E3*F3" +"F3-K3" +"J3" +"SUM(E3:E21)" +"SUM(E24:E38)" +"F40-K39" +"SUM(J39:J49)" +"E3*F3" +"F3-K3" +"SUM(E3:E23)" +"E35*F36" +"SUM(E27:E38)" +"E3*F3" +"F3-K3" +"SUM(E3:E24)" +"SUM(E27:E52)" +"SUM(J51:J52)" +"SUM(J55:J61)" +"SUM(J64:J75)" +"E3*F3" +"F3-K3" +"SUM(E3:E28)" +"SUM(E32:E52)" +"SUM(J44:J52)" +"E3*F3" +"F3-K3" +"SUM(E3:E7)" +"SUM(E10:E33)" +"SUM(J19:J33)" +"E3*F3" +"F3-K3" +"SUM(E3:E3)" +"SUM(E6:E18)" +"SUM(J11:J18)" +"E21*F22" +"E3*F3" +"F3-K3" +"SUM(E3:E14)" +"SUM(J7:J15)" +"F19*E19" +"E7*F7" +"+F7-K7" +"SUM(E7:E18)" +"SUM(J13:J19)" +"+F23*E23" +"+F7*E7" +"+K7-F7" +"+J7-E7" +"J19*K19" +"SUM(E7:E31)" +"SUM(J19:J31)" +"+L36-G36" +"+F7*E7" +"+K7-F7" +"+J7-E7" +"SUM(E7:E14)" +"+L26-G15" +"SUM(E36:E38)" +"+L39-G39" +"+L43-G43" +"+F7*E7" +"93352-25000" +"58794-25000" +"SUM(E7:E19)" +"SUM(J23:J37)" +"+L39-G39" +"+L43-G44" +"SUM(E51:E62)" +"SUM(J50:J58)" +"SUM(E76:E81)" +"SUM(J69:J81)" +"+F8*E8" +"SUM(E7:E10)" +"SUM(J13:J26)" +"+L27-G27" +"SUM(E33:E45)" +"SUM(G32:G45)" +"SUM(J32:J39)" +"+F5*E5" +"N5-E5" +"SUM(E5:E29)" +"O44*N44" +"SUM(E36:E47)" +"SUM(G32:G49)" +"J55-E55" +"SUM(E54:E68)" +"+L69-G69" +"E7*F7" +"+F7-K7" +"SUM(E7:E86)" +"+F92*E92" +"SUM(G92:G93)" +"+L94-G94" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(F5)" +"SUM(F7:F9)" +"SUM(F11:F19)" +"SUM(F21:F24)" +"SUM(F31:F35)" +"SUM(F37:F38)" +"SUM(F45:F45)" +"SUM(F68:F77)" +"+F51+F57+F62+F65+F67+F78" +"SUM(D2:D10)" +"NOW()" +"NOW()" +"+B8-D8" +"+B11-F11" +"+E8" +"SUM(B10:B15)" +"+B8-B16" +"-D20+D8" +"SUM(B24:B27)" +"+B20-B34" +"+G34-G16" +"+B17-B36" +"+B17-B36" +"SUBTOTAL(9,E3:E28)" +"+Summary!D21" +"SUM(D4:D11)" +"+D1-D2" +"2391039-229584" +"+(D7-E7)/C7" +"+D7*(G7/12)" +"+D7*(I7/12)" +"+H7-J7" +"+B7-M7" +"+M7-P7" +"+C8-C7" +"4%+0.02" +"+D12+444853+2638575" +"0.0393+0.02" +"+D13+5439307" +"0.0391+0.02" +"+D14+(B15*F14)" +"0.039+0.02" +"+D15+(B16*F14)" +"+D16+(B17*F14)" +"+D17+(B18*F14)" +"0.0395+0.02" +"+D18+(B19*F14)" +"0.0398+0.02" +"SUM(D7:D20)" +"+D30-E30" +"+F30/B30" +"+N30" +"IF(R30<>0,+R30/N30,0)" +"+B30+N30" +"+D8-D7" +"+O30+N31" +"1000000+1000000" +"+-4000000+-1000000" +"SUM(F30:F54)" +"+F56-F57" +"2391039-229584" +"+(D7-E7)/C7" +"+D7*(G7/12)" +"+D7*(I7/12)" +"+H7-J7" +"+B7-M7" +"+M7-P7" +"+C8-C7" +"4%+0.02" +"+D12+444853+2638575" +"0.0393+0.02" +"+D13+5439307" +"0.0391+0.02" +"+D14+(B15*F14)" +"0.039+0.02" +"+D15+(B16*F14)" +"+D16+(B17*F14)" +"+D17+(B18*F14)" +"0.0395+0.02" +"+D18+(B19*F14)" +"0.0398+0.02" +"SUM(D7:D20)" +"+B30" +"+D30-E30" +"+F30/B30" +"IF(R30<>0,+R30/N30,0)" +"+B30+N30" +"+C30+B31" +"SUM(F30:F54)" +"+F56-F57" +"+R56-R58" +"+B65*D65" +"150855+87500+2064399" +"11766255.21" +"11766255.21/2302754" +"153934+75189+461" +"(782209.94+399803.16+2395.8)" +"(782209.94+399803.16+2395.8)/229584" +"B5-E5" +"(+C5-F5)/H5" +"+H5*I5" +"+L5+M5" +"+H5" +"+-J5+N5" +"743633+34000+948700+3500+1830+8000" +"3897434.49+163700+4838899.07+18690+9644.1+39200" +"C6/B6" +"258401+31586+13403+5000+144500" +"1321538.38+163961.72+71899.8+26775+713970" +"891334+45000+953093+220898+2139" +"3888471.5+206100+4411828.1+1012553.22+10149.57" +"15000+30000" +"125100+66600" +"2225740+16500+368970+32638+600000+185090" +"8016324.09+58470+1323193.52+125773.13+2151000+695397.67" +"41100+11500+5000+10138+20000+50000+424020" +"164219.75+42895+18150+40393.38+83600+195260+1594990.95" +"2130379+405699+10000+2400+620000+10277" +"6470211.36+1202844.88+28550+6984+1841400+32196.94" +"392762+10608+533421+10000+4200+5100" +"1204713.37+30105.36+1579760.64+28150+12096+16843.75" +"1316804+10000+300678+103549" +"3891142.72+30100+860700.97+316504.08" +"334565+38565+279538+583+5000" +"1041804.36+104433.05+818540.59+1807.3+11600" +"+B10-E10" +"1111006+564007+5000+100957" +"2448827.38+1157494.68+11250+225769.92" +"591909+139713" +"1152332.2+310669.1" +"SUM(B5:B11)" +"(D5+D6+D7+D8+D9+D10+D11)/7" +"SUM(L5:L12)" +"+C17/B17" +"SUM(P5:P17)" +"+-362333+3568860" +"+R18-Q18" +"+B5-B17" +"SUM(D7+E7+F7+H7+I7+J7+K7+L7+M7+N7+O7+P7+Q7+R7+S7+T7+U7)" +"SUM(D10:U10)" +"+G11+F11+E11" +"SUM(D10:D11)" +"SUM(E11)" +"SUM(F11:F11)" +"SUM(I10)" +"SUM(F24:F27)" +"SUM(G17:G27)" +"SUM(I16:I27)" +"SUM(K21:K27)" +"SUM(M18:M20)" +"SUM(P20:P20)" +"SUM(R19:R20)" +"SUM(S18:S27)" +"SUM(I31:I33)" +"SUM(K46:K50)" +"SUM(I66:I74)" +"SUM(J67:J74)" +"+D12+D28+D55+D75+D34+D38+D51+D63+D15" +"+H12+H15+H28+H51+H55+H75" +"+K12+K28+K55+K75+K34+K38+K51+K63+K15+K45" +"+N12+N28+N75+N34+N42+N45+N51+N55+N63+N15" +"+O12+O28+O75+O34+O42+O45+O51+O55+O63+O15+O79" +"+P12+P28+P75+P42+P45+P51+P55+P63+P15+P79" +"+D7-D81" +"V7-V81" +"SUM(F5)" +"SUM(F9:F10)" +"SUM(F12:F15)" +"SUM(F19:F21)" +"SUM(F24:F29)" +"-943+3783" +"SUM(F34:F34)" +"1409+1825" +"-8624-5563" +"SUM(F44:F48)" +"-1629+981" +"SUM(F65:F75)" +"+F49+F52+F56+F62+F64+F76" +"SUM(D2:D33)" +"SUM(D2:D10)" +"orders!L$1" +"+orders!AF$1/Hunter!$B7" +"B7*(D7-C7)" +"orders!M$1" +"+orders!AG$1/Hunter!$B8" +"orders!N$1" +"+orders!AH$1/Hunter!$B9" +"orders!O$1" +"+orders!AI$1/Hunter!$B10" +"orders!P$1" +"+orders!AJ$1/Hunter!$B11" +"orders!Q$1" +"+orders!AK$1/Hunter!$B12" +"orders!R$1" +"+orders!AL$1/Hunter!$B13" +"orders!S$1" +"+orders!AM$1/Hunter!$B14" +"orders!T$1" +"+orders!AN$1/Hunter!$B15" +"orders!U$1" +"+orders!AO$1/Hunter!$B16" +"orders!V$1" +"+orders!AP$1/Hunter!$B17" +"orders!W$1" +"+orders!AQ$1/Hunter!$B18" +"orders!X$1" +"+orders!AR$1/Hunter!$B19" +"orders!Y$1" +"+orders!AS$1/Hunter!$B20" +"orders!Z$1" +"+orders!AT$1/Hunter!$B21" +"orders!AA$1" +"+orders!AU$1/Hunter!$B22" +"orders!AB$1" +"+orders!AV$1/Hunter!$B23" +"orders!AC$1" +"+orders!AW$1/Hunter!$B24" +"SUM(B7:B25)" +"SUM(I3:I150)" +"SUM(J3:J132)" +"SUM(L1:AC1)" +"SUM(L4:L134)" +"SUM(AF4:AF110)" +"M3-L3" +"L4*H4" +"M4*H4" +"N4*H4" +"O4*H4" +"P4*H4" +"Q4*H4" +"R4*H4" +"S4*H4" +"T4*H4" +"U4*H4" +"V4*H4" +"W4*H4" +"X4*H4" +"Y4*H4" +"Z4*H4" +"AA4*H4" +"AB4*H4" +"AC4*H4" +"C8" +"(F8-E8+1)*C8" +"$C8*L$2" +"C17*R2" +"10000*U2" +"10000*V2" +"(F24-E24+1)*C24" +"TODAY()" +"[1]Position!$O$17" +"E4-C4" +"E4+F4" +"[1]Position!$O$27" +"AVERAGE([1]Position!$D$18:$D$24)" +"C6+D6" +"AVERAGE([1]Position!$D$15:$D$26)" +"SUM(E11:E27)" +"(1+(B11)/2)^(-2*((A11-$A$2)/365.25))" +"D$9" +"D11*(A12-A11)" +"E11*C11" +"$E$4" +"F$4" +"[1]Position!$B8" +"[1]Position!$D8" +"F11*I11" +"E11*I11" +"N11*F11" +"$E$5" +"F$5" +"$E$6" +"F$6" +"AVERAGE(H11:H27)" +"L9/F9" +"M9/E9" +"SUM(O11:O28)" +"J34*F34" +"E37-E36" +"SUM(K34:K37)" +"L38/K38" +"+A6+B6-C6" +"E6+J6" +"+B6" +"+A8+D8" +"+B6" +"A22+D22" +"+B6" +"+A6+B6-C6" +"E6+J6" +"+B6" +"+A8+D8" +"+B6" +"A22+D22" +"+B6" +"+A6+B6-C6" +"E6+J6" +"+B6" +"+A8+D8" +"+B6" +"+B6" +"+B6" +"SUM(H6:H14)" +"A25+D25" +"+B6" +"+B6" +"+B6" +"SUM(D7+E7+F7+H7+I7+J7+K7+L7+M7+N7+O7+P7+Q7+R7+S7+T7+U7)" +"SUM(D10:U10)" +"+G11+F11+E11" +"SUM(D10:D11)" +"SUM(E11)" +"SUM(F11:F11)" +"SUM(I10)" +"SUM(F24:F27)" +"SUM(G17:G27)" +"SUM(I16:I27)" +"SUM(K21:K27)" +"SUM(M18:M20)" +"SUM(P20:P20)" +"SUM(R19:R20)" +"SUM(S18:S27)" +"SUM(I31:I33)" +"SUM(K46:K50)" +"SUM(I66:I74)" +"SUM(J67:J74)" +"+D12+D28+D55+D75+D34+D38+D51+D63+D15" +"+H12+H15+H28+H51+H55+H75" +"+K12+K28+K55+K75+K34+K38+K51+K63+K15+K45" +"+N12+N28+N75+N34+N42+N45+N51+N55+N63+N15" +"+O12+O28+O75+O34+O42+O45+O51+O55+O63+O15+O79" +"+P12+P28+P75+P42+P45+P51+P55+P63+P15+P79" +"+D7-D81" +"V7-V81" +"VLOOKUP(B4,Current!$A$4:$A$318,1,FALSE)" +"VLOOKUP(B4,Current!$A$4:$A$306,1,FALSE)" +"NOW()" +"VLOOKUP(WEEKDAY(A3),AY1:AZ7,2)" +"SUM(E8:AB8)" +"E33" +"$E47" +"-(AE8)" +"$E32" +"$E46" +"F33" +"$F47" +"$F32" +"$F46" +"G33" +"$G47" +"$G32" +"$G46" +"H33" +"$H47" +"$H32" +"$H46" +"I33" +"$I47" +"$I32" +"$I46" +"AG8" +"AG9" +"AG10" +"AG11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AH8" +"-AH9" +"-AH10" +"-AH11" +"AI8" +"AI9" +"AI10" +"AI11" +"J33" +"$J47" +"$J32" +"$J46" +"AG12" +"AG13" +"AG14" +"AG15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AH12" +"-AH13" +"-AH14" +"-AH15" +"AI12" +"AI13" +"AI14" +"AI15" +"SUM(E11:E13)" +"K33" +"$K47" +"$K32" +"$K46" +"AG16" +"AG17" +"AG18" +"AG19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AH16" +"-AH17" +"-AH18" +"-AH19" +"AI16" +"AI17" +"AI18" +"AI19" +"SUM(E8:E10)" +"L33" +"$L47" +"$L32" +"$L46" +"AG20" +"AG21" +"AG22" +"AG23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AH20" +"-AH21" +"-AH22" +"-AH23" +"AI20" +"AI21" +"AI22" +"AI23" +"E14+E15" +"M33" +"$M47" +"$M32" +"$M46" +"AG24" +"AG25" +"AG26" +"AG27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AH24" +"-AH25" +"-AH26" +"-AH27" +"AI24" +"AI25" +"AI26" +"AI27" +"N33" +"$N47" +"$N32" +"$N46" +"AG28" +"AG29" +"AG30" +"AG31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AH28" +"-AH29" +"-AH30" +"-AH31" +"AI28" +"AI29" +"AI30" +"AI31" +"O33" +"$O47" +"$O32" +"$O46" +"P33" +"$P47" +"$P32" +"$P46" +"Q33" +"$Q47" +"$Q32" +"$Q46" +"R33" +"$R47" +"$R32" +"$R46" +"$E11" +"$F11" +"G11" +"$E12" +"$F12" +"L12" +"$E13" +"$F13" +"Q13" +"$S47" +"$S32" +"$S46" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"$T47" +"$T32" +"$T46" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"$U47" +"$U32" +"$U46" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"$V47" +"$V32" +"$V46" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"W33" +"$W47" +"$W32" +"$W46" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"X33" +"$X47" +"$X32" +"$X46" +"$Y47" +"$Y32" +"$Y46" +"$Z47" +"$Z32" +"$Z46" +"$AA47" +"$AA32" +"$AA46" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"$AB47" +"$AB32" +"$AB46" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"-$Y20" +"-$Z20" +"-$AA20" +"E16+E39+E40+E41+E42+E43+E44+E45+E46+E47+E48+E49+E50-E17-E18-E19-E20-E21-E22-E23-E24-E25-E26-E27-E28-E29-E30-E31-E32-E33" +"E80" +"$E94" +"$E79" +"$E93" +"F80" +"$F94" +"$F79" +"$F93" +"G80" +"$G94" +"$G79" +"$G93" +"SUM(E59:E60)" +"H80" +"$H94" +"$H79" +"$H93" +"SUM(E57:E58)" +"I80" +"$I94" +"$I79" +"$I93" +"J80" +"$J94" +"$J79" +"$J93" +"K80" +"$K94" +"$K79" +"$K93" +"L80" +"$L94" +"$L79" +"$L93" +"M80" +"$M94" +"$M79" +"$M93" +"N80" +"$N94" +"$N79" +"$N93" +"O80" +"$O94" +"$O79" +"$O93" +"P80" +"$P94" +"$P79" +"$P93" +"Q80" +"$Q94" +"$Q79" +"$Q93" +"R80" +"$R94" +"$R79" +"$R93" +"$E59" +"$F59" +"G59" +"$E60" +"$F60" +"L60" +"$S94" +"$S79" +"$S93" +"$I59" +"$J59" +"$K59" +"$L59" +"$I60" +"$J60" +"$K60" +"$L60" +"$T94" +"$T79" +"$T93" +"$M59" +"$N59" +"$O59" +"$P59" +"$M60" +"$N60" +"$O60" +"$P60" +"$U94" +"$U79" +"$U93" +"$Q59" +"$R59" +"$S59" +"$T59" +"$Q60" +"$R60" +"$S60" +"$T60" +"$V94" +"$V79" +"$V93" +"$U59" +"$V59" +"$W59" +"$X59" +"$U60" +"$V60" +"$W60" +"$X60" +"W80" +"$W94" +"$W79" +"$W93" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"$Y60" +"$Z60" +"$AA60" +"$AB60" +"X80" +"$X94" +"$X79" +"$X93" +"$Y94" +"$Y79" +"$Y93" +"$Z94" +"$Z79" +"$Z93" +"$AA94" +"$AA79" +"$AA93" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"-$G69" +"-$H69" +"-$E70" +"-$F70" +"$AB94" +"$AB79" +"$AB93" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"-$I69" +"-$J69" +"-$K69" +"-$L69" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"-$M69" +"-$N69" +"-$O69" +"-$P69" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"-$Q69" +"-$R69" +"-$S69" +"-$T69" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"-$U69" +"-$V69" +"-$W69" +"-$X69" +"-$Y68" +"-$Z68" +"-$AA68" +"-$Y69" +"-$Z69" +"-$AA69" +"E105" +"E104" +"E108+E121+E122+E123+E124+E125+E126+E127+E128-E109-E110-E111-E112-E113-E114-E115-E116-E117-E118-E119-E120" +"VLOOKUP(WEEKDAY(A3),AY1:AZ7,2)" +"SUM(E8:AB8)" +"E33" +"$E47" +"-(AE8)" +"$E32" +"$E46" +"F33" +"$F47" +"$F32" +"$F46" +"G33" +"$G47" +"$G32" +"$G46" +"H33" +"$H47" +"$H32" +"$H46" +"I33" +"$I47" +"$I32" +"$I46" +"AG8" +"AG9" +"AG10" +"AG11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AH8" +"-AH9" +"-AH10" +"-AH11" +"AI8" +"AI9" +"AI10" +"AI11" +"J33" +"$J47" +"$J32" +"$J46" +"AG12" +"AG13" +"AG14" +"AG15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AH12" +"-AH13" +"-AH14" +"-AH15" +"AI12" +"AI13" +"AI14" +"AI15" +"SUM(E11:E13)" +"K33" +"$K47" +"$K32" +"$K46" +"AG16" +"AG17" +"AG18" +"AG19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AH16" +"-AH17" +"-AH18" +"-AH19" +"AI16" +"AI17" +"AI18" +"AI19" +"SUM(E8:E10)" +"L33" +"$L47" +"$L32" +"$L46" +"AG20" +"AG21" +"AG22" +"AG23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AH20" +"-AH21" +"-AH22" +"-AH23" +"AI20" +"AI21" +"AI22" +"AI23" +"E14+E15" +"M33" +"$M47" +"$M32" +"$M46" +"AG24" +"AG25" +"AG26" +"AG27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AH24" +"-AH25" +"-AH26" +"-AH27" +"AI24" +"AI25" +"AI26" +"AI27" +"N33" +"$N47" +"$N32" +"$N46" +"AG28" +"AG29" +"AG30" +"AG31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AH28" +"-AH29" +"-AH30" +"-AH31" +"AI28" +"AI29" +"AI30" +"AI31" +"O33" +"$O47" +"$O32" +"$O46" +"P33" +"$P47" +"$P32" +"$P46" +"Q33" +"$Q47" +"$Q32" +"$Q46" +"R33" +"$R47" +"$R32" +"$R46" +"$E11" +"$F11" +"G11" +"$E12" +"$F12" +"L12" +"$E13" +"$F13" +"Q13" +"$S47" +"$S32" +"$S46" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"$T47" +"$T32" +"$T46" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"$U47" +"$U32" +"$U46" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"$V47" +"$V32" +"$V46" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"W33" +"$W47" +"$W32" +"$W46" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"X33" +"$X47" +"$X32" +"$X46" +"$Y47" +"$Y32" +"$Y46" +"$Z47" +"$Z32" +"$Z46" +"$AA47" +"$AA32" +"$AA46" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"$AB47" +"$AB32" +"$AB46" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"-$Y20" +"-$Z20" +"-$AA20" +"E16+E39+E40+E41+E42+E43+E44+E45+E46+E47+E48+E49+E50-E17-E18-E19-E20-E21-E22-E23-E24-E25-E26-E27-E28-E29-E30-E31-E32-E33" +"E80" +"$E94" +"$E79" +"$E93" +"F80" +"$F94" +"$F79" +"$F93" +"G80" +"$G94" +"$G79" +"$G93" +"SUM(E59:E60)" +"H80" +"$H94" +"$H79" +"$H93" +"SUM(E57:E58)" +"I80" +"$I94" +"$I79" +"$I93" +"J80" +"$J94" +"$J79" +"$J93" +"K80" +"$K94" +"$K79" +"$K93" +"L80" +"$L94" +"$L79" +"$L93" +"M80" +"$M94" +"$M79" +"$M93" +"N80" +"$N94" +"$N79" +"$N93" +"O80" +"$O94" +"$O79" +"$O93" +"P80" +"$P94" +"$P79" +"$P93" +"Q80" +"$Q94" +"$Q79" +"$Q93" +"R80" +"$R94" +"$R79" +"$R93" +"$E59" +"$F59" +"G59" +"$E60" +"$F60" +"L60" +"$S94" +"$S79" +"$S93" +"$I59" +"$J59" +"$K59" +"$L59" +"$I60" +"$J60" +"$K60" +"$L60" +"$T94" +"$T79" +"$T93" +"$M59" +"$N59" +"$O59" +"$P59" +"$M60" +"$N60" +"$O60" +"$P60" +"$U94" +"$U79" +"$U93" +"$Q59" +"$R59" +"$S59" +"$T59" +"$Q60" +"$R60" +"$S60" +"$T60" +"$V94" +"$V79" +"$V93" +"$U59" +"$V59" +"$W59" +"$X59" +"$U60" +"$V60" +"$W60" +"$X60" +"W80" +"$W94" +"$W79" +"$W93" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"$Y60" +"$Z60" +"$AA60" +"$AB60" +"X80" +"$X94" +"$X79" +"$X93" +"$Y94" +"$Y79" +"$Y93" +"$Z94" +"$Z79" +"$Z93" +"$AA94" +"$AA79" +"$AA93" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"-$G69" +"-$H69" +"-$E70" +"-$F70" +"$AB94" +"$AB79" +"$AB93" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"-$I69" +"-$J69" +"-$K69" +"-$L69" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"-$M69" +"-$N69" +"-$O69" +"-$P69" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"-$Q69" +"-$R69" +"-$S69" +"-$T69" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"-$U69" +"-$V69" +"-$W69" +"-$X69" +"-$Y68" +"-$Z68" +"-$AA68" +"-$Y69" +"-$Z69" +"-$AA69" +"SUM(E17:E18)" +"E64" +"E109" +"SUM(I17:I18)" +"I64" +"I109" +"SUM(M17:M18)" +"M64" +"M109" +"SUM(Q17:Q18)" +"Q64" +"Q109" +"SUM(U17:U18)" +"U64" +"U109" +"SUM(Y17:Y18)" +"Y64" +"Y109" +"E105" +"E104" +"E108+E121+E122+E123+E124+E125+E126+E127+E128-E109-E110-E111-E112-E113-E114-E115-E116-E117-E118-E119-E120" +"VLOOKUP(WEEKDAY(A3),AY1:AZ7,2)" +"SUM(E8:AB8)" +"E33" +"$E47" +"-(AE8)" +"$E32" +"$E46" +"F33" +"$F47" +"$F32" +"$F46" +"G33" +"$G47" +"$G32" +"$G46" +"H33" +"$H47" +"$H32" +"$H46" +"I33" +"$I47" +"$I32" +"$I46" +"AG8" +"AG9" +"AG10" +"AG11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AH8" +"-AH9" +"-AH10" +"-AH11" +"AI8" +"AI9" +"AI10" +"AI11" +"J33" +"$J47" +"$J32" +"$J46" +"AG12" +"AG13" +"AG14" +"AG15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AH12" +"-AH13" +"-AH14" +"-AH15" +"AI12" +"AI13" +"AI14" +"AI15" +"SUM(E11:E13)" +"K33" +"$K47" +"$K32" +"$K46" +"AG16" +"AG17" +"AG18" +"AG19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AH16" +"-AH17" +"-AH18" +"-AH19" +"AI16" +"AI17" +"AI18" +"AI19" +"SUM(E8:E10)" +"L33" +"$L47" +"$L32" +"$L46" +"AG20" +"AG21" +"AG22" +"AG23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AH20" +"-AH21" +"-AH22" +"-AH23" +"AI20" +"AI21" +"AI22" +"AI23" +"E14+E15" +"M33" +"$M47" +"$M32" +"$M46" +"AG24" +"AG25" +"AG26" +"AG27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AH24" +"-AH25" +"-AH26" +"-AH27" +"AI24" +"AI25" +"AI26" +"AI27" +"N33" +"$N47" +"$N32" +"$N46" +"AG28" +"AG29" +"AG30" +"AG31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AH28" +"-AH29" +"-AH30" +"-AH31" +"AI28" +"AI29" +"AI30" +"AI31" +"O33" +"$O47" +"$O32" +"$O46" +"P33" +"$P47" +"$P32" +"$P46" +"Q33" +"$Q47" +"$Q32" +"$Q46" +"R33" +"$R47" +"$R32" +"$R46" +"$E11" +"$F11" +"G11" +"$E12" +"$F12" +"L12" +"$E13" +"$F13" +"Q13" +"$S47" +"$S32" +"$S46" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"$T47" +"$T32" +"$T46" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"$U47" +"$U32" +"$U46" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"$V47" +"$V32" +"$V46" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"W33" +"$W47" +"$W32" +"$W46" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"X33" +"$X47" +"$X32" +"$X46" +"$Y47" +"$Y32" +"$Y46" +"$Z47" +"$Z32" +"$Z46" +"$AA47" +"$AA32" +"$AA46" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"$AB47" +"$AB32" +"$AB46" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"-$Y20" +"-$Z20" +"-$AA20" +"E16+E39+E40+E41+E42+E43+E44+E45+E46+E47+E48+E49+E50-E17-E18-E19-E20-E21-E22-E23-E24-E25-E26-E27-E28-E29-E30-E31-E32-E33" +"E80" +"$E94" +"$E79" +"$E93" +"F80" +"$F94" +"$F79" +"$F93" +"G80" +"$G94" +"$G79" +"$G93" +"SUM(E59:E60)" +"H80" +"$H94" +"$H79" +"$H93" +"SUM(E57:E58)" +"I80" +"$I94" +"$I79" +"$I93" +"J80" +"$J94" +"$J79" +"$J93" +"K80" +"$K94" +"$K79" +"$K93" +"L80" +"$L94" +"$L79" +"$L93" +"M80" +"$M94" +"$M79" +"$M93" +"N80" +"$N94" +"$N79" +"$N93" +"O80" +"$O94" +"$O79" +"$O93" +"P80" +"$P94" +"$P79" +"$P93" +"Q80" +"$Q94" +"$Q79" +"$Q93" +"R80" +"$R94" +"$R79" +"$R93" +"$E59" +"$F59" +"G59" +"$E60" +"$F60" +"L60" +"$S94" +"$S79" +"$S93" +"$I59" +"$J59" +"$K59" +"$L59" +"$I60" +"$J60" +"$K60" +"$L60" +"$T94" +"$T79" +"$T93" +"$M59" +"$N59" +"$O59" +"$P59" +"$M60" +"$N60" +"$O60" +"$P60" +"$U94" +"$U79" +"$U93" +"$Q59" +"$R59" +"$S59" +"$T59" +"$Q60" +"$R60" +"$S60" +"$T60" +"$V94" +"$V79" +"$V93" +"$U59" +"$V59" +"$W59" +"$X59" +"$U60" +"$V60" +"$W60" +"$X60" +"W80" +"$W94" +"$W79" +"$W93" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"$Y60" +"$Z60" +"$AA60" +"$AB60" +"X80" +"$X94" +"$X79" +"$X93" +"$Y94" +"$Y79" +"$Y93" +"$Z94" +"$Z79" +"$Z93" +"$AA94" +"$AA79" +"$AA93" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"-$G69" +"-$H69" +"-$E70" +"-$F70" +"$AB94" +"$AB79" +"$AB93" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"-$I69" +"-$J69" +"-$K69" +"-$L69" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"-$M69" +"-$N69" +"-$O69" +"-$P69" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"-$Q69" +"-$R69" +"-$S69" +"-$T69" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"-$U69" +"-$V69" +"-$W69" +"-$X69" +"-$Y68" +"-$Z68" +"-$AA68" +"-$Y69" +"-$Z69" +"-$AA69" +"SUM(E17:E18)-E39" +"E64" +"E109" +"SUM(I17:I18)-I39" +"I64" +"I109" +"SUM(M17:M18)-M39" +"M64" +"M109" +"SUM(Q17:Q18)-Q39" +"Q64" +"Q109" +"SUM(U17:U18)-U39" +"U64" +"U109" +"SUM(Y17:Y18)-Y39" +"Y64" +"Y109" +"SUM(AE95:AH100)" +"E86" +"E105" +"I86" +"E104" +"M86" +"Q86" +"U86" +"Y86" +"E108+E121+E122+E123+E124+E125+E126+E127+E128-E109-E110-E111-E112-E113-E114-E115-E116-E117-E118-E119-E120" +"TotalCalifornia!A1" +"VLOOKUP(D5,MCP!$A$11:$B$34,2,1)" +"SUM(D7:AA7)" +"TotalCalifornia!D171" +"SUM(D7-D8)" +"TotalCalifornia!D199" +"D21-D22" +"TotalCalifornia!D166" +"TotalCalifornia!D162" +"(TotalCalifornia!D161)-E73" +"TotalCalifornia!D165-E76" +"(TotalCalifornia!F165)-G76" +"VLOOKUP($AI$72, MeadImportExport,AJ77,0)" +"TotalCalifornia!D164" +"(TotalCalifornia!D168)" +"TotalCalifornia!E168" +"SUM(E79:E83)" +"(TotalCalifornia!D170)" +"SUM(E58:E77,E84,E91)" +"TotalCalifornia!D196" +"SUM(E103:E105)" +"TotalCalifornia!D133" +"TotalCalifornia!D198" +"E106+E107+E111+E112+E113+E114+E115+E116+E101+E102" +"SUM(D124:D131)" +"CFEQ-$D$135" +"VLOOKUP(F185,dropdown,2,0)" +"$B$151" +"$B$152" +"VLOOKUP($B$150,resourcename,AJ77,0)" +"SUM(F155:F178)" +"SUM(D200:D218)" +"SUM(D201:D220)" +"SUM(D217:D222)" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"A2" +"AH10-AJ10" +"K45" +"D45" +"A45" +"W45" +"Y45" +"O45" +"H45" +"MAX(B11:B34)" +"AVERAGE(B17:B32)" +"AVERAGE(B11:B16,B33:B34)" +"AVERAGE(O33:O34,O11:O16)" +"AVERAGE(B11:B34)" +"SUM(C11:C34)" +"SUM(D3:AA3)" +"SUM(D3:D4)" +"(SUM(D7:AA7))-0" +"SUM(D4:AA4)" +"MALIN_5_RNDMTN!F15+MALIN_5_RNDMTN!F29" +"-MALIN_5_RNDMTN!F29" +"-MALIN_5_RNDMTN!F15" +"SUM(D4:D8)" +"AND(D4=0,D6=0,D7=0,D8=0)" +"SYLMAR_2_NOB!F15+SYLMAR_2_NOB!F29" +"-SYLMAR_2_NOB!F29" +"-SYLMAR_2_NOB!F15" +"PVERDE_5_DEVERS!F15+PVERDE_5_DEVERS!F29" +"-PVERDE_5_DEVERS!F29" +"-PVERDE_5_DEVERS!F15" +"MEAD_2_WALC!F15+MEAD_2_WALC!F29" +"-MEAD_2_WALC!F29" +"-MEAD_2_WALC!F15" +"FCORNR_5_PSUEDO!F15+FCORNR_5_PSUEDO!F29" +"-FCORNR_5_PSUEDO!F29" +"-FCORNR_5_PSUEDO!F15" +"IF(SUM(D103:AA103)=0,"" "",SUM(D103:AA103))" +"SUM(D94,D85,D76,D58,D49,D40,D31,D22,D13,D4)" +"IF(SUM(D95,D86,D77,D59,D50,D41,D32,D23,D14,D5)=0,0,SUM(D95,D86,D77,D59,D50,D41,D32,D23,D14,D5))" +"IF(SUM(D96,D87,D78,D60,D51,D42,D33,D24,D15,D6)=0,"""",SUM(D96,D87,D78,D60,D51,D42,D33,D24,D15,D6))" +"-D5" +"-D14" +"-D23" +"'NP15'!C109" +"(SUM(D111:D115))" +"AVERAGE(J116:Y116)" +"AVERAGE(D116:I117,Z116:AA116)" +"A1" +"'ZP26'!C110" +"-D32" +"-D41" +"-D50" +"-D59" +"-D68" +"-D77" +"-D86" +"-D95" +"'SP15'!C110" +"SUM(D139:D148)" +"D116+D130+D149" +"-D8" +"-D35" +"-D62" +"-D89" +"-D53" +"-D44" +"-D98" +"-'NP15'!C22" +"-D134" +"-D153" +"$G$173" +"$E$173" +"D171-D175-D177-D179-D181-D183-D185" +"D7" +"D97" +"D52" +"D43" +"D119" +"D133" +"D152" +"SUM(C192:C198)" +"$G$201" +"$E$201" +"SUM(C5:Z5)" +"TotalCalifornia!D119" +"MEGA!B135" +"PNM!B135" +"SUM(B4:B88)" +"SUM(C4:C108)" +"SUM(C5:Z5)" +"TotalCalifornia!D133" +"EES_Load!C73" +"MEGA!B407" +"PNM!B407" +"SUM(B4:B88)" +"SUM(C4:C109)" +"SUM(C5:Z5)" +"TotalCalifornia!D152" +"SUM(AC8:AC10)" +"MEGA!B271" +"PNM!B271" +"SUM(B4:B88)" +"SUM(C4:C109)" +"TRANSPOSE(TotalCalifornia!$D$174:$AB$174)" +"TRANSPOSE(TotalCalifornia!$D$175:$AB$175)" +"TRANSPOSE(TotalCalifornia!$D$176:$AB$176)" +"TRANSPOSE(TotalCalifornia!$D$177:$AB$177)" +"TRANSPOSE(TotalCalifornia!$D$178:$AB$178)" +"TRANSPOSE(TotalCalifornia!$D$179:$AB$179)" +"TRANSPOSE(TotalCalifornia!$D$180:$AB$180)" +"TRANSPOSE(TotalCalifornia!$D$181:$AB$181)" +"TRANSPOSE(TotalCalifornia!D182:AB182)" +"TRANSPOSE(TotalCalifornia!D183:AB183)" +"TRANSPOSE(TotalCalifornia!D184:AB184)" +"TRANSPOSE(TotalCalifornia!D185:AB185)" +"TRANSPOSE(TotalCalifornia!D186:AB186)" +"TRANSPOSE(TotalCalifornia!D187:AB187)" +"SUM(Q8,O8,M8,K8,I8,G8,E8,C8)" +"SUM(R8:R32)" +"SUM(C37:C60)" +"MAX(Q61,O61,M61,K61,I61,G61,E61,C61)" +"SUM(E37:E60)" +"TRANSPOSE(TotalCalifornia!$D$202:$AB$202)" +"TRANSPOSE(TotalCalifornia!$D$203:$AB$203)" +"TRANSPOSE(TotalCalifornia!$D$204:$AB$204)" +"TRANSPOSE(TotalCalifornia!$D$205:$AB$205)" +"TRANSPOSE(TotalCalifornia!$D$206:$AB$206)" +"TRANSPOSE(TotalCalifornia!$D$207:$AB$207)" +"TRANSPOSE(TotalCalifornia!$D$208:$AB$208)" +"TRANSPOSE(TotalCalifornia!$D$209:$AB$209)" +"TRANSPOSE(TotalCalifornia!D210:AB210)" +"TRANSPOSE(TotalCalifornia!D211:AB211)" +"TRANSPOSE(TotalCalifornia!D212:AB212)" +"TRANSPOSE(TotalCalifornia!D213:AB213)" +"TRANSPOSE(TotalCalifornia!D214:AB214)" +"TRANSPOSE(TotalCalifornia!D215:AB215)" +"SUM(C8,E8,G8,I8,K8)" +"SUM(C37:C61)" +"SUM(G37:G60)" +"SUM(C4:Z4)" +"(SUM(C9:Z9))" +"SUM(B4:B24)" +"SUM(D4:D17)" +"B25+B49+B73" +"SUM(F5:AC5)" +"SUM(E5:E14)" +"SUM(F5:F13)" +"SUM(F5:AC5)" +"SUM(E5:E14)" +"SUM(F5:F13)" +"SUM(F5:AC5)" +"SUM(E5:E14)" +"SUM(F5:F13)" +"SUM(F5:AC5)" +"SUM(E5:E14)" +"SUM(F5:F13)" +"SUM(F5:AC5)" +"SUM(E5:E14)" +"SUM(F5:F13)" +"SUM(F5:AC5)" +"SUM(E5:E14)" +"SUM(F5:F13)" +"SUM(B16:Y16)" +"SUM(B6:B14)" +"B16+B29+B42+B55+B68+B81+B94+B107+B120+B133" +"SUM(F5:AC5)" +"SUM(E5:E14)" +"SUM(F5:F13)" +"TotalCalifornia!A1" +"VLOOKUP(D5,MCP!$A$11:$B$34,2,1)" +"SUM(D7:AA7)" +"TotalCalifornia!D171" +"SUM(D7-D8)" +"TotalCalifornia!D199" +"D21-D22" +"TotalCalifornia!D166" +"TotalCalifornia!D162" +"(TotalCalifornia!D161)-E73" +"TotalCalifornia!D165-E76" +"(TotalCalifornia!F165)-G76" +"VLOOKUP($AI$72, MeadImportExport,AJ77,0)" +"TotalCalifornia!D164" +"(TotalCalifornia!D168)" +"TotalCalifornia!E168" +"SUM(E79:E83)" +"(TotalCalifornia!D170)" +"SUM(E58:E77,E84,E91)" +"TotalCalifornia!D196" +"SUM(E103:E105)" +"TotalCalifornia!D133" +"TotalCalifornia!D198" +"E106+E107+E111+E112+E113+E114+E115+E116+E101+E102" +"SUM(D124:D131)" +"CFEQ-$D$135" +"VLOOKUP(F185,dropdown,2,0)" +"$B$151" +"$B$152" +"VLOOKUP($B$150,resourcename,AJ77,0)" +"SUM(F155:F178)" +"SUM(D200:D218)" +"SUM(D201:D220)" +"SUM(D217:D222)" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"A2" +"AH10-AJ10" +"K45" +"D45" +"A45" +"W45" +"Y45" +"O45" +"H45" +"MAX(B11:B34)" +"AVERAGE(B17:B32)" +"AVERAGE(B11:B16,B33:B34)" +"AVERAGE(O33:O34,O11:O16)" +"AVERAGE(B11:B34)" +"SUM(C11:C34)" +"SUM(D3:AA3)" +"SUM(D3:D4)" +"(SUM(D7:AA7))-0" +"SUM(D4:AA4)" +"MALIN_5_RNDMTN!F15+MALIN_5_RNDMTN!F29" +"-MALIN_5_RNDMTN!F29" +"-MALIN_5_RNDMTN!F15" +"SUM(D4:D8)" +"AND(D4=0,D6=0,D7=0,D8=0)" +"SYLMAR_2_NOB!F15+SYLMAR_2_NOB!F29" +"-SYLMAR_2_NOB!F29" +"-SYLMAR_2_NOB!F15" +"PVERDE_5_DEVERS!F15+PVERDE_5_DEVERS!F29" +"-PVERDE_5_DEVERS!F29" +"-PVERDE_5_DEVERS!F15" +"MEAD_2_WALC!F15+MEAD_2_WALC!F29" +"-MEAD_2_WALC!F29" +"-MEAD_2_WALC!F15" +"FCORNR_5_PSUEDO!F15+FCORNR_5_PSUEDO!F29" +"-FCORNR_5_PSUEDO!F29" +"-FCORNR_5_PSUEDO!F15" +"IF(SUM(D103:AA103)=0,"" "",SUM(D103:AA103))" +"SUM(D94,D85,D76,D58,D49,D40,D31,D22,D13,D4)" +"IF(SUM(D95,D86,D77,D59,D50,D41,D32,D23,D14,D5)=0,0,SUM(D95,D86,D77,D59,D50,D41,D32,D23,D14,D5))" +"IF(SUM(D96,D87,D78,D60,D51,D42,D33,D24,D15,D6)=0,"""",SUM(D96,D87,D78,D60,D51,D42,D33,D24,D15,D6))" +"-D5" +"-D14" +"-D23" +"'NP15'!C109" +"(SUM(D111:D115))" +"AVERAGE(J116:Y116)" +"AVERAGE(D116:I117,Z116:AA116)" +"A1" +"'ZP26'!C110" +"-D32" +"-D41" +"-D50" +"-D59" +"-D68" +"-D77" +"-D86" +"-D95" +"'SP15'!C110" +"SUM(D139:D148)" +"D116+D130+D149" +"-D8" +"-D35" +"-D62" +"-D89" +"-D53" +"-D44" +"-D98" +"-'NP15'!C22" +"-D134" +"-D153" +"$G$173" +"$E$173" +"D171-D175-D177-D179-D181-D183-D185" +"D7" +"D97" +"D52" +"D43" +"D119" +"D133" +"D152" +"SUM(C192:C198)" +"$G$201" +"$E$201" +"SUM(C5:Z5)" +"TotalCalifornia!D119" +"MEGA!B135" +"PNM!B135" +"SUM(B4:B88)" +"SUM(C4:C108)" +"SUM(C5:Z5)" +"TotalCalifornia!D133" +"EES_Load!C73" +"MEGA!B407" +"PNM!B407" +"SUM(B4:B88)" +"SUM(C4:C109)" +"SUM(C5:Z5)" +"TotalCalifornia!D152" +"SUM(AC8:AC10)" +"MEGA!B271" +"PNM!B271" +"SUM(B4:B88)" +"SUM(C4:C109)" +"TRANSPOSE(TotalCalifornia!$D$174:$AB$174)" +"TRANSPOSE(TotalCalifornia!$D$175:$AB$175)" +"TRANSPOSE(TotalCalifornia!$D$176:$AB$176)" +"TRANSPOSE(TotalCalifornia!$D$177:$AB$177)" +"TRANSPOSE(TotalCalifornia!$D$178:$AB$178)" +"TRANSPOSE(TotalCalifornia!$D$179:$AB$179)" +"TRANSPOSE(TotalCalifornia!$D$180:$AB$180)" +"TRANSPOSE(TotalCalifornia!$D$181:$AB$181)" +"TRANSPOSE(TotalCalifornia!D182:AB182)" +"TRANSPOSE(TotalCalifornia!D183:AB183)" +"TRANSPOSE(TotalCalifornia!D184:AB184)" +"TRANSPOSE(TotalCalifornia!D185:AB185)" +"TRANSPOSE(TotalCalifornia!D186:AB186)" +"TRANSPOSE(TotalCalifornia!D187:AB187)" +"SUM(Q8,O8,M8,K8,I8,G8,E8,C8)" +"SUM(R8:R32)" +"SUM(C37:C60)" +"MAX(Q61,O61,M61,K61,I61,G61,E61,C61)" +"SUM(E37:E60)" +"TRANSPOSE(TotalCalifornia!$D$202:$AB$202)" +"TRANSPOSE(TotalCalifornia!$D$203:$AB$203)" +"TRANSPOSE(TotalCalifornia!$D$204:$AB$204)" +"TRANSPOSE(TotalCalifornia!$D$205:$AB$205)" +"TRANSPOSE(TotalCalifornia!$D$206:$AB$206)" +"TRANSPOSE(TotalCalifornia!$D$207:$AB$207)" +"TRANSPOSE(TotalCalifornia!$D$208:$AB$208)" +"TRANSPOSE(TotalCalifornia!$D$209:$AB$209)" +"TRANSPOSE(TotalCalifornia!D210:AB210)" +"TRANSPOSE(TotalCalifornia!D211:AB211)" +"TRANSPOSE(TotalCalifornia!D212:AB212)" +"TRANSPOSE(TotalCalifornia!D213:AB213)" +"TRANSPOSE(TotalCalifornia!D214:AB214)" +"TRANSPOSE(TotalCalifornia!D215:AB215)" +"SUM(C8,E8,G8,I8,K8)" +"SUM(C37:C61)" +"SUM(G37:G60)" +"SUM(C4:Z4)" +"(SUM(C9:Z9))" +"SUM(B4:B24)" +"SUM(D4:D17)" +"B25+B49+B73" +"SUM(F5:AC5)" +"SUM(E5:E14)" +"SUM(F5:F13)" +"SUM(F5:AC5)" +"SUM(E5:E14)" +"SUM(F5:F13)" +"SUM(F5:AC5)" +"SUM(E5:E14)" +"SUM(F5:F13)" +"SUM(F5:AC5)" +"SUM(E5:E14)" +"SUM(F5:F13)" +"SUM(F5:AC5)" +"SUM(E5:E14)" +"SUM(F5:F13)" +"SUM(F5:AC5)" +"SUM(E5:E14)" +"SUM(F5:F13)" +"SUM(B16:Y16)" +"SUM(B6:B14)" +"B16+B29+B42+B55+B68+B81+B94+B107+B120+B133" +"SUM(F5:AC5)" +"SUM(E5:E14)" +"SUM(F5:F13)" +"TotalCalifornia!A1" +"VLOOKUP(D5,MCP!$A$11:$B$34,2,1)" +"SUM(D7:AA7)" +"TotalCalifornia!D171" +"SUM(D7-D8)" +"TotalCalifornia!D199" +"D21-D22" +"TotalCalifornia!D166" +"TotalCalifornia!D162" +"(TotalCalifornia!D161)-E73" +"TotalCalifornia!D165-E76" +"(TotalCalifornia!F165)-G76" +"VLOOKUP($AI$72, MeadImportExport,AJ77,0)" +"TotalCalifornia!D164" +"(TotalCalifornia!D168)" +"TotalCalifornia!E168" +"SUM(E79:E83)" +"(TotalCalifornia!D170)" +"SUM(E58:E77,E84,E91)" +"TotalCalifornia!D196" +"SUM(E103:E105)" +"TotalCalifornia!D133" +"TotalCalifornia!D198" +"E106+E107+E111+E112+E113+E114+E115+E116+E101+E102" +"SUM(D124:D131)" +"CFEQ-$D$135" +"VLOOKUP(F185,dropdown,2,0)" +"$B$151" +"$B$152" +"VLOOKUP($B$150,resourcename,AJ77,0)" +"SUM(F155:F178)" +"SUM(D200:D218)" +"SUM(D201:D220)" +"SUM(D217:D222)" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"A2" +"K45" +"D45" +"A45" +"W45" +"Y45" +"O45" +"H45" +"MAX(B11:B34)" +"AVERAGE(B17:B32)" +"AVERAGE(B11:B16,B33:B34)" +"AVERAGE(O33:O34,O11:O16)" +"AVERAGE(B11:B34)" +"SUM(C11:C34)" +"SUM(D4:AA4)" +"MALIN_5_RNDMTN!F15+MALIN_5_RNDMTN!F29" +"-MALIN_5_RNDMTN!F29" +"-MALIN_5_RNDMTN!F15" +"SUM(D4:D8)" +"AND(D4=0,D6=0,D7=0,D8=0)" +"SYLMAR_2_NOB!F15+SYLMAR_2_NOB!F29" +"-SYLMAR_2_NOB!F29" +"-SYLMAR_2_NOB!F15" +"PVERDE_5_DEVERS!F15+PVERDE_5_DEVERS!F29" +"-PVERDE_5_DEVERS!F29" +"-PVERDE_5_DEVERS!F15" +"MEAD_2_WALC!F15+MEAD_2_WALC!F29" +"-MEAD_2_WALC!F29" +"-MEAD_2_WALC!F15" +"FCORNR_5_PSUEDO!F15+FCORNR_5_PSUEDO!F29" +"-FCORNR_5_PSUEDO!F29" +"-FCORNR_5_PSUEDO!F15" +"IF(SUM(D103:AA103)=0,"" "",SUM(D103:AA103))" +"SUM(D94,D85,D76,D58,D49,D40,D31,D22,D13,D4)" +"IF(SUM(D95,D86,D77,D59,D50,D41,D32,D23,D14,D5)=0,0,SUM(D95,D86,D77,D59,D50,D41,D32,D23,D14,D5))" +"IF(SUM(D96,D87,D78,D60,D51,D42,D33,D24,D15,D6)=0,"""",SUM(D96,D87,D78,D60,D51,D42,D33,D24,D15,D6))" +"-D5" +"-D14" +"-D23" +"'NP15'!C109" +"(SUM(D111:D115))" +"AVERAGE(J116:Y116)" +"AVERAGE(D116:I117,Z116:AA116)" +"A1" +"'ZP26'!C110" +"-D32" +"-D41" +"-D50" +"-D59" +"-D68" +"-D77" +"-D86" +"-D95" +"'SP15'!C110" +"SUM(D139:D148)" +"D116+D130+D149" +"-D8" +"-D35" +"-D62" +"-D89" +"-D53" +"-D44" +"-D98" +"-'NP15'!C22" +"-D134" +"-D153" +"$G$173" +"$E$173" +"D171-D175-D177-D179-D181-D183-D185" +"D7" +"D97" +"D52" +"D43" +"D119" +"D133" +"D152" +"SUM(C192:C198)" +"$G$201" +"$E$201" +"SUM(C5:Z5)" +"TotalCalifornia!D119" +"SUM('SP15'!C10:Z10)" +"EES_Load!C25" +"MEGA!B135" +"PNM!B135" +"SUM(B4:B88)" +"SUM(C4:C108)" +"SUM(C5:Z5)" +"TotalCalifornia!D133" +"EES_Load!C73" +"MEGA!B407" +"PNM!B407" +"SUM(B4:B88)" +"SUM(C4:C109)" +"SUM(C5:Z5)" +"TotalCalifornia!D152" +"SUM(AC8:AC10)" +"EES_Load!C49" +"MEGA!B271" +"PNM!B271" +"SUM(B4:B88)" +"SUM(C4:C109)" +"TRANSPOSE(TotalCalifornia!$D$174:$AB$174)" +"TRANSPOSE(TotalCalifornia!$D$175:$AB$175)" +"TRANSPOSE(TotalCalifornia!$D$176:$AB$176)" +"TRANSPOSE(TotalCalifornia!$D$177:$AB$177)" +"TRANSPOSE(TotalCalifornia!$D$178:$AB$178)" +"TRANSPOSE(TotalCalifornia!$D$179:$AB$179)" +"TRANSPOSE(TotalCalifornia!$D$180:$AB$180)" +"TRANSPOSE(TotalCalifornia!$D$181:$AB$181)" +"TRANSPOSE(TotalCalifornia!D182:AB182)" +"TRANSPOSE(TotalCalifornia!D183:AB183)" +"TRANSPOSE(TotalCalifornia!D184:AB184)" +"TRANSPOSE(TotalCalifornia!D185:AB185)" +"TRANSPOSE(TotalCalifornia!D186:AB186)" +"TRANSPOSE(TotalCalifornia!D187:AB187)" +"SUM(Q8,O8,M8,K8,I8,G8,E8,C8)" +"SUM(R8:R32)" +"SUM(C37:C60)" +"MAX(Q61,O61,M61,K61,I61,G61,E61,C61)" +"SUM(E37:E60)" +"TRANSPOSE(TotalCalifornia!$D$202:$AB$202)" +"TRANSPOSE(TotalCalifornia!$D$203:$AB$203)" +"TRANSPOSE(TotalCalifornia!$D$204:$AB$204)" +"TRANSPOSE(TotalCalifornia!$D$205:$AB$205)" +"TRANSPOSE(TotalCalifornia!$D$206:$AB$206)" +"TRANSPOSE(TotalCalifornia!$D$207:$AB$207)" +"TRANSPOSE(TotalCalifornia!$D$208:$AB$208)" +"TRANSPOSE(TotalCalifornia!$D$209:$AB$209)" +"TRANSPOSE(TotalCalifornia!D210:AB210)" +"TRANSPOSE(TotalCalifornia!D211:AB211)" +"TRANSPOSE(TotalCalifornia!D212:AB212)" +"TRANSPOSE(TotalCalifornia!D213:AB213)" +"TRANSPOSE(TotalCalifornia!D214:AB214)" +"TRANSPOSE(TotalCalifornia!D215:AB215)" +"SUM(C8,E8,G8,I8,K8)" +"SUM(C37:C61)" +"SUM(G37:G60)" +"SUM(C4:Z4)" +"(SUM(C9:Z9))" +"SUM(B4:B24)" +"SUM(D4:D17)" +"B25+B49+B73" +"SUM(F5:AC5)" +"SUM(E5:E14)" +"SUM(F5:F13)" +"SUM(F5:AC5)" +"SUM(E5:E14)" +"SUM(F5:F13)" +"SUM(F5:AC5)" +"SUM(E5:E14)" +"SUM(F5:F13)" +"SUM(F5:AC5)" +"SUM(E5:E14)" +"SUM(F5:F13)" +"SUM(F5:AC5)" +"SUM(E5:E14)" +"SUM(F5:F13)" +"SUM(F5:AC5)" +"SUM(E5:E14)" +"SUM(F5:F13)" +"SUM(B16:Y16)" +"SUM(B6:B14)" +"B16+B29+B42+B55+B68+B81+B94+B107+B120+B133" +"SUM(F5:AC5)" +"SUM(E5:E14)" +"SUM(F5:F13)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E107+E62+E15" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E107+E62+E15" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"(E3-D3)+1" +"I3*F3" +"N3-(N3*V3)" +"(J3*N3)-(J3*L3)-(J3*O3)-(J3*P3)-(J3*Q3)-(J3*R3)-(J3*W3)" +"D11" +"(E3-D3)+1" +"I3*F3" +"N3-(N3*V3)" +"(J3*N3)-(J3*L3)-(J3*O3)-(J3*P3)-(J3*Q3)-(J3*R3)-(J3*W3)" +"(E3-D3)+1" +"I3*F3" +"N3-(N3*V3)" +"(J3*N3)-(J3*L3)-(J3*O3)-(J3*P3)-(J3*Q3)-(J3*R3)-(J3*W3)" +"(E3-D3)+1" +"I3*F3" +"N3-(N3*V3)" +"(J3*N3)-(J3*L3)-(J3*O3)-(J3*P3)-(J3*Q3)-(J3*R3)-(J3*W3)" +"(E3-D3)+1" +"I3*F3" +"N3-(N3*V3)" +"$A$3" +"+E3-D3+1" +"F3*I3" +"(J3*N3)-(J3*L3)-(J3*O3)-(J3*P3)-(J3*Q3)-(J3*R3)-(J3*W3)" +"CELL(""filename"",$A$1)" +"(E36-D36)+1" +"I36*F36" +"N36-(N36*V36)" +"+E3-D3+1" +"F3*I3" +"(J3*N3)-(J3*L3)-(J3*O3)-(J3*P3)-(J3*Q3)-(J3*R3)-(J3*W3)" +"CELL(""filename"",$A$1)" +"(E3-D3)+1" +"I3*F3" +"#REF!-(#REF!*U3)" +"(J3*#REF!)-(J3*L3)-(J3*N3)-(J3*O3)-(J3*P3)-(J3*Q3)-(J3*V3)" +"(E3-D3)+1" +"I3*F3" +"N3-(N3*V3)" +"(J3*N3)-(J3*L3)-(J3*O3)-(J3*P3)-(J3*Q3)-(J3*R3)-(J3*W3)" +"(E3-D3)+1" +"I3*F3" +"N3-(N3*V3)" +"(J3*N3)-(J3*L3)-(J3*O3)-(J3*P3)-(J3*Q3)-(J3*R3)-(J3*W3)" +"(E3-D3)+1" +"I3*F3" +"N3-(N3*V3)" +"(J3*N3)-(J3*L3)-(J3*O3)-(J3*P3)-(J3*Q3)-(J3*R3)-(J3*W3)" +"+E3-D3+1" +"F3*I3" +"N3-(N3*V3)" +"(J3*N3)-(J3*L3)-(J3*O3)-(J3*P3)-(J3*Q3)-(J3*R3)-(J3*W3)" +"CELL(""filename"",$A$1)" +"(E3-D3)+1" +"I3*F3" +"N3-(N3*V3)" +"(J3*N3)-(J3*L3)-(J3*O3)-(J3*P3)-(J3*Q3)-(J3*R3)-(J3*W3)" +"$A$3" +"(E3-D3)+1" +"I3*F3" +"N3-(N3*V3)" +"(J3*N3)-(J3*L3)-(J3*O3)-(J3*P3)-(J3*Q3)-(J3*R3)-(J3*W3)" +"$A$3" +"(E3-D3)+1" +"I3*F3" +"N3-(N3*V3)" +"(J3*N3)-(J3*L3)-(J3*O3)-(J3*P3)-(J3*Q3)-(J3*R3)-(J3*W3)" +"+E3-D3+1" +"F3*I3" +"N3-(N3*V3)" +"(J3*N3)-(J3*L3)-(J3*O3)-(J3*P3)-(J3*Q3)-(J3*R3)-(J3*W3)" +"CELL(""filename"",$A$1)" +"$A$3" +"(E32-D32)+1" +"I32*F32" +"+E3-D3+1" +"F3*I3" +"N3-(N3*V3)" +"(J3*N3)-(J3*L3)-(J3*O3)-(J3*P3)-(J3*Q3)-(J3*R3)-(J3*W3)" +"CELL(""filename"",$A$1)" +"+D6/$D$6" +"SUM(D6:D8)" +"+D13/$D$13" +"+D20/$D$20" +"SUM(C27:D27)" +"SUM(C27:C28)" +"+D30+C30" +"-C29-C30" +"-C31" +"SUM(C29:C32)" +"+F10/F$10" +"+F20/F23" +"+F21/F23" +"SUM(F20:F22)" +"+F23/F23" +"+F23-504979884.12" +"+B1" +"3153175.74" +"+F37/F38" +"+F37+F36" +"SUM(F40:F43)" +"+F44/F38" +"+F50/F38" +"+F38-F44-F50" +"+F52/F38" +"+F52-F23" +"SUM(F61:F65)" +"+F66/F59" +"2463.45+9045.05" +"1321875.76+25515.38" +"SUM(F68:F80)" +"+F81/F59" +"+F59-F66-F81" +"+F83/F59" +"+F10-F83" +"+F10/F$10" +"+F20/$F$29" +"393209.25-8877.58" +"SUM(F20:F28)" +"+F29/F29" +"1513714174.79-F29" +"+B1" +"+F44/$F$46" +"SUM(F44:F45)" +"46371366.56-352934.19" +"31.56-0.54" +"SUM(F48:F51)" +"2463.45+9045.05" +"6905278.69+1077709.33" +"792.51+51555.14" +"21483.12+118120.46+21.04" +"1476860.84+1284.97+6534.54-5100.63+1404.1+3239.56" +"1202.39+5100.63+256.87" +"13796.62+470.09" +"SUM(F54:F65)" +"+F46-F52-F66" +"+F29-F68" +"1490781469.67" +"+F72/$F$74" +"SUM(F76:F80)" +"554063.09+1911.84+35583.11" +"591558.04-F83" +"6905278.69+1113292.44-35583.11" +"28270373.25+147750" +"4703426.9+3872000+13.44+217315.41" +"SUM(F83:F89)" +"+F74-F81-F90" +"+F10-F92" +"+F10/F$10" +"+F20/$F$36" +"SUM(F20:F24)-3064218.75" +"361251.6-4898.46" +"206727081.73-2136592.33" +"SUM(F25:F34)-802492379.89" +"SUM(F20:F35)" +"+F36/F36" +"+B1" +"+F53/F55" +"+F54/F55" +"SUM(F53:F54)" +"+F59/F55" +"5033877.99+13.44+217315.41" +"46774875.92+816816.06" +"SUM(F61:F65)" +"+F66/F55" +"3066490.71-56-2215.96" +"+F68/F55" +"SUM(F20:F24)-F68" +"+F55-F59-F66+F68" +"+F70/F55" +"+F36-F70" +"122896.33-4775.87+21.04+21483.12" +"139624.62-F82" +"2355642.34+4780.7" +"46774875.92+838299.18-21483.12" +"47591691.98-F84" +"-5855172.13+4097000" +"4388030.55-4097000" +"882262.79+6706.48" +"SUM(F82:F89)" +"+F90/F76" +"+F76-F80-F90" +"+F92/F76" +"+F92-F10" +"+'Cert Nov-00'!F52-'Cert Nov-00'!F83" +"+F98-F96" +"+F92-F70" +"+F8/F$8" +"+F15/$F$50" +"4291209.47-5849.58-1055835.09" +"639755.47-852.92-107528.65" +"SUM(F15:F24)-9471433.17" +"298219558.92-1396734.43" +"66990.38-8896.57" +"156420353.66-3328521.87" +"203919.45-812.92" +"SUM(F25:F48)-980405318.8" +"SUM(F15:F49)" +"+F50/F50" +"+B1" +"+F63/F65" +"+F64/F65" +"SUM(F63:F64)" +"SUM(F67:F72)" +"+F73/F65" +"12423.05+4221121.69+5615.29" +"22.1-9.19" +"522.23" +"SUM(F75:F83)" +"+F84/F65" +"+F86/F65" +"SUM(F15:F24)-F86" +"+F65-F73-F84+F86" +"+F88/F65" +"+F50-F88" +"1476860.84+1433.91+1284.97+1404.1+3239.56" +"17369.41+1655.43" +"945185.16-85589.52+4188.11+1737.61" +"4221121.69+12423.05" +"19892.77+15709.29+40026.3" +"18586.04+1701.48" +"11567.12+25930.76" +"608.27+1403.4" +"SUM(F104:F116)" +"+F94-F102-F117" +"+F119/F94" +"+F119-F8" +"+F8/F$8" +"+F15/$F$54" +"SUM(F15:F28)-12160503.08" +"47046.31-5691.65-16913.49+15853.26" +"1742.73-368.58-850.4" +"1570197.56-518911.89-100911.95" +"SUM(F29:F52)-814422035.47" +"SUM(F15:F53)" +"+F54/F54" +"+B1" +"+F65/F67" +"+F66/F67" +"SUM(F65:F66)" +"43601.78+23970.6" +"SUM(F69:F71)" +"+F72/F67" +"19892.77+15709.29+40026.3" +"SUM(F74:F84)" +"+F85/F67" +"+F87/F67" +"SUM(F15:F28)-F87" +"+F67-F72-F85+F87" +"+F89/F67" +"+F54-F89" +"SUM(F97:F100)" +"+F101/F95" +"6303.02+256.87" +"66132.36+76" +"171309.95+4808.47" +"SUM(F103:F115)" +"+F116/F95" +"+F95-F101-F116" +"+F118/F95" +"+F118-F8" +"+F123" +"+F118-F89" +"+F8/F$8" +"+F15/$F$47" +"ROUND(SUM(F15:F23)-5118096.02,2)" +"10577-8.88" +"3720429.56-334045.19" +"188545375.17-1083861.85" +"SUM(F24:F45)-711038088.25" +"SUM(F15:F45)" +"+F47/F47" +"+B1" +"+F59/F61" +"+F60/F61" +"SUM(F59:F60)" +"724101.32+3717.88" +"SUM(F63:F65)" +"+F66/F61" +"18586.04+1701.48" +"171309.95+4808.47" +"3183507.98+4743.92-3717.88" +"169976.54+9221.99" +"SUM(F68:F75)" +"+F76/F61" +"5118096.02" +"+F78/F61" +"SUM(F15:F23)-F78" +"+F61-F66-F76+F78" +"+F80/F61" +"+F47-F80" +"SUM(F89:F92)" +"+F93/F87" +"3188251.9-3717.88" +"SUM(F95:F105)" +"+F87-F93-F106" +"+F108/F87" +"+F108-F8" +"+F9/F$9" +"+F17/$F$51" +"SUM(F17:F22)-3476533.55" +"174563.55-14898.51" +"127593.07-3669.39" +"85181.41-32249.38-25930.76" +"28483.79-26.04-5735.53" +"232692.9-8747.15" +"SUM(F23:F49)-564628902.05" +"SUM(F17:F50)" +"+F51/F51" +"+B1" +"+F63/F65" +"+F64/F65" +"SUM(F63:F64)" +"SUM(F67:F70)" +"+F71/F65" +"11567.12+25930.76" +"SUM(F73:F79)" +"+F80/F65" +"+F82/F65" +"SUM(F17:F22)-F82" +"+F65-F71-F80+F82" +"+F84/F65" +"+F51-F84" +"+F95/F91" +"13796.62+470.09" +"1006.04+56" +"1256.42+7622.67+821.53" +"169976.54+9221.99" +"SUM(F97:F104)" +"+F105/F91" +"+F91-F95-F105" +"+F107/F91" +"+F9-F107" +"+F112" +"+F107-F84" +"181371476.73" +"+F9/F$9" +"+F16/$F$57" +"SUM(F16:F22)-2983291.79-90" +"17276.58-8306.4" +"766.44-747.02" +"SUM(F23:F55)-253942127.85" +"SUM(F16:F56)" +"+F57/F57" +"+B1" +"+F71/F73" +"+F72/F73" +"SUM(F71:F72)" +"SUM(F75:F77)" +"+F78/F73" +"608.27+1403.4" +"SUM(F80:F85)" +"+F86/F73" +"2983291.79+90" +"+F88/F73" +"SUM(F16:F22)-F88" +"+F73-F78-F86+F88" +"+F90/F73" +"+F57-F90" +"SUM(F99:F99)" +"+F100/F97" +"431852.47" +"SUM(F102:F111)" +"+F97-F100-F112" +"+F9-F114" +"+F9/F$9" +"+F16/$F$42" +"SUM(F16:F23)-2914418.97" +"SUM(F24:F40)-144917331.96" +"SUM(F16:F41)" +"+F42/F42" +"+B1" +"SUM(F58:F58)" +"+F59/F56" +"SUM(F61:F62)" +"+F63/F56" +"+F65/F56" +"SUM(F16:F23)-F65" +"+F56-F59-F63+F65" +"+F67/F56" +"+F42-F67" +"SUM(F77:F90)" +"+F91/F72" +"+F72-F75-F91" +"+F93/F72" +"+F9-F93" +"+F9/F$9" +"+F16/$F$53" +"+SUM(F16:F25)-3070679.55" +"SUM(F26:F51)-91483316.37" +"SUM(F16:F52)" +"+F53/F53" +"+B1" +"SUM(F68:F68)" +"+F69/F66" +"+F72/F66" +"+F74/F66" +"SUM(F16:F25)-F74" +"+F66-F69-F72+F74" +"+F76/F66" +"+F53-F76" +"SUM(F86:F91)" +"+F92/F81" +"+F81-F84-F92" +"+F94/F81" +"+F9-F94" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"SUM(E108+E63+E16)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"SUM(E108+E63+E16)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"SUM(E108+E63+E16)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"SUM(E108+E63+E16)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"SUM(E108+E63+E16)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"SUM(E108+E63+E16)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"SUM(E108+E63+E16)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"SUM(E108+E63+E16)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"SUM(E108+E63+E16)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"SUM(E108+E63+E16)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"SUM(E108+E63+E16)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"SUM(E108+E63+E16)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E107+E62+E15" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"SUM(E108+E63+E16)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"SUM(E108+E63+E16)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E108+E63+E16" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E107+E62+E15" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"SUM(E108+E63+E16)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"SUM(E108+E63+E16)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E107+E62+E15" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"SUM(E108+E63+E16)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"SUM(E108+E63+E16)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E108+E63+E16" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"SUM(E108+E63+E16)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"SUM(E108+E63+E16)" +"+F8/$F$8" +"+F9/F8" +"SUM(F8:F9)" +"+F10/F8" +"+F16/F16" +"-43830.02-2865.53" +"+F19/F16" +"SUM(B16:B19)" +"+F20/F16" +"9038032.56-4418480.12" +"ROUND(SUM(F26:F29),2)" +"-F9" +"+F36+D36+B36" +"-B18" +"-B38" +"-D39-B39" +"SUM(B38:B42)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E107+E62+E15" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E107+E62+E15" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"SUM(E108+E63+E16)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"SUM(E108+E63+E16)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E107+E62+E15" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"+C8/$C$8" +"+C9/C8" +"SUM(C8:C9)" +"+C10/C8" +"+C16/C16" +"SUM(C16:C18)" +"+C19/C16" +"-C39" +"ROUND(SUM(C25:C28),2)" +"+C29/C25" +"-C9" +"-C18" +"SUM(C35:C38)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E107+E62+E15" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E107+E62+E15" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E107+E62+E15" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E107+E62+E15" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E107+E62+E15" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"80-BB2-BD2" +"$AL23/6" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E107+E62+E15" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E107+E62+E15" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E107+E62+E15" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E107+E62+E15" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E107+E62+E15" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E107+E62+E15" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E107+E62+E15" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E108+E63+E16" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E108+E63+E16" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E107+E62+E15" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E107+E62+E15" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"C13" +"A38+1" +"C13" +"C13" +"A71+1" +"C13" +"C13" +"C13" +"C13" +"C13" +"#REF!" +"#REF!+1" +"A3+1" +"A6+1" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E107+E62+E15" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E108+E63+E16" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E108+E63+E16" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E108+E63+E16" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E108+E63+E16" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E108+E63+E16" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E108+E63+E16" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"TotalCalifornia!A1" +"VLOOKUP(D5,MCP!$A$11:$B$34,2,1)" +"SUM(D7:AA7)" +"TotalCalifornia!D171" +"SUM(D7-D8)" +"TotalCalifornia!D199" +"D21-D22" +"TotalCalifornia!D166" +"TotalCalifornia!D162" +"(TotalCalifornia!D161)-E73" +"TotalCalifornia!D165-E76" +"(TotalCalifornia!F165)-G76" +"VLOOKUP($AI$72, MeadImportExport,AJ77,0)" +"TotalCalifornia!D164" +"(TotalCalifornia!D168)" +"TotalCalifornia!E168" +"SUM(E79:E83)" +"(TotalCalifornia!D170)" +"SUM(E58:E77,E84,E91)" +"TotalCalifornia!D196" +"SUM(E103:E105)" +"TotalCalifornia!D133" +"TotalCalifornia!D198" +"E106+E107+E111+E112+E113+E114+E115+E116+E101+E102" +"SUM(D124:D131)" +"CFEQ-$D$135" +"VLOOKUP(F185,dropdown,2,0)" +"$B$151" +"$B$152" +"VLOOKUP($B$150,resourcename,AJ77,0)" +"SUM(F155:F178)" +"SUM(D200:D218)" +"SUM(D201:D220)" +"SUM(D217:D222)" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"TotalCalifornia!A1" +"A2" +"AH10-AJ10" +"K45" +"D45" +"A45" +"W45" +"Y45" +"O45" +"H45" +"MAX(B11:B34)" +"AVERAGE(B17:B32)" +"AVERAGE(B11:B16,B33:B34)" +"AVERAGE(O33:O34,O11:O16)" +"AVERAGE(B11:B34)" +"SUM(C11:C34)" +"SUM(D3:AA3)" +"SUM(D3:D4)" +"(SUM(D7:AA7))-0" +"SUM(D4:AA4)" +"MALIN_5_RNDMTN!F15+MALIN_5_RNDMTN!F29" +"-MALIN_5_RNDMTN!F29" +"-MALIN_5_RNDMTN!F15" +"SUM(D4:D8)" +"AND(D4=0,D6=0,D7=0,D8=0)" +"SYLMAR_2_NOB!F15+SYLMAR_2_NOB!F29" +"-SYLMAR_2_NOB!F29" +"-SYLMAR_2_NOB!F15" +"PVERDE_5_DEVERS!F15+PVERDE_5_DEVERS!F29" +"-PVERDE_5_DEVERS!F29" +"-PVERDE_5_DEVERS!F15" +"MEAD_2_WALC!F15+MEAD_2_WALC!F29" +"-MEAD_2_WALC!F29" +"-MEAD_2_WALC!F15" +"FCORNR_5_PSUEDO!F15+FCORNR_5_PSUEDO!F29" +"-FCORNR_5_PSUEDO!F29" +"-FCORNR_5_PSUEDO!F15" +"IF(SUM(D103:AA103)=0,"" "",SUM(D103:AA103))" +"SUM(D94,D85,D76,D58,D49,D40,D31,D22,D13,D4)" +"IF(SUM(D95,D86,D77,D59,D50,D41,D32,D23,D14,D5)=0,0,SUM(D95,D86,D77,D59,D50,D41,D32,D23,D14,D5))" +"IF(SUM(D96,D87,D78,D60,D51,D42,D33,D24,D15,D6)=0,"""",SUM(D96,D87,D78,D60,D51,D42,D33,D24,D15,D6))" +"-D5" +"-D14" +"-D23" +"'NP15'!C109" +"(SUM(D111:D115))" +"AVERAGE(J116:Y116)" +"AVERAGE(D116:I117,Z116:AA116)" +"A1" +"'ZP26'!C110" +"-D32" +"-D41" +"-D50" +"-D59" +"-D68" +"-D77" +"-D86" +"-D95" +"'SP15'!C110" +"SUM(D139:D148)" +"D116+D130+D149" +"-D8" +"-D35" +"-D62" +"-D89" +"-D53" +"-D44" +"-D98" +"-'NP15'!C22" +"-D134" +"-D153" +"$G$173" +"$E$173" +"D171-D175-D177-D179-D181-D183-D185" +"D7" +"D97" +"D52" +"D43" +"D119" +"D133" +"D152" +"SUM(C192:C198)" +"$G$201" +"$E$201" +"SUM(C5:Z5)" +"TotalCalifornia!D119" +"MEGA!B135" +"PNM!B135" +"SUM(B4:B88)" +"SUM(C4:C108)" +"SUM(C5:Z5)" +"TotalCalifornia!D133" +"EES_Load!C73" +"MEGA!B407" +"PNM!B407" +"SUM(B4:B88)" +"SUM(C4:C109)" +"SUM(C5:Z5)" +"TotalCalifornia!D152" +"MEGA!B271" +"PNM!B271" +"SUM(B4:B88)" +"SUM(C4:C109)" +"TRANSPOSE(TotalCalifornia!$D$174:$AB$174)" +"TRANSPOSE(TotalCalifornia!$D$175:$AB$175)" +"TRANSPOSE(TotalCalifornia!$D$176:$AB$176)" +"TRANSPOSE(TotalCalifornia!$D$177:$AB$177)" +"TRANSPOSE(TotalCalifornia!$D$178:$AB$178)" +"TRANSPOSE(TotalCalifornia!$D$179:$AB$179)" +"TRANSPOSE(TotalCalifornia!$D$180:$AB$180)" +"TRANSPOSE(TotalCalifornia!$D$181:$AB$181)" +"TRANSPOSE(TotalCalifornia!D182:AB182)" +"TRANSPOSE(TotalCalifornia!D183:AB183)" +"TRANSPOSE(TotalCalifornia!D184:AB184)" +"TRANSPOSE(TotalCalifornia!D185:AB185)" +"TRANSPOSE(TotalCalifornia!D186:AB186)" +"TRANSPOSE(TotalCalifornia!D187:AB187)" +"SUM(Q8,O8,M8,K8,I8,G8,E8,C8)" +"SUM(R8:R32)" +"SUM(C37:C60)" +"MAX(Q61,O61,M61,K61,I61,G61,E61,C61)" +"SUM(E37:E60)" +"TRANSPOSE(TotalCalifornia!$D$202:$AB$202)" +"TRANSPOSE(TotalCalifornia!$D$203:$AB$203)" +"TRANSPOSE(TotalCalifornia!$D$204:$AB$204)" +"TRANSPOSE(TotalCalifornia!$D$205:$AB$205)" +"TRANSPOSE(TotalCalifornia!$D$206:$AB$206)" +"TRANSPOSE(TotalCalifornia!$D$207:$AB$207)" +"TRANSPOSE(TotalCalifornia!$D$208:$AB$208)" +"TRANSPOSE(TotalCalifornia!$D$209:$AB$209)" +"TRANSPOSE(TotalCalifornia!D210:AB210)" +"TRANSPOSE(TotalCalifornia!D211:AB211)" +"TRANSPOSE(TotalCalifornia!D212:AB212)" +"TRANSPOSE(TotalCalifornia!D213:AB213)" +"TRANSPOSE(TotalCalifornia!D214:AB214)" +"TRANSPOSE(TotalCalifornia!D215:AB215)" +"SUM(C8,E8,G8,I8,K8)" +"SUM(C37:C61)" +"SUM(G37:G60)" +"SUM(C4:Z4)" +"(SUM(C9:Z9))" +"SUM(B4:B24)" +"SUM(D4:D17)" +"B25+B49+B73" +"SUM(F5:AC5)" +"SUM(E5:E14)" +"SUM(F5:F13)" +"SUM(F5:AC5)" +"SUM(E5:E14)" +"SUM(F5:F13)" +"SUM(F5:AC5)" +"SUM(E5:E14)" +"SUM(F5:F13)" +"SUM(F5:AC5)" +"SUM(E5:E14)" +"SUM(F5:F13)" +"SUM(F5:AC5)" +"SUM(E5:E14)" +"SUM(F5:F13)" +"SUM(F5:AC5)" +"SUM(E5:E14)" +"SUM(F5:F13)" +"SUM(B16:Y16)" +"SUM(B6:B14)" +"B16+B29+B42+B55+B68+B81+B94+B107+B120+B133" +"SUM(F5:AC5)" +"SUM(E5:E14)" +"SUM(F5:F13)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E107+E62+E15" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E107+E62+E15" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"VLOOKUP(WEEKDAY(A3),AD104:AE110,2)" +"SUM(E8:AB8)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"SUM(E11:E13)" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"SUM(E8:E10)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"E14+E15" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"SUM(D17:D38)-SUM(D39:D50)-D16" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"SUM(E59:E60)" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"SUM(E57:E58)" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E105" +"E104" +"SUM(D109:D120)-SUM(D121:D128)-D108" +"E107+E62+E15" +"AVERAGE(K134:Z134)" +"AVERAGE(E134:J134,AA134:AB134)" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"E33" +"E47" +"E17+E18+E19+E20-E39-E40-E41-E42" +"-AE8" +"-AE9" +"-AE10" +"-AE11" +"AF8" +"AF9" +"AF10" +"AF11" +"-AG8" +"-AG9" +"-AG10" +"-AG11" +"AH8" +"AH9" +"AH10" +"AH11" +"F33" +"F47" +"F17+F18+F19+F20-F39-F40-F41-F42" +"-AE12" +"-AE13" +"-AE14" +"-AE15" +"AF12" +"AF13" +"AF14" +"AF15" +"-AG12" +"-AG13" +"-AG14" +"-AG15" +"AH12" +"AH13" +"AH14" +"AH15" +"G33" +"G47" +"G17+G18+G19+G20-G39-G40-G41-G42" +"-AE16" +"-AE17" +"-AE18" +"-AE19" +"AF16" +"AF17" +"AF18" +"AF19" +"-AG16" +"-AG17" +"-AG18" +"-AG19" +"AH16" +"AH17" +"AH18" +"AH19" +"H33" +"H47" +"H17+H18+H19+H20-H39-H40-H41-H42" +"-AE20" +"-AE21" +"-AE22" +"-AE23" +"AF20" +"AF21" +"AF22" +"AF23" +"-AG20" +"-AG21" +"-AG22" +"-AG23" +"AH20" +"AH21" +"AH22" +"AH23" +"I33" +"I47" +"I17+I18+I19+I20-I39-I40-I41-I42" +"-AE24" +"-AE25" +"-AE26" +"-AE27" +"AF24" +"AF25" +"AF26" +"AF27" +"-AG24" +"-AG25" +"-AG26" +"-AG27" +"AH24" +"AH25" +"AH26" +"AH27" +"J33" +"J47" +"J17+J18+J19+J20-J39-J40-J41-J42" +"-AE28" +"-AE29" +"-AE30" +"-AE31" +"AF28" +"AF29" +"AF30" +"AF31" +"-AG28" +"-AG29" +"-AG30" +"-AG31" +"AH28" +"AH29" +"AH30" +"AH31" +"K33" +"K47" +"K17+K18+K19+K20-K39-K40-K41-K42" +"SUM(AK8:AN13)" +"L33" +"L47" +"L17+L18+L19+L20-L39-L40-L41-L42" +"M33" +"M47" +"M17+M18+M19+M20-M39-M40-M41-M42" +"N33" +"N47" +"N17+N18+N19+N20-N39-N40-N41-N42" +"$E11" +"$F11" +"$G11" +"$H11" +"$E12" +"$F12" +"$G12" +"$H12" +"$E13" +"$F13" +"$G13" +"$H13" +"-$E24" +"-$F24" +"-$G20" +"-$H20" +"O33" +"O47" +"O17+O18+O19+O20-O39-O40-O41-O42" +"$I11" +"$J11" +"$K11" +"$L11" +"$I12" +"$J12" +"$K12" +"$L12" +"$I13" +"$J13" +"$K13" +"$L13" +"-$I20" +"-$J20" +"-$K20" +"-$L20" +"P33" +"P47" +"P17+P18+P19+P20-P39-P40-P41-P42" +"$M11" +"$N11" +"$O11" +"$P11" +"$M12" +"$N12" +"$O12" +"$P12" +"$M13" +"$N13" +"$O13" +"$P13" +"-$M20" +"-$N20" +"-$O20" +"-$P20" +"Q33" +"Q47" +"Q17+Q18+Q19+Q20-Q39-Q40-Q41-Q42" +"$Q11" +"$R11" +"$S11" +"$T11" +"$Q12" +"$R12" +"$S12" +"$T12" +"$Q13" +"$R13" +"$S13" +"$T13" +"-$Q20" +"-$R20" +"-$S20" +"-$T20" +"R47" +"R17+R18+R19+R20-R39-R40-R41-R42" +"$U11" +"$V11" +"$W11" +"$X11" +"$U12" +"$V12" +"$W12" +"$X12" +"$U13" +"$V13" +"$W13" +"$X13" +"-$U20" +"-$V20" +"-$W20" +"-$X20" +"S47" +"S17+S18+S19+S20-S39-S40-S41-S42" +"$Y11" +"$Z11" +"$AA11" +"$AB11" +"$Y12" +"$Z12" +"$AA12" +"$AB12" +"$Y13" +"$Z13" +"$AA13" +"$AB13" +"-$Y20" +"-$Z20" +"-$AA20" +"$AB20" +"T47" +"T17+T18+T19+T20-T39-T40-T41-T42" +"U47" +"U17+U18+U19+U20-U39-U40-U41-U42" +"V33" +"V47" +"V17+V18+V19+V20-V39-V40-V41-V42" +"W33" +"W47" +"W17+W18+W19+W20-W39-W40-W41-W42" +"AI8" +"AI9" +"AI10" +"AI11" +"X33" +"X47" +"X17+X18+X19+X20-X39-X40-X41-X42" +"AI12" +"AI13" +"AI14" +"AI15" +"Y33" +"Y47" +"Y17+Y18+Y19+Y20-Y39-Y40-Y41-Y42" +"AI16" +"AI17" +"AI18" +"AI19" +"Z33" +"Z47" +"Z17+Z18+Z19+Z20-Z39-Z40-Z41-Z42" +"AI20" +"AI21" +"AI22" +"AI23" +"AA33" +"AA47" +"AA17+AA18+AA19+AA20-AA39-AA40-AA41-AA42" +"AI24" +"AI25" +"AI26" +"AI27" +"AB33" +"AB47" +"AB17+AB18+AB19+AB20-AB39-AB40-AB41-AB42" +"AI28" +"AI29" +"AI30" +"AI31" +"E80" +"E94" +"E93" +"E64+E65+E67-E86-E87-E88" +"F80" +"F94" +"F93" +"F64+F65+F67-F86-F87-F88" +"G80" +"G94" +"G93" +"G64+G65+G67-G86-G87-G88" +"H80" +"H94" +"H93" +"H64+H65+H67-H86-H87-H88" +"I80" +"I94" +"I93" +"I64+I65+I67-I86-I87-I88" +"J94" +"J93" +"J64+J65+J67-J86-J87-J88" +"K94" +"K93" +"K64+K65+K67-K86-K87-K88" +"L94" +"L93" +"L64+L65+L67-L86-L87-L88" +"M94" +"M93" +"M64+M65+M67-M86-M87-M88" +"N80" +"N94" +"N93" +"N64+N65+N67-N86-N87-N88" +"$E59" +"$F59" +"$G59" +"$H59" +"-$E70" +"-$F70" +"-$G70" +"-$H70" +"-$E68" +"-$F68" +"-$G68" +"-$H68" +"-$E69" +"-$F69" +"O80" +"O94" +"O93" +"O64+O65+O67-O86-O87-O88" +"$I59" +"$J59" +"$K59" +"$L59" +"-$I70" +"-$J70" +"-$K70" +"-$L70" +"-$I68" +"-$J68" +"-$K68" +"-$L68" +"P80" +"P94" +"P93" +"P64+P65+P67-P86-P87-P88" +"$M59" +"$N59" +"$O59" +"$P59" +"-$M70" +"-$N70" +"-$O70" +"-$P70" +"-$M68" +"-$N68" +"-$O68" +"-$P68" +"Q80" +"Q94" +"Q93" +"Q64+Q65+Q67-Q86-Q87-Q88" +"$Q59" +"$R59" +"$S59" +"$T59" +"-$Q70" +"-$R70" +"-$S70" +"-$T70" +"-$Q68" +"-$R68" +"-$S68" +"-$T68" +"R80" +"R94" +"R93" +"R64+R65+R67-R86-R87-R88" +"$U59" +"$V59" +"$W59" +"$X59" +"-$U70" +"-$V70" +"-$W70" +"-$X70" +"-$U68" +"-$V68" +"-$W68" +"-$X68" +"S80" +"S94" +"S93" +"S64+S65+S67-S86-S87-S88" +"$Y59" +"$Z59" +"$AA59" +"$AB59" +"-$Y70" +"-$Z70" +"-$AA70" +"$AB70" +"-$Y68" +"-$Z68" +"-$AA68" +"$AB68" +"T80" +"T94" +"T93" +"T64+T65+T67-T86-T87-T88" +"U80" +"U94" +"U93" +"U64+U65+U67-U86-U87-U88" +"V80" +"V94" +"V93" +"V64+V65+V67-V86-V87-V88" +"W80" +"W94" +"W93" +"W64+W65+W67-W86-W87-W88" +"E66" +"X80" +"X94" +"X93" +"X64+X65+X67-X86-X87-X88" +"I66" +"Y80" +"Y94" +"Y93" +"Y64+Y65+Y67-Y86-Y87-Y88" +"M66" +"Z80" +"Z94" +"Z93" +"Z64+Z65+Z67-Z86-Z87-Z88" +"Q66" +"AA80" +"AA94" +"AA93" +"AA64+AA65+AA67-AA86-AA87-AA88" +"U66" +"AB80" +"AB94" +"AB93" +"AB64+AB65+AB67-AB86-AB87-AB88" +"Y66" +"14472476.31-E28" +"6500000-F28" +"+E22/2" +"E33/3" +"SUM(E12:E34)" +"SUM(F9:F34)" +"F35" +"E55/2" +"-E45" +"SUM(E40:E57)" +"+E58+E35-F37" +"D25/4" +"SUM(D10:D49)" +"E50" +"4*264909.6" +"D83+D82+D81+D80+D59+D58+D57" +"+D99+D50-E50" +"D31" +"362.1*1.92*1000" +"SUM(D10:D60)" +"E61" +"D85+D84+D74+D73+D72+D71+D70+D69+D68+D67+D66" +"+D87+D61-E61" +"SUM(D87,D61)" +"SUM(E7:E27)" +"SUM(E28+SUM(E30:E40))" +"E41-E28" +"E41+SUM(E44:E61)" +"E63-E28" +"E63-E41" +"E63" +"'EPE-Approved'!A1" +"SUM(D7:D25)" +"SUM(D28:D44)+D26" +"D45-D26" +"D45+SUM(D48:D49)" +"D51-D26" +"D51-D45" +"D51" +"'EPE-Approved'!A1" +"'GasMat-Approved'!A4" +"SUM(D6:D28)" +"D29+SUM(D31:D63)" +"D64-D29" +"D64+SUM(D67:D70)" +"D72-D29" +"D72-D64" +"+B7*H7" +"+B26*H27" +"SUM(I7:I52)" +"+B7*H7" +"+B26*H27" +"SUM(I7:I52)" +"TODAY()" +"12000+13218" +"+B8-C8+D8+E8+F8" +"SUM(B8:B26)" +"SUM(G8:G27)" +"TODAY()" +"+C3-4" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,2)" +"+B9-C9" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,2)" +"+B9-E9" +"+C9-E9" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,3)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,3)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,4)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,4)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,5)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,5)" +"SUM(G9:G12)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,6)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,6)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,7)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,7)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,8)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,8)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,9)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,9)" +"SUM(G16:G19)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,10)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,10)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,11)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,11)" +"SUM(G24:G25)" +"+B29-C29" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$ET$23952,117)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$ET$23952,140)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$CT$23952,93)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$CT$23952,94)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,18)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,18)" +"VLOOKUP(C$3,DailyHistoricals!$A$3:$BD$15000,22,0)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$CT$23952,95)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,22)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,22)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,23)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,23)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,24)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,24)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,25)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,25)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,26)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,26)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,27)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,27)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,28)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,28)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,29)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,29)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,30)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,30)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,31)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,31)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,32)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,32)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,33)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,33)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,34)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,34)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,35)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,35)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,36)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,36)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,37)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,37)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,38)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,38)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,39)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,39)" +"VLOOKUP(C$3,'Flow Historicals'!A1:$DH$15000,108,0)" +"VLOOKUP($E$3,'Flow Historicals'!$A$2:$DH$15000,108,0)" +"VLOOKUP(C$3,'Flow Historicals'!A2:$DH$15000,109,0)" +"VLOOKUP($E$3,'Flow Historicals'!$A$2:$DH$15000,109,0)" +"VLOOKUP(C$3,'Flow Historicals'!A3:$DH$15000,110,0)" +"VLOOKUP($E$3,'Flow Historicals'!$A$2:$DH$15000,110,0)" +"VLOOKUP(C$3,'Flow Historicals'!A4:$DH$15000,111,0)" +"VLOOKUP($E$3,'Flow Historicals'!$A$2:$DH$15000,111,0)" +"VLOOKUP(C$3,'Flow Historicals'!A5:$DH$15000,112,0)" +"VLOOKUP($E$3,'Flow Historicals'!$A$2:$DH$15000,112,0)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$DC$23952,99)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$DC$23952,100)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$DC$23952,101)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$DC$23952,102)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$DC$23952,103)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$DC$23952,104)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$DC$23952,105)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$DC$23952,106)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,53)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,53)" +"+C101" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,55)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,55)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,56)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,56)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,57)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,57)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,58)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,58)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,59)" +"SUM(B105:B110)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$ET$23952,144)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$ET$23952,145)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$ET$23952,149)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$ET$23952,150)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,60)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,60)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,61)-35000" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,61)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,62)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,62)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$EV$23952,152)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$EV$23952,152)" +"+C125+C127-C126" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$CT$23952,96)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$CT$23952,97)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$CT$23952,98)" +"+C134+C135+C136" +"SUM(G134:G136)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,70)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,70)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,71)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,71)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,72)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,72)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,73)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,73)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,75)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,75)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,76)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,76)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,77)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,77)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,78)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,78)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,79)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,79)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,80)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,80)" +"SUM(C149:C154)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,82)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,82)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,83)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,83)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,84)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,84)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,85)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,85)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,86)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,86)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,87)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,87)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,88)" +"SUM(C162:C166)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$CM$23952,89)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,89)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$CM$23952,90)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,90)" +"VLOOKUP($C$3,'Flow Historicals'!$A$1:$CM$23952,91)" +"VLOOKUP($E$3,'Flow Historicals'!$A$1:$CM$23952,91)" +"+B174-D174" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$EJ$15000,128,0)" +"B174-F174" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$EJ$15000,129,0)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$EJ$15000,130,0)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$EJ$15000,131,0)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$EJ$15000,132,0)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$EJ$15000,126,0)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$EJ$15000,127,0)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$EJ$15000,125,0)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$EJ$15000,133,0)" +"SUM(C174:C182)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$EJ$15000,134,0)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$EJ$15000,135,0)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$EJ$15000,136,0)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$EJ$15000,137,0)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$EJ$15000,138,0)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$EJ$15000,139,0)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$EJ$15000,140,0)" +"SUM(C185:C192)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$DS$15000,113,0)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$DS$15000,114,0)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$DS$15000,115,0)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$DS$15000,116,0)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$DS$15000,117,0)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$DS$15000,118,0)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$DS$15000,119,0)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$DS$15000,120,0)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$DS$15000,121,0)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$DS$15000,122,0)" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$DS$15000,123,0)" +"$C$212-(SUM($C$204:$C$210))" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$DT$15000,124,0)" +"+C182" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$EU$15000,151,0)" +"+C227-C224" +"+B221-C222-C223" +"+B221-E222-E223" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$ET$15000,143,0)" +"+B229-C230-C231-C233-C234" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$ET$15000,141,0)" +"+D238-F238" +"VLOOKUP(C$3,'Flow Historicals'!$A$1:$ET$15000,142,0)" +"VLOOKUP($A4,[2]Data!$A$1:$AH$15000,34,0)" +"VLOOKUP($A34,[1]Data!$A$1:$AG$15000,9,0)" +"VLOOKUP($A34,[1]Data!$A$1:$AG$15000,10,0)" +"VLOOKUP($A34,[1]Data!$A$1:$AG$15000,12,0)" +"VLOOKUP($A34,[1]Data!$A$1:$AG$15000,11,0)" +"VLOOKUP($A34,[2]Data!$A$1:$AF$15000,4,0)" +"VLOOKUP($A34,[2]Data!$A$1:$AF$15000,2,0)" +"VLOOKUP($A34,[2]Data!$A$1:$AF$15000,3,0)" +"VLOOKUP($A34,[2]Data!$A$1:$AF$15000,6,0)" +"VLOOKUP($A34,[3]Data!$A$1:$K$15000,4,0)*$A$2" +"VLOOKUP($A34,[3]Data!$A$1:$K$15000,6,0)*$A$2" +"VLOOKUP($A34,[1]Data!$A$1:$AH$15000,4,0)" +"VLOOKUP($A34,[2]Data!$A$1:$AH$15000,8,0)" +"VLOOKUP($A34,[4]Data!$A$1:$AH$15000,19,0)" +"VLOOKUP($A34,[2]Data!$A$1:$AH$15000,17,0)" +"VLOOKUP($A34,[1]Data!$A$1:$AH$15000,17,0)" +"VLOOKUP($A34,[2]Data!$A$1:$AH$15000,11,0)" +"VLOOKUP($A34,[1]Data!$A$1:$AH$15000,21,0)" +"VLOOKUP($A34,[2]Data!$A$1:$AH$15000,15,0)" +"VLOOKUP($A34,[1]Data!$A$1:$AH$15000,18,0)" +"VLOOKUP($A34,[2]Data!$A$1:$AH$15000,18,0)" +"VLOOKUP($A34,[1]Data!$A$1:$AH$15000,19,0)" +"VLOOKUP($A34,[2]Data!$A$1:$AH$15000,16,0)" +"VLOOKUP($A34,[1]Data!$A$1:$AH$15000,20,0)" +"VLOOKUP($A34,[2]Data!$A$1:$AH$15000,9,0)" +"VLOOKUP($A34,[1]Data!$A$1:$AH$15000,22,0)" +"VLOOKUP($A34,[2]Data!$A$1:$AH$15000,10,0)" +"VLOOKUP($A34,[1]Data!$A$1:$AH$15000,23,0)" +"VLOOKUP($A34,[1]Data!$A$1:$AH$15000,24,0)" +"VLOOKUP($A34,[4]Data!$A$1:$R$15000,9,0)" +"VLOOKUP($A34,[1]Data!$A$1:$AH$15000,2,0)" +"VLOOKUP($A34,[2]Data!$A$1:$AH$15000,20,0)" +"VLOOKUP($A34,[2]Data!$A$1:$AH$15000,21,0)" +"VLOOKUP($A34,[2]Data!$A$1:$AH$15000,22,0)" +"VLOOKUP($A34,[2]Data!$A$1:$AH$15000,19,0)" +"VLOOKUP($A34,[1]Data!$A$1:$AH$15000,3,0)" +"VLOOKUP($A34,[1]Data!$A$1:$AH$15000,7,0)" +"VLOOKUP($A34,[1]Data!$A$1:$AH$15000,8,0)" +"VLOOKUP($A34,[1]Data!$A$1:$AH$15000,13,0)" +"VLOOKUP($A34,[1]Data!$A$1:$AH$15000,14,0)" +"VLOOKUP($A34,[1]Data!$A$1:$AH$15000,15,0)" +"VLOOKUP($A34,[1]Data!$A$1:$AH$15000,16,0)" +"VLOOKUP($A34,[2]Data!$A$1:$AH$15000,26,0)" +"VLOOKUP($A34,[2]Data!$A$1:$AH$15000,28,0)" +"VLOOKUP($A34,[2]Data!$A$1:$AH$15000,24,0)" +"VLOOKUP($A34,[2]Data!$A$1:$AH$15000,25,0)" +"VLOOKUP($A34,[2]Data!$A$1:$AH$15000,30,0)" +"VLOOKUP($A34,[2]Data!$A$1:$AH$15000,29,0)" +"VLOOKUP($A34,[4]Data!$A$1:$R$15000,2,0)" +"VLOOKUP($A34,[3]Data!$A$1:$K$15000,3,0)*$A$2" +"VLOOKUP($A34,[3]Data!$A$1:$K$15000,7,0)*$A$2" +"VLOOKUP($A34,[3]Data!$A$1:$K$15000,8,0)*$A$2" +"VLOOKUP($A34,[3]Data!$A$1:$K$15000,2,0)*$A$2" +"VLOOKUP($A34,[4]Data!$A$1:$R$15000,18,0)" +"VLOOKUP($A34,[4]Data!$A$1:$R$15000,3,0)" +"VLOOKUP($A34,[4]Data!$A$1:$R$15000,4,0)" +"VLOOKUP($A34,[3]Data!$A$1:$K$15000,10,0)*$A$2" +"VLOOKUP($A34,[1]Data!$A$1:$AN$15000,34,0)" +"VLOOKUP($A34,[1]Data!$A$1:$AN$15000,35,0)" +"VLOOKUP($A34,[1]Data!$A$1:$AN$15000,36,0)" +"VLOOKUP($A34,[1]Data!$A$1:$AN$15000,37,0)" +"VLOOKUP($A34,[1]Data!$A$1:$AN$15000,38,0)" +"VLOOKUP($A34,[1]Data!$A$1:$AN$15000,39,0)" +"VLOOKUP($A34,[1]Data!$A$1:$AN$15000,40,0)" +"VLOOKUP($A34,[1]Data!$A$1:$BA$15000,41,0)" +"VLOOKUP($A34,[1]Data!$A$1:$BA$15000,42,0)" +"VLOOKUP($A34,[1]Data!$A$1:$BA$15000,43,0)" +"VLOOKUP($A34,[1]Data!$A$1:$BA$15000,44,0)" +"VLOOKUP($A34,[1]Data!$A$1:$BA$15000,45,0)" +"VLOOKUP($A34,[1]Data!$A$1:$BA$15000,46,0)" +"VLOOKUP($A34,[1]Data!$A$1:$BA$15000,47,0)" +"VLOOKUP($A34,[1]Data!$A$1:$BA$15000,48,0)" +"VLOOKUP($A34,[1]Data!$A$1:$BA$15000,53,0)" +"VLOOKUP($A34,[4]Data!$A$1:$Z$15000,20,0)" +"VLOOKUP($A34,[4]Data!$A$1:$Z$15000,25,0)" +"VLOOKUP($A34,[4]Data!$A$1:$Z$15000,26,0)" +"VLOOKUP($A34,[4]Data!$A$1:$Z$15000,21,0)" +"VLOOKUP($A34,[4]Data!$A$1:$Z$15000,24,0)" +"VLOOKUP($A34,[7]Data!$A$1:$M$15000,4,0)" +"VLOOKUP($A34,[7]Data!$A$1:$M$15000,12,0)" +"VLOOKUP($A34,[7]Data!$A$1:$M$15000,11,0)" +"VLOOKUP($A34,[7]Data!$A$1:$M$15000,5,0)" +"VLOOKUP($A34,[7]Data!$A$1:$M$15000,8,0)" +"VLOOKUP($A34,[7]Data!$A$1:$M$15000,6,0)" +"VLOOKUP($A34,[7]Data!$A$1:$M$15000,7,0)" +"VLOOKUP($A34,[7]Data!$A$1:$M$15000,9,0)" +"VLOOKUP($A34,[7]Data!$A$1:$M$15000,3,0)" +"VLOOKUP($A34,[7]Data!$A$1:$M$15000,10,0)" +"VLOOKUP($A34,[7]Data!$A$1:$M$15000,2,0)" +"VLOOKUP($A34,[7]Data!$A$1:$M$15000,13,0)" +"VLOOKUP($A34,[8]data!$A$1:$M$15000,2,0)" +"VLOOKUP($A34,[8]data!$A$1:$M$15000,3,0)" +"VLOOKUP($A34,[8]data!$A$1:$M$15000,4,0)" +"VLOOKUP($A34,[8]data!$A$1:$M$15000,5,0)" +"VLOOKUP($A34,[8]data!$A$1:$M$15000,6,0)" +"VLOOKUP($A34,[8]data!$A$1:$M$15000,7,0)" +"VLOOKUP($A34,[8]data!$A$1:$M$15000,8,0)" +"VLOOKUP($A34,[8]data!$A$1:$M$15000,9,0)" +"VLOOKUP($A34,[8]data!$A$1:$M$15000,10,0)" +"VLOOKUP($A34,[8]data!$A$1:$Q$15000,11,0)" +"VLOOKUP($A34,[8]data!$A$1:$Q$15000,12,0)" +"VLOOKUP($A34,[8]data!$A$1:$Q$15000,13,0)" +"VLOOKUP($A34,[8]data!$A$1:$Q$15000,14,0)" +"VLOOKUP($A34,[8]data!$A$1:$Q$15000,15,0)" +"VLOOKUP($A34,[8]data!$A$1:$Q$15000,17,0)" +"VLOOKUP($A34,[8]data!$A$1:$Q$15000,16,0)" +"VLOOKUP($A34,[4]Data!$A$1:$I$15000,8,0)" +"VLOOKUP($A36,[9]data!$A$1:$Q$15000,3,0)" +"VLOOKUP($A36,[9]data!$A$1:$Q$15000,4,0)" +"VLOOKUP($A36,[9]data!$A$1:$Q$15000,2,0)" +"VLOOKUP($A36,[9]data!$A$1:$Q$15000,11,0)" +"VLOOKUP($A36,[9]data!$A$1:$Q$15000,12,0)" +"VLOOKUP($A36,[9]data!$A$1:$Q$15000,14,0)" +"VLOOKUP($A36,[9]data!$A$1:$Q$15000,13,0)" +"VLOOKUP($A41,[1]Data!$A$1:$BG$15000,59,0)" +"+BI84+EV84-BJ84" +"+BC87+BD87+BE87+BF87" +"SUM(BR89:BU89)" +"SUM(BW89:CB89)" +"+[1]Data!$E$97" +"TODAY()" +"$C$4-4" +"$C$4-2" +"$C$4-3" +"$C$4-5" +"$C$4-6" +"$C$4-7" +"VLOOKUP(C$4,'Flow Historicals'!$A$1:$ET$23952,5)" +"+C11-E11" +"VLOOKUP(C$4,'Flow Historicals'!$A$1:$ET$23952,4)" +"VLOOKUP(C$4,'Flow Historicals'!$A$1:$ET$23952,6)" +"VLOOKUP(C$4,DailyHistoricals!$A$3:$BF$15000,58,0)-VLOOKUP(C$4,DailyHistoricals!$A$3:$BF$15000,14,0)" +"VLOOKUP(C$4,DailyHistoricals!$A$2:$AZ$59949,6)-21135" +"VLOOKUP(L$4,DailyHistoricals!$A$2:$AZ$59949,6)" +"VLOOKUP(C$4,DailyHistoricals!$A$2:$AZ$59949,7)" +"SUM($C$11:$C$16)" +"SUM($E$11:$E$16)" +"+G11+G12+G13+G15" +"SUM(K11:K16)" +"'Flow Data'!$C$24" +"'Flow Data'!$E$24" +"VLOOKUP(L$4,DailyHistoricals!$A$3:$H$15000,8,0)" +"+'Flow Data'!C10+'Flow Data'!C18" +"VLOOKUP(L$4,'Flow Historicals'!$A$3:$H$90,3)+VLOOKUP(L$4,'Flow Historicals'!$A$3:$H$90,8)" +"+'Flow Data'!C31" +"VLOOKUP(C$4,DailyHistoricals!$A$2:$AZ$59949,13)" +"C14" +"SUM(C21:C24)-C25" +"SUM(K21:K24)" +"+H17+G22" +"+H29+H57" +"+'Flow Data'!C128" +"'Flow Data'!$C$127" +"'Flow Data'!$E$128" +"+G36+G37" +"VLOOKUP($L$4,'Flow Historicals'!$A$1:$EW$23952,153)" +"VLOOKUP($M$4,'Flow Historicals'!$A$1:$EW$23952,153)" +"VLOOKUP($N$4,'Flow Historicals'!$A$1:$EW$23952,153)" +"VLOOKUP($O$4,'Flow Historicals'!$A$1:$EW$23952,153)" +"VLOOKUP($P$4,'Flow Historicals'!$A$1:$EW$23952,153)" +"VLOOKUP($Q$4,'Flow Historicals'!$A$1:$EW$23952,153)" +"+C36+C37" +"'Flow Data'!C156" +"VLOOKUP($L$4,'Flow Historicals'!$A$1:$CM$23952,74)" +"VLOOKUP($M$4,'Flow Historicals'!$A$1:$CM$23952,74)" +"VLOOKUP($N$4,'Flow Historicals'!$A$1:$CM$23952,74)" +"VLOOKUP($O$4,'Flow Historicals'!$A$1:$CM$23952,74)" +"VLOOKUP($P$4,'Flow Historicals'!$A$1:$CM$23952,74)" +"VLOOKUP($Q$4,'Flow Historicals'!$A$1:$CM$23952,74)" +"'Flow Data'!C146" +"VLOOKUP($L$4,'Flow Historicals'!$A$1:$CM$23952,81)" +"VLOOKUP($M$4,'Flow Historicals'!$A$1:$CM$23952,81)" +"VLOOKUP($N$4,'Flow Historicals'!$A$1:$CM$23952,81)" +"VLOOKUP($O$4,'Flow Historicals'!$A$1:$CM$23952,81)" +"VLOOKUP($P$4,'Flow Historicals'!$A$1:$CM$23952,81)" +"VLOOKUP($Q$4,'Flow Historicals'!$A$1:$CM$23952,81)" +"604514+40000+43542" +"2796925-25000" +"VLOOKUP(D$4,DailyHistoricals!$A$3:$V$9000,22,)" +"VLOOKUP(E$4,DailyHistoricals!$A$3:$V$9000,22,)+VLOOKUP(E$4,DailyHistoricals!$A$3:$BJ$9000,59,)" +"+G47" +"+C46+C47" +"+C49-E49+G48" +"'Flow Data'!C103" +"VLOOKUP($L$4,'Flow Historicals'!$A$1:$CM$23952,53)" +"VLOOKUP($M$4,'Flow Historicals'!$A$1:$CM$23952,53)" +"VLOOKUP($N$4,'Flow Historicals'!$A$1:$CM$23952,53)" +"VLOOKUP($O$4,'Flow Historicals'!$A$1:$CM$23952,53)" +"VLOOKUP($P$4,'Flow Historicals'!$A$1:$CM$23952,53)" +"VLOOKUP($Q$4,'Flow Historicals'!$A$1:$CM$23952,53)" +"'Flow Data'!C111" +"VLOOKUP($L$4,'Flow Historicals'!$A$1:$CM$23952,59)" +"VLOOKUP($M$4,'Flow Historicals'!$A$1:$CM$23952,59)" +"VLOOKUP($N$4,'Flow Historicals'!$A$1:$CM$23952,59)" +"VLOOKUP($O$4,'Flow Historicals'!$A$1:$CM$23952,59)" +"VLOOKUP($P$4,'Flow Historicals'!$A$1:$CM$23952,59)" +"VLOOKUP($Q$4,'Flow Historicals'!$A$1:$CM$23952,59)" +"VLOOKUP(C$4,DailyHistoricals!$A$2:$AZ$59949,27)" +"VLOOKUP(C$4,DailyHistoricals!$A$2:$AZ$59949,28)" +"VLOOKUP(E$4,DailyHistoricals!$A$2:$AZ$59949,28)+20000" +"+G55+G56+G60" +"VLOOKUP($C$4,'Flow Historicals'!$A$1:$DH$15000,92,0)" +"VLOOKUP($E$4,'Flow Historicals'!$A$1:$DH$15000,92,0)" +"VLOOKUP(C$4,DailyHistoricals!$A$2:$BJ$15000,60,0)" +"VLOOKUP(C$4,DailyHistoricals!$A$2:$BJ$15000,62,0)" +"VLOOKUP(C$4,DailyHistoricals!$A$2:$BJ$15000,61,0)" +"VLOOKUP($C$4,DailyHistoricals!$A$1:$AZ$9952,36,0)" +"VLOOKUP($E$4,DailyHistoricals!$A$1:$AZ$9952,36,0)" +"VLOOKUP(C$4,DailyHistoricals!$A$2:$AZ$59949,34)" +"VLOOKUP(C$4,DailyHistoricals!$A$2:$AZ$59949,35)" +"VLOOKUP(C$4,DailyHistoricals!$A$2:$BE$59949,57)" +"VLOOKUP(C$4,DailyHistoricals!$A$2:$AZ$59949,41)" +"VLOOKUP(C$4,DailyHistoricals!$A$2:$AZ$59949,37)" +"VLOOKUP(C$4,DailyHistoricals!$A$2:$AZ$59949,38)" +"VLOOKUP(C$4,DailyHistoricals!$A$2:$AZ$59949,39)" +"VLOOKUP(C$4,DailyHistoricals!$A$2:$AZ$59949,40)" +"C75-E75" +"VLOOKUP(C$4,DailyHistoricals!$A$2:$AZ$59949,44)" +"+C82-C85" +"VLOOKUP(C$4,DailyHistoricals!$A$2:$BA$59949,53)" +"+C85-C88" +"VLOOKUP(C$4,DailyHistoricals!$A$2:$BD$59949,56)" +"VLOOKUP(C$4,'Flow Historicals'!$A$1:$CM$23952,89)" +"VLOOKUP(C$4,'Flow Historicals'!$A$1:$CM$23952,90)" +"VLOOKUP(C$4,DailyHistoricals!$A$2:$BD$59949,54)" +"VLOOKUP(C$4,DailyHistoricals!$A$2:$BD$59949,55)" +"VLOOKUP(C$4,DailyHistoricals!$A$2:$BD$59949,51)" +"VLOOKUP(C$4,DailyHistoricals!$A$2:$BA$59949,45)" +"VLOOKUP(C$4,'Flow Historicals'!$A$1:$CM$23952,91)" +"VLOOKUP(C$4,DailyHistoricals!$A$2:$BD$59949,52)" +"+H29+H57-H36-H47" +"SUM(L29:L103)" +"VLOOKUP($A4,[6]Data!$A$1:$P$15000,3,0)*$H$2" +"VLOOKUP($A4,[2]Data!$A$1:$AH$15000,34,0)" +"VLOOKUP($A37,[5]Data!$A$1:$L$15000,3,0)" +"VLOOKUP($A37,[5]Data!$A$1:$L$15000,4,0)" +"VLOOKUP($A37,[5]Data!$A$1:$L$15000,7,0)" +"VLOOKUP($A37,[5]Data!$A$1:$L$15000,6,0)" +"VLOOKUP($A37,[5]Data!$A$1:$L$15000,5,0)" +"VLOOKUP($A37,[5]Data!$A$1:$L$15000,8,0)" +"VLOOKUP($A37,[6]Data!$A$1:$R$15000,9,0)*$H$2" +"VLOOKUP($A37,[6]Data!$A$1:$R$15000,12,0)*$H$2" +"VLOOKUP($A37,[6]Data!$A$1:$R$15000,13,0)*$H$2" +"SUM(I37:J37)" +"VLOOKUP($A37,[6]Data!$A$1:$R$15000,11,0)*$H$2" +"VLOOKUP($A37,[6]Data!$A$1:$R$15000,10,0)*$H$2" +"VLOOKUP($A37,[6]Data!$A$1:$R$15000,14,0)*$H$2" +"VLOOKUP($A37,[1]Data!$A$1:$AH$15000,6,0)" +"VLOOKUP($A37,[1]Data!$A$1:$AH$15000,26,0)" +"VLOOKUP($A37,[1]Data!$A$1:$AH$15000,27,0)" +"VLOOKUP($A37,[1]Data!$A$1:$AH$15000,25,0)" +"VLOOKUP($A37,[1]Data!$A$1:$AH$15000,30,0)" +"VLOOKUP($A37,[1]Data!$A$1:$AH$15000,31,0)" +"VLOOKUP($A37,[1]Data!$A$1:$AH$15000,32,0)" +"VLOOKUP($A37,[1]Data!$A$1:$AH$15000,33,0)" +"VLOOKUP($A37,[1]Data!$A$1:$AH$15000,29,0)" +"VLOOKUP($A37,[4]Data!$A$1:$R$15000,2,0)" +"VLOOKUP($A37,[3]Data!$A$1:$K$15000,3,0)*$A$2" +"VLOOKUP($A37,[4]Data!$A$1:$R$15000,13,0)-VLOOKUP($A37,[4]Data!$A$1:$R$15000,14,0)" +"VLOOKUP($A37,[4]Data!$A$1:$R$15000,3,0)" +"VLOOKUP($A37,[3]Data!$A$1:$K$15000,10,0)*$A$2" +"VLOOKUP($A37,[4]Data!$A$1:$AH$15000,9,0)" +"VLOOKUP($A37,[3]Data!$A$1:$K$15000,4,0)*$A$2" +"VLOOKUP($A37,[4]Data!$A$1:$R$15000,5,0)" +"VLOOKUP($A37,[4]Data!$A$1:$R$15000,6,0)" +"VLOOKUP($A37,[4]Data!$A$1:$R$15000,17,0)" +"VLOOKUP($A37,[4]Data!$A$1:$R$15000,7,0)" +"VLOOKUP($A37,[1]Data!$A$1:$AH$15000,28,0)" +"VLOOKUP($A40,[1]Data!$A$1:$BD$15000,54,0)" +"VLOOKUP($A40,[1]Data!$A$1:$BD$15000,55,0)" +"VLOOKUP($A40,[1]Data!$A$1:$BD$15000,56,0)" +"VLOOKUP($A42,[1]Data!$A$1:$BF$15000,58,0)" +"VLOOKUP($A42,[1]Data!$A$1:$BF$15000,57,0)" +"'Daily Data'!$C$4" +"'Daily Data'!$C$82" +"'Daily Data'!$C$100" +"'Daily Data'!#REF!" +"'Daily Data'!$C$102" +"'Daily Data'!$C$21" +"'Daily Data'!$C$24" +"'Daily Data'!$C$22" +"'Daily Data'!$C$26" +"'Daily Data'!$C$49" +"'Daily Data'!$C$48" +"'Daily Data'!$C$23" +"'Daily Data'!$C$47" +"'Daily Data'!$C$55" +"'Daily Data'!$C$46" +"'Daily Data'!$C$52" +"'Daily Data'!$C$53" +"'Daily Data'!$C$36" +"'Daily Data'!$C$37" +"'Daily Data'!$C$38" +"'Daily Data'!$C$57" +"'Daily Data'!$C$11" +"'Daily Data'!$C$12" +"'Daily Data'!$C$13" +"'Daily Data'!$C14" +"'Daily Data'!$C$56" +"'Daily Data'!$C$76" +"'Daily Data'!$C$75" +"'Daily Data'!$C$41" +"'Daily Data'!$C$60" +"'Daily Data'!$C$42" +"SUM(N59:N60)" +"'[1]CI Capitals'!L2" +"E8*F8" +"'[1]Turbine Ops'!L2" +"'[1]Mark V TMR'!L2" +"'[1]Gen Consumables'!L2" +"'[1]Gen Maintenance'!L2" +"'[1]Gen Excitation'!L2" +"'[1]CI Consumables'!L2" +"F15" +"F15" +"'[1]HGP Inspection'!L2" +"F15" +"F15" +"F15" +"'[1]Turbine Capitals'!L2" +"'[1]Major Inspection'!L2" +"'[1]Gen Capitals'!L2" +"SUM(F8:F31)" +"SUM(H7:H298)" +"SUM(L7:L498)" +"K7*G7" +"SUM(H7:H298)" +"SUM(L7:L498)" +"K7*G7" +"SUM(H7:H298)" +"SUM(L7:L498)" +"K7*G7" +"SUM(H7:H298)" +"SUM(L7:L498)" +"K7*G7" +"SUM(H7:H298)" +"SUM(L7:L498)" +"K7*G7" +"SUM(H7:H298)" +"SUM(L7:L498)" +"K7*G7" +"SUM(H7:H298)" +"SUM(L7:L498)" +"K7*G7" +"SUM(H7:H298)" +"SUM(L7:L498)" +"K7*G7" +"SUM(H7:H298)" +"SUM(L7:L498)" +"K7*G7" +"SUM(H7:H298)" +"SUM(L7:L498)" +"K7*G7" +"SUM(H7:H298)" +"SUM(L7:L498)" +"K7*G7" +"I6*0.1" +"B6-SUM(C6:F6,J6)" +"SUM(B6:B17)" +"'Production_&_Consumption'!B6*Margin_Analysis!$A$1" +"'Production_&_Consumption'!C6*SUM(Margin_Analysis!$A$2:$A$3)" +"'Production_&_Consumption'!E6*SUM(Margin_Analysis!$A$2,Margin_Analysis!$A$4)" +"'Production_&_Consumption'!F6*SUM(Margin_Analysis!$A$2,Margin_Analysis!$A$5)" +"'Production_&_Consumption'!J6*SUM(Margin_Analysis!$A$2,Margin_Analysis!$A$6)" +"SUM(C11:H11)-B11" +"SUM(B11:B22)" +"MID(C5,3,2)" +"E3-I3" +"SUM(E3:E23)" +"+D3+G3-C3-F3" +"D3+G3" +"+D29+J29-C29-F29" +"SUM(C3:C32)" +"SUM(D3:D33)" +"+D3+G3-C3-F3" +"D3+G3" +"+D29+J29-C29-F29" +"SUM(C3:C32)" +"C10+1" +"SUM(C11:C34)/24" +"C10+1" +"SUM(C11:C34)/24" +"C10+1" +"SUM(C11:C34)/24" +"NOW()" +"SUM(H8:H1249)" +"SUM($H$2:$H$1538)" +"SUM($H$2:$H$574)" +"NOW()" +"SUM($H$2:$H$568)" +"SUM($H$2:$H$296)" +"NOW()" +"SUM($H$2:$H$762)" +"NOW()" +"SUM(H7:H482)" +"SUM(H486:J729)" +"SUM(H734:H1382)" +"NOW()" +"SUM(H7:H531)" +"NOW()" +"SUM(H7:H516)" +"SUM(H521:H776)" +"SUM(H779:H1454)" +"NOW()" +"SUM(H8:I625)" +"625-8" +"SUM(H947:I1735)" +"NOW()" +"154+741" +"82790+345944" +"78+591" +"65571+283894" +"72+284" +"50491+137511" +"NOW()" +"SUM(I10:I13)" +"SUM(I20:I37)" +"NOW()" +"SUM(H10:H13)" +"SUM(H20:H26)" +"NOW()" +"SUM(H8:H9)" +"SUM(H19:H24)" +"NOW()" +"SUM(H9:H10)" +"SUM(H20:H24)" +"NOW()" +"NOW()" +"SUM(H8:H9)" +"SUM(H16:H20)" +"NOW()" +"SUM(H14:H18)" +"NOW()" +"-C29-C275" +"+H10" +"SUM(G10:G23)" +"+J24" +"SUM(G26:G44)" +"SUM(G47:G62)" +"SUM(J65:J69)" +"SUM(G74:G84)" +"SUM(I74:I88)" +"SUM(G108:G124)" +"SUM(I127:I143)" +"+J180+H181" +"SUM(G181:G198)" +"SUM(J239:J251)" +"SUM(I272:I280)" +"SUM(J1:J307)" +"C10+1" +"SUM(C11:C34)/24" +"C10+1" +"SUM(C11:C34)/24" +"C10+1" +"SUM(C11:C34)/24" +"C10+1" +"SUM(C11:C34)/24" +"G14-H14" +"I29+SUM(I14:I25)" +"Intro!D10" +"SUM(C18:H18)" +"SUM(C18:C27)" +"C30+C28" +"I28+I30" +"Intro!D10" +"'Schedule 2A'!I18" +"C15-D15" +"SUM(C15:C24)" +"C27+C25" +"Intro!D10" +"H40" +"H54" +"H68" +"H82" +"H96" +"H110" +"SUM(C20:C29)" +"Intro!D10" +"IF('Schedule 2A'!C$32<>0,'Schedule 2A'!C28/'Schedule 2A'!C$32,0)" +"IF('Schedule 2A'!C$32<>0,'Schedule 2A'!C30/'Schedule 2A'!C$32,0)" +"SUM(C41:C45)" +"IF(C$51<>0,C40/C$51,0)" +"C$36*D40" +"C$37*F40" +"E40+G40" +"'Schedule 2A'!C18" +"IF(C$65<>0,C54/C$65,0)" +"D$36*D54" +"D$37*F54" +"'Schedule 2A'!D18" +"IF(C$79<>0,C68/C$79,0)" +"E$36*D68" +"E$37*F68" +"'Schedule 2A'!E18" +"IF(C$93<>0,C82/C$93,0)" +"F$36*D82" +"F$37*F82" +"'Schedule 2A'!F18" +"IF(C$107<>0,C96/C$107,0)" +"G$36*D96" +"G$37*F96" +"'Schedule 2A'!G18" +"IF(C$121<>0,C110/C$121,0)" +"H$36*D110" +"H$37*F110" +"'Schedule 2A'!H18" +"SUM(B12:H12)" +"SUM(C12:C14)" +"SUM(H21:H23)" +"SUM(C25:H25)" +"Intro!D10" +"SUM(B15:E15)" +"SUM(B15:B26)" +"Intro!D10" +"Intro!D10" +"SUM(C14:I14)" +"C31+SUM(C21:C30)+SUM(C14:C18)" +"Intro!D10" +"G14-H14" +"I27+SUM(I14:I23)" +"Intro!D10" +"SUM(C17:H17)" +"SUM(C17:C26)" +"C29+C27" +"I27+I29" +"Intro!D10" +"'Schedule 2A'!I17" +"C15-D15" +"SUM(C15:C24)" +"C27+C25" +"Intro!D10" +"H40" +"H54" +"H68" +"H82" +"H96" +"H110" +"SUM(C20:C29)" +"Intro!D10" +"IF('Schedule 2A'!C$31<>0,'Schedule 2A'!C27/'Schedule 2A'!C$31,0)" +"IF('Schedule 2A'!C$31<>0,'Schedule 2A'!C29/'Schedule 2A'!C$31,0)" +"SUM(C41:C45)" +"IF(C$51<>0,C40/C$51,0)" +"C$36*D40" +"C$37*F40" +"E40+G40" +"'Schedule 2A'!C17" +"IF(C$65<>0,C54/C$65,0)" +"D$36*D54" +"D$37*F54" +"'Schedule 2A'!D17" +"IF(C$79<>0,C68/C$79,0)" +"E$36*D68" +"E$37*F68" +"'Schedule 2A'!E17" +"'Schedule 2A'!H10" +"IF(C$93<>0,C82/C$93,0)" +"F$36*D82" +"F$37*F82" +"'Schedule 2A'!F17" +"IF(C$107<>0,C96/C$107,0)" +"G$36*D96" +"G$37*F96" +"'Schedule 2A'!G17" +"IF(C$121<>0,C110/C$121,0)" +"H$36*D110" +"H$37*F110" +"'Schedule 2A'!H17" +"SUM(B12:H12)" +"SUM(C12:C14)" +"SUM(H21:H23)" +"Intro!D10" +"SUM(B15:I15)" +"SUM(B15:B26)" +"Intro!D10" +"Intro!D10" +"SUM(C14:I14)" +"C31+SUM(C21:C30)+SUM(C14:C18)" +"Intro!D10" +"K6+G6+C6" +"14038208+134175083" +"140382.08+1341750.83" +"38411989+46153999" +"384119.89+461539.99" +"Q7+N7+K7+H7+E7+T7" +"SUM(B6:B17)" +"SUM(B6:B17)" +"NOW()" +"SUM(H8:H1249)" +"SUM($H$2:$H$1538)" +"SUM($H$2:$H$574)" +"NOW()" +"SUM($H$2:$H$568)" +"SUM($H$2:$H$296)" +"NOW()" +"SUM($H$2:$H$762)" +"NOW()" +"SUM(H7:H482)" +"SUM(H486:J729)" +"SUM(H734:H1382)" +"NOW()" +"SUM(H7:H531)" +"NOW()" +"SUM(H7:H516)" +"SUM(H521:H776)" +"SUM(H779:H1454)" +"NOW()" +"SUM(H8:I625)" +"625-8" +"SUM(H947:I1735)" +"NOW()" +"SUM(H8:H9)" +"SUM(H13)" +"NOW()" +"154+741" +"82790+345944" +"78+591" +"65571+283894" +"72+284" +"50491+137511" +"+H10" +"SUM(G10:G23)" +"+J24" +"SUM(G26:G44)" +"SUM(G47:G62)" +"SUM(J65:J69)" +"SUM(G74:G84)" +"SUM(I74:I88)" +"SUM(G108:G124)" +"SUM(I127:I143)" +"+J180+H181" +"SUM(G181:G198)" +"SUM(J239:J251)" +"SUM(I272:I280)" +"SUM(J1:J307)" +"NOW()" +"SUM(I10:I13)" +"SUM(I20:I37)" +"NOW()" +"SUM(H10:H13)" +"SUM(H20:H26)" +"NOW()" +"SUM(H8:H9)" +"SUM(H19:H24)" +"NOW()" +"SUM(H9:H10)" +"SUM(H20:H24)" +"NOW()" +"NOW()" +"SUM(H8:H9)" +"SUM(H16:H20)" +"NOW()" +"SUM(H14:H18)" +"NOW()" +"NOW()" +"-C29-C275" +"Pivot_RawGenData!D7" +"Pivot_RawGenData!I7" +"Pivot_RawGenData!C7" +"Pivot_RawGenData!F7" +"SUM(F8:K8)" +"SUM(F8:F9)" +"F8-F13" +"24*31" +"C23*50" +"24*30" +"[2]Pivot_Mnth!B15" +"[2]Pivot_Mnth!D15" +"[2]Pivot_Mnth!I15" +"[2]Pivot_Mnth!K15" +"[2]Pivot_Mnth!M15" +"[2]Pivot_Mnth!C15" +"[2]Pivot_Mnth!E15" +"SUM(D11:M11)" +"-[1]IrrDist_Hist!$R$78*8760" +"-[1]IrrDist_Hist!$R$58*8760" +"-H11" +"D11+D13" +"-Commnwlth_Rev!D35" +"-Commnwlth_Rev!F35" +"-Commnwlth_Rev!G35" +"-Enron_MayJune1999!F25" +"-Enron_MayJune1999!H25" +"-Enron_MayJune1999!I25" +"D11*24" +"SUM(E11:F11)" +"SUM(D11:D16)" +"G17*30" +"[5]Pivot_JulyDaily!D19" +"[5]Pivot_JulyDaily!I19" +"[5]Pivot_JulyDaily!C19" +"[5]Pivot_JulyDaily!F19" +"SUM(D26:I26)" +"[5]Pivot_Mnth!D10" +"[5]Pivot_Mnth!I10" +"[5]Pivot_Mnth!C10" +"[5]Pivot_Mnth!F10" +"D32/$J$32*$I$17" +"ROUND(D34,1)" +"D32-D35" +"D11*24" +"SUM(E11:F11)" +"SUM(D11:D16)" +"G17*30" +"[2]Pivot_JulyDaily!D19" +"[2]Pivot_JulyDaily!I19" +"[2]Pivot_JulyDaily!C19" +"[2]Pivot_JulyDaily!F19" +"SUM(D25:I25)" +"[2]Pivot_Mnth!D10" +"[2]Pivot_Mnth!I10" +"[2]Pivot_Mnth!C10" +"[2]Pivot_Mnth!F10" +"D31/$J$31*$H$17" +"ROUND(D33,1)" +"D31-D34" +"SUM([3]ResrceDetail!H11:H22)" +"-SUM([3]ResrceDetail!M11:M22)" +"C8+C10" +"(24*D11)+E11" +"[4]EPUD_Salem_MnthDel!E11" +"[4]EPUD_Salem_MnthDel!E17" +"[4]Composite!R11+[4]Composite!AA11+[4]Composite!AK11+[4]Composite!AT11+[4]Composite!BD11+[4]Composite!BN11" +"[4]Composite!N11" +"[4]Composite!T11+[4]Composite!AC11+[4]Composite!AM11+[4]Composite!AV11+[4]Composite!BF11+[4]Composite!BP11" +"M11/$F11" +"H11-M11" +"[4]EPUD_Salem_MnthDel!F11" +"[4]EPUD_Salem_MnthDel!F17" +"[4]EPUD_Salem_MnthDel!G11" +"[4]EPUD_Salem_MnthDel!G17" +"[4]EPUD_Salem_MnthDel!H11" +"[4]EPUD_Salem_MnthDel!H17" +"[4]FtCrk1!L7" +"[4]EPUD_Salem_MnthDel!I11" +"[4]EPUD_Salem_MnthDel!I17" +"[4]EPUD_Salem_MnthDel!J11" +"[4]EPUD_Salem_MnthDel!J17" +"[4]FtCrk2!F36/1000" +"[4]EPUD_Salem_MnthDel!K11" +"[4]EPUD_Salem_MnthDel!K17" +"[4]EPUD_Salem_MnthDel!L11" +"[4]EPUD_Salem_MnthDel!L17" +"[4]EPUD_Salem_MnthDel!M11" +"[4]EPUD_Salem_MnthDel!M17" +"[4]EPUD_Salem_MnthDel!N11" +"[4]EPUD_Salem_MnthDel!N17" +"[4]EPUD_Salem_MnthDel!N29" +"[4]EPUD_Salem_MnthDel!O11" +"[4]EPUD_Salem_MnthDel!O17" +"[4]EPUD_Salem_MnthDel!O29" +"[4]EPUD_Salem_MnthDel!P11" +"[4]EPUD_Salem_MnthDel!P17" +"[4]EPUD_Salem_MnthDel!P29" +"E11" +"B3-B5" +"B4-B5" +"B6-B5" +"SUM(B4:C4)" +"332+412" +"284+460" +"284+436" +"19445+7823+1182" +"283+462" +"8389+115+1776+2976+2880+2976" +"282+438" +"9525+1153+10000" +"282+462" +"SUM(B4:B11)" +"SUM(C4:C10)" +"B12+C12" +"SUM(B4:N4)" +"O4+O18" +"O5" +"O17" +"SUM(B4:B8)" +"19445+7823+1182" +"+Q41/P41" +"SUM(B6:B10)" +"SUM(B11:M11)" +"N11-O11" +"SUM(B13:M15)" +"SUM(B11:B15)" +"SUM(B5:B22)" +"SUM(C4:C22)" +"SUM(B23:M23)" +"SUM(D4:D12)" +"SUM(D13:H13)" +"SUM(I13:I23)" +"SUM(B19:B28)" +"SUM(F29:F31)" +"D33-F32" +"SUM(B29:B32)-36067" +"SUM(D29:D32)" +"SUM(D4:D12)" +"SUM(D13:H13)" +"SUM(I13:I23)" +"SUM(B19:B28)" +"SUM(F29:F31)" +"D33-F32" +"SUM(B29:B32)-36067" +"SUM(D29:D32)" +"7823+19445+1182" +"8389+1153+9525" +"SUM(C4:C15)" +"F9+C9" +"G9*0.0825" +"G9*0.0203" +"I9+H9+G9" +"ROUND((IF(C13>C12,C13-C12,0)),0)" +"ROUND(IF(C13>C12,0,C13-C12),0)" +"IF($AJ$5=1,IF(OR(C11<7,C11>22),MIN($C14:$H14,$Y14:$Z14),MIN($I14:$X14)),MIN($C$14:$Z$14))" +"IF($AJ$5=1,IF(OR(C11<7,C11>22),MAX($C15:$H15,$Y15:$Z15),MAX($I15:$X15)),MAX($C$15:$Z$15))" +"C14-C16" +"-((C12-C13)+SUM(C16:C19))" +"SUM(F2:F14)" +"SUM(F16:F31)" +"SUM(F33:F42)" +"SUM(F44:F55)" +"SUM(F71:F84)" +"SUM(F86:F104)" +"SUM(F106:F113)" +"SUM(F115:F136)" +"SUM(F138:F139)" +"SUM(F141:F149)" +"SUM(C2:C26)" +"SUM(C2:C26)" +"SUM(C2:C26)" +"MID(B5,3,2)" +"MID(B5,3,2)" +"MID(B5,3,2)" +"MID(B5,3,2)" +"(B2+B3)*B4*B5" +"B3*0.002" +"C3*0.004" +"D3*0.006" +"E3*0.008" +"F3*0.01" +"G3*0.0105" +"H3*0.011" +"B4*0.06" +"C4*0.0625" +"D4*0.065" +"E4*0.07" +"F4*0.08" +"G4*0.085" +"H4*0.09" +"I4*0.1" +"J4*0.11" +"K4*0.13" +"B5*0" +"E5*0.015" +"F5*0.02" +"G5*0.025" +"H5*0.03" +"I5*0.035" +"J5*0.04" +"K5*0.05" +"B6*0.3" +"D7*0.0325" +"I7*0.045" +"K7*0.055" +"C17*C18*C19" +"-(C20*C21)" +"SUM(AA8:AA373)" +"MAX(AB8:AB373)" +"(G4/8784)/H4" +"SUM(B8:Y8)" +"MAX(B8:Y8)" +"MIN(B8:Y8)" +"SUM(S6+2)" +"Z6+1" +"SUM(G10:H10)" +"18+1+1" +"67-13+11-3-2" +"SUM(H37:H37)" +"SUM(G10:G41)" +"AE123" +"C84" +"SUM(B49:B77)" +"SUM(J82)" +"Q103" +"SUM(J17:J79)" +"X114" +"SUM(C80:C83)" +"SUM(Q5:Q99)" +"AC109+2" +"SUM(X5:X110)" +"SUM(AE4:AE116)" +"SUM(AF4:AF116)" +"SUM(AE121:AE122)" +"H12+1" +"SUM(I3:I49)" +"SUM(G4:H4)" +"Z16+1" +"P29+2" +"SUM(I4:I38)" +"B97" +"SUM(B43:B92)" +"SUM(J25:J92)" +"J93" +"Q114" +"X120" +"SUM(B93:B96)" +"SUM(Q16:Q113)" +"SUM(X16:X119)" +"SUM(D4:E4)" +"22-7" +"SUM(D4:D28)" +"441+11" +"H12+1" +"SUM(I3:I49)" +"SUM(S6+2)" +"Z6+1" +"SUM(G10:H10)" +"6+4" +"18+1+1+1+1" +"67-13+11-3-2-4-3" +"SUM(H37:H37)" +"SUM(G10:G41)" +"AE123" +"C84" +"SUM(B49:B77)" +"SUM(J82)" +"Q103" +"SUM(J17:J79)" +"X114" +"SUM(C80:C83)" +"SUM(Q5:Q99)" +"AC109+2" +"SUM(X5:X110)" +"SUM(AE4:AE116)" +"SUM(AF4:AF116)" +"SUM(AE121:AE122)" +"H12+1" +"SUM(I3:I49)" +"SUM(E14:E16)" +"H16-H21" +"H24*1.33" +"D30*H27" +"-D32*E32*H27" +"SUM(H30:H32)" +"H27*(E41/1000)" +"H43-H33" +"E56" +"H61*E64" +"-E66*F66*H61" +"H61*E70" +"H70-H67" +"+B7" +"+P7" +"(0.33*65*K14)+(K14/I14/4*65)" +"SUM(C14:C16)" +"SUM(K13:K14)" +"SUM(C21)" +"SUM(C26:C56)" +"(0.33*100*K67)+(K67/I67/4*100)" +"SUM(C67:C70)" +"SUM(C81:C125)" +"+B130" +"EnronDirect!B5" +"+A8" +"+D8" +"+N8" +"4*453000*2" +"453000*2" +"SUM(B11:B30)" +"SUM(J11:J31)" +"SUM(B37:B98)" +"SUM(K38:K95)" +"82296+17170" +"39/12" +"757+2988" +"847" +"405194+2263526+1679042" +"74395+181237+141656" +"80+197+171" +"2976+526183+73450" +"857+34114+130264" +"140110+1524847" +"108008+6767" +"89+5" +"SUM(B106:B116)" +"SUM(K116:K116)" +"EnronDirect!B5" +"+A7" +"+D7" +"+O7" +"3*K21" +"SUM(B9:B57)" +"SUM(K9:K55)" +"SUM(L28:L28)" +"EnronDirect!B5" +"+A7" +"+D7" +"+P7" +"B9/3" +"SUM(B9:B21)" +"(L47*J47)" +"L55*J55" +"L57*0.5" +"L60*1" +"J62*L62" +"((39.79+1)*(J70*L70))" +"SUM(B29:B98)" +"+A5" +"+B4" +"+O4" +"+#REF!" +"(0.33*45*J7)+(J7/H7/4*45)" +"+A9" +"+A23" +"SUM(B7:B29)" +"SUM(B35)" +"+A125" +"+A135" +"SUM(B42:B194)" +"+D205" +"SUM(B207:B268)" +"SUM(K208:K265)" +"+O279" +"3*K305" +"SUM(B281:B311)" +"SUM(K281:K309)" +"SUM(L291:L291)" +"+P336" +"B338/3" +"SUM(B338:B347)" +"(L366*J366)" +"L373*J373" +"L375*0.5" +"L378*1" +"J380*L380" +"((39.79+1)*(J388*L388))" +"SUM(B355:B416)" +"EnronDirect!B5" +"39/12" +"757+2988" +"36/12" +"80+197+171" +"74395+181237+141656" +"165+58+2" +"130264+34114+857" +"47+12+61" +"32/12" +"24043+86930+133929" +"89+5" +"6767+108008" +"SUM(G9:G20)" +"SUM(G27:G28)" +"SUM(B7:B15)" +"SUM(B22:B31)" +"SUM(C24:C31)" +"SUM(B38:B38)" +"SUM(B53:B63)" +"SUM(B71:B74)" +"SUM(B2:M2)" +"N4" +"A14*C14" +"D14*0.3/8760" +"N6" +"N8" +"N10" +"+A1*12*1000/365" +"AVERAGE(B1:B5)" +"'Hourly EESI Price Calcs'!J766" +"'Hourly EESI Price Calcs'!K766" +"D19*0.015" +"SUM(E22:E29)" +"'Ancillary Cost Calcs'!K21" +"'Installed Capacity Calcs'!H21" +"ROUND(C21*(1+D21)+E21+F21+G21+H21,5)" +"I21*J21" +"B21+1" +"C21" +"$H$21" +"SUM(J21:J765)" +"SUM(K21:K764)" +"'Hourly EESI Price Calcs'!J21" +"F13*E21/1000" +"F21/12" +"G21/744/1000" +"B21+1" +"C21" +"$H$21" +"D21+1" +"SUM(C21:C765)" +"'Hourly EESI Price Calcs'!J21" +"AVERAGE(C21:C44)/1000" +"E21*F21" +"G21/24/C21" +"B21+1" +"C21" +"G21/24/C22" +"G21/24/C23" +"G21/24/C24" +"G21/24/C25" +"G21/24/C26" +"G21/24/C27" +"G21/24/C28" +"G21/24/C29" +"G21/24/C30" +"G21/24/C31" +"G21/24/C32" +"G21/24/C33" +"G21/24/C34" +"G21/24/C35" +"G21/24/C36" +"G21/24/C37" +"G21/24/C38" +"G21/24/C39" +"G21/24/C40" +"G21/24/C41" +"G21/24/C42" +"G21/24/C43" +"G21/24/C44" +"D21+1" +"$E$21" +"AVERAGE(C741:C763)/1000" +"SUM(C21:C765)" +"'Hourly EESI Price Calcs'!J21" +"SUM(D21:J21)" +"B21+1" +"C21" +"SUM(C21:C751)" +"SUM(Z8:Z373)" +"MAX(AA8:AA373)" +"(G4/8784)/H4" +"SUM(B8:Y8)" +"MAX(B8:Y8)" +"MIN(B8:Y8)" +"SUM(Z8:Z183)" +"MAX(AA8:AA183)" +"(G4/4224)/H4" +"SUM(B8:Y8)" +"MAX(B8:Y8)" +"MIN(B8:Y8)" +"SUM(Z8:Z373)" +"MAX(AA8:AA373)" +"(G4/8784)/H4" +"SUM(B8:Y8)" +"MAX(B8:Y8)" +"MIN(B8:Y8)" +"SUM(Z8:Z183)" +"MAX(AA8:AA183)" +"(G4/4224)/H4" +"SUM(B8:Y8)" +"MAX(B8:Y8)" +"MIN(B8:Y8)" +"SUM(Z8:Z373)" +"MAX(AA8:AA373)" +"(G4/8784)/H4" +"SUM(B8:CS8)" +"MAX(B8:CS8)*4" +"MIN(B8:CS8)*4" +"SUM(Z8:Z184)" +"MAX(AA8:AA184)" +"(G4/4248)/H4" +"SUM(B8:CS8)" +"MAX(B8:CS8)*4" +"MIN(B8:CS8)*4" +"SUM(Z8:Z373)" +"MAX(AA8:AA373)" +"(G4/8784)/H4" +"SUM(B8:CS8)" +"MAX(B8:CS8)*4" +"MIN(B8:CS8)*4" +"SUM(Z8:Z184)" +"MAX(AA8:AA184)" +"(G4/4248)/H4" +"SUM(B8:CS8)" +"MAX(B8:CS8)*4" +"MIN(B8:CS8)*4" +"SUM(B4:C4)" +"B4*$F$3" +"C4*$G$3" +"SUM(B4:B15)" +"SUM(C2:N2)" +"SUM(C2:C3)" +"$B$6*C2" +"$B$7*C3" +"-914616*0.038*0.027" +"175000*0.055" +"225000*0.0525" +"SUM(G11:G12)" +"514616*0.049" +"SUM(C11:C14)" +"-904916*0.038*0.027" +"904916*0.049" +"504916*0.049" +"-(B39)*0.038*0.027" +"-B39*0.038*0.027" +"981675*0.049" +"581675*0.049" +"B54*0.049" +"(B54-400000)*0.049" +"142400*0.0525" +"SUM(C89:C91)" +"C93" +"C108" +"C17" +"G15" +"B129-C129" +"C32" +"G30" +"C48" +"G46" +"C63" +"G61" +"C80" +"G78" +"C94" +"G93" +"C109" +"G107" +"C124" +"G122" +"SUM(B129:B136)" +"SUM(E14:E16)" +"H16-H21" +"H23*1.33" +"D29*H26" +"-D31*E31*H26" +"SUM(H29:H31)" +"H26*(E40/1000)" +"H42-H32" +"E55" +"H60*E63" +"-E65*F65*H60" +"H60*E69" +"H69-H66" +"+Q41/P41" +"AVERAGE(B2:B13)" +"AVERAGE(B7:B13,C2:C6)" +"AVERAGE(B2:B13)" +"AVERAGE(B7:B13,C2:C6)" +"Current_Curves!B2-Proposed_Revised_Curves!B2" +"+'Top Priorities'!A2" +"P3*3" +"SUM(P3:P25)" +"+B5" +"+P5" +"(0.33*65*K11)+(K11/I11/4*65)" +"SUM(C11:C13)" +"SUM(K10:K11)" +"SUM(C18)" +"SUM(C22:C53)" +"(0.33*100*K64)+(K64/I64/4*100)" +"SUM(C64:C67)" +"SUM(C77:C122)" +"EnronDirect!#REF!" +"+A8" +"+D8" +"+N8" +"4*453000*2" +"453000*2" +"+#REF!" +"SUM(B10:B32)" +"SUM(J10:J33)" +"SUM(B39:B111)" +"SUM(K40:K108)" +"82296+17170" +"39/12" +"757+2988" +"847" +"405194+2263526+1679042" +"74395+181237+141656" +"80+197+171" +"2976+526183+73450" +"857+34114+130264" +"140110+1524847" +"108008+6767" +"89+5" +"SUM(B119:B129)" +"SUM(K129:K129)" +"EnronDirect!#REF!" +"+A7" +"+D7" +"+O7" +"3*K21" +"SUM(B9:B57)" +"SUM(K9:K55)" +"SUM(L28:L28)" +"EnronDirect!#REF!" +"+A7" +"+D7" +"+P7" +"B9/3" +"SUM(B9:B20)" +"(L46*J46)" +"J57*L57" +"((39.79+1)*(J65*L65))" +"SUM(B28:B90)" +"2.5*J7" +"(0.33*45*J7)+(J7/H7/4*45)" +"SUM(B7:B28)" +"SUM(B34)" +"SUM(B41:B173)" +"+A175" +"+O175" +"+D185" +"SUM(B187:B259)" +"SUM(K188:K256)" +"+O271" +"3*K295" +"SUM(B273:B301)" +"SUM(K273:K299)" +"SUM(L281:L281)" +"+P327" +"B329/3" +"SUM(B329:B337)" +"(L356*J356)" +"J366*L366" +"((39.79+1)*(J374*L374))" +"SUM(B345:B399)" +"EnronDirect!#REF!" +"39/12" +"757+2988" +"36/12" +"80+197+171" +"74395+181237+141656" +"165+58+2" +"130264+34114+857" +"47+12+61" +"32/12" +"24043+86930+133929" +"89+5" +"6767+108008" +"SUM(G9:G20)" +"SUM(G27:G28)" +"SUM(B7:B15)" +"SUM(B22:B31)" +"SUM(C24:C31)" +"SUM(B38:B38)" +"SUM(B53:B59)" +"SUM(B67:B70)" +"C7" +"IF(I7>0,I7*H7,IF(J7>0,J7*H7,K7*H7))" +"SUM(C7:C9)" +"C13+C12+C10" +"C20+C10" +"C23+C12+C13" +"D30*C30" +"E30/E32" +"E31/E32" +"SUM(E30:E31)" +"E32/E32" +"E33/E32" +"E32-E33" +"E34/E32" +"E35/E32" +"E36/E32" +"E34-E35-E36" +"E37/E32" +"C30*0.8" +"C31*0.85" +"E42*F43" +"E35" +"C11*0.5" +"-449132.31-25425.49+3688.24" +"SUM(C11:C17)" +"-C15-C17" +"-C22-C19" +"SUM(C22:C24)" +"-449132.31-25425.49+3688.24" +"SUM(C11:C14)" +"C16*0.5" +"SUM(C16:C17)" +"C11*0.5" +"-C32" +"-E13" +"SUM(C11:C17)" +"-C15-C17" +"-C22-C19" +"E23-G19" +"SUM(C22:C24)" +"9312198.88" +"SUM(C11:E11)" +"-470869.59" +"SUM(C11:C16)" +"-C15" +"-C21-C18" +"SUM(C21:C23)" +"SUM(G6:G11)" +"SUM(J10:J12)" +"G14-J14" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+J11-H11" +"SUM(O11:AK11)" +"+O17+Q17" +"SUM(H11:H27)" +"SUM(H28:H31)" +"SUM(O35:AK35)/12" +"SUM(D7:D20)" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"SUM(D7:D16)" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+D30-B30" +"SUM(O30:AK30)" +"SUM(B28:B31)" +"SUM(B32:B34)" +"SUM(D7:D8)" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"SUM(O35:AK35)/12" +"+AO35-AM35" +"SUM(D7:D13)" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+D35-B35" +"SUM(O35:AK35)/12" +"SUM(D7:D25)" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+D35-B35" +"SUM(O35:AK35)/12" +"SUM(D7:D25)" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"SUM(O35:AK35)/12" +"SUM(D7:D29)" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"SUM(O35:AK35)/12" +"SUM(D7:D8)" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"SUM(D7:D16)" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+'105653'!B11+'105654'!B11+'105655'!B11+'105656'!B11+'105657'!B11+'105658'!B11+'105659'!B11+'105660'!B11+'107061'!B11" +"+D11-B11" +"SUM(O11:AK11)" +"+AO11-AM11" +"SUM(B11:B27)" +"+'105653'!B30+'105654'!B30+'105655'!B30+'105656'!B30+'105657'!B30+'105658'!B30+'105659'!B30+'105660'!B30+'107061'!B30-11296.49" +"SUM(B28:B31)" +"SUM(B32:B34)" +"+'105653'!B35+'105654'!B35+'105655'!B38+'105656'!B35+'105657'!B35+'105658'!B35+'105659'!B35+'105660'!B35+'107061'!B35" +"SUM(O38:AK38)/12" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"+A5" +"SUM(O38:AK38)/12" +"SUM(D7:D13)" +"WEEKDAY(B5)" +"10202.14-727.89" +"SUM(C10:C18)" +"+D7+F7+H7" +"SUM(D7:D13)" +"+J14/3" +"CELL(""filename"",A1)" +"SUM(C7:C8)" +"C9-C11" +"C15+C13" +"C24" +"C29+C31" +"C29+C31" +"19612+5000+8078564.87+136040.25+0.04" +"-150637.41" +"-1845258.45" +"D9+D10+D11" +"SUM(G9:G11)" +"-22813756.13" +"45196421-1017536" +"22250084.08+563672.05" +"-1315304.52" +"E14+E15" +"-172172.76" +"-9280.27" +"-864091.23" +"12526251.16" +"-4116842.51" +"-1123808.72" +"-155542.37" +"-91363.38" +"-36735.44" +"SUM(D38:D42)" +"G38+G39+G40+G41" +"-24715955.04" +"-13338016" +"(34095434.28/566890948.42)*17846030.82" +"(529929487.48/566890948.42)*17846030.82" +"(857703.68/566890948.42)*17846030.82" +"(460695.67/566890948.42)*17846030.82" +"(1533344.39/566890948.42)*17846030.82" +"(14282.92/566890948.42)*17846030.82" +"SUM(E57:E62)" +"-7924498.8" +"-329146.32" +"-25426.86" +"-4271.06" +"-131767.86" +"H65+H66" +"E7" +"E12" +"E10+E13" +"SUM(E22:E24)" +"E25+E30" +"E17+E32" +"SUM($C$5:C5)" +"1+A5" +"+C5*2" +"E5" +"E10" +"E8+E11" +"SUM(E20:E22)" +"E23+E28" +"E15+E30" +"E4" +"E4" +"+E6" +"SUM(E6:E13)" +"12526251.16-4116842.51-155542.37" +"-8406061" +"SUM(E20:E35)" +"+J44-H44" +"+'[1]PG&E Corp. '!S15" +"+'[1]PG&E Corp. '!S21+'[1]PG&E Corp. '!S33+'[1]PG&E Corp. '!S39+'[1]PG&E Corp. '!S47" +"+'[1]PG&E Corp. '!Q57" +"+'[1]Edison Int''l '!Q8" +"+'[1]Edison Int''l '!S12" +"+'[1]Edison Int''l '!Q25" +"SUM(F44:F48)" +"SUM(H10:H13)" +"+H14" +"+H31" +"+H36" +"+F51+F52" +"E5" +"E10" +"E8+E11" +"SUM(E20:E22)" +"E23+E28" +"E15+E30" +"E4" +"E4" +"+E2-D2+1" +"+E2-D2+1" +"+E2-D2+1" +"B16-B4" +"SUM(B3:B6)" +"SUM(D10:D11)" +"SUM(D15:D17)" +"SUM(D21:D25)" +"SUM(D37:D40)" +"+B12+0.01" +"+H9+1" +"+G12+365" +"+J12+366" +"1/8/100" +"ROUND(YEARFRAC($G$12,G12),0)" +"SUM(E12:E13)" +"+E14" +"1/(1+$E$16)^G$13" +"+W20" +"+H23" +"+H20*H23*H24/1000" +"++'PACE ERCOT Power Pricing'!$F$12" +"++'PACE ERCOT Power Pricing'!$F$13" +"++'PACE ERCOT Power Pricing'!$F$14" +"++'PACE ERCOT Power Pricing'!$F$15" +"++'PACE ERCOT Power Pricing'!$F$16" +"++'PACE ERCOT Power Pricing'!$F$17" +"++'PACE ERCOT Power Pricing'!$F$18" +"++'PACE ERCOT Power Pricing'!$F$19" +"++'PACE ERCOT Power Pricing'!$F$20" +"++'PACE ERCOT Power Pricing'!$F$21" +"++'PACE ERCOT Power Pricing'!$F$22" +"++'PACE ERCOT Power Pricing'!$F$23" +"++'PACE ERCOT Power Pricing'!$F$24" +"++'PACE ERCOT Power Pricing'!$F$25" +"++'PACE ERCOT Power Pricing'!$F$26" +"++'PACE ERCOT Power Pricing'!$F$27" +"++'PACE ERCOT Power Pricing'!$F$28" +"++'PACE ERCOT Power Pricing'!$F$29" +"++'PACE ERCOT Power Pricing'!$F$30" +"++'PACE ERCOT Power Pricing'!$G$12" +"++'PACE ERCOT Power Pricing'!$G$13" +"++'PACE ERCOT Power Pricing'!$G$14" +"++'PACE ERCOT Power Pricing'!$G$15" +"++'PACE ERCOT Power Pricing'!$G$16" +"++'PACE ERCOT Power Pricing'!$G$17" +"++'PACE ERCOT Power Pricing'!$G$18" +"++'PACE ERCOT Power Pricing'!$G$19" +"++'PACE ERCOT Power Pricing'!$G$20" +"++'PACE ERCOT Power Pricing'!$G$21" +"++'PACE ERCOT Power Pricing'!$G$22" +"++'PACE ERCOT Power Pricing'!$G$23" +"++'PACE ERCOT Power Pricing'!$G$24" +"++'PACE ERCOT Power Pricing'!$G$25" +"++'PACE ERCOT Power Pricing'!$G$26" +"++'PACE ERCOT Power Pricing'!$G$27" +"++'PACE ERCOT Power Pricing'!$G$28" +"++'PACE ERCOT Power Pricing'!$G$29" +"++'PACE ERCOT Power Pricing'!$G$30" +"++'PACE ERCOT Power Pricing'!$H$12" +"++'PACE ERCOT Power Pricing'!$H$13" +"++'PACE ERCOT Power Pricing'!$H$14" +"++'PACE ERCOT Power Pricing'!$H$15" +"++'PACE ERCOT Power Pricing'!$H$16" +"++'PACE ERCOT Power Pricing'!$H$17" +"++'PACE ERCOT Power Pricing'!$H$18" +"++'PACE ERCOT Power Pricing'!$H$19" +"++'PACE ERCOT Power Pricing'!$H$20" +"++'PACE ERCOT Power Pricing'!$H$21" +"++'PACE ERCOT Power Pricing'!$H$22" +"++'PACE ERCOT Power Pricing'!$H$23" +"++'PACE ERCOT Power Pricing'!$H$24" +"++'PACE ERCOT Power Pricing'!$H$25" +"++'PACE ERCOT Power Pricing'!$H$26" +"++'PACE ERCOT Power Pricing'!$H$27" +"++'PACE ERCOT Power Pricing'!$H$28" +"++'PACE ERCOT Power Pricing'!$H$29" +"++'PACE ERCOT Power Pricing'!$H$30" +"+'PACE Waha Natural Gas Pricing'!$AA$12" +"+'PACE Waha Natural Gas Pricing'!$AA$13" +"+'PACE Waha Natural Gas Pricing'!$AA$14" +"+'PACE Waha Natural Gas Pricing'!$AA$15" +"+'PACE Waha Natural Gas Pricing'!$AA$16" +"+'PACE Waha Natural Gas Pricing'!$AA$17" +"+'PACE Waha Natural Gas Pricing'!$AA$18" +"+'PACE Waha Natural Gas Pricing'!$AA$19" +"+'PACE Waha Natural Gas Pricing'!$AA$20" +"+'PACE Waha Natural Gas Pricing'!$AA$21" +"+'PACE Waha Natural Gas Pricing'!$AA$22" +"+'PACE Waha Natural Gas Pricing'!$AA$23" +"+'PACE Waha Natural Gas Pricing'!$AA$24" +"+'PACE Waha Natural Gas Pricing'!$AA$25" +"+'PACE Waha Natural Gas Pricing'!$AA$26" +"+'PACE Waha Natural Gas Pricing'!$AA$27" +"+'PACE Waha Natural Gas Pricing'!$AA$28" +"+'PACE Waha Natural Gas Pricing'!$AA$29" +"+'PACE Waha Natural Gas Pricing'!$AA$30" +"+Z31*$Z$33" +"+W31/V31" +"AVERAGE(U32:Z32)" +"IF($E$18=""Enron"",+A36,IF(+$E$18=""Pace"",+A37,""Error""))" +"IF($E$18=""Brazos"",+H36,IF(+$E$18=""Pace"",+H37,""Error""))" +"+AA37" +"++'PACE ERCOT Power Pricing'!$I$12" +"++'PACE ERCOT Power Pricing'!$I$13" +"++'PACE ERCOT Power Pricing'!$I$14" +"++'PACE ERCOT Power Pricing'!$I$15" +"++'PACE ERCOT Power Pricing'!$I$16" +"++'PACE ERCOT Power Pricing'!$I$17" +"++'PACE ERCOT Power Pricing'!$I$18" +"++'PACE ERCOT Power Pricing'!$I$19" +"++'PACE ERCOT Power Pricing'!$I$20" +"++'PACE ERCOT Power Pricing'!$I$21" +"++'PACE ERCOT Power Pricing'!$I$22" +"++'PACE ERCOT Power Pricing'!$I$23" +"++'PACE ERCOT Power Pricing'!$I$24" +"++'PACE ERCOT Power Pricing'!$I$25" +"++'PACE ERCOT Power Pricing'!$I$26" +"++'PACE ERCOT Power Pricing'!$I$27" +"++'PACE ERCOT Power Pricing'!$I$28" +"++'PACE ERCOT Power Pricing'!$I$29" +"++'PACE ERCOT Power Pricing'!$I$30" +"+Z37*$Z$39" +"+Z41*$Z$43" +"+AA45*$Z$47" +"+'PACE CPI (1998=100)'!$C$6" +"+H$9" +"+H23" +"+AA64*1000/(+AA62*12)" +"+H62*H63*0.012" +"AA167+(0.5*AA62*12/1000)" +"+N83" +"+H25" +"+H67*H68/1000" +"+AA167" +"+H64+H69+H71" +"CONCATENATE(""NPV "",+$E$16*100,"" of Cf to Term (2036)"")" +"SUMPRODUCT(Valuation!$H$73:$AQ$73,Valuation!$H$16:$AQ$16)" +"+N31" +"(+N77/(1-$E$78))-N77" +"+N114" +"+N80*(1+0.05)" +"SUM(N77:N80)" +"+AA118" +"+H73/H25*1000" +"+H25" +"+H85-H35" +"SUMPRODUCT(H90:AQ90,H16:AQ16)" +"+G102-G101-G100" +"+G99/$G$102" +"-(+SUM(G99:G100)+SUM(G104:G107))" +"-SUM(G104:G107)" +"-1194-350" +"-SUM(G104:G107)" +"+N31" +"+E78" +"+H114+0.005" +"+H115*(1+I54)" +"+Z118*(1-$G$171)" +"+H88" +"H118*H119*1000/1000000" +"+H116*H120/1000" +"SUM(H127:H147)" +"+H148+H124" +"+B150" +"SUM(H159:H161)" +"+H124" +"+H164+H162+H148" +"U167*(1+$G$167)" +"+AA167*(1+$G$167)" +"+H166+H167" +"(+H116/1000000*(H118*(1-$G$171))*H119)-H122" +"-SUM(H131:H133)" +"(-H168+H124-H172)*$G$173" +"+H227" +"SUM(H168:H175)" +"+$D$74" +"SUMPRODUCT(H177:AQ177,H16:AQ16)+G177" +"+Valuation!G74-G178" +"IF(+G206=""Yes"",-6888,0)" +"+G182/$G$91" +"IF(I182>0,""Savings to Brazos"",""Cost to Brazos"")" +"+H177/H$25*1000" +"+H25" +"+H184-H35" +"SUMPRODUCT(H189:AQ189,H16:AQ16)" +"+G91-G190" +"+SUM(H168:H173)-H73" +"+G212" +"1/$E$198" +"IF(+H13<=$E$198,$G$102/$E$198,0)" +"-H197-H198" +"+H153" +"IF(+$G$206=""No"",+G287,0)" +"IF(+$G$206=""No"",+H289,0)" +"+H207-H209" +"IF(+H$13<=+$G212,-PMT(G214,G212,H213),0)" +"IF(+I$13<=+$G212,+H212,0)" +"IF(+G206=""Yes"",+G101+G99,G99)" +"+H216" +"+E14" +"+H213*$G$214" +"(H212-H214)" +"IF(+J13<=+$G$218,+I218,0)" +"+G100" +"+H219*$G$220" +"+H208+H214+H220" +"+H$199/H225" +"+H9" +"+$H$241*S284" +"+H242*H241" +"0.083*30/119+0.08365*24/119+0.0826*35/119+0.0685*30/119" +"0.083*30/84+0.08365*24/84+0.0685*30/84" +"0.08365*24/54+0.0685*30/54" +"(H247+H248)*365/360" +"+H249*H246" +"+I286-I246-I241" +"+H248" +"SUM(H254:H255)*365/360" +"COUNTIF(H259:$Z259,"">.01"")" +"+G268" +"+H$259*$G$237/4" +"H260-H261" +"AVERAGE(H266,H264,H262,H260)" +"+H$272*$G$238/4" +"IF(ISERROR(H283/$G$281),0,H283/$G$281)" +"+H283+H270" +"+H281+H268" +"+H257+H250+H243" +"(H261+H263+H265+H267)+(H274+H276+H278+H280)" +"H289+H290" +"+H289/H286" +"+A59" +"+H64" +"+H69" +"+H71" +"SUMPRODUCT(H$16:AQ$16,H302:AQ302)" +"CONCATENATE("" = "",DOLLAR($G$303-G303,0),"" in Savings or a "",ROUND(($G$303-G303)/$G$91,2)*100,""% Reduction in Stranded Investment"")" +"+A297" +"+H302/H$25*1000" +"+A96" +"SUM(H168:H173)" +"-$G$181" +"H175" +"SUMPRODUCT(G$16:AQ$16,G311:AQ311)" +"+A307" +"+G12" +"(H322-G322)/365" +"1/(1+$E$324)^G$323" +"1/(1+$E$328)^G$323" +"+H334*(1+$F$334)" +"+H333*H334*12/1000" +"+B167" +"-H167" +"+E324*100" +"SUMPRODUCT(H324:AQ324,H337:AQ337)" +"SUM(G99:G100)-G338" +"+H335" +"H124" +"+A330" +"IF(+H13<=$G$353,+H25,0)" +"IF(+I13<=$G$353,+H354,0)" +"CONCATENATE(""NPV "",$E$328*100,"" to Seller to Term Selected"")" +"SUMPRODUCT(H$328:AQ$328,H355:AQ355)" +"+$G$100" +"+G358-G356" +"SUM(H$168:H$173)" +"+H$175-H$220-H$221" +"+H355" +"+A350" +"IF(+I$13<=$G$376,+H374,0)" +"+H374*H20*H375" +"+A41" +"+H41" +"+A371" +"+Z9+1" +"+$Z$12+366" +"+Z13+1" +"1/(1+$E$16)^H$397" +"+Z24" +"+H405" +"SUMPRODUCT(H$398:X$398,H412:X412)" +"+Z80*1.05" +"+H417*1.05" +"+AA115" +"+Z118" +"+H407" +"+H419*H423/1000" +"+G413+G425" +"+G182" +"+G182" +"+G182" +"+E13" +"+G100" +"+E324" +"+H324" +"+F513+F510-1" +"IF(+H9>=$F$513,1,0)" +"IF(+H9<=$F$514,1,0)" +"IF(SUM(H518:H519)=2,+$F$512*H20*$F$515,0)" +"IF(SUM(H518:H519)=2,+$F$516,0)" +"IF(+H523=0,0,(SUM(G523:G524)*$F$511)+G524)" +"CONCATENATE(""NPV "",$F$509*100,"" of Cf to Term (2036)"")" +"SUMPRODUCT(H$509:X$509,H527:X527)" +"+H527/($F$512*12)" +"+J9" +"+J35" +"+J45+J523" +"+Valuation!H9" +"+I9+1" +"+Valuation!G12" +"+H11+365" +"+K11+366" +"ROUND(YEARFRAC('Litigation Analysis'!$H$11,H11),0)" +"1/(1+$F$13)^H12" +"+Valuation!E12" +"+SUM(F16:F17)" +"1/(1+$F$18)^H12" +"1/(1+$F$22)^H12" +"1/(1+$F$26)^H12" +"CONCATENATE(""Contract Cost - NPV "",$F$18*100,"" of Cf to Term (2036)"")" +"+Valuation!G74" +"CONCATENATE(""Ownership Cost - NPV "",$F$18*100,"" of Cf to Term (2036)"")" +"+Valuation!G178" +"+Valuation!H23" +"+I36" +"+I35*I36" +"+Valuation!H63" +"+I39+I40" +"+I41*I37/1000" +"+I43*I13" +"+F13*100" +"IF(+I12=$F$11,SUM(J44:AA44)+SUM($I$44:I44),0)" +"+I45*'Litigation Analysis'!I18" +"CONCATENATE(""NPV "",$F$18*100,"" of Cf to Term (2036)"")" +"SUM(I46:AA46)" +"+Valuation!H35" +"+Valuation!H25" +"+I51*I52/1000" +"+Valuation!H168+Valuation!H171" +"+I53-I54" +"+I55*'Litigation Analysis'!I22" +"CONCATENATE(""NPV "",$F$22*100,"" of Cf to Term (2036)"")" +"-SUM(I56:AA56)" +"-H57*1000/$I$35" +"SUM(I45:AA45)" +"+F12" +"IF(+I12<=$F$11,SUM($H$61:H62)*$F$12,0)" +"+I62*'Litigation Analysis'!I18" +"IF(+I12<=$F$11,+$F$14,0)" +"+I68*'Litigation Analysis'!I18" +"+I51" +"+I76*'Litigation Analysis'!I18" +"SUM(I77:AR77)" +"+H47+H57+H64+H70+H78" +"+H30-H80" +"+H31-H80" +"+G98-G97" +"+Valuation!G101" +"-I68/2" +"+G98+G104" +"-SUM(O97:Q97)" +"+I55" +"+G98*$K$18" +"SUM(N95:N101)" +"+H57" +"XNPV(L103,N102:R102,$N$93:$R$93)" +"+H70" +"+H78" +"+$N$95" +"SUM(G102:G106)" +"+$N$96" +"+$O$97" +"+$P$97" +"+$Q$97" +"+H30" +"+G107-G109" +"+$N$101" +"-Valuation!H291" +"-Valuation!J287" +"+H31" +"SUM(N106:N111)" +"+G107-G112" +"+L103" +"CONCATENATE(""Brazos values discounted at "",$F$18*100,""%"")" +"+H139" +"CONCATENATE(""Assumes payment at the end of year "",F11)" +"+$O$101" +"+$P$101" +"+$Q$101" +"+$R$101" +"CONCATENATE(""NPV "",F22*100,"" of net margins (7x24) from Pace Global Energy, 2001-36 ($"",ROUND(J57,0),"" per kW)"")" +"CONCATENATE(""Assumes "",F12*100,""% per annum from the date of breach (December 31, 2000)"")" +"CONCATENATE(""Assumes $"",+F14/1000,"".0 MM per year"")" +"+Valuation!H85" +"+I51" +"+I52" +"CONCATENATE(""NPV "",F26*100,"" of Cf to 2019"")" +"SUMPRODUCT(I26:AA26,I137:AA137)" +"+G97" +"SUM(H137:H138)" +"+'PACE CPI (1998=100)'!G8" +"+A9+1" +"+B11*E11/100" +"+C11*E11/100" +"+D11*E11/100" +"+H11+$I$10" +"+'PACE CPI (1998=100)'!G8" +"+B11*$N11/100" +"AVERAGE(O11:Z11)" +"+((C30/C8)^(1/21))-1" +"+A8+1" +"CONCATENATE('Damage Calculations'!T12/1000,"" MW"")" +"CONCATENATE('Damage Calculations'!T12/1000,"" MW"")" +"CONCATENATE('Damage Calculations'!T12/1000,"" MW"")" +"CONCATENATE('Damage Calculations'!T12/1000,"" MW"")" +"CONCATENATE('Damage Calculations'!T12/1000,"" MW"")" +"CONCATENATE('Damage Calculations'!T12/1000,"" MW"")" +"CONCATENATE('Damage Calculations'!T12/1000,"" MW"")" +"CONCATENATE(""PV"",ROUND('Damage Calculations'!$F$9*100,2),"" of Net Capacity Payments"")" +"+'Damage Calculations'!$T$13" +"+'Damage Calculations'!$Z$13" +"147230+18891" +"+G23-G26-G28" +"+'Damage Calculations'!Z17" +"+'Damage Calculations'!AA17" +"+'Damage Calculations'!AB17" +"+'Damage Calculations'!AC17" +"+M37-$M$26-$M$28" +"+'Damage Calculations'!Z21" +"+'Damage Calculations'!AA21" +"+'Damage Calculations'!AB21" +"+'Damage Calculations'!AC21" +"+'Damage Calculations'!Z25" +"+'Damage Calculations'!AA25" +"+'Damage Calculations'!AB25" +"+'Damage Calculations'!AC25" +"+G12" +"+O12" +"+M37-$S$37" +"+M46-$S$37" +"+M55-$S$37" +"+I110*31*16" +"+I111*0.92" +"+K110*K111/1000+4" +"-I112*K112" +"+K114*31*K110" +"SUM(I114:I115)" +"+Summary!S8" +"+Summary!S10" +"+B41/1000" +"+B42/1000" +"+B55/1000" +"+B68/1000" +"+B81/1000" +"+IF($B$12=""yes"",1,0)" +"+'Tenaska''s i Adjustment'!D$44*$C$32" +"+IF($B$13=""yes"",1,0)" +"+'Damage Calculations'!G$85*'Damage Calculations'!$C$33" +"SUM(G31:G34)" +"+G36" +"+$F$8" +"+G37*G36*G35" +"+G38/G36" +"CONCATENATE(""XNPV"",ROUND($F$9*100,2),"" at 12/31/96"")" +"+XNPV(F9,'Damage Calculations'!C89:C364,'Damage Calculations'!B89:B364)" +"CONCATENATE(""XNPV"",ROUND($F$9*100,2),"" at 12/31/00"")" +"+XNPV(F9,'Damage Calculations'!C137:C364,'Damage Calculations'!B137:B364)" +"+G31" +"+IF($B$16=""yes"",1,0)" +"+'Tenaska''s i Adjustment'!D$44*$C$46" +"+'Tenaska''s i Adjustment'!E44*$C$46" +"+IF($B$17=""yes"",1,0)" +"+'Damage Calculations'!G$85*'Damage Calculations'!$C$47" +"+XNPV(F9,'Damage Calculations'!D137:D364,'Damage Calculations'!B137:B364)" +"+G31" +"IF(+$C$59=1,'Brazos'' i Adjustment'!D44,IF(+'Damage Calculations'!$C$59=0,+'Tenaska''s i Adjustment'!D44,""Error""))" +"+'Damage Calculations'!G$85*'Damage Calculations'!$C$60" +"XNPV(F9,E137:E364,B137:B364)" +"+IF($B$24=""yes"",1,0)" +"+'Tenaska''s i Adjustment'!D$44*$C$72" +"+IF($B$25=""yes"",1,0)" +"+'Damage Calculations'!G85*$C$73" +"+G48" +"+XNPV(F9,'Damage Calculations'!F137:F364,'Damage Calculations'!B137:B364)" +"+'Damage Calculations'!$G$39" +"+'Damage Calculations'!$G$53" +"+'Damage Calculations'!$G$66" +"+'Damage Calculations'!$G$79" +"+'Damage Calculations'!$H$39" +"+'Damage Calculations'!$H$53" +"+'Damage Calculations'!$H$66" +"+'Damage Calculations'!$H$79" +"+'Damage Calculations'!$I$39" +"+'Damage Calculations'!$I$53" +"+'Damage Calculations'!$I$66" +"+'Damage Calculations'!$I$79" +"+'Damage Calculations'!$J$39" +"+'Damage Calculations'!$J$53" +"+'Damage Calculations'!$J$66" +"+'Damage Calculations'!$J$79" +"+'Damage Calculations'!$K$39" +"+'Damage Calculations'!$K$53" +"+'Damage Calculations'!$K$66" +"+'Damage Calculations'!$K$79" +"+'Damage Calculations'!$L$39" +"+'Damage Calculations'!$L$53" +"+'Damage Calculations'!$L$66" +"+'Damage Calculations'!$L$79" +"+'Damage Calculations'!$M$39" +"+'Damage Calculations'!$M$53" +"+'Damage Calculations'!$M$66" +"+'Damage Calculations'!$M$79" +"+'Damage Calculations'!$N$39" +"+'Damage Calculations'!$N$53" +"+'Damage Calculations'!$N$66" +"+'Damage Calculations'!$N$79" +"+'Damage Calculations'!$O$39" +"+'Damage Calculations'!$O$53" +"+'Damage Calculations'!$O$66" +"+'Damage Calculations'!$O$79" +"+'Damage Calculations'!$P$39" +"+'Damage Calculations'!$P$53" +"+'Damage Calculations'!$P$66" +"+'Damage Calculations'!$P$79" +"+'Damage Calculations'!$Q$39" +"+'Damage Calculations'!$Q$53" +"+'Damage Calculations'!$Q$66" +"+'Damage Calculations'!$Q$79" +"+'Damage Calculations'!$R$39" +"+'Damage Calculations'!$R$53" +"+'Damage Calculations'!$R$66" +"+'Damage Calculations'!$R$79" +"+'Damage Calculations'!$S$39" +"+'Damage Calculations'!$S$53" +"+'Damage Calculations'!$S$66" +"+'Damage Calculations'!$S$79" +"+'Damage Calculations'!$T$39" +"+'Damage Calculations'!$T$53" +"+'Damage Calculations'!$T$66" +"+'Damage Calculations'!$T$79" +"+'Damage Calculations'!$U$39" +"+'Damage Calculations'!$U$53" +"+'Damage Calculations'!$U$66" +"+'Damage Calculations'!$U$79" +"+'Damage Calculations'!$V$39" +"+'Damage Calculations'!$V$53" +"+'Damage Calculations'!$V$66" +"+'Damage Calculations'!$V$79" +"+'Damage Calculations'!$W$39" +"+'Damage Calculations'!$W$53" +"+'Damage Calculations'!$W$66" +"+'Damage Calculations'!$W$79" +"+'Damage Calculations'!$X$39" +"+'Damage Calculations'!$X$53" +"+'Damage Calculations'!$X$66" +"+'Damage Calculations'!$X$79" +"+'Damage Calculations'!$Y$39" +"+'Damage Calculations'!$Y$53" +"+'Damage Calculations'!$Y$66" +"+'Damage Calculations'!$Y$79" +"+'Damage Calculations'!$Z$39" +"+'Damage Calculations'!$Z$53" +"+'Damage Calculations'!$Z$66" +"+'Damage Calculations'!$Z$79" +"+'Damage Calculations'!$AA$39" +"+'Damage Calculations'!$AA$53" +"+'Damage Calculations'!$AA$66" +"+'Damage Calculations'!$AA$79" +"+'Damage Calculations'!$AB$39" +"+'Damage Calculations'!$AB$53" +"+'Damage Calculations'!$AB$66" +"+'Damage Calculations'!$AB$79" +"+'Damage Calculations'!$AC$39" +"+'Damage Calculations'!$AC$53" +"+'Damage Calculations'!$AC$66" +"+'Damage Calculations'!$AC$79" +"0.00375+0.00375" +"0.003125*4" +"0.004375*4" +"+E$11*$C$50/4" +"+S$11*$C$50/2" +"+C50" +"+D20-D15" +"+D17-D12" +"+D$23*$C$51/4" +"+S$23*$C$51/2" +"+$C$51" +"+D29+D17" +"SUM(C35:C38)" +"+SUMPRODUCT($C$35:$C$38,D35:D38)/$C$39" +"+D41/$C$54*$C$55*($C$52-$C$53)" +"+D44-D45" +"+B54*12" +"0.00375+0.00375" +"0.003125*4" +"0.004375*4" +"+E$11*$C$50/4" +"+S$11*$C$50/2" +"+C50" +"+D20-D15" +"+D17-D12" +"+D$23*$C$51/4" +"+S$23*$C$51/2" +"+$C$51" +"+D29+D17" +"SUM(C35:C38)" +"+SUMPRODUCT($C$35:$C$38,D35:D38)/$C$39" +"+D41/$C$54*$C$55*($C$52-$C$53)" +"+D44-D45" +"'Damage Calculations'!F8/1000" +"+B54*12" +"+[5]Valuation!B90" +"1/(1+$J$10)^1" +"SUM(F10:F11)" +"1/(1+$J$10)^0.5" +"+[5]Valuation!B92" +"""NPV ""&J10*100&""%""" +"+C14" +"SUM(F23:F36)" +"+H38-$F$38" +"-H40/$F$38" +"NPV($G$6,D24:D37)" +"NPV($G$6,F24:F37)" +"+G10-G11" +"+G10" +"NPV($G$6,I24:I37)" +"+G16/G10" +"+G16/G12" +"+B24*C24" +"+B24*E24" +"+D24-F24" +"+B24*H24" +"+D24-I24" +"+A24+1" +"CONCATENATE('Damage Calculations'!T12/1000,"" MW"")" +"CONCATENATE('Damage Calculations'!T12/1000,"" MW"")" +"CONCATENATE('Damage Calculations'!T12/1000,"" MW"")" +"CONCATENATE('Damage Calculations'!T12/1000,"" MW"")" +"CONCATENATE('Damage Calculations'!T12/1000,"" MW"")" +"CONCATENATE('Damage Calculations'!T12/1000,"" MW"")" +"CONCATENATE('Damage Calculations'!T12/1000,"" MW"")" +"CONCATENATE(""PV"",ROUND('Damage Calculations'!$F$9*100,2),"" of Net Capacity Payments"")" +"+'Damage Calculations'!$T$13" +"+'Damage Calculations'!$Z$13" +"147230+18891" +"+G23-G26-G28" +"+'Damage Calculations'!Z17" +"+'Damage Calculations'!AA17" +"+'Damage Calculations'!AB17" +"+'Damage Calculations'!AC17" +"+M37-$M$26-$M$28" +"+'Damage Calculations'!Z21" +"+'Damage Calculations'!AA21" +"+'Damage Calculations'!AB21" +"+'Damage Calculations'!AC21" +"+'Damage Calculations'!Z25" +"+'Damage Calculations'!AA25" +"+'Damage Calculations'!AB25" +"+'Damage Calculations'!AC25" +"+G12" +"+O12" +"+M37-$S$37" +"+M46-$S$37" +"+M55-$S$37" +"+Summary!S8" +"+Summary!S10" +"+B41/1000" +"+B42/1000" +"+B55/1000" +"+B68/1000" +"+B81/1000" +"+IF($B$12=""yes"",1,0)" +"+'Tenaska''s i Adjustment'!D$44*$C$32" +"+IF($B$13=""yes"",1,0)" +"+'Damage Calculations'!G$85*'Damage Calculations'!$C$33" +"SUM(G31:G34)" +"+G36" +"+$F$8" +"+G37*G36*G35" +"+G38/G36" +"CONCATENATE(""XNPV"",ROUND($F$9*100,2),"" at 12/31/96"")" +"+XNPV(F9,'Damage Calculations'!C89:C364,'Damage Calculations'!B89:B364)" +"CONCATENATE(""XNPV"",ROUND($F$9*100,2),"" at 12/31/00"")" +"+XNPV(F9,'Damage Calculations'!C137:C364,'Damage Calculations'!B137:B364)" +"+G31" +"+IF($B$16=""yes"",1,0)" +"+'Tenaska''s i Adjustment'!D$44*$C$46" +"+'Tenaska''s i Adjustment'!E44*$C$46" +"+IF($B$17=""yes"",1,0)" +"+'Damage Calculations'!G$85*'Damage Calculations'!$C$47" +"+XNPV(F9,'Damage Calculations'!D137:D364,'Damage Calculations'!B137:B364)" +"+G31" +"IF(+$C$59=1,'Brazos'' i Adjustment'!D44,IF(+'Damage Calculations'!$C$59=0,+'Tenaska''s i Adjustment'!D44,""Error""))" +"+'Damage Calculations'!G$85*'Damage Calculations'!$C$60" +"XNPV(F9,E137:E364,B137:B364)" +"+IF($B$24=""yes"",1,0)" +"+'Tenaska''s i Adjustment'!D$44*$C$72" +"+IF($B$25=""yes"",1,0)" +"+'Damage Calculations'!G85*$C$73" +"+G48" +"+XNPV(F9,'Damage Calculations'!F137:F364,'Damage Calculations'!B137:B364)" +"+'Damage Calculations'!$G$39" +"+'Damage Calculations'!$G$53" +"+'Damage Calculations'!$G$66" +"+'Damage Calculations'!$G$79" +"+'Damage Calculations'!$H$39" +"+'Damage Calculations'!$H$53" +"+'Damage Calculations'!$H$66" +"+'Damage Calculations'!$H$79" +"+'Damage Calculations'!$I$39" +"+'Damage Calculations'!$I$53" +"+'Damage Calculations'!$I$66" +"+'Damage Calculations'!$I$79" +"+'Damage Calculations'!$J$39" +"+'Damage Calculations'!$J$53" +"+'Damage Calculations'!$J$66" +"+'Damage Calculations'!$J$79" +"+'Damage Calculations'!$K$39" +"+'Damage Calculations'!$K$53" +"+'Damage Calculations'!$K$66" +"+'Damage Calculations'!$K$79" +"+'Damage Calculations'!$L$39" +"+'Damage Calculations'!$L$53" +"+'Damage Calculations'!$L$66" +"+'Damage Calculations'!$L$79" +"+'Damage Calculations'!$M$39" +"+'Damage Calculations'!$M$53" +"+'Damage Calculations'!$M$66" +"+'Damage Calculations'!$M$79" +"+'Damage Calculations'!$N$39" +"+'Damage Calculations'!$N$53" +"+'Damage Calculations'!$N$66" +"+'Damage Calculations'!$N$79" +"+'Damage Calculations'!$O$39" +"+'Damage Calculations'!$O$53" +"+'Damage Calculations'!$O$66" +"+'Damage Calculations'!$O$79" +"+'Damage Calculations'!$P$39" +"+'Damage Calculations'!$P$53" +"+'Damage Calculations'!$P$66" +"+'Damage Calculations'!$P$79" +"+'Damage Calculations'!$Q$39" +"+'Damage Calculations'!$Q$53" +"+'Damage Calculations'!$Q$66" +"+'Damage Calculations'!$Q$79" +"+'Damage Calculations'!$R$39" +"+'Damage Calculations'!$R$53" +"+'Damage Calculations'!$R$66" +"+'Damage Calculations'!$R$79" +"+'Damage Calculations'!$S$39" +"+'Damage Calculations'!$S$53" +"+'Damage Calculations'!$S$66" +"+'Damage Calculations'!$S$79" +"+'Damage Calculations'!$T$39" +"+'Damage Calculations'!$T$53" +"+'Damage Calculations'!$T$66" +"+'Damage Calculations'!$T$79" +"+'Damage Calculations'!$U$39" +"+'Damage Calculations'!$U$53" +"+'Damage Calculations'!$U$66" +"+'Damage Calculations'!$U$79" +"+'Damage Calculations'!$V$39" +"+'Damage Calculations'!$V$53" +"+'Damage Calculations'!$V$66" +"+'Damage Calculations'!$V$79" +"+'Damage Calculations'!$W$39" +"+'Damage Calculations'!$W$53" +"+'Damage Calculations'!$W$66" +"+'Damage Calculations'!$W$79" +"+'Damage Calculations'!$X$39" +"+'Damage Calculations'!$X$53" +"+'Damage Calculations'!$X$66" +"+'Damage Calculations'!$X$79" +"+'Damage Calculations'!$Y$39" +"+'Damage Calculations'!$Y$53" +"+'Damage Calculations'!$Y$66" +"+'Damage Calculations'!$Y$79" +"+'Damage Calculations'!$Z$39" +"+'Damage Calculations'!$Z$53" +"+'Damage Calculations'!$Z$66" +"+'Damage Calculations'!$Z$79" +"+'Damage Calculations'!$AA$39" +"+'Damage Calculations'!$AA$53" +"+'Damage Calculations'!$AA$66" +"+'Damage Calculations'!$AA$79" +"+'Damage Calculations'!$AB$39" +"+'Damage Calculations'!$AB$53" +"+'Damage Calculations'!$AB$66" +"+'Damage Calculations'!$AB$79" +"+'Damage Calculations'!$AC$39" +"+'Damage Calculations'!$AC$53" +"+'Damage Calculations'!$AC$66" +"+'Damage Calculations'!$AC$79" +"0.00375+0.00375" +"0.003125*4" +"0.004375*4" +"+E$11*$C$50/4" +"+S$11*$C$50/2" +"+C50" +"+D20-D15" +"+D17-D12" +"+D$23*$C$51/4" +"+S$23*$C$51/2" +"+$C$51" +"+D29+D17" +"SUM(C35:C38)" +"+SUMPRODUCT($C$35:$C$38,D35:D38)/$C$39" +"+D41/$C$54*$C$55*($C$52-$C$53)" +"+D44-D45" +"+B54*12" +"0.00375+0.00375" +"0.003125*4" +"0.004375*4" +"+E$11*$C$50/4" +"+S$11*$C$50/2" +"+C50" +"+D20-D15" +"+D17-D12" +"+D$23*$C$51/4" +"+S$23*$C$51/2" +"+$C$51" +"+D29+D17" +"SUM(C35:C38)" +"+SUMPRODUCT($C$35:$C$38,D35:D38)/$C$39" +"+D41/$C$54*$C$55*($C$52-$C$53)" +"+'Tenaska''s i Adjustment'!D45" +"+D44-D45" +"'Damage Calculations'!F8/1000" +"+B54*12" +"+[5]Valuation!B90" +"1/(1+$J$10)^1" +"SUM(F10:F11)" +"1/(1+$J$10)^0.5" +"+[5]Valuation!B92" +"""NPV ""&J10*100&""%""" +"+C14" +"SUM(F23:F36)" +"+H38-$F$38" +"-H40/$F$38" +"NPV($G$6,D27:D40)" +"NPV($G$6,F27:F40)" +"+G10-G11" +"+G10" +"NPV($G$6,I27:I40)" +"+G16/G10" +"+G16/G12" +"+B27*C27" +"+B27*E27" +"+D27-F27" +"+B27*H27" +"+D27-I27" +"+A27+1" +"SUM(B7:F7)" +"59174.54" +"SUM(B7:B17)" +"K11" +"E12+F12" +"N12*E12*B12/365" +"N11+K12+M12" +"O11+K12" +"SUM(B12:B13)" +"10%*H14" +"H14-I14" +"-J14" +"J14+L14" +"SUM(H24)" +"SUM(B26:B28)" +"B30" +"H33" +"-400000" +"CELL(""FILENAME"")" +"'Int Inc calc after WO'!U61" +"'Can $ Only'!O44" +"D10/J10" +"'Int Inc calc after WO'!N63" +"'Int Inc calc after WO'!N63" +"SUM(D10:D12)" +"SUM(H10:H11)" +"'Int Inc calc after WO'!H51+'Int Inc calc after WO'!H53+'Int Inc calc after WO'!H55+'Int Inc calc after WO'!H57+'Int Inc calc after WO'!H59+'Int Inc calc after WO'!H61" +"'Can $ Only'!H33+'Can $ Only'!H35+'Can $ Only'!H37+'Can $ Only'!H39+'Can $ Only'!H41+'Can $ Only'!H43" +"'Int Inc calc after WO'!H65" +"'Can $ Only'!H47" +"'Int Inc calc after WO'!H74+'Int Inc calc after WO'!H76" +"'Can $ Only'!H51+'Can $ Only'!H53" +"D13+D20" +"K11" +"E12+F12" +"N12*E12*B12/365" +"N11+K12+M12" +"O11+K12" +"SUM(B12:B13)" +"10%*H14" +"H14-I14" +"-J14" +"J14+L14" +"SUM(H24)" +"SUM(B26:B28)" +"B30" +"H33" +"-400000+77926.07" +"N53-O53" +"CELL(""FILENAME"")" +"N29" +"E30+F30" +"T30*E30*B30/365" +"T29+N30+S30" +"U29+N30" +"SUM(B30:B31)" +"H32/1.47" +"10%*H32" +"H32-J32" +"-L32" +"L32" +"L32+O32" +"SUM(H42)" +"SUM(B44:B46)" +"B48" +"V48+N49/1.47" +"Q51+S53" +"O63/1.504" +"V62+(N63/1.504)" +"T65+N71+S71" +"U65+N71" +"V65+(N71/1.504)" +"O72/1.4725" +"Q65+S72" +"V71+(N72/1.4725)" +"V72+(N73/1.47)" +"U57+U59+U61+U63" +"I49+I51+I53+I55" +"I57+I59+I61+I65" +"I84*0.9" +"P49" +"CELL(""FILENAME"")" +"N29" +"E30+F30" +"T30*E30*B30/365" +"T29+N30+S30" +"U29+N30" +"SUM(B30:B31)" +"H32/1.47" +"10%*H32" +"H32-J32" +"-L32" +"L32" +"L32+O32" +"SUM(H42)" +"SUM(B44:B46)" +"B48" +"V48+N49/1.47" +"Q51+S53" +"O63/1.504" +"V62+(N63/1.504)" +"R65" +"R49+R51+R53+R55" +"I49+I51+I53+I55" +"I57+I59+I61+I65" +"I75*0.9" +"I75*0.1" +"-'Int Inc calc after WO'!P49/0.9" +"M49" +"K49" +"I77-I80" +"I73-I49" +"I74" +"CELL(""FILENAME"")" +"+H7" +"+M26" +"E27+F27" +"N27*E27*B27/365" +"+N26+M27" +"SUM(B27:B28)" +"10%*H29" +"H29-J29" +"H29/1.47" +"SUM(N29+#REF!)" +"N32" +"N33+M34" +"SUM(B39)" +"SUM(B41:B43)" +"H59" +"L46+L48+L50+L52+L54+L56+L58+L62" +"CELL(""FILENAME"")" +"B9-B16" +"B16" +"D16*G16*F16/360" +"H16/1.47" +"K16" +"D16-B17" +"B16+B17" +"SUM(F16:F17)" +"D17" +"E19+B20" +"SUM(L18:L20)" +"D20-B23" +"(H18+H21+H24)" +"-I24*0.1" +"D23" +"SUM(F32)" +"H31+H33+H37" +"SUM(L33:L36)" +"L24+L37" +"CELL(""FILENAME"")" +"K9-B14" +"B14" +"D14*I14*G14/360" +"K14/1.47" +"M14" +"D14-B15" +"B14+B15" +"SUM(G14:G15)" +"D15" +"E17+B18" +"SUM(Q16:Q18)" +"D18-B21" +"SUM(G26)" +"SUM(Q27:Q30)" +"CELL(""FILENAME"")" +"CELL(""filename"")" +"+'Work Summary'!K51" +"+'Exclusion Summary'!L49" +"+C10+D10+E10" +"+F10-E10-D10=C10" +"+C10" +"SUM(D10:D12)" +"F16+F17" +"+F18+F20" +"+'Schedule 1'!J52" +"+M4-L4=K4" +"+'Schedule 2'!N33" +"+'Schedule 2'!O40" +"+'Schedule 2'!N82" +"+'Schedule 2'!O118" +"+'Schedule 2'!O132" +"+'Schedule 3'!L70" +"+'Schedule 2'!N143" +"+'Schedule 4'!K215" +"+'Schedule 5'!J14" +"+'Schedule 5'!K17" +"+'Schedule 5'!J58" +"+'Schedule 5'!J61" +"SUM(K4:K50)" +"+K51=M51-L51" +"+'Work Summary'!M4" +"+M8-L8=K7" +"-'Schedule 1 (L)'!K297" +"+K7+L8" +"+M8/'Work Summary'!K4" +"+M10-L10=K10" +"+'Schedule 2'!P40" +"+L15+K14" +"+'Schedule 2'!P85" +"+'Schedule 2'!P118" +"+'Schedule 2'!P132" +"-'Schedule 3'!N108" +"+K25+L25" +"+'Schedule 2'!P143" +"+K29*-0.25" +"+'Work Summary'!M30" +"+K31*-0.25" +"+K31+L33" +"+'Work Summary'!M32" +"+'Schedule 5'!L17" +"+'Schedule 5'!L61" +"+'Schedule 5'!L63" +"-K42*0.5" +"+'Schedule 5'!L69" +"+'Work Summary'!M46" +"+'Schedule 5'!L71" +"+'Work Summary'!M48" +"+'Schedule 5'!L73" +"SUM(K7:K48)" +"SUM(L8:L48)" +"+K49=M49-L49" +"SUM(I7:I11)" +"-SUM('Schedule 1 (L)'!T50:U50)" +"-'Schedule 1 (L)'!H30-'Schedule 1 (L)'!H31-'Schedule 1 (L)'!H32" +"-'Schedule 1 (L)'!H38-'Schedule 1 (L)'!H39-'Schedule 1 (L)'!H40" +"+I14+I15" +"+I12+I16" +"+J17+K12+K14+K15" +"SUM(I20:I23)" +"-SUM('Schedule 1 (L)'!T51:U51)" +"+I24+I26" +"+J28+K24+K26" +"-I33" +"+I34*-0.5" +"+'Schedule 1 (C)'!N117" +"+J43+K33+K34+K36+K42" +"+'Schedule 1 (C)'!J26" +"+J44+K44" +"-J48" +"-4860-80100-966" +"+L52-K52" +"SUM(J6:J51)" +"+G6+I6" +"+G6+I6" +"+H29+H30+H37+H38+H46+H47" +"+H29+H30+H37+H38+H46+H47" +"+M6+K6" +"+M6+K6" +"-S38" +"-S38" +"+H31+H39+H48" +"+H31+H39+H48" +"-S43" +"-S43" +"+H32+H40+H49" +"+H32+H40+H49" +"-S47" +"-S47" +"SUM(G6:G11)" +"SUM(G6:G11)" +"+M6+M8+M10" +"+M6+M8+M10" +"SUM(R6:S10)" +"SUM(R6:S10)" +"+G19+H19" +"+G19+H19" +"398947.5+412404" +"+T100" +"+Q152" +"+U100+R152" +"+I19/14414" +"3719+6247" +"+T171" +"+Q181" +"+U171+R183" +"13405+25741" +"+T198" +"+Q212" +"+U198+R214" +"SUM(G19:G23)" +"SUM(Q18:Q24)" +"+G25/I25" +"+H25/I25" +"+I25/I25" +"+U106" +"+U106" +"1-F30-F31-F32" +"+F29*G28" +"+F29*G28" +"+N38" +"+F30*G28" +"+J22" +"+G28*F31" +"+J24" +"+G28*F32" +"+G6" +"+G6" +"+G28" +"+G28" +"+H35" +"+H35" +"+L32+O32+Q32" +"+L32+O32+Q32" +"SUM(H29:I32)" +"SUM(H29:I32)" +"+R154" +"+R154" +"+L32+L33" +"+L32+L33" +"+U107" +"+U107" +"+T222+T252" +"+T222+T252" +"+L36/L34" +"+H30" +"+H30" +"+H38" +"+H38" +"+E53/L32" +"+H35*F37" +"+H35*F37" +"+T227+T257" +"+T227+T257" +"+L37/L34" +"+H47" +"+H47" +"+L36/L32" +"+F38*H35" +"+L38/L34" +"+B38*150" +"+L41/L32" +"+F39*H35" +"+L45/L32" +"+H35*F40" +"SUM(F37:F40)" +"+T232" +"+T232" +"+L41/L34" +"+H31" +"+H31" +"+H39" +"+H39" +"+T237" +"+T237" +"+L42/L34" +"+H48" +"+H48" +"+L43/L34" +"+T242" +"+T242" +"+L45/L34" +"+H32" +"+H32" +"+H40" +"+H40" +"+E54/L33" +"+F46*G43" +"+F46*G43" +"+T247" +"+T247" +"+L46/L34" +"+L37/L33" +"+F47*G43" +"+L47/L34" +"+L42/L33" +"+F48*G43" +"+L38+L43+L47" +"+L38+L43+L47" +"+L46/L33" +"+F49*G43" +"+F49*G43" +"+L34+L43+L47" +"+L34+L43+L47" +"+B39+B48" +"+S38+S43+S47=T54" +"+L36+L41+L45" +"+L36+L41+L45" +"+H30+H31+H32+H38+H39+H40" +"+H30+H31+H32+H38+H39+H40" +"+L32-T50" +"+L32-T50" +"+H47+H48+H49" +"+H47+H48+H49" +"SUM(E59:S59)" +"+(E59*85)+(F59*95)+(G59*125)+(H59*100)+(I59*150)+(J59*200)+(K59*52)+(L59*65.5)+(M59*81)+(N59*48)+(O59*63)+(P59*77.5)+(Q59*46)+(R59*59)+(S59*72.5)" +"+(E65*85)+(F65*95)+(G65*125)+(H65*100)+(I65*150)+(K65*52)+(L65*65.5)+(M65*81)+(N65*48)+(O65*63)+(P65*77.5)+(Q65*46)+(R65*59)+(S65*72.5)" +"SUM(E59:E99)" +"SUM(E59:E99)*E101" +"SUM(E102:S102)" +"+G104*I104*L104" +"+T104+T105+T106" +"+F107*H107" +"SUM(E111:P111)" +"+(E111*100)+(F111*150)+(G111*200)+(H111*52)+(I111*65.5)+(J111*81)+(K111*48)+(L111*63)+(M111*77.5)+(N111*46)+(O111*59)+(P111*72.5)" +"SUM(N109:N115)+SUM(H109:H115)+SUM(K109:K115)" +"SUM(O109:O115)+SUM(I109:I115)+SUM(L109:L115)" +"SUM(P109:P115)+SUM(J109:J115)+SUM(M109:M115)" +"+(E117*100)+(F117*150)+(H117*52)+(I117*65.5)+(J117*81)+(K117*48)+(L117*63)+(M117*77.5)+(N117*46)+(O117*59)+(P117*72.5)" +"SUM(Q109:Q115)" +"+T114+T115+T116" +"SUM(E154:Q154)" +"+F157*H157" +"SUM(E162:E170)" +"SUM(E162:E170)*E172" +"SUM(E179:E180)" +"SUM(E179:E180)*E182" +"+A210+A196+A179+A150+A98" +"SUM(E205:E211)*E213" +"+(N220+Q220)/8" +"+K69+ ((K71+K72+K73+K74)*0.5)" +"SUM(K220:S220)" +"+K220*K221" +"SUM(K222:S222)" +"+((H122+H123+H124+H125+H126)*0.5)+H118+H119+H120" +"+K162+K163+K164+K165+K166+K167+K168+K169+K65+K66" +"+K179" +"SUM(N235:S235)" +"+N189+N190+N191+N192+N193+N194+N195+N196" +"+N205+N206+N207+N208+N209+N210" +"SUM(Q245:S245)" +"+H92+H93+H94+H95+H96+H97+H98" +"SUM(H252:S252)" +"+H144+H145+H146+H147+H148+H149+H150" +"SUM(E220:E257)" +"+H250" +"+K220+K225+K230+K250+K255" +"+N220+N225+N230+N235+N240+N245+N250+N255" +"+H252" +"+K222+K227+K232+K252+K257" +"+N222+N227+N232+N237+N242+N247+N252+N257" +"+T222+T227+T232+T237+T242+T247+T252+T257" +"+T222+T232+T242+T252" +"+T222+T232+T242+T252" +"+T227+T237+T247+T257" +"+T227+T237+T247+T257" +"SUM(U81:U91)" +"SUM(U81:U91)" +"SUM(U59:U61)" +"SUM(U59:U61)" +"14*150" +"15*2*75" +"SUM(R111:R113)" +"SUM(R111:R113)" +"SUM(R133:R143)" +"SUM(R133:R143)" +"+F284*F285" +"+F284*F285" +"+G291*0.5" +"+G291*0.5" +"+G292" +"+G292" +"SUM(K273:L292)" +"SUM(K273:L292)" +"+K294*-0.5" +"+K294*-0.5" +"+K294+K296" +"+K294+K296" +"+D96" +"-I10" +"-I10" +"+D99" +"+I11*-0.5" +"+I11*-0.5" +"+N117" +"+N117" +"+K21+N118" +"+J26" +"+J26" +"+K23+L23" +"+K23/80" +"+'Schedule 1 (L)'!E259" +"+I26*-80" +"-K32" +"-K32" +"SUM(K7:K33)" +"SUM(L5:M33)" +"SUM(L5:M33)" +"+K39*0.15" +"+K39+L39" +"SUM(K39:K62)" +"SUM(K64:K70)" +"SUM(K72:K90)" +"+M95*-0.5" +"SUM(K95:K107)" +"SUM(N95:N105)" +"SUM(N111:N116)" +"SUM(K39:K116)" +"+N109+N117" +"SUM(K111:K116)" +"+J63" +"+J71" +"+J91" +"+J109" +"+J119" +"+N5*-0.73" +"+N5+O6" +"+N7*-0.73" +"+N7+O7" +"1286362.79/17" +"-J12" +"SUM(I12:I28)" +"SUM(O12:O28)+N9" +"-N30" +"+P33-O33=N33" +"SUM(N5:N32)" +"SUM(O4:O32)" +"-N36" +"SUM(N36:N39)" +"-9600" +"SUM(O46:O57)+N44" +"-14*4800" +"+J60+J61" +"+J60+J61" +"+J60+J61" +"SUM(J63:J69)" +"SUM(J63:J69)" +"SUM(J63:J69)" +"+K70+K62" +"SUM(O59:O69)+N70" +"+J72" +"+O72" +"J73" +"J61+4800+4800+4800+J67+J68+J69+J73" +"J75*0.05" +"J75*0.05" +"-N75+K75" +"+O80-J79" +"SUM(N41:N81)" +"-L97" +"49.3*80" +"SUM(L90:L108)" +"SUM(L90:L108)" +"+L109" +"+N109+O106+O101+O99+O97" +"+J116" +"-N116" +"N116+O116" +"2502.5+496+864+520+60+1002.4+130" +"1757.7+6160.05+520+60+130" +"1370.2+7757.1+520+60+130" +"496+418.5+3024+874.8+520+60+130" +"2502.5+496+520+60+1002.4" +"SUM(J122:J127)" +"+O130+N130" +"+N128+N130" +"+J135+J139+J141" +"SUM(N141:N142)" +"SUM(O135:O142)" +"+'Schedule 3 (Materials)'!I47" +"+I7" +"+'Schedule 3 (Materials)'!J47" +"+K7+M7" +"6488-D8" +"+D9*G8" +"+'Sche 3 (L-Craft, By Trade)'!BR107" +"+D11*G8" +"+G8*D12" +"+K8+M9+M11+M12" +"+'Schedule 3 (Materials)'!H65" +"+J13" +"+K13" +"SUM(D8:D13)" +"+H8" +"+I7" +"+J13" +"+K7+K8+K13" +"+D8+D9+D11+D12" +"+(F14-D17)*-0.1" +"+F17*G16" +"+K16+M17" +"+H8+M9+M11+M12+H16+M17" +"+D19*0.26" +"+D19*0.26" +"+F19-H18" +"+F17" +"+I21/0.94" +"+(F16+F17)+D17" +"+D22-F21" +"+F22*0.94" +"+D22" +"+F24*3" +"+F22" +"+D28*G28" +"+'Schedule 3 (L-Office)'!O85" +"+D29-D28" +"+F29*G29" +"-'Schedule 3 (L-Office)'!Q84" +"+D30*+G30" +"+K28+M29+M30" +"+F31*G31" +"+'Schedule 3 (L-Start)'!O85" +"-'Schedule 3 (L-Start)'!P84" +"+D31+D28" +"+D33+D30+F29+F32" +"+D35*G35" +"+H28+H31+I34+M29+M30+M32+M33+M35" +"+H28+H31+I34+M29+M30+M32+M33+M35" +"(+D37*G37)-K36" +"SUM(H14:H37)" +"SUM(K16:K36)" +"+L40=N40-M40" +"+L14+L38" +"SUM(M4:M38)" +"+K51+K52+K53=K56" +"-K51" +"+I51" +"+K51+K52" +"+F57" +"SUM(D52:D65)" +"SUM(H55:H66)" +"+J53" +"SUM(K56:K66)" +"-L67" +"+L67+M67" +"SUM(H67:J67)" +"+L67+L40" +"+N70-M70=L70" +"+N7" +"-K76*0.5" +"+D8+D9+D11+D12" +"+N12" +"-'Sche 3 (L-Craft, By Trade)'!BT13" +"-'Sche 3 (L-Craft, By Trade)'!BT43" +"+F80*G78" +"+J13" +"+J81*-0.5" +"SUM(D78:D82)" +"+K76+K78+K81" +"+F83*0.1" +"+N17" +"(D86*0.1)-F85" +"+N80+N86" +"+F88-K87" +"+N22" +"(D91*G91)-I90" +"+D28+F29+D30" +"+N30" +"+'Schedule 3 (L-Office)'!P85" +"-D98*G98" +"+D31+F32+D33" +"+'Schedule 3 (L-Start)'!Q85" +"+D100*-G100" +"+D97+D99" +"+N35" +"+D104/D101" +"+K103*-0.5" +"SUM(H85:H104)" +"SUM(J83:J104)" +"SUM(K85:K103)" +"+H105+I105=K105" +"+L107=-M107+N107" +"+L83+L105" +"SUM(M76:M106)" +"+M107*-0.5" +"+N107+N108" +"+I6+J6" +"-I17" +"14554.88" +"+I21" +"41120.44-7318.77-1594.79-500-4898-0.84" +"-H32" +"3512.38*0.4" +"9711.29*0.4" +"SUM(I6:I46)" +"SUM(H49:H64)" +"SUM(B5:B10)" +"SUM(B11:N11)" +"+O11" +"SUM(B12:E16)" +"SUM(B12:E16)" +"SUM(C20:C26)" +"SUM(B39:J42)" +"SUM(B39:J42)" +"SUM(B44:L50)" +"SUM(B44:L50)" +"+O59" +"SUM(O5:O83)" +"SUM(B83,B75,B67,B59,B51,B43,B35,B27, B19, B11)" +"+P11+P11+P16+P42" +"+P11+P11+P16+P42" +"SUM(B5:B10)" +"SUM(B11:N11)" +"SUM(O11)" +"SUM(B12:D16)" +"SUM(B12:B18)" +"SUM(B39:G42)" +"SUM(B36:B41)" +"SUM(B44:J50)" +"+O59" +"SUM(O5:O83)" +"SUM(B83,B75,B67,B59,B51,B43,B35,B27, B19, B11)" +"SUM(Q6:Q83)" +"SUM(D4:J4)" +"SUM(T4:AC4)" +"SUM(AY4:BC4)" +"+D4+K4+S4+AD4+AU4+AX4+BD4+BH4+BL4+BP4+BQ4+BI4" +"+((K4+S4+AD4+AU4+AX4+BD4)*0.5)+D4+BP4+BQ4" +"+C5+B5" +"SUM(M5:R5)" +"SUM(AE5:AT5)" +"SUM(BS4:BS13)" +"+B17" +"+BM17+BN17+BO17" +"+BJ30+BK30" +"SUM(BS33:BS43)" +"SUM(BR4:BR43)" +"SUM(B4:B43)" +"+D46+K46+S46+AD46+AU46+AX46+BD46+BH46+BI46+BL46+BP46+BQ46" +"+BS45+BH46+BI46+BL46-BR49=BR46" +"SUM(BS33:BS43)+SUM(BS4:BS13)" +"+D46/40" +"+K46*-0.5" +"SUM(B49:BQ49)" +"SUM(D50:D79)" +"+BR45" +"+BR80" +"+BR81+BR82" +"+BR85-BR81" +"+BR81" +"-BH46-BI46-BL46" +"-BR80" +"+BR49" +"+BR97+BR100+BR101+BR104" +"+BR100+BR104" +"+BR101" +"+BR97+BR109=BR105" +"+F13*I13" +"+J21*-0.5" +"+F25" +"SUM(J13:J44)" +"+F48-J48" +"+F53-J51" +"1396.85-609.55" +"SUM(F51:G52)" +"SUM(F51:G52)" +"1431.38-969.15" +"SUM(F63:G65)" +"SUM(F63:G65)" +"-27.62-222.3-1841-40.47-222.3-20-20-19.21-31" +"SUM(F72:G77)" +"SUM(F72:G77)" +"10888.48-5991.2" +"SUM(L48:L79)" +"SUM(L48:L79)" +"+J80+F81" +"+J80+F81" +"-2886-1186" +"SUM(J83:J88)" +"+J45+J80+J89" +"+J91" +"-J101" +"SUM(J100:J136)" +"368+51.46+190.59+118.69+107.69" +"-F140" +"SUM(F142:G145)" +"SUM(F142:G145)" +"+F166" +"-F160" +"SUM(F158:G165)" +"SUM(F158:G165)" +"-J174+F181" +"133.97+124.2+147.23+225.99" +"16710.63-14419.56" +"35.22+41.22+33.98+61.29+1009.62+27.84" +"SUM(F174:G180)" +"SUM(F174:G180)" +"SUM(J139:J174)" +"SUM(J186:J192)" +"+J137+J183+J193" +"16000-H198" +"16000-H198" +"-H199" +"+H198+H199" +"+H198+H199" +"-H202*0.5" +"+H204+H202+H200" +"SUM(K5:K214)" +"+K215+L215" +"+M215-L215=K215" +"+H7*-0.5" +"+H7+H8" +"+H9" +"+J9+K7+K8" +"H13" +"SUM(J6:J13)" +"+J17+K17" +"85*C21" +"+D21*103" +"+(G21+H21)*-0.5" +"SUM(C21:C36)" +"80*C44" +"98*D44" +"SUM(C44:C49)" +"+C37+C50" +"+I52+I56" +"SUM(J21:J57)" +"-J61" +"+T11+T12+T13+T33+T34+15+15+T37+T38+T39+T40+T41+15" +"+'Schedule 1 (L)'!E59/8" +"+E11+K11+N11+Q11" +"+F11+G11+I11+J11+L11+M11+O11+P11+R11+S11" +"SUM(E11:E51)" +"+Q56+Q57+Q58+Q78+Q79+18+18+Q82+Q83+Q84+Q85+Q86" +"+S54+S6" +"+'Schedule 1 (L)'!E111/8" +"+E56+H56+K56+N56" +"+F56+G56+I56+J56+L56+M56+O56+P56" +"+F102*H102" +"+'Schedule 1 (L)'!E162/8" +"+E105+H105+K105+N105+Q105" +"SUM(E105:E113)" +"SUM(E122:E123)" +"SUM(E148:E154)" +"+A153+A139+A122+A95+A50" +"+E132+E105+E14" +"+E133+E15" +"+E106+E17" +"+E135+E25" +"+E138+E32" +"+E108" +"SUM(E161:E176)" +"B7/B6" +"B7/B6" +"B23/B24" +"E2/D2" +"D2*C2" +"E2*C2" +"SUM(G2:G23)" +"K11" +"E12+F12" +"N12*E12*B12/365" +"N11+K12+M12" +"O11+K12" +"SUM(B12:B13)" +"10%*H14" +"H14-I14" +"-J14" +"J14+L14" +"SUM(H24)" +"SUM(B26:B28)" +"B30" +"H33" +"-400000" +"CELL(""FILENAME"")" +"'Int Inc calc after WO'!U61" +"'Can $ Only'!O44" +"D10/J10" +"'Int Inc calc after WO'!N63" +"'Int Inc calc after WO'!N63" +"SUM(D10:D12)" +"SUM(H10:H11)" +"'Int Inc calc after WO'!H51+'Int Inc calc after WO'!H53+'Int Inc calc after WO'!H55+'Int Inc calc after WO'!H57+'Int Inc calc after WO'!H59+'Int Inc calc after WO'!H61" +"'Can $ Only'!H33+'Can $ Only'!H35+'Can $ Only'!H37+'Can $ Only'!H39+'Can $ Only'!H41+'Can $ Only'!H43" +"'Int Inc calc after WO'!H65" +"'Can $ Only'!H47" +"'Int Inc calc after WO'!H74+'Int Inc calc after WO'!H76" +"'Can $ Only'!H51+'Can $ Only'!H53" +"D13+D20" +"K11" +"E12+F12" +"N12*E12*B12/365" +"N11+K12+M12" +"O11+K12" +"SUM(B12:B13)" +"10%*H14" +"H14-I14" +"-J14" +"J14+L14" +"SUM(H24)" +"SUM(B26:B28)" +"B30" +"H33" +"-400000+77926.07" +"N53-O53" +"CELL(""FILENAME"")" +"N29" +"E30+F30" +"T30*E30*B30/365" +"T29+N30+S30" +"U29+N30" +"SUM(B30:B31)" +"H32/1.47" +"10%*H32" +"H32-J32" +"-L32" +"L32" +"L32+O32" +"SUM(H42)" +"SUM(B44:B46)" +"B48" +"V48+N49/1.47" +"Q51+S53" +"O63/1.504" +"V62+(N63/1.504)" +"T65+N71+S71" +"U65+N71" +"V65+(N71/1.504)" +"O72/1.4725" +"Q65+S72" +"V71+(N72/1.4725)" +"V72+(N73/1.47)" +"U57+U59+U61+U63" +"I49+I51+I53+I55" +"I57+I59+I61+I65" +"I84*0.9" +"P49" +"CELL(""FILENAME"")" +"N29" +"E30+F30" +"T30*E30*B30/365" +"T29+N30+S30" +"U29+N30" +"SUM(B30:B31)" +"H32/1.47" +"10%*H32" +"H32-J32" +"-L32" +"L32" +"L32+O32" +"SUM(H42)" +"SUM(B44:B46)" +"B48" +"V48+N49/1.47" +"Q51+S53" +"O63/1.504" +"V62+(N63/1.504)" +"R65" +"R49+R51+R53+R55" +"I49+I51+I53+I55" +"I57+I59+I61+I65" +"I75*0.9" +"I75*0.1" +"-'Int Inc calc after WO'!P49/0.9" +"M49" +"K49" +"I77-I80" +"I73-I49" +"I74" +"CELL(""FILENAME"")" +"+H7" +"+M26" +"E27+F27" +"N27*E27*B27/365" +"+N26+M27" +"SUM(B27:B28)" +"10%*H29" +"H29-J29" +"H29/1.47" +"SUM(N29+#REF!)" +"N32" +"N33+M34" +"SUM(B39)" +"SUM(B41:B43)" +"H59" +"L46+L48+L50+L52+L54+L56+L58+L62" +"CELL(""FILENAME"")" +"B9-B16" +"B16" +"D16*G16*F16/360" +"H16/1.47" +"K16" +"D16-B17" +"B16+B17" +"SUM(F16:F17)" +"D17" +"E19+B20" +"SUM(L18:L20)" +"D20-B23" +"(H18+H21+H24)" +"-I24*0.1" +"D23" +"SUM(F32)" +"H31+H33+H37" +"SUM(L33:L36)" +"L24+L37" +"CELL(""FILENAME"")" +"K9-B14" +"B14" +"D14*I14*G14/360" +"K14/1.47" +"M14" +"D14-B15" +"B14+B15" +"SUM(G14:G15)" +"D15" +"E17+B18" +"SUM(Q16:Q18)" +"D18-B21" +"SUM(G26)" +"SUM(Q27:Q30)" +"CELL(""FILENAME"")" +"CELL(""filename"")" +"(C126-B126)+(G126-E126)" +"(D126-B126)+(H126-F126)+(M126-J126)" +"(D126-B126)+(H126-E126)+(M126-I126)" +"(G127-E127)+(K127-I127)" +"(H127-E127)+(L127-I127)" +"(C128-B128)+(G128-E128)+(M128-I128)" +"(M140-E140)" +"(M140-F140)" +"(D140-B140)+(D141-E140)+(M140-I140)" +"(M142-E142)" +"(C146-B146)+(M146-E146)" +"(D146-B146)+(M146-F146)" +"(D146-B146)+(M146-E146)" +"(G161-E161)" +"(H161-E161)" +"(G171-B171)" +"(H171-B171)" +"(H171-B171)" +"(G257-E256)" +"(H257-E256)" +"(C278-B278)+(G278-E277)+(M278-I278)" +"(D278-B278)+(H278-F277)+(M278-J278)" +"(D278-B278)+(H278-E277)+(M278-I278)" +"(C296-B296)+(M296-E295)" +"(D296-B296)+(M296-E295)" +"(C297-B297)" +"(D297-B297)" +"(D297-B297)" +"(M326-E325)" +"(M326-F325)" +"(M326-E325)" +"(C351-B351)+(G351-E350)+(Q351-I351)+(M351-S351)" +"(D351-B351)+(H351-F350)+(R351-J351)+(M351-T351)" +"(D351-B351)+(H351-E350)+(R351-I351)+(M351-S351)" +"(C356-B356)+(G356-E355)+(K356-I356)" +"(D356-B356)+(H356-F355)+(L356-J356)" +"(D356-B356)+(H356-E355)+(L356-I356)" +"(G359-E358)+(K359-I359)+(U359-S359)" +"(H359-E358)+(L359-I359)+(V359-S359)" +"(G360-E359)+(M360-I360)" +"(H360-F359)+(M360-J360)" +"SUM(N5:N368)" +"SUM(H2:AE2)" +"SUM(F2:AC2)" +"tblINTCHG_IMPEXP!E2" +"tblINTCHG_IMPEXP!E4" +"tblINTCHG_IMPEXP!E6" +"tblINTCHG_IMPEXP!E7" +"tblINTCHG_IMPEXP!E14" +"tblINTCHG_IMPEXP!E16" +"tblINTCHG_IMPEXP!E17" +"tblINTCHG_IMPEXP!E18" +"tblINTCHG_IMPEXP!E20" +"tblINTCHG_IMPEXP!E22" +"tblINTCHG_IMPEXP!E23" +"tblINTCHG_IMPEXP!E26" +"tblINTCHG_IMPEXP!E27" +"tblINTCHG_IMPEXP!E28" +"tblINTCHG_IMPEXP!E30" +"tblINTCHG_IMPEXP!E31" +"tblINTCHG_IMPEXP!E32" +"tblINTCHG_IMPEXP!E34" +"tblINTCHG_IMPEXP!E35" +"tblINTCHG_IMPEXP!E37" +"tblINTCHG_IMPEXP!E38" +"tblINTCHG_IMPEXP!E39" +"tblINTCHG_IMPEXP!E40" +"tblINTCHG_IMPEXP!E41" +"tblINTCHG_IMPEXP!E42" +"tblINTCHG_IMPEXP!E43" +"tblINTCHG_IMPEXP!E44" +"E5/(E5+F5)" +"F5/(E5+F5)" +"E35/(E35+F35)+IF(E35+F35=0,,0)" +"SUM(E9:G9)" +"SUM(E9+I9+M9)" +"SUM(E9:E22)" +"SUM(E23*$C24)" +"SUM(E23:E24)" +"SUM(E25+E29)" +"SUM(I31-E31)/E31" +"SUM(F10:G10)" +"SUM(G10+I10)" +"SUM(J10:L10)" +"SUM(G10)*$C$11" +"SUM(E10:E11)" +"SUM(G14)*$C$15" +"SUM(E10+E14)" +"SUM(C9:C10)" +"+Summary!F12" +"+Summary!F16" +"+Summary!G12" +"+Summary!G16" +"SUM(C14:C19)" +"-C11" +"+C29" +"-F16" +"+Summary!I20" +"-F11" +"+Summary!K20" +"+Summary!L20" +"SUM(F22:F25)" +"SUM(C24:C26)" +"SUM(C22+C27)" +"SUM(C7:C12)" +"C13+E13" +"C14+C15+E14+E15" +"+C14+C15-C13" +"E14+E15-E13" +"F14-F13" +"SUM(C7:C12)" +"C13+E13" +"C14+C15+E14+E15" +"+C14+C15-C13" +"E14+E15-E13" +"F14-F13" +"SUM(C7:C12)" +"C13+E13" +"C14+C15+E14+E15" +"+C14+C15-C13" +"E14+E15-E13" +"F14-F13" +"EDATE(A8,1)" +"K6" +"-F12" +"-N12" +"SUM(Q9:Q11)" +"SUM(K9:K14)" +"G6" +"F10" +"C10" +"N9" +"N13" +"Q10" +"SUM(E23:E31)" +"B9-C9" +"SUM(B9:B15)" +"C29-B29" +"F29-E29" +"SUM(H29:H34)" +"+I35+H35" +"'7'!$J$2" +"'7'!$J$35" +"'7'!$K$35" +"'7'!$J$36" +"'7'!$K$36" +"'7'!$J$37" +"'7'!$K$37" +"'7'!$J$38" +"'7'!$K$38" +"'8'!$J$2" +"'8'!$J$35" +"'8'!$K$35" +"'8'!$J$36" +"'8'!$K$36" +"'8'!$J$37" +"'8'!$K$37" +"'8'!$J$38" +"'8'!$K$38" +"'9'!$J$2" +"'9'!$J$35" +"'9'!$K$35" +"'9'!$J$36" +"'9'!$K$36" +"'9'!$J$37" +"'9'!$K$37" +"'9'!$J$38" +"'9'!$K$38" +"'10'!$J$2" +"'10'!$J$35" +"'10'!$K$35" +"'10'!$J$36" +"'10'!$K$36" +"'10'!$J$37" +"'10'!$K$37" +"'10'!$J$38" +"'10'!$K$38" +"'11'!$J$2" +"'11'!$J$35" +"'11'!$K$35" +"'11'!$J$36" +"'11'!$K$36" +"'11'!$J$37" +"'11'!$K$37" +"'11'!$J$38" +"'11'!$K$38" +"'12'!$J$2" +"'12'!$J$35" +"'12'!$K$35" +"'12'!$J$36" +"'12'!$K$36" +"'12'!$J$37" +"'12'!$K$37" +"'12'!$J$38" +"'12'!$K$38" +"'13'!$J$2" +"'13'!$J$35" +"'13'!$K$35" +"'13'!$J$36" +"'13'!$K$36" +"'13'!$J$37" +"'13'!$K$37" +"'13'!$J$38" +"'13'!$K$38" +"'14'!$J$2" +"'14'!$J$35" +"'14'!$K$35" +"'14'!$J$36" +"'14'!$K$36" +"'14'!$J$37" +"'14'!$K$37" +"'14'!$J$38" +"'14'!$K$38" +"'15'!$J$2" +"'15'!$J$35" +"'15'!$K$35" +"'15'!$J$36" +"'15'!$K$36" +"'15'!$J$37" +"'15'!$K$37" +"'15'!$J$38" +"'15'!$K$38" +"'16'!$J$2" +"'16'!$J$35" +"'16'!$K$35" +"'16'!$J$36" +"'16'!$K$36" +"'16'!$J$37" +"'16'!$K$37" +"'16'!$J$38" +"'16'!$K$38" +"'17'!$J$2" +"'17'!$J$35" +"'17'!$K$35" +"'17'!$J$36" +"'17'!$K$36" +"'17'!$J$37" +"'17'!$K$37" +"'17'!$J$38" +"'17'!$K$38" +"'18'!$J$2" +"'18'!$J$35" +"'18'!$K$35" +"'18'!$J$36" +"'18'!$K$36" +"'18'!$J$37" +"'18'!$K$37" +"'18'!$J$38" +"'18'!$K$38" +"'19'!$J$2" +"'19'!$J$35" +"'19'!$K$35" +"'19'!$J$36" +"'19'!$K$36" +"'19'!$J$37" +"'19'!$K$37" +"'19'!$J$38" +"'19'!$K$38" +"'20'!$J$2" +"'20'!$J$35" +"'20'!$K$35" +"'20'!$J$36" +"'20'!$K$36" +"'20'!$J$37" +"'20'!$K$37" +"'20'!$J$38" +"'20'!$K$38" +"'21'!$J$2" +"'21'!$J$35" +"'21'!$K$35" +"'21'!$J$36" +"'21'!$K$36" +"'21'!$J$37" +"'21'!$K$37" +"'21'!$J$38" +"'21'!$K$38" +"'22'!$J$2" +"'22'!$J$35" +"'22'!$K$35" +"'22'!$J$36" +"'22'!$K$36" +"'22'!$J$37" +"'22'!$K$37" +"'22'!$J$38" +"'22'!$K$38" +"selHour" +"selHour" +"selHour" +"selHour" +"selHour" +"selHour" +"selHour" +"selHour" +"selHour" +"selHour" +"selHour" +"selHour" +"selHour" +"selHour" +"selHour" +"selHour" +"selHour" +"K35-K37" +"K38-K35" +"J40-O35" +"O36-O37" +"O38/O36" +"C9/$C$11" +"C9/$C$11" +"A11" +"SUM(B6:B15)" +"L26*P26" +"W26*7.5%" +"W26+Z26" +"SUM(AC26:AC28)" +"SUM(W26:W28)" +"Invoice!B12" +"Invoice!#REF!" +"Invoice!B13" +"SUM(B4:CS4)/4" +"SUM(B6:CS6)" +"CU6/4" +"CW6-CY6" +"SUM(CW6:CX6)-SUM(CY6:CZ6)" +"SUM(Z7:CG7)" +"SUM(B7:Y7)+SUM(CH7:CS7)" +"SUM(B4:Y40)/4" +"(SUM(Z5:CG5)+SUM(Z12:CG12)+SUM(Z19:CG19)+SUM(Z26:CG26)+SUM(Z33:CG33)+SUM(Z38:CG38)+SUM(Z40:CG40))/4+(SUM(AX4:CG4)+SUM(AX11:CG11)+SUM(AX18:CG18)+SUM(AX25:CG25)+SUM(AX39:CG39)+SUM(AX32:CG32)/4)" +"SUM(CH4:CS40)/4" +"SUM(Z4:CG40)/4" +"SUM(CT4:CT40)" +"SUM(CW44:CX44)" +"SUM(B42:CS42)" +"B46-SUM(AP38:BM38)" +"Z43-Z42" +"B47-SUM(AD37:BU37)" +"B46+B47" +"B48-CT44" +"T5+J5" +"SUM(E7:E41)" +"U5+P5+K5" +"D7*B7" +"D7*C7*B7" +"+N7*L7" +"L7" +"[1]EOS!AL7" +"+F5" +"X5-X7" +"[1]EGL!C12" +"[1]EGL!B12" +"U10/T10" +"[1]EOS!AL13" +"U12/T13" +"[1]EOS!AL40" +"[1]EGL!C42" +"[1]EGL!B42" +"[1]EOS!AM41" +"U39/T41" +"SUM(E11:E89)" +"SUM(E93:E161)" +"SUM(E165:E201)" +"SUM(E205:E260)" +"SUM(E264:E273)" +"SUM(E277:E290)" +"SUM(E294:E309)" +"SUM(E313:E315)" +"SUM(E325:E329)" +"SUM(E333:E340)" +"SUM(E344:E441)" +"SUM(E445:E527)" +"SUM(E552:E604)" +"SUM(E614:E622)" +"SUM(E632:E674)" +"SUM(E678)" +"SUM(E682:E693)" +"SUM(E697:E698)" +"SUM(E702:E976)" +"SUM(E1062:E1065)" +"SUM(E1069:E1154)" +"SUM(E1164:E1176)" +"SUM(E1180:E1186)" +"E90+E162+E202+E261+E274+E291+E310+E316+E322+E330+E341+E442+E528+E541+E549+E605+E611+E623+E629+E675+E679+E694+E977+E1059+E1066+E1155+E1161+E1177+E1187+E1193+E1197+E1203+E1209+E1224" +"SUBTOTAL(9,H7:H32)" +"SUBTOTAL(9,H34:H37)" +"SUBTOTAL(9,H39:H46)" +"+M47+M38+M33" +"AVERAGE(I8:X8)" +"SUM(B9:H9)" +"AVERAGE(K15:K30)" +"+'Portfolio 1 - NP15 Longs'!K6" +"+'Portfolio 2 - NW Longs'!K7" +"+'Portfolio 3 - SP15 Longs'!K8" +"+'Portfolio 4 - SW Longs'!K9" +"SUM(B7:E7)" +"+K7-J7" +"TRUNC(F13,2)" +"(-G9+F9)/G9" +"SUM(E10:E12)" +"150772.91+5000+2000+1500+500+450000+5000+2500+6000+18500+10000+3000+3000+7000+50000+5000+5000+5000+722.5+3342.42+5000+6000+4000+5000" +"B2-C2" +"6000+80000+50000+10000+6100+55000+30000+10000+1000+6000+800+10000+3690.39+4000+42000+6000+5000+2000+2000+18772.27+1000+15000+2000" +"12000+120000+8000+20000+15000+15000+50000+50000+50000+4000+30000+760000+525000+7500+8000+10000+10000" +"398016+5000+2300+7500+1500+1000+152.32+1500+1100+35+18500+18000+100000" +"26150+1300" +"110000+12000+2000+10000+15000+10000" +"25000+7000+5000" +"187108.25+50000+12000" +"134000+12000+25000+12000+23000+30000" +"0+90000" +"SUM(B2:B13)" +"SUBTOTAL(3,B3:B23)" +"SUBTOTAL(3,B25:B42)" +"SUBTOTAL(3,B44:B50)" +"SUBTOTAL(3,B52:B56)" +"SUBTOTAL(3,B58:B68)" +"SUBTOTAL(3,B70:B79)" +"SUBTOTAL(3,B81:B89)" +"SUBTOTAL(3,B91:B107)" +"SUBTOTAL(3,B109:B112)" +"SUBTOTAL(3,B114:B119)" +"SUBTOTAL(3,B132:B139)" +"SUBTOTAL(3,B141:B152)" +"SUBTOTAL(3,B154:B167)" +"SUBTOTAL(3,B3:B187)" +"SUBTOTAL(3,B4:B14)" +"SUBTOTAL(3,B16:B32)" +"SUBTOTAL(3,B34:B40)" +"SUBTOTAL(3,B42:B47)" +"SUBTOTAL(3,B61:B70)" +"SUBTOTAL(3,B72:B79)" +"SUBTOTAL(3,B99:B102)" +"SUBTOTAL(3,B134:B145)" +"SUBTOTAL(3,B147:B164)" +"SUBTOTAL(3,B4:B187)" +"+G8-G10" +"15000+12000+8500" +"3500*3+7500" +"3500*3+7500+7000" +"+F19+E19+D19" +"+D20+E20+F20" +"20000+18000" +"+D23+D22+D21+D20+D19" +"110000+30000" +"J6" +"B6-F6" +"M6-B6" +"M6-C6" +"M6-D6" +"J6" +"B6-F6" +"M6-B6" +"M6-C6" +"M6-D6" +"(B6-C6)/C6" +"ROUND(C9/D9,4)" +"SUM(C9:C21)" +"-'Adayt Summary '!C30-'Adayt Summary '!G30-'Adayt Summary '!F57" +"-'Adayt Summary '!C57-'Adayt Summary '!G57" +"-D12+C12" +"-'Adayt Summary '!K84-'Adayt Summary '!O84" +"-'Adayt Summary '!K57-'Adayt Summary '!O57" +"-'Adayt Summary '!C30-'Adayt Summary '!G30-'Adayt Summary '!F57-'Adayt Summary '!K84-'Adayt Summary '!O84" +"-'Adayt Summary '!C30-'Adayt Summary '!G57-'Adayt Summary '!K57-'Adayt Summary '!O57" +"-C12" +"G13-H13" +"+D17-C17" +"+'Summary PL'!G10" +"X11-Y11" +"-'Adayt Summary '!C13" +"-'Adayt Summary '!G13-'Adayt Summary '!F40" +"-'Adayt Summary '!G40" +"-M14+L14" +"-'Adayt Summary '!K67-'Adayt Summary '!O67" +"-'Adayt Summary '!K40-'Adayt Summary '!O40" +"B14+L14+T14" +"+B14-'Adayt Summary '!G40-'Adayt Summary '!K40-'Adayt Summary '!O40" +"16937+1096+4932+6327" +"393755+200297" +"-'Adayt Summary '!C18" +"-'Adayt Summary '!G18-'Adayt Summary '!F45" +"-'Adayt Summary '!G45" +"-'Adayt Summary '!K72-'Adayt Summary '!O72" +"-'Adayt Summary '!K45-'Adayt Summary '!O45" +"+B21-'Adayt Summary '!G45-'Adayt Summary '!K45-'Adayt Summary '!O45" +"20237+41604" +"3460+561" +"637+1374" +"-'Adayt Summary '!C21" +"-'Adayt Summary '!G21-'Adayt Summary '!F48" +"-'Adayt Summary '!G48" +"-'Adayt Summary '!K75-'Adayt Summary '!O75" +"-'Adayt Summary '!K48-'Adayt Summary '!O48" +"+B28-'Adayt Summary '!G48-'Adayt Summary '!K48-'Adayt Summary '!O48" +"1302+833" +"-'Adayt Summary '!C24" +"-'Adayt Summary '!G24-'Adayt Summary '!F51" +"-'Adayt Summary '!G51" +"-'Adayt Summary '!K78-'Adayt Summary '!O78" +"-'Adayt Summary '!K51-'Adayt Summary '!O51" +"+B32-'Adayt Summary '!G51-'Adayt Summary '!K51-'Adayt Summary '!O51" +"-24261+14271+14271-9990+68779+17211" +"2165+130+339" +"187000-83000" +"34053+152519" +"-'Adayt Summary '!C25" +"3700+7913" +"-'Adayt Summary '!G25-'Adayt Summary '!F52" +"-'Adayt Summary '!G52" +"-'Adayt Summary '!K79-'Adayt Summary '!O79" +"-'Adayt Summary '!K52-'Adayt Summary '!O52" +"+B41-'Adayt Summary '!G52-'Adayt Summary '!K52-'Adayt Summary '!O52" +"-'Adayt Summary '!C26" +"23129+11680" +"-'Adayt Summary '!G26-'Adayt Summary '!F53" +"-'Adayt Summary '!G53" +"-'Adayt Summary '!K80-'Adayt Summary '!O80" +"-'Adayt Summary '!K53-'Adayt Summary '!O53" +"+B43-'Adayt Summary '!G53-'Adayt Summary '!K53-'Adayt Summary '!O53" +"-'Adayt Summary '!C27" +"-'Adayt Summary '!G27-'Adayt Summary '!F54" +"-'Adayt Summary '!G54" +"-'Adayt Summary '!K81-'Adayt Summary '!O81" +"-'Adayt Summary '!K54-'Adayt Summary '!O54" +"+B45-'Adayt Summary '!G54-'Adayt Summary '!K54-'Adayt Summary '!O54" +"4896+7658" +"1427+66560" +"+K49-K47-K46" +"7075+84357" +"-'Adayt Summary '!C28" +"5017+281" +"-'Adayt Summary '!G28-'Adayt Summary '!F55" +"-'Adayt Summary '!G55" +"-'Adayt Summary '!K82-'Adayt Summary '!O82" +"-'Adayt Summary '!K55-'Adayt Summary '!O55" +"+B51-'Adayt Summary '!G55-'Adayt Summary '!K55-'Adayt Summary '!O55" +"-'Adayt Summary '!C29" +"-'Adayt Summary '!G29-'Adayt Summary '!F56" +"-'Adayt Summary '!G56" +"-'Adayt Summary '!K83-'Adayt Summary '!O83" +"-'Adayt Summary '!K56-'Adayt Summary '!O56" +"+B53-'Adayt Summary '!G56-'Adayt Summary '!K56-'Adayt Summary '!O56" +"SUM(B14:B54)" +"5+92+35+12+187+70+594" +"SUM(L14:L53)" +"SUM(AK14:AK51)" +"-'Adayt Summary '!C31-'Adayt Summary '!C32" +"+L57+T57" +"B58" +"SUM(B55:B58)" +"+I55" +"-B59" +"468+110" +"B61+B63+B64+B59+B11+B62" +"C61+C63+C64+C59+C11" +"T61+T62+T11+T59" +"U61+U62+U59+U11" +"SUM(X11+X59+X61+X63)" +"+'Adayt Headcount'!C11" +"+'Adayt Headcount'!C17" +"+M68-L68" +"+'Adayt Headcount'!C27" +"+'Adayt Headcount'!C19" +"+'Adayt Headcount'!C27" +"+'Adayt Headcount'!C27" +"+B36-B38" +"+SUM(C38:C40)" +"B10/$B$29" +"+$G$31*K10" +"G10/$G$29" +"+$B$31*E15" +"+E15*$D$31" +"+$I$31*K15" +"SUM(B15:B20)" +"SUM(B24:B26)" +"SUM(G23:G26)" +"B21+B27" +"+'Adayt Appendices'!C7" +"+'Adayt Appendices'!#REF!" +"+'Adayt Appendices'!D7" +"-'Adayt Appendices'!C8-'Adayt Appendices'!C23-'Adayt Appendices'!C69" +"-'Adayt Appendices'!#REF!-'Adayt Appendices'!#REF!-'Adayt Appendices'!#REF!" +"-'Adayt Appendices'!D8-'Adayt Appendices'!D23-'Adayt Appendices'!D69" +"SUM(C11:C19)" +"+'Adayt Headcount'!C11" +"+'Adayt Headcount'!#REF!" +"-'Adayt Appendices'!C8-'Adayt Appendices'!C54" +"-'Adayt Appendices'!#REF!-'Adayt Appendices'!#REF!" +"-'Adayt Appendices'!D8-'Adayt Appendices'!D54" +"+'Adayt Headcount'!C17" +"-C25+C11" +"SUM(C39:C48)" +"+C37-C23" +"+'Adayt Appendices'!C7" +"+'Adayt Appendices'!#REF!" +"+'Adayt Appendices'!D7" +"-'Adayt Appendices'!C115-'Adayt Appendices'!C130" +"-'Adayt Appendices'!#REF!-'Adayt Appendices'!#REF!" +"-'Adayt Appendices'!D115-'Adayt Appendices'!D130" +"SUM(C11:C19)" +"+'Adayt Headcount'!C27" +"+'Adayt Headcount'!#REF!" +"+'Adayt Headcount'!D27" +"-'Adayt Appendices'!C84-'Adayt Appendices'!C100" +"-'Adayt Appendices'!D84-'Adayt Appendices'!D100" +"+'Adayt Headcount'!C19" +"+'Adayt Headcount'!D19" +"-C25+C11" +"SUM(C39:C48)" +"+C37-C23" +"+'Adayt Appendices'!C7" +"+'Adayt Appendices'!#REF!" +"+'Adayt Appendices'!D7" +"-'Adayt Appendices'!C8-'Adayt Appendices'!C23-'Adayt Appendices'!C69-'Adayt Appendices'!C115-'Adayt Appendices'!C130" +"-'Adayt Appendices'!#REF!-'Adayt Appendices'!#REF!-'Adayt Appendices'!#REF!-'Adayt Appendices'!#REF!-'Adayt Appendices'!#REF!" +"-'Adayt Appendices'!D8-'Adayt Appendices'!D23-'Adayt Appendices'!D69-'Adayt Appendices'!D115-'Adayt Appendices'!D130" +"SUM(C11:C19)" +"+'Adayt Headcount'!C27" +"+'Adayt Headcount'!#REF!" +"+'Adayt Headcount'!D27" +"-'Adayt Appendices'!C8-'Adayt Appendices'!C54-'Adayt Appendices'!C84-'Adayt Appendices'!C100" +"-'Adayt Appendices'!#REF!-'Adayt Appendices'!#REF!-'Adayt Appendices'!#REF!-'Adayt Appendices'!#REF!" +"-'Adayt Appendices'!D8-'Adayt Appendices'!D54-'Adayt Appendices'!D84-'Adayt Appendices'!D100" +"+'Adayt Headcount'!C19" +"+'Adayt Headcount'!D19" +"-C25+C11" +"SUM(C39:C48)" +"+C37-C23" +"SUM(D8:D9)" +"A2+1" +"SUM(K85:K150)" +"SUM(K2:K84)" +"SUM(K156,K155)" +"SUM(K151:K153)" +"SUM(K2:K153)" +"+[1]Input!O25" +"+#REF!" +"CELL(""FILENAME"")" +"SUM(D11:O11)" +"SUM(D11:D12)" +"(Headcount!C22)*(4800/12)+Data!D13*(0.0935)" +"IF(Headcount!C22=0,,IF(Data!D13/Headcount!C22<=71000/12,Data!D13*0.09,(Data!D13/Headcount!C22-71000/12)*0.02*Headcount!C22+71000/12*0.09*Headcount!C22))" +"+SUM(Headcount!C12:C20)*300" +"25*SUM(Headcount!C12:C16)" +"80*Headcount!C12" +"120*SUM(Headcount!C12:C20)" +"2000*SUM(Headcount!C12:C16)" +"200*SUM(Headcount!C12:C15)" +"SUM(D17:D23)" +"SUM(D25:D30)" +"SUM(D32:D34)" +"50*Headcount!C12" +"250*SUM(Headcount!C12)" +"1500*SUM(Headcount!C12)" +"SUM(D44:D47)" +"D13+D16+D24+D31+D35+D43+D48+D49+D52+SUM(D53:D58)" +"D62+D59+D63" +"CELL(""FILENAME"")" +"SUM(C11:N11)" +"SUM(B12:B13)" +"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+B11+B14+SUM(B15:B20)" +"SUM(#REF!)" +"SUM(C11:C21)" +"B22+B21+B23" +"+C22+C23" +"+Data!D5" +"+Data!$D$7" +"+Data!D11+Data!D12" +"+Data!D14" +"+Data!D17+Data!D19" +"+Data!D18" +"+Data!D20" +"+Data!D21+Data!D25+Data!D29" +"+Data!D26+Data!D27+Data!D28+Data!D30" +"+Data!D32+Data!D34" +"+Data!D33" +"+Data!D36" +"+Data!D37+Data!D40+Data!D41" +"+Data!D42" +"+Data!D44+Data!D47" +"+Data!D45+Data!D46" +"+Data!D49" +"+Data!D53" +"+Data!D57+Data!D58" +"+Data!D60" +"+Data!D63" +"SUM(C7:C37)" +"SUM(C38:N38)" +"+O38-Data!P64" +"SUM(E3:E6)" +"SUM(E9:E10)" +"SUM(E13:E30)" +"SUM(E33:E44)" +"SUM(E54:E76)" +"SUM(E79)" +"SUM(E88:E90)" +"SUM(E93:E97)" +"SUM(E100:E127)" +"SUM(E7+E11+E31+E45+E52+E77+E80+E86+E91+E98+E128)" +"SUM(E134:E141)" +"12500*5+2500*7" +"SUM(E151:E161)" +"5000*12" +"2500*12" +"8000*12" +"3750*12" +"4750*12" +"3000*12" +"4000*12" +"3500*12" +"SUM(E142+E149+E162+E172+E182+E189+E192)" +"SUM(W226:W228)" +"SUM(E198:E231)" +"SUM(E237:E243)" +"SUM(E251:E260)" +"SUM(W264:W277)" +"SUM(E232+E235+E244+E249+E261+E281+E285+E288+E292+E296)" +"SUM(F232+F235+F244+F249+F261+F281+F285+F288+F292)" +"E130" +"E194" +"E298" +"E302" +"SUM(E308-E309)" +"E303" +"E304" +"SUM(W476:W480)" +"SUM(W484:W487)" +"SUM(E3:E5)" +"SUM(E9:E13)" +"SUM(E18:E18)" +"SUM(E6+E14+E19)" +"SUM(W179:W183)" +"SUM(W187:W190)" +"SUM(W7:W9)" +"SUM(E3:E12)" +"SUM(W170:W174)" +"SUM(W178:W181)" +"SUM(E3:E6)" +"SUM(E11:E18)" +"SUM(W51:W53)" +"SUM(E23:E56)" +"E7" +"SUM(E59-E60)" +"E19" +"E57" +"SUM(W214:W218)" +"SUM(W222:W225)" +"SUM(E3:E4)" +"SUM(E9)" +"E5" +"SUM(E13-E14)" +"E10" +"SUM(W181:W185)" +"SUM(W189:W192)" +"SUM(E3:E20)" +"12500*5+2500*7" +"SUM(E25:E29)" +"SUM(E34:E40)" +"E21" +"SUM(E44-E45)" +"E30" +"E41" +"SUM(W212:W216)" +"SUM(W220:W223)" +"SUM(E3:E14)" +"SUM(E20:E22)" +"E15" +"SUM(E26-E27)" +"SUM(W194:W198)" +"SUM(W202:W205)" +"SUM(E3:E6)" +"SUM(E11:E21)" +"SUM(E26:E35)" +"E7" +"SUM(E38-E39)" +"E22" +"E36" +"SUM(W206:W210)" +"SUM(W214:W217)" +"SUM(E3:E25)" +"SUM(E30:E37)" +"SUM(W43:W56)" +"SUM(E42:E59)" +"E26" +"SUM(E62-E63)" +"E38" +"E60" +"SUM(W217:W221)" +"SUM(W225:W228)" +"SUM(E3)" +"E4" +"SUM(E12-E13)" +"E9" +"SUM(W180:W184)" +"SUM(W188:W191)" +"SUM(E3:E6)" +"SUM(E11:E12)" +"E7" +"SUM(E15-E16)" +"E13" +"SUM(W183:W187)" +"SUM(W191:W194)" +"SUM(E3:E5)" +"SUM(E10:E13)" +"SUM(E18:E19)" +"E6" +"SUM(E23-E24)" +"E14" +"E20" +"SUM(W191:W195)" +"SUM(W199:W202)" +"SUM(E3:E7)" +"SUM(E12)" +"E8" +"SUM(E16-E17)" +"E13" +"SUM(W184:W188)" +"SUM(W192:W195)" +"SUM(E3:E30)" +"5000*12" +"2500*12" +"8000*12" +"3750*12" +"4750*12" +"3000*12" +"4000*12" +"3500*12" +"SUM(E35:E42)" +"SUM(E48:E49)" +"E31" +"SUM(E53-E54)" +"E43" +"E50" +"SUM(W221:W225)" +"SUM(W229:W232)" +"SUM(D3:D5)" +"658200-66000" +"274800+230400" +"SUM(D3+D8+D13+D18+D23+D28+D33+D38+D43+D48+D53+D58+D63)" +"SUM(D4+D9+D14+D19+D24+D29+D34+D39+D44+D49+D54+D58+D64)" +"10000*12" +"5000*12" +"15000*12" +"SUM(B5:B14)" +"SUM(B2-C2)" +"SUM(B2:B13)" +"150772.91+5000+2000+1500+500" +"B2-C2" +"285783.06+1000+6000+80000+50000+3690.39" +"282750+5000+450000+10000+500+5000+8000" +"398016+5000+2300" +"SUM(B2:B12)" +"SUM(B2-C2)" +"SUM(B2:B13)" +"SUM(G9:G13)" +"G14+G15" +"G9+G19" +"G21+G11" +"SUM(G41:G46)" +"G57+G47" +"[1]Instructions!F3" +"SUM(F8:F12)" +"F13+F14" +"F8+F18" +"F20+F10" +"SUM(F40:F45)" +"F56+F46" +"SUM(G9:G13)" +"G14+G15" +"G9+G19" +"G21+G11" +"SUM(G41:G46)" +"G57+G47" +"SUM(G9:G13)" +"G14+G15" +"G9+G19" +"G21+G11" +"SUM(G41:G46)" +"G57+G47" +"SUM(G9:G13)" +"G14+G15" +"G9+G19" +"G21+G11" +"SUM(G41:G46)" +"G57+G47" +"SUM(G9:G13)" +"G14+G15" +"G9+G19" +"G21+G11" +"SUM(G41:G46)" +"G57+G47" +"SUM(G9:G13)" +"G14+G15" +"G9+G19" +"G21+G11" +"SUM(G41:G46)" +"G57+G47" +"SUM(G9:G14)" +"G15+G16" +"SUM(G20:G24)" +"G9+G20" +"G22+G11" +"G24+G14" +"G59+G49" +"SUM(G9:G13)" +"G14+G15" +"G9+G19" +"G21+G11" +"SUM(G41:G46)" +"G57+G47" +"SUM(G9:G13)" +"G14+G15" +"G9+G19" +"G21+G11" +"SUM(G41:G46)" +"G57+G47" +"SUM(G9:G13)" +"G14+G15" +"G9+G19" +"G21+G11" +"SUM(G41:G46)" +"G57+G47" +"150772.91+5000+2000+1500+500+450000+5000+2500+6000+18500+10000" +"B2-C2" +"6000+80000+50000+10000+6100+55000+30000+10000+1000+6000+800+10000+3690.39+4000+42000+6000+5000+2000+2000+18772.27+1000" +"282750+5000+10000+500+5000+8000+12000+3000+40000" +"398016+5000+2300+7500+1500+1000+152.32+1500+1100+35" +"26150+1300" +"110000+12000+2000+10000+15000+10000" +"25000+7000+5000" +"187108.25+50000+12000" +"134000+12000+25000+12000" +"0+90000" +"SUM(B2:B13)" +"SUM(B2-C2)" +"SUM(B2:B13)" +"150772.91+5000+2000+1500+500+450000+5000+2500+6000+18500+10000+3000+3000+7000+50000+5000+5000+5000" +"B2-C2" +"6000+80000+50000+10000+6100+55000+30000+10000+1000+6000+800+10000+3690.39+4000+42000+6000+5000+2000+2000+18772.27+1000" +"12000+120000+8000+20000+15000+15000+50000+50000+50000+4000+30000" +"398016+5000+2300+7500+1500+1000+152.32+1500+1100+35" +"26150+1300" +"110000+12000+2000+10000+15000+10000" +"25000+7000+5000" +"187108.25+50000+12000" +"134000+12000+25000+12000" +"0+90000" +"SUM(B2:B13)" +"+C6-D6" +"SUM(D6:D14)" +"SUM(C2-D2)" +"SUM(C2:C44)" +"SUM(C47:C58)" +"SUM(C61:C71)" +"SUM(C74:C91)" +"SUM(C94:C121)" +"SUM(C124:C125)" +"SUM(C128:C130)" +"120000-(120000*0.1)" +"SUM(C137:C145)" +"(C45+C59+C72+C92+C122+C126+C131+C135+C146)" +"C8/545" +"D8/D10" +"D9/D10" +"SUM(C8:C9)" +"C12/C10" +"C13/C10" +"SUM(K78:K285)" +"SUM(K261:K598)" +"SUM(K549:K559)" +"SUM(D3:D19)" +"SUM(D20:F20)" +"SUM(D3:D19)" +"SUM(D20:F20)" +"+'COMPLETE FIRST'!C6" +"+'COMPLETE FIRST'!C4" +"+'COMPLETE FIRST'!C4" +"+'COMPLETE FIRST'!C4" +"+'COMPLETE FIRST'!C4" +"+'COMPLETE FIRST'!C4" +"+'COMPLETE FIRST'!C4" +"+'COMPLETE FIRST'!C4" +"+'COMPLETE FIRST'!C4" +"+'COMPLETE FIRST'!C4" +"+'COMPLETE FIRST'!C4" +"+'COMPLETE FIRST'!C4" +"+'COMPLETE FIRST'!C4" +"+'COMPLETE FIRST'!C4" +"+'COMPLETE FIRST'!C8" +"SUM(G10:G14)" +"G15+G16" +"+G20+G10" +"CELL(""FILENAME"")" +"NOW()" +"+'COMPLETE FIRST'!C6" +"+'COMPLETE FIRST'!C4" +"+'COMPLETE FIRST'!C4" +"+'COMPLETE FIRST'!C4" +"+'COMPLETE FIRST'!C4" +"+'COMPLETE FIRST'!C4" +"+'COMPLETE FIRST'!C4" +"+'COMPLETE FIRST'!C4" +"+'COMPLETE FIRST'!C4" +"+'COMPLETE FIRST'!C4" +"+'COMPLETE FIRST'!C4" +"+'COMPLETE FIRST'!C4" +"+'COMPLETE FIRST'!C4" +"+'COMPLETE FIRST'!C4" +"+'COMPLETE FIRST'!C8" +"SUM(G12:G25)" +"G44+G26" +"CELL(""FILENAME"",M49)" +"NOW()" +"SUM(C4:C102)" +"SUM(D4:D98)" +"+SUM('Non-gas CALI_deal_sum'!L12:L14)-'Gas Deals'!C13" +"-'Gas Deals'!C33" +"+'Non-gas CALI_deal_sum'!L16-'Gas Deals'!C23" +"+'Non-gas CALI_deal_sum'!L26-'Gas Deals'!C18" +"+SUM('Non-gas CALI_deal_sum'!L32:L35)" +"+'Non-gas CALI_deal_sum'!L28" +"+'Gas Deals'!B25" +"-'Gas Deals'!C28" +"+'Gas Deals'!B15" +"-'Gas Deals'!C18" +"-'Gas Deals'!C7" +"+'Non-gas CALI_deal_sum'!L18+'Non-gas CALI_deal_sum'!L19" +"+'Non-gas CALI_deal_sum'!L25" +"+'Non-gas CALI_deal_sum'!L17+'Non-gas CALI_deal_sum'!L27" +"+'Non-gas CALI_deal_sum'!L30" +"+'Non-gas CALI_deal_sum'!L24" +"+'Non-gas CALI_deal_sum'!L31" +"+'Non-gas CALI_deal_sum'!L15" +"+'Non-gas CALI_deal_sum'!L11" +"+'Non-gas CALI_deal_sum'!L29" +"SUM(C4:C21)" +"SUM(I11:J11)" +"+L11/K11" +"SUM(G11:G18)" +"SUM(K11:K20)" +"SUM(G23:G35)" +"SUM(K23:K36)" +"K41+#REF!+K37+K21" +"SUM(L21+L37+#REF!+L41)" +"C5+C11+C16+C21+C26+C31" +"+B45" +"SUM(B6:F6)" +"+B58" +"+B73" +"+B86" +"+B106" +"+B121" +"+B134" +"+B147" +"+B160" +"+B173" +"+B186" +"+B199" +"+B211" +"+B223" +"+B236" +"+B249" +"+B262" +"+B274" +"SUM(B6:B24)" +"SUM(B30:E30)" +"+G25+F30" +"SUM(B40:B44)" +"+A34" +"+A34" +"+A34" +"+A34" +"+A34" +"+A34" +"+A34" +"+A47" +"+A47" +"+A47" +"+A47" +"+A47" +"+A47" +"+A47" +"+A75" +"+A75" +"+A75" +"+A75" +"+A75" +"+A75" +"+A75" +"+A201" +"+A201" +"+A201" +"+A201" +"+A201" +"+A201" +"+A201" +"+A251" +"+A251" +"+A251" +"+A251" +"+A251" +"+A251" +"+A251" +"Instructions!G4" +"Instructions!G6" +"+C11" +"ROUND(+D11*1.0425,0)" +"SUM(C11:N11)" +"SUM(C11:C60)" +"+B11" +"+D11+C64+((C11*12)*0.17)" +"+E11+D64" +"+B11" +"ROUND(IF(+C64>84500,+C11*0.0145,+C11*0.062),0)" +"'Detail Expense'!E21*0.0765" +"SUM(C116:C166)" +"IF(Instructions!G5=""XXXXXX"",""Please complete cost center information."","""")" +"Instructions!G4" +"Instructions!G6" +"+P11" +"SUM(C11:C15)" +"+Salary!C61" +"SUM(E20:P20)" +"SUM(C20:C22)" +"+Salary!C167" +"ROUND((+(+E11+E12)*(4800/12))+(0.091*Salary!C61),0)" +"SUM(C36:C37)" +"+C38+C42+C46+C50+C54+C58+C62" +"+C71+C75+C79+C83+C87+C91+C95+C99+C103" +"+C112+C116+C120+C124+C128+C132+C136+C140+C144+C148+C152+C156+C160+C164+C168+C172+C176" +"$Q$185/12" +"Q16*500*12" +"C182+C186+C190" +"+C23+C27+C31+C64+C105+C178+C192" +"+Q23+Q27+Q31+Q38+Q42+Q46+Q50+Q54+Q58+Q62+Q71+Q75+Q79+Q83+Q87+Q91+Q95+Q99+Q103+Q112+Q116+Q120+Q124+Q128+Q132+Q136+Q140+Q144+Q148+Q152+Q156+Q160+Q164+Q168+Q172+Q176+Q182+Q186+Q190" +"Q194-Q196" +"Instructions!G4" +"Instructions!G6" +"SUM(E11:P11)" +"SUM(C20:C27)" +"SUM(C32:C41)" +"SUM(C46:C54)" +"SUM(C58:C61)" +"C11+C14+C17+C28+C42+C55+C62" +"Instructions!G4" +"Instructions!G6" +"+'Detail Expense'!C194" +"+'Detail Expense'!Q194" +"G11/12" +"-(G15/12)" +"SUM(D15:D36)" +"ROUND(+D11-D37,0)" +"I11+I37" +"Instructions!G4" +"Instructions!G5" +"ROUND(+'Detail Expense'!C23/1000,0)" +"ROUND(+'Detail Expense'!D23/1000,0)" +"ROUND(+'Detail Expense'!Q23/1000,0)" +"ROUND(+'Detail Expense'!#REF!/1000,0)" +"ROUND(+'Detail Expense'!C64/1000,0)" +"ROUND(+'Detail Expense'!D64/1000,0)" +"ROUND(+'Detail Expense'!Q64/1000,0)" +"ROUND(+'Detail Expense'!C105/1000,0)" +"ROUND(+'Detail Expense'!D105/1000,0)" +"ROUND(+'Detail Expense'!Q105/1000,0)" +"ROUND((+'Detail Expense'!#REF!+'Detail Expense'!#REF!+'Detail Expense'!#REF!+'Detail Expense'!#REF!+'Detail Expense'!#REF!+'Detail Expense'!#REF!+'Detail Expense'!#REF!+'Detail Expense'!#REF!)/1000,0)" +"ROUND(+'Detail Expense'!C164/1000,0)" +"ROUND(+'Detail Expense'!D164/1000,0)" +"ROUND(+'Detail Expense'!Q164/1000,0)" +"ROUND((+'Detail Expense'!C168+'Detail Expense'!C172)/1000,0)" +"ROUND((+'Detail Expense'!D168+'Detail Expense'!D172)/1000,0)" +"ROUND((+'Detail Expense'!Q168+'Detail Expense'!Q172)/1000,0)" +"ROUND((+'Detail Expense'!#REF!+'Detail Expense'!#REF!)/1000,0)" +"ROUND(+'Detail Expense'!C136/1000,0)" +"ROUND(+'Detail Expense'!D136/1000,0)" +"ROUND(+'Detail Expense'!Q136/1000,0)" +"ROUND(+'Detail Expense'!C112/1000,0)" +"ROUND(+'Detail Expense'!D112/1000,0)" +"ROUND(+'Detail Expense'!Q112/1000,0)" +"ROUND('Detail Expense'!C178/1000,0)-SUM(D16:D19)" +"ROUND('Detail Expense'!D178/1000,0)-SUM(F16:F19)" +"ROUND('Detail Expense'!Q178/1000,0)-SUM(H16:H19)" +"ROUND('Detail Expense'!#REF!/1000,0)-'Exec Summ'!J16-'Exec Summ'!J14-'Exec Summ'!J17-'Exec Summ'!J18-'Exec Summ'!J19" +"SUM(D12:D20)" +"ROUND(+'Detail Expense'!C27/1000,0)" +"ROUND(+'Detail Expense'!D27/1000,0)" +"ROUND(+'Detail Expense'!Q27/1000,0)" +"ROUND(+'Detail Expense'!C31/1000,0)" +"ROUND(+'Detail Expense'!D31/1000,0)" +"ROUND(+'Detail Expense'!Q31/1000,0)" +"ROUND(+'Detail Expense'!C186/1000,0)" +"ROUND(+'Detail Expense'!D186/1000,0)" +"ROUND(+'Detail Expense'!Q186/1000,0)" +"ROUND(+'Detail Expense'!C182/1000,0)" +"ROUND(+'Detail Expense'!D182/1000,0)" +"ROUND(+'Detail Expense'!Q182/1000,0)" +"ROUND(+'Detail Expense'!C190/1000,0)" +"ROUND(+'Detail Expense'!D190/1000,0)" +"ROUND(+'Detail Expense'!Q190/1000,0)" +"SUM(D22:D28)" +"IF(H30=ROUND('Detail Expense'!Q194/1000,0),"" "",""Error - Check 'Detail Expense' Sheet"")" +"SUM(J22:J27)" +"ROUND(+Allocations!D37/1000,0)" +"ROUND(+Allocations!E37/1000,0)" +"ROUND(+Allocations!#REF!/1000,0)" +"ROUND(D30-D32,1)" +"ROUND(J30+J32,1)" +"'Detail Capital'!C64" +"'Detail Capital'!D64" +"'Detail Capital'!Q64" +"+'Detail Expense'!C200" +"+'Detail Expense'!D200" +"+'Detail Expense'!Q200" +"+'Detail Expense'!C11" +"+'Detail Expense'!D11" +"+'Detail Expense'!Q11" +"+'Detail Expense'!#REF!" +"CELL(""filename"",A41)" +"Instructions!G5" +"+'Detail Expense'!A23" +"+'Detail Expense'!E23" +"A1" +"+'Detail Expense'!A27" +"+'Detail Expense'!E27" +"+'Detail Expense'!A31" +"+'Detail Expense'!E31" +"+'Detail Expense'!A35" +"+'Detail Expense'!E38" +"+'Detail Expense'!A39" +"+'Detail Expense'!E42" +"+'Detail Expense'!A43" +"+'Detail Expense'!E46" +"+'Detail Expense'!A47" +"+'Detail Expense'!E50" +"+'Detail Expense'!A51" +"+'Detail Expense'!E54" +"+'Detail Expense'!A55" +"+'Detail Expense'!E58" +"+'Detail Expense'!A59" +"+'Detail Expense'!E62" +"+'Detail Expense'!A109" +"+'Detail Expense'!E112" +"+'Detail Expense'!A113" +"+'Detail Expense'!E116" +"+'Detail Expense'!A117" +"+'Detail Expense'!E120" +"+'Detail Expense'!A121" +"+'Detail Expense'!E124" +"+'Detail Expense'!A125" +"+'Detail Expense'!E128" +"+'Detail Expense'!A129" +"+'Detail Expense'!E132" +"+'Detail Expense'!A133" +"+'Detail Expense'!E136" +"+'Detail Expense'!A137" +"+'Detail Expense'!E140" +"+'Detail Expense'!A141" +"+'Detail Expense'!E144" +"+'Detail Expense'!A145" +"+'Detail Expense'!E148" +"+'Detail Expense'!A149" +"+'Detail Expense'!E152" +"+'Detail Expense'!A76" +"+'Detail Expense'!E79" +"+'Detail Expense'!A80" +"+'Detail Expense'!E83" +"+'Detail Expense'!A84" +"+'Detail Expense'!E87" +"+'Detail Expense'!A88" +"+'Detail Expense'!E91" +"+'Detail Expense'!A92" +"+'Detail Expense'!E95" +"+'Detail Expense'!A96" +"+'Detail Expense'!E99" +"+'Detail Expense'!A100" +"+'Detail Expense'!E103" +"+'Detail Expense'!A165" +"+'Detail Expense'!E168" +"+'Detail Expense'!A169" +"+'Detail Expense'!E172" +"+'Detail Expense'!A173" +"+'Detail Expense'!E176" +"+'Detail Expense'!A183" +"+'Detail Expense'!E186" +"+'Detail Expense'!A182" +"+'Detail Expense'!E182" +"'Detail Expense'!A187" +"+'Detail Expense'!E190" +"+'Detail Expense'!A200" +"+'Detail Expense'!E200" +"SUM(C1:C41)" +"300*3*12" +"+B9+B10+B11+B12+B13+B14" +"15000*12" +"+B19+B20+B21+B22" +"+G6" +"+K6" +"+O6" +"+S6" +"+SUM(H28:J28)" +"+G28+K28+O28+S28" +"+SUM(J28:J35)" +"+D28" +"+[2]CE2!K50" +"+[2]CE2!N50" +"+D39+E39+F39+H39+I39+J39+L39+M39+N39+P39+Q39+R39" +"+SUM(D39:F39)" +"+SUM(H39:J39)" +"+SUM(L39:N39)" +"+SUM(P39:R39)" +"+SUM(V39:Y39)" +"+[2]CE2!K55" +"+[2]CE2!N55" +"+[2]CE2!K67" +"+[2]CE2!N67" +"+[2]CE2!K75" +"+[2]CE2!N75" +"+[2]CE2!K80" +"+[2]CE2!N80" +"+[2]CE2!K84" +"+[2]CE2!N84" +"+[2]CE2!K94" +"+[2]CE2!N94" +"+[2]CE2!K98" +"+[2]CE2!N98" +"+D28" +"(+$D50+$E50+$F50+$H50+$I50+$J50+$L50)/7" +"+L32+269111+78886" +"+D28" +"+L32+269111+78886" +"+V61-V39" +"+B7/B62" +"(+E7-150000)/E62" +"+C12/C62" +"+B24/B62" +"+B32/B62" +"+B37/B62" +"+B41/B62" +"+B51/B62" +"+B55/B62" +"AVERAGE(B63:H63)" +"SUM(B73:B80)" +"SUM(B4:B7)" +"+SUM(C4:C5)" +"SUM(E4:E9)" +"SUM(D4:D10)" +"""The above must equal ""&D11&""""" +"SUM(A3:A12)" +"SUM(J3:J12)+1" +"SUM(E24:J24)" +"A24" +"A3" +"A50" +"A28+A29" +"A8+A7" +"-6284.42+481753" +"SUM(I82:I92)" +"SUM(D9:D18)" +"'Scenario 1'!B1" +"SUM(D9:D18)" +"'Scenario 1'!B1" +"SUM(D9:D18)" +"'Scenario 1'!D19*0.4" +"SUM(D10:D28)" +"SUM(D33:D53)" +"'Scenario 1'!B1" +"SUM(D9:D26)" +"SUM(D30:D50)" +"'Scenario 1'!B1" +"SUM(D9:D26)" +"'Scenario 1'!D29*0.4" +"SUM(D30:D49)" +"'Scenario 1'!D54*0.4" +"SUM(D9:D18)" +"'Scenario 1'!B1" +"SUM(D9:D18)" +"'Scenario 1'!B1" +"SUM(D9:D18)" +"'Scenario 1'!D19*0.4" +"SUM(D9:D18)" +"'Scenario 1'!B1" +"SUM(D9:D18)" +"'Scenario 1'!B1" +"SUM(D9:D18)" +"'Scenario 1'!D19*0.4" +"SUM(D9:D18)" +"'Scenario 1'!B1" +"SUM(D9:D18)" +"'Scenario 1'!B1" +"SUM(D9:D18)" +"'Scenario 1'!D19*0.4" +"SUM(D9:D18)" +"SUM(D22:D36)" +"D19+D37" +"SUM(D9:D18)" +"SUM(D22:D36)" +"D19+D37" +"SUM(D9:D18)" +"SUM(D22:D36)" +"D19+D37" +"SUM(D9:D18)" +"'Scenario 1'!B1" +"SUM(D9:D18)" +"'Scenario 1'!B1" +"SUM(D9:D18)" +"'Scenario 1'!D19*0.4" +"'Scenario 1'!D32*0.6" +"D9+D10+D11+D12+D13+D14+D15+D16+D17+D18+D19+D20+D21+D22+D23+D24" +"'Scenario 1'!B1" +"SUM(D9:D24)" +"'Scenario 1'!B1" +"SUM(D9:D24)" +"SUM(D9:D18)" +"'Scenario 1'!B1" +"SUM(D9:D18)" +"'Scenario 1'!B1" +"SUM(D9:D18)" +"'Scenario 1'!D19*0.4" +"C7*D$5" +"D7+F7+H7+J7+L7+N7+P7+R7+T7+V7" +"+'Enron Energy Marketing'!B2170" +"SUM(C2:F2)" +"+'Enron Energy Services'!B7857" +"SUM(B2:B3)" +"SUM(C2:E2)" +"COUNTA(B2:B2169)" +"SUM(C2:C2169)" +"SUM(C2:E2)" +"COUNTA(B2:B7856)" +"SUM(C2:C7856)" +"E6*C6/1000" +"K7*M7/1000" +"(I7-M7)*G7/1000" +"O7" +"O8+Q7*(1+$V$2)^0.25" +"100*G8/E8" +"G8+H8" +"I8/E8*100" +"(J8-F8)/F8" +"E8+E11+E14+E17+E20+E23+E26+E29++E32+E35+E38+E41+E44+E47+E50+E53+E56+E59+E62+E65+E68+E71+E74+E77+E80+E83+E86+E89++E92+E95+E98+E101+E104+E107+E110+E113+E116+E119+E122" +"G125/E125*100" +"E8+E11+E14+E17+E20+E23" +"+G132/E132*100" +"E26+E29+E35+E38+E41+E44+E47+E50+E110+E32" +"E74+E77+E80+E83+E86+E89+E95+E98+E101+E104+E107+E92" +"E62+E65+E68+E71" +"E116+E119+E122+E53+E56+E59+E113" +"SUM(E132:E137)" +"E8+E11+E14+E17+E20+E23+E26+E29+E32+E35+E38+E41+E62+E65+E68+E71+E74+E77+E80+E83+E86+E89+E92+E95+E98+E101+E107+E119+E122" +"E44+E47+E50+E53+E56+E59+E104+E110+E113+E116" +"+E141+E142" +"+E144-E138" +"+E5*F5/100" +"+I5-G5" +"+E5*J5/100" +"+G11/E11*100" +"+H11/G11" +"4952+186.2" +"706.7+15.6" +"202.8+7.6" +"909.5+23.2" +"+E11+E20+E30+E39+E46+E53+E60+E67+E76+E85+E92+E99+E108+E117" +"+E11+E20" +"I126/E126*100" +"(J126-F126)/F126" +"+E30+E39+E46" +"+E76+E85+E92+E99" +"+E108+E117" +"+E53+E60+E67" +"SUM(E126:E131)" +"+E11+E20+E30+E39+E46+E76+E85+E92+E99" +"+E53+E60+E67+E108+E117" +"+E135+E136" +"+E132-E138" +"SUM(E7:E11)" +"+G12/E12*100" +"SUM(H7:H10)" +"+I12/E12*100" +"(J20-F20)/F20" +"SUM(E24:E31)" +"100*G33/E33" +"I33/E33*100" +"SUM(E38:E57)" +"SUM(E82:E84)" +"AVERAGE(J83:J84)" +"E86+E78+E67+E59+E33+E20+E12" +"G89/E89*100" +"+E12+E20" +"+E33" +"+E78" +"+E86" +"+E59+E67" +"SUM(E95:E100)" +"+E12+E20+E33+E59+E86+E78" +"+E67" +"+E104+E105" +"+PGE!E129" +"+SCE!E123" +"+SDGE!E92" +"+B37" +"+B10+B25+B40" +"+D55/B55*100" +"+F55/B55*100" +"+E55/D55" +"+'All Summary'!D5" +"+'All Summary'!E7" +"+'All Summary'!G7" +"93000*0.58" +"+'All Summary'!D20" +"+'All Summary'!E22" +"+'All Summary'!G22" +"83000*0.66" +"16000*0.33" +"+D20+D36+D51" +"+H6/G6*1000" +"+E7-I7" +"+(C7*(E7-I7))/1000" +"(M6*1.01625)+L7" +"+B6+1" +"+D6+H6" +"2982000+2064000+569000" +"SUM(D$51:D54)-SUM(C$51:C54)" +"4389000+3399000+1055000" +"++5155000+3985000+1194000" +"+'Core & Non-core'!B55" +"+C19" +"+'Core & Non-core'!B73" +"+PGE!E141" +"+SCE!E135" +"+SDGE!E104" +"B8-B6" +"+PGE!E138" +"+SCE!E132" +"+SDGE!E101" +"IF(I1=1,83000*0.58,93000*0.58)" +"83000*0.66" +"16000*0.33" +"+B10-B8" +"+B10-B6" +"83000*0.98*0.01" +"16000*0.96*0.012" +"83000*0.98*0.033" +"16000*0.96*0.053" +"83000*0.98*0.007" +"16000*0.96*0.004" +"83000*0.98*0.043" +"16000*0.96*0.024" +"SUM(B23:B27)" +"+B8*B34/100" +"+B28+B30" +"12.73-6.5" +"+B6/B8*B23" +"+B39/B$6*100" +"IF(B14<0,(-B14*IF($I$4=1,104,82.75))/1000,0)" +"IF(B14>0,(-B14*IF($I$4=1,104,82.75))/1000,0)" +"B26" +"IF($I$7=1,+B$25*0.8724*(B$6/B$8),+B$25*0.8724*(B$6*0.5/B$8))" +"SUM(B39:B44)" +"+B6*B79/100" +"SUM(B45:B47)" +"+B6" +"+B49/B51*100" +"+PGE!J141" +"+SCE!J135" +"+SDGE!J104" +"B23-B39" +"B59/B$67*B$71" +"B7*IF($I$4=1,104,82.75)/1000" +"IF($I$7=1,+B$25*0.8724*(B$7/B$8),+B$25*0.8724*((B$7/B$8)+(0.5*B$6/B$8)))" +"SUM(B59:B62)" +"B30-B47" +"+B7" +"+PGE!J142" +"+PGE!J142" +"+SDGE!J105" +"+B81*1.25" +"+(B30-(B79*B6/100))/B7*100" +"+B34" +"+((B79*B6)+(B7*B80))/100" +"+B79/B80" +"+B79/B81" +"+B90/B89*100" +"+B92-B93" +"+B94*B89/100" +"'Core & Non-core'!B6" +"B8*(1+C2)*(1-(C3+C4))" +"'Core & Non-core'!#REF!" +"'Core & Non-core'!B13" +"SUM(B24:B24)/SUM(B13:B13)" +"$B$26*-SUM(Curves!$O$7:$O$9)*'PGE - Core Analysis'!B24/SUM('PGE - Core Analysis'!$B$24:$B$24)/1000" +"+B34/B33*100" +"83000*0.98*0.01" +"83000*0.98*0.033" +"83000*0.98*0.007" +"83000*0.98*0.043" +"SUM(B52:B56)" +"+B61-B57" +"+B42+B46" +"+B59/B10*100" +"+B54*(B41/B10)" +"+B55" +"+B52*(B41/B10)" +"((0.08*B10)*133)/1000" +"+B59*(B41/B10)" +"-B27" +"SUM(B68:B74)" +"+B41" +"+B75/B77*100" +"+B43" +"COUNT(S7:S45)" +"XNPV(AB2,V7:V45,S7:S45)" +"E6*C6/1000" +"NPV(AN5/4,AN8:AN45)" +"K7*M7/1000" +"(I7-M7)*G7/1000" +"O7" +"XNPV($AB$2,O7:$O$45,S7:$S$45)" +"L7+H7" +"$V$5/$X$2" +"IF($AA$5=1,AK8,IF($AA$5=2,$AA$10*AJ8+(1-$AA$10)*AI8,$AA$10*AF8+(1-$AA$10)*AE8))" +"O8+Q7*(1+$AB$2)^0.25" +"AG8*$AL$8" +"AL7*(1+$AA$12)^0.25" +"(AJ8+AK8)/2" +"+D8" +"+C8" +"+AS8*AT8/1000" +"+AO8" +"65+1300+3600+8+1350+310+72" +"SUM(D4:D17)" +"D6*E6" +" 0.75*J32" +"NPV(0.1,J20,K20,L20)" +" 15*0.2" +"SUM(D6:D36)" +"D6*E6" +" 0.75*J32" +"NPV(0.1,J20,K20,L20)" +" 15*0.2" +"SUM(D6:D36)" +"D6*E6" +" 0.75*J32" +"NPV(0.1,J20,K20,L20)" +" 15*0.2" +"SUM(D6:D36)" +"SUM(C2/52)" +"SUM(D2*4)" +"SUM(D6*6)" +"SUM(D9*10)" +"+C15-C36" +"SUM(B2:B13)" +"SUM(B6:H6)" +"SUM(G2:G142)" +"SUM(G145:G160)" +"SUM(G163:G166)" +"SUM(G169:G176)" +"SUM(G179:G195)" +"SUM(G198:G243)" +"SUM(G246:G247)" +"SUM(G250:G264)" +"SUM(G267:G272)" +"SUM(G275:G313)" +"SUM(G143+G161+G167+G177+G196+G244+G248+G265+G273)" +"SUM(D2:D5)" +"SUM(D16:D20)" +"SUM(D24:D31)" +"-H14" +"+'Input Data'!F11/1000" +"+'Input Data'!H11/1000" +"+H12-F12" +"-'Input Data'!F49/1000" +"-'Adaytum by Month'!Q40/1000" +"-'Adaytum Detail 2002'!E89/1000" +"+'Input Data'!F15/1000" +"+'Input Data'!H15/1000" +"+'Adaytum Headcount'!Q31" +"+'Adaytum Headcount'!E25" +"+'Adaytum Detail 2002'!E15" +"H17-F17" +"-B13" +"-F13" +"-H13" +"+B12" +"+F14" +"+H14" +"+I13-E13" +"I18-E18" +"+N97" +"+N102" +"+'Mnth Appendices 2002 Plan '!C21/1000" +"(+'Mnth Appendices 2002 Plan '!D21/1000)+C96" +"(+'Adaytum by Month'!C40/1000)+'Adaytum by Month'!P42" +"(+'Adaytum by Month'!D40/1000)+C97+'Adaytum by Month'!P42" +"(+'Adaytum by Month'!E40/1000)+D97+'Adaytum by Month'!P42" +"(+'Adaytum by Month'!F40/1000)+E97+'Adaytum by Month'!P42" +"(+'Adaytum by Month'!G40/1000)+F97+'Adaytum by Month'!P42" +"(+'Adaytum by Month'!H40/1000)+G97+'Adaytum by Month'!P42" +"(+'Adaytum by Month'!I40/1000)+H97+'Adaytum by Month'!P42" +"(+'Adaytum by Month'!J40/1000)+I97+'Adaytum by Month'!P42" +"(+'Adaytum by Month'!K40/1000)+J97+'Adaytum by Month'!P42" +"(+'Adaytum by Month'!L40/1000)+K97" +"+'Adaytum by Month'!C56/1000" +"(+'Adaytum by Month'!D56/1000)+C98" +"+'Input Data'!$J$24/1000/12" +"('Input Data'!$J$24/1000/12)+C99" +"+'Input Data'!$J$26/1000/12" +"('Input Data'!$J$26/1000/12)+C100" +"+C102/2" +"+'Input Data'!$J$22/1000/12" +"('Input Data'!$J$22/1000/12)+C102" +"+'Input Data'!G11" +"+'Input Data'!J11" +"+C11-G11" +"-'[2]Budget 2002 Summary'!$D$40" +"+B13/8*12" +"-'[2]Budget 2002 Summary'!$O$40" +"+-I13/C13" +"-'[2]Budget 2002 Summary'!$D$45" +"-'[2]Budget 2002 Summary'!$O$45" +"-'[2]Budget 2002 Summary'!$D$57+21000" +"-'[2]Budget 2002 Summary'!$O$57" +"-'[2]Budget 2002 Summary'!$D$65" +"-'[2]Budget 2002 Summary'!$O$70" +"-'[2]Budget 2002 Summary'!$D$74" +"-'[2]Budget 2002 Summary'!$O$74" +"-'[2]Budget 2002 Summary'!$D$84" +"+((52.5/8*12)+117)*-1000" +"-'[2]Budget 2002 Summary'!$O$84" +"-'[2]Budget 2002 Summary'!$D$88" +"-'[2]Budget 2002 Summary'!$O$88" +"-'Adaytum by Month'!P39" +"-'Adaytum Detail 2002'!E88" +"+B13+B19+B25+B30+B36+B42+B47+B51+B55" +"-'Input Data'!G17" +"-'Input Data'!J17" +"-'Input Data'!G19" +"-'Input Data'!J19" +"SUM(B57:B61)" +"-'Input Data'!G13*1000" +"'Input Data'!J13*-1000" +"+B11+B62+B64" +"+E9/12" +"+K9" +"+K9" +"+E9" +"+E28/5*2" +"SUM(M9:M30)" +"COUNT(M9:M30)" +"+#REF!-#REF!" +"+N34/#REF!" +"+R8" +"+E43/8*12" +"+M31*12" +"+P31" +"+$P43" +"1000*12" +"218940+11979" +"+#REF!" +"5*5" +"+AA47*AB47" +"+SUM(E45:E47)" +"+F48" +"+M48" +"+J106" +"5*45" +"53776/12" +"+SUM(E49:E59)-21000" +"+$P$60" +"2*5*45" +"SUM(AC44:AC60)" +"+'[2]Consultancy & Legal'!Z27" +"+'[2]Consultancy & Legal'!Y27" +"+$P$68" +"+'[2]Consultancy & Legal'!Z40" +"+'[2]Consultancy & Legal'!AE40" +"+$P$73" +"1050+3297-3411" +"+#REF!*R32" +"156303-152685" +"+SUM(E79:E86)" +"+'[2]Consultancy & Legal'!AE55+20000" +"+$P$87" +"20000" +"+$P$91" +"+E91+E87+E77+E73+E68+E60+E48+E43" +"M93+M91+M87+M77+M73+M68+M60+M48+M43" +"+$M$95-P95" +"+P99/$M$95" +"+$N$95-P95" +"+P101/$N$95" +"+SUM(F11:N11)" +"+SUM(O11:V11)" +"+Y11+Z11" +"+Z11/8*12" +"+SUM(O12:V12)+20114" +"+SUM(F13:N13)+28307.39" +"+SUM(O13:V13)+154144-28307.39" +"+SUM(O14:V14)+17211" +"+SUM(O18:V18)+7131" +"+SUM(F20:N20)+13297+6751" +"SUM(Y11:Y27)" +"SUM(AA13:AA27)" +"+SUM(AF11:AF27)" +"+(AC28-AF28)/AC28" +"+SUM(O31:V31)+21915" +"129270+15753" +"52367+25000" +"+AC39/12*8" +"+SUM(Y32:Y40)" +"+SUM(Z31:Z40)" +"SUM(AC31:AC40)" +"+Z44" +"+AA44" +"12000*1.4" +"5000*1.4" +"SUM(Y44:Y54)" +"SUM(Z44:Z55)" +"+SUM(AF44:AF55)" +"+'Input Data'!F31+'Input Data'!F33+'Input Data'!F35" +"+E14/I14" +"+'Adaytum by Month'!Q31+'Adaytum by Month'!Q32+'Adaytum by Month'!Q33" +"+'Adaytum Detail 2002'!E26+'Adaytum Detail 2002'!E33+'Adaytum Detail 2002'!E46" +"E16/I16" +"'Adaytum Detail 2002'!E15" +"+N19-N15" +"+'Adaytum Detail 2002'!E15" +"+$B$15*C20" +"+$F$15*G20" +"+$D$15*C22" +"+$H$15*G22" +"+SUM(B20:B33)" +"+G20+G21" +"+SUM(B37:B41)" +"+B34+B42" +"+X11" +"+AH11+AB11" +"+D11" +"+SUM(D11:U11)" +"+W11/18" +"+E11+F11+G11+H11+I11+J11+K11+L11+M11+O11+P11+Q11+R11+S11+T11+U11" +"+Z11/16" +"+AA11/$AA$82*$AA$8" +"+AB13" +"AVERAGE(D20:U20)" +"SUM(D11:D19)" +"SUM(D21:D30)" +"SUM(D32:D33)" +"SUM(D45:D49)" +"SUM(W51:W56)" +"+D20+D31+D34+D44+D50+D57+SUM(D58:D61)" +"+W57+W50+W44+W34+W31+W20" +"SUM(D70:D80)+D63" +"+D62+D81" +"D15-E15" +"SUM(D15:D20)" +"+'Adaytum Detail 2002'!E26/1000" +"+E14-D14" +"+F14/D14" +"+'Adaytum Detail 2002'!E33/1000" +"+'Adaytum Detail 2002'!C45/1000" +"+'Adaytum Detail 2002'!E75/1000" +"+'Adaytum Detail 2002'!E68/1000" +"+'Adaytum Detail 2002'!C83/1000" +"+'Adaytum Detail 2002'!E86/1000" +"+'Adaytum by Month'!Q39/1000" +"+'Adaytum Detail 2002'!E88/1000" +"SUM(D14:D22)" +"SUM(E14:E23)" +"+' PL Expense Analysis'!C59" +"+' PL Expense Analysis'!G59" +"SUM(D24:D27)" +"SUM(E24:E26)" +"+F24+F26" +"+'Adaytum Detail 2002'!E15" +"+'Input Data'!F31" +"+'Adaytum Detail 2002'!$E$26" +"IF(F6=0,0,F10/F6)" +"+H6" +"SUM(C13:D17)" +"D27*C27" +"+'Adaytum Detail 2002'!E30" +"+'Adaytum Detail 2002'!E31" +"+'Adaytum Detail 2002'!E32" +"+'Input Data'!F33" +"SUM(J27:J53)" +"+'Expense Detail'!F6" +"+'Adaytum Detail 2002'!E35" +"+'Input Data'!F35" +"SUM(J13:J23)" +"+'Adaytum Detail 2002'!E48" +"+'Input Data'!F37" +"SUM(J32:J43)" +"+'Expense Detail'!F6" +"+'Adaytum Detail 2002'!E70" +"+'Input Data'!F39" +"SUM(J14:J18)" +"+'Adaytum Detail 2002'!E62" +"+'Input Data'!F41" +"SUM(J27:J32)" +"+'Adaytum Detail 2002'!E77" +"SUM(J41:J47)" +"+'Adaytum Detail 2002'!E86" +"+'Input Data'!F45" +"SUM(J56:J58)" +"+'Input Data'!F47" +"+'Adaytum by Month'!Q39" +"+'Adaytum Detail 2002'!F99" +"+'Expense Detail (2)'!F26+'Expense Detail (2)'!F46+'Expense Detail (3)'!F21+'Expense Detail (3)'!F35+'Expense Detail (3)'!F50+'Expense Detail (3)'!F59+F62+'Expense Detail'!F56" +"+F64+'Expense Detail'!F10" +"+F15-C15" +"+G15/12*8" +"+'Mnth Appendices 2002 Plan '!O24" +"$G15-I15" +"+'Adaytum by Month'!O47" +"C16-D16-E16" +"+F16/8*12" +"SUM(C15:C23)" +"+SUM(G15:G24)" +"SUM(C25:C28)" +"+'Adaytum by CC'!C14" +"+'Adaytum by CC'!C15" +"SUM(C11:C19)" +"+'Adaytum Headcount'!C16" +"+'Adaytum by CC'!C33" +"-C25+C11" +"SUM(C39:C48)" +"+C37-C23" +"+'Adaytum by Month'!C14" +"+'Adaytum by Month'!P14" +"1384175/12" +"SUM(C11:N11)" +"271775/12" +"+(4481)/12" +"527000/12" +"245000/12" +"100000/12" +"122406/12" +"+(20000)/12" +"'Adaytum by Month'!C23" +"SUM(C11:C19)" +"'Adaytum by Month'!C31" +"-C24+C11" +"SUM(C37:C46)" +"SUM(C15:D15)" +"+'[2]Budget 2002 Summary'!$O$40" +"+C17" +"5150+141750" +"4625+92250" +"9000+10000" +"+SUM(C27:C32)" +"+C45" +"+SUM(C47:C59)" +"+'[2]Budget 2002 Summary'!$O$74" +"+'[2]Budget 2002 Summary'!$O$70" +"+C79+C77" +"+'[2]Budget 2002 Summary'!$O$88" +"+C26+C33+C46+C60+C68+C75+C86+C83" +"+M24-O24" +"+'Adaytum by Month'!O56" +"+'Adaytum by CC'!C42" +"+M24*0.1" +"+L24" +"+M26*0.2" +"+M28*0.5" +"3162003+17194+328000" +"13101+345177" +"76119+30077" +"99463+591187+6932" +"18895+61168+389514" +"10807+3330" +"-77446+60167" +"37639+4247" +"-49342+49342" +"+F31+F33+F35+F37+F39+F41+F43+F45+F47" +"SUM(C15:C23)" +"1384175/12" +"SUM(C15:N15)" +"271775/12" +"+(4481)/12" +"502000/12" +"245000/12" +"100000/12" +"122406/12" +"+(20000)/12" +"'Adaytum by Month'!C27" +"SUM(C15:C23)" +"+'Input Data'!H57" +"SUM(O31:P31)" +"+'Input Data'!H59" +"+'Input Data'!H61" +"+'Input Data'!H63" +"+'Input Data'!H65" +"+'Input Data'!H67" +"+'Input Data'!H69" +"+'Input Data'!H71" +"+'Input Data'!H73" +"(+P40/9)/1000" +"SUM(C16:D16)" +"+'Input Data'!F52" +"150772.91+5000+2000+1500+500+450000+5000+2500+6000+18500+10000+3000+3000+7000+50000+5000+5000+5000+722.5+3342.42+5000+6000+4000+5000+12500+7500+2000+3000+7500+500+16500+1582.22+2774+23000+5000+7000+4000+5000+7000+34000+3400+32500+5607+17000+1500+3000+40000+995+4500+1000+5000+1500+4000+95000+100000+1000+6000+50000" +"B2-C2" +"6000+80000+50000+10000+6100+55000+30000+10000+1000+6000+800+10000+3690.39+4000+42000+6000+5000+2000+2000+18772.27+1000+15000+2000+25000+12000+25000+3000+6000+1000+3500+2500+2000+12200+55000+20000+10000+22000+1000+4000+2500" +"12000+120000+8000+20000+15000+15000+50000+50000+50000+4000+30000+760000+525000+7500+8000+10000+10000+500+20000+56000+13735+35000+190000+5000+5000+10000+11675+11000" +"398016+5000+2300+7500+1500+1000+152.32+1500+1100+35+18500+18000+100000+7500+2500+2500+2281.69+1168.35+23000+15000+15000+15000+5000+2080.14+298.63+60.03+5280+7500+180.55+142+750+900+400+395.31+10000+5000+500+6500+3300+200+1000+10000+500+9300+3000+25000+1506+10000+500+5000+2000+1000+750" +"26150+1300+1500+2000+2500+1000+5000+2000+400" +"110000+12000+2000+10000+15000+10000+3500+35000+2000+2000+1000+4290+30000+5000+20000+40000+4000+5250+80000+5000+5000" +"25000+7000+5000+2500+3500+5000+12000+1600+1700+24000+1000" +"187108.25+50000+12000+6930+45000+30000+35000+10000+36000" +"134000+12000+25000+12000+23000+30000+15000+30000+30000" +"0+90000+5000+33000" +"60000+4230" +"44000+1237.82+8361.61+2467.5" +"SUM(B2:B14)" +"SUM(B3:B15)" +"+G6*5" +"1+A6" +"SUM(D6:D17)" +"Direct!G19" +"Direct!G48" +"Direct!G17" +"Direct!G40" +"-'Alloc out by CC (IO)'!C36" +"SUM(D9:D19)" +"SUM(C16:D16)" +"SUM(C8:C16)" +"C25" +"+(867544/10)*12" +"SUM(C31:F31)" +"+(54983/10)*12" +"+(17217/10)*12" +"+(959.6)*12" +"+(395.6)*12" +"293+150" +"+C31-C8" +"+C19-C48" +"IF(E5=0,0,E9/E5)" +"7+11+4" +"-2+7" +"+D12+D13+D14" +"+D15+C16+C17+C18+C19" +"D27*C27" +"1500*1.5" +"3600*1.5" +"300*1.5" +"500*1.5" +"D41*$E$5" +"E43/E5" +"SUM(E31:E43)+SUM(E27:E28)" +"(D53*E5)-8" +"SUM(E51:E53)" +"2625*2" +"D61*E5" +"+E62/D20" +"94811+2" +"SUM(E61:E62)" +"9742+167699" +"($D70*E$5)+9" +"E82-E79" +"+D79*(E5-G5)" +"$D80*E$5" +"SUM(E88:E89)" +"11485+202" +"E82+E70+E64+E55+E45+E90" +"SUM(G24:G90)" +"E9+E92+2083000" +"G9+G92+1597000" +"C4+O4+P4+Q4+R4+S4+U4+N4" +"'[2]HC Summary'!$K$12" +"VLOOKUP(B7,'[2]HC Summary 2'!$D$22:$E$27,2,FALSE)" +"'[2]HC Summary'!$H$22" +"'[2]HC Summary'!$K$6" +"'[2]HC Summary'!$B$22" +"'[2]HC Summary'!$E$9" +"'[2]HC Summary'!$B$9" +"'[2]HC Summary'!$B$25" +"'[2]HC Summary'!$K$7" +"'[2]HC Summary'!$E$6" +"'[2]HC Summary'!$B$6" +"'[2]HC Summary'!$H$6" +"'[2]HC Summary'!$B$23" +"'[2]HC Summary'!$K$8" +"'[2]HC Summary'!$E$7" +"'[2]HC Summary'!$B$7" +"'[2]HC Summary'!$H$7" +"'[2]HC Summary'!$K$24-1" +"'[2]HC Summary'!$K$10" +"'[2]HC Summary'!$E$10" +"'[2]HC Summary'!$B$10" +"'[2]HC Summary'!$H$9" +"'[2]HC Summary'!$K$26-2" +"'[2]HC Summary'!$B$26" +"'[2]HC Summary'!$H$23" +"'[2]HC Summary'!$K$9" +"'[2]HC Summary'!$E$8" +"'[2]HC Summary'!$B$8" +"'[2]HC Summary'!$H$8" +"'[2]HC Summary'!$K$25-1" +"'[2]HC Summary'!$B$24" +"'[2]HC Summary'!$K$11" +"'[2]HC Summary'!$B$11" +"'[2]HC Summary'!$K$27-1" +"'[2]HC Summary'!$B$27" +"'[2]HC Summary'!$H$24" +"SUM(C7:C19)" +"IF(C$20=0,0,C7/C$20)" +"IF(C20=0,0,C4/C20)" +"11.57-0.5" +"22.6862745098039%-0.02" +"11.6-1" +"22.7450980392157%-0.02" +"SUM(C7:C35)" +"SUM(C7:C33)-C27" +"SUM(C7:C33)" +"D7/250" +"SUM(C7:C39)" +"SUM(C7:C39)" +"1+A6" +"+G11*6" +"+G14*5" +"SUM(D6:D16)" +"WORKDAY(TODAY(),-1)" +"CELL(""Filename"")" +"NOW()" +"B3" +"C3+D3" +"F3+E3" +"A3+1" +"E4+F4+G3" +"WORKDAY(TODAY(),-1)" +"CELL(""Filename"")" +"NOW()" +"B3" +"C3+D3" +"F3+E3" +"A3+1" +"E4+F4+G3" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"SUM(C4:C8)" +"SUM(F13:F14)" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"C17" +"+F5+F4" +"C38" +"SUM(C4:C8)" +"SUM(F10:F11)" +"+C12-D12-E12-F12-G12-H12-I12" +"+D12-10000" +"IF(C12>0,+C12/$C12,"" "")" +"20281.51+1888730.32" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"32407.23+444405.91" +"H19/N19" +"J19/N19" +"444985.9+4011.82" +"105299.88-8407.53" +"-818199.1+2386541.58" +"4300000" +"SUM(D35,D31,D27,D23,D19,D14)" +"37325.9+1851404.42" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"71398.48+468894.72" +"H19/N19" +"J19/N19" +"444985.9+4011.82" +"28085.15-36492.68" +"598644.72+1819424.3" +"1500000" +"SUM(D35,D31,D27,D23,D19,D14)" +"765643.41+1085761.01" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"4275090.13" +"24488.81+444405.91" +"H19/N19" +"J19/N19" +"3188526.22+2699455.47+1522850.42" +"444985.9+4011.82" +"18617.53-55110.21" +"1412855.55+1621503.24" +"975141.39+830678.71" +"SUM(D35,D31,D27,D23,D19,D14)" +"-462610.38+1548371.39" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"1304115.03+2722035.64" +"H19/N19" +"J19/N19" +"2730346.33" +"1073124.03+17839.24" +"599706.33+230972.38" +"SUM(D35,D31,D27,D23,D19,D14)" +"2766781.24" +"2069758.44-476961.58" +"6931.5" +"13448.48+1534922.91" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"2297123.6+2282155.9+1002042.77" +"2005+444405.91" +"H19/N19" +"J19/N19" +"222492.95+222492.95" +"-58231.25+3121.04" +"1274815.21+1409.37" +"28354+202618.38" +"SUM(D35,D31,D27,D23,D19,D14)" +"6122956.92-175922.3" +"16120.84+1518802.07" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"4045590.65+3388277.02" +"2005+444405.91" +"H19/N19" +"J19/N19" +"222492.95+444985.9" +"14521.91+202618.38" +"SUM(D35,D31,D27,D23,D19,D14)" +"8079349.15-469541.88" +"3873847.26" +"684+1518118.07" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"6101574.82" +"2005+444405.91" +"H19/N19" +"J19/N19" +"1104.17+2817381.12+4670.12" +"222492.95-212872.29" +"222492.95+222492.95" +"1486802.59+3121.04" +"200993.8+1588512.44+1277.6" +"2994328.65" +"SUM(D35,D31,D27,D23,D19,D14)" +"974385.64+1712084.13" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"290490.43-212872.29" +"52629.22+663416.07" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"9973.39+177074.32+3326591.62" +"1536897.81+16694.79" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"183708.79-62883.24" +"H19/N19" +"J19/N19" +"-197492.73+25" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"-197492.73+25" +"SUM(D35,D31,D27,D23,D19,D14)" +"9082357.21+681819.86" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"-197492.73+25" +"SUM(D35,D31,D27,D23,D19,D14)" +"8885821.83+681819.86" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"19417.71+422165.29" +"H19/N19" +"J19/N19" +"-197492.73+25" +"SUM(D35,D31,D27,D23,D19,D14)" +"8438904.44+681819.86" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"19417.71+422165.29" +"H19/N19" +"J19/N19" +"-197492.73+25" +"SUM(D35,D31,D27,D23,D19,D14)" +"9291272.33+681819.86" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"19417.71+422165.29" +"H19/N19" +"J19/N19" +"-197492.73+25" +"SUM(D35,D31,D27,D23,D19,D14)" +"1+1" +"1" +"1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1" +"1+1+1+1+1+1" +"1+1+1+1+1+1+1+1+1+1" +"1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1" +"8" +"'summary 0604'!K12" +"1+1+1+1+1" +"1+1+1" +"4" +"1+1+1+1" +"3" +"'summary 0604'!K17+'summary 0604'!K18" +"SUM(J2:J8)" +"SUM(K2:K9)" +"C125/$C$134" +"'summary 0604'!I24" +"33+1+1+1+1" +"540+17" +"13+1" +"288+2" +"132+2" +"SUM(B125:B133)" +"SUM(K10:K17)" +"2+3" +"1+1+1+1+1" +"1" +"1+1+1" +"1+1" +"2+1" +"8+1+1" +"SUM(I24:I32)" +"SUM(K10:K17)" +"8" +"4" +"1" +"3" +"SUM(I24:I32)" +"SUM(K10:K16)" +"SUM(I23:I31)" +"SUM(K10:K16)" +"SUM(I23:I31)" +"SUM(K9:K17)" +"SUM(I22:I30)" +"1+1" +"1" +"1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1" +"1+1+1+1+1+1" +"1+1+1+1+1+1+1+1+1+1" +"1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1+1" +"8" +"1+1+1+1+1" +"1+1+1" +"4" +"1+1+1+1" +"3" +"SUM(J2:J8)" +"SUM(K2:K9)" +"C109/D109" +"1+1+1+1+1+1+1+1" +"AJ5-1" +"H6+1" +"SUM(G7:AL7)" +"SUM(F7:F8)" +"SUM(F12:F17)" +"F18+F19+F21" +"G18+G21" +"H18+H19+H20+H21" +"F9+F22+F23+F24+F25+F26" +"H6+1" +"SUM(G7:AK7)" +"SUM(F7:F8)" +"SUM(G13:AL13)" +"SUM(F12:F17)" +"F18+F19+F21" +"G18+G19+G20+G21" +"F9+F22+F23+F24+F25+F26" +"H6+1" +"SUM(G7:AL7)" +"SUM(F7:F8)" +"SUM(F12:F17)" +"F18+F19+F21" +"H18+H19+H20+H21" +"F9+F22+F23+F24+F25+F26" +"H6+1" +"SUM(H7:J7)" +"June!F7" +"May!F7" +"April!F7" +"June!R7" +"F18+F19+F21" +"H18+H19+H20+H21" +"+[1]May01!AF$4" +"+[1]Jun01!AF240" +"SUM(D9:D19)" +"SUM(D23:D24)" +"SUM(D28:D37)" +"+D20+D25+D38" +"SUM(D50:D54)" +"SUM(D46:D54)" +"SUM(D59:D61)" +"+D62+D57" +"SUM(C6:C7)" +"SUM(C10:C12)" +"SUM(B9:C9)" +"SUM('Daily NPW'!B51:F51)/1000" +"SUM('Daily NPW'!G51:J51)/1000" +"SUM('Daily NPW'!K51:O51)/1000" +"SUM('Daily NPW'!P51:T51)/1000+0.1" +"SUM('Daily NPW'!U51:W51)/1000" +"SUM(E9:I9)" +"SUM('Daily NPW'!Y51:Z51)" +"SUM('Daily NPW'!AA51:AE51)/1000" +"SUM('Daily NPW'!AF51:AJ51)/1000" +"SUM('Daily NPW'!AK51:AN51)/1000" +"SUM('Daily NPW'!AO51:AS51)/1000" +"SUM('Daily NPW'!AU51:AY51)/1000" +"SUM('Daily NPW'!AZ51:BD51)/1000" +"SUM('Daily NPW'!BE51:BI51)/1000" +"SUM('Daily NPW'!BJ51:BM51)/1000" +"SUM(Q9:T9)" +"+J9+P9+U9" +"SUM('Daily NPW'!B96:F96)/1000" +"SUM('Daily NPW'!G96:J96)/1000" +"SUM('Daily NPW'!K96:O96)/1000" +"SUM('Daily NPW'!P96:T96)/1000" +"SUM('Daily NPW'!U96:W96)" +"SUM('Daily NPW'!Y96:Z96)/1000" +"SUM('Daily NPW'!AA96:AE96)/1000" +"SUM('Daily NPW'!AF96:AJ96)/1000" +"SUM('Daily NPW'!AK96:AN96)/1000" +"SUM('Daily NPW'!AO96:AS96)/1000" +"SUM('Daily NPW'!AU96:AY96)/1000" +"SUM('Daily NPW'!AZ96:BD96)/1000" +"SUM('Daily NPW'!BE96:BI96)/1000" +"SUM('Daily NPW'!BJ96:BM96)/1000" +"SUM('Daily NPW'!U96:W96)/1000" +"SUM('Daily NPW'!AO96:AS96)/1000" +"SUM('Daily NPW'!AZ96:BD96)/1000" +"SUM('Daily NPW'!B109:F109)/1000" +"SUM('Daily NPW'!G109:J109)/1000" +"SUM('Daily NPW'!K109:O109)/1000" +"SUM('Daily NPW'!P109:T109)/1000" +"SUM('Daily NPW'!U109:W109)" +"SUM('Daily NPW'!Y111:Z111)/1000" +"SUM('Daily NPW'!AB109:AE109)/1000" +"SUM('Daily NPW'!AF109:AJ109)/1000" +"SUM('Daily NPW'!AK109:AN109)/1000" +"SUM('Daily NPW'!AO109:AS109)/1000" +"SUM('Daily NPW'!AU110:AY110)/1000" +"SUM('Daily NPW'!AZ109:BD109)/1000" +"SUM('Daily NPW'!BE109:BI109)/1000" +"SUM('Daily NPW'!BJ109:BM109)/1000" +"SUM('Daily NPW'!B111:F116)/1000" +"SUM('Daily NPW'!G111:J116)/1000" +"SUM('Daily NPW'!K111:O116)/1000" +"SUM('Daily NPW'!P111:T116)/1000" +"SUM('Daily NPW'!U111:W116)/1000" +"SUM('Daily NPW'!Y111:Z116)/1000" +"SUM('Daily NPW'!AA111:AE116)/1000" +"SUM('Daily NPW'!AF111:AJ116)/1000" +"SUM('Daily NPW'!AK111:AN116)/1000" +"SUM('Daily NPW'!AO111:AS116)/1000" +"SUM('Daily NPW'!AU111:AY116)/1000" +"SUM('Daily NPW'!AZ111:BD116)/1000" +"SUM('Daily NPW'!BE111:BI116)/1000" +"SUM('Daily NPW'!BJ111:BM116)/1000" +"SUM('Daily NPW'!B117:F117)/1000" +"SUM('Daily NPW'!G117:J117)/1000" +"SUM('Daily NPW'!K117:O117)/1000" +"SUM('Daily NPW'!P117:T117)/1000" +"SUM('Daily NPW'!U117:W117)/1000" +"SUM('Daily NPW'!Y117:Z117)/1000" +"SUM('Daily NPW'!AA117:AE117)/1000" +"SUM('Daily NPW'!AF117:AJ117)/1000" +"SUM('Daily NPW'!AK117:AN117)/1000" +"SUM('Daily NPW'!AO117:AS117)/1000" +"SUM('Daily NPW'!AU117:AY117)/1000" +"SUM('Daily NPW'!AZ117:BD117)/1000" +"SUM('Daily NPW'!BE117:BI117)/1000" +"SUM('Daily NPW'!BJ117:BM117)/1000" +"+J20+P20+U20-0.1" +"SUM('Daily NPW'!B118:F118)/1000" +"SUM('Daily NPW'!G118:J118)/1000" +"SUM('Daily NPW'!K118:O118)/1000" +"SUM('Daily NPW'!P118:T118)/1000" +"SUM('Daily NPW'!U118:W118)/1000" +"SUM('Daily NPW'!Y118:Z118)/1000" +"SUM('Daily NPW'!AA118:AE118)/1000" +"SUM('Daily NPW'!AF118:AJ118)/1000" +"SUM('Daily NPW'!AK118:AN118)/1000" +"SUM('Daily NPW'!AO118:AS118)/1000" +"SUM('Daily NPW'!AV118:AY118)/1000" +"SUM('Daily NPW'!AZ118:BD118)/1000" +"SUM('Daily NPW'!BE118:BI118)/1000" +"SUM('Daily NPW'!BJ118:BM118)/1000" +"SUM('Daily NPW'!B122:F122)/1000" +"SUM('Daily NPW'!G122:J122)/1000" +"SUM('Daily NPW'!K122:O122)/1000" +"SUM('Daily NPW'!P122:T122)/1000" +"SUM('Daily NPW'!U122:W122)/1000" +"SUM('Daily NPW'!Y122:Z122)/1000" +"SUM('Daily NPW'!AA122:AE122)/1000" +"SUM('Daily NPW'!AF122:AJ122)/1000" +"SUM('Daily NPW'!AK122:AN122)/1000" +"SUM('Daily NPW'!AO122:AS122)/1000" +"SUM('Daily NPW'!AU122:AY122)/1000" +"SUM('Daily NPW'!AZ122:BD122)/1000" +"SUM('Daily NPW'!BE122:BI122)/1000" +"SUM('Daily NPW'!BJ122:BM122)/1000" +"SUM(Q24:T24)/1000" +"SUM('Daily NPW'!B110:F110)/1000" +"SUM('Daily NPW'!G110:J110)/1000" +"SUM('Daily NPW'!K110:O110)/1000" +"SUM('Daily NPW'!P110:T110)/1000" +"SUM('Daily NPW'!U110:W110)/1000" +"SUM('Daily NPW'!Y110:Z110)/1000" +"SUM('Daily NPW'!AA110:AE110)/1000" +"SUM('Daily NPW'!AF110:AJ110)/1000" +"SUM('Daily NPW'!AK110:AN110)/1000" +"SUM('Daily NPW'!AO110:AS110)/1000" +"SUM('Daily NPW'!AU110:AY110)/1000" +"SUM('Daily NPW'!AZ110:BD110)/1000" +"SUM('Daily NPW'!BD110:BI110)/1000" +"SUM('Daily NPW'!BJ110:BM110)/1000" +"SUM('Daily NPW'!B49:F49)/1000" +"SUM('Daily NPW'!G49:J49)/1000" +"SUM('Daily NPW'!K49:O49)/1000" +"SUM('Daily NPW'!P49:T49)/1000" +"SUM('Daily NPW'!U49:W49)/1000" +"SUM('Daily NPW'!Y49:Z49)/1000" +"SUM('Daily NPW'!AA49:AE49)/1000" +"SUM('Daily NPW'!AF49:AJ49)/1000" +"SUM('Daily NPW'!AK49:AN49)/1000" +"SUM('Daily NPW'!AO49:AS49)/1000" +"SUM('Daily NPW'!AU49:AY49)/1000" +"SUM('Daily NPW'!AZ49:BD49)/1000" +"SUM('Daily NPW'!BE49:BI49)/1000" +"SUM('Daily NPW'!BJ49:BM49)/1000" +"SUM(B9:B31)" +"+B34" +"3.9+0.7" +"SUM('Daily NPW'!B12:F12)/1000" +"SUM('Daily NPW'!G12:J12)/1000" +"SUM('Daily NPW'!K12:O12)/1000" +"SUM('Daily NPW'!P12:T12)/1000" +"SUM('Daily NPW'!U12:W12)/1000" +"SUM('Daily NPW'!Y12:Z12)/1000" +"SUM('Daily NPW'!AA12:AE12)/1000" +"SUM('Daily NPW'!AF12:AJ12)/1000" +"SUM('Daily NPW'!AK12:AN12)/1000" +"SUM('Daily NPW'!AO12:AS12)/1000" +"SUM('Daily NPW'!AU12:AY12)/1000" +"SUM('Daily NPW'!AZ12:BD12)/1000" +"SUM('Daily NPW'!BE12:BI12)/1000" +"SUM('Daily NPW'!BJ12:BM12)/1000" +"0.6+0.6" +"0.25+0.5" +"B34-B32+B38+B40+B42" +"B44-C32+C38+C40+C42" +"+C44-E32+E38+E40+E42" +"+E44-F32+F38+F40+F42" +"D44-J32+J38+J40+J42" +"P44-U32+U38+U40+U42" +"D44-V32+V38+V40+V42" +"D44-D47" +"J44-J59" +"SUM(D63:D68)" +"SUM(D72:D73)" +"SUM(D77:D81)" +"SUM(B13:B33)" +"2750-450" +"1750-450" +"SUM(B13:W13)" +"SUM(Y13:AS13)" +"SUM(AU13:BM13)" +"-500" +"1500*135%" +"1350" +"46+9" +"626+216" +"SUM(B13:B45)-B40" +"412" +"SUM(B52:B94)-B40" +"12700-1012" +"14700-1270" +"924+346" +"42+9" +"2370+11100" +"3100+3100" +"B49+B51+SUM(B95:B122)" +"B46-B123" +"+B136" +"+W136" +"+B135" +"+W135" +"+B125" +"B127+B128+B131+B132+B130" +"B133-B134" +"J139-$B$139+1" +"Y139-$Y$139+1" +"AU139-$A$195+1" +"BM139-$A$195+4" +"-14800+7700" +"-11500+1012" +"-10488+5188" +"-17000+7200" +"$B$179/$B$181*J142" +"$B$185/$B$187*Y142" +"$B$192/$B$194*AU142" +"SUM(J146:J148)" +"J152-K156" +"W152-Y156" +"SUM(J151:J152)" +"J149+J153" +"+J155" +"+W155" +"J157+K156" +"W157+Y156" +"+Y157+Z156" +"+AS157+AU156" +"J135+J156" +"K135+K157" +"B135-B162" +"J159-J162" +"SUM(F168:F172)" +"-6200" +"(-2400-11100)*80%" +"SUM(H5-D5)" +"SUM(E5:E39)" +"-81.947-62" +"(H9-$G$29)*100" +"TEXT('Bond Prices - Emerging'!$H$5,""dd-mmm"") & "" Yield""" +"G35+(1/3)*(G$38-G$35)" +"G38+0.2*(G$43-G$38)" +"G43+0.25*(G$45-G$43)" +"(H48-H34)*100" +"(H52-H39)*100" +"AVERAGE(IM76,IM78)" +"'Bond Prices - Developed'!C1" +"""Change from "" & TEXT($H$5,""dd-mmm"")" +"M4" +"J5" +"VLOOKUP($B6,'Country Risk Rating Dec 2000'!$C$6:$F$198,4,FALSE)" +"546-457" +"525-427" +"IF(G6=$H$4,J6-H6,K6-I6)" +"J6" +"J6-H6" +"VLOOKUP(ROUND(($F6-TODAY())/365,0) & "" Year"",'Bond Prices - Developed'!$C$47:$I$59,4)" +"D$6" +"598-498" +"593-492" +"$N$7-'Bond Prices - Developed'!$F$57" +"589-457" +"$N$8-'Bond Prices - Developed'!$F$53" +"508-410" +"490-399" +"$N$9-'Bond Prices - Developed'!$F$50" +"D$9" +"$N$10-'Bond Prices - Developed'!$F$53" +"585-488" +"581-482" +"$N$11-'Bond Prices - Developed'!$F$56" +"$N$12-'Bond Prices - Developed'!$F$52" +"D$12" +"591-498" +"587-492" +"$N$13-'Bond Prices - Developed'!$F$57" +"$N$14-'Bond Prices - Developed'!$F$58" +"N15-'Bond Prices - Developed'!F49" +"571-410" +"533-399" +"$N$16-'Bond Prices - Developed'!$F$50" +"$N$17-'Bond Prices - Developed'!$F$49" +"D$17" +"677-457" +"661-454" +"$N$18-'Bond Prices - Developed'!$F$53" +"VLOOKUP($T18,'Bond Prices - Developed'!$C$34:$H$45,6,FALSE)" +"$N$19-'Bond Prices - Developed'!$F$49" +"D$19" +"579-410" +"554-399" +"$N$20-'Bond Prices - Developed'!$F$52" +"$N$21-'Bond Prices - Developed'!$F$50" +"D$21" +"594-410" +"562-399" +"$N$22-'Bond Prices - Developed'!$F$50" +"$N$23-'Bond Prices - Developed'!$F$49" +"D$23" +"$N$24-'Bond Prices - Developed'!$F$52" +"$N$25-'Bond Prices - Developed'!$F$54" +"$N$26-'Bond Prices - Developed'!$F$56" +"$N$27-'Bond Prices - Developed'!$F$59" +"$N$28-'Bond Prices - Developed'!$F$57" +"$N$29-'Bond Prices - Developed'!$F$59" +"$N$30-'Bond Prices - Developed'!$F$49" +"E$30" +"N31-'Bond Prices - Developed'!F54" +"$N$32-'Bond Prices - Developed'!$F$48" +"1071-433" +"1043-427" +"$N$33-'Bond Prices - Developed'!$F$49" +"$N$34-'Bond Prices - Developed'!$F$48" +"D$34" +"$N$35-'Bond Prices - Developed'!$F$50" +"$N$36-'Bond Prices - Developed'!$F$52" +"$N$37-'Bond Prices - Developed'!$F$54" +"$N$38-'Bond Prices - Developed'!$F$58" +"$N$39-'Bond Prices - Developed'!$F$59" +"TODAY()" +"'Bond Prices - Developed'!$H$67/100" +"B49+B50/10000" +"[2]FX!$B$8" +"IF($B$47>DATE(YEAR($B$47),6,30),DATE(YEAR($B$47),12,31),DATE(YEAR($B$47),6,30))" +"IF(B55=$B$44,"""",IF(EOMONTH(B55,6)<=$B$44,EOMONTH(B55,6),$B$44))" +"$B$48*$B$45/2" +"IF(L$55="""","""",$B$48*$B$45/2)" +"IF(B$55=$B$44,$B$48,0)" +"IF(L$55="""","""",IF(L$55=$B$44,$B$48,0))" +"SUM(B56:B57)" +"IF($L55="""","""",SUM(L56:L57))" +"1/((1+$B$51/2)^(2*(B$55-$B$47)/365.25))" +"IF(L$55="""","""",1/((1+$B$51/2)^(2*(L$55-$B$47)/365.25)))" +"SUMPRODUCT(B58:L58,B59:L59)" +"VLOOKUP(B$55,[2]FX!$A$1:$B$65536,2)" +"IF(L$55="""","""",VLOOKUP(L$55,[2]FX!$A$1:$B$65536,2))" +"B55" +"B56/B$62" +"IF(L$64="""","""",L56/L$62)" +"IF(L$64="""","""",SUM(L65:L66))" +"1/((1+$B$53/2)^(2*(B$55-$B$47)/365.25))" +"IF(L$64="""","""",1/((1+$B$53/2)^(2*(L$55-$B$47)/365.25)))" +"$B$60/$B$52" +"B69-B70" +"SUM(F7:H7)" +"+E7+I7" +"SUM(I7:I15)" +"5000000-I16" +"SUM(I21:I32)" +"SUM(E8:E20)" +"H6+1" +"SUM(G7:AK7)" +"SUM(G8:AL8)" +"SUM(F7:F8)" +"8.7+439" +"SUM(F12:F17)" +"F18+F19+F21+F20" +"G18+G21" +"H18+H19+H20+H21" +"1017.5-439" +"-47.9+0.1" +"F9+F22+F23+F24+F25+F26" +"G9+G22+G23+G24+G25+G26+0.1" +"H6+1" +"SUM(G7:AK7)" +"SUM(F7:F8)" +"SUM(G13:AL13)" +"SUM(F12:F17)" +"F18+F19+F21+F20" +"G18+G19+G20+G21" +"-3.4+0.2" +"11.6+0.1" +"71.5-0.1" +"45.3+0.1" +"-57-0.1" +"6.8+0.2" +"F9+F22+F23+F24+F25+F26" +"H6+1" +"SUM(G7:AL7)" +"SUM(F7:F8)" +"SUM(F12:F17)" +"F18+F19+F21+F20" +"H18+H19+H20+H21" +"F9+F22+F23+F24+F25+F26" +"H6+1" +"SUM(H7:J7)" +"Sept!F7" +"Aug!F7" +"July!F7" +"Aug!V7" +"SUM(F18:F21)" +"H18+H19+H20+H21" +"-81.947-62" +"H6+1" +"SUM(G7:AK7)" +"SUM(G8:AL8)" +"SUM(F7:F8)" +"8.7" +"SUM(F12:F17)" +"F18+F19+F21+F20" +"G18+G21" +"H18+H19+H20+H21" +"1017.5" +"-47.9+0.1" +"F9+F22+F23+F24+F25+F26" +"G9+G22+G23+G24+G25+G26+0.1" +"H6+1" +"SUM(G7:AK7)" +"SUM(F7:F8)" +"SUM(G13:AL13)" +"SUM(F12:F17)" +"F18+F19+F21+F20" +"G18+G19+G20+G21" +"-3.4+0.2" +"11.6+0.1" +"71.5-0.1" +"45.3+0.1" +"-57-0.1" +"6.8+0.2" +"F9+F22+F23+F24+F25+F26" +"H6+1" +"SUM(G7:AL7)" +"SUM(F7:F8)" +"SUM(F12:F17)" +"F18+F19+F21+F20" +"H18+H19+H20+H21" +"F9+F22+F23+F24+F25+F26" +"H6+1" +"SUM(H7:J7)" +"Sept!F7" +"Aug!F7" +"July!F7" +"Aug!R7" +"SUM(F18:F21)" +"H18+H19+H20+H21" +"SUM(F7:H7)" +"+E7+I7" +"SUM(I7:I14)" +"5000000-I15" +"SUM(I20:I32)" +"SUM(E8:E22)" +"TODAY()" +"-81.947-62" +"-81.947-62" +"-81.947-62" +"+E6-F6" +"(VLOOKUP(B6,'[1]New Ratings'!$A$3:$I$195,5,FALSE))" +"IF(AND(R6<=20,R6<>0),""A"",IF(R6<=40,""B"",IF(R6<=60,""C"",IF(R6<=80,""D"",IF(R6<=100,""E"",""*"")))))" +"IF(R6=""*"",""*"",R6-S6)" +"IF(ISERROR(VLOOKUP(AB6,Methodology!$H$26:$I$37,2,FALSE)),"""",VLOOKUP(AB6,Methodology!$H$26:$I$37,2,FALSE))" +"SUM(AH6:AJ6)/3" +"SUM(AK6:AM6)/3" +"IF(R13<=20,""A"",IF(R13<=40,""B"",IF(R13<=60,""C"",IF(R13<=80,""D"",IF(R13<=100,""E"",""*"")))))" +"+E6-F6" +"(VLOOKUP(B6,'[1]New Ratings'!$A$3:$I$195,5,FALSE))" +"IF(AND(R6<=20,R6<>0),""A"",IF(R6<=40,""B"",IF(R6<=60,""C"",IF(R6<=80,""D"",IF(R6<=100,""E"",""*"")))))" +"IF(R6=""*"",""*"",R6-S6)" +"SUM(AH6:AJ6)/3" +"IF(ISERROR(VLOOKUP(AB8,Methodology!$H$26:$I$37,2,FALSE)),"""",VLOOKUP(AB8,Methodology!$H$26:$I$37,2,FALSE))" +"SUM(AK8:AM8)/3" +"IF(R34<=20,""A"",IF(R34<=40,""B"",IF(R34<=60,""C"",IF(R34<=80,""D"",IF(R34<=100,""E"",""*"")))))" +"(""*"")" +"COUNTA(B6:B199)" +"SUM(F6:F17)" +"COUNTA(B7:B101)" +"-81.947-62" +"-81.947-62" +"H6+1" +"SUM(G7:AK7)" +"SUM(G8:AL8)" +"SUM(F7:F8)" +"8.7" +"SUM(F12:F17)" +"F18+F19+F21+F20" +"G18+G21" +"H18+H19+H20+H21" +"1017.5" +"-47.9+0.1" +"F9+F22+F23+F24+F25+F26" +"G9+G22+G23+G24+G25+G26+0.1" +"H6+1" +"SUM(G7:AK7)" +"SUM(F7:F8)" +"SUM(G13:AL13)" +"SUM(F12:F17)" +"F18+F19+F21+F20" +"G18+G19+G20+G21" +"-3.4+0.2" +"11.6+0.1" +"71.5-0.1" +"45.3+0.1" +"-57-0.1" +"6.8+0.2" +"F9+F22+F23+F24+F25+F26" +"H6+1" +"SUM(G7:AL7)" +"SUM(F7:F8)" +"SUM(F12:F17)" +"F18+F19+F21+F20" +"H18+H19+H20+H21" +"F9+F22+F23+F24+F25+F26" +"H6+1" +"SUM(H7:J7)" +"Sept!F7" +"Aug!F7" +"July!F7" +"Aug!O7" +"SUM(F18:F21)" +"H18+H19+H20+H21" +"ROUND(+'[2]Detail Expense'!$C$23/1000,0)" +"ROUND(+'[2]Detail Expense'!$D$23/1000,0)" +"ROUND(+'[2]Detail Expense'!$Q$23/1000,0)" +"ROUND(+'[3]Detail Expense'!$C$23/1000,0)" +"ROUND(+'[3]Detail Expense'!$D$23/1000,0)" +"ROUND(+'[3]Detail Expense'!$Q$23/1000,0)" +"ROUND(+'[4]Detail Expense'!$C$23/1000,0)" +"ROUND(+'[4]Detail Expense'!$D$23/1000,0)" +"ROUND(+'[4]Detail Expense'!$Q$23/1000,0)" +"ROUND(+'[1]Detail Expense'!$C$23/1000,0)" +"ROUND(+'[1]Detail Expense'!$D$23/1000,0)" +"ROUND(+'[1]Detail Expense'!$Q$23/1000,0)" +"+H14+K14" +"ROUND(+'[5]Detail Expense'!$C$23/1000,0)" +"ROUND(+'[5]Detail Expense'!$D$23/1000,0)" +"ROUND(+'[5]Detail Expense'!$Q$23/1000,0)" +"ROUND(+'[6]Detail Expense'!$C$23/1000,0)" +"ROUND(+'[6]Detail Expense'!$D$23/1000,0)" +"ROUND(+'[6]Detail Expense'!$Q$23/1000,0)" +"+D14+R14+V14+Z14+N14" +"ROUND(+'[2]Detail Expense'!$C$64/1000,0)" +"ROUND(+'[2]Detail Expense'!$D$64/1000,0)" +"ROUND(+'[2]Detail Expense'!$Q$64/1000,0)" +"ROUND(+'[3]Detail Expense'!$C$64/1000,0)" +"ROUND(+'[3]Detail Expense'!$D$64/1000,0)" +"ROUND(+'[3]Detail Expense'!$Q$64/1000,0)" +"ROUND(+'[4]Detail Expense'!$C$64/1000,0)" +"ROUND(+'[4]Detail Expense'!$D$64/1000,0)" +"ROUND(+'[4]Detail Expense'!$Q$64/1000,0)" +"ROUND(+'[1]Detail Expense'!$C$64/1000,0)" +"ROUND(+'[1]Detail Expense'!$D$64/1000,0)" +"ROUND(+'[1]Detail Expense'!$Q$64/1000,0)" +"ROUND(+'[5]Detail Expense'!$C$64/1000,0)" +"ROUND(+'[5]Detail Expense'!$D$64/1000,0)" +"ROUND(+'[5]Detail Expense'!$Q$64/1000,0)" +"ROUND(+'[6]Detail Expense'!$C$64/1000,0)" +"ROUND(+'[6]Detail Expense'!$D$64/1000,0)" +"ROUND(+'[6]Detail Expense'!$Q$64/1000,0)" +"ROUND(+'[2]Detail Expense'!$C$105/1000,0)" +"ROUND(+'[2]Detail Expense'!$D$105/1000,0)" +"ROUND(+'[2]Detail Expense'!$Q$105/1000,0)" +"ROUND(+'[3]Detail Expense'!$C$105/1000,0)" +"ROUND(+'[3]Detail Expense'!$D$105/1000,0)" +"ROUND(+'[3]Detail Expense'!$Q$105/1000,0)" +"ROUND(+'[4]Detail Expense'!$C$105/1000,0)" +"ROUND(+'[4]Detail Expense'!$D$105/1000,0)" +"ROUND(+'[4]Detail Expense'!$Q$105/1000,0)" +"ROUND(+'[1]Detail Expense'!$C$105/1000,0)" +"ROUND(+'[1]Detail Expense'!$D$105/1000,0)" +"ROUND(+'[1]Detail Expense'!$Q$105/1000,0)" +"ROUND(+'[5]Detail Expense'!$C$105/1000,0)" +"ROUND(+'[5]Detail Expense'!$D$105/1000,0)" +"ROUND(+'[5]Detail Expense'!$Q$105/1000,0)" +"ROUND(+'[6]Detail Expense'!$C$105/1000,0)" +"ROUND(+'[6]Detail Expense'!$D$105/1000,0)" +"ROUND(+'[6]Detail Expense'!$Q$105/1000,0)" +"ROUND(+'[2]Detail Expense'!$C$164/1000,0)" +"ROUND(+'[2]Detail Expense'!$D$164/1000,0)" +"ROUND(+'[2]Detail Expense'!$Q$164/1000,0)" +"ROUND(+'[3]Detail Expense'!$C$164/1000,0)" +"ROUND(+'[3]Detail Expense'!$D$164/1000,0)" +"ROUND(+'[3]Detail Expense'!$Q$164/1000,0)" +"ROUND(+'[4]Detail Expense'!$C$164/1000,0)" +"ROUND(+'[4]Detail Expense'!$D$164/1000,0)" +"ROUND(+'[4]Detail Expense'!$Q$164/1000,0)" +"ROUND(+'[1]Detail Expense'!$C$164/1000,0)" +"ROUND(+'[1]Detail Expense'!$D$164/1000,0)" +"ROUND(+'[1]Detail Expense'!$Q$164/1000,0)" +"ROUND(+'[5]Detail Expense'!$C$164/1000,0)" +"ROUND(+'[5]Detail Expense'!$D$164/1000,0)" +"ROUND(+'[5]Detail Expense'!$Q$164/1000,0)" +"ROUND(+'[6]Detail Expense'!$C$164/1000,0)" +"ROUND(+'[6]Detail Expense'!$D$164/1000,0)" +"ROUND(+'[6]Detail Expense'!$Q$164/1000,0)" +"ROUND((+'[2]Detail Expense'!$C$168+'[2]Detail Expense'!$C$172)/1000,0)" +"ROUND((+'[2]Detail Expense'!$D$168+'[2]Detail Expense'!$D$172)/1000,0)" +"ROUND((+'[2]Detail Expense'!$Q$168+'[2]Detail Expense'!$Q$172)/1000,0)" +"ROUND((+'[3]Detail Expense'!$C$168+'[3]Detail Expense'!$C$172)/1000,0)" +"ROUND((+'[3]Detail Expense'!$D$168+'[3]Detail Expense'!$D$172)/1000,0)" +"ROUND((+'[3]Detail Expense'!$Q$168+'[3]Detail Expense'!$Q$172)/1000,0)" +"ROUND((+'[4]Detail Expense'!$C$168+'[4]Detail Expense'!$C$172)/1000,0)" +"ROUND((+'[4]Detail Expense'!$D$168+'[4]Detail Expense'!$D$172)/1000,0)" +"ROUND((+'[4]Detail Expense'!$Q$168+'[4]Detail Expense'!$Q$172)/1000,0)" +"ROUND((+'[1]Detail Expense'!$C$168+'[1]Detail Expense'!$C$172)/1000,0)" +"ROUND((+'[1]Detail Expense'!$D$168+'[1]Detail Expense'!$D$172)/1000,0)" +"ROUND((+'[1]Detail Expense'!$Q$168+'[1]Detail Expense'!$Q$172)/1000,0)" +"ROUND((+'[5]Detail Expense'!$C$168+'[5]Detail Expense'!$C$172)/1000,0)" +"ROUND((+'[5]Detail Expense'!$D$168+'[5]Detail Expense'!$D$172)/1000,0)" +"ROUND((+'[5]Detail Expense'!$Q$168+'[5]Detail Expense'!$Q$172)/1000,0)" +"ROUND((+'[6]Detail Expense'!$C$168+'[6]Detail Expense'!$C$172)/1000,0)" +"ROUND((+'[6]Detail Expense'!$D$168+'[6]Detail Expense'!$D$172)/1000,0)" +"ROUND((+'[6]Detail Expense'!$Q$168+'[6]Detail Expense'!$Q$172)/1000,0)" +"ROUND(+'[2]Detail Expense'!$C$136/1000,0)" +"ROUND(+'[2]Detail Expense'!$D$136/1000,0)" +"ROUND(+'[2]Detail Expense'!$Q$136/1000,0)" +"ROUND(+'[3]Detail Expense'!$C$136/1000,0)" +"ROUND(+'[3]Detail Expense'!$D$136/1000,0)" +"ROUND(+'[3]Detail Expense'!$Q$136/1000,0)" +"ROUND(+'[4]Detail Expense'!$C$136/1000,0)" +"ROUND(+'[4]Detail Expense'!$D$136/1000,0)" +"ROUND(+'[4]Detail Expense'!$Q$136/1000,0)" +"ROUND(+'[1]Detail Expense'!$C$136/1000,0)" +"ROUND(+'[1]Detail Expense'!$D$136/1000,0)" +"ROUND(+'[1]Detail Expense'!$Q$136/1000,0)" +"ROUND(+'[5]Detail Expense'!$C$136/1000,0)" +"ROUND(+'[5]Detail Expense'!$D$136/1000,0)" +"ROUND(+'[5]Detail Expense'!$Q$136/1000,0)" +"ROUND(+'[6]Detail Expense'!$C$136/1000,0)" +"ROUND(+'[6]Detail Expense'!$D$136/1000,0)" +"ROUND(+'[6]Detail Expense'!$Q$136/1000,0)" +"ROUND(+'[2]Detail Expense'!$C$112/1000,0)" +"ROUND(+'[2]Detail Expense'!$D$112/1000,0)" +"ROUND(+'[2]Detail Expense'!$Q$112/1000,0)" +"ROUND(+'[3]Detail Expense'!$C$112/1000,0)" +"ROUND(+'[3]Detail Expense'!$D$112/1000,0)" +"ROUND(+'[3]Detail Expense'!$Q$112/1000,0)" +"ROUND(+'[4]Detail Expense'!$C$112/1000,0)" +"ROUND(+'[4]Detail Expense'!$D$112/1000,0)" +"ROUND(+'[4]Detail Expense'!$Q$112/1000,0)" +"ROUND(+'[1]Detail Expense'!$C$112/1000,0)" +"ROUND(+'[1]Detail Expense'!$D$112/1000,0)" +"ROUND(+'[1]Detail Expense'!$Q$112/1000,0)" +"ROUND(+'[5]Detail Expense'!$C$112/1000,0)" +"ROUND(+'[5]Detail Expense'!$D$112/1000,0)" +"ROUND(+'[5]Detail Expense'!$Q$112/1000,0)" +"ROUND(+'[6]Detail Expense'!$C$112/1000,0)" +"ROUND(+'[6]Detail Expense'!$D$112/1000,0)" +"ROUND(+'[6]Detail Expense'!$Q$112/1000,0)" +"ROUND('[2]Detail Expense'!$C$178/1000,0)-SUM(D18:D21)" +"ROUND('[2]Detail Expense'!$D$178/1000,0)-SUM(E18:E21)" +"ROUND('[2]Detail Expense'!$Q$178/1000,0)-SUM(F18:F21)" +"ROUND('[3]Detail Expense'!$C$178/1000,0)-SUM(H18:H21)" +"ROUND('[3]Detail Expense'!$D$178/1000,0)-SUM(I18:I21)" +"ROUND('[3]Detail Expense'!$Q$178/1000,0)-SUM(J18:J21)" +"ROUND('[4]Detail Expense'!$C$178/1000,0)-SUM(K18:K21)" +"ROUND('[4]Detail Expense'!$D$178/1000,0)-SUM(L18:L21)" +"ROUND('[4]Detail Expense'!$Q$178/1000,0)-SUM(M18:M21)" +"ROUND('[1]Detail Expense'!$C$178/1000,0)-SUM(N18:N21)" +"ROUND('[1]Detail Expense'!$D$178/1000,0)-SUM(O18:O21)" +"ROUND('[1]Detail Expense'!$Q$178/1000,0)-SUM(P18:P21)" +"ROUND('[5]Detail Expense'!$C$178/1000,0)-SUM(V18:V21)" +"ROUND('[5]Detail Expense'!$D$178/1000,0)-SUM(W18:W21)" +"ROUND('[5]Detail Expense'!$Q$178/1000,0)-SUM(X18:X21)" +"ROUND('[6]Detail Expense'!$C$178/1000,0)-SUM(Z18:Z21)" +"ROUND('[6]Detail Expense'!$D$178/1000,0)-SUM(AA18:AA21)" +"ROUND('[6]Detail Expense'!$Q$178/1000,0)-SUM(AB18:AB21)" +"SUM(D14:D22)" +"ROUND(+'[2]Detail Expense'!$C$27/1000,0)" +"ROUND(+'[2]Detail Expense'!$D$27/1000,0)" +"ROUND(+'[2]Detail Expense'!$Q$27/1000,0)" +"ROUND(+'[3]Detail Expense'!$C$27/1000,0)" +"ROUND(+'[3]Detail Expense'!$D$27/1000,0)" +"ROUND(+'[3]Detail Expense'!$Q$27/1000,0)" +"ROUND(+'[4]Detail Expense'!$C$27/1000,0)" +"ROUND(+'[4]Detail Expense'!$D$27/1000,0)" +"ROUND(+'[4]Detail Expense'!$Q$27/1000,0)" +"ROUND(+'[1]Detail Expense'!$C$27/1000,0)" +"ROUND(+'[1]Detail Expense'!$D$27/1000,0)" +"ROUND(+'[1]Detail Expense'!$Q$27/1000,0)" +"ROUND(+'[5]Detail Expense'!$C$27/1000,0)" +"ROUND(+'[5]Detail Expense'!$D$27/1000,0)" +"ROUND(+'[5]Detail Expense'!$Q$27/1000,0)" +"ROUND(+'[6]Detail Expense'!$C$27/1000,0)" +"ROUND(+'[6]Detail Expense'!$D$27/1000,0)" +"ROUND(+'[6]Detail Expense'!$Q$27/1000,0)" +"ROUND(+'[2]Detail Expense'!$C$31/1000,0)" +"ROUND(+'[2]Detail Expense'!$D$31/1000,0)" +"ROUND(+'[2]Detail Expense'!$Q$31/1000,0)" +"ROUND(+'[3]Detail Expense'!$C$31/1000,0)" +"ROUND(+'[3]Detail Expense'!$D$31/1000,0)" +"ROUND(+'[3]Detail Expense'!$Q$31/1000,0)" +"ROUND(+'[4]Detail Expense'!$C$31/1000,0)" +"ROUND(+'[4]Detail Expense'!$D$31/1000,0)" +"ROUND(+'[4]Detail Expense'!$Q$31/1000,0)" +"ROUND(+'[1]Detail Expense'!$C$31/1000,0)" +"ROUND(+'[1]Detail Expense'!$D$31/1000,0)" +"ROUND(+'[1]Detail Expense'!$Q$31/1000,0)" +"ROUND(+'[5]Detail Expense'!$C$31/1000,0)" +"ROUND(+'[5]Detail Expense'!$D$31/1000,0)" +"ROUND(+'[5]Detail Expense'!$Q$31/1000,0)" +"ROUND(+'[6]Detail Expense'!$C$31/1000,0)" +"ROUND(+'[6]Detail Expense'!$D$31/1000,0)" +"ROUND(+'[6]Detail Expense'!$Q$31/1000,0)" +"ROUND(+'[2]Detail Expense'!$C$186/1000,0)" +"ROUND(+'[2]Detail Expense'!$D$186/1000,0)" +"ROUND(+'[2]Detail Expense'!$Q$186/1000,0)" +"ROUND(+'[3]Detail Expense'!$C$186/1000,0)" +"ROUND(+'[3]Detail Expense'!$D$186/1000,0)" +"ROUND(+'[3]Detail Expense'!$Q$186/1000,0)" +"ROUND(+'[4]Detail Expense'!$C$186/1000,0)" +"ROUND(+'[4]Detail Expense'!$D$186/1000,0)" +"ROUND(+'[4]Detail Expense'!$Q$186/1000,0)" +"ROUND(+'[1]Detail Expense'!$C$186/1000,0)" +"ROUND(+'[1]Detail Expense'!$D$186/1000,0)" +"ROUND(+'[1]Detail Expense'!$Q$186/1000,0)" +"ROUND(+'[5]Detail Expense'!$C$186/1000,0)" +"ROUND(+'[5]Detail Expense'!$D$186/1000,0)" +"ROUND(+'[5]Detail Expense'!$Q$186/1000,0)" +"ROUND(+'[6]Detail Expense'!$C$186/1000,0)" +"ROUND(+'[6]Detail Expense'!$D$186/1000,0)" +"ROUND(+'[6]Detail Expense'!$Q$186/1000,0)" +"+E28+S28+W28+AA28" +"ROUND(+'[2]Detail Expense'!$C$182/1000,0)" +"ROUND(+'[2]Detail Expense'!$D$182/1000,0)" +"ROUND(+'[2]Detail Expense'!$Q$182/1000,0)" +"ROUND(+'[3]Detail Expense'!$C$182/1000,0)" +"ROUND(+'[3]Detail Expense'!$D$182/1000,0)" +"ROUND(+'[3]Detail Expense'!$Q$182/1000,0)" +"ROUND(+'[4]Detail Expense'!$C$182/1000,0)" +"ROUND(+'[4]Detail Expense'!$D$182/1000,0)" +"ROUND(+'[4]Detail Expense'!$Q$182/1000,0)" +"ROUND(+'[1]Detail Expense'!$C$182/1000,0)" +"ROUND(+'[1]Detail Expense'!$D$182/1000,0)" +"ROUND(+'[1]Detail Expense'!$Q$182/1000,0)" +"ROUND(+'[5]Detail Expense'!$C$182/1000,0)" +"ROUND(+'[5]Detail Expense'!$D$182/1000,0)" +"ROUND(+'[5]Detail Expense'!$Q$182/1000,0)" +"ROUND(+'[6]Detail Expense'!$C$182/1000,0)" +"ROUND(+'[6]Detail Expense'!$D$182/1000,0)" +"ROUND(+'[6]Detail Expense'!$Q$182/1000,0)" +"ROUND(+'[2]Detail Expense'!$C$190/1000,0)" +"ROUND(+'[2]Detail Expense'!$D$190/1000,0)" +"ROUND(+'[2]Detail Expense'!$Q$190/1000,0)" +"ROUND(+'[3]Detail Expense'!$C$190/1000,0)" +"ROUND(+'[3]Detail Expense'!$D$190/1000,0)" +"ROUND(+'[3]Detail Expense'!$Q$190/1000,0)" +"ROUND(+'[4]Detail Expense'!$C$190/1000,0)" +"ROUND(+'[4]Detail Expense'!$D$190/1000,0)" +"ROUND(+'[4]Detail Expense'!$Q$190/1000,0)" +"ROUND(+'[1]Detail Expense'!$C$190/1000,0)" +"ROUND(+'[1]Detail Expense'!$D$190/1000,0)" +"ROUND(+'[1]Detail Expense'!$Q$190/1000,0)" +"ROUND(+'[5]Detail Expense'!$C$190/1000,0)" +"ROUND(+'[5]Detail Expense'!$D$190/1000,0)" +"ROUND(+'[5]Detail Expense'!$Q$190/1000,0)" +"ROUND(+'[6]Detail Expense'!$C$190/1000,0)" +"ROUND(+'[6]Detail Expense'!$D$190/1000,0)" +"ROUND(+'[6]Detail Expense'!$Q$190/1000,0)" +"SUM(D24:D30)" +"ROUND(+[2]Allocations!$D$37/1000,0)" +"ROUND(+[2]Allocations!$E$37/1000,0)" +"ROUND(+[2]Allocations!$G$37/1000,0)" +"ROUND(+[3]Allocations!$D$37/1000,0)" +"ROUND(+[3]Allocations!$E$37/1000,0)" +"ROUND(+[3]Allocations!$G$37/1000,0)" +"ROUND(+[4]Allocations!$D$37/1000,0)" +"ROUND(+[4]Allocations!$E$37/1000,0)" +"ROUND(+[4]Allocations!$G$37/1000,0)" +"ROUND(+[1]Allocations!$D$37/1000,0)" +"ROUND(+[1]Allocations!$E$37/1000,0)" +"ROUND(+[1]Allocations!$G$37/1000,0)" +"ROUND(+[5]Allocations!$D$37/1000,0)" +"ROUND(+[5]Allocations!$E$37/1000,0)" +"ROUND(+[5]Allocations!$G$37/1000,0)" +"ROUND(+[6]Allocations!$D$37/1000,0)" +"ROUND(+[6]Allocations!$E$37/1000,0)" +"ROUND(+[6]Allocations!$G$37/1000,0)" +"ROUND(D32-D34,1)" +"'[2]Detail Capital'!$C$64" +"'[2]Detail Capital'!$D$64" +"'[2]Detail Capital'!$Q$64" +"'[3]Detail Capital'!$C$64" +"'[3]Detail Capital'!$D$64" +"'[3]Detail Capital'!$Q$64" +"'[4]Detail Capital'!$C$64" +"'[4]Detail Capital'!$D$64" +"'[4]Detail Capital'!$Q$64" +"'[1]Detail Capital'!$C$64" +"'[1]Detail Capital'!$D$64" +"'[1]Detail Capital'!$Q$64" +"'[5]Detail Capital'!$C$64" +"'[5]Detail Capital'!$D$64" +"'[5]Detail Capital'!$Q$64" +"'[6]Detail Capital'!$C$64" +"'[6]Detail Capital'!$D$64" +"'[6]Detail Capital'!$Q$64" +"SUM(D38:K38)" +"+'[2]Detail Expense'!$C$200" +"+'[2]Detail Expense'!$D$200" +"+'[2]Detail Expense'!$Q$200" +"+'[3]Detail Expense'!$C$200" +"+'[3]Detail Expense'!$D$200" +"+'[3]Detail Expense'!$Q$200" +"+'[4]Detail Expense'!$C$200" +"+'[4]Detail Expense'!$D$200" +"+'[4]Detail Expense'!$Q$200" +"+'[1]Detail Expense'!$C$200" +"+'[1]Detail Expense'!$D$200" +"+'[1]Detail Expense'!$Q$200" +"+'[5]Detail Expense'!$C$200" +"+'[5]Detail Expense'!$D$200" +"+'[5]Detail Expense'!$Q$200" +"+'[6]Detail Expense'!$C$200" +"+'[6]Detail Expense'!$D$200" +"+'[6]Detail Expense'!$Q$200" +"+'[2]Detail Expense'!$C$11" +"+'[2]Detail Expense'!$D$11" +"+'[2]Detail Expense'!$Q$11" +"+'[3]Detail Expense'!$C$11" +"+'[3]Detail Expense'!$D$11" +"+'[3]Detail Expense'!$Q$11" +"+'[4]Detail Expense'!$C$11" +"+'[4]Detail Expense'!$D$11" +"+'[4]Detail Expense'!$Q$11" +"+'[1]Detail Expense'!$C$11" +"+'[1]Detail Expense'!$D$11" +"+'[1]Detail Expense'!$Q$11" +"+'[5]Detail Expense'!$C$11" +"+'[5]Detail Expense'!$D$11" +"+'[5]Detail Expense'!$Q$11" +"+'[6]Detail Expense'!$C$11" +"+'[6]Detail Expense'!$D$11" +"+'[6]Detail Expense'!$Q$11" +"+'[2]Detail Expense'!$C$15" +"+'[2]Detail Expense'!$D$15" +"+'[2]Detail Expense'!$Q$15" +"+'[3]Detail Expense'!$C$15" +"+'[3]Detail Expense'!$D$15" +"+'[3]Detail Expense'!$Q$15" +"+'[4]Detail Expense'!$C$15" +"+'[4]Detail Expense'!$D$15" +"+'[4]Detail Expense'!$Q$15" +"+'[1]Detail Expense'!$C$15" +"+'[1]Detail Expense'!$D$15" +"+'[1]Detail Expense'!$Q$15" +"+'[5]Detail Expense'!$C$15" +"+'[5]Detail Expense'!$D$15" +"+'[5]Detail Expense'!$Q$15" +"+'[6]Detail Expense'!$C$15" +"+'[6]Detail Expense'!$D$15" +"+'[6]Detail Expense'!$Q$15" +"+D44+D43" +"SUM(F7:H7)" +"+E7+I7" +"SUM(I7:I15)" +"5000000-I16" +"SUM(I21:I31)" +"SUM(E8:E23)" +"2463-596448" +"391973+7043892" +"SUM(B6:B8)" +"B4+B9+B14" +"SUM(B8:D8)" +"E8" +"SUM(B8:B10)" +"SUM(G8:G10)-F11" +"+G7+G9+G11" +"+G13+G18" +"-604-15" +"-457-15" +"-309-15" +"-374-15" +"-227-15" +"-79-15" +"-81.947-62" +"(H9-$G$29)*100" +"TEXT('Bond Prices - Emerging'!$H$5,""dd-mmm"") & "" Yield""" +"H34+(1/3)*($H$36-$H$34)" +"G36+(1/3)*(G$39-G$36)" +"G39+0.2*(G$44-G$39)" +"G44+0.25*(G$46-G$44)" +"(H49-H35)*100" +"(H53-H40)*100" +"AVERAGE(IM77,IM79)" +"'Bond Prices - Developed'!C1" +"""Change from "" & TEXT($H$5,""dd-mmm"")" +"M4" +"J5" +"VLOOKUP($B6,'Country Risk Rating May 2001'!$B$6:$E$54,4,FALSE)" +"529-422" +"528-423" +"IF(G6=$H$4,J6-H6,K6-I6)" +"J6" +"J6-H6" +"VLOOKUP(ROUND(($F6-TODAY())/365,0) & "" Year"",'Bond Prices - Developed'!$C$48:$I$60,4)" +"D$6" +"588-482" +"585-483" +"$N$7-'Bond Prices - Developed'!$F$58" +"569-448" +"574-448" +"$N$8-'Bond Prices - Developed'!$F$54" +"491-397" +"488-398" +"$N$9-'Bond Prices - Developed'!$F$51" +"D$9" +"$N$10-'Bond Prices - Developed'!$F$54" +"574-474" +"571-474" +"$N$11-'Bond Prices - Developed'!$F$57" +"$N$12-'Bond Prices - Developed'!$F$53" +"D$12" +"581-482" +"582-483" +"$N$13-'Bond Prices - Developed'!$F$58" +"$N$14-'Bond Prices - Developed'!$F$59" +"N15-'Bond Prices - Developed'!F50" +"539-397" +"522-398" +"$N$16-'Bond Prices - Developed'!$F$51" +"$N$17-'Bond Prices - Developed'!$F$50" +"D$17" +"669-448" +"654-448" +"$N$18-'Bond Prices - Developed'!$F$54" +"VLOOKUP($T18,'Bond Prices - Developed'!$C$35:$H$46,6,FALSE)" +"$N$19-'Bond Prices - Developed'!$F$50" +"D$19" +"563-397" +"546-398" +"$N$20-'Bond Prices - Developed'!$F$53" +"$N$21-'Bond Prices - Developed'!$F$51" +"D$21" +"573-397" +"559-398" +"$N$22-'Bond Prices - Developed'!$F$51" +"$N$23-'Bond Prices - Developed'!$F$50" +"D$23" +"$N$24-'Bond Prices - Developed'!$F$53" +"$N$25-'Bond Prices - Developed'!$F$55" +"$N$26-'Bond Prices - Developed'!$F$57" +"$N$27-'Bond Prices - Developed'!$F$60" +"$N$28-'Bond Prices - Developed'!$F$58" +"$N$29-'Bond Prices - Developed'!$F$60" +"$N$30-'Bond Prices - Developed'!$F$50" +"E$30" +"N31-'Bond Prices - Developed'!F55" +"$N$32-'Bond Prices - Developed'!$F$49" +"1030-422" +"1002-423" +"$N$33-'Bond Prices - Developed'!$F$50" +"$N$34-'Bond Prices - Developed'!$F$49" +"D$34" +"$N$35-'Bond Prices - Developed'!$F$51" +"$N$36-'Bond Prices - Developed'!$F$53" +"$N$37-'Bond Prices - Developed'!$F$55" +"$N$38-'Bond Prices - Developed'!$F$59" +"$N$39-'Bond Prices - Developed'!$F$60" +"+E6-F6" +"(VLOOKUP(B6,'[4]New Ratings'!$A$3:$I$195,5,FALSE))" +"IF(AND(R6<=20,R6<>0),""A"",IF(R6<=40,""B"",IF(R6<=60,""C"",IF(R6<=80,""D"",IF(R6<=100,""E"",""*"")))))" +"IF(R6=""*"",""*"",R6-S6)" +"IF(ISERROR(VLOOKUP(AB6,[3]Methodology!$H$32:$I$43,2,FALSE)),"""",VLOOKUP(AB6,[3]Methodology!$H$32:$I$43,2,FALSE))" +"SUM(AH6:AJ6)/3" +"SUM(AK6:AM6)/3" +"IF(R12<=20,""A"",IF(R12<=40,""B"",IF(R12<=60,""C"",IF(R12<=80,""D"",IF(R12<=100,""E"",""*"")))))" +"IF(ISERROR(VLOOKUP(AB33,[5]Methodology!$H$26:$I$37,2,FALSE)),"""",VLOOKUP(AB33,[5]Methodology!$H$26:$I$37,2,FALSE))" +"COUNTA(B6:B54)" +"TODAY()" +"'Bond Prices - Developed'!$H$68/100" +"B49+B50/10000" +"[2]FX!$B$8" +"IF($B$47>DATE(YEAR($B$47),6,30),DATE(YEAR($B$47),12,31),DATE(YEAR($B$47),6,30))" +"IF(B55=$B$44,"""",IF(EOMONTH(B55,6)<=$B$44,EOMONTH(B55,6),$B$44))" +"$B$48*$B$45/2" +"IF(L$55="""","""",$B$48*$B$45/2)" +"IF(B$55=$B$44,$B$48,0)" +"IF(L$55="""","""",IF(L$55=$B$44,$B$48,0))" +"SUM(B56:B57)" +"IF($L55="""","""",SUM(L56:L57))" +"1/((1+$B$51/2)^(2*(B$55-$B$47)/365.25))" +"IF(L$55="""","""",1/((1+$B$51/2)^(2*(L$55-$B$47)/365.25)))" +"SUMPRODUCT(B58:L58,B59:L59)" +"VLOOKUP(B$55,[2]FX!$A$1:$B$65536,2)" +"IF(L$55="""","""",VLOOKUP(L$55,[2]FX!$A$1:$B$65536,2))" +"B55" +"B56/B$62" +"IF(L$64="""","""",L56/L$62)" +"IF(L$64="""","""",SUM(L65:L66))" +"1/((1+$B$53/2)^(2*(B$55-$B$47)/365.25))" +"IF(L$64="""","""",1/((1+$B$53/2)^(2*(L$55-$B$47)/365.25)))" +"$B$60/$B$52" +"B69-B70" +"TODAY()" +"H6+1" +"SUM(G7:AK7)" +"SUM(G8:AL8)" +"SUM(F7:F8)" +"8.7" +"SUM(F12:F17)" +"F18+F19+F21+F20" +"G18+G21" +"H18+H19+H20+H21" +"1017.5" +"-47.9+0.1" +"F9+F22+F23+F24+F25+F26" +"G9+G22+G23+G24+G25+G26+0.1" +"H6+1" +"SUM(G7:AK7)" +"SUM(F7:F8)" +"SUM(G13:AL13)" +"SUM(F12:F17)" +"F18+F19+F21+F20" +"G18+G19+G20+G21" +"-3.4+0.2" +"11.6+0.1" +"71.5-0.1" +"45.3+0.1" +"-57-0.1" +"6.8+0.2" +"F9+F22+F23+F24+F25+F26" +"H6+1" +"SUM(G7:AL7)" +"SUM(F7:F8)" +"SUM(F12:F17)" +"F18+F19+F21+F20" +"H18+H19+H20+H21" +"F9+F22+F23+F24+F25+F26" +"H6+1" +"SUM(H7:J7)" +"Sept!F7" +"Aug!F7" +"July!F7" +"Aug!N7" +"SUM(F18:F21)" +"H18+H19+H20+H21" +"(H9-$G$29)*100" +"TEXT('Bond Prices - Emerging'!$H$5,""dd-mmm"") & "" Yield""" +"G34+(1/3)*($G$36-$G$34)" +"H34+(1/3)*($H$36-$H$34)" +"G36+(1/3)*(G$39-G$36)" +"G39+0.2*(G$44-G$39)" +"G44+0.25*(G$46-G$44)" +"(H49-H35)*100" +"(H53-H40)*100" +"AVERAGE(IM77,IM79)" +"'Bond Prices - Developed'!C1" +"""Change from "" & TEXT($H$5,""dd-mmm"")" +"M4" +"J5" +"VLOOKUP($B6,'Country Risk Rating May 2001'!$B$6:$E$54,4,FALSE)" +"528-423" +"516-412" +"IF(G6=$H$4,J6-H6,K6-I6)" +"J6" +"J6-H6" +"VLOOKUP(ROUND(($F6-TODAY())/365,0) & "" Year"",'Bond Prices - Developed'!$C$48:$I$60,4)" +"D$6" +"585-483" +"580-474" +"$N$7-'Bond Prices - Developed'!$F$58" +"574-448" +"563-436" +"$N$8-'Bond Prices - Developed'!$F$54" +"488-398" +"474-387" +"$N$9-'Bond Prices - Developed'!$F$51" +"D$9" +"$N$10-'Bond Prices - Developed'!$F$54" +"571-474" +"565-464" +"$N$11-'Bond Prices - Developed'!$F$57" +"$N$12-'Bond Prices - Developed'!$F$53" +"D$12" +"582-483" +"581-474" +"$N$13-'Bond Prices - Developed'!$F$58" +"$N$14-'Bond Prices - Developed'!$F$59" +"N15-'Bond Prices - Developed'!F50" +"522-398" +"518-387" +"$N$16-'Bond Prices - Developed'!$F$51" +"$N$17-'Bond Prices - Developed'!$F$50" +"D$17" +"654-448" +"649-436" +"$N$18-'Bond Prices - Developed'!$F$54" +"VLOOKUP($T18,'Bond Prices - Developed'!$C$35:$H$46,6,FALSE)" +"$N$19-'Bond Prices - Developed'!$F$50" +"D$19" +"546-398" +"533-387" +"$N$20-'Bond Prices - Developed'!$F$53" +"$N$21-'Bond Prices - Developed'!$F$51" +"D$21" +"559-398" +"548-387" +"$N$22-'Bond Prices - Developed'!$F$51" +"$N$23-'Bond Prices - Developed'!$F$50" +"D$23" +"$N$24-'Bond Prices - Developed'!$F$53" +"$N$25-'Bond Prices - Developed'!$F$55" +"$N$26-'Bond Prices - Developed'!$F$57" +"$N$27-'Bond Prices - Developed'!$F$60" +"$N$28-'Bond Prices - Developed'!$F$58" +"$N$29-'Bond Prices - Developed'!$F$60" +"$N$30-'Bond Prices - Developed'!$F$50" +"E$30" +"N31-'Bond Prices - Developed'!F55" +"$N$32-'Bond Prices - Developed'!$F$49" +"1002-423" +"996-412" +"$N$33-'Bond Prices - Developed'!$F$50" +"$N$34-'Bond Prices - Developed'!$F$49" +"D$34" +"$N$35-'Bond Prices - Developed'!$F$51" +"$N$36-'Bond Prices - Developed'!$F$53" +"$N$37-'Bond Prices - Developed'!$F$55" +"$N$38-'Bond Prices - Developed'!$F$59" +"$N$39-'Bond Prices - Developed'!$F$60" +"+E6-F6" +"(VLOOKUP(B6,'[4]New Ratings'!$A$3:$I$195,5,FALSE))" +"IF(AND(R6<=20,R6<>0),""A"",IF(R6<=40,""B"",IF(R6<=60,""C"",IF(R6<=80,""D"",IF(R6<=100,""E"",""*"")))))" +"IF(R6=""*"",""*"",R6-S6)" +"IF(ISERROR(VLOOKUP(AB6,[3]Methodology!$H$32:$I$43,2,FALSE)),"""",VLOOKUP(AB6,[3]Methodology!$H$32:$I$43,2,FALSE))" +"SUM(AH6:AJ6)/3" +"SUM(AK6:AM6)/3" +"IF(R12<=20,""A"",IF(R12<=40,""B"",IF(R12<=60,""C"",IF(R12<=80,""D"",IF(R12<=100,""E"",""*"")))))" +"IF(ISERROR(VLOOKUP(AB33,[5]Methodology!$H$26:$I$37,2,FALSE)),"""",VLOOKUP(AB33,[5]Methodology!$H$26:$I$37,2,FALSE))" +"COUNTA(B6:B54)" +"TODAY()" +"'Bond Prices - Developed'!$H$68/100" +"B49+B50/10000" +"[2]FX!$B$8" +"IF($B$47>DATE(YEAR($B$47),6,30),DATE(YEAR($B$47),12,31),DATE(YEAR($B$47),6,30))" +"IF(B55=$B$44,"""",IF(EOMONTH(B55,6)<=$B$44,EOMONTH(B55,6),$B$44))" +"$B$48*$B$45/2" +"IF(L$55="""","""",$B$48*$B$45/2)" +"IF(B$55=$B$44,$B$48,0)" +"IF(L$55="""","""",IF(L$55=$B$44,$B$48,0))" +"SUM(B56:B57)" +"IF($L55="""","""",SUM(L56:L57))" +"1/((1+$B$51/2)^(2*(B$55-$B$47)/365.25))" +"IF(L$55="""","""",1/((1+$B$51/2)^(2*(L$55-$B$47)/365.25)))" +"SUMPRODUCT(B58:L58,B59:L59)" +"VLOOKUP(B$55,[2]FX!$A$1:$B$65536,2)" +"IF(L$55="""","""",VLOOKUP(L$55,[2]FX!$A$1:$B$65536,2))" +"B55" +"B56/B$62" +"IF(L$64="""","""",L56/L$62)" +"IF(L$64="""","""",SUM(L65:L66))" +"1/((1+$B$53/2)^(2*(B$55-$B$47)/365.25))" +"IF(L$64="""","""",1/((1+$B$53/2)^(2*(L$55-$B$47)/365.25)))" +"$B$60/$B$52" +"B69-B70" +"SUM(F7:H7)" +"+E7+I7" +"158700-F12" +"SUM(I7:I16)" +"5000000-I17" +"SUM(I22:I30)" +"SUM(E8:E23)" +"222492.95+19217725" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"222492.95+359004.21" +"-51876.61+15838.52" +"510244.44+1027933.48+288940.56+240012" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(O36,O32,O28,O20,O15)" +"6781315.73+11637732.7" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"2283513.15" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(O36,O32,O28,O20,O15)" +"2567970.69+9086514.98" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"9025.65+1923557.92" +"233144.44+4011.82" +"15838.52+135363.86" +"495954+798596+1893738+3068582.61" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(O36,O32,O28,O20,O15)" +"4983986.03+4102528.95" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"9025.65+361082.48" +"H19/N19" +"J19/N19" +"233144.44+4011.82" +"248624.1+3000000+900000+600000" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(O36,O32,O28,O20,O15)" +"2146835.69+1955693.26" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"37119.76+323962.72" +"H19/N19" +"J19/N19" +"222492.95+4011.82" +"222492.95*3" +"1670664.22+1063418" +"1504434.26+829198.68" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(O36,O32,O28,O20,O15)" +"24740.94+1930952.32" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"-152850.42+476813.14" +"H19/N19" +"J19/N19" +"72893.35+2346886.15" +"222492.95" +"860590.43+1148606.8" +"-739143.8+1568342.48" +"400000+3350000" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(O36,O32,O28,O20,O15)" +"20281.51+1888730.32" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"32407.23+444405.91" +"H19/N19" +"J19/N19" +"444985.9+4011.82" +"105299.88-8407.53" +"-818199.1+2386541.58" +"4300000" +"SUM(D35,D31,D27,D23,D19,D14)" +"37325.9+1851404.42" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"71398.48+468894.72" +"H19/N19" +"J19/N19" +"444985.9+4011.82" +"28085.15-36492.68" +"598644.72+1819424.3" +"1500000" +"SUM(D35,D31,D27,D23,D19,D14)" +"765643.41+1085761.01" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"4275090.13" +"24488.81+444405.91" +"H19/N19" +"J19/N19" +"3188526.22+2699455.47+1522850.42" +"444985.9+4011.82" +"18617.53-55110.21" +"1412855.55+1621503.24" +"975141.39+830678.71" +"SUM(D35,D31,D27,D23,D19,D14)" +"-462610.38+1548371.39" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"1304115.03+2722035.64" +"H19/N19" +"J19/N19" +"2730346.33" +"1073124.03+17839.24" +"599706.33+230972.38" +"SUM(D35,D31,D27,D23,D19,D14)" +"2766781.24" +"2069758.44-476961.58" +"6931.5" +"13448.48+1534922.91" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"2297123.6+2282155.9+1002042.77" +"2005+444405.91" +"H19/N19" +"J19/N19" +"222492.95+222492.95" +"-58231.25+3121.04" +"1274815.21+1409.37" +"28354+202618.38" +"SUM(D35,D31,D27,D23,D19,D14)" +"6122956.92-175922.3" +"16120.84+1518802.07" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"4045590.65+3388277.02" +"2005+444405.91" +"H19/N19" +"J19/N19" +"222492.95+444985.9" +"14521.91+202618.38" +"SUM(D35,D31,D27,D23,D19,D14)" +"8079349.15-469541.88" +"3873847.26" +"684+1518118.07" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"6101574.82" +"2005+444405.91" +"H19/N19" +"J19/N19" +"1104.17+2817381.12+4670.12" +"222492.95-212872.29" +"222492.95+222492.95" +"1486802.59+3121.04" +"200993.8+1588512.44+1277.6" +"2994328.65" +"SUM(D35,D31,D27,D23,D19,D14)" +"974385.64+1712084.13" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"290490.43-212872.29" +"52629.22+663416.07" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"9973.39+177074.32+3326591.62" +"1536897.81+16694.79" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"183708.79-62883.24" +"H19/N19" +"J19/N19" +"-197492.73+25" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"-197492.73+25" +"SUM(D35,D31,D27,D23,D19,D14)" +"9082357.21+681819.86" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"-197492.73+25" +"SUM(D35,D31,D27,D23,D19,D14)" +"8885821.83+681819.86" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"19417.71+422165.29" +"H19/N19" +"J19/N19" +"-197492.73+25" +"SUM(D35,D31,D27,D23,D19,D14)" +"8438904.44+681819.86" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"19417.71+422165.29" +"H19/N19" +"J19/N19" +"-197492.73+25" +"SUM(D35,D31,D27,D23,D19,D14)" +"9291272.33+681819.86" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"19417.71+422165.29" +"H19/N19" +"J19/N19" +"-197492.73+25" +"SUM(D35,D31,D27,D23,D19,D14)" +"TODAY()" +"H6+1" +"SUM(G7:AK7)" +"SUM(G8:AL8)" +"SUM(F7:F8)" +"8.7" +"SUM(F12:F17)" +"F18+F19+F21+F20" +"G18+G21" +"H18+H24+H20+H21" +"1017.5" +"-47.9+0.1" +"F9+F22+F23+F24+F25+F26" +"G9+G22+G23+G19+G25+G26+0.1" +"H9+H22+H23+H19+H25+H26" +"H6+1" +"SUM(G7:AK7)" +"SUM(F7:F8)" +"SUM(G13:AL13)" +"SUM(G17:AL17)+0.5" +"SUM(F12:F17)" +"F21+F20+F19+F18" +"G18+G24+G20+G21" +"F9+F22+F23+F25+F26+F24" +"G9+G22+G23+G19+G25+G26" +"H6+1" +"SUM(G7:AL7)" +"SUM(F7:F8)" +"SUM(F12:F17)" +"F18+F19+F21+F20" +"F9+F22+F23+F24+F25+F26" +"I7+1" +"SUM(I8:M8)" +"Sept!F7" +"Aug!F7" +"July!F7" +"Sept!AD7" +"Sept!F10" +"Aug!F10" +"July!F10" +"Sept!AD10" +"Sept!F13" +"Aug!F13" +"July!F13" +"Sept!AD13" +"Sept!F19" +"Aug!F19" +"July!F19" +"Sept!AD19" +"SUM(F21:F25)" +"Aug!E22" +"O21+O29+O24+O25" +"Sept!F23" +"Aug!F23" +"July!F23" +"Sept!AD23" +"Sept!AD324" +"Sept!F27" +"Aug!F27" +"July!F27" +"Sept!$AD$27" +"(H9-$G$29)*100" +"TEXT('Bond Prices - Emerging'!$H$5,""dd-mmm"") & "" Yield""" +"G34+(1/3)*($G$36-$G$34)" +"H34+(1/3)*($H$36-$H$34)" +"G36+(1/3)*(G$39-G$36)" +"G39+0.2*(G$44-G$39)" +"G44+0.25*(G$46-G$44)" +"(H49-H35)*100" +"(H53-H40)*100" +"AVERAGE(IM77,IM79)" +"'Bond Prices - Developed'!C1" +"""Change from "" & TEXT($H$5,""dd-mmm"")" +"M4" +"J5" +"VLOOKUP($B6,'Country Risk Rating May 2001'!$B$6:$E$54,4,FALSE)" +"516-412" +"507-407" +"IF(G6=$H$4,J6-H6,K6-I6)" +"J6" +"J6-H6" +"VLOOKUP(ROUND(($F6-TODAY())/365,0) & "" Year"",'Bond Prices - Developed'!$C$48:$I$60,4)" +"D$6" +"580-474" +"578-474" +"$N$7-'Bond Prices - Developed'!$F$58" +"563-436" +"576-434" +"$N$8-'Bond Prices - Developed'!$F$54" +"474-387" +"465-380" +"$N$9-'Bond Prices - Developed'!$F$51" +"D$9" +"$N$10-'Bond Prices - Developed'!$F$54" +"565-464" +"563-464" +"$N$11-'Bond Prices - Developed'!$F$57" +"$N$12-'Bond Prices - Developed'!$F$53" +"D$12" +"581-474" +"$N$13-'Bond Prices - Developed'!$F$58" +"$N$14-'Bond Prices - Developed'!$F$59" +"N15-'Bond Prices - Developed'!F50" +"518-387" +"508-380" +"$N$16-'Bond Prices - Developed'!$F$51" +"$N$17-'Bond Prices - Developed'!$F$50" +"D$17" +"649-436" +"639-434" +"$N$18-'Bond Prices - Developed'!$F$54" +"VLOOKUP($T18,'Bond Prices - Developed'!$C$35:$H$46,6,FALSE)" +"$N$19-'Bond Prices - Developed'!$F$50" +"D$19" +"533-387" +"527-380" +"$N$20-'Bond Prices - Developed'!$F$53" +"$N$21-'Bond Prices - Developed'!$F$51" +"D$21" +"548-387" +"538-380" +"$N$22-'Bond Prices - Developed'!$F$51" +"$N$23-'Bond Prices - Developed'!$F$50" +"D$23" +"$N$24-'Bond Prices - Developed'!$F$53" +"$N$25-'Bond Prices - Developed'!$F$55" +"$N$26-'Bond Prices - Developed'!$F$57" +"$N$27-'Bond Prices - Developed'!$F$60" +"$N$28-'Bond Prices - Developed'!$F$58" +"$N$29-'Bond Prices - Developed'!$F$60" +"$N$30-'Bond Prices - Developed'!$F$50" +"E$30" +"N31-'Bond Prices - Developed'!F55" +"$N$32-'Bond Prices - Developed'!$F$49" +"996-412" +"995-407" +"$N$33-'Bond Prices - Developed'!$F$50" +"$N$34-'Bond Prices - Developed'!$F$49" +"D$34" +"$N$35-'Bond Prices - Developed'!$F$51" +"$N$36-'Bond Prices - Developed'!$F$53" +"$N$37-'Bond Prices - Developed'!$F$55" +"$N$38-'Bond Prices - Developed'!$F$59" +"$N$39-'Bond Prices - Developed'!$F$60" +"+E6-F6" +"(VLOOKUP(B6,'[4]New Ratings'!$A$3:$I$195,5,FALSE))" +"IF(AND(R6<=20,R6<>0),""A"",IF(R6<=40,""B"",IF(R6<=60,""C"",IF(R6<=80,""D"",IF(R6<=100,""E"",""*"")))))" +"IF(R6=""*"",""*"",R6-S6)" +"IF(ISERROR(VLOOKUP(AB6,[3]Methodology!$H$32:$I$43,2,FALSE)),"""",VLOOKUP(AB6,[3]Methodology!$H$32:$I$43,2,FALSE))" +"SUM(AH6:AJ6)/3" +"SUM(AK6:AM6)/3" +"IF(R12<=20,""A"",IF(R12<=40,""B"",IF(R12<=60,""C"",IF(R12<=80,""D"",IF(R12<=100,""E"",""*"")))))" +"IF(ISERROR(VLOOKUP(AB33,[5]Methodology!$H$26:$I$37,2,FALSE)),"""",VLOOKUP(AB33,[5]Methodology!$H$26:$I$37,2,FALSE))" +"COUNTA(B6:B54)" +"TODAY()" +"'Bond Prices - Developed'!$H$68/100" +"B49+B50/10000" +"[2]FX!$B$8" +"IF($B$47>DATE(YEAR($B$47),6,30),DATE(YEAR($B$47),12,31),DATE(YEAR($B$47),6,30))" +"IF(B55=$B$44,"""",IF(EOMONTH(B55,6)<=$B$44,EOMONTH(B55,6),$B$44))" +"$B$48*$B$45/2" +"IF(L$55="""","""",$B$48*$B$45/2)" +"IF(B$55=$B$44,$B$48,0)" +"IF(L$55="""","""",IF(L$55=$B$44,$B$48,0))" +"SUM(B56:B57)" +"IF($L55="""","""",SUM(L56:L57))" +"1/((1+$B$51/2)^(2*(B$55-$B$47)/365.25))" +"IF(L$55="""","""",1/((1+$B$51/2)^(2*(L$55-$B$47)/365.25)))" +"SUMPRODUCT(B58:L58,B59:L59)" +"VLOOKUP(B$55,[2]FX!$A$1:$B$65536,2)" +"IF(L$55="""","""",VLOOKUP(L$55,[2]FX!$A$1:$B$65536,2))" +"B55" +"B56/B$62" +"IF(L$64="""","""",L56/L$62)" +"IF(L$64="""","""",SUM(L65:L66))" +"1/((1+$B$53/2)^(2*(B$55-$B$47)/365.25))" +"IF(L$64="""","""",1/((1+$B$53/2)^(2*(L$55-$B$47)/365.25)))" +"$B$60/$B$52" +"B69-B70" +"H6+1" +"SUM(G7:AK7)" +"SUM(G8:AL8)" +"SUM(F7:F8)" +"8.7" +"SUM(F12:F17)" +"F18+F19+F21+F20" +"G18+G21" +"H18+H24+H20+H21" +"1017.5" +"-47.9+0.1" +"F9+F22+F23+F24+F25+F26" +"G9+G22+G23+G19+G25+G26+0.1" +"H9+H22+H23+H19+H25+H26" +"H6+1" +"SUM(G7:AK7)" +"SUM(F7:F8)" +"SUM(G13:AL13)" +"SUM(G17:AL17)+0.5" +"SUM(F12:F17)" +"-63.7+70.2" +"F21+F20+F19+F18" +"G18+G24+G20+G21" +"71.4-70.2" +"F9+F22+F23+F25+F26+F24" +"G9+G22+G23+G19+G25+G26" +"H6+1" +"SUM(G7:AL7)" +"SUM(F7:F8)" +"SUM(F12:F17)" +"F18+F19+F21+F20" +"16.7-0.4" +"F9+F22+F23+F24+F25+F26" +"I7+1" +"SUM(I8:M8)" +"Sept!F7" +"Aug!F7" +"July!F7" +"Sept!AA7" +"Sept!F10" +"Aug!F10" +"July!F10" +"Sept!AA10" +"Sept!F13" +"Aug!F13" +"July!F13" +"Sept!AA13" +"Sept!F19" +"Aug!F19" +"July!F19" +"Sept!AA19" +"SUM(F21:F25)" +"O21+O29+O24+O25" +"Sept!F23" +"Aug!F23" +"July!F23" +"Sept!AA23" +"Sept!F27" +"Aug!F27" +"July!F27" +"Sept!$AA$27" +"SUM(F7:H7)" +"+E7+I7" +"SUM(I7:I15)" +"5000000-I16" +"11000+54000" +"45000+32600" +"SUM(I21:I27)" +"SUM(E8:E25)" +"TODAY()" +"+U10+U13+U17" +"+V10+V13+V27+V17" +"SUM(U11:U12)" +"+O11-T11" +"+P11-T11" +"+O12" +"SUM(U14:U16)" +"+O9+O27" +"SUM(T11:T29)" +"+F7-E7" +"+E7+I7" +"+E8-F8" +"SUM(F10:H10)" +"1050700-F11" +"SUM(I7:I15)" +"5000000-I16" +"45000+32600" +"+I22+E22" +"SUM(I21:I25)" +"SUM(E8:E28)" +"('COB 082701'!B11)/1000000" +"('COB 082801'!B11)/1000000" +"'COB 082901'!B11/1000000" +"'COB 090401'!B11/1000000" +"'COB 090601'!B11/1000000" +"'COB 091001'!B11/1000000" +"'COB 091201'!B11/1000000" +"'COB 091701'!B11/1000000" +"'COB 091801'!B11/1000000" +"('COB 082701'!C11)/1000000" +"('COB 082801'!C11)/1000000" +"'COB 082901'!C11/1000000" +"'COB 090401'!C11/1000000" +"'COB 090601'!C11/1000000" +"'COB 091001'!C11/1000000" +"'COB 091201'!C11/1000000" +"'COB 091701'!C11/1000000" +"'COB 091801'!C11/1000000" +"('COB 082701'!D11)/1000000" +"('COB 082801'!D11)/1000000" +"'COB 082901'!D11/1000000" +"'COB 090401'!D11/1000000" +"'COB 090601'!D11/1000000" +"'COB 091001'!D11/1000000" +"'COB 091201'!D11/1000000" +"'COB 091701'!D11/1000000" +"'COB 091801'!D11/1000000" +"SUM(B2:B4)" +"'COB 082901'!E12/1000000" +"'COB 090401'!E12/1000000" +"'COB 090601'!E12/1000000" +"'COB 091001'!E12/1000000" +"'COB 091201'!E12/1000000" +"'COB 091701'!E12/1000000" +"'COB 091801'!E12/1000000" +"'COB 091801'!E13" +"E6-F6" +"Y6" +"56350740" +"AF6-AD6" +"2463-596448" +"391973+7043892" +"SUM(B8:B10)" +"B6+B11+B16" +"-87300000-22000000" +"SUM(B8:D8)" +"Breakdown!AF14+Breakdown!AF15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!Z14+Breakdown!Z15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!Z14+Breakdown!Z15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!V14+Breakdown!V15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!R14+Breakdown!R15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!N14+Breakdown!N15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!J14+Breakdown!J15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!F14+Breakdown!F15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"E8" +"SUM(B8:B10)" +"E11-F11" +"SUM(B8:D8)" +"E8" +"SUM(B8:B10)" +"SUM(G8:G10)-F11" +"('COB 082701'!B11)/1000000" +"('COB 082801'!B11)/1000000" +"'COB 082901'!B11/1000000" +"'COB 090401'!B11/1000000" +"'COB 090601'!B11/1000000" +"'COB 091001'!B11/1000000" +"'COB 091201'!B11/1000000" +"'COB 091701'!B11/1000000" +"'COB 091801'!B11/1000000" +"'COB 091901'!B11/1000000" +"'COB 092001'!B11/1000000" +"('COB 082701'!C11)/1000000" +"('COB 082801'!C11)/1000000" +"'COB 082901'!C11/1000000" +"'COB 090401'!C11/1000000" +"'COB 090601'!C11/1000000" +"'COB 091001'!C11/1000000" +"'COB 091201'!C11/1000000" +"'COB 091701'!C11/1000000" +"'COB 091801'!C11/1000000" +"'COB 091901'!C11/1000000" +"'COB 092001'!C11/1000000" +"('COB 082701'!D11)/1000000" +"('COB 082801'!D11)/1000000" +"'COB 082901'!D11/1000000" +"'COB 090401'!D11/1000000" +"'COB 090601'!D11/1000000" +"'COB 091001'!D11/1000000" +"'COB 091201'!D11/1000000" +"'COB 091701'!D11/1000000" +"'COB 091801'!D11/1000000" +"'COB 091901'!D11/1000000" +"'COB 092001'!F11/1000000" +"SUM(B2:B4)" +"'COB 082901'!E12/1000000" +"'COB 090401'!E12/1000000" +"'COB 090601'!E12/1000000" +"'COB 091001'!E12/1000000" +"'COB 091201'!E12/1000000" +"'COB 091701'!E12/1000000" +"'COB 091801'!E12/1000000" +"'COB 091901'!E12/1000000" +"'COB 092001'!G12/1000000" +"'COB 091801'!E13" +"'COB 091901'!E13" +"E6-F6" +"Y6" +"56350740" +"AG6-AF6" +"2463-596448" +"391973+7043892" +"SUM(B8:B10)" +"B6+B11+B16" +"-87300000-22000000" +"SUM(D8:E8)" +"B8+C8+F8" +"Breakdown!AG15" +"Breakdown!AG14" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!AF14+Breakdown!AF15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!Z14+Breakdown!Z15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!Z14+Breakdown!Z15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!V14+Breakdown!V15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!R14+Breakdown!R15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!N14+Breakdown!N15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!J14+Breakdown!J15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!F14+Breakdown!F15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"E8" +"SUM(B8:B10)" +"E11-F11" +"SUM(B8:D8)" +"E8" +"SUM(B8:B10)" +"SUM(G8:G10)-F11" +"(3+1+3+3+3+3)/6" +"(2+2+3+3+4)/5" +"(1+1+1+3)/4" +"+(3+1+2+2)/4" +"TODAY()" +"+SUM(F7:H7)" +"+E7+I7" +"SUM(F10:H10)" +"1050700" +"+I13+E13" +"SUM(I7:I16)" +"5000000-I17" +"I22+E22" +"45000+32600-7450+126000-E24" +"SUM(F27:H27)-E27" +"SUM(I22:I27)" +"SUM(E8:E28)" +"('COB 082701'!B11)/1000000" +"('COB 082801'!B11)/1000000" +"'COB 082901'!B11/1000000" +"'COB 090401'!B11/1000000" +"'COB 090601'!B11/1000000" +"'COB 091001'!B11/1000000" +"'COB 091201'!B11/1000000" +"'COB 091701'!B11/1000000" +"'COB 091801'!B11/1000000" +"'COB 091901'!B11/1000000" +"'COB 092001'!B11/1000000" +"'COB 092101'!B11/1000000" +"'COB 092401'!B11/1000000" +"('COB 082701'!C11)/1000000" +"('COB 082801'!C11)/1000000" +"'COB 082901'!C11/1000000" +"'COB 090401'!C11/1000000" +"'COB 090601'!C11/1000000" +"'COB 091001'!C11/1000000" +"'COB 091201'!C11/1000000" +"'COB 091701'!C11/1000000" +"'COB 091801'!C11/1000000" +"'COB 091901'!C11/1000000" +"'COB 092001'!C11/1000000" +"'COB 092101'!C11/1000000" +"'COB 092401'!C11/1000000" +"('COB 082701'!D11)/1000000" +"('COB 082801'!D11)/1000000" +"'COB 082901'!D11/1000000" +"'COB 090401'!D11/1000000" +"'COB 090601'!D11/1000000" +"'COB 091001'!D11/1000000" +"'COB 091201'!D11/1000000" +"'COB 091701'!D11/1000000" +"'COB 091801'!D11/1000000" +"'COB 091901'!D11/1000000" +"'COB 092001'!F11/1000000" +"'COB 092101'!F11/1000000" +"'COB 092401'!F11/1000000" +"SUM(C2:C4)" +"'COB 082901'!E12/1000000" +"'COB 090401'!E12/1000000" +"'COB 090601'!E12/1000000" +"'COB 091001'!E12/1000000" +"'COB 091201'!E12/1000000" +"'COB 091701'!E12/1000000" +"'COB 091801'!E12/1000000" +"'COB 091901'!E12/1000000" +"'COB 092001'!G12/1000000" +"'COB 092101'!G12/1000000" +"'COB 092401'!G12/1000000" +"'COB 091801'!E13" +"'COB 091901'!E13" +"E6-F6" +"Y6" +"56350740" +"54592359" +"AI6-AH6" +"2463-596448" +"391973+7043892" +"SUM(B8:B10)" +"B6+B11+B16" +"-87300000-22000000" +"D8+E8" +"B8+C8+F8" +"Breakdown!AI15" +"Breakdown!AI14" +"SUM(B8:B10)" +"D8+E8" +"B8+C8+F8" +"Breakdown!AH15" +"Breakdown!AH14" +"SUM(B8:B10)" +"SUM(D8:E8)" +"B8+C8+F8" +"Breakdown!AG15" +"Breakdown!AG14" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!AF14+Breakdown!AF15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!Z14+Breakdown!Z15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!Z14+Breakdown!Z15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!V14+Breakdown!V15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!R14+Breakdown!R15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!N14+Breakdown!N15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!J14+Breakdown!J15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!F14+Breakdown!F15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"E8" +"SUM(B8:B10)" +"E11-F11" +"SUM(B8:D8)" +"E8" +"SUM(B8:B10)" +"SUM(G8:G10)-F11" +"('COB 082701'!B11)/1000000" +"('COB 082801'!B11)/1000000" +"'COB 082901'!B11/1000000" +"'COB 090401'!B11/1000000" +"'COB 090601'!B11/1000000" +"'COB 091001'!B11/1000000" +"'COB 091201'!B11/1000000" +"'COB 091701'!B11/1000000" +"'COB 091801'!B11/1000000" +"'COB 091901'!B11/1000000" +"'COB 092001'!B11/1000000" +"'COB 092101'!B11/1000000" +"'COB 092401'!B11/1000000" +"'COB 092501'!B11/1000000" +"('COB 082701'!C11)/1000000" +"('COB 082801'!C11)/1000000" +"'COB 082901'!C11/1000000" +"'COB 090401'!C11/1000000" +"'COB 090601'!C11/1000000" +"'COB 091001'!C11/1000000" +"'COB 091201'!C11/1000000" +"'COB 091701'!C11/1000000" +"'COB 091801'!C11/1000000" +"'COB 091901'!C11/1000000" +"'COB 092001'!C11/1000000" +"'COB 092101'!C11/1000000" +"'COB 092401'!C11/1000000" +"'COB 092501'!C11/1000000" +"('COB 082701'!D11)/1000000" +"('COB 082801'!D11)/1000000" +"'COB 082901'!D11/1000000" +"'COB 090401'!D11/1000000" +"'COB 090601'!D11/1000000" +"'COB 091001'!D11/1000000" +"'COB 091201'!D11/1000000" +"'COB 091701'!D11/1000000" +"'COB 091801'!D11/1000000" +"'COB 091901'!D11/1000000" +"'COB 092001'!F11/1000000" +"'COB 092101'!F11/1000000" +"'COB 092401'!F11/1000000" +"'COB 092501'!F11/1000000" +"SUM(C2:C4)" +"'COB 082901'!E12/1000000" +"'COB 090401'!E12/1000000" +"'COB 090601'!E12/1000000" +"'COB 091001'!E12/1000000" +"'COB 091201'!E12/1000000" +"'COB 091701'!E12/1000000" +"'COB 091801'!E12/1000000" +"'COB 091901'!E12/1000000" +"'COB 092001'!G12/1000000" +"'COB 092101'!G12/1000000" +"'COB 092401'!G12/1000000" +"'COB 092501'!G12/1000000" +"'COB 091801'!E13" +"'COB 091901'!E13" +"E6-F6" +"Y6" +"56350740" +"54592359" +"AK6-AJ6" +"2463-596448" +"391973+7043892" +"SUM(B8:B10)" +"B6+B11+B16" +"-87300000-22000000" +"SUM(D8:E8)" +"B8+C8+F8" +"Breakdown!AK15" +"Breakdown!AK14" +"SUM(B8:B10)" +"D8+E8" +"B8+C8+F8" +"Breakdown!AJ15" +"Breakdown!AJ14" +"SUM(B8:B10)" +"D8+E8" +"B8+C8+F8" +"Breakdown!AH15" +"Breakdown!AH14" +"SUM(B8:B10)" +"SUM(D8:E8)" +"B8+C8+F8" +"Breakdown!AG15" +"Breakdown!AG14" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!AF14+Breakdown!AF15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!Z14+Breakdown!Z15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!Z14+Breakdown!Z15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!V14+Breakdown!V15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!R14+Breakdown!R15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!N14+Breakdown!N15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!J14+Breakdown!J15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!F14+Breakdown!F15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"E8" +"SUM(B8:B10)" +"E11-F11" +"SUM(B8:D8)" +"E8" +"SUM(B8:B10)" +"SUM(G8:G10)-F11" +"1500+600" +"SUM(I10:AF10)" +"E10-AG10" +"I10" +"SUM(AJ10:AP10)" +"SUM(E10:E18)" +"20+750" +"SUM(E22:E29)" +"SUM(E34:E39)" +"SUM(E44:E50)" +"175+20" +"49+30" +"SUM(E55:E64)" +"SUM(E68:E69)" +"9296-8000" +"SUM(E73:E76)" +"0.16*AG87" +"0.11*AG87" +"0.18*AG87" +"0.13*AG87" +"0.04*AG87" +"0.01*AG87" +"0.13*AG87" +"0.07*AG87" +"0.03*AG87" +"0.12*AG87" +"0.01*AG87" +"0.01*AG87" +"2242.04*0.429" +"2242.04-P100" +"3799.105-1" +"SUM(E87:E101)" +"4376-750" +"4901-4901" +"SUM(E105:E111)" +"855-22" +"2155-1269" +"1147-1147" +"SUM(E115:E131)" +"232.405+62.881" +"65.638+29.599+43.808+57.92+1.814+68.863+158.284+3.215+269.407+3.224+233.863+3015.716+224.002+0.48" +"SUM(E136:E148)" +"SUM(E152:E191)" +"SUM(E196:E203)" +"SUM(E207:E209)" +"E19+E31+E41+E52+E65+E70+E77+E84+E102+E112+E133+E149+E193+E204+E210" +"NOW()" +"CELL(""filename"",A184)" +"'By Group'!I19" +"'By Group'!AE19" +"'By Group'!I31" +"'By Group'!AE31" +"'By Group'!I41" +"'By Group'!AE41" +"'By Group'!I52" +"'By Group'!AE52" +"'By Group'!I65" +"'By Group'!AE65" +"'By Group'!I70" +"'By Group'!AE70" +"'By Group'!I77" +"'By Group'!AE77" +"'By Group'!I84" +"'By Group'!AE84" +"'By Group'!I102" +"'By Group'!AE102" +"'By Group'!I112" +"'By Group'!AE112" +"'By Group'!I133" +"'By Group'!AE133" +"'By Group'!I149" +"'By Group'!AE149" +"'By Group'!I193" +"'By Group'!AE193" +"'By Group'!I204" +"'By Group'!AE204" +"'By Group'!AG210" +"SUM(F9:F37)" +"('COB 082701'!B11)/1000000" +"('COB 082801'!B11)/1000000" +"'COB 082901'!B11/1000000" +"'COB 090401'!B11/1000000" +"'COB 090601'!B11/1000000" +"'COB 091001'!B11/1000000" +"'COB 091201'!B11/1000000" +"'COB 091701'!B11/1000000" +"'COB 091801'!B11/1000000" +"'COB 091901'!B11/1000000" +"'COB 092001'!B11/1000000" +"'COB 092101'!B11/1000000" +"'COB 092401'!B11/1000000" +"'COB 092501'!B11/1000000" +"'COB 092601'!B11/1000000" +"('COB 082701'!C11)/1000000" +"('COB 082801'!C11)/1000000" +"'COB 082901'!C11/1000000" +"'COB 090401'!C11/1000000" +"'COB 090601'!C11/1000000" +"'COB 091001'!C11/1000000" +"'COB 091201'!C11/1000000" +"'COB 091701'!C11/1000000" +"'COB 091801'!C11/1000000" +"'COB 091901'!C11/1000000" +"'COB 092001'!C11/1000000" +"'COB 092101'!C11/1000000" +"'COB 092401'!C11/1000000" +"'COB 092501'!C11/1000000" +"'COB 092601'!C11/1000000" +"('COB 082701'!D11)/1000000" +"('COB 082801'!D11)/1000000" +"'COB 082901'!D11/1000000" +"'COB 090401'!D11/1000000" +"'COB 090601'!D11/1000000" +"'COB 091001'!D11/1000000" +"'COB 091201'!D11/1000000" +"'COB 091701'!D11/1000000" +"'COB 091801'!D11/1000000" +"'COB 091901'!D11/1000000" +"'COB 092001'!F11/1000000" +"'COB 092101'!F11/1000000" +"'COB 092401'!F11/1000000" +"'COB 092501'!F11/1000000" +"'COB 092601'!F11/1000000" +"SUM(B2:B4)" +"'COB 082901'!E12/1000000" +"'COB 090401'!E12/1000000" +"'COB 090601'!E12/1000000" +"'COB 091001'!E12/1000000" +"'COB 091201'!E12/1000000" +"'COB 091701'!E12/1000000" +"'COB 091801'!E12/1000000" +"'COB 091901'!E12/1000000" +"'COB 092001'!G12/1000000" +"'COB 092101'!G12/1000000" +"'COB 092401'!G12/1000000" +"'COB 092501'!G12/1000000" +"'COB 092501'!G12/1000000" +"'COB 091801'!E13" +"'COB 091901'!E13" +"E6-F6" +"Y6" +"56350740" +"54592359" +"AL6-AK6" +"2463-596448" +"391973+7043892" +"SUM(B8:B10)" +"B6+B11+B16" +"-87300000-22000000" +"SUM(D8:E8)" +"B8+C8+F8" +"Breakdown!AL15" +"Breakdown!AL14" +"SUM(B8:B10)" +"SUM(D8:E8)" +"B8+C8+F8" +"Breakdown!AK15" +"Breakdown!AK14" +"SUM(B8:B10)" +"D8+E8" +"B8+C8+F8" +"Breakdown!AJ15" +"Breakdown!AJ14" +"SUM(B8:B10)" +"D8+E8" +"B8+C8+F8" +"Breakdown!AH15" +"Breakdown!AH14" +"SUM(B8:B10)" +"SUM(D8:E8)" +"B8+C8+F8" +"Breakdown!AG15" +"Breakdown!AG14" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!AF14+Breakdown!AF15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!Z14+Breakdown!Z15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!Z14+Breakdown!Z15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!V14+Breakdown!V15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!R14+Breakdown!R15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!N14+Breakdown!N15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!J14+Breakdown!J15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!F14+Breakdown!F15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"E8" +"SUM(B8:B10)" +"E11-F11" +"SUM(B8:D8)" +"E8" +"SUM(B8:B10)" +"SUM(G8:G10)-F11" +"TODAY()" +"+C5+30" +"+D5+31" +"+B7" +"+B9-7.5" +"+C9-29.9" +"122.5-1.7" +"+B9+B10" +"+B10+B9-B7" +"+C22-C20" +"+C22+C24+C26" +"+B9-C9" +"+C28+C30" +"+B36" +"+C32" +"+B36+C28+C30" +"+SUM(F7:H7)" +"+E7+I7" +"+SUM(F8:H8)-E8" +"SUM(F9:H9)" +"1050700-F10" +"+I12+E12" +"SUM(I7:I17)" +"5000000-I18" +"450440+23000" +"I23+E23" +"45000+32600-7450+126000-E25" +"SUM(F28:H28)-E28" +"SUM(I23:I28)" +"SUM(E8:E28)" +"('COB 082701'!B11)/1000000" +"('COB 082801'!B11)/1000000" +"'COB 082901'!B11/1000000" +"'COB 090401'!B11/1000000" +"'COB 090601'!B11/1000000" +"'COB 091001'!B11/1000000" +"'COB 091201'!B11/1000000" +"'COB 091701'!B11/1000000" +"'COB 091801'!B11/1000000" +"'COB 091901'!B11/1000000" +"'COB 092001'!B11/1000000" +"'COB 092101'!B11/1000000" +"'COB 092401'!B11/1000000" +"'COB 092501'!B11/1000000" +"'COB 092601'!B11/1000000" +"'COB 092701'!B11/1000000" +"'COB 092801'!B11/1000000" +"'COB 100101'!B11/1000000" +"('COB 082701'!C11)/1000000" +"('COB 082801'!C11)/1000000" +"'COB 082901'!C11/1000000" +"'COB 090401'!C11/1000000" +"'COB 090601'!C11/1000000" +"'COB 091001'!C11/1000000" +"'COB 091201'!C11/1000000" +"'COB 091701'!C11/1000000" +"'COB 091801'!C11/1000000" +"'COB 091901'!C11/1000000" +"'COB 092001'!C11/1000000" +"'COB 092101'!C11/1000000" +"'COB 092401'!C11/1000000" +"'COB 092501'!C11/1000000" +"'COB 092601'!C11/1000000" +"'COB 092701'!C11/1000000" +"'COB 092801'!C11/1000000" +"'COB 100101'!C11/1000000" +"('COB 082701'!D11)/1000000" +"('COB 082801'!D11)/1000000" +"'COB 082901'!D11/1000000" +"'COB 090401'!D11/1000000" +"'COB 090601'!D11/1000000" +"'COB 091001'!D11/1000000" +"'COB 091201'!D11/1000000" +"'COB 091701'!D11/1000000" +"'COB 091801'!D11/1000000" +"'COB 091901'!D11/1000000" +"'COB 092001'!F11/1000000" +"'COB 092101'!F11/1000000" +"'COB 092401'!F11/1000000" +"'COB 092501'!F11/1000000" +"'COB 092601'!F11/1000000" +"'COB 092701'!F11/1000000" +"'COB 092801'!F11/1000000" +"'COB 100101'!F11/1000000" +"SUM(B2:B4)" +"'COB 082901'!E12/1000000" +"'COB 090401'!E12/1000000" +"'COB 090601'!E12/1000000" +"'COB 091001'!E12/1000000" +"'COB 091201'!E12/1000000" +"'COB 091701'!E12/1000000" +"'COB 091801'!E12/1000000" +"'COB 091901'!E12/1000000" +"'COB 092001'!G12/1000000" +"'COB 092101'!G12/1000000" +"'COB 092401'!G12/1000000" +"'COB 092501'!G12/1000000" +"'COB 092601'!G12/1000000" +"'COB 092701'!G12/1000000" +"'COB 092801'!G12/1000000" +"'COB 100101'!G12/1000000" +"'COB 091801'!E13" +"'COB 091901'!E13" +"'COB 092801'!G13/1000000" +"E6-F6" +"Y6" +"56350740" +"54592359" +"AP6-AN6" +"2463-596448" +"391973+7043892" +"SUM(B8:B10)" +"(AL14+AN14)/2" +"B6+B11+B16" +"-87300000-22000000" +"SUM(D8:E8)" +"B8+C8+F8" +"Breakdown!AP15" +"Breakdown!AP14" +"SUM(B8:B10)" +"D8+E8" +"B8+C8+F8" +"Breakdown!AN15" +"Breakdown!AN14" +"SUM(B8:B10)" +"D8+E8" +"B8+C8+F8" +"Breakdown!AM15" +"Breakdown!AM14" +"SUM(B8:B10)" +"SUM(D8:E8)" +"B8+C8+F8" +"Breakdown!AL15" +"Breakdown!AL14" +"SUM(B8:B10)" +"SUM(D8:E8)" +"B8+C8+F8" +"Breakdown!AK15" +"Breakdown!AK14" +"SUM(B8:B10)" +"D8+E8" +"B8+C8+F8" +"Breakdown!AJ15" +"Breakdown!AJ14" +"SUM(B8:B10)" +"D8+E8" +"B8+C8+F8" +"Breakdown!AH15" +"Breakdown!AH14" +"SUM(B8:B10)" +"SUM(D8:E8)" +"B8+C8+F8" +"Breakdown!AG15" +"Breakdown!AG14" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!AF14+Breakdown!AF15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!Z14+Breakdown!Z15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!Z14+Breakdown!Z15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!V14+Breakdown!V15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!R14+Breakdown!R15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!N14+Breakdown!N15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!J14+Breakdown!J15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!F14+Breakdown!F15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"E8" +"SUM(B8:B10)" +"E11-F11" +"SUM(B8:D8)" +"E8" +"SUM(B8:B10)" +"SUM(G8:G10)-F11" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"220242.35+581497.16" +"453522.66-36038.09" +"5165558.61+633377+211786" +"SUM(D31,D27,D23,D19,D14)" +"SUM(O32,O28,O24,O20,O15)" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"222492.95+359004.21" +"-51876.61+15838.52" +"510244.44+1027933.48+288940.56+240012+6115697.12" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(O36,O32,O28,O20,O15)" +"6781315.73+11637732.7" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"2283513.15" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(O36,O32,O28,O20,O15)" +"2567970.69+9086514.98" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"9025.65+1923557.92" +"233144.44+4011.82" +"15838.52+135363.86" +"495954+798596+1893738+3068582.61" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(O36,O32,O28,O20,O15)" +"4983986.03+4102528.95" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"9025.65+361082.48" +"H19/N19" +"J19/N19" +"233144.44+4011.82" +"248624.1+3000000+900000+600000" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(O36,O32,O28,O20,O15)" +"2146835.69+1955693.26" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"37119.76+323962.72" +"H19/N19" +"J19/N19" +"222492.95+4011.82" +"222492.95*3" +"1670664.22+1063418" +"1504434.26+829198.68" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(O36,O32,O28,O20,O15)" +"24740.94+1930952.32" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"-152850.42+476813.14" +"H19/N19" +"J19/N19" +"72893.35+2346886.15" +"222492.95" +"860590.43+1148606.8" +"-739143.8+1568342.48" +"400000+3350000" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(O36,O32,O28,O20,O15)" +"20281.51+1888730.32" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"32407.23+444405.91" +"H19/N19" +"J19/N19" +"444985.9+4011.82" +"105299.88-8407.53" +"-818199.1+2386541.58" +"4300000" +"SUM(D35,D31,D27,D23,D19,D14)" +"37325.9+1851404.42" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"71398.48+468894.72" +"H19/N19" +"J19/N19" +"444985.9+4011.82" +"28085.15-36492.68" +"598644.72+1819424.3" +"1500000" +"SUM(D35,D31,D27,D23,D19,D14)" +"765643.41+1085761.01" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"4275090.13" +"24488.81+444405.91" +"H19/N19" +"J19/N19" +"3188526.22+2699455.47+1522850.42" +"444985.9+4011.82" +"18617.53-55110.21" +"1412855.55+1621503.24" +"975141.39+830678.71" +"SUM(D35,D31,D27,D23,D19,D14)" +"-462610.38+1548371.39" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"1304115.03+2722035.64" +"H19/N19" +"J19/N19" +"2730346.33" +"1073124.03+17839.24" +"599706.33+230972.38" +"SUM(D35,D31,D27,D23,D19,D14)" +"2766781.24" +"2069758.44-476961.58" +"6931.5" +"13448.48+1534922.91" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"2297123.6+2282155.9+1002042.77" +"2005+444405.91" +"H19/N19" +"J19/N19" +"222492.95+222492.95" +"-58231.25+3121.04" +"1274815.21+1409.37" +"28354+202618.38" +"SUM(D35,D31,D27,D23,D19,D14)" +"6122956.92-175922.3" +"16120.84+1518802.07" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"4045590.65+3388277.02" +"2005+444405.91" +"H19/N19" +"J19/N19" +"222492.95+444985.9" +"14521.91+202618.38" +"SUM(D35,D31,D27,D23,D19,D14)" +"8079349.15-469541.88" +"3873847.26" +"684+1518118.07" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"6101574.82" +"2005+444405.91" +"H19/N19" +"J19/N19" +"1104.17+2817381.12+4670.12" +"222492.95-212872.29" +"222492.95+222492.95" +"1486802.59+3121.04" +"200993.8+1588512.44+1277.6" +"2994328.65" +"SUM(D35,D31,D27,D23,D19,D14)" +"974385.64+1712084.13" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"290490.43-212872.29" +"52629.22+663416.07" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"9973.39+177074.32+3326591.62" +"1536897.81+16694.79" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"183708.79-62883.24" +"H19/N19" +"J19/N19" +"-197492.73+25" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"-197492.73+25" +"SUM(D35,D31,D27,D23,D19,D14)" +"9082357.21+681819.86" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"-197492.73+25" +"SUM(D35,D31,D27,D23,D19,D14)" +"8885821.83+681819.86" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"19417.71+422165.29" +"H19/N19" +"J19/N19" +"-197492.73+25" +"SUM(D35,D31,D27,D23,D19,D14)" +"8438904.44+681819.86" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"19417.71+422165.29" +"H19/N19" +"J19/N19" +"-197492.73+25" +"SUM(D35,D31,D27,D23,D19,D14)" +"9291272.33+681819.86" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"19417.71+422165.29" +"H19/N19" +"J19/N19" +"-197492.73+25" +"SUM(D35,D31,D27,D23,D19,D14)" +"('COB 082701'!B11)/1000000" +"('COB 082801'!B11)/1000000" +"'COB 082901'!B11/1000000" +"'COB 090401'!B11/1000000" +"'COB 090601'!B11/1000000" +"'COB 091001'!B11/1000000" +"'COB 091201'!B11/1000000" +"'COB 091701'!B11/1000000" +"'COB 091801'!B11/1000000" +"'COB 091901'!B11/1000000" +"'COB 092001'!B11/1000000" +"'COB 092101'!B11/1000000" +"'COB 092401'!B11/1000000" +"'COB 092501'!B11/1000000" +"'COB 092601'!B11/1000000" +"'COB 092701'!B11/1000000" +"'COB 092801'!B11/1000000" +"'COB 100101'!B11/1000000" +"('COB 082701'!C11)/1000000" +"('COB 082801'!C11)/1000000" +"'COB 082901'!C11/1000000" +"'COB 090401'!C11/1000000" +"'COB 090601'!C11/1000000" +"'COB 091001'!C11/1000000" +"'COB 091201'!C11/1000000" +"'COB 091701'!C11/1000000" +"'COB 091801'!C11/1000000" +"'COB 091901'!C11/1000000" +"'COB 092001'!C11/1000000" +"'COB 092101'!C11/1000000" +"'COB 092401'!C11/1000000" +"'COB 092501'!C11/1000000" +"'COB 092601'!C11/1000000" +"'COB 092701'!C11/1000000" +"'COB 092801'!C11/1000000" +"'COB 100101'!C11/1000000" +"('COB 082701'!D11)/1000000" +"('COB 082801'!D11)/1000000" +"'COB 082901'!D11/1000000" +"'COB 090401'!D11/1000000" +"'COB 090601'!D11/1000000" +"'COB 091001'!D11/1000000" +"'COB 091201'!D11/1000000" +"'COB 091701'!D11/1000000" +"'COB 091801'!D11/1000000" +"'COB 091901'!D11/1000000" +"'COB 092001'!F11/1000000" +"'COB 092101'!F11/1000000" +"'COB 092401'!F11/1000000" +"'COB 092501'!F11/1000000" +"'COB 092601'!F11/1000000" +"'COB 092701'!F11/1000000" +"'COB 092801'!F11/1000000" +"'COB 100101'!F11/1000000" +"SUM(B2:B4)" +"'COB 082901'!E12/1000000" +"'COB 090401'!E12/1000000" +"'COB 090601'!E12/1000000" +"'COB 091001'!E12/1000000" +"'COB 091201'!E12/1000000" +"'COB 091701'!E12/1000000" +"'COB 091801'!E12/1000000" +"'COB 091901'!E12/1000000" +"'COB 092001'!G12/1000000" +"'COB 092101'!G12/1000000" +"'COB 092401'!G12/1000000" +"'COB 092501'!G12/1000000" +"'COB 092601'!G12/1000000" +"'COB 092701'!G12/1000000" +"'COB 092801'!G12/1000000" +"'COB 100101'!G12/1000000" +"'COB 091801'!E13" +"'COB 091901'!E13" +"'COB 092801'!G13/1000000" +"E6-F6" +"Y6" +"56350740" +"54592359" +"AQ6-AP6" +"2463-596448" +"391973+7043892" +"SUM(B8:B10)" +"(AL14+AN14)/2" +"B6+B11+B16" +"-87300000-22000000" +"D8+E8" +"B8+C8+F8" +"Breakdown!AQ15" +"Breakdown!AQ14" +"SUM(B8:B10)" +"SUM(D8:E8)" +"B8+C8+F8" +"Breakdown!AP15" +"Breakdown!AP14" +"SUM(B8:B10)" +"D8+E8" +"B8+C8+F8" +"Breakdown!AN15" +"Breakdown!AN14" +"SUM(B8:B10)" +"D8+E8" +"B8+C8+F8" +"Breakdown!AM15" +"Breakdown!AM14" +"SUM(B8:B10)" +"SUM(D8:E8)" +"B8+C8+F8" +"Breakdown!AL15" +"Breakdown!AL14" +"SUM(B8:B10)" +"SUM(D8:E8)" +"B8+C8+F8" +"Breakdown!AK15" +"Breakdown!AK14" +"SUM(B8:B10)" +"D8+E8" +"B8+C8+F8" +"Breakdown!AJ15" +"Breakdown!AJ14" +"SUM(B8:B10)" +"D8+E8" +"B8+C8+F8" +"Breakdown!AH15" +"Breakdown!AH14" +"SUM(B8:B10)" +"SUM(D8:E8)" +"B8+C8+F8" +"Breakdown!AG15" +"Breakdown!AG14" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!AF14+Breakdown!AF15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!Z14+Breakdown!Z15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!Z14+Breakdown!Z15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!V14+Breakdown!V15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!R14+Breakdown!R15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!N14+Breakdown!N15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!J14+Breakdown!J15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"Breakdown!F14+Breakdown!F15" +"SUM(B8:B10)" +"SUM(B8:D8)" +"E8" +"SUM(B8:B10)" +"E11-F11" +"SUM(B8:D8)" +"E8" +"SUM(B8:B10)" +"SUM(G8:G10)-F11" +"'Cost Cancel Details'!C10" +"'Cost Cancel Details'!AN10" +"'Cost Cancel Details'!AN11" +"1+A8" +"+'Cost Cancel Details'!C42" +"+'Cost Cancel Details'!AN42" +"+'Cost Cancel Details'!AN43" +"+'Cost Cancel Details'!C50" +"+'Cost Cancel Details'!AN50" +"+'Cost Cancel Details'!AN51" +"+'Cost Cancel Details'!C58" +"+'Cost Cancel Details'!AN58" +"+'Cost Cancel Details'!AN59" +"+'Cost Cancel Details'!C66" +"+'Cost Cancel Details'!AN66" +"+'Cost Cancel Details'!AN67" +"+'Cost Cancel Details'!C74" +"+'Cost Cancel Details'!AN74" +"+'Cost Cancel Details'!AN75" +"166/2" +"+'Cost Cancel Details'!C82" +"+'Cost Cancel Details'!AN82" +"+'Cost Cancel Details'!AN83" +"+'Cost Cancel Details'!C90" +"+'Cost Cancel Details'!AN90" +"+'Cost Cancel Details'!AN91" +"+'Cost Cancel Details'!C98" +"+'Cost Cancel Details'!AN98" +"+'Cost Cancel Details'!AN99" +"+'Cost Cancel Details'!C106" +"+'Cost Cancel Details'!AN106" +"+'Cost Cancel Details'!AN107" +"+'Cost Cancel Details'!C18" +"+'Cost Cancel Details'!AN18" +"+'Cost Cancel Details'!AN19" +"+'Cost Cancel Details'!C26" +"+'Cost Cancel Details'!AN26" +"+'Cost Cancel Details'!AN27" +"+'Cost Cancel Details'!C34" +"+'Cost Cancel Details'!AN34" +"+'Cost Cancel Details'!AN35" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!K3" +"SUM(A9:A9)" +"'Detail by Turbine'!P8" +"'Detail by Turbine'!S8" +"+'Detail by Turbine'!M8" +"'Detail by Turbine'!T8" +"SUM(A14)" +"'Detail by Turbine'!P10" +"'Detail by Turbine'!S10" +"+'Detail by Turbine'!M10" +"'Detail by Turbine'!T10" +"SUM('Detail by Turbine'!T11:T13)" +"'Detail by Turbine'!P14" +"'Detail by Turbine'!S14" +"IF(ISNA('Detail by Turbine'!M14),""-"",'Detail by Turbine'!M14)" +"SUM('Detail by Turbine'!T14:T15)" +"'Detail by Turbine'!P18" +"'Detail by Turbine'!S18" +"+'Detail by Turbine'!M18" +"'Detail by Turbine'!T18" +"SUM('Detail by Turbine'!U18:U18)" +"SUM('Detail by Turbine'!T19:T20)+'Detail by Turbine'!T9" +"+'Detail by Turbine'!P16" +"'Detail by Turbine'!S16" +"+'Detail by Turbine'!M16" +"SUM('Detail by Turbine'!T16:T17)" +"+'Detail by Turbine'!P21" +"SUM(A19:A25)" +"+A31+A26+A15+A10" +"+G26+G15+G10" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A21" +"+'Summary by Status'!A19" +"+'Summary by Status'!A23" +"+'Summary by Status'!A14" +"+'Summary by Status'!A20" +"+'Summary by Status'!A24" +"+'Summary by Status'!A25" +"SUM(A8:A22)" +"SUM(F7:F22)" +"+'Summary by Status'!A33" +"+A24-A25" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A20" +"+'Summary by Status'!I20" +"+'Summary by Status'!D20" +"+'Summary by Status'!F20" +"SUM(G8:G8)" +"+'Summary by Status'!A19" +"+'Summary by Status'!I19" +"+'Summary by Status'!D19" +"+'Summary by Status'!F19" +"+'Summary by Status'!A14" +"+'Summary by Status'!I14" +"+'Summary by Status'!D14" +"+'Summary by Status'!F14" +"SUM(G12:G14)" +"+'Summary by Status'!A23" +"+'Summary by Status'!I23" +"+'Summary by Status'!D23" +"+'Summary by Status'!F23" +"+'Summary by Status'!A22" +"+'Summary by Status'!I22" +"+'Summary by Status'!D22" +"+'Summary by Status'!F22" +"SUM(G18:G19)" +"+'Summary by Status'!A25" +"+'Summary by Status'!I25" +"+'Summary by Status'!D25" +"+'Summary by Status'!F25" +"SUM(A8:A27)" +"+G15+G9+G23+G20" +"+G28-G30" +"+D3+31" +"+'Detail by Turbine'!G8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"SUM(D5:BB5)" +"+'Detail by Turbine'!S8" +"D5" +"+D6+E5" +"+'Detail by Turbine'!S8" +"W8-V8" +"+'Detail by Turbine'!S8" +"+D6*$C10" +"+'Detail by Turbine'!B8" +"+D8*$C10" +"+A4+1" +"+'Detail by Turbine'!G18" +"+'Detail by Turbine'!S18" +"+A4+1" +"+'Detail by Turbine'!S18" +"+A4+1" +"+A4+1" +"+A4+1" +"+A4+1" +"+A4+1" +"33.9089+3.26128" +"+A4+1" +"+'Detail by Turbine'!B18" +"+'Detail by Turbine'!G19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"33.5789+0.2315" +"+'Detail by Turbine'!B19" +"+'Detail by Turbine'!G20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!B20" +"+'Detail by Turbine'!G9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!B9" +"+'Detail by Turbine'!G10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"(1208.9+1.3)/24506" +"4826.8/24506" +"(2408.7+2408.7)/24506" +"1806.5/24506" +"3010.9/24506" +"2408.7/24506" +"602.2/24506" +"(602.2+651.9)/24506" +"1204.4/24506" +"1558.4/24506" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!B10" +"+'Detail by Turbine'!G11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"250.25/3" +"+'Detail by Turbine'!B11" +"+'Detail by Turbine'!G12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!B12" +"+'Detail by Turbine'!G13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!B13" +"+'Detail by Turbine'!G14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!B14" +"+'Detail by Turbine'!G15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!B15" +"+'Detail by Turbine'!G16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+D92" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"13/2" +"+'Detail by Turbine'!B16" +"+'Detail by Turbine'!G17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!B17" +"+C10" +"C42+C98+C106+C90+C82+C58+C66+C74+C50+C34+C26+C18" +"+C115+C119+C111" +"+D124-D123" +"SUM(C4:C107)" +"+D58+D66+D74+D98+D106++D42+D18+D26+D34+D82+D90+D50+D10" +"+C123-C128" +"+'NTP or Sold'!C71" +"+'NTP or Sold'!Z71" +"+'NTP or Sold'!Z72" +"+'NTP or Sold'!C79" +"+'NTP or Sold'!Z79" +"+'NTP or Sold'!Z80" +"+'NTP or Sold'!C87" +"+'NTP or Sold'!Z87" +"+'NTP or Sold'!Z88" +"+'NTP or Sold'!C95" +"+'NTP or Sold'!Z95" +"+'NTP or Sold'!Z96" +"+'NTP or Sold'!C103" +"+'NTP or Sold'!Z103" +"+'NTP or Sold'!Z104" +"+'NTP or Sold'!C111" +"+'NTP or Sold'!AA111" +"+'NTP or Sold'!AA112" +"+'NTP or Sold'!C119" +"+'NTP or Sold'!AA119" +"+'NTP or Sold'!AA120" +"+'NTP or Sold'!C127" +"+'NTP or Sold'!AA127" +"+'NTP or Sold'!AA128" +"+'NTP or Sold'!C143" +"+'NTP or Sold'!AA143" +"+'NTP or Sold'!AA144" +"+'NTP or Sold'!C151" +"+'NTP or Sold'!AA151" +"+'NTP or Sold'!AA152" +"+'NTP or Sold'!C159" +"+'NTP or Sold'!AA159" +"+'NTP or Sold'!AA160" +"+'NTP or Sold'!C167" +"+'NTP or Sold'!AA167" +"+'NTP or Sold'!AA168" +"+'NTP or Sold'!C175" +"+'NTP or Sold'!AA175" +"+'NTP or Sold'!AA176" +"+'NTP or Sold'!C183" +"+'NTP or Sold'!AA183" +"+'NTP or Sold'!AA184" +"+'NTP or Sold'!C191+('NTP or Sold'!C207/2)" +"+'NTP or Sold'!AB191+'NTP or Sold'!AB207/2" +"+'NTP or Sold'!AB192+'NTP or Sold'!AB208/2" +"+'NTP or Sold'!C199+'NTP or Sold'!C207/2" +"+'NTP or Sold'!AB199+'NTP or Sold'!AB207/2" +"+'NTP or Sold'!AB200+'NTP or Sold'!AB208/2" +"+'NTP or Sold'!C215+'NTP or Sold'!C231/2" +"+'NTP or Sold'!AB215+'NTP or Sold'!AB231/2" +"+'NTP or Sold'!AB216+'NTP or Sold'!AB232/2" +"+'NTP or Sold'!C223+'NTP or Sold'!C231/2" +"+'NTP or Sold'!AB223+'NTP or Sold'!AB231/2" +"+'NTP or Sold'!AB224+'NTP or Sold'!AB232/2" +"1+'Detail by Turbine'!A17" +"+'NTP or Sold'!C263" +"+'NTP or Sold'!AD263" +"+'NTP or Sold'!AD264" +"1+B22" +"+'NTP or Sold'!C271" +"+'NTP or Sold'!AD271" +"+'NTP or Sold'!AD272" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C135" +"+'NTP or Sold'!AD135" +"+'NTP or Sold'!AD136" +"1+'NTP or Sold'!A42" +"+'NTP or Sold'!C279" +"+'NTP or Sold'!AD279" +"+'NTP or Sold'!AD280" +"+'NTP or Sold'!C287" +"+'NTP or Sold'!AD287" +"+'NTP or Sold'!AD288" +"+'NTP or Sold'!C295" +"+'NTP or Sold'!AD295" +"+'NTP or Sold'!AD296" +"+'NTP or Sold'!C303" +"+'NTP or Sold'!AD303" +"+'NTP or Sold'!AD304" +"+'NTP or Sold'!C311" +"+'NTP or Sold'!AD311" +"+'NTP or Sold'!AD312" +"+'NTP or Sold'!C319" +"+'NTP or Sold'!AD319" +"+'NTP or Sold'!AD320" +"1+'NTP or Sold'!A44" +"+'NTP or Sold'!C327" +"+'NTP or Sold'!AD327" +"+'NTP or Sold'!AD327" +"+'NTP or Sold'!A42+1" +"+'NTP or Sold'!C335" +"+'NTP or Sold'!AF335" +"+'NTP or Sold'!AF336" +"+'NTP or Sold'!C343" +"+'NTP or Sold'!AF343" +"+'NTP or Sold'!AF344" +"+'NTP or Sold'!C351" +"+'NTP or Sold'!AF351" +"+'NTP or Sold'!AF352" +"+'NTP or Sold'!C359" +"+'NTP or Sold'!AF359" +"+'NTP or Sold'!AF360" +"+'NTP or Sold'!C367" +"+'NTP or Sold'!AF367" +"+'NTP or Sold'!AF368" +"+'NTP or Sold'!C375" +"+'NTP or Sold'!AF375" +"+'NTP or Sold'!AF376" +"+'NTP or Sold'!C383" +"+'NTP or Sold'!AF383" +"+'NTP or Sold'!AF384" +"+'NTP or Sold'!C391" +"+'NTP or Sold'!AF391" +"+'NTP or Sold'!AF392" +"+'NTP or Sold'!C239/2" +"+'NTP or Sold'!AG239/2" +"+'NTP or Sold'!AG240/2" +"+'NTP or Sold'!C239/2" +"+'NTP or Sold'!AG239/2" +"+'NTP or Sold'!AG240/2" +"+'NTP or Sold'!C247" +"+'NTP or Sold'!AG247" +"+'NTP or Sold'!AG248" +"+'NTP or Sold'!C255" +"1+'Detail by Turbine'!A13" +"+'NTP or Sold'!C399" +"+'NTP or Sold'!AH399" +"+'NTP or Sold'!AH400" +"+'NTP or Sold'!C439" +"+'NTP or Sold'!AI439" +"+'NTP or Sold'!AI440" +"+'NTP or Sold'!C447" +"+'NTP or Sold'!AI447" +"+'NTP or Sold'!AI448" +"+'NTP or Sold'!C455" +"+'NTP or Sold'!AI455" +"+'NTP or Sold'!AI456" +"+'NTP or Sold'!C463" +"+'NTP or Sold'!AI463" +"+'NTP or Sold'!AI464" +"1+'Detail by Turbine'!A21" +"+'NTP or Sold'!C471" +"+'NTP or Sold'!AK471" +"+'NTP or Sold'!AK472" +"+'NTP or Sold'!C479" +"+'NTP or Sold'!AM479" +"+'NTP or Sold'!AM480" +"+'NTP or Sold'!C487" +"+'NTP or Sold'!AM487" +"+'NTP or Sold'!AM488" +"+D64+31" +"+'NTP or Sold'!H4" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"SUM(N66:BB66)" +"+'NTP or Sold'!T4" +"+D66" +"+D67+E66" +"+'NTP or Sold'!T4" +"R69-Q69" +"+'NTP or Sold'!T4" +"+'NTP or Sold'!T4" +"+D67*$C71" +"+'NTP or Sold'!C4" +"+D69*$C71" +"+'NTP or Sold'!H5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"16.7/336" +"+(0.95-0.0497)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+(0.34-0.05)/18" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!T5" +"+'NTP or Sold'!C5" +"+'NTP or Sold'!H6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!T6" +"+'NTP or Sold'!C6" +"+'NTP or Sold'!H7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!T7" +"+'NTP or Sold'!C7" +"+'NTP or Sold'!H8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!T8" +"+'NTP or Sold'!C8" +"+'NTP or Sold'!H9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!T9" +"+'NTP or Sold'!C9" +"+'NTP or Sold'!H10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!T10" +"+'NTP or Sold'!C10" +"+'NTP or Sold'!H11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!T11" +"+'NTP or Sold'!C11" +"+'NTP or Sold'!H24" +"SUM(D130:BB130)" +"D130" +"+'NTP or Sold'!T24" +"+'NTP or Sold'!C24" +"+'NTP or Sold'!H12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!T12" +"+'NTP or Sold'!C12" +"+'NTP or Sold'!H13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!T13" +"+'NTP or Sold'!C13" +"+'NTP or Sold'!H14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!T14" +"+'NTP or Sold'!C14" +"+'NTP or Sold'!H15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!T15" +"+'NTP or Sold'!C15" +"+'NTP or Sold'!H16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!T16" +"+'NTP or Sold'!C16" +"+'NTP or Sold'!H17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"D181" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!T17" +"+'NTP or Sold'!C17" +"+'NTP or Sold'!H18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!T18" +"+'NTP or Sold'!C18" +"+'NTP or Sold'!H19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!T19" +"+'NTP or Sold'!C19" +"+C193" +"+C193" +"+C193" +"+C193" +"+C193" +"+'NTP or Sold'!H20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!T20" +"+'NTP or Sold'!C20" +"+'NTP or Sold'!H21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!T21" +"+'NTP or Sold'!C21" +"+C217" +"+'NTP or Sold'!G40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!S40" +"+'NTP or Sold'!B40" +"+'NTP or Sold'!G42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!S42" +"+'NTP or Sold'!B42" +"+A241+1" +"+'NTP or Sold'!G43" +"+'NTP or Sold'!S43" +"+A241+1" +"+'NTP or Sold'!S43" +"+A241+1" +"+'NTP or Sold'!S43" +"+A241+1" +"+'NTP or Sold'!S43" +"+A241+1" +"+'NTP or Sold'!S43" +"+A241+1" +"+'NTP or Sold'!S43" +"+A241+1" +"+A241+1" +"+'NTP or Sold'!B43" +"+'NTP or Sold'!H22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!T22" +"+'NTP or Sold'!C22" +"+'NTP or Sold'!H23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!T23" +"+'NTP or Sold'!C23" +"+'NTP or Sold'!H25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!T25" +"+'NTP or Sold'!C25" +"+'NTP or Sold'!H26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!T26" +"+'NTP or Sold'!C26" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!T27" +"+'NTP or Sold'!C27" +"+'NTP or Sold'!H28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!T28" +"+'NTP or Sold'!C28" +"+'NTP or Sold'!H29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!T29" +"+'NTP or Sold'!C29" +"+'NTP or Sold'!H30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!T30" +"+'NTP or Sold'!C30" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!G31" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!S31" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!A393+1" +"+'NTP or Sold'!B31" +"+'NTP or Sold'!G32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!S32" +"+'NTP or Sold'!B32" +"+'NTP or Sold'!G33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!S33" +"+'NTP or Sold'!B33" +"+'NTP or Sold'!G34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!S34" +"+'NTP or Sold'!B34" +"+'NTP or Sold'!G35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!S35" +"+'NTP or Sold'!B35" +"+'NTP or Sold'!G36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!S36" +"+'NTP or Sold'!B36" +"+'NTP or Sold'!G37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!S37" +"+'NTP or Sold'!B37" +"+'NTP or Sold'!G38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!S38" +"+'NTP or Sold'!B38" +"+'NTP or Sold'!G39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!S39" +"+'NTP or Sold'!B39" +"+'Cost Cancel Details'!A44+1" +"+'NTP or Sold'!G44" +"+'Cost Cancel Details'!A44+1" +"+'Cost Cancel Details'!A44+1" +"+'Cost Cancel Details'!A44+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A44+1" +"+'NTP or Sold'!S44" +"+'Cost Cancel Details'!A44+1" +"+'Cost Cancel Details'!A44+1" +"+'Cost Cancel Details'!A44+1" +"+'NTP or Sold'!B44" +"+'NTP or Sold'!A457+1" +"'Detail by Turbine'!#REF!" +"+'NTP or Sold'!A457+1" +"+'NTP or Sold'!A457+1" +"+'NTP or Sold'!A457+1" +"+'NTP or Sold'!A457+1" +"+'NTP or Sold'!A457+1" +"+'NTP or Sold'!A457+1" +"+'NTP or Sold'!A457+1" +"+'Detail by Turbine'!#REF!" +"+'NTP or Sold'!A481+1" +"'NTP or Sold'!G45" +"'NTP or Sold'!S45" +"+'NTP or Sold'!A481+1" +"'NTP or Sold'!S45" +"0.05+0.1" +"+'NTP or Sold'!A481+1" +"'NTP or Sold'!S45" +"+'NTP or Sold'!A481+1" +"'NTP or Sold'!S45" +"+'NTP or Sold'!A481+1" +"'NTP or Sold'!S45" +"+'NTP or Sold'!A481+1" +"'NTP or Sold'!S45" +"+'NTP or Sold'!A481+1" +"+'NTP or Sold'!A481+1" +"+'NTP or Sold'!B45" +"'NTP or Sold'!G46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"'NTP or Sold'!S46" +"+'NTP or Sold'!B46" +"'NTP or Sold'!G47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"'NTP or Sold'!S47" +"+'NTP or Sold'!B47" +"'NTP or Sold'!G48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"'NTP or Sold'!S48" +"+'NTP or Sold'!B48" +"+'Cost Cancel Details'!A100+1" +"+'NTP or Sold'!G49" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A100+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A100+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A100+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A100+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A100+1" +"+'NTP or Sold'!S49" +"+'Cost Cancel Details'!A100+1" +"+'Cost Cancel Details'!A100+1" +"+'NTP or Sold'!B49" +"+'NTP or Sold'!G50" +"+'NTP or Sold'!S50" +"+'NTP or Sold'!S50" +"+'NTP or Sold'!S50" +"+'NTP or Sold'!S50" +"+'NTP or Sold'!S50" +"+'NTP or Sold'!S50" +"+'NTP or Sold'!B50" +"+'NTP or Sold'!G51" +"+'NTP or Sold'!S51" +"+'NTP or Sold'!S51" +"+'NTP or Sold'!S51" +"+'NTP or Sold'!S51" +"+'NTP or Sold'!S51" +"+'NTP or Sold'!S51" +"+'NTP or Sold'!B51" +"+SUM(F7:H7)" +"+E7+I7" +"+SUM(F8:H8)-E8" +"SUM(F9:H9)" +"1050700-F10" +"99000-F11" +"+I12+E12" +"SUM(I7:I18)" +"5000000-I19" +"450440+23000" +"I24+E24" +"45000+32600-7450+126000-E26" +"SUM(F29:H29)-E29" +"SUM(I24:I29)" +"SUM(E8:E28)" +"SUM(C6:C9)" +"+SUM(F7:H7)-E7" +"+E7+I7" +"SUM(F8:H8)" +"1050700-F9" +"99000-F10" +"+SUM(F11:H11)" +"+I11+E11" +"SUM(I7:I17)" +"5000000-I18" +"45000+32600-F23+126000-E23" +"SUM(F25:H25)-E25" +"I25+E25" +"SUM(I23:I25)" +"SUM(E8:E28)" +"ROUND((D10-D$4)/365*12,0)" +"1-OFFSET(DefaultProbs!$Y$6,Sum!D15,Sum!D5)" +"1-OFFSET('DefaultProbs (2)'!$Y$6,Sum!E15,Sum!E5)" +"1-OFFSET('DefaultProbs (3)'!$Y$6,Sum!F15,Sum!F5)" +"+D30" +"+D30" +"+D25*D20*D30" +"SUM(D35:D38)" +"+D39+D40" +"1-D5" +"+J5-G5" +"+Interp!D3" +"+Interp!I3" +"+Interp!N3" +"+'Survival Rates'!$D125/'Survival Rates'!$D110" +"+'Survival Rates'!$D140/'Survival Rates'!$D125" +"+B3/A3" +"+B3*'Survival Rates'!$D140*C3" +"+'Survival Rates'!$G125/'Survival Rates'!$G110" +"+'Survival Rates'!$G140/'Survival Rates'!$G125" +"+G3*'Survival Rates'!$G140*H3" +"+'Survival Rates'!$J125/'Survival Rates'!$J110" +"+'Survival Rates'!$J140/'Survival Rates'!$J125" +"+L3*'Survival Rates'!$J140*M3" +"VLOOKUP(B9,$A$21:$C$38,3,FALSE)" +"+'Survival Rates'!D5" +"H7^(1/12)" +"H22^(1/12)" +"H37^(1/12)" +"H52^(1/12)" +"H67^(1/12)" +"H82^(1/12)" +"H97^(1/12)" +"H112^(1/12)" +"H127^(1/12)" +"H142^(1/12)" +"H157^(1/12)" +"H172" +"L$7" +"+L40" +"OFFSET(Y6,1,B8,360,1)" +"OFFSET(Y6,1,B15+12,360,1)" +"IF($D$11=1,BA7*BB7,BA7)" +"(H8/H7)^(1/12)" +"(H23/H22)^(1/12)" +"(H38/H37)^(1/12)" +"(H53/H52)^(1/12)" +"(H68/H67)^(1/12)" +"(H83/H82)^(1/12)" +"(H98/H97)^(1/12)" +"(H113/H112)^(1/12)" +"(H128/H127)^(1/12)" +"(H143/H142)^(1/12)" +"(H158/H157)^(1/12)" +"Z7*VLOOKUP($X8,$K$7:$V$36,Z$6+1,FALSE)" +"AL7*VLOOKUP($X8,$K$40:$V$69,AL$6+1,FALSE)" +"OFFSET(W10,1,1,360,1)" +"VLOOKUP(B16,$A$21:$B$38,2,FALSE)" +"X7+1" +"L21" +"H7^(1/12)" +"H22^(1/12)" +"H37^(1/12)" +"H52^(1/12)" +"H67^(1/12)" +"H82^(1/12)" +"H97^(1/12)" +"H112^(1/12)" +"H127^(1/12)" +"H142^(1/12)" +"H157^(1/12)" +"H172" +"(H8/H7)^(1/12)" +"(H23/H22)^(1/12)" +"(H38/H37)^(1/12)" +"(H53/H52)^(1/12)" +"(H68/H67)^(1/12)" +"(H83/H82)^(1/12)" +"(H98/H97)^(1/12)" +"(H113/H112)^(1/12)" +"(H128/H127)^(1/12)" +"(H143/H142)^(1/12)" +"(H158/H157)^(1/12)" +"H221" +"VLOOKUP(B9,$A$21:$C$38,3,FALSE)" +"+'Survival Rates'!G5" +"H7^(1/12)" +"H22^(1/12)" +"H37^(1/12)" +"H52^(1/12)" +"H67^(1/12)" +"H82^(1/12)" +"H97^(1/12)" +"H112^(1/12)" +"H127^(1/12)" +"H142^(1/12)" +"H157^(1/12)" +"H172" +"L$7" +"+L40" +"OFFSET(Y6,1,B8,360,1)" +"OFFSET(Y6,1,B15+12,360,1)" +"IF($D$11=1,BA7*BB7,BA7)" +"(H8/H7)^(1/12)" +"(H23/H22)^(1/12)" +"(H38/H37)^(1/12)" +"(H53/H52)^(1/12)" +"(H68/H67)^(1/12)" +"(H83/H82)^(1/12)" +"(H98/H97)^(1/12)" +"(H113/H112)^(1/12)" +"(H128/H127)^(1/12)" +"(H143/H142)^(1/12)" +"(H158/H157)^(1/12)" +"Z7*VLOOKUP($X8,$K$7:$V$36,Z$6+1,FALSE)" +"AL7*VLOOKUP($X8,$K$40:$V$69,AL$6+1,FALSE)" +"OFFSET(W10,1,1,360,1)" +"VLOOKUP(B16,$A$21:$B$38,2,FALSE)" +"X7+1" +"L21" +"H7^(1/12)" +"H22^(1/12)" +"H37^(1/12)" +"H52^(1/12)" +"H67^(1/12)" +"H82^(1/12)" +"H97^(1/12)" +"H112^(1/12)" +"H127^(1/12)" +"H142^(1/12)" +"H157^(1/12)" +"H172" +"(H8/H7)^(1/12)" +"(H23/H22)^(1/12)" +"(H38/H37)^(1/12)" +"(H53/H52)^(1/12)" +"(H68/H67)^(1/12)" +"(H83/H82)^(1/12)" +"(H98/H97)^(1/12)" +"(H113/H112)^(1/12)" +"(H128/H127)^(1/12)" +"(H143/H142)^(1/12)" +"(H158/H157)^(1/12)" +"H221" +"VLOOKUP(B9,$A$21:$C$38,3,FALSE)" +"+'Survival Rates'!J5" +"H7^(1/12)" +"H22^(1/12)" +"H37^(1/12)" +"H52^(1/12)" +"H67^(1/12)" +"H82^(1/12)" +"H97^(1/12)" +"H112^(1/12)" +"H127^(1/12)" +"H142^(1/12)" +"H157^(1/12)" +"H172" +"L$7" +"+L40" +"OFFSET(Y6,1,B8,360,1)" +"OFFSET(Y6,1,B15+12,360,1)" +"IF($D$11=1,BA7*BB7,BA7)" +"(H8/H7)^(1/12)" +"(H23/H22)^(1/12)" +"(H38/H37)^(1/12)" +"(H53/H52)^(1/12)" +"(H68/H67)^(1/12)" +"(H83/H82)^(1/12)" +"(H98/H97)^(1/12)" +"(H113/H112)^(1/12)" +"(H128/H127)^(1/12)" +"(H143/H142)^(1/12)" +"(H158/H157)^(1/12)" +"Z7*VLOOKUP($X8,$K$7:$V$36,Z$6+1,FALSE)" +"AL7*VLOOKUP($X8,$K$40:$V$69,AL$6+1,FALSE)" +"OFFSET(W10,1,1,360,1)" +"VLOOKUP(B16,$A$21:$B$38,2,FALSE)" +"X7+1" +"L21" +"H7^(1/12)" +"H22^(1/12)" +"H37^(1/12)" +"H52^(1/12)" +"H67^(1/12)" +"H82^(1/12)" +"H97^(1/12)" +"H112^(1/12)" +"H127^(1/12)" +"H142^(1/12)" +"H157^(1/12)" +"H172" +"(H8/H7)^(1/12)" +"(H23/H22)^(1/12)" +"(H38/H37)^(1/12)" +"(H53/H52)^(1/12)" +"(H68/H67)^(1/12)" +"(H83/H82)^(1/12)" +"(H98/H97)^(1/12)" +"(H113/H112)^(1/12)" +"(H128/H127)^(1/12)" +"(H143/H142)^(1/12)" +"(H158/H157)^(1/12)" +"H221" +"9400-750" +"+SUM(F7:H7)-E7" +"+E7+I7" +"SUM(F8:H8)" +"+SUM(F11:H11)" +"+I11+E11" +"92200-F17" +"SUM(I7:I21)+584305" +"5000000-I22" +"SUM(F28:H28)-E28" +"I28+E28" +"SUM(I27:I28)" +"SUM(E8:E28)" +"1480001.13+18408675.15" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"3099921.68+2647167.35" +"222042.83+665228.25" +"294377.1+417484.57" +"3575508.3+3531135.8+611637.76" +"SUM(D31,D27,D23,D19,D14)" +"SUM(O32,O28,O24,O20,O15)" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"220242.35+581497.16" +"453522.66-36038.09" +"5165558.61+633377+211786" +"SUM(D31,D27,D23,D19,D14)" +"SUM(O32,O28,O24,O20,O15)" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"222492.95+359004.21" +"-51876.61+15838.52" +"510244.44+1027933.48+288940.56+240012+6115697.12" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(O36,O32,O28,O20,O15)" +"6781315.73+11637732.7" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"2283513.15" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(O36,O32,O28,O20,O15)" +"2567970.69+9086514.98" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"9025.65+1923557.92" +"233144.44+4011.82" +"15838.52+135363.86" +"495954+798596+1893738+3068582.61" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(O36,O32,O28,O20,O15)" +"4983986.03+4102528.95" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"9025.65+361082.48" +"H19/N19" +"J19/N19" +"233144.44+4011.82" +"248624.1+3000000+900000+600000" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(O36,O32,O28,O20,O15)" +"2146835.69+1955693.26" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"37119.76+323962.72" +"H19/N19" +"J19/N19" +"222492.95+4011.82" +"222492.95*3" +"1670664.22+1063418" +"1504434.26+829198.68" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(O36,O32,O28,O20,O15)" +"24740.94+1930952.32" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"-152850.42+476813.14" +"H19/N19" +"J19/N19" +"72893.35+2346886.15" +"222492.95" +"860590.43+1148606.8" +"-739143.8+1568342.48" +"400000+3350000" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(O36,O32,O28,O20,O15)" +"20281.51+1888730.32" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"32407.23+444405.91" +"H19/N19" +"J19/N19" +"444985.9+4011.82" +"105299.88-8407.53" +"-818199.1+2386541.58" +"4300000" +"SUM(D35,D31,D27,D23,D19,D14)" +"37325.9+1851404.42" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"71398.48+468894.72" +"H19/N19" +"J19/N19" +"444985.9+4011.82" +"28085.15-36492.68" +"598644.72+1819424.3" +"1500000" +"SUM(D35,D31,D27,D23,D19,D14)" +"765643.41+1085761.01" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"4275090.13" +"24488.81+444405.91" +"H19/N19" +"J19/N19" +"3188526.22+2699455.47+1522850.42" +"444985.9+4011.82" +"18617.53-55110.21" +"1412855.55+1621503.24" +"975141.39+830678.71" +"SUM(D35,D31,D27,D23,D19,D14)" +"-462610.38+1548371.39" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"1304115.03+2722035.64" +"H19/N19" +"J19/N19" +"2730346.33" +"1073124.03+17839.24" +"599706.33+230972.38" +"SUM(D35,D31,D27,D23,D19,D14)" +"2766781.24" +"2069758.44-476961.58" +"6931.5" +"13448.48+1534922.91" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"2297123.6+2282155.9+1002042.77" +"2005+444405.91" +"H19/N19" +"J19/N19" +"222492.95+222492.95" +"-58231.25+3121.04" +"1274815.21+1409.37" +"28354+202618.38" +"SUM(D35,D31,D27,D23,D19,D14)" +"6122956.92-175922.3" +"16120.84+1518802.07" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"4045590.65+3388277.02" +"2005+444405.91" +"H19/N19" +"J19/N19" +"222492.95+444985.9" +"14521.91+202618.38" +"SUM(D35,D31,D27,D23,D19,D14)" +"8079349.15-469541.88" +"3873847.26" +"684+1518118.07" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"6101574.82" +"2005+444405.91" +"H19/N19" +"J19/N19" +"1104.17+2817381.12+4670.12" +"222492.95-212872.29" +"222492.95+222492.95" +"1486802.59+3121.04" +"200993.8+1588512.44+1277.6" +"2994328.65" +"SUM(D35,D31,D27,D23,D19,D14)" +"974385.64+1712084.13" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"290490.43-212872.29" +"52629.22+663416.07" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"9973.39+177074.32+3326591.62" +"1536897.81+16694.79" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"183708.79-62883.24" +"H19/N19" +"J19/N19" +"-197492.73+25" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"-197492.73+25" +"SUM(D35,D31,D27,D23,D19,D14)" +"9082357.21+681819.86" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"H19/N19" +"J19/N19" +"-197492.73+25" +"SUM(D35,D31,D27,D23,D19,D14)" +"8885821.83+681819.86" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"19417.71+422165.29" +"H19/N19" +"J19/N19" +"-197492.73+25" +"SUM(D35,D31,D27,D23,D19,D14)" +"8438904.44+681819.86" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"19417.71+422165.29" +"H19/N19" +"J19/N19" +"-197492.73+25" +"SUM(D35,D31,D27,D23,D19,D14)" +"9291272.33+681819.86" +"SUM(L14,J14,H14,F14,D14)" +"D14/N14" +"F14/N14" +"L14/N14" +"19417.71+422165.29" +"H19/N19" +"J19/N19" +"-197492.73+25" +"SUM(D35,D31,D27,D23,D19,D14)" +"SUM(D4:D25)" +"SUM(D28:D32)" +"SUM(D40:D42)" +"SUM(E40:E45)" +"SUM(D50:D57)" +"+E5+E4" +"+E6" +"-E5" +"SUM(E9:E12)" +"+E6/E13" +"SUM(E22:E24)" +"IF(ISNUMBER(VLOOKUP(AA2,[1]SummaryEntity!$A$20:$Z$500,26,FALSE)),(VLOOKUP(AA2,[1]SummaryEntity!$A$20:$Z$500,26,FALSE)),""See Group"")" +"IF(ISNUMBER(VLOOKUP(AB2,[1]SummaryGroup!$A$20:$W$429,22,FALSE)),(VLOOKUP(AB2,[1]SummaryGroup!$A$20:$W$429,22,FALSE)),""N/A"")" +"+'Counterparty Trading Statuses'!V24" +"O29" +"+SUM(F7:H7)-E7" +"+E7+I7" +"SUM(F8:H8)" +"349300+346500" +"+F10-E10" +"+SUM(F11:H11)" +"+I11+E11" +"SUM(I7:I27)+589909" +"5000000-I28" +"SUM(F34:H34)-E34" +"I34+E34" +"SUM(I33:I35)" +"SUM(E8:E28)" +"IF(ISNUMBER(VLOOKUP(AA2,[1]SummaryEntity!$A$20:$Z$500,26,FALSE)),(VLOOKUP(AA2,[1]SummaryEntity!$A$20:$Z$500,26,FALSE)),""See Group"")" +"IF(ISNUMBER(VLOOKUP(AB2,[1]SummaryGroup!$A$20:$W$429,22,FALSE)),(VLOOKUP(AB2,[1]SummaryGroup!$A$20:$W$429,22,FALSE)),""N/A"")" +"O25" +"+A11+1" +"+A15+3" +"+B26/(C26*D26)" +"+A11+1" +"+A15+3" +"+B26/(C26*D26)" +"+D8*C8" +"+B8/(C8*D8)" +"+(1-(($E8-$B8)/($E8-1)))" +"+(1-(($E8-$B8)/($E8-4)))" +"+(1-(($E8-$B8)/($E8-7)))" +"+A8+1" +"IF(ISNUMBER(VLOOKUP(AA2,[1]SummaryEntity!$A$20:$Z$500,26,FALSE)),(VLOOKUP(AA2,[1]SummaryEntity!$A$20:$Z$500,26,FALSE)),""See Group"")" +"IF(ISNUMBER(VLOOKUP(AB2,[1]SummaryGroup!$A$20:$W$429,22,FALSE)),(VLOOKUP(AB2,[1]SummaryGroup!$A$20:$W$429,22,FALSE)),""N/A"")" +"O26" +"'Cost Cancel Details'!C10" +"'Cost Cancel Details'!AO10" +"'Cost Cancel Details'!AO11" +"1+A8" +"+'Cost Cancel Details'!C42" +"+'Cost Cancel Details'!AO42" +"+'Cost Cancel Details'!AO43" +"+'Cost Cancel Details'!C50" +"+'Cost Cancel Details'!AO50" +"+'Cost Cancel Details'!AO51" +"+'Cost Cancel Details'!C58" +"+'Cost Cancel Details'!AO58" +"+'Cost Cancel Details'!AO59" +"+'Cost Cancel Details'!C66" +"+'Cost Cancel Details'!AO66" +"+'Cost Cancel Details'!AO67" +"+'Cost Cancel Details'!C74" +"+'Cost Cancel Details'!AO74" +"+'Cost Cancel Details'!AO75" +"166/2" +"+'Cost Cancel Details'!C82" +"+'Cost Cancel Details'!AO82" +"+'Cost Cancel Details'!AO83" +"+'Cost Cancel Details'!C90" +"+'Cost Cancel Details'!AO90" +"+'Cost Cancel Details'!AO91" +"+'Cost Cancel Details'!C98" +"+'Cost Cancel Details'!AO98" +"+'Cost Cancel Details'!AO99" +"+'Cost Cancel Details'!C106" +"+'Cost Cancel Details'!AO106" +"+'Cost Cancel Details'!AO107" +"+'Cost Cancel Details'!C18" +"+'Cost Cancel Details'!AO18" +"+'Cost Cancel Details'!AO19" +"+'Cost Cancel Details'!C26" +"+'Cost Cancel Details'!AO26" +"+'Cost Cancel Details'!AO27" +"+'Cost Cancel Details'!C34" +"+'Cost Cancel Details'!AO34" +"+'Cost Cancel Details'!AO35" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!K3" +"SUM(A9:A9)" +"'Detail by Turbine'!P8" +"'Detail by Turbine'!T8" +"SUM(A14)" +"'Detail by Turbine'!P10" +"+'Detail by Turbine'!M10" +"'Detail by Turbine'!T10" +"'Detail by Turbine'!P10" +"+'Detail by Turbine'!M10" +"SUM('Detail by Turbine'!T10:T12)" +"'Detail by Turbine'!P14" +"IF(ISNA('Detail by Turbine'!M14),""-"",'Detail by Turbine'!M14)" +"SUM('Detail by Turbine'!T14:T15)" +"'Detail by Turbine'!P18" +"+'Detail by Turbine'!M18" +"'Detail by Turbine'!T18" +"SUM('Detail by Turbine'!U18:U18)" +"SUM('Detail by Turbine'!T19:T20)+'Detail by Turbine'!T9" +"+'Detail by Turbine'!P16" +"SUM('Detail by Turbine'!T16:T17)" +"+'Detail by Turbine'!P21" +"SUM(A19:A26)" +"+A32+A27+A15+A10" +"+I27+I15+I10" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A22" +"+'Summary by Status'!F22" +"+'Summary by Status'!A19" +"+'Summary by Status'!F19" +"+'Summary by Status'!A24" +"+'Summary by Status'!F24" +"+'Summary by Status'!A23" +"+'Summary by Status'!F23" +"+'Summary by Status'!A14" +"+'Summary by Status'!F14" +"+'Summary by Status'!A21" +"+'Summary by Status'!F21" +"+'Summary by Status'!A25" +"+'Summary by Status'!F25" +"+'Summary by Status'!A26" +"+'Summary by Status'!F26" +"SUM(A8:A22)" +"SUM(F7:F22)" +"+A24-A25" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A21" +"+'Summary by Status'!K21" +"+'Summary by Status'!G21" +"+'Summary by Status'!H21" +"SUM(G8:G8)" +"+'Summary by Status'!A19" +"+'Summary by Status'!K19" +"+'Summary by Status'!G19" +"+'Summary by Status'!H19" +"+'Summary by Status'!A14" +"+'Summary by Status'!K14" +"+'Summary by Status'!G14" +"+'Summary by Status'!H14" +"+'Summary by Status'!A22" +"+'Summary by Status'!K22" +"+'Summary by Status'!G22" +"+'Summary by Status'!H22" +"+'Summary by Status'!A24" +"+'Summary by Status'!K24" +"+'Summary by Status'!G24" +"+'Summary by Status'!H24" +"SUM(G12:G16)" +"+'Summary by Status'!A25" +"+'Summary by Status'!K25" +"+'Summary by Status'!G25" +"+'Summary by Status'!H25" +"+'Summary by Status'!A26" +"+'Summary by Status'!K26" +"+'Summary by Status'!G26" +"+'Summary by Status'!H26" +"SUM(A8:A24)" +"G9+G20+G17" +"+G25-G27" +"+D3+31" +"+'Detail by Turbine'!G8" +"+'Detail by Turbine'!S8" +"+'Detail by Turbine'!S8" +"SUM(D5:BB5)" +"+'Detail by Turbine'!S8" +"D5" +"+D6+E5" +"+'Detail by Turbine'!S8" +"W8-V8" +"+'Detail by Turbine'!S8" +"+D6*$C10" +"+'Detail by Turbine'!B8" +"+D8*$C10" +"+A4+1" +"+'Detail by Turbine'!G18" +"+'Detail by Turbine'!S18" +"+A4+1" +"+'Detail by Turbine'!S18" +"+A4+1" +"+A4+1" +"+A4+1" +"+A4+1" +"+A4+1" +"33.9089+3.26128" +"+A4+1" +"+'Detail by Turbine'!B18" +"+'Detail by Turbine'!G19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"+'Detail by Turbine'!S19" +"33.5789+0.2315" +"+'Detail by Turbine'!B19" +"+'Detail by Turbine'!G20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!S20" +"+'Detail by Turbine'!B20" +"+'Detail by Turbine'!G9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!S9" +"+'Detail by Turbine'!B9" +"+'Detail by Turbine'!G10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"(1208.9+1.3)/24506" +"4826.8/24506" +"(2408.7+2408.7)/24506" +"1806.5/24506" +"3010.9/24506" +"2408.7/24506" +"602.2/24506" +"(602.2+651.9)/24506" +"1204.4/24506" +"1558.4/24506" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!S10" +"+'Detail by Turbine'!B10" +"+'Detail by Turbine'!G11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"+'Detail by Turbine'!S11" +"250.25/3" +"+'Detail by Turbine'!B11" +"+'Detail by Turbine'!G12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!S12" +"+'Detail by Turbine'!B12" +"+'Detail by Turbine'!G13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!S13" +"+'Detail by Turbine'!B13" +"+'Detail by Turbine'!G14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!S14" +"+'Detail by Turbine'!B14" +"+'Detail by Turbine'!G15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!S15" +"+'Detail by Turbine'!B15" +"+'Detail by Turbine'!G16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+D92" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"+'Detail by Turbine'!S16" +"13/2" +"+'Detail by Turbine'!B16" +"+'Detail by Turbine'!G17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!S17" +"+'Detail by Turbine'!B17" +"+C10" +"C42+C98+C106+C90+C82+C58+C66+C74+C50+C34+C26+C18" +"+C115+C119+C111" +"+D124-D123" +"SUM(C4:C107)" +"+D58+D66+D74+D98+D106++D42+D18+D26+D34+D82+D90+D50+D10" +"+C123-C128" +"H9/1000" +"J9" +"IF(ISNUMBER(VLOOKUP(AA2,[1]SummaryEntity!$A$20:$Z$500,26,FALSE)),(VLOOKUP(AA2,[1]SummaryEntity!$A$20:$Z$500,26,FALSE)),""See Group"")" +"IF(ISNUMBER(VLOOKUP(AB2,[1]SummaryGroup!$A$20:$W$429,22,FALSE)),(VLOOKUP(AB2,[1]SummaryGroup!$A$20:$W$429,22,FALSE)),""N/A"")" +"O25" +"'Cost Cancel Details'!C10" +"'Cost Cancel Details'!AO10" +"'Cost Cancel Details'!AO11" +"1+A8" +"+'Cost Cancel Details'!C42" +"+'Cost Cancel Details'!AO42" +"+'Cost Cancel Details'!AO43" +"+'Cost Cancel Details'!C50" +"+'Cost Cancel Details'!AO50" +"+'Cost Cancel Details'!AO51" +"+'Cost Cancel Details'!C58" +"+'Cost Cancel Details'!AO58" +"+'Cost Cancel Details'!AO59" +"+'Cost Cancel Details'!C66" +"+'Cost Cancel Details'!AO66" +"+'Cost Cancel Details'!AO67" +"+'Cost Cancel Details'!C74" +"+'Cost Cancel Details'!AO74" +"+'Cost Cancel Details'!AO75" +"166/2" +"+'Cost Cancel Details'!C82" +"+'Cost Cancel Details'!AO82" +"+'Cost Cancel Details'!AO83" +"+'Cost Cancel Details'!C90" +"+'Cost Cancel Details'!AO90" +"+'Cost Cancel Details'!AO91" +"+'Cost Cancel Details'!C98" +"+'Cost Cancel Details'!AO98" +"+'Cost Cancel Details'!AO99" +"+'Cost Cancel Details'!C106" +"+'Cost Cancel Details'!AO106" +"+'Cost Cancel Details'!AO107" +"+'Cost Cancel Details'!C18" +"+'Cost Cancel Details'!AO18" +"+'Cost Cancel Details'!AO19" +"+'Cost Cancel Details'!C26" +"+'Cost Cancel Details'!AO26" +"+'Cost Cancel Details'!AO27" +"+'Cost Cancel Details'!C34" +"+'Cost Cancel Details'!AO34" +"+'Cost Cancel Details'!AO35" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!K3" +"SUM(A9:A9)" +"'Detail by Turbine'!Q8" +"+'Detail by Turbine'!M8" +"+'Detail by Turbine'!L8" +"'Detail by Turbine'!U8" +"SUM(A14)" +"'Detail by Turbine'!Q10" +"'Detail by Turbine'!M10" +"'Detail by Turbine'!L10" +"+'Detail by Turbine'!N10" +"'Detail by Turbine'!U10" +"SUM('Detail by Turbine'!U11:U13)" +"'Detail by Turbine'!Q14" +"'Detail by Turbine'!M14" +"'Detail by Turbine'!L14" +"IF(ISNA('Detail by Turbine'!N14),""-"",'Detail by Turbine'!N14)" +"SUM('Detail by Turbine'!U14:U15)" +"'Detail by Turbine'!Q18" +"'Detail by Turbine'!M18" +"'Detail by Turbine'!L18" +"+'Detail by Turbine'!N18" +"'Detail by Turbine'!U18" +"SUM('Detail by Turbine'!V18:V18)" +"SUM('Detail by Turbine'!U19:U20)+'Detail by Turbine'!U9" +"+'Detail by Turbine'!Q16" +"+'Detail by Turbine'!M16" +"+'Detail by Turbine'!L16" +"'Detail by Turbine'!T16" +"SUM('Detail by Turbine'!U16:U17)" +"+'Detail by Turbine'!Q21" +"+'Detail by Turbine'!M21" +"SUM(A19:A25)" +"+A31+A26+A15+A10" +"+I26+I15+I10" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A21" +"+'Summary by Status'!F21" +"+'Summary by Status'!A19" +"+'Summary by Status'!F19" +"+'Summary by Status'!A23" +"+'Summary by Status'!F23" +"+'Summary by Status'!A14" +"+'Summary by Status'!F14" +"+'Summary by Status'!A20" +"+'Summary by Status'!F20" +"+'Summary by Status'!A24" +"+'Summary by Status'!F24" +"+'Summary by Status'!A25" +"+'Summary by Status'!F25" +"SUM(A8:A22)" +"SUM(F7:F22)" +"+'Summary by Status'!A33" +"+'Summary by Status'!H33" +"+A24-A25" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A20" +"+'Summary by Status'!K20" +"+'Summary by Status'!G20" +"+'Summary by Status'!H20" +"SUM(G8:G8)" +"+'Summary by Status'!A19" +"+'Summary by Status'!K19" +"+'Summary by Status'!G19" +"+'Summary by Status'!H19" +"+'Summary by Status'!A14" +"+'Summary by Status'!K14" +"+'Summary by Status'!G14" +"+'Summary by Status'!H14" +"+'Summary by Status'!A23" +"+'Summary by Status'!K23" +"+'Summary by Status'!G23" +"+'Summary by Status'!H23" +"+'Summary by Status'!A22" +"+'Summary by Status'!K22" +"+'Summary by Status'!G22" +"+'Summary by Status'!H22" +"SUM(G12:G16)" +"+'Summary by Status'!A24" +"+'Summary by Status'!K24" +"+'Summary by Status'!G24" +"+'Summary by Status'!H24" +"+'Summary by Status'!A25" +"+'Summary by Status'!K25" +"+'Summary by Status'!G25" +"+'Summary by Status'!H25" +"SUM(A8:A24)" +"G9+G20+G17" +"+G25-G27" +"+D3+31" +"+'Detail by Turbine'!G8" +"+'Detail by Turbine'!T8" +"+'Detail by Turbine'!T8" +"SUM(D5:BB5)" +"+'Detail by Turbine'!T8" +"D5" +"+D6+E5" +"+'Detail by Turbine'!T8" +"W8-V8" +"+'Detail by Turbine'!T8" +"+D6*$C10" +"+'Detail by Turbine'!B8" +"+D8*$C10" +"+A4+1" +"+'Detail by Turbine'!G18" +"+'Detail by Turbine'!T18" +"+A4+1" +"+'Detail by Turbine'!T18" +"+A4+1" +"+A4+1" +"+A4+1" +"+A4+1" +"+A4+1" +"33.9089+3.26128" +"+A4+1" +"+'Detail by Turbine'!B18" +"+'Detail by Turbine'!G19" +"+'Detail by Turbine'!T19" +"+'Detail by Turbine'!T19" +"+'Detail by Turbine'!T19" +"+'Detail by Turbine'!T19" +"+'Detail by Turbine'!T19" +"+'Detail by Turbine'!T19" +"33.5789+0.2315" +"+'Detail by Turbine'!B19" +"+'Detail by Turbine'!G20" +"+'Detail by Turbine'!T20" +"+'Detail by Turbine'!T20" +"+'Detail by Turbine'!T20" +"+'Detail by Turbine'!T20" +"+'Detail by Turbine'!T20" +"+'Detail by Turbine'!T20" +"+'Detail by Turbine'!B20" +"+'Detail by Turbine'!G9" +"+'Detail by Turbine'!T9" +"+'Detail by Turbine'!T9" +"+'Detail by Turbine'!T9" +"+'Detail by Turbine'!T9" +"+'Detail by Turbine'!T9" +"+'Detail by Turbine'!T9" +"+'Detail by Turbine'!B9" +"+'Detail by Turbine'!G10" +"+'Detail by Turbine'!T10" +"+'Detail by Turbine'!T10" +"(1208.9+1.3)/24506" +"4826.8/24506" +"(2408.7+2408.7)/24506" +"1806.5/24506" +"3010.9/24506" +"2408.7/24506" +"602.2/24506" +"(602.2+651.9)/24506" +"1204.4/24506" +"1558.4/24506" +"+'Detail by Turbine'!T10" +"+'Detail by Turbine'!T10" +"+'Detail by Turbine'!T10" +"+'Detail by Turbine'!T10" +"+'Detail by Turbine'!B10" +"+'Detail by Turbine'!G11" +"+'Detail by Turbine'!T11" +"+'Detail by Turbine'!T11" +"+'Detail by Turbine'!T11" +"+'Detail by Turbine'!T11" +"+'Detail by Turbine'!T11" +"+'Detail by Turbine'!T11" +"250.25/3" +"+'Detail by Turbine'!B11" +"+'Detail by Turbine'!G12" +"+'Detail by Turbine'!T12" +"+'Detail by Turbine'!T12" +"+'Detail by Turbine'!T12" +"+'Detail by Turbine'!T12" +"+'Detail by Turbine'!T12" +"+'Detail by Turbine'!T12" +"+'Detail by Turbine'!B12" +"+'Detail by Turbine'!G13" +"+'Detail by Turbine'!T13" +"+'Detail by Turbine'!T13" +"+'Detail by Turbine'!T13" +"+'Detail by Turbine'!T13" +"+'Detail by Turbine'!T13" +"+'Detail by Turbine'!T13" +"+'Detail by Turbine'!B13" +"+'Detail by Turbine'!G14" +"+'Detail by Turbine'!T14" +"+'Detail by Turbine'!T14" +"+'Detail by Turbine'!T14" +"+'Detail by Turbine'!T14" +"+'Detail by Turbine'!T14" +"+'Detail by Turbine'!T14" +"+'Detail by Turbine'!B14" +"+'Detail by Turbine'!G15" +"+'Detail by Turbine'!T15" +"+'Detail by Turbine'!T15" +"+'Detail by Turbine'!T15" +"+'Detail by Turbine'!T15" +"+'Detail by Turbine'!T15" +"+'Detail by Turbine'!T15" +"+'Detail by Turbine'!B15" +"+'Detail by Turbine'!G16" +"+'Detail by Turbine'!T16" +"+'Detail by Turbine'!T16" +"+D92" +"+'Detail by Turbine'!T16" +"+'Detail by Turbine'!T16" +"+'Detail by Turbine'!T16" +"+'Detail by Turbine'!T16" +"13/2" +"+'Detail by Turbine'!B16" +"+'Detail by Turbine'!G17" +"+'Detail by Turbine'!T17" +"+'Detail by Turbine'!T17" +"+'Detail by Turbine'!T17" +"+'Detail by Turbine'!T17" +"+'Detail by Turbine'!T17" +"+'Detail by Turbine'!T17" +"+'Detail by Turbine'!B17" +"+C10" +"C42+C98+C106+C90+C82+C58+C66+C74+C50+C34+C26+C18" +"+C115+C119+C111" +"+D124-D123" +"SUM(C4:C107)" +"+D58+D66+D74+D98+D106++D42+D18+D26+D34+D82+D90+D50+D10" +"+C123-C128" +"'Cost Cancel Details'!C10" +"'Cost Cancel Details'!AO10" +"'Cost Cancel Details'!AO11" +"1+A8" +"+'Cost Cancel Details'!C50" +"+'Cost Cancel Details'!AO50" +"+'Cost Cancel Details'!AO51" +"+'Cost Cancel Details'!C58" +"+'Cost Cancel Details'!AO58" +"+'Cost Cancel Details'!AO59" +"+'Cost Cancel Details'!C66" +"+'Cost Cancel Details'!AO66" +"+'Cost Cancel Details'!AO67" +"+'Cost Cancel Details'!C74" +"+'Cost Cancel Details'!AO74" +"+'Cost Cancel Details'!AO75" +"166/2" +"+'Cost Cancel Details'!C82" +"+'Cost Cancel Details'!AO82" +"+'Cost Cancel Details'!AO83" +"+'Cost Cancel Details'!C90" +"+'Cost Cancel Details'!AO90" +"+'Cost Cancel Details'!AO91" +"+'Cost Cancel Details'!C98" +"+'Cost Cancel Details'!AO98" +"+'Cost Cancel Details'!AO99" +"+'Cost Cancel Details'!C106" +"+'Cost Cancel Details'!AO106" +"+'Cost Cancel Details'!AO107" +"+'Cost Cancel Details'!C42" +"+'Cost Cancel Details'!AO42" +"+'Cost Cancel Details'!AO43" +"+'Cost Cancel Details'!C18" +"+'Cost Cancel Details'!AO18" +"+'Cost Cancel Details'!AO19" +"+'Cost Cancel Details'!C26" +"+'Cost Cancel Details'!AO26" +"+'Cost Cancel Details'!AO27" +"+'Cost Cancel Details'!C34" +"+'Cost Cancel Details'!AO34" +"+'Cost Cancel Details'!AO35" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!K3" +"SUM(A9:A9)" +"'Detail by Turbine'!Q8" +"+'Detail by Turbine'!M8" +"+'Detail by Turbine'!L8" +"'Detail by Turbine'!U8" +"SUM(A14)" +"'Detail by Turbine'!Q9" +"'Detail by Turbine'!M9" +"'Detail by Turbine'!L9" +"+'Detail by Turbine'!N9" +"'Detail by Turbine'!U9" +"SUM('Detail by Turbine'!U10:U10)" +"SUM('Detail by Turbine'!U11:U12)" +"'Detail by Turbine'!Q13" +"'Detail by Turbine'!M13" +"'Detail by Turbine'!L13" +"IF(ISNA('Detail by Turbine'!N13),""-"",'Detail by Turbine'!N13)" +"SUM('Detail by Turbine'!U13:U14)" +"'Detail by Turbine'!Q18" +"'Detail by Turbine'!M18" +"'Detail by Turbine'!L18" +"+'Detail by Turbine'!N18" +"'Detail by Turbine'!U18+'Detail by Turbine'!U17" +"SUM('Detail by Turbine'!V17:V18)" +"SUM('Detail by Turbine'!U19:U20)" +"+'Detail by Turbine'!Q15" +"+'Detail by Turbine'!M15" +"+'Detail by Turbine'!Q21" +"+'Detail by Turbine'!M21" +"'Detail by Turbine'!U21" +"SUM(A19:A26)" +"+A32+A27+A15+A10" +"+I27+I15+I10" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A22" +"+'Summary by Status'!F22" +"+'Summary by Status'!A19" +"+'Summary by Status'!F19" +"+'Summary by Status'!A24" +"+'Summary by Status'!F24" +"+'Summary by Status'!A23" +"+'Summary by Status'!F23" +"+'Summary by Status'!A14" +"+'Summary by Status'!F14" +"+'Summary by Status'!A20" +"+'Summary by Status'!F20" +"+'Summary by Status'!A25" +"+'Summary by Status'!F25" +"+'Summary by Status'!A26" +"+'Summary by Status'!F26" +"SUM(A8:A23)" +"SUM(F7:F23)" +"+'Summary by Status'!A34" +"+'Summary by Status'!H34" +"+A25-A26" +"'Detail by Turbine'!A3:C3" +"'Detail by Turbine'!A3:C3" +"+'Detail by Turbine'!K3" +"+'Summary by Status'!A20" +"+'Summary by Status'!K20" +"+'Summary by Status'!G20" +"+'Summary by Status'!H20" +"SUM(G8:G9)" +"+'Summary by Status'!A19" +"+'Summary by Status'!K19" +"+'Summary by Status'!G19" +"+'Summary by Status'!H19" +"+'Summary by Status'!A14" +"+'Summary by Status'!K14" +"+'Summary by Status'!G14" +"+'Summary by Status'!H14" +"+'Summary by Status'!A22" +"+'Summary by Status'!K22" +"+'Summary by Status'!G22" +"+'Summary by Status'!H22" +"+'Summary by Status'!A24" +"+'Summary by Status'!K24" +"+'Summary by Status'!G24" +"+'Summary by Status'!H24" +"SUM(G13:G17)" +"+'Summary by Status'!A25" +"+'Summary by Status'!K25" +"+'Summary by Status'!G25" +"+'Summary by Status'!H25" +"+'Summary by Status'!A26" +"+'Summary by Status'!K26" +"+'Summary by Status'!G26" +"+'Summary by Status'!H26" +"SUM(A8:A25)" +"G10+G21+G18" +"+G26-G28" +"+D3+31" +"+'Detail by Turbine'!G8" +"+'Detail by Turbine'!T8" +"+'Detail by Turbine'!T8" +"SUM(D5:BB5)" +"+'Detail by Turbine'!T8" +"D5" +"+D6+E5" +"+'Detail by Turbine'!T8" +"W8-V8" +"+'Detail by Turbine'!T8" +"+D6*$C10" +"+'Detail by Turbine'!B8" +"+D8*$C10" +"+A4+1" +"+'Detail by Turbine'!G18" +"+'Detail by Turbine'!T18" +"+A4+1" +"+'Detail by Turbine'!T18" +"+A4+1" +"+A4+1" +"+A4+1" +"+A4+1" +"+A4+1" +"33.9089+3.26128" +"+A4+1" +"+'Detail by Turbine'!B18" +"+'Detail by Turbine'!G19" +"+'Detail by Turbine'!T19" +"+'Detail by Turbine'!T19" +"+'Detail by Turbine'!T19" +"+'Detail by Turbine'!T19" +"+'Detail by Turbine'!T19" +"+'Detail by Turbine'!T19" +"33.5789+0.2315" +"+'Detail by Turbine'!B19" +"+'Detail by Turbine'!G20" +"+'Detail by Turbine'!T20" +"+'Detail by Turbine'!T20" +"+'Detail by Turbine'!T20" +"+'Detail by Turbine'!T20" +"+'Detail by Turbine'!T20" +"+'Detail by Turbine'!T20" +"+'Detail by Turbine'!B20" +"+'Detail by Turbine'!G17" +"+'Detail by Turbine'!T17" +"+'Detail by Turbine'!T17" +"+'Detail by Turbine'!T17" +"+'Detail by Turbine'!T17" +"+'Detail by Turbine'!T17" +"+'Detail by Turbine'!T17" +"+'Detail by Turbine'!B17" +"+'Detail by Turbine'!G9" +"+'Detail by Turbine'!T9" +"+'Detail by Turbine'!T9" +"(1208.9+1.3)/24506" +"4826.8/24506" +"(2408.7+2408.7)/24506" +"1806.5/24506" +"3010.9/24506" +"2408.7/24506" +"602.2/24506" +"(602.2+651.9)/24506" +"1204.4/24506" +"1558.4/24506" +"+'Detail by Turbine'!T9" +"+'Detail by Turbine'!T9" +"+'Detail by Turbine'!T9" +"+'Detail by Turbine'!T9" +"+'Detail by Turbine'!B9" +"+'Detail by Turbine'!G10" +"+'Detail by Turbine'!T10" +"+'Detail by Turbine'!T10" +"+'Detail by Turbine'!T10" +"+'Detail by Turbine'!T10" +"+'Detail by Turbine'!T10" +"+'Detail by Turbine'!T10" +"250.25/3" +"+'Detail by Turbine'!B10" +"+'Detail by Turbine'!G11" +"+'Detail by Turbine'!T11" +"+'Detail by Turbine'!T11" +"+'Detail by Turbine'!T11" +"+'Detail by Turbine'!T11" +"+'Detail by Turbine'!T11" +"+'Detail by Turbine'!T11" +"+'Detail by Turbine'!B11" +"+'Detail by Turbine'!G12" +"+'Detail by Turbine'!T12" +"+'Detail by Turbine'!T12" +"+'Detail by Turbine'!T12" +"+'Detail by Turbine'!T12" +"+'Detail by Turbine'!T12" +"+'Detail by Turbine'!T12" +"+'Detail by Turbine'!B12" +"+'Detail by Turbine'!G13" +"+'Detail by Turbine'!T13" +"+'Detail by Turbine'!T13" +"+'Detail by Turbine'!T13" +"+'Detail by Turbine'!T13" +"+'Detail by Turbine'!T13" +"+'Detail by Turbine'!T13" +"+'Detail by Turbine'!B13" +"+'Detail by Turbine'!G14" +"+'Detail by Turbine'!T14" +"+'Detail by Turbine'!T14" +"+'Detail by Turbine'!T14" +"+'Detail by Turbine'!T14" +"+'Detail by Turbine'!T14" +"+'Detail by Turbine'!T14" +"+'Detail by Turbine'!B14" +"+'Detail by Turbine'!G15" +"+'Detail by Turbine'!T15" +"+'Detail by Turbine'!T15" +"+D92" +"+'Detail by Turbine'!T15" +"+'Detail by Turbine'!T15" +"+'Detail by Turbine'!T15" +"+'Detail by Turbine'!T15" +"13/2" +"+'Detail by Turbine'!B15" +"+'Detail by Turbine'!G16" +"+'Detail by Turbine'!T16" +"+'Detail by Turbine'!T16" +"+'Detail by Turbine'!T16" +"+'Detail by Turbine'!T16" +"+'Detail by Turbine'!T16" +"+'Detail by Turbine'!T16" +"+'Detail by Turbine'!B16" +"+C10" +"C42+C98+C106+C90+C82+C58+C66+C74+C50+C34+C26+C18" +"+C115+C119+C111" +"+D124-D123" +"SUM(C4:C107)" +"+D58+D66+D74+D98+D106++D42+D18+D26+D34+D82+D90+D50+D10" +"+C123-C128" +"SUM(F7:H7)" +"+E7+I7" +"649220+37182" +"346500+349300" +"SUM(F8:H8)-E8" +"+F9-E9" +"+SUM(F10:H10)" +"+I10+E10" +"57960+28750+36800" +"SUM(I7:I27)+585082" +"5000000-I28" +"I34+E34" +"SUM(I33:I35)" +"161000+64560" +"SUM(E8:E32)" +"IF(ISNUMBER(VLOOKUP(AA2,[1]SummaryEntity!$A$20:$Z$500,26,FALSE)),(VLOOKUP(AA2,[1]SummaryEntity!$A$20:$Z$500,26,FALSE)),""See Group"")" +"IF(ISNUMBER(VLOOKUP(AB2,[1]SummaryGroup!$A$20:$W$429,22,FALSE)),(VLOOKUP(AB2,[1]SummaryGroup!$A$20:$W$429,22,FALSE)),""N/A"")" +"O25" +"IF(ISNUMBER(VLOOKUP(AA2,[1]SummaryEntity!$A$20:$Z$500,26,FALSE)),(VLOOKUP(AA2,[1]SummaryEntity!$A$20:$Z$500,26,FALSE)),""See Group"")" +"IF(ISNUMBER(VLOOKUP(AB2,[1]SummaryGroup!$A$20:$W$429,22,FALSE)),(VLOOKUP(AB2,[1]SummaryGroup!$A$20:$W$429,22,FALSE)),""N/A"")" +"O25" +"IF(ISNUMBER(VLOOKUP(AC2,[1]SummaryEntity!$A$20:$Z$500,26,FALSE)),(VLOOKUP(AC2,[1]SummaryEntity!$A$20:$Z$500,26,FALSE)),""See Group"")" +"IF(ISNUMBER(VLOOKUP(AD2,[1]SummaryGroup!$A$20:$W$429,22,FALSE)),(VLOOKUP(AD2,[1]SummaryGroup!$A$20:$W$429,22,FALSE)),""N/A"")" +"O25" +"SUM(F7:H7)" +"+E7+I7" +"649347+9680" +"346500+(349300*0.5)" +"SUM(F8:H8)-E8" +"+F9-E9" +"+SUM(F10:H10)" +"+I10+E10" +"12800-876" +"47500-9513" +"57960+28750+36800" +"SUM(I7:I27)+585082" +"5000000-I28" +"I33+E33" +"SUM(I33:I34)" +"161000+64560" +"SUM(E8:E32)" +"IF(ISNUMBER(VLOOKUP(AC2,[1]SummaryEntity!$A$20:$Z$500,26,FALSE)),(VLOOKUP(AC2,[1]SummaryEntity!$A$20:$Z$500,26,FALSE)),""See Group"")" +"IF(ISNUMBER(VLOOKUP(AD2,[1]SummaryGroup!$A$20:$W$429,22,FALSE)),(VLOOKUP(AD2,[1]SummaryGroup!$A$20:$W$429,22,FALSE)),""N/A"")" +"O25" +"DATE(1994,12,30)" +"DATE(1995,6,30)" +"DATE(1999,3,11)" +"I5*(J5-E$5)" +"D5-G11" +"F5+366" +"F6+365" +"DATE(2000,5,1)" +"SUM(G5:G9)" +"DATE(1995,1,25)" +"DATE(1995,5,24)" +"I13*(J13-E$13)" +"DATE(1998,4,15)" +"G13" +"SUM(I13:I14)" +"DATE(1995,12,21)" +"DATE(1995,12,29)" +"D$18*0.2" +"G18" +"I18*(J18-E$18)" +"G24-I24" +"DATE(1996,12,29)" +"DATE(1997,12,29)" +"DATE(1998,12,29)" +"DATE(1999,12,29)" +"DATE(1996,1,23)" +"I26*(J26-E26)" +"DATE(1996,12,31)" +"D$29*0.25" +"I29*(J29-E$29)" +"DATE(1997,12,31)" +"DATE(1998,12,31)" +"DATE(1999,12,31)" +"SUM(G29:G32)" +"DATE(1997,1,21)" +"DATE(2000,1,21)" +"DATE(1997,8,11)" +"D42*0.4" +"D42-I47" +"D42*0.2" +"I43*(J43-E42)" +"DATE(2000,12,31)" +"D42*0.2" +"DATE(2001,1,2)" +"I44*(J44-E42)" +"DATE(2001,12,31)" +"DATE(1998,1,16)" +"DATE(2002,12,31)" +"DATE(1998,8,10)" +"D$57*0.2" +"D57-I63" +"D66*0.2" +"DATE(2003,12,31)" +"DATE(2004,12,31)" +"DATE(2000,1,10)" +"D$84*0.25" +"DATE(2001,1,10)" +"DATE(2001,3,5)" +"DATE(2002,1,10)" +"DATE(2003,1,10)" +"DATE(2000,2,7)" +"DATE(2000,2,28)" +"DATE(2001,1,18)" +"DATE(2002,1,18)" +"DATE(2003,1,18)" +"DATE(2000,12,29)" +"DATE(2001,6,30)" +"DATE(2002,6,30)" +"DATE(2003,6,30)" +"DATE(2004,6,30)" +"DATE(2005,6,30)" +"DATE(2001,1,22)" +"D109-I118" +"DATE(2001,7,31)" +"DATE(2002,1,31)" +"DATE(2002,7,31)" +"DATE(2003,1,31)" +"DATE(2004,1,31)" +"SUM(G109:G116)" +"DATE(2001,10,1)" +"D121-I129" +"DATE(2002,4,1)" +"DATE(2002,10,1)" +"DATE(2003,4,1)" +"DATE(2003,10,1)" +"DATE(2004,4,1)" +"DATE(2004,10,1)" +"SUM(G121:G127)" +"SUM(D5:D132)" +"G11+G16+G24+G26+G34+G36+G39+G47+G54+G63+G72+G81+G89+G97+G106+G118+G129" +"DATE(1997,1,2)" +"I138*J138" +"D138-I138" +"DATE(2000,1,24)" +"D140-I143" +"DATE(2001,1,24)" +"DATE(1999,1,31)" +"D147-I151" +"DATE(2000,1,31)" +"DATE(2001,1,31)" +"SUM(G147:G149)" +"DATE(2001,1,11)" +"DATE(2005,1,22)" +"SUM(D138:D163)" +"+G138+G143+G145+G151+G153+G155+G161" +"D133+D164" +"F438-1224" +"SUM(F3:F464)" +"F466+G466" +"SUM(F254:F464)" +"F466-F467" +"+H9" +"+H13" +"+K11" +"+F17" +"+H17" +"+J19" +"'[1]Stacey''s Reconciliation'!C3+'[1]Stacey''s Reconciliation'!D3+'[1]Stacey''s Reconciliation'!E3+'[1]Stacey''s Reconciliation'!J3+'[1]Stacey''s Reconciliation'!K3+'[1]Stacey''s Reconciliation'!O3+'[1]Stacey''s Reconciliation'!P3" +"'[1]Stacey''s Reconciliation'!F3+'[1]Stacey''s Reconciliation'!G3+'[1]Stacey''s Reconciliation'!L3+'[1]Stacey''s Reconciliation'!Q3" +"'[1]Stacey''s Reconciliation'!H3+'[1]Stacey''s Reconciliation'!M3+'[1]Stacey''s Reconciliation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eam Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"1" +"2+1" +"5+1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11+557047+65535" +"1+5" +"SUM(C8:C22)" +"1+8+11" +"1+11+14" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"8+6" +"+K21+K22" +"1+1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"1" +"2+1-1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11+557047+65535+393210+393210+1081327" +"SUM(C8:C22)" +"1+8+11-11" +"1+11+14-14" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"8+6-6" +"+K21+K22" +"1+1-1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-1081327" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"5+1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-393210" +"1+5" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-393210" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"1" +"6" +"10+1" +"SUM(C8:C22)" +"11+4" +"2+4+7" +"SUM(L16:L20,L23:L27)" +"4+1" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"1" +"6" +"SUM(C8:C22)" +"11+4-4" +"2+4+7-7" +"SUM(L16:L20,L23:L27)" +"4+1-1" +"SUM(L21:L22)" +"2-1" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"2-1" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"6" +"10+1" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"1" +"5" +"7" +"SUM(C8:C22)" +"11" +"SUM(M16:M20,M23:M27)" +"4" +"+M21+M22" +"2" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"5" +"1" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"1" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"7" +"1" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"5" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28-G11-G10" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"3+5+1" +"SUM(C8:C22)" +"6+1+1" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"1+1+1" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28-G10-137496" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"G8*0.3105+52" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28-G10-137496" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"G8*0.3105+52" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"G10*0.3105" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"3+5+1" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28-G11-G10" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Pull Sheet'!E9" +"'[16]Pull Sheet'!E9" +"'[16]Pull Sheet'!E9" +"'[16]Pull Sheet'!E9" +"'[16]Pull Sheet'!E9" +"'[16]Team Report'!BA25" +"(C8/9)*12" +"+M21" +"+F8/$F$29*$O$29" +"+L21" +"M21" +"'[16]Team Report'!BA26" +"+F8*0.2" +"+E12/$E$29*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"+L21" +"K12*L12" +"SUM(M9:M12)" +"'[16]Team Report'!BA33" +"'[16]Team Report'!BA42-C40" +"SUM(L18:L20)" +"SUM(M18:M20)*1.2" +"'[16]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(E12:E22)" +"+E29" +"+I28/J28" +"+L12" +"+K28*L28" +"SUM(E25:E28)" +"'[16]Team Report'!BA29" +"'[16]Team Report'!BA39" +"'[16]Team Report'!BA43" +"'[16]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"M28" +"+M17+M18+M19+M21+M22+M23+M24+M25+M26+M27" +"+F8/$F$29*$V$29" +"(C9/9)*12" +"L28" +"+M32" +"M20" +"'[5]Team Report'!BA26" +"M32" +"(F8+F10)*0.2" +"(E12/$E$29*46)+220000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+22)/E29" +"L28" +"K12*L12+600000+704684" +"K12" +"P12*Q12+360000-3367" +"(E13/$E$29*43)" +"SUM(M9:M12)" +"'[5]Team Report'!BA33" +"(E15/$E$29*46)+75000" +"E16/$E$29*46" +"M14-F23" +"N16-F23" +"M14+R14" +"(30000*1.2)" +"K17*L17" +"(E18/$E$29*46)+50000" +"(40000*1.2)*1.2" +"(E19/$E$29*46)+136897" +"'[5]Team Report'!BA42" +"(E21/$E$29*46)+125000" +"'[5]Team Report'!BA44" +"E22/$E$29*53" +"SUM(C8:C22)" +"SUM(L17:L19,L21:L27)" +"SUM(AB16:AB20,AB23:AB27)" +"SUM(AB21:AB22)" +"SUM(L17:L27)" +"SUM(E25:E28)" +"SUM(F25:F27)" +"'[5]Team Report'!BA29" +"M28*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"SUM(E12:E21)" +"E29" +"+J37/L37" +"+M37*N37+500000+571398" +"'[5]Team Report'!BA45" +"SUM(E12:E21)" +"+M43*N43+300000" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!BA25" +"(C8/9)*12" +"M17+M23+M24" +"M28" +"+F8/$F$29*$O$29" +"'[1]Team Report'!BA26" +"F8*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$25*$L$11" +"M8+M11" +"551805*1.2" +"'[1]Team Report'!BA32-C39" +"N13-F23" +"'[1]Team Report'!BA33" +"'[1]Team Report'!BA42-C40" +"'[1]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(L16:L27)" +"SUM(M16:M27)*1.2" +"SUM(E25:E28)" +"'[1]Team Report'!BA29" +"'[1]Team Report'!BA39" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+K34*L34" +"'[1]Team Report'!BA43" +"'[1]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"M28" +"R17+R18+R19+R23+R24+R25" +"+F8/$F$29*$V$29" +"(C9/9)*12" +"L28" +"+M32" +"'[5]Team Report'!BA26" +"M32" +"(F8+F10)*0.2" +"(E12/$E$29*7)+7477+46" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+22)/E29" +"L28" +"K12*L12+600000+704684" +"K12" +"P12*Q12+360000-3367" +"(E13/$E$29*7)+6000" +"SUM(M9:M12)" +"'[5]Team Report'!BA33" +"(E15/$E$29*7)+2000" +"E16/$E$29*7" +"N16-F23" +"M14+R14" +"(30000*1.2)" +"K17*L17" +"(40000*1.2)*1.2" +"(E19/$E$29*7)+7000" +"E20/$E$29*46" +"'[5]Team Report'!BA42" +"'[5]Team Report'!BA44" +"SUM(C8:C22)" +"+Q28" +"SUM(AB16:AB20,AB23:AB27)" +"SUM(AB21:AB22)" +"SUM(L17:L27)" +"SUM(E25:E28)" +"SUM(F25:F27)" +"'[5]Team Report'!BA29" +"M28*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"SUM(E12:E21)" +"E29" +"+J37/L37" +"+M37*N37+500000+571398" +"'[5]Team Report'!BA45" +"SUM(E12:E21)" +"+M43*N43+300000" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!BA25" +"+C8/9*12" +"SUM(M17:M28)" +"+G8/$G$29*$O$29" +"+L29" +"M35" +"'[11]Team Report'!BA26" +"+G8*0.2" +"+$M$12*0.25" +"18495*1.2" +"K12*L12" +"+$M$12*0.13" +"'[11]Team Report'!BA32" +"+$M$12*0.2" +"SUM(M9:M12)" +"+$M$12*0.08" +"+$M$12*0.19" +"'[11]Team Report'!BA42" +"+$M$12*0.15" +"'[11]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"+E27+E25" +"SUM(L17:L28)" +"'[11]Team Report'!BA29" +"(C31/9)*12" +"'[11]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[11]Team Report'!BA43" +"'[11]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Team Report'!BA25" +"((C8/9)*12)*1.2" +"L23+L24" +"L31" +"+F8/$F$29*$Q$29" +"+(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L10*N10+67934+22" +"'[4]Team Report'!BA26" +"F8*0.2" +"((C12/9)*12)*1.6" +"(E12/$E$25*$N$8)+20000" +"SUM(P8:P10)" +"((C13/9)*12)*1.4" +"(E13/$E$25*$N$8)+10000" +"'[4]Team Report'!BA32-C39" +"E14/$E$25*$N$8" +"P12-F23" +"'[4]Team Report'!BA33" +"(E15/$E$25*$N$8)+12000" +"I16*K16" +"(E19/$E$25*$N$8)+15000" +"'[4]Team Report'!BA42" +"(E21/$E$25*$N$8)+10956" +"'[4]Team Report'!BA44" +"SUM(C8:C22)" +"125000*1.2" +"150000*1.2" +"SUM(L16:L26)" +"+E27+E25" +"'[4]Team Report'!BA29" +"(C31/9)*12" +"L27*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+I40/J40" +"+N10" +"+K40*L40" +"+L40*K40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38+C39" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!BA25" +"(C8/9)*12" +"L28" +"L28*1.2" +"+G8/$G$29*$O$29" +"'[6]Team Report'!BA26" +"L32-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"(E12/$E$29)*$K$11" +"L8+L11" +"N13-L13" +"'[6]Team Report'!BA33" +"(C15/9)*12-25000" +"'[6]Team Report'!BA42" +"(C21/9)*12-200000-19525" +"'[6]Team Report'!BA44" +"SUM(C8:C22)" +"80000" +"115000*1.2" +"+K28" +"140000" +"SUM(U16:U20,U23:U27)" +"160000" +"288000" +"+U21+U22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E28)" +"'[6]Team Report'!BA29" +"L28*1.2" +"'[6]Team Report'!BA39" +"'[6]Team Report'!BA43" +"'[6]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"L29-G10" +"+G8/$G$30*$O$30" +"+G8" +"(C9/9)*12" +"K29" +"+L33" +"L21" +"247074+290236+2376" +"L33-L29" +"(C12/9)*12*1.2" +"(E12/$E$30)*$G$30" +"(E12+E13+E14+E15+E16+E17+E18+E20+E21+E22+E23)/E30" +"K29" +"J12*K12" +"SUM(L9:L12)" +"'[5]Team Report'!BA34" +"'[5]Team Report'!BA38" +"SUM(C8:C23)" +"SUM(K17:K20,K22:K28)" +"SUM(K21)" +"SUM(K17:K28)" +"SUM(E26:E29)" +"'[5]Team Report'!BA29" +"L29*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"'[5]Team Report'!BA45" +"SUM(E12:E22)" +"+E30" +"+H40/I40" +"+K12" +"+J40*K40" +"C24+C32+C33+C34+C35+C36+C37+C38+C39" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Team Report'!BA25" +"((C8/9)*12)*1.2" +"L29" +"+F8/$F$29*$O$29" +"(C9/9)*12" +"K29" +"L33" +"'[8]Team Report'!BA26" +"L33-L29" +"(E12/$E$29)*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"'[8]Team Report'!BA32" +"SUM(L9:L12)" +"N14-L14" +"30000*1.2" +"H17*J17" +"'[8]Team Report'!BA42" +"'[8]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"H27*J28" +"+E27+E25" +"SUM(K17:K28)" +"'[8]Team Report'!BA29" +"L29*1.2" +"'[8]Team Report'!BA39" +"'[8]Team Report'!BA43" +"'[8]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!BA25" +"((C8/9)*12)*1.2" +"L29" +"+F8/$F$29*$O$29" +"(C9/9)*12" +"K29" +"L33" +"'[8]Team Report'!BA26" +"L33-L29" +"(E12/$E$29)*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"'[8]Team Report'!BA32" +"SUM(L9:L12)" +"30000*1.2" +"H17*J17" +"'[8]Team Report'!BA42" +"'[8]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"+E27+E25" +"SUM(K17:K28)" +"'[8]Team Report'!BA29" +"L29*1.2" +"'[8]Team Report'!BA39" +"'[8]Team Report'!BA43" +"'[8]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"((C8/9)*12)*1.3" +"L29-H10" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"K29" +"L33" +"L20+L21" +"'[5]Team Report'!BA26" +"L33-L29" +"(E12/$E$29)*$K$12" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"(4000000*1.2)+222800" +"SUM(L9:L12)" +"N14-L14" +"'[5]Team Report'!BA33" +"2087875*1.3" +"1+1" +"1+2+1+1" +"7+2+1+1+4+2" +"3+1" +"'[5]Team Report'!BA42" +"2+12+1" +"'[5]Team Report'!BA44" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C22)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"SUM(K17:K19,K22:K28)" +"1+1+1+1+2+1+2" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"SUM(K20:K21)" +"1" +"+T21+T22" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[5]Team Report'!BA29" +"L29*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"'[5]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!BA25" +"(C8/9)*12" +"L29-G10" +"+G8/$G$29*$O$29" +"L33" +"L20+L21" +"'[9]Team Report'!BA26" +"L33-L29" +"((C12/9)*12+350000)*1.4" +"(E12/$E$29)*$G$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J12*K12" +"((C13/9)*12)*1.4" +"SUM(L9:L12)" +"N14-L14" +"'[9]Team Report'!BA33" +"H17*J17" +"40000*1.2" +"((C19/9)*12)*1.6+21500" +"((C20/9)*12)*1.2" +"48000*1.2" +"'[9]Team Report'!BA42" +"((C21/9)*12)*1.6" +"60000*1.2" +"'[9]Team Report'!BA44" +"52000*1.2" +"SUM(C8:C22)" +"62000*1.2" +"75000*1.2" +"SUM(K17:K19,K22:K28)" +"100000*1.2" +"SUM(U16:U20,U23:U27)" +"149000*1.2" +"H25*J26" +"SUM(K20:K21)" +"180000*1.2" +"+U21+U22" +"260000*1.2" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[9]Team Report'!BA29" +"L29*1.2" +"'[9]Team Report'!BA39" +"'[9]Team Report'!BA43" +"'[9]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+H40/I40" +"+K12" +"+J40*K40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!BA25" +"+C8/9*12" +"SUM(M17:M28)" +"+G8/$G$29*$O$29" +"+L35" +"M35" +"'[13]Team Report'!BA26" +"+G8*0.2" +"+'IT Dev'!G12+'IT EOL'!G12" +"18495*1.2" +"+L35" +"K12*L12" +"SUM(M9:M12)" +"'[13]Team Report'!BA33" +"27+1" +"'[13]Team Report'!BA42" +"'[13]Team Report'!BA44" +"SUM(C8:C22)" +"+L29" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[13]Team Report'!BA29" +"(C32/9)*12" +"'[13]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[13]Team Report'!BA43" +"'[13]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"""IT Infrastructure""" +"'[12]Team Report'!BA25" +"+C8/9*12" +"+M29" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"+L35" +"M35" +"'[12]Team Report'!BA26" +"+H8*0.2" +"(2485728*0.35+1000000)*0.559633027522936" +"18495*1.2" +"+L35" +"K12*L12+32600125" +"(2485728*0.13+1000000)*0.559633027522936" +"SUM(M9:M12)" +"'[12]Team Report'!BA33" +"(2485728*0.08+100000)*0.559633027522936" +"K17*L17" +"(2485728*0.29+2500000)*0.559633027522936" +"'[12]Team Report'!BA42" +"(C21/9)*12+32600125" +"2485728*0.15+2500000+35100000" +"'[12]Team Report'!BA44" +"SUM(C8:C22)" +"+L29-1" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"+T21+T22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[12]Team Report'!BA29" +"'[12]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[12]Team Report'!BA43" +"'[12]Team Report'!BA45" +"61/109" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"(C8/9)*12" +"SUM(N17:N19,N21:N27)" +"+G8/$G$29*$O$29" +"M28" +"N32" +"+N20" +"'[5]Team Report'!BA26" +"SUM(G8:G10)*0.2" +"((C12/9)*12)*1.99" +"348924+240000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L12*M12+500000+630554" +"((C13/9)*12)*2.35" +"262411+100000" +"((C14/9)*12)*1.2" +"SUM(N9:N12)" +"'[5]Team Report'!BA33" +"((C15/9)*12)*1.81" +"96365+40000" +"L17*M17" +"((C18/9)*12)*1.29" +"((C19/9)*12)*2.2" +"+$N$12*0.19+150000" +"'[5]Team Report'!BA42" +"((C21/9)*12)*1.75" +"264168+100000+405121" +"'[5]Team Report'!BA44" +"((C22/9)*12)*1.6" +"SUM(C8:C22)" +"SUM(M17:M19,M21:M27)" +"SUM(U16:U20,U23:U27)" +"SUM(M20)" +"+U21+U22" +"SUM(M17:M27)" +"SUM(E25:E28)" +"'[5]Team Report'!BA29" +"N28*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"'[5]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Team Report'!BA25" +"(C8/9)*12" +"SUM(M16:M21,M25:M27,M31:M36,M40:M42,M46,M49:M50)" +"M22+M28+M37+M43+M47+M51" +"+F8/$F$29*$O$29" +"'[10]Team Report'!BA26" +"+F8*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"+L22+L28+L37+L43+L47+L51" +"K11*L11" +"(C12/9)*12*1.2" +"+E12/$E$29*$L$11" +"M8+M11" +"'[10]Team Report'!BA32-C39" +"'[10]Team Report'!BA33" +"3+1" +"'[10]Team Report'!BA42" +"'[10]Team Report'!BA44" +"SUM(L16:L21)" +"SUM(M16:M21)*1.2" +"SUM(C8:C22)" +"SUM(L16:L21,L25:L27,L31:L36,L40:L42,L46,L49:L50)-1" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(L25:L27)" +"SUM(M25:M27)*1.2" +"+E27+E25" +"'[10]Team Report'!BA29" +"2+1" +"'[10]Team Report'!BA39" +"'[10]Team Report'!BA43" +"'[10]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+A47/B47" +"+L11" +"+E47*C47" +"SUM(L46:L46)" +"SUM(M46:M46)*1.2" +"SUM(M49:M50)*1.2" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!BA25" +"(C8/9)*12" +"M21+M25+M26+M27+M28" +"+F8/$F$29*$O$29" +"L29" +"M33" +"'[15]Team Report'!BA26" +"F8*0.2" +"((C12/9)*12)*2.6" +"E12/$E$29*$L$12" +"(E12+E13+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L29" +"K12*L12+5000000" +"((C13/9)*12)*2.13" +"SUM(M9:M12)" +"'[15]Team Report'!BA33" +"((C15/9)*12)*2.1" +"M14-F23" +"((C16/9)*12)*1.2" +"K17*L17" +"((C18/9)*12)*1.6" +"((C19/9)*12)*1.85" +"'[15]Team Report'!BA42" +"((C21/9)*12)*1.75" +"'[15]Team Report'!BA44" +"SUM(C8:C22)" +"+L29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[15]Team Report'!BA29" +"M29*1.2" +"'[15]Team Report'!BA39" +"'[15]Team Report'!BA43" +"'[15]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+I40/J40" +"+L12" +"+K40*L40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"+'Competitive Ana'!F8+'Gas - Fund'!H8+'East - Fund'!F8+'West - Fund'!G8" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"+T21+T22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"+'West - Struct'!G8+'Gas - Struct'!H8" +"+G8/$G$23" +"+M11" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"2-2" +"SUM(C8:C22)" +"1-1" +"+U21+U22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-65535" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!BA25" +"+C8/9*12" +"SUM(M19:M28)+3000000" +"+G8/$G$29*$O$29" +"+L35" +"M35" +"'[13]Team Report'!BA26" +"+G8*0.2" +"+$M$12*0.25+950000" +"18495*1.2" +"+L35" +"K12*L12" +"+$M$12*0.13+500000" +"SUM(M9:M12)" +"'[13]Team Report'!BA33" +"+$M$12*0.08+90000" +"+$M$12*0.19+2000000" +"'[13]Team Report'!BA42" +"2295000+6368166" +"'[13]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[13]Team Report'!BA29" +"(C32/9)*12" +"'[13]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[13]Team Report'!BA43" +"'[13]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"""IT EOL""" +"'[14]Team Report'!BA25" +"+C8/9*12" +"SUM(M17:M28)+200000+100000" +"+G8/$G$29*$O$29" +"L29+1" +"M33+M35" +"'[14]Team Report'!BA26" +"+G8*0.2" +"(+C12/9*12)*1.2" +"+$M$12*0.25+50000+250000" +"18495*1.2" +"L29+1" +"K12*L12" +"+$M$12*0.13+200000" +"SUM(M9:M12)" +"'[14]Team Report'!BA33" +"+$M$12*0.08+100000" +"+$M$12*0.19+100000" +"'[14]Team Report'!BA42" +"+$M$12*0.15+141124+150000+687307" +"'[14]Team Report'!BA44" +"SUM(C8:C22)" +"+L12" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[14]Team Report'!BA29" +"(C32/9)*12" +"M29*1.2" +"'[14]Team Report'!BA39" +"'[14]Team Report'!BA43" +"'[14]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!BA25" +"+C8/9*12" +"+'IT Dev-EOL'!G8+'IT Infra'!H8" +"+G8/$G$29*$O$29" +"+L35" +"M35" +"'[13]Team Report'!BA26" +"18495*1.2" +"+L35" +"K12*L12" +"SUM(M9:M12)" +"'[13]Team Report'!BA33" +"+'IT Dev'!L17+'IT EOL'!L17" +"'[13]Team Report'!BA42" +"'[13]Team Report'!BA44" +"SUM(C8:C22)" +"3+1" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[13]Team Report'!BA29" +"(C32/9)*12" +"'[13]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[13]Team Report'!BA43" +"'[13]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"+'Competitive Ana'!F8+'Gas - Fund'!H8+'East - Fund'!F8" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"+T21+T22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Team Report'!BA25" +"(C8/9)*12" +"L29" +"+F8/$F$29*$O$29" +"K29" +"L33" +"'[7]Team Report'!BA26" +"L33-L29" +"((C12/9)*12)*1.25" +"(E12/$E$29)*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"((C13/9)*12)*1.17" +"'[7]Team Report'!BA32-C39" +"((C14/9)*12)*1.3" +"SUM(L9:L12)" +"'[7]Team Report'!BA33" +"36000" +"H17*J17" +"'[7]Team Report'!BA42" +"((C21/9)*12)*1.2" +"'[7]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"H27*J28" +"+E27+E25" +"SUM(K17:K28)" +"'[7]Team Report'!BA29" +"L29*1.2" +"'[7]Team Report'!BA39" +"'[7]Team Report'!BA43" +"'[7]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-327675" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$N$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"'[20]Ercot Trading'!K16+'[20]Ercot Origination'!K16+'[20]Southeast Trading'!K16+'[20]Southeast Origination'!K16+'[20]Midwest Trading'!K16+'[20]Midwest Origination'!K16+'[20]Northeast Trading'!K16+'[20]Northeast Origination'!K16+'[20]Management Book'!K16+[20]Structuring_Fund!K16+[20]Services!K16+[20]Options!K16" +"SUM(C8:C22)" +"3-1" +"1-1" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"+M11" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"+M11" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"2-2" +"SUM(C8:C22)" +"1-1" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"6-5-1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-98302" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$N$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"'[20]Ercot Trading'!K16+'[20]Ercot Origination'!K16+'[20]Southeast Trading'!K16+'[20]Southeast Origination'!K16+'[20]Midwest Trading'!K16+'[20]Midwest Origination'!K16+'[20]Northeast Trading'!K16+'[20]Northeast Origination'!K16+'[20]Management Book'!K16+[20]Structuring_Fund!K16+[20]Services!K16+[20]Options!K16" +"3-1" +"3-3" +"SUM(C8:C22)" +"3-2" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"67.7-0.7+4.6" +"151+12" +"29.1+5+4.1" +"164-37+16" +"G9-P9" +"32.8+6.4+0.5" +"216-29" +"27.3+6.5" +"106-10" +"25+17" +"SUM(G9:G31)" +"+H9+H13+H17+H21+H23+H31+H26+H28" +"+J9+J13+J17+J21+J23+J26+J28+J31" +"1.5+2.3+1+1.4-0.1" +"12+17+8+11" +"1+0.2+0.6" +"12+2+5" +"28+7" +"1.1+1" +"6+4" +"(T52/$T$62)*$P$62" +"21+8" +"(T61/$T$62)*$P$62+0.1" +"G61-P61+0.06" +"SUM(H52:H59)" +"SUM(R52:R61)" +"15.3+0.7" +"7.3-0.4" +"29+29+10+37+24" +"4.3+1.1+1" +"29+6+5" +"9+2.4+2" +"+H39+H41+H43+H45+H47+H49+H62+H64+H66+H67+H68+H69+H72+H74+H77+H78+H79+H80+H86+H89+H82+H91" +"+J39+J41+J62+J64+J66+J74" +"+L39+L41+L43+L45+L47+L49+L62+L64+L66+L67+L68+L69+L72+L74+L77+L78+L79+L80+L86+L89+L82+L91+L84" +"P35+P37+P39+P41+P43+P45+P47+P49+P62+P64+P66+P67+P68+P69+P72+P74+P77+P78+P79+P80+P86+P89+P82+P91" +"G33" +"H93+H33" +"67.7-0.7+4.6" +"151+12" +"29.1+5+4.1" +"164-37+16" +"G8-P8" +"32.8+6.4+0.5" +"216-29" +"27.3+6.5" +"106-10" +"25+17" +"G14+G12+G10+G8" +"+H8+H10+H12+H14+H16+H22+H18+H20" +"+J8+J10+J12+J14+J16+J18+J20+J22" +"28+7" +"1.1+1" +"6+4" +"(T39/$T$49)*$P$49" +"21+8" +"(T48/$T$49)*$P$49+0.1" +"G48-P48+0.06" +"SUM(H39:H46)" +"SUM(R39:R48)" +"15.3+0.7" +"7.3-0.4" +"29+29+10+37+24" +"4.3+1.1+1" +"29+6+5" +"9+2.4+2" +"+H26+H28+H30+H32+H34+H36+H49+H51+H53+H54+H55+H56+H59+H61+H64+H65+H66+H67+H73+H76+H69+H78" +"+J26+J28+J49+J51+J53+J61" +"+L26+L28+L30+L32+L34+L36+L49+L51+L53+L54+L55+L56+L59+L61+L64+L65+L66+L67+L73+L76+L69+L78+L71" +"+R26+R28+R30+R32+R34+R36+R49+R51+R53+R54+R55+R56+R59+R61+R64+R65+R66+R67+R73+R76" +"G24" +"H80+H24" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"1" +"2+1" +"5+1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11+557047+65535" +"1+5" +"SUM(C8:C22)" +"1+8+11" +"1+11+14" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"8+6" +"+K21+K22" +"1+1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"1" +"2+1-1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11+557047+65535+393210+393210+1081327" +"SUM(C8:C22)" +"1+8+11-11" +"1+11+14-14" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"8+6-6" +"+K21+K22" +"1+1-1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-1081327" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"5+1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-393210" +"1+5" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-393210" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"1" +"6" +"10+1" +"SUM(C8:C22)" +"11+4" +"2+4+7" +"SUM(L16:L20,L23:L27)" +"4+1" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"1" +"6" +"SUM(C8:C22)" +"11+4-4" +"2+4+7-7" +"SUM(L16:L20,L23:L27)" +"4+1-1" +"SUM(L21:L22)" +"2-1" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"2-1" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"6" +"10+1" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"1" +"5" +"7" +"SUM(C8:C22)" +"11" +"SUM(M16:M20,M23:M27)" +"4" +"+M21+M22" +"2" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"5" +"1" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"1" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"7" +"1" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"5" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28-G11-G10" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"3+5+1" +"SUM(C8:C22)" +"6+1+1" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"1+1+1" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28-G10-137496" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"G8*0.3105+52" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28-G10-137496" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"G8*0.3105+52" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"G10*0.3105" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"3+5+1" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28-G11-G10" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Pull Sheet'!E9" +"'[16]Pull Sheet'!E9" +"'[16]Pull Sheet'!E9" +"'[16]Pull Sheet'!E9" +"'[16]Pull Sheet'!E9" +"'[16]Team Report'!BA25" +"(C8/9)*12" +"+M21" +"+F8/$F$29*$O$29" +"+L21" +"M21" +"'[16]Team Report'!BA26" +"+F8*0.2" +"+E12/$E$29*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"+L21" +"K12*L12" +"SUM(M9:M12)" +"'[16]Team Report'!BA33" +"'[16]Team Report'!BA42-C40" +"SUM(L18:L20)" +"SUM(M18:M20)*1.2" +"'[16]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(E12:E22)" +"+E29" +"+I28/J28" +"+L12" +"+K28*L28" +"SUM(E25:E28)" +"'[16]Team Report'!BA29" +"'[16]Team Report'!BA39" +"'[16]Team Report'!BA43" +"'[16]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"M28" +"+M17+M18+M19+M21+M22+M23+M24+M25+M26+M27" +"+F8/$F$29*$V$29" +"(C9/9)*12" +"L28" +"+M32" +"M20" +"'[5]Team Report'!BA26" +"M32" +"(F8+F10)*0.2" +"(E12/$E$29*46)+220000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+22)/E29" +"L28" +"K12*L12+600000+704684" +"K12" +"P12*Q12+360000-3367" +"(E13/$E$29*43)" +"SUM(M9:M12)" +"'[5]Team Report'!BA33" +"(E15/$E$29*46)+75000" +"E16/$E$29*46" +"M14-F23" +"N16-F23" +"M14+R14" +"(30000*1.2)" +"K17*L17" +"(E18/$E$29*46)+50000" +"(40000*1.2)*1.2" +"(E19/$E$29*46)+136897" +"'[5]Team Report'!BA42" +"(E21/$E$29*46)+125000" +"'[5]Team Report'!BA44" +"E22/$E$29*53" +"SUM(C8:C22)" +"SUM(L17:L19,L21:L27)" +"SUM(AB16:AB20,AB23:AB27)" +"SUM(AB21:AB22)" +"SUM(L17:L27)" +"SUM(E25:E28)" +"SUM(F25:F27)" +"'[5]Team Report'!BA29" +"M28*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"SUM(E12:E21)" +"E29" +"+J37/L37" +"+M37*N37+500000+571398" +"'[5]Team Report'!BA45" +"SUM(E12:E21)" +"+M43*N43+300000" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!BA25" +"(C8/9)*12" +"M17+M23+M24" +"M28" +"+F8/$F$29*$O$29" +"'[1]Team Report'!BA26" +"F8*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$25*$L$11" +"M8+M11" +"551805*1.2" +"'[1]Team Report'!BA32-C39" +"N13-F23" +"'[1]Team Report'!BA33" +"'[1]Team Report'!BA42-C40" +"'[1]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(L16:L27)" +"SUM(M16:M27)*1.2" +"SUM(E25:E28)" +"'[1]Team Report'!BA29" +"'[1]Team Report'!BA39" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+K34*L34" +"'[1]Team Report'!BA43" +"'[1]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"M28" +"R17+R18+R19+R23+R24+R25" +"+F8/$F$29*$V$29" +"(C9/9)*12" +"L28" +"+M32" +"'[5]Team Report'!BA26" +"M32" +"(F8+F10)*0.2" +"(E12/$E$29*7)+7477+46" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+22)/E29" +"L28" +"K12*L12+600000+704684" +"K12" +"P12*Q12+360000-3367" +"(E13/$E$29*7)+6000" +"SUM(M9:M12)" +"'[5]Team Report'!BA33" +"(E15/$E$29*7)+2000" +"E16/$E$29*7" +"N16-F23" +"M14+R14" +"(30000*1.2)" +"K17*L17" +"(40000*1.2)*1.2" +"(E19/$E$29*7)+7000" +"E20/$E$29*46" +"'[5]Team Report'!BA42" +"'[5]Team Report'!BA44" +"SUM(C8:C22)" +"+Q28" +"SUM(AB16:AB20,AB23:AB27)" +"SUM(AB21:AB22)" +"SUM(L17:L27)" +"SUM(E25:E28)" +"SUM(F25:F27)" +"'[5]Team Report'!BA29" +"M28*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"SUM(E12:E21)" +"E29" +"+J37/L37" +"+M37*N37+500000+571398" +"'[5]Team Report'!BA45" +"SUM(E12:E21)" +"+M43*N43+300000" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!BA25" +"+C8/9*12" +"SUM(M17:M28)" +"+G8/$G$29*$O$29" +"+L29" +"M35" +"'[11]Team Report'!BA26" +"+G8*0.2" +"+$M$12*0.25" +"18495*1.2" +"K12*L12" +"+$M$12*0.13" +"'[11]Team Report'!BA32" +"+$M$12*0.2" +"SUM(M9:M12)" +"+$M$12*0.08" +"+$M$12*0.19" +"'[11]Team Report'!BA42" +"+$M$12*0.15" +"'[11]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"+E27+E25" +"SUM(L17:L28)" +"'[11]Team Report'!BA29" +"(C31/9)*12" +"'[11]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[11]Team Report'!BA43" +"'[11]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Team Report'!BA25" +"((C8/9)*12)*1.2" +"L23+L24" +"L31" +"+F8/$F$29*$Q$29" +"+(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L10*N10+67934+22" +"'[4]Team Report'!BA26" +"F8*0.2" +"((C12/9)*12)*1.6" +"(E12/$E$25*$N$8)+20000" +"SUM(P8:P10)" +"((C13/9)*12)*1.4" +"(E13/$E$25*$N$8)+10000" +"'[4]Team Report'!BA32-C39" +"E14/$E$25*$N$8" +"P12-F23" +"'[4]Team Report'!BA33" +"(E15/$E$25*$N$8)+12000" +"I16*K16" +"(E19/$E$25*$N$8)+15000" +"'[4]Team Report'!BA42" +"(E21/$E$25*$N$8)+10956" +"'[4]Team Report'!BA44" +"SUM(C8:C22)" +"125000*1.2" +"150000*1.2" +"SUM(L16:L26)" +"+E27+E25" +"'[4]Team Report'!BA29" +"(C31/9)*12" +"L27*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+I40/J40" +"+N10" +"+K40*L40" +"+L40*K40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38+C39" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!BA25" +"(C8/9)*12" +"L28" +"L28*1.2" +"+G8/$G$29*$O$29" +"'[6]Team Report'!BA26" +"L32-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"(E12/$E$29)*$K$11" +"L8+L11" +"N13-L13" +"'[6]Team Report'!BA33" +"(C15/9)*12-25000" +"'[6]Team Report'!BA42" +"(C21/9)*12-200000-19525" +"'[6]Team Report'!BA44" +"SUM(C8:C22)" +"80000" +"115000*1.2" +"+K28" +"140000" +"SUM(U16:U20,U23:U27)" +"160000" +"288000" +"+U21+U22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E28)" +"'[6]Team Report'!BA29" +"L28*1.2" +"'[6]Team Report'!BA39" +"'[6]Team Report'!BA43" +"'[6]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"L29-G10" +"+G8/$G$30*$O$30" +"(C9/9)*12" +"K29" +"+L33" +"L21" +"247074+290236+2376" +"L33-L29" +"(C12/9)*12*1.2" +"(E12/$E$30)*$G$30" +"(E12+E13+E14+E15+E16+E17+E18+E20+E21+E22+E23)/E30" +"K29" +"J12*K12" +"SUM(L9:L12)" +"'[5]Team Report'!BA34" +"'[5]Team Report'!BA38" +"SUM(C8:C23)" +"SUM(K17:K20,K22:K28)" +"SUM(K21)" +"SUM(K17:K28)" +"SUM(E26:E29)" +"'[5]Team Report'!BA29" +"L29*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"'[5]Team Report'!BA45" +"SUM(E12:E22)" +"+E30" +"+H40/I40" +"+K12" +"+J40*K40" +"C24+C32+C33+C34+C35+C36+C37+C38+C39" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Team Report'!BA25" +"((C8/9)*12)*1.2" +"L29" +"+F8/$F$29*$O$29" +"(C9/9)*12" +"K29" +"L33" +"'[8]Team Report'!BA26" +"L33-L29" +"(E12/$E$29)*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"'[8]Team Report'!BA32" +"SUM(L9:L12)" +"N14-L14" +"30000*1.2" +"H17*J17" +"'[8]Team Report'!BA42" +"'[8]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"H27*J28" +"+E27+E25" +"SUM(K17:K28)" +"'[8]Team Report'!BA29" +"L29*1.2" +"'[8]Team Report'!BA39" +"'[8]Team Report'!BA43" +"'[8]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!BA25" +"((C8/9)*12)*1.2" +"L30" +"+F8/$F$30*$O$30" +"(C9/9)*12" +"K30" +"L34" +"'[8]Team Report'!BA26" +"L34-L30" +"(E12/$E$30)*$F$30" +"(E12+E13+E14+E16+E17+E18+E19+E20+E21+E22+E23)/E30" +"K30" +"J12*K12" +"'[8]Team Report'!BA32" +"SUM(L9:L12)" +"30000*1.2" +"H18*J18" +"'[8]Team Report'!BA42" +"'[8]Team Report'!BA44" +"SUM(C8:C23)" +"+K30" +"SUM(U17:U21,U24:U28)" +"SUM(U22:U23)" +"+E28+E26" +"SUM(K18:K29)" +"'[8]Team Report'!BA29" +"L30*1.2" +"'[8]Team Report'!BA39" +"'[8]Team Report'!BA43" +"'[8]Team Report'!BA45" +"C24+C32+C33+C34+C35+C36+C37+C38+C39" +"SUM(E12:E23)" +"+E30" +"+G41/I41" +"+K12" +"+J41*K41" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"((C8/9)*12)*1.3" +"L29-H10" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"K29" +"L33" +"L20+L21" +"'[5]Team Report'!BA26" +"L33-L29" +"(E12/$E$29)*$K$12" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"(4000000*1.2)+222800" +"SUM(L9:L12)" +"N14-L14" +"'[5]Team Report'!BA33" +"2087875*1.3" +"1+1" +"1+2+1+1" +"7+2+1+1+4+2" +"3+1" +"'[5]Team Report'!BA42" +"2+12+1" +"'[5]Team Report'!BA44" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C22)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"SUM(K17:K19,K22:K28)" +"1+1+1+1+2+1+2" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"SUM(K20:K21)" +"1" +"+T21+T22" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[5]Team Report'!BA29" +"L29*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"'[5]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!BA25" +"(C8/9)*12" +"L29-G10" +"+G8/$G$29*$O$29" +"L33" +"L20+L21" +"'[9]Team Report'!BA26" +"L33-L29" +"((C12/9)*12+350000)*1.4" +"(E12/$E$29)*$G$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J12*K12" +"((C13/9)*12)*1.4" +"SUM(L9:L12)" +"N14-L14" +"'[9]Team Report'!BA33" +"H17*J17" +"40000*1.2" +"((C19/9)*12)*1.6+21500" +"((C20/9)*12)*1.2" +"48000*1.2" +"'[9]Team Report'!BA42" +"((C21/9)*12)*1.6" +"60000*1.2" +"'[9]Team Report'!BA44" +"52000*1.2" +"SUM(C8:C22)" +"62000*1.2" +"75000*1.2" +"SUM(K17:K19,K22:K28)" +"100000*1.2" +"SUM(U16:U20,U23:U27)" +"149000*1.2" +"H25*J26" +"SUM(K20:K21)" +"180000*1.2" +"+U21+U22" +"260000*1.2" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[9]Team Report'!BA29" +"L29*1.2" +"'[9]Team Report'!BA39" +"'[9]Team Report'!BA43" +"'[9]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+H40/I40" +"+K12" +"+J40*K40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!BA25" +"+C8/9*12" +"SUM(M17:M28)" +"+G8/$G$29*$O$29" +"+L35" +"M35" +"'[13]Team Report'!BA26" +"+G8*0.2" +"+'IT Dev'!G12+'IT EOL'!G12" +"18495*1.2" +"+L35" +"K12*L12" +"SUM(M9:M12)" +"'[13]Team Report'!BA33" +"27+1" +"'[13]Team Report'!BA42" +"'[13]Team Report'!BA44" +"SUM(C8:C22)" +"+L29" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[13]Team Report'!BA29" +"(C32/9)*12" +"'[13]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[13]Team Report'!BA43" +"'[13]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"""IT Infrastructure""" +"'[12]Team Report'!BA25" +"+C8/9*12" +"+M29" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"+L35" +"M35" +"'[12]Team Report'!BA26" +"+H8*0.2" +"(2485728*0.35+1000000)*0.559633027522936" +"18495*1.2" +"+L35" +"K12*L12+32600125" +"(2485728*0.13+1000000)*0.559633027522936" +"SUM(M9:M12)" +"'[12]Team Report'!BA33" +"(2485728*0.08+100000)*0.559633027522936" +"K17*L17" +"(2485728*0.29+2500000)*0.559633027522936" +"'[12]Team Report'!BA42" +"(C21/9)*12+32600125" +"2485728*0.15+2500000+35100000" +"'[12]Team Report'!BA44" +"SUM(C8:C22)" +"+L29-1" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"+T21+T22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[12]Team Report'!BA29" +"'[12]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[12]Team Report'!BA43" +"'[12]Team Report'!BA45" +"61/109" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"(C8/9)*12" +"SUM(N17:N19,N21:N27)" +"+G8/$G$29*$O$29" +"M28" +"N32" +"+N20" +"'[5]Team Report'!BA26" +"SUM(G8:G10)*0.2" +"((C12/9)*12)*1.99" +"348924+240000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L12*M12+500000+630554" +"((C13/9)*12)*2.35" +"262411+100000" +"((C14/9)*12)*1.2" +"SUM(N9:N12)" +"'[5]Team Report'!BA33" +"((C15/9)*12)*1.81" +"96365+40000" +"L17*M17" +"((C18/9)*12)*1.29" +"((C19/9)*12)*2.2" +"+$N$12*0.19+150000" +"'[5]Team Report'!BA42" +"((C21/9)*12)*1.75" +"264168+100000+405121" +"'[5]Team Report'!BA44" +"((C22/9)*12)*1.6" +"SUM(C8:C22)" +"SUM(M17:M19,M21:M27)" +"SUM(U16:U20,U23:U27)" +"SUM(M20)" +"+U21+U22" +"SUM(M17:M27)" +"SUM(E25:E28)" +"'[5]Team Report'!BA29" +"N28*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"'[5]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Team Report'!BA25" +"(C8/9)*12" +"SUM(M16:M21,M25:M27,M31:M36,M40:M42,M46,M49:M50)" +"M22+M28+M37+M43+M47+M51" +"+F8/$F$29*$O$29" +"'[10]Team Report'!BA26" +"+F8*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"+L22+L28+L37+L43+L47+L51" +"K11*L11" +"(C12/9)*12*1.2" +"+E12/$E$29*$L$11" +"M8+M11" +"'[10]Team Report'!BA32-C39" +"'[10]Team Report'!BA33" +"3+1" +"'[10]Team Report'!BA42" +"'[10]Team Report'!BA44" +"SUM(L16:L21)" +"SUM(M16:M21)*1.2" +"SUM(C8:C22)" +"SUM(L16:L21,L25:L27,L31:L36,L40:L42,L46,L49:L50)-1" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(L25:L27)" +"SUM(M25:M27)*1.2" +"+E27+E25" +"'[10]Team Report'!BA29" +"2+1" +"'[10]Team Report'!BA39" +"'[10]Team Report'!BA43" +"'[10]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+A47/B47" +"+L11" +"+E47*C47" +"SUM(L46:L46)" +"SUM(M46:M46)*1.2" +"SUM(M49:M50)*1.2" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!BA25" +"(C8/9)*12" +"M21+M25+M26+M27+M28" +"+F8/$F$29*$O$29" +"L29" +"M33" +"'[15]Team Report'!BA26" +"F8*0.2" +"((C12/9)*12)*2.6" +"E12/$E$29*$L$12" +"(E12+E13+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L29" +"K12*L12+5000000" +"((C13/9)*12)*2.13" +"SUM(M9:M12)" +"'[15]Team Report'!BA33" +"((C15/9)*12)*2.1" +"M14-F23" +"((C16/9)*12)*1.2" +"K17*L17" +"((C18/9)*12)*1.6" +"((C19/9)*12)*1.85" +"'[15]Team Report'!BA42" +"((C21/9)*12)*1.75" +"'[15]Team Report'!BA44" +"SUM(C8:C22)" +"+L29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[15]Team Report'!BA29" +"M29*1.2" +"'[15]Team Report'!BA39" +"'[15]Team Report'!BA43" +"'[15]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+I40/J40" +"+L12" +"+K40*L40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"+'Competitive Ana'!F8+'Gas - Fund'!H8+'East - Fund'!F8+'West - Fund'!G8" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"+T21+T22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"+'West - Struct'!G8+'Gas - Struct'!H8" +"+G8/$G$23" +"+M11" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"2-2" +"SUM(C8:C22)" +"1-1" +"+U21+U22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-65535" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!BA25" +"+C8/9*12" +"SUM(M19:M28)+3000000" +"+G8/$G$29*$O$29" +"+L35" +"M35" +"'[13]Team Report'!BA26" +"+G8*0.2" +"+$M$12*0.25+950000" +"18495*1.2" +"+L35" +"K12*L12" +"+$M$12*0.13+500000" +"SUM(M9:M12)" +"'[13]Team Report'!BA33" +"+$M$12*0.08+90000" +"+$M$12*0.19+2000000" +"'[13]Team Report'!BA42" +"2295000+6368166" +"'[13]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[13]Team Report'!BA29" +"(C32/9)*12" +"'[13]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[13]Team Report'!BA43" +"'[13]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"""IT EOL""" +"'[14]Team Report'!BA25" +"+C8/9*12" +"SUM(M17:M28)+200000+100000" +"+G8/$G$29*$O$29" +"L29+1" +"M33+M35" +"'[14]Team Report'!BA26" +"+G8*0.2" +"(+C12/9*12)*1.2" +"+$M$12*0.25+50000+250000" +"18495*1.2" +"L29+1" +"K12*L12" +"+$M$12*0.13+200000" +"SUM(M9:M12)" +"'[14]Team Report'!BA33" +"+$M$12*0.08+100000" +"+$M$12*0.19+100000" +"'[14]Team Report'!BA42" +"+$M$12*0.15+141124+150000+687307" +"'[14]Team Report'!BA44" +"SUM(C8:C22)" +"+L12" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[14]Team Report'!BA29" +"(C32/9)*12" +"M29*1.2" +"'[14]Team Report'!BA39" +"'[14]Team Report'!BA43" +"'[14]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!BA25" +"+C8/9*12" +"+'IT Dev-EOL'!G8+'IT Infra'!H8" +"+G8/$G$29*$O$29" +"+L35" +"M35" +"'[13]Team Report'!BA26" +"18495*1.2" +"+L35" +"K12*L12" +"SUM(M9:M12)" +"'[13]Team Report'!BA33" +"+'IT Dev'!L17+'IT EOL'!L17" +"'[13]Team Report'!BA42" +"'[13]Team Report'!BA44" +"SUM(C8:C22)" +"3+1" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[13]Team Report'!BA29" +"(C32/9)*12" +"'[13]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[13]Team Report'!BA43" +"'[13]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"+'Competitive Ana'!F8+'Gas - Fund'!H8+'East - Fund'!F8" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"+T21+T22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Team Report'!BA25" +"(C8/9)*12" +"L29" +"+F8/$F$29*$O$29" +"K29" +"L33" +"'[7]Team Report'!BA26" +"L33-L29" +"((C12/9)*12)*1.25" +"(E12/$E$29)*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"((C13/9)*12)*1.17" +"'[7]Team Report'!BA32-C39" +"((C14/9)*12)*1.3" +"SUM(L9:L12)" +"'[7]Team Report'!BA33" +"36000" +"H17*J17" +"'[7]Team Report'!BA42" +"((C21/9)*12)*1.2" +"'[7]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"H27*J28" +"+E27+E25" +"SUM(K17:K28)" +"'[7]Team Report'!BA29" +"L29*1.2" +"'[7]Team Report'!BA39" +"'[7]Team Report'!BA43" +"'[7]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-327675" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$N$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"'[20]Ercot Trading'!K16+'[20]Ercot Origination'!K16+'[20]Southeast Trading'!K16+'[20]Southeast Origination'!K16+'[20]Midwest Trading'!K16+'[20]Midwest Origination'!K16+'[20]Northeast Trading'!K16+'[20]Northeast Origination'!K16+'[20]Management Book'!K16+[20]Structuring_Fund!K16+[20]Services!K16+[20]Options!K16" +"SUM(C8:C22)" +"3-1" +"1-1" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"+M11" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"+M11" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"2-2" +"SUM(C8:C22)" +"1-1" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"6-5-1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-98302" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$N$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"'[20]Ercot Trading'!K16+'[20]Ercot Origination'!K16+'[20]Southeast Trading'!K16+'[20]Southeast Origination'!K16+'[20]Midwest Trading'!K16+'[20]Midwest Origination'!K16+'[20]Northeast Trading'!K16+'[20]Northeast Origination'!K16+'[20]Management Book'!K16+[20]Structuring_Fund!K16+[20]Services!K16+[20]Options!K16" +"3-1" +"3-3" +"SUM(C8:C22)" +"3-2" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"C2+D2" +"E2+F2+G2" +"C2+C3+C4+C5+C6+C7+C8" +"SUM(D2:D10)" +"E2+E3+E4+E5+E6+E7+E8+D9+E10" +"H2+H3+H4+H5+H6+H7+H8+H9+H10" +"H11+H13+H14" +"(+K2-J2)*H2" +"(+K2-J2)*I2" +"+J247*-H247" +"-I247*J247" +"-H260*J260" +"SUM(M2:M260)" +"E5*E34" +"F5*F33" +"E8*E38" +"E11*E42" +"E12*E44" +"E13*E46" +"E14*E49" +"E17*E53" +"E20*E58" +"E23*E63" +"E24*E66" +"E26*E69" +"SUM(E75:E85)" +"SUM(E86:AC86)" +"-$D$88*E86*(28/31)" +"-$D$88*F86" +"$D$63*AE78" +"SUM(E88:BJ88)" +"SUM(E88:$AC88)+E88" +"ABS(SUM(#REF!))" +"$D91*(E90/12)" +"E91/(1+$D92/12)^E95" +"SUM(E92:AC92)" +"E95+1" +"3001320+277440" +"SUM(B4:C4)" +"SUM(B4:B12)" +"(+I2-H2)*F2" +"(+I2-H2)*G2" +"+H4*-F4" +"-G4*H4" +"-F92*H92" +"SUM(K2:K282)" +"E4" +"E5*E34" +"SUM(E75:AC75)" +"E8*E38" +"E11*E42" +"E12*E44" +"E15*E49" +"E18*E53" +"E21*E53" +"E24*E61" +"E25*E63" +"E27*E67" +"SUM(E75:E84)*(28/31)" +"SUM(F75:F84)" +"$D$87*E85" +"$D$63*AE77" +"SUM(E87:BJ87)" +"SUM(E87:$AC87)+E87" +"ABS(SUM(#REF!))" +"$D90*(E89/12)" +"E90/(1+$D91/12)^E94" +"SUM(E91:AC91)" +"E94+1" +"SUM(B5:C5)" +"B7" +"B7+B5" +"C4+B4" +"N2/G2+H2" +"I2" +"+#REF!/F2" +"+I2*-F2" +"H10+(M10/F10)" +"(+I10+K10)*-F10" +"(+I10-H10)*F10" +"(+I10-H10)*G10" +"((+K13+I13)-H13)*F13" +"((+I13+K13)-H13)*G13" +"SUM(N2:N116)" +"E15*E5" +"SUM(E48:AB48)" +"F8*F37*$E$51" +"SUM(F51:F52)" +"SUM(AC48:AC53)" +"$D$56*E48*(28/31)" +"$D$56*F48" +"$E$77*Z46" +"SUM(F56:BK56)" +"ABS($D$57*F53)" +"$E$78*Z53" +"ABS(SUM(E58:$BK58))+E56" +"ABS(SUM(AC58:$BK58))" +"$D61*(E60/12)" +"E61/(1+$D62/12)^E65" +"SUM(E62:AB62)" +"F65+1" +"SUM(B4:C4)" +"F2*I2" +"(+I2-H2)*F2" +"(+I2-H2)*G2" +"SUM(K2:K1967)" +"E3" +"G4*G20" +"SUM(E47:BJ47)" +"E6*E24" +"-E9*E32" +"-E10*E34" +"E11*E36" +"D12*E38" +"SUM(E49:E53)" +"SUM(E47:E54)" +"$D$57*E47" +"$D$58*E54" +"SUM(E57:E58)" +"ABS(SUM(E59:$BJ59))" +"$D62*(E61/12)" +"E62/(1+$D63/12)^E66" +"SUM(E63:BJ63)" +"E66+1" +"SUM(N3:N5)" +"N8+N6" +"(+K2-J2)*H2" +"(+K2-J2)*I2" +"SUM(M2:M4)" +"C11*C3" +"C12*C5" +"SUM(C15:C16)" +"C17*B19" +"C19*B22/12" +"C22" +"(+K3-J3)*H3" +"(+K3-J3)*I3" +"SUM(M3:M3)" +"(+J8-I8)*F8" +"(+J8-I8)*G8" +"SUM(M8:M30)" +"M5+M32" +"C4" +"C7*C4*-1" +"SUM(C10:C10)" +"C11*B13" +"C13" +"C13*B16/12" +"C16" +"C40+C18" +"O7+P3" +"B3+B5" +"25000*12" +"B9*C9" +"F9*D9" +"H9*J$7" +"H9*K$7" +"+J9-K9" +"+B9+15" +"+B11+15" +"AVERAGE(D11:D22)" +"SUM(J11:J22)" +"+B22+15" +"+B36+10" +"IF((H39*K$7)>25000,25000,(H39*K$7))" +"+B39+10" +"+K65" +"+B64+10" +"SUM(J68:J72)" +"SUM(M9:M73)" +"AVERAGE(B2:M2)" +"B2/$B4" +"B24/B$49" +"AVERAGE(B24:B47)" +"C3+B5" +"+C5+B6" +"C3+H3-G3" +"+DAYS360(D3,F3)+1" +"(+I3*J3*K3)/365" +"I3+L3" +"M3" +"+DAYS360(D4,F4)+1" +"+DAYS360(D5,F5)+1" +"+DAYS360(D6,F6)+1" +"+DAYS360(D7,F7)+1" +"+DAYS360(D8,F8)+1" +"+DAYS360(D9,F9)+1" +"+DAYS360(D10,F10)+1" +"+DAYS360(D11,F11)+1" +"+DAYS360(D12,F12)+1" +"+DAYS360(D14,F14)+1" +"+DAYS360(D15,F15)+1" +"+DAYS360(D16,F16)+1" +"+DAYS360(D17,F17)+1" +"+DAYS360(D18,F18)+1" +"+DAYS360(D19,F19)+1" +"+DAYS360(D20,F20)+1" +"+DAYS360(D21,F21)+1" +"+DAYS360(D22,F22)+1" +"+DAYS360(D23,F23)+1" +"+DAYS360(D24,F24)+1" +"+DAYS360(D25,F25)+1" +"+DAYS360(D26,F26)+1" +"+DAYS360(D27,F27)+1" +"+DAYS360(D28,F28)+1" +"+DAYS360(D29,F29)+1" +"+DAYS360(D30,F30)+1" +"+DAYS360(D31,F31)+1" +"+DAYS360(D32,F32)+1" +"+DAYS360(D33,F33)+1" +"+DAYS360(D34,F34)+1" +"+DAYS360(D35,F35)+1" +"+DAYS360(D36,F36)+1" +"11000000+254000" +"+DAYS360(D37,F37)+1" +"+DAYS360(D38,F38)+1" +"+DAYS360(D39,F39)+1" +"+DAYS360(D40,F40)+1" +"+DAYS360(D41,F41)+1" +"SUM(L3:L40)" +"M40-L52" +"SUM(L48:L51)" +"M41-L54" +"L52+L41" +"SUM(F2:F90)" +"SUM(F2:F90)" +"SUM(F2:F112)" +"SUM(F2:F112)" +"+F9" +"1+1+1*2+1+1+1" +"+F15" +"+F25" +"+F31" +"2+1" +"1" +"SUM(C4:C8)" +"SUM(F13:F14)" +"1+1" +"1*2" +"SUM(F19:F24)" +"COUNT(H10:H34)" +"COUNT(H37:H59)" +"COUNT(H63:H86)" +"COUNT(H90:H115)" +"COUNT(H117:H135)" +"COUNT(H138:H169)" +"COUNT(H172:H188)" +"COUNT(H192:H203)" +"COUNT(H211:H234)" +"COUNT(H259:H270)" +"+F9" +"1+1+1+1+1" +"+F15" +"+F25" +"1*2+1*2+1" +"+F31" +"1+1+1+1" +"SUM(C4:C8)" +"1+1" +"SUM(F13:F14)" +"1" +"SUM(F19:F24)" +"+F9" +"1+1+1+1+1+1" +"+F15" +"+F25" +"8+1+1" +"+F31" +"1" +"1+1+1+1+1" +"SUM(C4:C8)" +"SUM(F13:F14)" +"SUM(F19:F24)" +"+F9" +"3+1+1+1+1+1+1" +"+F15" +"+F25" +"5+1+1" +"+F31" +"1+1" +"1" +"SUM(C4:C8)" +"SUM(F13:F14)" +"3+1" +"SUM(F19:F24)" +"+F9" +"1" +"+F15" +"+F25" +"1+1+1+1" +"+F31" +"1+5" +"SUM(C4:C8)" +"SUM(F13:F14)" +"SUM(F19:F24)" +"+F9" +"1+1+1+1+1+1+1+1*6" +"+F15" +"+F25" +"1+1+1*5" +"+F31" +"1+1" +"SUM(C4:C8)" +"SUM(F13:F14)" +"1+1+1" +"SUM(F19:F24)" +"+F9" +"1+1+1+1+1" +"+F15" +"+F25" +"+F31" +"SUM(C4:C8)" +"SUM(F13:F14)" +"1+1" +"1+1+1+1" +"1+1+1" +"SUM(F19:F24)" +"+F9" +"1+1+1+1" +"+F15" +"+F25" +"+F31" +"1+1" +"SUM(C4:C8)" +"SUM(F13:F14)" +"SUM(F19:F24)" +"+F9" +"1+1+1+1+1+1+1+1+1" +"+F15" +"+F25" +"1+1+1+1+1+1" +"+F31" +"SUM(C4:C8)" +"SUM(F13:F14)" +"1+1+1" +"SUM(F19:F24)" +"F8" +"F14" +"1" +"F24" +"1+1+1+1" +"F30" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"1+1" +"1+1+1" +"1*4" +"1+1+1+1+1+1" +"SUM(F18:F23)" +"F8" +"1+1" +"F14" +"F22" +"F28" +"1+1+1" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"1+1+1+1+1" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"SUM(C4:C8)" +"SUM(F13:F14)" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"C17" +"+F5+F4" +"C38" +"SUM(C4:C8)" +"SUM(F10:F11)" +"+'MPR Raptor'!U3" +"+C5-1" +"+'Daily Position'!T59" +"+'Daily Position'!S59" +"+C12-D12" +"+C15-C12" +"+'Daily Position'!R59" +"+'Daily Position'!Q59" +"IF(+Financials!P25<0,""No Capacity Available"",+Financials!P25)" +"ROUND(+Financials!I36,2)" +"1500000000-'Daily Position'!I59" +"ROUND(+G4*H4,2)" +"VLOOKUP(+O4,StkPrices,+'Stock Prices'!H$2)" +"+Summary!$C$5" +"IF(O4O4-1,0,L4))),2)-ROUND(((H4-IF(J4>O4-1,0,L4))*G4),2))" +"+P4+Q4" +"IF(Summary!$E$5<'Daily Position'!B4,0,ROUND(+U4*(H4-L4),2)+M4-I4)" +"+VLOOKUP(+Summary!$E$5,StkPrices,+'Stock Prices'!H$2)" +"+N4*H4-'MPR Raptor'!U58" +"+Q4-Z4" +"ROUND(+R4-AA4,2)" +"-AC4+'MPR Raptor'!AH58" +"67648299.25/H5" +"+M5/L5" +"VLOOKUP(+O5,StkPrices,+'Stock Prices'!D$2)" +"IF(J5<(O5+1),(+K5-G5)*L5,0)" +"IF(J5(X8-1),116115000,0)" +"VLOOKUP(+O8,StkPrices,+'Stock Prices'!L$2)" +"IF(O8X8-1,+VLOOKUP(+Summary!$E$5,StkPrices,'Stock Prices'!L2),0)" +"+N8*H8-'MPR Raptor'!U69" +"-AC8+'MPR Raptor'!AH69" +"VLOOKUP(+O9,StkPrices,+'Stock Prices'!J$2)" +"+VLOOKUP(+Summary!$E$5,StkPrices,+'Stock Prices'!J$2)" +"+N9*H9-'MPR Raptor'!U68" +"-AC9+'MPR Raptor'!AH68" +"+H10" +"+K10*L10" +"VLOOKUP(+O10,StkPrices,+'Stock Prices'!E$2)" +"IF(X10>O9,+VLOOKUP(+Summary!$E$5,StkPrices,'Stock Prices'!E2),+'Stock Prices'!E76)" +"-AC10" +"IF(X11J19,0,(+N19-I19-Q19)))" +"IF(O19+1>J19,+M19-I19,0)" +"IF(O19>J19,+Q19,0)" +"VLOOKUP(+Summary!$E$5,Privates,V19)-'Private Cash'!E375" +"12500000" +"12500000+65507.43+3.57" +"VLOOKUP(+Summary!$E$5,Privates,V20)-'Private Cash'!F375" +"IF(O21(J47-1),-M47,0)" +"IF((O47-1)>(J47-1),-M47,0)" +"+N47-'MPR Raptor'!U26+'Private Cash'!AG375" +"'MPR Raptor'!AH26-AC47" +"+G4" +"ROUND(+H4/0.6*0.3612,2)" +"+N50*H50-'MPR Raptor'!U19" +"'MPR Raptor'!AH19-AC50" +"+G10" +"ROUND(+H10/0.6*0.3612,2)" +"ROUND(+G51*H51,2)-2" +"IF(O510"",Q3:Q58)" +"+I19+I20+I24+I36+M47" +"+Q61+Q62-Q59" +"+I59-I62-I63" +"+B2+1" +"+#REF!" +"62.875" +"82+0.9375" +"+E76" +"+'MPR Raptor'!U3" +"INDEX(MPRR, MATCH(""Avici EBS Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""Active Power Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""DevX Energy Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""Carrizo Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""3TEC Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""3TEC Warrants EGF Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""Paradigm Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""Catalytica Common TRS Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"(+P4+C4+'Stock Prices'!H5*'Daily Position'!$H$4+'Stock Prices'!E5*'Daily Position'!$H$10+'Stock Prices'!F5*'Daily Position'!$H$11+'Stock Prices'!K5*'Daily Position'!$H$13)/0.6*0.3612" +"12500000+65507.43" +"+'MPR Raptor'!$U$3" +"INDEX([0]!MPRR, MATCH(""Amerada Hess Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!B375" +"INDEX([0]!MPRR, MATCH(""Ameritex Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!C375" +"INDEX([0]!MPRR, MATCH(""Basic Energy CFPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*1000-'Private Cash'!D375" +"INDEX([0]!MPRR, MATCH(""City Forest IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!H375" +"INDEX([0]!MPRR, MATCH(""Ecogas Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!I375" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Daily Position'!$H$25-'Private Cash'!K375" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Condor Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!L375" +"INDEX([0]!MPRR, MATCH(""Heartland Contingent Construction Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!M375" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!N375" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!O375" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Note Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!P375" +"INDEX([0]!MPRR, MATCH(""Hornbeck-Leevac Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!Q375" +"INDEX([0]!MPRR, MATCH(""Industrial Holdings Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!R375" +"INDEX([0]!MPRR, MATCH(""Invasion Energy Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!S375" +"INDEX([0]!MPRR, MATCH(""Juniper Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!T375" +"INDEX([0]!MPRR, MATCH(""Juniper Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!U375" +"INDEX([0]!MPRR, MATCH(""LSI Preferred Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!W375" +"INDEX([0]!MPRR, MATCH(""LSI Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!X375" +"INDEX([0]!MPRR, MATCH(""Oconto Falls Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!Y375" +"INDEX([0]!MPRR, MATCH(""Oconto Falls IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!Z375" +"INDEX([0]!MPRR, MATCH(""Texland Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!AA375" +"INDEX([0]!MPRR, MATCH(""Texland Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!AB375" +"INDEX([0]!MPRR, MATCH(""Vastar Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!AC375" +"INDEX([0]!MPRR, MATCH(""Vastar Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!AD375" +"INDEX([0]!MPRR, MATCH(""Venoco Convertible Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Daily Position'!$H$45-'Private Cash'!AE375" +"INDEX([0]!MPRR, MATCH(""WB Oil & Gas Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Daily Position'!$H$46-'Private Cash'!AF375" +"INDEX([0]!MPRR, MATCH(""Merlin Credit Derivative Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!AG375" +"(+P376+C376+'Daily Position'!$N$4*'Daily Position'!$H$4+'Daily Position'!$N$10*'Daily Position'!$H$10+'Daily Position'!$N$11*'Daily Position'!$H$11+'Daily Position'!$N$13*'Daily Position'!$H$13)/0.6*0.3612" +"-44447.3800000008-27" +"0-12500000-3.57" +"-12500000+12500000" +"-D58" +"SUM(B6:B374)" +"+A379" +"+B379-B380-B381" +"SUM(B377:AG377)" +"+'MPR Raptor'!$U$3" +"INDEX([0]!MPRR, MATCH(""Amerada Hess Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ameritex Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Basic Energy CFPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*1000" +"INDEX([0]!MPRR, MATCH(""City Forest IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ecogas Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))+0" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Daily Position'!$H$25" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Condor Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Contingent Construction Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Note Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hornbeck-Leevac Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Industrial Holdings Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Invasion Energy Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""LSI Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Venoco Convertible Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Daily Position'!$H$45" +"INDEX([0]!MPRR, MATCH(""WB Oil & Gas Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Daily Position'!$H$46" +"INDEX([0]!MPRR, MATCH(""Merlin Credit Derivative Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"+A379-1" +"INDEX([0]!MPRR, MATCH(""Amerada Hess Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ameritex Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Basic Energy CFPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""City Forest IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ecogas Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Condor Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Contingent Construction Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Note Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hornbeck-Leevac Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Industrial Holdings Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Invasion Energy Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""LSI Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Venoco Convertible Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""WB Oil & Gas Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Merlin Credit Derivative Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"+A379" +"INDEX([0]!MPRR, MATCH(""Amerada Hess Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ameritex Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Basic Energy CFPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""City Forest IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ecogas Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Condor Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Contingent Construction Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Note Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hornbeck-Leevac Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Industrial Holdings Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Invasion Energy Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""LSI Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Venoco Convertible Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""WB Oil & Gas Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Merlin Credit Derivative Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"+Summary!C5" +"+Summary!C5" +"H2" +"H2" +"H2" +"H2" +"H2" +"+VLOOKUP(+Summary!C5,ene,2)" +"E6+E9+E10" +"+'Cash-Int-Trans'!H64" +"H2" +"B11-E6-E9-E10" +"B18" +"+'Cash-Int-Trans'!B47" +"+E6-'Cash-Int-Trans'!B4+'Cash-Int-Trans'!B9" +"IF(P8<>0,""Not OK Check Put Value Table"", ""OK"")" +"30000000" +"+B7-Amort!B24" +"+'Cash-Int-Trans'!B12-'Cash-Int-Trans'!B5" +"B8+I15" +"IF(I20>0,0,-I20)" +"SUM(B6:B10)" +"H2" +"+Amort!B28" +"IF(I19<0,-I19,0)" +"+'Cash-Int-Trans'!B7" +"E7-I16+'Cash-Int-Trans'!B10+'Cash-Int-Trans'!B13-I21" +"+'Cash-Int-Trans'!B50" +"IF(I19>0,I19,0)" +"IF(+I23+I35+'Cash-Int-Trans'!D28-'Cash-Int-Trans'!D27>'Cash-Int-Trans'!D28,'Cash-Int-Trans'!D28,IF(+I23+I35+'Cash-Int-Trans'!D28<0,0,+I23+I35+'Cash-Int-Trans'!D28-'Cash-Int-Trans'!D27))" +"D14*E14" +"3224799+514376" +"+Amort!B29" +"M15-SUM(P8:P13)" +"-B17*A35/(3*365)" +"SUM(M8:M14)" +"SUM(B14:B15)" +"+D14+D15" +"-'Cash-Int-Trans'!B71" +"M15-P15" +"IF(ROUND(P16,0)=0,"""",""8/31/00 Balance Sheet does not Balance!"")" +"-B16+350000000" +"1-B18/B16" +"B16+B17" +"IF(I5<81,(81-I5)*(D14+D15),IF(I5>116,(116-I5)*(+D14+D15),0))" +"+E9+I33" +"+M19/0.0302" +"+'Daily Position'!P59" +"-B11" +"B11" +"+'Daily Position'!Q59" +"SUM(I19:I21)" +"-'Daily Position'!I65" +"D22*D23" +"I22+I17" +"+'Daily Position'!Q61" +"E6" +"+P21+P22+P23" +"E24-E25" +"E9" +"E26*E27" +"-B17" +"E9" +"IF(E29>=E28,""Test Passed"",""Test Failed"")" +"I23" +"E9+'Cash-Int-Trans'!B17" +"(D14+D15)*(I5-E14)" +"E10" +"+'Cash-Int-Trans'!B17" +"+Summary!C5" +"-I15" +"I23" +"A34-A33" +"+'Cash-Int-Trans'!B16" +"P13" +"M36-M37-M38" +"IF(ROUND(M39,0)=0,""OK"",""Not OK"")" +"ROUND(M36-SUM(M37:M38),0)" +"IF(M40=0,""OK"",""Not OK"")" +"M15" +"+'Daily Position'!I47" +"-P9" +"+M45+O45" +"+'Daily Position'!I59-M45" +"+P44+P45+P46" +"E27" +"P13" +"P50-P49" +"IF(P52<0,0,P52/P48)" +"IF(Summary!C5<'Cash-Int-Trans'!D4,0,37034148)" +"IF(Summary!C5<'Cash-Int-Trans'!D5,0,36066314-30637565.04)" +"SUM(B3:B6)" +"IF(Summary!C5<'Cash-Int-Trans'!D9,0,-Financials!E6+B4)" +"-B9" +"+D9" +"IF(Summary!C5<'Cash-Int-Trans'!D12,0,36066314)" +"IF(Summary!C5<'Cash-Int-Trans'!D16,0,-41000000)" +"IF(Summary!$C$5<'Cash-Int-Trans'!D17,0,6000000)" +"IF(Summary!$C$5<'Cash-Int-Trans'!D19,0,-Amort!D11)" +"+Summary!C5" +"IF(B24>(B25-1),30000000,0)" +"IF(B24>(B26-1),6000000,0)" +"+Summary!C5" +"IF(B27>B26,+(+B27-B26)/365*0.12*D26,0)" +"SUM(D25:D27)" +"+Financials!B6" +"+Financials!I23" +"-Financials!I15" +"+Financials!H20" +"-Financials!I20-Financials!I19" +"+Financials!B7-Financials!M9" +"0-Financials!M11" +"-Financials!E7+Financials!P12" +"-Financials!E6+Financials!P8+Financials!P9" +"+B16" +"SUM(B32:B46)" +"+B32+B16+B17+B50+B20" +"+B56+B62+B68" +"IF(Summary!$C$5<'Cash-Int-Trans'!B52,+'Cash-Int-Trans'!B52,IF(Summary!$C$5>'Cash-Int-Trans'!D54,'Cash-Int-Trans'!D54,Summary!$C$5))" +"+B54-B52" +"+B53*(F56+0.0045)/360*B55" +"AVERAGE(F52:F55)" +"+D54" +"AVERAGE(F58:F60)" +"+B59*(F61+0.0045)/360*B61" +"IF(Summary!$C$5<'Cash-Int-Trans'!B64,+'Cash-Int-Trans'!B64,Summary!$C$5)" +"AVERAGE(F64:F67,H64:H67)" +"+B73+E78+E82+E86+E90+E94+E98+E102+E106+E110+E114+E118" +"+Amort!B61" +"IF(Summary!C5>Amort!A43,Amort!A43,Summary!C5)" +"+B10" +"IF(E76>B76,+E76-B76,0)" +"+A9" +"+B77*0.07/360*E77" +"+D13" +"IF(Summary!C5>Amort!A43,Amort!A43,Summary!C5)" +"+B13" +"+A12" +"+B86" +"IF(Summary!$C$5>Amort!$A$44,Amort!$A$44,Summary!$C$5)" +"-'Daily Position'!Q20" +"+'Daily Position'!J20" +"-(+'Daily Position'!Q10+'Daily Position'!Q51)" +"+'Daily Position'!J10" +"-(+'Daily Position'!Q13+'Daily Position'!Q54)" +"+'Daily Position'!J13" +"-(+'Daily Position'!Q12+'Daily Position'!Q53)" +"-'Daily Position'!Q19-'Daily Position'!Q36" +"-'Daily Position'!Q24" +"-'Daily Position'!Q6" +"-'Daily Position'!Q5" +"-'Daily Position'!Q47" +"+B116" +"5*12" +"B3" +"D10-F10" +"C10-E10" +"+F10" +"+A10" +"+B10+1" +"G10" +"+F11" +"C11*$B$4/360*(A11-A10)" +"+H10+F11" +"SUM(D11:D20)" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A23,Amort,2)" +"VLOOKUP(+A23,Amort,1)" +"VLOOKUP(+A23,Note,8)" +"VLOOKUP(+F23+1,NotePeriod,5)" +"+B24+B25" +"VLOOKUP(+F23+1,NotePeriod,8)" +"A23-F24" +"F25*B27/(F26-F24)" +"+B25+B28" +"B37" +"+C42+D42+E42+F42" +"+E68" +"C43*$B$38/360*(A43-A42)" +"+E80" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A55,Note,2)" +"VLOOKUP(+A55,Note,1)" +"VLOOKUP(+A55,Loan,8)" +"VLOOKUP(+F55+1,LoanPeriod,5)" +"+'Cash-Int-Trans'!B76" +"+'Cash-Int-Trans'!B77" +"+A64" +"+'Cash-Int-Trans'!E76" +"+'Cash-Int-Trans'!E78" +"+'Cash-Int-Trans'!B80" +"+'Cash-Int-Trans'!B81" +"+'Cash-Int-Trans'!E76" +"+'Cash-Int-Trans'!E82" +"SUM(E64:E67)" +"+'Cash-Int-Trans'!A86" +"+'Cash-Int-Trans'!B88" +"+'Cash-Int-Trans'!A90" +"+'Cash-Int-Trans'!B89" +"+'Cash-Int-Trans'!B92" +"+'Cash-Int-Trans'!A94" +"+'Cash-Int-Trans'!B93" +"+'Cash-Int-Trans'!B96" +"+'Cash-Int-Trans'!A98" +"+'Cash-Int-Trans'!B97" +"+'Cash-Int-Trans'!B100" +"+'Cash-Int-Trans'!A102" +"+'Cash-Int-Trans'!B101" +"+'Cash-Int-Trans'!B104" +"+'Cash-Int-Trans'!A106" +"+'Cash-Int-Trans'!B105" +"+'Cash-Int-Trans'!B108" +"+'Cash-Int-Trans'!A110" +"+'Cash-Int-Trans'!B109" +"+'Cash-Int-Trans'!B112" +"+'Cash-Int-Trans'!A114" +"+'Cash-Int-Trans'!B113" +"+'Cash-Int-Trans'!B116" +"+'Cash-Int-Trans'!A118" +"+'Cash-Int-Trans'!B117" +"+'Cash-Int-Trans'!E86+'Cash-Int-Trans'!E90+'Cash-Int-Trans'!E94+'Cash-Int-Trans'!E98+'Cash-Int-Trans'!E102+'Cash-Int-Trans'!E106+'Cash-Int-Trans'!E110+'Cash-Int-Trans'!E114+'Cash-Int-Trans'!E118" +"+'MPR Raptor'!U3" +"+C5-1" +"+'Daily Position'!P13" +"+'Daily Position'!O13" +"+C12-D12" +"+C15-C12" +"+'Daily Position'!N13" +"+'Daily Position'!M13" +"IF(+Financials!P25<0,""No Capacity Available"",+Financials!P25)" +"+Financials!I36" +"1500000000-'Daily Position'!I13" +"+Summary!C5" +"+L6+M6" +"+Q6-I6" +"+M6-V6" +"+H10*($G$9-$G$8)" +"VLOOKUP(K10,Prices,3)" +"+Summary!C5" +"IF(J10>$G$7,(+$G$7-$G$9)*H10,IF(J10<$G$8,(+$G$8-$G$9)*H10,(+J10-$G$9)*H10))" +"IF(Q10>$G$7,(+$G$7-$G$9)*H10,IF(Q10<$G$8,(+$G$8-$G$9)*H10,(+Q10-$G$9)*H10))" +"+VLOOKUP(+Summary!$E$5,Prices,3)" +"+N10-'MPR Raptor'!AH76" +"+Y10-'MPR Raptor'!AH76" +"5309572-H10" +"+J10" +"+N11-'MPR Raptor'!AH38" +"+Y11-'MPR Raptor'!AH38" +"SUM(E3:E12)" +"SUMIF(M3:M12,""<0"",M3:M12)" +"SUMIF(M3:M12,"">0"",M3:M12)" +"+M15+M16-M13" +"82+0.9375" +"80.77" +"+'MPR Raptor'!U3" +"INDEX(MPRR, MATCH(""Hanover Compressor Common Raptor II"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"+Summary!C5" +"+Summary!C5" +"H2" +"H2" +"H2" +"H2" +"H2" +"+VLOOKUP(+Summary!C5,ene,2)" +"E6+E9+E10" +"+'Cash-Int-Trans'!F44" +"H2" +"B11-E6-E9-E10" +"B18" +"+'Cash-Int-Trans'!B35" +"+E6-'Cash-Int-Trans'!B4+'Cash-Int-Trans'!B8" +"IF(P8<>0,""Not OK Check Put Value Table"", ""OK"")" +"30000000" +"+B7-Amort!B24" +"B8+I15" +"IF(I20>0,0,-I20)" +"SUM(B6:B10)" +"H2" +"+Amort!B28" +"IF(I19<0,-I19,0)" +"+'Cash-Int-Trans'!B6" +"E7-I16+'Cash-Int-Trans'!B9" +"+'Cash-Int-Trans'!B38" +"IF(I19>0,I19,0)" +"IF(+I23+I35+'Cash-Int-Trans'!D77-'Cash-Int-Trans'!D76>'Cash-Int-Trans'!D77,'Cash-Int-Trans'!D77,IF(+I23+I35+'Cash-Int-Trans'!D77<0,0,+I23+I35+'Cash-Int-Trans'!D77-'Cash-Int-Trans'!D76))" +"D14*E14" +"+Amort!B29" +"M15-SUM(P8:P13)" +"+D15*E15" +"-B17*A35/(3*365)" +"SUM(M8:M14)" +"SUM(B14:B15)" +"-'Cash-Int-Trans'!B60" +"M15-P15" +"IF(ROUND(P16,0)=0,"""",""8/31/00 Balance Sheet does not Balance!"")" +"350000000-B16" +"-B17/B16" +"B16+B17" +"IF(I5<78.875,(78.875-I5)*(D14+D15),IF(I5>111.8633,(111.8633-I5)*(+D14+D15),0))" +"+E9+I33" +"+M19/0.0302" +"+'Daily Position'!L13" +"-B11" +"B11" +"+'Daily Position'!M13" +"+P19+P20" +"SUM(I19:I21)" +"-'Daily Position'!I13" +"D22*D23" +"I22+I17" +"+'Daily Position'!M15" +"E6" +"+P21+P22+P23" +"E24-E25" +"E9" +"E26*E27" +"-B17" +"E9" +"IF(E29>=E28,""Test Passed"",""Test Failed"")" +"I23" +"E9+'Cash-Int-Trans'!B13" +"(D14+D15)*(I5-E15)" +"E10" +"+'Cash-Int-Trans'!B13" +"+Summary!C5" +"-I15" +"I23" +"A34-A33" +"+'Cash-Int-Trans'!B12" +"P13" +"M36-M37-M38" +"IF(ROUND(M39,0)=0,""OK"",""Not OK"")" +"ROUND(M36-SUM(M37:M38),0)" +"IF(M40=0,""OK"",""Not OK"")" +"M15" +"+M45+O45" +"+'Daily Position'!I13-M45" +"-P10" +"+P44+P45+P46" +"E27" +"P13" +"P50-P49" +"IF(P52<0,0,P52/P48)" +"IF(Summary!C5<'Cash-Int-Trans'!D4,0,+G4)" +"+E4-F4" +"SUM(B3:B5)" +"IF(Summary!C5<'Cash-Int-Trans'!D8,0,-Financials!E6+B4)" +"-B8" +"+D8" +"IF(Summary!C5<'Cash-Int-Trans'!D12,0,-41000000)" +"IF(Summary!$C$5<'Cash-Int-Trans'!D15,0,-Amort!D11)" +"+Financials!B6" +"+Financials!I23" +"-Financials!I15" +"+Financials!H20" +"-Financials!I20-Financials!I19" +"+Financials!B7-Financials!M9" +"0-Financials!M11" +"-Financials!E7+Financials!P12" +"-Financials!E6+Financials!P8+Financials!P9" +"+B12" +"SUM(B20:B34)" +"+B20+B12+B13+B38+B16" +"+B44+B50+B56" +"+Financials!B6" +"+B42-B40" +"+B41*(F44+0.0045)/360*B43" +"AVERAGE(F40:F43)" +"AVERAGE(F46:F49,H46:H49)" +"IF(Summary!$C$5<'Cash-Int-Trans'!B52,+'Cash-Int-Trans'!B52,Summary!$C$5)" +"+B62+B69" +"+Amort!B61" +"+B9" +"IF(+Summary!C5>Amort!A43,Amort!A43,Summary!C5)" +"+B66*0.07/360*B68" +"+Summary!C5" +"IF(B73>(B74-1),30000000,0)" +"IF(B73>(B75-1),1100000,0)" +"+Summary!C5" +"IF(B76>B75,+(+B76-B75)/365*0.12*D75,0)" +"5*12" +"B3" +"D10-F10" +"C10-E10" +"+F10" +"+A10" +"+B10+1" +"G10" +"+F11" +"C11*$B$4/360*(A11-A10)" +"+H10+F11" +"SUM(D11:D20)" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A23,Amort,2)" +"VLOOKUP(+A23,Amort,1)" +"VLOOKUP(+A23,Note,8)" +"VLOOKUP(+F23+1,NotePeriod,5)" +"+B24+B25" +"VLOOKUP(+F23+1,NotePeriod,8)" +"A23-F24" +"F25*B27/(F26-F24)" +"+B25+B28" +"B37" +"+C42+D42+E42+F42" +"+E66" +"C43*$B$38/360*(A43-A42)" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A55,Note,2)" +"VLOOKUP(+A55,Note,1)" +"VLOOKUP(+A55,Loan,8)" +"VLOOKUP(+F55+1,LoanPeriod,5)" +"+'Cash-Int-Trans'!B65" +"+'Cash-Int-Trans'!B66" +"+A64" +"+'Cash-Int-Trans'!B67" +"+'Cash-Int-Trans'!B69" +"SUM(E64:E64)" +"+'Credit Analysis'!B3" +"+C5-1" +"+C12-D12" +"+C15-C12" +"+'Credit Analysis'!C27" +"IF(+'Credit Analysis'!C55>0,+'Credit Analysis'!C55,0)" +"+'Credit Analysis'!C42" +"B3" +"'Notional Analysis'!C35+VLOOKUP(B3,Note_Receivable,8)-'50 NR'!C8" +"'Notional Analysis'!C5*'Notional Analysis'!C8*(B8)" +"'50 NP'!J3" +"'50 NR'!K3" +"'Hawaii Summary'!C18" +"'Hawaii Summary'!B18" +"0.0001*B14" +"IF(E21>30000000,30000000,IF(E21<0,0,+E21))" +"B19-SUM(E13:E17)" +"SUM(B13:B18)" +"+B19-E13-E14-E15-E16" +"'Notional Analysis'!F39" +"'Notional Analysis'!F38" +"'Notional Analysis'!F37" +"SUM(C22:C24)" +"'Notional Analysis'!C5*'Notional Analysis'!C8*('Credit Analysis'!B8-'Notional Analysis'!D7)" +"IF(B16<>0,B16,-E15)" +"'50 NR'!K4-'258 NP'!J4-'50 NP'!J4" +"C25+C26+C27+C28" +"E18" +"E17" +"E16" +"C29-C30-C31-C32" +"IF(ROUND(C33,1)=0,""OK"",""Not OK"")" +"B19" +"E14" +"E13" +"E15-B16" +"C36-SUM(C38:C41)" +"+E19" +"+'Notional Analysis'!E44" +"+E16+E17" +"C45+C46-C47" +"C48*C49" +"+C47" +"C51-C50" +"C52/C49" +"C53-C54" +"'Credit Analysis'!B3" +"C5*D5" +"'A Amort'!E5" +"B2-B5" +"'A Amort'!N5" +"(F6+H6)/C6" +"'B_D Amort'!E5" +"B2-B6" +"'B_D Amort'!N5" +"'C Amort'!E5" +"B2-B7" +"'C Amort'!N5" +"SUM(C5:C7)" +"'Notional Analysis'!D7" +"'Credit Analysis'!B8" +"'A TRS'!B19" +"'A TRS'!B20" +"'B_D TRS'!B19" +"'B_D TRS'!B20" +"'C TRS'!B19" +"'C TRS'!B20" +"'Credit Analysis'!B3" +"H1-H2" +"VLOOKUP(H1,A_Debt,1)" +"'Hawaii Summary'!F5" +"VLOOKUP($H$1,A_Debt,8)" +"'Hawaii Summary'!H5" +"VLOOKUP($H$1,A_Equity,6)" +"'Hawaii Summary'!B5" +"F4*$E$2/30" +"VLOOKUP($H$1+30,A_Debt,5)" +"'Hawaii Summary'!I7" +"VLOOKUP($H$1+30,A_Equity,3)" +"B5/12" +"E3+E4" +"COUNT(J8:J53)-1" +"SUM(N3:N4)" +"PMT(K4/12,K5,-K3)" +"B4" +"B3" +"B8-G8" +"A8" +"M8-L8" +"K8-N8" +"H8" +"C9+0.005+0.0055" +"B9*D9/12" +"E9" +"O8" +"K9*$K$4/12" +"C9+0.00045" +"M9" +"C25*(1+$C$5)" +"E53+B53" +"L53+N53" +"K53" +"'Hawaii Summary'!B4" +"'Hawaii Summary'!F4" +"'Hawaii Summary'!B6" +"'Hawaii Summary'!B11" +"'Hawaii Summary'!B10" +"B4*'Notional Analysis'!C8*'B_D TRS'!B6" +"B4*B7*'Notional Analysis'!C8" +"B4*B6*'Notional Analysis'!C8" +"D4+H4" +"B11" +"D4+H4" +"IF(B10>=B11,0,IF(B11-B10>=E4,E4,B11-B10))" +"G10-G11" +"B4*B6*'Notional Analysis'!C8" +"D4" +"B7*B4*'Notional Analysis'!C8" +"B10-E4+B12" +"C10-E4+C12" +"-F14+F13" +"B15-B14" +"G12-G15" +"C16-G16" +"IF(ABS(H16)<1000000,""Clint says it's OK"",""Clint says Uh Oh!"")" +"C15" +"IF(B15>B18,B15-B18,0)" +"IF(B18>=B15,B18-B15,0)" +"B16-B19+B20" +"IF(B21<>C16,""TRS Incorrectly Calculated"",""TRS Calculation Is Correct"")" +"'Credit Analysis'!B3" +"H1-H2" +"VLOOKUP(H1,BD_Debt,1)" +"'Hawaii Summary'!F6" +"VLOOKUP($H$1,BD_Debt,8)" +"'Hawaii Summary'!H6" +"VLOOKUP($H$1,BD_Equity,6)" +"'Hawaii Summary'!B6" +"F4*$E$2/30" +"VLOOKUP($H$1+30,BD_Debt,5)" +"'Hawaii Summary'!I7" +"VLOOKUP($H$1+30,BD_Equity,3)" +"B5/12" +"E3+E4" +"COUNT(J8:J47)-1" +"SUM(N3:N4)" +"PMT(K4/12,K5,-K3)" +"B4" +"B3" +"B8-G8" +"A8" +"M8-L8" +"K8-N8" +"H8" +"C9+0.005+0.0055" +"B9*D9/12" +"E9" +"O8" +"K9*$K$4/12" +"M9" +"C19*(1+$C$5)" +"E47+B47" +"L47+K47" +"'Hawaii Summary'!B4" +"'Hawaii Summary'!F4" +"'Hawaii Summary'!B6" +"'Hawaii Summary'!F6" +"'Hawaii Summary'!B11" +"'Hawaii Summary'!B10" +"B4*'Notional Analysis'!C8*'B_D TRS'!B6" +"B4*B7*'Notional Analysis'!C8" +"B4*B6*'Notional Analysis'!C8" +"D4+H4" +"B11" +"D4+H4" +"IF(B10>=B11,0,IF(B11-B10>=E4,E4,B11-B10))" +"G10-G11" +"B4*B6*'Notional Analysis'!C8" +"D4" +"B7*B4*'Notional Analysis'!C8" +"B10-E4+B12" +"C10-E4+C12" +"-F14+F13" +"B15-B14" +"G12-G15" +"C16-G16" +"IF(ABS(H16)<1000000,""Clint says it's OK"",""Clint says Uh Oh!"")" +"C15" +"IF(B15>B18,B15-B18,0)" +"IF(B18>=B15,B18-B15,0)" +"-B14+B15-B19+B20" +"IF(B21<>C16,""TRS Incorrectly Calculated"",""TRS Calculation Is Correct"")" +"'Credit Analysis'!B3" +"H1-H2" +"VLOOKUP(H1,C_Debt,1)" +"'Hawaii Summary'!F7" +"VLOOKUP($H$1,C_Debt,8)" +"'Hawaii Summary'!H7" +"VLOOKUP($H$1,C_Equity,6)" +"'Hawaii Summary'!B7" +"F4*$E$2/30" +"VLOOKUP($H$1+30,C_Debt,5)" +"'Hawaii Summary'!I7" +"VLOOKUP($H$1+30,C_Equity,3)" +"B5/12" +"E3+E4" +"COUNT(J8:J48)-1" +"SUM(N3:N4)" +"PMT(K4/12,K5,-K3)" +"B4" +"B3" +"B8-G8" +"A8" +"M8-L8" +"K8-N8" +"H8" +"C9+0.005+0.0055" +"B9*D9/12" +"E9" +"O8" +"K9*$K$4/12" +"M9" +"C20*(1+$C$5)" +"E48+B48" +"M47+K48" +"'Hawaii Summary'!B4" +"'Hawaii Summary'!F4" +"'Hawaii Summary'!B7" +"'Hawaii Summary'!F7" +"'Hawaii Summary'!B11" +"'Hawaii Summary'!B10" +"B4*'Notional Analysis'!C8*'B_D TRS'!B6" +"B4*B7*'Notional Analysis'!C8" +"B4*B6*'Notional Analysis'!C8" +"D4+H4" +"B11" +"D4+H4" +"IF(B10>=B11,0,IF(B11-B10>=E4,E4,B11-B10))" +"G10-G11" +"B4*B6*'Notional Analysis'!C8" +"D4" +"B7*B4*'Notional Analysis'!C8" +"B10-E4+B12" +"C10-E4+C12" +"-F14+F13" +"B15-B14" +"G12-G15" +"C16-G16" +"IF(ABS(H16)<1000000,""Clint says it's OK"",""Clint says Uh Oh!"")" +"C15" +"IF(B15>B18,B15-B18,0)" +"IF(B18>=B15,B18-B15,0)" +"-B14+B15-B19+B20" +"IF(B21<>C16,""TRS Incorrectly Calculated"",""TRS Calculation Is Correct"")" +"C5*C8" +"C6/C8" +"D7*C8" +"C9*C8" +"30001000-C17" +"C15*0.9999" +"C16" +"C15*(1-0.9999)" +"SUM(C14:C17)" +"SUM(F14:F18)" +"C19" +"F17" +"E22+E23-E24" +"E25*E26" +"F17" +"E28-E27" +"E29/E26" +"C14+C16-C37-39500000" +"F14" +"SUM(F16:F18)" +"C5*C7" +"C36-C15" +"C16-39500000+1000" +"0.0001*C36" +"C16+C14-C37-C35" +"C40-SUM(F35:F38)" +"SUM(F37:F39)" +"F40" +"F38+F37" +"F38+F37" +"C9*C7" +"E51-E52" +"'Credit Analysis'!B3" +"VLOOKUP(F1,Note_Receivable,6)" +"B2-C8" +"VLOOKUP(F1,Note_Receivable,1)" +"F4*F3/(6*30)" +"'Credit Analysis'!B5" +"B3" +"F1-F2" +"K1+K2" +"5*2" +"VLOOKUP(F1+(6*30),Note_Receivable,4)" +"VLOOKUP(F1,Note_Receivable,9)+K2" +"PMT(B3/2,B4,-B2)" +"B2" +"'Notional Analysis'!C16-'Notional Analysis'!C37" +"C8" +"B8-E8" +"C8" +"F8" +"C5" +"B9*$B$3/2" +"C9-D9" +"H8+C9" +"C9" +"'Credit Analysis'!B3" +"VLOOKUP(F1,Lg_Payable,6)" +"'Notional Analysis'!F35" +"VLOOKUP(F1,Lg_Payable,1)" +"F4*F3/(6*30)" +"'Credit Analysis'!B7" +"F1-F2" +"J1+J2" +"5*2" +"VLOOKUP(F1+(6*30),Lg_Payable,4)" +"VLOOKUP(F1,Lg_Payable,8)+J2" +"PMT(B3/2,B4,-B2)" +"B2" +"B8-E8" +"D8" +"F8" +"B9*$B$3/2" +"C9-D9" +"H8+D9" +"B18+D18" +"'Credit Analysis'!B3" +"VLOOKUP(F1,Small_Payable,6)" +"VLOOKUP(F1,Small_Payable,1)" +"F4*F3/(6*30)" +"'Credit Analysis'!B6" +"F1-F2" +"J1+J2" +"5*2" +"VLOOKUP(F1+(6*30),Small_Payable,4)" +"VLOOKUP(F1,Small_Payable,8)+J2" +"PMT(B3/2,B4,-B2)" +"B2" +"B8-E8" +"D8" +"F8" +"B9*$B$3/2" +"C9-D9" +"H8+D9" +"B18+D18" +"+C5-1" +"+'Daily Position'!P7" +"+'Daily Position'!O7" +"+C12-D12" +"+C15-C12" +"+'Daily Position'!N7" +"+'Daily Position'!M7" +"IF(+Financials!P49<0,""No Capacity Available"",+Financials!P49)" +"+Financials!I37" +"1500000000-'Daily Position'!I7" +"SUM(E3:E6)" +"+I7+L7" +"+S9-'MRP Raptor'!U92+SUM(#REF!)+(+#REF!+#REF!)/0.6*0.3612" +"+S10-S7" +"82+0.9375" +"79.8" +"+Summary!C5" +"+Summary!C5" +"H2" +"H2" +"H2" +"H2" +"H2" +"+VLOOKUP(+Summary!C5,ene,2)" +"E6+E9+E10-B35" +"+'Cash-Int-Trans'!F43" +"H2" +"B11-E6-E9-E10" +"B18" +"+'Cash-Int-Trans'!B35" +"+E6-'Cash-Int-Trans'!B4+'Cash-Int-Trans'!B8" +"30000000" +"+B7-Amort!B24" +"IF(I21>0,0,-I21)" +"B8+I15+I20" +"IF(I19<0,-I19,0)" +"SUM(B6:B10)" +"H2" +"+Amort!B28" +"E7-I16+'Cash-Int-Trans'!B9" +"+'Cash-Int-Trans'!B6" +"+'Cash-Int-Trans'!B38" +"IF(I19>0,I19,0)" +"IF(+I25+I36+'Cash-Int-Trans'!D70-'Cash-Int-Trans'!D69>'Cash-Int-Trans'!D70,'Cash-Int-Trans'!D70,IF(+I25+I36+'Cash-Int-Trans'!D70<0,0,+I25+I36+'Cash-Int-Trans'!D70-'Cash-Int-Trans'!D69))" +"+Amort!B29" +"IF(I21>0,I21,0)" +"M15-SUM(P8:P13)" +"D15*E15" +"-B17*(H2-A3)/(3*365)" +"SUM(M8:M14)" +"SUM(B14:B15)" +"-'Cash-Int-Trans'!B53" +"M15-P15" +"IF(ROUND(P16,0)=0,"""",""8/31/00 Balance Sheet does not Balance!"")" +"350000000-B16" +"1-350000000/B16" +"B16+B17" +"M15" +"IF(I5<83,(83-I5)*(D14+D15),IF(I5>112.418,(112.418-I5)*(+D14+D15),0))" +"-Shares!D30" +"IF(P8=0,0,+D23*D24)" +"-P8" +"+M20+O20" +"B11" +"+'Daily Position'!L7" +"+'Daily Position'!M7" +"SUM(P18:P21)" +"E28" +"78+0.6953125" +"D23*D24" +"P22*P23" +"I23+I17" +"P13" +"E6" +"IF(P25>=P24,""Test Passed"",""Test Failed"")" +"E25-E26" +"P25-P24" +"E9" +"IF(P27<0,0,P27/P23)" +"-B17" +"E9" +"I25" +"E9+'Cash-Int-Trans'!B13" +"(+D15-Shares!B30)*(I5-E15)" +"E10" +"+'Cash-Int-Trans'!B13" +"-I29-Shares!D24-Shares!D26" +"I25" +"+'Cash-Int-Trans'!B12" +"SUM(M34:M36)" +"P13" +"M37-M38-M39" +"IF(ROUND(M40,0)=0,""OK"",""Not OK"")" +"+P13" +"+M43/0.0302" +"-B11" +"+P43+P44" +"+'Daily Position'!I7" +"+P45+P46+P47" +"41000000-6481031" +"SUM(B3:B5)" +"IF(Summary!C5<'Cash-Int-Trans'!D8,0,-Financials!E6+'Cash-Int-Trans'!B4)" +"+D4" +"-B8" +"+D8" +"IF(Summary!$C$5<'Cash-Int-Trans'!D13,0,0)" +"IF(Summary!$C$5<'Cash-Int-Trans'!D15,0,-Amort!D11)" +"+Financials!B6" +"+Financials!I25" +"-Financials!I15" +"+Financials!H21" +"-Financials!I21-Financials!I20-Financials!I19" +"+Financials!B7-Financials!M9" +"0-Financials!M11" +"-Financials!E7+Financials!P11" +"-Financials!E6+Financials!P8" +"+B12" +"SUM(B20:B34)" +"+B20+B12+B13+B38+B16" +"+B44+B50" +"IF(Summary!$C$5<'Cash-Int-Trans'!B40,+'Cash-Int-Trans'!B40,Summary!$C$5)" +"+B42-B40" +"AVERAGE(F40:F42,H40:H42)" +"+B41*(F43+0.0045)/360*B43" +"+D8" +"+B55+B62" +"+Amort!B61" +"+D9" +"+B9" +"IF(Summary!C5>Amort!A43,Amort!A43,Summary!C5)" +"+B59*0.07/360*B61" +"+Summary!C5" +"IF(B66>(B67-1),30000000,0)" +"IF(B66>(B68-1),0,0)" +"+Summary!C5" +"IF(B69>B68,+(+B69-B68)/365*0.12*D68,0)" +"5*12" +"+A42" +"B3" +"D10-F10" +"C10-E10" +"+F10" +"+A10" +"+B10+1" +"G10" +"+F11" +"C11*$B$4/360*(A11-A10)" +"+H10+F11" +"SUM(D11:D20)" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A23,Amort,2)" +"VLOOKUP(+A23,Amort,1)" +"VLOOKUP(+A23,Note,8)" +"VLOOKUP(+F23+1,NotePeriod,5)" +"+B24+B25" +"VLOOKUP(+F23+1,NotePeriod,8)" +"A23-F24" +"F25*B27/(F26-F24)" +"+B25+B28" +"B37" +"+C42+D42+E42+F42" +"+A42+181" +"+E66" +"C43*$B$38/360*(A43-A42)" +"+A43+184" +"+A48+182" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A55,Note,2)" +"VLOOKUP(+A55,Note,1)" +"VLOOKUP(+A55,Loan,8)" +"VLOOKUP(+F55+1,LoanPeriod,5)" +"+'Cash-Int-Trans'!B58" +"+'Cash-Int-Trans'!B59" +"+A64" +"+'Cash-Int-Trans'!B60" +"+'Cash-Int-Trans'!B62" +"SUM(E64:E65)" +"+Financials!I5" +"B3*D2" +"ROUND(D3/D2+0.49,0)" +"1400000000+1027000000" +"ROUND(D4/D2+0.49,0)" +"D3-D4" +"+B7*D2" +"+B8*D2" +"+B9*D2" +"+B7+B8+B9" +"D5-SUM(D7:D9)" +"+D11/(B3-SUM(B7:B9))" +"IF(E11>0,B9,IF(B9+E11>0,+B9+E11,0))" +"+Financials!D15" +"+Financials!B15" +"+Financials!B17" +"-D18/D17" +"+D17+D18" +"+Financials!I15" +"(+Financials!H2-Financials!A3)/(3*365)" +"+D18*E20+D20" +"+D21/D17" +"+B14" +"+C17" +"+B23*C23" +"D18/D17*D23" +"-D24*E20" +"+Financials!M10-D27" +"+B17-B23" +"+D21-D27" +"IF(WEEKDAY(NOW())=2,TODAY()-3,TODAY()-1)" +"CELL(""Filename"")" +"NOW()" +"+'MPR Raptor'!U3" +"+C5-1" +"+'Daily Position'!T59" +"+'Daily Position'!S59" +"+C12-D12" +"+C15-C12" +"+'Daily Position'!R59" +"+'Daily Position'!Q59" +"IF(+Financials!P25<0,""No Capacity Available"",+Financials!P25)" +"ROUND(+Financials!I36,2)" +"1500000000-'Daily Position'!I59" +"ROUND(+G4*H4,2)" +"VLOOKUP(+O4,StkPrices,+'Stock Prices'!H$2)" +"+Summary!$C$5" +"IF(O4O4-1,0,L4))),2)-ROUND(((H4-IF(J4>O4-1,0,L4))*G4),2))" +"+P4+Q4" +"IF(Summary!$E$5<'Daily Position'!B4,0,ROUND(+U4*(H4-L4),2)+M4-I4)" +"+VLOOKUP(+Summary!$E$5,StkPrices,+'Stock Prices'!H$2)" +"+N4*H4-'MPR Raptor'!U58" +"+Q4-Z4" +"ROUND(+R4-AA4,2)" +"-AC4+'MPR Raptor'!AH58" +"67648299.25/H5" +"+M5/L5" +"VLOOKUP(+O5,StkPrices,+'Stock Prices'!D$2)" +"IF(J5<(O5+1),(+K5-G5)*L5,0)" +"IF(J5(X8-1),116115000,0)" +"VLOOKUP(+O8,StkPrices,+'Stock Prices'!L$2)" +"IF(O8X8-1,+VLOOKUP(+Summary!$E$5,StkPrices,'Stock Prices'!L2),0)" +"+N8*H8-'MPR Raptor'!U69" +"-AC8+'MPR Raptor'!AH69" +"VLOOKUP(+O9,StkPrices,+'Stock Prices'!J$2)" +"+VLOOKUP(+Summary!$E$5,StkPrices,+'Stock Prices'!J$2)" +"+N9*H9-'MPR Raptor'!U68" +"-AC9+'MPR Raptor'!AH68" +"+H10" +"+K10*L10" +"VLOOKUP(+O10,StkPrices,+'Stock Prices'!E$2)" +"IF(X10>O9,+VLOOKUP(+Summary!$E$5,StkPrices,'Stock Prices'!E2),+'Stock Prices'!E76)" +"-AC10" +"IF(X11J19,0,(+N19-I19-Q19)))" +"IF(O19+1>J19,+M19-I19,0)" +"IF(O19>J19,+Q19,0)" +"VLOOKUP(+Summary!$E$5,Privates,V19)-'Private Cash'!E375" +"12500000" +"12500000+65507.43+3.57" +"VLOOKUP(+Summary!$E$5,Privates,V20)-'Private Cash'!F375" +"IF(O21(J47-1),-M47,0)" +"IF((O47-1)>(J47-1),-M47,0)" +"+N47-'MPR Raptor'!U26+'Private Cash'!AG375" +"'MPR Raptor'!AH26-AC47" +"+G4" +"ROUND(+H4/0.6*0.3612,2)" +"+N50*H50-'MPR Raptor'!U19" +"'MPR Raptor'!AH19-AC50" +"+G10" +"ROUND(+H10/0.6*0.3612,2)" +"ROUND(+G51*H51,2)-2" +"IF(O510"",Q3:Q58)" +"+I19+I20+I24+I36+M47" +"+Q61+Q62-Q59" +"+I59-I62-I63" +"+B2+1" +"+#REF!" +"62.875" +"82+0.9375" +"+E76" +"+'MPR Raptor'!U3" +"INDEX(MPRR, MATCH(""Avici EBS Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""Active Power Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""DevX Energy Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""Carrizo Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""3TEC Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""3TEC Warrants EGF Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""Paradigm Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""Catalytica Common TRS Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"(+P4+C4+'Stock Prices'!H5*'Daily Position'!$H$4+'Stock Prices'!E5*'Daily Position'!$H$10+'Stock Prices'!F5*'Daily Position'!$H$11+'Stock Prices'!K5*'Daily Position'!$H$13)/0.6*0.3612" +"12500000+65507.43" +"+'MPR Raptor'!$U$3" +"INDEX([0]!MPRR, MATCH(""Amerada Hess Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!B375" +"INDEX([0]!MPRR, MATCH(""Ameritex Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!C375" +"INDEX([0]!MPRR, MATCH(""Basic Energy CFPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*1000-'Private Cash'!D375" +"INDEX([0]!MPRR, MATCH(""City Forest IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!H375" +"INDEX([0]!MPRR, MATCH(""Ecogas Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!I375" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Daily Position'!$H$25-'Private Cash'!K375" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Condor Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!L375" +"INDEX([0]!MPRR, MATCH(""Heartland Contingent Construction Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!M375" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!N375" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!O375" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Note Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!P375" +"INDEX([0]!MPRR, MATCH(""Hornbeck-Leevac Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!Q375" +"INDEX([0]!MPRR, MATCH(""Industrial Holdings Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!R375" +"INDEX([0]!MPRR, MATCH(""Invasion Energy Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!S375" +"INDEX([0]!MPRR, MATCH(""Juniper Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!T375" +"INDEX([0]!MPRR, MATCH(""Juniper Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!U375" +"INDEX([0]!MPRR, MATCH(""LSI Preferred Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!W375" +"INDEX([0]!MPRR, MATCH(""LSI Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!X375" +"INDEX([0]!MPRR, MATCH(""Oconto Falls Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!Y375" +"INDEX([0]!MPRR, MATCH(""Oconto Falls IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!Z375" +"INDEX([0]!MPRR, MATCH(""Texland Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!AA375" +"INDEX([0]!MPRR, MATCH(""Texland Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!AB375" +"INDEX([0]!MPRR, MATCH(""Vastar Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!AC375" +"INDEX([0]!MPRR, MATCH(""Vastar Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!AD375" +"INDEX([0]!MPRR, MATCH(""Venoco Convertible Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Daily Position'!$H$45-'Private Cash'!AE375" +"INDEX([0]!MPRR, MATCH(""WB Oil & Gas Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Daily Position'!$H$46-'Private Cash'!AF375" +"INDEX([0]!MPRR, MATCH(""Merlin Credit Derivative Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!AG375" +"(+P376+C376+'Daily Position'!$N$4*'Daily Position'!$H$4+'Daily Position'!$N$10*'Daily Position'!$H$10+'Daily Position'!$N$11*'Daily Position'!$H$11+'Daily Position'!$N$13*'Daily Position'!$H$13)/0.6*0.3612" +"-44447.3800000008-27" +"0-12500000-3.57" +"-12500000+12500000" +"-D58" +"SUM(B6:B374)" +"+A379" +"+B379-B380-B381" +"SUM(B377:AG377)" +"+'MPR Raptor'!$U$3" +"INDEX([0]!MPRR, MATCH(""Amerada Hess Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ameritex Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Basic Energy CFPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*1000" +"INDEX([0]!MPRR, MATCH(""City Forest IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ecogas Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))+0" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Daily Position'!$H$25" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Condor Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Contingent Construction Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Note Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hornbeck-Leevac Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Industrial Holdings Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Invasion Energy Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""LSI Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Venoco Convertible Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Daily Position'!$H$45" +"INDEX([0]!MPRR, MATCH(""WB Oil & Gas Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Daily Position'!$H$46" +"INDEX([0]!MPRR, MATCH(""Merlin Credit Derivative Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"+A379-1" +"INDEX([0]!MPRR, MATCH(""Amerada Hess Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ameritex Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Basic Energy CFPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""City Forest IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ecogas Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Condor Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Contingent Construction Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Note Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hornbeck-Leevac Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Industrial Holdings Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Invasion Energy Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""LSI Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Venoco Convertible Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""WB Oil & Gas Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Merlin Credit Derivative Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"+A379" +"INDEX([0]!MPRR, MATCH(""Amerada Hess Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ameritex Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Basic Energy CFPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""City Forest IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ecogas Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Condor Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Contingent Construction Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Note Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hornbeck-Leevac Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Industrial Holdings Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Invasion Energy Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""LSI Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Venoco Convertible Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""WB Oil & Gas Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Merlin Credit Derivative Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"+Summary!C5" +"+Summary!C5" +"H2" +"H2" +"H2" +"H2" +"H2" +"+VLOOKUP(+Summary!C5,ene,2)" +"E6+E9+E10" +"+'Cash-Int-Trans'!H64" +"H2" +"B11-E6-E9-E10" +"B18" +"+'Cash-Int-Trans'!B47" +"+E6-'Cash-Int-Trans'!B4+'Cash-Int-Trans'!B9" +"IF(P8<>0,""Not OK Check Put Value Table"", ""OK"")" +"30000000" +"+B7-Amort!B24" +"+'Cash-Int-Trans'!B12-'Cash-Int-Trans'!B5" +"B8+I15" +"IF(I20>0,0,-I20)" +"SUM(B6:B10)" +"H2" +"+Amort!B28" +"IF(I19<0,-I19,0)" +"+'Cash-Int-Trans'!B7" +"E7-I16+'Cash-Int-Trans'!B10+'Cash-Int-Trans'!B13-I21" +"+'Cash-Int-Trans'!B50" +"IF(I19>0,I19,0)" +"IF(+I23+I35+'Cash-Int-Trans'!D28-'Cash-Int-Trans'!D27>'Cash-Int-Trans'!D28,'Cash-Int-Trans'!D28,IF(+I23+I35+'Cash-Int-Trans'!D28<0,0,+I23+I35+'Cash-Int-Trans'!D28-'Cash-Int-Trans'!D27))" +"D14*E14" +"3224799+514376" +"+Amort!B29" +"M15-SUM(P8:P13)" +"-B17*A35/(3*365)" +"SUM(M8:M14)" +"SUM(B14:B15)" +"+D14+D15" +"-'Cash-Int-Trans'!B71" +"M15-P15" +"IF(ROUND(P16,0)=0,"""",""8/31/00 Balance Sheet does not Balance!"")" +"-B16+350000000" +"1-B18/B16" +"B16+B17" +"IF(I5<81,(81-I5)*(D14+D15),IF(I5>116,(116-I5)*(+D14+D15),0))" +"+E9+I33" +"+M19/0.0302" +"+'Daily Position'!P59" +"-B11" +"B11" +"+'Daily Position'!Q59" +"SUM(I19:I21)" +"-'Daily Position'!I65" +"D22*D23" +"I22+I17" +"+'Daily Position'!Q61" +"E6" +"+P21+P22+P23" +"E24-E25" +"E9" +"E26*E27" +"-B17" +"E9" +"IF(E29>=E28,""Test Passed"",""Test Failed"")" +"I23" +"E9+'Cash-Int-Trans'!B17" +"(D14+D15)*(I5-E14)" +"E10" +"+'Cash-Int-Trans'!B17" +"+Summary!C5" +"-I15" +"I23" +"A34-A33" +"+'Cash-Int-Trans'!B16" +"P13" +"M36-M37-M38" +"IF(ROUND(M39,0)=0,""OK"",""Not OK"")" +"ROUND(M36-SUM(M37:M38),0)" +"IF(M40=0,""OK"",""Not OK"")" +"M15" +"+'Daily Position'!I47" +"-P9" +"+M45+O45" +"+'Daily Position'!I59-M45" +"+P44+P45+P46" +"E27" +"P13" +"P50-P49" +"IF(P52<0,0,P52/P48)" +"IF(Summary!C5<'Cash-Int-Trans'!D4,0,37034148)" +"IF(Summary!C5<'Cash-Int-Trans'!D5,0,36066314-30637565.04)" +"SUM(B3:B6)" +"IF(Summary!C5<'Cash-Int-Trans'!D9,0,-Financials!E6+B4)" +"-B9" +"+D9" +"IF(Summary!C5<'Cash-Int-Trans'!D12,0,36066314)" +"IF(Summary!C5<'Cash-Int-Trans'!D16,0,-41000000)" +"IF(Summary!$C$5<'Cash-Int-Trans'!D17,0,6000000)" +"IF(Summary!$C$5<'Cash-Int-Trans'!D19,0,-Amort!D11)" +"+Summary!C5" +"IF(B24>(B25-1),30000000,0)" +"IF(B24>(B26-1),6000000,0)" +"+Summary!C5" +"IF(B27>B26,+(+B27-B26)/365*0.12*D26,0)" +"SUM(D25:D27)" +"+Financials!B6" +"+Financials!I23" +"-Financials!I15" +"+Financials!H20" +"-Financials!I20-Financials!I19" +"+Financials!B7-Financials!M9" +"0-Financials!M11" +"-Financials!E7+Financials!P12" +"-Financials!E6+Financials!P8+Financials!P9" +"+B16" +"SUM(B32:B46)" +"+B32+B16+B17+B50+B20" +"+B56+B62+B68" +"IF(Summary!$C$5<'Cash-Int-Trans'!B52,+'Cash-Int-Trans'!B52,IF(Summary!$C$5>'Cash-Int-Trans'!D54,'Cash-Int-Trans'!D54,Summary!$C$5))" +"+B54-B52" +"+B53*(F56+0.0045)/360*B55" +"AVERAGE(F52:F55)" +"+D54" +"AVERAGE(F58:F60)" +"+B59*(F61+0.0045)/360*B61" +"IF(Summary!$C$5<'Cash-Int-Trans'!B64,+'Cash-Int-Trans'!B64,Summary!$C$5)" +"AVERAGE(F64:F67,H64:H67)" +"+B73+E78+E82+E86+E90+E94+E98+E102+E106+E110+E114+E118" +"+Amort!B61" +"IF(Summary!C5>Amort!A43,Amort!A43,Summary!C5)" +"+B10" +"IF(E76>B76,+E76-B76,0)" +"+A9" +"+B77*0.07/360*E77" +"+D13" +"IF(Summary!C5>Amort!A43,Amort!A43,Summary!C5)" +"+B13" +"+A12" +"+B86" +"IF(Summary!$C$5>Amort!$A$44,Amort!$A$44,Summary!$C$5)" +"-'Daily Position'!Q20" +"+'Daily Position'!J20" +"-(+'Daily Position'!Q10+'Daily Position'!Q51)" +"+'Daily Position'!J10" +"-(+'Daily Position'!Q13+'Daily Position'!Q54)" +"+'Daily Position'!J13" +"-(+'Daily Position'!Q12+'Daily Position'!Q53)" +"-'Daily Position'!Q19-'Daily Position'!Q36" +"-'Daily Position'!Q24" +"-'Daily Position'!Q6" +"-'Daily Position'!Q5" +"-'Daily Position'!Q47" +"+B116" +"5*12" +"B3" +"D10-F10" +"C10-E10" +"+F10" +"+A10" +"+B10+1" +"G10" +"+F11" +"C11*$B$4/360*(A11-A10)" +"+H10+F11" +"SUM(D11:D20)" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A23,Amort,2)" +"VLOOKUP(+A23,Amort,1)" +"VLOOKUP(+A23,Note,8)" +"VLOOKUP(+F23+1,NotePeriod,5)" +"+B24+B25" +"VLOOKUP(+F23+1,NotePeriod,8)" +"A23-F24" +"F25*B27/(F26-F24)" +"+B25+B28" +"B37" +"+C42+D42+E42+F42" +"+E68" +"C43*$B$38/360*(A43-A42)" +"+E80" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A55,Note,2)" +"VLOOKUP(+A55,Note,1)" +"VLOOKUP(+A55,Loan,8)" +"VLOOKUP(+F55+1,LoanPeriod,5)" +"+'Cash-Int-Trans'!B76" +"+'Cash-Int-Trans'!B77" +"+A64" +"+'Cash-Int-Trans'!E76" +"+'Cash-Int-Trans'!E78" +"+'Cash-Int-Trans'!B80" +"+'Cash-Int-Trans'!B81" +"+'Cash-Int-Trans'!E76" +"+'Cash-Int-Trans'!E82" +"SUM(E64:E67)" +"+'Cash-Int-Trans'!A86" +"+'Cash-Int-Trans'!B88" +"+'Cash-Int-Trans'!A90" +"+'Cash-Int-Trans'!B89" +"+'Cash-Int-Trans'!B92" +"+'Cash-Int-Trans'!A94" +"+'Cash-Int-Trans'!B93" +"+'Cash-Int-Trans'!B96" +"+'Cash-Int-Trans'!A98" +"+'Cash-Int-Trans'!B97" +"+'Cash-Int-Trans'!B100" +"+'Cash-Int-Trans'!A102" +"+'Cash-Int-Trans'!B101" +"+'Cash-Int-Trans'!B104" +"+'Cash-Int-Trans'!A106" +"+'Cash-Int-Trans'!B105" +"+'Cash-Int-Trans'!B108" +"+'Cash-Int-Trans'!A110" +"+'Cash-Int-Trans'!B109" +"+'Cash-Int-Trans'!B112" +"+'Cash-Int-Trans'!A114" +"+'Cash-Int-Trans'!B113" +"+'Cash-Int-Trans'!B116" +"+'Cash-Int-Trans'!A118" +"+'Cash-Int-Trans'!B117" +"+'Cash-Int-Trans'!E86+'Cash-Int-Trans'!E90+'Cash-Int-Trans'!E94+'Cash-Int-Trans'!E98+'Cash-Int-Trans'!E102+'Cash-Int-Trans'!E106+'Cash-Int-Trans'!E110+'Cash-Int-Trans'!E114+'Cash-Int-Trans'!E118" +"+'MPR Raptor'!U3" +"+C5-1" +"+'Daily Position'!P13" +"+'Daily Position'!O13" +"+C12-D12" +"+C15-C12" +"+'Daily Position'!N13" +"+'Daily Position'!M13" +"IF(+Financials!P25<0,""No Capacity Available"",+Financials!P25)" +"+Financials!I36" +"1500000000-'Daily Position'!I13" +"+Summary!C5" +"+L6+M6" +"+Q6-I6" +"+M6-V6" +"+H10*($G$9-$G$8)" +"VLOOKUP(K10,Prices,3)" +"+Summary!C5" +"IF(J10>$G$7,(+$G$7-$G$9)*H10,IF(J10<$G$8,(+$G$8-$G$9)*H10,(+J10-$G$9)*H10))" +"IF(Q10>$G$7,(+$G$7-$G$9)*H10,IF(Q10<$G$8,(+$G$8-$G$9)*H10,(+Q10-$G$9)*H10))" +"+VLOOKUP(+Summary!$E$5,Prices,3)" +"+N10-'MPR Raptor'!AH76" +"+Y10-'MPR Raptor'!AH76" +"5309572-H10" +"+J10" +"+N11-'MPR Raptor'!AH38" +"+Y11-'MPR Raptor'!AH38" +"SUM(E3:E12)" +"SUMIF(M3:M12,""<0"",M3:M12)" +"SUMIF(M3:M12,"">0"",M3:M12)" +"+M15+M16-M13" +"82+0.9375" +"80.77" +"+'MPR Raptor'!U3" +"INDEX(MPRR, MATCH(""Hanover Compressor Common Raptor II"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"+Summary!C5" +"+Summary!C5" +"H2" +"H2" +"H2" +"H2" +"H2" +"+VLOOKUP(+Summary!C5,ene,2)" +"E6+E9+E10" +"+'Cash-Int-Trans'!F44" +"H2" +"B11-E6-E9-E10" +"B18" +"+'Cash-Int-Trans'!B35" +"+E6-'Cash-Int-Trans'!B4+'Cash-Int-Trans'!B8" +"IF(P8<>0,""Not OK Check Put Value Table"", ""OK"")" +"30000000" +"+B7-Amort!B24" +"B8+I15" +"IF(I20>0,0,-I20)" +"SUM(B6:B10)" +"H2" +"+Amort!B28" +"IF(I19<0,-I19,0)" +"+'Cash-Int-Trans'!B6" +"E7-I16+'Cash-Int-Trans'!B9" +"+'Cash-Int-Trans'!B38" +"IF(I19>0,I19,0)" +"IF(+I23+I35+'Cash-Int-Trans'!D77-'Cash-Int-Trans'!D76>'Cash-Int-Trans'!D77,'Cash-Int-Trans'!D77,IF(+I23+I35+'Cash-Int-Trans'!D77<0,0,+I23+I35+'Cash-Int-Trans'!D77-'Cash-Int-Trans'!D76))" +"D14*E14" +"+Amort!B29" +"M15-SUM(P8:P13)" +"+D15*E15" +"-B17*A35/(3*365)" +"SUM(M8:M14)" +"SUM(B14:B15)" +"-'Cash-Int-Trans'!B60" +"M15-P15" +"IF(ROUND(P16,0)=0,"""",""8/31/00 Balance Sheet does not Balance!"")" +"350000000-B16" +"-B17/B16" +"B16+B17" +"IF(I5<78.875,(78.875-I5)*(D14+D15),IF(I5>111.8633,(111.8633-I5)*(+D14+D15),0))" +"+E9+I33" +"+M19/0.0302" +"+'Daily Position'!L13" +"-B11" +"B11" +"+'Daily Position'!M13" +"+P19+P20" +"SUM(I19:I21)" +"-'Daily Position'!I13" +"D22*D23" +"I22+I17" +"+'Daily Position'!M15" +"E6" +"+P21+P22+P23" +"E24-E25" +"E9" +"E26*E27" +"-B17" +"E9" +"IF(E29>=E28,""Test Passed"",""Test Failed"")" +"I23" +"E9+'Cash-Int-Trans'!B13" +"(D14+D15)*(I5-E15)" +"E10" +"+'Cash-Int-Trans'!B13" +"+Summary!C5" +"-I15" +"I23" +"A34-A33" +"+'Cash-Int-Trans'!B12" +"P13" +"M36-M37-M38" +"IF(ROUND(M39,0)=0,""OK"",""Not OK"")" +"ROUND(M36-SUM(M37:M38),0)" +"IF(M40=0,""OK"",""Not OK"")" +"M15" +"+M45+O45" +"+'Daily Position'!I13-M45" +"-P10" +"+P44+P45+P46" +"E27" +"P13" +"P50-P49" +"IF(P52<0,0,P52/P48)" +"IF(Summary!C5<'Cash-Int-Trans'!D4,0,+G4)" +"+E4-F4" +"SUM(B3:B5)" +"IF(Summary!C5<'Cash-Int-Trans'!D8,0,-Financials!E6+B4)" +"-B8" +"+D8" +"IF(Summary!C5<'Cash-Int-Trans'!D12,0,-41000000)" +"IF(Summary!$C$5<'Cash-Int-Trans'!D15,0,-Amort!D11)" +"+Financials!B6" +"+Financials!I23" +"-Financials!I15" +"+Financials!H20" +"-Financials!I20-Financials!I19" +"+Financials!B7-Financials!M9" +"0-Financials!M11" +"-Financials!E7+Financials!P12" +"-Financials!E6+Financials!P8+Financials!P9" +"+B12" +"SUM(B20:B34)" +"+B20+B12+B13+B38+B16" +"+B44+B50+B56" +"+Financials!B6" +"+B42-B40" +"+B41*(F44+0.0045)/360*B43" +"AVERAGE(F40:F43)" +"AVERAGE(F46:F49,H46:H49)" +"IF(Summary!$C$5<'Cash-Int-Trans'!B52,+'Cash-Int-Trans'!B52,Summary!$C$5)" +"+B62+B69" +"+Amort!B61" +"+B9" +"IF(+Summary!C5>Amort!A43,Amort!A43,Summary!C5)" +"+B66*0.07/360*B68" +"+Summary!C5" +"IF(B73>(B74-1),30000000,0)" +"IF(B73>(B75-1),1100000,0)" +"+Summary!C5" +"IF(B76>B75,+(+B76-B75)/365*0.12*D75,0)" +"5*12" +"B3" +"D10-F10" +"C10-E10" +"+F10" +"+A10" +"+B10+1" +"G10" +"+F11" +"C11*$B$4/360*(A11-A10)" +"+H10+F11" +"SUM(D11:D20)" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A23,Amort,2)" +"VLOOKUP(+A23,Amort,1)" +"VLOOKUP(+A23,Note,8)" +"VLOOKUP(+F23+1,NotePeriod,5)" +"+B24+B25" +"VLOOKUP(+F23+1,NotePeriod,8)" +"A23-F24" +"F25*B27/(F26-F24)" +"+B25+B28" +"B37" +"+C42+D42+E42+F42" +"+E66" +"C43*$B$38/360*(A43-A42)" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A55,Note,2)" +"VLOOKUP(+A55,Note,1)" +"VLOOKUP(+A55,Loan,8)" +"VLOOKUP(+F55+1,LoanPeriod,5)" +"+'Cash-Int-Trans'!B65" +"+'Cash-Int-Trans'!B66" +"+A64" +"+'Cash-Int-Trans'!B67" +"+'Cash-Int-Trans'!B69" +"SUM(E64:E64)" +"+'Credit Analysis'!B3" +"+C5-1" +"+C12-D12" +"+C15-C12" +"+'Credit Analysis'!C27" +"IF(+'Credit Analysis'!C55>0,+'Credit Analysis'!C55,0)" +"+'Credit Analysis'!C42" +"B3" +"'Notional Analysis'!C35+VLOOKUP(B3,Note_Receivable,8)-'50 NR'!C8" +"'Notional Analysis'!C5*'Notional Analysis'!C8*(B8)" +"'50 NP'!J3" +"'50 NR'!K3" +"'Hawaii Summary'!C18" +"'Hawaii Summary'!B18" +"0.0001*B14" +"IF(E21>30000000,30000000,IF(E21<0,0,+E21))" +"B19-SUM(E13:E17)" +"SUM(B13:B18)" +"+B19-E13-E14-E15-E16" +"'Notional Analysis'!F39" +"'Notional Analysis'!F38" +"'Notional Analysis'!F37" +"SUM(C22:C24)" +"'Notional Analysis'!C5*'Notional Analysis'!C8*('Credit Analysis'!B8-'Notional Analysis'!D7)" +"IF(B16<>0,B16,-E15)" +"'50 NR'!K4-'258 NP'!J4-'50 NP'!J4" +"C25+C26+C27+C28" +"E18" +"E17" +"E16" +"C29-C30-C31-C32" +"IF(ROUND(C33,1)=0,""OK"",""Not OK"")" +"B19" +"E14" +"E13" +"E15-B16" +"C36-SUM(C38:C41)" +"+E19" +"+'Notional Analysis'!E44" +"+E16+E17" +"C45+C46-C47" +"C48*C49" +"+C47" +"C51-C50" +"C52/C49" +"C53-C54" +"'Credit Analysis'!B3" +"C5*D5" +"'A Amort'!E5" +"B2-B5" +"'A Amort'!N5" +"(F6+H6)/C6" +"'B_D Amort'!E5" +"B2-B6" +"'B_D Amort'!N5" +"'C Amort'!E5" +"B2-B7" +"'C Amort'!N5" +"SUM(C5:C7)" +"'Notional Analysis'!D7" +"'Credit Analysis'!B8" +"'A TRS'!B19" +"'A TRS'!B20" +"'B_D TRS'!B19" +"'B_D TRS'!B20" +"'C TRS'!B19" +"'C TRS'!B20" +"'Credit Analysis'!B3" +"H1-H2" +"VLOOKUP(H1,A_Debt,1)" +"'Hawaii Summary'!F5" +"VLOOKUP($H$1,A_Debt,8)" +"'Hawaii Summary'!H5" +"VLOOKUP($H$1,A_Equity,6)" +"'Hawaii Summary'!B5" +"F4*$E$2/30" +"VLOOKUP($H$1+30,A_Debt,5)" +"'Hawaii Summary'!I7" +"VLOOKUP($H$1+30,A_Equity,3)" +"B5/12" +"E3+E4" +"COUNT(J8:J53)-1" +"SUM(N3:N4)" +"PMT(K4/12,K5,-K3)" +"B4" +"B3" +"B8-G8" +"A8" +"M8-L8" +"K8-N8" +"H8" +"C9+0.005+0.0055" +"B9*D9/12" +"E9" +"O8" +"K9*$K$4/12" +"C9+0.00045" +"M9" +"C25*(1+$C$5)" +"E53+B53" +"L53+N53" +"K53" +"'Hawaii Summary'!B4" +"'Hawaii Summary'!F4" +"'Hawaii Summary'!B6" +"'Hawaii Summary'!B11" +"'Hawaii Summary'!B10" +"B4*'Notional Analysis'!C8*'B_D TRS'!B6" +"B4*B7*'Notional Analysis'!C8" +"B4*B6*'Notional Analysis'!C8" +"D4+H4" +"B11" +"D4+H4" +"IF(B10>=B11,0,IF(B11-B10>=E4,E4,B11-B10))" +"G10-G11" +"B4*B6*'Notional Analysis'!C8" +"D4" +"B7*B4*'Notional Analysis'!C8" +"B10-E4+B12" +"C10-E4+C12" +"-F14+F13" +"B15-B14" +"G12-G15" +"C16-G16" +"IF(ABS(H16)<1000000,""Clint says it's OK"",""Clint says Uh Oh!"")" +"C15" +"IF(B15>B18,B15-B18,0)" +"IF(B18>=B15,B18-B15,0)" +"B16-B19+B20" +"IF(B21<>C16,""TRS Incorrectly Calculated"",""TRS Calculation Is Correct"")" +"'Credit Analysis'!B3" +"H1-H2" +"VLOOKUP(H1,BD_Debt,1)" +"'Hawaii Summary'!F6" +"VLOOKUP($H$1,BD_Debt,8)" +"'Hawaii Summary'!H6" +"VLOOKUP($H$1,BD_Equity,6)" +"'Hawaii Summary'!B6" +"F4*$E$2/30" +"VLOOKUP($H$1+30,BD_Debt,5)" +"'Hawaii Summary'!I7" +"VLOOKUP($H$1+30,BD_Equity,3)" +"B5/12" +"E3+E4" +"COUNT(J8:J47)-1" +"SUM(N3:N4)" +"PMT(K4/12,K5,-K3)" +"B4" +"B3" +"B8-G8" +"A8" +"M8-L8" +"K8-N8" +"H8" +"C9+0.005+0.0055" +"B9*D9/12" +"E9" +"O8" +"K9*$K$4/12" +"M9" +"C19*(1+$C$5)" +"E47+B47" +"L47+K47" +"'Hawaii Summary'!B4" +"'Hawaii Summary'!F4" +"'Hawaii Summary'!B6" +"'Hawaii Summary'!F6" +"'Hawaii Summary'!B11" +"'Hawaii Summary'!B10" +"B4*'Notional Analysis'!C8*'B_D TRS'!B6" +"B4*B7*'Notional Analysis'!C8" +"B4*B6*'Notional Analysis'!C8" +"D4+H4" +"B11" +"D4+H4" +"IF(B10>=B11,0,IF(B11-B10>=E4,E4,B11-B10))" +"G10-G11" +"B4*B6*'Notional Analysis'!C8" +"D4" +"B7*B4*'Notional Analysis'!C8" +"B10-E4+B12" +"C10-E4+C12" +"-F14+F13" +"B15-B14" +"G12-G15" +"C16-G16" +"IF(ABS(H16)<1000000,""Clint says it's OK"",""Clint says Uh Oh!"")" +"C15" +"IF(B15>B18,B15-B18,0)" +"IF(B18>=B15,B18-B15,0)" +"-B14+B15-B19+B20" +"IF(B21<>C16,""TRS Incorrectly Calculated"",""TRS Calculation Is Correct"")" +"'Credit Analysis'!B3" +"H1-H2" +"VLOOKUP(H1,C_Debt,1)" +"'Hawaii Summary'!F7" +"VLOOKUP($H$1,C_Debt,8)" +"'Hawaii Summary'!H7" +"VLOOKUP($H$1,C_Equity,6)" +"'Hawaii Summary'!B7" +"F4*$E$2/30" +"VLOOKUP($H$1+30,C_Debt,5)" +"'Hawaii Summary'!I7" +"VLOOKUP($H$1+30,C_Equity,3)" +"B5/12" +"E3+E4" +"COUNT(J8:J48)-1" +"SUM(N3:N4)" +"PMT(K4/12,K5,-K3)" +"B4" +"B3" +"B8-G8" +"A8" +"M8-L8" +"K8-N8" +"H8" +"C9+0.005+0.0055" +"B9*D9/12" +"E9" +"O8" +"K9*$K$4/12" +"M9" +"C20*(1+$C$5)" +"E48+B48" +"M47+K48" +"'Hawaii Summary'!B4" +"'Hawaii Summary'!F4" +"'Hawaii Summary'!B7" +"'Hawaii Summary'!F7" +"'Hawaii Summary'!B11" +"'Hawaii Summary'!B10" +"B4*'Notional Analysis'!C8*'B_D TRS'!B6" +"B4*B7*'Notional Analysis'!C8" +"B4*B6*'Notional Analysis'!C8" +"D4+H4" +"B11" +"D4+H4" +"IF(B10>=B11,0,IF(B11-B10>=E4,E4,B11-B10))" +"G10-G11" +"B4*B6*'Notional Analysis'!C8" +"D4" +"B7*B4*'Notional Analysis'!C8" +"B10-E4+B12" +"C10-E4+C12" +"-F14+F13" +"B15-B14" +"G12-G15" +"C16-G16" +"IF(ABS(H16)<1000000,""Clint says it's OK"",""Clint says Uh Oh!"")" +"C15" +"IF(B15>B18,B15-B18,0)" +"IF(B18>=B15,B18-B15,0)" +"-B14+B15-B19+B20" +"IF(B21<>C16,""TRS Incorrectly Calculated"",""TRS Calculation Is Correct"")" +"C5*C8" +"C6/C8" +"D7*C8" +"C9*C8" +"30001000-C17" +"C15*0.9999" +"C16" +"C15*(1-0.9999)" +"SUM(C14:C17)" +"SUM(F14:F18)" +"C19" +"F17" +"E22+E23-E24" +"E25*E26" +"F17" +"E28-E27" +"E29/E26" +"C14+C16-C37-39500000" +"F14" +"SUM(F16:F18)" +"C5*C7" +"C36-C15" +"C16-39500000+1000" +"0.0001*C36" +"C16+C14-C37-C35" +"C40-SUM(F35:F38)" +"SUM(F37:F39)" +"F40" +"F38+F37" +"F38+F37" +"C9*C7" +"E51-E52" +"'Credit Analysis'!B3" +"VLOOKUP(F1,Note_Receivable,6)" +"B2-C8" +"VLOOKUP(F1,Note_Receivable,1)" +"F4*F3/(6*30)" +"'Credit Analysis'!B5" +"B3" +"F1-F2" +"K1+K2" +"5*2" +"VLOOKUP(F1+(6*30),Note_Receivable,4)" +"VLOOKUP(F1,Note_Receivable,9)+K2" +"PMT(B3/2,B4,-B2)" +"B2" +"'Notional Analysis'!C16-'Notional Analysis'!C37" +"C8" +"B8-E8" +"C8" +"F8" +"C5" +"B9*$B$3/2" +"C9-D9" +"H8+C9" +"C9" +"'Credit Analysis'!B3" +"VLOOKUP(F1,Lg_Payable,6)" +"'Notional Analysis'!F35" +"VLOOKUP(F1,Lg_Payable,1)" +"F4*F3/(6*30)" +"'Credit Analysis'!B7" +"F1-F2" +"J1+J2" +"5*2" +"VLOOKUP(F1+(6*30),Lg_Payable,4)" +"VLOOKUP(F1,Lg_Payable,8)+J2" +"PMT(B3/2,B4,-B2)" +"B2" +"B8-E8" +"D8" +"F8" +"B9*$B$3/2" +"C9-D9" +"H8+D9" +"B18+D18" +"'Credit Analysis'!B3" +"VLOOKUP(F1,Small_Payable,6)" +"VLOOKUP(F1,Small_Payable,1)" +"F4*F3/(6*30)" +"'Credit Analysis'!B6" +"F1-F2" +"J1+J2" +"5*2" +"VLOOKUP(F1+(6*30),Small_Payable,4)" +"VLOOKUP(F1,Small_Payable,8)+J2" +"PMT(B3/2,B4,-B2)" +"B2" +"B8-E8" +"D8" +"F8" +"B9*$B$3/2" +"C9-D9" +"H8+D9" +"B18+D18" +"+C5-1" +"+'Daily Position'!P7" +"+'Daily Position'!O7" +"+C12-D12" +"+C15-C12" +"+'Daily Position'!N7" +"+'Daily Position'!M7" +"IF(+Financials!P49<0,""No Capacity Available"",+Financials!P49)" +"+Financials!I37" +"1500000000-'Daily Position'!I7" +"SUM(E3:E6)" +"+I7+L7" +"+S9-'MRP Raptor'!U92+SUM(#REF!)+(+#REF!+#REF!)/0.6*0.3612" +"+S10-S7" +"82+0.9375" +"79.8" +"+Summary!C5" +"+Summary!C5" +"H2" +"H2" +"H2" +"H2" +"H2" +"+VLOOKUP(+Summary!C5,ene,2)" +"E6+E9+E10-B35" +"+'Cash-Int-Trans'!F43" +"H2" +"B11-E6-E9-E10" +"B18" +"+'Cash-Int-Trans'!B35" +"+E6-'Cash-Int-Trans'!B4+'Cash-Int-Trans'!B8" +"30000000" +"+B7-Amort!B24" +"IF(I21>0,0,-I21)" +"B8+I15+I20" +"IF(I19<0,-I19,0)" +"SUM(B6:B10)" +"H2" +"+Amort!B28" +"E7-I16+'Cash-Int-Trans'!B9" +"+'Cash-Int-Trans'!B6" +"+'Cash-Int-Trans'!B38" +"IF(I19>0,I19,0)" +"IF(+I25+I36+'Cash-Int-Trans'!D70-'Cash-Int-Trans'!D69>'Cash-Int-Trans'!D70,'Cash-Int-Trans'!D70,IF(+I25+I36+'Cash-Int-Trans'!D70<0,0,+I25+I36+'Cash-Int-Trans'!D70-'Cash-Int-Trans'!D69))" +"+Amort!B29" +"IF(I21>0,I21,0)" +"M15-SUM(P8:P13)" +"D15*E15" +"-B17*(H2-A3)/(3*365)" +"SUM(M8:M14)" +"SUM(B14:B15)" +"-'Cash-Int-Trans'!B53" +"M15-P15" +"IF(ROUND(P16,0)=0,"""",""8/31/00 Balance Sheet does not Balance!"")" +"350000000-B16" +"1-350000000/B16" +"B16+B17" +"M15" +"IF(I5<83,(83-I5)*(D14+D15),IF(I5>112.418,(112.418-I5)*(+D14+D15),0))" +"-Shares!D30" +"IF(P8=0,0,+D23*D24)" +"-P8" +"+M20+O20" +"B11" +"+'Daily Position'!L7" +"+'Daily Position'!M7" +"SUM(P18:P21)" +"E28" +"78+0.6953125" +"D23*D24" +"P22*P23" +"I23+I17" +"P13" +"E6" +"IF(P25>=P24,""Test Passed"",""Test Failed"")" +"E25-E26" +"P25-P24" +"E9" +"IF(P27<0,0,P27/P23)" +"-B17" +"E9" +"I25" +"E9+'Cash-Int-Trans'!B13" +"(+D15-Shares!B30)*(I5-E15)" +"E10" +"+'Cash-Int-Trans'!B13" +"-I29-Shares!D24-Shares!D26" +"I25" +"+'Cash-Int-Trans'!B12" +"SUM(M34:M36)" +"P13" +"M37-M38-M39" +"IF(ROUND(M40,0)=0,""OK"",""Not OK"")" +"+P13" +"+M43/0.0302" +"-B11" +"+P43+P44" +"+'Daily Position'!I7" +"+P45+P46+P47" +"41000000-6481031" +"SUM(B3:B5)" +"IF(Summary!C5<'Cash-Int-Trans'!D8,0,-Financials!E6+'Cash-Int-Trans'!B4)" +"+D4" +"-B8" +"+D8" +"IF(Summary!$C$5<'Cash-Int-Trans'!D13,0,0)" +"IF(Summary!$C$5<'Cash-Int-Trans'!D15,0,-Amort!D11)" +"+Financials!B6" +"+Financials!I25" +"-Financials!I15" +"+Financials!H21" +"-Financials!I21-Financials!I20-Financials!I19" +"+Financials!B7-Financials!M9" +"0-Financials!M11" +"-Financials!E7+Financials!P11" +"-Financials!E6+Financials!P8" +"+B12" +"SUM(B20:B34)" +"+B20+B12+B13+B38+B16" +"+B44+B50" +"IF(Summary!$C$5<'Cash-Int-Trans'!B40,+'Cash-Int-Trans'!B40,Summary!$C$5)" +"+B42-B40" +"AVERAGE(F40:F42,H40:H42)" +"+B41*(F43+0.0045)/360*B43" +"+D8" +"+B55+B62" +"+Amort!B61" +"+D9" +"+B9" +"IF(Summary!C5>Amort!A43,Amort!A43,Summary!C5)" +"+B59*0.07/360*B61" +"+Summary!C5" +"IF(B66>(B67-1),30000000,0)" +"IF(B66>(B68-1),0,0)" +"+Summary!C5" +"IF(B69>B68,+(+B69-B68)/365*0.12*D68,0)" +"5*12" +"+A42" +"B3" +"D10-F10" +"C10-E10" +"+F10" +"+A10" +"+B10+1" +"G10" +"+F11" +"C11*$B$4/360*(A11-A10)" +"+H10+F11" +"SUM(D11:D20)" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A23,Amort,2)" +"VLOOKUP(+A23,Amort,1)" +"VLOOKUP(+A23,Note,8)" +"VLOOKUP(+F23+1,NotePeriod,5)" +"+B24+B25" +"VLOOKUP(+F23+1,NotePeriod,8)" +"A23-F24" +"F25*B27/(F26-F24)" +"+B25+B28" +"B37" +"+C42+D42+E42+F42" +"+A42+181" +"+E66" +"C43*$B$38/360*(A43-A42)" +"+A43+184" +"+A48+182" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A55,Note,2)" +"VLOOKUP(+A55,Note,1)" +"VLOOKUP(+A55,Loan,8)" +"VLOOKUP(+F55+1,LoanPeriod,5)" +"+'Cash-Int-Trans'!B58" +"+'Cash-Int-Trans'!B59" +"+A64" +"+'Cash-Int-Trans'!B60" +"+'Cash-Int-Trans'!B62" +"SUM(E64:E65)" +"+Financials!I5" +"B3*D2" +"ROUND(D3/D2+0.49,0)" +"1400000000+1027000000" +"ROUND(D4/D2+0.49,0)" +"D3-D4" +"+B7*D2" +"+B8*D2" +"+B9*D2" +"+B7+B8+B9" +"D5-SUM(D7:D9)" +"+D11/(B3-SUM(B7:B9))" +"IF(E11>0,B9,IF(B9+E11>0,+B9+E11,0))" +"+Financials!D15" +"+Financials!B15" +"+Financials!B17" +"-D18/D17" +"+D17+D18" +"+Financials!I15" +"(+Financials!H2-Financials!A3)/(3*365)" +"+D18*E20+D20" +"+D21/D17" +"+B14" +"+C17" +"+B23*C23" +"D18/D17*D23" +"-D24*E20" +"+Financials!M10-D27" +"+B17-B23" +"+D21-D27" +"SUM(I2:I112)" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"SUBTOTAL(3,F2:F3)" +"SUBTOTAL(3,F8:F8)" +"SUBTOTAL(3,F2:F10)" +"8/3/2000" +"SUBTOTAL(3,F2:F2)" +"SUBTOTAL(3,F4:F8)" +"SUBTOTAL(3,F16:F22)" +"SUBTOTAL(3,F2:F22)" +"8/3/2000" +"SUBTOTAL(3,E173:E174)" +"SUBTOTAL(3,E179:E179)" +"SUBTOTAL(3,E2:E181)" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"D13+1" +"SUBTOTAL(3,F2:F2)" +"SUBTOTAL(3,F2:F4)" +"8/3/2000" +"SUBTOTAL(3,E193:E194)" +"SUBTOTAL(3,E199:E202)" +"SUBTOTAL(3,E2:E202)" +"SUBTOTAL(3,F2:F2)" +"SUBTOTAL(3,F2:F8)" +"8/3/2000" +"SUBTOTAL(3,E193:E194)" +"SUBTOTAL(3,E199:E202)" +"SUBTOTAL(3,E2:E202)" +"D4" +"F4+D5" +"D15/D3-1" +"B14/B2-1" +"+C5-B5-C6+B6" +"+C7" +"+C8+D7" +"+(B5/B6)-1" +"+(B12/C12)-1" +"+B13-B12-C13+C12" +"+D13" +"+E13+D14" +"DATE(B3,C3,1)" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"IF(C10,WORKDAY(TODAY(),-1,Holidays),B10)" +"IF(C11,WORKDAY(CurrDate,-1,Holidays),B11)" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"N26" +"[1]CALILTPercenCont!D142" +"[1]CALILTPercenCont!B142" +"O39" +"IF(K27>K28,""IDEA"",""NO IDEA"")" +"[1]CALILTPercenCont!D4" +"[1]Correlations!H6" +"[1]CALILTPercenCont!D66" +"[1]CALILTPercenCont!D97" +"O39-E39" +"IF(ISNA(K2),0,(I2*K2))" +"VLOOKUP(G2,CurveTable,2,FALSE)" +"G2&H2" +"SUM(I2/UOM)" +"INDEX(AG$2:AH$199,MATCH(D2&G2,AH$2:AH$199,0),1)" +"INDEX([17]Portfolios!A$3:G$929,MATCH(D2,[17]Portfolios!B$3:B$929,0),7)" +"IF($O2=""P"",INDEX('[17]Date Master'!I$3:J$332,MATCH($H2,'[17]Date Master'!I$3:I$332,0),2),0)" +"IF($O2=""D"",INDEX('[17]Date Master'!O$3:P$332,MATCH($H2,'[17]Date Master'!O$3:O$332,0),2),0)" +"IF($O2=""PHY"",INDEX('[17]Date Master'!R$3:S$332,MATCH($H2,'[17]Date Master'!R$3:R$332,0),2),0)" +"IF($O2=""G"",INDEX('[17]Date Master'!R$3:S$332,MATCH($H2,'[17]Date Master'!R$3:R$332,0),2),0)" +"SUM(Q2:T2)" +"P2&O2&U2" +"IF(ISNA(V2),""-"",INDEX([17]Portfolios!A$3:H$827,MATCH(D2,[17]Portfolios!B$3:B$827,0),7)&H2)" +"IF(ISNA(V2),""-"",P2&E2&H2)" +"P2&O2" +"IF(ISNA(K2),0,(I2*K2))" +"VLOOKUP(G2,CurveTable,2,FALSE)" +"G2&H2" +"SUM(I2/UOM)" +"INDEX(AG$2:AH$199,MATCH(D2&G2,AH$2:AH$199,0),1)" +"INDEX([17]Portfolios!A$3:G$929,MATCH(D2,[17]Portfolios!B$3:B$929,0),7)" +"IF($O2=""P"",INDEX('[17]Date Master'!I$3:J$332,MATCH($H2,'[17]Date Master'!I$3:I$332,0),2),0)" +"IF($O2=""D"",INDEX('[17]Date Master'!O$3:P$332,MATCH($H2,'[17]Date Master'!O$3:O$332,0),2),0)" +"IF($O2=""PHY"",INDEX('[17]Date Master'!R$3:S$332,MATCH($H2,'[17]Date Master'!R$3:R$332,0),2),0)" +"IF($O2=""G"",INDEX('[17]Date Master'!R$3:S$332,MATCH($H2,'[17]Date Master'!R$3:R$332,0),2),0)" +"SUM(Q2:T2)" +"P2&O2&U2" +"IF(ISNA(V2),""-"",INDEX([17]Portfolios!A$3:H$827,MATCH(D2,[17]Portfolios!B$3:B$827,0),7)&H2)" +"IF(ISNA(V2),""-"",P2&E2&H2)" +"P2&O2" +"IF(J2=0,0,J2/I2)" +"I2/UOM" +"IF(F2=""P"",""PHY"",IF(F2=""G"",""G"",E2))" +"IF(ISNA(VLOOKUP(G2,BadCanCurves,1,FALSE)),VLOOKUP(D2,FOLIOS,6,FALSE),""not used"")" +"IF(J2=0,0,J2/I2)" +"I2/UOM" +"IF(F2=""P"",""PHY"",IF(F2=""G"",""G"",E2))" +"IF(ISNA(VLOOKUP(G2,BadCanCurves,1,FALSE)),VLOOKUP(D2,FOLIOS,6,FALSE),""not used"")" +"IF(J2=0,0,J2/I2)" +"I2/UOM" +"IF(F2=""P"",""PHY"",IF(F2=""G"",""G"",E2))" +"IF(ISNA(VLOOKUP(G2,BadCanCurves,1,FALSE)),VLOOKUP(D2,FOLIOS,6,FALSE),""not used"")" +"IF(J2=0,0,J2/I2)" +"I2/UOM" +"IF(F2=""P"",""PHY"",IF(F2=""G"",""G"",E2))" +"IF(ISNA(VLOOKUP(G2,BadCanCurves,1,FALSE)),VLOOKUP(D2,FOLIOS,6,FALSE),""not used"")" +"SUMIF(O$8:O$39,H1,I$8:I$39)" +"SUMIF(O$8:O$39,H1,J$8:J$39)" +"CONCATENATE(AE2,AF2)" +"IF(A4=A5,""OK"",""ERROR"")" +"MAX(A7:A39)" +"SUMIF(E$8:E$39,H4,I$8:I$39)" +"MIN(A7:A39)" +"MAX(H7:H39)" +"SUBTOTAL(9,I7:I39)" +"IF(ISNA(K8),0,(I8*K8))" +"VLOOKUP(G8,CurveTable,2,FALSE)" +"G8&H8" +"SUM(I8/UOM)" +"INDEX(AG$2:AH$199,MATCH(D8&G8,AH$2:AH$199,0),1)" +"INDEX([17]Portfolios!A$3:G$929,MATCH(D8,[17]Portfolios!B$3:B$929,0),7)" +"IF($O8=""P"",INDEX('[17]Date Master'!I$3:J$332,MATCH($H8,'[17]Date Master'!I$3:I$332,0),2),0)" +"IF($O8=""D"",INDEX('[17]Date Master'!O$3:P$332,MATCH($H8,'[17]Date Master'!O$3:O$332,0),2),0)" +"IF($O8=""PHY"",INDEX('[17]Date Master'!R$3:S$332,MATCH($H8,'[17]Date Master'!R$3:R$332,0),2),0)" +"IF($O8=""G"",INDEX('[17]Date Master'!R$3:S$332,MATCH($H8,'[17]Date Master'!R$3:R$332,0),2),0)" +"SUM(Q8:T8)" +"P8&O8&U8" +"IF(ISNA(V8),""-"",INDEX([17]Portfolios!A$3:H$827,MATCH(D8,[17]Portfolios!B$3:B$827,0),7)&H8)" +"IF(ISNA(V8),""-"",P8&E8&H8)" +"P8&O8" +"SUMIF(O$8:O$39,H1,I$8:I$39)" +"SUMIF(O$8:O$39,H1,J$8:J$39)" +"CONCATENATE(AE2,AF2)" +"IF(A4=A5,""OK"",""ERROR"")" +"MAX(A7:A39)" +"SUMIF(E$8:E$39,H4,I$8:I$39)" +"MIN(A7:A39)" +"MAX(H7:H39)" +"SUBTOTAL(9,I7:I39)" +"IF(ISNA(K8),0,(I8*K8))" +"VLOOKUP(G8,CurveTable,2,FALSE)" +"G8&H8" +"SUM(I8/UOM)" +"INDEX(AG$2:AH$199,MATCH(D8&G8,AH$2:AH$199,0),1)" +"INDEX([17]Portfolios!A$3:G$916,MATCH(D8,[17]Portfolios!B$3:B$916,0),7)" +"IF($O8=""P"",INDEX('[17]Date Master'!I$3:J$332,MATCH($H8,'[17]Date Master'!I$3:I$332,0),2),0)" +"IF($O8=""D"",INDEX('[17]Date Master'!O$3:P$332,MATCH($H8,'[17]Date Master'!O$3:O$332,0),2),0)" +"IF($O8=""PHY"",INDEX('[17]Date Master'!R$3:S$332,MATCH($H8,'[17]Date Master'!R$3:R$332,0),2),0)" +"IF($O8=""G"",INDEX('[17]Date Master'!R$3:S$332,MATCH($H8,'[17]Date Master'!R$3:R$332,0),2),0)" +"SUM(Q8:T8)" +"P8&O8&U8" +"IF(ISNA(V8),""-"",INDEX([17]Portfolios!A$3:H$814,MATCH(D8,[17]Portfolios!B$3:B$814,0),7)&H8)" +"IF(ISNA(V8),""-"",P8&E8&H8)" +"P8&O8" +"1878061-1766880+162933" +"2750298+4365187-8288" +"390644+2471966-29475" +"128885+970289-30075" +"383031+3167018-9050" +"280855+895829-17100" +"-53656+644920-23025" +"328239+941659+43113" +"46724+6305614-1888" +"-726238+20406+8950" +"-390778-1754437-3275" +"1008039-4479352-28038" +"191520-3192306+17100" +"618767+2505566+16093" +"3863706+9258288+227137" +"-52616758+12099401-76127" +"-2336890+6552087-88161" +"-208005+21613033+3651" +"-25182925+28947239+206499" +"191322+15672414+14059" +"-303426-393646-41408" +"-38929983-19153838-3754565" +"-176684+5593278+1430860" +"SUM(B6:AT6)" +"AX6+AV6" +"236564-25880" +"504908-4226" +"-19465-28496" +"-10776-4720" +"485446-23350" +"-73760+50003" +"255728-11736" +"87330+20579" +"707125-33420" +"-133364+34869" +"-137177-47354" +"-478734-8414" +"-169657+29632" +"-28562-9691" +"307069-38736" +"618605+16836" +"80379-4980" +"658799-7951" +"1456995-27861" +"363691-8344" +"-325643-4605" +"-1662424+3024" +"274128-3010" +"-7171+579731-20726" +"46246+924847+236" +"-165792+355" +"-4477+205798-2434" +"1020449+6742" +"-39199+7867" +"334596+2265" +"396889+7243" +"1270576+323" +"38200-6273-94289" +"-5981-193070-35" +"-664175-28770" +"-902616-16837" +"-113617-4059" +"566596-9946" +"2995+1821999+148" +"-5241+210772+105" +"2036018+22" +"1905399-24563" +"-16488+1278958+65" +"-100153+1537" +"-9747-2289932-477744" +"-1557+1423143+127005" +"79647-141431" +"51007+63398" +"21482+59306" +"37900+24619" +"15213+110824" +"27476+57865" +"14943+47065" +"-37975-65034" +"-48594" +"-38295-1495" +"12116+38145" +"11227+237144" +"-16470+246256" +"36681+63636" +"8987+215626" +"52723+1795645" +"62636+444273" +"-20085-53508" +"113104-593513" +"-34830+124822" +"-7933+28570" +"80389+7325" +"30774+11000" +"-8954+12823-1050" +"240886-250" +"34067+1300" +"55730-6500" +"57998+7525" +"166905-2375" +"2507-5350" +"-117873-1100" +"-26614+11775" +"-107905+3250" +"132963+1275" +"548472+28025" +"1496885+4600" +"-7488+157050+3250" +"1900456+675" +"2282279+28050" +"838313+2025" +"-139800+1175" +"-8541-3287483-6175" +"-115+705338-400" +"SUM(B6:B15)" +"SUM(D6:D14)" +"TODAY()" +"15543456-16888690+1261671" +"779580-21557667+1481311" +"848888+712237+225317" +"-136862-634828-170167" +"-361946+1654695-191592" +"1055847-1580273+156408" +"33636-5271350+34805" +"7483-4131006+107739" +"SUM(B6:Q6)" +"U6+S6" +"-868305" +"-1053914" +"655246" +"176981" +"-1926729+152381" +"-3200784+110670" +"379498+81215" +"-274995-78810" +"215021+41070" +"-214492+109335" +"-953569-103825" +"-494305+15580" +"32674-614776" +"70910-397473" +"85310-34324" +"-33790+135782" +"-54630+169754" +"-2350+44380" +"309-144782" +"-29668-54834" +"-960801" +"-1231440" +"26230-9563" +"148307" +"-39650-1450" +"6179-245310+1725" +"-202576+1750" +"SUM(C6:C14)" +"'[1]Roll-1'!B5" +"'[1]Roll-1'!$B3" +"'[1]Roll-2'!$B3" +"'[1]Roll-3'!$B3" +"'[1]Roll-4'!$B3" +"'[1]Roll-5'!$B3" +"'[1]Roll-6'!$B3" +"'[1]Roll-7'!$B3" +"'[1]Roll-8'!$B3" +"'[1]Roll-9'!$B3" +"'[1]Roll-10'!$B3" +"'[1]Roll-11'!$B3" +"'[1]Roll-12'!$B3" +"'[1]Roll-13'!$B3" +"'[1]Roll-14'!$B3" +"'[1]Roll-15'!$B3" +"'[1]Roll-1'!B3" +"'[1]Roll-1'!$C3" +"'[1]Roll-2'!$C3" +"'[1]Roll-3'!$C3" +"'[1]Roll-4'!$C3" +"'[1]Roll-5'!$C3" +"'[1]Roll-6'!$C3" +"'[1]Roll-7'!$C3" +"'[1]Roll-8'!$C3" +"'[1]Roll-9'!$C3" +"'[1]Roll-10'!$C3" +"'[1]Roll-11'!$C3" +"'[1]Roll-12'!$C3" +"'[1]Roll-13'!$C3" +"'[1]Roll-14'!$C3" +"'[1]Roll-15'!$C3" +"+[1]Input!A4" +"A4" +"'[1]Roll-1'!$R15" +"'[1]Roll-2'!$R15" +"'[1]Roll-3'!$R15" +"'[1]Roll-4'!$R15" +"'[1]Roll-5'!$R15" +"'[1]Roll-6'!$R15" +"'[1]Roll-7'!$R15" +"'[1]Roll-8'!$R15" +"'[1]Roll-9'!$R15" +"'[1]Roll-10'!$R15" +"'[1]Roll-11'!$R15" +"'[1]Roll-12'!$R15" +"'[1]Roll-13'!$R15" +"'[1]Roll-14'!$R15" +"'[1]Roll-15'!$R15" +"IF(AG14=0,0,AG15/AG14)" +"+'[1]Roll-1'!$R16" +"+'[1]Roll-2'!$R16" +"+'[1]Roll-3'!$R16" +"+'[1]Roll-4'!$R16" +"+'[1]Roll-5'!$R16" +"+'[1]Roll-6'!$R16" +"+'[1]Roll-7'!$R16" +"+'[1]Roll-8'!$R16" +"+'[1]Roll-9'!$R16" +"+'[1]Roll-10'!$R16" +"+'[1]Roll-11'!$R16" +"+'[1]Roll-12'!$R16" +"+'[1]Roll-13'!$R16" +"+'[1]Roll-14'!$R16" +"+'[1]Roll-15'!$R16" +"C14+E14+G14+I14+K14+M14+O14+Q14+S14+U14+W14+Y14+AA14+AC14" +"'[1]Roll-1'!$S14+'[1]Roll-1'!$Y16" +"'[1]Roll-2'!$S14+'[1]Roll-2'!$Y16" +"'[1]Roll-3'!$S14+'[1]Roll-3'!$Y16" +"'[1]Roll-4'!$S14+'[1]Roll-4'!$Y16" +"'[1]Roll-5'!$S14+'[1]Roll-5'!$Y16" +"'[1]Roll-6'!$S14+'[1]Roll-6'!$Y16" +"'[1]Roll-7'!$S14+'[1]Roll-7'!$Y16" +"'[1]Roll-8'!$S14+'[1]Roll-8'!$Y16" +"'[1]Roll-9'!$S14+'[1]Roll-9'!$Y16" +"'[1]Roll-10'!$S14+'[1]Roll-10'!$Y16" +"'[1]Roll-11'!$S14+'[1]Roll-11'!$Y16" +"'[1]Roll-12'!$S14+'[1]Roll-12'!$Y16" +"'[1]Roll-13'!$S14+'[1]Roll-13'!$Y16" +"'[1]Roll-14'!$S14+'[1]Roll-14'!$Y16" +"'[1]Roll-15'!$S14+'[1]Roll-15'!$Y16" +"'[1]Roll-1'!$T14+'[1]Roll-1'!$Y17" +"'[1]Roll-2'!$T14+'[1]Roll-2'!$Y17" +"'[1]Roll-3'!$T14+'[1]Roll-3'!$Y17" +"'[1]Roll-4'!$T14+'[1]Roll-4'!$Y17" +"'[1]Roll-5'!$T14+'[1]Roll-5'!$Y17" +"'[1]Roll-6'!$T14+'[1]Roll-6'!$Y17" +"'[1]Roll-7'!$T14+'[1]Roll-7'!$Y17" +"'[1]Roll-8'!$T14+'[1]Roll-8'!$Y17" +"'[1]Roll-9'!$T14+'[1]Roll-9'!$Y17" +"'[1]Roll-10'!$T14+'[1]Roll-10'!$Y17" +"'[1]Roll-11'!$T14+'[1]Roll-11'!$Y17" +"'[1]Roll-12'!$T14+'[1]Roll-12'!$Y17" +"'[1]Roll-13'!$T14+'[1]Roll-13'!$Y17" +"'[1]Roll-14'!$T14+'[1]Roll-14'!$Y17" +"'[1]Roll-15'!$T14+'[1]Roll-15'!$Y17" +"SUM(C19:C20)" +"EOMONTH(A4,-1)" +"'[1]Roll-1'!$S24+'[1]Roll-1'!$Y16" +"'[1]Roll-2'!$S24+'[1]Roll-2'!$Y16" +"'[1]Roll-3'!$S24+'[1]Roll-3'!$Y16" +"'[1]Roll-4'!$S24+'[1]Roll-4'!$Y16" +"'[1]Roll-5'!$S24+'[1]Roll-5'!$Y16" +"'[1]Roll-6'!$S24+'[1]Roll-6'!$Y16" +"'[1]Roll-7'!$S24+'[1]Roll-7'!$Y16" +"'[1]Roll-8'!$S24+'[1]Roll-8'!$Y16" +"'[1]Roll-9'!$S24+'[1]Roll-9'!$Y16" +"'[1]Roll-10'!$S24+'[1]Roll-10'!$Y16" +"'[1]Roll-11'!$S24+'[1]Roll-11'!$Y16" +"'[1]Roll-12'!$S24+'[1]Roll-12'!$Y16" +"'[1]Roll-13'!$S24+'[1]Roll-13'!$Y16" +"'[1]Roll-14'!$S24+'[1]Roll-14'!$Y16" +"'[1]Roll-15'!$S24+'[1]Roll-15'!$Y16" +"'[1]Roll-1'!$T24+'[1]Roll-1'!$Y17" +"'[1]Roll-2'!$T24+'[1]Roll-2'!$Y17" +"'[1]Roll-3'!$T24+'[1]Roll-3'!$Y17" +"'[1]Roll-4'!$T24+'[1]Roll-4'!$Y17" +"'[1]Roll-5'!$T24+'[1]Roll-5'!$Y17" +"'[1]Roll-6'!$T24+'[1]Roll-6'!$Y17" +"'[1]Roll-7'!$T24+'[1]Roll-7'!$Y17" +"'[1]Roll-8'!$T24+'[1]Roll-8'!$Y17" +"'[1]Roll-9'!$T24+'[1]Roll-9'!$Y17" +"'[1]Roll-10'!$T24+'[1]Roll-10'!$Y17" +"'[1]Roll-11'!$T24+'[1]Roll-11'!$Y17" +"'[1]Roll-12'!$T24+'[1]Roll-12'!$Y17" +"'[1]Roll-13'!$T24+'[1]Roll-13'!$Y17" +"'[1]Roll-14'!$T24+'[1]Roll-14'!$Y17" +"'[1]Roll-15'!$T24+'[1]Roll-15'!$Y17" +"EOMONTH(A4,-1)" +"-C26+C21" +"EOMONTH(A4,-1)" +"'[1]Roll-1'!$M30" +"'[1]Roll-2'!$M30" +"'[1]Roll-3'!$M30" +"'[1]Roll-4'!$M30" +"'[1]Roll-5'!$M30" +"'[1]Roll-6'!$M30" +"'[1]Roll-7'!$M30" +"'[1]Roll-8'!$M30" +"'[1]Roll-9'!$M30" +"'[1]Roll-10'!$M30" +"'[1]Roll-11'!$M30" +"'[1]Roll-12'!$M30" +"'[1]Roll-13'!$M30" +"'[1]Roll-14'!$M30" +"'[1]Roll-15'!$M30" +"SUM(C33:C35)" +"A4" +"+'[1]Roll-1'!$B60" +"+'[1]Roll-2'!$B60" +"+'[1]Roll-3'!$B60" +"+'[1]Roll-4'!$B60" +"+'[1]Roll-5'!$B60" +"+'[1]Roll-6'!$B60" +"+'[1]Roll-7'!$B60" +"+'[1]Roll-8'!$B60" +"+'[1]Roll-9'!$B60" +"+'[1]Roll-10'!$B60" +"+'[1]Roll-11'!$B60" +"+'[1]Roll-12'!$B60" +"+'[1]Roll-13'!$B60" +"+'[1]Roll-14'!$B60" +"+'[1]Roll-15'!$B60" +"('[1]Roll-1'!$B53)" +"('[1]Roll-2'!$B53)" +"('[1]Roll-3'!$B53)" +"('[1]Roll-4'!$B53)" +"('[1]Roll-5'!$B53)" +"('[1]Roll-6'!$B53)" +"('[1]Roll-7'!$B53)" +"'[1]Roll-8'!$B53" +"'[1]Roll-9'!$B53" +"('[1]Roll-10'!$B53)" +"('[1]Roll-11'!$B53)" +"('[1]Roll-12'!$B53)" +"('[1]Roll-13'!$B53)" +"('[1]Roll-14'!$B53)" +"('[1]Roll-15'!$B53)" +"C41+E41+G41+I41+K41+M41+O41+Q41+S41+U41+W41+Y41+AA41+AC41+AE41" +"('[1]Roll-1'!$B47+'[1]Roll-1'!$B51+'[1]Roll-1'!$B54+'[1]Roll-1'!$B52)" +"('[1]Roll-2'!$B47)" +"('[1]Roll-3'!B47+'[1]Roll-3'!B51+'[1]Roll-3'!B50+'[1]Roll-3'!B52+'[1]Roll-3'!B54)" +"('[1]Roll-4'!$B47+'[1]Roll-4'!$B54)" +"('[1]Roll-5'!$B47)" +"('[1]Roll-6'!$B47+'[1]Roll-6'!$B51+'[1]Roll-6'!$B54+'[1]Roll-6'!$B52)" +"('[1]Roll-7'!$B47+'[1]Roll-7'!$B51+'[1]Roll-7'!$B54+'[1]Roll-7'!$B52)" +"'[1]Roll-8'!$B47" +"'[1]Roll-9'!$B47+'[1]Roll-9'!$B54" +"('[1]Roll-10'!$B47+'[1]Roll-10'!$B51+'[1]Roll-10'!$B54+'[1]Roll-10'!$B52)" +"('[1]Roll-11'!$B47+'[1]Roll-11'!$B51+'[1]Roll-11'!$B52)" +"('[1]Roll-12'!$B47+'[1]Roll-12'!$B51+'[1]Roll-12'!$B54+'[1]Roll-12'!$B52)" +"('[1]Roll-13'!$B47+'[1]Roll-13'!$B51+'[1]Roll-13'!$B54+'[1]Roll-13'!$B52)" +"('[1]Roll-14'!$B47+'[1]Roll-14'!$B51+'[1]Roll-14'!$B52)" +"('[1]Roll-15'!$B47+'[1]Roll-15'!$B51+'[1]Roll-15'!$B54+'[1]Roll-15'!$B52)" +"+'[1]Roll-1'!$B48" +"('[1]Roll-2'!$B48+'[1]Roll-2'!$B52+'[1]Roll-2'!$B54+'[1]Roll-2'!$B51)" +"('[1]Roll-3'!$B48)" +"('[1]Roll-4'!$B48)" +"('[1]Roll-5'!$B48+'[1]Roll-5'!$B52+'[1]Roll-5'!$B54+'[1]Roll-5'!$B51)" +"+'[1]Roll-6'!$B48" +"+'[1]Roll-7'!$B48" +"('[1]Roll-8'!$B48+'[1]Roll-8'!$B52+'[1]Roll-8'!$B54+'[1]Roll-8'!$B51)" +"('[1]Roll-9'!$B48+'[1]Roll-9'!$B52+'[1]Roll-9'!$B51)" +"+'[1]Roll-10'!$B48" +"(+'[1]Roll-11'!$B48+'[1]Roll-11'!B54)" +"+'[1]Roll-12'!$B48" +"+'[1]Roll-13'!$B48" +"(+'[1]Roll-14'!$B48+'[1]Roll-14'!B54)" +"+'[1]Roll-15'!$B48" +"('[1]Roll-1'!$B50+'[1]Roll-1'!$B49)" +"('[1]Roll-2'!$B50+'[1]Roll-2'!$B49)" +"('[1]Roll-4'!$B49+'[1]Roll-4'!$B51+'[1]Roll-4'!$B52)" +"'[1]Roll-6'!$B48" +"'[1]Roll-7'!$B49" +"'[1]Roll-9'!$B49" +"'[1]Roll-10'!$B49" +"'[1]Roll-11'!$B49" +"'[1]Roll-12'!$B49" +"('[1]Roll-13'!$B50+'[1]Roll-13'!$B49)" +"('[1]Roll-14'!$B50+'[1]Roll-14'!$B49)" +"('[1]Roll-15'!$B50+'[1]Roll-15'!$B49)" +"+'[1]Roll-1'!$B55" +"+'[1]Roll-2'!$B55" +"+'[1]Roll-3'!$B55" +"+'[1]Roll-4'!$B55" +"+'[1]Roll-5'!$B55" +"+'[1]Roll-6'!$B55" +"+'[1]Roll-7'!$B55" +"+'[1]Roll-8'!$B55" +"+'[1]Roll-9'!$B55" +"+'[1]Roll-10'!$B55" +"+'[1]Roll-11'!$B55" +"+'[1]Roll-12'!$B55" +"+'[1]Roll-13'!$B55" +"+'[1]Roll-14'!$B55" +"+'[1]Roll-15'!$B55" +"'[1]Roll-1'!$B67" +"'[1]Roll-2'!$B67" +"'[1]Roll-3'!$B67" +"'[1]Roll-4'!$B67" +"'[1]Roll-5'!$B67" +"'[1]Roll-6'!$B67" +"'[1]Roll-7'!$B67" +"'[1]Roll-8'!$B67" +"'[1]Roll-9'!$B67" +"'[1]Roll-10'!$B67" +"'[1]Roll-11'!$B67" +"'[1]Roll-12'!$B67" +"'[1]Roll-13'!$B67" +"'[1]Roll-14'!$B67" +"'[1]Roll-15'!$B67" +"SUM(C41:C49)" +"+'[1]Roll-1'!$B63" +"+'[1]Roll-2'!$B63" +"+'[1]Roll-3'!$B63" +"+'[1]Roll-4'!$B63" +"+'[1]Roll-5'!$B63" +"+'[1]Roll-6'!$B63" +"+'[1]Roll-7'!$B63" +"+'[1]Roll-8'!$B63" +"+'[1]Roll-9'!$B63" +"+'[1]Roll-10'!$B63" +"+'[1]Roll-11'!$B63" +"+'[1]Roll-12'!$B63" +"+'[1]Roll-13'!$B63" +"+'[1]Roll-14'!$B63" +"+'[1]Roll-15'!$B63" +"(+'[1]Roll-1'!$B62+'[1]Roll-1'!$B70+'[1]Roll-1'!$B66)" +"(+'[1]Roll-2'!$B62+'[1]Roll-2'!$B70+'[1]Roll-2'!$B66)" +"(+'[1]Roll-3'!$B62+'[1]Roll-3'!$B70+'[1]Roll-3'!$B66)" +"(+'[1]Roll-4'!$B62+'[1]Roll-4'!$B70+'[1]Roll-4'!$B66)" +"(+'[1]Roll-5'!$B62+'[1]Roll-5'!$B70+'[1]Roll-5'!$B66)" +"(+'[1]Roll-6'!$B62+'[1]Roll-6'!$B70+'[1]Roll-6'!$B66)" +"(+'[1]Roll-7'!$B62+'[1]Roll-7'!$B70+'[1]Roll-7'!$B66)" +"(+'[1]Roll-8'!$B62+'[1]Roll-8'!$B70+'[1]Roll-8'!$B66)" +"(+'[1]Roll-9'!$B62+'[1]Roll-9'!$B70+'[1]Roll-9'!$B66)" +"(+'[1]Roll-10'!$B62+'[1]Roll-10'!$B70+'[1]Roll-10'!$B66)" +"(+'[1]Roll-11'!$B62+'[1]Roll-11'!$B70+'[1]Roll-11'!$B66)" +"(+'[1]Roll-12'!$B62+'[1]Roll-12'!$B70+'[1]Roll-12'!$B66)" +"(+'[1]Roll-13'!$B62+'[1]Roll-13'!$B70+'[1]Roll-13'!$B66)" +"(+'[1]Roll-14'!$B62+'[1]Roll-14'!$B70+'[1]Roll-14'!$B66)" +"(+'[1]Roll-15'!$B62+'[1]Roll-15'!$B70+'[1]Roll-15'!$B66)" +"C39+C50+C51+C52" +"+C50" +"A4" +"+('[1]Roll-1'!$E19)" +"+('[1]Roll-2'!$E19)" +"+('[1]Roll-3'!$E19)" +"+('[1]Roll-4'!$E19)" +"+('[1]Roll-5'!$E19)" +"+('[1]Roll-6'!$E19)" +"+('[1]Roll-7'!$E19)" +"'[1]Roll-8'!$E19" +"'[1]Roll-9'!$E19" +"+('[1]Roll-10'!$E19)" +"+('[1]Roll-11'!$E19)" +"+('[1]Roll-12'!$E19)" +"+('[1]Roll-13'!$E19)" +"+('[1]Roll-14'!$E19)" +"+('[1]Roll-15'!$E19)" +"('[1]Roll-1'!$B58)" +"('[1]Roll-2'!$B58)" +"('[1]Roll-3'!$B58)" +"('[1]Roll-4'!$B58)" +"('[1]Roll-5'!$B58)" +"('[1]Roll-6'!$B58)" +"('[1]Roll-7'!$B58)" +"('[1]Roll-8'!$B58)" +"('[1]Roll-9'!$B58)" +"('[1]Roll-10'!$B58)" +"('[1]Roll-11'!$B58)" +"('[1]Roll-12'!$B58)" +"('[1]Roll-13'!$B58)" +"('[1]Roll-14'!$B58)" +"('[1]Roll-15'!$B58)" +"C56" +"Y56-SUM(Y57:Y58)" +"C34+C51-C61" +"+'[1]Roll-1'!$E26" +"+'[1]Roll-2'!$E26" +"+'[1]Roll-3'!$E26" +"+'[1]Roll-4'!$E26" +"+'[1]Roll-5'!$E26" +"+'[1]Roll-6'!$E26" +"+'[1]Roll-7'!$E26" +"+'[1]Roll-8'!$E26" +"+'[1]Roll-9'!$E26" +"+'[1]Roll-10'!$E26" +"+'[1]Roll-11'!$E26" +"+'[1]Roll-12'!$E26" +"+'[1]Roll-13'!$E26" +"+'[1]Roll-14'!$E26" +"+'[1]Roll-15'!$E26" +"+'[1]Roll-1'!$E36" +"+'[1]Roll-2'!$E36" +"+'[1]Roll-3'!$E36" +"+'[1]Roll-4'!$E36" +"+'[1]Roll-5'!$E36" +"+'[1]Roll-6'!$E36" +"+'[1]Roll-7'!$E36" +"+'[1]Roll-8'!$E36" +"+'[1]Roll-9'!$E36" +"+'[1]Roll-10'!$E36" +"+'[1]Roll-11'!$E36" +"+'[1]Roll-12'!$E36" +"+'[1]Roll-13'!$E36" +"+'[1]Roll-14'!$E36" +"+'[1]Roll-15'!$E36" +"C63-SUM(C60:C62)+('[1]Roll-1'!B67/1000)*0" +"C36+C53" +"E63-SUM(E60:E62)+('[1]Roll-2'!D67/1000)*0" +"G63-SUM(G60:G62)+('[1]Roll-3'!G67/1000)*0" +"I63-SUM(I60:I62)+('[1]Roll-3'!H67/1000)*0" +"M63-SUM(M60:M62)+('[1]Roll-6'!L67/1000)*0" +"O63-SUM(O60:O62)+('[1]Roll-7'!N67/1000)*0" +"Q63-SUM(Q60:Q62)+('[1]Roll-8'!P67/1000)*0" +"S63-SUM(S60:S62)+('[1]Roll-9'!R67/1000)*0" +"U63-SUM(U60:U62)+('[1]Roll-10'!U67/1000)*0" +"W63-SUM(W60:W62)+('[1]Roll-10'!V67/1000)*0" +"Y36+Y53-Y49" +"AA63-SUM(AA60:AA62)+('[1]Roll-13'!Z67/1000)*0" +"AC63-SUM(AC60:AC62)+('[1]Roll-14'!AB67/1000)*0" +"SUM(C69:C71)-C63+C66" +"A4" +"+C60" +"+C61+0" +"C39-C93" +"SUM(C86:C88)+C75-C89" +"C63-C91" +"W63-W91+W85" +"'[1]Roll-1'!B74+'[1]Roll-2'!B74+'[1]Roll-3'!B74+'[1]Roll-4'!B74+'[1]Roll-5'!B74+'[1]Roll-6'!B74+'[1]Roll-7'!B74+'[1]Roll-8'!B74" +"1878061-1766880+162933" +"2750298+4365187-8288" +"390644+2471966-29475" +"128885+970289-30075" +"383031+3167018-9050" +"280855+895829-17100" +"-53656+644920-23025" +"328239+941659+43113" +"46724+6305614-1888" +"-726238+20406+8950" +"-390778-1754437-3275" +"1008039-4479352-28038" +"191520-3192306+17100" +"618767+2505566+16093" +"3863706+9258288+227137" +"-52616758+12099401-76127" +"-2336890+6552087-88161" +"-208005+21613033+3651" +"-25182925+28947239+206499" +"191322+15672414+14059" +"-303426-393646-41408" +"-38929983-19153838-3754565" +"-176684+5593278+1430860" +"SUM(B6:AT6)" +"AX6+AV6" +"236564-25880" +"504908-4226" +"-19465-28496" +"-10776-4720" +"485446-23350" +"-73760+50003" +"255728-11736" +"87330+20579" +"707125-33420" +"-133364+34869" +"-137177-47354" +"-478734-8414" +"-169657+29632" +"-28562-9691" +"307069-38736" +"618605+16836" +"80379-4980" +"658799-7951" +"1456995-27861" +"363691-8344" +"-325643-4605" +"-1662424+3024" +"274128-3010" +"-7171+579731-20726" +"46246+924847+236" +"-165792+355" +"-4477+205798-2434" +"1020449+6742" +"-39199+7867" +"334596+2265" +"396889+7243" +"1270576+323" +"38200-6273-94289" +"-5981-193070-35" +"-664175-28770" +"-902616-16837" +"-113617-4059" +"566596-9946" +"2995+1821999+148" +"-5241+210772+105" +"2036018+22" +"1905399-24563" +"-16488+1278958+65" +"-100153+1537" +"-9747-2289932-477744" +"-1557+1423143+127005" +"79647-141431" +"51007+63398" +"21482+59306" +"37900+24619" +"15213+110824" +"27476+57865" +"14943+47065" +"-37975-65034" +"-48594" +"-38295-1495" +"12116+38145" +"11227+237144" +"-16470+246256" +"36681+63636" +"8987+215626" +"52723+1795645" +"62636+444273" +"-20085-53508" +"113104-593513" +"-34830+124822" +"-7933+28570" +"80389+7325" +"30774+11000" +"-8954+12823-1050" +"240886-250" +"34067+1300" +"55730-6500" +"57998+7525" +"166905-2375" +"2507-5350" +"-117873-1100" +"-26614+11775" +"-107905+3250" +"132963+1275" +"548472+28025" +"1496885+4600" +"-7488+157050+3250" +"1900456+675" +"2282279+28050" +"838313+2025" +"-139800+1175" +"-8541-3287483-6175" +"-115+705338-400" +"SUM(B6:B15)" +"SUM(D6:D14)" +"TODAY()" +"15543456-16888690+1261671" +"779580-21557667+1481311" +"848888+712237+225317" +"-136862-634828-170167" +"-361946+1654695-191592" +"1055847-1580273+156408" +"33636-5271350+34805" +"7483-4131006+107739" +"-83992-2950735-18704" +"-839628-5508342+445" +"SUM(B6:U6)" +"Y6+W6" +"-868305" +"-1053914" +"655246" +"176981" +"-69856" +"-1926729+152381" +"-3200784+110670" +"379498+81215" +"-274995-78810" +"215021+41070" +"-214492+109335" +"-953569-103825" +"-494305+15580" +"-291712-8064" +"-533387-5340" +"32674-614776" +"70910-397473" +"85310-34324" +"-33790+135782" +"-54630+169754" +"-2350+44380" +"309-144782" +"-29668-54834" +"-4636-67204" +"4327-271551" +"-960801" +"-1231440" +"26230-9563" +"148307" +"-39650-1450" +"6179-245310+1725" +"-202576+1750" +"-190343+18350" +"-424382+23050" +"SUM(C6:C14)" +"SUM(S5:S14)" +"'[1]Roll-1'!B5" +"'[1]Roll-1'!$B3" +"'[1]Roll-2'!$B3" +"'[1]Roll-3'!$B3" +"'[1]Roll-4'!$B3" +"'[1]Roll-5'!$B3" +"'[1]Roll-6'!$B3" +"'[1]Roll-7'!$B3" +"'[1]Roll-8'!$B3" +"'[1]Roll-9'!$B3" +"'[1]Roll-10'!$B3" +"'[1]Roll-11'!$B3" +"'[1]Roll-12'!$B3" +"'[1]Roll-13'!$B3" +"'[1]Roll-14'!$B3" +"'[1]Roll-15'!$B3" +"'[1]Roll-1'!B3" +"'[1]Roll-1'!$C3" +"'[1]Roll-2'!$C3" +"'[1]Roll-3'!$C3" +"'[1]Roll-4'!$C3" +"'[1]Roll-5'!$C3" +"'[1]Roll-6'!$C3" +"'[1]Roll-7'!$C3" +"'[1]Roll-8'!$C3" +"'[1]Roll-9'!$C3" +"'[1]Roll-10'!$C3" +"'[1]Roll-11'!$C3" +"'[1]Roll-12'!$C3" +"'[1]Roll-13'!$C3" +"'[1]Roll-14'!$C3" +"'[1]Roll-15'!$C3" +"+[1]Input!A4" +"A4" +"'[1]Roll-1'!$R15" +"'[1]Roll-2'!$R15" +"'[1]Roll-3'!$R15" +"'[1]Roll-4'!$R15" +"'[1]Roll-5'!$R15" +"'[1]Roll-6'!$R15" +"'[1]Roll-7'!$R15" +"'[1]Roll-8'!$R15" +"'[1]Roll-9'!$R15" +"'[1]Roll-10'!$R15" +"'[1]Roll-11'!$R15" +"'[1]Roll-12'!$R15" +"'[1]Roll-13'!$R15" +"'[1]Roll-14'!$R15" +"'[1]Roll-15'!$R15" +"IF(AG14=0,0,AG15/AG14)" +"+'[1]Roll-1'!$R16" +"+'[1]Roll-2'!$R16" +"+'[1]Roll-3'!$R16" +"+'[1]Roll-4'!$R16" +"+'[1]Roll-5'!$R16" +"+'[1]Roll-6'!$R16" +"+'[1]Roll-7'!$R16" +"+'[1]Roll-8'!$R16" +"+'[1]Roll-9'!$R16" +"+'[1]Roll-10'!$R16" +"+'[1]Roll-11'!$R16" +"+'[1]Roll-12'!$R16" +"+'[1]Roll-13'!$R16" +"+'[1]Roll-14'!$R16" +"+'[1]Roll-15'!$R16" +"C14+E14+G14+I14+K14+M14+O14+Q14+S14+U14+W14+Y14+AA14+AC14" +"'[1]Roll-1'!$S14+'[1]Roll-1'!$Y16" +"'[1]Roll-2'!$S14+'[1]Roll-2'!$Y16" +"'[1]Roll-3'!$S14+'[1]Roll-3'!$Y16" +"'[1]Roll-4'!$S14+'[1]Roll-4'!$Y16" +"'[1]Roll-5'!$S14+'[1]Roll-5'!$Y16" +"'[1]Roll-6'!$S14+'[1]Roll-6'!$Y16" +"'[1]Roll-7'!$S14+'[1]Roll-7'!$Y16" +"'[1]Roll-8'!$S14+'[1]Roll-8'!$Y16" +"'[1]Roll-9'!$S14+'[1]Roll-9'!$Y16" +"'[1]Roll-10'!$S14+'[1]Roll-10'!$Y16" +"'[1]Roll-11'!$S14+'[1]Roll-11'!$Y16" +"'[1]Roll-12'!$S14+'[1]Roll-12'!$Y16" +"'[1]Roll-13'!$S14+'[1]Roll-13'!$Y16" +"'[1]Roll-14'!$S14+'[1]Roll-14'!$Y16" +"'[1]Roll-15'!$S14+'[1]Roll-15'!$Y16" +"'[1]Roll-1'!$T14+'[1]Roll-1'!$Y17" +"'[1]Roll-2'!$T14+'[1]Roll-2'!$Y17" +"'[1]Roll-3'!$T14+'[1]Roll-3'!$Y17" +"'[1]Roll-4'!$T14+'[1]Roll-4'!$Y17" +"'[1]Roll-5'!$T14+'[1]Roll-5'!$Y17" +"'[1]Roll-6'!$T14+'[1]Roll-6'!$Y17" +"'[1]Roll-7'!$T14+'[1]Roll-7'!$Y17" +"'[1]Roll-8'!$T14+'[1]Roll-8'!$Y17" +"'[1]Roll-9'!$T14+'[1]Roll-9'!$Y17" +"'[1]Roll-10'!$T14+'[1]Roll-10'!$Y17" +"'[1]Roll-11'!$T14+'[1]Roll-11'!$Y17" +"'[1]Roll-12'!$T14+'[1]Roll-12'!$Y17" +"'[1]Roll-13'!$T14+'[1]Roll-13'!$Y17" +"'[1]Roll-14'!$T14+'[1]Roll-14'!$Y17" +"'[1]Roll-15'!$T14+'[1]Roll-15'!$Y17" +"SUM(C19:C20)" +"EOMONTH(A4,-1)" +"'[1]Roll-1'!$S24+'[1]Roll-1'!$Y16" +"'[1]Roll-2'!$S24+'[1]Roll-2'!$Y16" +"'[1]Roll-3'!$S24+'[1]Roll-3'!$Y16" +"'[1]Roll-4'!$S24+'[1]Roll-4'!$Y16" +"'[1]Roll-5'!$S24+'[1]Roll-5'!$Y16" +"'[1]Roll-6'!$S24+'[1]Roll-6'!$Y16" +"'[1]Roll-7'!$S24+'[1]Roll-7'!$Y16" +"'[1]Roll-8'!$S24+'[1]Roll-8'!$Y16" +"'[1]Roll-9'!$S24+'[1]Roll-9'!$Y16" +"'[1]Roll-10'!$S24+'[1]Roll-10'!$Y16" +"'[1]Roll-11'!$S24+'[1]Roll-11'!$Y16" +"'[1]Roll-12'!$S24+'[1]Roll-12'!$Y16" +"'[1]Roll-13'!$S24+'[1]Roll-13'!$Y16" +"'[1]Roll-14'!$S24+'[1]Roll-14'!$Y16" +"'[1]Roll-15'!$S24+'[1]Roll-15'!$Y16" +"'[1]Roll-1'!$T24+'[1]Roll-1'!$Y17" +"'[1]Roll-2'!$T24+'[1]Roll-2'!$Y17" +"'[1]Roll-3'!$T24+'[1]Roll-3'!$Y17" +"'[1]Roll-4'!$T24+'[1]Roll-4'!$Y17" +"'[1]Roll-5'!$T24+'[1]Roll-5'!$Y17" +"'[1]Roll-6'!$T24+'[1]Roll-6'!$Y17" +"'[1]Roll-7'!$T24+'[1]Roll-7'!$Y17" +"'[1]Roll-8'!$T24+'[1]Roll-8'!$Y17" +"'[1]Roll-9'!$T24+'[1]Roll-9'!$Y17" +"'[1]Roll-10'!$T24+'[1]Roll-10'!$Y17" +"'[1]Roll-11'!$T24+'[1]Roll-11'!$Y17" +"'[1]Roll-12'!$T24+'[1]Roll-12'!$Y17" +"'[1]Roll-13'!$T24+'[1]Roll-13'!$Y17" +"'[1]Roll-14'!$T24+'[1]Roll-14'!$Y17" +"'[1]Roll-15'!$T24+'[1]Roll-15'!$Y17" +"EOMONTH(A4,-1)" +"-C26+C21" +"EOMONTH(A4,-1)" +"'[1]Roll-1'!$M30" +"'[1]Roll-2'!$M30" +"'[1]Roll-3'!$M30" +"'[1]Roll-4'!$M30" +"'[1]Roll-5'!$M30" +"'[1]Roll-6'!$M30" +"'[1]Roll-7'!$M30" +"'[1]Roll-8'!$M30" +"'[1]Roll-9'!$M30" +"'[1]Roll-10'!$M30" +"'[1]Roll-11'!$M30" +"'[1]Roll-12'!$M30" +"'[1]Roll-13'!$M30" +"'[1]Roll-14'!$M30" +"'[1]Roll-15'!$M30" +"SUM(C33:C35)" +"A4" +"+'[1]Roll-1'!$B60" +"+'[1]Roll-2'!$B60" +"+'[1]Roll-3'!$B60" +"+'[1]Roll-4'!$B60" +"+'[1]Roll-5'!$B60" +"+'[1]Roll-6'!$B60" +"+'[1]Roll-7'!$B60" +"+'[1]Roll-8'!$B60" +"+'[1]Roll-9'!$B60" +"+'[1]Roll-10'!$B60" +"+'[1]Roll-11'!$B60" +"+'[1]Roll-12'!$B60" +"+'[1]Roll-13'!$B60" +"+'[1]Roll-14'!$B60" +"+'[1]Roll-15'!$B60" +"('[1]Roll-1'!$B53)" +"('[1]Roll-2'!$B53)" +"('[1]Roll-3'!$B53)" +"('[1]Roll-4'!$B53)" +"('[1]Roll-5'!$B53)" +"('[1]Roll-6'!$B53)" +"('[1]Roll-7'!$B53)" +"'[1]Roll-8'!$B53" +"'[1]Roll-9'!$B53" +"('[1]Roll-10'!$B53)" +"('[1]Roll-11'!$B53)" +"('[1]Roll-12'!$B53)" +"('[1]Roll-13'!$B53)" +"('[1]Roll-14'!$B53)" +"('[1]Roll-15'!$B53)" +"C41+E41+G41+I41+K41+M41+O41+Q41+S41+U41+W41+Y41+AA41+AC41+AE41" +"('[1]Roll-1'!$B47+'[1]Roll-1'!$B51+'[1]Roll-1'!$B54+'[1]Roll-1'!$B52)" +"('[1]Roll-2'!$B47)" +"('[1]Roll-3'!B47+'[1]Roll-3'!B51+'[1]Roll-3'!B50+'[1]Roll-3'!B52+'[1]Roll-3'!B54)" +"('[1]Roll-4'!$B47+'[1]Roll-4'!$B54)" +"('[1]Roll-5'!$B47)" +"('[1]Roll-6'!$B47+'[1]Roll-6'!$B51+'[1]Roll-6'!$B54+'[1]Roll-6'!$B52)" +"('[1]Roll-7'!$B47+'[1]Roll-7'!$B51+'[1]Roll-7'!$B54+'[1]Roll-7'!$B52)" +"'[1]Roll-8'!$B47" +"'[1]Roll-9'!$B47+'[1]Roll-9'!$B54" +"('[1]Roll-10'!$B47+'[1]Roll-10'!$B51+'[1]Roll-10'!$B54+'[1]Roll-10'!$B52)" +"('[1]Roll-11'!$B47+'[1]Roll-11'!$B51+'[1]Roll-11'!$B52)" +"('[1]Roll-12'!$B47+'[1]Roll-12'!$B51+'[1]Roll-12'!$B54+'[1]Roll-12'!$B52)" +"('[1]Roll-13'!$B47+'[1]Roll-13'!$B51+'[1]Roll-13'!$B54+'[1]Roll-13'!$B52)" +"('[1]Roll-14'!$B47+'[1]Roll-14'!$B51+'[1]Roll-14'!$B52)" +"('[1]Roll-15'!$B47+'[1]Roll-15'!$B51+'[1]Roll-15'!$B54+'[1]Roll-15'!$B52)" +"+'[1]Roll-1'!$B48" +"('[1]Roll-2'!$B48+'[1]Roll-2'!$B52+'[1]Roll-2'!$B54+'[1]Roll-2'!$B51)" +"('[1]Roll-3'!$B48)" +"('[1]Roll-4'!$B48)" +"('[1]Roll-5'!$B48+'[1]Roll-5'!$B52+'[1]Roll-5'!$B54+'[1]Roll-5'!$B51)" +"+'[1]Roll-6'!$B48" +"+'[1]Roll-7'!$B48" +"('[1]Roll-8'!$B48+'[1]Roll-8'!$B52+'[1]Roll-8'!$B54+'[1]Roll-8'!$B51)" +"('[1]Roll-9'!$B48+'[1]Roll-9'!$B52+'[1]Roll-9'!$B51)" +"+'[1]Roll-10'!$B48" +"(+'[1]Roll-11'!$B48+'[1]Roll-11'!B54)" +"+'[1]Roll-12'!$B48" +"+'[1]Roll-13'!$B48" +"(+'[1]Roll-14'!$B48+'[1]Roll-14'!B54)" +"+'[1]Roll-15'!$B48" +"('[1]Roll-1'!$B50+'[1]Roll-1'!$B49)" +"('[1]Roll-2'!$B50+'[1]Roll-2'!$B49)" +"('[1]Roll-4'!$B49+'[1]Roll-4'!$B51+'[1]Roll-4'!$B52)" +"'[1]Roll-6'!$B48" +"'[1]Roll-7'!$B49" +"'[1]Roll-9'!$B49" +"'[1]Roll-10'!$B49" +"'[1]Roll-11'!$B49" +"'[1]Roll-12'!$B49" +"('[1]Roll-13'!$B50+'[1]Roll-13'!$B49)" +"('[1]Roll-14'!$B50+'[1]Roll-14'!$B49)" +"('[1]Roll-15'!$B50+'[1]Roll-15'!$B49)" +"+'[1]Roll-1'!$B55" +"+'[1]Roll-2'!$B55" +"+'[1]Roll-3'!$B55" +"+'[1]Roll-4'!$B55" +"+'[1]Roll-5'!$B55" +"+'[1]Roll-6'!$B55" +"+'[1]Roll-7'!$B55" +"+'[1]Roll-8'!$B55" +"+'[1]Roll-9'!$B55" +"+'[1]Roll-10'!$B55" +"+'[1]Roll-11'!$B55" +"+'[1]Roll-12'!$B55" +"+'[1]Roll-13'!$B55" +"+'[1]Roll-14'!$B55" +"+'[1]Roll-15'!$B55" +"'[1]Roll-1'!$B67" +"'[1]Roll-2'!$B67" +"'[1]Roll-3'!$B67" +"'[1]Roll-4'!$B67" +"'[1]Roll-5'!$B67" +"'[1]Roll-6'!$B67" +"'[1]Roll-7'!$B67" +"'[1]Roll-8'!$B67" +"'[1]Roll-9'!$B67" +"'[1]Roll-10'!$B67" +"'[1]Roll-11'!$B67" +"'[1]Roll-12'!$B67" +"'[1]Roll-13'!$B67" +"'[1]Roll-14'!$B67" +"'[1]Roll-15'!$B67" +"SUM(C41:C49)" +"+'[1]Roll-1'!$B63" +"+'[1]Roll-2'!$B63" +"+'[1]Roll-3'!$B63" +"+'[1]Roll-4'!$B63" +"+'[1]Roll-5'!$B63" +"+'[1]Roll-6'!$B63" +"+'[1]Roll-7'!$B63" +"+'[1]Roll-8'!$B63" +"+'[1]Roll-9'!$B63" +"+'[1]Roll-10'!$B63" +"+'[1]Roll-11'!$B63" +"+'[1]Roll-12'!$B63" +"+'[1]Roll-13'!$B63" +"+'[1]Roll-14'!$B63" +"+'[1]Roll-15'!$B63" +"(+'[1]Roll-1'!$B62+'[1]Roll-1'!$B70+'[1]Roll-1'!$B66)" +"(+'[1]Roll-2'!$B62+'[1]Roll-2'!$B70+'[1]Roll-2'!$B66)" +"(+'[1]Roll-3'!$B62+'[1]Roll-3'!$B70+'[1]Roll-3'!$B66)" +"(+'[1]Roll-4'!$B62+'[1]Roll-4'!$B70+'[1]Roll-4'!$B66)" +"(+'[1]Roll-5'!$B62+'[1]Roll-5'!$B70+'[1]Roll-5'!$B66)" +"(+'[1]Roll-6'!$B62+'[1]Roll-6'!$B70+'[1]Roll-6'!$B66)" +"(+'[1]Roll-7'!$B62+'[1]Roll-7'!$B70+'[1]Roll-7'!$B66)" +"(+'[1]Roll-8'!$B62+'[1]Roll-8'!$B70+'[1]Roll-8'!$B66)" +"(+'[1]Roll-9'!$B62+'[1]Roll-9'!$B70+'[1]Roll-9'!$B66)" +"(+'[1]Roll-10'!$B62+'[1]Roll-10'!$B70+'[1]Roll-10'!$B66)" +"(+'[1]Roll-11'!$B62+'[1]Roll-11'!$B70+'[1]Roll-11'!$B66)" +"(+'[1]Roll-12'!$B62+'[1]Roll-12'!$B70+'[1]Roll-12'!$B66)" +"(+'[1]Roll-13'!$B62+'[1]Roll-13'!$B70+'[1]Roll-13'!$B66)" +"(+'[1]Roll-14'!$B62+'[1]Roll-14'!$B70+'[1]Roll-14'!$B66)" +"(+'[1]Roll-15'!$B62+'[1]Roll-15'!$B70+'[1]Roll-15'!$B66)" +"C39+C50+C51+C52" +"+C50" +"A4" +"+('[1]Roll-1'!$E19)" +"+('[1]Roll-2'!$E19)" +"+('[1]Roll-3'!$E19)" +"+('[1]Roll-4'!$E19)" +"+('[1]Roll-5'!$E19)" +"+('[1]Roll-6'!$E19)" +"+('[1]Roll-7'!$E19)" +"'[1]Roll-8'!$E19" +"'[1]Roll-9'!$E19" +"+('[1]Roll-10'!$E19)" +"+('[1]Roll-11'!$E19)" +"+('[1]Roll-12'!$E19)" +"+('[1]Roll-13'!$E19)" +"+('[1]Roll-14'!$E19)" +"+('[1]Roll-15'!$E19)" +"('[1]Roll-1'!$B58)" +"('[1]Roll-2'!$B58)" +"('[1]Roll-3'!$B58)" +"('[1]Roll-4'!$B58)" +"('[1]Roll-5'!$B58)" +"('[1]Roll-6'!$B58)" +"('[1]Roll-7'!$B58)" +"('[1]Roll-8'!$B58)" +"('[1]Roll-9'!$B58)" +"('[1]Roll-10'!$B58)" +"('[1]Roll-11'!$B58)" +"('[1]Roll-12'!$B58)" +"('[1]Roll-13'!$B58)" +"('[1]Roll-14'!$B58)" +"('[1]Roll-15'!$B58)" +"C56" +"Y56-SUM(Y57:Y58)" +"C34+C51-C61" +"+'[1]Roll-1'!$E26" +"+'[1]Roll-2'!$E26" +"+'[1]Roll-3'!$E26" +"+'[1]Roll-4'!$E26" +"+'[1]Roll-5'!$E26" +"+'[1]Roll-6'!$E26" +"+'[1]Roll-7'!$E26" +"+'[1]Roll-8'!$E26" +"+'[1]Roll-9'!$E26" +"+'[1]Roll-10'!$E26" +"+'[1]Roll-11'!$E26" +"+'[1]Roll-12'!$E26" +"+'[1]Roll-13'!$E26" +"+'[1]Roll-14'!$E26" +"+'[1]Roll-15'!$E26" +"+'[1]Roll-1'!$E36" +"+'[1]Roll-2'!$E36" +"+'[1]Roll-3'!$E36" +"+'[1]Roll-4'!$E36" +"+'[1]Roll-5'!$E36" +"+'[1]Roll-6'!$E36" +"+'[1]Roll-7'!$E36" +"+'[1]Roll-8'!$E36" +"+'[1]Roll-9'!$E36" +"+'[1]Roll-10'!$E36" +"+'[1]Roll-11'!$E36" +"+'[1]Roll-12'!$E36" +"+'[1]Roll-13'!$E36" +"+'[1]Roll-14'!$E36" +"+'[1]Roll-15'!$E36" +"C63-SUM(C60:C62)+('[1]Roll-1'!B67/1000)*0" +"C36+C53" +"E63-SUM(E60:E62)+('[1]Roll-2'!D67/1000)*0" +"G63-SUM(G60:G62)+('[1]Roll-3'!G67/1000)*0" +"I63-SUM(I60:I62)+('[1]Roll-3'!H67/1000)*0" +"M63-SUM(M60:M62)+('[1]Roll-6'!L67/1000)*0" +"O63-SUM(O60:O62)+('[1]Roll-7'!N67/1000)*0" +"Q63-SUM(Q60:Q62)+('[1]Roll-8'!P67/1000)*0" +"S63-SUM(S60:S62)+('[1]Roll-9'!R67/1000)*0" +"U63-SUM(U60:U62)+('[1]Roll-10'!U67/1000)*0" +"W63-SUM(W60:W62)+('[1]Roll-10'!V67/1000)*0" +"Y36+Y53-Y49" +"AA63-SUM(AA60:AA62)+('[1]Roll-13'!Z67/1000)*0" +"AC63-SUM(AC60:AC62)+('[1]Roll-14'!AB67/1000)*0" +"SUM(C69:C71)-C63+C66" +"A4" +"+C60" +"+C61+0" +"C39-C93" +"SUM(C86:C88)+C75-C89" +"C63-C91" +"W63-W91+W85" +"'[1]Roll-1'!B74+'[1]Roll-2'!B74+'[1]Roll-3'!B74+'[1]Roll-4'!B74+'[1]Roll-5'!B74+'[1]Roll-6'!B74+'[1]Roll-7'!B74+'[1]Roll-8'!B74" +"1878061-1766880+162933" +"2750298+4365187-8288" +"390644+2471966-29475" +"128885+970289-30075" +"383031+3167018-9050" +"280855+895829-17100" +"-53656+644920-23025" +"328239+941659+43113" +"46724+6305614-1888" +"-726238+20406+8950" +"-390778-1754437-3275" +"1008039-4479352-28038" +"191520-3192306+17100" +"618767+2505566+16093" +"3863706+9258288+227137" +"-52616758+12099401-76127" +"-2336890+6552087-88161" +"-208005+21613033+3651" +"-25182925+28947239+206499" +"191322+15672414+14059" +"-303426-393646-41408" +"-38929983-19153838-3754565" +"-176684+5593278+1430860" +"SUM(B6:AT6)" +"AX6+AV6" +"236564-25880" +"504908-4226" +"-19465-28496" +"-10776-4720" +"485446-23350" +"-73760+50003" +"255728-11736" +"87330+20579" +"707125-33420" +"-133364+34869" +"-137177-47354" +"-478734-8414" +"-169657+29632" +"-28562-9691" +"307069-38736" +"618605+16836" +"80379-4980" +"658799-7951" +"1456995-27861" +"363691-8344" +"-325643-4605" +"-1662424+3024" +"274128-3010" +"-7171+579731-20726" +"46246+924847+236" +"-165792+355" +"-4477+205798-2434" +"1020449+6742" +"-39199+7867" +"334596+2265" +"396889+7243" +"1270576+323" +"38200-6273-94289" +"-5981-193070-35" +"-664175-28770" +"-902616-16837" +"-113617-4059" +"566596-9946" +"2995+1821999+148" +"-5241+210772+105" +"2036018+22" +"1905399-24563" +"-16488+1278958+65" +"-100153+1537" +"-9747-2289932-477744" +"-1557+1423143+127005" +"79647-141431" +"51007+63398" +"21482+59306" +"37900+24619" +"15213+110824" +"27476+57865" +"14943+47065" +"-37975-65034" +"-48594" +"-38295-1495" +"12116+38145" +"11227+237144" +"-16470+246256" +"36681+63636" +"8987+215626" +"52723+1795645" +"62636+444273" +"-20085-53508" +"113104-593513" +"-34830+124822" +"-7933+28570" +"80389+7325" +"30774+11000" +"-8954+12823-1050" +"240886-250" +"34067+1300" +"55730-6500" +"57998+7525" +"166905-2375" +"2507-5350" +"-117873-1100" +"-26614+11775" +"-107905+3250" +"132963+1275" +"548472+28025" +"1496885+4600" +"-7488+157050+3250" +"1900456+675" +"2282279+28050" +"838313+2025" +"-139800+1175" +"-8541-3287483-6175" +"-115+705338-400" +"SUM(B6:B15)" +"SUM(D6:D14)" +"TODAY()" +"15543456-16888690+1261671" +"779580-21557667+1481311" +"848888+712237+225317" +"-136862-634828-170167" +"-361946+1654695-191592" +"1055847-1580273+156408" +"33636-5271350+34805" +"7483-4131006+107739" +"-83992-2950735-18704" +"-839628-5508342+445" +"68932+2371081+53" +"SUM(B6:W6)" +"AA6+Y6" +"-868305" +"-1053914" +"655246" +"176981" +"-69856" +"-1926729+152381" +"-3200784+110670" +"379498+81215" +"-274995-78810" +"215021+41070" +"-214492+109335" +"-953569-103825" +"-494305+15580" +"-291712-8064" +"-533387-5340" +"453085+21030" +"32674-614776" +"70910-397473" +"85310-34324" +"-33790+135782" +"-54630+169754" +"-2350+44380" +"309-144782" +"-29668-54834" +"-4636-67204" +"4327-271551" +"41265+175416" +"-960801" +"-1231440" +"26230-9563" +"148307" +"-39650-1450" +"6179-245310+1725" +"-202576+1750" +"-190343+18350" +"-424382+23050" +"59491+9975" +"SUM(C6:C14)" +"SUM(S5:S14)" +"'[1]Roll-1'!B5" +"'[1]Roll-1'!$B3" +"'[1]Roll-2'!$B3" +"'[1]Roll-3'!$B3" +"'[1]Roll-4'!$B3" +"'[1]Roll-5'!$B3" +"'[1]Roll-6'!$B3" +"'[1]Roll-7'!$B3" +"'[1]Roll-8'!$B3" +"'[1]Roll-9'!$B3" +"'[1]Roll-10'!$B3" +"'[1]Roll-11'!$B3" +"'[1]Roll-12'!$B3" +"'[1]Roll-13'!$B3" +"'[1]Roll-14'!$B3" +"'[1]Roll-15'!$B3" +"'[1]Roll-1'!B3" +"'[1]Roll-1'!$C3" +"'[1]Roll-2'!$C3" +"'[1]Roll-3'!$C3" +"'[1]Roll-4'!$C3" +"'[1]Roll-5'!$C3" +"'[1]Roll-6'!$C3" +"'[1]Roll-7'!$C3" +"'[1]Roll-8'!$C3" +"'[1]Roll-9'!$C3" +"'[1]Roll-10'!$C3" +"'[1]Roll-11'!$C3" +"'[1]Roll-12'!$C3" +"'[1]Roll-13'!$C3" +"'[1]Roll-14'!$C3" +"'[1]Roll-15'!$C3" +"+[1]Input!A4" +"A4" +"'[1]Roll-1'!$R15" +"'[1]Roll-2'!$R15" +"'[1]Roll-3'!$R15" +"'[1]Roll-4'!$R15" +"'[1]Roll-5'!$R15" +"'[1]Roll-6'!$R15" +"'[1]Roll-7'!$R15" +"'[1]Roll-8'!$R15" +"'[1]Roll-9'!$R15" +"'[1]Roll-10'!$R15" +"'[1]Roll-11'!$R15" +"'[1]Roll-12'!$R15" +"'[1]Roll-13'!$R15" +"'[1]Roll-14'!$R15" +"'[1]Roll-15'!$R15" +"IF(AG14=0,0,AG15/AG14)" +"+'[1]Roll-1'!$R16" +"+'[1]Roll-2'!$R16" +"+'[1]Roll-3'!$R16" +"+'[1]Roll-4'!$R16" +"+'[1]Roll-5'!$R16" +"+'[1]Roll-6'!$R16" +"+'[1]Roll-7'!$R16" +"+'[1]Roll-8'!$R16" +"+'[1]Roll-9'!$R16" +"+'[1]Roll-10'!$R16" +"+'[1]Roll-11'!$R16" +"+'[1]Roll-12'!$R16" +"+'[1]Roll-13'!$R16" +"+'[1]Roll-14'!$R16" +"+'[1]Roll-15'!$R16" +"C14+E14+G14+I14+K14+M14+O14+Q14+S14+U14+W14+Y14+AA14+AC14" +"'[1]Roll-1'!$S14+'[1]Roll-1'!$Y16" +"'[1]Roll-2'!$S14+'[1]Roll-2'!$Y16" +"'[1]Roll-3'!$S14+'[1]Roll-3'!$Y16" +"'[1]Roll-4'!$S14+'[1]Roll-4'!$Y16" +"'[1]Roll-5'!$S14+'[1]Roll-5'!$Y16" +"'[1]Roll-6'!$S14+'[1]Roll-6'!$Y16" +"'[1]Roll-7'!$S14+'[1]Roll-7'!$Y16" +"'[1]Roll-8'!$S14+'[1]Roll-8'!$Y16" +"'[1]Roll-9'!$S14+'[1]Roll-9'!$Y16" +"'[1]Roll-10'!$S14+'[1]Roll-10'!$Y16" +"'[1]Roll-11'!$S14+'[1]Roll-11'!$Y16" +"'[1]Roll-12'!$S14+'[1]Roll-12'!$Y16" +"'[1]Roll-13'!$S14+'[1]Roll-13'!$Y16" +"'[1]Roll-14'!$S14+'[1]Roll-14'!$Y16" +"'[1]Roll-15'!$S14+'[1]Roll-15'!$Y16" +"'[1]Roll-1'!$T14+'[1]Roll-1'!$Y17" +"'[1]Roll-2'!$T14+'[1]Roll-2'!$Y17" +"'[1]Roll-3'!$T14+'[1]Roll-3'!$Y17" +"'[1]Roll-4'!$T14+'[1]Roll-4'!$Y17" +"'[1]Roll-5'!$T14+'[1]Roll-5'!$Y17" +"'[1]Roll-6'!$T14+'[1]Roll-6'!$Y17" +"'[1]Roll-7'!$T14+'[1]Roll-7'!$Y17" +"'[1]Roll-8'!$T14+'[1]Roll-8'!$Y17" +"'[1]Roll-9'!$T14+'[1]Roll-9'!$Y17" +"'[1]Roll-10'!$T14+'[1]Roll-10'!$Y17" +"'[1]Roll-11'!$T14+'[1]Roll-11'!$Y17" +"'[1]Roll-12'!$T14+'[1]Roll-12'!$Y17" +"'[1]Roll-13'!$T14+'[1]Roll-13'!$Y17" +"'[1]Roll-14'!$T14+'[1]Roll-14'!$Y17" +"'[1]Roll-15'!$T14+'[1]Roll-15'!$Y17" +"SUM(C19:C20)" +"EOMONTH(A4,-1)" +"'[1]Roll-1'!$S24+'[1]Roll-1'!$Y16" +"'[1]Roll-2'!$S24+'[1]Roll-2'!$Y16" +"'[1]Roll-3'!$S24+'[1]Roll-3'!$Y16" +"'[1]Roll-4'!$S24+'[1]Roll-4'!$Y16" +"'[1]Roll-5'!$S24+'[1]Roll-5'!$Y16" +"'[1]Roll-6'!$S24+'[1]Roll-6'!$Y16" +"'[1]Roll-7'!$S24+'[1]Roll-7'!$Y16" +"'[1]Roll-8'!$S24+'[1]Roll-8'!$Y16" +"'[1]Roll-9'!$S24+'[1]Roll-9'!$Y16" +"'[1]Roll-10'!$S24+'[1]Roll-10'!$Y16" +"'[1]Roll-11'!$S24+'[1]Roll-11'!$Y16" +"'[1]Roll-12'!$S24+'[1]Roll-12'!$Y16" +"'[1]Roll-13'!$S24+'[1]Roll-13'!$Y16" +"'[1]Roll-14'!$S24+'[1]Roll-14'!$Y16" +"'[1]Roll-15'!$S24+'[1]Roll-15'!$Y16" +"'[1]Roll-1'!$T24+'[1]Roll-1'!$Y17" +"'[1]Roll-2'!$T24+'[1]Roll-2'!$Y17" +"'[1]Roll-3'!$T24+'[1]Roll-3'!$Y17" +"'[1]Roll-4'!$T24+'[1]Roll-4'!$Y17" +"'[1]Roll-5'!$T24+'[1]Roll-5'!$Y17" +"'[1]Roll-6'!$T24+'[1]Roll-6'!$Y17" +"'[1]Roll-7'!$T24+'[1]Roll-7'!$Y17" +"'[1]Roll-8'!$T24+'[1]Roll-8'!$Y17" +"'[1]Roll-9'!$T24+'[1]Roll-9'!$Y17" +"'[1]Roll-10'!$T24+'[1]Roll-10'!$Y17" +"'[1]Roll-11'!$T24+'[1]Roll-11'!$Y17" +"'[1]Roll-12'!$T24+'[1]Roll-12'!$Y17" +"'[1]Roll-13'!$T24+'[1]Roll-13'!$Y17" +"'[1]Roll-14'!$T24+'[1]Roll-14'!$Y17" +"'[1]Roll-15'!$T24+'[1]Roll-15'!$Y17" +"EOMONTH(A4,-1)" +"-C26+C21" +"EOMONTH(A4,-1)" +"'[1]Roll-1'!$M30" +"'[1]Roll-2'!$M30" +"'[1]Roll-3'!$M30" +"'[1]Roll-4'!$M30" +"'[1]Roll-5'!$M30" +"'[1]Roll-6'!$M30" +"'[1]Roll-7'!$M30" +"'[1]Roll-8'!$M30" +"'[1]Roll-9'!$M30" +"'[1]Roll-10'!$M30" +"'[1]Roll-11'!$M30" +"'[1]Roll-12'!$M30" +"'[1]Roll-13'!$M30" +"'[1]Roll-14'!$M30" +"'[1]Roll-15'!$M30" +"SUM(C33:C35)" +"A4" +"+'[1]Roll-1'!$B60" +"+'[1]Roll-2'!$B60" +"+'[1]Roll-3'!$B60" +"+'[1]Roll-4'!$B60" +"+'[1]Roll-5'!$B60" +"+'[1]Roll-6'!$B60" +"+'[1]Roll-7'!$B60" +"+'[1]Roll-8'!$B60" +"+'[1]Roll-9'!$B60" +"+'[1]Roll-10'!$B60" +"+'[1]Roll-11'!$B60" +"+'[1]Roll-12'!$B60" +"+'[1]Roll-13'!$B60" +"+'[1]Roll-14'!$B60" +"+'[1]Roll-15'!$B60" +"('[1]Roll-1'!$B53)" +"('[1]Roll-2'!$B53)" +"('[1]Roll-3'!$B53)" +"('[1]Roll-4'!$B53)" +"('[1]Roll-5'!$B53)" +"('[1]Roll-6'!$B53)" +"('[1]Roll-7'!$B53)" +"'[1]Roll-8'!$B53" +"'[1]Roll-9'!$B53" +"('[1]Roll-10'!$B53)" +"('[1]Roll-11'!$B53)" +"('[1]Roll-12'!$B53)" +"('[1]Roll-13'!$B53)" +"('[1]Roll-14'!$B53)" +"('[1]Roll-15'!$B53)" +"C41+E41+G41+I41+K41+M41+O41+Q41+S41+U41+W41+Y41+AA41+AC41+AE41" +"('[1]Roll-1'!$B47+'[1]Roll-1'!$B51+'[1]Roll-1'!$B54+'[1]Roll-1'!$B52)" +"('[1]Roll-2'!$B47)" +"('[1]Roll-3'!B47+'[1]Roll-3'!B51+'[1]Roll-3'!B50+'[1]Roll-3'!B52+'[1]Roll-3'!B54)" +"('[1]Roll-4'!$B47+'[1]Roll-4'!$B54)" +"('[1]Roll-5'!$B47)" +"('[1]Roll-6'!$B47+'[1]Roll-6'!$B51+'[1]Roll-6'!$B54+'[1]Roll-6'!$B52)" +"('[1]Roll-7'!$B47+'[1]Roll-7'!$B51+'[1]Roll-7'!$B54+'[1]Roll-7'!$B52)" +"'[1]Roll-8'!$B47" +"'[1]Roll-9'!$B47+'[1]Roll-9'!$B54" +"('[1]Roll-10'!$B47+'[1]Roll-10'!$B51+'[1]Roll-10'!$B54+'[1]Roll-10'!$B52)" +"('[1]Roll-11'!$B47+'[1]Roll-11'!$B51+'[1]Roll-11'!$B52)" +"('[1]Roll-12'!$B47+'[1]Roll-12'!$B51+'[1]Roll-12'!$B54+'[1]Roll-12'!$B52)" +"('[1]Roll-13'!$B47+'[1]Roll-13'!$B51+'[1]Roll-13'!$B54+'[1]Roll-13'!$B52)" +"('[1]Roll-14'!$B47+'[1]Roll-14'!$B51+'[1]Roll-14'!$B52)" +"('[1]Roll-15'!$B47+'[1]Roll-15'!$B51+'[1]Roll-15'!$B54+'[1]Roll-15'!$B52)" +"+'[1]Roll-1'!$B48" +"('[1]Roll-2'!$B48+'[1]Roll-2'!$B52+'[1]Roll-2'!$B54+'[1]Roll-2'!$B51)" +"('[1]Roll-3'!$B48)" +"('[1]Roll-4'!$B48)" +"('[1]Roll-5'!$B48+'[1]Roll-5'!$B52+'[1]Roll-5'!$B54+'[1]Roll-5'!$B51)" +"+'[1]Roll-6'!$B48" +"+'[1]Roll-7'!$B48" +"('[1]Roll-8'!$B48+'[1]Roll-8'!$B52+'[1]Roll-8'!$B54+'[1]Roll-8'!$B51)" +"('[1]Roll-9'!$B48+'[1]Roll-9'!$B52+'[1]Roll-9'!$B51)" +"+'[1]Roll-10'!$B48" +"(+'[1]Roll-11'!$B48+'[1]Roll-11'!B54)" +"+'[1]Roll-12'!$B48" +"+'[1]Roll-13'!$B48" +"(+'[1]Roll-14'!$B48+'[1]Roll-14'!B54)" +"+'[1]Roll-15'!$B48" +"('[1]Roll-1'!$B50+'[1]Roll-1'!$B49)" +"('[1]Roll-2'!$B50+'[1]Roll-2'!$B49)" +"('[1]Roll-4'!$B49+'[1]Roll-4'!$B51+'[1]Roll-4'!$B52)" +"'[1]Roll-6'!$B48" +"'[1]Roll-7'!$B49" +"'[1]Roll-9'!$B49" +"'[1]Roll-10'!$B49" +"'[1]Roll-11'!$B49" +"'[1]Roll-12'!$B49" +"('[1]Roll-13'!$B50+'[1]Roll-13'!$B49)" +"('[1]Roll-14'!$B50+'[1]Roll-14'!$B49)" +"('[1]Roll-15'!$B50+'[1]Roll-15'!$B49)" +"+'[1]Roll-1'!$B55" +"+'[1]Roll-2'!$B55" +"+'[1]Roll-3'!$B55" +"+'[1]Roll-4'!$B55" +"+'[1]Roll-5'!$B55" +"+'[1]Roll-6'!$B55" +"+'[1]Roll-7'!$B55" +"+'[1]Roll-8'!$B55" +"+'[1]Roll-9'!$B55" +"+'[1]Roll-10'!$B55" +"+'[1]Roll-11'!$B55" +"+'[1]Roll-12'!$B55" +"+'[1]Roll-13'!$B55" +"+'[1]Roll-14'!$B55" +"+'[1]Roll-15'!$B55" +"'[1]Roll-1'!$B67" +"'[1]Roll-2'!$B67" +"'[1]Roll-3'!$B67" +"'[1]Roll-4'!$B67" +"'[1]Roll-5'!$B67" +"'[1]Roll-6'!$B67" +"'[1]Roll-7'!$B67" +"'[1]Roll-8'!$B67" +"'[1]Roll-9'!$B67" +"'[1]Roll-10'!$B67" +"'[1]Roll-11'!$B67" +"'[1]Roll-12'!$B67" +"'[1]Roll-13'!$B67" +"'[1]Roll-14'!$B67" +"'[1]Roll-15'!$B67" +"SUM(C41:C49)" +"+'[1]Roll-1'!$B63" +"+'[1]Roll-2'!$B63" +"+'[1]Roll-3'!$B63" +"+'[1]Roll-4'!$B63" +"+'[1]Roll-5'!$B63" +"+'[1]Roll-6'!$B63" +"+'[1]Roll-7'!$B63" +"+'[1]Roll-8'!$B63" +"+'[1]Roll-9'!$B63" +"+'[1]Roll-10'!$B63" +"+'[1]Roll-11'!$B63" +"+'[1]Roll-12'!$B63" +"+'[1]Roll-13'!$B63" +"+'[1]Roll-14'!$B63" +"+'[1]Roll-15'!$B63" +"(+'[1]Roll-1'!$B62+'[1]Roll-1'!$B70+'[1]Roll-1'!$B66)" +"(+'[1]Roll-2'!$B62+'[1]Roll-2'!$B70+'[1]Roll-2'!$B66)" +"(+'[1]Roll-3'!$B62+'[1]Roll-3'!$B70+'[1]Roll-3'!$B66)" +"(+'[1]Roll-4'!$B62+'[1]Roll-4'!$B70+'[1]Roll-4'!$B66)" +"(+'[1]Roll-5'!$B62+'[1]Roll-5'!$B70+'[1]Roll-5'!$B66)" +"(+'[1]Roll-6'!$B62+'[1]Roll-6'!$B70+'[1]Roll-6'!$B66)" +"(+'[1]Roll-7'!$B62+'[1]Roll-7'!$B70+'[1]Roll-7'!$B66)" +"(+'[1]Roll-8'!$B62+'[1]Roll-8'!$B70+'[1]Roll-8'!$B66)" +"(+'[1]Roll-9'!$B62+'[1]Roll-9'!$B70+'[1]Roll-9'!$B66)" +"(+'[1]Roll-10'!$B62+'[1]Roll-10'!$B70+'[1]Roll-10'!$B66)" +"(+'[1]Roll-11'!$B62+'[1]Roll-11'!$B70+'[1]Roll-11'!$B66)" +"(+'[1]Roll-12'!$B62+'[1]Roll-12'!$B70+'[1]Roll-12'!$B66)" +"(+'[1]Roll-13'!$B62+'[1]Roll-13'!$B70+'[1]Roll-13'!$B66)" +"(+'[1]Roll-14'!$B62+'[1]Roll-14'!$B70+'[1]Roll-14'!$B66)" +"(+'[1]Roll-15'!$B62+'[1]Roll-15'!$B70+'[1]Roll-15'!$B66)" +"C39+C50+C51+C52" +"+C50" +"A4" +"+('[1]Roll-1'!$E19)" +"+('[1]Roll-2'!$E19)" +"+('[1]Roll-3'!$E19)" +"+('[1]Roll-4'!$E19)" +"+('[1]Roll-5'!$E19)" +"+('[1]Roll-6'!$E19)" +"+('[1]Roll-7'!$E19)" +"'[1]Roll-8'!$E19" +"'[1]Roll-9'!$E19" +"+('[1]Roll-10'!$E19)" +"+('[1]Roll-11'!$E19)" +"+('[1]Roll-12'!$E19)" +"+('[1]Roll-13'!$E19)" +"+('[1]Roll-14'!$E19)" +"+('[1]Roll-15'!$E19)" +"('[1]Roll-1'!$B58)" +"('[1]Roll-2'!$B58)" +"('[1]Roll-3'!$B58)" +"('[1]Roll-4'!$B58)" +"('[1]Roll-5'!$B58)" +"('[1]Roll-6'!$B58)" +"('[1]Roll-7'!$B58)" +"('[1]Roll-8'!$B58)" +"('[1]Roll-9'!$B58)" +"('[1]Roll-10'!$B58)" +"('[1]Roll-11'!$B58)" +"('[1]Roll-12'!$B58)" +"('[1]Roll-13'!$B58)" +"('[1]Roll-14'!$B58)" +"('[1]Roll-15'!$B58)" +"C56" +"Y56-SUM(Y57:Y58)" +"C34+C51-C61" +"+'[1]Roll-1'!$E26" +"+'[1]Roll-2'!$E26" +"+'[1]Roll-3'!$E26" +"+'[1]Roll-4'!$E26" +"+'[1]Roll-5'!$E26" +"+'[1]Roll-6'!$E26" +"+'[1]Roll-7'!$E26" +"+'[1]Roll-8'!$E26" +"+'[1]Roll-9'!$E26" +"+'[1]Roll-10'!$E26" +"+'[1]Roll-11'!$E26" +"+'[1]Roll-12'!$E26" +"+'[1]Roll-13'!$E26" +"+'[1]Roll-14'!$E26" +"+'[1]Roll-15'!$E26" +"+'[1]Roll-1'!$E36" +"+'[1]Roll-2'!$E36" +"+'[1]Roll-3'!$E36" +"+'[1]Roll-4'!$E36" +"+'[1]Roll-5'!$E36" +"+'[1]Roll-6'!$E36" +"+'[1]Roll-7'!$E36" +"+'[1]Roll-8'!$E36" +"+'[1]Roll-9'!$E36" +"+'[1]Roll-10'!$E36" +"+'[1]Roll-11'!$E36" +"+'[1]Roll-12'!$E36" +"+'[1]Roll-13'!$E36" +"+'[1]Roll-14'!$E36" +"+'[1]Roll-15'!$E36" +"C63-SUM(C60:C62)+('[1]Roll-1'!B67/1000)*0" +"C36+C53" +"E63-SUM(E60:E62)+('[1]Roll-2'!D67/1000)*0" +"G63-SUM(G60:G62)+('[1]Roll-3'!G67/1000)*0" +"I63-SUM(I60:I62)+('[1]Roll-3'!H67/1000)*0" +"M63-SUM(M60:M62)+('[1]Roll-6'!L67/1000)*0" +"O63-SUM(O60:O62)+('[1]Roll-7'!N67/1000)*0" +"Q63-SUM(Q60:Q62)+('[1]Roll-8'!P67/1000)*0" +"S63-SUM(S60:S62)+('[1]Roll-9'!R67/1000)*0" +"U63-SUM(U60:U62)+('[1]Roll-10'!U67/1000)*0" +"W63-SUM(W60:W62)+('[1]Roll-10'!V67/1000)*0" +"Y36+Y53-Y49" +"AA63-SUM(AA60:AA62)+('[1]Roll-13'!Z67/1000)*0" +"AC63-SUM(AC60:AC62)+('[1]Roll-14'!AB67/1000)*0" +"SUM(C69:C71)-C63+C66" +"A4" +"+C60" +"+C61+0" +"C39-C93" +"SUM(C86:C88)+C75-C89" +"C63-C91" +"W63-W91+W85" +"'[1]Roll-1'!B74+'[1]Roll-2'!B74+'[1]Roll-3'!B74+'[1]Roll-4'!B74+'[1]Roll-5'!B74+'[1]Roll-6'!B74+'[1]Roll-7'!B74+'[1]Roll-8'!B74" +"1878061-1766880+162933" +"2750298+4365187-8288" +"390644+2471966-29475" +"128885+970289-30075" +"383031+3167018-9050" +"280855+895829-17100" +"-53656+644920-23025" +"328239+941659+43113" +"46724+6305614-1888" +"-726238+20406+8950" +"-390778-1754437-3275" +"1008039-4479352-28038" +"191520-3192306+17100" +"618767+2505566+16093" +"3863706+9258288+227137" +"-52616758+12099401-76127" +"-2336890+6552087-88161" +"-208005+21613033+3651" +"-25182925+28947239+206499" +"191322+15672414+14059" +"-303426-393646-41408" +"-38929983-19153838-3754565" +"-176684+5593278+1430860" +"SUM(B6:AT6)" +"AX6+AV6" +"236564-25880" +"504908-4226" +"-19465-28496" +"-10776-4720" +"485446-23350" +"-73760+50003" +"255728-11736" +"87330+20579" +"707125-33420" +"-133364+34869" +"-137177-47354" +"-478734-8414" +"-169657+29632" +"-28562-9691" +"307069-38736" +"618605+16836" +"80379-4980" +"658799-7951" +"1456995-27861" +"363691-8344" +"-325643-4605" +"-1662424+3024" +"274128-3010" +"-7171+579731-20726" +"46246+924847+236" +"-165792+355" +"-4477+205798-2434" +"1020449+6742" +"-39199+7867" +"334596+2265" +"396889+7243" +"1270576+323" +"38200-6273-94289" +"-5981-193070-35" +"-664175-28770" +"-902616-16837" +"-113617-4059" +"566596-9946" +"2995+1821999+148" +"-5241+210772+105" +"2036018+22" +"1905399-24563" +"-16488+1278958+65" +"-100153+1537" +"-9747-2289932-477744" +"-1557+1423143+127005" +"79647-141431" +"51007+63398" +"21482+59306" +"37900+24619" +"15213+110824" +"27476+57865" +"14943+47065" +"-37975-65034" +"-48594" +"-38295-1495" +"12116+38145" +"11227+237144" +"-16470+246256" +"36681+63636" +"8987+215626" +"52723+1795645" +"62636+444273" +"-20085-53508" +"113104-593513" +"-34830+124822" +"-7933+28570" +"80389+7325" +"30774+11000" +"-8954+12823-1050" +"240886-250" +"34067+1300" +"55730-6500" +"57998+7525" +"166905-2375" +"2507-5350" +"-117873-1100" +"-26614+11775" +"-107905+3250" +"132963+1275" +"548472+28025" +"1496885+4600" +"-7488+157050+3250" +"1900456+675" +"2282279+28050" +"838313+2025" +"-139800+1175" +"-8541-3287483-6175" +"-115+705338-400" +"SUM(B6:B15)" +"SUM(D6:D14)" +"TODAY()" +"15543456-16888690+1261671" +"779580-21557667+1481311" +"848888+712237+225317" +"-136862-634828-170167" +"-361946+1654695-191592" +"1055847-1580273+156408" +"33636-5271350+34805" +"7483-4131006+107739" +"-83992-2950735-18704" +"-839628-5508342+445" +"68932+2371081+53" +"3261+3975137-3958" +"11436-832787+11220" +"SUM(B6:AA6)" +"AE6+AC6" +"-868305" +"-1053914" +"655246" +"176981" +"-69856" +"-22581+275535" +"22582-31269" +"-1926729+152381" +"-3200784+110670" +"379498+81215" +"-274995-78810" +"215021+41070" +"-214492+109335" +"-953569-103825" +"-494305+15580" +"-291712-8064" +"-533387-5340" +"453085+21030" +"945009-11420" +"-68135+27973" +"32674-614776" +"70910-397473" +"85310-34324" +"-33790+135782" +"-54630+169754" +"-2350+44380" +"309-144782" +"-29668-54834" +"-4636-67204" +"4327-271551" +"41265+175416" +"78872+301160" +"-42534-19330" +"-960801" +"-1231440" +"26230-9563" +"148307" +"-39650-1450" +"6179-245310+1725" +"-202576+1750" +"-190343+18350" +"-424382+23050" +"59491+9975" +"235484+11475" +"-16309-13500" +"SUM(C6:C14)" +"SUM(S5:S14)" +"'[1]Roll-1'!B5" +"'[1]Roll-1'!$B3" +"'[1]Roll-2'!$B3" +"'[1]Roll-3'!$B3" +"'[1]Roll-4'!$B3" +"'[1]Roll-5'!$B3" +"'[1]Roll-6'!$B3" +"'[1]Roll-7'!$B3" +"'[1]Roll-8'!$B3" +"'[1]Roll-9'!$B3" +"'[1]Roll-10'!$B3" +"'[1]Roll-11'!$B3" +"'[1]Roll-12'!$B3" +"'[1]Roll-13'!$B3" +"'[1]Roll-14'!$B3" +"'[1]Roll-15'!$B3" +"'[1]Roll-1'!B3" +"'[1]Roll-1'!$C3" +"'[1]Roll-2'!$C3" +"'[1]Roll-3'!$C3" +"'[1]Roll-4'!$C3" +"'[1]Roll-5'!$C3" +"'[1]Roll-6'!$C3" +"'[1]Roll-7'!$C3" +"'[1]Roll-8'!$C3" +"'[1]Roll-9'!$C3" +"'[1]Roll-10'!$C3" +"'[1]Roll-11'!$C3" +"'[1]Roll-12'!$C3" +"'[1]Roll-13'!$C3" +"'[1]Roll-14'!$C3" +"'[1]Roll-15'!$C3" +"+[1]Input!A4" +"A4" +"'[1]Roll-1'!$R15" +"'[1]Roll-2'!$R15" +"'[1]Roll-3'!$R15" +"'[1]Roll-4'!$R15" +"'[1]Roll-5'!$R15" +"'[1]Roll-6'!$R15" +"'[1]Roll-7'!$R15" +"'[1]Roll-8'!$R15" +"'[1]Roll-9'!$R15" +"'[1]Roll-10'!$R15" +"'[1]Roll-11'!$R15" +"'[1]Roll-12'!$R15" +"'[1]Roll-13'!$R15" +"'[1]Roll-14'!$R15" +"'[1]Roll-15'!$R15" +"IF(AG14=0,0,AG15/AG14)" +"+'[1]Roll-1'!$R16" +"+'[1]Roll-2'!$R16" +"+'[1]Roll-3'!$R16" +"+'[1]Roll-4'!$R16" +"+'[1]Roll-5'!$R16" +"+'[1]Roll-6'!$R16" +"+'[1]Roll-7'!$R16" +"+'[1]Roll-8'!$R16" +"+'[1]Roll-9'!$R16" +"+'[1]Roll-10'!$R16" +"+'[1]Roll-11'!$R16" +"+'[1]Roll-12'!$R16" +"+'[1]Roll-13'!$R16" +"+'[1]Roll-14'!$R16" +"+'[1]Roll-15'!$R16" +"C14+E14+G14+I14+K14+M14+O14+Q14+S14+U14+W14+Y14+AA14+AC14" +"'[1]Roll-1'!$S14+'[1]Roll-1'!$Y16" +"'[1]Roll-2'!$S14+'[1]Roll-2'!$Y16" +"'[1]Roll-3'!$S14+'[1]Roll-3'!$Y16" +"'[1]Roll-4'!$S14+'[1]Roll-4'!$Y16" +"'[1]Roll-5'!$S14+'[1]Roll-5'!$Y16" +"'[1]Roll-6'!$S14+'[1]Roll-6'!$Y16" +"'[1]Roll-7'!$S14+'[1]Roll-7'!$Y16" +"'[1]Roll-8'!$S14+'[1]Roll-8'!$Y16" +"'[1]Roll-9'!$S14+'[1]Roll-9'!$Y16" +"'[1]Roll-10'!$S14+'[1]Roll-10'!$Y16" +"'[1]Roll-11'!$S14+'[1]Roll-11'!$Y16" +"'[1]Roll-12'!$S14+'[1]Roll-12'!$Y16" +"'[1]Roll-13'!$S14+'[1]Roll-13'!$Y16" +"'[1]Roll-14'!$S14+'[1]Roll-14'!$Y16" +"'[1]Roll-15'!$S14+'[1]Roll-15'!$Y16" +"'[1]Roll-1'!$T14+'[1]Roll-1'!$Y17" +"'[1]Roll-2'!$T14+'[1]Roll-2'!$Y17" +"'[1]Roll-3'!$T14+'[1]Roll-3'!$Y17" +"'[1]Roll-4'!$T14+'[1]Roll-4'!$Y17" +"'[1]Roll-5'!$T14+'[1]Roll-5'!$Y17" +"'[1]Roll-6'!$T14+'[1]Roll-6'!$Y17" +"'[1]Roll-7'!$T14+'[1]Roll-7'!$Y17" +"'[1]Roll-8'!$T14+'[1]Roll-8'!$Y17" +"'[1]Roll-9'!$T14+'[1]Roll-9'!$Y17" +"'[1]Roll-10'!$T14+'[1]Roll-10'!$Y17" +"'[1]Roll-11'!$T14+'[1]Roll-11'!$Y17" +"'[1]Roll-12'!$T14+'[1]Roll-12'!$Y17" +"'[1]Roll-13'!$T14+'[1]Roll-13'!$Y17" +"'[1]Roll-14'!$T14+'[1]Roll-14'!$Y17" +"'[1]Roll-15'!$T14+'[1]Roll-15'!$Y17" +"SUM(C19:C20)" +"EOMONTH(A4,-1)" +"'[1]Roll-1'!$S24+'[1]Roll-1'!$Y16" +"'[1]Roll-2'!$S24+'[1]Roll-2'!$Y16" +"'[1]Roll-3'!$S24+'[1]Roll-3'!$Y16" +"'[1]Roll-4'!$S24+'[1]Roll-4'!$Y16" +"'[1]Roll-5'!$S24+'[1]Roll-5'!$Y16" +"'[1]Roll-6'!$S24+'[1]Roll-6'!$Y16" +"'[1]Roll-7'!$S24+'[1]Roll-7'!$Y16" +"'[1]Roll-8'!$S24+'[1]Roll-8'!$Y16" +"'[1]Roll-9'!$S24+'[1]Roll-9'!$Y16" +"'[1]Roll-10'!$S24+'[1]Roll-10'!$Y16" +"'[1]Roll-11'!$S24+'[1]Roll-11'!$Y16" +"'[1]Roll-12'!$S24+'[1]Roll-12'!$Y16" +"'[1]Roll-13'!$S24+'[1]Roll-13'!$Y16" +"'[1]Roll-14'!$S24+'[1]Roll-14'!$Y16" +"'[1]Roll-15'!$S24+'[1]Roll-15'!$Y16" +"'[1]Roll-1'!$T24+'[1]Roll-1'!$Y17" +"'[1]Roll-2'!$T24+'[1]Roll-2'!$Y17" +"'[1]Roll-3'!$T24+'[1]Roll-3'!$Y17" +"'[1]Roll-4'!$T24+'[1]Roll-4'!$Y17" +"'[1]Roll-5'!$T24+'[1]Roll-5'!$Y17" +"'[1]Roll-6'!$T24+'[1]Roll-6'!$Y17" +"'[1]Roll-7'!$T24+'[1]Roll-7'!$Y17" +"'[1]Roll-8'!$T24+'[1]Roll-8'!$Y17" +"'[1]Roll-9'!$T24+'[1]Roll-9'!$Y17" +"'[1]Roll-10'!$T24+'[1]Roll-10'!$Y17" +"'[1]Roll-11'!$T24+'[1]Roll-11'!$Y17" +"'[1]Roll-12'!$T24+'[1]Roll-12'!$Y17" +"'[1]Roll-13'!$T24+'[1]Roll-13'!$Y17" +"'[1]Roll-14'!$T24+'[1]Roll-14'!$Y17" +"'[1]Roll-15'!$T24+'[1]Roll-15'!$Y17" +"EOMONTH(A4,-1)" +"-C26+C21" +"EOMONTH(A4,-1)" +"'[1]Roll-1'!$M30" +"'[1]Roll-2'!$M30" +"'[1]Roll-3'!$M30" +"'[1]Roll-4'!$M30" +"'[1]Roll-5'!$M30" +"'[1]Roll-6'!$M30" +"'[1]Roll-7'!$M30" +"'[1]Roll-8'!$M30" +"'[1]Roll-9'!$M30" +"'[1]Roll-10'!$M30" +"'[1]Roll-11'!$M30" +"'[1]Roll-12'!$M30" +"'[1]Roll-13'!$M30" +"'[1]Roll-14'!$M30" +"'[1]Roll-15'!$M30" +"SUM(C33:C35)" +"A4" +"+'[1]Roll-1'!$B60" +"+'[1]Roll-2'!$B60" +"+'[1]Roll-3'!$B60" +"+'[1]Roll-4'!$B60" +"+'[1]Roll-5'!$B60" +"+'[1]Roll-6'!$B60" +"+'[1]Roll-7'!$B60" +"+'[1]Roll-8'!$B60" +"+'[1]Roll-9'!$B60" +"+'[1]Roll-10'!$B60" +"+'[1]Roll-11'!$B60" +"+'[1]Roll-12'!$B60" +"+'[1]Roll-13'!$B60" +"+'[1]Roll-14'!$B60" +"+'[1]Roll-15'!$B60" +"('[1]Roll-1'!$B53)" +"('[1]Roll-2'!$B53)" +"('[1]Roll-3'!$B53)" +"('[1]Roll-4'!$B53)" +"('[1]Roll-5'!$B53)" +"('[1]Roll-6'!$B53)" +"('[1]Roll-7'!$B53)" +"'[1]Roll-8'!$B53" +"'[1]Roll-9'!$B53" +"('[1]Roll-10'!$B53)" +"('[1]Roll-11'!$B53)" +"('[1]Roll-12'!$B53)" +"('[1]Roll-13'!$B53)" +"('[1]Roll-14'!$B53)" +"('[1]Roll-15'!$B53)" +"C41+E41+G41+I41+K41+M41+O41+Q41+S41+U41+W41+Y41+AA41+AC41+AE41" +"('[1]Roll-1'!$B47+'[1]Roll-1'!$B51+'[1]Roll-1'!$B54+'[1]Roll-1'!$B52)" +"('[1]Roll-2'!$B47)" +"('[1]Roll-3'!B47+'[1]Roll-3'!B51+'[1]Roll-3'!B50+'[1]Roll-3'!B52+'[1]Roll-3'!B54)" +"('[1]Roll-4'!$B47+'[1]Roll-4'!$B54)" +"('[1]Roll-5'!$B47)" +"('[1]Roll-6'!$B47+'[1]Roll-6'!$B51+'[1]Roll-6'!$B54+'[1]Roll-6'!$B52)" +"('[1]Roll-7'!$B47+'[1]Roll-7'!$B51+'[1]Roll-7'!$B54+'[1]Roll-7'!$B52)" +"'[1]Roll-8'!$B47" +"'[1]Roll-9'!$B47+'[1]Roll-9'!$B54" +"('[1]Roll-10'!$B47+'[1]Roll-10'!$B51+'[1]Roll-10'!$B54+'[1]Roll-10'!$B52)" +"('[1]Roll-11'!$B47+'[1]Roll-11'!$B51+'[1]Roll-11'!$B52)" +"('[1]Roll-12'!$B47+'[1]Roll-12'!$B51+'[1]Roll-12'!$B54+'[1]Roll-12'!$B52)" +"('[1]Roll-13'!$B47+'[1]Roll-13'!$B51+'[1]Roll-13'!$B54+'[1]Roll-13'!$B52)" +"('[1]Roll-14'!$B47+'[1]Roll-14'!$B51+'[1]Roll-14'!$B52)" +"('[1]Roll-15'!$B47+'[1]Roll-15'!$B51+'[1]Roll-15'!$B54+'[1]Roll-15'!$B52)" +"+'[1]Roll-1'!$B48" +"('[1]Roll-2'!$B48+'[1]Roll-2'!$B52+'[1]Roll-2'!$B54+'[1]Roll-2'!$B51)" +"('[1]Roll-3'!$B48)" +"('[1]Roll-4'!$B48)" +"('[1]Roll-5'!$B48+'[1]Roll-5'!$B52+'[1]Roll-5'!$B54+'[1]Roll-5'!$B51)" +"+'[1]Roll-6'!$B48" +"+'[1]Roll-7'!$B48" +"('[1]Roll-8'!$B48+'[1]Roll-8'!$B52+'[1]Roll-8'!$B54+'[1]Roll-8'!$B51)" +"('[1]Roll-9'!$B48+'[1]Roll-9'!$B52+'[1]Roll-9'!$B51)" +"+'[1]Roll-10'!$B48" +"(+'[1]Roll-11'!$B48+'[1]Roll-11'!B54)" +"+'[1]Roll-12'!$B48" +"+'[1]Roll-13'!$B48" +"(+'[1]Roll-14'!$B48+'[1]Roll-14'!B54)" +"+'[1]Roll-15'!$B48" +"('[1]Roll-1'!$B50+'[1]Roll-1'!$B49)" +"('[1]Roll-2'!$B50+'[1]Roll-2'!$B49)" +"('[1]Roll-4'!$B49+'[1]Roll-4'!$B51+'[1]Roll-4'!$B52)" +"'[1]Roll-6'!$B48" +"'[1]Roll-7'!$B49" +"'[1]Roll-9'!$B49" +"'[1]Roll-10'!$B49" +"'[1]Roll-11'!$B49" +"'[1]Roll-12'!$B49" +"('[1]Roll-13'!$B50+'[1]Roll-13'!$B49)" +"('[1]Roll-14'!$B50+'[1]Roll-14'!$B49)" +"('[1]Roll-15'!$B50+'[1]Roll-15'!$B49)" +"+'[1]Roll-1'!$B55" +"+'[1]Roll-2'!$B55" +"+'[1]Roll-3'!$B55" +"+'[1]Roll-4'!$B55" +"+'[1]Roll-5'!$B55" +"+'[1]Roll-6'!$B55" +"+'[1]Roll-7'!$B55" +"+'[1]Roll-8'!$B55" +"+'[1]Roll-9'!$B55" +"+'[1]Roll-10'!$B55" +"+'[1]Roll-11'!$B55" +"+'[1]Roll-12'!$B55" +"+'[1]Roll-13'!$B55" +"+'[1]Roll-14'!$B55" +"+'[1]Roll-15'!$B55" +"'[1]Roll-1'!$B67" +"'[1]Roll-2'!$B67" +"'[1]Roll-3'!$B67" +"'[1]Roll-4'!$B67" +"'[1]Roll-5'!$B67" +"'[1]Roll-6'!$B67" +"'[1]Roll-7'!$B67" +"'[1]Roll-8'!$B67" +"'[1]Roll-9'!$B67" +"'[1]Roll-10'!$B67" +"'[1]Roll-11'!$B67" +"'[1]Roll-12'!$B67" +"'[1]Roll-13'!$B67" +"'[1]Roll-14'!$B67" +"'[1]Roll-15'!$B67" +"SUM(C41:C49)" +"+'[1]Roll-1'!$B63" +"+'[1]Roll-2'!$B63" +"+'[1]Roll-3'!$B63" +"+'[1]Roll-4'!$B63" +"+'[1]Roll-5'!$B63" +"+'[1]Roll-6'!$B63" +"+'[1]Roll-7'!$B63" +"+'[1]Roll-8'!$B63" +"+'[1]Roll-9'!$B63" +"+'[1]Roll-10'!$B63" +"+'[1]Roll-11'!$B63" +"+'[1]Roll-12'!$B63" +"+'[1]Roll-13'!$B63" +"+'[1]Roll-14'!$B63" +"+'[1]Roll-15'!$B63" +"(+'[1]Roll-1'!$B62+'[1]Roll-1'!$B70+'[1]Roll-1'!$B66)" +"(+'[1]Roll-2'!$B62+'[1]Roll-2'!$B70+'[1]Roll-2'!$B66)" +"(+'[1]Roll-3'!$B62+'[1]Roll-3'!$B70+'[1]Roll-3'!$B66)" +"(+'[1]Roll-4'!$B62+'[1]Roll-4'!$B70+'[1]Roll-4'!$B66)" +"(+'[1]Roll-5'!$B62+'[1]Roll-5'!$B70+'[1]Roll-5'!$B66)" +"(+'[1]Roll-6'!$B62+'[1]Roll-6'!$B70+'[1]Roll-6'!$B66)" +"(+'[1]Roll-7'!$B62+'[1]Roll-7'!$B70+'[1]Roll-7'!$B66)" +"(+'[1]Roll-8'!$B62+'[1]Roll-8'!$B70+'[1]Roll-8'!$B66)" +"(+'[1]Roll-9'!$B62+'[1]Roll-9'!$B70+'[1]Roll-9'!$B66)" +"(+'[1]Roll-10'!$B62+'[1]Roll-10'!$B70+'[1]Roll-10'!$B66)" +"(+'[1]Roll-11'!$B62+'[1]Roll-11'!$B70+'[1]Roll-11'!$B66)" +"(+'[1]Roll-12'!$B62+'[1]Roll-12'!$B70+'[1]Roll-12'!$B66)" +"(+'[1]Roll-13'!$B62+'[1]Roll-13'!$B70+'[1]Roll-13'!$B66)" +"(+'[1]Roll-14'!$B62+'[1]Roll-14'!$B70+'[1]Roll-14'!$B66)" +"(+'[1]Roll-15'!$B62+'[1]Roll-15'!$B70+'[1]Roll-15'!$B66)" +"C39+C50+C51+C52" +"+C50" +"A4" +"+('[1]Roll-1'!$E19)" +"+('[1]Roll-2'!$E19)" +"+('[1]Roll-3'!$E19)" +"+('[1]Roll-4'!$E19)" +"+('[1]Roll-5'!$E19)" +"+('[1]Roll-6'!$E19)" +"+('[1]Roll-7'!$E19)" +"'[1]Roll-8'!$E19" +"'[1]Roll-9'!$E19" +"+('[1]Roll-10'!$E19)" +"+('[1]Roll-11'!$E19)" +"+('[1]Roll-12'!$E19)" +"+('[1]Roll-13'!$E19)" +"+('[1]Roll-14'!$E19)" +"+('[1]Roll-15'!$E19)" +"('[1]Roll-1'!$B58)" +"('[1]Roll-2'!$B58)" +"('[1]Roll-3'!$B58)" +"('[1]Roll-4'!$B58)" +"('[1]Roll-5'!$B58)" +"('[1]Roll-6'!$B58)" +"('[1]Roll-7'!$B58)" +"('[1]Roll-8'!$B58)" +"('[1]Roll-9'!$B58)" +"('[1]Roll-10'!$B58)" +"('[1]Roll-11'!$B58)" +"('[1]Roll-12'!$B58)" +"('[1]Roll-13'!$B58)" +"('[1]Roll-14'!$B58)" +"('[1]Roll-15'!$B58)" +"C56" +"Y56-SUM(Y57:Y58)" +"C34+C51-C61" +"+'[1]Roll-1'!$E26" +"+'[1]Roll-2'!$E26" +"+'[1]Roll-3'!$E26" +"+'[1]Roll-4'!$E26" +"+'[1]Roll-5'!$E26" +"+'[1]Roll-6'!$E26" +"+'[1]Roll-7'!$E26" +"+'[1]Roll-8'!$E26" +"+'[1]Roll-9'!$E26" +"+'[1]Roll-10'!$E26" +"+'[1]Roll-11'!$E26" +"+'[1]Roll-12'!$E26" +"+'[1]Roll-13'!$E26" +"+'[1]Roll-14'!$E26" +"+'[1]Roll-15'!$E26" +"+'[1]Roll-1'!$E36" +"+'[1]Roll-2'!$E36" +"+'[1]Roll-3'!$E36" +"+'[1]Roll-4'!$E36" +"+'[1]Roll-5'!$E36" +"+'[1]Roll-6'!$E36" +"+'[1]Roll-7'!$E36" +"+'[1]Roll-8'!$E36" +"+'[1]Roll-9'!$E36" +"+'[1]Roll-10'!$E36" +"+'[1]Roll-11'!$E36" +"+'[1]Roll-12'!$E36" +"+'[1]Roll-13'!$E36" +"+'[1]Roll-14'!$E36" +"+'[1]Roll-15'!$E36" +"C63-SUM(C60:C62)+('[1]Roll-1'!B67/1000)*0" +"C36+C53" +"E63-SUM(E60:E62)+('[1]Roll-2'!D67/1000)*0" +"G63-SUM(G60:G62)+('[1]Roll-3'!G67/1000)*0" +"I63-SUM(I60:I62)+('[1]Roll-3'!H67/1000)*0" +"M63-SUM(M60:M62)+('[1]Roll-6'!L67/1000)*0" +"O63-SUM(O60:O62)+('[1]Roll-7'!N67/1000)*0" +"Q63-SUM(Q60:Q62)+('[1]Roll-8'!P67/1000)*0" +"S63-SUM(S60:S62)+('[1]Roll-9'!R67/1000)*0" +"U63-SUM(U60:U62)+('[1]Roll-10'!U67/1000)*0" +"W63-SUM(W60:W62)+('[1]Roll-10'!V67/1000)*0" +"Y36+Y53-Y49" +"AA63-SUM(AA60:AA62)+('[1]Roll-13'!Z67/1000)*0" +"AC63-SUM(AC60:AC62)+('[1]Roll-14'!AB67/1000)*0" +"SUM(C69:C71)-C63+C66" +"A4" +"+C60" +"+C61+0" +"C39-C93" +"SUM(C86:C88)+C75-C89" +"C63-C91" +"W63-W91+W85" +"'[1]Roll-1'!B74+'[1]Roll-2'!B74+'[1]Roll-3'!B74+'[1]Roll-4'!B74+'[1]Roll-5'!B74+'[1]Roll-6'!B74+'[1]Roll-7'!B74+'[1]Roll-8'!B74" +"1878061-1766880+162933" +"2750298+4365187-8288" +"390644+2471966-29475" +"128885+970289-30075" +"383031+3167018-9050" +"280855+895829-17100" +"-53656+644920-23025" +"328239+941659+43113" +"46724+6305614-1888" +"-726238+20406+8950" +"-390778-1754437-3275" +"1008039-4479352-28038" +"191520-3192306+17100" +"618767+2505566+16093" +"3863706+9258288+227137" +"-52616758+12099401-76127" +"-2336890+6552087-88161" +"-208005+21613033+3651" +"-25182925+28947239+206499" +"191322+15672414+14059" +"-303426-393646-41408" +"-38929983-19153838-3754565" +"-176684+5593278+1430860" +"SUM(B6:AT6)" +"AX6+AV6" +"236564-25880" +"504908-4226" +"-19465-28496" +"-10776-4720" +"485446-23350" +"-73760+50003" +"255728-11736" +"87330+20579" +"707125-33420" +"-133364+34869" +"-137177-47354" +"-478734-8414" +"-169657+29632" +"-28562-9691" +"307069-38736" +"618605+16836" +"80379-4980" +"658799-7951" +"1456995-27861" +"363691-8344" +"-325643-4605" +"-1662424+3024" +"274128-3010" +"-7171+579731-20726" +"46246+924847+236" +"-165792+355" +"-4477+205798-2434" +"1020449+6742" +"-39199+7867" +"334596+2265" +"396889+7243" +"1270576+323" +"38200-6273-94289" +"-5981-193070-35" +"-664175-28770" +"-902616-16837" +"-113617-4059" +"566596-9946" +"2995+1821999+148" +"-5241+210772+105" +"2036018+22" +"1905399-24563" +"-16488+1278958+65" +"-100153+1537" +"-9747-2289932-477744" +"-1557+1423143+127005" +"79647-141431" +"51007+63398" +"21482+59306" +"37900+24619" +"15213+110824" +"27476+57865" +"14943+47065" +"-37975-65034" +"-48594" +"-38295-1495" +"12116+38145" +"11227+237144" +"-16470+246256" +"36681+63636" +"8987+215626" +"52723+1795645" +"62636+444273" +"-20085-53508" +"113104-593513" +"-34830+124822" +"-7933+28570" +"80389+7325" +"30774+11000" +"-8954+12823-1050" +"240886-250" +"34067+1300" +"55730-6500" +"57998+7525" +"166905-2375" +"2507-5350" +"-117873-1100" +"-26614+11775" +"-107905+3250" +"132963+1275" +"548472+28025" +"1496885+4600" +"-7488+157050+3250" +"1900456+675" +"2282279+28050" +"838313+2025" +"-139800+1175" +"-8541-3287483-6175" +"-115+705338-400" +"SUM(B6:B15)" +"SUM(D6:D14)" +"TODAY()" +"15543456-16888690+1261671" +"779580-21557667+1481311" +"848888+712237+225317" +"-136862-634828-170167" +"-361946+1654695-191592" +"1055847-1580273+156408" +"33636-5271350+34805" +"7483-4131006+107739" +"-83992-2950735-18704" +"-839628-5508342+445" +"68932+2371081+53" +"3261+3975137-3958" +"11436-832787+11220" +"-3290+6870271+18884" +"SUM(B6:AC6)" +"AG6+AE6" +"-868305" +"-1053914" +"655246" +"176981" +"-69856" +"-22581+275535" +"22582-31269" +"-1926729+152381" +"-3200784+110670" +"379498+81215" +"-274995-78810" +"215021+41070" +"-214492+109335" +"-953569-103825" +"-494305+15580" +"-291712-8064" +"-533387-5340" +"453085+21030" +"945009-11420" +"-68135+27973" +"727024+47128" +"32674-614776" +"70910-397473" +"85310-34324" +"-33790+135782" +"-54630+169754" +"-2350+44380" +"309-144782" +"-29668-54834" +"-4636-67204" +"4327-271551" +"41265+175416" +"78872+301160" +"-42534-19330" +"32181+121442-37132" +"-960801" +"-1231440" +"26230-9563" +"148307" +"-39650-1450" +"6179-245310+1725" +"-202576+1750" +"-190343+18350" +"-424382+23050" +"59491+9975" +"235484+11475" +"-16309-13500" +"311684-8475" +"SUM(C6:C14)" +"SUM(S5:S14)" +"'[1]Roll-1'!B5" +"'[1]Roll-1'!$B3" +"'[1]Roll-2'!$B3" +"'[1]Roll-3'!$B3" +"'[1]Roll-4'!$B3" +"'[1]Roll-5'!$B3" +"'[1]Roll-6'!$B3" +"'[1]Roll-7'!$B3" +"'[1]Roll-8'!$B3" +"'[1]Roll-9'!$B3" +"'[1]Roll-10'!$B3" +"'[1]Roll-11'!$B3" +"'[1]Roll-12'!$B3" +"'[1]Roll-13'!$B3" +"'[1]Roll-14'!$B3" +"'[1]Roll-15'!$B3" +"'[1]Roll-1'!B3" +"'[1]Roll-1'!$C3" +"'[1]Roll-2'!$C3" +"'[1]Roll-3'!$C3" +"'[1]Roll-4'!$C3" +"'[1]Roll-5'!$C3" +"'[1]Roll-6'!$C3" +"'[1]Roll-7'!$C3" +"'[1]Roll-8'!$C3" +"'[1]Roll-9'!$C3" +"'[1]Roll-10'!$C3" +"'[1]Roll-11'!$C3" +"'[1]Roll-12'!$C3" +"'[1]Roll-13'!$C3" +"'[1]Roll-14'!$C3" +"'[1]Roll-15'!$C3" +"+[1]Input!A4" +"A4" +"'[1]Roll-1'!$R15" +"'[1]Roll-2'!$R15" +"'[1]Roll-3'!$R15" +"'[1]Roll-4'!$R15" +"'[1]Roll-5'!$R15" +"'[1]Roll-6'!$R15" +"'[1]Roll-7'!$R15" +"'[1]Roll-8'!$R15" +"'[1]Roll-9'!$R15" +"'[1]Roll-10'!$R15" +"'[1]Roll-11'!$R15" +"'[1]Roll-12'!$R15" +"'[1]Roll-13'!$R15" +"'[1]Roll-14'!$R15" +"'[1]Roll-15'!$R15" +"IF(AG14=0,0,AG15/AG14)" +"+'[1]Roll-1'!$R16" +"+'[1]Roll-2'!$R16" +"+'[1]Roll-3'!$R16" +"+'[1]Roll-4'!$R16" +"+'[1]Roll-5'!$R16" +"+'[1]Roll-6'!$R16" +"+'[1]Roll-7'!$R16" +"+'[1]Roll-8'!$R16" +"+'[1]Roll-9'!$R16" +"+'[1]Roll-10'!$R16" +"+'[1]Roll-11'!$R16" +"+'[1]Roll-12'!$R16" +"+'[1]Roll-13'!$R16" +"+'[1]Roll-14'!$R16" +"+'[1]Roll-15'!$R16" +"C14+E14+G14+I14+K14+M14+O14+Q14+S14+U14+W14+Y14+AA14+AC14" +"'[1]Roll-1'!$S14+'[1]Roll-1'!$Y16" +"'[1]Roll-2'!$S14+'[1]Roll-2'!$Y16" +"'[1]Roll-3'!$S14+'[1]Roll-3'!$Y16" +"'[1]Roll-4'!$S14+'[1]Roll-4'!$Y16" +"'[1]Roll-5'!$S14+'[1]Roll-5'!$Y16" +"'[1]Roll-6'!$S14+'[1]Roll-6'!$Y16" +"'[1]Roll-7'!$S14+'[1]Roll-7'!$Y16" +"'[1]Roll-8'!$S14+'[1]Roll-8'!$Y16" +"'[1]Roll-9'!$S14+'[1]Roll-9'!$Y16" +"'[1]Roll-10'!$S14+'[1]Roll-10'!$Y16" +"'[1]Roll-11'!$S14+'[1]Roll-11'!$Y16" +"'[1]Roll-12'!$S14+'[1]Roll-12'!$Y16" +"'[1]Roll-13'!$S14+'[1]Roll-13'!$Y16" +"'[1]Roll-14'!$S14+'[1]Roll-14'!$Y16" +"'[1]Roll-15'!$S14+'[1]Roll-15'!$Y16" +"'[1]Roll-1'!$T14+'[1]Roll-1'!$Y17" +"'[1]Roll-2'!$T14+'[1]Roll-2'!$Y17" +"'[1]Roll-3'!$T14+'[1]Roll-3'!$Y17" +"'[1]Roll-4'!$T14+'[1]Roll-4'!$Y17" +"'[1]Roll-5'!$T14+'[1]Roll-5'!$Y17" +"'[1]Roll-6'!$T14+'[1]Roll-6'!$Y17" +"'[1]Roll-7'!$T14+'[1]Roll-7'!$Y17" +"'[1]Roll-8'!$T14+'[1]Roll-8'!$Y17" +"'[1]Roll-9'!$T14+'[1]Roll-9'!$Y17" +"'[1]Roll-10'!$T14+'[1]Roll-10'!$Y17" +"'[1]Roll-11'!$T14+'[1]Roll-11'!$Y17" +"'[1]Roll-12'!$T14+'[1]Roll-12'!$Y17" +"'[1]Roll-13'!$T14+'[1]Roll-13'!$Y17" +"'[1]Roll-14'!$T14+'[1]Roll-14'!$Y17" +"'[1]Roll-15'!$T14+'[1]Roll-15'!$Y17" +"SUM(C19:C20)" +"EOMONTH(A4,-1)" +"'[1]Roll-1'!$S24+'[1]Roll-1'!$Y16" +"'[1]Roll-2'!$S24+'[1]Roll-2'!$Y16" +"'[1]Roll-3'!$S24+'[1]Roll-3'!$Y16" +"'[1]Roll-4'!$S24+'[1]Roll-4'!$Y16" +"'[1]Roll-5'!$S24+'[1]Roll-5'!$Y16" +"'[1]Roll-6'!$S24+'[1]Roll-6'!$Y16" +"'[1]Roll-7'!$S24+'[1]Roll-7'!$Y16" +"'[1]Roll-8'!$S24+'[1]Roll-8'!$Y16" +"'[1]Roll-9'!$S24+'[1]Roll-9'!$Y16" +"'[1]Roll-10'!$S24+'[1]Roll-10'!$Y16" +"'[1]Roll-11'!$S24+'[1]Roll-11'!$Y16" +"'[1]Roll-12'!$S24+'[1]Roll-12'!$Y16" +"'[1]Roll-13'!$S24+'[1]Roll-13'!$Y16" +"'[1]Roll-14'!$S24+'[1]Roll-14'!$Y16" +"'[1]Roll-15'!$S24+'[1]Roll-15'!$Y16" +"'[1]Roll-1'!$T24+'[1]Roll-1'!$Y17" +"'[1]Roll-2'!$T24+'[1]Roll-2'!$Y17" +"'[1]Roll-3'!$T24+'[1]Roll-3'!$Y17" +"'[1]Roll-4'!$T24+'[1]Roll-4'!$Y17" +"'[1]Roll-5'!$T24+'[1]Roll-5'!$Y17" +"'[1]Roll-6'!$T24+'[1]Roll-6'!$Y17" +"'[1]Roll-7'!$T24+'[1]Roll-7'!$Y17" +"'[1]Roll-8'!$T24+'[1]Roll-8'!$Y17" +"'[1]Roll-9'!$T24+'[1]Roll-9'!$Y17" +"'[1]Roll-10'!$T24+'[1]Roll-10'!$Y17" +"'[1]Roll-11'!$T24+'[1]Roll-11'!$Y17" +"'[1]Roll-12'!$T24+'[1]Roll-12'!$Y17" +"'[1]Roll-13'!$T24+'[1]Roll-13'!$Y17" +"'[1]Roll-14'!$T24+'[1]Roll-14'!$Y17" +"'[1]Roll-15'!$T24+'[1]Roll-15'!$Y17" +"EOMONTH(A4,-1)" +"-C26+C21" +"EOMONTH(A4,-1)" +"'[1]Roll-1'!$M30" +"'[1]Roll-2'!$M30" +"'[1]Roll-3'!$M30" +"'[1]Roll-4'!$M30" +"'[1]Roll-5'!$M30" +"'[1]Roll-6'!$M30" +"'[1]Roll-7'!$M30" +"'[1]Roll-8'!$M30" +"'[1]Roll-9'!$M30" +"'[1]Roll-10'!$M30" +"'[1]Roll-11'!$M30" +"'[1]Roll-12'!$M30" +"'[1]Roll-13'!$M30" +"'[1]Roll-14'!$M30" +"'[1]Roll-15'!$M30" +"SUM(C33:C35)" +"A4" +"+'[1]Roll-1'!$B60" +"+'[1]Roll-2'!$B60" +"+'[1]Roll-3'!$B60" +"+'[1]Roll-4'!$B60" +"+'[1]Roll-5'!$B60" +"+'[1]Roll-6'!$B60" +"+'[1]Roll-7'!$B60" +"+'[1]Roll-8'!$B60" +"+'[1]Roll-9'!$B60" +"+'[1]Roll-10'!$B60" +"+'[1]Roll-11'!$B60" +"+'[1]Roll-12'!$B60" +"+'[1]Roll-13'!$B60" +"+'[1]Roll-14'!$B60" +"+'[1]Roll-15'!$B60" +"('[1]Roll-1'!$B53)" +"('[1]Roll-2'!$B53)" +"('[1]Roll-3'!$B53)" +"('[1]Roll-4'!$B53)" +"('[1]Roll-5'!$B53)" +"('[1]Roll-6'!$B53)" +"('[1]Roll-7'!$B53)" +"'[1]Roll-8'!$B53" +"'[1]Roll-9'!$B53" +"('[1]Roll-10'!$B53)" +"('[1]Roll-11'!$B53)" +"('[1]Roll-12'!$B53)" +"('[1]Roll-13'!$B53)" +"('[1]Roll-14'!$B53)" +"('[1]Roll-15'!$B53)" +"C41+E41+G41+I41+K41+M41+O41+Q41+S41+U41+W41+Y41+AA41+AC41+AE41" +"('[1]Roll-1'!$B47+'[1]Roll-1'!$B51+'[1]Roll-1'!$B54+'[1]Roll-1'!$B52)" +"('[1]Roll-2'!$B47)" +"('[1]Roll-3'!B47+'[1]Roll-3'!B51+'[1]Roll-3'!B50+'[1]Roll-3'!B52+'[1]Roll-3'!B54)" +"('[1]Roll-4'!$B47+'[1]Roll-4'!$B54)" +"('[1]Roll-5'!$B47)" +"('[1]Roll-6'!$B47+'[1]Roll-6'!$B51+'[1]Roll-6'!$B54+'[1]Roll-6'!$B52)" +"('[1]Roll-7'!$B47+'[1]Roll-7'!$B51+'[1]Roll-7'!$B54+'[1]Roll-7'!$B52)" +"'[1]Roll-8'!$B47" +"'[1]Roll-9'!$B47+'[1]Roll-9'!$B54" +"('[1]Roll-10'!$B47+'[1]Roll-10'!$B51+'[1]Roll-10'!$B54+'[1]Roll-10'!$B52)" +"('[1]Roll-11'!$B47+'[1]Roll-11'!$B51+'[1]Roll-11'!$B52)" +"('[1]Roll-12'!$B47+'[1]Roll-12'!$B51+'[1]Roll-12'!$B54+'[1]Roll-12'!$B52)" +"('[1]Roll-13'!$B47+'[1]Roll-13'!$B51+'[1]Roll-13'!$B54+'[1]Roll-13'!$B52)" +"('[1]Roll-14'!$B47+'[1]Roll-14'!$B51+'[1]Roll-14'!$B52)" +"('[1]Roll-15'!$B47+'[1]Roll-15'!$B51+'[1]Roll-15'!$B54+'[1]Roll-15'!$B52)" +"+'[1]Roll-1'!$B48" +"('[1]Roll-2'!$B48+'[1]Roll-2'!$B52+'[1]Roll-2'!$B54+'[1]Roll-2'!$B51)" +"('[1]Roll-3'!$B48)" +"('[1]Roll-4'!$B48)" +"('[1]Roll-5'!$B48+'[1]Roll-5'!$B52+'[1]Roll-5'!$B54+'[1]Roll-5'!$B51)" +"+'[1]Roll-6'!$B48" +"+'[1]Roll-7'!$B48" +"('[1]Roll-8'!$B48+'[1]Roll-8'!$B52+'[1]Roll-8'!$B54+'[1]Roll-8'!$B51)" +"('[1]Roll-9'!$B48+'[1]Roll-9'!$B52+'[1]Roll-9'!$B51)" +"+'[1]Roll-10'!$B48" +"(+'[1]Roll-11'!$B48+'[1]Roll-11'!B54)" +"+'[1]Roll-12'!$B48" +"+'[1]Roll-13'!$B48" +"(+'[1]Roll-14'!$B48+'[1]Roll-14'!B54)" +"+'[1]Roll-15'!$B48" +"('[1]Roll-1'!$B50+'[1]Roll-1'!$B49)" +"('[1]Roll-2'!$B50+'[1]Roll-2'!$B49)" +"('[1]Roll-4'!$B49+'[1]Roll-4'!$B51+'[1]Roll-4'!$B52)" +"'[1]Roll-6'!$B48" +"'[1]Roll-7'!$B49" +"'[1]Roll-9'!$B49" +"'[1]Roll-10'!$B49" +"'[1]Roll-11'!$B49" +"'[1]Roll-12'!$B49" +"('[1]Roll-13'!$B50+'[1]Roll-13'!$B49)" +"('[1]Roll-14'!$B50+'[1]Roll-14'!$B49)" +"('[1]Roll-15'!$B50+'[1]Roll-15'!$B49)" +"+'[1]Roll-1'!$B55" +"+'[1]Roll-2'!$B55" +"+'[1]Roll-3'!$B55" +"+'[1]Roll-4'!$B55" +"+'[1]Roll-5'!$B55" +"+'[1]Roll-6'!$B55" +"+'[1]Roll-7'!$B55" +"+'[1]Roll-8'!$B55" +"+'[1]Roll-9'!$B55" +"+'[1]Roll-10'!$B55" +"+'[1]Roll-11'!$B55" +"+'[1]Roll-12'!$B55" +"+'[1]Roll-13'!$B55" +"+'[1]Roll-14'!$B55" +"+'[1]Roll-15'!$B55" +"'[1]Roll-1'!$B67" +"'[1]Roll-2'!$B67" +"'[1]Roll-3'!$B67" +"'[1]Roll-4'!$B67" +"'[1]Roll-5'!$B67" +"'[1]Roll-6'!$B67" +"'[1]Roll-7'!$B67" +"'[1]Roll-8'!$B67" +"'[1]Roll-9'!$B67" +"'[1]Roll-10'!$B67" +"'[1]Roll-11'!$B67" +"'[1]Roll-12'!$B67" +"'[1]Roll-13'!$B67" +"'[1]Roll-14'!$B67" +"'[1]Roll-15'!$B67" +"SUM(C41:C49)" +"+'[1]Roll-1'!$B63" +"+'[1]Roll-2'!$B63" +"+'[1]Roll-3'!$B63" +"+'[1]Roll-4'!$B63" +"+'[1]Roll-5'!$B63" +"+'[1]Roll-6'!$B63" +"+'[1]Roll-7'!$B63" +"+'[1]Roll-8'!$B63" +"+'[1]Roll-9'!$B63" +"+'[1]Roll-10'!$B63" +"+'[1]Roll-11'!$B63" +"+'[1]Roll-12'!$B63" +"+'[1]Roll-13'!$B63" +"+'[1]Roll-14'!$B63" +"+'[1]Roll-15'!$B63" +"(+'[1]Roll-1'!$B62+'[1]Roll-1'!$B70+'[1]Roll-1'!$B66)" +"(+'[1]Roll-2'!$B62+'[1]Roll-2'!$B70+'[1]Roll-2'!$B66)" +"(+'[1]Roll-3'!$B62+'[1]Roll-3'!$B70+'[1]Roll-3'!$B66)" +"(+'[1]Roll-4'!$B62+'[1]Roll-4'!$B70+'[1]Roll-4'!$B66)" +"(+'[1]Roll-5'!$B62+'[1]Roll-5'!$B70+'[1]Roll-5'!$B66)" +"(+'[1]Roll-6'!$B62+'[1]Roll-6'!$B70+'[1]Roll-6'!$B66)" +"(+'[1]Roll-7'!$B62+'[1]Roll-7'!$B70+'[1]Roll-7'!$B66)" +"(+'[1]Roll-8'!$B62+'[1]Roll-8'!$B70+'[1]Roll-8'!$B66)" +"(+'[1]Roll-9'!$B62+'[1]Roll-9'!$B70+'[1]Roll-9'!$B66)" +"(+'[1]Roll-10'!$B62+'[1]Roll-10'!$B70+'[1]Roll-10'!$B66)" +"(+'[1]Roll-11'!$B62+'[1]Roll-11'!$B70+'[1]Roll-11'!$B66)" +"(+'[1]Roll-12'!$B62+'[1]Roll-12'!$B70+'[1]Roll-12'!$B66)" +"(+'[1]Roll-13'!$B62+'[1]Roll-13'!$B70+'[1]Roll-13'!$B66)" +"(+'[1]Roll-14'!$B62+'[1]Roll-14'!$B70+'[1]Roll-14'!$B66)" +"(+'[1]Roll-15'!$B62+'[1]Roll-15'!$B70+'[1]Roll-15'!$B66)" +"C39+C50+C51+C52" +"+C50" +"A4" +"+('[1]Roll-1'!$E19)" +"+('[1]Roll-2'!$E19)" +"+('[1]Roll-3'!$E19)" +"+('[1]Roll-4'!$E19)" +"+('[1]Roll-5'!$E19)" +"+('[1]Roll-6'!$E19)" +"+('[1]Roll-7'!$E19)" +"'[1]Roll-8'!$E19" +"'[1]Roll-9'!$E19" +"+('[1]Roll-10'!$E19)" +"+('[1]Roll-11'!$E19)" +"+('[1]Roll-12'!$E19)" +"+('[1]Roll-13'!$E19)" +"+('[1]Roll-14'!$E19)" +"+('[1]Roll-15'!$E19)" +"('[1]Roll-1'!$B58)" +"('[1]Roll-2'!$B58)" +"('[1]Roll-3'!$B58)" +"('[1]Roll-4'!$B58)" +"('[1]Roll-5'!$B58)" +"('[1]Roll-6'!$B58)" +"('[1]Roll-7'!$B58)" +"('[1]Roll-8'!$B58)" +"('[1]Roll-9'!$B58)" +"('[1]Roll-10'!$B58)" +"('[1]Roll-11'!$B58)" +"('[1]Roll-12'!$B58)" +"('[1]Roll-13'!$B58)" +"('[1]Roll-14'!$B58)" +"('[1]Roll-15'!$B58)" +"C56" +"Y56-SUM(Y57:Y58)" +"C34+C51-C61" +"+'[1]Roll-1'!$E26" +"+'[1]Roll-2'!$E26" +"+'[1]Roll-3'!$E26" +"+'[1]Roll-4'!$E26" +"+'[1]Roll-5'!$E26" +"+'[1]Roll-6'!$E26" +"+'[1]Roll-7'!$E26" +"+'[1]Roll-8'!$E26" +"+'[1]Roll-9'!$E26" +"+'[1]Roll-10'!$E26" +"+'[1]Roll-11'!$E26" +"+'[1]Roll-12'!$E26" +"+'[1]Roll-13'!$E26" +"+'[1]Roll-14'!$E26" +"+'[1]Roll-15'!$E26" +"+'[1]Roll-1'!$E36" +"+'[1]Roll-2'!$E36" +"+'[1]Roll-3'!$E36" +"+'[1]Roll-4'!$E36" +"+'[1]Roll-5'!$E36" +"+'[1]Roll-6'!$E36" +"+'[1]Roll-7'!$E36" +"+'[1]Roll-8'!$E36" +"+'[1]Roll-9'!$E36" +"+'[1]Roll-10'!$E36" +"+'[1]Roll-11'!$E36" +"+'[1]Roll-12'!$E36" +"+'[1]Roll-13'!$E36" +"+'[1]Roll-14'!$E36" +"+'[1]Roll-15'!$E36" +"C63-SUM(C60:C62)+('[1]Roll-1'!B67/1000)*0" +"C36+C53" +"E63-SUM(E60:E62)+('[1]Roll-2'!D67/1000)*0" +"G63-SUM(G60:G62)+('[1]Roll-3'!G67/1000)*0" +"I63-SUM(I60:I62)+('[1]Roll-3'!H67/1000)*0" +"M63-SUM(M60:M62)+('[1]Roll-6'!L67/1000)*0" +"O63-SUM(O60:O62)+('[1]Roll-7'!N67/1000)*0" +"Q63-SUM(Q60:Q62)+('[1]Roll-8'!P67/1000)*0" +"S63-SUM(S60:S62)+('[1]Roll-9'!R67/1000)*0" +"U63-SUM(U60:U62)+('[1]Roll-10'!U67/1000)*0" +"W63-SUM(W60:W62)+('[1]Roll-10'!V67/1000)*0" +"Y36+Y53-Y49" +"AA63-SUM(AA60:AA62)+('[1]Roll-13'!Z67/1000)*0" +"AC63-SUM(AC60:AC62)+('[1]Roll-14'!AB67/1000)*0" +"SUM(C69:C71)-C63+C66" +"A4" +"+C60" +"+C61+0" +"C39-C93" +"SUM(C86:C88)+C75-C89" +"C63-C91" +"W63-W91+W85" +"'[1]Roll-1'!B74+'[1]Roll-2'!B74+'[1]Roll-3'!B74+'[1]Roll-4'!B74+'[1]Roll-5'!B74+'[1]Roll-6'!B74+'[1]Roll-7'!B74+'[1]Roll-8'!B74" +"NOW()" +"NOW()" +"NOW()" +"DAY(EOMONTH(B5,0))" +"EOMONTH(PromptMonth,0)" +"CurrentPostId" +"PriorPostId" +"post_id+1" +"B28+1" +"EDATE(PromptMonth,-1)+DayOfTheMonth-1" +"EOMONTH(F7,1)" +"EOMONTH(F7,1)" +"EOMONTH(L8,1)" +"EOMONTH(V7,11)" +"EOMONTH(X7,12)" +"NOW()+3" +"EOMONTH(F7,1)" +"EOMONTH(L7,0)" +"EOMONTH(V7,10)" +"EOMONTH(X7,11)" +"EOMONTH(AD7,71)" +"EOMONTH(AF7,59)" +"EOMONTH(AH7,93)" +"CONCATENATE(TEXT(F7,""mmm-yy""),""/"",(TEXT(AH8,""mmm-yy"")))" +"SUMIF('R3'!$A$3:$A$3000,F$6,'R3'!$D$3:$D$3000)" +"SUM(F10:AH10)-H10" +"AJ10-'GRMS Positions'!AJ10" +"AJ10-'Financial Position Prior Day'!AJ10" +"SUMIF(Exotics!$G4:$G400,J$6,Exotics!$D4:$D400)" +"SUM(F11:AH11)" +"SUMIF('R2'!$A$3:$A$6000,J$6,'R2'!$E$3:$E$6000)+SUMIF('R5'!$A$3:$A$6000,J$6,'R5'!$E$3:$E$6000)" +"IF(TODAY()>=_NX1,0,SUMIF('R2'!$A$3:$A$6000,J$6,'R2'!$I$3:$I$6000))" +"SUMIF('R2'!$A$3:$A$6000,N$6,'R2'!$I$3:$I$6000)" +"IF(TODAY()>=_NX1,0,SUMIF('R1'!$A$3:$A$3000,J$6,'R1'!$D$3:$D$3000)+SUMIF('R4'!$A$3:$A$3000,J$6,'R4'!$D$3:$D$3000)+J16)" +"SUMIF('R1'!$A$3:$A$3000,L$6,'R1'!$D$3:$D$3000)+SUMIF('R4'!$A$3:$A$3000,L$6,'R4'!$D$3:$D$3000)+L16" +"SUM(F14:AH14)-H13" +"F10+F11+F13+F14" +"SUMIF('R2'!$A$3:$A$3000,H$6,'R2'!$F$3:$F$3000)" +"F15-F26" +"A9 & "" GRMS Positions""" +"SUMIF(Reference,F$6&$E$10,'GRMS Detail'!$D$2:$D$300)/10000" +"SUMIF(Reference,H$6&$E21,'GRMS Detail'!$D$2:$D$300)/10000" +"IF(TODAY()>=_NX1,0,SUMIF(Reference,J$6&$E23,'GRMS Detail'!$D$2:$D$300)/10000)" +"SUMIF(Reference,J$6&$E24,'GRMS Detail'!$E$2:$E$300)/10000" +"IF(TODAY()>=_NX1,0,SUMIF(Reference,J$6&$E25,'GRMS Detail'!$D$2:$D$300)/10000)+J27" +"EDATE(PromptMonth,-1)+DayOfTheMonth-1" +"NOW()+1" +"EOMONTH(F7,1)" +"EOMONTH(F7,1)" +"EOMONTH(L8,1)" +"EOMONTH(V7,11)" +"EOMONTH(X7,12)" +"EOMONTH(F7,1)" +"EOMONTH(L7,0)" +"EOMONTH(V7,10)" +"EOMONTH(X7,11)" +"EOMONTH(AD7,71)" +"EOMONTH(AF7,59)" +"EOMONTH(AH7,93)" +"CONCATENATE(TEXT(F7,""mmm-yy""),""/"",(TEXT(AH8,""mmm-yy"")))" +"'Financial Book Position'!$A$9" +"SUMIF(Reference,F$6&$E$10,'GRMS Detail'!$D$2:$D$300)/10000" +"SUMIF('R5'!$A$3:$A$3000,H$6,'R5'!$D$3:$D$3000)" +"SUM(F10:AH10)-H10" +"SUMIF(Exotics!$G4:$G400,J$6,Exotics!$D4:$D400)" +"SUM(F11:AH11)" +"SUMIF(Reference,J$6&$E12,'GRMS Detail'!$D$2:$D$300)/10000" +"SUMIF(Reference,J$6&$E13,'GRMS Detail'!$E$2:$E$300)/10000" +"SUMIF(Reference,J$6&$E14,'GRMS Detail'!$D$2:$D$300)/10000+J16" +"SUM(F14:AH14)-H13" +"F10+F11+F13+F14" +"SUMIF('R2'!$A$3:$A$3000,H$6,'R2'!$F$3:$F$3000)" +"IF(REF_DT=_NX1,0,SUMIF('R2'!$K$3:$K$3000,H$6,'R2'!$G$3:$G$3000))" +"SUMIF('R2'!$K$3:$K$3000,J$6,'R2'!$E$3:$E$3000)+SUMIF('R5'!$K$3:$K$3000,J$6,'R5'!$E$3:$E$3000)" +"SUM(F12:Q12)" +"SUMIF('R2'!$K$3:$K$3000,F$6,'R2'!$I$3:$I$3000)" +"IF(TODAY()>=_NX1,0,SUMIF('R2'!$K$3:$K$3000,H$6,'R2'!$I$3:$I$3000))" +"SUMIF('R1'!$K$3:$K$3000,F$6,'R1'!$D$3:$D$3000)+F16+SUMIF('R4'!$K$3:$K$3000,F$6,'R4'!$D$3:$D$3000)" +"IF(TODAY()>=_NX1,0,SUMIF('R1'!$K$3:$K$3000,H$6,'R1'!$D$3:$D$3000)+H16+SUMIF('R4'!$K$3:$K$3000,H$6,'R4'!$D$3:$D$3000))" +"F10+F14+F11" +"R10+R14+R11+R13" +"SUMIF('R2'!$K$3:$K$3000,H$6,'R2'!$F$3:$F$3000)" +"SUMIF('R2'!$A$3:$A$3000,J$6,'R2'!$F$3:$F$3000)" +"R15-'Financial Position Prior Day'!AJ15" +"T15-'Financial Position Prior Day'!AJ14-'Financial Position Prior Day'!AJ10-'Financial Position Prior Day'!AJ11" +"MIN($A$4:$A$288)" +"VLOOKUP(H1,$A$4:$B$288,2,FALSE)" +"MAX($A$4:$A$288)" +"MAX(ABS(H1),ABS(H2))" +"IF(ABS(H2)>ABS(H1),I2,I1)" +"SUMIF('R3'!$B$3:$B$6000,$B4,'R3'!$D$3:$D$6000)" +"Months!F4" +"SUM(A4:A288)-'Financial Book Position'!AJ15" +"SUMIF('R1'!$B$3:$B$6000,$B5,'R1'!$D$3:$D$6000)+IF(TODAY()>=_NX1,0,SUMIF('R2'!$B$3:$B$6000,$B5,'R2'!$I$3:$I$6000))+IF(TODAY()>=_NX1,0,SUMIF('R3'!$B$3:$B$6000,$B5,'R3'!$D$3:$D$6000))+SUMIF('R2'!$B$3:$B$3000,B5,'R2'!$F$3:$F$3000)" +"SUMIF('R1'!$B$3:$B$6000,$B6,'R1'!$D$3:$D$6000)+SUMIF('R2'!$B$3:$B$6000,$B6,'R2'!$I$3:$I$6000)+SUMIF('R3'!$B$3:$B$6000,$B6,'R3'!$D$3:$D$6000)" +"'Financial Book Position'!A5-1" +"EDATE(PromptMonth,-1)+DayOfTheMonth-1" +"NOW()" +"EOMONTH(F7,1)" +"EOMONTH(J8,1)" +"EOMONTH(T7,12)" +"EOMONTH(F7,1)" +"EOMONTH(J7,0)" +"EOMONTH(R7,7)" +"EOMONTH(T7,11)" +"EOMONTH(AB7,71)" +"EOMONTH(AD7,59)" +"EOMONTH(AF7,93)" +"CONCATENATE(TEXT(F7,""mmm-yy""),""/"",(TEXT(AF8,""mmm-yy"")))" +"'Financial Book Position'!F10-'Financial Position Prior Day'!F10" +"'Financial Book Position'!J10-'Financial Position Prior Day'!H10" +"'Financial Book Position'!AH10-'Financial Position Prior Day'!AF13" +"SUM(F10:AF10)" +"'Financial Book Position'!F12-'Financial Position Prior Day'!F11" +"'Financial Book Position'!J12-'Financial Position Prior Day'!H11" +"'Financial Book Position'!AH12-'Financial Position Prior Day'!AF14" +"F10+F12+F13" +"'Financial Book Position'!F16-'Financial Position Prior Day'!F18" +"'Financial Book Position'!J16-'Financial Position Prior Day'!H18" +"_NXB3" +"_NXB2" +"_NX1" +"IF(J21<$F$5,1)" +"F4" +"J21+1" +"IF(J51<$F$5,1,2)" +"IF(J82>$F$5,0,)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"INDEX(lava,MATCH(B4,SumMonths,0),2)" +"SUM(E4:E65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"INDEX(lava,MATCH(B4,SumMonths,0),2)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"INDEX(lava,MATCH(B4,SumMonths,0),2)" +"SUM(D4:D65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"INDEX(lava,MATCH(B4,SumMonths,0),2)" +"SUM(E4:E65536)" +"INDEX(BucketTable,MATCH(B4,SumMonths,0),1)" +"INDEX(lava,MATCH(B4,SumMonths,0),2)" +"SUM(D4:D65536)" +"[10]Curves!D14" +"+[10]Position!$B4" +"+[10]Position!$C4" +"SUM(B4:C4)" +"+D4*10000" +"INDEX(BucketTable,MATCH(A4,SumMonths,0),1)" +"INDEX(lava,MATCH(A4,SumMonths,0),2)" +"SUM(D4:D101)" +"IF(B4=B5,""NEW MONTH!! Change Filenames on tab hyperlinks below"", "" "")" +"HYPERLINK(""[\\ectcal\calgary\secure\Risk Management\GASBOOK\CAN$1000.xls]PriceAlberta!K75"", ""West Price"")" +"HYPERLINK(""[\\ectcal\calgary\secure\Risk Management\GASBOOK\CAN$1000.xls]AlbertaIndex!K75"", ""West Index"")" +"HYPERLINK(""[\\ectcal\calgary\secure\Risk Management\GASBOOK\CAN$1000.xls]PriceBC!K75"", ""Price BC"")" +"HYPERLINK(""[\\ectcal\calgary\secure\Risk Management\GASBOOK\CAN$1000.xls]BCIndex!K75"", ""BC Index"")" +"HYPERLINK(""[\\ectcal\calgary\secure\Risk Management\GASBOOK\CAN$1000.xls]PriceEOL!K75"", ""EOL Price"")" +"HYPERLINK(""[\\ectcal\calgary\secure\Risk Management\GASBOOK\CAN$1000.xls]EOLIndex!K75"", ""EOL Index"")" +"HYPERLINK(""[\\ectcal\calgary\secure\Risk Management\GASBOOK\CAN$1000.xls]Straddle!K75"", ""Straddle"")" +"HYPERLINK(""[\\ectcal\calgary\secure\Risk Management\GASBOOK\CAN$1000.xls]Options!K75"", ""CAD Options"")" +"HYPERLINK(""[\\ectcal\calgary\secure\Risk Management\GASBOOK\CAN$1000.xls]OptionsIndex!K75"", ""Options Index"")" +"HYPERLINK(""[\\ectcal\calgary\secure\Risk Management\GASBOOK\CAN$1000.xls]OptionsProp!K75"", ""USD Options"")" +"HYPERLINK(""[\\ectcal\calgary\secure\Risk Management\GASBOOK\CAN$1000.xls]SpotRates!A1"", ""Spot Rates"")" +"PriceAlberta!D15" +"IF(B4=B5, "" FX alert above shows #N/A on 1st of every month"", "" "")" +"Report!A4" +"SUM(G10:G12)" +"SUM(G14:G15)" +"I44-G14-G10" +"SUM(H12:H22)+G19+G20" +"+H23-Report!M85" +"SUBTOTAL(9,H27:H34)" +"H35+H23" +"+Report!G85+Report!M85-NewDeals!H37" +"PriceAlberta!B5" +"AlbertaIndex!$B3" +"PriceEOL!$B3" +"EOLIndex!$B3" +"OptionsIndex!$B3" +"Straddle!$B3" +"'US $'!$B3" +"PriceAlberta!$C3" +"AlbertaIndex!$C3" +"PriceEOL!$C3" +"EOLIndex!$C3" +"OptionsIndex!$C3" +"Straddle!$C3" +"'US $'!$C3" +"'US $'!B3" +"PriceAlberta!B6" +"AlbertaIndex!B6" +"[1]PriceBC!B6" +"[1]BCIndex!B6" +"Options!B6" +"A4" +"PriceAlberta!$R15" +"AlbertaIndex!$R15" +"IF(G18=0,0,G14/G18)" +"PriceEOL!$R15" +"EOLIndex!$R15" +"'Price - East '!$R15" +"OptionsIndex!$R15" +"Straddle!$R15" +"'US $'!$R15" +"PriceAlberta!L16/100" +"AlbertaIndex!L16/100" +"+E14+C14" +"+PriceEOL!$R16" +"+EOLIndex!$R16" +"'Price - East '!H16/100" +"+OptionsIndex!$R16" +"+Straddle!$R16" +"+Y14+#REF!" +"+G14+M14+#REF!" +"+'US $'!$R16" +"#REF!+E14+AE14+AG14+I14+K14+W14+Y14" +"PriceAlberta!M16/100" +"AlbertaIndex!M16/100" +"'Price - East '!I16/100" +"PriceAlberta!N16/1000" +"AlbertaIndex!N16/1000" +"'Price - East '!J16/1000" +"PriceAlberta!O16/100" +"AlbertaIndex!O16/100" +"'Price - East '!K16/100" +"PriceAlberta!$R17" +"AlbertaIndex!$R17" +"PriceEOL!$R17" +"EOLIndex!$R17" +"'Price - East '!$R17" +"OptionsIndex!$R17" +"Straddle!$R17" +"'US $'!$R17" +"PriceAlberta!$S14+PriceAlberta!$Y16" +"AlbertaIndex!$S14+AlbertaIndex!$Y16" +"PriceEOL!$S14+PriceEOL!$Y16" +"EOLIndex!$S14+EOLIndex!$Y16" +"'Price - East '!$S14+'Price - East '!$Y16" +"OptionsIndex!$S14+OptionsIndex!$Y16" +"Straddle!$S14+Straddle!$Y16" +"'US $'!$S14+'US $'!$Y16" +"PriceAlberta!$T14+PriceAlberta!$Y17" +"AlbertaIndex!$T14+AlbertaIndex!$Y17" +"PriceEOL!$T14+PriceEOL!$Y17" +"EOLIndex!$T14+EOLIndex!$Y17" +"'Price - East '!$T14+'Price - East '!$Y17" +"OptionsIndex!$T14+OptionsIndex!$Y17" +"Straddle!$T14+Straddle!$Y17" +"'US $'!$T14+'US $'!$Y17" +"SUM(C20:C21)" +"PriceAlberta!$S24+PriceAlberta!$Y16" +"AlbertaIndex!$S24+AlbertaIndex!$Y16" +"PriceEOL!$S24+PriceEOL!$Y16" +"EOLIndex!$S24+EOLIndex!$Y16" +"'Price - East '!$S24+'Price - East '!$Y16" +"OptionsIndex!$S24+OptionsIndex!$Y16" +"Straddle!$S24+Straddle!$Y16" +"'US $'!$S24+'US $'!$Y16" +"PriceAlberta!$T24+PriceAlberta!$Y17" +"AlbertaIndex!$T24+AlbertaIndex!$Y17" +"PriceEOL!$T24+PriceEOL!$Y17" +"EOLIndex!$T24+EOLIndex!$Y17" +"'Price - East '!$T24+'Price - East '!$Y17" +"OptionsIndex!$T24+OptionsIndex!$Y17" +"Straddle!$T24+Straddle!$Y17" +"'US $'!$T24+'US $'!$Y17" +"-C27+C22" +"E29+A29" +"Y29+#REF!" +"PriceAlberta!$M30/1" +"AlbertaIndex!$M30/1" +"(+E34+C34)" +"PriceEOL!$M30/1" +"EOLIndex!$M30/1" +"PriceBC!$M30/1" +"BCIndex!$M30/1" +"Options!$M30/1+OptionsProp!M30" +"OptionsIndex!$M30/1" +"Straddle!$M30/1" +"(+U34+W34+Y34)" +"M34+G34+AA34+S34" +"'US $'!$M30/1" +"Options!$M31/1+OptionsProp!$M31/1" +"SUM(C34:C36)" +"A4" +"(AC40-('Orig Sched'!Q181*1000))" +"+PriceAlberta!$B60/1" +"+AlbertaIndex!$B60/1" +"+PriceEOL!$B60/1" +"+EOLIndex!$B60/1" +"+PriceBC!$B60/1" +"+BCIndex!$B60/1" +"+Options!$B60/1+OptionsProp!$B60/1" +"+OptionsIndex!$B60/1" +"+Straddle!$B60/1" +"+'US $'!$B60/1" +"(AL40-'Orig Sched'!O185)*0" +"+'Orig Sched'!Q16" +"PriceAlberta!B53" +"AlbertaIndex!B53" +"+PriceEOL!B53" +"+EOLIndex!B53" +"PriceBC!B53" +"BCIndex!B53" +"Options!B53+OptionsProp!B53" +"+OptionsIndex!B53" +"+Straddle!B53" +"'US $'!B53" +"+'Orig Sched'!Q12*1000" +"PriceAlberta!$B47" +"AlbertaIndex!$B47" +"+PriceEOL!B47" +"EOLIndex!$B47" +"PriceBC!$B47" +"BCIndex!$B47" +"Options!$B47+OptionsProp!$B47" +"OptionsIndex!$B47" +"(Straddle!$B47)" +"'US $'!$B47" +"(EOLIndex!$B48)/1" +"EOLIndex!$B49/1" +"OptionsIndex!$B49/1" +"Straddle!$B49/1" +"PriceAlberta!$B51+PriceAlberta!$B54" +"AlbertaIndex!$B51+AlbertaIndex!$B54" +"+PriceEOL!B51+PriceEOL!B54" +"EOLIndex!$B51+EOLIndex!$B54" +"PriceBC!$B51+PriceBC!$B54" +"BCIndex!$B51+BCIndex!$B54" +"Options!$B51+Options!$B54+OptionsProp!$B51+OptionsProp!$B54" +"OptionsIndex!$B51+OptionsIndex!$B54" +"+Straddle!B51+Straddle!B54" +"'US $'!$B51+'US $'!$B54" +"+PriceAlberta!$B55/1" +"+AlbertaIndex!$B55/1" +"+PriceEOL!$B55/1" +"+EOLIndex!$B55/1" +"+PriceBC!$B55/1" +"+BCIndex!$B55/1" +"+Options!$B55/1+OptionsProp!$B55/1" +"+OptionsIndex!$B55/1" +"+Straddle!$B55/1" +"+'US $'!$B55/1" +"PriceAlberta!$B67/1" +"AlbertaIndex!$B67/1" +"PriceEOL!$B67/1" +"EOLIndex!$B67/1" +"PriceBC!$B67/1" +"BCIndex!$B67/1" +"Options!$B67/1+OptionsProp!$B67/1" +"OptionsIndex!$B67/1" +"Straddle!$B67/1" +"'US $'!$B67/1" +"SUM(C42:C51)" +"SUM(AL43:AL51)" +"+PriceAlberta!$B63/1" +"+AlbertaIndex!$B63/1" +"+PriceEOL!$B63/1" +"+EOLIndex!$B63/1" +"+PriceBC!$B63/1" +"+BCIndex!$B63/1" +"+Options!$B63/1+OptionsProp!$B63/1" +"+OptionsIndex!$B63/1" +"+Straddle!$B63/1" +"+'US $'!$B63/1" +"+AC53/AE53" +"(+PriceAlberta!$B62+PriceAlberta!$B70+PriceAlberta!$B66)/1" +"(+AlbertaIndex!$B62+AlbertaIndex!$B70+AlbertaIndex!$B66)/1" +"(+PriceEOL!$B62+PriceEOL!$B70+PriceEOL!$B66)/1" +"(+EOLIndex!$B62+EOLIndex!$B70+EOLIndex!$B66)/1" +"PriceBC!$B62+PriceBC!$B70+PriceBC!$B66/1" +"BCIndex!$B62+BCIndex!$B70+BCIndex!$B66/1" +"(+Options!$B62+Options!$B70+Options!$B66)/1+(+OptionsProp!$B62+OptionsProp!$B70+OptionsProp!$B66)/1" +"(+OptionsIndex!$B62+OptionsIndex!$B70+OptionsIndex!$B66)/1" +"(+Straddle!$B62+Straddle!$B70+Straddle!$B66)/1" +"(+'US $'!$B62+'US $'!$B70+'US $'!$B66)/1" +"C40+C52+C53+C54" +"+G55-G40" +"AC55-AC40" +"(PriceBC!M30/SpotRates!D36)-(PriceBC!M30/SpotRates!J2)+(BCIndex!M30/SpotRates!D36)-(BCIndex!M30/SpotRates!J2)+(PriceAlberta!M30/SpotRates!D36)-(PriceAlberta!M30/SpotRates!J2)+(AlbertaIndex!M30/SpotRates!D36-AlbertaIndex!M30/SpotRates!J2)+(PriceEOL!M30/SpotRates!D36)-(PriceEOL!M30/SpotRates!J2)+(Options!M30/SpotRates!D36)-(Options!M30/SpotRates!J2)+(EOLIndex!M30/SpotRates!D36)-(EOLIndex!M30/SpotRates!J2)+(OptionsIndex!M30/SpotRates!D36)-(OptionsIndex!M30/SpotRates!J2)+(AC55/SpotRates!D36-Report!AC55/SpotRates!F36)+2419953-501619+121689+190368+529282+1087897+635274-36626-918354-209738-407157+594109+1149980+41444" +"AE55+AE57" +"A4" +"+(PriceAlberta!$E19/1)" +"+(AlbertaIndex!$E19/1)" +"+(PriceEOL!$E19/1)" +"+(EOLIndex!$E19/1)" +"+PriceBC!$E19/1" +"+BCIndex!$E19/1" +"+(Options!$E19/1)+(OptionsProp!$E19/1)" +"+(OptionsIndex!$E19/1)" +"+(Straddle!$E19/1)" +"+('US $'!$E19/1)" +"(PriceAlberta!$B58+PriceAlberta!$B64)/1" +"(AlbertaIndex!$B58+AlbertaIndex!$B64)/1" +"(PriceEOL!$B58+PriceEOL!B64)/1" +"(EOLIndex!$B58)/1+EOLIndex!B64" +"(PriceBC!$B58+PriceBC!$B64)/1" +"BCIndex!$B58+BCIndex!$B64/1" +"(Options!$B58+Options!$B64)/1+(OptionsProp!$B58+OptionsProp!$B64)/1" +"(OptionsIndex!$B58)/1+OptionsIndex!B64" +"(Straddle!$B58)/1+Straddle!B64" +"('US $'!$B58+'US $'!$B64)/1" +"PriceBC!$B59+PriceBC!$B65/1" +"C61-SUM(C62:C63)" +"C35+C53-C66" +"+PriceAlberta!$E26/1" +"+AlbertaIndex!$E26/1" +"+PriceEOL!$E26/1" +"+EOLIndex!$E26/1" +"+[1]PriceBC!$E26/1" +"+BCIndex!$E26/1" +"+Options!$E26/1+OptionsProp!$E26/1" +"+OptionsIndex!$E26/1" +"+Straddle!$E26/1" +"AA35+AA53-AA66" +"+'US $'!$E26/1" +"Y35+Y53-Y66" +"+PriceAlberta!$E36/1" +"+AlbertaIndex!$E36/1" +"+PriceEOL!$E36/1" +"+EOLIndex!$E36/1" +"+PriceBC!$E36/1" +"+BCIndex!$E36/1" +"+Options!$E36/1+OptionsProp!$E36/1" +"+OptionsIndex!$E36/1" +"+Straddle!$E36/1" +"+'US $'!$E36/1" +"60000-41867.65" +"C68-SUM(C65:C67)+(PriceAlberta!B67/1)*0" +"C37+C55" +"E68-SUM(E65:E67)+(AlbertaIndex!B67/1)*0" +"K68-SUM(K65:K67)+(PriceAlberta!L67/1000)*0" +"O68-SUM(O65:O67)+(PriceBC!F67/1000)*0" +"Q68-SUM(Q65:Q67)+(BCIndex!L67/1000)*0" +"U68-SUM(U65:U67)+([1]PriceAlberta!L67/1000)*0" +"U68-SUM(U65:U67)+(PriceAlberta!L67/1000)*0" +"Y68-SUM(Y65:Y67)+(PriceAlberta!T67/1)*0" +"AC68-SUM(AC65:AC67)+(PriceAlberta!D67/1000)*0" +"AE37+AE55+AE57" +"AG68-SUM(AG65:AG67)+(PriceAlberta!H67/1)*0" +"Y68-SUM(Y65:Y67)+(PriceAlberta!P67/1000)*0" +"AL68-SUM(AL65:AL67)+(PriceAlberta!R67/1000)*0" +"168514520+8661616+43676513+1288188-314638" +"41118431+73148" +"SUM(C74:C76)-C68+C71" +"SUM(U74:U76)-U68+U71" +"SUM(Y74:Y76)-Y68+Y71" +"A4" +"C65-216885420+6242588-8855818" +"E65-32238676-67774" +"I65" +"O65-0" +"U65-15432666" +"W65-292010" +"AE65-174723140" +"+C66--9399999" +"+E66" +"I66+0" +"AE66--7066522" +"C67-13367228-7530776+9170456" +"E67-8879755-5374" +"U67--15691027" +"W67--8901" +"AE67-1216320" +"(G77/SpotRates!J1)*0" +"(M77/SpotRates!J1)*0" +"IF(S77=0,0,(S77/[1]SpotRates!P1)*0)" +"(AA77/SpotRates!P1)*0" +"(AC77/[1]SpotRates!J1)*0" +"(G80-G78)*0" +"G77/SpotRates!D36" +"M77/SpotRates!D36" +"S77/[1]SpotRates!J36" +"Y77/SpotRates!D36" +"AA77/SpotRates!D36" +"AC77/SpotRates!D36" +"C40-C105" +"SUM(C95:C97)+C83-C98" +"C68-C103" +"SUM(U95:U97)+U83-U98" +"SUM(U95:U97)+U83-U98" +"(SUM(AE95:AE97)+AE83-AE98)" +"AE68-AE103-AE57" +"SUM(I95:I97)+I83-I98" +"SUM(Y95:Y97)+Y83-Y98" +"G98/SpotRates!B36" +"S98/[1]SpotRates!N36" +"AA98/SpotRates!T36" +"AC98/[1]SpotRates!F36" +"G101-G99" +"#REF!" +"AE98" +"+M98+G98" +"+S98+M98+G98" +"174383164.325367-AE122" +"Report!A4" +"'US $'!B3" +"A4" +"PriceAlberta!$R15" +"AlbertaIndex!$R15" +"PriceEOL!$R15" +"IF(I18=0,0,I14/I18)" +"'Price - East '!$R15" +"PriceAlberta!L16/100" +"AlbertaIndex!L16/100" +"+PriceEOL!$R16" +"+#REF!+G14" +"'Price - East '!H16/100" +"#REF!+E14+#REF!+M14+G14+#REF!+#REF!+#REF!" +"PriceAlberta!M16/100" +"AlbertaIndex!M16/100" +"'Price - East '!I16/100" +"PriceAlberta!N16/1000" +"AlbertaIndex!N16/1000" +"'Price - East '!J16/1000" +"PriceAlberta!O16/100" +"AlbertaIndex!O16/100" +"'Price - East '!K16/100" +"PriceAlberta!$R17" +"AlbertaIndex!$R17" +"PriceEOL!$R17" +"'Price - East '!$R17" +"PriceAlberta!$S14+PriceAlberta!$Y16" +"AlbertaIndex!$S14+AlbertaIndex!$Y16" +"PriceEOL!$S14+PriceEOL!$Y16" +"'Price - East '!$S14+'Price - East '!$Y16" +"PriceAlberta!$T14+PriceAlberta!$Y17" +"AlbertaIndex!$T14+AlbertaIndex!$Y17" +"PriceEOL!$T14+PriceEOL!$Y17" +"'Price - East '!$T14+'Price - East '!$Y17" +"SUM(C20:C21)" +"PriceAlberta!$S24+PriceAlberta!$Y16" +"AlbertaIndex!$S24+AlbertaIndex!$Y16" +"PriceEOL!$S24+PriceEOL!$Y16" +"'Price - East '!$S24+'Price - East '!$Y16" +"PriceAlberta!$T24+PriceAlberta!$Y17" +"AlbertaIndex!$T24+AlbertaIndex!$Y17" +"PriceEOL!$T24+PriceEOL!$Y17" +"'Price - East '!$T24+'Price - East '!$Y17" +"-C27+C22" +"#REF!+#REF!" +"IF(Report!AC34=0,0,Report!AE34*((Report!M34+Report!S34)/Report!AC34))" +"IF(Report!AC34=0,0,Report!AE34*(Report!G34/Report!AC34))" +"IF(Report!AC34=0,0,Report!AE34*(Report!AA34/Report!AC34))" +"G34+E34+C34" +"I34-Report!AE34" +"SUM(R34:R36)" +"A4" +"(R40-'Orig Sched'!O185)*0" +"+'Orig Sched'!Q16" +"+'Orig Sched'!Q12*1000" +"SUM(R43:R51)" +"+#REF!/#REF!" +"R40+R52+R53+R54" +"+I55-I40" +"A4" +"#REF!+#REF!-#REF!" +"R35+R53-R66" +"60000-41867.65" +"#REF!-SUM(#REF!)+(PriceAlberta!P67/1000)*0" +"R68-SUM(R65:R67)+(PriceAlberta!R67/1000)*0" +"SUM(#REF!)-#REF!+#REF!" +"SUM(R74:R76)-R68+R71" +"A4" +"(I77/SpotRates!J1)*0" +"(I80-I78)*0" +"I77/SpotRates!D36" +"SUM(G95:G97)+G83-G98" +"SUM(#REF!)+#REF!-#REF!" +"SUM(R95:R97)+R83-R98" +"I98/SpotRates!H36" +"I101-I99" +"#REF!" +"M38" +"Front!B4" +"Front!$B$12" +"SUM(L9:Q9)" +"IF(R9>=0,R9/1000000,0)" +"IF(R9>=0,0,R9/1000000)" +"+E159" +"SUM(L9:L13)/100" +"SUM(N9:N13)/1000000" +"SUM(R9:R12)/1000000" +"SUM(S9:S13)" +"IF(E13=D13,""FX not changed "","" "")" +"+L158" +"IF(R16=0,0,R17/R16)" +"IF(SUM(S14:T14)-R14=0,""-"",SUM(S14:T14)-R14)" +"IF(INDEX(SpotRates!A4:D34,MATCH(B5, SpotRates!A4:A34,0),4)=INDEX(SpotRates!A4:D34,MATCH(B5-1, SpotRates!A4:A34,0),4), ""Change Spot Rate "", "" "")" +"+E185" +"(X16-W16)/1000000" +"SUM(L15*L16)" +"W16+W17" +"SUM(E9:E16)" +"SUM(E19)-SUM(B58+B59+B64+B65)" +"+B63" +"-M213" +"B61" +"B102" +"M31" +"B118" +"+B67" +"B69" +"B76" +"B63" +"F237" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"SUM(I47:I76)-N61-I68-I69" +"SUM(W47:W76)-Y61-W68-W69" +"SUM(Y47:Y76)-#REF!-Y68-Y69" +"SUM(AB47:AB76)-AB60-AB68-AB69" +"B4" +"C44+1" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"280381-1630020" +"132230+64633" +"-28052-35237" +"-19657+80140" +"-4717350-142508" +"SUM(C51:AG51)+'Price - East '!B51" +"-171499+142626" +"435122+30876" +"54006-2512" +"277870-38538-3335" +"-7711-6558-42440-14008" +"-147599+275989-50206+73" +"129911+300+126863" +"-65345+16598" +"2881-69876" +"-683208-153601" +"920404-1175" +"-882+12746" +"105535+3335" +"124378+42440" +"17140-73" +"24431-300" +"154984" +"3795-6095+1-3618" +"-332-66+5973+1" +"2030+166+1-386-1" +"2349+97+2-4723" +"1593+787-1+1477" +"-799-3707-1+11012-1" +"3278-3011+1-1525+1" +"-1787-1196+1+2058" +"7674-921-1-341-1" +"29835-2718+1-420" +"977+5352+8814-1" +"-6257-1494+2033" +"-18396-6761-1+5686-1" +"SUM(B47:B75)-B61-B68-B69" +"(+B58+B59)*-1" +"SUM(C86:C101)" +"B44" +"SUM(B88:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"121198-1031352-23445-26133" +"5060212-968879+557012-109228" +"+'Price - East '!E159" +"-3326324-1169978-413567-86415-1170" +"870951-883845+260293-194307" +"2831996-739915+926325-251376" +"896336-874312+243466-311252" +"2441084-828302+585290-203283" +"28017-926023-154064-150742" +"-549488-793600-120519-254376" +"1526778-800248+474629-224536" +"2448932-1116934+732479-277012" +"SUM(L126:L157)" +"SUM(E126:E158)" +"187000*1.3645" +"1836917*1.3645" +"-419408*1.3645" +"704656*1.3645" +"-2126.35*1" +"-2126.35*12" +"-1000000+457763" +"(-3535661-255636)*1.4545+345890" +"SUM(E165:E184)" +"SUM(M190:M212)" +"SUM(F219:F236)" +"M38" +"Front!B4" +"Front!$C$12" +"SUM(L9:Q9)" +"IF(R9>=0,R9/1000000,0)" +"IF(R9>=0,0,R9/1000000)" +"+E159" +"SUM(L9:L13)/1000000" +"SUM(R9:R12)/1000000" +"SUM(S9:S13)" +"+L159" +"IF(R16=0,0,R17/R16)" +"IF(SUM(S14:T14)-R14=0,""-"",SUM(S14:T14)-R14)" +"+E185" +"(X16-W16)/1000000" +"SUM(L15*L16)" +"W16+W17" +"SUM(E9:E16)" +"SUM(E19)-SUM(B58+B59+B64+B65)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"+B67" +"B69" +"B76" +"B63" +"F238" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"SUM(Q47:Q76)-R61-Q68-Q69" +"B4" +"C44+1" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"191-1" +"17" +"13-1" +"9+1" +"-149-1" +"100+1" +"29" +"-44+1" +"62-1" +"-22+1" +"2-1" +"SUM(B47:B75)-B61-B68-B69" +"(+B58+B59)*-1" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"12965-131508" +"648438-142105" +"-485713-177173" +"58667-150398" +"488267-143949" +"87913-184282" +"367655-167378" +"19139-183346" +"-159433-164621" +"272193-165557" +"SUM(E126:E158)" +"SUM(E165:E184)" +"SUM(M191:M213)" +"SUM(F219:F237)" +"M38" +"Front!B4" +"Front!$D$12" +"SUM(L9:Q9)" +"IF(R9>=0,R9/1000000,0)" +"IF(R9>=0,0,R9/1000000)" +"+E159" +"SUM(L9:L13)/100" +"SUM(N9:N13)/1000000" +"SUM(R9:R12)/1000000" +"SUM(S9:S13)" +"+L158" +"IF(R16=0,0,R17/R16)" +"IF(SUM(S14:T14)-R14=0,""-"",SUM(S14:T14)-R14)" +"+E185" +"(X16-W16)/1000000" +"SUM(L15*L16)" +"W16+W17" +"SUM(E9:E16)" +"SUM(E19)-SUM(B58+B59+B64+B65)" +"+B63" +"-M213" +"B61" +"B102" +"M31" +"B118" +"+B67" +"B69" +"B76" +"B63" +"F237" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"SUM(I47:I76)-N61-I68-I69" +"SUM(AB47:AB76)-AB60-AB68-AB69" +"B4" +"C44+1" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"27+652348" +"12-2858727" +"-303197+171194" +"SUM(C51:AG51)+'[1]Price - East '!B51" +"19119" +"260+10049-1" +"-35+331" +"4" +"-524+1375-2" +"-165-2019-1" +"-230-6997" +"-42-1256" +"21-563-1" +"7423-671+1" +"86958-95-1" +"-4264-4826" +"-8023+515-1" +"42485-7017" +"SUM(B47:B75)-B61-B68-B69" +"(+B58+B59)*-1" +"SUM(C86:C101)" +"B44" +"SUM(B88:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(L126:L157)" +"SUM(E126:E158)" +"SUM(E165:E184)" +"SUM(M190:M212)" +"SUM(F219:F236)" +"M38" +"Front!B4" +"Front!$E$12" +"SUM(L9:Q9)" +"IF(R9>=0,R9/1000000,0)" +"IF(R9>=0,0,R9/1000000)" +"+E159" +"SUM(L9:L13)/1000000" +"SUM(R9:R12)/1000000" +"SUM(S9:S13)" +"+L159" +"IF(R16=0,0,R17/R16)" +"IF(SUM(S14:T14)-R14=0,""-"",SUM(S14:T14)-R14)" +"+E185" +"(X16-W16)/1000000" +"SUM(L15*L16)" +"W16+W17" +"SUM(E9:E16)" +"SUM(E19)-SUM(B58+B59+B64+B65)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"+B67" +"B69" +"B76" +"B63" +"F238" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"SUM(Q47:Q76)-R61-Q68-Q69" +"B4" +"C44+1" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"2+1" +"-1" +"2-1" +"-1+1" +"1-1" +"2" +"1" +"SUM(B47:B75)-B61-B68-B69" +"(+B58+B59)*-1" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E184)" +"SUM(M191:M213)" +"SUM(F219:F237)" +"M38" +"Front!B4" +"Front!$D$12" +"SUM(L9:Q9)" +"IF(R9>=0,R9/1000000,0)" +"IF(R9>=0,0,R9/1000000)" +"+E159" +"SUM(L9:L13)/1000000" +"SUM(R9:R12)/1000000" +"SUM(S9:S13)" +"+L159" +"IF(R16=0,0,R17/R16)" +"IF(SUM(S14:T14)-R14=0,""-"",SUM(S14:T14)-R14)" +"+E185" +"(X16-W16)/1000000" +"SUM(L15*L16)" +"W16+W17" +"SUM(E9:E16)" +"SUM(E19)-SUM(B58+B59)-SUM(B64:B65)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B68" +"B76" +"B63" +"F238" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"SUM(W47:W76)-Y61-W68-W69" +"B4" +"C44+1" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"592079-632425" +"1524698-23" +"960346+26873" +"-342241+142508" +"542372-12297" +"-13595-24907" +"174000-4191" +"-1071525+154178" +"161502+11508" +"-1207004-7252" +"-65823+184030" +"-283140" +"999-1849+1-1041" +"-10-979+2+85" +"22-194-59-2" +"-227-259+2+340" +"374+1892-1-228-1" +"124-7595-310" +"431-391+1-477+1" +"-351+214+342-1" +"975+1630-1-355" +"331+1118+1-103" +"-581+690+4559-1" +"-77-585-2742+1" +"253-390-1-224" +"SUM(B47:B75)-B61-B67-B68-B69" +"(+B58+B59)*-1" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E184)" +"SUM(M191:M213)" +"SUM(F219:F237)" +"M38" +"Front!B4" +"Front!$E$12" +"SUM(L9:Q9)" +"IF(R9>=0,R9/1000000,0)" +"IF(R9>=0,0,R9/1000000)" +"+E159" +"SUM(L9:L13)/1000000" +"SUM(R9:R12)/1000000" +"SUM(S9:S13)" +"+L159" +"IF(R16=0,0,R17/R16)" +"IF(SUM(S14:T14)-R14=0,""-"",SUM(S14:T14)-R14)" +"+E185" +"(X16-W16)/1000000" +"SUM(L15*L16)" +"W16+W17" +"SUM(E9:E16)" +"SUM(E19)-SUM(B58+B59)" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B68" +"B76" +"B63" +"F238" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"SUM(W47:W76)-Y61-W68-W69" +"B4" +"C44+1" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"-13940" +"15508+1727" +"-50" +"-1-4" +"-6+1" +"-1" +"1" +"SUM(B47:B75)-B61-B67-B68-B69" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"SUM(E126:E158)" +"SUM(E165:E184)" +"SUM(M191:M213)" +"SUM(F219:F237)" +"M38" +"Front!B4" +"Front!$G$12" +"SUM(L9:Q9)" +"IF(R9>=0,R9/1000000,0)" +"IF(R9>=0,0,R9/1000000)" +"+E159" +"SUM(L9:L13)/1000000" +"SUM(R9:R12)/1000000" +"SUM(S9:S13)" +"+L160" +"IF(R16=0,0,R17/R16)" +"IF(SUM(S14:T14)-R14=0,""-"",SUM(S14:T14)-R14)" +"+E185" +"(X16-W16)/1000000" +"SUM(L15*L16)" +"W16+W17" +"SUM(E9:E16)" +"SUM(E19)-SUM(B58+B59)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B68" +"B76" +"B63" +"F238" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C71)-C61-C68-C69" +"SUM(H47:H71)-I61-H68-H69" +"SUM(N47:N71)-N62-N68-N69" +"B4" +"C44+1" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"1089434+489" +"-141292+92147" +"-220994+219446+1724611" +"5404513" +"-76496+82186" +"-63390-1241" +"-401775+73553" +"1362697-61329" +"91317-82186" +"-181728-47313+1" +"15557+5866-1" +"-5037-32518-1" +"-22421-2149" +"-150850-24752-1" +"132215-63178+1" +"77481-23863" +"-14879-5665+2" +"39453-11173" +"-13699-11284" +"10467-64722" +"-15148+12530+1" +"-123455-35318-1" +"E22" +"SUM(B47:B75)-B61-B67-B68-B69" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"-12361-18906" +"2404-14155" +"10335-10997" +"-3781-1667" +"1645-9720" +"4266-19150" +"-51-28595" +"2848-29753" +"-9037-55827" +"-15937-79104" +"5127-67394" +"-154630+1443037.54" +"9664-62817" +"SUM(E126:E158)" +"SUM(E165:E184)" +"SUM(M191:M213)" +"SUM(F219:F237)" +"M38" +"Front!B4" +"Front!$H$12" +"SUM(L9:Q9)" +"IF(R9>=0,R9/1000000,0)" +"IF(R9>=0,0,R9/1000000)" +"+E159" +"SUM(L9:L13)/1000000" +"SUM(R9:R12)/1000000" +"SUM(S9:S13)" +"+L159" +"IF(R16=0,0,R17/R16)" +"IF(SUM(S14:T14)-R14=0,""-"",SUM(S14:T14)-R14)" +"+E185" +"(X16-W16)/1000000" +"SUM(L15*L16)" +"W16+W17" +"SUM(E9:E16)" +"SUM(E19)-SUM(B58+B59)" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B68" +"B76" +"B63" +"F238" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"SUM(Q47:Q76)-P61-Q68-Q69" +"B4" +"C44+1" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"1+1" +"-1-1" +"1" +"-1" +"SUM(B47:B75)-B61-B67-B68-B69" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"-36+74" +"-9+54" +"-24+51" +"6+36" +"12+21" +"-32-75" +"SUM(E126:E158)" +"SUM(E165:E184)" +"SUM(M191:M213)" +"SUM(F219:F237)" +"M38" +"Front!B4" +"Front!$F$12" +"SUM(L9:Q9)" +"IF(R9>=0,R9/1000000,0)" +"IF(R9>=0,0,R9/1000000)" +"+E159" +"SUM(L9:L13)/1000000" +"SUM(R9:R12)/1000000" +"SUM(S9:S13)" +"+L160" +"IF(R16=0,0,R17/R16)" +"IF(SUM(S14:T14)-R14=0,""-"",SUM(S14:T14)-R14)" +"+E185" +"(X16-W16)/1000000" +"SUM(L15*L16)" +"W16+W17" +"SUM(E9:E16)" +"SUM(E19)-SUM(B58+B59)" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B68" +"B76" +"B63" +"F238" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"SUM(W47:W76)-Y61-W68-W69" +"B4" +"C44+1" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"-174792+204553+22597" +"-75413+630325+15259" +"-141657-3289" +"59889-321366" +"-205016-303184" +"53148-724857" +"23171+56697" +"3687+119638" +"-63492+302237" +"-539180+753481" +"-422687+310901" +"348824-1888728" +"-225693+336023" +"-434-2139" +"10610+54374" +"-37-1381" +"-1+38" +"-89-17-1" +"177-458" +"17+241-1" +"130+3312" +"-10-404+2" +"-12+270-1-1" +"-106-279" +"-125-859" +"-87-3162" +"265+1154-1" +"-18-670+3" +"SUM(B47:B75)-B61-B67-B68-B69" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"-2139+54374" +"SUM(E126:E158)" +"SUM(L126:L159)" +"SUM(E165:E184)" +"SUM(M191:M213)" +"SUM(F219:F237)" +"M38" +"Front!B4" +"SUM(L9:Q9)" +"IF(R9>=0,R9/1000000,0)" +"IF(R9>=0,0,R9/1000000)" +"E159" +"SUM(L9:L13)/1000000" +"SUM(R9:R12)/1000000" +"SUM(S9:S13)" +"IF(R16=0,0,R17/R16)" +"IF(SUM(S14:T14)-R14=0,""-"",SUM(S14:T14)-R14)" +"+E185" +"(X16-W16)/1000000" +"SUM(L15*L16)" +"W16+W17" +"SUM(E9:E16)" +"SUM(E19)-SUM(B58+B59)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"B68" +"B76" +"B63" +"F238" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C71)-C61-C68-C69" +"SUM(H47:H71)-I61-H68-H69" +"SUM(T47:T71)-#REF!-T68-T69" +"B4" +"C44+1" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"E22" +"SUM(B47:B75)-B61-B67-B68-B69" +"SUM(C85:C101)" +"B44" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"2398-15140" +"SUM(E126:E158)" +"SUM(L126:L159)" +"SUM(E165:E184)" +"SUM(M191:M213)" +"SUM(F219:F237)" +"PriceAlberta!C$44" +"PriceAlberta!C$45" +"D4" +"IF(A4=PriceAlberta!$B$5,SpotRates!E4,"""")" +"PriceAlberta!D$44" +"PriceAlberta!D$45" +"AVERAGE(D$4:D5)" +"PriceAlberta!E$44" +"PriceAlberta!E$45" +"PriceAlberta!F$44" +"PriceAlberta!F$45" +"D6" +"PriceAlberta!G$44" +"PriceAlberta!G$45" +"PriceAlberta!H$44" +"PriceAlberta!H$45" +"PriceAlberta!I$44" +"PriceAlberta!I$45" +"PriceAlberta!J$44" +"PriceAlberta!J$45" +"PriceAlberta!K$44" +"PriceAlberta!K$45" +"PriceAlberta!L$44" +"PriceAlberta!L$45" +"PriceAlberta!M$44" +"PriceAlberta!M$45" +"PriceAlberta!N$44" +"PriceAlberta!N$45" +"PriceAlberta!O$44" +"PriceAlberta!O$45" +"PriceAlberta!P$44" +"PriceAlberta!P$45" +"PriceAlberta!Q$44" +"PriceAlberta!Q$45" +"PriceAlberta!R$44" +"PriceAlberta!R$45" +"PriceAlberta!S$44" +"PriceAlberta!S$45" +"PriceAlberta!T$44" +"PriceAlberta!T$45" +"PriceAlberta!U$44" +"PriceAlberta!U$45" +"PriceAlberta!V$44" +"PriceAlberta!V$45" +"PriceAlberta!W$44" +"PriceAlberta!W$45" +"PriceAlberta!X$44" +"PriceAlberta!X$45" +"PriceAlberta!Y$44" +"PriceAlberta!Y$45" +"PriceAlberta!Z$44" +"PriceAlberta!Z$45" +"PriceAlberta!AA$44" +"PriceAlberta!AA$45" +"PriceAlberta!AB$44" +"PriceAlberta!AB$45" +"PriceAlberta!AC$44" +"PriceAlberta!AC$45" +"PriceAlberta!AD$44" +"PriceAlberta!AD$45" +"PriceAlberta!AE$44" +"PriceAlberta!AE$45" +"PriceAlberta!AF$44" +"PriceAlberta!AF$45" +"PriceAlberta!AG$44" +"PriceAlberta!AG$45" +"D34" +"SUM(F4:F34)" +"+AlbertaIndex!B5" +"0.19+1.31" +"+AlbertaIndex!B5" +"-PrudCalc!V41" +"-PrudCalc!Z41" +"-PrudCalc!X41" +"-PriceAlberta!E172" +"-PrudCalc!AD41" +"-PriceAlberta!E174" +"-PriceAlberta!E179" +"SUM(D6:D21)" +"C8*SpotRates!$J$2" +"L8+N8" +"AD7" +"SUM(U8:AD8)" +"E8+L8+AE8" +"+AL8+AH8" +"A8+1" +"E9-E8" +"IF(G9=-C8,G9*0,G9)" +"IF(R9=-P8,R9*0,R9)" +"AE9-AE8" +"IF(AF9=-AE8,AF9*0,AF9)" +"H9+S9+AG9" +"C10*SpotRates!$F$36" +"+AL34-AL33" +"+PriceAlberta!E24" +"+PriceEOL!E26" +"+Report!AC66" +"+AH43-AH41" +"M38" +"PriceAlberta!B4" +"((PriceAlberta!E9+AlbertaIndex!E9+'Price - East '!E9+Options!E9+PriceEOL!E9+EOLIndex!E9+OptionsIndex!E9+OptionsProp!E9+Straddle!E9+PriceBC!E9+BCIndex!E9)/SpotRates!$F$36)" +"SUM(L9:Q9)" +"IF(R9>=0,R9/1000000,0)" +"IF(R9>=0,0,R9/1000000)" +"((PriceAlberta!E10+AlbertaIndex!E10+'Price - East '!E10+Options!E10+PriceEOL!E10+EOLIndex!E10+OptionsIndex!E10+Straddle!E10+OptionsProp!E10+PriceBC!E10+BCIndex!E10)/SpotRates!$F$36)" +"((PriceAlberta!E11+AlbertaIndex!E11+'Price - East '!E11+Options!E11+PriceEOL!E11+EOLIndex!E11+OptionsIndex!E11)/SpotRates!$F$36)" +"(PriceAlberta!E13+AlbertaIndex!E13+'Price - East '!E13+Options!E13+PriceEOL!E13+EOLIndex!E13+OptionsIndex!E13)/SpotRates!$F$36" +"+E159" +"SUM(L9:L13)/1000000" +"SUM(R9:R12)/1000000" +"SUM(S9:S13)" +"+L159" +"IF(R16=0,0,R17/R16)" +"IF(SUM(S14:T14)-R14=0,""-"",SUM(S14:T14)-R14)" +"+E185" +"(X16-W16)/1000000" +"SUM(L15*L16)" +"W16+W17" +"SUM(E9:E16)" +"SUM(E19)-SUM(B58+B59+B64+B65)" +"B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"+B67" +"B69" +"B76" +"B63" +"F238" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"B4" +"C44+1" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"(PriceAlberta!B47+PriceBC!B47+BCIndex!B47+Straddle!B47+AlbertaIndex!B47+'Price - East '!B47+Options!B47+PriceEOL!B47+EOLIndex!B47+OptionsIndex!B47+OptionsProp!B47)/SpotRates!$F$36" +"SUM(B47:B75)-B61-B68-B69" +"SUM(C85:C101)" +"B44" +"SUM(C85:AG85)" +"SUM(B87:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"-16307313-1" +"89879-772067-15407-17173" +"3823407-739746+372424-73031+1" +"-2514110-889103-272651-56970" +"625062-702433+174699-130411" +"2272391-620556+633168-171822" +"668469-748303+165915-212109" +"1895896-707586+393936-136822" +"23796-802892-103276-101049" +"-(495135+726325+81557+172139)" +"1217665-717834+321203-151954" +"1969030-976206+504786-190902" +"SUM(E126:E158)" +"2272857/1.3617" +"SUM(E165:E184)" +"SUM(M191:M213)" +"SUM(F219:F237)" +"PriceAlberta!B3" +"PriceAlberta!B5" +"3172/1000" +"O9*R9" +"VLOOKUP(C9,SpotRates!$A$4:$D$34,4,FALSE)" +"+(SpotRates!$D$36-'Orig Sched'!R9)*'Orig Sched'!O9" +"+O10*SpotRates!$D$36" +"10294.59/1000/R12" +"40963.23/1000" +"7709.02/1000" +"9131/R21/1000" +"3334.8/R27/1000" +"29205.38/1000/R30" +"30736.01/1000" +"-1100000/1000" +"+O40*R39" +"1100000/1000" +"23890.73/1000" +"20494.49/1000" +"17918/1000" +"17918.04/1000" +"27557.95/1000" +"837.69/1000/R60" +"772.17/1000" +"10252.87/1000" +"24131.38/R69/1000" +"1777.68/1000/R72" +"2950.78/1000/R75" +"30929.15/1000/R78" +"47862.77/1000" +"51335.44/1000" +"829.72/1000/R87" +"920.21/1000/R90" +"825.72/1000/R93" +"2564.03/1000" +"SUBTOTAL(9,K8:K180)" +"SUM(Q9:Q177)" +"M38" +"PriceAlberta!B4" +"SUM(L9:Q9)" +"IF(R9>=0,R9/1000000,0)" +"IF(R9>=0,0,R9/1000000)" +"+E159" +"SUM(L9:L13)/100" +"SUM(N9:N13)/1000000" +"SUM(R9:R12)/1000000" +"SUM(S9:S13)" +"+L159" +"IF(R16=0,0,R17/R16)" +"IF(SUM(S14:T14)-R14=0,""-"",SUM(S14:T14)-R14)" +"+E185" +"(X16-W16)/1000000" +"SUM(L15*L16)" +"W16+W17" +"SUM(E9:E16)" +"SUM(E19)-SUM(B58+B59+B64+B65)" +"+B63" +"-M214" +"B61" +"B102" +"M31" +"B118" +"+B67" +"B69" +"B76" +"B63" +"F238" +"SUM(E29:E35)" +"SUM(M30:M34)" +"+E36+E26+E19" +"M36-E38" +"+N36-E26" +"SUM(C47:C76)-C61-C68-C69" +"SUM(AB47:AB76)-AB60-AB68-AB69" +"B4" +"C44+1" +"LOOKUP((WEEKDAY(C44,1)),$AI$44:$AI$50,$AJ$44:$AJ$50)" +"SUM(C47:AG47)" +"SUM(B47:B75)-B61-B68-B69" +"(+B58+B59)*-1" +"SUM(C86:C101)" +"B44" +"SUM(B88:B101)" +"SUM(C108:C117)" +"B44" +"SUM(B108:B117)" +"205+2129" +"-544+15588" +"2600-1430" +"SUM(E126:E158)" +"SUM(E165:E184)" +"SUM(M191:M213)" +"SUM(F219:F237)" +"B1-E1" +"B117-E119" +"SUM(C13:T13)" +"-362.778504242223+24" +"-1996.82478167128+24" +"-129.880280800004+2.85775169999137" +"1073.08730370232+24" +"SUBTOTAL(9,E2:E100)" +"E101/10000" +"F101*10000*G101" +"H101*F101*10000" +"I101*F101*10000" +"SUBTOTAL(9,E102:E109)" +"SUBTOTAL(9,E120:E128)" +"SUBTOTAL(9,E130:E134)" +"SUBTOTAL(9,E136:E141)" +"SUBTOTAL(9,E143:E149)" +"SUBTOTAL(9,E211:E214)" +"SUBTOTAL(9,E2:E222)" +"SUM(K101:K222)" +"+'SUM-USD'!B26" +"SUM(B9:M9)" +"+'SUM-USD'!B28" +"SUM(B9:B10)" +"2191*1000" +"9084*1000" +"6261*1000" +"4304*1000" +"12984*1000" +"274*1000" +"-4672*1000" +"5115*1000" +"990*1000" +"-2517*1000" +"-6708*1000" +"+B11-B13" +"+'[9]Spot Rates'!$F$36" +"+'[8]Spot Rates'!$F$36" +"+'[7]Spot Rates'!$F$36" +"+[6]SpotRates!$F$36" +"+[5]SpotRates!$F$36" +"+[4]SpotRates!$F$36" +"+[3]SpotRates!$F$36" +"+[2]SpotRates!$F$36" +"+[1]SpotRates!$F$36" +"+[20]SpotRates!$F$36" +"+[22]SpotRates!$F$36" +"+[23]SpotRates!$F$36" +"+Summary!M2" +"+Summary!O20/'SUM-USD'!O22" +"+A7" +"+Summary!B7/'SUM-USD'!B$3" +"SUM(B9:N9)" +"+SUM(B9:D9)" +"+SUM(E9:G9)" +"+SUM(H9:J9)" +"+SUM(K9:M9)" +"SUM(Q9:U9)" +"+M21" +"SUM(B9:B21)" +"+B26-SUM(B9:B12)" +"SUM(Q28:T28)" +"+B28-SUM(B14:B21)" +"+O28+O26-O22" +"+B28+B26" +"+B9+B17" +"B10+B18+B15" +"D10+D18" +"+E9+E10+E17" +"+I11" +"+K11+K16+K10" +"+B11" +"+I9+I17" +"+B12+B19" +"+G14+G21" +"+B20" +"SUM(B35:B40)" +"SUM(O34:O40)" +"+B41-B22" +"+A5" +"+[9]Report!$G$55-[9]Report!$G$40-Orig!B4" +"+[8]Report!$G$56-Orig!C4" +"+[7]Report!$G$56-Orig!D4+Orig!G6" +"+[6]Report!$G$56-E8" +"+[5]Report!$G$56" +"+[4]Report!$G$56" +"+[3]Report!$G$56" +"+[2]Report!$G$56" +"+[1]Report!$G$56" +"+[20]Report!$G$56" +"+[22]Report!$G$56" +"+[23]Report!$G$56" +"SUM(B7:N7)" +"+SUM(B7:D7)" +"+SUM(E7:G7)" +"+SUM(H7:J7)" +"+SUM(K7:M7)" +"SUM(Q7:U7)" +"+[9]Report!$M$55" +"+[8]Report!$M$56" +"+[7]Report!$M$56" +"+[19]Report!$M$56" +"+[20]Report!$S$55" +"+[22]Report!$S$56" +"+[23]Report!$S$56" +"+[6]Report!$M$56" +"+[5]Report!$M$56" +"+[4]Report!$M$56" +"+[3]Report!$M$56" +"+[2]Report!$M$56" +"+[1]Report!$M$56" +"+[20]Report!$M$56" +"+[22]Report!$M$56" +"+[23]Report!$M$56" +"+[9]Report!$S$55+[9]Report!$U$55+[9]Report!$W$55" +"+[8]Report!$S$56+[8]Report!$U$55+[8]Report!$W$56" +"+[7]Report!$S$56+[7]Report!$U$56+[7]Report!$W$56-Orig!G6" +"+[6]Report!$S$56+[6]Report!$U$56+[6]Report!$W$56" +"+[5]Report!$S$56+[5]Report!$U$56+[5]Report!$W$56" +"+[4]Report!$W$56" +"+[3]Report!$W$56" +"+[2]Report!$W$56" +"+[1]Report!$W$56" +"+[20]Report!$AA$56" +"+[22]Report!$AA$56" +"+[23]Report!$AA$56" +"+[18]Lavo!$I$18" +"+[17]Lavo!$I$18" +"+[16]Lavo!$I$18" +"+[15]Lavo!$I$18" +"+[14]Lavo!$I$18" +"+[13]Lavo!$I$18" +"+[12]Lavo!$I$18" +"+[11]Lavo!$I$18" +"+[10]Lavo!$I$18" +"+[21]Lavo!$I$18" +"+[24]Lavo!$I$18" +"+[25]Lavo!$I$18" +"+[18]Lavo!$I$38" +"+[17]Lavo!$I$38" +"+[16]Lavo!$I$38" +"+[15]Lavo!$I$38" +"+[14]Lavo!$I$38" +"+[13]Lavo!$I$38" +"+[12]Lavo!$I$38" +"+[11]Lavo!$I$38" +"+[10]Lavo!$I$38" +"+[21]Lavo!$I$38" +"+[24]Lavo!$I$38" +"+[25]Lavo!$I$38" +"+[21]Lavo!$I$50" +"+[24]Lavo!$I$50" +"+[25]Lavo!$I$50" +"+[18]Lavo!$I$42" +"+[17]Lavo!$I$42" +"+[16]Lavo!$I$42" +"+[15]Lavo!$I$42" +"+[14]Lavo!$I$42" +"+[13]Lavo!$I$42" +"+[12]Lavo!$I$42" +"+[11]Lavo!$I$42" +"+[10]Lavo!$I$42" +"+[21]Lavo!$I$54" +"+[24]Lavo!$I$54" +"+[25]Lavo!$I$54" +"+[18]Lavo!$I$43" +"+[17]Lavo!$I$43" +"+[16]Lavo!$I$43" +"+[18]Lavo!$I$44" +"+[17]Lavo!$I$44" +"+[16]Lavo!$I$44" +"+[15]Lavo!$I$44" +"+[14]Lavo!$I$44" +"+[13]Lavo!$I$44" +"+[12]Lavo!$I$44" +"+[11]Lavo!$I$44" +"+[10]Lavo!$I$44" +"+[21]Lavo!$I$56" +"+[24]Lavo!$I$56" +"+[25]Lavo!$I$56" +"+[18]Lavo!$I$46" +"+[17]Lavo!$I$46" +"+[16]Lavo!$I$46" +"+[15]Lavo!$I$46" +"+[14]Lavo!$I$46" +"+[13]Lavo!$I$46" +"+[12]Lavo!$I$46" +"+[11]Lavo!$I$46" +"+[10]Lavo!$I$46" +"+[21]Lavo!$I$58" +"+[24]Lavo!$I$58" +"+[25]Lavo!$I$58" +"+[13]Lavo!$I$43" +"+M19" +"SUM(B7:B19)" +"+[9]Report!$Y$55-[9]Report!$Y$40-Orig!B4" +"+[8]Report!$Y$56-Orig!C4" +"+[7]Report!$Y$56-Orig!D4" +"+[6]Report!$Y$56" +"+[5]Report!$Y$56" +"+[4]Report!$Y$56" +"+[3]Report!$Y$56" +"+[2]Report!$Y$56" +"+[1]Report!$Y$56" +"+[20]Report!$AC$56" +"+[22]Report!$AC$56" +"+[23]Report!$AC$56" +"+B24-SUM(B7:B10)" +"+[18]Lavo!$I$51" +"+[17]Lavo!$I$51" +"+[16]Lavo!$I$51" +"+[15]Lavo!$I$51" +"+[14]Lavo!$I$51" +"+[13]Lavo!$I$51" +"+[12]Lavo!$I$51" +"+[11]Lavo!$I$51" +"+[10]Lavo!$I$51" +"+[21]Lavo!$I$63" +"+[24]Lavo!$I$63" +"+[25]Lavo!$I$63" +"SUM(Q26:T26)" +"+B26-SUM(B12:B19)" +"+O26+O24-O20" +"+B26+B24" +"+B7+B15" +"B8+B16+B13" +"D8+D16" +"+E7+E8+E15" +"+I9" +"+K9+K14+K8" +"+B9" +"+I7+I15" +"+B10+B17" +"+G12+G19" +"+B18" +"SUM(B33:B38)" +"SUM(O32:O38)" +"+B39-B20" +"+O39-O28" +"SUM(B4:D4)" +"SUM(B4:B4)" +"-3000+62780+32415" +"+E6-G6" +"SUM(B6:B7)" +"B6-B12" +"+'SUM-USD'!B26" +"SUM(B9:N9)" +"+'SUM-USD'!B28" +"SUM(B9:B10)" +"2191*1000" +"9084*1000" +"6261*1000" +"4304*1000" +"12984*1000" +"274*1000" +"-4672*1000" +"5115*1000" +"990*1000" +"-2517*1000" +"-6708*1000" +"+B11-B13" +"-1351.71656960818" +"-7305.94051499303" +"-2124.61187417905" +"B17*$A$17" +"SUM(B20:M20)" +"+'[9]Spot Rates'!$F$36" +"+'[8]Spot Rates'!$F$36" +"+'[7]Spot Rates'!$F$36" +"+[6]SpotRates!$F$36" +"+[5]SpotRates!$F$36" +"+[4]SpotRates!$F$36" +"+[3]SpotRates!$F$36" +"+[2]SpotRates!$F$36" +"+[1]SpotRates!$F$36" +"+[20]SpotRates!$F$36" +"+[22]SpotRates!$F$36" +"+[23]SpotRates!$F$36" +"+Summary!M2" +"+Summary!O20/'SUM-USD'!O22" +"+A7" +"+Summary!B7/'SUM-USD'!B$3" +"SUM(B9:N9)" +"+SUM(B9:D9)" +"+SUM(E9:G9)" +"+SUM(H9:J9)" +"+SUM(K9:M9)" +"SUM(Q9:U9)" +"+M21" +"SUM(B9:B21)" +"+B26-SUM(B9:B12)" +"SUM(Q28:T28)" +"+B28-SUM(B14:B21)" +"+O28+O26-O22" +"+B28+B26" +"+B9+B17" +"B10+B18+B15" +"D10+D18" +"+E9+E10+E17" +"+I11" +"+K11+K16+K10" +"+B11" +"+I9+I17" +"+B12+B19" +"+G14+G21" +"+B20" +"SUM(B35:B40)" +"SUM(O34:O40)" +"+B41-B22" +"+A5" +"+[9]Report!$G$55-[9]Report!$G$40-Orig!B4" +"+[8]Report!$G$56-Orig!C4" +"+[7]Report!$G$56-Orig!D4+Orig!G6" +"+[6]Report!$G$56-E8" +"+[5]Report!$G$56" +"+[4]Report!$G$56" +"+[3]Report!$G$56" +"+[2]Report!$G$56" +"+[1]Report!$G$56" +"+[20]Report!$G$56" +"+[22]Report!$G$56" +"+[23]Report!$G$56" +"SUM(B7:N7)" +"+SUM(B7:D7)" +"+SUM(E7:G7)" +"+SUM(H7:J7)" +"+SUM(K7:M7)" +"SUM(Q7:U7)" +"+[9]Report!$M$55" +"+[8]Report!$M$56" +"+[7]Report!$M$56" +"+[19]Report!$M$56" +"+[20]Report!$S$55" +"+[22]Report!$S$56" +"+[23]Report!$S$56" +"+[6]Report!$M$56" +"+[5]Report!$M$56" +"+[4]Report!$M$56" +"+[3]Report!$M$56" +"+[2]Report!$M$56" +"+[1]Report!$M$56" +"+[20]Report!$M$56" +"+[22]Report!$M$56" +"+[23]Report!$M$56" +"+[9]Report!$S$55+[9]Report!$U$55+[9]Report!$W$55" +"+[8]Report!$S$56+[8]Report!$U$55+[8]Report!$W$56" +"+[7]Report!$S$56+[7]Report!$U$56+[7]Report!$W$56-Orig!G6" +"+[6]Report!$S$56+[6]Report!$U$56+[6]Report!$W$56" +"+[5]Report!$S$56+[5]Report!$U$56+[5]Report!$W$56" +"+[4]Report!$W$56" +"+[3]Report!$W$56" +"+[2]Report!$W$56" +"+[1]Report!$W$56" +"+[20]Report!$AA$56" +"+[22]Report!$AA$56" +"+[23]Report!$AA$56" +"+[18]Lavo!$I$18" +"+[17]Lavo!$I$18" +"+[16]Lavo!$I$18" +"+[15]Lavo!$I$18" +"+[14]Lavo!$I$18" +"+[13]Lavo!$I$18" +"+[12]Lavo!$I$18" +"+[11]Lavo!$I$18" +"+[10]Lavo!$I$18" +"+[21]Lavo!$I$18" +"+[24]Lavo!$I$18" +"+[25]Lavo!$I$18" +"+[18]Lavo!$I$38" +"+[17]Lavo!$I$38" +"+[16]Lavo!$I$38" +"+[15]Lavo!$I$38" +"+[14]Lavo!$I$38" +"+[13]Lavo!$I$38" +"+[12]Lavo!$I$38" +"+[11]Lavo!$I$38" +"+[10]Lavo!$I$38" +"+[21]Lavo!$I$38" +"+[24]Lavo!$I$38" +"+[25]Lavo!$I$38" +"+[21]Lavo!$I$50" +"+[24]Lavo!$I$50" +"+[25]Lavo!$I$50" +"+[18]Lavo!$I$42" +"+[17]Lavo!$I$42" +"+[16]Lavo!$I$42" +"+[15]Lavo!$I$42" +"+[14]Lavo!$I$42" +"+[13]Lavo!$I$42" +"+[12]Lavo!$I$42" +"+[11]Lavo!$I$42" +"+[10]Lavo!$I$42" +"+[21]Lavo!$I$54" +"+[24]Lavo!$I$54" +"+[25]Lavo!$I$54" +"+[18]Lavo!$I$43" +"+[17]Lavo!$I$43" +"+[16]Lavo!$I$43" +"+[18]Lavo!$I$44" +"+[17]Lavo!$I$44" +"+[16]Lavo!$I$44" +"+[15]Lavo!$I$44" +"+[14]Lavo!$I$44" +"+[13]Lavo!$I$44" +"+[12]Lavo!$I$44" +"+[11]Lavo!$I$44" +"+[10]Lavo!$I$44" +"+[21]Lavo!$I$56" +"+[24]Lavo!$I$56" +"+[25]Lavo!$I$56" +"+[18]Lavo!$I$46" +"+[17]Lavo!$I$46" +"+[16]Lavo!$I$46" +"+[15]Lavo!$I$46" +"+[14]Lavo!$I$46" +"+[13]Lavo!$I$46" +"+[12]Lavo!$I$46" +"+[11]Lavo!$I$46" +"+[10]Lavo!$I$46" +"+[21]Lavo!$I$58" +"+[24]Lavo!$I$58" +"+[25]Lavo!$I$58" +"+[13]Lavo!$I$43" +"+M19" +"SUM(B7:B19)" +"+[9]Report!$Y$55-[9]Report!$Y$40-Orig!B4" +"+[8]Report!$Y$56-Orig!C4" +"+[7]Report!$Y$56-Orig!D4" +"+[6]Report!$Y$56" +"+[5]Report!$Y$56" +"+[4]Report!$Y$56" +"+[3]Report!$Y$56" +"+[2]Report!$Y$56" +"+[1]Report!$Y$56" +"+[20]Report!$AC$56" +"+[22]Report!$AC$56" +"+[23]Report!$AC$56" +"+B24-SUM(B7:B10)" +"+[18]Lavo!$I$51" +"+[17]Lavo!$I$51" +"+[16]Lavo!$I$51" +"+[15]Lavo!$I$51" +"+[14]Lavo!$I$51" +"+[13]Lavo!$I$51" +"+[12]Lavo!$I$51" +"+[11]Lavo!$I$51" +"+[10]Lavo!$I$51" +"+[21]Lavo!$I$63" +"+[24]Lavo!$I$63" +"+[25]Lavo!$I$63" +"SUM(Q26:T26)" +"+B26-SUM(B12:B19)" +"+O26+O24-O20" +"+B26+B24" +"+B7+B15" +"B8+B16+B13" +"D8+D16" +"+E7+E8+E15" +"+I9" +"+K9+K14+K8" +"+B9" +"+I7+I15" +"+B10+B17" +"+G12+G19" +"+B18" +"SUM(B33:B38)" +"SUM(O32:O38)" +"+B39-B20" +"+O39-O28" +"SUM(B4:D4)" +"SUM(B4:B4)" +"-3000+62780+32415" +"+E6-G6" +"SUM(S30:AC30)" +"+'SUM - C$'!B4" +"+'SUM-USD'!B23" +"SUM(B7:M7)" +"+'SUM-USD'!B25" +"SUM(B7:B8)" +"+B9-B11" +"+[13]SpotRates!$F$36" +"+'[1]Spot Rates'!$F$36" +"+'[2]Spot Rates'!$F$36" +"+[3]SpotRates!$F$36" +"+[4]SpotRates!$F$36" +"+[5]SpotRates!$F$36" +"+[6]SpotRates!$F$36" +"+[7]SpotRates!$F$36" +"+[8]SpotRates!$F$36" +"+[9]SpotRates!$F$36" +"+[10]SpotRates!$F$36" +"+[11]SpotRates!$F$36" +"+'SUM - C$'!O17/'SUM-USD'!O19" +"+'SUM - C$'!B4" +"+A7" +"+'SUM - C$'!B7/'SUM-USD'!B$3" +"SUM(B9:N9)" +"+SUM(B9:D9)" +"+SUM(E9:G9)" +"+SUM(H9:J9)" +"+SUM(K9:M9)" +"SUM(Q9:U9)" +"SUM(B9:B18)" +"+B23-[13]Report!$AE$56" +"+C23-SUM(C9:C12)" +"SUM(Q25:T25)" +"+B25-[12]Lavo!$P$31" +"+C25-SUM(C14:C18)" +"+O25+O23-O19" +"+B25+B23" +"SUM(B31:B35)" +"+B36-B19" +"+A5" +"+[13]Report!$G$56" +"+SUM(B7:D7)" +"+SUM(E7:G7)" +"+SUM(H7:J7)" +"+SUM(K7:M7)" +"SUM(Q7:U7)" +"+[13]Report!$M$56" +"+[13]Report!$S$56" +"+[13]Report!$AA$56" +"+[12]Lavo!$I$18" +"+[12]Lavo!$I$38" +"+[12]Lavo!$I$50" +"+[12]Lavo!$I$54" +"+[12]Lavo!$I$56" +"SUM(B7:B16)" +"+[13]Report!$AC$56" +"+B21-SUM(B7:B10)" +"SUM(B22:N22)" +"+[12]Lavo!$I$63" +"SUM(Q23:T23)" +"+B23-SUM(B12:B16)" +"+O23+O21-O17" +"+B23+B21" +"+B7+B9+B15+B14" +"+B8" +"+B10+B16" +"+B12" +"SUM(B29:B33)" +"+B34-B17" +"+O34-O25" +"[1]Months!#REF!" +"_xludf.EOMONTH(E1,1)" +"EOMONTH(I1,1)" +"EOMONTH(K2,1)" +"_xludf.EOMONTH(U2,1)" +"_xludf.EOMONTH(W1,12)" +"E1" +"_xludf.EOMONTH(E1,1)" +"EOMONTH(K1,0)" +"_xludf.EOMONTH(M2,1)" +"_xludf.EOMONTH(S1,0)" +"_xludf.EOMONTH(U1,3)" +"_xludf.EOMONTH(W1,11)" +"_xludf.EOMONTH(AC1,71)" +"_xludf.EOMONTH(AE1,59)" +"_xludf.EOMONTH(AG1,93)" +"(TEXT(E1,""mmm-yy"")&""/""&(TEXT(AG2,""mmm-yy"")))" +"'[1]Report -Benchmark Change'!#REF!" +"NOW()" +"+('SUM-USD'!B9+'SUM-USD'!B11)/1000" +"+B5-C5" +"+('SUM-USD'!B16+'SUM-USD'!B17)/1000" +"+'SUM-USD'!B10/1000" +"+C5+C6" +"+'SUM-USD'!B15/1000" +"+C8+C7" +"+C20" +"+'SUM-USD'!B33/1000" +"+SUM(B9:B15)" +"SUM(D5:D15)" +"+'[12]Orig Sched'!$O$181" +"+[11]Input!$Q$22/'SUM-USD'!B3/1000" +"+C19+C18" +"+[12]SpotRates!$F$36" +"+[14]SpotRates!$F$36" +"+'[1]Spot Rates'!$F$36" +"+[2]SpotRates!$F$36" +"+[3]SpotRates!$F$36" +"+[4]SpotRates!$F$36" +"+[5]SpotRates!$F$36" +"+[6]SpotRates!$F$36" +"+[7]SpotRates!$F$36" +"+[8]SpotRates!$F$36" +"+[9]SpotRates!$F$36" +"+[10]SpotRates!$F$36" +"+'SUM - C$'!O17/'SUM-USD'!O19" +"+'SUM - C$'!B4" +"+A7" +"+'SUM - C$'!B7/'SUM-USD'!B$3" +"SUM(B9:N9)" +"+SUM(B9:D9)" +"+SUM(E9:G9)" +"+SUM(H9:J9)" +"+SUM(K9:M9)" +"SUM(Q9:U9)" +"SUM(B9:B18)" +"+B23-[12]Report!$AE$56" +"+C23-SUM(C9:C12)" +"SUM(Q25:T25)" +"+B25-[11]Lavo!$P$31" +"+C25-SUM(C14:C18)" +"+O25+O23-O19" +"+B25+B23" +"SUM(B31:B35)" +"+B36-B19" +"+A5" +"+[12]Report!$G$56" +"+[14]Report!$G$56" +"+SUM(B7:D7)" +"+SUM(E7:G7)" +"+SUM(H7:J7)" +"+SUM(K7:M7)" +"SUM(Q7:U7)" +"+[12]Report!$M$56" +"+[14]Report!$M$56" +"+[12]Report!$S$56" +"+[14]Report!$S$56" +"+[12]Report!$AA$56" +"+[14]Report!$AA$56" +"+[11]Lavo!$I$18" +"+[13]Lavo!$I$18" +"+[11]Lavo!$I$38" +"+[13]Lavo!$I$38" +"+[11]Lavo!$I$50" +"+[13]Lavo!$I$50" +"+[11]Lavo!$I$54" +"+[13]Lavo!$I$54" +"+[11]Lavo!$I$56" +"+[13]Lavo!$I$56" +"SUM(B7:B16)" +"+[12]Report!$AC$56" +"+[14]Report!$AC$56" +"+B21-SUM(B7:B10)" +"SUM(B22:N22)" +"+[11]Lavo!$I$63" +"+[13]Lavo!$I$63" +"SUM(Q23:T23)" +"+B23-SUM(B12:B16)" +"+O23+O21-O17" +"+B23+B21" +"+B7+B9+B15+B14" +"+B8" +"+B10+B16" +"+B12" +"SUM(B29:B33)" +"+B34-B17" +"+O34-O25" +"NOW()" +"SUMIF(O$8:O$39,H1,I$8:I$39)" +"SUMIF(O$8:O$39,H1,J$8:J$39)" +"CONCATENATE(AE2,AF2)" +"IF(A4=A5,""OK"",""ERROR"")" +"MAX(A7:A39)" +"SUMIF(E$8:E$39,H4,I$8:I$39)" +"MIN(A7:A39)" +"MAX(H7:H39)" +"SUBTOTAL(9,I7:I39)" +"IF(ISNA(K8),0,(I8*K8))" +"VLOOKUP(G8,CurveTable,2,FALSE)" +"G8&H8" +"SUM(I8/UOM)" +"INDEX(AG$2:AH$39,MATCH(D8&G8,AH$2:AH$75,0),1)" +"INDEX([7]Portfolios!A$3:G$929,MATCH(D8,[7]Portfolios!B$3:B$929,0),7)" +"IF($O8=""P"",INDEX('[7]Date Master'!I$3:J$332,MATCH($H8,'[7]Date Master'!I$3:I$332,0),2),0)" +"IF($O8=""D"",INDEX('[7]Date Master'!O$3:P$332,MATCH($H8,'[7]Date Master'!O$3:O$332,0),2),0)" +"IF($O8=""PHY"",INDEX('[7]Date Master'!R$3:S$332,MATCH($H8,'[7]Date Master'!R$3:R$332,0),2),0)" +"IF($O8=""G"",INDEX('[7]Date Master'!R$3:S$332,MATCH($H8,'[7]Date Master'!R$3:R$332,0),2),0)" +"SUM(Q8:T8)" +"P8&O8&U8" +"IF(ISNA(V8),""-"",INDEX([7]Portfolios!A$3:H$827,MATCH(D8,[7]Portfolios!B$3:B$827,0),7)&H8)" +"IF(ISNA(V8),""-"",P8&E8&H8)" +"P8&O8" +"+[18]Summary!W3" +"+A4" +"+AC7-1" +"+[18]IMPositions!B50" +"+[18]IMPositions!C50" +"+[18]IMPositions!D50" +"+[18]IMPositions!E50" +"+[18]IMPositions!F50" +"SUM(E12:AA12)" +"+[18]IMPositions!H50" +"+AC12-AE12" +"+E12+E13+E15+E16" +"+AC17-[18]IMPositions!G56" +"+AC14-[18]IMPositions!G52" +"+(AC14*-0.2)-AC15" +"#REF!/#REF!" +"MAX(B1451:B2384)" +"BY2/BX2" +"MAX(B1451:B2384)" +"TODAY()" +"Trades!AA56" +"B10-B11" +"Sheet2!B54" +"SUM(Sheet2!F54:F56)" +"B16+B14+B15" +"+[4]Peak!A1" +"+[5]Peak!A3" +"+[6]Peak!B3" +"+Peak!K2" +"+[5]Peak!A11" +"+[6]Peak!B11" +"+'[5]Non-Peak'!A2" +"+'Non-Peak'!K2" +"+Trades!K48" +"+Trades!L48" +"TODAY()" +"1-C5" +"M10*B10" +"M10*C10" +"M10*#REF!" +"X10-V10" +"A11-A10" +"X10-AA10" +"X10*24" +"W10*16" +"V10*24+W10*8" +"ROUND(AA14/2,0)" +"((G15*AD15)-(B15*AE15))*(1/AF15)" +"((Z15*16*E15)+(B15*W15*16)+X15*8*C15)/(X15*24)" +"(F15*AF15+B15*AE15)/AD15" +"B15*$C$5+F15*$C$6" +"1/((1+N15)^((A15-$B$2)/365))" +"C15*M15" +"M15*G15" +"[1]ROM!L4" +"[1]ROM!K4+[1]ROM!L4" +"W15-AB15" +"X15-AB15-Y15" +"X15-AB15" +"[1]ROM!N4" +"AE15+AF15" +"X15*24" +"AB15*16" +"AB15*13" +"AB15*8" +"AA15*24" +"AI15/AH15" +"AL15/AH15" +"1-(AO15+AP15)" +"AQ15+AP15" +"B2" +"((Z16*16*E16)+(B16*W16*16)+(X16*8*C16))/(X16*24)" +"F16*M16" +"Z16+AC16" +"Y16+Z16" +"AJ16/AH16" +"1-AT16" +"AJ16/AH16" +"AP16/(AP16+AQ16)" +"AB17*14" +"AK17/AD17" +"A17" +"X72" +"Trades!A47" +"G10*D10*(Trades!Q47-Trades!H10)" +"K10*D10*(Trades!Q47-Trades!L10)" +"Q10*C10*(Trades!P47-Trades!R10)" +"SUM(ROM_hrs!D22:E38)" +"(SUM(ROM_hrs!D22:E38))*U10*(P47-V10)" +"Y10*C10*(Trades!P47-Trades!Z10)" +"AC10*C10*(Trades!P47-Trades!AD10)" +"AS10*E10*(Trades!R47-Trades!AT10)" +"AW10*E10*(Trades!R47-Trades!AX10)" +"34.5+$C$4" +"C11*U11*(P48-V11)" +"U12*C12*(Trades!P49-Trades!V12)" +"TODAY()" +"A10" +"SUM(ROM_hrs!S20:T38)/SUM(ROM_hrs!N5:P5)" +"SUM(ROM_hrs!S8:T38)" +"SUM(ROM_hrs!AI8:AJ38)" +"SUM(ROM_hrs!R8:R38)+SUM(ROM_hrs!U8:U38)" +"G27" +"SUM(ROM_hrs!AH8:AH38)+SUM(ROM_hrs!AK8:AK38)" +"U10" +"SUM(ROM_hrs!V8:V38)" +"SUM(ROM_hrs!AL8:AL38)" +"M27+I27+E27" +"T47" +"S27*Q27" +"AC11+Q11" +"C28*C11" +"G11+K11+U11+Y11" +"G28*D11" +"D48*25*(47-36.63)+H28*(Q48-Z11)" +"U11+Y11" +"K28*H48" +"L28*(S48-(AVERAGE(V11,Z11)))" +"AE12+W12+S12" +"G12+K12+Y12" +"(D49*25*(51-36.63))" +"Y12" +"L29*(S49-Z12)" +"H32*(Q52-Z15)" +"AC16+Y16+U16+Q16" +"G16+K16" +"AS16+AW16" +"K33*E16" +"M16+AU16" +"SUM(U28:U34)" +"U36+Z48" +"SUM(E28:E34)" +"E28+I28+M28" +"external_curves!A16" +"E47+F47+G47" +"E47/16*13" +"ROM_hrs!N5" +"ROM_hrs!P5" +"ROM_hrs!O5" +"C47-(D47)" +"K47+L47" +"H27" +"L27" +"Q47*(external_curves!AT16)+Trades!S47*(external_curves!AU16)" +"external_curves!O16" +"SUM(ROM_hrs!AI8:AJ38)" +"SUM(ROM_hrs!AH8:AH38)+SUM(ROM_hrs!AK8:AK38)" +"SUM(ROM_hrs!AL8:AL38)" +"external_curves!AJ17-169" +"external_curves!AI17-208" +"external_curves!AM17-144" +"external_curves!AL17-104" +"(external_curves!AH17-external_curves!AJ17)-(144+143)" +"(5800*30)-(5800*19)" +"T48*Trades!E28" +"Trades!I28*Trades!T48" +"T48*M28" +"N48*(O48-4.995)*T48" +"X48+W48+V48+Y48+Z48" +"external_curves!AI18" +"external_curves!AM18" +"external_curves!AL18" +"T49*Trades!M29" +"Y49+W49+V49" +"Fwd_curves!F91" +"T53*Trades!M33" +"X53+W53+V53" +"AVERAGE(P48:P54)" +"SUM(AA47:AA54)" +"P59" +"AA56-AA57" +"(Q65*13+R65*3)/16" +"hourly_curves!D6" +"hourly_curves!C6" +"hourly_curves!B30" +"hourly_curves!B53" +"E17-D17" +"TODAY()" +"SUM(D8:D36)" +"SUM(N8:N38)" +"COUNTIF(D8:D36,"">0"")" +"COUNT(E8:E36)-D6" +"COUNTIF(L8:L36,""=24"")" +"COUNTIF(N8:N38,"">0"")" +"WEEKDAY(A8)" +"IF(C8=""Y"",0,IF(B8=1,0,16))" +"24-D8" +"13" +"IF($A8>external_curves!$B$2,ROM_hrs!D8,0)" +"IF($A8>external_curves!$B$2,ROM_hrs!I8,0)" +"IF($A8>external_curves!$B$2,ROM_hrs!#REF!,0)" +"IF(N8=0,0,(N8-3)*Trades!$G$10)" +"Trades!$Q$10*(SUM(N8:P8))" +"Trades!$AC$10*(SUM(N8:P8))" +"(S8+T8)+R8" +"IF(OR(ROM_hrs!B8=1,ROM_hrs!B8=7),Trades!$U$10*(P8),IF(O8+P8=0,0,(Trades!$U$10*(ROM_hrs!O8+3))))" +"Trades!$H$10" +"Trades!$R$10" +"AVERAGE(Trades!$AD$10)" +"Trades!$V$10" +"Trades!$Q$47" +"Trades!$P$47" +"Trades!$S$47" +"R8*(AD8-X8)" +"(S8*(AE8-Y8))" +"(T8*(AE8-Z8))" +"U8*(AD8-AA8)" +"V8*(AF8-AB8)" +"(Trades!$AC$10+Trades!$U$10)*(SUM(N22:P22))" +"(Trades!$AC$10)*(SUM(N23:P23))" +"IF(OR(B23=1,B23=7),0,IF(N23=0,0,(Trades!$U$10)*(N23-3)))" +"SUM(AH8:AL38)" +"'Alberta Curve'!D40" +"'Alberta Curve'!F40" +"'Alberta Curve'!J40" +"AVERAGE(N6:Z6)" +"AVERAGE(G6:AD6)" +"AVERAGE(AA6:AC6)" +"C6" +"G6" +"$B6*'Alberta Curve'!AI15" +"C6" +"$B13*'Alberta Curve'!AI10" +"A6" +"'Alberta Curve'!O11" +"$B30*'Alberta Curve'!AI15" +"A30" +"'Alberta Curve'!S11" +"$B53*'Alberta Curve'!AI15" +"M53" +"EOMONTH(A3,0)+1" +"WEEKDAY(D9)" +"TODAY()+1" +"F9-1" +"F9+1" +"D9+1" +"AVERAGE(AI10:AX10)" +"AVERAGE(AB10:AH10,AY10)" +"AVERAGE(AV10:AX10)" +"F40*0.9" +"F40*0.85" +"C6*$C$4" +"C7*C4" +"AVERAGE(D6:D11)" +"(D7+D8*2+D10*3+D11*3)/9" +"J82/H82" +"K82/H82" +"L82/H82" +"M82/H82" +"N82/H82" +"O82/H82" +"P82/H82" +"SUM(J82:J84)/SUM($H82:$H84)" +"SUM(K82:K84)/SUM($H82:$H84)" +"SUM(L82:L84)/SUM($H82:$H84)" +"SUM(M82:M84)/SUM($H82:$H84)" +"SUM(N82:N84)/SUM($H82:$H84)" +"SUM(O82:O84)/SUM($H82:$H84)" +"SUM(J85:J87)/SUM($H85:$H87)" +"SUM(K85:K87)/SUM($H85:$H87)" +"SUM(L85:L87)/SUM($H85:$H87)" +"SUM(M85:M87)/SUM($H85:$H87)" +"SUM(N85:N87)/SUM($H85:$H87)" +"SUM(O85:O87)/SUM($H85:$H87)" +"SUM(J88:J90)/SUM($H88:$H90)" +"SUM(K88:K90)/SUM($H88:$H90)" +"SUM(L88:L90)/SUM($H88:$H90)" +"SUM(M88:M90)/SUM($H88:$H90)" +"SUM(N88:N90)/SUM($H88:$H90)" +"SUM(O88:O90)/SUM($H88:$H90)" +"SUM(J91:J93)/SUM($H91:$H93)" +"SUM(K91:K93)/SUM($H91:$H93)" +"SUM(L91:L93)/SUM($H91:$H93)" +"SUM(M91:M93)/SUM($H91:$H93)" +"SUM(N91:N93)/SUM($H91:$H93)" +"SUM(O91:O93)/SUM($H91:$H93)" +"SUM(J94:J96)/SUM($H94:$H96)" +"SUM(K94:K96)/SUM($H94:$H96)" +"SUM(L94:L96)/SUM($H94:$H96)" +"SUM(M94:M96)/SUM($H94:$H96)" +"SUM(N94:N96)/SUM($H94:$H96)" +"SUM(O94:O96)/SUM($H94:$H96)" +"SUM(J97:J99)/SUM($H97:$H99)" +"SUM(K97:K99)/SUM($H97:$H99)" +"SUM(L97:L99)/SUM($H97:$H99)" +"SUM(M97:M99)/SUM($H97:$H99)" +"SUM(N97:N99)/SUM($H97:$H99)" +"SUM(O97:O99)/SUM($H97:$H99)" +"SUM(J100:J102)/SUM($H100:$H102)" +"SUM(K100:K102)/SUM($H100:$H102)" +"SUM(L100:L102)/SUM($H100:$H102)" +"SUM(M100:M102)/SUM($H100:$H102)" +"SUM(N100:N102)/SUM($H100:$H102)" +"SUM(O100:O102)/SUM($H100:$H102)" +"SUM(J103:J105)/SUM($H103:$H105)" +"SUM(K103:K105)/SUM($H103:$H105)" +"SUM(L103:L105)/SUM($H103:$H105)" +"SUM(M103:M105)/SUM($H103:$H105)" +"SUM(N103:N105)/SUM($H103:$H105)" +"SUM(O103:O105)/SUM($H103:$H105)" +"SUM(J106:J108)/SUM($H106:$H108)" +"SUM(K106:K108)/SUM($H106:$H108)" +"SUM(L106:L108)/SUM($H106:$H108)" +"SUM(M106:M108)/SUM($H106:$H108)" +"SUM(N106:N108)/SUM($H106:$H108)" +"SUM(O106:O108)/SUM($H106:$H108)" +"SUM(J109:J111)/SUM($H109:$H111)" +"SUM(K109:K111)/SUM($H109:$H111)" +"SUM(L109:L111)/SUM($H109:$H111)" +"SUM(M109:M111)/SUM($H109:$H111)" +"SUM(N109:N111)/SUM($H109:$H111)" +"SUM(O109:O111)/SUM($H109:$H111)" +"SUM(J112:J114)/SUM($H112:$H114)" +"SUM(K112:K114)/SUM($H112:$H114)" +"SUM(L112:L114)/SUM($H112:$H114)" +"SUM(M112:M114)/SUM($H112:$H114)" +"SUM(N112:N114)/SUM($H112:$H114)" +"SUM(O112:O114)/SUM($H112:$H114)" +"SUM(J115:J117)/SUM($H115:$H117)" +"SUM(K115:K117)/SUM($H115:$H117)" +"SUM(L115:L117)/SUM($H115:$H117)" +"SUM(M115:M117)/SUM($H115:$H117)" +"SUM(N115:N117)/SUM($H115:$H117)" +"SUM(O115:O117)/SUM($H115:$H117)" +"SUM(J118:J120)/SUM($H118:$H120)" +"SUM(K118:K120)/SUM($H118:$H120)" +"SUM(L118:L120)/SUM($H118:$H120)" +"SUM(M118:M120)/SUM($H118:$H120)" +"SUM(N118:N120)/SUM($H118:$H120)" +"SUM(O118:O120)/SUM($H118:$H120)" +"SUM(J121:J124)/SUM($H121:$H124)" +"SUM(K121:K124)/SUM($H121:$H124)" +"SUM(L121:L124)/SUM($H121:$H124)" +"SUM(M121:M124)/SUM($H121:$H124)" +"SUM(N121:N124)/SUM($H121:$H124)" +"SUM(O121:O124)/SUM($H121:$H124)" +"SUM(J125:J127)/SUM($H125:$H127)" +"SUM(K125:K127)/SUM($H125:$H127)" +"SUM(L125:L127)/SUM($H125:$H127)" +"SUM(M125:M127)/SUM($H125:$H127)" +"SUM(N125:N127)/SUM($H125:$H127)" +"SUM(O125:O127)/SUM($H125:$H127)" +"SUM(J128:J130)/SUM($H128:$H130)" +"SUM(K128:K130)/SUM($H128:$H130)" +"SUM(L128:L130)/SUM($H128:$H130)" +"SUM(M128:M130)/SUM($H128:$H130)" +"SUM(N128:N130)/SUM($H128:$H130)" +"SUM(O128:O130)/SUM($H128:$H130)" +"SUM(J131:J133)/SUM($H131:$H133)" +"SUM(K131:K133)/SUM($H131:$H133)" +"SUM(L131:L133)/SUM($H131:$H133)" +"SUM(M131:M133)/SUM($H131:$H133)" +"SUM(N131:N133)/SUM($H131:$H133)" +"SUM(O131:O133)/SUM($H131:$H133)" +"SUM(J134:J136)/SUM($H134:$H136)" +"SUM(K134:K136)/SUM($H134:$H136)" +"SUM(L134:L136)/SUM($H134:$H136)" +"SUM(M134:M136)/SUM($H134:$H136)" +"SUM(N134:N136)/SUM($H134:$H136)" +"SUM(O134:O136)/SUM($H134:$H136)" +"SUM(J137:J139)/SUM($H137:$H139)" +"SUM(K137:K139)/SUM($H137:$H139)" +"SUM(L137:L139)/SUM($H137:$H139)" +"SUM(M137:M139)/SUM($H137:$H139)" +"SUM(N137:N139)/SUM($H137:$H139)" +"SUM(O137:O139)/SUM($H137:$H139)" +"SUM(J140:J142)/SUM($H140:$H142)" +"SUM(K140:K142)/SUM($H140:$H142)" +"SUM(L140:L142)/SUM($H140:$H142)" +"SUM(M140:M142)/SUM($H140:$H142)" +"SUM(N140:N142)/SUM($H140:$H142)" +"SUM(O140:O142)/SUM($H140:$H142)" +"SUM(J143:J145)/SUM($H143:$H145)" +"SUM(K143:K145)/SUM($H143:$H145)" +"SUM(L143:L145)/SUM($H143:$H145)" +"SUM(M143:M145)/SUM($H143:$H145)" +"SUM(N143:N145)/SUM($H143:$H145)" +"SUM(O143:O145)/SUM($H143:$H145)" +"SUM(J146:J148)/SUM($H146:$H148)" +"SUM(K146:K148)/SUM($H146:$H148)" +"SUM(L146:L148)/SUM($H146:$H148)" +"SUM(M146:M148)/SUM($H146:$H148)" +"SUM(N146:N148)/SUM($H146:$H148)" +"SUM(O146:O148)/SUM($H146:$H148)" +"SUM(J149:J151)/SUM($H149:$H151)" +"SUM(K149:K151)/SUM($H149:$H151)" +"SUM(L149:L151)/SUM($H149:$H151)" +"SUM(M149:M151)/SUM($H149:$H151)" +"SUM(N149:N151)/SUM($H149:$H151)" +"SUM(O149:O151)/SUM($H149:$H151)" +"SUM(J152:J154)/SUM($H152:$H154)" +"SUM(K152:K154)/SUM($H152:$H154)" +"SUM(L152:L154)/SUM($H152:$H154)" +"SUM(M152:M154)/SUM($H152:$H154)" +"SUM(N152:N154)/SUM($H152:$H154)" +"SUM(O152:O154)/SUM($H152:$H154)" +"SUM(J82:J93)/SUM($H82:$H93)" +"SUM(K82:K93)/SUM($H82:$H93)" +"SUM(L82:L93)/SUM($H82:$H93)" +"SUM(M82:M93)/SUM($H82:$H93)" +"SUM(N82:N93)/SUM($H82:$H93)" +"SUM(O82:O93)/SUM($H82:$H93)" +"SUM(J94:J105)/(SUM($H94:$H105))" +"SUM(K94:K105)/(SUM($H94:$H105))" +"SUM(L94:L105)/(SUM($H94:$H105))" +"SUM(M94:M105)/(SUM($H94:$H105))" +"H59+3.5" +"F59+3.5" +"SUM(N94:N105)/(SUM($H94:$H105))" +"SUM(O94:O105)/(SUM($H94:$H105))" +"SUM(J106:J117)/SUM($H106:$H117)" +"SUM(K106:K117)/SUM($H106:$H117)" +"SUM(L106:L117)/SUM($H106:$H117)" +"SUM(M106:M117)/SUM($H106:$H117)" +"SUM(N106:N117)/SUM($H106:$H117)" +"SUM(O106:O117)/SUM($H106:$H117)" +"SUM(J118:J129)/SUM($H118:$H129)" +"SUM(K118:K129)/SUM($H118:$H129)" +"SUM(L118:L129)/SUM($H118:$H129)" +"SUM(M118:M129)/SUM($H118:$H129)" +"SUM(N118:N129)/SUM($H118:$H129)" +"SUM(O118:O129)/SUM($H118:$H129)" +"SUM(J130:J141)/SUM($H130:$H141)" +"SUM(K130:K141)/SUM($H130:$H141)" +"SUM(L130:L141)/SUM($H130:$H141)" +"SUM(M130:M141)/SUM($H130:$H141)" +"SUM(N130:N141)/SUM($H130:$H141)" +"SUM(O130:O141)/SUM($H130:$H141)" +"SUM(J142:J153)/SUM($H142:$H153)" +"SUM(K142:K153)/SUM($H142:$H153)" +"SUM(L142:L153)/SUM($H142:$H153)" +"SUM(M142:M153)/SUM($H142:$H153)" +"SUM(N142:N153)/SUM($H142:$H153)" +"SUM(O142:O153)/SUM($H142:$H153)" +"SUM(J86:J121)/SUM($H86:$H121)" +"SUM(K86:K121)/SUM($H86:$H121)" +"SUM(L86:L121)/SUM($H86:$H121)" +"SUM(M86:M121)/SUM($H86:$H121)" +"SUM(N86:N121)/SUM($H86:$H121)" +"SUM(O86:O121)/SUM($H86:$H121)" +"SUM(J88:J147)/SUM($H$88:$H$147)" +"SUM(K88:K147)/SUM($H$88:$H$147)" +"SUM(L88:L147)/SUM($H$88:$H$147)" +"SUM(M88:M147)/SUM($H$88:$H$147)" +"SUM(N88:N147)/SUM($H$88:$H$147)" +"SUM(J94:J153)/SUM($H$94:$H$153)" +"SUM(K94:K153)/SUM($H$94:$H$153)" +"SUM(L94:L153)/SUM($H$94:$H$153)" +"SUM(M94:M153)/SUM($H$94:$H$153)" +"SUM(N94:N153)/SUM($H$94:$H$153)" +"external_curves!O13" +"$H82*B82" +"$H82*F82" +"H82*[1]external_curves!J15" +"H82*external_curves!Q14" +"H82*external_curves!S14" +"H82*external_curves!M14" +"H83*[1]external_curves!#REF!" +"D6*external_curves!K16" +"((F84*external_curves!AI16)+(Fwd_curves!B84*external_curves!AL16)+(Fwd_curves!C84*external_curves!AM16))/(external_curves!AH16)" +"external_curves!O16" +"F84/N84" +"H84*external_curves!K16" +"D7*external_curves!K16" +"((F85*external_curves!AI16)+(Fwd_curves!B85*external_curves!AL16)+(Fwd_curves!C85*external_curves!AM16))/(external_curves!AH16)" +"H85*external_curves!K16" +"H85*external_curves!Q16" +"H85*external_curves!S16" +"H85*external_curves!M16" +"IF(swap_model!$B$37=""Y"",swap_model!B39,((F86*external_curves!AI16)+(Fwd_curves!B86*external_curves!AL16)+(Fwd_curves!C86*external_curves!AM16))/(external_curves!AH16))" +"external_curves!O16" +"H86*external_curves!K16" +"H86*external_curves!Q16" +"H86*external_curves!S16" +"H86*external_curves!M16" +"$C$12*external_curves!K24" +"B94*(1+$B$22)" +"$C$13*external_curves!K36" +"$C$14*external_curves!K48" +"$C$15*external_curves!K60" +"$C$16*external_curves!K72" +"COUNTIF(B52:B231,"">0"")" +"SUM(Q52:Q207)" +"SUM(W56:W207)" +"SUM(N52:N506)" +"SUM(T56:T207)" +"SUM(O56:O207)" +"SUM(U56:U207)" +"SUM(P56:P207)" +"SUM(V56:V207)" +"SUM(R56:R207)" +"SUM(X56:X207)" +"SUM(C52:C231)/SUM($B$52:$B$231)" +"G22/I22" +"H22/I22" +"B22-$B$8/2" +"F22" +"B22+$B$8/2" +"D24/F22" +"D22/F22" +"D25/F22" +"E24/F22" +"E22/F22" +"E25/F22" +"D24-G22" +"D22-G22" +"D25-G22" +"E24-H22" +"E22-H22" +"E25-H22" +"Fwd_curves!A82" +"IF($A52<$B$5,0,IF($A52>$B$6,0,Fwd_curves!H82))" +"IF($A52<$B$5,0,IF($A52>$B$6,0,Fwd_curves!J82))" +"IF(B52=0,0,$B$9*B52)" +"external_curves!AB16" +"external_curves!AA16" +"(L56*16*$K56)" +"(L56*13*$K56)" +"(M56*24*$K56)" +"((L56+M56)*K56)*24" +"L56*8*K56" +"IF(N56=0,0,$L56*16)*$B$9" +"IF(O56=0,0,$L56*13)*$B$9" +"IF(P56=0,0,$M56*24)*$B$9" +"IF(Q56=0,0,($L56+$M56)*24)*$B$9" +"IF(R56=0,0,$L56*8)*$B$9" +"IF($A208<$B$5,0,IF($A208>$B$6,0,Fwd_curves!O252))" +"IF($A218<$B$5,0,IF($A218>$B$6,0,Fwd_curves!M262))" +"B8*B10" +"SUM(D28:D51)" +"SUM(L28:L51)" +"B11/B10" +"B8*B7" +"SUM(E28:E51)" +"B13/B14" +"1/B8" +"B17*G9" +"COUNTIF(B28:B51,"">0"")" +"swap_model!A52" +"IF($A28<$B$21,0,IF($A28>$B$22,0,Fwd_curves!H96))" +"IF($A28<$B$21,0,IF($A28>$B$22,0,IF('H-rate_model'!$B$9=""P"",external_curves!AI15,external_curves!AH15)))" +"C28*$B$6" +"IF($A28<$B$21,0,IF($A28>$B$22,0,IF('H-rate_model'!$B$9=""P"",external_curves!AB15,external_curves!X15)))" +"D28*(($B$8*$G$8-$G$9))" +"($B$15*E28)*($B$10-$G$8)" +"D28*($G$9-$B$11)" +"SUM(G28:I28)" +"K28*B28" +"IF($A30<$B$21,0,IF($A30>$B$22,0,IF('H-rate_model'!$B$9=""P"",external_curves!#REF!,external_curves!#REF!)))" +"IF($A31<$B$21,0,IF($A31>$B$22,0,IF('H-rate_model'!$B$9=""P"",external_curves!AI17,external_curves!AH17)))" +"IF($A31<$B$21,0,IF($A31>$B$22,0,IF('H-rate_model'!$B$9=""P"",external_curves!AB17,external_curves!X17)))" +"IF($A33<$B$21,0,IF($A33>$B$22,0,IF('H-rate_model'!$B$9=""P"",external_curves!AI17,external_curves!AH17)))" +"IF($A33<$B$21,0,IF($A33>$B$22,0,IF('H-rate_model'!$B$9=""P"",external_curves!AB17,external_curves!X17)))" +"SUM(D76:D99)" +"SUM(L76:L99)" +"SUM(E76:E99)" +"swap_model!A52" +"IF($A76<$B$69,0,IF($A76>$B$70,0,Fwd_curves!H96))" +"IF($A76<$B$69,0,IF($A76>$B$70,0,IF('H-rate_model'!$B$61=""P"",external_curves!AI14,external_curves!AH14)))" +"IF($A76<$B$69,0,IF($A76>$B$70,0,IF('H-rate_model'!$B$9=""P"",external_curves!AB15,external_curves!X15)))" +"D76*(($G$61-($B$60*$G$60)))" +"($B$67*E76)*($G$60-$B$62)" +"D76*($B$63-$G$61)" +"D76*(($B$64-$B$60)*$G$60)" +"(($B$64-$B$60)*$G$60)*$B$67*E76" +"IF($A78<$B$69,0,IF($A78>$B$70,0,IF('H-rate_model'!$B$9=""P"",external_curves!#REF!,external_curves!#REF!)))" +"IF($A79<$B$69,0,IF($A79>$B$70,0,IF('H-rate_model'!$B$61=""P"",external_curves!#REF!,external_curves!#REF!)))" +"IF($A79<$B$69,0,IF($A79>$B$70,0,IF('H-rate_model'!$B$9=""P"",external_curves!AB17,external_curves!X17)))" +"IF($A80<$B$69,0,IF($A80>$B$70,0,IF('H-rate_model'!$B$61=""P"",external_curves!AI17,external_curves!AH17)))" +"(1/B8)*G9" +"SUM(F27:F50)" +"SUM(O27:O50)" +"G10/B13" +"B11/B10" +"G10/B7" +"(1/B8)*B7" +"SUM(E27:E50)/(IF(B9=""F"",24,16))" +"SUM(N27:N50)" +"B13/B14" +"(B8-B12)*B13*B10" +"B15/(IF(B9=""F"",24,16))" +"COUNTIF(B27:B50,"">0"")" +"swap_model!A52" +"IF($A27<$B$20,0,IF($A27>$B$21,0,Fwd_curves!H96))" +"IF($A27<$B$20,0,IF($A27>$B$21,0,IF(ab_gas_deal!$B$9=""P"",external_curves!AI14,external_curves!AH14)))" +"$B$6*H27" +"E27*$B$16" +"IF($A27<$B$20,0,IF($A27>$B$21,0,IF(ab_gas_deal!$B$9=""P"",external_curves!X15,external_curves!X15)))" +"($G$8-((1/($B$8))*$G$9))*F27" +"F27*($B$10-$G$8)" +"G27*($G$9-$B$11)" +"SUM(J27:L27)" +"N27*B27" +"IF($A29<$B$20,0,IF($A29>$B$21,0,IF(ab_gas_deal!$B$9=""P"",external_curves!#REF!,external_curves!#REF!)))" +"IF($A30<$B$20,0,IF($A30>$B$21,0,IF(ab_gas_deal!$B$9=""P"",external_curves!X17,external_curves!X17)))" +"IF($A31<$B$20,0,IF($A31>$B$21,0,IF(ab_gas_deal!$B$9=""P"",external_curves!AI17,external_curves!AH17)))" +"IF($A31<$B$20,0,IF($A31>$B$21,0,IF(ab_gas_deal!$B$9=""P"",external_curves!X17,external_curves!X17)))" +"(1/B8)*G9" +"SUM(F30:F53)" +"SUM(O30:O53)" +"G10/B13" +"B11/B10" +"G10/B7" +"(1/B8)*B7" +"SUM(E30:E53)/(IF(B9=""F"",24,16))" +"B13/B14" +"B15/(IF(B9=""F"",24,16))" +"G14*B13" +"G15*B13" +"G10-G19" +"COUNTIF(B30:B53,"">0"")" +"swap_model!A52" +"IF($A30<$B$23,0,IF($A30>$B$24,0,Fwd_curves!H96))" +"IF($A30<$B$23,0,IF($A30>$B$24,0,IF(PJM_deal!$B$9=""P"",external_curves!AI14,external_curves!AH14)))" +"$B$6*H30" +"E30*$B$16" +"IF($A30<$B$23,0,IF($A30>$B$24,0,IF(PJM_deal!$B$9=""P"",external_curves!X15,external_curves!X15)))" +"($G$8-((1/($B$8))*$G$9))*F30" +"F30*($B$10-$G$8)" +"G30*($G$9-$B$11)" +"SUM(J30:L30)" +"N30*B30" +"IF($A32<$B$23,0,IF($A32>$B$24,0,IF(PJM_deal!$B$9=""P"",external_curves!#REF!,external_curves!#REF!)))" +"IF($A33<$B$23,0,IF($A33>$B$24,0,IF(PJM_deal!$B$9=""P"",external_curves!X16,external_curves!X16)))" +"IF($A34<$B$23,0,IF($A34>$B$24,0,IF(PJM_deal!$B$9=""P"",external_curves!AI17,external_curves!AH17)))" +"IF($A45<$B$23,0,IF($A45>$B$24,0,IF(PJM_deal!$B$9=""P"",(external_curves!AB28-external_curves!AC28)*16,external_curves!AH28)))" +"SUMIF(O$8:O$39,H1,I$8:I$39)" +"SUMIF(O$8:O$39,H1,J$8:J$39)" +"CONCATENATE(AE2,AF2)" +"IF(A4=A5,""OK"",""ERROR"")" +"MAX(A7:A39)" +"SUMIF(E$8:E$39,H4,I$8:I$39)" +"MIN(A7:A39)" +"MAX(H7:H39)" +"SUBTOTAL(9,I7:I39)" +"IF(ISNA(K8),0,(I8*K8))" +"VLOOKUP(G8,CurveTable,2,FALSE)" +"G8&H8" +"SUM(I8/UOM)" +"INDEX(AG$2:AH$50,MATCH(D8&G8,AH$2:AH$200,0),1)" +"INDEX([17]Portfolios!A$3:G$929,MATCH(D8,[17]Portfolios!B$3:B$929,0),7)" +"IF($O8=""P"",INDEX('[17]Date Master'!I$3:J$332,MATCH($H8,'[17]Date Master'!I$3:I$332,0),2),0)" +"IF($O8=""D"",INDEX('[17]Date Master'!O$3:P$332,MATCH($H8,'[17]Date Master'!O$3:O$332,0),2),0)" +"IF($O8=""PHY"",INDEX('[17]Date Master'!R$3:S$332,MATCH($H8,'[17]Date Master'!R$3:R$332,0),2),0)" +"IF($O8=""G"",INDEX('[17]Date Master'!R$3:S$332,MATCH($H8,'[17]Date Master'!R$3:R$332,0),2),0)" +"SUM(Q8:T8)" +"P8&O8&U8" +"IF(ISNA(V8),""-"",INDEX([17]Portfolios!A$3:H$827,MATCH(D8,[17]Portfolios!B$3:B$827,0),7)&H8)" +"IF(ISNA(V8),""-"",P8&E8&H8)" +"P8&O8" +"SUMIF(O$8:O$39,H1,I$8:I$39)" +"SUMIF(O$8:O$39,H1,J$8:J$39)" +"CONCATENATE(AE2,AF2)" +"IF(A4=A5,""OK"",""ERROR"")" +"MAX(A7:A39)" +"SUMIF(E$8:E$39,H4,I$8:I$39)" +"MIN(A7:A39)" +"MAX(H7:H39)" +"SUBTOTAL(9,I7:I39)" +"IF(ISNA(K8),0,(I8*K8))" +"VLOOKUP(G8,CurveTable,2,FALSE)" +"G8&H8" +"SUM(I8/UOM)" +"INDEX(AG$2:AH$200,MATCH(D8&G8,AH$2:AH$200,0),1)" +"INDEX([17]Portfolios!A$3:G$929,MATCH(D8,[17]Portfolios!B$3:B$929,0),7)" +"IF($O8=""P"",INDEX('[17]Date Master'!I$3:J$332,MATCH($H8,'[17]Date Master'!I$3:I$332,0),2),0)" +"IF($O8=""D"",INDEX('[17]Date Master'!O$3:P$332,MATCH($H8,'[17]Date Master'!O$3:O$332,0),2),0)" +"IF($O8=""PHY"",INDEX('[17]Date Master'!R$3:S$332,MATCH($H8,'[17]Date Master'!R$3:R$332,0),2),0)" +"IF($O8=""G"",INDEX('[17]Date Master'!R$3:S$332,MATCH($H8,'[17]Date Master'!R$3:R$332,0),2),0)" +"SUM(Q8:T8)" +"P8&O8&U8" +"IF(ISNA(V8),""-"",INDEX([17]Portfolios!A$3:H$827,MATCH(D8,[17]Portfolios!B$3:B$827,0),7)&H8)" +"IF(ISNA(V8),""-"",P8&E8&H8)" +"P8&O8" +"IF(A2=A3,""OK"",""ERROR"")" +"SUMIF(CANADABKTYPECD,H1,CANADAPVPOS)" +"SUMIF(CANADABKTYPECD,H1,CANADABMQTY)" +"MAX(A5:A4577)" +"ROW()+3" +"ROWS(CANADA)+ROW()+2" +"SUM(CANADAPVInCE)" +"SUM(CANADABMInCE)" +"MIN(A5:A4577)" +"SUBTOTAL(9,CANADAPVPOS)" +"SUBTOTAL(9,CANADABMQTY)" +"SUBTOTAL(9,CANADAPVInCE)" +"SUBTOTAL(9,CANADABMInCE)" +"D5&V5" +"IF(J6=0,0,J6/I6)" +"I6/UOM" +"IF(F6=""P"",""PHY"",IF(F6=""G"",""G"",E6))" +"IF(ISNA(VLOOKUP(G6,BadCanCurves,1,FALSE)),VLOOKUP(D6,FOLIOS,6,FALSE),""not used"")" +"IF($N6=""P"",VLOOKUP(H6,PrcBuckets,2,FALSE),0)" +"IF($N6=""D"",VLOOKUP(H6,BasisBuckets,2,FALSE),0)" +"IF($N6=""PHY"",VLOOKUP(H6,PGDBuckets,2,FALSE),0)" +"IF($N6=""G"",VLOOKUP(H6,PGDBuckets,2,FALSE),0)" +"SUM(P6:S6)" +"IF(O6=""not used"",""-"",O6&N6&T6)" +"IF(O6=""Not Used"",""-"",VLOOKUP(D6,FOLIOS,7,FALSE)&H6)" +"IF(U6=""-"",""-"",O6&E6&H6)" +"D6&G6" +"SUM(B4:D4)" +"SUM(B4:B4)" +"-3000+62780+32415" +"+E6-G6" +"5711354-2618" +"+Orig!B6" +"+B6-D6" +"+Orig!C6" +"+Orig!D6" +"SUM(B6:B9)" +"3935965.61020347-1804" +"+D6/H16" +"CONCATENATE(AE1,AF1)" +"IF(ISNA(K2),0,(I2*K2))" +"VLOOKUP(G2,CurveTable,2,FALSE)" +"G2&H2" +"SUM(I2/UOM)" +"INDEX(AG$2:AH$200,MATCH(D2&G2,AH$2:AH$200,0),1)" +"INDEX([17]Portfolios!A$3:G$929,MATCH(D2,[17]Portfolios!B$3:B$929,0),7)" +"IF($O2=""P"",INDEX('[17]Date Master'!I$3:J$332,MATCH($H2,'[17]Date Master'!I$3:I$332,0),2),0)" +"IF($O2=""D"",INDEX('[17]Date Master'!O$3:P$332,MATCH($H2,'[17]Date Master'!O$3:O$332,0),2),0)" +"IF($O2=""PHY"",INDEX('[17]Date Master'!R$3:S$332,MATCH($H2,'[17]Date Master'!R$3:R$332,0),2),0)" +"IF($O2=""G"",INDEX('[17]Date Master'!R$3:S$332,MATCH($H2,'[17]Date Master'!R$3:R$332,0),2),0)" +"SUM(Q2:T2)" +"P2&O2&U2" +"IF(ISNA(V2),""-"",INDEX([17]Portfolios!A$3:H$827,MATCH(D2,[17]Portfolios!B$3:B$827,0),7)&H2)" +"IF(ISNA(V2),""-"",P2&E2&H2)" +"P2&O2" +"CONCATENATE(AE1,AF1)" +"IF(ISNA(K2),0,(I2*K2))" +"VLOOKUP(G2,CurveTable,2,FALSE)" +"G2&H2" +"SUM(I2/UOM)" +"INDEX(AG$2:AH$200,MATCH(D2&G2,AH$2:AH$200,0),1)" +"INDEX([17]Portfolios!A$3:G$929,MATCH(D2,[17]Portfolios!B$3:B$929,0),7)" +"IF($O2=""P"",INDEX('[17]Date Master'!I$3:J$332,MATCH($H2,'[17]Date Master'!I$3:I$332,0),2),0)" +"IF($O2=""D"",INDEX('[17]Date Master'!O$3:P$332,MATCH($H2,'[17]Date Master'!O$3:O$332,0),2),0)" +"IF($O2=""PHY"",INDEX('[17]Date Master'!R$3:S$332,MATCH($H2,'[17]Date Master'!R$3:R$332,0),2),0)" +"IF($O2=""G"",INDEX('[17]Date Master'!R$3:S$332,MATCH($H2,'[17]Date Master'!R$3:R$332,0),2),0)" +"SUM(Q2:T2)" +"P2&O2&U2" +"IF(ISNA(V2),""-"",INDEX([17]Portfolios!A$3:H$827,MATCH(D2,[17]Portfolios!B$3:B$827,0),7)&H2)" +"IF(ISNA(V2),""-"",P2&E2&H2)" +"P2&O2" +"IF(A2=A3,""OK"",""ERROR"")" +"SUMIF(CANADABKTYPECD,H1,CANADAPVPOS)" +"SUMIF(CANADABKTYPECD,H1,CANADABMQTY)" +"MAX(A5:A4577)" +"ROW()+3" +"ROWS(CANADA)+ROW()+2" +"SUM(CANADAPVInCE)" +"SUM(CANADABMInCE)" +"MIN(A5:A4577)" +"SUBTOTAL(9,CANADAPVPOS)" +"SUBTOTAL(9,CANADABMQTY)" +"SUBTOTAL(9,CANADAPVInCE)" +"SUBTOTAL(9,CANADABMInCE)" +"IF(J6=0,0,J6/I6)" +"I6/UOM" +"IF(F6=""P"",""PHY"",IF(F6=""G"",""G"",E6))" +"IF(ISNA(VLOOKUP(G6,BadCanCurves,1,FALSE)),VLOOKUP(D6,FOLIOS,6,FALSE),""not used"")" +"IF($N6=""P"",VLOOKUP(H6,PrcBuckets,2,FALSE),0)" +"IF($N6=""D"",VLOOKUP(H6,BasisBuckets,2,FALSE),0)" +"IF($N6=""PHY"",VLOOKUP(H6,PGDBuckets,2,FALSE),0)" +"IF($N6=""G"",VLOOKUP(H6,PGDBuckets,2,FALSE),0)" +"SUM(P6:S6)" +"IF(O6=""not used"",""-"",O6&N6&T6)" +"IF(O6=""Not Used"",""-"",VLOOKUP(D6,FOLIOS,7,FALSE)&H6)" +"IF(U6=""-"",""-"",O6&E6&H6)" +"D6&G6" +"IF(J2=0,0,J2/I2)" +"I2/UOM" +"IF(F2=""P"",""PHY"",IF(F2=""G"",""G"",E2))" +"IF(ISNA(VLOOKUP(G2,BadCanCurves,1,FALSE)),VLOOKUP(D2,FOLIOS,6,FALSE),""not used"")" +"IF($N2=""P"",VLOOKUP(H2,PrcBuckets,2,FALSE),0)" +"IF($N2=""D"",VLOOKUP(H2,BasisBuckets,2,FALSE),0)" +"IF($N2=""PHY"",VLOOKUP(H2,PGDBuckets,2,FALSE),0)" +"IF($N2=""G"",VLOOKUP(H2,PGDBuckets,2,FALSE),0)" +"SUM(P2:S2)" +"IF(O2=""not used"",""-"",O2&N2&T2)" +"IF(O2=""Not Used"",""-"",VLOOKUP(D2,FOLIOS,7,FALSE)&H2)" +"IF(U2=""-"",""-"",O2&E2&H2)" +"+A9" +"+A15" +"+B5*B22/10000" +"+B43+B39+B44" +"SUM(A50:F50)" +"+G50-H50" +"SUM(B45:B48)+B38" +"+H52-G52" +"+B41" +"+C41+C40" +"+D41+D40+D43" +"(SUM(B50:B54)-SUM(B38:B48))-B52" +"+G50+G51+G53+G54" +"SUM(I50:I55)" +"+Summary!W3" +"+A4" +"+AC7-1" +"+IMPositions!B50" +"+IMPositions!C50" +"+IMPositions!D50" +"+IMPositions!E50" +"+IMPositions!F50" +"SUM(E12:AA12)" +"+IMPositions!H50" +"+AC12-AE12" +"+E12+E13+E15+E16" +"+AC17-IMPositions!G56" +"+AC14-IMPositions!G52" +"+(AC14*-0.2)-AC15" +"+Template!B2" +"+Template!C2" +"+Template!A2" +"+Template!H2" +"+Template!K2" +"+AC2" +"+Summary!C9*10000" +"+K2" +"K2/10000" +"+Summary!E10*10000" +"+Summary!I10*10000" +"+Summary!K9*10000" +"+Summary!M9*10000" +"+Summary!G9*10000" +"+Summary!O9*10000" +"+Summary!Q10*10000" +"+Summary!AA9*10000" +"+Summary!Y10*10000" +"+Summary!AC10*10000" +"+Summary!S10*10000" +"+Summary!U10*10000" +"+Summary!U10*10000" +"SUM(R3:R28)" +"+C16/1.054615/10000" +"SUM(C8:H8)" +"SUM(J7:J11)" +"+I16/1.054615/10000" +"SUM(C8:J8)" +"SUM(L8:L10)" +"+C5+B5" +"SUM(E5:E13)" +"'West Cash'!C10+'BC Cash'!G5+'AB Fin'!E8" +"+'BC Cash'!H5" +"+'West Cash'!E10+'BC Cash'!M5+'AB Fin'!C7" +"+'West Cash'!G10+'BC Cash'!N5" +"+'BC Cash'!C5" +"+'BC Cash'!D5" +"+'West Cash'!U10+'BC Cash'!F5" +"+'West Cash'!S10+'BC Cash'!E4" +"SUM(B9:AF9)" +"+'West Cash'!C11+'BC Cash'!G6+'AB Fin'!B8" +"+'West Cash'!S11+'BC Cash'!E6" +"+'BC Cash'!C7" +"+'BC Cash'!C9" +"SUM(C9:C14)" +"SUM(AC10:AC14)" +"+AG15-'West Cash'!W18-'BC Cash'!O12-C22" +"+'BC GD'!J12" +"(SUM(Template!K2:K31)/10000)-AG15" +"+'Opt GD'!L11" +"+'AB Fin'!E14" +"SUM(C18:C21)" +"Summary!W3" +"Summary!W3" +"IF(J2=0,0,J2/I2)" +"I2/UOM" +"IF(F2=""P"",""PHY"",IF(F2=""G"",""G"",E2))" +"IF(ISNA(VLOOKUP(G2,BadCanCurves,1,FALSE)),VLOOKUP(D2,FOLIOS,6,FALSE),""not used"")" +"IF(J2=0,0,J2/I2)" +"I2/UOM" +"IF(F2=""P"",""PHY"",IF(F2=""G"",""G"",E2))" +"IF(ISNA(VLOOKUP(G2,BadCanCurves,1,FALSE)),VLOOKUP(D2,FOLIOS,6,FALSE),""not used"")" +"'[1]Date Master'!#REF!" +"'[1]Date Master'!C1" +"'[1]Date Master'!C2" +"'[1]Date Master'!C3" +"'[1]Date Master'!C4" +"'[1]Date Master'!C5" +"'[1]Date Master'!C6" +"'[1]Date Master'!C7" +"'[1]Date Master'!C8" +"'[1]Date Master'!C9" +"'[1]Date Master'!C10" +"'[1]Date Master'!C11" +"'[1]Date Master'!C12" +"'[1]Date Master'!D1" +"'[1]Date Master'!D2" +"'[1]Date Master'!D3" +"'[1]Date Master'!D4" +"'[1]Date Master'!D5" +"'[1]Date Master'!D6" +"'[1]Date Master'!D7" +"'[1]Date Master'!D8" +"'[1]Date Master'!D9" +"'[1]Date Master'!D10" +"'[1]Date Master'!D11" +"PRCBASHIMONTH" +"(TEXT(E3,""mmm-yy"")&""/""&(TEXT(AG4,""mmm-yy"")))" +"'[1]Report -Benchmark Change'!#REF!" +"TEXT(E3,""mmm-yy"")&""/""&(TEXT(AG4,""mmm-yy""))" +"SUMIF(DublinBMKey,$C8&$D8&E$11,DublinPvInCE)+'[1]Plug Num.'!E3" +"SUM(E8:AG8)" +"+[1]BMPosYesterday!AI3" +"AI8-AK8" +"AI8" +"+AM8-'[1]Report -Benchmark Change'!AI3" +"SUMIF(DublinBMKey,$C9&$D9&E$11,DublinBMInCE)+'[1]Plug Num.'!E4" +"E9+E10" +"+E11-[1]BMPosYesterday!E6" +"+U11-([1]BMPosYesterday!U6)" +"SUM(I12:AG12)+E12" +"IF(J2=0,0,J2/I2)" +"I2/UOM" +"IF(F2=""P"",""PHY"",IF(F2=""G"",""G"",E2))" +"IF(ISNA(VLOOKUP(G2,BadCanCurves,1,FALSE)),VLOOKUP(D2,FOLIOS,6,FALSE),""not used"")" +"+'[9]Spot Rates'!$F$36" +"+'[8]Spot Rates'!$F$36" +"+'[7]Spot Rates'!$F$36" +"+[6]SpotRates!$F$36" +"+[5]SpotRates!$F$36" +"+[4]SpotRates!$F$36" +"+[3]SpotRates!$F$36" +"+[2]SpotRates!$F$36" +"+[1]SpotRates!$F$36" +"+[21]SpotRates!$F$36" +"+[20]SpotRates!$F$36" +"+A7" +"+Summary!B7/'SUM-USD'!B$3" +"SUM(B9:M9)" +"+SUM(B9:D9)" +"+SUM(E9:G9)" +"+SUM(H9:J9)" +"+SUM(K9:L9)" +"SUM(P9:T9)" +"+L21" +"SUM(N9:N21)" +"+B26-SUM(B9:B12)" +"SUM(P28:S28)" +"+B28-SUM(B14:B21)" +"+N28+N26-N22" +"+B28+B26" +"+B9+B17+B10+B18+B15" +"+D9+D17+D10+D18" +"+I11" +"+K11+K16+K10" +"+B11" +"+I9+I17" +"+B12+B19" +"+G14+G21" +"+B20" +"SUM(B34:B39)" +"+B40-B22" +"+A5" +"+[9]Report!$G$55-[9]Report!$G$40-Orig!B4" +"+[8]Report!$G$56-Orig!C4" +"+[7]Report!$G$56-Orig!D4+Orig!G6" +"+[6]Report!$G$56-E8" +"+[5]Report!$G$56" +"+[4]Report!$G$56" +"+[3]Report!$G$56" +"+[2]Report!$G$56" +"+[1]Report!$G$56" +"+[21]Report!$G$56" +"+[20]Report!$G$56" +"SUM(B7:M7)" +"+SUM(B7:D7)" +"+SUM(E7:G7)" +"+SUM(H7:J7)" +"+SUM(K7:L7)" +"SUM(P7:T7)" +"+[9]Report!$M$55" +"+[8]Report!$M$56" +"+[7]Report!$M$56" +"+[19]Report!$M$56" +"+[21]Report!$S$55" +"+[20]Report!$S$55" +"+[6]Report!$M$56" +"+[5]Report!$M$56" +"+[4]Report!$M$56" +"+[3]Report!$M$56" +"+[2]Report!$M$56" +"+[1]Report!$M$56" +"+[21]Report!$M$56" +"+[20]Report!$M$56" +"+[9]Report!$S$55+[9]Report!$U$55+[9]Report!$W$55" +"+[8]Report!$S$56+[8]Report!$U$55+[8]Report!$W$56" +"+[7]Report!$S$56+[7]Report!$U$56+[7]Report!$W$56-Orig!G6" +"+[6]Report!$S$56+[6]Report!$U$56+[6]Report!$W$56" +"+[5]Report!$S$56+[5]Report!$U$56+[5]Report!$W$56" +"+[4]Report!$W$56" +"+[3]Report!$W$56" +"+[2]Report!$W$56" +"+[1]Report!$W$56" +"+[21]Report!$AA$56" +"+[20]Report!$AA$56" +"+[18]Lavo!$I$18" +"+[17]Lavo!$I$18" +"+[16]Lavo!$I$18" +"+[15]Lavo!$I$18" +"+[14]Lavo!$I$18" +"+[13]Lavo!$I$18" +"+[12]Lavo!$I$18" +"+[11]Lavo!$I$18" +"+[10]Lavo!$I$18" +"+[22]Lavo!$I$18" +"+[23]Lavo!$I$18" +"+[18]Lavo!$I$38" +"+[17]Lavo!$I$38" +"+[16]Lavo!$I$38" +"+[15]Lavo!$I$38" +"+[14]Lavo!$I$38" +"+[13]Lavo!$I$38" +"+[12]Lavo!$I$38" +"+[11]Lavo!$I$38" +"+[10]Lavo!$I$38" +"+[22]Lavo!$I$38" +"+[23]Lavo!$I$38" +"+[22]Lavo!$I$50" +"+[23]Lavo!$I$50" +"+[18]Lavo!$I$42" +"+[17]Lavo!$I$42" +"+[16]Lavo!$I$42" +"+[15]Lavo!$I$42" +"+[14]Lavo!$I$42" +"+[13]Lavo!$I$42" +"+[12]Lavo!$I$42" +"+[11]Lavo!$I$42" +"+[10]Lavo!$I$42" +"+[22]Lavo!$I$54" +"+[23]Lavo!$I$54" +"+[18]Lavo!$I$43" +"+[17]Lavo!$I$43" +"+[16]Lavo!$I$43" +"+[18]Lavo!$I$44" +"+[17]Lavo!$I$44" +"+[16]Lavo!$I$44" +"+[15]Lavo!$I$44" +"+[14]Lavo!$I$44" +"+[13]Lavo!$I$44" +"+[12]Lavo!$I$44" +"+[11]Lavo!$I$44" +"+[10]Lavo!$I$44" +"+[22]Lavo!$I$56" +"+[23]Lavo!$I$56" +"+[18]Lavo!$I$46" +"+[17]Lavo!$I$46" +"+[16]Lavo!$I$46" +"+[15]Lavo!$I$46" +"+[14]Lavo!$I$46" +"+[13]Lavo!$I$46" +"+[12]Lavo!$I$46" +"+[11]Lavo!$I$46" +"+[10]Lavo!$I$46" +"+[22]Lavo!$I$58" +"+[23]Lavo!$I$58" +"+[13]Lavo!$I$43" +"+L19" +"SUM(B7:B19)" +"+[9]Report!$Y$55-[9]Report!$Y$40-Orig!B4" +"+[8]Report!$Y$56-Orig!C4" +"+[7]Report!$Y$56-Orig!D4" +"+[6]Report!$Y$56" +"+[5]Report!$Y$56" +"+[4]Report!$Y$56" +"+[3]Report!$Y$56" +"+[2]Report!$Y$56" +"+[1]Report!$Y$56" +"+[21]Report!$AC$56" +"+[20]Report!$AC$56" +"+B24-SUM(B7:B10)" +"+[18]Lavo!$I$51" +"+[17]Lavo!$I$51" +"+[16]Lavo!$I$51" +"+[15]Lavo!$I$51" +"+[14]Lavo!$I$51" +"+[13]Lavo!$I$51" +"+[12]Lavo!$I$51" +"+[11]Lavo!$I$51" +"+[10]Lavo!$I$51" +"+[22]Lavo!$I$63" +"+[23]Lavo!$I$63" +"SUM(P26:S26)" +"+B26-SUM(B12:B19)" +"+N26+N24-N20" +"+B26+B24" +"+B7+B15+B8+B16+B13" +"+D7+D15+D8+D16" +"+I9" +"+K9+K14+K8" +"+B9" +"+I7+I15" +"+B10+B17" +"+G12+G19" +"+B18" +"SUM(B32:B37)" +"+B38-B20" +"SUM(B4:D4)" +"SUM(B4:B4)" +"-3000+62780+32415" +"+E6-G6" +"+'SUM-USD'!B26" +"SUM(B9:M9)" +"+'SUM-USD'!B28" +"SUM(B9:B10)" +"2191*1000" +"9084*1000" +"6261*1000" +"4304*1000" +"12984*1000" +"274*1000" +"-4672*1000" +"5115*1000" +"990*1000" +"-2517*1000" +"-6708*1000" +"+B11-B13" +"+'[9]Spot Rates'!$F$36" +"+'[8]Spot Rates'!$F$36" +"+'[7]Spot Rates'!$F$36" +"+[6]SpotRates!$F$36" +"+[5]SpotRates!$F$36" +"+[4]SpotRates!$F$36" +"+[3]SpotRates!$F$36" +"+[2]SpotRates!$F$36" +"+[1]SpotRates!$F$36" +"+[20]SpotRates!$F$36" +"+[23]SpotRates!$F$36" +"+A7" +"+Summary!B7/'SUM-USD'!B$3" +"SUM(B9:M9)" +"+SUM(B9:D9)" +"+SUM(E9:G9)" +"+SUM(H9:J9)" +"+SUM(K9:L9)" +"SUM(P9:T9)" +"+L21" +"SUM(N9:N21)" +"+B26-SUM(B9:B12)" +"SUM(P28:S28)" +"+B28-SUM(B14:B21)" +"+N28+N26-N22" +"+B28+B26" +"+B9+B17" +"B10+B18+B15" +"D10+D18" +"+E9+E10+E17" +"+I11" +"+K11+K16+K10" +"+B11" +"+I9+I17" +"+B12+B19" +"+G14+G21" +"+B20" +"SUM(B35:B40)" +"SUM(N34:N40)" +"+B41-B22" +"+A5" +"+[9]Report!$G$55-[9]Report!$G$40-Orig!B4" +"+[8]Report!$G$56-Orig!C4" +"+[7]Report!$G$56-Orig!D4+Orig!G6" +"+[6]Report!$G$56-E8" +"+[5]Report!$G$56" +"+[4]Report!$G$56" +"+[3]Report!$G$56" +"+[2]Report!$G$56" +"+[1]Report!$G$56" +"+[20]Report!$G$56" +"SUM(B7:M7)" +"+SUM(B7:D7)" +"+SUM(E7:G7)" +"+SUM(H7:J7)" +"+SUM(K7:L7)" +"SUM(P7:T7)" +"+[9]Report!$M$55" +"+[8]Report!$M$56" +"+[7]Report!$M$56" +"+[19]Report!$M$56" +"+[20]Report!$S$55" +"+[6]Report!$M$56" +"+[5]Report!$M$56" +"+[4]Report!$M$56" +"+[3]Report!$M$56" +"+[2]Report!$M$56" +"+[1]Report!$M$56" +"+[20]Report!$M$56" +"+[9]Report!$S$55+[9]Report!$U$55+[9]Report!$W$55" +"+[8]Report!$S$56+[8]Report!$U$55+[8]Report!$W$56" +"+[7]Report!$S$56+[7]Report!$U$56+[7]Report!$W$56-Orig!G6" +"+[6]Report!$S$56+[6]Report!$U$56+[6]Report!$W$56" +"+[5]Report!$S$56+[5]Report!$U$56+[5]Report!$W$56" +"+[4]Report!$W$56" +"+[3]Report!$W$56" +"+[2]Report!$W$56" +"+[1]Report!$W$56" +"+[20]Report!$AA$56" +"+[18]Lavo!$I$18" +"+[17]Lavo!$I$18" +"+[16]Lavo!$I$18" +"+[15]Lavo!$I$18" +"+[14]Lavo!$I$18" +"+[13]Lavo!$I$18" +"+[12]Lavo!$I$18" +"+[11]Lavo!$I$18" +"+[10]Lavo!$I$18" +"+[21]Lavo!$I$18" +"+[22]Lavo!$I$18" +"+[18]Lavo!$I$38" +"+[17]Lavo!$I$38" +"+[16]Lavo!$I$38" +"+[15]Lavo!$I$38" +"+[14]Lavo!$I$38" +"+[13]Lavo!$I$38" +"+[12]Lavo!$I$38" +"+[11]Lavo!$I$38" +"+[10]Lavo!$I$38" +"+[21]Lavo!$I$38" +"+[22]Lavo!$I$38" +"+[21]Lavo!$I$50" +"+[22]Lavo!$I$50" +"+[18]Lavo!$I$42" +"+[17]Lavo!$I$42" +"+[16]Lavo!$I$42" +"+[15]Lavo!$I$42" +"+[14]Lavo!$I$42" +"+[13]Lavo!$I$42" +"+[12]Lavo!$I$42" +"+[11]Lavo!$I$42" +"+[10]Lavo!$I$42" +"+[21]Lavo!$I$54" +"+[22]Lavo!$I$54" +"+[18]Lavo!$I$43" +"+[17]Lavo!$I$43" +"+[16]Lavo!$I$43" +"+[18]Lavo!$I$44" +"+[17]Lavo!$I$44" +"+[16]Lavo!$I$44" +"+[15]Lavo!$I$44" +"+[14]Lavo!$I$44" +"+[13]Lavo!$I$44" +"+[12]Lavo!$I$44" +"+[11]Lavo!$I$44" +"+[10]Lavo!$I$44" +"+[21]Lavo!$I$56" +"+[22]Lavo!$I$56" +"+[18]Lavo!$I$46" +"+[17]Lavo!$I$46" +"+[16]Lavo!$I$46" +"+[15]Lavo!$I$46" +"+[14]Lavo!$I$46" +"+[13]Lavo!$I$46" +"+[12]Lavo!$I$46" +"+[11]Lavo!$I$46" +"+[10]Lavo!$I$46" +"+[21]Lavo!$I$58" +"+[22]Lavo!$I$58" +"+[13]Lavo!$I$43" +"+L19" +"SUM(B7:B19)" +"+[9]Report!$Y$55-[9]Report!$Y$40-Orig!B4" +"+[8]Report!$Y$56-Orig!C4" +"+[7]Report!$Y$56-Orig!D4" +"+[6]Report!$Y$56" +"+[5]Report!$Y$56" +"+[4]Report!$Y$56" +"+[3]Report!$Y$56" +"+[2]Report!$Y$56" +"+[1]Report!$Y$56" +"+[20]Report!$AC$56" +"+B24-SUM(B7:B10)" +"+[18]Lavo!$I$51" +"+[17]Lavo!$I$51" +"+[16]Lavo!$I$51" +"+[15]Lavo!$I$51" +"+[14]Lavo!$I$51" +"+[13]Lavo!$I$51" +"+[12]Lavo!$I$51" +"+[11]Lavo!$I$51" +"+[10]Lavo!$I$51" +"+[21]Lavo!$I$63" +"+[22]Lavo!$I$63" +"SUM(P26:S26)" +"+B26-SUM(B12:B19)" +"+N26+N24-N20" +"+B26+B24" +"+B7+B15" +"B8+B16+B13" +"D8+D16" +"+E7+E8+E15" +"+I9" +"+K9+K14+K8" +"+B9" +"+I7+I15" +"+B10+B17" +"+G12+G19" +"+B18" +"SUM(B33:B38)" +"SUM(N32:N38)" +"+B39-B20" +"+N39-N28" +"SUM(B4:D4)" +"SUM(B4:B4)" +"-3000+62780+32415" +"+E6-G6" +"TODAY()" +"D1&V1" +"IF(J2=0,0,J2/I2)" +"I2/UOM" +"IF(F2=""P"",""PHY"",IF(F2=""G"",""G"",E2))" +"IF(ISNA(VLOOKUP(G2,BadCanCurves,1,FALSE)),VLOOKUP(D2,FOLIOS,6,FALSE),""not used"")" +"IF($N2=""P"",VLOOKUP(H2,PrcBuckets,2,FALSE),0)" +"IF($N2=""D"",VLOOKUP(H2,BasisBuckets,2,FALSE),0)" +"IF($N2=""PHY"",VLOOKUP(H2,PGDBuckets,2,FALSE),0)" +"IF($N2=""G"",VLOOKUP(H2,PGDBuckets,2,FALSE),0)" +"SUM(P2:S2)" +"IF(O2=""not used"",""-"",O2&N2&T2)" +"IF(O2=""Not Used"",""-"",VLOOKUP(D2,FOLIOS,7,FALSE)&H2)" +"IF(U2=""-"",""-"",O2&E2&H2)" +"D2&G2" +"+E18-[8]BMPosYesterday!E18" +"+U18-([8]BMPosYesterday!U18)" +"SUM(I19:AG19)+E19" +"D1&V1" +"IF(J2=0,0,J2/I2)" +"I2/UOM" +"IF(F2=""P"",""PHY"",IF(F2=""G"",""G"",E2))" +"IF(ISNA(VLOOKUP(G2,BadCanCurves,1,FALSE)),VLOOKUP(D2,FOLIOS,6,FALSE),""not used"")" +"IF($N2=""P"",VLOOKUP(H2,PrcBuckets,2,FALSE),0)" +"IF($N2=""D"",VLOOKUP(H2,BasisBuckets,2,FALSE),0)" +"IF($N2=""PHY"",VLOOKUP(H2,PGDBuckets,2,FALSE),0)" +"IF($N2=""G"",VLOOKUP(H2,PGDBuckets,2,FALSE),0)" +"SUM(P2:S2)" +"IF(O2=""not used"",""-"",O2&N2&T2)" +"IF(O2=""Not Used"",""-"",VLOOKUP(D2,FOLIOS,7,FALSE)&H2)" +"IF(U2=""-"",""-"",O2&E2&H2)" +"D2&G2" +"E4568&AA4568" +"IF(A2=A3,""OK"",""ERROR"")" +"SUMIF(CANADABKTYPECD,H1,CANADAPVPOS)" +"SUMIF(CANADABKTYPECD,H1,CANADABMQTY)" +"MAX(A5:A4577)" +"ROW()+3" +"ROWS(CANADA)+ROW()+2" +"SUM(CANADAPVInCE)" +"SUM(CANADABMInCE)" +"MIN(A5:A4577)" +"SUBTOTAL(9,CANADAPVPOS)" +"SUBTOTAL(9,CANADABMQTY)" +"SUBTOTAL(9,CANADAPVInCE)" +"SUBTOTAL(9,CANADABMInCE)" +"IF(J6=0,0,J6/I6)" +"I6/UOM" +"IF(F6=""P"",""PHY"",IF(F6=""G"",""G"",E6))" +"IF(ISNA(VLOOKUP(G6,BadCanCurves,1,FALSE)),VLOOKUP(D6,FOLIOS,6,FALSE),""not used"")" +"IF($N6=""P"",VLOOKUP(H6,PrcBuckets,2,FALSE),0)" +"IF($N6=""D"",VLOOKUP(H6,BasisBuckets,2,FALSE),0)" +"IF($N6=""PHY"",VLOOKUP(H6,PGDBuckets,2,FALSE),0)" +"IF($N6=""G"",VLOOKUP(H6,PGDBuckets,2,FALSE),0)" +"SUM(P6:S6)" +"IF(O6=""not used"",""-"",O6&N6&T6)" +"IF(O6=""Not Used"",""-"",VLOOKUP(D6,FOLIOS,7,FALSE)&H6)" +"IF(U6=""-"",""-"",O6&E6&H6)" +"D6&G6" +"SUM(B4:Y4)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F89+Deals!F91+Deals!F92+Deals!F93+Deals!F90+Deals!F94" +"Deals!F16+Deals!F17+Deals!F18+Deals!F19" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7+Deals!F8+Deals!F9" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!F15" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F11+Deals!F12+Deals!F13+Deals!F14" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD126" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E5:AC5)" +"F105" +"F135" +"D106-0.25" +"D106+0.56" +"SUM(AD22:AD88)" +"SUM(AD96:AD97)" +"SUM(AD98:AD99)" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B11:Y11)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B15:Y15)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B19:Y19)" +"Balancing!H29" +"SUM(Preschedule!#REF!)" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B20:Y20)" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(B4:Y4)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F89+Deals!F91+Deals!F92+Deals!F93+Deals!F90+Deals!F94" +"Deals!F16+Deals!F17+Deals!F18+Deals!F19" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7+Deals!F8+Deals!F9" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!F15" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F11+Deals!F12+Deals!F13+Deals!F14" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD126" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(B4:Y4)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F121+Deals!F123+Deals!F124+Deals!F125+Deals!F122+Deals!F127+Deals!F126" +"Deals!F16+Deals!F17+Deals!F18+Deals!F19" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7+Deals!F8+Deals!F9" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!F15" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F11+Deals!F12+Deals!F13+Deals!F14" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD160" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E5:AC5)" +"F139" +"F169" +"D140-0.25" +"D140+0.56" +"SUM(AD22:AD120)" +"SUM(AD120:AD131)" +"SUM(AE121:AE131)" +"SUM(AD132:AD133)" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B11:Y11)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B15:Y15)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B19:Y19)" +"Balancing!H29" +"SUM(Preschedule!#REF!)" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B20:Y20)" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(B4:Y4)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F121+Deals!F123+Deals!F124+Deals!F125+Deals!F122+Deals!F127+Deals!F126" +"Deals!F16+Deals!F17+Deals!F18+Deals!F19" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7+Deals!F8+Deals!F9" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!F15" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F11+Deals!F12+Deals!F13+Deals!F14" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD160" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(B4:Y4)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F121+Deals!F123+Deals!F124+Deals!F125+Deals!F122+Deals!F127+Deals!F126" +"Deals!F16+Deals!F17+Deals!F18+Deals!F19" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7+Deals!F8+Deals!F9" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!F15" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F11+Deals!F12+Deals!F13+Deals!F14" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD160" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E5:AC5)" +"F139" +"F169" +"D140-0.25" +"D140+0.56" +"SUM(AD22:AD120)" +"SUM(AD129:AD131)" +"SUM(AE121:AE131)" +"SUM(AD132:AD133)" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B11:Y11)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B15:Y15)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B19:Y19)" +"Balancing!H29" +"SUM(Preschedule!#REF!)" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B20:Y20)" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(B4:Y4)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F121+Deals!F123+Deals!F124+Deals!F125+Deals!F122+Deals!F127+Deals!F126" +"Deals!F16+Deals!F17+Deals!F18+Deals!F19" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7+Deals!F8+Deals!F9" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!F15" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F11+Deals!F12+Deals!F13+Deals!F14" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD160" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(B4:Y4)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F105+Deals!F106+Deals!F107+Deals!F108+Deals!F109+Deals!F110+Deals!F111+Deals!F112+Deals!F113+Deals!F114" +"Deals!F17+Deals!F18+Deals!F19+Deals!F20" +"Deals!U17+Deals!T18+Deals!T19+Deals!U20" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7+Deals!F8+Deals!F9" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!F16" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F11+Deals!F12+Deals!F13+Deals!F14+Deals!F15" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD146" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E5:AC5)" +"F125" +"F155" +"D126-0.25" +"D126+0.56" +"SUM(AD23:AD104)" +"SUM(AD104:AD115)" +"SUM(AD118:AD119)" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B11:Y11)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B15:Y15)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B19:Y19)" +"Balancing!H29" +"SUM(Preschedule!#REF!)" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B20:Y20)" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(B4:Y4)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F105+Deals!F106+Deals!F107+Deals!F108+Deals!F109+Deals!F110+Deals!F111+Deals!F112+Deals!F113+Deals!F114" +"Deals!F17+Deals!F18+Deals!F19+Deals!F20" +"Deals!U17+Deals!T18+Deals!T19+Deals!U20" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7+Deals!F8+Deals!F9" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!F16" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F11+Deals!F12+Deals!F13+Deals!F14+Deals!F15" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD146" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"Preschedule!B4" +"B1-B2" +"SUM(B4:Y4)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(Deals!F95:F95)" +"SUM(Deals!L95:L98)" +"Deals!F19" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7+Deals!F9" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!F17" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F11+Deals!F12+Deals!F13+Deals!F15+Deals!F14" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD133" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E5:AC5)" +"F112" +"F142" +"D113-0.25" +"D113+0.56" +"SUM(AD23:AD93)" +"SUM(AD95:AD102)" +"SUM(AE95:AE101)" +"SUM(AD105:AD106)" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B11:Y11)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B15:Y15)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B19:Y19)" +"Balancing!H29" +"SUM(Preschedule!#REF!)" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B20:Y20)" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"Preschedule!B4" +"B1-B2" +"SUM(B4:Y4)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F91+Deals!F92" +"Deals!F16" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7+Deals!F8" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!F14" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"Deals!F12+Deals!F13+Deals!F14" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD124" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E5:AC5)" +"F103" +"F133" +"D104-0.25" +"D104+0.56" +"SUM(AD18:AD90)" +"SUM(AD90:AD96)" +"SUM(AD96:AD97)" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B11:Y11)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B15:Y15)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B19:Y19)" +"Balancing!H29" +"SUM(Preschedule!#REF!)" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B20:Y20)" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(B4:Y4)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F91+Deals!F92" +"Deals!F16" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7+Deals!F8" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!F14" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"Deals!F12+Deals!F13+Deals!F14" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD124" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F17" +"Deals!F17" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7+Deals!F8" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"Deals!F12 + Deals!F13+Deals!F14+Deals!F15+Deals!F16" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B8:B20)" +"SUM(C41:C57)-SUM(C7:C20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD121" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E5:AC5)" +"F100" +"F130" +"D101-0.25" +"D101+0.56" +"SUM(AD21:AD88)" +"SUM(AD88:AD92)" +"SUM(AD92:AD94)" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B11:Y11)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B15:Y15)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B19:Y19)" +"Balancing!H29" +"SUM(Preschedule!#REF!)" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B20:Y20)" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F17" +"Deals!F17" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7+Deals!F8" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"Deals!F12 + Deals!F13+Deals!F14+Deals!F15+Deals!F16" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B8:B20)" +"SUM(C41:C57)-SUM(C7:C20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD121" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(B4:Y4)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F72 + Deals!F73 + Deals!F74 + Deals!F75" +"Deals!F17" +"SUM(Deals!F97:F99)" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7+Deals!F8" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!F18" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F71+Deals!F77" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"Deals!F12+Deals!F13+Deals!F14+Deals!F15+Deals!F16" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD128" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E5:AC5)" +"F107" +"F137" +"D108-0.25" +"D108+0.56" +"SUM(AD76:AD96)" +"SUM(AD71:AD75)+SUM(AD97:AD99)" +"SUM(AD100:AD101)" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B11:Y11)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B15:Y15)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B19:Y19)" +"Balancing!H29" +"SUM(Preschedule!#REF!)" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B20:Y20)" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(B4:Y4)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F72 + Deals!F73 + Deals!F74 + Deals!F75" +"Deals!F17" +"SUM(Deals!F97:F99)" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7+Deals!F8" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!F18" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F71+Deals!F77" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"Deals!F12+Deals!F13+Deals!F14+Deals!F15+Deals!F16" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD128" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"(C2-B2)+1" +"G2*D2" +"SUM(B4:Y4)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,X7+2)<0),OFFSET(DelPoint,0,X7+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(Deals!F6:'Deals'!F8)" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!F19" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(Deals!F72:F76)" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(Deals!F10:F18)" +"SUM(Deals!L10:L19)" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(B4:B37)" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD132" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E6:AC6)" +"F111" +"F141" +"D112-0.25" +"D112+0.56" +"SUM(AD71:AD88)" +"SUM(AD89:AD102)" +"SUM(AD103:AD105)" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B11:Y11)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B15:Y15)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B19:Y19)" +"Balancing!H29" +"SUM(Preschedule!#REF!)" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B20:Y20)" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"SUM(B4:Y4)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,X7+2)<0),OFFSET(DelPoint,0,X7+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(Deals!F6:'Deals'!F8)" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"Deals!F19" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(Deals!F72:F76)" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(Deals!F10:F18)" +"SUM(Deals!L10:L19)" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(B4:B37)" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD132" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"AVERAGE($B$4:$B$29)" +"AVERAGE($D$4:$D$19)" +"AVERAGE($B$4:$B$29,$D$4:$D$19)" +"MEDIAN($B$4:$B$29)" +"MEDIAN($D$4:$D$19)" +"MEDIAN($B$4:$B$29,$D$4:$D$19)" +"MAX($B$4:$B$29)" +"MAX($D$4:$D$19)" +"MAX($B$4:$B$29,$D$4:$D$19)" +"MIN($B$4:$B$29)" +"MIN($D$4:$D$19)" +"MIN($B$4:$B$29,$D$4:$D$19)" +"B35-B36" +"STDEV($B$4:$B$29)" +"STDEV($D$4:$D$19)" +"STDEV($B$4:$B$29,$D$4:$D$19)" +"COUNT($B$4:$B$29)" +"COUNT($D$4:$D$19)" +"COUNT($B$4:$B$29,$D$4:$D$19)" +"COUNTA(D7:D17)" +"+K6+H6+E6" +"+'[1]QTD Mgmt Summary'!$E$19*-1" +"SUM(D7:D18)" +"+D19-C19" +"+C19+F19+I19" +"COUNTA(D21:D28)" +"+'[1]QTD Mgmt Summary'!$E$20*-1" +"SUM(D21:D29)" +"COUNTA(C32:C43)" +"+'[1]QTD Mgmt Summary'!$E$21*-1" +"SUM(D32:D44)" +"COUNTA(C47:C54)" +"+'[1]QTD Mgmt Summary'!$E$22*-1" +"+'[1]QTD Mgmt Summary'!$E$23*-1" +"COUNTA(C69:C79)" +"+'[1]QTD Mgmt Summary'!$E$24*-1" +"COUNTA(C83:C87)" +"+'[1]QTD Mgmt Summary'!$E$26*-1" +"SUM(D83:D88)" +"+'[1]QTD Mgmt Summary'!$E$27*-1" +"+'[1]QTD Mgmt Summary'!$E$25*-1" +"SUM(D99:D127)" +"SUM(J99:J120)" +"COUNTA(C130:C136)" +"+'[1]QTD Mgmt Summary'!$E$30*-1" +"SUM(D130:D137)" +"+'[1]QTD Mgmt Summary'!$E$31*-1" +"COUNTA(C150:C158)" +"+'[1]QTD Mgmt Summary'!$E$32*-1" +"SUM(D150:D159)" +"COUNTA(C162:C164)" +"+'[1]QTD Mgmt Summary'!$E$36*-1" +"SUM(D162:D165)" +"+C19+C30+C45+C56+C67+C81+C89+C97+C128+C138+C148+C160+C166" +"+E6+E20+E31+E46+E57+E68+E82+E90+E98+E129+E139+E149+E161" +"+'Hotlist - Identified '!L3" +"SUM(E8:E9)" +"IF(C10-E10>0,C10-E10,)" +"2174+98" +"SUM(E21:E24)" +"SUM(K14:K24)" +"SUM(K41:K50)" +"CELL(""filename"")" +"+I57+I51+I37+I31+I25+I10+C52+C37+C31+C25+C17+C10+C58" +"NOW()" +"East!C13+West!C13+Downstream!C13+Generation!C13+'New Products'!C13+Mexico!C13+'Principal Investing'!C13+'Energy Capital Res.'!C13+'CTG Assets'!C13+'Upstream Assets'!C13+Coal!C13+Canada!C13+Chairman!C13" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/#REF!" +"+East!G41+West!G41+Downstream!G41+Generation!G41+Coal!G41+Canada!G41+'New Products'!G41+Mexico!G41+'Upstream Assets'!G41+'Principal Investing'!G41+'Energy Capital Res.'!$G$41+'CTG Assets'!G41+Chairman!G41" +"+B41+E41+I41+L41" +"+East!L43+West!L43+Downstream!L43+Generation!L43+Coal!L43+Canada!L43+'New Products'!L43+Mexico!L43+'Upstream Assets'!L43+'Principal Investing'!L43+'Energy Capital Res.'!L43+'CTG Assets'!L43+Chairman!L43" +"SUM(B41:B43)" +"+M45+J45+F45+C45" +"+C44/C45" +"+C44/C45" +"CELL(""filename"")" +"NOW()" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L41+I41+E41+B41" +"+C42+F42+J42+M42" +"SUM(B41:B43)" +"+C44/C45" +"+C44/C45" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L41+I41+E41+B41" +"+C42+F42+J42+M42" +"SUM(B41:B43)" +"+C44/C45" +"+C44/C45" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L41+I41+E41+B41" +"2.616-F41" +"+C42+F42+J42+M42" +"SUM(B41:B43)" +"+C44/C45" +"+C44/C45" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L41+I41+E41+B41" +"16.15-F41" +"+C42+F42+J42+M42" +"SUM(B41:B43)" +"+C44/C45" +"+C44/C45" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L41+I41+E41+B41" +"+C42+F42+J42+M42" +"SUM(B41:B43)" +"+C44/C45" +"+C44/C45" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"3.6+0.95+0.5+0.34+0.23+1.45" +"+L41+I41+E41+B41" +"8.371-F41" +"+C42+F42+J42+M42" +"SUM(B41:B43)" +"+C44/C45" +"+C44/C45" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L41+I41+E41+B41" +"+C42+F42+J42+M42" +"SUM(B41:B43)" +"+C44/C45" +"+C44/C45" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L41+I41+E41+B41" +"+C42+F42+J42+M42" +"SUM(B41:B43)" +"+C44/C45" +"+C44/C45" +"+C17" +"21+46+15" +"3" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L41+I41+E41+B41" +"24.833-F41" +"+C42+F42+J42+M42" +"SUM(B41:B43)" +"+C44/C45" +"+C44/C45" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L41+I41+E41+B41" +"+C42+F42+J42+M42" +"SUM(B41:B43)" +"+C44/C45" +"+C44/C45" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L41+I41+E41+B41" +"+C42+F42+J42+M42" +"SUM(B41:B43)" +"M45*1.35" +"+C44/C45" +"+C44/C45" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L41+I41+E41+B41" +"-13.892-F41" +"+C42+F42+J42+M42" +"SUM(B41:B43)" +"7.9+6.5" +"+C44/C45" +"+C44/C45" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L41+I41+E41+B41" +"+C42+F42+J42+M42" +"SUM(B41:B43)" +"+F44/F45" +"+F44/F45" +"'Old Mgmt Summary'!A3" +"'Q1 Mgmt Summary'!C8+'QTD Mgmt Summary'!C8" +"+C8-D8" +"'QTD Mgmt Summary'!I8+'Q1 Mgmt Summary'!I8" +"+C8-G8" +"+'Q1 Mgmt Summary'!C9+'QTD Mgmt Summary'!C9" +"SUM(C8:C16)" +"SUM(C30:C32)" +"C37+C36+C35+C33+C28+C17" +"+'Q1 Mgmt Summary'!C42+'QTD Mgmt Summary'!C44" +"'QTD Mgmt Summary'!I44+'Q1 Mgmt Summary'!I42" +"SUM(C38:C43)" +"+'[1]1Q'!C46+'[1]2QTD'!C46" +"SUM(C44:C45)" +"59009-6286" +"+C8-D8" +"15010+72" +"16105+169" +"(H8-G8)-I8" +"+C8-G8" +"55253+27841" +"31680-1729" +"10718+13150" +"10220+13596" +"22243-815" +"4814-671-1137" +"5562-1210-960" +"SUM(C8:C16)" +"3230-2912+2912" +"16861-3571-49+3620" +"4591+1462-1543+1543" +"5895+3806-2333+2333" +"943+452" +"12234+6477" +"7164+2392" +"7910+2694" +"405" +"-1206+79" +"1137+671" +"1210+960" +"26838-27505" +"3379+6134" +"2561+7811" +"1549-818" +"SUM(C30:C32)" +"C37+C36+C35+C33+C28+C17" +"SUM(C39)" +"SUM(C38:C43)" +"+H45-G45" +"SUM(C44:C45)" +"'Old Mgmt Summary'!A3" +"GrossMargin!J10" +"GrossMargin!N10" +"-D8+C8" +"Expenses!D9+'CapChrg-AllocExp'!D10+'CapChrg-AllocExp'!K10" +"'CapChrg-AllocExp'!F10" +"(H8-G8)-I8" +"C8-G8" +"L8-M8" +"Expenses!D11+'CapChrg-AllocExp'!D12+'CapChrg-AllocExp'!K12+Expenses!D56" +"(GrossMargin!N15)" +"(Expenses!E14+'CapChrg-AllocExp'!E15+'CapChrg-AllocExp'!L15)" +"SUM(C8:C16)" +"SUM(D17:E17)" +"GrossMargin!J22" +"GrossMargin!N22" +"Expenses!D26+'CapChrg-AllocExp'!D27+'CapChrg-AllocExp'!K27+Expenses!D57" +"GrossMargin!J35" +"GrossMargin!N35" +"Expenses!D32+'CapChrg-AllocExp'!D33+'CapChrg-AllocExp'!K33" +"'CapChrg-AllocExp'!F33" +"GrossMargin!J39" +"GrossMargin!N39" +"Expenses!D36+'CapChrg-AllocExp'!D37+'CapChrg-AllocExp'!K37" +"'CapChrg-AllocExp'!F37" +"C30+C31+C32" +"SUM(E30:E32)" +"GrossMargin!J43" +"GrossMargin!N43" +"GrossMargin!J45" +"GrossMargin!N45" +"Expenses!D41+'CapChrg-AllocExp'!D42+'CapChrg-AllocExp'!K42" +"'CapChrg-AllocExp'!F42" +"GrossMargin!J49" +"GrossMargin!N49" +"Expenses!D53+'CapChrg-AllocExp'!D54+'CapChrg-AllocExp'!K54" +"SUM(C33:C37)+C17+C28" +"Expenses!D45" +"'CapChrg-AllocExp'!K48" +"'CapChrg-AllocExp'!K50" +"'CapChrg-AllocExp'!D44" +"SUM(C38:C45)" +"D47-C47" +"'Old Mgmt Summary'!M59" +"'Old Mgmt Summary'!D59" +"H47-G47" +"SUM(C46:C47)" +"'GM-WklyChnge'!C50" +"'Expense Weekly Change'!D56+'Expense Weekly Change'!D57" +"'Expense Weekly Change'!D56+'Expense Weekly Change'!D57" +"'GM-WklyChnge'!D50" +"'Expense Weekly Change'!D43" +"'Expense Weekly Change'!D43" +"'GM-WklyChnge'!E50+'GM-WklyChnge'!F50+'GM-WklyChnge'!G50" +"'Expense Weekly Change'!D45+'Expense Weekly Change'!D47" +"SUM(E53:E56)" +"+J55+I54+I53+J56" +"+J55+I54+I53+J56" +"'[2]QTD Mgmt Summary'!$C$48" +"'[2]QTD Mgmt Summary'!$G$48" +"C48" +"G48" +"+E61-E60" +"+I61-I60" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"SUM(E8:E9)" +"SUM(E10:K10)" +"SUM(E12:E15)" +"SUM(E44:E48)" +"SUM(E51:E72)" +"E10+E16+E20+E24+E28+E34+#REF!+E38+E42+E49+E76+E80+E84+E88" +"SUM(M96:M98)" +"SUM(M103:M103)" +"SUM(M121:M124)" +"SUM(M134)" +"M105+M113+M118+M126+M141+M131+M136+M100" +"SUM(T96:T334)" +"SUM(T335:Y335)" +"GrossMargin!N10" +"Expenses!E9+'CapChrg-AllocExp'!E10+'CapChrg-AllocExp'!L10" +"C9-D9" +"GrossMargin!J10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"GrossMargin!O10" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"Expenses!E11+'CapChrg-AllocExp'!E12+'CapChrg-AllocExp'!L12+Expenses!E56" +"Expenses!D56" +"Expenses!F56" +"SUM(C9:C17)" +"GrossMargin!N22" +"GrossMargin!J22" +"GrossMargin!O22" +"Expenses!E26+'CapChrg-AllocExp'!E27+'CapChrg-AllocExp'!L27+Expenses!E57" +"Expenses!D57" +"Expenses!F57" +"GrossMargin!N35" +"GrossMargin!J35" +"GrossMargin!O35" +"GrossMargin!N39" +"Expenses!E36+'CapChrg-AllocExp'!E37+'CapChrg-AllocExp'!L37" +"GrossMargin!J39" +"'CapChrg-AllocExp'!D37" +"Expenses!D36" +"'CapChrg-AllocExp'!K37" +"GrossMargin!O39" +"'CapChrg-AllocExp'!F37" +"Expenses!F36" +"SUM(C32:C34)" +"GrossMargin!N43" +"GrossMargin!J43" +"GrossMargin!O43" +"GrossMargin!N49" +"GrossMargin!J49" +"GrossMargin!O49" +"GrossMargin!N45" +"GrossMargin!J45" +"GrossMargin!O45" +"SUM(C35:C41)+C18+C29" +"Expenses!E45" +"'CapChrg-AllocExp'!L48" +"Expenses!E47" +"Expenses!D47" +"Expenses!F47" +"'CapChrg-AllocExp'!L50" +"'CapChrg-AllocExp'!K50" +"'CapChrg-AllocExp'!M50" +"GrossMargin!N47" +"Expenses!E49" +"GrossMargin!J47" +"Expenses!D49" +"GrossMargin!O47" +"Expenses!F49" +"'CapChrg-AllocExp'!E44" +"'CapChrg-AllocExp'!D44" +"'CapChrg-AllocExp'!F44" +"SUM(C43:C56)" +"D59-M59" +"SUM(C57:C59)" +"'GM-WklyChnge'!D50" +"Y9" +"SUM(Z9:AC9)" +"C9-D9" +"SUM(G9:I9)" +"J9-M9-N9" +"ROUND(SUM(Q9:U9),0)" +"_xll.HPVAL($X9,$X$1,Y$1,$X$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X9,$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X10,$X$1,Y$1,$X$2,$X$3,$X$5)/1000-_xll.HPVAL(""gencos"",$X$1,Y$1,$X$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X10,$X$1,AA$1,$X$2,$X$3,$X$5)/1000-AA29" +"_xll.HPVAL($X10,$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000-_xll.HPVAL(""gencos"",$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X10,$AE$2,AG$1,$AF$2,$X$3,$X$5)/1000-AG29" +"_xll.HPVAL($X11,$X$1,""other"",$X$2,$X$3,$X$5)/1000+_xll.HPVAL($X11,$X$1,""overview"",$X$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X11,$X$1,AB$1,$X$2,$X$3,$X$5)/1000*0.8577" +"_xll.HPVAL($X11,$AE$2,""other"",$AF$2,$X$3,$X$5)/1000+_xll.HPVAL($X11,$AE$2,""overview"",$AF$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X11,$AE$2,AH$1,$AF$2,$X$3,$X$5)/1000*0.8577" +"_xll.HPVAL($X12,$X$1,Y$1,$X$2,$X$3,$X$5)/1000-Y11" +"_xll.HPVAL($X12,$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000-AE11" +"SUM(C9:C18)" +"SUM(C21:C26)" +"_xll.HPVAL($X29,$X$1,Y$1,$X$2,$X$3,$X$5)/1000+Z29" +"6605+8789" +"_xll.HPVAL($X29,$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000+AF29" +"35122+34587" +"SUM(C29:C32)" +"SUM(C39:C43)+C19+C27+C33" +"SUM(C45:C53)" +"12000+8600" +"SUM(C55:C57)" +"ROUND(_xll.HPVAL($A10,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A10,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)" +"ROUND(D10-E10,0)" +"D10+H10+L10+P10" +"ROUND(_xll.HPVAL($A11,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)-D30" +"ROUND(_xll.HPVAL($A11,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E30" +"ROUND((_xll.HPVAL($A12,D$1,""other"",F$1,$A$3,$A$4)+_xll.HPVAL($A12,D$1,""overview"",F$1,$A$3,$A$4)-(_xll.HPVAL($A12,D$1,""tot_ops_expenses"",F$1,$A$3,$A$4)*0.8577)-(_xll.HPVAL($A12,D$1,""tot_allocation"",F$1,$A$3,$A$4)*0.8577))/1000,0)" +"ROUND((_xll.HPVAL($A12,E$1,""other"",F$1,$A$3,$A$4)+_xll.HPVAL($A12,E$1,""overview"",F$1,$A$3,$A$4)-(_xll.HPVAL($A12,E$1,""tot_ops_expenses"",F$1,$A$3,$A$4)*0.8577)-(_xll.HPVAL($A12,E$1,""tot_allocation"",F$1,$A$3,$A$4)*0.8577))/1000,0)" +"ROUND(_xll.HPVAL($A13,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)-D12" +"ROUND(_xll.HPVAL($A13,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E12" +"SUM(D10:D19)" +"SUM(D22:D27)" +"SUM(D30:D33)" +"ROUND(_xll.HPVAL($A44,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E54" +"ROUND(_xll.HPVAL($A44,H$1,$A$2,J$1,$A$3,$A$4)/1000,0)-H54" +"SUM(D40:D44)+D20+D28+D34" +"ROUND(_xll.HPVAL($A50,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)-D52" +"ROUND(_xll.HPVAL($A50,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E52" +"-ROUND(_xll.HPVAL($A52,D$1,""cap_chrg"",F$1,$A$3,$A$4)/1000,0)" +"-ROUND(_xll.HPVAL($A52,E$1,""cap_chrg"",F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A54,E$1,""gross_margin"",F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A54,H$1,""gross_margin"",J$1,$A$3,$A$4)/1000,0)" +"SUM(D46:D54)" +"I58" +"SUM(D56:D58)" +"GrossMargin!D10-[2]GrossMargin!D10" +"SUM(C9:G9)" +"SUM(H9:J9)" +"SUM(C9:C17)" +"GrossMargin!H27-[2]GrossMargin!H27" +"SUM(C34:C37)" +"SUM(C40:C48)+C19+C31" +"SUM(I53:I57)" +"IF(I58=I50,"""",""error"")" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"SUM(D10:I10)" +"SUM(J10:L10)" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"M10-N10" +"N10-Expenses!E9-'CapChrg-AllocExp'!E10" +"J10+K10-Expenses!D9-'CapChrg-AllocExp'!D10" +"N11-Expenses!#REF!-'CapChrg-AllocExp'!#REF!" +"J11+K11-Expenses!#REF!-'CapChrg-AllocExp'!#REF!" +"ROUND(_xll.HPVAL($A12,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)+Expenses!E56" +"ROUND((_xll.HPVAL($A13,$A$1,""other"",$A$3,$A$4,$A$6)+_xll.HPVAL($A13,$A$1,""overview"",$A$3,$A$4,$A$6))/1000,0)" +"1111+10329-1849" +"ROUND(_xll.HPVAL($A14,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-N13" +"15424-230" +"ROUND(_xll.HPVAL($A16,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-1212-5000" +"SUM(D10:D18)" +"N22-Expenses!E20-'CapChrg-AllocExp'!E21" +"J22+K22-Expenses!D20-'CapChrg-AllocExp'!D21" +"2656+74" +"-76-38" +"12747-6468-67" +"6470-230" +"ROUND(_xll.HPVAL($A28,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)+Expenses!E57" +"N28-Expenses!#REF!-Expenses!E51-'CapChrg-AllocExp'!#REF!" +"J28+K28-Expenses!#REF!-Expenses!D51-'CapChrg-AllocExp'!#REF!" +"D22+D23+D24+D25+D26+D27+D30+D29+D28" +"G22+G23+G24+#REF!+G26+G27+G30" +"N35-Expenses!E32-'CapChrg-AllocExp'!E33" +"J35+K35-Expenses!D32-'CapChrg-AllocExp'!D33" +"-24443+3110" +"-503+18" +"Greensheet!M88" +"N38-Expenses!E35-'CapChrg-AllocExp'!E37" +"J38+K38-Expenses!D35-'CapChrg-AllocExp'!D37" +"SUM(D37:D38)" +"SUM(D35:D38)" +"E35+E36+E39" +"SUM(R35:R39)" +"N43-Expenses!E39-'CapChrg-AllocExp'!E40" +"J43+K43-Expenses!D39-'CapChrg-AllocExp'!D40" +"44888+7328" +"SUM(D41:D49)+D32+D20" +"D10+D15+D11+D28+D27" +"D16+D17+D18+D24" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"E9+1975" +"ROUND(_xll.HPVAL($A9,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"E9-D9" +"5723+1800" +"ROUND(_xll.HPVAL($A12,$A$1,$A$2,$A$3,$A$4,$A$6)*0.8577/1000,0)" +"ROUND(_xll.HPVAL($A13,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-E12" +"E15" +"ROUND(_xll.HPVAL($A15,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)/2" +"SUM(D9:D17)" +"E20+3000+541+541" +"E21+541" +"2448/2" +"1298-800" +"D20+D21+D22+D23+D24+D25+D28+D27+D26" +"F20+F21+F22+F23+F24+F25+F26+F27+F28" +"SUM(D34:D35)" +"SUM(D32:D35)" +"23130-17600-2300" +"SUM(D37:D41)+D18+D29" +"75928-15698+30000" +"ROUND(_xll.HPVAL($A45,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-13698" +"D43+D45+D49+D47" +"9833-9833" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!D9-[2]Expenses!D9" +"E9-D9" +"SUM(D9:D17)" +"SUM(D32:D35)" +"SUM(D37:D41)+D18+D29" +"D43+D45+D49+D47" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)" +"E10-D10" +"L10" +"ROUND(_xll.HPVAL($A10,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)" +"ROUND(L10-K10,0)" +"7803-7803" +"ROUND(_xll.HPVAL($A13,$A$1,$A$3,$A$4,$A$5,$A$6)*0.8577/1000,0)" +"ROUND(_xll.HPVAL(""ECT_INV_IRFX"",$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)-L13" +"ROUND(_xll.HPVAL($A15,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)/2" +"SUM(D10:D18)" +"93+16" +"D21+D22+D23+D24+D25+D26+D29+D28+D27" +"2252+1805" +"SUM(D35:D36)" +"SUM(D33:D36)" +"SUM(M33:M37)" +"-SUM(D38:D42,D19,D30)" +"SUM(D38:D44)+D30+D19" +"_xll.HPVAL($A48,$A$1,$A$2,$A$4,$A$5,$A$6)/1000" +"-K46+13343" +"D48+D46" +"K48+K46+K50" +"_xll.HPVAL($A9,$A$49,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A9,$A$49,$A$3,$A$5,$A$6,$A$7)" +"+D9+E9" +"_xll.HPVAL($A9,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A9,$A$1,$A$3,$A$5,$A$6,$A$7)" +"+D9-H9" +"SUM(D9:D17)" +"SUM(D20:D26)" +"SUM(D29:D31)" +"SUM(D36:D37)" +"SUM(D34:D37)" +"SUM(D39:D43)+D18+D27+D32" +"_xll.HPVAL($A47,$A$49,""total_headcount"",$A$5,$A$6,$A$7)" +"_xll.HPVAL($A47,$A$1,""total_headcount"",$A$5,$A$6,$A$7)" +"D45+D47" +"SUBTOTAL(3,B2:B2)" +"SUBTOTAL(3,B4:B6)" +"SUBTOTAL(3,B12:B13)" +"SUBTOTAL(3,B23:B27)" +"SUBTOTAL(3,B2:B48)" +"SUBTOTAL(3,C4:C5)" +"SUBTOTAL(3,C16:C16)" +"SUBTOTAL(3,C25:C27)" +"SUBTOTAL(3,C4:C53)" +"E7+F7" +"SUM(D7:D31)" +"SUM(D7:D84)" +"E8+F8" +"SUM(D8:D32)" +"SUM(D8:D200)" +"'Old Mgmt Summary'!A3" +"'Q1 Mgmt Summary'!C8+'QTD Mgmt Summary'!C8" +"+C8-D8" +"'QTD Mgmt Summary'!I8+'Q1 Mgmt Summary'!I8" +"+C8-G8" +"+'Q1 Mgmt Summary'!C9+'QTD Mgmt Summary'!C9" +"SUM(C8:C16)" +"SUM(C19:C29)" +"SUM(C32:C34)" +"C39+C38+C37+C35+C30+C17" +"+'Q1 Mgmt Summary'!C44+'QTD Mgmt Summary'!C46" +"'QTD Mgmt Summary'!I46+'Q1 Mgmt Summary'!I44" +"SUM(C40:C45)" +"+'[1]1Q'!C46+'[1]2QTD'!C46" +"SUM(C46:C47)" +"59009-6286" +"+C8-D8" +"15010+72" +"16105+169" +"(H8-G8)-I8" +"+C8-G8" +"55253+27841" +"31680-1729" +"10718+13150" +"10220+13596" +"22243-815" +"4814-671-1137" +"5562-1210-960" +"SUM(C8:C16)" +"3230-2912+2912" +"16861-3571-49+3620" +"4591+1462-1543+1543" +"5895+3806-2333+2333" +"943+452" +"12234+6477" +"7164+2392" +"7910+2694" +"405" +"-1206+79" +"1137+671" +"1210+960" +"SUM(C19:C29)" +"26838-27505" +"3379+6134" +"2561+7811" +"1549-818" +"SUM(C32:C34)" +"C39+C38+C37+C35+C30+C17" +"SUM(C41)" +"SUM(C40:C45)" +"+H47-G47" +"SUM(C46:C47)" +"'Old Mgmt Summary'!A3" +"GrossMargin!J10" +"GrossMargin!N10" +"-D8+C8" +"Expenses!D9+'CapChrg-AllocExp'!D10+'CapChrg-AllocExp'!K10" +"'CapChrg-AllocExp'!F10" +"(H8-G8)-I8" +"C8-G8" +"L8-M8" +"Expenses!D11+'CapChrg-AllocExp'!D12+'CapChrg-AllocExp'!K12+Expenses!D58" +"(GrossMargin!N15)" +"(Expenses!E14+'CapChrg-AllocExp'!E15+'CapChrg-AllocExp'!L15)" +"SUM(C8:C16)" +"SUM(D17:E17)" +"GrossMargin!J22" +"GrossMargin!N22" +"Expenses!D26+'CapChrg-AllocExp'!D27+'CapChrg-AllocExp'!K27+Expenses!D60" +"Expenses!D27+'CapChrg-AllocExp'!D28+'CapChrg-AllocExp'!K28+Expenses!D59" +"SUM(C19:C29)" +"GrossMargin!J37" +"GrossMargin!N37" +"Expenses!D34+'CapChrg-AllocExp'!D35+'CapChrg-AllocExp'!K35" +"'CapChrg-AllocExp'!F35" +"GrossMargin!J41" +"GrossMargin!N41" +"Expenses!D38+'CapChrg-AllocExp'!D39+'CapChrg-AllocExp'!K39" +"'CapChrg-AllocExp'!F39" +"C32+C33+C34" +"SUM(E32:E34)" +"GrossMargin!J45" +"GrossMargin!N45" +"GrossMargin!J47" +"GrossMargin!N47" +"Expenses!D43+'CapChrg-AllocExp'!D44+'CapChrg-AllocExp'!K44" +"'CapChrg-AllocExp'!F44" +"GrossMargin!J51" +"GrossMargin!N51" +"Expenses!D55+'CapChrg-AllocExp'!D56+'CapChrg-AllocExp'!K56" +"SUM(C35:C39)+C17+C30" +"Expenses!D47" +"'CapChrg-AllocExp'!K50" +"'CapChrg-AllocExp'!K52" +"'CapChrg-AllocExp'!D46" +"SUM(C40:C47)" +"D49-C49" +"'Old Mgmt Summary'!M61" +"'Old Mgmt Summary'!D61" +"H49-G49" +"SUM(C48:C49)" +"'GM-WklyChnge'!C52" +"'Expense Weekly Change'!D58+'Expense Weekly Change'!D60+'Expense Weekly Change'!D59" +"'Expense Weekly Change'!D58+'Expense Weekly Change'!D60+'Expense Weekly Change'!D59" +"'GM-WklyChnge'!D52" +"'Expense Weekly Change'!D45" +"'Expense Weekly Change'!D45" +"'GM-WklyChnge'!E52+'GM-WklyChnge'!F52+'GM-WklyChnge'!G52" +"'Expense Weekly Change'!D47+'Expense Weekly Change'!D49" +"SUM(E55:E58)" +"+J57+I56+I55+J58" +"+J57+I56+I55+J58" +"'[2]QTD Mgmt Summary'!$C$50" +"'[2]QTD Mgmt Summary'!$G$50" +"C50" +"G50" +"+E63-E62" +"+I63-I62" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"SUM(E8:E9)" +"SUM(E10:K10)" +"SUM(E12:E15)" +"SUM(E44:E48)" +"SUM(E51:E72)" +"E10+E16+E20+E24+E28+E34+#REF!+E38+E42+E49+E76+E80+E84+E88" +"SUM(M96:M98)" +"SUM(M103:M103)" +"SUM(M121:M124)" +"SUM(M134)" +"M105+M113+M118+M126+M141+M131+M136+M100" +"SUM(T96:T334)" +"SUM(T335:Y335)" +"GrossMargin!N10" +"Expenses!E9+'CapChrg-AllocExp'!E10+'CapChrg-AllocExp'!L10" +"C9-D9" +"GrossMargin!J10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"GrossMargin!O10" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"Expenses!E11+'CapChrg-AllocExp'!E12+'CapChrg-AllocExp'!L12+Expenses!E58" +"Expenses!D58" +"Expenses!F58" +"SUM(C9:C17)" +"GrossMargin!N22" +"GrossMargin!J22" +"GrossMargin!O22" +"Expenses!E26+'CapChrg-AllocExp'!E27+'CapChrg-AllocExp'!L27+Expenses!E60" +"Expenses!D60" +"Expenses!F60" +"Expenses!E27+'CapChrg-AllocExp'!E28+'CapChrg-AllocExp'!L28+Expenses!E59" +"Expenses!D59" +"Expenses!F59" +"SUM(C20:C30)" +"GrossMargin!N37" +"GrossMargin!J37" +"GrossMargin!O37" +"GrossMargin!N41" +"Expenses!E38+'CapChrg-AllocExp'!E39+'CapChrg-AllocExp'!L39" +"GrossMargin!J41" +"'CapChrg-AllocExp'!D39" +"Expenses!D38" +"'CapChrg-AllocExp'!K39" +"GrossMargin!O41" +"'CapChrg-AllocExp'!F39" +"Expenses!F38" +"SUM(C34:C36)" +"GrossMargin!N45" +"GrossMargin!J45" +"GrossMargin!O45" +"GrossMargin!N51" +"GrossMargin!J51" +"GrossMargin!O51" +"GrossMargin!N47" +"GrossMargin!J47" +"GrossMargin!O47" +"SUM(C37:C43)+C18+C31" +"Expenses!E47" +"'CapChrg-AllocExp'!L50" +"Expenses!E49" +"Expenses!D49" +"Expenses!F49" +"'CapChrg-AllocExp'!L52" +"'CapChrg-AllocExp'!K52" +"'CapChrg-AllocExp'!M52" +"GrossMargin!N49" +"Expenses!E51" +"GrossMargin!J49" +"Expenses!D51" +"GrossMargin!O49" +"Expenses!F51" +"'CapChrg-AllocExp'!E46" +"'CapChrg-AllocExp'!D46" +"'CapChrg-AllocExp'!F46" +"SUM(C45:C58)" +"D61-M61" +"SUM(C59:C61)" +"'GM-WklyChnge'!D52" +"Y9" +"SUM(Z9:AC9)" +"C9-D9" +"SUM(G9:I9)" +"J9-M9-N9" +"ROUND(SUM(Q9:U9),0)" +"_xll.HPVAL($X9,$X$1,Y$1,$X$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X9,$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X10,$X$1,Y$1,$X$2,$X$3,$X$5)/1000-_xll.HPVAL(""gencos"",$X$1,Y$1,$X$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X10,$X$1,AA$1,$X$2,$X$3,$X$5)/1000-AA29" +"_xll.HPVAL($X10,$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000-_xll.HPVAL(""gencos"",$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X10,$AE$2,AG$1,$AF$2,$X$3,$X$5)/1000-AG29" +"_xll.HPVAL($X11,$X$1,""other"",$X$2,$X$3,$X$5)/1000+_xll.HPVAL($X11,$X$1,""overview"",$X$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X11,$X$1,AB$1,$X$2,$X$3,$X$5)/1000*0.8577" +"_xll.HPVAL($X11,$AE$2,""other"",$AF$2,$X$3,$X$5)/1000+_xll.HPVAL($X11,$AE$2,""overview"",$AF$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X11,$AE$2,AH$1,$AF$2,$X$3,$X$5)/1000*0.8577" +"_xll.HPVAL($X12,$X$1,Y$1,$X$2,$X$3,$X$5)/1000-Y11" +"_xll.HPVAL($X12,$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000-AE11" +"SUM(C9:C18)" +"SUM(C21:C26)" +"_xll.HPVAL($X29,$X$1,Y$1,$X$2,$X$3,$X$5)/1000+Z29" +"6605+8789" +"_xll.HPVAL($X29,$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000+AF29" +"35122+34587" +"SUM(C29:C32)" +"SUM(C39:C43)+C19+C27+C33" +"SUM(C45:C53)" +"12000+8600" +"SUM(C55:C57)" +"ROUND(_xll.HPVAL($A10,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A10,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)" +"ROUND(D10-E10,0)" +"D10+H10+L10+P10" +"ROUND(_xll.HPVAL($A11,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)-D30" +"ROUND(_xll.HPVAL($A11,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E30" +"ROUND((_xll.HPVAL($A12,D$1,""other"",F$1,$A$3,$A$4)+_xll.HPVAL($A12,D$1,""overview"",F$1,$A$3,$A$4)-(_xll.HPVAL($A12,D$1,""tot_ops_expenses"",F$1,$A$3,$A$4)*0.8577)-(_xll.HPVAL($A12,D$1,""tot_allocation"",F$1,$A$3,$A$4)*0.8577))/1000,0)" +"ROUND((_xll.HPVAL($A12,E$1,""other"",F$1,$A$3,$A$4)+_xll.HPVAL($A12,E$1,""overview"",F$1,$A$3,$A$4)-(_xll.HPVAL($A12,E$1,""tot_ops_expenses"",F$1,$A$3,$A$4)*0.8577)-(_xll.HPVAL($A12,E$1,""tot_allocation"",F$1,$A$3,$A$4)*0.8577))/1000,0)" +"ROUND(_xll.HPVAL($A13,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)-D12" +"ROUND(_xll.HPVAL($A13,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E12" +"SUM(D10:D19)" +"SUM(D22:D27)" +"SUM(D30:D33)" +"ROUND(_xll.HPVAL($A44,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E54" +"ROUND(_xll.HPVAL($A44,H$1,$A$2,J$1,$A$3,$A$4)/1000,0)-H54" +"SUM(D40:D44)+D20+D28+D34" +"ROUND(_xll.HPVAL($A50,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)-D52" +"ROUND(_xll.HPVAL($A50,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E52" +"-ROUND(_xll.HPVAL($A52,D$1,""cap_chrg"",F$1,$A$3,$A$4)/1000,0)" +"-ROUND(_xll.HPVAL($A52,E$1,""cap_chrg"",F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A54,E$1,""gross_margin"",F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A54,H$1,""gross_margin"",J$1,$A$3,$A$4)/1000,0)" +"SUM(D46:D54)" +"I58" +"SUM(D56:D58)" +"GrossMargin!D10-[2]GrossMargin!D10" +"SUM(C9:G9)" +"SUM(H9:J9)" +"GrossMargin!H12-[2]GrossMargin!H12" +"SUM(C9:C17)" +"GrossMargin!K31-[2]GrossMargin!K29" +"SUM(C21:C31)" +"SUM(C36:C39)" +"SUM(C42:C50)+C19+C33" +"SUM(I55:I59)" +"IF(I60=I52,"""",""error"")" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"SUM(D10:I10)" +"SUM(J10:L10)" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"M10-N10" +"N10-Expenses!E9-'CapChrg-AllocExp'!E10" +"J10+K10-Expenses!D9-'CapChrg-AllocExp'!D10" +"N11-Expenses!#REF!-'CapChrg-AllocExp'!#REF!" +"J11+K11-Expenses!#REF!-'CapChrg-AllocExp'!#REF!" +"153892+9855+7803" +"ROUND(_xll.HPVAL($A12,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)+Expenses!E58" +"ROUND((_xll.HPVAL($A13,$A$1,""other"",$A$3,$A$4,$A$6)+_xll.HPVAL($A13,$A$1,""overview"",$A$3,$A$4,$A$6))/1000,0)" +"958+11136-1823" +"ROUND(_xll.HPVAL($A14,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-N13" +"ROUND(_xll.HPVAL($A16,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-1212-5000" +"SUM(D10:D18)" +"N22-Expenses!E20-'CapChrg-AllocExp'!E21" +"J22+K22-Expenses!D20-'CapChrg-AllocExp'!D21" +"3363+40" +"-76-76" +"12747-6468-67" +"6470-230" +"ROUND(_xll.HPVAL($A28,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)+Expenses!E60--23180-1690" +"N28-Expenses!#REF!-Expenses!E53-'CapChrg-AllocExp'!#REF!" +"J28+K28-Expenses!#REF!-Expenses!D53-'CapChrg-AllocExp'!#REF!" +"6215-1388" +"-23180+Expenses!E59" +"1690" +"D22+D23+D24+D25+D26+D27+D32+D31+D28+D29+D30" +"G22+G23+G24+#REF!+G26+G27+G32" +"SUM(R22:R32)" +"N37-Expenses!E34-'CapChrg-AllocExp'!E35" +"J37+K37-Expenses!D34-'CapChrg-AllocExp'!D35" +"-1082+3673" +"-12+14" +"Greensheet!M88" +"N40-Expenses!E37-'CapChrg-AllocExp'!E39" +"J40+K40-Expenses!D37-'CapChrg-AllocExp'!D39" +"SUM(D39:D40)" +"SUM(D37:D40)" +"E37+E38+E41" +"SUM(R37:R41)" +"N45-Expenses!E41-'CapChrg-AllocExp'!E42" +"J45+K45-Expenses!D41-'CapChrg-AllocExp'!D42" +"44888+7328" +"SUM(D43:D51)+D34+D20" +"D10+D15+D11+D28+D27" +"D16+D17+D18+D24" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"E9+1975" +"ROUND(_xll.HPVAL($A9,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"E9-D9" +"5723+1800" +"ROUND(_xll.HPVAL($A12,$A$1,$A$2,$A$3,$A$4,$A$6)*0.8577/1000,0)" +"ROUND(_xll.HPVAL($A13,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-E12" +"E15" +"ROUND(_xll.HPVAL($A15,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)/2" +"SUM(D9:D17)" +"E20+3000+541" +"E21+541" +"1721+541" +"2448/2" +"1298-800" +"ROUND(_xll.HPVAL($A26,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-E27-E28" +"D20+D21+D22+D23+D24+D25+D30+D29+D26+D27+D28" +"F20+F21+F22+F23+F24+F25+F26+F29+F30+F27+F28" +"SUM(D36:D37)" +"SUM(D34:D37)" +"23130-17600-2300" +"SUM(D39:D43)+D18+D31" +"75928-15698+30000" +"ROUND(_xll.HPVAL($A47,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-13698" +"D45+D47+D51+D49" +"SUM(D58:D60)" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!D9-[2]Expenses!D9" +"E9-D9" +"SUM(D9:D17)" +"SUM(D20:D30)" +"SUM(D34:D37)" +"SUM(D39:D43)+D18+D31" +"D45+D47+D51+D49" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)" +"E10-D10" +"L10" +"ROUND(_xll.HPVAL($A10,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)" +"ROUND(L10-K10,0)" +"ROUND(_xll.HPVAL($A13,$A$1,$A$3,$A$4,$A$5,$A$6)*0.8577/1000,0)" +"ROUND(_xll.HPVAL(""ECT_INV_IRFX"",$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)-L13" +"ROUND(_xll.HPVAL($A15,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)/2" +"SUM(D10:D18)" +"93+16" +"ROUND(_xll.HPVAL($A27,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)-E28-E29" +"L27" +"D21+D22+D23+D24+D25+D26+D31+D30+D27+D28+D29" +"2251+1125" +"SUM(D37:D38)" +"SUM(D35:D38)" +"SUM(M35:M39)" +"-SUM(D40:D44,D19,D32)" +"SUM(D40:D46)+D32+D19" +"_xll.HPVAL($A50,$A$1,$A$2,$A$4,$A$5,$A$6)/1000" +"-K48+13343" +"D50+D48" +"K50+K48+K52" +"_xll.HPVAL($A9,$A$49,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A9,$A$49,$A$3,$A$5,$A$6,$A$7)" +"+D9+E9" +"_xll.HPVAL($A9,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A9,$A$1,$A$3,$A$5,$A$6,$A$7)" +"+D9-H9" +"SUM(D9:D17)" +"SUM(D20:D26)" +"SUM(D29:D31)" +"SUM(D36:D37)" +"SUM(D34:D37)" +"SUM(D39:D43)+D18+D27+D32" +"_xll.HPVAL($A47,$A$49,""total_headcount"",$A$5,$A$6,$A$7)" +"_xll.HPVAL($A47,$A$1,""total_headcount"",$A$5,$A$6,$A$7)" +"D45+D47" +"East!C13+West!C13+Downstream!C13+Generation!C13+'New Products'!C13+Mexico!C13+'Principal Investing'!C13+'Energy Capital Res.'!C13+'CTG Assets'!C13+' Upstream Originations'!C13+'HPL&LRC'!C13+Coal!C13+Canada!C13+Chairman!C13" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/#REF!" +"+B39+E39+I39+L39" +"SUM(B39:B41)" +"+M43+J43+F43+C43" +"+C42/C43" +"+C42/C43" +"CELL(""filename"")" +"NOW()" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L39+I39+E39+B39" +"+C40+F40+J40+M40" +"SUM(B39:B41)" +"+'[1]Hotlist - Completed'!$C$11/1000" +"+'[1]Hotlist - Identified '!$F$30/1000" +"+'[1]Hotlist - Identified '!$I$30/1000" +"+'[1]Hotlist - Identified '!$O$30/1000" +"+C42/C43" +"+C42/C43" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L39+I39+E39+B39" +"+C40+F40+J40+M40" +"SUM(B39:B41)" +"+'[1]Hotlist - Completed'!$C$18/1000" +"+'[1]Hotlist - Identified '!$F$42/1000" +"+'[1]Hotlist - Identified '!$I$42/1000" +"+'[1]Hotlist - Identified '!$O$42/1000" +"+C42/C43" +"+C42/C43" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L39+I39+E39+B39" +"3.251-F39" +"+C40+F40+J40+M40" +"SUM(B39:B41)" +"+'[1]Hotlist - Completed'!$C$26/1000" +"+'[1]Hotlist - Identified '!$F$56/1000" +"+'[1]Hotlist - Identified '!$I$56/1000" +"+'[1]Hotlist - Identified '!$O$56/1000" +"+C42/C43" +"+C42/C43" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L39+I39+E39+B39" +"16.15-F39" +"+C40+F40+J40+M40" +"SUM(B39:B41)" +"+'[1]Hotlist - Completed'!$C$33/1000" +"+'[1]Hotlist - Identified '!$F$66/1000" +"+'[1]Hotlist - Identified '!$I$66/1000" +"+'[1]Hotlist - Identified '!$O$66/1000" +"+C42/C43" +"+C42/C43" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L39+I39+E39+B39" +"+C40+F40+J40+M40" +"SUM(B39:B41)" +"+'[1]Hotlist - Completed'!$C$41/1000" +"+'[1]Hotlist - Identified '!$F$80/1000" +"+'[1]Hotlist - Identified '!$I$80/1000" +"+'[1]Hotlist - Identified '!$O$80/1000" +"+C42/C43" +"+C42/C43" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"3.6+0.95+0.5+0.34+0.23+1.45" +"+L39+I39+E39+B39" +"8.711-F39" +"+C40+F40+J40+M40" +"SUM(B39:B41)" +"+'[1]Hotlist - Completed'!$C$57/1000" +"+'[1]Hotlist - Identified '!$F$92/1000" +"+'[1]Hotlist - Identified '!$I$92/1000" +"+'[1]Hotlist - Identified '!$O$92/1000" +"+C42/C43" +"+C42/C43" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L39+I39+E39+B39" +"+C40+F40+J40+M40" +"SUM(B39:B41)" +"+'[1]Hotlist - Completed'!$C$63/1000" +"+'[1]Hotlist - Identified '!$F$99/1000" +"+'[1]Hotlist - Identified '!$I$99/1000" +"+'[1]Hotlist - Identified '!$O$99/1000" +"+C42/C43" +"+C42/C43" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L39+I39+E39+B39" +"+C40+F40+J40+M40" +"SUM(B39:B41)" +"+'[1]Hotlist - Completed'!$I$11/1000" +"+'[1]Hotlist - Identified '!$F$107/1000" +"+'[1]Hotlist - Identified '!$I$107/1000" +"+'[1]Hotlist - Identified '!$O$107/1000" +"+C42/C43" +"+C42/C43" +"+C17" +"36-10" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"0.861+0.527" +"+L39+I39+E39+B39" +"11.87-F39" +"+C40+F40+J40+M40" +"SUM(B39:B41)" +"+'[1]Hotlist - Completed'!$I$34/1000" +"+'[1]Hotlist - Identified '!$F$131/1000" +"+'[1]Hotlist - Identified '!$I$131/1000" +"+'[1]Hotlist - Identified '!$O$131/1000" +"+C42/C43" +"+C42/C43" +"+C17" +"43+10" +"8+8+11" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"5.85-0.861-0.527+0.368" +"+L39+I39+E39+B39" +"14.511-0.816-F39" +"+C40+F40+J40+M40" +"SUM(B39:B41)" +"+'[1]Hotlist - Completed'!$I$26/1000" +"+'[1]Hotlist - Identified '!$F$141/1000" +"+'[1]Hotlist - Identified '!$I$141/1000" +"+'[1]Hotlist - Identified '!$O$141/1000" +"+C42/C43" +"+C42/C43" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L39+I39+E39+B39" +"-28.212-F39" +"+C40+F40+J40+M40" +"SUM(B39:B41)" +"+'[1]Hotlist - Completed'!$I$42/1000" +"+'[1]Hotlist - Identified '!$F$149/1000" +"+'[1]Hotlist - Identified '!$I$149/1000" +"+'[1]Hotlist - Identified '!$O$149/1000" +"+C42/C43" +"+C42/C43" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L39+I39+E39+B39" +"+C40+F40+J40+M40" +"SUM(B39:B41)" +"+'[1]Hotlist - Completed'!$I$48/1000" +"+'[1]Hotlist - Identified '!$F$159/1000" +"+'[1]Hotlist - Identified '!$I$159/1000" +"+'[1]Hotlist - Identified '!$O$159/1000" +"+C42/C43" +"+C42/C43" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"-0.17-0.054973" +"+L39+I39+E39+B39" +"-4.75-F39" +"+C40+F40+J40+M40" +"SUM(B39:B41)" +"7.9+6.5" +"+'[1]Hotlist - Completed'!$I$56/1000" +"+'[1]Hotlist - Identified '!$F$172/1000" +"+'[1]Hotlist - Identified '!$I$172/1000" +"+'[1]Hotlist - Identified '!$O$172/1000" +"+C42/C43" +"+C42/C43" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L39+I39+E39+B39" +"+C40+F40+J40+M40" +"SUM(B39:B41)" +"+F42/F43" +"+F42/F43" +"COUNTA(C7:C28)" +"+K6+H6+E6" +"COUNTA(P7:P28)" +"'[2]QTD Mgmt Summary'!$E$19*-1" +"SUM(D7:D29)" +"+D30-C30" +"+C30+F30+I30" +"+I30*1.35" +"COUNTA(D32:D40)" +"'[2]QTD Mgmt Summary'!$E$20*-1" +"SUM(D32:D41)" +"COUNTA(C44:C54)" +"5000-3403" +"'[2]QTD Mgmt Summary'!$E$21*-1" +"SUM(D44:D55)" +"COUNTA(C58:C64)" +"'[2]QTD Mgmt Summary'!$E$22*-1" +"SUM(D58:D65)" +"'[2]QTD Mgmt Summary'!$E$23*-1" +"COUNTA(C82:C90)" +"'[2]QTD Mgmt Summary'!$E$24*-1" +"COUNTA(C94:C97)" +"'[2]QTD Mgmt Summary'!$E$28*-1" +"SUM(D94:D98)" +"COUNTA(C101:C105)" +"'[2]QTD Mgmt Summary'!$E$29*-1" +"SUM(D101:D106)" +"'[2]QTD Mgmt Summary'!$E$25*-1" +"SUM(D109:D130)" +"18902+1336" +"20242+1113" +"SUM(J109:J128)" +"('[2]QTD Mgmt Summary'!$E$26+'[2]QTD Mgmt Summary'!$E$27)*-1" +"7295+18093+1690" +"7202+17949+1690" +"'[2]QTD Mgmt Summary'!$E$32*-1" +"'[2]QTD Mgmt Summary'!$E$33*-1" +"COUNTA(C161:C170)" +"'[2]QTD Mgmt Summary'!$E$34*-1" +"SUM(D161:D171)" +"COUNTA(C174:C176)" +"'[2]QTD Mgmt Summary'!$E$38*-1" +"SUM(D174:D177)" +"+C178+C172+C159+C149+C141+C131+C107+C99+C92+C80+C66+C56+C42+C30" +"+E6+E31+E43+E57+E67+E81+E93+E100+E132+E142+E150+E160+E173+E108" +"+'Hotlist - Identified '!L3" +"+[1]East!$F$40" +"+[1]Mexico!$F$40" +"+'[2]QTD Mgmt Summary'!$D$19" +"SUM(E8:E10)" +"IF(C11-E11>0,C11-E11,)" +"+'[2]QTD Mgmt Summary'!$D$29" +"+[1]West!$F$40" +"+'[2]QTD Mgmt Summary'!$D$20" +"2174+98+365" +"+'[1]HPL&LRC'!$F$40" +"+[1]Downstream!$F$40" +"+'[2]QTD Mgmt Summary'!$D$21" +"SUM(E22:E25)" +"+'[2]QTD Mgmt Summary'!$D$26+'[2]QTD Mgmt Summary'!$D$27" +"SUM(K15:K25)" +"+[1]Generation!$F$40" +"+'[1] Upstream Originations'!$F$40" +"+'[2]QTD Mgmt Summary'!$D$22" +"+'[2]QTD Mgmt Summary'!$D$25" +"+[1]Coal!$F$40" +"+'[1]Principal Investing'!$F$40" +"+'[2]QTD Mgmt Summary'!$D$23" +"+'[2]QTD Mgmt Summary'!$D$32" +"+'[1]Energy Capital Res.'!$F$40" +"+'[2]QTD Mgmt Summary'!$D$33" +"SUM(K46:K47)" +"+'[1]CTG Assets'!$F$40" +"+[1]Canada!$F$40" +"+'[2]QTD Mgmt Summary'!$D$34" +"+'[2]QTD Mgmt Summary'!$D$24" +"SUM(E45:E56)" +"+[1]Chairman!$F$40" +"+'[1]New Products'!$F$40" +"+'[2]QTD Mgmt Summary'!$D$38" +"+'[2]QTD Mgmt Summary'!$D$28" +"CELL(""filename"")" +"+I62+I42+I34+I26+I11+C57+C41+C33+C26+C18+C11+C63+I48+I56" +"NOW()" +"COUNTA(C7:C26)" +"+K6+H6+E6" +"'[2]QTD Mgmt Summary'!$E$19*-1" +"SUM(D7:D28)" +"+D29-C29" +"+C29+F29+I29" +"+I29*1.35" +"COUNTA(D31:D38)" +"'[2]QTD Mgmt Summary'!$E$20*-1" +"SUM(D31:D40)" +"COUNTA(C43:C53)" +"'[2]QTD Mgmt Summary'!$E$21*-1" +"SUM(D43:D55)" +"COUNTA(C58:C65)" +"'[2]QTD Mgmt Summary'!$E$22*-1" +"COUNTA(C70:C79)" +"'[2]QTD Mgmt Summary'!$E$23*-1" +"SUM(D70:D81)" +"COUNTA(C84:C92)" +"'[2]QTD Mgmt Summary'!$E$24*-1" +"SUM(D84:D94)" +"COUNTA(C97:C99)" +"'[2]QTD Mgmt Summary'!$E$28*-1" +"SUM(D97:D101)" +"COUNTA(C104:C107)" +"'[2]QTD Mgmt Summary'!$E$29*-1" +"SUM(D104:D109)" +"'[2]QTD Mgmt Summary'!$E$25*-1" +"18902+1336" +"20242+1113" +"SUM(J112:J131)" +"('[2]QTD Mgmt Summary'!$E$26+'[2]QTD Mgmt Summary'!$E$27)*-1" +"SUM(D136:D143)" +"7295+18093+1690" +"7202+17949+1690" +"COUNTA(C146:C150)" +"'[2]QTD Mgmt Summary'!$E$32*-1" +"SUM(D146:D152)" +"COUNTA(C155:C160)" +"'[2]QTD Mgmt Summary'!$E$33*-1" +"'[2]QTD Mgmt Summary'!$E$34*-1" +"COUNTA(C178:C179)" +"'[2]QTD Mgmt Summary'!$E$38*-1" +"SUM(D178:D181)" +"+C182+C176+C163+C153+C144+C134+C110+C102+C95+C82+C68+C56+C41+C29" +"+E6+E30+E42+E57+E69+E83+E96+E103+E135+E145+E154+E164+E177+E111" +"+'Hotlist - Identified '!L3" +"+[1]Mexico!$F$40*1000" +"+[1]East!$F$40*1000" +"+'[2]QTD Mgmt Summary'!$D$19" +"SUM(E8:E11)" +"IF(C12-E12>0,C12-E12,)" +"+'[2]QTD Mgmt Summary'!$D$29" +"+[1]West!$F$40*1000" +"+'[2]QTD Mgmt Summary'!$D$20" +"SUM(E16:E18)" +"+'[1]HPL&LRC'!$F$40*1000" +"+[1]Downstream!$F$40*1000" +"+'[2]QTD Mgmt Summary'!$D$21" +"+'[2]QTD Mgmt Summary'!$D$26+'[2]QTD Mgmt Summary'!$D$27" +"SUM(K16:K26)" +"I27-K27" +"+[1]Generation!$F$40*1000" +"+'[2]QTD Mgmt Summary'!$D$22" +"SUM(E31:E35)" +"+'[1] Upstream Originations'!$F$40*1000" +"+'[2]QTD Mgmt Summary'!$D$25" +"SUM(K31:K37)" +"+[1]Coal!$F$40*1000" +"+'[2]QTD Mgmt Summary'!$D$23" +"+'[1]Principal Investing'!$F$40*1000" +"+'[2]QTD Mgmt Summary'!$D$32" +"+'[1]Energy Capital Res.'!$F$40*1000" +"+'[2]QTD Mgmt Summary'!$D$33" +"SUM(K50:K51)" +"+[1]Canada!$F$40*1000" +"+'[2]QTD Mgmt Summary'!$D$24" +"SUM(E48:E60)" +"+'[2]QTD Mgmt Summary'!$D$34" +"+'[1]New Products'!$F$40*1000" +"+[1]Chairman!$F$40*1000" +"+'[2]QTD Mgmt Summary'!$D$28" +"+'[2]QTD Mgmt Summary'!$D$38" +"CELL(""filename"")" +"NOW()" +"+I67+I46+I38+I27+I12+C61+C44+C36+C27+C19+C12+C67+I52+I61" +"East!C13+West!C13+Downstream!C13+Generation!C13+'New Products'!C13+Mexico!C13+'Principal Investing'!C13+'Energy Capital Res.'!C13+'CTG Assets'!C13+' Upstream Originations'!C13+'HPL&LRC'!C13+Coal!C13+Canada!C13+Chairman!C13" +"+C13+C14-C15-C16" +"+B39+E39+I39+L39" +"SUM(B39:B41)" +"+M43+J43+F43+C43" +"+C42/C43" +"+C42/C43" +"CELL(""filename"")" +"NOW()" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L39+I39+E39+B39" +"+C40+F40+J40+M40" +"SUM(B39:B41)" +"+'[2]Hotlist - Completed'!C12/1000" +"+'[2]Hotlist - Identified '!F29/1000" +"+C42/C43" +"+C42/C43" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L39+I39+E39+B39" +"+C40+F40+J40+M40" +"SUM(B39:B41)" +"+'[2]Hotlist - Completed'!C19/1000" +"+'[2]Hotlist - Identified '!$F41/1000" +"+'[2]Hotlist - Identified '!$I41/1000" +"+'[2]Hotlist - Identified '!$O41/1000" +"+C42/C43" +"+C42/C43" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L39+I39+E39+B39" +"4.5-F39" +"+C40+F40+J40+M40" +"SUM(B39:B41)" +"+'[2]Hotlist - Completed'!C27/1000" +"+'[2]Hotlist - Identified '!$F$56/1000" +"+'[2]Hotlist - Identified '!$I$56/1000" +"+'[2]Hotlist - Identified '!$O$56/1000" +"+C42/C43" +"+C42/C43" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L39+I39+E39+B39" +"16.15-F39" +"+C40+F40+J40+M40" +"SUM(B39:B41)" +"+'[2]Hotlist - Completed'!C36/1000" +"+'[2]Hotlist - Identified '!$F68/1000" +"+'[2]Hotlist - Identified '!$I68/1000" +"+'[2]Hotlist - Identified '!$O68/1000" +"+C42/C43" +"+C42/C43" +"+C17" +"+C13+C14-C15-C16" +"+L39+I39+E39+B39" +"0.164-F39" +"+C40+F40+J40+M40" +"SUM(B39:B41)" +"+'[2]Hotlist - Completed'!C44/1000" +"+'[1]Hotlist - Identified '!$F$80/1000" +"+'[1]Hotlist - Identified '!$I$80/1000" +"+'[1]Hotlist - Identified '!$O$80/1000" +"+C42/C43" +"+C42/C43" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"6.47+0.46" +"3.6+0.95+0.5+0.34+0.23+1.45+0.5" +"+L39+I39+E39+B39" +"9.628-F39" +"+C40+F40+J40+M40" +"SUM(B39:B41)" +"+'[2]Hotlist - Completed'!C61/1000" +"+'[2]Hotlist - Identified '!$F95/1000" +"+'[2]Hotlist - Identified '!$I95/1000" +"+'[2]Hotlist - Identified '!$O95/1000" +"+C42/C43" +"+C42/C43" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L39+I39+E39+B39" +"0.671-F39" +"+C40+F40+J40+M40" +"SUM(B39:B41)" +"+'[2]Hotlist - Completed'!C67/1000" +"+'[2]Hotlist - Identified '!$F102/1000" +"+'[2]Hotlist - Identified '!$I102/1000" +"+'[2]Hotlist - Identified '!$O102/1000" +"+C42/C43" +"+C42/C43" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L39+I39+E39+B39" +"0.002-F39" +"+C40+F40+J40+M40" +"SUM(B39:B41)" +"+'[2]Hotlist - Completed'!I12/1000" +"+'[2]Hotlist - Identified '!$F110/1000" +"+'[2]Hotlist - Identified '!$I110/1000" +"+'[2]Hotlist - Identified '!$O110/1000" +"+C42/C43" +"+C42/C43" +"+C17" +"36-10" +"+C13+C14-C15-C16" +"0.861+0.527+5.82" +"0.861+0.527+5.757" +"+L39+I39+E39+B39" +"17.773-F39" +"+C40+F40+J40+M40" +"SUM(B39:B41)" +"+'[2]Hotlist - Completed'!I38/1000" +"+'[2]Hotlist - Identified '!$F134/1000" +"+'[2]Hotlist - Identified '!$I134/1000" +"+'[2]Hotlist - Identified '!$O134/1000" +"+C42/C43" +"+C42/C43" +"+C17" +"43+10" +"8+8+11" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L39+I39+E39+B39" +"14.742-0.379-F39" +"+C40+F40+J40+M40" +"SUM(B39:B41)" +"+'[2]Hotlist - Completed'!I27/1000" +"+'[2]Hotlist - Identified '!$F144/1000" +"+'[2]Hotlist - Identified '!$I144/1000" +"+'[2]Hotlist - Identified '!$O144/1000" +"+C42/C43" +"+C42/C43" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L39+I39+E39+B39" +"-29.674-F39" +"+C40+F40+J40+M40" +"SUM(B39:B41)" +"+'[2]Hotlist - Completed'!I46/1000" +"+'[2]Hotlist - Identified '!$F153/1000" +"+'[2]Hotlist - Identified '!$I153/1000" +"+'[2]Hotlist - Identified '!$O153/1000" +"+C42/C43" +"+C42/C43" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L39+I39+E39+B39" +"3.576-F39" +"+C40+F40+J40+M40" +"SUM(B39:B41)" +"+'[2]Hotlist - Completed'!I52/1000" +"+'[2]Hotlist - Identified '!$F163/1000" +"+'[2]Hotlist - Identified '!$I163/1000" +"+'[2]Hotlist - Identified '!$O163/1000" +"+C42/C43" +"+C42/C43" +"+C17" +"+C13+C14-C15-C16" +"-0.17-0.054973" +"+L39+I39+E39+B39" +"-12.8-F39" +"+C40+F40+J40+M40" +"SUM(B39:B41)" +"7.9+6.5" +"+'[2]Hotlist - Completed'!I61/1000" +"+'[2]Hotlist - Identified '!$F176/1000" +"+'[2]Hotlist - Identified '!$I176/1000" +"+'[2]Hotlist - Identified '!$O176/1000" +"+C42/C43" +"+C42/C43" +"+C17" +"+C13+C14-C15-C16" +"+C27" +"AVERAGE(B22:J22)" +"+C22+C23-C24-C26" +"+E22+E23-E24-E26+E25" +"+C27/D17" +"+O27/O17" +"+L39+I39+E39+B39" +"+C40+F40+J40+M40" +"SUM(B39:B41)" +"+'[2]Hotlist - Completed'!I67/1000" +"+F42/F43" +"+F42/F43" +"'Old Mgmt Summary'!A3" +"'Q1 Mgmt Summary'!C8+'QTD Mgmt Summary'!C8" +"+C8-D8" +"'QTD Mgmt Summary'!I8+'Q1 Mgmt Summary'!I8" +"+C8-G8" +"+'Q1 Mgmt Summary'!C9+'QTD Mgmt Summary'!C9" +"SUM(C8:C16)" +"SUM(C19:C29)" +"SUM(C32:C34)" +"C39+C38+C37+C35+C30+C17" +"+'Q1 Mgmt Summary'!C44+'QTD Mgmt Summary'!C46" +"'QTD Mgmt Summary'!I46+'Q1 Mgmt Summary'!I44" +"SUM(C40:C45)" +"+'[1]1Q'!C46+'[1]2QTD'!C46" +"SUM(C46:C47)" +"59009-6286" +"+C8-D8" +"15010+72" +"16105+169" +"(H8-G8)-I8" +"+C8-G8" +"55253+27841" +"31680-1729" +"10718+13150" +"10220+13596" +"35765-3252" +"11447-2500" +"1854-451-169" +"2436-487-201" +"22243-815-10405" +"4814-671-1137" +"5562-1210-960" +"SUM(C8:C16)" +"3230-2912+2912" +"16861-3571-49+3620" +"4591+1462-1543+1543" +"5895+3806-2333+2333" +"943+452" +"12234+6477" +"7164+2392" +"7910+2694" +"405" +"-1206+79" +"815+10405" +"1137+671" +"1210+960" +"SUM(C19:C29)" +"26838-27505" +"3379+6134" +"2561+7811" +"1549-818" +"SUM(C32:C34)" +"C39+C38+C37+C35+C30+C17" +"-48800+169" +"-56377+201" +"SUM(C41)" +"SUM(C40:C45)" +"+H47-G47" +"SUM(C46:C47)" +"'Old Mgmt Summary'!A3" +"GrossMargin!J10" +"GrossMargin!N10" +"-D8+C8" +"Expenses!D9+'CapChrg-AllocExp'!D10+'CapChrg-AllocExp'!K10" +"'CapChrg-AllocExp'!F10" +"(H8-G8)-I8" +"C8-G8" +"L8-M8" +"Expenses!D11+'CapChrg-AllocExp'!D12+'CapChrg-AllocExp'!K12+Expenses!D58" +"(GrossMargin!N15)" +"(Expenses!E14+'CapChrg-AllocExp'!E15+'CapChrg-AllocExp'!L15)" +"SUM(C8:C16)" +"SUM(D17:E17)" +"GrossMargin!J22" +"GrossMargin!N22" +"Expenses!D26+'CapChrg-AllocExp'!D27+'CapChrg-AllocExp'!K27+Expenses!D60" +"Expenses!D27+'CapChrg-AllocExp'!D28+'CapChrg-AllocExp'!K28+Expenses!D59" +"SUM(C19:C29)" +"GrossMargin!J37" +"GrossMargin!N37" +"Expenses!D34+'CapChrg-AllocExp'!D35+'CapChrg-AllocExp'!K35" +"'CapChrg-AllocExp'!F35" +"GrossMargin!J41" +"GrossMargin!N41" +"Expenses!D38+'CapChrg-AllocExp'!D39+'CapChrg-AllocExp'!K39" +"'CapChrg-AllocExp'!F39" +"C32+C33+C34" +"SUM(E32:E34)" +"GrossMargin!J45" +"GrossMargin!N45" +"GrossMargin!J47" +"GrossMargin!N47" +"Expenses!D43+'CapChrg-AllocExp'!D44+'CapChrg-AllocExp'!K44" +"'CapChrg-AllocExp'!F44" +"GrossMargin!J51" +"GrossMargin!N51" +"Expenses!D55+'CapChrg-AllocExp'!D56+'CapChrg-AllocExp'!K56" +"SUM(C35:C39)+C17+C30" +"Expenses!D47" +"'CapChrg-AllocExp'!K50" +"'CapChrg-AllocExp'!K52" +"'CapChrg-AllocExp'!D46" +"SUM(C40:C47)" +"D49-C49" +"'Old Mgmt Summary'!M61" +"'Old Mgmt Summary'!D61" +"H49-G49" +"SUM(C48:C49)" +"'GM-WklyChnge'!C52" +"'Expense Weekly Change'!D58+'Expense Weekly Change'!D60+'Expense Weekly Change'!D59" +"'Expense Weekly Change'!D58+'Expense Weekly Change'!D60+'Expense Weekly Change'!D59" +"'GM-WklyChnge'!D52" +"'Expense Weekly Change'!D45" +"'Expense Weekly Change'!D45" +"'GM-WklyChnge'!E52+'GM-WklyChnge'!F52+'GM-WklyChnge'!G52" +"'Expense Weekly Change'!D47+'Expense Weekly Change'!D49" +"SUM(E55:E58)" +"+J57+I56+I55+J58" +"+J57+I56+I55+J58" +"'[2]QTD Mgmt Summary'!$C$50" +"'[2]QTD Mgmt Summary'!$G$50" +"C50" +"G50" +"+E63-E62" +"+I63-I62" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"SUM(E8:E9)" +"SUM(E10:K10)" +"SUM(E12:E15)" +"SUM(E44:E48)" +"SUM(E51:E72)" +"E10+E16+E20+E24+E28+E34+#REF!+E38+E42+E49+E76+E80+E84+E88" +"SUM(M96:M98)" +"SUM(M103:M103)" +"SUM(M121:M124)" +"SUM(M134)" +"M105+M113+M118+M126+M141+M131+M136+M100" +"SUM(T96:T334)" +"SUM(T335:Y335)" +"GrossMargin!N10" +"Expenses!E9+'CapChrg-AllocExp'!E10+'CapChrg-AllocExp'!L10" +"C9-D9" +"GrossMargin!J10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"GrossMargin!O10" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"Expenses!E11+'CapChrg-AllocExp'!E12+'CapChrg-AllocExp'!L12+Expenses!E58" +"Expenses!D58" +"Expenses!F58" +"SUM(C9:C17)" +"GrossMargin!N22" +"GrossMargin!J22" +"GrossMargin!O22" +"Expenses!E26+'CapChrg-AllocExp'!E27+'CapChrg-AllocExp'!L27+Expenses!E60" +"Expenses!D60" +"Expenses!F60" +"Expenses!E27+'CapChrg-AllocExp'!E28+'CapChrg-AllocExp'!L28+Expenses!E59" +"Expenses!D59" +"Expenses!F59" +"SUM(C20:C30)" +"GrossMargin!N37" +"GrossMargin!J37" +"GrossMargin!O37" +"GrossMargin!N41" +"Expenses!E38+'CapChrg-AllocExp'!E39+'CapChrg-AllocExp'!L39" +"GrossMargin!J41" +"'CapChrg-AllocExp'!D39" +"Expenses!D38" +"'CapChrg-AllocExp'!K39" +"GrossMargin!O41" +"'CapChrg-AllocExp'!F39" +"Expenses!F38" +"SUM(C34:C36)" +"GrossMargin!N45" +"GrossMargin!J45" +"GrossMargin!O45" +"GrossMargin!N51" +"GrossMargin!J51" +"GrossMargin!O51" +"GrossMargin!N47" +"GrossMargin!J47" +"GrossMargin!O47" +"SUM(C37:C43)+C18+C31" +"Expenses!E47" +"'CapChrg-AllocExp'!L50" +"Expenses!E49" +"Expenses!D49" +"Expenses!F49" +"'CapChrg-AllocExp'!L52" +"'CapChrg-AllocExp'!K52" +"'CapChrg-AllocExp'!M52" +"GrossMargin!N49" +"Expenses!E51" +"GrossMargin!J49" +"Expenses!D51" +"GrossMargin!O49" +"Expenses!F51" +"'CapChrg-AllocExp'!E46" +"'CapChrg-AllocExp'!D46" +"'CapChrg-AllocExp'!F46" +"SUM(C45:C58)" +"D61-M61" +"SUM(C59:C61)" +"'GM-WklyChnge'!D52" +"Y9" +"SUM(Z9:AC9)" +"C9-D9" +"SUM(G9:I9)" +"J9-M9-N9" +"ROUND(SUM(Q9:U9),0)" +"_xll.HPVAL($X9,$X$1,Y$1,$X$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X9,$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X10,$X$1,Y$1,$X$2,$X$3,$X$5)/1000-_xll.HPVAL(""gencos"",$X$1,Y$1,$X$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X10,$X$1,AA$1,$X$2,$X$3,$X$5)/1000-AA29" +"_xll.HPVAL($X10,$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000-_xll.HPVAL(""gencos"",$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X10,$AE$2,AG$1,$AF$2,$X$3,$X$5)/1000-AG29" +"_xll.HPVAL($X11,$X$1,""other"",$X$2,$X$3,$X$5)/1000+_xll.HPVAL($X11,$X$1,""overview"",$X$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X11,$X$1,AB$1,$X$2,$X$3,$X$5)/1000*0.8577" +"_xll.HPVAL($X11,$AE$2,""other"",$AF$2,$X$3,$X$5)/1000+_xll.HPVAL($X11,$AE$2,""overview"",$AF$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X11,$AE$2,AH$1,$AF$2,$X$3,$X$5)/1000*0.8577" +"_xll.HPVAL($X12,$X$1,Y$1,$X$2,$X$3,$X$5)/1000-Y11" +"_xll.HPVAL($X12,$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000-AE11" +"SUM(C9:C18)" +"SUM(C21:C26)" +"_xll.HPVAL($X29,$X$1,Y$1,$X$2,$X$3,$X$5)/1000+Z29" +"6605+8789" +"_xll.HPVAL($X29,$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000+AF29" +"35122+34587" +"SUM(C29:C32)" +"SUM(C39:C43)+C19+C27+C33" +"SUM(C45:C53)" +"12000+8600" +"SUM(C55:C57)" +"ROUND(_xll.HPVAL($A10,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A10,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)" +"ROUND(D10-E10,0)" +"D10+H10+L10+P10" +"ROUND(_xll.HPVAL($A11,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)-D30" +"ROUND(_xll.HPVAL($A11,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E30" +"ROUND((_xll.HPVAL($A12,D$1,""other"",F$1,$A$3,$A$4)+_xll.HPVAL($A12,D$1,""overview"",F$1,$A$3,$A$4)-(_xll.HPVAL($A12,D$1,""tot_ops_expenses"",F$1,$A$3,$A$4)*0.8577)-(_xll.HPVAL($A12,D$1,""tot_allocation"",F$1,$A$3,$A$4)*0.8577))/1000,0)" +"ROUND((_xll.HPVAL($A12,E$1,""other"",F$1,$A$3,$A$4)+_xll.HPVAL($A12,E$1,""overview"",F$1,$A$3,$A$4)-(_xll.HPVAL($A12,E$1,""tot_ops_expenses"",F$1,$A$3,$A$4)*0.8577)-(_xll.HPVAL($A12,E$1,""tot_allocation"",F$1,$A$3,$A$4)*0.8577))/1000,0)" +"ROUND(_xll.HPVAL($A13,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)-D12" +"ROUND(_xll.HPVAL($A13,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E12" +"SUM(D10:D19)" +"SUM(D22:D27)" +"SUM(D30:D33)" +"ROUND(_xll.HPVAL($A44,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E54" +"ROUND(_xll.HPVAL($A44,H$1,$A$2,J$1,$A$3,$A$4)/1000,0)-H54" +"SUM(D40:D44)+D20+D28+D34" +"ROUND(_xll.HPVAL($A50,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)-D52" +"ROUND(_xll.HPVAL($A50,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E52" +"-ROUND(_xll.HPVAL($A52,D$1,""cap_chrg"",F$1,$A$3,$A$4)/1000,0)" +"-ROUND(_xll.HPVAL($A52,E$1,""cap_chrg"",F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A54,E$1,""gross_margin"",F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A54,H$1,""gross_margin"",J$1,$A$3,$A$4)/1000,0)" +"SUM(D46:D54)" +"I58" +"SUM(D56:D58)" +"GrossMargin!D10-[2]GrossMargin!D10" +"SUM(C9:G9)" +"SUM(H9:J9)" +"GrossMargin!H12-[2]GrossMargin!H12" +"SUM(C9:C17)" +"GrossMargin!K31-[2]GrossMargin!K29" +"SUM(C21:C31)" +"SUM(C36:C39)" +"SUM(C42:C50)+C19+C33" +"SUM(I55:I59)" +"IF(I60=I52,"""",""error"")" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"238190" +"SUM(D10:I10)" +"SUM(J10:L10)" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"M10-N10" +"N10-Expenses!E9-'CapChrg-AllocExp'!E10" +"J10+K10-Expenses!D9-'CapChrg-AllocExp'!D10" +"N11-Expenses!#REF!-'CapChrg-AllocExp'!#REF!" +"J11+K11-Expenses!#REF!-'CapChrg-AllocExp'!#REF!" +"156617+9900+7803+5048" +"ROUND(_xll.HPVAL($A12,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)+Expenses!E58" +"ROUND((_xll.HPVAL($A13,$A$1,""other"",$A$3,$A$4,$A$6)+_xll.HPVAL($A13,$A$1,""overview"",$A$3,$A$4,$A$6))/1000,0)" +"1522+11177" +"ROUND(_xll.HPVAL($A14,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-N13-2500" +"20492-230" +"ROUND(_xll.HPVAL($A16,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-1212-5000" +"SUM(D10:D18)" +"N22-Expenses!E20-'CapChrg-AllocExp'!E21" +"J22+K22-Expenses!D20-'CapChrg-AllocExp'!D21" +"4551+63" +"-76-38" +"12747-6468-67" +"6930-230" +"ROUND(_xll.HPVAL($A28,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)+Expenses!E60--23180-1690" +"N28-Expenses!#REF!-Expenses!E53-'CapChrg-AllocExp'!#REF!" +"J28+K28-Expenses!#REF!-Expenses!D53-'CapChrg-AllocExp'!#REF!" +"-23180+Expenses!E59" +"1690" +"D22+D23+D24+D25+D26+D27+D32+D31+D28+D29+D30" +"G22+G23+G24+#REF!+G26+G27+G32" +"SUM(R22:R32)" +"N37-Expenses!E34-'CapChrg-AllocExp'!E35" +"J37+K37-Expenses!D34-'CapChrg-AllocExp'!D35" +"3621-1049" +"Greensheet!M88" +"N40-Expenses!E37-'CapChrg-AllocExp'!E39" +"J40+K40-Expenses!D37-'CapChrg-AllocExp'!D39" +"SUM(D39:D40)" +"SUM(D37:D40)" +"E37+E38+E41" +"SUM(R37:R41)" +"N45-Expenses!E41-'CapChrg-AllocExp'!E42" +"J45+K45-Expenses!D41-'CapChrg-AllocExp'!D42" +"44888+7328" +"SUM(D43:D51)+D34+D20" +"D10+D15+D11+D28+D27" +"D16+D17+D18+D24" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"E9+1975" +"ROUND(_xll.HPVAL($A9,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"E9-D9" +"6123" +"ROUND(_xll.HPVAL($A12,$A$1,$A$2,$A$3,$A$4,$A$6)*0.8577/1000,0)" +"1434-459" +"ROUND(_xll.HPVAL($A13,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-E12-494" +"ROUND(_xll.HPVAL($A15,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)/2" +"SUM(D9:D17)" +"E20+3000+541" +"E21+541" +"2448/2" +"1298-800" +"ROUND(_xll.HPVAL($A26,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-E27-E28" +"D20+D21+D22+D23+D24+D25+D30+D29+D26+D27+D28" +"F20+F21+F22+F23+F24+F25+F26+F29+F30+F27+F28" +"SUM(D36:D37)" +"SUM(D34:D37)" +"3230+1800" +"SUM(D39:D43)+D18+D31" +"75928-15698+30000" +"ROUND(_xll.HPVAL($A47,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-13698" +"D45+D47+D51+D49" +"SUM(D58:D60)" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!D9-[2]Expenses!D9" +"E9-D9" +"SUM(D9:D17)" +"SUM(D20:D30)" +"SUM(D34:D37)" +"SUM(D39:D43)+D18+D31" +"D45+D47+D51+D49" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)" +"E10-D10" +"L10" +"ROUND(_xll.HPVAL($A10,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)" +"ROUND(L10-K10,0)" +"ROUND(_xll.HPVAL($A13,$A$1,$A$3,$A$4,$A$5,$A$6)*0.8577/1000,0)" +"ROUND(_xll.HPVAL(""ECT_INV_IRFX"",$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)-L13-195" +"ROUND(_xll.HPVAL($A15,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)/2" +"SUM(D10:D18)" +"93+16" +"ROUND(_xll.HPVAL($A27,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)-E28-E29" +"L27" +"D21+D22+D23+D24+D25+D26+D31+D30+D27+D28+D29" +"2251+1125" +"SUM(D37:D38)" +"SUM(D35:D38)" +"SUM(M35:M39)" +"-SUM(D40:D44,D19,D32)" +"SUM(D40:D46)+D32+D19" +"_xll.HPVAL($A50,$A$1,$A$2,$A$4,$A$5,$A$6)/1000" +"-K48+13343" +"D50+D48" +"K50+K48+K52" +"_xll.HPVAL($A9,$A$49,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A9,$A$49,$A$3,$A$5,$A$6,$A$7)" +"+D9+E9" +"_xll.HPVAL($A9,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A9,$A$1,$A$3,$A$5,$A$6,$A$7)" +"+D9-H9" +"SUM(D9:D17)" +"SUM(D20:D26)" +"SUM(D29:D31)" +"SUM(D36:D37)" +"SUM(D34:D37)" +"SUM(D39:D43)+D18+D27+D32" +"_xll.HPVAL($A47,$A$49,""total_headcount"",$A$5,$A$6,$A$7)" +"_xll.HPVAL($A47,$A$1,""total_headcount"",$A$5,$A$6,$A$7)" +"D45+D47" +"1000*'3-31-99 and 98 end'!E26" +"H2" +"1000*'3-31-99 and 98 end'!E6" +"'6-30-99'!D4*1000" +"'9-30-99'!B4" +"1000*'6-30-99'!D5" +"2205.5936898935*1000" +"G6" +"1000*'6-30-99'!M8" +"214*1000" +"1000*'6-30-99'!L8" +"78.436*1000" +"'6-30-99'!D9*1000" +"603.111802771198*1000" +"1000*'3-31-99 and 98 end'!E30" +"1000*'3-31-99 and 98 end'!E31" +"1000*'3-31-99 and 98 end'!E11" +"1000*'6-30-99'!D11" +"'9-30-99'!B12" +"1000*'3-31-99 and 98 end'!E33" +"1000*'3-31-99 and 98 end'!E13" +"1293.358*1000" +"812.28593*1000" +"1000*'3-31-99 and 98 end'!E34" +"1000*'3-31-99 and 98 end'!E14" +"1000*'6-30-99'!D15" +"1000*'3-31-99 and 98 end'!E35" +"1000*'3-31-99 and 98 end'!E15" +"'6-30-99'!D16*1000" +"'9-30-99'!B19" +"(I20-E20)*1/3+E20" +"(I20-E20)*2/3+E20" +"'3-31-99 and 98 end'!E16*1000" +"(L20-I20)*1/3+I20" +"(L20-I20)*2/3+I20" +"L20" +"1000*'6-30-99'!D18" +"1000*'3-31-99 and 98 end'!E39" +"1000*'3-31-99 and 98 end'!E38" +"SQRT(SUMSQ(SUM(E2:E3),E4:E10))" +"AVERAGE($G28:$R28)" +"MAX($G28:$R28)" +"MIN($G28:$R28)" +"E11" +"SQRT(SUMSQ(E13:E19))" +"SQRT(SUMSQ(E20:E23))" +"E24" +"SQRT(SUMSQ(E28:E35))" +"7589.8558170981*1000" +"6950.63828900979*1000" +"7060.14736265567*1000" +"13910.5867087569*1000" +"12636.5841175892*1000" +"2104.88069699243*1000" +"1908.82298517186*1000" +"1898.64963246316*1000" +"1246.45088192924*1000" +"211*1000" +"617*1000" +"310.375*1000" +"300.099096904298*1000" +"169.393115477633*1000" +"117.904900665046*1000" +"164.113650638791*1000" +"38.2751745749971*1000" +"227.938440303285*1000" +"477.394374170693*1000" +"449.119355109042*1000" +"328.064709990273*1000" +"3036.533*1000" +"3555.784*1000" +"3806.912*1000" +"3094.43395605016*1000" +"3553.35317*1000" +"3969.964*1000" +"2575.452*1000" +"3209.793*1000" +"1001.529*1000" +"928.3603*1000" +"1569.135*1000" +"1179.471*1000" +"'1999'!R28" +"SQRT(SUMSQ(SUM(F2:F3),F4:F9))" +"AVERAGE($F24:$Q24)" +"MAX($F24:$Q24)" +"MIN($F24:$Q24)" +"F10" +"SQRT(SUMSQ(F12:F16))" +"SQRT(SUMSQ(F17:F19))" +"F20" +"SQRT(SUMSQ(D24:D31))" +"B4-L4" +"'6-30-99'!D4*1000" +"B4-R4" +"1000*'3-31-99 and 98 end'!E26" +"'6-30-99'!L8*1000" +"'6-30-99'!M8*1000" +"'6-30-99'!D9*1000" +"1000*'3-31-99 and 98 end'!E30" +"SQRT(SUMSQ(B15:B16))-L15" +"1000*'3-31-99 and 98 end'!E33" +"'6-30-99'!D15*1000" +"1000*'3-31-99 and 98 end'!E34" +"'6-30-99'!D16*1000" +"1000*'3-31-99 and 98 end'!E35" +"'6-30-99'!D19*1000" +"1000*'3-31-99 and 98 end'!E38" +"B35-'6-30-99'!C28*1000" +"'6-30-99'!C28*1000" +"B35-Q33" +"'3-31-99 and 98 end'!D57*1000" +"'3-31-99 and 98 end'!D59*1000" +"SQRT(SUMSQ(SUM(B4:B5),B6:B11))" +"SQRT(SUMSQ(B20:B22))" +"'3-31-99 and 98 end'!D58*1000" +"B12" +"B23" +"SQRT(SUMSQ(B14:B19))" +"C40-M38" +"'6-30-99'!F31*1000" +"SQRT(SUMSQ(Q33:R36))" +"N8" +"SQRT(SUMSQ(L8:M8))" +"SQRT(SUMSQ(114000,853000))/1000" +"5559.999+3735.856" +"SQRT(SUMSQ((D4+D5),D6:D10))" +"SQRT(SUMSQ(D17:D18))" +"D11" +"D20" +"D19" +"SQRT(SUMSQ(D14:D16))" +"SQRT(SUMSQ(C28:D31))" +"C28-C44" +"C30-C45" +"C29-C46" +"O10" +"7670143.95733098/1000" +"4486332.97924044/1000" +"SQRT(SUMSQ((E6+E7),E8:E10))" +"SQRT(SUMSQ(E16:E17))" +"E12" +"E18" +"E11" +"SQRT(SUMSQ(E13:E15))" +"A8+1" +"A16+1" +"A24+1" +"A12+1" +"A15+1" +"NOW()" +"CELL(""filename"")" +"NOW()" +"CELL(""filename"")" +"NOW()" +"CELL(""filename"")" +"'PHYSICAL & FINANCIAL'!A3" +"'PHYSICAL & FINANCIAL'!A3" +"A8+1" +"A16+1" +"A24+1" +"A12+1" +"A15+1" +"NOW()" +"CELL(""filename"")" +"NOW()" +"CELL(""filename"")" +"NOW()" +"CELL(""filename"")" +"A8+1" +"A16+1" +"A24+1" +"A12+1" +"A15+1" +"NOW()" +"CELL(""filename"")" +"NOW()" +"CELL(""filename"")" +"NOW()" +"CELL(""filename"")" +"Instructions!F3" +"Instructions!F5" +"+P11" +"SUM(C11:C16)" +"SUM(Q11:S16)" +"SUM(R11:R15)" +"+C209" +"SUM(E21:P21)" +"SUM(C21:C23)" +"+E266" +"ROUND((+(+E11+E12+E13)*(5000/12))+(0.0935*E209),0)" +"((+R11+R12+R13)*5200)+0.0935*R209" +"((+S11+S12+S13)*5400)+0.0935*S209" +"ROUND(Q37*1.05,0)" +"SUM(C37:C38)" +"+C39+C43+C47+C51+C55+C59+C63" +"C71+C75+C79+C83+C87+C91+C95+C99+C103+C107+C111+C115+C119+C123+C127+C131+C135+C139+C143+C147+C151+C155+C159+C163+C167" +"+C24+C28+C32+C65+C169+C175" +"ROUND(+E184*1.0425,0)" +"ROUND(Q184*1.04,0)" +"SUM(C184:C208)" +"+B184" +"+F184+E212" +"+B184" +"IF(+C184>65000,+(+(C184-65000)*0.02)+(65000*0.09),+C184*0.09)" +"ROUND(IF(+E212>78000,+E184*0.02,+E184*0.09),0)" +"ROUND(IF(+R184>81000,+(+(R184-81000)*0.02)+(81000*0.09),+R184*0.09),0)" +"ROUND(C22*0.09,0)" +"ROUND(+E22*0.09,0)" +"ROUND(IF(Instructions!J11>(78000*(+E11+E12)),(+(71000*(+E11+E12))*0.09)+((Instructions!J11-(71000*(+E11+E12)))*0.02),+Instructions!J11*0.09),0)" +"SUM(C239:C265)" +"Instructions!F5" +"Instructions!F3" +"SUM(G8:G12)" +"G13+G14" +"G8+G18" +"G20+G10" +"SUM(G40:G45)" +"G56+G46" +"Instructions!F3" +"Instructions!F5" +"+Detail!C177" +"$Q$10/12" +"SUM(C10:C33)" +"ROUND(+C7+C34,0)" +"Instructions!F3" +"Instructions!F4" +"ROUND(+Detail!C24/1000,0)" +"ROUND(+Detail!D24/1000,0)" +"ROUND(+Detail!Q24/1000,0)" +"ROUND(+Detail!R24/1000,0)" +"ROUND(+Detail!S24/1000,0)" +"ROUND(+Detail!C65/1000,0)" +"ROUND(+Detail!D65/1000,0)" +"ROUND(+Detail!Q65/1000,0)" +"ROUND(+Detail!R65/1000,0)" +"ROUND(+Detail!S65/1000,0)" +"ROUND(+Detail!C155/1000,0)" +"ROUND(+Detail!D155/1000,0)" +"ROUND(+Detail!Q155/1000,0)" +"ROUND(+Detail!R155/1000,0)" +"ROUND(+Detail!S155/1000,0)" +"ROUND((+Detail!C115+Detail!C119+Detail!C131+Detail!C143+Detail!C123+Detail!C127+Detail!C135+Detail!C139)/1000,0)" +"ROUND((+Detail!C159+Detail!C163)/1000,0)" +"ROUND((+Detail!D159+Detail!D163)/1000,0)" +"ROUND((+Detail!Q159+Detail!Q163)/1000,0)" +"ROUND((+Detail!R159+Detail!R163)/1000,0)" +"ROUND((+Detail!S159+Detail!S163)/1000,0)" +"ROUND(+Detail!C95/1000,0)" +"ROUND(+Detail!D95/1000,0)" +"ROUND(+Detail!Q95/1000,0)" +"ROUND(+Detail!R95/1000,0)" +"ROUND(+Detail!S95/1000,0)" +"ROUND(Detail!C169/1000,0)-'Exec Summ'!D15-'Exec Summ'!D16-'Exec Summ'!D17-'Exec Summ'!D18-'Exec Summ'!D19" +"ROUND(Detail!D169/1000,0)-'Exec Summ'!F15-'Exec Summ'!F16-'Exec Summ'!F17-'Exec Summ'!F18-'Exec Summ'!F19" +"ROUND(Detail!Q169/1000,0)-'Exec Summ'!H15-'Exec Summ'!H16-'Exec Summ'!H17-'Exec Summ'!H18-'Exec Summ'!H19" +"ROUND(Detail!R169/1000,0)-'Exec Summ'!J15-'Exec Summ'!J16-'Exec Summ'!J17-'Exec Summ'!J18-'Exec Summ'!J19" +"ROUND(Detail!S169/1000,0)-'Exec Summ'!L15-'Exec Summ'!L16-'Exec Summ'!L17-'Exec Summ'!L18-'Exec Summ'!L19" +"SUM(D12:D20)" +"ROUND(+Detail!C28/1000,0)" +"ROUND(+Detail!D28/1000,0)" +"ROUND(+Detail!Q28/1000,0)" +"ROUND(+Detail!R28/1000,0)" +"ROUND(+Detail!S28/1000,0)" +"ROUND(+Detail!C32/1000,0)" +"ROUND(+Detail!D32/1000,0)" +"ROUND(+Detail!Q32/1000,0)" +"ROUND(+Detail!R32/1000,0)" +"ROUND(+Detail!S32/1000,0)" +"ROUND(+Detail!C173/1000,0)" +"ROUND(+Detail!D173/1000,0)" +"ROUND(+Detail!Q173/1000,0)" +"ROUND(+Detail!R173/1000,0)" +"ROUND(+Detail!S173/1000,0)" +"SUM(D22:D27)" +"ROUND(+Allocations!C34/1000,0)" +"ROUND(+Allocations!D34/1000,0)" +"ROUND(+Allocations!Q34/1000,0)" +"ROUND(+Allocations!R34/1000,0)" +"ROUND(+Allocations!S34/1000,0)" +"ROUND(D29+D31,1)" +"+Detail!C11" +"+Detail!D11" +"+Detail!Q11" +"+Detail!R11" +"+Detail!S11" +"CELL(""filename"",A36)" +"Instructions!F4" +"+Detail!A24" +"+Detail!E24" +"A1" +"+Detail!A28" +"+Detail!E28" +"+Detail!A32" +"+Detail!E32" +"+Detail!A36" +"+Detail!E39" +"+Detail!A40" +"+Detail!E43" +"+Detail!A44" +"+Detail!E47" +"+Detail!A48" +"+Detail!E51" +"+Detail!A52" +"+Detail!E55" +"+Detail!A56" +"+Detail!E59" +"+Detail!A60" +"+Detail!E63" +"+Detail!A68" +"+Detail!E71" +"Detail!A72" +"Detail!E75" +"A11" +"+Detail!A76" +"+Detail!E79" +"+Detail!A80" +"+Detail!E83" +"+Detail!A84" +"+Detail!E87" +"+Detail!A88" +"+Detail!E91" +"+Detail!A92" +"+Detail!E95" +"+Detail!A96" +"+Detail!E99" +"+Detail!A100" +"+Detail!E103" +"+Detail!A104" +"+Detail!E107" +"+Detail!A108" +"+Detail!E111" +"+Detail!A112" +"+Detail!E115" +"+Detail!A116" +"+Detail!E119" +"Detail!A120" +"Detail!E123" +"Detail!A124" +"Detail!E127" +"A23" +"+Detail!A128" +"+Detail!E131" +"Detail!A132" +"Detail!E135" +"Detail!A136" +"Detail!E139" +"+Detail!A140" +"+Detail!E143" +"+Detail!A144" +"+Detail!E147" +"+Detail!A148" +"+Detail!E151" +"+Detail!A152" +"+Detail!E155" +"+Detail!A156" +"+Detail!E159" +"+Detail!A160" +"+Detail!E163" +"+Detail!A164" +"+Detail!E167" +"+Detail!A173" +"+Detail!E173" +"SUM(C1:C38)" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B6" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D6" +"(D11/D13)*100" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E6" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F6" +"(D12/D13)*100" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F27" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'PHYSICAL & FINANCIAL'!A3" +"'[1]FINANCIAL PIVOT'!B5" +"'[1]FINANCIAL PIVOT'!E5" +"'[1]FINANCIAL PIVOT'!F5" +"'[1]FINANCIAL PIVOT'!B6" +"'[1]FINANCIAL PIVOT'!D6" +"(D11/D13)*100" +"'[1]FINANCIAL PIVOT'!E6" +"'[1]FINANCIAL PIVOT'!F6" +"(D12/D13)*100" +"'[1]FINANCIAL PIVOT'!B9" +"'[1]FINANCIAL PIVOT'!D9" +"'[1]FINANCIAL PIVOT'!E9" +"'[1]FINANCIAL PIVOT'!F9" +"'[1]FINANCIAL PIVOT'!B12" +"'[1]FINANCIAL PIVOT'!D12" +"'[1]FINANCIAL PIVOT'!E12" +"'[1]FINANCIAL PIVOT'!F12" +"'[1]FINANCIAL PIVOT'!B15" +"'[1]FINANCIAL PIVOT'!D15" +"'[1]FINANCIAL PIVOT'!E15" +"'[1]FINANCIAL PIVOT'!F15" +"'[1]FINANCIAL PIVOT'!B18" +"'[1]FINANCIAL PIVOT'!D18" +"'[1]FINANCIAL PIVOT'!E18" +"'[1]FINANCIAL PIVOT'!F18" +"'[1]FINANCIAL PIVOT'!B21" +"'[1]FINANCIAL PIVOT'!D21" +"'[1]FINANCIAL PIVOT'!E21" +"'[1]FINANCIAL PIVOT'!F21" +"'[1]FINANCIAL PIVOT'!B24" +"'[1]FINANCIAL PIVOT'!D24" +"'[1]FINANCIAL PIVOT'!E24" +"'[1]FINANCIAL PIVOT'!F24" +"'[1]FINANCIAL PIVOT'!B27" +"'[1]FINANCIAL PIVOT'!D27" +"'[1]FINANCIAL PIVOT'!E27" +"'[1]FINANCIAL PIVOT'!F27" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'PHYSICAL & FINANCIAL'!A3" +"'[1]PHYSICAL PIVOT'!B5" +"'[1]PHYSICAL PIVOT'!E5" +"'[1]PHYSICAL PIVOT'!F5" +"'[1]PHYSICAL PIVOT'!B6" +"'[1]PHYSICAL PIVOT'!D6" +"(D11/D13)*100" +"'[1]PHYSICAL PIVOT'!E6" +"'[1]PHYSICAL PIVOT'!F6" +"(D12/D13)*100" +"'[1]PHYSICAL PIVOT'!B9" +"'[1]PHYSICAL PIVOT'!D9" +"'[1]PHYSICAL PIVOT'!E9" +"'[1]PHYSICAL PIVOT'!F9" +"'[1]PHYSICAL PIVOT'!B12" +"'[1]PHYSICAL PIVOT'!D12" +"'[1]PHYSICAL PIVOT'!E12" +"'[1]PHYSICAL PIVOT'!F12" +"'[1]PHYSICAL PIVOT'!B15" +"'[1]PHYSICAL PIVOT'!D15" +"'[1]PHYSICAL PIVOT'!E15" +"'[1]PHYSICAL PIVOT'!F15" +"'[1]PHYSICAL PIVOT'!B18" +"'[1]PHYSICAL PIVOT'!D18" +"'[1]PHYSICAL PIVOT'!E18" +"'[1]PHYSICAL PIVOT'!F18" +"'[1]PHYSICAL PIVOT'!B21" +"'[1]PHYSICAL PIVOT'!D21" +"'[1]PHYSICAL PIVOT'!E21" +"'[1]PHYSICAL PIVOT'!F21" +"'[1]PHYSICAL PIVOT'!B24" +"'[1]PHYSICAL PIVOT'!D24" +"'[1]PHYSICAL PIVOT'!E24" +"'[1]PHYSICAL PIVOT'!F24" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"SUM(B5:V5)" +"SUM(B5:I5)" +"'Old Mgmt Summary'!A3" +"'Q1 Mgmt Summary'!C8+'QTD Mgmt Summary'!C8" +"+C8-D8" +"'QTD Mgmt Summary'!I8+'Q1 Mgmt Summary'!I8" +"+C8-G8" +"+'Q1 Mgmt Summary'!C9+'QTD Mgmt Summary'!C9" +"+'Q1 Mgmt Summary'!C10+'QTD Mgmt Summary'!C12" +"'QTD Mgmt Summary'!I12+'Q1 Mgmt Summary'!I10" +"+'Q1 Mgmt Summary'!C11+'QTD Mgmt Summary'!C14" +"'QTD Mgmt Summary'!I14+'Q1 Mgmt Summary'!I11" +"+'Q1 Mgmt Summary'!C13+'QTD Mgmt Summary'!#REF!" +"'QTD Mgmt Summary'!#REF!+'Q1 Mgmt Summary'!I13" +"SUM(C8:C16)" +"SUM(C19:C29)" +"SUM(C32:C34)" +"C39+C38+C37+C35+C30+C17" +"SUM(C40:C45)" +"+'[1]1Q'!C46+'[1]2QTD'!C46" +"SUM(C46:C47)" +"59009-6286" +"+C8-D8" +"15010+72" +"16105+169" +"(H8-G8)-I8" +"+C8-G8" +"55253+27841" +"31680-1729" +"10718+13150" +"10220+13596" +"22243-815-10405" +"4814-671-1137" +"5562-1210-960" +"SUM(C8:C16)" +"3230-2912+2912" +"16861-3571-49+3620" +"4591+1462-1543+1543" +"5895+3806-2333+2333" +"943+452" +"12234+6477" +"7164+2392" +"7910+2694" +"405" +"-1206+79" +"815+10405" +"1137+671" +"1210+960" +"SUM(C19:C29)" +"26838-27505" +"3379+6134" +"2561+7811" +"1549-818" +"SUM(C32:C34)" +"C39+C38+C37+C35+C30+C17" +"SUM(C41)" +"SUM(C40:C45)" +"+H47-G47" +"SUM(C46:C47)" +"'Old Mgmt Summary'!A3" +"GrossMargin!J10" +"GrossMargin!N10" +"-D8+C8" +"Expenses!D9+'CapChrg-AllocExp'!D10+'CapChrg-AllocExp'!K10" +"'CapChrg-AllocExp'!F10" +"(H8-G8)-I8" +"C8-G8" +"L8-M8" +"Expenses!D13+'CapChrg-AllocExp'!D14+'CapChrg-AllocExp'!K14+Expenses!D59" +"SUM(C10:C19)" +"SUM(D20:E20)" +"GrossMargin!J25" +"GrossMargin!N25" +"Expenses!D29+'CapChrg-AllocExp'!D30+'CapChrg-AllocExp'!K30+Expenses!D61" +"Expenses!D30+'CapChrg-AllocExp'!D31+'CapChrg-AllocExp'!K31+Expenses!D60" +"SUM(C22:C32)" +"GrossMargin!J40" +"GrossMargin!N40" +"Expenses!D37+'CapChrg-AllocExp'!D38+'CapChrg-AllocExp'!K38" +"'CapChrg-AllocExp'!F38" +"GrossMargin!J44" +"GrossMargin!N44" +"Expenses!D41+'CapChrg-AllocExp'!D42+'CapChrg-AllocExp'!K42" +"'CapChrg-AllocExp'!F42" +"C35+C36+C37" +"SUM(E35:E37)" +"GrossMargin!J48" +"GrossMargin!N48" +"GrossMargin!J50" +"GrossMargin!N50" +"Expenses!D46+'CapChrg-AllocExp'!D47+'CapChrg-AllocExp'!K47" +"'CapChrg-AllocExp'!F47" +"GrossMargin!J54" +"GrossMargin!N54" +"Expenses!D56+'CapChrg-AllocExp'!D58+'CapChrg-AllocExp'!K58" +"SUM(C38:C42)+C20+C33" +"Expenses!D50" +"'CapChrg-AllocExp'!K54" +"'CapChrg-AllocExp'!D49" +"SUM(C43:C48)" +"D50-C50" +"'Old Mgmt Summary'!M60" +"'Old Mgmt Summary'!D60" +"H50-G50" +"SUM(C49:C50)" +"'GM-WklyChnge'!C55" +"'Expense Weekly Change'!D59+'Expense Weekly Change'!D60+'Expense Weekly Change'!D61" +"'Expense Weekly Change'!D59+'Expense Weekly Change'!D60+'Expense Weekly Change'!D61" +"'GM-WklyChnge'!D55" +"'Expense Weekly Change'!D48" +"'Expense Weekly Change'!D48" +"'GM-WklyChnge'!E55+'GM-WklyChnge'!F55+'GM-WklyChnge'!G55" +"'Expense Weekly Change'!D50+'Expense Weekly Change'!D52" +"SUM(E57:E60)" +"+J59+I58+I57+J60" +"+J59+I58+I57+J60" +"'[2]QTD Mgmt Summary'!$C$51" +"'[2]QTD Mgmt Summary'!$G$51" +"C51" +"G51" +"+E65-E64" +"+I65-I64" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"SUM(E8:E9)" +"SUM(E10:K10)" +"SUM(E12:E15)" +"SUM(E44:E48)" +"SUM(E51:E72)" +"E10+E16+E20+E24+E28+E34+#REF!+E38+E42+E49+E76+E80+E84+E88" +"SUM(M96:M98)" +"SUM(M103:M103)" +"SUM(M121:M124)" +"SUM(M134)" +"M105+M113+M118+M126+M141+M131+M136+M100" +"SUM(T96:T334)" +"SUM(T335:Y335)" +"GrossMargin!N10" +"Expenses!E9+'CapChrg-AllocExp'!E10+'CapChrg-AllocExp'!L10" +"C9-D9" +"GrossMargin!J10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"GrossMargin!O10" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"SUM(C9:C10)" +"Expenses!E13+'CapChrg-AllocExp'!E14+'CapChrg-AllocExp'!L14+Expenses!E59" +"Expenses!D59" +"Expenses!F59" +"SUM(C11:C20)" +"GrossMargin!N25" +"GrossMargin!J25" +"GrossMargin!O25" +"Expenses!E29+'CapChrg-AllocExp'!E30+'CapChrg-AllocExp'!L30+Expenses!E61" +"Expenses!D61" +"Expenses!F61" +"Expenses!E30+'CapChrg-AllocExp'!E31+'CapChrg-AllocExp'!L31+Expenses!E60" +"Expenses!D60" +"Expenses!F60" +"SUM(C23:C33)" +"GrossMargin!N40" +"GrossMargin!J40" +"GrossMargin!O40" +"GrossMargin!N44" +"Expenses!E41+'CapChrg-AllocExp'!E42+'CapChrg-AllocExp'!L42" +"GrossMargin!J44" +"'CapChrg-AllocExp'!D42" +"Expenses!D41" +"'CapChrg-AllocExp'!K42" +"GrossMargin!O44" +"'CapChrg-AllocExp'!F42" +"Expenses!F41" +"SUM(C37:C39)" +"GrossMargin!N48" +"GrossMargin!J48" +"GrossMargin!O48" +"GrossMargin!N54" +"GrossMargin!J54" +"GrossMargin!O54" +"GrossMargin!N50" +"GrossMargin!J50" +"GrossMargin!O50" +"SUM(C40:C46)+C21+C34" +"Expenses!E50" +"'CapChrg-AllocExp'!L54" +"'CapChrg-AllocExp'!K54" +"'CapChrg-AllocExp'!M54" +"GrossMargin!N52" +"Expenses!E52" +"GrossMargin!J52" +"Expenses!D52" +"GrossMargin!O52" +"Expenses!F52" +"'CapChrg-AllocExp'!E49" +"'CapChrg-AllocExp'!D49" +"'CapChrg-AllocExp'!F49" +"D60-M60" +"SUM(C58:C60)" +"+'GM-WklyChnge'!D55" +"Y9" +"SUM(Z9:AC9)" +"C9-D9" +"SUM(G9:I9)" +"J9-M9-N9" +"ROUND(SUM(Q9:U9),0)" +"_xll.HPVAL($X9,$X$1,Y$1,$X$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X9,$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X10,$X$1,Y$1,$X$2,$X$3,$X$5)/1000-_xll.HPVAL(""gencos"",$X$1,Y$1,$X$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X10,$X$1,AA$1,$X$2,$X$3,$X$5)/1000-AA29" +"_xll.HPVAL($X10,$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000-_xll.HPVAL(""gencos"",$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X10,$AE$2,AG$1,$AF$2,$X$3,$X$5)/1000-AG29" +"_xll.HPVAL($X11,$X$1,""other"",$X$2,$X$3,$X$5)/1000+_xll.HPVAL($X11,$X$1,""overview"",$X$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X11,$X$1,AB$1,$X$2,$X$3,$X$5)/1000*0.8577" +"_xll.HPVAL($X11,$AE$2,""other"",$AF$2,$X$3,$X$5)/1000+_xll.HPVAL($X11,$AE$2,""overview"",$AF$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X11,$AE$2,AH$1,$AF$2,$X$3,$X$5)/1000*0.8577" +"_xll.HPVAL($X12,$X$1,Y$1,$X$2,$X$3,$X$5)/1000-Y11" +"_xll.HPVAL($X12,$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000-AE11" +"SUM(C9:C18)" +"SUM(C21:C26)" +"_xll.HPVAL($X29,$X$1,Y$1,$X$2,$X$3,$X$5)/1000+Z29" +"6605+8789" +"_xll.HPVAL($X29,$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000+AF29" +"35122+34587" +"SUM(C29:C32)" +"SUM(C39:C43)+C19+C27+C33" +"SUM(C45:C53)" +"12000+8600" +"SUM(C55:C57)" +"ROUND(_xll.HPVAL($A10,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A10,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)" +"ROUND(D10-E10,0)" +"D10+H10+L10+P10" +"ROUND(_xll.HPVAL($A11,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)-D30" +"ROUND(_xll.HPVAL($A11,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E30" +"ROUND((_xll.HPVAL($A12,D$1,""other"",F$1,$A$3,$A$4)+_xll.HPVAL($A12,D$1,""overview"",F$1,$A$3,$A$4)-(_xll.HPVAL($A12,D$1,""tot_ops_expenses"",F$1,$A$3,$A$4)*0.8577)-(_xll.HPVAL($A12,D$1,""tot_allocation"",F$1,$A$3,$A$4)*0.8577))/1000,0)" +"ROUND((_xll.HPVAL($A12,E$1,""other"",F$1,$A$3,$A$4)+_xll.HPVAL($A12,E$1,""overview"",F$1,$A$3,$A$4)-(_xll.HPVAL($A12,E$1,""tot_ops_expenses"",F$1,$A$3,$A$4)*0.8577)-(_xll.HPVAL($A12,E$1,""tot_allocation"",F$1,$A$3,$A$4)*0.8577))/1000,0)" +"ROUND(_xll.HPVAL($A13,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)-D12" +"ROUND(_xll.HPVAL($A13,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E12" +"SUM(D10:D19)" +"SUM(D22:D27)" +"SUM(D30:D33)" +"ROUND(_xll.HPVAL($A44,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E54" +"ROUND(_xll.HPVAL($A44,H$1,$A$2,J$1,$A$3,$A$4)/1000,0)-H54" +"SUM(D40:D44)+D20+D28+D34" +"ROUND(_xll.HPVAL($A50,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)-D52" +"ROUND(_xll.HPVAL($A50,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E52" +"-ROUND(_xll.HPVAL($A52,D$1,""cap_chrg"",F$1,$A$3,$A$4)/1000,0)" +"-ROUND(_xll.HPVAL($A52,E$1,""cap_chrg"",F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A54,E$1,""gross_margin"",F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A54,H$1,""gross_margin"",J$1,$A$3,$A$4)/1000,0)" +"SUM(D46:D54)" +"I58" +"SUM(D56:D58)" +"GrossMargin!D10-[2]GrossMargin!D10" +"SUM(C9:G9)" +"SUM(H9:J9)" +"SUM(C9:C10)" +"SUM(C11:C20)" +"GrossMargin!H25-[2]GrossMargin!H25" +"SUM(C24:C34)" +"SUM(C39:C42)" +"SUM(C45:C53)+C22+C36" +"SUM(I58:I62)" +"IF(I63=I55,"""",""error"")" +"'Old Mgmt Summary'!A3" +"SUM(D10:I10)" +"SUM(J10:L10)" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"M10-N10" +"N10-Expenses!E9-'CapChrg-AllocExp'!E10" +"J10+K10-Expenses!D9-'CapChrg-AllocExp'!D10" +"N11-Expenses!#REF!-'CapChrg-AllocExp'!#REF!" +"J11+K11-Expenses!#REF!-'CapChrg-AllocExp'!#REF!" +"SUM(D10:D11)" +"ROUND(_xll.HPVAL($A13,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)/2" +"-761+Expenses!D59+'CapChrg-AllocExp'!D14+55573" +"ROUND(_xll.HPVAL($A14,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)+Expenses!E59" +"ROUND((_xll.HPVAL($A16,$A$1,""other"",$A$3,$A$4,$A$6)+_xll.HPVAL($A16,$A$1,""overview"",$A$3,$A$4,$A$6))/1000,0)" +"551-3936" +"ROUND(_xll.HPVAL($A17,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-N16-2500" +"SUM(D12:D21)" +"SUM(R10:R21)" +"-270+400" +"N25-Expenses!E23-'CapChrg-AllocExp'!E24" +"J25+K25-Expenses!D23-'CapChrg-AllocExp'!D24" +"618-213" +"N18" +"ROUND(_xll.HPVAL($A31,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)+Expenses!E61--23180-1690" +"N31-Expenses!#REF!-Expenses!E54-'CapChrg-AllocExp'!#REF!" +"J31+K31-Expenses!#REF!-Expenses!D54-'CapChrg-AllocExp'!#REF!" +"-23180+Expenses!E60" +"1690" +"D25+D26+D27+D28+D29+D30+D35+D34+D31+D32+D33" +"G25+G26+G27+#REF!+G29+G30+G35" +"SUM(R25:R35)" +"N40-Expenses!E37-'CapChrg-AllocExp'!E38" +"J40+K40-Expenses!D37-'CapChrg-AllocExp'!D38" +"-3763+1673" +"Greensheet!M88" +"N43-Expenses!E40-'CapChrg-AllocExp'!E42" +"J43+K43-Expenses!D40-'CapChrg-AllocExp'!D42" +"SUM(D40:D43)" +"E40+E41+E44" +"SUM(R40:R44)" +"N48-Expenses!E44-'CapChrg-AllocExp'!E45" +"J48+K48-Expenses!D44-'CapChrg-AllocExp'!D45" +"SUM(D46:D54)+D37+D23" +"D10+D11+D31+D13" +"D18+D20+D19+D27" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"E9" +"ROUND(_xll.HPVAL($A9,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"E9-D9" +"SUM(D9:D10)" +"ROUND(_xll.HPVAL($A15,$A$1,$A$2,$A$3,$A$4,$A$6)*0.8577/1000,0)" +"ROUND(_xll.HPVAL($A16,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-E15-501" +"ROUND(_xll.HPVAL($A17,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)/2" +"SUM(D11:D20)" +"E23+500" +"E17" +"ROUND(_xll.HPVAL($A29,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-E30-E31" +"3340-724+601" +"D23+D24+D25+D26+D27+D28+D33+D32+D29+D30+D31" +"F23+F24+F25+F26+F27+F28+F29+F32+F33+F30+F31" +"SUM(D37:D40)" +"SUM(D42:D46)+D21+D34" +"79476+199" +"D48+D50+D52" +"SUM(D59:D61)" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!B4" +"Expenses!D9-[2]Expenses!D9" +"E9-D9" +"SUM(D11:D20)" +"SUM(D23:D33)" +"SUM(D37:D40)" +"SUM(D42:D46)+D21+D34" +"D48+D50+D52" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)" +"E10-D10" +"ROUND(_xll.HPVAL($A10,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)" +"ROUND(L10-K10,0)" +"E11" +"SUM(D10:D11)" +"ROUND(_xll.HPVAL($A13,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)/2" +"ROUND(_xll.HPVAL($A16,$A$1,$A$3,$A$4,$A$5,$A$6)*0.8577/1000,0)" +"703+159" +"ROUND(_xll.HPVAL(""ECT_INV_IRFX"",$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)-L16-199" +"SUM(D12:D21)" +"ROUND(_xll.HPVAL($A30,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)-E31-E32" +"L30" +"D24+D25+D26+D27+D28+D29+D34+D33+D30+D31+D32" +"2265+1137" +"SUM(D38:D41)" +"-SUM(D43:D47,D22,D35)" +"SUM(D43:D49)+D35+D22" +"_xll.HPVAL($A54,$A$1,$A$2,$A$4,$A$5,$A$6)/1000" +"-L51" +"D54+D51" +"K54+K51+K53" +"_xll.HPVAL($A9,$A$51,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A9,$A$51,$A$3,$A$5,$A$6,$A$7)" +"+D9+E9" +"_xll.HPVAL($A9,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A9,$A$1,$A$3,$A$5,$A$6,$A$7)" +"+D9-H9" +"SUM(D9:D10)" +"_xll.HPVAL($A17,$A$51,$A$2,$A$5,$A$6,$A$7)/2" +"_xll.HPVAL($A17,$A$51,$A$3,$A$5,$A$6,$A$7)/2" +"_xll.HPVAL($A17,$A$1,$A$2,$A$5,$A$6,$A$7)/2" +"_xll.HPVAL($A17,$A$1,$A$3,$A$5,$A$6,$A$7)/2" +"SUM(D11:D20)" +"SUM(D23:D33)" +"SUM(D36:D39)" +"H36+H37+H38+H39" +"SUM(D41:D45)+D21+D34" +"_xll.HPVAL($A49,$A$51,""total_headcount"",$A$5,$A$6,$A$7)" +"_xll.HPVAL($A49,$A$1,""total_headcount"",$A$5,$A$6,$A$7)" +"D47+D49" +"SUM(G13:G15)" +"+G9+G10+G11+G12" +"COUNTA(C7:C20)" +"+E6+H6" +"+'[3]QTD Mgmt Summary'!E22*-1" +"SUM(D7:D22)" +"+D23-C23" +"+[1]Summary!$C$21*1.35" +"+'[2]QTD Mgmt Summary'!D22*1.35" +"COUNTA(D25:D33)" +"+'[3]QTD Mgmt Summary'!E23*-1" +"SUM(D25:D35)" +"+[1]Summary!$C$22*1.35" +"+'[2]QTD Mgmt Summary'!D23*1.35" +"COUNTA(C38:C48)" +"8000-372" +"+'[3]QTD Mgmt Summary'!E24*-1" +"SUM(D38:D50)" +"+([1]Summary!$C$23+[1]Summary!$C$24)*1.35" +"+'[2]QTD Mgmt Summary'!D24*1.35" +"COUNTA(C53:C62)" +"+'[3]QTD Mgmt Summary'!E25*-1" +"SUM(D53:D64)" +"+[1]Summary!$C$30*1.35" +"+'[2]QTD Mgmt Summary'!D25*1.35" +"COUNTA(C67:C78)" +"+'[3]QTD Mgmt Summary'!E26*-1" +"SUM(D67:D80)" +"+O81" +"+'[2]QTD Mgmt Summary'!D26*1.35" +"COUNTA(C83:C91)" +"+'[3]QTD Mgmt Summary'!E27*-1" +"+'[2]QTD Mgmt Summary'!D27*1.35" +"COUNTA(C96:C96)" +"+'[3]QTD Mgmt Summary'!E31*-1" +"SUM(D96:D98)" +"+'[2]QTD Mgmt Summary'!D31*1.35" +"COUNTA(C101:C104)" +"+'[3]QTD Mgmt Summary'!E32*-1" +"SUM(D101:D106)" +"+[1]Summary!$C$26*1.35" +"+'[2]QTD Mgmt Summary'!D32*1.35" +"+'[3]QTD Mgmt Summary'!E28*-1" +"SUM(D109:D129)" +"20242+1113" +"SUM(G109:G127)" +"+'[2]QTD Mgmt Summary'!D28*1.35" +"+('[3]QTD Mgmt Summary'!E29+'[3]QTD Mgmt Summary'!E30)*-1" +"SUM(D132:D138)" +"7202+17949+1690" +"+('[2]QTD Mgmt Summary'!D29+'[2]QTD Mgmt Summary'!D30)*1.35" +"COUNTA(C141:C145)" +"+'[3]QTD Mgmt Summary'!$E$35*-1" +"+[1]Summary!$C$35*1.35" +"+'[2]QTD Mgmt Summary'!$D$35*1.35" +"COUNTA(C150:C155)" +"+'[3]QTD Mgmt Summary'!$E$36*-1" +"SUM(D150:D157)" +"+'[2]QTD Mgmt Summary'!$D$36*1.35" +"COUNTA(C160:C172)" +"+'[3]QTD Mgmt Summary'!$E$37*-1" +"SUM(D160:D174)" +"+([1]Summary!$C$37+[1]Summary!$C$38)*1.35" +"+'[2]QTD Mgmt Summary'!$D$37*1.35" +"COUNTA(C177:C178)" +"+'[3]QTD Mgmt Summary'!$E$41*-1" +"SUM(D177:D180)" +"+F181*1.35" +"+L181" +"+C181+C175+C158+C148+C139+C130+C107+C99+C94+C81+C65+C51+C36+C23" +"+E6+E24+E37+E52+E66+E82+E95+E100+E131+E140+E149+E159+E176+E108" +"+('[3]QTD Mgmt Summary'!$E$33+'[3]QTD Mgmt Summary'!$E$38)*-1" +"+C183-C187" +"+'Hotlist - Identified '!Q3" +"+[3]GrossMargin!$J$35" +"+[3]GrossMargin!$J$25-SUM(E8:E9)" +"+'[3]QTD Mgmt Summary'!D32" +"SUM(K8:K10)" +"I11-K11" +"+'[3]QTD Mgmt Summary'!D22" +"SUM(E8:E11)" +"+[3]GrossMargin!$J$26-SUM(E16:E17)" +"+[3]GrossMargin!$J$31-SUM(K15:K17)" +"+'[3]QTD Mgmt Summary'!D23" +"+'[3]QTD Mgmt Summary'!D28" +"SUM(K15:K19)" +"+[3]GrossMargin!$J$27" +"+'[3]QTD Mgmt Summary'!D24" +"+[3]GrossMargin!$J$32+[3]GrossMargin!$J$33-SUM(K24:K30)" +"+'[3]QTD Mgmt Summary'!D29+'[3]QTD Mgmt Summary'!D30" +"SUM(K24:K31)" +"+[3]GrossMargin!$J$28" +"+'[3]QTD Mgmt Summary'!D25" +"+[3]GrossMargin!$J$40" +"+'[3]QTD Mgmt Summary'!$D$35" +"+[3]GrossMargin!$J$29-SUM(E40:E41)" +"+'[3]QTD Mgmt Summary'!D26" +"+[3]GrossMargin!$J$41-SUM(K45)" +"+'[3]QTD Mgmt Summary'!$D$36" +"SUM(K46:K47)" +"+[3]GrossMargin!$J$30" +"+'[3]QTD Mgmt Summary'!D27" +"+[3]GrossMargin!$J$44" +"+[3]GrossMargin!$J$34" +"+'[3]QTD Mgmt Summary'!$D$37" +"+'[3]QTD Mgmt Summary'!D31" +"CELL(""filename"")" +"+[3]GrossMargin!$J$50" +"NOW()" +"+'[3]QTD Mgmt Summary'!$D$41" +"+I62+I41+I20+I33+I11+C52+C44+C36+C28+C20+C12+C58+I48+I56" +"IF(I64-K64>0,I64-K64,)" +"+'[3]QTD Mgmt Summary'!$D$33+'[3]QTD Mgmt Summary'!$D$38+'[3]QTD Mgmt Summary'!$D$41" +"+I64-I78" +"+C10+7" +"East!C12+West!C12+Downstream!C12+Generation!C12+'New Products'!C12+Mexico!C12+'Principal Investing'!C12+'Energy Capital Res.'!C12+'CTG Assets'!C12+' Upstream Originations'!C12+'HPL&LRC'!C12+Coal!C12+Canada!C12+Chairman!C12" +"+C12+C13-C14-C15" +"+B37+E37+I37" +"SUM(B37:B39)" +"+C40/C41" +"+C40/C41" +"CELL(""filename"")" +"NOW()" +"+C10+7" +"+C16" +"+C12+C13-C14-C15" +"+[1]East!B39+[1]East!E39" +"+B37+E37+I37" +"+[2]GrossMargin!$J$25/1000-F37" +"SUM(B37:B39)" +"+'[3]Hotlist - Completed'!$C$12/1000" +"+'[3]Hotlist - Identified '!$F$23/1000" +"+'[3]Hotlist - Identified '!$L$23/1000" +"+'[3]Hotlist - Identified '!$O$23/1000" +"+C40/C41" +"+C40/C41" +"+C10+7" +"+C16" +"+C12+C13-C14-C15" +"+[1]West!B39+[1]West!E39" +"+B37+E37+I37" +"+[2]GrossMargin!$J$26/1000-F37" +"SUM(B37:B39)" +"+'[3]Hotlist - Completed'!$C$20/1000" +"+'[3]Hotlist - Identified '!$F$36/1000" +"+'[3]Hotlist - Identified '!$L$36/1000" +"+'[3]Hotlist - Identified '!$O$36/1000" +"+C40/C41" +"+C40/C41" +"+C10+7" +"+C16" +"SUM(C15:O15)" +"+C12+C13-C14-C15" +"+E37" +"+[1]Downstream!B39+[1]Downstream!E39" +"+B37+E37+I37" +"+[2]GrossMargin!$J$27/1000-F37" +"SUM(B37:B39)" +"+'[3]Hotlist - Completed'!$C$28/1000" +"+'[3]Hotlist - Identified '!$F$51/1000" +"+'[3]Hotlist - Identified '!$L$51/1000" +"+'[3]Hotlist - Identified '!$O$51/1000" +"+C40/C41" +"+C40/C41" +"+C10+7" +"+C16" +"SUM(C15:O15)" +"+C12+C13-C14-C15" +"+E37" +"+[1]Generation!B39+[1]Generation!E39" +"+B37+E37+I37" +"+[2]GrossMargin!$J$28/1000-F37" +"SUM(B37:B39)" +"+'[3]Hotlist - Completed'!$C$36/1000" +"+'[3]Hotlist - Identified '!$F$65/1000" +"+'[3]Hotlist - Identified '!$L$65/1000" +"+'[3]Hotlist - Identified '!$O$65/1000" +"+C40/C41" +"+C40/C41" +"+C10+7" +"+C16" +"+C12+C13-C14-C15" +"+[1]Coal!E39+[1]Coal!B39" +"+B37+E37+I37" +"+[2]GrossMargin!$J$29/1000-F37" +"SUM(B37:B39)" +"+'[3]Hotlist - Completed'!$C$44/1000" +"+'[3]Hotlist - Identified '!$F$81/1000" +"+'[3]Hotlist - Identified '!$L$81/1000" +"+'[3]Hotlist - Identified '!$O$81/1000" +"+C40/C41" +"+C40/C41" +"+C10+7" +"+C16" +"+C12+C13-C14-C15" +"+[1]Canada!B39+[1]Canada!E39" +"+B37+E37+I37" +"+[2]GrossMargin!$J$30/1000-F37" +"SUM(B37:B39)" +"+'[3]Hotlist - Completed'!$C$52/1000" +"+'[3]Hotlist - Identified '!$F$94/1000" +"+'[3]Hotlist - Identified '!$L$94/1000" +"+'[3]Hotlist - Identified '!$O$94/1000" +"+C40/C41" +"+C40/C41" +"+C10+7" +"+C16" +"+C12+C13-C14-C15" +"+'[1]New Products'!B39+'[1]New Products'!E39" +"+B37+E37+I37" +"+[2]GrossMargin!$J$34/1000-F37" +"SUM(B37:B39)" +"+'[3]Hotlist - Completed'!$C$58/1000" +"+'[3]Hotlist - Identified '!$F$99/1000" +"+'[3]Hotlist - Identified '!$L$99/1000" +"+'[3]Hotlist - Identified '!$O$99/1000" +"+C40/C41" +"+C40/C41" +"+C10+7" +"+C16" +"+C12+C13-C14-C15" +"+[1]Mexico!B39+[1]Mexico!E39" +"+B37+E37+I37" +"+[2]GrossMargin!$J$35/1000-F37" +"SUM(B37:B39)" +"+'[3]Hotlist - Completed'!$I$11/1000" +"+'[3]Hotlist - Identified '!$F$107/1000" +"+'[3]Hotlist - Identified '!$L$107/1000" +"+'[3]Hotlist - Identified '!$O$107/1000" +"+C40/C41" +"+C40/C41" +"+C10+7" +"+C16" +"+C12+C13-C14-C15" +"+'[1] Upstream Originations'!E39+'[1] Upstream Originations'!B39" +"+B37+E37+I37" +"+[2]GrossMargin!$J$31/1000-F37" +"SUM(B37:B39)" +"+'[3]Hotlist - Completed'!$I$20/1000" +"+'[3]Hotlist - Identified '!$F$130/1000" +"+'[3]Hotlist - Identified '!$L$130/1000" +"+'[3]Hotlist - Identified '!$O$130/1000" +"+C40/C41" +"+C40/C41" +"+C10+7" +"+C16" +"+C12+C13-C14-C15" +"+'[1]HPL&LRC'!B39+'[1]HPL&LRC'!E39" +"4+11+7" +"+B37+E37+I37" +"+([2]GrossMargin!$J$32+[2]GrossMargin!$J$33)/1000-F37" +"SUM(B37:B39)" +"+'[3]Hotlist - Completed'!$I$33/1000" +"+'[3]Hotlist - Identified '!$F$139/1000" +"+'[3]Hotlist - Identified '!$L$139/1000" +"+'[3]Hotlist - Identified '!$O$139/1000" +"+C40/C41" +"+C40/C41" +"+C10+7" +"+C16" +"+C12+C13-C14-C15" +"+'[1]Principal Investing'!E39+'[1]Principal Investing'!B39" +"+B37+E37+I37" +"+[2]GrossMargin!$J$40/1000-F37" +"SUM(B37:B39)" +"+'[3]Hotlist - Completed'!$I$41/1000" +"+'[3]Hotlist - Identified '!$F$148/1000" +"+'[3]Hotlist - Identified '!$L$148/1000" +"+'[3]Hotlist - Identified '!$O$148/1000" +"+C40/C41" +"+C40/C41" +"+C10+7" +"+C16" +"+C12+C13-C14-C15" +"+'[1]Energy Capital Res.'!E39+'[1]Energy Capital Res.'!B39" +"+B37+E37+I37" +"+[2]GrossMargin!$J$41/1000-F37" +"SUM(B37:B39)" +"+'[3]Hotlist - Completed'!$I$48/1000" +"+'[3]Hotlist - Identified '!$F$158/1000" +"+'[3]Hotlist - Identified '!$L$158/1000" +"+'[3]Hotlist - Identified '!$O$158/1000" +"+C40/C41" +"+C40/C41" +"+C10+7" +"+C16" +"+C12+C13-C14-C15" +"+'[1]CTG Assets'!B39+'[1]CTG Assets'!E39" +"+B37+E37+I37" +"+[2]GrossMargin!$J$44/1000-F37" +"SUM(B37:B39)" +"+'[3]Hotlist - Completed'!$I$56/1000" +"+'[3]Hotlist - Identified '!$F$175/1000" +"+'[3]Hotlist - Identified '!$L$175/1000" +"+'[3]Hotlist - Identified '!$O$175/1000" +"+C40/C41" +"+C40/C41" +"+C10+7" +"+C16" +"+C12+C13-C14-C15" +"+[1]Chairman!B39+[1]Chairman!E39" +"+B37+E37+I37" +"+[2]GrossMargin!$J$50/1000-F37" +"SUM(B37:B39)" +"+F40/F41" +"+F40/F41" +"A8+1" +"A16+1" +"A24+1" +"A12+1" +"A15+1" +"NOW()" +"CELL(""filename"")" +"NOW()" +"CELL(""filename"")" +"+B7-D7-E7" +"+D118" +"SUM(K10:K262)" +"+J26/D26" +"+K26/E26" +"SUM(D26:D29)" +"+D46+D45" +"(26553036/1000000)/31" +"(36333988/1000000)/29" +"(39454678/1000000)/31" +"(39502670/1000000)/30" +"(47.9)/31" +"(+'[1]Pwr Volumes & Imbal'!G9/1000000)/30" +"(1563132.72/1000000)/31" +"(1794973.2/1000000)/29" +"(1742704.26/1000000)/31" +"(1636786.3/1000000)/30" +"(1552402.87/1000000)/31" +"(1663588/1000000)/30" +"(9537/1000000)/31" +"(7801/1000000)/29" +"(6547/1000000)/31" +"(6608/1000000)/30" +"(7641/1000000)/31" +"+(7261.48/1000000)/30" +"SUM(F7:N7)" +"SUM(T7:V7)" +"SUM(D7:D14)-0.3" +"SUM(F7:F14)" +"+'[1]Gas AR and AP'!B180/1000000" +"(444795859.85+1345631.36)/1000000" +"1517643882/1000000" +"17568473.63/1000000" +"310360597/1000000" +"(27093425.57)/1000000" +"-2493459/1000000" +"+D66/F54" +"+D67/F56" +"SUM(D66:D67)" +"46043181.92/1000000" +"-94053201.12/1000000" +"+D76+F76" +"67549135.69/1000000" +"76063100.47/1000000" +"-101962672.41/1000000" +"4791057/1000000" +"-3869550/1000000" +"470335/1000000" +"(7911961+5157872)/1000000" +"(-5595042-3186273)/1000000" +"(8549590+4647579)/1000000" +"(-4285337-3192825)/1000000" +"(3237030+3925034)/1000000" +"(-2160397.87-2510570)/1000000" +"+(997436+2208050)/1000000" +"SUM(D75:D77)" +"+V73" +"+X73" +"+Z73" +"(7957044+1658062)/1000000" +"(-4351793-1455855)/1000000" +"SUM(P9:P13)" +"+P15/('[1]Gas Revenue Support'!J47/1000000)" +"SUM(T9:T14)" +"+T15/('[1]Pwr Revenue Support'!J9/1000000)" +"SUM(D9:D16)" +"SUM(D26:D27)" +"+G12+G13" +"+E12-F12" +"+'[1]April HC'!J20" +"_xll.HPVAL($A12,$I$1,$I$2,$G$1,$K$1,$G$2)" +"+'[1]April HC'!I20" +"+I12-L12" +"+'[1]April HC'!J34" +"+'[1]April HC'!I34" +"+'[1]April HC'!J48" +"+'[1]April HC'!I48" +"+'[1]April HC'!J57" +"+'[1]April HC'!I57" +"+'[1]April HC'!J75" +"+'[1]April HC'!I75" +"+'[1]April HC'!J63" +"+'[1]April HC'!I63" +"+'[1]April HC'!J70" +"+'[1]April HC'!I70" +"+'[1]April HC'!J131" +"+'[1]April HC'!I131" +"+'[1]April HC'!J86+'[1]April HC'!J110+'[1]April HC'!J111+'[1]April HC'!J112+'[1]April HC'!J113+'[1]April HC'!J121" +"_xll.HPVAL($A21,$I$1,$I$2,$G$1,$K$1,$G$2)+'[1]April HC'!F110+'[1]April HC'!F111+'[1]April HC'!F112+'[1]April HC'!F113+'[1]April HC'!F121" +"+'[1]April HC'!I86+'[1]April HC'!I110+'[1]April HC'!I111+'[1]April HC'!I112+'[1]April HC'!I113+'[1]April HC'!I121" +"+I22+I21" +"+'[1]April HC'!J94+'[1]April HC'!J108+'[1]April HC'!J109+'[1]April HC'!J107+'[1]April HC'!J114+'[1]April HC'!J115+'[1]April HC'!J116+'[1]April HC'!J117+'[1]April HC'!J118+'[1]April HC'!J119+'[1]April HC'!J122" +"_xll.HPVAL($A24,$I$1,$I$2,$G$1,$K$1,$G$2)+'[1]April HC'!F107+'[1]April HC'!F109+'[1]April HC'!F108+'[1]April HC'!F114+'[1]April HC'!F115+'[1]April HC'!F116+'[1]April HC'!F117+'[1]April HC'!F118+'[1]April HC'!F119+'[1]April HC'!F122" +"+'[1]April HC'!I94+'[1]April HC'!I107+'[1]April HC'!I108+'[1]April HC'!I109+'[1]April HC'!I114+'[1]April HC'!I115+'[1]April HC'!I116+'[1]April HC'!I117+'[1]April HC'!I118+'[1]April HC'!I119+'[1]April HC'!I122" +"+'[1]April HC'!J101" +"+'[1]April HC'!I101" +"+'[1]April HC'!J99" +"+'[1]April HC'!I99" +"+G26+G24+G16+G27" +"+E29+E28+E25+E23+E20+E19+E18+E17+E15+E14+E11" +"+I29+I26+I25+I24+I23+I20+I19+I18+I17+I16+I15+I14+I13+I12" +"_xll.HPVAL($A57,E$1,$A$1,$G$1,$F$2,$G$2)" +"_xll.HPVAL($A57,$E$1,$I$2,$G$1,$K$1,$G$2)" +"+E57-E31" +"IF(B61=B62,"""",B61&"" ""&B62)" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B6" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D6" +"(D11/D13)*100" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E6" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F6" +"(D12/D13)*100" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F27" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'PHYSICAL & FINANCIAL'!A3" +"'[1]FINANCIAL PIVOT'!B5" +"'[1]FINANCIAL PIVOT'!E5" +"'[1]FINANCIAL PIVOT'!F5" +"'[1]FINANCIAL PIVOT'!B6" +"'[1]FINANCIAL PIVOT'!D6" +"(D11/D13)*100" +"'[1]FINANCIAL PIVOT'!E6" +"'[1]FINANCIAL PIVOT'!F6" +"(D12/D13)*100" +"'[1]FINANCIAL PIVOT'!B9" +"'[1]FINANCIAL PIVOT'!D9" +"'[1]FINANCIAL PIVOT'!E9" +"'[1]FINANCIAL PIVOT'!F9" +"'[1]FINANCIAL PIVOT'!B12" +"'[1]FINANCIAL PIVOT'!D12" +"'[1]FINANCIAL PIVOT'!E12" +"'[1]FINANCIAL PIVOT'!F12" +"'[1]FINANCIAL PIVOT'!B15" +"'[1]FINANCIAL PIVOT'!D15" +"'[1]FINANCIAL PIVOT'!E15" +"'[1]FINANCIAL PIVOT'!F15" +"'[1]FINANCIAL PIVOT'!B18" +"'[1]FINANCIAL PIVOT'!D18" +"'[1]FINANCIAL PIVOT'!E18" +"'[1]FINANCIAL PIVOT'!F18" +"'[1]FINANCIAL PIVOT'!B21" +"'[1]FINANCIAL PIVOT'!D21" +"'[1]FINANCIAL PIVOT'!E21" +"'[1]FINANCIAL PIVOT'!F21" +"'[1]FINANCIAL PIVOT'!B24" +"'[1]FINANCIAL PIVOT'!D24" +"'[1]FINANCIAL PIVOT'!E24" +"'[1]FINANCIAL PIVOT'!F24" +"'[1]FINANCIAL PIVOT'!B27" +"'[1]FINANCIAL PIVOT'!D27" +"'[1]FINANCIAL PIVOT'!E27" +"'[1]FINANCIAL PIVOT'!F27" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'PHYSICAL & FINANCIAL'!A3" +"'[1]PHYSICAL PIVOT'!B5" +"'[1]PHYSICAL PIVOT'!E5" +"'[1]PHYSICAL PIVOT'!F5" +"'[1]PHYSICAL PIVOT'!B6" +"'[1]PHYSICAL PIVOT'!D6" +"(D11/D13)*100" +"'[1]PHYSICAL PIVOT'!E6" +"'[1]PHYSICAL PIVOT'!F6" +"(D12/D13)*100" +"'[1]PHYSICAL PIVOT'!B9" +"'[1]PHYSICAL PIVOT'!D9" +"'[1]PHYSICAL PIVOT'!E9" +"'[1]PHYSICAL PIVOT'!F9" +"'[1]PHYSICAL PIVOT'!B12" +"'[1]PHYSICAL PIVOT'!D12" +"'[1]PHYSICAL PIVOT'!E12" +"'[1]PHYSICAL PIVOT'!F12" +"'[1]PHYSICAL PIVOT'!B15" +"'[1]PHYSICAL PIVOT'!D15" +"'[1]PHYSICAL PIVOT'!E15" +"'[1]PHYSICAL PIVOT'!F15" +"'[1]PHYSICAL PIVOT'!B18" +"'[1]PHYSICAL PIVOT'!D18" +"'[1]PHYSICAL PIVOT'!E18" +"'[1]PHYSICAL PIVOT'!F18" +"'[1]PHYSICAL PIVOT'!B21" +"'[1]PHYSICAL PIVOT'!D21" +"'[1]PHYSICAL PIVOT'!E21" +"'[1]PHYSICAL PIVOT'!F21" +"'[1]PHYSICAL PIVOT'!B24" +"'[1]PHYSICAL PIVOT'!D24" +"'[1]PHYSICAL PIVOT'!E24" +"'[1]PHYSICAL PIVOT'!F24" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"F3-D3" +"ABS(G3/D3)" +"58316600067+231595583" +"4196075801+44949661" +"4147314624+43363533" +"873880400+221961615" +"873880400+221961615+35793" +"SUM(D3:D6)" +"31542465+105108743" +"D11+232212-64744" +"SUM(D9:D14)" +"SUM(D19:D20)" +"SUM(D23:D23)" +"SUM(D26)" +"SUM(D29:D31)" +"SUM(D48:D55)" +"62908249+527000" +"44660200+527000" +"SUM(D7,D15,D17,D21,D24,D27,D33,D32,D34,D45,D41,D37,D36,D35,D46,D56,D61,D62,D67,D68,D69,D73,D74,D66)" +"TODAY()" +"A9+1" +"A52+1" +"TODAY()" +"A9+1" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B6" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D6" +"(D11/D13)*100" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E6" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F6" +"(D12/D13)*100" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F27" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'PHYSICAL & FINANCIAL'!A3" +"'[1]FINANCIAL PIVOT'!B5" +"'[1]FINANCIAL PIVOT'!E5" +"'[1]FINANCIAL PIVOT'!F5" +"'[1]FINANCIAL PIVOT'!B6" +"'[1]FINANCIAL PIVOT'!D6" +"(D11/D13)*100" +"'[1]FINANCIAL PIVOT'!E6" +"'[1]FINANCIAL PIVOT'!F6" +"(D12/D13)*100" +"'[1]FINANCIAL PIVOT'!B9" +"'[1]FINANCIAL PIVOT'!D9" +"'[1]FINANCIAL PIVOT'!E9" +"'[1]FINANCIAL PIVOT'!F9" +"'[1]FINANCIAL PIVOT'!B12" +"'[1]FINANCIAL PIVOT'!D12" +"'[1]FINANCIAL PIVOT'!E12" +"'[1]FINANCIAL PIVOT'!F12" +"'[1]FINANCIAL PIVOT'!B15" +"'[1]FINANCIAL PIVOT'!D15" +"'[1]FINANCIAL PIVOT'!E15" +"'[1]FINANCIAL PIVOT'!F15" +"'[1]FINANCIAL PIVOT'!B18" +"'[1]FINANCIAL PIVOT'!D18" +"'[1]FINANCIAL PIVOT'!E18" +"'[1]FINANCIAL PIVOT'!F18" +"'[1]FINANCIAL PIVOT'!B21" +"'[1]FINANCIAL PIVOT'!D21" +"'[1]FINANCIAL PIVOT'!E21" +"'[1]FINANCIAL PIVOT'!F21" +"'[1]FINANCIAL PIVOT'!B24" +"'[1]FINANCIAL PIVOT'!D24" +"'[1]FINANCIAL PIVOT'!E24" +"'[1]FINANCIAL PIVOT'!F24" +"'[1]FINANCIAL PIVOT'!B27" +"'[1]FINANCIAL PIVOT'!D27" +"'[1]FINANCIAL PIVOT'!E27" +"'[1]FINANCIAL PIVOT'!F27" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'PHYSICAL & FINANCIAL'!A3" +"'[1]PHYSICAL PIVOT'!B5" +"'[1]PHYSICAL PIVOT'!E5" +"'[1]PHYSICAL PIVOT'!F5" +"'[1]PHYSICAL PIVOT'!B6" +"'[1]PHYSICAL PIVOT'!D6" +"(D11/D13)*100" +"'[1]PHYSICAL PIVOT'!E6" +"'[1]PHYSICAL PIVOT'!F6" +"(D12/D13)*100" +"'[1]PHYSICAL PIVOT'!B9" +"'[1]PHYSICAL PIVOT'!D9" +"'[1]PHYSICAL PIVOT'!E9" +"'[1]PHYSICAL PIVOT'!F9" +"'[1]PHYSICAL PIVOT'!B12" +"'[1]PHYSICAL PIVOT'!D12" +"'[1]PHYSICAL PIVOT'!E12" +"'[1]PHYSICAL PIVOT'!F12" +"'[1]PHYSICAL PIVOT'!B15" +"'[1]PHYSICAL PIVOT'!D15" +"'[1]PHYSICAL PIVOT'!E15" +"'[1]PHYSICAL PIVOT'!F15" +"'[1]PHYSICAL PIVOT'!B18" +"'[1]PHYSICAL PIVOT'!D18" +"'[1]PHYSICAL PIVOT'!E18" +"'[1]PHYSICAL PIVOT'!F18" +"'[1]PHYSICAL PIVOT'!B21" +"'[1]PHYSICAL PIVOT'!D21" +"'[1]PHYSICAL PIVOT'!E21" +"'[1]PHYSICAL PIVOT'!F21" +"'[1]PHYSICAL PIVOT'!B24" +"'[1]PHYSICAL PIVOT'!D24" +"'[1]PHYSICAL PIVOT'!E24" +"'[1]PHYSICAL PIVOT'!F24" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'PHYSICAL & FINANCIAL'!A3" +"'PHYSICAL & FINANCIAL'!A3" +"SUM(F5:I5)-C5" +"SUM(E46:E79)" +"SUM(H5:L5)-G5" +"20-6" +"SUM(G15:G96)" +"+E18*$B$8+F18*$B$9+D18*$B$10*C18" +"IF(B12>0,ROUND(B12*B13*B14,0),"" "")" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B6" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D6" +"(D11/D13)*100" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E6" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F6" +"(D12/D13)*100" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F27" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'PHYSICAL & FINANCIAL'!A3" +"'[1]FINANCIAL PIVOT'!B5" +"'[1]FINANCIAL PIVOT'!E5" +"'[1]FINANCIAL PIVOT'!F5" +"'[1]FINANCIAL PIVOT'!B6" +"'[1]FINANCIAL PIVOT'!D6" +"(D11/D13)*100" +"'[1]FINANCIAL PIVOT'!E6" +"'[1]FINANCIAL PIVOT'!F6" +"(D12/D13)*100" +"'[1]FINANCIAL PIVOT'!B9" +"'[1]FINANCIAL PIVOT'!D9" +"'[1]FINANCIAL PIVOT'!E9" +"'[1]FINANCIAL PIVOT'!F9" +"'[1]FINANCIAL PIVOT'!B12" +"'[1]FINANCIAL PIVOT'!D12" +"'[1]FINANCIAL PIVOT'!E12" +"'[1]FINANCIAL PIVOT'!F12" +"'[1]FINANCIAL PIVOT'!B15" +"'[1]FINANCIAL PIVOT'!D15" +"'[1]FINANCIAL PIVOT'!E15" +"'[1]FINANCIAL PIVOT'!F15" +"'[1]FINANCIAL PIVOT'!B18" +"'[1]FINANCIAL PIVOT'!D18" +"'[1]FINANCIAL PIVOT'!E18" +"'[1]FINANCIAL PIVOT'!F18" +"'[1]FINANCIAL PIVOT'!B21" +"'[1]FINANCIAL PIVOT'!D21" +"'[1]FINANCIAL PIVOT'!E21" +"'[1]FINANCIAL PIVOT'!F21" +"'[1]FINANCIAL PIVOT'!B24" +"'[1]FINANCIAL PIVOT'!D24" +"'[1]FINANCIAL PIVOT'!E24" +"'[1]FINANCIAL PIVOT'!F24" +"'[1]FINANCIAL PIVOT'!B27" +"'[1]FINANCIAL PIVOT'!D27" +"'[1]FINANCIAL PIVOT'!E27" +"'[1]FINANCIAL PIVOT'!F27" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'PHYSICAL & FINANCIAL'!A3" +"'[1]PHYSICAL PIVOT'!B5" +"'[1]PHYSICAL PIVOT'!E5" +"'[1]PHYSICAL PIVOT'!F5" +"'[1]PHYSICAL PIVOT'!B6" +"'[1]PHYSICAL PIVOT'!D6" +"(D11/D13)*100" +"'[1]PHYSICAL PIVOT'!E6" +"'[1]PHYSICAL PIVOT'!F6" +"(D12/D13)*100" +"'[1]PHYSICAL PIVOT'!B9" +"'[1]PHYSICAL PIVOT'!D9" +"'[1]PHYSICAL PIVOT'!E9" +"'[1]PHYSICAL PIVOT'!F9" +"'[1]PHYSICAL PIVOT'!B12" +"'[1]PHYSICAL PIVOT'!D12" +"'[1]PHYSICAL PIVOT'!E12" +"'[1]PHYSICAL PIVOT'!F12" +"'[1]PHYSICAL PIVOT'!B15" +"'[1]PHYSICAL PIVOT'!D15" +"'[1]PHYSICAL PIVOT'!E15" +"'[1]PHYSICAL PIVOT'!F15" +"'[1]PHYSICAL PIVOT'!B18" +"'[1]PHYSICAL PIVOT'!D18" +"'[1]PHYSICAL PIVOT'!E18" +"'[1]PHYSICAL PIVOT'!F18" +"'[1]PHYSICAL PIVOT'!B21" +"'[1]PHYSICAL PIVOT'!D21" +"'[1]PHYSICAL PIVOT'!E21" +"'[1]PHYSICAL PIVOT'!F21" +"'[1]PHYSICAL PIVOT'!B24" +"'[1]PHYSICAL PIVOT'!D24" +"'[1]PHYSICAL PIVOT'!E24" +"'[1]PHYSICAL PIVOT'!F24" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"SUM(G15:G97)" +"SUM(H18:J18)" +"+$B$8*D18" +"+F18*D18*$B$9" +"+$B$10*C18*D18" +"+D153" +"SUM(C2:C36)" +"SUBTOTAL(9,M2:M52)" +"SUBTOTAL(9,M54:M58)" +"SUBTOTAL(9,M60:M79)" +"SUBTOTAL(9,M81:M168)" +"SUBTOTAL(9,M170:M2498)" +"SUBTOTAL(9,M2500:M2541)" +"SUBTOTAL(9,M2543:M2582)" +"SUBTOTAL(9,M2590:M2590)" +"SUBTOTAL(9,M2592:M2593)" +"SUBTOTAL(9,M2598:M2618)" +"SUBTOTAL(9,M2620:M2654)" +"SUBTOTAL(9,M2656:M2707)" +"SUBTOTAL(9,M2709:M2735)" +"SUBTOTAL(9,M2737:M2762)" +"SUBTOTAL(9,M2764:M2857)" +"SUBTOTAL(9,M2861:M2898)" +"SUBTOTAL(9,M2900:M2910)" +"SUBTOTAL(9,M2912:M3238)" +"SUBTOTAL(9,M3240:M3249)" +"SUBTOTAL(9,M3251:M3330)" +"SUBTOTAL(9,M3332:M3348)" +"SUBTOTAL(9,M3350:M3358)" +"SUBTOTAL(9,M3360:M3363)" +"SUBTOTAL(9,M3365:M3367)" +"SUBTOTAL(9,M3369:M3453)" +"SUBTOTAL(9,M3467:M3474)" +"SUBTOTAL(9,M3489:M3501)" +"SUBTOTAL(9,M2:M3501)" +"SUM(G15:G121)" +"SUM(H18:J18)" +"+$B$8*D18" +"+F18*D18*$B$9" +"+$B$10*C18*D18" +"SUM(E46:E80)" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B6" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D6" +"(D11/D13)*100" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E6" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F6" +"(D12/D13)*100" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F27" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'PHYSICAL & FINANCIAL'!A3" +"'[1]FINANCIAL PIVOT'!B5" +"'[1]FINANCIAL PIVOT'!E5" +"'[1]FINANCIAL PIVOT'!F5" +"'[1]FINANCIAL PIVOT'!B6" +"'[1]FINANCIAL PIVOT'!D6" +"(D11/D13)*100" +"'[1]FINANCIAL PIVOT'!E6" +"'[1]FINANCIAL PIVOT'!F6" +"(D12/D13)*100" +"'[1]FINANCIAL PIVOT'!B9" +"'[1]FINANCIAL PIVOT'!D9" +"'[1]FINANCIAL PIVOT'!E9" +"'[1]FINANCIAL PIVOT'!F9" +"'[1]FINANCIAL PIVOT'!B12" +"'[1]FINANCIAL PIVOT'!D12" +"'[1]FINANCIAL PIVOT'!E12" +"'[1]FINANCIAL PIVOT'!F12" +"'[1]FINANCIAL PIVOT'!B15" +"'[1]FINANCIAL PIVOT'!D15" +"'[1]FINANCIAL PIVOT'!E15" +"'[1]FINANCIAL PIVOT'!F15" +"'[1]FINANCIAL PIVOT'!B18" +"'[1]FINANCIAL PIVOT'!D18" +"'[1]FINANCIAL PIVOT'!E18" +"'[1]FINANCIAL PIVOT'!F18" +"'[1]FINANCIAL PIVOT'!B21" +"'[1]FINANCIAL PIVOT'!D21" +"'[1]FINANCIAL PIVOT'!E21" +"'[1]FINANCIAL PIVOT'!F21" +"'[1]FINANCIAL PIVOT'!B24" +"'[1]FINANCIAL PIVOT'!D24" +"'[1]FINANCIAL PIVOT'!E24" +"'[1]FINANCIAL PIVOT'!F24" +"'[1]FINANCIAL PIVOT'!B27" +"'[1]FINANCIAL PIVOT'!D27" +"'[1]FINANCIAL PIVOT'!E27" +"'[1]FINANCIAL PIVOT'!F27" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'PHYSICAL & FINANCIAL'!A3" +"'[1]PHYSICAL PIVOT'!B5" +"'[1]PHYSICAL PIVOT'!E5" +"'[1]PHYSICAL PIVOT'!F5" +"'[1]PHYSICAL PIVOT'!B6" +"'[1]PHYSICAL PIVOT'!D6" +"(D11/D13)*100" +"'[1]PHYSICAL PIVOT'!E6" +"'[1]PHYSICAL PIVOT'!F6" +"(D12/D13)*100" +"'[1]PHYSICAL PIVOT'!B9" +"'[1]PHYSICAL PIVOT'!D9" +"'[1]PHYSICAL PIVOT'!E9" +"'[1]PHYSICAL PIVOT'!F9" +"'[1]PHYSICAL PIVOT'!B12" +"'[1]PHYSICAL PIVOT'!D12" +"'[1]PHYSICAL PIVOT'!E12" +"'[1]PHYSICAL PIVOT'!F12" +"'[1]PHYSICAL PIVOT'!B15" +"'[1]PHYSICAL PIVOT'!D15" +"'[1]PHYSICAL PIVOT'!E15" +"'[1]PHYSICAL PIVOT'!F15" +"'[1]PHYSICAL PIVOT'!B18" +"'[1]PHYSICAL PIVOT'!D18" +"'[1]PHYSICAL PIVOT'!E18" +"'[1]PHYSICAL PIVOT'!F18" +"'[1]PHYSICAL PIVOT'!B21" +"'[1]PHYSICAL PIVOT'!D21" +"'[1]PHYSICAL PIVOT'!E21" +"'[1]PHYSICAL PIVOT'!F21" +"'[1]PHYSICAL PIVOT'!B24" +"'[1]PHYSICAL PIVOT'!D24" +"'[1]PHYSICAL PIVOT'!E24" +"'[1]PHYSICAL PIVOT'!F24" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"SUM(E46:E80)" +"VLOOKUP(N2,TRANSLATOR!$A$1:$B$49,2,FALSE)" +"SUM(N5:Q5)" +"SUM(R5:X5)" +"Y5" +"SUM(Z5:AJ5)" +"AK5" +"AU5" +"IF(SUM(D5:I5)=0,L5,0)" +"IF(ISNA(VLOOKUP($A5&L$2,'RAW DATA'!$A:$F,6,FALSE)),0,VLOOKUP($A5&L$2,'RAW DATA'!$A:$F,6,FALSE))/1000" +"AP5" +"IF(AT5=0,SUM(AR5:AS5),AT5)" +"D5/ABS($L5)" +"IF(J5=0,0,1)" +"B2&""=""&E2" +"+'[1]Cost of Funding'!$L$7/1000" +"+F7+E7+D7" +"+[2]Hedges!$X$7/12/1000" +"+F8" +"+'[1]Cost of Funding'!$L$8/1000" +"+'[1]Cost of Funding'!$L$10/1000" +"+[2]Hedges!$X$8/12/1000" +"SUM(D4:D92)" +"(D93/4.03)" +"A20+1" +"'Location 1'!E10" +"A17+1" +"'Location 1'!E10" +"A17+1" +"'Location 1'!E10" +"A17+1" +"A4+1" +"SUM(E46:E82)" +"SUM(E46:E82)" +"1000*'3-31-99 and 98 end'!E26" +"H2" +"1000*'3-31-99 and 98 end'!E6" +"'6-30-99'!D4*1000" +"'9-30-99'!B4" +"1000*'6-30-99'!D5" +"2205.5936898935*1000" +"G6" +"1000*'6-30-99'!M8" +"214*1000" +"1000*'6-30-99'!L8" +"78.436*1000" +"'6-30-99'!D9*1000" +"603.111802771198*1000" +"1000*'3-31-99 and 98 end'!E30" +"1000*'3-31-99 and 98 end'!E31" +"1000*'3-31-99 and 98 end'!E11" +"1000*'6-30-99'!D11" +"'9-30-99'!B12" +"1000*'3-31-99 and 98 end'!E33" +"1000*'3-31-99 and 98 end'!E13" +"1293.358*1000" +"812.28593*1000" +"1000*'3-31-99 and 98 end'!E34" +"1000*'3-31-99 and 98 end'!E14" +"1000*'6-30-99'!D15" +"1000*'3-31-99 and 98 end'!E35" +"1000*'3-31-99 and 98 end'!E15" +"'6-30-99'!D16*1000" +"'9-30-99'!B19" +"(I20-E20)*1/3+E20" +"(I20-E20)*2/3+E20" +"'3-31-99 and 98 end'!E16*1000" +"(L20-I20)*1/3+I20" +"(L20-I20)*2/3+I20" +"L20" +"1000*'6-30-99'!D18" +"1000*'3-31-99 and 98 end'!E39" +"1000*'3-31-99 and 98 end'!E38" +"SQRT(SUMSQ(SUM(E2:E3),E4:E10))" +"AVERAGE($G28:$R28)" +"MAX($G28:$R28)" +"MIN($G28:$R28)" +"E11" +"SQRT(SUMSQ(E13:E19))" +"SQRT(SUMSQ(E20:E23))" +"E24" +"SQRT(SUMSQ(E28:E35))" +"47000252.7202917" +"7589.8558170981*1000" +"6950.63828900979*1000" +"7060.14736265567*1000" +"13910.5867087569*1000" +"12636.5841175892*1000" +"12932.4706021279*1000" +"14984.0014353593*1000" +"15417.1298752834*1000" +"16552.2442717714*1000" +"2104.88069699243*1000" +"1908.82298517186*1000" +"1898.64963246316*1000" +"1246.45088192924*1000" +"1242.07137353124*1000" +"1359.75620686751*1000" +"1329.30534*1000" +"1267.75592*1000" +"211*1000" +"617*1000" +"310.375*1000" +"300.099096904298*1000" +"763*1000" +"313.914727602778*1000" +"420.23624*1000" +"444.00061*1000" +"169.393115477633*1000" +"117.904900665046*1000" +"164.113650638791*1000" +"38.2751745749971*1000" +"119.454*1000" +"168.104*1000" +"329.52547*1000" +"360.35069*1000" +"227.938440303285*1000" +"477.394374170693*1000" +"449.119355109042*1000" +"328.064709990273*1000" +"404.324730065462*1000" +"687.039619822875*1000" +"591.419858261914*1000" +"486.483*1000" +"3036.533*1000" +"3555.784*1000" +"3806.912*1000" +"3094.43395605016*1000" +"3989.14883549286*1000" +"3819.44382187732*1000" +"3542.05774*1000" +"4596.13534*1000" +"5.20629002060415*1000" +"3*1000" +"25.8491909609698*1000" +"25.18481*1000" +"6049*1000" +"5678.70872*1000" +"1267.492*1000" +"1634.628*1000" +"2032.215*100" +"791.65*1000" +"944.468*1000" +"435.557*1000" +"'1999'!R28" +"SQRT(SUMSQ(SUM(G2:G3),G4:G12))" +"AVERAGE($G27:$R27)" +"MAX($G27:$R27)" +"MIN($G27:$R27)" +"G13" +"SQRT(SUMSQ(G15:G19))" +"SQRT(SUMSQ(G20:G22))" +"G23" +"SQRT(SUMSQ(E27:E34))" +"B4-L4" +"'6-30-99'!D4*1000" +"B4-R4" +"1000*'3-31-99 and 98 end'!E26" +"'6-30-99'!L8*1000" +"'6-30-99'!M8*1000" +"'6-30-99'!D9*1000" +"1000*'3-31-99 and 98 end'!E30" +"SQRT(SUMSQ(B15:B16))-L15" +"1000*'3-31-99 and 98 end'!E33" +"'6-30-99'!D15*1000" +"1000*'3-31-99 and 98 end'!E34" +"'6-30-99'!D16*1000" +"1000*'3-31-99 and 98 end'!E35" +"'6-30-99'!D19*1000" +"1000*'3-31-99 and 98 end'!E38" +"B35-'6-30-99'!C28*1000" +"'6-30-99'!C28*1000" +"B35-Q33" +"'3-31-99 and 98 end'!D57*1000" +"'3-31-99 and 98 end'!D59*1000" +"SQRT(SUMSQ(SUM(B4:B5),B6:B11))" +"SQRT(SUMSQ(B20:B22))" +"'3-31-99 and 98 end'!D58*1000" +"B12" +"B23" +"SQRT(SUMSQ(B14:B19))" +"C40-M38" +"'6-30-99'!F31*1000" +"SQRT(SUMSQ(Q33:R36))" +"N8" +"SQRT(SUMSQ(L8:M8))" +"SQRT(SUMSQ(114000,853000))/1000" +"5559.999+3735.856" +"SQRT(SUMSQ((D4+D5),D6:D10))" +"SQRT(SUMSQ(D17:D18))" +"D11" +"D20" +"D19" +"SQRT(SUMSQ(D14:D16))" +"SQRT(SUMSQ(C28:D31))" +"C28-C44" +"C30-C45" +"C29-C46" +"O10" +"7670143.95733098/1000" +"4486332.97924044/1000" +"SQRT(SUMSQ((E6+E7),E8:E10))" +"SQRT(SUMSQ(E16:E17))" +"E12" +"E18" +"E11" +"SQRT(SUMSQ(E13:E15))" +"0.25*10000" +"LOOKUP(#REF!,#REF!,#REF!)" +"IF(#REF!=38,#NAME?,"""")" +"LOOKUP(E1,E7:E8,H7:H8)" +"""Income Statement""" +"CELL(""FILENAME"")" +"SUM(D9:O9)" +"SUM(D9:D12)" +"'[2]Income Statement'!B18" +"D13-D15" +"'[2]Income Statement'!B23" +"'[2]Income Statement'!B6" +"SUM(D19:D34)" +"[1]Sheet1!$I$261/12*1000" +"[1]Sheet1!$I$258/12*1000" +"[1]Sheet1!$I$263/12*1000" +"[1]Sheet1!$I$260/12*1000" +"[1]Sheet1!$I$259/12*1000" +"SUM(D38:D44)" +"[1]Sheet1!$I$37/12*1000" +"[1]Sheet1!$I$72/12*1000" +"[1]Sheet1!$I$83/12*1000" +"[1]Sheet1!$I$257/12*1000" +"[1]Sheet1!$I$86/12*1000" +"[1]Sheet1!$I$89/12*1000" +"[1]Sheet1!$I$116/12*1000" +"[1]Sheet1!$I$134/12*1000" +"[1]Sheet1!$I$183/12*1000" +"[1]Sheet1!$I$200/12*1000" +"[1]Sheet1!$I$237/12*1000" +"[1]Sheet1!$I$25/12*1000" +"SUM(D48:D59)" +"D35+D45+D60" +"D17-D62-D64" +"N12" +"SUM(B13:B14)" +"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+B12+B15+SUM(B16:B25)" +"SUM(#REF!)" +"SUM(C12:C26)" +"SUM(C28:C41)" +"B27+B26+B42" +"C27+C43" +"CELL(""FILENAME"")" +"[2]Assumption!F25" +"[2]Assumption!F25+[2]Assumption!G28" +"E12" +"SUM(D12:O12)" +"SUM(D12:D13)" +"([2]Assumption!$C$25*4800/12)+('Direct Expense'!D14*0.0935)" +"IF([2]Assumption!$C$25=0,,IF(D14/[2]Assumption!$C$25<=71000/12,D14*0.09,(D14/[2]Assumption!$C$25-71000/12)*0.02*[2]Assumption!$C$25+71000/12*0.09*[2]Assumption!$C$25))" +"[2]Assumption!F58" +"D18" +"[2]Assumption!F60" +"[2]Assumption!F57" +"[2]Assumption!F59" +"[2]Assumption!F56" +"SUM(D18:D24)" +"[2]Assumption!F68" +"SUM(D26:D31)" +"SUM(D33:D35)" +"[2]Assumption!F81" +"[2]Assumption!F83" +"[2]Assumption!F86" +"[2]Assumption!F93" +"SUM(D45:D48)" +"[2]Assumption!F103" +"H78" +"[2]Assumption!F120" +"[2]Assumption!F119" +"[2]Assumption!F33" +"D14+D17+D25+D32+D36+D44+D49+D50+D53+SUM(D54:D59)" +"[2]Assumption!F115" +"D63+D60+D64" +"CELL(""FILENAME"")" +"E6*B6" +"N6" +"SUM(G6:R6)" +"E7*$B$6" +"E9*B6" +"SUM(E6:E12)" +"E14*B14" +"E15*$B$14" +"E17*$B$14" +"E22*$B$22" +"G30+10000" +"SUM(G6:G30)" +"SUM(O9:W9)" +"SUM(O9:W9)" +"SUM(O8:W8)" +"SUM(O8:W8)" +"SUM(O8:W8)" +"SUM(O8:W8)" +"SUM(O7:W7)" +"C17" +"+F5+F4" +"C38" +"SUM(C4:C8)" +"SUM(F10:F11)" +"A3&"" ""&TEXT(B3/SUM($B$3:$B$5),""#.00%"")" +"SUM(B3:B5)" +"A4+1" +"SUM(D5:D45)" +"COUNTA(C7:C10)" +"+F6+J6+N6+R6" +"SUM(E7:E10)" +"COUNTA(C13:C21)" +"SUM(E13:E21)" +"SUM(M21:M21)" +"COUNTA(C30:C36)" +"SUM(E30:E36)" +"SUM(M32:M36)" +"COUNTA(C45:C49)" +"COUNTA(C52:C54)" +"SUM(E52:E54)" +"+E11+E22+E28+E37+E43+E65+E50+E55+E60" +"+F6+F12+F23+F29+F38+F61+F44+F51+F56" +"+'Hotlist - Identified '!U3" +"+'Hotlist - Identified '!B6:B11" +"+'Hotlist - Identified '!B29" +"SUM(E8:E9)" +"SUM(K8:K10)" +"SUM(E14:E19)" +"SUM(K15:K19)" +"+'Hotlist - Identified '!B23" +"+'Hotlist - Identified '!B61" +"+E10+E20+E26+K11+K20+K26" +"CELL(""filename"")" +"NOW()" +"+'[1]Mgmt Summary'!C9+'[2]Mgmt Summary'!C9+'Mgmt Summary'!C9" +"C9-D9" +"SUM(G9:I9)" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"'CapChrg-AllocExp'!M10" +"ROUND(SUM(Q9:U9),0)" +"+'CapChrg-AllocExp'!F15" +"+'CapChrg-AllocExp'!M15" +"+'[1]Mgmt Summary'!C16+'[2]Mgmt Summary'!C16+'Mgmt Summary'!C16" +"'CapChrg-AllocExp'!F24" +"'CapChrg-AllocExp'!M24" +"SUM(C9:C17)" +"+C18-D18" +"SUM(H9:H16)" +"SUM(I15:I17)" +"SUM(K15:K16)" +"+'[1]Mgmt Summary'!C21+'[2]Mgmt Summary'!C21+'Mgmt Summary'!C30" +"Expenses!F29" +"+'[1]Mgmt Summary'!C22+'[2]Mgmt Summary'!C22+'Mgmt Summary'!C32" +"'CapChrg-AllocExp'!F28" +"SUM(C18:C23)" +"D26-M26" +"SUM(C24:C26)" +"+'GM-WeeklyChnge'!C44" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!J10" +"+'Mgmt Summary'!C10" +"-D8+C8" +"+Expenses!D10+'CapChrg-AllocExp'!K11+'CapChrg-AllocExp'!D11" +"+H8-G8" +"C8-G8" +"K8-L8" +"+C8-'[3]QTD Mgmt Summary'!C9" +"+G8-'[3]QTD Mgmt Summary'!G9" +"SUM(C8:C13)" +"+Expenses!D10+Expenses!D11+Expenses!D12+Expenses!D13+Expenses!D14+'CapChrg-AllocExp'!D11+'CapChrg-AllocExp'!K11+'CapChrg-AllocExp'!K12+'CapChrg-AllocExp'!K13+'CapChrg-AllocExp'!K14+'CapChrg-AllocExp'!K15" +"+C16-'[3]QTD Mgmt Summary'!C29" +"+G16-'[3]QTD Mgmt Summary'!G29" +"-G16" +"+'Mgmt Summary'!J32" +"+'Mgmt Summary'!C32" +"+Expenses!D30" +"-'CapChrg-AllocExp'!D11" +"SUM(C16:C19)" +"D23-C23" +"+'IntIncome-Expense'!G13" +"+C21-C23" +"SUM(G21:G23)" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!J9" +"+'Mgmt Summary'!C9" +"-D8+C8" +"+Expenses!D9+'CapChrg-AllocExp'!K10+'CapChrg-AllocExp'!D10" +"+H8-G8" +"+C8-G8" +"D8-H8" +"K8-L8" +"+C8-'[3]QTD Mgmt Summary'!C8" +"-G8+'[3]QTD Mgmt Summary'!G8" +"+O8+P8" +"(-G13+'[3]QTD Mgmt Summary'!G13)*0" +"+Expenses!D16+'CapChrg-AllocExp'!K24" +"SUM(C8:C17)" +"+Expenses!D20+'CapChrg-AllocExp'!K18+'CapChrg-AllocExp'!D18" +"SUM(C20:C23)" +"+C18+C24" +"SUM(F24:F25)" +"+'Mgmt Summary'!L30+'Mgmt Summary'!M30+'Mgmt Summary'!N30" +"+'Mgmt Summary'!D30" +"+Expenses!D30" +"+'CapChrg-AllocExp'!D28" +"SUM(C27:C32)" +"D36-C36" +"+'Mgmt Summary'!M37" +"+C34-C36" +"SUM(G34:G36)" +"+'GM-WeeklyChnge'!C38" +"+'Expense Weekly Change'!E22+'Expense Weekly Change'!E21" +"+'GM-WeeklyChnge'!D38" +"+'Expense Weekly Change'!E9+'Expense Weekly Change'!E10+'Expense Weekly Change'!E11+'Expense Weekly Change'!E12+'Expense Weekly Change'!E13+'Expense Weekly Change'!E14+'Expense Weekly Change'!E15+'Expense Weekly Change'!E16+'Expense Weekly Change'!E20" +"+'GM-WeeklyChnge'!E38+'GM-WeeklyChnge'!F38+'GM-WeeklyChnge'!G38" +"-G36+'[3]QTD Mgmt Summary'!$G$36" +"+[3]GrossMargin!$I$39" +"+'[3]QTD Mgmt Summary'!$G$38" +"+GrossMargin!I39" +"+G38" +"+E52-E51" +"GrossMargin!M10" +"Expenses!E9+'CapChrg-AllocExp'!E10+'CapChrg-AllocExp'!L10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"+GrossMargin!M21" +"+Expenses!E14+'CapChrg-AllocExp'!E15+'CapChrg-AllocExp'!L15" +"+GrossMargin!I21" +"+'CapChrg-AllocExp'!D15" +"+'CapChrg-AllocExp'!K15" +"+'CapChrg-AllocExp'!F15" +"GrossMargin!J17" +"+GrossMargin!M24" +"GrossMargin!I24" +"GrossMargin!M23" +"Expenses!E16+'CapChrg-AllocExp'!E24+'CapChrg-AllocExp'!L24" +"GrossMargin!I23" +"'CapChrg-AllocExp'!D24" +"Expenses!D16" +"'CapChrg-AllocExp'!K24" +"'CapChrg-AllocExp'!F24" +"Expenses!F16" +"SUM(C9:C18)" +"+Expenses!E20+'CapChrg-AllocExp'!E18+'CapChrg-AllocExp'!L18" +"GrossMargin!J18" +"+'CapChrg-AllocExp'!D18" +"+'CapChrg-AllocExp'!K18" +"+'CapChrg-AllocExp'!F18" +"SUM(C21:C24)" +"SUM(F19:F23)" +"+C19+C25" +"SUM(F25:F26)" +"Expenses!E29" +"'CapChrg-AllocExp'!D29" +"+Expenses!D29" +"+'CapChrg-AllocExp'!L29" +"+'CapChrg-AllocExp'!K29" +"-T30" +"GrossMargin!M37" +"Expenses!E30" +"GrossMargin!I37" +"Expenses!D30" +"Expenses!F30" +"'CapChrg-AllocExp'!E28" +"'CapChrg-AllocExp'!D28" +"'CapChrg-AllocExp'!F28" +"SUM(C28:C34)" +"+'IntIncome-Expense'!H34" +"GrossMargin!I49" +"+'IntIncome-Expense'!G34" +"D37-M37" +"SUM(C35:C37)" +"+'GM-WeeklyChnge'!C44" +"+'Mgmt Summary'!A3:V3" +"+GrossMargin!D10-[3]GrossMargin!D10" +"SUM(C9:G9)" +"GrossMargin!J10-[3]GrossMargin!J10" +"SUM(H9:J9)" +"SUM(C14:C19)" +"+GrossMargin!K24-[3]GrossMargin!K28" +"+C9+C10+C11+C12+C13+C20+C21+C22+C23" +"+GrossMargin!K28-[3]GrossMargin!K23" +"SUM(C27:C30)" +"+C25+C31" +"GrossMargin!J37-[3]GrossMargin!J32" +"SUM(C34:C36)" +"'Mgmt Summary'!A3" +"SUM(D10:H10)" +"+I10+K10" +"L10-M10" +"395.25731-262.279" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,3)" +"ROUND(_xll.HPVAL($A12,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,1)" +"-1206.686+386.179" +"SUM(D15:D20)" +"33848.881-22365.668-2500.002+2500.002" +"+D10+D11+D12+D13+D14+D21+D22+D23+D24" +"674-188-100-300" +"1159-15" +"SUM(D28:D31)" +"+D26+D32" +"SUM(I37:K37)" +"+G37" +"+D35+D37" +"SUM(I35:I37)" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+E9" +"E9-D9" +"2439.7-380" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,1)" +"+E11+1000+120+200" +"+E13+250" +"2000.4-487.223-649.533+32.482" +"SUM(D9:D17)" +"2873" +"2044+525" +"1601" +"SUM(D20:D23)" +"+D18+D24" +"26030+'CapChrg-AllocExp'!M29+1188-998.93+12.872+4103" +"26030+1188-998.93+12.872+4103" +"SUM(D27:D30)" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!D9-[3]Expenses!D9" +"D9-C9" +"SUM(C9:C17)" +"SUM(C20:C23)" +"+C18+C24" +"SUM(C27:C30)" +"Expenses!D37-[3]Expenses!D35" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"E10-D10" +"L10+600" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,1)" +"L11" +"ROUND(_xll.HPVAL($A11,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,1)" +"ROUND(L11-K11,0)" +"ROUND(_xll.HPVAL($A12,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)" +"2090.152-193.079-998.93+12.872" +"SUM(D10:D16)" +"-97" +"-10-5" +"+E19" +"SUM(D18:D21)" +"SUM(K17:K20)" +"+D17+D22" +"+K22+K24" +"-(D26)" +"-K26" +"+GrossMargin!B4" +"D9-C9" +"+C9" +"+'CapChrg-AllocExp'!D11*0+H13" +"+'CapChrg-AllocExp'!E11" +"-97+82" +"+'CapChrg-AllocExp'!E18" +"SUM(G21:G21)" +"240*0+H25" +"1876*0" +"-654*0" +"-1541*0" +"+'CapChrg-AllocExp'!D20*0+H29" +"+'CapChrg-AllocExp'!E20" +"SUM(C25:C30)" +"SUM(E25:E29)" +"SUM(C9:C33)" +"SUM(C34:D34)" +"+G11+G15+G19+G23+G31" +"+D9+E9" +"+D9-H9" +"_xll.HPVAL($A10,$A$18,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$18,$A$3,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)" +"SUM(D9:D17)" +"SUM(F9:F16)" +"L5*J5" +"SUBTOTAL(9,L5:L752)" +"T753/L753" +"SUBTOTAL(9,L758:L1693)" +"SUBTOTAL(9,T758:T1691)" +"E1" +"+AVERAGE(D5:E5)" +"(G5-F5)" +"H5/G5" +"+J5*H5" +"SUM(J4:J11)" +"+SUM(K4:K11)" +"SUM(D5:D45)" +"COUNTA(C7:C10)" +"+F6+J6+N6+R6" +"SUM(E7:E10)" +"COUNTA(C13:C21)" +"SUM(E13:E21)" +"SUM(M21:M21)" +"COUNTA(C30:C36)" +"SUM(E30:E36)" +"SUM(M32:M36)" +"COUNTA(C45:C49)" +"COUNTA(C52:C54)" +"SUM(E52:E54)" +"+E11+E22+E28+E37+E43+E65+E50+E55+E60" +"+F6+F12+F23+F29+F38+F61+F44+F51+F56" +"+'Hotlist - Identified '!U3" +"+'Hotlist - Identified '!B6:B11" +"+'Hotlist - Identified '!B29" +"SUM(E8:E9)" +"SUM(K8:K10)" +"SUM(E14:E19)" +"SUM(K15:K19)" +"+'Hotlist - Identified '!B23" +"+'Hotlist - Identified '!B61" +"+E10+E20+E26+K11+K20+K26" +"CELL(""filename"")" +"NOW()" +"+'[1]Mgmt Summary'!C9+'[2]Mgmt Summary'!C9+'Mgmt Summary'!C9" +"C9-D9" +"SUM(G9:I9)" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"'CapChrg-AllocExp'!M10" +"ROUND(SUM(Q9:U9),0)" +"+'CapChrg-AllocExp'!F15" +"+'CapChrg-AllocExp'!M15" +"+'[1]Mgmt Summary'!C16+'[2]Mgmt Summary'!C16+'Mgmt Summary'!C16" +"'CapChrg-AllocExp'!F24" +"'CapChrg-AllocExp'!M24" +"SUM(C9:C17)" +"+C18-D18" +"SUM(H9:H16)" +"SUM(I15:I17)" +"SUM(K15:K16)" +"+'[1]Mgmt Summary'!C21+'[2]Mgmt Summary'!C21+'Mgmt Summary'!C30" +"Expenses!F29" +"+'[1]Mgmt Summary'!C22+'[2]Mgmt Summary'!C22+'Mgmt Summary'!C32" +"'CapChrg-AllocExp'!F28" +"SUM(C18:C23)" +"D26-M26" +"SUM(C24:C26)" +"+'GM-WeeklyChnge'!C44" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!J10" +"+'Mgmt Summary'!C10" +"-D8+C8" +"+Expenses!D10+'CapChrg-AllocExp'!K11+'CapChrg-AllocExp'!D11" +"+H8-G8" +"C8-G8" +"K8-L8" +"+C8-'[3]QTD Mgmt Summary'!C9" +"+G8-'[3]QTD Mgmt Summary'!G9" +"SUM(C8:C13)" +"+Expenses!D10+Expenses!D11+Expenses!D12+Expenses!D13+Expenses!D14+'CapChrg-AllocExp'!D11+'CapChrg-AllocExp'!K11+'CapChrg-AllocExp'!K12+'CapChrg-AllocExp'!K13+'CapChrg-AllocExp'!K14+'CapChrg-AllocExp'!K15" +"+C16-'[3]QTD Mgmt Summary'!C29" +"+G16-'[3]QTD Mgmt Summary'!G29" +"-G16" +"+'Mgmt Summary'!J32" +"+'Mgmt Summary'!C32" +"+Expenses!D30" +"-'CapChrg-AllocExp'!D11" +"SUM(C16:C19)" +"D23-C23" +"+'IntIncome-Expense'!G13" +"+C21-C23" +"SUM(G21:G23)" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!J9" +"+'Mgmt Summary'!C9" +"-D8+C8" +"+Expenses!D9+'CapChrg-AllocExp'!K10+'CapChrg-AllocExp'!D10" +"+H8-G8" +"+C8-G8" +"D8-H8" +"K8-L8" +"+C8-'[3]QTD Mgmt Summary'!C8" +"-G8+'[3]QTD Mgmt Summary'!G8" +"+O8+P8" +"(-G13+'[3]QTD Mgmt Summary'!G13)*0" +"+Expenses!D16+'CapChrg-AllocExp'!K24" +"SUM(C8:C17)" +"+Expenses!D20+'CapChrg-AllocExp'!K18+'CapChrg-AllocExp'!D18" +"SUM(C20:C23)" +"+C18+C24" +"SUM(F24:F25)" +"+'Mgmt Summary'!L30+'Mgmt Summary'!M30+'Mgmt Summary'!N30" +"+'Mgmt Summary'!D30" +"+Expenses!D30" +"+'CapChrg-AllocExp'!D28" +"SUM(C27:C32)" +"D36-C36" +"+'Mgmt Summary'!M37" +"+C34-C36" +"SUM(G34:G36)" +"+'GM-WeeklyChnge'!C38" +"+'Expense Weekly Change'!E22+'Expense Weekly Change'!E21" +"+'GM-WeeklyChnge'!D38" +"+'Expense Weekly Change'!E9+'Expense Weekly Change'!E10+'Expense Weekly Change'!E11+'Expense Weekly Change'!E12+'Expense Weekly Change'!E13+'Expense Weekly Change'!E14+'Expense Weekly Change'!E15+'Expense Weekly Change'!E16+'Expense Weekly Change'!E20" +"+'GM-WeeklyChnge'!E38+'GM-WeeklyChnge'!F38+'GM-WeeklyChnge'!G38" +"-G36+'[3]QTD Mgmt Summary'!$G$36" +"+[3]GrossMargin!$I$39" +"+'[3]QTD Mgmt Summary'!$G$38" +"+GrossMargin!I39" +"+G38" +"+E52-E51" +"GrossMargin!M10" +"Expenses!E9+'CapChrg-AllocExp'!E10+'CapChrg-AllocExp'!L10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"+GrossMargin!M21" +"+Expenses!E14+'CapChrg-AllocExp'!E15+'CapChrg-AllocExp'!L15" +"+GrossMargin!I21" +"+'CapChrg-AllocExp'!D15" +"+'CapChrg-AllocExp'!K15" +"+'CapChrg-AllocExp'!F15" +"GrossMargin!J17" +"+GrossMargin!M24" +"GrossMargin!I24" +"GrossMargin!M23" +"Expenses!E16+'CapChrg-AllocExp'!E24+'CapChrg-AllocExp'!L24" +"GrossMargin!I23" +"'CapChrg-AllocExp'!D24" +"Expenses!D16" +"'CapChrg-AllocExp'!K24" +"'CapChrg-AllocExp'!F24" +"Expenses!F16" +"SUM(C9:C18)" +"+Expenses!E20+'CapChrg-AllocExp'!E18+'CapChrg-AllocExp'!L18" +"GrossMargin!J18" +"+'CapChrg-AllocExp'!D18" +"+'CapChrg-AllocExp'!K18" +"+'CapChrg-AllocExp'!F18" +"SUM(C21:C24)" +"SUM(F19:F23)" +"+C19+C25" +"SUM(F25:F26)" +"Expenses!E29" +"'CapChrg-AllocExp'!D29" +"+Expenses!D29" +"+'CapChrg-AllocExp'!L29" +"+'CapChrg-AllocExp'!K29" +"-T30" +"GrossMargin!M37" +"Expenses!E30" +"GrossMargin!I37" +"Expenses!D30" +"Expenses!F30" +"'CapChrg-AllocExp'!E28" +"'CapChrg-AllocExp'!D28" +"'CapChrg-AllocExp'!F28" +"SUM(C28:C34)" +"+'IntIncome-Expense'!H34" +"GrossMargin!I49" +"+'IntIncome-Expense'!G34" +"D37-M37" +"SUM(C35:C37)" +"+'GM-WeeklyChnge'!C44" +"+'Mgmt Summary'!A3:V3" +"+GrossMargin!D10-[3]GrossMargin!D10" +"SUM(C9:G9)" +"GrossMargin!J10-[3]GrossMargin!J10" +"SUM(H9:J9)" +"SUM(C14:C19)" +"+GrossMargin!K24-[3]GrossMargin!K28" +"+C9+C10+C11+C12+C13+C20+C21+C22+C23" +"+GrossMargin!K28-[3]GrossMargin!K23" +"SUM(C27:C30)" +"+C25+C31" +"GrossMargin!J37-[3]GrossMargin!J32" +"SUM(C34:C36)" +"'Mgmt Summary'!A3" +"-129.617-197.194" +"SUM(D10:H10)" +"+I10+K10" +"L10-M10" +"413.82992-262.279" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,3)" +"ROUND(_xll.HPVAL($A12,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,1)" +"SUM(D15:D20)" +"33848.881-22365.668-2500.002+2500.002" +"+D10+D11+D12+D13+D14+D21+D22+D23+D24" +"674-188-100-300" +"1159-15" +"SUM(D28:D31)" +"+D26+D32" +"SUM(I37:K37)" +"+G37" +"+D35+D37" +"SUM(I35:I37)" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+E9" +"E9-D9" +"2439.7-380" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,1)" +"+E11+1000+120+200" +"+E13+250" +"2000.4-487.223-649.533+32.482" +"SUM(D9:D17)" +"2873" +"2044+525" +"1601" +"SUM(D20:D23)" +"+D18+D24" +"26030+'CapChrg-AllocExp'!M29+1188-998.93+12.872+4103-1600" +"26030+1188-998.93+12.872+4103-1600" +"SUM(D27:D30)" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!D9-[3]Expenses!D9" +"D9-C9" +"SUM(C9:C17)" +"SUM(C20:C23)" +"+C18+C24" +"SUM(C27:C30)" +"Expenses!D37-[3]Expenses!D35" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"E10-D10" +"L10+600" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,1)" +"L11" +"ROUND(_xll.HPVAL($A11,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,1)" +"ROUND(L11-K11,0)" +"ROUND(_xll.HPVAL($A12,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)" +"2090.152-193.079-998.93+12.872" +"SUM(D10:D16)" +"-97" +"-10-5" +"+E19" +"SUM(D18:D21)" +"SUM(K17:K20)" +"+D17+D22" +"+K22+K24" +"-(D26)" +"-K26" +"+GrossMargin!B4" +"D9-C9" +"+C9" +"+'CapChrg-AllocExp'!D11*0+H13" +"+'CapChrg-AllocExp'!E11" +"-97+82" +"+'CapChrg-AllocExp'!E18" +"SUM(G21:G21)" +"240*0+H25" +"1876*0" +"-654*0" +"-1541*0" +"+'CapChrg-AllocExp'!D20*0+H29" +"+'CapChrg-AllocExp'!E20" +"SUM(C25:C30)" +"SUM(E25:E29)" +"SUM(C9:C33)" +"SUM(C34:D34)" +"+G11+G15+G19+G23+G31" +"+D9+E9" +"+D9-H9" +"_xll.HPVAL($A10,$A$18,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$18,$A$3,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)" +"SUM(D9:D17)" +"SUM(F9:F16)" +"SUM(D5:D45)" +"SUM(D5:D45)" +"SUM(D5:D45)" +"SUM(D5:D45)" +"SUM(D5:D45)" +"+F9" +"+F15" +"+F25" +"+F31" +"SUM(C4:C8)" +"SUM(F13:F14)" +"SUM(F19:F24)" +"+F9" +"1+1+1+1" +"+F15" +"+F25" +"+F31" +"1+1" +"SUM(C4:C8)" +"SUM(F13:F14)" +"SUM(F19:F24)" +"+F9" +"1+1+1+1+1+1+1+1+1" +"+F15" +"+F25" +"1+1+1+1+1+1" +"+F31" +"SUM(C4:C8)" +"SUM(F13:F14)" +"1+1+1" +"SUM(F19:F24)" +"F8" +"F14" +"1" +"F24" +"1+1+1+1" +"F30" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"1+1" +"1+1+1" +"1*4" +"1+1+1+1+1+1" +"SUM(F18:F23)" +"F8" +"1+1" +"F14" +"F22" +"F28" +"1+1+1" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"1+1+1+1+1" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"SUM(C4:C8)" +"SUM(F13:F14)" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"C17" +"+F5+F4" +"C38" +"SUM(C4:C8)" +"SUM(F10:F11)" +"COUNT(H9:H12)" +"COUNT(H16:H27)" +"COUNT(H35:H58)" +"COUNT(H83:H94)" +"SUM(D5:D45)" +"+F9" +"1+1+1" +"+F15" +"+F25" +"+F31" +"SUM(C4:C8)" +"SUM(F13:F14)" +"1+1" +"SUM(F19:F24)" +"+F9" +"1+1+1+1" +"+F15" +"+F25" +"+F31" +"1+1" +"SUM(C4:C8)" +"SUM(F13:F14)" +"SUM(F19:F24)" +"+F9" +"1+1+1+1+1+1+1+1+1" +"+F15" +"+F25" +"1+1+1+1+1+1" +"+F31" +"SUM(C4:C8)" +"SUM(F13:F14)" +"1+1+1" +"SUM(F19:F24)" +"F8" +"F14" +"1" +"F24" +"1+1+1+1" +"F30" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"1+1" +"1+1+1" +"1*4" +"1+1+1+1+1+1" +"SUM(F18:F23)" +"F8" +"1+1" +"F14" +"F22" +"F28" +"1+1+1" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"1+1+1+1+1" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"SUM(C4:C8)" +"SUM(F13:F14)" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"C17" +"+F5+F4" +"C38" +"SUM(C4:C8)" +"SUM(F10:F11)" +"COUNT(H11:H22)" +"COUNT(H26:H37)" +"COUNT(H45:H68)" +"COUNT(H93:H104)" +"SUBTOTAL(9,O2:O11)" +"SUBTOTAL(9,O2:O11)" +"SUBTOTAL(9,O14:O15)" +"SUBTOTAL(9,O17:O17)" +"SUBTOTAL(9,O14:O20)" +"SUBTOTAL(9,O23:O25)" +"SUBTOTAL(9,O27:O34)" +"SUBTOTAL(9,O39:O43)" +"SUBTOTAL(9,O68:O73)" +"SUBTOTAL(9,O75:O81)" +"SUBTOTAL(9,O23:O94)" +"SUBTOTAL(9,O97:O168)" +"SUBTOTAL(9,O97:O178)" +"SUBTOTAL(9,O181:O185)" +"SUBTOTAL(9,O204:O227)" +"SUBTOTAL(9,O238:O241)" +"SUBTOTAL(9,O253:O261)" +"SUBTOTAL(9,O339:O350)" +"SUBTOTAL(9,O188:O361)" +"SUBTOTAL(9,O364:O367)" +"SUBTOTAL(9,O370:O372)" +"SUBTOTAL(9,O398:O416)" +"SUBTOTAL(9,O375:O481)" +"SUBTOTAL(9,O484:O498)" +"SUBTOTAL(9,O500:O517)" +"SUBTOTAL(9,O525:O546)" +"SUBTOTAL(9,O577:O587)" +"SUBTOTAL(9,O484:O593)" +"SUBTOTAL(9,O596:O596)" +"SUBTOTAL(9,O622:O634)" +"SUBTOTAL(9,O599:O682)" +"'NA GAS & PWR TOTALS-DEALS'!A5" +"'NA GAS & PWR TOTALS-DEALS'!A5" +"'NA GAS & PWR TOTALS-VOLUME'!A5" +"'NA GAS & PWR TOTALS-VOLUME'!A5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B6" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D6" +"(D11/D13)*100" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E6" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F6" +"(D12/D13)*100" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F27" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'PHYSICAL & FINANCIAL'!A3" +"'[1]FINANCIAL PIVOT'!B5" +"'[1]FINANCIAL PIVOT'!E5" +"'[1]FINANCIAL PIVOT'!F5" +"'[1]FINANCIAL PIVOT'!B6" +"'[1]FINANCIAL PIVOT'!D6" +"(D11/D13)*100" +"'[1]FINANCIAL PIVOT'!E6" +"'[1]FINANCIAL PIVOT'!F6" +"(D12/D13)*100" +"'[1]FINANCIAL PIVOT'!B9" +"'[1]FINANCIAL PIVOT'!D9" +"'[1]FINANCIAL PIVOT'!E9" +"'[1]FINANCIAL PIVOT'!F9" +"'[1]FINANCIAL PIVOT'!B12" +"'[1]FINANCIAL PIVOT'!D12" +"'[1]FINANCIAL PIVOT'!E12" +"'[1]FINANCIAL PIVOT'!F12" +"'[1]FINANCIAL PIVOT'!B15" +"'[1]FINANCIAL PIVOT'!D15" +"'[1]FINANCIAL PIVOT'!E15" +"'[1]FINANCIAL PIVOT'!F15" +"'[1]FINANCIAL PIVOT'!B18" +"'[1]FINANCIAL PIVOT'!D18" +"'[1]FINANCIAL PIVOT'!E18" +"'[1]FINANCIAL PIVOT'!F18" +"'[1]FINANCIAL PIVOT'!B21" +"'[1]FINANCIAL PIVOT'!D21" +"'[1]FINANCIAL PIVOT'!E21" +"'[1]FINANCIAL PIVOT'!F21" +"'[1]FINANCIAL PIVOT'!B24" +"'[1]FINANCIAL PIVOT'!D24" +"'[1]FINANCIAL PIVOT'!E24" +"'[1]FINANCIAL PIVOT'!F24" +"'[1]FINANCIAL PIVOT'!B27" +"'[1]FINANCIAL PIVOT'!D27" +"'[1]FINANCIAL PIVOT'!E27" +"'[1]FINANCIAL PIVOT'!F27" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'PHYSICAL & FINANCIAL'!A3" +"'[1]PHYSICAL PIVOT'!B5" +"'[1]PHYSICAL PIVOT'!E5" +"'[1]PHYSICAL PIVOT'!F5" +"'[1]PHYSICAL PIVOT'!B6" +"'[1]PHYSICAL PIVOT'!D6" +"(D11/D13)*100" +"'[1]PHYSICAL PIVOT'!E6" +"'[1]PHYSICAL PIVOT'!F6" +"(D12/D13)*100" +"'[1]PHYSICAL PIVOT'!B9" +"'[1]PHYSICAL PIVOT'!D9" +"'[1]PHYSICAL PIVOT'!E9" +"'[1]PHYSICAL PIVOT'!F9" +"'[1]PHYSICAL PIVOT'!B12" +"'[1]PHYSICAL PIVOT'!D12" +"'[1]PHYSICAL PIVOT'!E12" +"'[1]PHYSICAL PIVOT'!F12" +"'[1]PHYSICAL PIVOT'!B15" +"'[1]PHYSICAL PIVOT'!D15" +"'[1]PHYSICAL PIVOT'!E15" +"'[1]PHYSICAL PIVOT'!F15" +"'[1]PHYSICAL PIVOT'!B18" +"'[1]PHYSICAL PIVOT'!D18" +"'[1]PHYSICAL PIVOT'!E18" +"'[1]PHYSICAL PIVOT'!F18" +"'[1]PHYSICAL PIVOT'!B21" +"'[1]PHYSICAL PIVOT'!D21" +"'[1]PHYSICAL PIVOT'!E21" +"'[1]PHYSICAL PIVOT'!F21" +"'[1]PHYSICAL PIVOT'!B24" +"'[1]PHYSICAL PIVOT'!D24" +"'[1]PHYSICAL PIVOT'!E24" +"'[1]PHYSICAL PIVOT'!F24" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"+'Mgmt Summary'!C9" +"C9-D9" +"GrossMargin!J10" +"SUM(G9:I9)" +"J9-K9-M9-N9-L9" +"ROUND(SUM(Q9:U9),0)" +"+'Mgmt Summary'!#REF!" +"+'Mgmt Summary'!C19" +"SUM(C9:C18)" +"+'Mgmt Summary'!C16" +"GrossMargin!J26" +"GrossMargin!#REF!" +"SUM(C21:C24)" +"SUM(F19:F23)" +"+C19+C25" +"SUM(F25:F26)" +"+'Mgmt Summary'!C23" +"GrossMargin!J27" +"SUM(C28:C34)" +"SUM(C35:C37)" +"+'GM-WeeklyChnge'!C37" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!J9" +"+'Mgmt Summary'!C9" +"-D8+C8" +"+Expenses!D9+'CapChrg-AllocExp'!K10+'CapChrg-AllocExp'!D10" +"+H8-G8" +"+C8-G8" +"D8-H8" +"K8-L8" +"+C8-'[1]QTD Mgmt Summary'!C8" +"-G8+'[1]QTD Mgmt Summary'!G8" +"+O8+P8" +"(-G13+'[1]QTD Mgmt Summary'!G13)*0" +"+Expenses!D19+'CapChrg-AllocExp'!K20" +"SUM(C8:C19)" +"+'Mgmt Summary'!L23+'Mgmt Summary'!M23+'Mgmt Summary'!N23" +"+'Mgmt Summary'!D23" +"+Expenses!D24" +"+'CapChrg-AllocExp'!D24" +"SUM(C20:C25)" +"D29-C29" +"+'Mgmt Summary'!M30" +"+C27-C29" +"SUM(G27:G29)" +"+'GM-WeeklyChnge'!C31" +"+'Expense Weekly Change'!E22+'Expense Weekly Change'!E21" +"+'GM-WeeklyChnge'!D31" +"+'Expense Weekly Change'!E9+'Expense Weekly Change'!E10+'Expense Weekly Change'!E11+'Expense Weekly Change'!E12+'Expense Weekly Change'!E13+'Expense Weekly Change'!E14+'Expense Weekly Change'!E15+'Expense Weekly Change'!E16+'Expense Weekly Change'!E20" +"+'GM-WeeklyChnge'!E31+'GM-WeeklyChnge'!F31+'GM-WeeklyChnge'!G31" +"-G29+'[1]QTD Mgmt Summary'!$G$29" +"SUM(E37:E40)" +"+[1]GrossMargin!$I$32" +"+'[1]QTD Mgmt Summary'!$G$31" +"+GrossMargin!I32" +"+G31" +"+E45-E44" +"GrossMargin!M10" +"Expenses!E9+'CapChrg-AllocExp'!E10+'CapChrg-AllocExp'!L10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"+GrossMargin!M21" +"+Expenses!E14+'CapChrg-AllocExp'!E15+'CapChrg-AllocExp'!L15" +"+GrossMargin!I21" +"+'CapChrg-AllocExp'!D15" +"+'CapChrg-AllocExp'!K15" +"+'CapChrg-AllocExp'!F15" +"GrossMargin!J17" +"GrossMargin!M26" +"GrossMargin!I26" +"SUM(C9:C20)" +"Expenses!E23" +"'CapChrg-AllocExp'!D25" +"+Expenses!D23" +"+'CapChrg-AllocExp'!L25" +"-T23" +"GrossMargin!M30" +"Expenses!E24" +"GrossMargin!I30" +"Expenses!D24" +"Expenses!F24" +"'CapChrg-AllocExp'!E24" +"'CapChrg-AllocExp'!D24" +"'CapChrg-AllocExp'!F24" +"SUM(C21:C27)" +"GrossMargin!I42" +"D30-M30" +"SUM(C28:C30)" +"+'GM-WeeklyChnge'!C37" +"+'Mgmt Summary'!A3:V3" +"+GrossMargin!D10-[1]GrossMargin!D10" +"SUM(C9:G9)" +"GrossMargin!J10-[1]GrossMargin!J10" +"SUM(H9:J9)" +"SUM(C14:C19)" +"SUM(C9:C13)+SUM(C20:C25)" +"+GrossMargin!K30-[1]GrossMargin!K34" +"SUM(C27:C29)" +"SUM(E27:E30)" +"'Mgmt Summary'!A3" +"SUM(D10:H10)" +"+I10+K10" +"L10-M10" +"3083-D12" +"1.05124+13.628" +"1875+3125" +"SUM(D15:D20)" +"2126.499-3240+255" +"SUM(D10:D14)+SUM(D21:D26)" +"SUM(I30:K30)" +"-2000/4" +"+D28+D30" +"SUM(I28:I30)" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+E9" +"E9-D9" +"233.037+980.581" +"+E19+250" +"SUM(D9:D20)" +"SUM(D21:D24)" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!D9-[1]Expenses!D9" +"D9-C9" +"+Expenses!D19-[1]Expenses!D19" +"SUM(C9:C17)" +"+Expenses!D16-[1]Expenses!D16" +"SUM(C20:C23)" +"+C18+C24" +"+Expenses!D23-[1]Expenses!D23" +"SUM(C27:C30)" +"Expenses!D31-[1]Expenses!D29" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"E10-D10" +"+L10" +"L11" +"ROUND(L11-K11,0)" +"SUM(D10:D21)" +"-(D22)" +"-K22" +"SUM(D22:D25)" +"+D9+E9" +"+D9-H9" +"_xll.HPVAL($A10,$A$18,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$18,$A$3,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)" +"SUM(D9:D17)" +"SUM(F9:F16)" +"COUNTA(C7:C10)" +"+F6+J6+N6+R6" +"SUM(E7:E10)" +"COUNTA(C13:C21)" +"SUM(E13:E21)" +"COUNTA(C30:C36)" +"SUM(E30:E36)" +"COUNTA(C45:C49)" +"SUM(E45:E49)" +"COUNTA(C52:C54)" +"SUM(E52:E54)" +"+E11+E22+E28+E37+E43+E65+E50+E55+E60" +"+F6+F12+F23+F29+F38+F61+F44+F51+F56" +"+'Hotlist - Identified '!U3" +"+'Hotlist - Identified '!B6:B11" +"+'Hotlist - Identified '!B29" +"SUM(E8:E9)" +"SUM(K8:K10)" +"SUM(E14:E21)" +"SUM(K15:K21)" +"+'Hotlist - Identified '!B23" +"+'Hotlist - Identified '!B61" +"+E10+E22+E28+K11+K22+K28" +"CELL(""filename"")" +"NOW()" +"SUM(E43:E70)" +"+'Mgmt Summary'!C9" +"C9-D9" +"GrossMargin!J10" +"SUM(G9:I9)" +"J9-K9-M9-N9-L9" +"ROUND(SUM(Q9:U9),0)" +"+'Mgmt Summary'!#REF!" +"+'Mgmt Summary'!C20" +"SUM(C9:C18)" +"+'Mgmt Summary'!C16" +"GrossMargin!J27" +"GrossMargin!#REF!" +"SUM(C21:C24)" +"SUM(F19:F23)" +"+C19+C25" +"SUM(F25:F26)" +"+'Mgmt Summary'!C24" +"GrossMargin!J28" +"SUM(C28:C34)" +"SUM(C35:C37)" +"+'GM-WeeklyChnge'!C38" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!J9" +"+'Mgmt Summary'!C9" +"-D8+C8" +"+Expenses!D9+'CapChrg-AllocExp'!K10+'CapChrg-AllocExp'!D10" +"+H8-G8" +"+C8-G8" +"D8-H8" +"K8-L8" +"+C8-'[1]QTD Mgmt Summary'!C8" +"-G8+'[1]QTD Mgmt Summary'!G8" +"+O8+P8" +"(-G13+'[1]QTD Mgmt Summary'!G13)*0" +"+Expenses!D20+'CapChrg-AllocExp'!K21" +"+C19-'[1]QTD Mgmt Summary'!C18" +"(-G19+'[1]QTD Mgmt Summary'!G18)*0" +"SUM(C8:C20)" +"+'Mgmt Summary'!L24+'Mgmt Summary'!M24+'Mgmt Summary'!N24" +"+'Mgmt Summary'!D24" +"-G23+'[1]QTD Mgmt Summary'!G22" +"+Expenses!D25" +"+'CapChrg-AllocExp'!D25" +"SUM(C21:C26)" +"D30-C30" +"+'Mgmt Summary'!M31" +"+C28-C30" +"SUM(G28:G30)" +"+'GM-WeeklyChnge'!C32" +"+'Expense Weekly Change'!E22+'Expense Weekly Change'!E21" +"+'GM-WeeklyChnge'!D32" +"+'Expense Weekly Change'!E9+'Expense Weekly Change'!E10+'Expense Weekly Change'!E11+'Expense Weekly Change'!E12+'Expense Weekly Change'!E13+'Expense Weekly Change'!E14+'Expense Weekly Change'!E15+'Expense Weekly Change'!E16+'Expense Weekly Change'!E20" +"+'GM-WeeklyChnge'!E32+'GM-WeeklyChnge'!F32+'GM-WeeklyChnge'!G32" +"-G30+'[1]QTD Mgmt Summary'!$G$29" +"SUM(E38:E41)" +"+[1]GrossMargin!$I$32" +"+'[1]QTD Mgmt Summary'!$G$31" +"+GrossMargin!I33" +"+G32" +"+E46-E45" +"GrossMargin!M10" +"Expenses!E9+'CapChrg-AllocExp'!E10+'CapChrg-AllocExp'!L10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"+GrossMargin!M21" +"+Expenses!E14+'CapChrg-AllocExp'!E15+'CapChrg-AllocExp'!L15" +"+GrossMargin!I21" +"+'CapChrg-AllocExp'!D15" +"+'CapChrg-AllocExp'!K15" +"+'CapChrg-AllocExp'!F15" +"GrossMargin!J17" +"GrossMargin!M27" +"GrossMargin!I27" +"SUM(C9:C21)" +"Expenses!E24" +"'CapChrg-AllocExp'!D26" +"+Expenses!D24" +"+'CapChrg-AllocExp'!L26" +"-T24" +"GrossMargin!M31" +"Expenses!E25" +"GrossMargin!I31" +"Expenses!D25" +"Expenses!F25" +"'CapChrg-AllocExp'!E25" +"'CapChrg-AllocExp'!D25" +"'CapChrg-AllocExp'!F25" +"SUM(C22:C28)" +"GrossMargin!I43" +"D31-M31" +"SUM(C29:C31)" +"+'GM-WeeklyChnge'!C38" +"+'Mgmt Summary'!A3:V3" +"+GrossMargin!D10-[1]GrossMargin!D10" +"SUM(C9:G9)" +"GrossMargin!J10-[1]GrossMargin!J10" +"SUM(H9:J9)" +"SUM(C14:C19)" +"+GrossMargin!D27-[1]GrossMargin!D26" +"GrossMargin!J27-[1]GrossMargin!J26" +"SUM(C9:C13)+SUM(C20:C26)" +"SUM(C28:C30)" +"SUM(E28:E31)" +"'Mgmt Summary'!A3" +"SUM(D10:H10)" +"+I10+K10" +"L10-M10" +"2762-D12" +"1.05124+13.628+10.118" +"1875+3125" +"SUM(D15:D20)" +"2126.499-3240+255" +"SUM(D10:D14)+SUM(D21:D27)" +"SUM(I31:K31)" +"-2000/4" +"+D29+D31" +"SUM(I29:I31)" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+E9" +"E9-D9" +"233.037+980.581" +"+E20+250" +"SUM(D9:D21)" +"SUM(D22:D25)" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!D9-[1]Expenses!D9" +"D9-C9" +"+Expenses!D20-[1]Expenses!D19" +"SUM(C9:C17)" +"+Expenses!D16-[1]Expenses!D16" +"SUM(C20:C23)" +"+C18+C24" +"+Expenses!D24-[1]Expenses!D23" +"SUM(C27:C30)" +"Expenses!D32-[1]Expenses!D29" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"E10-D10" +"+L10" +"L11" +"ROUND(L11-K11,0)" +"SUM(D10:D22)" +"-(D23)" +"-K23" +"SUM(D23:D26)" +"+D9+E9" +"+D9-H9" +"_xll.HPVAL($A10,$A$18,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$18,$A$3,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)" +"SUM(D9:D17)" +"SUM(F9:F16)" +"COUNTA(C7:C10)" +"+F6+J6+N6+R6" +"SUM(E7:E10)" +"COUNTA(C13:C21)" +"SUM(E13:E21)" +"COUNTA(C30:C36)" +"SUM(E30:E36)" +"COUNTA(C45:C49)" +"SUM(E45:E49)" +"COUNTA(C52:C54)" +"SUM(E52:E54)" +"+E11+E22+E28+E37+E43+E65+E50+E55+E60" +"+F6+F12+F23+F29+F38+F61+F44+F51+F56" +"+'Hotlist - Identified '!U3" +"+'Hotlist - Identified '!B29" +"SUM(E8:E9)" +"SUM(K8:K10)" +"SUM(E14:E21)" +"SUM(K15:K21)" +"+'Hotlist - Identified '!B23" +"+'Hotlist - Identified '!B61" +"+E10+E22+E28+K11+K22+K28" +"CELL(""filename"")" +"NOW()" +"SUM(F5)" +"SUM(F5:F14)" +"SUM(F17:F28)" +"SUM(F15,F29,F30,F31,F32,F33,F34)" +"SUM(G5:G34)" +"SUM(H27,H18,H17,H11,H8,H7,H6,H5)" +"SUM(I26,I24,I20,I19,I18,I17,I7,I6,I5)" +"SUM(J26,J24,J20,J19,J18,J17,J7,J6)" +"F35" +"SUM(O2:O34)" +"SUM(N35:O35)" +"63+1" +"46+4+2+24" +"35+11" +"K61" +"SUM(N38:N60)" +"SUM(O39:O60)" +"F35" +"K61" +"SUM(L61,L35)" +"N35+N61" +"SUM(F67:F71)" +"SUM(F72:K72)" +"SUM(F76:F79)" +"F63+F72+F80" +"SUM(F82,K82)" +"SUM(E4:F4)" +"11+1" +"13+2" +"SUM(I4:M4)" +"11+11" +"9+4" +"17+18" +"13+41+16" +"SUM(E4:E15)" +"SUM(O19:O22)" +"5+77" +"SUM(O36:O45)" +"O16+O23+O30+O32+O46" +"SUM(E52:E64)" +"(E4/2)*(G4/D4)" +"SUM(D4:D13)" +"1000*'3-31-99 and 98 end'!E26" +"H2" +"1000*'3-31-99 and 98 end'!E6" +"'6-30-99'!D4*1000" +"'9-30-99'!B4" +"1000*'6-30-99'!D5" +"2205.5936898935*1000" +"G6" +"1000*'6-30-99'!M8" +"214*1000" +"1000*'6-30-99'!L8" +"78.436*1000" +"'6-30-99'!D9*1000" +"603.111802771198*1000" +"1000*'3-31-99 and 98 end'!E30" +"1000*'3-31-99 and 98 end'!E31" +"1000*'3-31-99 and 98 end'!E11" +"1000*'6-30-99'!D11" +"'9-30-99'!B12" +"1000*'3-31-99 and 98 end'!E33" +"1000*'3-31-99 and 98 end'!E13" +"1293.358*1000" +"812.28593*1000" +"1000*'3-31-99 and 98 end'!E34" +"1000*'3-31-99 and 98 end'!E14" +"1000*'6-30-99'!D15" +"1000*'3-31-99 and 98 end'!E35" +"1000*'3-31-99 and 98 end'!E15" +"'6-30-99'!D16*1000" +"'9-30-99'!B19" +"(I20-E20)*1/3+E20" +"(I20-E20)*2/3+E20" +"'3-31-99 and 98 end'!E16*1000" +"(L20-I20)*1/3+I20" +"(L20-I20)*2/3+I20" +"L20" +"1000*'6-30-99'!D18" +"1000*'3-31-99 and 98 end'!E39" +"1000*'3-31-99 and 98 end'!E38" +"SQRT(SUMSQ(SUM(E2:E3),E4:E10))" +"AVERAGE($G28:$R28)" +"MAX($G28:$R28)" +"MIN($G28:$R28)" +"E11" +"SQRT(SUMSQ(E13:E19))" +"SQRT(SUMSQ(E20:E23))" +"E24" +"SQRT(SUMSQ(E28:E35))" +"47000252.7202917" +"7589.8558170981*1000" +"6950.63828900979*1000" +"7060.14736265567*1000" +"13910.5867087569*1000" +"12636.5841175892*1000" +"12932.4706021279*1000" +"14984.0014353593*1000" +"15417.1298752834*1000" +"16552.2442717714*1000" +"14243.4885282984*1000" +"15646*1000" +"1000*17930" +"2104.88069699243*1000" +"1908.82298517186*1000" +"1898.64963246316*1000" +"1246.45088192924*1000" +"1242.07137353124*1000" +"1359.75620686751*1000" +"1329.30534*1000" +"1267.75592*1000" +"1388.62009*1000" +"1962.80789*1000" +"1000*1769.07871" +"211*1000" +"617*1000" +"310.375*1000" +"300.099096904298*1000" +"763*1000" +"313.914727602778*1000" +"420.23624*1000" +"444.00061*1000" +"400.83395*1000" +"1000*440.48528" +"1000*444.30535" +"169.393115477633*1000" +"117.904900665046*1000" +"164.113650638791*1000" +"38.2751745749971*1000" +"119.454*1000" +"168.104*1000" +"329.52547*1000" +"360.35069*1000" +"382.2602*1000" +"1000*145.39142" +"1000*284.1883" +"227.938440303285*1000" +"477.394374170693*1000" +"449.119355109042*1000" +"328.064709990273*1000" +"404.324730065462*1000" +"687.039619822875*1000" +"591.419858261914*1000" +"486.483*1000" +"508.539*1000" +"1000*392.6758" +"1000*773.98985" +"3036.533*1000" +"3555.784*1000" +"3806.912*1000" +"3094.43395605016*1000" +"3989.14883549286*1000" +"3819.44382187732*1000" +"3542.05774*1000" +"4596.13534*1000" +"3645.84074*1000" +"1000*7643.21354" +"1000*7568.89083" +"5.20629002060415*1000" +"3*1000" +"25.8491909609698*1000" +"25.18481*1000" +"23.41524*1000" +"1000*19.4488" +"1000*11.97367" +"6049*1000" +"5678.70872*1000" +"5933.2796*1000" +"1000*4372" +"1000*4419.0853" +"1267.492*1000" +"1634.628*1000" +"2032.215*100" +"890.943*1000" +"1000*532.645" +"1000*821.57716" +"791.65*1000" +"944.468*1000" +"435.557*1000" +"452.455*1000" +"1000*341.398" +"806.2952*1000" +"AVERAGE(O21,Q21)" +"'1999'!R28" +"SQRT(SUMSQ(SUM(G2:G3),G4:G12))" +"AVERAGE($G27:$R27)" +"MAX($G27:$R27)" +"MIN($G27:$R27)" +"G13" +"SQRT(SUMSQ(G15:G19))" +"SQRT(SUMSQ(G20:G22))" +"G23" +"SQRT(SUMSQ(E27:E34))" +"B4-L4" +"'6-30-99'!D4*1000" +"B4-R4" +"1000*'3-31-99 and 98 end'!E26" +"'6-30-99'!L8*1000" +"'6-30-99'!M8*1000" +"'6-30-99'!D9*1000" +"1000*'3-31-99 and 98 end'!E30" +"SQRT(SUMSQ(B15:B16))-L15" +"1000*'3-31-99 and 98 end'!E33" +"'6-30-99'!D15*1000" +"1000*'3-31-99 and 98 end'!E34" +"'6-30-99'!D16*1000" +"1000*'3-31-99 and 98 end'!E35" +"'6-30-99'!D19*1000" +"1000*'3-31-99 and 98 end'!E38" +"B35-'6-30-99'!C28*1000" +"'6-30-99'!C28*1000" +"B35-Q33" +"'3-31-99 and 98 end'!D57*1000" +"'3-31-99 and 98 end'!D59*1000" +"SQRT(SUMSQ(SUM(B4:B5),B6:B11))" +"SQRT(SUMSQ(B20:B22))" +"'3-31-99 and 98 end'!D58*1000" +"B12" +"B23" +"SQRT(SUMSQ(B14:B19))" +"C40-M38" +"'6-30-99'!F31*1000" +"SQRT(SUMSQ(Q33:R36))" +"N8" +"SQRT(SUMSQ(L8:M8))" +"SQRT(SUMSQ(114000,853000))/1000" +"5559.999+3735.856" +"SQRT(SUMSQ((D4+D5),D6:D10))" +"SQRT(SUMSQ(D17:D18))" +"D11" +"D20" +"D19" +"SQRT(SUMSQ(D14:D16))" +"SQRT(SUMSQ(C28:D31))" +"C28-C44" +"C30-C45" +"C29-C46" +"O10" +"7670143.95733098/1000" +"4486332.97924044/1000" +"SQRT(SUMSQ((E6+E7),E8:E10))" +"SQRT(SUMSQ(E16:E17))" +"E12" +"E18" +"E11" +"SQRT(SUMSQ(E13:E15))" +"1000*'3-31-99 and 98 end'!E26" +"H2" +"1000*'3-31-99 and 98 end'!E6" +"'6-30-99'!D4*1000" +"'9-30-99'!B4" +"1000*'6-30-99'!D5" +"2205.5936898935*1000" +"G6" +"1000*'6-30-99'!M8" +"214*1000" +"1000*'6-30-99'!L8" +"78.436*1000" +"'6-30-99'!D9*1000" +"603.111802771198*1000" +"1000*'3-31-99 and 98 end'!E30" +"1000*'3-31-99 and 98 end'!E31" +"1000*'3-31-99 and 98 end'!E11" +"1000*'6-30-99'!D11" +"'9-30-99'!B12" +"1000*'3-31-99 and 98 end'!E33" +"1000*'3-31-99 and 98 end'!E13" +"1293.358*1000" +"812.28593*1000" +"1000*'3-31-99 and 98 end'!E34" +"1000*'3-31-99 and 98 end'!E14" +"1000*'6-30-99'!D15" +"1000*'3-31-99 and 98 end'!E35" +"1000*'3-31-99 and 98 end'!E15" +"'6-30-99'!D16*1000" +"'9-30-99'!B19" +"(I20-E20)*1/3+E20" +"(I20-E20)*2/3+E20" +"'3-31-99 and 98 end'!E16*1000" +"(L20-I20)*1/3+I20" +"(L20-I20)*2/3+I20" +"L20" +"1000*'6-30-99'!D18" +"1000*'3-31-99 and 98 end'!E39" +"1000*'3-31-99 and 98 end'!E38" +"SQRT(SUMSQ(SUM(E2:E3),E4:E10))" +"AVERAGE($G28:$R28)" +"MAX($G28:$R28)" +"MIN($G28:$R28)" +"E11" +"SQRT(SUMSQ(E13:E19))" +"SQRT(SUMSQ(E20:E23))" +"E24" +"SQRT(SUMSQ(E28:E35))" +"47000252.7202917" +"7589.8558170981*1000" +"6950.63828900979*1000" +"7060.14736265567*1000" +"13910.5867087569*1000" +"12636.5841175892*1000" +"12932.4706021279*1000" +"14984.0014353593*1000" +"15417.1298752834*1000" +"16552.2442717714*1000" +"14243.4885282984*1000" +"15646*1000" +"1000*17930" +"2104.88069699243*1000" +"1908.82298517186*1000" +"1898.64963246316*1000" +"1246.45088192924*1000" +"1242.07137353124*1000" +"1359.75620686751*1000" +"1329.30534*1000" +"1267.75592*1000" +"1388.62009*1000" +"1962.80789*1000" +"1000*1769.07871" +"211*1000" +"617*1000" +"310.375*1000" +"300.099096904298*1000" +"763*1000" +"313.914727602778*1000" +"420.23624*1000" +"444.00061*1000" +"400.83395*1000" +"1000*440.48528" +"1000*444.30535" +"169.393115477633*1000" +"117.904900665046*1000" +"164.113650638791*1000" +"38.2751745749971*1000" +"119.454*1000" +"168.104*1000" +"329.52547*1000" +"360.35069*1000" +"382.2602*1000" +"1000*145.39142" +"1000*284.1883" +"227.938440303285*1000" +"477.394374170693*1000" +"449.119355109042*1000" +"328.064709990273*1000" +"404.324730065462*1000" +"687.039619822875*1000" +"591.419858261914*1000" +"486.483*1000" +"508.539*1000" +"1000*392.6758" +"1000*773.98985" +"3036.533*1000" +"3555.784*1000" +"3806.912*1000" +"3094.43395605016*1000" +"3989.14883549286*1000" +"3819.44382187732*1000" +"3542.05774*1000" +"4596.13534*1000" +"3645.84074*1000" +"1000*7643.21354" +"1000*7568.89083" +"5.20629002060415*1000" +"3*1000" +"25.8491909609698*1000" +"25.18481*1000" +"23.41524*1000" +"1000*19.4488" +"1000*11.97367" +"6049*1000" +"5678.70872*1000" +"5933.2796*1000" +"1000*4372" +"1000*4419.0853" +"1267.492*1000" +"1634.628*1000" +"2032.215*100" +"890.943*1000" +"1000*532.645" +"1000*821.57716" +"791.65*1000" +"944.468*1000" +"435.557*1000" +"452.455*1000" +"1000*341.398" +"806.2952*1000" +"AVERAGE(O21,Q21)" +"'1999'!R28" +"SQRT(SUMSQ(SUM(G2:G3),G4:G12))" +"AVERAGE($G27:$R27)" +"MAX($G27:$R27)" +"MIN($G27:$R27)" +"G13" +"SQRT(SUMSQ(G15:G19))" +"SQRT(SUMSQ(G20:G22))" +"G23" +"SQRT(SUMSQ(E27:E34))" +"B4-L4" +"'6-30-99'!D4*1000" +"B4-R4" +"1000*'3-31-99 and 98 end'!E26" +"'6-30-99'!L8*1000" +"'6-30-99'!M8*1000" +"'6-30-99'!D9*1000" +"1000*'3-31-99 and 98 end'!E30" +"SQRT(SUMSQ(B15:B16))-L15" +"1000*'3-31-99 and 98 end'!E33" +"'6-30-99'!D15*1000" +"1000*'3-31-99 and 98 end'!E34" +"'6-30-99'!D16*1000" +"1000*'3-31-99 and 98 end'!E35" +"'6-30-99'!D19*1000" +"1000*'3-31-99 and 98 end'!E38" +"B35-'6-30-99'!C28*1000" +"'6-30-99'!C28*1000" +"B35-Q33" +"'3-31-99 and 98 end'!D57*1000" +"'3-31-99 and 98 end'!D59*1000" +"SQRT(SUMSQ(SUM(B4:B5),B6:B11))" +"SQRT(SUMSQ(B20:B22))" +"'3-31-99 and 98 end'!D58*1000" +"B12" +"B23" +"SQRT(SUMSQ(B14:B19))" +"C40-M38" +"'6-30-99'!F31*1000" +"SQRT(SUMSQ(Q33:R36))" +"N8" +"SQRT(SUMSQ(L8:M8))" +"SQRT(SUMSQ(114000,853000))/1000" +"5559.999+3735.856" +"SQRT(SUMSQ((D4+D5),D6:D10))" +"SQRT(SUMSQ(D17:D18))" +"D11" +"D20" +"D19" +"SQRT(SUMSQ(D14:D16))" +"SQRT(SUMSQ(C28:D31))" +"C28-C44" +"C30-C45" +"C29-C46" +"O10" +"7670143.95733098/1000" +"4486332.97924044/1000" +"SQRT(SUMSQ((E6+E7),E8:E10))" +"SQRT(SUMSQ(E16:E17))" +"E12" +"E18" +"E11" +"SQRT(SUMSQ(E13:E15))" +"+'Back-up'!B21" +"SUM(C6:J6)" +"SUM(B5:B18)" +"+B19-B17-B16-B14" +"(+B19-B14-B16)*2" +"+'Mgmt Summary'!C9" +"C9-D9" +"GrossMargin!J10" +"SUM(G9:I9)" +"J9-K9-M9-N9-L9" +"ROUND(SUM(Q9:U9),0)" +"+'Mgmt Summary'!#REF!" +"+'Mgmt Summary'!C20" +"SUM(C9:C18)" +"+'Mgmt Summary'!C16" +"GrossMargin!J27" +"GrossMargin!#REF!" +"SUM(C21:C24)" +"SUM(F19:F23)" +"+C19+C25" +"SUM(F25:F26)" +"+'Mgmt Summary'!C24" +"GrossMargin!J28" +"SUM(C28:C34)" +"SUM(C35:C37)" +"+'GM-WeeklyChnge'!C38" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!J9" +"+'Mgmt Summary'!C9" +"-D8+C8" +"+Expenses!D9+'CapChrg-AllocExp'!K10+'CapChrg-AllocExp'!D10" +"+H8-G8" +"+C8-G8" +"D8-H8" +"K8-L8" +"+C8-'[1]QTD Mgmt Summary'!C8" +"-G8+'[1]QTD Mgmt Summary'!G8" +"+O8+P8" +"(-G13+'[1]QTD Mgmt Summary'!G13)*0" +"+Expenses!D20+'CapChrg-AllocExp'!K21" +"+C19-'[1]QTD Mgmt Summary'!C18" +"(-G19+'[1]QTD Mgmt Summary'!G18)*0" +"SUM(C8:C20)" +"+'Mgmt Summary'!L24+'Mgmt Summary'!M24+'Mgmt Summary'!N24" +"+'Mgmt Summary'!D24" +"+Expenses!D25" +"+'CapChrg-AllocExp'!D25" +"SUM(C21:C26)" +"D30-C30" +"+'Mgmt Summary'!M31" +"+C28-C30" +"SUM(G28:G30)" +"+'GM-WeeklyChnge'!C32" +"+'Expense Weekly Change'!E20+'Expense Weekly Change'!E18" +"+'GM-WeeklyChnge'!D32" +"+'Expense Weekly Change'!E9+'Expense Weekly Change'!E10+'Expense Weekly Change'!E11+'Expense Weekly Change'!E12+'Expense Weekly Change'!E13+'Expense Weekly Change'!E14+'Expense Weekly Change'!E15+'Expense Weekly Change'!E16+'Expense Weekly Change'!E17" +"+'GM-WeeklyChnge'!E32+'GM-WeeklyChnge'!F32+'GM-WeeklyChnge'!G32" +"-G30+'[1]QTD Mgmt Summary'!$G$29" +"SUM(E38:E41)" +"+[1]GrossMargin!$I$32" +"+'[1]QTD Mgmt Summary'!$G$31" +"+GrossMargin!I33" +"+G32" +"+E46-E45" +"GrossMargin!M10" +"Expenses!E9+'CapChrg-AllocExp'!E10+'CapChrg-AllocExp'!L10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"+GrossMargin!M21" +"+Expenses!E14+'CapChrg-AllocExp'!E15+'CapChrg-AllocExp'!L15" +"+GrossMargin!I21" +"+'CapChrg-AllocExp'!D15" +"+'CapChrg-AllocExp'!K15" +"+'CapChrg-AllocExp'!F15" +"GrossMargin!J17" +"GrossMargin!M27" +"GrossMargin!I27" +"SUM(C9:C21)" +"Expenses!E24" +"'CapChrg-AllocExp'!D26" +"+Expenses!D24" +"-M24+D24" +"+'CapChrg-AllocExp'!L26" +"D25-N25" +"GrossMargin!M31" +"Expenses!E25" +"GrossMargin!I31" +"Expenses!D25" +"Expenses!F25" +"'CapChrg-AllocExp'!E25" +"'CapChrg-AllocExp'!D25" +"'CapChrg-AllocExp'!F25" +"SUM(C22:C28)" +"GrossMargin!I43" +"D31-M31" +"SUM(C29:C31)" +"+'GM-WeeklyChnge'!C38" +"+'Mgmt Summary'!A3:V3" +"+GrossMargin!D10-[1]GrossMargin!D10" +"SUM(C9:G9)" +"GrossMargin!J10-[1]GrossMargin!J10" +"SUM(H9:J9)" +"SUM(C14:C19)" +"+GrossMargin!D27-[1]GrossMargin!D26" +"GrossMargin!J27-[1]GrossMargin!J26" +"SUM(C9:C13)+SUM(C20:C26)" +"SUM(C28:C30)" +"SUM(E28:E31)" +"'Mgmt Summary'!A3" +"SUM(D10:H10)" +"+I10+K10" +"L10-M10" +"3929-D12" +"72.153" +"25+28.00685+9.33562" +"1875+3125" +"SUM(D15:D20)" +"2126.499-3240+255" +"SUM(D10:D14)+SUM(D21:D27)" +"-500" +"SUM(I31:K31)" +"-2000/4" +"+D29+D31" +"SUM(I29:I31)" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+E9" +"E9-D9" +"233.037+980.581" +"425.358-250-100-50" +"+E20+250" +"SUM(D9:D21)" +"SUM(D22:D25)" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!D9-[1]Expenses!D9" +"D9-C9" +"SUM(C17:C21)" +"SUM(C22:C25)" +"Expenses!D32-[1]Expenses!D29" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"E10-D10" +"+L10" +"L11" +"ROUND(L11-K11,0)" +"SUM(D10:D22)" +"-(D23)" +"-K23" +"SUM(D23:D26)" +"+D9+E9" +"+D9-H9" +"_xll.HPVAL($A10,$A$18,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$18,$A$3,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)" +"SUM(D9:D17)" +"SUM(F9:F16)" +"COUNTA(C7:C10)" +"+F6+J6+N6+R6" +"SUM(E7:E10)" +"COUNTA(C13:C18)" +"SUM(E13:E18)" +"COUNTA(C21:C23)" +"SUM(E21:E23)" +"COUNTA(C34:C41)" +"SUM(E34:E41)" +"COUNTA(C44:C48)" +"SUM(E44:E48)" +"+E11+E19+E24+E32+E42+E64+E49+E54+E59" +"+F6+F12+F20+F25+F33+F60+F43+F50+F55" +"+'Hotlist - Identified '!U3" +"+'Hotlist - Identified '!B25" +"SUM(E8:E9)" +"SUM(K8:K10)" +"SUM(E14:E21)" +"SUM(K15:K21)" +"+'Hotlist - Identified '!B20" +"+'Hotlist - Identified '!B60" +"+E10+E22+E28+K11+K22+K28" +"CELL(""filename"")" +"NOW()" +"C5-D5" +"SUM(C4:C9)" +"SUM(C12:C14)" +"SUM(C17)" +"SUM(C10,C15,C18)" +"SUM(C39,C36)" +"SUM(C19,C22,C25,C28,C33,C40)" +"C5-D5" +"SUM(C4:C9)" +"SUM(C12:C14)" +"SUM(C17)" +"SUM(C10,C15,C18)" +"SUM(C39,C36)" +"SUM(C19,C22,C25,C28,C33,C40)" +"C5-D5" +"SUM(C4:C9)" +"SUM(C12:C14)" +"SUM(C17)" +"SUM(C10,C15,C18)" +"SUM(C39,C36)" +"SUM(C19,C22,C25,C28,C33,C40)" +"C5-D5" +"SUM(C4:C8)" +"SUM(C11:C13)" +"SUM(C16)" +"SUM(C9,C14,C17)" +"SUM(C26:C29)" +"SUM(C41,C38)" +"SUM(C18,C21,C24,C30,C35,C38,C42,C44)" +"SUM(D18,D21,D24,D30,D35,D42,D44)" +"C5-D5" +"SUM(C4:C8)" +"SUM(C11:C13)" +"SUM(C16)" +"SUM(C9,C14,C17)" +"SUM(C26:C29)" +"SUM(C41,C38)" +"SUM(C18,C21,C24,C30,C35,C38,C42,C44)" +"SUM(D18,D21,D24,D30,D35,D42,D44)" +"C5-D5" +"SUM(C4:C8)" +"SUM(C11:C13)" +"SUM(C16)" +"SUM(C9,C14,C17)" +"SUM(C26:C29)" +"SUM(C41,C38)" +"SUM(C18,C21,C24,C30,C35,C38,C42,C44)" +"SUM(D18,D21,D24,D30,D35,D42,D44)" +"1000*'3-31-99 and 98 end'!E26" +"H2" +"1000*'3-31-99 and 98 end'!E6" +"'6-30-99'!D4*1000" +"'9-30-99'!B4" +"1000*'6-30-99'!D5" +"2205.5936898935*1000" +"G6" +"1000*'6-30-99'!M8" +"214*1000" +"1000*'6-30-99'!L8" +"78.436*1000" +"'6-30-99'!D9*1000" +"603.111802771198*1000" +"1000*'3-31-99 and 98 end'!E30" +"1000*'3-31-99 and 98 end'!E31" +"1000*'3-31-99 and 98 end'!E11" +"1000*'6-30-99'!D11" +"'9-30-99'!B12" +"1000*'3-31-99 and 98 end'!E33" +"1000*'3-31-99 and 98 end'!E13" +"1293.358*1000" +"812.28593*1000" +"1000*'3-31-99 and 98 end'!E34" +"1000*'3-31-99 and 98 end'!E14" +"1000*'6-30-99'!D15" +"1000*'3-31-99 and 98 end'!E35" +"1000*'3-31-99 and 98 end'!E15" +"'6-30-99'!D16*1000" +"'9-30-99'!B19" +"(I20-E20)*1/3+E20" +"(I20-E20)*2/3+E20" +"'3-31-99 and 98 end'!E16*1000" +"(L20-I20)*1/3+I20" +"(L20-I20)*2/3+I20" +"L20" +"1000*'6-30-99'!D18" +"1000*'3-31-99 and 98 end'!E39" +"1000*'3-31-99 and 98 end'!E38" +"SQRT(SUMSQ(SUM(E2:E3),E4:E10))" +"AVERAGE($G28:$R28)" +"MAX($G28:$R28)" +"MIN($G28:$R28)" +"E11" +"SQRT(SUMSQ(E13:E19))" +"SQRT(SUMSQ(E20:E23))" +"E24" +"SQRT(SUMSQ(E28:E35))" +"47000252.7202917" +"7589.8558170981*1000" +"6950.63828900979*1000" +"7060.14736265567*1000" +"13910.5867087569*1000" +"12636.5841175892*1000" +"12932.4706021279*1000" +"14984.0014353593*1000" +"15417.1298752834*1000" +"16552.2442717714*1000" +"14243.4885282984*1000" +"15646*1000" +"1000*17930" +"2104.88069699243*1000" +"1908.82298517186*1000" +"1898.64963246316*1000" +"1246.45088192924*1000" +"1242.07137353124*1000" +"1359.75620686751*1000" +"1329.30534*1000" +"1267.75592*1000" +"1388.62009*1000" +"1962.80789*1000" +"1000*1769.07871" +"211*1000" +"617*1000" +"310.375*1000" +"300.099096904298*1000" +"763*1000" +"313.914727602778*1000" +"420.23624*1000" +"444.00061*1000" +"400.83395*1000" +"1000*440.48528" +"1000*444.30535" +"169.393115477633*1000" +"117.904900665046*1000" +"164.113650638791*1000" +"38.2751745749971*1000" +"119.454*1000" +"168.104*1000" +"329.52547*1000" +"360.35069*1000" +"382.2602*1000" +"1000*145.39142" +"1000*284.1883" +"227.938440303285*1000" +"477.394374170693*1000" +"449.119355109042*1000" +"328.064709990273*1000" +"404.324730065462*1000" +"687.039619822875*1000" +"591.419858261914*1000" +"486.483*1000" +"508.539*1000" +"1000*392.6758" +"1000*773.98985" +"3036.533*1000" +"3555.784*1000" +"3806.912*1000" +"3094.43395605016*1000" +"3989.14883549286*1000" +"3819.44382187732*1000" +"3542.05774*1000" +"4596.13534*1000" +"3645.84074*1000" +"1000*7643.21354" +"1000*7568.89083" +"5.20629002060415*1000" +"3*1000" +"25.8491909609698*1000" +"25.18481*1000" +"23.41524*1000" +"1000*19.4488" +"1000*11.97367" +"6049*1000" +"5678.70872*1000" +"5933.2796*1000" +"1000*4372" +"1000*4419.0853" +"1267.492*1000" +"1634.628*1000" +"2032.215*100" +"890.943*1000" +"1000*532.645" +"1000*821.57716" +"791.65*1000" +"944.468*1000" +"435.557*1000" +"452.455*1000" +"1000*341.398" +"806.2952*1000" +"AVERAGE(O21,Q21)" +"'1999'!R28" +"SQRT(SUMSQ(SUM(G2:G3),G4:G12))" +"AVERAGE($G27:$R27)" +"MAX($G27:$R27)" +"MIN($G27:$R27)" +"G13" +"SQRT(SUMSQ(G15:G19))" +"SQRT(SUMSQ(G20:G22))" +"G23" +"SQRT(SUMSQ(E27:E34))" +"B4-L4" +"'6-30-99'!D4*1000" +"B4-R4" +"1000*'3-31-99 and 98 end'!E26" +"'6-30-99'!L8*1000" +"'6-30-99'!M8*1000" +"'6-30-99'!D9*1000" +"1000*'3-31-99 and 98 end'!E30" +"SQRT(SUMSQ(B15:B16))-L15" +"1000*'3-31-99 and 98 end'!E33" +"'6-30-99'!D15*1000" +"1000*'3-31-99 and 98 end'!E34" +"'6-30-99'!D16*1000" +"1000*'3-31-99 and 98 end'!E35" +"'6-30-99'!D19*1000" +"1000*'3-31-99 and 98 end'!E38" +"B35-'6-30-99'!C28*1000" +"'6-30-99'!C28*1000" +"B35-Q33" +"'3-31-99 and 98 end'!D57*1000" +"'3-31-99 and 98 end'!D59*1000" +"SQRT(SUMSQ(SUM(B4:B5),B6:B11))" +"SQRT(SUMSQ(B20:B22))" +"'3-31-99 and 98 end'!D58*1000" +"B12" +"B23" +"SQRT(SUMSQ(B14:B19))" +"C40-M38" +"'6-30-99'!F31*1000" +"SQRT(SUMSQ(Q33:R36))" +"N8" +"SQRT(SUMSQ(L8:M8))" +"SQRT(SUMSQ(114000,853000))/1000" +"5559.999+3735.856" +"SQRT(SUMSQ((D4+D5),D6:D10))" +"SQRT(SUMSQ(D17:D18))" +"D11" +"D20" +"D19" +"SQRT(SUMSQ(D14:D16))" +"SQRT(SUMSQ(C28:D31))" +"C28-C44" +"C30-C45" +"C29-C46" +"O10" +"7670143.95733098/1000" +"4486332.97924044/1000" +"SQRT(SUMSQ((E6+E7),E8:E10))" +"SQRT(SUMSQ(E16:E17))" +"E12" +"E18" +"E11" +"SQRT(SUMSQ(E13:E15))" +"1000*'3-31-99 and 98 end'!E26" +"H2" +"1000*'3-31-99 and 98 end'!E6" +"'6-30-99'!D4*1000" +"'9-30-99'!B4" +"1000*'6-30-99'!D5" +"2205.5936898935*1000" +"G6" +"1000*'6-30-99'!M8" +"214*1000" +"1000*'6-30-99'!L8" +"78.436*1000" +"'6-30-99'!D9*1000" +"603.111802771198*1000" +"1000*'3-31-99 and 98 end'!E30" +"1000*'3-31-99 and 98 end'!E31" +"1000*'3-31-99 and 98 end'!E11" +"1000*'6-30-99'!D11" +"'9-30-99'!B12" +"1000*'3-31-99 and 98 end'!E33" +"1000*'3-31-99 and 98 end'!E13" +"1293.358*1000" +"812.28593*1000" +"1000*'3-31-99 and 98 end'!E34" +"1000*'3-31-99 and 98 end'!E14" +"1000*'6-30-99'!D15" +"1000*'3-31-99 and 98 end'!E35" +"1000*'3-31-99 and 98 end'!E15" +"'6-30-99'!D16*1000" +"'9-30-99'!B19" +"(I20-E20)*1/3+E20" +"(I20-E20)*2/3+E20" +"'3-31-99 and 98 end'!E16*1000" +"(L20-I20)*1/3+I20" +"(L20-I20)*2/3+I20" +"L20" +"1000*'6-30-99'!D18" +"1000*'3-31-99 and 98 end'!E39" +"1000*'3-31-99 and 98 end'!E38" +"SQRT(SUMSQ(SUM(E2:E3),E4:E10))" +"AVERAGE($G28:$R28)" +"MAX($G28:$R28)" +"MIN($G28:$R28)" +"E11" +"SQRT(SUMSQ(E13:E19))" +"SQRT(SUMSQ(E20:E23))" +"E24" +"SQRT(SUMSQ(E28:E35))" +"47000252.7202917" +"7589.8558170981*1000" +"6950.63828900979*1000" +"7060.14736265567*1000" +"13910.5867087569*1000" +"12636.5841175892*1000" +"12932.4706021279*1000" +"14984.0014353593*1000" +"15417.1298752834*1000" +"16552.2442717714*1000" +"14243.4885282984*1000" +"15646*1000" +"1000*17930" +"2104.88069699243*1000" +"1908.82298517186*1000" +"1898.64963246316*1000" +"1246.45088192924*1000" +"1242.07137353124*1000" +"1359.75620686751*1000" +"1329.30534*1000" +"1267.75592*1000" +"1388.62009*1000" +"1962.80789*1000" +"1000*1769.07871" +"211*1000" +"617*1000" +"310.375*1000" +"300.099096904298*1000" +"763*1000" +"313.914727602778*1000" +"420.23624*1000" +"444.00061*1000" +"400.83395*1000" +"1000*440.48528" +"1000*444.30535" +"169.393115477633*1000" +"117.904900665046*1000" +"164.113650638791*1000" +"38.2751745749971*1000" +"119.454*1000" +"168.104*1000" +"329.52547*1000" +"360.35069*1000" +"382.2602*1000" +"1000*145.39142" +"1000*284.1883" +"227.938440303285*1000" +"477.394374170693*1000" +"449.119355109042*1000" +"328.064709990273*1000" +"404.324730065462*1000" +"687.039619822875*1000" +"591.419858261914*1000" +"486.483*1000" +"508.539*1000" +"1000*392.6758" +"1000*773.98985" +"3036.533*1000" +"3555.784*1000" +"3806.912*1000" +"3094.43395605016*1000" +"3989.14883549286*1000" +"3819.44382187732*1000" +"3542.05774*1000" +"4596.13534*1000" +"3645.84074*1000" +"1000*7643.21354" +"1000*7568.89083" +"5.20629002060415*1000" +"3*1000" +"25.8491909609698*1000" +"25.18481*1000" +"23.41524*1000" +"1000*19.4488" +"1000*11.97367" +"6049*1000" +"5678.70872*1000" +"5933.2796*1000" +"1000*4372" +"1000*4419.0853" +"1267.492*1000" +"1634.628*1000" +"2032.215*100" +"890.943*1000" +"1000*532.645" +"1000*821.57716" +"791.65*1000" +"944.468*1000" +"435.557*1000" +"452.455*1000" +"1000*341.398" +"806.2952*1000" +"AVERAGE(O21,Q21)" +"'1999'!R28" +"SQRT(SUMSQ(SUM(G2:G3),G4:G12))" +"AVERAGE($G27:$R27)" +"MAX($G27:$R27)" +"MIN($G27:$R27)" +"G13" +"SQRT(SUMSQ(G15:G19))" +"SQRT(SUMSQ(G20:G22))" +"G23" +"SQRT(SUMSQ(E27:E34))" +"B4-L4" +"'6-30-99'!D4*1000" +"B4-R4" +"1000*'3-31-99 and 98 end'!E26" +"'6-30-99'!L8*1000" +"'6-30-99'!M8*1000" +"'6-30-99'!D9*1000" +"1000*'3-31-99 and 98 end'!E30" +"SQRT(SUMSQ(B15:B16))-L15" +"1000*'3-31-99 and 98 end'!E33" +"'6-30-99'!D15*1000" +"1000*'3-31-99 and 98 end'!E34" +"'6-30-99'!D16*1000" +"1000*'3-31-99 and 98 end'!E35" +"'6-30-99'!D19*1000" +"1000*'3-31-99 and 98 end'!E38" +"B35-'6-30-99'!C28*1000" +"'6-30-99'!C28*1000" +"B35-Q33" +"'3-31-99 and 98 end'!D57*1000" +"'3-31-99 and 98 end'!D59*1000" +"SQRT(SUMSQ(SUM(B4:B5),B6:B11))" +"SQRT(SUMSQ(B20:B22))" +"'3-31-99 and 98 end'!D58*1000" +"B12" +"B23" +"SQRT(SUMSQ(B14:B19))" +"C40-M38" +"'6-30-99'!F31*1000" +"SQRT(SUMSQ(Q33:R36))" +"N8" +"SQRT(SUMSQ(L8:M8))" +"SQRT(SUMSQ(114000,853000))/1000" +"5559.999+3735.856" +"SQRT(SUMSQ((D4+D5),D6:D10))" +"SQRT(SUMSQ(D17:D18))" +"D11" +"D20" +"D19" +"SQRT(SUMSQ(D14:D16))" +"SQRT(SUMSQ(C28:D31))" +"C28-C44" +"C30-C45" +"C29-C46" +"O10" +"7670143.95733098/1000" +"4486332.97924044/1000" +"SQRT(SUMSQ((E6+E7),E8:E10))" +"SQRT(SUMSQ(E16:E17))" +"E12" +"E18" +"E11" +"SQRT(SUMSQ(E13:E15))" +"SUM(B4:B27)" +"1000*'3-31-99 and 98 end'!E26" +"H2" +"1000*'3-31-99 and 98 end'!E6" +"'6-30-99'!D4*1000" +"'9-30-99'!B4" +"1000*'6-30-99'!D5" +"2205.5936898935*1000" +"G6" +"1000*'6-30-99'!M8" +"214*1000" +"1000*'6-30-99'!L8" +"78.436*1000" +"'6-30-99'!D9*1000" +"603.111802771198*1000" +"1000*'3-31-99 and 98 end'!E30" +"1000*'3-31-99 and 98 end'!E31" +"1000*'3-31-99 and 98 end'!E11" +"1000*'6-30-99'!D11" +"'9-30-99'!B12" +"1000*'3-31-99 and 98 end'!E33" +"1000*'3-31-99 and 98 end'!E13" +"1293.358*1000" +"812.28593*1000" +"1000*'3-31-99 and 98 end'!E34" +"1000*'3-31-99 and 98 end'!E14" +"1000*'6-30-99'!D15" +"1000*'3-31-99 and 98 end'!E35" +"1000*'3-31-99 and 98 end'!E15" +"'6-30-99'!D16*1000" +"'9-30-99'!B19" +"(I20-E20)*1/3+E20" +"(I20-E20)*2/3+E20" +"'3-31-99 and 98 end'!E16*1000" +"(L20-I20)*1/3+I20" +"(L20-I20)*2/3+I20" +"L20" +"1000*'6-30-99'!D18" +"1000*'3-31-99 and 98 end'!E39" +"1000*'3-31-99 and 98 end'!E38" +"SQRT(SUMSQ(SUM(E2:E3),E4:E10))" +"AVERAGE($G28:$R28)" +"MAX($G28:$R28)" +"MIN($G28:$R28)" +"E11" +"SQRT(SUMSQ(E13:E19))" +"SQRT(SUMSQ(E20:E23))" +"E24" +"SQRT(SUMSQ(E28:E35))" +"47000252.7202917" +"7589.8558170981*1000" +"6950.63828900979*1000" +"7060.14736265567*1000" +"13910.5867087569*1000" +"12636.5841175892*1000" +"12932.4706021279*1000" +"14984.0014353593*1000" +"15417.1298752834*1000" +"16552.2442717714*1000" +"14243.4885282984*1000" +"15646*1000" +"1000*17930" +"2104.88069699243*1000" +"1908.82298517186*1000" +"1898.64963246316*1000" +"1246.45088192924*1000" +"1242.07137353124*1000" +"1359.75620686751*1000" +"1329.30534*1000" +"1267.75592*1000" +"1388.62009*1000" +"1962.80789*1000" +"1000*1769.07871" +"211*1000" +"617*1000" +"310.375*1000" +"300.099096904298*1000" +"763*1000" +"313.914727602778*1000" +"420.23624*1000" +"444.00061*1000" +"400.83395*1000" +"1000*440.48528" +"1000*444.30535" +"169.393115477633*1000" +"117.904900665046*1000" +"164.113650638791*1000" +"38.2751745749971*1000" +"119.454*1000" +"168.104*1000" +"329.52547*1000" +"360.35069*1000" +"382.2602*1000" +"1000*145.39142" +"1000*284.1883" +"227.938440303285*1000" +"477.394374170693*1000" +"449.119355109042*1000" +"328.064709990273*1000" +"404.324730065462*1000" +"687.039619822875*1000" +"591.419858261914*1000" +"486.483*1000" +"508.539*1000" +"1000*392.6758" +"1000*773.98985" +"3036.533*1000" +"3555.784*1000" +"3806.912*1000" +"3094.43395605016*1000" +"3989.14883549286*1000" +"3819.44382187732*1000" +"3542.05774*1000" +"4596.13534*1000" +"3645.84074*1000" +"1000*7643.21354" +"1000*7568.89083" +"5.20629002060415*1000" +"3*1000" +"25.8491909609698*1000" +"25.18481*1000" +"23.41524*1000" +"1000*19.4488" +"1000*11.97367" +"6049*1000" +"5678.70872*1000" +"5933.2796*1000" +"1000*4372" +"1000*4419.0853" +"1267.492*1000" +"1634.628*1000" +"2032.215*100" +"890.943*1000" +"1000*532.645" +"1000*821.57716" +"791.65*1000" +"944.468*1000" +"435.557*1000" +"452.455*1000" +"1000*341.398" +"806.2952*1000" +"AVERAGE(O21,Q21)" +"'1999'!R28" +"SQRT(SUMSQ(SUM(G2:G3),G4:G12))" +"AVERAGE($G27:$R27)" +"MAX($G27:$R27)" +"MIN($G27:$R27)" +"G13" +"SQRT(SUMSQ(G15:G19))" +"SQRT(SUMSQ(G20:G22))" +"G23" +"SQRT(SUMSQ(E27:E34))" +"B4-L4" +"'6-30-99'!D4*1000" +"B4-R4" +"1000*'3-31-99 and 98 end'!E26" +"'6-30-99'!L8*1000" +"'6-30-99'!M8*1000" +"'6-30-99'!D9*1000" +"1000*'3-31-99 and 98 end'!E30" +"SQRT(SUMSQ(B15:B16))-L15" +"1000*'3-31-99 and 98 end'!E33" +"'6-30-99'!D15*1000" +"1000*'3-31-99 and 98 end'!E34" +"'6-30-99'!D16*1000" +"1000*'3-31-99 and 98 end'!E35" +"'6-30-99'!D19*1000" +"1000*'3-31-99 and 98 end'!E38" +"B35-'6-30-99'!C28*1000" +"'6-30-99'!C28*1000" +"B35-Q33" +"'3-31-99 and 98 end'!D57*1000" +"'3-31-99 and 98 end'!D59*1000" +"SQRT(SUMSQ(SUM(B4:B5),B6:B11))" +"SQRT(SUMSQ(B20:B22))" +"'3-31-99 and 98 end'!D58*1000" +"B12" +"B23" +"SQRT(SUMSQ(B14:B19))" +"C40-M38" +"'6-30-99'!F31*1000" +"SQRT(SUMSQ(Q33:R36))" +"N8" +"SQRT(SUMSQ(L8:M8))" +"SQRT(SUMSQ(114000,853000))/1000" +"5559.999+3735.856" +"SQRT(SUMSQ((D4+D5),D6:D10))" +"SQRT(SUMSQ(D17:D18))" +"D11" +"D20" +"D19" +"SQRT(SUMSQ(D14:D16))" +"SQRT(SUMSQ(C28:D31))" +"C28-C44" +"C30-C45" +"C29-C46" +"O10" +"7670143.95733098/1000" +"4486332.97924044/1000" +"SQRT(SUMSQ((E6+E7),E8:E10))" +"SQRT(SUMSQ(E16:E17))" +"E12" +"E18" +"E11" +"SQRT(SUMSQ(E13:E15))" +"Data!F12" +"SUM(J12:N12)" +"Data!F28" +"+Data!F37" +"Data!F15" +"Data!F31" +"Data!F21" +"+'template from individuals'!B37+'template from individuals'!C37" +"+'template from individuals'!D37+'template from individuals'!E37" +"+'template from individuals'!F37+'template from individuals'!G37" +"+'template from individuals'!H37+'template from individuals'!I37" +"+'WE 2-1 EOL Data'!B6+'WE 2-1 EOL Data'!B29" +"+'template from individuals'!B45+'template from individuals'!C45" +"+'template from individuals'!D45+'template from individuals'!E45" +"+'template from individuals'!F45+'template from individuals'!G45" +"+'template from individuals'!H45+'template from individuals'!I45" +"+'WE 2-1 EOL Data'!B13+'WE 2-1 EOL Data'!B36" +"+'template from individuals'!B47+'template from individuals'!C47" +"+'template from individuals'!D47+'template from individuals'!E47" +"+'template from individuals'!F47+'template from individuals'!G47" +"+'template from individuals'!H47+'template from individuals'!I47" +"+'WE 2-1 EOL Data'!B9+'WE 2-1 EOL Data'!B32" +"+'template from individuals'!B49+'template from individuals'!C49" +"+'template from individuals'!D49+'template from individuals'!E49" +"+'template from individuals'!F49+'template from individuals'!G49" +"+'template from individuals'!H49+'template from individuals'!I49" +"+'WE 2-1 EOL Data'!B10+'WE 2-1 EOL Data'!B11+'WE 2-1 EOL Data'!B33+'WE 2-1 EOL Data'!B34" +"+'template from individuals'!B46+'template from individuals'!C46" +"+'template from individuals'!D46+'template from individuals'!E46" +"+'template from individuals'!F46+'template from individuals'!G46" +"+'template from individuals'!H46+'template from individuals'!I46" +"+'template from individuals'!B48+'template from individuals'!C48" +"+'template from individuals'!D48+'template from individuals'!E48" +"+'template from individuals'!F48+'template from individuals'!G48" +"+'template from individuals'!H48+'template from individuals'!I48" +"+'WE 2-1 EOL Data'!B14+'WE 2-1 EOL Data'!B37" +"+'template from individuals'!B56+'template from individuals'!C56" +"+'template from individuals'!D56+'template from individuals'!E56" +"+'template from individuals'!F56+'template from individuals'!G56" +"+'template from individuals'!H56+'template from individuals'!I56" +"+'EIM New Deals'!J12+'EIM New Deals'!K12+'EIM New Deals'!J28+'EIM New Deals'!K28" +"+'EIM New Deals'!J11+'EIM New Deals'!K11+'EIM New Deals'!J27+'EIM New Deals'!K27" +"+'template from individuals'!B58+'template from individuals'!C58" +"+'EIM New Deals'!J14+'EIM New Deals'!K14+'EIM New Deals'!J30+'EIM New Deals'!K30" +"1758331589/1000000" +"3201106470/1000000" +"1942345461/1000000" +"4952206066/1000000" +"(+'WE 2-1 EOL Data'!C6+'WE 2-1 EOL Data'!C29)/1000000" +"16046241/1000000" +"52662791/1000000" +"48150655/1000000" +"37589241/1000000" +"'template from eol'!C58" +"'template from eol'!E58" +"'template from eol'!G58" +"'template from eol'!I58" +"+'WE 2-1 EOL Data'!C58" +"90430383/1000" +"172783348/1000" +"107852720/1000" +"150981588/1000" +"(+'WE 2-1 EOL Data'!C9+'WE 2-1 EOL Data'!C32)/1000" +"(1745341+1242373)/1000" +"(2854306+534627)/1000" +"(3053119+1631000)/1000" +"(1974010+1990000)/1000" +"(+'WE 2-1 EOL Data'!C10+'WE 2-1 EOL Data'!C11+'WE 2-1 EOL Data'!C33+'WE 2-1 EOL Data'!C34)/1000" +"34100/1000" +"107570/1000" +"(+'WE 2-1 EOL Data'!C14+'WE 2-1 EOL Data'!C37)/1000" +"+'WE 2-1 EOL Data'!C12+'WE 2-1 EOL Data'!C35" +"B45" +"C45" +"D45" +"55132+4311-40529-3176" +"6859190070+194044764-4773993265-135849441" +"5867+1788-4158-1400" +"64951720+6934050-47669640-5710650" +"6109+469+36-4592-397-33" +"152947000+7757000+832595-114735000-6753000-804595" +"110-91" +"3234500-2686250" +"29-24" +"1215000-1020000" +"64-56" +"20400-17400" +"26-18" +"65000-45000" +"13338+2004-9715-1574" +"7577517320+538599790-5634611180-351626838" +"5554+4032-3997-3087" +"76427909+60080482-57787682-43280956" +"6483+397+180-4893-294-143" +"510007317+10867017+7486462-381986081-7339728-6329636" +"133-105" +"11572096-6940526" +"106-75" +"5575507-4378000" +"68-57" +"366600-313600" +"638-493" +"28642250-23009750" +"19-13" +"133020-106670" +"196-146+81" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"SUM(B37:I37)" +"+B13+B29" +"+B6+B7+B22+B23" +"+B8+B9+B24+B25" +"+B11+B27" +"+B16" +"+B18+B32" +"B37-B52" +"C49*0.0022374" +"C55+C51+C40+C39+C17+C16" +"B6+B29" +"SUM(G47:G50)" +"SUM(G53:G55)" +"COUNTA(C7:C10)" +"+F6+J6+N6+R6" +"SUM(E7:E10)" +"COUNTA(C13:C19)" +"SUM(E13:E19)" +"COUNTA(C22:C24)" +"SUM(E22:E24)" +"COUNTA(C27:C32)" +"SUM(E27:E32)" +"COUNTA(C35:C42)" +"SUM(E35:E42)" +"+E11+E20+E25+E33+E43+E69+E48+E53+E58+E63" +"+F6+F12+F21+F26+F34+F64+F44+F49+F54+F59" +"+'Hotlist - Identified '!U3" +"+'Hotlist - Identified '!B26" +"SUM(E8:E9)" +"SUM(K8:K10)" +"SUM(E14:E21)" +"SUM(K15:K21)" +"+'Hotlist - Identified '!B21" +"+'Hotlist - Identified '!B64" +"+E10+E22+E28+K11+K22+K28" +"CELL(""filename"")" +"NOW()" +"+'Mgmt Summary'!C9" +"C9-D9" +"GrossMargin!J10" +"SUM(G9:I9)" +"J9-K9-M9-N9-L9" +"ROUND(SUM(Q9:U9),0)" +"+'Mgmt Summary'!#REF!" +"+'Mgmt Summary'!C20" +"SUM(C9:C18)" +"+'Mgmt Summary'!C16" +"GrossMargin!J27" +"GrossMargin!#REF!" +"SUM(C21:C24)" +"SUM(F19:F23)" +"+C19+C25" +"SUM(F25:F26)" +"+'Mgmt Summary'!C24" +"GrossMargin!J28" +"SUM(C28:C34)" +"SUM(C35:C37)" +"+'GM-WeeklyChnge'!C38" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!J9" +"+'Mgmt Summary'!C9" +"-D8+C8" +"+Expenses!D9+'CapChrg-AllocExp'!K10+'CapChrg-AllocExp'!D10" +"+H8-G8" +"+C8-G8" +"D8-H8" +"K8-L8" +"+C8-'[1]QTD Mgmt Summary'!C8" +"-G8+'[1]QTD Mgmt Summary'!G8" +"+O8+P8" +"(-G13+'[1]QTD Mgmt Summary'!G13)*0" +"+Expenses!D20+'CapChrg-AllocExp'!K21" +"+C19-'[1]QTD Mgmt Summary'!C18" +"(-G19+'[1]QTD Mgmt Summary'!G18)*0" +"SUM(C8:C20)" +"+'Mgmt Summary'!L24+'Mgmt Summary'!M24+'Mgmt Summary'!N24" +"+'Mgmt Summary'!D24" +"+Expenses!D25" +"+'CapChrg-AllocExp'!D25" +"SUM(C21:C26)" +"D30-C30" +"+'Mgmt Summary'!M31" +"+C28-C30" +"SUM(G28:G30)" +"+'GM-WeeklyChnge'!C32" +"+'Expense Weekly Change'!E20+'Expense Weekly Change'!E18" +"+'GM-WeeklyChnge'!D32" +"+'Expense Weekly Change'!E9+'Expense Weekly Change'!E10+'Expense Weekly Change'!E11+'Expense Weekly Change'!E12+'Expense Weekly Change'!E13+'Expense Weekly Change'!E14+'Expense Weekly Change'!E15+'Expense Weekly Change'!E16+'Expense Weekly Change'!E17" +"+'GM-WeeklyChnge'!E32+'GM-WeeklyChnge'!F32+'GM-WeeklyChnge'!G32" +"-G30+'[1]QTD Mgmt Summary'!$G$29" +"SUM(E38:E41)" +"+[1]GrossMargin!$I$32" +"+'[1]QTD Mgmt Summary'!$G$31" +"+GrossMargin!I33" +"+G32" +"+E46-E45" +"GrossMargin!M10" +"Expenses!E9+'CapChrg-AllocExp'!E10+'CapChrg-AllocExp'!L10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"+GrossMargin!M21" +"+Expenses!E14+'CapChrg-AllocExp'!E15+'CapChrg-AllocExp'!L15" +"+GrossMargin!I21" +"+'CapChrg-AllocExp'!D15" +"+'CapChrg-AllocExp'!K15" +"+'CapChrg-AllocExp'!F15" +"GrossMargin!J17" +"GrossMargin!M27" +"GrossMargin!I27" +"SUM(C9:C21)" +"Expenses!E24" +"'CapChrg-AllocExp'!D26" +"+Expenses!D24" +"-M24+D24" +"+'CapChrg-AllocExp'!L26" +"D25-N25" +"GrossMargin!M31" +"Expenses!E25" +"GrossMargin!I31" +"Expenses!D25" +"Expenses!F25" +"'CapChrg-AllocExp'!E25" +"'CapChrg-AllocExp'!D25" +"'CapChrg-AllocExp'!F25" +"SUM(C22:C28)" +"GrossMargin!I43" +"D31-M31" +"SUM(C29:C31)" +"+'GM-WeeklyChnge'!C38" +"+'Mgmt Summary'!A3:V3" +"+GrossMargin!D10-[1]GrossMargin!D10" +"SUM(C9:G9)" +"GrossMargin!J10-[1]GrossMargin!J10" +"SUM(H9:J9)" +"SUM(C14:C19)" +"+GrossMargin!D27-[1]GrossMargin!D26" +"GrossMargin!J27-[1]GrossMargin!J26" +"SUM(C9:C13)+SUM(C20:C26)" +"SUM(C28:C30)" +"SUM(E28:E31)" +"'Mgmt Summary'!A3" +"SUM(D10:H10)" +"+I10+K10" +"L10-M10" +"-4-D12" +"38.964+65.627" +"1875+3125" +"SUM(D15:D20)" +"1044" +"2126.499-3240+255" +"SUM(D10:D14)+SUM(D21:D27)" +"-500" +"SUM(I31:K31)" +"-2000/4" +"+D29+D31" +"SUM(I29:I31)" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+E9" +"E9-D9" +"233.037+980.581" +"425.358-250-100-50" +"+E20+250" +"SUM(D9:D21)" +"SUM(D22:D25)" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!D9-[1]Expenses!D9" +"D9-C9" +"SUM(C17:C21)" +"SUM(C22:C25)" +"Expenses!D32-[1]Expenses!D29" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"E10-D10" +"+L10" +"L11" +"ROUND(L11-K11,0)" +"SUM(D10:D22)" +"-(D23)" +"-K23" +"SUM(D23:D26)" +"+D9+E9" +"+D9-H9" +"_xll.HPVAL($A10,$A$18,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$18,$A$3,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)" +"SUM(D9:D17)" +"SUM(F9:F16)" +"SUM(E43:E67)" +"1+5+6" +"1+1" +"+D7-C7" +"+G7-H7" +"1+10+3+1" +"1+4+1" +"1+2" +"SUM(C7:C10)" +"1+1+4+4" +"1+1+2+2" +"SUM(C14)" +"3+8+1+1+1" +"1+1+2" +"2+1+1" +"+C22+C15+C11" +"+E7-D7" +"SUM(D7:D9)" +"SUM(D12:D15)" +"SUM(D23:D24)" +"+D25+D21+D16+D10" +"+D34" +"SUM(D39:D43)" +"+D51" +"+D57+D52+D49+D44" +"+D59+D36+D27" +"+'[1]CC 105602 - HC'!$N$58" +"+'[1]CC 105603 - HC'!$N$24" +"+'[1]CC 105604 - HC'!$N$24" +"+'[1]CC 105605 - HC'!$N$24" +"+'[1]CC 105606 - HC'!$N$24" +"+'[1]CC 105607 - HC'!$N$24" +"+'[1]CC 105608 - HC'!$N$24" +"+'[1]CC 105610 - HC'!$N$24" +"1+10+3+1" +"+'[1]CC 105629 - HC'!$N$24" +"1+5+6" +"1+4+1" +"1+2" +"SUM(C8:C23)" +"1+1+4+4" +"SUM(C35)" +"1+1+2" +"3+8+1+1+1" +"2+1+1" +"SUM(C45:C47)" +"+C50+C37+C24" +"1000*'3-31-99 and 98 end'!E26" +"H2" +"1000*'3-31-99 and 98 end'!E6" +"'6-30-99'!D4*1000" +"'9-30-99'!B4" +"1000*'6-30-99'!D5" +"2205.5936898935*1000" +"G6" +"1000*'6-30-99'!M8" +"214*1000" +"1000*'6-30-99'!L8" +"78.436*1000" +"'6-30-99'!D9*1000" +"603.111802771198*1000" +"1000*'3-31-99 and 98 end'!E30" +"1000*'3-31-99 and 98 end'!E31" +"1000*'3-31-99 and 98 end'!E11" +"1000*'6-30-99'!D11" +"'9-30-99'!B12" +"1000*'3-31-99 and 98 end'!E33" +"1000*'3-31-99 and 98 end'!E13" +"1293.358*1000" +"812.28593*1000" +"1000*'3-31-99 and 98 end'!E34" +"1000*'3-31-99 and 98 end'!E14" +"1000*'6-30-99'!D15" +"1000*'3-31-99 and 98 end'!E35" +"1000*'3-31-99 and 98 end'!E15" +"'6-30-99'!D16*1000" +"'9-30-99'!B19" +"(I20-E20)*1/3+E20" +"(I20-E20)*2/3+E20" +"'3-31-99 and 98 end'!E16*1000" +"(L20-I20)*1/3+I20" +"(L20-I20)*2/3+I20" +"L20" +"1000*'6-30-99'!D18" +"1000*'3-31-99 and 98 end'!E39" +"1000*'3-31-99 and 98 end'!E38" +"SQRT(SUMSQ(SUM(E2:E3),E4:E10))" +"AVERAGE($G28:$R28)" +"MAX($G28:$R28)" +"MIN($G28:$R28)" +"E11" +"SQRT(SUMSQ(E13:E19))" +"SQRT(SUMSQ(E20:E23))" +"E24" +"SQRT(SUMSQ(E28:E35))" +"47000252.7202917" +"7589.8558170981*1000" +"6950.63828900979*1000" +"7060.14736265567*1000" +"13910.5867087569*1000" +"12636.5841175892*1000" +"12932.4706021279*1000" +"14984.0014353593*1000" +"15417.1298752834*1000" +"16552.2442717714*1000" +"14243.4885282984*1000" +"15646*1000" +"1000*17930" +"2104.88069699243*1000" +"1908.82298517186*1000" +"1898.64963246316*1000" +"1246.45088192924*1000" +"1242.07137353124*1000" +"1359.75620686751*1000" +"1329.30534*1000" +"1267.75592*1000" +"1388.62009*1000" +"1962.80789*1000" +"1000*1769.07871" +"211*1000" +"617*1000" +"310.375*1000" +"300.099096904298*1000" +"763*1000" +"313.914727602778*1000" +"420.23624*1000" +"444.00061*1000" +"400.83395*1000" +"1000*440.48528" +"1000*444.30535" +"169.393115477633*1000" +"117.904900665046*1000" +"164.113650638791*1000" +"38.2751745749971*1000" +"119.454*1000" +"168.104*1000" +"329.52547*1000" +"360.35069*1000" +"382.2602*1000" +"1000*145.39142" +"1000*284.1883" +"227.938440303285*1000" +"477.394374170693*1000" +"449.119355109042*1000" +"328.064709990273*1000" +"404.324730065462*1000" +"687.039619822875*1000" +"591.419858261914*1000" +"486.483*1000" +"508.539*1000" +"1000*392.6758" +"1000*773.98985" +"3036.533*1000" +"3555.784*1000" +"3806.912*1000" +"3094.43395605016*1000" +"3989.14883549286*1000" +"3819.44382187732*1000" +"3542.05774*1000" +"4596.13534*1000" +"3645.84074*1000" +"1000*7643.21354" +"1000*7568.89083" +"5.20629002060415*1000" +"3*1000" +"25.8491909609698*1000" +"25.18481*1000" +"23.41524*1000" +"1000*19.4488" +"1000*11.97367" +"6049*1000" +"5678.70872*1000" +"5933.2796*1000" +"1000*4372" +"1000*4419.0853" +"1267.492*1000" +"1634.628*1000" +"2032.215*100" +"890.943*1000" +"1000*532.645" +"1000*821.57716" +"791.65*1000" +"944.468*1000" +"435.557*1000" +"452.455*1000" +"1000*341.398" +"806.2952*1000" +"AVERAGE(M22,O22)" +"'1999'!R28" +"SQRT(SUMSQ(SUM(E2:E3),E4:E12))" +"AVERAGE($E28:$P28)" +"MAX($E28:$P28)" +"MIN($E28:$P28)" +"E13" +"SQRT(SUMSQ(E15:E20))" +"SQRT(SUMSQ(E21:E23))" +"E24" +"SQRT(SUMSQ(C28:C35))" +"B4-L4" +"'6-30-99'!D4*1000" +"B4-R4" +"1000*'3-31-99 and 98 end'!E26" +"'6-30-99'!L8*1000" +"'6-30-99'!M8*1000" +"'6-30-99'!D9*1000" +"1000*'3-31-99 and 98 end'!E30" +"SQRT(SUMSQ(B15:B16))-L15" +"1000*'3-31-99 and 98 end'!E33" +"'6-30-99'!D15*1000" +"1000*'3-31-99 and 98 end'!E34" +"'6-30-99'!D16*1000" +"1000*'3-31-99 and 98 end'!E35" +"'6-30-99'!D19*1000" +"1000*'3-31-99 and 98 end'!E38" +"B35-'6-30-99'!C28*1000" +"'6-30-99'!C28*1000" +"B35-Q33" +"'3-31-99 and 98 end'!D57*1000" +"'3-31-99 and 98 end'!D59*1000" +"SQRT(SUMSQ(SUM(B4:B5),B6:B11))" +"SQRT(SUMSQ(B20:B22))" +"'3-31-99 and 98 end'!D58*1000" +"B12" +"B23" +"SQRT(SUMSQ(B14:B19))" +"C40-M38" +"'6-30-99'!F31*1000" +"SQRT(SUMSQ(Q33:R36))" +"N8" +"SQRT(SUMSQ(L8:M8))" +"SQRT(SUMSQ(114000,853000))/1000" +"5559.999+3735.856" +"SQRT(SUMSQ((D4+D5),D6:D10))" +"SQRT(SUMSQ(D17:D18))" +"D11" +"D20" +"D19" +"SQRT(SUMSQ(D14:D16))" +"SQRT(SUMSQ(C28:D31))" +"C28-C44" +"C30-C45" +"C29-C46" +"O10" +"7670143.95733098/1000" +"4486332.97924044/1000" +"SQRT(SUMSQ((E6+E7),E8:E10))" +"SQRT(SUMSQ(E16:E17))" +"E12" +"E18" +"E11" +"SQRT(SUMSQ(E13:E15))" +"C5" +"C5" +"C11" +"AVERAGE(C2:C25)" +"IF(AA2=""t"",""t"",IF(AB2=""t"",""t"",""""))" +"IF(AC2=""o"",""o"",IF(AD2=""o"",""o"",""""))" +"IF(AE2=""u"",""u"",IF(AF2=""u"",""u"",""""))" +"IF(AG2=""j"",""j"",IF(AH2=""j"",""j"",""""))" +"IF(AI2=""a"",""a"",IF(AJ2=""a"",""a"",""""))" +"IF(AK2=""d"",""d"",IF(AL2=""d"",""d"",""""))" +"IF(A2="""",Y1,A2)" +"IF($C2=""t"",""t"",IF($D2=""t"",""t"",IF($E2=""t"",""t"",IF($F2=""t"",""t"",IF($G2=""t"",""t"",IF($H2=""t"",""t"",IF($I2=""t"",""t"",IF($J2=""t"",""t"","" ""))))))))" +"IF($K2=""t"",""t"",IF($L2=""t"",""t"",IF($M2=""t"",""t"",IF($N2=""t"",""t"",IF($O2=""t"",""t"","""")))))" +"IF($C2=""o"",""o"",IF($D2=""o"",""o"",IF($E2=""o"",""o"",IF($F2=""o"",""o"",IF($G2=""o"",""o"",IF($H2=""o"",""o"",IF($I2=""o"",""o"",IF($J2=""o"",""o"","" ""))))))))" +"IF($K2=""o"",""o"",IF($L2=""o"",""o"",IF($M2=""o"",""o"",IF($N2=""o"",""o"",IF($O2=""o"",""o"","""")))))" +"IF($C2=""u"",""u"",IF($D2=""u"",""u"",IF($E2=""u"",""u"",IF($F2=""u"",""u"",IF($G2=""u"",""u"",IF($H2=""u"",""u"",IF($I2=""u"",""u"",IF($J2=""u"",""u"","" ""))))))))" +"IF($K2=""u"",""u"",IF($L2=""u"",""u"",IF($M2=""u"",""u"",IF($N2=""u"",""u"",IF($O2=""u"",""u"","""")))))" +"IF($C2=""j"",""j"",IF($D2=""j"",""j"",IF($E2=""j"",""j"",IF($F2=""j"",""j"",IF($G2=""j"",""j"",IF($H2=""j"",""j"",IF($I2=""j"",""j"",IF($J2=""j"",""j"","" ""))))))))" +"IF($K2=""j"",""j"",IF($L2=""j"",""j"",IF($M2=""j"",""j"",IF($N2=""j"",""j"",IF($O2=""j"",""j"","""")))))" +"IF($C2=""a"",""a"",IF($D2=""a"",""a"",IF($E2=""a"",""a"",IF($F2=""a"",""a"",IF($G2=""a"",""a"",IF($H2=""a"",""a"",IF($I2=""a"",""a"",IF($J2=""a"",""a"","" ""))))))))" +"IF($C2=""d"",""d"",IF($D2=""d"",""d"",IF($E2=""d"",""d"",IF($F2=""d"",""d"",IF($G2=""d"",""d"",IF($H2=""d"",""d"",IF($I2=""d"",""d"",IF($J2=""d"",""d"","" ""))))))))" +"IF($K2=""d"",""d"",IF($L2=""d"",""d"",IF($M2=""d"",""d"",IF($N2=""d"",""d"",IF($O2=""d"",""d"","""")))))" +"IF(A60="""",Y58,A60)" +"1000*'3-31-99 and 98 end'!E26" +"H2" +"1000*'3-31-99 and 98 end'!E6" +"'6-30-99'!D4*1000" +"'9-30-99'!B4" +"1000*'6-30-99'!D5" +"2205.5936898935*1000" +"G6" +"1000*'6-30-99'!M8" +"214*1000" +"1000*'6-30-99'!L8" +"78.436*1000" +"'6-30-99'!D9*1000" +"603.111802771198*1000" +"1000*'3-31-99 and 98 end'!E30" +"1000*'3-31-99 and 98 end'!E31" +"1000*'3-31-99 and 98 end'!E11" +"1000*'6-30-99'!D11" +"'9-30-99'!B12" +"1000*'3-31-99 and 98 end'!E33" +"1000*'3-31-99 and 98 end'!E13" +"1293.358*1000" +"812.28593*1000" +"1000*'3-31-99 and 98 end'!E34" +"1000*'3-31-99 and 98 end'!E14" +"1000*'6-30-99'!D15" +"1000*'3-31-99 and 98 end'!E35" +"1000*'3-31-99 and 98 end'!E15" +"'6-30-99'!D16*1000" +"'9-30-99'!B19" +"(I20-E20)*1/3+E20" +"(I20-E20)*2/3+E20" +"'3-31-99 and 98 end'!E16*1000" +"(L20-I20)*1/3+I20" +"(L20-I20)*2/3+I20" +"L20" +"1000*'6-30-99'!D18" +"1000*'3-31-99 and 98 end'!E39" +"1000*'3-31-99 and 98 end'!E38" +"SQRT(SUMSQ(SUM(E2:E3),E4:E10))" +"AVERAGE($G28:$R28)" +"MAX($G28:$R28)" +"MIN($G28:$R28)" +"E11" +"SQRT(SUMSQ(E13:E19))" +"SQRT(SUMSQ(E20:E23))" +"E24" +"SQRT(SUMSQ(E28:E35))" +"47000252.7202917" +"7589.8558170981*1000" +"6950.63828900979*1000" +"7060.14736265567*1000" +"13910.5867087569*1000" +"12636.5841175892*1000" +"12932.4706021279*1000" +"14984.0014353593*1000" +"15417.1298752834*1000" +"16552.2442717714*1000" +"14243.4885282984*1000" +"15646*1000" +"1000*17930" +"2104.88069699243*1000" +"1908.82298517186*1000" +"1898.64963246316*1000" +"1246.45088192924*1000" +"1242.07137353124*1000" +"1359.75620686751*1000" +"1329.30534*1000" +"1267.75592*1000" +"1388.62009*1000" +"1962.80789*1000" +"1000*1769.07871" +"211*1000" +"617*1000" +"310.375*1000" +"300.099096904298*1000" +"763*1000" +"313.914727602778*1000" +"420.23624*1000" +"444.00061*1000" +"400.83395*1000" +"1000*440.48528" +"1000*444.30535" +"169.393115477633*1000" +"117.904900665046*1000" +"164.113650638791*1000" +"38.2751745749971*1000" +"119.454*1000" +"168.104*1000" +"329.52547*1000" +"360.35069*1000" +"382.2602*1000" +"1000*145.39142" +"1000*284.1883" +"227.938440303285*1000" +"477.394374170693*1000" +"449.119355109042*1000" +"328.064709990273*1000" +"404.324730065462*1000" +"687.039619822875*1000" +"591.419858261914*1000" +"486.483*1000" +"508.539*1000" +"1000*392.6758" +"1000*773.98985" +"3036.533*1000" +"3555.784*1000" +"3806.912*1000" +"3094.43395605016*1000" +"3989.14883549286*1000" +"3819.44382187732*1000" +"3542.05774*1000" +"4596.13534*1000" +"3645.84074*1000" +"1000*7643.21354" +"1000*7568.89083" +"5.20629002060415*1000" +"3*1000" +"25.8491909609698*1000" +"25.18481*1000" +"23.41524*1000" +"1000*19.4488" +"1000*11.97367" +"6049*1000" +"5678.70872*1000" +"5933.2796*1000" +"1000*4372" +"1000*4419.0853" +"1267.492*1000" +"1634.628*1000" +"2032.215*100" +"890.943*1000" +"1000*532.645" +"1000*821.57716" +"791.65*1000" +"944.468*1000" +"435.557*1000" +"452.455*1000" +"1000*341.398" +"806.2952*1000" +"'1999'!R28" +"SQRT(SUMSQ(SUM(E2:E3),E4:E12))" +"AVERAGE($E27:$P27)" +"MAX($E27:$P27)" +"MIN($E27:$P27)" +"E13" +"SQRT(SUMSQ(E15:E19))" +"SQRT(SUMSQ(E20:E22))" +"E23" +"SQRT(SUMSQ(C27:C34))" +"E17-E41" +"E30-E42" +"B4-L4" +"'6-30-99'!D4*1000" +"B4-R4" +"1000*'3-31-99 and 98 end'!E26" +"'6-30-99'!L8*1000" +"'6-30-99'!M8*1000" +"'6-30-99'!D9*1000" +"1000*'3-31-99 and 98 end'!E30" +"SQRT(SUMSQ(B15:B16))-L15" +"1000*'3-31-99 and 98 end'!E33" +"'6-30-99'!D15*1000" +"1000*'3-31-99 and 98 end'!E34" +"'6-30-99'!D16*1000" +"1000*'3-31-99 and 98 end'!E35" +"'6-30-99'!D19*1000" +"1000*'3-31-99 and 98 end'!E38" +"B35-'6-30-99'!C28*1000" +"'6-30-99'!C28*1000" +"B35-Q33" +"'3-31-99 and 98 end'!D57*1000" +"'3-31-99 and 98 end'!D59*1000" +"SQRT(SUMSQ(SUM(B4:B5),B6:B11))" +"SQRT(SUMSQ(B20:B22))" +"'3-31-99 and 98 end'!D58*1000" +"B12" +"B23" +"SQRT(SUMSQ(B14:B19))" +"C40-M38" +"'6-30-99'!F31*1000" +"SQRT(SUMSQ(Q33:R36))" +"N8" +"SQRT(SUMSQ(L8:M8))" +"SQRT(SUMSQ(114000,853000))/1000" +"5559.999+3735.856" +"SQRT(SUMSQ((D4+D5),D6:D10))" +"SQRT(SUMSQ(D17:D18))" +"D11" +"D20" +"D19" +"SQRT(SUMSQ(D14:D16))" +"SQRT(SUMSQ(C28:D31))" +"C28-C44" +"C30-C45" +"C29-C46" +"O10" +"7670143.95733098/1000" +"4486332.97924044/1000" +"SQRT(SUMSQ((E6+E7),E8:E10))" +"SQRT(SUMSQ(E16:E17))" +"E12" +"E18" +"E11" +"SQRT(SUMSQ(E13:E15))" +"E1" +"+AVERAGE(D5:E5)" +"(G5-F5)" +"H5/G5" +"+J5*H5" +"SUM(J4:J11)" +"+SUM(K4:K11)" +"1000*'3-31-99 and 98 end'!E26" +"H2" +"1000*'3-31-99 and 98 end'!E6" +"'6-30-99'!D4*1000" +"'9-30-99'!B4" +"1000*'6-30-99'!D5" +"2205.5936898935*1000" +"G6" +"1000*'6-30-99'!M8" +"214*1000" +"1000*'6-30-99'!L8" +"78.436*1000" +"'6-30-99'!D9*1000" +"603.111802771198*1000" +"1000*'3-31-99 and 98 end'!E30" +"1000*'3-31-99 and 98 end'!E31" +"1000*'3-31-99 and 98 end'!E11" +"1000*'6-30-99'!D11" +"'9-30-99'!B12" +"1000*'3-31-99 and 98 end'!E33" +"1000*'3-31-99 and 98 end'!E13" +"1293.358*1000" +"812.28593*1000" +"1000*'3-31-99 and 98 end'!E34" +"1000*'3-31-99 and 98 end'!E14" +"1000*'6-30-99'!D15" +"1000*'3-31-99 and 98 end'!E35" +"1000*'3-31-99 and 98 end'!E15" +"'6-30-99'!D16*1000" +"'9-30-99'!B19" +"(I20-E20)*1/3+E20" +"(I20-E20)*2/3+E20" +"'3-31-99 and 98 end'!E16*1000" +"(L20-I20)*1/3+I20" +"(L20-I20)*2/3+I20" +"L20" +"1000*'6-30-99'!D18" +"1000*'3-31-99 and 98 end'!E39" +"1000*'3-31-99 and 98 end'!E38" +"SQRT(SUMSQ(SUM(E2:E3),E4:E10))" +"AVERAGE($G28:$R28)" +"MAX($G28:$R28)" +"MIN($G28:$R28)" +"E11" +"SQRT(SUMSQ(E13:E19))" +"SQRT(SUMSQ(E20:E23))" +"E24" +"SQRT(SUMSQ(E28:E35))" +"47000252.7202917" +"7589.8558170981*1000" +"6950.63828900979*1000" +"7060.14736265567*1000" +"13910.5867087569*1000" +"12636.5841175892*1000" +"12932.4706021279*1000" +"14984.0014353593*1000" +"15417.1298752834*1000" +"16552.2442717714*1000" +"14243.4885282984*1000" +"15646*1000" +"1000*17930" +"2104.88069699243*1000" +"1908.82298517186*1000" +"1898.64963246316*1000" +"1246.45088192924*1000" +"1242.07137353124*1000" +"1359.75620686751*1000" +"1329.30534*1000" +"1267.75592*1000" +"1388.62009*1000" +"1962.80789*1000" +"1000*1769.07871" +"211*1000" +"617*1000" +"310.375*1000" +"300.099096904298*1000" +"763*1000" +"313.914727602778*1000" +"420.23624*1000" +"444.00061*1000" +"400.83395*1000" +"1000*440.48528" +"1000*444.30535" +"169.393115477633*1000" +"117.904900665046*1000" +"164.113650638791*1000" +"38.2751745749971*1000" +"119.454*1000" +"168.104*1000" +"329.52547*1000" +"360.35069*1000" +"382.2602*1000" +"1000*145.39142" +"1000*284.1883" +"227.938440303285*1000" +"477.394374170693*1000" +"449.119355109042*1000" +"328.064709990273*1000" +"404.324730065462*1000" +"687.039619822875*1000" +"591.419858261914*1000" +"486.483*1000" +"508.539*1000" +"1000*392.6758" +"1000*773.98985" +"3036.533*1000" +"3555.784*1000" +"3806.912*1000" +"3094.43395605016*1000" +"3989.14883549286*1000" +"3819.44382187732*1000" +"3542.05774*1000" +"4596.13534*1000" +"3645.84074*1000" +"1000*7643.21354" +"1000*7568.89083" +"5.20629002060415*1000" +"3*1000" +"25.8491909609698*1000" +"25.18481*1000" +"23.41524*1000" +"1000*19.4488" +"1000*11.97367" +"6049*1000" +"5678.70872*1000" +"5933.2796*1000" +"1000*4372" +"1000*4419.0853" +"1267.492*1000" +"1634.628*1000" +"2032.215*100" +"890.943*1000" +"1000*532.645" +"1000*821.57716" +"791.65*1000" +"944.468*1000" +"435.557*1000" +"452.455*1000" +"1000*341.398" +"806.2952*1000" +"'1999'!R28" +"SQRT(SUMSQ(SUM(E2:E3),E4:E12))" +"AVERAGE($E27:$P27)" +"MAX($E27:$P27)" +"MIN($E27:$P27)" +"E13" +"SQRT(SUMSQ(E15:E19))" +"SQRT(SUMSQ(E20:E22))" +"E23" +"SQRT(SUMSQ(C27:C34))" +"E17-E41" +"E30-E42" +"B4-L4" +"'6-30-99'!D4*1000" +"B4-R4" +"1000*'3-31-99 and 98 end'!E26" +"'6-30-99'!L8*1000" +"'6-30-99'!M8*1000" +"'6-30-99'!D9*1000" +"1000*'3-31-99 and 98 end'!E30" +"SQRT(SUMSQ(B15:B16))-L15" +"1000*'3-31-99 and 98 end'!E33" +"'6-30-99'!D15*1000" +"1000*'3-31-99 and 98 end'!E34" +"'6-30-99'!D16*1000" +"1000*'3-31-99 and 98 end'!E35" +"'6-30-99'!D19*1000" +"1000*'3-31-99 and 98 end'!E38" +"B35-'6-30-99'!C28*1000" +"'6-30-99'!C28*1000" +"B35-Q33" +"'3-31-99 and 98 end'!D57*1000" +"'3-31-99 and 98 end'!D59*1000" +"SQRT(SUMSQ(SUM(B4:B5),B6:B11))" +"SQRT(SUMSQ(B20:B22))" +"'3-31-99 and 98 end'!D58*1000" +"B12" +"B23" +"SQRT(SUMSQ(B14:B19))" +"C40-M38" +"'6-30-99'!F31*1000" +"SQRT(SUMSQ(Q33:R36))" +"N8" +"SQRT(SUMSQ(L8:M8))" +"SQRT(SUMSQ(114000,853000))/1000" +"5559.999+3735.856" +"SQRT(SUMSQ((D4+D5),D6:D10))" +"SQRT(SUMSQ(D17:D18))" +"D11" +"D20" +"D19" +"SQRT(SUMSQ(D14:D16))" +"SQRT(SUMSQ(C28:D31))" +"C28-C44" +"C30-C45" +"C29-C46" +"O10" +"7670143.95733098/1000" +"4486332.97924044/1000" +"SQRT(SUMSQ((E6+E7),E8:E10))" +"SQRT(SUMSQ(E16:E17))" +"E12" +"E18" +"E11" +"SQRT(SUMSQ(E13:E15))" +"1000*'3-31-99 and 98 end'!E26" +"H2" +"1000*'3-31-99 and 98 end'!E6" +"'6-30-99'!D4*1000" +"'9-30-99'!B4" +"1000*'6-30-99'!D5" +"2205.5936898935*1000" +"G6" +"1000*'6-30-99'!M8" +"214*1000" +"1000*'6-30-99'!L8" +"78.436*1000" +"'6-30-99'!D9*1000" +"603.111802771198*1000" +"1000*'3-31-99 and 98 end'!E30" +"1000*'3-31-99 and 98 end'!E31" +"1000*'3-31-99 and 98 end'!E11" +"1000*'6-30-99'!D11" +"'9-30-99'!B12" +"1000*'3-31-99 and 98 end'!E33" +"1000*'3-31-99 and 98 end'!E13" +"1293.358*1000" +"812.28593*1000" +"1000*'3-31-99 and 98 end'!E34" +"1000*'3-31-99 and 98 end'!E14" +"1000*'6-30-99'!D15" +"1000*'3-31-99 and 98 end'!E35" +"1000*'3-31-99 and 98 end'!E15" +"'6-30-99'!D16*1000" +"'9-30-99'!B19" +"(I20-E20)*1/3+E20" +"(I20-E20)*2/3+E20" +"'3-31-99 and 98 end'!E16*1000" +"(L20-I20)*1/3+I20" +"(L20-I20)*2/3+I20" +"L20" +"1000*'6-30-99'!D18" +"1000*'3-31-99 and 98 end'!E39" +"1000*'3-31-99 and 98 end'!E38" +"SQRT(SUMSQ(SUM(E2:E3),E4:E10))" +"AVERAGE($G28:$R28)" +"MAX($G28:$R28)" +"MIN($G28:$R28)" +"E11" +"SQRT(SUMSQ(E13:E19))" +"SQRT(SUMSQ(E20:E23))" +"E24" +"SQRT(SUMSQ(E28:E35))" +"47000252.7202917" +"7589.8558170981*1000" +"6950.63828900979*1000" +"7060.14736265567*1000" +"13910.5867087569*1000" +"12636.5841175892*1000" +"12932.4706021279*1000" +"14984.0014353593*1000" +"15417.1298752834*1000" +"16552.2442717714*1000" +"14243.4885282984*1000" +"15646*1000" +"1000*17930" +"2104.88069699243*1000" +"1908.82298517186*1000" +"1898.64963246316*1000" +"1246.45088192924*1000" +"1242.07137353124*1000" +"1359.75620686751*1000" +"1329.30534*1000" +"1267.75592*1000" +"1388.62009*1000" +"1962.80789*1000" +"1000*1769.07871" +"211*1000" +"617*1000" +"310.375*1000" +"300.099096904298*1000" +"763*1000" +"313.914727602778*1000" +"420.23624*1000" +"444.00061*1000" +"400.83395*1000" +"1000*440.48528" +"1000*444.30535" +"169.393115477633*1000" +"117.904900665046*1000" +"164.113650638791*1000" +"38.2751745749971*1000" +"119.454*1000" +"168.104*1000" +"329.52547*1000" +"360.35069*1000" +"382.2602*1000" +"1000*145.39142" +"1000*284.1883" +"227.938440303285*1000" +"477.394374170693*1000" +"449.119355109042*1000" +"328.064709990273*1000" +"404.324730065462*1000" +"687.039619822875*1000" +"591.419858261914*1000" +"486.483*1000" +"508.539*1000" +"1000*392.6758" +"1000*773.98985" +"3036.533*1000" +"3555.784*1000" +"3806.912*1000" +"3094.43395605016*1000" +"3989.14883549286*1000" +"3819.44382187732*1000" +"3542.05774*1000" +"4596.13534*1000" +"3645.84074*1000" +"1000*7643.21354" +"1000*7568.89083" +"5.20629002060415*1000" +"3*1000" +"25.8491909609698*1000" +"25.18481*1000" +"23.41524*1000" +"1000*19.4488" +"1000*11.97367" +"6049*1000" +"5678.70872*1000" +"5933.2796*1000" +"1000*4372" +"1000*4419.0853" +"1267.492*1000" +"1634.628*1000" +"2032.215*100" +"890.943*1000" +"1000*532.645" +"1000*821.57716" +"791.65*1000" +"944.468*1000" +"435.557*1000" +"452.455*1000" +"1000*341.398" +"806.2952*1000" +"'1999'!R28" +"SQRT(SUMSQ(SUM(E2:E3),E4:E12))" +"AVERAGE($E27:$P27)" +"MAX($E27:$P27)" +"MIN($E27:$P27)" +"E13" +"SQRT(SUMSQ(E15:E19))" +"SQRT(SUMSQ(E20:E22))" +"E23" +"SQRT(SUMSQ(C27:C34))" +"E17-E41" +"E30-E42" +"B4-L4" +"'6-30-99'!D4*1000" +"B4-R4" +"1000*'3-31-99 and 98 end'!E26" +"'6-30-99'!L8*1000" +"'6-30-99'!M8*1000" +"'6-30-99'!D9*1000" +"1000*'3-31-99 and 98 end'!E30" +"SQRT(SUMSQ(B15:B16))-L15" +"1000*'3-31-99 and 98 end'!E33" +"'6-30-99'!D15*1000" +"1000*'3-31-99 and 98 end'!E34" +"'6-30-99'!D16*1000" +"1000*'3-31-99 and 98 end'!E35" +"'6-30-99'!D19*1000" +"1000*'3-31-99 and 98 end'!E38" +"B35-'6-30-99'!C28*1000" +"'6-30-99'!C28*1000" +"B35-Q33" +"'3-31-99 and 98 end'!D57*1000" +"'3-31-99 and 98 end'!D59*1000" +"SQRT(SUMSQ(SUM(B4:B5),B6:B11))" +"SQRT(SUMSQ(B20:B22))" +"'3-31-99 and 98 end'!D58*1000" +"B12" +"B23" +"SQRT(SUMSQ(B14:B19))" +"C40-M38" +"'6-30-99'!F31*1000" +"SQRT(SUMSQ(Q33:R36))" +"N8" +"SQRT(SUMSQ(L8:M8))" +"SQRT(SUMSQ(114000,853000))/1000" +"5559.999+3735.856" +"SQRT(SUMSQ((D4+D5),D6:D10))" +"SQRT(SUMSQ(D17:D18))" +"D11" +"D20" +"D19" +"SQRT(SUMSQ(D14:D16))" +"SQRT(SUMSQ(C28:D31))" +"C28-C44" +"C30-C45" +"C29-C46" +"O10" +"7670143.95733098/1000" +"4486332.97924044/1000" +"SQRT(SUMSQ((E6+E7),E8:E10))" +"SQRT(SUMSQ(E16:E17))" +"E12" +"E18" +"E11" +"SQRT(SUMSQ(E13:E15))" +"'2000'!P27" +"SQRT(SUMSQ(SUM(E2:E3),E4:E12))" +"AVERAGE($E27:$P27)" +"MAX($E27:$P27)" +"MIN($E27:$P27)" +"E13" +"SQRT(SUMSQ(E15:E19))" +"SQRT(SUMSQ(E20:E22))" +"E23" +"SQRT(SUMSQ(C27:C34))" +"E17-E41" +"E30-E42" +"+'Mgmt Summary'!C9" +"C9-D9" +"GrossMargin!J10" +"SUM(G9:I9)" +"J9-K9-M9-N9-L9" +"ROUND(SUM(Q9:U9),0)" +"+'Mgmt Summary'!#REF!" +"+'Mgmt Summary'!C20" +"SUM(C9:C18)" +"+'Mgmt Summary'!C16" +"GrossMargin!J27" +"GrossMargin!#REF!" +"SUM(C21:C24)" +"SUM(F19:F23)" +"+C19+C25" +"SUM(F25:F26)" +"+'Mgmt Summary'!C24" +"GrossMargin!J28" +"SUM(C28:C34)" +"SUM(C35:C37)" +"+'GM-WeeklyChnge'!C38" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!J9" +"+'Mgmt Summary'!C9" +"-D8+C8" +"+Expenses!D9+'CapChrg-AllocExp'!K10+'CapChrg-AllocExp'!D10" +"+H8-G8" +"+C8-G8" +"D8-H8" +"K8-L8" +"+C8-'[1]QTD Mgmt Summary'!C8" +"-G8+'[1]QTD Mgmt Summary'!G8" +"+O8+P8" +"(-G13+'[1]QTD Mgmt Summary'!G13)*0" +"+Expenses!D20+'CapChrg-AllocExp'!K21" +"+C19-'[1]QTD Mgmt Summary'!C18" +"(-G19+'[1]QTD Mgmt Summary'!G18)*0" +"SUM(C8:C20)" +"+'Mgmt Summary'!L24+'Mgmt Summary'!M24+'Mgmt Summary'!N24" +"+'Mgmt Summary'!D24" +"+Expenses!D25" +"+'CapChrg-AllocExp'!D25" +"SUM(C21:C26)" +"D30-C30" +"+'Mgmt Summary'!M31" +"+C28-C30" +"SUM(G28:G30)" +"+'GM-WeeklyChnge'!C32" +"+'Expense Weekly Change'!E20+'Expense Weekly Change'!E18" +"+'GM-WeeklyChnge'!D32" +"+'Expense Weekly Change'!E9+'Expense Weekly Change'!E10+'Expense Weekly Change'!E11+'Expense Weekly Change'!E12+'Expense Weekly Change'!E13+'Expense Weekly Change'!E14+'Expense Weekly Change'!E15+'Expense Weekly Change'!E16+'Expense Weekly Change'!E17" +"+'GM-WeeklyChnge'!E32+'GM-WeeklyChnge'!F32+'GM-WeeklyChnge'!G32" +"-G30+'[1]QTD Mgmt Summary'!$G$29" +"SUM(E38:E41)" +"+[1]GrossMargin!$I$32" +"+'[1]QTD Mgmt Summary'!$G$31" +"+GrossMargin!I33" +"+G32" +"+E46-E45" +"GrossMargin!M10" +"Expenses!E9+'CapChrg-AllocExp'!E10+'CapChrg-AllocExp'!L10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"+GrossMargin!M21" +"+Expenses!E14+'CapChrg-AllocExp'!E15+'CapChrg-AllocExp'!L15" +"+GrossMargin!I21" +"+'CapChrg-AllocExp'!D15" +"+'CapChrg-AllocExp'!K15" +"+'CapChrg-AllocExp'!F15" +"GrossMargin!J17" +"GrossMargin!M27" +"GrossMargin!I27" +"SUM(C9:C21)" +"Expenses!E24" +"'CapChrg-AllocExp'!D26" +"+Expenses!D24" +"-M24+D24" +"+'CapChrg-AllocExp'!L26" +"D25-N25" +"GrossMargin!M31" +"Expenses!E25" +"GrossMargin!I31" +"Expenses!D25" +"Expenses!F25" +"'CapChrg-AllocExp'!E25" +"'CapChrg-AllocExp'!D25" +"'CapChrg-AllocExp'!F25" +"SUM(C22:C28)" +"GrossMargin!I43" +"D31-M31" +"SUM(C29:C31)" +"+'GM-WeeklyChnge'!C38" +"+'Mgmt Summary'!A3:V3" +"+GrossMargin!D10-[1]GrossMargin!D10" +"SUM(C9:G9)" +"GrossMargin!J10-[1]GrossMargin!J10" +"SUM(H9:J9)" +"SUM(C14:C19)" +"+GrossMargin!D27-[1]GrossMargin!D26" +"GrossMargin!J27-[1]GrossMargin!J26" +"SUM(C9:C13)+SUM(C20:C26)" +"SUM(C28:C30)" +"SUM(E28:E31)" +"'Mgmt Summary'!A3" +"SUM(D10:H10)" +"+I10+K10" +"L10-M10" +"38.964+65.627" +"1875+3125" +"SUM(D15:D20)" +"1044" +"2126.499-3240+255" +"SUM(D10:D14)+SUM(D21:D27)" +"-500" +"SUM(I31:K31)" +"-2000/4" +"+D29+D31" +"SUM(I29:I31)" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+E9" +"E9-D9" +"233.037+980.581" +"+E13-650" +"(425.358-250-100-50)*0+272.542" +"+E20+250" +"SUM(D9:D21)" +"27654-247.184" +"SUM(D22:D25)" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!D9-[1]Expenses!D9" +"D9-C9" +"SUM(C17:C21)" +"SUM(C22:C25)" +"Expenses!D32-[1]Expenses!D29" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"E10-D10" +"+L10" +"L11" +"ROUND(L11-K11,0)" +"SUM(D10:D22)" +"-(D23)" +"-K23" +"SUM(D23:D26)" +"+D9+E9" +"+D9-H9" +"_xll.HPVAL($A10,$A$18,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$18,$A$3,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)" +"SUM(D9:D17)" +"SUM(F9:F16)" +"COUNTA(C7:C10)" +"+F6+J6+N6+R6" +"SUM(E7:E10)" +"COUNTA(C13:C20)" +"SUM(E13:E20)" +"COUNTA(C23:C25)" +"SUM(E23:E25)" +"COUNTA(C28:C33)" +"SUM(E28:E33)" +"COUNTA(C36:C40)" +"SUM(E36:E40)" +"+E11+E21+E26+E34+E41+E67+E46+E51+E56+E61" +"+F6+F12+F22+F27+F35+F62+F42+F47+F52+F57" +"+'Hotlist - Identified '!U3" +"SUM(E8:E9)" +"+E10+E16+E22+E28+E34+K10+K16+K22+K28+K34" +"CELL(""filename"")" +"NOW()" +"Data!G12" +"SUM(J12:N12)" +"Data!G28" +"+Data!G37" +"Data!G15" +"Data!G31" +"Data!G21" +"+'template from individuals'!B37+'template from individuals'!C37" +"+'template from individuals'!D37+'template from individuals'!E37" +"+'template from individuals'!F37+'template from individuals'!G37" +"+'template from individuals'!H37+'template from individuals'!I37" +"+'WE 2-1 EOL Data'!B6+'WE 2-1 EOL Data'!B29" +"+'WE 2-8 EOL Data'!B6+'WE 2-8 EOL Data'!B29" +"+K11" +"+'template from individuals'!B45+'template from individuals'!C45" +"+'template from individuals'!D45+'template from individuals'!E45" +"+'template from individuals'!F45+'template from individuals'!G45" +"+'template from individuals'!H45+'template from individuals'!I45" +"+'WE 2-1 EOL Data'!B13+'WE 2-1 EOL Data'!B36" +"+'WE 2-8 EOL Data'!B13+'WE 2-8 EOL Data'!B36" +"+'template from individuals'!B47+'template from individuals'!C47" +"+'template from individuals'!D47+'template from individuals'!E47" +"+'template from individuals'!F47+'template from individuals'!G47" +"+'template from individuals'!H47+'template from individuals'!I47" +"+'WE 2-1 EOL Data'!B9+'WE 2-1 EOL Data'!B32" +"+'WE 2-8 EOL Data'!B9+'WE 2-8 EOL Data'!B32" +"+'template from individuals'!B49+'template from individuals'!C49" +"+'template from individuals'!D49+'template from individuals'!E49" +"+'template from individuals'!F49+'template from individuals'!G49" +"+'template from individuals'!H49+'template from individuals'!I49" +"+'WE 2-1 EOL Data'!B10+'WE 2-1 EOL Data'!B11+'WE 2-1 EOL Data'!B33+'WE 2-1 EOL Data'!B34" +"+'WE 2-8 EOL Data'!B10+'WE 2-8 EOL Data'!B33+'WE 2-8 EOL Data'!B11+'WE 2-8 EOL Data'!B34" +"+'template from individuals'!B46+'template from individuals'!C46" +"+'template from individuals'!D46+'template from individuals'!E46" +"+'template from individuals'!F46+'template from individuals'!G46" +"+'template from individuals'!H46+'template from individuals'!I46" +"+'template from individuals'!B48+'template from individuals'!C48" +"+'template from individuals'!D48+'template from individuals'!E48" +"+'template from individuals'!F48+'template from individuals'!G48" +"+'template from individuals'!H48+'template from individuals'!I48" +"+'WE 2-1 EOL Data'!B14+'WE 2-1 EOL Data'!B37" +"+'WE 2-8 EOL Data'!B14+'WE 2-8 EOL Data'!B37" +"+K14" +"+'template from individuals'!B56+'template from individuals'!C56" +"+'template from individuals'!D56+'template from individuals'!E56" +"+'template from individuals'!F56+'template from individuals'!G56" +"+'template from individuals'!H56+'template from individuals'!I56" +"+'EIM New Deals'!J12+'EIM New Deals'!K12+'EIM New Deals'!J28+'EIM New Deals'!K28" +"+'EIM New Deals'!L12+'EIM New Deals'!M12+'EIM New Deals'!L28+'EIM New Deals'!M28" +"+'EIM New Deals'!J11+'EIM New Deals'!K11+'EIM New Deals'!J27+'EIM New Deals'!K27" +"+'EIM New Deals'!L11+'EIM New Deals'!M11+'EIM New Deals'!L27+'EIM New Deals'!M27" +"+'template from individuals'!B58+'template from individuals'!C58" +"+'EIM New Deals'!J14+'EIM New Deals'!K14+'EIM New Deals'!J30+'EIM New Deals'!K30" +"+'EIM New Deals'!L14+'EIM New Deals'!M14+'EIM New Deals'!L30+'EIM New Deals'!M30" +"+K20" +"1758331589/1000000" +"3201106470/1000000" +"1942345461/1000000" +"4952206066/1000000" +"(+'WE 2-1 EOL Data'!C6+'WE 2-1 EOL Data'!C29)/1000000" +"(+'WE 2-8 EOL Data'!C6+'WE 2-8 EOL Data'!C29)/1000000" +"16046241/1000000" +"52662791/1000000" +"48150655/1000000" +"37589241/1000000" +"'template from eol'!C58" +"'template from eol'!E58" +"'template from eol'!G58" +"'template from eol'!I58" +"+'WE 2-1 EOL Data'!C58" +"+'WE 2-8 EOL Data'!C58" +"90430383/1000" +"172783348/1000" +"107852720/1000" +"150981588/1000" +"(+'WE 2-1 EOL Data'!C9+'WE 2-1 EOL Data'!C32)/1000" +"(+'WE 2-8 EOL Data'!C9+'WE 2-8 EOL Data'!C32)/1000" +"(1745341+1242373)/1000" +"(2854306+534627)/1000" +"(3053119+1631000)/1000" +"(1974010+1990000)/1000" +"(+'WE 2-1 EOL Data'!C10+'WE 2-1 EOL Data'!C11+'WE 2-1 EOL Data'!C33+'WE 2-1 EOL Data'!C34)/1000" +"(+'WE 2-8 EOL Data'!C10+'WE 2-8 EOL Data'!C11+'WE 2-8 EOL Data'!C33+'WE 2-8 EOL Data'!C34)/1000" +"34100/1000" +"107570/1000" +"(+'WE 2-1 EOL Data'!C14+'WE 2-1 EOL Data'!C37)/1000" +"(+'WE 2-8 EOL Data'!C14+'WE 2-8 EOL Data'!C37)/1000" +"+'WE 2-1 EOL Data'!C12+'WE 2-1 EOL Data'!C35" +"+'WE 2-8 EOL Data'!C12+'WE 2-8 EOL Data'!C35" +"B45" +"C45" +"D45" +"'[1]Thrusday 02-08-01'!S9+'[1]Thrusday 02-08-01'!S10+-'[1]Thursday 02-01-01'!S9-'[1]Thursday 02-01-01'!S10" +"'[1]Thrusday 02-08-01'!S67+'[1]Thrusday 02-08-01'!S68-'[1]Thursday 02-01-01'!S67-'[1]Thursday 02-01-01'!S68" +"'[1]Thrusday 02-08-01'!S17+'[1]Thrusday 02-08-01'!S18-'[1]Thursday 02-01-01'!S17-'[1]Thursday 02-01-01'!S18" +"'[1]Thrusday 02-08-01'!S75+'[1]Thrusday 02-08-01'!S76-'[1]Thursday 02-01-01'!S75-'[1]Thursday 02-01-01'!S76" +"'[1]Thrusday 02-08-01'!S30+'[1]Thrusday 02-08-01'!S31+'[1]Thrusday 02-08-01'!S33-'[1]Thursday 02-01-01'!S30-'[1]Thursday 02-01-01'!S31-'[1]Thursday 02-01-01'!S33" +"'[1]Thrusday 02-08-01'!S88+'[1]Thrusday 02-08-01'!S89+'[1]Thrusday 02-08-01'!S91-'[1]Thursday 02-01-01'!S88-'[1]Thursday 02-01-01'!S89-'[1]Thursday 02-01-01'!S91" +"'[1]Thrusday 02-08-01'!S34-'[1]Thursday 02-01-01'!S34" +"'[1]Thrusday 02-08-01'!S92-'[1]Thursday 02-01-01'!S92" +"'[1]Thrusday 02-08-01'!S39-'[1]Thursday 02-01-01'!S39" +"'[1]Thrusday 02-08-01'!S97-'[1]Thursday 02-01-01'!S97" +"'[1]Thrusday 02-08-01'!S47-'[1]Thursday 02-01-01'!S47" +"'[1]Thrusday 02-08-01'!S105-'[1]Thursday 02-01-01'!S105" +"'[1]Thrusday 02-08-01'!S37-'[1]Thursday 02-01-01'!S37" +"'[1]Thrusday 02-08-01'!S95-'[1]Thursday 02-01-01'!S95" +"'[1]Thrusday 02-08-01'!S38-'[1]Thursday 02-01-01'!S38+11" +"'[1]Thrusday 02-08-01'!S96-'[1]Thursday 02-01-01'!S96+1068" +"'[1]Thrusday 02-08-01'!S43-'[1]Thursday 02-01-01'!S43" +"'[1]Thrusday 02-08-01'!S101-'[1]Thursday 02-01-01'!S101" +"'[1]Thrusday 02-08-01'!T9+'[1]Thrusday 02-08-01'!T10-'[1]Thursday 02-01-01'!T9-'[1]Thursday 02-01-01'!T10" +"'[1]Thrusday 02-08-01'!T67+'[1]Thrusday 02-08-01'!T68-'[1]Thursday 02-01-01'!T67-'[1]Thursday 02-01-01'!T68" +"'[1]Thrusday 02-08-01'!T17+'[1]Thrusday 02-08-01'!T18-'[1]Thursday 02-01-01'!T17-'[1]Thursday 02-01-01'!T18" +"'[1]Thrusday 02-08-01'!T75+'[1]Thrusday 02-08-01'!T76-'[1]Thursday 02-01-01'!T75-'[1]Thursday 02-01-01'!T76" +"'[1]Thrusday 02-08-01'!T30+'[1]Thrusday 02-08-01'!T31+'[1]Thrusday 02-08-01'!T33-'[1]Thursday 02-01-01'!T30-'[1]Thursday 02-01-01'!T31-'[1]Thursday 02-01-01'!T33" +"'[1]Thrusday 02-08-01'!T88+'[1]Thrusday 02-08-01'!T89+'[1]Thrusday 02-08-01'!T91-'[1]Thursday 02-01-01'!T88-'[1]Thursday 02-01-01'!T89-'[1]Thursday 02-01-01'!T91" +"'[1]Thrusday 02-08-01'!T34-'[1]Thursday 02-01-01'!T34" +"'[1]Thrusday 02-08-01'!T92-'[1]Thursday 02-01-01'!T92" +"'[1]Thrusday 02-08-01'!T39-'[1]Thursday 02-01-01'!T39" +"'[1]Thrusday 02-08-01'!T97-'[1]Thursday 02-01-01'!T97" +"'[1]Thrusday 02-08-01'!T47-'[1]Thursday 02-01-01'!T47" +"'[1]Thrusday 02-08-01'!T105-'[1]Thursday 02-01-01'!T105" +"'[1]Thrusday 02-08-01'!T37-'[1]Thursday 02-01-01'!T37" +"'[1]Thrusday 02-08-01'!T95-'[1]Thursday 02-01-01'!T95" +"'[1]Thrusday 02-08-01'!T38-'[1]Thursday 02-01-01'!T38+25" +"'[1]Thrusday 02-08-01'!T96-'[1]Thursday 02-01-01'!T96+24083" +"'[1]Thrusday 02-08-01'!T43-'[1]Thursday 02-01-01'!T43" +"'[1]Thrusday 02-08-01'!T101-'[1]Thursday 02-01-01'!T101" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"55132+4311-40529-3176" +"6859190070+194044764-4773993265-135849441" +"5867+1788-4158-1400" +"64951720+6934050-47669640-5710650" +"6109+469+36-4592-397-33" +"152947000+7757000+832595-114735000-6753000-804595" +"110-91" +"3234500-2686250" +"29-24" +"1215000-1020000" +"64-56" +"20400-17400" +"26-18" +"65000-45000" +"13338+2004-9715-1574" +"7577517320+538599790-5634611180-351626838" +"5554+4032-3997-3087" +"76427909+60080482-57787682-43280956" +"6483+397+180-4893-294-143" +"510007317+10867017+7486462-381986081-7339728-6329636" +"133-105" +"11572096-6940526" +"106-75" +"5575507-4378000" +"68-57" +"366600-313600" +"638-493" +"28642250-23009750" +"19-13" +"133020-106670" +"196-146+81" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"SUM(B37:I37)" +"+B13+B29" +"+B6+B7+B22+B23" +"+B8+B9+B24+B25" +"+B11+B27" +"+B16" +"+B18+B32" +"B37-B52" +"C49*0.0022374" +"C55+C51+C40+C39+C17+C16" +"B6+B29" +"SUM(G47:G50)" +"SUM(G53:G55)" +"SUM(H3:H431)" +"+'Mgmt Summary'!C9" +"C9-D9" +"GrossMargin!J10" +"SUM(G9:I9)" +"J9-K9-M9-N9-L9" +"ROUND(SUM(Q9:U9),0)" +"+'Mgmt Summary'!#REF!" +"+'Mgmt Summary'!C20" +"SUM(C9:C18)" +"+'Mgmt Summary'!C16" +"GrossMargin!J27" +"GrossMargin!#REF!" +"SUM(C21:C24)" +"SUM(F19:F23)" +"+C19+C25" +"SUM(F25:F26)" +"+'Mgmt Summary'!C24" +"GrossMargin!J28" +"SUM(C28:C34)" +"SUM(C35:C37)" +"+'GM-WeeklyChnge'!C38" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!J9" +"+'Mgmt Summary'!C9" +"-D8+C8" +"+Expenses!D9+'CapChrg-AllocExp'!K10+'CapChrg-AllocExp'!D10" +"+H8-G8" +"+C8-G8" +"D8-H8" +"K8-L8" +"+C8-'[1]QTD Mgmt Summary'!C8" +"-G8+'[1]QTD Mgmt Summary'!G8" +"+O8+P8" +"(-G13+'[1]QTD Mgmt Summary'!G13)*0" +"+Expenses!D20+'CapChrg-AllocExp'!K21" +"+C19-'[1]QTD Mgmt Summary'!C18" +"(-G19+'[1]QTD Mgmt Summary'!G18)*0" +"SUM(C8:C20)" +"+'Mgmt Summary'!L24+'Mgmt Summary'!M24+'Mgmt Summary'!N24" +"+'Mgmt Summary'!D24" +"+Expenses!D25" +"+'CapChrg-AllocExp'!D25" +"SUM(C21:C26)" +"D30-C30" +"+'Mgmt Summary'!M31" +"+C28-C30" +"SUM(G28:G30)" +"+'GM-WeeklyChnge'!C32" +"+'Expense Weekly Change'!E20+'Expense Weekly Change'!E18" +"+'GM-WeeklyChnge'!D32" +"+'Expense Weekly Change'!E9+'Expense Weekly Change'!E10+'Expense Weekly Change'!E11+'Expense Weekly Change'!E12+'Expense Weekly Change'!E13+'Expense Weekly Change'!E14+'Expense Weekly Change'!E15+'Expense Weekly Change'!E16+'Expense Weekly Change'!E17" +"+'GM-WeeklyChnge'!E32+'GM-WeeklyChnge'!F32+'GM-WeeklyChnge'!G32" +"-G30+'[1]QTD Mgmt Summary'!$G$29" +"SUM(E38:E41)" +"+[1]GrossMargin!$I$32" +"+'[1]QTD Mgmt Summary'!$G$31" +"+GrossMargin!I33" +"+G32" +"+E46-E45" +"GrossMargin!M10" +"Expenses!E9+'CapChrg-AllocExp'!E10+'CapChrg-AllocExp'!L10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"+GrossMargin!M21" +"+Expenses!E14+'CapChrg-AllocExp'!E15+'CapChrg-AllocExp'!L15" +"+GrossMargin!I21" +"+'CapChrg-AllocExp'!D15" +"+'CapChrg-AllocExp'!K15" +"+'CapChrg-AllocExp'!F15" +"GrossMargin!J17" +"GrossMargin!M27" +"GrossMargin!I27" +"SUM(C9:C21)" +"Expenses!E24" +"'CapChrg-AllocExp'!D26" +"+Expenses!D24" +"-M24+D24" +"+'CapChrg-AllocExp'!L26" +"D25-N25" +"GrossMargin!M31" +"Expenses!E25" +"GrossMargin!I31" +"Expenses!D25" +"Expenses!F25" +"'CapChrg-AllocExp'!E25" +"'CapChrg-AllocExp'!D25" +"'CapChrg-AllocExp'!F25" +"SUM(C22:C28)" +"GrossMargin!I43" +"D31-M31" +"SUM(C29:C31)" +"+'GM-WeeklyChnge'!C38" +"+'Mgmt Summary'!A3:V3" +"+GrossMargin!D10-[1]GrossMargin!D10" +"SUM(C9:G9)" +"GrossMargin!J10-[1]GrossMargin!J10" +"SUM(H9:J9)" +"SUM(C14:C19)" +"+GrossMargin!D27-[1]GrossMargin!D26" +"GrossMargin!J27-[1]GrossMargin!J26" +"SUM(C9:C13)+SUM(C20:C26)" +"SUM(C28:C30)" +"SUM(E28:E31)" +"'Mgmt Summary'!A3" +"SUM(D10:H10)" +"+I10+K10" +"L10-M10" +"-6710-D12" +"48.339+65.627" +"1875+3125" +"104.768+9.524" +"SUM(D15:D20)" +"1044" +"2126.499-3240+255" +"SUM(D10:D14)+SUM(D21:D27)" +"-500" +"SUM(I31:K31)" +"-2000/4" +"+D29+D31" +"SUM(I29:I31)" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+E9+91" +"E9-D9" +"+E10" +"233.037+980.581" +"+E13-650" +"(425.358-250-100-50)*0+272.542" +"+E20+250" +"SUM(D9:D21)" +"27654-247.184" +"SUM(D22:D25)" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!D9-[1]Expenses!D9" +"D9-C9" +"SUM(C17:C21)" +"SUM(C22:C25)" +"Expenses!D32-[1]Expenses!D29" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"E10-D10" +"+L10" +"L11" +"ROUND(L11-K11,0)" +"SUM(D10:D22)" +"-(D23)" +"-K23" +"SUM(D23:D26)" +"+D9+E9" +"+D9-H9" +"_xll.HPVAL($A10,$A$18,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$18,$A$3,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)" +"SUM(D9:D17)" +"SUM(F9:F16)" +"COUNTA(C7:C11)" +"+F6+J6+N6+R6" +"SUM(E7:E11)" +"COUNTA(C14:C22)" +"SUM(E14:E22)" +"COUNTA(C25:C27)" +"SUM(E25:E27)" +"COUNTA(C30:C35)" +"SUM(E30:E35)" +"COUNTA(C65:C68)" +"SUM(E65:E68)" +"+E12+E23+E28+E36+E43+E69+E48+E53+E58+E63" +"+F6+F13+F24+F29+F37+F64+F44+F49+F54+F59" +"+'Hotlist - Identified '!U3" +"SUM(E8:E9)" +"+E10+E16+E22+E28+E34+K10+K16+K22+K28+K34" +"CELL(""filename"")" +"NOW()" +"Data!H12" +"SUM(J12:M12)" +"Data!H28" +"+Data!H37" +"Data!H15" +"Data!H31" +"Data!H21" +"+'template from individuals'!B37+'template from individuals'!C37" +"+'template from individuals'!D37+'template from individuals'!E37" +"+'template from individuals'!F37+'template from individuals'!G37" +"+'template from individuals'!H37+'template from individuals'!I37" +"+'WE 2-1 EOL Data'!B6+'WE 2-1 EOL Data'!B29" +"+'WE 2-8 EOL Data'!B6+'WE 2-8 EOL Data'!B29" +"+'WE 2-15 EOL Data'!B6+'WE 2-15 EOL Data'!B29" +"+K11" +"+'template from individuals'!B45+'template from individuals'!C45" +"+'template from individuals'!D45+'template from individuals'!E45" +"+'template from individuals'!F45+'template from individuals'!G45" +"+'template from individuals'!H45+'template from individuals'!I45" +"+'WE 2-1 EOL Data'!B13+'WE 2-1 EOL Data'!B36" +"+'WE 2-8 EOL Data'!B13+'WE 2-8 EOL Data'!B36" +"+'WE 2-15 EOL Data'!B13+'WE 2-15 EOL Data'!B36" +"+'template from individuals'!B47+'template from individuals'!C47" +"+'template from individuals'!D47+'template from individuals'!E47" +"+'template from individuals'!F47+'template from individuals'!G47" +"+'template from individuals'!H47+'template from individuals'!I47" +"+'WE 2-1 EOL Data'!B9+'WE 2-1 EOL Data'!B32" +"+'WE 2-8 EOL Data'!B9+'WE 2-8 EOL Data'!B32" +"+'WE 2-15 EOL Data'!B9+'WE 2-15 EOL Data'!B32" +"+'template from individuals'!B49+'template from individuals'!C49" +"+'template from individuals'!D49+'template from individuals'!E49" +"+'template from individuals'!F49+'template from individuals'!G49" +"+'template from individuals'!H49+'template from individuals'!I49" +"+'WE 2-1 EOL Data'!B10+'WE 2-1 EOL Data'!B11+'WE 2-1 EOL Data'!B33+'WE 2-1 EOL Data'!B34" +"+'WE 2-8 EOL Data'!B10+'WE 2-8 EOL Data'!B33+'WE 2-8 EOL Data'!B11+'WE 2-8 EOL Data'!B34" +"+'WE 2-15 EOL Data'!B10+'WE 2-15 EOL Data'!B11+'WE 2-15 EOL Data'!B33+'WE 2-15 EOL Data'!B34" +"+'template from individuals'!B46+'template from individuals'!C46" +"+'template from individuals'!D46+'template from individuals'!E46" +"+'template from individuals'!F46+'template from individuals'!G46" +"+'template from individuals'!H46+'template from individuals'!I46" +"+'template from individuals'!B48+'template from individuals'!C48" +"+'template from individuals'!D48+'template from individuals'!E48" +"+'template from individuals'!F48+'template from individuals'!G48" +"+'template from individuals'!H48+'template from individuals'!I48" +"+'WE 2-1 EOL Data'!B14+'WE 2-1 EOL Data'!B37" +"+'WE 2-8 EOL Data'!B14+'WE 2-8 EOL Data'!B37" +"+'WE 2-15 EOL Data'!B14+'WE 2-15 EOL Data'!B37" +"+K14" +"+'template from individuals'!B56+'template from individuals'!C56" +"+'template from individuals'!D56+'template from individuals'!E56" +"+'template from individuals'!F56+'template from individuals'!G56" +"+'template from individuals'!H56+'template from individuals'!I56" +"+'EIM New Deals'!J12+'EIM New Deals'!K12+'EIM New Deals'!J28+'EIM New Deals'!K28" +"+'EIM New Deals'!L12+'EIM New Deals'!M12+'EIM New Deals'!L28+'EIM New Deals'!M28" +"+'EIM New Deals'!N12+'EIM New Deals'!O12+'EIM New Deals'!N28+'EIM New Deals'!O28" +"+'EIM New Deals'!J11+'EIM New Deals'!K11+'EIM New Deals'!J27+'EIM New Deals'!K27" +"+'EIM New Deals'!L11+'EIM New Deals'!M11+'EIM New Deals'!L27+'EIM New Deals'!M27" +"+'EIM New Deals'!N11+'EIM New Deals'!O11+'EIM New Deals'!N27+'EIM New Deals'!O27" +"+'template from individuals'!B58+'template from individuals'!C58" +"+'EIM New Deals'!J14+'EIM New Deals'!K14+'EIM New Deals'!J30+'EIM New Deals'!K30" +"+'EIM New Deals'!L14+'EIM New Deals'!M14+'EIM New Deals'!L30+'EIM New Deals'!M30" +"+'EIM New Deals'!N14+'EIM New Deals'!O14+'EIM New Deals'!N30+'EIM New Deals'!O30" +"+K20" +"1758331589/1000000" +"3201106470/1000000" +"1942345461/1000000" +"4952206066/1000000" +"(+'WE 2-1 EOL Data'!C6+'WE 2-1 EOL Data'!C29)/1000000" +"(+'WE 2-8 EOL Data'!C6+'WE 2-8 EOL Data'!C29)/1000000" +"(+'WE 2-15 EOL Data'!C6+'WE 2-15 EOL Data'!C29)/1000000" +"16046241/1000000" +"52662791/1000000" +"48150655/1000000" +"37589241/1000000" +"'template from eol'!C58" +"'template from eol'!E58" +"'template from eol'!G58" +"'template from eol'!I58" +"+'WE 2-1 EOL Data'!C58" +"+'WE 2-8 EOL Data'!C58" +"+'WE 2-15 EOL Data'!C58" +"90430383/1000" +"172783348/1000" +"107852720/1000" +"150981588/1000" +"(+'WE 2-1 EOL Data'!C9+'WE 2-1 EOL Data'!C32)/1000" +"(+'WE 2-8 EOL Data'!C9+'WE 2-8 EOL Data'!C32)/1000" +"(+'WE 2-15 EOL Data'!C9+'WE 2-15 EOL Data'!C32)/1000" +"(1745341+1242373)/1000" +"(2854306+534627)/1000" +"(3053119+1631000)/1000" +"(1974010+1990000)/1000" +"(+'WE 2-1 EOL Data'!C10+'WE 2-1 EOL Data'!C11+'WE 2-1 EOL Data'!C33+'WE 2-1 EOL Data'!C34)/1000" +"(+'WE 2-8 EOL Data'!C10+'WE 2-8 EOL Data'!C11+'WE 2-8 EOL Data'!C33+'WE 2-8 EOL Data'!C34)/1000" +"(+'WE 2-15 EOL Data'!C10+'WE 2-15 EOL Data'!C11+'WE 2-15 EOL Data'!C33+'WE 2-15 EOL Data'!C34)/1000" +"34100/1000" +"107570/1000" +"(+'WE 2-1 EOL Data'!C14+'WE 2-1 EOL Data'!C37)/1000" +"(+'WE 2-8 EOL Data'!C14+'WE 2-8 EOL Data'!C37)/1000" +"(+'WE 2-15 EOL Data'!C14+'WE 2-15 EOL Data'!C37)/1000" +"+'WE 2-1 EOL Data'!C12+'WE 2-1 EOL Data'!C35" +"+'WE 2-8 EOL Data'!C12+'WE 2-8 EOL Data'!C35" +"+'WE 2-15 EOL Data'!C12+'WE 2-15 EOL Data'!C35" +"B45" +"C45" +"D45" +"'[1]Thrusday 02-08-01'!S9+'[1]Thrusday 02-08-01'!S10+-'[1]Thursday 02-01-01'!S9-'[1]Thursday 02-01-01'!S10" +"'[1]Thrusday 02-08-01'!S67+'[1]Thrusday 02-08-01'!S68-'[1]Thursday 02-01-01'!S67-'[1]Thursday 02-01-01'!S68" +"'[1]Thrusday 02-08-01'!S17+'[1]Thrusday 02-08-01'!S18-'[1]Thursday 02-01-01'!S17-'[1]Thursday 02-01-01'!S18" +"'[1]Thrusday 02-08-01'!S75+'[1]Thrusday 02-08-01'!S76-'[1]Thursday 02-01-01'!S75-'[1]Thursday 02-01-01'!S76" +"'[1]Thrusday 02-08-01'!S30+'[1]Thrusday 02-08-01'!S31+'[1]Thrusday 02-08-01'!S33-'[1]Thursday 02-01-01'!S30-'[1]Thursday 02-01-01'!S31-'[1]Thursday 02-01-01'!S33" +"'[1]Thrusday 02-08-01'!S88+'[1]Thrusday 02-08-01'!S89+'[1]Thrusday 02-08-01'!S91-'[1]Thursday 02-01-01'!S88-'[1]Thursday 02-01-01'!S89-'[1]Thursday 02-01-01'!S91" +"'[1]Thrusday 02-08-01'!S34-'[1]Thursday 02-01-01'!S34" +"'[1]Thrusday 02-08-01'!S92-'[1]Thursday 02-01-01'!S92" +"'[1]Thrusday 02-08-01'!S39-'[1]Thursday 02-01-01'!S39" +"'[1]Thrusday 02-08-01'!S97-'[1]Thursday 02-01-01'!S97" +"'[1]Thrusday 02-08-01'!S47-'[1]Thursday 02-01-01'!S47" +"'[1]Thrusday 02-08-01'!S105-'[1]Thursday 02-01-01'!S105" +"'[1]Thrusday 02-08-01'!S37-'[1]Thursday 02-01-01'!S37" +"'[1]Thrusday 02-08-01'!S95-'[1]Thursday 02-01-01'!S95" +"'[1]Thrusday 02-08-01'!S38-'[1]Thursday 02-01-01'!S38+11" +"'[1]Thrusday 02-08-01'!S96-'[1]Thursday 02-01-01'!S96+1068" +"'[1]Thrusday 02-08-01'!S43-'[1]Thursday 02-01-01'!S43" +"'[1]Thrusday 02-08-01'!S101-'[1]Thursday 02-01-01'!S101" +"'[1]Thrusday 02-08-01'!T9+'[1]Thrusday 02-08-01'!T10-'[1]Thursday 02-01-01'!T9-'[1]Thursday 02-01-01'!T10" +"'[1]Thrusday 02-08-01'!T67+'[1]Thrusday 02-08-01'!T68-'[1]Thursday 02-01-01'!T67-'[1]Thursday 02-01-01'!T68" +"'[1]Thrusday 02-08-01'!T17+'[1]Thrusday 02-08-01'!T18-'[1]Thursday 02-01-01'!T17-'[1]Thursday 02-01-01'!T18" +"'[1]Thrusday 02-08-01'!T75+'[1]Thrusday 02-08-01'!T76-'[1]Thursday 02-01-01'!T75-'[1]Thursday 02-01-01'!T76" +"'[1]Thrusday 02-08-01'!T30+'[1]Thrusday 02-08-01'!T31+'[1]Thrusday 02-08-01'!T33-'[1]Thursday 02-01-01'!T30-'[1]Thursday 02-01-01'!T31-'[1]Thursday 02-01-01'!T33" +"'[1]Thrusday 02-08-01'!T88+'[1]Thrusday 02-08-01'!T89+'[1]Thrusday 02-08-01'!T91-'[1]Thursday 02-01-01'!T88-'[1]Thursday 02-01-01'!T89-'[1]Thursday 02-01-01'!T91" +"'[1]Thrusday 02-08-01'!T34-'[1]Thursday 02-01-01'!T34" +"'[1]Thrusday 02-08-01'!T92-'[1]Thursday 02-01-01'!T92" +"'[1]Thrusday 02-08-01'!T39-'[1]Thursday 02-01-01'!T39" +"'[1]Thrusday 02-08-01'!T97-'[1]Thursday 02-01-01'!T97" +"'[1]Thrusday 02-08-01'!T47-'[1]Thursday 02-01-01'!T47" +"'[1]Thrusday 02-08-01'!T105-'[1]Thursday 02-01-01'!T105" +"'[1]Thrusday 02-08-01'!T37-'[1]Thursday 02-01-01'!T37" +"'[1]Thrusday 02-08-01'!T95-'[1]Thursday 02-01-01'!T95" +"'[1]Thrusday 02-08-01'!T38-'[1]Thursday 02-01-01'!T38+25" +"'[1]Thrusday 02-08-01'!T96-'[1]Thursday 02-01-01'!T96+24083" +"'[1]Thrusday 02-08-01'!T43-'[1]Thursday 02-01-01'!T43" +"'[1]Thrusday 02-08-01'!T101-'[1]Thursday 02-01-01'!T101" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"55132+4311-40529-3176" +"6859190070+194044764-4773993265-135849441" +"5867+1788-4158-1400" +"64951720+6934050-47669640-5710650" +"6109+469+36-4592-397-33" +"152947000+7757000+832595-114735000-6753000-804595" +"110-91" +"3234500-2686250" +"29-24" +"1215000-1020000" +"64-56" +"20400-17400" +"26-18" +"65000-45000" +"13338+2004-9715-1574" +"7577517320+538599790-5634611180-351626838" +"5554+4032-3997-3087" +"76427909+60080482-57787682-43280956" +"6483+397+180-4893-294-143" +"510007317+10867017+7486462-381986081-7339728-6329636" +"133-105" +"11572096-6940526" +"106-75" +"5575507-4378000" +"68-57" +"366600-313600" +"638-493" +"28642250-23009750" +"19-13" +"133020-106670" +"196-146+81" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"'[2]Thrusday 02-15-01'!S9+'[2]Thrusday 02-15-01'!S10+-'[2]Thursday 02-08-01'!S9-'[2]Thursday 02-08-01'!S10" +"'[2]Thrusday 02-15-01'!S67+'[2]Thrusday 02-15-01'!S68-'[2]Thursday 02-08-01'!S67-'[2]Thursday 02-08-01'!S68" +"'[2]Thrusday 02-15-01'!S17+'[2]Thrusday 02-15-01'!S18-'[2]Thursday 02-08-01'!S17-'[2]Thursday 02-08-01'!S18" +"'[2]Thrusday 02-15-01'!S75+'[2]Thrusday 02-15-01'!S76-'[2]Thursday 02-08-01'!S75-'[2]Thursday 02-08-01'!S76" +"'[2]Thrusday 02-15-01'!S30+'[2]Thrusday 02-15-01'!S31+'[2]Thrusday 02-15-01'!S33-'[2]Thursday 02-08-01'!S30-'[2]Thursday 02-08-01'!S31-'[2]Thursday 02-08-01'!S33" +"'[2]Thrusday 02-15-01'!S88+'[2]Thrusday 02-15-01'!S89+'[2]Thrusday 02-15-01'!S91-'[2]Thursday 02-08-01'!S88-'[2]Thursday 02-08-01'!S89-'[2]Thursday 02-08-01'!S91" +"'[2]Thrusday 02-15-01'!S34-'[2]Thursday 02-08-01'!S34" +"'[2]Thrusday 02-15-01'!S92-'[2]Thursday 02-08-01'!S92" +"'[2]Thrusday 02-15-01'!S39-'[2]Thursday 02-08-01'!S39" +"'[2]Thrusday 02-15-01'!S97-'[2]Thursday 02-08-01'!S97" +"'[2]Thrusday 02-15-01'!S48-'[2]Thursday 02-08-01'!S47" +"'[2]Thrusday 02-15-01'!S105-'[2]Thursday 02-08-01'!S105" +"'[2]Thrusday 02-15-01'!S37-'[2]Thursday 02-08-01'!S37" +"'[2]Thrusday 02-15-01'!S95-'[2]Thursday 02-08-01'!S95" +"'[2]Thrusday 02-15-01'!S38-'[2]Thursday 02-08-01'!S38" +"'[2]Thrusday 02-15-01'!S96-'[2]Thursday 02-08-01'!S96" +"'[2]Thrusday 02-15-01'!S102-'[2]Thursday 02-08-01'!S101" +"'[2]Thrusday 02-15-01'!T9+'[2]Thrusday 02-15-01'!T10-'[2]Thursday 02-08-01'!T9-'[2]Thursday 02-08-01'!T10" +"'[2]Thrusday 02-15-01'!T67+'[2]Thrusday 02-15-01'!T68-'[2]Thursday 02-08-01'!T67-'[2]Thursday 02-08-01'!T68" +"'[2]Thrusday 02-15-01'!T17+'[2]Thrusday 02-15-01'!T18-'[2]Thursday 02-08-01'!T17-'[2]Thursday 02-08-01'!T18" +"'[2]Thrusday 02-15-01'!T75+'[2]Thrusday 02-15-01'!T76-'[2]Thursday 02-08-01'!T75-'[2]Thursday 02-08-01'!T76" +"'[2]Thrusday 02-15-01'!T30+'[2]Thrusday 02-15-01'!T31+'[2]Thrusday 02-15-01'!T33-'[2]Thursday 02-08-01'!T30-'[2]Thursday 02-08-01'!T31-'[2]Thursday 02-08-01'!T33" +"'[2]Thrusday 02-15-01'!T88+'[2]Thrusday 02-15-01'!T89+'[2]Thrusday 02-15-01'!T91-'[2]Thursday 02-08-01'!T88-'[2]Thursday 02-08-01'!T89-'[2]Thursday 02-08-01'!T91" +"'[2]Thrusday 02-15-01'!T34-'[2]Thursday 02-08-01'!T34" +"'[2]Thrusday 02-15-01'!T92-'[2]Thursday 02-08-01'!T92" +"'[2]Thrusday 02-15-01'!T39-'[2]Thursday 02-08-01'!T39" +"'[2]Thrusday 02-15-01'!T97-'[2]Thursday 02-08-01'!T97" +"'[2]Thrusday 02-15-01'!T48-'[2]Thursday 02-08-01'!T47" +"'[2]Thrusday 02-15-01'!T106-'[2]Thursday 02-08-01'!T105" +"'[2]Thrusday 02-15-01'!T37-'[2]Thursday 02-08-01'!T37" +"'[2]Thrusday 02-15-01'!T95-'[2]Thursday 02-08-01'!T95" +"'[2]Thrusday 02-15-01'!T38-'[2]Thursday 02-08-01'!T38+34" +"'[2]Thrusday 02-15-01'!T44-'[2]Thursday 02-08-01'!T43" +"'[2]Thrusday 02-15-01'!T102-'[2]Thursday 02-08-01'!T101" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"SUM(B37:I37)" +"+B13+B29" +"+B6+B7+B22+B23" +"+B8+B9+B24+B25" +"+B11+B27" +"+B16" +"+B18+B32" +"B37-B52" +"C49*0.0022374" +"C55+C51+C40+C39+C17+C16" +"B6+B29" +"SUM(G47:G50)" +"SUM(G53:G55)" +"COUNTA(C7:C11)" +"+F6+J6+N6+R6" +"SUM(E7:E11)" +"COUNTA(C14:C22)" +"SUM(E14:E22)" +"COUNTA(C25:C27)" +"SUM(E25:E27)" +"COUNTA(C68:C71)" +"SUM(E68:E71)" +"+E12+E23+E28+E39+E46+E72+E51+E56+E61+E66" +"+F6+F13+F24+F29+F40+F67+F47+F52+F57+F62" +"+'Hotlist - Identified '!U3" +"SUM(E8:E10)" +"COUNTA(C8:C10)" +"SUM(E15:E16)" +"COUNTA(C15:C16)" +"+E11+E17+E23+E29+E35+K11+K17+K23+K29+K35" +"CELL(""filename"")" +"NOW()" +"+'Mgmt Summary'!C9" +"C9-D9" +"GrossMargin!J10" +"SUM(G9:I9)" +"J9-K9-M9-N9-L9" +"ROUND(SUM(Q9:U9),0)" +"+'Mgmt Summary'!#REF!" +"+'Mgmt Summary'!C20" +"SUM(C9:C18)" +"+'Mgmt Summary'!C16" +"GrossMargin!J27" +"GrossMargin!#REF!" +"SUM(C21:C24)" +"SUM(F19:F23)" +"+C19+C25" +"SUM(F25:F26)" +"+'Mgmt Summary'!C24" +"GrossMargin!J28" +"SUM(C28:C34)" +"SUM(C35:C37)" +"+'GM-WeeklyChnge'!C38" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!J9" +"+'Mgmt Summary'!C9" +"-D8+C8" +"+Expenses!D9+'CapChrg-AllocExp'!K10+'CapChrg-AllocExp'!D10" +"+H8-G8" +"+C8-G8" +"D8-H8" +"K8-L8" +"+C8-'[1]QTD Mgmt Summary'!C8" +"-G8+'[1]QTD Mgmt Summary'!G8" +"+O8+P8" +"(-G13+'[1]QTD Mgmt Summary'!G13)*0" +"+Expenses!D20+'CapChrg-AllocExp'!K21" +"+C19-'[1]QTD Mgmt Summary'!C18" +"(-G19+'[1]QTD Mgmt Summary'!G18)*0" +"SUM(C8:C20)" +"+'Mgmt Summary'!L24+'Mgmt Summary'!M24+'Mgmt Summary'!N24" +"+'Mgmt Summary'!D24" +"+Expenses!D25" +"+'CapChrg-AllocExp'!D25" +"SUM(C21:C26)" +"D30-C30" +"+'Mgmt Summary'!M31" +"+C28-C30" +"SUM(G28:G30)" +"+'GM-WeeklyChnge'!C32" +"+'Expense Weekly Change'!E20+'Expense Weekly Change'!E18" +"+'GM-WeeklyChnge'!D32" +"+'Expense Weekly Change'!E9+'Expense Weekly Change'!E10+'Expense Weekly Change'!E11+'Expense Weekly Change'!E12+'Expense Weekly Change'!E13+'Expense Weekly Change'!E14+'Expense Weekly Change'!E15+'Expense Weekly Change'!E16+'Expense Weekly Change'!E17" +"+'GM-WeeklyChnge'!E32+'GM-WeeklyChnge'!F32+'GM-WeeklyChnge'!G32" +"-G30+'[1]QTD Mgmt Summary'!$G$29" +"SUM(E38:E41)" +"+[1]GrossMargin!$I$32" +"+'[1]QTD Mgmt Summary'!$G$31" +"+GrossMargin!I33" +"+G32" +"+E46-E45" +"GrossMargin!M10" +"Expenses!E9+'CapChrg-AllocExp'!E10+'CapChrg-AllocExp'!L10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"+GrossMargin!M21" +"+Expenses!E14+'CapChrg-AllocExp'!E15+'CapChrg-AllocExp'!L15" +"+GrossMargin!I21" +"+'CapChrg-AllocExp'!D15" +"+'CapChrg-AllocExp'!K15" +"+'CapChrg-AllocExp'!F15" +"GrossMargin!J17" +"GrossMargin!M27" +"GrossMargin!I27" +"SUM(C9:C21)" +"Expenses!E24" +"'CapChrg-AllocExp'!D26" +"+Expenses!D24" +"-M24+D24" +"+'CapChrg-AllocExp'!L26" +"D25-N25" +"GrossMargin!M31" +"Expenses!E25" +"GrossMargin!I31" +"Expenses!D25" +"Expenses!F25" +"'CapChrg-AllocExp'!E25" +"'CapChrg-AllocExp'!D25" +"'CapChrg-AllocExp'!F25" +"SUM(C22:C28)" +"GrossMargin!I43" +"D31-M31" +"SUM(C29:C31)" +"+'GM-WeeklyChnge'!C38" +"+'Mgmt Summary'!A3:V3" +"+GrossMargin!D10-[1]GrossMargin!D10" +"SUM(C9:G9)" +"GrossMargin!J10-[1]GrossMargin!J10" +"SUM(H9:J9)" +"SUM(C14:C19)" +"+GrossMargin!D27-[1]GrossMargin!D26" +"GrossMargin!J27-[1]GrossMargin!J26" +"SUM(C9:C13)+SUM(C20:C26)" +"SUM(C28:C30)" +"SUM(E28:E31)" +"'Mgmt Summary'!A3" +"9709-1100" +"SUM(D10:H10)" +"+I10+K10" +"L10-M10" +"-6294-D12" +"48.339+65.627" +"1875+3125" +"104.768+9.524" +"SUM(D15:D20)" +"1044" +"2126.499-3240+255" +"SUM(D10:D14)+SUM(D21:D27)" +"-500" +"SUM(I31:K31)" +"-2000/4" +"+D29+D31" +"SUM(I29:I31)" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+E9+91" +"E9-D9" +"+E10" +"233.037+980.581" +"+E13-650" +"(425.358-250-100-50)*0+272.542" +"+E20+250" +"SUM(D9:D21)" +"27654-247.184" +"SUM(D22:D25)" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!D9-[1]Expenses!D9" +"D9-C9" +"SUM(C17:C21)" +"SUM(C22:C25)" +"Expenses!D32-[1]Expenses!D29" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"E10-D10" +"+L10" +"L11" +"ROUND(L11-K11,0)" +"SUM(D10:D22)" +"-(D23)" +"-K23" +"SUM(D23:D26)" +"+D9+E9" +"+D9-H9" +"_xll.HPVAL($A10,$A$18,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$18,$A$3,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)" +"SUM(D9:D17)" +"SUM(F9:F16)" +"Data!I12" +"SUM(J12:N12)" +"Data!I28" +"+Data!I37" +"Data!I15" +"Data!I31" +"Data!H32" +"SUM(R19:U19)" +"Data!I21" +"2+15" +"+'template from individuals'!B37+'template from individuals'!C37" +"+'template from individuals'!D37+'template from individuals'!E37" +"+'template from individuals'!F37+'template from individuals'!G37" +"+'template from individuals'!H37+'template from individuals'!I37" +"+'WE 2-1 EOL Data'!B6+'WE 2-1 EOL Data'!B29" +"+'WE 2-8 EOL Data'!B6+'WE 2-8 EOL Data'!B29" +"+'WE 2-15 EOL Data'!$B6+'WE 2-15 EOL Data'!$B29" +"+'WE 2-22 EOL Data'!$B6+'WE 2-22 EOL Data'!$B29" +"+K11" +"+'template from individuals'!B45+'template from individuals'!C45" +"+'template from individuals'!D45+'template from individuals'!E45" +"+'template from individuals'!F45+'template from individuals'!G45" +"+'template from individuals'!H45+'template from individuals'!I45" +"+'WE 2-1 EOL Data'!B13+'WE 2-1 EOL Data'!B36" +"+'WE 2-8 EOL Data'!B13+'WE 2-8 EOL Data'!B36" +"+'WE 2-15 EOL Data'!$B13+'WE 2-15 EOL Data'!$B36" +"+'WE 2-22 EOL Data'!$B13+'WE 2-22 EOL Data'!$B36" +"+'template from individuals'!B47+'template from individuals'!C47" +"+'template from individuals'!D47+'template from individuals'!E47" +"+'template from individuals'!F47+'template from individuals'!G47" +"+'template from individuals'!H47+'template from individuals'!I47" +"+'WE 2-1 EOL Data'!B9+'WE 2-1 EOL Data'!B32" +"+'WE 2-8 EOL Data'!B9+'WE 2-8 EOL Data'!B32" +"+'WE 2-15 EOL Data'!$B9+'WE 2-15 EOL Data'!$B32" +"+'WE 2-22 EOL Data'!$B9+'WE 2-22 EOL Data'!$B32" +"+'template from individuals'!B49+'template from individuals'!C49" +"+'template from individuals'!D49+'template from individuals'!E49" +"+'template from individuals'!F49+'template from individuals'!G49" +"+'template from individuals'!H49+'template from individuals'!I49" +"+'WE 2-1 EOL Data'!B10+'WE 2-1 EOL Data'!B11+'WE 2-1 EOL Data'!B33+'WE 2-1 EOL Data'!B34" +"+'WE 2-8 EOL Data'!B10+'WE 2-8 EOL Data'!B33+'WE 2-8 EOL Data'!B11+'WE 2-8 EOL Data'!B34" +"+'WE 2-15 EOL Data'!$B10+'WE 2-15 EOL Data'!$B11+'WE 2-15 EOL Data'!$B33+'WE 2-15 EOL Data'!$B34" +"+'WE 2-22 EOL Data'!$B10+'WE 2-22 EOL Data'!$B11+'WE 2-22 EOL Data'!$B33+'WE 2-22 EOL Data'!$B34" +"+'template from individuals'!B46+'template from individuals'!C46" +"+'template from individuals'!D46+'template from individuals'!E46" +"+'template from individuals'!F46+'template from individuals'!G46" +"+'template from individuals'!H46+'template from individuals'!I46" +"+'template from individuals'!B48+'template from individuals'!C48" +"+'template from individuals'!D48+'template from individuals'!E48" +"+'template from individuals'!F48+'template from individuals'!G48" +"+'template from individuals'!H48+'template from individuals'!I48" +"+'WE 2-1 EOL Data'!B14+'WE 2-1 EOL Data'!B37" +"+'WE 2-8 EOL Data'!B14+'WE 2-8 EOL Data'!B37" +"+'WE 2-15 EOL Data'!$B14+'WE 2-15 EOL Data'!$B37" +"+'WE 2-22 EOL Data'!$B14+'WE 2-22 EOL Data'!$B37" +"+K14" +"+'template from individuals'!B56+'template from individuals'!C56" +"+'template from individuals'!D56+'template from individuals'!E56" +"+'template from individuals'!F56+'template from individuals'!G56" +"+'template from individuals'!H56+'template from individuals'!I56" +"+'EIM New Deals'!J12+'EIM New Deals'!K12+'EIM New Deals'!J28+'EIM New Deals'!K28" +"+'EIM New Deals'!L12+'EIM New Deals'!M12+'EIM New Deals'!L28+'EIM New Deals'!M28" +"+'EIM New Deals'!N$12+'EIM New Deals'!O$12+'EIM New Deals'!N$28+'EIM New Deals'!O$28" +"+'EIM New Deals'!P$12+'EIM New Deals'!Q$12+'EIM New Deals'!P$28+'EIM New Deals'!Q$28" +"+'EIM New Deals'!$N13+'EIM New Deals'!$O13+'EIM New Deals'!$N29+'EIM New Deals'!$O29" +"+'EIM New Deals'!P13+'EIM New Deals'!Q13+'EIM New Deals'!P29+'EIM New Deals'!Q29" +"+'EIM New Deals'!J11+'EIM New Deals'!K11+'EIM New Deals'!J27+'EIM New Deals'!K27" +"+'EIM New Deals'!L11+'EIM New Deals'!M11+'EIM New Deals'!L27+'EIM New Deals'!M27" +"+'EIM New Deals'!$N11+'EIM New Deals'!$O11+'EIM New Deals'!$N27+'EIM New Deals'!$O27" +"+'EIM New Deals'!P11+'EIM New Deals'!Q11+'EIM New Deals'!P27+'EIM New Deals'!Q27" +"+'template from individuals'!B58+'template from individuals'!C58" +"+'EIM New Deals'!J14+'EIM New Deals'!K14+'EIM New Deals'!J30+'EIM New Deals'!K30" +"+'EIM New Deals'!L14+'EIM New Deals'!M14+'EIM New Deals'!L30+'EIM New Deals'!M30" +"+'EIM New Deals'!$N14+'EIM New Deals'!$O14+'EIM New Deals'!$N30+'EIM New Deals'!$O30" +"+'EIM New Deals'!P14+'EIM New Deals'!Q14+'EIM New Deals'!P30+'EIM New Deals'!Q30" +"+K20" +"1758331589/1000000" +"3201106470/1000000" +"1942345461/1000000" +"4952206066/1000000" +"(+'WE 2-1 EOL Data'!C6+'WE 2-1 EOL Data'!C29)/1000000" +"(+'WE 2-8 EOL Data'!C6+'WE 2-8 EOL Data'!C29)/1000000" +"(+'WE 2-15 EOL Data'!$C6+'WE 2-15 EOL Data'!$C29)/1000000" +"(+'WE 2-22 EOL Data'!$C6+'WE 2-22 EOL Data'!$C29)/1000000" +"16046241/1000000" +"52662791/1000000" +"48150655/1000000" +"37589241/1000000" +"'template from eol'!C58" +"'template from eol'!E58" +"'template from eol'!G58" +"'template from eol'!I58" +"+'WE 2-1 EOL Data'!C58" +"+'WE 2-8 EOL Data'!C58" +"+'WE 2-15 EOL Data'!$C58" +"+'WE 2-22 EOL Data'!$C58" +"90430383/1000" +"172783348/1000" +"107852720/1000" +"150981588/1000" +"(+'WE 2-1 EOL Data'!C9+'WE 2-1 EOL Data'!C32)/1000" +"(+'WE 2-8 EOL Data'!C9+'WE 2-8 EOL Data'!C32)/1000" +"(+'WE 2-15 EOL Data'!$C9+'WE 2-15 EOL Data'!$C32)/1000" +"(+'WE 2-22 EOL Data'!$C9+'WE 2-22 EOL Data'!$C32)/1000" +"(1745341+1242373)/1000" +"(2854306+534627)/1000" +"(3053119+1631000)/1000" +"(1974010+1990000)/1000" +"(+'WE 2-1 EOL Data'!C10+'WE 2-1 EOL Data'!C11+'WE 2-1 EOL Data'!C33+'WE 2-1 EOL Data'!C34)/1000" +"(+'WE 2-8 EOL Data'!C10+'WE 2-8 EOL Data'!C11+'WE 2-8 EOL Data'!C33+'WE 2-8 EOL Data'!C34)/1000" +"(+'WE 2-15 EOL Data'!$C10+'WE 2-15 EOL Data'!$C11+'WE 2-15 EOL Data'!$C33+'WE 2-15 EOL Data'!$C34)/1000" +"(+'WE 2-22 EOL Data'!$C10+'WE 2-22 EOL Data'!$C11+'WE 2-22 EOL Data'!$C33+'WE 2-22 EOL Data'!$C34)/1000" +"34100/1000" +"107570/1000" +"(+'WE 2-1 EOL Data'!C14+'WE 2-1 EOL Data'!C37)/1000" +"(+'WE 2-8 EOL Data'!C14+'WE 2-8 EOL Data'!C37)/1000" +"(+'WE 2-15 EOL Data'!$C14+'WE 2-15 EOL Data'!$C37)/1000" +"(+'WE 2-22 EOL Data'!$C14+'WE 2-22 EOL Data'!$C37)/1000" +"+'WE 2-1 EOL Data'!C12+'WE 2-1 EOL Data'!C35" +"+'WE 2-8 EOL Data'!C12+'WE 2-8 EOL Data'!C35" +"+'WE 2-15 EOL Data'!$C12+'WE 2-15 EOL Data'!$C35" +"+'WE 2-22 EOL Data'!$C12+'WE 2-22 EOL Data'!$C35" +"B45" +"C45" +"D45" +"B2" +"B2" +"B2" +"B2" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"'[2]Thrusday 02-15-01'!S9+'[2]Thrusday 02-15-01'!S10+-'[2]Thursday 02-08-01'!S9-'[2]Thursday 02-08-01'!S10" +"'[2]Thrusday 02-15-01'!S67+'[2]Thrusday 02-15-01'!S68-'[2]Thursday 02-08-01'!S67-'[2]Thursday 02-08-01'!S68" +"'[2]Thrusday 02-15-01'!S17+'[2]Thrusday 02-15-01'!S18-'[2]Thursday 02-08-01'!S17-'[2]Thursday 02-08-01'!S18" +"'[2]Thrusday 02-15-01'!S75+'[2]Thrusday 02-15-01'!S76-'[2]Thursday 02-08-01'!S75-'[2]Thursday 02-08-01'!S76" +"'[2]Thrusday 02-15-01'!S30+'[2]Thrusday 02-15-01'!S31+'[2]Thrusday 02-15-01'!S33-'[2]Thursday 02-08-01'!S30-'[2]Thursday 02-08-01'!S31-'[2]Thursday 02-08-01'!S33" +"'[2]Thrusday 02-15-01'!S88+'[2]Thrusday 02-15-01'!S89+'[2]Thrusday 02-15-01'!S91-'[2]Thursday 02-08-01'!S88-'[2]Thursday 02-08-01'!S89-'[2]Thursday 02-08-01'!S91" +"'[2]Thrusday 02-15-01'!S34-'[2]Thursday 02-08-01'!S34" +"'[2]Thrusday 02-15-01'!S92-'[2]Thursday 02-08-01'!S92" +"'[2]Thrusday 02-15-01'!S39-'[2]Thursday 02-08-01'!S39" +"'[2]Thrusday 02-15-01'!S97-'[2]Thursday 02-08-01'!S97" +"'[2]Thrusday 02-15-01'!S48-'[2]Thursday 02-08-01'!S47" +"'[2]Thrusday 02-15-01'!S105-'[2]Thursday 02-08-01'!S105" +"'[2]Thrusday 02-15-01'!S37-'[2]Thursday 02-08-01'!S37" +"'[2]Thrusday 02-15-01'!S95-'[2]Thursday 02-08-01'!S95" +"'[2]Thrusday 02-15-01'!S38-'[2]Thursday 02-08-01'!S38" +"'[2]Thrusday 02-15-01'!S96-'[2]Thursday 02-08-01'!S96" +"'[2]Thrusday 02-15-01'!S102-'[2]Thursday 02-08-01'!S101" +"'[2]Thrusday 02-15-01'!T9+'[2]Thrusday 02-15-01'!T10-'[2]Thursday 02-08-01'!T9-'[2]Thursday 02-08-01'!T10" +"'[2]Thrusday 02-15-01'!T67+'[2]Thrusday 02-15-01'!T68-'[2]Thursday 02-08-01'!T67-'[2]Thursday 02-08-01'!T68" +"'[2]Thrusday 02-15-01'!T17+'[2]Thrusday 02-15-01'!T18-'[2]Thursday 02-08-01'!T17-'[2]Thursday 02-08-01'!T18" +"'[2]Thrusday 02-15-01'!T75+'[2]Thrusday 02-15-01'!T76-'[2]Thursday 02-08-01'!T75-'[2]Thursday 02-08-01'!T76" +"'[2]Thrusday 02-15-01'!T30+'[2]Thrusday 02-15-01'!T31+'[2]Thrusday 02-15-01'!T33-'[2]Thursday 02-08-01'!T30-'[2]Thursday 02-08-01'!T31-'[2]Thursday 02-08-01'!T33" +"'[2]Thrusday 02-15-01'!T88+'[2]Thrusday 02-15-01'!T89+'[2]Thrusday 02-15-01'!T91-'[2]Thursday 02-08-01'!T88-'[2]Thursday 02-08-01'!T89-'[2]Thursday 02-08-01'!T91" +"'[2]Thrusday 02-15-01'!T34-'[2]Thursday 02-08-01'!T34" +"'[2]Thrusday 02-15-01'!T92-'[2]Thursday 02-08-01'!T92" +"'[2]Thrusday 02-15-01'!T39-'[2]Thursday 02-08-01'!T39" +"'[2]Thrusday 02-15-01'!T97-'[2]Thursday 02-08-01'!T97" +"'[2]Thrusday 02-15-01'!T48-'[2]Thursday 02-08-01'!T47" +"'[2]Thrusday 02-15-01'!T106-'[2]Thursday 02-08-01'!T105" +"'[2]Thrusday 02-15-01'!T37-'[2]Thursday 02-08-01'!T37" +"'[2]Thrusday 02-15-01'!T95-'[2]Thursday 02-08-01'!T95" +"'[2]Thrusday 02-15-01'!T38-'[2]Thursday 02-08-01'!T38+34" +"'[2]Thrusday 02-15-01'!T44-'[2]Thursday 02-08-01'!T43" +"'[2]Thrusday 02-15-01'!T102-'[2]Thursday 02-08-01'!T101" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"'[1]Thrusday 02-08-01'!S9+'[1]Thrusday 02-08-01'!S10+-'[1]Thursday 02-01-01'!S9-'[1]Thursday 02-01-01'!S10" +"'[1]Thrusday 02-08-01'!S67+'[1]Thrusday 02-08-01'!S68-'[1]Thursday 02-01-01'!S67-'[1]Thursday 02-01-01'!S68" +"'[1]Thrusday 02-08-01'!S17+'[1]Thrusday 02-08-01'!S18-'[1]Thursday 02-01-01'!S17-'[1]Thursday 02-01-01'!S18" +"'[1]Thrusday 02-08-01'!S75+'[1]Thrusday 02-08-01'!S76-'[1]Thursday 02-01-01'!S75-'[1]Thursday 02-01-01'!S76" +"'[1]Thrusday 02-08-01'!S30+'[1]Thrusday 02-08-01'!S31+'[1]Thrusday 02-08-01'!S33-'[1]Thursday 02-01-01'!S30-'[1]Thursday 02-01-01'!S31-'[1]Thursday 02-01-01'!S33" +"'[1]Thrusday 02-08-01'!S88+'[1]Thrusday 02-08-01'!S89+'[1]Thrusday 02-08-01'!S91-'[1]Thursday 02-01-01'!S88-'[1]Thursday 02-01-01'!S89-'[1]Thursday 02-01-01'!S91" +"'[1]Thrusday 02-08-01'!S34-'[1]Thursday 02-01-01'!S34" +"'[1]Thrusday 02-08-01'!S92-'[1]Thursday 02-01-01'!S92" +"'[1]Thrusday 02-08-01'!S39-'[1]Thursday 02-01-01'!S39" +"'[1]Thrusday 02-08-01'!S97-'[1]Thursday 02-01-01'!S97" +"'[1]Thrusday 02-08-01'!S47-'[1]Thursday 02-01-01'!S47" +"'[1]Thrusday 02-08-01'!S105-'[1]Thursday 02-01-01'!S105" +"'[1]Thrusday 02-08-01'!S37-'[1]Thursday 02-01-01'!S37" +"'[1]Thrusday 02-08-01'!S95-'[1]Thursday 02-01-01'!S95" +"'[1]Thrusday 02-08-01'!S38-'[1]Thursday 02-01-01'!S38+11" +"'[1]Thrusday 02-08-01'!S96-'[1]Thursday 02-01-01'!S96+1068" +"'[1]Thrusday 02-08-01'!S43-'[1]Thursday 02-01-01'!S43" +"'[1]Thrusday 02-08-01'!S101-'[1]Thursday 02-01-01'!S101" +"'[1]Thrusday 02-08-01'!T9+'[1]Thrusday 02-08-01'!T10-'[1]Thursday 02-01-01'!T9-'[1]Thursday 02-01-01'!T10" +"'[1]Thrusday 02-08-01'!T67+'[1]Thrusday 02-08-01'!T68-'[1]Thursday 02-01-01'!T67-'[1]Thursday 02-01-01'!T68" +"'[1]Thrusday 02-08-01'!T17+'[1]Thrusday 02-08-01'!T18-'[1]Thursday 02-01-01'!T17-'[1]Thursday 02-01-01'!T18" +"'[1]Thrusday 02-08-01'!T75+'[1]Thrusday 02-08-01'!T76-'[1]Thursday 02-01-01'!T75-'[1]Thursday 02-01-01'!T76" +"'[1]Thrusday 02-08-01'!T30+'[1]Thrusday 02-08-01'!T31+'[1]Thrusday 02-08-01'!T33-'[1]Thursday 02-01-01'!T30-'[1]Thursday 02-01-01'!T31-'[1]Thursday 02-01-01'!T33" +"'[1]Thrusday 02-08-01'!T88+'[1]Thrusday 02-08-01'!T89+'[1]Thrusday 02-08-01'!T91-'[1]Thursday 02-01-01'!T88-'[1]Thursday 02-01-01'!T89-'[1]Thursday 02-01-01'!T91" +"'[1]Thrusday 02-08-01'!T34-'[1]Thursday 02-01-01'!T34" +"'[1]Thrusday 02-08-01'!T92-'[1]Thursday 02-01-01'!T92" +"'[1]Thrusday 02-08-01'!T39-'[1]Thursday 02-01-01'!T39" +"'[1]Thrusday 02-08-01'!T97-'[1]Thursday 02-01-01'!T97" +"'[1]Thrusday 02-08-01'!T47-'[1]Thursday 02-01-01'!T47" +"'[1]Thrusday 02-08-01'!T105-'[1]Thursday 02-01-01'!T105" +"'[1]Thrusday 02-08-01'!T37-'[1]Thursday 02-01-01'!T37" +"'[1]Thrusday 02-08-01'!T95-'[1]Thursday 02-01-01'!T95" +"'[1]Thrusday 02-08-01'!T38-'[1]Thursday 02-01-01'!T38+25" +"'[1]Thrusday 02-08-01'!T96-'[1]Thursday 02-01-01'!T96+24083" +"'[1]Thrusday 02-08-01'!T43-'[1]Thursday 02-01-01'!T43" +"'[1]Thrusday 02-08-01'!T101-'[1]Thursday 02-01-01'!T101" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"55132+4311-40529-3176" +"6859190070+194044764-4773993265-135849441" +"5867+1788-4158-1400" +"64951720+6934050-47669640-5710650" +"6109+469+36-4592-397-33" +"152947000+7757000+832595-114735000-6753000-804595" +"110-91" +"3234500-2686250" +"29-24" +"1215000-1020000" +"64-56" +"20400-17400" +"26-18" +"65000-45000" +"13338+2004-9715-1574" +"7577517320+538599790-5634611180-351626838" +"5554+4032-3997-3087" +"76427909+60080482-57787682-43280956" +"6483+397+180-4893-294-143" +"510007317+10867017+7486462-381986081-7339728-6329636" +"133-105" +"11572096-6940526" +"106-75" +"5575507-4378000" +"68-57" +"366600-313600" +"638-493" +"28642250-23009750" +"19-13" +"133020-106670" +"196-146+81" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"SUM(B37:I37)" +"+B13+B29" +"+B6+B7+B22+B23" +"+B8+B9+B24+B25" +"+B11+B27" +"+B16" +"+B18+B32" +"B37-B52" +"C49*0.0022374" +"C55+C51+C40+C39+C17+C16" +"B6+B29" +"SUM(G47:G50)" +"SUM(G53:G55)" +"2332+5+1874" +"SUM(C4:C16)" +"C18/C19" +"6104+454" +"3595+1360" +"SUM(C5:C43)" +"C45/C46" +"SUM(C5:C33)" +"C35/C36" +"Data!J12" +"SUM(J12:M12)" +"Data!J28" +"+Data!J37" +"Data!J15" +"Data!J31" +"Data!I32" +"SUM(R19:T19)" +"Data!J21" +"2+15" +"+'template from individuals'!B37+'template from individuals'!C37" +"+'template from individuals'!D37+'template from individuals'!E37" +"+'template from individuals'!F37+'template from individuals'!G37" +"+'template from individuals'!H37+'template from individuals'!I37" +"+'WE 2-1 EOL Data'!B6+'WE 2-1 EOL Data'!B29" +"+'WE 2-8 EOL Data'!B6+'WE 2-8 EOL Data'!B29" +"+'WE 2-15 EOL Data'!$B6+'WE 2-15 EOL Data'!$B29" +"+'WE 2-22 EOL Data'!$B6+'WE 2-22 EOL Data'!$B29" +"+'WE 2-28 EOL Data'!B6+'WE 2-28 EOL Data'!B29" +"+K11" +"+'template from individuals'!B45+'template from individuals'!C45" +"+'template from individuals'!D45+'template from individuals'!E45" +"+'template from individuals'!F45+'template from individuals'!G45" +"+'template from individuals'!H45+'template from individuals'!I45" +"+'WE 2-1 EOL Data'!B13+'WE 2-1 EOL Data'!B36" +"+'WE 2-8 EOL Data'!B13+'WE 2-8 EOL Data'!B36" +"+'WE 2-15 EOL Data'!$B13+'WE 2-15 EOL Data'!$B36" +"+'WE 2-22 EOL Data'!$B13+'WE 2-22 EOL Data'!$B36" +"+'WE 2-28 EOL Data'!B13+'WE 2-28 EOL Data'!B36" +"+'template from individuals'!B47+'template from individuals'!C47" +"+'template from individuals'!D47+'template from individuals'!E47" +"+'template from individuals'!F47+'template from individuals'!G47" +"+'template from individuals'!H47+'template from individuals'!I47" +"+'WE 2-1 EOL Data'!B9+'WE 2-1 EOL Data'!B32" +"+'WE 2-8 EOL Data'!B9+'WE 2-8 EOL Data'!B32" +"+'WE 2-15 EOL Data'!$B9+'WE 2-15 EOL Data'!$B32" +"+'WE 2-22 EOL Data'!$B9+'WE 2-22 EOL Data'!$B32" +"+'WE 2-28 EOL Data'!B9+'WE 2-28 EOL Data'!B32" +"+'template from individuals'!B49+'template from individuals'!C49" +"+'template from individuals'!D49+'template from individuals'!E49" +"+'template from individuals'!F49+'template from individuals'!G49" +"+'template from individuals'!H49+'template from individuals'!I49" +"+'WE 2-1 EOL Data'!B10+'WE 2-1 EOL Data'!B11+'WE 2-1 EOL Data'!B33+'WE 2-1 EOL Data'!B34" +"+'WE 2-8 EOL Data'!B10+'WE 2-8 EOL Data'!B33+'WE 2-8 EOL Data'!B11+'WE 2-8 EOL Data'!B34" +"+'WE 2-15 EOL Data'!$B10+'WE 2-15 EOL Data'!$B11+'WE 2-15 EOL Data'!$B33+'WE 2-15 EOL Data'!$B34" +"+'WE 2-22 EOL Data'!$B10+'WE 2-22 EOL Data'!$B11+'WE 2-22 EOL Data'!$B33+'WE 2-22 EOL Data'!$B34" +"+'WE 2-28 EOL Data'!B10+'WE 2-28 EOL Data'!B33+'WE 2-28 EOL Data'!B11+'WE 2-28 EOL Data'!B34" +"+'template from individuals'!B46+'template from individuals'!C46" +"+'template from individuals'!D46+'template from individuals'!E46" +"+'template from individuals'!F46+'template from individuals'!G46" +"+'template from individuals'!H46+'template from individuals'!I46" +"+'template from individuals'!B48+'template from individuals'!C48" +"+'template from individuals'!D48+'template from individuals'!E48" +"+'template from individuals'!F48+'template from individuals'!G48" +"+'template from individuals'!H48+'template from individuals'!I48" +"+'WE 2-1 EOL Data'!B14+'WE 2-1 EOL Data'!B37" +"+'WE 2-8 EOL Data'!B14+'WE 2-8 EOL Data'!B37" +"+'WE 2-15 EOL Data'!$B14+'WE 2-15 EOL Data'!$B37" +"+'WE 2-22 EOL Data'!$B14+'WE 2-22 EOL Data'!$B37" +"+'WE 2-28 EOL Data'!B14+'WE 2-28 EOL Data'!B37" +"+K14" +"+'template from individuals'!B56+'template from individuals'!C56" +"+'template from individuals'!D56+'template from individuals'!E56" +"+'template from individuals'!F56+'template from individuals'!G56" +"+'template from individuals'!H56+'template from individuals'!I56" +"+'EIM New Deals'!J12+'EIM New Deals'!K12+'EIM New Deals'!J28+'EIM New Deals'!K28" +"+'EIM New Deals'!L12+'EIM New Deals'!M12+'EIM New Deals'!L28+'EIM New Deals'!M28" +"+'EIM New Deals'!N$12+'EIM New Deals'!O$12+'EIM New Deals'!N$28+'EIM New Deals'!O$28" +"+'EIM New Deals'!P$12+'EIM New Deals'!Q$12+'EIM New Deals'!P$28+'EIM New Deals'!Q$28" +"+'EIM New Deals'!S12+'EIM New Deals'!R12+'EIM New Deals'!R28+'EIM New Deals'!S28" +"+'EIM New Deals'!$N13+'EIM New Deals'!$O13+'EIM New Deals'!$N29+'EIM New Deals'!$O29" +"+'EIM New Deals'!P13+'EIM New Deals'!Q13+'EIM New Deals'!P29+'EIM New Deals'!Q29" +"+'EIM New Deals'!R13+'EIM New Deals'!S13+'EIM New Deals'!R29+'EIM New Deals'!S29" +"+'EIM New Deals'!J11+'EIM New Deals'!K11+'EIM New Deals'!J27+'EIM New Deals'!K27" +"+'EIM New Deals'!L11+'EIM New Deals'!M11+'EIM New Deals'!L27+'EIM New Deals'!M27" +"+'EIM New Deals'!$N11+'EIM New Deals'!$O11+'EIM New Deals'!$N27+'EIM New Deals'!$O27" +"+'EIM New Deals'!P11+'EIM New Deals'!Q11+'EIM New Deals'!P27+'EIM New Deals'!Q27" +"+'EIM New Deals'!R11+'EIM New Deals'!S11+'EIM New Deals'!R27+'EIM New Deals'!S27" +"+'template from individuals'!B58+'template from individuals'!C58" +"+'EIM New Deals'!J14+'EIM New Deals'!K14+'EIM New Deals'!J30+'EIM New Deals'!K30" +"+'EIM New Deals'!L14+'EIM New Deals'!M14+'EIM New Deals'!L30+'EIM New Deals'!M30" +"+'EIM New Deals'!$N14+'EIM New Deals'!$O14+'EIM New Deals'!$N30+'EIM New Deals'!$O30" +"+'EIM New Deals'!P14+'EIM New Deals'!Q14+'EIM New Deals'!P30+'EIM New Deals'!Q30" +"+'EIM New Deals'!R14+'EIM New Deals'!S14+'EIM New Deals'!R30+'EIM New Deals'!S30" +"+K20" +"1758331589/1000000" +"3201106470/1000000" +"1942345461/1000000" +"4952206066/1000000" +"(+'WE 2-1 EOL Data'!C6+'WE 2-1 EOL Data'!C29)/1000000" +"(+'WE 2-8 EOL Data'!C6+'WE 2-8 EOL Data'!C29)/1000000" +"(+'WE 2-15 EOL Data'!$C6+'WE 2-15 EOL Data'!$C29)/1000000" +"(+'WE 2-22 EOL Data'!$C6+'WE 2-22 EOL Data'!$C29)/1000000" +"(+'WE 2-28 EOL Data'!C6+'WE 2-28 EOL Data'!C29)/1000000" +"16046241/1000000" +"52662791/1000000" +"48150655/1000000" +"37589241/1000000" +"'template from eol'!C58" +"'template from eol'!E58" +"'template from eol'!G58" +"'template from eol'!I58" +"+'WE 2-1 EOL Data'!C58" +"+'WE 2-8 EOL Data'!C58" +"+'WE 2-15 EOL Data'!$C58" +"+'WE 2-22 EOL Data'!$C58" +"+'WE 2-28 EOL Data'!C58" +"90430383/1000" +"172783348/1000" +"107852720/1000" +"150981588/1000" +"(+'WE 2-1 EOL Data'!C9+'WE 2-1 EOL Data'!C32)/1000" +"(+'WE 2-8 EOL Data'!C9+'WE 2-8 EOL Data'!C32)/1000" +"(+'WE 2-15 EOL Data'!$C9+'WE 2-15 EOL Data'!$C32)/1000" +"(+'WE 2-22 EOL Data'!$C9+'WE 2-22 EOL Data'!$C32)/1000" +"(+'WE 2-28 EOL Data'!C9+'WE 2-28 EOL Data'!C32)/1000" +"(1745341+1242373)/1000" +"(2854306+534627)/1000" +"(3053119+1631000)/1000" +"(1974010+1990000)/1000" +"(+'WE 2-1 EOL Data'!C10+'WE 2-1 EOL Data'!C11+'WE 2-1 EOL Data'!C33+'WE 2-1 EOL Data'!C34)/1000" +"(+'WE 2-8 EOL Data'!C10+'WE 2-8 EOL Data'!C11+'WE 2-8 EOL Data'!C33+'WE 2-8 EOL Data'!C34)/1000" +"(+'WE 2-15 EOL Data'!$C10+'WE 2-15 EOL Data'!$C11+'WE 2-15 EOL Data'!$C33+'WE 2-15 EOL Data'!$C34)/1000" +"(+'WE 2-22 EOL Data'!$C10+'WE 2-22 EOL Data'!$C11+'WE 2-22 EOL Data'!$C33+'WE 2-22 EOL Data'!$C34)/1000" +"(+'WE 2-28 EOL Data'!C10+'WE 2-28 EOL Data'!C11+'WE 2-28 EOL Data'!C33+'WE 2-28 EOL Data'!C34)/1000" +"34100/1000" +"107570/1000" +"(+'WE 2-1 EOL Data'!C14+'WE 2-1 EOL Data'!C37)/1000" +"(+'WE 2-8 EOL Data'!C14+'WE 2-8 EOL Data'!C37)/1000" +"(+'WE 2-15 EOL Data'!$C14+'WE 2-15 EOL Data'!$C37)/1000" +"(+'WE 2-22 EOL Data'!$C14+'WE 2-22 EOL Data'!$C37)/1000" +"(+'WE 2-28 EOL Data'!C14+'WE 2-28 EOL Data'!C37)/1000" +"+'WE 2-1 EOL Data'!C12+'WE 2-1 EOL Data'!C35" +"+'WE 2-8 EOL Data'!C12+'WE 2-8 EOL Data'!C35" +"+'WE 2-15 EOL Data'!$C12+'WE 2-15 EOL Data'!$C35" +"+'WE 2-22 EOL Data'!$C12+'WE 2-22 EOL Data'!$C35" +"+'WE 2-28 EOL Data'!C12+'WE 2-28 EOL Data'!C35" +"B45" +"C45" +"D45" +"B2" +"B2" +"B2" +"B2" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"'[2]Thrusday 02-15-01'!S9+'[2]Thrusday 02-15-01'!S10+-'[2]Thursday 02-08-01'!S9-'[2]Thursday 02-08-01'!S10" +"'[2]Thrusday 02-15-01'!S67+'[2]Thrusday 02-15-01'!S68-'[2]Thursday 02-08-01'!S67-'[2]Thursday 02-08-01'!S68" +"'[2]Thrusday 02-15-01'!S17+'[2]Thrusday 02-15-01'!S18-'[2]Thursday 02-08-01'!S17-'[2]Thursday 02-08-01'!S18" +"'[2]Thrusday 02-15-01'!S75+'[2]Thrusday 02-15-01'!S76-'[2]Thursday 02-08-01'!S75-'[2]Thursday 02-08-01'!S76" +"'[2]Thrusday 02-15-01'!S30+'[2]Thrusday 02-15-01'!S31+'[2]Thrusday 02-15-01'!S33-'[2]Thursday 02-08-01'!S30-'[2]Thursday 02-08-01'!S31-'[2]Thursday 02-08-01'!S33" +"'[2]Thrusday 02-15-01'!S88+'[2]Thrusday 02-15-01'!S89+'[2]Thrusday 02-15-01'!S91-'[2]Thursday 02-08-01'!S88-'[2]Thursday 02-08-01'!S89-'[2]Thursday 02-08-01'!S91" +"'[2]Thrusday 02-15-01'!S34-'[2]Thursday 02-08-01'!S34" +"'[2]Thrusday 02-15-01'!S92-'[2]Thursday 02-08-01'!S92" +"'[2]Thrusday 02-15-01'!S39-'[2]Thursday 02-08-01'!S39" +"'[2]Thrusday 02-15-01'!S97-'[2]Thursday 02-08-01'!S97" +"'[2]Thrusday 02-15-01'!S48-'[2]Thursday 02-08-01'!S47" +"'[2]Thrusday 02-15-01'!S105-'[2]Thursday 02-08-01'!S105" +"'[2]Thrusday 02-15-01'!S37-'[2]Thursday 02-08-01'!S37" +"'[2]Thrusday 02-15-01'!S95-'[2]Thursday 02-08-01'!S95" +"'[2]Thrusday 02-15-01'!S38-'[2]Thursday 02-08-01'!S38" +"'[2]Thrusday 02-15-01'!S96-'[2]Thursday 02-08-01'!S96" +"'[2]Thrusday 02-15-01'!S102-'[2]Thursday 02-08-01'!S101" +"'[2]Thrusday 02-15-01'!T9+'[2]Thrusday 02-15-01'!T10-'[2]Thursday 02-08-01'!T9-'[2]Thursday 02-08-01'!T10" +"'[2]Thrusday 02-15-01'!T67+'[2]Thrusday 02-15-01'!T68-'[2]Thursday 02-08-01'!T67-'[2]Thursday 02-08-01'!T68" +"'[2]Thrusday 02-15-01'!T17+'[2]Thrusday 02-15-01'!T18-'[2]Thursday 02-08-01'!T17-'[2]Thursday 02-08-01'!T18" +"'[2]Thrusday 02-15-01'!T75+'[2]Thrusday 02-15-01'!T76-'[2]Thursday 02-08-01'!T75-'[2]Thursday 02-08-01'!T76" +"'[2]Thrusday 02-15-01'!T30+'[2]Thrusday 02-15-01'!T31+'[2]Thrusday 02-15-01'!T33-'[2]Thursday 02-08-01'!T30-'[2]Thursday 02-08-01'!T31-'[2]Thursday 02-08-01'!T33" +"'[2]Thrusday 02-15-01'!T88+'[2]Thrusday 02-15-01'!T89+'[2]Thrusday 02-15-01'!T91-'[2]Thursday 02-08-01'!T88-'[2]Thursday 02-08-01'!T89-'[2]Thursday 02-08-01'!T91" +"'[2]Thrusday 02-15-01'!T34-'[2]Thursday 02-08-01'!T34" +"'[2]Thrusday 02-15-01'!T92-'[2]Thursday 02-08-01'!T92" +"'[2]Thrusday 02-15-01'!T39-'[2]Thursday 02-08-01'!T39" +"'[2]Thrusday 02-15-01'!T97-'[2]Thursday 02-08-01'!T97" +"'[2]Thrusday 02-15-01'!T48-'[2]Thursday 02-08-01'!T47" +"'[2]Thrusday 02-15-01'!T106-'[2]Thursday 02-08-01'!T105" +"'[2]Thrusday 02-15-01'!T37-'[2]Thursday 02-08-01'!T37" +"'[2]Thrusday 02-15-01'!T95-'[2]Thursday 02-08-01'!T95" +"'[2]Thrusday 02-15-01'!T38-'[2]Thursday 02-08-01'!T38+34" +"'[2]Thrusday 02-15-01'!T44-'[2]Thursday 02-08-01'!T43" +"'[2]Thrusday 02-15-01'!T102-'[2]Thursday 02-08-01'!T101" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"'[1]Thrusday 02-08-01'!S9+'[1]Thrusday 02-08-01'!S10+-'[1]Thursday 02-01-01'!S9-'[1]Thursday 02-01-01'!S10" +"'[1]Thrusday 02-08-01'!S67+'[1]Thrusday 02-08-01'!S68-'[1]Thursday 02-01-01'!S67-'[1]Thursday 02-01-01'!S68" +"'[1]Thrusday 02-08-01'!S17+'[1]Thrusday 02-08-01'!S18-'[1]Thursday 02-01-01'!S17-'[1]Thursday 02-01-01'!S18" +"'[1]Thrusday 02-08-01'!S75+'[1]Thrusday 02-08-01'!S76-'[1]Thursday 02-01-01'!S75-'[1]Thursday 02-01-01'!S76" +"'[1]Thrusday 02-08-01'!S30+'[1]Thrusday 02-08-01'!S31+'[1]Thrusday 02-08-01'!S33-'[1]Thursday 02-01-01'!S30-'[1]Thursday 02-01-01'!S31-'[1]Thursday 02-01-01'!S33" +"'[1]Thrusday 02-08-01'!S88+'[1]Thrusday 02-08-01'!S89+'[1]Thrusday 02-08-01'!S91-'[1]Thursday 02-01-01'!S88-'[1]Thursday 02-01-01'!S89-'[1]Thursday 02-01-01'!S91" +"'[1]Thrusday 02-08-01'!S34-'[1]Thursday 02-01-01'!S34" +"'[1]Thrusday 02-08-01'!S92-'[1]Thursday 02-01-01'!S92" +"'[1]Thrusday 02-08-01'!S39-'[1]Thursday 02-01-01'!S39" +"'[1]Thrusday 02-08-01'!S97-'[1]Thursday 02-01-01'!S97" +"'[1]Thrusday 02-08-01'!S47-'[1]Thursday 02-01-01'!S47" +"'[1]Thrusday 02-08-01'!S105-'[1]Thursday 02-01-01'!S105" +"'[1]Thrusday 02-08-01'!S37-'[1]Thursday 02-01-01'!S37" +"'[1]Thrusday 02-08-01'!S95-'[1]Thursday 02-01-01'!S95" +"'[1]Thrusday 02-08-01'!S38-'[1]Thursday 02-01-01'!S38+11" +"'[1]Thrusday 02-08-01'!S96-'[1]Thursday 02-01-01'!S96+1068" +"'[1]Thrusday 02-08-01'!S43-'[1]Thursday 02-01-01'!S43" +"'[1]Thrusday 02-08-01'!S101-'[1]Thursday 02-01-01'!S101" +"'[1]Thrusday 02-08-01'!T9+'[1]Thrusday 02-08-01'!T10-'[1]Thursday 02-01-01'!T9-'[1]Thursday 02-01-01'!T10" +"'[1]Thrusday 02-08-01'!T67+'[1]Thrusday 02-08-01'!T68-'[1]Thursday 02-01-01'!T67-'[1]Thursday 02-01-01'!T68" +"'[1]Thrusday 02-08-01'!T17+'[1]Thrusday 02-08-01'!T18-'[1]Thursday 02-01-01'!T17-'[1]Thursday 02-01-01'!T18" +"'[1]Thrusday 02-08-01'!T75+'[1]Thrusday 02-08-01'!T76-'[1]Thursday 02-01-01'!T75-'[1]Thursday 02-01-01'!T76" +"'[1]Thrusday 02-08-01'!T30+'[1]Thrusday 02-08-01'!T31+'[1]Thrusday 02-08-01'!T33-'[1]Thursday 02-01-01'!T30-'[1]Thursday 02-01-01'!T31-'[1]Thursday 02-01-01'!T33" +"'[1]Thrusday 02-08-01'!T88+'[1]Thrusday 02-08-01'!T89+'[1]Thrusday 02-08-01'!T91-'[1]Thursday 02-01-01'!T88-'[1]Thursday 02-01-01'!T89-'[1]Thursday 02-01-01'!T91" +"'[1]Thrusday 02-08-01'!T34-'[1]Thursday 02-01-01'!T34" +"'[1]Thrusday 02-08-01'!T92-'[1]Thursday 02-01-01'!T92" +"'[1]Thrusday 02-08-01'!T39-'[1]Thursday 02-01-01'!T39" +"'[1]Thrusday 02-08-01'!T97-'[1]Thursday 02-01-01'!T97" +"'[1]Thrusday 02-08-01'!T47-'[1]Thursday 02-01-01'!T47" +"'[1]Thrusday 02-08-01'!T105-'[1]Thursday 02-01-01'!T105" +"'[1]Thrusday 02-08-01'!T37-'[1]Thursday 02-01-01'!T37" +"'[1]Thrusday 02-08-01'!T95-'[1]Thursday 02-01-01'!T95" +"'[1]Thrusday 02-08-01'!T38-'[1]Thursday 02-01-01'!T38+25" +"'[1]Thrusday 02-08-01'!T96-'[1]Thursday 02-01-01'!T96+24083" +"'[1]Thrusday 02-08-01'!T43-'[1]Thursday 02-01-01'!T43" +"'[1]Thrusday 02-08-01'!T101-'[1]Thursday 02-01-01'!T101" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"55132+4311-40529-3176" +"6859190070+194044764-4773993265-135849441" +"5867+1788-4158-1400" +"64951720+6934050-47669640-5710650" +"6109+469+36-4592-397-33" +"152947000+7757000+832595-114735000-6753000-804595" +"110-91" +"3234500-2686250" +"29-24" +"1215000-1020000" +"64-56" +"20400-17400" +"26-18" +"65000-45000" +"13338+2004-9715-1574" +"7577517320+538599790-5634611180-351626838" +"5554+4032-3997-3087" +"76427909+60080482-57787682-43280956" +"6483+397+180-4893-294-143" +"510007317+10867017+7486462-381986081-7339728-6329636" +"133-105" +"11572096-6940526" +"106-75" +"5575507-4378000" +"68-57" +"366600-313600" +"638-493" +"28642250-23009750" +"19-13" +"133020-106670" +"196-146+81" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"SUM(B37:I37)" +"+B13+B29" +"+B6+B7+B22+B23" +"+B8+B9+B24+B25" +"+B11+B27" +"+B16" +"+B18+B32" +"B37-B52" +"C49*0.0022374" +"C55+C51+C40+C39+C17+C16" +"B6+B29" +"SUM(G47:G50)" +"SUM(G53:G55)" +"COUNTA(C7:C12)" +"+F6+J6+N6+R6" +"SUM(E7:E12)" +"COUNTA(C15:C23)" +"SUM(E15:E23)" +"COUNTA(C26:C28)" +"SUM(E26:E28)" +"COUNTA(C31:C40)" +"SUM(E31:E40)" +"COUNTA(C43:C46)" +"SUM(E43:E46)" +"+E13+E24+E29+E41+E47+E73+E52+E57+E62+E67" +"+F6+F14+F25+F30+F42+F68+F48+F53+F58+F63" +"+'Hotlist - Identified '!U3" +"SUM(E8:E11)" +"COUNTA(C8:C11)" +"SUM(E16:E17)" +"COUNTA(C16:C17)" +"+E12+E18+E24+E30+E36+K12+K18+K24+K30+K36" +"CELL(""filename"")" +"NOW()" +"+'Mgmt Summary'!C9" +"C9-D9" +"GrossMargin!J10" +"SUM(G9:I9)" +"J9-K9-M9-N9-L9" +"ROUND(SUM(Q9:U9),0)" +"+'Mgmt Summary'!#REF!" +"+'Mgmt Summary'!C20" +"SUM(C9:C18)" +"+'Mgmt Summary'!C16" +"GrossMargin!J27" +"GrossMargin!#REF!" +"SUM(C21:C24)" +"SUM(F19:F23)" +"+C19+C25" +"SUM(F25:F26)" +"+'Mgmt Summary'!C24" +"GrossMargin!J28" +"SUM(C28:C34)" +"SUM(C35:C37)" +"+'GM-WeeklyChnge'!C38" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!J9" +"+'Mgmt Summary'!C9" +"-D8+C8" +"+Expenses!D9+'CapChrg-AllocExp'!K10+'CapChrg-AllocExp'!D10" +"+H8-G8" +"+C8-G8" +"D8-H8" +"K8-L8" +"+C8-'[1]QTD Mgmt Summary'!C8" +"-G8+'[1]QTD Mgmt Summary'!G8" +"+O8+P8" +"(-G13+'[1]QTD Mgmt Summary'!G13)*0" +"+Expenses!D20+'CapChrg-AllocExp'!K21" +"+C19-'[1]QTD Mgmt Summary'!C18" +"(-G19+'[1]QTD Mgmt Summary'!G18)*0" +"SUM(C8:C20)" +"+'Mgmt Summary'!L24+'Mgmt Summary'!M24+'Mgmt Summary'!N24" +"+'Mgmt Summary'!D24" +"+Expenses!D25" +"+'CapChrg-AllocExp'!D25" +"SUM(C21:C26)" +"D30-C30" +"+'Mgmt Summary'!M31" +"+C28-C30" +"SUM(G28:G30)" +"+'GM-WeeklyChnge'!C32" +"+'Expense Weekly Change'!E20+'Expense Weekly Change'!E18" +"+'GM-WeeklyChnge'!D32" +"+'Expense Weekly Change'!E9+'Expense Weekly Change'!E10+'Expense Weekly Change'!E11+'Expense Weekly Change'!E12+'Expense Weekly Change'!E13+'Expense Weekly Change'!E14+'Expense Weekly Change'!E15+'Expense Weekly Change'!E16+'Expense Weekly Change'!E17" +"+'GM-WeeklyChnge'!E32+'GM-WeeklyChnge'!F32+'GM-WeeklyChnge'!G32" +"-G30+'[1]QTD Mgmt Summary'!$G$29" +"SUM(E38:E41)" +"+[1]GrossMargin!$I$32" +"+'[1]QTD Mgmt Summary'!$G$31" +"+GrossMargin!I33" +"+G32" +"+E46-E45" +"GrossMargin!M10" +"Expenses!E9+'CapChrg-AllocExp'!E10+'CapChrg-AllocExp'!L10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"+GrossMargin!M21" +"+Expenses!E14+'CapChrg-AllocExp'!E15+'CapChrg-AllocExp'!L15" +"+GrossMargin!I21" +"+'CapChrg-AllocExp'!D15" +"+'CapChrg-AllocExp'!K15" +"+'CapChrg-AllocExp'!F15" +"GrossMargin!J17" +"GrossMargin!M27" +"GrossMargin!I27" +"SUM(C9:C21)" +"Expenses!E24" +"'CapChrg-AllocExp'!D26" +"+Expenses!D24" +"-M24+D24" +"+'CapChrg-AllocExp'!L26" +"D25-N25" +"GrossMargin!M31" +"Expenses!E25" +"GrossMargin!I31" +"Expenses!D25" +"Expenses!F25" +"'CapChrg-AllocExp'!E25" +"'CapChrg-AllocExp'!D25" +"'CapChrg-AllocExp'!F25" +"SUM(C22:C28)" +"GrossMargin!I43" +"D31-M31" +"SUM(C29:C31)" +"+'GM-WeeklyChnge'!C38" +"+'Mgmt Summary'!A3:V3" +"+GrossMargin!D10-[1]GrossMargin!D10" +"SUM(C9:G9)" +"GrossMargin!J10-[1]GrossMargin!J10" +"SUM(H9:J9)" +"SUM(C14:C19)" +"+GrossMargin!D27-[1]GrossMargin!D26" +"GrossMargin!J27-[1]GrossMargin!J26" +"SUM(C9:C13)+SUM(C20:C26)" +"SUM(C28:C30)" +"SUM(E28:E31)" +"'Mgmt Summary'!A3" +"SUM(D10:H10)" +"+I10+K10" +"L10-M10" +"48.339+65.627" +"1875+3125" +"104.768+9.524" +"SUM(D15:D20)" +"38+38+546" +"2126.499-3240+255" +"SUM(D10:D14)+SUM(D21:D27)" +"-500" +"SUM(I31:K31)" +"-2000/4" +"+D29+D31" +"SUM(I29:I31)" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+E9+91" +"E9-D9" +"+E10" +"233.037+980.581" +"+E13-650" +"(425.358-250-100-50)*0+272.542" +"+E20+250" +"SUM(D9:D21)" +"27654-247.184" +"SUM(D22:D25)" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!D9-[1]Expenses!D9" +"D9-C9" +"SUM(C17:C21)" +"SUM(C22:C25)" +"Expenses!D32-[1]Expenses!D29" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"E10-D10" +"+L10" +"L11" +"ROUND(L11-K11,0)" +"SUM(D10:D22)" +"-(D23)" +"-K23" +"SUM(D23:D26)" +"+D9+E9" +"+D9-H9" +"_xll.HPVAL($A10,$A$18,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$18,$A$3,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)" +"SUM(D9:D17)" +"SUM(F9:F16)" +"'NA GAS & PWR TOTALS-DEALS'!A5" +"'NA GAS & PWR TOTALS-DEALS'!A5" +"'NA GAS & PWR TOTALS-VOLUME'!A5" +"'NA GAS & PWR TOTALS-VOLUME'!A5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B6" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D6" +"(D11/D13)*100" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E6" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F6" +"(D12/D13)*100" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F27" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'PHYSICAL & FINANCIAL'!A3" +"'[1]FINANCIAL PIVOT'!B5" +"'[1]FINANCIAL PIVOT'!E5" +"'[1]FINANCIAL PIVOT'!F5" +"'[1]FINANCIAL PIVOT'!B6" +"'[1]FINANCIAL PIVOT'!D6" +"(D11/D13)*100" +"'[1]FINANCIAL PIVOT'!E6" +"'[1]FINANCIAL PIVOT'!F6" +"(D12/D13)*100" +"'[1]FINANCIAL PIVOT'!B9" +"'[1]FINANCIAL PIVOT'!D9" +"'[1]FINANCIAL PIVOT'!E9" +"'[1]FINANCIAL PIVOT'!F9" +"'[1]FINANCIAL PIVOT'!B12" +"'[1]FINANCIAL PIVOT'!D12" +"'[1]FINANCIAL PIVOT'!E12" +"'[1]FINANCIAL PIVOT'!F12" +"'[1]FINANCIAL PIVOT'!B15" +"'[1]FINANCIAL PIVOT'!D15" +"'[1]FINANCIAL PIVOT'!E15" +"'[1]FINANCIAL PIVOT'!F15" +"'[1]FINANCIAL PIVOT'!B18" +"'[1]FINANCIAL PIVOT'!D18" +"'[1]FINANCIAL PIVOT'!E18" +"'[1]FINANCIAL PIVOT'!F18" +"'[1]FINANCIAL PIVOT'!B21" +"'[1]FINANCIAL PIVOT'!D21" +"'[1]FINANCIAL PIVOT'!E21" +"'[1]FINANCIAL PIVOT'!F21" +"'[1]FINANCIAL PIVOT'!B24" +"'[1]FINANCIAL PIVOT'!D24" +"'[1]FINANCIAL PIVOT'!E24" +"'[1]FINANCIAL PIVOT'!F24" +"'[1]FINANCIAL PIVOT'!B27" +"'[1]FINANCIAL PIVOT'!D27" +"'[1]FINANCIAL PIVOT'!E27" +"'[1]FINANCIAL PIVOT'!F27" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'PHYSICAL & FINANCIAL'!A3" +"'[1]PHYSICAL PIVOT'!B5" +"'[1]PHYSICAL PIVOT'!E5" +"'[1]PHYSICAL PIVOT'!F5" +"'[1]PHYSICAL PIVOT'!B6" +"'[1]PHYSICAL PIVOT'!D6" +"(D11/D13)*100" +"'[1]PHYSICAL PIVOT'!E6" +"'[1]PHYSICAL PIVOT'!F6" +"(D12/D13)*100" +"'[1]PHYSICAL PIVOT'!B9" +"'[1]PHYSICAL PIVOT'!D9" +"'[1]PHYSICAL PIVOT'!E9" +"'[1]PHYSICAL PIVOT'!F9" +"'[1]PHYSICAL PIVOT'!B12" +"'[1]PHYSICAL PIVOT'!D12" +"'[1]PHYSICAL PIVOT'!E12" +"'[1]PHYSICAL PIVOT'!F12" +"'[1]PHYSICAL PIVOT'!B15" +"'[1]PHYSICAL PIVOT'!D15" +"'[1]PHYSICAL PIVOT'!E15" +"'[1]PHYSICAL PIVOT'!F15" +"'[1]PHYSICAL PIVOT'!B18" +"'[1]PHYSICAL PIVOT'!D18" +"'[1]PHYSICAL PIVOT'!E18" +"'[1]PHYSICAL PIVOT'!F18" +"'[1]PHYSICAL PIVOT'!B21" +"'[1]PHYSICAL PIVOT'!D21" +"'[1]PHYSICAL PIVOT'!E21" +"'[1]PHYSICAL PIVOT'!F21" +"'[1]PHYSICAL PIVOT'!B24" +"'[1]PHYSICAL PIVOT'!D24" +"'[1]PHYSICAL PIVOT'!E24" +"'[1]PHYSICAL PIVOT'!F24" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"NOW()-1" +"SUM(F7:F36)" +"SUM(G13:G36)" +"Data!N12" +"SUM(J12:N12)" +"Data!N53" +"Data!N15" +"+Data!N18" +"+Data!N62" +"Data!N20" +"Data!N23" +"Data!N26" +"Data!N56" +"Data!N29" +"Data!M57" +"Data!N32" +"+Data!N35" +"Data!N37" +"Data!N40" +"Data!N43" +"Data!N46" +"+Data!N49" +"+'template from individuals'!B37+'template from individuals'!C37" +"+'template from individuals'!D37+'template from individuals'!E37" +"+'template from individuals'!F37+'template from individuals'!G37" +"+'template from individuals'!H37+'template from individuals'!I37" +"+'WE 2-1 EOL Data'!B6+'WE 2-1 EOL Data'!B29" +"+'WE 2-8 EOL Data'!B6+'WE 2-8 EOL Data'!B29" +"+'WE 2-15 EOL Data'!$B6+'WE 2-15 EOL Data'!$B29" +"+'WE 2-22 EOL Data'!$B6+'WE 2-22 EOL Data'!$B29" +"+'WE 2-28 EOL Data'!B6+'WE 2-28 EOL Data'!B29" +"+'WE 3-7 EOL Data'!B6+'WE 3-7 EOL Data'!B29" +"+'WE 3-14 EOL Data'!B6+'WE 3-14 EOL Data'!B29" +"+Q13+Q14" +"+'WE 2-8 EOL Data'!B29" +"+'WE 2-15 EOL Data'!B29" +"+'WE 2-22 EOL Data'!B29" +"+'WE 2-28 EOL Data'!B29" +"+'WE 3-7 EOL Data'!B29" +"+'WE 3-14 EOL Data'!B29" +"+'WE 3-21 EOL Data'!B29" +"+'WE 3-28 EOL Data'!B29" +"+'WE 2-8 EOL Data'!B6" +"+'WE 2-15 EOL Data'!B6" +"+'WE 2-22 EOL Data'!B6" +"+'WE 2-28 EOL Data'!B6" +"+'WE 3-7 EOL Data'!B6" +"+'WE 3-14 EOL Data'!B6" +"+'WE 3-21 EOL Data'!B6" +"+'WE 3-28 EOL Data'!B6" +"+'template from individuals'!B38+'template from individuals'!C38" +"+'template from individuals'!D38+'template from individuals'!E38" +"+'template from individuals'!F38+'template from individuals'!G38" +"+'template from individuals'!H38+'template from individuals'!I38" +"+'WE 2-1 EOL Data'!B7+'WE 2-1 EOL Data'!B30" +"+'WE 2-8 EOL Data'!B7+'WE 2-8 EOL Data'!B30" +"+'WE 2-15 EOL Data'!$B7+'WE 2-15 EOL Data'!$B30" +"+'WE 2-22 EOL Data'!$B7+'WE 2-22 EOL Data'!$B30" +"+'WE 2-28 EOL Data'!B7+'WE 2-28 EOL Data'!B30" +"+'WE 3-7 EOL Data'!B7+'WE 3-7 EOL Data'!B30" +"+'WE 3-14 EOL Data'!B7+'WE 3-14 EOL Data'!B30" +"+'WE 2-8 EOL Data'!B30" +"+'WE 2-15 EOL Data'!B30" +"+'WE 2-22 EOL Data'!B30" +"+'WE 2-28 EOL Data'!B30" +"+'WE 3-7 EOL Data'!B30" +"+'WE 3-14 EOL Data'!B30" +"+'WE 3-21 EOL Data'!B30" +"+'WE 3-28 EOL Data'!B30" +"+'WE 2-8 EOL Data'!B7" +"+'WE 2-15 EOL Data'!B7" +"+'WE 2-22 EOL Data'!B7" +"+'WE 2-28 EOL Data'!B7" +"+'WE 3-7 EOL Data'!B7" +"+'WE 3-14 EOL Data'!B7" +"+'WE 3-21 EOL Data'!B7" +"+'WE 3-28 EOL Data'!B7" +"(+K17+K14)/(K15+K12)" +"+K11" +"+'WE 2-1 EOL Data'!B13+'WE 2-1 EOL Data'!B36" +"+'WE 2-8 EOL Data'!B13+'WE 2-8 EOL Data'!B36" +"+'WE 2-15 EOL Data'!$B13+'WE 2-15 EOL Data'!$B36" +"+'WE 2-22 EOL Data'!$B13+'WE 2-22 EOL Data'!$B36" +"+'WE 2-28 EOL Data'!B13+'WE 2-28 EOL Data'!B36" +"+'WE 3-7 EOL Data'!B13+'WE 3-7 EOL Data'!B36" +"+'WE 3-14 EOL Data'!B13+'WE 3-14 EOL Data'!B36" +"+'WE 2-8 EOL Data'!B36" +"+'WE 2-15 EOL Data'!B36" +"+'WE 2-22 EOL Data'!B36" +"+'WE 2-28 EOL Data'!B36" +"+'WE 3-7 EOL Data'!B36" +"+'WE 3-14 EOL Data'!B36" +"+'WE 3-21 EOL Data'!B36" +"+'WE 3-28 EOL Data'!B36" +"+'WE 2-8 EOL Data'!B13" +"+'WE 2-15 EOL Data'!B13" +"+'WE 2-22 EOL Data'!B13" +"+'WE 2-28 EOL Data'!B13" +"+'WE 3-7 EOL Data'!B13" +"+'WE 3-14 EOL Data'!B13" +"+'WE 3-21 EOL Data'!B13" +"+'WE 3-28 EOL Data'!B13" +"+'template from individuals'!B47+'template from individuals'!C47" +"+'template from individuals'!D47+'template from individuals'!E47" +"+'template from individuals'!F47+'template from individuals'!G47" +"+'template from individuals'!H47+'template from individuals'!I47" +"+'WE 2-1 EOL Data'!B9+'WE 2-1 EOL Data'!B32" +"+'WE 2-8 EOL Data'!B9+'WE 2-8 EOL Data'!B32" +"+'WE 2-15 EOL Data'!$B9+'WE 2-15 EOL Data'!$B32" +"+'WE 2-22 EOL Data'!$B9+'WE 2-22 EOL Data'!$B32" +"+'WE 2-28 EOL Data'!B9+'WE 2-28 EOL Data'!B32" +"+'WE 3-7 EOL Data'!B9+'WE 3-7 EOL Data'!B32" +"+'WE 3-14 EOL Data'!B9+'WE 3-14 EOL Data'!B32" +"+'WE 2-8 EOL Data'!B32" +"+'WE 2-15 EOL Data'!B32" +"+'WE 2-22 EOL Data'!B32" +"+'WE 2-28 EOL Data'!B32" +"+'WE 3-7 EOL Data'!B32" +"+'WE 3-14 EOL Data'!B32" +"+'WE 3-21 EOL Data'!B32" +"+'WE 3-28 EOL Data'!B32" +"+'WE 2-8 EOL Data'!B9" +"+'WE 2-15 EOL Data'!B9" +"+'WE 2-22 EOL Data'!B9" +"+'WE 2-28 EOL Data'!B9" +"+'WE 3-7 EOL Data'!B9" +"+'WE 3-14 EOL Data'!B9" +"+'WE 3-21 EOL Data'!B9" +"+'WE 3-28 EOL Data'!B9" +"+'WE 2-1 EOL Data'!B10+'WE 2-1 EOL Data'!B11+'WE 2-1 EOL Data'!B33+'WE 2-1 EOL Data'!B34" +"+'WE 2-8 EOL Data'!B10+'WE 2-8 EOL Data'!B33+'WE 2-8 EOL Data'!B11+'WE 2-8 EOL Data'!B34" +"+'WE 2-15 EOL Data'!$B10+'WE 2-15 EOL Data'!$B11+'WE 2-15 EOL Data'!$B33+'WE 2-15 EOL Data'!$B34" +"+'WE 2-22 EOL Data'!$B10+'WE 2-22 EOL Data'!$B11+'WE 2-22 EOL Data'!$B33+'WE 2-22 EOL Data'!$B34" +"+'WE 2-28 EOL Data'!B10+'WE 2-28 EOL Data'!B33+'WE 2-28 EOL Data'!B11+'WE 2-28 EOL Data'!B34" +"+'WE 3-7 EOL Data'!B10+'WE 3-7 EOL Data'!B11+'WE 3-7 EOL Data'!B33+'WE 3-7 EOL Data'!B34" +"+'WE 3-14 EOL Data'!B10+'WE 3-14 EOL Data'!B11+'WE 3-14 EOL Data'!B33+'WE 3-14 EOL Data'!B34" +"+'WE 2-8 EOL Data'!B33+'WE 2-8 EOL Data'!B34" +"+'WE 2-15 EOL Data'!B33+'WE 2-15 EOL Data'!B34" +"+'WE 2-22 EOL Data'!B33+'WE 2-22 EOL Data'!B34" +"+'WE 2-28 EOL Data'!B33+'WE 2-28 EOL Data'!B34" +"+'WE 3-7 EOL Data'!B33+'WE 3-7 EOL Data'!B34" +"+'WE 3-14 EOL Data'!B33+'WE 3-14 EOL Data'!B34" +"+'WE 3-21 EOL Data'!B33+'WE 3-21 EOL Data'!B34" +"+'WE 3-28 EOL Data'!B33+'WE 3-28 EOL Data'!B34" +"+'WE 2-8 EOL Data'!B10+'WE 2-8 EOL Data'!B11" +"+'WE 2-15 EOL Data'!B10+'WE 2-15 EOL Data'!B11" +"+'WE 2-22 EOL Data'!B10+'WE 2-22 EOL Data'!B11" +"+'WE 2-28 EOL Data'!B10+'WE 2-28 EOL Data'!B11" +"+'WE 3-7 EOL Data'!B10+'WE 3-7 EOL Data'!B11" +"+'WE 3-14 EOL Data'!B10+'WE 3-14 EOL Data'!B11" +"+'WE 3-21 EOL Data'!B10+'WE 3-21 EOL Data'!B11" +"+'WE 3-28 EOL Data'!B10+'WE 3-28 EOL Data'!B11" +"+'template from individuals'!B46+'template from individuals'!C46" +"+'template from individuals'!D46+'template from individuals'!E46" +"+'template from individuals'!F46+'template from individuals'!G46" +"+'template from individuals'!H46+'template from individuals'!I46" +"+'WE 2-1 EOL Data'!B12+'WE 2-1 EOL Data'!B35" +"+'WE 2-8 EOL Data'!B12+'WE 2-8 EOL Data'!B35" +"+'WE 2-15 EOL Data'!$B12+'WE 2-15 EOL Data'!$B35" +"+'WE 2-22 EOL Data'!$B12+'WE 2-22 EOL Data'!$B35" +"+'WE 2-28 EOL Data'!B12+'WE 2-28 EOL Data'!B35" +"+'WE 3-7 EOL Data'!B12+'WE 3-7 EOL Data'!B35" +"+'WE 3-14 EOL Data'!B12+'WE 3-14 EOL Data'!B35" +"+'WE 2-8 EOL Data'!B35" +"+'WE 2-15 EOL Data'!B35" +"+'WE 2-22 EOL Data'!B35" +"+'WE 2-28 EOL Data'!B35" +"+'WE 3-7 EOL Data'!B35" +"+'WE 3-14 EOL Data'!B35" +"+'WE 3-21 EOL Data'!B35" +"+'WE 3-28 EOL Data'!B35" +"+'WE 2-8 EOL Data'!B12" +"+'WE 2-15 EOL Data'!B12" +"+'WE 2-22 EOL Data'!B12" +"+'WE 2-28 EOL Data'!B12" +"+'WE 3-7 EOL Data'!B12" +"+'WE 3-14 EOL Data'!B12" +"+'WE 3-21 EOL Data'!B12" +"+'WE 3-28 EOL Data'!B12" +"+'template from individuals'!B48+'template from individuals'!C48" +"+'template from individuals'!D48+'template from individuals'!E48" +"+'template from individuals'!F48+'template from individuals'!G48" +"+'template from individuals'!H48+'template from individuals'!I48" +"+'WE 2-1 EOL Data'!B14+'WE 2-1 EOL Data'!B37" +"+'WE 2-8 EOL Data'!B14+'WE 2-8 EOL Data'!B37" +"+'WE 2-15 EOL Data'!$B14+'WE 2-15 EOL Data'!$B37" +"+'WE 2-22 EOL Data'!$B14+'WE 2-22 EOL Data'!$B37" +"+'WE 2-28 EOL Data'!B14+'WE 2-28 EOL Data'!B37" +"+'WE 3-7 EOL Data'!B14+'WE 3-7 EOL Data'!B37" +"+'WE 3-14 EOL Data'!B14+'WE 3-14 EOL Data'!B37" +"+'WE 2-8 EOL Data'!B37" +"+'WE 2-15 EOL Data'!B37" +"+'WE 2-22 EOL Data'!B37" +"+'WE 2-28 EOL Data'!B37" +"+'WE 3-7 EOL Data'!B37" +"+'WE 3-14 EOL Data'!B37" +"+'WE 3-21 EOL Data'!B37" +"+'WE 3-28 EOL Data'!B37" +"+'WE 2-8 EOL Data'!B14" +"+'WE 2-15 EOL Data'!B14" +"+'WE 2-22 EOL Data'!B14" +"+'WE 2-28 EOL Data'!B14" +"+'WE 3-7 EOL Data'!B14" +"+'WE 3-14 EOL Data'!B14" +"+'WE 3-21 EOL Data'!B14" +"+'WE 3-28 EOL Data'!B14" +"+(K34+K31+K28+K25+K22)/(K32+K29+K26+K23+K20)" +"+K19" +"+'template from individuals'!B56+'template from individuals'!C56" +"+'template from individuals'!D56+'template from individuals'!E56" +"+'template from individuals'!F56+'template from individuals'!G56" +"+'template from individuals'!H56+'template from individuals'!I56" +"+'EIM New Deals'!J12+'EIM New Deals'!K12+'EIM New Deals'!J28+'EIM New Deals'!K28" +"+'EIM New Deals'!L12+'EIM New Deals'!M12+'EIM New Deals'!L28+'EIM New Deals'!M28" +"+'EIM New Deals'!N$12+'EIM New Deals'!O$12+'EIM New Deals'!N$28+'EIM New Deals'!O$28" +"+'EIM New Deals'!P$12+'EIM New Deals'!Q$12+'EIM New Deals'!P$28+'EIM New Deals'!Q$28" +"+'EIM New Deals'!S12+'EIM New Deals'!R12+'EIM New Deals'!R28+'EIM New Deals'!S28" +"+'EIM New Deals'!T12+'EIM New Deals'!U12+'EIM New Deals'!T28+'EIM New Deals'!U28" +"+'EIM New Deals'!V12+'EIM New Deals'!W12+'EIM New Deals'!V28+'EIM New Deals'!W28" +"+'EIM New Deals'!M12+'EIM New Deals'!M28" +"+'EIM New Deals'!O12+'EIM New Deals'!O28" +"+'EIM New Deals'!Q12+'EIM New Deals'!Q28" +"+'EIM New Deals'!S12+'EIM New Deals'!S28" +"+'EIM New Deals'!U12+'EIM New Deals'!U28" +"+'EIM New Deals'!W12+'EIM New Deals'!W28" +"+'EIM New Deals'!Y12+'EIM New Deals'!Y28" +"+'EIM New Deals'!AA12+'EIM New Deals'!AA28" +"+'EIM New Deals'!L12+'EIM New Deals'!L28" +"+'EIM New Deals'!N12+'EIM New Deals'!N28" +"+'EIM New Deals'!P12+'EIM New Deals'!P28" +"+'EIM New Deals'!R12+'EIM New Deals'!R28" +"+'EIM New Deals'!T12+'EIM New Deals'!T28" +"+'EIM New Deals'!V12+'EIM New Deals'!V28" +"+'EIM New Deals'!X12+'EIM New Deals'!X28" +"+'EIM New Deals'!Z12+'EIM New Deals'!Z28" +"+'EIM New Deals'!J13+'EIM New Deals'!K13+'EIM New Deals'!J29+'EIM New Deals'!K29" +"+'EIM New Deals'!L13+'EIM New Deals'!M13+'EIM New Deals'!L29+'EIM New Deals'!M29" +"+'EIM New Deals'!$N13+'EIM New Deals'!$O13+'EIM New Deals'!$N29+'EIM New Deals'!$O29" +"+'EIM New Deals'!P13+'EIM New Deals'!Q13+'EIM New Deals'!P29+'EIM New Deals'!Q29" +"+'EIM New Deals'!R13+'EIM New Deals'!S13+'EIM New Deals'!R29+'EIM New Deals'!S29" +"+'EIM New Deals'!T13+'EIM New Deals'!U13+'EIM New Deals'!T29+'EIM New Deals'!U29" +"+'EIM New Deals'!V13+'EIM New Deals'!W13+'EIM New Deals'!V29+'EIM New Deals'!W29" +"+'EIM New Deals'!M13+'EIM New Deals'!M29" +"+'EIM New Deals'!O13+'EIM New Deals'!O29" +"+'EIM New Deals'!Q13+'EIM New Deals'!Q29" +"+'EIM New Deals'!S13+'EIM New Deals'!S29" +"+'EIM New Deals'!U13+'EIM New Deals'!U29" +"+'EIM New Deals'!W13+'EIM New Deals'!W29" +"+'EIM New Deals'!Y13+'EIM New Deals'!Y29" +"+'EIM New Deals'!AA13+'EIM New Deals'!AA29" +"+'EIM New Deals'!L13+'EIM New Deals'!L29" +"+'EIM New Deals'!N13+'EIM New Deals'!N29" +"+'EIM New Deals'!P13+'EIM New Deals'!P29" +"+'EIM New Deals'!R13+'EIM New Deals'!R29" +"+'EIM New Deals'!T13+'EIM New Deals'!T29" +"+'EIM New Deals'!V13+'EIM New Deals'!V29" +"+'EIM New Deals'!X13+'EIM New Deals'!X29" +"+'EIM New Deals'!Z13+'EIM New Deals'!Z29" +"+'template from individuals'!B55+'template from individuals'!C55" +"+'template from individuals'!D55+'template from individuals'!E55" +"+'template from individuals'!F55+'template from individuals'!G55" +"+'template from individuals'!H55+'template from individuals'!I55" +"+'EIM New Deals'!J11+'EIM New Deals'!K11+'EIM New Deals'!J27+'EIM New Deals'!K27" +"+'EIM New Deals'!L11+'EIM New Deals'!M11+'EIM New Deals'!L27+'EIM New Deals'!M27" +"+'EIM New Deals'!$N11+'EIM New Deals'!$O11+'EIM New Deals'!$N27+'EIM New Deals'!$O27" +"+'EIM New Deals'!P11+'EIM New Deals'!Q11+'EIM New Deals'!P27+'EIM New Deals'!Q27" +"+'EIM New Deals'!R11+'EIM New Deals'!S11+'EIM New Deals'!R27+'EIM New Deals'!S27" +"+'EIM New Deals'!T11+'EIM New Deals'!U11+'EIM New Deals'!T27+'EIM New Deals'!U27" +"+'EIM New Deals'!V11+'EIM New Deals'!W11+'EIM New Deals'!V27+'EIM New Deals'!W27" +"+'EIM New Deals'!M11+'EIM New Deals'!M27" +"+'EIM New Deals'!O11+'EIM New Deals'!O27" +"+'EIM New Deals'!Q11+'EIM New Deals'!Q27" +"+'EIM New Deals'!S11+'EIM New Deals'!S27" +"+'EIM New Deals'!U11+'EIM New Deals'!U27" +"+'EIM New Deals'!W11+'EIM New Deals'!W27" +"+'EIM New Deals'!Y11+'EIM New Deals'!Y27" +"+'EIM New Deals'!AA11+'EIM New Deals'!AA27" +"+'EIM New Deals'!L11+'EIM New Deals'!L27" +"+'EIM New Deals'!N11+'EIM New Deals'!N27" +"+'EIM New Deals'!P11+'EIM New Deals'!P27" +"+'EIM New Deals'!R11+'EIM New Deals'!R27" +"+'EIM New Deals'!T11+'EIM New Deals'!T27" +"+'EIM New Deals'!V11+'EIM New Deals'!V27" +"+'EIM New Deals'!X11+'EIM New Deals'!X27" +"+'EIM New Deals'!Z11+'EIM New Deals'!Z27" +"(K48+K45+K42+K39)/(K46+K43+K40+K37)" +"+K36" +"1758331589/1000000" +"3201106470/1000000" +"1942345461/1000000" +"4952206066/1000000" +"(+'WE 2-1 EOL Data'!C6+'WE 2-1 EOL Data'!C29)/1000000" +"(+'WE 2-8 EOL Data'!C6+'WE 2-8 EOL Data'!C29)/1000000" +"(+'WE 2-15 EOL Data'!$C6+'WE 2-15 EOL Data'!$C29)/1000000" +"(+'WE 2-22 EOL Data'!$C6+'WE 2-22 EOL Data'!$C29)/1000000" +"(+'WE 2-28 EOL Data'!C6+'WE 2-28 EOL Data'!C29)/1000000" +"(+'WE 3-7 EOL Data'!C6+'WE 3-7 EOL Data'!C29)/1000000" +"(+'WE 3-14 EOL Data'!C6+'WE 3-14 EOL Data'!C29)/1000000" +"(+'WE 3-21 EOL Data'!C6+'WE 3-21 EOL Data'!C29)/1000000" +"(+'WE 3-28 EOL Data'!C6+'WE 3-28 EOL Data'!C29)/1000000" +"16046241/1000000" +"52662791/1000000" +"48150655/1000000" +"37589241/1000000" +"+K52" +"'template from eol'!C58" +"'template from eol'!E58" +"'template from eol'!G58" +"'template from eol'!I58" +"+'WE 2-1 EOL Data'!C58" +"+'WE 2-8 EOL Data'!C58" +"+'WE 2-15 EOL Data'!$C58" +"+'WE 2-22 EOL Data'!$C58" +"+'WE 2-28 EOL Data'!C58" +"+'WE 3-7 EOL Data'!C58" +"+'WE 3-14 EOL Data'!C58" +"+'WE 3-21 EOL Data'!C58" +"+'WE 3-28 EOL Data'!C58" +"+K55" +"90430383/1000" +"172783348/1000" +"107852720/1000" +"150981588/1000" +"(+'WE 2-1 EOL Data'!C9+'WE 2-1 EOL Data'!C32)/1000" +"(+'WE 2-8 EOL Data'!C9+'WE 2-8 EOL Data'!C32)/1000" +"(+'WE 2-15 EOL Data'!$C9+'WE 2-15 EOL Data'!$C32)/1000" +"(+'WE 2-22 EOL Data'!$C9+'WE 2-22 EOL Data'!$C32)/1000" +"(+'WE 2-28 EOL Data'!C9+'WE 2-28 EOL Data'!C32)/1000" +"(+'WE 3-7 EOL Data'!C32+'WE 3-7 EOL Data'!C9)/1000" +"(+'WE 3-14 EOL Data'!C9+'WE 3-14 EOL Data'!C32)/1000" +"(+'WE 3-21 EOL Data'!C9+'WE 3-21 EOL Data'!C32)/1000" +"(+'WE 3-28 EOL Data'!C9+'WE 3-28 EOL Data'!C32)/1000" +"(1745341+1242373)/1000" +"(2854306+534627)/1000" +"(3053119+1631000)/1000" +"(1974010+1990000)/1000" +"(+'WE 2-1 EOL Data'!C10+'WE 2-1 EOL Data'!C11+'WE 2-1 EOL Data'!C33+'WE 2-1 EOL Data'!C34)/1000" +"(+'WE 2-8 EOL Data'!C10+'WE 2-8 EOL Data'!C11+'WE 2-8 EOL Data'!C33+'WE 2-8 EOL Data'!C34)/1000" +"(+'WE 2-15 EOL Data'!$C10+'WE 2-15 EOL Data'!$C11+'WE 2-15 EOL Data'!$C33+'WE 2-15 EOL Data'!$C34)/1000" +"(+'WE 2-22 EOL Data'!$C10+'WE 2-22 EOL Data'!$C11+'WE 2-22 EOL Data'!$C33+'WE 2-22 EOL Data'!$C34)/1000" +"(+'WE 2-28 EOL Data'!C10+'WE 2-28 EOL Data'!C11+'WE 2-28 EOL Data'!C33+'WE 2-28 EOL Data'!C34)/1000" +"(+'WE 3-7 EOL Data'!C10+'WE 3-7 EOL Data'!C33)/1000" +"(+'WE 3-14 EOL Data'!C10+'WE 3-14 EOL Data'!C11+'WE 3-14 EOL Data'!C33+'WE 3-14 EOL Data'!C34)/1000" +"(+'WE 3-21 EOL Data'!C10+'WE 3-21 EOL Data'!C11+'WE 3-21 EOL Data'!C33+'WE 3-21 EOL Data'!C34)/1000" +"(+'WE 3-28 EOL Data'!C10+'WE 3-28 EOL Data'!C11+'WE 3-28 EOL Data'!C33+'WE 3-28 EOL Data'!C34)/1000" +"34100/1000" +"107570/1000" +"(+'WE 2-1 EOL Data'!C14+'WE 2-1 EOL Data'!C37)/1000" +"(+'WE 2-8 EOL Data'!C14+'WE 2-8 EOL Data'!C37)/1000" +"(+'WE 2-15 EOL Data'!$C14+'WE 2-15 EOL Data'!$C37)/1000" +"(+'WE 2-22 EOL Data'!$C14+'WE 2-22 EOL Data'!$C37)/1000" +"(+'WE 2-28 EOL Data'!C14+'WE 2-28 EOL Data'!C37)/1000" +"(+'WE 3-7 EOL Data'!C14+'WE 3-7 EOL Data'!C37)/1000" +"(+'WE 3-14 EOL Data'!C37+'WE 3-14 EOL Data'!C14)/1000" +"(+'WE 3-21 EOL Data'!C14+'WE 3-21 EOL Data'!C37)/1000" +"(+'WE 3-28 EOL Data'!C14+'WE 3-28 EOL Data'!C37)/1000" +"+'WE 2-1 EOL Data'!C12+'WE 2-1 EOL Data'!C35" +"+'WE 2-8 EOL Data'!C12+'WE 2-8 EOL Data'!C35" +"+'WE 2-15 EOL Data'!$C12+'WE 2-15 EOL Data'!$C35" +"+'WE 2-22 EOL Data'!$C12+'WE 2-22 EOL Data'!$C35" +"+'WE 2-28 EOL Data'!C12+'WE 2-28 EOL Data'!C35" +"+'WE 3-7 EOL Data'!C12+'WE 3-7 EOL Data'!C35" +"+'WE 3-14 EOL Data'!C12+'WE 3-14 EOL Data'!C35" +"+'WE 3-21 EOL Data'!C12+'WE 3-21 EOL Data'!C35" +"+'WE 3-28 EOL Data'!C12+'WE 3-28 EOL Data'!C35" +"B70" +"C70" +"D70" +"B2" +"B2" +"B2" +"B2" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"'[2]Thrusday 02-15-01'!S9+'[2]Thrusday 02-15-01'!S10+-'[2]Thursday 02-08-01'!S9-'[2]Thursday 02-08-01'!S10" +"'[2]Thrusday 02-15-01'!S67+'[2]Thrusday 02-15-01'!S68-'[2]Thursday 02-08-01'!S67-'[2]Thursday 02-08-01'!S68" +"'[2]Thrusday 02-15-01'!S17+'[2]Thrusday 02-15-01'!S18-'[2]Thursday 02-08-01'!S17-'[2]Thursday 02-08-01'!S18" +"'[2]Thrusday 02-15-01'!S75+'[2]Thrusday 02-15-01'!S76-'[2]Thursday 02-08-01'!S75-'[2]Thursday 02-08-01'!S76" +"'[2]Thrusday 02-15-01'!S30+'[2]Thrusday 02-15-01'!S31+'[2]Thrusday 02-15-01'!S33-'[2]Thursday 02-08-01'!S30-'[2]Thursday 02-08-01'!S31-'[2]Thursday 02-08-01'!S33" +"'[2]Thrusday 02-15-01'!S88+'[2]Thrusday 02-15-01'!S89+'[2]Thrusday 02-15-01'!S91-'[2]Thursday 02-08-01'!S88-'[2]Thursday 02-08-01'!S89-'[2]Thursday 02-08-01'!S91" +"'[2]Thrusday 02-15-01'!S34-'[2]Thursday 02-08-01'!S34" +"'[2]Thrusday 02-15-01'!S92-'[2]Thursday 02-08-01'!S92" +"'[2]Thrusday 02-15-01'!S39-'[2]Thursday 02-08-01'!S39" +"'[2]Thrusday 02-15-01'!S97-'[2]Thursday 02-08-01'!S97" +"'[2]Thrusday 02-15-01'!S48-'[2]Thursday 02-08-01'!S47" +"'[2]Thrusday 02-15-01'!S105-'[2]Thursday 02-08-01'!S105" +"'[2]Thrusday 02-15-01'!S37-'[2]Thursday 02-08-01'!S37" +"'[2]Thrusday 02-15-01'!S95-'[2]Thursday 02-08-01'!S95" +"'[2]Thrusday 02-15-01'!S38-'[2]Thursday 02-08-01'!S38" +"'[2]Thrusday 02-15-01'!S96-'[2]Thursday 02-08-01'!S96" +"'[2]Thrusday 02-15-01'!S102-'[2]Thursday 02-08-01'!S101" +"'[2]Thrusday 02-15-01'!T9+'[2]Thrusday 02-15-01'!T10-'[2]Thursday 02-08-01'!T9-'[2]Thursday 02-08-01'!T10" +"'[2]Thrusday 02-15-01'!T67+'[2]Thrusday 02-15-01'!T68-'[2]Thursday 02-08-01'!T67-'[2]Thursday 02-08-01'!T68" +"'[2]Thrusday 02-15-01'!T17+'[2]Thrusday 02-15-01'!T18-'[2]Thursday 02-08-01'!T17-'[2]Thursday 02-08-01'!T18" +"'[2]Thrusday 02-15-01'!T75+'[2]Thrusday 02-15-01'!T76-'[2]Thursday 02-08-01'!T75-'[2]Thursday 02-08-01'!T76" +"'[2]Thrusday 02-15-01'!T30+'[2]Thrusday 02-15-01'!T31+'[2]Thrusday 02-15-01'!T33-'[2]Thursday 02-08-01'!T30-'[2]Thursday 02-08-01'!T31-'[2]Thursday 02-08-01'!T33" +"'[2]Thrusday 02-15-01'!T88+'[2]Thrusday 02-15-01'!T89+'[2]Thrusday 02-15-01'!T91-'[2]Thursday 02-08-01'!T88-'[2]Thursday 02-08-01'!T89-'[2]Thursday 02-08-01'!T91" +"'[2]Thrusday 02-15-01'!T34-'[2]Thursday 02-08-01'!T34" +"'[2]Thrusday 02-15-01'!T92-'[2]Thursday 02-08-01'!T92" +"'[2]Thrusday 02-15-01'!T39-'[2]Thursday 02-08-01'!T39" +"'[2]Thrusday 02-15-01'!T97-'[2]Thursday 02-08-01'!T97" +"'[2]Thrusday 02-15-01'!T48-'[2]Thursday 02-08-01'!T47" +"'[2]Thrusday 02-15-01'!T106-'[2]Thursday 02-08-01'!T105" +"'[2]Thrusday 02-15-01'!T37-'[2]Thursday 02-08-01'!T37" +"'[2]Thrusday 02-15-01'!T95-'[2]Thursday 02-08-01'!T95" +"'[2]Thrusday 02-15-01'!T38-'[2]Thursday 02-08-01'!T38+34" +"'[2]Thrusday 02-15-01'!T44-'[2]Thursday 02-08-01'!T43" +"'[2]Thrusday 02-15-01'!T102-'[2]Thursday 02-08-01'!T101" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"'[1]Thrusday 02-08-01'!S9+'[1]Thrusday 02-08-01'!S10+-'[1]Thursday 02-01-01'!S9-'[1]Thursday 02-01-01'!S10" +"'[1]Thrusday 02-08-01'!S67+'[1]Thrusday 02-08-01'!S68-'[1]Thursday 02-01-01'!S67-'[1]Thursday 02-01-01'!S68" +"'[1]Thrusday 02-08-01'!S17+'[1]Thrusday 02-08-01'!S18-'[1]Thursday 02-01-01'!S17-'[1]Thursday 02-01-01'!S18" +"'[1]Thrusday 02-08-01'!S75+'[1]Thrusday 02-08-01'!S76-'[1]Thursday 02-01-01'!S75-'[1]Thursday 02-01-01'!S76" +"'[1]Thrusday 02-08-01'!S30+'[1]Thrusday 02-08-01'!S31+'[1]Thrusday 02-08-01'!S33-'[1]Thursday 02-01-01'!S30-'[1]Thursday 02-01-01'!S31-'[1]Thursday 02-01-01'!S33" +"'[1]Thrusday 02-08-01'!S88+'[1]Thrusday 02-08-01'!S89+'[1]Thrusday 02-08-01'!S91-'[1]Thursday 02-01-01'!S88-'[1]Thursday 02-01-01'!S89-'[1]Thursday 02-01-01'!S91" +"'[1]Thrusday 02-08-01'!S34-'[1]Thursday 02-01-01'!S34" +"'[1]Thrusday 02-08-01'!S92-'[1]Thursday 02-01-01'!S92" +"'[1]Thrusday 02-08-01'!S39-'[1]Thursday 02-01-01'!S39" +"'[1]Thrusday 02-08-01'!S97-'[1]Thursday 02-01-01'!S97" +"'[1]Thrusday 02-08-01'!S47-'[1]Thursday 02-01-01'!S47" +"'[1]Thrusday 02-08-01'!S105-'[1]Thursday 02-01-01'!S105" +"'[1]Thrusday 02-08-01'!S37-'[1]Thursday 02-01-01'!S37" +"'[1]Thrusday 02-08-01'!S95-'[1]Thursday 02-01-01'!S95" +"'[1]Thrusday 02-08-01'!S38-'[1]Thursday 02-01-01'!S38+11" +"'[1]Thrusday 02-08-01'!S96-'[1]Thursday 02-01-01'!S96+1068" +"'[1]Thrusday 02-08-01'!S43-'[1]Thursday 02-01-01'!S43" +"'[1]Thrusday 02-08-01'!S101-'[1]Thursday 02-01-01'!S101" +"'[1]Thrusday 02-08-01'!T9+'[1]Thrusday 02-08-01'!T10-'[1]Thursday 02-01-01'!T9-'[1]Thursday 02-01-01'!T10" +"'[1]Thrusday 02-08-01'!T67+'[1]Thrusday 02-08-01'!T68-'[1]Thursday 02-01-01'!T67-'[1]Thursday 02-01-01'!T68" +"'[1]Thrusday 02-08-01'!T17+'[1]Thrusday 02-08-01'!T18-'[1]Thursday 02-01-01'!T17-'[1]Thursday 02-01-01'!T18" +"'[1]Thrusday 02-08-01'!T75+'[1]Thrusday 02-08-01'!T76-'[1]Thursday 02-01-01'!T75-'[1]Thursday 02-01-01'!T76" +"'[1]Thrusday 02-08-01'!T30+'[1]Thrusday 02-08-01'!T31+'[1]Thrusday 02-08-01'!T33-'[1]Thursday 02-01-01'!T30-'[1]Thursday 02-01-01'!T31-'[1]Thursday 02-01-01'!T33" +"'[1]Thrusday 02-08-01'!T88+'[1]Thrusday 02-08-01'!T89+'[1]Thrusday 02-08-01'!T91-'[1]Thursday 02-01-01'!T88-'[1]Thursday 02-01-01'!T89-'[1]Thursday 02-01-01'!T91" +"'[1]Thrusday 02-08-01'!T34-'[1]Thursday 02-01-01'!T34" +"'[1]Thrusday 02-08-01'!T92-'[1]Thursday 02-01-01'!T92" +"'[1]Thrusday 02-08-01'!T39-'[1]Thursday 02-01-01'!T39" +"'[1]Thrusday 02-08-01'!T97-'[1]Thursday 02-01-01'!T97" +"'[1]Thrusday 02-08-01'!T47-'[1]Thursday 02-01-01'!T47" +"'[1]Thrusday 02-08-01'!T105-'[1]Thursday 02-01-01'!T105" +"'[1]Thrusday 02-08-01'!T37-'[1]Thursday 02-01-01'!T37" +"'[1]Thrusday 02-08-01'!T95-'[1]Thursday 02-01-01'!T95" +"'[1]Thrusday 02-08-01'!T38-'[1]Thursday 02-01-01'!T38+25" +"'[1]Thrusday 02-08-01'!T96-'[1]Thursday 02-01-01'!T96+24083" +"'[1]Thrusday 02-08-01'!T43-'[1]Thursday 02-01-01'!T43" +"'[1]Thrusday 02-08-01'!T101-'[1]Thursday 02-01-01'!T101" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"55132+4311-40529-3176" +"6859190070+194044764-4773993265-135849441" +"5867+1788-4158-1400" +"64951720+6934050-47669640-5710650" +"6109+469+36-4592-397-33" +"152947000+7757000+832595-114735000-6753000-804595" +"110-91" +"3234500-2686250" +"29-24" +"1215000-1020000" +"64-56" +"20400-17400" +"26-18" +"65000-45000" +"13338+2004-9715-1574" +"7577517320+538599790-5634611180-351626838" +"5554+4032-3997-3087" +"76427909+60080482-57787682-43280956" +"6483+397+180-4893-294-143" +"510007317+10867017+7486462-381986081-7339728-6329636" +"133-105" +"11572096-6940526" +"106-75" +"5575507-4378000" +"68-57" +"366600-313600" +"638-493" +"28642250-23009750" +"19-13" +"133020-106670" +"196-146+81" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"SUM(B37:I37)" +"+B13+B29" +"+B6+B7+B22+B23" +"+B8+B9+B24+B25" +"+B11+B27" +"+B16" +"+B18+B32" +"B37-B52" +"C49*0.0022374" +"C55+C51+C40+C39+C17+C16" +"B6+B29" +"SUM(G47:G50)" +"SUM(G53:G55)" +"H10-J10" +"-9420000-326000" +"-404000000-40000000+1900000" +"-75000000-75000000" +"SUM(H10:H24)" +"SUM(H26:H31)" +"SUM(H33:H50)" +"SUM(H52:H55)" +"SUM(H57:H58)" +"H25+H32+H51+H56+H59" +"SUM(J9:J58)" +"SUM(L9:L56)" +"H10-J10" +"SUM(H10:H15)" +"SUM(H17:H34)" +"SUM(H36:H39)" +"H16+H35+H40" +"SUM(J9:J41)" +"H10-J10" +"SUM(H10)" +"SUM(H12:H17)" +"H11+H18" +"SUM(J9:J18)" +"H9-J9" +"SUM(H9:H11)" +"Data!O12" +"SUM(J12:N12)" +"Data!O62" +"Data!O15" +"+Data!O18" +"+Data!O71" +"Data!O23" +"Data!O26" +"Data!O29" +"Data!O65" +"Data!O32" +"Data!N66" +"Data!O35" +"+Data!O38" +"Data!O43" +"Data!O46" +"Data!O49" +"Data!O52" +"+Data!O55" +"+'template from individuals'!B37+'template from individuals'!C37" +"+'template from individuals'!D37+'template from individuals'!E37" +"+'template from individuals'!F37+'template from individuals'!G37" +"+'template from individuals'!H37+'template from individuals'!I37" +"+'WE 2-1 EOL Data'!B6+'WE 2-1 EOL Data'!B29" +"+'WE 2-8 EOL Data'!B6+'WE 2-8 EOL Data'!B29" +"+'WE 2-15 EOL Data'!$B6+'WE 2-15 EOL Data'!$B29" +"+'WE 2-22 EOL Data'!$B6+'WE 2-22 EOL Data'!$B29" +"+'WE 2-28 EOL Data'!B6+'WE 2-28 EOL Data'!B29" +"+'WE 3-7 EOL Data'!B6+'WE 3-7 EOL Data'!B29" +"+'WE 3-14 EOL Data'!B6+'WE 3-14 EOL Data'!B29" +"+Q13+Q14" +"+'WE 2-8 EOL Data'!B29" +"+'WE 2-15 EOL Data'!B29" +"+'WE 2-22 EOL Data'!B29" +"+'WE 2-28 EOL Data'!B29" +"+'WE 3-7 EOL Data'!B29" +"+'WE 3-14 EOL Data'!B29" +"+'WE 3-21 EOL Data'!B29" +"+'WE 3-28 EOL Data'!B29" +"+'WE 4-4 EOL Data'!B29" +"+'WE 2-8 EOL Data'!B6" +"+'WE 2-15 EOL Data'!B6" +"+'WE 2-22 EOL Data'!B6" +"+'WE 2-28 EOL Data'!B6" +"+'WE 3-7 EOL Data'!B6" +"+'WE 3-14 EOL Data'!B6" +"+'WE 3-21 EOL Data'!B6" +"+'WE 3-28 EOL Data'!B6" +"+'WE 4-4 EOL Data'!B6" +"+'template from individuals'!B38+'template from individuals'!C38" +"+'template from individuals'!D38+'template from individuals'!E38" +"+'template from individuals'!F38+'template from individuals'!G38" +"+'template from individuals'!H38+'template from individuals'!I38" +"+'WE 2-1 EOL Data'!B7+'WE 2-1 EOL Data'!B30" +"+'WE 2-8 EOL Data'!B7+'WE 2-8 EOL Data'!B30" +"+'WE 2-15 EOL Data'!$B7+'WE 2-15 EOL Data'!$B30" +"+'WE 2-22 EOL Data'!$B7+'WE 2-22 EOL Data'!$B30" +"+'WE 2-28 EOL Data'!B7+'WE 2-28 EOL Data'!B30" +"+'WE 3-7 EOL Data'!B7+'WE 3-7 EOL Data'!B30" +"+'WE 3-14 EOL Data'!B7+'WE 3-14 EOL Data'!B30" +"+'WE 2-8 EOL Data'!B30" +"+'WE 2-15 EOL Data'!B30" +"+'WE 2-22 EOL Data'!B30" +"+'WE 2-28 EOL Data'!B30" +"+'WE 3-7 EOL Data'!B30" +"+'WE 3-14 EOL Data'!B30" +"+'WE 3-21 EOL Data'!B30" +"+'WE 3-28 EOL Data'!B30" +"+'WE 4-4 EOL Data'!B30" +"+'WE 2-8 EOL Data'!B7" +"+'WE 2-15 EOL Data'!B7" +"+'WE 2-22 EOL Data'!B7" +"+'WE 2-28 EOL Data'!B7" +"+'WE 3-7 EOL Data'!B7" +"+'WE 3-14 EOL Data'!B7" +"+'WE 3-21 EOL Data'!B7" +"+'WE 3-28 EOL Data'!B7" +"+'WE 4-4 EOL Data'!B7" +"(+K17+K14)/(K15+K12)" +"+K13+K16" +"+K17+K14" +"+K11" +"+'template from individuals'!B45+'template from individuals'!C45" +"+'template from individuals'!D45+'template from individuals'!E45" +"+'template from individuals'!F45+'template from individuals'!G45" +"+'template from individuals'!H45+'template from individuals'!I45" +"+'WE 2-1 EOL Data'!B13+'WE 2-1 EOL Data'!B36" +"+'WE 2-8 EOL Data'!B13+'WE 2-8 EOL Data'!B36" +"+'WE 2-15 EOL Data'!$B13+'WE 2-15 EOL Data'!$B36" +"+'WE 2-22 EOL Data'!$B13+'WE 2-22 EOL Data'!$B36" +"+'WE 2-28 EOL Data'!B13+'WE 2-28 EOL Data'!B36" +"+'WE 3-7 EOL Data'!B13+'WE 3-7 EOL Data'!B36" +"+'WE 3-14 EOL Data'!B13+'WE 3-14 EOL Data'!B36" +"+'WE 2-8 EOL Data'!B36" +"+'WE 2-15 EOL Data'!B36" +"+'WE 2-22 EOL Data'!B36" +"+'WE 2-28 EOL Data'!B36" +"+'WE 3-7 EOL Data'!B36" +"+'WE 3-14 EOL Data'!B36" +"+'WE 3-21 EOL Data'!B36" +"+'WE 3-28 EOL Data'!B36" +"+'WE 4-4 EOL Data'!B36" +"+'WE 2-8 EOL Data'!B13" +"+'WE 2-15 EOL Data'!B13" +"+'WE 2-22 EOL Data'!B13" +"+'WE 2-28 EOL Data'!B13" +"+'WE 3-7 EOL Data'!B13" +"+'WE 3-14 EOL Data'!B13" +"+'WE 3-21 EOL Data'!B13" +"+'WE 3-28 EOL Data'!C13" +"+'WE 4-4 EOL Data'!B13" +"+'template from individuals'!B47+'template from individuals'!C47" +"+'template from individuals'!D47+'template from individuals'!E47" +"+'template from individuals'!F47+'template from individuals'!G47" +"+'template from individuals'!H47+'template from individuals'!I47" +"+'WE 2-1 EOL Data'!B9+'WE 2-1 EOL Data'!B32" +"+'WE 2-8 EOL Data'!B9+'WE 2-8 EOL Data'!B32" +"+'WE 2-15 EOL Data'!$B9+'WE 2-15 EOL Data'!$B32" +"+'WE 2-22 EOL Data'!$B9+'WE 2-22 EOL Data'!$B32" +"+'WE 2-28 EOL Data'!B9+'WE 2-28 EOL Data'!B32" +"+'WE 3-7 EOL Data'!B9+'WE 3-7 EOL Data'!B32" +"+'WE 3-14 EOL Data'!B9+'WE 3-14 EOL Data'!B32" +"+'WE 2-8 EOL Data'!B32" +"+'WE 2-15 EOL Data'!B32" +"+'WE 2-22 EOL Data'!B32" +"+'WE 2-28 EOL Data'!B32" +"+'WE 3-7 EOL Data'!B32" +"+'WE 3-14 EOL Data'!B32" +"+'WE 3-21 EOL Data'!B32" +"+'WE 3-28 EOL Data'!B32" +"+'WE 4-4 EOL Data'!B32" +"+'WE 2-8 EOL Data'!B9" +"+'WE 2-15 EOL Data'!B9" +"+'WE 2-22 EOL Data'!B9" +"+'WE 2-28 EOL Data'!B9" +"+'WE 3-7 EOL Data'!B9" +"+'WE 3-14 EOL Data'!B9" +"+'WE 3-21 EOL Data'!B9" +"+'WE 3-28 EOL Data'!B9" +"+'WE 4-4 EOL Data'!B9" +"+'template from individuals'!B49+'template from individuals'!C49" +"+'template from individuals'!D49+'template from individuals'!E49" +"+'template from individuals'!F49+'template from individuals'!G49" +"+'template from individuals'!H49+'template from individuals'!I49" +"+'WE 2-1 EOL Data'!B10+'WE 2-1 EOL Data'!B11+'WE 2-1 EOL Data'!B33+'WE 2-1 EOL Data'!B34" +"+'WE 2-8 EOL Data'!B10+'WE 2-8 EOL Data'!B33+'WE 2-8 EOL Data'!B11+'WE 2-8 EOL Data'!B34" +"+'WE 2-15 EOL Data'!$B10+'WE 2-15 EOL Data'!$B11+'WE 2-15 EOL Data'!$B33+'WE 2-15 EOL Data'!$B34" +"+'WE 2-22 EOL Data'!$B10+'WE 2-22 EOL Data'!$B11+'WE 2-22 EOL Data'!$B33+'WE 2-22 EOL Data'!$B34" +"+'WE 2-28 EOL Data'!B10+'WE 2-28 EOL Data'!B33+'WE 2-28 EOL Data'!B11+'WE 2-28 EOL Data'!B34" +"+'WE 3-7 EOL Data'!B10+'WE 3-7 EOL Data'!B11+'WE 3-7 EOL Data'!B33+'WE 3-7 EOL Data'!B34" +"+'WE 3-14 EOL Data'!B10+'WE 3-14 EOL Data'!B11+'WE 3-14 EOL Data'!B33+'WE 3-14 EOL Data'!B34" +"+'WE 2-8 EOL Data'!B33+'WE 2-8 EOL Data'!B34" +"+'WE 2-15 EOL Data'!B33+'WE 2-15 EOL Data'!B34" +"+'WE 2-22 EOL Data'!B33+'WE 2-22 EOL Data'!B34" +"+'WE 2-28 EOL Data'!B33+'WE 2-28 EOL Data'!B34" +"+'WE 3-7 EOL Data'!B33+'WE 3-7 EOL Data'!B34" +"+'WE 3-14 EOL Data'!B33+'WE 3-14 EOL Data'!B34" +"+'WE 3-21 EOL Data'!B33+'WE 3-21 EOL Data'!B34" +"+'WE 3-28 EOL Data'!B33+'WE 3-28 EOL Data'!B34" +"+'WE 4-4 EOL Data'!B33+'WE 4-4 EOL Data'!B34" +"+'WE 2-8 EOL Data'!B10+'WE 2-8 EOL Data'!B11" +"+'WE 2-15 EOL Data'!B10+'WE 2-15 EOL Data'!B11" +"+'WE 2-22 EOL Data'!B10+'WE 2-22 EOL Data'!B11" +"+'WE 2-28 EOL Data'!B10+'WE 2-28 EOL Data'!B11" +"+'WE 3-7 EOL Data'!B10+'WE 3-7 EOL Data'!B11" +"+'WE 3-14 EOL Data'!B10+'WE 3-14 EOL Data'!B11" +"+'WE 3-21 EOL Data'!B10+'WE 3-21 EOL Data'!B11" +"+'WE 3-28 EOL Data'!B10+'WE 3-28 EOL Data'!B11" +"+'WE 4-4 EOL Data'!B10+'WE 4-4 EOL Data'!B11" +"+'template from individuals'!B46+'template from individuals'!C46" +"+'template from individuals'!D46+'template from individuals'!E46" +"+'template from individuals'!F46+'template from individuals'!G46" +"+'template from individuals'!H46+'template from individuals'!I46" +"+'WE 2-1 EOL Data'!B12+'WE 2-1 EOL Data'!B35" +"+'WE 2-8 EOL Data'!B12+'WE 2-8 EOL Data'!B35" +"+'WE 2-15 EOL Data'!$B12+'WE 2-15 EOL Data'!$B35" +"+'WE 2-22 EOL Data'!$B12+'WE 2-22 EOL Data'!$B35" +"+'WE 2-28 EOL Data'!B12+'WE 2-28 EOL Data'!B35" +"+'WE 3-7 EOL Data'!B12+'WE 3-7 EOL Data'!B35" +"+'WE 3-14 EOL Data'!B12+'WE 3-14 EOL Data'!B35" +"+'WE 2-8 EOL Data'!B35" +"+'WE 2-15 EOL Data'!B35" +"+'WE 2-22 EOL Data'!B35" +"+'WE 2-28 EOL Data'!B35" +"+'WE 3-7 EOL Data'!B35" +"+'WE 3-14 EOL Data'!B35" +"+'WE 3-21 EOL Data'!B35" +"+'WE 3-28 EOL Data'!B35" +"+'WE 4-4 EOL Data'!B35" +"+'WE 2-8 EOL Data'!B12" +"+'WE 2-15 EOL Data'!B12" +"+'WE 2-22 EOL Data'!B12" +"+'WE 2-28 EOL Data'!B12" +"+'WE 3-7 EOL Data'!B12" +"+'WE 3-14 EOL Data'!B12" +"+'WE 3-21 EOL Data'!B12" +"+'WE 3-28 EOL Data'!B12" +"+'WE 4-4 EOL Data'!B12" +"+'template from individuals'!B48+'template from individuals'!C48" +"+'template from individuals'!D48+'template from individuals'!E48" +"+'template from individuals'!F48+'template from individuals'!G48" +"+'template from individuals'!H48+'template from individuals'!I48" +"+'WE 2-1 EOL Data'!B14+'WE 2-1 EOL Data'!B37" +"+'WE 2-8 EOL Data'!B14+'WE 2-8 EOL Data'!B37" +"+'WE 2-15 EOL Data'!$B14+'WE 2-15 EOL Data'!$B37" +"+'WE 2-22 EOL Data'!$B14+'WE 2-22 EOL Data'!$B37" +"+'WE 2-28 EOL Data'!B14+'WE 2-28 EOL Data'!B37" +"+'WE 3-7 EOL Data'!B14+'WE 3-7 EOL Data'!B37" +"+'WE 3-14 EOL Data'!B14+'WE 3-14 EOL Data'!B37" +"+'WE 2-8 EOL Data'!B37" +"+'WE 2-15 EOL Data'!B37" +"+'WE 2-22 EOL Data'!B37" +"+'WE 2-28 EOL Data'!B37" +"+'WE 3-7 EOL Data'!B37" +"+'WE 3-14 EOL Data'!B37" +"+'WE 3-21 EOL Data'!B37" +"+'WE 4-4 EOL Data'!B37" +"+'WE 2-8 EOL Data'!B14" +"+'WE 2-15 EOL Data'!B14" +"+'WE 2-22 EOL Data'!B14" +"+'WE 2-28 EOL Data'!B14" +"+'WE 3-7 EOL Data'!B14" +"+'WE 3-14 EOL Data'!B14" +"+'WE 3-21 EOL Data'!B14" +"+'WE 3-28 EOL Data'!B37" +"+'WE 4-4 EOL Data'!B14" +"+(K37+K34+K31+K28+K25)/(K35+K32+K29+K26+K23)" +"+K36+K33+K30+K27+K24" +"+K22" +"+'EIM New Deals'!J12+'EIM New Deals'!K12+'EIM New Deals'!J28+'EIM New Deals'!K28" +"+'EIM New Deals'!L12+'EIM New Deals'!M12+'EIM New Deals'!L28+'EIM New Deals'!M28" +"+'EIM New Deals'!N$12+'EIM New Deals'!O$12+'EIM New Deals'!N$28+'EIM New Deals'!O$28" +"+'EIM New Deals'!P$12+'EIM New Deals'!Q$12+'EIM New Deals'!P$28+'EIM New Deals'!Q$28" +"+'EIM New Deals'!S12+'EIM New Deals'!R12+'EIM New Deals'!R28+'EIM New Deals'!S28" +"+'EIM New Deals'!T12+'EIM New Deals'!U12+'EIM New Deals'!T28+'EIM New Deals'!U28" +"+'EIM New Deals'!V12+'EIM New Deals'!W12+'EIM New Deals'!V28+'EIM New Deals'!W28" +"+'EIM New Deals'!M12+'EIM New Deals'!M28" +"+'EIM New Deals'!O12+'EIM New Deals'!O28" +"+'EIM New Deals'!Q12+'EIM New Deals'!Q28" +"+'EIM New Deals'!S12+'EIM New Deals'!S28" +"+'EIM New Deals'!U12+'EIM New Deals'!U28" +"+'EIM New Deals'!W12+'EIM New Deals'!W28" +"+'EIM New Deals'!Y12+'EIM New Deals'!Y28" +"+'EIM New Deals'!AA12+'EIM New Deals'!AA28" +"+'EIM New Deals'!AC12+'EIM New Deals'!AC28" +"+'EIM New Deals'!L12+'EIM New Deals'!L28" +"+'EIM New Deals'!N12+'EIM New Deals'!N28" +"+'EIM New Deals'!P12+'EIM New Deals'!P28" +"+'EIM New Deals'!R12+'EIM New Deals'!R28" +"+'EIM New Deals'!T12+'EIM New Deals'!T28" +"+'EIM New Deals'!V12+'EIM New Deals'!V28" +"+'EIM New Deals'!X12+'EIM New Deals'!X28" +"+'EIM New Deals'!Z12+'EIM New Deals'!Z28" +"+'EIM New Deals'!AB12+'EIM New Deals'!AB28" +"+'template from individuals'!B57+'template from individuals'!C57" +"+'template from individuals'!D57+'template from individuals'!E57" +"+'template from individuals'!F57+'template from individuals'!G57" +"+'template from individuals'!H57+'template from individuals'!I57" +"+'EIM New Deals'!J13+'EIM New Deals'!K13+'EIM New Deals'!J29+'EIM New Deals'!K29" +"+'EIM New Deals'!L13+'EIM New Deals'!M13+'EIM New Deals'!L29+'EIM New Deals'!M29" +"+'EIM New Deals'!$N13+'EIM New Deals'!$O13+'EIM New Deals'!$N29+'EIM New Deals'!$O29" +"+'EIM New Deals'!P13+'EIM New Deals'!Q13+'EIM New Deals'!P29+'EIM New Deals'!Q29" +"+'EIM New Deals'!R13+'EIM New Deals'!S13+'EIM New Deals'!R29+'EIM New Deals'!S29" +"+'EIM New Deals'!T13+'EIM New Deals'!U13+'EIM New Deals'!T29+'EIM New Deals'!U29" +"+'EIM New Deals'!V13+'EIM New Deals'!W13+'EIM New Deals'!V29+'EIM New Deals'!W29" +"+'EIM New Deals'!M13+'EIM New Deals'!M29" +"+'EIM New Deals'!O13+'EIM New Deals'!O29" +"+'EIM New Deals'!Q13+'EIM New Deals'!Q29" +"+'EIM New Deals'!S13+'EIM New Deals'!S29" +"+'EIM New Deals'!U13+'EIM New Deals'!U29" +"+'EIM New Deals'!W13+'EIM New Deals'!W29" +"+'EIM New Deals'!Y13+'EIM New Deals'!Y29" +"+'EIM New Deals'!AA13+'EIM New Deals'!AA29" +"+'EIM New Deals'!AC13+'EIM New Deals'!AC29" +"+'EIM New Deals'!L13+'EIM New Deals'!L29" +"+'EIM New Deals'!N13+'EIM New Deals'!N29" +"+'EIM New Deals'!P13+'EIM New Deals'!P29" +"+'EIM New Deals'!R13+'EIM New Deals'!R29" +"+'EIM New Deals'!T13+'EIM New Deals'!T29" +"+'EIM New Deals'!V13+'EIM New Deals'!V29" +"+'EIM New Deals'!X13+'EIM New Deals'!X29" +"+'EIM New Deals'!Z13+'EIM New Deals'!Z29" +"+'EIM New Deals'!AB13+'EIM New Deals'!AB29" +"+'template from individuals'!B55+'template from individuals'!C55" +"+'template from individuals'!D55+'template from individuals'!E55" +"+'template from individuals'!F55+'template from individuals'!G55" +"+'template from individuals'!H55+'template from individuals'!I55" +"+'EIM New Deals'!J11+'EIM New Deals'!K11+'EIM New Deals'!J27+'EIM New Deals'!K27" +"+'EIM New Deals'!L11+'EIM New Deals'!M11+'EIM New Deals'!L27+'EIM New Deals'!M27" +"+'EIM New Deals'!$N11+'EIM New Deals'!$O11+'EIM New Deals'!$N27+'EIM New Deals'!$O27" +"+'EIM New Deals'!P11+'EIM New Deals'!Q11+'EIM New Deals'!P27+'EIM New Deals'!Q27" +"+'EIM New Deals'!R11+'EIM New Deals'!S11+'EIM New Deals'!R27+'EIM New Deals'!S27" +"+'EIM New Deals'!T11+'EIM New Deals'!U11+'EIM New Deals'!T27+'EIM New Deals'!U27" +"+'EIM New Deals'!V11+'EIM New Deals'!W11+'EIM New Deals'!V27+'EIM New Deals'!W27" +"+'EIM New Deals'!M11+'EIM New Deals'!M27" +"+'EIM New Deals'!O11+'EIM New Deals'!O27" +"+'EIM New Deals'!Q11+'EIM New Deals'!Q27" +"+'EIM New Deals'!S11+'EIM New Deals'!S27" +"+'EIM New Deals'!U11+'EIM New Deals'!U27" +"+'EIM New Deals'!W11+'EIM New Deals'!W27" +"+'EIM New Deals'!Y11+'EIM New Deals'!Y27" +"+'EIM New Deals'!AA11+'EIM New Deals'!AA27" +"+'EIM New Deals'!AC11+'EIM New Deals'!AC27" +"+'EIM New Deals'!L11+'EIM New Deals'!L27" +"+'EIM New Deals'!N11+'EIM New Deals'!N27" +"+'EIM New Deals'!P11+'EIM New Deals'!P27" +"+'EIM New Deals'!R11+'EIM New Deals'!R27" +"+'EIM New Deals'!T11+'EIM New Deals'!T27" +"+'EIM New Deals'!V11+'EIM New Deals'!V27" +"+'EIM New Deals'!X11+'EIM New Deals'!X27" +"+'EIM New Deals'!Z11+'EIM New Deals'!Z27" +"+'EIM New Deals'!AB11+'EIM New Deals'!AB27" +"(K54+K51+K48+K45)/(K52+K49+K46+K43)" +"+K44+K47+K50+K53" +"+K42" +"1758331589/1000000" +"3201106470/1000000" +"1942345461/1000000" +"4952206066/1000000" +"(+'WE 2-1 EOL Data'!C6+'WE 2-1 EOL Data'!C29)/1000000" +"(+'WE 2-8 EOL Data'!C6+'WE 2-8 EOL Data'!C29)/1000000" +"(+'WE 2-15 EOL Data'!$C6+'WE 2-15 EOL Data'!$C29)/1000000" +"(+'WE 2-22 EOL Data'!$C6+'WE 2-22 EOL Data'!$C29)/1000000" +"(+'WE 2-28 EOL Data'!C6+'WE 2-28 EOL Data'!C29)/1000000" +"(+'WE 3-7 EOL Data'!C6+'WE 3-7 EOL Data'!C29)/1000000" +"(+'WE 3-14 EOL Data'!C6+'WE 3-14 EOL Data'!C29)/1000000" +"(+'WE 3-21 EOL Data'!C6+'WE 3-21 EOL Data'!C29)/1000000" +"(+'WE 3-28 EOL Data'!C6+'WE 3-28 EOL Data'!C29)/1000000" +"(+'WE 4-4 EOL Data'!C6+'WE 4-4 EOL Data'!C29)/1000000" +"16046241/1000000" +"52662791/1000000" +"48150655/1000000" +"37589241/1000000" +"+K61" +"'template from eol'!C58" +"'template from eol'!E58" +"'template from eol'!G58" +"'template from eol'!I58" +"+'WE 2-1 EOL Data'!C58" +"+'WE 2-8 EOL Data'!C58" +"+'WE 2-15 EOL Data'!$C58" +"+'WE 2-22 EOL Data'!$C58" +"+'WE 2-28 EOL Data'!C58" +"+'WE 3-7 EOL Data'!C58" +"+'WE 3-14 EOL Data'!C58" +"+'WE 3-21 EOL Data'!C58" +"+'WE 3-28 EOL Data'!C58" +"+'WE 4-4 EOL Data'!C58" +"+K64" +"90430383/1000" +"172783348/1000" +"107852720/1000" +"150981588/1000" +"(+'WE 2-1 EOL Data'!C9+'WE 2-1 EOL Data'!C32)/1000" +"(+'WE 2-8 EOL Data'!C9+'WE 2-8 EOL Data'!C32)/1000" +"(+'WE 2-15 EOL Data'!$C9+'WE 2-15 EOL Data'!$C32)/1000" +"(+'WE 2-22 EOL Data'!$C9+'WE 2-22 EOL Data'!$C32)/1000" +"(+'WE 2-28 EOL Data'!C9+'WE 2-28 EOL Data'!C32)/1000" +"(+'WE 3-7 EOL Data'!C32+'WE 3-7 EOL Data'!C9)/1000" +"(+'WE 3-14 EOL Data'!C9+'WE 3-14 EOL Data'!C32)/1000" +"(+'WE 3-21 EOL Data'!C9+'WE 3-21 EOL Data'!C32)/1000" +"(+'WE 3-28 EOL Data'!C9+'WE 3-28 EOL Data'!C32)/1000" +"(+'WE 4-4 EOL Data'!C9+'WE 4-4 EOL Data'!C32)/1000" +"(1745341+1242373)/1000" +"(2854306+534627)/1000" +"(3053119+1631000)/1000" +"(1974010+1990000)/1000" +"(+'WE 2-1 EOL Data'!C10+'WE 2-1 EOL Data'!C11+'WE 2-1 EOL Data'!C33+'WE 2-1 EOL Data'!C34)/1000" +"(+'WE 2-8 EOL Data'!C10+'WE 2-8 EOL Data'!C11+'WE 2-8 EOL Data'!C33+'WE 2-8 EOL Data'!C34)/1000" +"(+'WE 2-15 EOL Data'!$C10+'WE 2-15 EOL Data'!$C11+'WE 2-15 EOL Data'!$C33+'WE 2-15 EOL Data'!$C34)/1000" +"(+'WE 2-22 EOL Data'!$C10+'WE 2-22 EOL Data'!$C11+'WE 2-22 EOL Data'!$C33+'WE 2-22 EOL Data'!$C34)/1000" +"(+'WE 2-28 EOL Data'!C10+'WE 2-28 EOL Data'!C11+'WE 2-28 EOL Data'!C33+'WE 2-28 EOL Data'!C34)/1000" +"(+'WE 3-7 EOL Data'!C10+'WE 3-7 EOL Data'!C33)/1000" +"(+'WE 3-14 EOL Data'!C10+'WE 3-14 EOL Data'!C11+'WE 3-14 EOL Data'!C33+'WE 3-14 EOL Data'!C34)/1000" +"(+'WE 3-21 EOL Data'!C10+'WE 3-21 EOL Data'!C11+'WE 3-21 EOL Data'!C33+'WE 3-21 EOL Data'!C34)/1000" +"(+'WE 3-28 EOL Data'!C11+'WE 3-28 EOL Data'!C10+'WE 3-28 EOL Data'!C33+'WE 3-28 EOL Data'!C34)/1000" +"(+'WE 4-4 EOL Data'!C10+'WE 4-4 EOL Data'!C11+'WE 4-4 EOL Data'!C33+'WE 4-4 EOL Data'!C34)/1000" +"34100/1000" +"107570/1000" +"(+'WE 2-1 EOL Data'!C14+'WE 2-1 EOL Data'!C37)/1000" +"(+'WE 2-8 EOL Data'!C14+'WE 2-8 EOL Data'!C37)/1000" +"(+'WE 2-15 EOL Data'!$C14+'WE 2-15 EOL Data'!$C37)/1000" +"(+'WE 2-22 EOL Data'!$C14+'WE 2-22 EOL Data'!$C37)/1000" +"(+'WE 2-28 EOL Data'!C14+'WE 2-28 EOL Data'!C37)/1000" +"(+'WE 3-7 EOL Data'!C14+'WE 3-7 EOL Data'!C37)/1000" +"(+'WE 3-14 EOL Data'!C37+'WE 3-14 EOL Data'!C14)/1000" +"(+'WE 3-21 EOL Data'!C14+'WE 3-21 EOL Data'!C37)/1000" +"(+'WE 3-28 EOL Data'!C14+'WE 3-28 EOL Data'!C37)/1000" +"(+'WE 4-4 EOL Data'!C14+'WE 4-4 EOL Data'!C37)/1000" +"+'WE 2-1 EOL Data'!C12+'WE 2-1 EOL Data'!C35" +"+'WE 2-8 EOL Data'!C12+'WE 2-8 EOL Data'!C35" +"+'WE 2-15 EOL Data'!$C12+'WE 2-15 EOL Data'!$C35" +"+'WE 2-22 EOL Data'!$C12+'WE 2-22 EOL Data'!$C35" +"+'WE 2-28 EOL Data'!C12+'WE 2-28 EOL Data'!C35" +"+'WE 3-7 EOL Data'!C12+'WE 3-7 EOL Data'!C35" +"+'WE 3-14 EOL Data'!C12+'WE 3-14 EOL Data'!C35" +"+'WE 3-21 EOL Data'!C12+'WE 3-21 EOL Data'!C35" +"+'WE 3-28 EOL Data'!C12+'WE 3-28 EOL Data'!C35" +"+'WE 4-4 EOL Data'!C12+'WE 4-4 EOL Data'!C35" +"B79" +"C79" +"D79" +"B2" +"B2" +"B2" +"B2" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"'[2]Thrusday 02-15-01'!S9+'[2]Thrusday 02-15-01'!S10+-'[2]Thursday 02-08-01'!S9-'[2]Thursday 02-08-01'!S10" +"'[2]Thrusday 02-15-01'!S67+'[2]Thrusday 02-15-01'!S68-'[2]Thursday 02-08-01'!S67-'[2]Thursday 02-08-01'!S68" +"'[2]Thrusday 02-15-01'!S17+'[2]Thrusday 02-15-01'!S18-'[2]Thursday 02-08-01'!S17-'[2]Thursday 02-08-01'!S18" +"'[2]Thrusday 02-15-01'!S75+'[2]Thrusday 02-15-01'!S76-'[2]Thursday 02-08-01'!S75-'[2]Thursday 02-08-01'!S76" +"'[2]Thrusday 02-15-01'!S30+'[2]Thrusday 02-15-01'!S31+'[2]Thrusday 02-15-01'!S33-'[2]Thursday 02-08-01'!S30-'[2]Thursday 02-08-01'!S31-'[2]Thursday 02-08-01'!S33" +"'[2]Thrusday 02-15-01'!S88+'[2]Thrusday 02-15-01'!S89+'[2]Thrusday 02-15-01'!S91-'[2]Thursday 02-08-01'!S88-'[2]Thursday 02-08-01'!S89-'[2]Thursday 02-08-01'!S91" +"'[2]Thrusday 02-15-01'!S34-'[2]Thursday 02-08-01'!S34" +"'[2]Thrusday 02-15-01'!S92-'[2]Thursday 02-08-01'!S92" +"'[2]Thrusday 02-15-01'!S39-'[2]Thursday 02-08-01'!S39" +"'[2]Thrusday 02-15-01'!S97-'[2]Thursday 02-08-01'!S97" +"'[2]Thrusday 02-15-01'!S48-'[2]Thursday 02-08-01'!S47" +"'[2]Thrusday 02-15-01'!S105-'[2]Thursday 02-08-01'!S105" +"'[2]Thrusday 02-15-01'!S37-'[2]Thursday 02-08-01'!S37" +"'[2]Thrusday 02-15-01'!S95-'[2]Thursday 02-08-01'!S95" +"'[2]Thrusday 02-15-01'!S38-'[2]Thursday 02-08-01'!S38" +"'[2]Thrusday 02-15-01'!S96-'[2]Thursday 02-08-01'!S96" +"'[2]Thrusday 02-15-01'!S102-'[2]Thursday 02-08-01'!S101" +"'[2]Thrusday 02-15-01'!T9+'[2]Thrusday 02-15-01'!T10-'[2]Thursday 02-08-01'!T9-'[2]Thursday 02-08-01'!T10" +"'[2]Thrusday 02-15-01'!T67+'[2]Thrusday 02-15-01'!T68-'[2]Thursday 02-08-01'!T67-'[2]Thursday 02-08-01'!T68" +"'[2]Thrusday 02-15-01'!T17+'[2]Thrusday 02-15-01'!T18-'[2]Thursday 02-08-01'!T17-'[2]Thursday 02-08-01'!T18" +"'[2]Thrusday 02-15-01'!T75+'[2]Thrusday 02-15-01'!T76-'[2]Thursday 02-08-01'!T75-'[2]Thursday 02-08-01'!T76" +"'[2]Thrusday 02-15-01'!T30+'[2]Thrusday 02-15-01'!T31+'[2]Thrusday 02-15-01'!T33-'[2]Thursday 02-08-01'!T30-'[2]Thursday 02-08-01'!T31-'[2]Thursday 02-08-01'!T33" +"'[2]Thrusday 02-15-01'!T88+'[2]Thrusday 02-15-01'!T89+'[2]Thrusday 02-15-01'!T91-'[2]Thursday 02-08-01'!T88-'[2]Thursday 02-08-01'!T89-'[2]Thursday 02-08-01'!T91" +"'[2]Thrusday 02-15-01'!T34-'[2]Thursday 02-08-01'!T34" +"'[2]Thrusday 02-15-01'!T92-'[2]Thursday 02-08-01'!T92" +"'[2]Thrusday 02-15-01'!T39-'[2]Thursday 02-08-01'!T39" +"'[2]Thrusday 02-15-01'!T97-'[2]Thursday 02-08-01'!T97" +"'[2]Thrusday 02-15-01'!T48-'[2]Thursday 02-08-01'!T47" +"'[2]Thrusday 02-15-01'!T106-'[2]Thursday 02-08-01'!T105" +"'[2]Thrusday 02-15-01'!T37-'[2]Thursday 02-08-01'!T37" +"'[2]Thrusday 02-15-01'!T95-'[2]Thursday 02-08-01'!T95" +"'[2]Thrusday 02-15-01'!T38-'[2]Thursday 02-08-01'!T38+34" +"'[2]Thrusday 02-15-01'!T44-'[2]Thursday 02-08-01'!T43" +"'[2]Thrusday 02-15-01'!T102-'[2]Thursday 02-08-01'!T101" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"'[1]Thrusday 02-08-01'!S9+'[1]Thrusday 02-08-01'!S10+-'[1]Thursday 02-01-01'!S9-'[1]Thursday 02-01-01'!S10" +"'[1]Thrusday 02-08-01'!S67+'[1]Thrusday 02-08-01'!S68-'[1]Thursday 02-01-01'!S67-'[1]Thursday 02-01-01'!S68" +"'[1]Thrusday 02-08-01'!S17+'[1]Thrusday 02-08-01'!S18-'[1]Thursday 02-01-01'!S17-'[1]Thursday 02-01-01'!S18" +"'[1]Thrusday 02-08-01'!S75+'[1]Thrusday 02-08-01'!S76-'[1]Thursday 02-01-01'!S75-'[1]Thursday 02-01-01'!S76" +"'[1]Thrusday 02-08-01'!S30+'[1]Thrusday 02-08-01'!S31+'[1]Thrusday 02-08-01'!S33-'[1]Thursday 02-01-01'!S30-'[1]Thursday 02-01-01'!S31-'[1]Thursday 02-01-01'!S33" +"'[1]Thrusday 02-08-01'!S88+'[1]Thrusday 02-08-01'!S89+'[1]Thrusday 02-08-01'!S91-'[1]Thursday 02-01-01'!S88-'[1]Thursday 02-01-01'!S89-'[1]Thursday 02-01-01'!S91" +"'[1]Thrusday 02-08-01'!S34-'[1]Thursday 02-01-01'!S34" +"'[1]Thrusday 02-08-01'!S92-'[1]Thursday 02-01-01'!S92" +"'[1]Thrusday 02-08-01'!S39-'[1]Thursday 02-01-01'!S39" +"'[1]Thrusday 02-08-01'!S97-'[1]Thursday 02-01-01'!S97" +"'[1]Thrusday 02-08-01'!S47-'[1]Thursday 02-01-01'!S47" +"'[1]Thrusday 02-08-01'!S105-'[1]Thursday 02-01-01'!S105" +"'[1]Thrusday 02-08-01'!S37-'[1]Thursday 02-01-01'!S37" +"'[1]Thrusday 02-08-01'!S95-'[1]Thursday 02-01-01'!S95" +"'[1]Thrusday 02-08-01'!S38-'[1]Thursday 02-01-01'!S38+11" +"'[1]Thrusday 02-08-01'!S96-'[1]Thursday 02-01-01'!S96+1068" +"'[1]Thrusday 02-08-01'!S43-'[1]Thursday 02-01-01'!S43" +"'[1]Thrusday 02-08-01'!S101-'[1]Thursday 02-01-01'!S101" +"'[1]Thrusday 02-08-01'!T9+'[1]Thrusday 02-08-01'!T10-'[1]Thursday 02-01-01'!T9-'[1]Thursday 02-01-01'!T10" +"'[1]Thrusday 02-08-01'!T67+'[1]Thrusday 02-08-01'!T68-'[1]Thursday 02-01-01'!T67-'[1]Thursday 02-01-01'!T68" +"'[1]Thrusday 02-08-01'!T17+'[1]Thrusday 02-08-01'!T18-'[1]Thursday 02-01-01'!T17-'[1]Thursday 02-01-01'!T18" +"'[1]Thrusday 02-08-01'!T75+'[1]Thrusday 02-08-01'!T76-'[1]Thursday 02-01-01'!T75-'[1]Thursday 02-01-01'!T76" +"'[1]Thrusday 02-08-01'!T30+'[1]Thrusday 02-08-01'!T31+'[1]Thrusday 02-08-01'!T33-'[1]Thursday 02-01-01'!T30-'[1]Thursday 02-01-01'!T31-'[1]Thursday 02-01-01'!T33" +"'[1]Thrusday 02-08-01'!T88+'[1]Thrusday 02-08-01'!T89+'[1]Thrusday 02-08-01'!T91-'[1]Thursday 02-01-01'!T88-'[1]Thursday 02-01-01'!T89-'[1]Thursday 02-01-01'!T91" +"'[1]Thrusday 02-08-01'!T34-'[1]Thursday 02-01-01'!T34" +"'[1]Thrusday 02-08-01'!T92-'[1]Thursday 02-01-01'!T92" +"'[1]Thrusday 02-08-01'!T39-'[1]Thursday 02-01-01'!T39" +"'[1]Thrusday 02-08-01'!T97-'[1]Thursday 02-01-01'!T97" +"'[1]Thrusday 02-08-01'!T47-'[1]Thursday 02-01-01'!T47" +"'[1]Thrusday 02-08-01'!T105-'[1]Thursday 02-01-01'!T105" +"'[1]Thrusday 02-08-01'!T37-'[1]Thursday 02-01-01'!T37" +"'[1]Thrusday 02-08-01'!T95-'[1]Thursday 02-01-01'!T95" +"'[1]Thrusday 02-08-01'!T38-'[1]Thursday 02-01-01'!T38+25" +"'[1]Thrusday 02-08-01'!T96-'[1]Thursday 02-01-01'!T96+24083" +"'[1]Thrusday 02-08-01'!T43-'[1]Thursday 02-01-01'!T43" +"'[1]Thrusday 02-08-01'!T101-'[1]Thursday 02-01-01'!T101" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"55132+4311-40529-3176" +"6859190070+194044764-4773993265-135849441" +"5867+1788-4158-1400" +"64951720+6934050-47669640-5710650" +"6109+469+36-4592-397-33" +"152947000+7757000+832595-114735000-6753000-804595" +"110-91" +"3234500-2686250" +"29-24" +"1215000-1020000" +"64-56" +"20400-17400" +"26-18" +"65000-45000" +"13338+2004-9715-1574" +"7577517320+538599790-5634611180-351626838" +"5554+4032-3997-3087" +"76427909+60080482-57787682-43280956" +"6483+397+180-4893-294-143" +"510007317+10867017+7486462-381986081-7339728-6329636" +"133-105" +"11572096-6940526" +"106-75" +"5575507-4378000" +"68-57" +"366600-313600" +"638-493" +"28642250-23009750" +"19-13" +"133020-106670" +"196-146+81" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"SUM(B37:I37)" +"+B13+B29" +"+B6+B7+B22+B23" +"+B8+B9+B24+B25" +"+B11+B27" +"+B16" +"+B18+B32" +"B37-B52" +"C49*0.0022374" +"C55+C51+C40+C39+C17+C16" +"B6+B29" +"SUM(G47:G50)" +"SUM(G53:G55)" +"SUM(B6:C6)" +"8+12" +"+Detail!H6" +"+Detail!H15" +"+Detail!H45" +"+Detail!H51" +"+Detail!H55" +"+Detail!H73" +"+Detail!H86" +"+Detail!H109" +"+Detail!H168" +"+Detail!H204" +"+Detail!H224" +"+Detail!H230" +"+Detail!H235" +"+Detail!H243" +"+Detail!H245" +"+Detail!H271" +"SUM(B6:B21)" +"SUM(G6:G22)" +"+J23+N23" +"SUM(C27)" +"+Detail!H300" +"+Detail!H367" +"+Detail!H389" +"+Detail!H392" +"+Detail!H399" +"SUM(C27:C32)" +"+Detail!H404" +"SUM(G27:G33)" +"+J23+J34+J36+J38" +"+J42-J40" +"SUM(C6:D6)" +"8+12" +"SUM(H7:H14)" +"SUM(H6:J6)" +"+K6+O6" +"SUM(H16:H44)" +"SUM(H47:H50)" +"SUM(H52:H54)" +"SUM(H56:H72)" +"SUM(H74:H85)" +"SUM(H87:H108)" +"SUM(H110:H167)" +"SUM(H169:H204)" +"SUM(I169:I203)" +"SUM(H205:H223)" +"SUM(H225:H229)" +"SUM(H236:H242)" +"SUM(H244)" +"SUM(H246:H270)" +"SUM(D271)" +"SUM(H272:H295)" +"40-24" +"SUM(C6:C245)" +"SUM(K6:K295)" +"+J301+J329+J338+J348+J325" +"+L301+L329+L338+L348" +"+O300+K300" +"SUM(L302:L328)" +"SUM(N302:N328)+1" +"SUM(H330:H335)" +"SUM(H339:H347)" +"SUM(H349:H366)" +"SUM(I368:I388)" +"+J368+J382" +"SUM(H369:H381)" +"SUM(H390:H391)" +"+K400" +"SUM(D300:D400)" +"+K300+K367+K389+K392+K400+K404" +"SUM(P300:P409)" +"#REF!+#REF!" +"+K410+K297+K414+K412" +"+K418-K416" +"+'Mgmt Summary'!C9+'[3]Mgmt Summary'!C9" +"C9-D9" +"GrossMargin!J10" +"SUM(G9:I9)" +"J9-K9-M9-N9-L9" +"ROUND(SUM(Q9:U9),0)" +"+'[3]Mgmt Summary'!C18" +"+'Mgmt Summary'!C18+'[3]Mgmt Summary'!C19" +"GrossMargin!J26" +"+'Mgmt Summary'!R18+'[2]YTD Mgmt Summary'!R19" +"SUM(C9:C22)" +"SUM(#REF!)" +"SUM(C23:C29)" +"SUM(C30:C32)" +"+'GM-WeeklyChnge'!C38" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!J9" +"+'Mgmt Summary'!C9" +"-D9+C9" +"+'Mgmt Summary'!M9+'Mgmt Summary'!N9" +"+'Mgmt Summary'!D9" +"+H9-G9" +"+C9-G9" +"D9-H9" +"K9-L9" +"+C9-'[4]QTD Mgmt Summary'!C9" +"+O9+P9" +"SUM(C9:C21)" +"+'Mgmt Summary'!L24+'Mgmt Summary'!M24+'Mgmt Summary'!N24" +"+[2]Expenses!D26" +"+'[2]Alloc Exp'!D26" +"+C27-'[2]QTD Mgmt Summary'!C27" +"-G27+'[2]QTD Mgmt Summary'!G27" +"SUM(C22:C27)" +"D31-C31" +"+'Mgmt Summary'!M31" +"+C29-C31" +"SUM(G29:G31)" +"+'[2]GM-WeeklyChnge'!C38" +"+'[2]Expense Weekly Change'!E22+'[2]Expense Weekly Change'!E21" +"+'[2]GM-WeeklyChnge'!D38" +"+'[1]Expense Weekly Change'!E9+'[1]Expense Weekly Change'!E10+'[1]Expense Weekly Change'!E11+'[1]Expense Weekly Change'!E12+'[1]Expense Weekly Change'!E13+'[1]Expense Weekly Change'!E14+'[1]Expense Weekly Change'!E15+'[1]Expense Weekly Change'!E16+'[1]Expense Weekly Change'!E20" +"+'[2]GM-WeeklyChnge'!E38+'[2]GM-WeeklyChnge'!F38+'[2]GM-WeeklyChnge'!G38" +"-G31+'[2]QTD Mgmt Summary'!$G$37" +"SUM(E39:E42)" +"+[2]GrossMargin!$I$40" +"+'[2]QTD Mgmt Summary'!$G$39" +"+GrossMargin!I33" +"+G33" +"+E47-E46" +"+GrossMargin!M10" +"+Expenses!E9+AllocExp!L10" +"C9-D9" +"+GrossMargin!I10" +"GrossMargin!J10" +"SUM(G9:I9)" +"'[2]Alloc Exp'!D10" +"+Expenses!D9" +"+AllocExp!K10" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'[2]Alloc Exp'!F10" +"+Expenses!F9" +"+AllocExp!M10" +"ROUND(SUM(Q9:U9),0)" +"'[2]Alloc Exp'!D13" +"'[2]Alloc Exp'!F13" +"+GrossMargin!M22" +"+GrossMargin!I22" +"+'[2]Alloc Exp'!F16" +"+'[2]Alloc Exp'!F20" +"SUM(C9:C21)" +"+Expenses!E24" +"'[2]Alloc Exp'!D27" +"+AllocExp!L26" +"-T24" +"GrossMargin!M31" +"+GrossMargin!I31" +"GrossMargin!J31" +"+Expenses!F25" +"'[2]Alloc Exp'!E26" +"'[2]Alloc Exp'!D26" +"'[2]Alloc Exp'!F26" +"SUM(C22:C28)" +"GrossMargin!I43" +"D31-M31" +"SUM(C29:C31)" +"+'[2]GM-WeeklyChnge'!C44" +"+'Mgmt Summary'!A3:V3" +"+GrossMargin!D10-[4]GrossMargin!D10" +"SUM(C9:G9)" +"SUM(H9:J9)" +"SUM(C15:C20)" +"SUM(C21:C26)+SUM(C9:C14)" +"SUM(D9:D14)+SUM(D21:D26)" +"+#REF!+#REF!" +"+C28+C30" +"SUM(G28:G30)" +"+'Mgmt Summary'!A3" +"SUM(D10:H10)" +"+I10+K10" +"L10-M10" +"893-D12-D13" +"13750-M12" +"1875+3125" +"8578.819-1500" +"SUM(D16:D21)" +"4008.499-2890+254" +"SUM(D10:D15)+SUM(D22:D27)" +"SUM(I31:K31)" +"-2000/4" +"+D29+D31" +"SUM(I29:I31)" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+E9" +"E9-D9" +"237.191+1046.59" +"1906.741-443.734" +"(483.603-250)*0+302.281" +"SUM(D9:D21)" +"29614-68.678-792.24-318.162" +"SUM(D22:D25)" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!D9-[2]Expenses!D9" +"D9-C9" +"+Expenses!D12-[2]Expenses!D12" +"+Expenses!D20-[2]Expenses!D17" +"SUM(C9:C17)" +"+Expenses!D17-[2]Expenses!D21" +"+Expenses!#REF!-[2]Expenses!D22" +"+Expenses!D18-[2]Expenses!D23" +"SUM(C20:C23)" +"+C18+C24" +"+Expenses!D24-[2]Expenses!D30" +"SUM(C27:C30)" +"Expenses!D32-[2]Expenses!D36" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"E10-D10" +"+L10" +"L11" +"ROUND(L11-K11,0)" +"SUM(D10:D22)" +"-(D23)" +"-K23" +"SUM(D23:D26)" +"+D9+E9" +"+D9-H9" +"_xll.HPVAL($A10,$A$18,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$18,$A$3,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)" +"SUM(D9:D17)" +"SUM(F9:F16)" +"COUNTA(C8:C15)" +"+F7+J7+N7+R7" +"SUM(E8:E15)" +"COUNTA(C28:C30)" +"SUM(E28:E30)" +"COUNTA(C33:C34)" +"SUM(E33:E34)" +"COUNTA(C37:C51)" +"SUM(E37:E51)" +"COUNTA(C54:C60)" +"SUM(E54:E60)" +"COUNTA(C78:C86)" +"SUM(E78:E86)" +"+E16+E26+E31+E35+E52+E61+E87+E66+E71+E76" +"+F7+F17+F27+F32+F36+F53+F77+F62+F67+F72" +"+'Hotlist - Identified '!U4" +"SUM(E9:E11)" +"COUNTA(C9:C11)" +"SUM(E23:E24)" +"COUNTA(C23:C24)" +"+E12+E19+E25+E31+E37+K12+K19+K25+K31+K37" +"CELL(""filename"")" +"NOW()" +"'NA GAS & PWR TOTALS-DEALS'!A5" +"'NA GAS & PWR TOTALS-DEALS'!A5" +"'NA GAS & PWR TOTALS-VOLUME'!A5" +"'NA GAS & PWR TOTALS-VOLUME'!A5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B6" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D6" +"(D11/D13)*100" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E6" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F6" +"(D12/D13)*100" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F27" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'PHYSICAL & FINANCIAL'!A3" +"'[1]FINANCIAL PIVOT'!B5" +"'[1]FINANCIAL PIVOT'!E5" +"'[1]FINANCIAL PIVOT'!F5" +"'[1]FINANCIAL PIVOT'!B6" +"'[1]FINANCIAL PIVOT'!D6" +"(D11/D13)*100" +"'[1]FINANCIAL PIVOT'!E6" +"'[1]FINANCIAL PIVOT'!F6" +"(D12/D13)*100" +"'[1]FINANCIAL PIVOT'!B9" +"'[1]FINANCIAL PIVOT'!D9" +"'[1]FINANCIAL PIVOT'!E9" +"'[1]FINANCIAL PIVOT'!F9" +"'[1]FINANCIAL PIVOT'!B12" +"'[1]FINANCIAL PIVOT'!D12" +"'[1]FINANCIAL PIVOT'!E12" +"'[1]FINANCIAL PIVOT'!F12" +"'[1]FINANCIAL PIVOT'!B15" +"'[1]FINANCIAL PIVOT'!D15" +"'[1]FINANCIAL PIVOT'!E15" +"'[1]FINANCIAL PIVOT'!F15" +"'[1]FINANCIAL PIVOT'!B18" +"'[1]FINANCIAL PIVOT'!D18" +"'[1]FINANCIAL PIVOT'!E18" +"'[1]FINANCIAL PIVOT'!F18" +"'[1]FINANCIAL PIVOT'!B21" +"'[1]FINANCIAL PIVOT'!D21" +"'[1]FINANCIAL PIVOT'!E21" +"'[1]FINANCIAL PIVOT'!F21" +"'[1]FINANCIAL PIVOT'!B24" +"'[1]FINANCIAL PIVOT'!D24" +"'[1]FINANCIAL PIVOT'!E24" +"'[1]FINANCIAL PIVOT'!F24" +"'[1]FINANCIAL PIVOT'!B27" +"'[1]FINANCIAL PIVOT'!D27" +"'[1]FINANCIAL PIVOT'!E27" +"'[1]FINANCIAL PIVOT'!F27" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'PHYSICAL & FINANCIAL'!A3" +"'[1]PHYSICAL PIVOT'!B5" +"'[1]PHYSICAL PIVOT'!E5" +"'[1]PHYSICAL PIVOT'!F5" +"'[1]PHYSICAL PIVOT'!B6" +"'[1]PHYSICAL PIVOT'!D6" +"(D11/D13)*100" +"'[1]PHYSICAL PIVOT'!E6" +"'[1]PHYSICAL PIVOT'!F6" +"(D12/D13)*100" +"'[1]PHYSICAL PIVOT'!B9" +"'[1]PHYSICAL PIVOT'!D9" +"'[1]PHYSICAL PIVOT'!E9" +"'[1]PHYSICAL PIVOT'!F9" +"'[1]PHYSICAL PIVOT'!B12" +"'[1]PHYSICAL PIVOT'!D12" +"'[1]PHYSICAL PIVOT'!E12" +"'[1]PHYSICAL PIVOT'!F12" +"'[1]PHYSICAL PIVOT'!B15" +"'[1]PHYSICAL PIVOT'!D15" +"'[1]PHYSICAL PIVOT'!E15" +"'[1]PHYSICAL PIVOT'!F15" +"'[1]PHYSICAL PIVOT'!B18" +"'[1]PHYSICAL PIVOT'!D18" +"'[1]PHYSICAL PIVOT'!E18" +"'[1]PHYSICAL PIVOT'!F18" +"'[1]PHYSICAL PIVOT'!B21" +"'[1]PHYSICAL PIVOT'!D21" +"'[1]PHYSICAL PIVOT'!E21" +"'[1]PHYSICAL PIVOT'!F21" +"'[1]PHYSICAL PIVOT'!B24" +"'[1]PHYSICAL PIVOT'!D24" +"'[1]PHYSICAL PIVOT'!E24" +"'[1]PHYSICAL PIVOT'!F24" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"+F9" +"+F15" +"+F25" +"+F31" +"SUM(C4:C8)" +"SUM(F13:F14)" +"SUM(F19:F24)" +"COUNT(H5:H9)" +"COUNT(H13:H28)" +"COUNT(H31:H78)" +"COUNT(H84:H131)" +"COUNT(H134:H147)" +"COUNT(H149:H156)" +"J9Implementation of new Active/Inactive C$2:C$29 website should help identify any unofficialized books during end of day process" +"COUNT(H158:H167)" +"COUNT(H169:H193)" +"COUNT(H195:H211)" +"COUNT(H214:H231)" +"COUNT(H234:H258)" +"COUNT(H261:H283)" +"COUNT(H287:H310)" +"COUNT(H314:H339)" +"COUNT(H341:H359)" +"COUNT(H362:H393)" +"COUNT(H396:H412)" +"COUNT(H416:H427)" +"COUNT(H435:H458)" +"COUNT(H483:H494)" +"+F9" +"+F15" +"+F25" +"+F31" +"SUM(C4:C8)" +"SUM(F13:F14)" +"SUM(F19:F24)" +"+F9" +"+F15" +"+F25" +"5+2+2+5+2+7+1" +"+F31" +"2+2+2+3" +"SUM(C4:C8)" +"SUM(F13:F14)" +"SUM(F19:F24)" +"+F9" +"1+1+1+1*2" +"+F15" +"1" +"+F25" +"1*4+1+1*23+1*4" +"+F31" +"1+1" +"SUM(C4:C8)" +"SUM(F13:F14)" +"2+1+1" +"SUM(F19:F24)" +"+F9" +"1*2+1+1+1" +"+F15" +"+F25" +"2+1+1*2" +"+F31" +"1" +"SUM(C4:C8)" +"SUM(F13:F14)" +"SUM(F19:F24)" +"+F9" +"1+1+1" +"+F15" +"+F25" +"1" +"+F31" +"SUM(C4:C8)" +"SUM(F13:F14)" +"SUM(F19:F24)" +"+F9" +"1*2+1" +"+F15" +"+F25" +"1+1+1+1" +"+F31" +"SUM(C4:C8)" +"SUM(F13:F14)" +"1" +"SUM(F19:F24)" +"+F9" +"1+1+1+1+1" +"+F15" +"+F25" +"1+1+1+1+1+1+1+1+1+1+1+1" +"+F31" +"SUM(C4:C8)" +"SUM(F13:F14)" +"1*2+1+1+1+1" +"1" +"SUM(F19:F24)" +"+F9" +"1+1+1" +"+F15" +"1" +"+F25" +"1+1+1+1+1" +"+F31" +"1+1" +"SUM(C4:C8)" +"SUM(F13:F14)" +"SUM(F19:F24)" +"+F9" +"1+1+1" +"+F15" +"+F25" +"1" +"+F31" +"1+1+1+1+1*2" +"1+1" +"SUM(C4:C8)" +"SUM(F13:F14)" +"SUM(F19:F24)" +"+F9" +"1+1+1*2+1+1+1" +"+F15" +"+F25" +"1+1*2" +"+F31" +"2+1+1+1" +"1" +"SUM(C4:C8)" +"SUM(F13:F14)" +"1+1" +"1*2" +"SUM(F19:F24)" +"+F9" +"1+1+1+1+1" +"+F15" +"+F25" +"1*2+1*2+1" +"+F31" +"1+1+1+1" +"SUM(C4:C8)" +"1+1" +"SUM(F13:F14)" +"1" +"SUM(F19:F24)" +"+F9" +"1+1+1+1+1+1" +"+F15" +"+F25" +"8+1+1" +"+F31" +"1" +"1+1+1+1+1" +"SUM(C4:C8)" +"SUM(F13:F14)" +"SUM(F19:F24)" +"+F9" +"3+1+1+1+1+1+1" +"+F15" +"+F25" +"5+1+1" +"+F31" +"1+1" +"1" +"SUM(C4:C8)" +"SUM(F13:F14)" +"3+1" +"SUM(F19:F24)" +"+F9" +"1" +"+F15" +"+F25" +"1+1+1+1" +"+F31" +"1+5" +"SUM(C4:C8)" +"SUM(F13:F14)" +"SUM(F19:F24)" +"+F9" +"1+1+1+1+1+1+1+1*6" +"+F15" +"+F25" +"1+1+1*5" +"+F31" +"1+1" +"SUM(C4:C8)" +"SUM(F13:F14)" +"1+1+1" +"SUM(F19:F24)" +"+F9" +"1+1+1+1+1" +"+F15" +"+F25" +"+F31" +"SUM(C4:C8)" +"SUM(F13:F14)" +"1+1" +"1+1+1+1" +"1+1+1" +"SUM(F19:F24)" +"+F9" +"1+1+1+1" +"+F15" +"+F25" +"+F31" +"1+1" +"SUM(C4:C8)" +"SUM(F13:F14)" +"SUM(F19:F24)" +"+F9" +"1+1+1+1+1+1+1+1+1" +"+F15" +"+F25" +"1+1+1+1+1+1" +"+F31" +"SUM(C4:C8)" +"SUM(F13:F14)" +"1+1+1" +"SUM(F19:F24)" +"F8" +"F14" +"1" +"F24" +"1+1+1+1" +"F30" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"1+1" +"1+1+1" +"1*4" +"1+1+1+1+1+1" +"SUM(F18:F23)" +"F8" +"1+1" +"F14" +"F22" +"F28" +"1+1+1" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"1+1+1+1+1" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"SUM(C4:C8)" +"SUM(F13:F14)" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"C17" +"+F5+F4" +"C38" +"SUM(C4:C8)" +"SUM(F10:F11)" +"+'Mgmt Summary'!C9+'[3]Mgmt Summary'!C9" +"C9-D9" +"GrossMargin!J10" +"SUM(G9:I9)" +"J9-K9-M9-N9-L9" +"ROUND(SUM(Q9:U9),0)" +"+'[3]Mgmt Summary'!C18" +"+'Mgmt Summary'!C18+'[3]Mgmt Summary'!C19" +"GrossMargin!J26" +"+'Mgmt Summary'!R18+'[2]YTD Mgmt Summary'!R19" +"SUM(C9:C22)" +"SUM(#REF!)" +"+'Mgmt Summary'!R25+'[2]YTD Mgmt Summary'!R25" +"SUM(C23:C29)" +"SUM(C30:C32)" +"+'GM-WeeklyChnge'!C38" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!J9" +"+'Mgmt Summary'!C9" +"-D9+C9" +"+'Mgmt Summary'!M9+'Mgmt Summary'!N9" +"+'Mgmt Summary'!D9" +"+H9-G9" +"+C9-G9" +"D9-H9" +"K9-L9" +"+C9-'[4]QTD Mgmt Summary'!C9" +"-G9+'[4]QTD Mgmt Summary'!G9" +"+O9+P9" +"(-G13+'[4]QTD Mgmt Summary'!G13)*0" +"+'Mgmt Summary'!L21+'Mgmt Summary'!M21+'Mgmt Summary'!N21" +"(+C21-'[4]QTD Mgmt Summary'!C26)*0" +"SUM(C9:C22)" +"+C25-'[4]QTD Mgmt Summary'!C24" +"+[2]Expenses!D26" +"(+C27-'[4]QTD Mgmt Summary'!C27)*0" +"(-G27+'[4]QTD Mgmt Summary'!G27)" +"+'[2]Alloc Exp'!D26" +"+C28-'[2]QTD Mgmt Summary'!C27" +"-G28+'[2]QTD Mgmt Summary'!G27" +"SUM(C23:C28)" +"D32-C32" +"+'Mgmt Summary'!M32" +"+C30-C32" +"SUM(G30:G32)" +"+'[2]GM-WeeklyChnge'!C38" +"+'[2]Expense Weekly Change'!E22+'[2]Expense Weekly Change'!E21" +"+'[2]GM-WeeklyChnge'!D38" +"+'[1]Expense Weekly Change'!E9+'[1]Expense Weekly Change'!E10+'[1]Expense Weekly Change'!E11+'[1]Expense Weekly Change'!E12+'[1]Expense Weekly Change'!E13+'[1]Expense Weekly Change'!E14+'[1]Expense Weekly Change'!E15+'[1]Expense Weekly Change'!E16+'[1]Expense Weekly Change'!E20" +"+'[2]GM-WeeklyChnge'!E38+'[2]GM-WeeklyChnge'!F38+'[2]GM-WeeklyChnge'!G38" +"-G32+'[2]QTD Mgmt Summary'!$G$37" +"SUM(E40:E43)" +"+[2]GrossMargin!$I$40" +"+'[2]QTD Mgmt Summary'!$G$39" +"+GrossMargin!I33" +"+G34" +"+E48-E47" +"+GrossMargin!M10" +"+Expenses!E9+AllocExp!L10" +"C9-D9" +"+GrossMargin!I10" +"GrossMargin!J10" +"SUM(G9:I9)" +"'[2]Alloc Exp'!D10" +"+Expenses!D9" +"+AllocExp!K10" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'[2]Alloc Exp'!F10" +"+Expenses!F9" +"+AllocExp!M10" +"ROUND(SUM(Q9:U9),0)" +"'[2]Alloc Exp'!D13" +"'[2]Alloc Exp'!F13" +"+GrossMargin!M22" +"+GrossMargin!I22" +"+'[2]Alloc Exp'!F16" +"+'[2]Alloc Exp'!F20" +"-T26" +"+AllocExp!M27" +"SUM(C9:C22)" +"+Expenses!E24" +"+Expenses!D24" +"+Expenses!F24" +"+AllocExp!L26" +"+AllocExp!K26" +"-T25" +"+AllocExp!M26" +"GrossMargin!M31" +"+GrossMargin!I31" +"GrossMargin!J31" +"+Expenses!F25" +"'[2]Alloc Exp'!E26" +"'[2]Alloc Exp'!D26" +"'[2]Alloc Exp'!F26" +"SUM(C23:C29)" +"GrossMargin!I43" +"D32-M32" +"SUM(C30:C32)" +"+'[2]GM-WeeklyChnge'!C44" +"+'Mgmt Summary'!A3:V3" +"+GrossMargin!D10-[4]GrossMargin!D10" +"SUM(C9:G9)" +"SUM(H9:J9)" +"SUM(C15:C20)" +"SUM(C21:C26)+SUM(C9:C14)" +"SUM(D9:D14)+SUM(D21:D26)" +"+#REF!+#REF!" +"+C28+C30" +"SUM(G28:G30)" +"+'Mgmt Summary'!A3" +"SUM(D10:H10)" +"+I10+K10" +"L10-M10" +"13750-M12" +"1875+3125" +"8578.819-1500" +"SUM(D16:D21)" +"1000+311" +"4008.499-2890+254" +"SUM(D10:D15)+SUM(D22:D27)" +"SUM(I31:K31)" +"-2000/4" +"+D29+D31" +"SUM(I29:I31)" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+E9" +"E9-D9" +"237.191+1046.59" +"1906.741-443.734" +"578.553+3778.74" +"(483.603-250)*0+302.281" +"+E20+250" +"SUM(D9:D21)" +"29614-68.678-792.24-318.162+435.821" +"SUM(D22:D25)" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!D9-[4]Expenses!D9" +"D9-C9" +"SUM(C9:C22)" +"SUM(C23:C26)" +"[5]Expenses!D33-[6]Expenses!D29" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"E10-D10" +"+L10" +"L11" +"ROUND(L11-K11,0)" +"2264.424-318.162" +"169.846+435.821" +"SUM(D10:D22)" +"-(D23)" +"-K23" +"SUM(D23:D26)" +"+D9+E9" +"+D9-H9" +"_xll.HPVAL($A10,$A$18,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$18,$A$3,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)" +"SUM(D9:D17)" +"SUM(F9:F16)" +"COUNTA(C8:C15)" +"+F7+J7+N7+R7" +"SUM(E8:E15)" +"COUNTA(C28:C30)" +"SUM(E28:E30)" +"COUNTA(C33:C34)" +"SUM(E33:E34)" +"COUNTA(C37:C51)" +"SUM(E37:E51)" +"COUNTA(C54:C60)" +"SUM(E54:E60)" +"COUNTA(C78:C86)" +"SUM(E78:E86)" +"+E16+E26+E31+E35+E52+E61+E87+E66+E71+E76" +"+F7+F17+F27+F32+F36+F53+F77+F62+F67+F72" +"+'Hotlist - Identified '!U4" +"SUM(E9:E11)" +"COUNTA(C9:C11)" +"SUM(E23:E24)" +"COUNTA(C23:C24)" +"+E12+E19+E25+E31+E37+K12+K19+K25+K31+K37" +"CELL(""filename"")" +"NOW()" +"IF(AB2=""t"",""t"",IF(AC2=""t"",""t"",""""))" +"IF(AD2=""o"",""o"",IF(AE2=""o"",""o"",""""))" +"IF(AF2=""u"",""u"",IF(AG2=""u"",""u"",""""))" +"IF(AH2=""j"",""j"",IF(AI2=""j"",""j"",""""))" +"IF(AJ2=""a"",""a"",IF(AK2=""a"",""a"",""""))" +"IF(AL2=""d"",""d"",IF(AM2=""d"",""d"",""""))" +"IF(A2="""",Z1,A2)" +"IF($C2=""t"",""t"",IF($D2=""t"",""t"",IF($E2=""t"",""t"",IF($F2=""t"",""t"",IF($G2=""t"",""t"",IF($H2=""t"",""t"",IF($I2=""t"",""t"",IF($J2=""t"",""t"","" ""))))))))" +"IF($K2=""t"",""t"",IF($L2=""t"",""t"",IF($M2=""t"",""t"",IF($N2=""t"",""t"",IF($O2=""t"",""t"",IF($P2=""t"",""t"",""""))))))" +"IF($C2=""o"",""o"",IF($D2=""o"",""o"",IF($E2=""o"",""o"",IF($F2=""o"",""o"",IF($G2=""o"",""o"",IF($H2=""o"",""o"",IF($I2=""o"",""o"",IF($J2=""o"",""o"","" ""))))))))" +"IF($K2=""o"",""o"",IF($L2=""o"",""o"",IF($M2=""o"",""o"",IF($N2=""o"",""o"",IF($O2=""o"",""o"",IF($P2=""o"",""o"",""""))))))" +"IF($C2=""u"",""u"",IF($D2=""u"",""u"",IF($E2=""u"",""u"",IF($F2=""u"",""u"",IF($G2=""u"",""u"",IF($H2=""u"",""u"",IF($I2=""u"",""u"",IF($J2=""u"",""u"","" ""))))))))" +"IF($K2=""u"",""u"",IF($L2=""u"",""u"",IF($M2=""u"",""u"",IF($N2=""u"",""u"",IF($O2=""u"",""u"",IF($P2=""u"",""u"",""""))))))" +"IF($C2=""j"",""j"",IF($D2=""j"",""j"",IF($E2=""j"",""j"",IF($F2=""j"",""j"",IF($G2=""j"",""j"",IF($H2=""j"",""j"",IF($I2=""j"",""j"",IF($J2=""j"",""j"","" ""))))))))" +"IF($K2=""j"",""j"",IF($L2=""j"",""j"",IF($M2=""j"",""j"",IF($N2=""j"",""j"",IF($O2=""j"",""j"",IF($P2=""j"",""j"",""""))))))" +"IF($C2=""a"",""a"",IF($D2=""a"",""a"",IF($E2=""a"",""a"",IF($F2=""a"",""a"",IF($G2=""a"",""a"",IF($H2=""a"",""a"",IF($I2=""a"",""a"",IF($J2=""a"",""a"","" ""))))))))" +"IF($K2=""a"",""a"",IF($L2=""a"",""a"",IF($M2=""a"",""a"",IF($N2=""a"",""a"",IF($O2=""a"",""a"",IF($P2=""a"",""a"",""""))))))" +"IF($C2=""d"",""d"",IF($D2=""d"",""d"",IF($E2=""d"",""d"",IF($F2=""d"",""d"",IF($G2=""d"",""d"",IF($H2=""d"",""d"",IF($I2=""d"",""d"",IF($J2=""d"",""d"","" ""))))))))" +"IF($K2=""d"",""d"",IF($L2=""d"",""d"",IF($M2=""d"",""d"",IF($N2=""d"",""d"",IF($O2=""d"",""d"",IF($P2=""d"",""d"",""""))))))" +"SUM(F5:H5)-C5" +"SUM(G2:G53)" +"SUM(G56:G57)" +"SUM(G66:G77)" +"SUM(G83:G91)" +"SUM(G94:G98)" +"COUNT(G107:G114)" +"COUNT(G117:G139)" +"COUNT(G142)" +"COUNT(G145:G147)" +"COUNT(G155:G197)" +"COUNT(G200:G203)" +"COUNT(G206:G207)" +"COUNT(G234:G244)" +"'Daily log - class'!H33" +"'Daily log - class'!G54" +"C11" +"'Daily log - class'!H56" +"'Daily log - class'!G58" +"C17" +"'Daily log - class'!H60" +"'Daily log - class'!G60" +"C24" +"'Daily log - class'!H63" +"'Daily log - class'!G63" +"C34" +"'Daily log - class'!H75" +"'Daily log - class'!G78" +"C38" +"'Daily log - class'!H88" +"'Daily log - class'!G92" +"SUM(G2:G6)" +"'Daily log - class'!H95" +"'Daily log - class'!G99" +"'Daily log - class'!H101" +"COUNT('Daily log - class'!G96)" +"'Daily log - class'!H104" +"'Daily log - class'!G104" +"SUM(C2:C10)" +"'Daily log - class'!H111" +"'Daily log - class'!G115" +"'Daily log - class'!H117" +"'Daily log - class'!G140" +"SUM(C15:C16)" +"'Daily log - class'!H142" +"'Daily log - class'!G143" +"'Daily log - class'!H145" +"'Daily log - class'!G148" +"'Daily log - class'!H150" +"'Daily log - class'!G153" +"'Daily log - class'!H155" +"'Daily log - class'!G198" +"SUM(C20:C23)" +"'Daily log - class'!H200" +"'Daily log - class'!G204" +"'Daily log - class'!H206" +"'Daily log - class'!G208" +"'Daily log - class'!H210" +"'Daily log - class'!G212" +"'Daily log - class'!H214" +"'Daily log - class'!G218" +"'Daily log - class'!H220" +"'Daily log - class'!G222" +"'Daily log - class'!H224" +"'Daily log - class'!G232" +"'Daily log - class'!H234" +"'Daily log - class'!G245" +"SUM(C27:C33)" +"'Daily log - class'!H247" +"'Daily log - class'!G250" +"SUM(C37)" +"SUM(C7:C11)" +"SUM(C17:C25)" +"SUM(C31:C41)" +"SUM(C47:C53)" +"SUM(K5:K65536)" +"CONCATENATE(A5,C5)" +"CONCATENATE(A5,E5,C5)" +"CONCATENATE(E5,C5)" +"SUMIF($O$5:$O$53968,V5,$L$5:$L$53968)" +"+S5+R5" +"+R8-R6-R5" +"SUMIF($C$5:$C$65536,""P"",$L$5:$L$65536)" +"SUMIF($C$5:$C$65536,""F"",$L$5:$L$65536)" +"SUM(T5:T7)" +"+T8-L2" +"SUMIF($N$5:$N$53968,V13,$L$5:$L$53968)" +"SUMIF($N$5:$N$53968,V16,$L$5:$L$53968)+K5" +"SUMIF($N$5:$N$53968,V21,$L$5:$L$53968)+K6" +"SUMIF($M$5:$M$65536,V23,$L$5:$L$65536)" +"SUMIF($M$5:$M$65536,V26,$L$5:$L$65536)+K2" +"+SUM(R13:R16)-R5" +"+SUM(R18:R21)-R6" +"+SUM(R23:R26)-R8" +"SUM(K5:K65536)" +"CONCATENATE(A5,C5)" +"CONCATENATE(A5,E5,C5)" +"CONCATENATE(E5,C5)" +"SUMIF($O$5:$O$53968,V5,$L$5:$L$53968)+K5" +"SUMIF($O$5:$O$53968,W5,$L$5:$L$53968)" +"+S5+R5" +"+R8-R6-R5" +"SUMIF($C$5:$C$65536,""P"",$L$5:$L$65536)+K2" +"SUMIF($C$5:$C$65536,""F"",$L$5:$L$65536)" +"SUM(T5:T7)" +"+T8-L2" +"SUMIF($N$5:$N$53968,V13,$L$5:$L$53968)" +"SUMIF($N$5:$N$53968,V16,$L$5:$L$53968)+K5" +"SUMIF($N$5:$N$53968,V21,$L$5:$L$53968)+K6" +"SUMIF($M$5:$M$65536,V23,$L$5:$L$65536)" +"SUMIF($M$5:$M$65536,V26,$L$5:$L$65536)+K2" +"+SUM(R13:R16)-R5" +"+SUM(R18:R21)-R6" +"+SUM(R23:R26)-R8" +"SUM(K5:K65536)" +"CONCATENATE(A5,C5)" +"CONCATENATE(A5,E5,C5)" +"CONCATENATE(E5,C5)" +"SUMIF($O$5:$O$53968,V5,$L$5:$L$53968)" +"+S5+R5" +"+R8-R6-R5" +"SUMIF($C$5:$C$65536,""P"",$L$5:$L$65536)" +"SUMIF($C$5:$C$65536,""F"",$L$5:$L$65536)" +"SUM(T5:T7)" +"+T8-L2" +"SUMIF($N$5:$N$53968,V13,$L$5:$L$53968)" +"SUMIF($M$5:$M$65536,V23,$L$5:$L$65536)" +"+SUM(R13:R16)-R5" +"+SUM(R18:R21)-R6" +"+SUM(R23:R26)-R8" +"SUM(K5:K65536)" +"+MONTH(E5)" +"CONCATENATE(A5,C5)" +"CONCATENATE(A5,M5,C5)" +"CONCATENATE(M5,C5)" +"SUMIF($P$5:$P$53968,W5,$L$5:$L$53968)+K5" +"SUMIF($P$5:$P$53968,X5,$L$5:$L$53968)" +"+T5+S5" +"+S8-S6-S5" +"SUMIF($C$5:$C$65536,""P"",$L$5:$L$65536)+K2" +"SUMIF($C$5:$C$65536,""F"",$L$5:$L$65536)" +"SUM(U5:U7)" +"+U8-L2" +"SUMIF($O$5:$O$53968,W13,$L$5:$L$53968)" +"+S13+S18" +"+SUM(S13:S16)-S5" +"+SUM(S18:S21)-S6" +"+SUM(S23:S26)-S8" +"+H8+L8+P8+T8+X8" +"+D8+C8" +"+'C4-SWAPS'!S5+'C4-OPT'!V5" +"+'C4 Index'!S5" +"+'CD-SWAPS'!S5+'CD-OPT'!V5" +"+'P7 SWAPS'!R5" +"+IM!T5" +"SUM(C8:C10)" +"+'C4-SWAPS'!S13+'C4-OPT'!V13" +"+'C4 Index'!S13" +"+'CD-SWAPS'!S13+'CD-OPT'!V13" +"+'P7 SWAPS'!S13" +"+IM!T13" +"SUM(D15:D18)" +"+C33-C21-C15" +"+'C4-SWAPS'!R23+'C4-OPT'!U23-'C4-SWAPS'!R13-'C4-OPT'!U13" +"+'C4-SWAPS'!S23+'C4-OPT'!V23" +"+'C4 Index'!R23-'C4 Index'!R13" +"+'C4 Index'!S23" +"+'CD-SWAPS'!R23+'CD-OPT'!U23-'CD-OPT'!U13-'CD-SWAPS'!R13" +"+'CD-SWAPS'!S23+'CD-OPT'!V23" +"+'P7 SWAPS'!R23" +"+IM!S23-IM!S13" +"+IM!T23" +"+C37-C11" +"-7274755-10573359" +"+'C4-OPT'!U5+'C4-SWAPS'!R5" +"+D44-E44-I11" +"+'C4 Index'!R5" +"+D45-E45-M11" +"28254-2474775" +"+'CD-OPT'!U5+'CD-SWAPS'!R5" +"+D46-E46-Q11" +"+'P7 SWAPS'!R5" +"+D47-E47-U11" +"+IM!L2" +"+IM!S5" +"+D48-E48-Y11" +"SUM(N5:N65536)" +"CONCATENATE(A5,D5)" +"CONCATENATE(A5,G5,D5)" +"CONCATENATE(G5,D5)" +"SUMIF($R$5:$R$53968,Y5,$N$5:$N$53968)" +"+V5+U5" +"+U8-U6-U5" +"SUMIF($D$5:$D$65536,""P"",$N$5:$N$65536)+O24" +"SUMIF($D$5:$D$65536,""f"",$N$5:$N$65536)" +"SUM(W5:W7)" +"+W8-N2" +"SUMIF($N$5:$N$53968,Y13,$L$5:$L$53968)" +"SUMIF($Q$5:$Q$53968,Z13,$N$5:$N$53968)" +"SUMIF($M$5:$M$65536,Y23,$L$5:$L$65536)" +"SUMIF($P$5:$P$53968,Z23,$N$5:$N$53968)" +"+SUM(U13:U16)-U5" +"+SUM(U18:U21)-U6" +"+SUM(U23:U26)-U8" +"SUM(N5:N65536)" +"CONCATENATE(A5,D5)" +"CONCATENATE(A5,G5,D5)" +"CONCATENATE(G5,D5)" +"SUMIF($R$5:$R$53968,Y5,$N$5:$N$53968)+O24" +"SUMIF($R$5:$R$53968,Z5,$N$5:$N$53968)" +"+V5+U5" +"+U8-U6-U5" +"SUMIF($D$5:$D$65536,""P"",$N$5:$N$65536)+O24" +"SUMIF($D$5:$D$65536,""f"",$N$5:$N$65536)" +"SUM(W5:W7)" +"+W8-N2" +"SUMIF($Q$5:$Q$53968,Y13,$N$5:$N$53968)" +"SUMIF($N$5:$N$53968,Z13,$L$5:$L$53968)" +"SUMIF($Q$5:$Q$53968,Y16,$N$5:$N$53968)+O24" +"SUMIF($P$5:$P$53968,Y23,$N$5:$N$53968)" +"SUMIF($M$5:$M$65536,Z23,$L$5:$L$65536)" +"SUMIF($P$5:$P$53968,Y26,$N$5:$N$53968)+O24" +"+SUM(U13:U16)-U5" +"+SUM(U18:U21)-U6" +"+SUM(U23:U26)-U8" +"SUM(K5:K65536)" +"CONCATENATE(A5,C5)" +"CONCATENATE(A5,E5,C5)" +"CONCATENATE(E5,C5)" +"SUMIF($O$5:$O$53968,V5,$L$5:$L$53968)" +"+S5+R5" +"+R8-R6-R5" +"SUMIF($C$5:$C$65536,""P"",$L$5:$L$65536)" +"SUMIF($C$5:$C$65536,""F"",$L$5:$L$65536)" +"SUM(T5:T7)" +"+T8-L2" +"SUMIF($N$5:$N$53968,V13,$L$5:$L$53968)" +"SUMIF($M$5:$M$65536,V23,$L$5:$L$65536)" +"+SUM(R13:R16)-R5" +"+SUM(R18:R21)-R6" +"+SUM(R23:R26)-R8" +"SUM(K5:K65536)" +"SUM(K2:L2)" +"SUM(D8:AO8)" +"SUM(D8:D13)" +"+'O&M_Detail'!D18" +"+'O&M_Detail'!D20" +"+'O&M_Detail'!D68" +"+'O&M_Detail'!D31" +"+'O&M_Detail'!D40" +"+'O&M_Detail'!D45" +"+'O&M_Detail'!D56" +"+'O&M_Detail'!D62" +"SUM(D17:D25)" +"SUM(D29:D36)" +"+Investing!D24" +"SUM(D40:D42)" +"SUM(D46:D52)" +"+D14+D26+D37+D43+D53" +"+Format!A1" +"+Perlman!D8+Rub!D8+Apollo!D8+Sweeney!D8+Forster!D8+Webb!D8+Dayao!D8+Hall!D8+'Acctg, OTC & Other'!D8" +"SUM(D8:AO8)" +"SUM(D7:D12)" +"SUM(D16:D17)" +"SUM(D23:D30)" +"SUM(D59:D61)" +"D18+D31+D40+D45+D56+D62+D68+D20" +"+Format!A1" +"SUM(D8:AO8)" +"SUM(D8:D13)" +"SUM(D17:D24)" +"+Format!A1" +"SUM(D8:AO8)" +"SUM(D8:D13)" +"SUM(D17:D24)" +"+Format!A1" +"SUM(D8:AO8)" +"SUM(D8:D15)" +"SUM(D19:D24)" +"SUM(D28:D32)" +"SUM(D36:D39)" +"+Format!A1" +"+'Hdct & Wages'!B40" +"SUM(D8:AO8)" +"SUM(D7:D12)" +"SUM(D16:D17)" +"SUM(D23:D30)" +"SUM(D59:D61)" +"D18+D31+D40+D45+D56+D62+D68+D20" +"SUM(D74:D77)" +"+Format!A1" +"+'Hdct & Wages'!B40" +"SUM(D8:AO8)" +"SUM(D7:D12)" +"SUM(D16:D17)" +"SUM(D23:D30)" +"-'Lic-Maint Breakout'!B6" +"-'Lic-Maint Breakout'!D7-'Lic-Maint Breakout'!D8" +"-'Lic-Maint Breakout'!L9" +"-'Lic-Maint Breakout'!V10" +"SUM(D59:D61)" +"D18+D31+D40+D45+D56+D62+D68+D20" +"SUM(D74:D77)" +"+Format!A1" +"+'Hdct & Wages'!B41" +"SUM(D8:AO8)" +"SUM(D7:D12)" +"SUM(D16:D17)" +"SUM(D23:D30)" +"-'Lic-Maint Breakout'!B15-'Lic-Maint Breakout'!B16" +"-0.2-'Lic-Maint Breakout'!D17" +"-0.2-'Lic-Maint Breakout'!F18-'Lic-Maint Breakout'!F19" +"-0.2-'Lic-Maint Breakout'!H20" +"-0.2-'Lic-Maint Breakout'!X21" +"-0.8-1.2" +"ROUND(-0.3-(1.2*0.95),1)" +"ROUND(-0.2-(1.2*0.9),1)" +"ROUND(-0.4-(1.2*0.85),1)" +"ROUND(-0.3-(1.2*0.8),1)" +"ROUND(-0.2-(1.2*0.75),1)" +"ROUND(-0.4-(1.2*0.7),1)" +"ROUND(-0.2-(1.2*0.65),1)" +"ROUND(-0.2-(1.2*0.6),1)" +"ROUND(-0.4-(1.2*0.55),1)" +"ROUND(-0.3-(1.2*0.5),1)" +"ROUND(-0.6-(1.2*0.45),1)" +"ROUND(-0.3-(1.2*0.45),1)" +"ROUND(-0.5-(1.2*0.45),1)" +"ROUND(-4-(1.2*0.45),1)" +"-4.5-D51" +"SUM(D59:D61)" +"D18+D31+D40+D45+D56+D62+D68+D20" +"SUM(D74:D77)" +"+Format!A1" +"+'Hdct & Wages'!B36" +"SUM(D8:AO8)" +"SUM(D7:D12)" +"SUM(D16:D17)" +"SUM(D23:D30)" +"SUM(D59:D61)" +"D18+D31+D40+D45+D56+D62+D68+D20" +"SUM(D74:D77)" +"+Format!A1" +"+'Hdct & Wages'!B39" +"SUM(D8:AO8)" +"SUM(D7:D12)" +"SUM(D16:D17)" +"SUM(D23:D30)" +"SUM(D59:D61)" +"D18+D31+D40+D45+D56+D62+D68+D20" +"SUM(D74:D77)" +"+Format!A1" +"+'Hdct & Wages'!B43" +"SUM(D8:AO8)" +"SUM(D7:D12)" +"SUM(D16:D17)" +"SUM(D23:D30)" +"SUM(D59:D61)" +"D18+D31+D40+D45+D56+D62+D68+D20" +"SUM(D74:D77)" +"+Format!A1" +"+'Hdct & Wages'!B42" +"SUM(D8:AO8)" +"SUM(D7:D12)" +"SUM(D16:D17)" +"SUM(D23:D30)" +"SUM(D59:D61)" +"D18+D31+D40+D45+D56+D62+D68+D20" +"SUM(D74:D77)" +"+Format!A1" +"+'Hdct & Wages'!B47" +"SUM(D8:AO8)" +"SUM(D7:D12)" +"SUM(D16:D17)" +"SUM(D23:D30)" +"SUM(D59:D61)" +"D18+D31+D40+D45+D56+D62+D68+D20" +"SUM(D74:D77)" +"+Format!A1" +"+'Hdct & Wages'!B37" +"SUM(D8:AO8)" +"SUM(D7:D12)" +"SUM(D16:D17)" +"SUM(D23:D30)" +"SUM(D59:D61)" +"D18+D31+D40+D45+D56+D62+D68+D20" +"SUM(D74:D77)" +"+Format!A1" +"+'Hdct & Wages'!B49+'Hdct & Wages'!B44+'Hdct & Wages'!B45+'Hdct & Wages'!B46+'Hdct & Wages'!B38" +"SUM(D8:AO8)" +"SUM(D7:D12)" +"+'Hdct & Wages'!B26-'Hdct & Wages'!B30" +"SUM(D16:D17)" +"SUM(D23:D30)" +"+'Hdct & Wages'!B30" +"SUM(D59:D61)" +"D18+D31+D40+D45+D56+D62+D68+D20" +"SUM(D74:D77)" +"SUM(B6:X12)" +"SUM(B15:X22)" +"SUM(B6:B29)" +"SUM(B31:X31)" +"SUM(C3:C31)" +"+C34+D34" +"+$B$6" +"819861.99+180982.71" +"+$B$7" +"+$B$7-180982.71" +"+$B$8" +"+$B$8*0.5" +"+$B$9" +"+$B$9*0.75" +"+$B$9*0.5" +"+$B$9*0.25" +"+$B$10" +"+$B$10*0.875" +"+$B$10*0.75" +"+$B$10*0.625" +"+$B$10*0.5" +"677589.06+387369.08" +"+$B$11" +"+$B$11-387369.08" +"+$B$12" +"+$B$13" +"+$B$14" +"+$B$15" +"+$B$16" +"+$B$17" +"+$B$18" +"SUM(B6:B18)" +"(+B19*B22)+B19" +"-ROUND(B24/1000000,1)" +"+B24-B19" +"-ROUND((B29/1000000),1)" +"+$B$36" +"+$B$37" +"+$B$38" +"ROUND((+$B$38*0.5),0)" +"+$B$39" +"ROUND((+$B$39*0.75),0)" +"ROUND((+$B$39*0.5),0)" +"ROUND((+$B$39*0.25),0)" +"+$B$40" +"ROUND((+$B$40*0.875),0)" +"ROUND((+$B$40*0.75),0)" +"ROUND((+$B$40*0.625),0)" +"ROUND((+$B$40*0.5),0)" +"+$B$41" +"+$B$42" +"+$B$43" +"+$B$44" +"+$B$45" +"+$B$46" +"+$B$47" +"+$B$48" +"+$B$49" +"SUM(B36:B49)" +"SUM(D8:AO8)" +"SUM(D8:D13)" +"+'O&M_Detail'!D18" +"+'O&M_Detail'!D20" +"+'O&M_Detail'!D68" +"+'O&M_Detail'!D31" +"+'O&M_Detail'!D40" +"+'O&M_Detail'!D45" +"+'O&M_Detail'!D56" +"+'O&M_Detail'!D62" +"SUM(D17:D25)" +"SUM(D40:D42)" +"SUM(D46:D52)" +"+D14+D26+D37+D43+D53" +"+Format!A1" +"SUM(D8:AO8)" +"SUM(D7:D12)" +"SUM(D16:D17)" +"SUM(D23:D30)" +"SUM(D59:D61)" +"D18+D31+D40+D45+D56+D62+D68+D20" +"+Format!A1" +"SUM(D8:AO8)" +"SUM(D8:D13)" +"SUM(D17:D24)" +"+Format!A1" +"SUM(D8:AO8)" +"SUM(D8:D13)" +"SUM(D17:D24)" +"+Format!A1" +"SUM(D8:AO8)" +"SUM(D8:D15)" +"SUM(D19:D24)" +"SUM(D28:D32)" +"SUM(D36:D39)" +"108686345-50000000" +"SUM(C6:C79)" +"108686345-50000000" +"SUM(C6:C79)" +"+Format!A1" +"SUM(D8:AO8)" +"SUM(D8:D13)" +"SUM(D17:D24)" +"+Format!A1" +"SUM(D8:AO8)" +"SUM(D8:D15)" +"SUM(D19:D24)" +"SUM(D28:D32)" +"SUM(D36:D39)" +"SUM(D8:AO8)" +"SUM(D8:D13)" +"+'O&M_Detail'!D18" +"+'O&M_Detail'!D20" +"+'O&M_Detail'!D68" +"+'O&M_Detail'!D31" +"+'O&M_Detail'!D40" +"+'O&M_Detail'!D45" +"+'O&M_Detail'!D56" +"+'O&M_Detail'!D62" +"SUM(D17:D25)" +"SUM(D29:D36)" +"+Investing!D24" +"SUM(D40:D42)" +"SUM(D46:D52)" +"+D14+D26+D37+D43+D53" +"+D60" +"+D57" +"+D55" +"-D58" +"+Format!A1" +"+Perlman!D8+Rub!D8+Apollo!D8+Sweeney!D8+Richter!D8+Webb!D8+Dayao!D8+Hall!D8+'Acctg, OTC & Other'!D8" +"SUM(D8:AO8)" +"SUM(D7:D12)" +"SUM(D16:D17)" +"SUM(D23:D30)" +"SUM(D59:D61)" +"D18+D31+D40+D45+D56+D62+D68+D20" +"+Format!A1" +"SUM(D8:AO8)" +"SUM(D8:D13)" +"SUM(D17:D24)" +"+Format!A1" +"SUM(D8:AO8)" +"SUM(D8:D13)" +"-2.7+1" +"-0.2-1" +"SUM(F24:AB24)" +"SUM(D17:D24)" +"+Perlman!AR70*0.5" +"Perlman!AR70*0" +"Perlman!AR70*0.2" +"Perlman!AR70*0.3" +"Perlman!AR70*0" +"Perlman!AR70*0" +"SUM(D8:I8)" +"Dayao!AR70*0.2" +"Dayao!AR70*0.8" +"Apollo!AR70+1.4-0.4" +"SUM(Hall!AR70)" +"Sweeney!AR70*0.5" +"Sweeney!AR70*0.5" +"('Hdct & Wages'!D8+'Hdct & Wages'!F8+'Hdct & Wages'!H8+'Hdct & Wages'!J8+'Hdct & Wages'!L8+'Hdct & Wages'!N8)/1000000*-1" +"Webb!AR70" +"Rub!AR70" +"Investing!AR24" +"Richter!AR70" +"'Acctg, OTC & Other'!AR70-H13" +"'Format 2002'!AC14" +"SUM(D8:D19)" +"SUM(D20:I20)" +"+Format!A1" +"SUM(D8:AO8)" +"SUM(D8:D15)" +"SUM(D19:D24)" +"SUM(D28:D32)" +"SUM(D36:D39)" +"SUM(D8:AB8)" +"SUM(E8:E13)" +"+'O&M_Detail'!F18" +"+'O&M_Detail'!F20" +"+'O&M_Detail'!F68" +"+'O&M_Detail'!F31" +"+'O&M_Detail'!F40" +"+'O&M_Detail'!F45" +"+'O&M_Detail'!F56" +"+'O&M_Detail'!F62" +"SUM(E17:E25)" +"SUM(E29:E36)" +"+Investing!F24" +"SUM(E40:E42)" +"SUM(E46:E52)" +"+E14+E26+E37+E43+E53" +"+Format!A1" +"+Perlman!F8+Rub!F8+Apollo!F8+Sweeney!F8+Richter!F8+Webb!F8+Dayao!F8+Hall!F8+'Acctg, OTC & Other'!F8" +"SUM(D8:AB8)" +"SUM(E7:E12)" +"SUM(E16:E17)" +"SUM(E23:E30)" +"SUM(E59:E61)" +"E18+E31+E40+E45+E56+E62+E68+E20" +"+Format!A1" +"ROUND(+'Hdct & Wages'!B41,0)" +"SUM(D8:AO8)" +"SUM(D7:D12)" +"ROUND(+'Hdct & Wages'!B10/1000000*-1,1)" +"ROUND(+'Hdct & Wages'!T10/1000000*-1,1)+0.1" +"ROUND(+D16*0.141,1)" +"ROUND(+AB16*0.141,1)+0.1" +"AP16*0.141" +"SUM(D16:D17)" +"SUM(D23:D30)" +"ROUND(+D16*0.09,1)" +"ROUND(+AB16*0.09,1)-0.1" +"AP16*0.09" +"SUM(D59:D61)" +"D18+D31+D40+D45+D56+D62+D68+D20" +"SUM(F70:AB70)" +"+Format!A1" +"ROUND(+'Hdct & Wages'!B42,0)" +"SUM(D8:AO8)" +"SUM(D7:D12)" +"ROUND(+'Hdct & Wages'!B11/1000000*-1,1)" +"ROUND(+'Hdct & Wages'!T11/1000000*-1,1)+0.1" +"ROUND(+D16*0.141,1)" +"ROUND(+AF16*0.141,1)+0.1" +"AP16*0.141" +"SUM(D16:D17)" +"SUM(D23:D30)" +"-0.2" +"-0.8-1.2" +"-4.5-D51" +"ROUND(+D16*0.09,1)" +"ROUND(+V16*0.09,1)+0.1" +"AP16*0.09" +"SUM(D59:D61)" +"D18+D31+D40+D45+D56+D62+D68+D20" +"SUM(F70:AB70)" +"+Format!A1" +"ROUND(+'Hdct & Wages'!B37,0)" +"SUM(D8:AO8)" +"SUM(D7:D12)" +"ROUND(+'Hdct & Wages'!B6/1000000*-1,1)" +"ROUND(+'Hdct & Wages'!N6/1000000*-1,1)-0.1" +"ROUND(+D16*0.141,1)" +"ROUND(+H16*0.141,1)-0.1" +"AP16*0.141" +"SUM(D16:D17)" +"SUM(D23:D30)" +"ROUND(+D16*0.09,1)-0.1" +"ROUND(+F16*0.09,1)" +"AP16*0.09" +"SUM(D59:D61)" +"D18+D31+D40+D45+D56+D62+D68+D20" +"SUM(F70:AB70)" +"+Format!A1" +"ROUND(+'Hdct & Wages'!B40,0)" +"SUM(D8:AO8)" +"SUM(D7:D12)" +"ROUND(+'Hdct & Wages'!B9/1000000*-1,1)" +"ROUND(+'Hdct & Wages'!AB9/1000000*-1,1)-0.1" +"+ROUND(D16*0.141,1)-0.1" +"+ROUND(F16*0.141,1)" +"AP16*0.141" +"SUM(D16:D17)" +"SUM(D23:D30)" +"ROUND(+D16*0.09,1)-0.1" +"ROUND(+F16*0.09,1)" +"AP16*0.09" +"SUM(D59:D61)" +"D18+D31+D40+D45+D56+D62+D68+D20" +"SUM(F70:AB70)" +"+Format!A1" +"ROUND(+'Hdct & Wages'!B44,0)" +"SUM(D8:AO8)" +"SUM(D7:D12)" +"ROUND(+'Hdct & Wages'!B13/1000000*-1,1)" +"ROUND(+'Hdct & Wages'!F13/1000000*-1,1)+0.1" +"ROUND(+D16*0.141,1)-0.1" +"ROUND(+F16*0.141,1)" +"AP16*0.141" +"SUM(D16:D17)" +"SUM(D23:D30)" +"ROUND(+D16*0.09,1)" +"AP16*0.09" +"SUM(D59:D61)" +"D18+D31+D40+D45+D56+D62+D68+D20" +"SUM(F70:AB70)" +"+Format!A1" +"ROUND(+'Hdct & Wages'!B43,0)" +"SUM(D8:AO8)" +"SUM(D7:D12)" +"ROUND(+'Hdct & Wages'!B12/1000000*-1,1)" +"ROUND(+'Hdct & Wages'!F12/1000000*-1,1)+0.1" +"ROUND(+D16*0.141,1)" +"ROUND(+AB16*0.141,1)-0.1" +"AP16*0.141" +"SUM(D16:D17)" +"SUM(D23:D30)" +"ROUND(+D16*0.09,1)-0.1" +"ROUND(+F16*0.09,1)" +"AP16*0.09" +"SUM(D59:D61)" +"D18+D31+D40+D45+D56+D62+D68+D20" +"SUM(F70:AB70)" +"+Format!A1" +"ROUND(+'Hdct & Wages'!B48,0)" +"SUM(D8:AO8)" +"SUM(D7:D12)" +"ROUND(+'Hdct & Wages'!B17/1000000*-1,1)" +"ROUND(+'Hdct & Wages'!F17/1000000*-1,1)-0.1" +"ROUND(+D16*0.141,1)" +"ROUND(+AN16*0.141,1)+0.1" +"AP16*0.141" +"SUM(D16:D17)" +"SUM(D23:D30)" +"ROUND(+D16*0.09,1)-0.1" +"ROUND(+F16*0.09,1)" +"AP16*0.09" +"SUM(D59:D61)" +"D18+D31+D40+D45+D56+D62+D68+D20" +"SUM(F70:AB70)" +"+Format!A1" +"ROUND(+'Hdct & Wages'!B38,1)" +"SUM(D8:AO8)" +"SUM(D7:D12)" +"ROUND(+'Hdct & Wages'!B7/1000000*-1,1)" +"ROUND(+'Hdct & Wages'!AL7/1000000*-1,1)+0.1" +"ROUND(+D16*0.141,1)" +"ROUND(+J16*0.141,1)-0.1" +"AP16*0.141" +"SUM(D16:D17)" +"SUM(D23:D30)" +"ROUND(+D16*0.09,1)" +"ROUND(+P16*0.09,1)-0.1" +"AP16*0.09" +"SUM(D59:D61)" +"D18+D31+D40+D45+D56+D62+D68+D20" +"SUM(F70:AB70)" +"+Format!A1" +"ROUND(+'Hdct & Wages'!B50+'Hdct & Wages'!B45+'Hdct & Wages'!B46+'Hdct & Wages'!B47+'Hdct & Wages'!B39,0)" +"SUM(D8:AO8)" +"SUM(D7:D12)" +"ROUND((+'Hdct & Wages'!B14+'Hdct & Wages'!B15+'Hdct & Wages'!B16+'Hdct & Wages'!B8)/1000000*-1,1)" +"ROUND(+D16*0.141,1)-0.1" +"ROUND(+F16*0.141,1)" +"AP16*0.141" +"SUM(D16:D17)" +"SUM(D23:D30)" +"ROUND(+D16*0.09,1)" +"ROUND(+P16*0.09,1)-0.1" +"AP16*0.09" +"SUM(D59:D61)" +"D18+D31+D40+D45+D56+D62+D68+D20" +"SUM(F70:AB70)" +"SUM(C3:C31)" +"+C34+D34" +"306013+11000" +"+$D$6" +"SUM(B6:AL6)" +"867435+215195" +"+$D$7" +"+$D$7*0.75" +"+$D$7*0.5" +"+$D$8" +"+$D$8*0.5" +"+$D$9" +"+$D$9*0.75" +"+$D$9*0.5" +"+$D$9*0.25" +"724252+770253" +"+$D$10" +"+$D$10*0.875" +"+$D$10*0.75" +"+$D$10*0.625" +"+$D$10*0.5" +"394092+657856" +"+$D$11" +"+$D$11*0.8" +"296648+58960" +"+$D$12" +"57417+214060" +"+$D$13" +"+$B$14" +"+$D$14" +"29300+45000" +"+$D$15" +"+$D$15-29300" +"25000+37270" +"18750+25000" +"+$D$16" +"348890+30834" +"+$D$17" +"+$B$18" +"SUM(B6:B18)" +"(+B19*B22)+B19" +"-ROUND(B25/1000000,1)" +"+B25-B19" +"-ROUND((B30/1000000),1)" +"51+2" +"+$D$37" +"169+48" +"+$D$38" +"+$D$38*0.75" +"+$D$38*0.5" +"+$D$39" +"+$D$39*0.5" +"+$D$40" +"+$D$40*0.75" +"+$D$40*0.5" +"+$D$40*0.25" +"99+117" +"+$D$41" +"+$D$41*0.875" +"+$D$41*0.75" +"+$D$41*0.625" +"+$D$41*0.5" +"121+58" +"+$D$42" +"+$D$42*0.8" +"9+39" +"+$D$43" +"+$D$44" +"+$B$45" +"+$D$45" +"+$B$46" +"+$D$46" +"+$D$46-2" +"2+6" +"2+4" +"+$D$47" +"51+3" +"+$D$48" +"+$B$49" +"+$B$50" +"SUM(B37:B50)" +"SUM(B7:Z7)" +"SUM(B7:B59)" +"SUM(B60:G60)" +"SUM(B37:G58)" +"SUM(B7:G36)" +"SUM(E67:F67)" +"SUM(I37:Y59)" +"SUM(I7:Z36)" +"SUM(B60:Z60)" +"SUM(E66:E67)" +"67.7-0.7+4.6" +"151+12" +"29.1+5+4.1" +"164-37+16" +"G9-P9" +"32.8+6.4+0.5" +"216-29" +"27.3+6.5" +"106-10" +"25+17" +"SUM(G9:G31)" +"+H9+H13+H17+H21+H23+H31+H26+H28" +"+J9+J13+J17+J21+J23+J26+J28+J31" +"1.5+2.3+1+1.4-0.1" +"12+17+8+11" +"1+0.2+0.6" +"12+2+5" +"28+7" +"1.1+1" +"6+4" +"(T52/$T$62)*$P$62" +"21+8" +"(T61/$T$62)*$P$62+0.1" +"G61-P61+0.06" +"SUM(H52:H59)" +"SUM(R52:R61)" +"15.3+0.7" +"7.3-0.4" +"29+29+10+37+24" +"4.3+1.1+1" +"29+6+5" +"9+2.4+2" +"+H39+H41+H43+H45+H47+H49+H62+H64+H66+H67+H68+H69+H72+H74+H77+H78+H79+H80+H86+H89+H82+H91" +"+J39+J41+J62+J64+J66+J74" +"+L39+L41+L43+L45+L47+L49+L62+L64+L66+L67+L68+L69+L72+L74+L77+L78+L79+L80+L86+L89+L82+L91+L84" +"P35+P37+P39+P41+P43+P45+P47+P49+P62+P64+P66+P67+P68+P69+P72+P74+P77+P78+P79+P80+P86+P89+P82+P91" +"G33" +"H93+H33" +"67.7-0.7+4.6" +"151+12" +"29.1+5+4.1" +"164-37+16" +"G8-P8" +"32.8+6.4+0.5" +"216-29" +"27.3+6.5" +"106-10" +"25+17" +"G14+G12+G10+G8" +"+H8+H10+H12+H14+H16+H22+H18+H20" +"+J8+J10+J12+J14+J16+J18+J20+J22" +"28+7" +"1.1+1" +"6+4" +"(T39/$T$49)*$P$49" +"21+8" +"(T48/$T$49)*$P$49+0.1" +"G48-P48+0.06" +"SUM(H39:H46)" +"SUM(R39:R48)" +"15.3+0.7" +"7.3-0.4" +"29+29+10+37+24" +"4.3+1.1+1" +"29+6+5" +"9+2.4+2" +"+H26+H28+H30+H32+H34+H36+H49+H51+H53+H54+H55+H56+H59+H61+H64+H65+H66+H67+H73+H76+H69+H78" +"+J26+J28+J49+J51+J53+J61" +"+L26+L28+L30+L32+L34+L36+L49+L51+L53+L54+L55+L56+L59+L61+L64+L65+L66+L67+L73+L76+L69+L78+L71" +"+R26+R28+R30+R32+R34+R36+R49+R51+R53+R54+R55+R56+R59+R61+R64+R65+R66+R67+R73+R76" +"G24" +"H80+H24" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"1" +"2+1" +"5+1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11+557047+65535" +"1+5" +"SUM(C8:C22)" +"1+8+11" +"1+11+14" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"8+6" +"+K21+K22" +"1+1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"1" +"2+1-1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11+557047+65535+393210+393210+1081327" +"SUM(C8:C22)" +"1+8+11-11" +"1+11+14-14" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"8+6-6" +"+K21+K22" +"1+1-1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-1081327" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"5+1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-393210" +"1+5" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-393210" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"1" +"6" +"10+1" +"SUM(C8:C22)" +"11+4" +"2+4+7" +"SUM(L16:L20,L23:L27)" +"4+1" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"1" +"6" +"SUM(C8:C22)" +"11+4-4" +"2+4+7-7" +"SUM(L16:L20,L23:L27)" +"4+1-1" +"SUM(L21:L22)" +"2-1" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"2-1" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"6" +"10+1" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$O$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"SUM(C8:C22)" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"1" +"5" +"7" +"SUM(C8:C22)" +"11" +"SUM(M16:M20,M23:M27)" +"4" +"+M21+M22" +"2" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"5" +"1" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"1" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"7" +"1" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"5" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28-G11-G10" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"3+5+1" +"SUM(C8:C22)" +"6+1+1" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"1+1+1" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28-G10-137496" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"G8*0.3105+52" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28-G10-137496" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"G8*0.3105+52" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"G10*0.3105" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"3+5+1" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"'[3]Team Report'!B1" +"+'[2]Natural Gas'!C8+[2]Ontario!C8+[2]Finance!C8+[2]Executive!C8+[2]Alberta!C8" +"K28-G11-G10" +"K28" +"+G8/$G$29*$O$29" +"K22+K21" +"+'[2]Natural Gas'!C11+[2]Ontario!C11+[2]Finance!C11+[2]Executive!C10+[2]Alberta!C11" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J28" +"I11*J11" +"(+'[2]Natural Gas'!E12+[2]Ontario!E12+[2]Finance!E12+[2]Executive!E12+[2]Alberta!E12)*1.2" +"(E12/$E$29)*$G$29" +"K8+K11" +"SUM(C8:C22)" +"SUM(J16:J20,J23:J27)" +"SUM(U16:U20,U23:U27)" +"SUM(J21:J22)" +"+U21+U22" +"SUM(J16:J27)" +"SUM(K16:K27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+G34/H34" +"+J11" +"+I34*J34" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Team Report'!B1" +"'[16]Pull Sheet'!E9" +"'[16]Pull Sheet'!E9" +"'[16]Pull Sheet'!E9" +"'[16]Pull Sheet'!E9" +"'[16]Pull Sheet'!E9" +"'[16]Team Report'!BA25" +"(C8/9)*12" +"+M21" +"+F8/$F$29*$O$29" +"+L21" +"M21" +"'[16]Team Report'!BA26" +"+F8*0.2" +"+E12/$E$29*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"+L21" +"K12*L12" +"SUM(M9:M12)" +"'[16]Team Report'!BA33" +"'[16]Team Report'!BA42-C40" +"SUM(L18:L20)" +"SUM(M18:M20)*1.2" +"'[16]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(E12:E22)" +"+E29" +"+I28/J28" +"+L12" +"+K28*L28" +"SUM(E25:E28)" +"'[16]Team Report'!BA29" +"'[16]Team Report'!BA39" +"'[16]Team Report'!BA43" +"'[16]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"M28" +"+M17+M18+M19+M21+M22+M23+M24+M25+M26+M27" +"+F8/$F$29*$V$29" +"(C9/9)*12" +"L28" +"+M32" +"M20" +"'[5]Team Report'!BA26" +"M32" +"(F8+F10)*0.2" +"(E12/$E$29*46)+220000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+22)/E29" +"L28" +"K12*L12+600000+704684" +"K12" +"P12*Q12+360000-3367" +"(E13/$E$29*43)" +"SUM(M9:M12)" +"'[5]Team Report'!BA33" +"(E15/$E$29*46)+75000" +"E16/$E$29*46" +"M14-F23" +"N16-F23" +"M14+R14" +"(30000*1.2)" +"K17*L17" +"(E18/$E$29*46)+50000" +"(40000*1.2)*1.2" +"(E19/$E$29*46)+136897" +"'[5]Team Report'!BA42" +"(E21/$E$29*46)+125000" +"'[5]Team Report'!BA44" +"E22/$E$29*53" +"SUM(C8:C22)" +"SUM(L17:L19,L21:L27)" +"SUM(AB16:AB20,AB23:AB27)" +"SUM(AB21:AB22)" +"SUM(L17:L27)" +"SUM(E25:E28)" +"SUM(F25:F27)" +"'[5]Team Report'!BA29" +"M28*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"SUM(E12:E21)" +"E29" +"+J37/L37" +"+M37*N37+500000+571398" +"'[5]Team Report'!BA45" +"SUM(E12:E21)" +"+M43*N43+300000" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!BA25" +"(C8/9)*12" +"M17+M23+M24" +"M28" +"+F8/$F$29*$O$29" +"'[1]Team Report'!BA26" +"F8*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$25*$L$11" +"M8+M11" +"551805*1.2" +"'[1]Team Report'!BA32-C39" +"N13-F23" +"'[1]Team Report'!BA33" +"'[1]Team Report'!BA42-C40" +"'[1]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(L16:L27)" +"SUM(M16:M27)*1.2" +"SUM(E25:E28)" +"'[1]Team Report'!BA29" +"'[1]Team Report'!BA39" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+K34*L34" +"'[1]Team Report'!BA43" +"'[1]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"M28" +"R17+R18+R19+R23+R24+R25" +"+F8/$F$29*$V$29" +"(C9/9)*12" +"L28" +"+M32" +"'[5]Team Report'!BA26" +"M32" +"(F8+F10)*0.2" +"(E12/$E$29*7)+7477+46" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+22)/E29" +"L28" +"K12*L12+600000+704684" +"K12" +"P12*Q12+360000-3367" +"(E13/$E$29*7)+6000" +"SUM(M9:M12)" +"'[5]Team Report'!BA33" +"(E15/$E$29*7)+2000" +"E16/$E$29*7" +"N16-F23" +"M14+R14" +"(30000*1.2)" +"K17*L17" +"(40000*1.2)*1.2" +"(E19/$E$29*7)+7000" +"E20/$E$29*46" +"'[5]Team Report'!BA42" +"'[5]Team Report'!BA44" +"SUM(C8:C22)" +"+Q28" +"SUM(AB16:AB20,AB23:AB27)" +"SUM(AB21:AB22)" +"SUM(L17:L27)" +"SUM(E25:E28)" +"SUM(F25:F27)" +"'[5]Team Report'!BA29" +"M28*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"SUM(E12:E21)" +"E29" +"+J37/L37" +"+M37*N37+500000+571398" +"'[5]Team Report'!BA45" +"SUM(E12:E21)" +"+M43*N43+300000" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!B1" +"'[11]Team Report'!BA25" +"+C8/9*12" +"SUM(M17:M28)" +"+G8/$G$29*$O$29" +"+L29" +"M35" +"'[11]Team Report'!BA26" +"+G8*0.2" +"+$M$12*0.25" +"18495*1.2" +"K12*L12" +"+$M$12*0.13" +"'[11]Team Report'!BA32" +"+$M$12*0.2" +"SUM(M9:M12)" +"+$M$12*0.08" +"+$M$12*0.19" +"'[11]Team Report'!BA42" +"+$M$12*0.15" +"'[11]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"+E27+E25" +"SUM(L17:L28)" +"'[11]Team Report'!BA29" +"(C31/9)*12" +"'[11]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[11]Team Report'!BA43" +"'[11]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Team Report'!B1" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Pull Sheet'!E9" +"'[4]Team Report'!BA25" +"((C8/9)*12)*1.2" +"L23+L24" +"L31" +"+F8/$F$29*$Q$29" +"+(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L10*N10+67934+22" +"'[4]Team Report'!BA26" +"F8*0.2" +"((C12/9)*12)*1.6" +"(E12/$E$25*$N$8)+20000" +"SUM(P8:P10)" +"((C13/9)*12)*1.4" +"(E13/$E$25*$N$8)+10000" +"'[4]Team Report'!BA32-C39" +"E14/$E$25*$N$8" +"P12-F23" +"'[4]Team Report'!BA33" +"(E15/$E$25*$N$8)+12000" +"I16*K16" +"(E19/$E$25*$N$8)+15000" +"'[4]Team Report'!BA42" +"(E21/$E$25*$N$8)+10956" +"'[4]Team Report'!BA44" +"SUM(C8:C22)" +"125000*1.2" +"150000*1.2" +"SUM(L16:L26)" +"+E27+E25" +"'[4]Team Report'!BA29" +"(C31/9)*12" +"L27*1.2" +"'[4]Team Report'!BA39" +"'[4]Team Report'!BA43" +"'[4]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+I40/J40" +"+N10" +"+K40*L40" +"+L40*K40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38+C39" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!B1" +"'[6]Team Report'!BA25" +"(C8/9)*12" +"L28" +"L28*1.2" +"+G8/$G$29*$O$29" +"'[6]Team Report'!BA26" +"L32-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"(E12/$E$29)*$K$11" +"L8+L11" +"N13-L13" +"'[6]Team Report'!BA33" +"(C15/9)*12-25000" +"'[6]Team Report'!BA42" +"(C21/9)*12-200000-19525" +"'[6]Team Report'!BA44" +"SUM(C8:C22)" +"80000" +"115000*1.2" +"+K28" +"140000" +"SUM(U16:U20,U23:U27)" +"160000" +"288000" +"+U21+U22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E28)" +"'[6]Team Report'!BA29" +"L28*1.2" +"'[6]Team Report'!BA39" +"'[6]Team Report'!BA43" +"'[6]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"L29-G10" +"+G8/$G$30*$O$30" +"(C9/9)*12" +"K29" +"+L33" +"L21" +"247074+290236+2376" +"L33-L29" +"(C12/9)*12*1.2" +"(E12/$E$30)*$G$30" +"(E12+E13+E14+E15+E16+E17+E18+E20+E21+E22+E23)/E30" +"K29" +"J12*K12" +"SUM(L9:L12)" +"'[5]Team Report'!BA34" +"'[5]Team Report'!BA38" +"SUM(C8:C23)" +"SUM(K17:K20,K22:K28)" +"SUM(K21)" +"SUM(K17:K28)" +"SUM(E26:E29)" +"'[5]Team Report'!BA29" +"L29*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"'[5]Team Report'!BA45" +"SUM(E12:E22)" +"+E30" +"+H40/I40" +"+K12" +"+J40*K40" +"C24+C32+C33+C34+C35+C36+C37+C38+C39" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Pull Sheet'!E9" +"'[8]Team Report'!BA25" +"((C8/9)*12)*1.2" +"L29" +"+F8/$F$29*$O$29" +"(C9/9)*12" +"K29" +"L33" +"'[8]Team Report'!BA26" +"L33-L29" +"(E12/$E$29)*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"'[8]Team Report'!BA32" +"SUM(L9:L12)" +"N14-L14" +"30000*1.2" +"H17*J17" +"'[8]Team Report'!BA42" +"'[8]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"H27*J28" +"+E27+E25" +"SUM(K17:K28)" +"'[8]Team Report'!BA29" +"L29*1.2" +"'[8]Team Report'!BA39" +"'[8]Team Report'!BA43" +"'[8]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!B1" +"'[8]Team Report'!BA25" +"((C8/9)*12)*1.2" +"L29" +"+F8/$F$29*$O$29" +"(C9/9)*12" +"K29" +"L33" +"'[8]Team Report'!BA26" +"L33-L29" +"(E12/$E$29)*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"'[8]Team Report'!BA32" +"SUM(L9:L12)" +"30000*1.2" +"H17*J17" +"'[8]Team Report'!BA42" +"'[8]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"+E27+E25" +"SUM(K17:K28)" +"'[8]Team Report'!BA29" +"L29*1.2" +"'[8]Team Report'!BA39" +"'[8]Team Report'!BA43" +"'[8]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"((C8/9)*12)*1.3" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"K29" +"L33" +"'[5]Team Report'!BA26" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"(4000000*1.2)+222800" +"64992+216000" +"SUM(L9:L12)" +"N14-L14" +"'[5]Team Report'!BA33" +"2087875*1.3" +"(E16/$E$29)*$K$12" +"1+1" +"1+2+1+1" +"7+2+1+1+4+2" +"3+1" +"'[5]Team Report'!BA42" +"2+12+1" +"'[5]Team Report'!BA44" +"8+4+5+10+9+2+2+4+4+1" +"SUM(C8:C22)" +"10+1+13+6+6+3+7+1+2+6" +"2+1+8+6+3+1+4" +"1+1+1+1+2+1+2" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"1" +"+T21+T22" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[5]Team Report'!BA29" +"L29*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"'[5]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!B1" +"'[9]Team Report'!BA25" +"(C8/9)*12" +"L29-G10" +"+G8/$G$29*$O$29" +"L33" +"L20+L21" +"'[9]Team Report'!BA26" +"L33-L29" +"((C12/9)*12+350000)*1.4" +"(E12/$E$29)*$G$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"J12*K12" +"((C13/9)*12)*1.4" +"SUM(L9:L12)" +"N14-L14" +"'[9]Team Report'!BA33" +"H17*J17" +"40000*1.2" +"((C19/9)*12)*1.6+21500" +"((C20/9)*12)*1.2" +"48000*1.2" +"'[9]Team Report'!BA42" +"((C21/9)*12)*1.6" +"60000*1.2" +"'[9]Team Report'!BA44" +"52000*1.2" +"SUM(C8:C22)" +"62000*1.2" +"75000*1.2" +"SUM(K17:K19,K22:K28)" +"100000*1.2" +"SUM(U16:U20,U23:U27)" +"149000*1.2" +"H25*J26" +"SUM(K20:K21)" +"180000*1.2" +"+U21+U22" +"260000*1.2" +"SUM(E25:E28)" +"SUM(K17:K28)" +"'[9]Team Report'!BA29" +"L29*1.2" +"'[9]Team Report'!BA39" +"'[9]Team Report'!BA43" +"'[9]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+H40/I40" +"+K12" +"+J40*K40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!BA25" +"+C8/9*12" +"SUM(M17:M28)" +"+G8/$G$29*$O$29" +"+L35" +"M35" +"'[13]Team Report'!BA26" +"+G8*0.2" +"+'IT Dev'!G12+'IT EOL'!G12" +"18495*1.2" +"+L35" +"K12*L12" +"SUM(M9:M12)" +"'[13]Team Report'!BA33" +"27+1" +"'[13]Team Report'!BA42" +"'[13]Team Report'!BA44" +"SUM(C8:C22)" +"+L29" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[13]Team Report'!BA29" +"(C32/9)*12" +"'[13]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[13]Team Report'!BA43" +"'[13]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"'[12]Team Report'!B1" +"""IT Infrastructure""" +"'[12]Team Report'!BA25" +"+C8/9*12" +"+M29" +"+H8/$H$29*$Q$29" +"(C9/9)*12" +"+L35" +"M35" +"'[12]Team Report'!BA26" +"+H8*0.2" +"(2485728*0.35+1000000)*0.559633027522936" +"18495*1.2" +"+L35" +"K12*L12+32600125" +"(2485728*0.13+1000000)*0.559633027522936" +"SUM(M9:M12)" +"'[12]Team Report'!BA33" +"(2485728*0.08+100000)*0.559633027522936" +"K17*L17" +"(2485728*0.29+2500000)*0.559633027522936" +"'[12]Team Report'!BA42" +"(C21/9)*12+32600125" +"2485728*0.15+2500000+35100000" +"'[12]Team Report'!BA44" +"SUM(C8:C22)" +"+L29-1" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"+T21+T22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[12]Team Report'!BA29" +"'[12]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[12]Team Report'!BA43" +"'[12]Team Report'!BA45" +"61/109" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!B1" +"'[5]Team Report'!BA25" +"(C8/9)*12" +"SUM(N17:N19,N21:N27)" +"+G8/$G$29*$O$29" +"M28" +"N32" +"+N20" +"'[5]Team Report'!BA26" +"SUM(G8:G10)*0.2" +"((C12/9)*12)*1.99" +"348924+240000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L12*M12+500000+630554" +"((C13/9)*12)*2.35" +"262411+100000" +"((C14/9)*12)*1.2" +"SUM(N9:N12)" +"'[5]Team Report'!BA33" +"((C15/9)*12)*1.81" +"96365+40000" +"L17*M17" +"((C18/9)*12)*1.29" +"((C19/9)*12)*2.2" +"+$N$12*0.19+150000" +"'[5]Team Report'!BA42" +"((C21/9)*12)*1.75" +"264168+100000+405121" +"'[5]Team Report'!BA44" +"((C22/9)*12)*1.6" +"SUM(C8:C22)" +"SUM(M17:M19,M21:M27)" +"SUM(U16:U20,U23:U27)" +"SUM(M20)" +"+U21+U22" +"SUM(M17:M27)" +"SUM(E25:E28)" +"'[5]Team Report'!BA29" +"N28*1.2" +"'[5]Team Report'!BA39" +"'[5]Team Report'!BA43" +"'[5]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Team Report'!B1" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Pull Sheet'!E9" +"'[10]Team Report'!BA25" +"(C8/9)*12" +"SUM(M16:M21,M25:M27,M31:M36,M40:M42,M46,M49:M50)" +"M22+M28+M37+M43+M47+M51" +"+F8/$F$29*$O$29" +"'[10]Team Report'!BA26" +"+F8*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"+L22+L28+L37+L43+L47+L51" +"K11*L11" +"(C12/9)*12*1.2" +"+E12/$E$29*$L$11" +"M8+M11" +"'[10]Team Report'!BA32-C39" +"'[10]Team Report'!BA33" +"3+1" +"'[10]Team Report'!BA42" +"'[10]Team Report'!BA44" +"SUM(L16:L21)" +"SUM(M16:M21)*1.2" +"SUM(C8:C22)" +"SUM(L16:L21,L25:L27,L31:L36,L40:L42,L46,L49:L50)-1" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(L25:L27)" +"SUM(M25:M27)*1.2" +"+E27+E25" +"'[10]Team Report'!BA29" +"2+1" +"'[10]Team Report'!BA39" +"'[10]Team Report'!BA43" +"'[10]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"SUM(E12:E22)" +"+E29" +"+A47/B47" +"+L11" +"+E47*C47" +"SUM(L46:L46)" +"SUM(M46:M46)*1.2" +"SUM(M49:M50)*1.2" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!B1" +"'[15]Team Report'!BA25" +"(C8/9)*12" +"M21+M25+M26+M27+M28" +"+F8/$F$29*$O$29" +"L29" +"M33" +"'[15]Team Report'!BA26" +"F8*0.2" +"((C12/9)*12)*2.6" +"E12/$E$29*$L$12" +"(E12+E13+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L29" +"K12*L12+5000000" +"((C13/9)*12)*2.13" +"SUM(M9:M12)" +"'[15]Team Report'!BA33" +"((C15/9)*12)*2.1" +"M14-F23" +"((C16/9)*12)*1.2" +"K17*L17" +"((C18/9)*12)*1.6" +"((C19/9)*12)*1.85" +"'[15]Team Report'!BA42" +"((C21/9)*12)*1.75" +"'[15]Team Report'!BA44" +"SUM(C8:C22)" +"+L29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[15]Team Report'!BA29" +"M29*1.2" +"'[15]Team Report'!BA39" +"'[15]Team Report'!BA43" +"'[15]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+I40/J40" +"+L12" +"+K40*L40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"+'Competitive Ana'!F8+'Gas - Fund'!H8+'East - Fund'!F8+'West - Fund'!G8" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"+T21+T22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"+'West - Struct'!G8+'Gas - Struct'!H8" +"+G8/$G$23" +"+M11" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"2-2" +"SUM(C8:C22)" +"1-1" +"+U21+U22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-65535" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!BA25" +"+C8/9*12" +"SUM(M19:M28)+3000000" +"+G8/$G$29*$O$29" +"+L35" +"M35" +"'[13]Team Report'!BA26" +"+G8*0.2" +"+$M$12*0.25+950000" +"18495*1.2" +"+L35" +"K12*L12" +"+$M$12*0.13+500000" +"SUM(M9:M12)" +"'[13]Team Report'!BA33" +"+$M$12*0.08+90000" +"+$M$12*0.19+2000000" +"'[13]Team Report'!BA42" +"2295000+6368166" +"'[13]Team Report'!BA44" +"SUM(C8:C22)" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[13]Team Report'!BA29" +"(C32/9)*12" +"'[13]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[13]Team Report'!BA43" +"'[13]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"'[14]Team Report'!B1" +"""IT EOL""" +"'[14]Team Report'!BA25" +"+C8/9*12" +"SUM(M17:M28)+200000+100000" +"+G8/$G$29*$O$29" +"L29+1" +"M33+M35" +"'[14]Team Report'!BA26" +"+G8*0.2" +"(+C12/9*12)*1.2" +"+$M$12*0.25+50000+250000" +"18495*1.2" +"L29+1" +"K12*L12" +"+$M$12*0.13+200000" +"SUM(M9:M12)" +"'[14]Team Report'!BA33" +"+$M$12*0.08+100000" +"+$M$12*0.19+100000" +"'[14]Team Report'!BA42" +"+$M$12*0.15+141124+150000+687307" +"'[14]Team Report'!BA44" +"SUM(C8:C22)" +"+L12" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[14]Team Report'!BA29" +"(C32/9)*12" +"M29*1.2" +"'[14]Team Report'!BA39" +"'[14]Team Report'!BA43" +"'[14]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!B1" +"'[13]Team Report'!BA25" +"+C8/9*12" +"+'IT Dev-EOL'!G8+'IT Infra'!H8" +"+G8/$G$29*$O$29" +"+L35" +"M35" +"'[13]Team Report'!BA26" +"18495*1.2" +"+L35" +"K12*L12" +"SUM(M9:M12)" +"'[13]Team Report'!BA33" +"+'IT Dev'!L17+'IT EOL'!L17" +"'[13]Team Report'!BA42" +"'[13]Team Report'!BA44" +"SUM(C8:C22)" +"3+1" +"SUM(U16:U20,U23:U27)" +"+U21+U22" +"SUM(E25:E28)" +"SUM(L17:L28)" +"'[13]Team Report'!BA29" +"(C32/9)*12" +"'[13]Team Report'!BA39" +"+L29+L33" +"M29*1.2+M33" +"'[13]Team Report'!BA43" +"'[13]Team Report'!BA45" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"+'Competitive Ana'!F8+'Gas - Fund'!H8+'East - Fund'!F8" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+T16+T17+T18+T19+T20+T23+T24+T25+T26+T27" +"+T21+T22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Team Report'!B1" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Pull Sheet'!E9" +"'[7]Team Report'!BA25" +"(C8/9)*12" +"L29" +"+F8/$F$29*$O$29" +"K29" +"L33" +"'[7]Team Report'!BA26" +"L33-L29" +"((C12/9)*12)*1.25" +"(E12/$E$29)*$F$29" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K29" +"J12*K12" +"((C13/9)*12)*1.17" +"'[7]Team Report'!BA32-C39" +"((C14/9)*12)*1.3" +"SUM(L9:L12)" +"'[7]Team Report'!BA33" +"36000" +"H17*J17" +"'[7]Team Report'!BA42" +"((C21/9)*12)*1.2" +"'[7]Team Report'!BA44" +"SUM(C8:C22)" +"+K29" +"SUM(U16:U20,U23:U27)" +"SUM(U21:U22)" +"H27*J28" +"+E27+E25" +"SUM(K17:K28)" +"'[7]Team Report'!BA29" +"L29*1.2" +"'[7]Team Report'!BA39" +"'[7]Team Report'!BA43" +"'[7]Team Report'!BA45" +"SUM(E12:E22)" +"+E29" +"+G40/I40" +"+K12" +"+J40*K40" +"C23+C31+C32+C33+C34+C35+C36+C37+C38" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-327675" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$N$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"'[20]Ercot Trading'!K16+'[20]Ercot Origination'!K16+'[20]Southeast Trading'!K16+'[20]Southeast Origination'!K16+'[20]Midwest Trading'!K16+'[20]Midwest Origination'!K16+'[20]Northeast Trading'!K16+'[20]Northeast Origination'!K16+'[20]Management Book'!K16+[20]Structuring_Fund!K16+[20]Services!K16+[20]Options!K16" +"SUM(C8:C22)" +"3-1" +"1-1" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"+M11" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"SUM(C8:C22)" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[18]Executive Orig'!C8+[18]Trading!C8+[18]Origination!C8+'[18]Mid Market'!C8+[18]Services!C8+[18]Fundamentals!C8" +"(C8/9)*12" +"SUM(N16:N20,N23:N27)" +"+G8/$G$23" +"+M11" +"N28" +"+G8/$G$29*$O$29" +"+C9" +"+N21+N22" +"+G8*0.2+(N21+N22)*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"M28" +"L11*M11" +"((C12/9)*12)*1.2" +"+E12/$E$29*$M$11" +"N8+N11" +"'[18]Executive Orig'!C14+[18]Trading!C14+[18]Origination!C14+'[18]Mid Market'!C14+[18]Services!C14+[18]Fundamentals!C14-C32" +"2-2" +"SUM(C8:C22)" +"1-1" +"SUM(M16:M20,M23:M27)" +"+M21+M22" +"SUM(M16:M27)" +"SUM(N16:N27)*1.2" +"+E27+E25" +"SUM(E12:E22)" +"+E29" +"+J34/K34" +"+M11" +"+L34*M34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[19]Central Trading'!C8+'[19]Central Origination'!C8+[19]Derivatives!C8+'[19]East Trading'!C8+'[19]East Origination'!C8+'[19]Financial Gas'!C8+[19]Structuring!C8+'[19]Texas Trading'!C8+'[19]Texas Origination'!C8+'[19]West Trading'!C8+'[19]West Origination'!C8+[19]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"+H8/$H$29*$Q$29" +"('[19]Central Trading'!E9+'[19]Central Origination'!E10+[19]Derivatives!E10+'[19]East Trading'!E10+'[19]East Origination'!E10+'[19]Financial Gas'!E10+[19]Structuring!E10+'[19]Texas Trading'!E10+'[19]Texas Origination'!E10+'[19]West Trading'!E10+'[19]West Origination'!E10+[19]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13-L13" +"'[19]Central Trading'!C14+'[19]Central Origination'!C14+[19]Derivatives!C14+'[19]East Trading'!C14+'[19]East Origination'!C14+'[19]Financial Gas'!C14+[19]Structuring!C14+'[19]Texas Trading'!C14+'[19]Texas Origination'!C14+'[19]West Trading'!C14+'[19]West Origination'!C14+[19]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"6-5-1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-98302" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[17]Team Report'!B1" +"'[20]Ercot Trading'!C8+'[20]Ercot Origination'!C8+'[20]Southeast Trading'!C8+'[20]Southeast Origination'!C8+'[20]Midwest Trading'!C8+'[20]Midwest Origination'!C8+'[20]Northeast Trading'!C8+'[20]Northeast Origination'!C8+'[20]Management Book'!C8+[20]Structuring_Fund!C8+[20]Services!C8+[20]Options!C8" +"(C8/9)*12" +"M16+M17+M18+M19+M20+M23+M24+M26" +"E8/$E$23" +"M28*1.2" +"+F8/$F$29*$N$29" +"C9" +"M21+M22" +"M28*0.2" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"L28" +"K11*L11" +"(C12/9)*12*1.2" +"E12/$E$29*$L$11" +"M8+M11" +"'[20]Ercot Trading'!C14+'[20]Ercot Origination'!C14+'[20]Southeast Trading'!C14+'[20]Southeast Origination'!C14+'[20]Midwest Trading'!C14+'[20]Midwest Origination'!C14+'[20]Northeast Trading'!C14+'[20]Northeast Origination'!C14+'[20]Management Book'!C14+[20]Structuring_Fund!C14+[20]Services!C14+[20]Options!C14-C32" +"'[20]Ercot Trading'!K16+'[20]Ercot Origination'!K16+'[20]Southeast Trading'!K16+'[20]Southeast Origination'!K16+'[20]Midwest Trading'!K16+'[20]Midwest Origination'!K16+'[20]Northeast Trading'!K16+'[20]Northeast Origination'!K16+'[20]Management Book'!K16+[20]Structuring_Fund!K16+[20]Services!K16+[20]Options!K16" +"3-1" +"3-3" +"SUM(C8:C22)" +"3-2" +"SUM(L16:L20,L23:L27)" +"SUM(L21:L22)" +"SUM(L16:L27)" +"SUM(E25:E27)" +"SUM(E12:E22)" +"+E29" +"+I34/J34" +"+L11" +"+K34*L34" +"SUM(F5:J5)" +"K5+L5" +"23400+25000" +"SUM(F8:F25)" +"+Format!A1" +"SUM(D8:AO8)" +"SUM(D8:D13)" +"SUM(D17:D24)" +"+Format!A1" +"SUM(D8:AO8)" +"SUM(D8:D13)" +"-2.7+1" +"-0.2-1" +"SUM(F24:AB24)" +"SUM(D17:D24)" +"+Format!A1" +"SUM(D8:AO8)" +"SUM(D8:D15)" +"SUM(D19:D24)" +"SUM(D28:D32)" +"SUM(D36:D39)" +"SUM(E2:E18)" +"A2+1" +"SUM(E2:E24)" +"+G7-R7" +"2067641+R26" +"+R8+R11+R15+R26+R27+R28" +"+AB8+AB11+AB15+AB27+AB28" +"SUM(AB9:AB10)" +"SUM(AB12:AB14)" +"SUM(R22:R25)" +"821895972/1000" +"+R45+626424" +"+R31+R35+R36+R37+R40+R41+R42+R43+R44+R45+R46" +"43195662/1000" +"SUM(R47:R50)" +"+R59+253402" +"SUM(R54:R59)" +"30753521/1000" +"SUM(G71:G83)" +"+R70+#REF!+R61+R53+R30+R7" +"SUM(E4:E5)" +"+E4+E12" +"+E5+E10" +"SUM(E7:E10)" +"SUM(S7:S9)" +"+E7+E13" +"SUM(E12:E19)" +"+E11+E6+E3" +"SUM(E21:E23)" +"A2+1" +"A2+1" +"A2+1" +"+G7-R7" +"2067641+R26" +"+R8+R11+R15+R26+R27+R28" +"SUM(T8:T28)" +"+AB8+AB11+AB15+AB27+AB28" +"SUM(R8:X8)" +"SUM(AB9:AB10)" +"SUM(AB12:AB14)" +"SUM(R22:R25)" +"821895972/1000" +"+R45+626424" +"+R31+R35+R36+R37+R40+R41+R42+R43+R44+R45+R46" +"SUM(T31:T46)" +"43195662/1000" +"SUM(R47:R50)" +"-8099283/1000" +"+R59+253402" +"SUM(R54:R59)" +"30753521/1000" +"SUM(G71:G83)" +"+R70+R61+R53+R30+R7" +"SUM(E4:E5)" +"+E4+E12" +"+E5+E10" +"SUM(E7:E10)" +"SUM(S7:S9)" +"+E7+E13" +"SUM(E12:E19)" +"+E11+E6+E3" +"SUM(E21:E23)" +"+R72+R63+R55+R32+R9" +"+G9-R9" +"2067641+R28" +"+R10+R13+R17+R28+R29+R30" +"SUM(T10:T30)" +"+AB10+AB13+AB17+AB29+AB30" +"SUM(R10:X10)" +"SUM(AB11:AB12)" +"SUM(AB14:AB16)" +"SUM(R24:R27)" +"821895972/1000" +"+R47+626424" +"+R33+R37+R38+R39+R42+R43+R44+R45+R46+R47+R48" +"SUM(T33:T48)" +"1577866053/1000" +"-1479709941/1000" +"-7736220/1000" +"12766815/1000" +"-8626934/1000" +"1762486/1000" +"35525471/1000" +"-16383986/1000" +"-5934219/1000" +"4104586/1000" +"-598875/1000" +"-625105/1000" +"1991500/1000" +"-882500/1000" +"21898552/1000" +"-13033319/1000" +"-4053035/1000" +"43195662/1000" +"SUM(R49:R52)" +"-8099283/1000" +"+R61+253402" +"SUM(R56:R61)" +"44367328/1000" +"-8634147/1000" +"5342996/1000" +"30753521/1000" +"SUM(G73:G85)" +"+AF72+AF63+AF55+AF32+AF9" +"SUM(E4:E5)" +"+E4+E12" +"+E5+E10" +"SUM(E7:E10)" +"SUM(S7:S9)" +"+E7+E13" +"SUM(E12:E19)" +"+E11+E6+E3" +"SUM(E21:E23)" +"+R73+R64+R56+R32+R9" +"+G9-R9" +"2067641+R28" +"+R10+R13+R17+R28+R29+R30" +"SUM(T10:T30)" +"+X10+X13" +"+AB10+AB13+AB17+AB29+AB30" +"260098+31484+62714" +"-133837-53166-24440-96663" +"-5673-39864" +"SUM(R10:X10)" +"SUM(AB11:AB12)" +"SUM(AB14:AB16)" +"SUM(R24:R27)" +"821895972/1000" +"+R48+626424" +"+R33+R38+R39+R40+R43+R44+R45+R46+R47+R48+R49" +"SUM(T33:T49)" +"1577866053/1000" +"-1479709941/1000" +"-7736220/1000" +"12766815/1000" +"-8626934/1000" +"1762486/1000" +"35525471/1000" +"-16383986/1000" +"-5934219/1000" +"4104586/1000" +"-598875/1000" +"-625105/1000" +"1991500/1000" +"-882500/1000" +"21898552/1000" +"-13033319/1000" +"-4053035/1000" +"43195662/1000" +"SUM(R50:R53)" +"-8099283/1000" +"+R62+253402" +"SUM(R57:R62)" +"30753521/1000" +"SUM(G74:G86)" +"SUM(R75:R86)" +"SUM(E4:E5)" +"+E4+E12" +"+E5+E10" +"SUM(E7:E10)" +"SUM(S7:S9)" +"+E7+E13" +"SUM(E12:E19)" +"+E11+E6+E3" +"SUM(E21:E23)" +"P3-K3" +"SUM(S2:S39)" +"+E20*0.5" +"0.2*E20" +"+H20*0.2" +"0.3*E20" +"SUM(E22:E24)" +"SUM(G2:G12)" +"SUM(G14:G23)" +"SUM(G25:G31)" +"SUM(G33:G36)" +"G38+SUM(H2:H36)" +"SUM(G52:G54)" +"SUM(G57:G59)" +"SUM(H38:H73)" +"A29+1" +"A2+1" +"J3+1" +"A62+1" +"A2+1" +"+H27+1" +"SUM(E2:E12)" +"E11*F11" +"SUM(G11:G19)" +"NOW()" +"SUM(D7:D15)" +"IF(C16-D16>0,C16-D16,)" +"14243*1.35" +"L16+I16+F16+C16" +"13235*1.35" +"14164+8697" +"18664+9697" +"(14164*1.35)+(2697*1.35)" +"6477*1.35" +"7712*1.35" +"4656*1.35" +"12234*1.35" +"15379*1.35" +"10317*1.35" +"4999*1.35" +"SUM(D117:D129)" +"23112*1.35" +"C152+C141+C130+C115+C104+C93+C82+C71+C60+C49+C38+C27+C16" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"SUM(E8:E9)" +"SUM(E10:K10)" +"SUM(E12:E15)" +"SUM(E48:E52)" +"SUM(E55:E76)" +"E10+E16+E20+E24+E28+E34+E38+E42+E46+E53+E80+E84+E88+E92" +"SUM(M100:M102)" +"SUM(M107:M107)" +"SUM(M125:M128)" +"SUM(M138)" +"M109+M117+M122+M130+M145+M135+M140+M104" +"SUM(T100:T338)" +"SUM(T339:Y339)" +"Summary!A3" +"GrossMargin!M10" +"GrossMargin!I10" +"D9+E9" +"C9-F9" +"Expenses!E9+'CapChrg-AllocExp'!E10+'CapChrg-AllocExp'!L10" +"Expenses!D9+'CapChrg-AllocExp'!D10+'CapChrg-AllocExp'!K10" +"I9-J9" +"C9-I9" +"F9-J9" +"SUM(C9:C18)" +"GrossMargin!M23" +"GrossMargin!I23" +"SUM(C21:C26)" +"GrossMargin!M32" +"GrossMargin!I32" +"Expenses!E29+'CapChrg-AllocExp'!E30+'CapChrg-AllocExp'!L30+Expenses!E56" +"Expenses!D29+'CapChrg-AllocExp'!D30+'CapChrg-AllocExp'!K30+Expenses!D56" +"Expenses!E31+'CapChrg-AllocExp'!E32+'CapChrg-AllocExp'!L32+Expenses!E57" +"Expenses!D31+'CapChrg-AllocExp'!D32+'CapChrg-AllocExp'!K32+Expenses!D57" +"SUM(C29:C32)" +"GrossMargin!M39" +"GrossMargin!I39" +"GrossMargin!M46" +"GrossMargin!I46" +"SUM(C39:C43)+C19+C27+C33" +"Expenses!E47+'CapChrg-AllocExp'!E50+'CapChrg-AllocExp'!L50" +"Expenses!D47+'CapChrg-AllocExp'!D50+'CapChrg-AllocExp'!K50" +"Expenses!E49" +"Expenses!D49" +"'CapChrg-AllocExp'!E46" +"'CapChrg-AllocExp'!D46" +"GrossMargin!M52" +"GrossMargin!I52" +"SUM(C45:C53)" +"Summary!D57" +"Summary!M57" +"SUM(C55:C57)" +"'GM-WklyChnge'!C53" +"'GM-WklyChnge'!D53" +"'GM-WklyChnge'!I53" +"'GM-WklyChnge'!E53+'GM-WklyChnge'!F53+'GM-WklyChnge'!G53" +"K59" +"O68-O69" +"GrossMargin!M10" +"Expenses!E9+'CapChrg-AllocExp'!E10+'CapChrg-AllocExp'!L10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"GrossMargin!N10" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"SUM(C9:C18)" +"GrossMargin!M23" +"GrossMargin!I23" +"GrossMargin!N23" +"SUM(C21:C26)" +"GrossMargin!M32" +"Expenses!E29+Expenses!E56+'CapChrg-AllocExp'!E30+'CapChrg-AllocExp'!L30" +"GrossMargin!I32" +"Expenses!D56" +"GrossMargin!N32" +"Expenses!F56" +"Expenses!E31+Expenses!E57+'CapChrg-AllocExp'!E32+'CapChrg-AllocExp'!L32" +"Expenses!D57" +"Expenses!F57" +"SUM(C29:C32)" +"GrossMargin!M39" +"GrossMargin!I39" +"GrossMargin!N39" +"GrossMargin!M46" +"GrossMargin!I46" +"GrossMargin!N46" +"SUM(C39:C43)+C19+C27+C33" +"Expenses!E47+'CapChrg-AllocExp'!E50+'CapChrg-AllocExp'!L50" +"'CapChrg-AllocExp'!K50" +"'CapChrg-AllocExp'!M50" +"Expenses!E49" +"'CapChrg-AllocExp'!E46" +"'CapChrg-AllocExp'!D46" +"'CapChrg-AllocExp'!F46" +"GrossMargin!M52" +"GrossMargin!I52" +"GrossMargin!N52" +"SUM(C45:C53)" +"D57-M57" +"SUM(C55:C57)" +"'GM-WklyChnge'!D53" +"Y9" +"SUM(Z9:AC9)" +"C9-D9" +"SUM(G9:I9)" +"J9-M9-N9" +"ROUND(SUM(Q9:U9),0)" +"_xll.HPVAL($X9,$X$1,Y$1,$X$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X9,$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X10,$X$1,Y$1,$X$2,$X$3,$X$5)/1000-_xll.HPVAL(""gencos"",$X$1,Y$1,$X$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X10,$X$1,AA$1,$X$2,$X$3,$X$5)/1000-AA29" +"_xll.HPVAL($X10,$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000-_xll.HPVAL(""gencos"",$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X10,$AE$2,AG$1,$AF$2,$X$3,$X$5)/1000-AG29" +"_xll.HPVAL($X11,$X$1,""other"",$X$2,$X$3,$X$5)/1000+_xll.HPVAL($X11,$X$1,""overview"",$X$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X11,$X$1,AB$1,$X$2,$X$3,$X$5)/1000*0.8577" +"_xll.HPVAL($X11,$AE$2,""other"",$AF$2,$X$3,$X$5)/1000+_xll.HPVAL($X11,$AE$2,""overview"",$AF$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X11,$AE$2,AH$1,$AF$2,$X$3,$X$5)/1000*0.8577" +"_xll.HPVAL($X12,$X$1,Y$1,$X$2,$X$3,$X$5)/1000-Y11" +"_xll.HPVAL($X12,$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000-AE11" +"SUM(C9:C18)" +"SUM(C21:C26)" +"_xll.HPVAL($X29,$X$1,Y$1,$X$2,$X$3,$X$5)/1000+Z29" +"6605+8789" +"_xll.HPVAL($X29,$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000+AF29" +"35122+34587" +"SUM(C29:C32)" +"SUM(C39:C43)+C19+C27+C33" +"SUM(C45:C53)" +"12000+8600" +"SUM(C55:C57)" +"ROUND(_xll.HPVAL($A10,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A10,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)" +"ROUND(D10-E10,0)" +"D10+H10+L10+P10" +"ROUND(_xll.HPVAL($A11,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)-D30" +"ROUND(_xll.HPVAL($A11,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E30" +"ROUND((_xll.HPVAL($A12,D$1,""other"",F$1,$A$3,$A$4)+_xll.HPVAL($A12,D$1,""overview"",F$1,$A$3,$A$4)-(_xll.HPVAL($A12,D$1,""tot_ops_expenses"",F$1,$A$3,$A$4)*0.8577)-(_xll.HPVAL($A12,D$1,""tot_allocation"",F$1,$A$3,$A$4)*0.8577))/1000,0)" +"ROUND((_xll.HPVAL($A12,E$1,""other"",F$1,$A$3,$A$4)+_xll.HPVAL($A12,E$1,""overview"",F$1,$A$3,$A$4)-(_xll.HPVAL($A12,E$1,""tot_ops_expenses"",F$1,$A$3,$A$4)*0.8577)-(_xll.HPVAL($A12,E$1,""tot_allocation"",F$1,$A$3,$A$4)*0.8577))/1000,0)" +"ROUND(_xll.HPVAL($A13,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)-D12" +"ROUND(_xll.HPVAL($A13,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E12" +"SUM(D10:D19)" +"SUM(D22:D27)" +"SUM(D30:D33)" +"ROUND(_xll.HPVAL($A44,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E54" +"ROUND(_xll.HPVAL($A44,H$1,$A$2,J$1,$A$3,$A$4)/1000,0)-H54" +"SUM(D40:D44)+D20+D28+D34" +"ROUND(_xll.HPVAL($A50,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)-D52" +"ROUND(_xll.HPVAL($A50,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E52" +"-ROUND(_xll.HPVAL($A52,D$1,""cap_chrg"",F$1,$A$3,$A$4)/1000,0)" +"-ROUND(_xll.HPVAL($A52,E$1,""cap_chrg"",F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A54,E$1,""gross_margin"",F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A54,H$1,""gross_margin"",J$1,$A$3,$A$4)/1000,0)" +"SUM(D46:D54)" +"I58" +"SUM(D56:D58)" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"SUM(D10:H10)" +"SUM(I10:K10)" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"L10-M10" +"M10-Expenses!E9-'CapChrg-AllocExp'!E10" +"I10+J10-Expenses!D9-'CapChrg-AllocExp'!D10" +"-11587+3393" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-ROUND(_xll.HPVAL(""gencos"",$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"ROUND((_xll.HPVAL($A12,$A$1,""other"",$A$3,$A$4,$A$6)+_xll.HPVAL($A12,$A$1,""overview"",$A$3,$A$4,$A$6))/1000,0)" +"-4923-948+374" +"ROUND(_xll.HPVAL($A13,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-M12" +"Greensheet!M10" +"Greensheet!M16" +"Greensheet!M20" +"SUM(D10:D19)" +"M23-Expenses!E21-'CapChrg-AllocExp'!E22" +"I23+J23-Expenses!D21-'CapChrg-AllocExp'!D22" +"Greensheet!M28" +"Greensheet!M34" +"Greensheet!M38" +"Greensheet!M42" +"Greensheet!M46" +"SUM(D23:D28)" +"ROUND(_xll.HPVAL($A32,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)+Expenses!E56" +"M32-Expenses!E29-Expenses!E56-'CapChrg-AllocExp'!E30" +"I32+J32-Expenses!D29-Expenses!D56-'CapChrg-AllocExp'!D30" +"Greensheet!M53" +"M33-Expenses!E30-'CapChrg-AllocExp'!E31" +"I33+J33-Expenses!D30-'CapChrg-AllocExp'!D31" +"Greensheet!M80" +"ROUND(_xll.HPVAL($A34,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)+Expenses!E57" +"M34-Expenses!E31-Expenses!E57-'CapChrg-AllocExp'!E32" +"I34+J34-Expenses!D31-Expenses!D57-'CapChrg-AllocExp'!D32" +"987+276+487+1158" +"SUM(D32:D35)" +"Greensheet!M84" +"M39-Expenses!E35-'CapChrg-AllocExp'!E36" +"I39+J39-Expenses!D35-'CapChrg-AllocExp'!D36" +"Greensheet!M88" +"228-6408" +"Greensheet!M92" +"M46-Expenses!E41-'CapChrg-AllocExp'!E42" +"I46+J46-Expenses!D41-'CapChrg-AllocExp'!D42" +"SUM(D44:D52)+D37+D30+D21" +"SUM(D54:D56)" +"D10+D14+D19+D34+D35" +"D15+D16+D17+D25" +"GrossMargin!D10-[1]GrossMargin!D10" +"SUM(C9:G9)" +"SUM(H9:J9)" +"SUM(C9:C18)" +"SUM(C22:C27)" +"SUM(C31:C34)" +"SUM(C43:C51)+C20+C29+C36" +"SUM(I56:I60)" +"IF(I61=I53,"""",""error"")" +"C9+C13+C18+C33+C34" +"C10" +"C31" +"C11" +"C14+C15+C16+C24" +"SUM(C76:C81)" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"E9" +"ROUND(_xll.HPVAL($A9,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"E9-D9" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-E29" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$3,$A$4,$A$6)*0.8577/1000,0)" +"ROUND(_xll.HPVAL($A12,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-E11" +"SUM(D9:D18)" +"SUM(D21:D26)" +"SUM(D29:D32)" +"SUM(D39:D43)+D19+D27+D33" +"D45+D47+D49" +"34587+2528-504" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"E10" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)" +"E10-D10" +"ROUND(_xll.HPVAL($A10,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)" +"ROUND(L10-K10,0)" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)-ROUND(_xll.HPVAL(""gencos"",$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)" +"ROUND(_xll.HPVAL($A11,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)-ROUND(_xll.HPVAL(""gencos"",$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)" +"ROUND(_xll.HPVAL($A12,$A$1,$A$3,$A$4,$A$5,$A$6)*0.8577/1000,0)" +"ROUND(_xll.HPVAL(""ECT_INV_IRFX"",$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)-L12" +"SUM(D10:D19)" +"SUM(D22:D27)" +"SUM(D30:D33)" +"-SUM(D40:D44,D20,D28,D34)" +"SUM(D40:D46)+D34+D28+D20" +"_xll.HPVAL($A50,$A$1,$A$2,$A$4,$A$5,$A$6)/1000" +"-K48" +"D50+D48" +"_xll.HPVAL($A9,$A$49,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A9,$A$49,$A$3,$A$5,$A$6,$A$7)" +"+D9+E9" +"_xll.HPVAL($A9,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A9,$A$1,$A$3,$A$5,$A$6,$A$7)" +"+D9-H9" +"_xll.HPVAL($A10,$A$49,$A$2,$A$5,$A$6,$A$7)-D29" +"_xll.HPVAL($A10,$A$49,$A$3,$A$5,$A$6,$A$7)-E29" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)-H29" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)-I29" +"SUM(D9:D18)" +"SUM(D21:D26)" +"SUM(D29:D32)" +"SUM(D39:D43)+D19+D27+D33" +"_xll.HPVAL($A47,$A$49,""total_headcount"",$A$5,$A$6,$A$7)" +"_xll.HPVAL($A47,$A$1,""total_headcount"",$A$5,$A$6,$A$7)" +"D45+D47" +"+'[1]MTD Summary'!G32-700000" +"+'[1]MTD Summary'!G33" +"+'[1]MTD Summary'!G9" +"+'[1]MTD Summary'!G28" +"+'[1]MTD Summary'!G37" +"+'[1]MTD Summary'!G20" +"SUM(M11:M50)" +"O11-I11" +"-8298592" +"+'[1]MTD Summary'!G32-700000" +"M14-I14" +"+'[1]MTD Summary'!E33" +"+'[1]MTD Summary'!E9" +"+'[1]MTD Summary'!E37" +"SUM(I11:I60)" +"O11-K11" +"SUM(K11:K13)" +"SUM(K16:K22)" +"K14+K23+K61" +"SUM(M11:M59)" +"SUM(O11:O63)" +"O11-K11" +"SUM(K11:K13)" +"SUM(K16:K22)" +"SUM(K25:K36)" +"SUM(K39:K44)" +"SUM(K47:K55)" +"SUM(M11:M63)" +"O14+O23+O37+O45+O56+O58+O60+O62+O63+O65" +"O11-K11" +"SUM(K11:K13)" +"SUM(K16:K22)" +"SUM(K25:K36)" +"SUM(K39:K44)" +"SUM(K47:K55)" +"M14+M23+M37+M45+M56+M58+M60+M62+M63+M65" +"O11-K11" +"SUM(K11:K13)" +"SUM(K16:K22)" +"SUM(K25:K36)" +"SUM(K39:K44)" +"SUM(K47:K55)" +"M14+M23+M37+M45+M56+M58+M60+M62+M63+M65" +"O11-K11" +"SUM(K11:K13)" +"SUM(K16:K22)" +"SUM(K25:K36)" +"SUM(K39:K44)" +"SUM(K47:K55)" +"M14+M23+M37+M45+M56+M58+M60+M62+M63+M65" +"K68-O68" +"A1+1" +"'Old Mgmt Summary'!A3" +"'Q1 Mgmt Summary'!C8+'QTD Mgmt Summary'!C8" +"+C8-D8" +"+H8-G8" +"+C8-G8" +"+'Q1 Mgmt Summary'!C9+'QTD Mgmt Summary'!C9" +"SUM(C8:C16)" +"SUM(C19:C23)" +"SUM(C26:C28)" +"C38+C37+C36+C34+C29+C24+C17" +"SUM(C39:C44)" +"+'[2]1Q'!C46+'[2]2QTD'!C46" +"SUM(C45:C46)" +"254171+GrossMargin!D52" +"93733+GrossMargin!E52" +"18528+GrossMargin!F52+GrossMargin!G52+GrossMargin!H52" +"59009-6286" +"+C8-D8" +"15010+72" +"16105+169" +"+H8-G8" +"+C8-G8" +"55253+27841" +"31680-1729" +"10718+13150" +"10220+13596" +"SUM(C8:C16)" +"4591+1462" +"5895+3806" +"SUM(C19:C23)" +"SUM(C26:C28)" +"26838-27505" +"3379+6134" +"2561+7811" +"C38+C37+C36+C34+C29+C24+C17" +"SUM(C40)" +"SUM(C39:C44)" +"SUM(C45:C46)" +"'Old Mgmt Summary'!A3" +"GrossMargin!I10" +"GrossMargin!M10" +"-D8+C8" +"Expenses!D9+'CapChrg-AllocExp'!D10+'CapChrg-AllocExp'!K10" +"H8-G8" +"C8-G8" +"K8-L8" +"Expenses!D10+'CapChrg-AllocExp'!D11+'CapChrg-AllocExp'!K11+Expenses!D54" +"(GrossMargin!M14)" +"(Expenses!E13+'CapChrg-AllocExp'!E14+'CapChrg-AllocExp'!L14)" +"SUM(C8:C16)" +"SUM(D17:E17)" +"GrossMargin!I22" +"GrossMargin!M22" +"SUM(C19:C23)" +"GrossMargin!I30" +"GrossMargin!M30" +"Expenses!D28+'CapChrg-AllocExp'!D29+'CapChrg-AllocExp'!K29+Expenses!D55" +"SUM(C26:C28)" +"GrossMargin!I36" +"GrossMargin!M36" +"GrossMargin!I40" +"GrossMargin!M40" +"Expenses!D36+'CapChrg-AllocExp'!D37+'CapChrg-AllocExp'!K37" +"C31+C32+C33" +"GrossMargin!I44" +"GrossMargin!M44" +"GrossMargin!I46" +"GrossMargin!M46" +"Expenses!D41+'CapChrg-AllocExp'!D42+'CapChrg-AllocExp'!K42" +"GrossMargin!I50" +"GrossMargin!M50" +"Expenses!D51+'CapChrg-AllocExp'!D52+'CapChrg-AllocExp'!K52" +"SUM(C34:C38)+C17+C24+C29" +"Expenses!D45+'CapChrg-AllocExp'!D48+'CapChrg-AllocExp'!K48" +"Expenses!D47" +"'CapChrg-AllocExp'!D44" +"SUM(C39:C44)" +"'Old Mgmt Summary'!M53" +"'Old Mgmt Summary'!D53" +"SUM(C45:C46)" +"[1]web_summary!$C$62" +"'GM-WklyChnge'!C51" +"'GM-WklyChnge'!D51" +"'GM-WklyChnge'!E51+'GM-WklyChnge'!F51+'GM-WklyChnge'!G51" +"C52+C53+C54+C55" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"SUM(E8:E9)" +"SUM(E10:K10)" +"SUM(E12:E15)" +"SUM(E44:E48)" +"SUM(E51:E72)" +"E10+E16+E20+E24+E28+E34+#REF!+E38+E42+E49+E76+E80+E84+E88" +"SUM(M96:M98)" +"SUM(M103:M103)" +"SUM(M121:M124)" +"SUM(M134)" +"M105+M113+M118+M126+M141+M131+M136+M100" +"SUM(T96:T334)" +"SUM(T335:Y335)" +"GrossMargin!M10" +"Expenses!E9+'CapChrg-AllocExp'!E10+'CapChrg-AllocExp'!L10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"GrossMargin!N10" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"Expenses!E10+'CapChrg-AllocExp'!E11+'CapChrg-AllocExp'!L11+Expenses!E54" +"Expenses!D54" +"Expenses!F54" +"SUM(C9:C17)" +"GrossMargin!M22" +"GrossMargin!I22" +"GrossMargin!N22" +"SUM(C20:C24)" +"GrossMargin!M30" +"GrossMargin!I30" +"GrossMargin!N30" +"Expenses!E28+Expenses!E55+'CapChrg-AllocExp'!E29+'CapChrg-AllocExp'!L29" +"Expenses!D55" +"Expenses!F55" +"SUM(C27:C29)" +"GrossMargin!M36" +"GrossMargin!I36" +"GrossMargin!N36" +"GrossMargin!I40+6" +"GrossMargin!M40" +"Expenses!E36+'CapChrg-AllocExp'!E37+'CapChrg-AllocExp'!L37" +"GrossMargin!I40" +"'CapChrg-AllocExp'!D37" +"Expenses!D36" +"'CapChrg-AllocExp'!K37" +"GrossMargin!N40" +"'CapChrg-AllocExp'!F37" +"Expenses!F36" +"GrossMargin!M44" +"GrossMargin!I44" +"GrossMargin!N44" +"GrossMargin!M50" +"GrossMargin!I50" +"GrossMargin!N50" +"GrossMargin!M46" +"GrossMargin!I46" +"GrossMargin!N46" +"SUM(C35:C41)+C18+C25+C30" +"Expenses!E45+'CapChrg-AllocExp'!E48+'CapChrg-AllocExp'!L48" +"Expenses!E47" +"'CapChrg-AllocExp'!E44" +"'CapChrg-AllocExp'!D44" +"'CapChrg-AllocExp'!F44" +"SUM(C43:C50)" +"D53-M53" +"SUM(C51:C53)" +"'GM-WklyChnge'!D51" +"Y9" +"SUM(Z9:AC9)" +"C9-D9" +"SUM(G9:I9)" +"J9-M9-N9" +"ROUND(SUM(Q9:U9),0)" +"_xll.HPVAL($X9,$X$1,Y$1,$X$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X9,$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X10,$X$1,Y$1,$X$2,$X$3,$X$5)/1000-_xll.HPVAL(""gencos"",$X$1,Y$1,$X$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X10,$X$1,AA$1,$X$2,$X$3,$X$5)/1000-AA29" +"_xll.HPVAL($X10,$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000-_xll.HPVAL(""gencos"",$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X10,$AE$2,AG$1,$AF$2,$X$3,$X$5)/1000-AG29" +"_xll.HPVAL($X11,$X$1,""other"",$X$2,$X$3,$X$5)/1000+_xll.HPVAL($X11,$X$1,""overview"",$X$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X11,$X$1,AB$1,$X$2,$X$3,$X$5)/1000*0.8577" +"_xll.HPVAL($X11,$AE$2,""other"",$AF$2,$X$3,$X$5)/1000+_xll.HPVAL($X11,$AE$2,""overview"",$AF$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X11,$AE$2,AH$1,$AF$2,$X$3,$X$5)/1000*0.8577" +"_xll.HPVAL($X12,$X$1,Y$1,$X$2,$X$3,$X$5)/1000-Y11" +"_xll.HPVAL($X12,$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000-AE11" +"SUM(C9:C18)" +"SUM(C21:C26)" +"_xll.HPVAL($X29,$X$1,Y$1,$X$2,$X$3,$X$5)/1000+Z29" +"6605+8789" +"_xll.HPVAL($X29,$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000+AF29" +"35122+34587" +"SUM(C29:C32)" +"SUM(C39:C43)+C19+C27+C33" +"SUM(C45:C53)" +"12000+8600" +"SUM(C55:C57)" +"ROUND(_xll.HPVAL($A10,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A10,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)" +"ROUND(D10-E10,0)" +"D10+H10+L10+P10" +"ROUND(_xll.HPVAL($A11,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)-D30" +"ROUND(_xll.HPVAL($A11,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E30" +"ROUND((_xll.HPVAL($A12,D$1,""other"",F$1,$A$3,$A$4)+_xll.HPVAL($A12,D$1,""overview"",F$1,$A$3,$A$4)-(_xll.HPVAL($A12,D$1,""tot_ops_expenses"",F$1,$A$3,$A$4)*0.8577)-(_xll.HPVAL($A12,D$1,""tot_allocation"",F$1,$A$3,$A$4)*0.8577))/1000,0)" +"ROUND((_xll.HPVAL($A12,E$1,""other"",F$1,$A$3,$A$4)+_xll.HPVAL($A12,E$1,""overview"",F$1,$A$3,$A$4)-(_xll.HPVAL($A12,E$1,""tot_ops_expenses"",F$1,$A$3,$A$4)*0.8577)-(_xll.HPVAL($A12,E$1,""tot_allocation"",F$1,$A$3,$A$4)*0.8577))/1000,0)" +"ROUND(_xll.HPVAL($A13,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)-D12" +"ROUND(_xll.HPVAL($A13,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E12" +"SUM(D10:D19)" +"SUM(D22:D27)" +"SUM(D30:D33)" +"ROUND(_xll.HPVAL($A44,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E54" +"ROUND(_xll.HPVAL($A44,H$1,$A$2,J$1,$A$3,$A$4)/1000,0)-H54" +"SUM(D40:D44)+D20+D28+D34" +"ROUND(_xll.HPVAL($A50,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)-D52" +"ROUND(_xll.HPVAL($A50,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E52" +"-ROUND(_xll.HPVAL($A52,D$1,""cap_chrg"",F$1,$A$3,$A$4)/1000,0)" +"-ROUND(_xll.HPVAL($A52,E$1,""cap_chrg"",F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A54,E$1,""gross_margin"",F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A54,H$1,""gross_margin"",J$1,$A$3,$A$4)/1000,0)" +"SUM(D46:D54)" +"I58" +"SUM(D56:D58)" +"GrossMargin!D10-[1]GrossMargin!D10" +"SUM(C9:G9)" +"SUM(H9:J9)" +"SUM(C9:C17)" +"GrossMargin!F26-[1]GrossMargin!F28" +"SUM(C21:C25)" +"GrossMargin!F32-[1]GrossMargin!F35" +"SUM(C29:C31)" +"SUM(C37:C38)" +"SUM(C35:C38)" +"SUM(C41:C49)+C19+C27+C33" +"SUM(I54:I58)" +"IF(I59=I51,"""",""error"")" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"SUM(D10:H10)" +"SUM(I10:K10)" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"L10-M10" +"M10-Expenses!E9-'CapChrg-AllocExp'!E10" +"I10+J10-Expenses!D9-'CapChrg-AllocExp'!D10" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)+Expenses!E54" +"ROUND((_xll.HPVAL($A12,$A$1,""other"",$A$3,$A$4,$A$6)+_xll.HPVAL($A12,$A$1,""overview"",$A$3,$A$4,$A$6))/1000,0)" +"-5118-1114+641" +"ROUND(_xll.HPVAL($A13,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-M12" +"SUM(D10:D18)" +"M22-Expenses!E20-'CapChrg-AllocExp'!E21" +"I22+J22-Expenses!D20-'CapChrg-AllocExp'!D21" +"352+65" +"SUM(D22:D26)" +"M30-Expenses!E27-'CapChrg-AllocExp'!E28" +"I30+J30-Expenses!D27-'CapChrg-AllocExp'!D28" +"-96-32" +"ROUND(_xll.HPVAL($A31,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)+Expenses!E55" +"M31-Expenses!E28-Expenses!E55-'CapChrg-AllocExp'!E29" +"I31+J31-Expenses!D28-Expenses!D55-'CapChrg-AllocExp'!D29" +"SUM(D30:D32)" +"M36-Expenses!E32-'CapChrg-AllocExp'!E33" +"I36+J36-Expenses!D32-'CapChrg-AllocExp'!D33" +"-19642" +"754+1217" +"Greensheet!M88" +"M39-Expenses!E35-'CapChrg-AllocExp'!E37" +"I39+J39-Expenses!D35-'CapChrg-AllocExp'!D37" +"SUM(D38:D39)" +"SUM(D36:D39)" +"E36+E37+E40" +"M44-Expenses!E39-'CapChrg-AllocExp'!E40" +"I44+J44-Expenses!D39-'CapChrg-AllocExp'!D40" +"SUM(D42:D50)+D34+D28+D20" +"SUM(D52:D54)" +"D10+D14+D31+D32" +"D15+D16+D17+D24" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"SUM(D7:D15)" +"IF(C16-D16>0,C16-D16,)" +"14243*1.35" +"L16+I16+F16+C16" +"13235*1.35" +"14164+8697" +"18664+9697" +"(14164*1.35)+(2697*1.35)" +"6477*1.35" +"7712*1.35" +"SUM(G62:G66)" +"4656*1.35" +"SUM(D73:D77)" +"SUM(G75:G77)" +"12234*1.35" +"15379*1.35" +"10317*1.35" +"4999*1.35" +"23112*1.35" +"C144+C133+C122+C111+C100+C89+C78+C71+C60+C49+C38+C27+C16" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"E9" +"ROUND(_xll.HPVAL($A9,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"E9-D9" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$3,$A$4,$A$6)*0.8577/1000,0)" +"ROUND(_xll.HPVAL($A12,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-E11" +"SUM(D9:D17)" +"SUM(D20:D24)" +"SUM(D27:D29)" +"SUM(D34:D35)" +"SUM(D32:D35)" +"SUM(D37:D41)+D18+D25+D30" +"D43+D45+D47" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"E10" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)" +"E10-D10" +"ROUND(_xll.HPVAL($A10,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)" +"ROUND(L10-K10,0)" +"ROUND(_xll.HPVAL($A12,$A$1,$A$3,$A$4,$A$5,$A$6)*0.8577/1000,0)" +"ROUND(_xll.HPVAL(""ECT_INV_IRFX"",$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)-L12" +"SUM(D10:D18)" +"93+16" +"SUM(D21:D25)" +"SUM(D28:D30)" +"2272+1852" +"SUM(D35:D36)" +"SUM(D33:D36)" +"-SUM(D38:D42,D19,D26,D31)" +"SUM(D38:D44)+D31+D26+D19" +"_xll.HPVAL($A48,$A$1,$A$2,$A$4,$A$5,$A$6)/1000" +"-K46" +"D48+D46" +"_xll.HPVAL($A9,$A$47,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A9,$A$47,$A$3,$A$5,$A$6,$A$7)" +"+D9+E9" +"_xll.HPVAL($A9,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A9,$A$1,$A$3,$A$5,$A$6,$A$7)" +"+D9-H9" +"SUM(D9:D17)" +"SUM(D20:D24)" +"SUM(D27:D29)" +"SUM(D34:D35)" +"SUM(D32:D35)" +"SUM(D37:D41)+D18+D25+D30" +"_xll.HPVAL($A45,$A$47,""total_headcount"",$A$5,$A$6,$A$7)" +"_xll.HPVAL($A45,$A$1,""total_headcount"",$A$5,$A$6,$A$7)" +"D43+D45" +"'Old Mgmt Summary'!A3" +"'Q1 Mgmt Summary'!C8+'QTD Mgmt Summary'!C8" +"+C8-D8" +"'QTD Mgmt Summary'!I8+'Q1 Mgmt Summary'!I8" +"+C8-G8" +"+'Q1 Mgmt Summary'!C9+'QTD Mgmt Summary'!C9" +"SUM(C8:C16)" +"SUM(C19:C24)" +"SUM(C27:C29)" +"C39+C38+C37+C35+C30+C25+C17" +"+'[1]1Q'!C46+'[1]2QTD'!C46" +"SUM(C46:C47)" +"59009-6286" +"+C8-D8" +"15010+72" +"16105+169" +"(H8-G8)-I8" +"+C8-G8" +"55253+27841" +"31680-1729" +"10718+13150" +"10220+13596" +"22243-815" +"4814-671-1137" +"5562-1210-960" +"SUM(C8:C16)" +"4591+1462" +"5895+3806" +"943+452" +"1137+671" +"1210+960" +"SUM(C19:C24)" +"SUM(C27:C29)" +"26838-27505" +"3379+6134" +"2561+7811" +"1549-818" +"C39+C38+C37+C35+C30+C25+C17" +"SUM(C41)" +"+H47-G47" +"SUM(C46:C47)" +"'Old Mgmt Summary'!A3" +"GrossMargin!J10" +"GrossMargin!N10" +"-D8+C8" +"Expenses!D9+'CapChrg-AllocExp'!D10+'CapChrg-AllocExp'!K10" +"'CapChrg-AllocExp'!F10" +"(H8-G8)-I8" +"C8-G8" +"L8-M8" +"Expenses!D10+'CapChrg-AllocExp'!D11+'CapChrg-AllocExp'!K11+Expenses!D55" +"(GrossMargin!N14)" +"(Expenses!E13+'CapChrg-AllocExp'!E14+'CapChrg-AllocExp'!L14)" +"SUM(C8:C16)" +"SUM(D17:E17)" +"GrossMargin!J22" +"GrossMargin!N22" +"SUM(C19:C24)" +"GrossMargin!J31" +"GrossMargin!N31" +"Expenses!D29+'CapChrg-AllocExp'!D30+'CapChrg-AllocExp'!K30+Expenses!D56" +"SUM(C27:C29)" +"GrossMargin!J37" +"GrossMargin!N37" +"GrossMargin!J41" +"GrossMargin!N41" +"Expenses!D37+'CapChrg-AllocExp'!D38+'CapChrg-AllocExp'!K38" +"'CapChrg-AllocExp'!F38" +"C32+C33+C34" +"GrossMargin!J45" +"GrossMargin!N45" +"GrossMargin!J47" +"GrossMargin!N47" +"Expenses!D42+'CapChrg-AllocExp'!D43+'CapChrg-AllocExp'!K43" +"'CapChrg-AllocExp'!F43" +"GrossMargin!J51" +"GrossMargin!N51" +"Expenses!D52+'CapChrg-AllocExp'!D53+'CapChrg-AllocExp'!K53" +"SUM(C35:C39)+C17+C25+C30" +"Expenses!D46" +"'CapChrg-AllocExp'!K49" +"'CapChrg-AllocExp'!D45" +"D47-C47" +"'Old Mgmt Summary'!M56" +"'Old Mgmt Summary'!D56" +"H47-G47" +"SUM(C46:C47)" +"'GM-WklyChnge'!C52" +"'Expense Weekly Change'!D55+'Expense Weekly Change'!D56" +"'Expense Weekly Change'!D55+'Expense Weekly Change'!D56" +"'GM-WklyChnge'!D52" +"'Expense Weekly Change'!D44" +"'Expense Weekly Change'!D44" +"'GM-WklyChnge'!E52+'GM-WklyChnge'!F52+'GM-WklyChnge'!G52" +"'Expense Weekly Change'!D46+'Expense Weekly Change'!D48" +"'Expense Weekly Change'!D46+'Expense Weekly Change'!D48" +"SUM(E53:E56)" +"SUM(I53:I55)" +"SUM(I53:I55)" +"'[2]QTD Mgmt Summary'!$C$48" +"'[2]QTD Mgmt Summary'!$G$46" +"C48" +"G46" +"G46" +"+E61-E60" +"+I61-I60" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"SUM(D7:D18)" +"+D19-C19" +"14243*1.35" +"L19+I19+F19+C19" +"SUM(D21:D29)" +"13235*1.35" +"14164+8697" +"SUM(D32:D44)" +"18664+9697" +"(14164*1.35)+(2697*1.35)" +"SUM(D47:D57)" +"6477*1.35" +"SUM(D60:D66)" +"7712*1.35" +"SUM(D69:D73)" +"4656*1.35" +"SUM(G76:G81)" +"12234*1.35" +"C83+F83+I83+L83" +"15390*1.35" +"SUM(G93:G100)" +"SUM(D103:D112)" +"4999*1.35" +"SUM(D115:D131)" +"11556*1.35" +"SUM(D158:D160)" +"C156+C143+C132+C113+C92+C101+C83+C74+C67+C58+C45+C30+C19+C161" +"L163+I163+F163+C163+O161" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"SUM(E8:E9)" +"SUM(E10:K10)" +"SUM(E12:E15)" +"SUM(E44:E48)" +"SUM(E51:E72)" +"E10+E16+E20+E24+E28+E34+#REF!+E38+E42+E49+E76+E80+E84+E88" +"SUM(M96:M98)" +"SUM(M103:M103)" +"SUM(M121:M124)" +"SUM(M134)" +"M105+M113+M118+M126+M141+M131+M136+M100" +"SUM(T96:T334)" +"SUM(T335:Y335)" +"GrossMargin!N10" +"Expenses!E9+'CapChrg-AllocExp'!E10+'CapChrg-AllocExp'!L10" +"C9-D9" +"GrossMargin!J10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"GrossMargin!O10" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"Expenses!E10+'CapChrg-AllocExp'!E11+'CapChrg-AllocExp'!L11+Expenses!E55" +"Expenses!D55" +"Expenses!F55" +"SUM(C9:C17)" +"GrossMargin!N22" +"GrossMargin!J22" +"GrossMargin!O22" +"SUM(C20:C25)" +"GrossMargin!N31" +"GrossMargin!J31" +"GrossMargin!O31" +"Expenses!E29+Expenses!E56+'CapChrg-AllocExp'!E30+'CapChrg-AllocExp'!L30" +"Expenses!D56" +"Expenses!F56" +"SUM(C28:C30)" +"GrossMargin!N37" +"GrossMargin!J37" +"GrossMargin!O37" +"GrossMargin!N41" +"Expenses!E37+'CapChrg-AllocExp'!E38+'CapChrg-AllocExp'!L38" +"GrossMargin!J41" +"'CapChrg-AllocExp'!D38" +"Expenses!D37" +"'CapChrg-AllocExp'!K38" +"GrossMargin!O41" +"'CapChrg-AllocExp'!F38" +"Expenses!F37" +"GrossMargin!N45" +"GrossMargin!J45" +"GrossMargin!O45" +"GrossMargin!N51" +"GrossMargin!J51" +"GrossMargin!O51" +"GrossMargin!N47" +"GrossMargin!J47" +"GrossMargin!O47" +"SUM(C36:C42)+C18+C26+C31" +"Expenses!E46" +"'CapChrg-AllocExp'!L49" +"GrossMargin!N49" +"Expenses!E48" +"GrossMargin!J49" +"Expenses!D48" +"GrossMargin!O49" +"Expenses!F48" +"'CapChrg-AllocExp'!E45" +"'CapChrg-AllocExp'!D45" +"'CapChrg-AllocExp'!F45" +"SUM(C44:C53)" +"D56-M56" +"SUM(C54:C56)" +"'GM-WklyChnge'!D52" +"Y9" +"SUM(Z9:AC9)" +"C9-D9" +"SUM(G9:I9)" +"J9-M9-N9" +"ROUND(SUM(Q9:U9),0)" +"_xll.HPVAL($X9,$X$1,Y$1,$X$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X9,$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X10,$X$1,Y$1,$X$2,$X$3,$X$5)/1000-_xll.HPVAL(""gencos"",$X$1,Y$1,$X$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X10,$X$1,AA$1,$X$2,$X$3,$X$5)/1000-AA29" +"_xll.HPVAL($X10,$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000-_xll.HPVAL(""gencos"",$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X10,$AE$2,AG$1,$AF$2,$X$3,$X$5)/1000-AG29" +"_xll.HPVAL($X11,$X$1,""other"",$X$2,$X$3,$X$5)/1000+_xll.HPVAL($X11,$X$1,""overview"",$X$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X11,$X$1,AB$1,$X$2,$X$3,$X$5)/1000*0.8577" +"_xll.HPVAL($X11,$AE$2,""other"",$AF$2,$X$3,$X$5)/1000+_xll.HPVAL($X11,$AE$2,""overview"",$AF$2,$X$3,$X$5)/1000" +"_xll.HPVAL($X11,$AE$2,AH$1,$AF$2,$X$3,$X$5)/1000*0.8577" +"_xll.HPVAL($X12,$X$1,Y$1,$X$2,$X$3,$X$5)/1000-Y11" +"_xll.HPVAL($X12,$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000-AE11" +"SUM(C9:C18)" +"SUM(C21:C26)" +"_xll.HPVAL($X29,$X$1,Y$1,$X$2,$X$3,$X$5)/1000+Z29" +"6605+8789" +"_xll.HPVAL($X29,$AE$2,AE$1,$AF$2,$X$3,$X$5)/1000+AF29" +"35122+34587" +"SUM(C29:C32)" +"SUM(C39:C43)+C19+C27+C33" +"SUM(C45:C53)" +"12000+8600" +"SUM(C55:C57)" +"ROUND(_xll.HPVAL($A10,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A10,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)" +"ROUND(D10-E10,0)" +"D10+H10+L10+P10" +"ROUND(_xll.HPVAL($A11,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)-D30" +"ROUND(_xll.HPVAL($A11,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E30" +"ROUND((_xll.HPVAL($A12,D$1,""other"",F$1,$A$3,$A$4)+_xll.HPVAL($A12,D$1,""overview"",F$1,$A$3,$A$4)-(_xll.HPVAL($A12,D$1,""tot_ops_expenses"",F$1,$A$3,$A$4)*0.8577)-(_xll.HPVAL($A12,D$1,""tot_allocation"",F$1,$A$3,$A$4)*0.8577))/1000,0)" +"ROUND((_xll.HPVAL($A12,E$1,""other"",F$1,$A$3,$A$4)+_xll.HPVAL($A12,E$1,""overview"",F$1,$A$3,$A$4)-(_xll.HPVAL($A12,E$1,""tot_ops_expenses"",F$1,$A$3,$A$4)*0.8577)-(_xll.HPVAL($A12,E$1,""tot_allocation"",F$1,$A$3,$A$4)*0.8577))/1000,0)" +"ROUND(_xll.HPVAL($A13,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)-D12" +"ROUND(_xll.HPVAL($A13,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E12" +"SUM(D10:D19)" +"SUM(D22:D27)" +"SUM(D30:D33)" +"ROUND(_xll.HPVAL($A44,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E54" +"ROUND(_xll.HPVAL($A44,H$1,$A$2,J$1,$A$3,$A$4)/1000,0)-H54" +"SUM(D40:D44)+D20+D28+D34" +"ROUND(_xll.HPVAL($A50,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)-D52" +"ROUND(_xll.HPVAL($A50,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E52" +"-ROUND(_xll.HPVAL($A52,D$1,""cap_chrg"",F$1,$A$3,$A$4)/1000,0)" +"-ROUND(_xll.HPVAL($A52,E$1,""cap_chrg"",F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A54,E$1,""gross_margin"",F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A54,H$1,""gross_margin"",J$1,$A$3,$A$4)/1000,0)" +"SUM(D46:D54)" +"I58" +"SUM(D56:D58)" +"GrossMargin!D10-[2]GrossMargin!D10" +"GrossMargin!H10-[2]GrossMargin!G10" +"SUM(C9:G9)" +"SUM(H9:J9)" +"SUM(C9:C17)" +"GrossMargin!H27-[2]GrossMargin!G29" +"SUM(C21:C26)" +"GrossMargin!F33-[2]GrossMargin!F36" +"GrossMargin!H33-[2]GrossMargin!G36" +"SUM(C30:C32)" +"SUM(C38:C39)" +"SUM(C36:C39)" +"SUM(C42:C50)+C19+C28+C34" +"SUM(I55:I59)" +"IF(I60=I52,"""",""error"")" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"SUM(D10:I10)" +"SUM(J10:L10)" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"M10-N10" +"N10-Expenses!E9-'CapChrg-AllocExp'!E10" +"J10+K10-Expenses!D9-'CapChrg-AllocExp'!D10" +"58447+Expenses!E55" +"ROUND((_xll.HPVAL($A12,$A$1,""other"",$A$3,$A$4,$A$6)+_xll.HPVAL($A12,$A$1,""overview"",$A$3,$A$4,$A$6))/1000,0)" +"719+693-883" +"ROUND(_xll.HPVAL($A13,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-N12" +"SUM(D10:D18)" +"N22-Expenses!E20-'CapChrg-AllocExp'!E21" +"J22+K22-Expenses!D20-'CapChrg-AllocExp'!D21" +"655+132" +"SUM(D22:D27)" +"3553" +"9300+3300" +"N31-Expenses!E28-'CapChrg-AllocExp'!E29" +"J31+K31-Expenses!D28-'CapChrg-AllocExp'!D29" +"-6139+Expenses!E56" +"N32-Expenses!E29-Expenses!E56-'CapChrg-AllocExp'!E30" +"J32+K32-Expenses!D29-Expenses!D56-'CapChrg-AllocExp'!D30" +"4169+5642" +"SUM(D31:D33)" +"N37-Expenses!E33-'CapChrg-AllocExp'!E34" +"J37+K37-Expenses!D33-'CapChrg-AllocExp'!D34" +"-14857+384" +"-297+47" +"Greensheet!M88" +"N40-Expenses!E36-'CapChrg-AllocExp'!E38" +"J40+K40-Expenses!D36-'CapChrg-AllocExp'!D38" +"SUM(D39:D40)" +"SUM(D37:D40)" +"E37+E38+E41" +"SUM(R37:R41)" +"N45-Expenses!E40-'CapChrg-AllocExp'!E41" +"J45+K45-Expenses!D40-'CapChrg-AllocExp'!D41" +"38074+5064" +"SUM(D43:D51)+D35+D29+D20" +"D10+D14+D32+D33" +"D15+D16+D17+D24" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"SUM(D7:D15)" +"IF(C16-D16>0,C16-D16,)" +"14243*1.35" +"L16+I16+F16+C16" +"13235*1.35" +"14164+8697" +"18664+9697" +"(14164*1.35)+(2697*1.35)" +"6477*1.35" +"7712*1.35" +"SUM(G62:G66)" +"4656*1.35" +"SUM(D73:D77)" +"SUM(G75:G77)" +"12234*1.35" +"15379*1.35" +"10317*1.35" +"4999*1.35" +"23112*1.35" +"C144+C133+C122+C111+C100+C89+C78+C71+C60+C49+C38+C27+C16" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"E9" +"ROUND(_xll.HPVAL($A9,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"E9-D9" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$3,$A$4,$A$6)*0.8577/1000,0)" +"ROUND(_xll.HPVAL($A12,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-E11" +"SUM(D9:D17)" +"SUM(D20:D25)" +"SUM(D28:D30)" +"SUM(D35:D36)" +"SUM(D33:D36)" +"SUM(D38:D42)+D18+D26+D31" +"D44+D46+D48" +"8218-2491" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"Expenses!D9-[2]Expenses!D9" +"E9-D9" +"SUM(D9:D17)" +"SUM(D20:D25)" +"SUM(D28:D30)" +"SUM(F35:F36)" +"SUM(D33:D36)" +"H40" +"SUM(D38:D42)+D18+D26+D31" +"H40" +"D44+D46+D48" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"'Old Mgmt Summary'!A3" +"E10" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)" +"E10-D10" +"ROUND(_xll.HPVAL($A10,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)" +"ROUND(L10-K10,0)" +"7642-1779" +"ROUND(_xll.HPVAL($A12,$A$1,$A$3,$A$4,$A$5,$A$6)*0.8577/1000,0)" +"ROUND(_xll.HPVAL(""ECT_INV_IRFX"",$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)-L12" +"ROUND(_xll.HPVAL($A14,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)/2" +"SUM(D10:D18)" +"93+16" +"SUM(D21:D26)" +"SUM(D29:D31)" +"2049+1805" +"SUM(D36:D37)" +"SUM(D34:D37)" +"SUM(M34:M38)" +"-SUM(D39:D43,D19,D27,D32)" +"SUM(D39:D45)+D32+D27+D19" +"_xll.HPVAL($A49,$A$1,$A$2,$A$4,$A$5,$A$6)/1000" +"-K47" +"D49+D47" +"_xll.HPVAL($A9,$A$48,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A9,$A$48,$A$3,$A$5,$A$6,$A$7)" +"+D9+E9" +"_xll.HPVAL($A9,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A9,$A$1,$A$3,$A$5,$A$6,$A$7)" +"+D9-H9" +"SUM(D9:D17)" +"SUM(D20:D25)" +"SUM(D28:D30)" +"SUM(D35:D36)" +"SUM(D33:D36)" +"SUM(D38:D42)+D18+D26+D31" +"_xll.HPVAL($A46,$A$48,""total_headcount"",$A$5,$A$6,$A$7)" +"_xll.HPVAL($A46,$A$1,""total_headcount"",$A$5,$A$6,$A$7)" +"D44+D46" +"SUM(B4:B49)" +"COUNT(C5:C17)" +"SUM(M5:M17)" +"SUM(T5:U5)" +"N5*M5*-1" +"+J5+1-I5" +"K5*S5" +"L5*S5*-1" +"COUNT(C20:C22)" +"SUM(M20:M22)" +"COUNT(C25:C29)" +"SUM(M25:M29)" +"COUNT(C32)" +"SUM(M32)" +"COUNT(C35:C42)" +"SUM(M35:M42)" +"SUM(D3:E3)" +"F3*G3" +"G5" +"-D7" +"SUM(H3:H9)" +"-Inventory!F4*30/1000" +"-E5" +"-6000*8*5/1000" +"6000*8*1/1000" +"-388*22" +"-SUM(Inventory!F5:F8)*80/1000" +"SUM(E3:E9)" +"E1" +"+AVERAGE(D4:E4)" +"(G4-F4)" +"H4/G4" +"+J4*H4" +"SUM(J4:J10)" +"+SUM(K4:K10)" +"(C6+B6)/2" +"'[15]Monthly Prices'!$C$3" +"'[15]Monthly Prices'!$B$3" +"'[15]Monthly Prices'!$F$3" +"'[15]Monthly Prices'!$I$3" +"'[15]Monthly Prices'!$C$4" +"'[15]Monthly Prices'!$B$4" +"'[15]Monthly Prices'!$F$4" +"'[15]Monthly Prices'!$I$4" +"'[15]Monthly Prices'!$C$5" +"'[15]Monthly Prices'!$B$5" +"'[15]Monthly Prices'!$I$5" +"AVERAGE('[15]Monthly Prices'!$C$5:$C$7)" +"AVERAGE('[15]Monthly Prices'!$F$5:$F$7)" +"AVERAGE('[15]Monthly Prices'!$C$8:$C$10)" +"AVERAGE('[4]Monthly Prices'!$F$3:$F$10)" +"AVERAGE('[15]Monthly Prices'!$C$11:$C$22)" +"AVERAGE('[4]Monthly Prices'!$F$11:$F$22)" +"'[15]Monthly Prices'!$D3" +"'[15]Monthly Prices'!$C3" +"'[15]Monthly Prices'!$B3" +"'[15]Monthly Prices'!$F3" +"'[15]Monthly Prices'!$G3" +"'[15]Monthly Prices'!$E3" +"'[15]Monthly Prices'!$J3" +"'[15]Monthly Prices'!$I3" +"'[15]Monthly Prices'!$K3" +"'[15]Monthly Prices'!$H3" +"AVERAGE('[15]Monthly Prices'!$D$5:$D$7)" +"AVERAGE('[15]Monthly Prices'!$B$5:$B$7)" +"AVERAGE('[15]Monthly Prices'!$G$5:$G$7)" +"AVERAGE('[15]Monthly Prices'!$E$5:$E$7)" +"AVERAGE('[15]Monthly Prices'!$J$5:$J$7)" +"AVERAGE('[15]Monthly Prices'!$I$5:$I$7)" +"AVERAGE('[15]Monthly Prices'!$K$5:$K$7)" +"AVERAGE('[15]Monthly Prices'!$H$5:$H$7)" +"AVERAGE('[15]Monthly Prices'!$D$8:$D$10)" +"AVERAGE('[15]Monthly Prices'!$B$8:$B$10)" +"AVERAGE('[15]Monthly Prices'!$F$8:$F$10)" +"AVERAGE('[15]Monthly Prices'!$G$8:$G$10)" +"AVERAGE('[15]Monthly Prices'!$E$8:$E$10)" +"AVERAGE('[15]Monthly Prices'!$J$8:$J$10)" +"AVERAGE('[15]Monthly Prices'!$I$8:$I$10)" +"AVERAGE('[15]Monthly Prices'!$K$8:$K$10)" +"AVERAGE('[15]Monthly Prices'!$H$8:$H$10)" +"AVERAGE('[15]Monthly Prices'!$D$3:$D$10)" +"AVERAGE('[15]Monthly Prices'!$C$3:$C$10)" +"AVERAGE('[15]Monthly Prices'!$B$3:$B$10)" +"AVERAGE('[15]Monthly Prices'!$F$3:$F$10)" +"AVERAGE('[15]Monthly Prices'!$G$3:$G$10)" +"AVERAGE('[15]Monthly Prices'!$E$3:$E$10)" +"AVERAGE('[15]Monthly Prices'!$J$3:$J$10)" +"AVERAGE('[15]Monthly Prices'!$I$3:$I$10)" +"AVERAGE('[15]Monthly Prices'!$K$3:$K$10)" +"AVERAGE('[15]Monthly Prices'!$H$3:$H$10)" +"AVERAGE('[15]Monthly Prices'!$D$11:$D$22)" +"AVERAGE('[15]Monthly Prices'!$B$11:$B$22)" +"AVERAGE('[15]Monthly Prices'!$F$11:$F$22)" +"AVERAGE('[15]Monthly Prices'!$G$11:$G$22)" +"AVERAGE('[15]Monthly Prices'!$E$11:$E$22)" +"AVERAGE('[15]Monthly Prices'!$J$11:$J$22)" +"AVERAGE('[15]Monthly Prices'!$I$11:$I$22)" +"AVERAGE('[15]Monthly Prices'!$K$11:$K$22)" +"AVERAGE('[15]Monthly Prices'!$H$11:$H$22)" +"AVERAGE('[15]Monthly Prices'!$D$23:$D$34)" +"AVERAGE('[15]Monthly Prices'!$C$23:$C$34)" +"AVERAGE('[15]Monthly Prices'!$B$23:$B$34)" +"AVERAGE('[15]Monthly Prices'!$F$23:$F$34)" +"AVERAGE('[15]Monthly Prices'!$G$23:$G$34)" +"AVERAGE('[15]Monthly Prices'!$E$23:$E$34)" +"AVERAGE('[15]Monthly Prices'!$J$23:$J$34)" +"AVERAGE('[15]Monthly Prices'!$I$23:$I$34)" +"AVERAGE('[15]Monthly Prices'!$K$23:$K$34)" +"AVERAGE('[15]Monthly Prices'!$H$23:$H$34)" +"AVERAGE('[15]Monthly Prices'!$D$35:$D$46)" +"AVERAGE('[15]Monthly Prices'!$C$35:$C$46)" +"AVERAGE('[15]Monthly Prices'!$B$35:$B$46)" +"AVERAGE('[15]Monthly Prices'!$F$35:$F$46)" +"AVERAGE('[15]Monthly Prices'!$G$35:$G$46)" +"AVERAGE('[15]Monthly Prices'!$E$35:$E$46)" +"AVERAGE('[15]Monthly Prices'!$J$35:$J$46)" +"AVERAGE('[15]Monthly Prices'!$I$35:$I$46)" +"AVERAGE('[15]Monthly Prices'!$K$35:$K$46)" +"AVERAGE('[15]Monthly Prices'!$H$35:$H$46)" +"AVERAGE('[15]Monthly Prices'!$D$47:$D$58)" +"AVERAGE('[15]Monthly Prices'!$C$47:$C$58)" +"AVERAGE('[15]Monthly Prices'!$B$47:$B$58)" +"AVERAGE('[15]Monthly Prices'!$F$47:$F$58)" +"AVERAGE('[15]Monthly Prices'!$G$47:$G$58)" +"AVERAGE('[15]Monthly Prices'!$E$47:$E$58)" +"AVERAGE('[15]Monthly Prices'!$J$47:$J$58)" +"AVERAGE('[15]Monthly Prices'!$I$47:$I$58)" +"AVERAGE('[15]Monthly Prices'!$K$47:$K$58)" +"AVERAGE('[15]Monthly Prices'!$H$47:$H$58)" +"AVERAGE('[15]Monthly Prices'!$D$59:$D$62)" +"AVERAGE('[15]Monthly Prices'!$C$59:$C$62)" +"AVERAGE('[15]Monthly Prices'!$B$59:$B$62)" +"AVERAGE('[15]Monthly Prices'!$F$59:$F$62)" +"AVERAGE('[15]Monthly Prices'!$G$59:$G$62)" +"AVERAGE('[15]Monthly Prices'!$E$59:$E$62)" +"AVERAGE('[15]Monthly Prices'!$J$59:$J$62)" +"AVERAGE('[15]Monthly Prices'!$I$59:$I$62)" +"AVERAGE('[15]Monthly Prices'!$K$59:$K$62)" +"AVERAGE('[15]Monthly Prices'!$H$59:$H$62)" +"AVERAGE([3]Sheet1!$L$13:$N$23)" +"AVERAGE([3]Sheet1!$Q$13:$S$23)" +"AVERAGE([3]Sheet1!$V$13:$X$23)" +"AVERAGE([3]Sheet1!$AA$13:$AC$23)" +"AVERAGE([3]Sheet1!$AF$13:$AH$23)" +"AVERAGE([3]Sheet1!$AK$13:$AM$23)" +"AVERAGE([3]Sheet1!$AP$13:$AR$23)" +"AVERAGE([3]Sheet1!$L$24:$N$24,[3]Sheet1!$L$27:$N$37)" +"AVERAGE([3]Sheet1!$Q$24:$S$24,[3]Sheet1!$Q$27:$S$37)" +"AVERAGE([3]Sheet1!$V$24:$X$24,[3]Sheet1!$V$27:$X$37)" +"AVERAGE([3]Sheet1!$AA$24:$AC$24,[3]Sheet1!$AA$27:$AC$37)" +"AVERAGE([3]Sheet1!$AF$24:$AH$24,[3]Sheet1!$AF$27:$AH$37)" +"AVERAGE([3]Sheet1!$AK$24:$AM$24,[3]Sheet1!$AK$27:$AM$37)" +"AVERAGE([3]Sheet1!$AP$24:$AR$24,[3]Sheet1!$AP$27:$AR$37)" +"AVERAGE([3]Sheet1!$Q43:$S43)" +"AVERAGE([3]Sheet1!$V43:$X43)" +"AVERAGE([3]Sheet1!$AA43:$AC43)" +"AVERAGE([3]Sheet1!$AF43:$AH43)" +"AVERAGE([3]Sheet1!$AK43:$AM43)" +"AVERAGE([3]Sheet1!$AP43:$AR43)" +"S124+852147" +"SUM(I7:I7)" +"SUM(J7:L7)" +"1500000" +"R124" +"+R124" +"-43800-65700-109500" +"566642+682159" +"V108" +"G124" +"J124" +"H124" +"I124" +"L124" +"K124" +"M124" +"N124" +"O124" +"P124" +"Q124" +"F124" +"E124" +"1798444-1821940" +"2026595-1940247" +"(-SUM(I7:I89)+I96)" +"-104022.685103409-156802" +"-SUM(L7:L89)+L96" +"SUM(I7:I92)" +"SUM(N95:O95)" +"+K96+L96+J96+I96" +"SUM(E105:V105)" +"SUM(G105:P105)" +"-65232-F105" +"483+248+960" +"409315-SUM(E105:T105)-V105" +"39277-F106" +"8519+2919+4674" +"-345503-SUM(E106:T106)" +"-15005-F107" +"8895+4938+3090" +"-65165-SUM(E107:T107)" +"51603-F108" +"8116+4488+2823" +"679961-SUM(E108:T108)-V108" +"-9139-F109" +"4867+3045" +"-413984-SUM(E109:T109)" +"66986-F110" +"7083+12792+4443" +"-86048-SUM(E110:T110)" +"49752-F111" +"7634+4777+13788" +"403957-SUM(E111:T111)" +"69221-F112" +"7612+4764+13752" +"318636-SUM(E112:T112)" +"70818-F113" +"5905+3695+10664" +"-281203-SUM(E113:T113)" +"14624-F114" +"4742+2956+8544" +"115474-SUM(E114:T114)" +"244186-F115" +"52069-SUM(E115:T115)" +"23391-F116" +"8682+5436+15696" +"18316-SUM(E116:T116)" +"48086-F117" +"156430-SUM(E117:T117)" +"-17231-F118" +"-49194-SUM(E118:T118)" +"-11279-F119" +"12874+4504+7107" +"-1224133-SUM(E119:T119)-V119" +"420193-F120" +"7695+4817+13884" +"196227-SUM(E120:T120)" +"55895-F121" +"6876+4305+12408" +"234873-SUM(E121:T121)" +"64504-F122" +"4551+3081+8883" +"-167838-SUM(E122:T122)" +"SUM(E105:E122)" +"SUM(C5:P5)" +"-24040-2500" +"-15961-2500" +"-23581-2500" +"-495146-2500" +"-107455-2500" +"44063-2500" +"69357-2500" +"-9645-2500" +"-12559-2500" +"1768151-2500-691733" +"-90641-2500" +"-75359-2500" +"8413-2500" +"908091-2500" +"-1355522-2500" +"-495178-2500" +"SUM(C5:C22)" +"SUM(S2:S22)" +"C24" +"SUM(C28:R28)" +"B1" +"$C$4" +"$D$4" +"'[15]Monthly Prices'!$A2" +"'[15]Monthly Prices'!$B2" +"'[5]Monthly Prices'!$B2" +"B5" +"'[15]Monthly Prices'!$C2" +"'[5]Monthly Prices'!$C2" +"B5" +"'[15]Monthly Prices'!$D2" +"'[5]Monthly Prices'!$D2" +"B5" +"'[15]Monthly Prices'!$E2" +"'[5]Monthly Prices'!$E2" +"B5" +"'[15]Monthly Prices'!$F2" +"'[5]Monthly Prices'!$F2" +"B5" +"'[15]Monthly Prices'!$G2" +"'[5]Monthly Prices'!$G2" +"'[15]Monthly Prices'!$H2" +"'[5]Monthly Prices'!$H2" +"'[15]Monthly Prices'!$I2" +"'[5]Monthly Prices'!$I2" +"'[15]Monthly Prices'!$J2" +"'[5]Monthly Prices'!$J2" +"'[15]Monthly Prices'!$K2" +"'[5]Monthly Prices'!$K2" +"B2&"" ""&B1" +"[1]Volumes!A97" +"[1]Volumes!L97" +"[1]Volumes!N97" +"[1]Volumes!R97" +"[1]Volumes!J97" +"[1]Volumes!D97" +"[1]Volumes!F97" +"[1]Volumes!H97" +"[1]Volumes!P97" +"[1]Volumes!C97" +"[1]Volumes!M97" +"[1]Volumes!S97" +"[1]Volumes!K97" +"[1]Volumes!E97" +"[1]Volumes!G97" +"[1]Volumes!I97" +"[1]Volumes!Q97" +"SUM(B4:W67)" +"'[1]Volume Data'!L1" +"AVERAGE([8]Sheet1!$B$3:$Y$93)" +"AVERAGE([8]Sheet1!$B$94:$Y$185)" +"AVERAGE([8]Sheet1!$B$278:$Y$642)" +"+B20-3.5" +"+D20-2.5" +"+B12/1.95583" +"AVERAGE([7]Sheet1!$B$3:$Y$93)" +"AVERAGE([7]Sheet1!$B$94:$Y$185)" +"AVERAGE([7]Sheet1!$B$278:$Y$642)" +"+B28-1.25" +"AVERAGE([6]Sheet1!$B$3:$Y$93)" +"AVERAGE([6]Sheet1!$B$94:$Y$185)" +"AVERAGE([6]Sheet1!$B$278:$Y$642)" +"AVERAGE([11]Sheet1!$B$3:$Y$93)" +"AVERAGE([11]Sheet1!$B$94:$Y$185)" +"AVERAGE([11]Sheet1!$B$278:$Y$642)" +"+K28" +"+M28-2.5" +"AVERAGE([9]Sheet1!$B$3:$Y$93)" +"AVERAGE([9]Sheet1!$B$94:$Y$185)" +"AVERAGE([9]Sheet1!$B$278:$Y$642)" +"AVERAGE([12]Sheet1!$B$3:$Y$93)" +"AVERAGE([12]Sheet1!$B$94:$Y$185)" +"AVERAGE([12]Sheet1!$B$278:$Y$642)" +"AVERAGE([10]Sheet1!$B$3:$Y$93)" +"AVERAGE([10]Sheet1!$B$94:$Y$185)" +"AVERAGE([10]Sheet1!$B$278:$Y$642)" +"AVERAGE([13]Sheet1!$B$3:$Y$93)" +"AVERAGE([13]Sheet1!$B$94:$Y$185)" +"AVERAGE([13]Sheet1!$B$278:$Y$642)" +"AVERAGE([14]Sheet1!$B$5:$Y$95)" +"AVERAGE([14]Sheet1!$B$5:$Y$279)" +"AVERAGE([14]Sheet1!$B$280:$Y$644)" +"SUM(H4:H5)" +"SUM(H8:H10)" +"SUM(H13:H16)" +"SUM(H4+H8+H10+H14+H19+H27+H29)" +"SUM(C34/C33)" +"SUM(I4+I8+I10+I14+I19+I27+I29)" +"SUM(C37/C36)" +"SUM(H5+H9+H13)" +"SUM(I5+I9+I13)" +"SUM(H28)" +"SUM(I28)" +"SUM(C61/C60)" +"SUM(21+H20+H21+H22+H25+H26)" +"SUM(17+I20+I21+I22+I25+I26)" +"VLOOKUP(B7,'[1]012'!$A$8:$M$44,2,FALSE)" +"VLOOKUP(B7,'[1]012'!$A$8:$M$44,12,FALSE)" +"VLOOKUP(B7,'[1]012'!$A$8:$M$44,13,FALSE)" +"+E7-F7" +"+F7+I7" +"+F8" +"24775.5+34.08" +"339.82+716.56+179.14+29.4-120.29-4.58-2596.18+2630.8" +"SUM(E7:E16)" +"VLOOKUP(B20,'[1]016'!$A$8:$M$122,2,FALSE)" +"VLOOKUP(B20,'[1]016'!$A$8:$N$106,13,FALSE)" +"VLOOKUP(B20,'[1]016'!$A$8:$N$106,14,FALSE)" +"SUM(E20:E31)" +"VLOOKUP(B35,'[1]051'!$A$8:$M$44,2,FALSE)" +"VLOOKUP($B$35,'[1]051'!$A$8:$M$106,9,FALSE)" +"VLOOKUP($B$35,'[1]051'!$A$8:$M$106,10,FALSE)" +"J35-E35" +"#REF!-M35" +"SUM(E35)" +"VLOOKUP(B39,'[1]054'!$A$8:$M$44,2,FALSE)" +"VLOOKUP(B39,'[1]054'!$A$8:$M$106,8,FALSE)" +"VLOOKUP(B39,'[1]054'!$A$8:$M$106,9,FALSE)" +"VLOOKUP($B$40,'[1]054'!$A$8:$M$106,8,FALSE)" +"VLOOKUP($B$40,'[1]054'!$A$8:$M$106,9,FALSE)" +"SUM(E39:E40)" +"VLOOKUP(B44,'[1]078'!$A$8:$M$44,2,FALSE)" +"VLOOKUP($B$44,'[1]078'!$A$8:$M$106,11,FALSE)" +"VLOOKUP($B$44,'[1]078'!$A$8:$M$106,12,FALSE)" +"VLOOKUP($B$45,'[1]078'!$A$8:$M$106,11,FALSE)" +"VLOOKUP($B$46,'[1]078'!$A$8:$M$106,11,FALSE)" +"VLOOKUP($B$46,'[1]078'!$A$8:$M$106,12,FALSE)" +"VLOOKUP($B$47,'[1]078'!$A$8:$M$106,11,FALSE)" +"VLOOKUP($B$47,'[1]078'!$A$8:$M$106,12,FALSE)" +"VLOOKUP($B$48,'[1]078'!$A$8:$M$106,11,FALSE)" +"VLOOKUP($B$48,'[1]078'!$A$8:$M$106,12,FALSE)" +"VLOOKUP($B$49,'[1]078'!$A$8:$M$106,11,FALSE)" +"VLOOKUP($B$49,'[1]078'!$A$8:$M$106,12,FALSE)" +"VLOOKUP($B$50,'[1]078'!$A$8:$M$106,11,FALSE)" +"VLOOKUP($B$50,'[1]078'!$A$8:$M$106,12,FALSE)" +"VLOOKUP($B$51,'[1]078'!$A$8:$M$106,11,FALSE)" +"VLOOKUP($B$51,'[1]078'!$A$8:$M$106,12,FALSE)" +"VLOOKUP($B$52,'[1]078'!$A$8:$M$106,11,FALSE)" +"VLOOKUP($B$52,'[1]078'!$A$8:$M$106,12,FALSE)" +"VLOOKUP($B$53,'[1]078'!$A$8:$M$106,11,FALSE)" +"VLOOKUP($B$53,'[1]078'!$A$8:$M$106,12,FALSE)" +"VLOOKUP($B$54,'[1]078'!$A$8:$M$106,11,FALSE)" +"VLOOKUP($B$54,'[1]078'!$A$8:$M$106,12,FALSE)" +"VLOOKUP($B$55,'[1]078'!$A$8:$M$106,11,FALSE)" +"VLOOKUP($B$55,'[1]078'!$A$8:$M$106,12,FALSE)" +"VLOOKUP($B$56,'[1]078'!$A$8:$M$106,11,FALSE)" +"VLOOKUP($B$56,'[1]078'!$A$8:$M$106,12,FALSE)" +"SUM(E44:E56)" +"VLOOKUP(B60,'[1]488'!$A$8:$M$44,2,FALSE)" +"VLOOKUP($B$60,'[1]488'!$A$8:$M$106,12,FALSE)" +"VLOOKUP($B$60,'[1]488'!$A$8:$M$106,13,FALSE)" +"VLOOKUP($B$61,'[1]488'!$A$8:$M$106,12,FALSE)" +"VLOOKUP($B$61,'[1]488'!$A$8:$M$106,13,FALSE)" +"VLOOKUP($B$62,'[1]488'!$A$8:$M$106,12,FALSE)" +"VLOOKUP($B$62,'[1]488'!$A$8:$M$106,13,FALSE)" +"VLOOKUP($B$63,'[1]488'!$A$8:$M$106,12,FALSE)" +"VLOOKUP($B$63,'[1]488'!$A$8:$M$106,13,FALSE)" +"VLOOKUP($B$64,'[1]488'!$A$8:$M$106,12,FALSE)" +"VLOOKUP($B$64,'[1]488'!$A$8:$M$106,13,FALSE)" +"VLOOKUP($B$65,'[1]488'!$A$8:$M$106,12,FALSE)" +"VLOOKUP($B$65,'[1]488'!$A$8:$M$106,13,FALSE)" +"VLOOKUP($B$66,'[1]488'!$A$8:$M$106,12,FALSE)" +"VLOOKUP($B$66,'[1]488'!$A$8:$M$106,13,FALSE)" +"VLOOKUP($B$67,'[1]488'!$A$8:$M$106,12,FALSE)" +"VLOOKUP($B$67,'[1]488'!$A$8:$M$106,13,FALSE)" +"VLOOKUP($B$68,'[1]488'!$A$8:$M$106,12,FALSE)" +"VLOOKUP($B$68,'[1]488'!$A$8:$M$106,13,FALSE)" +"SUM(E60:E68)" +"VLOOKUP(B72,'[1]495'!$A$8:$M$44,2,FALSE)" +"VLOOKUP($B$72,'[1]495'!$A$8:$M$106,9,FALSE)" +"VLOOKUP($B$72,'[1]495'!$A$8:$M$106,10,FALSE)" +"VLOOKUP(B76,'[1]496'!$A$8:$M$44,2,FALSE)" +"VLOOKUP($B$76,'[1]496'!$A$8:$N$106,13,FALSE)" +"VLOOKUP($B$76,'[1]496'!$A$8:$N$106,14,FALSE)" +"VLOOKUP($B$77,'[1]496'!$A$8:$N$106,13,FALSE)" +"VLOOKUP($B$77,'[1]496'!$A$8:$N$106,14,FALSE)" +"VLOOKUP($B$78,'[1]496'!$A$8:$N$106,13,FALSE)" +"VLOOKUP($B$78,'[1]496'!$A$8:$N$106,14,FALSE)" +"VLOOKUP($B$79,'[1]496'!$A$8:$N$106,13,FALSE)" +"VLOOKUP($B$79,'[1]496'!$A$8:$N$106,14,FALSE)" +"VLOOKUP($B$80,'[1]496'!$A$8:$N$106,13,FALSE)" +"VLOOKUP($B$80,'[1]496'!$A$8:$N$106,14,FALSE)" +"SUM(E76:E80)" +"SUM(E7:E81)/2" +"+'[3]Mgmt Summary'!C9+'[4]Mgmt Summary'!C9+'Mgmt Summary'!C9" +"C9-D9" +"SUM(G9:I9)" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"'CapChrg-AllocExp'!M10" +"ROUND(SUM(Q9:U9),0)" +"+'CapChrg-AllocExp'!F15" +"+'CapChrg-AllocExp'!M15" +"'CapChrg-AllocExp'!F17" +"Expenses!F16" +"'CapChrg-AllocExp'!M17" +"SUM(C9:C18)" +"+C19-D19" +"SUM(H9:H17)" +"SUM(I16:I18)" +"SUM(K16:K17)" +"'CapChrg-AllocExp'!F21" +"SUM(C19:C24)" +"D27-M27" +"SUM(C25:C27)" +"+'GM-WklyChnge'!C37" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!D9-[5]Expenses!D9" +"D9-C9" +"SUM(C9:C17)" +"+Expenses!D20-[5]Expenses!$D$20" +"SUM(C18:C21)" +"Expenses!D28-[1]Expenses!D35" +"+D9+E9" +"+D9-H9" +"_xll.HPVAL($A10,$A$18,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$18,$A$3,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)" +"SUM(D9:D17)" +"SUM(F9:F16)" +"COUNTA(C7:C11)" +"+E6+H6" +"SUM(D7:D11)" +"+G12+D12" +"COUNTA(C14:C24)" +"SUM(D14:D24)" +"COUNTA(C34:C39)" +"SUM(D34:D39)" +"+D12+D25+D32+D41+D48+D55" +"+E6+E13+E26+E33+E42+E49" +"+'Hotlist - Identified '!Q3" +"+'Hotlist - Identified '!B6:B12" +"+'Hotlist - Identified '!B33" +"SUM(E8:E9)" +"SUM(E14:E19)" +"+'Hotlist - Identified '!B26" +"+E10+E20+E26+K10+K20+K26" +"CELL(""filename"")" +"NOW()" +"+'[2]Mgmt Summary'!C9+'[3]Mgmt Summary'!C9+'Mgmt Summary'!C9" +"C9-D9" +"SUM(G9:I9)" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"'CapChrg-AllocExp'!M10" +"ROUND(SUM(Q9:U9),0)" +"+'CapChrg-AllocExp'!F15" +"+'CapChrg-AllocExp'!M15" +"+'[2]Mgmt Summary'!C16+'[3]Mgmt Summary'!C16+'Mgmt Summary'!C15" +"'CapChrg-AllocExp'!F16" +"Expenses!F15" +"'CapChrg-AllocExp'!M16" +"SUM(C9:C17)" +"+C18-D18" +"SUM(H9:H16)" +"SUM(I15:I17)" +"SUM(K15:K16)" +"'CapChrg-AllocExp'!F20" +"SUM(C18:C23)" +"D26-M26" +"SUM(C24:C26)" +"+'GM-WklyChnge'!C34" +"+D9+E9" +"+D9-H9" +"_xll.HPVAL($A10,$A$18,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$18,$A$3,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)" +"SUM(D9:D17)" +"SUM(F9:F16)" +"COUNTA(C7:C11)" +"+E6+H6" +"SUM(D7:D11)" +"+G12+D12" +"COUNTA(C14:C24)" +"SUM(D14:D24)" +"COUNTA(C34:C39)" +"SUM(D34:D39)" +"+D12+D25+D32+D41+D48+D55" +"+E6+E13+E26+E33+E42+E49" +"+'Hotlist - Identified '!Q3" +"+'Hotlist - Identified '!B6:B12" +"+'Hotlist - Identified '!B33" +"SUM(E8:E9)" +"SUM(K8:K10)" +"SUM(E14:E19)" +"SUM(K15:K19)" +"+'Hotlist - Identified '!B26" +"+E10+E20+E26+K11+K20+K26" +"CELL(""filename"")" +"NOW()" +"+'[3]Mgmt Summary'!C9+'[4]Mgmt Summary'!C9+'Mgmt Summary'!C9" +"C9-D9" +"SUM(G9:I9)" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"'CapChrg-AllocExp'!M10" +"ROUND(SUM(Q9:U9),0)" +"+'CapChrg-AllocExp'!F15" +"+'CapChrg-AllocExp'!M15" +"+'[3]Mgmt Summary'!C16+'[4]Mgmt Summary'!C16+'Mgmt Summary'!C15" +"'CapChrg-AllocExp'!F16" +"Expenses!F15" +"'CapChrg-AllocExp'!M16" +"SUM(C9:C17)" +"+C18-D18" +"SUM(H9:H16)" +"SUM(I15:I17)" +"SUM(K15:K16)" +"'CapChrg-AllocExp'!F20" +"SUM(C18:C23)" +"D26-M26" +"SUM(C24:C26)" +"+'GM-WeeklyChnge'!C34" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!J9" +"+'Mgmt Summary'!C9" +"-D8+C8" +"+Expenses!D9+'CapChrg-AllocExp'!K10+'CapChrg-AllocExp'!D10" +"+H8-G8" +"+C8-G8" +"D8-H8" +"K8-L8" +"+Expenses!D15+'CapChrg-AllocExp'!K16" +"SUM(C8:C16)" +"SUM(E8:E15)" +"SUM(F14:F14)" +"+'Mgmt Summary'!J21" +"+'Mgmt Summary'!C21" +"+Expenses!D20" +"+'CapChrg-AllocExp'!D20" +"SUM(C17:C20)" +"D24-C24" +"+'Mgmt Summary'!M26" +"+'Mgmt Summary'!D26" +"SUM(C22:C24)" +"GrossMargin!M10" +"Expenses!E9+'CapChrg-AllocExp'!E10+'CapChrg-AllocExp'!L10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"+GrossMargin!M20" +"+Expenses!E14+'CapChrg-AllocExp'!E15+'CapChrg-AllocExp'!L15" +"+GrossMargin!I20" +"+'CapChrg-AllocExp'!D15" +"+'CapChrg-AllocExp'!K15" +"+'CapChrg-AllocExp'!F15" +"+GrossMargin!M23" +"GrossMargin!I23" +"GrossMargin!M22" +"Expenses!E15+'CapChrg-AllocExp'!E16+'CapChrg-AllocExp'!L16" +"GrossMargin!I22" +"'CapChrg-AllocExp'!D16" +"Expenses!D15" +"'CapChrg-AllocExp'!K16" +"'CapChrg-AllocExp'!F16" +"Expenses!F15" +"SUM(C9:C17)" +"+C18-D18" +"SUM(H9:H16)" +"SUM(K15:K16)" +"SUM(R15:R17)" +"Expenses!E19" +"+'CapChrg-AllocExp'!K21*-1" +"'CapChrg-AllocExp'!E20" +"'CapChrg-AllocExp'!D20" +"'CapChrg-AllocExp'!F20" +"SUM(C18:C23)" +"GrossMargin!I39" +"+D26" +"D26-M26" +"SUM(C24:C26)" +"+'GM-WeeklyChnge'!C34" +"+'Mgmt Summary'!A3:V3" +"+GrossMargin!D10-[5]GrossMargin!D10" +"SUM(C9:G9)" +"GrossMargin!J10-[5]GrossMargin!J10" +"SUM(H9:J9)" +"SUM(C14:C18)" +"+C9+C10+C11+C12+C13+C19+C21+C22" +"SUM(C24:C26)" +"SUM(E24:E27)" +"'Mgmt Summary'!A3" +"-12322+5398" +"SUM(D10:H10)" +"I10" +"L10-M10" +"SUM(I11:K11)" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"L15-M20" +"SUM(D15:D19)" +"ROUND(_xll.HPVAL($A15,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-ROUND(_xll.HPVAL(""ir_fx"",$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)+ROUND(_xll.HPVAL(""ir_fx"",$A$1,""trd_margin"",$A$3,$A$4,$A$6)/1000,0)-ROUND(_xll.HPVAL(""cred_spread"",$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"+D10+D11+D12+D13+D14+D20+D22+D23" +"+D25+D27" +"SUM(I25:I27)" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"E9+180+240+205+200+850+100+50+150-450" +"E9-D9" +"3442.292+300-251" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,1)" +"E12" +"984.415+784.098+101.936" +"(ROUND(_xll.HPVAL($A14,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,1)-ROUND(_xll.HPVAL(""cred_spread"",$A$1,$A$2,$A$3,$A$4,$A$6)/1000,1))" +"SUM(D9:D16)" +"SUM(D17:D20)" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!D9-[5]Expenses!D9" +"D9-C9" +"SUM(C9:C16)" +"SUM(C17:C20)" +"Expenses!D27-[1]Expenses!D35" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"E10-D10" +"+L10+600-300" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,1)" +"1642+834" +"ROUND(_xll.HPVAL($A11,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,1)" +"ROUND(L11-K11,0)" +"E12" +"ROUND(_xll.HPVAL($A12,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)" +"702.594+1120" +"(ROUND(_xll.HPVAL(A15,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,1)-ROUND(_xll.HPVAL(""cred_spread"",$A$1,$A$3,$A$4,$A$5,$A$6)/1000,1))" +"SUM(D10:D17)" +"SUM(F10:F15)" +"-(D11+D14)" +"-K18" +"SUM(D18:D21)" +"+D9+E9" +"+D9-H9" +"_xll.HPVAL($A10,$A$18,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$18,$A$3,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)" +"SUM(D9:D17)" +"SUM(F9:F16)" +"COUNTA(C7:C11)" +"+E6+H6" +"SUM(D7:D11)" +"+G12+D12" +"COUNTA(C14:C24)" +"SUM(D14:D24)" +"COUNTA(C34:C39)" +"SUM(D34:D39)" +"+D12+D25+D32+D41+D48+D55" +"+E6+E13+E26+E33+E42+E49" +"+'Hotlist - Identified '!Q3" +"+'Hotlist - Identified '!B6:B12" +"+'Hotlist - Identified '!B33" +"SUM(E8:E9)" +"SUM(K8:K10)" +"SUM(E14:E19)" +"SUM(K15:K19)" +"+'Hotlist - Identified '!B26" +"+E10+E20+E26+K11+K20+K26" +"CELL(""filename"")" +"NOW()" +"+'[1]Mgmt Summary'!C9+'[2]Mgmt Summary'!C9+'Mgmt Summary'!C9" +"C9-D9" +"SUM(G9:I9)" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"'CapChrg-AllocExp'!M10" +"ROUND(SUM(Q9:U9),0)" +"+'CapChrg-AllocExp'!F15" +"+'CapChrg-AllocExp'!M15" +"+'[1]Mgmt Summary'!C16+'[2]Mgmt Summary'!C16+'Mgmt Summary'!C16" +"'CapChrg-AllocExp'!F24" +"'CapChrg-AllocExp'!M24" +"SUM(C9:C17)" +"+C18-D18" +"SUM(H9:H16)" +"SUM(I15:I17)" +"SUM(K15:K16)" +"+'[1]Mgmt Summary'!C21+'[2]Mgmt Summary'!C21+'Mgmt Summary'!C30" +"Expenses!F29" +"+'[1]Mgmt Summary'!C22+'[2]Mgmt Summary'!C22+'Mgmt Summary'!C32" +"'CapChrg-AllocExp'!F28" +"SUM(C18:C23)" +"D26-M26" +"SUM(C24:C26)" +"+'GM-WeeklyChnge'!C43" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!J9" +"+'Mgmt Summary'!C9" +"-D8+C8" +"+Expenses!D9+'CapChrg-AllocExp'!K10+'CapChrg-AllocExp'!D10" +"+H8-G8" +"+C8-G8" +"D8-H8" +"K8-L8" +"+Expenses!D16+'CapChrg-AllocExp'!K24" +"SUM(C8:C17)" +"+Expenses!D20+'CapChrg-AllocExp'!K18+'CapChrg-AllocExp'!D18" +"SUM(C20:C23)" +"+C18+C24" +"SUM(F24:F25)" +"+'Mgmt Summary'!L30+'Mgmt Summary'!M30+'Mgmt Summary'!N30" +"+'Mgmt Summary'!D30" +"+Expenses!D30" +"+'CapChrg-AllocExp'!D28" +"SUM(C27:C32)" +"D36-C36" +"+'Mgmt Summary'!M37" +"+C34-C36" +"SUM(G34:G36)" +"GrossMargin!M10" +"Expenses!E9+'CapChrg-AllocExp'!E10+'CapChrg-AllocExp'!L10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"+GrossMargin!M20" +"+Expenses!E14+'CapChrg-AllocExp'!E15+'CapChrg-AllocExp'!L15" +"+GrossMargin!I20" +"+'CapChrg-AllocExp'!D15" +"+'CapChrg-AllocExp'!K15" +"+'CapChrg-AllocExp'!F15" +"+GrossMargin!M23" +"GrossMargin!I23" +"GrossMargin!M22" +"Expenses!E16+'CapChrg-AllocExp'!E24+'CapChrg-AllocExp'!L24" +"GrossMargin!I22" +"'CapChrg-AllocExp'!D24" +"Expenses!D16" +"'CapChrg-AllocExp'!K24" +"'CapChrg-AllocExp'!F24" +"Expenses!F16" +"SUM(C9:C18)" +"+Expenses!E20+'CapChrg-AllocExp'!E18+'CapChrg-AllocExp'!L18" +"GrossMargin!J17" +"+'CapChrg-AllocExp'!D18" +"+'CapChrg-AllocExp'!K18" +"+'CapChrg-AllocExp'!F18" +"SUM(C21:C24)" +"SUM(F19:F23)" +"+C19+C25" +"SUM(F25:F26)" +"Expenses!E29" +"'CapChrg-AllocExp'!D29" +"+Expenses!D29" +"+'CapChrg-AllocExp'!L29" +"+'CapChrg-AllocExp'!K29" +"GrossMargin!M36" +"Expenses!E30" +"GrossMargin!I36" +"Expenses!D30" +"Expenses!F30" +"'CapChrg-AllocExp'!E28" +"'CapChrg-AllocExp'!D28" +"'CapChrg-AllocExp'!F28" +"SUM(C28:C34)" +"-127-375+147+652-122" +"GrossMargin!I48" +"-127-506+240+L21+L22" +"D37-M37" +"SUM(C35:C37)" +"+'GM-WeeklyChnge'!C43" +"+'Mgmt Summary'!A3:V3" +"+GrossMargin!D10-[3]GrossMargin!D10" +"SUM(C9:G9)" +"GrossMargin!J10-[3]GrossMargin!J10" +"SUM(H9:J9)" +"SUM(C14:C18)" +"GrossMargin!J22-[3]GrossMargin!J26" +"+GrossMargin!K22-[3]GrossMargin!K26" +"+C9+C10+C11+C12+C13+C19+C20+C21+C22" +"GrossMargin!J27-[3]GrossMargin!J22" +"+GrossMargin!K27-[3]GrossMargin!K22" +"SUM(C26:C29)" +"+C24+C30" +"SUM(C33:C35)" +"'Mgmt Summary'!A3" +"SUM(D10:H10)" +"+I10+K10" +"L10-M10" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,1)" +"ROUND(_xll.HPVAL($A14,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"SUM(D15:D19)" +"33848.881-22365.668-2500.002" +"+D10+D11+D12+D13+D14+D20+D21+D22+D23" +"674-188-100-300" +"1159-15" +"-517+652" +"-813-506+240" +"85-375+147" +"SUM(D27:D30)" +"+D25+D31" +"SUM(I36:K36)" +"+G36" +"+D34+D36" +"SUM(I34:I36)" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+E9" +"E9-D9" +"2439.7-380" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,1)" +"+E11+1000+120" +"2000.4-487.223" +"500+380+100" +"SUM(D9:D17)" +"1601" +"SUM(D20:D23)" +"+D18+D24" +"26030+'CapChrg-AllocExp'!M29" +"SUM(D27:D30)" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!D9-[3]Expenses!D9" +"D9-C9" +"SUM(C9:C17)" +"SUM(C20:C23)" +"+C18+C24" +"SUM(C27:C30)" +"Expenses!D37-[3]Expenses!D35" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"E10-D10" +"L10+600" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,1)" +"L11" +"ROUND(_xll.HPVAL($A11,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,1)" +"ROUND(L11-K11,0)" +"ROUND(_xll.HPVAL($A12,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)" +"2090.152-193.079" +"SUM(D10:D16)" +"-10-5" +"SUM(D18:D21)" +"SUM(K17:K20)" +"SUM(F18:F20)" +"+D17+D22" +"+K22+K24" +"-(D26)" +"-K26" +"+D9+E9" +"+D9-H9" +"_xll.HPVAL($A10,$A$18,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$18,$A$3,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)" +"SUM(D9:D17)" +"SUM(F9:F16)" +"COUNTA(C7:C10)" +"+E6+H6+K6+N6" +"SUM(D7:D10)" +"COUNTA(C13:C23)" +"SUM(D13:D23)" +"SUM(J21:J23)" +"COUNTA(C32:C37)" +"SUM(D32:D37)" +"COUNTA(C46:C50)" +"SUM(D46:D50)" +"COUNTA(C53:C55)" +"+D11+D24+D30+D38+D44+D66+D51+D56+D61" +"+E6+E12+E25+E31+E39+E62+E45+E52+E57" +"+'Hotlist - Identified '!Q3" +"+'Hotlist - Identified '!B6:B11" +"+'Hotlist - Identified '!B31" +"SUM(E8:E9)" +"SUM(K8:K10)" +"SUM(E14:E19)" +"SUM(K15:K19)" +"+'Hotlist - Identified '!B25" +"+'Hotlist - Identified '!B62" +"+E10+E20+E26+K11+K20+K26" +"CELL(""filename"")" +"NOW()" +"+'[1]Mgmt Summary'!C9+'[2]Mgmt Summary'!C9+'Mgmt Summary'!C9" +"C9-D9" +"SUM(G9:I9)" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"'CapChrg-AllocExp'!M10" +"ROUND(SUM(Q9:U9),0)" +"+'CapChrg-AllocExp'!F15" +"+'CapChrg-AllocExp'!M15" +"+'[1]Mgmt Summary'!C16+'[2]Mgmt Summary'!C16+'Mgmt Summary'!C16" +"'CapChrg-AllocExp'!F24" +"'CapChrg-AllocExp'!M24" +"SUM(C9:C17)" +"+C18-D18" +"SUM(H9:H16)" +"SUM(I15:I17)" +"SUM(K15:K16)" +"+'[1]Mgmt Summary'!C21+'[2]Mgmt Summary'!C21+'Mgmt Summary'!C30" +"Expenses!F29" +"+'[1]Mgmt Summary'!C22+'[2]Mgmt Summary'!C22+'Mgmt Summary'!C32" +"'CapChrg-AllocExp'!F28" +"SUM(C18:C23)" +"D26-M26" +"SUM(C24:C26)" +"+'GM-WeeklyChnge'!C43" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!J9" +"+'Mgmt Summary'!C9" +"-D8+C8" +"+Expenses!D9+'CapChrg-AllocExp'!K10+'CapChrg-AllocExp'!D10" +"+H8-G8" +"+C8-G8" +"D8-H8" +"K8-L8" +"+Expenses!D16+'CapChrg-AllocExp'!K24" +"SUM(C8:C17)" +"+Expenses!D20+'CapChrg-AllocExp'!K18+'CapChrg-AllocExp'!D18" +"SUM(C20:C23)" +"+C18+C24" +"SUM(F24:F25)" +"+'Mgmt Summary'!L30+'Mgmt Summary'!M30+'Mgmt Summary'!N30" +"+'Mgmt Summary'!D30" +"+Expenses!D30" +"+'CapChrg-AllocExp'!D28" +"SUM(C27:C32)" +"D36-C36" +"+'Mgmt Summary'!M37" +"+C34-C36" +"SUM(G34:G36)" +"GrossMargin!M10" +"Expenses!E9+'CapChrg-AllocExp'!E10+'CapChrg-AllocExp'!L10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"+GrossMargin!M20" +"+Expenses!E14+'CapChrg-AllocExp'!E15+'CapChrg-AllocExp'!L15" +"+GrossMargin!I20" +"+'CapChrg-AllocExp'!D15" +"+'CapChrg-AllocExp'!K15" +"+'CapChrg-AllocExp'!F15" +"+GrossMargin!M23" +"GrossMargin!I23" +"GrossMargin!M22" +"Expenses!E16+'CapChrg-AllocExp'!E24+'CapChrg-AllocExp'!L24" +"GrossMargin!I22" +"'CapChrg-AllocExp'!D24" +"Expenses!D16" +"'CapChrg-AllocExp'!K24" +"'CapChrg-AllocExp'!F24" +"Expenses!F16" +"SUM(C9:C18)" +"+Expenses!E20+'CapChrg-AllocExp'!E18+'CapChrg-AllocExp'!L18" +"GrossMargin!J17" +"+'CapChrg-AllocExp'!D18" +"+'CapChrg-AllocExp'!K18" +"+'CapChrg-AllocExp'!F18" +"SUM(C21:C24)" +"SUM(F19:F23)" +"+C19+C25" +"SUM(F25:F26)" +"Expenses!E29" +"'CapChrg-AllocExp'!D29" +"+Expenses!D29" +"+'CapChrg-AllocExp'!L29" +"+'CapChrg-AllocExp'!K29" +"GrossMargin!M36" +"Expenses!E30" +"GrossMargin!I36" +"Expenses!D30" +"Expenses!F30" +"'CapChrg-AllocExp'!E28" +"'CapChrg-AllocExp'!D28" +"'CapChrg-AllocExp'!F28" +"SUM(C28:C34)" +"-127+147-503-1876+645+1544" +"GrossMargin!I48" +"-127+240" +"D37-M37" +"SUM(C35:C37)" +"+'GM-WeeklyChnge'!C43" +"+'Mgmt Summary'!A3:V3" +"+GrossMargin!D10-[3]GrossMargin!D10" +"SUM(C9:G9)" +"GrossMargin!J10-[3]GrossMargin!J10" +"SUM(H9:J9)" +"SUM(C14:C18)" +"GrossMargin!J22-[3]GrossMargin!J26" +"+GrossMargin!K22-[3]GrossMargin!K26" +"+C9+C10+C11+C12+C13+C19+C20+C21+C22" +"GrossMargin!J27-[3]GrossMargin!J22" +"+GrossMargin!K27-[3]GrossMargin!K22" +"SUM(C26:C29)" +"+C24+C30" +"SUM(C33:C35)" +"'Mgmt Summary'!A3" +"SUM(D10:H10)" +"+I10+K10" +"L10-M10" +"340.46511-262.70853" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,1)" +"ROUND(_xll.HPVAL($A14,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"SUM(D15:D19)" +"33848.881-22365.668-2500.002" +"+D10+D11+D12+D13+D14+D20+D21+D22+D23" +"674-188-100-300" +"1159-15" +"-517+652" +"-813+240+503+1876-645-1518" +"85+147" +"SUM(D27:D30)" +"+D25+D31" +"SUM(I36:K36)" +"+G36" +"+D34+D36" +"SUM(I34:I36)" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+E9" +"E9-D9" +"2439.7-380" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,1)" +"+E11+1000+120" +"2000.4-487.223" +"500+380+100" +"SUM(D9:D17)" +"1601" +"SUM(D20:D23)" +"+D18+D24" +"26030+'CapChrg-AllocExp'!M29" +"SUM(D27:D30)" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!D9-[3]Expenses!D9" +"D9-C9" +"SUM(C9:C17)" +"SUM(C20:C23)" +"+C18+C24" +"SUM(C27:C30)" +"Expenses!D37-[3]Expenses!D35" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"E10-D10" +"L10+600" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,1)" +"L11" +"ROUND(_xll.HPVAL($A11,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,1)" +"ROUND(L11-K11,0)" +"ROUND(_xll.HPVAL($A12,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)" +"2090.152-193.079" +"SUM(D10:D16)" +"-10-5" +"SUM(D18:D21)" +"SUM(K17:K20)" +"SUM(F18:F20)" +"+D17+D22" +"+K22+K24" +"-(D26)" +"-K26" +"+D9+E9" +"+D9-H9" +"_xll.HPVAL($A10,$A$18,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$18,$A$3,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)" +"SUM(D9:D17)" +"SUM(F9:F16)" +"COUNTA(C7:C10)" +"+F6+J6+N6+R6" +"SUM(E7:E10)" +"COUNTA(C13:C23)" +"SUM(E13:E23)" +"SUM(M21:M23)" +"COUNTA(C32:C37)" +"SUM(E32:E37)" +"COUNTA(C46:C50)" +"SUM(E46:E50)" +"COUNTA(C53:C55)" +"+E11+E24+E30+E38+E44+E66+E51+E56+E61" +"+F6+F12+F25+F31+F39+F62+F45+F52+F57" +"+'Hotlist - Identified '!U3" +"+'Hotlist - Identified '!B6:B11" +"+'Hotlist - Identified '!B31" +"SUM(E8:E9)" +"SUM(K8:K10)" +"SUM(E14:E19)" +"SUM(K15:K19)" +"+'Hotlist - Identified '!B25" +"+'Hotlist - Identified '!B62" +"+E10+E20+E26+K11+K20+K26" +"CELL(""filename"")" +"NOW()" +"COUNTA(C7:C10)" +"+F6+J6+N6+R6" +"SUM(E7:E10)" +"COUNTA(C13:C23)" +"SUM(E13:E23)" +"SUM(M21:M23)" +"COUNTA(C32:C37)" +"SUM(E32:E37)" +"COUNTA(C46:C50)" +"SUM(E46:E50)" +"COUNTA(C53:C55)" +"+E11+E24+E30+E38+E44+E66+E51+E56+E61" +"+F6+F12+F25+F31+F39+F62+F45+F52+F57" +"+'Hotlist - Identified '!U3" +"+'Hotlist - Identified '!B6:B11" +"+'Hotlist - Identified '!B31" +"SUM(E8:E9)" +"SUM(K8:K10)" +"SUM(E14:E19)" +"SUM(K15:K19)" +"+'Hotlist - Identified '!B25" +"+'Hotlist - Identified '!B62" +"+E10+E20+E26+K11+K20+K26" +"CELL(""filename"")" +"NOW()" +"+'[1]Mgmt Summary'!C9+'[2]Mgmt Summary'!C9+'Mgmt Summary'!C9" +"C9-D9" +"SUM(G9:I9)" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"'CapChrg-AllocExp'!M10" +"ROUND(SUM(Q9:U9),0)" +"+'CapChrg-AllocExp'!F15" +"+'CapChrg-AllocExp'!M15" +"+'[1]Mgmt Summary'!C16+'[2]Mgmt Summary'!C16+'Mgmt Summary'!C16" +"'CapChrg-AllocExp'!F24" +"'CapChrg-AllocExp'!M24" +"SUM(C9:C17)" +"+C18-D18" +"SUM(H9:H16)" +"SUM(I15:I17)" +"SUM(K15:K16)" +"+'[1]Mgmt Summary'!C21+'[2]Mgmt Summary'!C21+'Mgmt Summary'!C30" +"Expenses!F29" +"+'[1]Mgmt Summary'!C22+'[2]Mgmt Summary'!C22+'Mgmt Summary'!C32" +"'CapChrg-AllocExp'!F28" +"SUM(C18:C23)" +"D26-M26" +"SUM(C24:C26)" +"+'GM-WeeklyChnge'!C43" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!J9" +"+'Mgmt Summary'!C9" +"-D8+C8" +"+Expenses!D9+'CapChrg-AllocExp'!K10+'CapChrg-AllocExp'!D10" +"+H8-G8" +"+C8-G8" +"D8-H8" +"K8-L8" +"+C8-'[3]QTD Mgmt Summary'!C8" +"+G8-'[3]QTD Mgmt Summary'!G8" +"+O8-P8" +"+Expenses!D16+'CapChrg-AllocExp'!K24" +"SUM(C8:C17)" +"+Expenses!D20+'CapChrg-AllocExp'!K18+'CapChrg-AllocExp'!D18" +"SUM(C20:C23)" +"+C18+C24" +"SUM(F24:F25)" +"+'Mgmt Summary'!L30+'Mgmt Summary'!M30+'Mgmt Summary'!N30" +"+'Mgmt Summary'!D30" +"+Expenses!D30" +"+'CapChrg-AllocExp'!D28" +"SUM(C27:C32)" +"D36-C36" +"+'Mgmt Summary'!M37" +"+C34-C36" +"SUM(G34:G36)" +"+'GM-WeeklyChnge'!C37" +"+'Expense Weekly Change'!E22+'Expense Weekly Change'!E21" +"+'GM-WeeklyChnge'!D37" +"+'Expense Weekly Change'!E9+'Expense Weekly Change'!E10+'Expense Weekly Change'!E11+'Expense Weekly Change'!E12+'Expense Weekly Change'!E13+'Expense Weekly Change'!E14+'Expense Weekly Change'!E15+'Expense Weekly Change'!E16+'Expense Weekly Change'!E20" +"+'GM-WeeklyChnge'!E37+'GM-WeeklyChnge'!F37+'GM-WeeklyChnge'!G37" +"-G36+'[3]QTD Mgmt Summary'!$G$36" +"+[3]GrossMargin!$I$38" +"+'[3]QTD Mgmt Summary'!$G$38" +"+GrossMargin!I38" +"+G38" +"+E52-E51" +"GrossMargin!M10" +"Expenses!E9+'CapChrg-AllocExp'!E10+'CapChrg-AllocExp'!L10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"+GrossMargin!M20" +"+Expenses!E14+'CapChrg-AllocExp'!E15+'CapChrg-AllocExp'!L15" +"+GrossMargin!I20" +"+'CapChrg-AllocExp'!D15" +"+'CapChrg-AllocExp'!K15" +"+'CapChrg-AllocExp'!F15" +"+GrossMargin!M23" +"GrossMargin!I23" +"GrossMargin!M22" +"Expenses!E16+'CapChrg-AllocExp'!E24+'CapChrg-AllocExp'!L24" +"GrossMargin!I22" +"'CapChrg-AllocExp'!D24" +"Expenses!D16" +"'CapChrg-AllocExp'!K24" +"'CapChrg-AllocExp'!F24" +"Expenses!F16" +"SUM(C9:C18)" +"+Expenses!E20+'CapChrg-AllocExp'!E18+'CapChrg-AllocExp'!L18" +"GrossMargin!J17" +"+'CapChrg-AllocExp'!D18" +"+'CapChrg-AllocExp'!K18" +"+'CapChrg-AllocExp'!F18" +"SUM(C21:C24)" +"SUM(F19:F23)" +"+C19+C25" +"SUM(F25:F26)" +"Expenses!E29" +"'CapChrg-AllocExp'!D29" +"+Expenses!D29" +"+'CapChrg-AllocExp'!L29" +"+'CapChrg-AllocExp'!K29" +"-T30" +"GrossMargin!M36" +"Expenses!E30" +"GrossMargin!I36" +"Expenses!D30" +"Expenses!F30" +"'CapChrg-AllocExp'!E28" +"'CapChrg-AllocExp'!D28" +"'CapChrg-AllocExp'!F28" +"SUM(C28:C34)" +"+'IntIncome-Expense'!H34" +"GrossMargin!I48" +"+'IntIncome-Expense'!G34" +"D37-M37" +"SUM(C35:C37)" +"+'GM-WeeklyChnge'!C43" +"+'Mgmt Summary'!A3:V3" +"+GrossMargin!D10-[3]GrossMargin!D10" +"SUM(C9:G9)" +"GrossMargin!J10-[3]GrossMargin!J10" +"SUM(H9:J9)" +"SUM(C14:C18)" +"GrossMargin!J22-[3]GrossMargin!J26" +"+GrossMargin!K22-[3]GrossMargin!K26" +"+C9+C10+C11+C12+C13+C19+C20+C21+C22" +"GrossMargin!J27-[3]GrossMargin!J22" +"+GrossMargin!K27-[3]GrossMargin!K22" +"SUM(C26:C29)" +"+C24+C30" +"SUM(C33:C35)" +"'Mgmt Summary'!A3" +"SUM(D10:H10)" +"+I10+K10" +"L10-M10" +"354.79553-262.70853" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,1)" +"ROUND(_xll.HPVAL($A14,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"SUM(D15:D19)" +"33848.881-22365.668-2500.002" +"+D10+D11+D12+D13+D14+D20+D21+D22+D23" +"674-188-100-300" +"1159-15" +"-2195+265" +"SUM(D27:D30)" +"+D25+D31" +"SUM(I36:K36)" +"+G36" +"+D34+D36" +"SUM(I34:I36)" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+E9" +"E9-D9" +"2439.7-380" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,1)" +"+E11+1000+120" +"2000.4-487.223" +"500+380+100" +"SUM(D9:D17)" +"2873" +"1601" +"SUM(D20:D23)" +"+D18+D24" +"26030+'CapChrg-AllocExp'!M29+1188" +"26030+1188" +"SUM(D27:D30)" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!D9-[3]Expenses!D9" +"D9-C9" +"SUM(C9:C17)" +"SUM(C20:C23)" +"+C18+C24" +"SUM(C27:C30)" +"Expenses!D37-[3]Expenses!D35" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"E10-D10" +"L10+600" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,1)" +"L11" +"ROUND(_xll.HPVAL($A11,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,1)" +"ROUND(L11-K11,0)" +"ROUND(_xll.HPVAL($A12,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)" +"2090.152-193.079" +"SUM(D10:D16)" +"-97" +"-10-5" +"+E19" +"SUM(D18:D21)" +"SUM(K17:K20)" +"SUM(F18:F20)" +"+D17+D22" +"+K22+K24" +"-(D26)" +"-K26" +"+GrossMargin!B4" +"D9-C9" +"+C9" +"+'CapChrg-AllocExp'!D11*0+H13" +"+'CapChrg-AllocExp'!E11" +"-97+82" +"+'CapChrg-AllocExp'!E18" +"240*0+H25" +"1876*0" +"-654*0" +"-1541*0" +"+'CapChrg-AllocExp'!D20*0+H29" +"+'CapChrg-AllocExp'!E20" +"SUM(C25:C30)" +"SUM(E25:E29)" +"SUM(C9:C33)" +"SUM(C34:D34)" +"+G11+G15+G19+G23+G31" +"+D9+E9" +"+D9-H9" +"_xll.HPVAL($A10,$A$18,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$18,$A$3,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)" +"SUM(D9:D17)" +"SUM(F9:F16)" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"C17" +"+F5+F4" +"C38" +"SUM(C4:C8)" +"SUM(F10:F11)" +"COUNTA(C7:C10)" +"+F6+J6+N6+R6" +"SUM(E7:E10)" +"COUNTA(C13:C26)" +"SUM(E13:E26)" +"SUM(M24:M26)" +"COUNTA(C35:C41)" +"SUM(E35:E41)" +"SUM(M37:M41)" +"COUNTA(C50:C54)" +"COUNTA(C57:C59)" +"+E11+E27+E33+E42+E48+E70+E55+E60+E65" +"+F6+F12+F28+F34+F43+F66+F49+F56+F61" +"+'Hotlist - Identified '!U3" +"+'Hotlist - Identified '!B6:B11" +"+'Hotlist - Identified '!B34" +"SUM(E8:E9)" +"SUM(K8:K10)" +"SUM(E14:E19)" +"SUM(K15:K19)" +"+'Hotlist - Identified '!B28" +"+'Hotlist - Identified '!B66" +"+E10+E20+E26+K11+K20+K26" +"CELL(""filename"")" +"NOW()" +"+'[1]Mgmt Summary'!C9+'[2]Mgmt Summary'!C9+'Mgmt Summary'!C9" +"C9-D9" +"SUM(G9:I9)" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"'CapChrg-AllocExp'!M10" +"ROUND(SUM(Q9:U9),0)" +"+'CapChrg-AllocExp'!F15" +"+'CapChrg-AllocExp'!M15" +"+'[1]Mgmt Summary'!C16+'[2]Mgmt Summary'!C16+'Mgmt Summary'!C16" +"'CapChrg-AllocExp'!F24" +"'CapChrg-AllocExp'!M24" +"SUM(C9:C17)" +"+C18-D18" +"SUM(H9:H16)" +"SUM(I15:I17)" +"SUM(K15:K16)" +"+'[1]Mgmt Summary'!C21+'[2]Mgmt Summary'!C21+'Mgmt Summary'!C30" +"Expenses!F29" +"+'[1]Mgmt Summary'!C22+'[2]Mgmt Summary'!C22+'Mgmt Summary'!C32" +"'CapChrg-AllocExp'!F28" +"SUM(C18:C23)" +"D26-M26" +"SUM(C24:C26)" +"+'GM-WeeklyChnge'!C43" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!J10" +"+'Mgmt Summary'!C10" +"-D8+C8" +"+Expenses!D10+'CapChrg-AllocExp'!K11+'CapChrg-AllocExp'!D11" +"+H8-G8" +"C8-G8" +"K8-L8" +"+C8-'[3]QTD Mgmt Summary'!C9" +"+G8-'[3]QTD Mgmt Summary'!G9" +"SUM(C8:C13)" +"+Expenses!D10+Expenses!D11+Expenses!D12+Expenses!D13+Expenses!D14+'CapChrg-AllocExp'!D11+'CapChrg-AllocExp'!K11+'CapChrg-AllocExp'!K12+'CapChrg-AllocExp'!K13+'CapChrg-AllocExp'!K14+'CapChrg-AllocExp'!K15" +"+C16-'[3]QTD Mgmt Summary'!C29" +"+G16-'[3]QTD Mgmt Summary'!G29" +"-G16" +"+'Mgmt Summary'!J32" +"+'Mgmt Summary'!C32" +"+Expenses!D30" +"-'CapChrg-AllocExp'!D11" +"SUM(C16:C19)" +"D23-C23" +"+'IntIncome-Expense'!G13" +"+C21-C23" +"SUM(G21:G23)" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!J9" +"+'Mgmt Summary'!C9" +"-D8+C8" +"+Expenses!D9+'CapChrg-AllocExp'!K10+'CapChrg-AllocExp'!D10" +"+H8-G8" +"+C8-G8" +"D8-H8" +"K8-L8" +"+C8-'[3]QTD Mgmt Summary'!C8" +"+G8-'[3]QTD Mgmt Summary'!G8" +"+O8-P8" +"+Expenses!D16+'CapChrg-AllocExp'!K24" +"SUM(C8:C17)" +"+Expenses!D20+'CapChrg-AllocExp'!K18+'CapChrg-AllocExp'!D18" +"SUM(C20:C23)" +"+C18+C24" +"SUM(F24:F25)" +"+'Mgmt Summary'!L30+'Mgmt Summary'!M30+'Mgmt Summary'!N30" +"+'Mgmt Summary'!D30" +"+Expenses!D30" +"+'CapChrg-AllocExp'!D28" +"SUM(C27:C32)" +"D36-C36" +"+'Mgmt Summary'!M37" +"+C34-C36" +"SUM(G34:G36)" +"+'GM-WeeklyChnge'!C37" +"+'Expense Weekly Change'!E22+'Expense Weekly Change'!E21" +"+'GM-WeeklyChnge'!D37" +"+'Expense Weekly Change'!E9+'Expense Weekly Change'!E10+'Expense Weekly Change'!E11+'Expense Weekly Change'!E12+'Expense Weekly Change'!E13+'Expense Weekly Change'!E14+'Expense Weekly Change'!E15+'Expense Weekly Change'!E16+'Expense Weekly Change'!E20" +"+'GM-WeeklyChnge'!E37+'GM-WeeklyChnge'!F37+'GM-WeeklyChnge'!G37" +"-G36+'[3]QTD Mgmt Summary'!$G$36" +"+[3]GrossMargin!$I$38" +"+'[3]QTD Mgmt Summary'!$G$38" +"+GrossMargin!I38" +"+G38" +"+E52-E51" +"GrossMargin!M10" +"Expenses!E9+'CapChrg-AllocExp'!E10+'CapChrg-AllocExp'!L10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"+GrossMargin!M20" +"+Expenses!E14+'CapChrg-AllocExp'!E15+'CapChrg-AllocExp'!L15" +"+GrossMargin!I20" +"+'CapChrg-AllocExp'!D15" +"+'CapChrg-AllocExp'!K15" +"+'CapChrg-AllocExp'!F15" +"+GrossMargin!M23" +"GrossMargin!I23" +"GrossMargin!M22" +"Expenses!E16+'CapChrg-AllocExp'!E24+'CapChrg-AllocExp'!L24" +"GrossMargin!I22" +"'CapChrg-AllocExp'!D24" +"Expenses!D16" +"'CapChrg-AllocExp'!K24" +"'CapChrg-AllocExp'!F24" +"Expenses!F16" +"SUM(C9:C18)" +"+Expenses!E20+'CapChrg-AllocExp'!E18+'CapChrg-AllocExp'!L18" +"GrossMargin!J17" +"+'CapChrg-AllocExp'!D18" +"+'CapChrg-AllocExp'!K18" +"+'CapChrg-AllocExp'!F18" +"SUM(C21:C24)" +"SUM(F19:F23)" +"+C19+C25" +"SUM(F25:F26)" +"Expenses!E29" +"'CapChrg-AllocExp'!D29" +"+Expenses!D29" +"+'CapChrg-AllocExp'!L29" +"+'CapChrg-AllocExp'!K29" +"-T30" +"GrossMargin!M36" +"Expenses!E30" +"GrossMargin!I36" +"Expenses!D30" +"Expenses!F30" +"'CapChrg-AllocExp'!E28" +"'CapChrg-AllocExp'!D28" +"'CapChrg-AllocExp'!F28" +"SUM(C28:C34)" +"+'IntIncome-Expense'!H34" +"GrossMargin!I48" +"+'IntIncome-Expense'!G34" +"D37-M37" +"SUM(C35:C37)" +"+'GM-WeeklyChnge'!C43" +"+'Mgmt Summary'!A3:V3" +"+GrossMargin!D10-[3]GrossMargin!D10" +"SUM(C9:G9)" +"GrossMargin!J10-[3]GrossMargin!J10" +"SUM(H9:J9)" +"SUM(C14:C18)" +"GrossMargin!J22-[3]GrossMargin!J26" +"+GrossMargin!K22-[3]GrossMargin!K26" +"+C9+C10+C11+C12+C13+C19+C20+C21+C22" +"GrossMargin!J27-[3]GrossMargin!J22" +"+GrossMargin!K27-[3]GrossMargin!K22" +"SUM(C26:C29)" +"+C24+C30" +"SUM(C33:C35)" +"'Mgmt Summary'!A3" +"SUM(D10:H10)" +"+I10+K10" +"L10-M10" +"366.46153-262.70853" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,1)" +"ROUND(_xll.HPVAL($A14,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"SUM(D15:D19)" +"33848.881-22365.668-2500.002" +"+D10+D11+D12+D13+D14+D20+D21+D22+D23" +"674-188-100-300" +"1159-15" +"-2195+265" +"SUM(D27:D30)" +"+D25+D31" +"SUM(I36:K36)" +"+G36" +"+D34+D36" +"SUM(I34:I36)" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+GrossMargin!B4" +"+E9" +"E9-D9" +"2439.7-380" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,1)" +"+E11+1000+120" +"2000.4-487.223" +"500+380+100" +"SUM(D9:D17)" +"2873" +"1601" +"SUM(D20:D23)" +"+D18+D24" +"26030+'CapChrg-AllocExp'!M29+1188" +"26030+1188" +"SUM(D27:D30)" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!D9-[3]Expenses!D9" +"D9-C9" +"SUM(C9:C17)" +"SUM(C20:C23)" +"+C18+C24" +"SUM(C27:C30)" +"Expenses!D37-[3]Expenses!D35" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"'Mgmt Summary'!A3" +"E10-D10" +"L10+600" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,1)" +"L11" +"ROUND(_xll.HPVAL($A11,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,1)" +"ROUND(L11-K11,0)" +"ROUND(_xll.HPVAL($A12,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)" +"2090.152-193.079" +"SUM(D10:D16)" +"-97" +"-10-5" +"+E19" +"SUM(D18:D21)" +"SUM(K17:K20)" +"SUM(F18:F20)" +"+D17+D22" +"+K22+K24" +"-(D26)" +"-K26" +"+GrossMargin!B4" +"D9-C9" +"+C9" +"+'CapChrg-AllocExp'!D11*0+H13" +"+'CapChrg-AllocExp'!E11" +"-97+82" +"+'CapChrg-AllocExp'!E18" +"240*0+H25" +"1876*0" +"-654*0" +"-1541*0" +"+'CapChrg-AllocExp'!D20*0+H29" +"+'CapChrg-AllocExp'!E20" +"SUM(C25:C30)" +"SUM(E25:E29)" +"SUM(C9:C33)" +"SUM(C34:D34)" +"+G11+G15+G19+G23+G31" +"+D9+E9" +"+D9-H9" +"_xll.HPVAL($A10,$A$18,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$18,$A$3,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)" +"SUM(D9:D17)" +"SUM(F9:F16)" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"SUM(C4:C8)" +"SUM(F13:F14)" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"C17" +"+F5+F4" +"C38" +"SUM(C4:C8)" +"SUM(F10:F11)" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"SUM(C4:C8)" +"SUM(F13:F14)" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"C17" +"+F5+F4" +"C38" +"SUM(C4:C8)" +"SUM(F10:F11)" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"SUM(C4:C8)" +"SUM(F13:F14)" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"C17" +"+F5+F4" +"C38" +"SUM(C4:C8)" +"SUM(F10:F11)" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"SUM(C4:C8)" +"SUM(F13:F14)" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"C17" +"+F5+F4" +"C38" +"SUM(C4:C8)" +"SUM(F10:F11)" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"SUM(C4:C8)" +"SUM(F13:F14)" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"C17" +"+F5+F4" +"C38" +"SUM(C4:C8)" +"SUM(F10:F11)" +"'NA GAS & PWR TOTALS-DEALS'!A5" +"'NA GAS & PWR TOTALS-DEALS'!A5" +"'NA GAS & PWR TOTALS-VOLUME'!A5" +"'NA GAS & PWR TOTALS-VOLUME'!A5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F5" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B6" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D6" +"(D11/D13)*100" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E6" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F6" +"(D12/D13)*100" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F9" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F12" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F15" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F18" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F21" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F24" +"'[1]PHYSICAL+FINANCIAL PIVOT '!B27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!D27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!E27" +"'[1]PHYSICAL+FINANCIAL PIVOT '!F27" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'PHYSICAL & FINANCIAL'!A3" +"'[1]FINANCIAL PIVOT'!B5" +"'[1]FINANCIAL PIVOT'!E5" +"'[1]FINANCIAL PIVOT'!F5" +"'[1]FINANCIAL PIVOT'!B6" +"'[1]FINANCIAL PIVOT'!D6" +"(D11/D13)*100" +"'[1]FINANCIAL PIVOT'!E6" +"'[1]FINANCIAL PIVOT'!F6" +"(D12/D13)*100" +"'[1]FINANCIAL PIVOT'!B9" +"'[1]FINANCIAL PIVOT'!D9" +"'[1]FINANCIAL PIVOT'!E9" +"'[1]FINANCIAL PIVOT'!F9" +"'[1]FINANCIAL PIVOT'!B12" +"'[1]FINANCIAL PIVOT'!D12" +"'[1]FINANCIAL PIVOT'!E12" +"'[1]FINANCIAL PIVOT'!F12" +"'[1]FINANCIAL PIVOT'!B15" +"'[1]FINANCIAL PIVOT'!D15" +"'[1]FINANCIAL PIVOT'!E15" +"'[1]FINANCIAL PIVOT'!F15" +"'[1]FINANCIAL PIVOT'!B18" +"'[1]FINANCIAL PIVOT'!D18" +"'[1]FINANCIAL PIVOT'!E18" +"'[1]FINANCIAL PIVOT'!F18" +"'[1]FINANCIAL PIVOT'!B21" +"'[1]FINANCIAL PIVOT'!D21" +"'[1]FINANCIAL PIVOT'!E21" +"'[1]FINANCIAL PIVOT'!F21" +"'[1]FINANCIAL PIVOT'!B24" +"'[1]FINANCIAL PIVOT'!D24" +"'[1]FINANCIAL PIVOT'!E24" +"'[1]FINANCIAL PIVOT'!F24" +"'[1]FINANCIAL PIVOT'!B27" +"'[1]FINANCIAL PIVOT'!D27" +"'[1]FINANCIAL PIVOT'!E27" +"'[1]FINANCIAL PIVOT'!F27" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"'PHYSICAL & FINANCIAL'!A3" +"'[1]PHYSICAL PIVOT'!B5" +"'[1]PHYSICAL PIVOT'!E5" +"'[1]PHYSICAL PIVOT'!F5" +"'[1]PHYSICAL PIVOT'!B6" +"'[1]PHYSICAL PIVOT'!D6" +"(D11/D13)*100" +"'[1]PHYSICAL PIVOT'!E6" +"'[1]PHYSICAL PIVOT'!F6" +"(D12/D13)*100" +"'[1]PHYSICAL PIVOT'!B9" +"'[1]PHYSICAL PIVOT'!D9" +"'[1]PHYSICAL PIVOT'!E9" +"'[1]PHYSICAL PIVOT'!F9" +"'[1]PHYSICAL PIVOT'!B12" +"'[1]PHYSICAL PIVOT'!D12" +"'[1]PHYSICAL PIVOT'!E12" +"'[1]PHYSICAL PIVOT'!F12" +"'[1]PHYSICAL PIVOT'!B15" +"'[1]PHYSICAL PIVOT'!D15" +"'[1]PHYSICAL PIVOT'!E15" +"'[1]PHYSICAL PIVOT'!F15" +"'[1]PHYSICAL PIVOT'!B18" +"'[1]PHYSICAL PIVOT'!D18" +"'[1]PHYSICAL PIVOT'!E18" +"'[1]PHYSICAL PIVOT'!F18" +"'[1]PHYSICAL PIVOT'!B21" +"'[1]PHYSICAL PIVOT'!D21" +"'[1]PHYSICAL PIVOT'!E21" +"'[1]PHYSICAL PIVOT'!F21" +"'[1]PHYSICAL PIVOT'!B24" +"'[1]PHYSICAL PIVOT'!D24" +"'[1]PHYSICAL PIVOT'!E24" +"'[1]PHYSICAL PIVOT'!F24" +"SUM(D39,D35,D31,D27,D23,D19,D15,D11)" +"SUM(D43:D44)" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"SUM(C4:C8)" +"SUM(F13:F14)" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"C17" +"+F5+F4" +"C38" +"SUM(C4:C8)" +"SUM(F10:F11)" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"SUM(C4:C8)" +"SUM(F13:F14)" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"C17" +"+F5+F4" +"C38" +"SUM(C4:C8)" +"SUM(F10:F11)" +"IF(AA2=""t"",""t"",IF(AB2=""t"",""t"",""""))" +"IF(AC2=""o"",""o"",IF(AD2=""o"",""o"",""""))" +"IF(AE2=""u"",""u"",IF(AF2=""u"",""u"",""""))" +"IF(AG2=""j"",""j"",IF(AH2=""j"",""j"",""""))" +"IF(AI2=""a"",""a"",IF(AJ2=""a"",""a"",""""))" +"IF(AK2=""d"",""d"",IF(AL2=""d"",""d"",""""))" +"IF(A2="""",Y1,A2)" +"IF($C2=""t"",""t"",IF($D2=""t"",""t"",IF($E2=""t"",""t"",IF($F2=""t"",""t"",IF($G2=""t"",""t"",IF($H2=""t"",""t"",IF($I2=""t"",""t"",IF($J2=""t"",""t"","" ""))))))))" +"IF($K2=""t"",""t"",IF($L2=""t"",""t"",IF($M2=""t"",""t"",IF($N2=""t"",""t"",IF($O2=""t"",""t"","""")))))" +"IF($C2=""o"",""o"",IF($D2=""o"",""o"",IF($E2=""o"",""o"",IF($F2=""o"",""o"",IF($G2=""o"",""o"",IF($H2=""o"",""o"",IF($I2=""o"",""o"",IF($J2=""o"",""o"","" ""))))))))" +"IF($K2=""o"",""o"",IF($L2=""o"",""o"",IF($M2=""o"",""o"",IF($N2=""o"",""o"",IF($O2=""o"",""o"","""")))))" +"IF($C2=""u"",""u"",IF($D2=""u"",""u"",IF($E2=""u"",""u"",IF($F2=""u"",""u"",IF($G2=""u"",""u"",IF($H2=""u"",""u"",IF($I2=""u"",""u"",IF($J2=""u"",""u"","" ""))))))))" +"IF($K2=""u"",""u"",IF($L2=""u"",""u"",IF($M2=""u"",""u"",IF($N2=""u"",""u"",IF($O2=""u"",""u"","""")))))" +"IF($C2=""j"",""j"",IF($D2=""j"",""j"",IF($E2=""j"",""j"",IF($F2=""j"",""j"",IF($G2=""j"",""j"",IF($H2=""j"",""j"",IF($I2=""j"",""j"",IF($J2=""j"",""j"","" ""))))))))" +"IF($K2=""j"",""j"",IF($L2=""j"",""j"",IF($M2=""j"",""j"",IF($N2=""j"",""j"",IF($O2=""j"",""j"","""")))))" +"IF($C2=""a"",""a"",IF($D2=""a"",""a"",IF($E2=""a"",""a"",IF($F2=""a"",""a"",IF($G2=""a"",""a"",IF($H2=""a"",""a"",IF($I2=""a"",""a"",IF($J2=""a"",""a"","" ""))))))))" +"IF($C2=""d"",""d"",IF($D2=""d"",""d"",IF($E2=""d"",""d"",IF($F2=""d"",""d"",IF($G2=""d"",""d"",IF($H2=""d"",""d"",IF($I2=""d"",""d"",IF($J2=""d"",""d"","" ""))))))))" +"IF($K2=""d"",""d"",IF($L2=""d"",""d"",IF($M2=""d"",""d"",IF($N2=""d"",""d"",IF($O2=""d"",""d"","""")))))" +"SUM(M70:O70)" +"15.4" +"-35.1+8.8" +"-24.1+27.5" +"ROUND('BS - Entity Detail'!G176/1000000,1)" +"ROUND('BS - Entity Detail'!G177/1000000,1)" +"ROUND('BS - Explanations'!G67,1)" +"'BS - Entity Detail'!G170" +"ROUND('IS - Entity Detail'!F61/1000000,1)" +"'IS - Entity Detail'!F63" +"Summary!A3" +"163+12" +"168+7" +"AP150+AP156+AP162+AP168+AP174+AP180+AP186+AP192+AP198+AP204+AP210+AP216+AP222+AP228+AP234+AP240+AP246+AP252" +"+AT252+AT240+AT234+AT228+AT222+AT216+AT210+AT204+AT198+AT192+AT186+AT180+AT174+AT168+AT162+AT156+AT150" +"AP149+AP155+AP161+AP167+AP173+AP179+AP185+AP191+AP197+AP203+AP209+AP215+AP221+AP227+AP233+AP239+AP251+AP245" +"+AT251+AT239+AT233+AT227+AT221+AT215+AT209+AT203+AT197+AT191+AT185+AT179+AT173+AT167+AT161+AT155+AT149" +"X150+X156+X162+X198+X204+X246+X240+X222+X252" +"X149+X155+X161+X197+X203+X245+X239+X221+X251" +"Summary!A3" +"-1.6-2" +"1.3+1.1+4.5" +"1.3-1.4+1.8+1.6+4.3" +"-8.9+11" +"SUM(AB149:AB166)" +"AB$148" +"AG150" +"-3.7+1.2-2.9-3.3" +"3.6-3.1" +"1.5" +"2.2" +"9.6+1.3+1.1" +"-1.8+4.8-2.8" +"AT151" +"AT152" +"AT153" +"AT154" +"6.7+9.5" +"AT155" +"-5+5.5" +"-1.3+2.1" +"AT156" +"-1.6-2.2" +"1.2-2.6" +"1.2+1.1-2.2" +"AG157" +"AG302" +"AG158" +"AG303" +"AT159" +"-2+2.9" +"1.4-2.7+9.4" +"5.7-9.4" +"AT160" +"1.7" +"AG161" +"#REF!" +"AG506" +"AG529" +"AT162" +"AG547" +"AT163" +"AG583" +"AG560" +"AG164" +"AG305" +"AG532" +"2.9-2.1" +"AC165" +"6.1-6.1-5.7+5.7" +"AC166" +"AB167+AB190+#REF!+AB351+AB374+AB535+AB512+AB443+AB558" +"AT167+AT190+AT213+AT236+AT259+AT282+AT305+AT328+AT351+AT374+AT397+AT420+AT443+AT466+AT489+AT512+AT535+AT558" +"AB149" +"AB173" +"AT197" +"AT221" +"AT245" +"AT269" +"AT293" +"AB301" +"AT317" +"AB341" +"AB365" +"AT389" +"AT413" +"AB437" +"AT461" +"AT485" +"AB509" +"AB533" +"AB560+AB580" +"ROUND(AB582*50%,1)" +"AB584-AB583" +"Summary!A3" +"SUM(E8:E66)" +"-2800538-2085673" +"162308954+193495556" +"3173246+17831930" +"SUM(H8:H163)" +"SUM(S10:S163)" +"H166-H164" +"SUM(G8:G163)" +"-32868159+42462000" +"G180" +"COUNTA(G8:G163)" +"-J179" +"SUM(G176:G177)" +"Summary!A3" +"-1.3-7.2+1.5-1.2" +"-5-44.2" +"-7.2-39.9" +"-44.2+44.2" +"-39.9+39.9" +"2.7+4.6-13.5+5.9-1+1.1" +"SUM(AB149:AB166)" +"AB$148" +"AB150" +"-1.3+5" +"AT151" +"AT152" +"AT153" +"AT154" +"AT155" +"AB156" +"AB157" +"AB158" +"AG320" +"AB$147" +"AG180" +"AT159" +"AG203" +"AG326" +"AT160" +"AB161" +"AG506" +"AG529" +"AG183" +"AT162" +"AG206" +"#REF!" +"AT163" +"AG610" +"AG587" +"AB164" +"AG532" +"AB165" +"AG326" +"AG349" +"AB166" +"AB167+AB190+#REF!+AB351+AB374+AB535+AB512+AB443+AB558" +"AT167+AT190+AT213+AT236+AT259+AT282+AT305+AT328+AT351+AT374+AT397+AT420+AT443+AT466+AT489+AT512+AT535+AT558" +"AB149" +"AB173" +"AT197" +"AT221" +"AT245" +"AT269" +"AT293" +"AB301" +"AT317" +"AB341" +"AB365" +"AT389" +"AT413" +"AB437" +"AT461" +"AT485" +"AB509" +"AB533" +"AB560+AB580" +"ROUND(AB582*50%,1)" +"AB584-AB583" +"Summary!A3" +"SUM(E8:E29)" +"'BS - Entity Detail'!Q3" +"SUM(G9:G56)" +"SUM(S22:S56)" +"G59-G57" +"SUM(F10:F56)" +"-144291664-F108" +"-26045152-G108" +"25147414-H108" +"-1399488-I108" +"-21971378-J108" +"38218438-K108" +"34978409-L108" +"29684574-M108" +"-762372-N108" +"9704060-O108" +"-29146298-Q108" +"-46958689-S108" +"-24094747+27505970" +"COUNT(F9:F56)" +"COUNT(T22:T56)" +"'BS - Entity Detail'!T182" +"SUM(G70:G107)" +"C6+D6" +"E6*F6" +"H6*F6" +"I6-G6" +"SUM(C6:C31)" +"SUM(D4:D14)" +"SUM(F4:F16)" +"B5*B17" +"B5*B18" +"B5*B19" +"B5*B20" +"B5*B21" +"B5*B22" +"SUM(B18:B21)" +"C6/C5" +"C7/C5" +"C8/C5" +"C9/C5" +"C10/C5" +"C11/C5" +"+D5+C5" +"SUM(C5:C6)" +"+C71+C70" +"-9475650-9947640" +"22711500+7887500+468123+7879400" +"-300000000-1400000000" +"-5600000-58961.09-2747800" +"-77569.3-1100000" +"5600000+1000000+3227269.3" +"-4900000-1700000" +"-29793.78-2650000" +"+E72+E56+E49+E42+E35+E28+E21+E14+E7" +"+E76+E63" +"+E80" +"+E96" +"+E100" +"+C4+G4+K4+O4+S4" +"+C6+C27" +"SUM(C11:C24)" +"+J11/$K$10" +"+N11/$O$10" +"+F12*$G$10" +"+R12*$S$10" +"SUM(C32:C639)" +"+E4+I4+N4" +"+E6+E27" +"SUM(E11:E24)" +"+M11/$N$10" +"SUM(E32:E512)" +"+E5+I5+N5+S5+X5+AC5" +"+E7+E27" +"SUM(E12:E25)" +"+M13*$N$11" +"+R15*$S$11" +"SUM(E32:E527)" +"+W32*$X$11" +"+AB32*$AC$11" +"+E4+J4+O4+T4" +"+E6+E27" +"SUM(E11:E24)" +"+S11/$T$10" +"+I12*$J$10" +"+N12*$O$10" +"SUM(E32:E470)" +"SUM(E5:M5)" +"+E8+E29" +"+E8+I8+M8" +"SUM(E13:E26)" +"SUM(E34:E502)" +"SUM(B3:M3)" +"SUM(B5:B11)" +"SUM(H4:H11)" +"SUM(B14:B19)" +"B3+B12+B13+B20+B22" +"G23-F23" +"B23+B24" +"SUM(N25:N26)" +"'2001'!N27" +"2*360000" +"SUM(B2:B5)" +"C7-B7" +"B2" +"SUM(B15:B17)" +"'[1]cash collections Houston'!$C$54" +"'[1]cash collections Houston'!$E$54" +"'[1]cash collections Houston'!$G$54" +"'[1]cash collections Houston'!$C$55" +"'[1]cash collections Houston'!$E$55" +"'[1]cash collections Houston'!$G$55" +"'[1]cash collections Houston'!$C$56" +"'[1]cash collections Houston'!$E$56" +"'[1]cash collections Houston'!$G$56" +"'[1]cash collections Houston'!$C$57" +"'[1]cash collections Houston'!$E$57" +"'[1]cash collections Houston'!$G$57" +"'[1]cash collections Houston'!$C$58" +"'[1]cash collections Houston'!$E$58" +"'[1]cash collections Houston'!$G$58" +"'[1]cash collections Houston'!$C$59" +"'[1]cash collections Houston'!$E$59" +"'[1]cash collections Houston'!$G$59" +"'[1]cash collections Houston'!$C$60" +"'[1]cash collections Houston'!$E$60" +"'[1]cash collections Houston'!$G$60" +"'[1]cash collections Houston'!$E$61" +"'[1]cash collections Houston'!$G$61" +"SUM(G20:I28)" +"SUM(G20:I28)" +"SUM(G20:I28)" +"+'cash collection'!A4" +"SUM(B14:B16)" +"+'cash collection'!A4" +"SUM(B13:B88)" +"'cash collection'!A3" +"+'cash collection'!A4" +"SUM(B11:B16)" +"'cash collection'!A3" +"+'cash collection'!A4" +"'[1]aging for Sally report'!$C$29" +"SUM(B10:B11)" +"'cash collection'!A3" +"+'cash collection'!A4" +"SUM(B10:B33)" +"SUM(B15:B33)" +"'cash collection'!A3" +"+'cash collection'!A4" +"SUM(B10:B16)" +"'cash collection'!A3" +"+'cash collection'!A4" +"SUM(B10:B28)" +"'cash collection'!A3" +"+'cash collection'!A4" +"SUM(B10:B52)" +"40*-88" +"SUM(J5:J9)" +"2*172*150" +"2*172*-88" +"SUM(J15:J17)" +"5308173+1876823+135169+488259+443343+322658+300176+184152" +"409370+226800+12137+34083+54085+36977+36620+30712" +"SUM(E6:G6)" +"6235964" +"368910" +"84550+231806+111230+25963" +"129239+137829+81308+18979" +"699076+3429383+1199996+198181" +"SUM(E6:E11)" +"+E19-SUM(E11:E16)" +"29+11" +"9+1+3+4.5" +"9+1+5+4.5" +"8+1+1" +"+R8+O8+L8+I8+F8+C8" +"65+9+5+8" +"12+5+6+5+2+13" +"15+7+8+7+2+15" +"9+2" +"17+3" +"79-5" +"8+2+6" +"8+3+9" +"22+7" +"21+8" +"56+15" +"8+3.5" +"9+3.5" +"15+2" +"26+3" +"50+16+13+23" +"53+45+38+23" +"8+3+1" +"10+4+1" +"7+1" +"+C21+C22+C23" +"3+2" +"9+4+1" +"12+2" +"19+2" +"2" +"+C25+C20+C18+C16+C14+C12+C10+C8" +"0.5+3" +"2+5" +"+C29+C27" +"27522+3719+15331-8647-23553" +"14136+9802+9615+585-69" +"217320+25461" +"-51422+145152" +"11+47-6345" +"B3+7" +"B3+7" +"SUM(I7:I10)" +"SUM(I42:I43)" +"SUM(I7:I10)" +"SUM(I42:I43)" +"SUM(C4:D4)" +"SUM(B4:B10)" +"SUM(B15:B17)" +"+B18+B11" +"+E20/B20" +"SUM(B24:B25)" +"SUM(B54:B61)" +"SUM(B72:B77)" +"+B68+B62+B50+B44+B38+B32+B26+B20+B78" +"SUM(E83:E89)+E80-E62" +"'[11]IT Dev-Perlman'!$H$31-F16" +"+F8-K8" +"'[11]Production Support Systems'!$I$33" +"'[12]Infrastructure Summary'!$H$22" +"F11+F12+F13-K11" +"'[12]Infrastructure Summary'!$H$20" +"F11+F12+F13-K11" +"'[12]Infrastructure Summary'!$H$23+'[12]Infrastructure Summary'!$H$24" +"F11+F12+F13-K11" +"SUM(F11:F13)" +"SUM(K6:K13)" +"[12]Portal!$G$16/1000" +"'[12]IT Dev-Dayao'!$I$60" +"SUM(F16:F18)+F14+F9+F8" +"'[11]Operations Summary'!$H$32-500" +"SUM(F22:F23)" +"+F19+F24+F26" +"SUM(F28:F35)" +"[12]Invoice!$C$25" +"[12]Invoice!$C$27" +"SUM(F43:F48)" +"+F37+F50" +"'[11]IT Dev-Perlman'!$H$31-F16" +"+F8-K8" +"'[11]Production Support Systems'!$I$33" +"'[12]Infrastructure Summary'!$H$22" +"'[12]Infrastructure Summary'!$H$20" +"'[12]Infrastructure Summary'!$H$23+'[12]Infrastructure Summary'!$H$24" +"SUM(F11:F13)" +"[12]Portal!$G$16/1000" +"'[12]IT Dev-Dayao'!$I$60" +"SUM(F16:F18)+F14+F9+F8" +"'[11]Operations Summary'!$H$32-500" +"SUM(F22:F23)" +"+F19+F24" +"SUM(F27:F31)" +"SUM(F32:F37)" +"[12]Invoice!$C$25" +"[12]Invoice!$C$27" +"SUM(F44:F49)" +"+F38+F51" +"E3+F3" +"IF(E3+F3>0,E3+F3,0)" +"SUBTOTAL(9,E3:E3)" +"SUBTOTAL(9,E9:E10)" +"SUBTOTAL(9,E14:E16)" +"SUBTOTAL(9,E26:E29)" +"SUBTOTAL(9,E42:E46)" +"SUBTOTAL(9,E243:E253)" +"SUBTOTAL(9,E648:E657)" +"SUBTOTAL(9,E3:E1352)" +"SUM(C126:C147)" +"VLOOKUP(B2,$H$1:$I$38,2,FALSE)" +"+'[6]EOps with HPL'!$B$40" +"+'[13]EOps with HPL'!$C$40" +"+[10]Sheet1!$D$35" +"+'[6]EOps with HPL'!$B$34/1000000" +"+'[6]EOps with HPL'!$C$34/1000000+8.515+2.56" +"+'[13]EOps with HPL'!$D$34/1000" +"+N8-L8" +"+'[7]EGM by Function'!$B$57-52+13" +"+'[7]EGM by Function'!$C$57-62+10" +"+[10]Sheet1!$G$35" +"+'[7]EGM by Function'!$B$50/1000000" +"+'[7]EGM by Function'!$C$50/1000000+0.101+0.682" +"+'[11]EGM by Function'!$D$50/1000000" +"+'[7]EIM by Function'!$B$69+2" +"+[10]Sheet1!$J$35" +"+'[7]EIM by Function'!$B$66/1000000" +"+'[7]EIM by Function'!$C$66/1000000+0.031+0.338" +"+'[11]EIM by Function'!$D$66/1000000" +"+'[4]Summary with HC - P&A Proforma'!B36" +"+[10]Sheet1!$M$35" +"+[9]Forecast!$N$42/1000000+18.1" +"+'[12]Operations Summary'!$H$32/1000" +"+'[7]EBS by Function'!$B$27" +"+[10]Sheet1!$P$35" +"+'[7]EBS by Function'!$B$25/1000000" +"+'[7]EBS by Function'!$C$25/1000000+0.264+0.014" +"+'[11]EBS by Function'!$D$25/1000000" +"+'[4]Summary with HC - P&A Proforma'!B40" +"+[10]Sheet1!$S$35" +"+'[8]Other Summary Page'!$B$20/1000000" +"+'[8]Other Summary Page'!$D$20/1000000" +"+'[5]Other Summary Page'!$F$21/1000000" +"SUM(D8:D14)" +"SUM(D8:D18)" +"+J17+J15" +"D20+D15" +"29+11" +"9+1+3+4.5" +"9+1+5+4.5-1" +"8+1+1+3" +"+R8+O8+L8+I8+F8+C8" +"65+9+5+8" +"12+5+6+5+2+13" +"15+7+8+7+2+15-4" +"9+2" +"17+3" +"79-5" +"8+2+6" +"8+3+9-2" +"22+7" +"21+8" +"56+15" +"8+3.5" +"9+3.5-1" +"15+2" +"26+3+9" +"50+16+13+23+20" +"53+45+38+23-53" +"8+3+1" +"10+4+1-3" +"7+1+8" +"+C21+C22+C23" +"+O21+O22+O23+O24" +"17-14" +"3+2" +"9+4+1" +"12+2" +"19+2-6" +"2+1" +"8+3" +"+C26+C20+C18+C16+C14+C12+C10+C8" +"2+14" +"0.5+3" +"2+5" +"+C30+C28" +"-E144 New IP deals might require some modifications" +"SUM(D7:D169)" +"+L7+#REF!+#REF!" +"SUM(L8:L20)" +"K8*L8" +"+H9" +"+H11" +"+H11" +"+H12" +"+H18" +"SUM(D31:D36)/5" +"SUM(D11:D36)/21" +"SUM(D67:D73)/5" +"SUM(D45:D73)/21" +"SUM(C149:C174)" +"SUM(E149:E173)" +"SUM(D170:D174)/5" +"SUM(D154:D174)/21" +"VLOOKUP(C2,$H$1:$I$38,2,FALSE)" +"128882/2080" +"TimeRemaining*40" +"ENA!C19" +"ENA!F19/Scale" +"ENA!C26" +"ENA!F26/Scale" +"ENA!C33" +"ENA!F33/Scale" +"ENA!C49" +"ENA!F49/Scale" +"ENA!C56" +"ENA!F56/Scale" +"ENA!C63" +"ENA!F63/Scale" +"'EGM-EIM'!C20" +"'EGM-EIM'!F20/Scale" +"'EGM-EIM'!C27" +"'EGM-EIM'!F20/Scale" +"'EGM-EIM'!C34" +"'EGM-EIM'!F34/Scale" +"'EGM-EIM'!C50" +"'EGM-EIM'!F50/Scale" +"'EGM-EIM'!C57" +"'EGM-EIM'!F57/Scale" +"'EGM-EIM'!C64" +"'EGM-EIM'!F64/Scale" +"'EGM-EIM'!C80" +"'EGM-EIM'!F80/Scale" +"'EGM-EIM'!C87" +"'EGM-EIM'!F87/Scale" +"'EGM-EIM'!C94" +"'EGM-EIM'!F94/Scale" +"'EGM-EIM'!C110" +"'EGM-EIM'!F110/Scale" +"'EGM-EIM'!C117" +"'EGM-EIM'!F117/Scale" +"'EGM-EIM'!C124" +"'EGM-EIM'!F124/Scale" +"'EGM-EIM'!C143" +"'EGM-EIM'!F143/Scale" +"'EGM-EIM'!C150" +"'EGM-EIM'!F150/Scale" +"'EGM-EIM'!C157" +"'EGM-EIM'!F157/Scale" +"'EGM-EIM'!C177" +"'EGM-EIM'!F177/Scale" +"'EGM-EIM'!C184" +"'EGM-EIM'!F184/Scale" +"'EGM-EIM'!C191" +"'EGM-EIM'!F191/Scale" +"'EGM-EIM'!C243" +"'EGM-EIM'!F243/Scale" +"'EGM-EIM'!C250" +"'EGM-EIM'!F250/Scale" +"'EGM-EIM'!C257" +"'EGM-EIM'!F257/Scale" +"Backoffice!C19" +"Backoffice!I19/Scale" +"Backoffice!C26" +"Backoffice!I26/Scale" +"Backoffice!C33" +"Backoffice!I33/Scale" +"Backoffice!C108" +"Backoffice!I108/Scale" +"Backoffice!C115" +"Backoffice!I115/Scale" +"Backoffice!C122" +"Backoffice!I122/Scale" +"Backoffice!C48" +"Backoffice!I48/Scale" +"Backoffice!C55" +"Backoffice!I55/Scale" +"Backoffice!C62" +"Backoffice!I62/Scale" +"Backoffice!C78" +"Backoffice!I78/Scale" +"Backoffice!C85" +"Backoffice!I85/Scale" +"Backoffice!C92" +"Backoffice!I92/Scale" +"'Enterprise Frameworks'!C19" +"'Enterprise Frameworks'!I19/Scale" +"'Enterprise Frameworks'!C26" +"'Enterprise Frameworks'!I26/Scale" +"'Enterprise Frameworks'!C33" +"'Enterprise Frameworks'!I33/Scale" +"'Enterprise Frameworks'!C49" +"'Enterprise Frameworks'!I49/Scale" +"'Enterprise Frameworks'!C56" +"'Enterprise Frameworks'!I56/Scale" +"'Enterprise Frameworks'!C63" +"'Enterprise Frameworks'!I63/Scale" +"'Enterprise Frameworks'!C78" +"'Enterprise Frameworks'!I78/Scale" +"'Enterprise Frameworks'!C85" +"'Enterprise Frameworks'!I85/Scale" +"'Enterprise Frameworks'!C92" +"'Enterprise Frameworks'!I92/Scale" +"'Enterprise Frameworks'!C108" +"'Enterprise Frameworks'!I108/Scale" +"'Enterprise Frameworks'!C115" +"'Enterprise Frameworks'!I115/Scale" +"'Enterprise Frameworks'!C122" +"'Enterprise Frameworks'!I122/Scale" +"'Enterprise Frameworks'!C138" +"'Enterprise Frameworks'!I138/Scale" +"'Enterprise Frameworks'!C145" +"'Enterprise Frameworks'!I145/Scale" +"'Enterprise Frameworks'!C152" +"'Enterprise Frameworks'!I152/Scale" +"'Enterprise Frameworks'!C168" +"'Enterprise Frameworks'!I168/Scale" +"'Enterprise Frameworks'!C175" +"'Enterprise Frameworks'!I175/Scale" +"'Enterprise Frameworks'!C182" +"'Enterprise Frameworks'!I182/Scale" +"'Enterprise Frameworks'!C258" +"'Enterprise Frameworks'!I258/Scale" +"'Enterprise Frameworks'!J198/Scale" +"'Enterprise Frameworks'!C265" +"'Enterprise Frameworks'!I265/Scale" +"'Enterprise Frameworks'!C272" +"'Enterprise Frameworks'!I272/Scale" +"'Enterprise Frameworks'!C198" +"'Enterprise Frameworks'!I198/Scale" +"'Enterprise Frameworks'!C205" +"'Enterprise Frameworks'!I205/Scale" +"'Enterprise Frameworks'!C212" +"'Enterprise Frameworks'!I212/Scale" +"'Enterprise Frameworks'!C228" +"'Enterprise Frameworks'!I228/Scale" +"'Enterprise Frameworks'!C235" +"'Enterprise Frameworks'!I235/Scale" +"'Enterprise Frameworks'!C242" +"'Enterprise Frameworks'!I242/Scale" +"'Enterprise Frameworks'!C288" +"'Enterprise Frameworks'!I288/Scale" +"'Enterprise Frameworks'!C295" +"'Enterprise Frameworks'!I295/Scale" +"'Enterprise Frameworks'!C302" +"'Enterprise Frameworks'!I302/Scale" +"'Corporate Systems'!C17" +"'Corporate Systems'!I17/Scale" +"'Corporate Systems'!C24" +"'Corporate Systems'!I24/Scale" +"'Corporate Systems'!C31" +"'Corporate Systems'!I31/Scale" +"'Corporate Systems'!C47" +"'Corporate Systems'!I47/Scale" +"'Corporate Systems'!C54" +"'Corporate Systems'!I54/Scale" +"'Corporate Systems'!C61" +"'Corporate Systems'!I61/Scale" +"'Corporate Systems'!C76" +"'Corporate Systems'!I76/Scale" +"'Corporate Systems'!C83" +"'Corporate Systems'!I83/Scale" +"'Corporate Systems'!C90" +"'Corporate Systems'!I90/Scale" +"'Corporate Systems'!C106" +"'Corporate Systems'!I106/Scale" +"'Corporate Systems'!C113" +"'Corporate Systems'!I113/Scale" +"'Corporate Systems'!C120" +"'Corporate Systems'!I120/Scale" +"'Corporate Systems'!C136" +"'Corporate Systems'!I136/Scale" +"'Corporate Systems'!C143" +"'Corporate Systems'!I143/Scale" +"'Corporate Systems'!C150" +"'Corporate Systems'!I150/Scale" +"'Corporate Systems'!C166" +"'Corporate Systems'!I166/Scale" +"'Corporate Systems'!C173" +"'Corporate Systems'!I173/Scale" +"'Corporate Systems'!C180" +"'Corporate Systems'!I180/Scale" +"SUM(B9:B48)" +"C50+D50" +"C50+D50" +"SUM(C9*Contractor*Hours)" +"SUM(C10*Consultant*Hours)" +"SUM(C11*Employee*Hours)" +"SUM(C9:C11)" +"SUM($C$12-C18)" +"SUM($D$12-D18)" +"D19*E19" +"D19-F19" +"SUM($C$42-C48)" +"SUM($D$42-D48)" +"SUM(C9+C39)" +"SUM($C$72-C78)" +"SUM($D$72-D78)" +"SUM(C72-C92)" +"SUM(C10*Contractor*Hours)" +"SUM(C11*Consultant*Hours)" +"SUM(C12*Employee*Hours)" +"SUM(C10:C12)" +"SUM($C$13-C19)" +"SUM($D$13-D19)" +"D20*E20" +"D20-F20" +"C43-C49" +"SUM($D$43-D49)" +"SUM($C$43-C56)" +"SUM($C$73-C86)" +"SUM($D$73-D86)" +"SUM(C73-C93)" +"SUM($C$103-C116)" +"SUM($D$103-D116)" +"SUM($C$136-C149)" +"SUM($D$136-D149)" +"SUM($C$170-C183)" +"SUM($D$170-D183)" +"SUM(C10+C40+C70+C100+C133+C167)" +"SUM(M177,M142,M109,M79,M49,M19)" +"SUM($C$200-C213)" +"SUM($D$200-D213)" +"SUM($C$236-C242)" +"SUM($D$236-D242)" +"SUM(C197+C233)" +"SUM($C$275-C281)" +"SUM($D$275-D281)" +"(C282/C275)*100" +"(C289/C275)*100" +"(C296/C275)*100" +"SUM(C9*Contractor*Hours)" +"SUM(C10*Consultant*Hours)" +"SUM(C11*Employee*Hours)" +"SUM(C9:C11)" +"SUM($C$12-C18)" +"SUM($D$12-D18)" +"F19*$D19*$E19" +"($D19*F19)-I19" +"G19*$D19*$E19" +"($D19*G19)-K19" +"H19*$D19*$E19" +"($D19*H19)-M19" +"SUM($C$41-C47)" +"SUM($D$41-D47)" +"SUM($C$71-C77)" +"SUM($D$71-D77)" +"SUM($C$101-C107)" +"SUM($D$101-D107)" +"C9+C68+C98+C38" +"SUM($C$131-C137)" +"SUM($D$131-D137)" +"SUM(C131-C144)" +"SUM(C131-C151)" +"SUM(C9*Contractor*Hours)" +"SUM(C10*Consultant*Hours)" +"SUM(C11*Employee*Hours)" +"SUM(C9:C11)" +"56-4-3-5-10-4-5" +"SUM($C$12-C18)" +"SUM($D$12-D18)" +"F19*$D19*$E19" +"($D19*F19)-I19" +"G19*$D19*$E19" +"($D19*G19)-K19" +"H19*$D19*$E19" +"($D19*H19)-M19" +"56-4-3-5-5-5" +"56-4-4-5" +"SUM($C$42-C48)" +"SUM($D$42-D48)" +"SUM($C$71-C77)" +"SUM($D$71-D77)" +"SUM($C$101-C107)" +"SUM($D$101-D107)" +"SUM($C$131-C137)" +"SUM($D$131-D137)" +"SUM($C$161-C167)" +"SUM($D$161-D167)" +"SUM($C$191-C197)" +"SUM($D$191-D197)" +"SUM($C$221-C227)" +"SUM($D$221-D227)" +"SUM(C221-C241)" +"SUM($C$251-C257)" +"SUM($D$251-D257)" +"24-7-3" +"SUM($C$281-C287)" +"SUM($D$281-D287)" +"24-2-2" +"24" +"SUM(C9+C39+C68+C98+C128+C158+C188+C218+C248+C278)" +"SUM($C$311-C317)" +"SUM($D$311-D317)" +"SUM(I9:I332)" +"I19+I49+I78+I108+I138+I168+I198+I228+I258+I288" +"SUM(I338:N338)" +"I26+I56+I85+I115+I145+I175+I205+I235+I265+I295" +"I33+I63+I92+I122+I152+I182+I212+I242+I272+I302" +"SUM(C7*Contractor*Hours)" +"SUM(C8*Consultant*Hours)" +"SUM(C9*Employee*Hours)" +"SUM(C7:C9)" +"SUM($C$10-C16)" +"SUM($D$10-D16)" +"F17*$D17*$E17" +"($D17*F17)-I17" +"G17*$D17*$E17" +"($D17*G17)-K17" +"H17*$D17*$E17" +"($D17*H17)-M17" +"SUM($C$40-C46)" +"SUM($D$40-D46)" +"SUM($C$69-C75)" +"SUM($D$69-D75)" +"SUM($C$99-C105)" +"SUM($D$99-D105)" +"SUM($C$129-C135)" +"SUM($D$129-D135)" +"SUM($C$159-C165)" +"SUM($D$159-D165)" +"SUM($C$189-C195)" +"SUM($D$189-D195)" +"SUM($C$11-C225)" +"SUM($D$11-D225)" +"SUM($C$219-C232)" +"SUM($D$219-D232)" +"SUM(C219-C239)" +"SUM(C7+C37+C66+C96+C126+C156+C186+C216)" +"SUM($C$249-C255)" +"SUM($D$249-D255)" +"D4*40" +"SUM(E4:E7)" +"D15*40*52/12" +"SUM(E15:E97)" +"SUM(E15:E79)" +"11*15*40*4" +"SUM(D2:F2)" +"80*40*4" +"30*40*4" +"40*40*4" +"5*40*40*4" +"3*50*40*4" +"684000/12" +"198000/12" +"108000/12" +"100*40*4*2" +"SUM(C2:C20)" +"43/288" +"SUM(D7:D26)" +"SUM(D7:D108)" +"SUM(D7:E7)" +"SUM(D7:D25)" +"ROUND(20*1.4/5,0)" +"ROUND((8+10+6+2)*1.4/5,0)" +"SUM(E121:E132)" +"SUM(E135:E140)" +"SUM(E151)" +"SUM(E120,E134,E142,E150)" +"SUM(F6:F383)" +"40/288" +"(22/253)" +"SUM(I29:I53)" +"(25/253)" +"11/288" +"23/288" +"40/288" +"SUM(B3:C3)" +"SUM(B3:B8)" +"SUM(C4:D4)" +"SUM(B4:B10)" +"SUM(B17:B19)" +"+B20+B13" +"+E22/B22" +"SUM(B26:B27)" +"SUM(B68:B72)" +"+B64+B58+B52+B46+B40+B34+B28+B22+B73" +"SUM(E78:E84)+E75-E58" +"SUM(C3:C5)" +"SUM(C8:C13)" +"C14+C6" +"C3*0.2475" +"SUM(C3:C5)" +"SUM(C8:C13)" +"C14+C6" +"C18+C16" +"SUM(C4:D4)" +"SUM(B4:B10)" +"SUM(B15:B17)" +"+B18+B11" +"+E20/B20" +"SUM(B24:B25)" +"SUM(B54:B61)" +"SUM(B72:B77)" +"+B68+B62+B50+B44+B38+B32+B26+B20+B78" +"SUM(E83:E89)+E80-E62" +"E10+G10+I10+K10+M10+O10+Q10+S10+U10" +"12529+'[11]EOps Projects'!$D$13" +"28294-331-7860" +"7988+9742" +"17730-4310-4912" +"1075+7077" +"8152-2292-2374" +"25663+1977+2982" +"2758" +"6063-1058-1637" +"+#REF!-#REF!" +"121077+1844520" +"282870+249489+291132" +"1500+337" +"'[11]EOps with HPL'!$D$29" +"31634-3570" +"15575-5004-1422" +"5624-474" +"8573-3400+5010" +"(36602-32665)+(1100-1000)+2408" +"+F20-#REF!" +"SUM(C10:C20)" +"4616+2751+5636+1754+10008+822+1421+471+1457+3730-1" +"62243-3478" +"57843+4400" +"SUM(C24:C27)+C22" +"12819+6481" +"19300-1324-5240" +"13496+6131" +"19627-215-10055-5568" +"296+8463" +"8759-215-5540-2293" +"1857+17896" +"9506-Q40" +"10153-4230-2948" +"E38" +"4827+974" +"SUM(C36:C42)" +"C43+C28" +"+C22+C43" +"+E47+G47+I47+K47+M47+O47+Q47+S47+U47" +"+L7+#REF!+#REF!" +"SUM(L8:L20)" +"K8*L8" +"+H9" +"+H11" +"+H11" +"+H12" +"+H18" +"+J7+J23+J27+J31" +"SUM(J8:J21)" +"SUM(J24:J25)" +"+J28" +"SUM(J32:J51)" +"SUBTOTAL(3,M2:M2)" +"SUBTOTAL(3,M4:M67)" +"SUBTOTAL(3,M69:M386)" +"SUBTOTAL(3,M390:M438)" +"SUBTOTAL(3,M440:M557)" +"SUBTOTAL(3,M559:M563)" +"SUBTOTAL(3,M565:M578)" +"SUBTOTAL(3,M580:M609)" +"SUBTOTAL(3,M619:M626)" +"SUBTOTAL(3,M628:M636)" +"SUBTOTAL(3,M638:M649)" +"SUBTOTAL(3,M651:M656)" +"SUBTOTAL(3,M712:M714)" +"SUBTOTAL(3,M716:M717)" +"SUBTOTAL(3,M719:M733)" +"SUBTOTAL(3,M755:M758)" +"SUBTOTAL(3,M2:M758)" +"SUM(B6:D6)" +"SUM(B6:B22)" +"SUM(P8:P24)" +"SUM(P28:P37)" +"4+9" +"SUM(P41:P52)" +"+P53+P38+P25" +"SUM(P58:P65)" +"SUM(P68:P69)" +"+P73" +"SUM(P82:P84)" +"SUM(P88:P98)" +"8+6" +"+P105+P99+P85+P79+P74+P70+P66+P55" +"+P112+P110+P108" +"SUM(AQ121:AQ133)" +"'Transaction Growth (2)'!B27" +"'Transaction Growth (2)'!C17" +"'Transaction Growth (2)'!L17" +"Q15-O15" +"ROUND(S15/O15,6)" +"SUM(O15:O17)" +"'Transaction Growth (2)'!B27" +"'Transaction Growth (2)'!C33" +"'Transaction Growth (2)'!L33" +"Q15-O15" +"ROUND(S15/O15,6)" +"'Transaction Growth (2)'!L28" +"SUM(O15:O17)" +"O3-SUM(P3:R3)" +"19-6" +"S3" +"S12" +"F23-D23" +"ROUND(H23/D23,6)" +"Y3" +"Y12" +"+J9/D9" +"+K9/E9" +"SUM(C9:C10)" +"SUM(C11:C13)" +"SUM(M9:M13)" +"C9" +"SUM(A36:B36)" +"(+'[5]Gas Vols, Imbal & UA4'!D50/1000000)/31" +"(+'[5]Gas Vols, Imbal & UA4'!F50/1000000)/29" +"(+'[5]Gas Vols, Imbal & UA4'!H50/1000000)/31" +"(+'[5]Gas Vols, Imbal & UA4'!J50/1000000)/30" +"(+'[5]Gas Vols, Imbal & UA4'!L50/1000000)/31" +"(+'[5]Gas Vols, Imbal & UA4'!N50/1000000)/30" +"+'[5]Gas Vols, Imbal & UA4'!P54" +"+'[5]Gas Vols, Imbal & UA4'!R54" +"+'[5]Gas Vols, Imbal & UA4'!T54" +"+D44+D43" +"(26553036/1000000)/31" +"(36333988/1000000)/29" +"(39454678/1000000)/31" +"(39502670/1000000)/30" +"(47.9)/31" +"(+'[5]Pwr Volumes & Imbal'!G9/1000000)/30" +"(+'[5]Pwr Volumes & Imbal'!H9/1000000)/31" +"(9537/1000000)/31" +"(7801/1000000)/29" +"(6547/1000000)/31" +"(6608/1000000)/30" +"(7641/1000000)/31" +"+(7261.48/1000000)/30" +"+(6566.54/1000000)/31" +"+(6566.54/1000000)/30" +"+'Mgmt Summary'!C9+'[3]Mgmt Summary'!C9" +"C9-D9" +"GrossMargin!J10" +"SUM(G9:I9)" +"J9-K9-M9-N9-L9" +"ROUND(SUM(Q9:U9),0)" +"+'[3]Mgmt Summary'!C18" +"+'Mgmt Summary'!C18+'[3]Mgmt Summary'!C19" +"GrossMargin!J26" +"+'Mgmt Summary'!R18+'[2]YTD Mgmt Summary'!R19" +"GrossMargin!J28" +"SUM(C9:C22)" +"SUM(#REF!)" +"+'Mgmt Summary'!R25+'[2]YTD Mgmt Summary'!R25" +"SUM(C23:C29)" +"SUM(C30:C32)" +"+'GM-WeeklyChnge'!C39" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!J9" +"+'Mgmt Summary'!C9" +"-D9+C9" +"+'Mgmt Summary'!M9+'Mgmt Summary'!N9" +"+'Mgmt Summary'!D9" +"+H9-G9" +"+C9-G9" +"D9-H9" +"K9-L9" +"+C9-'[4]QTD Mgmt Summary'!C9" +"+'[4]QTD Mgmt Summary'!G9-G9" +"+O9+P9" +"+'Mgmt Summary'!L21+'Mgmt Summary'!M21+'Mgmt Summary'!N21" +"SUM(C9:C22)" +"+[2]Expenses!D26" +"+'[2]Alloc Exp'!D26" +"+C28-'[2]QTD Mgmt Summary'!C27" +"-G28+'[2]QTD Mgmt Summary'!G27" +"SUM(C23:C28)" +"D32-C32" +"+'Mgmt Summary'!M32" +"+C30-C32" +"SUM(G30:G32)" +"+'[2]GM-WeeklyChnge'!C38" +"+'[2]Expense Weekly Change'!E22+'[2]Expense Weekly Change'!E21" +"+'[2]GM-WeeklyChnge'!D38" +"+'[1]Expense Weekly Change'!E9+'[1]Expense Weekly Change'!E10+'[1]Expense Weekly Change'!E11+'[1]Expense Weekly Change'!E12+'[1]Expense Weekly Change'!E13+'[1]Expense Weekly Change'!E14+'[1]Expense Weekly Change'!E15+'[1]Expense Weekly Change'!E16+'[1]Expense Weekly Change'!E20" +"+'[2]GM-WeeklyChnge'!E38+'[2]GM-WeeklyChnge'!F38+'[2]GM-WeeklyChnge'!G38" +"-G32+'[2]QTD Mgmt Summary'!$G$37" +"SUM(E40:E43)" +"+[2]GrossMargin!$I$40" +"+'[2]QTD Mgmt Summary'!$G$39" +"+GrossMargin!I34" +"+G34" +"+E48-E47" +"+GrossMargin!M10" +"+Expenses!E9+AllocExp!L10" +"C9-D9" +"+GrossMargin!I10" +"GrossMargin!J10" +"SUM(G9:I9)" +"'[2]Alloc Exp'!D10" +"+Expenses!D9" +"+AllocExp!K10" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'[2]Alloc Exp'!F10" +"+Expenses!F9" +"+AllocExp!M10" +"ROUND(SUM(Q9:U9),0)" +"'[2]Alloc Exp'!D13" +"'[2]Alloc Exp'!F13" +"+GrossMargin!M22" +"+GrossMargin!I22" +"+'[2]Alloc Exp'!F16" +"+'[2]Alloc Exp'!F20" +"-T26" +"+AllocExp!M27" +"SUM(C9:C22)" +"+Expenses!E24" +"+Expenses!D24" +"+Expenses!F24" +"+AllocExp!L26" +"+AllocExp!K26" +"-T25" +"+AllocExp!M26" +"GrossMargin!M32" +"+GrossMargin!I32" +"GrossMargin!J32" +"+Expenses!F25" +"'[2]Alloc Exp'!E26" +"'[2]Alloc Exp'!D26" +"'[2]Alloc Exp'!F26" +"SUM(C23:C29)" +"GrossMargin!I44" +"D32-M32" +"SUM(C30:C32)" +"+'[2]GM-WeeklyChnge'!C44" +"+'Mgmt Summary'!A3:V3" +"+GrossMargin!D10-[4]GrossMargin!D10" +"SUM(C9:G9)" +"SUM(H9:J9)" +"SUM(C15:C20)" +"SUM(C21:C27)+SUM(C9:C14)" +"SUM(D9:D14)+SUM(D21:D27)" +"+#REF!+#REF!" +"+GrossMargin!D32-[4]GrossMargin!D31" +"SUM(C9:C14)+SUM(C21:C27)" +"+E29+E31" +"SUM(G29:G31)" +"+'Mgmt Summary'!A3" +"SUM(D10:H10)" +"+I10+K10" +"L10-M10" +"13750-M12+1875+3125" +"8578.819-1500" +"SUM(D16:D21)" +"1000+311" +"4008.499-2890+254" +"3875+738.104" +"SUM(D10:D15)+SUM(D22:D28)" +"SUM(I32:K32)" +"SUM(D10:D15)+SUM(D22:D28)" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+E9+200" +"E9-D9" +"4077.215+237.191+1046.59-E11" +"+E11" +"1906.741-443.734" +"578.553+3778.74" +"+E17+1500" +"(483.603-250)*0+302.281" +"+E20+250" +"SUM(D9:D21)" +"29614-68.678-792.24+407.571+500-1100-318.162" +"SUM(D22:D25)" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!D9-[4]Expenses!D9" +"D9-C9" +"SUM(C9:C22)" +"SUM(C23:C26)" +"[3]Expenses!D33-[3]Expenses!D29" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"E10-D10" +"+L10" +"L11" +"3365.73+801.29-L12" +"ROUND(L11-K11,0)" +"2095.787-318.162" +"SUM(D10:D22)" +"-(D23)" +"-K23" +"SUM(D23:D26)" +"+D9+E9" +"+D9-H9" +"_xll.HPVAL($A10,$A$18,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$18,$A$3,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)" +"SUM(D9:D17)" +"SUM(F9:F16)" +"COUNTA(C8:C16)" +"+F7+J7+N7+R7" +"SUM(E8:E16)" +"COUNTA(C19:C25)" +"SUM(E19:E25)" +"COUNTA(C28:C30)" +"SUM(E28:E30)" +"COUNTA(C33:C34)" +"SUM(E33:E34)" +"COUNTA(C37:C46)" +"SUM(E37:E46)" +"COUNTA(C49:C54)" +"SUM(E49:E54)" +"COUNTA(C71:C75)" +"SUM(E71:E75)" +"+E17+E26+E31+E35+E47+E55+E76+E60+E64+E69" +"+F7+F18+F27+F32+F36+F48+F70+F56+F61+F65" +"+'Hotlist - Identified '!U4" +"SUM(E9:E11)" +"COUNTA(C9:C11)" +"SUM(E23:E24)" +"COUNTA(C23:C24)" +"+E12+E19+E25+E31+E37+K12+K19+K25+K31+K37" +"CELL(""filename"")" +"NOW()" +"SUM(B2:C2)" +"SUM(B2)/D2" +"SUM(D2:D3)" +"I266-J266" +"SUM(I476:I522)" +"SUM(I211:I257)" +"+'Headcount by Month'!P110" +"+'Headcount by Month'!AR110" +"SUM(D8:D13)" +"SUM(P8:P24)" +"SUM(P28:P38)" +"4+9" +"4+13.5" +"38+2" +"SUM(P42:P53)" +"+P54+P39+P25" +"3+7.5" +"SUM(P59:P66)" +"SUM(P69:P70)" +"+P74" +"SUM(P83:P85)" +"8+6" +"+P107+P101+P86+P80+P75+P71+P67+P56" +"113+66" +"+P114+P112+P110" +"SUM(AQ123:AQ135)" +"'Transaction Growth (2)'!B27" +"'Transaction Growth (2)'!C17" +"'Transaction Growth (2)'!L17" +"Q15-O15" +"ROUND(S15/O15,6)" +"SUM(O15:O17)" +"'Transaction Growth (2)'!B27" +"'Transaction Growth (2)'!C33" +"'Transaction Growth (2)'!L33" +"Q15-O15" +"ROUND(S15/O15,6)" +"'Transaction Growth (2)'!L28" +"SUM(O15:O17)" +"O3-SUM(P3:R3)" +"19-6" +"S3" +"S12" +"F23-D23" +"ROUND(H23/D23,6)" +"Y3" +"Y12" +"+J9/D9" +"+K9/E9" +"SUM(C9:C10)" +"SUM(C11:C13)" +"SUM(M9:M13)" +"C9" +"SUM(A36:B36)" +"(+'[5]Gas Vols, Imbal & UA4'!D50/1000000)/31" +"(+'[5]Gas Vols, Imbal & UA4'!F50/1000000)/29" +"(+'[5]Gas Vols, Imbal & UA4'!H50/1000000)/31" +"(+'[5]Gas Vols, Imbal & UA4'!J50/1000000)/30" +"(+'[5]Gas Vols, Imbal & UA4'!L50/1000000)/31" +"(+'[5]Gas Vols, Imbal & UA4'!N50/1000000)/30" +"+'[5]Gas Vols, Imbal & UA4'!P54" +"+'[5]Gas Vols, Imbal & UA4'!R54" +"+'[5]Gas Vols, Imbal & UA4'!T54" +"+D44+D43" +"(26553036/1000000)/31" +"(36333988/1000000)/29" +"(39454678/1000000)/31" +"(39502670/1000000)/30" +"(47.9)/31" +"(+'[5]Pwr Volumes & Imbal'!G9/1000000)/30" +"(+'[5]Pwr Volumes & Imbal'!H9/1000000)/31" +"(9537/1000000)/31" +"(7801/1000000)/29" +"(6547/1000000)/31" +"(6608/1000000)/30" +"(7641/1000000)/31" +"+(7261.48/1000000)/30" +"+(6566.54/1000000)/31" +"+(6566.54/1000000)/30" +"SUM(B3:B5)" +"SUM(B10:E10)" +"SUM(B10:B15)" +"+B16+B24+B32" +"+B6-B33" +"SUM(B3:E3)" +"SUM(B3:B5)" +"+B16+B24+B32" +"+B6-B33" +"SUM(B4:B17)" +"B18/31" +"D18/28" +"+'Headcount by Month'!P110" +"+'Headcount by Month'!AR110" +"SUM(D8:D13)" +"SUM(P8:P24)" +"SUM(P28:P38)" +"4+9" +"4+13.5" +"38+2" +"SUM(P42:P53)" +"+P54+P39+P25" +"3+7.5" +"SUM(P59:P66)" +"16-16" +"2-2" +"SUM(P69:P70)" +"+P74" +"SUM(P83:P85)" +"8+6" +"+P107+P101+P86+P80+P75+P71+P67+P56" +"113+66" +"+P114+P112+P110" +"SUM(AQ123:AQ135)" +"'Transaction Growth (2)'!B27" +"'Transaction Growth (2)'!C17" +"'Transaction Growth (2)'!L17" +"W15-O15" +"ROUND(Y15/O15,6)" +"SUM(O15:O17)" +"+'Active Deals vs Headcount'!R37" +"'Transaction Growth (2)'!B27" +"'Transaction Growth (2)'!C33" +"'Transaction Growth (2)'!L33" +"W15-O15" +"ROUND(Y15/O15,6)" +"'Transaction Growth (2)'!L29" +"SUM(O15:O17)" +"+Headcount!G17" +"+Headcount!G18" +"+Headcount!G19" +"+Headcount!G20" +"+Headcount!G21" +"+Headcount!G22" +"+Headcount!M17" +"+Headcount!M18" +"+Headcount!M19" +"+Headcount!M20" +"+Headcount!M21" +"+Headcount!M22" +"O3-SUM(P3:R3)" +"19-6" +"S3" +"S12" +"F23-D23" +"ROUND(H23/D23,6)" +"Y3" +"Y12" +"C7-SUM(D7:F7)" +"19-6" +"+J9/D9" +"+K9/E9" +"SUM(C9:C10)" +"SUM(C11:C13)" +"SUM(M9:M13)" +"C9" +"(+'[5]Gas Vols, Imbal & UA4'!D50/1000000)/31" +"(+'[5]Gas Vols, Imbal & UA4'!F50/1000000)/29" +"(+'[5]Gas Vols, Imbal & UA4'!H50/1000000)/31" +"(+'[5]Gas Vols, Imbal & UA4'!J50/1000000)/30" +"(+'[5]Gas Vols, Imbal & UA4'!L50/1000000)/31" +"(+'[5]Gas Vols, Imbal & UA4'!N50/1000000)/30" +"+'[5]Gas Vols, Imbal & UA4'!P54" +"+'[5]Gas Vols, Imbal & UA4'!R54" +"+'[5]Gas Vols, Imbal & UA4'!T54" +"+D44+D43" +"(26553036/1000000)/31" +"(36333988/1000000)/29" +"(39454678/1000000)/31" +"(39502670/1000000)/30" +"(47.9)/31" +"(+'[5]Pwr Volumes & Imbal'!G9/1000000)/30" +"(+'[5]Pwr Volumes & Imbal'!H9/1000000)/31" +"(9537/1000000)/31" +"(7801/1000000)/29" +"(6547/1000000)/31" +"(6608/1000000)/30" +"(7641/1000000)/31" +"+(7261.48/1000000)/30" +"+(6566.54/1000000)/31" +"+(6566.54/1000000)/30" +"SUM(B4:B16)" +"SUM(C10:C35)" +"SUM(C5:C35)" +"SUM(C12:C15)" +"SUM(C24:C46)" +"SUM(C53:C55)" +"SUM(C68:C83)" +"SUM(C90:C98)" +"SUM(C105:C110)" +"SUM(C1:C133)" +"+(D134)/C134" +"+'[1]MTD Summary'!G32-700000" +"+'[1]MTD Summary'!G33" +"+'[1]MTD Summary'!G9" +"+'[1]MTD Summary'!G28" +"+'[1]MTD Summary'!G37" +"+'[1]MTD Summary'!G20" +"SUM(M11:M50)" +"O11-I11" +"-8298592" +"+'[1]MTD Summary'!G32-700000" +"M14-I14" +"+'[1]MTD Summary'!E33" +"+'[1]MTD Summary'!E9" +"+'[1]MTD Summary'!E37" +"SUM(I11:I60)" +"O11-K11" +"SUM(K11:K13)" +"SUM(K16:K22)" +"K14+K23+K61" +"SUM(M11:M59)" +"SUM(O11:O63)" +"I12-E12" +"M12-E12" +"SUM(E12:E18)" +"E22" +"E24+10000000" +"SUM(E22:E24)" +"SUM(E28:E33)" +"E34+E25+E19" +"SUM(E40:E51)" +"SUM(M51)" +"SUM(E55:E63)" +"E64+E52" +"SUM(E73:E74)" +"E77+E75+E70+E68+E64+E52+E34+E25+E19" +"F75+F73+F68+F64+F62+F50+F32+F23+F17" +"M77+M75+M68+M64+M70+M52+M34+M25+M19" +"N75+N68+N64+N70+N52+N34+N25+N19" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"SUM(E8:E10)" +"SUM(E12:K12)" +"SUM(E15:E18)" +"SUM(E23:E23)" +"SUM(E28:E32)" +"SUM(E52:E53)" +"SUM(E58:E68)" +"E12+E20+E25+E34+E39+E44+E49+E55+E70+E74" +"IF($S88=""G"",$M88,)" +"IF($S88=""P"",$M88,)" +"IF($S88=""C"",$M88,)" +"IF($S88=""A"",$M88,)" +"IF($S88=""F"",$M88,)" +"IF($S88=""V"",$M88,)" +"SUM(T88:Y88)" +"SUM(M93:M104)" +"SUM(M116:M122)" +"SUM(M127:M128)" +"M90+M106+M113+M124+M140+M129" +"SUM(T88:T333)" +"J9-K9-M9-N9-L9" +"GrossMargin!M10-Expenses!E9-'CapChrg-AllocExp'!L10-'CapChrg-AllocExp'!E10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"GrossMargin!N10" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"SUM(C9:C18)" +"J19-K19-M19-N19" +"GrossMargin!M23-Expenses!E21-'CapChrg-AllocExp'!L22-'CapChrg-AllocExp'!E22" +"GrossMargin!I23" +"GrossMargin!N23" +"SUM(C21:C29)" +"GrossMargin!M35-Expenses!E32-'CapChrg-AllocExp'!L33-Expenses!E58-'CapChrg-AllocExp'!E33" +"GrossMargin!I35" +"Expenses!D58" +"GrossMargin!N35" +"Expenses!F58" +"GrossMargin!M36-Expenses!E33-'CapChrg-AllocExp'!L34-'CapChrg-AllocExp'!E34" +"GrossMargin!M37-Expenses!E59-Expenses!E34-'CapChrg-AllocExp'!E35-'CapChrg-AllocExp'!L35" +"Expenses!D59" +"Expenses!F59" +"SUM(C32:C35)" +"GrossMargin!M42-Expenses!E38-'CapChrg-AllocExp'!L39-'CapChrg-AllocExp'!E39" +"GrossMargin!I42" +"GrossMargin!N42" +"SUM(C38:C40)" +"GrossMargin!M48-Expenses!E43-'CapChrg-AllocExp'!L44-'CapChrg-AllocExp'!E44" +"GrossMargin!I48" +"GrossMargin!N48" +"SUM(C41:C45)+C19+C30+C36" +"-Expenses!E49-'CapChrg-AllocExp'!L52" +"'CapChrg-AllocExp'!K52" +"'CapChrg-AllocExp'!M52" +"GrossMargin!M52-Expenses!E51" +"-'CapChrg-AllocExp'!E48" +"'CapChrg-AllocExp'!D48" +"'CapChrg-AllocExp'!F48" +"GrossMargin!M54" +"GrossMargin!I54" +"GrossMargin!N54" +"SUM(C47:C55)" +"E59" +"SUM(C57:C59)" +"'GM-WklyChnge'!D55" +"L11-M11-N11" +"Z11" +"ROUND(E11-F11,0)" +"_xll.HPVAL($A11,$B$1,$I$1,$B$2,$B$3,$A$4)/1000+GrossMargin!I10-_xll.HPVAL($A11,$B$1,$I$2,$B$2,$B$3,$A$4)/1000" +"GrossMargin!J10" +"GrossMargin!K10+GrossMargin!#REF!" +"SUM(I11:K11)" +"_xll.HPVAL($A11,$B$1,$M$1,$B$2,$B$3,$A$4)/1000+Expenses!D9" +"_xll.HPVAL($A11,$B$1,$N$1,$B$2,$B$3,$A$4)/1000+'CapChrg-AllocExp'!K10" +"L11-M11-N11" +"L11-(V11-X11)" +"W11-M11" +"Y11-N11" +"ROUND(SUM(Q11:S11),0)" +"_xll.HPVAL($A11,$A$1,V$1,$A$2,$B$3,$A$4)/1000" +"V11-W11-X11-Y11" +"E11-Summary!C9" +"_xll.HPVAL($A13,$B$1,$I$1,$B$2,$B$3,$A$4)/1000+GrossMargin!#REF!-_xll.HPVAL($A13,$B$1,$I$2,$B$2,$B$3,$A$4)/1000" +"GrossMargin!#REF!" +"GrossMargin!#REF!+GrossMargin!#REF!" +"_xll.HPVAL($A13,$B$1,$M$1,$B$2,$B$3,$A$4)/1000+Expenses!#REF!" +"_xll.HPVAL($A13,$B$1,$N$1,$B$2,$B$3,$A$4)/1000+'CapChrg-AllocExp'!#REF!" +"E13-Summary!#REF!" +"_xll.HPVAL($A14,$B$1,$I$1,$B$2,$B$3,$A$4)/1000+GrossMargin!I12-_xll.HPVAL($A14,$B$1,$I$2,$B$2,$B$3,$A$4)/1000" +"GrossMargin!J12" +"GrossMargin!K12+GrossMargin!#REF!" +"_xll.HPVAL($A14,$B$1,$M$1,$B$2,$B$3,$A$4)/1000+Expenses!D11" +"_xll.HPVAL($A14,$B$1,$N$1,$B$2,$B$3,$A$4)/1000+'CapChrg-AllocExp'!K12" +"E14-Summary!C11" +"_xll.HPVAL($A15,$B$1,$I$1,$B$2,$B$3,$A$4)/1000+GrossMargin!I14-_xll.HPVAL($A15,$B$1,$I$2,$B$2,$B$3,$A$4)/1000-335515" +"SUM(E11:E21)" +"_xll.HPVAL($A24,$B$1,$I$1,$B$2,$B$3,$A$4)/1000+_xll.HPVAL($B$24,$B$1,$I$1,$B$2,$B$3,$A$4)/1000/2+GrossMargin!I23-_xll.HPVAL($A24,$B$1,$I$2,$B$2,$B$3,$A$4)/1000-_xll.HPVAL($B$24,$B$1,$I$2,$B$2,$B$3,$A$4)/1000/2" +"_xll.HPVAL($A24,$B$1,$M$1,$B$2,$B$3,$A$4)/1000+_xll.HPVAL($B$24,$B$1,$M$1,$B$2,$B$3,$A$4)/2/1000+Expenses!D21" +"_xll.HPVAL($A24,$B$1,$N$1,$B$2,$B$3,$A$4)/1000+_xll.HPVAL($B$24,$B$1,$N$1,$B$2,$B$3,$A$4)/2/1000+'CapChrg-AllocExp'!K22" +"_xll.HPVAL($A24,$A$1,V$1,$A$2,$B$3,$A$4)/1000+_xll.HPVAL($B$24,$A$1,V$1,$A$2,$B$3,$A$4)/1000/2" +"_xll.HPVAL($A28,$B$1,$I$1,$B$2,$B$3,$A$4)/1000+GrossMargin!I28-_xll.HPVAL($A28,$B$1,$I$2,$B$2,$B$3,$A$4)/1000" +"GrossMargin!J28" +"GrossMargin!K28+GrossMargin!#REF!" +"_xll.HPVAL($A29,$B$1,$I$1,$B$2,$B$3,$A$4)/1000+_xll.HPVAL($B29,$B$1,$I$1,$B$2,$B$3,$A$4)/1000+GrossMargin!I29-_xll.HPVAL($A29,$B$1,$I$2,$B$2,$B$3,$A$4)/1000-_xll.HPVAL($B29,$B$1,$I$2,$B$2,$B$3,$A$4)/1000" +"_xll.HPVAL($A29,$B$1,$M$1,$B$2,$B$3,$A$4)/1000+_xll.HPVAL($B29,$B$1,$M$1,$B$2,$B$3,$A$4)/1000+Expenses!D27" +"_xll.HPVAL($A29,$B$1,$N$1,$B$2,$B$3,$A$4)/1000+_xll.HPVAL($B29,$B$1,$N$1,$B$2,$B$3,$A$4)/1000+'CapChrg-AllocExp'!K28" +"_xll.HPVAL($A29,$A$1,V$1,$A$2,$B$3,$A$4)/1000+_xll.HPVAL($B29,$A$1,V$1,$A$2,$B$3,$A$4)/1000" +"_xll.HPVAL($A30,$B$1,$I$1,$B$2,$B$3,$A$4)/1000+GrossMargin!I31-_xll.HPVAL($A30,$B$1,$I$2,$B$2,$B$3,$A$4)/1000" +"GrossMargin!J31" +"GrossMargin!K31+GrossMargin!#REF!" +"_xll.HPVAL($A30,$B$1,$M$1,$B$2,$B$3,$A$4)/1000+Expenses!D29" +"_xll.HPVAL($A30,$B$1,$N$1,$B$2,$B$3,$A$4)/1000+'CapChrg-AllocExp'!K30" +"SUM(E24:E30)" +"SUM(V17:V30)" +"_xll.HPVAL($A33,$B$1,$I$1,$B$2,$B$3,$A$4)/1000+GrossMargin!I35-_xll.HPVAL($A33,$B$1,$I$2,$B$2,$B$3,$A$4)/1000" +"GrossMargin!J35" +"GrossMargin!K35+GrossMargin!#REF!" +"E33-Summary!C32" +"SUM(E33:E36)" +"_xll.HPVAL($A39,$B$1,$I$1,$B$2,$B$3,$A$4)/1000+GrossMargin!I42-_xll.HPVAL($A39,$B$1,$I$2,$B$2,$B$3,$A$4)/1000" +"GrossMargin!J42" +"GrossMargin!K42+GrossMargin!#REF!" +"_xll.HPVAL($A41,$B$1,$I$1,$B$2,$B$3,$A$4)/1000+GrossMargin!I44-_xll.HPVAL($A41,$B$1,$I$2,$B$2,$B$3,$A$4)/1000+335515" +"SUM(E39:E41)" +"_xll.HPVAL($A44,$B$1,$I$1,$B$2,$B$3,$A$4)/1000+GrossMargin!#REF!" +"_xll.HPVAL($A56,$B$1,$M$1,$B$2,$B$3,$A$4)/1000+Expenses!D43" +"_xll.HPVAL($A56,$A$1,W$1,$A$2,$B$3,$A$4)/1000" +"_xll.HPVAL($A46,$B$1,$I$1,$B$2,$B$3,$A$4)/1000+GrossMargin!I48" +"SUM(E42:E48)+E22+E31+E37" +"SUM(V42:V48)+#REF!+V22" +"259233+Expenses!D49" +"_xll.HPVAL($A52,$B$1,$N$1,$B$2,$B$3,$A$4)/1000-'CapChrg-AllocExp'!K50+3" +"62444+GrossMargin!#REF!" +"SUM(E50:E58)" +"12500+Summary!M59" +"SUM(E60:E62)" +"ROUND(_xll.HPVAL($A11,E$1,$A$1,G$1,$A$2,$A$3)/1000,0)" +"ROUND(_xll.HPVAL($A11,F$1,$A$1,G$1,$A$2,$A$3)/1000,0)" +"ROUND(E11-F11,0)" +"E11+I11+M11+Q11" +"SUM(E11:E20)" +"SUM(E23:E31)" +"SUM(E34:E37)" +"SUM(E40:E42)" +"ROUND(_xll.HPVAL($A45,F$1,$A$1,G$1,$A$2,$A$3)/1000,0)+ROUND(_xll.HPVAL($A49,F$1,$A$1,G$1,$A$2,$A$3)/1000,0)-ROUND(_xll.HPVAL($A53,F$1,$A$1,G$1,$A$2,$A$3)/1000,0)" +"ROUND(_xll.HPVAL($A47,F$1,$A$1,G$1,$A$2,$A$3)/1000,0)-F57" +"SUM(E43:E47)+E21+E32+E38" +"ROUND(_xll.HPVAL($A51,F$1,$A$1,G$1,$A$2,$A$3)/1000,0)-ROUND(_xll.HPVAL($A49,F$1,$A$1,G$1,$A$2,$A$3)/1000,0)" +"-ROUND(_xll.HPVAL($A53,E$1,""tot_ops_expenses"",G$1,$A$2,$A$3)/1000,0)" +"-ROUND(_xll.HPVAL($A53,F$1,""tot_ops_expenses"",G$1,$A$2,$A$3)/1000,0)" +"-ROUND(_xll.HPVAL($A55,E$1,""cap_chrg"",G$1,$A$2,$A$3)/1000,0)" +"-ROUND(_xll.HPVAL($A55,F$1,""cap_chrg"",G$1,$A$2,$A$3)/1000,0)" +"ROUND(_xll.HPVAL($A57,F$1,""gross_margin"",G$1,$A$2,$A$3)/1000,0)" +"SUM(E49:E57)" +"SUM(E59:E61)" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"SUM(D10:H10)" +"IF(S10>0,S10,0)" +"SUM(I10:K10)" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"L10-M10" +"M10-Expenses!E9-'CapChrg-AllocExp'!E10" +"I10+J10-Expenses!D9-'CapChrg-AllocExp'!D10" +"ROUND(_xll.HPVAL($A12,$A$1,""other"",$A$3,$A$4,$A$6)/1000,0)" +"1282+13400+1494" +"ROUND(_xll.HPVAL($A13,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-M12" +"M13-Expenses!E12-'CapChrg-AllocExp'!E13-'CapChrg-AllocExp'!L13" +"I13+J13-Expenses!D12-'CapChrg-AllocExp'!D13-'CapChrg-AllocExp'!K13" +"3147+3147" +"SUM(D10:D19)" +"Greensheet!M20" +"M23-Expenses!E21-'CapChrg-AllocExp'!E22" +"I23+J23-Expenses!D21-'CapChrg-AllocExp'!D22" +"Greensheet!M44" +"3084-292" +"Greensheet!M34" +"Greensheet!M39" +"Greensheet!M49" +"Greensheet!M25" +"SUM(D23:D31)" +"ROUND(_xll.HPVAL($A35,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)+Expenses!E58" +"M35-Expenses!E58-Expenses!E32-'CapChrg-AllocExp'!E33" +"I35+J35-Expenses!D58-Expenses!D32-'CapChrg-AllocExp'!D33" +"Greensheet!M55" +"3986" +"M36-Expenses!E33-'CapChrg-AllocExp'!E34" +"I36+J36-Expenses!D33-'CapChrg-AllocExp'!D34" +"2431+7657" +"Greensheet!M70" +"ROUND(_xll.HPVAL($A37,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)+Expenses!E59" +"M37-Expenses!E59-Expenses!E34-'CapChrg-AllocExp'!E35" +"I37+J37-Expenses!D59-Expenses!D34-'CapChrg-AllocExp'!D35" +"3299+705+102+4392" +"SUM(D35:D38)" +"Greensheet!M74" +"M42-Expenses!E38-'CapChrg-AllocExp'!E39" +"I42+J42-Expenses!D38-'CapChrg-AllocExp'!D39" +"SUM(D42:D44)" +"M48-Expenses!E43-'CapChrg-AllocExp'!E44" +"I48+J48-Expenses!D43-'CapChrg-AllocExp'!D44" +"SUM(D46:D54)+D40+D33+D21" +"-4062-4187" +"SUM(D56:D58)" +"D10+D14+D19+D37+D38" +"D15+D16+D17+D25" +"GrossMargin!D10-[1]GrossMargin!D10" +"SUM(C9:G9)" +"SUM(H9:J9)" +"SUM(C9:C18)" +"SUM(C22:C30)" +"SUM(C34:C37)" +"SUM(C41:C43)" +"SUM(C45:C53)+C20+C32+C39" +"SUM(I58:I64)" +"IF(I65=I55,"""",""error"")" +"C9+C13+C18+C36+C37" +"C10" +"C34" +"C11" +"C14+C15+C16+C24" +"SUM(C80:C85)" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"E9+20" +"ROUND(_xll.HPVAL($A9,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"E9-D9" +"E10+5" +"795" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$3,$A$4,$A$6)*0.8755/1000,0)" +"1286+132" +"ROUND(_xll.HPVAL($A12,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-E11" +"E13+2434" +"E17" +"SUM(D9:D18)" +"E27+58" +"E28-104" +"SUM(D21:D29)" +"E33+24+116" +"E34-35+28" +"E35-16" +"SUM(D32:D35)" +"E38+9" +"E39-165+37" +"SUM(D38:D40)" +"SUM(D41:D45)+D19+D30+D36" +"D47+D49+D51" +"4187+2527" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"E10" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)" +"E10-D10" +"ROUND(_xll.HPVAL($A10,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)" +"ROUND(L10-K10,0)" +"ROUND(_xll.HPVAL($A12,$A$1,$A$3,$A$4,$A$5,$A$6)*0.8577/1000,0)" +"ROUND(_xll.HPVAL(""ECT_INV_IRFX"",$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)-L12" +"SUM(D10:D19)" +"SUM(D22:D30)" +"4062+2185" +"SUM(D33:D36)" +"SUM(D39:D41)" +"-SUM(D42:D46,D20,D31,D37)" +"SUM(D42:D48)+D37+D31+D20" +"_xll.HPVAL($A52,$A$1,$A$2,$A$4,$A$5,$A$6)/1000" +"-K50" +"ROUND(_xll.HPVAL($A52,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)-1" +"D52+D50" +"+Summary!A3" +"ROUND(GrossMargin!I56/1000,1)" +"ROUND(GrossMargin!J56/1000,1)" +"SUM(D6:D7)" +"ROUND(GrossMargin!M56/1000,1)" +"+D8-F8" +"ROUND((GrossMargin!K21-GrossMargin!#REF!-GrossMargin!K12)/1000,1)" +"ROUND(GrossMargin!K12/1000,1)" +"ROUND(GrossMargin!#REF!/1000,1)" +"ROUND(GrossMargin!K35/1000,1)" +"SUM(D11:D17)" +"-ROUND((Expenses!D47+Expenses!D49)/1000,1)" +"-ROUND((Expenses!E47+Expenses!E49)/1000,1)" +"-ROUND((Expenses!D51-Summary!C59)/1000,1)" +"-ROUND((Expenses!E51-Summary!D59)/1000,1)" +"+D8+D18+D23" +"+F8+F23" +"ROUND(GrossMargin!K23/1000,1)" +"ROUND(GrossMargin!K42/1000, 1)" +"ROUND(GrossMargin!#REF!/1000,10)" +"ROUND((GrossMargin!#REF!+GrossMargin!#REF!)/1000,1)" +"SUM(D38:D38)" +"+D25+D35+D43" +"+F25" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"_xll.HPVAL($A9,$A$51,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A9,$A$51,$A$3,$A$5,$A$6,$A$7)" +"+D9+E9" +"_xll.HPVAL($A9,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A9,$A$1,$A$3,$A$5,$A$6,$A$7)" +"+D9-H9" +"SUM(D9:D18)" +"SUM(D21:D29)" +"SUM(D32:D35)" +"SUM(D38:D40)" +"SUM(D41:D45)+D19+D30+D36" +"_xll.HPVAL($A49,$A$51,""total_headcount"",$A$5,$A$6,$A$7)" +"_xll.HPVAL($A49,$A$1,""total_headcount"",$A$5,$A$6,$A$7)" +"D47+D49" +"J9-K9-M9-N9-L9" +"GrossMargin!M10-Expenses!E9-'CapChrg-AllocExp'!L10-'CapChrg-AllocExp'!E10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"GrossMargin!N10" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"Summary!D35" +"GrossMargin!M19-Expenses!E18-'CapChrg-AllocExp'!L19-'CapChrg-AllocExp'!E19" +"GrossMargin!I19" +"'CapChrg-AllocExp'!D19" +"Expenses!D18" +"'CapChrg-AllocExp'!K19" +"GrossMargin!N19" +"'CapChrg-AllocExp'!F19" +"Expenses!F18" +"SUM(C9:C19)" +"J20-K20-M20-N20" +"J9-K9-M9-N9-L9" +"GrossMargin!M10-Expenses!E9-'CapChrg-AllocExp'!L10-'CapChrg-AllocExp'!E10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"GrossMargin!N10" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"GrossMargin!M14-Expenses!E13-'CapChrg-AllocExp'!L14-'CapChrg-AllocExp'!E14" +"GrossMargin!I14" +"'CapChrg-AllocExp'!D14" +"Expenses!D13" +"'CapChrg-AllocExp'!K14" +"GrossMargin!N14" +"'CapChrg-AllocExp'!F14" +"Expenses!F13" +"Summary!D35" +"GrossMargin!M19-Expenses!E18-'CapChrg-AllocExp'!L19-'CapChrg-AllocExp'!E19" +"GrossMargin!I19" +"'CapChrg-AllocExp'!D19" +"Expenses!D18" +"'CapChrg-AllocExp'!K19" +"GrossMargin!N19" +"'CapChrg-AllocExp'!F19" +"Expenses!F18" +"SUM(C9:C12)" +"J13-K13-M13-N13" +"J9-K9-M9-N9-L9" +"GrossMargin!M11-Expenses!E10-'CapChrg-AllocExp'!L11-'CapChrg-AllocExp'!E11" +"C9-D9" +"GrossMargin!I11" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D11" +"Expenses!D10" +"'CapChrg-AllocExp'!K11" +"J9-K9-M9-N9-L9" +"GrossMargin!N11" +"'CapChrg-AllocExp'!F11" +"Expenses!F10" +"ROUND(SUM(Q9:U9),0)" +"GrossMargin!M17-Expenses!E16-'CapChrg-AllocExp'!L17-'CapChrg-AllocExp'!E17" +"GrossMargin!I17" +"'CapChrg-AllocExp'!D17" +"Expenses!D16" +"'CapChrg-AllocExp'!K17" +"GrossMargin!N17" +"'CapChrg-AllocExp'!F17" +"Expenses!F16" +"SUM(C9:C10)" +"J11-K11-M11-N11" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"SUM(E8:E8)" +"SUM(E10:K10)" +"SUM(E13:E14)" +"SUM(E24:E27)" +"SUM(E52:E59)" +"E10+E16+E21+E29+E34+E39+E44+E49+E61+E65" +"IF($S79=""G"",$M79,)" +"IF($S79=""P"",$M79,)" +"IF($S79=""C"",$M79,)" +"IF($S79=""A"",$M79,)" +"IF($S79=""F"",$M79,)" +"IF($S79=""V"",$M79,)" +"SUM(T79:Y79)" +"SUM(M90:M101)" +"SUM(M106:M108)" +"SUM(M113:M123)" +"SUM(M128:M129)" +"SUM(M133)" +"M87+M103+M110+M125+M140+M130+M135+M82" +"SUM(T79:T333)" +"GrossMargin!M10" +"Expenses!E9+'CapChrg-AllocExp'!E10+'CapChrg-AllocExp'!L10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"GrossMargin!N10" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"SUM(C9:C18)" +"J19-K19-M19-N19" +"GrossMargin!M23" +"GrossMargin!I23" +"GrossMargin!N23" +"SUM(C21:C27)" +"GrossMargin!M33" +"Expenses!E30+Expenses!E58+'CapChrg-AllocExp'!E31+'CapChrg-AllocExp'!L31" +"GrossMargin!I33" +"Expenses!D58" +"GrossMargin!N33" +"Expenses!F58" +"Expenses!E32+Expenses!E59+'CapChrg-AllocExp'!E33+'CapChrg-AllocExp'!L33" +"Expenses!D59" +"Expenses!F59" +"SUM(C30:C33)" +"GrossMargin!M40" +"GrossMargin!I40" +"GrossMargin!N40" +"J40-K40-M40-N40-L40" +"GrossMargin!M44-Expenses!E40-'CapChrg-AllocExp'!L41-'CapChrg-AllocExp'!E41" +"SUM(C36:C40)" +"GrossMargin!M48" +"GrossMargin!I48" +"GrossMargin!N48" +"SUM(C41:C45)+C19+C28+C34" +"Expenses!E49+'CapChrg-AllocExp'!E52+'CapChrg-AllocExp'!L52" +"'CapChrg-AllocExp'!K52" +"'CapChrg-AllocExp'!M52" +"Expenses!E51" +"'CapChrg-AllocExp'!E48" +"'CapChrg-AllocExp'!D48" +"'CapChrg-AllocExp'!F48" +"GrossMargin!M54" +"GrossMargin!I54" +"GrossMargin!N54" +"SUM(C47:C55)" +"D59-M59" +"SUM(C57:C59)" +"'GM-WklyChnge'!D55" +"L11-O11-P11" +"AD11" +"ROUND(E11-F11,0)" +"SUM(I11:K11)" +"L11-O11-P11" +"L11-(Z11-AB11)" +"AA11-O11" +"AC11-P11" +"ROUND(SUM(S11:W11),0)" +"_xll.HPVAL($A11,$A$1,Z$1,$A$2,$B$3,$A$4)/1000" +"Z11-AA11-AB11-AC11" +"E11-Summary!C9" +"E14-Summary!#REF!" +"SUM(E11:E20)" +"_xll.HPVAL($A23,$A$1,Z$1,$A$2,$B$3,$A$4)/1000+_xll.HPVAL($B$23,$A$1,Z$1,$A$2,$B$3,$A$4)/1000/2" +"SUM(E23:E29)" +"SUM(Z17:Z29)" +"SUM(E32:E35)" +"_xll.HPVAL($A40,$A$1,Z$1,$A$2,$B$3,$A$4)/1000+_xll.HPVAL($B40,$A$1,Z$1,$A$2,$B$3,$A$4)/1000" +"SUM(E38:E42)" +"SUM(E43:E47)+E21+E30+E36" +"SUM(Z43:Z47)+#REF!+Z21" +"SUM(E49:E57)" +"SUM(E59:E61)" +"ROUND(_xll.HPVAL($A10,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A10,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)" +"ROUND(D10-E10,0)" +"D10+H10+L10+P10" +"SUM(D10:D19)" +"SUM(D22:D28)" +"SUM(D31:D34)" +"SUM(D37:D41)" +"ROUND(_xll.HPVAL($A46,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E56" +"ROUND(_xll.HPVAL($A46,H$1,$A$2,J$1,$A$3,$A$4)/1000,0)-H56" +"SUM(D42:D46)+D20+D29+D35" +"ROUND(_xll.HPVAL($A52,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)-D54" +"ROUND(_xll.HPVAL($A52,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E54" +"-ROUND(_xll.HPVAL($A54,D$1,""cap_chrg"",F$1,$A$3,$A$4)/1000,0)" +"-ROUND(_xll.HPVAL($A54,E$1,""cap_chrg"",F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A56,E$1,""gross_margin"",F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A56,H$1,""gross_margin"",J$1,$A$3,$A$4)/1000,0)" +"SUM(D48:D56)" +"I60" +"SUM(D58:D60)" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"SUM(D10:H10)" +"SUM(I10:K10)" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"L10-M10" +"M10-Expenses!E9-'CapChrg-AllocExp'!E10" +"I10+J10-Expenses!D9-'CapChrg-AllocExp'!D10" +"IF(S12>0,S12,0)" +"ROUND(_xll.HPVAL($A12,$A$1,""other"",$A$3,$A$4,$A$6)/1000,0)" +"27784+2051+1870" +"ROUND(_xll.HPVAL($A13,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-M12" +"M13-Expenses!E12-'CapChrg-AllocExp'!E13-'CapChrg-AllocExp'!L13" +"I13+J13-Expenses!D12-'CapChrg-AllocExp'!D13-'CapChrg-AllocExp'!K13" +"3147+3147" +"Greensheet!M10" +"SUM(D10:D19)" +"2036+1152" +"Greensheet!M16" +"M23-Expenses!E21-'CapChrg-AllocExp'!E22" +"I23+J23-Expenses!D21-'CapChrg-AllocExp'!D22" +"Greensheet!M39" +"2509-313" +"Greensheet!M29" +"Greensheet!M34" +"SUM(D23:D29)" +"ROUND(_xll.HPVAL($A33,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)+Expenses!E58" +"M33-Expenses!E58-Expenses!E30-'CapChrg-AllocExp'!E31" +"I33+J33-Expenses!D58-Expenses!D30-'CapChrg-AllocExp'!D31" +"M34-Expenses!E31-'CapChrg-AllocExp'!E32" +"I34+J34-Expenses!D31-'CapChrg-AllocExp'!D32" +"3846+9468" +"Greensheet!M61" +"ROUND(_xll.HPVAL($A35,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)+Expenses!E59" +"M35-Expenses!E59-Expenses!E32-'CapChrg-AllocExp'!E33" +"I35+J35-Expenses!D59-Expenses!D32-'CapChrg-AllocExp'!D33" +"6795+585+894+5841" +"SUM(D33:D36)" +"Greensheet!M65" +"M40-Expenses!E36-'CapChrg-AllocExp'!E37" +"I40+J40-Expenses!D36-'CapChrg-AllocExp'!D37" +"Greensheet!M44" +"M41-Expenses!#REF!-'CapChrg-AllocExp'!#REF!" +"I41+J41-Expenses!#REF!-'CapChrg-AllocExp'!#REF!" +"SUM(D40:D44)" +"M48-Expenses!E43-'CapChrg-AllocExp'!E44" +"I48+J48-Expenses!D43-'CapChrg-AllocExp'!D44" +"33128+5248" +"SUM(D46:D54)+D38+D31+D21" +"-4062-4187" +"SUM(D56:D58)" +"D10+D14+D19+D35+D36" +"D15+D16+D17+D25" +"GrossMargin!D10-[1]GrossMargin!D10" +"SUM(C9:G9)" +"SUM(H9:J9)" +"SUM(C9:C18)" +"SUM(C22:C28)" +"SUM(C32:C35)" +"SUM(C39:C43)" +"SUM(C45:C53)+C20+C30+C37" +"SUM(I58:I63)" +"IF(I64=I55,"""",""error"")" +"C9+C13+C18+C34+C35" +"C10" +"C32" +"C11" +"C14+C15+C16+C24" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"E9+20" +"ROUND(_xll.HPVAL($A9,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"E9-D9" +"E10+5" +"795" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$3,$A$4,$A$6)*0.8755/1000,0)" +"1286+132" +"ROUND(_xll.HPVAL($A12,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-E11" +"E13+2434" +"E18" +"SUM(D9:D18)" +"E26-104" +"SUM(D21:D27)" +"SUM(D30:D33)" +"E38+58" +"SUM(D36:D40)" +"E45+500" +"SUM(D41:D45)+D19+D28+D34" +"D47+D49+D51" +"46048-10926" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"E10" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)" +"E10-D10" +"ROUND(_xll.HPVAL($A10,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)" +"ROUND(L10-K10,0)" +"ROUND(_xll.HPVAL($A12,$A$1,$A$3,$A$4,$A$5,$A$6)*0.8577/1000,0)" +"ROUND(_xll.HPVAL(""ECT_INV_IRFX"",$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)-L12" +"SUM(D10:D19)" +"SUM(D22:D28)" +"2261+1533+1937" +"SUM(D31:D34)" +"SUM(D37:D41)" +"-SUM(D42:D46,D20,D29,D35)" +"SUM(D42:D48)+D35+D29+D20" +"_xll.HPVAL($A52,$A$1,$A$2,$A$4,$A$5,$A$6)/1000" +"-K50" +"ROUND(_xll.HPVAL($A52,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)-1" +"D52+D50" +"+Summary!A3" +"ROUND(GrossMargin!I56/1000,1)" +"ROUND(GrossMargin!J56/1000,1)" +"SUM(D6:D7)" +"ROUND(GrossMargin!M56/1000,1)" +"+D8-F8" +"ROUND((GrossMargin!K21-GrossMargin!#REF!-GrossMargin!K12)/1000,1)" +"ROUND(GrossMargin!K12/1000,1)" +"ROUND(GrossMargin!#REF!/1000,1)" +"ROUND(GrossMargin!K33/1000,1)" +"SUM(D11:D17)" +"-ROUND((Expenses!D47+Expenses!D49)/1000,1)" +"-ROUND((Expenses!E47+Expenses!E49)/1000,1)" +"-ROUND((Expenses!D51-Summary!C59)/1000,1)" +"-ROUND((Expenses!E51-Summary!D59)/1000,1)" +"+D8+D18+D23" +"+F8+F23" +"ROUND(GrossMargin!K23/1000,1)" +"ROUND(GrossMargin!K40/1000, 1)" +"ROUND(GrossMargin!#REF!/1000,10)" +"ROUND((GrossMargin!#REF!+GrossMargin!#REF!)/1000,1)" +"SUM(D38:D38)" +"+D25+D35+D43" +"+F25" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"_xll.HPVAL($A9,$A$51,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A9,$A$51,$A$3,$A$5,$A$6,$A$7)" +"+D9+E9" +"_xll.HPVAL($A9,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A9,$A$1,$A$3,$A$5,$A$6,$A$7)" +"+D9-H9" +"SUM(D9:D18)" +"SUM(D21:D27)" +"SUM(D30:D33)" +"SUM(D36:D40)" +"SUM(D41:D45)+D19+D28+D34" +"_xll.HPVAL($A49,$A$51,""total_headcount"",$A$5,$A$6,$A$7)" +"_xll.HPVAL($A49,$A$1,""total_headcount"",$A$5,$A$6,$A$7)" +"D47+D49" +"J9-K9-M9-N9-L9" +"GrossMargin!M10-Expenses!E9-'CapChrg-AllocExp'!L10-'CapChrg-AllocExp'!E10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"GrossMargin!N10" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"Summary!D33" +"GrossMargin!M19-Expenses!E18-'CapChrg-AllocExp'!L19-'CapChrg-AllocExp'!E19" +"GrossMargin!I19" +"'CapChrg-AllocExp'!D19" +"Expenses!D18" +"'CapChrg-AllocExp'!K19" +"GrossMargin!N19" +"'CapChrg-AllocExp'!F19" +"Expenses!F18" +"SUM(C9:C19)" +"J20-K20-M20-N20" +"J9-K9-M9-N9-L9" +"GrossMargin!M10-Expenses!E9-'CapChrg-AllocExp'!L10-'CapChrg-AllocExp'!E10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"GrossMargin!N10" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"GrossMargin!M14-Expenses!E13-'CapChrg-AllocExp'!L14-'CapChrg-AllocExp'!E14" +"GrossMargin!I14" +"'CapChrg-AllocExp'!D14" +"Expenses!D13" +"'CapChrg-AllocExp'!K14" +"GrossMargin!N14" +"'CapChrg-AllocExp'!F14" +"Expenses!F13" +"Summary!D33" +"GrossMargin!M19-Expenses!E18-'CapChrg-AllocExp'!L19-'CapChrg-AllocExp'!E19" +"GrossMargin!I19" +"'CapChrg-AllocExp'!D19" +"Expenses!D18" +"'CapChrg-AllocExp'!K19" +"GrossMargin!N19" +"'CapChrg-AllocExp'!F19" +"Expenses!F18" +"SUM(C9:C12)" +"J13-K13-M13-N13" +"J9-K9-M9-N9-L9" +"GrossMargin!M11-Expenses!E10-'CapChrg-AllocExp'!L11-'CapChrg-AllocExp'!E11" +"C9-D9" +"GrossMargin!I11" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D11" +"Expenses!D10" +"'CapChrg-AllocExp'!K11" +"J9-K9-M9-N9-L9" +"GrossMargin!N11" +"'CapChrg-AllocExp'!F11" +"Expenses!F10" +"ROUND(SUM(Q9:U9),0)" +"GrossMargin!M17-Expenses!E16-'CapChrg-AllocExp'!L17-'CapChrg-AllocExp'!E17" +"GrossMargin!I17" +"'CapChrg-AllocExp'!D17" +"Expenses!D16" +"'CapChrg-AllocExp'!K17" +"GrossMargin!N17" +"'CapChrg-AllocExp'!F17" +"Expenses!F16" +"SUM(C9:C10)" +"J11-K11-M11-N11" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"SUM(E8:E8)" +"SUM(E10:K10)" +"SUM(E18:E19)" +"SUM(E29:E32)" +"SUM(E57:E62)" +"E10+E15+E21+E26+E34+E39+E44+E49+E54+E64+E68" +"IF($S82=""G"",$M82,)" +"IF($S82=""P"",$M82,)" +"IF($S82=""C"",$M82,)" +"IF($S82=""A"",$M82,)" +"IF($S82=""F"",$M82,)" +"IF($S82=""V"",$M82,)" +"SUM(T82:Y82)" +"SUM(M93:M105)" +"932+54" +"SUM(M120:M131)" +"SUM(M136:M137)" +"SUM(M141)" +"M90+M107+M117+M133+M148+M138+M143+M85" +"SUM(T82:T341)" +"GrossMargin!M10" +"Expenses!E9+'CapChrg-AllocExp'!E10+'CapChrg-AllocExp'!L10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"GrossMargin!N10" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"SUM(C9:C18)" +"J19-K19-M19-N19" +"GrossMargin!M23" +"GrossMargin!I23" +"GrossMargin!N23" +"SUM(C21:C27)" +"GrossMargin!M33" +"Expenses!E30+Expenses!E58+'CapChrg-AllocExp'!E31+'CapChrg-AllocExp'!L31" +"GrossMargin!I33" +"Expenses!D58" +"GrossMargin!N33" +"Expenses!F58" +"Expenses!E32+Expenses!E59+'CapChrg-AllocExp'!E33+'CapChrg-AllocExp'!L33" +"Expenses!D59" +"Expenses!F59" +"SUM(C30:C33)" +"GrossMargin!M40" +"GrossMargin!I40" +"GrossMargin!N40" +"J40-K40-M40-N40-L40" +"GrossMargin!M44-Expenses!E40-'CapChrg-AllocExp'!L41-'CapChrg-AllocExp'!E41" +"SUM(C36:C40)" +"GrossMargin!M48" +"GrossMargin!I48" +"GrossMargin!N48" +"SUM(C41:C45)+C19+C28+C34" +"Expenses!E49+'CapChrg-AllocExp'!E52+'CapChrg-AllocExp'!L52" +"'CapChrg-AllocExp'!K52" +"'CapChrg-AllocExp'!M52" +"Expenses!E51" +"'CapChrg-AllocExp'!E48" +"'CapChrg-AllocExp'!D48" +"'CapChrg-AllocExp'!F48" +"GrossMargin!M54" +"GrossMargin!I54" +"GrossMargin!N54" +"SUM(C47:C55)" +"D59-M59" +"SUM(C57:C59)" +"'GM-WklyChnge'!D55" +"L11-O11-P11" +"AD11" +"ROUND(E11-F11,0)" +"SUM(I11:K11)" +"L11-O11-P11" +"L11-(Z11-AB11)" +"AA11-O11" +"AC11-P11" +"ROUND(SUM(S11:W11),0)" +"_xll.HPVAL($A11,$A$1,Z$1,$A$2,$B$3,$A$4)/1000" +"Z11-AA11-AB11-AC11" +"E11-Summary!C9" +"E14-Summary!#REF!" +"SUM(E11:E20)" +"_xll.HPVAL($A23,$A$1,Z$1,$A$2,$B$3,$A$4)/1000+_xll.HPVAL($B$23,$A$1,Z$1,$A$2,$B$3,$A$4)/1000/2" +"SUM(E23:E29)" +"SUM(Z17:Z29)" +"SUM(E32:E35)" +"_xll.HPVAL($A40,$A$1,Z$1,$A$2,$B$3,$A$4)/1000+_xll.HPVAL($B40,$A$1,Z$1,$A$2,$B$3,$A$4)/1000" +"SUM(E38:E42)" +"SUM(E43:E47)+E21+E30+E36" +"SUM(Z43:Z47)+#REF!+Z21" +"SUM(E49:E57)" +"SUM(E59:E61)" +"ROUND(_xll.HPVAL($A10,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A10,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)" +"ROUND(D10-E10,0)" +"D10+H10+L10+P10" +"SUM(D10:D19)" +"SUM(D22:D28)" +"SUM(D31:D34)" +"SUM(D37:D41)" +"ROUND(_xll.HPVAL($A46,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E56" +"ROUND(_xll.HPVAL($A46,H$1,$A$2,J$1,$A$3,$A$4)/1000,0)-H56" +"SUM(D42:D46)+D20+D29+D35" +"ROUND(_xll.HPVAL($A52,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)-D54" +"ROUND(_xll.HPVAL($A52,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E54" +"-ROUND(_xll.HPVAL($A54,D$1,""cap_chrg"",F$1,$A$3,$A$4)/1000,0)" +"-ROUND(_xll.HPVAL($A54,E$1,""cap_chrg"",F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A56,E$1,""gross_margin"",F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A56,H$1,""gross_margin"",J$1,$A$3,$A$4)/1000,0)" +"SUM(D48:D56)" +"I60" +"SUM(D58:D60)" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"SUM(D10:H10)" +"SUM(I10:K10)" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"L10-M10" +"M10-Expenses!E9-'CapChrg-AllocExp'!E10" +"I10+J10-Expenses!D9-'CapChrg-AllocExp'!D10" +"IF(S12>0,S12,0)" +"ROUND((_xll.HPVAL($A12,$A$1,""other"",$A$3,$A$4,$A$6)+_xll.HPVAL($A12,$A$1,""overview"",$A$3,$A$4,$A$6))/1000,0)" +"38806+4877+2445" +"ROUND(_xll.HPVAL($A13,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-M12" +"M13-Expenses!E12-'CapChrg-AllocExp'!E13-'CapChrg-AllocExp'!L13" +"I13+J13-Expenses!D12-'CapChrg-AllocExp'!D13-'CapChrg-AllocExp'!K13" +"3147+3147" +"Greensheet!M10" +"Greensheet!M15" +"SUM(D10:D19)" +"2036+1152" +"Greensheet!M21" +"M23-Expenses!E21-'CapChrg-AllocExp'!E22" +"I23+J23-Expenses!D21-'CapChrg-AllocExp'!D22" +"Greensheet!M44" +"3419-302" +"Greensheet!M34" +"Greensheet!M39" +"SUM(D23:D29)" +"ROUND(_xll.HPVAL($A33,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)+Expenses!E58" +"M33-Expenses!E58-Expenses!E30-'CapChrg-AllocExp'!E31" +"I33+J33-Expenses!D58-Expenses!D30-'CapChrg-AllocExp'!D31" +"M34-Expenses!E31-'CapChrg-AllocExp'!E32" +"I34+J34-Expenses!D31-'CapChrg-AllocExp'!D32" +"4172+11370" +"Greensheet!M64" +"ROUND(_xll.HPVAL($A35,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)+Expenses!E59" +"M35-Expenses!E59-Expenses!E32-'CapChrg-AllocExp'!E33" +"I35+J35-Expenses!D59-Expenses!D32-'CapChrg-AllocExp'!D33" +"7690+53+969+6113" +"SUM(D33:D36)" +"Greensheet!M68" +"M40-Expenses!E36-'CapChrg-AllocExp'!E37" +"I40+J40-Expenses!D36-'CapChrg-AllocExp'!D37" +"Greensheet!M49" +"M41-Expenses!#REF!-'CapChrg-AllocExp'!#REF!" +"I41+J41-Expenses!#REF!-'CapChrg-AllocExp'!#REF!" +"SUM(D40:D44)" +"M48-Expenses!E43-'CapChrg-AllocExp'!E44" +"I48+J48-Expenses!D43-'CapChrg-AllocExp'!D44" +"33128+5248" +"SUM(D46:D54)+D38+D31+D21" +"-4062-4187" +"SUM(D56:D58)" +"D10+D14+D19+D35+D36" +"D15+D16+D17+D25" +"GrossMargin!D10-[1]GrossMargin!D10" +"SUM(C9:G9)" +"SUM(H9:J9)" +"SUM(C9:C18)" +"SUM(C22:C28)" +"SUM(C32:C35)" +"SUM(C39:C43)" +"SUM(C45:C53)+C20+C30+C37" +"SUM(I58:I68)" +"IF(I69=I55,"""",""error"")" +"C9+C13+C18+C34+C35" +"C10" +"C32" +"C11" +"C14+C15+C16+C24" +"SUM(C84:C89)" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"E9+20" +"ROUND(_xll.HPVAL($A9,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"E9-D9" +"E10+1500" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$3,$A$4,$A$6)*0.8755/1000,0)" +"1243+140" +"ROUND(_xll.HPVAL($A12,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-E11" +"E13+2434" +"5521-1300" +"E18" +"SUM(D9:D18)" +"SUM(D21:D27)" +"SUM(D30:D33)" +"SUM(D36:D40)" +"E45+500" +"SUM(D41:D45)+D19+D28+D34" +"E49+10000" +"D47+D49+D51" +"46048-10926" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"E10" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)" +"E10-D10" +"ROUND(_xll.HPVAL($A10,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)" +"ROUND(L10-K10,0)" +"ROUND(_xll.HPVAL($A12,$A$1,$A$3,$A$4,$A$5,$A$6)*0.8577/1000,0)" +"ROUND(_xll.HPVAL(""ECT_INV_IRFX"",$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)-L12" +"SUM(D10:D19)" +"SUM(D22:D28)" +"2261+1533+1937" +"SUM(D31:D34)" +"SUM(D37:D41)" +"-SUM(D42:D46,D20,D29,D35)" +"SUM(D42:D48)+D35+D29+D20" +"_xll.HPVAL($A52,$A$1,$A$2,$A$4,$A$5,$A$6)/1000" +"-K50" +"ROUND(_xll.HPVAL($A52,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)-1" +"D52+D50" +"+Summary!A3" +"ROUND(GrossMargin!I56/1000,1)" +"ROUND(GrossMargin!J56/1000,1)" +"SUM(D6:D7)" +"ROUND(GrossMargin!M56/1000,1)" +"+D8-F8" +"ROUND((GrossMargin!K21-GrossMargin!#REF!-GrossMargin!K12)/1000,1)" +"ROUND(GrossMargin!K12/1000,1)" +"ROUND(GrossMargin!#REF!/1000,1)" +"ROUND(GrossMargin!K33/1000,1)" +"SUM(D11:D17)" +"-ROUND((Expenses!D47+Expenses!D49)/1000,1)" +"-ROUND((Expenses!E47+Expenses!E49)/1000,1)" +"-ROUND((Expenses!D51-Summary!C59)/1000,1)" +"-ROUND((Expenses!E51-Summary!D59)/1000,1)" +"+D8+D18+D23" +"+F8+F23" +"ROUND(GrossMargin!K23/1000,1)" +"ROUND(GrossMargin!K40/1000, 1)" +"ROUND(GrossMargin!#REF!/1000,10)" +"ROUND((GrossMargin!#REF!+GrossMargin!#REF!)/1000,1)" +"SUM(D38:D38)" +"+D25+D35+D43" +"+F25" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"_xll.HPVAL($A9,$A$51,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A9,$A$51,$A$3,$A$5,$A$6,$A$7)" +"+D9+E9" +"_xll.HPVAL($A9,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A9,$A$1,$A$3,$A$5,$A$6,$A$7)" +"+D9-H9" +"_xll.HPVAL($A10,$A$51,$A$2,$A$5,$A$6,$A$7)-D30" +"_xll.HPVAL($A10,$A$51,$A$3,$A$5,$A$6,$A$7)-E30" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)-H30" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)-I30" +"SUM(D9:D18)" +"SUM(D21:D27)" +"SUM(D30:D33)" +"SUM(D36:D40)" +"SUM(D41:D45)+D19+D28+D34" +"_xll.HPVAL($A49,$A$51,""total_headcount"",$A$5,$A$6,$A$7)" +"_xll.HPVAL($A49,$A$1,""total_headcount"",$A$5,$A$6,$A$7)" +"D47+D49" +"J9-K9-M9-N9-L9" +"GrossMargin!M10-Expenses!E9-'CapChrg-AllocExp'!L10-'CapChrg-AllocExp'!E10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"GrossMargin!N10" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"Summary!D33" +"GrossMargin!M19-Expenses!E18-'CapChrg-AllocExp'!L19-'CapChrg-AllocExp'!E19" +"GrossMargin!I19" +"'CapChrg-AllocExp'!D19" +"Expenses!D18" +"'CapChrg-AllocExp'!K19" +"GrossMargin!N19" +"'CapChrg-AllocExp'!F19" +"Expenses!F18" +"SUM(C9:C19)" +"J20-K20-M20-N20" +"J9-K9-M9-N9-L9" +"GrossMargin!M10-Expenses!E9-'CapChrg-AllocExp'!L10-'CapChrg-AllocExp'!E10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"GrossMargin!N10" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"GrossMargin!M14-Expenses!E13-'CapChrg-AllocExp'!L14-'CapChrg-AllocExp'!E14" +"GrossMargin!I14" +"'CapChrg-AllocExp'!D14" +"Expenses!D13" +"'CapChrg-AllocExp'!K14" +"GrossMargin!N14" +"'CapChrg-AllocExp'!F14" +"Expenses!F13" +"Summary!D33" +"GrossMargin!M19-Expenses!E18-'CapChrg-AllocExp'!L19-'CapChrg-AllocExp'!E19" +"GrossMargin!I19" +"'CapChrg-AllocExp'!D19" +"Expenses!D18" +"'CapChrg-AllocExp'!K19" +"GrossMargin!N19" +"'CapChrg-AllocExp'!F19" +"Expenses!F18" +"SUM(C9:C12)" +"J13-K13-M13-N13" +"J9-K9-M9-N9-L9" +"GrossMargin!M11-Expenses!E10-'CapChrg-AllocExp'!L11-'CapChrg-AllocExp'!E11" +"C9-D9" +"GrossMargin!I11" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D11" +"Expenses!D10" +"'CapChrg-AllocExp'!K11" +"J9-K9-M9-N9-L9" +"GrossMargin!N11" +"'CapChrg-AllocExp'!F11" +"Expenses!F10" +"ROUND(SUM(Q9:U9),0)" +"GrossMargin!M17-Expenses!E16-'CapChrg-AllocExp'!L17-'CapChrg-AllocExp'!E17" +"GrossMargin!I17" +"'CapChrg-AllocExp'!D17" +"Expenses!D16" +"'CapChrg-AllocExp'!K17" +"GrossMargin!N17" +"'CapChrg-AllocExp'!F17" +"Expenses!F16" +"SUM(C9:C10)" +"J11-K11-M11-N11" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"SUM(E8:E8)" +"SUM(E10:K10)" +"SUM(E28:E30)" +"E10+E15+E20+E25+E32+E37+E42+E47+E52+E57+E61" +"IF($S74=""G"",$M74,)" +"IF($S74=""P"",$M74,)" +"IF($S74=""C"",$M74,)" +"IF($S74=""A"",$M74,)" +"IF($S74=""F"",$M74,)" +"IF($S74=""V"",$M74,)" +"SUM(T74:Y74)" +"SUM(M86:M98)" +"SUM(M103:M109)" +"SUM(M114:M130)" +"SUM(M135:M136)" +"SUM(M140)" +"M83+M100+M111+M132+M147+M137+M142+M78" +"SUM(T74:T340)" +"+Summary!A3" +"ROUND(GrossMargin!I54/1000,1)" +"ROUND(GrossMargin!J54/1000,1)" +"SUM(D6:D7)" +"ROUND(GrossMargin!M54/1000,1)" +"+D8-F8" +"ROUND(GrossMargin!K33/1000,1)" +"ROUND(GrossMargin!K40/1000,1)" +"ROUND(GrossMargin!K42/1000,1)" +"SUM(D11:D15)" +"-ROUND((Expenses!D56+Expenses!D57)/1000,1)" +"-ROUND((Expenses!E56+Expenses!E57)/1000,1)" +"-ROUND((Expenses!D45+Expenses!D47)/1000,1)" +"-ROUND((Expenses!E45+Expenses!E47)/1000,1)" +"-ROUND((Expenses!D49)/1000,1)" +"-ROUND((Expenses!E49)/1000,1)" +"SUM(D19:D21)" +"+D8+D16+D22" +"+F8+F22" +"SUM(D27:D32)" +"+D33" +"D24+D33+D38" +"'GM-DlyChnge'!C76/1000" +"('GM-DlyChnge'!C79+'GM-DlyChnge'!C80)/1000" +"'GM-DlyChnge'!C81/1000" +"SUM(H10:H14)" +"SUM(H20:H23)" +"H15+H17+H24" +"H6+H26" +"GrossMargin!M10" +"Expenses!E9+'CapChrg-AllocExp'!E10+'CapChrg-AllocExp'!L10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"GrossMargin!N10" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"SUM(C9:C18)" +"J19-K19-M19-N19" +"GrossMargin!M23" +"GrossMargin!I23" +"GrossMargin!N23" +"SUM(C21:C26)" +"GrossMargin!M32" +"Expenses!E29+Expenses!E56+'CapChrg-AllocExp'!E30+'CapChrg-AllocExp'!L30" +"GrossMargin!I32" +"Expenses!D56" +"GrossMargin!N32" +"Expenses!F56" +"Expenses!E31+Expenses!E57+'CapChrg-AllocExp'!E32+'CapChrg-AllocExp'!L32" +"Expenses!D57" +"Expenses!F57" +"SUM(C29:C32)" +"GrossMargin!M39" +"GrossMargin!I39" +"GrossMargin!N39" +"GrossMargin!M46" +"GrossMargin!I46" +"GrossMargin!N46" +"SUM(C39:C43)+C19+C27+C33" +"Expenses!E47+'CapChrg-AllocExp'!E50+'CapChrg-AllocExp'!L50" +"'CapChrg-AllocExp'!K50" +"'CapChrg-AllocExp'!M50" +"Expenses!E49" +"'CapChrg-AllocExp'!E46" +"'CapChrg-AllocExp'!D46" +"'CapChrg-AllocExp'!F46" +"GrossMargin!M52" +"GrossMargin!I52" +"GrossMargin!N52" +"SUM(C45:C53)" +"D57-M57" +"SUM(C55:C57)" +"'GM-DlyChnge'!D53" +"L11-O11-P11" +"AD11" +"ROUND(E11-F11,0)" +"SUM(I11:K11)" +"L11-O11-P11" +"L11-(Z11-AB11)" +"AA11-O11" +"AC11-P11" +"ROUND(SUM(S11:W11),0)" +"_xll.HPVAL($A11,$A$1,Z$1,$A$2,$B$3,$A$4)/1000" +"Z11-AA11-AB11-AC11" +"E11-Summary!C9" +"E14-Summary!#REF!" +"SUM(E11:E20)" +"_xll.HPVAL($A23,$A$1,Z$1,$A$2,$B$3,$A$4)/1000+_xll.HPVAL($B$23,$A$1,Z$1,$A$2,$B$3,$A$4)/1000/2" +"SUM(E23:E29)" +"SUM(Z17:Z29)" +"E32-Summary!C29" +"SUM(E32:E35)" +"_xll.HPVAL($A40,$A$1,Z$1,$A$2,$B$3,$A$4)/1000+_xll.HPVAL($B40,$A$1,Z$1,$A$2,$B$3,$A$4)/1000" +"SUM(E38:E42)" +"E45-Summary!C41" +"SUM(E43:E47)+E21+E30+E36" +"SUM(Z43:Z47)+#REF!+Z21" +"SUM(E49:E57)" +"SUM(E59:E61)" +"ROUND(_xll.HPVAL($A10,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A10,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)" +"ROUND(D10-E10,0)" +"D10+H10+L10+P10" +"SUM(D10:D19)" +"SUM(D22:D28)" +"SUM(D31:D34)" +"SUM(D37:D41)" +"ROUND(_xll.HPVAL($A46,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E56" +"ROUND(_xll.HPVAL($A46,H$1,$A$2,J$1,$A$3,$A$4)/1000,0)-H56" +"SUM(D42:D46)+D20+D29+D35" +"ROUND(_xll.HPVAL($A52,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)-D54" +"ROUND(_xll.HPVAL($A52,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E54" +"-ROUND(_xll.HPVAL($A54,D$1,""cap_chrg"",F$1,$A$3,$A$4)/1000,0)" +"-ROUND(_xll.HPVAL($A54,E$1,""cap_chrg"",F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A56,E$1,""gross_margin"",F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A56,H$1,""gross_margin"",J$1,$A$3,$A$4)/1000,0)" +"SUM(D48:D56)" +"I60" +"SUM(D58:D60)" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"SUM(D10:H10)" +"SUM(I10:K10)" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"L10-M10" +"M10-Expenses!E9-'CapChrg-AllocExp'!E10" +"I10+J10-Expenses!D9-'CapChrg-AllocExp'!D10" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-ROUND(_xll.HPVAL(""gencos"",$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"ROUND((_xll.HPVAL($A12,$A$1,""other"",$A$3,$A$4,$A$6)+_xll.HPVAL($A12,$A$1,""overview"",$A$3,$A$4,$A$6))/1000,0)" +"29934+3083+2449" +"ROUND(_xll.HPVAL($A13,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-M12" +"M13-Expenses!E12-'CapChrg-AllocExp'!E13-'CapChrg-AllocExp'!L13" +"I13+J13-Expenses!D12-'CapChrg-AllocExp'!D13-'CapChrg-AllocExp'!K13" +"3147+3147" +"SUM(D10:D19)" +"2036+1152+83" +"M23-Expenses!E21-'CapChrg-AllocExp'!E22" +"I23+J23-Expenses!D21-'CapChrg-AllocExp'!D22" +"3078-293" +"Greensheet!M32" +"SUM(D23:D28)" +"ROUND(_xll.HPVAL($A32,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)+Expenses!E56" +"M32-Expenses!E56-Expenses!E29-'CapChrg-AllocExp'!E30" +"I32+J32-Expenses!D56-Expenses!D29-'CapChrg-AllocExp'!D30" +"M33-Expenses!E30-'CapChrg-AllocExp'!E31" +"I33+J33-Expenses!D30-'CapChrg-AllocExp'!D31" +"7077+16506+165" +"ROUND(_xll.HPVAL($A34,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)+Expenses!E57" +"M34-Expenses!E57-Expenses!E31-'CapChrg-AllocExp'!E32" +"I34+J34-Expenses!D57-Expenses!D31-'CapChrg-AllocExp'!D32" +"9240+505+741+6751" +"SUM(D32:D35)" +"M39-Expenses!E35-'CapChrg-AllocExp'!E36" +"I39+J39-Expenses!D35-'CapChrg-AllocExp'!D36" +"M40-Expenses!#REF!-'CapChrg-AllocExp'!#REF!" +"I40+J40-Expenses!#REF!-'CapChrg-AllocExp'!#REF!" +"3141-19724" +"-1+2" +"M46-Expenses!E41-'CapChrg-AllocExp'!E42" +"I46+J46-Expenses!D41-'CapChrg-AllocExp'!D42" +"33128+5248" +"SUM(D44:D52)+D37+D30+D21" +"-4673-3486-4212" +"SUM(D54:D56)" +"D10+D14+D19+D34+D35" +"D15+D16+D17+D25" +"GrossMargin!D10-[1]GrossMargin!D10" +"SUM(C9:G9)" +"SUM(H9:J9)" +"SUM(C9:C18)" +"SUM(C22:C27)" +"SUM(C31:C34)" +"SUM(C43:C51)+C20+C29+C36" +"SUM(I58:I60)" +"IF(I61=I53,"""",""error"")" +"C9+C13+C18+C33+C34" +"C10" +"C31" +"C11" +"C14+C15+C16+C24" +"SUM(C76:C81)" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"E9+20+575" +"ROUND(_xll.HPVAL($A9,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"E9-D9" +"E10+1500" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-E29+1" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$3,$A$4,$A$6)*0.8577/1000,0)" +"1243+140+4" +"ROUND(_xll.HPVAL($A12,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-E11" +"E18" +"SUM(D9:D18)" +"E24-1000" +"SUM(D21:D26)" +"SUM(D29:D32)" +"426+391" +"SUM(D39:D43)+D19+D27+D33" +"E47+30000-20000-3900+5000" +"23347+400-3000" +"D45+D47+D49" +"46048-10926" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"E10" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)" +"E10-D10" +"ROUND(_xll.HPVAL($A10,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)" +"ROUND(L10-K10,0)" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)-ROUND(_xll.HPVAL(""gencos"",$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)" +"ROUND(_xll.HPVAL($A11,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)-ROUND(_xll.HPVAL(""gencos"",$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)" +"ROUND(_xll.HPVAL($A12,$A$1,$A$3,$A$4,$A$5,$A$6)*0.8577/1000,0)" +"ROUND(_xll.HPVAL(""ECT_INV_IRFX"",$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)-L12" +"SUM(D10:D19)" +"SUM(D22:D27)" +"2261+1533+1937" +"SUM(D30:D33)" +"2301+1654" +"-SUM(D40:D44,D20,D28,D34)" +"SUM(D40:D46)+D34+D28+D20" +"_xll.HPVAL($A50,$A$1,$A$2,$A$4,$A$5,$A$6)/1000" +"-K48" +"ROUND(_xll.HPVAL($A50,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)-1" +"D50+D48" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"_xll.HPVAL($A9,$A$49,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A9,$A$49,$A$3,$A$5,$A$6,$A$7)" +"+D9+E9" +"_xll.HPVAL($A9,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A9,$A$1,$A$3,$A$5,$A$6,$A$7)" +"+D9-H9" +"_xll.HPVAL($A10,$A$49,$A$2,$A$5,$A$6,$A$7)-D29" +"_xll.HPVAL($A10,$A$49,$A$3,$A$5,$A$6,$A$7)-E29" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)-H29" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)-I29" +"SUM(D9:D18)" +"SUM(D21:D26)" +"SUM(D29:D32)" +"SUM(D39:D43)+D19+D27+D33" +"_xll.HPVAL($A47,$A$49,""total_headcount"",$A$5,$A$6,$A$7)" +"_xll.HPVAL($A47,$A$1,""total_headcount"",$A$5,$A$6,$A$7)" +"D45+D47" +"J9-K9-M9-N9-L9" +"GrossMargin!M10-Expenses!E9-'CapChrg-AllocExp'!L10-'CapChrg-AllocExp'!E10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"GrossMargin!N10" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"Summary!D32" +"GrossMargin!M19-Expenses!E18-'CapChrg-AllocExp'!L19-'CapChrg-AllocExp'!E19" +"GrossMargin!I19" +"'CapChrg-AllocExp'!D19" +"Expenses!D18" +"'CapChrg-AllocExp'!K19" +"GrossMargin!N19" +"'CapChrg-AllocExp'!F19" +"Expenses!F18" +"SUM(C9:C19)" +"J20-K20-M20-N20" +"J9-K9-M9-N9-L9" +"GrossMargin!M10-Expenses!E9-'CapChrg-AllocExp'!L10-'CapChrg-AllocExp'!E10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"GrossMargin!N10" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"GrossMargin!M14-Expenses!E13-'CapChrg-AllocExp'!L14-'CapChrg-AllocExp'!E14" +"GrossMargin!I14" +"'CapChrg-AllocExp'!D14" +"Expenses!D13" +"'CapChrg-AllocExp'!K14" +"GrossMargin!N14" +"'CapChrg-AllocExp'!F14" +"Expenses!F13" +"Summary!D32" +"GrossMargin!M19-Expenses!E18-'CapChrg-AllocExp'!L19-'CapChrg-AllocExp'!E19" +"GrossMargin!I19" +"'CapChrg-AllocExp'!D19" +"Expenses!D18" +"'CapChrg-AllocExp'!K19" +"GrossMargin!N19" +"'CapChrg-AllocExp'!F19" +"Expenses!F18" +"SUM(C9:C12)" +"J13-K13-M13-N13" +"J9-K9-M9-N9-L9" +"GrossMargin!M11-Expenses!E10-'CapChrg-AllocExp'!L11-'CapChrg-AllocExp'!E11" +"C9-D9" +"GrossMargin!I11" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D11" +"Expenses!D10" +"'CapChrg-AllocExp'!K11" +"J9-K9-M9-N9-L9" +"GrossMargin!N11" +"'CapChrg-AllocExp'!F11" +"Expenses!F10" +"ROUND(SUM(Q9:U9),0)" +"GrossMargin!M17-Expenses!E16-'CapChrg-AllocExp'!L17-'CapChrg-AllocExp'!E17" +"GrossMargin!I17" +"'CapChrg-AllocExp'!D17" +"Expenses!D16" +"'CapChrg-AllocExp'!K17" +"GrossMargin!N17" +"'CapChrg-AllocExp'!F17" +"Expenses!F16" +"SUM(C9:C10)" +"J11-K11-M11-N11" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"SUM(E8:E8)" +"SUM(E10:K10)" +"SUM(E28:E30)" +"SUM(E55:E60)" +"E10+E15+E20+E25+E32+E37+E42+E47+E52+E62+E66" +"IF($S80=""G"",$M80,)" +"IF($S80=""P"",$M80,)" +"IF($S80=""C"",$M80,)" +"IF($S80=""A"",$M80,)" +"IF($S80=""F"",$M80,)" +"IF($S80=""V"",$M80,)" +"SUM(T80:Y80)" +"SUM(M80:M81)" +"SUM(M91:M103)" +"SUM(M108:M114)" +"SUM(M136:M137)" +"SUM(M141)" +"M88+M105+M116+M133+M148+M138+M143+M83" +"SUM(T80:T341)" +"+Summary!A3" +"ROUND(GrossMargin!I54/1000,1)" +"ROUND(GrossMargin!J54/1000,1)" +"SUM(D6:D7)" +"ROUND(GrossMargin!M54/1000,1)" +"+D8-F8" +"ROUND(GrossMargin!K12/1000,1)" +"ROUND(GrossMargin!K33/1000,1)" +"ROUND(GrossMargin!K40/1000,1)" +"ROUND(GrossMargin!K42/1000,1)" +"SUM(D11:D17)" +"-ROUND((Expenses!D56+Expenses!D57)/1000,1)" +"-ROUND((Expenses!E56+Expenses!E57)/1000,1)" +"-ROUND((Expenses!D45+Expenses!D47)/1000,1)" +"-ROUND((Expenses!E45+Expenses!E47)/1000,1)" +"-ROUND((Expenses!D49+Summary!M57)/1000,1)" +"-ROUND((Expenses!E49+Summary!D57)/1000,1)" +"SUM(D21:D23)" +"+D8+D18+D24" +"+F8+F24" +"SUM(D29:D33)" +"D26+D34+D42" +"'GM-DlyChnge'!C76/1000" +"('GM-DlyChnge'!C79+'GM-DlyChnge'!C80)/1000" +"'GM-DlyChnge'!C81/1000" +"SUM(H10:H14)" +"SUM(H20:H21)" +"SUM(H25:H27)" +"H28+H22+H17+H15" +"H6+H15+H17+H22+H28" +"GrossMargin!M10" +"Expenses!E9+'CapChrg-AllocExp'!E10+'CapChrg-AllocExp'!L10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"GrossMargin!N10" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"SUM(C9:C18)" +"J19-K19-M19-N19" +"GrossMargin!M23" +"GrossMargin!I23" +"GrossMargin!N23" +"SUM(C21:C26)" +"GrossMargin!M32" +"Expenses!E29+Expenses!E56+'CapChrg-AllocExp'!E30+'CapChrg-AllocExp'!L30" +"GrossMargin!I32" +"Expenses!D56" +"GrossMargin!N32" +"Expenses!F56" +"Expenses!E31+Expenses!E57+'CapChrg-AllocExp'!E32+'CapChrg-AllocExp'!L32" +"Expenses!D57" +"Expenses!F57" +"SUM(C29:C32)" +"GrossMargin!M39" +"GrossMargin!I39" +"GrossMargin!N39" +"GrossMargin!M46" +"GrossMargin!I46" +"GrossMargin!N46" +"SUM(C39:C43)+C19+C27+C33" +"Expenses!E47+'CapChrg-AllocExp'!E50+'CapChrg-AllocExp'!L50" +"'CapChrg-AllocExp'!K50" +"'CapChrg-AllocExp'!M50" +"Expenses!E49" +"'CapChrg-AllocExp'!E46" +"'CapChrg-AllocExp'!D46" +"'CapChrg-AllocExp'!F46" +"GrossMargin!M52" +"GrossMargin!I52" +"GrossMargin!N52" +"SUM(C45:C53)" +"D57-M57" +"SUM(C55:C57)" +"'GM-DlyChnge'!D53" +"L11-O11-P11" +"AD11" +"ROUND(E11-F11,0)" +"SUM(I11:K11)" +"L11-O11-P11" +"L11-(Z11-AB11)" +"AA11-O11" +"AC11-P11" +"ROUND(SUM(S11:W11),0)" +"_xll.HPVAL($A11,$A$1,Z$1,$A$2,$B$3,$A$4)/1000" +"Z11-AA11-AB11-AC11" +"E11-Summary!C9" +"E14-Summary!#REF!" +"SUM(E11:E20)" +"_xll.HPVAL($A23,$A$1,Z$1,$A$2,$B$3,$A$4)/1000+_xll.HPVAL($B$23,$A$1,Z$1,$A$2,$B$3,$A$4)/1000/2" +"SUM(E23:E29)" +"SUM(Z17:Z29)" +"E32-Summary!C29" +"SUM(E32:E35)" +"_xll.HPVAL($A40,$A$1,Z$1,$A$2,$B$3,$A$4)/1000+_xll.HPVAL($B40,$A$1,Z$1,$A$2,$B$3,$A$4)/1000" +"SUM(E38:E42)" +"E45-Summary!C41" +"SUM(E43:E47)+E21+E30+E36" +"SUM(Z43:Z47)+#REF!+Z21" +"SUM(E49:E57)" +"SUM(E59:E61)" +"ROUND(_xll.HPVAL($A10,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A10,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)" +"ROUND(D10-E10,0)" +"D10+H10+L10+P10" +"SUM(D10:D19)" +"SUM(D22:D28)" +"SUM(D31:D34)" +"SUM(D37:D41)" +"ROUND(_xll.HPVAL($A46,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E56" +"ROUND(_xll.HPVAL($A46,H$1,$A$2,J$1,$A$3,$A$4)/1000,0)-H56" +"SUM(D42:D46)+D20+D29+D35" +"ROUND(_xll.HPVAL($A52,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)-D54" +"ROUND(_xll.HPVAL($A52,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E54" +"-ROUND(_xll.HPVAL($A54,D$1,""cap_chrg"",F$1,$A$3,$A$4)/1000,0)" +"-ROUND(_xll.HPVAL($A54,E$1,""cap_chrg"",F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A56,E$1,""gross_margin"",F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A56,H$1,""gross_margin"",J$1,$A$3,$A$4)/1000,0)" +"SUM(D48:D56)" +"I60" +"SUM(D58:D60)" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"SUM(D10:H10)" +"SUM(I10:K10)" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"L10-M10" +"M10-Expenses!E9-'CapChrg-AllocExp'!E10" +"I10+J10-Expenses!D9-'CapChrg-AllocExp'!D10" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-ROUND(_xll.HPVAL(""gencos"",$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"IF(S12>0,S12,0)" +"ROUND((_xll.HPVAL($A12,$A$1,""other"",$A$3,$A$4,$A$6)+_xll.HPVAL($A12,$A$1,""overview"",$A$3,$A$4,$A$6))/1000,0)" +"21968+4358+2703" +"ROUND(_xll.HPVAL($A13,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-M12" +"M13-Expenses!E12-'CapChrg-AllocExp'!E13-'CapChrg-AllocExp'!L13" +"I13+J13-Expenses!D12-'CapChrg-AllocExp'!D13-'CapChrg-AllocExp'!K13" +"3147+3147" +"Greensheet!M10" +"Greensheet!M15" +"SUM(D10:D19)" +"2036+1152" +"M23-Expenses!E21-'CapChrg-AllocExp'!E22" +"I23+J23-Expenses!D21-'CapChrg-AllocExp'!D22" +"Greensheet!M42" +"3252-294" +"Greensheet!M32" +"Greensheet!M37" +"SUM(D23:D28)" +"ROUND(_xll.HPVAL($A32,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)+Expenses!E56" +"M32-Expenses!E56-Expenses!E29-'CapChrg-AllocExp'!E30" +"I32+J32-Expenses!D56-Expenses!D29-'CapChrg-AllocExp'!D30" +"Greensheet!M52" +"M33-Expenses!E30-'CapChrg-AllocExp'!E31" +"I33+J33-Expenses!D30-'CapChrg-AllocExp'!D31" +"4556+16605" +"Greensheet!M62" +"ROUND(_xll.HPVAL($A34,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)+Expenses!E57" +"M34-Expenses!E57-Expenses!E31-'CapChrg-AllocExp'!E32" +"I34+J34-Expenses!D57-Expenses!D31-'CapChrg-AllocExp'!D32" +"8754+378+734+6483" +"SUM(D32:D35)" +"Greensheet!M66" +"M39-Expenses!E35-'CapChrg-AllocExp'!E36" +"I39+J39-Expenses!D35-'CapChrg-AllocExp'!D36" +"M40-Expenses!#REF!-'CapChrg-AllocExp'!#REF!" +"I40+J40-Expenses!#REF!-'CapChrg-AllocExp'!#REF!" +"1645-16251" +"5+74" +"M46-Expenses!E41-'CapChrg-AllocExp'!E42" +"I46+J46-Expenses!D41-'CapChrg-AllocExp'!D42" +"33128+5248" +"SUM(D44:D52)+D37+D30+D21" +"-4673-3486-4210" +"SUM(D54:D56)" +"D10+D14+D19+D34+D35" +"D15+D16+D17+D25" +"GrossMargin!D10-[1]GrossMargin!D10" +"SUM(C9:G9)" +"SUM(H9:J9)" +"SUM(C9:C18)" +"SUM(C22:C27)" +"SUM(C31:C34)" +"SUM(C43:C51)+C20+C29+C36" +"SUM(I56:I60)" +"IF(I61=I53,"""",""error"")" +"C9+C13+C18+C33+C34" +"C10" +"C31" +"C11" +"C14+C15+C16+C24" +"SUM(C76:C81)" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"E9+20+575" +"ROUND(_xll.HPVAL($A9,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"E9-D9" +"E10+1500" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-E29+1" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$3,$A$4,$A$6)*0.8577/1000,0)" +"1243+140" +"ROUND(_xll.HPVAL($A12,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-E11" +"5521-300" +"E18" +"SUM(D9:D18)" +"E24-1000" +"SUM(D21:D26)" +"SUM(D29:D32)" +"426+391" +"SUM(D39:D43)+D19+D27+D33" +"E47+10000+20000" +"23347+400" +"D45+D47+D49" +"46048-10926" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"E10" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)" +"E10-D10" +"ROUND(_xll.HPVAL($A10,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)" +"ROUND(L10-K10,0)" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)-ROUND(_xll.HPVAL(""gencos"",$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)" +"ROUND(_xll.HPVAL($A11,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)-ROUND(_xll.HPVAL(""gencos"",$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)" +"ROUND(_xll.HPVAL($A12,$A$1,$A$3,$A$4,$A$5,$A$6)*0.8577/1000,0)" +"ROUND(_xll.HPVAL(""ECT_INV_IRFX"",$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)-L12" +"SUM(D10:D19)" +"SUM(D22:D27)" +"2261+1533+1937" +"SUM(D30:D33)" +"-SUM(D40:D44,D20,D28,D34)" +"SUM(D40:D46)+D34+D28+D20" +"_xll.HPVAL($A50,$A$1,$A$2,$A$4,$A$5,$A$6)/1000" +"-K48" +"ROUND(_xll.HPVAL($A50,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)-1" +"D50+D48" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"_xll.HPVAL($A9,$A$49,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A9,$A$49,$A$3,$A$5,$A$6,$A$7)" +"+D9+E9" +"_xll.HPVAL($A9,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A9,$A$1,$A$3,$A$5,$A$6,$A$7)" +"+D9-H9" +"_xll.HPVAL($A10,$A$49,$A$2,$A$5,$A$6,$A$7)-D29" +"_xll.HPVAL($A10,$A$49,$A$3,$A$5,$A$6,$A$7)-E29" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)-H29" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)-I29" +"SUM(D9:D18)" +"SUM(D21:D26)" +"SUM(D29:D32)" +"SUM(D39:D43)+D19+D27+D33" +"_xll.HPVAL($A47,$A$49,""total_headcount"",$A$5,$A$6,$A$7)" +"_xll.HPVAL($A47,$A$1,""total_headcount"",$A$5,$A$6,$A$7)" +"D45+D47" +"J9-K9-M9-N9-L9" +"GrossMargin!M10-Expenses!E9-'CapChrg-AllocExp'!L10-'CapChrg-AllocExp'!E10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"GrossMargin!N10" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"Summary!D32" +"GrossMargin!M19-Expenses!E18-'CapChrg-AllocExp'!L19-'CapChrg-AllocExp'!E19" +"GrossMargin!I19" +"'CapChrg-AllocExp'!D19" +"Expenses!D18" +"'CapChrg-AllocExp'!K19" +"GrossMargin!N19" +"'CapChrg-AllocExp'!F19" +"Expenses!F18" +"SUM(C9:C19)" +"J20-K20-M20-N20" +"J9-K9-M9-N9-L9" +"GrossMargin!M10-Expenses!E9-'CapChrg-AllocExp'!L10-'CapChrg-AllocExp'!E10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"GrossMargin!N10" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"GrossMargin!M14-Expenses!E13-'CapChrg-AllocExp'!L14-'CapChrg-AllocExp'!E14" +"GrossMargin!I14" +"'CapChrg-AllocExp'!D14" +"Expenses!D13" +"'CapChrg-AllocExp'!K14" +"GrossMargin!N14" +"'CapChrg-AllocExp'!F14" +"Expenses!F13" +"Summary!D32" +"GrossMargin!M19-Expenses!E18-'CapChrg-AllocExp'!L19-'CapChrg-AllocExp'!E19" +"GrossMargin!I19" +"'CapChrg-AllocExp'!D19" +"Expenses!D18" +"'CapChrg-AllocExp'!K19" +"GrossMargin!N19" +"'CapChrg-AllocExp'!F19" +"Expenses!F18" +"SUM(C9:C12)" +"J13-K13-M13-N13" +"J9-K9-M9-N9-L9" +"GrossMargin!M11-Expenses!E10-'CapChrg-AllocExp'!L11-'CapChrg-AllocExp'!E11" +"C9-D9" +"GrossMargin!I11" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D11" +"Expenses!D10" +"'CapChrg-AllocExp'!K11" +"J9-K9-M9-N9-L9" +"GrossMargin!N11" +"'CapChrg-AllocExp'!F11" +"Expenses!F10" +"ROUND(SUM(Q9:U9),0)" +"GrossMargin!M17-Expenses!E16-'CapChrg-AllocExp'!L17-'CapChrg-AllocExp'!E17" +"GrossMargin!I17" +"'CapChrg-AllocExp'!D17" +"Expenses!D16" +"'CapChrg-AllocExp'!K17" +"GrossMargin!N17" +"'CapChrg-AllocExp'!F17" +"Expenses!F16" +"SUM(C9:C10)" +"J11-K11-M11-N11" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"SUM(E8:E8)" +"SUM(E10:K10)" +"SUM(E18:E19)" +"SUM(E29:E32)" +"SUM(E57:E61)" +"E10+E15+E21+E26+E34+E39+E44+E49+E54+E63+E67" +"IF($S81=""G"",$M81,)" +"IF($S81=""P"",$M81,)" +"IF($S81=""C"",$M81,)" +"IF($S81=""A"",$M81,)" +"IF($S81=""F"",$M81,)" +"IF($S81=""V"",$M81,)" +"SUM(T81:Y81)" +"SUM(M92:M104)" +"SUM(M109:M115)" +"SUM(M120:M131)" +"SUM(M136:M137)" +"SUM(M141)" +"M89+M106+M117+M133+M148+M138+M143+M84" +"SUM(T81:T341)" +"+Summary!A3" +"ROUND(GrossMargin!I56/1000,1)" +"ROUND(GrossMargin!J56/1000,1)" +"SUM(D6:D7)" +"ROUND(GrossMargin!M56/1000,1)" +"+D8-F8" +"ROUND(GrossMargin!K12/1000,1)" +"ROUND(GrossMargin!K34/1000,1)" +"ROUND(GrossMargin!K42/1000,1)" +"SUM(D11:D15)" +"-ROUND((Expenses!D58+Expenses!D59)/1000,1)" +"-ROUND((Expenses!E58+Expenses!E59)/1000,1)" +"-ROUND((Expenses!D47+Expenses!D49)/1000,1)" +"-ROUND((Expenses!E47+Expenses!E49)/1000,1)" +"-ROUND((Expenses!D51+Summary!M59)/1000,1)" +"-ROUND((Expenses!E51+Summary!D59)/1000,1)" +"SUM(D19:D21)" +"+D8+D16+D22" +"+F8+F22" +"SUM(D27:D30)" +"D24+D31+D39" +"GrossMargin!M10" +"Expenses!E9+'CapChrg-AllocExp'!E10+'CapChrg-AllocExp'!L10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"GrossMargin!N10" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"SUM(C9:C18)" +"J19-K19-M19-N19" +"GrossMargin!M23" +"GrossMargin!I23" +"GrossMargin!N23" +"SUM(C21:C27)" +"GrossMargin!M33" +"Expenses!E30+Expenses!E58+'CapChrg-AllocExp'!E31+'CapChrg-AllocExp'!L31" +"GrossMargin!I33" +"Expenses!D58" +"GrossMargin!N33" +"Expenses!F58" +"Expenses!E32+Expenses!E59+'CapChrg-AllocExp'!E33+'CapChrg-AllocExp'!L33" +"Expenses!D59" +"Expenses!F59" +"SUM(C30:C33)" +"GrossMargin!M40" +"GrossMargin!I40" +"GrossMargin!N40" +"J40-K40-M40-N40-L40" +"GrossMargin!M44-Expenses!E40-'CapChrg-AllocExp'!L41-'CapChrg-AllocExp'!E41" +"SUM(C36:C40)" +"GrossMargin!M48" +"GrossMargin!I48" +"GrossMargin!N48" +"SUM(C41:C45)+C19+C28+C34" +"Expenses!E49+'CapChrg-AllocExp'!E52+'CapChrg-AllocExp'!L52" +"'CapChrg-AllocExp'!K52" +"'CapChrg-AllocExp'!M52" +"Expenses!E51" +"'CapChrg-AllocExp'!E48" +"'CapChrg-AllocExp'!D48" +"'CapChrg-AllocExp'!F48" +"GrossMargin!M54" +"GrossMargin!I54" +"GrossMargin!N54" +"SUM(C47:C55)" +"D59-M59" +"SUM(C57:C59)" +"'GM-WklyChnge'!D55" +"L11-O11-P11" +"AD11" +"ROUND(E11-F11,0)" +"SUM(I11:K11)" +"L11-O11-P11" +"L11-(Z11-AB11)" +"AA11-O11" +"AC11-P11" +"ROUND(SUM(S11:W11),0)" +"_xll.HPVAL($A11,$A$1,Z$1,$A$2,$B$3,$A$4)/1000" +"Z11-AA11-AB11-AC11" +"E11-Summary!C9" +"E14-Summary!#REF!" +"SUM(E11:E20)" +"_xll.HPVAL($A23,$A$1,Z$1,$A$2,$B$3,$A$4)/1000+_xll.HPVAL($B$23,$A$1,Z$1,$A$2,$B$3,$A$4)/1000/2" +"SUM(E23:E29)" +"SUM(Z17:Z29)" +"SUM(E32:E35)" +"_xll.HPVAL($A40,$A$1,Z$1,$A$2,$B$3,$A$4)/1000+_xll.HPVAL($B40,$A$1,Z$1,$A$2,$B$3,$A$4)/1000" +"SUM(E38:E42)" +"SUM(E43:E47)+E21+E30+E36" +"SUM(Z43:Z47)+#REF!+Z21" +"SUM(E49:E57)" +"SUM(E59:E61)" +"ROUND(_xll.HPVAL($A10,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A10,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)" +"ROUND(D10-E10,0)" +"D10+H10+L10+P10" +"SUM(D10:D19)" +"SUM(D22:D28)" +"SUM(D31:D34)" +"SUM(D37:D41)" +"ROUND(_xll.HPVAL($A46,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E56" +"ROUND(_xll.HPVAL($A46,H$1,$A$2,J$1,$A$3,$A$4)/1000,0)-H56" +"SUM(D42:D46)+D20+D29+D35" +"ROUND(_xll.HPVAL($A52,D$1,$A$2,F$1,$A$3,$A$4)/1000,0)-D54" +"ROUND(_xll.HPVAL($A52,E$1,$A$2,F$1,$A$3,$A$4)/1000,0)-E54" +"-ROUND(_xll.HPVAL($A54,D$1,""cap_chrg"",F$1,$A$3,$A$4)/1000,0)" +"-ROUND(_xll.HPVAL($A54,E$1,""cap_chrg"",F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A56,E$1,""gross_margin"",F$1,$A$3,$A$4)/1000,0)" +"ROUND(_xll.HPVAL($A56,H$1,""gross_margin"",J$1,$A$3,$A$4)/1000,0)" +"SUM(D48:D56)" +"I60" +"SUM(D58:D60)" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"SUM(D10:H10)" +"SUM(I10:K10)" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"L10-M10" +"M10-Expenses!E9-'CapChrg-AllocExp'!E10" +"I10+J10-Expenses!D9-'CapChrg-AllocExp'!D10" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-ROUND(_xll.HPVAL(""gencos"",$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"IF(S12>0,S12,0)" +"ROUND((_xll.HPVAL($A12,$A$1,""other"",$A$3,$A$4,$A$6)+_xll.HPVAL($A12,$A$1,""overview"",$A$3,$A$4,$A$6))/1000,0)" +"27936+4013+2952" +"ROUND(_xll.HPVAL($A13,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-M12" +"M13-Expenses!E12-'CapChrg-AllocExp'!E13-'CapChrg-AllocExp'!L13" +"I13+J13-Expenses!D12-'CapChrg-AllocExp'!D13-'CapChrg-AllocExp'!K13" +"3147+3147" +"Greensheet!M10" +"Greensheet!M15" +"SUM(D10:D19)" +"2036+1152" +"Greensheet!M21" +"M23-Expenses!E21-'CapChrg-AllocExp'!E22" +"I23+J23-Expenses!D21-'CapChrg-AllocExp'!D22" +"Greensheet!M44" +"3336-278" +"Greensheet!M34" +"Greensheet!M39" +"SUM(D23:D29)" +"ROUND(_xll.HPVAL($A33,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)+Expenses!E58" +"M33-Expenses!E58-Expenses!E30-'CapChrg-AllocExp'!E31" +"I33+J33-Expenses!D58-Expenses!D30-'CapChrg-AllocExp'!D31" +"M34-Expenses!E31-'CapChrg-AllocExp'!E32" +"I34+J34-Expenses!D31-'CapChrg-AllocExp'!D32" +"4203+11860" +"Greensheet!M63" +"ROUND(_xll.HPVAL($A35,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)+Expenses!E59" +"M35-Expenses!E59-Expenses!E32-'CapChrg-AllocExp'!E33" +"I35+J35-Expenses!D59-Expenses!D32-'CapChrg-AllocExp'!D33" +"8044+320+847+6213" +"SUM(D33:D36)" +"Greensheet!M67" +"M40-Expenses!E36-'CapChrg-AllocExp'!E37" +"I40+J40-Expenses!D36-'CapChrg-AllocExp'!D37" +"Greensheet!M49" +"M41-Expenses!#REF!-'CapChrg-AllocExp'!#REF!" +"I41+J41-Expenses!#REF!-'CapChrg-AllocExp'!#REF!" +"SUM(D40:D44)" +"M48-Expenses!E43-'CapChrg-AllocExp'!E44" +"I48+J48-Expenses!D43-'CapChrg-AllocExp'!D44" +"33128+5248" +"SUM(D46:D54)+D38+D31+D21" +"-4673-3486-4606" +"SUM(D56:D58)" +"D10+D14+D19+D35+D36" +"D15+D16+D17+D25" +"GrossMargin!D10-[2]GrossMargin!D10" +"SUM(C9:G9)" +"SUM(H9:J9)" +"SUM(C9:C18)" +"SUM(C22:C28)" +"SUM(C32:C35)" +"GrossMargin!D44-[1]GrossMargin!D44" +"SUM(C39:C43)" +"SUM(C45:C53)+C20+C30+C37" +"SUM(I58:I65)" +"IF(I66=I55,"""",""error"")" +"C9+C13+C18+C34+C35" +"C10" +"C32" +"C11" +"C14+C15+C16+C24" +"SUM(C81:C86)" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"E9+20" +"ROUND(_xll.HPVAL($A9,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)" +"E9-D9" +"E10+1500" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-E30+1" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$3,$A$4,$A$6)*0.8755/1000,0)" +"1243+140" +"ROUND(_xll.HPVAL($A12,$A$1,$A$2,$A$3,$A$4,$A$6)/1000,0)-E11" +"5521-300" +"E18" +"SUM(D9:D18)" +"SUM(D21:D27)" +"SUM(D30:D33)" +"SUM(D36:D40)" +"E45+500" +"SUM(D41:D45)+D19+D28+D34" +"E49+10000+30000" +"D47+D49+D51" +"46048-10926" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"E10" +"ROUND(_xll.HPVAL($A10,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)" +"E10-D10" +"ROUND(_xll.HPVAL($A10,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)" +"ROUND(L10-K10,0)" +"ROUND(_xll.HPVAL($A11,$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)-ROUND(_xll.HPVAL(""gencos"",$A$1,$A$2,$A$4,$A$5,$A$6)/1000,0)" +"ROUND(_xll.HPVAL($A11,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)-ROUND(_xll.HPVAL(""gencos"",$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)" +"ROUND(_xll.HPVAL($A12,$A$1,$A$3,$A$4,$A$5,$A$6)*0.8577/1000,0)" +"ROUND(_xll.HPVAL(""ECT_INV_IRFX"",$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)-L12" +"SUM(D10:D19)" +"SUM(D22:D28)" +"2261+1533+1937" +"SUM(D31:D34)" +"SUM(D37:D41)" +"-SUM(D42:D46,D20,D29,D35)" +"SUM(D42:D48)+D35+D29+D20" +"_xll.HPVAL($A52,$A$1,$A$2,$A$4,$A$5,$A$6)/1000" +"-K50" +"ROUND(_xll.HPVAL($A52,$A$1,$A$3,$A$4,$A$5,$A$6)/1000,0)-1" +"D52+D50" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"Summary!A3" +"_xll.HPVAL($A9,$A$51,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A9,$A$51,$A$3,$A$5,$A$6,$A$7)" +"+D9+E9" +"_xll.HPVAL($A9,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A9,$A$1,$A$3,$A$5,$A$6,$A$7)" +"+D9-H9" +"_xll.HPVAL($A10,$A$51,$A$2,$A$5,$A$6,$A$7)-D30" +"_xll.HPVAL($A10,$A$51,$A$3,$A$5,$A$6,$A$7)-E30" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)-H30" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)-I30" +"SUM(D9:D18)" +"SUM(D21:D27)" +"SUM(D30:D33)" +"SUM(D36:D40)" +"SUM(D41:D45)+D19+D28+D34" +"_xll.HPVAL($A49,$A$51,""total_headcount"",$A$5,$A$6,$A$7)" +"_xll.HPVAL($A49,$A$1,""total_headcount"",$A$5,$A$6,$A$7)" +"D47+D49" +"J9-K9-M9-N9-L9" +"GrossMargin!M10-Expenses!E9-'CapChrg-AllocExp'!L10-'CapChrg-AllocExp'!E10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"GrossMargin!N10" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"Summary!D33" +"GrossMargin!M19-Expenses!E18-'CapChrg-AllocExp'!L19-'CapChrg-AllocExp'!E19" +"GrossMargin!I19" +"'CapChrg-AllocExp'!D19" +"Expenses!D18" +"'CapChrg-AllocExp'!K19" +"GrossMargin!N19" +"'CapChrg-AllocExp'!F19" +"Expenses!F18" +"SUM(C9:C19)" +"J20-K20-M20-N20" +"J9-K9-M9-N9-L9" +"GrossMargin!M10-Expenses!E9-'CapChrg-AllocExp'!L10-'CapChrg-AllocExp'!E10" +"C9-D9" +"GrossMargin!I10" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D10" +"Expenses!D9" +"'CapChrg-AllocExp'!K10" +"J9-K9-M9-N9-L9" +"GrossMargin!N10" +"'CapChrg-AllocExp'!F10" +"Expenses!F9" +"ROUND(SUM(Q9:U9),0)" +"GrossMargin!M14-Expenses!E13-'CapChrg-AllocExp'!L14-'CapChrg-AllocExp'!E14" +"GrossMargin!I14" +"'CapChrg-AllocExp'!D14" +"Expenses!D13" +"'CapChrg-AllocExp'!K14" +"GrossMargin!N14" +"'CapChrg-AllocExp'!F14" +"Expenses!F13" +"Summary!D33" +"GrossMargin!M19-Expenses!E18-'CapChrg-AllocExp'!L19-'CapChrg-AllocExp'!E19" +"GrossMargin!I19" +"'CapChrg-AllocExp'!D19" +"Expenses!D18" +"'CapChrg-AllocExp'!K19" +"GrossMargin!N19" +"'CapChrg-AllocExp'!F19" +"Expenses!F18" +"SUM(C9:C12)" +"J13-K13-M13-N13" +"J9-K9-M9-N9-L9" +"GrossMargin!M11-Expenses!E10-'CapChrg-AllocExp'!L11-'CapChrg-AllocExp'!E11" +"C9-D9" +"GrossMargin!I11" +"SUM(G9:I9)" +"'CapChrg-AllocExp'!D11" +"Expenses!D10" +"'CapChrg-AllocExp'!K11" +"J9-K9-M9-N9-L9" +"GrossMargin!N11" +"'CapChrg-AllocExp'!F11" +"Expenses!F10" +"ROUND(SUM(Q9:U9),0)" +"GrossMargin!M17-Expenses!E16-'CapChrg-AllocExp'!L17-'CapChrg-AllocExp'!E17" +"GrossMargin!I17" +"'CapChrg-AllocExp'!D17" +"Expenses!D16" +"'CapChrg-AllocExp'!K17" +"GrossMargin!N17" +"'CapChrg-AllocExp'!F17" +"Expenses!F16" +"SUM(C9:C10)" +"J11-K11-M11-N11" +"+A28-A29" +"MATCH(E1,VARFINDCOLUMN,0)" +"'RAW DATA'!C1" +"G17/2" +"-G17/2" +"1*(IF(ISNA(ABS(VLOOKUP($A17,VARDATA,F$3,FALSE))),0,ABS(VLOOKUP($A17,VARDATA,F$3,FALSE)))+IF(ISNA(ABS(VLOOKUP($A17,VARDATA,E$3,FALSE))),0,ABS(VLOOKUP($A17,VARDATA,E$3,FALSE))))" +"IF(ISNA(ABS(VLOOKUP($A17,VARDATA,K$3,FALSE))),0,ABS(VLOOKUP($A17,VARDATA,K$3,FALSE)))" +"SUM(E17:E18)" +"IF(E19=0,"""",E17/E19)" +"IF(F19=0,"""",G17/F19)" +"-IF(ISNA(ABS(VLOOKUP($A23,VARDATA,F$3,FALSE))),0,ABS(VLOOKUP($A23,VARDATA,F$3,FALSE)))" +"ABS(F23)+ABS(E23)" +"IF(ISNA(ABS(VLOOKUP($A23,VARDATA,I$4,FALSE))),0,ABS(VLOOKUP($A23,VARDATA,I$4,FALSE)))+IF(ISNA(ABS(VLOOKUP($A23,VARDATA,I$3,FALSE))),0,ABS(VLOOKUP($A23,VARDATA,I$3,FALSE)))" +"E35+E29+E23+E17+E41+E53+E59+E47" +"E100+E75+E106+E87+E81+E93" +"E157+E139+E175+E169+E151+E145+E163" +"E195+E189" +"I115+I230+I201+I67+I131+I181+I221+I123" +"""RUN ON ""&TEXT(NOW(),""M/D/YYYY HH:MM"")" +"SUM(C245:AB245)" +"INDIRECT(""'RAW DATA'!""&CHAR(64+K$3)&""1"")-K240" +"K238-BRAINWAVE!H48" +"S238-BRAINWAVE!N48" +"AA238-BRAINWAVE!Z48" +"MATCH(H1,VARFINDCOLUMN,0)" +"'RAW DATA'!C1" +"A19" +"DSUM(VARDATA2,H$2-1,$A18:$B19)" +"DSUM(VARDATA2,H$2-1,$C18:$D19)" +"IF((J19+H19)=0,"""",H19/(J19+H19))" +"SUM(H19:H47)" +"VLOOKUP(A52,'CONVERSION FACTORS'!$A$1:$D$40,4,FALSE)" +"ABS(DSUM(VARDATA2,J$4-1,$A51:$B52))+ABS(DSUM(VARDATA2,H$4-1,$A51:$B52))" +"H52*VLOOKUP($A52,'CONVERSION FACTORS'!$A$1:$E$41,5,FALSE)" +"ABS(DSUM(VARDATA2,H$4-1,$C51:$D52))+ABS(DSUM(VARDATA2,J$4-1,$C51:$D52))" +"SUM(I52:I80)" +"IF((K81+H81)=0,"""",H81/(K81+H81))" +"ABS(DSUM(VARDATA2,J$6-1,$A83:$B84))+ABS(DSUM(VARDATA2,H$6-1,$A83:$B84))" +"ABS(DSUM(VARDATA2,H$6-1,$C83:$D84))+ABS(DSUM(VARDATA2,J$6-1,$C83:$D84))" +"H84-H86" +"""RUN ON ""&TEXT(NOW(),""M/D/YYYY HH:MM"")" +"36/8" +"MATCH(F1,VARFINDCOLUMN,0)" +"A10" +"""DEALS=""&A10" +"DSUM(VARDATA2,F$2-1,$A9:$B10)" +"DSUM(VARDATA2,F$2-1,$C9:$D10)" +"IF((H10+F10)=0,"""",F10/(H10+F10))" +"SUM(F10:F38)" +"""VOL=""&A43" +"ABS(DSUM(VARDATA2,H$4-1,$A42:$B43))+ABS(DSUM(VARDATA2,F$4-1,$A42:$B43))" +"F43*VLOOKUP($A43,'CONVERSION FACTORS'!$A$1:$E$41,5,FALSE)" +"ABS(DSUM(VARDATA2,F$4-1,$C42:$D43))+ABS(DSUM(VARDATA2,H$4-1,$C42:$D43))" +"SUM(G43:G71)" +"IF((I72+F72)=0,"""",F72/(I72+F72))" +"""AMT=""&A75" +"ABS(DSUM(VARDATA2,H$6-1,$A74:$B75))+ABS(DSUM(VARDATA2,F$6-1,$A74:$B75))" +"ABS(DSUM(VARDATA2,F$6-1,$C74:$D75))+ABS(DSUM(VARDATA2,H$6-1,$C74:$D75))" +"F75-F77" +"SUM(E3:E59)" +"C4&""=""&D4" +"LEFT(C4,FIND(""-"",C4)-1)" +"MATCH(E1,VARFINDCOLUMN,0)" +"'RAW DATA (DATABASE)'!C1" +"G17/2" +"-G17/2" +"1*(IF(ISNA(ABS(VLOOKUP($A17,VARDATA,F$3,FALSE))),0,ABS(VLOOKUP($A17,VARDATA,F$3,FALSE)))+IF(ISNA(ABS(VLOOKUP($A17,VARDATA,E$3,FALSE))),0,ABS(VLOOKUP($A17,VARDATA,E$3,FALSE))))" +"IF(ISNA(ABS(VLOOKUP($A17,VARDATA,K$3,FALSE))),0,ABS(VLOOKUP($A17,VARDATA,K$3,FALSE)))" +"SUM(E17:E18)" +"IF(E19=0,"""",E17/E19)" +"-IF(ISNA(ABS(VLOOKUP($A23,VARDATA,F$3,FALSE))),0,ABS(VLOOKUP($A23,VARDATA,F$3,FALSE)))" +"ABS(F23)+ABS(E23)" +"IF(ISNA(ABS(VLOOKUP($A23,VARDATA,I$4,FALSE))),0,ABS(VLOOKUP($A23,VARDATA,I$4,FALSE)))+IF(ISNA(ABS(VLOOKUP($A23,VARDATA,I$3,FALSE))),0,ABS(VLOOKUP($A23,VARDATA,I$3,FALSE)))" +"AA23+AA35" +"224+131+3616" +"E35+E29+E23+E17+E41+E53+E59+E47" +"E100+E75+E106+E87+E81+E93" +"E136+E130" +"E168+E150+E186+E180+E162+E156+E174" +"I115+I241+I212+I67+I142+I192+I232+I123" +"IF('RAW DATA'!$A$1=""YES"",""* EUROPEAN GAS AND POWER NUMBERS COME FROM LONDON"",""* EUROPEAN GAS AND POWER NUMBERS COME FROM HOUSTON"")" +"""RUN ON ""&TEXT(NOW(),""M/D/YYYY HH:MM"")" +"SUM(C258:AB258)" +"INDIRECT(""'RAW DATA'!""&CHAR(64+K$3)&""1"")-K251" +"INDIRECT(""'RAW DATA (DATABASE)'!""&CHAR(64+K$3)&""1"")-K251" +"K249-BRAINWAVE!H48" +"S249-BRAINWAVE!N48" +"AA249-BRAINWAVE!Z48" +"MATCH(H1,VARFINDCOLUMN,0)" +"'RAW DATA (DATABASE)'!C1" +"A19" +"DSUM(VARDATA2,H$2-1,$A18:$B19)" +"DSUM(VARDATA2,H$2-1,$C18:$D19)" +"IF((J19+H19)=0,"""",H19/(J19+H19))" +"SUM(H19:H47)" +"VLOOKUP(A52,'CONVERSION FACTORS'!$A$1:$D$40,4,FALSE)" +"ABS(DSUM(VARDATA2,J$4-1,$A51:$B52))+ABS(DSUM(VARDATA2,H$4-1,$A51:$B52))" +"H52*VLOOKUP($A52,'CONVERSION FACTORS'!$A$1:$E$41,5,FALSE)" +"ABS(DSUM(VARDATA2,H$4-1,$C51:$D52))+ABS(DSUM(VARDATA2,J$4-1,$C51:$D52))" +"SUM(I52:I80)" +"IF((K81+H81)=0,"""",H81/(K81+H81))" +"ABS(DSUM(VARDATA2,J$6-1,$A83:$B84))+ABS(DSUM(VARDATA2,H$6-1,$A83:$B84))" +"ABS(DSUM(VARDATA2,H$6-1,$C83:$D84))+ABS(DSUM(VARDATA2,J$6-1,$C83:$D84))" +"H84-H86" +"IF('RAW DATA'!$A$1=""YES"",""* EUROPEAN GAS AND POWER NUMBERS COME FROM LONDON"",""* EUROPEAN GAS AND POWER NUMBERS COME FROM HOUSTON"")" +"""RUN ON ""&TEXT(NOW(),""M/D/YYYY HH:MM"")" +"36/8" +"MATCH(F1,VARFINDCOLUMN,0)" +"A10" +"""DEALS=""&A10" +"DSUM(VARDATA2,F$2-1,$A9:$B10)" +"DSUM(VARDATA2,F$2-1,$C9:$D10)" +"IF((H10+F10)=0,"""",F10/(H10+F10))" +"SUM(F10:F38)" +"""VOL=""&A43" +"ABS(DSUM(VARDATA2,H$4-1,$A42:$B43))+ABS(DSUM(VARDATA2,F$4-1,$A42:$B43))" +"F43*VLOOKUP($A43,'CONVERSION FACTORS'!$A$1:$E$41,5,FALSE)" +"ABS(DSUM(VARDATA2,F$4-1,$C42:$D43))+ABS(DSUM(VARDATA2,H$4-1,$C42:$D43))" +"SUM(G43:G71)" +"IF((I72+F72)=0,"""",F72/(I72+F72))" +"""AMT=""&A75" +"ABS(DSUM(VARDATA2,H$6-1,$A74:$B75))+ABS(DSUM(VARDATA2,F$6-1,$A74:$B75))" +"ABS(DSUM(VARDATA2,F$6-1,$C74:$D75))+ABS(DSUM(VARDATA2,H$6-1,$C74:$D75))" +"F75-F77" +"'RAW DATA (DATABASE)'!B1" +"SUM(E4:E63)" +"C2+1" +"IF(ISNA(VLOOKUP($A5,'RAW DATA (DATABASE)'!$A$3:$AU$58,C$2,FALSE)),0,VLOOKUP($A5,'RAW DATA (DATABASE)'!$A$3:$AU$58,C$2,FALSE))" +"IF($A$1=""YES"",VLOOKUP(VLOOKUP($A7,CONVERTNAMES,2,FALSE),RAWDATALONDON,C$3,FALSE),VLOOKUP($A7,'RAW DATA (DATABASE)'!$A$3:$AU$58,C$2,FALSE))" +"IF($A$1=""YES"",RIGHT($A7,LEN($A7)-FIND(""="",$A7,1)),VLOOKUP($A7,'RAW DATA (DATABASE)'!$A$3:$AU$58,D$2,FALSE))" +"A1+1" +"IF(F2=""EOL"",B2&""=Yes"",IF(F2=""NON-EOL"",B2&""=No"",""""))" +"IF(E2="""",B1,E2)" +"SUM(E3:E59)" +"C4&""=""&D4" +"LEFT(C4,FIND(""-"",C4)-1)" +"59-3" +"26+8" +"#REF!+#REF!" +"5493+14" +"2882-1" +"5098+8" +"3059+4" +"2917+4" +"SUM(D3:D14)" +"COUNTIF(C22:C368,I3)" +"COUNTIF(C22:C368,I4)" +"COUNTIF(C22:C368,I5)" +"COUNTIF(C22:C368,I6)" +"COUNTIF(C22:C368,I7)" +"COUNTIF(C22:C368,I8)" +"COUNTIF(C22:C368,I9)" +"COUNTIF(C22:C368,I10)" +"COUNTIF(C22:C368,I11)" +"COUNTIF(C22:C368,I12)" +"COUNTIF(C22:C368,I13)" +"COUNTIF(C22:C368,I14)" +"COUNTIF(C22:C368,I15)" +"COUNTIF(C22:C368,I16)" +"COUNTIF(C22:C368,I17)" +"SUM(J3:J17)" +"SUM(F22:F368)" +"SUM(Calculation!Y1074:Y1077)" +"+'Personnel Input Worksheet'!B21" +"+'Personnel Input Worksheet'!D21" +"+'Personnel Input Worksheet'!G21" +"SUM(I1:T1)" +"IF(B2<>0,1,0)" +"+D2*30" +"IF(A2<>""FTE"",DATE(99,12,31),+F2+(360-E2))" +"IF(A2<>""FTE"",F2+E2,DATE(2001,1,1))" +"IF(AND($G2<=I$1,$H2>I$1),$C2,0)" +"SUM(D70:D72)" +"SUM(D76,D73,D69,D67,D64,D61,D60,D58,D48,D38,D29,D26)" +"SUMIF($B$2:$B$962,$B970,I$2:I$962)" +"SUM(C970:C976)" +"+'Personnel Input Worksheet'!A1" +"+'Personnel Input Worksheet'!I1" +"+'Personnel Input Worksheet'!A7" +"+'Personnel Input Worksheet'!K7" +"+'Personnel Input Worksheet'!I17" +"+G21*30" +"+F21/12" +"IF(B21<>""FTE"",DATE(99,12,31),+J21+(360-H21))" +"IF(B21<>""FTE"",J21+H21,DATE(2001,1,1))" +"IF(AND($K21<=M$20,$L21>M$20),$I21,0)" +"SUM(M21:X21)" +"SUMIF('Personnel Input Worksheet'!$C22:$C1328,$H1001,Calculation!M21:M1000)" +"(COUNTIF('Personnel Input Worksheet'!$C22:$C1328,$H1001)*(4800/12))+(0.0935*M1002)" +"+M1002*0.09" +"+Y1002*0.2*0.09" +"SUM(Y1002:Y1005)" +"SUMIF('Personnel Input Worksheet'!$C22:$C1328,$H1007,Calculation!M21:M1000)" +"(COUNTIF('Personnel Input Worksheet'!$C22:$C1328,$H1007)*(4800/12))+(0.0935*M1008)" +"(COUNTIF('Personnel Input Worksheet'!$C22:$C1328,$H1013)*(4800/12))+(0.0935*M1014)" +"SUMIF('Personnel Input Worksheet'!$C22:$C1328,$H1019,Calculation!M21:M1000)" +"(COUNTIF('Personnel Input Worksheet'!$C22:$C1328,$H1019)*(4800/12))+(0.0935*M1020)" +"SUMIF('Personnel Input Worksheet'!$C22:$C1328,$H1025,Calculation!M21:M1000)" +"(COUNTIF('Personnel Input Worksheet'!$C22:$C1328,$H1025)*(4800/12))+(0.0935*M1026)" +"SUMIF('Personnel Input Worksheet'!$C22:$C1328,$H1031,Calculation!M21:M1000)" +"(COUNTIF('Personnel Input Worksheet'!$B22:$B1328,$H1031)*(4800/12))+(0.0935*N1032)" +"SUMIF('Personnel Input Worksheet'!$C22:$C1328,$H1037,Calculation!M21:M1000)" +"(COUNTIF('Personnel Input Worksheet'!$C22:$C1328,$H1037)*(4800/12))+(0.0935*M1038)" +"SUMIF('Personnel Input Worksheet'!$C22:$C1328,$H1043,Calculation!M21:M1000)" +"(COUNTIF('Personnel Input Worksheet'!$C22:$C1328,$H1043)*(4800/12))+(0.0935*M1044)" +"SUMIF('Personnel Input Worksheet'!$C22:$C1328,$H1049,Calculation!M21:M1000)" +"(COUNTIF('Personnel Input Worksheet'!$C22:$C1328,$H1049)*(4800/12))+(0.0935*M1050)" +"SUMIF('Personnel Input Worksheet'!$C22:$C1328,$H1055,Calculation!M21:M1000)" +"(COUNTIF('Personnel Input Worksheet'!$C22:$C1328,$H1055)*(4800/12))+(0.0935*M1056)" +"SUMIF('Personnel Input Worksheet'!$C22:$C1328,$H1061,Calculation!M21:M1000)" +"(COUNTIF('Personnel Input Worksheet'!$C22:$C1328,$H1061)*(4800/12))+(0.0935*M1062)" +"SUMIF('Personnel Input Worksheet'!$C22:$C1328,$H1067,Calculation!M21:M1000)" +"(COUNTIF('Personnel Input Worksheet'!$C22:$C1328,$H1067)*(4800/12))+(0.0935*M1068)" +"SUMIF('Personnel Input Worksheet'!$C22:$C1328,$H1073,Calculation!M21:M1000)" +"(COUNTIF('Personnel Input Worksheet'!$C22:$C1328,$H1073)*(4800/12))+(0.0935*M1074)" +"SUMIF('Personnel Input Worksheet'!$C22:$C1328,$H1079,Calculation!M21:M1000)" +"(COUNTIF('Personnel Input Worksheet'!$C22:$C1328,$H1079)*(4800/12))+(0.0935*M1080)" +"SUMIF('Personnel Input Worksheet'!$C22:$C1328,$H1085,Calculation!M21:M1000)" +"(COUNTIF('Personnel Input Worksheet'!$C22:$C1328,$H1085)*(4800/12))+(0.0935*M1086)" +"SUM(D6:D16)" +"D17+D18" +"SUM(D24:O24)" +"SUM(D24:D25)" +"+Calculation!M1003+Calculation!M1009+Calculation!M1015+Calculation!M1021+Calculation!M1027+Calculation!M1033+Calculation!M1039+Calculation!M1045+Calculation!M1051+Calculation!M1057+Calculation!M1063+Calculation!M1069+Calculation!M1075+Calculation!M1081+Calculation!M1087" +"+Calculation!M1004+Calculation!M1005+Calculation!M1010+Calculation!M1011+Calculation!M1016+Calculation!M1017+Calculation!M1022+Calculation!M1023+Calculation!M1028+Calculation!M1029+Calculation!M1034+Calculation!M1035+Calculation!M1040+Calculation!M1041+Calculation!M1046+Calculation!M1047+Calculation!M1052+Calculation!M1053+Calculation!M1058+Calculation!M1059+Calculation!M1064+Calculation!M1065+Calculation!M1070+Calculation!M1071+Calculation!M1076+Calculation!M1077+Calculation!M1082+Calculation!M1083+Calculation!M1088+Calculation!M1089" +"SUM(D30:D37)" +"SUM(D39:D47)" +"SUM(D59:D59)" +"SUM(P67,P64)" +"SUM(D68)" +"SUM('Monthly Headcount by Position'!C977:C982)*750" +"SUM(D70:D72)" +"SUM(D76,D73,D69,D67,D64,D61,D60,D58,D48,D38,D29,D26)" +"#REF!" +"CONCATENATE(D1,D2,"".sys"")" +"HPLNK(#REF!,Load!$I$1,Load!$I$2,Load!$A8,Load!D$24,Load!$I$3,Load!$I$4)" +"_xll.HPLNK(#REF!,Load!$I$1,Load!$I$2,Load!$A8,Load!E$24,Load!$I$3,Load!$I$4)" +"SUM(D8:D18)" +"D19+D20" +"SUM(D26:O26)" +"SUM(D26:D27)" +"SUM(D32:D38)" +"SUM(D40:D45)" +"SUM(D47:D49)" +"SUM(D59:D62)" +"D28+D31+D39+D46+D50+D58+D63+D64+D67+SUM(D68:D72)" +"D76+D73" +"CELL(""FILENAME"")" +"VP!D24+'105232'!D24" +"SUM(D24:O24)" +"SUM(D24:D25)" +"SUM(D30:D37)" +"SUM(D39:D47)" +"SUM(D59)" +"SUM(D70:D72)" +"D76+D73+D69+D67+D64+D61+D60+D58+D48+D38+D29+D26" +"(T24/10)*12" +"SUM(R24:R25)" +"9407.68+362.45+444.63" +"SUM(R30:R37)" +"SUM(R39:R47)" +"SUM(R59)" +"1097.01+2742.75" +"SUM(D70:D72)" +"SUM(D73:O73)" +"R76+R73+R69+R67+R64+R61+R60+R58+R48+R38+R29+R26" +"SUM(T24:T75)" +"SUM(D24:O24)" +"SUM(D24:D25)" +"SUM(D30:D37)" +"SUM(D39:D47)" +"SUM(D59)" +"SUM(D70:D72)" +"D76+D73+D69+D67+D64+D61+D60+D58+D48+D38+D29+D26" +"COUNTIF(C22:C368,I3)" +"COUNTIF(C22:C368,I4)" +"COUNTIF(C22:C368,I5)" +"COUNTIF(C22:C368,I6)" +"COUNTIF(C22:C368,I7)" +"COUNTIF(C22:C368,I8)" +"COUNTIF(C22:C368,I9)" +"COUNTIF(C22:C368,I10)" +"COUNTIF(C22:C368,I11)" +"COUNTIF(C22:C368,I12)" +"COUNTIF(C22:C368,I13)" +"COUNTIF(C22:C368,I14)" +"COUNTIF(C22:C368,I15)" +"COUNTIF(C22:C368,I16)" +"COUNTIF(C22:C368,I17)" +"SUM(J3:J17)" +"95000*1.04" +"80000*1.01" +"73000*1.04" +"70000*1.04" +"67000*1.04" +"58342*1.04" +"57000*1.04" +"62988*1.04" +"29000*1.04" +"62628*1.04" +"55253*1.03" +"55000*1.04" +"52000*1.02" +"47000*1.02" +"45000*1.04*1.1" +"32000*1.02" +"62000*1.01" +"43000*1.04" +"35000*1.02" +"60000*1.02" +"62000*1.04" +"+I51+J51" +"SUM(F22:F368)" +"SUM(Calculation!Y1074:Y1077)" +"+'Personnel Input Worksheet'!B21" +"+'Personnel Input Worksheet'!D21" +"+'Personnel Input Worksheet'!G21" +"SUM(I1:T1)" +"IF(B2<>0,1,0)" +"+D2*30" +"IF(A2<>""FTE"",DATE(99,12,31),+F2+(360-E2))" +"IF(A2<>""FTE"",F2+E2,DATE(2001,1,1))" +"IF(AND($G2<=I$1,$H2>I$1),$C2,0)" +"SUMIF($B$2:$B$962,$B970,I$2:I$962)" +"SUM(C971:C978)" +"MEDIAN(B6:G6)" +"AVERAGE(B6:G6)" +"+'Personnel Input Worksheet'!A1" +"+'Personnel Input Worksheet'!I1" +"+'Personnel Input Worksheet'!A7" +"+'Personnel Input Worksheet'!K7" +"+'Personnel Input Worksheet'!I17" +"+G21*30" +"+F21/12" +"IF(B21<>""FTE"",DATE(99,12,31),+J21+(360-H21))" +"IF(B21<>""FTE"",J21+H21,DATE(2001,1,1))" +"IF(AND($K21<=M$20,$L21>M$20),$I21,0)" +"SUM(M21:X21)" +"SUMIF('Personnel Input Worksheet'!$C22:$C1328,$H1001,Calculation!M21:M1000)" +"(COUNTIF('Personnel Input Worksheet'!$C22:$C1328,$H1001)*(4800/12))+(0.0935*M1002)" +"+M1002*0.09" +"+Y1002*0.2*0.09" +"SUM(Y1002:Y1005)" +"SUMIF('Personnel Input Worksheet'!$C22:$C1328,$H1007,Calculation!M21:M1000)" +"(COUNTIF('Personnel Input Worksheet'!$C22:$C1328,$H1007)*(4800/12))+(0.0935*M1008)" +"SUMIF('Personnel Input Worksheet'!$C22:$C1328,$H1013,Calculation!M21:M1000)" +"(COUNTIF('Personnel Input Worksheet'!$C22:$C1328,$H1013)*(4800/12))+(0.0935*M1014)" +"SUMIF('Personnel Input Worksheet'!$C22:$C1328,$H1019,Calculation!M21:M1000)" +"(COUNTIF('Personnel Input Worksheet'!$C22:$C1328,$H1019)*(4800/12))+(0.0935*M1020)" +"SUMIF('Personnel Input Worksheet'!$C22:$C1328,$H1025,Calculation!M21:M1000)" +"(COUNTIF('Personnel Input Worksheet'!$C22:$C1328,$H1025)*(4800/12))+(0.0935*M1026)" +"SUMIF('Personnel Input Worksheet'!$C22:$C1328,$H1031,Calculation!M21:M1000)" +"(COUNTIF('Personnel Input Worksheet'!$B22:$B1328,$H1031)*(4800/12))+(0.0935*N1032)" +"SUMIF('Personnel Input Worksheet'!$C22:$C1328,$H1037,Calculation!M21:M1000)" +"(COUNTIF('Personnel Input Worksheet'!$C22:$C1328,$H1037)*(4800/12))+(0.0935*M1038)" +"SUMIF('Personnel Input Worksheet'!$C22:$C1328,$H1043,Calculation!M21:M1000)" +"(COUNTIF('Personnel Input Worksheet'!$C22:$C1328,$H1043)*(4800/12))+(0.0935*M1044)" +"SUMIF('Personnel Input Worksheet'!$C22:$C1328,$H1049,Calculation!M21:M1000)" +"(COUNTIF('Personnel Input Worksheet'!$C22:$C1328,$H1049)*(4800/12))+(0.0935*M1050)" +"SUMIF('Personnel Input Worksheet'!$C22:$C1328,$H1055,Calculation!M21:M1000)" +"(COUNTIF('Personnel Input Worksheet'!$C22:$C1328,$H1055)*(4800/12))+(0.0935*M1056)" +"SUMIF('Personnel Input Worksheet'!$C22:$C1328,$H1061,Calculation!M21:M1000)" +"(COUNTIF('Personnel Input Worksheet'!$C22:$C1328,$H1061)*(4800/12))+(0.0935*M1062)" +"SUMIF('Personnel Input Worksheet'!$C22:$C1328,$H1067,Calculation!M21:M1000)" +"(COUNTIF('Personnel Input Worksheet'!$C22:$C1328,$H1067)*(4800/12))+(0.0935*M1068)" +"SUMIF('Personnel Input Worksheet'!$C22:$C1328,$H1073,Calculation!M21:M1000)" +"(COUNTIF('Personnel Input Worksheet'!$C22:$C1328,$H1073)*(4800/12))+(0.0935*M1074)" +"SUMIF('Personnel Input Worksheet'!$C22:$C1328,$H1079,Calculation!M21:M1000)" +"(COUNTIF('Personnel Input Worksheet'!$C22:$C1328,$H1079)*(4800/12))+(0.0935*M1080)" +"SUMIF('Personnel Input Worksheet'!$C22:$C1328,$H1085,Calculation!M21:M1000)" +"(COUNTIF('Personnel Input Worksheet'!$C22:$C1328,$H1085)*(4800/12))+(0.0935*M1086)" +"SUM(D6:D16)" +"D17+D18" +"+Calculation!M1002+Calculation!M1008+Calculation!M1014+Calculation!M1020+Calculation!M1026+Calculation!M1032+Calculation!M1038+Calculation!M1044+Calculation!M1050+Calculation!M1056+Calculation!M1062+Calculation!M1068+Calculation!M1074+Calculation!M1080+Calculation!M1086" +"SUM(D24:O24)" +"SUM(D24:D25)" +"+Calculation!M1003+Calculation!M1009+Calculation!M1015+Calculation!M1021+Calculation!M1027+Calculation!M1033+Calculation!M1039+Calculation!M1045+Calculation!M1051+Calculation!M1057+Calculation!M1063+Calculation!M1069+Calculation!M1075+Calculation!M1081+Calculation!M1087" +"+Calculation!M1004+Calculation!M1005+Calculation!M1010+Calculation!M1011+Calculation!M1016+Calculation!M1017+Calculation!M1022+Calculation!M1023+Calculation!M1028+Calculation!M1029+Calculation!M1034+Calculation!M1035+Calculation!M1040+Calculation!M1041+Calculation!M1046+Calculation!M1047+Calculation!M1052+Calculation!M1053+Calculation!M1058+Calculation!M1059+Calculation!M1064+Calculation!M1065+Calculation!M1070+Calculation!M1071+Calculation!M1076+Calculation!M1077+Calculation!M1082+Calculation!M1083+Calculation!M1088+Calculation!M1089" +"SUM(D30:D37)" +"SUM(D39:D47)" +"SUM(D59:D59)" +"SUM(P67,P64)" +"SUM(D68)" +"+'Personnel Input Worksheet'!$J$18*750" +"SUM(D70:D72)" +"D76+D73+D69+D67+D64+D61+D60+D58+D48+D38+D29+D26" +"#REF!" +"CONCATENATE(D1,D2,"".sys"")" +"HPLNK(#REF!,Load!$I$1,Load!$I$2,Load!$A8,Load!D$24,Load!$I$3,Load!$I$4)" +"_xll.HPLNK(#REF!,Load!$I$1,Load!$I$2,Load!$A8,Load!E$24,Load!$I$3,Load!$I$4)" +"SUM(D8:D18)" +"D19+D20" +"SUM(D26:O26)" +"SUM(D26:D27)" +"SUM(D32:D38)" +"SUM(D40:D45)" +"SUM(D47:D49)" +"SUM(D59:D62)" +"D28+D31+D39+D46+D50+D58+D63+D64+D67+SUM(D68:D72)" +"D76+D73" +"CELL(""FILENAME"")" +"+'Mgmt Summary'!C9+'[3]Mgmt Summary'!C9" +"C9-D9" +"GrossMargin!J10" +"SUM(G9:I9)" +"J9-K9-M9-N9-L9" +"ROUND(SUM(Q9:U9),0)" +"+'[3]Mgmt Summary'!C18" +"+'Mgmt Summary'!C18+'[3]Mgmt Summary'!C19" +"GrossMargin!J26" +"+'Mgmt Summary'!R18+'[2]YTD Mgmt Summary'!R19" +"GrossMargin!J28" +"SUM(C9:C22)" +"SUM(#REF!)" +"+'Mgmt Summary'!R25+'[2]YTD Mgmt Summary'!R25" +"SUM(C23:C29)" +"SUM(C30:C32)" +"+'GM-WeeklyChnge'!C39" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!J9" +"+'Mgmt Summary'!C9" +"-D9+C9" +"+'Mgmt Summary'!M9+'Mgmt Summary'!N9" +"+'Mgmt Summary'!D9" +"+H9-G9" +"+C9-G9" +"D9-H9" +"K9-L9" +"+C9-'[4]QTD Mgmt Summary'!C9" +"+'[4]QTD Mgmt Summary'!G9-G9" +"+O9+P9" +"+'Mgmt Summary'!L21+'Mgmt Summary'!M21+'Mgmt Summary'!N21" +"SUM(C9:C22)" +"+[2]Expenses!D26" +"+'[2]Alloc Exp'!D26" +"+C28-'[2]QTD Mgmt Summary'!C27" +"-G28+'[2]QTD Mgmt Summary'!G27" +"SUM(C23:C28)" +"D32-C32" +"+'Mgmt Summary'!M32" +"+C30-C32" +"SUM(G30:G32)" +"+'[2]GM-WeeklyChnge'!C38" +"+'[2]Expense Weekly Change'!E22+'[2]Expense Weekly Change'!E21" +"+'[2]GM-WeeklyChnge'!D38" +"+'[1]Expense Weekly Change'!E9+'[1]Expense Weekly Change'!E10+'[1]Expense Weekly Change'!E11+'[1]Expense Weekly Change'!E12+'[1]Expense Weekly Change'!E13+'[1]Expense Weekly Change'!E14+'[1]Expense Weekly Change'!E15+'[1]Expense Weekly Change'!E16+'[1]Expense Weekly Change'!E20" +"+'[2]GM-WeeklyChnge'!E38+'[2]GM-WeeklyChnge'!F38+'[2]GM-WeeklyChnge'!G38" +"-G32+'[2]QTD Mgmt Summary'!$G$37" +"SUM(E40:E43)" +"+[2]GrossMargin!$I$40" +"+'[2]QTD Mgmt Summary'!$G$39" +"+GrossMargin!I34" +"+G34" +"+E48-E47" +"+GrossMargin!M10" +"+Expenses!E9+AllocExp!L10" +"C9-D9" +"+GrossMargin!I10" +"GrossMargin!J10" +"SUM(G9:I9)" +"'[2]Alloc Exp'!D10" +"+Expenses!D9" +"+AllocExp!K10" +"J9-K9-M9-N9-L9" +"+J9-C9" +"'[2]Alloc Exp'!F10" +"+Expenses!F9" +"+AllocExp!M10" +"ROUND(SUM(Q9:U9),0)" +"'[2]Alloc Exp'!D13" +"'[2]Alloc Exp'!F13" +"+GrossMargin!M22" +"+GrossMargin!I22" +"+'[2]Alloc Exp'!F16" +"+'[2]Alloc Exp'!F20" +"-T26" +"+AllocExp!M27" +"SUM(C9:C22)" +"+Expenses!E24" +"+Expenses!D24" +"+Expenses!F24" +"+AllocExp!L26" +"+AllocExp!K26" +"-T25" +"+AllocExp!M26" +"GrossMargin!M32" +"+GrossMargin!I32" +"GrossMargin!J32" +"+Expenses!F25" +"'[2]Alloc Exp'!E26" +"'[2]Alloc Exp'!D26" +"'[2]Alloc Exp'!F26" +"SUM(C23:C29)" +"GrossMargin!I44" +"D32-M32" +"SUM(C30:C32)" +"+'[2]GM-WeeklyChnge'!C44" +"+'Mgmt Summary'!A3:V3" +"+GrossMargin!D10-[4]GrossMargin!D10" +"SUM(C9:G9)" +"SUM(H9:J9)" +"SUM(C15:C20)" +"SUM(C21:C27)+SUM(C9:C14)" +"SUM(D9:D14)+SUM(D21:D27)" +"+#REF!+#REF!" +"+GrossMargin!D32-[4]GrossMargin!D31" +"SUM(C9:C14)+SUM(C21:C27)" +"+E29+E31" +"SUM(G29:G31)" +"+'Mgmt Summary'!A3" +"SUM(D10:H10)" +"+I10+K10" +"L10-M10" +"13750-M12+1875+3125" +"8578.819-1500" +"SUM(D16:D21)" +"1000+311" +"4008.499-2890+254" +"3875+738.104" +"SUM(D10:D15)+SUM(D22:D28)" +"SUM(I32:K32)" +"SUM(D10:D15)+SUM(D22:D28)" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+E9+200" +"E9-D9" +"4077.215+237.191+1046.59-E11" +"+E11" +"1906.741-443.734" +"578.553+3778.74" +"+E17+1500" +"(483.603-250)*0+302.281" +"+E20+250" +"SUM(D9:D21)" +"29614-68.678-792.24+407.571+500-1100-318.162" +"SUM(D22:D25)" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!B4" +"+Expenses!D9-[4]Expenses!D9" +"D9-C9" +"SUM(C9:C22)" +"SUM(C23:C26)" +"[3]Expenses!D33-[3]Expenses!D29" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"+'Mgmt Summary'!A3" +"E10-D10" +"+L10" +"L11" +"3365.73+801.29-L12" +"ROUND(L11-K11,0)" +"2095.787-318.162" +"SUM(D10:D22)" +"-(D23)" +"-K23" +"SUM(D23:D26)" +"+D9+E9" +"+D9-H9" +"_xll.HPVAL($A10,$A$18,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$18,$A$3,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$2,$A$5,$A$6,$A$7)" +"_xll.HPVAL($A10,$A$1,$A$3,$A$5,$A$6,$A$7)" +"SUM(D9:D17)" +"SUM(F9:F16)" +"COUNTA(C8:C16)" +"+F7+J7+N7+R7" +"SUM(E8:E16)" +"COUNTA(C19:C24)" +"SUM(E19:E24)" +"COUNTA(C27:C29)" +"SUM(E27:E29)" +"COUNTA(C32:C33)" +"SUM(E32:E33)" +"COUNTA(C36:C45)" +"SUM(E36:E45)" +"COUNTA(C70:C74)" +"SUM(E70:E74)" +"+E17+E25+E30+E34+E46+E54+E75+E59+E63+E68" +"+F7+F18+F26+F31+F35+F47+F69+F55+F60+F64" +"+'Hotlist - Identified '!U4" +"SUM(E9:E11)" +"COUNTA(C9:C11)" +"SUM(E23:E24)" +"COUNTA(C23:C24)" +"+E12+E19+E25+E31+E37+K12+K19+K25+K31+K37" +"CELL(""filename"")" +"NOW()" +"SUM(K10:K16)" +"SUM(I23:I31)" +"SUM(K10:K16)" +"SUM(I23:I31)" +"Data!W12" +"SUM(J12:N12)" +"Data!W62" +"Data!W15" +"SUM(S13:V13)" +"+Data!W18" +"+Data!W71" +"Data!W23" +"Data!W26" +"Data!W29" +"Data!W32" +"Data!W66" +"Data!W35" +"+Data!W38" +"Data!W43" +"Data!W46" +"Data!W49" +"Data!W52" +"+Data!W55" +"+'template from individuals'!B37+'template from individuals'!C37" +"+'template from individuals'!D37+'template from individuals'!E37" +"+'template from individuals'!F37+'template from individuals'!G37" +"+'template from individuals'!H37+'template from individuals'!I37" +"+'WE 2-1 EOL Data'!B6+'WE 2-1 EOL Data'!B29" +"+'WE 2-8 EOL Data'!B6+'WE 2-8 EOL Data'!B29" +"+'WE 2-15 EOL Data'!$B6+'WE 2-15 EOL Data'!$B29" +"+'WE 2-22 EOL Data'!$B6+'WE 2-22 EOL Data'!$B29" +"+'WE 2-28 EOL Data'!B6+'WE 2-28 EOL Data'!B29" +"+'WE 3-7 EOL Data'!B6+'WE 3-7 EOL Data'!B29" +"+'WE 3-14 EOL Data'!B6+'WE 3-14 EOL Data'!B29" +"+Q13+Q14" +"+'WE 2-8 EOL Data'!B29" +"+'WE 2-15 EOL Data'!B29" +"+'WE 2-22 EOL Data'!B29" +"+'WE 2-28 EOL Data'!B29" +"+'WE 3-7 EOL Data'!B29" +"+'WE 3-14 EOL Data'!B29" +"+'WE 3-21 EOL Data'!B29" +"+'WE 3-28 EOL Data'!B29" +"+'WE 4-4 EOL Data'!B29" +"+'WE 4-11 EOL Data'!B29" +"+'WE 4-18 EOL Data'!B29" +"+'WE 4-25 EOL Data'!B29" +"+'WE 5-2 EOL Data'!B29" +"+'WE 5-9 EOL Data'!B29" +"+'WE 5-16 EOL Data'!B29" +"+'WE 5-23 EOL Data'!B28" +"+'WE 5-30 EOL Data'!B28" +"+'WE 2-8 EOL Data'!B6" +"+'WE 2-15 EOL Data'!B6" +"+'WE 2-22 EOL Data'!B6" +"+'WE 2-28 EOL Data'!B6" +"+'WE 3-7 EOL Data'!B6" +"+'WE 3-14 EOL Data'!B6" +"+'WE 3-21 EOL Data'!B6" +"+'WE 3-28 EOL Data'!B6" +"+'WE 4-4 EOL Data'!B6" +"+'WE 4-11 EOL Data'!B6" +"+'WE 4-18 EOL Data'!B6" +"+'WE 4-25 EOL Data'!B6" +"+'WE 5-2 EOL Data'!B6" +"+'WE 5-9 EOL Data'!B6" +"+'WE 5-16 EOL Data'!B6" +"+'WE 5-23 EOL Data'!B6" +"+'WE 5-30 EOL Data'!B6" +"+'template from individuals'!B38+'template from individuals'!C38" +"+'template from individuals'!D38+'template from individuals'!E38" +"+'template from individuals'!F38+'template from individuals'!G38" +"+'template from individuals'!H38+'template from individuals'!I38" +"+'WE 2-1 EOL Data'!B7+'WE 2-1 EOL Data'!B30" +"+'WE 2-8 EOL Data'!B7+'WE 2-8 EOL Data'!B30" +"+'WE 2-15 EOL Data'!$B7+'WE 2-15 EOL Data'!$B30" +"+'WE 2-22 EOL Data'!$B7+'WE 2-22 EOL Data'!$B30" +"+'WE 2-28 EOL Data'!B7+'WE 2-28 EOL Data'!B30" +"+'WE 3-7 EOL Data'!B7+'WE 3-7 EOL Data'!B30" +"+'WE 3-14 EOL Data'!B7+'WE 3-14 EOL Data'!B30" +"+'WE 2-8 EOL Data'!B30" +"+'WE 2-15 EOL Data'!B30" +"+'WE 2-22 EOL Data'!B30" +"+'WE 2-28 EOL Data'!B30" +"+'WE 3-7 EOL Data'!B30" +"+'WE 3-14 EOL Data'!B30" +"+'WE 3-21 EOL Data'!B30" +"+'WE 3-28 EOL Data'!B30" +"+'WE 4-4 EOL Data'!B30" +"+'WE 4-11 EOL Data'!B30" +"+'WE 4-18 EOL Data'!B30" +"+'WE 4-25 EOL Data'!B30" +"+'WE 5-2 EOL Data'!B30" +"+'WE 5-9 EOL Data'!B30" +"+'WE 5-16 EOL Data'!B30" +"+'WE 5-23 EOL Data'!B29" +"+'WE 5-30 EOL Data'!B29" +"+'WE 2-8 EOL Data'!B7" +"+'WE 2-15 EOL Data'!B7" +"+'WE 2-22 EOL Data'!B7" +"+'WE 2-28 EOL Data'!B7" +"+'WE 3-7 EOL Data'!B7" +"+'WE 3-14 EOL Data'!B7" +"+'WE 3-21 EOL Data'!B7" +"+'WE 3-28 EOL Data'!B7" +"+'WE 4-4 EOL Data'!B7" +"+'WE 4-11 EOL Data'!B7" +"+'WE 4-18 EOL Data'!B7" +"+'WE 4-25 EOL Data'!B7" +"+'WE 5-2 EOL Data'!B7" +"+'WE 5-9 EOL Data'!B7" +"+'WE 5-16 EOL Data'!B7" +"+'WE 5-23 EOL Data'!B7" +"+'WE 5-30 EOL Data'!B7" +"(+K17+K14)/(K15+K12)" +"+K13+K16" +"+K17+K14" +"+K11" +"+'template from individuals'!B45+'template from individuals'!C45" +"+'template from individuals'!D45+'template from individuals'!E45" +"+'template from individuals'!F45+'template from individuals'!G45" +"+'template from individuals'!H45+'template from individuals'!I45" +"+'WE 2-1 EOL Data'!B13+'WE 2-1 EOL Data'!B36" +"+'WE 2-8 EOL Data'!B13+'WE 2-8 EOL Data'!B36" +"+'WE 2-15 EOL Data'!$B13+'WE 2-15 EOL Data'!$B36" +"+'WE 2-22 EOL Data'!$B13+'WE 2-22 EOL Data'!$B36" +"+'WE 2-28 EOL Data'!B13+'WE 2-28 EOL Data'!B36" +"+'WE 3-7 EOL Data'!B13+'WE 3-7 EOL Data'!B36" +"+'WE 3-14 EOL Data'!B13+'WE 3-14 EOL Data'!B36" +"+'WE 2-8 EOL Data'!B36" +"+'WE 2-15 EOL Data'!B36" +"+'WE 2-22 EOL Data'!B36" +"+'WE 2-28 EOL Data'!B36" +"+'WE 3-7 EOL Data'!B36" +"+'WE 3-14 EOL Data'!B36" +"+'WE 3-21 EOL Data'!B36" +"+'WE 3-28 EOL Data'!B36" +"+'WE 4-4 EOL Data'!B36" +"+'WE 4-11 EOL Data'!B36" +"+'WE 4-18 EOL Data'!B36" +"+'WE 4-25 EOL Data'!B36" +"+'WE 5-2 EOL Data'!B36" +"+'WE 5-9 EOL Data'!B36" +"+'WE 5-16 EOL Data'!B36" +"+'WE 5-23 EOL Data'!B35" +"+'WE 5-30 EOL Data'!B35" +"+'WE 2-8 EOL Data'!B13" +"+'WE 2-15 EOL Data'!B13" +"+'WE 2-22 EOL Data'!B13" +"+'WE 2-28 EOL Data'!B13" +"+'WE 3-7 EOL Data'!B13" +"+'WE 3-14 EOL Data'!B13" +"+'WE 3-21 EOL Data'!B13" +"+'WE 3-28 EOL Data'!C13" +"+'WE 4-4 EOL Data'!B13" +"+'WE 4-11 EOL Data'!B13" +"+'WE 4-18 EOL Data'!B13" +"+'WE 4-25 EOL Data'!B13" +"+'WE 5-2 EOL Data'!B13" +"+'WE 5-9 EOL Data'!B13" +"+'WE 5-16 EOL Data'!B13" +"+'WE 5-23 EOL Data'!B13" +"+'WE 5-30 EOL Data'!B13" +"+'template from individuals'!B47+'template from individuals'!C47" +"+'template from individuals'!D47+'template from individuals'!E47" +"+'template from individuals'!F47+'template from individuals'!G47" +"+'template from individuals'!H47+'template from individuals'!I47" +"+'WE 2-1 EOL Data'!B9+'WE 2-1 EOL Data'!B32" +"+'WE 2-8 EOL Data'!B9+'WE 2-8 EOL Data'!B32" +"+'WE 2-15 EOL Data'!$B9+'WE 2-15 EOL Data'!$B32" +"+'WE 2-22 EOL Data'!$B9+'WE 2-22 EOL Data'!$B32" +"+'WE 2-28 EOL Data'!B9+'WE 2-28 EOL Data'!B32" +"+'WE 3-7 EOL Data'!B9+'WE 3-7 EOL Data'!B32" +"+'WE 3-14 EOL Data'!B9+'WE 3-14 EOL Data'!B32" +"+'WE 2-8 EOL Data'!B32" +"+'WE 2-15 EOL Data'!B32" +"+'WE 2-22 EOL Data'!B32" +"+'WE 2-28 EOL Data'!B32" +"+'WE 3-7 EOL Data'!B32" +"+'WE 3-14 EOL Data'!B32" +"+'WE 3-21 EOL Data'!B32" +"+'WE 3-28 EOL Data'!B32" +"+'WE 4-4 EOL Data'!B32" +"+'WE 4-11 EOL Data'!B32" +"+'WE 4-18 EOL Data'!B32" +"+'WE 4-25 EOL Data'!B32" +"+'WE 5-2 EOL Data'!B32" +"+'WE 5-9 EOL Data'!B32" +"+'WE 5-16 EOL Data'!B32" +"+'WE 5-23 EOL Data'!B31" +"+'WE 5-30 EOL Data'!B31" +"+'WE 2-8 EOL Data'!B9" +"+'WE 2-15 EOL Data'!B9" +"+'WE 2-22 EOL Data'!B9" +"+'WE 2-28 EOL Data'!B9" +"+'WE 3-7 EOL Data'!B9" +"+'WE 3-14 EOL Data'!B9" +"+'WE 3-21 EOL Data'!B9" +"+'WE 3-28 EOL Data'!B9" +"+'WE 4-4 EOL Data'!B9" +"+'WE 4-11 EOL Data'!B9" +"+'WE 4-18 EOL Data'!B9" +"+'WE 4-25 EOL Data'!B9" +"+'WE 5-2 EOL Data'!B9" +"+'WE 5-9 EOL Data'!B9" +"+'WE 5-16 EOL Data'!B9" +"+'WE 5-23 EOL Data'!B9" +"+'WE 5-30 EOL Data'!B9" +"+'template from individuals'!B49+'template from individuals'!C49" +"+'template from individuals'!D49+'template from individuals'!E49" +"+'template from individuals'!F49+'template from individuals'!G49" +"+'template from individuals'!H49+'template from individuals'!I49" +"+'WE 2-1 EOL Data'!B10+'WE 2-1 EOL Data'!B11+'WE 2-1 EOL Data'!B33+'WE 2-1 EOL Data'!B34" +"+'WE 2-8 EOL Data'!B10+'WE 2-8 EOL Data'!B33+'WE 2-8 EOL Data'!B11+'WE 2-8 EOL Data'!B34" +"+'WE 2-15 EOL Data'!$B10+'WE 2-15 EOL Data'!$B11+'WE 2-15 EOL Data'!$B33+'WE 2-15 EOL Data'!$B34" +"+'WE 2-22 EOL Data'!$B10+'WE 2-22 EOL Data'!$B11+'WE 2-22 EOL Data'!$B33+'WE 2-22 EOL Data'!$B34" +"+'WE 2-28 EOL Data'!B10+'WE 2-28 EOL Data'!B33+'WE 2-28 EOL Data'!B11+'WE 2-28 EOL Data'!B34" +"+'WE 3-7 EOL Data'!B10+'WE 3-7 EOL Data'!B11+'WE 3-7 EOL Data'!B33+'WE 3-7 EOL Data'!B34" +"+'WE 3-14 EOL Data'!B10+'WE 3-14 EOL Data'!B11+'WE 3-14 EOL Data'!B33+'WE 3-14 EOL Data'!B34" +"+'WE 2-8 EOL Data'!B33+'WE 2-8 EOL Data'!B34" +"+'WE 2-15 EOL Data'!B33+'WE 2-15 EOL Data'!B34" +"+'WE 2-22 EOL Data'!B33+'WE 2-22 EOL Data'!B34" +"+'WE 2-28 EOL Data'!B33+'WE 2-28 EOL Data'!B34" +"+'WE 3-7 EOL Data'!B33+'WE 3-7 EOL Data'!B34" +"+'WE 3-14 EOL Data'!B33+'WE 3-14 EOL Data'!B34" +"+'WE 3-21 EOL Data'!B33+'WE 3-21 EOL Data'!B34" +"+'WE 3-28 EOL Data'!B33+'WE 3-28 EOL Data'!B34" +"+'WE 4-4 EOL Data'!B33+'WE 4-4 EOL Data'!B34" +"+'WE 4-11 EOL Data'!B33+'WE 4-11 EOL Data'!B34" +"+'WE 4-18 EOL Data'!B33+'WE 4-18 EOL Data'!B34" +"+'WE 4-25 EOL Data'!B33+'WE 4-25 EOL Data'!B34" +"+'WE 5-2 EOL Data'!B33+'WE 5-2 EOL Data'!B34" +"+'WE 5-9 EOL Data'!B33+'WE 5-9 EOL Data'!B34" +"+'WE 5-16 EOL Data'!B33+'WE 5-16 EOL Data'!B34" +"+'WE 5-23 EOL Data'!B33+'WE 5-23 EOL Data'!B32" +"+'WE 5-30 EOL Data'!B32+'WE 5-30 EOL Data'!B33" +"+'WE 2-8 EOL Data'!B10+'WE 2-8 EOL Data'!B11" +"+'WE 2-15 EOL Data'!B10+'WE 2-15 EOL Data'!B11" +"+'WE 2-22 EOL Data'!B10+'WE 2-22 EOL Data'!B11" +"+'WE 2-28 EOL Data'!B10+'WE 2-28 EOL Data'!B11" +"+'WE 3-7 EOL Data'!B10+'WE 3-7 EOL Data'!B11" +"+'WE 3-14 EOL Data'!B10+'WE 3-14 EOL Data'!B11" +"+'WE 3-21 EOL Data'!B10+'WE 3-21 EOL Data'!B11" +"+'WE 3-28 EOL Data'!B10+'WE 3-28 EOL Data'!B11" +"+'WE 4-4 EOL Data'!B10+'WE 4-4 EOL Data'!B11" +"+'WE 4-11 EOL Data'!B10+'WE 4-11 EOL Data'!B11" +"+'WE 4-18 EOL Data'!B10+'WE 4-18 EOL Data'!B11" +"+'WE 4-25 EOL Data'!B10+'WE 4-25 EOL Data'!B11" +"+'WE 5-2 EOL Data'!B10+'WE 5-2 EOL Data'!B11" +"+'WE 5-9 EOL Data'!B10+'WE 5-9 EOL Data'!B11" +"+'WE 5-16 EOL Data'!B10+'WE 5-16 EOL Data'!B11" +"+'WE 5-23 EOL Data'!B10+'WE 5-23 EOL Data'!B11" +"+'WE 5-30 EOL Data'!B10+'WE 5-30 EOL Data'!B11" +"+'template from individuals'!B46+'template from individuals'!C46" +"+'template from individuals'!D46+'template from individuals'!E46" +"+'template from individuals'!F46+'template from individuals'!G46" +"+'template from individuals'!H46+'template from individuals'!I46" +"+'WE 2-1 EOL Data'!B12+'WE 2-1 EOL Data'!B35" +"+'WE 2-8 EOL Data'!B12+'WE 2-8 EOL Data'!B35" +"+'WE 2-15 EOL Data'!$B12+'WE 2-15 EOL Data'!$B35" +"+'WE 2-22 EOL Data'!$B12+'WE 2-22 EOL Data'!$B35" +"+'WE 2-28 EOL Data'!B12+'WE 2-28 EOL Data'!B35" +"+'WE 3-7 EOL Data'!B12+'WE 3-7 EOL Data'!B35" +"+'WE 3-14 EOL Data'!B12+'WE 3-14 EOL Data'!B35" +"+'WE 2-8 EOL Data'!B35" +"+'WE 2-15 EOL Data'!B35" +"+'WE 2-22 EOL Data'!B35" +"+'WE 2-28 EOL Data'!B35" +"+'WE 3-7 EOL Data'!B35" +"+'WE 3-14 EOL Data'!B35" +"+'WE 3-21 EOL Data'!B35" +"+'WE 3-28 EOL Data'!B35" +"+'WE 4-4 EOL Data'!B35" +"+'WE 4-11 EOL Data'!B35" +"+'WE 4-18 EOL Data'!B35" +"+'WE 4-25 EOL Data'!B35" +"+'WE 5-2 EOL Data'!B35" +"+'WE 5-9 EOL Data'!B35" +"+'WE 5-16 EOL Data'!B35" +"+'WE 5-23 EOL Data'!B34" +"+'WE 5-30 EOL Data'!B34" +"+'WE 2-8 EOL Data'!B12" +"+'WE 2-15 EOL Data'!B12" +"+'WE 2-22 EOL Data'!B12" +"+'WE 2-28 EOL Data'!B12" +"+'WE 3-7 EOL Data'!B12" +"+'WE 3-14 EOL Data'!B12" +"+'WE 3-21 EOL Data'!B12" +"+'WE 3-28 EOL Data'!B12" +"+'WE 4-4 EOL Data'!B12" +"+'WE 4-11 EOL Data'!B12" +"+'WE 4-18 EOL Data'!B12" +"+'WE 4-25 EOL Data'!B12" +"+'WE 5-2 EOL Data'!B12" +"+'WE 5-9 EOL Data'!B12" +"+'WE 5-16 EOL Data'!B12" +"+'WE 5-23 EOL Data'!B12" +"+'WE 5-30 EOL Data'!B12" +"+'template from individuals'!B48+'template from individuals'!C48" +"+'template from individuals'!D48+'template from individuals'!E48" +"+'template from individuals'!F48+'template from individuals'!G48" +"+'template from individuals'!H48+'template from individuals'!I48" +"+'WE 2-1 EOL Data'!B14+'WE 2-1 EOL Data'!B37" +"+'WE 2-8 EOL Data'!B14+'WE 2-8 EOL Data'!B37" +"+'WE 2-15 EOL Data'!$B14+'WE 2-15 EOL Data'!$B37" +"+'WE 2-22 EOL Data'!$B14+'WE 2-22 EOL Data'!$B37" +"+'WE 2-28 EOL Data'!B14+'WE 2-28 EOL Data'!B37" +"+'WE 3-7 EOL Data'!B14+'WE 3-7 EOL Data'!B37" +"+'WE 3-14 EOL Data'!B14+'WE 3-14 EOL Data'!B37" +"+'WE 2-8 EOL Data'!B37" +"+'WE 2-15 EOL Data'!B37" +"+'WE 2-22 EOL Data'!B37" +"+'WE 2-28 EOL Data'!B37" +"+'WE 3-7 EOL Data'!B37" +"+'WE 3-14 EOL Data'!B37" +"+'WE 3-21 EOL Data'!B37" +"+'WE 4-4 EOL Data'!B37" +"+'WE 4-11 EOL Data'!B37" +"+'WE 4-18 EOL Data'!B37" +"+'WE 4-25 EOL Data'!B37" +"+'WE 5-2 EOL Data'!B37" +"+'WE 5-9 EOL Data'!B37" +"+'WE 5-16 EOL Data'!B37" +"+'WE 5-23 EOL Data'!B36" +"+'WE 5-30 EOL Data'!B36" +"+'WE 2-8 EOL Data'!B14" +"+'WE 2-15 EOL Data'!B14" +"+'WE 2-22 EOL Data'!B14" +"+'WE 2-28 EOL Data'!B14" +"+'WE 3-7 EOL Data'!B14" +"+'WE 3-14 EOL Data'!B14" +"+'WE 3-21 EOL Data'!B14" +"+'WE 3-28 EOL Data'!B37" +"+'WE 4-4 EOL Data'!B14" +"+'WE 4-11 EOL Data'!B14" +"+'WE 4-18 EOL Data'!B14" +"+'WE 4-25 EOL Data'!B14" +"+'WE 5-2 EOL Data'!B14" +"+'WE 5-9 EOL Data'!B14" +"+'WE 5-16 EOL Data'!B14" +"+'WE 5-23 EOL Data'!B14" +"+'WE 5-30 EOL Data'!B14" +"+(K37+K34+K31+K28+K25)/(K35+K32+K29+K26+K23)" +"+K36+K33+K30+K27+K24" +"+K22" +"+'EIM New Deals'!J7+'EIM New Deals'!K7+'EIM New Deals'!J14+'EIM New Deals'!K14" +"+'EIM New Deals'!L7+'EIM New Deals'!M7+'EIM New Deals'!L14+'EIM New Deals'!M14" +"+'EIM New Deals'!N$7+'EIM New Deals'!O$7+'EIM New Deals'!N$14+'EIM New Deals'!O$14" +"+'EIM New Deals'!P$7+'EIM New Deals'!Q$7+'EIM New Deals'!P$14+'EIM New Deals'!Q$14" +"+'EIM New Deals'!S7+'EIM New Deals'!R7+'EIM New Deals'!R14+'EIM New Deals'!S14" +"+'EIM New Deals'!T7+'EIM New Deals'!U7+'EIM New Deals'!T14+'EIM New Deals'!U14" +"+'EIM New Deals'!V7+'EIM New Deals'!W7+'EIM New Deals'!V14+'EIM New Deals'!W14" +"+'EIM New Deals'!M7+'EIM New Deals'!M14" +"+'EIM New Deals'!O7+'EIM New Deals'!O14" +"+'EIM New Deals'!Q7+'EIM New Deals'!Q14" +"+'EIM New Deals'!S7+'EIM New Deals'!S14" +"+'EIM New Deals'!U7+'EIM New Deals'!U14" +"+'EIM New Deals'!W7+'EIM New Deals'!W14" +"+'EIM New Deals'!Y7+'EIM New Deals'!Y14" +"+'EIM New Deals'!AA7+'EIM New Deals'!AA14" +"+'EIM New Deals'!AC7+'EIM New Deals'!AC14" +"+'EIM New Deals'!AE7+'EIM New Deals'!AE14" +"+'EIM New Deals'!AG7+'EIM New Deals'!AG14" +"+'EIM New Deals'!AI7+'EIM New Deals'!AI14" +"+'EIM New Deals'!AK7+'EIM New Deals'!AK14" +"+'EIM New Deals'!AM7+'EIM New Deals'!AM14" +"+'EIM New Deals'!AO7+'EIM New Deals'!AO14" +"+'EIM New Deals'!AQ7+'EIM New Deals'!AQ14" +"+'EIM New Deals'!AS7+'EIM New Deals'!AS14" +"+'EIM New Deals'!L7+'EIM New Deals'!L14" +"+'EIM New Deals'!N7+'EIM New Deals'!N14" +"+'EIM New Deals'!P7+'EIM New Deals'!P14" +"+'EIM New Deals'!R7+'EIM New Deals'!R14" +"+'EIM New Deals'!T7+'EIM New Deals'!T14" +"+'EIM New Deals'!V7+'EIM New Deals'!V14" +"+'EIM New Deals'!X7+'EIM New Deals'!X14" +"+'EIM New Deals'!Z7+'EIM New Deals'!Z14" +"+'EIM New Deals'!AB7+'EIM New Deals'!AB14" +"+'EIM New Deals'!AD7+'EIM New Deals'!AD14" +"+'EIM New Deals'!AF7+'EIM New Deals'!AF14" +"+'EIM New Deals'!AH7+'EIM New Deals'!AH14" +"+'EIM New Deals'!AJ7+'EIM New Deals'!AJ14" +"+'EIM New Deals'!AL7+'EIM New Deals'!AL14" +"+'EIM New Deals'!AN7+'EIM New Deals'!AN14" +"+'EIM New Deals'!AP7+'EIM New Deals'!AP14" +"+'EIM New Deals'!AR7+'EIM New Deals'!AR14" +"+'template from individuals'!B57+'template from individuals'!C57" +"+'template from individuals'!D57+'template from individuals'!E57" +"+'template from individuals'!F57+'template from individuals'!G57" +"+'template from individuals'!H57+'template from individuals'!I57" +"+'EIM New Deals'!J8+'EIM New Deals'!K8+'EIM New Deals'!J15+'EIM New Deals'!K15" +"+'EIM New Deals'!L8+'EIM New Deals'!M8+'EIM New Deals'!L15+'EIM New Deals'!M15" +"+'EIM New Deals'!$N8+'EIM New Deals'!$O8+'EIM New Deals'!$N15+'EIM New Deals'!$O15" +"+'EIM New Deals'!P8+'EIM New Deals'!Q8+'EIM New Deals'!P15+'EIM New Deals'!Q15" +"+'EIM New Deals'!R8+'EIM New Deals'!S8+'EIM New Deals'!R15+'EIM New Deals'!S15" +"+'EIM New Deals'!T8+'EIM New Deals'!U8+'EIM New Deals'!T15+'EIM New Deals'!U15" +"+'EIM New Deals'!V8+'EIM New Deals'!W8+'EIM New Deals'!V15+'EIM New Deals'!W15" +"+'EIM New Deals'!M8+'EIM New Deals'!M15" +"+'EIM New Deals'!O8+'EIM New Deals'!O15" +"+'EIM New Deals'!Q8+'EIM New Deals'!Q15" +"+'EIM New Deals'!S8+'EIM New Deals'!S15" +"+'EIM New Deals'!U8+'EIM New Deals'!U15" +"+'EIM New Deals'!W8+'EIM New Deals'!W15" +"+'EIM New Deals'!Y8+'EIM New Deals'!Y15" +"+'EIM New Deals'!AA8+'EIM New Deals'!AA15" +"+'EIM New Deals'!AC8+'EIM New Deals'!AC15" +"+'EIM New Deals'!AE8+'EIM New Deals'!AE15" +"+'EIM New Deals'!AG8+'EIM New Deals'!AG15" +"+'EIM New Deals'!AI8+'EIM New Deals'!AI15" +"+'EIM New Deals'!AK8+'EIM New Deals'!AK15" +"+'EIM New Deals'!AM8+'EIM New Deals'!AM15" +"+'EIM New Deals'!AO8+'EIM New Deals'!AO15" +"+'EIM New Deals'!AQ8+'EIM New Deals'!AQ15" +"+'EIM New Deals'!AS8+'EIM New Deals'!AS15" +"+'EIM New Deals'!L8+'EIM New Deals'!L15" +"+'EIM New Deals'!N8+'EIM New Deals'!N15" +"+'EIM New Deals'!P8+'EIM New Deals'!P15" +"+'EIM New Deals'!R8+'EIM New Deals'!R15" +"+'EIM New Deals'!T8+'EIM New Deals'!T15" +"+'EIM New Deals'!V8+'EIM New Deals'!V15" +"+'EIM New Deals'!X8+'EIM New Deals'!X15" +"+'EIM New Deals'!Z8+'EIM New Deals'!Z15" +"+'EIM New Deals'!AB8+'EIM New Deals'!AB15" +"+'EIM New Deals'!AD8+'EIM New Deals'!AD15" +"+'EIM New Deals'!AF8+'EIM New Deals'!AF15" +"+'EIM New Deals'!AH8+'EIM New Deals'!AH15" +"+'EIM New Deals'!AJ8+'EIM New Deals'!AJ15" +"+'EIM New Deals'!AL8+'EIM New Deals'!AL15" +"+'EIM New Deals'!AN8+'EIM New Deals'!AN15" +"+'EIM New Deals'!AP8+'EIM New Deals'!AP15" +"+'EIM New Deals'!AR8+'EIM New Deals'!AR15" +"+'template from individuals'!B55+'template from individuals'!C55" +"+'template from individuals'!D55+'template from individuals'!E55" +"+'template from individuals'!F55+'template from individuals'!G55" +"+'template from individuals'!H55+'template from individuals'!I55" +"+'EIM New Deals'!J6+'EIM New Deals'!K6+'EIM New Deals'!J13+'EIM New Deals'!K13" +"+'EIM New Deals'!L6+'EIM New Deals'!M6+'EIM New Deals'!L13+'EIM New Deals'!M13" +"+'EIM New Deals'!$N6+'EIM New Deals'!$O6+'EIM New Deals'!$N13+'EIM New Deals'!$O13" +"+'EIM New Deals'!P6+'EIM New Deals'!Q6+'EIM New Deals'!P13+'EIM New Deals'!Q13" +"+'EIM New Deals'!R6+'EIM New Deals'!S6+'EIM New Deals'!R13+'EIM New Deals'!S13" +"+'EIM New Deals'!T6+'EIM New Deals'!U6+'EIM New Deals'!T13+'EIM New Deals'!U13" +"+'EIM New Deals'!V6+'EIM New Deals'!W6+'EIM New Deals'!V13+'EIM New Deals'!W13" +"+'EIM New Deals'!M6+'EIM New Deals'!M13" +"+'EIM New Deals'!O6+'EIM New Deals'!O13" +"+'EIM New Deals'!Q6+'EIM New Deals'!Q13" +"+'EIM New Deals'!S6+'EIM New Deals'!S13" +"+'EIM New Deals'!U6+'EIM New Deals'!U13" +"+'EIM New Deals'!W6+'EIM New Deals'!W13" +"+'EIM New Deals'!Y6+'EIM New Deals'!Y13" +"+'EIM New Deals'!AA6+'EIM New Deals'!AA13" +"+'EIM New Deals'!AC6+'EIM New Deals'!AC13" +"+'EIM New Deals'!AE6+'EIM New Deals'!AE13" +"+'EIM New Deals'!AG6+'EIM New Deals'!AG13" +"+'EIM New Deals'!AI6+'EIM New Deals'!AI13" +"+'EIM New Deals'!AK6+'EIM New Deals'!AK13" +"+'EIM New Deals'!AM6+'EIM New Deals'!AM13" +"+'EIM New Deals'!AO6+'EIM New Deals'!AO13" +"+'EIM New Deals'!AQ6+'EIM New Deals'!AQ13" +"+'EIM New Deals'!AS6+'EIM New Deals'!AS13" +"+'EIM New Deals'!L6+'EIM New Deals'!L13" +"+'EIM New Deals'!N6+'EIM New Deals'!N13" +"+'EIM New Deals'!P6+'EIM New Deals'!P13" +"+'EIM New Deals'!R6+'EIM New Deals'!R13" +"+'EIM New Deals'!T6+'EIM New Deals'!T13" +"+'EIM New Deals'!V6+'EIM New Deals'!V13" +"+'EIM New Deals'!X6+'EIM New Deals'!X13" +"+'EIM New Deals'!Z6+'EIM New Deals'!Z13" +"+'EIM New Deals'!AB6+'EIM New Deals'!AB13" +"+'EIM New Deals'!AD6+'EIM New Deals'!AD13" +"+'EIM New Deals'!AF6+'EIM New Deals'!AF13" +"+'EIM New Deals'!AH6+'EIM New Deals'!AH13" +"+'EIM New Deals'!AJ6+'EIM New Deals'!AJ13" +"+'EIM New Deals'!AL6+'EIM New Deals'!AL13" +"+'EIM New Deals'!AN6+'EIM New Deals'!AN13" +"+'EIM New Deals'!AP6+'EIM New Deals'!AP13" +"+'EIM New Deals'!AR6+'EIM New Deals'!AR13" +"(K54+K51+K48+K45)/(K52+K49+K46+K43)" +"+K44+K47+K50+K53" +"+K42" +"1758331589/1000000" +"3201106470/1000000" +"1942345461/1000000" +"4952206066/1000000" +"(+'WE 2-1 EOL Data'!C6+'WE 2-1 EOL Data'!C29)/1000000" +"(+'WE 2-8 EOL Data'!C6+'WE 2-8 EOL Data'!C29)/1000000" +"(+'WE 2-15 EOL Data'!$C6+'WE 2-15 EOL Data'!$C29)/1000000" +"(+'WE 2-22 EOL Data'!$C6+'WE 2-22 EOL Data'!$C29)/1000000" +"(+'WE 2-28 EOL Data'!C6+'WE 2-28 EOL Data'!C29)/1000000" +"(+'WE 3-7 EOL Data'!C6+'WE 3-7 EOL Data'!C29)/1000000" +"(+'WE 3-14 EOL Data'!C6+'WE 3-14 EOL Data'!C29)/1000000" +"(+'WE 3-21 EOL Data'!C6+'WE 3-21 EOL Data'!C29)/1000000" +"(+'WE 3-28 EOL Data'!C6+'WE 3-28 EOL Data'!C29)/1000000" +"(+'WE 4-4 EOL Data'!C6+'WE 4-4 EOL Data'!C29)/1000000" +"(+'WE 4-11 EOL Data'!C6+'WE 4-11 EOL Data'!C29)/1000000" +"(+'WE 4-18 EOL Data'!C6+'WE 4-18 EOL Data'!C29)/1000000" +"(+'WE 4-25 EOL Data'!C6+'WE 4-25 EOL Data'!C29)/1000000" +"(+'WE 5-2 EOL Data'!C6+'WE 5-2 EOL Data'!C29)/1000000" +"(+'WE 5-9 EOL Data'!C6+'WE 5-9 EOL Data'!C29)/1000000" +"(+'WE 5-16 EOL Data'!C6+'WE 5-16 EOL Data'!C29)/1000000" +"(+'WE 5-23 EOL Data'!C28+'WE 5-23 EOL Data'!C6)/1000000" +"(+'WE 5-30 EOL Data'!C6+'WE 5-30 EOL Data'!C28)/1000000" +"16046241/1000000" +"52662791/1000000" +"48150655/1000000" +"37589241/1000000" +"(+'WE 5-23 EOL Data'!C7+'WE 5-23 EOL Data'!C29)/1000000" +"+K61" +"'template from eol'!C58" +"'template from eol'!E58" +"'template from eol'!G58" +"'template from eol'!I58" +"+'WE 2-1 EOL Data'!C58" +"+'WE 2-8 EOL Data'!C58" +"+'WE 2-15 EOL Data'!$C58" +"+'WE 2-22 EOL Data'!$C58" +"+'WE 2-28 EOL Data'!C58" +"+'WE 3-7 EOL Data'!C58" +"+'WE 3-14 EOL Data'!C58" +"+'WE 3-21 EOL Data'!C58" +"+'WE 3-28 EOL Data'!C58" +"+'WE 4-4 EOL Data'!C58" +"+'WE 4-11 EOL Data'!C58" +"+'WE 4-18 EOL Data'!C58" +"+'WE 4-25 EOL Data'!C58" +"+'WE 5-2 EOL Data'!C58" +"+'WE 5-9 EOL Data'!C58" +"+'WE 5-16 EOL Data'!C58" +"+'EIM Volumes'!C7+'EIM Volumes'!B7+'EIM Volumes'!C13+'EIM Volumes'!B13" +"+'EIM Volumes'!D7+'EIM Volumes'!E7+'EIM Volumes'!D13+'EIM Volumes'!E13" +"+'EIM Volumes'!F7+'EIM Volumes'!G7+'EIM Volumes'!F13+'EIM Volumes'!G13" +"+'EIM Volumes'!H7+'EIM Volumes'!I7+'EIM Volumes'!H13+'EIM Volumes'!I13" +"+'EIM Volumes'!J7+'EIM Volumes'!K7+'EIM Volumes'!J13+'EIM Volumes'!K13" +"+'EIM Volumes'!L7+'EIM Volumes'!M7+'EIM Volumes'!L13+'EIM Volumes'!M13" +"+'EIM Volumes'!N7+'EIM Volumes'!O7+'EIM Volumes'!N13+'EIM Volumes'!O13" +"+'EIM Volumes'!B8+'EIM Volumes'!C8+'EIM Volumes'!B14+'EIM Volumes'!C14" +"+'EIM Volumes'!B6+'EIM Volumes'!C6+'EIM Volumes'!C12+'EIM Volumes'!B12" +"+'EIM Volumes'!D6+'EIM Volumes'!E6+'EIM Volumes'!D12+'EIM Volumes'!E12" +"+'EIM Volumes'!F6+'EIM Volumes'!G6+'EIM Volumes'!F12+'EIM Volumes'!G12" +"+'EIM Volumes'!H6+'EIM Volumes'!I6+'EIM Volumes'!H12+'EIM Volumes'!I12" +"+'EIM Volumes'!J6+'EIM Volumes'!K6+'EIM Volumes'!J12+'EIM Volumes'!K12" +"+'EIM Volumes'!L6+'EIM Volumes'!M6+'EIM Volumes'!L12+'EIM Volumes'!M12" +"+'EIM Volumes'!N6+'EIM Volumes'!O6+'EIM Volumes'!N12+'EIM Volumes'!O12" +"+'EIM Volumes'!J9+'EIM Volumes'!K9+'EIM Volumes'!J15+'EIM Volumes'!K15" +"+'EIM Volumes'!L9+'EIM Volumes'!M9+'EIM Volumes'!L15+'EIM Volumes'!M15" +"+'EIM Volumes'!N9+'EIM Volumes'!O9+'EIM Volumes'!N15+'EIM Volumes'!O15" +"+K64" +"90430383/1000" +"172783348/1000" +"107852720/1000" +"150981588/1000" +"(+'WE 2-1 EOL Data'!C9+'WE 2-1 EOL Data'!C32)/1000" +"(+'WE 2-8 EOL Data'!C9+'WE 2-8 EOL Data'!C32)/1000" +"(+'WE 2-15 EOL Data'!$C9+'WE 2-15 EOL Data'!$C32)/1000" +"(+'WE 2-22 EOL Data'!$C9+'WE 2-22 EOL Data'!$C32)/1000" +"(+'WE 2-28 EOL Data'!C9+'WE 2-28 EOL Data'!C32)/1000" +"(+'WE 3-7 EOL Data'!C32+'WE 3-7 EOL Data'!C9)/1000" +"(+'WE 3-14 EOL Data'!C9+'WE 3-14 EOL Data'!C32)/1000" +"(+'WE 3-21 EOL Data'!C9+'WE 3-21 EOL Data'!C32)/1000" +"(+'WE 3-28 EOL Data'!C9+'WE 3-28 EOL Data'!C32)/1000" +"(+'WE 4-4 EOL Data'!C9+'WE 4-4 EOL Data'!C32)/1000" +"(+'WE 4-11 EOL Data'!C9+'WE 4-11 EOL Data'!C32)/1000" +"(+'WE 4-18 EOL Data'!C9+'WE 4-18 EOL Data'!C32)/1000" +"(+'WE 4-25 EOL Data'!C32+'WE 4-25 EOL Data'!C9)/1000" +"(+'WE 5-2 EOL Data'!C9+'WE 5-2 EOL Data'!C32)/1000" +"(+'WE 5-9 EOL Data'!C9+'WE 5-9 EOL Data'!C32)/1000" +"(+'WE 5-16 EOL Data'!C9+'WE 5-16 EOL Data'!C32)/1000" +"(+'WE 5-23 EOL Data'!C9+'WE 5-23 EOL Data'!C31)/1000" +"(+'WE 5-30 EOL Data'!C9+'WE 5-30 EOL Data'!C31)/1000" +"(1745341+1242373)/1000" +"(2854306+534627)/1000" +"(3053119+1631000)/1000" +"(1974010+1990000)/1000" +"(+'WE 2-1 EOL Data'!C10+'WE 2-1 EOL Data'!C11+'WE 2-1 EOL Data'!C33+'WE 2-1 EOL Data'!C34)/1000" +"(+'WE 2-8 EOL Data'!C10+'WE 2-8 EOL Data'!C11+'WE 2-8 EOL Data'!C33+'WE 2-8 EOL Data'!C34)/1000" +"(+'WE 2-15 EOL Data'!$C10+'WE 2-15 EOL Data'!$C11+'WE 2-15 EOL Data'!$C33+'WE 2-15 EOL Data'!$C34)/1000" +"(+'WE 2-22 EOL Data'!$C10+'WE 2-22 EOL Data'!$C11+'WE 2-22 EOL Data'!$C33+'WE 2-22 EOL Data'!$C34)/1000" +"(+'WE 2-28 EOL Data'!C10+'WE 2-28 EOL Data'!C11+'WE 2-28 EOL Data'!C33+'WE 2-28 EOL Data'!C34)/1000" +"(+'WE 3-7 EOL Data'!C10+'WE 3-7 EOL Data'!C33)/1000" +"(+'WE 3-14 EOL Data'!C10+'WE 3-14 EOL Data'!C11+'WE 3-14 EOL Data'!C33+'WE 3-14 EOL Data'!C34)/1000" +"(+'WE 3-21 EOL Data'!C10+'WE 3-21 EOL Data'!C11+'WE 3-21 EOL Data'!C33+'WE 3-21 EOL Data'!C34)/1000" +"(+'WE 3-28 EOL Data'!C11+'WE 3-28 EOL Data'!C10+'WE 3-28 EOL Data'!C33+'WE 3-28 EOL Data'!C34)/1000" +"(+'WE 4-4 EOL Data'!C10+'WE 4-4 EOL Data'!C11+'WE 4-4 EOL Data'!C33+'WE 4-4 EOL Data'!C34)/1000" +"(+'WE 4-11 EOL Data'!C10+'WE 4-11 EOL Data'!C11+'WE 4-11 EOL Data'!C33+'WE 4-11 EOL Data'!C34)/1000" +"(+'WE 4-18 EOL Data'!C10+'WE 4-18 EOL Data'!C11+'WE 4-18 EOL Data'!C33+'WE 4-18 EOL Data'!C34)/1000" +"(+'WE 4-25 EOL Data'!C10+'WE 4-25 EOL Data'!C11+'WE 4-25 EOL Data'!C34+'WE 4-25 EOL Data'!C33)/1000" +"(+'WE 5-2 EOL Data'!C10+'WE 5-2 EOL Data'!C11+'WE 5-2 EOL Data'!C33+'WE 5-2 EOL Data'!C34)/1000" +"(+'WE 5-9 EOL Data'!C10+'WE 5-9 EOL Data'!C11+'WE 5-9 EOL Data'!C33+'WE 5-9 EOL Data'!C34)/1000" +"(+'WE 5-16 EOL Data'!C10+'WE 5-16 EOL Data'!C11+'WE 5-16 EOL Data'!C33+'WE 5-16 EOL Data'!C34)/1000" +"(+'WE 5-23 EOL Data'!C10+'WE 5-23 EOL Data'!C11+'WE 5-23 EOL Data'!C32+'WE 5-23 EOL Data'!C33)/1000" +"(+'WE 5-30 EOL Data'!C10+'WE 5-30 EOL Data'!C11+'WE 5-30 EOL Data'!C32+'WE 5-30 EOL Data'!C33)/1000" +"34100/1000" +"107570/1000" +"(+'WE 2-1 EOL Data'!C14+'WE 2-1 EOL Data'!C37)/1000" +"(+'WE 2-8 EOL Data'!C14+'WE 2-8 EOL Data'!C37)/1000" +"(+'WE 2-15 EOL Data'!$C14+'WE 2-15 EOL Data'!$C37)/1000" +"(+'WE 2-22 EOL Data'!$C14+'WE 2-22 EOL Data'!$C37)/1000" +"(+'WE 2-28 EOL Data'!C14+'WE 2-28 EOL Data'!C37)/1000" +"(+'WE 3-7 EOL Data'!C14+'WE 3-7 EOL Data'!C37)/1000" +"(+'WE 3-14 EOL Data'!C37+'WE 3-14 EOL Data'!C14)/1000" +"(+'WE 3-21 EOL Data'!C14+'WE 3-21 EOL Data'!C37)/1000" +"(+'WE 3-28 EOL Data'!C14+'WE 3-28 EOL Data'!C37)/1000" +"(+'WE 4-4 EOL Data'!C14+'WE 4-4 EOL Data'!C37)/1000" +"(+'WE 4-11 EOL Data'!C14+'WE 4-11 EOL Data'!C37)/1000" +"(+'WE 4-18 EOL Data'!C14+'WE 4-18 EOL Data'!C37)/1000" +"(+'WE 4-25 EOL Data'!C14+'WE 4-25 EOL Data'!C37)/1000" +"(+'WE 5-2 EOL Data'!C14+'WE 5-2 EOL Data'!C37)/1000" +"(+'WE 5-9 EOL Data'!C14+'WE 5-9 EOL Data'!C37)/1000" +"(+'WE 5-16 EOL Data'!C14+'WE 5-16 EOL Data'!C37)/1000" +"(+'WE 5-23 EOL Data'!C14+'WE 5-23 EOL Data'!C36)/1000" +"(+'WE 5-30 EOL Data'!C14+'WE 5-30 EOL Data'!C36)/1000" +"+'WE 2-1 EOL Data'!C12+'WE 2-1 EOL Data'!C35" +"+'WE 2-8 EOL Data'!C12+'WE 2-8 EOL Data'!C35" +"+'WE 2-15 EOL Data'!$C12+'WE 2-15 EOL Data'!$C35" +"+'WE 2-22 EOL Data'!$C12+'WE 2-22 EOL Data'!$C35" +"+'WE 2-28 EOL Data'!C12+'WE 2-28 EOL Data'!C35" +"+'WE 3-7 EOL Data'!C12+'WE 3-7 EOL Data'!C35" +"+'WE 3-14 EOL Data'!C12+'WE 3-14 EOL Data'!C35" +"+'WE 3-21 EOL Data'!C12+'WE 3-21 EOL Data'!C35" +"+'WE 3-28 EOL Data'!C12+'WE 3-28 EOL Data'!C35" +"+'WE 4-4 EOL Data'!C12+'WE 4-4 EOL Data'!C35" +"+'WE 4-11 EOL Data'!C12+'WE 4-11 EOL Data'!C35" +"+'WE 4-18 EOL Data'!C12+'WE 4-18 EOL Data'!C35" +"+'WE 4-25 EOL Data'!C12+'WE 4-25 EOL Data'!C35" +"+'WE 5-2 EOL Data'!C12+'WE 5-2 EOL Data'!C35" +"+'WE 5-9 EOL Data'!C12+'WE 5-9 EOL Data'!C35" +"+'WE 5-16 EOL Data'!C12+'WE 5-16 EOL Data'!C35" +"+'WE 5-23 EOL Data'!C12+'WE 5-23 EOL Data'!C34" +"+'WE 5-30 EOL Data'!C12+'WE 5-30 EOL Data'!C34" +"+'WE 5-30 EOL Data'!C35+'WE 5-30 EOL Data'!C13" +"B79" +"C79" +"D79" +"+J12" +"+J7+J13" +"B2" +"B2" +"B2" +"B2" +"[4]Sheet1!B9+[4]Sheet1!B10" +"[4]Sheet1!B71+[4]Sheet1!B72" +"[4]Sheet1!B17+[4]Sheet1!B18+[4]Sheet1!B19" +"[4]Sheet1!B79+[4]Sheet1!B80+[4]Sheet1!B81" +"[4]Sheet1!B32+[4]Sheet1!B33+[4]Sheet1!B35" +"[4]Sheet1!B94+[4]Sheet1!B95+[4]Sheet1!B97" +"[4]Sheet1!B36" +"[4]Sheet1!B98" +"[4]Sheet1!B42" +"[4]Sheet1!B104" +"[4]Sheet1!B51" +"[4]Sheet1!B113" +"[4]Sheet1!B39" +"[4]Sheet1!B101" +"[4]Sheet1!B40" +"[4]Sheet1!B102" +"B2" +"B2" +"[4]Sheet1!C9+[4]Sheet1!C10" +"[4]Sheet1!C71+[4]Sheet1!C72" +"[4]Sheet1!C17+[4]Sheet1!C18+[4]Sheet1!C19" +"[4]Sheet1!C79+[4]Sheet1!C80+[4]Sheet1!C81" +"[4]Sheet1!C32+[4]Sheet1!C33+[4]Sheet1!C35" +"[4]Sheet1!C94+[4]Sheet1!C95+[4]Sheet1!C97" +"[4]Sheet1!C36" +"[4]Sheet1!C98" +"[4]Sheet1!C42" +"[4]Sheet1!C104" +"[4]Sheet1!C51" +"[4]Sheet1!C39" +"[4]Sheet1!C101" +"[4]Sheet1!C40+115+56+14" +"[4]Sheet1!C102+48947+7199+10986" +"B2" +"B2" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"B2" +"B2" +"B2" +"B2" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"'[2]Thrusday 02-15-01'!S9+'[2]Thrusday 02-15-01'!S10+-'[2]Thursday 02-08-01'!S9-'[2]Thursday 02-08-01'!S10" +"'[2]Thrusday 02-15-01'!S67+'[2]Thrusday 02-15-01'!S68-'[2]Thursday 02-08-01'!S67-'[2]Thursday 02-08-01'!S68" +"'[2]Thrusday 02-15-01'!S17+'[2]Thrusday 02-15-01'!S18-'[2]Thursday 02-08-01'!S17-'[2]Thursday 02-08-01'!S18" +"'[2]Thrusday 02-15-01'!S75+'[2]Thrusday 02-15-01'!S76-'[2]Thursday 02-08-01'!S75-'[2]Thursday 02-08-01'!S76" +"'[2]Thrusday 02-15-01'!S30+'[2]Thrusday 02-15-01'!S31+'[2]Thrusday 02-15-01'!S33-'[2]Thursday 02-08-01'!S30-'[2]Thursday 02-08-01'!S31-'[2]Thursday 02-08-01'!S33" +"'[2]Thrusday 02-15-01'!S88+'[2]Thrusday 02-15-01'!S89+'[2]Thrusday 02-15-01'!S91-'[2]Thursday 02-08-01'!S88-'[2]Thursday 02-08-01'!S89-'[2]Thursday 02-08-01'!S91" +"'[2]Thrusday 02-15-01'!S34-'[2]Thursday 02-08-01'!S34" +"'[2]Thrusday 02-15-01'!S92-'[2]Thursday 02-08-01'!S92" +"'[2]Thrusday 02-15-01'!S39-'[2]Thursday 02-08-01'!S39" +"'[2]Thrusday 02-15-01'!S97-'[2]Thursday 02-08-01'!S97" +"'[2]Thrusday 02-15-01'!S48-'[2]Thursday 02-08-01'!S47" +"'[2]Thrusday 02-15-01'!S105-'[2]Thursday 02-08-01'!S105" +"'[2]Thrusday 02-15-01'!S37-'[2]Thursday 02-08-01'!S37" +"'[2]Thrusday 02-15-01'!S95-'[2]Thursday 02-08-01'!S95" +"'[2]Thrusday 02-15-01'!S38-'[2]Thursday 02-08-01'!S38" +"'[2]Thrusday 02-15-01'!S96-'[2]Thursday 02-08-01'!S96" +"'[2]Thrusday 02-15-01'!S102-'[2]Thursday 02-08-01'!S101" +"'[2]Thrusday 02-15-01'!T9+'[2]Thrusday 02-15-01'!T10-'[2]Thursday 02-08-01'!T9-'[2]Thursday 02-08-01'!T10" +"'[2]Thrusday 02-15-01'!T67+'[2]Thrusday 02-15-01'!T68-'[2]Thursday 02-08-01'!T67-'[2]Thursday 02-08-01'!T68" +"'[2]Thrusday 02-15-01'!T17+'[2]Thrusday 02-15-01'!T18-'[2]Thursday 02-08-01'!T17-'[2]Thursday 02-08-01'!T18" +"'[2]Thrusday 02-15-01'!T75+'[2]Thrusday 02-15-01'!T76-'[2]Thursday 02-08-01'!T75-'[2]Thursday 02-08-01'!T76" +"'[2]Thrusday 02-15-01'!T30+'[2]Thrusday 02-15-01'!T31+'[2]Thrusday 02-15-01'!T33-'[2]Thursday 02-08-01'!T30-'[2]Thursday 02-08-01'!T31-'[2]Thursday 02-08-01'!T33" +"'[2]Thrusday 02-15-01'!T88+'[2]Thrusday 02-15-01'!T89+'[2]Thrusday 02-15-01'!T91-'[2]Thursday 02-08-01'!T88-'[2]Thursday 02-08-01'!T89-'[2]Thursday 02-08-01'!T91" +"'[2]Thrusday 02-15-01'!T34-'[2]Thursday 02-08-01'!T34" +"'[2]Thrusday 02-15-01'!T92-'[2]Thursday 02-08-01'!T92" +"'[2]Thrusday 02-15-01'!T39-'[2]Thursday 02-08-01'!T39" +"'[2]Thrusday 02-15-01'!T97-'[2]Thursday 02-08-01'!T97" +"'[2]Thrusday 02-15-01'!T48-'[2]Thursday 02-08-01'!T47" +"'[2]Thrusday 02-15-01'!T106-'[2]Thursday 02-08-01'!T105" +"'[2]Thrusday 02-15-01'!T37-'[2]Thursday 02-08-01'!T37" +"'[2]Thrusday 02-15-01'!T95-'[2]Thursday 02-08-01'!T95" +"'[2]Thrusday 02-15-01'!T38-'[2]Thursday 02-08-01'!T38+34" +"'[2]Thrusday 02-15-01'!T44-'[2]Thursday 02-08-01'!T43" +"'[2]Thrusday 02-15-01'!T102-'[2]Thursday 02-08-01'!T101" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"'[1]Thrusday 02-08-01'!S9+'[1]Thrusday 02-08-01'!S10+-'[1]Thursday 02-01-01'!S9-'[1]Thursday 02-01-01'!S10" +"'[1]Thrusday 02-08-01'!S67+'[1]Thrusday 02-08-01'!S68-'[1]Thursday 02-01-01'!S67-'[1]Thursday 02-01-01'!S68" +"'[1]Thrusday 02-08-01'!S17+'[1]Thrusday 02-08-01'!S18-'[1]Thursday 02-01-01'!S17-'[1]Thursday 02-01-01'!S18" +"'[1]Thrusday 02-08-01'!S75+'[1]Thrusday 02-08-01'!S76-'[1]Thursday 02-01-01'!S75-'[1]Thursday 02-01-01'!S76" +"'[1]Thrusday 02-08-01'!S30+'[1]Thrusday 02-08-01'!S31+'[1]Thrusday 02-08-01'!S33-'[1]Thursday 02-01-01'!S30-'[1]Thursday 02-01-01'!S31-'[1]Thursday 02-01-01'!S33" +"'[1]Thrusday 02-08-01'!S88+'[1]Thrusday 02-08-01'!S89+'[1]Thrusday 02-08-01'!S91-'[1]Thursday 02-01-01'!S88-'[1]Thursday 02-01-01'!S89-'[1]Thursday 02-01-01'!S91" +"'[1]Thrusday 02-08-01'!S34-'[1]Thursday 02-01-01'!S34" +"'[1]Thrusday 02-08-01'!S92-'[1]Thursday 02-01-01'!S92" +"'[1]Thrusday 02-08-01'!S39-'[1]Thursday 02-01-01'!S39" +"'[1]Thrusday 02-08-01'!S97-'[1]Thursday 02-01-01'!S97" +"'[1]Thrusday 02-08-01'!S47-'[1]Thursday 02-01-01'!S47" +"'[1]Thrusday 02-08-01'!S105-'[1]Thursday 02-01-01'!S105" +"'[1]Thrusday 02-08-01'!S37-'[1]Thursday 02-01-01'!S37" +"'[1]Thrusday 02-08-01'!S95-'[1]Thursday 02-01-01'!S95" +"'[1]Thrusday 02-08-01'!S38-'[1]Thursday 02-01-01'!S38+11" +"'[1]Thrusday 02-08-01'!S96-'[1]Thursday 02-01-01'!S96+1068" +"'[1]Thrusday 02-08-01'!S43-'[1]Thursday 02-01-01'!S43" +"'[1]Thrusday 02-08-01'!S101-'[1]Thursday 02-01-01'!S101" +"'[1]Thrusday 02-08-01'!T9+'[1]Thrusday 02-08-01'!T10-'[1]Thursday 02-01-01'!T9-'[1]Thursday 02-01-01'!T10" +"'[1]Thrusday 02-08-01'!T67+'[1]Thrusday 02-08-01'!T68-'[1]Thursday 02-01-01'!T67-'[1]Thursday 02-01-01'!T68" +"'[1]Thrusday 02-08-01'!T17+'[1]Thrusday 02-08-01'!T18-'[1]Thursday 02-01-01'!T17-'[1]Thursday 02-01-01'!T18" +"'[1]Thrusday 02-08-01'!T75+'[1]Thrusday 02-08-01'!T76-'[1]Thursday 02-01-01'!T75-'[1]Thursday 02-01-01'!T76" +"'[1]Thrusday 02-08-01'!T30+'[1]Thrusday 02-08-01'!T31+'[1]Thrusday 02-08-01'!T33-'[1]Thursday 02-01-01'!T30-'[1]Thursday 02-01-01'!T31-'[1]Thursday 02-01-01'!T33" +"'[1]Thrusday 02-08-01'!T88+'[1]Thrusday 02-08-01'!T89+'[1]Thrusday 02-08-01'!T91-'[1]Thursday 02-01-01'!T88-'[1]Thursday 02-01-01'!T89-'[1]Thursday 02-01-01'!T91" +"'[1]Thrusday 02-08-01'!T34-'[1]Thursday 02-01-01'!T34" +"'[1]Thrusday 02-08-01'!T92-'[1]Thursday 02-01-01'!T92" +"'[1]Thrusday 02-08-01'!T39-'[1]Thursday 02-01-01'!T39" +"'[1]Thrusday 02-08-01'!T97-'[1]Thursday 02-01-01'!T97" +"'[1]Thrusday 02-08-01'!T47-'[1]Thursday 02-01-01'!T47" +"'[1]Thrusday 02-08-01'!T105-'[1]Thursday 02-01-01'!T105" +"'[1]Thrusday 02-08-01'!T37-'[1]Thursday 02-01-01'!T37" +"'[1]Thrusday 02-08-01'!T95-'[1]Thursday 02-01-01'!T95" +"'[1]Thrusday 02-08-01'!T38-'[1]Thursday 02-01-01'!T38+25" +"'[1]Thrusday 02-08-01'!T96-'[1]Thursday 02-01-01'!T96+24083" +"'[1]Thrusday 02-08-01'!T43-'[1]Thursday 02-01-01'!T43" +"'[1]Thrusday 02-08-01'!T101-'[1]Thursday 02-01-01'!T101" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"55132+4311-40529-3176" +"6859190070+194044764-4773993265-135849441" +"5867+1788-4158-1400" +"64951720+6934050-47669640-5710650" +"6109+469+36-4592-397-33" +"152947000+7757000+832595-114735000-6753000-804595" +"110-91" +"3234500-2686250" +"29-24" +"1215000-1020000" +"64-56" +"20400-17400" +"26-18" +"65000-45000" +"13338+2004-9715-1574" +"7577517320+538599790-5634611180-351626838" +"5554+4032-3997-3087" +"76427909+60080482-57787682-43280956" +"6483+397+180-4893-294-143" +"510007317+10867017+7486462-381986081-7339728-6329636" +"133-105" +"11572096-6940526" +"106-75" +"5575507-4378000" +"68-57" +"366600-313600" +"638-493" +"28642250-23009750" +"19-13" +"133020-106670" +"196-146+81" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"SUM(B37:I37)" +"+B13+B29" +"+B6+B7+B22+B23" +"+B8+B9+B24+B25" +"+B11+B27" +"+B16" +"+B18+B32" +"B37-B52" +"C49*0.0022374" +"C55+C51+C40+C39+C17+C16" +"B6+B29" +"SUM(G47:G50)" +"SUM(G53:G55)" +"SUM(K10:K17)" +"8" +"4" +"1" +"3" +"SUM(I24:I32)" +"B15+J15+B26+J26+B37+J37" +"SUM(F4:J4)" +"SUM(F4:F7)" +"F8/K8" +"G8/K8" +"H8/K8" +"I8/K8" +"J8/K8" +"B16+B27+B38" +"N10" +"Data!W12" +"+Data!AB12" +"SUM(J12:N12)" +"Data!W62" +"+Data!AB62" +"Data!W15" +"+Data!AB15" +"SUM(S13:V13)" +"+Data!W18" +"+Data!AB18" +"+Data!W71" +"+Data!AB71" +"Data!W23" +"+Data!AB23" +"Data!W26" +"+Data!AB26" +"Data!W29" +"+Data!AB29" +"Data!W32" +"+Data!AB32" +"Data!W66" +"+Data!AB66" +"Data!W35" +"+Data!AB35" +"+Data!W38" +"+Data!AB38" +"Data!W43" +"+Data!AB43" +"Data!W46" +"+Data!AB46" +"Data!W49" +"+Data!AB49" +"N10" +"Data!W52" +"+Data!AB52" +"'WE 6-6 EOL Data'!B19" +"+Data!W55" +"+Data!AB55" +"+'template from individuals'!B37+'template from individuals'!C37" +"+'template from individuals'!D37+'template from individuals'!E37" +"+'template from individuals'!F37+'template from individuals'!G37" +"+'template from individuals'!H37+'template from individuals'!I37" +"+'WE 2-1 EOL Data'!B6+'WE 2-1 EOL Data'!B29" +"+'WE 2-8 EOL Data'!B6+'WE 2-8 EOL Data'!B29" +"+'WE 2-15 EOL Data'!$B6+'WE 2-15 EOL Data'!$B29" +"+'WE 2-22 EOL Data'!$B6+'WE 2-22 EOL Data'!$B29" +"+'WE 2-28 EOL Data'!B6+'WE 2-28 EOL Data'!B29" +"+'WE 3-7 EOL Data'!B6+'WE 3-7 EOL Data'!B29" +"+'WE 3-14 EOL Data'!B6+'WE 3-14 EOL Data'!B29" +"+Q13+Q14" +"SUM(AA13:AA14)" +"+'WE 2-8 EOL Data'!B29" +"+'WE 2-15 EOL Data'!B29" +"+'WE 2-22 EOL Data'!B29" +"+'WE 2-28 EOL Data'!B29" +"+'WE 3-7 EOL Data'!B29" +"+'WE 3-14 EOL Data'!B29" +"+'WE 3-21 EOL Data'!B29" +"+'WE 3-28 EOL Data'!B29" +"+'WE 4-4 EOL Data'!B29" +"+'WE 4-11 EOL Data'!B29" +"+'WE 4-18 EOL Data'!B29" +"+'WE 4-25 EOL Data'!B29" +"+'WE 5-2 EOL Data'!B29" +"+'WE 5-9 EOL Data'!B29" +"+'WE 5-16 EOL Data'!B29" +"+'WE 5-23 EOL Data'!B28" +"+'WE 6-6 EOL Data'!$B$28" +"+'WE 2-8 EOL Data'!B6" +"+'WE 2-15 EOL Data'!B6" +"+'WE 2-22 EOL Data'!B6" +"+'WE 2-28 EOL Data'!B6" +"+'WE 3-7 EOL Data'!B6" +"+'WE 3-14 EOL Data'!B6" +"+'WE 3-21 EOL Data'!B6" +"+'WE 3-28 EOL Data'!B6" +"+'WE 4-4 EOL Data'!B6" +"+'WE 4-11 EOL Data'!B6" +"+'WE 4-18 EOL Data'!B6" +"+'WE 4-25 EOL Data'!B6" +"+'WE 5-2 EOL Data'!B6" +"+'WE 5-9 EOL Data'!B6" +"+'WE 5-16 EOL Data'!B6" +"+'WE 5-23 EOL Data'!B6" +"+'WE 6-6 EOL Data'!$B$6" +"+'template from individuals'!B38+'template from individuals'!C38" +"+'template from individuals'!D38+'template from individuals'!E38" +"+'template from individuals'!F38+'template from individuals'!G38" +"+'template from individuals'!H38+'template from individuals'!I38" +"+'WE 2-1 EOL Data'!B7+'WE 2-1 EOL Data'!B30" +"+'WE 2-8 EOL Data'!B7+'WE 2-8 EOL Data'!B30" +"+'WE 2-15 EOL Data'!$B7+'WE 2-15 EOL Data'!$B30" +"+'WE 2-22 EOL Data'!$B7+'WE 2-22 EOL Data'!$B30" +"+'WE 2-28 EOL Data'!B7+'WE 2-28 EOL Data'!B30" +"+'WE 3-7 EOL Data'!B7+'WE 3-7 EOL Data'!B30" +"+'WE 3-14 EOL Data'!B7+'WE 3-14 EOL Data'!B30" +"+'WE 2-8 EOL Data'!B30" +"+'WE 2-15 EOL Data'!B30" +"+'WE 2-22 EOL Data'!B30" +"+'WE 2-28 EOL Data'!B30" +"+'WE 3-7 EOL Data'!B30" +"+'WE 3-14 EOL Data'!B30" +"+'WE 3-21 EOL Data'!B30" +"+'WE 3-28 EOL Data'!B30" +"+'WE 4-4 EOL Data'!B30" +"+'WE 4-11 EOL Data'!B30" +"+'WE 4-18 EOL Data'!B30" +"+'WE 4-25 EOL Data'!B30" +"+'WE 5-2 EOL Data'!B30" +"+'WE 5-9 EOL Data'!B30" +"+'WE 5-16 EOL Data'!B30" +"+'WE 5-23 EOL Data'!B29" +"+'WE 6-6 EOL Data'!$B$29" +"+'WE 2-8 EOL Data'!B7" +"+'WE 2-15 EOL Data'!B7" +"+'WE 2-22 EOL Data'!B7" +"+'WE 2-28 EOL Data'!B7" +"+'WE 3-7 EOL Data'!B7" +"+'WE 3-14 EOL Data'!B7" +"+'WE 3-21 EOL Data'!B7" +"+'WE 3-28 EOL Data'!B7" +"+'WE 4-4 EOL Data'!B7" +"+'WE 4-11 EOL Data'!B7" +"+'WE 4-18 EOL Data'!B7" +"+'WE 4-25 EOL Data'!B7" +"+'WE 5-2 EOL Data'!B7" +"+'WE 5-9 EOL Data'!B7" +"+'WE 5-16 EOL Data'!B7" +"+'WE 5-23 EOL Data'!B7" +"+'WE 6-6 EOL Data'!$B$7" +"(+K17+K14)/(K15+K12)" +"+K13+K16" +"+K17+K14" +"+K11" +"AB11" +"+'template from individuals'!B45+'template from individuals'!C45" +"+'template from individuals'!D45+'template from individuals'!E45" +"+'template from individuals'!F45+'template from individuals'!G45" +"+'template from individuals'!H45+'template from individuals'!I45" +"+'WE 2-1 EOL Data'!B13+'WE 2-1 EOL Data'!B36" +"+'WE 2-8 EOL Data'!B13+'WE 2-8 EOL Data'!B36" +"+'WE 2-15 EOL Data'!$B13+'WE 2-15 EOL Data'!$B36" +"+'WE 2-22 EOL Data'!$B13+'WE 2-22 EOL Data'!$B36" +"+'WE 2-28 EOL Data'!B13+'WE 2-28 EOL Data'!B36" +"+'WE 3-7 EOL Data'!B13+'WE 3-7 EOL Data'!B36" +"+'WE 3-14 EOL Data'!B13+'WE 3-14 EOL Data'!B36" +"+'WE 2-8 EOL Data'!B36" +"+'WE 2-15 EOL Data'!B36" +"+'WE 2-22 EOL Data'!B36" +"+'WE 2-28 EOL Data'!B36" +"+'WE 3-7 EOL Data'!B36" +"+'WE 3-14 EOL Data'!B36" +"+'WE 3-21 EOL Data'!B36" +"+'WE 3-28 EOL Data'!B36" +"+'WE 4-4 EOL Data'!B36" +"+'WE 4-11 EOL Data'!B36" +"+'WE 4-18 EOL Data'!B36" +"+'WE 4-25 EOL Data'!B36" +"+'WE 5-2 EOL Data'!B36" +"+'WE 5-9 EOL Data'!B36" +"+'WE 5-16 EOL Data'!B36" +"+'WE 5-23 EOL Data'!B35" +"+'WE 6-6 EOL Data'!$B$35" +"+'WE 2-8 EOL Data'!B13" +"+'WE 2-15 EOL Data'!B13" +"+'WE 2-22 EOL Data'!B13" +"+'WE 2-28 EOL Data'!B13" +"+'WE 3-7 EOL Data'!B13" +"+'WE 3-14 EOL Data'!B13" +"+'WE 3-21 EOL Data'!B13" +"+'WE 3-28 EOL Data'!C13" +"+'WE 4-4 EOL Data'!B13" +"+'WE 4-11 EOL Data'!B13" +"+'WE 4-18 EOL Data'!B13" +"+'WE 4-25 EOL Data'!B13" +"+'WE 5-2 EOL Data'!B13" +"+'WE 5-9 EOL Data'!B13" +"+'WE 5-16 EOL Data'!B13" +"+'WE 5-23 EOL Data'!B13" +"+'WE 6-6 EOL Data'!$B$13" +"+'template from individuals'!B47+'template from individuals'!C47" +"+'template from individuals'!D47+'template from individuals'!E47" +"+'template from individuals'!F47+'template from individuals'!G47" +"+'template from individuals'!H47+'template from individuals'!I47" +"+'WE 2-1 EOL Data'!B9+'WE 2-1 EOL Data'!B32" +"+'WE 2-8 EOL Data'!B9+'WE 2-8 EOL Data'!B32" +"+'WE 2-15 EOL Data'!$B9+'WE 2-15 EOL Data'!$B32" +"+'WE 2-22 EOL Data'!$B9+'WE 2-22 EOL Data'!$B32" +"+'WE 2-28 EOL Data'!B9+'WE 2-28 EOL Data'!B32" +"+'WE 3-7 EOL Data'!B9+'WE 3-7 EOL Data'!B32" +"+'WE 3-14 EOL Data'!B9+'WE 3-14 EOL Data'!B32" +"+'WE 2-8 EOL Data'!B32" +"+'WE 2-15 EOL Data'!B32" +"+'WE 2-22 EOL Data'!B32" +"+'WE 2-28 EOL Data'!B32" +"+'WE 3-7 EOL Data'!B32" +"+'WE 3-14 EOL Data'!B32" +"+'WE 3-21 EOL Data'!B32" +"+'WE 3-28 EOL Data'!B32" +"+'WE 4-4 EOL Data'!B32" +"+'WE 4-11 EOL Data'!B32" +"+'WE 4-18 EOL Data'!B32" +"+'WE 4-25 EOL Data'!B32" +"+'WE 5-2 EOL Data'!B32" +"+'WE 5-9 EOL Data'!B32" +"+'WE 5-16 EOL Data'!B32" +"+'WE 5-23 EOL Data'!B31" +"+'WE 6-6 EOL Data'!$B$31" +"+'WE 2-8 EOL Data'!B9" +"+'WE 2-15 EOL Data'!B9" +"+'WE 2-22 EOL Data'!B9" +"+'WE 2-28 EOL Data'!B9" +"+'WE 3-7 EOL Data'!B9" +"+'WE 3-14 EOL Data'!B9" +"+'WE 3-21 EOL Data'!B9" +"+'WE 3-28 EOL Data'!B9" +"+'WE 4-4 EOL Data'!B9" +"+'WE 4-11 EOL Data'!B9" +"+'WE 4-18 EOL Data'!B9" +"+'WE 4-25 EOL Data'!B9" +"+'WE 5-2 EOL Data'!B9" +"+'WE 5-9 EOL Data'!B9" +"+'WE 5-16 EOL Data'!B9" +"+'WE 5-23 EOL Data'!B9" +"+'WE 6-6 EOL Data'!$B$9" +"+'template from individuals'!B49+'template from individuals'!C49" +"+'template from individuals'!D49+'template from individuals'!E49" +"+'template from individuals'!F49+'template from individuals'!G49" +"+'template from individuals'!H49+'template from individuals'!I49" +"+'WE 2-1 EOL Data'!B10+'WE 2-1 EOL Data'!B11+'WE 2-1 EOL Data'!B33+'WE 2-1 EOL Data'!B34" +"+'WE 2-8 EOL Data'!B10+'WE 2-8 EOL Data'!B33+'WE 2-8 EOL Data'!B11+'WE 2-8 EOL Data'!B34" +"+'WE 2-15 EOL Data'!$B10+'WE 2-15 EOL Data'!$B11+'WE 2-15 EOL Data'!$B33+'WE 2-15 EOL Data'!$B34" +"+'WE 2-22 EOL Data'!$B10+'WE 2-22 EOL Data'!$B11+'WE 2-22 EOL Data'!$B33+'WE 2-22 EOL Data'!$B34" +"+'WE 2-28 EOL Data'!B10+'WE 2-28 EOL Data'!B33+'WE 2-28 EOL Data'!B11+'WE 2-28 EOL Data'!B34" +"+'WE 3-7 EOL Data'!B10+'WE 3-7 EOL Data'!B11+'WE 3-7 EOL Data'!B33+'WE 3-7 EOL Data'!B34" +"+'WE 3-14 EOL Data'!B10+'WE 3-14 EOL Data'!B11+'WE 3-14 EOL Data'!B33+'WE 3-14 EOL Data'!B34" +"+'WE 2-8 EOL Data'!B33+'WE 2-8 EOL Data'!B34" +"+'WE 2-15 EOL Data'!B33+'WE 2-15 EOL Data'!B34" +"+'WE 2-22 EOL Data'!B33+'WE 2-22 EOL Data'!B34" +"+'WE 2-28 EOL Data'!B33+'WE 2-28 EOL Data'!B34" +"+'WE 3-7 EOL Data'!B33+'WE 3-7 EOL Data'!B34" +"+'WE 3-14 EOL Data'!B33+'WE 3-14 EOL Data'!B34" +"+'WE 3-21 EOL Data'!B33+'WE 3-21 EOL Data'!B34" +"+'WE 3-28 EOL Data'!B33+'WE 3-28 EOL Data'!B34" +"+'WE 4-4 EOL Data'!B33+'WE 4-4 EOL Data'!B34" +"+'WE 4-11 EOL Data'!B33+'WE 4-11 EOL Data'!B34" +"+'WE 4-18 EOL Data'!B33+'WE 4-18 EOL Data'!B34" +"+'WE 4-25 EOL Data'!B33+'WE 4-25 EOL Data'!B34" +"+'WE 5-2 EOL Data'!B33+'WE 5-2 EOL Data'!B34" +"+'WE 5-9 EOL Data'!B33+'WE 5-9 EOL Data'!B34" +"+'WE 5-16 EOL Data'!B33+'WE 5-16 EOL Data'!B34" +"+'WE 5-23 EOL Data'!B33+'WE 5-23 EOL Data'!B32" +"+'WE 6-6 EOL Data'!$B$32+'WE 6-6 EOL Data'!$B$33" +"+'WE 2-8 EOL Data'!B10+'WE 2-8 EOL Data'!B11" +"+'WE 2-15 EOL Data'!B10+'WE 2-15 EOL Data'!B11" +"+'WE 2-22 EOL Data'!B10+'WE 2-22 EOL Data'!B11" +"+'WE 2-28 EOL Data'!B10+'WE 2-28 EOL Data'!B11" +"+'WE 3-7 EOL Data'!B10+'WE 3-7 EOL Data'!B11" +"+'WE 3-14 EOL Data'!B10+'WE 3-14 EOL Data'!B11" +"+'WE 3-21 EOL Data'!B10+'WE 3-21 EOL Data'!B11" +"+'WE 3-28 EOL Data'!B10+'WE 3-28 EOL Data'!B11" +"+'WE 4-4 EOL Data'!B10+'WE 4-4 EOL Data'!B11" +"+'WE 4-11 EOL Data'!B10+'WE 4-11 EOL Data'!B11" +"+'WE 4-18 EOL Data'!B10+'WE 4-18 EOL Data'!B11" +"+'WE 4-25 EOL Data'!B10+'WE 4-25 EOL Data'!B11" +"+'WE 5-2 EOL Data'!B10+'WE 5-2 EOL Data'!B11" +"+'WE 5-9 EOL Data'!B10+'WE 5-9 EOL Data'!B11" +"+'WE 5-16 EOL Data'!B10+'WE 5-16 EOL Data'!B11" +"+'WE 5-23 EOL Data'!B10+'WE 5-23 EOL Data'!B11" +"+'WE 6-6 EOL Data'!$B$10+'WE 6-6 EOL Data'!$B$11" +"+'template from individuals'!B46+'template from individuals'!C46" +"+'template from individuals'!D46+'template from individuals'!E46" +"+'template from individuals'!F46+'template from individuals'!G46" +"+'template from individuals'!H46+'template from individuals'!I46" +"+'WE 2-1 EOL Data'!B12+'WE 2-1 EOL Data'!B35" +"+'WE 2-8 EOL Data'!B12+'WE 2-8 EOL Data'!B35" +"+'WE 2-15 EOL Data'!$B12+'WE 2-15 EOL Data'!$B35" +"+'WE 2-22 EOL Data'!$B12+'WE 2-22 EOL Data'!$B35" +"+'WE 2-28 EOL Data'!B12+'WE 2-28 EOL Data'!B35" +"+'WE 3-7 EOL Data'!B12+'WE 3-7 EOL Data'!B35" +"+'WE 3-14 EOL Data'!B12+'WE 3-14 EOL Data'!B35" +"+'WE 2-8 EOL Data'!B35" +"+'WE 2-15 EOL Data'!B35" +"+'WE 2-22 EOL Data'!B35" +"+'WE 2-28 EOL Data'!B35" +"+'WE 3-7 EOL Data'!B35" +"+'WE 3-14 EOL Data'!B35" +"+'WE 3-21 EOL Data'!B35" +"+'WE 3-28 EOL Data'!B35" +"+'WE 4-4 EOL Data'!B35" +"+'WE 4-11 EOL Data'!B35" +"+'WE 4-18 EOL Data'!B35" +"+'WE 4-25 EOL Data'!B35" +"+'WE 5-2 EOL Data'!B35" +"+'WE 5-9 EOL Data'!B35" +"+'WE 5-16 EOL Data'!B35" +"+'WE 5-23 EOL Data'!B34" +"+'WE 6-6 EOL Data'!$B$34" +"+'WE 2-8 EOL Data'!B12" +"+'WE 2-15 EOL Data'!B12" +"+'WE 2-22 EOL Data'!B12" +"+'WE 2-28 EOL Data'!B12" +"+'WE 3-7 EOL Data'!B12" +"+'WE 3-14 EOL Data'!B12" +"+'WE 3-21 EOL Data'!B12" +"+'WE 3-28 EOL Data'!B12" +"+'WE 4-4 EOL Data'!B12" +"+'WE 4-11 EOL Data'!B12" +"+'WE 4-18 EOL Data'!B12" +"+'WE 4-25 EOL Data'!B12" +"+'WE 5-2 EOL Data'!B12" +"+'WE 5-9 EOL Data'!B12" +"+'WE 5-16 EOL Data'!B12" +"+'WE 5-23 EOL Data'!B12" +"+'WE 6-6 EOL Data'!$B$12" +"+'template from individuals'!B48+'template from individuals'!C48" +"+'template from individuals'!D48+'template from individuals'!E48" +"+'template from individuals'!F48+'template from individuals'!G48" +"+'template from individuals'!H48+'template from individuals'!I48" +"+'WE 2-1 EOL Data'!B14+'WE 2-1 EOL Data'!B37" +"+'WE 2-8 EOL Data'!B14+'WE 2-8 EOL Data'!B37" +"+'WE 2-15 EOL Data'!$B14+'WE 2-15 EOL Data'!$B37" +"+'WE 2-22 EOL Data'!$B14+'WE 2-22 EOL Data'!$B37" +"+'WE 2-28 EOL Data'!B14+'WE 2-28 EOL Data'!B37" +"+'WE 3-7 EOL Data'!B14+'WE 3-7 EOL Data'!B37" +"+'WE 3-14 EOL Data'!B14+'WE 3-14 EOL Data'!B37" +"+'WE 2-8 EOL Data'!B37" +"+'WE 2-15 EOL Data'!B37" +"+'WE 2-22 EOL Data'!B37" +"+'WE 2-28 EOL Data'!B37" +"+'WE 3-7 EOL Data'!B37" +"+'WE 3-14 EOL Data'!B37" +"+'WE 3-21 EOL Data'!B37" +"+'WE 4-4 EOL Data'!B37" +"+'WE 4-11 EOL Data'!B37" +"+'WE 4-18 EOL Data'!B37" +"+'WE 4-25 EOL Data'!B37" +"+'WE 5-2 EOL Data'!B37" +"+'WE 5-9 EOL Data'!B37" +"+'WE 5-16 EOL Data'!B37" +"+'WE 5-23 EOL Data'!B36" +"+'WE 6-6 EOL Data'!$B$36" +"+'WE 2-8 EOL Data'!B14" +"+'WE 2-15 EOL Data'!B14" +"+'WE 2-22 EOL Data'!B14" +"+'WE 2-28 EOL Data'!B14" +"+'WE 3-7 EOL Data'!B14" +"+'WE 3-14 EOL Data'!B14" +"+'WE 3-21 EOL Data'!B14" +"+'WE 3-28 EOL Data'!B37" +"+'WE 4-4 EOL Data'!B14" +"+'WE 4-11 EOL Data'!B14" +"+'WE 4-18 EOL Data'!B14" +"+'WE 4-25 EOL Data'!B14" +"+'WE 5-2 EOL Data'!B14" +"+'WE 5-9 EOL Data'!B14" +"+'WE 5-16 EOL Data'!B14" +"+'WE 5-23 EOL Data'!B14" +"+'WE 6-6 EOL Data'!$B$14" +"+(K37+K34+K31+K28+K25)/(K35+K32+K29+K26+K23)" +"+K36+K33+K30+K27+K24" +"+K22" +"AB11" +"+'EIM New Deals'!J7+'EIM New Deals'!K7+'EIM New Deals'!J14+'EIM New Deals'!K14" +"+'EIM New Deals'!L7+'EIM New Deals'!M7+'EIM New Deals'!L14+'EIM New Deals'!M14" +"+'EIM New Deals'!N$7+'EIM New Deals'!O$7+'EIM New Deals'!N$14+'EIM New Deals'!O$14" +"+'EIM New Deals'!P$7+'EIM New Deals'!Q$7+'EIM New Deals'!P$14+'EIM New Deals'!Q$14" +"+'EIM New Deals'!S7+'EIM New Deals'!R7+'EIM New Deals'!R14+'EIM New Deals'!S14" +"+'EIM New Deals'!T7+'EIM New Deals'!U7+'EIM New Deals'!T14+'EIM New Deals'!U14" +"+'EIM New Deals'!V7+'EIM New Deals'!W7+'EIM New Deals'!V14+'EIM New Deals'!W14" +"+'EIM New Deals'!M7+'EIM New Deals'!M14" +"+'EIM New Deals'!O7+'EIM New Deals'!O14" +"+'EIM New Deals'!Q7+'EIM New Deals'!Q14" +"+'EIM New Deals'!S7+'EIM New Deals'!S14" +"+'EIM New Deals'!U7+'EIM New Deals'!U14" +"+'EIM New Deals'!W7+'EIM New Deals'!W14" +"+'EIM New Deals'!Y7+'EIM New Deals'!Y14" +"+'EIM New Deals'!AA7+'EIM New Deals'!AA14" +"+'EIM New Deals'!AC7+'EIM New Deals'!AC14" +"+'EIM New Deals'!AE7+'EIM New Deals'!AE14" +"+'EIM New Deals'!AG7+'EIM New Deals'!AG14" +"+'EIM New Deals'!AI7+'EIM New Deals'!AI14" +"+'EIM New Deals'!AK7+'EIM New Deals'!AK14" +"+'EIM New Deals'!AM7+'EIM New Deals'!AM14" +"+'EIM New Deals'!AO7+'EIM New Deals'!AO14" +"+'EIM New Deals'!AQ7+'EIM New Deals'!AQ14" +"+'EIM New Deals'!AU7+'EIM New Deals'!AU14" +"+'EIM New Deals'!L7+'EIM New Deals'!L14" +"+'EIM New Deals'!N7+'EIM New Deals'!N14" +"+'EIM New Deals'!P7+'EIM New Deals'!P14" +"+'EIM New Deals'!R7+'EIM New Deals'!R14" +"+'EIM New Deals'!T7+'EIM New Deals'!T14" +"+'EIM New Deals'!V7+'EIM New Deals'!V14" +"+'EIM New Deals'!X7+'EIM New Deals'!X14" +"+'EIM New Deals'!Z7+'EIM New Deals'!Z14" +"+'EIM New Deals'!AB7+'EIM New Deals'!AB14" +"+'EIM New Deals'!AD7+'EIM New Deals'!AD14" +"+'EIM New Deals'!AF7+'EIM New Deals'!AF14" +"+'EIM New Deals'!AH7+'EIM New Deals'!AH14" +"+'EIM New Deals'!AJ7+'EIM New Deals'!AJ14" +"+'EIM New Deals'!AL7+'EIM New Deals'!AL14" +"+'EIM New Deals'!AN7+'EIM New Deals'!AN14" +"+'EIM New Deals'!AP7+'EIM New Deals'!AP14" +"+'EIM New Deals'!AT7+'EIM New Deals'!AT14" +"+'template from individuals'!B57+'template from individuals'!C57" +"+'template from individuals'!D57+'template from individuals'!E57" +"+'template from individuals'!F57+'template from individuals'!G57" +"+'template from individuals'!H57+'template from individuals'!I57" +"+'EIM New Deals'!J8+'EIM New Deals'!K8+'EIM New Deals'!J15+'EIM New Deals'!K15" +"+'EIM New Deals'!L8+'EIM New Deals'!M8+'EIM New Deals'!L15+'EIM New Deals'!M15" +"+'EIM New Deals'!$N8+'EIM New Deals'!$O8+'EIM New Deals'!$N15+'EIM New Deals'!$O15" +"+'EIM New Deals'!P8+'EIM New Deals'!Q8+'EIM New Deals'!P15+'EIM New Deals'!Q15" +"+'EIM New Deals'!R8+'EIM New Deals'!S8+'EIM New Deals'!R15+'EIM New Deals'!S15" +"+'EIM New Deals'!T8+'EIM New Deals'!U8+'EIM New Deals'!T15+'EIM New Deals'!U15" +"+'EIM New Deals'!V8+'EIM New Deals'!W8+'EIM New Deals'!V15+'EIM New Deals'!W15" +"+'EIM New Deals'!M8+'EIM New Deals'!M15" +"+'EIM New Deals'!O8+'EIM New Deals'!O15" +"+'EIM New Deals'!Q8+'EIM New Deals'!Q15" +"+'EIM New Deals'!S8+'EIM New Deals'!S15" +"+'EIM New Deals'!U8+'EIM New Deals'!U15" +"+'EIM New Deals'!W8+'EIM New Deals'!W15" +"+'EIM New Deals'!Y8+'EIM New Deals'!Y15" +"+'EIM New Deals'!AA8+'EIM New Deals'!AA15" +"+'EIM New Deals'!AC8+'EIM New Deals'!AC15" +"+'EIM New Deals'!AE8+'EIM New Deals'!AE15" +"+'EIM New Deals'!AG8+'EIM New Deals'!AG15" +"+'EIM New Deals'!AI8+'EIM New Deals'!AI15" +"+'EIM New Deals'!AK8+'EIM New Deals'!AK15" +"+'EIM New Deals'!AM8+'EIM New Deals'!AM15" +"+'EIM New Deals'!AO8+'EIM New Deals'!AO15" +"+'EIM New Deals'!AQ8+'EIM New Deals'!AQ15" +"+'EIM New Deals'!AU8+'EIM New Deals'!AU15" +"+'EIM New Deals'!L8+'EIM New Deals'!L15" +"+'EIM New Deals'!N8+'EIM New Deals'!N15" +"+'EIM New Deals'!P8+'EIM New Deals'!P15" +"+'EIM New Deals'!R8+'EIM New Deals'!R15" +"+'EIM New Deals'!T8+'EIM New Deals'!T15" +"+'EIM New Deals'!V8+'EIM New Deals'!V15" +"+'EIM New Deals'!X8+'EIM New Deals'!X15" +"+'EIM New Deals'!Z8+'EIM New Deals'!Z15" +"+'EIM New Deals'!AB8+'EIM New Deals'!AB15" +"+'EIM New Deals'!AD8+'EIM New Deals'!AD15" +"+'EIM New Deals'!AF8+'EIM New Deals'!AF15" +"+'EIM New Deals'!AH8+'EIM New Deals'!AH15" +"+'EIM New Deals'!AJ8+'EIM New Deals'!AJ15" +"+'EIM New Deals'!AL8+'EIM New Deals'!AL15" +"+'EIM New Deals'!AN8+'EIM New Deals'!AN15" +"+'EIM New Deals'!AP8+'EIM New Deals'!AP15" +"+'EIM New Deals'!AT8+'EIM New Deals'!AT15" +"+'template from individuals'!B55+'template from individuals'!C55" +"+'template from individuals'!D55+'template from individuals'!E55" +"+'template from individuals'!F55+'template from individuals'!G55" +"+'template from individuals'!H55+'template from individuals'!I55" +"+'EIM New Deals'!J6+'EIM New Deals'!K6+'EIM New Deals'!J13+'EIM New Deals'!K13" +"+'EIM New Deals'!L6+'EIM New Deals'!M6+'EIM New Deals'!L13+'EIM New Deals'!M13" +"+'EIM New Deals'!$N6+'EIM New Deals'!$O6+'EIM New Deals'!$N13+'EIM New Deals'!$O13" +"+'EIM New Deals'!P6+'EIM New Deals'!Q6+'EIM New Deals'!P13+'EIM New Deals'!Q13" +"+'EIM New Deals'!R6+'EIM New Deals'!S6+'EIM New Deals'!R13+'EIM New Deals'!S13" +"+'EIM New Deals'!T6+'EIM New Deals'!U6+'EIM New Deals'!T13+'EIM New Deals'!U13" +"+'EIM New Deals'!V6+'EIM New Deals'!W6+'EIM New Deals'!V13+'EIM New Deals'!W13" +"+'EIM New Deals'!M6+'EIM New Deals'!M13" +"+'EIM New Deals'!O6+'EIM New Deals'!O13" +"+'EIM New Deals'!Q6+'EIM New Deals'!Q13" +"+'EIM New Deals'!S6+'EIM New Deals'!S13" +"+'EIM New Deals'!U6+'EIM New Deals'!U13" +"+'EIM New Deals'!W6+'EIM New Deals'!W13" +"+'EIM New Deals'!Y6+'EIM New Deals'!Y13" +"+'EIM New Deals'!AA6+'EIM New Deals'!AA13" +"+'EIM New Deals'!AC6+'EIM New Deals'!AC13" +"+'EIM New Deals'!AE6+'EIM New Deals'!AE13" +"+'EIM New Deals'!AG6+'EIM New Deals'!AG13" +"+'EIM New Deals'!AI6+'EIM New Deals'!AI13" +"+'EIM New Deals'!AK6+'EIM New Deals'!AK13" +"+'EIM New Deals'!AM6+'EIM New Deals'!AM13" +"+'EIM New Deals'!AO6+'EIM New Deals'!AO13" +"+'EIM New Deals'!AQ6+'EIM New Deals'!AQ13" +"+'EIM New Deals'!AU6+'EIM New Deals'!AU13" +"+'EIM New Deals'!L6+'EIM New Deals'!L13" +"+'EIM New Deals'!N6+'EIM New Deals'!N13" +"+'EIM New Deals'!P6+'EIM New Deals'!P13" +"+'EIM New Deals'!R6+'EIM New Deals'!R13" +"+'EIM New Deals'!T6+'EIM New Deals'!T13" +"+'EIM New Deals'!V6+'EIM New Deals'!V13" +"+'EIM New Deals'!X6+'EIM New Deals'!X13" +"+'EIM New Deals'!Z6+'EIM New Deals'!Z13" +"+'EIM New Deals'!AB6+'EIM New Deals'!AB13" +"+'EIM New Deals'!AD6+'EIM New Deals'!AD13" +"+'EIM New Deals'!AF6+'EIM New Deals'!AF13" +"+'EIM New Deals'!AH6+'EIM New Deals'!AH13" +"+'EIM New Deals'!AJ6+'EIM New Deals'!AJ13" +"+'EIM New Deals'!AL6+'EIM New Deals'!AL13" +"+'EIM New Deals'!AN6+'EIM New Deals'!AN13" +"+'EIM New Deals'!AP6+'EIM New Deals'!AP13" +"'EIM New Deals'!AT6+'EIM New Deals'!AT13" +"+'EIM New Deals'!AT9+'EIM New Deals'!AT16" +"(K54+K51+K48+K45)/(K52+K49+K46+K43)" +"+K44+K47+K50+K53" +"+K42" +"AB11" +"1758331589/1000000" +"3201106470/1000000" +"1942345461/1000000" +"4952206066/1000000" +"(+'WE 2-1 EOL Data'!C6+'WE 2-1 EOL Data'!C29)/1000000" +"(+'WE 2-8 EOL Data'!C6+'WE 2-8 EOL Data'!C29)/1000000" +"(+'WE 2-15 EOL Data'!$C6+'WE 2-15 EOL Data'!$C29)/1000000" +"(+'WE 2-22 EOL Data'!$C6+'WE 2-22 EOL Data'!$C29)/1000000" +"(+'WE 2-28 EOL Data'!C6+'WE 2-28 EOL Data'!C29)/1000000" +"(+'WE 3-7 EOL Data'!C6+'WE 3-7 EOL Data'!C29)/1000000" +"(+'WE 3-14 EOL Data'!C6+'WE 3-14 EOL Data'!C29)/1000000" +"(+'WE 3-21 EOL Data'!C6+'WE 3-21 EOL Data'!C29)/1000000" +"(+'WE 3-28 EOL Data'!C6+'WE 3-28 EOL Data'!C29)/1000000" +"(+'WE 4-4 EOL Data'!C6+'WE 4-4 EOL Data'!C29)/1000000" +"(+'WE 4-11 EOL Data'!C6+'WE 4-11 EOL Data'!C29)/1000000" +"(+'WE 4-18 EOL Data'!C6+'WE 4-18 EOL Data'!C29)/1000000" +"(+'WE 4-25 EOL Data'!C6+'WE 4-25 EOL Data'!C29)/1000000" +"(+'WE 5-2 EOL Data'!C6+'WE 5-2 EOL Data'!C29)/1000000" +"(+'WE 5-9 EOL Data'!C6+'WE 5-9 EOL Data'!C29)/1000000" +"(+'WE 5-16 EOL Data'!C6+'WE 5-16 EOL Data'!C29)/1000000" +"(+'WE 5-23 EOL Data'!C28+'WE 5-23 EOL Data'!C6)/1000000" +"(+'WE 6-6 EOL Data'!$C$6+'WE 6-6 EOL Data'!$C$28)/1000000" +"16046241/1000000" +"52662791/1000000" +"48150655/1000000" +"37589241/1000000" +"(+'WE 5-23 EOL Data'!C7+'WE 5-23 EOL Data'!C29)/1000000" +"(+'WE 6-6 EOL Data'!$C$7+'WE 6-6 EOL Data'!$C$29)/1000000" +"+K61" +"AB11" +"'template from eol'!C58" +"'template from eol'!E58" +"'template from eol'!G58" +"'template from eol'!I58" +"+'WE 2-1 EOL Data'!C58" +"+'WE 2-8 EOL Data'!C58" +"+'WE 2-15 EOL Data'!$C58" +"+'WE 2-22 EOL Data'!$C58" +"+'WE 2-28 EOL Data'!C58" +"+'WE 3-7 EOL Data'!C58" +"+'WE 3-14 EOL Data'!C58" +"+'WE 3-21 EOL Data'!C58" +"+'WE 3-28 EOL Data'!C58" +"+'WE 4-4 EOL Data'!C58" +"+'WE 4-11 EOL Data'!C58" +"+'WE 4-18 EOL Data'!C58" +"+'WE 4-25 EOL Data'!C58" +"+'WE 5-2 EOL Data'!C58" +"+'WE 5-9 EOL Data'!C58" +"+'WE 5-16 EOL Data'!C58" +"+'EIM Volumes'!C7+'EIM Volumes'!B7+'EIM Volumes'!C13+'EIM Volumes'!B13" +"+'EIM Volumes'!D7+'EIM Volumes'!E7+'EIM Volumes'!D13+'EIM Volumes'!E13" +"+'EIM Volumes'!F7+'EIM Volumes'!G7+'EIM Volumes'!F13+'EIM Volumes'!G13" +"+'EIM Volumes'!H7+'EIM Volumes'!I7+'EIM Volumes'!H13+'EIM Volumes'!I13" +"+'EIM Volumes'!J7+'EIM Volumes'!K7+'EIM Volumes'!J13+'EIM Volumes'!K13" +"+'EIM Volumes'!L7+'EIM Volumes'!M7+'EIM Volumes'!L13+'EIM Volumes'!M13" +"+'EIM Volumes'!P7+'EIM Volumes'!Q7+'EIM Volumes'!P13+'EIM Volumes'!Q13" +"+'EIM Volumes'!B8+'EIM Volumes'!C8+'EIM Volumes'!B14+'EIM Volumes'!C14" +"+'EIM Volumes'!B6+'EIM Volumes'!C6+'EIM Volumes'!C12+'EIM Volumes'!B12" +"+'EIM Volumes'!D6+'EIM Volumes'!E6+'EIM Volumes'!D12+'EIM Volumes'!E12" +"+'EIM Volumes'!F6+'EIM Volumes'!G6+'EIM Volumes'!F12+'EIM Volumes'!G12" +"+'EIM Volumes'!H6+'EIM Volumes'!I6+'EIM Volumes'!H12+'EIM Volumes'!I12" +"+'EIM Volumes'!J6+'EIM Volumes'!K6+'EIM Volumes'!J12+'EIM Volumes'!K12" +"+'EIM Volumes'!L6+'EIM Volumes'!M6+'EIM Volumes'!L12+'EIM Volumes'!M12" +"+'EIM Volumes'!P6+'EIM Volumes'!Q6+'EIM Volumes'!P12+'EIM Volumes'!Q12" +"+'EIM Volumes'!J9+'EIM Volumes'!K9+'EIM Volumes'!J15+'EIM Volumes'!K15" +"+'EIM Volumes'!L9+'EIM Volumes'!M9+'EIM Volumes'!L15+'EIM Volumes'!M15" +"+'EIM Volumes'!P9+'EIM Volumes'!Q9+'EIM Volumes'!P15+'EIM Volumes'!Q15" +"+K64" +"AB11" +"90430383/1000" +"172783348/1000" +"107852720/1000" +"150981588/1000" +"(+'WE 2-1 EOL Data'!C9+'WE 2-1 EOL Data'!C32)/1000" +"(+'WE 2-8 EOL Data'!C9+'WE 2-8 EOL Data'!C32)/1000" +"(+'WE 2-15 EOL Data'!$C9+'WE 2-15 EOL Data'!$C32)/1000" +"(+'WE 2-22 EOL Data'!$C9+'WE 2-22 EOL Data'!$C32)/1000" +"(+'WE 2-28 EOL Data'!C9+'WE 2-28 EOL Data'!C32)/1000" +"(+'WE 3-7 EOL Data'!C32+'WE 3-7 EOL Data'!C9)/1000" +"(+'WE 3-14 EOL Data'!C9+'WE 3-14 EOL Data'!C32)/1000" +"(+'WE 3-21 EOL Data'!C9+'WE 3-21 EOL Data'!C32)/1000" +"(+'WE 3-28 EOL Data'!C9+'WE 3-28 EOL Data'!C32)/1000" +"(+'WE 4-4 EOL Data'!C9+'WE 4-4 EOL Data'!C32)/1000" +"(+'WE 4-11 EOL Data'!C9+'WE 4-11 EOL Data'!C32)/1000" +"(+'WE 4-18 EOL Data'!C9+'WE 4-18 EOL Data'!C32)/1000" +"(+'WE 4-25 EOL Data'!C32+'WE 4-25 EOL Data'!C9)/1000" +"(+'WE 5-2 EOL Data'!C9+'WE 5-2 EOL Data'!C32)/1000" +"(+'WE 5-9 EOL Data'!C9+'WE 5-9 EOL Data'!C32)/1000" +"(+'WE 5-16 EOL Data'!C9+'WE 5-16 EOL Data'!C32)/1000" +"(+'WE 5-23 EOL Data'!C9+'WE 5-23 EOL Data'!C31)/1000" +"(+'WE 6-6 EOL Data'!$C$9+'WE 6-6 EOL Data'!$C$31)/1000" +"(1745341+1242373)/1000" +"(2854306+534627)/1000" +"(3053119+1631000)/1000" +"(1974010+1990000)/1000" +"(+'WE 2-1 EOL Data'!C10+'WE 2-1 EOL Data'!C11+'WE 2-1 EOL Data'!C33+'WE 2-1 EOL Data'!C34)/1000" +"(+'WE 2-8 EOL Data'!C10+'WE 2-8 EOL Data'!C11+'WE 2-8 EOL Data'!C33+'WE 2-8 EOL Data'!C34)/1000" +"(+'WE 2-15 EOL Data'!$C10+'WE 2-15 EOL Data'!$C11+'WE 2-15 EOL Data'!$C33+'WE 2-15 EOL Data'!$C34)/1000" +"(+'WE 2-22 EOL Data'!$C10+'WE 2-22 EOL Data'!$C11+'WE 2-22 EOL Data'!$C33+'WE 2-22 EOL Data'!$C34)/1000" +"(+'WE 2-28 EOL Data'!C10+'WE 2-28 EOL Data'!C11+'WE 2-28 EOL Data'!C33+'WE 2-28 EOL Data'!C34)/1000" +"(+'WE 3-7 EOL Data'!C10+'WE 3-7 EOL Data'!C33)/1000" +"(+'WE 3-14 EOL Data'!C10+'WE 3-14 EOL Data'!C11+'WE 3-14 EOL Data'!C33+'WE 3-14 EOL Data'!C34)/1000" +"(+'WE 3-21 EOL Data'!C10+'WE 3-21 EOL Data'!C11+'WE 3-21 EOL Data'!C33+'WE 3-21 EOL Data'!C34)/1000" +"(+'WE 3-28 EOL Data'!C11+'WE 3-28 EOL Data'!C10+'WE 3-28 EOL Data'!C33+'WE 3-28 EOL Data'!C34)/1000" +"(+'WE 4-4 EOL Data'!C10+'WE 4-4 EOL Data'!C11+'WE 4-4 EOL Data'!C33+'WE 4-4 EOL Data'!C34)/1000" +"(+'WE 4-11 EOL Data'!C10+'WE 4-11 EOL Data'!C11+'WE 4-11 EOL Data'!C33+'WE 4-11 EOL Data'!C34)/1000" +"(+'WE 4-18 EOL Data'!C10+'WE 4-18 EOL Data'!C11+'WE 4-18 EOL Data'!C33+'WE 4-18 EOL Data'!C34)/1000" +"(+'WE 4-25 EOL Data'!C10+'WE 4-25 EOL Data'!C11+'WE 4-25 EOL Data'!C34+'WE 4-25 EOL Data'!C33)/1000" +"(+'WE 5-2 EOL Data'!C10+'WE 5-2 EOL Data'!C11+'WE 5-2 EOL Data'!C33+'WE 5-2 EOL Data'!C34)/1000" +"(+'WE 5-9 EOL Data'!C10+'WE 5-9 EOL Data'!C11+'WE 5-9 EOL Data'!C33+'WE 5-9 EOL Data'!C34)/1000" +"(+'WE 5-16 EOL Data'!C10+'WE 5-16 EOL Data'!C11+'WE 5-16 EOL Data'!C33+'WE 5-16 EOL Data'!C34)/1000" +"(+'WE 5-23 EOL Data'!C10+'WE 5-23 EOL Data'!C11+'WE 5-23 EOL Data'!C32+'WE 5-23 EOL Data'!C33)/1000" +"(+'WE 6-6 EOL Data'!$C$10+'WE 6-6 EOL Data'!$C$11+'WE 6-6 EOL Data'!$C$32+'WE 6-6 EOL Data'!$C$33)/1000" +"34100/1000" +"107570/1000" +"(+'WE 2-1 EOL Data'!C14+'WE 2-1 EOL Data'!C37)/1000" +"(+'WE 2-8 EOL Data'!C14+'WE 2-8 EOL Data'!C37)/1000" +"(+'WE 2-15 EOL Data'!$C14+'WE 2-15 EOL Data'!$C37)/1000" +"(+'WE 2-22 EOL Data'!$C14+'WE 2-22 EOL Data'!$C37)/1000" +"(+'WE 2-28 EOL Data'!C14+'WE 2-28 EOL Data'!C37)/1000" +"(+'WE 3-7 EOL Data'!C14+'WE 3-7 EOL Data'!C37)/1000" +"(+'WE 3-14 EOL Data'!C37+'WE 3-14 EOL Data'!C14)/1000" +"(+'WE 3-21 EOL Data'!C14+'WE 3-21 EOL Data'!C37)/1000" +"(+'WE 3-28 EOL Data'!C14+'WE 3-28 EOL Data'!C37)/1000" +"(+'WE 4-4 EOL Data'!C14+'WE 4-4 EOL Data'!C37)/1000" +"(+'WE 4-11 EOL Data'!C14+'WE 4-11 EOL Data'!C37)/1000" +"(+'WE 4-18 EOL Data'!C14+'WE 4-18 EOL Data'!C37)/1000" +"(+'WE 4-25 EOL Data'!C14+'WE 4-25 EOL Data'!C37)/1000" +"(+'WE 5-2 EOL Data'!C14+'WE 5-2 EOL Data'!C37)/1000" +"(+'WE 5-9 EOL Data'!C14+'WE 5-9 EOL Data'!C37)/1000" +"(+'WE 5-16 EOL Data'!C14+'WE 5-16 EOL Data'!C37)/1000" +"(+'WE 5-23 EOL Data'!C14+'WE 5-23 EOL Data'!C36)/1000" +"(+'WE 6-6 EOL Data'!$C$14+'WE 6-6 EOL Data'!$C$36)/1000" +"+'WE 2-1 EOL Data'!C12+'WE 2-1 EOL Data'!C35" +"+'WE 2-8 EOL Data'!C12+'WE 2-8 EOL Data'!C35" +"+'WE 2-15 EOL Data'!$C12+'WE 2-15 EOL Data'!$C35" +"+'WE 2-22 EOL Data'!$C12+'WE 2-22 EOL Data'!$C35" +"+'WE 2-28 EOL Data'!C12+'WE 2-28 EOL Data'!C35" +"+'WE 3-7 EOL Data'!C12+'WE 3-7 EOL Data'!C35" +"+'WE 3-14 EOL Data'!C12+'WE 3-14 EOL Data'!C35" +"+'WE 3-21 EOL Data'!C12+'WE 3-21 EOL Data'!C35" +"+'WE 3-28 EOL Data'!C12+'WE 3-28 EOL Data'!C35" +"+'WE 4-4 EOL Data'!C12+'WE 4-4 EOL Data'!C35" +"+'WE 4-11 EOL Data'!C12+'WE 4-11 EOL Data'!C35" +"+'WE 4-18 EOL Data'!C12+'WE 4-18 EOL Data'!C35" +"+'WE 4-25 EOL Data'!C12+'WE 4-25 EOL Data'!C35" +"+'WE 5-2 EOL Data'!C12+'WE 5-2 EOL Data'!C35" +"+'WE 5-9 EOL Data'!C12+'WE 5-9 EOL Data'!C35" +"+'WE 5-16 EOL Data'!C12+'WE 5-16 EOL Data'!C35" +"+'WE 5-23 EOL Data'!C12+'WE 5-23 EOL Data'!C34" +"+'WE 6-6 EOL Data'!$C$12+'WE 6-6 EOL Data'!$C$34" +"+'WE 6-6 EOL Data'!$C$35+'WE 6-6 EOL Data'!$C$13" +"B79" +"C79" +"D79" +"+J12" +"+J7+J13" +"C6+C28" +"E12/1000000" +"B2" +"B2" +"B2" +"B2" +"[4]Sheet1!B9+[4]Sheet1!B10" +"[4]Sheet1!B71+[4]Sheet1!B72" +"[4]Sheet1!B17+[4]Sheet1!B18+[4]Sheet1!B19" +"[4]Sheet1!B79+[4]Sheet1!B80+[4]Sheet1!B81" +"[4]Sheet1!B32+[4]Sheet1!B33+[4]Sheet1!B35" +"[4]Sheet1!B94+[4]Sheet1!B95+[4]Sheet1!B97" +"[4]Sheet1!B36" +"[4]Sheet1!B98" +"[4]Sheet1!B42" +"[4]Sheet1!B104" +"[4]Sheet1!B51" +"[4]Sheet1!B113" +"[4]Sheet1!B39" +"[4]Sheet1!B101" +"[4]Sheet1!B40" +"[4]Sheet1!B102" +"B2" +"B2" +"[4]Sheet1!C9+[4]Sheet1!C10" +"[4]Sheet1!C71+[4]Sheet1!C72" +"[4]Sheet1!C17+[4]Sheet1!C18+[4]Sheet1!C19" +"[4]Sheet1!C79+[4]Sheet1!C80+[4]Sheet1!C81" +"[4]Sheet1!C32+[4]Sheet1!C33+[4]Sheet1!C35" +"[4]Sheet1!C94+[4]Sheet1!C95+[4]Sheet1!C97" +"[4]Sheet1!C36" +"[4]Sheet1!C98" +"[4]Sheet1!C42" +"[4]Sheet1!C104" +"[4]Sheet1!C51" +"[4]Sheet1!C39" +"[4]Sheet1!C101" +"[4]Sheet1!C40+115+56+14" +"[4]Sheet1!C102+48947+7199+10986" +"B2" +"B2" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"B2" +"B2" +"B2" +"B2" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"'[2]Thrusday 02-15-01'!S9+'[2]Thrusday 02-15-01'!S10+-'[2]Thursday 02-08-01'!S9-'[2]Thursday 02-08-01'!S10" +"'[2]Thrusday 02-15-01'!S67+'[2]Thrusday 02-15-01'!S68-'[2]Thursday 02-08-01'!S67-'[2]Thursday 02-08-01'!S68" +"'[2]Thrusday 02-15-01'!S17+'[2]Thrusday 02-15-01'!S18-'[2]Thursday 02-08-01'!S17-'[2]Thursday 02-08-01'!S18" +"'[2]Thrusday 02-15-01'!S75+'[2]Thrusday 02-15-01'!S76-'[2]Thursday 02-08-01'!S75-'[2]Thursday 02-08-01'!S76" +"'[2]Thrusday 02-15-01'!S30+'[2]Thrusday 02-15-01'!S31+'[2]Thrusday 02-15-01'!S33-'[2]Thursday 02-08-01'!S30-'[2]Thursday 02-08-01'!S31-'[2]Thursday 02-08-01'!S33" +"'[2]Thrusday 02-15-01'!S88+'[2]Thrusday 02-15-01'!S89+'[2]Thrusday 02-15-01'!S91-'[2]Thursday 02-08-01'!S88-'[2]Thursday 02-08-01'!S89-'[2]Thursday 02-08-01'!S91" +"'[2]Thrusday 02-15-01'!S34-'[2]Thursday 02-08-01'!S34" +"'[2]Thrusday 02-15-01'!S92-'[2]Thursday 02-08-01'!S92" +"'[2]Thrusday 02-15-01'!S39-'[2]Thursday 02-08-01'!S39" +"'[2]Thrusday 02-15-01'!S97-'[2]Thursday 02-08-01'!S97" +"'[2]Thrusday 02-15-01'!S48-'[2]Thursday 02-08-01'!S47" +"'[2]Thrusday 02-15-01'!S105-'[2]Thursday 02-08-01'!S105" +"'[2]Thrusday 02-15-01'!S37-'[2]Thursday 02-08-01'!S37" +"'[2]Thrusday 02-15-01'!S95-'[2]Thursday 02-08-01'!S95" +"'[2]Thrusday 02-15-01'!S38-'[2]Thursday 02-08-01'!S38" +"'[2]Thrusday 02-15-01'!S96-'[2]Thursday 02-08-01'!S96" +"'[2]Thrusday 02-15-01'!S102-'[2]Thursday 02-08-01'!S101" +"'[2]Thrusday 02-15-01'!T9+'[2]Thrusday 02-15-01'!T10-'[2]Thursday 02-08-01'!T9-'[2]Thursday 02-08-01'!T10" +"'[2]Thrusday 02-15-01'!T67+'[2]Thrusday 02-15-01'!T68-'[2]Thursday 02-08-01'!T67-'[2]Thursday 02-08-01'!T68" +"'[2]Thrusday 02-15-01'!T17+'[2]Thrusday 02-15-01'!T18-'[2]Thursday 02-08-01'!T17-'[2]Thursday 02-08-01'!T18" +"'[2]Thrusday 02-15-01'!T75+'[2]Thrusday 02-15-01'!T76-'[2]Thursday 02-08-01'!T75-'[2]Thursday 02-08-01'!T76" +"'[2]Thrusday 02-15-01'!T30+'[2]Thrusday 02-15-01'!T31+'[2]Thrusday 02-15-01'!T33-'[2]Thursday 02-08-01'!T30-'[2]Thursday 02-08-01'!T31-'[2]Thursday 02-08-01'!T33" +"'[2]Thrusday 02-15-01'!T88+'[2]Thrusday 02-15-01'!T89+'[2]Thrusday 02-15-01'!T91-'[2]Thursday 02-08-01'!T88-'[2]Thursday 02-08-01'!T89-'[2]Thursday 02-08-01'!T91" +"'[2]Thrusday 02-15-01'!T34-'[2]Thursday 02-08-01'!T34" +"'[2]Thrusday 02-15-01'!T92-'[2]Thursday 02-08-01'!T92" +"'[2]Thrusday 02-15-01'!T39-'[2]Thursday 02-08-01'!T39" +"'[2]Thrusday 02-15-01'!T97-'[2]Thursday 02-08-01'!T97" +"'[2]Thrusday 02-15-01'!T48-'[2]Thursday 02-08-01'!T47" +"'[2]Thrusday 02-15-01'!T106-'[2]Thursday 02-08-01'!T105" +"'[2]Thrusday 02-15-01'!T37-'[2]Thursday 02-08-01'!T37" +"'[2]Thrusday 02-15-01'!T95-'[2]Thursday 02-08-01'!T95" +"'[2]Thrusday 02-15-01'!T38-'[2]Thursday 02-08-01'!T38+34" +"'[2]Thrusday 02-15-01'!T44-'[2]Thursday 02-08-01'!T43" +"'[2]Thrusday 02-15-01'!T102-'[2]Thursday 02-08-01'!T101" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"'[1]Thrusday 02-08-01'!S9+'[1]Thrusday 02-08-01'!S10+-'[1]Thursday 02-01-01'!S9-'[1]Thursday 02-01-01'!S10" +"'[1]Thrusday 02-08-01'!S67+'[1]Thrusday 02-08-01'!S68-'[1]Thursday 02-01-01'!S67-'[1]Thursday 02-01-01'!S68" +"'[1]Thrusday 02-08-01'!S17+'[1]Thrusday 02-08-01'!S18-'[1]Thursday 02-01-01'!S17-'[1]Thursday 02-01-01'!S18" +"'[1]Thrusday 02-08-01'!S75+'[1]Thrusday 02-08-01'!S76-'[1]Thursday 02-01-01'!S75-'[1]Thursday 02-01-01'!S76" +"'[1]Thrusday 02-08-01'!S30+'[1]Thrusday 02-08-01'!S31+'[1]Thrusday 02-08-01'!S33-'[1]Thursday 02-01-01'!S30-'[1]Thursday 02-01-01'!S31-'[1]Thursday 02-01-01'!S33" +"'[1]Thrusday 02-08-01'!S88+'[1]Thrusday 02-08-01'!S89+'[1]Thrusday 02-08-01'!S91-'[1]Thursday 02-01-01'!S88-'[1]Thursday 02-01-01'!S89-'[1]Thursday 02-01-01'!S91" +"'[1]Thrusday 02-08-01'!S34-'[1]Thursday 02-01-01'!S34" +"'[1]Thrusday 02-08-01'!S92-'[1]Thursday 02-01-01'!S92" +"'[1]Thrusday 02-08-01'!S39-'[1]Thursday 02-01-01'!S39" +"'[1]Thrusday 02-08-01'!S97-'[1]Thursday 02-01-01'!S97" +"'[1]Thrusday 02-08-01'!S47-'[1]Thursday 02-01-01'!S47" +"'[1]Thrusday 02-08-01'!S105-'[1]Thursday 02-01-01'!S105" +"'[1]Thrusday 02-08-01'!S37-'[1]Thursday 02-01-01'!S37" +"'[1]Thrusday 02-08-01'!S95-'[1]Thursday 02-01-01'!S95" +"'[1]Thrusday 02-08-01'!S38-'[1]Thursday 02-01-01'!S38+11" +"'[1]Thrusday 02-08-01'!S96-'[1]Thursday 02-01-01'!S96+1068" +"'[1]Thrusday 02-08-01'!S43-'[1]Thursday 02-01-01'!S43" +"'[1]Thrusday 02-08-01'!S101-'[1]Thursday 02-01-01'!S101" +"'[1]Thrusday 02-08-01'!T9+'[1]Thrusday 02-08-01'!T10-'[1]Thursday 02-01-01'!T9-'[1]Thursday 02-01-01'!T10" +"'[1]Thrusday 02-08-01'!T67+'[1]Thrusday 02-08-01'!T68-'[1]Thursday 02-01-01'!T67-'[1]Thursday 02-01-01'!T68" +"'[1]Thrusday 02-08-01'!T17+'[1]Thrusday 02-08-01'!T18-'[1]Thursday 02-01-01'!T17-'[1]Thursday 02-01-01'!T18" +"'[1]Thrusday 02-08-01'!T75+'[1]Thrusday 02-08-01'!T76-'[1]Thursday 02-01-01'!T75-'[1]Thursday 02-01-01'!T76" +"'[1]Thrusday 02-08-01'!T30+'[1]Thrusday 02-08-01'!T31+'[1]Thrusday 02-08-01'!T33-'[1]Thursday 02-01-01'!T30-'[1]Thursday 02-01-01'!T31-'[1]Thursday 02-01-01'!T33" +"'[1]Thrusday 02-08-01'!T88+'[1]Thrusday 02-08-01'!T89+'[1]Thrusday 02-08-01'!T91-'[1]Thursday 02-01-01'!T88-'[1]Thursday 02-01-01'!T89-'[1]Thursday 02-01-01'!T91" +"'[1]Thrusday 02-08-01'!T34-'[1]Thursday 02-01-01'!T34" +"'[1]Thrusday 02-08-01'!T92-'[1]Thursday 02-01-01'!T92" +"'[1]Thrusday 02-08-01'!T39-'[1]Thursday 02-01-01'!T39" +"'[1]Thrusday 02-08-01'!T97-'[1]Thursday 02-01-01'!T97" +"'[1]Thrusday 02-08-01'!T47-'[1]Thursday 02-01-01'!T47" +"'[1]Thrusday 02-08-01'!T105-'[1]Thursday 02-01-01'!T105" +"'[1]Thrusday 02-08-01'!T37-'[1]Thursday 02-01-01'!T37" +"'[1]Thrusday 02-08-01'!T95-'[1]Thursday 02-01-01'!T95" +"'[1]Thrusday 02-08-01'!T38-'[1]Thursday 02-01-01'!T38+25" +"'[1]Thrusday 02-08-01'!T96-'[1]Thursday 02-01-01'!T96+24083" +"'[1]Thrusday 02-08-01'!T43-'[1]Thursday 02-01-01'!T43" +"'[1]Thrusday 02-08-01'!T101-'[1]Thursday 02-01-01'!T101" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"55132+4311-40529-3176" +"6859190070+194044764-4773993265-135849441" +"5867+1788-4158-1400" +"64951720+6934050-47669640-5710650" +"6109+469+36-4592-397-33" +"152947000+7757000+832595-114735000-6753000-804595" +"110-91" +"3234500-2686250" +"29-24" +"1215000-1020000" +"64-56" +"20400-17400" +"26-18" +"65000-45000" +"13338+2004-9715-1574" +"7577517320+538599790-5634611180-351626838" +"5554+4032-3997-3087" +"76427909+60080482-57787682-43280956" +"6483+397+180-4893-294-143" +"510007317+10867017+7486462-381986081-7339728-6329636" +"133-105" +"11572096-6940526" +"106-75" +"5575507-4378000" +"68-57" +"366600-313600" +"638-493" +"28642250-23009750" +"19-13" +"133020-106670" +"196-146+81" +"C49/1000" +"C55+C51+C40+C39+C17+C16" +"SUM(B37:I37)" +"+B13+B29" +"+B6+B7+B22+B23" +"+B8+B9+B24+B25" +"+B11+B27" +"+B16" +"+B18+B32" +"B37-B52" +"C49*0.0022374" +"C55+C51+C40+C39+C17+C16" +"B6+B29" +"SUM(G47:G50)" +"SUM(G53:G55)" +"H503+H468+H462+H472+H454+H443+H434+H428+H423+H416+H413+H227+H409+H399+H222+#REF!+H247+H204+H192+H385+H378+H363+H344+H308+H184+H180+H172+H166+H156+H143+H134+H125+H115+H108+H300+H294+H287+H257+H58+H101+H94+H90+H74+H61+H43+H29+H18+H12+H7+H2" +"H547-I547" +"56000+109000" +"187000+416000" +"333000+795000" +"270000+284000" +"981000+1047000" +"1853000+1974000" +"201000+309000" +"692000+1121000" +"1288000+2117000" +"SUM(B46:B65)" +"B33-B66" +"+-19.858" +"+-0.595" +"+-2.001" +"SUM(G8:G10)" +"+-121.725" +"+-14.552" +"+-2.553" +"+-59.963" +"SUM(G18:G19)" +"G11+G16+G20+G22+G23" +"+-1.402" +"SUM(G30:G33)" +"2.648*0.75*-1" +"6*0.75*-1" +"(0.120765+0.090877+0.090877)*-1" +"-0.186947-0.199506-0.199506" +"-0.222137-0.184157-0.184157" +"-0.694357-0.762678-0.762678" +"SUM(G43:G47)" +"-2.076*0.25" +"-11.268*0.25" +"-5*0.25" +"-7.644*0.5" +"G58+G56+G54+G52+G48+G40+G38+G34" +"G26+G61" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$N$15,'[1]AGA Storage'!$P$15,'[1]AGA Storage'!$R$15)" +"AVERAGE('[1]AGA Storage'!$J$15,'[1]AGA Storage'!$L$15,'[1]AGA Storage'!$N$15,'[1]AGA Storage'!$P$15,'[1]AGA Storage'!$R$15)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AL$15,'[1]AGA Storage'!$AN$15,'[1]AGA Storage'!$AP$15)" +"AVERAGE('[1]AGA Storage'!$AH$15,'[1]AGA Storage'!$AJ$15,'[1]AGA Storage'!$AL$15,'[1]AGA Storage'!$AN$15,'[1]AGA Storage'!$AP$15)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BJ$15,'[1]AGA Storage'!$BL$15,'[1]AGA Storage'!$BN$15)" +"AVERAGE('[1]AGA Storage'!$BF$15,'[1]AGA Storage'!$BH$15,'[1]AGA Storage'!$BJ$15,'[1]AGA Storage'!$BL$15,'[1]AGA Storage'!$BN$15)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L42)/30" +"(B18-L50)/26" +"(B22-L63)/30" +"B23+[2]STOR951!$E$25/7*4+[1]STOR951!$E$25" +"(D23-B23)/11" +"IF(B20=0,L52,B20)-(-C30*0.0001)" +"IF(B20=0,(-L52+B25)/0.0001,(-B20+B25)/0.0001)" +"IF(B20=0,L52,B20)-(-C31*0.0001)" +"IF(B20=0,(-L52+B26)/0.0001,(-B20+B26)/0.0001)" +"IF(B20=0,L52,B20)-(-C13*0.0001)" +"IF(B20=0,(-L52+B27)/0.0001,(-B20+B27)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B30-L56)/($N$30-$L$56)" +"(D30-B30)/($N$30-$L$56)" +"SUM(B34:N34)" +"(B31-L57)/($N$31-$L$57)" +"(D31-B31)/($N$31-$L$57)" +"(B18-L50)/($N$18-$L$50)" +"(D18-B18)/($N$18-$L$50)" +"(D42-N9)/30" +"(J42-H42)/28" +"L42/N9" +"(E42+G42+I42+K42+M42)/5" +"2216" +"(F50-D50)/29" +"(H50-F50)/26" +"IF(D52=0,N19,D52)-(-E56*0.0001)" +"IF(F52=0,D51,F52)-(-G56*0.0001)" +"IF(H52=0,(-F51+H54)/0.0001,(-H52+H54)/0.0001)" +"IF(L52=0,J51,L52)-(-M56*0.001)" +"IF(L52=0,(-J51+L54)/0.001,(-L52+L54)/0.001)" +"AVERAGE(D42:D51)" +"(D56-N25)/30" +"AVERAGE(D50:D51)" +"(N30-D56)/($N$30-$L$56)" +"(D56-F56)/($N$30-$L$56)" +"SUM(D60:M60)" +"(N31-D57)/($N$31-$L$57)" +"(D57-F57)/($N$31-$L$57)" +"(N16-D50)/($N$16-$L$50)" +"(D50-F50)/($N$16-$L$50)" +"(D63-N21)/30" +"L63/N21" +"SUM(C9:E9)" +"[106]STOR951!$D$13" +"[106]STOR951!$D$17" +"[106]STOR951!$D$21" +"[106]STOR951!$D$25" +"G12-F12" +"[106]STOR951!$G$13" +"[106]STOR951!$G$17" +"[106]STOR951!$G$21" +"[106]STOR951!$G$25" +"[106]STOR951!$E$13" +"[106]STOR951!$E$17" +"[106]STOR951!$E$21" +"[106]STOR951!$E$25" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[107]STOR951!$D$13" +"[107]STOR951!$D$17" +"[107]STOR951!$D$21" +"[107]STOR951!$D$25" +"[107]STOR951!$G$13" +"[107]STOR951!$G$17" +"[107]STOR951!$G$21" +"[107]STOR951!$G$25" +"[107]STOR951!$E$13" +"[107]STOR951!$E$17" +"[107]STOR951!$E$21" +"[107]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[108]STOR951!$D$13" +"[108]STOR951!$D$17" +"[108]STOR951!$D$21" +"[108]STOR951!$D$25" +"[108]STOR951!$G$13" +"[108]STOR951!$G$17" +"[108]STOR951!$G$21" +"[108]STOR951!$G$25" +"[108]STOR951!$E$13" +"[108]STOR951!$E$17" +"[108]STOR951!$E$21" +"[108]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[109]STOR951!$D$13" +"[109]STOR951!$D$17" +"[109]STOR951!$D$21" +"[109]STOR951!$D$25" +"[109]STOR951!$G$13" +"[109]STOR951!$G$17" +"[109]STOR951!$G$21" +"[109]STOR951!$G$25" +"[109]STOR951!$E$13" +"[109]STOR951!$E$17" +"[109]STOR951!$E$21" +"[109]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[110]STOR951!$D$13" +"[110]STOR951!$D$17" +"[110]STOR951!$D$21" +"[110]STOR951!$D$25" +"[110]STOR951!$G$13" +"[110]STOR951!$G$17" +"[110]STOR951!$G$21" +"[110]STOR951!$G$25" +"[110]STOR951!$E$13" +"[110]STOR951!$E$17" +"[110]STOR951!$E$21" +"[110]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[111]STOR951!$D$13" +"[111]STOR951!$D$17" +"[111]STOR951!$D$21" +"[111]STOR951!$D$25" +"[111]STOR951!$G$13" +"[111]STOR951!$G$17" +"[111]STOR951!$G$21" +"[111]STOR951!$G$25" +"[111]STOR951!$E$13" +"[111]STOR951!$E$17" +"[111]STOR951!$E$21" +"[111]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[112]STOR951!$D$13" +"[112]STOR951!$D$17" +"[112]STOR951!$D$21" +"[112]STOR951!$D$25" +"[112]STOR951!$G$13" +"[112]STOR951!$G$17" +"[112]STOR951!$G$21" +"[112]STOR951!$G$25" +"[112]STOR951!$E$13" +"[112]STOR951!$E$17" +"[112]STOR951!$E$21" +"[112]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[113]STOR951!$D$13" +"[113]STOR951!$D$17" +"[113]STOR951!$D$21" +"[113]STOR951!$D$25" +"[113]STOR951!$G$13" +"[113]STOR951!$G$17" +"[113]STOR951!$G$21" +"[113]STOR951!$G$25" +"[113]STOR951!$E$13" +"[113]STOR951!$E$17" +"[113]STOR951!$E$21" +"[113]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[114]STOR951!$D$13" +"[114]STOR951!$D$17" +"[114]STOR951!$D$21" +"[114]STOR951!$D$25" +"[114]STOR951!$G$13" +"[114]STOR951!$G$17" +"[114]STOR951!$G$21" +"[114]STOR951!$G$25" +"[114]STOR951!$E$13" +"[114]STOR951!$E$17" +"[114]STOR951!$E$21" +"[114]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[115]STOR951!$D$13" +"[115]STOR951!$D$17" +"[115]STOR951!$D$21" +"[115]STOR951!$D$25" +"[115]STOR951!$G$13" +"[115]STOR951!$G$17" +"[115]STOR951!$G$21" +"[115]STOR951!$G$25" +"[115]STOR951!$E$13" +"[115]STOR951!$E$17" +"[115]STOR951!$E$21" +"[115]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[116]STOR951!$D$13" +"[116]STOR951!$D$17" +"[116]STOR951!$D$21" +"[116]STOR951!$D$25" +"[116]STOR951!$G$13" +"[116]STOR951!$G$17" +"[116]STOR951!$G$21" +"[116]STOR951!$G$25" +"[116]STOR951!$E$13" +"[116]STOR951!$E$17" +"[116]STOR951!$E$21" +"[116]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[117]STOR951!$D$13" +"[117]STOR951!$D$17" +"[117]STOR951!$D$21" +"[117]STOR951!$D$25" +"[117]STOR951!$G$13" +"[117]STOR951!$G$17" +"[117]STOR951!$G$21" +"[117]STOR951!$G$25" +"[117]STOR951!$E$13" +"[117]STOR951!$E$17" +"[117]STOR951!$E$21" +"[117]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[118]STOR951!$D$13" +"[118]STOR951!$D$17" +"[118]STOR951!$D$21" +"[118]STOR951!$D$25" +"[118]STOR951!$G$13" +"[118]STOR951!$G$17" +"[118]STOR951!$G$21" +"[118]STOR951!$G$25" +"[118]STOR951!$E$13" +"[118]STOR951!$E$17" +"[118]STOR951!$E$21" +"[118]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[119]STOR951!$D$13" +"[119]STOR951!$D$17" +"[119]STOR951!$D$21" +"[119]STOR951!$D$25" +"[119]STOR951!$G$13" +"[119]STOR951!$G$17" +"[119]STOR951!$G$21" +"[119]STOR951!$G$25" +"[119]STOR951!$E$13" +"[119]STOR951!$E$17" +"[119]STOR951!$E$21" +"[119]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[120]STOR951!$D$13" +"[120]STOR951!$D$17" +"[120]STOR951!$D$21" +"[120]STOR951!$D$25" +"[120]STOR951!$G$13" +"[120]STOR951!$G$17" +"[120]STOR951!$G$21" +"[120]STOR951!$G$25" +"[120]STOR951!$E$13" +"[120]STOR951!$E$17" +"[120]STOR951!$E$21" +"[120]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[121]STOR951!$D$13" +"[121]STOR951!$D$17" +"[121]STOR951!$D$21" +"[121]STOR951!$D$25" +"[121]STOR951!$G$13" +"[121]STOR951!$G$17" +"[121]STOR951!$G$21" +"[121]STOR951!$G$25" +"[121]STOR951!$E$13" +"[121]STOR951!$E$17" +"[121]STOR951!$E$21" +"[121]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[122]STOR951!$D$13" +"[122]STOR951!$D$17" +"[122]STOR951!$D$21" +"[122]STOR951!$D$25" +"[122]STOR951!$G$13" +"[122]STOR951!$G$17" +"[122]STOR951!$G$21" +"[122]STOR951!$G$25" +"[122]STOR951!$E$13" +"[122]STOR951!$E$17" +"[122]STOR951!$E$21" +"[122]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[123]STOR951!$D$13" +"[123]STOR951!$D$17" +"[123]STOR951!$D$21" +"[123]STOR951!$D$25" +"[123]STOR951!$G$13" +"[123]STOR951!$G$17" +"[123]STOR951!$G$21" +"[123]STOR951!$G$25" +"[123]STOR951!$E$13" +"[123]STOR951!$E$17" +"[123]STOR951!$E$21" +"[123]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[124]STOR951!$D$13" +"[124]STOR951!$D$17" +"[124]STOR951!$D$21" +"[124]STOR951!$D$25" +"[124]STOR951!$G$13" +"[124]STOR951!$G$17" +"[124]STOR951!$G$21" +"[124]STOR951!$G$25" +"[124]STOR951!$E$13" +"[124]STOR951!$E$17" +"[124]STOR951!$E$21" +"[124]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[96]STOR951!$D$13" +"[96]STOR951!$D$17" +"[96]STOR951!$D$21" +"[96]STOR951!$D$25" +"[96]STOR951!$G$13" +"[96]STOR951!$G$17" +"[96]STOR951!$G$21" +"[96]STOR951!$G$25" +"[96]STOR951!$E$13" +"[96]STOR951!$E$17" +"[96]STOR951!$E$21" +"[96]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[97]STOR951!$D$13" +"[97]STOR951!$D$17" +"[97]STOR951!$D$21" +"[97]STOR951!$D$25" +"[97]STOR951!$G$13" +"[97]STOR951!$G$17" +"[97]STOR951!$G$21" +"[97]STOR951!$G$25" +"[97]STOR951!$E$13" +"[97]STOR951!$E$17" +"[97]STOR951!$E$21" +"[97]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[98]STOR951!$D$13" +"[98]STOR951!$D$17" +"[98]STOR951!$D$21" +"[98]STOR951!$D$25" +"[98]STOR951!$G$13" +"[98]STOR951!$G$17" +"[98]STOR951!$G$21" +"[98]STOR951!$G$25" +"[98]STOR951!$E$13" +"[98]STOR951!$E$17" +"[98]STOR951!$E$21" +"[98]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[99]STOR951!$D$13" +"[99]STOR951!$D$17" +"[99]STOR951!$D$21" +"[99]STOR951!$D$25" +"[99]STOR951!$G$13" +"[99]STOR951!$G$17" +"[99]STOR951!$G$21" +"[99]STOR951!$G$25" +"[99]STOR951!$E$13" +"[99]STOR951!$E$17" +"[99]STOR951!$E$21" +"[99]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[100]STOR951!$D$13" +"[100]STOR951!$D$17" +"[100]STOR951!$D$21" +"[100]STOR951!$D$25" +"[100]STOR951!$G$13" +"[100]STOR951!$G$17" +"[100]STOR951!$G$21" +"[100]STOR951!$G$25" +"[100]STOR951!$E$13" +"[100]STOR951!$E$17" +"[100]STOR951!$E$21" +"[100]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[101]STOR951!$D$13" +"[101]STOR951!$D$17" +"[101]STOR951!$D$21" +"[101]STOR951!$D$25" +"[101]STOR951!$G$13" +"[101]STOR951!$G$17" +"[101]STOR951!$G$21" +"[101]STOR951!$G$25" +"[101]STOR951!$E$13" +"[101]STOR951!$E$17" +"[101]STOR951!$E$21" +"[101]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[102]STOR951!$D$13" +"[102]STOR951!$D$17" +"[102]STOR951!$D$21" +"[102]STOR951!$D$25" +"[102]STOR951!$G$13" +"[102]STOR951!$G$17" +"[102]STOR951!$G$21" +"[102]STOR951!$G$25" +"[102]STOR951!$E$13" +"[102]STOR951!$E$17" +"[102]STOR951!$E$21" +"[102]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[103]STOR951!$D$13" +"[103]STOR951!$D$17" +"[103]STOR951!$D$21" +"[103]STOR951!$D$25" +"[103]STOR951!$G$13" +"[103]STOR951!$G$17" +"[103]STOR951!$G$21" +"[103]STOR951!$G$25" +"[103]STOR951!$E$13" +"[103]STOR951!$E$17" +"[103]STOR951!$E$21" +"[103]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[104]STOR951!$D$13" +"[104]STOR951!$D$17" +"[104]STOR951!$D$21" +"[104]STOR951!$D$25" +"[104]STOR951!$G$13" +"[104]STOR951!$G$17" +"[104]STOR951!$G$21" +"[104]STOR951!$G$25" +"[104]STOR951!$E$13" +"[104]STOR951!$E$17" +"[104]STOR951!$E$21" +"[104]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[105]STOR951!$D$13" +"[105]STOR951!$D$17" +"[105]STOR951!$D$21" +"[105]STOR951!$D$25" +"[105]STOR951!$G$13" +"[105]STOR951!$G$17" +"[105]STOR951!$G$21" +"[105]STOR951!$G$25" +"[105]STOR951!$E$13" +"[105]STOR951!$E$17" +"[105]STOR951!$E$21" +"[105]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"SUM(I23:I25)" +"SUM(I23:I25)" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"NOW()" +"C50" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUM(I29:I31)" +"C213+1" +"SUM(I29:I31)" +"C213+1" +"SUM(I29:I31)" +"IF(Input!A212=48,"" "",VLOOKUP(Input!A212,Input!C213:D261,2,0))" +"C213+1" +"SUM(I29:I31)" +"C213+1" +"SUM(I29:I31)" +"C213+1" +"SUM(I29:I31)" +"IF(Input!A212=48,"" "",VLOOKUP(Input!A212,Input!C213:D261,2,0))" +"C213+1" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUM(I31:I33)" +"IF(Input!A212=48,5,VLOOKUP(Input!A212,Input!C213:D263,2,0))" +"+B213" +"C213+1" +"SUM(F12:I12)" +"F12+F13" +"12718524" +"F16+F17+F18-F19" +"SUM(F23:F32)" +"F20-F33" +"F35+F39" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUM(E15-E16)" +"30825704+29724925" +"17991856+8218952+76713" +"SUM(E18:E23)" +"SUM(E25:E28)" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"NOW()" +"SUM(I31:I33)" +"IF(Input!A216=48,5,VLOOKUP(Input!A216,Input!C217:D267,2,0))" +"110*10" +"+B217" +"C217+1" +"NOW()" +"+B26" +"+B26" +"+B26" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"NOW()" +"+B26" +"+B26" +"+B26" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUM(I29:I31)" +"IF(Input!A212=48,"" "",VLOOKUP(Input!A212,Input!C213:D261,2,0))" +"C213+1" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUM(I32:I34)" +"+B4" +"C4+1" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"NOW()" +"+B27" +"+B27" +"+B27" +"NOW()" +"+B22" +"+B24" +"+B24" +"NOW()" +"NOW()" +"NOW()" +"SUM(I32:I34)" +"+B4" +"C4+1" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"NOW()" +"[1]Status!A347" +"[1]Status!A355" +"[1]Status!A363" +"SUM(G4:G230)" +"SUM(G4:G9)" +"NOW()" +"SUM(G4:G9)" +"NOW()" +"AndyJeff!B9" +"C3" +"-VaR!B1" +"VaR!H4" +"Report!J55" +"Report!G55" +"Report!K55" +"+Input!B16" +"LOOKUP(+E1,Input!$A$20:$A$826,Input!$B$20:$B$826)" +"+F11" +"IF($A$3>F1,LOOKUP(+F1,Input!$A$20:$A$826,Input!$B$20:$B$826),LOOKUP(+$A$3,Input!$A$20:$A$826,Input!$B$20:$B$826))" +"+A3" +"2000000-SUM(D17:D21)" +"+'MLCO 6-28'!B16" +"C17" +"+'MLCO 6-28'!E39" +"+'MLCO 6-28'!I39" +"+'MLCO 6-28'!M39" +"+K17-M17" +"+'MLCO 6-29'!B16" +"+'MLCO 6-29'!E39" +"+'MLCO 6-29'!I39" +"+'MLCO 6-29'!M39" +"+'MLCO 6-29 (2)'!B16" +"+'MLCO 6-29 (2)'!E39" +"+'MLCO 6-29 (2)'!I39" +"+'MLCO 6-29 (2)'!M39" +"+'Credit Suisse 4-5'!B16" +"ROUND(+'Credit Suisse 4-5'!E39,0)" +"ROUND(+'Credit Suisse 4-5'!O39,0)" +"+'Credit Suisse 4-6'!B16" +"ROUND(+'Credit Suisse 4-6'!E39,0)" +"ROUND(+'Credit Suisse 4-6'!O39,0)" +"+'Credit Suisse 4-17'!B16" +"ROUND(+'Credit Suisse 4-17'!E39,0)" +"ROUND(+'Credit Suisse 4-17'!O39,0)" +"+'CFSB 6-27'!B16" +"+'CFSB 6-27'!I39" +"+'CFSB 6-27'!M39" +"ROUND(+'Bear Stearns 5-24'!E39,0)" +"ROUND(+'Bear Stearns 5-24'!O39,0)" +"+'DWR 1305741'!B10" +"ROUND(+'DWR 1305741'!E31,0)" +"ROUND(+'DWR 1305741'!I31,0)" +"+'JEDI MTM'!A58" +"ROUND(+AndyJeff!J18+AndyJeff!J27+AndyJeff!J22+AndyJeff!J34,0)" +"ROUND(+AndyJeff!J18+AndyJeff!J27+AndyJeff!J22+AndyJeff!J34,0)" +"+C47" +"SUM(D14:D53)" +"SUM(H9:H54)" +"VaR!B1/-1000000" +"VaR!H4/1000000" +"Input!B16" +"+LOOKUP(B$9,Input!A20:A825,Input!B20:B825)" +"+'JEDI MTM'!J21" +"IF(E14=0,0,D14)" +"+E14" +"+G14" +"+'JEDI MTM'!M21" +"IF($B$9<='JEDI MTM'!M20,0,'JEDI MTM'!N21)" +"IF($B$9<='JEDI MTM'!N20,0,'JEDI MTM'!O21)" +"ROUND(+C20*0.6,0)" +"+'JEDI MTM'!M46+'JEDI MTM'!M52" +"+'JEDI MTM'!O46+'JEDI MTM'!O52" +"+K16-M16" +"+'JEDI MTM'!Q46+'JEDI MTM'!Q52" +"+'JEDI MTM'!Y46+'JEDI MTM'!Y52" +"+I20+I36+I42" +"+J16+J25+J32+J38+J40" +"ROUND(C20*0.3612,0)" +"SUM(C16:C17)" +"+C20-C18" +"+'JEDI MTM'!A52" +"+'JEDI MTM'!M45+'JEDI MTM'!M51" +"+'JEDI MTM'!O45+'JEDI MTM'!O51" +"+'JEDI MTM'!Q45+'JEDI MTM'!Q51" +"+'JEDI MTM'!Y45+'JEDI MTM'!Y51" +"+E16+E25+E32+E38+E40" +"-126840579+85158000" +"SUM(D22:H22)" +"+J22" +"+'JEDI MTM'!M99" +"+'JEDI MTM'!O99" +"+'JEDI MTM'!Q99" +"+'JEDI MTM'!M98" +"+'JEDI MTM'!O98" +"+Put" +"+'JEDI MTM'!M58" +"+'JEDI MTM'!O58" +"+'JEDI MTM'!Y58" +"-C20" +"+'JEDI MTM'!M57" +"+'JEDI MTM'!O57" +"+'JEDI MTM'!Y57" +"+'JEDI MTM'!Y57" +"+'DWR 1305741'!E31" +"+'DWR 1305741'!G31" +"+'DWR 1305741'!I31" +"+'Bear Stearns 5-24'!B16" +"+'Credit Suisse 4-5'!E39+'Credit Suisse 4-6'!E39+'Credit Suisse 4-17'!E39+'Bear Stearns 5-24'!E39" +"+'Credit Suisse 4-5'!I39+'Credit Suisse 4-6'!I39+'Credit Suisse 4-17'!I39+'Bear Stearns 5-24'!I39" +"+'Credit Suisse 4-5'!M39+'Credit Suisse 4-6'!M39+'Credit Suisse 4-17'!M39+'Bear Stearns 5-24'!M39" +"+'Credit Suisse 4-5'!AA39+'Credit Suisse 4-6'!AA39+'Credit Suisse 4-17'!AA39+'Bear Stearns 5-24'!AA39" +"+C18+C34+C38+C40" +"+D18+D27+D34+D38+D40" +"VaR!B1/-1000000" +"VaR!H4/1000000" +"+C7" +"+D14" +"+C18+C27+C34" +"+D18+D27+D34+D22" +"+C38" +"SUM(C66:C72)" +"LOOKUP(Input!B16,Input!A20:A498)" +"IF($A$18<=M20,LOOKUP(Input!$B16,Input!$A20:$A827,Input!$B20:$B827),LOOKUP(M20,Input!$A20:$A827,Input!$B20:$B827))" +"+A24*$A22" +"+D31" +"+G31" +"+D21*$A24" +"+I21*$A26" +"+M29*$A26" +"+C31-C30" +"SUM(C32:D32)" +"SUM(G32:J32)" +"+E32+K32+Q32+W32" +"+Y32" +"+C32*0.6" +"$A$39*$A$37" +"+$A$39*I21" +"+$A$39*M35" +"+I36-I37" +"+K38+Q38+W38" +"+E33+E39" +"+A44*A46" +"+M42*$A46" +"+M21*$A52" +"+N$21*$A52" +"+$M$21*A58" +"-22824327/60*3" +"+E62+K62" +"SUM(B62:B64)" +"-(56-54.0625)*6006402" +"+B71*B72" +"H74" +"+$B$72*$H$21" +"+$B$73*I$21" +"-H74+H72" +"+K75" +"SUM(Y69:Y75)" +"+C79*$C78" +"+C79*$D78" +"+G79*$C79" +"+I79*$C80" +"+M79*$M80" +"+D82" +"+G82" +"5.33*12012804" +"+E98+K98" +"+D87+D93" +"+Q98+W98" +"+D82-D96" +"+C33+C39+C46+C52+C58+C65+C76+C99" +"+C33" +"+C99" +"SUM(C104:C105)" +"+C32" +"+C98" +"+$A$11" +"+$D$10" +"IF(+D$18<1,C4,D$18)" +"IF(+G$18<1,D4,G$18)" +"+D$13" +"MIN(D2:D5)" +"+Input!B16" +"LOOKUP(D6,Input!$A$20:$A$827,Input!$B$20:$B$827)" +"+D14" +"68.3358+0.03" +"ROUND(+B16*$B17,2)" +"+D22" +"+G22" +"+E22" +"+L22" +"+M22" +"ROUND(+D14*$B16,2)" +"IF($A$11<=C18,0,-D21+D22)" +"SUM(C23:D23)" +"IF($A$11<=D13,0,-G21+G22)" +"IF($A$11<=E13,0,-I21+I22)" +"+E23+I23+M23" +"+S23+W23" +"+O23+Y23" +"+D26*$B$16" +"IF(G6<=G35,0,ROUND(G26*$B$16,2))" +"+D30" +"+$D$31" +"SUM(D30:D31)" +"+D9" +"+D6" +"+D35-D34" +"IF(D6B31,0,-$B5*(B32-B31))" +"IF(B$32>B$31,0,$B$5*(B$31-B$32)/B$32)" +"IF(B$32>B$31,0,$B$5*(B$31-B$33)/B$33)" +"+Input!B16" +"7630102-3224795" +"+D9*G9" +"1220650-514376" +"68.3356-0.03" +"280000-75000" +"790000+460000+511200" +"SUM(D8:D34)" +"+H35/D35" +"+B8*D8" +"+B8*C8" +"SUM(B8:B13)" +"+F14/B14" +"+E14/B14" +"#REF!" +"F8*E8" +"+E10*2" +"+F10/2" +"+I10" +"(I8-F8)*E8" +"NOW()" +"+Z3*V48" +"+X3-X48" +"'[2]June 1999'!$V$47" +"'[2]June 1999'!$Z$47" +"F10*J10" +"+$R$3-D10" +"+N10*(R10+$R$4)/360*P10" +"+F10" +"+N10+T10" +"+X10/V10" +"+D10+1" +"IF(F12=0,0,+H12/F12)" +"+H12+(L12*V12)" +"+R10" +"+F12+V10" +"+N12+T12+X10" +"+D12+1" +"+R12" +"+V12+F13" +"+X12+N13+T13" +"(N18*(R18+$R$4))/360*P18" +"+H19+(L19*'[1]Dec 1996'!V26)" +"((+L19*'[1]Dec 1996'!V26*(0.0566016+$R$4))+N19*(R19+$R$4))/360*P19" +"+F20*43.207" +"+F21*42.48" +"+F25*41.746" +"+F26*41.15" +"+F27*41.029" +"+F28*41.3452" +"+V30+F33" +"+X30+N33+T33" +"SUM(H12:H39)" +"SUM(L12:L43)" +"SUM(N10:N42)" +"IF(F43=0,0,H45/F43)" +"+H45+H43+H10" +"IF(F43=0,0,+H46/F43)" +"+V42" +"+X45+X44" +"#REF!" +"(V51-Z48)*V48" +"NOW()" +"#REF!" +"IF(J18>$D$9,L18,0)" +"IF(J18>$D$9,J18*L18,0)" +"6.49*L22" +"8.23*L23" +"6.74*L24" +"5.35*L25" +"6.61*L26" +"5.84*L27" +"4.92*L28" +"8.51*L29" +"11.59*L30" +"12.29*L31" +"14.95*L32" +"SUM(V22:V32)" +"SUM(L18:L34)" +"D10" +"SUM(V22:V34)" +"#REF!/T35" +"D9" +"N35" +"N37*J37" +"P35-P37" +"D9" +"P39/P41" +"SUM(L58:L69)" +"D50" +"SUM(B5:B7)" +"SUM(B11:B17)" +"+B8+B18" +"SUM(B23:B27)" +"+B20+B28" +"-E4*F7*M7/SQRT(B5)*1.645" +"+R7+R11+R12+R13+R14+R15+R17+R18+R19+R20+R21" +"-E5*F7*M7/SQRT(B5)*1.645" +"'JEDI MTM'!A18" +"SUMPRODUCT($K$7:$K$21,$N$7:$N$21,$J$7:$J$21)" +"SUMPRODUCT($O$7:$O$21,$K$7:$K$21,$J$7:$J$21)" +"E4*F7" +"SUMPRODUCT($K$7:$K$21,$N$7:$N$21,$Q$7:$Q$21)" +"SUMPRODUCT($O$7:$O$21,$K$7:$K$21,$Q$7:$Q$21)" +"+$F$26" +"-1.645*ABS(N7)*M7/SQRT($B$5)*F7*$K7" +"K7*F7*N7" +"G7" +"EXP(-($B$4-G8)*(D8-$B$3)/$B$5)" +"+(6703300-2888249)*2" +"78/2" +"39.1875/2" +"_xll.EURO($F10,$L10,$B$4,$G10,$M10,$D10-$B$3,$H10,1)" +"_xll.EURO($F10,$L10,$B$4,$G10,$M10,$D10-$B$3,$H10,2)" +"K7" +"K11*F11*N11*-1" +"+'DWR 1304771'!F7" +"+'DWR 1304771'!F8" +"M9" +"+'Bear Stearns 5-24'!D9" +"+'Bear Stearns 5-24'!D10" +"+'Bear Stearns 5-24'!B17" +"+'Credit Suisse 4-5'!D9" +"+'Credit Suisse 4-5'!D10" +"+'Credit Suisse 4-6'!D9" +"+'Credit Suisse 4-6'!D10" +"M10" +"M8" +"+'CFSB 6-27'!B16" +"+'CFSB 6-27'!B17" +"+'MLCO 6-28'!D10" +"+'MLCO 6-28'!B16" +"+'MLCO 6-28'!B17" +"+'MLCO 6-29'!D9" +"+'MLCO 6-29'!B16" +"+'MLCO 6-29'!B17" +"M10" +"+'MLCO 6-29 (2)'!D10" +"+'MLCO 6-29 (2)'!B16" +"+'MLCO 6-29 (2)'!B17" +"M11" +"LOOKUP(B3,Input!A20:A826,Input!B20:B826)" +"P38+P42-P41" +"R38+R42-R41" +"B3" +"SUMPRODUCT($K$38:$K$43,$N$38:$N$43,$J$38:$J$43)" +"SUMPRODUCT($O$38:$O$43,$K$38:$K$43,$J$38:$J$43)" +"SUMPRODUCT($K$38:$K$43,$N$38:$N$43,$Q$38:$Q$43)" +"SUMPRODUCT($O$38:$O$43,$K$38:$K$43,$Q$38:$Q$43)" +"35.7810767536039/2" +"1099773*2" +"44.075/2" +"3200000*2" +"_xll.AMER(F42,L42,B35,G42,M42,D42-B34,H42,1)" +"_xll.AMER($F42,$L42,$B$4,$G42,$M42,$D42-$B$3,$H42,2)" +"C6*C5" +"Sheet2!E18" +"C13*C12" +"Sheet2!F21-Sheet2!E21" +"1-$C$13" +"-C18*C17" +"SUM(E7:E20)" +"SUM(G14:G28)" +"-9154.23" +"(E21*C35)/360" +"(G22*C35)/360" +"D37*D36" +"SUM(E22:E38)" +"E7*C13" +"E8/E10" +"SUM(C6:C9)" +"E6+E8" +"E10/F10" +"F11/F10" +"E21-E19" +"E19/C13" +"E21*G8" +"C21/C6" +"F21*H10" +"F21/F10" +"E21/E10" +"G11*E21" +"C21+E21" +"C21+F21" +"'[1]Wish List'!A92" +"'[1]Wish List'!A42" +"'[1]Wish List'!A93" +"'[1]Wish List'!A45" +"'[1]Wish List'!A48" +"SUM(I8:I14)" +"'[1]Wish List'!A101&""**""" +"I15+I16" +"'[1]Wish List'!A47" +"'[1]Wish List'!A73" +"'[1]Wish List'!A84" +"SUM(D8:D41)" +"'[1]Wish List'!A44" +"'[1]Wish List'!B16" +"'[1]Wish List'!A66" +"'[1]Wish List'!A80" +"SUM(D44:D55)" +"'[1]Wish List'!A89&""*""" +"'[1]Wish List'!A90" +"D58+D56+D42" +"D59-572363714.509373" +"NOW()" +"+B26" +"+B26" +"+B26" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"NOW()" +"+B26" +"+B26" +"+B26" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"NOW()" +"NOW()" +"+B26" +"+B26" +"+B26" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"NOW()" +"+B26" +"+B26" +"+B26" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUM(E10:E382)" +"'DETAILS BY INTERCOMPANY'!I166" +"'DETAILS BY 3RD PARTY'!I227" +"SUM(I385:I386)" +"+I387-I383" +"SUM(E10:E165)" +"SUM(E10:E226)" +"SUBTOTAL(9,F10:F10)" +"SUBTOTAL(9,F14:F15)" +"SUBTOTAL(9,F19:F22)" +"SUBTOTAL(9,F66:F70)" +"SUBTOTAL(9,F104:F106)" +"SUBTOTAL(9,F133:F140)" +"SUBTOTAL(9,F169:F174)" +"SUBTOTAL(9,F179:F187)" +"SUBTOTAL(9,F10:F223)" +"SUBTOTAL(9,F10:F21)" +"SUBTOTAL(9,F23:F33)" +"SUBTOTAL(9,F35:F35)" +"SUBTOTAL(9,F37:F41)" +"SUBTOTAL(9,F43:F79)" +"SUBTOTAL(9,F81:F83)" +"SUBTOTAL(9,F97:F106)" +"SUBTOTAL(9,F108:F116)" +"SUBTOTAL(9,F118:F121)" +"SUBTOTAL(9,F125:F126)" +"SUBTOTAL(9,F144:F149)" +"SUBTOTAL(9,F151:F157)" +"SUBTOTAL(9,F173:F185)" +"SUBTOTAL(9,F10:F257)" +"SUM(G11:G69)" +"+G70-'DETAILS BY INTERCOMPANY'!I166" +"SUM(G11:G42)" +"+G43-'DETAILS BY 3RD PARTY'!I227" +"SUM(G11:G42)" +"G43" +"N70" +"SUM(G67:G68)" +"SUM(N11:N69)" +"[1]Input!$S$12" +"[1]Input!$S$13" +"[1]Input!$T$12" +"[1]Input!$T$13" +"[1]Input!$U$12" +"[1]Input!$U$13" +"SUM(D8:D10)" +"[2]Input!$S$12" +"[2]Input!$S$13" +"[2]Input!$T$12" +"[2]Input!$T$13" +"SUM(D13:D14)" +"[3]Input!$S$12" +"[3]Input!$S$13" +"[4]Input!$S$12" +"[4]Input!$S$13" +"D19+D17+D15+D11" +"SUM(C9:C27)" +"SUM(C9:C27)" +"SUM(C9:C27)" +"SUM(C9:C27)" +"SUMIF([3]Statements!$A$5:$A$1305,$A$3,[3]Statements!$BN$5:$BN$1305)-3" +"B8-C8" +"'[2]ABN-AMRO'!$K$12" +"B8+E8-F8+J8" +"SUMIF([3]Statements!$A$5:$A$1305,$A$3,[3]Statements!$BW$5:$BW$1305)" +"SUMIF([4]Statements!$A$5:$A$1305,$A$3,[4]Statements!$DB$5:$DB$1305)-0.5" +"'[2]ADM Investors'!$I$13" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$DB$5:$DB$1305)+1461" +"'[2]Bank One'!$K$11" +"'[6]CARR FUTURES (NG)'!$I$11" +"'[2]CARR FUTURES (NG)'!$I$12" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$FF$5:$FF$1305)+8784-215+693766.76+2486.03+2811.19-88" +"'[6]CARR FUTURES'!$I$12" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$FJ$5:$FJ$1305)" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$CX$5:$CX$1305)-8" +"'[2]CREDIT SUISSE FIRST BOSTON'!$I$12" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$DF$5:$DF$1305)" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$CT$5:$CT$1305)-SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$CX$5:$CX$1305)-5" +"+'[1]EDF MANN'!$J$20" +"'[2]EDF MANN'!$J$22" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$DB$5:$DB$1305)" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BB$5:$BB$1305)-3" +"[2]Fimat!$K$12" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BI$5:$BI$1305)" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$CA$5:$CA$1305)-851" +"'[2]HSBC-US$'!$J$17" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$BZ$5:$BZ$1305)" +"SUMIF([11]Statements!$BX$5:$BX$1305,$A$3,[11]Statements!$CG$5:$CG$1305)" +"SUMIF([11]Statements!$BX$5:$BX$1305,$A$3,[11]Statements!$CH$5:$CH$1305)" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$BB$5:$BB$1305)" +"'[2]JP Morgan'!$I$13" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$BB$5:$BB$1305)" +"'[2]Man Financial'!$I$13" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$DB$5:$DB$1305)-67725" +"[2]PARIBAS!$J$19" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$DJ$5:$DJ$1305)" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$EQ$5:$EQ$1305)-92154" +"'[2]PRUDENTIAL '!$I$11" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$EC$5:$EC$1305)" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$BC$5:$BC$1305)-835.5" +"[2]REFCO!$K$12" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$BB$5:$BB$1305)" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$BN$5:$BN$1305)+1.5" +"'[2]R J O''Brien'!$K$17" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CK$5:$CK$1305)-39516" +"[2]SAUL!$I$13" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$CD$5:$CD$1305)" +"SUMIF([19]Statements!$A$5:$A$1305,$A$3,[19]Statements!$CP$5:$CP$1305)" +"'[2]Smith Barney'!ReqTotal" +"IF('[6]Smith Barney'!CurrentLoanValue<50000000,IF('[6]Smith Barney'!CurrentLoanValue>'[6]Smith Barney'!K16,'[6]Smith Barney'!K16,'[6]Smith Barney'!CurrentLoanValue),50000000)" +"SUMIF([19]Statements!$A$5:$A$1305,$A$3,[19]Statements!$CX$5:$CX$1305)" +"'[2]Smith Barney-Fin'!$K$16" +"SUMIF([20]Statements!$A$5:$A$1305,$A$3,[20]Statements!$CX$5:$CX$1305)" +"SUM(B7:B26)" +"SUM(N7:N27)" +"+B28+SUM(B30:B31)" +"B28+E28-F28+J28" +"G25" +"C36+D36" +"+B36-E36" +"SUM(B8:B27)" +"SUMIF([2]Statements!$A$5:$A$1305,$A$3,[2]Statements!$BN$5:$BN$1305)-3" +"B8-C8" +"'[19]ABN-AMRO'!$K$12" +"B8+E8-F8+J8" +"SUMIF([3]Statements!$A$5:$A$1305,$A$3,[3]Statements!$DB$5:$DB$1305)-1" +"'[19]ADM Investors'!$I$13" +"SUMIF([14]Statements!$A$5:$A$1305,$A$3,[14]Statements!$DB$5:$DB$1305)+1461" +"'[19]Bank One'!$K$11" +"'[1]CARR FUTURES (NG)'!$I$11" +"'[19]CARR FUTURES (NG)'!$I$12" +"SUMIF([15]Statements!$A$5:$A$1305,$A$3,[15]Statements!$FF$5:$FF$1305)+11241+71+3390-5419" +"'[19]CARR FUTURES'!$I$12" +"[15]Statements!$FJ$1224" +"SUMIF([4]Statements!$A$5:$A$1305,$A$3,[4]Statements!$CX$5:$CX$1305)-8" +"'[19]CREDIT SUISSE FIRST BOSTON'!$I$12" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CT$5:$CT$1305)-SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$CX$5:$CX$1305)-5" +"+'[19]EDF MANN'!$J$20" +"'[19]EDF MANN'!$J$22" +"SUMIF([16]Statements!$A$5:$A$1305,$A$3,[16]Statements!$DB$5:$DB$1305)" +"SUMIF([5]Statements!$A$5:$A$1305,$A$3,[5]Statements!$BB$5:$BB$1305)-3" +"[19]Fimat!$K$12" +"SUMIF([6]Statements!$A$5:$A$1305,$A$3,[6]Statements!$CA$5:$CA$1305)-851" +"'[19]HSBC-US$'!$J$17" +"SUMIF([6]Statements!$BX$5:$BX$1305,$A$3,[6]Statements!$CG$5:$CG$1305)" +"SUMIF([6]Statements!$BX$5:$BX$1305,$A$3,[6]Statements!$CH$5:$CH$1305)" +"SUMIF([7]Statements!$A$5:$A$1305,$A$3,[7]Statements!$BB$5:$BB$1305)-5" +"'[19]JP Morgan'!$I$13" +"SUMIF([8]Statements!$A$5:$A$1305,$A$3,[8]Statements!$BB$5:$BB$1305)" +"'[19]Man Financial'!$I$13" +"SUMIF([17]Statements!$A$5:$A$1305,$A$3,[17]Statements!$DB$5:$DB$1305)-67725" +"[19]PARIBAS!$J$19" +"[17]Statements!$DJ$1223" +"SUMIF([18]Statements!$A$5:$A$1305,$A$3,[18]Statements!$EQ$5:$EQ$1305)+1112536" +"'[19]PRUDENTIAL '!$I$11" +"SUMIF([9]Statements!$A$5:$A$1305,$A$3,[9]Statements!$BC$5:$BC$1305)-835.5" +"[19]REFCO!$K$12" +"SUMIF([10]Statements!$A$5:$A$1305,$A$3,[10]Statements!$BN$5:$BN$1305)+1" +"'[19]R J O''Brien'!$K$17" +"SUMIF([11]Statements!$A$5:$A$1305,$A$3,[11]Statements!$CK$5:$CK$1305)-39516" +"[19]SAUL!$I$13" +"SUMIF([12]Statements!$A$5:$A$1305,$A$3,[12]Statements!$CP$5:$CP$1305)" +"'[19]Smith Barney'!ReqTotal" +"IF('[19]Smith Barney'!CurrentLoanValue<50000000,IF('[19]Smith Barney'!CurrentLoanValue>'[19]Smith Barney'!K16,'[19]Smith Barney'!K16,'[19]Smith Barney'!CurrentLoanValue),50000000)" +"SUMIF([13]Statements!$A$5:$A$1305,$A$3,[13]Statements!$CP$5:$CP$1305)-353081" +"'[1]Smith Barney-Fin'!$K$16" +"SUM(B7:B26)" +"SUM(N7:N27)" +"+B28+SUM(B30:B31)" +"B28+E28-F28+J28" +"G25" +"C36+D36" +"+B36-E36" +"C42+C46+C50" +"SUM(C54:C56)" +"SUM(B36:B38)" +"B8-C8" +"B8+E8-F8+J8" +"47650769-452941" +"SUM(B8:B27)" +"B28+E28-F28+J28" +"C36+D36" +"B36-E36" +"SUM(B36:B38)" +"SUM(P8:P27)" +"135000" +"9783736+10002" +"52560237" +"C40+C44+C48" +"E54-C54" +"SUM(C54:C56)" +"SUM(E11:E13)" +"E14+E21+E26+E29" +"G14+G21+G26+G28" +"E31+G31+I31+K31" +"SUM(D3:D57)" +"SUM(D3:D55)" +"SUM(D3:D15)" +"+B6" +"SUM(Q6:Q16)" +"(1+L6/2)^(-2*(J9-$B$19)/365.25)" +"+K6*M6:M6" +"+(P6-O6)*N6" +"2.01340135164476%+L3" +"(1+L9/2)^(-2*(J9-$B$19)/365.25)" +"2.04454624650667%+L3" +"2.03754694158529%+L3" +"TODAY()" +"G11" +"C15" +"C13" +"12443521.59-2265684.71-5000" +"G11" +"C15" +"C13" +"G11" +"C15" +"C13" +"G11" +"C15" +"C13" +"G11" +"C15" +"C13" +"G11" +"C15" +"C13" +"108686345-50000000" +"SUM(C6:C79)" +"SUM(AE2:AE27)" +"+AE56+AE28" +"SUM(AE61:AE72)" +"SUM(AE75:AE87)" +"+AE88+AE73" +"+AE93+AE88+AE56" +"Trades!K10" +"Trades!K6" +"SUM(B5:B5)" +"Trades!K19" +"Trades!K84-153713" +"Trades!K33" +"Trades!K21" +"Trades!K43" +"Trades!K23" +"Trades!K13" +"Trades!K27" +"Trades!K50" +"Trades!K55" +"Trades!K29" +"Trades!K41" +"SUM(B5:B13)" +"SUM(K2:K5)" +"SUM(K25:K26)" +"SUM(K35:K40)" +"SUM(K45:K49)" +"SUM(K52:K54)" +"SUM(K57:K83)" +"SUM(P6:P140)" +"O6+Q6" +"R6-S6" +"SUM(O6:O47)" +"SUM(S6:S48)" +"-598500-18270-101252-484260-63000-10080-200000-17440" +"SUM(O49:O52)" +"Trades!K10" +"Trades!K6" +"SUM(B5:B5)" +"Trades!K19" +"Trades!K84-153713" +"Trades!K33" +"Trades!K21" +"Trades!K43" +"Trades!K23" +"Trades!K13" +"Trades!K27" +"Trades!K50" +"Trades!K55" +"Trades!K29" +"Trades!K41" +"SUM(B5:B13)" +"SUM(K2:K5)" +"SUM(K25:K26)" +"SUM(K35:K40)" +"SUM(K45:K49)" +"SUM(K52:K54)" +"SUM(K57:K83)" +"333290271.3+325" +"228671.79+865.14" +"165485148.060001-42999.55" +"30309800+2000" +"487200+30360" +"1036608.85+2195.58" +"9650281.75+14769.82" +"10311.71+26.84" +"1876091.56+8764.59" +"167248259+6720" +"4358000+164" +"823.62+1.32" +"5834037.02+163723.55" +"2482893.75+7640.58" +"SUM(A5:A201)" +"-10972209.47+7000000" +"SUM(A203:A205)" +"SUM(A216:A387)" +"SUM(A396:A404)" +"SUM(A409:A410)" +"+A411+A405+A393+A211" +"+A416-A414" +"NOW()" +"SUM(E7:E18)" +"SUM(E22:E30)" +"SUM(A7:A190)" +"SUM(A191:A194)" +"SUM(A199:A438)" +"SUM(A440:A442)" +"SUM(A448:A471)" +"+A481+A472+A446+A444+A196" +"+SUM(E5:E5:E297)" +"SUM(E5:E297)" +"SUM(O6:O23)" +"E2+F2" +"F2" +"G4" +"SUM(E7:E9)" +"SUM(B5:B12)" +"SUM(F5:F11)" +"E7" +"B8" +"SUM(E18:E21)" +"SUM(B5:B6)" +"SUM(B5:B6)" +"SUM(E5:E5)" +"SUBTOTAL(9,D2:D13)" +"SUBTOTAL(9,D15:D15)" +"SUBTOTAL(9,D17:D26)" +"SUBTOTAL(9,D28:D34)" +"SUBTOTAL(9,D38:D39)" +"SUBTOTAL(9,D43:D62)" +"SUBTOTAL(9,D64:D66)" +"SUBTOTAL(9,I2:I66)" +"2300297+69156" +"13032201-4027437" +"440767+765495" +"SUM(B7:W7)" +"SUM(B6:B52)" +"SUM(B53:G53)" +"SUM(B30:G51)" +"SUM(B6:G29)" +"SUM(E60:F60)" +"SUM(I30:V52)" +"SUM(I6:W29)" +"SUM(B53:W53)" +"SUM(E59:E60)" +"108686345-50000000" +"SUM(C6:C79)" +"NOW()" +"NOW()" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"$B$45" +"($B$45)+0.02" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"NOW()" +"NOW()" +"SUM(K9:M9)" +"214042-87014" +"-138811-51131" +"SUM(K9:K19)" +"SUM(K26:K36)" +"SUM(I8:K8)" +"SUM(I8:I32)" +"(NOW())" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"E3" +"E5" +"E8" +"NOW()" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"NOW()" +"COUNT(A2:A624)" +"COUNT(A2)" +"COUNT(A2:A42)" +"COUNT(A2:A10)" +"COUNT(A2:A6)" +"COUNT(A2)" +"COUNT(A2:A42)" +"COUNT(A2:A10)" +"COUNT(A2:A6)" +"COUNT(A2)" +"COUNT(B2:B42)" +"COUNT(B2:B10)" +"COUNT(A2:A6)" +"COUNT(A2:A93)" +"COUNT(A2:A624)" +"COUNT(A2)" +"COUNT(A2:A42)" +"COUNT(A2:A10)" +"COUNT(A2)" +"COUNT(A2:A10)" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"B8-B5" +"+B13+B14" +"B16*(1+((B18+B19)*(B10/360)))" +"B22/((B24/B2)+1)" +"B2*(B22/B25)" +"NOW()" +"SUM(K9:M9)" +"214042-87014" +"-138811-51131" +"SUM(K9:K19)" +"SUM(K26:K36)" +"SUM(I8:K8)" +"SUM(I8:I32)" +"NOW()" +"D5+H5" +"H45+D45" +"NOW()" +"E5-F5" +"H5/100*G5" +"AVERAGE(E5:E10)" +"SUM(G5:G10)" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"VLOOKUP(Q$1,#REF!,3)" +"VLOOKUP(Q$1,#REF!,4)" +"VLOOKUP(WEEKDAY($B5),Daycode,2)" +"SUM(F5:AH5)" +"B5+1" +"IF(C11=""s"",""-"",(IF(C11=""m"",B11-3,B11-1)))" +"SUM(E5:E35)" +"NOW()" +"+D6*9" +"SUM(D6:D16)" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"+D14*C14" +"SUM(C14:C19)" +"+E20/C20" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"+B7*B6" +"+B7" +"+C11-C8" +"+C12-C13" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"(B9+E9)/(H9+E9)" +"+M14/2" +"M15/P15" +"CELL(""filename"")" +"'[2]Wish List'!A111" +"'[2]Wish List'!A69" +"'[2]Wish List'!C69" +"'[2]Wish List'!A112" +"'[2]Wish List'!C112" +"'[2]Wish List'!A72" +"'[2]Wish List'!C72" +"'[2]Wish List'!A77&""***""" +"SUM(I8:I18)" +"'[2]Wish List'!A124&""**""" +"I19+I20" +"I21-'[2]Wish List'!C125" +"'[2]Wish List'!A96" +"'[2]Wish List'!C96" +"'[2]Wish List'!A103" +"'[2]Wish List'!C103" +"'[2]Wish List'!A105" +"'[2]Wish List'!C105" +"SUM(D8:D38)" +"'[2]Wish List'!A71" +"'[2]Wish List'!B20" +"'[2]Wish List'!C71" +"'[2]Wish List'!A93" +"'[2]Wish List'!C93" +"'[2]Wish List'!A101" +"'[2]Wish List'!C101" +"SUM(D41:D47)" +"'[2]Wish List'!A108&""*""" +"'[2]Wish List'!C108" +"'[2]Wish List'!A109" +"D50+D48+D39" +"D51-'[2]Wish List'!C109" +"+A8+1" +"+A38+1" +"NOW()" +"NOW()" +"ROUND(B2*B4/B5,3)" +"+$B$7" +"ROUND(D16/E16,0)" +"2389697.26+147400000" +"+$D$9-$D$12" +"ROUND((D9*(1-D11)/B7),0)" +"+D32" +"E9+P9" +"G9+R9" +"AVERAGE(F11:F155)" +"AVERAGE(Q11:Q155)" +"SUM(D3:D4)" +"SUM(E11:E155)" +"SUM(H11:H155)" +"E11/A11" +"F11*Curves!B2" +"G11*A11" +"P11/A11" +"Q11*Curves!B2" +"R11*A11" +"B13-B12" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"NOW()" +"+G6+G5" +"SUM(G9:G12)" +"SUM(G15:G17)" +"SUM(C5:C17)" +"+G18+G13+G7" +"SUM(D26:E26)" +"NOW()" +"NOW()" +"SUM(E22:E28)" +"NOW()" +"SUM(C25:J25)" +"SUM(C25:C34)" +"NOW()" +"D7-D4" +"D13+D14" +"D11*(1+(D15*(D9/360)))-D17" +"+D19-D11" +"+D19*(1+D23)" +"-H21" +"+D25+D27+D29" +"+D34*D25" +"+D34*D32" +"NOW()" +"E7-C7" +"SUM(C7:C8)" +"C17" +"F17" +"E17+C18" +"G17+F18" +"SUM(C17:C20)" +"+$C36*C17" +"+E36" +"+$C36*F17" +"+G36+F37" +"'Historical Information'!M45" +"'Historical Information'!P45" +"'Historical Information'!W45" +"D11-D$9" +"'Historical Information'!P46" +"'Historical Information'!W46" +"D14-D$13" +"'Historical Information'!T47" +"'Historical Information'!W47" +"D18-D$16" +"F18+F14+F11" +"SUM(M5,M7,M10,M12,M16,M17,M18,M25)" +"SUM(P5,P6,P7,P10,P12,P16,P17,P18,P25)" +"SUM(W5,W6,W7,W8,W9,W10,W12,W16,W17,W18,W25)" +"SUM(P11,P13:P15,P19,P28,P31)" +"SUM(T26:T27,T29:T30,T32:T40)" +"CONCATENATE(""Value on "",TEXT(D2,""mm/dd/yyyy""))" +"CONCATENATE(""Value on "",TEXT(D2,""mm/dd/yyyy""))" +"CONCATENATE(""Value on "",TEXT(D2,""mm/dd/yyyy""))" +"CONCATENATE(""Value on "",TEXT(D2,""mm/dd/yyyy""))" +"[1]LongTerm1!$T$4" +"[1]LongTerm1!$T$5" +"[1]LongTerm1!$T$7" +"[1]LongTerm1!$T$8" +"V6-O6" +"SUM(O6-L6)" +"[1]LongTerm2!$T$4+[1]LongTerm25!$T$4+[1]LongTerm26!$T$4" +"[1]LongTerm2!$T$5+[1]LongTerm25!$T$5+[1]LongTerm26!$T$5" +"([1]LongTerm2!$T$5+[1]LongTerm25!$T$5+[1]LongTerm26!$T$5)/([1]LongTerm2!$T$6+[1]LongTerm25!$T$6+[1]LongTerm26!$T$6)" +"([1]LongTerm2!$Y$8+[1]LongTerm25!$Y$8+[1]LongTerm26!$Y$8)/([1]LongTerm2!$Z$8+[1]LongTerm25!$Z$8+[1]LongTerm26!$Z$8)" +"[1]LongTerm3!$T$4" +"[1]LongTerm3!$T$5" +"[1]LongTerm3!$T$7" +"[1]LongTerm3!$T$8" +"[1]LongTerm4!$T$4" +"[1]LongTerm4!$T$5" +"[1]LongTerm4!$T$7" +"[1]LongTerm4!$T$8" +"[1]LongTerm7!$T$4" +"[1]LongTerm7!$T$5" +"[1]LongTerm7!$T$7" +"[1]LongTerm7!$T$8" +"SUM(V6:V10)" +"[1]LongTerm9!$T$4" +"[1]LongTerm9!$T$5" +"[1]LongTerm9!$T$7" +"[1]LongTerm9!$T$8" +"[1]LongTerm10!$T$4" +"[1]LongTerm10!$T$5" +"[1]LongTerm10!$T$7" +"[1]LongTerm10!$T$8" +"[1]LongTerm27!$T$4" +"[1]LongTerm27!$T$5" +"[1]LongTerm27!$T$7" +"[1]LongTerm27!$T$8" +"[1]LongTerm46!$T$4" +"[1]LongTerm46!$T$5" +"[1]LongTerm46!$T$7" +"[1]LongTerm46!$T$8" +"[1]LongTerm47!$T$4" +"[1]LongTerm47!$T$5" +"[1]LongTerm47!$T$7" +"[1]LongTerm47!$T$8" +"[1]LongTerm17!$T$4" +"[1]LongTerm17!$T$5" +"[1]LongTerm17!$T$7" +"[1]LongTerm17!$T$8" +"[1]LongTerm19!$T$4" +"[1]LongTerm19!$T$5" +"[1]LongTerm19!$T$7" +"[1]LongTerm19!$T$8" +"[1]LongTerm20!$T$4" +"[1]LongTerm20!$T$5" +"[1]LongTerm20!$T$7" +"[1]LongTerm20!$T$8" +"[1]LongTerm21!$T$4" +"[1]LongTerm21!$T$5" +"[1]LongTerm21!$T$7" +"[1]LongTerm21!$T$8" +"[1]LongTerm24!$T$4" +"[1]LongTerm24!$T$5" +"[1]LongTerm24!$T$7" +"[1]LongTerm24!$T$8" +"[1]LongTerm28!$T$4" +"[1]LongTerm28!$T$5" +"[1]LongTerm28!$T$7" +"[1]LongTerm28!$T$8" +"[1]LongTerm43!$T$4" +"[1]LongTerm43!$T$5" +"[1]LongTerm43!$T$7" +"[1]LongTerm43!$T$8" +"[1]LongTerm44!$T$4" +"[1]LongTerm44!$T$5" +"[1]LongTerm44!$T$7" +"[1]LongTerm44!$T$8" +"[1]LongTerm45!$T$4" +"[1]LongTerm45!$T$5" +"[1]LongTerm45!$T$7" +"[1]LongTerm45!$T$8" +"SUM(V20:V28)" +"SUM(V29+V18+V11)" +"M5+N5+O5" +"SUM(R5:R42)" +"SUMIF(AA5:AA42,""=x"",W5:W42)" +"SUMIF(AA5:AA42,""=x"",X5:X42)" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$17,'[1]AGA Storage'!$N$17,'[1]AGA Storage'!$P$17)" +"AVERAGE('[1]AGA Storage'!$H$17,'[1]AGA Storage'!$J$17,'[1]AGA Storage'!$L$17,'[1]AGA Storage'!$N$17,'[1]AGA Storage'!$P$17)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$17,'[1]AGA Storage'!$AJ$17,'[1]AGA Storage'!$AL$17)" +"AVERAGE('[1]AGA Storage'!$AD$17,'[1]AGA Storage'!$AF$17,'[1]AGA Storage'!$AH$17,'[1]AGA Storage'!$AJ$17,'[1]AGA Storage'!$AL$17)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$17,'[1]AGA Storage'!$BF$17,'[1]AGA Storage'!$BH$17)" +"AVERAGE('[1]AGA Storage'!$AZ$17,'[1]AGA Storage'!$BB$17,'[1]AGA Storage'!$BD$17,'[1]AGA Storage'!$BF$17,'[1]AGA Storage'!$H$17)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"B22+([2]STOR951!$E$25/7*5)+46+55+56+([1]STOR951!$E$25/7*5)" +"D22+([1]STOR951!$E$25/7*2)" +"(F22-D22)/2" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(H20=0,F23,H20)-(-I28*0.0001)" +"IF(H20=0,(-F23+H23)/0.0001,(-H20+H23)/0.0001)" +"IF(J20=0,H23,J20)-(-K28*0.001)" +"IF(J20=0,(-H23+J23)/0.001,(-J20+J23)/0.001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(H20=0,F24,H20)-(-I29*0.0001)" +"IF(H20=0,(-F24+H24)/0.0001,(-H20+H24)/0.0001)" +"IF(J20=0,H24,J20)-(-K29*0.001)" +"IF(J20=0,(-H24+J24)/0.001,(-J20+J24)/0.001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"IF(H20=0,F25,H20)-(-I16*0.0001)" +"IF(H20=0,(-F25+H25)/0.0001,(-H20+H25)/0.0001)" +"IF(J20=0,H25,J20)-(-K18*0.001)" +"IF(J20=0,(-H25+J25)/0.001,(-J20+J25)/0.001)" +"IF(L20=0,J25,L20)-(-M15*0.001)" +"IF(N20=0,L25,N20)-(-O19*0.001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$18,'[1]AGA Storage'!$N$18,'[1]AGA Storage'!$P$18)" +"AVERAGE('[1]AGA Storage'!$H$18,'[1]AGA Storage'!$J$18,'[1]AGA Storage'!$L$18,'[1]AGA Storage'!$N$18,'[1]AGA Storage'!$P$18)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$18,'[1]AGA Storage'!$AJ$18,'[1]AGA Storage'!$AL$18)" +"AVERAGE('[1]AGA Storage'!$AD$18,'[1]AGA Storage'!$AF$18,'[1]AGA Storage'!$AH$18,'[1]AGA Storage'!$AJ$18,'[1]AGA Storage'!$AL$18)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$18,'[1]AGA Storage'!$BF$18,'[1]AGA Storage'!$BH$18)" +"AVERAGE('[1]AGA Storage'!$AZ$18,'[1]AGA Storage'!$BB$18,'[1]AGA Storage'!$BD$18,'[1]AGA Storage'!$BF$18,'[1]AGA Storage'!$H$18)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"D22+([2]STOR951!$E$25/7*2)+[1]STOR951!$E$25" +"(F22-D22)/9" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(H20=0,F23,H20)-(-I28*0.0001)" +"IF(H20=0,(-F23+H23)/0.0001,(-H20+H23)/0.0001)" +"IF(J20=0,H23,J20)-(-K28*0.001)" +"IF(J20=0,(-H23+J23)/0.001,(-J20+J23)/0.001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(H20=0,F24,H20)-(-I29*0.0001)" +"IF(H20=0,(-F24+H24)/0.0001,(-H20+H24)/0.0001)" +"IF(J20=0,H24,J20)-(-K29*0.001)" +"IF(J20=0,(-H24+J24)/0.001,(-J20+J24)/0.001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"IF(H20=0,F25,H20)-(-I16*0.0001)" +"IF(H20=0,(-F25+H25)/0.0001,(-H20+H25)/0.0001)" +"IF(J20=0,H25,J20)-(-K18*0.001)" +"IF(J20=0,(-H25+J25)/0.001,(-J20+J25)/0.001)" +"IF(L20=0,J25,L20)-(-M15*0.001)" +"IF(N20=0,L25,N20)-(-O19*0.001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$19,'[1]AGA Storage'!$N$19,'[1]AGA Storage'!$P$19)" +"AVERAGE('[1]AGA Storage'!$H$19,'[1]AGA Storage'!$J$19,'[1]AGA Storage'!$L$19,'[1]AGA Storage'!$N$19,'[1]AGA Storage'!$P$19)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$19,'[1]AGA Storage'!$AJ$19,'[1]AGA Storage'!$AL$19)" +"AVERAGE('[1]AGA Storage'!$AD$19,'[1]AGA Storage'!$AF$19,'[1]AGA Storage'!$AH$19,'[1]AGA Storage'!$AJ$19,'[1]AGA Storage'!$AL$19)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$19,'[1]AGA Storage'!$BF$19,'[1]AGA Storage'!$BH$19)" +"AVERAGE('[1]AGA Storage'!$AZ$19,'[1]AGA Storage'!$BB$19,'[1]AGA Storage'!$BD$19,'[1]AGA Storage'!$BF$19,'[1]AGA Storage'!$H$19)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"D22+([2]STOR951!$E$25/7*2)+78+[1]STOR951!$E$25" +"(F22-D22)/16" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(H20=0,F23,H20)-(-I28*0.0001)" +"IF(H20=0,(-F23+H23)/0.0001,(-H20+H23)/0.0001)" +"IF(J20=0,H23,J20)-(-K28*0.001)" +"IF(J20=0,(-H23+J23)/0.001,(-J20+J23)/0.001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(H20=0,F24,H20)-(-I29*0.0001)" +"IF(H20=0,(-F24+H24)/0.0001,(-H20+H24)/0.0001)" +"IF(J20=0,H24,J20)-(-K29*0.001)" +"IF(J20=0,(-H24+J24)/0.001,(-J20+J24)/0.001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"IF(H20=0,F25,H20)-(-I16*0.0001)" +"IF(H20=0,(-F25+H25)/0.0001,(-H20+H25)/0.0001)" +"IF(J20=0,H25,J20)-(-K18*0.001)" +"IF(J20=0,(-H25+J25)/0.001,(-J20+J25)/0.001)" +"IF(L20=0,J25,L20)-(-M15*0.001)" +"IF(N20=0,L25,N20)-(-O19*0.001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$20,'[1]AGA Storage'!$N$20,'[1]AGA Storage'!$P$20)" +"AVERAGE('[1]AGA Storage'!$H$20,'[1]AGA Storage'!$J$20,'[1]AGA Storage'!$L$20,'[1]AGA Storage'!$N$20,'[1]AGA Storage'!$P$20)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$20,'[1]AGA Storage'!$AJ$20,'[1]AGA Storage'!$AL$20)" +"AVERAGE('[1]AGA Storage'!$AD$20,'[1]AGA Storage'!$AF$20,'[1]AGA Storage'!$AH$20,'[1]AGA Storage'!$AJ$20,'[1]AGA Storage'!$AL$20)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$20,'[1]AGA Storage'!$BF$20,'[1]AGA Storage'!$BH$20)" +"AVERAGE('[1]AGA Storage'!$AZ$20,'[1]AGA Storage'!$BB$20,'[1]AGA Storage'!$BD$20,'[1]AGA Storage'!$BF$20,'[1]AGA Storage'!$H$20)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"D22+([2]STOR951!$E$25/7*2)+78+64+[1]STOR951!$E$25" +"(F22-D22)/23" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(H20=0,F23,H20)-(-I28*0.0001)" +"IF(H20=0,(-F23+H23)/0.0001,(-H20+H23)/0.0001)" +"IF(J20=0,H23,J20)-(-K28*0.001)" +"IF(J20=0,(-H23+J23)/0.001,(-J20+J23)/0.001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(H20=0,F24,H20)-(-I29*0.0001)" +"IF(H20=0,(-F24+H24)/0.0001,(-H20+H24)/0.0001)" +"IF(J20=0,H24,J20)-(-K29*0.001)" +"IF(J20=0,(-H24+J24)/0.001,(-J20+J24)/0.001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"IF(H20=0,F25,H20)-(-I16*0.0001)" +"IF(H20=0,(-F25+H25)/0.0001,(-H20+H25)/0.0001)" +"IF(J20=0,H25,J20)-(-K18*0.001)" +"IF(J20=0,(-H25+J25)/0.001,(-J20+J25)/0.001)" +"IF(L20=0,J25,L20)-(-M15*0.001)" +"IF(N20=0,L25,N20)-(-O19*0.001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$21,'[1]AGA Storage'!$N$21,'[1]AGA Storage'!$P$21)" +"AVERAGE('[1]AGA Storage'!$H$21,'[1]AGA Storage'!$J$21,'[1]AGA Storage'!$L$21,'[1]AGA Storage'!$N$21,'[1]AGA Storage'!$P$21)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$21,'[1]AGA Storage'!$AJ$21,'[1]AGA Storage'!$AL$21)" +"AVERAGE('[1]AGA Storage'!$AD$21,'[1]AGA Storage'!$AF$21,'[1]AGA Storage'!$AH$21,'[1]AGA Storage'!$AJ$21,'[1]AGA Storage'!$AL$21)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$21,'[1]AGA Storage'!$BF$21,'[1]AGA Storage'!$BH$21)" +"AVERAGE('[1]AGA Storage'!$AZ$21,'[1]AGA Storage'!$BB$21,'[1]AGA Storage'!$BD$21,'[1]AGA Storage'!$BF$21,'[1]AGA Storage'!$H$21)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"D22+([2]STOR951!$E$25/7*2)+78+64+73+[1]STOR951!$E$25" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(H20=0,F23,H20)-(-I28*0.0001)" +"IF(H20=0,(-F23+H23)/0.0001,(-H20+H23)/0.0001)" +"IF(J20=0,H23,J20)-(-K28*0.001)" +"IF(J20=0,(-H23+J23)/0.001,(-J20+J23)/0.001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(H20=0,F24,H20)-(-I29*0.0001)" +"IF(H20=0,(-F24+H24)/0.0001,(-H20+H24)/0.0001)" +"IF(J20=0,H24,J20)-(-K29*0.001)" +"IF(J20=0,(-H24+J24)/0.001,(-J20+J24)/0.001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"IF(H20=0,F25,H20)-(-I16*0.0001)" +"IF(H20=0,(-F25+H25)/0.0001,(-H20+H25)/0.0001)" +"IF(J20=0,H25,J20)-(-K18*0.001)" +"IF(J20=0,(-H25+J25)/0.001,(-J20+J25)/0.001)" +"IF(L20=0,J25,L20)-(-M15*0.001)" +"IF(N20=0,L25,N20)-(-O19*0.001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$22,'[1]AGA Storage'!$N$22,'[1]AGA Storage'!$P$22)" +"AVERAGE('[1]AGA Storage'!$H$22,'[1]AGA Storage'!$J$22,'[1]AGA Storage'!$L$22,'[1]AGA Storage'!$N$22,'[1]AGA Storage'!$P$22)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$22,'[1]AGA Storage'!$AJ$22,'[1]AGA Storage'!$AL$22)" +"AVERAGE('[1]AGA Storage'!$AD$22,'[1]AGA Storage'!$AF$22,'[1]AGA Storage'!$AH$22,'[1]AGA Storage'!$AJ$22,'[1]AGA Storage'!$AL$22)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$22,'[1]AGA Storage'!$BF$22,'[1]AGA Storage'!$BH$22)" +"AVERAGE('[1]AGA Storage'!$AZ$22,'[1]AGA Storage'!$BB$22,'[1]AGA Storage'!$BD$22,'[1]AGA Storage'!$BF$22,'[1]AGA Storage'!$H$22)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"D22+([2]STOR951!$E$25/7*2)+78+64+73+[3]STOR951!$E$25" +"F22+[1]STOR951!$E$25" +"(H22-F22)/7" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(J20=0,H23,J20)-(-K28*0.001)" +"IF(J20=0,(-H23+J23)/0.001,(-J20+J23)/0.001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(J20=0,H24,J20)-(-K29*0.001)" +"IF(J20=0,(-H24+J24)/0.001,(-J20+J24)/0.001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"IF(J20=0,H25,J20)-(-K18*0.001)" +"IF(J20=0,(-H25+J25)/0.001,(-J20+J25)/0.001)" +"IF(L20=0,J25,L20)-(-M15*0.001)" +"IF(N20=0,L25,N20)-(-O19*0.001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$23,'[1]AGA Storage'!$N$23,'[1]AGA Storage'!$P$23)" +"AVERAGE('[1]AGA Storage'!$H$23,'[1]AGA Storage'!$J$23,'[1]AGA Storage'!$L$23,'[1]AGA Storage'!$N$23,'[1]AGA Storage'!$P$23)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$23,'[1]AGA Storage'!$AJ$23,'[1]AGA Storage'!$AL$23)" +"AVERAGE('[1]AGA Storage'!$AD$23,'[1]AGA Storage'!$AF$23,'[1]AGA Storage'!$AH$23,'[1]AGA Storage'!$AJ$23,'[1]AGA Storage'!$AL$23)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$23,'[1]AGA Storage'!$BF$23,'[1]AGA Storage'!$BH$23)" +"AVERAGE('[1]AGA Storage'!$AZ$23,'[1]AGA Storage'!$BB$23,'[1]AGA Storage'!$BD$23,'[1]AGA Storage'!$BF$23,'[1]AGA Storage'!$H$23)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"F22+97+[1]STOR951!$E$25" +"(H22-F22)/14" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(J20=0,H23,J20)-(-K28*0.001)" +"IF(J20=0,(-H23+J23)/0.001,(-J20+J23)/0.001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(J20=0,H24,J20)-(-K29*0.001)" +"IF(J20=0,(-H24+J24)/0.001,(-J20+J24)/0.001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"IF(J20=0,H25,J20)-(-K18*0.001)" +"IF(J20=0,(-H25+J25)/0.001,(-J20+J25)/0.001)" +"IF(L20=0,J25,L20)-(-M15*0.001)" +"IF(N20=0,L25,N20)-(-O19*0.001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$24,'[1]AGA Storage'!$N$24,'[1]AGA Storage'!$P$24)" +"AVERAGE('[1]AGA Storage'!$H$24,'[1]AGA Storage'!$J$24,'[1]AGA Storage'!$L$24,'[1]AGA Storage'!$N$24,'[1]AGA Storage'!$P$24)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$24,'[1]AGA Storage'!$AJ$24,'[1]AGA Storage'!$AL$24)" +"AVERAGE('[1]AGA Storage'!$AD$24,'[1]AGA Storage'!$AF$24,'[1]AGA Storage'!$AH$24,'[1]AGA Storage'!$AJ$24,'[1]AGA Storage'!$AL$24)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$24,'[1]AGA Storage'!$BF$24,'[1]AGA Storage'!$BH$24)" +"AVERAGE('[1]AGA Storage'!$AZ$24,'[1]AGA Storage'!$BB$24,'[1]AGA Storage'!$BD$24,'[1]AGA Storage'!$BF$24,'[1]AGA Storage'!$H$24)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"F22+97+70+[1]STOR951!$E$25" +"(H22-F22)/21" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(J20=0,H23,J20)-(-K28*0.001)" +"IF(J20=0,(-H23+J23)/0.001,(-J20+J23)/0.001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(J20=0,H24,J20)-(-K29*0.001)" +"IF(J20=0,(-H24+J24)/0.001,(-J20+J24)/0.001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"IF(J20=0,H25,J20)-(-K18*0.001)" +"IF(J20=0,(-H25+J25)/0.001,(-J20+J25)/0.001)" +"IF(L20=0,J25,L20)-(-M15*0.001)" +"IF(N20=0,L25,N20)-(-O19*0.001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$25,'[1]AGA Storage'!$N$25,'[1]AGA Storage'!$P$25)" +"AVERAGE('[1]AGA Storage'!$H$25,'[1]AGA Storage'!$J$25,'[1]AGA Storage'!$L$25,'[1]AGA Storage'!$N$25,'[1]AGA Storage'!$P$25)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$25,'[1]AGA Storage'!$AJ$25,'[1]AGA Storage'!$AL$25)" +"AVERAGE('[1]AGA Storage'!$AD$25,'[1]AGA Storage'!$AF$25,'[1]AGA Storage'!$AH$25,'[1]AGA Storage'!$AJ$25,'[1]AGA Storage'!$AL$25)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$25,'[1]AGA Storage'!$BF$25,'[1]AGA Storage'!$BH$25)" +"AVERAGE('[1]AGA Storage'!$AZ$25,'[1]AGA Storage'!$BB$25,'[1]AGA Storage'!$BD$25,'[1]AGA Storage'!$BF$25,'[1]AGA Storage'!$H$25)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"F22+97+70+54+[1]STOR951!$E$25" +"(H22-F22)/28" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(J20=0,H23,J20)-(-K28*0.001)" +"IF(J20=0,(-H23+J23)/0.001,(-J20+J23)/0.001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(J20=0,H24,J20)-(-K29*0.001)" +"IF(J20=0,(-H24+J24)/0.001,(-J20+J24)/0.001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"IF(J20=0,H25,J20)-(-K18*0.001)" +"IF(J20=0,(-H25+J25)/0.001,(-J20+J25)/0.001)" +"IF(L20=0,J25,L20)-(-M15*0.001)" +"IF(N20=0,L25,N20)-(-O19*0.001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$26,'[1]AGA Storage'!$N$26,'[1]AGA Storage'!$P$26)" +"AVERAGE('[1]AGA Storage'!$H$26,'[1]AGA Storage'!$J$26,'[1]AGA Storage'!$L$26,'[1]AGA Storage'!$N$26,'[1]AGA Storage'!$P$26)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$26,'[1]AGA Storage'!$AJ$26,'[1]AGA Storage'!$AL$26)" +"AVERAGE('[1]AGA Storage'!$AD$26,'[1]AGA Storage'!$AF$26,'[1]AGA Storage'!$AH$26,'[1]AGA Storage'!$AJ$26,'[1]AGA Storage'!$AL$26)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$26,'[1]AGA Storage'!$BF$26,'[1]AGA Storage'!$BH$26)" +"AVERAGE('[1]AGA Storage'!$AZ$26,'[1]AGA Storage'!$BB$26,'[1]AGA Storage'!$BD$26,'[1]AGA Storage'!$BF$26,'[1]AGA Storage'!$H$26)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"H22+([1]STOR951!$E$25/7*4)" +"(J22-H22)/4" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(L20=0,J23,L20)-(-M28*0.001)" +"IF(L20=0,(-J23+L23)/0.001,(-L20+L23)/0.001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(L20=0,J24,L20)-(-M29*0.001)" +"IF(L20=0,(-J24+L24)/0.001,(-L20+L24)/0.001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"IF(L20=0,J25,L20)-(-M15*0.001)" +"IF(L20=0,(-J25+L25)/0.001,(-L20+L25)/0.001)" +"IF(N20=0,L25,N20)-(-O19*0.001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$27,'[1]AGA Storage'!$N$27,'[1]AGA Storage'!$P$27)" +"AVERAGE('[1]AGA Storage'!$H$27,'[1]AGA Storage'!$J$27,'[1]AGA Storage'!$L$27,'[1]AGA Storage'!$N$27,'[1]AGA Storage'!$P$27)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$27,'[1]AGA Storage'!$AJ$27,'[1]AGA Storage'!$AL$27)" +"AVERAGE('[1]AGA Storage'!$AD$27,'[1]AGA Storage'!$AF$27,'[1]AGA Storage'!$AH$27,'[1]AGA Storage'!$AJ$27,'[1]AGA Storage'!$AL$27)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$27,'[1]AGA Storage'!$BF$27,'[1]AGA Storage'!$BH$27)" +"AVERAGE('[1]AGA Storage'!$AZ$27,'[1]AGA Storage'!$BB$27,'[1]AGA Storage'!$BD$27,'[1]AGA Storage'!$BF$27,'[1]AGA Storage'!$H$27)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"H22+65+([1]STOR951!$E$25/7*4)" +"(J22-H22)/11" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(L20=0,J23,L20)-(-M28*0.001)" +"IF(L20=0,(-J23+L23)/0.001,(-L20+L23)/0.001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(L20=0,J24,L20)-(-M29*0.001)" +"IF(L20=0,(-J24+L24)/0.001,(-L20+L24)/0.001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"IF(L20=0,J25,L20)-(-M15*0.001)" +"IF(L20=0,(-J25+L25)/0.001,(-L20+L25)/0.001)" +"IF(N20=0,L25,N20)-(-O19*0.001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$28,'[1]AGA Storage'!$N$28,'[1]AGA Storage'!$P$28)" +"AVERAGE('[1]AGA Storage'!$H$28,'[1]AGA Storage'!$J$28,'[1]AGA Storage'!$L$28,'[1]AGA Storage'!$N$28,'[1]AGA Storage'!$P$28)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$28,'[1]AGA Storage'!$AJ$28,'[1]AGA Storage'!$AL$28)" +"AVERAGE('[1]AGA Storage'!$AD$28,'[1]AGA Storage'!$AF$28,'[1]AGA Storage'!$AH$28,'[1]AGA Storage'!$AJ$28,'[1]AGA Storage'!$AL$28)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$28,'[1]AGA Storage'!$BF$28,'[1]AGA Storage'!$BH$28)" +"AVERAGE('[1]AGA Storage'!$AZ$28,'[1]AGA Storage'!$BB$28,'[1]AGA Storage'!$BD$28,'[1]AGA Storage'!$BF$28,'[1]AGA Storage'!$H$28)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"H22+52+([2]STOR951!$E$25/7*4)+[1]STOR951!$E$25" +"(J22-H22)/18" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(L20=0,J23,L20)-(-M28*0.001)" +"IF(L20=0,(-J23+L23)/0.001,(-L20+L23)/0.001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(L20=0,J24,L20)-(-M29*0.001)" +"IF(L20=0,(-J24+L24)/0.001,(-L20+L24)/0.001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"IF(L20=0,J25,L20)-(-M15*0.001)" +"IF(L20=0,(-J25+L25)/0.001,(-L20+L25)/0.001)" +"IF(N20=0,L25,N20)-(-O19*0.001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$29,'[1]AGA Storage'!$N$29,'[1]AGA Storage'!$P$29)" +"AVERAGE('[1]AGA Storage'!$H$29,'[1]AGA Storage'!$J$29,'[1]AGA Storage'!$L$29,'[1]AGA Storage'!$N$29,'[1]AGA Storage'!$P$29)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$29,'[1]AGA Storage'!$AJ$29,'[1]AGA Storage'!$AL$29)" +"AVERAGE('[1]AGA Storage'!$AD$29,'[1]AGA Storage'!$AF$29,'[1]AGA Storage'!$AH$29,'[1]AGA Storage'!$AJ$29,'[1]AGA Storage'!$AL$29)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$29,'[1]AGA Storage'!$BF$29,'[1]AGA Storage'!$BH$29)" +"AVERAGE('[1]AGA Storage'!$AZ$29,'[1]AGA Storage'!$BB$29,'[1]AGA Storage'!$BD$29,'[1]AGA Storage'!$BF$29,'[1]AGA Storage'!$H$29)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"H22+52+55+([2]STOR951!$E$25/7*4)+[1]STOR951!$E$25" +"(J22-H22)/25" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(L20=0,J23,L20)-(-M28*0.001)" +"IF(L20=0,(-J23+L23)/0.001,(-L20+L23)/0.001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(L20=0,J24,L20)-(-M29*0.001)" +"IF(L20=0,(-J24+L24)/0.001,(-L20+L24)/0.001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"IF(L20=0,J25,L20)-(-M15*0.001)" +"IF(L20=0,(-J25+L25)/0.001,(-L20+L25)/0.001)" +"IF(N20=0,L25,N20)-(-O19*0.001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$30,'[1]AGA Storage'!$N$30,'[1]AGA Storage'!$P$30)" +"AVERAGE('[1]AGA Storage'!$H$30,'[1]AGA Storage'!$J$30,'[1]AGA Storage'!$L$30,'[1]AGA Storage'!$N$30,'[1]AGA Storage'!$P$30)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$30,'[1]AGA Storage'!$AJ$30,'[1]AGA Storage'!$AL$30)" +"AVERAGE('[1]AGA Storage'!$AD$30,'[1]AGA Storage'!$AF$30,'[1]AGA Storage'!$AH$30,'[1]AGA Storage'!$AJ$30,'[1]AGA Storage'!$AL$30)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$30,'[1]AGA Storage'!$BF$30,'[1]AGA Storage'!$BH$30)" +"AVERAGE('[1]AGA Storage'!$AZ$30,'[1]AGA Storage'!$BB$30,'[1]AGA Storage'!$BD$30,'[1]AGA Storage'!$BF$30,'[1]AGA Storage'!$H$30)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"H22+52+55+52+([2]STOR951!$E$25/7*4)+([1]STOR951!$E$25/7*1)" +"J22+([1]STOR951!$E$25/7*6)" +"(L22-J22)/6" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(N20=0,L23,N20)-(-O28*0.001)" +"IF(N20=0,(-L23+N23)/0.001,(-N20+N23)/0.001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(N20=0,L24,N20)-(-O29*0.001)" +"IF(N20=0,(-L24+N24)/0.001,(-N20+N24)/0.001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"IF(N20=0,L25,N20)-(-O19*0.001)" +"IF(N20=0,(-L25+N25)/0.001,(-N20+N25)/0.001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$32,'[1]AGA Storage'!$N$32,'[1]AGA Storage'!$P$32)" +"AVERAGE('[1]AGA Storage'!$H$32,'[1]AGA Storage'!$J$32,'[1]AGA Storage'!$L$32,'[1]AGA Storage'!$N$32,'[1]AGA Storage'!$P$32)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$32,'[1]AGA Storage'!$AJ$32,'[1]AGA Storage'!$AL$32)" +"AVERAGE('[1]AGA Storage'!$AD$32,'[1]AGA Storage'!$AF$32,'[1]AGA Storage'!$AH$32,'[1]AGA Storage'!$AJ$32,'[1]AGA Storage'!$AL$32)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$32,'[1]AGA Storage'!$BF$32,'[1]AGA Storage'!$BH$32)" +"AVERAGE('[1]AGA Storage'!$AZ$32,'[1]AGA Storage'!$BB$32,'[1]AGA Storage'!$BD$32,'[1]AGA Storage'!$BF$32,'[1]AGA Storage'!$H$32)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"J22+([2]STOR951!$E$25/7*1)+72+[1]STOR951!$E$25" +"(L22-J22)/15" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(N20=0,L23,N20)-(-O28*0.001)" +"IF(N20=0,(-L23+N23)/0.001,(-N20+N23)/0.001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(N20=0,L24,N20)-(-O29*0.001)" +"IF(N20=0,(-L24+N24)/0.001,(-N20+N24)/0.001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"IF(N20=0,L25,N20)-(-O19*0.001)" +"IF(N20=0,(-L25+N25)/0.001,(-N20+N25)/0.001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$31,'[1]AGA Storage'!$N$31,'[1]AGA Storage'!$P$31)" +"AVERAGE('[1]AGA Storage'!$H$31,'[1]AGA Storage'!$J$31,'[1]AGA Storage'!$L$31,'[1]AGA Storage'!$N$31,'[1]AGA Storage'!$P$31)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$31,'[1]AGA Storage'!$AJ$31,'[1]AGA Storage'!$AL$31)" +"AVERAGE('[1]AGA Storage'!$AD$31,'[1]AGA Storage'!$AF$31,'[1]AGA Storage'!$AH$31,'[1]AGA Storage'!$AJ$31,'[1]AGA Storage'!$AL$31)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$31,'[1]AGA Storage'!$BF$31,'[1]AGA Storage'!$BH$31)" +"AVERAGE('[1]AGA Storage'!$AZ$31,'[1]AGA Storage'!$BB$31,'[1]AGA Storage'!$BD$31,'[1]AGA Storage'!$BF$31,'[1]AGA Storage'!$H$31)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"H22+52+55+52+([2]STOR951!$E$25/7*4)+([3]STOR951!$E$25/7*6)" +"J22+([3]STOR951!$E$25/7*1)+[1]STOR951!$E$25" +"(L22-J22)/8" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(N20=0,L23,N20)-(-O28*0.001)" +"IF(N20=0,(-L23+N23)/0.001,(-N20+N23)/0.001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(N20=0,L24,N20)-(-O29*0.001)" +"IF(N20=0,(-L24+N24)/0.001,(-N20+N24)/0.001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"IF(N20=0,L25,N20)-(-O19*0.001)" +"IF(N20=0,(-L25+N25)/0.001,(-N20+N25)/0.001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$34,'[1]AGA Storage'!$N$34,'[1]AGA Storage'!$P$34)" +"AVERAGE('[1]AGA Storage'!$H$34,'[1]AGA Storage'!$J$34,'[1]AGA Storage'!$L$34,'[1]AGA Storage'!$N$34,'[1]AGA Storage'!$P$34)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$34,'[1]AGA Storage'!$AJ$34,'[1]AGA Storage'!$AL$34)" +"AVERAGE('[1]AGA Storage'!$AD$34,'[1]AGA Storage'!$AF$34,'[1]AGA Storage'!$AH$34,'[1]AGA Storage'!$AJ$34,'[1]AGA Storage'!$AL$34)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$34,'[1]AGA Storage'!$BF$34,'[1]AGA Storage'!$BH$34)" +"AVERAGE('[1]AGA Storage'!$AZ$34,'[1]AGA Storage'!$BB$34,'[1]AGA Storage'!$BD$34,'[1]AGA Storage'!$BF$34,'[1]AGA Storage'!$H$34)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"J22+([2]STOR951!$E$25/7*1)+72+67+[1]STOR951!$E$25" +"(L22-J22)/22" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(N20=0,L23,N20)-(-O28*0.001)" +"IF(N20=0,(-L23+N23)/0.001,(-N20+N23)/0.001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(N20=0,L24,N20)-(-O29*0.001)" +"IF(N20=0,(-L24+N24)/0.001,(-N20+N24)/0.001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"IF(N20=0,L25,N20)-(-O19*0.001)" +"IF(N20=0,(-L25+N25)/0.001,(-N20+N25)/0.001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$36,'[1]AGA Storage'!$N$36,'[1]AGA Storage'!$P$36)" +"AVERAGE('[1]AGA Storage'!$H$36,'[1]AGA Storage'!$J$36,'[1]AGA Storage'!$L$36,'[1]AGA Storage'!$N$36,'[1]AGA Storage'!$P$36)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$36,'[1]AGA Storage'!$AJ$36,'[1]AGA Storage'!$AL$36)" +"AVERAGE('[1]AGA Storage'!$AD$36,'[1]AGA Storage'!$AF$36,'[1]AGA Storage'!$AH$36,'[1]AGA Storage'!$AJ$36,'[1]AGA Storage'!$AL$36)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$36,'[1]AGA Storage'!$BF$36,'[1]AGA Storage'!$BH$36)" +"AVERAGE('[1]AGA Storage'!$AZ$36,'[1]AGA Storage'!$BB$36,'[1]AGA Storage'!$BD$36,'[1]AGA Storage'!$BF$36,'[1]AGA Storage'!$H$36)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"J22+([2]STOR951!$E$25/7*1)+72+67+77+78+([1]STOR951!$E$25/7*1)" +"L22+([1]STOR951!$E$25/7*6)" +"(N22-L22)/6" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$35,'[1]AGA Storage'!$N$35,'[1]AGA Storage'!$P$35)" +"AVERAGE('[1]AGA Storage'!$H$35,'[1]AGA Storage'!$J$35,'[1]AGA Storage'!$L$35,'[1]AGA Storage'!$N$35,'[1]AGA Storage'!$P$35)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$35,'[1]AGA Storage'!$AJ$35,'[1]AGA Storage'!$AL$35)" +"AVERAGE('[1]AGA Storage'!$AD$35,'[1]AGA Storage'!$AF$35,'[1]AGA Storage'!$AH$35,'[1]AGA Storage'!$AJ$35,'[1]AGA Storage'!$AL$35)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$35,'[1]AGA Storage'!$BF$35,'[1]AGA Storage'!$BH$35)" +"AVERAGE('[1]AGA Storage'!$AZ$35,'[1]AGA Storage'!$BB$35,'[1]AGA Storage'!$BD$35,'[1]AGA Storage'!$BF$35,'[1]AGA Storage'!$H$35)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"J22+([2]STOR951!$E$25/7*1)+72+67+77+[1]STOR951!$E$25" +"(L22-J22)/29" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(N20=0,L23,N20)-(-O28*0.001)" +"IF(N20=0,(-L23+N23)/0.001,(-N20+N23)/0.001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(N20=0,L24,N20)-(-O29*0.001)" +"IF(N20=0,(-L24+N24)/0.001,(-N20+N24)/0.001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"IF(N20=0,L25,N20)-(-O19*0.001)" +"IF(N20=0,(-L25+N25)/0.001,(-N20+N25)/0.001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$39,'[1]AGA Storage'!$N$39,'[1]AGA Storage'!$P$39)" +"AVERAGE('[1]AGA Storage'!$H$39,'[1]AGA Storage'!$J$39,'[1]AGA Storage'!$L$39,'[1]AGA Storage'!$N$39,'[1]AGA Storage'!$P$39)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$39,'[1]AGA Storage'!$AJ$39,'[1]AGA Storage'!$AL$39)" +"AVERAGE('[1]AGA Storage'!$AD$39,'[1]AGA Storage'!$AF$39,'[1]AGA Storage'!$AH$39,'[1]AGA Storage'!$AJ$39,'[1]AGA Storage'!$AL$39)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$39,'[1]AGA Storage'!$BF$39,'[1]AGA Storage'!$BH$39)" +"AVERAGE('[1]AGA Storage'!$AZ$39,'[1]AGA Storage'!$BB$39,'[1]AGA Storage'!$BD$39,'[1]AGA Storage'!$BF$39,'[1]AGA Storage'!$H$39)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"L22+([2]STOR951!$E$25/7*6)+29+71+[1]STOR951!$E$25" +"(N22-L22)/27" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[96]STOR951!$D$13" +"[96]STOR951!$D$17" +"[96]STOR951!$D$21" +"[96]STOR951!$D$25" +"[96]STOR951!$G$13" +"[96]STOR951!$G$17" +"[96]STOR951!$G$21" +"[96]STOR951!$G$25" +"[96]STOR951!$E$13" +"[96]STOR951!$E$17" +"[96]STOR951!$E$21" +"[96]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$38,'[1]AGA Storage'!$N$38,'[1]AGA Storage'!$P$38)" +"AVERAGE('[1]AGA Storage'!$H$38,'[1]AGA Storage'!$J$38,'[1]AGA Storage'!$L$38,'[1]AGA Storage'!$N$38,'[1]AGA Storage'!$P$38)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$38,'[1]AGA Storage'!$AJ$38,'[1]AGA Storage'!$AL$38)" +"AVERAGE('[1]AGA Storage'!$AD$38,'[1]AGA Storage'!$AF$38,'[1]AGA Storage'!$AH$38,'[1]AGA Storage'!$AJ$38,'[1]AGA Storage'!$AL$38)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$38,'[1]AGA Storage'!$BF$38,'[1]AGA Storage'!$BH$38)" +"AVERAGE('[1]AGA Storage'!$AZ$38,'[1]AGA Storage'!$BB$38,'[1]AGA Storage'!$BD$38,'[1]AGA Storage'!$BF$38,'[1]AGA Storage'!$H$38)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"L22+([2]STOR951!$E$25/7*6)+29+[1]STOR951!$E$25" +"(N22-L22)/20" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$37,'[1]AGA Storage'!$N$37,'[1]AGA Storage'!$P$37)" +"AVERAGE('[1]AGA Storage'!$H$37,'[1]AGA Storage'!$J$37,'[1]AGA Storage'!$L$37,'[1]AGA Storage'!$N$37,'[1]AGA Storage'!$P$37)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$37,'[1]AGA Storage'!$AJ$37,'[1]AGA Storage'!$AL$37)" +"AVERAGE('[1]AGA Storage'!$AD$37,'[1]AGA Storage'!$AF$37,'[1]AGA Storage'!$AH$37,'[1]AGA Storage'!$AJ$37,'[1]AGA Storage'!$AL$37)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$37,'[1]AGA Storage'!$BF$37,'[1]AGA Storage'!$BH$37)" +"AVERAGE('[1]AGA Storage'!$AZ$37,'[1]AGA Storage'!$BB$37,'[1]AGA Storage'!$BD$37,'[1]AGA Storage'!$BF$37,'[1]AGA Storage'!$H$37)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"J22+([2]STOR951!$E$25/7*1)+72+67+77+78+([3]STOR951!$E$25/7*1)" +"L22+([3]STOR951!$E$25/7*6)+[1]STOR951!$E$25" +"(N22-L22)/13" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$41,'[1]AGA Storage'!$N$41,'[1]AGA Storage'!$P$41)" +"AVERAGE('[1]AGA Storage'!$H$41,'[1]AGA Storage'!$J$41,'[1]AGA Storage'!$L$41,'[1]AGA Storage'!$N$41,'[1]AGA Storage'!$P$41)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$41,'[1]AGA Storage'!$AJ$41,'[1]AGA Storage'!$AL$41)" +"AVERAGE('[1]AGA Storage'!$AD$41,'[1]AGA Storage'!$AF$41,'[1]AGA Storage'!$AH$41,'[1]AGA Storage'!$AJ$41,'[1]AGA Storage'!$AL$41)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$41,'[1]AGA Storage'!$BF$41,'[1]AGA Storage'!$BH$41)" +"AVERAGE('[1]AGA Storage'!$AZ$41,'[1]AGA Storage'!$BB$41,'[1]AGA Storage'!$BD$41,'[1]AGA Storage'!$BF$41,'[1]AGA Storage'!$H$41)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"L22+([2]STOR951!$E$25/7*6)+29+71+70+([3]STOR951!$E$25/7*4)" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"N22+[3]STOR951!$E$25/7*3+[1]STOR951!$E$25" +"(D62-N22)/10" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$40,'[1]AGA Storage'!$N$40,'[1]AGA Storage'!$P$40)" +"AVERAGE('[1]AGA Storage'!$H$40,'[1]AGA Storage'!$J$40,'[1]AGA Storage'!$L$40,'[1]AGA Storage'!$N$40,'[1]AGA Storage'!$P$40)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$40,'[1]AGA Storage'!$AJ$40,'[1]AGA Storage'!$AL$40)" +"AVERAGE('[1]AGA Storage'!$AD$40,'[1]AGA Storage'!$AF$40,'[1]AGA Storage'!$AH$40,'[1]AGA Storage'!$AJ$40,'[1]AGA Storage'!$AL$40)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$40,'[1]AGA Storage'!$BF$40,'[1]AGA Storage'!$BH$40)" +"AVERAGE('[1]AGA Storage'!$AZ$40,'[1]AGA Storage'!$BB$40,'[1]AGA Storage'!$BD$40,'[1]AGA Storage'!$BF$40,'[1]AGA Storage'!$H$40)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"L22+([2]STOR951!$E$25/7*6)+29+71+70+([1]STOR951!$E$25/7*4)" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"N22+[1]STOR951!$E$25/7*3" +"(D62-N22)/3" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[96]STOR951!$D$13" +"[96]STOR951!$D$17" +"[96]STOR951!$D$21" +"[96]STOR951!$D$25" +"[96]STOR951!$G$13" +"[96]STOR951!$G$17" +"[96]STOR951!$G$21" +"[96]STOR951!$G$25" +"[96]STOR951!$E$13" +"[96]STOR951!$E$17" +"[96]STOR951!$E$21" +"[96]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[97]STOR951!$D$13" +"[97]STOR951!$D$17" +"[97]STOR951!$D$21" +"[97]STOR951!$D$25" +"[97]STOR951!$G$13" +"[97]STOR951!$G$17" +"[97]STOR951!$G$21" +"[97]STOR951!$G$25" +"[97]STOR951!$E$13" +"[97]STOR951!$E$17" +"[97]STOR951!$E$21" +"[97]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$42,'[1]AGA Storage'!$N$42,'[1]AGA Storage'!$P$42)" +"AVERAGE('[1]AGA Storage'!$H$42,'[1]AGA Storage'!$J$42,'[1]AGA Storage'!$L$42,'[1]AGA Storage'!$N$42,'[1]AGA Storage'!$P$42)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$42,'[1]AGA Storage'!$AJ$42,'[1]AGA Storage'!$AL$42)" +"AVERAGE('[1]AGA Storage'!$AD$42,'[1]AGA Storage'!$AF$42,'[1]AGA Storage'!$AH$42,'[1]AGA Storage'!$AJ$42,'[1]AGA Storage'!$AL$42)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$42,'[1]AGA Storage'!$BF$42,'[1]AGA Storage'!$BH$42)" +"AVERAGE('[1]AGA Storage'!$AZ$42,'[1]AGA Storage'!$BB$42,'[1]AGA Storage'!$BD$42,'[1]AGA Storage'!$BF$42,'[1]AGA Storage'!$H$42)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"N22+[2]STOR951!$E$25/7*3-6+[1]STOR951!$E$25" +"(D62-N22)/17" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[96]STOR951!$D$13" +"[96]STOR951!$D$17" +"[96]STOR951!$D$21" +"[96]STOR951!$D$25" +"[96]STOR951!$G$13" +"[96]STOR951!$G$17" +"[96]STOR951!$G$21" +"[96]STOR951!$G$25" +"[96]STOR951!$E$13" +"[96]STOR951!$E$17" +"[96]STOR951!$E$21" +"[96]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[97]STOR951!$D$13" +"[97]STOR951!$D$17" +"[97]STOR951!$D$21" +"[97]STOR951!$D$25" +"[97]STOR951!$G$13" +"[97]STOR951!$G$17" +"[97]STOR951!$G$21" +"[97]STOR951!$G$25" +"[97]STOR951!$E$13" +"[97]STOR951!$E$17" +"[97]STOR951!$E$21" +"[97]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[98]STOR951!$D$13" +"[98]STOR951!$D$17" +"[98]STOR951!$D$21" +"[98]STOR951!$D$25" +"[98]STOR951!$G$13" +"[98]STOR951!$G$17" +"[98]STOR951!$G$21" +"[98]STOR951!$G$25" +"[98]STOR951!$E$13" +"[98]STOR951!$E$17" +"[98]STOR951!$E$21" +"[98]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[99]STOR951!$D$13" +"[99]STOR951!$D$17" +"[99]STOR951!$D$21" +"[99]STOR951!$D$25" +"[99]STOR951!$G$13" +"[99]STOR951!$G$17" +"[99]STOR951!$G$21" +"[99]STOR951!$G$25" +"[99]STOR951!$E$13" +"[99]STOR951!$E$17" +"[99]STOR951!$E$21" +"[99]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$43,'[1]AGA Storage'!$N$43,'[1]AGA Storage'!$P$43)" +"AVERAGE('[1]AGA Storage'!$H$43,'[1]AGA Storage'!$J$43,'[1]AGA Storage'!$L$43,'[1]AGA Storage'!$N$43,'[1]AGA Storage'!$P$43)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$43,'[1]AGA Storage'!$AJ$43,'[1]AGA Storage'!$AL$43)" +"AVERAGE('[1]AGA Storage'!$AD$43,'[1]AGA Storage'!$AF$43,'[1]AGA Storage'!$AH$43,'[1]AGA Storage'!$AJ$43,'[1]AGA Storage'!$AL$43)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$43,'[1]AGA Storage'!$BF$43,'[1]AGA Storage'!$BH$43)" +"AVERAGE('[1]AGA Storage'!$AZ$43,'[1]AGA Storage'!$BB$43,'[1]AGA Storage'!$BD$43,'[1]AGA Storage'!$BF$43,'[1]AGA Storage'!$H$43)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"N22+[2]STOR951!$E$25/7*3-6-94+[1]STOR951!$E$25" +"(D62-N22)/24" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[96]STOR951!$D$13" +"[96]STOR951!$D$17" +"[96]STOR951!$D$21" +"[96]STOR951!$D$25" +"[96]STOR951!$G$13" +"[96]STOR951!$G$17" +"[96]STOR951!$G$21" +"[96]STOR951!$G$25" +"[96]STOR951!$E$13" +"[96]STOR951!$E$17" +"[96]STOR951!$E$21" +"[96]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[97]STOR951!$D$13" +"[97]STOR951!$D$17" +"[97]STOR951!$D$21" +"[97]STOR951!$D$25" +"[97]STOR951!$G$13" +"[97]STOR951!$G$17" +"[97]STOR951!$G$21" +"[97]STOR951!$G$25" +"[97]STOR951!$E$13" +"[97]STOR951!$E$17" +"[97]STOR951!$E$21" +"[97]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[98]STOR951!$D$13" +"[98]STOR951!$D$17" +"[98]STOR951!$D$21" +"[98]STOR951!$D$25" +"[98]STOR951!$G$13" +"[98]STOR951!$G$17" +"[98]STOR951!$G$21" +"[98]STOR951!$G$25" +"[98]STOR951!$E$13" +"[98]STOR951!$E$17" +"[98]STOR951!$E$21" +"[98]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[99]STOR951!$D$13" +"[99]STOR951!$D$17" +"[99]STOR951!$D$21" +"[99]STOR951!$D$25" +"[99]STOR951!$G$13" +"[99]STOR951!$G$17" +"[99]STOR951!$G$21" +"[99]STOR951!$G$25" +"[99]STOR951!$E$13" +"[99]STOR951!$E$17" +"[99]STOR951!$E$21" +"[99]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[100]STOR951!$D$13" +"[100]STOR951!$D$17" +"[100]STOR951!$D$21" +"[100]STOR951!$D$25" +"[100]STOR951!$G$13" +"[100]STOR951!$G$17" +"[100]STOR951!$G$21" +"[100]STOR951!$G$25" +"[100]STOR951!$E$13" +"[100]STOR951!$E$17" +"[100]STOR951!$E$21" +"[100]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$44,'[1]AGA Storage'!$N$44,'[1]AGA Storage'!$P$44)" +"AVERAGE('[1]AGA Storage'!$H$44,'[1]AGA Storage'!$J$44,'[1]AGA Storage'!$L$44,'[1]AGA Storage'!$N$44,'[1]AGA Storage'!$P$44)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$44,'[1]AGA Storage'!$AJ$44,'[1]AGA Storage'!$AL$44)" +"AVERAGE('[1]AGA Storage'!$AD$44,'[1]AGA Storage'!$AF$44,'[1]AGA Storage'!$AH$44,'[1]AGA Storage'!$AJ$44,'[1]AGA Storage'!$AL$44)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$44,'[1]AGA Storage'!$BF$44,'[1]AGA Storage'!$BH$44)" +"AVERAGE('[1]AGA Storage'!$AZ$44,'[1]AGA Storage'!$BB$44,'[1]AGA Storage'!$BD$44,'[1]AGA Storage'!$BF$44,'[1]AGA Storage'!$H$44)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"N22+[2]STOR951!$E$25/7*3-6-94-146+[1]STOR951!$E$25/7*6" +"D62+[1]STOR951!$E$25/7*1" +"(F62-D62)/1" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[96]STOR951!$D$13" +"[96]STOR951!$D$17" +"[96]STOR951!$D$21" +"[96]STOR951!$D$25" +"[96]STOR951!$G$13" +"[96]STOR951!$G$17" +"[96]STOR951!$G$21" +"[96]STOR951!$G$25" +"[96]STOR951!$E$13" +"[96]STOR951!$E$17" +"[96]STOR951!$E$21" +"[96]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[97]STOR951!$D$13" +"[97]STOR951!$D$17" +"[97]STOR951!$D$21" +"[97]STOR951!$D$25" +"[97]STOR951!$G$13" +"[97]STOR951!$G$17" +"[97]STOR951!$G$21" +"[97]STOR951!$G$25" +"[97]STOR951!$E$13" +"[97]STOR951!$E$17" +"[97]STOR951!$E$21" +"[97]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[98]STOR951!$D$13" +"[98]STOR951!$D$17" +"[98]STOR951!$D$21" +"[98]STOR951!$D$25" +"[98]STOR951!$G$13" +"[98]STOR951!$G$17" +"[98]STOR951!$G$21" +"[98]STOR951!$G$25" +"[98]STOR951!$E$13" +"[98]STOR951!$E$17" +"[98]STOR951!$E$21" +"[98]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[99]STOR951!$D$13" +"[99]STOR951!$D$17" +"[99]STOR951!$D$21" +"[99]STOR951!$D$25" +"[99]STOR951!$G$13" +"[99]STOR951!$G$17" +"[99]STOR951!$G$21" +"[99]STOR951!$G$25" +"[99]STOR951!$E$13" +"[99]STOR951!$E$17" +"[99]STOR951!$E$21" +"[99]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[100]STOR951!$D$13" +"[100]STOR951!$D$17" +"[100]STOR951!$D$21" +"[100]STOR951!$D$25" +"[100]STOR951!$G$13" +"[100]STOR951!$G$17" +"[100]STOR951!$G$21" +"[100]STOR951!$G$25" +"[100]STOR951!$E$13" +"[100]STOR951!$E$17" +"[100]STOR951!$E$21" +"[100]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[101]STOR951!$D$13" +"[101]STOR951!$D$17" +"[101]STOR951!$D$21" +"[101]STOR951!$D$25" +"[101]STOR951!$G$13" +"[101]STOR951!$G$17" +"[101]STOR951!$G$21" +"[101]STOR951!$G$25" +"[101]STOR951!$E$13" +"[101]STOR951!$E$17" +"[101]STOR951!$E$21" +"[101]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$49,'[1]AGA Storage'!$N$49,'[1]AGA Storage'!$P$49)" +"AVERAGE('[1]AGA Storage'!$H$49,'[1]AGA Storage'!$J$49,'[1]AGA Storage'!$L$49,'[1]AGA Storage'!$N$49,'[1]AGA Storage'!$P$49)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$49,'[1]AGA Storage'!$AJ$49,'[1]AGA Storage'!$AL$49)" +"AVERAGE('[1]AGA Storage'!$AD$49,'[1]AGA Storage'!$AF$49,'[1]AGA Storage'!$AH$49,'[1]AGA Storage'!$AJ$49,'[1]AGA Storage'!$AL$49)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$49,'[1]AGA Storage'!$BF$49,'[1]AGA Storage'!$BH$49)" +"AVERAGE('[1]AGA Storage'!$AZ$49,'[1]AGA Storage'!$BB$49,'[1]AGA Storage'!$BD$49,'[1]AGA Storage'!$BF$49,'[1]AGA Storage'!$H$49)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"F62+[1]STOR951!$E$25/7*5" +"(H62-F62)/5" +"SUM(C9:E9)" +"[106]STOR951!$D$13" +"[106]STOR951!$D$17" +"[106]STOR951!$D$21" +"[106]STOR951!$D$25" +"G12-F12" +"[106]STOR951!$G$13" +"[106]STOR951!$G$17" +"[106]STOR951!$G$21" +"[106]STOR951!$G$25" +"[106]STOR951!$E$13" +"[106]STOR951!$E$17" +"[106]STOR951!$E$21" +"[106]STOR951!$E$25" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[96]STOR951!$D$13" +"[96]STOR951!$D$17" +"[96]STOR951!$D$21" +"[96]STOR951!$D$25" +"[96]STOR951!$G$13" +"[96]STOR951!$G$17" +"[96]STOR951!$G$21" +"[96]STOR951!$G$25" +"[96]STOR951!$E$13" +"[96]STOR951!$E$17" +"[96]STOR951!$E$21" +"[96]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[97]STOR951!$D$13" +"[97]STOR951!$D$17" +"[97]STOR951!$D$21" +"[97]STOR951!$D$25" +"[97]STOR951!$G$13" +"[97]STOR951!$G$17" +"[97]STOR951!$G$21" +"[97]STOR951!$G$25" +"[97]STOR951!$E$13" +"[97]STOR951!$E$17" +"[97]STOR951!$E$21" +"[97]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[98]STOR951!$D$13" +"[98]STOR951!$D$17" +"[98]STOR951!$D$21" +"[98]STOR951!$D$25" +"[98]STOR951!$G$13" +"[98]STOR951!$G$17" +"[98]STOR951!$G$21" +"[98]STOR951!$G$25" +"[98]STOR951!$E$13" +"[98]STOR951!$E$17" +"[98]STOR951!$E$21" +"[98]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[99]STOR951!$D$13" +"[99]STOR951!$D$17" +"[99]STOR951!$D$21" +"[99]STOR951!$D$25" +"[99]STOR951!$G$13" +"[99]STOR951!$G$17" +"[99]STOR951!$G$21" +"[99]STOR951!$G$25" +"[99]STOR951!$E$13" +"[99]STOR951!$E$17" +"[99]STOR951!$E$21" +"[99]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[100]STOR951!$D$13" +"[100]STOR951!$D$17" +"[100]STOR951!$D$21" +"[100]STOR951!$D$25" +"[100]STOR951!$G$13" +"[100]STOR951!$G$17" +"[100]STOR951!$G$21" +"[100]STOR951!$G$25" +"[100]STOR951!$E$13" +"[100]STOR951!$E$17" +"[100]STOR951!$E$21" +"[100]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[101]STOR951!$D$13" +"[101]STOR951!$D$17" +"[101]STOR951!$D$21" +"[101]STOR951!$D$25" +"[101]STOR951!$G$13" +"[101]STOR951!$G$17" +"[101]STOR951!$G$21" +"[101]STOR951!$G$25" +"[101]STOR951!$E$13" +"[101]STOR951!$E$17" +"[101]STOR951!$E$21" +"[101]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[102]STOR951!$D$13" +"[102]STOR951!$D$17" +"[102]STOR951!$D$21" +"[102]STOR951!$D$25" +"[102]STOR951!$G$13" +"[102]STOR951!$G$17" +"[102]STOR951!$G$21" +"[102]STOR951!$G$25" +"[102]STOR951!$E$13" +"[102]STOR951!$E$17" +"[102]STOR951!$E$21" +"[102]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[103]STOR951!$D$13" +"[103]STOR951!$D$17" +"[103]STOR951!$D$21" +"[103]STOR951!$D$25" +"[103]STOR951!$G$13" +"[103]STOR951!$G$17" +"[103]STOR951!$G$21" +"[103]STOR951!$G$25" +"[103]STOR951!$E$13" +"[103]STOR951!$E$17" +"[103]STOR951!$E$21" +"[103]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[104]STOR951!$D$13" +"[104]STOR951!$D$17" +"[104]STOR951!$D$21" +"[104]STOR951!$D$25" +"[104]STOR951!$G$13" +"[104]STOR951!$G$17" +"[104]STOR951!$G$21" +"[104]STOR951!$G$25" +"[104]STOR951!$E$13" +"[104]STOR951!$E$17" +"[104]STOR951!$E$21" +"[104]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[105]STOR951!$D$13" +"[105]STOR951!$D$17" +"[105]STOR951!$D$21" +"[105]STOR951!$D$25" +"[105]STOR951!$G$13" +"[105]STOR951!$G$17" +"[105]STOR951!$G$21" +"[105]STOR951!$G$25" +"[105]STOR951!$E$13" +"[105]STOR951!$E$17" +"[105]STOR951!$E$21" +"[105]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$50,'[1]AGA Storage'!$N$50,'[1]AGA Storage'!$P$50)" +"AVERAGE('[1]AGA Storage'!$H$50,'[1]AGA Storage'!$J$50,'[1]AGA Storage'!$L$50,'[1]AGA Storage'!$N$50,'[1]AGA Storage'!$P$50)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$50,'[1]AGA Storage'!$AJ$50,'[1]AGA Storage'!$AL$50)" +"AVERAGE('[1]AGA Storage'!$AD$50,'[1]AGA Storage'!$AF$50,'[1]AGA Storage'!$AH$50,'[1]AGA Storage'!$AJ$50,'[1]AGA Storage'!$AL$50)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$50,'[1]AGA Storage'!$BF$50,'[1]AGA Storage'!$BH$50)" +"AVERAGE('[1]AGA Storage'!$AZ$50,'[1]AGA Storage'!$BB$50,'[1]AGA Storage'!$BD$50,'[1]AGA Storage'!$BF$50,'[1]AGA Storage'!$H$50)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"F62+[2]STOR951!$E$25/7*5+[1]STOR951!$E$25" +"(H62-F62)/12" +"SUM(C9:E9)" +"[106]STOR951!$D$13" +"[106]STOR951!$D$17" +"[106]STOR951!$D$21" +"[106]STOR951!$D$25" +"G12-F12" +"[106]STOR951!$G$13" +"[106]STOR951!$G$17" +"[106]STOR951!$G$21" +"[106]STOR951!$G$25" +"[106]STOR951!$E$13" +"[106]STOR951!$E$17" +"[106]STOR951!$E$21" +"[106]STOR951!$E$25" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[107]STOR951!$D$13" +"[107]STOR951!$D$17" +"[107]STOR951!$D$21" +"[107]STOR951!$D$25" +"[107]STOR951!$G$13" +"[107]STOR951!$G$17" +"[107]STOR951!$G$21" +"[107]STOR951!$G$25" +"[107]STOR951!$E$13" +"[107]STOR951!$E$17" +"[107]STOR951!$E$21" +"[107]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[96]STOR951!$D$13" +"[96]STOR951!$D$17" +"[96]STOR951!$D$21" +"[96]STOR951!$D$25" +"[96]STOR951!$G$13" +"[96]STOR951!$G$17" +"[96]STOR951!$G$21" +"[96]STOR951!$G$25" +"[96]STOR951!$E$13" +"[96]STOR951!$E$17" +"[96]STOR951!$E$21" +"[96]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[97]STOR951!$D$13" +"[97]STOR951!$D$17" +"[97]STOR951!$D$21" +"[97]STOR951!$D$25" +"[97]STOR951!$G$13" +"[97]STOR951!$G$17" +"[97]STOR951!$G$21" +"[97]STOR951!$G$25" +"[97]STOR951!$E$13" +"[97]STOR951!$E$17" +"[97]STOR951!$E$21" +"[97]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[98]STOR951!$D$13" +"[98]STOR951!$D$17" +"[98]STOR951!$D$21" +"[98]STOR951!$D$25" +"[98]STOR951!$G$13" +"[98]STOR951!$G$17" +"[98]STOR951!$G$21" +"[98]STOR951!$G$25" +"[98]STOR951!$E$13" +"[98]STOR951!$E$17" +"[98]STOR951!$E$21" +"[98]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[99]STOR951!$D$13" +"[99]STOR951!$D$17" +"[99]STOR951!$D$21" +"[99]STOR951!$D$25" +"[99]STOR951!$G$13" +"[99]STOR951!$G$17" +"[99]STOR951!$G$21" +"[99]STOR951!$G$25" +"[99]STOR951!$E$13" +"[99]STOR951!$E$17" +"[99]STOR951!$E$21" +"[99]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[100]STOR951!$D$13" +"[100]STOR951!$D$17" +"[100]STOR951!$D$21" +"[100]STOR951!$D$25" +"[100]STOR951!$G$13" +"[100]STOR951!$G$17" +"[100]STOR951!$G$21" +"[100]STOR951!$G$25" +"[100]STOR951!$E$13" +"[100]STOR951!$E$17" +"[100]STOR951!$E$21" +"[100]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[101]STOR951!$D$13" +"[101]STOR951!$D$17" +"[101]STOR951!$D$21" +"[101]STOR951!$D$25" +"[101]STOR951!$G$13" +"[101]STOR951!$G$17" +"[101]STOR951!$G$21" +"[101]STOR951!$G$25" +"[101]STOR951!$E$13" +"[101]STOR951!$E$17" +"[101]STOR951!$E$21" +"[101]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[102]STOR951!$D$13" +"[102]STOR951!$D$17" +"[102]STOR951!$D$21" +"[102]STOR951!$D$25" +"[102]STOR951!$G$13" +"[102]STOR951!$G$17" +"[102]STOR951!$G$21" +"[102]STOR951!$G$25" +"[102]STOR951!$E$13" +"[102]STOR951!$E$17" +"[102]STOR951!$E$21" +"[102]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[103]STOR951!$D$13" +"[103]STOR951!$D$17" +"[103]STOR951!$D$21" +"[103]STOR951!$D$25" +"[103]STOR951!$G$13" +"[103]STOR951!$G$17" +"[103]STOR951!$G$21" +"[103]STOR951!$G$25" +"[103]STOR951!$E$13" +"[103]STOR951!$E$17" +"[103]STOR951!$E$21" +"[103]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[104]STOR951!$D$13" +"[104]STOR951!$D$17" +"[104]STOR951!$D$21" +"[104]STOR951!$D$25" +"[104]STOR951!$G$13" +"[104]STOR951!$G$17" +"[104]STOR951!$G$21" +"[104]STOR951!$G$25" +"[104]STOR951!$E$13" +"[104]STOR951!$E$17" +"[104]STOR951!$E$21" +"[104]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[105]STOR951!$D$13" +"[105]STOR951!$D$17" +"[105]STOR951!$D$21" +"[105]STOR951!$D$25" +"[105]STOR951!$G$13" +"[105]STOR951!$G$17" +"[105]STOR951!$G$21" +"[105]STOR951!$G$25" +"[105]STOR951!$E$13" +"[105]STOR951!$E$17" +"[105]STOR951!$E$21" +"[105]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$51,'[1]AGA Storage'!$N$51,'[1]AGA Storage'!$P$51)" +"AVERAGE('[1]AGA Storage'!$H$51,'[1]AGA Storage'!$J$51,'[1]AGA Storage'!$L$51,'[1]AGA Storage'!$N$51,'[1]AGA Storage'!$P$51)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$51,'[1]AGA Storage'!$AJ$51,'[1]AGA Storage'!$AL$51)" +"AVERAGE('[1]AGA Storage'!$AD$51,'[1]AGA Storage'!$AF$51,'[1]AGA Storage'!$AH$51,'[1]AGA Storage'!$AJ$51,'[1]AGA Storage'!$AL$51)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$51,'[1]AGA Storage'!$BF$51,'[1]AGA Storage'!$BH$51)" +"AVERAGE('[1]AGA Storage'!$AZ$51,'[1]AGA Storage'!$BB$51,'[1]AGA Storage'!$BD$51,'[1]AGA Storage'!$BF$51,'[1]AGA Storage'!$H$51)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"F62+[2]STOR951!$E$25/7*5-103+[1]STOR951!$E$25" +"(H62-F62)/19" +"SUM(C9:E9)" +"[106]STOR951!$D$13" +"[106]STOR951!$D$17" +"[106]STOR951!$D$21" +"[106]STOR951!$D$25" +"G12-F12" +"[106]STOR951!$G$13" +"[106]STOR951!$G$17" +"[106]STOR951!$G$21" +"[106]STOR951!$G$25" +"[106]STOR951!$E$13" +"[106]STOR951!$E$17" +"[106]STOR951!$E$21" +"[106]STOR951!$E$25" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[107]STOR951!$D$13" +"[107]STOR951!$D$17" +"[107]STOR951!$D$21" +"[107]STOR951!$D$25" +"[107]STOR951!$G$13" +"[107]STOR951!$G$17" +"[107]STOR951!$G$21" +"[107]STOR951!$G$25" +"[107]STOR951!$E$13" +"[107]STOR951!$E$17" +"[107]STOR951!$E$21" +"[107]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[108]STOR951!$D$13" +"[108]STOR951!$D$17" +"[108]STOR951!$D$21" +"[108]STOR951!$D$25" +"[108]STOR951!$G$13" +"[108]STOR951!$G$17" +"[108]STOR951!$G$21" +"[108]STOR951!$G$25" +"[108]STOR951!$E$13" +"[108]STOR951!$E$17" +"[108]STOR951!$E$21" +"[108]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[96]STOR951!$D$13" +"[96]STOR951!$D$17" +"[96]STOR951!$D$21" +"[96]STOR951!$D$25" +"[96]STOR951!$G$13" +"[96]STOR951!$G$17" +"[96]STOR951!$G$21" +"[96]STOR951!$G$25" +"[96]STOR951!$E$13" +"[96]STOR951!$E$17" +"[96]STOR951!$E$21" +"[96]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[97]STOR951!$D$13" +"[97]STOR951!$D$17" +"[97]STOR951!$D$21" +"[97]STOR951!$D$25" +"[97]STOR951!$G$13" +"[97]STOR951!$G$17" +"[97]STOR951!$G$21" +"[97]STOR951!$G$25" +"[97]STOR951!$E$13" +"[97]STOR951!$E$17" +"[97]STOR951!$E$21" +"[97]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[98]STOR951!$D$13" +"[98]STOR951!$D$17" +"[98]STOR951!$D$21" +"[98]STOR951!$D$25" +"[98]STOR951!$G$13" +"[98]STOR951!$G$17" +"[98]STOR951!$G$21" +"[98]STOR951!$G$25" +"[98]STOR951!$E$13" +"[98]STOR951!$E$17" +"[98]STOR951!$E$21" +"[98]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[99]STOR951!$D$13" +"[99]STOR951!$D$17" +"[99]STOR951!$D$21" +"[99]STOR951!$D$25" +"[99]STOR951!$G$13" +"[99]STOR951!$G$17" +"[99]STOR951!$G$21" +"[99]STOR951!$G$25" +"[99]STOR951!$E$13" +"[99]STOR951!$E$17" +"[99]STOR951!$E$21" +"[99]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[100]STOR951!$D$13" +"[100]STOR951!$D$17" +"[100]STOR951!$D$21" +"[100]STOR951!$D$25" +"[100]STOR951!$G$13" +"[100]STOR951!$G$17" +"[100]STOR951!$G$21" +"[100]STOR951!$G$25" +"[100]STOR951!$E$13" +"[100]STOR951!$E$17" +"[100]STOR951!$E$21" +"[100]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[101]STOR951!$D$13" +"[101]STOR951!$D$17" +"[101]STOR951!$D$21" +"[101]STOR951!$D$25" +"[101]STOR951!$G$13" +"[101]STOR951!$G$17" +"[101]STOR951!$G$21" +"[101]STOR951!$G$25" +"[101]STOR951!$E$13" +"[101]STOR951!$E$17" +"[101]STOR951!$E$21" +"[101]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[102]STOR951!$D$13" +"[102]STOR951!$D$17" +"[102]STOR951!$D$21" +"[102]STOR951!$D$25" +"[102]STOR951!$G$13" +"[102]STOR951!$G$17" +"[102]STOR951!$G$21" +"[102]STOR951!$G$25" +"[102]STOR951!$E$13" +"[102]STOR951!$E$17" +"[102]STOR951!$E$21" +"[102]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[103]STOR951!$D$13" +"[103]STOR951!$D$17" +"[103]STOR951!$D$21" +"[103]STOR951!$D$25" +"[103]STOR951!$G$13" +"[103]STOR951!$G$17" +"[103]STOR951!$G$21" +"[103]STOR951!$G$25" +"[103]STOR951!$E$13" +"[103]STOR951!$E$17" +"[103]STOR951!$E$21" +"[103]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[104]STOR951!$D$13" +"[104]STOR951!$D$17" +"[104]STOR951!$D$21" +"[104]STOR951!$D$25" +"[104]STOR951!$G$13" +"[104]STOR951!$G$17" +"[104]STOR951!$G$21" +"[104]STOR951!$G$25" +"[104]STOR951!$E$13" +"[104]STOR951!$E$17" +"[104]STOR951!$E$21" +"[104]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[105]STOR951!$D$13" +"[105]STOR951!$D$17" +"[105]STOR951!$D$21" +"[105]STOR951!$D$25" +"[105]STOR951!$G$13" +"[105]STOR951!$G$17" +"[105]STOR951!$G$21" +"[105]STOR951!$G$25" +"[105]STOR951!$E$13" +"[105]STOR951!$E$17" +"[105]STOR951!$E$21" +"[105]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"IF(I3>0,""BUY"",""SELL"")" +"IF(M3=""Bammel"",0,I3)" +"IF(B3=""Hannon"",I3,0)" +"SUM(I3:I676)" +"SUM(I3:I685)" +"SUM(I677:I685)" +"SUM(I688:I1182)" +"SUM(I688:I1186)" +"SUM(I1183:I1186)" +"SUM(I1189:I1459)" +"SUM(I1189:I1461)" +"SUM(I1460:I1461)" +"SUM(I1464:I1499)" +"SUM(I1464:I1502)" +"SUM(I1500:I1502)" +"SUM(I1505:I1543)" +"SUM(I1505:I1548)" +"SUM(I1544:I1548)" +"SUM(I1551:I1592)" +"SUM(I1587:I1592)" +"SUM(I1595:I1627)" +"SUM(I1595:I1631)" +"SUM(I1634:I1668)" +"SUM(I1671:I1672)" +"SUM(I1673:I1710)" +"SUM(I1671:I1710)" +"SUM(I1713:I1749)" +"SUM(I1754:I1764)" +"SUM(I1754:I1765)" +"SUM(I1765)" +"SUM(I1768:I1781)" +"SUM(I1768:I1786)" +"SUM(I1789:I1798)" +"SUM(I1789:I1804)" +"SUM(I1807:I1814)" +"SUM(I1807:I1817)" +"SUM(I1820:I1826)" +"SUM(I1820:I1827)" +"SUM(I1830:I1837)" +"SUM(I1842:I1850)" +"SUM(I1853)" +"SUM(I1853:I1862)" +"IF(M1891=""Bammel"",0,I1894)" +"IF(B1894=""Hannon"",I1894,0)" +"SUM(I1907:I1911)" +"SUM(I1907:I1911)" +"SUM(I1914:I1920)" +"SUM(I1930:I1933)" +"IF(I2004>0,""BUY"",""SELL"")" +"IF(I2006>0,""BUY"",""SELL"")" +"SUM(I2035:I2040)" +"SUM(I2070:I2072)" +"IF(M2082=""Bammel"",0,#REF!)" +"SUM(I2082:I2084)" +"SUM(I2140:I2141)" +"SUM(I2148)" +"SUM(I2198:I2201)" +"SUM(I2202:I2222)" +"SUM(I2198:I2222)" +"SUM(M2222,M2201)" +"SUM(I2230:I2248)" +"SUM(I2226:I2248)" +"SUM(M2248,M2229)" +"SUM(I2252:I2254)" +"SUM(I2255:I2271)" +"SUM(I2252:I2271)" +"SUM(M2271,M2254)" +"SUM(I2275:I2276)" +"SUM(I2277:I2283)" +"SUM(I2275:I2283)" +"SUM(I2299:I2306)" +"SUM(I2345)" +"SUM(I2394:I2399)" +"SUM(I2443:I2443)" +"NOW()" +"FV5*FU5" +"340000*31" +"330000*30" +"(320000*I3)-(130000*10)" +"(305000*J3)-(115000*30)" +"260000*K3" +"245000*N3" +"230000*O3" +"G6/G$3" +"'[1]BAM-3RD'!BI9-F10" +"'[1]BAM-3RD'!BI10-'[1]BAM-3RD'!BI9" +"'[1]BAM-3RD'!BI11-'[1]BAM-3RD'!BI10" +"'[1]BAM-3RD'!BI12-'[1]BAM-3RD'!BI11" +"'[1]BAM-3RD'!BI13-'[1]BAM-3RD'!BI12" +"'[1]BAM-3RD'!BI14-'[1]BAM-3RD'!BI13" +"'[1]BAM-3RD'!BI15-'[1]BAM-3RD'!BI14" +"'[1]BAM-3RD'!BI16-'[1]BAM-3RD'!BI15" +"'[1]BAM-3RD'!BI17-'[1]BAM-3RD'!BI16" +"'[1]BAM-3RD'!BI18-'[1]BAM-3RD'!BI17" +"'[1]BAM-3RD'!BI19-'[1]BAM-3RD'!BI18" +"'[1]BAM-3RD'!BI20-'[1]BAM-3RD'!BI19" +"'[1]BAM-3RD'!BI21-'[1]BAM-3RD'!BI20" +"'[1]BAM-3RD'!BI22-'[1]BAM-3RD'!BI21" +"'[1]BAM-3RD'!BI23-'[1]BAM-3RD'!BI22" +"'[1]BAM-3RD'!BI24-'[1]BAM-3RD'!BI23" +"'[1]BAM-3RD'!BI25-'[1]BAM-3RD'!BI24" +"'[1]BAM-3RD'!BI26-'[1]BAM-3RD'!BI25" +"'[1]BAM-3RD'!BI27-'[1]BAM-3RD'!BI26" +"'[1]BAM-3RD'!BI28-'[1]BAM-3RD'!BI27" +"'[1]BAM-3RD'!BI29-'[1]BAM-3RD'!BI28" +"'[1]BAM-3RD'!BI30-'[1]BAM-3RD'!BI29" +"'[1]BAM-3RD'!BI31-'[1]BAM-3RD'!BI30" +"'[1]BAM-3RD'!$BK10-'[1]BAM-3RD'!$BK9" +"'[1]BAM-3RD'!$BK11-'[1]BAM-3RD'!$BK10" +"'[1]BAM-3RD'!$BK12-'[1]BAM-3RD'!$BK11" +"'[1]BAM-3RD'!$BK13-'[1]BAM-3RD'!$BK12" +"'[1]BAM-3RD'!$BK14-'[1]BAM-3RD'!$BK13" +"'[1]BAM-3RD'!$BK15-'[1]BAM-3RD'!$BK14" +"'[1]BAM-3RD'!$BK16-'[1]BAM-3RD'!$BK15" +"'[1]BAM-3RD'!$BK17-'[1]BAM-3RD'!$BK16" +"'[1]BAM-3RD'!$BK18-'[1]BAM-3RD'!$BK17" +"'[1]BAM-3RD'!$BK19-'[1]BAM-3RD'!$BK18" +"'[1]BAM-3RD'!$BK20-'[1]BAM-3RD'!$BK19" +"'[1]BAM-3RD'!$BK21-'[1]BAM-3RD'!$BK20" +"'[1]BAM-3RD'!$BK22-'[1]BAM-3RD'!$BK21" +"'[1]BAM-3RD'!$BK23-'[1]BAM-3RD'!$BK22" +"'[1]BAM-3RD'!$BK24-'[1]BAM-3RD'!$BK23" +"'[1]BAM-3RD'!$BK25-'[1]BAM-3RD'!$BK24" +"'[1]BAM-3RD'!$BK26-'[1]BAM-3RD'!$BK25" +"'[1]BAM-3RD'!$BK27-'[1]BAM-3RD'!$BK26" +"'[1]BAM-3RD'!$BK28-'[1]BAM-3RD'!$BK27" +"'[1]BAM-3RD'!$BK29-'[1]BAM-3RD'!$BK28" +"'[1]BAM-3RD'!$BK30-'[1]BAM-3RD'!$BK29" +"'[1]BAM-3RD'!$BK31-'[1]BAM-3RD'!$BK30" +"'[1]BAM-3RD'!$BK32-'[1]BAM-3RD'!$BK31" +"'[1]BAM-3RD'!$BK33-'[1]BAM-3RD'!$BK32" +"'[1]BAM-3RD'!$BK34-'[1]BAM-3RD'!$BK33" +"'[1]BAM-3RD'!$BK35-'[1]BAM-3RD'!$BK34" +"'[1]BAM-3RD'!$BK36-'[1]BAM-3RD'!$BK35" +"'[1]BAM-3RD'!$BK37-'[1]BAM-3RD'!$BK36" +"'[1]BAM-3RD'!$BK38-'[1]BAM-3RD'!$BK37" +"'[1]BAM-3RD'!$BK39-'[1]BAM-3RD'!$BK38" +"'[1]BAM-3RD'!$BK40-'[1]BAM-3RD'!$BK39" +"'[1]BAM-3RD'!$BK41-'[1]BAM-3RD'!$BK40" +"'[1]BAM-3RD'!$BK42-'[1]BAM-3RD'!$BK41" +"'[1]BAM-3RD'!$BK43-'[1]BAM-3RD'!$BK42" +"'[1]BAM-3RD'!$BK44-'[1]BAM-3RD'!$BK43" +"'[1]BAM-3RD'!$BK45-'[1]BAM-3RD'!$BK44" +"'[1]BAM-3RD'!$BK46-'[1]BAM-3RD'!$BK45" +"'[1]BAM-3RD'!$BK47-'[1]BAM-3RD'!$BK46" +"'[1]BAM-3RD'!$BK48-'[1]BAM-3RD'!$BK47" +"'[1]BAM-3RD'!$BK49-'[1]BAM-3RD'!$BK48" +"'[1]BAM-3RD'!$BK50-'[1]BAM-3RD'!$BK49" +"'[1]BAM-3RD'!$BK51-'[1]BAM-3RD'!$BK50" +"'[1]BAM-3RD'!$BK52-'[1]BAM-3RD'!$BK51" +"'[1]BAM-3RD'!$BK53-'[1]BAM-3RD'!$BK52" +"'[1]BAM-3RD'!$BK54-'[1]BAM-3RD'!$BK53" +"'[1]BAM-3RD'!$BK55-'[1]BAM-3RD'!$BK54" +"'[1]BAM-3RD'!$BK56-'[1]BAM-3RD'!$BK55" +"'[1]BAM-3RD'!$BK57-'[1]BAM-3RD'!$BK56" +"'[1]BAM-3RD'!$BK58-'[1]BAM-3RD'!$BK57" +"'[1]BAM-3RD'!$BK59-'[1]BAM-3RD'!$BK58" +"'[1]BAM-3RD'!$BK60-'[1]BAM-3RD'!$BK59" +"'[1]BAM-3RD'!$BK61-'[1]BAM-3RD'!$BK60" +"'[1]BAM-3RD'!$BK62-'[1]BAM-3RD'!$BK61" +"'[1]BAM-3RD'!$BK63-'[1]BAM-3RD'!$BK62" +"'[1]BAM-3RD'!$BK64-'[1]BAM-3RD'!$BK63" +"'[1]BAM-3RD'!$BK65-'[1]BAM-3RD'!$BK64" +"'[1]BAM-3RD'!$BK66-'[1]BAM-3RD'!$BK65" +"'[1]BAM-3RD'!$BK67-'[1]BAM-3RD'!$BK66" +"'[1]BAM-3RD'!$BK68-'[1]BAM-3RD'!$BK67" +"'[1]BAM-3RD'!$BK69-'[1]BAM-3RD'!$BK68" +"'[1]BAM-3RD'!$BK70-'[1]BAM-3RD'!$BK69" +"'[1]BAM-3RD'!$BK71-'[1]BAM-3RD'!$BK70" +"'[1]BAM-3RD'!$BK72-'[1]BAM-3RD'!$BK71" +"'[1]BAM-3RD'!$BK73-'[1]BAM-3RD'!$BK72" +"'[1]BAM-3RD'!$BK74-'[1]BAM-3RD'!$BK73" +"'[1]BAM-3RD'!$BK75-'[1]BAM-3RD'!$BK74" +"'[1]BAM-3RD'!$BK76-'[1]BAM-3RD'!$BK75" +"'[1]BAM-3RD'!$BK77-'[1]BAM-3RD'!$BK76" +"'[1]BAM-3RD'!$BK78-'[1]BAM-3RD'!$BK77" +"'[1]BAM-3RD'!$BK79-'[1]BAM-3RD'!$BK78" +"'[1]BAM-3RD'!$BK80-'[1]BAM-3RD'!$BK79" +"'[1]BAM-3RD'!$BK81-'[1]BAM-3RD'!$BK80" +"'[1]BAM-3RD'!$BK82-'[1]BAM-3RD'!$BK81" +"'[1]BAM-3RD'!$BK83-'[1]BAM-3RD'!$BK82" +"'[1]BAM-3RD'!$BK84-'[1]BAM-3RD'!$BK83" +"'[1]BAM-3RD'!$BK85-'[1]BAM-3RD'!$BK84" +"'[1]BAM-3RD'!$BK86-'[1]BAM-3RD'!$BK85" +"'[1]BAM-3RD'!$BK87-'[1]BAM-3RD'!$BK86" +"'[1]BAM-3RD'!$BK88-'[1]BAM-3RD'!$BK87" +"'[1]BAM-3RD'!$BK89-'[1]BAM-3RD'!$BK88" +"'[1]BAM-3RD'!$BK90-'[1]BAM-3RD'!$BK89" +"'[1]BAM-3RD'!$BK91-'[1]BAM-3RD'!$BK90" +"'[1]BAM-3RD'!$BK92-'[1]BAM-3RD'!$BK91" +"'[1]BAM-3RD'!$BK93-'[1]BAM-3RD'!$BK92" +"'[1]BAM-3RD'!$BK94-'[1]BAM-3RD'!$BK93" +"'[1]BAM-3RD'!$BK95-'[1]BAM-3RD'!$BK94" +"'[1]BAM-3RD'!$BK96-'[1]BAM-3RD'!$BK95" +"'[1]BAM-3RD'!$BK97-'[1]BAM-3RD'!$BK96" +"'[1]BAM-3RD'!$BK98-'[1]BAM-3RD'!$BK97" +"'[1]BAM-3RD'!$BK99-'[1]BAM-3RD'!$BK98" +"'[1]BAM-3RD'!$BK100-'[1]BAM-3RD'!$BK99" +"'[1]BAM-3RD'!$BK101-'[1]BAM-3RD'!$BK100" +"'[1]BAM-3RD'!$BK102-'[1]BAM-3RD'!$BK101" +"'[1]BAM-3RD'!$BK103-'[1]BAM-3RD'!$BK102" +"'[1]BAM-3RD'!$BK104-'[1]BAM-3RD'!$BK103" +"'[1]BAM-3RD'!$BK105-'[1]BAM-3RD'!$BK104" +"'[1]BAM-3RD'!$BK106-'[1]BAM-3RD'!$BK105" +"'[1]BAM-3RD'!$BK107-'[1]BAM-3RD'!$BK106" +"'[1]BAM-3RD'!$BK108-'[1]BAM-3RD'!$BK107" +"'[1]BAM-3RD'!$BK109-'[1]BAM-3RD'!$BK108" +"'[1]BAM-3RD'!$BK110-'[1]BAM-3RD'!$BK109" +"'[1]BAM-3RD'!$BK111-'[1]BAM-3RD'!$BK110" +"'[1]BAM-3RD'!$BK112-'[1]BAM-3RD'!$BK111" +"'[1]BAM-3RD'!$BK113-'[1]BAM-3RD'!$BK112" +"'[1]BAM-3RD'!$BK114-'[1]BAM-3RD'!$BK113" +"'[1]BAM-3RD'!$BK115-'[1]BAM-3RD'!$BK114" +"'[1]BAM-3RD'!$BK116-'[1]BAM-3RD'!$BK115" +"'[1]BAM-3RD'!$BK117-'[1]BAM-3RD'!$BK116" +"'[1]BAM-3RD'!$BK118-'[1]BAM-3RD'!$BK117" +"'[1]BAM-3RD'!$BK119-'[1]BAM-3RD'!$BK118" +"'[1]BAM-3RD'!$BK120-'[1]BAM-3RD'!$BK119" +"'[1]BAM-3RD'!$BK121-'[1]BAM-3RD'!$BK120" +"'[1]BAM-3RD'!$BK122-'[1]BAM-3RD'!$BK121" +"'[1]BAM-3RD'!$BK123-'[1]BAM-3RD'!$BK122" +"'[1]BAM-3RD'!$BK124-'[1]BAM-3RD'!$BK123" +"'[1]BAM-3RD'!$BK125-'[1]BAM-3RD'!$BK124" +"'[1]BAM-3RD'!$BK126-'[1]BAM-3RD'!$BK125" +"'[1]BAM-3RD'!$BK127-'[1]BAM-3RD'!$BK126" +"'[1]BAM-3RD'!$BK128-'[1]BAM-3RD'!$BK127" +"'[1]BAM-3RD'!$BK129-'[1]BAM-3RD'!$BK128" +"'[1]BAM-3RD'!$BK130-'[1]BAM-3RD'!$BK129" +"'[1]BAM-3RD'!$BK131-'[1]BAM-3RD'!$BK130" +"'[1]BAM-3RD'!$BK132-'[1]BAM-3RD'!$BK131" +"'[1]BAM-3RD'!$BK133-'[1]BAM-3RD'!$BK132" +"'[1]BAM-3RD'!$BK134-'[1]BAM-3RD'!$BK133" +"'[1]BAM-3RD'!$BK135-'[1]BAM-3RD'!$BK134" +"'[1]BAM-3RD'!$BK136-'[1]BAM-3RD'!$BK135" +"'[1]BAM-3RD'!$BK137-'[1]BAM-3RD'!$BK136" +"'[1]BAM-3RD'!$BK138-'[1]BAM-3RD'!$BK137" +"'[1]BAM-3RD'!$BK139-'[1]BAM-3RD'!$BK138" +"'[1]BAM-3RD'!$BK140-'[1]BAM-3RD'!$BK139" +"'[1]BAM-3RD'!$BK141-'[1]BAM-3RD'!$BK140" +"SUM(AN10:FD10)" +"-50000*31" +"-50000*30" +"#REF!*-1" +"FW13+#REF!" +"SUM(FU15:GG15)" +"'[2]BAM-EGS'!Z44-G6+G10-G13" +"'[2]BAM-EGS'!$B$47" +"'[2]BAM-EGS'!C44-AO6+AO10-AO13" +"IF('[2]BAM-EGS'!Z45="""",0,'[2]BAM-EGS'!Z45-G6+G10-G16)" +"IF('[2]BAM-EGS'!C45="""",0,'[2]BAM-EGS'!C45-AO6+AO10-AO16)" +"IF('[2]BAM-EGS'!Z45="""",0,G6-G10-G13+G16+G17)" +"IF('[2]BAM-EGS'!AA45="""",0,H6-H10+H16+H17)" +"IF('[2]BAM-EGS'!C45="""",0,AO6-AO10+AO16+AO17)" +"IF('[2]BAM-EGS'!AB45="""",I6-I10+I13+I16+I17,0)" +"IF('[2]BAM-EGS'!C45="""",AO6-AO10+AO13+AO16+AO17,0)" +"'[2]BAM-EGS'!AK11" +"IF('[3]BAM-EGS'!Z45="""",0,'[3]BAM-EGS'!Z45)" +"(6000000+'[2]BAM-EGS'!$AM$9-750000)*-1" +"IF('[3]BAM-EGS'!B45="""",0,'[3]BAM-EGS'!B45)" +"IF('[3]BAM-EGS'!Z45="""",'[3]BAM-EGS'!Z44,0)" +"IF('[3]BAM-EGS'!B45="""",'[3]BAM-EGS'!B44,0)" +"'[3]BAM-EGS'!AK11" +"'[2]BAM-EGS'!$Y$46" +"SUM(G20:G24)" +"SUM(J20:J20)+SUM(J21:J24)" +"SUM(BW22,BW25)" +"SUM(AR27:FP27)" +"[4]Sheet1!$I$2223" +"[4]Sheet1!$I$2249" +"[4]Sheet1!$I$2272" +"[4]Sheet1!$I$2284" +"[4]Sheet1!$I$2295" +"[4]Sheet1!$I$2307" +"[4]Sheet1!$I$2319" +"[4]Sheet1!$I$2331" +"[4]Sheet1!$I$2343" +"[4]Sheet1!$I$2354" +"[4]Sheet1!$I$2363" +"[4]Sheet1!$I$2373" +"[4]Sheet1!$I$2383" +"[4]Sheet1!$I$2392" +"[4]Sheet1!$I$2400" +"[4]Sheet1!$I$2404" +"[4]Sheet1!$I$2408" +"[4]Sheet1!$I$2413" +"[4]Sheet1!$I$2417" +"[4]Sheet1!$I$2421" +"[4]Sheet1!$I$2425" +"[4]Sheet1!$I$2429" +"[4]Sheet1!$I$2432" +"[4]Sheet1!$I$2435" +"[4]Sheet1!$I$2438" +"[4]Sheet1!$I$2441" +"[4]Sheet1!$I$2444" +"[4]Sheet1!$I$2447" +"[4]Sheet1!$I$2451" +"[4]Sheet1!$I$2455" +"[4]Sheet1!$I$2459" +"[4]Sheet1!$I$2463" +"[4]Sheet1!$I$2467" +"[4]Sheet1!$I$2470" +"[4]Sheet1!$I$2473" +"[4]Sheet1!$I$2476" +"[4]Sheet1!$I$2479" +"[4]Sheet1!$I$2482" +"[4]Sheet1!$I$2485" +"[4]Sheet1!$I$2488" +"[4]Sheet1!$I$2491" +"[4]Sheet1!$I$2494" +"[4]Sheet1!$I$2497" +"[4]Sheet1!$I$2500" +"[4]Sheet1!$I$2503" +"[4]Sheet1!$I$2506" +"AK8038" +"AK8539" +"AK8814" +"AK8855" +"AK8901" +"AK8945" +"AK8984" +"AK9021" +"AK9063" +"AK9104" +"AK9118" +"AK9139" +"AK9157" +"AK9170" +"AK9180" +"AK9190" +"AK9203" +"AK9215" +"AK9227" +"AK9237" +"AK9247" +"AK9257" +"AK9264" +"AK9273" +"AK9280" +"AK9286" +"AK9292" +"AK9298" +"AK9304" +"AK9311" +"AK9318" +"AK9325" +"AK9332" +"AK9339" +"AK9346" +"AK9353" +"AK9359" +"AK9365" +"AK9371" +"AK9377" +"AK9384" +"AK9392" +"AK9399" +"AK9406" +"AK9413" +"AK9419" +"AK9424" +"AK9431" +"AK9436" +"AK9441" +"AK9446" +"AK9452" +"AK9458" +"AK9465" +"AK9471" +"AK9477" +"AK9483" +"AK9489" +"AK9493" +"AK9497" +"AK9500" +"AK9503" +"AK9506" +"AK9509" +"AK9512" +"AK9515" +"AK9518" +"AK9521" +"AK9524" +"AK9527" +"AK9530" +"AK9533" +"AK9536" +"AK9539" +"AK9542" +"AK9545" +"CK27-CK29" +"SUM(AY32:FP32)" +"CK27-CK30+CK31" +"AE27" +"SUM(AR35:FD35)" +"AE27" +"AN36" +"AN41+IF(AO20=0,AO21,AO20)" +"BE41+IF(BF20=0,BF21,BF20)+IF(BF23=0,BF24,BF23)" +"F10" +"F42+G10" +"CR42+CW10" +"F41+F42" +"F43/1.044" +"G43/1.032" +"X43/1.041" +"AC43/1.038" +"BI43/1.017" +"F45+F44" +"(G41-F41)/G3" +"(G42-F42)/G3" +"(CW42-CR42)/CW3" +"SUM(G48:G49)" +"SUM(AK53:AK72)" +"SUM(AK75:AK110)" +"SUM(AK113:AK141)" +"SUM(AK145:AK175)" +"SUM(AK178:AK212)" +"SUM(AK215:AK258)" +"SUM(AK261:AK336)" +"SUM(AK339:AK426)" +"SUM(AK429:AK566)" +"SUM(AK569:AK698)" +"SUM(AK701:AK869)" +"SUM(AK872:AK1011)" +"SUM(AK1014:AK1094)" +"SUM(AK1097:AK1139)" +"SUM(AK1142:AK1192)" +"SUM(AK1195:AK1269)" +"SUM(AK1272:AK1365)" +"SUM(AK1368:AK1468)" +"SUM(AK1471:AK1560)" +"SUM(AK1563:AK1667)" +"SUM(AK1670:AK1771)" +"SUM(AK1774:AK1898)" +"SUM(AK1901:AK2067)" +"SUM(AK2070:AK2160)" +"SUM(AK2163:AK2214)" +"SUM(AK2217:AK2266)" +"SUM(AK2269:AK2328)" +"SUM(AK2384:AK2456)" +"SUM(AK2459:AK2530)" +"SUM(AK2596:AK2651)" +"SUM(AK2654:AK2719)" +"SUM(AK2826:AK2917)" +"SUM(AK3014:AK3098)" +"SUM(AK3101:AK3158)" +"SUM(AK3161:AK3224)" +"SUM(AK3227:AK3274)" +"SUM(AK3327:AK3372)" +"SUM(AK3375:AK3469)" +"SUM(AK3472:AK3586)" +"SUM(AK3589:AK3649)" +"SUM(AK3652:AK3730)" +"SUM(AK3811:AK3939)" +"SUM(AK3942:AK4003)" +"SUM(AK4006:AK4121)" +"SUM(AK4124:AK4262)" +"SUM(AK4265:AK4462)" +"SUM(AK4465:AK4916)" +"SUM(AK4919:AK5186)" +"SUM(AK5189:AK5634)" +"SUM(AK5637:AK6062)" +"SUM(AK6065:AK6570)" +"SUM(AK6573:AK7352)" +"SUM(AK7355:AK8037)" +"SUM(AK8040:AK8538)" +"SUM(AK8541:AK8813)" +"SUM(AK8816:AK8854)" +"-155000" +"SUM(AK8903:AK8944)" +"SUM(AK8947:AK8983)" +"SUM(AK9023:AK9062)" +"SUM(AK9106:AK9117)" +"SUM(AK9120:AK9138)" +"SUM(AK9141:AK9156)" +"SUM(AK9159:AK9169)" +"SUM(AK9172:AK9179)" +"SUM(AK9205:AK9214)" +"SUM(AK9259:AK9263)" +"SUM(AK9266:AK9272)" +"SUM(AK9282:AK9285)" +"SUM(AK9386:AK9391)" +"SUM(AK9421:AK9423)" +"SUM(AK9499)" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[96]STOR951!$D$13" +"[96]STOR951!$D$17" +"[96]STOR951!$D$21" +"[96]STOR951!$D$25" +"[96]STOR951!$G$13" +"[96]STOR951!$G$17" +"[96]STOR951!$G$21" +"[96]STOR951!$G$25" +"[96]STOR951!$E$13" +"[96]STOR951!$E$17" +"[96]STOR951!$E$21" +"[96]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[97]STOR951!$D$13" +"[97]STOR951!$D$17" +"[97]STOR951!$D$21" +"[97]STOR951!$D$25" +"[97]STOR951!$G$13" +"[97]STOR951!$G$17" +"[97]STOR951!$G$21" +"[97]STOR951!$G$25" +"[97]STOR951!$E$13" +"[97]STOR951!$E$17" +"[97]STOR951!$E$21" +"[97]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[98]STOR951!$D$13" +"[98]STOR951!$D$17" +"[98]STOR951!$D$21" +"[98]STOR951!$D$25" +"[98]STOR951!$G$13" +"[98]STOR951!$G$17" +"[98]STOR951!$G$21" +"[98]STOR951!$G$25" +"[98]STOR951!$E$13" +"[98]STOR951!$E$17" +"[98]STOR951!$E$21" +"[98]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[99]STOR951!$D$13" +"[99]STOR951!$D$17" +"[99]STOR951!$D$21" +"[99]STOR951!$D$25" +"[99]STOR951!$G$13" +"[99]STOR951!$G$17" +"[99]STOR951!$G$21" +"[99]STOR951!$G$25" +"[99]STOR951!$E$13" +"[99]STOR951!$E$17" +"[99]STOR951!$E$21" +"[99]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[100]STOR951!$D$13" +"[100]STOR951!$D$17" +"[100]STOR951!$D$21" +"[100]STOR951!$D$25" +"[100]STOR951!$G$13" +"[100]STOR951!$G$17" +"[100]STOR951!$G$21" +"[100]STOR951!$G$25" +"[100]STOR951!$E$13" +"[100]STOR951!$E$17" +"[100]STOR951!$E$21" +"[100]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[101]STOR951!$D$13" +"[101]STOR951!$D$17" +"[101]STOR951!$D$21" +"[101]STOR951!$D$25" +"[101]STOR951!$G$13" +"[101]STOR951!$G$17" +"[101]STOR951!$G$21" +"[101]STOR951!$G$25" +"[101]STOR951!$E$13" +"[101]STOR951!$E$17" +"[101]STOR951!$E$21" +"[101]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[102]STOR951!$D$13" +"[102]STOR951!$D$17" +"[102]STOR951!$D$21" +"[102]STOR951!$D$25" +"[102]STOR951!$G$13" +"[102]STOR951!$G$17" +"[102]STOR951!$G$21" +"[102]STOR951!$G$25" +"[102]STOR951!$E$13" +"[102]STOR951!$E$17" +"[102]STOR951!$E$21" +"[102]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[103]STOR951!$D$13" +"[103]STOR951!$D$17" +"[103]STOR951!$D$21" +"[103]STOR951!$D$25" +"[103]STOR951!$G$13" +"[103]STOR951!$G$17" +"[103]STOR951!$G$21" +"[103]STOR951!$G$25" +"[103]STOR951!$E$13" +"[103]STOR951!$E$17" +"[103]STOR951!$E$21" +"[103]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[104]STOR951!$D$13" +"[104]STOR951!$D$17" +"[104]STOR951!$D$21" +"[104]STOR951!$D$25" +"[104]STOR951!$G$13" +"[104]STOR951!$G$17" +"[104]STOR951!$G$21" +"[104]STOR951!$G$25" +"[104]STOR951!$E$13" +"[104]STOR951!$E$17" +"[104]STOR951!$E$21" +"[104]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"D62+[2]STOR951!$E$25/7*1-158-158+[1]STOR951!$E$25" +"(F62-D62)/22" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$47,'[1]AGA Storage'!$N$47,'[1]AGA Storage'!$P$47)" +"AVERAGE('[1]AGA Storage'!$H$47,'[1]AGA Storage'!$J$47,'[1]AGA Storage'!$L$47,'[1]AGA Storage'!$N$47,'[1]AGA Storage'!$P$47)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$47,'[1]AGA Storage'!$AJ$47,'[1]AGA Storage'!$AL$47)" +"AVERAGE('[1]AGA Storage'!$AD$47,'[1]AGA Storage'!$AF$47,'[1]AGA Storage'!$AH$47,'[1]AGA Storage'!$AJ$47,'[1]AGA Storage'!$AL$47)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$47,'[1]AGA Storage'!$BF$47,'[1]AGA Storage'!$BH$47)" +"AVERAGE('[1]AGA Storage'!$AZ$47,'[1]AGA Storage'!$BB$47,'[1]AGA Storage'!$BD$47,'[1]AGA Storage'!$BF$47,'[1]AGA Storage'!$H$47)" +"SUM(C12:C24)" +"D25/3294" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$52,'[1]AGA Storage'!$N$52,'[1]AGA Storage'!$P$52)" +"AVERAGE('[1]AGA Storage'!$H$52,'[1]AGA Storage'!$J$52,'[1]AGA Storage'!$L$52,'[1]AGA Storage'!$N$52,'[1]AGA Storage'!$P$52)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$52,'[1]AGA Storage'!$AJ$52,'[1]AGA Storage'!$AL$52)" +"AVERAGE('[1]AGA Storage'!$AD$52,'[1]AGA Storage'!$AF$52,'[1]AGA Storage'!$AH$52,'[1]AGA Storage'!$AJ$52,'[1]AGA Storage'!$AL$52)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$52,'[1]AGA Storage'!$BF$52,'[1]AGA Storage'!$BH$52)" +"AVERAGE('[1]AGA Storage'!$AZ$52,'[1]AGA Storage'!$BB$52,'[1]AGA Storage'!$BD$52,'[1]AGA Storage'!$BF$52,'[1]AGA Storage'!$H$52)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"F62+[2]STOR951!$E$25/7*5-103-90+[1]STOR951!$E$25" +"SUM(C9:E9)" +"[106]STOR951!$D$13" +"[106]STOR951!$D$17" +"[106]STOR951!$D$21" +"[106]STOR951!$D$25" +"G12-F12" +"[106]STOR951!$G$13" +"[106]STOR951!$G$17" +"[106]STOR951!$G$21" +"[106]STOR951!$G$25" +"[106]STOR951!$E$13" +"[106]STOR951!$E$17" +"[106]STOR951!$E$21" +"[106]STOR951!$E$25" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[107]STOR951!$D$13" +"[107]STOR951!$D$17" +"[107]STOR951!$D$21" +"[107]STOR951!$D$25" +"[107]STOR951!$G$13" +"[107]STOR951!$G$17" +"[107]STOR951!$G$21" +"[107]STOR951!$G$25" +"[107]STOR951!$E$13" +"[107]STOR951!$E$17" +"[107]STOR951!$E$21" +"[107]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[108]STOR951!$D$13" +"[108]STOR951!$D$17" +"[108]STOR951!$D$21" +"[108]STOR951!$D$25" +"[108]STOR951!$G$13" +"[108]STOR951!$G$17" +"[108]STOR951!$G$21" +"[108]STOR951!$G$25" +"[108]STOR951!$E$13" +"[108]STOR951!$E$17" +"[108]STOR951!$E$21" +"[108]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[109]STOR951!$D$13" +"[109]STOR951!$D$17" +"[109]STOR951!$D$21" +"[109]STOR951!$D$25" +"[109]STOR951!$G$13" +"[109]STOR951!$G$17" +"[109]STOR951!$G$21" +"[109]STOR951!$G$25" +"[109]STOR951!$E$13" +"[109]STOR951!$E$17" +"[109]STOR951!$E$21" +"[109]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[96]STOR951!$D$13" +"[96]STOR951!$D$17" +"[96]STOR951!$D$21" +"[96]STOR951!$D$25" +"[96]STOR951!$G$13" +"[96]STOR951!$G$17" +"[96]STOR951!$G$21" +"[96]STOR951!$G$25" +"[96]STOR951!$E$13" +"[96]STOR951!$E$17" +"[96]STOR951!$E$21" +"[96]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[97]STOR951!$D$13" +"[97]STOR951!$D$17" +"[97]STOR951!$D$21" +"[97]STOR951!$D$25" +"[97]STOR951!$G$13" +"[97]STOR951!$G$17" +"[97]STOR951!$G$21" +"[97]STOR951!$G$25" +"[97]STOR951!$E$13" +"[97]STOR951!$E$17" +"[97]STOR951!$E$21" +"[97]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[98]STOR951!$D$13" +"[98]STOR951!$D$17" +"[98]STOR951!$D$21" +"[98]STOR951!$D$25" +"[98]STOR951!$G$13" +"[98]STOR951!$G$17" +"[98]STOR951!$G$21" +"[98]STOR951!$G$25" +"[98]STOR951!$E$13" +"[98]STOR951!$E$17" +"[98]STOR951!$E$21" +"[98]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[99]STOR951!$D$13" +"[99]STOR951!$D$17" +"[99]STOR951!$D$21" +"[99]STOR951!$D$25" +"[99]STOR951!$G$13" +"[99]STOR951!$G$17" +"[99]STOR951!$G$21" +"[99]STOR951!$G$25" +"[99]STOR951!$E$13" +"[99]STOR951!$E$17" +"[99]STOR951!$E$21" +"[99]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[100]STOR951!$D$13" +"[100]STOR951!$D$17" +"[100]STOR951!$D$21" +"[100]STOR951!$D$25" +"[100]STOR951!$G$13" +"[100]STOR951!$G$17" +"[100]STOR951!$G$21" +"[100]STOR951!$G$25" +"[100]STOR951!$E$13" +"[100]STOR951!$E$17" +"[100]STOR951!$E$21" +"[100]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[101]STOR951!$D$13" +"[101]STOR951!$D$17" +"[101]STOR951!$D$21" +"[101]STOR951!$D$25" +"[101]STOR951!$G$13" +"[101]STOR951!$G$17" +"[101]STOR951!$G$21" +"[101]STOR951!$G$25" +"[101]STOR951!$E$13" +"[101]STOR951!$E$17" +"[101]STOR951!$E$21" +"[101]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[102]STOR951!$D$13" +"[102]STOR951!$D$17" +"[102]STOR951!$D$21" +"[102]STOR951!$D$25" +"[102]STOR951!$G$13" +"[102]STOR951!$G$17" +"[102]STOR951!$G$21" +"[102]STOR951!$G$25" +"[102]STOR951!$E$13" +"[102]STOR951!$E$17" +"[102]STOR951!$E$21" +"[102]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[103]STOR951!$D$13" +"[103]STOR951!$D$17" +"[103]STOR951!$D$21" +"[103]STOR951!$D$25" +"[103]STOR951!$G$13" +"[103]STOR951!$G$17" +"[103]STOR951!$G$21" +"[103]STOR951!$G$25" +"[103]STOR951!$E$13" +"[103]STOR951!$E$17" +"[103]STOR951!$E$21" +"[103]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[104]STOR951!$D$13" +"[104]STOR951!$D$17" +"[104]STOR951!$D$21" +"[104]STOR951!$D$25" +"[104]STOR951!$G$13" +"[104]STOR951!$G$17" +"[104]STOR951!$G$21" +"[104]STOR951!$G$25" +"[104]STOR951!$E$13" +"[104]STOR951!$E$17" +"[104]STOR951!$E$21" +"[104]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[105]STOR951!$D$13" +"[105]STOR951!$D$17" +"[105]STOR951!$D$21" +"[105]STOR951!$D$25" +"[105]STOR951!$G$13" +"[105]STOR951!$G$17" +"[105]STOR951!$G$21" +"[105]STOR951!$G$25" +"[105]STOR951!$E$13" +"[105]STOR951!$E$17" +"[105]STOR951!$E$21" +"[105]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$53,'[1]AGA Storage'!$N$53,'[1]AGA Storage'!$P$53)" +"AVERAGE('[1]AGA Storage'!$H$53,'[1]AGA Storage'!$J$53,'[1]AGA Storage'!$L$53,'[1]AGA Storage'!$N$53,'[1]AGA Storage'!$P$53)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$53,'[1]AGA Storage'!$AJ$53,'[1]AGA Storage'!$AL$53)" +"AVERAGE('[1]AGA Storage'!$AD$53,'[1]AGA Storage'!$AF$53,'[1]AGA Storage'!$AH$53,'[1]AGA Storage'!$AJ$53,'[1]AGA Storage'!$AL$53)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$53,'[1]AGA Storage'!$BF$53,'[1]AGA Storage'!$BH$53)" +"AVERAGE('[1]AGA Storage'!$AZ$53,'[1]AGA Storage'!$BB$53,'[1]AGA Storage'!$BD$53,'[1]AGA Storage'!$BF$53,'[1]AGA Storage'!$H$53)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"F62+[2]STOR951!$E$25/7*5-103-90-128+[1]STOR951!$E$25/7*5" +"H62+[1]STOR951!$E$25/7*2" +"(J62-H62)/2" +"SUM(C9:E9)" +"[106]STOR951!$D$13" +"[106]STOR951!$D$17" +"[106]STOR951!$D$21" +"[106]STOR951!$D$25" +"G12-F12" +"[106]STOR951!$G$13" +"[106]STOR951!$G$17" +"[106]STOR951!$G$21" +"[106]STOR951!$G$25" +"[106]STOR951!$E$13" +"[106]STOR951!$E$17" +"[106]STOR951!$E$21" +"[106]STOR951!$E$25" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[107]STOR951!$D$13" +"[107]STOR951!$D$17" +"[107]STOR951!$D$21" +"[107]STOR951!$D$25" +"[107]STOR951!$G$13" +"[107]STOR951!$G$17" +"[107]STOR951!$G$21" +"[107]STOR951!$G$25" +"[107]STOR951!$E$13" +"[107]STOR951!$E$17" +"[107]STOR951!$E$21" +"[107]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[108]STOR951!$D$13" +"[108]STOR951!$D$17" +"[108]STOR951!$D$21" +"[108]STOR951!$D$25" +"[108]STOR951!$G$13" +"[108]STOR951!$G$17" +"[108]STOR951!$G$21" +"[108]STOR951!$G$25" +"[108]STOR951!$E$13" +"[108]STOR951!$E$17" +"[108]STOR951!$E$21" +"[108]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[109]STOR951!$D$13" +"[109]STOR951!$D$17" +"[109]STOR951!$D$21" +"[109]STOR951!$D$25" +"[109]STOR951!$G$13" +"[109]STOR951!$G$17" +"[109]STOR951!$G$21" +"[109]STOR951!$G$25" +"[109]STOR951!$E$13" +"[109]STOR951!$E$17" +"[109]STOR951!$E$21" +"[109]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[110]STOR951!$D$13" +"[110]STOR951!$D$17" +"[110]STOR951!$D$21" +"[110]STOR951!$D$25" +"[110]STOR951!$G$13" +"[110]STOR951!$G$17" +"[110]STOR951!$G$21" +"[110]STOR951!$G$25" +"[110]STOR951!$E$13" +"[110]STOR951!$E$17" +"[110]STOR951!$E$21" +"[110]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[96]STOR951!$D$13" +"[96]STOR951!$D$17" +"[96]STOR951!$D$21" +"[96]STOR951!$D$25" +"[96]STOR951!$G$13" +"[96]STOR951!$G$17" +"[96]STOR951!$G$21" +"[96]STOR951!$G$25" +"[96]STOR951!$E$13" +"[96]STOR951!$E$17" +"[96]STOR951!$E$21" +"[96]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[97]STOR951!$D$13" +"[97]STOR951!$D$17" +"[97]STOR951!$D$21" +"[97]STOR951!$D$25" +"[97]STOR951!$G$13" +"[97]STOR951!$G$17" +"[97]STOR951!$G$21" +"[97]STOR951!$G$25" +"[97]STOR951!$E$13" +"[97]STOR951!$E$17" +"[97]STOR951!$E$21" +"[97]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[98]STOR951!$D$13" +"[98]STOR951!$D$17" +"[98]STOR951!$D$21" +"[98]STOR951!$D$25" +"[98]STOR951!$G$13" +"[98]STOR951!$G$17" +"[98]STOR951!$G$21" +"[98]STOR951!$G$25" +"[98]STOR951!$E$13" +"[98]STOR951!$E$17" +"[98]STOR951!$E$21" +"[98]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[99]STOR951!$D$13" +"[99]STOR951!$D$17" +"[99]STOR951!$D$21" +"[99]STOR951!$D$25" +"[99]STOR951!$G$13" +"[99]STOR951!$G$17" +"[99]STOR951!$G$21" +"[99]STOR951!$G$25" +"[99]STOR951!$E$13" +"[99]STOR951!$E$17" +"[99]STOR951!$E$21" +"[99]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[100]STOR951!$D$13" +"[100]STOR951!$D$17" +"[100]STOR951!$D$21" +"[100]STOR951!$D$25" +"[100]STOR951!$G$13" +"[100]STOR951!$G$17" +"[100]STOR951!$G$21" +"[100]STOR951!$G$25" +"[100]STOR951!$E$13" +"[100]STOR951!$E$17" +"[100]STOR951!$E$21" +"[100]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[101]STOR951!$D$13" +"[101]STOR951!$D$17" +"[101]STOR951!$D$21" +"[101]STOR951!$D$25" +"[101]STOR951!$G$13" +"[101]STOR951!$G$17" +"[101]STOR951!$G$21" +"[101]STOR951!$G$25" +"[101]STOR951!$E$13" +"[101]STOR951!$E$17" +"[101]STOR951!$E$21" +"[101]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[102]STOR951!$D$13" +"[102]STOR951!$D$17" +"[102]STOR951!$D$21" +"[102]STOR951!$D$25" +"[102]STOR951!$G$13" +"[102]STOR951!$G$17" +"[102]STOR951!$G$21" +"[102]STOR951!$G$25" +"[102]STOR951!$E$13" +"[102]STOR951!$E$17" +"[102]STOR951!$E$21" +"[102]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[103]STOR951!$D$13" +"[103]STOR951!$D$17" +"[103]STOR951!$D$21" +"[103]STOR951!$D$25" +"[103]STOR951!$G$13" +"[103]STOR951!$G$17" +"[103]STOR951!$G$21" +"[103]STOR951!$G$25" +"[103]STOR951!$E$13" +"[103]STOR951!$E$17" +"[103]STOR951!$E$21" +"[103]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[104]STOR951!$D$13" +"[104]STOR951!$D$17" +"[104]STOR951!$D$21" +"[104]STOR951!$D$25" +"[104]STOR951!$G$13" +"[104]STOR951!$G$17" +"[104]STOR951!$G$21" +"[104]STOR951!$G$25" +"[104]STOR951!$E$13" +"[104]STOR951!$E$17" +"[104]STOR951!$E$21" +"[104]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[105]STOR951!$D$13" +"[105]STOR951!$D$17" +"[105]STOR951!$D$21" +"[105]STOR951!$D$25" +"[105]STOR951!$G$13" +"[105]STOR951!$G$17" +"[105]STOR951!$G$21" +"[105]STOR951!$G$25" +"[105]STOR951!$E$13" +"[105]STOR951!$E$17" +"[105]STOR951!$E$21" +"[105]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"H62+[2]STOR951!$E$25/7*2-95-81+[1]STOR951!$E$25" +"(J62-H62)/23" +"SUM(C9:E9)" +"[106]STOR951!$D$13" +"[106]STOR951!$D$17" +"[106]STOR951!$D$21" +"[106]STOR951!$D$25" +"G12-F12" +"[106]STOR951!$G$13" +"[106]STOR951!$G$17" +"[106]STOR951!$G$21" +"[106]STOR951!$G$25" +"[106]STOR951!$E$13" +"[106]STOR951!$E$17" +"[106]STOR951!$E$21" +"[106]STOR951!$E$25" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[107]STOR951!$D$13" +"[107]STOR951!$D$17" +"[107]STOR951!$D$21" +"[107]STOR951!$D$25" +"[107]STOR951!$G$13" +"[107]STOR951!$G$17" +"[107]STOR951!$G$21" +"[107]STOR951!$G$25" +"[107]STOR951!$E$13" +"[107]STOR951!$E$17" +"[107]STOR951!$E$21" +"[107]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[108]STOR951!$D$13" +"[108]STOR951!$D$17" +"[108]STOR951!$D$21" +"[108]STOR951!$D$25" +"[108]STOR951!$G$13" +"[108]STOR951!$G$17" +"[108]STOR951!$G$21" +"[108]STOR951!$G$25" +"[108]STOR951!$E$13" +"[108]STOR951!$E$17" +"[108]STOR951!$E$21" +"[108]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[109]STOR951!$D$13" +"[109]STOR951!$D$17" +"[109]STOR951!$D$21" +"[109]STOR951!$D$25" +"[109]STOR951!$G$13" +"[109]STOR951!$G$17" +"[109]STOR951!$G$21" +"[109]STOR951!$G$25" +"[109]STOR951!$E$13" +"[109]STOR951!$E$17" +"[109]STOR951!$E$21" +"[109]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[110]STOR951!$D$13" +"[110]STOR951!$D$17" +"[110]STOR951!$D$21" +"[110]STOR951!$D$25" +"[110]STOR951!$G$13" +"[110]STOR951!$G$17" +"[110]STOR951!$G$21" +"[110]STOR951!$G$25" +"[110]STOR951!$E$13" +"[110]STOR951!$E$17" +"[110]STOR951!$E$21" +"[110]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[111]STOR951!$D$13" +"[111]STOR951!$D$17" +"[111]STOR951!$D$21" +"[111]STOR951!$D$25" +"[111]STOR951!$G$13" +"[111]STOR951!$G$17" +"[111]STOR951!$G$21" +"[111]STOR951!$G$25" +"[111]STOR951!$E$13" +"[111]STOR951!$E$17" +"[111]STOR951!$E$21" +"[111]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[112]STOR951!$D$13" +"[112]STOR951!$D$17" +"[112]STOR951!$D$21" +"[112]STOR951!$D$25" +"[112]STOR951!$G$13" +"[112]STOR951!$G$17" +"[112]STOR951!$G$21" +"[112]STOR951!$G$25" +"[112]STOR951!$E$13" +"[112]STOR951!$E$17" +"[112]STOR951!$E$21" +"[112]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[113]STOR951!$D$13" +"[113]STOR951!$D$17" +"[113]STOR951!$D$21" +"[113]STOR951!$D$25" +"[113]STOR951!$G$13" +"[113]STOR951!$G$17" +"[113]STOR951!$G$21" +"[113]STOR951!$G$25" +"[113]STOR951!$E$13" +"[113]STOR951!$E$17" +"[113]STOR951!$E$21" +"[113]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[96]STOR951!$D$13" +"[96]STOR951!$D$17" +"[96]STOR951!$D$21" +"[96]STOR951!$D$25" +"[96]STOR951!$G$13" +"[96]STOR951!$G$17" +"[96]STOR951!$G$21" +"[96]STOR951!$G$25" +"[96]STOR951!$E$13" +"[96]STOR951!$E$17" +"[96]STOR951!$E$21" +"[96]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[97]STOR951!$D$13" +"[97]STOR951!$D$17" +"[97]STOR951!$D$21" +"[97]STOR951!$D$25" +"[97]STOR951!$G$13" +"[97]STOR951!$G$17" +"[97]STOR951!$G$21" +"[97]STOR951!$G$25" +"[97]STOR951!$E$13" +"[97]STOR951!$E$17" +"[97]STOR951!$E$21" +"[97]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[98]STOR951!$D$13" +"[98]STOR951!$D$17" +"[98]STOR951!$D$21" +"[98]STOR951!$D$25" +"[98]STOR951!$G$13" +"[98]STOR951!$G$17" +"[98]STOR951!$G$21" +"[98]STOR951!$G$25" +"[98]STOR951!$E$13" +"[98]STOR951!$E$17" +"[98]STOR951!$E$21" +"[98]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[99]STOR951!$D$13" +"[99]STOR951!$D$17" +"[99]STOR951!$D$21" +"[99]STOR951!$D$25" +"[99]STOR951!$G$13" +"[99]STOR951!$G$17" +"[99]STOR951!$G$21" +"[99]STOR951!$G$25" +"[99]STOR951!$E$13" +"[99]STOR951!$E$17" +"[99]STOR951!$E$21" +"[99]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[100]STOR951!$D$13" +"[100]STOR951!$D$17" +"[100]STOR951!$D$21" +"[100]STOR951!$D$25" +"[100]STOR951!$G$13" +"[100]STOR951!$G$17" +"[100]STOR951!$G$21" +"[100]STOR951!$G$25" +"[100]STOR951!$E$13" +"[100]STOR951!$E$17" +"[100]STOR951!$E$21" +"[100]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[101]STOR951!$D$13" +"[101]STOR951!$D$17" +"[101]STOR951!$D$21" +"[101]STOR951!$D$25" +"[101]STOR951!$G$13" +"[101]STOR951!$G$17" +"[101]STOR951!$G$21" +"[101]STOR951!$G$25" +"[101]STOR951!$E$13" +"[101]STOR951!$E$17" +"[101]STOR951!$E$21" +"[101]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[102]STOR951!$D$13" +"[102]STOR951!$D$17" +"[102]STOR951!$D$21" +"[102]STOR951!$D$25" +"[102]STOR951!$G$13" +"[102]STOR951!$G$17" +"[102]STOR951!$G$21" +"[102]STOR951!$G$25" +"[102]STOR951!$E$13" +"[102]STOR951!$E$17" +"[102]STOR951!$E$21" +"[102]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[103]STOR951!$D$13" +"[103]STOR951!$D$17" +"[103]STOR951!$D$21" +"[103]STOR951!$D$25" +"[103]STOR951!$G$13" +"[103]STOR951!$G$17" +"[103]STOR951!$G$21" +"[103]STOR951!$G$25" +"[103]STOR951!$E$13" +"[103]STOR951!$E$17" +"[103]STOR951!$E$21" +"[103]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[104]STOR951!$D$13" +"[104]STOR951!$D$17" +"[104]STOR951!$D$21" +"[104]STOR951!$D$25" +"[104]STOR951!$G$13" +"[104]STOR951!$G$17" +"[104]STOR951!$G$21" +"[104]STOR951!$G$25" +"[104]STOR951!$E$13" +"[104]STOR951!$E$17" +"[104]STOR951!$E$21" +"[104]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[105]STOR951!$D$13" +"[105]STOR951!$D$17" +"[105]STOR951!$D$21" +"[105]STOR951!$D$25" +"[105]STOR951!$G$13" +"[105]STOR951!$G$17" +"[105]STOR951!$G$21" +"[105]STOR951!$G$25" +"[105]STOR951!$E$13" +"[105]STOR951!$E$17" +"[105]STOR951!$E$21" +"[105]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$56,'[1]AGA Storage'!$N$56,'[1]AGA Storage'!$P$56)" +"AVERAGE('[1]AGA Storage'!$H$56,'[1]AGA Storage'!$J$56,'[1]AGA Storage'!$L$56,'[1]AGA Storage'!$N$56,'[1]AGA Storage'!$P$56)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$56,'[1]AGA Storage'!$AJ$56,'[1]AGA Storage'!$AL$56)" +"AVERAGE('[1]AGA Storage'!$AD$56,'[1]AGA Storage'!$AF$56,'[1]AGA Storage'!$AH$56,'[1]AGA Storage'!$AJ$56,'[1]AGA Storage'!$AL$56)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$56,'[1]AGA Storage'!$BF$56,'[1]AGA Storage'!$BH$56)" +"AVERAGE('[1]AGA Storage'!$AZ$56,'[1]AGA Storage'!$BB$56,'[1]AGA Storage'!$BD$56,'[1]AGA Storage'!$BF$56,'[1]AGA Storage'!$H$56)" +"SUM(C12:C24)" +"D25/3294" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$55,'[1]AGA Storage'!$N$55,'[1]AGA Storage'!$P$55)" +"AVERAGE('[1]AGA Storage'!$H$55,'[1]AGA Storage'!$J$55,'[1]AGA Storage'!$L$55,'[1]AGA Storage'!$N$55,'[1]AGA Storage'!$P$55)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$55,'[1]AGA Storage'!$AJ$55,'[1]AGA Storage'!$AL$55)" +"AVERAGE('[1]AGA Storage'!$AD$55,'[1]AGA Storage'!$AF$55,'[1]AGA Storage'!$AH$55,'[1]AGA Storage'!$AJ$55,'[1]AGA Storage'!$AL$55)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$55,'[1]AGA Storage'!$BF$55,'[1]AGA Storage'!$BH$55)" +"AVERAGE('[1]AGA Storage'!$AZ$55,'[1]AGA Storage'!$BB$55,'[1]AGA Storage'!$BD$55,'[1]AGA Storage'!$BF$55,'[1]AGA Storage'!$H$55)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"H62+[2]STOR951!$E$25/7*2-95+[1]STOR951!$E$25" +"(J62-H62)/16" +"SUM(C9:E9)" +"[106]STOR951!$D$13" +"[106]STOR951!$D$17" +"[106]STOR951!$D$21" +"[106]STOR951!$D$25" +"G12-F12" +"[106]STOR951!$G$13" +"[106]STOR951!$G$17" +"[106]STOR951!$G$21" +"[106]STOR951!$G$25" +"[106]STOR951!$E$13" +"[106]STOR951!$E$17" +"[106]STOR951!$E$21" +"[106]STOR951!$E$25" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[107]STOR951!$D$13" +"[107]STOR951!$D$17" +"[107]STOR951!$D$21" +"[107]STOR951!$D$25" +"[107]STOR951!$G$13" +"[107]STOR951!$G$17" +"[107]STOR951!$G$21" +"[107]STOR951!$G$25" +"[107]STOR951!$E$13" +"[107]STOR951!$E$17" +"[107]STOR951!$E$21" +"[107]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[108]STOR951!$D$13" +"[108]STOR951!$D$17" +"[108]STOR951!$D$21" +"[108]STOR951!$D$25" +"[108]STOR951!$G$13" +"[108]STOR951!$G$17" +"[108]STOR951!$G$21" +"[108]STOR951!$G$25" +"[108]STOR951!$E$13" +"[108]STOR951!$E$17" +"[108]STOR951!$E$21" +"[108]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[109]STOR951!$D$13" +"[109]STOR951!$D$17" +"[109]STOR951!$D$21" +"[109]STOR951!$D$25" +"[109]STOR951!$G$13" +"[109]STOR951!$G$17" +"[109]STOR951!$G$21" +"[109]STOR951!$G$25" +"[109]STOR951!$E$13" +"[109]STOR951!$E$17" +"[109]STOR951!$E$21" +"[109]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[110]STOR951!$D$13" +"[110]STOR951!$D$17" +"[110]STOR951!$D$21" +"[110]STOR951!$D$25" +"[110]STOR951!$G$13" +"[110]STOR951!$G$17" +"[110]STOR951!$G$21" +"[110]STOR951!$G$25" +"[110]STOR951!$E$13" +"[110]STOR951!$E$17" +"[110]STOR951!$E$21" +"[110]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[111]STOR951!$D$13" +"[111]STOR951!$D$17" +"[111]STOR951!$D$21" +"[111]STOR951!$D$25" +"[111]STOR951!$G$13" +"[111]STOR951!$G$17" +"[111]STOR951!$G$21" +"[111]STOR951!$G$25" +"[111]STOR951!$E$13" +"[111]STOR951!$E$17" +"[111]STOR951!$E$21" +"[111]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[112]STOR951!$D$13" +"[112]STOR951!$D$17" +"[112]STOR951!$D$21" +"[112]STOR951!$D$25" +"[112]STOR951!$G$13" +"[112]STOR951!$G$17" +"[112]STOR951!$G$21" +"[112]STOR951!$G$25" +"[112]STOR951!$E$13" +"[112]STOR951!$E$17" +"[112]STOR951!$E$21" +"[112]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[96]STOR951!$D$13" +"[96]STOR951!$D$17" +"[96]STOR951!$D$21" +"[96]STOR951!$D$25" +"[96]STOR951!$G$13" +"[96]STOR951!$G$17" +"[96]STOR951!$G$21" +"[96]STOR951!$G$25" +"[96]STOR951!$E$13" +"[96]STOR951!$E$17" +"[96]STOR951!$E$21" +"[96]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[97]STOR951!$D$13" +"[97]STOR951!$D$17" +"[97]STOR951!$D$21" +"[97]STOR951!$D$25" +"[97]STOR951!$G$13" +"[97]STOR951!$G$17" +"[97]STOR951!$G$21" +"[97]STOR951!$G$25" +"[97]STOR951!$E$13" +"[97]STOR951!$E$17" +"[97]STOR951!$E$21" +"[97]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[98]STOR951!$D$13" +"[98]STOR951!$D$17" +"[98]STOR951!$D$21" +"[98]STOR951!$D$25" +"[98]STOR951!$G$13" +"[98]STOR951!$G$17" +"[98]STOR951!$G$21" +"[98]STOR951!$G$25" +"[98]STOR951!$E$13" +"[98]STOR951!$E$17" +"[98]STOR951!$E$21" +"[98]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[99]STOR951!$D$13" +"[99]STOR951!$D$17" +"[99]STOR951!$D$21" +"[99]STOR951!$D$25" +"[99]STOR951!$G$13" +"[99]STOR951!$G$17" +"[99]STOR951!$G$21" +"[99]STOR951!$G$25" +"[99]STOR951!$E$13" +"[99]STOR951!$E$17" +"[99]STOR951!$E$21" +"[99]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[100]STOR951!$D$13" +"[100]STOR951!$D$17" +"[100]STOR951!$D$21" +"[100]STOR951!$D$25" +"[100]STOR951!$G$13" +"[100]STOR951!$G$17" +"[100]STOR951!$G$21" +"[100]STOR951!$G$25" +"[100]STOR951!$E$13" +"[100]STOR951!$E$17" +"[100]STOR951!$E$21" +"[100]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[101]STOR951!$D$13" +"[101]STOR951!$D$17" +"[101]STOR951!$D$21" +"[101]STOR951!$D$25" +"[101]STOR951!$G$13" +"[101]STOR951!$G$17" +"[101]STOR951!$G$21" +"[101]STOR951!$G$25" +"[101]STOR951!$E$13" +"[101]STOR951!$E$17" +"[101]STOR951!$E$21" +"[101]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[102]STOR951!$D$13" +"[102]STOR951!$D$17" +"[102]STOR951!$D$21" +"[102]STOR951!$D$25" +"[102]STOR951!$G$13" +"[102]STOR951!$G$17" +"[102]STOR951!$G$21" +"[102]STOR951!$G$25" +"[102]STOR951!$E$13" +"[102]STOR951!$E$17" +"[102]STOR951!$E$21" +"[102]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[103]STOR951!$D$13" +"[103]STOR951!$D$17" +"[103]STOR951!$D$21" +"[103]STOR951!$D$25" +"[103]STOR951!$G$13" +"[103]STOR951!$G$17" +"[103]STOR951!$G$21" +"[103]STOR951!$G$25" +"[103]STOR951!$E$13" +"[103]STOR951!$E$17" +"[103]STOR951!$E$21" +"[103]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[104]STOR951!$D$13" +"[104]STOR951!$D$17" +"[104]STOR951!$D$21" +"[104]STOR951!$D$25" +"[104]STOR951!$G$13" +"[104]STOR951!$G$17" +"[104]STOR951!$G$21" +"[104]STOR951!$G$25" +"[104]STOR951!$E$13" +"[104]STOR951!$E$17" +"[104]STOR951!$E$21" +"[104]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[105]STOR951!$D$13" +"[105]STOR951!$D$17" +"[105]STOR951!$D$21" +"[105]STOR951!$D$25" +"[105]STOR951!$G$13" +"[105]STOR951!$G$17" +"[105]STOR951!$G$21" +"[105]STOR951!$G$25" +"[105]STOR951!$E$13" +"[105]STOR951!$E$17" +"[105]STOR951!$E$21" +"[105]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$54,'[1]AGA Storage'!$N$54,'[1]AGA Storage'!$P$54)" +"AVERAGE('[1]AGA Storage'!$H$54,'[1]AGA Storage'!$J$54,'[1]AGA Storage'!$L$54,'[1]AGA Storage'!$N$54,'[1]AGA Storage'!$P$54)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$54,'[1]AGA Storage'!$AJ$54,'[1]AGA Storage'!$AL$54)" +"AVERAGE('[1]AGA Storage'!$AD$54,'[1]AGA Storage'!$AF$54,'[1]AGA Storage'!$AH$54,'[1]AGA Storage'!$AJ$54,'[1]AGA Storage'!$AL$54)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$54,'[1]AGA Storage'!$BF$54,'[1]AGA Storage'!$BH$54)" +"AVERAGE('[1]AGA Storage'!$AZ$54,'[1]AGA Storage'!$BB$54,'[1]AGA Storage'!$BD$54,'[1]AGA Storage'!$BF$54,'[1]AGA Storage'!$H$54)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"H62+[2]STOR951!$E$25/7*2+[1]STOR951!$E$25" +"(J62-H62)/9" +"SUM(C9:E9)" +"[106]STOR951!$D$13" +"[106]STOR951!$D$17" +"[106]STOR951!$D$21" +"[106]STOR951!$D$25" +"G12-F12" +"[106]STOR951!$G$13" +"[106]STOR951!$G$17" +"[106]STOR951!$G$21" +"[106]STOR951!$G$25" +"[106]STOR951!$E$13" +"[106]STOR951!$E$17" +"[106]STOR951!$E$21" +"[106]STOR951!$E$25" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[107]STOR951!$D$13" +"[107]STOR951!$D$17" +"[107]STOR951!$D$21" +"[107]STOR951!$D$25" +"[107]STOR951!$G$13" +"[107]STOR951!$G$17" +"[107]STOR951!$G$21" +"[107]STOR951!$G$25" +"[107]STOR951!$E$13" +"[107]STOR951!$E$17" +"[107]STOR951!$E$21" +"[107]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[108]STOR951!$D$13" +"[108]STOR951!$D$17" +"[108]STOR951!$D$21" +"[108]STOR951!$D$25" +"[108]STOR951!$G$13" +"[108]STOR951!$G$17" +"[108]STOR951!$G$21" +"[108]STOR951!$G$25" +"[108]STOR951!$E$13" +"[108]STOR951!$E$17" +"[108]STOR951!$E$21" +"[108]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[109]STOR951!$D$13" +"[109]STOR951!$D$17" +"[109]STOR951!$D$21" +"[109]STOR951!$D$25" +"[109]STOR951!$G$13" +"[109]STOR951!$G$17" +"[109]STOR951!$G$21" +"[109]STOR951!$G$25" +"[109]STOR951!$E$13" +"[109]STOR951!$E$17" +"[109]STOR951!$E$21" +"[109]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[110]STOR951!$D$13" +"[110]STOR951!$D$17" +"[110]STOR951!$D$21" +"[110]STOR951!$D$25" +"[110]STOR951!$G$13" +"[110]STOR951!$G$17" +"[110]STOR951!$G$21" +"[110]STOR951!$G$25" +"[110]STOR951!$E$13" +"[110]STOR951!$E$17" +"[110]STOR951!$E$21" +"[110]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[111]STOR951!$D$13" +"[111]STOR951!$D$17" +"[111]STOR951!$D$21" +"[111]STOR951!$D$25" +"[111]STOR951!$G$13" +"[111]STOR951!$G$17" +"[111]STOR951!$G$21" +"[111]STOR951!$G$25" +"[111]STOR951!$E$13" +"[111]STOR951!$E$17" +"[111]STOR951!$E$21" +"[111]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[96]STOR951!$D$13" +"[96]STOR951!$D$17" +"[96]STOR951!$D$21" +"[96]STOR951!$D$25" +"[96]STOR951!$G$13" +"[96]STOR951!$G$17" +"[96]STOR951!$G$21" +"[96]STOR951!$G$25" +"[96]STOR951!$E$13" +"[96]STOR951!$E$17" +"[96]STOR951!$E$21" +"[96]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[97]STOR951!$D$13" +"[97]STOR951!$D$17" +"[97]STOR951!$D$21" +"[97]STOR951!$D$25" +"[97]STOR951!$G$13" +"[97]STOR951!$G$17" +"[97]STOR951!$G$21" +"[97]STOR951!$G$25" +"[97]STOR951!$E$13" +"[97]STOR951!$E$17" +"[97]STOR951!$E$21" +"[97]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[98]STOR951!$D$13" +"[98]STOR951!$D$17" +"[98]STOR951!$D$21" +"[98]STOR951!$D$25" +"[98]STOR951!$G$13" +"[98]STOR951!$G$17" +"[98]STOR951!$G$21" +"[98]STOR951!$G$25" +"[98]STOR951!$E$13" +"[98]STOR951!$E$17" +"[98]STOR951!$E$21" +"[98]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[99]STOR951!$D$13" +"[99]STOR951!$D$17" +"[99]STOR951!$D$21" +"[99]STOR951!$D$25" +"[99]STOR951!$G$13" +"[99]STOR951!$G$17" +"[99]STOR951!$G$21" +"[99]STOR951!$G$25" +"[99]STOR951!$E$13" +"[99]STOR951!$E$17" +"[99]STOR951!$E$21" +"[99]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[100]STOR951!$D$13" +"[100]STOR951!$D$17" +"[100]STOR951!$D$21" +"[100]STOR951!$D$25" +"[100]STOR951!$G$13" +"[100]STOR951!$G$17" +"[100]STOR951!$G$21" +"[100]STOR951!$G$25" +"[100]STOR951!$E$13" +"[100]STOR951!$E$17" +"[100]STOR951!$E$21" +"[100]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[101]STOR951!$D$13" +"[101]STOR951!$D$17" +"[101]STOR951!$D$21" +"[101]STOR951!$D$25" +"[101]STOR951!$G$13" +"[101]STOR951!$G$17" +"[101]STOR951!$G$21" +"[101]STOR951!$G$25" +"[101]STOR951!$E$13" +"[101]STOR951!$E$17" +"[101]STOR951!$E$21" +"[101]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[102]STOR951!$D$13" +"[102]STOR951!$D$17" +"[102]STOR951!$D$21" +"[102]STOR951!$D$25" +"[102]STOR951!$G$13" +"[102]STOR951!$G$17" +"[102]STOR951!$G$21" +"[102]STOR951!$G$25" +"[102]STOR951!$E$13" +"[102]STOR951!$E$17" +"[102]STOR951!$E$21" +"[102]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[103]STOR951!$D$13" +"[103]STOR951!$D$17" +"[103]STOR951!$D$21" +"[103]STOR951!$D$25" +"[103]STOR951!$G$13" +"[103]STOR951!$G$17" +"[103]STOR951!$G$21" +"[103]STOR951!$G$25" +"[103]STOR951!$E$13" +"[103]STOR951!$E$17" +"[103]STOR951!$E$21" +"[103]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[104]STOR951!$D$13" +"[104]STOR951!$D$17" +"[104]STOR951!$D$21" +"[104]STOR951!$D$25" +"[104]STOR951!$G$13" +"[104]STOR951!$G$17" +"[104]STOR951!$G$21" +"[104]STOR951!$G$25" +"[104]STOR951!$E$13" +"[104]STOR951!$E$17" +"[104]STOR951!$E$21" +"[104]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[105]STOR951!$D$13" +"[105]STOR951!$D$17" +"[105]STOR951!$D$21" +"[105]STOR951!$D$25" +"[105]STOR951!$G$13" +"[105]STOR951!$G$17" +"[105]STOR951!$G$21" +"[105]STOR951!$G$25" +"[105]STOR951!$E$13" +"[105]STOR951!$E$17" +"[105]STOR951!$E$21" +"[105]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$57,'[1]AGA Storage'!$N$57,'[1]AGA Storage'!$P$57)" +"AVERAGE('[1]AGA Storage'!$H$57,'[1]AGA Storage'!$J$57,'[1]AGA Storage'!$L$57,'[1]AGA Storage'!$N$57,'[1]AGA Storage'!$P$57)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$57,'[1]AGA Storage'!$AJ$57,'[1]AGA Storage'!$AL$57)" +"AVERAGE('[1]AGA Storage'!$AD$57,'[1]AGA Storage'!$AF$57,'[1]AGA Storage'!$AH$57,'[1]AGA Storage'!$AJ$57,'[1]AGA Storage'!$AL$57)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$57,'[1]AGA Storage'!$BF$57,'[1]AGA Storage'!$BH$57)" +"AVERAGE('[1]AGA Storage'!$AZ$57,'[1]AGA Storage'!$BB$57,'[1]AGA Storage'!$BD$57,'[1]AGA Storage'!$BF$57,'[1]AGA Storage'!$H$57)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"H62+[2]STOR951!$E$25/7*2-95-81-101+[1]STOR951!$E$25/7*5" +"J62+[1]STOR951!$E$25/7*2" +"(L62-J62)/2" +"SUM(C9:E9)" +"[106]STOR951!$D$13" +"[106]STOR951!$D$17" +"[106]STOR951!$D$21" +"[106]STOR951!$D$25" +"G12-F12" +"[106]STOR951!$G$13" +"[106]STOR951!$G$17" +"[106]STOR951!$G$21" +"[106]STOR951!$G$25" +"[106]STOR951!$E$13" +"[106]STOR951!$E$17" +"[106]STOR951!$E$21" +"[106]STOR951!$E$25" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[107]STOR951!$D$13" +"[107]STOR951!$D$17" +"[107]STOR951!$D$21" +"[107]STOR951!$D$25" +"[107]STOR951!$G$13" +"[107]STOR951!$G$17" +"[107]STOR951!$G$21" +"[107]STOR951!$G$25" +"[107]STOR951!$E$13" +"[107]STOR951!$E$17" +"[107]STOR951!$E$21" +"[107]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[108]STOR951!$D$13" +"[108]STOR951!$D$17" +"[108]STOR951!$D$21" +"[108]STOR951!$D$25" +"[108]STOR951!$G$13" +"[108]STOR951!$G$17" +"[108]STOR951!$G$21" +"[108]STOR951!$G$25" +"[108]STOR951!$E$13" +"[108]STOR951!$E$17" +"[108]STOR951!$E$21" +"[108]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[109]STOR951!$D$13" +"[109]STOR951!$D$17" +"[109]STOR951!$D$21" +"[109]STOR951!$D$25" +"[109]STOR951!$G$13" +"[109]STOR951!$G$17" +"[109]STOR951!$G$21" +"[109]STOR951!$G$25" +"[109]STOR951!$E$13" +"[109]STOR951!$E$17" +"[109]STOR951!$E$21" +"[109]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[110]STOR951!$D$13" +"[110]STOR951!$D$17" +"[110]STOR951!$D$21" +"[110]STOR951!$D$25" +"[110]STOR951!$G$13" +"[110]STOR951!$G$17" +"[110]STOR951!$G$21" +"[110]STOR951!$G$25" +"[110]STOR951!$E$13" +"[110]STOR951!$E$17" +"[110]STOR951!$E$21" +"[110]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[111]STOR951!$D$13" +"[111]STOR951!$D$17" +"[111]STOR951!$D$21" +"[111]STOR951!$D$25" +"[111]STOR951!$G$13" +"[111]STOR951!$G$17" +"[111]STOR951!$G$21" +"[111]STOR951!$G$25" +"[111]STOR951!$E$13" +"[111]STOR951!$E$17" +"[111]STOR951!$E$21" +"[111]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[112]STOR951!$D$13" +"[112]STOR951!$D$17" +"[112]STOR951!$D$21" +"[112]STOR951!$D$25" +"[112]STOR951!$G$13" +"[112]STOR951!$G$17" +"[112]STOR951!$G$21" +"[112]STOR951!$G$25" +"[112]STOR951!$E$13" +"[112]STOR951!$E$17" +"[112]STOR951!$E$21" +"[112]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[113]STOR951!$D$13" +"[113]STOR951!$D$17" +"[113]STOR951!$D$21" +"[113]STOR951!$D$25" +"[113]STOR951!$G$13" +"[113]STOR951!$G$17" +"[113]STOR951!$G$21" +"[113]STOR951!$G$25" +"[113]STOR951!$E$13" +"[113]STOR951!$E$17" +"[113]STOR951!$E$21" +"[113]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[114]STOR951!$D$13" +"[114]STOR951!$D$17" +"[114]STOR951!$D$21" +"[114]STOR951!$D$25" +"[114]STOR951!$G$13" +"[114]STOR951!$G$17" +"[114]STOR951!$G$21" +"[114]STOR951!$G$25" +"[114]STOR951!$E$13" +"[114]STOR951!$E$17" +"[114]STOR951!$E$21" +"[114]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[96]STOR951!$D$13" +"[96]STOR951!$D$17" +"[96]STOR951!$D$21" +"[96]STOR951!$D$25" +"[96]STOR951!$G$13" +"[96]STOR951!$G$17" +"[96]STOR951!$G$21" +"[96]STOR951!$G$25" +"[96]STOR951!$E$13" +"[96]STOR951!$E$17" +"[96]STOR951!$E$21" +"[96]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[97]STOR951!$D$13" +"[97]STOR951!$D$17" +"[97]STOR951!$D$21" +"[97]STOR951!$D$25" +"[97]STOR951!$G$13" +"[97]STOR951!$G$17" +"[97]STOR951!$G$21" +"[97]STOR951!$G$25" +"[97]STOR951!$E$13" +"[97]STOR951!$E$17" +"[97]STOR951!$E$21" +"[97]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[98]STOR951!$D$13" +"[98]STOR951!$D$17" +"[98]STOR951!$D$21" +"[98]STOR951!$D$25" +"[98]STOR951!$G$13" +"[98]STOR951!$G$17" +"[98]STOR951!$G$21" +"[98]STOR951!$G$25" +"[98]STOR951!$E$13" +"[98]STOR951!$E$17" +"[98]STOR951!$E$21" +"[98]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[99]STOR951!$D$13" +"[99]STOR951!$D$17" +"[99]STOR951!$D$21" +"[99]STOR951!$D$25" +"[99]STOR951!$G$13" +"[99]STOR951!$G$17" +"[99]STOR951!$G$21" +"[99]STOR951!$G$25" +"[99]STOR951!$E$13" +"[99]STOR951!$E$17" +"[99]STOR951!$E$21" +"[99]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[100]STOR951!$D$13" +"[100]STOR951!$D$17" +"[100]STOR951!$D$21" +"[100]STOR951!$D$25" +"[100]STOR951!$G$13" +"[100]STOR951!$G$17" +"[100]STOR951!$G$21" +"[100]STOR951!$G$25" +"[100]STOR951!$E$13" +"[100]STOR951!$E$17" +"[100]STOR951!$E$21" +"[100]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[101]STOR951!$D$13" +"[101]STOR951!$D$17" +"[101]STOR951!$D$21" +"[101]STOR951!$D$25" +"[101]STOR951!$G$13" +"[101]STOR951!$G$17" +"[101]STOR951!$G$21" +"[101]STOR951!$G$25" +"[101]STOR951!$E$13" +"[101]STOR951!$E$17" +"[101]STOR951!$E$21" +"[101]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[102]STOR951!$D$13" +"[102]STOR951!$D$17" +"[102]STOR951!$D$21" +"[102]STOR951!$D$25" +"[102]STOR951!$G$13" +"[102]STOR951!$G$17" +"[102]STOR951!$G$21" +"[102]STOR951!$G$25" +"[102]STOR951!$E$13" +"[102]STOR951!$E$17" +"[102]STOR951!$E$21" +"[102]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[103]STOR951!$D$13" +"[103]STOR951!$D$17" +"[103]STOR951!$D$21" +"[103]STOR951!$D$25" +"[103]STOR951!$G$13" +"[103]STOR951!$G$17" +"[103]STOR951!$G$21" +"[103]STOR951!$G$25" +"[103]STOR951!$E$13" +"[103]STOR951!$E$17" +"[103]STOR951!$E$21" +"[103]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[104]STOR951!$D$13" +"[104]STOR951!$D$17" +"[104]STOR951!$D$21" +"[104]STOR951!$D$25" +"[104]STOR951!$G$13" +"[104]STOR951!$G$17" +"[104]STOR951!$G$21" +"[104]STOR951!$G$25" +"[104]STOR951!$E$13" +"[104]STOR951!$E$17" +"[104]STOR951!$E$21" +"[104]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[105]STOR951!$D$13" +"[105]STOR951!$D$17" +"[105]STOR951!$D$21" +"[105]STOR951!$D$25" +"[105]STOR951!$G$13" +"[105]STOR951!$G$17" +"[105]STOR951!$G$21" +"[105]STOR951!$G$25" +"[105]STOR951!$E$13" +"[105]STOR951!$E$17" +"[105]STOR951!$E$21" +"[105]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$59,'[1]AGA Storage'!$N$59,'[1]AGA Storage'!$P$59)" +"AVERAGE('[1]AGA Storage'!$H$59,'[1]AGA Storage'!$J$59,'[1]AGA Storage'!$L$59,'[1]AGA Storage'!$N$59,'[1]AGA Storage'!$P$59)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$59,'[1]AGA Storage'!$AJ$59,'[1]AGA Storage'!$AL$59)" +"AVERAGE('[1]AGA Storage'!$AD$59,'[1]AGA Storage'!$AF$59,'[1]AGA Storage'!$AH$59,'[1]AGA Storage'!$AJ$59,'[1]AGA Storage'!$AL$59)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$59,'[1]AGA Storage'!$BF$59,'[1]AGA Storage'!$BH$59)" +"AVERAGE('[1]AGA Storage'!$AZ$59,'[1]AGA Storage'!$BB$59,'[1]AGA Storage'!$BD$59,'[1]AGA Storage'!$BF$59,'[1]AGA Storage'!$H$59)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"J62+[2]STOR951!$E$25/7*2-75+[1]STOR951!$E$25" +"(L62-J62)/16" +"SUM(C9:E9)" +"[106]STOR951!$D$13" +"[106]STOR951!$D$17" +"[106]STOR951!$D$21" +"[106]STOR951!$D$25" +"G12-F12" +"[106]STOR951!$G$13" +"[106]STOR951!$G$17" +"[106]STOR951!$G$21" +"[106]STOR951!$G$25" +"[106]STOR951!$E$13" +"[106]STOR951!$E$17" +"[106]STOR951!$E$21" +"[106]STOR951!$E$25" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[107]STOR951!$D$13" +"[107]STOR951!$D$17" +"[107]STOR951!$D$21" +"[107]STOR951!$D$25" +"[107]STOR951!$G$13" +"[107]STOR951!$G$17" +"[107]STOR951!$G$21" +"[107]STOR951!$G$25" +"[107]STOR951!$E$13" +"[107]STOR951!$E$17" +"[107]STOR951!$E$21" +"[107]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[108]STOR951!$D$13" +"[108]STOR951!$D$17" +"[108]STOR951!$D$21" +"[108]STOR951!$D$25" +"[108]STOR951!$G$13" +"[108]STOR951!$G$17" +"[108]STOR951!$G$21" +"[108]STOR951!$G$25" +"[108]STOR951!$E$13" +"[108]STOR951!$E$17" +"[108]STOR951!$E$21" +"[108]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[109]STOR951!$D$13" +"[109]STOR951!$D$17" +"[109]STOR951!$D$21" +"[109]STOR951!$D$25" +"[109]STOR951!$G$13" +"[109]STOR951!$G$17" +"[109]STOR951!$G$21" +"[109]STOR951!$G$25" +"[109]STOR951!$E$13" +"[109]STOR951!$E$17" +"[109]STOR951!$E$21" +"[109]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[110]STOR951!$D$13" +"[110]STOR951!$D$17" +"[110]STOR951!$D$21" +"[110]STOR951!$D$25" +"[110]STOR951!$G$13" +"[110]STOR951!$G$17" +"[110]STOR951!$G$21" +"[110]STOR951!$G$25" +"[110]STOR951!$E$13" +"[110]STOR951!$E$17" +"[110]STOR951!$E$21" +"[110]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[111]STOR951!$D$13" +"[111]STOR951!$D$17" +"[111]STOR951!$D$21" +"[111]STOR951!$D$25" +"[111]STOR951!$G$13" +"[111]STOR951!$G$17" +"[111]STOR951!$G$21" +"[111]STOR951!$G$25" +"[111]STOR951!$E$13" +"[111]STOR951!$E$17" +"[111]STOR951!$E$21" +"[111]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[112]STOR951!$D$13" +"[112]STOR951!$D$17" +"[112]STOR951!$D$21" +"[112]STOR951!$D$25" +"[112]STOR951!$G$13" +"[112]STOR951!$G$17" +"[112]STOR951!$G$21" +"[112]STOR951!$G$25" +"[112]STOR951!$E$13" +"[112]STOR951!$E$17" +"[112]STOR951!$E$21" +"[112]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[113]STOR951!$D$13" +"[113]STOR951!$D$17" +"[113]STOR951!$D$21" +"[113]STOR951!$D$25" +"[113]STOR951!$G$13" +"[113]STOR951!$G$17" +"[113]STOR951!$G$21" +"[113]STOR951!$G$25" +"[113]STOR951!$E$13" +"[113]STOR951!$E$17" +"[113]STOR951!$E$21" +"[113]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[114]STOR951!$D$13" +"[114]STOR951!$D$17" +"[114]STOR951!$D$21" +"[114]STOR951!$D$25" +"[114]STOR951!$G$13" +"[114]STOR951!$G$17" +"[114]STOR951!$G$21" +"[114]STOR951!$G$25" +"[114]STOR951!$E$13" +"[114]STOR951!$E$17" +"[114]STOR951!$E$21" +"[114]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[115]STOR951!$D$13" +"[115]STOR951!$D$17" +"[115]STOR951!$D$21" +"[115]STOR951!$D$25" +"[115]STOR951!$G$13" +"[115]STOR951!$G$17" +"[115]STOR951!$G$21" +"[115]STOR951!$G$25" +"[115]STOR951!$E$13" +"[115]STOR951!$E$17" +"[115]STOR951!$E$21" +"[115]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[116]STOR951!$D$13" +"[116]STOR951!$D$17" +"[116]STOR951!$D$21" +"[116]STOR951!$D$25" +"[116]STOR951!$G$13" +"[116]STOR951!$G$17" +"[116]STOR951!$G$21" +"[116]STOR951!$G$25" +"[116]STOR951!$E$13" +"[116]STOR951!$E$17" +"[116]STOR951!$E$21" +"[116]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[96]STOR951!$D$13" +"[96]STOR951!$D$17" +"[96]STOR951!$D$21" +"[96]STOR951!$D$25" +"[96]STOR951!$G$13" +"[96]STOR951!$G$17" +"[96]STOR951!$G$21" +"[96]STOR951!$G$25" +"[96]STOR951!$E$13" +"[96]STOR951!$E$17" +"[96]STOR951!$E$21" +"[96]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[97]STOR951!$D$13" +"[97]STOR951!$D$17" +"[97]STOR951!$D$21" +"[97]STOR951!$D$25" +"[97]STOR951!$G$13" +"[97]STOR951!$G$17" +"[97]STOR951!$G$21" +"[97]STOR951!$G$25" +"[97]STOR951!$E$13" +"[97]STOR951!$E$17" +"[97]STOR951!$E$21" +"[97]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[98]STOR951!$D$13" +"[98]STOR951!$D$17" +"[98]STOR951!$D$21" +"[98]STOR951!$D$25" +"[98]STOR951!$G$13" +"[98]STOR951!$G$17" +"[98]STOR951!$G$21" +"[98]STOR951!$G$25" +"[98]STOR951!$E$13" +"[98]STOR951!$E$17" +"[98]STOR951!$E$21" +"[98]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[99]STOR951!$D$13" +"[99]STOR951!$D$17" +"[99]STOR951!$D$21" +"[99]STOR951!$D$25" +"[99]STOR951!$G$13" +"[99]STOR951!$G$17" +"[99]STOR951!$G$21" +"[99]STOR951!$G$25" +"[99]STOR951!$E$13" +"[99]STOR951!$E$17" +"[99]STOR951!$E$21" +"[99]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[100]STOR951!$D$13" +"[100]STOR951!$D$17" +"[100]STOR951!$D$21" +"[100]STOR951!$D$25" +"[100]STOR951!$G$13" +"[100]STOR951!$G$17" +"[100]STOR951!$G$21" +"[100]STOR951!$G$25" +"[100]STOR951!$E$13" +"[100]STOR951!$E$17" +"[100]STOR951!$E$21" +"[100]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[101]STOR951!$D$13" +"[101]STOR951!$D$17" +"[101]STOR951!$D$21" +"[101]STOR951!$D$25" +"[101]STOR951!$G$13" +"[101]STOR951!$G$17" +"[101]STOR951!$G$21" +"[101]STOR951!$G$25" +"[101]STOR951!$E$13" +"[101]STOR951!$E$17" +"[101]STOR951!$E$21" +"[101]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[102]STOR951!$D$13" +"[102]STOR951!$D$17" +"[102]STOR951!$D$21" +"[102]STOR951!$D$25" +"[102]STOR951!$G$13" +"[102]STOR951!$G$17" +"[102]STOR951!$G$21" +"[102]STOR951!$G$25" +"[102]STOR951!$E$13" +"[102]STOR951!$E$17" +"[102]STOR951!$E$21" +"[102]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[103]STOR951!$D$13" +"[103]STOR951!$D$17" +"[103]STOR951!$D$21" +"[103]STOR951!$D$25" +"[103]STOR951!$G$13" +"[103]STOR951!$G$17" +"[103]STOR951!$G$21" +"[103]STOR951!$G$25" +"[103]STOR951!$E$13" +"[103]STOR951!$E$17" +"[103]STOR951!$E$21" +"[103]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[104]STOR951!$D$13" +"[104]STOR951!$D$17" +"[104]STOR951!$D$21" +"[104]STOR951!$D$25" +"[104]STOR951!$G$13" +"[104]STOR951!$G$17" +"[104]STOR951!$G$21" +"[104]STOR951!$G$25" +"[104]STOR951!$E$13" +"[104]STOR951!$E$17" +"[104]STOR951!$E$21" +"[104]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[105]STOR951!$D$13" +"[105]STOR951!$D$17" +"[105]STOR951!$D$21" +"[105]STOR951!$D$25" +"[105]STOR951!$G$13" +"[105]STOR951!$G$17" +"[105]STOR951!$G$21" +"[105]STOR951!$G$25" +"[105]STOR951!$E$13" +"[105]STOR951!$E$17" +"[105]STOR951!$E$21" +"[105]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$L$58,'[1]AGA Storage'!$N$58,'[1]AGA Storage'!$P$58)" +"AVERAGE('[1]AGA Storage'!$H$58,'[1]AGA Storage'!$J$58,'[1]AGA Storage'!$L$58,'[1]AGA Storage'!$N$58,'[1]AGA Storage'!$P$58)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AH$58,'[1]AGA Storage'!$AJ$58,'[1]AGA Storage'!$AL$58)" +"AVERAGE('[1]AGA Storage'!$AD$58,'[1]AGA Storage'!$AF$58,'[1]AGA Storage'!$AH$58,'[1]AGA Storage'!$AJ$58,'[1]AGA Storage'!$AL$58)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BD$58,'[1]AGA Storage'!$BF$58,'[1]AGA Storage'!$BH$58)" +"AVERAGE('[1]AGA Storage'!$AZ$58,'[1]AGA Storage'!$BB$58,'[1]AGA Storage'!$BD$58,'[1]AGA Storage'!$BF$58,'[1]AGA Storage'!$H$58)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L40)/30" +"(B18-L48)/26" +"(B22-L61)/30" +"IF(B20=0,L50,B20)-(-C28*0.0001)" +"IF(B20=0,(-L50+B23)/0.0001,(-B20+B23)/0.0001)" +"IF(B20=0,L50,B20)-(-C29*0.0001)" +"IF(B20=0,(-L50+B24)/0.0001,(-B20+B24)/0.0001)" +"IF(B20=0,L50,B20)-(-C13*0.0001)" +"IF(B20=0,(-L50+B25)/0.0001,(-B20+B25)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B28-L54)/($N$28-$L$54)" +"(D28-B28)/($N$28-$L$54)" +"SUM(B32:N32)" +"(B29-L55)/($N$29-$L$55)" +"(D29-B29)/($N$29-$L$55)" +"(B18-L48)/($N$18-$L$48)" +"(D18-B18)/($N$18-$L$48)" +"(D40-N9)/30" +"(J40-H40)/28" +"L40/N9" +"(E40+G40+I40+K40+M40)/5" +"2216" +"(F48-D48)/29" +"(H48-F48)/26" +"IF(D50=0,N19,D50)-(-E54*0.0001)" +"IF(F50=0,D49,F50)-(-G54*0.0001)" +"IF(H50=0,(-F49+H52)/0.0001,(-H50+H52)/0.0001)" +"IF(L50=0,J49,L50)-(-M54*0.001)" +"IF(L50=0,(-J49+L52)/0.001,(-L50+L52)/0.001)" +"AVERAGE(D40:D49)" +"AVERAGE(D48:D49)" +"(N28-D54)/($N$28-$L$54)" +"(D54-F54)/($N$28-$L$54)" +"SUM(D58:M58)" +"(N29-D55)/($N$29-$L$55)" +"(D55-F55)/($N$29-$L$55)" +"(N16-D48)/($N$16-$L$48)" +"(D48-F48)/($N$16-$L$48)" +"(D61-N21)/30" +"J62+[2]STOR951!$E$25/7*2+[1]STOR951!$E$25" +"(L62-J62)/9" +"SUM(C9:E9)" +"[106]STOR951!$D$13" +"[106]STOR951!$D$17" +"[106]STOR951!$D$21" +"[106]STOR951!$D$25" +"G12-F12" +"[106]STOR951!$G$13" +"[106]STOR951!$G$17" +"[106]STOR951!$G$21" +"[106]STOR951!$G$25" +"[106]STOR951!$E$13" +"[106]STOR951!$E$17" +"[106]STOR951!$E$21" +"[106]STOR951!$E$25" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[107]STOR951!$D$13" +"[107]STOR951!$D$17" +"[107]STOR951!$D$21" +"[107]STOR951!$D$25" +"[107]STOR951!$G$13" +"[107]STOR951!$G$17" +"[107]STOR951!$G$21" +"[107]STOR951!$G$25" +"[107]STOR951!$E$13" +"[107]STOR951!$E$17" +"[107]STOR951!$E$21" +"[107]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[108]STOR951!$D$13" +"[108]STOR951!$D$17" +"[108]STOR951!$D$21" +"[108]STOR951!$D$25" +"[108]STOR951!$G$13" +"[108]STOR951!$G$17" +"[108]STOR951!$G$21" +"[108]STOR951!$G$25" +"[108]STOR951!$E$13" +"[108]STOR951!$E$17" +"[108]STOR951!$E$21" +"[108]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[109]STOR951!$D$13" +"[109]STOR951!$D$17" +"[109]STOR951!$D$21" +"[109]STOR951!$D$25" +"[109]STOR951!$G$13" +"[109]STOR951!$G$17" +"[109]STOR951!$G$21" +"[109]STOR951!$G$25" +"[109]STOR951!$E$13" +"[109]STOR951!$E$17" +"[109]STOR951!$E$21" +"[109]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[110]STOR951!$D$13" +"[110]STOR951!$D$17" +"[110]STOR951!$D$21" +"[110]STOR951!$D$25" +"[110]STOR951!$G$13" +"[110]STOR951!$G$17" +"[110]STOR951!$G$21" +"[110]STOR951!$G$25" +"[110]STOR951!$E$13" +"[110]STOR951!$E$17" +"[110]STOR951!$E$21" +"[110]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[111]STOR951!$D$13" +"[111]STOR951!$D$17" +"[111]STOR951!$D$21" +"[111]STOR951!$D$25" +"[111]STOR951!$G$13" +"[111]STOR951!$G$17" +"[111]STOR951!$G$21" +"[111]STOR951!$G$25" +"[111]STOR951!$E$13" +"[111]STOR951!$E$17" +"[111]STOR951!$E$21" +"[111]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[112]STOR951!$D$13" +"[112]STOR951!$D$17" +"[112]STOR951!$D$21" +"[112]STOR951!$D$25" +"[112]STOR951!$G$13" +"[112]STOR951!$G$17" +"[112]STOR951!$G$21" +"[112]STOR951!$G$25" +"[112]STOR951!$E$13" +"[112]STOR951!$E$17" +"[112]STOR951!$E$21" +"[112]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[113]STOR951!$D$13" +"[113]STOR951!$D$17" +"[113]STOR951!$D$21" +"[113]STOR951!$D$25" +"[113]STOR951!$G$13" +"[113]STOR951!$G$17" +"[113]STOR951!$G$21" +"[113]STOR951!$G$25" +"[113]STOR951!$E$13" +"[113]STOR951!$E$17" +"[113]STOR951!$E$21" +"[113]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[114]STOR951!$D$13" +"[114]STOR951!$D$17" +"[114]STOR951!$D$21" +"[114]STOR951!$D$25" +"[114]STOR951!$G$13" +"[114]STOR951!$G$17" +"[114]STOR951!$G$21" +"[114]STOR951!$G$25" +"[114]STOR951!$E$13" +"[114]STOR951!$E$17" +"[114]STOR951!$E$21" +"[114]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[115]STOR951!$D$13" +"[115]STOR951!$D$17" +"[115]STOR951!$D$21" +"[115]STOR951!$D$25" +"[115]STOR951!$G$13" +"[115]STOR951!$G$17" +"[115]STOR951!$G$21" +"[115]STOR951!$G$25" +"[115]STOR951!$E$13" +"[115]STOR951!$E$17" +"[115]STOR951!$E$21" +"[115]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[96]STOR951!$D$13" +"[96]STOR951!$D$17" +"[96]STOR951!$D$21" +"[96]STOR951!$D$25" +"[96]STOR951!$G$13" +"[96]STOR951!$G$17" +"[96]STOR951!$G$21" +"[96]STOR951!$G$25" +"[96]STOR951!$E$13" +"[96]STOR951!$E$17" +"[96]STOR951!$E$21" +"[96]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[97]STOR951!$D$13" +"[97]STOR951!$D$17" +"[97]STOR951!$D$21" +"[97]STOR951!$D$25" +"[97]STOR951!$G$13" +"[97]STOR951!$G$17" +"[97]STOR951!$G$21" +"[97]STOR951!$G$25" +"[97]STOR951!$E$13" +"[97]STOR951!$E$17" +"[97]STOR951!$E$21" +"[97]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[98]STOR951!$D$13" +"[98]STOR951!$D$17" +"[98]STOR951!$D$21" +"[98]STOR951!$D$25" +"[98]STOR951!$G$13" +"[98]STOR951!$G$17" +"[98]STOR951!$G$21" +"[98]STOR951!$G$25" +"[98]STOR951!$E$13" +"[98]STOR951!$E$17" +"[98]STOR951!$E$21" +"[98]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[99]STOR951!$D$13" +"[99]STOR951!$D$17" +"[99]STOR951!$D$21" +"[99]STOR951!$D$25" +"[99]STOR951!$G$13" +"[99]STOR951!$G$17" +"[99]STOR951!$G$21" +"[99]STOR951!$G$25" +"[99]STOR951!$E$13" +"[99]STOR951!$E$17" +"[99]STOR951!$E$21" +"[99]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[100]STOR951!$D$13" +"[100]STOR951!$D$17" +"[100]STOR951!$D$21" +"[100]STOR951!$D$25" +"[100]STOR951!$G$13" +"[100]STOR951!$G$17" +"[100]STOR951!$G$21" +"[100]STOR951!$G$25" +"[100]STOR951!$E$13" +"[100]STOR951!$E$17" +"[100]STOR951!$E$21" +"[100]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[101]STOR951!$D$13" +"[101]STOR951!$D$17" +"[101]STOR951!$D$21" +"[101]STOR951!$D$25" +"[101]STOR951!$G$13" +"[101]STOR951!$G$17" +"[101]STOR951!$G$21" +"[101]STOR951!$G$25" +"[101]STOR951!$E$13" +"[101]STOR951!$E$17" +"[101]STOR951!$E$21" +"[101]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[102]STOR951!$D$13" +"[102]STOR951!$D$17" +"[102]STOR951!$D$21" +"[102]STOR951!$D$25" +"[102]STOR951!$G$13" +"[102]STOR951!$G$17" +"[102]STOR951!$G$21" +"[102]STOR951!$G$25" +"[102]STOR951!$E$13" +"[102]STOR951!$E$17" +"[102]STOR951!$E$21" +"[102]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[103]STOR951!$D$13" +"[103]STOR951!$D$17" +"[103]STOR951!$D$21" +"[103]STOR951!$D$25" +"[103]STOR951!$G$13" +"[103]STOR951!$G$17" +"[103]STOR951!$G$21" +"[103]STOR951!$G$25" +"[103]STOR951!$E$13" +"[103]STOR951!$E$17" +"[103]STOR951!$E$21" +"[103]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[104]STOR951!$D$13" +"[104]STOR951!$D$17" +"[104]STOR951!$D$21" +"[104]STOR951!$D$25" +"[104]STOR951!$G$13" +"[104]STOR951!$G$17" +"[104]STOR951!$G$21" +"[104]STOR951!$G$25" +"[104]STOR951!$E$13" +"[104]STOR951!$E$17" +"[104]STOR951!$E$21" +"[104]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[105]STOR951!$D$13" +"[105]STOR951!$D$17" +"[105]STOR951!$D$21" +"[105]STOR951!$D$25" +"[105]STOR951!$G$13" +"[105]STOR951!$G$17" +"[105]STOR951!$G$21" +"[105]STOR951!$G$25" +"[105]STOR951!$E$13" +"[105]STOR951!$E$17" +"[105]STOR951!$E$21" +"[105]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$N$12,'[1]AGA Storage'!$P$12,'[1]AGA Storage'!$R$12)" +"AVERAGE('[1]AGA Storage'!$J$12,'[1]AGA Storage'!$L$12,'[1]AGA Storage'!$N$12,'[1]AGA Storage'!$P$12,'[1]AGA Storage'!$R$12)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AL$12,'[1]AGA Storage'!$AN$12,'[1]AGA Storage'!$AP$12)" +"AVERAGE('[1]AGA Storage'!$AH$12,'[1]AGA Storage'!$AJ$12,'[1]AGA Storage'!$AL$12,'[1]AGA Storage'!$AN$12,'[1]AGA Storage'!$AP$12)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BJ$12,'[1]AGA Storage'!$BL$12,'[1]AGA Storage'!$BN$12)" +"AVERAGE('[1]AGA Storage'!$BF$12,'[1]AGA Storage'!$BH$12,'[1]AGA Storage'!$BJ$12,'[1]AGA Storage'!$BL$12,'[1]AGA Storage'!$BN$12)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L42)/30" +"(B18-L50)/26" +"(B22-L63)/30" +"L64+[2]STOR951!$E$25/7*6+64+[1]STOR951!$E$25" +"(B23-L64)/20" +"IF(B20=0,L52,B20)-(-C30*0.0001)" +"IF(B20=0,(-L52+B25)/0.0001,(-B20+B25)/0.0001)" +"IF(B20=0,L52,B20)-(-C31*0.0001)" +"IF(B20=0,(-L52+B26)/0.0001,(-B20+B26)/0.0001)" +"IF(B20=0,L52,B20)-(-C13*0.0001)" +"IF(B20=0,(-L52+B27)/0.0001,(-B20+B27)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B30-L56)/($N$30-$L$56)" +"(D30-B30)/($N$30-$L$56)" +"SUM(B34:N34)" +"(B31-L57)/($N$31-$L$57)" +"(D31-B31)/($N$31-$L$57)" +"(B18-L50)/($N$18-$L$50)" +"(D18-B18)/($N$18-$L$50)" +"(D42-N9)/30" +"(J42-H42)/28" +"L42/N9" +"(E42+G42+I42+K42+M42)/5" +"2216" +"(F50-D50)/29" +"(H50-F50)/26" +"IF(D52=0,N19,D52)-(-E56*0.0001)" +"IF(F52=0,D51,F52)-(-G56*0.0001)" +"IF(H52=0,(-F51+H54)/0.0001,(-H52+H54)/0.0001)" +"IF(L52=0,J51,L52)-(-M56*0.001)" +"IF(L52=0,(-J51+L54)/0.001,(-L52+L54)/0.001)" +"AVERAGE(D42:D51)" +"(D56-N25)/30" +"AVERAGE(D50:D51)" +"(N30-D56)/($N$30-$L$56)" +"(D56-F56)/($N$30-$L$56)" +"SUM(D60:M60)" +"(N31-D57)/($N$31-$L$57)" +"(D57-F57)/($N$31-$L$57)" +"(N16-D50)/($N$16-$L$50)" +"(D50-F50)/($N$16-$L$50)" +"(D63-N21)/30" +"L63/N21" +"SUM(C9:E9)" +"[106]STOR951!$D$13" +"[106]STOR951!$D$17" +"[106]STOR951!$D$21" +"[106]STOR951!$D$25" +"G12-F12" +"[106]STOR951!$G$13" +"[106]STOR951!$G$17" +"[106]STOR951!$G$21" +"[106]STOR951!$G$25" +"[106]STOR951!$E$13" +"[106]STOR951!$E$17" +"[106]STOR951!$E$21" +"[106]STOR951!$E$25" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[107]STOR951!$D$13" +"[107]STOR951!$D$17" +"[107]STOR951!$D$21" +"[107]STOR951!$D$25" +"[107]STOR951!$G$13" +"[107]STOR951!$G$17" +"[107]STOR951!$G$21" +"[107]STOR951!$G$25" +"[107]STOR951!$E$13" +"[107]STOR951!$E$17" +"[107]STOR951!$E$21" +"[107]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[108]STOR951!$D$13" +"[108]STOR951!$D$17" +"[108]STOR951!$D$21" +"[108]STOR951!$D$25" +"[108]STOR951!$G$13" +"[108]STOR951!$G$17" +"[108]STOR951!$G$21" +"[108]STOR951!$G$25" +"[108]STOR951!$E$13" +"[108]STOR951!$E$17" +"[108]STOR951!$E$21" +"[108]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[109]STOR951!$D$13" +"[109]STOR951!$D$17" +"[109]STOR951!$D$21" +"[109]STOR951!$D$25" +"[109]STOR951!$G$13" +"[109]STOR951!$G$17" +"[109]STOR951!$G$21" +"[109]STOR951!$G$25" +"[109]STOR951!$E$13" +"[109]STOR951!$E$17" +"[109]STOR951!$E$21" +"[109]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[110]STOR951!$D$13" +"[110]STOR951!$D$17" +"[110]STOR951!$D$21" +"[110]STOR951!$D$25" +"[110]STOR951!$G$13" +"[110]STOR951!$G$17" +"[110]STOR951!$G$21" +"[110]STOR951!$G$25" +"[110]STOR951!$E$13" +"[110]STOR951!$E$17" +"[110]STOR951!$E$21" +"[110]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[111]STOR951!$D$13" +"[111]STOR951!$D$17" +"[111]STOR951!$D$21" +"[111]STOR951!$D$25" +"[111]STOR951!$G$13" +"[111]STOR951!$G$17" +"[111]STOR951!$G$21" +"[111]STOR951!$G$25" +"[111]STOR951!$E$13" +"[111]STOR951!$E$17" +"[111]STOR951!$E$21" +"[111]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[112]STOR951!$D$13" +"[112]STOR951!$D$17" +"[112]STOR951!$D$21" +"[112]STOR951!$D$25" +"[112]STOR951!$G$13" +"[112]STOR951!$G$17" +"[112]STOR951!$G$21" +"[112]STOR951!$G$25" +"[112]STOR951!$E$13" +"[112]STOR951!$E$17" +"[112]STOR951!$E$21" +"[112]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[113]STOR951!$D$13" +"[113]STOR951!$D$17" +"[113]STOR951!$D$21" +"[113]STOR951!$D$25" +"[113]STOR951!$G$13" +"[113]STOR951!$G$17" +"[113]STOR951!$G$21" +"[113]STOR951!$G$25" +"[113]STOR951!$E$13" +"[113]STOR951!$E$17" +"[113]STOR951!$E$21" +"[113]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[114]STOR951!$D$13" +"[114]STOR951!$D$17" +"[114]STOR951!$D$21" +"[114]STOR951!$D$25" +"[114]STOR951!$G$13" +"[114]STOR951!$G$17" +"[114]STOR951!$G$21" +"[114]STOR951!$G$25" +"[114]STOR951!$E$13" +"[114]STOR951!$E$17" +"[114]STOR951!$E$21" +"[114]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[115]STOR951!$D$13" +"[115]STOR951!$D$17" +"[115]STOR951!$D$21" +"[115]STOR951!$D$25" +"[115]STOR951!$G$13" +"[115]STOR951!$G$17" +"[115]STOR951!$G$21" +"[115]STOR951!$G$25" +"[115]STOR951!$E$13" +"[115]STOR951!$E$17" +"[115]STOR951!$E$21" +"[115]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[116]STOR951!$D$13" +"[116]STOR951!$D$17" +"[116]STOR951!$D$21" +"[116]STOR951!$D$25" +"[116]STOR951!$G$13" +"[116]STOR951!$G$17" +"[116]STOR951!$G$21" +"[116]STOR951!$G$25" +"[116]STOR951!$E$13" +"[116]STOR951!$E$17" +"[116]STOR951!$E$21" +"[116]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[117]STOR951!$D$13" +"[117]STOR951!$D$17" +"[117]STOR951!$D$21" +"[117]STOR951!$D$25" +"[117]STOR951!$G$13" +"[117]STOR951!$G$17" +"[117]STOR951!$G$21" +"[117]STOR951!$G$25" +"[117]STOR951!$E$13" +"[117]STOR951!$E$17" +"[117]STOR951!$E$21" +"[117]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[118]STOR951!$D$13" +"[118]STOR951!$D$17" +"[118]STOR951!$D$21" +"[118]STOR951!$D$25" +"[118]STOR951!$G$13" +"[118]STOR951!$G$17" +"[118]STOR951!$G$21" +"[118]STOR951!$G$25" +"[118]STOR951!$E$13" +"[118]STOR951!$E$17" +"[118]STOR951!$E$21" +"[118]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[119]STOR951!$D$13" +"[119]STOR951!$D$17" +"[119]STOR951!$D$21" +"[119]STOR951!$D$25" +"[119]STOR951!$G$13" +"[119]STOR951!$G$17" +"[119]STOR951!$G$21" +"[119]STOR951!$G$25" +"[119]STOR951!$E$13" +"[119]STOR951!$E$17" +"[119]STOR951!$E$21" +"[119]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[120]STOR951!$D$13" +"[120]STOR951!$D$17" +"[120]STOR951!$D$21" +"[120]STOR951!$D$25" +"[120]STOR951!$G$13" +"[120]STOR951!$G$17" +"[120]STOR951!$G$21" +"[120]STOR951!$G$25" +"[120]STOR951!$E$13" +"[120]STOR951!$E$17" +"[120]STOR951!$E$21" +"[120]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[121]STOR951!$D$13" +"[121]STOR951!$D$17" +"[121]STOR951!$D$21" +"[121]STOR951!$D$25" +"[121]STOR951!$G$13" +"[121]STOR951!$G$17" +"[121]STOR951!$G$21" +"[121]STOR951!$G$25" +"[121]STOR951!$E$13" +"[121]STOR951!$E$17" +"[121]STOR951!$E$21" +"[121]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[96]STOR951!$D$13" +"[96]STOR951!$D$17" +"[96]STOR951!$D$21" +"[96]STOR951!$D$25" +"[96]STOR951!$G$13" +"[96]STOR951!$G$17" +"[96]STOR951!$G$21" +"[96]STOR951!$G$25" +"[96]STOR951!$E$13" +"[96]STOR951!$E$17" +"[96]STOR951!$E$21" +"[96]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[97]STOR951!$D$13" +"[97]STOR951!$D$17" +"[97]STOR951!$D$21" +"[97]STOR951!$D$25" +"[97]STOR951!$G$13" +"[97]STOR951!$G$17" +"[97]STOR951!$G$21" +"[97]STOR951!$G$25" +"[97]STOR951!$E$13" +"[97]STOR951!$E$17" +"[97]STOR951!$E$21" +"[97]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[98]STOR951!$D$13" +"[98]STOR951!$D$17" +"[98]STOR951!$D$21" +"[98]STOR951!$D$25" +"[98]STOR951!$G$13" +"[98]STOR951!$G$17" +"[98]STOR951!$G$21" +"[98]STOR951!$G$25" +"[98]STOR951!$E$13" +"[98]STOR951!$E$17" +"[98]STOR951!$E$21" +"[98]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[99]STOR951!$D$13" +"[99]STOR951!$D$17" +"[99]STOR951!$D$21" +"[99]STOR951!$D$25" +"[99]STOR951!$G$13" +"[99]STOR951!$G$17" +"[99]STOR951!$G$21" +"[99]STOR951!$G$25" +"[99]STOR951!$E$13" +"[99]STOR951!$E$17" +"[99]STOR951!$E$21" +"[99]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[100]STOR951!$D$13" +"[100]STOR951!$D$17" +"[100]STOR951!$D$21" +"[100]STOR951!$D$25" +"[100]STOR951!$G$13" +"[100]STOR951!$G$17" +"[100]STOR951!$G$21" +"[100]STOR951!$G$25" +"[100]STOR951!$E$13" +"[100]STOR951!$E$17" +"[100]STOR951!$E$21" +"[100]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[101]STOR951!$D$13" +"[101]STOR951!$D$17" +"[101]STOR951!$D$21" +"[101]STOR951!$D$25" +"[101]STOR951!$G$13" +"[101]STOR951!$G$17" +"[101]STOR951!$G$21" +"[101]STOR951!$G$25" +"[101]STOR951!$E$13" +"[101]STOR951!$E$17" +"[101]STOR951!$E$21" +"[101]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[102]STOR951!$D$13" +"[102]STOR951!$D$17" +"[102]STOR951!$D$21" +"[102]STOR951!$D$25" +"[102]STOR951!$G$13" +"[102]STOR951!$G$17" +"[102]STOR951!$G$21" +"[102]STOR951!$G$25" +"[102]STOR951!$E$13" +"[102]STOR951!$E$17" +"[102]STOR951!$E$21" +"[102]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[103]STOR951!$D$13" +"[103]STOR951!$D$17" +"[103]STOR951!$D$21" +"[103]STOR951!$D$25" +"[103]STOR951!$G$13" +"[103]STOR951!$G$17" +"[103]STOR951!$G$21" +"[103]STOR951!$G$25" +"[103]STOR951!$E$13" +"[103]STOR951!$E$17" +"[103]STOR951!$E$21" +"[103]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[104]STOR951!$D$13" +"[104]STOR951!$D$17" +"[104]STOR951!$D$21" +"[104]STOR951!$D$25" +"[104]STOR951!$G$13" +"[104]STOR951!$G$17" +"[104]STOR951!$G$21" +"[104]STOR951!$G$25" +"[104]STOR951!$E$13" +"[104]STOR951!$E$17" +"[104]STOR951!$E$21" +"[104]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[105]STOR951!$D$13" +"[105]STOR951!$D$17" +"[105]STOR951!$D$21" +"[105]STOR951!$D$25" +"[105]STOR951!$G$13" +"[105]STOR951!$G$17" +"[105]STOR951!$G$21" +"[105]STOR951!$G$25" +"[105]STOR951!$E$13" +"[105]STOR951!$E$17" +"[105]STOR951!$E$21" +"[105]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$N$11,'[1]AGA Storage'!$P$11,'[1]AGA Storage'!$R$11)" +"AVERAGE('[1]AGA Storage'!$J$11,'[1]AGA Storage'!$L$11,'[1]AGA Storage'!$N$11,'[1]AGA Storage'!$P$11,'[1]AGA Storage'!$R$11)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AL$11,'[1]AGA Storage'!$AN$11,'[1]AGA Storage'!$AP$11)" +"AVERAGE('[1]AGA Storage'!$AH$11,'[1]AGA Storage'!$AJ$11,'[1]AGA Storage'!$AL$11,'[1]AGA Storage'!$AN$11,'[1]AGA Storage'!$AP$11)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BJ$11,'[1]AGA Storage'!$BL$11,'[1]AGA Storage'!$BN$11)" +"AVERAGE('[1]AGA Storage'!$BF$11,'[1]AGA Storage'!$BH$11,'[1]AGA Storage'!$BJ$11,'[1]AGA Storage'!$BL$11,'[1]AGA Storage'!$BN$11)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L42)/30" +"(B18-L50)/26" +"(B22-L63)/30" +"L64+[2]STOR951!$E$25/7*6+[1]STOR951!$E$25" +"(B23-L64)/13" +"IF(B20=0,L52,B20)-(-C30*0.0001)" +"IF(B20=0,(-L52+B25)/0.0001,(-B20+B25)/0.0001)" +"IF(B20=0,L52,B20)-(-C31*0.0001)" +"IF(B20=0,(-L52+B26)/0.0001,(-B20+B26)/0.0001)" +"IF(B20=0,L52,B20)-(-C13*0.0001)" +"IF(B20=0,(-L52+B27)/0.0001,(-B20+B27)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B30-L56)/($N$30-$L$56)" +"(D30-B30)/($N$30-$L$56)" +"SUM(B34:N34)" +"(B31-L57)/($N$31-$L$57)" +"(D31-B31)/($N$31-$L$57)" +"(B18-L50)/($N$18-$L$50)" +"(D18-B18)/($N$18-$L$50)" +"(D42-N9)/30" +"(J42-H42)/28" +"L42/N9" +"(E42+G42+I42+K42+M42)/5" +"2216" +"(F50-D50)/29" +"(H50-F50)/26" +"IF(D52=0,N19,D52)-(-E56*0.0001)" +"IF(F52=0,D51,F52)-(-G56*0.0001)" +"IF(H52=0,(-F51+H54)/0.0001,(-H52+H54)/0.0001)" +"IF(L52=0,J51,L52)-(-M56*0.001)" +"IF(L52=0,(-J51+L54)/0.001,(-L52+L54)/0.001)" +"AVERAGE(D42:D51)" +"(D56-N25)/30" +"AVERAGE(D50:D51)" +"(N30-D56)/($N$30-$L$56)" +"(D56-F56)/($N$30-$L$56)" +"SUM(D60:M60)" +"(N31-D57)/($N$31-$L$57)" +"(D57-F57)/($N$31-$L$57)" +"(N16-D50)/($N$16-$L$50)" +"(D50-F50)/($N$16-$L$50)" +"(D63-N21)/30" +"L63/N21" +"SUM(C9:E9)" +"[106]STOR951!$D$13" +"[106]STOR951!$D$17" +"[106]STOR951!$D$21" +"[106]STOR951!$D$25" +"G12-F12" +"[106]STOR951!$G$13" +"[106]STOR951!$G$17" +"[106]STOR951!$G$21" +"[106]STOR951!$G$25" +"[106]STOR951!$E$13" +"[106]STOR951!$E$17" +"[106]STOR951!$E$21" +"[106]STOR951!$E$25" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[107]STOR951!$D$13" +"[107]STOR951!$D$17" +"[107]STOR951!$D$21" +"[107]STOR951!$D$25" +"[107]STOR951!$G$13" +"[107]STOR951!$G$17" +"[107]STOR951!$G$21" +"[107]STOR951!$G$25" +"[107]STOR951!$E$13" +"[107]STOR951!$E$17" +"[107]STOR951!$E$21" +"[107]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[108]STOR951!$D$13" +"[108]STOR951!$D$17" +"[108]STOR951!$D$21" +"[108]STOR951!$D$25" +"[108]STOR951!$G$13" +"[108]STOR951!$G$17" +"[108]STOR951!$G$21" +"[108]STOR951!$G$25" +"[108]STOR951!$E$13" +"[108]STOR951!$E$17" +"[108]STOR951!$E$21" +"[108]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[109]STOR951!$D$13" +"[109]STOR951!$D$17" +"[109]STOR951!$D$21" +"[109]STOR951!$D$25" +"[109]STOR951!$G$13" +"[109]STOR951!$G$17" +"[109]STOR951!$G$21" +"[109]STOR951!$G$25" +"[109]STOR951!$E$13" +"[109]STOR951!$E$17" +"[109]STOR951!$E$21" +"[109]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[110]STOR951!$D$13" +"[110]STOR951!$D$17" +"[110]STOR951!$D$21" +"[110]STOR951!$D$25" +"[110]STOR951!$G$13" +"[110]STOR951!$G$17" +"[110]STOR951!$G$21" +"[110]STOR951!$G$25" +"[110]STOR951!$E$13" +"[110]STOR951!$E$17" +"[110]STOR951!$E$21" +"[110]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[111]STOR951!$D$13" +"[111]STOR951!$D$17" +"[111]STOR951!$D$21" +"[111]STOR951!$D$25" +"[111]STOR951!$G$13" +"[111]STOR951!$G$17" +"[111]STOR951!$G$21" +"[111]STOR951!$G$25" +"[111]STOR951!$E$13" +"[111]STOR951!$E$17" +"[111]STOR951!$E$21" +"[111]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[112]STOR951!$D$13" +"[112]STOR951!$D$17" +"[112]STOR951!$D$21" +"[112]STOR951!$D$25" +"[112]STOR951!$G$13" +"[112]STOR951!$G$17" +"[112]STOR951!$G$21" +"[112]STOR951!$G$25" +"[112]STOR951!$E$13" +"[112]STOR951!$E$17" +"[112]STOR951!$E$21" +"[112]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[113]STOR951!$D$13" +"[113]STOR951!$D$17" +"[113]STOR951!$D$21" +"[113]STOR951!$D$25" +"[113]STOR951!$G$13" +"[113]STOR951!$G$17" +"[113]STOR951!$G$21" +"[113]STOR951!$G$25" +"[113]STOR951!$E$13" +"[113]STOR951!$E$17" +"[113]STOR951!$E$21" +"[113]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[114]STOR951!$D$13" +"[114]STOR951!$D$17" +"[114]STOR951!$D$21" +"[114]STOR951!$D$25" +"[114]STOR951!$G$13" +"[114]STOR951!$G$17" +"[114]STOR951!$G$21" +"[114]STOR951!$G$25" +"[114]STOR951!$E$13" +"[114]STOR951!$E$17" +"[114]STOR951!$E$21" +"[114]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[115]STOR951!$D$13" +"[115]STOR951!$D$17" +"[115]STOR951!$D$21" +"[115]STOR951!$D$25" +"[115]STOR951!$G$13" +"[115]STOR951!$G$17" +"[115]STOR951!$G$21" +"[115]STOR951!$G$25" +"[115]STOR951!$E$13" +"[115]STOR951!$E$17" +"[115]STOR951!$E$21" +"[115]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[116]STOR951!$D$13" +"[116]STOR951!$D$17" +"[116]STOR951!$D$21" +"[116]STOR951!$D$25" +"[116]STOR951!$G$13" +"[116]STOR951!$G$17" +"[116]STOR951!$G$21" +"[116]STOR951!$G$25" +"[116]STOR951!$E$13" +"[116]STOR951!$E$17" +"[116]STOR951!$E$21" +"[116]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[117]STOR951!$D$13" +"[117]STOR951!$D$17" +"[117]STOR951!$D$21" +"[117]STOR951!$D$25" +"[117]STOR951!$G$13" +"[117]STOR951!$G$17" +"[117]STOR951!$G$21" +"[117]STOR951!$G$25" +"[117]STOR951!$E$13" +"[117]STOR951!$E$17" +"[117]STOR951!$E$21" +"[117]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[118]STOR951!$D$13" +"[118]STOR951!$D$17" +"[118]STOR951!$D$21" +"[118]STOR951!$D$25" +"[118]STOR951!$G$13" +"[118]STOR951!$G$17" +"[118]STOR951!$G$21" +"[118]STOR951!$G$25" +"[118]STOR951!$E$13" +"[118]STOR951!$E$17" +"[118]STOR951!$E$21" +"[118]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[119]STOR951!$D$13" +"[119]STOR951!$D$17" +"[119]STOR951!$D$21" +"[119]STOR951!$D$25" +"[119]STOR951!$G$13" +"[119]STOR951!$G$17" +"[119]STOR951!$G$21" +"[119]STOR951!$G$25" +"[119]STOR951!$E$13" +"[119]STOR951!$E$17" +"[119]STOR951!$E$21" +"[119]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[120]STOR951!$D$13" +"[120]STOR951!$D$17" +"[120]STOR951!$D$21" +"[120]STOR951!$D$25" +"[120]STOR951!$G$13" +"[120]STOR951!$G$17" +"[120]STOR951!$G$21" +"[120]STOR951!$G$25" +"[120]STOR951!$E$13" +"[120]STOR951!$E$17" +"[120]STOR951!$E$21" +"[120]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[96]STOR951!$D$13" +"[96]STOR951!$D$17" +"[96]STOR951!$D$21" +"[96]STOR951!$D$25" +"[96]STOR951!$G$13" +"[96]STOR951!$G$17" +"[96]STOR951!$G$21" +"[96]STOR951!$G$25" +"[96]STOR951!$E$13" +"[96]STOR951!$E$17" +"[96]STOR951!$E$21" +"[96]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[97]STOR951!$D$13" +"[97]STOR951!$D$17" +"[97]STOR951!$D$21" +"[97]STOR951!$D$25" +"[97]STOR951!$G$13" +"[97]STOR951!$G$17" +"[97]STOR951!$G$21" +"[97]STOR951!$G$25" +"[97]STOR951!$E$13" +"[97]STOR951!$E$17" +"[97]STOR951!$E$21" +"[97]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[98]STOR951!$D$13" +"[98]STOR951!$D$17" +"[98]STOR951!$D$21" +"[98]STOR951!$D$25" +"[98]STOR951!$G$13" +"[98]STOR951!$G$17" +"[98]STOR951!$G$21" +"[98]STOR951!$G$25" +"[98]STOR951!$E$13" +"[98]STOR951!$E$17" +"[98]STOR951!$E$21" +"[98]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[99]STOR951!$D$13" +"[99]STOR951!$D$17" +"[99]STOR951!$D$21" +"[99]STOR951!$D$25" +"[99]STOR951!$G$13" +"[99]STOR951!$G$17" +"[99]STOR951!$G$21" +"[99]STOR951!$G$25" +"[99]STOR951!$E$13" +"[99]STOR951!$E$17" +"[99]STOR951!$E$21" +"[99]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[100]STOR951!$D$13" +"[100]STOR951!$D$17" +"[100]STOR951!$D$21" +"[100]STOR951!$D$25" +"[100]STOR951!$G$13" +"[100]STOR951!$G$17" +"[100]STOR951!$G$21" +"[100]STOR951!$G$25" +"[100]STOR951!$E$13" +"[100]STOR951!$E$17" +"[100]STOR951!$E$21" +"[100]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[101]STOR951!$D$13" +"[101]STOR951!$D$17" +"[101]STOR951!$D$21" +"[101]STOR951!$D$25" +"[101]STOR951!$G$13" +"[101]STOR951!$G$17" +"[101]STOR951!$G$21" +"[101]STOR951!$G$25" +"[101]STOR951!$E$13" +"[101]STOR951!$E$17" +"[101]STOR951!$E$21" +"[101]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[102]STOR951!$D$13" +"[102]STOR951!$D$17" +"[102]STOR951!$D$21" +"[102]STOR951!$D$25" +"[102]STOR951!$G$13" +"[102]STOR951!$G$17" +"[102]STOR951!$G$21" +"[102]STOR951!$G$25" +"[102]STOR951!$E$13" +"[102]STOR951!$E$17" +"[102]STOR951!$E$21" +"[102]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[103]STOR951!$D$13" +"[103]STOR951!$D$17" +"[103]STOR951!$D$21" +"[103]STOR951!$D$25" +"[103]STOR951!$G$13" +"[103]STOR951!$G$17" +"[103]STOR951!$G$21" +"[103]STOR951!$G$25" +"[103]STOR951!$E$13" +"[103]STOR951!$E$17" +"[103]STOR951!$E$21" +"[103]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[104]STOR951!$D$13" +"[104]STOR951!$D$17" +"[104]STOR951!$D$21" +"[104]STOR951!$D$25" +"[104]STOR951!$G$13" +"[104]STOR951!$G$17" +"[104]STOR951!$G$21" +"[104]STOR951!$G$25" +"[104]STOR951!$E$13" +"[104]STOR951!$E$17" +"[104]STOR951!$E$21" +"[104]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[105]STOR951!$D$13" +"[105]STOR951!$D$17" +"[105]STOR951!$D$21" +"[105]STOR951!$D$25" +"[105]STOR951!$G$13" +"[105]STOR951!$G$17" +"[105]STOR951!$G$21" +"[105]STOR951!$G$25" +"[105]STOR951!$E$13" +"[105]STOR951!$E$17" +"[105]STOR951!$E$21" +"[105]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"+D13-C13" +"E13/C13" +"D13/953" +"[2]STOR951!$D$13" +"AVERAGE('[1]AGA Storage'!$N$13,'[1]AGA Storage'!$P$13,'[1]AGA Storage'!$R$13)" +"AVERAGE('[1]AGA Storage'!$J$13,'[1]AGA Storage'!$L$13,'[1]AGA Storage'!$N$13,'[1]AGA Storage'!$P$13,'[1]AGA Storage'!$R$13)" +"D13-L13" +"D13-M13" +"D13-N13" +"D17/1835" +"[2]STOR951!$D$17" +"AVERAGE('[1]AGA Storage'!$AL$13,'[1]AGA Storage'!$AN$13,'[1]AGA Storage'!$AP$13)" +"AVERAGE('[1]AGA Storage'!$AH$13,'[1]AGA Storage'!$AJ$13,'[1]AGA Storage'!$AL$13,'[1]AGA Storage'!$AN$13,'[1]AGA Storage'!$AP$13)" +"D21/506" +"[2]STOR951!$D$21" +"AVERAGE('[1]AGA Storage'!$BJ$13,'[1]AGA Storage'!$BL$13,'[1]AGA Storage'!$BN$13)" +"AVERAGE('[1]AGA Storage'!$BF$13,'[1]AGA Storage'!$BH$13,'[1]AGA Storage'!$BJ$13,'[1]AGA Storage'!$BL$13,'[1]AGA Storage'!$BN$13)" +"SUM(C12:C24)" +"D25/3294" +"(D9-B9)/31" +"(F9-D9)/30" +"(C9+E9+G9+I9+K9+O9)/6" +"(B10-L42)/30" +"(B18-L50)/26" +"(B22-L63)/30" +"L64+[2]STOR951!$E$25/7*6+64+43+[1]STOR951!$E$25" +"(B23-L64)/27" +"IF(B20=0,L52,B20)-(-C30*0.0001)" +"IF(B20=0,(-L52+B25)/0.0001,(-B20+B25)/0.0001)" +"IF(B20=0,L52,B20)-(-C31*0.0001)" +"IF(B20=0,(-L52+B26)/0.0001,(-B20+B26)/0.0001)" +"IF(B20=0,L52,B20)-(-C13*0.0001)" +"IF(B20=0,(-L52+B27)/0.0001,(-B20+B27)/0.0001)" +"AVERAGE(B9:B19)" +"AVERAGE(B9:B17)" +"AVERAGE(C17:C19)" +"(B30-L56)/($N$30-$L$56)" +"(D30-B30)/($N$30-$L$56)" +"SUM(B34:N34)" +"(B31-L57)/($N$31-$L$57)" +"(D31-B31)/($N$31-$L$57)" +"(B18-L50)/($N$18-$L$50)" +"(D18-B18)/($N$18-$L$50)" +"(D42-N9)/30" +"(J42-H42)/28" +"L42/N9" +"(E42+G42+I42+K42+M42)/5" +"2216" +"(F50-D50)/29" +"(H50-F50)/26" +"IF(D52=0,N19,D52)-(-E56*0.0001)" +"IF(F52=0,D51,F52)-(-G56*0.0001)" +"IF(H52=0,(-F51+H54)/0.0001,(-H52+H54)/0.0001)" +"IF(L52=0,J51,L52)-(-M56*0.001)" +"IF(L52=0,(-J51+L54)/0.001,(-L52+L54)/0.001)" +"AVERAGE(D42:D51)" +"(D56-N25)/30" +"AVERAGE(D50:D51)" +"(N30-D56)/($N$30-$L$56)" +"(D56-F56)/($N$30-$L$56)" +"SUM(D60:M60)" +"(N31-D57)/($N$31-$L$57)" +"(D57-F57)/($N$31-$L$57)" +"(N16-D50)/($N$16-$L$50)" +"(D50-F50)/($N$16-$L$50)" +"(D63-N21)/30" +"L63/N21" +"SUM(C9:E9)" +"[106]STOR951!$D$13" +"[106]STOR951!$D$17" +"[106]STOR951!$D$21" +"[106]STOR951!$D$25" +"G12-F12" +"[106]STOR951!$G$13" +"[106]STOR951!$G$17" +"[106]STOR951!$G$21" +"[106]STOR951!$G$25" +"[106]STOR951!$E$13" +"[106]STOR951!$E$17" +"[106]STOR951!$E$21" +"[106]STOR951!$E$25" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[107]STOR951!$D$13" +"[107]STOR951!$D$17" +"[107]STOR951!$D$21" +"[107]STOR951!$D$25" +"[107]STOR951!$G$13" +"[107]STOR951!$G$17" +"[107]STOR951!$G$21" +"[107]STOR951!$G$25" +"[107]STOR951!$E$13" +"[107]STOR951!$E$17" +"[107]STOR951!$E$21" +"[107]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[108]STOR951!$D$13" +"[108]STOR951!$D$17" +"[108]STOR951!$D$21" +"[108]STOR951!$D$25" +"[108]STOR951!$G$13" +"[108]STOR951!$G$17" +"[108]STOR951!$G$21" +"[108]STOR951!$G$25" +"[108]STOR951!$E$13" +"[108]STOR951!$E$17" +"[108]STOR951!$E$21" +"[108]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[109]STOR951!$D$13" +"[109]STOR951!$D$17" +"[109]STOR951!$D$21" +"[109]STOR951!$D$25" +"[109]STOR951!$G$13" +"[109]STOR951!$G$17" +"[109]STOR951!$G$21" +"[109]STOR951!$G$25" +"[109]STOR951!$E$13" +"[109]STOR951!$E$17" +"[109]STOR951!$E$21" +"[109]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[110]STOR951!$D$13" +"[110]STOR951!$D$17" +"[110]STOR951!$D$21" +"[110]STOR951!$D$25" +"[110]STOR951!$G$13" +"[110]STOR951!$G$17" +"[110]STOR951!$G$21" +"[110]STOR951!$G$25" +"[110]STOR951!$E$13" +"[110]STOR951!$E$17" +"[110]STOR951!$E$21" +"[110]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[111]STOR951!$D$13" +"[111]STOR951!$D$17" +"[111]STOR951!$D$21" +"[111]STOR951!$D$25" +"[111]STOR951!$G$13" +"[111]STOR951!$G$17" +"[111]STOR951!$G$21" +"[111]STOR951!$G$25" +"[111]STOR951!$E$13" +"[111]STOR951!$E$17" +"[111]STOR951!$E$21" +"[111]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[112]STOR951!$D$13" +"[112]STOR951!$D$17" +"[112]STOR951!$D$21" +"[112]STOR951!$D$25" +"[112]STOR951!$G$13" +"[112]STOR951!$G$17" +"[112]STOR951!$G$21" +"[112]STOR951!$G$25" +"[112]STOR951!$E$13" +"[112]STOR951!$E$17" +"[112]STOR951!$E$21" +"[112]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[113]STOR951!$D$13" +"[113]STOR951!$D$17" +"[113]STOR951!$D$21" +"[113]STOR951!$D$25" +"[113]STOR951!$G$13" +"[113]STOR951!$G$17" +"[113]STOR951!$G$21" +"[113]STOR951!$G$25" +"[113]STOR951!$E$13" +"[113]STOR951!$E$17" +"[113]STOR951!$E$21" +"[113]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[114]STOR951!$D$13" +"[114]STOR951!$D$17" +"[114]STOR951!$D$21" +"[114]STOR951!$D$25" +"[114]STOR951!$G$13" +"[114]STOR951!$G$17" +"[114]STOR951!$G$21" +"[114]STOR951!$G$25" +"[114]STOR951!$E$13" +"[114]STOR951!$E$17" +"[114]STOR951!$E$21" +"[114]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[115]STOR951!$D$13" +"[115]STOR951!$D$17" +"[115]STOR951!$D$21" +"[115]STOR951!$D$25" +"[115]STOR951!$G$13" +"[115]STOR951!$G$17" +"[115]STOR951!$G$21" +"[115]STOR951!$G$25" +"[115]STOR951!$E$13" +"[115]STOR951!$E$17" +"[115]STOR951!$E$21" +"[115]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[116]STOR951!$D$13" +"[116]STOR951!$D$17" +"[116]STOR951!$D$21" +"[116]STOR951!$D$25" +"[116]STOR951!$G$13" +"[116]STOR951!$G$17" +"[116]STOR951!$G$21" +"[116]STOR951!$G$25" +"[116]STOR951!$E$13" +"[116]STOR951!$E$17" +"[116]STOR951!$E$21" +"[116]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[117]STOR951!$D$13" +"[117]STOR951!$D$17" +"[117]STOR951!$D$21" +"[117]STOR951!$D$25" +"[117]STOR951!$G$13" +"[117]STOR951!$G$17" +"[117]STOR951!$G$21" +"[117]STOR951!$G$25" +"[117]STOR951!$E$13" +"[117]STOR951!$E$17" +"[117]STOR951!$E$21" +"[117]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[118]STOR951!$D$13" +"[118]STOR951!$D$17" +"[118]STOR951!$D$21" +"[118]STOR951!$D$25" +"[118]STOR951!$G$13" +"[118]STOR951!$G$17" +"[118]STOR951!$G$21" +"[118]STOR951!$G$25" +"[118]STOR951!$E$13" +"[118]STOR951!$E$17" +"[118]STOR951!$E$21" +"[118]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[119]STOR951!$D$13" +"[119]STOR951!$D$17" +"[119]STOR951!$D$21" +"[119]STOR951!$D$25" +"[119]STOR951!$G$13" +"[119]STOR951!$G$17" +"[119]STOR951!$G$21" +"[119]STOR951!$G$25" +"[119]STOR951!$E$13" +"[119]STOR951!$E$17" +"[119]STOR951!$E$21" +"[119]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[120]STOR951!$D$13" +"[120]STOR951!$D$17" +"[120]STOR951!$D$21" +"[120]STOR951!$D$25" +"[120]STOR951!$G$13" +"[120]STOR951!$G$17" +"[120]STOR951!$G$21" +"[120]STOR951!$G$25" +"[120]STOR951!$E$13" +"[120]STOR951!$E$17" +"[120]STOR951!$E$21" +"[120]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[121]STOR951!$D$13" +"[121]STOR951!$D$17" +"[121]STOR951!$D$21" +"[121]STOR951!$D$25" +"[121]STOR951!$G$13" +"[121]STOR951!$G$17" +"[121]STOR951!$G$21" +"[121]STOR951!$G$25" +"[121]STOR951!$E$13" +"[121]STOR951!$E$17" +"[121]STOR951!$E$21" +"[121]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[122]STOR951!$D$13" +"[122]STOR951!$D$17" +"[122]STOR951!$D$21" +"[122]STOR951!$D$25" +"[122]STOR951!$G$13" +"[122]STOR951!$G$17" +"[122]STOR951!$G$21" +"[122]STOR951!$G$25" +"[122]STOR951!$E$13" +"[122]STOR951!$E$17" +"[122]STOR951!$E$21" +"[122]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[96]STOR951!$D$13" +"[96]STOR951!$D$17" +"[96]STOR951!$D$21" +"[96]STOR951!$D$25" +"[96]STOR951!$G$13" +"[96]STOR951!$G$17" +"[96]STOR951!$G$21" +"[96]STOR951!$G$25" +"[96]STOR951!$E$13" +"[96]STOR951!$E$17" +"[96]STOR951!$E$21" +"[96]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[97]STOR951!$D$13" +"[97]STOR951!$D$17" +"[97]STOR951!$D$21" +"[97]STOR951!$D$25" +"[97]STOR951!$G$13" +"[97]STOR951!$G$17" +"[97]STOR951!$G$21" +"[97]STOR951!$G$25" +"[97]STOR951!$E$13" +"[97]STOR951!$E$17" +"[97]STOR951!$E$21" +"[97]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[98]STOR951!$D$13" +"[98]STOR951!$D$17" +"[98]STOR951!$D$21" +"[98]STOR951!$D$25" +"[98]STOR951!$G$13" +"[98]STOR951!$G$17" +"[98]STOR951!$G$21" +"[98]STOR951!$G$25" +"[98]STOR951!$E$13" +"[98]STOR951!$E$17" +"[98]STOR951!$E$21" +"[98]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[99]STOR951!$D$13" +"[99]STOR951!$D$17" +"[99]STOR951!$D$21" +"[99]STOR951!$D$25" +"[99]STOR951!$G$13" +"[99]STOR951!$G$17" +"[99]STOR951!$G$21" +"[99]STOR951!$G$25" +"[99]STOR951!$E$13" +"[99]STOR951!$E$17" +"[99]STOR951!$E$21" +"[99]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[100]STOR951!$D$13" +"[100]STOR951!$D$17" +"[100]STOR951!$D$21" +"[100]STOR951!$D$25" +"[100]STOR951!$G$13" +"[100]STOR951!$G$17" +"[100]STOR951!$G$21" +"[100]STOR951!$G$25" +"[100]STOR951!$E$13" +"[100]STOR951!$E$17" +"[100]STOR951!$E$21" +"[100]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[101]STOR951!$D$13" +"[101]STOR951!$D$17" +"[101]STOR951!$D$21" +"[101]STOR951!$D$25" +"[101]STOR951!$G$13" +"[101]STOR951!$G$17" +"[101]STOR951!$G$21" +"[101]STOR951!$G$25" +"[101]STOR951!$E$13" +"[101]STOR951!$E$17" +"[101]STOR951!$E$21" +"[101]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[102]STOR951!$D$13" +"[102]STOR951!$D$17" +"[102]STOR951!$D$21" +"[102]STOR951!$D$25" +"[102]STOR951!$G$13" +"[102]STOR951!$G$17" +"[102]STOR951!$G$21" +"[102]STOR951!$G$25" +"[102]STOR951!$E$13" +"[102]STOR951!$E$17" +"[102]STOR951!$E$21" +"[102]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[103]STOR951!$D$13" +"[103]STOR951!$D$17" +"[103]STOR951!$D$21" +"[103]STOR951!$D$25" +"[103]STOR951!$G$13" +"[103]STOR951!$G$17" +"[103]STOR951!$G$21" +"[103]STOR951!$G$25" +"[103]STOR951!$E$13" +"[103]STOR951!$E$17" +"[103]STOR951!$E$21" +"[103]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[104]STOR951!$D$13" +"[104]STOR951!$D$17" +"[104]STOR951!$D$21" +"[104]STOR951!$D$25" +"[104]STOR951!$G$13" +"[104]STOR951!$G$17" +"[104]STOR951!$G$21" +"[104]STOR951!$G$25" +"[104]STOR951!$E$13" +"[104]STOR951!$E$17" +"[104]STOR951!$E$21" +"[104]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[105]STOR951!$D$13" +"[105]STOR951!$D$17" +"[105]STOR951!$D$21" +"[105]STOR951!$D$25" +"[105]STOR951!$G$13" +"[105]STOR951!$G$17" +"[105]STOR951!$G$21" +"[105]STOR951!$G$25" +"[105]STOR951!$E$13" +"[105]STOR951!$E$17" +"[105]STOR951!$E$21" +"[105]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"TODAY()" +"B1" +"G1-F1+30" +"E9+D9" +"-F9/$C$2*$C$3" +"F9+G9+H9" +"L12+N12+P12+R12" +"(L12*10000*M12)+(N12*10000*O12)+(P12*10000*Q12)" +"SUM(L11:L31)" +"-175+31-39" +"-101+31+35" +"-134+28" +"-147+31" +"+G46+F46+H46" +"SUM(D9:D46)" +"G48+H48" +"SUM(D55:G55)" +"SUM(I55:I66)" +"SUM(I68:I94)" +"SUM(D55:D96)" +"0.5*30" +"+E3+F3" +"SUM(E3:E15)" +"SUM(H3:H13)" +"SUM(H21:H41)" +"SUM(I14+J42)" +"D10-C10" +"C10-C11" +"C10*1.03" +"TODAY()" +"B1" +"+H1-G1" +"SUM(D9:F9)" +"-$G9/$C$2*$C$3" +"SUM(G9:J9)" +"N13+R13+T13+V13+X13" +"(N13*10000*O13)+(T13*10000*U13)+(V13*10000*W13)" +"70-28" +"SUM(N13:N18)" +"SUM(D13:D29)" +"98+28" +"SUM(N23:N33)" +"SUM(D34:D36)" +"SUM(K34:K46)" +"SUM(D9:D45)" +"SUM(G9:G46)" +"SUM(H48:J48)" +"SUM(G48:J48)" +"SUM(K48:K54)" +"K56*10000*L56" +"SUM(D56:D84)" +"SUM(M56:M82)" +"SUM(C89:C93)" +"E134*F134" +"SUM(E134:E152)" +"G153/E153" +"SUM(E158:E175)" +"0.5*123" +"SUM(E179:E187)" +"SUM(B4:B8)/5" +"REPT(""O"",I32)" +"+E68" +"0.005" +"+B3/12" +"+B8*$C$6" +"+$D$3+0.0025" +"+D8*C8*30.4" +"3920+7500" +"+G8*$H$6" +"+$I$3" +"+B8-(B8*$B$4)" +"D8" +"+G8-(G8*$B$4)+7500" +"+D3" +"NPV(0.1/12,E8:E67)" +"+H72+G72" +"+B3/12" +"+B8*$C$6" +"3920+7500" +"+E8*$F$6" +"+B8-(B8*$B$4)" +"+E8-(E8*$B$4)+7500" +"'NA GAS & PWR TOTALS-DEALS'!A5" +"'NA GAS & PWR TOTALS-DEALS'!A5" +"'NA GAS & PWR TOTALS-VOLUME'!A5" +"'NA GAS & PWR TOTALS-VOLUME'!A5" +"TODAY()" +"A1" +"+G1-F1" +"SUM(D9:E9)" +"-$F9/$C$2*$C$3" +"SUM(F9:H9)" +"SUM(L12:AF12)" +"-467-54" +"SUM(L10:L12)" +"SUM(D13:D30)" +"SUM(D9:D30)" +"-346-135" +"-529-143" +"-266+47" +"-263+93" +"-247+90" +"-269+93" +"SUM(D33:D43)" +"SUM(I33:I43)" +"SUM(D9:D43)" +"SUM(G45:H45)" +"SUM(D58:D66)" +"SUM(E59:E65)" +"+G1-F1" +"SUM(C6:C10)/5" +"SUM(L12:AF12)" +"-467-54" +"SUM(D13:D30)" +"SUM(D9:D30)" +"-346-135" +"-529-143" +"-266+47" +"-263+93" +"-247+90" +"-269+93" +"SUM(D33:D43)" +"SUM(I33:I43)" +"SUM(D58:D66)" +"+G1-F1" +"+B4*C4" +"SUM(L12:AF12)" +"-467-54" +"SUM(D13:D30)" +"SUM(D9:D30)" +"-346-135" +"-529-143" +"-266+47" +"-263+93" +"-247+90" +"-269+93" +"SUM(D33:D43)" +"SUM(I33:I43)" +"SUM(D58:D66)" +"+C5+D5" +"+E5+F5+G5" +"+H5+I5" +"+K5/L5" +"+(M5-M6)/M6" +"+B6-1" +"65-C17" +"+$D$12+($D$13*D17)" +"+C17+1" +"+C83-75" +"+(D12056+E12056)/2" +"+IF(H12421<65,65-H12421,0)" +"+IF(H12421>$L$12418,H12421-$L$12418,0)" +"+I12421+J12421" +"+(L$12416/30.25)+($L$12417*K12421)" +"+SUMIF($A$12421:$A$14580,N14575,$I$12421:$I$14580)" +"+SUMIF($A$12421:$A$14580,N14575,$J$12421:$J$14580)" +"+N14575-1" +"+R14575-1" +"+N14582+1" +"+SUMIF($B$12421:$B$12785,$M14583,$K$12421:$K$12785)" +"+SUMIF($B$12786:$B$13151,$M14583,$K$12786:$K$13151)" +"+SUMIF($B$13152:$B$13516,$M14583,$K$13152:$K$13516)" +"+SUMIF($B$13517:$B$13881,$M14583,$K$13517:$K$13881)" +"+SUMIF($B$13882:$B$14246,$M14583,$K$13882:$K$14583)" +"+N14583*'ConEd Data'!$M$9" +"+O14583*'ConEd Data'!$M$8" +"+P14583*'ConEd Data'!$M$7" +"+Q14583*'ConEd Data'!$M$6" +"+R14583*'ConEd Data'!$M$5" +"+M14583+1" +"+SUM(T14583:T14594)" +"+N14597/30.25" +"+$N$14596/P14600" +"+L14601-L14600" +"+SUMIF($B$12421:$B$12785,$S14601,$M$12421:$M$12785)" +"+SUMIF($B$12786:$B$13151,$S14601,$M$12786:$M$13151)" +"+SUMIF($B$13152:$B$13516,$S14601,$M$13152:$M$13516)" +"+SUMIF($B$13517:$B$13881,$S14601,$M$13517:$M$13881)" +"+SUMIF($B$13882:$B$14246,$S14601,$M$13882:$M$14583)" +"+SUM(T14601:T14612)" +"+T14583-T14601" +"+T14613-T14596" +"+SUM(W4:W14)" +"+SUM(Q4:Q76)" +"+SUMIF($E$7:$E$46,"">0"")" +"+SUM(F7:F46)" +"+SUMIF($E$7:$E$46,""<0"")" +"+SUMIF($L$7:$L$46,""<0"")" +"+[2]OpsData!A2" +"+C4+1" +"+VLOOKUP($B5,[2]OpsData!$A$3:$DK$1283,C$4,FALSE)" +"+SUM(F5:F10)" +"+TODAY()" +"+F5-1" +"+G2" +"+G5+1" +"+VLOOKUP(E$5,[1]Sheet1!$B$737:$CX$948,40)" +"+VLOOKUP(E$5,[1]Sheet1!$B$737:$CX$948,41)" +"+(E7+E8)/2" +"+VLOOKUP(E9,bugtemp,2)" +"+VLOOKUP(E9,lilcotemp,2)" +"+VLOOKUP(E9,pstemp,2)" +"+VLOOKUP(E9,conedtemp,3)" +"+SUM(E12:E15)" +"+F16-E16" +"+E5" +"+G2" +"+HLOOKUP(E$19,tendate,6,FALSE)" +"+HLOOKUP(E$19,tendate,8,FALSE)" +"+HLOOKUP(E$19,tendate,3,FALSE)" +"+HLOOKUP(E$19,tendate,4,FALSE)" +"+HLOOKUP(E$19,tendate,7,FALSE)" +"+HLOOKUP(E$19,tendate,5,FALSE)" +"[4]SUMMARY!$H$113*1000" +"[4]SUMMARY!$G$113*1000" +"[4]SUMMARY!$E$113*1000" +"+$D$31/$D$30*E30" +"+[3]SUMMARY!$C$17" +"[5]SUMMARY!$H$17" +"[5]SUMMARY!$G$17" +"[5]SUMMARY!$E$17" +"+D33*0.668" +"+(E33/D33)*$D$34*0.668" +"[5]SUMMARY!$H$33" +"[5]SUMMARY!$G$33" +"[5]SUMMARY!$E$33" +"+[3]SUMMARY!$C$16" +"[5]SUMMARY!$H$16" +"[5]SUMMARY!$E$16" +"+(1-(E36/E38))*$D$36*0.668" +"[5]SUMMARY!$H$32" +"[5]SUMMARY!$G$32" +"[5]SUMMARY!$E$32" +"+E37/$D$37*$D$39" +"+SUM(D21:D28)+D37+D31+D34+D39" +"+SUM(E21:E28)+E34+E31+E39" +"+SUM(G21:G28)+G36+G31+G33+G39" +"+IF(G9>=25,C82,IF(G9>=20,C83,IF(G9>=15,C84,C85)))" +"250000*$C$54" +"+D46+D44" +"+E16-E41" +"+B76+B75+B77" +"+C82+B79" +"+C83+B78+B80" +"+C84+B74-B75" +"+(E4+F4)/2" +"B3746" +"D3747+1" +"+CONCATENATE(""NY City Load Forecast with "",E4,"" degress below normal"")" +"+VLOOKUP($C6,bugtemp,2)+VLOOKUP($C6,lilcotemp,2)+VLOOKUP($C6,pstemp,2)+VLOOKUP($C6,conedtemp,3)" +"+VLOOKUP($M6,bugtemp,2)+VLOOKUP($M6,lilcotemp,2)+VLOOKUP($M6,pstemp,2)+VLOOKUP($M6,conedtemp,3)" +"+VLOOKUP($N6,bugtemp,2)+VLOOKUP($N6,lilcotemp,2)+VLOOKUP($N6,pstemp,2)+VLOOKUP($N6,conedtemp,3)" +"+C6-$E$4" +"+C6+$F$4" +"GrossMargin!I8" +"GrossMargin!M8" +"-D9+C9" +"Expenses!C8+Expenses!G8" +"G9-H9" +"CapChrg!D8" +"C9-G9-K9" +"Expenses!D12+Expenses!H13" +"GrossMargin!I15" +"GrossMargin!M15" +"Expenses!C15+Expenses!G15" +"CapChrg!D15" +"SUM(C8:C17)" +"SUM(G9:G17)" +"SUM(C20:C25)" +"Expenses!#REF!+Expenses!E29" +"SUM(C28:C35)" +"GrossMargin!I49" +"GrossMargin!M49" +"GrossMargin!#REF!" +"SUM(C47:C66)+C45+C37+C26+C18" +"SUM(C69:C82)" +"Expenses!H85+CapChrg!D84" +"CapChrg!E70" +"Expenses!#REF!+Expenses!#REF!" +"Expenses!#REF!+CapChrg!D86" +"Expenses!C87+Expenses!G87" +"CapChrg!D71" +"C87+C84+C83+C67" +"SUM(G84:G87)+G83+G67" +"D89-C89" +"-(H89-G89)-L89" +"C89-G89" +"SUM(C88:C89)" +"SUM(E96:E99)" +"+#REF!+M97+M96+#REF!" +"+E104-E103" +"GrossMargin!I8" +"GrossMargin!M8" +"-D10+C10" +"Expenses!C8+Expenses!G8" +"G10-H10" +"CapChrg!C8+'[3]QTD Mgmt Summary'!K9" +"CapChrg!D8" +"C10-G10-K10" +"(D10-H10-L10)" +"Expenses!D12+Expenses!H13" +"SUM(C9:C20)" +"SUM(G10:G20)" +"SUM(C23:C28)" +"Expenses!C29" +"SUM(C31:C39)" +"SUM(C42:C48)" +"Expenses!C48+Expenses!G48" +"CapChrg!C48" +"SUM(C51:C69)+C49+C40+C29+C21" +"SUM(C72:C85)" +"GrossMargin!I68" +"GrossMargin!M68" +"2902+2871" +"CapChrg!C71" +"C70+C86+C87+C88+C89+C90" +"D92-C92" +"Expenses!C88" +"CapChrg!E73" +"SUM(C91:C92)" +"SUM(E99:E102)" +"+#REF!+M100+M99+#REF!" +"+E107-E106" +"C91/1000" +"G91/1000" +"SUM(C9:G9)" +"SUM(H9:J9)" +"[1]GrossMargin!E11-[2]GrossMargin!E11" +"SUM(H9:H10)" +"SUM(C9:C17)" +"SUM(C20:C25)" +"SUM(C28:C35)" +"SUM(H37:H44)" +"SUM(C47:C65)+C45+C37+C26+C18" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!A10" +"SUM(C8:H8)" +"SUM(I8:K8)" +"35000/4" +"L8-M8" +"80000/4" +"25000/4" +"-2050-2950" +"2029-4" +"24000/4" +"0/4" +"SUM(C8:C18)" +"SUM(C21:C26)" +"SUM(C29:C37)" +"SUM(C40:C46)" +"SUM(M40:M45)" +"-4993-579" +"60852+2950" +"-52000/4" +"(SUM(C49:C69))+C47+C38+C27+C19" +"C91-G91-K91" +"GrossMargin!G3" +"GrossMargin!G3" +"GrossMargin!G3" +"GrossMargin!G3" +"GrossMargin!G3" +"GrossMargin!G3" +"GrossMargin!G3" +"GrossMargin!G3" +"GrossMargin!G3" +"GrossMargin!G3" +"(ROUND((#REF!/4),0))" +"C8-D8" +"SUM(C8:C16)" +"SUM(C19:C24)" +"SUM(C27:C34)" +"SUM(C46:C64)+C44+C36+C25+C17" +"SUM(C67:C80)" +"C83+C82+C81+C65" +"C85+C84" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!A10" +"D8" +"C8-D8" +"SUM(C8:C18)" +"SUM(C21:C26)" +"SUM(C29:C37)" +"SUM(F29:F36)" +"146+1482" +"0/4" +"SUM(C48:C67)+C46+C38+C27+C19" +"D82+5243" +"D83+900+300" +"51711-5100" +"SUM(C70:C83)" +"D85+1023" +"C68+C84+C85+C86" +"C88+C87" +"C91-G91-K91" +"Expenses!A3" +"Expenses!A3" +"Expenses!A3" +"Expenses!A3" +"Expenses!A3" +"Expenses!A3" +"Expenses!A3" +"Expenses!A3" +"'QTD Mgmt Summary'!A10" +"D8" +"C8-D8" +"SUM(C8:C18)" +"SUM(C21:C26)" +"SUM(C29:C36)" +"SUM(C48:C67)+C46+C38+C27+C19" +"-C68" +"SUM(C70:C71)+C68" +"C72+C73" +"40112" +"D68+D76" +"C91-G91-K91" +"'QTD Mgmt Summary'!A10" +"'QTD Mgmt Summary'!C10+'[3]QTD Mgmt Summary'!C9" +"-D10+C10" +"G10-H10" +"CapChrg!D8" +"C10-G10-K10" +"(D10-H10-L10)" +"Expenses!D13+Expenses!H14" +"'QTD Mgmt Summary'!C17+'[3]QTD Mgmt Summary'!C14" +"GrossMargin!M18" +"SUM(C9:C20)" +"SUM(G10:G20)" +"SUM(C23:C28)" +"Expenses!D37+Expenses!H37" +"SUM(C31:C39)" +"SUM(C42:C48)" +"CapChrg!D48" +"Expenses!D54+Expenses!H54" +"-129450+11800" +"SUM(C51:C69)+C49+C40+C29+C21" +"SUM(C72:C85)" +"C70+C86+C87+C88+C89+C90" +"D92-C92" +"Expenses!C88" +"CapChrg!E73" +"SUM(C91:C92)" +"SUM(G13:G15)" +"+G9+G10+G11+G12" +"COUNTA(C7:C14)" +"E6+H6+K6+N6" +"'Hotlist - Completed'!G22" +"SUM(D7:D16)" +"+D17-C17" +"'Hotlist - Completed'!C22*-1" +"F17" +"COUNTA(D19:D26)" +"COUNTA(C31:C37)" +"'Hotlist - Completed'!G52" +"SUM(D30:D41)" +"COUNTA(C44:C55)" +"'Hotlist - Completed'!G66" +"SUM(D44:D57)" +"'Hotlist - Completed'!C66*-1" +"COUNTA(C60:C64)" +"'Hotlist - Completed'!G74" +"SUM(D60:D66)" +"'Hotlist - Completed'!C74*-1" +"SUM(G60:G64)" +"COUNTA(C69:C74)" +"'Hotlist - Completed'!G82" +"SUM(D69:D79)" +"'Hotlist - Completed'!C82*-1" +"SUM(G69:G75)" +"'Hotlist - Completed'!G90" +"SUM(D82:D89)" +"'Hotlist - Completed'!C90*-1" +"SUM(G82:G86)" +"'Hotlist - Completed'!G97" +"'Hotlist - Completed'!C97*-1" +"SUM(G92:G97)" +"COUNTA(C102:C110)" +"'Hotlist - Completed'!G104" +"'Hotlist - Completed'!C104*-1" +"SUM(G102:G110)" +"'Hotlist - Completed'!M13" +"'Hotlist - Completed'!I13*-1" +"'Hotlist - Completed'!M32" +"SUM(D125:D128)" +"'Hotlist - Completed'!I32*-1" +"COUNTA(C131:C134)" +"'Hotlist - Completed'!M44" +"SUM(D131:D136)" +"'Hotlist - Completed'!I44*-1" +"'Hotlist - Completed'!M50" +"'Hotlist - Completed'!I50*-1" +"COUNTA(C152:C153)" +"'Hotlist - Completed'!M66" +"'Hotlist - Completed'!I66*-1" +"'Hotlist - Completed'!M76" +"'Hotlist - Completed'!I76*-1" +"'Hotlist - Completed'!M84" +"SUM(D167:D168)" +"'Hotlist - Completed'!I84*-1" +"COUNTA(C173:C175)" +"SUM(D173:D177)" +"'Hotlist - Completed'!M97" +"'Hotlist - Completed'!I97*-1" +"C17+C29+C42+C58+C67+C80+C90+C100+C113+C123+C129+C137+C150+C156+C165+C171+C178+C185" +"E6+E18+E30+E43+E59+E68+E81+E91+E101+E114+E124+E130+E138+E151+E157+E166+E172+E179" +"+C187-C193" +"'Hotlist - Identified '!A2" +"+'Hotlist - Identified '!N3" +"+'Hotlist - Identified '!N3" +"+'Hotlist - Identified '!N3" +"+'Hotlist - Identified '!N3" +"+'Hotlist - Identified '!N3" +"2000/4" +"SUM(K8:K10)" +"I13-K13" +"SUM(E8:E20)" +"27+61" +"SUM(K18:K27)" +"SUM(E26:E32)" +"339+63" +"60000/4" +"SUM(K36:K39)" +"SUM(K48:K48)" +"SUM(E38:E51)" +"194" +"139+9" +"SUM(E56:E64)" +"SUM(K54:K64)" +"SUM(E70:E72)" +"SUM(K70:K74)" +"SUM(K88:K89)" +"SUM(E94:E94)" +"SUM(K95:K96)" +"E22+E34+E52+E66+E74+E82+E90+E97+E104+K13+K32+K44+K66+K76+K84+K91+K97+K50" +"[2]GrossMargin!$E$71" +"[2]GrossMargin!$D$71" +"[2]GrossMargin!$H$17+[2]GrossMargin!$H$27+[2]GrossMargin!$H$16" +"K112-K115-K116-K117" +"CELL(""filename"")" +"NOW()" +"COUNTA(C194:C196)" +"O32+O54+O69+O85+O93+#REF!+O108+O121+#REF!+#REF!+O128+O136+O149+O159+O180+O191+O198+O205" +"C32+C55+C65+C82+C91+C99+C113+C123+#REF!+#REF!+C129+C137+C150+C160+C181+C192+C199+C206" +"F32+F55+F65+F82+F91+F99+#REF!+#REF!+#REF!+#REF!+F129+F137+F150+F160+F181+F192+F199+F206" +"#REF!+I28+I45+I66+I75+I85+#REF!+#REF!+#REF!+#REF!+I129+I137+I150+I160+I181+I192+I199+I206" +"#REF!+L28+L45+L66+L75+L85+L117+#REF!+#REF!+#REF!+L129+L137+L150+L160+L181+L192+L199+L206" +"C2" +"D2" +"B3" +"C3-D3" +"IF(J3-I3<0,0,J3-I3)" +"A3+1" +"E3+E4" +"H4*1.2" +"K4+K3" +"F4+E5" +"SUM(E3:E32)" +"'NA GAS & PWR TOTALS-DEALS'!A5" +"'NA GAS & PWR TOTALS-DEALS'!A5" +"'NA GAS & PWR TOTALS-VOLUME'!A5" +"'NA GAS & PWR TOTALS-VOLUME'!A5" +"#REF!*A3" +"SUM(A3:A24)" +"Enter!E27" +"NOW()" +"SUM(Proposal!A7:A28)*1000" +"Proposal!AY29" +"Proposal!V29" +"Proposal!AM29" +"Proposal!AW29" +"SUM(B15:B16)" +"Proposal!AC29" +"Volatility!H30" +"Volatility!AW$29" +"Volatility!AV$29" +"Proposal!AJ29" +"Enter!C27" +"Enter!A3" +"Enter!D3" +"IF(J7=100,0,IF(BG7=BC7,0,BG7))" +"IF(A7=0,0,IF(R7=TRUE,0,BC7))" +"IF(AG7=0,0,AH7)" +"IF(A7=0,0,IF(K7=0,L7*Enter!G$27,K7*Enter!G$27))" +"IF(I7>0,TRUE,FALSE)" +"IF(R7=TRUE,F7,E7)" +"IF(R7=TRUE,G7*A7*10,100*A7)" +"(A7*D7)*1000" +"Volatility!AS7/Volatility!AS$29" +"S7" +"DAYS360(Enter!C3,Z7)" +"IF(A7=0,0,AA7)" +"X7*AB7" +"IF(A7=0,0,AF7)" +"BG7" +"AE7*X7" +"IF(A7=0,0,D7)" +"D7/(J7/100)" +"A7*J7" +"(J7*10)*A7" +"((D7/360)*180)*1000" +"DAYS360(Enter!C3,E7)/180" +"AQ7-INT(AQ7)" +"IF(AR7=0,0,AP7-(AP7)*AR7)" +"IF(DAYS360(Enter!B3,Enter!C3)<180,0,AS7*A7)" +"IF((DAYS360(Enter!B3,Enter!C3))<180,(DAYS360(Enter!B3,Enter!C3))/180*AP7*A7,0)" +"X7*D7" +"IF(A7=0,0,IF(J7=100,D7,YIELD(Enter!C3,E7,D7,J7,100,2,0)))" +"IF(A7=0,100,IF(F7=0,100,YIELD(Enter!C3,F7,D7,J7,G7,2,0)))" +"IF(A7=0,1000,IF(H7=0,1000,YIELD(Enter!C3,H7,D7,J7,100,2,0)))" +"IF(R7=TRUE,BD7,MIN(BC7:BE7))" +"IF(R7=TRUE,F7,IF(J7=100,E7,IF(MIN(BC7:BE7)=BC7,E7,IF(MIN(BC7:BE7)=BD7,F7,H7))))" +"DAYS360(Enter!C4,Z8)" +"DAYS360(Enter!C4,E8)/180" +"IF(DAYS360(Enter!B4,Enter!C4)<180,0,AS8*A8)" +"IF((DAYS360(Enter!B4,Enter!C4))<180,(DAYS360(Enter!B4,Enter!C4))/180*AP8*A8,0)" +"DAYS360(Enter!C5,Z9)" +"DAYS360(Enter!C5,E9)/180" +"IF(DAYS360(Enter!B5,Enter!C5)<180,0,AS9*A9)" +"IF((DAYS360(Enter!B5,Enter!C5))<180,(DAYS360(Enter!B5,Enter!C5))/180*AP9*A9,0)" +"DAYS360(Enter!C6,Z10)" +"DAYS360(Enter!C6,E10)/180" +"IF(DAYS360(Enter!B6,Enter!C6)<180,0,AS10*A10)" +"IF((DAYS360(Enter!B6,Enter!C6))<180,(DAYS360(Enter!B6,Enter!C6))/180*AP10*A10,0)" +"DAYS360(Enter!C7,Z11)" +"DAYS360(Enter!C7,E11)/180" +"IF(DAYS360(Enter!B7,Enter!C7)<180,0,AS11*A11)" +"IF((DAYS360(Enter!B7,Enter!C7))<180,(DAYS360(Enter!B7,Enter!C7))/180*AP11*A11,0)" +"DAYS360(Enter!C8,Z12)" +"DAYS360(Enter!C8,E12)/180" +"IF(DAYS360(Enter!B8,Enter!C8)<180,0,AS12*A12)" +"IF((DAYS360(Enter!B8,Enter!C8))<180,(DAYS360(Enter!B8,Enter!C8))/180*AP12*A12,0)" +"DAYS360(Enter!C9,Z13)" +"DAYS360(Enter!C9,E13)/180" +"IF(DAYS360(Enter!B9,Enter!C9)<180,0,AS13*A13)" +"IF((DAYS360(Enter!B9,Enter!C9))<180,(DAYS360(Enter!B9,Enter!C9))/180*AP13*A13,0)" +"DAYS360(Enter!C10,Z14)" +"DAYS360(Enter!C10,E14)/180" +"IF(DAYS360(Enter!B10,Enter!C10)<180,0,AS14*A14)" +"IF((DAYS360(Enter!B10,Enter!C10))<180,(DAYS360(Enter!B10,Enter!C10))/180*AP14*A14,0)" +"DAYS360(Enter!C11,Z15)" +"DAYS360(Enter!C11,E15)/180" +"IF(DAYS360(Enter!B11,Enter!C11)<180,0,AS15*A15)" +"IF((DAYS360(Enter!B11,Enter!C11))<180,(DAYS360(Enter!B11,Enter!C11))/180*AP15*A15,0)" +"DAYS360(Enter!C12,Z16)" +"DAYS360(Enter!C12,E16)/180" +"IF(DAYS360(Enter!B12,Enter!C12)<180,0,AS16*A16)" +"IF((DAYS360(Enter!B12,Enter!C12))<180,(DAYS360(Enter!B12,Enter!C12))/180*AP16*A16,0)" +"DAYS360(Enter!C13,Z17)" +"DAYS360(Enter!C13,E17)/180" +"IF(DAYS360(Enter!B13,Enter!C13)<180,0,AS17*A17)" +"IF((DAYS360(Enter!B13,Enter!C13))<180,(DAYS360(Enter!B13,Enter!C13))/180*AP17*A17,0)" +"DAYS360(Enter!C14,Z18)" +"DAYS360(Enter!C14,E18)/180" +"IF(DAYS360(Enter!B14,Enter!C14)<180,0,AS18*A18)" +"IF((DAYS360(Enter!B14,Enter!C14))<180,(DAYS360(Enter!B14,Enter!C14))/180*AP18*A18,0)" +"DAYS360(Enter!C15,Z19)" +"DAYS360(Enter!C15,E19)/180" +"IF(DAYS360(Enter!B15,Enter!C15)<180,0,AS19*A19)" +"IF((DAYS360(Enter!B15,Enter!C15))<180,(DAYS360(Enter!B15,Enter!C15))/180*AP19*A19,0)" +"DAYS360(Enter!C16,Z20)" +"DAYS360(Enter!C16,E20)/180" +"IF(DAYS360(Enter!B16,Enter!C16)<180,0,AS20*A20)" +"IF((DAYS360(Enter!B16,Enter!C16))<180,(DAYS360(Enter!B16,Enter!C16))/180*AP20*A20,0)" +"DAYS360(Enter!C17,Z21)" +"DAYS360(Enter!C17,E21)/180" +"IF(DAYS360(Enter!B17,Enter!C17)<180,0,AS21*A21)" +"IF((DAYS360(Enter!B17,Enter!C17))<180,(DAYS360(Enter!B17,Enter!C17))/180*AP21*A21,0)" +"DAYS360(Enter!C18,Z22)" +"DAYS360(Enter!C18,E22)/180" +"IF(DAYS360(Enter!B18,Enter!C18)<180,0,AS22*A22)" +"IF((DAYS360(Enter!B18,Enter!C18))<180,(DAYS360(Enter!B18,Enter!C18))/180*AP22*A22,0)" +"DAYS360(Enter!C19,Z23)" +"DAYS360(Enter!C19,E23)/180" +"IF(DAYS360(Enter!B19,Enter!C19)<180,0,AS23*A23)" +"IF((DAYS360(Enter!B19,Enter!C19))<180,(DAYS360(Enter!B19,Enter!C19))/180*AP23*A23,0)" +"DAYS360(Enter!C20,Z24)" +"DAYS360(Enter!C20,E24)/180" +"IF(DAYS360(Enter!B20,Enter!C20)<180,0,AS24*A24)" +"IF((DAYS360(Enter!B20,Enter!C20))<180,(DAYS360(Enter!B20,Enter!C20))/180*AP24*A24,0)" +"DAYS360(Enter!C21,Z25)" +"DAYS360(Enter!C21,E25)/180" +"IF(DAYS360(Enter!B21,Enter!C21)<180,0,AS25*A25)" +"IF((DAYS360(Enter!B21,Enter!C21))<180,(DAYS360(Enter!B21,Enter!C21))/180*AP25*A25,0)" +"DAYS360(Enter!C22,Z26)" +"DAYS360(Enter!C22,E26)/180" +"IF(DAYS360(Enter!B22,Enter!C22)<180,0,AS26*A26)" +"IF((DAYS360(Enter!B22,Enter!C22))<180,(DAYS360(Enter!B22,Enter!C22))/180*AP26*A26,0)" +"DAYS360(Enter!C23,Z27)" +"DAYS360(Enter!C23,E27)/180" +"IF(DAYS360(Enter!B23,Enter!C23)<180,0,AS27*A27)" +"IF((DAYS360(Enter!B23,Enter!C23))<180,(DAYS360(Enter!B23,Enter!C23))/180*AP27*A27,0)" +"DAYS360(Enter!C24,Z28)" +"DAYS360(Enter!C24,E28)/180" +"IF(DAYS360(Enter!B24,Enter!C24)<180,0,AS28*A28)" +"IF((DAYS360(Enter!B24,Enter!C24))<180,(DAYS360(Enter!B24,Enter!C24))/180*AP28*A28,0)" +"SUM(A7:A28)" +"SUM(AC7:AC28)/360" +"AI29/$A$29" +"SUM(AT29:AV29)" +"Proposal!A7" +"Proposal!C7" +"IF(Proposal!R7=TRUE,Proposal!F7,Proposal!E7)" +"IF(E$4=MONTH($D6),$A6*1000*$C6*0.5,0)+(IF(E$4+6=MONTH($D6),$A6*1000*$C6*0.5,0))" +"IF(K$4=MONTH($D6),$A6*1000*$C6*0.5,0)+(IF(K$4-6=MONTH($D6),$A6*1000*$C6*0.5,0))" +"SUM(E6:P6)" +"YEAR(D6)" +"Income!E$28" +"Income!F$28" +"Income!G$28" +"Income!H$28" +"Income!I$28" +"Income!J$28" +"Income!K$28" +"Income!L$28" +"Income!M$28" +"Income!N$28" +"Income!O$28" +"Income!P$28" +"SUM(A6:A27)" +"E28/$Q$28" +"YEAR(D6)" +"A6/A$28" +"#REF!/A$28" +"Proposal!A7" +"Income!D6" +"Proposal!BG7" +"Proposal!J7" +"IF($T7=TRUE,0,S7)" +"IF($T7=TRUE,0,AD7)" +"IF($T7=TRUE,0,AH7)" +"IF($T7=TRUE,0,Z7)" +"IF($T7=TRUE,0,AL7)" +"IF($T7=TRUE,0,AP7)" +"MDURATION(BF7,Proposal!BH7,D7,F7,2,0)" +"ISERR(S7)" +"D7*A7*1000" +"IF(Proposal!$F7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F7)<360,1000,PRICE($BF7+360,Proposal!$F7,$D7,$F7,Proposal!$G7,2,0)))" +"IF(Proposal!$H7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H7)<360,1000,PRICE($BF7+360,Proposal!$H7,$D7,$F7,100,2,0)))" +"IF($E7=0,1000,IF(DAYS360(Summary!$B$5,$E7)<360,1000,PRICE($BF7+360,$E7,$D7,$F7,100,2,0)))" +"IF(MIN(W7:Y7)=1000,0,(MIN(W7:Y7)*$A7*10+$U7)/($G7*$A7*10)-1)" +"IF(Proposal!$F7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F7)<360,1000,PRICE($BF7+360,Proposal!$F7,$D7,$F7+AA$4,Proposal!$G7,2,0)))" +"IF(Proposal!$H7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H7)<360,1000,PRICE($BF7+360,Proposal!$H7,$D7,$F7+AA$4,100,2,0)))" +"IF($E7=0,1000,IF(DAYS360(Summary!$B$5,$E7)<360,1000,PRICE($BF7+360,$E7,$D7,$F7+AA$4,100,2,0)))" +"IF(Proposal!$F7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F7)<360,1000,PRICE($BF7+360,Proposal!$F7,$D7,$F7+AE$4,Proposal!$G7,2,0)))" +"IF(Proposal!$H7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H7)<360,1000,PRICE($BF7+360,Proposal!$H7,$D7,$F7+AE$4,100,2,0)))" +"IF($E7=0,1000,IF(DAYS360(Summary!$B$5,$E7)<360,1000,PRICE($BF7+360,$E7,$D7,$F7+AE$4,100,2,0)))" +"IF(Proposal!$F7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F7)<360,1000,PRICE($BF7+360,Proposal!$F7,$D7,$F7+AI$4,Proposal!$G7,2,0)))" +"IF(Proposal!$H7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H7)<360,1000,PRICE($BF7+360,Proposal!$H7,$D7,$F7+AI$4,100,2,0)))" +"IF($E7=0,1000,IF(DAYS360(Summary!$B$5,$E7)<360,1000,PRICE($BF7+360,$E7,$D7,$F7+AI$4,100,2,0)))" +"IF(Proposal!$F7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F7)<360,1000,PRICE($BF7+360,Proposal!$F7,$D7,$F7+AM$4,Proposal!$G7,2,0)))" +"IF(Proposal!$H7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H7)<360,1000,PRICE($BF7+360,Proposal!$H7,$D7,$F7+AM$4,100,2,0)))" +"IF($E7=0,1000,IF(DAYS360(Summary!$B$5,$E7)<360,1000,PRICE($BF7+360,$E7,$D7,$F7+AM$4,100,2,0)))" +"A7*G7*10" +"AS7*D7/AS$29" +"AS7*E7/AS$29" +"AS7*F7/AS$29" +"AS7*Proposal!M7/AS$29" +"AS7*H7/AS$29" +"$A7*K7/$A$30" +"$A7*I7/$A$30" +"$A7*L7/$A$30" +"Enter!B3" +"IF(Proposal!$F8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F8)<360,1000,PRICE($BF8+360,Proposal!$F8,$D8,$F8,Proposal!$G8,2,0)))" +"IF(Proposal!$H8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H8)<360,1000,PRICE($BF8+360,Proposal!$H8,$D8,$F8,100,2,0)))" +"IF($E8=0,1000,IF(DAYS360(Summary!$B$5,$E8)<360,1000,PRICE($BF8+360,$E8,$D8,$F8,100,2,0)))" +"IF(Proposal!$F8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F8)<360,1000,PRICE($BF8+360,Proposal!$F8,$D8,$F8+AA$4,Proposal!$G8,2,0)))" +"IF(Proposal!$H8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H8)<360,1000,PRICE($BF8+360,Proposal!$H8,$D8,$F8+AA$4,100,2,0)))" +"IF($E8=0,1000,IF(DAYS360(Summary!$B$5,$E8)<360,1000,PRICE($BF8+360,$E8,$D8,$F8+AA$4,100,2,0)))" +"IF(Proposal!$F8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F8)<360,1000,PRICE($BF8+360,Proposal!$F8,$D8,$F8+AE$4,Proposal!$G8,2,0)))" +"IF(Proposal!$H8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H8)<360,1000,PRICE($BF8+360,Proposal!$H8,$D8,$F8+AE$4,100,2,0)))" +"IF($E8=0,1000,IF(DAYS360(Summary!$B$5,$E8)<360,1000,PRICE($BF8+360,$E8,$D8,$F8+AE$4,100,2,0)))" +"IF(Proposal!$F8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F8)<360,1000,PRICE($BF8+360,Proposal!$F8,$D8,$F8+AI$4,Proposal!$G8,2,0)))" +"IF(Proposal!$H8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H8)<360,1000,PRICE($BF8+360,Proposal!$H8,$D8,$F8+AI$4,100,2,0)))" +"IF($E8=0,1000,IF(DAYS360(Summary!$B$5,$E8)<360,1000,PRICE($BF8+360,$E8,$D8,$F8+AI$4,100,2,0)))" +"IF(Proposal!$F8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F8)<360,1000,PRICE($BF8+360,Proposal!$F8,$D8,$F8+AM$4,Proposal!$G8,2,0)))" +"IF(Proposal!$H8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H8)<360,1000,PRICE($BF8+360,Proposal!$H8,$D8,$F8+AM$4,100,2,0)))" +"IF($E8=0,1000,IF(DAYS360(Summary!$B$5,$E8)<360,1000,PRICE($BF8+360,$E8,$D8,$F8+AM$4,100,2,0)))" +"IF(Proposal!$F9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F9)<360,1000,PRICE($BF9+360,Proposal!$F9,$D9,$F9,Proposal!$G9,2,0)))" +"IF(Proposal!$H9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H9)<360,1000,PRICE($BF9+360,Proposal!$H9,$D9,$F9,100,2,0)))" +"IF($E9=0,1000,IF(DAYS360(Summary!$B$5,$E9)<360,1000,PRICE($BF9+360,$E9,$D9,$F9,100,2,0)))" +"IF(Proposal!$F9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F9)<360,1000,PRICE($BF9+360,Proposal!$F9,$D9,$F9+AA$4,Proposal!$G9,2,0)))" +"IF(Proposal!$H9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H9)<360,1000,PRICE($BF9+360,Proposal!$H9,$D9,$F9+AA$4,100,2,0)))" +"IF($E9=0,1000,IF(DAYS360(Summary!$B$5,$E9)<360,1000,PRICE($BF9+360,$E9,$D9,$F9+AA$4,100,2,0)))" +"IF(Proposal!$F9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F9)<360,1000,PRICE($BF9+360,Proposal!$F9,$D9,$F9+AE$4,Proposal!$G9,2,0)))" +"IF(Proposal!$H9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H9)<360,1000,PRICE($BF9+360,Proposal!$H9,$D9,$F9+AE$4,100,2,0)))" +"IF($E9=0,1000,IF(DAYS360(Summary!$B$5,$E9)<360,1000,PRICE($BF9+360,$E9,$D9,$F9+AE$4,100,2,0)))" +"IF(Proposal!$F9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F9)<360,1000,PRICE($BF9+360,Proposal!$F9,$D9,$F9+AI$4,Proposal!$G9,2,0)))" +"IF(Proposal!$H9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H9)<360,1000,PRICE($BF9+360,Proposal!$H9,$D9,$F9+AI$4,100,2,0)))" +"IF($E9=0,1000,IF(DAYS360(Summary!$B$5,$E9)<360,1000,PRICE($BF9+360,$E9,$D9,$F9+AI$4,100,2,0)))" +"IF(Proposal!$F9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F9)<360,1000,PRICE($BF9+360,Proposal!$F9,$D9,$F9+AM$4,Proposal!$G9,2,0)))" +"IF(Proposal!$H9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H9)<360,1000,PRICE($BF9+360,Proposal!$H9,$D9,$F9+AM$4,100,2,0)))" +"IF($E9=0,1000,IF(DAYS360(Summary!$B$5,$E9)<360,1000,PRICE($BF9+360,$E9,$D9,$F9+AM$4,100,2,0)))" +"IF(Proposal!$F10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F10)<360,1000,PRICE($BF10+360,Proposal!$F10,$D10,$F10,Proposal!$G10,2,0)))" +"IF(Proposal!$H10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H10)<360,1000,PRICE($BF10+360,Proposal!$H10,$D10,$F10,100,2,0)))" +"IF($E10=0,1000,IF(DAYS360(Summary!$B$5,$E10)<360,1000,PRICE($BF10+360,$E10,$D10,$F10,100,2,0)))" +"IF(Proposal!$F10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F10)<360,1000,PRICE($BF10+360,Proposal!$F10,$D10,$F10+AA$4,Proposal!$G10,2,0)))" +"IF(Proposal!$H10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H10)<360,1000,PRICE($BF10+360,Proposal!$H10,$D10,$F10+AA$4,100,2,0)))" +"IF($E10=0,1000,IF(DAYS360(Summary!$B$5,$E10)<360,1000,PRICE($BF10+360,$E10,$D10,$F10+AA$4,100,2,0)))" +"IF(Proposal!$F10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F10)<360,1000,PRICE($BF10+360,Proposal!$F10,$D10,$F10+AE$4,Proposal!$G10,2,0)))" +"IF(Proposal!$H10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H10)<360,1000,PRICE($BF10+360,Proposal!$H10,$D10,$F10+AE$4,100,2,0)))" +"IF($E10=0,1000,IF(DAYS360(Summary!$B$5,$E10)<360,1000,PRICE($BF10+360,$E10,$D10,$F10+AE$4,100,2,0)))" +"IF(Proposal!$F10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F10)<360,1000,PRICE($BF10+360,Proposal!$F10,$D10,$F10+AI$4,Proposal!$G10,2,0)))" +"IF(Proposal!$H10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H10)<360,1000,PRICE($BF10+360,Proposal!$H10,$D10,$F10+AI$4,100,2,0)))" +"IF($E10=0,1000,IF(DAYS360(Summary!$B$5,$E10)<360,1000,PRICE($BF10+360,$E10,$D10,$F10+AI$4,100,2,0)))" +"IF(Proposal!$F10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F10)<360,1000,PRICE($BF10+360,Proposal!$F10,$D10,$F10+AM$4,Proposal!$G10,2,0)))" +"IF(Proposal!$H10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H10)<360,1000,PRICE($BF10+360,Proposal!$H10,$D10,$F10+AM$4,100,2,0)))" +"IF($E10=0,1000,IF(DAYS360(Summary!$B$5,$E10)<360,1000,PRICE($BF10+360,$E10,$D10,$F10+AM$4,100,2,0)))" +"IF(Proposal!$F11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F11)<360,1000,PRICE($BF11+360,Proposal!$F11,$D11,$F11,Proposal!$G11,2,0)))" +"IF(Proposal!$H11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H11)<360,1000,PRICE($BF11+360,Proposal!$H11,$D11,$F11,100,2,0)))" +"IF($E11=0,1000,IF(DAYS360(Summary!$B$5,$E11)<360,1000,PRICE($BF11+360,$E11,$D11,$F11,100,2,0)))" +"IF(Proposal!$F11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F11)<360,1000,PRICE($BF11+360,Proposal!$F11,$D11,$F11+AA$4,Proposal!$G11,2,0)))" +"IF(Proposal!$H11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H11)<360,1000,PRICE($BF11+360,Proposal!$H11,$D11,$F11+AA$4,100,2,0)))" +"IF($E11=0,1000,IF(DAYS360(Summary!$B$5,$E11)<360,1000,PRICE($BF11+360,$E11,$D11,$F11+AA$4,100,2,0)))" +"IF(Proposal!$F11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F11)<360,1000,PRICE($BF11+360,Proposal!$F11,$D11,$F11+AE$4,Proposal!$G11,2,0)))" +"IF(Proposal!$H11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H11)<360,1000,PRICE($BF11+360,Proposal!$H11,$D11,$F11+AE$4,100,2,0)))" +"IF($E11=0,1000,IF(DAYS360(Summary!$B$5,$E11)<360,1000,PRICE($BF11+360,$E11,$D11,$F11+AE$4,100,2,0)))" +"IF(Proposal!$F11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F11)<360,1000,PRICE($BF11+360,Proposal!$F11,$D11,$F11+AI$4,Proposal!$G11,2,0)))" +"IF(Proposal!$H11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H11)<360,1000,PRICE($BF11+360,Proposal!$H11,$D11,$F11+AI$4,100,2,0)))" +"IF($E11=0,1000,IF(DAYS360(Summary!$B$5,$E11)<360,1000,PRICE($BF11+360,$E11,$D11,$F11+AI$4,100,2,0)))" +"IF(Proposal!$F11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F11)<360,1000,PRICE($BF11+360,Proposal!$F11,$D11,$F11+AM$4,Proposal!$G11,2,0)))" +"IF(Proposal!$H11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H11)<360,1000,PRICE($BF11+360,Proposal!$H11,$D11,$F11+AM$4,100,2,0)))" +"IF($E11=0,1000,IF(DAYS360(Summary!$B$5,$E11)<360,1000,PRICE($BF11+360,$E11,$D11,$F11+AM$4,100,2,0)))" +"IF(Proposal!$F12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F12)<360,1000,PRICE($BF12+360,Proposal!$F12,$D12,$F12,Proposal!$G12,2,0)))" +"IF(Proposal!$H12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H12)<360,1000,PRICE($BF12+360,Proposal!$H12,$D12,$F12,100,2,0)))" +"IF($E12=0,1000,IF(DAYS360(Summary!$B$5,$E12)<360,1000,PRICE($BF12+360,$E12,$D12,$F12,100,2,0)))" +"IF(Proposal!$F12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F12)<360,1000,PRICE($BF12+360,Proposal!$F12,$D12,$F12+AA$4,Proposal!$G12,2,0)))" +"IF(Proposal!$H12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H12)<360,1000,PRICE($BF12+360,Proposal!$H12,$D12,$F12+AA$4,100,2,0)))" +"IF($E12=0,1000,IF(DAYS360(Summary!$B$5,$E12)<360,1000,PRICE($BF12+360,$E12,$D12,$F12+AA$4,100,2,0)))" +"IF(Proposal!$F12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F12)<360,1000,PRICE($BF12+360,Proposal!$F12,$D12,$F12+AE$4,Proposal!$G12,2,0)))" +"IF(Proposal!$H12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H12)<360,1000,PRICE($BF12+360,Proposal!$H12,$D12,$F12+AE$4,100,2,0)))" +"IF($E12=0,1000,IF(DAYS360(Summary!$B$5,$E12)<360,1000,PRICE($BF12+360,$E12,$D12,$F12+AE$4,100,2,0)))" +"IF(Proposal!$F12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F12)<360,1000,PRICE($BF12+360,Proposal!$F12,$D12,$F12+AI$4,Proposal!$G12,2,0)))" +"IF(Proposal!$H12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H12)<360,1000,PRICE($BF12+360,Proposal!$H12,$D12,$F12+AI$4,100,2,0)))" +"IF($E12=0,1000,IF(DAYS360(Summary!$B$5,$E12)<360,1000,PRICE($BF12+360,$E12,$D12,$F12+AI$4,100,2,0)))" +"IF(Proposal!$F12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F12)<360,1000,PRICE($BF12+360,Proposal!$F12,$D12,$F12+AM$4,Proposal!$G12,2,0)))" +"IF(Proposal!$H12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H12)<360,1000,PRICE($BF12+360,Proposal!$H12,$D12,$F12+AM$4,100,2,0)))" +"IF($E12=0,1000,IF(DAYS360(Summary!$B$5,$E12)<360,1000,PRICE($BF12+360,$E12,$D12,$F12+AM$4,100,2,0)))" +"IF(Proposal!$F13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F13)<360,1000,PRICE($BF13+360,Proposal!$F13,$D13,$F13,Proposal!$G13,2,0)))" +"IF(Proposal!$H13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H13)<360,1000,PRICE($BF13+360,Proposal!$H13,$D13,$F13,100,2,0)))" +"IF($E13=0,1000,IF(DAYS360(Summary!$B$5,$E13)<360,1000,PRICE($BF13+360,$E13,$D13,$F13,100,2,0)))" +"IF(Proposal!$F13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F13)<360,1000,PRICE($BF13+360,Proposal!$F13,$D13,$F13+AA$4,Proposal!$G13,2,0)))" +"IF(Proposal!$H13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H13)<360,1000,PRICE($BF13+360,Proposal!$H13,$D13,$F13+AA$4,100,2,0)))" +"IF($E13=0,1000,IF(DAYS360(Summary!$B$5,$E13)<360,1000,PRICE($BF13+360,$E13,$D13,$F13+AA$4,100,2,0)))" +"IF(Proposal!$F13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F13)<360,1000,PRICE($BF13+360,Proposal!$F13,$D13,$F13+AE$4,Proposal!$G13,2,0)))" +"IF(Proposal!$H13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H13)<360,1000,PRICE($BF13+360,Proposal!$H13,$D13,$F13+AE$4,100,2,0)))" +"IF($E13=0,1000,IF(DAYS360(Summary!$B$5,$E13)<360,1000,PRICE($BF13+360,$E13,$D13,$F13+AE$4,100,2,0)))" +"IF(Proposal!$F13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F13)<360,1000,PRICE($BF13+360,Proposal!$F13,$D13,$F13+AI$4,Proposal!$G13,2,0)))" +"IF(Proposal!$H13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H13)<360,1000,PRICE($BF13+360,Proposal!$H13,$D13,$F13+AI$4,100,2,0)))" +"IF($E13=0,1000,IF(DAYS360(Summary!$B$5,$E13)<360,1000,PRICE($BF13+360,$E13,$D13,$F13+AI$4,100,2,0)))" +"IF(Proposal!$F13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F13)<360,1000,PRICE($BF13+360,Proposal!$F13,$D13,$F13+AM$4,Proposal!$G13,2,0)))" +"IF(Proposal!$H13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H13)<360,1000,PRICE($BF13+360,Proposal!$H13,$D13,$F13+AM$4,100,2,0)))" +"IF($E13=0,1000,IF(DAYS360(Summary!$B$5,$E13)<360,1000,PRICE($BF13+360,$E13,$D13,$F13+AM$4,100,2,0)))" +"IF(Proposal!$F14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F14)<360,1000,PRICE($BF14+360,Proposal!$F14,$D14,$F14,Proposal!$G14,2,0)))" +"IF(Proposal!$H14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H14)<360,1000,PRICE($BF14+360,Proposal!$H14,$D14,$F14,100,2,0)))" +"IF($E14=0,1000,IF(DAYS360(Summary!$B$5,$E14)<360,1000,PRICE($BF14+360,$E14,$D14,$F14,100,2,0)))" +"IF(Proposal!$F14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F14)<360,1000,PRICE($BF14+360,Proposal!$F14,$D14,$F14+AA$4,Proposal!$G14,2,0)))" +"IF(Proposal!$H14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H14)<360,1000,PRICE($BF14+360,Proposal!$H14,$D14,$F14+AA$4,100,2,0)))" +"IF($E14=0,1000,IF(DAYS360(Summary!$B$5,$E14)<360,1000,PRICE($BF14+360,$E14,$D14,$F14+AA$4,100,2,0)))" +"IF(Proposal!$F14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F14)<360,1000,PRICE($BF14+360,Proposal!$F14,$D14,$F14+AE$4,Proposal!$G14,2,0)))" +"IF(Proposal!$H14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H14)<360,1000,PRICE($BF14+360,Proposal!$H14,$D14,$F14+AE$4,100,2,0)))" +"IF($E14=0,1000,IF(DAYS360(Summary!$B$5,$E14)<360,1000,PRICE($BF14+360,$E14,$D14,$F14+AE$4,100,2,0)))" +"IF(Proposal!$F14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F14)<360,1000,PRICE($BF14+360,Proposal!$F14,$D14,$F14+AI$4,Proposal!$G14,2,0)))" +"IF(Proposal!$H14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H14)<360,1000,PRICE($BF14+360,Proposal!$H14,$D14,$F14+AI$4,100,2,0)))" +"IF($E14=0,1000,IF(DAYS360(Summary!$B$5,$E14)<360,1000,PRICE($BF14+360,$E14,$D14,$F14+AI$4,100,2,0)))" +"IF(Proposal!$F14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F14)<360,1000,PRICE($BF14+360,Proposal!$F14,$D14,$F14+AM$4,Proposal!$G14,2,0)))" +"IF(Proposal!$H14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H14)<360,1000,PRICE($BF14+360,Proposal!$H14,$D14,$F14+AM$4,100,2,0)))" +"IF($E14=0,1000,IF(DAYS360(Summary!$B$5,$E14)<360,1000,PRICE($BF14+360,$E14,$D14,$F14+AM$4,100,2,0)))" +"IF(Proposal!$F15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F15)<360,1000,PRICE($BF15+360,Proposal!$F15,$D15,$F15,Proposal!$G15,2,0)))" +"IF(Proposal!$H15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H15)<360,1000,PRICE($BF15+360,Proposal!$H15,$D15,$F15,100,2,0)))" +"IF($E15=0,1000,IF(DAYS360(Summary!$B$5,$E15)<360,1000,PRICE($BF15+360,$E15,$D15,$F15,100,2,0)))" +"IF(Proposal!$F15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F15)<360,1000,PRICE($BF15+360,Proposal!$F15,$D15,$F15+AA$4,Proposal!$G15,2,0)))" +"IF(Proposal!$H15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H15)<360,1000,PRICE($BF15+360,Proposal!$H15,$D15,$F15+AA$4,100,2,0)))" +"IF($E15=0,1000,IF(DAYS360(Summary!$B$5,$E15)<360,1000,PRICE($BF15+360,$E15,$D15,$F15+AA$4,100,2,0)))" +"IF(Proposal!$F15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F15)<360,1000,PRICE($BF15+360,Proposal!$F15,$D15,$F15+AE$4,Proposal!$G15,2,0)))" +"IF(Proposal!$H15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H15)<360,1000,PRICE($BF15+360,Proposal!$H15,$D15,$F15+AE$4,100,2,0)))" +"IF($E15=0,1000,IF(DAYS360(Summary!$B$5,$E15)<360,1000,PRICE($BF15+360,$E15,$D15,$F15+AE$4,100,2,0)))" +"IF(Proposal!$F15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F15)<360,1000,PRICE($BF15+360,Proposal!$F15,$D15,$F15+AI$4,Proposal!$G15,2,0)))" +"IF(Proposal!$H15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H15)<360,1000,PRICE($BF15+360,Proposal!$H15,$D15,$F15+AI$4,100,2,0)))" +"IF($E15=0,1000,IF(DAYS360(Summary!$B$5,$E15)<360,1000,PRICE($BF15+360,$E15,$D15,$F15+AI$4,100,2,0)))" +"IF(Proposal!$F15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F15)<360,1000,PRICE($BF15+360,Proposal!$F15,$D15,$F15+AM$4,Proposal!$G15,2,0)))" +"IF(Proposal!$H15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H15)<360,1000,PRICE($BF15+360,Proposal!$H15,$D15,$F15+AM$4,100,2,0)))" +"IF($E15=0,1000,IF(DAYS360(Summary!$B$5,$E15)<360,1000,PRICE($BF15+360,$E15,$D15,$F15+AM$4,100,2,0)))" +"IF(Proposal!$F16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F16)<360,1000,PRICE($BF16+360,Proposal!$F16,$D16,$F16,Proposal!$G16,2,0)))" +"IF(Proposal!$H16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H16)<360,1000,PRICE($BF16+360,Proposal!$H16,$D16,$F16,100,2,0)))" +"IF($E16=0,1000,IF(DAYS360(Summary!$B$5,$E16)<360,1000,PRICE($BF16+360,$E16,$D16,$F16,100,2,0)))" +"IF(Proposal!$F16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F16)<360,1000,PRICE($BF16+360,Proposal!$F16,$D16,$F16+AA$4,Proposal!$G16,2,0)))" +"IF(Proposal!$H16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H16)<360,1000,PRICE($BF16+360,Proposal!$H16,$D16,$F16+AA$4,100,2,0)))" +"IF($E16=0,1000,IF(DAYS360(Summary!$B$5,$E16)<360,1000,PRICE($BF16+360,$E16,$D16,$F16+AA$4,100,2,0)))" +"IF(Proposal!$F16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F16)<360,1000,PRICE($BF16+360,Proposal!$F16,$D16,$F16+AE$4,Proposal!$G16,2,0)))" +"IF(Proposal!$H16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H16)<360,1000,PRICE($BF16+360,Proposal!$H16,$D16,$F16+AE$4,100,2,0)))" +"IF($E16=0,1000,IF(DAYS360(Summary!$B$5,$E16)<360,1000,PRICE($BF16+360,$E16,$D16,$F16+AE$4,100,2,0)))" +"IF(Proposal!$F16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F16)<360,1000,PRICE($BF16+360,Proposal!$F16,$D16,$F16+AI$4,Proposal!$G16,2,0)))" +"IF(Proposal!$H16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H16)<360,1000,PRICE($BF16+360,Proposal!$H16,$D16,$F16+AI$4,100,2,0)))" +"IF($E16=0,1000,IF(DAYS360(Summary!$B$5,$E16)<360,1000,PRICE($BF16+360,$E16,$D16,$F16+AI$4,100,2,0)))" +"IF(Proposal!$F16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F16)<360,1000,PRICE($BF16+360,Proposal!$F16,$D16,$F16+AM$4,Proposal!$G16,2,0)))" +"IF(Proposal!$H16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H16)<360,1000,PRICE($BF16+360,Proposal!$H16,$D16,$F16+AM$4,100,2,0)))" +"IF($E16=0,1000,IF(DAYS360(Summary!$B$5,$E16)<360,1000,PRICE($BF16+360,$E16,$D16,$F16+AM$4,100,2,0)))" +"IF(Proposal!$F17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F17)<360,1000,PRICE($BF17+360,Proposal!$F17,$D17,$F17,Proposal!$G17,2,0)))" +"IF(Proposal!$H17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H17)<360,1000,PRICE($BF17+360,Proposal!$H17,$D17,$F17,100,2,0)))" +"IF($E17=0,1000,IF(DAYS360(Summary!$B$5,$E17)<360,1000,PRICE($BF17+360,$E17,$D17,$F17,100,2,0)))" +"IF(Proposal!$F17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F17)<360,1000,PRICE($BF17+360,Proposal!$F17,$D17,$F17+AA$4,Proposal!$G17,2,0)))" +"IF(Proposal!$H17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H17)<360,1000,PRICE($BF17+360,Proposal!$H17,$D17,$F17+AA$4,100,2,0)))" +"IF($E17=0,1000,IF(DAYS360(Summary!$B$5,$E17)<360,1000,PRICE($BF17+360,$E17,$D17,$F17+AA$4,100,2,0)))" +"IF(Proposal!$F17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F17)<360,1000,PRICE($BF17+360,Proposal!$F17,$D17,$F17+AE$4,Proposal!$G17,2,0)))" +"IF(Proposal!$H17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H17)<360,1000,PRICE($BF17+360,Proposal!$H17,$D17,$F17+AE$4,100,2,0)))" +"IF($E17=0,1000,IF(DAYS360(Summary!$B$5,$E17)<360,1000,PRICE($BF17+360,$E17,$D17,$F17+AE$4,100,2,0)))" +"IF(Proposal!$F17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F17)<360,1000,PRICE($BF17+360,Proposal!$F17,$D17,$F17+AI$4,Proposal!$G17,2,0)))" +"IF(Proposal!$H17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H17)<360,1000,PRICE($BF17+360,Proposal!$H17,$D17,$F17+AI$4,100,2,0)))" +"IF($E17=0,1000,IF(DAYS360(Summary!$B$5,$E17)<360,1000,PRICE($BF17+360,$E17,$D17,$F17+AI$4,100,2,0)))" +"IF(Proposal!$F17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F17)<360,1000,PRICE($BF17+360,Proposal!$F17,$D17,$F17+AM$4,Proposal!$G17,2,0)))" +"IF(Proposal!$H17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H17)<360,1000,PRICE($BF17+360,Proposal!$H17,$D17,$F17+AM$4,100,2,0)))" +"IF($E17=0,1000,IF(DAYS360(Summary!$B$5,$E17)<360,1000,PRICE($BF17+360,$E17,$D17,$F17+AM$4,100,2,0)))" +"IF(Proposal!$F18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F18)<360,1000,PRICE($BF18+360,Proposal!$F18,$D18,$F18,Proposal!$G18,2,0)))" +"IF(Proposal!$H18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H18)<360,1000,PRICE($BF18+360,Proposal!$H18,$D18,$F18,100,2,0)))" +"IF($E18=0,1000,IF(DAYS360(Summary!$B$5,$E18)<360,1000,PRICE($BF18+360,$E18,$D18,$F18,100,2,0)))" +"IF(Proposal!$F18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F18)<360,1000,PRICE($BF18+360,Proposal!$F18,$D18,$F18+AA$4,Proposal!$G18,2,0)))" +"IF(Proposal!$H18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H18)<360,1000,PRICE($BF18+360,Proposal!$H18,$D18,$F18+AA$4,100,2,0)))" +"IF($E18=0,1000,IF(DAYS360(Summary!$B$5,$E18)<360,1000,PRICE($BF18+360,$E18,$D18,$F18+AA$4,100,2,0)))" +"IF(Proposal!$F18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F18)<360,1000,PRICE($BF18+360,Proposal!$F18,$D18,$F18+AE$4,Proposal!$G18,2,0)))" +"IF(Proposal!$H18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H18)<360,1000,PRICE($BF18+360,Proposal!$H18,$D18,$F18+AE$4,100,2,0)))" +"IF($E18=0,1000,IF(DAYS360(Summary!$B$5,$E18)<360,1000,PRICE($BF18+360,$E18,$D18,$F18+AE$4,100,2,0)))" +"IF(Proposal!$F18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F18)<360,1000,PRICE($BF18+360,Proposal!$F18,$D18,$F18+AI$4,Proposal!$G18,2,0)))" +"IF(Proposal!$H18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H18)<360,1000,PRICE($BF18+360,Proposal!$H18,$D18,$F18+AI$4,100,2,0)))" +"IF($E18=0,1000,IF(DAYS360(Summary!$B$5,$E18)<360,1000,PRICE($BF18+360,$E18,$D18,$F18+AI$4,100,2,0)))" +"IF(Proposal!$F18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F18)<360,1000,PRICE($BF18+360,Proposal!$F18,$D18,$F18+AM$4,Proposal!$G18,2,0)))" +"IF(Proposal!$H18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H18)<360,1000,PRICE($BF18+360,Proposal!$H18,$D18,$F18+AM$4,100,2,0)))" +"IF($E18=0,1000,IF(DAYS360(Summary!$B$5,$E18)<360,1000,PRICE($BF18+360,$E18,$D18,$F18+AM$4,100,2,0)))" +"IF(Proposal!$F19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F19)<360,1000,PRICE($BF19+360,Proposal!$F19,$D19,$F19,Proposal!$G19,2,0)))" +"IF(Proposal!$H19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H19)<360,1000,PRICE($BF19+360,Proposal!$H19,$D19,$F19,100,2,0)))" +"IF($E19=0,1000,IF(DAYS360(Summary!$B$5,$E19)<360,1000,PRICE($BF19+360,$E19,$D19,$F19,100,2,0)))" +"IF(Proposal!$F19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F19)<360,1000,PRICE($BF19+360,Proposal!$F19,$D19,$F19+AA$4,Proposal!$G19,2,0)))" +"IF(Proposal!$H19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H19)<360,1000,PRICE($BF19+360,Proposal!$H19,$D19,$F19+AA$4,100,2,0)))" +"IF($E19=0,1000,IF(DAYS360(Summary!$B$5,$E19)<360,1000,PRICE($BF19+360,$E19,$D19,$F19+AA$4,100,2,0)))" +"IF(Proposal!$F19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F19)<360,1000,PRICE($BF19+360,Proposal!$F19,$D19,$F19+AE$4,Proposal!$G19,2,0)))" +"IF(Proposal!$H19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H19)<360,1000,PRICE($BF19+360,Proposal!$H19,$D19,$F19+AE$4,100,2,0)))" +"IF($E19=0,1000,IF(DAYS360(Summary!$B$5,$E19)<360,1000,PRICE($BF19+360,$E19,$D19,$F19+AE$4,100,2,0)))" +"IF(Proposal!$F19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F19)<360,1000,PRICE($BF19+360,Proposal!$F19,$D19,$F19+AI$4,Proposal!$G19,2,0)))" +"IF(Proposal!$H19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H19)<360,1000,PRICE($BF19+360,Proposal!$H19,$D19,$F19+AI$4,100,2,0)))" +"IF($E19=0,1000,IF(DAYS360(Summary!$B$5,$E19)<360,1000,PRICE($BF19+360,$E19,$D19,$F19+AI$4,100,2,0)))" +"IF(Proposal!$F19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F19)<360,1000,PRICE($BF19+360,Proposal!$F19,$D19,$F19+AM$4,Proposal!$G19,2,0)))" +"IF(Proposal!$H19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H19)<360,1000,PRICE($BF19+360,Proposal!$H19,$D19,$F19+AM$4,100,2,0)))" +"IF($E19=0,1000,IF(DAYS360(Summary!$B$5,$E19)<360,1000,PRICE($BF19+360,$E19,$D19,$F19+AM$4,100,2,0)))" +"IF(Proposal!$F20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F20)<360,1000,PRICE($BF20+360,Proposal!$F20,$D20,$F20,Proposal!$G20,2,0)))" +"IF(Proposal!$H20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H20)<360,1000,PRICE($BF20+360,Proposal!$H20,$D20,$F20,100,2,0)))" +"IF($E20=0,1000,IF(DAYS360(Summary!$B$5,$E20)<360,1000,PRICE($BF20+360,$E20,$D20,$F20,100,2,0)))" +"IF(Proposal!$F20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F20)<360,1000,PRICE($BF20+360,Proposal!$F20,$D20,$F20+AA$4,Proposal!$G20,2,0)))" +"IF(Proposal!$H20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H20)<360,1000,PRICE($BF20+360,Proposal!$H20,$D20,$F20+AA$4,100,2,0)))" +"IF($E20=0,1000,IF(DAYS360(Summary!$B$5,$E20)<360,1000,PRICE($BF20+360,$E20,$D20,$F20+AA$4,100,2,0)))" +"IF(Proposal!$F20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F20)<360,1000,PRICE($BF20+360,Proposal!$F20,$D20,$F20+AE$4,Proposal!$G20,2,0)))" +"IF(Proposal!$H20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H20)<360,1000,PRICE($BF20+360,Proposal!$H20,$D20,$F20+AE$4,100,2,0)))" +"IF($E20=0,1000,IF(DAYS360(Summary!$B$5,$E20)<360,1000,PRICE($BF20+360,$E20,$D20,$F20+AE$4,100,2,0)))" +"IF(Proposal!$F20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F20)<360,1000,PRICE($BF20+360,Proposal!$F20,$D20,$F20+AI$4,Proposal!$G20,2,0)))" +"IF(Proposal!$H20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H20)<360,1000,PRICE($BF20+360,Proposal!$H20,$D20,$F20+AI$4,100,2,0)))" +"IF($E20=0,1000,IF(DAYS360(Summary!$B$5,$E20)<360,1000,PRICE($BF20+360,$E20,$D20,$F20+AI$4,100,2,0)))" +"IF(Proposal!$F20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F20)<360,1000,PRICE($BF20+360,Proposal!$F20,$D20,$F20+AM$4,Proposal!$G20,2,0)))" +"IF(Proposal!$H20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H20)<360,1000,PRICE($BF20+360,Proposal!$H20,$D20,$F20+AM$4,100,2,0)))" +"IF($E20=0,1000,IF(DAYS360(Summary!$B$5,$E20)<360,1000,PRICE($BF20+360,$E20,$D20,$F20+AM$4,100,2,0)))" +"IF(Proposal!$F21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F21)<360,1000,PRICE($BF21+360,Proposal!$F21,$D21,$F21,Proposal!$G21,2,0)))" +"IF(Proposal!$H21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H21)<360,1000,PRICE($BF21+360,Proposal!$H21,$D21,$F21,100,2,0)))" +"IF($E21=0,1000,IF(DAYS360(Summary!$B$5,$E21)<360,1000,PRICE($BF21+360,$E21,$D21,$F21,100,2,0)))" +"IF(Proposal!$F21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F21)<360,1000,PRICE($BF21+360,Proposal!$F21,$D21,$F21+AA$4,Proposal!$G21,2,0)))" +"IF(Proposal!$H21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H21)<360,1000,PRICE($BF21+360,Proposal!$H21,$D21,$F21+AA$4,100,2,0)))" +"IF($E21=0,1000,IF(DAYS360(Summary!$B$5,$E21)<360,1000,PRICE($BF21+360,$E21,$D21,$F21+AA$4,100,2,0)))" +"IF(Proposal!$F21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F21)<360,1000,PRICE($BF21+360,Proposal!$F21,$D21,$F21+AE$4,Proposal!$G21,2,0)))" +"IF(Proposal!$H21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H21)<360,1000,PRICE($BF21+360,Proposal!$H21,$D21,$F21+AE$4,100,2,0)))" +"IF($E21=0,1000,IF(DAYS360(Summary!$B$5,$E21)<360,1000,PRICE($BF21+360,$E21,$D21,$F21+AE$4,100,2,0)))" +"IF(Proposal!$F21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F21)<360,1000,PRICE($BF21+360,Proposal!$F21,$D21,$F21+AI$4,Proposal!$G21,2,0)))" +"IF(Proposal!$H21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H21)<360,1000,PRICE($BF21+360,Proposal!$H21,$D21,$F21+AI$4,100,2,0)))" +"IF($E21=0,1000,IF(DAYS360(Summary!$B$5,$E21)<360,1000,PRICE($BF21+360,$E21,$D21,$F21+AI$4,100,2,0)))" +"IF(Proposal!$F21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F21)<360,1000,PRICE($BF21+360,Proposal!$F21,$D21,$F21+AM$4,Proposal!$G21,2,0)))" +"IF(Proposal!$H21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H21)<360,1000,PRICE($BF21+360,Proposal!$H21,$D21,$F21+AM$4,100,2,0)))" +"IF($E21=0,1000,IF(DAYS360(Summary!$B$5,$E21)<360,1000,PRICE($BF21+360,$E21,$D21,$F21+AM$4,100,2,0)))" +"IF(Proposal!$F22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F22)<360,1000,PRICE($BF22+360,Proposal!$F22,$D22,$F22,Proposal!$G22,2,0)))" +"IF(Proposal!$H22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H22)<360,1000,PRICE($BF22+360,Proposal!$H22,$D22,$F22,100,2,0)))" +"IF($E22=0,1000,IF(DAYS360(Summary!$B$5,$E22)<360,1000,PRICE($BF22+360,$E22,$D22,$F22,100,2,0)))" +"IF(Proposal!$F22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F22)<360,1000,PRICE($BF22+360,Proposal!$F22,$D22,$F22+AA$4,Proposal!$G22,2,0)))" +"IF(Proposal!$H22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H22)<360,1000,PRICE($BF22+360,Proposal!$H22,$D22,$F22+AA$4,100,2,0)))" +"IF($E22=0,1000,IF(DAYS360(Summary!$B$5,$E22)<360,1000,PRICE($BF22+360,$E22,$D22,$F22+AA$4,100,2,0)))" +"IF(Proposal!$F22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F22)<360,1000,PRICE($BF22+360,Proposal!$F22,$D22,$F22+AE$4,Proposal!$G22,2,0)))" +"IF(Proposal!$H22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H22)<360,1000,PRICE($BF22+360,Proposal!$H22,$D22,$F22+AE$4,100,2,0)))" +"IF($E22=0,1000,IF(DAYS360(Summary!$B$5,$E22)<360,1000,PRICE($BF22+360,$E22,$D22,$F22+AE$4,100,2,0)))" +"IF(Proposal!$F22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F22)<360,1000,PRICE($BF22+360,Proposal!$F22,$D22,$F22+AI$4,Proposal!$G22,2,0)))" +"IF(Proposal!$H22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H22)<360,1000,PRICE($BF22+360,Proposal!$H22,$D22,$F22+AI$4,100,2,0)))" +"IF($E22=0,1000,IF(DAYS360(Summary!$B$5,$E22)<360,1000,PRICE($BF22+360,$E22,$D22,$F22+AI$4,100,2,0)))" +"IF(Proposal!$F22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F22)<360,1000,PRICE($BF22+360,Proposal!$F22,$D22,$F22+AM$4,Proposal!$G22,2,0)))" +"IF(Proposal!$H22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H22)<360,1000,PRICE($BF22+360,Proposal!$H22,$D22,$F22+AM$4,100,2,0)))" +"IF($E22=0,1000,IF(DAYS360(Summary!$B$5,$E22)<360,1000,PRICE($BF22+360,$E22,$D22,$F22+AM$4,100,2,0)))" +"IF(Proposal!$F23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F23)<360,1000,PRICE($BF23+360,Proposal!$F23,$D23,$F23,Proposal!$G23,2,0)))" +"IF(Proposal!$H23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H23)<360,1000,PRICE($BF23+360,Proposal!$H23,$D23,$F23,100,2,0)))" +"IF($E23=0,1000,IF(DAYS360(Summary!$B$5,$E23)<360,1000,PRICE($BF23+360,$E23,$D23,$F23,100,2,0)))" +"IF(Proposal!$F23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F23)<360,1000,PRICE($BF23+360,Proposal!$F23,$D23,$F23+AA$4,Proposal!$G23,2,0)))" +"IF(Proposal!$H23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H23)<360,1000,PRICE($BF23+360,Proposal!$H23,$D23,$F23+AA$4,100,2,0)))" +"IF($E23=0,1000,IF(DAYS360(Summary!$B$5,$E23)<360,1000,PRICE($BF23+360,$E23,$D23,$F23+AA$4,100,2,0)))" +"IF(Proposal!$F23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F23)<360,1000,PRICE($BF23+360,Proposal!$F23,$D23,$F23+AE$4,Proposal!$G23,2,0)))" +"IF(Proposal!$H23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H23)<360,1000,PRICE($BF23+360,Proposal!$H23,$D23,$F23+AE$4,100,2,0)))" +"IF($E23=0,1000,IF(DAYS360(Summary!$B$5,$E23)<360,1000,PRICE($BF23+360,$E23,$D23,$F23+AE$4,100,2,0)))" +"IF(Proposal!$F23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F23)<360,1000,PRICE($BF23+360,Proposal!$F23,$D23,$F23+AI$4,Proposal!$G23,2,0)))" +"IF(Proposal!$H23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H23)<360,1000,PRICE($BF23+360,Proposal!$H23,$D23,$F23+AI$4,100,2,0)))" +"IF($E23=0,1000,IF(DAYS360(Summary!$B$5,$E23)<360,1000,PRICE($BF23+360,$E23,$D23,$F23+AI$4,100,2,0)))" +"IF(Proposal!$F23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F23)<360,1000,PRICE($BF23+360,Proposal!$F23,$D23,$F23+AM$4,Proposal!$G23,2,0)))" +"IF(Proposal!$H23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H23)<360,1000,PRICE($BF23+360,Proposal!$H23,$D23,$F23+AM$4,100,2,0)))" +"IF($E23=0,1000,IF(DAYS360(Summary!$B$5,$E23)<360,1000,PRICE($BF23+360,$E23,$D23,$F23+AM$4,100,2,0)))" +"IF(Proposal!$F24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F24)<360,1000,PRICE($BF24+360,Proposal!$F24,$D24,$F24,Proposal!$G24,2,0)))" +"IF(Proposal!$H24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H24)<360,1000,PRICE($BF24+360,Proposal!$H24,$D24,$F24,100,2,0)))" +"IF($E24=0,1000,IF(DAYS360(Summary!$B$5,$E24)<360,1000,PRICE($BF24+360,$E24,$D24,$F24,100,2,0)))" +"IF(Proposal!$F24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F24)<360,1000,PRICE($BF24+360,Proposal!$F24,$D24,$F24+AA$4,Proposal!$G24,2,0)))" +"IF(Proposal!$H24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H24)<360,1000,PRICE($BF24+360,Proposal!$H24,$D24,$F24+AA$4,100,2,0)))" +"IF($E24=0,1000,IF(DAYS360(Summary!$B$5,$E24)<360,1000,PRICE($BF24+360,$E24,$D24,$F24+AA$4,100,2,0)))" +"IF(Proposal!$F24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F24)<360,1000,PRICE($BF24+360,Proposal!$F24,$D24,$F24+AE$4,Proposal!$G24,2,0)))" +"IF(Proposal!$H24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H24)<360,1000,PRICE($BF24+360,Proposal!$H24,$D24,$F24+AE$4,100,2,0)))" +"IF($E24=0,1000,IF(DAYS360(Summary!$B$5,$E24)<360,1000,PRICE($BF24+360,$E24,$D24,$F24+AE$4,100,2,0)))" +"IF(Proposal!$F24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F24)<360,1000,PRICE($BF24+360,Proposal!$F24,$D24,$F24+AI$4,Proposal!$G24,2,0)))" +"IF(Proposal!$H24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H24)<360,1000,PRICE($BF24+360,Proposal!$H24,$D24,$F24+AI$4,100,2,0)))" +"IF($E24=0,1000,IF(DAYS360(Summary!$B$5,$E24)<360,1000,PRICE($BF24+360,$E24,$D24,$F24+AI$4,100,2,0)))" +"IF(Proposal!$F24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F24)<360,1000,PRICE($BF24+360,Proposal!$F24,$D24,$F24+AM$4,Proposal!$G24,2,0)))" +"IF(Proposal!$H24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H24)<360,1000,PRICE($BF24+360,Proposal!$H24,$D24,$F24+AM$4,100,2,0)))" +"IF($E24=0,1000,IF(DAYS360(Summary!$B$5,$E24)<360,1000,PRICE($BF24+360,$E24,$D24,$F24+AM$4,100,2,0)))" +"IF(Proposal!$F25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F25)<360,1000,PRICE($BF25+360,Proposal!$F25,$D25,$F25,Proposal!$G25,2,0)))" +"IF(Proposal!$H25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H25)<360,1000,PRICE($BF25+360,Proposal!$H25,$D25,$F25,100,2,0)))" +"IF($E25=0,1000,IF(DAYS360(Summary!$B$5,$E25)<360,1000,PRICE($BF25+360,$E25,$D25,$F25,100,2,0)))" +"IF(Proposal!$F25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F25)<360,1000,PRICE($BF25+360,Proposal!$F25,$D25,$F25+AA$4,Proposal!$G25,2,0)))" +"IF(Proposal!$H25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H25)<360,1000,PRICE($BF25+360,Proposal!$H25,$D25,$F25+AA$4,100,2,0)))" +"IF($E25=0,1000,IF(DAYS360(Summary!$B$5,$E25)<360,1000,PRICE($BF25+360,$E25,$D25,$F25+AA$4,100,2,0)))" +"IF(Proposal!$F25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F25)<360,1000,PRICE($BF25+360,Proposal!$F25,$D25,$F25+AE$4,Proposal!$G25,2,0)))" +"IF(Proposal!$H25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H25)<360,1000,PRICE($BF25+360,Proposal!$H25,$D25,$F25+AE$4,100,2,0)))" +"IF($E25=0,1000,IF(DAYS360(Summary!$B$5,$E25)<360,1000,PRICE($BF25+360,$E25,$D25,$F25+AE$4,100,2,0)))" +"IF(Proposal!$F25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F25)<360,1000,PRICE($BF25+360,Proposal!$F25,$D25,$F25+AI$4,Proposal!$G25,2,0)))" +"IF(Proposal!$H25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H25)<360,1000,PRICE($BF25+360,Proposal!$H25,$D25,$F25+AI$4,100,2,0)))" +"IF($E25=0,1000,IF(DAYS360(Summary!$B$5,$E25)<360,1000,PRICE($BF25+360,$E25,$D25,$F25+AI$4,100,2,0)))" +"IF(Proposal!$F25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F25)<360,1000,PRICE($BF25+360,Proposal!$F25,$D25,$F25+AM$4,Proposal!$G25,2,0)))" +"IF(Proposal!$H25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H25)<360,1000,PRICE($BF25+360,Proposal!$H25,$D25,$F25+AM$4,100,2,0)))" +"IF($E25=0,1000,IF(DAYS360(Summary!$B$5,$E25)<360,1000,PRICE($BF25+360,$E25,$D25,$F25+AM$4,100,2,0)))" +"IF(Proposal!$F26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F26)<360,1000,PRICE($BF26+360,Proposal!$F26,$D26,$F26,Proposal!$G26,2,0)))" +"IF(Proposal!$H26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H26)<360,1000,PRICE($BF26+360,Proposal!$H26,$D26,$F26,100,2,0)))" +"IF($E26=0,1000,IF(DAYS360(Summary!$B$5,$E26)<360,1000,PRICE($BF26+360,$E26,$D26,$F26,100,2,0)))" +"IF(Proposal!$F26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F26)<360,1000,PRICE($BF26+360,Proposal!$F26,$D26,$F26+AA$4,Proposal!$G26,2,0)))" +"IF(Proposal!$H26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H26)<360,1000,PRICE($BF26+360,Proposal!$H26,$D26,$F26+AA$4,100,2,0)))" +"IF($E26=0,1000,IF(DAYS360(Summary!$B$5,$E26)<360,1000,PRICE($BF26+360,$E26,$D26,$F26+AA$4,100,2,0)))" +"IF(Proposal!$F26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F26)<360,1000,PRICE($BF26+360,Proposal!$F26,$D26,$F26+AE$4,Proposal!$G26,2,0)))" +"IF(Proposal!$H26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H26)<360,1000,PRICE($BF26+360,Proposal!$H26,$D26,$F26+AE$4,100,2,0)))" +"IF($E26=0,1000,IF(DAYS360(Summary!$B$5,$E26)<360,1000,PRICE($BF26+360,$E26,$D26,$F26+AE$4,100,2,0)))" +"IF(Proposal!$F26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F26)<360,1000,PRICE($BF26+360,Proposal!$F26,$D26,$F26+AI$4,Proposal!$G26,2,0)))" +"IF(Proposal!$H26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H26)<360,1000,PRICE($BF26+360,Proposal!$H26,$D26,$F26+AI$4,100,2,0)))" +"IF($E26=0,1000,IF(DAYS360(Summary!$B$5,$E26)<360,1000,PRICE($BF26+360,$E26,$D26,$F26+AI$4,100,2,0)))" +"IF(Proposal!$F26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F26)<360,1000,PRICE($BF26+360,Proposal!$F26,$D26,$F26+AM$4,Proposal!$G26,2,0)))" +"IF(Proposal!$H26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H26)<360,1000,PRICE($BF26+360,Proposal!$H26,$D26,$F26+AM$4,100,2,0)))" +"IF($E26=0,1000,IF(DAYS360(Summary!$B$5,$E26)<360,1000,PRICE($BF26+360,$E26,$D26,$F26+AM$4,100,2,0)))" +"IF(Proposal!$F27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F27)<360,1000,PRICE($BF27+360,Proposal!$F27,$D27,$F27,Proposal!$G27,2,0)))" +"IF(Proposal!$H27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H27)<360,1000,PRICE($BF27+360,Proposal!$H27,$D27,$F27,100,2,0)))" +"IF($E27=0,1000,IF(DAYS360(Summary!$B$5,$E27)<360,1000,PRICE($BF27+360,$E27,$D27,$F27,100,2,0)))" +"IF(Proposal!$F27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F27)<360,1000,PRICE($BF27+360,Proposal!$F27,$D27,$F27+AA$4,Proposal!$G27,2,0)))" +"IF(Proposal!$H27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H27)<360,1000,PRICE($BF27+360,Proposal!$H27,$D27,$F27+AA$4,100,2,0)))" +"IF($E27=0,1000,IF(DAYS360(Summary!$B$5,$E27)<360,1000,PRICE($BF27+360,$E27,$D27,$F27+AA$4,100,2,0)))" +"IF(Proposal!$F27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F27)<360,1000,PRICE($BF27+360,Proposal!$F27,$D27,$F27+AE$4,Proposal!$G27,2,0)))" +"IF(Proposal!$H27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H27)<360,1000,PRICE($BF27+360,Proposal!$H27,$D27,$F27+AE$4,100,2,0)))" +"IF($E27=0,1000,IF(DAYS360(Summary!$B$5,$E27)<360,1000,PRICE($BF27+360,$E27,$D27,$F27+AE$4,100,2,0)))" +"IF(Proposal!$F27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F27)<360,1000,PRICE($BF27+360,Proposal!$F27,$D27,$F27+AI$4,Proposal!$G27,2,0)))" +"IF(Proposal!$H27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H27)<360,1000,PRICE($BF27+360,Proposal!$H27,$D27,$F27+AI$4,100,2,0)))" +"IF($E27=0,1000,IF(DAYS360(Summary!$B$5,$E27)<360,1000,PRICE($BF27+360,$E27,$D27,$F27+AI$4,100,2,0)))" +"IF(Proposal!$F27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F27)<360,1000,PRICE($BF27+360,Proposal!$F27,$D27,$F27+AM$4,Proposal!$G27,2,0)))" +"IF(Proposal!$H27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H27)<360,1000,PRICE($BF27+360,Proposal!$H27,$D27,$F27+AM$4,100,2,0)))" +"IF($E27=0,1000,IF(DAYS360(Summary!$B$5,$E27)<360,1000,PRICE($BF27+360,$E27,$D27,$F27+AM$4,100,2,0)))" +"IF(Proposal!$F28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F28)<360,1000,PRICE($BF28+360,Proposal!$F28,$D28,$F28,Proposal!$G28,2,0)))" +"IF(Proposal!$H28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H28)<360,1000,PRICE($BF28+360,Proposal!$H28,$D28,$F28,100,2,0)))" +"IF($E28=0,1000,IF(DAYS360(Summary!$B$5,$E28)<360,1000,PRICE($BF28+360,$E28,$D28,$F28,100,2,0)))" +"IF(Proposal!$F28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F28)<360,1000,PRICE($BF28+360,Proposal!$F28,$D28,$F28+AA$4,Proposal!$G28,2,0)))" +"IF(Proposal!$H28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H28)<360,1000,PRICE($BF28+360,Proposal!$H28,$D28,$F28+AA$4,100,2,0)))" +"IF($E28=0,1000,IF(DAYS360(Summary!$B$5,$E28)<360,1000,PRICE($BF28+360,$E28,$D28,$F28+AA$4,100,2,0)))" +"IF(Proposal!$F28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F28)<360,1000,PRICE($BF28+360,Proposal!$F28,$D28,$F28+AE$4,Proposal!$G28,2,0)))" +"IF(Proposal!$H28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H28)<360,1000,PRICE($BF28+360,Proposal!$H28,$D28,$F28+AE$4,100,2,0)))" +"IF($E28=0,1000,IF(DAYS360(Summary!$B$5,$E28)<360,1000,PRICE($BF28+360,$E28,$D28,$F28+AE$4,100,2,0)))" +"IF(Proposal!$F28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F28)<360,1000,PRICE($BF28+360,Proposal!$F28,$D28,$F28+AI$4,Proposal!$G28,2,0)))" +"IF(Proposal!$H28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H28)<360,1000,PRICE($BF28+360,Proposal!$H28,$D28,$F28+AI$4,100,2,0)))" +"IF($E28=0,1000,IF(DAYS360(Summary!$B$5,$E28)<360,1000,PRICE($BF28+360,$E28,$D28,$F28+AI$4,100,2,0)))" +"IF(Proposal!$F28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F28)<360,1000,PRICE($BF28+360,Proposal!$F28,$D28,$F28+AM$4,Proposal!$G28,2,0)))" +"IF(Proposal!$H28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H28)<360,1000,PRICE($BF28+360,Proposal!$H28,$D28,$F28+AM$4,100,2,0)))" +"IF($E28=0,1000,IF(DAYS360(Summary!$B$5,$E28)<360,1000,PRICE($BF28+360,$E28,$D28,$F28+AM$4,100,2,0)))" +"SUM(AS7:AS28)" +"INT(SUM(AU7:AU28))" +"SUM(A7:A29)" +"AT29" +"AZ29" +"AY29" +"YEAR(Income!D6)" +"IF(P4=1900,0,P4)" +"IF(Proposal!I7=""y"",Proposal!A7*Proposal!G7*10,Proposal!A7*1000)" +"DSUM($Q$3:$R$25,""Value"",T3:T4)/1000" +"C5/R$26" +"DSUM($Q$3:$R$25,""Value"",U9:U10)/1000" +"H5/R$26" +"DSUM($Q$3:$R$25,""Value"",T5:T6)/1000" +"DSUM($Q$3:$R$25,""Value"",U11:U12)/1000" +"DSUM($Q$3:$R$25,""Value"",T7:T8)/1000" +"DSUM($Q$3:$R$25,""Value"",U13:U14)/1000" +"DSUM($Q$3:$R$25,""Value"",T9:T10)/1000" +"DSUM($Q$3:$R$25,""Value"",U15:U16)/1000" +"DSUM($Q$3:$R$25,""Value"",T11:T12)/1000" +"DSUM($Q$3:$R$25,""Value"",U17:U18)/1000" +"DSUM($Q$3:$R$25,""Value"",T13:T14)/1000" +"DSUM($Q$3:$R$25,""Value"",U19:U20)/1000" +"DSUM($Q$3:$R$25,""Value"",T15:T16)/1000" +"DSUM($Q$3:$R$25,""Value"",U21:U22)/1000" +"DSUM($Q$3:$R$25,""Value"",T17:T18)/1000" +"DSUM($Q$3:$R$25,""Value"",U23:U24)/1000" +"DSUM($Q$3:$R$25,""Value"",T19:T20)/1000" +"DSUM($Q$3:$R$25,""Value"",U25:U26)/1000" +"DSUM($Q$3:$R$25,""Value"",T21:T22)/1000" +"DSUM($Q$3:$R$25,""Value"",V3:V4)/1000" +"DSUM($Q$3:$R$25,""Value"",T23:T24)/1000" +"DSUM($Q$3:$R$25,""Value"",V5:V6)/1000" +"DSUM($Q$3:$R$25,""Value"",T25:T26)/1000" +"DSUM($Q$3:$R$25,""Value"",V7:V8)/1000" +"DSUM($Q$3:$R$25,""Value"",U3:U4)/1000" +"DSUM($Q$3:$R$25,""Value"",V9:V10)/1000" +"DSUM($Q$3:$R$25,""Value"",U5:U6)/1000" +"DSUM($Q$3:$R$25,""Value"",V11:V12)/1000" +"DSUM($Q$3:$R$25,""Value"",U7:U8)/1000" +"DSUM($Q$3:$R$25,""Value"",V13:V27)/1000" +"SUM(R4:R25)/1000" +"Enter!C27" +"Proposal!A5" +"Enter!E27" +"NOW()" +"Summary!A11" +"Maturity!B3" +"Maturity!G3" +"M3*A3" +"SUM(A3:A24)" +"Enter!E27" +"NOW()" +"SUM(Proposal!A7:A28)*1000" +"Proposal!AY29" +"Proposal!V29" +"Proposal!AM29" +"Proposal!AW29" +"SUM(B15:B16)" +"Proposal!AC29" +"Volatility!H30" +"Volatility!AW$29" +"Volatility!AV$29" +"Proposal!AJ29" +"Enter!C27" +"Enter!A3" +"Enter!D3" +"IF(J7=100,0,IF(BG7=BC7,0,BG7))" +"IF(A7=0,0,IF(R7=TRUE,0,BC7))" +"IF(AG7=0,0,AH7)" +"IF(A7=0,0,IF(K7=0,L7*Enter!G$27,K7*Enter!G$27))" +"IF(I7>0,TRUE,FALSE)" +"IF(R7=TRUE,F7,E7)" +"IF(R7=TRUE,G7*A7*10,100*A7)" +"(A7*D7)*1000" +"Volatility!AS7/Volatility!AS$29" +"S7" +"DAYS360(Enter!C3,Z7)" +"IF(A7=0,0,AA7)" +"X7*AB7" +"IF(A7=0,0,AF7)" +"BG7" +"AE7*X7" +"IF(A7=0,0,D7)" +"D7/(J7/100)" +"A7*J7" +"(J7*10)*A7" +"((D7/360)*180)*1000" +"DAYS360(Enter!C3,E7)/180" +"AQ7-INT(AQ7)" +"IF(AR7=0,0,AP7-(AP7)*AR7)" +"IF(DAYS360(Enter!B3,Enter!C3)<180,0,AS7*A7)" +"IF((DAYS360(Enter!B3,Enter!C3))<180,(DAYS360(Enter!B3,Enter!C3))/180*AP7*A7,0)" +"X7*D7" +"IF(A7=0,0,IF(J7=100,D7,YIELD(Enter!C3,E7,D7,J7,100,2,0)))" +"IF(A7=0,100,IF(F7=0,100,YIELD(Enter!C3,F7,D7,J7,G7,2,0)))" +"IF(A7=0,1000,IF(H7=0,1000,YIELD(Enter!C3,H7,D7,J7,100,2,0)))" +"IF(R7=TRUE,BD7,MIN(BC7:BE7))" +"IF(R7=TRUE,F7,IF(J7=100,E7,IF(MIN(BC7:BE7)=BC7,E7,IF(MIN(BC7:BE7)=BD7,F7,H7))))" +"DAYS360(Enter!C4,Z8)" +"DAYS360(Enter!C4,E8)/180" +"IF(DAYS360(Enter!B4,Enter!C4)<180,0,AS8*A8)" +"IF((DAYS360(Enter!B4,Enter!C4))<180,(DAYS360(Enter!B4,Enter!C4))/180*AP8*A8,0)" +"DAYS360(Enter!C5,Z9)" +"DAYS360(Enter!C5,E9)/180" +"IF(DAYS360(Enter!B5,Enter!C5)<180,0,AS9*A9)" +"IF((DAYS360(Enter!B5,Enter!C5))<180,(DAYS360(Enter!B5,Enter!C5))/180*AP9*A9,0)" +"DAYS360(Enter!C6,Z10)" +"DAYS360(Enter!C6,E10)/180" +"IF(DAYS360(Enter!B6,Enter!C6)<180,0,AS10*A10)" +"IF((DAYS360(Enter!B6,Enter!C6))<180,(DAYS360(Enter!B6,Enter!C6))/180*AP10*A10,0)" +"DAYS360(Enter!C7,Z11)" +"DAYS360(Enter!C7,E11)/180" +"IF(DAYS360(Enter!B7,Enter!C7)<180,0,AS11*A11)" +"IF((DAYS360(Enter!B7,Enter!C7))<180,(DAYS360(Enter!B7,Enter!C7))/180*AP11*A11,0)" +"DAYS360(Enter!C8,Z12)" +"DAYS360(Enter!C8,E12)/180" +"IF(DAYS360(Enter!B8,Enter!C8)<180,0,AS12*A12)" +"IF((DAYS360(Enter!B8,Enter!C8))<180,(DAYS360(Enter!B8,Enter!C8))/180*AP12*A12,0)" +"DAYS360(Enter!C9,Z13)" +"DAYS360(Enter!C9,E13)/180" +"IF(DAYS360(Enter!B9,Enter!C9)<180,0,AS13*A13)" +"IF((DAYS360(Enter!B9,Enter!C9))<180,(DAYS360(Enter!B9,Enter!C9))/180*AP13*A13,0)" +"DAYS360(Enter!C10,Z14)" +"DAYS360(Enter!C10,E14)/180" +"IF(DAYS360(Enter!B10,Enter!C10)<180,0,AS14*A14)" +"IF((DAYS360(Enter!B10,Enter!C10))<180,(DAYS360(Enter!B10,Enter!C10))/180*AP14*A14,0)" +"DAYS360(Enter!C11,Z15)" +"DAYS360(Enter!C11,E15)/180" +"IF(DAYS360(Enter!B11,Enter!C11)<180,0,AS15*A15)" +"IF((DAYS360(Enter!B11,Enter!C11))<180,(DAYS360(Enter!B11,Enter!C11))/180*AP15*A15,0)" +"DAYS360(Enter!C12,Z16)" +"DAYS360(Enter!C12,E16)/180" +"IF(DAYS360(Enter!B12,Enter!C12)<180,0,AS16*A16)" +"IF((DAYS360(Enter!B12,Enter!C12))<180,(DAYS360(Enter!B12,Enter!C12))/180*AP16*A16,0)" +"DAYS360(Enter!C13,Z17)" +"DAYS360(Enter!C13,E17)/180" +"IF(DAYS360(Enter!B13,Enter!C13)<180,0,AS17*A17)" +"IF((DAYS360(Enter!B13,Enter!C13))<180,(DAYS360(Enter!B13,Enter!C13))/180*AP17*A17,0)" +"DAYS360(Enter!C14,Z18)" +"DAYS360(Enter!C14,E18)/180" +"IF(DAYS360(Enter!B14,Enter!C14)<180,0,AS18*A18)" +"IF((DAYS360(Enter!B14,Enter!C14))<180,(DAYS360(Enter!B14,Enter!C14))/180*AP18*A18,0)" +"DAYS360(Enter!C15,Z19)" +"DAYS360(Enter!C15,E19)/180" +"IF(DAYS360(Enter!B15,Enter!C15)<180,0,AS19*A19)" +"IF((DAYS360(Enter!B15,Enter!C15))<180,(DAYS360(Enter!B15,Enter!C15))/180*AP19*A19,0)" +"DAYS360(Enter!C16,Z20)" +"DAYS360(Enter!C16,E20)/180" +"IF(DAYS360(Enter!B16,Enter!C16)<180,0,AS20*A20)" +"IF((DAYS360(Enter!B16,Enter!C16))<180,(DAYS360(Enter!B16,Enter!C16))/180*AP20*A20,0)" +"DAYS360(Enter!C17,Z21)" +"DAYS360(Enter!C17,E21)/180" +"IF(DAYS360(Enter!B17,Enter!C17)<180,0,AS21*A21)" +"IF((DAYS360(Enter!B17,Enter!C17))<180,(DAYS360(Enter!B17,Enter!C17))/180*AP21*A21,0)" +"DAYS360(Enter!C18,Z22)" +"DAYS360(Enter!C18,E22)/180" +"IF(DAYS360(Enter!B18,Enter!C18)<180,0,AS22*A22)" +"IF((DAYS360(Enter!B18,Enter!C18))<180,(DAYS360(Enter!B18,Enter!C18))/180*AP22*A22,0)" +"DAYS360(Enter!C19,Z23)" +"DAYS360(Enter!C19,E23)/180" +"IF(DAYS360(Enter!B19,Enter!C19)<180,0,AS23*A23)" +"IF((DAYS360(Enter!B19,Enter!C19))<180,(DAYS360(Enter!B19,Enter!C19))/180*AP23*A23,0)" +"DAYS360(Enter!C20,Z24)" +"DAYS360(Enter!C20,E24)/180" +"IF(DAYS360(Enter!B20,Enter!C20)<180,0,AS24*A24)" +"IF((DAYS360(Enter!B20,Enter!C20))<180,(DAYS360(Enter!B20,Enter!C20))/180*AP24*A24,0)" +"DAYS360(Enter!C21,Z25)" +"DAYS360(Enter!C21,E25)/180" +"IF(DAYS360(Enter!B21,Enter!C21)<180,0,AS25*A25)" +"IF((DAYS360(Enter!B21,Enter!C21))<180,(DAYS360(Enter!B21,Enter!C21))/180*AP25*A25,0)" +"DAYS360(Enter!C22,Z26)" +"DAYS360(Enter!C22,E26)/180" +"IF(DAYS360(Enter!B22,Enter!C22)<180,0,AS26*A26)" +"IF((DAYS360(Enter!B22,Enter!C22))<180,(DAYS360(Enter!B22,Enter!C22))/180*AP26*A26,0)" +"DAYS360(Enter!C23,Z27)" +"DAYS360(Enter!C23,E27)/180" +"IF(DAYS360(Enter!B23,Enter!C23)<180,0,AS27*A27)" +"IF((DAYS360(Enter!B23,Enter!C23))<180,(DAYS360(Enter!B23,Enter!C23))/180*AP27*A27,0)" +"DAYS360(Enter!C24,Z28)" +"DAYS360(Enter!C24,E28)/180" +"IF(DAYS360(Enter!B24,Enter!C24)<180,0,AS28*A28)" +"IF((DAYS360(Enter!B24,Enter!C24))<180,(DAYS360(Enter!B24,Enter!C24))/180*AP28*A28,0)" +"SUM(A7:A28)" +"SUM(AC7:AC28)/360" +"AI29/$A$29" +"SUM(AT29:AV29)" +"Proposal!A7" +"Proposal!C7" +"IF(Proposal!R7=TRUE,Proposal!F7,Proposal!E7)" +"IF(E$4=MONTH($D6),$A6*1000*$C6*0.5,0)+(IF(E$4+6=MONTH($D6),$A6*1000*$C6*0.5,0))" +"IF(K$4=MONTH($D6),$A6*1000*$C6*0.5,0)+(IF(K$4-6=MONTH($D6),$A6*1000*$C6*0.5,0))" +"SUM(E6:P6)" +"YEAR(D6)" +"Income!E$28" +"Income!F$28" +"Income!G$28" +"Income!H$28" +"Income!I$28" +"Income!J$28" +"Income!K$28" +"Income!L$28" +"Income!M$28" +"Income!N$28" +"Income!O$28" +"Income!P$28" +"SUM(A6:A27)" +"E28/$Q$28" +"YEAR(D6)" +"A6/A$28" +"#REF!/A$28" +"YEAR(Income!D6)" +"IF(P4=1900,0,P4)" +"IF(Proposal!I7=""y"",Proposal!A7*Proposal!G7*10,Proposal!A7*1000)" +"DSUM($Q$3:$R$25,""Value"",T3:T4)/1000" +"C5/R$26" +"DSUM($Q$3:$R$25,""Value"",U9:U10)/1000" +"H5/R$26" +"DSUM($Q$3:$R$25,""Value"",T5:T6)/1000" +"DSUM($Q$3:$R$25,""Value"",U11:U12)/1000" +"DSUM($Q$3:$R$25,""Value"",T7:T8)/1000" +"DSUM($Q$3:$R$25,""Value"",U13:U14)/1000" +"DSUM($Q$3:$R$25,""Value"",T9:T10)/1000" +"DSUM($Q$3:$R$25,""Value"",U15:U16)/1000" +"DSUM($Q$3:$R$25,""Value"",T11:T12)/1000" +"DSUM($Q$3:$R$25,""Value"",U17:U18)/1000" +"DSUM($Q$3:$R$25,""Value"",T13:T14)/1000" +"DSUM($Q$3:$R$25,""Value"",U19:U20)/1000" +"DSUM($Q$3:$R$25,""Value"",T15:T16)/1000" +"DSUM($Q$3:$R$25,""Value"",U21:U22)/1000" +"DSUM($Q$3:$R$25,""Value"",T17:T18)/1000" +"DSUM($Q$3:$R$25,""Value"",U23:U24)/1000" +"DSUM($Q$3:$R$25,""Value"",T19:T20)/1000" +"DSUM($Q$3:$R$25,""Value"",U25:U26)/1000" +"DSUM($Q$3:$R$25,""Value"",T21:T22)/1000" +"DSUM($Q$3:$R$25,""Value"",V3:V4)/1000" +"DSUM($Q$3:$R$25,""Value"",T23:T24)/1000" +"DSUM($Q$3:$R$25,""Value"",V5:V6)/1000" +"DSUM($Q$3:$R$25,""Value"",T25:T26)/1000" +"DSUM($Q$3:$R$25,""Value"",V7:V8)/1000" +"DSUM($Q$3:$R$25,""Value"",U3:U4)/1000" +"DSUM($Q$3:$R$25,""Value"",V9:V10)/1000" +"DSUM($Q$3:$R$25,""Value"",U5:U6)/1000" +"DSUM($Q$3:$R$25,""Value"",V11:V12)/1000" +"DSUM($Q$3:$R$25,""Value"",U7:U8)/1000" +"DSUM($Q$3:$R$25,""Value"",V13:V27)/1000" +"SUM(R4:R25)/1000" +"Proposal!A7" +"Income!D6" +"Proposal!BG7" +"Proposal!J7" +"IF($T7=TRUE,0,S7)" +"IF($T7=TRUE,0,AD7)" +"IF($T7=TRUE,0,AH7)" +"IF($T7=TRUE,0,Z7)" +"IF($T7=TRUE,0,AL7)" +"IF($T7=TRUE,0,AP7)" +"MDURATION(BF7,Proposal!BH7,D7,F7,2,0)" +"ISERR(S7)" +"D7*A7*1000" +"IF(Proposal!$F7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F7)<360,1000,PRICE($BF7+360,Proposal!$F7,$D7,$F7,Proposal!$G7,2,0)))" +"IF(Proposal!$H7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H7)<360,1000,PRICE($BF7+360,Proposal!$H7,$D7,$F7,100,2,0)))" +"IF($E7=0,1000,IF(DAYS360(Summary!$B$5,$E7)<360,1000,PRICE($BF7+360,$E7,$D7,$F7,100,2,0)))" +"IF(MIN(W7:Y7)=1000,0,(MIN(W7:Y7)*$A7*10+$U7)/($G7*$A7*10)-1)" +"IF(Proposal!$F7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F7)<360,1000,PRICE($BF7+360,Proposal!$F7,$D7,$F7+AA$4,Proposal!$G7,2,0)))" +"IF(Proposal!$H7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H7)<360,1000,PRICE($BF7+360,Proposal!$H7,$D7,$F7+AA$4,100,2,0)))" +"IF($E7=0,1000,IF(DAYS360(Summary!$B$5,$E7)<360,1000,PRICE($BF7+360,$E7,$D7,$F7+AA$4,100,2,0)))" +"IF(Proposal!$F7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F7)<360,1000,PRICE($BF7+360,Proposal!$F7,$D7,$F7+AE$4,Proposal!$G7,2,0)))" +"IF(Proposal!$H7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H7)<360,1000,PRICE($BF7+360,Proposal!$H7,$D7,$F7+AE$4,100,2,0)))" +"IF($E7=0,1000,IF(DAYS360(Summary!$B$5,$E7)<360,1000,PRICE($BF7+360,$E7,$D7,$F7+AE$4,100,2,0)))" +"IF(Proposal!$F7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F7)<360,1000,PRICE($BF7+360,Proposal!$F7,$D7,$F7+AI$4,Proposal!$G7,2,0)))" +"IF(Proposal!$H7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H7)<360,1000,PRICE($BF7+360,Proposal!$H7,$D7,$F7+AI$4,100,2,0)))" +"IF($E7=0,1000,IF(DAYS360(Summary!$B$5,$E7)<360,1000,PRICE($BF7+360,$E7,$D7,$F7+AI$4,100,2,0)))" +"IF(Proposal!$F7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F7)<360,1000,PRICE($BF7+360,Proposal!$F7,$D7,$F7+AM$4,Proposal!$G7,2,0)))" +"IF(Proposal!$H7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H7)<360,1000,PRICE($BF7+360,Proposal!$H7,$D7,$F7+AM$4,100,2,0)))" +"IF($E7=0,1000,IF(DAYS360(Summary!$B$5,$E7)<360,1000,PRICE($BF7+360,$E7,$D7,$F7+AM$4,100,2,0)))" +"A7*G7*10" +"AS7*D7/AS$29" +"AS7*E7/AS$29" +"AS7*F7/AS$29" +"AS7*Proposal!M7/AS$29" +"AS7*H7/AS$29" +"$A7*K7/$A$30" +"$A7*I7/$A$30" +"$A7*L7/$A$30" +"Enter!B3" +"IF(Proposal!$F8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F8)<360,1000,PRICE($BF8+360,Proposal!$F8,$D8,$F8,Proposal!$G8,2,0)))" +"IF(Proposal!$H8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H8)<360,1000,PRICE($BF8+360,Proposal!$H8,$D8,$F8,100,2,0)))" +"IF($E8=0,1000,IF(DAYS360(Summary!$B$5,$E8)<360,1000,PRICE($BF8+360,$E8,$D8,$F8,100,2,0)))" +"IF(Proposal!$F8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F8)<360,1000,PRICE($BF8+360,Proposal!$F8,$D8,$F8+AA$4,Proposal!$G8,2,0)))" +"IF(Proposal!$H8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H8)<360,1000,PRICE($BF8+360,Proposal!$H8,$D8,$F8+AA$4,100,2,0)))" +"IF($E8=0,1000,IF(DAYS360(Summary!$B$5,$E8)<360,1000,PRICE($BF8+360,$E8,$D8,$F8+AA$4,100,2,0)))" +"IF(Proposal!$F8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F8)<360,1000,PRICE($BF8+360,Proposal!$F8,$D8,$F8+AE$4,Proposal!$G8,2,0)))" +"IF(Proposal!$H8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H8)<360,1000,PRICE($BF8+360,Proposal!$H8,$D8,$F8+AE$4,100,2,0)))" +"IF($E8=0,1000,IF(DAYS360(Summary!$B$5,$E8)<360,1000,PRICE($BF8+360,$E8,$D8,$F8+AE$4,100,2,0)))" +"IF(Proposal!$F8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F8)<360,1000,PRICE($BF8+360,Proposal!$F8,$D8,$F8+AI$4,Proposal!$G8,2,0)))" +"IF(Proposal!$H8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H8)<360,1000,PRICE($BF8+360,Proposal!$H8,$D8,$F8+AI$4,100,2,0)))" +"IF($E8=0,1000,IF(DAYS360(Summary!$B$5,$E8)<360,1000,PRICE($BF8+360,$E8,$D8,$F8+AI$4,100,2,0)))" +"IF(Proposal!$F8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F8)<360,1000,PRICE($BF8+360,Proposal!$F8,$D8,$F8+AM$4,Proposal!$G8,2,0)))" +"IF(Proposal!$H8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H8)<360,1000,PRICE($BF8+360,Proposal!$H8,$D8,$F8+AM$4,100,2,0)))" +"IF($E8=0,1000,IF(DAYS360(Summary!$B$5,$E8)<360,1000,PRICE($BF8+360,$E8,$D8,$F8+AM$4,100,2,0)))" +"IF(Proposal!$F9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F9)<360,1000,PRICE($BF9+360,Proposal!$F9,$D9,$F9,Proposal!$G9,2,0)))" +"IF(Proposal!$H9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H9)<360,1000,PRICE($BF9+360,Proposal!$H9,$D9,$F9,100,2,0)))" +"IF($E9=0,1000,IF(DAYS360(Summary!$B$5,$E9)<360,1000,PRICE($BF9+360,$E9,$D9,$F9,100,2,0)))" +"IF(Proposal!$F9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F9)<360,1000,PRICE($BF9+360,Proposal!$F9,$D9,$F9+AA$4,Proposal!$G9,2,0)))" +"IF(Proposal!$H9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H9)<360,1000,PRICE($BF9+360,Proposal!$H9,$D9,$F9+AA$4,100,2,0)))" +"IF($E9=0,1000,IF(DAYS360(Summary!$B$5,$E9)<360,1000,PRICE($BF9+360,$E9,$D9,$F9+AA$4,100,2,0)))" +"IF(Proposal!$F9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F9)<360,1000,PRICE($BF9+360,Proposal!$F9,$D9,$F9+AE$4,Proposal!$G9,2,0)))" +"IF(Proposal!$H9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H9)<360,1000,PRICE($BF9+360,Proposal!$H9,$D9,$F9+AE$4,100,2,0)))" +"IF($E9=0,1000,IF(DAYS360(Summary!$B$5,$E9)<360,1000,PRICE($BF9+360,$E9,$D9,$F9+AE$4,100,2,0)))" +"IF(Proposal!$F9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F9)<360,1000,PRICE($BF9+360,Proposal!$F9,$D9,$F9+AI$4,Proposal!$G9,2,0)))" +"IF(Proposal!$H9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H9)<360,1000,PRICE($BF9+360,Proposal!$H9,$D9,$F9+AI$4,100,2,0)))" +"IF($E9=0,1000,IF(DAYS360(Summary!$B$5,$E9)<360,1000,PRICE($BF9+360,$E9,$D9,$F9+AI$4,100,2,0)))" +"IF(Proposal!$F9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F9)<360,1000,PRICE($BF9+360,Proposal!$F9,$D9,$F9+AM$4,Proposal!$G9,2,0)))" +"IF(Proposal!$H9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H9)<360,1000,PRICE($BF9+360,Proposal!$H9,$D9,$F9+AM$4,100,2,0)))" +"IF($E9=0,1000,IF(DAYS360(Summary!$B$5,$E9)<360,1000,PRICE($BF9+360,$E9,$D9,$F9+AM$4,100,2,0)))" +"IF(Proposal!$F10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F10)<360,1000,PRICE($BF10+360,Proposal!$F10,$D10,$F10,Proposal!$G10,2,0)))" +"IF(Proposal!$H10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H10)<360,1000,PRICE($BF10+360,Proposal!$H10,$D10,$F10,100,2,0)))" +"IF($E10=0,1000,IF(DAYS360(Summary!$B$5,$E10)<360,1000,PRICE($BF10+360,$E10,$D10,$F10,100,2,0)))" +"IF(Proposal!$F10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F10)<360,1000,PRICE($BF10+360,Proposal!$F10,$D10,$F10+AA$4,Proposal!$G10,2,0)))" +"IF(Proposal!$H10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H10)<360,1000,PRICE($BF10+360,Proposal!$H10,$D10,$F10+AA$4,100,2,0)))" +"IF($E10=0,1000,IF(DAYS360(Summary!$B$5,$E10)<360,1000,PRICE($BF10+360,$E10,$D10,$F10+AA$4,100,2,0)))" +"IF(Proposal!$F10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F10)<360,1000,PRICE($BF10+360,Proposal!$F10,$D10,$F10+AE$4,Proposal!$G10,2,0)))" +"IF(Proposal!$H10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H10)<360,1000,PRICE($BF10+360,Proposal!$H10,$D10,$F10+AE$4,100,2,0)))" +"IF($E10=0,1000,IF(DAYS360(Summary!$B$5,$E10)<360,1000,PRICE($BF10+360,$E10,$D10,$F10+AE$4,100,2,0)))" +"IF(Proposal!$F10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F10)<360,1000,PRICE($BF10+360,Proposal!$F10,$D10,$F10+AI$4,Proposal!$G10,2,0)))" +"IF(Proposal!$H10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H10)<360,1000,PRICE($BF10+360,Proposal!$H10,$D10,$F10+AI$4,100,2,0)))" +"IF($E10=0,1000,IF(DAYS360(Summary!$B$5,$E10)<360,1000,PRICE($BF10+360,$E10,$D10,$F10+AI$4,100,2,0)))" +"IF(Proposal!$F10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F10)<360,1000,PRICE($BF10+360,Proposal!$F10,$D10,$F10+AM$4,Proposal!$G10,2,0)))" +"IF(Proposal!$H10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H10)<360,1000,PRICE($BF10+360,Proposal!$H10,$D10,$F10+AM$4,100,2,0)))" +"IF($E10=0,1000,IF(DAYS360(Summary!$B$5,$E10)<360,1000,PRICE($BF10+360,$E10,$D10,$F10+AM$4,100,2,0)))" +"IF(Proposal!$F11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F11)<360,1000,PRICE($BF11+360,Proposal!$F11,$D11,$F11,Proposal!$G11,2,0)))" +"IF(Proposal!$H11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H11)<360,1000,PRICE($BF11+360,Proposal!$H11,$D11,$F11,100,2,0)))" +"IF($E11=0,1000,IF(DAYS360(Summary!$B$5,$E11)<360,1000,PRICE($BF11+360,$E11,$D11,$F11,100,2,0)))" +"IF(Proposal!$F11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F11)<360,1000,PRICE($BF11+360,Proposal!$F11,$D11,$F11+AA$4,Proposal!$G11,2,0)))" +"IF(Proposal!$H11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H11)<360,1000,PRICE($BF11+360,Proposal!$H11,$D11,$F11+AA$4,100,2,0)))" +"IF($E11=0,1000,IF(DAYS360(Summary!$B$5,$E11)<360,1000,PRICE($BF11+360,$E11,$D11,$F11+AA$4,100,2,0)))" +"IF(Proposal!$F11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F11)<360,1000,PRICE($BF11+360,Proposal!$F11,$D11,$F11+AE$4,Proposal!$G11,2,0)))" +"IF(Proposal!$H11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H11)<360,1000,PRICE($BF11+360,Proposal!$H11,$D11,$F11+AE$4,100,2,0)))" +"IF($E11=0,1000,IF(DAYS360(Summary!$B$5,$E11)<360,1000,PRICE($BF11+360,$E11,$D11,$F11+AE$4,100,2,0)))" +"IF(Proposal!$F11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F11)<360,1000,PRICE($BF11+360,Proposal!$F11,$D11,$F11+AI$4,Proposal!$G11,2,0)))" +"IF(Proposal!$H11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H11)<360,1000,PRICE($BF11+360,Proposal!$H11,$D11,$F11+AI$4,100,2,0)))" +"IF($E11=0,1000,IF(DAYS360(Summary!$B$5,$E11)<360,1000,PRICE($BF11+360,$E11,$D11,$F11+AI$4,100,2,0)))" +"IF(Proposal!$F11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F11)<360,1000,PRICE($BF11+360,Proposal!$F11,$D11,$F11+AM$4,Proposal!$G11,2,0)))" +"IF(Proposal!$H11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H11)<360,1000,PRICE($BF11+360,Proposal!$H11,$D11,$F11+AM$4,100,2,0)))" +"IF($E11=0,1000,IF(DAYS360(Summary!$B$5,$E11)<360,1000,PRICE($BF11+360,$E11,$D11,$F11+AM$4,100,2,0)))" +"IF(Proposal!$F12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F12)<360,1000,PRICE($BF12+360,Proposal!$F12,$D12,$F12,Proposal!$G12,2,0)))" +"IF(Proposal!$H12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H12)<360,1000,PRICE($BF12+360,Proposal!$H12,$D12,$F12,100,2,0)))" +"IF($E12=0,1000,IF(DAYS360(Summary!$B$5,$E12)<360,1000,PRICE($BF12+360,$E12,$D12,$F12,100,2,0)))" +"IF(Proposal!$F12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F12)<360,1000,PRICE($BF12+360,Proposal!$F12,$D12,$F12+AA$4,Proposal!$G12,2,0)))" +"IF(Proposal!$H12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H12)<360,1000,PRICE($BF12+360,Proposal!$H12,$D12,$F12+AA$4,100,2,0)))" +"IF($E12=0,1000,IF(DAYS360(Summary!$B$5,$E12)<360,1000,PRICE($BF12+360,$E12,$D12,$F12+AA$4,100,2,0)))" +"IF(Proposal!$F12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F12)<360,1000,PRICE($BF12+360,Proposal!$F12,$D12,$F12+AE$4,Proposal!$G12,2,0)))" +"IF(Proposal!$H12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H12)<360,1000,PRICE($BF12+360,Proposal!$H12,$D12,$F12+AE$4,100,2,0)))" +"IF($E12=0,1000,IF(DAYS360(Summary!$B$5,$E12)<360,1000,PRICE($BF12+360,$E12,$D12,$F12+AE$4,100,2,0)))" +"IF(Proposal!$F12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F12)<360,1000,PRICE($BF12+360,Proposal!$F12,$D12,$F12+AI$4,Proposal!$G12,2,0)))" +"IF(Proposal!$H12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H12)<360,1000,PRICE($BF12+360,Proposal!$H12,$D12,$F12+AI$4,100,2,0)))" +"IF($E12=0,1000,IF(DAYS360(Summary!$B$5,$E12)<360,1000,PRICE($BF12+360,$E12,$D12,$F12+AI$4,100,2,0)))" +"IF(Proposal!$F12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F12)<360,1000,PRICE($BF12+360,Proposal!$F12,$D12,$F12+AM$4,Proposal!$G12,2,0)))" +"IF(Proposal!$H12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H12)<360,1000,PRICE($BF12+360,Proposal!$H12,$D12,$F12+AM$4,100,2,0)))" +"IF($E12=0,1000,IF(DAYS360(Summary!$B$5,$E12)<360,1000,PRICE($BF12+360,$E12,$D12,$F12+AM$4,100,2,0)))" +"IF(Proposal!$F13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F13)<360,1000,PRICE($BF13+360,Proposal!$F13,$D13,$F13,Proposal!$G13,2,0)))" +"IF(Proposal!$H13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H13)<360,1000,PRICE($BF13+360,Proposal!$H13,$D13,$F13,100,2,0)))" +"IF($E13=0,1000,IF(DAYS360(Summary!$B$5,$E13)<360,1000,PRICE($BF13+360,$E13,$D13,$F13,100,2,0)))" +"IF(Proposal!$F13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F13)<360,1000,PRICE($BF13+360,Proposal!$F13,$D13,$F13+AA$4,Proposal!$G13,2,0)))" +"IF(Proposal!$H13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H13)<360,1000,PRICE($BF13+360,Proposal!$H13,$D13,$F13+AA$4,100,2,0)))" +"IF($E13=0,1000,IF(DAYS360(Summary!$B$5,$E13)<360,1000,PRICE($BF13+360,$E13,$D13,$F13+AA$4,100,2,0)))" +"IF(Proposal!$F13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F13)<360,1000,PRICE($BF13+360,Proposal!$F13,$D13,$F13+AE$4,Proposal!$G13,2,0)))" +"IF(Proposal!$H13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H13)<360,1000,PRICE($BF13+360,Proposal!$H13,$D13,$F13+AE$4,100,2,0)))" +"IF($E13=0,1000,IF(DAYS360(Summary!$B$5,$E13)<360,1000,PRICE($BF13+360,$E13,$D13,$F13+AE$4,100,2,0)))" +"IF(Proposal!$F13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F13)<360,1000,PRICE($BF13+360,Proposal!$F13,$D13,$F13+AI$4,Proposal!$G13,2,0)))" +"IF(Proposal!$H13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H13)<360,1000,PRICE($BF13+360,Proposal!$H13,$D13,$F13+AI$4,100,2,0)))" +"IF($E13=0,1000,IF(DAYS360(Summary!$B$5,$E13)<360,1000,PRICE($BF13+360,$E13,$D13,$F13+AI$4,100,2,0)))" +"IF(Proposal!$F13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F13)<360,1000,PRICE($BF13+360,Proposal!$F13,$D13,$F13+AM$4,Proposal!$G13,2,0)))" +"IF(Proposal!$H13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H13)<360,1000,PRICE($BF13+360,Proposal!$H13,$D13,$F13+AM$4,100,2,0)))" +"IF($E13=0,1000,IF(DAYS360(Summary!$B$5,$E13)<360,1000,PRICE($BF13+360,$E13,$D13,$F13+AM$4,100,2,0)))" +"IF(Proposal!$F14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F14)<360,1000,PRICE($BF14+360,Proposal!$F14,$D14,$F14,Proposal!$G14,2,0)))" +"IF(Proposal!$H14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H14)<360,1000,PRICE($BF14+360,Proposal!$H14,$D14,$F14,100,2,0)))" +"IF($E14=0,1000,IF(DAYS360(Summary!$B$5,$E14)<360,1000,PRICE($BF14+360,$E14,$D14,$F14,100,2,0)))" +"IF(Proposal!$F14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F14)<360,1000,PRICE($BF14+360,Proposal!$F14,$D14,$F14+AA$4,Proposal!$G14,2,0)))" +"IF(Proposal!$H14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H14)<360,1000,PRICE($BF14+360,Proposal!$H14,$D14,$F14+AA$4,100,2,0)))" +"IF($E14=0,1000,IF(DAYS360(Summary!$B$5,$E14)<360,1000,PRICE($BF14+360,$E14,$D14,$F14+AA$4,100,2,0)))" +"IF(Proposal!$F14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F14)<360,1000,PRICE($BF14+360,Proposal!$F14,$D14,$F14+AE$4,Proposal!$G14,2,0)))" +"IF(Proposal!$H14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H14)<360,1000,PRICE($BF14+360,Proposal!$H14,$D14,$F14+AE$4,100,2,0)))" +"IF($E14=0,1000,IF(DAYS360(Summary!$B$5,$E14)<360,1000,PRICE($BF14+360,$E14,$D14,$F14+AE$4,100,2,0)))" +"IF(Proposal!$F14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F14)<360,1000,PRICE($BF14+360,Proposal!$F14,$D14,$F14+AI$4,Proposal!$G14,2,0)))" +"IF(Proposal!$H14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H14)<360,1000,PRICE($BF14+360,Proposal!$H14,$D14,$F14+AI$4,100,2,0)))" +"IF($E14=0,1000,IF(DAYS360(Summary!$B$5,$E14)<360,1000,PRICE($BF14+360,$E14,$D14,$F14+AI$4,100,2,0)))" +"IF(Proposal!$F14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F14)<360,1000,PRICE($BF14+360,Proposal!$F14,$D14,$F14+AM$4,Proposal!$G14,2,0)))" +"IF(Proposal!$H14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H14)<360,1000,PRICE($BF14+360,Proposal!$H14,$D14,$F14+AM$4,100,2,0)))" +"IF($E14=0,1000,IF(DAYS360(Summary!$B$5,$E14)<360,1000,PRICE($BF14+360,$E14,$D14,$F14+AM$4,100,2,0)))" +"IF(Proposal!$F15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F15)<360,1000,PRICE($BF15+360,Proposal!$F15,$D15,$F15,Proposal!$G15,2,0)))" +"IF(Proposal!$H15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H15)<360,1000,PRICE($BF15+360,Proposal!$H15,$D15,$F15,100,2,0)))" +"IF($E15=0,1000,IF(DAYS360(Summary!$B$5,$E15)<360,1000,PRICE($BF15+360,$E15,$D15,$F15,100,2,0)))" +"IF(Proposal!$F15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F15)<360,1000,PRICE($BF15+360,Proposal!$F15,$D15,$F15+AA$4,Proposal!$G15,2,0)))" +"IF(Proposal!$H15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H15)<360,1000,PRICE($BF15+360,Proposal!$H15,$D15,$F15+AA$4,100,2,0)))" +"IF($E15=0,1000,IF(DAYS360(Summary!$B$5,$E15)<360,1000,PRICE($BF15+360,$E15,$D15,$F15+AA$4,100,2,0)))" +"IF(Proposal!$F15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F15)<360,1000,PRICE($BF15+360,Proposal!$F15,$D15,$F15+AE$4,Proposal!$G15,2,0)))" +"IF(Proposal!$H15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H15)<360,1000,PRICE($BF15+360,Proposal!$H15,$D15,$F15+AE$4,100,2,0)))" +"IF($E15=0,1000,IF(DAYS360(Summary!$B$5,$E15)<360,1000,PRICE($BF15+360,$E15,$D15,$F15+AE$4,100,2,0)))" +"IF(Proposal!$F15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F15)<360,1000,PRICE($BF15+360,Proposal!$F15,$D15,$F15+AI$4,Proposal!$G15,2,0)))" +"IF(Proposal!$H15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H15)<360,1000,PRICE($BF15+360,Proposal!$H15,$D15,$F15+AI$4,100,2,0)))" +"IF($E15=0,1000,IF(DAYS360(Summary!$B$5,$E15)<360,1000,PRICE($BF15+360,$E15,$D15,$F15+AI$4,100,2,0)))" +"IF(Proposal!$F15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F15)<360,1000,PRICE($BF15+360,Proposal!$F15,$D15,$F15+AM$4,Proposal!$G15,2,0)))" +"IF(Proposal!$H15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H15)<360,1000,PRICE($BF15+360,Proposal!$H15,$D15,$F15+AM$4,100,2,0)))" +"IF($E15=0,1000,IF(DAYS360(Summary!$B$5,$E15)<360,1000,PRICE($BF15+360,$E15,$D15,$F15+AM$4,100,2,0)))" +"IF(Proposal!$F16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F16)<360,1000,PRICE($BF16+360,Proposal!$F16,$D16,$F16,Proposal!$G16,2,0)))" +"IF(Proposal!$H16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H16)<360,1000,PRICE($BF16+360,Proposal!$H16,$D16,$F16,100,2,0)))" +"IF($E16=0,1000,IF(DAYS360(Summary!$B$5,$E16)<360,1000,PRICE($BF16+360,$E16,$D16,$F16,100,2,0)))" +"IF(Proposal!$F16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F16)<360,1000,PRICE($BF16+360,Proposal!$F16,$D16,$F16+AA$4,Proposal!$G16,2,0)))" +"IF(Proposal!$H16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H16)<360,1000,PRICE($BF16+360,Proposal!$H16,$D16,$F16+AA$4,100,2,0)))" +"IF($E16=0,1000,IF(DAYS360(Summary!$B$5,$E16)<360,1000,PRICE($BF16+360,$E16,$D16,$F16+AA$4,100,2,0)))" +"IF(Proposal!$F16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F16)<360,1000,PRICE($BF16+360,Proposal!$F16,$D16,$F16+AE$4,Proposal!$G16,2,0)))" +"IF(Proposal!$H16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H16)<360,1000,PRICE($BF16+360,Proposal!$H16,$D16,$F16+AE$4,100,2,0)))" +"IF($E16=0,1000,IF(DAYS360(Summary!$B$5,$E16)<360,1000,PRICE($BF16+360,$E16,$D16,$F16+AE$4,100,2,0)))" +"IF(Proposal!$F16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F16)<360,1000,PRICE($BF16+360,Proposal!$F16,$D16,$F16+AI$4,Proposal!$G16,2,0)))" +"IF(Proposal!$H16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H16)<360,1000,PRICE($BF16+360,Proposal!$H16,$D16,$F16+AI$4,100,2,0)))" +"IF($E16=0,1000,IF(DAYS360(Summary!$B$5,$E16)<360,1000,PRICE($BF16+360,$E16,$D16,$F16+AI$4,100,2,0)))" +"IF(Proposal!$F16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F16)<360,1000,PRICE($BF16+360,Proposal!$F16,$D16,$F16+AM$4,Proposal!$G16,2,0)))" +"IF(Proposal!$H16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H16)<360,1000,PRICE($BF16+360,Proposal!$H16,$D16,$F16+AM$4,100,2,0)))" +"IF($E16=0,1000,IF(DAYS360(Summary!$B$5,$E16)<360,1000,PRICE($BF16+360,$E16,$D16,$F16+AM$4,100,2,0)))" +"IF(Proposal!$F17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F17)<360,1000,PRICE($BF17+360,Proposal!$F17,$D17,$F17,Proposal!$G17,2,0)))" +"IF(Proposal!$H17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H17)<360,1000,PRICE($BF17+360,Proposal!$H17,$D17,$F17,100,2,0)))" +"IF($E17=0,1000,IF(DAYS360(Summary!$B$5,$E17)<360,1000,PRICE($BF17+360,$E17,$D17,$F17,100,2,0)))" +"IF(Proposal!$F17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F17)<360,1000,PRICE($BF17+360,Proposal!$F17,$D17,$F17+AA$4,Proposal!$G17,2,0)))" +"IF(Proposal!$H17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H17)<360,1000,PRICE($BF17+360,Proposal!$H17,$D17,$F17+AA$4,100,2,0)))" +"IF($E17=0,1000,IF(DAYS360(Summary!$B$5,$E17)<360,1000,PRICE($BF17+360,$E17,$D17,$F17+AA$4,100,2,0)))" +"IF(Proposal!$F17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F17)<360,1000,PRICE($BF17+360,Proposal!$F17,$D17,$F17+AE$4,Proposal!$G17,2,0)))" +"IF(Proposal!$H17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H17)<360,1000,PRICE($BF17+360,Proposal!$H17,$D17,$F17+AE$4,100,2,0)))" +"IF($E17=0,1000,IF(DAYS360(Summary!$B$5,$E17)<360,1000,PRICE($BF17+360,$E17,$D17,$F17+AE$4,100,2,0)))" +"IF(Proposal!$F17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F17)<360,1000,PRICE($BF17+360,Proposal!$F17,$D17,$F17+AI$4,Proposal!$G17,2,0)))" +"IF(Proposal!$H17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H17)<360,1000,PRICE($BF17+360,Proposal!$H17,$D17,$F17+AI$4,100,2,0)))" +"IF($E17=0,1000,IF(DAYS360(Summary!$B$5,$E17)<360,1000,PRICE($BF17+360,$E17,$D17,$F17+AI$4,100,2,0)))" +"IF(Proposal!$F17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F17)<360,1000,PRICE($BF17+360,Proposal!$F17,$D17,$F17+AM$4,Proposal!$G17,2,0)))" +"IF(Proposal!$H17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H17)<360,1000,PRICE($BF17+360,Proposal!$H17,$D17,$F17+AM$4,100,2,0)))" +"IF($E17=0,1000,IF(DAYS360(Summary!$B$5,$E17)<360,1000,PRICE($BF17+360,$E17,$D17,$F17+AM$4,100,2,0)))" +"IF(Proposal!$F18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F18)<360,1000,PRICE($BF18+360,Proposal!$F18,$D18,$F18,Proposal!$G18,2,0)))" +"IF(Proposal!$H18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H18)<360,1000,PRICE($BF18+360,Proposal!$H18,$D18,$F18,100,2,0)))" +"IF($E18=0,1000,IF(DAYS360(Summary!$B$5,$E18)<360,1000,PRICE($BF18+360,$E18,$D18,$F18,100,2,0)))" +"IF(Proposal!$F18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F18)<360,1000,PRICE($BF18+360,Proposal!$F18,$D18,$F18+AA$4,Proposal!$G18,2,0)))" +"IF(Proposal!$H18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H18)<360,1000,PRICE($BF18+360,Proposal!$H18,$D18,$F18+AA$4,100,2,0)))" +"IF($E18=0,1000,IF(DAYS360(Summary!$B$5,$E18)<360,1000,PRICE($BF18+360,$E18,$D18,$F18+AA$4,100,2,0)))" +"IF(Proposal!$F18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F18)<360,1000,PRICE($BF18+360,Proposal!$F18,$D18,$F18+AE$4,Proposal!$G18,2,0)))" +"IF(Proposal!$H18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H18)<360,1000,PRICE($BF18+360,Proposal!$H18,$D18,$F18+AE$4,100,2,0)))" +"IF($E18=0,1000,IF(DAYS360(Summary!$B$5,$E18)<360,1000,PRICE($BF18+360,$E18,$D18,$F18+AE$4,100,2,0)))" +"IF(Proposal!$F18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F18)<360,1000,PRICE($BF18+360,Proposal!$F18,$D18,$F18+AI$4,Proposal!$G18,2,0)))" +"IF(Proposal!$H18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H18)<360,1000,PRICE($BF18+360,Proposal!$H18,$D18,$F18+AI$4,100,2,0)))" +"IF($E18=0,1000,IF(DAYS360(Summary!$B$5,$E18)<360,1000,PRICE($BF18+360,$E18,$D18,$F18+AI$4,100,2,0)))" +"IF(Proposal!$F18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F18)<360,1000,PRICE($BF18+360,Proposal!$F18,$D18,$F18+AM$4,Proposal!$G18,2,0)))" +"IF(Proposal!$H18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H18)<360,1000,PRICE($BF18+360,Proposal!$H18,$D18,$F18+AM$4,100,2,0)))" +"IF($E18=0,1000,IF(DAYS360(Summary!$B$5,$E18)<360,1000,PRICE($BF18+360,$E18,$D18,$F18+AM$4,100,2,0)))" +"IF(Proposal!$F19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F19)<360,1000,PRICE($BF19+360,Proposal!$F19,$D19,$F19,Proposal!$G19,2,0)))" +"IF(Proposal!$H19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H19)<360,1000,PRICE($BF19+360,Proposal!$H19,$D19,$F19,100,2,0)))" +"IF($E19=0,1000,IF(DAYS360(Summary!$B$5,$E19)<360,1000,PRICE($BF19+360,$E19,$D19,$F19,100,2,0)))" +"IF(Proposal!$F19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F19)<360,1000,PRICE($BF19+360,Proposal!$F19,$D19,$F19+AA$4,Proposal!$G19,2,0)))" +"IF(Proposal!$H19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H19)<360,1000,PRICE($BF19+360,Proposal!$H19,$D19,$F19+AA$4,100,2,0)))" +"IF($E19=0,1000,IF(DAYS360(Summary!$B$5,$E19)<360,1000,PRICE($BF19+360,$E19,$D19,$F19+AA$4,100,2,0)))" +"IF(Proposal!$F19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F19)<360,1000,PRICE($BF19+360,Proposal!$F19,$D19,$F19+AE$4,Proposal!$G19,2,0)))" +"IF(Proposal!$H19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H19)<360,1000,PRICE($BF19+360,Proposal!$H19,$D19,$F19+AE$4,100,2,0)))" +"IF($E19=0,1000,IF(DAYS360(Summary!$B$5,$E19)<360,1000,PRICE($BF19+360,$E19,$D19,$F19+AE$4,100,2,0)))" +"IF(Proposal!$F19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F19)<360,1000,PRICE($BF19+360,Proposal!$F19,$D19,$F19+AI$4,Proposal!$G19,2,0)))" +"IF(Proposal!$H19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H19)<360,1000,PRICE($BF19+360,Proposal!$H19,$D19,$F19+AI$4,100,2,0)))" +"IF($E19=0,1000,IF(DAYS360(Summary!$B$5,$E19)<360,1000,PRICE($BF19+360,$E19,$D19,$F19+AI$4,100,2,0)))" +"IF(Proposal!$F19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F19)<360,1000,PRICE($BF19+360,Proposal!$F19,$D19,$F19+AM$4,Proposal!$G19,2,0)))" +"IF(Proposal!$H19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H19)<360,1000,PRICE($BF19+360,Proposal!$H19,$D19,$F19+AM$4,100,2,0)))" +"IF($E19=0,1000,IF(DAYS360(Summary!$B$5,$E19)<360,1000,PRICE($BF19+360,$E19,$D19,$F19+AM$4,100,2,0)))" +"IF(Proposal!$F20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F20)<360,1000,PRICE($BF20+360,Proposal!$F20,$D20,$F20,Proposal!$G20,2,0)))" +"IF(Proposal!$H20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H20)<360,1000,PRICE($BF20+360,Proposal!$H20,$D20,$F20,100,2,0)))" +"IF($E20=0,1000,IF(DAYS360(Summary!$B$5,$E20)<360,1000,PRICE($BF20+360,$E20,$D20,$F20,100,2,0)))" +"IF(Proposal!$F20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F20)<360,1000,PRICE($BF20+360,Proposal!$F20,$D20,$F20+AA$4,Proposal!$G20,2,0)))" +"IF(Proposal!$H20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H20)<360,1000,PRICE($BF20+360,Proposal!$H20,$D20,$F20+AA$4,100,2,0)))" +"IF($E20=0,1000,IF(DAYS360(Summary!$B$5,$E20)<360,1000,PRICE($BF20+360,$E20,$D20,$F20+AA$4,100,2,0)))" +"IF(Proposal!$F20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F20)<360,1000,PRICE($BF20+360,Proposal!$F20,$D20,$F20+AE$4,Proposal!$G20,2,0)))" +"IF(Proposal!$H20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H20)<360,1000,PRICE($BF20+360,Proposal!$H20,$D20,$F20+AE$4,100,2,0)))" +"IF($E20=0,1000,IF(DAYS360(Summary!$B$5,$E20)<360,1000,PRICE($BF20+360,$E20,$D20,$F20+AE$4,100,2,0)))" +"IF(Proposal!$F20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F20)<360,1000,PRICE($BF20+360,Proposal!$F20,$D20,$F20+AI$4,Proposal!$G20,2,0)))" +"IF(Proposal!$H20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H20)<360,1000,PRICE($BF20+360,Proposal!$H20,$D20,$F20+AI$4,100,2,0)))" +"IF($E20=0,1000,IF(DAYS360(Summary!$B$5,$E20)<360,1000,PRICE($BF20+360,$E20,$D20,$F20+AI$4,100,2,0)))" +"IF(Proposal!$F20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F20)<360,1000,PRICE($BF20+360,Proposal!$F20,$D20,$F20+AM$4,Proposal!$G20,2,0)))" +"IF(Proposal!$H20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H20)<360,1000,PRICE($BF20+360,Proposal!$H20,$D20,$F20+AM$4,100,2,0)))" +"IF($E20=0,1000,IF(DAYS360(Summary!$B$5,$E20)<360,1000,PRICE($BF20+360,$E20,$D20,$F20+AM$4,100,2,0)))" +"IF(Proposal!$F21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F21)<360,1000,PRICE($BF21+360,Proposal!$F21,$D21,$F21,Proposal!$G21,2,0)))" +"IF(Proposal!$H21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H21)<360,1000,PRICE($BF21+360,Proposal!$H21,$D21,$F21,100,2,0)))" +"IF($E21=0,1000,IF(DAYS360(Summary!$B$5,$E21)<360,1000,PRICE($BF21+360,$E21,$D21,$F21,100,2,0)))" +"IF(Proposal!$F21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F21)<360,1000,PRICE($BF21+360,Proposal!$F21,$D21,$F21+AA$4,Proposal!$G21,2,0)))" +"IF(Proposal!$H21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H21)<360,1000,PRICE($BF21+360,Proposal!$H21,$D21,$F21+AA$4,100,2,0)))" +"IF($E21=0,1000,IF(DAYS360(Summary!$B$5,$E21)<360,1000,PRICE($BF21+360,$E21,$D21,$F21+AA$4,100,2,0)))" +"IF(Proposal!$F21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F21)<360,1000,PRICE($BF21+360,Proposal!$F21,$D21,$F21+AE$4,Proposal!$G21,2,0)))" +"IF(Proposal!$H21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H21)<360,1000,PRICE($BF21+360,Proposal!$H21,$D21,$F21+AE$4,100,2,0)))" +"IF($E21=0,1000,IF(DAYS360(Summary!$B$5,$E21)<360,1000,PRICE($BF21+360,$E21,$D21,$F21+AE$4,100,2,0)))" +"IF(Proposal!$F21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F21)<360,1000,PRICE($BF21+360,Proposal!$F21,$D21,$F21+AI$4,Proposal!$G21,2,0)))" +"IF(Proposal!$H21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H21)<360,1000,PRICE($BF21+360,Proposal!$H21,$D21,$F21+AI$4,100,2,0)))" +"IF($E21=0,1000,IF(DAYS360(Summary!$B$5,$E21)<360,1000,PRICE($BF21+360,$E21,$D21,$F21+AI$4,100,2,0)))" +"IF(Proposal!$F21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F21)<360,1000,PRICE($BF21+360,Proposal!$F21,$D21,$F21+AM$4,Proposal!$G21,2,0)))" +"IF(Proposal!$H21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H21)<360,1000,PRICE($BF21+360,Proposal!$H21,$D21,$F21+AM$4,100,2,0)))" +"IF($E21=0,1000,IF(DAYS360(Summary!$B$5,$E21)<360,1000,PRICE($BF21+360,$E21,$D21,$F21+AM$4,100,2,0)))" +"IF(Proposal!$F22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F22)<360,1000,PRICE($BF22+360,Proposal!$F22,$D22,$F22,Proposal!$G22,2,0)))" +"IF(Proposal!$H22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H22)<360,1000,PRICE($BF22+360,Proposal!$H22,$D22,$F22,100,2,0)))" +"IF($E22=0,1000,IF(DAYS360(Summary!$B$5,$E22)<360,1000,PRICE($BF22+360,$E22,$D22,$F22,100,2,0)))" +"IF(Proposal!$F22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F22)<360,1000,PRICE($BF22+360,Proposal!$F22,$D22,$F22+AA$4,Proposal!$G22,2,0)))" +"IF(Proposal!$H22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H22)<360,1000,PRICE($BF22+360,Proposal!$H22,$D22,$F22+AA$4,100,2,0)))" +"IF($E22=0,1000,IF(DAYS360(Summary!$B$5,$E22)<360,1000,PRICE($BF22+360,$E22,$D22,$F22+AA$4,100,2,0)))" +"IF(Proposal!$F22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F22)<360,1000,PRICE($BF22+360,Proposal!$F22,$D22,$F22+AE$4,Proposal!$G22,2,0)))" +"IF(Proposal!$H22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H22)<360,1000,PRICE($BF22+360,Proposal!$H22,$D22,$F22+AE$4,100,2,0)))" +"IF($E22=0,1000,IF(DAYS360(Summary!$B$5,$E22)<360,1000,PRICE($BF22+360,$E22,$D22,$F22+AE$4,100,2,0)))" +"IF(Proposal!$F22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F22)<360,1000,PRICE($BF22+360,Proposal!$F22,$D22,$F22+AI$4,Proposal!$G22,2,0)))" +"IF(Proposal!$H22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H22)<360,1000,PRICE($BF22+360,Proposal!$H22,$D22,$F22+AI$4,100,2,0)))" +"IF($E22=0,1000,IF(DAYS360(Summary!$B$5,$E22)<360,1000,PRICE($BF22+360,$E22,$D22,$F22+AI$4,100,2,0)))" +"IF(Proposal!$F22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F22)<360,1000,PRICE($BF22+360,Proposal!$F22,$D22,$F22+AM$4,Proposal!$G22,2,0)))" +"IF(Proposal!$H22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H22)<360,1000,PRICE($BF22+360,Proposal!$H22,$D22,$F22+AM$4,100,2,0)))" +"IF($E22=0,1000,IF(DAYS360(Summary!$B$5,$E22)<360,1000,PRICE($BF22+360,$E22,$D22,$F22+AM$4,100,2,0)))" +"IF(Proposal!$F23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F23)<360,1000,PRICE($BF23+360,Proposal!$F23,$D23,$F23,Proposal!$G23,2,0)))" +"IF(Proposal!$H23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H23)<360,1000,PRICE($BF23+360,Proposal!$H23,$D23,$F23,100,2,0)))" +"IF($E23=0,1000,IF(DAYS360(Summary!$B$5,$E23)<360,1000,PRICE($BF23+360,$E23,$D23,$F23,100,2,0)))" +"IF(Proposal!$F23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F23)<360,1000,PRICE($BF23+360,Proposal!$F23,$D23,$F23+AA$4,Proposal!$G23,2,0)))" +"IF(Proposal!$H23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H23)<360,1000,PRICE($BF23+360,Proposal!$H23,$D23,$F23+AA$4,100,2,0)))" +"IF($E23=0,1000,IF(DAYS360(Summary!$B$5,$E23)<360,1000,PRICE($BF23+360,$E23,$D23,$F23+AA$4,100,2,0)))" +"IF(Proposal!$F23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F23)<360,1000,PRICE($BF23+360,Proposal!$F23,$D23,$F23+AE$4,Proposal!$G23,2,0)))" +"IF(Proposal!$H23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H23)<360,1000,PRICE($BF23+360,Proposal!$H23,$D23,$F23+AE$4,100,2,0)))" +"IF($E23=0,1000,IF(DAYS360(Summary!$B$5,$E23)<360,1000,PRICE($BF23+360,$E23,$D23,$F23+AE$4,100,2,0)))" +"IF(Proposal!$F23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F23)<360,1000,PRICE($BF23+360,Proposal!$F23,$D23,$F23+AI$4,Proposal!$G23,2,0)))" +"IF(Proposal!$H23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H23)<360,1000,PRICE($BF23+360,Proposal!$H23,$D23,$F23+AI$4,100,2,0)))" +"IF($E23=0,1000,IF(DAYS360(Summary!$B$5,$E23)<360,1000,PRICE($BF23+360,$E23,$D23,$F23+AI$4,100,2,0)))" +"IF(Proposal!$F23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F23)<360,1000,PRICE($BF23+360,Proposal!$F23,$D23,$F23+AM$4,Proposal!$G23,2,0)))" +"IF(Proposal!$H23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H23)<360,1000,PRICE($BF23+360,Proposal!$H23,$D23,$F23+AM$4,100,2,0)))" +"IF($E23=0,1000,IF(DAYS360(Summary!$B$5,$E23)<360,1000,PRICE($BF23+360,$E23,$D23,$F23+AM$4,100,2,0)))" +"IF(Proposal!$F24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F24)<360,1000,PRICE($BF24+360,Proposal!$F24,$D24,$F24,Proposal!$G24,2,0)))" +"IF(Proposal!$H24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H24)<360,1000,PRICE($BF24+360,Proposal!$H24,$D24,$F24,100,2,0)))" +"IF($E24=0,1000,IF(DAYS360(Summary!$B$5,$E24)<360,1000,PRICE($BF24+360,$E24,$D24,$F24,100,2,0)))" +"IF(Proposal!$F24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F24)<360,1000,PRICE($BF24+360,Proposal!$F24,$D24,$F24+AA$4,Proposal!$G24,2,0)))" +"IF(Proposal!$H24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H24)<360,1000,PRICE($BF24+360,Proposal!$H24,$D24,$F24+AA$4,100,2,0)))" +"IF($E24=0,1000,IF(DAYS360(Summary!$B$5,$E24)<360,1000,PRICE($BF24+360,$E24,$D24,$F24+AA$4,100,2,0)))" +"IF(Proposal!$F24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F24)<360,1000,PRICE($BF24+360,Proposal!$F24,$D24,$F24+AE$4,Proposal!$G24,2,0)))" +"IF(Proposal!$H24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H24)<360,1000,PRICE($BF24+360,Proposal!$H24,$D24,$F24+AE$4,100,2,0)))" +"IF($E24=0,1000,IF(DAYS360(Summary!$B$5,$E24)<360,1000,PRICE($BF24+360,$E24,$D24,$F24+AE$4,100,2,0)))" +"IF(Proposal!$F24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F24)<360,1000,PRICE($BF24+360,Proposal!$F24,$D24,$F24+AI$4,Proposal!$G24,2,0)))" +"IF(Proposal!$H24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H24)<360,1000,PRICE($BF24+360,Proposal!$H24,$D24,$F24+AI$4,100,2,0)))" +"IF($E24=0,1000,IF(DAYS360(Summary!$B$5,$E24)<360,1000,PRICE($BF24+360,$E24,$D24,$F24+AI$4,100,2,0)))" +"IF(Proposal!$F24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F24)<360,1000,PRICE($BF24+360,Proposal!$F24,$D24,$F24+AM$4,Proposal!$G24,2,0)))" +"IF(Proposal!$H24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H24)<360,1000,PRICE($BF24+360,Proposal!$H24,$D24,$F24+AM$4,100,2,0)))" +"IF($E24=0,1000,IF(DAYS360(Summary!$B$5,$E24)<360,1000,PRICE($BF24+360,$E24,$D24,$F24+AM$4,100,2,0)))" +"IF(Proposal!$F25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F25)<360,1000,PRICE($BF25+360,Proposal!$F25,$D25,$F25,Proposal!$G25,2,0)))" +"IF(Proposal!$H25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H25)<360,1000,PRICE($BF25+360,Proposal!$H25,$D25,$F25,100,2,0)))" +"IF($E25=0,1000,IF(DAYS360(Summary!$B$5,$E25)<360,1000,PRICE($BF25+360,$E25,$D25,$F25,100,2,0)))" +"IF(Proposal!$F25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F25)<360,1000,PRICE($BF25+360,Proposal!$F25,$D25,$F25+AA$4,Proposal!$G25,2,0)))" +"IF(Proposal!$H25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H25)<360,1000,PRICE($BF25+360,Proposal!$H25,$D25,$F25+AA$4,100,2,0)))" +"IF($E25=0,1000,IF(DAYS360(Summary!$B$5,$E25)<360,1000,PRICE($BF25+360,$E25,$D25,$F25+AA$4,100,2,0)))" +"IF(Proposal!$F25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F25)<360,1000,PRICE($BF25+360,Proposal!$F25,$D25,$F25+AE$4,Proposal!$G25,2,0)))" +"IF(Proposal!$H25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H25)<360,1000,PRICE($BF25+360,Proposal!$H25,$D25,$F25+AE$4,100,2,0)))" +"IF($E25=0,1000,IF(DAYS360(Summary!$B$5,$E25)<360,1000,PRICE($BF25+360,$E25,$D25,$F25+AE$4,100,2,0)))" +"IF(Proposal!$F25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F25)<360,1000,PRICE($BF25+360,Proposal!$F25,$D25,$F25+AI$4,Proposal!$G25,2,0)))" +"IF(Proposal!$H25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H25)<360,1000,PRICE($BF25+360,Proposal!$H25,$D25,$F25+AI$4,100,2,0)))" +"IF($E25=0,1000,IF(DAYS360(Summary!$B$5,$E25)<360,1000,PRICE($BF25+360,$E25,$D25,$F25+AI$4,100,2,0)))" +"IF(Proposal!$F25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F25)<360,1000,PRICE($BF25+360,Proposal!$F25,$D25,$F25+AM$4,Proposal!$G25,2,0)))" +"IF(Proposal!$H25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H25)<360,1000,PRICE($BF25+360,Proposal!$H25,$D25,$F25+AM$4,100,2,0)))" +"IF($E25=0,1000,IF(DAYS360(Summary!$B$5,$E25)<360,1000,PRICE($BF25+360,$E25,$D25,$F25+AM$4,100,2,0)))" +"IF(Proposal!$F26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F26)<360,1000,PRICE($BF26+360,Proposal!$F26,$D26,$F26,Proposal!$G26,2,0)))" +"IF(Proposal!$H26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H26)<360,1000,PRICE($BF26+360,Proposal!$H26,$D26,$F26,100,2,0)))" +"IF($E26=0,1000,IF(DAYS360(Summary!$B$5,$E26)<360,1000,PRICE($BF26+360,$E26,$D26,$F26,100,2,0)))" +"IF(Proposal!$F26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F26)<360,1000,PRICE($BF26+360,Proposal!$F26,$D26,$F26+AA$4,Proposal!$G26,2,0)))" +"IF(Proposal!$H26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H26)<360,1000,PRICE($BF26+360,Proposal!$H26,$D26,$F26+AA$4,100,2,0)))" +"IF($E26=0,1000,IF(DAYS360(Summary!$B$5,$E26)<360,1000,PRICE($BF26+360,$E26,$D26,$F26+AA$4,100,2,0)))" +"IF(Proposal!$F26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F26)<360,1000,PRICE($BF26+360,Proposal!$F26,$D26,$F26+AE$4,Proposal!$G26,2,0)))" +"IF(Proposal!$H26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H26)<360,1000,PRICE($BF26+360,Proposal!$H26,$D26,$F26+AE$4,100,2,0)))" +"IF($E26=0,1000,IF(DAYS360(Summary!$B$5,$E26)<360,1000,PRICE($BF26+360,$E26,$D26,$F26+AE$4,100,2,0)))" +"IF(Proposal!$F26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F26)<360,1000,PRICE($BF26+360,Proposal!$F26,$D26,$F26+AI$4,Proposal!$G26,2,0)))" +"IF(Proposal!$H26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H26)<360,1000,PRICE($BF26+360,Proposal!$H26,$D26,$F26+AI$4,100,2,0)))" +"IF($E26=0,1000,IF(DAYS360(Summary!$B$5,$E26)<360,1000,PRICE($BF26+360,$E26,$D26,$F26+AI$4,100,2,0)))" +"IF(Proposal!$F26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F26)<360,1000,PRICE($BF26+360,Proposal!$F26,$D26,$F26+AM$4,Proposal!$G26,2,0)))" +"IF(Proposal!$H26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H26)<360,1000,PRICE($BF26+360,Proposal!$H26,$D26,$F26+AM$4,100,2,0)))" +"IF($E26=0,1000,IF(DAYS360(Summary!$B$5,$E26)<360,1000,PRICE($BF26+360,$E26,$D26,$F26+AM$4,100,2,0)))" +"IF(Proposal!$F27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F27)<360,1000,PRICE($BF27+360,Proposal!$F27,$D27,$F27,Proposal!$G27,2,0)))" +"IF(Proposal!$H27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H27)<360,1000,PRICE($BF27+360,Proposal!$H27,$D27,$F27,100,2,0)))" +"IF($E27=0,1000,IF(DAYS360(Summary!$B$5,$E27)<360,1000,PRICE($BF27+360,$E27,$D27,$F27,100,2,0)))" +"IF(Proposal!$F27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F27)<360,1000,PRICE($BF27+360,Proposal!$F27,$D27,$F27+AA$4,Proposal!$G27,2,0)))" +"IF(Proposal!$H27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H27)<360,1000,PRICE($BF27+360,Proposal!$H27,$D27,$F27+AA$4,100,2,0)))" +"IF($E27=0,1000,IF(DAYS360(Summary!$B$5,$E27)<360,1000,PRICE($BF27+360,$E27,$D27,$F27+AA$4,100,2,0)))" +"IF(Proposal!$F27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F27)<360,1000,PRICE($BF27+360,Proposal!$F27,$D27,$F27+AE$4,Proposal!$G27,2,0)))" +"IF(Proposal!$H27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H27)<360,1000,PRICE($BF27+360,Proposal!$H27,$D27,$F27+AE$4,100,2,0)))" +"IF($E27=0,1000,IF(DAYS360(Summary!$B$5,$E27)<360,1000,PRICE($BF27+360,$E27,$D27,$F27+AE$4,100,2,0)))" +"IF(Proposal!$F27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F27)<360,1000,PRICE($BF27+360,Proposal!$F27,$D27,$F27+AI$4,Proposal!$G27,2,0)))" +"IF(Proposal!$H27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H27)<360,1000,PRICE($BF27+360,Proposal!$H27,$D27,$F27+AI$4,100,2,0)))" +"IF($E27=0,1000,IF(DAYS360(Summary!$B$5,$E27)<360,1000,PRICE($BF27+360,$E27,$D27,$F27+AI$4,100,2,0)))" +"IF(Proposal!$F27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F27)<360,1000,PRICE($BF27+360,Proposal!$F27,$D27,$F27+AM$4,Proposal!$G27,2,0)))" +"IF(Proposal!$H27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H27)<360,1000,PRICE($BF27+360,Proposal!$H27,$D27,$F27+AM$4,100,2,0)))" +"IF($E27=0,1000,IF(DAYS360(Summary!$B$5,$E27)<360,1000,PRICE($BF27+360,$E27,$D27,$F27+AM$4,100,2,0)))" +"IF(Proposal!$F28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F28)<360,1000,PRICE($BF28+360,Proposal!$F28,$D28,$F28,Proposal!$G28,2,0)))" +"IF(Proposal!$H28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H28)<360,1000,PRICE($BF28+360,Proposal!$H28,$D28,$F28,100,2,0)))" +"IF($E28=0,1000,IF(DAYS360(Summary!$B$5,$E28)<360,1000,PRICE($BF28+360,$E28,$D28,$F28,100,2,0)))" +"IF(Proposal!$F28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F28)<360,1000,PRICE($BF28+360,Proposal!$F28,$D28,$F28+AA$4,Proposal!$G28,2,0)))" +"IF(Proposal!$H28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H28)<360,1000,PRICE($BF28+360,Proposal!$H28,$D28,$F28+AA$4,100,2,0)))" +"IF($E28=0,1000,IF(DAYS360(Summary!$B$5,$E28)<360,1000,PRICE($BF28+360,$E28,$D28,$F28+AA$4,100,2,0)))" +"IF(Proposal!$F28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F28)<360,1000,PRICE($BF28+360,Proposal!$F28,$D28,$F28+AE$4,Proposal!$G28,2,0)))" +"IF(Proposal!$H28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H28)<360,1000,PRICE($BF28+360,Proposal!$H28,$D28,$F28+AE$4,100,2,0)))" +"IF($E28=0,1000,IF(DAYS360(Summary!$B$5,$E28)<360,1000,PRICE($BF28+360,$E28,$D28,$F28+AE$4,100,2,0)))" +"IF(Proposal!$F28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F28)<360,1000,PRICE($BF28+360,Proposal!$F28,$D28,$F28+AI$4,Proposal!$G28,2,0)))" +"IF(Proposal!$H28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H28)<360,1000,PRICE($BF28+360,Proposal!$H28,$D28,$F28+AI$4,100,2,0)))" +"IF($E28=0,1000,IF(DAYS360(Summary!$B$5,$E28)<360,1000,PRICE($BF28+360,$E28,$D28,$F28+AI$4,100,2,0)))" +"IF(Proposal!$F28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F28)<360,1000,PRICE($BF28+360,Proposal!$F28,$D28,$F28+AM$4,Proposal!$G28,2,0)))" +"IF(Proposal!$H28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H28)<360,1000,PRICE($BF28+360,Proposal!$H28,$D28,$F28+AM$4,100,2,0)))" +"IF($E28=0,1000,IF(DAYS360(Summary!$B$5,$E28)<360,1000,PRICE($BF28+360,$E28,$D28,$F28+AM$4,100,2,0)))" +"SUM(AS7:AS28)" +"INT(SUM(AU7:AU28))" +"SUM(A7:A29)" +"AT29" +"AZ29" +"AY29" +"Enter!C27" +"Proposal!A5" +"Enter!E27" +"NOW()" +"Summary!A11" +"Maturity!B3" +"Maturity!G3" +"M3*A3" +"SUM(A3:A24)" +"Enter!E27" +"NOW()" +"SUM(Proposal!A7:A28)*1000" +"Proposal!AY29" +"Proposal!V29" +"Proposal!AM29" +"Proposal!AW29" +"SUM(B15:B16)" +"Proposal!AC29" +"Volatility!H30" +"Volatility!AW$29" +"Volatility!AV$29" +"Proposal!AJ29" +"Enter!C27" +"Enter!A3" +"Enter!D3" +"IF(J7=100,0,IF(BG7=BC7,0,BG7))" +"IF(A7=0,0,IF(R7=TRUE,0,BC7))" +"IF(AG7=0,0,AH7)" +"IF(A7=0,0,IF(K7=0,L7*Enter!G$27,K7*Enter!G$27))" +"IF(I7>0,TRUE,FALSE)" +"IF(R7=TRUE,F7,E7)" +"IF(R7=TRUE,G7*A7*10,100*A7)" +"(A7*D7)*1000" +"Volatility!AS7/Volatility!AS$29" +"S7" +"DAYS360(Enter!C3,Z7)" +"IF(A7=0,0,AA7)" +"X7*AB7" +"IF(A7=0,0,AF7)" +"BG7" +"AE7*X7" +"IF(A7=0,0,D7)" +"D7/(J7/100)" +"A7*J7" +"(J7*10)*A7" +"((D7/360)*180)*1000" +"DAYS360(Enter!C3,E7)/180" +"AQ7-INT(AQ7)" +"IF(AR7=0,0,AP7-(AP7)*AR7)" +"IF(DAYS360(Enter!B3,Enter!C3)<180,0,AS7*A7)" +"IF((DAYS360(Enter!B3,Enter!C3))<180,(DAYS360(Enter!B3,Enter!C3))/180*AP7*A7,0)" +"X7*D7" +"IF(A7=0,0,IF(J7=100,D7,YIELD(Enter!C3,E7,D7,J7,100,2,0)))" +"IF(A7=0,100,IF(F7=0,100,YIELD(Enter!C3,F7,D7,J7,G7,2,0)))" +"IF(A7=0,1000,IF(H7=0,1000,YIELD(Enter!C3,H7,D7,J7,100,2,0)))" +"IF(R7=TRUE,BD7,MIN(BC7:BE7))" +"IF(R7=TRUE,F7,IF(J7=100,E7,IF(MIN(BC7:BE7)=BC7,E7,IF(MIN(BC7:BE7)=BD7,F7,H7))))" +"DAYS360(Enter!C4,Z8)" +"DAYS360(Enter!C4,E8)/180" +"IF(DAYS360(Enter!B4,Enter!C4)<180,0,AS8*A8)" +"IF((DAYS360(Enter!B4,Enter!C4))<180,(DAYS360(Enter!B4,Enter!C4))/180*AP8*A8,0)" +"DAYS360(Enter!C5,Z9)" +"DAYS360(Enter!C5,E9)/180" +"IF(DAYS360(Enter!B5,Enter!C5)<180,0,AS9*A9)" +"IF((DAYS360(Enter!B5,Enter!C5))<180,(DAYS360(Enter!B5,Enter!C5))/180*AP9*A9,0)" +"DAYS360(Enter!C6,Z10)" +"DAYS360(Enter!C6,E10)/180" +"IF(DAYS360(Enter!B6,Enter!C6)<180,0,AS10*A10)" +"IF((DAYS360(Enter!B6,Enter!C6))<180,(DAYS360(Enter!B6,Enter!C6))/180*AP10*A10,0)" +"DAYS360(Enter!C7,Z11)" +"DAYS360(Enter!C7,E11)/180" +"IF(DAYS360(Enter!B7,Enter!C7)<180,0,AS11*A11)" +"IF((DAYS360(Enter!B7,Enter!C7))<180,(DAYS360(Enter!B7,Enter!C7))/180*AP11*A11,0)" +"DAYS360(Enter!C8,Z12)" +"DAYS360(Enter!C8,E12)/180" +"IF(DAYS360(Enter!B8,Enter!C8)<180,0,AS12*A12)" +"IF((DAYS360(Enter!B8,Enter!C8))<180,(DAYS360(Enter!B8,Enter!C8))/180*AP12*A12,0)" +"DAYS360(Enter!C9,Z13)" +"DAYS360(Enter!C9,E13)/180" +"IF(DAYS360(Enter!B9,Enter!C9)<180,0,AS13*A13)" +"IF((DAYS360(Enter!B9,Enter!C9))<180,(DAYS360(Enter!B9,Enter!C9))/180*AP13*A13,0)" +"DAYS360(Enter!C10,Z14)" +"DAYS360(Enter!C10,E14)/180" +"IF(DAYS360(Enter!B10,Enter!C10)<180,0,AS14*A14)" +"IF((DAYS360(Enter!B10,Enter!C10))<180,(DAYS360(Enter!B10,Enter!C10))/180*AP14*A14,0)" +"DAYS360(Enter!C11,Z15)" +"DAYS360(Enter!C11,E15)/180" +"IF(DAYS360(Enter!B11,Enter!C11)<180,0,AS15*A15)" +"IF((DAYS360(Enter!B11,Enter!C11))<180,(DAYS360(Enter!B11,Enter!C11))/180*AP15*A15,0)" +"DAYS360(Enter!C12,Z16)" +"DAYS360(Enter!C12,E16)/180" +"IF(DAYS360(Enter!B12,Enter!C12)<180,0,AS16*A16)" +"IF((DAYS360(Enter!B12,Enter!C12))<180,(DAYS360(Enter!B12,Enter!C12))/180*AP16*A16,0)" +"DAYS360(Enter!C13,Z17)" +"DAYS360(Enter!C13,E17)/180" +"IF(DAYS360(Enter!B13,Enter!C13)<180,0,AS17*A17)" +"IF((DAYS360(Enter!B13,Enter!C13))<180,(DAYS360(Enter!B13,Enter!C13))/180*AP17*A17,0)" +"DAYS360(Enter!C14,Z18)" +"DAYS360(Enter!C14,E18)/180" +"IF(DAYS360(Enter!B14,Enter!C14)<180,0,AS18*A18)" +"IF((DAYS360(Enter!B14,Enter!C14))<180,(DAYS360(Enter!B14,Enter!C14))/180*AP18*A18,0)" +"DAYS360(Enter!C15,Z19)" +"DAYS360(Enter!C15,E19)/180" +"IF(DAYS360(Enter!B15,Enter!C15)<180,0,AS19*A19)" +"IF((DAYS360(Enter!B15,Enter!C15))<180,(DAYS360(Enter!B15,Enter!C15))/180*AP19*A19,0)" +"DAYS360(Enter!C16,Z20)" +"DAYS360(Enter!C16,E20)/180" +"IF(DAYS360(Enter!B16,Enter!C16)<180,0,AS20*A20)" +"IF((DAYS360(Enter!B16,Enter!C16))<180,(DAYS360(Enter!B16,Enter!C16))/180*AP20*A20,0)" +"DAYS360(Enter!C17,Z21)" +"DAYS360(Enter!C17,E21)/180" +"IF(DAYS360(Enter!B17,Enter!C17)<180,0,AS21*A21)" +"IF((DAYS360(Enter!B17,Enter!C17))<180,(DAYS360(Enter!B17,Enter!C17))/180*AP21*A21,0)" +"DAYS360(Enter!C18,Z22)" +"DAYS360(Enter!C18,E22)/180" +"IF(DAYS360(Enter!B18,Enter!C18)<180,0,AS22*A22)" +"IF((DAYS360(Enter!B18,Enter!C18))<180,(DAYS360(Enter!B18,Enter!C18))/180*AP22*A22,0)" +"DAYS360(Enter!C19,Z23)" +"DAYS360(Enter!C19,E23)/180" +"IF(DAYS360(Enter!B19,Enter!C19)<180,0,AS23*A23)" +"IF((DAYS360(Enter!B19,Enter!C19))<180,(DAYS360(Enter!B19,Enter!C19))/180*AP23*A23,0)" +"DAYS360(Enter!C20,Z24)" +"DAYS360(Enter!C20,E24)/180" +"IF(DAYS360(Enter!B20,Enter!C20)<180,0,AS24*A24)" +"IF((DAYS360(Enter!B20,Enter!C20))<180,(DAYS360(Enter!B20,Enter!C20))/180*AP24*A24,0)" +"DAYS360(Enter!C21,Z25)" +"DAYS360(Enter!C21,E25)/180" +"IF(DAYS360(Enter!B21,Enter!C21)<180,0,AS25*A25)" +"IF((DAYS360(Enter!B21,Enter!C21))<180,(DAYS360(Enter!B21,Enter!C21))/180*AP25*A25,0)" +"DAYS360(Enter!C22,Z26)" +"DAYS360(Enter!C22,E26)/180" +"IF(DAYS360(Enter!B22,Enter!C22)<180,0,AS26*A26)" +"IF((DAYS360(Enter!B22,Enter!C22))<180,(DAYS360(Enter!B22,Enter!C22))/180*AP26*A26,0)" +"DAYS360(Enter!C23,Z27)" +"DAYS360(Enter!C23,E27)/180" +"IF(DAYS360(Enter!B23,Enter!C23)<180,0,AS27*A27)" +"IF((DAYS360(Enter!B23,Enter!C23))<180,(DAYS360(Enter!B23,Enter!C23))/180*AP27*A27,0)" +"DAYS360(Enter!C24,Z28)" +"DAYS360(Enter!C24,E28)/180" +"IF(DAYS360(Enter!B24,Enter!C24)<180,0,AS28*A28)" +"IF((DAYS360(Enter!B24,Enter!C24))<180,(DAYS360(Enter!B24,Enter!C24))/180*AP28*A28,0)" +"SUM(A7:A28)" +"SUM(AC7:AC28)/360" +"AI29/$A$29" +"SUM(AT29:AV29)" +"Proposal!A7" +"Proposal!C7" +"IF(Proposal!R7=TRUE,Proposal!F7,Proposal!E7)" +"IF(E$4=MONTH($D6),$A6*1000*$C6*0.5,0)+(IF(E$4+6=MONTH($D6),$A6*1000*$C6*0.5,0))" +"IF(K$4=MONTH($D6),$A6*1000*$C6*0.5,0)+(IF(K$4-6=MONTH($D6),$A6*1000*$C6*0.5,0))" +"SUM(E6:P6)" +"YEAR(D6)" +"Income!E$28" +"Income!F$28" +"Income!G$28" +"Income!H$28" +"Income!I$28" +"Income!J$28" +"Income!K$28" +"Income!L$28" +"Income!M$28" +"Income!N$28" +"Income!O$28" +"Income!P$28" +"SUM(A6:A27)" +"E28/$Q$28" +"YEAR(D6)" +"A6/A$28" +"#REF!/A$28" +"YEAR(Income!D6)" +"IF(P4=1900,0,P4)" +"IF(Proposal!I7=""y"",Proposal!A7*Proposal!G7*10,Proposal!A7*1000)" +"DSUM($Q$3:$R$25,""Value"",T3:T4)/1000" +"C5/R$26" +"DSUM($Q$3:$R$25,""Value"",U9:U10)/1000" +"H5/R$26" +"DSUM($Q$3:$R$25,""Value"",T5:T6)/1000" +"DSUM($Q$3:$R$25,""Value"",U11:U12)/1000" +"DSUM($Q$3:$R$25,""Value"",T7:T8)/1000" +"DSUM($Q$3:$R$25,""Value"",U13:U14)/1000" +"DSUM($Q$3:$R$25,""Value"",T9:T10)/1000" +"DSUM($Q$3:$R$25,""Value"",U15:U16)/1000" +"DSUM($Q$3:$R$25,""Value"",T11:T12)/1000" +"DSUM($Q$3:$R$25,""Value"",U17:U18)/1000" +"DSUM($Q$3:$R$25,""Value"",T13:T14)/1000" +"DSUM($Q$3:$R$25,""Value"",U19:U20)/1000" +"DSUM($Q$3:$R$25,""Value"",T15:T16)/1000" +"DSUM($Q$3:$R$25,""Value"",U21:U22)/1000" +"DSUM($Q$3:$R$25,""Value"",T17:T18)/1000" +"DSUM($Q$3:$R$25,""Value"",U23:U24)/1000" +"DSUM($Q$3:$R$25,""Value"",T19:T20)/1000" +"DSUM($Q$3:$R$25,""Value"",U25:U26)/1000" +"DSUM($Q$3:$R$25,""Value"",T21:T22)/1000" +"DSUM($Q$3:$R$25,""Value"",V3:V4)/1000" +"DSUM($Q$3:$R$25,""Value"",T23:T24)/1000" +"DSUM($Q$3:$R$25,""Value"",V5:V6)/1000" +"DSUM($Q$3:$R$25,""Value"",T25:T26)/1000" +"DSUM($Q$3:$R$25,""Value"",V7:V8)/1000" +"DSUM($Q$3:$R$25,""Value"",U3:U4)/1000" +"DSUM($Q$3:$R$25,""Value"",V9:V10)/1000" +"DSUM($Q$3:$R$25,""Value"",U5:U6)/1000" +"DSUM($Q$3:$R$25,""Value"",V11:V12)/1000" +"DSUM($Q$3:$R$25,""Value"",U7:U8)/1000" +"DSUM($Q$3:$R$25,""Value"",V13:V27)/1000" +"SUM(R4:R25)/1000" +"Proposal!A7" +"Income!D6" +"Proposal!BG7" +"Proposal!J7" +"IF($T7=TRUE,0,S7)" +"IF($T7=TRUE,0,AD7)" +"IF($T7=TRUE,0,AH7)" +"IF($T7=TRUE,0,Z7)" +"IF($T7=TRUE,0,AL7)" +"IF($T7=TRUE,0,AP7)" +"MDURATION(BF7,Proposal!BH7,D7,F7,2,0)" +"ISERR(S7)" +"D7*A7*1000" +"IF(Proposal!$F7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F7)<360,1000,PRICE($BF7+360,Proposal!$F7,$D7,$F7,Proposal!$G7,2,0)))" +"IF(Proposal!$H7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H7)<360,1000,PRICE($BF7+360,Proposal!$H7,$D7,$F7,100,2,0)))" +"IF($E7=0,1000,IF(DAYS360(Summary!$B$5,$E7)<360,1000,PRICE($BF7+360,$E7,$D7,$F7,100,2,0)))" +"IF(MIN(W7:Y7)=1000,0,(MIN(W7:Y7)*$A7*10+$U7)/($G7*$A7*10)-1)" +"IF(Proposal!$F7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F7)<360,1000,PRICE($BF7+360,Proposal!$F7,$D7,$F7+AA$4,Proposal!$G7,2,0)))" +"IF(Proposal!$H7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H7)<360,1000,PRICE($BF7+360,Proposal!$H7,$D7,$F7+AA$4,100,2,0)))" +"IF($E7=0,1000,IF(DAYS360(Summary!$B$5,$E7)<360,1000,PRICE($BF7+360,$E7,$D7,$F7+AA$4,100,2,0)))" +"IF(Proposal!$F7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F7)<360,1000,PRICE($BF7+360,Proposal!$F7,$D7,$F7+AE$4,Proposal!$G7,2,0)))" +"IF(Proposal!$H7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H7)<360,1000,PRICE($BF7+360,Proposal!$H7,$D7,$F7+AE$4,100,2,0)))" +"IF($E7=0,1000,IF(DAYS360(Summary!$B$5,$E7)<360,1000,PRICE($BF7+360,$E7,$D7,$F7+AE$4,100,2,0)))" +"IF(Proposal!$F7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F7)<360,1000,PRICE($BF7+360,Proposal!$F7,$D7,$F7+AI$4,Proposal!$G7,2,0)))" +"IF(Proposal!$H7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H7)<360,1000,PRICE($BF7+360,Proposal!$H7,$D7,$F7+AI$4,100,2,0)))" +"IF($E7=0,1000,IF(DAYS360(Summary!$B$5,$E7)<360,1000,PRICE($BF7+360,$E7,$D7,$F7+AI$4,100,2,0)))" +"IF(Proposal!$F7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F7)<360,1000,PRICE($BF7+360,Proposal!$F7,$D7,$F7+AM$4,Proposal!$G7,2,0)))" +"IF(Proposal!$H7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H7)<360,1000,PRICE($BF7+360,Proposal!$H7,$D7,$F7+AM$4,100,2,0)))" +"IF($E7=0,1000,IF(DAYS360(Summary!$B$5,$E7)<360,1000,PRICE($BF7+360,$E7,$D7,$F7+AM$4,100,2,0)))" +"A7*G7*10" +"AS7*D7/AS$29" +"AS7*E7/AS$29" +"AS7*F7/AS$29" +"AS7*Proposal!M7/AS$29" +"AS7*H7/AS$29" +"$A7*K7/$A$30" +"$A7*I7/$A$30" +"$A7*L7/$A$30" +"Enter!B3" +"IF(Proposal!$F8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F8)<360,1000,PRICE($BF8+360,Proposal!$F8,$D8,$F8,Proposal!$G8,2,0)))" +"IF(Proposal!$H8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H8)<360,1000,PRICE($BF8+360,Proposal!$H8,$D8,$F8,100,2,0)))" +"IF($E8=0,1000,IF(DAYS360(Summary!$B$5,$E8)<360,1000,PRICE($BF8+360,$E8,$D8,$F8,100,2,0)))" +"IF(Proposal!$F8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F8)<360,1000,PRICE($BF8+360,Proposal!$F8,$D8,$F8+AA$4,Proposal!$G8,2,0)))" +"IF(Proposal!$H8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H8)<360,1000,PRICE($BF8+360,Proposal!$H8,$D8,$F8+AA$4,100,2,0)))" +"IF($E8=0,1000,IF(DAYS360(Summary!$B$5,$E8)<360,1000,PRICE($BF8+360,$E8,$D8,$F8+AA$4,100,2,0)))" +"IF(Proposal!$F8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F8)<360,1000,PRICE($BF8+360,Proposal!$F8,$D8,$F8+AE$4,Proposal!$G8,2,0)))" +"IF(Proposal!$H8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H8)<360,1000,PRICE($BF8+360,Proposal!$H8,$D8,$F8+AE$4,100,2,0)))" +"IF($E8=0,1000,IF(DAYS360(Summary!$B$5,$E8)<360,1000,PRICE($BF8+360,$E8,$D8,$F8+AE$4,100,2,0)))" +"IF(Proposal!$F8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F8)<360,1000,PRICE($BF8+360,Proposal!$F8,$D8,$F8+AI$4,Proposal!$G8,2,0)))" +"IF(Proposal!$H8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H8)<360,1000,PRICE($BF8+360,Proposal!$H8,$D8,$F8+AI$4,100,2,0)))" +"IF($E8=0,1000,IF(DAYS360(Summary!$B$5,$E8)<360,1000,PRICE($BF8+360,$E8,$D8,$F8+AI$4,100,2,0)))" +"IF(Proposal!$F8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F8)<360,1000,PRICE($BF8+360,Proposal!$F8,$D8,$F8+AM$4,Proposal!$G8,2,0)))" +"IF(Proposal!$H8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H8)<360,1000,PRICE($BF8+360,Proposal!$H8,$D8,$F8+AM$4,100,2,0)))" +"IF($E8=0,1000,IF(DAYS360(Summary!$B$5,$E8)<360,1000,PRICE($BF8+360,$E8,$D8,$F8+AM$4,100,2,0)))" +"IF(Proposal!$F9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F9)<360,1000,PRICE($BF9+360,Proposal!$F9,$D9,$F9,Proposal!$G9,2,0)))" +"IF(Proposal!$H9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H9)<360,1000,PRICE($BF9+360,Proposal!$H9,$D9,$F9,100,2,0)))" +"IF($E9=0,1000,IF(DAYS360(Summary!$B$5,$E9)<360,1000,PRICE($BF9+360,$E9,$D9,$F9,100,2,0)))" +"IF(Proposal!$F9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F9)<360,1000,PRICE($BF9+360,Proposal!$F9,$D9,$F9+AA$4,Proposal!$G9,2,0)))" +"IF(Proposal!$H9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H9)<360,1000,PRICE($BF9+360,Proposal!$H9,$D9,$F9+AA$4,100,2,0)))" +"IF($E9=0,1000,IF(DAYS360(Summary!$B$5,$E9)<360,1000,PRICE($BF9+360,$E9,$D9,$F9+AA$4,100,2,0)))" +"IF(Proposal!$F9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F9)<360,1000,PRICE($BF9+360,Proposal!$F9,$D9,$F9+AE$4,Proposal!$G9,2,0)))" +"IF(Proposal!$H9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H9)<360,1000,PRICE($BF9+360,Proposal!$H9,$D9,$F9+AE$4,100,2,0)))" +"IF($E9=0,1000,IF(DAYS360(Summary!$B$5,$E9)<360,1000,PRICE($BF9+360,$E9,$D9,$F9+AE$4,100,2,0)))" +"IF(Proposal!$F9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F9)<360,1000,PRICE($BF9+360,Proposal!$F9,$D9,$F9+AI$4,Proposal!$G9,2,0)))" +"IF(Proposal!$H9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H9)<360,1000,PRICE($BF9+360,Proposal!$H9,$D9,$F9+AI$4,100,2,0)))" +"IF($E9=0,1000,IF(DAYS360(Summary!$B$5,$E9)<360,1000,PRICE($BF9+360,$E9,$D9,$F9+AI$4,100,2,0)))" +"IF(Proposal!$F9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F9)<360,1000,PRICE($BF9+360,Proposal!$F9,$D9,$F9+AM$4,Proposal!$G9,2,0)))" +"IF(Proposal!$H9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H9)<360,1000,PRICE($BF9+360,Proposal!$H9,$D9,$F9+AM$4,100,2,0)))" +"IF($E9=0,1000,IF(DAYS360(Summary!$B$5,$E9)<360,1000,PRICE($BF9+360,$E9,$D9,$F9+AM$4,100,2,0)))" +"IF(Proposal!$F10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F10)<360,1000,PRICE($BF10+360,Proposal!$F10,$D10,$F10,Proposal!$G10,2,0)))" +"IF(Proposal!$H10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H10)<360,1000,PRICE($BF10+360,Proposal!$H10,$D10,$F10,100,2,0)))" +"IF($E10=0,1000,IF(DAYS360(Summary!$B$5,$E10)<360,1000,PRICE($BF10+360,$E10,$D10,$F10,100,2,0)))" +"IF(Proposal!$F10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F10)<360,1000,PRICE($BF10+360,Proposal!$F10,$D10,$F10+AA$4,Proposal!$G10,2,0)))" +"IF(Proposal!$H10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H10)<360,1000,PRICE($BF10+360,Proposal!$H10,$D10,$F10+AA$4,100,2,0)))" +"IF($E10=0,1000,IF(DAYS360(Summary!$B$5,$E10)<360,1000,PRICE($BF10+360,$E10,$D10,$F10+AA$4,100,2,0)))" +"IF(Proposal!$F10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F10)<360,1000,PRICE($BF10+360,Proposal!$F10,$D10,$F10+AE$4,Proposal!$G10,2,0)))" +"IF(Proposal!$H10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H10)<360,1000,PRICE($BF10+360,Proposal!$H10,$D10,$F10+AE$4,100,2,0)))" +"IF($E10=0,1000,IF(DAYS360(Summary!$B$5,$E10)<360,1000,PRICE($BF10+360,$E10,$D10,$F10+AE$4,100,2,0)))" +"IF(Proposal!$F10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F10)<360,1000,PRICE($BF10+360,Proposal!$F10,$D10,$F10+AI$4,Proposal!$G10,2,0)))" +"IF(Proposal!$H10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H10)<360,1000,PRICE($BF10+360,Proposal!$H10,$D10,$F10+AI$4,100,2,0)))" +"IF($E10=0,1000,IF(DAYS360(Summary!$B$5,$E10)<360,1000,PRICE($BF10+360,$E10,$D10,$F10+AI$4,100,2,0)))" +"IF(Proposal!$F10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F10)<360,1000,PRICE($BF10+360,Proposal!$F10,$D10,$F10+AM$4,Proposal!$G10,2,0)))" +"IF(Proposal!$H10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H10)<360,1000,PRICE($BF10+360,Proposal!$H10,$D10,$F10+AM$4,100,2,0)))" +"IF($E10=0,1000,IF(DAYS360(Summary!$B$5,$E10)<360,1000,PRICE($BF10+360,$E10,$D10,$F10+AM$4,100,2,0)))" +"IF(Proposal!$F11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F11)<360,1000,PRICE($BF11+360,Proposal!$F11,$D11,$F11,Proposal!$G11,2,0)))" +"IF(Proposal!$H11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H11)<360,1000,PRICE($BF11+360,Proposal!$H11,$D11,$F11,100,2,0)))" +"IF($E11=0,1000,IF(DAYS360(Summary!$B$5,$E11)<360,1000,PRICE($BF11+360,$E11,$D11,$F11,100,2,0)))" +"IF(Proposal!$F11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F11)<360,1000,PRICE($BF11+360,Proposal!$F11,$D11,$F11+AA$4,Proposal!$G11,2,0)))" +"IF(Proposal!$H11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H11)<360,1000,PRICE($BF11+360,Proposal!$H11,$D11,$F11+AA$4,100,2,0)))" +"IF($E11=0,1000,IF(DAYS360(Summary!$B$5,$E11)<360,1000,PRICE($BF11+360,$E11,$D11,$F11+AA$4,100,2,0)))" +"IF(Proposal!$F11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F11)<360,1000,PRICE($BF11+360,Proposal!$F11,$D11,$F11+AE$4,Proposal!$G11,2,0)))" +"IF(Proposal!$H11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H11)<360,1000,PRICE($BF11+360,Proposal!$H11,$D11,$F11+AE$4,100,2,0)))" +"IF($E11=0,1000,IF(DAYS360(Summary!$B$5,$E11)<360,1000,PRICE($BF11+360,$E11,$D11,$F11+AE$4,100,2,0)))" +"IF(Proposal!$F11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F11)<360,1000,PRICE($BF11+360,Proposal!$F11,$D11,$F11+AI$4,Proposal!$G11,2,0)))" +"IF(Proposal!$H11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H11)<360,1000,PRICE($BF11+360,Proposal!$H11,$D11,$F11+AI$4,100,2,0)))" +"IF($E11=0,1000,IF(DAYS360(Summary!$B$5,$E11)<360,1000,PRICE($BF11+360,$E11,$D11,$F11+AI$4,100,2,0)))" +"IF(Proposal!$F11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F11)<360,1000,PRICE($BF11+360,Proposal!$F11,$D11,$F11+AM$4,Proposal!$G11,2,0)))" +"IF(Proposal!$H11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H11)<360,1000,PRICE($BF11+360,Proposal!$H11,$D11,$F11+AM$4,100,2,0)))" +"IF($E11=0,1000,IF(DAYS360(Summary!$B$5,$E11)<360,1000,PRICE($BF11+360,$E11,$D11,$F11+AM$4,100,2,0)))" +"IF(Proposal!$F12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F12)<360,1000,PRICE($BF12+360,Proposal!$F12,$D12,$F12,Proposal!$G12,2,0)))" +"IF(Proposal!$H12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H12)<360,1000,PRICE($BF12+360,Proposal!$H12,$D12,$F12,100,2,0)))" +"IF($E12=0,1000,IF(DAYS360(Summary!$B$5,$E12)<360,1000,PRICE($BF12+360,$E12,$D12,$F12,100,2,0)))" +"IF(Proposal!$F12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F12)<360,1000,PRICE($BF12+360,Proposal!$F12,$D12,$F12+AA$4,Proposal!$G12,2,0)))" +"IF(Proposal!$H12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H12)<360,1000,PRICE($BF12+360,Proposal!$H12,$D12,$F12+AA$4,100,2,0)))" +"IF($E12=0,1000,IF(DAYS360(Summary!$B$5,$E12)<360,1000,PRICE($BF12+360,$E12,$D12,$F12+AA$4,100,2,0)))" +"IF(Proposal!$F12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F12)<360,1000,PRICE($BF12+360,Proposal!$F12,$D12,$F12+AE$4,Proposal!$G12,2,0)))" +"IF(Proposal!$H12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H12)<360,1000,PRICE($BF12+360,Proposal!$H12,$D12,$F12+AE$4,100,2,0)))" +"IF($E12=0,1000,IF(DAYS360(Summary!$B$5,$E12)<360,1000,PRICE($BF12+360,$E12,$D12,$F12+AE$4,100,2,0)))" +"IF(Proposal!$F12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F12)<360,1000,PRICE($BF12+360,Proposal!$F12,$D12,$F12+AI$4,Proposal!$G12,2,0)))" +"IF(Proposal!$H12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H12)<360,1000,PRICE($BF12+360,Proposal!$H12,$D12,$F12+AI$4,100,2,0)))" +"IF($E12=0,1000,IF(DAYS360(Summary!$B$5,$E12)<360,1000,PRICE($BF12+360,$E12,$D12,$F12+AI$4,100,2,0)))" +"IF(Proposal!$F12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F12)<360,1000,PRICE($BF12+360,Proposal!$F12,$D12,$F12+AM$4,Proposal!$G12,2,0)))" +"IF(Proposal!$H12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H12)<360,1000,PRICE($BF12+360,Proposal!$H12,$D12,$F12+AM$4,100,2,0)))" +"IF($E12=0,1000,IF(DAYS360(Summary!$B$5,$E12)<360,1000,PRICE($BF12+360,$E12,$D12,$F12+AM$4,100,2,0)))" +"IF(Proposal!$F13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F13)<360,1000,PRICE($BF13+360,Proposal!$F13,$D13,$F13,Proposal!$G13,2,0)))" +"IF(Proposal!$H13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H13)<360,1000,PRICE($BF13+360,Proposal!$H13,$D13,$F13,100,2,0)))" +"IF($E13=0,1000,IF(DAYS360(Summary!$B$5,$E13)<360,1000,PRICE($BF13+360,$E13,$D13,$F13,100,2,0)))" +"IF(Proposal!$F13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F13)<360,1000,PRICE($BF13+360,Proposal!$F13,$D13,$F13+AA$4,Proposal!$G13,2,0)))" +"IF(Proposal!$H13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H13)<360,1000,PRICE($BF13+360,Proposal!$H13,$D13,$F13+AA$4,100,2,0)))" +"IF($E13=0,1000,IF(DAYS360(Summary!$B$5,$E13)<360,1000,PRICE($BF13+360,$E13,$D13,$F13+AA$4,100,2,0)))" +"IF(Proposal!$F13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F13)<360,1000,PRICE($BF13+360,Proposal!$F13,$D13,$F13+AE$4,Proposal!$G13,2,0)))" +"IF(Proposal!$H13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H13)<360,1000,PRICE($BF13+360,Proposal!$H13,$D13,$F13+AE$4,100,2,0)))" +"IF($E13=0,1000,IF(DAYS360(Summary!$B$5,$E13)<360,1000,PRICE($BF13+360,$E13,$D13,$F13+AE$4,100,2,0)))" +"IF(Proposal!$F13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F13)<360,1000,PRICE($BF13+360,Proposal!$F13,$D13,$F13+AI$4,Proposal!$G13,2,0)))" +"IF(Proposal!$H13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H13)<360,1000,PRICE($BF13+360,Proposal!$H13,$D13,$F13+AI$4,100,2,0)))" +"IF($E13=0,1000,IF(DAYS360(Summary!$B$5,$E13)<360,1000,PRICE($BF13+360,$E13,$D13,$F13+AI$4,100,2,0)))" +"IF(Proposal!$F13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F13)<360,1000,PRICE($BF13+360,Proposal!$F13,$D13,$F13+AM$4,Proposal!$G13,2,0)))" +"IF(Proposal!$H13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H13)<360,1000,PRICE($BF13+360,Proposal!$H13,$D13,$F13+AM$4,100,2,0)))" +"IF($E13=0,1000,IF(DAYS360(Summary!$B$5,$E13)<360,1000,PRICE($BF13+360,$E13,$D13,$F13+AM$4,100,2,0)))" +"IF(Proposal!$F14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F14)<360,1000,PRICE($BF14+360,Proposal!$F14,$D14,$F14,Proposal!$G14,2,0)))" +"IF(Proposal!$H14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H14)<360,1000,PRICE($BF14+360,Proposal!$H14,$D14,$F14,100,2,0)))" +"IF($E14=0,1000,IF(DAYS360(Summary!$B$5,$E14)<360,1000,PRICE($BF14+360,$E14,$D14,$F14,100,2,0)))" +"IF(Proposal!$F14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F14)<360,1000,PRICE($BF14+360,Proposal!$F14,$D14,$F14+AA$4,Proposal!$G14,2,0)))" +"IF(Proposal!$H14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H14)<360,1000,PRICE($BF14+360,Proposal!$H14,$D14,$F14+AA$4,100,2,0)))" +"IF($E14=0,1000,IF(DAYS360(Summary!$B$5,$E14)<360,1000,PRICE($BF14+360,$E14,$D14,$F14+AA$4,100,2,0)))" +"IF(Proposal!$F14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F14)<360,1000,PRICE($BF14+360,Proposal!$F14,$D14,$F14+AE$4,Proposal!$G14,2,0)))" +"IF(Proposal!$H14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H14)<360,1000,PRICE($BF14+360,Proposal!$H14,$D14,$F14+AE$4,100,2,0)))" +"IF($E14=0,1000,IF(DAYS360(Summary!$B$5,$E14)<360,1000,PRICE($BF14+360,$E14,$D14,$F14+AE$4,100,2,0)))" +"IF(Proposal!$F14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F14)<360,1000,PRICE($BF14+360,Proposal!$F14,$D14,$F14+AI$4,Proposal!$G14,2,0)))" +"IF(Proposal!$H14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H14)<360,1000,PRICE($BF14+360,Proposal!$H14,$D14,$F14+AI$4,100,2,0)))" +"IF($E14=0,1000,IF(DAYS360(Summary!$B$5,$E14)<360,1000,PRICE($BF14+360,$E14,$D14,$F14+AI$4,100,2,0)))" +"IF(Proposal!$F14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F14)<360,1000,PRICE($BF14+360,Proposal!$F14,$D14,$F14+AM$4,Proposal!$G14,2,0)))" +"IF(Proposal!$H14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H14)<360,1000,PRICE($BF14+360,Proposal!$H14,$D14,$F14+AM$4,100,2,0)))" +"IF($E14=0,1000,IF(DAYS360(Summary!$B$5,$E14)<360,1000,PRICE($BF14+360,$E14,$D14,$F14+AM$4,100,2,0)))" +"IF(Proposal!$F15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F15)<360,1000,PRICE($BF15+360,Proposal!$F15,$D15,$F15,Proposal!$G15,2,0)))" +"IF(Proposal!$H15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H15)<360,1000,PRICE($BF15+360,Proposal!$H15,$D15,$F15,100,2,0)))" +"IF($E15=0,1000,IF(DAYS360(Summary!$B$5,$E15)<360,1000,PRICE($BF15+360,$E15,$D15,$F15,100,2,0)))" +"IF(Proposal!$F15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F15)<360,1000,PRICE($BF15+360,Proposal!$F15,$D15,$F15+AA$4,Proposal!$G15,2,0)))" +"IF(Proposal!$H15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H15)<360,1000,PRICE($BF15+360,Proposal!$H15,$D15,$F15+AA$4,100,2,0)))" +"IF($E15=0,1000,IF(DAYS360(Summary!$B$5,$E15)<360,1000,PRICE($BF15+360,$E15,$D15,$F15+AA$4,100,2,0)))" +"IF(Proposal!$F15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F15)<360,1000,PRICE($BF15+360,Proposal!$F15,$D15,$F15+AE$4,Proposal!$G15,2,0)))" +"IF(Proposal!$H15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H15)<360,1000,PRICE($BF15+360,Proposal!$H15,$D15,$F15+AE$4,100,2,0)))" +"IF($E15=0,1000,IF(DAYS360(Summary!$B$5,$E15)<360,1000,PRICE($BF15+360,$E15,$D15,$F15+AE$4,100,2,0)))" +"IF(Proposal!$F15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F15)<360,1000,PRICE($BF15+360,Proposal!$F15,$D15,$F15+AI$4,Proposal!$G15,2,0)))" +"IF(Proposal!$H15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H15)<360,1000,PRICE($BF15+360,Proposal!$H15,$D15,$F15+AI$4,100,2,0)))" +"IF($E15=0,1000,IF(DAYS360(Summary!$B$5,$E15)<360,1000,PRICE($BF15+360,$E15,$D15,$F15+AI$4,100,2,0)))" +"IF(Proposal!$F15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F15)<360,1000,PRICE($BF15+360,Proposal!$F15,$D15,$F15+AM$4,Proposal!$G15,2,0)))" +"IF(Proposal!$H15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H15)<360,1000,PRICE($BF15+360,Proposal!$H15,$D15,$F15+AM$4,100,2,0)))" +"IF($E15=0,1000,IF(DAYS360(Summary!$B$5,$E15)<360,1000,PRICE($BF15+360,$E15,$D15,$F15+AM$4,100,2,0)))" +"IF(Proposal!$F16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F16)<360,1000,PRICE($BF16+360,Proposal!$F16,$D16,$F16,Proposal!$G16,2,0)))" +"IF(Proposal!$H16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H16)<360,1000,PRICE($BF16+360,Proposal!$H16,$D16,$F16,100,2,0)))" +"IF($E16=0,1000,IF(DAYS360(Summary!$B$5,$E16)<360,1000,PRICE($BF16+360,$E16,$D16,$F16,100,2,0)))" +"IF(Proposal!$F16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F16)<360,1000,PRICE($BF16+360,Proposal!$F16,$D16,$F16+AA$4,Proposal!$G16,2,0)))" +"IF(Proposal!$H16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H16)<360,1000,PRICE($BF16+360,Proposal!$H16,$D16,$F16+AA$4,100,2,0)))" +"IF($E16=0,1000,IF(DAYS360(Summary!$B$5,$E16)<360,1000,PRICE($BF16+360,$E16,$D16,$F16+AA$4,100,2,0)))" +"IF(Proposal!$F16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F16)<360,1000,PRICE($BF16+360,Proposal!$F16,$D16,$F16+AE$4,Proposal!$G16,2,0)))" +"IF(Proposal!$H16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H16)<360,1000,PRICE($BF16+360,Proposal!$H16,$D16,$F16+AE$4,100,2,0)))" +"IF($E16=0,1000,IF(DAYS360(Summary!$B$5,$E16)<360,1000,PRICE($BF16+360,$E16,$D16,$F16+AE$4,100,2,0)))" +"IF(Proposal!$F16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F16)<360,1000,PRICE($BF16+360,Proposal!$F16,$D16,$F16+AI$4,Proposal!$G16,2,0)))" +"IF(Proposal!$H16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H16)<360,1000,PRICE($BF16+360,Proposal!$H16,$D16,$F16+AI$4,100,2,0)))" +"IF($E16=0,1000,IF(DAYS360(Summary!$B$5,$E16)<360,1000,PRICE($BF16+360,$E16,$D16,$F16+AI$4,100,2,0)))" +"IF(Proposal!$F16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F16)<360,1000,PRICE($BF16+360,Proposal!$F16,$D16,$F16+AM$4,Proposal!$G16,2,0)))" +"IF(Proposal!$H16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H16)<360,1000,PRICE($BF16+360,Proposal!$H16,$D16,$F16+AM$4,100,2,0)))" +"IF($E16=0,1000,IF(DAYS360(Summary!$B$5,$E16)<360,1000,PRICE($BF16+360,$E16,$D16,$F16+AM$4,100,2,0)))" +"IF(Proposal!$F17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F17)<360,1000,PRICE($BF17+360,Proposal!$F17,$D17,$F17,Proposal!$G17,2,0)))" +"IF(Proposal!$H17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H17)<360,1000,PRICE($BF17+360,Proposal!$H17,$D17,$F17,100,2,0)))" +"IF($E17=0,1000,IF(DAYS360(Summary!$B$5,$E17)<360,1000,PRICE($BF17+360,$E17,$D17,$F17,100,2,0)))" +"IF(Proposal!$F17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F17)<360,1000,PRICE($BF17+360,Proposal!$F17,$D17,$F17+AA$4,Proposal!$G17,2,0)))" +"IF(Proposal!$H17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H17)<360,1000,PRICE($BF17+360,Proposal!$H17,$D17,$F17+AA$4,100,2,0)))" +"IF($E17=0,1000,IF(DAYS360(Summary!$B$5,$E17)<360,1000,PRICE($BF17+360,$E17,$D17,$F17+AA$4,100,2,0)))" +"IF(Proposal!$F17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F17)<360,1000,PRICE($BF17+360,Proposal!$F17,$D17,$F17+AE$4,Proposal!$G17,2,0)))" +"IF(Proposal!$H17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H17)<360,1000,PRICE($BF17+360,Proposal!$H17,$D17,$F17+AE$4,100,2,0)))" +"IF($E17=0,1000,IF(DAYS360(Summary!$B$5,$E17)<360,1000,PRICE($BF17+360,$E17,$D17,$F17+AE$4,100,2,0)))" +"IF(Proposal!$F17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F17)<360,1000,PRICE($BF17+360,Proposal!$F17,$D17,$F17+AI$4,Proposal!$G17,2,0)))" +"IF(Proposal!$H17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H17)<360,1000,PRICE($BF17+360,Proposal!$H17,$D17,$F17+AI$4,100,2,0)))" +"IF($E17=0,1000,IF(DAYS360(Summary!$B$5,$E17)<360,1000,PRICE($BF17+360,$E17,$D17,$F17+AI$4,100,2,0)))" +"IF(Proposal!$F17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F17)<360,1000,PRICE($BF17+360,Proposal!$F17,$D17,$F17+AM$4,Proposal!$G17,2,0)))" +"IF(Proposal!$H17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H17)<360,1000,PRICE($BF17+360,Proposal!$H17,$D17,$F17+AM$4,100,2,0)))" +"IF($E17=0,1000,IF(DAYS360(Summary!$B$5,$E17)<360,1000,PRICE($BF17+360,$E17,$D17,$F17+AM$4,100,2,0)))" +"IF(Proposal!$F18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F18)<360,1000,PRICE($BF18+360,Proposal!$F18,$D18,$F18,Proposal!$G18,2,0)))" +"IF(Proposal!$H18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H18)<360,1000,PRICE($BF18+360,Proposal!$H18,$D18,$F18,100,2,0)))" +"IF($E18=0,1000,IF(DAYS360(Summary!$B$5,$E18)<360,1000,PRICE($BF18+360,$E18,$D18,$F18,100,2,0)))" +"IF(Proposal!$F18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F18)<360,1000,PRICE($BF18+360,Proposal!$F18,$D18,$F18+AA$4,Proposal!$G18,2,0)))" +"IF(Proposal!$H18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H18)<360,1000,PRICE($BF18+360,Proposal!$H18,$D18,$F18+AA$4,100,2,0)))" +"IF($E18=0,1000,IF(DAYS360(Summary!$B$5,$E18)<360,1000,PRICE($BF18+360,$E18,$D18,$F18+AA$4,100,2,0)))" +"IF(Proposal!$F18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F18)<360,1000,PRICE($BF18+360,Proposal!$F18,$D18,$F18+AE$4,Proposal!$G18,2,0)))" +"IF(Proposal!$H18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H18)<360,1000,PRICE($BF18+360,Proposal!$H18,$D18,$F18+AE$4,100,2,0)))" +"IF($E18=0,1000,IF(DAYS360(Summary!$B$5,$E18)<360,1000,PRICE($BF18+360,$E18,$D18,$F18+AE$4,100,2,0)))" +"IF(Proposal!$F18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F18)<360,1000,PRICE($BF18+360,Proposal!$F18,$D18,$F18+AI$4,Proposal!$G18,2,0)))" +"IF(Proposal!$H18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H18)<360,1000,PRICE($BF18+360,Proposal!$H18,$D18,$F18+AI$4,100,2,0)))" +"IF($E18=0,1000,IF(DAYS360(Summary!$B$5,$E18)<360,1000,PRICE($BF18+360,$E18,$D18,$F18+AI$4,100,2,0)))" +"IF(Proposal!$F18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F18)<360,1000,PRICE($BF18+360,Proposal!$F18,$D18,$F18+AM$4,Proposal!$G18,2,0)))" +"IF(Proposal!$H18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H18)<360,1000,PRICE($BF18+360,Proposal!$H18,$D18,$F18+AM$4,100,2,0)))" +"IF($E18=0,1000,IF(DAYS360(Summary!$B$5,$E18)<360,1000,PRICE($BF18+360,$E18,$D18,$F18+AM$4,100,2,0)))" +"IF(Proposal!$F19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F19)<360,1000,PRICE($BF19+360,Proposal!$F19,$D19,$F19,Proposal!$G19,2,0)))" +"IF(Proposal!$H19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H19)<360,1000,PRICE($BF19+360,Proposal!$H19,$D19,$F19,100,2,0)))" +"IF($E19=0,1000,IF(DAYS360(Summary!$B$5,$E19)<360,1000,PRICE($BF19+360,$E19,$D19,$F19,100,2,0)))" +"IF(Proposal!$F19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F19)<360,1000,PRICE($BF19+360,Proposal!$F19,$D19,$F19+AA$4,Proposal!$G19,2,0)))" +"IF(Proposal!$H19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H19)<360,1000,PRICE($BF19+360,Proposal!$H19,$D19,$F19+AA$4,100,2,0)))" +"IF($E19=0,1000,IF(DAYS360(Summary!$B$5,$E19)<360,1000,PRICE($BF19+360,$E19,$D19,$F19+AA$4,100,2,0)))" +"IF(Proposal!$F19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F19)<360,1000,PRICE($BF19+360,Proposal!$F19,$D19,$F19+AE$4,Proposal!$G19,2,0)))" +"IF(Proposal!$H19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H19)<360,1000,PRICE($BF19+360,Proposal!$H19,$D19,$F19+AE$4,100,2,0)))" +"IF($E19=0,1000,IF(DAYS360(Summary!$B$5,$E19)<360,1000,PRICE($BF19+360,$E19,$D19,$F19+AE$4,100,2,0)))" +"IF(Proposal!$F19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F19)<360,1000,PRICE($BF19+360,Proposal!$F19,$D19,$F19+AI$4,Proposal!$G19,2,0)))" +"IF(Proposal!$H19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H19)<360,1000,PRICE($BF19+360,Proposal!$H19,$D19,$F19+AI$4,100,2,0)))" +"IF($E19=0,1000,IF(DAYS360(Summary!$B$5,$E19)<360,1000,PRICE($BF19+360,$E19,$D19,$F19+AI$4,100,2,0)))" +"IF(Proposal!$F19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F19)<360,1000,PRICE($BF19+360,Proposal!$F19,$D19,$F19+AM$4,Proposal!$G19,2,0)))" +"IF(Proposal!$H19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H19)<360,1000,PRICE($BF19+360,Proposal!$H19,$D19,$F19+AM$4,100,2,0)))" +"IF($E19=0,1000,IF(DAYS360(Summary!$B$5,$E19)<360,1000,PRICE($BF19+360,$E19,$D19,$F19+AM$4,100,2,0)))" +"IF(Proposal!$F20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F20)<360,1000,PRICE($BF20+360,Proposal!$F20,$D20,$F20,Proposal!$G20,2,0)))" +"IF(Proposal!$H20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H20)<360,1000,PRICE($BF20+360,Proposal!$H20,$D20,$F20,100,2,0)))" +"IF($E20=0,1000,IF(DAYS360(Summary!$B$5,$E20)<360,1000,PRICE($BF20+360,$E20,$D20,$F20,100,2,0)))" +"IF(Proposal!$F20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F20)<360,1000,PRICE($BF20+360,Proposal!$F20,$D20,$F20+AA$4,Proposal!$G20,2,0)))" +"IF(Proposal!$H20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H20)<360,1000,PRICE($BF20+360,Proposal!$H20,$D20,$F20+AA$4,100,2,0)))" +"IF($E20=0,1000,IF(DAYS360(Summary!$B$5,$E20)<360,1000,PRICE($BF20+360,$E20,$D20,$F20+AA$4,100,2,0)))" +"IF(Proposal!$F20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F20)<360,1000,PRICE($BF20+360,Proposal!$F20,$D20,$F20+AE$4,Proposal!$G20,2,0)))" +"IF(Proposal!$H20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H20)<360,1000,PRICE($BF20+360,Proposal!$H20,$D20,$F20+AE$4,100,2,0)))" +"IF($E20=0,1000,IF(DAYS360(Summary!$B$5,$E20)<360,1000,PRICE($BF20+360,$E20,$D20,$F20+AE$4,100,2,0)))" +"IF(Proposal!$F20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F20)<360,1000,PRICE($BF20+360,Proposal!$F20,$D20,$F20+AI$4,Proposal!$G20,2,0)))" +"IF(Proposal!$H20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H20)<360,1000,PRICE($BF20+360,Proposal!$H20,$D20,$F20+AI$4,100,2,0)))" +"IF($E20=0,1000,IF(DAYS360(Summary!$B$5,$E20)<360,1000,PRICE($BF20+360,$E20,$D20,$F20+AI$4,100,2,0)))" +"IF(Proposal!$F20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F20)<360,1000,PRICE($BF20+360,Proposal!$F20,$D20,$F20+AM$4,Proposal!$G20,2,0)))" +"IF(Proposal!$H20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H20)<360,1000,PRICE($BF20+360,Proposal!$H20,$D20,$F20+AM$4,100,2,0)))" +"IF($E20=0,1000,IF(DAYS360(Summary!$B$5,$E20)<360,1000,PRICE($BF20+360,$E20,$D20,$F20+AM$4,100,2,0)))" +"IF(Proposal!$F21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F21)<360,1000,PRICE($BF21+360,Proposal!$F21,$D21,$F21,Proposal!$G21,2,0)))" +"IF(Proposal!$H21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H21)<360,1000,PRICE($BF21+360,Proposal!$H21,$D21,$F21,100,2,0)))" +"IF($E21=0,1000,IF(DAYS360(Summary!$B$5,$E21)<360,1000,PRICE($BF21+360,$E21,$D21,$F21,100,2,0)))" +"IF(Proposal!$F21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F21)<360,1000,PRICE($BF21+360,Proposal!$F21,$D21,$F21+AA$4,Proposal!$G21,2,0)))" +"IF(Proposal!$H21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H21)<360,1000,PRICE($BF21+360,Proposal!$H21,$D21,$F21+AA$4,100,2,0)))" +"IF($E21=0,1000,IF(DAYS360(Summary!$B$5,$E21)<360,1000,PRICE($BF21+360,$E21,$D21,$F21+AA$4,100,2,0)))" +"IF(Proposal!$F21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F21)<360,1000,PRICE($BF21+360,Proposal!$F21,$D21,$F21+AE$4,Proposal!$G21,2,0)))" +"IF(Proposal!$H21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H21)<360,1000,PRICE($BF21+360,Proposal!$H21,$D21,$F21+AE$4,100,2,0)))" +"IF($E21=0,1000,IF(DAYS360(Summary!$B$5,$E21)<360,1000,PRICE($BF21+360,$E21,$D21,$F21+AE$4,100,2,0)))" +"IF(Proposal!$F21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F21)<360,1000,PRICE($BF21+360,Proposal!$F21,$D21,$F21+AI$4,Proposal!$G21,2,0)))" +"IF(Proposal!$H21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H21)<360,1000,PRICE($BF21+360,Proposal!$H21,$D21,$F21+AI$4,100,2,0)))" +"IF($E21=0,1000,IF(DAYS360(Summary!$B$5,$E21)<360,1000,PRICE($BF21+360,$E21,$D21,$F21+AI$4,100,2,0)))" +"IF(Proposal!$F21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F21)<360,1000,PRICE($BF21+360,Proposal!$F21,$D21,$F21+AM$4,Proposal!$G21,2,0)))" +"IF(Proposal!$H21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H21)<360,1000,PRICE($BF21+360,Proposal!$H21,$D21,$F21+AM$4,100,2,0)))" +"IF($E21=0,1000,IF(DAYS360(Summary!$B$5,$E21)<360,1000,PRICE($BF21+360,$E21,$D21,$F21+AM$4,100,2,0)))" +"IF(Proposal!$F22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F22)<360,1000,PRICE($BF22+360,Proposal!$F22,$D22,$F22,Proposal!$G22,2,0)))" +"IF(Proposal!$H22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H22)<360,1000,PRICE($BF22+360,Proposal!$H22,$D22,$F22,100,2,0)))" +"IF($E22=0,1000,IF(DAYS360(Summary!$B$5,$E22)<360,1000,PRICE($BF22+360,$E22,$D22,$F22,100,2,0)))" +"IF(Proposal!$F22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F22)<360,1000,PRICE($BF22+360,Proposal!$F22,$D22,$F22+AA$4,Proposal!$G22,2,0)))" +"IF(Proposal!$H22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H22)<360,1000,PRICE($BF22+360,Proposal!$H22,$D22,$F22+AA$4,100,2,0)))" +"IF($E22=0,1000,IF(DAYS360(Summary!$B$5,$E22)<360,1000,PRICE($BF22+360,$E22,$D22,$F22+AA$4,100,2,0)))" +"IF(Proposal!$F22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F22)<360,1000,PRICE($BF22+360,Proposal!$F22,$D22,$F22+AE$4,Proposal!$G22,2,0)))" +"IF(Proposal!$H22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H22)<360,1000,PRICE($BF22+360,Proposal!$H22,$D22,$F22+AE$4,100,2,0)))" +"IF($E22=0,1000,IF(DAYS360(Summary!$B$5,$E22)<360,1000,PRICE($BF22+360,$E22,$D22,$F22+AE$4,100,2,0)))" +"IF(Proposal!$F22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F22)<360,1000,PRICE($BF22+360,Proposal!$F22,$D22,$F22+AI$4,Proposal!$G22,2,0)))" +"IF(Proposal!$H22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H22)<360,1000,PRICE($BF22+360,Proposal!$H22,$D22,$F22+AI$4,100,2,0)))" +"IF($E22=0,1000,IF(DAYS360(Summary!$B$5,$E22)<360,1000,PRICE($BF22+360,$E22,$D22,$F22+AI$4,100,2,0)))" +"IF(Proposal!$F22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F22)<360,1000,PRICE($BF22+360,Proposal!$F22,$D22,$F22+AM$4,Proposal!$G22,2,0)))" +"IF(Proposal!$H22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H22)<360,1000,PRICE($BF22+360,Proposal!$H22,$D22,$F22+AM$4,100,2,0)))" +"IF($E22=0,1000,IF(DAYS360(Summary!$B$5,$E22)<360,1000,PRICE($BF22+360,$E22,$D22,$F22+AM$4,100,2,0)))" +"IF(Proposal!$F23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F23)<360,1000,PRICE($BF23+360,Proposal!$F23,$D23,$F23,Proposal!$G23,2,0)))" +"IF(Proposal!$H23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H23)<360,1000,PRICE($BF23+360,Proposal!$H23,$D23,$F23,100,2,0)))" +"IF($E23=0,1000,IF(DAYS360(Summary!$B$5,$E23)<360,1000,PRICE($BF23+360,$E23,$D23,$F23,100,2,0)))" +"IF(Proposal!$F23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F23)<360,1000,PRICE($BF23+360,Proposal!$F23,$D23,$F23+AA$4,Proposal!$G23,2,0)))" +"IF(Proposal!$H23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H23)<360,1000,PRICE($BF23+360,Proposal!$H23,$D23,$F23+AA$4,100,2,0)))" +"IF($E23=0,1000,IF(DAYS360(Summary!$B$5,$E23)<360,1000,PRICE($BF23+360,$E23,$D23,$F23+AA$4,100,2,0)))" +"IF(Proposal!$F23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F23)<360,1000,PRICE($BF23+360,Proposal!$F23,$D23,$F23+AE$4,Proposal!$G23,2,0)))" +"IF(Proposal!$H23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H23)<360,1000,PRICE($BF23+360,Proposal!$H23,$D23,$F23+AE$4,100,2,0)))" +"IF($E23=0,1000,IF(DAYS360(Summary!$B$5,$E23)<360,1000,PRICE($BF23+360,$E23,$D23,$F23+AE$4,100,2,0)))" +"IF(Proposal!$F23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F23)<360,1000,PRICE($BF23+360,Proposal!$F23,$D23,$F23+AI$4,Proposal!$G23,2,0)))" +"IF(Proposal!$H23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H23)<360,1000,PRICE($BF23+360,Proposal!$H23,$D23,$F23+AI$4,100,2,0)))" +"IF($E23=0,1000,IF(DAYS360(Summary!$B$5,$E23)<360,1000,PRICE($BF23+360,$E23,$D23,$F23+AI$4,100,2,0)))" +"IF(Proposal!$F23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F23)<360,1000,PRICE($BF23+360,Proposal!$F23,$D23,$F23+AM$4,Proposal!$G23,2,0)))" +"IF(Proposal!$H23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H23)<360,1000,PRICE($BF23+360,Proposal!$H23,$D23,$F23+AM$4,100,2,0)))" +"IF($E23=0,1000,IF(DAYS360(Summary!$B$5,$E23)<360,1000,PRICE($BF23+360,$E23,$D23,$F23+AM$4,100,2,0)))" +"IF(Proposal!$F24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F24)<360,1000,PRICE($BF24+360,Proposal!$F24,$D24,$F24,Proposal!$G24,2,0)))" +"IF(Proposal!$H24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H24)<360,1000,PRICE($BF24+360,Proposal!$H24,$D24,$F24,100,2,0)))" +"IF($E24=0,1000,IF(DAYS360(Summary!$B$5,$E24)<360,1000,PRICE($BF24+360,$E24,$D24,$F24,100,2,0)))" +"IF(Proposal!$F24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F24)<360,1000,PRICE($BF24+360,Proposal!$F24,$D24,$F24+AA$4,Proposal!$G24,2,0)))" +"IF(Proposal!$H24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H24)<360,1000,PRICE($BF24+360,Proposal!$H24,$D24,$F24+AA$4,100,2,0)))" +"IF($E24=0,1000,IF(DAYS360(Summary!$B$5,$E24)<360,1000,PRICE($BF24+360,$E24,$D24,$F24+AA$4,100,2,0)))" +"IF(Proposal!$F24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F24)<360,1000,PRICE($BF24+360,Proposal!$F24,$D24,$F24+AE$4,Proposal!$G24,2,0)))" +"IF(Proposal!$H24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H24)<360,1000,PRICE($BF24+360,Proposal!$H24,$D24,$F24+AE$4,100,2,0)))" +"IF($E24=0,1000,IF(DAYS360(Summary!$B$5,$E24)<360,1000,PRICE($BF24+360,$E24,$D24,$F24+AE$4,100,2,0)))" +"IF(Proposal!$F24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F24)<360,1000,PRICE($BF24+360,Proposal!$F24,$D24,$F24+AI$4,Proposal!$G24,2,0)))" +"IF(Proposal!$H24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H24)<360,1000,PRICE($BF24+360,Proposal!$H24,$D24,$F24+AI$4,100,2,0)))" +"IF($E24=0,1000,IF(DAYS360(Summary!$B$5,$E24)<360,1000,PRICE($BF24+360,$E24,$D24,$F24+AI$4,100,2,0)))" +"IF(Proposal!$F24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F24)<360,1000,PRICE($BF24+360,Proposal!$F24,$D24,$F24+AM$4,Proposal!$G24,2,0)))" +"IF(Proposal!$H24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H24)<360,1000,PRICE($BF24+360,Proposal!$H24,$D24,$F24+AM$4,100,2,0)))" +"IF($E24=0,1000,IF(DAYS360(Summary!$B$5,$E24)<360,1000,PRICE($BF24+360,$E24,$D24,$F24+AM$4,100,2,0)))" +"IF(Proposal!$F25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F25)<360,1000,PRICE($BF25+360,Proposal!$F25,$D25,$F25,Proposal!$G25,2,0)))" +"IF(Proposal!$H25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H25)<360,1000,PRICE($BF25+360,Proposal!$H25,$D25,$F25,100,2,0)))" +"IF($E25=0,1000,IF(DAYS360(Summary!$B$5,$E25)<360,1000,PRICE($BF25+360,$E25,$D25,$F25,100,2,0)))" +"IF(Proposal!$F25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F25)<360,1000,PRICE($BF25+360,Proposal!$F25,$D25,$F25+AA$4,Proposal!$G25,2,0)))" +"IF(Proposal!$H25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H25)<360,1000,PRICE($BF25+360,Proposal!$H25,$D25,$F25+AA$4,100,2,0)))" +"IF($E25=0,1000,IF(DAYS360(Summary!$B$5,$E25)<360,1000,PRICE($BF25+360,$E25,$D25,$F25+AA$4,100,2,0)))" +"IF(Proposal!$F25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F25)<360,1000,PRICE($BF25+360,Proposal!$F25,$D25,$F25+AE$4,Proposal!$G25,2,0)))" +"IF(Proposal!$H25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H25)<360,1000,PRICE($BF25+360,Proposal!$H25,$D25,$F25+AE$4,100,2,0)))" +"IF($E25=0,1000,IF(DAYS360(Summary!$B$5,$E25)<360,1000,PRICE($BF25+360,$E25,$D25,$F25+AE$4,100,2,0)))" +"IF(Proposal!$F25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F25)<360,1000,PRICE($BF25+360,Proposal!$F25,$D25,$F25+AI$4,Proposal!$G25,2,0)))" +"IF(Proposal!$H25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H25)<360,1000,PRICE($BF25+360,Proposal!$H25,$D25,$F25+AI$4,100,2,0)))" +"IF($E25=0,1000,IF(DAYS360(Summary!$B$5,$E25)<360,1000,PRICE($BF25+360,$E25,$D25,$F25+AI$4,100,2,0)))" +"IF(Proposal!$F25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F25)<360,1000,PRICE($BF25+360,Proposal!$F25,$D25,$F25+AM$4,Proposal!$G25,2,0)))" +"IF(Proposal!$H25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H25)<360,1000,PRICE($BF25+360,Proposal!$H25,$D25,$F25+AM$4,100,2,0)))" +"IF($E25=0,1000,IF(DAYS360(Summary!$B$5,$E25)<360,1000,PRICE($BF25+360,$E25,$D25,$F25+AM$4,100,2,0)))" +"IF(Proposal!$F26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F26)<360,1000,PRICE($BF26+360,Proposal!$F26,$D26,$F26,Proposal!$G26,2,0)))" +"IF(Proposal!$H26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H26)<360,1000,PRICE($BF26+360,Proposal!$H26,$D26,$F26,100,2,0)))" +"IF($E26=0,1000,IF(DAYS360(Summary!$B$5,$E26)<360,1000,PRICE($BF26+360,$E26,$D26,$F26,100,2,0)))" +"IF(Proposal!$F26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F26)<360,1000,PRICE($BF26+360,Proposal!$F26,$D26,$F26+AA$4,Proposal!$G26,2,0)))" +"IF(Proposal!$H26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H26)<360,1000,PRICE($BF26+360,Proposal!$H26,$D26,$F26+AA$4,100,2,0)))" +"IF($E26=0,1000,IF(DAYS360(Summary!$B$5,$E26)<360,1000,PRICE($BF26+360,$E26,$D26,$F26+AA$4,100,2,0)))" +"IF(Proposal!$F26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F26)<360,1000,PRICE($BF26+360,Proposal!$F26,$D26,$F26+AE$4,Proposal!$G26,2,0)))" +"IF(Proposal!$H26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H26)<360,1000,PRICE($BF26+360,Proposal!$H26,$D26,$F26+AE$4,100,2,0)))" +"IF($E26=0,1000,IF(DAYS360(Summary!$B$5,$E26)<360,1000,PRICE($BF26+360,$E26,$D26,$F26+AE$4,100,2,0)))" +"IF(Proposal!$F26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F26)<360,1000,PRICE($BF26+360,Proposal!$F26,$D26,$F26+AI$4,Proposal!$G26,2,0)))" +"IF(Proposal!$H26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H26)<360,1000,PRICE($BF26+360,Proposal!$H26,$D26,$F26+AI$4,100,2,0)))" +"IF($E26=0,1000,IF(DAYS360(Summary!$B$5,$E26)<360,1000,PRICE($BF26+360,$E26,$D26,$F26+AI$4,100,2,0)))" +"IF(Proposal!$F26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F26)<360,1000,PRICE($BF26+360,Proposal!$F26,$D26,$F26+AM$4,Proposal!$G26,2,0)))" +"IF(Proposal!$H26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H26)<360,1000,PRICE($BF26+360,Proposal!$H26,$D26,$F26+AM$4,100,2,0)))" +"IF($E26=0,1000,IF(DAYS360(Summary!$B$5,$E26)<360,1000,PRICE($BF26+360,$E26,$D26,$F26+AM$4,100,2,0)))" +"IF(Proposal!$F27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F27)<360,1000,PRICE($BF27+360,Proposal!$F27,$D27,$F27,Proposal!$G27,2,0)))" +"IF(Proposal!$H27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H27)<360,1000,PRICE($BF27+360,Proposal!$H27,$D27,$F27,100,2,0)))" +"IF($E27=0,1000,IF(DAYS360(Summary!$B$5,$E27)<360,1000,PRICE($BF27+360,$E27,$D27,$F27,100,2,0)))" +"IF(Proposal!$F27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F27)<360,1000,PRICE($BF27+360,Proposal!$F27,$D27,$F27+AA$4,Proposal!$G27,2,0)))" +"IF(Proposal!$H27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H27)<360,1000,PRICE($BF27+360,Proposal!$H27,$D27,$F27+AA$4,100,2,0)))" +"IF($E27=0,1000,IF(DAYS360(Summary!$B$5,$E27)<360,1000,PRICE($BF27+360,$E27,$D27,$F27+AA$4,100,2,0)))" +"IF(Proposal!$F27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F27)<360,1000,PRICE($BF27+360,Proposal!$F27,$D27,$F27+AE$4,Proposal!$G27,2,0)))" +"IF(Proposal!$H27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H27)<360,1000,PRICE($BF27+360,Proposal!$H27,$D27,$F27+AE$4,100,2,0)))" +"IF($E27=0,1000,IF(DAYS360(Summary!$B$5,$E27)<360,1000,PRICE($BF27+360,$E27,$D27,$F27+AE$4,100,2,0)))" +"IF(Proposal!$F27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F27)<360,1000,PRICE($BF27+360,Proposal!$F27,$D27,$F27+AI$4,Proposal!$G27,2,0)))" +"IF(Proposal!$H27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H27)<360,1000,PRICE($BF27+360,Proposal!$H27,$D27,$F27+AI$4,100,2,0)))" +"IF($E27=0,1000,IF(DAYS360(Summary!$B$5,$E27)<360,1000,PRICE($BF27+360,$E27,$D27,$F27+AI$4,100,2,0)))" +"IF(Proposal!$F27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F27)<360,1000,PRICE($BF27+360,Proposal!$F27,$D27,$F27+AM$4,Proposal!$G27,2,0)))" +"IF(Proposal!$H27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H27)<360,1000,PRICE($BF27+360,Proposal!$H27,$D27,$F27+AM$4,100,2,0)))" +"IF($E27=0,1000,IF(DAYS360(Summary!$B$5,$E27)<360,1000,PRICE($BF27+360,$E27,$D27,$F27+AM$4,100,2,0)))" +"IF(Proposal!$F28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F28)<360,1000,PRICE($BF28+360,Proposal!$F28,$D28,$F28,Proposal!$G28,2,0)))" +"IF(Proposal!$H28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H28)<360,1000,PRICE($BF28+360,Proposal!$H28,$D28,$F28,100,2,0)))" +"IF($E28=0,1000,IF(DAYS360(Summary!$B$5,$E28)<360,1000,PRICE($BF28+360,$E28,$D28,$F28,100,2,0)))" +"IF(Proposal!$F28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F28)<360,1000,PRICE($BF28+360,Proposal!$F28,$D28,$F28+AA$4,Proposal!$G28,2,0)))" +"IF(Proposal!$H28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H28)<360,1000,PRICE($BF28+360,Proposal!$H28,$D28,$F28+AA$4,100,2,0)))" +"IF($E28=0,1000,IF(DAYS360(Summary!$B$5,$E28)<360,1000,PRICE($BF28+360,$E28,$D28,$F28+AA$4,100,2,0)))" +"IF(Proposal!$F28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F28)<360,1000,PRICE($BF28+360,Proposal!$F28,$D28,$F28+AE$4,Proposal!$G28,2,0)))" +"IF(Proposal!$H28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H28)<360,1000,PRICE($BF28+360,Proposal!$H28,$D28,$F28+AE$4,100,2,0)))" +"IF($E28=0,1000,IF(DAYS360(Summary!$B$5,$E28)<360,1000,PRICE($BF28+360,$E28,$D28,$F28+AE$4,100,2,0)))" +"IF(Proposal!$F28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F28)<360,1000,PRICE($BF28+360,Proposal!$F28,$D28,$F28+AI$4,Proposal!$G28,2,0)))" +"IF(Proposal!$H28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H28)<360,1000,PRICE($BF28+360,Proposal!$H28,$D28,$F28+AI$4,100,2,0)))" +"IF($E28=0,1000,IF(DAYS360(Summary!$B$5,$E28)<360,1000,PRICE($BF28+360,$E28,$D28,$F28+AI$4,100,2,0)))" +"IF(Proposal!$F28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F28)<360,1000,PRICE($BF28+360,Proposal!$F28,$D28,$F28+AM$4,Proposal!$G28,2,0)))" +"IF(Proposal!$H28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H28)<360,1000,PRICE($BF28+360,Proposal!$H28,$D28,$F28+AM$4,100,2,0)))" +"IF($E28=0,1000,IF(DAYS360(Summary!$B$5,$E28)<360,1000,PRICE($BF28+360,$E28,$D28,$F28+AM$4,100,2,0)))" +"SUM(AS7:AS28)" +"INT(SUM(AU7:AU28))" +"SUM(A7:A29)" +"AT29" +"AZ29" +"AY29" +"Enter!C27" +"Proposal!A5" +"Enter!E27" +"NOW()" +"Summary!A11" +"Maturity!B3" +"Maturity!G3" +"B3*C3" +"F3/12" +"K3*$L$2" +"A3+1" +"B3+D3-E3-F3" +"C3" +"+F3*(1+G$11)" +"+M3" +"G3*12/(1-E2)" +"C3/0.65" +"+F27*(1+G$11)*0.65" +"+$D$2*B3" +"SUM(B3:B25)" +"B27*12" +"AVERAGE(D6:E6)" +"AVERAGE(C11:E11)" +"AVERAGE(C13:D13)" +"M3*A3" +"SUM(A3:A24)" +"SUM(AE3:AE24)" +"Enter!E27" +"NOW()" +"SUM(Proposal!A7:A28)*1000" +"Proposal!AY29" +"Proposal!V29" +"Proposal!AM29" +"Proposal!AW29" +"SUM(B15:B16)" +"Proposal!AC29" +"Volatility!H30" +"Volatility!AW$29" +"Volatility!AV$29" +"Proposal!AJ29" +"Enter!C27" +"Enter!A3" +"Enter!D3" +"IF(J7=100,0,IF(BG7=BC7,0,BG7))" +"IF(A7=0,0,IF(R7=TRUE,0,BC7))" +"IF(AG7=0,0,AH7)" +"IF(A7=0,0,IF(K7=0,L7*Enter!G$27,K7*Enter!G$27))" +"IF(I7>0,TRUE,FALSE)" +"IF(R7=TRUE,F7,E7)" +"IF(R7=TRUE,G7*A7*10,100*A7)" +"(A7*D7)*1000" +"Volatility!AS7/Volatility!AS$29" +"S7" +"DAYS360(Enter!C3,Z7)" +"IF(A7=0,0,AA7)" +"X7*AB7" +"IF(A7=0,0,AF7)" +"BG7" +"AE7*X7" +"IF(A7=0,0,D7)" +"D7/(J7/100)" +"A7*J7" +"(J7*10)*A7" +"((D7/360)*180)*1000" +"DAYS360(Enter!C3,E7)/180" +"AQ7-INT(AQ7)" +"IF(AR7=0,0,AP7-(AP7)*AR7)" +"IF(DAYS360(Enter!B3,Enter!C3)<180,0,AS7*A7)" +"IF((DAYS360(Enter!B3,Enter!C3))<180,(DAYS360(Enter!B3,Enter!C3))/180*AP7*A7,0)" +"X7*D7" +"IF(A7=0,0,IF(J7=100,D7,YIELD(Enter!C3,E7,D7,J7,100,2,0)))" +"IF(A7=0,100,IF(F7=0,100,YIELD(Enter!C3,F7,D7,J7,G7,2,0)))" +"IF(A7=0,1000,IF(H7=0,1000,YIELD(Enter!C3,H7,D7,J7,100,2,0)))" +"IF(R7=TRUE,BD7,MIN(BC7:BE7))" +"IF(R7=TRUE,F7,IF(J7=100,E7,IF(MIN(BC7:BE7)=BC7,E7,IF(MIN(BC7:BE7)=BD7,F7,H7))))" +"DAYS360(Enter!C4,Z8)" +"DAYS360(Enter!C4,E8)/180" +"IF(DAYS360(Enter!B4,Enter!C4)<180,0,AS8*A8)" +"IF((DAYS360(Enter!B4,Enter!C4))<180,(DAYS360(Enter!B4,Enter!C4))/180*AP8*A8,0)" +"DAYS360(Enter!C5,Z9)" +"DAYS360(Enter!C5,E9)/180" +"IF(DAYS360(Enter!B5,Enter!C5)<180,0,AS9*A9)" +"IF((DAYS360(Enter!B5,Enter!C5))<180,(DAYS360(Enter!B5,Enter!C5))/180*AP9*A9,0)" +"DAYS360(Enter!C6,Z10)" +"DAYS360(Enter!C6,E10)/180" +"IF(DAYS360(Enter!B6,Enter!C6)<180,0,AS10*A10)" +"IF((DAYS360(Enter!B6,Enter!C6))<180,(DAYS360(Enter!B6,Enter!C6))/180*AP10*A10,0)" +"DAYS360(Enter!C7,Z11)" +"DAYS360(Enter!C7,E11)/180" +"IF(DAYS360(Enter!B7,Enter!C7)<180,0,AS11*A11)" +"IF((DAYS360(Enter!B7,Enter!C7))<180,(DAYS360(Enter!B7,Enter!C7))/180*AP11*A11,0)" +"DAYS360(Enter!C8,Z12)" +"DAYS360(Enter!C8,E12)/180" +"IF(DAYS360(Enter!B8,Enter!C8)<180,0,AS12*A12)" +"IF((DAYS360(Enter!B8,Enter!C8))<180,(DAYS360(Enter!B8,Enter!C8))/180*AP12*A12,0)" +"DAYS360(Enter!C9,Z13)" +"DAYS360(Enter!C9,E13)/180" +"IF(DAYS360(Enter!B9,Enter!C9)<180,0,AS13*A13)" +"IF((DAYS360(Enter!B9,Enter!C9))<180,(DAYS360(Enter!B9,Enter!C9))/180*AP13*A13,0)" +"DAYS360(Enter!C10,Z14)" +"DAYS360(Enter!C10,E14)/180" +"IF(DAYS360(Enter!B10,Enter!C10)<180,0,AS14*A14)" +"IF((DAYS360(Enter!B10,Enter!C10))<180,(DAYS360(Enter!B10,Enter!C10))/180*AP14*A14,0)" +"DAYS360(Enter!C11,Z15)" +"DAYS360(Enter!C11,E15)/180" +"IF(DAYS360(Enter!B11,Enter!C11)<180,0,AS15*A15)" +"IF((DAYS360(Enter!B11,Enter!C11))<180,(DAYS360(Enter!B11,Enter!C11))/180*AP15*A15,0)" +"DAYS360(Enter!C12,Z16)" +"DAYS360(Enter!C12,E16)/180" +"IF(DAYS360(Enter!B12,Enter!C12)<180,0,AS16*A16)" +"IF((DAYS360(Enter!B12,Enter!C12))<180,(DAYS360(Enter!B12,Enter!C12))/180*AP16*A16,0)" +"DAYS360(Enter!C13,Z17)" +"DAYS360(Enter!C13,E17)/180" +"IF(DAYS360(Enter!B13,Enter!C13)<180,0,AS17*A17)" +"IF((DAYS360(Enter!B13,Enter!C13))<180,(DAYS360(Enter!B13,Enter!C13))/180*AP17*A17,0)" +"DAYS360(Enter!C14,Z18)" +"DAYS360(Enter!C14,E18)/180" +"IF(DAYS360(Enter!B14,Enter!C14)<180,0,AS18*A18)" +"IF((DAYS360(Enter!B14,Enter!C14))<180,(DAYS360(Enter!B14,Enter!C14))/180*AP18*A18,0)" +"DAYS360(Enter!C15,Z19)" +"DAYS360(Enter!C15,E19)/180" +"IF(DAYS360(Enter!B15,Enter!C15)<180,0,AS19*A19)" +"IF((DAYS360(Enter!B15,Enter!C15))<180,(DAYS360(Enter!B15,Enter!C15))/180*AP19*A19,0)" +"DAYS360(Enter!C16,Z20)" +"DAYS360(Enter!C16,E20)/180" +"IF(DAYS360(Enter!B16,Enter!C16)<180,0,AS20*A20)" +"IF((DAYS360(Enter!B16,Enter!C16))<180,(DAYS360(Enter!B16,Enter!C16))/180*AP20*A20,0)" +"DAYS360(Enter!C17,Z21)" +"DAYS360(Enter!C17,E21)/180" +"IF(DAYS360(Enter!B17,Enter!C17)<180,0,AS21*A21)" +"IF((DAYS360(Enter!B17,Enter!C17))<180,(DAYS360(Enter!B17,Enter!C17))/180*AP21*A21,0)" +"DAYS360(Enter!C18,Z22)" +"DAYS360(Enter!C18,E22)/180" +"IF(DAYS360(Enter!B18,Enter!C18)<180,0,AS22*A22)" +"IF((DAYS360(Enter!B18,Enter!C18))<180,(DAYS360(Enter!B18,Enter!C18))/180*AP22*A22,0)" +"DAYS360(Enter!C19,Z23)" +"DAYS360(Enter!C19,E23)/180" +"IF(DAYS360(Enter!B19,Enter!C19)<180,0,AS23*A23)" +"IF((DAYS360(Enter!B19,Enter!C19))<180,(DAYS360(Enter!B19,Enter!C19))/180*AP23*A23,0)" +"DAYS360(Enter!C20,Z24)" +"DAYS360(Enter!C20,E24)/180" +"IF(DAYS360(Enter!B20,Enter!C20)<180,0,AS24*A24)" +"IF((DAYS360(Enter!B20,Enter!C20))<180,(DAYS360(Enter!B20,Enter!C20))/180*AP24*A24,0)" +"DAYS360(Enter!C21,Z25)" +"DAYS360(Enter!C21,E25)/180" +"IF(DAYS360(Enter!B21,Enter!C21)<180,0,AS25*A25)" +"IF((DAYS360(Enter!B21,Enter!C21))<180,(DAYS360(Enter!B21,Enter!C21))/180*AP25*A25,0)" +"DAYS360(Enter!C22,Z26)" +"DAYS360(Enter!C22,E26)/180" +"IF(DAYS360(Enter!B22,Enter!C22)<180,0,AS26*A26)" +"IF((DAYS360(Enter!B22,Enter!C22))<180,(DAYS360(Enter!B22,Enter!C22))/180*AP26*A26,0)" +"DAYS360(Enter!C23,Z27)" +"DAYS360(Enter!C23,E27)/180" +"IF(DAYS360(Enter!B23,Enter!C23)<180,0,AS27*A27)" +"IF((DAYS360(Enter!B23,Enter!C23))<180,(DAYS360(Enter!B23,Enter!C23))/180*AP27*A27,0)" +"DAYS360(Enter!C24,Z28)" +"DAYS360(Enter!C24,E28)/180" +"IF(DAYS360(Enter!B24,Enter!C24)<180,0,AS28*A28)" +"IF((DAYS360(Enter!B24,Enter!C24))<180,(DAYS360(Enter!B24,Enter!C24))/180*AP28*A28,0)" +"SUM(A7:A28)" +"SUM(AC7:AC28)/360" +"AI29/$A$29" +"SUM(AT29:AV29)" +"Proposal!A7" +"Proposal!C7" +"IF(Proposal!R7=TRUE,Proposal!F7,Proposal!E7)" +"IF(E$4=MONTH($D6),$A6*1000*$C6*0.5,0)+(IF(E$4+6=MONTH($D6),$A6*1000*$C6*0.5,0))" +"IF(K$4=MONTH($D6),$A6*1000*$C6*0.5,0)+(IF(K$4-6=MONTH($D6),$A6*1000*$C6*0.5,0))" +"SUM(E6:P6)" +"YEAR(D6)" +"Income!E$28" +"Income!F$28" +"Income!G$28" +"Income!H$28" +"Income!I$28" +"Income!J$28" +"Income!K$28" +"Income!L$28" +"Income!M$28" +"Income!N$28" +"Income!O$28" +"Income!P$28" +"SUM(A6:A27)" +"E28/$Q$28" +"YEAR(D6)" +"A6/A$28" +"#REF!/A$28" +"YEAR(Income!D6)" +"IF(P4=1900,0,P4)" +"IF(Proposal!I7=""y"",Proposal!A7*Proposal!G7*10,Proposal!A7*1000)" +"DSUM($Q$3:$R$25,""Value"",T3:T4)/1000" +"C5/R$26" +"DSUM($Q$3:$R$25,""Value"",U9:U10)/1000" +"H5/R$26" +"DSUM($Q$3:$R$25,""Value"",T5:T6)/1000" +"DSUM($Q$3:$R$25,""Value"",U11:U12)/1000" +"DSUM($Q$3:$R$25,""Value"",T7:T8)/1000" +"DSUM($Q$3:$R$25,""Value"",U13:U14)/1000" +"DSUM($Q$3:$R$25,""Value"",T9:T10)/1000" +"DSUM($Q$3:$R$25,""Value"",U15:U16)/1000" +"DSUM($Q$3:$R$25,""Value"",T11:T12)/1000" +"DSUM($Q$3:$R$25,""Value"",U17:U18)/1000" +"DSUM($Q$3:$R$25,""Value"",T13:T14)/1000" +"DSUM($Q$3:$R$25,""Value"",U19:U20)/1000" +"DSUM($Q$3:$R$25,""Value"",T15:T16)/1000" +"DSUM($Q$3:$R$25,""Value"",U21:U22)/1000" +"DSUM($Q$3:$R$25,""Value"",T17:T18)/1000" +"DSUM($Q$3:$R$25,""Value"",U23:U24)/1000" +"DSUM($Q$3:$R$25,""Value"",T19:T20)/1000" +"DSUM($Q$3:$R$25,""Value"",U25:U26)/1000" +"DSUM($Q$3:$R$25,""Value"",T21:T22)/1000" +"DSUM($Q$3:$R$25,""Value"",V3:V4)/1000" +"DSUM($Q$3:$R$25,""Value"",T23:T24)/1000" +"DSUM($Q$3:$R$25,""Value"",V5:V6)/1000" +"DSUM($Q$3:$R$25,""Value"",T25:T26)/1000" +"DSUM($Q$3:$R$25,""Value"",V7:V8)/1000" +"DSUM($Q$3:$R$25,""Value"",U3:U4)/1000" +"DSUM($Q$3:$R$25,""Value"",V9:V10)/1000" +"DSUM($Q$3:$R$25,""Value"",U5:U6)/1000" +"DSUM($Q$3:$R$25,""Value"",V11:V12)/1000" +"DSUM($Q$3:$R$25,""Value"",U7:U8)/1000" +"DSUM($Q$3:$R$25,""Value"",V13:V27)/1000" +"SUM(R4:R25)/1000" +"Proposal!A7" +"Income!D6" +"Proposal!BG7" +"Proposal!J7" +"IF($T7=TRUE,0,S7)" +"IF($T7=TRUE,0,AD7)" +"IF($T7=TRUE,0,AH7)" +"IF($T7=TRUE,0,Z7)" +"IF($T7=TRUE,0,AL7)" +"IF($T7=TRUE,0,AP7)" +"MDURATION(BF7,Proposal!BH7,D7,F7,2,0)" +"ISERR(S7)" +"D7*A7*1000" +"IF(Proposal!$F7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F7)<360,1000,PRICE($BF7+360,Proposal!$F7,$D7,$F7,Proposal!$G7,2,0)))" +"IF(Proposal!$H7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H7)<360,1000,PRICE($BF7+360,Proposal!$H7,$D7,$F7,100,2,0)))" +"IF($E7=0,1000,IF(DAYS360(Summary!$B$5,$E7)<360,1000,PRICE($BF7+360,$E7,$D7,$F7,100,2,0)))" +"IF(MIN(W7:Y7)=1000,0,(MIN(W7:Y7)*$A7*10+$U7)/($G7*$A7*10)-1)" +"IF(Proposal!$F7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F7)<360,1000,PRICE($BF7+360,Proposal!$F7,$D7,$F7+AA$4,Proposal!$G7,2,0)))" +"IF(Proposal!$H7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H7)<360,1000,PRICE($BF7+360,Proposal!$H7,$D7,$F7+AA$4,100,2,0)))" +"IF($E7=0,1000,IF(DAYS360(Summary!$B$5,$E7)<360,1000,PRICE($BF7+360,$E7,$D7,$F7+AA$4,100,2,0)))" +"IF(Proposal!$F7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F7)<360,1000,PRICE($BF7+360,Proposal!$F7,$D7,$F7+AE$4,Proposal!$G7,2,0)))" +"IF(Proposal!$H7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H7)<360,1000,PRICE($BF7+360,Proposal!$H7,$D7,$F7+AE$4,100,2,0)))" +"IF($E7=0,1000,IF(DAYS360(Summary!$B$5,$E7)<360,1000,PRICE($BF7+360,$E7,$D7,$F7+AE$4,100,2,0)))" +"IF(Proposal!$F7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F7)<360,1000,PRICE($BF7+360,Proposal!$F7,$D7,$F7+AI$4,Proposal!$G7,2,0)))" +"IF(Proposal!$H7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H7)<360,1000,PRICE($BF7+360,Proposal!$H7,$D7,$F7+AI$4,100,2,0)))" +"IF($E7=0,1000,IF(DAYS360(Summary!$B$5,$E7)<360,1000,PRICE($BF7+360,$E7,$D7,$F7+AI$4,100,2,0)))" +"IF(Proposal!$F7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F7)<360,1000,PRICE($BF7+360,Proposal!$F7,$D7,$F7+AM$4,Proposal!$G7,2,0)))" +"IF(Proposal!$H7=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H7)<360,1000,PRICE($BF7+360,Proposal!$H7,$D7,$F7+AM$4,100,2,0)))" +"IF($E7=0,1000,IF(DAYS360(Summary!$B$5,$E7)<360,1000,PRICE($BF7+360,$E7,$D7,$F7+AM$4,100,2,0)))" +"A7*G7*10" +"AS7*D7/AS$29" +"AS7*E7/AS$29" +"AS7*F7/AS$29" +"AS7*Proposal!M7/AS$29" +"AS7*H7/AS$29" +"$A7*K7/$A$30" +"$A7*I7/$A$30" +"$A7*L7/$A$30" +"Enter!B3" +"IF(Proposal!$F8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F8)<360,1000,PRICE($BF8+360,Proposal!$F8,$D8,$F8,Proposal!$G8,2,0)))" +"IF(Proposal!$H8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H8)<360,1000,PRICE($BF8+360,Proposal!$H8,$D8,$F8,100,2,0)))" +"IF($E8=0,1000,IF(DAYS360(Summary!$B$5,$E8)<360,1000,PRICE($BF8+360,$E8,$D8,$F8,100,2,0)))" +"IF(Proposal!$F8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F8)<360,1000,PRICE($BF8+360,Proposal!$F8,$D8,$F8+AA$4,Proposal!$G8,2,0)))" +"IF(Proposal!$H8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H8)<360,1000,PRICE($BF8+360,Proposal!$H8,$D8,$F8+AA$4,100,2,0)))" +"IF($E8=0,1000,IF(DAYS360(Summary!$B$5,$E8)<360,1000,PRICE($BF8+360,$E8,$D8,$F8+AA$4,100,2,0)))" +"IF(Proposal!$F8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F8)<360,1000,PRICE($BF8+360,Proposal!$F8,$D8,$F8+AE$4,Proposal!$G8,2,0)))" +"IF(Proposal!$H8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H8)<360,1000,PRICE($BF8+360,Proposal!$H8,$D8,$F8+AE$4,100,2,0)))" +"IF($E8=0,1000,IF(DAYS360(Summary!$B$5,$E8)<360,1000,PRICE($BF8+360,$E8,$D8,$F8+AE$4,100,2,0)))" +"IF(Proposal!$F8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F8)<360,1000,PRICE($BF8+360,Proposal!$F8,$D8,$F8+AI$4,Proposal!$G8,2,0)))" +"IF(Proposal!$H8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H8)<360,1000,PRICE($BF8+360,Proposal!$H8,$D8,$F8+AI$4,100,2,0)))" +"IF($E8=0,1000,IF(DAYS360(Summary!$B$5,$E8)<360,1000,PRICE($BF8+360,$E8,$D8,$F8+AI$4,100,2,0)))" +"IF(Proposal!$F8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F8)<360,1000,PRICE($BF8+360,Proposal!$F8,$D8,$F8+AM$4,Proposal!$G8,2,0)))" +"IF(Proposal!$H8=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H8)<360,1000,PRICE($BF8+360,Proposal!$H8,$D8,$F8+AM$4,100,2,0)))" +"IF($E8=0,1000,IF(DAYS360(Summary!$B$5,$E8)<360,1000,PRICE($BF8+360,$E8,$D8,$F8+AM$4,100,2,0)))" +"IF(Proposal!$F9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F9)<360,1000,PRICE($BF9+360,Proposal!$F9,$D9,$F9,Proposal!$G9,2,0)))" +"IF(Proposal!$H9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H9)<360,1000,PRICE($BF9+360,Proposal!$H9,$D9,$F9,100,2,0)))" +"IF($E9=0,1000,IF(DAYS360(Summary!$B$5,$E9)<360,1000,PRICE($BF9+360,$E9,$D9,$F9,100,2,0)))" +"IF(Proposal!$F9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F9)<360,1000,PRICE($BF9+360,Proposal!$F9,$D9,$F9+AA$4,Proposal!$G9,2,0)))" +"IF(Proposal!$H9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H9)<360,1000,PRICE($BF9+360,Proposal!$H9,$D9,$F9+AA$4,100,2,0)))" +"IF($E9=0,1000,IF(DAYS360(Summary!$B$5,$E9)<360,1000,PRICE($BF9+360,$E9,$D9,$F9+AA$4,100,2,0)))" +"IF(Proposal!$F9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F9)<360,1000,PRICE($BF9+360,Proposal!$F9,$D9,$F9+AE$4,Proposal!$G9,2,0)))" +"IF(Proposal!$H9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H9)<360,1000,PRICE($BF9+360,Proposal!$H9,$D9,$F9+AE$4,100,2,0)))" +"IF($E9=0,1000,IF(DAYS360(Summary!$B$5,$E9)<360,1000,PRICE($BF9+360,$E9,$D9,$F9+AE$4,100,2,0)))" +"IF(Proposal!$F9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F9)<360,1000,PRICE($BF9+360,Proposal!$F9,$D9,$F9+AI$4,Proposal!$G9,2,0)))" +"IF(Proposal!$H9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H9)<360,1000,PRICE($BF9+360,Proposal!$H9,$D9,$F9+AI$4,100,2,0)))" +"IF($E9=0,1000,IF(DAYS360(Summary!$B$5,$E9)<360,1000,PRICE($BF9+360,$E9,$D9,$F9+AI$4,100,2,0)))" +"IF(Proposal!$F9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F9)<360,1000,PRICE($BF9+360,Proposal!$F9,$D9,$F9+AM$4,Proposal!$G9,2,0)))" +"IF(Proposal!$H9=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H9)<360,1000,PRICE($BF9+360,Proposal!$H9,$D9,$F9+AM$4,100,2,0)))" +"IF($E9=0,1000,IF(DAYS360(Summary!$B$5,$E9)<360,1000,PRICE($BF9+360,$E9,$D9,$F9+AM$4,100,2,0)))" +"IF(Proposal!$F10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F10)<360,1000,PRICE($BF10+360,Proposal!$F10,$D10,$F10,Proposal!$G10,2,0)))" +"IF(Proposal!$H10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H10)<360,1000,PRICE($BF10+360,Proposal!$H10,$D10,$F10,100,2,0)))" +"IF($E10=0,1000,IF(DAYS360(Summary!$B$5,$E10)<360,1000,PRICE($BF10+360,$E10,$D10,$F10,100,2,0)))" +"IF(Proposal!$F10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F10)<360,1000,PRICE($BF10+360,Proposal!$F10,$D10,$F10+AA$4,Proposal!$G10,2,0)))" +"IF(Proposal!$H10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H10)<360,1000,PRICE($BF10+360,Proposal!$H10,$D10,$F10+AA$4,100,2,0)))" +"IF($E10=0,1000,IF(DAYS360(Summary!$B$5,$E10)<360,1000,PRICE($BF10+360,$E10,$D10,$F10+AA$4,100,2,0)))" +"IF(Proposal!$F10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F10)<360,1000,PRICE($BF10+360,Proposal!$F10,$D10,$F10+AE$4,Proposal!$G10,2,0)))" +"IF(Proposal!$H10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H10)<360,1000,PRICE($BF10+360,Proposal!$H10,$D10,$F10+AE$4,100,2,0)))" +"IF($E10=0,1000,IF(DAYS360(Summary!$B$5,$E10)<360,1000,PRICE($BF10+360,$E10,$D10,$F10+AE$4,100,2,0)))" +"IF(Proposal!$F10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F10)<360,1000,PRICE($BF10+360,Proposal!$F10,$D10,$F10+AI$4,Proposal!$G10,2,0)))" +"IF(Proposal!$H10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H10)<360,1000,PRICE($BF10+360,Proposal!$H10,$D10,$F10+AI$4,100,2,0)))" +"IF($E10=0,1000,IF(DAYS360(Summary!$B$5,$E10)<360,1000,PRICE($BF10+360,$E10,$D10,$F10+AI$4,100,2,0)))" +"IF(Proposal!$F10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F10)<360,1000,PRICE($BF10+360,Proposal!$F10,$D10,$F10+AM$4,Proposal!$G10,2,0)))" +"IF(Proposal!$H10=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H10)<360,1000,PRICE($BF10+360,Proposal!$H10,$D10,$F10+AM$4,100,2,0)))" +"IF($E10=0,1000,IF(DAYS360(Summary!$B$5,$E10)<360,1000,PRICE($BF10+360,$E10,$D10,$F10+AM$4,100,2,0)))" +"IF(Proposal!$F11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F11)<360,1000,PRICE($BF11+360,Proposal!$F11,$D11,$F11,Proposal!$G11,2,0)))" +"IF(Proposal!$H11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H11)<360,1000,PRICE($BF11+360,Proposal!$H11,$D11,$F11,100,2,0)))" +"IF($E11=0,1000,IF(DAYS360(Summary!$B$5,$E11)<360,1000,PRICE($BF11+360,$E11,$D11,$F11,100,2,0)))" +"IF(Proposal!$F11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F11)<360,1000,PRICE($BF11+360,Proposal!$F11,$D11,$F11+AA$4,Proposal!$G11,2,0)))" +"IF(Proposal!$H11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H11)<360,1000,PRICE($BF11+360,Proposal!$H11,$D11,$F11+AA$4,100,2,0)))" +"IF($E11=0,1000,IF(DAYS360(Summary!$B$5,$E11)<360,1000,PRICE($BF11+360,$E11,$D11,$F11+AA$4,100,2,0)))" +"IF(Proposal!$F11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F11)<360,1000,PRICE($BF11+360,Proposal!$F11,$D11,$F11+AE$4,Proposal!$G11,2,0)))" +"IF(Proposal!$H11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H11)<360,1000,PRICE($BF11+360,Proposal!$H11,$D11,$F11+AE$4,100,2,0)))" +"IF($E11=0,1000,IF(DAYS360(Summary!$B$5,$E11)<360,1000,PRICE($BF11+360,$E11,$D11,$F11+AE$4,100,2,0)))" +"IF(Proposal!$F11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F11)<360,1000,PRICE($BF11+360,Proposal!$F11,$D11,$F11+AI$4,Proposal!$G11,2,0)))" +"IF(Proposal!$H11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H11)<360,1000,PRICE($BF11+360,Proposal!$H11,$D11,$F11+AI$4,100,2,0)))" +"IF($E11=0,1000,IF(DAYS360(Summary!$B$5,$E11)<360,1000,PRICE($BF11+360,$E11,$D11,$F11+AI$4,100,2,0)))" +"IF(Proposal!$F11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F11)<360,1000,PRICE($BF11+360,Proposal!$F11,$D11,$F11+AM$4,Proposal!$G11,2,0)))" +"IF(Proposal!$H11=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H11)<360,1000,PRICE($BF11+360,Proposal!$H11,$D11,$F11+AM$4,100,2,0)))" +"IF($E11=0,1000,IF(DAYS360(Summary!$B$5,$E11)<360,1000,PRICE($BF11+360,$E11,$D11,$F11+AM$4,100,2,0)))" +"IF(Proposal!$F12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F12)<360,1000,PRICE($BF12+360,Proposal!$F12,$D12,$F12,Proposal!$G12,2,0)))" +"IF(Proposal!$H12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H12)<360,1000,PRICE($BF12+360,Proposal!$H12,$D12,$F12,100,2,0)))" +"IF($E12=0,1000,IF(DAYS360(Summary!$B$5,$E12)<360,1000,PRICE($BF12+360,$E12,$D12,$F12,100,2,0)))" +"IF(Proposal!$F12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F12)<360,1000,PRICE($BF12+360,Proposal!$F12,$D12,$F12+AA$4,Proposal!$G12,2,0)))" +"IF(Proposal!$H12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H12)<360,1000,PRICE($BF12+360,Proposal!$H12,$D12,$F12+AA$4,100,2,0)))" +"IF($E12=0,1000,IF(DAYS360(Summary!$B$5,$E12)<360,1000,PRICE($BF12+360,$E12,$D12,$F12+AA$4,100,2,0)))" +"IF(Proposal!$F12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F12)<360,1000,PRICE($BF12+360,Proposal!$F12,$D12,$F12+AE$4,Proposal!$G12,2,0)))" +"IF(Proposal!$H12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H12)<360,1000,PRICE($BF12+360,Proposal!$H12,$D12,$F12+AE$4,100,2,0)))" +"IF($E12=0,1000,IF(DAYS360(Summary!$B$5,$E12)<360,1000,PRICE($BF12+360,$E12,$D12,$F12+AE$4,100,2,0)))" +"IF(Proposal!$F12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F12)<360,1000,PRICE($BF12+360,Proposal!$F12,$D12,$F12+AI$4,Proposal!$G12,2,0)))" +"IF(Proposal!$H12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H12)<360,1000,PRICE($BF12+360,Proposal!$H12,$D12,$F12+AI$4,100,2,0)))" +"IF($E12=0,1000,IF(DAYS360(Summary!$B$5,$E12)<360,1000,PRICE($BF12+360,$E12,$D12,$F12+AI$4,100,2,0)))" +"IF(Proposal!$F12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F12)<360,1000,PRICE($BF12+360,Proposal!$F12,$D12,$F12+AM$4,Proposal!$G12,2,0)))" +"IF(Proposal!$H12=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H12)<360,1000,PRICE($BF12+360,Proposal!$H12,$D12,$F12+AM$4,100,2,0)))" +"IF($E12=0,1000,IF(DAYS360(Summary!$B$5,$E12)<360,1000,PRICE($BF12+360,$E12,$D12,$F12+AM$4,100,2,0)))" +"IF(Proposal!$F13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F13)<360,1000,PRICE($BF13+360,Proposal!$F13,$D13,$F13,Proposal!$G13,2,0)))" +"IF(Proposal!$H13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H13)<360,1000,PRICE($BF13+360,Proposal!$H13,$D13,$F13,100,2,0)))" +"IF($E13=0,1000,IF(DAYS360(Summary!$B$5,$E13)<360,1000,PRICE($BF13+360,$E13,$D13,$F13,100,2,0)))" +"IF(Proposal!$F13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F13)<360,1000,PRICE($BF13+360,Proposal!$F13,$D13,$F13+AA$4,Proposal!$G13,2,0)))" +"IF(Proposal!$H13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H13)<360,1000,PRICE($BF13+360,Proposal!$H13,$D13,$F13+AA$4,100,2,0)))" +"IF($E13=0,1000,IF(DAYS360(Summary!$B$5,$E13)<360,1000,PRICE($BF13+360,$E13,$D13,$F13+AA$4,100,2,0)))" +"IF(Proposal!$F13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F13)<360,1000,PRICE($BF13+360,Proposal!$F13,$D13,$F13+AE$4,Proposal!$G13,2,0)))" +"IF(Proposal!$H13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H13)<360,1000,PRICE($BF13+360,Proposal!$H13,$D13,$F13+AE$4,100,2,0)))" +"IF($E13=0,1000,IF(DAYS360(Summary!$B$5,$E13)<360,1000,PRICE($BF13+360,$E13,$D13,$F13+AE$4,100,2,0)))" +"IF(Proposal!$F13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F13)<360,1000,PRICE($BF13+360,Proposal!$F13,$D13,$F13+AI$4,Proposal!$G13,2,0)))" +"IF(Proposal!$H13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H13)<360,1000,PRICE($BF13+360,Proposal!$H13,$D13,$F13+AI$4,100,2,0)))" +"IF($E13=0,1000,IF(DAYS360(Summary!$B$5,$E13)<360,1000,PRICE($BF13+360,$E13,$D13,$F13+AI$4,100,2,0)))" +"IF(Proposal!$F13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F13)<360,1000,PRICE($BF13+360,Proposal!$F13,$D13,$F13+AM$4,Proposal!$G13,2,0)))" +"IF(Proposal!$H13=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H13)<360,1000,PRICE($BF13+360,Proposal!$H13,$D13,$F13+AM$4,100,2,0)))" +"IF($E13=0,1000,IF(DAYS360(Summary!$B$5,$E13)<360,1000,PRICE($BF13+360,$E13,$D13,$F13+AM$4,100,2,0)))" +"IF(Proposal!$F14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F14)<360,1000,PRICE($BF14+360,Proposal!$F14,$D14,$F14,Proposal!$G14,2,0)))" +"IF(Proposal!$H14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H14)<360,1000,PRICE($BF14+360,Proposal!$H14,$D14,$F14,100,2,0)))" +"IF($E14=0,1000,IF(DAYS360(Summary!$B$5,$E14)<360,1000,PRICE($BF14+360,$E14,$D14,$F14,100,2,0)))" +"IF(Proposal!$F14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F14)<360,1000,PRICE($BF14+360,Proposal!$F14,$D14,$F14+AA$4,Proposal!$G14,2,0)))" +"IF(Proposal!$H14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H14)<360,1000,PRICE($BF14+360,Proposal!$H14,$D14,$F14+AA$4,100,2,0)))" +"IF($E14=0,1000,IF(DAYS360(Summary!$B$5,$E14)<360,1000,PRICE($BF14+360,$E14,$D14,$F14+AA$4,100,2,0)))" +"IF(Proposal!$F14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F14)<360,1000,PRICE($BF14+360,Proposal!$F14,$D14,$F14+AE$4,Proposal!$G14,2,0)))" +"IF(Proposal!$H14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H14)<360,1000,PRICE($BF14+360,Proposal!$H14,$D14,$F14+AE$4,100,2,0)))" +"IF($E14=0,1000,IF(DAYS360(Summary!$B$5,$E14)<360,1000,PRICE($BF14+360,$E14,$D14,$F14+AE$4,100,2,0)))" +"IF(Proposal!$F14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F14)<360,1000,PRICE($BF14+360,Proposal!$F14,$D14,$F14+AI$4,Proposal!$G14,2,0)))" +"IF(Proposal!$H14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H14)<360,1000,PRICE($BF14+360,Proposal!$H14,$D14,$F14+AI$4,100,2,0)))" +"IF($E14=0,1000,IF(DAYS360(Summary!$B$5,$E14)<360,1000,PRICE($BF14+360,$E14,$D14,$F14+AI$4,100,2,0)))" +"IF(Proposal!$F14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F14)<360,1000,PRICE($BF14+360,Proposal!$F14,$D14,$F14+AM$4,Proposal!$G14,2,0)))" +"IF(Proposal!$H14=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H14)<360,1000,PRICE($BF14+360,Proposal!$H14,$D14,$F14+AM$4,100,2,0)))" +"IF($E14=0,1000,IF(DAYS360(Summary!$B$5,$E14)<360,1000,PRICE($BF14+360,$E14,$D14,$F14+AM$4,100,2,0)))" +"IF(Proposal!$F15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F15)<360,1000,PRICE($BF15+360,Proposal!$F15,$D15,$F15,Proposal!$G15,2,0)))" +"IF(Proposal!$H15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H15)<360,1000,PRICE($BF15+360,Proposal!$H15,$D15,$F15,100,2,0)))" +"IF($E15=0,1000,IF(DAYS360(Summary!$B$5,$E15)<360,1000,PRICE($BF15+360,$E15,$D15,$F15,100,2,0)))" +"IF(Proposal!$F15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F15)<360,1000,PRICE($BF15+360,Proposal!$F15,$D15,$F15+AA$4,Proposal!$G15,2,0)))" +"IF(Proposal!$H15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H15)<360,1000,PRICE($BF15+360,Proposal!$H15,$D15,$F15+AA$4,100,2,0)))" +"IF($E15=0,1000,IF(DAYS360(Summary!$B$5,$E15)<360,1000,PRICE($BF15+360,$E15,$D15,$F15+AA$4,100,2,0)))" +"IF(Proposal!$F15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F15)<360,1000,PRICE($BF15+360,Proposal!$F15,$D15,$F15+AE$4,Proposal!$G15,2,0)))" +"IF(Proposal!$H15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H15)<360,1000,PRICE($BF15+360,Proposal!$H15,$D15,$F15+AE$4,100,2,0)))" +"IF($E15=0,1000,IF(DAYS360(Summary!$B$5,$E15)<360,1000,PRICE($BF15+360,$E15,$D15,$F15+AE$4,100,2,0)))" +"IF(Proposal!$F15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F15)<360,1000,PRICE($BF15+360,Proposal!$F15,$D15,$F15+AI$4,Proposal!$G15,2,0)))" +"IF(Proposal!$H15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H15)<360,1000,PRICE($BF15+360,Proposal!$H15,$D15,$F15+AI$4,100,2,0)))" +"IF($E15=0,1000,IF(DAYS360(Summary!$B$5,$E15)<360,1000,PRICE($BF15+360,$E15,$D15,$F15+AI$4,100,2,0)))" +"IF(Proposal!$F15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F15)<360,1000,PRICE($BF15+360,Proposal!$F15,$D15,$F15+AM$4,Proposal!$G15,2,0)))" +"IF(Proposal!$H15=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H15)<360,1000,PRICE($BF15+360,Proposal!$H15,$D15,$F15+AM$4,100,2,0)))" +"IF($E15=0,1000,IF(DAYS360(Summary!$B$5,$E15)<360,1000,PRICE($BF15+360,$E15,$D15,$F15+AM$4,100,2,0)))" +"IF(Proposal!$F16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F16)<360,1000,PRICE($BF16+360,Proposal!$F16,$D16,$F16,Proposal!$G16,2,0)))" +"IF(Proposal!$H16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H16)<360,1000,PRICE($BF16+360,Proposal!$H16,$D16,$F16,100,2,0)))" +"IF($E16=0,1000,IF(DAYS360(Summary!$B$5,$E16)<360,1000,PRICE($BF16+360,$E16,$D16,$F16,100,2,0)))" +"IF(Proposal!$F16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F16)<360,1000,PRICE($BF16+360,Proposal!$F16,$D16,$F16+AA$4,Proposal!$G16,2,0)))" +"IF(Proposal!$H16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H16)<360,1000,PRICE($BF16+360,Proposal!$H16,$D16,$F16+AA$4,100,2,0)))" +"IF($E16=0,1000,IF(DAYS360(Summary!$B$5,$E16)<360,1000,PRICE($BF16+360,$E16,$D16,$F16+AA$4,100,2,0)))" +"IF(Proposal!$F16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F16)<360,1000,PRICE($BF16+360,Proposal!$F16,$D16,$F16+AE$4,Proposal!$G16,2,0)))" +"IF(Proposal!$H16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H16)<360,1000,PRICE($BF16+360,Proposal!$H16,$D16,$F16+AE$4,100,2,0)))" +"IF($E16=0,1000,IF(DAYS360(Summary!$B$5,$E16)<360,1000,PRICE($BF16+360,$E16,$D16,$F16+AE$4,100,2,0)))" +"IF(Proposal!$F16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F16)<360,1000,PRICE($BF16+360,Proposal!$F16,$D16,$F16+AI$4,Proposal!$G16,2,0)))" +"IF(Proposal!$H16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H16)<360,1000,PRICE($BF16+360,Proposal!$H16,$D16,$F16+AI$4,100,2,0)))" +"IF($E16=0,1000,IF(DAYS360(Summary!$B$5,$E16)<360,1000,PRICE($BF16+360,$E16,$D16,$F16+AI$4,100,2,0)))" +"IF(Proposal!$F16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F16)<360,1000,PRICE($BF16+360,Proposal!$F16,$D16,$F16+AM$4,Proposal!$G16,2,0)))" +"IF(Proposal!$H16=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H16)<360,1000,PRICE($BF16+360,Proposal!$H16,$D16,$F16+AM$4,100,2,0)))" +"IF($E16=0,1000,IF(DAYS360(Summary!$B$5,$E16)<360,1000,PRICE($BF16+360,$E16,$D16,$F16+AM$4,100,2,0)))" +"IF(Proposal!$F17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F17)<360,1000,PRICE($BF17+360,Proposal!$F17,$D17,$F17,Proposal!$G17,2,0)))" +"IF(Proposal!$H17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H17)<360,1000,PRICE($BF17+360,Proposal!$H17,$D17,$F17,100,2,0)))" +"IF($E17=0,1000,IF(DAYS360(Summary!$B$5,$E17)<360,1000,PRICE($BF17+360,$E17,$D17,$F17,100,2,0)))" +"IF(Proposal!$F17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F17)<360,1000,PRICE($BF17+360,Proposal!$F17,$D17,$F17+AA$4,Proposal!$G17,2,0)))" +"IF(Proposal!$H17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H17)<360,1000,PRICE($BF17+360,Proposal!$H17,$D17,$F17+AA$4,100,2,0)))" +"IF($E17=0,1000,IF(DAYS360(Summary!$B$5,$E17)<360,1000,PRICE($BF17+360,$E17,$D17,$F17+AA$4,100,2,0)))" +"IF(Proposal!$F17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F17)<360,1000,PRICE($BF17+360,Proposal!$F17,$D17,$F17+AE$4,Proposal!$G17,2,0)))" +"IF(Proposal!$H17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H17)<360,1000,PRICE($BF17+360,Proposal!$H17,$D17,$F17+AE$4,100,2,0)))" +"IF($E17=0,1000,IF(DAYS360(Summary!$B$5,$E17)<360,1000,PRICE($BF17+360,$E17,$D17,$F17+AE$4,100,2,0)))" +"IF(Proposal!$F17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F17)<360,1000,PRICE($BF17+360,Proposal!$F17,$D17,$F17+AI$4,Proposal!$G17,2,0)))" +"IF(Proposal!$H17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H17)<360,1000,PRICE($BF17+360,Proposal!$H17,$D17,$F17+AI$4,100,2,0)))" +"IF($E17=0,1000,IF(DAYS360(Summary!$B$5,$E17)<360,1000,PRICE($BF17+360,$E17,$D17,$F17+AI$4,100,2,0)))" +"IF(Proposal!$F17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F17)<360,1000,PRICE($BF17+360,Proposal!$F17,$D17,$F17+AM$4,Proposal!$G17,2,0)))" +"IF(Proposal!$H17=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H17)<360,1000,PRICE($BF17+360,Proposal!$H17,$D17,$F17+AM$4,100,2,0)))" +"IF($E17=0,1000,IF(DAYS360(Summary!$B$5,$E17)<360,1000,PRICE($BF17+360,$E17,$D17,$F17+AM$4,100,2,0)))" +"IF(Proposal!$F18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F18)<360,1000,PRICE($BF18+360,Proposal!$F18,$D18,$F18,Proposal!$G18,2,0)))" +"IF(Proposal!$H18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H18)<360,1000,PRICE($BF18+360,Proposal!$H18,$D18,$F18,100,2,0)))" +"IF($E18=0,1000,IF(DAYS360(Summary!$B$5,$E18)<360,1000,PRICE($BF18+360,$E18,$D18,$F18,100,2,0)))" +"IF(Proposal!$F18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F18)<360,1000,PRICE($BF18+360,Proposal!$F18,$D18,$F18+AA$4,Proposal!$G18,2,0)))" +"IF(Proposal!$H18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H18)<360,1000,PRICE($BF18+360,Proposal!$H18,$D18,$F18+AA$4,100,2,0)))" +"IF($E18=0,1000,IF(DAYS360(Summary!$B$5,$E18)<360,1000,PRICE($BF18+360,$E18,$D18,$F18+AA$4,100,2,0)))" +"IF(Proposal!$F18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F18)<360,1000,PRICE($BF18+360,Proposal!$F18,$D18,$F18+AE$4,Proposal!$G18,2,0)))" +"IF(Proposal!$H18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H18)<360,1000,PRICE($BF18+360,Proposal!$H18,$D18,$F18+AE$4,100,2,0)))" +"IF($E18=0,1000,IF(DAYS360(Summary!$B$5,$E18)<360,1000,PRICE($BF18+360,$E18,$D18,$F18+AE$4,100,2,0)))" +"IF(Proposal!$F18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F18)<360,1000,PRICE($BF18+360,Proposal!$F18,$D18,$F18+AI$4,Proposal!$G18,2,0)))" +"IF(Proposal!$H18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H18)<360,1000,PRICE($BF18+360,Proposal!$H18,$D18,$F18+AI$4,100,2,0)))" +"IF($E18=0,1000,IF(DAYS360(Summary!$B$5,$E18)<360,1000,PRICE($BF18+360,$E18,$D18,$F18+AI$4,100,2,0)))" +"IF(Proposal!$F18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F18)<360,1000,PRICE($BF18+360,Proposal!$F18,$D18,$F18+AM$4,Proposal!$G18,2,0)))" +"IF(Proposal!$H18=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H18)<360,1000,PRICE($BF18+360,Proposal!$H18,$D18,$F18+AM$4,100,2,0)))" +"IF($E18=0,1000,IF(DAYS360(Summary!$B$5,$E18)<360,1000,PRICE($BF18+360,$E18,$D18,$F18+AM$4,100,2,0)))" +"IF(Proposal!$F19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F19)<360,1000,PRICE($BF19+360,Proposal!$F19,$D19,$F19,Proposal!$G19,2,0)))" +"IF(Proposal!$H19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H19)<360,1000,PRICE($BF19+360,Proposal!$H19,$D19,$F19,100,2,0)))" +"IF($E19=0,1000,IF(DAYS360(Summary!$B$5,$E19)<360,1000,PRICE($BF19+360,$E19,$D19,$F19,100,2,0)))" +"IF(Proposal!$F19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F19)<360,1000,PRICE($BF19+360,Proposal!$F19,$D19,$F19+AA$4,Proposal!$G19,2,0)))" +"IF(Proposal!$H19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H19)<360,1000,PRICE($BF19+360,Proposal!$H19,$D19,$F19+AA$4,100,2,0)))" +"IF($E19=0,1000,IF(DAYS360(Summary!$B$5,$E19)<360,1000,PRICE($BF19+360,$E19,$D19,$F19+AA$4,100,2,0)))" +"IF(Proposal!$F19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F19)<360,1000,PRICE($BF19+360,Proposal!$F19,$D19,$F19+AE$4,Proposal!$G19,2,0)))" +"IF(Proposal!$H19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H19)<360,1000,PRICE($BF19+360,Proposal!$H19,$D19,$F19+AE$4,100,2,0)))" +"IF($E19=0,1000,IF(DAYS360(Summary!$B$5,$E19)<360,1000,PRICE($BF19+360,$E19,$D19,$F19+AE$4,100,2,0)))" +"IF(Proposal!$F19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F19)<360,1000,PRICE($BF19+360,Proposal!$F19,$D19,$F19+AI$4,Proposal!$G19,2,0)))" +"IF(Proposal!$H19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H19)<360,1000,PRICE($BF19+360,Proposal!$H19,$D19,$F19+AI$4,100,2,0)))" +"IF($E19=0,1000,IF(DAYS360(Summary!$B$5,$E19)<360,1000,PRICE($BF19+360,$E19,$D19,$F19+AI$4,100,2,0)))" +"IF(Proposal!$F19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F19)<360,1000,PRICE($BF19+360,Proposal!$F19,$D19,$F19+AM$4,Proposal!$G19,2,0)))" +"IF(Proposal!$H19=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H19)<360,1000,PRICE($BF19+360,Proposal!$H19,$D19,$F19+AM$4,100,2,0)))" +"IF($E19=0,1000,IF(DAYS360(Summary!$B$5,$E19)<360,1000,PRICE($BF19+360,$E19,$D19,$F19+AM$4,100,2,0)))" +"IF(Proposal!$F20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F20)<360,1000,PRICE($BF20+360,Proposal!$F20,$D20,$F20,Proposal!$G20,2,0)))" +"IF(Proposal!$H20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H20)<360,1000,PRICE($BF20+360,Proposal!$H20,$D20,$F20,100,2,0)))" +"IF($E20=0,1000,IF(DAYS360(Summary!$B$5,$E20)<360,1000,PRICE($BF20+360,$E20,$D20,$F20,100,2,0)))" +"IF(Proposal!$F20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F20)<360,1000,PRICE($BF20+360,Proposal!$F20,$D20,$F20+AA$4,Proposal!$G20,2,0)))" +"IF(Proposal!$H20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H20)<360,1000,PRICE($BF20+360,Proposal!$H20,$D20,$F20+AA$4,100,2,0)))" +"IF($E20=0,1000,IF(DAYS360(Summary!$B$5,$E20)<360,1000,PRICE($BF20+360,$E20,$D20,$F20+AA$4,100,2,0)))" +"IF(Proposal!$F20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F20)<360,1000,PRICE($BF20+360,Proposal!$F20,$D20,$F20+AE$4,Proposal!$G20,2,0)))" +"IF(Proposal!$H20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H20)<360,1000,PRICE($BF20+360,Proposal!$H20,$D20,$F20+AE$4,100,2,0)))" +"IF($E20=0,1000,IF(DAYS360(Summary!$B$5,$E20)<360,1000,PRICE($BF20+360,$E20,$D20,$F20+AE$4,100,2,0)))" +"IF(Proposal!$F20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F20)<360,1000,PRICE($BF20+360,Proposal!$F20,$D20,$F20+AI$4,Proposal!$G20,2,0)))" +"IF(Proposal!$H20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H20)<360,1000,PRICE($BF20+360,Proposal!$H20,$D20,$F20+AI$4,100,2,0)))" +"IF($E20=0,1000,IF(DAYS360(Summary!$B$5,$E20)<360,1000,PRICE($BF20+360,$E20,$D20,$F20+AI$4,100,2,0)))" +"IF(Proposal!$F20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F20)<360,1000,PRICE($BF20+360,Proposal!$F20,$D20,$F20+AM$4,Proposal!$G20,2,0)))" +"IF(Proposal!$H20=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H20)<360,1000,PRICE($BF20+360,Proposal!$H20,$D20,$F20+AM$4,100,2,0)))" +"IF($E20=0,1000,IF(DAYS360(Summary!$B$5,$E20)<360,1000,PRICE($BF20+360,$E20,$D20,$F20+AM$4,100,2,0)))" +"IF(Proposal!$F21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F21)<360,1000,PRICE($BF21+360,Proposal!$F21,$D21,$F21,Proposal!$G21,2,0)))" +"IF(Proposal!$H21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H21)<360,1000,PRICE($BF21+360,Proposal!$H21,$D21,$F21,100,2,0)))" +"IF($E21=0,1000,IF(DAYS360(Summary!$B$5,$E21)<360,1000,PRICE($BF21+360,$E21,$D21,$F21,100,2,0)))" +"IF(Proposal!$F21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F21)<360,1000,PRICE($BF21+360,Proposal!$F21,$D21,$F21+AA$4,Proposal!$G21,2,0)))" +"IF(Proposal!$H21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H21)<360,1000,PRICE($BF21+360,Proposal!$H21,$D21,$F21+AA$4,100,2,0)))" +"IF($E21=0,1000,IF(DAYS360(Summary!$B$5,$E21)<360,1000,PRICE($BF21+360,$E21,$D21,$F21+AA$4,100,2,0)))" +"IF(Proposal!$F21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F21)<360,1000,PRICE($BF21+360,Proposal!$F21,$D21,$F21+AE$4,Proposal!$G21,2,0)))" +"IF(Proposal!$H21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H21)<360,1000,PRICE($BF21+360,Proposal!$H21,$D21,$F21+AE$4,100,2,0)))" +"IF($E21=0,1000,IF(DAYS360(Summary!$B$5,$E21)<360,1000,PRICE($BF21+360,$E21,$D21,$F21+AE$4,100,2,0)))" +"IF(Proposal!$F21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F21)<360,1000,PRICE($BF21+360,Proposal!$F21,$D21,$F21+AI$4,Proposal!$G21,2,0)))" +"IF(Proposal!$H21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H21)<360,1000,PRICE($BF21+360,Proposal!$H21,$D21,$F21+AI$4,100,2,0)))" +"IF($E21=0,1000,IF(DAYS360(Summary!$B$5,$E21)<360,1000,PRICE($BF21+360,$E21,$D21,$F21+AI$4,100,2,0)))" +"IF(Proposal!$F21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F21)<360,1000,PRICE($BF21+360,Proposal!$F21,$D21,$F21+AM$4,Proposal!$G21,2,0)))" +"IF(Proposal!$H21=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H21)<360,1000,PRICE($BF21+360,Proposal!$H21,$D21,$F21+AM$4,100,2,0)))" +"IF($E21=0,1000,IF(DAYS360(Summary!$B$5,$E21)<360,1000,PRICE($BF21+360,$E21,$D21,$F21+AM$4,100,2,0)))" +"IF(Proposal!$F22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F22)<360,1000,PRICE($BF22+360,Proposal!$F22,$D22,$F22,Proposal!$G22,2,0)))" +"IF(Proposal!$H22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H22)<360,1000,PRICE($BF22+360,Proposal!$H22,$D22,$F22,100,2,0)))" +"IF($E22=0,1000,IF(DAYS360(Summary!$B$5,$E22)<360,1000,PRICE($BF22+360,$E22,$D22,$F22,100,2,0)))" +"IF(Proposal!$F22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F22)<360,1000,PRICE($BF22+360,Proposal!$F22,$D22,$F22+AA$4,Proposal!$G22,2,0)))" +"IF(Proposal!$H22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H22)<360,1000,PRICE($BF22+360,Proposal!$H22,$D22,$F22+AA$4,100,2,0)))" +"IF($E22=0,1000,IF(DAYS360(Summary!$B$5,$E22)<360,1000,PRICE($BF22+360,$E22,$D22,$F22+AA$4,100,2,0)))" +"IF(Proposal!$F22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F22)<360,1000,PRICE($BF22+360,Proposal!$F22,$D22,$F22+AE$4,Proposal!$G22,2,0)))" +"IF(Proposal!$H22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H22)<360,1000,PRICE($BF22+360,Proposal!$H22,$D22,$F22+AE$4,100,2,0)))" +"IF($E22=0,1000,IF(DAYS360(Summary!$B$5,$E22)<360,1000,PRICE($BF22+360,$E22,$D22,$F22+AE$4,100,2,0)))" +"IF(Proposal!$F22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F22)<360,1000,PRICE($BF22+360,Proposal!$F22,$D22,$F22+AI$4,Proposal!$G22,2,0)))" +"IF(Proposal!$H22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H22)<360,1000,PRICE($BF22+360,Proposal!$H22,$D22,$F22+AI$4,100,2,0)))" +"IF($E22=0,1000,IF(DAYS360(Summary!$B$5,$E22)<360,1000,PRICE($BF22+360,$E22,$D22,$F22+AI$4,100,2,0)))" +"IF(Proposal!$F22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F22)<360,1000,PRICE($BF22+360,Proposal!$F22,$D22,$F22+AM$4,Proposal!$G22,2,0)))" +"IF(Proposal!$H22=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H22)<360,1000,PRICE($BF22+360,Proposal!$H22,$D22,$F22+AM$4,100,2,0)))" +"IF($E22=0,1000,IF(DAYS360(Summary!$B$5,$E22)<360,1000,PRICE($BF22+360,$E22,$D22,$F22+AM$4,100,2,0)))" +"IF(Proposal!$F23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F23)<360,1000,PRICE($BF23+360,Proposal!$F23,$D23,$F23,Proposal!$G23,2,0)))" +"IF(Proposal!$H23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H23)<360,1000,PRICE($BF23+360,Proposal!$H23,$D23,$F23,100,2,0)))" +"IF($E23=0,1000,IF(DAYS360(Summary!$B$5,$E23)<360,1000,PRICE($BF23+360,$E23,$D23,$F23,100,2,0)))" +"IF(Proposal!$F23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F23)<360,1000,PRICE($BF23+360,Proposal!$F23,$D23,$F23+AA$4,Proposal!$G23,2,0)))" +"IF(Proposal!$H23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H23)<360,1000,PRICE($BF23+360,Proposal!$H23,$D23,$F23+AA$4,100,2,0)))" +"IF($E23=0,1000,IF(DAYS360(Summary!$B$5,$E23)<360,1000,PRICE($BF23+360,$E23,$D23,$F23+AA$4,100,2,0)))" +"IF(Proposal!$F23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F23)<360,1000,PRICE($BF23+360,Proposal!$F23,$D23,$F23+AE$4,Proposal!$G23,2,0)))" +"IF(Proposal!$H23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H23)<360,1000,PRICE($BF23+360,Proposal!$H23,$D23,$F23+AE$4,100,2,0)))" +"IF($E23=0,1000,IF(DAYS360(Summary!$B$5,$E23)<360,1000,PRICE($BF23+360,$E23,$D23,$F23+AE$4,100,2,0)))" +"IF(Proposal!$F23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F23)<360,1000,PRICE($BF23+360,Proposal!$F23,$D23,$F23+AI$4,Proposal!$G23,2,0)))" +"IF(Proposal!$H23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H23)<360,1000,PRICE($BF23+360,Proposal!$H23,$D23,$F23+AI$4,100,2,0)))" +"IF($E23=0,1000,IF(DAYS360(Summary!$B$5,$E23)<360,1000,PRICE($BF23+360,$E23,$D23,$F23+AI$4,100,2,0)))" +"IF(Proposal!$F23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F23)<360,1000,PRICE($BF23+360,Proposal!$F23,$D23,$F23+AM$4,Proposal!$G23,2,0)))" +"IF(Proposal!$H23=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H23)<360,1000,PRICE($BF23+360,Proposal!$H23,$D23,$F23+AM$4,100,2,0)))" +"IF($E23=0,1000,IF(DAYS360(Summary!$B$5,$E23)<360,1000,PRICE($BF23+360,$E23,$D23,$F23+AM$4,100,2,0)))" +"IF(Proposal!$F24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F24)<360,1000,PRICE($BF24+360,Proposal!$F24,$D24,$F24,Proposal!$G24,2,0)))" +"IF(Proposal!$H24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H24)<360,1000,PRICE($BF24+360,Proposal!$H24,$D24,$F24,100,2,0)))" +"IF($E24=0,1000,IF(DAYS360(Summary!$B$5,$E24)<360,1000,PRICE($BF24+360,$E24,$D24,$F24,100,2,0)))" +"IF(Proposal!$F24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F24)<360,1000,PRICE($BF24+360,Proposal!$F24,$D24,$F24+AA$4,Proposal!$G24,2,0)))" +"IF(Proposal!$H24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H24)<360,1000,PRICE($BF24+360,Proposal!$H24,$D24,$F24+AA$4,100,2,0)))" +"IF($E24=0,1000,IF(DAYS360(Summary!$B$5,$E24)<360,1000,PRICE($BF24+360,$E24,$D24,$F24+AA$4,100,2,0)))" +"IF(Proposal!$F24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F24)<360,1000,PRICE($BF24+360,Proposal!$F24,$D24,$F24+AE$4,Proposal!$G24,2,0)))" +"IF(Proposal!$H24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H24)<360,1000,PRICE($BF24+360,Proposal!$H24,$D24,$F24+AE$4,100,2,0)))" +"IF($E24=0,1000,IF(DAYS360(Summary!$B$5,$E24)<360,1000,PRICE($BF24+360,$E24,$D24,$F24+AE$4,100,2,0)))" +"IF(Proposal!$F24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F24)<360,1000,PRICE($BF24+360,Proposal!$F24,$D24,$F24+AI$4,Proposal!$G24,2,0)))" +"IF(Proposal!$H24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H24)<360,1000,PRICE($BF24+360,Proposal!$H24,$D24,$F24+AI$4,100,2,0)))" +"IF($E24=0,1000,IF(DAYS360(Summary!$B$5,$E24)<360,1000,PRICE($BF24+360,$E24,$D24,$F24+AI$4,100,2,0)))" +"IF(Proposal!$F24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F24)<360,1000,PRICE($BF24+360,Proposal!$F24,$D24,$F24+AM$4,Proposal!$G24,2,0)))" +"IF(Proposal!$H24=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H24)<360,1000,PRICE($BF24+360,Proposal!$H24,$D24,$F24+AM$4,100,2,0)))" +"IF($E24=0,1000,IF(DAYS360(Summary!$B$5,$E24)<360,1000,PRICE($BF24+360,$E24,$D24,$F24+AM$4,100,2,0)))" +"IF(Proposal!$F25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F25)<360,1000,PRICE($BF25+360,Proposal!$F25,$D25,$F25,Proposal!$G25,2,0)))" +"IF(Proposal!$H25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H25)<360,1000,PRICE($BF25+360,Proposal!$H25,$D25,$F25,100,2,0)))" +"IF($E25=0,1000,IF(DAYS360(Summary!$B$5,$E25)<360,1000,PRICE($BF25+360,$E25,$D25,$F25,100,2,0)))" +"IF(Proposal!$F25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F25)<360,1000,PRICE($BF25+360,Proposal!$F25,$D25,$F25+AA$4,Proposal!$G25,2,0)))" +"IF(Proposal!$H25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H25)<360,1000,PRICE($BF25+360,Proposal!$H25,$D25,$F25+AA$4,100,2,0)))" +"IF($E25=0,1000,IF(DAYS360(Summary!$B$5,$E25)<360,1000,PRICE($BF25+360,$E25,$D25,$F25+AA$4,100,2,0)))" +"IF(Proposal!$F25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F25)<360,1000,PRICE($BF25+360,Proposal!$F25,$D25,$F25+AE$4,Proposal!$G25,2,0)))" +"IF(Proposal!$H25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H25)<360,1000,PRICE($BF25+360,Proposal!$H25,$D25,$F25+AE$4,100,2,0)))" +"IF($E25=0,1000,IF(DAYS360(Summary!$B$5,$E25)<360,1000,PRICE($BF25+360,$E25,$D25,$F25+AE$4,100,2,0)))" +"IF(Proposal!$F25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F25)<360,1000,PRICE($BF25+360,Proposal!$F25,$D25,$F25+AI$4,Proposal!$G25,2,0)))" +"IF(Proposal!$H25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H25)<360,1000,PRICE($BF25+360,Proposal!$H25,$D25,$F25+AI$4,100,2,0)))" +"IF($E25=0,1000,IF(DAYS360(Summary!$B$5,$E25)<360,1000,PRICE($BF25+360,$E25,$D25,$F25+AI$4,100,2,0)))" +"IF(Proposal!$F25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F25)<360,1000,PRICE($BF25+360,Proposal!$F25,$D25,$F25+AM$4,Proposal!$G25,2,0)))" +"IF(Proposal!$H25=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H25)<360,1000,PRICE($BF25+360,Proposal!$H25,$D25,$F25+AM$4,100,2,0)))" +"IF($E25=0,1000,IF(DAYS360(Summary!$B$5,$E25)<360,1000,PRICE($BF25+360,$E25,$D25,$F25+AM$4,100,2,0)))" +"IF(Proposal!$F26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F26)<360,1000,PRICE($BF26+360,Proposal!$F26,$D26,$F26,Proposal!$G26,2,0)))" +"IF(Proposal!$H26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H26)<360,1000,PRICE($BF26+360,Proposal!$H26,$D26,$F26,100,2,0)))" +"IF($E26=0,1000,IF(DAYS360(Summary!$B$5,$E26)<360,1000,PRICE($BF26+360,$E26,$D26,$F26,100,2,0)))" +"IF(Proposal!$F26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F26)<360,1000,PRICE($BF26+360,Proposal!$F26,$D26,$F26+AA$4,Proposal!$G26,2,0)))" +"IF(Proposal!$H26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H26)<360,1000,PRICE($BF26+360,Proposal!$H26,$D26,$F26+AA$4,100,2,0)))" +"IF($E26=0,1000,IF(DAYS360(Summary!$B$5,$E26)<360,1000,PRICE($BF26+360,$E26,$D26,$F26+AA$4,100,2,0)))" +"IF(Proposal!$F26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F26)<360,1000,PRICE($BF26+360,Proposal!$F26,$D26,$F26+AE$4,Proposal!$G26,2,0)))" +"IF(Proposal!$H26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H26)<360,1000,PRICE($BF26+360,Proposal!$H26,$D26,$F26+AE$4,100,2,0)))" +"IF($E26=0,1000,IF(DAYS360(Summary!$B$5,$E26)<360,1000,PRICE($BF26+360,$E26,$D26,$F26+AE$4,100,2,0)))" +"IF(Proposal!$F26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F26)<360,1000,PRICE($BF26+360,Proposal!$F26,$D26,$F26+AI$4,Proposal!$G26,2,0)))" +"IF(Proposal!$H26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H26)<360,1000,PRICE($BF26+360,Proposal!$H26,$D26,$F26+AI$4,100,2,0)))" +"IF($E26=0,1000,IF(DAYS360(Summary!$B$5,$E26)<360,1000,PRICE($BF26+360,$E26,$D26,$F26+AI$4,100,2,0)))" +"IF(Proposal!$F26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F26)<360,1000,PRICE($BF26+360,Proposal!$F26,$D26,$F26+AM$4,Proposal!$G26,2,0)))" +"IF(Proposal!$H26=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H26)<360,1000,PRICE($BF26+360,Proposal!$H26,$D26,$F26+AM$4,100,2,0)))" +"IF($E26=0,1000,IF(DAYS360(Summary!$B$5,$E26)<360,1000,PRICE($BF26+360,$E26,$D26,$F26+AM$4,100,2,0)))" +"IF(Proposal!$F27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F27)<360,1000,PRICE($BF27+360,Proposal!$F27,$D27,$F27,Proposal!$G27,2,0)))" +"IF(Proposal!$H27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H27)<360,1000,PRICE($BF27+360,Proposal!$H27,$D27,$F27,100,2,0)))" +"IF($E27=0,1000,IF(DAYS360(Summary!$B$5,$E27)<360,1000,PRICE($BF27+360,$E27,$D27,$F27,100,2,0)))" +"IF(Proposal!$F27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F27)<360,1000,PRICE($BF27+360,Proposal!$F27,$D27,$F27+AA$4,Proposal!$G27,2,0)))" +"IF(Proposal!$H27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H27)<360,1000,PRICE($BF27+360,Proposal!$H27,$D27,$F27+AA$4,100,2,0)))" +"IF($E27=0,1000,IF(DAYS360(Summary!$B$5,$E27)<360,1000,PRICE($BF27+360,$E27,$D27,$F27+AA$4,100,2,0)))" +"IF(Proposal!$F27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F27)<360,1000,PRICE($BF27+360,Proposal!$F27,$D27,$F27+AE$4,Proposal!$G27,2,0)))" +"IF(Proposal!$H27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H27)<360,1000,PRICE($BF27+360,Proposal!$H27,$D27,$F27+AE$4,100,2,0)))" +"IF($E27=0,1000,IF(DAYS360(Summary!$B$5,$E27)<360,1000,PRICE($BF27+360,$E27,$D27,$F27+AE$4,100,2,0)))" +"IF(Proposal!$F27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F27)<360,1000,PRICE($BF27+360,Proposal!$F27,$D27,$F27+AI$4,Proposal!$G27,2,0)))" +"IF(Proposal!$H27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H27)<360,1000,PRICE($BF27+360,Proposal!$H27,$D27,$F27+AI$4,100,2,0)))" +"IF($E27=0,1000,IF(DAYS360(Summary!$B$5,$E27)<360,1000,PRICE($BF27+360,$E27,$D27,$F27+AI$4,100,2,0)))" +"IF(Proposal!$F27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F27)<360,1000,PRICE($BF27+360,Proposal!$F27,$D27,$F27+AM$4,Proposal!$G27,2,0)))" +"IF(Proposal!$H27=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H27)<360,1000,PRICE($BF27+360,Proposal!$H27,$D27,$F27+AM$4,100,2,0)))" +"IF($E27=0,1000,IF(DAYS360(Summary!$B$5,$E27)<360,1000,PRICE($BF27+360,$E27,$D27,$F27+AM$4,100,2,0)))" +"IF(Proposal!$F28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F28)<360,1000,PRICE($BF28+360,Proposal!$F28,$D28,$F28,Proposal!$G28,2,0)))" +"IF(Proposal!$H28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H28)<360,1000,PRICE($BF28+360,Proposal!$H28,$D28,$F28,100,2,0)))" +"IF($E28=0,1000,IF(DAYS360(Summary!$B$5,$E28)<360,1000,PRICE($BF28+360,$E28,$D28,$F28,100,2,0)))" +"IF(Proposal!$F28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F28)<360,1000,PRICE($BF28+360,Proposal!$F28,$D28,$F28+AA$4,Proposal!$G28,2,0)))" +"IF(Proposal!$H28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H28)<360,1000,PRICE($BF28+360,Proposal!$H28,$D28,$F28+AA$4,100,2,0)))" +"IF($E28=0,1000,IF(DAYS360(Summary!$B$5,$E28)<360,1000,PRICE($BF28+360,$E28,$D28,$F28+AA$4,100,2,0)))" +"IF(Proposal!$F28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F28)<360,1000,PRICE($BF28+360,Proposal!$F28,$D28,$F28+AE$4,Proposal!$G28,2,0)))" +"IF(Proposal!$H28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H28)<360,1000,PRICE($BF28+360,Proposal!$H28,$D28,$F28+AE$4,100,2,0)))" +"IF($E28=0,1000,IF(DAYS360(Summary!$B$5,$E28)<360,1000,PRICE($BF28+360,$E28,$D28,$F28+AE$4,100,2,0)))" +"IF(Proposal!$F28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F28)<360,1000,PRICE($BF28+360,Proposal!$F28,$D28,$F28+AI$4,Proposal!$G28,2,0)))" +"IF(Proposal!$H28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H28)<360,1000,PRICE($BF28+360,Proposal!$H28,$D28,$F28+AI$4,100,2,0)))" +"IF($E28=0,1000,IF(DAYS360(Summary!$B$5,$E28)<360,1000,PRICE($BF28+360,$E28,$D28,$F28+AI$4,100,2,0)))" +"IF(Proposal!$F28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$F28)<360,1000,PRICE($BF28+360,Proposal!$F28,$D28,$F28+AM$4,Proposal!$G28,2,0)))" +"IF(Proposal!$H28=0,1000,IF(DAYS360(Summary!$B$5,Proposal!$H28)<360,1000,PRICE($BF28+360,Proposal!$H28,$D28,$F28+AM$4,100,2,0)))" +"IF($E28=0,1000,IF(DAYS360(Summary!$B$5,$E28)<360,1000,PRICE($BF28+360,$E28,$D28,$F28+AM$4,100,2,0)))" +"SUM(AS7:AS28)" +"INT(SUM(AU7:AU28))" +"SUM(A7:A29)" +"AT29" +"AZ29" +"AY29" +"Enter!C27" +"Proposal!A5" +"Enter!E27" +"NOW()" +"Summary!A11" +"Maturity!B3" +"Maturity!G3" +"SUM(C8:H8)" +"SUM(I8:I10)" +"SUM(G13:G15)" +"+G9+G10+G11+G12" +"COUNTA(C7:C14)" +"E6+H6+K6+N6" +"'Hotlist - Completed'!G23" +"SUM(D7:D16)" +"+D17-C17" +"'Hotlist - Completed'!C23*-1" +"F17" +"COUNTA(D19:D26)" +"'Hotlist - Completed'!G36" +"COUNTA(C31:C37)" +"'Hotlist - Completed'!G54" +"SUM(D30:D41)" +"COUNTA(C44:C54)" +"COUNTA(F44:F53)" +"'Hotlist - Completed'!G67" +"SUM(D44:D56)" +"'Hotlist - Completed'!C67*-1" +"COUNTA(C59:C63)" +"'Hotlist - Completed'!G75" +"SUM(D59:D65)" +"'Hotlist - Completed'!C75*-1" +"SUM(G59:G63)" +"COUNTA(C68:C73)" +"'Hotlist - Completed'!G83" +"'Hotlist - Completed'!C83*-1" +"SUM(G68:G74)" +"'Hotlist - Completed'!G91" +"SUM(D82:D89)" +"'Hotlist - Completed'!C91*-1" +"SUM(G82:G86)" +"'Hotlist - Completed'!G98" +"'Hotlist - Completed'!C98*-1" +"SUM(G92:G97)" +"COUNTA(C102:C110)" +"'Hotlist - Completed'!G105" +"SUM(D102:D112)" +"'Hotlist - Completed'!C105*-1" +"SUM(G102:G110)" +"'Hotlist - Completed'!M14" +"'Hotlist - Completed'!I14*-1" +"'Hotlist - Completed'!M34" +"SUM(D125:D128)" +"'Hotlist - Completed'!I34*-1" +"COUNTA(C131:C134)" +"'Hotlist - Completed'!M46" +"SUM(D131:D136)" +"'Hotlist - Completed'!I46*-1" +"'Hotlist - Completed'!M52" +"'Hotlist - Completed'!I52*-1" +"COUNTA(C152:C153)" +"'Hotlist - Completed'!M67" +"'Hotlist - Completed'!I67*-1" +"'Hotlist - Completed'!M85" +"SUM(D168:D169)" +"'Hotlist - Completed'!I85*-1" +"COUNTA(C174:C176)" +"'Hotlist - Completed'!M91" +"SUM(D174:D178)" +"'Hotlist - Completed'!I91*-1" +"C17+C29+C42+C57+C66+C80+C90+C100+C113+C123+C129+C137+C150+C156+C166+C172+#REF!+C179" +"F17+F29+F42+F57+F66+F80+F90+F100+F113+F123+F129+F137+F150+F156+F166+F172+F179" +"E6+E18+E30+E43+E58+E67+E81+E91+E101+E114+E124+E130+E138+E151+E157+E167+#REF!+E173" +"H6+H18+H30+H43+H58+H67+H81+H91+H101+H114+H124+H130+H138+H151+H157+H167+H173" +"+C181-C187" +"'Hotlist - Identified '!A2" +"+'Hotlist - Identified '!N3" +"+'Hotlist - Identified '!N3" +"+'Hotlist - Identified '!N3" +"+'Hotlist - Identified '!N3" +"+'Hotlist - Identified '!N3" +"2000/4" +"SUM(K8:K10)" +"I14-K14" +"SUM(E8:E21)" +"27+61+6+8" +"SUM(K19:K28)" +"SUM(E27:E35)" +"339+63" +"[2]GrossMargin!$D$31" +"[2]GrossMargin!$D$30" +"[2]GrossMargin!$D$34" +"60000/4" +"SUM(K38:K41)" +"SUM(K50:K50)" +"SUM(E40:E53)" +"139+9" +"SUM(E58:E65)" +"SUM(K56:K65)" +"SUM(E71:E73)" +"SUM(K71:K75)" +"SUM(K89:K90)" +"SUM(E95:E95)" +"E23+E36+E54+E67+E75+E83+E91+E98+E105+K14+K34+K46+K67+K77+K85+K92+K91+K52" +"[2]GrossMargin!$E$71" +"[2]GrossMargin!$D$71" +"[2]GrossMargin!$H$19+[2]GrossMargin!$H$27" +"K113-K116-K117-K118" +"CELL(""filename"")" +"NOW()" +"COUNTA(C195:C197)" +"O34+O56+O70+O86+O94+#REF!+O109+O122+#REF!+#REF!+O129+O137+O150+O160+O181+O192+O199+O206" +"C34+C57+C66+C83+C92+C100+C114+C124+#REF!+#REF!+C130+C138+C151+C161+C182+C193+C200+C207" +"F34+F57+F66+F83+F92+F100+#REF!+#REF!+#REF!+#REF!+F130+F138+F151+F161+F182+F193+F200+F207" +"#REF!+I29+I47+I67+I76+I86+#REF!+#REF!+#REF!+#REF!+I130+I138+I151+I161+I182+I193+I200+I207" +"#REF!+L29+L47+L67+L76+L86+L118+#REF!+#REF!+#REF!+L130+L138+L151+L161+L182+L193+L200+L207" +"GrossMargin!I8" +"GrossMargin!M8" +"-D9+C9" +"Expenses!C8+Expenses!G8" +"G9-H9" +"CapChrg!D8" +"C9-G9-K9" +"Expenses!D12+Expenses!H13" +"GrossMargin!I15" +"GrossMargin!M15" +"Expenses!C15+Expenses!G15" +"CapChrg!D15" +"SUM(C8:C17)" +"SUM(G9:G17)" +"SUM(C20:C25)" +"Expenses!#REF!+Expenses!E29" +"SUM(C28:C35)" +"GrossMargin!I49" +"GrossMargin!M49" +"GrossMargin!#REF!" +"Expenses!#REF!+Expenses!#REF!" +"CapChrg!#REF!" +"Expenses!C61+Expenses!G61" +"CapChrg!D61" +"SUM(C47:C66)+C45+C37+C26+C18" +"SUM(C69:C82)" +"Expenses!H84+CapChrg!D83" +"CapChrg!E69" +"Expenses!#REF!+CapChrg!D85" +"CapChrg!D70" +"C87+C84+C83+C67" +"SUM(G84:G87)+G83+G67" +"D89-C89" +"-(H89-G89)-L89" +"C89-G89" +"SUM(C88:C89)" +"SUM(E96:E99)" +"+#REF!+M97+M96+#REF!" +"+E104-E103" +"GrossMargin!I8" +"GrossMargin!M8" +"-D10+C10" +"Expenses!C8+Expenses!G8" +"G10-H10" +"CapChrg!C8+'[3]QTD Mgmt Summary'!K9" +"CapChrg!D8" +"C10-G10-K10" +"(D10-H10-L10)" +"Expenses!D12+Expenses!H13" +"SUM(C9:C20)" +"SUM(G10:G20)" +"SUM(C23:C28)" +"Expenses!C29" +"SUM(C31:C39)" +"SUM(C42:C48)" +"Expenses!C48+Expenses!G48" +"CapChrg!C48" +"SUM(C51:C68)+C49+C40+C29+C21" +"SUM(C71:C84)" +"GrossMargin!I67" +"GrossMargin!M67" +"2902+2871" +"CapChrg!C70" +"C69+C85+C86+C87+C88+C89" +"D91-C91" +"Expenses!C87" +"CapChrg!E72" +"SUM(C90:C91)" +"SUM(E98:E101)" +"+#REF!+M99+M98+#REF!" +"+E106-E105" +"C90/1000" +"G90/1000" +"SUM(C9:G9)" +"SUM(H9:J9)" +"[1]GrossMargin!E11-[2]GrossMargin!E11" +"SUM(H9:H10)" +"SUM(C9:C17)" +"SUM(C20:C25)" +"SUM(C28:C35)" +"SUM(H37:H44)" +"SUM(C47:C65)+C45+C37+C26+C18" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!A10" +"SUM(C8:H8)" +"SUM(I8:K8)" +"35000/4" +"L8-M8" +"80000/4" +"25000/4" +"-2050-2950" +"24000/4" +"0/4" +"SUM(C8:C18)" +"SUM(C21:C26)" +"SUM(C29:C37)" +"SUM(C40:C46)" +"SUM(M40:M45)" +"2822+762" +"8702" +"-603" +"60852+2950" +"-52000/4" +"(SUM(C49:C68))+C47+C38+C27+C19" +"C90-G90-K90" +"GrossMargin!G3" +"GrossMargin!G3" +"GrossMargin!G3" +"GrossMargin!G3" +"GrossMargin!G3" +"GrossMargin!G3" +"GrossMargin!G3" +"GrossMargin!G3" +"GrossMargin!G3" +"GrossMargin!G3" +"(ROUND((#REF!/4),0))" +"C8-D8" +"SUM(C8:C16)" +"SUM(C19:C24)" +"SUM(C27:C34)" +"SUM(C46:C64)+C44+C36+C25+C17" +"SUM(C67:C80)" +"C83+C82+C81+C65" +"C85+C84" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!Q3" +"'QTD Mgmt Summary'!A10" +"D8" +"C8-D8" +"SUM(C8:C18)" +"SUM(C21:C26)" +"SUM(C29:C37)" +"SUM(F29:F36)" +"146+1482" +"0/4" +"SUM(C48:C66)+C46+C38+C27+C19" +"D81+5243" +"D82+900+300" +"51711-5100" +"SUM(C69:C82)" +"D84+1023" +"C67+C83+C84+C85" +"C87+C86" +"C90-G90-K90" +"Expenses!A3" +"Expenses!A3" +"Expenses!A3" +"Expenses!A3" +"Expenses!A3" +"Expenses!A3" +"Expenses!A3" +"Expenses!A3" +"'QTD Mgmt Summary'!A10" +"D8" +"C8-D8" +"SUM(C8:C18)" +"SUM(C21:C26)" +"SUM(C29:C36)" +"10110+13980" +"7606+13627" +"SUM(C48:C66)+C46+C38+C27+C19" +"-C67" +"SUM(C69:C70)+C67" +"C71+C72" +"40112" +"D67+D75" +"C90-G90-K90" +"'QTD Mgmt Summary'!A10" +"'QTD Mgmt Summary'!C10+'[3]QTD Mgmt Summary'!C9" +"-D10+C10" +"G10-H10" +"CapChrg!D8" +"C10-G10-K10" +"(D10-H10-L10)" +"Expenses!D13+Expenses!H14" +"'QTD Mgmt Summary'!C17+'[3]QTD Mgmt Summary'!C14" +"GrossMargin!M18" +"SUM(C9:C20)" +"SUM(G10:G20)" +"'QTD Mgmt Summary'!C25+'[3]QTD Mgmt Summary'!C22+'[3]QTD Mgmt Summary'!$C$21" +"'QTD Mgmt Summary'!G25+'[3]QTD Mgmt Summary'!G22+'[3]QTD Mgmt Summary'!$G$21" +"'QTD Mgmt Summary'!K25+'[3]QTD Mgmt Summary'!K22+'[3]QTD Mgmt Summary'!$K$21" +"SUM(C23:C28)" +"Expenses!D37+Expenses!H37" +"SUM(C31:C39)" +"SUM(C42:C48)" +"CapChrg!D48" +"Expenses!D54+Expenses!H54" +"'QTD Mgmt Summary'!C64+'[3]QTD Mgmt Summary'!C62" +"GrossMargin!M64" +"Expenses!D63+Expenses!H63" +"CapChrg!D63" +"-129450+11800" +"SUM(C51:C69)+C49+C40+C29+C21" +"SUM(C72:C85)" +"C70+C86+C87+C88+C89+C90" +"D92-C92" +"Expenses!C87" +"CapChrg!E72" +"SUM(C91:C92)" +"EOMONTH(C8,1)" +"D8-EOMONTH(D8,-1)" +"B15" +"($B$10/$B$12)*C9*24*C15" +"($B$11/1000000)*C16" +"C17/C9" +"SUM(C17:E17)" +"E20+H20" +"H21+N21" +"($B$10/$B$12)*C9*24*C28" +"C30/C9" +"SUM(C8:H8)" +"SUM(I8:I10)" +"C10+1" +"C10+1" +"SUM(C3:I3)" +"50+35+10" +"440-282" +"416-203" +"C3-C5" +"SUM(C16:C19)" +"SUM(E24:E30)" +"SUM(G34:G41)" +"SUM(I45:I46)" +"K3-K50" +"I46+G41+E30+C19" +"V3+1" +"SUM(G5:H5)" +"13+1" +"SUM(G5:G12)" +"SUM(G14:G16)" +"6+2" +"SUM(G17:G22)" +"SUM(H24:H24)" +"3+2" +"SUM(G5:G37)" +"I40-G38" +"C80" +"SUM(B45:B65)" +"SUM(J78)" +"L78" +"Q99" +"SUM(J13:J75)" +"X110" +"SUM(C76:C79)" +"SUM(Q1:Q95)" +"AC105+2" +"SUM(X1:X106)" +"H12+1" +"SUM(I3:I49)" +"SUM(C3:I3)" +"50+35+10" +"440-282" +"416-203" +"C3-C5" +"SUM(C16:C19)" +"SUM(E24:E30)" +"SUM(G34:G41)" +"SUM(I45:I46)" +"K3-K50" +"I46+G41+E30+C19" +"V3+1" +"SUM(G5:H5)" +"13+1" +"SUM(G5:G12)" +"SUM(G14:G16)" +"6+2" +"SUM(G17:G22)" +"SUM(H24:H24)" +"3+2" +"SUM(G5:G37)" +"I40-G38" +"C80" +"SUM(B45:B65)" +"SUM(J78)" +"L78" +"Q99" +"SUM(J13:J75)" +"X110" +"SUM(C76:C79)" +"SUM(Q1:Q95)" +"AC105+2" +"SUM(X1:X106)" +"H12+1" +"SUM(I3:I49)" +"SUM(C3:I3)" +"50+35+10" +"440-282" +"416-203" +"C3-C5" +"SUM(C16:C19)" +"SUM(E24:E30)" +"SUM(G34:G41)" +"SUM(I45:I46)" +"K3-K50" +"I46+G41+E30+C19" +"V3+1" +"SUM(G5:H5)" +"13+1" +"SUM(G5:G12)" +"SUM(G14:G16)" +"6+2" +"SUM(G17:G22)" +"SUM(H24:H24)" +"3+2" +"SUM(G5:G37)" +"I40-G38" +"C80" +"SUM(B45:B65)" +"SUM(J78)" +"L78" +"Q99" +"SUM(J13:J75)" +"X110" +"SUM(C76:C79)" +"SUM(Q1:Q95)" +"AC105+2" +"SUM(X1:X106)" +"H12+1" +"SUM(I3:I49)" +"SUM(C3:I3)" +"50+35+10" +"440-282" +"416-203" +"C3-C5" +"SUM(C16:C19)" +"SUM(E24:E30)" +"SUM(G34:G41)" +"SUM(I45:I46)" +"K3-K50" +"I46+G41+E30+C19" +"V3+1" +"SUM(G5:H5)" +"13+1" +"SUM(G5:G12)" +"SUM(G14:G16)" +"6+2" +"SUM(G17:G22)" +"SUM(H24:H24)" +"3+2" +"SUM(G5:G37)" +"I40-G38" +"C80" +"SUM(B45:B65)" +"SUM(J78)" +"L78" +"Q99" +"SUM(J13:J75)" +"X110" +"SUM(C76:C79)" +"SUM(Q1:Q95)" +"AC105+2" +"SUM(X1:X106)" +"H12+1" +"SUM(I3:I49)" +"SUM(C3:I3)" +"50+35+10" +"440-282" +"416-203" +"C3-C5" +"SUM(C16:C19)" +"SUM(E24:E30)" +"SUM(G34:G41)" +"SUM(I45:I46)" +"K3-K50" +"I46+G41+E30+C19" +"V3+1" +"SUM(G5:H5)" +"13+1" +"SUM(G5:G12)" +"SUM(G14:G16)" +"6+2" +"SUM(G17:G22)" +"SUM(H24:H24)" +"3+2" +"SUM(G5:G37)" +"I40-G38" +"C80" +"SUM(B45:B65)" +"SUM(J78)" +"L78" +"Q99" +"SUM(J13:J75)" +"X110" +"SUM(C76:C79)" +"SUM(Q1:Q95)" +"AC105+2" +"SUM(X1:X106)" +"H12+1" +"SUM(I3:I49)" +"SUM(C3:I3)" +"50+35+10" +"440-282" +"416-203" +"C3-C5" +"SUM(C16:C19)" +"SUM(E24:E30)" +"SUM(G34:G41)" +"SUM(I45:I46)" +"K3-K50" +"I46+G41+E30+C19" +"V3+1" +"SUM(G5:H5)" +"13+1" +"SUM(G5:G12)" +"SUM(G14:G16)" +"6+2" +"SUM(G17:G22)" +"SUM(H24:H24)" +"3+2" +"SUM(G5:G37)" +"I40-G38" +"C80" +"SUM(B45:B65)" +"SUM(J78)" +"L78" +"Q99" +"SUM(J13:J75)" +"X110" +"SUM(C76:C79)" +"SUM(Q1:Q95)" +"AC105+2" +"SUM(X1:X106)" +"H12+1" +"SUM(I3:I49)" +"SUM(C3:I3)" +"50+35+10" +"440-282" +"416-203" +"C3-C5" +"SUM(C16:C19)" +"SUM(E24:E30)" +"SUM(G34:G41)" +"SUM(I45:I46)" +"K3-K50" +"I46+G41+E30+C19" +"V3+1" +"SUM(G5:H5)" +"13+1" +"SUM(G5:G12)" +"SUM(G14:G16)" +"6+2" +"SUM(G17:G22)" +"SUM(H24:H24)" +"3+2" +"SUM(G5:G37)" +"I40-G38" +"C80" +"SUM(B45:B65)" +"SUM(J78)" +"L78" +"Q99" +"SUM(J13:J75)" +"X110" +"SUM(C76:C79)" +"SUM(Q1:Q95)" +"AC105+2" +"SUM(X1:X106)" +"H12+1" +"SUM(I3:I49)" +"SUM(C3:I3)" +"50+35+10" +"440-282" +"416-203" +"C3-C5" +"SUM(C16:C19)" +"SUM(E24:E30)" +"SUM(G34:G41)" +"SUM(I45:I46)" +"K3-K50" +"I46+G41+E30+C19" +"V3+1" +"SUM(G5:H5)" +"13+1" +"SUM(G5:G12)" +"SUM(G14:G16)" +"6+2" +"SUM(G17:G22)" +"SUM(H24:H24)" +"3+2" +"SUM(G5:G37)" +"I40-G38" +"C80" +"SUM(B45:B65)" +"SUM(J78)" +"L78" +"Q99" +"SUM(J13:J75)" +"X110" +"SUM(C76:C79)" +"SUM(Q1:Q95)" +"AC105+2" +"SUM(X1:X106)" +"H12+1" +"SUM(I3:I49)" +"SUM(C3:I3)" +"50+35+10" +"440-282" +"416-203" +"C3-C5" +"SUM(C16:C19)" +"SUM(E24:E30)" +"SUM(G34:G41)" +"SUM(I45:I46)" +"K3-K50" +"I46+G41+E30+C19" +"V3+1" +"SUM(G5:H5)" +"13+1" +"SUM(G5:G12)" +"SUM(G14:G16)" +"6+2" +"SUM(G17:G22)" +"SUM(H24:H24)" +"3+2" +"SUM(G5:G37)" +"I40-G38" +"C80" +"SUM(B45:B65)" +"SUM(J78)" +"L78" +"Q99" +"SUM(J13:J75)" +"X110" +"SUM(C76:C79)" +"SUM(Q1:Q95)" +"AC105+2" +"SUM(X1:X106)" +"H12+1" +"SUM(I3:I49)" +"SUM(C3:I3)" +"50+35+10" +"440-282" +"416-203" +"C3-C5" +"SUM(C16:C19)" +"SUM(E24:E30)" +"SUM(G34:G41)" +"SUM(I45:I46)" +"K3-K50" +"I46+G41+E30+C19" +"V3+1" +"SUM(G5:H5)" +"13+1" +"SUM(G5:G12)" +"SUM(G14:G16)" +"6+2" +"SUM(G17:G22)" +"SUM(H24:H24)" +"3+2" +"SUM(G5:G37)" +"I40-G38" +"C80" +"SUM(B45:B65)" +"SUM(J78)" +"L78" +"Q99" +"SUM(J13:J75)" +"X110" +"SUM(C76:C79)" +"SUM(Q1:Q95)" +"AC105+2" +"SUM(X1:X106)" +"H12+1" +"SUM(I3:I49)" +"SUM(C3:I3)" +"50+35+10" +"440-282" +"416-203" +"C3-C5" +"SUM(C16:C19)" +"SUM(E24:E30)" +"SUM(G34:G41)" +"SUM(I45:I46)" +"K3-K50" +"I46+G41+E30+C19" +"V3+1" +"SUM(G5:H5)" +"13+1" +"SUM(G5:G12)" +"SUM(G14:G16)" +"6+2" +"SUM(G17:G22)" +"SUM(H24:H24)" +"3+2" +"SUM(G5:G37)" +"I40-G38" +"C80" +"SUM(B45:B65)" +"SUM(J78)" +"L78" +"Q99" +"SUM(J13:J75)" +"X110" +"SUM(C76:C79)" +"SUM(Q1:Q95)" +"AC105+2" +"SUM(X1:X106)" +"H12+1" +"SUM(I3:I49)" +"SUM(C3:I3)" +"50+35+10" +"440-282" +"416-203" +"C3-C5" +"SUM(C16:C19)" +"SUM(E24:E30)" +"SUM(G34:G41)" +"SUM(I45:I46)" +"K3-K50" +"I46+G41+E30+C19" +"V3+1" +"SUM(G5:H5)" +"13+1" +"SUM(G5:G12)" +"SUM(G14:G16)" +"6+2" +"SUM(G17:G22)" +"SUM(H24:H24)" +"3+2" +"SUM(G5:G37)" +"I40-G38" +"C80" +"SUM(B45:B65)" +"SUM(J78)" +"L78" +"Q99" +"SUM(J13:J75)" +"X110" +"SUM(C76:C79)" +"SUM(Q1:Q95)" +"AC105+2" +"SUM(X1:X106)" +"H12+1" +"SUM(I3:I49)" +"SUM(C3:I3)" +"50+35+10" +"440-282" +"416-203" +"C3-C5" +"SUM(C16:C19)" +"SUM(E24:E30)" +"SUM(G34:G41)" +"SUM(I45:I46)" +"K3-K50" +"I46+G41+E30+C19" +"V3+1" +"SUM(G5:H5)" +"13+1" +"SUM(G5:G12)" +"SUM(G14:G16)" +"6+2" +"SUM(G17:G22)" +"SUM(H24:H24)" +"3+2" +"SUM(G5:G37)" +"I40-G38" +"C80" +"SUM(B45:B65)" +"SUM(J78)" +"L78" +"Q99" +"SUM(J13:J75)" +"X110" +"SUM(C76:C79)" +"SUM(Q1:Q95)" +"AC105+2" +"SUM(X1:X106)" +"H12+1" +"SUM(I3:I49)" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"1" +"2+1" +"5+1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11+557047+65535" +"1+5" +"SUM(C8:C22)" +"1+8+11" +"1+11+14" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"8+6" +"+K21+K22" +"1+1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"H8/2*1.5" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"1+1" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"H8/2*1.5-3425" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"H11/2*1.5" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"1" +"2+1" +"5+1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11+557047+65535" +"1+5" +"SUM(C8:C22)" +"1+8+11" +"1+11+14" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"8+6" +"+K21+K22" +"1+1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"H8/2*1.5+33000" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"H11/2*1.5+10000" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"N12/H29" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13/H29" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"N15/H29" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"N19/H29" +"N21/H29" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"1+1" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"H8/2*1.5+124925" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"60500+14500" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"N12/H29" +"((C13/9)*12)-500000-500000" +"L8+L11" +"N13/H29" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"N15/H29" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"N19/H29" +"N21/H29" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"VLOOKUP(B6,HEADROOM!$B$2:$D$3820,3,FALSE)" +"VLOOKUP((A6&MAX(H6:M6)),'NA DATA'!$J$4:$K$1809,2,FALSE)" +"IF(ISNA(VLOOKUP(B6,'US GAS Rankings'!$B$6:$H$232,7,FALSE))=TRUE,"""", (VLOOKUP(B6,'US GAS Rankings'!$B$6:$H$232,7,FALSE)))" +"IF(ISNA(VLOOKUP(B6,'US PWR Rankings'!$B$6:$H$126,7,FALSE))=TRUE,"""", (VLOOKUP(B6,'US PWR Rankings'!$B$6:$H$126,7,FALSE)))" +"IF(ISNA(VLOOKUP(B6,'Can Gas Rankings'!$B$6:$H$95,7,FALSE))=TRUE,"""",(VLOOKUP(B6,'Can Gas Rankings'!$B$6:$H$95,7,FALSE)))" +"IF(ISNA(VLOOKUP(B6,'Can Pwr Rankings'!$B$6:$F$21,5,FALSE))=TRUE,"""", (VLOOKUP(B6,'Can Pwr Rankings'!$B$6:$F$21,5,FALSE)))" +"IF(ISNA(VLOOKUP($B6,'US GAS Rankings'!$B$6:$H$232,6,FALSE))=TRUE,"""", (VLOOKUP($B6,'US GAS Rankings'!$B$6:$H$232,6,FALSE)))" +"IF(ISNA(VLOOKUP($B6,'US PWR Rankings'!$B$6:$H$126,6,FALSE))=TRUE,"""", (VLOOKUP($B6,'US PWR Rankings'!$B$6:$H$126,6,FALSE)))" +"IF(ISNA(VLOOKUP($B6,'Can Gas Rankings'!$B$6:$H$95,6,FALSE))=TRUE,"""",(VLOOKUP($B6,'Can Gas Rankings'!$B$6:$H$95,6,FALSE)))" +"IF(ISNA(VLOOKUP($B6,'Can Pwr Rankings'!$B$6:$F$21,4,FALSE))=TRUE,"""", (VLOOKUP($B6,'Can Pwr Rankings'!$B$6:$F$21,4,FALSE)))" +"IF(ISNA(VLOOKUP($B498,'US GAS Rankings'!$B$6:$H$232,7,FALSE))=TRUE,"""", (VLOOKUP($B498,'US GAS Rankings'!$B$6:$H$232,7,FALSE)))" +"IF(ISNA(VLOOKUP($B498,'US PWR Rankings'!$B$6:$H$126,7,FALSE))=TRUE,"""", (VLOOKUP($B498,'US PWR Rankings'!$B$6:$H$126,7,FALSE)))" +"IF(ISNA(VLOOKUP($B498,'Can Gas Rankings'!$B$6:$H$95,7,FALSE))=TRUE,"""",(VLOOKUP($B498,'Can Gas Rankings'!$B$6:$H$95,7,FALSE)))" +"IF(ISNA(VLOOKUP($B498,'Can Pwr Rankings'!$B$6:$F$21,5,FALSE))=TRUE,"""", (VLOOKUP($B498,'Can Pwr Rankings'!$B$6:$F$21,5,FALSE)))" +"VLOOKUP(A2,'US GAS Rankings'!$C$6:$H$232,6,FALSE)" +"VLOOKUP(A2,'US PWR Rankings'!$C$6:$H$126,6,FALSE)" +"A2&B2" +"D2" +"VLOOKUP(A2,'US GAS Rankings'!$C$6:$H$232,6,FALSE)" +"A2&B2" +"D2" +"NOW()" +"VLOOKUP(A8,'US PWR Rankings'!$C$6:$H$126,6,FALSE)" +"VLOOKUP(A2,'Can Gas Rankings'!$C$6:$H$95,6,FALSE)" +"VLOOKUP(A2,'Can Pwr Rankings'!$C$6:$F$21,4,FALSE)" +"A2&C2" +"E2" +"VLOOKUP(A2,'Can Gas Rankings'!$C$6:$H$95,6,FALSE)" +"A2&C2" +"E2" +"VLOOKUP(A2,'Can Pwr Rankings'!$C$6:$F$21,4,FALSE)" +"A2&C2" +"E2" +"VLOOKUP(A4,HEADROOM!$C$2:$D$3820,2,FALSE)" +"IF(D4="""",VLOOKUP(A4,HEADROOM!$C$2:$E$3820,3,FALSE),"""")" +"A4&B4" +"SUM(C3:I3)" +"50+35+10" +"440-282" +"416-203" +"C3-C5" +"SUM(C16:C19)" +"SUM(E24:E30)" +"SUM(G34:G41)" +"SUM(I45:I46)" +"K3-K50" +"I46+G41+E30+C19" +"V3+1" +"SUM(G5:H5)" +"13+1" +"SUM(G5:G12)" +"SUM(G14:G16)" +"6+2" +"SUM(G17:G22)" +"SUM(H24:H24)" +"3+2" +"SUM(G5:G37)" +"I40-G38" +"C80" +"SUM(B45:B65)" +"SUM(J78)" +"L78" +"Q99" +"SUM(J13:J75)" +"X110" +"SUM(C76:C79)" +"SUM(Q1:Q95)" +"AC105+2" +"SUM(X1:X106)" +"H12+1" +"SUM(I3:I49)" +"G12+H12" +"SUM(B45:B78)" +"J85" +"Q106" +"SUM(J20:J82)" +"X117" +"SUM(C83:C86)" +"SUM(Q10:Q98)" +"SUM(X10:X98)" +"SUM(C3:I3)" +"50+35+10" +"440-282" +"416-203" +"C3-C5" +"SUM(C16:C19)" +"SUM(E24:E30)" +"SUM(G34:G41)" +"SUM(I45:I46)" +"K3-K50" +"I46+G41+E30+C19" +"V3+1" +"SUM(G5:H5)" +"13+1" +"SUM(G5:G12)" +"SUM(G14:G16)" +"6+2" +"SUM(G17:G22)" +"SUM(H24:H24)" +"3+2" +"SUM(G5:G37)" +"I40-G38" +"C80" +"SUM(B45:B65)" +"SUM(J78)" +"L78" +"Q99" +"SUM(J13:J75)" +"X110" +"SUM(C76:C79)" +"SUM(Q1:Q95)" +"AC105+2" +"SUM(X1:X106)" +"H12+1" +"SUM(I3:I49)" +"SUM(C3:I3)" +"50+35+10" +"440-282" +"416-203" +"C3-C5" +"SUM(C16:C19)" +"SUM(E24:E30)" +"SUM(G34:G41)" +"SUM(I45:I46)" +"K3-K50" +"I46+G41+E30+C19" +"V3+1" +"SUM(G5:H5)" +"13+1" +"SUM(G5:G12)" +"SUM(G14:G16)" +"6+2" +"SUM(G17:G22)" +"SUM(H24:H24)" +"3+2" +"SUM(G5:G37)" +"I40-G38" +"C80" +"SUM(B45:B65)" +"SUM(J78)" +"L78" +"Q99" +"SUM(J13:J75)" +"X110" +"SUM(C76:C79)" +"SUM(Q1:Q95)" +"AC105+2" +"SUM(X1:X106)" +"H12+1" +"SUM(I3:I49)" +"SUM(C3:I3)" +"50+35+10" +"440-282" +"416-203" +"C3-C5" +"SUM(C16:C19)" +"SUM(E24:E30)" +"SUM(G34:G41)" +"SUM(I45:I46)" +"K3-K50" +"I46+G41+E30+C19" +"V3+1" +"SUM(G5:H5)" +"13+1" +"SUM(G5:G12)" +"SUM(G14:G16)" +"6+2" +"SUM(G17:G22)" +"SUM(H24:H24)" +"3+2" +"SUM(G5:G37)" +"I40-G38" +"C80" +"SUM(B45:B65)" +"SUM(J78)" +"L78" +"Q99" +"SUM(J13:J75)" +"X110" +"SUM(C76:C79)" +"SUM(Q1:Q95)" +"AC105+2" +"SUM(X1:X106)" +"H12+1" +"SUM(I3:I49)" +"F3-E3" +"33051.44/2" +"15256.02+10158.18" +"22539.98+16094.95+9656.97" +"5671.61/2" +"8516.88/3" +"5308.57*7" +"40649.95+40689.95" +"14969.95+4179.95" +"41878.65+41988.65" +"119386.07+119416.06+119436.06" +"18219.09+33390.39+9085.47" +"SUM(G3:G305)" +"F5/B5/100" +"E6/B6/100" +"F9/B9" +"SUM(F26:F51)" +"SUM(F52:F82)" +"SUM(I4:I85)" +"SUM(F26:F51)*0.376" +"SUM(F52:F82)*0.366" +"1100+119.93+20.8" +"1200+254.47+86.97" +"1200+245.87+154.88+52.81" +"4600+223.79+731.57" +"21000+2389.36+1325.98" +"21000+2855.15+4765.21" +"19250" +"SUM(B2:B8)" +"SUM(B10:B11)" +"(B10+B11)-B9" +"650+0.68+23.87" +"600+42.59" +"600+482.68" +"600+3066.73" +"SUM(B17:B26)" +"625+43.97" +"2600+182.85+310.04" +"600+18.86+486+145.39+223.91" +"700+14.17+123.37" +"600+0.53+4.91+185.3+454.39" +"600+0.29+24.26+288.42+1472.41" +"SUM(B35:B43)" +"B45-B44" +"625+62.58" +"600+164.05" +"600+261.11" +"600+2.44+122.24+385.94" +"700+792.34" +"600+406.67" +"600+112.03+1292.53" +"600+6.92+18.61" +"600+128.71+12.44" +"625+13.76+140.69" +"600+18.81+326.02" +"600+30.86+10.12+341.44" +"600+23.46+269.84+208.72+462.95" +"700+26.36+120.77+1410.23" +"600+664.94+367.95" +"600+653.66" +"500+24.85" +"600+25.3" +"600+31.06" +"550+16.16" +"600+30.13" +"600+306.65" +"600+205.19" +"SUM(B86:B97)" +"0.61" +"0.024" +"6.286" +"500000-247000" +"231058-206058" +"605.3*1.014" +"4.2*1.014" +"SUM(I3:I28)" +"SUM(I30:I34)" +"+I35+I29" +"SUM(I37:I56)" +"0.61" +"0.024" +"6.286" +"SUM(D10:D22)/13" +"SUM(D25:D27)" +"+D29*0.15" +"+D29*0.12" +"+D29*0.03" +"SUBTOTAL(9,C2:C2)" +"SUBTOTAL(9,C14:C15)" +"SUBTOTAL(9,C2:C30)" +"SUBTOTAL(9,C33:C667)" +"SUBTOTAL(9,C669:C868)" +"SUBTOTAL(9,C870:C893)" +"SUBTOTAL(9,C895:C969)" +"SUBTOTAL(9,C33:C969)" +"SUBTOTAL(9,C972:C978)" +"SUBTOTAL(9,C972:C978)" +"SUBTOTAL(9,C981:C988)" +"SUBTOTAL(9,C991:C1000)" +"SUBTOTAL(9,C991:C1008)" +"SUBTOTAL(9,C1011:C1031)" +"SUBTOTAL(9,C1033:C1051)" +"SUBTOTAL(9,C1011:C1051)" +"SUBTOTAL(9,C1054:C1183)" +"SUBTOTAL(9,C1185:C1234)" +"SUBTOTAL(9,C1236:C1240)" +"SUBTOTAL(9,C1054:C1240)" +"SUBTOTAL(9,C1243:C1277)" +"SUBTOTAL(9,C1243:C1299)" +"SUBTOTAL(9,C1302:C1317)" +"SUBTOTAL(9,C1302:C1317)" +"SUBTOTAL(9,C1320:C1355)" +"SUBTOTAL(9,C1357:C1374)" +"SUBTOTAL(9,C1376:C1525)" +"SUBTOTAL(9,C1527:C1635)" +"SUBTOTAL(9,C1637:C1642)" +"SUBTOTAL(9,C1654:C1681)" +"SUBTOTAL(9,C1320:C1724)" +"SUBTOTAL(9,C1727:C1782)" +"SUBTOTAL(9,C1784:C1956)" +"SUBTOTAL(9,C1958:C2015)" +"SUBTOTAL(9,C2017:C2038)" +"SUBTOTAL(9,C2040:C2064)" +"SUBTOTAL(9,C2088:C2091)" +"SUBTOTAL(9,C1727:C2091)" +"SUBTOTAL(9,C2105:C2107)" +"SUBTOTAL(9,C2094:C2107)" +"SUBTOTAL(9,C2110:C2111)" +"SUBTOTAL(9,C2114:C2182)" +"SUBTOTAL(9,C2184:C2191)" +"SUBTOTAL(9,C2114:C2191)" +"SUBTOTAL(9,C2194:C2203)" +"SUBTOTAL(9,C2225:C2262)" +"SUBTOTAL(9,C2265:C2277)" +"SUBTOTAL(9,C2265:C2277)" +"SUBTOTAL(9,C2348:C2367)" +"SUBTOTAL(9,C2280:C2367)" +"SUBTOTAL(9,C2391:C2391)" +"SUBTOTAL(9,C2394:C2405)" +"SUBTOTAL(9,C2408:C2495)" +"SUBTOTAL(9,C2516:C2547)" +"SUBTOTAL(9,C2574:C2711)" +"SUBTOTAL(9,C2719:C2813)" +"SUBTOTAL(9,C2815:C2825)" +"SUBTOTAL(9,C2827:C3045)" +"SUBTOTAL(9,C3047:C3123)" +"SUBTOTAL(9,C2408:C3129)" +"SUBTOTAL(9,C3146:C3151)" +"SUBTOTAL(9,C3154:C3188)" +"SUBTOTAL(9,C3233:C3269)" +"SUBTOTAL(9,C3191:C3269)" +"SUBTOTAL(9,C3272:C3314)" +"SUBTOTAL(9,C3317:C3445)" +"SUBTOTAL(9,C3317:C3445)" +"SUBTOTAL(9,C3460:C3578)" +"SUBTOTAL(9,C3639:C3721)" +"SUBTOTAL(9,C3723:C3739)" +"SUBTOTAL(9,C3741:C3788)" +"SUBTOTAL(9,C3581:C3809)" +"SUBTOTAL(9,C3812:C3852)" +"SUBTOTAL(9,C3892:C3915)" +"SUBTOTAL(9,C3942:C3946)" +"SUBTOTAL(9,C3949:C3975)" +"SUBTOTAL(9,C3949:C3975)" +"SUBTOTAL(9,C4004:C4012)" +"SUBTOTAL(9,C3982:C4023)" +"SUBTOTAL(9,C4026:C4037)" +"SUBTOTAL(9,C4082:C4204)" +"SUBTOTAL(9,C4040:C4204)" +"SUBTOTAL(9,C4207:C4223)" +"SUBTOTAL(9,C4226:C4256)" +"SUBTOTAL(9,C4226:C4278)" +"SUBTOTAL(9,C4281:C4351)" +"SUBTOTAL(9,C4281:C4351)" +"SUBTOTAL(9,C4354:C4376)" +"SUBTOTAL(9,C4400:C4429)" +"SUBTOTAL(9,C4354:C4434)" +"SUBTOTAL(9,C4437:C4528)" +"SUBTOTAL(9,C4437:C4528)" +"SUBTOTAL(9,C4531:C4541)" +"SUBTOTAL(9,C4544:C4703)" +"SUBTOTAL(9,C4706:C4750)" +"SUBTOTAL(9,C4706:C4775)" +"SUBTOTAL(9,C4790:C4946)" +"SUBTOTAL(9,C4948:C5106)" +"SUBTOTAL(9,C4778:C5146)" +"SUBTOTAL(9,C5168:C5209)" +"SUBTOTAL(9,C5212:C5290)" +"SUBTOTAL(9,C5293:C5391)" +"SUBTOTAL(9,C5393:C5524)" +"SUBTOTAL(9,C5293:C5577)" +"SUBTOTAL(9,C5580:C5598)" +"SUBTOTAL(9,C5601:C5712)" +"SUBTOTAL(9,C5715:C5757)" +"SUBTOTAL(9,C5759:C5826)" +"SUBTOTAL(9,C5828:C5841)" +"SUBTOTAL(9,C5715:C5880)" +"SUBTOTAL(9,C5905:C6165)" +"SUBTOTAL(9,C5883:C6181)" +"SUBTOTAL(9,C6198:C6246)" +"SUBTOTAL(9,C6198:C6246)" +"SUBTOTAL(9,C6249:C6286)" +"SUBTOTAL(9,C6297:C6340)" +"SUBTOTAL(9,C6343:C6357)" +"SUBTOTAL(9,C6359:C6418)" +"SUBTOTAL(9,C6431:C6602)" +"SUBTOTAL(9,C6604:C6655)" +"SUBTOTAL(9,C6343:C6717)" +"SUBTOTAL(9,C6720:C6739)" +"SUBTOTAL(9,C6742:C6950)" +"SUBTOTAL(9,C6742:C6999)" +"SUBTOTAL(9,C7031:C7070)" +"SUBTOTAL(9,C7031:C7070)" +"SUBTOTAL(9,C7073:C7100)" +"SUBTOTAL(9,C7118:C7154)" +"SUBTOTAL(9,C7157:C7279)" +"SUBTOTAL(9,C7304:C7388)" +"SUBTOTAL(9,C7391:C7608)" +"SUBTOTAL(9,C7619:C9404)" +"SUBTOTAL(9,C9413:C9473)" +"SUBTOTAL(9,C7391:C9503)" +"SUBTOTAL(9,C9531:C9682)" +"SUBTOTAL(9,C9531:C9682)" +"SUBTOTAL(9,C9699:C9920)" +"SUBTOTAL(9,C9685:C9920)" +"SUBTOTAL(9,C2:C9920)" +"SUBTOTAL(9,C2:C9920)" +"SUM(E11:E19)" +"SUM(E20:E24)" +"SUM(E25:E26)" +"SUM(E27:E40)" +"SUM(E43:E50)" +"SUM(E59:E71)-E71" +"E72" +"SUM(E73:E79)" +"SUM(B58+B71+B72+B79)" +"1090000-B82" +"B26+B42+B50+B58+B72" +"850000-B83" +"(B19+B42+B72)-30000" +"476000-B84" +"B24" +"205000-B85" +"SUM(E104:E113)-E110" +"SUM(H10:H45)" +"1090000-H46" +"N35" +"W35+W22+W18" +"Y35+Y22+Y18+Y17" +"AB35+AB24+AB22+AB18+AB17" +"AD35+AD24+AD22+AD18+AD17+AD20" +"AI35+AI24+AI22+AI21+AI20+AI18+AI17" +"AN35+AN24+AN22+AN21+AN20+AN18+AN17+AN26" +"AW35+AW24+AW22+AW21+AW20+AW18+AW17+AW26+AW11+AW12" +"BA35+BA24+BA22+BA21+BA20+BA18+BA17+BA26+BA11+BA12+BA31+BA32" +"BG35+BG24+BG22+BG21+BG20+BG18+BG17+BG26+BG31+BG32+BG30+BG10+BG11+BG12" +"BJ35+BJ24+BJ22+BJ21+BJ20+BJ18+BJ17+BJ26+BJ31+BJ32+BJ30+BJ10" +"SUM(H10:H45)" +"SUM(N10:N45)-N50" +"H52/1090000" +"SUM(J54:BH54)/51" +"1090000-H52" +"H56/1090000" +"SUM(K57:BH57)/51" +"SUM(H10:H45)" +"1090000-H46" +"N35" +"W35+W22+W18" +"Y35+Y22+Y18+Y17" +"AB35+AB24+AB22+AB18+AB17" +"AD35+AD24+AD22+AD18+AD17+AD20" +"AI35+AI24+AI22+AI21+AI20+AI18+AI17" +"AN35+AN24+AN22+AN21+AN20+AN18+AN17+AN26" +"AW35+AW24+AW22+AW21+AW20+AW18+AW17+AW26+AW11+AW12" +"BA35+BA24+BA22+BA21+BA20+BA18+BA17+BA26+BA11+BA12+BA31+BA32" +"BG35+BG24+BG22+BG21+BG20+BG18+BG17+BG26+BG31+BG32+BG30+BG10+BG11+BG12" +"BJ35+BJ24+BJ22+BJ21+BJ20+BJ18+BJ17+BJ26+BJ31+BJ32+BJ30+BJ10" +"SUM(H10:H45)" +"SUM(N10:N45)-N50" +"SUM(R59:R67)" +"120000-R69" +"150000-V69" +"120000-R69" +"R52+R69" +"BI74/1210000" +"1210000-R74" +"J52" +"R69+R52" +"J50" +"J48" +"R48+R72" +"SUM(J81:J83)" +"J52/1090000" +"R74/1210000" +"SUM(J88:BH88)/51" +"(1090000-J52)/1090000" +"(1210000-R74)/1210000" +"SUM(H10:H37)" +"850000-H38" +"Y21" +"AD21+AD23" +"AK21+AK23+AK14" +"AN21+AN23+AN14+AN26" +"AX21+AX23+AX14+AX26+AX12" +"BG21+BG23+BG14+BG26+BG12+BG10+BG30" +"BT21+BT23+BT14+BT26+BT12+BT10+BT30+BT19" +"SUM(H10:H37)" +"SUM(Y10:Y37)-Y42" +"SUM(I14:I27)" +"476000-I28" +"N21" +"Z21+Z22" +"AC21+AC22+AC18" +"AJ21+AJ22+AJ18+AJ19+AJ20" +"AL21+AL22+AL18+AL19+AL20+AL25" +"AM21+AM22+AM18+AM19+AM20+AM25+AM14+AM15" +"BK21+BK22+BK18+BK19+BK20+BK25+BK14+BK15+BK16" +"SUM(I14:I27)" +"SUM(N14:N27)-N21" +"SUM(Z14:Z27)-(Z21+Z22)" +"SUM(AC14:AC27)-(AC21+AC22+AC18)" +"SUM(AJ14:AJ27)-(AJ21+AJ22+AJ18+AJ19+AJ20)" +"SUM(AL14:AL27)-(AL21+AL22+AL18+AL19+AL20+AL25)" +"AM28-AM32" +"SUM(I40:I44)" +"205000-I45" +"BK40" +"SUM(E11:E19)" +"SUM(E20:E24)" +"SUM(E25:E26)" +"SUM(E27:E40)" +"SUM(E43:E50)" +"SUM(E59:E71)-E71" +"E72" +"SUM(E73:E79)" +"SUM(B58+B71+B72+B79)" +"1090000-B82" +"B26+B42+B50+B58+B72" +"850000-B83" +"(B19+B42+B72)-30000" +"476000-B84" +"B24" +"205000-B85" +"SUM(E104:E113)-E110" +"ROUND((O10*31+P10*28+Q10*31+R10*30+S10*31+T10*30+U10*31+V10*31+W10*30+X10*31+Y10*30+Z10*31)*J10,0)" +"SUM(H10:H45)" +"SUM(K10:K44)" +"1090000-H46" +"P35" +"Y35+Y22+Y18" +"AA35+AA22+AA18+AA17" +"AD35+AD24+AD22+AD18+AD17" +"AF35+AF24+AF22+AF18+AF17+AF20" +"AK35+AK24+AK22+AK21+AK20+AK18+AK17" +"AP35+AP24+AP22+AP21+AP20+AP18+AP17+AP26" +"AY35+AY24+AY22+AY21+AY20+AY18+AY17+AY26+AY11+AY12" +"BC35+BC24+BC22+BC21+BC20+BC18+BC17+BC26+BC11+BC12+BC31+BC32" +"BI35+BI24+BI22+BI21+BI20+BI18+BI17+BI26+BI31+BI32+BI30+BI10+BI11+BI12" +"BL35+BL24+BL22+BL21+BL20+BL18+BL17+BL26+BL31+BL32+BL30+BL10" +"SUM(H10:H45)" +"SUM(P10:P45)-P50" +"H52/1090000" +"SUM(L54:BJ54)/51" +"1090000-H52" +"H56/1090000" +"SUM(M57:BJ57)/51" +"SUM(H10:H45)" +"1090000-H46" +"N35" +"W35+W22+W18" +"Y35+Y22+Y18+Y17" +"AB35+AB24+AB22+AB18+AB17" +"AD35+AD24+AD22+AD18+AD17+AD20" +"AI35+AI24+AI22+AI21+AI20+AI18+AI17" +"AN35+AN24+AN22+AN21+AN20+AN18+AN17+AN26" +"AW35+AW24+AW22+AW21+AW20+AW18+AW17+AW26+AW11+AW12" +"BA35+BA24+BA22+BA21+BA20+BA18+BA17+BA26+BA11+BA12+BA31+BA32" +"BG35+BG24+BG22+BG21+BG20+BG18+BG17+BG26+BG31+BG32+BG30+BG10+BG11+BG12" +"BJ35+BJ24+BJ22+BJ21+BJ20+BJ18+BJ17+BJ26+BJ31+BJ32+BJ30+BJ10" +"SUM(H10:H45)" +"SUM(N10:N45)-N50" +"SUM(R59:R67)" +"120000-R69" +"150000-V69" +"120000-R69" +"R52+R69" +"BI74/1210000" +"1210000-R74" +"J52" +"R69+R52" +"J50" +"J48" +"R48+R72" +"SUM(J81:J83)" +"J52/1090000" +"R74/1210000" +"SUM(J88:BH88)/51" +"(1090000-J52)/1090000" +"(1210000-R74)/1210000" +"ROUND((O12*31+P12*28+Q12*31+R12*30+S12*31+T12*30+U12*31+V12*31+W12*30+X12*31+Y12*30+Z12*31)*H12,0)" +"SUM(I10:I37)" +"850000-I38" +"AA21" +"AF21+AF23" +"AM21+AM23+AM14" +"AP21+AP23+AP14+AP26" +"AZ21+AZ23+AZ14+AZ26+AZ12" +"BI21+BI23+BI14+BI26+BI12+BI10+BI30" +"BV21+BV23+BV14+BV26+BV12+BV10+BV30+BV19" +"SUM(J10:J37)" +"SUM(AA10:AA37)-AA42" +"ROUND((O12*31+P12*28+Q12*31+R12*30+S12*31+T12*30+U12*31+V12*31+W12*30+X12*31+Y12*30+Z12*31)*J12,0)" +"SUM(H12:H25)" +"476000-H26" +"O19" +"AA19+AA20" +"AD19+AD20+AD16" +"AK19+AK20+AK16+AK17+AK18" +"AM19+AM20+AM16+AM17+AM18+AM23" +"AN19+AN20+AN16+AN17+AN18+AN23+AN12+AN13" +"BL19+BL20+BL16+BL17+BL18+BL23+BL12+BL13+BL14" +"SUM(H12:H25)" +"SUM(O12:O25)-O19" +"SUM(AA12:AA25)-(AA19+AA20)" +"SUM(AD12:AD25)-(AD19+AD20+AD16)" +"SUM(AK12:AK25)-(AK19+AK20+AK16+AK17+AK18)" +"SUM(AM12:AM25)-(AM19+AM20+AM16+AM17+AM18+AM23)" +"AN26-AN30" +"SUM(H38:H41)" +"+K26+K42" +"205000-H42" +"H42-H49" +"E2*1000/24" +"G2*10" +"(F17-1000)*5/60" +"SUM(H2:H281)" +"SUM(D6:D31)" +"SUM(D35:D54)" +"SUM(D6:D34)" +"SUM(D38:D65)" +"SUM(D6:D24)" +"SUM(D28:D53)" +"SUM(D6:D19)" +"SUM(D23:D45)" +"SUM(D6:D26)" +"SUM(D30:D48)" +"SUM(D6:D31)" +"SUM(D36:D50)" +"SUM(D6:D29)" +"SUM(D33:D49)" +"SUM(D6:D9)" +"SUM(D14:D47)" +"-94429.92" +"SUM(D6:D25)" +"SUM(D29:D50)" +"SUM(D6:D25)" +"SUM(D30:D50)" +"SUM(D6:D32)" +"SUM(D37:D55)" +"SUM(D6:D20)" +"SUM(D25:D50)" +"SUM(X20:Y20)" +"SUM(X20:Y20)" +"SUBTOTAL(9,C2:C2)" +"SUBTOTAL(9,C14:C15)" +"SUBTOTAL(9,C2:C30)" +"SUBTOTAL(9,C33:C667)" +"SUBTOTAL(9,C669:C868)" +"SUBTOTAL(9,C870:C893)" +"SUBTOTAL(9,C895:C969)" +"SUBTOTAL(9,C33:C969)" +"SUBTOTAL(9,C972:C978)" +"SUBTOTAL(9,C972:C978)" +"SUBTOTAL(9,C981:C988)" +"SUBTOTAL(9,C991:C1000)" +"SUBTOTAL(9,C991:C1008)" +"SUBTOTAL(9,C1011:C1031)" +"SUBTOTAL(9,C1033:C1051)" +"SUBTOTAL(9,C1011:C1051)" +"SUBTOTAL(9,C1054:C1183)" +"SUBTOTAL(9,C1185:C1234)" +"SUBTOTAL(9,C1236:C1240)" +"SUBTOTAL(9,C1054:C1240)" +"SUBTOTAL(9,C1243:C1277)" +"SUBTOTAL(9,C1243:C1299)" +"SUBTOTAL(9,C1302:C1317)" +"SUBTOTAL(9,C1302:C1317)" +"SUBTOTAL(9,C1320:C1355)" +"SUBTOTAL(9,C1357:C1374)" +"SUBTOTAL(9,C1376:C1525)" +"SUBTOTAL(9,C1527:C1635)" +"SUBTOTAL(9,C1637:C1642)" +"SUBTOTAL(9,C1654:C1681)" +"SUBTOTAL(9,C1320:C1724)" +"SUBTOTAL(9,C1727:C1782)" +"SUBTOTAL(9,C1784:C1956)" +"SUBTOTAL(9,C1958:C2015)" +"SUBTOTAL(9,C2017:C2038)" +"SUBTOTAL(9,C2040:C2064)" +"SUBTOTAL(9,C2088:C2091)" +"SUBTOTAL(9,C1727:C2091)" +"SUBTOTAL(9,C2105:C2107)" +"SUBTOTAL(9,C2094:C2107)" +"SUBTOTAL(9,C2110:C2111)" +"SUBTOTAL(9,C2114:C2182)" +"SUBTOTAL(9,C2184:C2191)" +"SUBTOTAL(9,C2114:C2191)" +"SUBTOTAL(9,C2194:C2203)" +"SUBTOTAL(9,C2225:C2262)" +"SUBTOTAL(9,C2265:C2277)" +"SUBTOTAL(9,C2265:C2277)" +"SUBTOTAL(9,C2348:C2367)" +"SUBTOTAL(9,C2280:C2367)" +"SUBTOTAL(9,C2391:C2391)" +"SUBTOTAL(9,C2394:C2405)" +"SUBTOTAL(9,C2408:C2495)" +"SUBTOTAL(9,C2516:C2547)" +"SUBTOTAL(9,C2574:C2711)" +"SUBTOTAL(9,C2719:C2813)" +"SUBTOTAL(9,C2815:C2825)" +"SUBTOTAL(9,C2827:C3045)" +"SUBTOTAL(9,C3047:C3123)" +"SUBTOTAL(9,C2408:C3129)" +"SUBTOTAL(9,C3146:C3151)" +"SUBTOTAL(9,C3154:C3188)" +"SUBTOTAL(9,C3233:C3269)" +"SUBTOTAL(9,C3191:C3269)" +"SUBTOTAL(9,C3272:C3314)" +"SUBTOTAL(9,C3317:C3445)" +"SUBTOTAL(9,C3317:C3445)" +"SUBTOTAL(9,C3460:C3578)" +"SUBTOTAL(9,C3639:C3721)" +"SUBTOTAL(9,C3723:C3739)" +"SUBTOTAL(9,C3741:C3788)" +"SUBTOTAL(9,C3581:C3809)" +"SUBTOTAL(9,C3812:C3852)" +"SUBTOTAL(9,C3892:C3915)" +"SUBTOTAL(9,C3942:C3946)" +"SUBTOTAL(9,C3949:C3975)" +"SUBTOTAL(9,C3949:C3975)" +"SUBTOTAL(9,C4004:C4012)" +"SUBTOTAL(9,C3982:C4023)" +"SUBTOTAL(9,C4026:C4037)" +"SUBTOTAL(9,C4082:C4204)" +"SUBTOTAL(9,C4040:C4204)" +"SUBTOTAL(9,C4207:C4223)" +"SUBTOTAL(9,C4226:C4256)" +"SUBTOTAL(9,C4226:C4278)" +"SUBTOTAL(9,C4281:C4351)" +"SUBTOTAL(9,C4281:C4351)" +"SUBTOTAL(9,C4354:C4376)" +"SUBTOTAL(9,C4400:C4429)" +"SUBTOTAL(9,C4354:C4434)" +"SUBTOTAL(9,C4437:C4528)" +"SUBTOTAL(9,C4437:C4528)" +"SUBTOTAL(9,C4531:C4541)" +"SUBTOTAL(9,C4544:C4703)" +"SUBTOTAL(9,C4706:C4750)" +"SUBTOTAL(9,C4706:C4775)" +"SUBTOTAL(9,C4790:C4946)" +"SUBTOTAL(9,C4948:C5106)" +"SUBTOTAL(9,C4778:C5146)" +"SUBTOTAL(9,C5168:C5209)" +"SUBTOTAL(9,C5212:C5290)" +"SUBTOTAL(9,C5293:C5391)" +"SUBTOTAL(9,C5393:C5524)" +"SUBTOTAL(9,C5293:C5577)" +"SUBTOTAL(9,C5580:C5598)" +"SUBTOTAL(9,C5601:C5712)" +"SUBTOTAL(9,C5715:C5757)" +"SUBTOTAL(9,C5759:C5826)" +"SUBTOTAL(9,C5828:C5841)" +"SUBTOTAL(9,C5715:C5880)" +"SUBTOTAL(9,C5905:C6165)" +"SUBTOTAL(9,C5883:C6181)" +"SUBTOTAL(9,C6198:C6246)" +"SUBTOTAL(9,C6198:C6246)" +"SUBTOTAL(9,C6249:C6286)" +"SUBTOTAL(9,C6297:C6340)" +"SUBTOTAL(9,C6343:C6357)" +"SUBTOTAL(9,C6359:C6418)" +"SUBTOTAL(9,C6431:C6602)" +"SUBTOTAL(9,C6604:C6655)" +"SUBTOTAL(9,C6343:C6717)" +"SUBTOTAL(9,C6720:C6739)" +"SUBTOTAL(9,C6742:C6950)" +"SUBTOTAL(9,C6742:C6999)" +"SUBTOTAL(9,C7031:C7070)" +"SUBTOTAL(9,C7031:C7070)" +"SUBTOTAL(9,C7073:C7100)" +"SUBTOTAL(9,C7118:C7154)" +"SUBTOTAL(9,C7157:C7279)" +"SUBTOTAL(9,C7304:C7388)" +"SUBTOTAL(9,C7391:C7608)" +"SUBTOTAL(9,C7619:C9404)" +"SUBTOTAL(9,C9413:C9473)" +"SUBTOTAL(9,C7391:C9503)" +"SUBTOTAL(9,C9531:C9682)" +"SUBTOTAL(9,C9531:C9682)" +"SUBTOTAL(9,C9699:C9920)" +"SUBTOTAL(9,C9685:C9920)" +"SUBTOTAL(9,C2:C9920)" +"SUBTOTAL(9,C2:C9920)" +"SUBTOTAL(9,C2:C2)" +"SUBTOTAL(9,C14:C15)" +"SUBTOTAL(9,C32:C666)" +"SUBTOTAL(9,C668:C867)" +"SUBTOTAL(9,C869:C892)" +"SUBTOTAL(9,C894:C968)" +"SUBTOTAL(9,C970:C976)" +"SUBTOTAL(9,C987:C996)" +"SUBTOTAL(9,C1006:C1026)" +"SUBTOTAL(9,C1028:C1046)" +"SUBTOTAL(9,C1048:C1177)" +"SUBTOTAL(9,C1179:C1228)" +"SUBTOTAL(9,C1230:C1234)" +"SUBTOTAL(9,C1236:C1270)" +"SUBTOTAL(9,C1294:C1309)" +"SUBTOTAL(9,C1311:C1346)" +"SUBTOTAL(9,C1348:C1365)" +"SUBTOTAL(9,C1367:C1516)" +"SUBTOTAL(9,C1518:C1626)" +"SUBTOTAL(9,C1628:C1633)" +"SUBTOTAL(9,C1645:C1672)" +"SUBTOTAL(9,C1717:C1772)" +"SUBTOTAL(9,C1774:C1946)" +"SUBTOTAL(9,C1948:C2005)" +"SUBTOTAL(9,C2007:C2028)" +"SUBTOTAL(9,C2030:C2054)" +"SUBTOTAL(9,C2078:C2081)" +"SUBTOTAL(9,C2094:C2096)" +"SUBTOTAL(9,C2101:C2169)" +"SUBTOTAL(9,C2171:C2178)" +"SUBTOTAL(9,C2210:C2247)" +"SUBTOTAL(9,C2249:C2261)" +"SUBTOTAL(9,C2331:C2350)" +"SUBTOTAL(9,C2386:C2473)" +"SUBTOTAL(9,C2494:C2525)" +"SUBTOTAL(9,C2552:C2689)" +"SUBTOTAL(9,C2697:C2791)" +"SUBTOTAL(9,C2793:C2803)" +"SUBTOTAL(9,C2805:C3023)" +"SUBTOTAL(9,C3025:C3101)" +"SUBTOTAL(9,C3207:C3243)" +"SUBTOTAL(9,C3289:C3417)" +"SUBTOTAL(9,C3608:C3690)" +"SUBTOTAL(9,C3692:C3708)" +"SUBTOTAL(9,C3710:C3757)" +"SUBTOTAL(9,C3780:C3820)" +"SUBTOTAL(9,C3911:C3937)" +"SUBTOTAL(9,C3964:C3972)" +"SUBTOTAL(9,C3985:C3996)" +"SUBTOTAL(9,C4040:C4162)" +"SUBTOTAL(9,C4182:C4212)" +"SUBTOTAL(9,C4236:C4306)" +"SUBTOTAL(9,C4308:C4330)" +"SUBTOTAL(9,C4354:C4383)" +"SUBTOTAL(9,C4390:C4481)" +"SUBTOTAL(9,C4656:C4700)" +"SUBTOTAL(9,C4739:C4895)" +"SUBTOTAL(9,C4897:C5055)" +"SUBTOTAL(9,C5115:C5156)" +"SUBTOTAL(9,C5158:C5236)" +"SUBTOTAL(9,C5238:C5336)" +"SUBTOTAL(9,C5338:C5469)" +"SUBTOTAL(9,C5657:C5699)" +"SUBTOTAL(9,C5701:C5768)" +"SUBTOTAL(9,C5770:C5783)" +"SUBTOTAL(9,C5846:C6106)" +"SUBTOTAL(9,C6137:C6185)" +"SUBTOTAL(9,C6278:C6292)" +"SUBTOTAL(9,C6294:C6353)" +"SUBTOTAL(9,C6366:C6537)" +"SUBTOTAL(9,C6539:C6590)" +"SUBTOTAL(9,C6675:C6883)" +"SUBTOTAL(9,C6962:C7001)" +"SUBTOTAL(9,C7314:C7531)" +"SUBTOTAL(9,C7542:C9327)" +"SUBTOTAL(9,C9336:C9396)" +"SUBTOTAL(9,C9451:C9602)" +"SUBTOTAL(9,C9618:C9839)" +"SUBTOTAL(9,C2:C9839)" +"C5/365" +"601832196-212719" +"SUBTOTAL(9,C5:C6)" +"C13/273" +"C5/365" +"+C7-C5" +"531059183" +"607048323" +"C13/273" +"ROUND((O10*31+P10*28+Q10*31+R10*30+S10*31+T10*30+U10*31+V10*31+W10*30+X10*31+Y10*30+Z10*31)*J10,0)" +"SUM(H10:H45)" +"SUM(K10:K44)" +"1090000-H46" +"P35" +"Y35+Y22+Y18" +"AA35+AA22+AA18+AA17" +"AD35+AD24+AD22+AD18+AD17" +"AF35+AF24+AF22+AF18+AF17+AF20" +"AK35+AK24+AK22+AK21+AK20+AK18+AK17" +"AP35+AP24+AP22+AP21+AP20+AP18+AP17+AP26" +"AY35+AY24+AY22+AY21+AY20+AY18+AY17+AY26+AY11+AY12" +"BC35+BC24+BC22+BC21+BC20+BC18+BC17+BC26+BC11+BC12+BC31+BC32" +"BI35+BI24+BI22+BI21+BI20+BI18+BI17+BI26+BI31+BI32+BI30+BI10+BI11+BI12" +"BL35+BL24+BL22+BL21+BL20+BL18+BL17+BL26+BL31+BL32+BL30+BL10" +"SUM(H10:H45)" +"SUM(P10:P45)-P50" +"H52/1090000" +"SUM(L54:BJ54)/51" +"1090000-H52" +"H56/1090000" +"SUM(M57:BJ57)/51" +"ROUND((O12*31+P12*28+Q12*31+R12*30+S12*31+T12*30+U12*31+V12*31+W12*30+X12*31+Y12*30+Z12*31)*H12,0)" +"SUM(I10:I37)" +"850000-I38" +"AA21" +"AF21+AF23" +"AM21+AM23+AM14" +"AP21+AP23+AP14+AP26" +"AZ21+AZ23+AZ14+AZ26+AZ12" +"BI21+BI23+BI14+BI26+BI12+BI10+BI30" +"BV21+BV23+BV14+BV26+BV12+BV10+BV30+BV19" +"SUM(J10:J37)" +"SUM(AA10:AA37)-AA42" +"ROUND((O14*31+P14*28+Q14*31+R14*30+S14*31+T14*30+U14*31+V14*31+W14*30+X14*31+Y14*30+Z14*31)*J14,0)" +"SUM(H14:H27)" +"476000-H28" +"O21" +"AA21+AA22" +"AD21+AD22+AD18" +"AK21+AK22+AK18+AK19+AK20" +"AM21+AM22+AM18+AM19+AM20+AM25" +"AN21+AN22+AN18+AN19+AN20+AN25+AN14+AN15" +"BL21+BL22+BL18+BL19+BL20+BL25+BL14+BL15+BL16" +"SUM(H14:H27)" +"SUM(O14:O27)-O21" +"SUM(AA14:AA27)-(AA21+AA22)" +"SUM(AD14:AD27)-(AD21+AD22+AD18)" +"SUM(AK14:AK27)-(AK21+AK22+AK18+AK19+AK20)" +"SUM(AM14:AM27)-(AM21+AM22+AM18+AM19+AM20+AM25)" +"AN28-AN32" +"SUM(H40:H43)" +"+K28+K44" +"205000-H44" +"H44-H51" +"'[1]ROFR Criteria'!A1" +"ROUND((O10*31+P10*28+Q10*31+R10*30+S10*31+T10*30+U10*31+V10*31+W10*30+X10*31+Y10*30+Z10*31)*H10,0)" +"SUM(I10:I26)" +"850000-I27" +"SUM(J10:J26)" +"SUBTOTAL(9,C2:C2)" +"SUBTOTAL(9,C14:C15)" +"SUBTOTAL(9,C2:C30)" +"SUBTOTAL(9,C33:C667)" +"SUBTOTAL(9,C669:C868)" +"SUBTOTAL(9,C870:C893)" +"SUBTOTAL(9,C895:C969)" +"SUBTOTAL(9,C33:C969)" +"SUBTOTAL(9,C972:C978)" +"SUBTOTAL(9,C972:C978)" +"SUBTOTAL(9,C981:C988)" +"SUBTOTAL(9,C991:C1000)" +"SUBTOTAL(9,C991:C1008)" +"SUBTOTAL(9,C1011:C1031)" +"SUBTOTAL(9,C1033:C1051)" +"SUBTOTAL(9,C1011:C1051)" +"SUBTOTAL(9,C1054:C1183)" +"SUBTOTAL(9,C1185:C1234)" +"SUBTOTAL(9,C1236:C1240)" +"SUBTOTAL(9,C1054:C1240)" +"SUBTOTAL(9,C1243:C1277)" +"SUBTOTAL(9,C1243:C1299)" +"SUBTOTAL(9,C1302:C1317)" +"SUBTOTAL(9,C1302:C1317)" +"SUBTOTAL(9,C1320:C1355)" +"SUBTOTAL(9,C1357:C1374)" +"SUBTOTAL(9,C1376:C1525)" +"SUBTOTAL(9,C1527:C1635)" +"SUBTOTAL(9,C1637:C1642)" +"SUBTOTAL(9,C1654:C1681)" +"SUBTOTAL(9,C1320:C1724)" +"SUBTOTAL(9,C1727:C1782)" +"SUBTOTAL(9,C1784:C1956)" +"SUBTOTAL(9,C1958:C2015)" +"SUBTOTAL(9,C2017:C2038)" +"SUBTOTAL(9,C2040:C2064)" +"SUBTOTAL(9,C2088:C2091)" +"SUBTOTAL(9,C1727:C2091)" +"SUBTOTAL(9,C2105:C2107)" +"SUBTOTAL(9,C2094:C2107)" +"SUBTOTAL(9,C2110:C2111)" +"SUBTOTAL(9,C2114:C2182)" +"SUBTOTAL(9,C2184:C2191)" +"SUBTOTAL(9,C2114:C2191)" +"SUBTOTAL(9,C2194:C2203)" +"SUBTOTAL(9,C2225:C2262)" +"SUBTOTAL(9,C2265:C2277)" +"SUBTOTAL(9,C2265:C2277)" +"SUBTOTAL(9,C2348:C2367)" +"SUBTOTAL(9,C2280:C2367)" +"SUBTOTAL(9,C2391:C2391)" +"SUBTOTAL(9,C2394:C2405)" +"SUBTOTAL(9,C2408:C2495)" +"SUBTOTAL(9,C2516:C2547)" +"SUBTOTAL(9,C2574:C2711)" +"SUBTOTAL(9,C2719:C2813)" +"SUBTOTAL(9,C2815:C2825)" +"SUBTOTAL(9,C2827:C3045)" +"SUBTOTAL(9,C3047:C3123)" +"SUBTOTAL(9,C2408:C3129)" +"SUBTOTAL(9,C3146:C3151)" +"SUBTOTAL(9,C3154:C3188)" +"SUBTOTAL(9,C3233:C3269)" +"SUBTOTAL(9,C3191:C3269)" +"SUBTOTAL(9,C3272:C3314)" +"SUBTOTAL(9,C3317:C3445)" +"SUBTOTAL(9,C3317:C3445)" +"SUBTOTAL(9,C3460:C3578)" +"SUBTOTAL(9,C3639:C3721)" +"SUBTOTAL(9,C3723:C3739)" +"SUBTOTAL(9,C3741:C3788)" +"SUBTOTAL(9,C3581:C3809)" +"SUBTOTAL(9,C3812:C3852)" +"SUBTOTAL(9,C3892:C3915)" +"SUBTOTAL(9,C3942:C3946)" +"SUBTOTAL(9,C3949:C3975)" +"SUBTOTAL(9,C3949:C3975)" +"SUBTOTAL(9,C4004:C4012)" +"SUBTOTAL(9,C3982:C4023)" +"SUBTOTAL(9,C4026:C4037)" +"SUBTOTAL(9,C4082:C4204)" +"SUBTOTAL(9,C4040:C4204)" +"SUBTOTAL(9,C4207:C4223)" +"SUBTOTAL(9,C4226:C4256)" +"SUBTOTAL(9,C4226:C4278)" +"SUBTOTAL(9,C4281:C4351)" +"SUBTOTAL(9,C4281:C4351)" +"SUBTOTAL(9,C4354:C4376)" +"SUBTOTAL(9,C4400:C4429)" +"SUBTOTAL(9,C4354:C4434)" +"SUBTOTAL(9,C4437:C4528)" +"SUBTOTAL(9,C4437:C4528)" +"SUBTOTAL(9,C4531:C4541)" +"SUBTOTAL(9,C4544:C4703)" +"SUBTOTAL(9,C4706:C4750)" +"SUBTOTAL(9,C4706:C4775)" +"SUBTOTAL(9,C4790:C4946)" +"SUBTOTAL(9,C4948:C5106)" +"SUBTOTAL(9,C4778:C5146)" +"SUBTOTAL(9,C5168:C5209)" +"SUBTOTAL(9,C5212:C5290)" +"SUBTOTAL(9,C5293:C5391)" +"SUBTOTAL(9,C5393:C5524)" +"SUBTOTAL(9,C5293:C5577)" +"SUBTOTAL(9,C5580:C5598)" +"SUBTOTAL(9,C5601:C5712)" +"SUBTOTAL(9,C5715:C5757)" +"SUBTOTAL(9,C5759:C5826)" +"SUBTOTAL(9,C5828:C5841)" +"SUBTOTAL(9,C5715:C5880)" +"SUBTOTAL(9,C5905:C6165)" +"SUBTOTAL(9,C5883:C6181)" +"SUBTOTAL(9,C6198:C6246)" +"SUBTOTAL(9,C6198:C6246)" +"SUBTOTAL(9,C6249:C6286)" +"SUBTOTAL(9,C6297:C6340)" +"SUBTOTAL(9,C6343:C6357)" +"SUBTOTAL(9,C6359:C6418)" +"SUBTOTAL(9,C6431:C6602)" +"SUBTOTAL(9,C6604:C6655)" +"SUBTOTAL(9,C6343:C6717)" +"SUBTOTAL(9,C6720:C6739)" +"SUBTOTAL(9,C6742:C6950)" +"SUBTOTAL(9,C6742:C6999)" +"SUBTOTAL(9,C7031:C7070)" +"SUBTOTAL(9,C7031:C7070)" +"SUBTOTAL(9,C7073:C7100)" +"SUBTOTAL(9,C7118:C7154)" +"SUBTOTAL(9,C7157:C7279)" +"SUBTOTAL(9,C7304:C7388)" +"SUBTOTAL(9,C7391:C7608)" +"SUBTOTAL(9,C7619:C9404)" +"SUBTOTAL(9,C9413:C9473)" +"SUBTOTAL(9,C7391:C9503)" +"SUBTOTAL(9,C9531:C9682)" +"SUBTOTAL(9,C9531:C9682)" +"SUBTOTAL(9,C9699:C9920)" +"SUBTOTAL(9,C9685:C9920)" +"SUBTOTAL(9,C2:C9920)" +"SUBTOTAL(9,C2:C9920)" +"SUBTOTAL(9,C2:C2)" +"SUBTOTAL(9,C14:C15)" +"SUBTOTAL(9,C32:C666)" +"SUBTOTAL(9,C668:C867)" +"SUBTOTAL(9,C869:C892)" +"SUBTOTAL(9,C894:C968)" +"SUBTOTAL(9,C970:C976)" +"SUBTOTAL(9,C987:C996)" +"SUBTOTAL(9,C1006:C1026)" +"SUBTOTAL(9,C1028:C1046)" +"SUBTOTAL(9,C1048:C1177)" +"SUBTOTAL(9,C1179:C1228)" +"SUBTOTAL(9,C1230:C1234)" +"SUBTOTAL(9,C1236:C1270)" +"SUBTOTAL(9,C1294:C1309)" +"SUBTOTAL(9,C1311:C1346)" +"SUBTOTAL(9,C1348:C1365)" +"SUBTOTAL(9,C1367:C1516)" +"SUBTOTAL(9,C1518:C1626)" +"SUBTOTAL(9,C1628:C1633)" +"SUBTOTAL(9,C1645:C1672)" +"SUBTOTAL(9,C1717:C1772)" +"SUBTOTAL(9,C1774:C1946)" +"SUBTOTAL(9,C1948:C2005)" +"SUBTOTAL(9,C2007:C2028)" +"SUBTOTAL(9,C2030:C2054)" +"SUBTOTAL(9,C2078:C2081)" +"SUBTOTAL(9,C2094:C2096)" +"SUBTOTAL(9,C2101:C2169)" +"SUBTOTAL(9,C2171:C2178)" +"SUBTOTAL(9,C2210:C2247)" +"SUBTOTAL(9,C2249:C2261)" +"SUBTOTAL(9,C2331:C2350)" +"SUBTOTAL(9,C2386:C2473)" +"SUBTOTAL(9,C2494:C2525)" +"SUBTOTAL(9,C2552:C2689)" +"SUBTOTAL(9,C2697:C2791)" +"SUBTOTAL(9,C2793:C2803)" +"SUBTOTAL(9,C2805:C3023)" +"SUBTOTAL(9,C3025:C3101)" +"SUBTOTAL(9,C3207:C3243)" +"SUBTOTAL(9,C3289:C3417)" +"SUBTOTAL(9,C3608:C3690)" +"SUBTOTAL(9,C3692:C3708)" +"SUBTOTAL(9,C3710:C3757)" +"SUBTOTAL(9,C3780:C3820)" +"SUBTOTAL(9,C3911:C3937)" +"SUBTOTAL(9,C3964:C3972)" +"SUBTOTAL(9,C3985:C3996)" +"SUBTOTAL(9,C4040:C4162)" +"SUBTOTAL(9,C4182:C4212)" +"SUBTOTAL(9,C4236:C4306)" +"SUBTOTAL(9,C4308:C4330)" +"SUBTOTAL(9,C4354:C4383)" +"SUBTOTAL(9,C4390:C4481)" +"SUBTOTAL(9,C4656:C4700)" +"SUBTOTAL(9,C4739:C4895)" +"SUBTOTAL(9,C4897:C5055)" +"SUBTOTAL(9,C5115:C5156)" +"SUBTOTAL(9,C5158:C5236)" +"SUBTOTAL(9,C5238:C5336)" +"SUBTOTAL(9,C5338:C5469)" +"SUBTOTAL(9,C5657:C5699)" +"SUBTOTAL(9,C5701:C5768)" +"SUBTOTAL(9,C5770:C5783)" +"SUBTOTAL(9,C5846:C6106)" +"SUBTOTAL(9,C6137:C6185)" +"SUBTOTAL(9,C6278:C6292)" +"SUBTOTAL(9,C6294:C6353)" +"SUBTOTAL(9,C6366:C6537)" +"SUBTOTAL(9,C6539:C6590)" +"SUBTOTAL(9,C6675:C6883)" +"SUBTOTAL(9,C6962:C7001)" +"SUBTOTAL(9,C7314:C7531)" +"SUBTOTAL(9,C7542:C9327)" +"SUBTOTAL(9,C9336:C9396)" +"SUBTOTAL(9,C9451:C9602)" +"SUBTOTAL(9,C9618:C9839)" +"SUBTOTAL(9,C2:C9839)" +"SUM(G19:H19)" +"0.207+0.0173" +"0.3339+0.0315" +"0.3483+0.0315" +"0.2319+0.0244" +"SUM(D5:D125)" +"275622" +"SUM(G5:G116)" +"$F$2*F5" +"38126.2556469673+5027.82" +"M17-(M6+SUMIF($D19:$D24,0,M19:M24))" +"SUM(M8:M10)" +"+AE6/AD6*-1" +"+AJ6/AI6" +"SUMIF($F$19:$F$24,$B8,M$19:M$24)" +"IF(AF8=0,0,+AE8/AD8*-1)" +"IF(AK8=0,0,+AJ8/AI8)" +"SUM(AJ8+AE8)" +"AE8" +"AV8+BC8+BH8" +"+AM8+AP8+BK8" +"Curves!B2" +"R15" +"Curves!B4" +"BQ16" +"SUM(M19:M24)" +"DATE(A19,7,1)" +"EOMONTH(B19,0)+1" +"IF(B194,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A6(G20),""var exceeded"","" "")" +"IF((P19)>(C20),""var exceeded"","" "")" +"IF((AA19)>(AB20),""var exceeded"","" "")" +"VLOOKUP(A36,'CS Worksheet'!$A$1052:$E$1281,4,FALSE)" +"VLOOKUP(A235,'CS Worksheet'!$A$489:$E$555,4,FALSE)" +"COUNTIF(O271:O476, ""var exceeded"")" +"COUNTIF(Y255:Y486, ""var exceeded"")" +"B4/B5" +"COUNTIF(O22:O480, ""var exceeded"")" +"COUNTIF(Y21:Y486, ""var exceeded"")" +"IF((V21)>(W22),""var exceeded"","" "")" +"D22-E22" +"IF(($N$22)>(D23*1000),""var exceeded"","" "")" +"IF(($N22)>(F23*1000),""var exceeded"","" "")" +"IF((N23)>(D24*1000),""var exceeded"","" "")" +"IF((N270)>(D272*1000),""var exceeded"","" "")" +"SUM(B271:B480)" +"SUM(D272:D480)" +"IF((V477)>(W478),""var exceeded"","" "")" +"108686345-50000000" +"SUM(C6:C79)" +"108686345-50000000" +"SUM(C6:C79)" +"SUBTOTAL(9,J11:J15)" +"SUBTOTAL(9,J17:J17)" +"SUBTOTAL(9,J23:J161)" +"SUBTOTAL(9,J163:J164)" +"SUBTOTAL(9,J172:J182)" +"SUBTOTAL(9,J184:J189)" +"SUBTOTAL(9,J11:J189)" +"SUBTOTAL(9,J11:J12)" +"SUBTOTAL(9,J14:J14)" +"SUBTOTAL(9,J16:J18)" +"SUBTOTAL(9,J20:J24)" +"SUBTOTAL(9,J36:J55)" +"SUBTOTAL(9,J76:J81)" +"SUBTOTAL(9,J85:J88)" +"SUBTOTAL(9,J104:J112)" +"SUBTOTAL(9,J11:J112)" +"42000339.95-1280482.38" +"D11-D7+H11+G11" +"-4564514.87999998+1280482.38" +"-1647851.03+130000" +"SUM(D11:H11)" +"SUM(D14:F14)" +"D14-B11" +"I11-I14" +"H9-E9" +"-65003934167.06-2763243.17" +"(SUBTOTAL(9,D9:D15))" +"(SUBTOTAL(9,D19:D37))" +"-632168+1690213" +"-50022642+355804" +"-289251-302656" +"1461439-211614" +"-6469688+1189657" +"(SUBTOTAL(9,D41:D58))" +"SUBTOTAL(9,D9:D59)" +"H61-E61-K61" +"SUBTOTAL(9,D9:D73)" +"25703701-60224041+213136.08" +"ROUND(+E74-E76,2)" +"SUM(J86:J140)" +"SUM(J144:J172)" +"SUM(J177:J316)" +"SUM(J323:J431)" +"SUM(J434:J685)" +"SUM(J688:J711)" +"SUM(K59)" +"J719" +"J722+J723" +"SUM(J726:J732)" +"SUM(K86:K732)-K61-987.54" +"42000339.95-1280482.38" +"D11-D7+H11+G11" +"-4564514.87999998+1280482.38" +"-1647851.03+130000" +"SUM(D11:H11)" +"SUM(D14:F14)" +"D14-B11" +"I11-I14" +"IF(D22=""OPP"",""P"",IF(D22=""OPP"",""P"",IF(D22=""OPR"",""S"",IF(D22=""DP"",""P"",IF(D22=""DR"",""S"",+D22)))))" +"TEXT(E22,""yyyymm"")" +"F22+F23-B25" +"67683056.98" +"C32-C34" +"C42-C43" +"C41-C44" +"H9-E9" +"-65003934167.06-2763243.17" +"(SUBTOTAL(9,D9:D15))" +"(SUBTOTAL(9,D19:D37))" +"-632168+1690213" +"-50022642+355804" +"-289251-302656" +"1461439-211614" +"-6469688+1189657" +"(SUBTOTAL(9,D41:D58))" +"SUBTOTAL(9,D9:D59)" +"H61-E61-K61" +"SUBTOTAL(9,D9:D73)" +"25703701-60224041+213136.08" +"ROUND(+E74-E76,2)" +"SUM(J86:J141)" +"SUM(J145:J173)" +"SUM(J178:J317)" +"SUM(J324:J432)" +"SUM(J435:J686)" +"SUM(J689:J710)" +"SUM(K59)" +"J718" +"J721+J722" +"SUM(J725:J731)" +"SUM(K86:K731)-K61-987.54" +"SUBTOTAL(9,J11:J15)" +"SUBTOTAL(9,J17:J17)" +"SUBTOTAL(9,J23:J161)" +"SUBTOTAL(9,J163:J164)" +"SUBTOTAL(9,J172:J182)" +"SUBTOTAL(9,J184:J189)" +"SUBTOTAL(9,J11:J189)" +"SUBTOTAL(9,J11:J12)" +"SUBTOTAL(9,J14:J14)" +"SUBTOTAL(9,J16:J18)" +"SUBTOTAL(9,J20:J24)" +"SUBTOTAL(9,J36:J56)" +"SUBTOTAL(9,J77:J82)" +"SUBTOTAL(9,J86:J89)" +"SUBTOTAL(9,J105:J113)" +"SUBTOTAL(9,J11:J113)" +"SUM(J14:U14)" +"SUBTOTAL(9,W14:W17)" +"-495700-71450" +"SUBTOTAL(9,W19:W32)" +"-1267200+161431.5-169548.25" +"2968148.9-324289.5" +"-8000-6669" +"2600-12052.52" +"-122244+66165.9" +"214084.82-260891.25" +"2215140-506907" +"+W67+[1]Reconciliation!AF87" +"SUBTOTAL(9,W34:W67)" +"SUBTOTAL(9,W69:W79)" +"SUBTOTAL(9,W81:W96)" +"-410.12-17632.54" +"30000-30000" +"1806345.9-633" +"SUM(T221:T228)" +"SUM(T229:T242)" +"-138463.68+22030.72" +"7067405.53+227746.96" +"788668.55+6080184.92" +"-327.53+2+407+660.85+159" +"137+10.96-13.54+518.4+27.85+996.46-200+168+32+125.97+327.58+360.16-20.08+554.16+273.43+97.4-925-40+171.5-805-578.91+208.47+2660.83+2-5-8" +"-817.5+410.12-100+261.1+67.76+8.62+874+489.6-519.4-147-147-122.64+912.84-367.2+371.28-1+2864.04+0.5-8-0.5" +"4.58+17.14-3.42-12.86-383.76-257.37+6.84+25.65+18.13+471.99+20.2+340.18-169.79-500+235.09+33.31+16.64+202.25-72.2-120+12.86+3.42+621.79-502.52+738.24+78.11-2.14-55-54.78-205.46-17-2605.05" +"-532.5+810+82.8-44+111.64+188.01+430.83+586.05+550-63.7-3.42-12.86-190.18+1.76-17.06-29.07+84.06+20.25-15.2-254.76+13.06+436.6+7.42+359.82+331.83+162.29-345-50-2587.51+5" +"-1047596+1047596" +"3797.17+5827.85" +"-62.97-380.37-1156.76" +"45922" +"2620.71+5401" +"-1509.2+2803.5+70159.4" +"-170598.53-58257.8-1372.59+2239.2" +"-232948.28-33970.52+3192+376063" +"-471982.61-228395.3" +"-3735039.18+4196470.4" +"-140992.67-126087.8-76760.13-50886-29438.31-4677.4-1149.82-1072+18828+41538.66+101184.76" +"-44939.5-3783.4-1831.9+2612.64+132176.71" +"1150+8599.49" +"-41538.66-18828+31635.5+50768.55+74397.5+82167.33" +"-69677.49-59111-49375.15+180632.26" +"4439+4857.05" +"-327656.28-25645.5+60716.09+78939.4" +"-2384879.81-567272.54-445932.82-127920-103945.2-96865.6-20123.75-4906.5-4319.5+1840+2465.3+19623.75+61905.2+67620+502635.08+531375.32+1853504.65" +"-254131.22-74310-49230-31416.84-7412-7148.41-5546+1850.8+4645+7608+20882.7+43054.39+206976.5+569290" +"-3490.58+4319.5+4906.5+449310.84" +"-138505.23-94119.01-11042.36+1576.04+3449+33881" +"-1081.5+1452.9+2347.24" +"-94815.89-19571.6+19361.75+41743+72453.61+292377.2" +"SUBTOTAL(9,W98:W495)" +"17022421-4400000-13566686-789063" +"355804-6345-1007-1007+2205+1978+1980.5+5900+13000-25+19440+1427-83+87" +"224446-178899" +"-131363+131363" +"-87204+79745-157343" +"344+1862+4617" +"275+2731+4617" +"1798+96.3+4617" +"-6506+9446.66+4617-270" +"4617+5366+1229" +"-37351+87188" +"527-48437+631" +"127177-15320-59669-9797-159376.22" +"377393+795800+6234-29999-65383" +"-296255+4582+26700+1202611-131363-26700-27600" +"SUBTOTAL(9,W497:W508)" +"-87614730+86112819" +"-50022642+4966+7500-7449-132370" +"4599587-7176246" +"-7176246-3818540+1383042+1885594+1537749+709905+7176246" +"-5673109+1059280.38" +"3643+2605" +"261273-261275" +"SUBTOTAL(9,W510:W516)" +"SUBTOTAL(9,W14:W516)" +"SUM(J14:J524)" +"SUM(J527:V527)" +"-6943492-302777-196356-5543800" +"+L530-[1]Reconciliation!H176" +"SUM(J525:J529)" +"+K530-10989403" +"SUM(I538:V538)" +"-1203.74-830.16" +"10020.28+1.68+1-2-145.56" +"125+51.78-231.96+200+565.28+85.6-460.28+125-249.64+222.13-192.44+55.2-828+903.2-554.6-24.57+371.28+100.85" +"2676+9592.19" +"1914.14+10417.91" +"-1297.44-9298.68" +"4320+930.2+10035.87" +"-20903.94-13122.87-86" +"-29405.38-1141204.5" +"47484.65-46198.87" +"-110091.41+46197.87+73722.92" +"77460.89-73722.92" +"SUM(W538:W862)" +"SUM(W867:W899)" +"-2634832.49+5447.48-663+1357.14-1467+1030-1300+11+1925+34.59-50-2400-2155-1219.2-3096.5-2561.39-1840+9256.25+75062.12+156739+416109-1742-122+55954+166300+833050" +"-101414-15097+206458+16888-166461" +"-269920+80106" +"SUM(W905:W910)" +"-10560994+424398-123213.73-6803.39-788.52-159.28+80+122709-30499+25359" +"60800-46080" +"SUM(W912:W923)" +"+W924+W911+W900+W863+W518" +"NOW()" +"NOW()" +"NOW()" +"TODAY()-1" +"TODAY()-1" +"TODAY()-1" +"TODAY()-1" +"TODAY()-1" +"TODAY()-1" +"TODAY()-1" +"NOW()" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"SUM(C4:C8)" +"SUM(F13:F14)" +"SUM(F4:F7)" +"SUM(C4:C8)" +"SUM(F12:F13)" +"C17" +"+F5+F4" +"C38" +"SUM(C4:C8)" +"SUM(F10:F11)" +"SUM(E4:E52)" +"SUM(K2:K427)" +"SUBTOTAL(9,J11:J11)" +"SUBTOTAL(9,J13:J17)" +"SUBTOTAL(9,J23:J129)" +"SUBTOTAL(9,J131:J133)" +"SUBTOTAL(9,J135:J136)" +"SUBTOTAL(9,J140:J148)" +"SUBTOTAL(9,J11:J148)" +"SUBTOTAL(9,J11:J13)" +"SUBTOTAL(9,J15:J15)" +"SUBTOTAL(9,J17:J18)" +"SUBTOTAL(9,J24:J28)" +"SUBTOTAL(9,J53:J56)" +"SUBTOTAL(9,J61:J70)" +"SUBTOTAL(9,J11:J89)" +"SUM(K91:K97)" +"SUM(H10:H10)" +"SUM(I9:I15)" +"5*400" +"+H19*101.81" +"SUM(H9:H20)" +"SUM(I17:I22)" +"+H16+H26" +"SUM(J14:U14)" +"SUBTOTAL(9,W14:W19)" +"216840-31102.81-230812.2" +"-702738-575896.11+4191-1704-1604+1404-1259079" +"-8420833+161163-641.11+678636+17260+22285+52708+11088-1160+127253" +"1197671+204800" +"93.37-39.6" +"279.75+1410.98" +"389+971" +"1241050-408000" +"-101660-128644" +"-1996+594" +"SUBTOTAL(9,W21:W61)" +"190076785.62-117896675.53-15873027.66+1366426" +"-62864098.76-355586+1196747+1029000+1028245+1033840" +"3090380-1226360" +"18120.75+3237.6" +"2637.27-1169.9" +"1500.49+66138.17" +"-360-216" +"-7840+7458.2" +"-12743.54-5741.14" +"1544.54+1.64+1151.23-37-200" +"2390.45+1.08-8.67+261" +"731.76+7.65-0.2+707.42-597.12-538.42-0.97-10664.97" +"-374.13+1308.67+9033.25" +"-1998.34+828.8" +"850.77-1432.43" +"8.4+184-707.12-832-950+25+803.44-252.5-372-86.1+164.92-7+111.6+308.72+1200+161+709.71+69-50+2-306.81-1.5-0.5-1" +"-65062.88-2668.2+1153" +"10952.5+2548026.59+15484.76" +"-138378.45-90681.02+1218.68+117542.25" +"-13763.19+14061.25+61889.8" +"1624976.34+4728.5+66304" +"-2002+213958.8" +"-209577.44-191738.21+17822.4" +"-18733.75+178871.3" +"-14065183.73-183874.6" +"28111317.46+83320.81+367749.2" +"-14065183.73-83833.5-183874.6" +"318529.26-256309.45-1952" +"-1186167.41-315037.38-39718.5+304899.2" +"87297.73+1020+1934.2" +"-2238.68-3208.45" +"-5371809.73+1295590.13" +"-3003478.2+3078435.31-88070.86+801107.42" +"-3650678.34-6945330-1970804-710148+82153+16255134+4300910" +"-13002124-2431" +"2782817.99+8322536.91" +"-7021236.41-7021236.41" +"-1410872.09+304636.21" +"168069.15+304636.21+1414516.1" +"-3003220.18+619754.76" +"1223333.16+613613.12+1493835.83" +"8204666.09+304913.52" +"-142863.15-6197+4544.94" +"4410.98+3955.75+64104.25+6739" +"-10466.5-5709" +"1187.07-14988.43-95769-7200+98382.83" +"5839.4-47729.91-38624-17448.29-7385.6-2133.6+24614.26+79179.23" +"30943.12-1476" +"-1618.97-4336.25+2115+1944.6+12480+1551.66" +"1001.5+6532.27+1158.78+37505.32" +"1298.75-160209.97" +"-7943.5+141832.12+288649.31" +"-73722.92+7709.16+862054.62-378988.98-476949.19" +"-217482.34-24384+36234.14" +"-245701.04+137512.43" +"-1456051.63+1416378.88-96723" +"790050.29+152847+102454-693023.85+2117" +"162615.96-303196.76" +"-5759113.54+5635495.08+5683.8-336837.8" +"123135+34212.46+3405.31-9587.8" +"213888.07+133403.64" +"10159.71-49047.35-10158.67-36360.81+306112.24+41932.6+3867.63" +"-377255.4-262206.49" +"-1034323.84-6971.3+1600+449185.6-401335.1+1098635.04" +"998587.07-7278.12-8255.16-439924.97+599665.89-714276.5" +"47874.35-47888.4" +"-285915.76+750.72" +"-8744.4+289358.4" +"-11340.42+10465.8" +"-116609.71+584323.27" +"-2191996+22354749.03-11533.11" +"10549.5+2200.25" +"1014+50" +"SUBTOTAL(9,W63:W427)" +"-3193+2530" +"-384840+0.3" +"-4814.6+2396.3+2452.9" +"1768937-1933.53-482000.09-1547520+30757" +"1201781.28-1201781.28" +"48911.36" +"-1472373-285773+113085" +"371250-264400-22624" +"114128-101912" +"3456156-700000" +"-12094-5011" +"-11655.14+25777" +"-17273.35+19187" +"6782.74-17553.13+7966" +"-9991+8783" +"-10512+5183+27182" +"-886+1256+6782" +"6782+3200+21670" +"6783+2735+277062-51633-277062+1862" +"-273289+275200+7698-7541" +"-1239173.98+1239173.98" +"564558-451473-113085" +"-99230+3" +"1181-256+125-2-56" +"9736.42+12" +"-2707+1543-350" +"1054784+397913-395244" +"-9559.5+150" +"98-63" +"-1082433+3722+2454" +"SUBTOTAL(9,W429:W476)" +"-32362.76-0.5" +"246273-205008.58" +"-88275+71925-606971" +"-3310+5067" +"-1326+22998" +"196+9483" +"SUBTOTAL(9,W478:W523)" +"SUBTOTAL(9,W14:W523)" +"SUM(I535:V535)" +"-5735-5735" +"SUM(W535:W573)" +"SUM(W576:W578)" +"-12500+1075+14875-843" +"SUM(W584:W587)" +"-92763716.41+131103392+246960+158983.26" +"-109416101.9-629429.15" +"SUM(E11:H11)" +"-56623173.68+75" +"SUM(E14:G14)" +"C15-C14" +"I11-I14" +"C15-C18" +"2705712409+136361352.8+45086791.09" +"H9-E9" +"-1586854.06-2762819946-92946785.55-4456855.96-4557522.03-25-50+75" +"(SUBTOTAL(9,D9:D15))" +"(SUBTOTAL(9,D19:D37))" +"-17050522+1531140" +"6274-210434" +"-244877-325926" +"2478741+3189452+8146079" +"-5089272+1049944" +"(SUBTOTAL(9,D41:D58))" +"SUBTOTAL(9,D9:D59)" +"H61-E61-K61" +"SUBTOTAL(9,D9:D73)" +"-3523859+48339063-0.96" +"-89253016.84+0.08" +"ROUND(+E74-E76,2)" +"SUM(J86:J123)" +"SUM(J127:J142)" +"SUM(J146:J175)" +"SUM(J181:J301)" +"SUM(J305:J495)" +"SUM(J499:J510)" +"SUM(K59)" +"SUM(J519:J519)" +"SUM(K86:K523)-K61-6.98-0.17" +"SUM(J14:U14)" +"SUBTOTAL(9,W14:W24)" +"216840-31102.81-230812.2" +"-101660-128644" +"-8420833+161163-641.11+678636+17260+22285+52708+11088-1160+127253" +"279.75+1410.98" +"389+971" +"-129513.32+5800" +"11461-18567" +"-1996+594" +"-3616+2888" +"93.37-39.6" +"5577.34+380" +"6753.5+19074" +"-702738-575896.11+4191-1704-1604+1404-1259079" +"1241050-408000" +"1197671+204800" +"SUBTOTAL(9,W26:W75)" +"190076785.62-117896675.53-15873027.66+1366426" +"-62864098.76-355586+1196747+1029000+1028245+1033840" +"-613180+494500" +"-2520+1040.25" +"-2477200+534060" +"3090380-1226360-582000" +"-1350-2070.8-9750" +"-98862.34+127400-7521.5" +"18120.75+3237.6" +"2637.27-1169.9" +"3815284.22-534880.99" +"18222537.24+3084802-19330974.45" +"-175870.88-51793.44+114856.19-2710.26" +"6700929.34+1064880.19+812896.13-2129760.38-2438688.32-4259520.83-12149501.81" +"-62683.3+11481.22" +"-5289-12460.08+3763.4+12500-1200" +"-2900.52-15065.01-28451.2+14308.88" +"-1000-55581.17-68599.43-323176.23" +"1500.49+66138.17" +"-360-216" +"1681221.18-1630701.46" +"548580.53+130273.62" +"-12743.54-5741.14" +"32527+32526.81" +"1544.54+1.64+1151.23-37-200" +"2390.45+1.08-8.67+261" +"731.76+7.65-0.2+707.42-597.12-538.42-0.97-10664.97" +"-374.13+1308.67+9033.25" +"-1998.34+828.8" +"850.77-1432.43" +"8.4+184-707.12-832-950+25+803.44-252.5-372-86.1+164.92-7+111.6+308.72+1200+161+709.71+69-50+2-306.81-1.5-0.5-1" +"253.14" +"-65062.88-2668.2+1153" +"10952.5+2548026.59+15484.76" +"-138378.45-90681.02+1218.68+117542.25" +"-13763.19+14061.25+61889.8" +"1624976.34+4728.5+66304" +"-2002+213958.8" +"-209577.44-191738.21+17822.4" +"-18733.75+178871.3" +"-14065183.73-183874.6" +"28111317.46+83320.81+367749.2" +"-14065183.73-83833.5-183874.6" +"318529.26-256309.45-1952" +"-1186167.41-315037.38-39718.5+304899.2" +"87297.73+1020+1934.2" +"-2238.68-3208.45" +"-5371809.73+1295590.13" +"-3003478.2+3078435.31-88070.86+801107.42" +"802.75-701.8" +"-3650678.34-6945330-1970804-710148+82153+16255134+4300910" +"-13002124-2431" +"2782817.99+8322536.91" +"-7021236.41-7021236.41" +"-1410872.09+304636.21" +"168069.15+304636.21+1414516.1" +"-14022.21-149305.59" +"-3003220.18+619754.76" +"1223333.16+613613.12+1493835.83" +"1035.21+7493.6" +"8204666.09+304913.52" +"-549-35527.85" +"787140.54-1539.01" +"-4000+4240" +"-142863.15-6197+4544.94" +"4410.98+3955.75+64104.25+6739" +"-10466.5-5709" +"1187.07-14988.43-95769-7200+98382.83" +"5839.4-47729.91-38624-17448.29-7385.6-2133.6+24614.26+79179.23" +"30943.12-1476" +"17259.25-1131.25" +"-1312.87-1312.87-2648.5" +"4357+1189-2968.5-4104" +"-1618.97-4336.25+2115+1944.6+12480+1551.66" +"1001.5+6532.27+1158.78+37505.32" +"1298.75-160209.97" +"-7943.5+141832.12+288649.31" +"-73722.92+7709.16+862054.62-378988.98-476949.19" +"-217482.34-24384+36234.14" +"-245701.04+137512.43" +"-1456051.63+1416378.88-96723" +"790050.29+152847+102454-693023.85+2117" +"162615.96-303196.76" +"-47902.77+47895.77" +"-5759113.54+5635495.08+5683.8-336837.8" +"123135+34212.46+3405.31-9587.8" +"213888.07+133403.64" +"10159.71-49047.35-10158.67-36360.81+306112.24+41932.6+3867.63" +"-377255.4-262206.49" +"-1034323.84-6971.3+1600+449185.6-401335.1+1098635.04" +"998587.07-7278.12-8255.16-439924.97+599665.89-714276.5" +"47874.35-47888.4" +"-285915.76+750.72" +"-8744.4+289358.4" +"-11340.42+10465.8" +"-116609.71+584323.27" +"1014+50" +"10549.5+2200.25" +"SUM(T479:T486)" +"SUBTOTAL(9,W77:W486)" +"-3193+2530" +"-384840+0.3" +"-4814.6+2396.3+2452.9" +"SUM(T488:T501)" +"1768937-1933.53-482000.09-1547520+30757" +"1201781.28-1201781.28" +"48911.36" +"-1472373-285773+113085" +"371250-264400-22624" +"-99230+3" +"8-1" +"564558-451473-113085" +"-9559.5+150" +"98-63" +"-1082433+3722+2454" +"-12094-5011" +"-11655.14+25777" +"-17273.35+19187" +"6782.74-17553.13+7966" +"-9991+8783" +"-10512+5183+27182" +"-886+1256+6782" +"6782+3200+21670" +"6783+2735+277062-51633-277062+1862" +"-273289+275200+7698-7541" +"5450+36264+6783" +"114128-101912" +"3456156-700000" +"1181-256+125-2-56" +"9736.42+12" +"-2707+1543-350" +"1054784+397913-395244" +"-1239173.98+1239173.98" +"SUBTOTAL(9,W488:W539)" +"6274" +"-7840+7458.2" +"-32362.76-0.5" +"-88275+71925-606971" +"8792799-8146079" +"246273-205008.58" +"-3310+5067" +"-1326+22998" +"196+9483" +"445+18236" +"-2077043+8146079" +"SUBTOTAL(9,W541:W593)" +"SUBTOTAL(9,W14:W596)" +"SUM(J14:J601)" +"SUM(N16:N601)" +"SUM(S14:S593)" +"SUM(T14:T599)" +"+R602-[1]Reconciliation!T186" +"+X602/2" +"SUM(I609:V609)" +"-5735-5735" +"SUM(W609:W636)" +"SUM(W639:W641)" +"-12500+1075+14875-843" +"SUM(W647:W650)" +"+W651+W642+W637+W597" +"SUM(J14:U14)" +"SUBTOTAL(9,W14:W24)" +"216840-31102.81-230812.2" +"-101660-128644" +"-8420833+161163-641.11+678636+17260+22285+52708+11088-1160+127253" +"279.75+1410.98" +"389+971" +"-129513.32+5800" +"11461-18567" +"-1996+594" +"-3616+2888" +"93.37-39.6" +"5577.34+380" +"6753.5+19074" +"-702738-575896.11+4191-1704-1604+1404-1259079" +"1241050-408000" +"1197671+204800" +"-4555784" +"SUBTOTAL(9,W26:W76)" +"190076785.62-117896675.53-15873027.66+1366426" +"-62864098.76-355586+1196747+1029000+1028245+1033840" +"-613180+494500" +"-2520+1040.25" +"-2477200+534060" +"3090380-1226360-582000" +"-1350-2070.8-9750" +"-98862.34+127400-7521.5" +"18120.75+3237.6" +"2637.27-1169.9" +"3815284.22-534880.99" +"18222537.24+3084802-19330974.45" +"-175870.88-51793.44+114856.19-2710.26" +"6700929.34+1064880.19+812896.13-2129760.38-2438688.32-4259520.83-12149501.81" +"-62683.3+11481.22" +"-5289-12460.08+3763.4+12500-1200" +"-2900.52-15065.01-28451.2+14308.88" +"1500.49+66138.17" +"-360-216" +"1681221.18-1630701.46" +"548580.53+130273.62" +"-12743.54-5741.14" +"32527+32526.81" +"1544.54+1.64+1151.23-37-200" +"2390.45+1.08-8.67+261" +"731.76+7.65-0.2+707.42-597.12-538.42-0.97-10664.97" +"-374.13+1308.67+9033.25" +"-1998.34+828.8" +"850.77-1432.43" +"8.4+184-707.12-832-950+25+803.44-252.5-372-86.1+164.92-7+111.6+308.72+1200+161+709.71+69-50+2-306.81-1.5-0.5-1" +"253.14" +"-65062.88-2668.2+1153" +"10952.5+2548026.59+15484.76" +"-138378.45-90681.02+1218.68+117542.25" +"-13763.19+14061.25+61889.8" +"1624976.34+4728.5+66304" +"-2002+213958.8" +"-209577.44-191738.21+17822.4" +"-18733.75+178871.3" +"-14065183.73-183874.6" +"28111317.46+83320.81+367749.2" +"-14065183.73-83833.5-183874.6" +"318529.26-256309.45-1952" +"-1186167.41-315037.38-39718.5+304899.2" +"87297.73+1020+1934.2" +"-2238.68-3208.45" +"-5371809.73+1295590.13" +"-3003478.2+3078435.31-88070.86+801107.42" +"802.75-701.8" +"-3650678.34-6945330-1970804-710148+82153+16255134+4300910" +"-13002124-2431" +"2782817.99+8322536.91" +"-7021236.41-7021236.41" +"-1410872.09+304636.21" +"168069.15+304636.21+1414516.1" +"-14022.21-149305.59" +"-3003220.18+619754.76" +"1223333.16+613613.12+1493835.83" +"1035.21+7493.6" +"8204666.09+304913.52" +"-549-35527.85" +"787140.54-1539.01" +"-4000+4240" +"-142863.15-6197+4544.94" +"4410.98+3955.75+64104.25+6739" +"-10466.5-5709" +"1187.07-14988.43-95769-7200+98382.83" +"5839.4-47729.91-38624-17448.29-7385.6-2133.6+24614.26+79179.23" +"30943.12-1476" +"17259.25-1131.25" +"-1312.87-1312.87-2648.5" +"4357+1189-2968.5-4104" +"-1618.97-4336.25+2115+1944.6+12480+1551.66" +"1001.5+6532.27+1158.78+37505.32" +"1298.75-160209.97" +"-7943.5+141832.12+288649.31" +"-73722.92+7709.16+862054.62-378988.98-476949.19" +"-217482.34-24384+36234.14" +"-245701.04+137512.43" +"-1456051.63+1416378.88-96723" +"790050.29+152847+102454-693023.85+2117" +"162615.96-303196.76" +"-47902.77+47895.77" +"-5759113.54+5635495.08+5683.8-336837.8" +"123135+34212.46+3405.31-9587.8" +"213888.07+133403.64" +"10159.71-49047.35-10158.67-36360.81+306112.24+41932.6+3867.63" +"-377255.4-262206.49" +"-1034323.84-6971.3+1600+449185.6-401335.1+1098635.04" +"998587.07-7278.12-8255.16-439924.97+599665.89-714276.5" +"-285915.76+750.72" +"-8744.4+289358.4" +"-11340.42+10465.8" +"-116609.71+584323.27" +"SUM(T452:T459)" +"SUM(T460:T473)" +"1014+50" +"10549.5+2200.25" +"SUBTOTAL(9,W78:W481)" +"-3193+2530" +"-384840+0.3" +"-4814.6+2396.3+2452.9" +"1768937-1933.53-482000.09-1547520+30757" +"1201781.28-1201781.28" +"48911.36" +"-1472373-285773+113085" +"371250-264400-22624" +"-99230+3" +"8-1" +"564558-451473-113085" +"-9559.5+150" +"98-63" +"-1082433+3722+2454" +"-12094-5011" +"-11655.14+25777" +"-17273.35+19187" +"6782.74-17553.13+7966" +"-9991+8783" +"-10512+5183+27182" +"-886+1256+6782" +"6782+3200+21670" +"6783+2735+277062-51633-277062+1862" +"-273289+275200+7698-7541" +"5450+36264+6783" +"114128-101912" +"3456156-700000" +"1181-256+125-2-56" +"9736.42+12" +"-2707+1543-350" +"1054784+397913-395244" +"-1239173.98+1239173.98" +"SUBTOTAL(9,W483:W534)" +"-7840+7458.2" +"751+751" +"-65655+175409-52362-1760" +"-88275+71925-606971" +"8792799-8146079" +"246273-205008.58" +"20683+271817.68" +"-3310+5067" +"-1326+22998" +"196+9483" +"445+18236-1757" +"8146079+2478741" +"SUBTOTAL(9,W536:W573)" +"SUBTOTAL(9,W14:W576)" +"SUM(I592:V592)" +"-5735-5735" +"SUM(W592:W619)" +"SUM(W622:W624)" +"+W625+W620+W577" +"100117659.8" +"-109622285.92-456436.21" +"SUM(E12:J12)" +"SUM(E15:G15)" +"K12-K15" +"C5+D5" +"SUM(C11:C24)" +"SUM(D14:D24)" +"SUM(J13:J24)" +"SUM(K6:K24)" +"SUM(L8:L24)" +"SUM(S12:S24)" +"H9-E9" +"(SUBTOTAL(9,D9:D15))" +"-5061587.16" +"(SUBTOTAL(9,D19:D37))" +"-42742296-3683487" +"251424-27709+6692068" +"-234392-218723" +"-2394239+127177" +"-6615431-2251314+2306946" +"(SUBTOTAL(9,D41:D58))" +"SUBTOTAL(9,D9:D59)" +"H61-E61-K61" +"SUBTOTAL(9,D9:D73)" +"29682502+33788118" +"ROUND(+E74-E76,2)" +"-22062.27" +"300+5900" +"SUM(J86:J134)" +"5250-125" +"SUM(J138:J183)" +"SUM(J188:J210)" +"SUM(J217:J280)" +"-19614-59374.78" +"9693231.84+225781" +"SUM(J284:J412)" +"SUM(J416:J424)" +"SUM(K59)" +"J431" +"J434+J435" +"SUM(J438:J441)" +"SUM(K86:K443)-K61-3.37" +"SUM(H9:H13)" +"SUM(I9:I15)" +"67036*2" +"SUM(H17:H22)" +"+H16+H23" +"SUBTOTAL(9,J11:J15)" +"SUBTOTAL(9,J17:J23)" +"SUBTOTAL(9,J25:J28)" +"SUBTOTAL(9,J30:J37)" +"SUBTOTAL(9,J39:J39)" +"SUBTOTAL(9,J43:J84)" +"SUBTOTAL(9,J92:J94)" +"SUBTOTAL(9,J96:J97)" +"SUBTOTAL(9,J107:J116)" +"SUBTOTAL(9,J124:J134)" +"2436+600" +"SUBTOTAL(9,J140:J156)" +"-60-234-27" +"300+5900" +"SUBTOTAL(9,J158:J260)" +"SUBTOTAL(9,J276:J281)" +"-22062.27" +"SUBTOTAL(9,J300:J308)" +"SUBTOTAL(9,J11:J310)" +"SUBTOTAL(9,J11:J12)" +"SUBTOTAL(9,J14:J22)" +"SUBTOTAL(9,J24:J27)" +"SUBTOTAL(9,J29:J29)" +"SUBTOTAL(9,J31:J80)" +"SUBTOTAL(9,J85:J89)" +"SUBTOTAL(9,J93:J104)" +"5250-125" +"SUBTOTAL(9,J106:J122)" +"SUBTOTAL(9,J11:J122)" +"C2/C13" +"C3/C13" +"C4/C13" +"C5/C13" +"C6/C13" +"C7/C13" +"C8/C13" +"C9/C13" +"C10/C13" +"C11/C13" +"C12/C13" +"SUM(C2:C12)" +"C2/C13" +"C3/C13" +"C4/C13" +"C5/C13" +"C6/C13" +"C7/C13" +"C8/C13" +"C9/C13" +"C10/C13" +"C11/C13" +"C12/C13" +"SUM(C2:C12)" +"C13/C13" +"H8+I8" +"SUBTOTAL(9,H8:H8)" +"(319126+18727)+225341" +"500000" +"25000000*0.5" +"-78020160.21-25000000-25000000+25000000+25000000" +"78020160+25000000+25000000-25000000-25000000" +"-607541.92-1185237.24-1219705.8-1462026" +"SUBTOTAL(9,H10:H25)" +"SUBTOTAL(9,H27:H29)" +"SUBTOTAL(9,H31:H34)" +"28574466+1686032" +"-4471774-9575395-16213329" +"-1150000-1150000" +"-351180-685112-705032-845100" +"107522264+50000000*0" +"I51+H51" +"SUM(H52,H47,H42,H37,H35,H30,H26,H9)" +"I54+H54" +"H52+H47+H42+H37+H35+H30+H26+H9" +"NOW()" +"SUM(B2:B26)" +"SUM(B2:B26)" +"SUM(C10:C21)" +"SUM(H9:H20)" +"SUMIF(Origination_date,F2,Origination_amount)" +"WORKDAY($F$2,-5,[1]holidays!$C$2:$C$477)" +"IF(ISNA(VLOOKUP($F8,$A$4:$E$14,2,0)),0,(VLOOKUP($F8,$A$4:$E$14,2,0)))" +"IF(ISNA(VLOOKUP($F8,$A$4:$E$14,3,0)),0,(VLOOKUP($F8,$A$4:$E$14,3,0)))" +"IF(ISNA(VLOOKUP($F8,$A$4:$E$14,4,0)),0,(VLOOKUP($F8,$A$4:$E$14,4,0)))" +"IF(ISNA(VLOOKUP($F8,$A$4:$E$14,5,0)),0,(VLOOKUP($F8,$A$4:$E$14,5,0)))" +"WORKDAY($F$2,-4,[1]holidays!$C$2:$C$477)" +"WORKDAY($F$2,-3,[1]holidays!$C$2:$C$477)" +"WORKDAY($F$2,-2,[1]holidays!$C$2:$C$477)" +"WORKDAY($F$2,-1,[1]holidays!$C$2:$C$477)" +"F2" +"SUM(G8:G13)" +"[6]Comparison!$B$1" +"SUM(H15:H24)" +"SUM(H30:H34)" +"SUM(I26:I34)" +"+H25+H35" +"+'[1]West Power Position'!A6" +"+'[1]West Power Position'!C8" +"+'[1]West Power Position'!H8" +"+'[1]West Power Position'!C9-'[1]West Power Position'!C109" +"+'[1]West Power Position'!H9-'[1]West Power Position'!H109" +"+'[1]Power Off-Peak Positions'!C8" +"+'[1]Power Off-Peak Positions'!A9" +"+'[1]Power Off-Peak Positions'!C9-'[1]Power Off-Peak Positions'!C109" +"+'[1]Power Off-Peak Positions'!F9-'[1]Power Off-Peak Positions'!F109" +"+A27" +"+C6" +"+B7+B17" +"+'[1]West Power Position'!A6" +"+'[1]W. Power Desk Daily Position'!A5" +"+'[1]W. Power Desk Daily Position'!C8" +"+'[1]W. Power Desk Daily Position'!AE8" +"+'[1]W. Power Desk Daily Position'!A9" +"+A7" +"+'[1]W. Power Desk Daily Position'!C9-'[1]W. Power Desk Daily Position'!C109" +"+'[1]W. Power Desk Daily Position'!AE9-'[1]W. Power Desk Daily Position'!AE109" +"+'[1]W. Power Desk Daily off peak'!A5" +"+'[1]W. Power Desk Daily off peak'!C8" +"+'[1]W. Power Desk Daily off peak'!AI8" +"+'[1]W. Power Desk Daily off peak'!A9" +"+A29" +"+'[1]W. Power Desk Daily off peak'!C9-'[1]W. Power Desk Daily off peak'!C109" +"+'[1]W. Power Desk Daily off peak'!AI9-'[1]W. Power Desk Daily off peak'!AI109" +"PrReportDate" +"WORKDAY(A2, 1, Holidays)" +"WORKDAY(B7, 1, Holidays)" +"B7" +"#REF!" +"VLOOKUP(B$8,#REF!,4)" +"AVERAGE(B9:B9)" +"VLOOKUP(B$8,#REF!,3)" +"VLOOKUP(B$8,#REF!,5)" +"VLOOKUP(B$8,#REF!,9)" +"VLOOKUP(B$8,#REF!,6)" +"VLOOKUP(B$8,#REF!,2)" +"VLOOKUP(B$8,#REF!,7)" +"IF(ISNUMBER(VLOOKUP(B$8,#REF!,18,FALSE)),VLOOKUP(B$8,#REF!,18,FALSE),0)" +"AVERAGE(B18:D18)" +"IF(ISNUMBER(VLOOKUP(AG$8,#REF!,18,FALSE)),VLOOKUP(AG$8,#REF!,18,FALSE),"""")" +"B9-B47" +"'Power Price'!A46" +"#REF!" +"B3" +"[22]Report!$AZ$13" +"[3]Report!$AZ$13" +"[13]Report!$AZ$13" +"[4]Report!$AZ$13" +"[5]Report!$AZ$13" +"[6]Report!$AZ$13" +"[7]Report!$AZ$13" +"[15]Report!$AZ$13" +"[8]Report!$AZ$13" +"[21]Report!$AZ$13" +"[9]Report!$AZ$13" +"[10]Report!$AZ$13" +"[23]Report!$AZ$13" +"[11]Report!$AZ$13" +"[12]Report!$AZ$13" +"[18]Report!$AZ$13" +"[16]Report!$AZ$13" +"[19]Report!$AZ$13" +"[20]Report!$AZ$13" +"[17]Report!$AZ$13" +"[22]Report!$AZ$14" +"[3]Report!$AZ$14" +"[13]Report!$AZ$14" +"[4]Report!$AZ$14" +"[5]Report!$AZ$14" +"[6]Report!$AZ$14" +"[7]Report!$AZ$14" +"[15]Report!$AZ$14" +"[8]Report!$AZ$14" +"[21]Report!$AZ$14" +"[9]Report!$AZ$14" +"[10]Report!$AZ$14" +"[23]Report!$AZ$14" +"[11]Report!$AZ$14" +"[12]Report!$AZ$14" +"[18]Report!$AZ$14" +"[16]Report!$AZ$14" +"[19]Report!$AZ$14" +"[20]Report!$AZ$14" +"[17]Report!$AZ$14" +"[22]Report!$AZ$15" +"[3]Report!$AZ$15" +"[13]Report!$AZ$15" +"[4]Report!$AZ$15" +"[5]Report!$AZ$15" +"[6]Report!$AZ$15" +"[7]Report!$AZ$15" +"[15]Report!$AZ$15" +"[8]Report!$AZ$15" +"[21]Report!$AZ$15" +"[9]Report!$AZ$15" +"[10]Report!$AZ$15" +"[23]Report!$AZ$15" +"[11]Report!$AZ$15" +"[12]Report!$AZ$15" +"[18]Report!$AZ$15" +"[16]Report!$AZ$15" +"[19]Report!$AZ$15" +"[20]Report!$AZ$15" +"[17]Report!$AZ$15" +"[22]Report!$AZ$19" +"[3]Report!$AZ$19" +"[13]Report!$AZ$19" +"[4]Report!$AZ$19" +"[5]Report!$AZ$19" +"[6]Report!$AZ$19" +"[7]Report!$AZ$19" +"[15]Report!$AZ$19" +"[8]Report!$AZ$19" +"[21]Report!$AZ$19" +"[9]Report!$AZ$19" +"[10]Report!$AZ$19" +"[23]Report!$AZ$19" +"[11]Report!$AZ$19" +"[12]Report!$AZ$19" +"[18]Report!$AZ$19" +"[16]Report!$AZ$19" +"[19]Report!$AZ$19" +"[20]Report!$AZ$19" +"[17]Report!$AZ$19" +"[22]Report!$AZ$20" +"[3]Report!$AZ$20" +"[13]Report!$AZ$20" +"[4]Report!$AZ$20" +"[5]Report!$AZ$20" +"[6]Report!$AZ$20" +"[7]Report!$AZ$20" +"[15]Report!$AZ$20" +"[8]Report!$AZ$20" +"[21]Report!$AZ$20" +"[9]Report!$AZ$20" +"[10]Report!$AZ$20" +"[23]Report!$AZ$20" +"[11]Report!$AZ$20" +"[12]Report!$AZ$20" +"[18]Report!$AZ$20" +"[16]Report!$AZ$20" +"[19]Report!$AZ$20" +"[20]Report!$AZ$20" +"[17]Report!$AZ$20" +"[22]Report!$AZ$21" +"[3]Report!$AZ$21" +"[13]Report!$AZ$21" +"[4]Report!$AZ$21" +"[5]Report!$AZ$21" +"[6]Report!$AZ$21" +"[7]Report!$AZ$21" +"[15]Report!$AZ$21" +"[8]Report!$AZ$21" +"[21]Report!$AZ$21" +"[9]Report!$AZ$21" +"[10]Report!$AZ$21" +"[23]Report!$AZ$21" +"[11]Report!$AZ$21" +"[12]Report!$AZ$21" +"[18]Report!$AZ$21" +"[16]Report!$AZ$21" +"[19]Report!$AZ$21" +"[20]Report!$AZ$21" +"[17]Report!$AZ$21" +"EOMONTH($B$3,-1)" +"[22]Report!$AZ$33" +"[3]Report!$AZ$33" +"[13]Report!$AZ$33" +"[4]Report!$AZ$33" +"[5]Report!$AZ$33" +"[6]Report!$AZ$33" +"[7]Report!$AZ$33" +"[15]Report!$AZ$33" +"[8]Report!$AZ$33" +"[21]Report!$AZ$33" +"[9]Report!$AZ$33" +"[10]Report!$AZ$33" +"[23]Report!$AZ$33" +"[11]Report!$AZ$33" +"[12]Report!$AZ$33" +"[18]Report!$AZ$33" +"[16]Report!$AZ$33" +"[19]Report!$AZ$33" +"[20]Report!$AZ$33" +"[17]Report!$AZ$33" +"[22]Report!$AZ$34" +"[3]Report!$AZ$34" +"[13]Report!$AZ$34" +"[4]Report!$AZ$34" +"[5]Report!$AZ$34" +"[6]Report!$AZ$34" +"[7]Report!$AZ$34" +"[15]Report!$AZ$34" +"[8]Report!$AZ$34" +"[21]Report!$AZ$34" +"[9]Report!$AZ$34" +"[10]Report!$AZ$34" +"[23]Report!$AZ$34" +"[11]Report!$AZ$34" +"[12]Report!$AZ$34" +"[18]Report!$AZ$34" +"[16]Report!$AZ$34" +"[19]Report!$AZ$34" +"[20]Report!$AZ$34" +"[17]Report!$AZ$34" +"[22]Report!$AZ$35" +"[3]Report!$AZ$35" +"[13]Report!$AZ$35" +"[4]Report!$AZ$35" +"[5]Report!$AZ$35" +"[6]Report!$AZ$35" +"[7]Report!$AZ$35" +"[15]Report!$AZ$35" +"[8]Report!$AZ$35" +"[21]Report!$AZ$35" +"[9]Report!$AZ$35" +"[10]Report!$AZ$35" +"[23]Report!$AZ$35" +"[11]Report!$AZ$35" +"[12]Report!$AZ$35" +"[18]Report!$AZ$35" +"[16]Report!$AZ$35" +"[19]Report!$AZ$35" +"[20]Report!$AZ$35" +"[17]Report!$AZ$35" +"[22]Report!$AZ$36" +"[3]Report!$AZ$36" +"[13]Report!$AZ$36" +"[4]Report!$AZ$36" +"[5]Report!$AZ$36" +"[6]Report!$AZ$36" +"[7]Report!$AZ$36" +"[15]Report!$AZ$36" +"[8]Report!$AZ$36" +"[21]Report!$AZ$36" +"[9]Report!$AZ$36" +"[10]Report!$AZ$36" +"[23]Report!$AZ$36" +"[11]Report!$AZ$36" +"[12]Report!$AZ$36" +"[18]Report!$AZ$36" +"[16]Report!$AZ$36" +"[19]Report!$AZ$36" +"[20]Report!$AZ$36" +"[17]Report!$AZ$36" +"B3" +"[22]Report!$AZ$39" +"[3]Report!$AZ$39" +"[13]Report!$AZ$39" +"[4]Report!$AZ$39" +"[5]Report!$AZ$39" +"[6]Report!$AZ$39" +"[7]Report!$AZ$39" +"[15]Report!$AZ$39" +"[8]Report!$AZ$39" +"[21]Report!$AZ$39" +"[9]Report!$AZ$39" +"[10]Report!$AZ$39" +"[23]Report!$AZ$39" +"[11]Report!$AZ$39" +"[12]Report!$AZ$39" +"[18]Report!$AZ$39" +"[16]Report!$AZ$39" +"[19]Report!$AZ$39" +"[20]Report!$AZ$39" +"[17]Report!$AZ$39" +"[22]Report!$AZ$41" +"[3]Report!$AZ$41" +"[13]Report!$AZ$41" +"[4]Report!$AZ$41" +"[5]Report!$AZ$41" +"[6]Report!$AZ$41" +"[7]Report!$AZ$41" +"[15]Report!$AZ$41" +"[8]Report!$AZ$41" +"[21]Report!$AZ$41" +"[9]Report!$AZ$41" +"[10]Report!$AZ$41" +"[23]Report!$AZ$41" +"[11]Report!$AZ$41" +"[12]Report!$AZ$41" +"[18]Report!$AZ$41" +"[16]Report!$AZ$41" +"[19]Report!$AZ$41" +"[20]Report!$AZ$41" +"[17]Report!$AZ$41" +"[22]Report!$AZ$42" +"[3]Report!$AZ$42" +"[13]Report!$AZ$42" +"[4]Report!$AZ$42" +"[5]Report!$AZ$42" +"[6]Report!$AZ$42" +"[7]Report!$AZ$42" +"[15]Report!$AZ$42" +"[8]Report!$AZ$42" +"[21]Report!$AZ$42" +"[9]Report!$AZ$42" +"[10]Report!$AZ$42" +"[23]Report!$AZ$42" +"[11]Report!$AZ$42" +"[12]Report!$AZ$42" +"[18]Report!$AZ$42" +"[16]Report!$AZ$42" +"[19]Report!$AZ$42" +"[20]Report!$AZ$42" +"[17]Report!$AZ$42" +"[22]Report!$AZ$43" +"[3]Report!$AZ$43" +"[13]Report!$AZ$43" +"[4]Report!$AZ$43" +"[5]Report!$AZ$43" +"[6]Report!$AZ$43" +"[7]Report!$AZ$43" +"[15]Report!$AZ$43" +"[8]Report!$AZ$43" +"[21]Report!$AZ$43" +"[9]Report!$AZ$43" +"[10]Report!$AZ$43" +"[23]Report!$AZ$43" +"[11]Report!$AZ$43" +"[12]Report!$AZ$43" +"[18]Report!$AZ$43" +"[16]Report!$AZ$43" +"[19]Report!$AZ$43" +"[20]Report!$AZ$43" +"[17]Report!$AZ$43" +"[22]Report!$AZ$44" +"[3]Report!$AZ$44" +"[13]Report!$AZ$44" +"[4]Report!$AZ$44" +"[5]Report!$AZ$44" +"[6]Report!$AZ$44" +"[7]Report!$AZ$44" +"[15]Report!$AZ$44" +"[8]Report!$AZ$44" +"[21]Report!$AZ$44" +"[9]Report!$AZ$44" +"[10]Report!$AZ$44" +"[23]Report!$AZ$44" +"[11]Report!$AZ$44" +"[12]Report!$AZ$44" +"[18]Report!$AZ$44" +"[16]Report!$AZ$44" +"[19]Report!$AZ$44" +"[20]Report!$AZ$44" +"[17]Report!$AZ$44" +"[22]Report!$AZ$45" +"[3]Report!$AZ$45" +"[13]Report!$AZ$45" +"[4]Report!$AZ$45" +"[5]Report!$AZ$45" +"[6]Report!$AZ$45" +"[7]Report!$AZ$45" +"[15]Report!$AZ$45" +"[8]Report!$AZ$45" +"[21]Report!$AZ$45" +"[9]Report!$AZ$45" +"[10]Report!$AZ$45" +"[23]Report!$AZ$45" +"[11]Report!$AZ$45" +"[12]Report!$AZ$45" +"[18]Report!$AZ$45" +"[16]Report!$AZ$45" +"[19]Report!$AZ$45" +"[20]Report!$AZ$45" +"[17]Report!$AZ$45" +"[22]Report!$AZ$46" +"[3]Report!$AZ$46" +"[13]Report!$AZ$46" +"[4]Report!$AZ$46" +"[5]Report!$AZ$46" +"[6]Report!$AZ$46" +"[7]Report!$AZ$46" +"[15]Report!$AZ$46" +"[8]Report!$AZ$46" +"[21]Report!$AZ$46" +"[9]Report!$AZ$46" +"[10]Report!$AZ$46" +"[23]Report!$AZ$46" +"[11]Report!$AZ$46" +"[12]Report!$AZ$46" +"[18]Report!$AZ$46" +"[16]Report!$AZ$46" +"[19]Report!$AZ$46" +"[20]Report!$AZ$46" +"[17]Report!$AZ$46" +"[22]Report!$AZ$47" +"[3]Report!$AZ$47" +"[13]Report!$AZ$47" +"[4]Report!$AZ$47" +"[5]Report!$AZ$47" +"[6]Report!$AZ$47" +"[7]Report!$AZ$47" +"[15]Report!$AZ$47" +"[8]Report!$AZ$47" +"[21]Report!$AZ$47" +"[9]Report!$AZ$47" +"[10]Report!$AZ$47" +"[23]Report!$AZ$47" +"[11]Report!$AZ$47" +"[12]Report!$AZ$47" +"[18]Report!$AZ$47" +"[16]Report!$AZ$47" +"[19]Report!$AZ$47" +"[20]Report!$AZ$47" +"[17]Report!$AZ$47" +"[22]Report!$AZ$48" +"[3]Report!$AZ$48" +"[13]Report!$AZ$48" +"[4]Report!$AZ$48" +"[5]Report!$AZ$48" +"[6]Report!$AZ$48" +"[7]Report!$AZ$48" +"[15]Report!$AZ$48" +"[8]Report!$AZ$48" +"[21]Report!$AZ$48" +"[9]Report!$AZ$48" +"[10]Report!$AZ$48" +"[23]Report!$AZ$48" +"[11]Report!$AZ$48" +"[12]Report!$AZ$48" +"[18]Report!$AZ$48" +"[16]Report!$AZ$48" +"[19]Report!$AZ$48" +"[20]Report!$AZ$48" +"[17]Report!$AZ$48" +"[22]Report!$AZ$49" +"[3]Report!$AZ$49" +"[13]Report!$AZ$49" +"[4]Report!$AZ$49" +"[5]Report!$AZ$49" +"[6]Report!$AZ$49" +"[7]Report!$AZ$49" +"[15]Report!$AZ$49" +"[8]Report!$AZ$49" +"[21]Report!$AZ$49" +"[9]Report!$AZ$49" +"[10]Report!$AZ$49" +"[23]Report!$AZ$49" +"[11]Report!$AZ$49" +"[12]Report!$AZ$49" +"[18]Report!$AZ$49" +"[16]Report!$AZ$49" +"[19]Report!$AZ$49" +"[20]Report!$AZ$49" +"[17]Report!$AZ$49" +"[22]Report!$AZ$50" +"[3]Report!$AZ$50" +"[13]Report!$AZ$50" +"[4]Report!$AZ$50" +"[5]Report!$AZ$50" +"[6]Report!$AZ$50" +"[7]Report!$AZ$50" +"[15]Report!$AZ$50" +"[8]Report!$AZ$50" +"[21]Report!$AZ$50" +"[9]Report!$AZ$50" +"[10]Report!$AZ$50" +"[23]Report!$AZ$50" +"[11]Report!$AZ$50" +"[12]Report!$AZ$50" +"[18]Report!$AZ$50" +"[16]Report!$AZ$50" +"[19]Report!$AZ$50" +"[20]Report!$AZ$50" +"[17]Report!$AZ$50" +"[22]Report!$AZ$51" +"[3]Report!$AZ$51" +"[13]Report!$AZ$51" +"[4]Report!$AZ$51" +"[5]Report!$AZ$51" +"[6]Report!$AZ$51" +"[7]Report!$AZ$51" +"[15]Report!$AZ$51" +"[8]Report!$AZ$51" +"[21]Report!$AZ$51" +"[9]Report!$AZ$51" +"[10]Report!$AZ$51" +"[23]Report!$AZ$51" +"[11]Report!$AZ$51" +"[12]Report!$AZ$51" +"[18]Report!$AZ$51" +"[16]Report!$AZ$51" +"[19]Report!$AZ$51" +"[20]Report!$AZ$51" +"[17]Report!$AZ$51" +"[22]Report!$AZ$52" +"[3]Report!$AZ$52" +"[13]Report!$AZ$52" +"[4]Report!$AZ$52" +"[5]Report!$AZ$52" +"[6]Report!$AZ$52" +"[7]Report!$AZ$52" +"[15]Report!$AZ$52" +"[8]Report!$AZ$52" +"[21]Report!$AZ$52" +"[9]Report!$AZ$52" +"[10]Report!$AZ$52" +"[23]Report!$AZ$52" +"[11]Report!$AZ$52" +"[12]Report!$AZ$52" +"[18]Report!$AZ$52" +"[16]Report!$AZ$52" +"[19]Report!$AZ$52" +"[20]Report!$AZ$52" +"[17]Report!$AZ$52" +"[22]Report!$AZ$53" +"[3]Report!$AZ$53" +"[13]Report!$AZ$53" +"[4]Report!$AZ$53" +"[5]Report!$AZ$53" +"[6]Report!$AZ$53" +"[7]Report!$AZ$53" +"[15]Report!$AZ$53" +"[8]Report!$AZ$53" +"[21]Report!$AZ$53" +"[9]Report!$AZ$53" +"[10]Report!$AZ$53" +"[23]Report!$AZ$53" +"[11]Report!$AZ$53" +"[12]Report!$AZ$53" +"[18]Report!$AZ$53" +"[16]Report!$AZ$53" +"[19]Report!$AZ$53" +"[20]Report!$AZ$53" +"[17]Report!$AZ$53" +"[22]Report!$AZ$54" +"[3]Report!$AZ$54" +"[13]Report!$AZ$54" +"[4]Report!$AZ$54" +"[5]Report!$AZ$54" +"[6]Report!$AZ$54" +"[7]Report!$AZ$54" +"[15]Report!$AZ$54" +"[8]Report!$AZ$54" +"[21]Report!$AZ$54" +"[9]Report!$AZ$54" +"[10]Report!$AZ$54" +"[23]Report!$AZ$54" +"[11]Report!$AZ$54" +"[12]Report!$AZ$54" +"[18]Report!$AZ$54" +"[16]Report!$AZ$54" +"[19]Report!$AZ$54" +"[20]Report!$AZ$54" +"[17]Report!$AZ$54" +"[22]Report!$AZ$55" +"[3]Report!$AZ$55" +"[13]Report!$AZ$55" +"[4]Report!$AZ$55" +"[5]Report!$AZ$55" +"[6]Report!$AZ$55" +"[7]Report!$AZ$55" +"[15]Report!$AZ$55" +"[8]Report!$AZ$55" +"[21]Report!$AZ$55" +"[9]Report!$AZ$55" +"[10]Report!$AZ$55" +"[23]Report!$AZ$55" +"[11]Report!$AZ$55" +"[12]Report!$AZ$55" +"[18]Report!$AZ$55" +"[16]Report!$AZ$55" +"[19]Report!$AZ$55" +"[20]Report!$AZ$55" +"[17]Report!$AZ$55" +"[22]Report!$AZ$56" +"[3]Report!$AZ$56" +"[13]Report!$AZ$56" +"[4]Report!$AZ$56" +"[5]Report!$AZ$56" +"[6]Report!$AZ$56" +"[7]Report!$AZ$56" +"[15]Report!$AZ$56" +"[8]Report!$AZ$56" +"[21]Report!$AZ$56" +"[9]Report!$AZ$56" +"[10]Report!$AZ$56" +"[23]Report!$AZ$56" +"[11]Report!$AZ$56" +"[12]Report!$AZ$56" +"[18]Report!$AZ$56" +"[16]Report!$AZ$56" +"[19]Report!$AZ$56" +"[20]Report!$AZ$56" +"[17]Report!$AZ$56" +"[22]Report!$AZ$57" +"[3]Report!$AZ$57" +"[13]Report!$AZ$57" +"[4]Report!$AZ$57" +"[5]Report!$AZ$57" +"[6]Report!$AZ$57" +"[7]Report!$AZ$57" +"[15]Report!$AZ$57" +"[8]Report!$AZ$57" +"[21]Report!$AZ$57" +"[9]Report!$AZ$57" +"[10]Report!$AZ$57" +"[23]Report!$AZ$57" +"[11]Report!$AZ$57" +"[12]Report!$AZ$57" +"[18]Report!$AZ$57" +"[16]Report!$AZ$57" +"[19]Report!$AZ$57" +"[20]Report!$AZ$57" +"[17]Report!$AZ$57" +"B3" +"[22]Report!$AZ$60" +"[3]Report!$AZ$60" +"[13]Report!$AZ$60" +"[4]Report!$AZ$60" +"[5]Report!$AZ$60" +"[6]Report!$AZ$60" +"[7]Report!$AZ$60" +"[15]Report!$AZ$60" +"[8]Report!$AZ$60" +"[21]Report!$AZ$60" +"[9]Report!$AZ$60" +"[10]Report!$AZ$60" +"[23]Report!$AZ$60" +"[11]Report!$AZ$60" +"[12]Report!$AZ$60" +"[18]Report!$AZ$60" +"[16]Report!$AZ$60" +"[19]Report!$AZ$60" +"[20]Report!$AZ$60" +"[17]Report!$AZ$60" +"[22]Report!$AZ$61" +"[3]Report!$AZ$61" +"[13]Report!$AZ$61" +"[4]Report!$AZ$61" +"[5]Report!$AZ$61" +"[6]Report!$AZ$61" +"[7]Report!$AZ$61" +"[15]Report!$AZ$61" +"[8]Report!$AZ$61" +"[21]Report!$AZ$61" +"[9]Report!$AZ$61" +"[10]Report!$AZ$61" +"[23]Report!$AZ$61" +"[11]Report!$AZ$61" +"[12]Report!$AZ$61" +"[18]Report!$AZ$61" +"[16]Report!$AZ$61" +"[19]Report!$AZ$61" +"[20]Report!$AZ$61" +"[17]Report!$AZ$61" +"[22]Report!$AZ$62" +"[3]Report!$AZ$62" +"[13]Report!$AZ$62" +"[4]Report!$AZ$62" +"[5]Report!$AZ$62" +"[6]Report!$AZ$62" +"[7]Report!$AZ$62" +"[15]Report!$AZ$62" +"[8]Report!$AZ$62" +"[21]Report!$AZ$62" +"[9]Report!$AZ$62" +"[10]Report!$AZ$62" +"[23]Report!$AZ$62" +"[11]Report!$AZ$62" +"[12]Report!$AZ$62" +"[18]Report!$AZ$62" +"[16]Report!$AZ$62" +"[19]Report!$AZ$62" +"[20]Report!$AZ$62" +"[17]Report!$AZ$62" +"[22]Report!$AZ$64" +"[3]Report!$AZ$64" +"[13]Report!$AZ$64" +"[4]Report!$AZ$64" +"[5]Report!$AZ$64" +"[6]Report!$AZ$64" +"[7]Report!$AZ$64" +"[15]Report!$AZ$64" +"[8]Report!$AZ$64" +"[21]Report!$AZ$64" +"[9]Report!$AZ$64" +"[10]Report!$AZ$64" +"[23]Report!$AZ$64" +"[11]Report!$AZ$64" +"[12]Report!$AZ$64" +"[18]Report!$AZ$64" +"[16]Report!$AZ$64" +"[19]Report!$AZ$64" +"[20]Report!$AZ$64" +"[17]Report!$AZ$64" +"[22]Report!$AZ$65" +"[3]Report!$AZ$65" +"[13]Report!$AZ$65" +"[4]Report!$AZ$65" +"[5]Report!$AZ$65" +"[6]Report!$AZ$65" +"[7]Report!$AZ$65" +"[15]Report!$AZ$65" +"[8]Report!$AZ$65" +"[21]Report!$AZ$65" +"[9]Report!$AZ$65" +"[10]Report!$AZ$65" +"[23]Report!$AZ$65" +"[11]Report!$AZ$65" +"[12]Report!$AZ$65" +"[18]Report!$AZ$65" +"[16]Report!$AZ$65" +"[19]Report!$AZ$65" +"[20]Report!$AZ$65" +"[17]Report!$AZ$65" +"[22]Report!$AZ$66" +"[3]Report!$AZ$66" +"[13]Report!$AZ$66" +"[4]Report!$AZ$66" +"[5]Report!$AZ$66" +"[6]Report!$AZ$66" +"[7]Report!$AZ$66" +"[15]Report!$AZ$66" +"[8]Report!$AZ$66" +"[21]Report!$AZ$66" +"[9]Report!$AZ$66" +"[10]Report!$AZ$66" +"[23]Report!$AZ$66" +"[11]Report!$AZ$66" +"[12]Report!$AZ$66" +"[18]Report!$AZ$66" +"[16]Report!$AZ$66" +"[19]Report!$AZ$66" +"[20]Report!$AZ$66" +"[17]Report!$AZ$66" +"[22]Report!$AZ$67" +"[3]Report!$AZ$67" +"[13]Report!$AZ$67" +"[4]Report!$AZ$67" +"[5]Report!$AZ$67" +"[6]Report!$AZ$67" +"[7]Report!$AZ$67" +"[15]Report!$AZ$67" +"[8]Report!$AZ$67" +"[21]Report!$AZ$67" +"[9]Report!$AZ$67" +"[10]Report!$AZ$67" +"[23]Report!$AZ$67" +"[11]Report!$AZ$67" +"[12]Report!$AZ$67" +"[18]Report!$AZ$67" +"[16]Report!$AZ$67" +"[19]Report!$AZ$67" +"[20]Report!$AZ$67" +"[17]Report!$AZ$67" +"[22]Report!$AZ$70" +"[3]Report!$AZ$70" +"[13]Report!$AZ$70" +"[4]Report!$AZ$70" +"[5]Report!$AZ$70" +"[6]Report!$AZ$70" +"[7]Report!$AZ$70" +"[15]Report!$AZ$70" +"[8]Report!$AZ$70" +"[21]Report!$AZ$70" +"[9]Report!$AZ$70" +"[10]Report!$AZ$70" +"[23]Report!$AZ$70" +"[11]Report!$AZ$70" +"[12]Report!$AZ$70" +"[18]Report!$AZ$70" +"[16]Report!$AZ$70" +"[19]Report!$AZ$70" +"[20]Report!$AZ$70" +"[17]Report!$AZ$70" +"B3" +"[22]Report!$AZ$73" +"[3]Report!$AZ$73" +"[13]Report!$AZ$73" +"[4]Report!$AZ$73" +"[5]Report!$AZ$73" +"[6]Report!$AZ$73" +"[7]Report!$AZ$73" +"[15]Report!$AZ$73" +"[8]Report!$AZ$73" +"[21]Report!$AZ$73" +"[9]Report!$AZ$73" +"[10]Report!$AZ$73" +"[23]Report!$AZ$73" +"[11]Report!$AZ$73" +"[12]Report!$AZ$73" +"[18]Report!$AZ$73" +"[16]Report!$AZ$73" +"[19]Report!$AZ$73" +"[20]Report!$AZ$73" +"[17]Report!$AZ$73" +"[22]Report!$AZ$74" +"[3]Report!$AZ$74" +"[13]Report!$AZ$74" +"[4]Report!$AZ$74" +"[5]Report!$AZ$74" +"[6]Report!$AZ$74" +"[7]Report!$AZ$74" +"[15]Report!$AZ$74" +"[8]Report!$AZ$74" +"[21]Report!$AZ$74" +"[9]Report!$AZ$74" +"[10]Report!$AZ$74" +"[23]Report!$AZ$74" +"[11]Report!$AZ$74" +"[12]Report!$AZ$74" +"[18]Report!$AZ$74" +"[16]Report!$AZ$74" +"[19]Report!$AZ$74" +"[20]Report!$AZ$74" +"[17]Report!$AZ$74" +"[22]Report!$AZ$75" +"[3]Report!$AZ$75" +"[13]Report!$AZ$75" +"[4]Report!$AZ$75" +"[5]Report!$AZ$75" +"[6]Report!$AZ$75" +"[7]Report!$AZ$75" +"[15]Report!$AZ$75" +"[8]Report!$AZ$75" +"[21]Report!$AZ$75" +"[9]Report!$AZ$75" +"[10]Report!$AZ$75" +"[23]Report!$AZ$75" +"[11]Report!$AZ$75" +"[12]Report!$AZ$75" +"[18]Report!$AZ$75" +"[16]Report!$AZ$75" +"[19]Report!$AZ$75" +"[20]Report!$AZ$75" +"[17]Report!$AZ$75" +"[22]Report!$AZ$76" +"[3]Report!$AZ$76" +"[13]Report!$AZ$76" +"[4]Report!$AZ$76" +"[5]Report!$AZ$76" +"[6]Report!$AZ$76" +"[7]Report!$AZ$76" +"[15]Report!$AZ$76" +"[8]Report!$AZ$76" +"[21]Report!$AZ$76" +"[9]Report!$AZ$76" +"[10]Report!$AZ$76" +"[23]Report!$AZ$76" +"[11]Report!$AZ$76" +"[12]Report!$AZ$76" +"[18]Report!$AZ$76" +"[16]Report!$AZ$76" +"[19]Report!$AZ$76" +"[20]Report!$AZ$76" +"[17]Report!$AZ$76" +"[22]Report!$AZ$77" +"[3]Report!$AZ$77" +"[13]Report!$AZ$77" +"[4]Report!$AZ$77" +"[5]Report!$AZ$77" +"[6]Report!$AZ$77" +"[7]Report!$AZ$77" +"[15]Report!$AZ$77" +"[8]Report!$AZ$77" +"[21]Report!$AZ$77" +"[9]Report!$AZ$77" +"[10]Report!$AZ$77" +"[23]Report!$AZ$77" +"[11]Report!$AZ$77" +"[12]Report!$AZ$77" +"[18]Report!$AZ$77" +"[16]Report!$AZ$77" +"[19]Report!$AZ$77" +"[20]Report!$AZ$77" +"[17]Report!$AZ$77" +"[22]Report!$AZ$80" +"[3]Report!$AZ$80" +"[13]Report!$AZ$80" +"[4]Report!$AZ$80" +"[5]Report!$AZ$80" +"[6]Report!$AZ$80" +"[7]Report!$AZ$80" +"[15]Report!$AZ$80" +"[8]Report!$AZ$80" +"[21]Report!$AZ$80" +"[9]Report!$AZ$80" +"[10]Report!$AZ$80" +"[23]Report!$AZ$80" +"[11]Report!$AZ$80" +"[12]Report!$AZ$80" +"[18]Report!$AZ$80" +"[16]Report!$AZ$80" +"[19]Report!$AZ$80" +"[20]Report!$AZ$80" +"[17]Report!$AZ$80" +"[22]Report!$AZ$82" +"[3]Report!$AZ$82" +"[13]Report!$AZ$82" +"[4]Report!$AZ$82" +"[5]Report!$AZ$82" +"[6]Report!$AZ$82" +"[7]Report!$AZ$82" +"[15]Report!$AZ$82" +"[8]Report!$AZ$82" +"[21]Report!$AZ$82" +"[9]Report!$AZ$82" +"[10]Report!$AZ$82" +"[23]Report!$AZ$82" +"[11]Report!$AZ$82" +"[12]Report!$AZ$82" +"[18]Report!$AZ$82" +"[16]Report!$AZ$82" +"[19]Report!$AZ$82" +"[20]Report!$AZ$82" +"[17]Report!$AZ$82" +"[22]Report!$AZ$83" +"[3]Report!$AZ$83" +"[13]Report!$AZ$83" +"[4]Report!$AZ$83" +"[5]Report!$AZ$83" +"[6]Report!$AZ$83" +"[7]Report!$AZ$83" +"[15]Report!$AZ$83" +"[8]Report!$AZ$83" +"[21]Report!$AZ$83" +"[9]Report!$AZ$83" +"[10]Report!$AZ$83" +"[23]Report!$AZ$83" +"[11]Report!$AZ$83" +"[12]Report!$AZ$83" +"[18]Report!$AZ$83" +"[16]Report!$AZ$83" +"[19]Report!$AZ$83" +"[20]Report!$AZ$83" +"[17]Report!$AZ$83" +"[22]Report!$AZ$84" +"[3]Report!$AZ$84" +"[13]Report!$AZ$84" +"[4]Report!$AZ$84" +"[5]Report!$AZ$84" +"[6]Report!$AZ$84" +"[7]Report!$AZ$84" +"[15]Report!$AZ$84" +"[8]Report!$AZ$84" +"[21]Report!$AZ$84" +"[9]Report!$AZ$84" +"[10]Report!$AZ$84" +"[23]Report!$AZ$84" +"[11]Report!$AZ$84" +"[12]Report!$AZ$84" +"[18]Report!$AZ$84" +"[16]Report!$AZ$84" +"[19]Report!$AZ$84" +"[20]Report!$AZ$84" +"[17]Report!$AZ$84" +"[22]Report!$AZ$85" +"[3]Report!$AZ$85" +"[13]Report!$AZ$85" +"[4]Report!$AZ$85" +"[5]Report!$AZ$85" +"[6]Report!$AZ$85" +"[7]Report!$AZ$85" +"[15]Report!$AZ$85" +"[8]Report!$AZ$85" +"[21]Report!$AZ$85" +"[9]Report!$AZ$85" +"[10]Report!$AZ$85" +"[23]Report!$AZ$85" +"[11]Report!$AZ$85" +"[12]Report!$AZ$85" +"[18]Report!$AZ$85" +"[16]Report!$AZ$85" +"[19]Report!$AZ$85" +"[20]Report!$AZ$85" +"[17]Report!$AZ$85" +"[22]Report!$AZ$86" +"[3]Report!$AZ$86" +"[13]Report!$AZ$86" +"[4]Report!$AZ$86" +"[5]Report!$AZ$86" +"[6]Report!$AZ$86" +"[7]Report!$AZ$86" +"[15]Report!$AZ$86" +"[8]Report!$AZ$86" +"[21]Report!$AZ$86" +"[9]Report!$AZ$86" +"[10]Report!$AZ$86" +"[23]Report!$AZ$86" +"[11]Report!$AZ$86" +"[12]Report!$AZ$86" +"[18]Report!$AZ$86" +"[16]Report!$AZ$86" +"[19]Report!$AZ$86" +"[20]Report!$AZ$86" +"[17]Report!$AZ$86" +"[22]Report!$AZ$87" +"[3]Report!$AZ$87" +"[13]Report!$AZ$87" +"[4]Report!$AZ$87" +"[5]Report!$AZ$87" +"[6]Report!$AZ$87" +"[7]Report!$AZ$87" +"[15]Report!$AZ$87" +"[8]Report!$AZ$87" +"[21]Report!$AZ$87" +"[9]Report!$AZ$87" +"[10]Report!$AZ$87" +"[23]Report!$AZ$87" +"[11]Report!$AZ$87" +"[12]Report!$AZ$87" +"[18]Report!$AZ$87" +"[16]Report!$AZ$87" +"[19]Report!$AZ$87" +"[20]Report!$AZ$87" +"[17]Report!$AZ$87" +"[22]Report!$AZ$88" +"[3]Report!$AZ$88" +"[13]Report!$AZ$88" +"[4]Report!$AZ$88" +"[5]Report!$AZ$88" +"[6]Report!$AZ$88" +"[7]Report!$AZ$88" +"[15]Report!$AZ$88" +"[8]Report!$AZ$88" +"[21]Report!$AZ$88" +"[9]Report!$AZ$88" +"[10]Report!$AZ$88" +"[23]Report!$AZ$88" +"[11]Report!$AZ$88" +"[12]Report!$AZ$88" +"[18]Report!$AZ$88" +"[16]Report!$AZ$88" +"[19]Report!$AZ$88" +"[20]Report!$AZ$88" +"[17]Report!$AZ$88" +"[22]Report!$AZ$89" +"[3]Report!$AZ$89" +"[13]Report!$AZ$89" +"[4]Report!$AZ$89" +"[5]Report!$AZ$89" +"[6]Report!$AZ$89" +"[7]Report!$AZ$89" +"[15]Report!$AZ$89" +"[8]Report!$AZ$89" +"[21]Report!$AZ$89" +"[9]Report!$AZ$89" +"[10]Report!$AZ$89" +"[23]Report!$AZ$89" +"[11]Report!$AZ$89" +"[12]Report!$AZ$89" +"[18]Report!$AZ$89" +"[16]Report!$AZ$89" +"[19]Report!$AZ$89" +"[20]Report!$AZ$89" +"[17]Report!$AZ$89" +"[22]Report!$AZ$90" +"[3]Report!$AZ$90" +"[13]Report!$AZ$90" +"[4]Report!$AZ$90" +"[5]Report!$AZ$90" +"[6]Report!$AZ$90" +"[7]Report!$AZ$90" +"[15]Report!$AZ$90" +"[8]Report!$AZ$90" +"[21]Report!$AZ$90" +"[9]Report!$AZ$90" +"[10]Report!$AZ$90" +"[23]Report!$AZ$90" +"[11]Report!$AZ$90" +"[12]Report!$AZ$90" +"[18]Report!$AZ$90" +"[16]Report!$AZ$90" +"[19]Report!$AZ$90" +"[20]Report!$AZ$90" +"[17]Report!$AZ$90" +"[22]Report!$AZ$91" +"[3]Report!$AZ$91" +"[13]Report!$AZ$91" +"[4]Report!$AZ$91" +"[5]Report!$AZ$91" +"[6]Report!$AZ$91" +"[7]Report!$AZ$91" +"[15]Report!$AZ$91" +"[8]Report!$AZ$91" +"[21]Report!$AZ$91" +"[9]Report!$AZ$91" +"[10]Report!$AZ$91" +"[23]Report!$AZ$91" +"[11]Report!$AZ$91" +"[12]Report!$AZ$91" +"[18]Report!$AZ$91" +"[16]Report!$AZ$91" +"[19]Report!$AZ$91" +"[20]Report!$AZ$91" +"[17]Report!$AZ$91" +"[22]Report!$AZ$92" +"[3]Report!$AZ$92" +"[13]Report!$AZ$92" +"[4]Report!$AZ$92" +"[5]Report!$AZ$92" +"[6]Report!$AZ$92" +"[7]Report!$AZ$92" +"[15]Report!$AZ$92" +"[8]Report!$AZ$92" +"[21]Report!$AZ$92" +"[9]Report!$AZ$92" +"[10]Report!$AZ$92" +"[23]Report!$AZ$92" +"[11]Report!$AZ$92" +"[12]Report!$AZ$92" +"[18]Report!$AZ$92" +"[16]Report!$AZ$92" +"[19]Report!$AZ$92" +"[20]Report!$AZ$92" +"[17]Report!$AZ$92" +"[22]Report!$AZ$93" +"[3]Report!$AZ$93" +"[13]Report!$AZ$93" +"[4]Report!$AZ$93" +"[5]Report!$AZ$93" +"[6]Report!$AZ$93" +"[7]Report!$AZ$93" +"[15]Report!$AZ$93" +"[8]Report!$AZ$93" +"[21]Report!$AZ$93" +"[9]Report!$AZ$93" +"[10]Report!$AZ$93" +"[23]Report!$AZ$93" +"[11]Report!$AZ$93" +"[12]Report!$AZ$93" +"[18]Report!$AZ$93" +"[16]Report!$AZ$93" +"[19]Report!$AZ$93" +"[20]Report!$AZ$93" +"[17]Report!$AZ$93" +"[22]Report!$AZ$94" +"[3]Report!$AZ$94" +"[13]Report!$AZ$94" +"[4]Report!$AZ$94" +"[5]Report!$AZ$94" +"[6]Report!$AZ$94" +"[7]Report!$AZ$94" +"[15]Report!$AZ$94" +"[8]Report!$AZ$94" +"[21]Report!$AZ$94" +"[9]Report!$AZ$94" +"[10]Report!$AZ$94" +"[23]Report!$AZ$94" +"[11]Report!$AZ$94" +"[12]Report!$AZ$94" +"[18]Report!$AZ$94" +"[16]Report!$AZ$94" +"[19]Report!$AZ$94" +"[20]Report!$AZ$94" +"[17]Report!$AZ$94" +"[22]Report!$AZ$95" +"[3]Report!$AZ$95" +"[13]Report!$AZ$95" +"[4]Report!$AZ$95" +"[5]Report!$AZ$95" +"[6]Report!$AZ$95" +"[7]Report!$AZ$95" +"[15]Report!$AZ$95" +"[8]Report!$AZ$95" +"[21]Report!$AZ$95" +"[9]Report!$AZ$95" +"[10]Report!$AZ$95" +"[23]Report!$AZ$95" +"[11]Report!$AZ$95" +"[12]Report!$AZ$95" +"[18]Report!$AZ$95" +"[16]Report!$AZ$95" +"[19]Report!$AZ$95" +"[20]Report!$AZ$95" +"[17]Report!$AZ$95" +"[22]Report!$AZ$96" +"[3]Report!$AZ$96" +"[13]Report!$AZ$96" +"[4]Report!$AZ$96" +"[5]Report!$AZ$96" +"[6]Report!$AZ$96" +"[7]Report!$AZ$96" +"[15]Report!$AZ$96" +"[8]Report!$AZ$96" +"[21]Report!$AZ$96" +"[9]Report!$AZ$96" +"[10]Report!$AZ$96" +"[23]Report!$AZ$96" +"[11]Report!$AZ$96" +"[12]Report!$AZ$96" +"[18]Report!$AZ$96" +"[16]Report!$AZ$96" +"[19]Report!$AZ$96" +"[20]Report!$AZ$96" +"[17]Report!$AZ$96" +"[22]Report!$AZ$97" +"[3]Report!$AZ$97" +"[13]Report!$AZ$97" +"[4]Report!$AZ$97" +"[5]Report!$AZ$97" +"[6]Report!$AZ$97" +"[7]Report!$AZ$97" +"[15]Report!$AZ$97" +"[8]Report!$AZ$97" +"[21]Report!$AZ$97" +"[9]Report!$AZ$97" +"[10]Report!$AZ$97" +"[23]Report!$AZ$97" +"[11]Report!$AZ$97" +"[12]Report!$AZ$97" +"[18]Report!$AZ$97" +"[16]Report!$AZ$97" +"[19]Report!$AZ$97" +"[20]Report!$AZ$97" +"[17]Report!$AZ$97" +"((B70-B67)+B77)+(B67-(SUM(B64:B66)))" +"+#REF!" +"'[2]REGION (1)'!E78" +"'[2]Region (1A)'!E77" +"'[2]REGION (2)'!G78" +"'[2]REGION (3A)'!G78" +"'[2]Region (3)'!E76" +"'[2]REGION (4)'!E77" +"'[2]Region (4A)'!G78" +"'[2]REGION (5)'!E77" +"'[2]REGION (6)'!E77" +"'[2]REGION (7)'!G77" +"'[2]REGION (8)'!G78" +"SUM(E9:Y9)" +"'[2]GAS-Price'!E76" +"'[2]Hedge-Basis'!E76" +"SUM(AC9:AG9)" +"AI9+AA9" +"+AS9-(AM9/1000)" +"'[2]Region (3)'!E80" +"'[2]Hedge-Basis'!E80" +"[2]SO2!E85" +"SUM(E12:E22)" +"'[2]Region (4A)'!G92" +"SUM(AC12:AC21)" +"'[2]REGION (1)'!E93" +"'[2]Region (1A)'!E92" +"'[2]REGION (2)'!G93" +"'[2]REGION (3A)'!G93" +"'[2]REGION (4)'!E92" +"'[2]REGION (5)'!E92" +"'[2]REGION (6)'!E92" +"'[2]REGION (7)'!G92" +"'[2]REGION (8)'!G93" +"'[2]GAS-Price'!E90" +"'[2]Hedge-Basis'!E92" +"E9+E24+E25+E26+E27+E28" +"E26" +"SUM(E31:E32)" +"SUM(AC31:AC32)" +"B3" +"'[2]REGION (1)'!E39" +"'[2]Region (1A)'!E38" +"'[2]REGION (2)'!G39" +"'[2]REGION (3A)'!G39" +"'[2]Region (3)'!E38" +"'[2]REGION (4)'!E38" +"'[2]Region (4A)'!G39" +"'[2]REGION (5)'!E38" +"'[2]REGION (6)'!E38" +"'[2]REGION (7)'!G38" +"'[2]REGION (8)'!G39" +"'[2]GAS-Price'!E38" +"'[2]Hedge-Basis'!E38" +"[2]SO2!E40" +"'[2]Region (4A)'!G53" +"'[2]REGION (1)'!E54" +"'[2]Region (1A)'!E53" +"'[2]REGION (2)'!G54" +"'[2]REGION (3A)'!G54" +"'[2]Region (3)'!E53" +"'[2]REGION (4)'!E53" +"'[2]REGION (5)'!E53" +"'[2]REGION (6)'!E53" +"'[2]REGION (7)'!G53" +"'[2]REGION (8)'!G54" +"'[2]GAS-Price'!E52" +"'[2]Hedge-Basis'!E53" +"'[2]Hedge-Basis'!E53" +"-4440-4400-4400-4400-4400-8898.5-4400-4440-4440-4440-8880-4440-4440" +"B3" +"'[2]REGION (1)'!E61" +"'[2]Region (1A)'!E60" +"'[2]REGION (2)'!G61" +"'[2]REGION (3A)'!G61" +"'[2]Region (3)'!E60" +"'[2]REGION (4)'!E60" +"'[2]Region (4A)'!G61" +"'[2]REGION (5)'!E60" +"'[2]REGION (6)'!E60" +"'[2]REGION (7)'!G60" +"'[2]REGION (8)'!G61" +"'[2]GAS-Price'!E59" +"'[2]Hedge-Basis'!E60" +"[2]SO2!E64" +"'[2]REGION (7)'!E62" +"SUM(E67:E70)" +"B3" +"[2]SO2!E74" +"'[2]REGION (1)'!E71" +"'[2]Region (1A)'!E70" +"'[2]REGION (2)'!G71" +"'[2]REGION (3A)'!G71" +"'[2]Region (3)'!E70" +"'[2]REGION (4)'!E70" +"'[2]Region (4A)'!G71" +"'[2]REGION (5)'!E70" +"'[2]REGION (6)'!E70" +"'[2]REGION (7)'!G70" +"'[2]REGION (8)'!G71" +"'[2]GAS-Price'!E69" +"'[2]Hedge-Basis'!E70" +"B3" +"'[2]REGION (1)'!E9" +"'[2]Region (1A)'!E9" +"'[2]REGION (2)'!G10" +"'[2]REGION (3A)'!G10" +"'[2]Region (3)'!E9" +"'[2]REGION (4)'!E9" +"'[2]Region (4A)'!G10" +"'[2]REGION (5)'!E9" +"'[2]REGION (6)'!E9" +"'[2]REGION (7)'!G9" +"'[2]REGION (8)'!G10" +"'[2]GAS-Price'!E9" +"'[2]Hedge-Basis'!E9" +"[2]SO2!E8" +"[2]SO2!E11" +"'[28]Power-Summary'!B3" +"IF([25]WEST_DPR!C5,[25]WEST_DPR!A5,[25]WEST_DPR!A6)" +"'[28]Power West P&L'!$K$7" +"'[28]Power West P&L'!D8" +"'[28]Power West P&L'!$K$8" +"+[25]WEST_DPR!BB71-[25]WEST_DPR!BB67" +"M8-K8+37229*0" +"'[27]Power West P&L'!J8+D8-K8" +"'[27]Power West P&L'!F8+D8-F8" +"[25]WEST_DPR!BB103-[25]WEST_DPR!BB111" +"[25]WEST_DPR!BB102-[25]WEST_DPR!BB110" +"[25]WEST_DPR!BB101-[25]WEST_DPR!BB109" +"'[28]Power West P&L'!$K$9" +"+[25]WEST_DPR!BJ71-[25]WEST_DPR!BJ67" +"M9-K9+450636" +"[25]WEST_DPR!BJ103-[25]WEST_DPR!BJ111" +"[25]WEST_DPR!BJ102-[25]WEST_DPR!BJ110" +"[25]WEST_DPR!BJ101-[25]WEST_DPR!BJ109" +"'[28]Power West P&L'!$K$10" +"+[25]WEST_DPR!BR71-[25]WEST_DPR!BR67" +"M10-K10" +"[25]WEST_DPR!BR103-[25]WEST_DPR!BR111" +"[25]WEST_DPR!BR102-[25]WEST_DPR!BR110" +"[25]WEST_DPR!BR101-[25]WEST_DPR!BR109" +"'[28]Power West P&L'!$K$11" +"+[25]WEST_DPR!BZ71-[25]WEST_DPR!BZ67" +"M11-K11-98453" +"[25]WEST_DPR!BZ103-[25]WEST_DPR!BZ111" +"[25]WEST_DPR!BZ102-[25]WEST_DPR!BZ110" +"[25]WEST_DPR!BZ101-[25]WEST_DPR!BZ109" +"+[25]WEST_DPR!CD71-[25]WEST_DPR!CD67" +"M12-K12+118805" +"[25]WEST_DPR!CD103-[25]WEST_DPR!CD111" +"[25]WEST_DPR!CD102-[25]WEST_DPR!CD110" +"[25]WEST_DPR!CD101-[25]WEST_DPR!CD109" +"+[25]WEST_DPR!CB71-[25]WEST_DPR!CB67" +"[25]WEST_DPR!CB103-[25]WEST_DPR!CB111" +"[25]WEST_DPR!CB102-[25]WEST_DPR!CB110" +"[25]WEST_DPR!CB101-[25]WEST_DPR!CB109" +"'[27]Power West P&L'!H14+D14+I14-K14" +"'[27]Power West P&L'!I14+E14-L14" +"SUM(M8:M13)" +"M18-K18+508218-37230" +"[25]WEST_DPR!CS103-[25]WEST_DPR!CS111" +"[25]WEST_DPR!CS102-[25]WEST_DPR!CS110" +"[25]WEST_DPR!CS101-[25]WEST_DPR!CS109" +"'[28]Power West P&L'!$K$19" +"[25]WEST_DPR!E71-[25]WEST_DPR!E67" +"M19-K19-8810" +"[25]WEST_DPR!E103-[25]WEST_DPR!E111" +"[25]WEST_DPR!E102-[25]WEST_DPR!E110" +"[25]WEST_DPR!E101-[25]WEST_DPR!E109" +"'[28]Power West P&L'!$K$20" +"+[25]WEST_DPR!P71-[25]WEST_DPR!P67" +"M20-K20-1218" +"[25]WEST_DPR!P103-[25]WEST_DPR!P111" +"[25]WEST_DPR!P102-[25]WEST_DPR!P110" +"[25]WEST_DPR!P101-[25]WEST_DPR!P109" +"'[28]Power West P&L'!$K$21" +"+[25]WEST_DPR!AF71-[25]WEST_DPR!AF67" +"[25]WEST_DPR!AF103-[25]WEST_DPR!AF111" +"[25]WEST_DPR!AF102-[25]WEST_DPR!AF110" +"[25]WEST_DPR!AF101-[25]WEST_DPR!AF109" +"+[25]WEST_DPR!AL71-[25]WEST_DPR!AL67" +"M22-K22-1016" +"[25]WEST_DPR!AL103-[25]WEST_DPR!AL111" +"[25]WEST_DPR!AL102-[25]WEST_DPR!AL110" +"[25]WEST_DPR!AL101-[25]WEST_DPR!AL109" +"+[25]WEST_DPR!X71-[25]WEST_DPR!X67" +"[25]WEST_DPR!X103-[25]WEST_DPR!X111" +"[25]WEST_DPR!X102-[25]WEST_DPR!X110" +"[25]WEST_DPR!X101-[25]WEST_DPR!X109" +"+[25]WEST_DPR!AN71-[25]WEST_DPR!AN67" +"[25]WEST_DPR!AN103-[25]WEST_DPR!AN111" +"[25]WEST_DPR!AN102-[25]WEST_DPR!AN110" +"[25]WEST_DPR!AN101-[25]WEST_DPR!AN109" +"+[25]WEST_DPR!AM71-[25]WEST_DPR!AM67" +"[25]WEST_DPR!AM101-[25]WEST_DPR!AM109" +"+[25]WEST_DPR!G71-[25]WEST_DPR!G67" +"[25]WEST_DPR!G103-[25]WEST_DPR!G111" +"[25]WEST_DPR!G102-[25]WEST_DPR!G110" +"[25]WEST_DPR!G101-[25]WEST_DPR!G109" +"SUM(M19:M26)" +"M32-K32-11044" +"[25]WEST_DPR!AT103-[25]WEST_DPR!AT111" +"[25]WEST_DPR!AT102-[25]WEST_DPR!AT110" +"[25]WEST_DPR!AT101-[25]WEST_DPR!AT109" +"G33" +"'[28]Power West P&L'!$K$34" +"M32+M18" +"[25]WEST_DPR!CU103-[25]WEST_DPR!CU111+R33" +"[25]WEST_DPR!CU102-[25]WEST_DPR!CU110+S33" +"[25]WEST_DPR!CU101-[25]WEST_DPR!CU109+T33" +"'[28]Power West P&L'!D38" +"'[28]Power West P&L'!$K$39" +"SUM(T36:T42)" +"C87" +"SUM(C70:C74)" +"SUM(N14+N15+N20)" +"INDEX('MM PLANT'!$A$6:$W$500,MATCH(Summary!$B$8,'MM PLANT'!$A$6:$A$500,0),19)" +"'MM PLANT'!T$3" +"INDEX('MM PLANT'!$A$6:$W$500,MATCH(Summary!$B$8,'MM PLANT'!$A$6:$A$500,0),21)" +"INDEX('MM PLANT'!$A$6:$W$500,MATCH(Summary!$B$8,'MM PLANT'!$A$6:$A$500,0),22)" +"INDEX('MM PLANT'!$A$6:$W$500,MATCH(Summary!$B$8,'MM PLANT'!$A$6:$A$500,0),23)" +"INDEX('Plant Manager'!$A$6:$W$500,MATCH(Summary!$B$8,'Plant Manager'!$A$6:$A$500,0),19)" +"'Plant Manager'!T$3" +"INDEX('Plant Manager'!$A$6:$W$500,MATCH(Summary!$B$8,'Plant Manager'!$A$6:$A$500,0),21)" +"INDEX('Plant Manager'!$A$6:$W$500,MATCH(Summary!$B$8,'Plant Manager'!$A$6:$A$500,0),22)" +"INDEX('Plant Manager'!$A$6:$W$500,MATCH(Summary!$B$8,'Plant Manager'!$A$6:$A$500,0),23)" +"INDEX('RAC V@r Total'!$A$6:$Z$500,MATCH(Summary!$B$8,'RAC V@r Total'!$A$6:$A$500,0),26)" +"SUBTOTAL(9,N22:N24)" +"R20-R26-R39-R54" +"D29+D32+D34" +"G29+G32" +"J26" +"D42+D45+D49+D50" +"INDEX('SC Total Power'!$A$6:$W$500,MATCH(Summary!$B$8,'SC Total Power'!$A$6:$A$500,0),17)" +"J39" +"N54" +"J28" +"SUM(N28)" +"J29" +"SUM(+N29+N32+N34)" +"SUM(D30:D31)" +"INDEX('RAC V@r Total'!$A$6:$Z$500,MATCH(Summary!$B$8,'RAC V@r Total'!$A$6:$A$500,0),20)" +"INDEX('ARG Gas IM'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas IM'!$A$6:$A$500,0),16)" +"INDEX('ARG Gas IM'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas IM'!$A$6:$A$500,0),17)" +"INDEX('ARG Gas IM'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas IM'!$A$6:$A$500,0),19)-N34" +"'ARG Gas IM'!T3-O34" +"INDEX('ARG Gas IM'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas IM'!$A$6:$A$500,0),21)-P34" +"INDEX('ARG Gas IM'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas IM'!$A$6:$A$500,0),22)-Q34" +"INDEX('ARG Gas IM'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas IM'!$A$6:$A$500,0),23)-R34" +"INDEX('ARG Gas Firm'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas Firm'!$A$6:$A$500,0),16)" +"INDEX('ARG Gas Firm'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas Firm'!$A$6:$A$500,0),17)" +"INDEX('ARG Gas Firm'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas Firm'!$A$6:$A$500,0),19)" +"'ARG Gas Firm'!T$3" +"INDEX('ARG Gas Firm'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas Firm'!$A$6:$A$500,0),21)" +"INDEX('ARG Gas Firm'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas Firm'!$A$6:$A$500,0),22)" +"INDEX('ARG Gas Firm'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas Firm'!$A$6:$A$500,0),23)" +"INDEX('ARG Gas Transport'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas Transport'!$A$6:$A$500,0),19)" +"'ARG Gas Transport'!T$3" +"INDEX('ARG Gas Transport'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas IM'!$A$6:$A$500,0),21)" +"INDEX('ARG Gas Transport'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas Transport'!$A$6:$A$500,0),22)" +"INDEX('ARG Gas Transport'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas Transport'!$A$6:$A$500,0),23)" +"INDEX('RAC V@r Total'!$A$6:$Z$500,MATCH(Summary!$B$8,'RAC V@r Total'!$A$6:$A$500,0),23)" +"N41+N48" +"D42+D45" +"INDEX('Arg Total Power'!$A$6:$W$500,MATCH(Summary!$B$8,'Arg Total Power'!$A$6:$A$500,0),17)" +"INDEX('RAC V@r Total'!$A$6:$Z$500,MATCH(Summary!$B$8,'RAC V@r Total'!$A$6:$A$500,0),19)" +"R42+R45+R46" +"D43+D44" +"INDEX('EZE Power Trading'!$A$6:$W$500,MATCH(Summary!$B$8,'EZE Power Trading'!$A$6:$A$500,0),16)" +"INDEX('EZE Power Trading'!$A$6:$W$500,MATCH(Summary!$B$8,'EZE Power Trading'!$A$6:$A$500,0),17)" +"INDEX('EZE Power Trading'!$A$6:$W$500,MATCH(Summary!$B$8,'EZE Power Trading'!$A$6:$A$500,0),19)" +"'EZE Power Trading'!T$3" +"INDEX('EZE Power Trading'!$A$6:$W$500,MATCH(Summary!$B$8,'EZE Power Trading'!$A$6:$A$500,0),21)" +"INDEX('EZE Power Trading'!$A$6:$W$500,MATCH(Summary!$B$8,'EZE Power Trading'!$A$6:$A$500,0),22)" +"(INDEX('EZE Power Trading'!$A$6:$W$500,MATCH(Summary!$B$8,'EZE Power Trading'!$A$6:$A$500,0),23))-R46" +"INDEX('Rio Cuarto Power Trading'!$A$6:$W$500,MATCH(Summary!$B$8,'Rio Cuarto Power Trading'!$A$6:$A$500,0),16)" +"INDEX('Rio Cuarto Power Trading'!$A$6:$W$500,MATCH(Summary!$B$8,'Rio Cuarto Power Trading'!$A$6:$A$500,0),17)" +"INDEX('Rio Cuarto Power Trading'!$A$6:$W$500,MATCH(Summary!$B$8,'Rio Cuarto Power Trading'!$A$6:$A$500,0),19)" +"'Rio Cuarto Power Trading'!T$3" +"INDEX('Rio Cuarto Power Trading'!$A$6:$W$500,MATCH(Summary!$B$8,'Rio Cuarto Power Trading'!$A$6:$A$500,0),21)" +"INDEX('Rio Cuarto Power Trading'!$A$6:$W$500,MATCH(Summary!$B$8,'Rio Cuarto Power Trading'!$A$6:$A$500,0),22)" +"INDEX('Rio Cuarto Power Trading'!$A$6:$W$500,MATCH(Summary!$B$8,'Rio Cuarto Power Trading'!$A$6:$A$500,0),23)" +"+(INDEX('Modesto Maranzana Power'!$A$6:$W$500,MATCH(Summary!$B$8,'Modesto Maranzana Power'!$A$6:$A$500,0),16))" +"INDEX('Modesto Maranzana Power'!$A$6:$W$500,MATCH(Summary!$B$8,'Modesto Maranzana Power'!$A$6:$A$500,0),19)" +"'Modesto Maranzana Power'!T$3" +"INDEX('Modesto Maranzana Power'!$A$6:$W$500,MATCH(Summary!$B$8,'Modesto Maranzana Power'!$A$6:$A$500,0),21)" +"INDEX('Modesto Maranzana Power'!$A$6:$W$500,MATCH(Summary!$B$8,'Modesto Maranzana Power'!$A$6:$A$500,0),22)" +"INDEX('Modesto Maranzana Power'!$A$6:$W$500,MATCH(Summary!$B$8,'Modesto Maranzana Power'!$A$6:$A$500,0),23)" +"234715.11/1000" +"INDEX('RAC V@r Total'!$A$6:$Z$500,MATCH(Summary!$B$8,'RAC V@r Total'!$A$6:$A$500,0),16)" +"N49+N50+N51" +"INDEX('BRA Power'!$A$6:$W$500,MATCH(Summary!$B$8,'BRA Power'!$A$6:$A$500,0),16)" +"INDEX('BRA Power'!$A$6:$W$500,MATCH(Summary!$B$8,'BRA Power'!$A$6:$A$500,0),17)" +"INDEX('BRA Power'!$A$6:$W$500,MATCH(Summary!$B$8,'BRA Power'!$A$6:$A$500,0),19)" +"'BRA Power'!T$3" +"INDEX('BRA Power'!$A$6:$W$500,MATCH(Summary!$B$8,'BRA Power'!$A$6:$A$500,0),21)" +"INDEX('BRA Power'!$A$6:$W$500,MATCH(Summary!$B$8,'BRA Power'!$A$6:$A$500,0),22)" +"(INDEX('BRA Power'!$A$6:$W$500,MATCH(Summary!$B$8,'BRA Power'!$A$6:$A$500,0),23))-R51" +"INDEX('BRA PWR Certificates'!$A$6:$W$500,MATCH(Summary!$B$8,'BRA Power'!$A$6:$A$500,0),16)" +"INDEX('BRA PWR Certificates'!$A$6:$W$500,MATCH(Summary!$B$8,'BRA Power'!$A$6:$A$500,0),17)" +"INDEX('BRA PWR Certificates'!$A$6:$W$500,MATCH(Summary!$B$8,'BRA PWR Certificates'!$A$6:$A$500,0),19)" +"'BRA PWR Certificates'!T$3" +"INDEX('BRA PWR Certificates'!$A$6:$W$500,MATCH(Summary!$B$8,'BRA PWR Certificates'!$A$6:$A$500,0),21)" +"INDEX('BRA PWR Certificates'!$A$6:$W$500,MATCH(Summary!$B$8,'BRA PWR Certificates'!$A$6:$A$500,0),22)" +"(INDEX('BRA PWR Certificates'!$A$6:$W$500,MATCH(Summary!$B$8,'BRA PWR Certificates'!$A$6:$A$500,0),23))" +"18618592.0381818/1000" +"N60" +"SUM(N57:N59)" +"INDEX('ARG Gas IM'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas IM'!$A$6:$A$500,0),18)" +"INDEX('GNS Bolv Gas MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'GNS Bolv Gas MTM'!$A$6:$A$500,0),19)" +"'GNS Bolv Gas MTM'!T$3" +"INDEX('GNS Bolv Gas MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'GNS Bolv Gas MTM'!$A$6:$A$500,0),21)" +"INDEX('GNS Bolv Gas MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'GNS Bolv Gas MTM'!$A$6:$A$500,0),22)" +"INDEX('GNS Bolv Gas MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'GNS Bolv Gas MTM'!$A$6:$A$500,0),23)" +"INDEX('SC Gas MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'SC Gas MTM'!$A$6:$A$500,0),19)" +"'SC Gas MTM'!T$3" +"INDEX('SC Gas MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'SC Gas MTM'!$A$6:$A$500,0),21)" +"INDEX('SC Gas MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'SC Gas MTM'!$A$6:$A$500,0),22)" +"INDEX('SC Gas MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'SC Gas MTM'!$A$6:$A$500,0),23)" +"INDEX('TBS Gas MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'TBS Gas MTM'!$A$6:$A$500,0),19)" +"'TBS Gas MTM'!T$3" +"INDEX('TBS Gas MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'TBS Gas MTM'!$A$6:$A$500,0),21)" +"INDEX('TBS Gas MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'TBS Gas MTM'!$A$6:$A$500,0),22)" +"INDEX('TBS Gas MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'TBS Gas MTM'!$A$6:$A$500,0),23)" +"INDEX('TBS CRD MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'TBS CRD MTM'!$A$6:$A$500,0),19)" +"'TBS CRD MTM'!T$3" +"INDEX('TBS CRD MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'TBS CRD MTM'!$A$6:$A$500,0),21)" +"INDEX('TBS CRD MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'TBS CRD MTM'!$A$6:$A$500,0),22)" +"INDEX('TBS CRD MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'TBS CRD MTM'!$A$6:$A$500,0),23)" +"+A1+1" +"WORKDAY(K3,-4)" +"Summary!B8" +"SUM(L6:L371)" +"INDEX('Master Data'!$A$2:$B$8,MATCH(WEEKDAY('SC Total Power'!A6,3),'Master Data'!$A$2:$A$8,0),2)" +"G6" +"I6" +"IF(WEEKDAY(A6,3)>4,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A60), ""See Net Change"", I2))" +"#REF!" +"B3" +"[22]Report!$AZ$13" +"[3]Report!$AZ$13" +"[13]Report!$AZ$13" +"[4]Report!$AZ$13" +"[5]Report!$AZ$13" +"[6]Report!$AZ$13" +"[7]Report!$AZ$13" +"[15]Report!$AZ$13" +"[8]Report!$AZ$13" +"[21]Report!$AZ$13" +"[9]Report!$AZ$13" +"[10]Report!$AZ$13" +"[23]Report!$AZ$13" +"[11]Report!$AZ$13" +"[12]Report!$AZ$13" +"[18]Report!$AZ$13" +"[16]Report!$AZ$13" +"[19]Report!$AZ$13" +"[20]Report!$AZ$13" +"[17]Report!$AZ$13" +"[22]Report!$AZ$14" +"[3]Report!$AZ$14" +"[13]Report!$AZ$14" +"[4]Report!$AZ$14" +"[5]Report!$AZ$14" +"[6]Report!$AZ$14" +"[7]Report!$AZ$14" +"[15]Report!$AZ$14" +"[8]Report!$AZ$14" +"[21]Report!$AZ$14" +"[9]Report!$AZ$14" +"[10]Report!$AZ$14" +"[23]Report!$AZ$14" +"[11]Report!$AZ$14" +"[12]Report!$AZ$14" +"[18]Report!$AZ$14" +"[16]Report!$AZ$14" +"[19]Report!$AZ$14" +"[20]Report!$AZ$14" +"[17]Report!$AZ$14" +"[22]Report!$AZ$15" +"[3]Report!$AZ$15" +"[13]Report!$AZ$15" +"[4]Report!$AZ$15" +"[5]Report!$AZ$15" +"[6]Report!$AZ$15" +"[7]Report!$AZ$15" +"[15]Report!$AZ$15" +"[8]Report!$AZ$15" +"[21]Report!$AZ$15" +"[9]Report!$AZ$15" +"[10]Report!$AZ$15" +"[23]Report!$AZ$15" +"[11]Report!$AZ$15" +"[12]Report!$AZ$15" +"[18]Report!$AZ$15" +"[16]Report!$AZ$15" +"[19]Report!$AZ$15" +"[20]Report!$AZ$15" +"[17]Report!$AZ$15" +"[22]Report!$AZ$19" +"[3]Report!$AZ$19" +"[13]Report!$AZ$19" +"[4]Report!$AZ$19" +"[5]Report!$AZ$19" +"[6]Report!$AZ$19" +"[7]Report!$AZ$19" +"[15]Report!$AZ$19" +"[8]Report!$AZ$19" +"[21]Report!$AZ$19" +"[9]Report!$AZ$19" +"[10]Report!$AZ$19" +"[23]Report!$AZ$19" +"[11]Report!$AZ$19" +"[12]Report!$AZ$19" +"[18]Report!$AZ$19" +"[16]Report!$AZ$19" +"[19]Report!$AZ$19" +"[20]Report!$AZ$19" +"[17]Report!$AZ$19" +"[22]Report!$AZ$20" +"[3]Report!$AZ$20" +"[13]Report!$AZ$20" +"[4]Report!$AZ$20" +"[5]Report!$AZ$20" +"[6]Report!$AZ$20" +"[7]Report!$AZ$20" +"[15]Report!$AZ$20" +"[8]Report!$AZ$20" +"[21]Report!$AZ$20" +"[9]Report!$AZ$20" +"[10]Report!$AZ$20" +"[23]Report!$AZ$20" +"[11]Report!$AZ$20" +"[12]Report!$AZ$20" +"[18]Report!$AZ$20" +"[16]Report!$AZ$20" +"[19]Report!$AZ$20" +"[20]Report!$AZ$20" +"[17]Report!$AZ$20" +"[22]Report!$AZ$21" +"[3]Report!$AZ$21" +"[13]Report!$AZ$21" +"[4]Report!$AZ$21" +"[5]Report!$AZ$21" +"[6]Report!$AZ$21" +"[7]Report!$AZ$21" +"[15]Report!$AZ$21" +"[8]Report!$AZ$21" +"[21]Report!$AZ$21" +"[9]Report!$AZ$21" +"[10]Report!$AZ$21" +"[23]Report!$AZ$21" +"[11]Report!$AZ$21" +"[12]Report!$AZ$21" +"[18]Report!$AZ$21" +"[16]Report!$AZ$21" +"[19]Report!$AZ$21" +"[20]Report!$AZ$21" +"[17]Report!$AZ$21" +"EOMONTH($B$3,-1)" +"[22]Report!$AZ$33" +"[3]Report!$AZ$33" +"[13]Report!$AZ$33" +"[4]Report!$AZ$33" +"[5]Report!$AZ$33" +"[6]Report!$AZ$33" +"[7]Report!$AZ$33" +"[15]Report!$AZ$33" +"[8]Report!$AZ$33" +"[21]Report!$AZ$33" +"[9]Report!$AZ$33" +"[10]Report!$AZ$33" +"[23]Report!$AZ$33" +"[11]Report!$AZ$33" +"[12]Report!$AZ$33" +"[18]Report!$AZ$33" +"[16]Report!$AZ$33" +"[19]Report!$AZ$33" +"[20]Report!$AZ$33" +"[17]Report!$AZ$33" +"[22]Report!$AZ$34" +"[3]Report!$AZ$34" +"[13]Report!$AZ$34" +"[4]Report!$AZ$34" +"[5]Report!$AZ$34" +"[6]Report!$AZ$34" +"[7]Report!$AZ$34" +"[15]Report!$AZ$34" +"[8]Report!$AZ$34" +"[21]Report!$AZ$34" +"[9]Report!$AZ$34" +"[10]Report!$AZ$34" +"[23]Report!$AZ$34" +"[11]Report!$AZ$34" +"[12]Report!$AZ$34" +"[18]Report!$AZ$34" +"[16]Report!$AZ$34" +"[19]Report!$AZ$34" +"[20]Report!$AZ$34" +"[17]Report!$AZ$34" +"[22]Report!$AZ$35" +"[3]Report!$AZ$35" +"[13]Report!$AZ$35" +"[4]Report!$AZ$35" +"[5]Report!$AZ$35" +"[6]Report!$AZ$35" +"[7]Report!$AZ$35" +"[15]Report!$AZ$35" +"[8]Report!$AZ$35" +"[21]Report!$AZ$35" +"[9]Report!$AZ$35" +"[10]Report!$AZ$35" +"[23]Report!$AZ$35" +"[11]Report!$AZ$35" +"[12]Report!$AZ$35" +"[18]Report!$AZ$35" +"[16]Report!$AZ$35" +"[19]Report!$AZ$35" +"[20]Report!$AZ$35" +"[17]Report!$AZ$35" +"[22]Report!$AZ$36" +"[3]Report!$AZ$36" +"[13]Report!$AZ$36" +"[4]Report!$AZ$36" +"[5]Report!$AZ$36" +"[6]Report!$AZ$36" +"[7]Report!$AZ$36" +"[15]Report!$AZ$36" +"[8]Report!$AZ$36" +"[21]Report!$AZ$36" +"[9]Report!$AZ$36" +"[10]Report!$AZ$36" +"[23]Report!$AZ$36" +"[11]Report!$AZ$36" +"[12]Report!$AZ$36" +"[18]Report!$AZ$36" +"[16]Report!$AZ$36" +"[19]Report!$AZ$36" +"[20]Report!$AZ$36" +"[17]Report!$AZ$36" +"B3" +"[22]Report!$AZ$39" +"[3]Report!$AZ$39" +"[13]Report!$AZ$39" +"[4]Report!$AZ$39" +"[5]Report!$AZ$39" +"[6]Report!$AZ$39" +"[7]Report!$AZ$39" +"[15]Report!$AZ$39" +"[8]Report!$AZ$39" +"[21]Report!$AZ$39" +"[9]Report!$AZ$39" +"[10]Report!$AZ$39" +"[23]Report!$AZ$39" +"[11]Report!$AZ$39" +"[12]Report!$AZ$39" +"[18]Report!$AZ$39" +"[16]Report!$AZ$39" +"[19]Report!$AZ$39" +"[20]Report!$AZ$39" +"[17]Report!$AZ$39" +"[22]Report!$AZ$41" +"[3]Report!$AZ$41" +"[13]Report!$AZ$41" +"[4]Report!$AZ$41" +"[5]Report!$AZ$41" +"[6]Report!$AZ$41" +"[7]Report!$AZ$41" +"[15]Report!$AZ$41" +"[8]Report!$AZ$41" +"[21]Report!$AZ$41" +"[9]Report!$AZ$41" +"[10]Report!$AZ$41" +"[23]Report!$AZ$41" +"[11]Report!$AZ$41" +"[12]Report!$AZ$41" +"[18]Report!$AZ$41" +"[16]Report!$AZ$41" +"[19]Report!$AZ$41" +"[20]Report!$AZ$41" +"[17]Report!$AZ$41" +"[22]Report!$AZ$42" +"[3]Report!$AZ$42" +"[13]Report!$AZ$42" +"[4]Report!$AZ$42" +"[5]Report!$AZ$42" +"[6]Report!$AZ$42" +"[7]Report!$AZ$42" +"[15]Report!$AZ$42" +"[8]Report!$AZ$42" +"[21]Report!$AZ$42" +"[9]Report!$AZ$42" +"[10]Report!$AZ$42" +"[23]Report!$AZ$42" +"[11]Report!$AZ$42" +"[12]Report!$AZ$42" +"[18]Report!$AZ$42" +"[16]Report!$AZ$42" +"[19]Report!$AZ$42" +"[20]Report!$AZ$42" +"[17]Report!$AZ$42" +"[22]Report!$AZ$43" +"[3]Report!$AZ$43" +"[13]Report!$AZ$43" +"[4]Report!$AZ$43" +"[5]Report!$AZ$43" +"[6]Report!$AZ$43" +"[7]Report!$AZ$43" +"[15]Report!$AZ$43" +"[8]Report!$AZ$43" +"[21]Report!$AZ$43" +"[9]Report!$AZ$43" +"[10]Report!$AZ$43" +"[23]Report!$AZ$43" +"[11]Report!$AZ$43" +"[12]Report!$AZ$43" +"[18]Report!$AZ$43" +"[16]Report!$AZ$43" +"[19]Report!$AZ$43" +"[20]Report!$AZ$43" +"[17]Report!$AZ$43" +"[22]Report!$AZ$44" +"[3]Report!$AZ$44" +"[13]Report!$AZ$44" +"[4]Report!$AZ$44" +"[5]Report!$AZ$44" +"[6]Report!$AZ$44" +"[7]Report!$AZ$44" +"[15]Report!$AZ$44" +"[8]Report!$AZ$44" +"[21]Report!$AZ$44" +"[9]Report!$AZ$44" +"[10]Report!$AZ$44" +"[23]Report!$AZ$44" +"[11]Report!$AZ$44" +"[12]Report!$AZ$44" +"[18]Report!$AZ$44" +"[16]Report!$AZ$44" +"[19]Report!$AZ$44" +"[20]Report!$AZ$44" +"[17]Report!$AZ$44" +"[22]Report!$AZ$45" +"[3]Report!$AZ$45" +"[13]Report!$AZ$45" +"[4]Report!$AZ$45" +"[5]Report!$AZ$45" +"[6]Report!$AZ$45" +"[7]Report!$AZ$45" +"[15]Report!$AZ$45" +"[8]Report!$AZ$45" +"[21]Report!$AZ$45" +"[9]Report!$AZ$45" +"[10]Report!$AZ$45" +"[23]Report!$AZ$45" +"[11]Report!$AZ$45" +"[12]Report!$AZ$45" +"[18]Report!$AZ$45" +"[16]Report!$AZ$45" +"[19]Report!$AZ$45" +"[20]Report!$AZ$45" +"[17]Report!$AZ$45" +"[22]Report!$AZ$46" +"[3]Report!$AZ$46" +"[13]Report!$AZ$46" +"[4]Report!$AZ$46" +"[5]Report!$AZ$46" +"[6]Report!$AZ$46" +"[7]Report!$AZ$46" +"[15]Report!$AZ$46" +"[8]Report!$AZ$46" +"[21]Report!$AZ$46" +"[9]Report!$AZ$46" +"[10]Report!$AZ$46" +"[23]Report!$AZ$46" +"[11]Report!$AZ$46" +"[12]Report!$AZ$46" +"[18]Report!$AZ$46" +"[16]Report!$AZ$46" +"[19]Report!$AZ$46" +"[20]Report!$AZ$46" +"[17]Report!$AZ$46" +"[22]Report!$AZ$47" +"[3]Report!$AZ$47" +"[13]Report!$AZ$47" +"[4]Report!$AZ$47" +"[5]Report!$AZ$47" +"[6]Report!$AZ$47" +"[7]Report!$AZ$47" +"[15]Report!$AZ$47" +"[8]Report!$AZ$47" +"[21]Report!$AZ$47" +"[9]Report!$AZ$47" +"[10]Report!$AZ$47" +"[23]Report!$AZ$47" +"[11]Report!$AZ$47" +"[12]Report!$AZ$47" +"[18]Report!$AZ$47" +"[16]Report!$AZ$47" +"[19]Report!$AZ$47" +"[20]Report!$AZ$47" +"[17]Report!$AZ$47" +"[22]Report!$AZ$48" +"[3]Report!$AZ$48" +"[13]Report!$AZ$48" +"[4]Report!$AZ$48" +"[5]Report!$AZ$48" +"[6]Report!$AZ$48" +"[7]Report!$AZ$48" +"[15]Report!$AZ$48" +"[8]Report!$AZ$48" +"[21]Report!$AZ$48" +"[9]Report!$AZ$48" +"[10]Report!$AZ$48" +"[23]Report!$AZ$48" +"[11]Report!$AZ$48" +"[12]Report!$AZ$48" +"[18]Report!$AZ$48" +"[16]Report!$AZ$48" +"[19]Report!$AZ$48" +"[20]Report!$AZ$48" +"[17]Report!$AZ$48" +"[22]Report!$AZ$49" +"[3]Report!$AZ$49" +"[13]Report!$AZ$49" +"[4]Report!$AZ$49" +"[5]Report!$AZ$49" +"[6]Report!$AZ$49" +"[7]Report!$AZ$49" +"[15]Report!$AZ$49" +"[8]Report!$AZ$49" +"[21]Report!$AZ$49" +"[9]Report!$AZ$49" +"[10]Report!$AZ$49" +"[23]Report!$AZ$49" +"[11]Report!$AZ$49" +"[12]Report!$AZ$49" +"[18]Report!$AZ$49" +"[16]Report!$AZ$49" +"[19]Report!$AZ$49" +"[20]Report!$AZ$49" +"[17]Report!$AZ$49" +"[22]Report!$AZ$50" +"[3]Report!$AZ$50" +"[13]Report!$AZ$50" +"[4]Report!$AZ$50" +"[5]Report!$AZ$50" +"[6]Report!$AZ$50" +"[7]Report!$AZ$50" +"[15]Report!$AZ$50" +"[8]Report!$AZ$50" +"[21]Report!$AZ$50" +"[9]Report!$AZ$50" +"[10]Report!$AZ$50" +"[23]Report!$AZ$50" +"[11]Report!$AZ$50" +"[12]Report!$AZ$50" +"[18]Report!$AZ$50" +"[16]Report!$AZ$50" +"[19]Report!$AZ$50" +"[20]Report!$AZ$50" +"[17]Report!$AZ$50" +"[22]Report!$AZ$51" +"[3]Report!$AZ$51" +"[13]Report!$AZ$51" +"[4]Report!$AZ$51" +"[5]Report!$AZ$51" +"[6]Report!$AZ$51" +"[7]Report!$AZ$51" +"[15]Report!$AZ$51" +"[8]Report!$AZ$51" +"[21]Report!$AZ$51" +"[9]Report!$AZ$51" +"[10]Report!$AZ$51" +"[23]Report!$AZ$51" +"[11]Report!$AZ$51" +"[12]Report!$AZ$51" +"[18]Report!$AZ$51" +"[16]Report!$AZ$51" +"[19]Report!$AZ$51" +"[20]Report!$AZ$51" +"[17]Report!$AZ$51" +"[22]Report!$AZ$52" +"[3]Report!$AZ$52" +"[13]Report!$AZ$52" +"[4]Report!$AZ$52" +"[5]Report!$AZ$52" +"[6]Report!$AZ$52" +"[7]Report!$AZ$52" +"[15]Report!$AZ$52" +"[8]Report!$AZ$52" +"[21]Report!$AZ$52" +"[9]Report!$AZ$52" +"[10]Report!$AZ$52" +"[23]Report!$AZ$52" +"[11]Report!$AZ$52" +"[12]Report!$AZ$52" +"[18]Report!$AZ$52" +"[16]Report!$AZ$52" +"[19]Report!$AZ$52" +"[20]Report!$AZ$52" +"[17]Report!$AZ$52" +"[22]Report!$AZ$53" +"[3]Report!$AZ$53" +"[13]Report!$AZ$53" +"[4]Report!$AZ$53" +"[5]Report!$AZ$53" +"[6]Report!$AZ$53" +"[7]Report!$AZ$53" +"[15]Report!$AZ$53" +"[8]Report!$AZ$53" +"[21]Report!$AZ$53" +"[9]Report!$AZ$53" +"[10]Report!$AZ$53" +"[23]Report!$AZ$53" +"[11]Report!$AZ$53" +"[12]Report!$AZ$53" +"[18]Report!$AZ$53" +"[16]Report!$AZ$53" +"[19]Report!$AZ$53" +"[20]Report!$AZ$53" +"[17]Report!$AZ$53" +"[22]Report!$AZ$54" +"[3]Report!$AZ$54" +"[13]Report!$AZ$54" +"[4]Report!$AZ$54" +"[5]Report!$AZ$54" +"[6]Report!$AZ$54" +"[7]Report!$AZ$54" +"[15]Report!$AZ$54" +"[8]Report!$AZ$54" +"[21]Report!$AZ$54" +"[9]Report!$AZ$54" +"[10]Report!$AZ$54" +"[23]Report!$AZ$54" +"[11]Report!$AZ$54" +"[12]Report!$AZ$54" +"[18]Report!$AZ$54" +"[16]Report!$AZ$54" +"[19]Report!$AZ$54" +"[20]Report!$AZ$54" +"[17]Report!$AZ$54" +"[22]Report!$AZ$55" +"[3]Report!$AZ$55" +"[13]Report!$AZ$55" +"[4]Report!$AZ$55" +"[5]Report!$AZ$55" +"[6]Report!$AZ$55" +"[7]Report!$AZ$55" +"[15]Report!$AZ$55" +"[8]Report!$AZ$55" +"[21]Report!$AZ$55" +"[9]Report!$AZ$55" +"[10]Report!$AZ$55" +"[23]Report!$AZ$55" +"[11]Report!$AZ$55" +"[12]Report!$AZ$55" +"[18]Report!$AZ$55" +"[16]Report!$AZ$55" +"[19]Report!$AZ$55" +"[20]Report!$AZ$55" +"[17]Report!$AZ$55" +"[22]Report!$AZ$56" +"[3]Report!$AZ$56" +"[13]Report!$AZ$56" +"[4]Report!$AZ$56" +"[5]Report!$AZ$56" +"[6]Report!$AZ$56" +"[7]Report!$AZ$56" +"[15]Report!$AZ$56" +"[8]Report!$AZ$56" +"[21]Report!$AZ$56" +"[9]Report!$AZ$56" +"[10]Report!$AZ$56" +"[23]Report!$AZ$56" +"[11]Report!$AZ$56" +"[12]Report!$AZ$56" +"[18]Report!$AZ$56" +"[16]Report!$AZ$56" +"[19]Report!$AZ$56" +"[20]Report!$AZ$56" +"[17]Report!$AZ$56" +"[22]Report!$AZ$57" +"[3]Report!$AZ$57" +"[13]Report!$AZ$57" +"[4]Report!$AZ$57" +"[5]Report!$AZ$57" +"[6]Report!$AZ$57" +"[7]Report!$AZ$57" +"[15]Report!$AZ$57" +"[8]Report!$AZ$57" +"[21]Report!$AZ$57" +"[9]Report!$AZ$57" +"[10]Report!$AZ$57" +"[23]Report!$AZ$57" +"[11]Report!$AZ$57" +"[12]Report!$AZ$57" +"[18]Report!$AZ$57" +"[16]Report!$AZ$57" +"[19]Report!$AZ$57" +"[20]Report!$AZ$57" +"[17]Report!$AZ$57" +"B3" +"[22]Report!$AZ$60" +"[3]Report!$AZ$60" +"[13]Report!$AZ$60" +"[4]Report!$AZ$60" +"[5]Report!$AZ$60" +"[6]Report!$AZ$60" +"[7]Report!$AZ$60" +"[15]Report!$AZ$60" +"[8]Report!$AZ$60" +"[21]Report!$AZ$60" +"[9]Report!$AZ$60" +"[10]Report!$AZ$60" +"[23]Report!$AZ$60" +"[11]Report!$AZ$60" +"[12]Report!$AZ$60" +"[18]Report!$AZ$60" +"[16]Report!$AZ$60" +"[19]Report!$AZ$60" +"[20]Report!$AZ$60" +"[17]Report!$AZ$60" +"[22]Report!$AZ$61" +"[3]Report!$AZ$61" +"[13]Report!$AZ$61" +"[4]Report!$AZ$61" +"[5]Report!$AZ$61" +"[6]Report!$AZ$61" +"[7]Report!$AZ$61" +"[15]Report!$AZ$61" +"[8]Report!$AZ$61" +"[21]Report!$AZ$61" +"[9]Report!$AZ$61" +"[10]Report!$AZ$61" +"[23]Report!$AZ$61" +"[11]Report!$AZ$61" +"[12]Report!$AZ$61" +"[18]Report!$AZ$61" +"[16]Report!$AZ$61" +"[19]Report!$AZ$61" +"[20]Report!$AZ$61" +"[17]Report!$AZ$61" +"[22]Report!$AZ$62" +"[3]Report!$AZ$62" +"[13]Report!$AZ$62" +"[4]Report!$AZ$62" +"[5]Report!$AZ$62" +"[6]Report!$AZ$62" +"[7]Report!$AZ$62" +"[15]Report!$AZ$62" +"[8]Report!$AZ$62" +"[21]Report!$AZ$62" +"[9]Report!$AZ$62" +"[10]Report!$AZ$62" +"[23]Report!$AZ$62" +"[11]Report!$AZ$62" +"[12]Report!$AZ$62" +"[18]Report!$AZ$62" +"[16]Report!$AZ$62" +"[19]Report!$AZ$62" +"[20]Report!$AZ$62" +"[17]Report!$AZ$62" +"[22]Report!$AZ$64" +"[3]Report!$AZ$64" +"[13]Report!$AZ$64" +"[4]Report!$AZ$64" +"[5]Report!$AZ$64" +"[6]Report!$AZ$64" +"[7]Report!$AZ$64" +"[15]Report!$AZ$64" +"[8]Report!$AZ$64" +"[21]Report!$AZ$64" +"[9]Report!$AZ$64" +"[10]Report!$AZ$64" +"[23]Report!$AZ$64" +"[11]Report!$AZ$64" +"[12]Report!$AZ$64" +"[18]Report!$AZ$64" +"[16]Report!$AZ$64" +"[19]Report!$AZ$64" +"[20]Report!$AZ$64" +"[17]Report!$AZ$64" +"[22]Report!$AZ$65" +"[3]Report!$AZ$65" +"[13]Report!$AZ$65" +"[4]Report!$AZ$65" +"[5]Report!$AZ$65" +"[6]Report!$AZ$65" +"[7]Report!$AZ$65" +"[15]Report!$AZ$65" +"[8]Report!$AZ$65" +"[21]Report!$AZ$65" +"[9]Report!$AZ$65" +"[10]Report!$AZ$65" +"[23]Report!$AZ$65" +"[11]Report!$AZ$65" +"[12]Report!$AZ$65" +"[18]Report!$AZ$65" +"[16]Report!$AZ$65" +"[19]Report!$AZ$65" +"[20]Report!$AZ$65" +"[17]Report!$AZ$65" +"[22]Report!$AZ$66" +"[3]Report!$AZ$66" +"[13]Report!$AZ$66" +"[4]Report!$AZ$66" +"[5]Report!$AZ$66" +"[6]Report!$AZ$66" +"[7]Report!$AZ$66" +"[15]Report!$AZ$66" +"[8]Report!$AZ$66" +"[21]Report!$AZ$66" +"[9]Report!$AZ$66" +"[10]Report!$AZ$66" +"[23]Report!$AZ$66" +"[11]Report!$AZ$66" +"[12]Report!$AZ$66" +"[18]Report!$AZ$66" +"[16]Report!$AZ$66" +"[19]Report!$AZ$66" +"[20]Report!$AZ$66" +"[17]Report!$AZ$66" +"[22]Report!$AZ$67" +"[3]Report!$AZ$67" +"[13]Report!$AZ$67" +"[4]Report!$AZ$67" +"[5]Report!$AZ$67" +"[6]Report!$AZ$67" +"[7]Report!$AZ$67" +"[15]Report!$AZ$67" +"[8]Report!$AZ$67" +"[21]Report!$AZ$67" +"[9]Report!$AZ$67" +"[10]Report!$AZ$67" +"[23]Report!$AZ$67" +"[11]Report!$AZ$67" +"[12]Report!$AZ$67" +"[18]Report!$AZ$67" +"[16]Report!$AZ$67" +"[19]Report!$AZ$67" +"[20]Report!$AZ$67" +"[17]Report!$AZ$67" +"[22]Report!$AZ$70" +"[3]Report!$AZ$70" +"[13]Report!$AZ$70" +"[4]Report!$AZ$70" +"[5]Report!$AZ$70" +"[6]Report!$AZ$70" +"[7]Report!$AZ$70" +"[15]Report!$AZ$70" +"[8]Report!$AZ$70" +"[21]Report!$AZ$70" +"[9]Report!$AZ$70" +"[10]Report!$AZ$70" +"[23]Report!$AZ$70" +"[11]Report!$AZ$70" +"[12]Report!$AZ$70" +"[18]Report!$AZ$70" +"[16]Report!$AZ$70" +"[19]Report!$AZ$70" +"[20]Report!$AZ$70" +"[17]Report!$AZ$70" +"B3" +"[22]Report!$AZ$73" +"[3]Report!$AZ$73" +"[13]Report!$AZ$73" +"[4]Report!$AZ$73" +"[5]Report!$AZ$73" +"[6]Report!$AZ$73" +"[7]Report!$AZ$73" +"[15]Report!$AZ$73" +"[8]Report!$AZ$73" +"[21]Report!$AZ$73" +"[9]Report!$AZ$73" +"[10]Report!$AZ$73" +"[23]Report!$AZ$73" +"[11]Report!$AZ$73" +"[12]Report!$AZ$73" +"[18]Report!$AZ$73" +"[16]Report!$AZ$73" +"[19]Report!$AZ$73" +"[20]Report!$AZ$73" +"[17]Report!$AZ$73" +"[22]Report!$AZ$74" +"[3]Report!$AZ$74" +"[13]Report!$AZ$74" +"[4]Report!$AZ$74" +"[5]Report!$AZ$74" +"[6]Report!$AZ$74" +"[7]Report!$AZ$74" +"[15]Report!$AZ$74" +"[8]Report!$AZ$74" +"[21]Report!$AZ$74" +"[9]Report!$AZ$74" +"[10]Report!$AZ$74" +"[23]Report!$AZ$74" +"[11]Report!$AZ$74" +"[12]Report!$AZ$74" +"[18]Report!$AZ$74" +"[16]Report!$AZ$74" +"[19]Report!$AZ$74" +"[20]Report!$AZ$74" +"[17]Report!$AZ$74" +"[22]Report!$AZ$75" +"[3]Report!$AZ$75" +"[13]Report!$AZ$75" +"[4]Report!$AZ$75" +"[5]Report!$AZ$75" +"[6]Report!$AZ$75" +"[7]Report!$AZ$75" +"[15]Report!$AZ$75" +"[8]Report!$AZ$75" +"[21]Report!$AZ$75" +"[9]Report!$AZ$75" +"[10]Report!$AZ$75" +"[23]Report!$AZ$75" +"[11]Report!$AZ$75" +"[12]Report!$AZ$75" +"[18]Report!$AZ$75" +"[16]Report!$AZ$75" +"[19]Report!$AZ$75" +"[20]Report!$AZ$75" +"[17]Report!$AZ$75" +"[22]Report!$AZ$76" +"[3]Report!$AZ$76" +"[13]Report!$AZ$76" +"[4]Report!$AZ$76" +"[5]Report!$AZ$76" +"[6]Report!$AZ$76" +"[7]Report!$AZ$76" +"[15]Report!$AZ$76" +"[8]Report!$AZ$76" +"[21]Report!$AZ$76" +"[9]Report!$AZ$76" +"[10]Report!$AZ$76" +"[23]Report!$AZ$76" +"[11]Report!$AZ$76" +"[12]Report!$AZ$76" +"[18]Report!$AZ$76" +"[16]Report!$AZ$76" +"[19]Report!$AZ$76" +"[20]Report!$AZ$76" +"[17]Report!$AZ$76" +"[22]Report!$AZ$77" +"[3]Report!$AZ$77" +"[13]Report!$AZ$77" +"[4]Report!$AZ$77" +"[5]Report!$AZ$77" +"[6]Report!$AZ$77" +"[7]Report!$AZ$77" +"[15]Report!$AZ$77" +"[8]Report!$AZ$77" +"[21]Report!$AZ$77" +"[9]Report!$AZ$77" +"[10]Report!$AZ$77" +"[23]Report!$AZ$77" +"[11]Report!$AZ$77" +"[12]Report!$AZ$77" +"[18]Report!$AZ$77" +"[16]Report!$AZ$77" +"[19]Report!$AZ$77" +"[20]Report!$AZ$77" +"[17]Report!$AZ$77" +"[22]Report!$AZ$80" +"[3]Report!$AZ$80" +"[13]Report!$AZ$80" +"[4]Report!$AZ$80" +"[5]Report!$AZ$80" +"[6]Report!$AZ$80" +"[7]Report!$AZ$80" +"[15]Report!$AZ$80" +"[8]Report!$AZ$80" +"[21]Report!$AZ$80" +"[9]Report!$AZ$80" +"[10]Report!$AZ$80" +"[23]Report!$AZ$80" +"[11]Report!$AZ$80" +"[12]Report!$AZ$80" +"[18]Report!$AZ$80" +"[16]Report!$AZ$80" +"[19]Report!$AZ$80" +"[20]Report!$AZ$80" +"[17]Report!$AZ$80" +"[22]Report!$AZ$82" +"[3]Report!$AZ$82" +"[13]Report!$AZ$82" +"[4]Report!$AZ$82" +"[5]Report!$AZ$82" +"[6]Report!$AZ$82" +"[7]Report!$AZ$82" +"[15]Report!$AZ$82" +"[8]Report!$AZ$82" +"[21]Report!$AZ$82" +"[9]Report!$AZ$82" +"[10]Report!$AZ$82" +"[23]Report!$AZ$82" +"[11]Report!$AZ$82" +"[12]Report!$AZ$82" +"[18]Report!$AZ$82" +"[16]Report!$AZ$82" +"[19]Report!$AZ$82" +"[20]Report!$AZ$82" +"[17]Report!$AZ$82" +"[22]Report!$AZ$83" +"[3]Report!$AZ$83" +"[13]Report!$AZ$83" +"[4]Report!$AZ$83" +"[5]Report!$AZ$83" +"[6]Report!$AZ$83" +"[7]Report!$AZ$83" +"[15]Report!$AZ$83" +"[8]Report!$AZ$83" +"[21]Report!$AZ$83" +"[9]Report!$AZ$83" +"[10]Report!$AZ$83" +"[23]Report!$AZ$83" +"[11]Report!$AZ$83" +"[12]Report!$AZ$83" +"[18]Report!$AZ$83" +"[16]Report!$AZ$83" +"[19]Report!$AZ$83" +"[20]Report!$AZ$83" +"[17]Report!$AZ$83" +"[22]Report!$AZ$84" +"[3]Report!$AZ$84" +"[13]Report!$AZ$84" +"[4]Report!$AZ$84" +"[5]Report!$AZ$84" +"[6]Report!$AZ$84" +"[7]Report!$AZ$84" +"[15]Report!$AZ$84" +"[8]Report!$AZ$84" +"[21]Report!$AZ$84" +"[9]Report!$AZ$84" +"[10]Report!$AZ$84" +"[23]Report!$AZ$84" +"[11]Report!$AZ$84" +"[12]Report!$AZ$84" +"[18]Report!$AZ$84" +"[16]Report!$AZ$84" +"[19]Report!$AZ$84" +"[20]Report!$AZ$84" +"[17]Report!$AZ$84" +"[22]Report!$AZ$85" +"[3]Report!$AZ$85" +"[13]Report!$AZ$85" +"[4]Report!$AZ$85" +"[5]Report!$AZ$85" +"[6]Report!$AZ$85" +"[7]Report!$AZ$85" +"[15]Report!$AZ$85" +"[8]Report!$AZ$85" +"[21]Report!$AZ$85" +"[9]Report!$AZ$85" +"[10]Report!$AZ$85" +"[23]Report!$AZ$85" +"[11]Report!$AZ$85" +"[12]Report!$AZ$85" +"[18]Report!$AZ$85" +"[16]Report!$AZ$85" +"[19]Report!$AZ$85" +"[20]Report!$AZ$85" +"[17]Report!$AZ$85" +"[22]Report!$AZ$86" +"[3]Report!$AZ$86" +"[13]Report!$AZ$86" +"[4]Report!$AZ$86" +"[5]Report!$AZ$86" +"[6]Report!$AZ$86" +"[7]Report!$AZ$86" +"[15]Report!$AZ$86" +"[8]Report!$AZ$86" +"[21]Report!$AZ$86" +"[9]Report!$AZ$86" +"[10]Report!$AZ$86" +"[23]Report!$AZ$86" +"[11]Report!$AZ$86" +"[12]Report!$AZ$86" +"[18]Report!$AZ$86" +"[16]Report!$AZ$86" +"[19]Report!$AZ$86" +"[20]Report!$AZ$86" +"[17]Report!$AZ$86" +"[22]Report!$AZ$87" +"[3]Report!$AZ$87" +"[13]Report!$AZ$87" +"[4]Report!$AZ$87" +"[5]Report!$AZ$87" +"[6]Report!$AZ$87" +"[7]Report!$AZ$87" +"[15]Report!$AZ$87" +"[8]Report!$AZ$87" +"[21]Report!$AZ$87" +"[9]Report!$AZ$87" +"[10]Report!$AZ$87" +"[23]Report!$AZ$87" +"[11]Report!$AZ$87" +"[12]Report!$AZ$87" +"[18]Report!$AZ$87" +"[16]Report!$AZ$87" +"[19]Report!$AZ$87" +"[20]Report!$AZ$87" +"[17]Report!$AZ$87" +"[22]Report!$AZ$88" +"[3]Report!$AZ$88" +"[13]Report!$AZ$88" +"[4]Report!$AZ$88" +"[5]Report!$AZ$88" +"[6]Report!$AZ$88" +"[7]Report!$AZ$88" +"[15]Report!$AZ$88" +"[8]Report!$AZ$88" +"[21]Report!$AZ$88" +"[9]Report!$AZ$88" +"[10]Report!$AZ$88" +"[23]Report!$AZ$88" +"[11]Report!$AZ$88" +"[12]Report!$AZ$88" +"[18]Report!$AZ$88" +"[16]Report!$AZ$88" +"[19]Report!$AZ$88" +"[20]Report!$AZ$88" +"[17]Report!$AZ$88" +"[22]Report!$AZ$89" +"[3]Report!$AZ$89" +"[13]Report!$AZ$89" +"[4]Report!$AZ$89" +"[5]Report!$AZ$89" +"[6]Report!$AZ$89" +"[7]Report!$AZ$89" +"[15]Report!$AZ$89" +"[8]Report!$AZ$89" +"[21]Report!$AZ$89" +"[9]Report!$AZ$89" +"[10]Report!$AZ$89" +"[23]Report!$AZ$89" +"[11]Report!$AZ$89" +"[12]Report!$AZ$89" +"[18]Report!$AZ$89" +"[16]Report!$AZ$89" +"[19]Report!$AZ$89" +"[20]Report!$AZ$89" +"[17]Report!$AZ$89" +"[22]Report!$AZ$90" +"[3]Report!$AZ$90" +"[13]Report!$AZ$90" +"[4]Report!$AZ$90" +"[5]Report!$AZ$90" +"[6]Report!$AZ$90" +"[7]Report!$AZ$90" +"[15]Report!$AZ$90" +"[8]Report!$AZ$90" +"[21]Report!$AZ$90" +"[9]Report!$AZ$90" +"[10]Report!$AZ$90" +"[23]Report!$AZ$90" +"[11]Report!$AZ$90" +"[12]Report!$AZ$90" +"[18]Report!$AZ$90" +"[16]Report!$AZ$90" +"[19]Report!$AZ$90" +"[20]Report!$AZ$90" +"[17]Report!$AZ$90" +"[22]Report!$AZ$91" +"[3]Report!$AZ$91" +"[13]Report!$AZ$91" +"[4]Report!$AZ$91" +"[5]Report!$AZ$91" +"[6]Report!$AZ$91" +"[7]Report!$AZ$91" +"[15]Report!$AZ$91" +"[8]Report!$AZ$91" +"[21]Report!$AZ$91" +"[9]Report!$AZ$91" +"[10]Report!$AZ$91" +"[23]Report!$AZ$91" +"[11]Report!$AZ$91" +"[12]Report!$AZ$91" +"[18]Report!$AZ$91" +"[16]Report!$AZ$91" +"[19]Report!$AZ$91" +"[20]Report!$AZ$91" +"[17]Report!$AZ$91" +"[22]Report!$AZ$92" +"[3]Report!$AZ$92" +"[13]Report!$AZ$92" +"[4]Report!$AZ$92" +"[5]Report!$AZ$92" +"[6]Report!$AZ$92" +"[7]Report!$AZ$92" +"[15]Report!$AZ$92" +"[8]Report!$AZ$92" +"[21]Report!$AZ$92" +"[9]Report!$AZ$92" +"[10]Report!$AZ$92" +"[23]Report!$AZ$92" +"[11]Report!$AZ$92" +"[12]Report!$AZ$92" +"[18]Report!$AZ$92" +"[16]Report!$AZ$92" +"[19]Report!$AZ$92" +"[20]Report!$AZ$92" +"[17]Report!$AZ$92" +"[22]Report!$AZ$93" +"[3]Report!$AZ$93" +"[13]Report!$AZ$93" +"[4]Report!$AZ$93" +"[5]Report!$AZ$93" +"[6]Report!$AZ$93" +"[7]Report!$AZ$93" +"[15]Report!$AZ$93" +"[8]Report!$AZ$93" +"[21]Report!$AZ$93" +"[9]Report!$AZ$93" +"[10]Report!$AZ$93" +"[23]Report!$AZ$93" +"[11]Report!$AZ$93" +"[12]Report!$AZ$93" +"[18]Report!$AZ$93" +"[16]Report!$AZ$93" +"[19]Report!$AZ$93" +"[20]Report!$AZ$93" +"[17]Report!$AZ$93" +"[22]Report!$AZ$94" +"[3]Report!$AZ$94" +"[13]Report!$AZ$94" +"[4]Report!$AZ$94" +"[5]Report!$AZ$94" +"[6]Report!$AZ$94" +"[7]Report!$AZ$94" +"[15]Report!$AZ$94" +"[8]Report!$AZ$94" +"[21]Report!$AZ$94" +"[9]Report!$AZ$94" +"[10]Report!$AZ$94" +"[23]Report!$AZ$94" +"[11]Report!$AZ$94" +"[12]Report!$AZ$94" +"[18]Report!$AZ$94" +"[16]Report!$AZ$94" +"[19]Report!$AZ$94" +"[20]Report!$AZ$94" +"[17]Report!$AZ$94" +"[22]Report!$AZ$95" +"[3]Report!$AZ$95" +"[13]Report!$AZ$95" +"[4]Report!$AZ$95" +"[5]Report!$AZ$95" +"[6]Report!$AZ$95" +"[7]Report!$AZ$95" +"[15]Report!$AZ$95" +"[8]Report!$AZ$95" +"[21]Report!$AZ$95" +"[9]Report!$AZ$95" +"[10]Report!$AZ$95" +"[23]Report!$AZ$95" +"[11]Report!$AZ$95" +"[12]Report!$AZ$95" +"[18]Report!$AZ$95" +"[16]Report!$AZ$95" +"[19]Report!$AZ$95" +"[20]Report!$AZ$95" +"[17]Report!$AZ$95" +"[22]Report!$AZ$96" +"[3]Report!$AZ$96" +"[13]Report!$AZ$96" +"[4]Report!$AZ$96" +"[5]Report!$AZ$96" +"[6]Report!$AZ$96" +"[7]Report!$AZ$96" +"[15]Report!$AZ$96" +"[8]Report!$AZ$96" +"[21]Report!$AZ$96" +"[9]Report!$AZ$96" +"[10]Report!$AZ$96" +"[23]Report!$AZ$96" +"[11]Report!$AZ$96" +"[12]Report!$AZ$96" +"[18]Report!$AZ$96" +"[16]Report!$AZ$96" +"[19]Report!$AZ$96" +"[20]Report!$AZ$96" +"[17]Report!$AZ$96" +"[22]Report!$AZ$97" +"[3]Report!$AZ$97" +"[13]Report!$AZ$97" +"[4]Report!$AZ$97" +"[5]Report!$AZ$97" +"[6]Report!$AZ$97" +"[7]Report!$AZ$97" +"[15]Report!$AZ$97" +"[8]Report!$AZ$97" +"[21]Report!$AZ$97" +"[9]Report!$AZ$97" +"[10]Report!$AZ$97" +"[23]Report!$AZ$97" +"[11]Report!$AZ$97" +"[12]Report!$AZ$97" +"[18]Report!$AZ$97" +"[16]Report!$AZ$97" +"[19]Report!$AZ$97" +"[20]Report!$AZ$97" +"[17]Report!$AZ$97" +"((B70-B67)+B77)+(B67-(SUM(B64:B66)))" +"+#REF!" +"'[2]REGION (1)'!E78" +"'[2]Region (1A)'!E77" +"'[2]REGION (2)'!G78" +"'[2]REGION (3A)'!G78" +"'[2]Region (3)'!E76" +"'[2]REGION (4)'!E77" +"'[2]Region (4A)'!G78" +"'[2]REGION (5)'!E77" +"'[2]REGION (6)'!E77" +"'[2]REGION (7)'!G77" +"'[2]REGION (8)'!G78" +"SUM(E9:Y9)" +"'[2]GAS-Price'!E76" +"'[2]Hedge-Basis'!E76" +"SUM(AC9:AG9)" +"AI9+AA9" +"+AS9-(AM9/1000)" +"'[2]Region (3)'!E80" +"'[2]Hedge-Basis'!E80" +"[2]SO2!E85" +"SUM(E12:E22)" +"'[2]Region (4A)'!G92" +"SUM(AC12:AC21)" +"'[2]REGION (1)'!E93" +"'[2]Region (1A)'!E92" +"'[2]REGION (2)'!G93" +"'[2]REGION (3A)'!G93" +"'[2]REGION (4)'!E92" +"'[2]REGION (5)'!E92" +"'[2]REGION (6)'!E92" +"'[2]REGION (7)'!G92" +"'[2]REGION (8)'!G93" +"'[2]GAS-Price'!E90" +"'[2]Hedge-Basis'!E92" +"E9+E24+E25+E26+E27+E28" +"E26" +"SUM(E31:E32)" +"SUM(AC31:AC32)" +"B3" +"'[2]REGION (1)'!E39" +"'[2]Region (1A)'!E38" +"'[2]REGION (2)'!G39" +"'[2]REGION (3A)'!G39" +"'[2]Region (3)'!E38" +"'[2]REGION (4)'!E38" +"'[2]Region (4A)'!G39" +"'[2]REGION (5)'!E38" +"'[2]REGION (6)'!E38" +"'[2]REGION (7)'!G38" +"'[2]REGION (8)'!G39" +"'[2]GAS-Price'!E38" +"'[2]Hedge-Basis'!E38" +"[2]SO2!E40" +"'[2]Region (4A)'!G53" +"'[2]REGION (1)'!E54" +"'[2]Region (1A)'!E53" +"'[2]REGION (2)'!G54" +"'[2]REGION (3A)'!G54" +"'[2]Region (3)'!E53" +"'[2]REGION (4)'!E53" +"'[2]REGION (5)'!E53" +"'[2]REGION (6)'!E53" +"'[2]REGION (7)'!G53" +"'[2]REGION (8)'!G54" +"'[2]GAS-Price'!E52" +"'[2]Hedge-Basis'!E53" +"'[2]Hedge-Basis'!E53" +"-4440-4400-4400-4400-4400-8898.5-4400-4440-4440-4440-8880-4440-4440" +"B3" +"'[2]REGION (1)'!E61" +"'[2]Region (1A)'!E60" +"'[2]REGION (2)'!G61" +"'[2]REGION (3A)'!G61" +"'[2]Region (3)'!E60" +"'[2]REGION (4)'!E60" +"'[2]Region (4A)'!G61" +"'[2]REGION (5)'!E60" +"'[2]REGION (6)'!E60" +"'[2]REGION (7)'!G60" +"'[2]REGION (8)'!G61" +"'[2]GAS-Price'!E59" +"'[2]Hedge-Basis'!E60" +"[2]SO2!E64" +"'[2]REGION (7)'!E62" +"SUM(E67:E70)" +"B3" +"[2]SO2!E74" +"'[2]REGION (1)'!E71" +"'[2]Region (1A)'!E70" +"'[2]REGION (2)'!G71" +"'[2]REGION (3A)'!G71" +"'[2]Region (3)'!E70" +"'[2]REGION (4)'!E70" +"'[2]Region (4A)'!G71" +"'[2]REGION (5)'!E70" +"'[2]REGION (6)'!E70" +"'[2]REGION (7)'!G70" +"'[2]REGION (8)'!G71" +"'[2]GAS-Price'!E69" +"'[2]Hedge-Basis'!E70" +"B3" +"'[2]REGION (1)'!E9" +"'[2]Region (1A)'!E9" +"'[2]REGION (2)'!G10" +"'[2]REGION (3A)'!G10" +"'[2]Region (3)'!E9" +"'[2]REGION (4)'!E9" +"'[2]Region (4A)'!G10" +"'[2]REGION (5)'!E9" +"'[2]REGION (6)'!E9" +"'[2]REGION (7)'!G9" +"'[2]REGION (8)'!G10" +"'[2]GAS-Price'!E9" +"'[2]Hedge-Basis'!E9" +"[2]SO2!E8" +"[2]SO2!E11" +"'[28]Power-Summary'!B3" +"IF([25]WEST_DPR!C5,[25]WEST_DPR!A5,[25]WEST_DPR!A6)" +"'[28]Power West P&L'!$K$7" +"'[28]Power West P&L'!D8" +"'[28]Power West P&L'!$K$8" +"+[25]WEST_DPR!BB71-[25]WEST_DPR!BB67" +"M8-K8+37229*0" +"'[27]Power West P&L'!J8+D8-K8" +"'[27]Power West P&L'!F8+D8-F8" +"[25]WEST_DPR!BB103-[25]WEST_DPR!BB111" +"[25]WEST_DPR!BB102-[25]WEST_DPR!BB110" +"[25]WEST_DPR!BB101-[25]WEST_DPR!BB109" +"'[28]Power West P&L'!$K$9" +"+[25]WEST_DPR!BJ71-[25]WEST_DPR!BJ67" +"M9-K9+450636" +"[25]WEST_DPR!BJ103-[25]WEST_DPR!BJ111" +"[25]WEST_DPR!BJ102-[25]WEST_DPR!BJ110" +"[25]WEST_DPR!BJ101-[25]WEST_DPR!BJ109" +"'[28]Power West P&L'!$K$10" +"+[25]WEST_DPR!BR71-[25]WEST_DPR!BR67" +"M10-K10" +"[25]WEST_DPR!BR103-[25]WEST_DPR!BR111" +"[25]WEST_DPR!BR102-[25]WEST_DPR!BR110" +"[25]WEST_DPR!BR101-[25]WEST_DPR!BR109" +"'[28]Power West P&L'!$K$11" +"+[25]WEST_DPR!BZ71-[25]WEST_DPR!BZ67" +"M11-K11-98453" +"[25]WEST_DPR!BZ103-[25]WEST_DPR!BZ111" +"[25]WEST_DPR!BZ102-[25]WEST_DPR!BZ110" +"[25]WEST_DPR!BZ101-[25]WEST_DPR!BZ109" +"+[25]WEST_DPR!CD71-[25]WEST_DPR!CD67" +"M12-K12+118805" +"[25]WEST_DPR!CD103-[25]WEST_DPR!CD111" +"[25]WEST_DPR!CD102-[25]WEST_DPR!CD110" +"[25]WEST_DPR!CD101-[25]WEST_DPR!CD109" +"+[25]WEST_DPR!CB71-[25]WEST_DPR!CB67" +"[25]WEST_DPR!CB103-[25]WEST_DPR!CB111" +"[25]WEST_DPR!CB102-[25]WEST_DPR!CB110" +"[25]WEST_DPR!CB101-[25]WEST_DPR!CB109" +"'[27]Power West P&L'!H14+D14+I14-K14" +"'[27]Power West P&L'!I14+E14-L14" +"SUM(M8:M13)" +"M18-K18+508218-37230" +"[25]WEST_DPR!CS103-[25]WEST_DPR!CS111" +"[25]WEST_DPR!CS102-[25]WEST_DPR!CS110" +"[25]WEST_DPR!CS101-[25]WEST_DPR!CS109" +"'[28]Power West P&L'!$K$19" +"[25]WEST_DPR!E71-[25]WEST_DPR!E67" +"M19-K19-8810" +"[25]WEST_DPR!E103-[25]WEST_DPR!E111" +"[25]WEST_DPR!E102-[25]WEST_DPR!E110" +"[25]WEST_DPR!E101-[25]WEST_DPR!E109" +"'[28]Power West P&L'!$K$20" +"+[25]WEST_DPR!P71-[25]WEST_DPR!P67" +"M20-K20-1218" +"[25]WEST_DPR!P103-[25]WEST_DPR!P111" +"[25]WEST_DPR!P102-[25]WEST_DPR!P110" +"[25]WEST_DPR!P101-[25]WEST_DPR!P109" +"'[28]Power West P&L'!$K$21" +"+[25]WEST_DPR!AF71-[25]WEST_DPR!AF67" +"[25]WEST_DPR!AF103-[25]WEST_DPR!AF111" +"[25]WEST_DPR!AF102-[25]WEST_DPR!AF110" +"[25]WEST_DPR!AF101-[25]WEST_DPR!AF109" +"+[25]WEST_DPR!AL71-[25]WEST_DPR!AL67" +"M22-K22-1016" +"[25]WEST_DPR!AL103-[25]WEST_DPR!AL111" +"[25]WEST_DPR!AL102-[25]WEST_DPR!AL110" +"[25]WEST_DPR!AL101-[25]WEST_DPR!AL109" +"+[25]WEST_DPR!X71-[25]WEST_DPR!X67" +"[25]WEST_DPR!X103-[25]WEST_DPR!X111" +"[25]WEST_DPR!X102-[25]WEST_DPR!X110" +"[25]WEST_DPR!X101-[25]WEST_DPR!X109" +"+[25]WEST_DPR!AN71-[25]WEST_DPR!AN67" +"[25]WEST_DPR!AN103-[25]WEST_DPR!AN111" +"[25]WEST_DPR!AN102-[25]WEST_DPR!AN110" +"[25]WEST_DPR!AN101-[25]WEST_DPR!AN109" +"+[25]WEST_DPR!AM71-[25]WEST_DPR!AM67" +"[25]WEST_DPR!AM101-[25]WEST_DPR!AM109" +"+[25]WEST_DPR!G71-[25]WEST_DPR!G67" +"[25]WEST_DPR!G103-[25]WEST_DPR!G111" +"[25]WEST_DPR!G102-[25]WEST_DPR!G110" +"[25]WEST_DPR!G101-[25]WEST_DPR!G109" +"SUM(M19:M26)" +"M32-K32-11044" +"[25]WEST_DPR!AT103-[25]WEST_DPR!AT111" +"[25]WEST_DPR!AT102-[25]WEST_DPR!AT110" +"[25]WEST_DPR!AT101-[25]WEST_DPR!AT109" +"G33" +"'[28]Power West P&L'!$K$34" +"M32+M18" +"[25]WEST_DPR!CU103-[25]WEST_DPR!CU111+R33" +"[25]WEST_DPR!CU102-[25]WEST_DPR!CU110+S33" +"[25]WEST_DPR!CU101-[25]WEST_DPR!CU109+T33" +"'[28]Power West P&L'!D38" +"'[28]Power West P&L'!$K$39" +"SUM(T36:T42)" +"C87" +"SUM(C70:C74)" +"-934717-623144-155786" +"SUM(N14+N15+N20)" +"INDEX('MM PLANT'!$A$6:$W$500,MATCH(Summary!$B$8,'MM PLANT'!$A$6:$A$500,0),19)" +"'MM PLANT'!T$3" +"INDEX('MM PLANT'!$A$6:$W$500,MATCH(Summary!$B$8,'MM PLANT'!$A$6:$A$500,0),21)" +"INDEX('MM PLANT'!$A$6:$W$500,MATCH(Summary!$B$8,'MM PLANT'!$A$6:$A$500,0),22)" +"INDEX('MM PLANT'!$A$6:$W$500,MATCH(Summary!$B$8,'MM PLANT'!$A$6:$A$500,0),23)" +"INDEX('Plant Manager'!$A$6:$W$500,MATCH(Summary!$B$8,'Plant Manager'!$A$6:$A$500,0),19)" +"'Plant Manager'!T$3" +"INDEX('Plant Manager'!$A$6:$W$500,MATCH(Summary!$B$8,'Plant Manager'!$A$6:$A$500,0),21)" +"INDEX('Plant Manager'!$A$6:$W$500,MATCH(Summary!$B$8,'Plant Manager'!$A$6:$A$500,0),22)" +"INDEX('Plant Manager'!$A$6:$W$500,MATCH(Summary!$B$8,'Plant Manager'!$A$6:$A$500,0),23)" +"INDEX('RAC V@r Total'!$A$6:$Z$500,MATCH(Summary!$B$8,'RAC V@r Total'!$A$6:$A$500,0),26)" +"SUBTOTAL(9,N22:N24)" +"R20-R26-R39-R54" +"D29+D32+D34" +"G29+G32" +"J26" +"D42+D45+D49+D50" +"INDEX('SC Total Power'!$A$6:$W$500,MATCH(Summary!$B$8,'SC Total Power'!$A$6:$A$500,0),17)" +"J39" +"N54" +"J28" +"SUM(N28)" +"J29" +"SUM(+N29+N32+N34)" +"SUM(D30:D31)" +"INDEX('RAC V@r Total'!$A$6:$Z$500,MATCH(Summary!$B$8,'RAC V@r Total'!$A$6:$A$500,0),20)" +"INDEX('ARG Gas IM'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas IM'!$A$6:$A$500,0),16)" +"INDEX('ARG Gas IM'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas IM'!$A$6:$A$500,0),17)" +"INDEX('ARG Gas IM'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas IM'!$A$6:$A$500,0),19)-N34" +"'ARG Gas IM'!T3-O34" +"INDEX('ARG Gas IM'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas IM'!$A$6:$A$500,0),21)-P34" +"INDEX('ARG Gas IM'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas IM'!$A$6:$A$500,0),22)-Q34" +"INDEX('ARG Gas IM'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas IM'!$A$6:$A$500,0),23)-R34" +"INDEX('ARG Gas Firm'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas Firm'!$A$6:$A$500,0),16)" +"INDEX('ARG Gas Firm'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas Firm'!$A$6:$A$500,0),17)" +"INDEX('ARG Gas Firm'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas Firm'!$A$6:$A$500,0),19)" +"'ARG Gas Firm'!T$3" +"INDEX('ARG Gas Firm'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas Firm'!$A$6:$A$500,0),21)" +"INDEX('ARG Gas Firm'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas Firm'!$A$6:$A$500,0),22)" +"INDEX('ARG Gas Firm'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas Firm'!$A$6:$A$500,0),23)" +"INDEX('ARG Gas Transport'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas Transport'!$A$6:$A$500,0),19)" +"'ARG Gas Transport'!T$3" +"INDEX('ARG Gas Transport'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas IM'!$A$6:$A$500,0),21)" +"INDEX('ARG Gas Transport'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas Transport'!$A$6:$A$500,0),22)" +"INDEX('ARG Gas Transport'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas Transport'!$A$6:$A$500,0),23)" +"INDEX('RAC V@r Total'!$A$6:$Z$500,MATCH(Summary!$B$8,'RAC V@r Total'!$A$6:$A$500,0),23)" +"N41+N48" +"D42+D45" +"INDEX('Arg Total Power'!$A$6:$W$500,MATCH(Summary!$B$8,'Arg Total Power'!$A$6:$A$500,0),17)" +"INDEX('RAC V@r Total'!$A$6:$Z$500,MATCH(Summary!$B$8,'RAC V@r Total'!$A$6:$A$500,0),19)" +"R42+R45+R46" +"D43+D44" +"INDEX('EZE Power Trading'!$A$6:$W$500,MATCH(Summary!$B$8,'EZE Power Trading'!$A$6:$A$500,0),16)" +"INDEX('EZE Power Trading'!$A$6:$W$500,MATCH(Summary!$B$8,'EZE Power Trading'!$A$6:$A$500,0),17)" +"INDEX('EZE Power Trading'!$A$6:$W$500,MATCH(Summary!$B$8,'EZE Power Trading'!$A$6:$A$500,0),19)" +"'EZE Power Trading'!T$3" +"INDEX('EZE Power Trading'!$A$6:$W$500,MATCH(Summary!$B$8,'EZE Power Trading'!$A$6:$A$500,0),21)" +"INDEX('EZE Power Trading'!$A$6:$W$500,MATCH(Summary!$B$8,'EZE Power Trading'!$A$6:$A$500,0),22)" +"(INDEX('EZE Power Trading'!$A$6:$W$500,MATCH(Summary!$B$8,'EZE Power Trading'!$A$6:$A$500,0),23))-R46" +"INDEX('Rio Cuarto Power Trading'!$A$6:$W$500,MATCH(Summary!$B$8,'Rio Cuarto Power Trading'!$A$6:$A$500,0),16)" +"INDEX('Rio Cuarto Power Trading'!$A$6:$W$500,MATCH(Summary!$B$8,'Rio Cuarto Power Trading'!$A$6:$A$500,0),17)" +"INDEX('Rio Cuarto Power Trading'!$A$6:$W$500,MATCH(Summary!$B$8,'Rio Cuarto Power Trading'!$A$6:$A$500,0),19)" +"'Rio Cuarto Power Trading'!T$3" +"INDEX('Rio Cuarto Power Trading'!$A$6:$W$500,MATCH(Summary!$B$8,'Rio Cuarto Power Trading'!$A$6:$A$500,0),21)" +"INDEX('Rio Cuarto Power Trading'!$A$6:$W$500,MATCH(Summary!$B$8,'Rio Cuarto Power Trading'!$A$6:$A$500,0),22)" +"INDEX('Rio Cuarto Power Trading'!$A$6:$W$500,MATCH(Summary!$B$8,'Rio Cuarto Power Trading'!$A$6:$A$500,0),23)" +"+(INDEX('Modesto Maranzana Power'!$A$6:$W$500,MATCH(Summary!$B$8,'Modesto Maranzana Power'!$A$6:$A$500,0),16))" +"INDEX('Modesto Maranzana Power'!$A$6:$W$500,MATCH(Summary!$B$8,'Modesto Maranzana Power'!$A$6:$A$500,0),19)" +"'Modesto Maranzana Power'!T$3" +"INDEX('Modesto Maranzana Power'!$A$6:$W$500,MATCH(Summary!$B$8,'Modesto Maranzana Power'!$A$6:$A$500,0),21)" +"INDEX('Modesto Maranzana Power'!$A$6:$W$500,MATCH(Summary!$B$8,'Modesto Maranzana Power'!$A$6:$A$500,0),22)" +"INDEX('Modesto Maranzana Power'!$A$6:$W$500,MATCH(Summary!$B$8,'Modesto Maranzana Power'!$A$6:$A$500,0),23)" +"234715.11/1000" +"INDEX('RAC V@r Total'!$A$6:$Z$500,MATCH(Summary!$B$8,'RAC V@r Total'!$A$6:$A$500,0),16)" +"N49+N50+N51" +"INDEX('BRA Power'!$A$6:$W$500,MATCH(Summary!$B$8,'BRA Power'!$A$6:$A$500,0),16)" +"INDEX('BRA Power'!$A$6:$W$500,MATCH(Summary!$B$8,'BRA Power'!$A$6:$A$500,0),17)" +"INDEX('BRA Power'!$A$6:$W$500,MATCH(Summary!$B$8,'BRA Power'!$A$6:$A$500,0),19)" +"'BRA Power'!T$3" +"INDEX('BRA Power'!$A$6:$W$500,MATCH(Summary!$B$8,'BRA Power'!$A$6:$A$500,0),21)" +"INDEX('BRA Power'!$A$6:$W$500,MATCH(Summary!$B$8,'BRA Power'!$A$6:$A$500,0),22)" +"(INDEX('BRA Power'!$A$6:$W$500,MATCH(Summary!$B$8,'BRA Power'!$A$6:$A$500,0),23))-R51" +"INDEX('BRA PWR Certificates'!$A$6:$W$500,MATCH(Summary!$B$8,'BRA Power'!$A$6:$A$500,0),16)" +"INDEX('BRA PWR Certificates'!$A$6:$W$500,MATCH(Summary!$B$8,'BRA Power'!$A$6:$A$500,0),17)" +"INDEX('BRA PWR Certificates'!$A$6:$W$500,MATCH(Summary!$B$8,'BRA PWR Certificates'!$A$6:$A$500,0),19)" +"'BRA PWR Certificates'!T$3" +"INDEX('BRA PWR Certificates'!$A$6:$W$500,MATCH(Summary!$B$8,'BRA PWR Certificates'!$A$6:$A$500,0),21)" +"INDEX('BRA PWR Certificates'!$A$6:$W$500,MATCH(Summary!$B$8,'BRA PWR Certificates'!$A$6:$A$500,0),22)" +"(INDEX('BRA PWR Certificates'!$A$6:$W$500,MATCH(Summary!$B$8,'BRA PWR Certificates'!$A$6:$A$500,0),23))" +"18618592.0381818/1000" +"N60" +"SUM(N57:N59)" +"INDEX('ARG Gas IM'!$A$6:$W$500,MATCH(Summary!$B$8,'ARG Gas IM'!$A$6:$A$500,0),18)" +"INDEX('GNS Bolv Gas MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'GNS Bolv Gas MTM'!$A$6:$A$500,0),19)" +"'GNS Bolv Gas MTM'!T$3" +"INDEX('GNS Bolv Gas MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'GNS Bolv Gas MTM'!$A$6:$A$500,0),21)" +"INDEX('GNS Bolv Gas MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'GNS Bolv Gas MTM'!$A$6:$A$500,0),22)" +"INDEX('GNS Bolv Gas MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'GNS Bolv Gas MTM'!$A$6:$A$500,0),23)" +"INDEX('SC Gas MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'SC Gas MTM'!$A$6:$A$500,0),19)" +"'SC Gas MTM'!T$3" +"INDEX('SC Gas MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'SC Gas MTM'!$A$6:$A$500,0),21)" +"INDEX('SC Gas MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'SC Gas MTM'!$A$6:$A$500,0),22)" +"INDEX('SC Gas MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'SC Gas MTM'!$A$6:$A$500,0),23)" +"INDEX('TBS Gas MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'TBS Gas MTM'!$A$6:$A$500,0),19)" +"'TBS Gas MTM'!T$3" +"INDEX('TBS Gas MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'TBS Gas MTM'!$A$6:$A$500,0),21)" +"INDEX('TBS Gas MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'TBS Gas MTM'!$A$6:$A$500,0),22)" +"INDEX('TBS Gas MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'TBS Gas MTM'!$A$6:$A$500,0),23)" +"INDEX('TBS CRD MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'TBS CRD MTM'!$A$6:$A$500,0),19)" +"'TBS CRD MTM'!T$3" +"INDEX('TBS CRD MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'TBS CRD MTM'!$A$6:$A$500,0),21)" +"INDEX('TBS CRD MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'TBS CRD MTM'!$A$6:$A$500,0),22)" +"INDEX('TBS CRD MTM'!$A$6:$W$500,MATCH(Summary!$B$8,'TBS CRD MTM'!$A$6:$A$500,0),23)" +"+A1+1" +"WORKDAY(K3,-4)" +"Summary!B8" +"SUM(L6:L371)" +"INDEX('Master Data'!$A$2:$B$8,MATCH(WEEKDAY('SC Total Power'!A6,3),'Master Data'!$A$2:$A$8,0),2)" +"G6" +"I6" +"IF(WEEKDAY(A6,3)>4,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A64,0,(IF(A60,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F8" +"Deals!L10+Deals!L16+Deals!L15" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F9+Deals!F10+Deals!F11+Deals!F12+Deals!F13+Deals!F14" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD137" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"SUM(F3:AC3)" +"AD3*D3" +"IF(AD3<0,""buy"",""sell"")" +"SUM(E5:AC5)" +"F116" +"F146" +"D117-0.25" +"D117+0.56" +"SUM(AD18:AD101)" +"SUM(AD101:AD107)" +"SUM(AD107:AD110)" +" ""MUST be updated DAILY""" +" ""MAY be updated DAILY""" +" ""MUST be updated MONTHLY""" +"J49" +"K49" +"J49" +"-INDEX(Economics!$A$34:$D$45,MATCH(B12,Economics!$A$34:$A$45,0),4)/F12" +"(D12*$C$6)+(C12*$C$7)" +"E12*F12" +"-INDEX(Economics!$A$34:$D$45,MATCH(Fuel!B13,Economics!$A$34:$A$45,0),4)/Fuel!F13" +"SUM(E12:E14)" +"C18*G7+D18*G6" +"F18*E18" +"IF($I$22=1,C22*$C$8,C22*$G$7)+IF($J$22=1,D22*$C$6,D22*$G$6)" +"IF(C80,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B11:Y11)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D29" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B15:Y15)" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B19:Y19)" +"Balancing!H29" +"SUM(Preschedule!#REF!)" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)<0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B20:Y20)" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!L30" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B28:Y28)" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"Balancing!D30" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B32:Y32)" +"SUM(IF((DelPoint= ""artesia"")*(DType = ""pre"")*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"SUM(Preschedule!B35:Y35)" +"Balancing!H30" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,3,ROWS(DelPoint),24)>0),DPrice*OFFSET(DelPoint,0,3,ROWS(DelPoint),24),0))" +"-F28*E28" +"SUM(Preschedule!B56:Y56)" +"H28*I28" +"-IF(E28=0,0,D28/E28)" +"SUM(Preschedule!B53:Y53)" +"Gencost(Preschedule!B41:Y41,OFFSET(HeatRateStart,1,MATCH(A34,HeatRateNames,0)-1,250,1),I34)" +"IF(ISTEXT(B34),0,C34+B34)" +"-IF(OR(ISTEXT(B34),E34=0),0,B34/E34)" +"INDEX(FuelPriceTable,MATCH(A34,FuelNames,0),5)" +"SUM(B3:B45)" +"SUM(C5:C45)" +"SUM(D5:D45,B3)" +"C4*B4" +"P4+O4" +"SUMIF(B4:B27,""<0"")" +"SUMIF(B4:B27,"">0"")" +"SUM(B4:B27)" +"Deals!F4" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,E$3,0),""<0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F8" +"Deals!L10+Deals!L16+Deals!L15" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F7" +"SUM(IF((DelPoint= ""artesia"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)<0),OFFSET(DelPoint,0,B3+2),0))" +"Deals!F3" +"Deals!F5" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(CBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""PV"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(PVBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I7+2)>0),OFFSET(DelPoint,0,I7+2),0))" +"Deals!F9+Deals!F10+Deals!F11+Deals!F12+Deals!F13+Deals!F14" +"SUM(IF((DelPoint= ""PV"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""4C"")*(DType = ""pre"")*(OFFSET(DelPoint,0,I9+2)>0),OFFSET(DelPoint,0,I9+2),0))" +"SUM(IF((DelPoint= ""hidalgo"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUM(IF((DelPoint= ""SPS"")*(DType = ""pre"")*(OFFSET(DelPoint,0,B3+2)>0),OFFSET(DelPoint,0,B3+2),0))" +"SUMIF(OFFSET(SPSBalancingVol,B$3,0),"">0"")" +"SUM(IF((DelPoint= ""SPS"")*IF((DType = ""firm"")+(DType = ""econ"")>0,1,0)*(OFFSET(DelPoint,0,L3+2)>0),OFFSET(DelPoint,0,L3+2),0))" +"SUM(B22:B37)+B4+B5" +"-Economics!D34/Economics!I34" +"B59-B38" +"SUM(Z41:Z55)+Z41+Z42+Z43+Z48+Z49+Z50+Z51+Z52" +"SUM(AA41:AA55)" +"SUM(B41:B57)-SUM(B7:B20)" +"SUM(Economics!D28:D45)" +"Economics!D47" +"IF(-SUM(B19:B20,B35:B37)>134,""err"",-SUM(B19:B20,))" +"AA59" +"-SUM(B12:B15,B29:B32,B22) + SUM(B53:B55)" +"-SUM(B8:B11,B25:B28) + SUM(B56:B57)" +"-SUM(M8:M11,M25:M28) + SUM(M57:M57)" +"IF(B62+B63>645,""err"",B62+B63)" +"SUM(B61:B63)" +"SUM(IF(B$41:B$55 = 0,0,$Z$41:$Z$55-B$41:B$55))-INDEX([2]Balancing!$R$4:$R$27,B$3)" +"SUM(IF(C$41:C$55 = 0,0,$Z$41:$Z$55-C$41:C$55))-INDEX(Balancing!$R$4:$R$27,C$3)" +"IF(B67<0.07*B4,""err"",ROUND(B4*0.07,0))" +"IF(H67<0.07*I4,""err"",ROUND(I4*0.07,0))" +"IF(Y67<0.07*#REF!,""err"",ROUND(#REF!*0.07,0))" +"(B22+B25+B29)" +"IF(SUM(Deals!#REF!)=0,0,SUM(Deals!#REF!*Deals!#REF!)/SUM(Deals!#REF!))" +"Deals!AD137" +"SUM(Deals!#REF!)" +"SUM(B78:Y78)" +"SUM(B80:Y80)" +"SUM(Z89,Z92,Z95,Z98,Z101,Z105,Z110,Z115,Z120,Z125,Z130,Z135,Z140,Z145,Z150,Z155,Z160)" +"SUM(Z90,Z93,Z96,Z99,Z102,Z107,Z112,Z117,Z122,Z127,Z132,Z137,Z142,Z147,Z152,Z157,Z162)" +"Z86-Z87" +"Economics!A28" +"B56" +"M57" +"SUM(B89:Y89*Economics!F$28)" +"B90-B89" +"Economics!A29" +"B57" +"#REF!" +"SUM(B92:Y92*Economics!F$29)" +"Economics!A30" +"B53" +"SUM(B95:Y95*Economics!F$30)" +"Economics!A31" +"B54" +"SUM(B98:Y98*Economics!F$31)" +"Economics!A32" +"B55" +"SUM(B101:Y101*Economics!F$32)" +"Economics!A34" +"C41" +"SUM(B104:Y104)" +"Economics!$I34" +"IndGencost(B104,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"SUM(B104:Y104*B105:Y105)" +"IndGencost(B106,OFFSET(HeatRateStart,1,MATCH($A104,HeatRateNames,0)-1,250,1),$A105)" +"B107-B105" +"Z105-Z107" +"Economics!A35" +"B42" +"Economics!$I35" +"Economics!A36" +"B43" +"Economics!$I36" +"Economics!A37" +"B44" +"Economics!$I37" +"Economics!A38" +"B45" +"Economics!$I38" +"Economics!A39" +"B46" +"Economics!$I39" +"Economics!A40" +"B47" +"Economics!$I40" +"Economics!A41" +"B48" +"Economics!$I41" +"Economics!A42" +"B49" +"Economics!$I41" +"Economics!A43" +"B50" +"Economics!$I43" +"Economics!A44" +"B51" +"Economics!$I44" +"Economics!A45" +"B52" +"Economics!$I45" +"B159+B154+B149+B144+B139+B134+B129+B124+B119+B114+B109+B104+B101+B98+B95+B92+B89" +"B161+B156+B151+B146+B141+B136+B131+B126+B121+B116+B111+B106+B102+B99+B96+B93+B90" +"Z163+Z158+Z153+Z148+Z143+Z138+Z133+Z128+Z123+Z118+Z113+Z108+Z103+Z100+Z97+Z94+Z91" +"B58" +"B167+B166" +"Z166+Z167" +"((IF((103-B$89)=103,0,(103-B$89)))+(IF((200-B$95)=200,0,(200-B$95)))+(IF((196-B$98)=196,0,(196-B$98)))+(IF((200-B$101)=200,0,(200-B$101)))+(IF((70-B$104)=70,0,(MIN(40,(70-B$104))))+(IF((78-B$109)=78,0,(MIN(50,(78-B$109)))))+(IF((103-B$114)=103,0,(MIN(66,(103-B$114)))))+(IF((195-B$119-B$124-B$129-B$134-B$139)=195,0,(MIN(70,(195-B$119-B$124-B$129-B$134-B$139)))))+(IF((64-B$144)=64,0,(MIN(50,(64-B$144)))))+(IF((48-B$149)=48,0,(MIN(20,(48-B$149)))))+(IF((44-B$154)=44,0,(MIN(20,(44-B$154)))))+(IF((130-B$159)=130,0,(MIN(20,(130-B$159)))))))" +"((IF((103-B$90)=103,0,(103-B$90)))+(IF((200-B$96)=200,0,(200-B$96)))+(IF((196-B$99)=196,0,(196-B$99)))+(IF((200-B$102)=200,0,(200-B$102)))+(IF((70-B$106)=70,0,(MIN(40,(70-B$106))))+(IF((78-B$111)=78,0,(MIN(50,(78-B$111)))))+(IF((103-B$116)=103,0,(MIN(66,(103-B$116)))))+(IF((195-B$121-B$126-B$131-B$136-B$141)=195,0,(MIN(70,(195-B$121-B$126-B$131-B$136-B$141)))))+(IF((64-B$146)=64,0,(MIN(50,(64-B$146)))))+(IF((48-B$151)=48,0,(MIN(20,(48-B$151)))))+(IF((44-B$156)=44,0,(MIN(20,(44-B$156)))))+(IF((130-B$161)=130,0,(MIN(20,(130-B$161)))))))" +"B22+B23+#REF!" +"Z88" +"B14*C14" +"E14*$C$5" +"D14+F14+I14" +"E14" +"SUM(B14:B25)*3+C5*0.03*12+SUM(G14:G25)*2" +"SUM(J14:J25)" +"J26/L16" +"B14*C14" +"E14*$C$5" +"D14+F14+I14" +"E14" +"SUM(B14:B25)*3+C5*0.03*12+SUM(G14:G25)*2" +"SUM(J14:J25)" +"J26/L16" +"B15*C15" +"E15*$C$6" +"D15+F15+I15" +"E15" +"SUM(B15:B26)*3+C6*0.03*12+SUM(G15:G26)*2" +"SUM(J15:J26)" +"J27/L17" +"D8*1.091" +"+H9" +"SUM(G8:G23)" +"SUM(D8:D43)" +"SUM(E8:E44)" +"SUM(Q7:Q36)" +"SUM(Q7:Q36)" +"SUM(Q7:Q36)" +"SUM(Q7:Q36)" +"H2+F3-G3" +"M54" +"SUM(M20:M47)" +"M54" +"SUM(M20:M47)" +"M54" +"SUM(M20:M47)" +"M54" +"SUM(M20:M47)" +"M54" +"SUM(M20:M47)" +"M54" +"SUM(M20:M47)" +"M54" +"SUM(M20:M47)" +"M54" +"SUM(M20:M47)" +"M54" +"SUM(M20:M47)" +"M54" +"SUM(M20:M47)" +"M54" +"SUM(M20:M47)" +"M54" +"SUM(M20:M47)" +"M54" +"SUM(M20:M47)" +"M54" +"SUM(M20:M47)" +"M54" +"SUM(M20:M47)" +"M54" +"SUM(M20:M47)" +"M54" +"SUM(M20:M47)" +"M54" +"SUM(M20:M47)" +"M54" +"SUM(M20:M47)" +"M54" +"SUM(M20:M47)" +"M54" +"SUM(M20:M47)" +"M54" +"SUM(M20:M47)" +"M54" +"SUM(M20:M47)" +"M54" +"SUM(M20:M47)" +"M54" +"A21*0.03" +"SUM(M20:M47)" +"M54" +"A21*0.03" +"SUM(M20:M47)" +"M54" +"A21*0.03" +"SUM(M20:M47)" +"M54" +"SUM(M20:M47)" +"M50" +"SUM(M20:M46)" +"M54" +"SUM(M20:M47)" +"+B11+C11" +"IF(D11>12903,12903,D11)" +"IF((D11-E11)>5000,5000,D11-E11)" +"IF((D11-E11-F11)>2000,2000,D11-E11-F11)" +"IF((D11-E11-F11-G11)>0,D11-E11-F11-G11,0)" +"+H11*I11" +"K11" +"SUM(B11:B41)" +"E10" +"+E42*E43" +"0.05+0.0981+0.0022+0.0495" +"SUM(B14:B17)" +"+D7*1.02" +"((305*C5)+(D5*61))/366" +"((304*D5)+(E5*61))/365" +"+K5" +"""1/01/02""-F4" +"+G4-""12/31/01""" +"+H4*$D4" +"+G5-""12/31/02""" +"+G8-""12/31/05""" +"""1/01/01""-F10" +"+G11-""12/31/04""" +"+G15-""12/31/06""" +"+G17-""12/31/00""" +"+U26*$E26" +"""11/1/01""-F27" +"G29-""12/31/99""" +"G30-""12/31/04""" +"""1/01/00""-F32" +"""1/1/02""-F34" +"+U36*'CSF Rates'!C17" +"G40-""12/31/04""" +"+U40*'CSF Rates'!C16" +"+G41-""12/31/09""" +"+G46-""12/31/07""" +"+G51-""12/31/03""" +"G62-""12/31/07""" +"+G62-F62" +"SUM(H62:R62)" +"+U62*'CSF Rates'!C$12" +"G65-""12/31/05""" +"+M65*($D65-20000)" +"G68-""12/31/06""" +"""1/1/03""-""3/01/02""" +"+G70-""12/31/2001""" +"+G73-""10/31/02""" +"G75-""12/31/00""" +"G77-""12/31/02""" +"""1/1/2001""-""5/1/2000""" +"+G83-""12/31/2007""" +"G88-""12/31/2004""" +"+U97*'CSF Rates'!#REF!" +"+U102*'CSF Rates'!C15" +"G103-""12/31/01""" +"+U103*'CSF Rates'!C14" +"+U123*'CSF Rates'!C14" +"+U124*'CSF Rates'!C14" +"+U126*'CSF Rates'!C53" +"+U129*'CSF Rates'!C14" +"+U135*'CSF Rates'!C16" +"+U140/H$1" +"+U141/H77" +"+#REF!/H30" +"+U146/H31" +"+U147/#REF!" +"+AL149" +"SUM(U120:U148)" +"SUM(U136:U149)" +"SUM(AG136:AG145)" +"SUM(U109:U151)" +"SUM(U136:U152)" +"SUM(U139:U153)" +"(740000-U154)" +"850000-U155" +"(1090000-U156)" +"+G11+F11" +"+K11*$D11" +"+L11*$D$11" +"+W11*($F11+$G11)" +"0.1346-0.102" +"0.0104-0.0011" +"0.2174-0.0093-0.102-0.0011" +"SUM(W11:W50)" +"SUM(W11:W50)" +"+W53/K6" +"1563000-W54" +"SUM(W61:W78)" +"SUM(W61:W78)" +"+W81/K6" +"705000-W82" +"SUM(AI89:AI119)" +"SUM(W89:W119)" +"+W122/K6" +"850000-W123" +"0.09-0.0153" +"0.18-0.0153" +"0.1564-0.102-0.0467" +"0.0186-0.0011-0.0033" +"0.1714-0.102" +"0.0186-0.0011" +"1.28-0.102-0.0011-0.0153" +"1.18-0.102-0.0011-0.0153" +"1-0.102-0.0011-0.0153" +"1.11-0.102-0.0011-0.0153" +"0.13-0.102-0.0011-0.0254" +"0.2025-0.102-0.0011-0.0254" +"0.126-0.0407-0.0093-0.0254" +"0.1925-0.102-0.0011-0.0175" +"0.0316-0.0093" +"0.1075-0.0407-0.0093-0.0153" +"0.0246-0.0093" +"0.12-0.0407-0.0093-0.0153" +"1.32-0.102-0.0011-0.0153" +"0.17-0.102-0.0011-0.0153" +"0.285-0.102-0.0071-0.0153" +"0.0224-0.0071" +"0.3-0.0407-0.0093-0.0153" +"0.3823-0.102-0.0011-0.0153" +"0.17-0.102-0.0153-0.0011" +"0.205-0.102-0.0011-0.0142" +"0.0153-0.0011" +"0.1328-0.05" +"0.15-0.0407-0.0093-0.0153" +"0.19-0.102-0.0011-0.0153" +"0.1354-0.0407-0.0093-0.0153" +"0.113-0.0407-0.0093-0.0153" +"SUM(AI130:AI174)" +"+AI177/W177" +"SUM(W130:W174)" +"AI175+AI120+AI79+AI51" +"+W177/K6" +"1090000-W178" +"+G2+F2" +"+K2*$D2" +"+L2*$D$2" +"0.1346-0.102" +"0.0104-0.0011" +"0.2174-0.0093-0.102-0.0011" +"0.09-0.0153" +"0.3729-0.102-0.0011-0.0131" +"0.18-0.0153" +"0.1564-0.102-0.0467" +"0.0186-0.0011-0.0033" +"0.1714-0.102" +"0.0186-0.0011" +"1.28-0.102-0.0011-0.0153" +"1.18-0.102-0.0011-0.0153" +"1-0.102-0.0011-0.0153" +"1.11-0.102-0.0011-0.0153" +"0.13-0.102-0.0011-0.0254" +"0.2025-0.102-0.0011-0.0254" +"0.126-0.0407-0.0093-0.0254" +"0.3799-0.102-0.0071-0.0153" +"0.1925-0.102-0.0011-0.0175" +"0.3769-0.102-0.0071-0.0223" +"0.0316-0.0093" +"0.1075-0.0407-0.0093-0.0153" +"0.0246-0.0093" +"0.12-0.0407-0.0093-0.0153" +"1.32-0.102-0.0011-0.0153" +"0.17-0.102-0.0011-0.0153" +"0.285-0.102-0.0071-0.0153" +"0.0224-0.0071" +"0.3-0.0407-0.0093-0.0153" +"0.3823-0.102-0.0011-0.0153" +"0.17-0.102-0.0153-0.0011" +"0.4336-0.102-0.0071-0.0153" +"0.205-0.102-0.0011-0.0142" +"0.0153-0.0011" +"0.1328-0.05" +"0.15-0.0407-0.0093-0.0153" +"0.19-0.102-0.0011-0.0153" +"0.1354-0.0407-0.0093-0.0153" +"0.113-0.0407-0.0093-0.0153" +"SUM(E13:E14)" +"B21*C21" +"E15" +"ROUND(D21*E21,2)" +"D21+D29" +"ROUND(F32/D32,3)" +"I39+I40" +"ROUND((C39*C40)*C41,2)" +"D32" +"ROUND(I43*I41,0)" +"I43-I44" +"ROUND(C45*C46,2)" +"C43+C47" +"I45" +"ROUND(C52*C56,2)" +"C49+C58" +"I45" +"ROUND(C67*C68,2)" +"ROUND(C67*C69,2)" +"C71+C77" +"SUM(C82:C84)" +"I72" +"ROUND(C85*C87,2)" +"C79+C89" +"F60+F91" +"F32+F93" +"F95-F97" +"SUM(E13:E14)" +"B20*C20" +"E15" +"ROUND(D20*E20,2)" +"D20+D28+D42" +"ROUND(F46/D46,3)" +"I53+I54" +"ROUND((C53*C54)*C55,2)" +"D46" +"ROUND(I57*I55,0)" +"I57-I58" +"ROUND(C59*C60,2)" +"C57+C61" +"I59" +"ROUND(C66*C70,2)" +"C63+C72" +"I59" +"ROUND(C79*C80,2)" +"ROUND(C79*C81,2)" +"C83+C89" +"SUM(C94:C96)" +"I84" +"ROUND(C97*C99,2)" +"C91+C101" +"F74+F103" +"ROUND(C136*C139,2)" +"C144+C151" +"F130+F153" +"F46+F105+F155" +"F158-F160" +"ROUND(M9*N9,2)" +"SUM(E13:E14)" +"B20*C20" +"E15" +"ROUND(F28/D28,4)" +"O40" +"SUM(M9:M39)" +"D20+D28+D42" +"ROUND(F46/D46,3)" +"I53+I54" +"ROUND((C53*C54)*C55,2)" +"D46" +"ROUND(I57*I55,0)" +"I57-I58" +"ROUND(C59*C60,2)" +"C57+C61" +"I59" +"ROUND(C66*C70,2)" +"C63+C72" +"I59" +"ROUND(C79*C80,2)" +"ROUND(C79*C81,2)" +"C83+C89" +"SUM(C94:C96)" +"I84" +"ROUND(C97*C99,2)" +"C91+C101" +"F74+F103" +"4732*30" +"5000-268" +"5000*0.0536" +"0.0063+0.0107+0.0366" +"4732*0.0266" +"4732-126" +"4606*30" +"ROUND(C136*C139,2)" +"C144+C151" +"F130+F153" +"F46+F105+F155" +"-C57" +"F158+F160" +"F161-F164" +"+M12*N12" +"14575-10999" +"+J12" +"SUM(M12:M19)-M19" +"+M19" +"+J12" +"+B21*B20" +"SUM(F12:F19)" +"SUM(M20:M21)" +"SUM(O12:O20)" +"+H23-O22" +"12390" +"18570-7422-8790" +"SUM(M31:M44)-M37-M34" +"+M34" +"+M37" +"+B47*B45" +"SUM(F31:F43)" +"SUM(M45:M47)" +"SUM(O31:O37)" +"18352-876" +"+J59" +"+K59" +"SUM(M59:M72)-M62-M63" +"+N64" +"SUM(F59:F70)" +"SUM(O59:O64)" +"+H76-O76" +"61926-17730" +"+K88" +"SUM(M88:M103)-M91-M90" +"+N93" +"+M91" +"+K88" +"+M90" +"+N90:N90" +"SUM(F88:F99)" +"SUM(H88:H102)" +"SUM(O88:O93)" +"+M115" +"SUM(M115:M118)-M115" +"+N117:N117" +"SUM(F115:F118)" +"SUM(H115:H119)" +"SUM(M132:M141)-M135-M134" +"+N137" +"+M135" +"SUM(F132:F137)" +"SUM(H132:H140)" +"36830-7905" +"+J153" +"SUM(M153:M162)-M155-M153" +"53148-2432" +"SUM(M175:M184)-M177-M179" +"+M179" +"25890-6045" +"SUM(M196:M214)-M201-M197" +"+N198" +"+M201" +"+M197" +"SUM(F196:F201)" +"SUM(H196:H212)" +"SUM(O196:O202)" +"41218-24754" +"SUM(M227:M236)-M231" +"SUM(O227:O231)" +"38391-8743" +"SUM(M248:M257)-M249" +"SUM(M268:M277)-M273" +"SUM(P24:P281)" +"TODAY()" +"NOW()" +"'[1]Internal Kennedy Total'!M49" +"SUM(G22:G26)/SUM(F22:F26)" +"'[1]Internal Kennedy Total'!N49" +"SUM(G27:G31)/SUM(F27:F31)" +"SUM(E15:E17)" +"'[1]Independent Summary'!A17" +"+'Box Draw Detail'!K16" +"+G22/F22" +"+F22/'Box Draw Detail'!B$12" +"+'Box Draw Detail'!D57" +"+'Box Draw Detail'!P57" +"+A22" +"+F23/'Box Draw Detail'!$B$12" +"+'Box Draw Detail'!F57" +"+'Box Draw Detail'!Q57" +"+F24/'Box Draw Detail'!$B$11" +"+'Box Draw Detail'!H57" +"+'Box Draw Detail'!R57" +"+'Box Draw Detail'!K20" +"+'Box Draw Detail'!J57" +"+'Box Draw Detail'!S57" +"+'Box Draw Detail'!K19" +"+'Box Draw Detail'!L57" +"+'Box Draw Detail'!T57" +"+'S Kitty Detail'!K16" +"+'S Kitty Detail'!D57" +"+'S Kitty Detail'!P57" +"+'S Kitty Detail'!F57" +"+'S Kitty Detail'!Q57" +"+'S Kitty Detail'!H57" +"+'S Kitty Detail'!R57" +"+'S Kitty Detail'!L57" +"+'S Kitty Detail'!T57" +"+'S Kitty Detail'!J57" +"+'S Kitty Detail'!S57" +"-+'Box Draw Detail'!M57" +"-+'S Kitty Detail'!M57" +"SUM(E22:E33)" +"SUM(G22:G32)" +"SUM(G34:G35)" +"NOW()" +"+'[1]Index Pricing'!A1" +"+'[1]Index Pricing'!B4" +"+'[1]Index Pricing'!B3" +"+'[1]Internal Kennedy Total'!C7" +"'[2]Enron Detail'!$F$9" +"+C7*D11" +"'[1]Internal Kennedy Total'!H8" +"'S Kitty Detail'!E11" +"'[2]Enron Detail'!$C$9" +"+C7-C11" +"'[1]Internal Kennedy Total'!H7" +"""WIC Med.Bow Fuel (""&'[1]Index Pricing'!$F$3*100&""%*CIGindex)""" +"-E12" +"+-M57*D16/(O57)" +"ROUND(SUM(C16:J16),4)" +"-E12" +"-0.13-0.0025-0.0022" +"-'[1]Index Pricing'!$F$3*'[1]Index Pricing'!B3" +"+I16" +"-$E$12" +"I18" +"-'[1]Index Pricing'!$F$3*'[1]Index Pricing'!B3" +"IF(+C7*0.8>12000,12000,+C7*0.8)" +"+'[1]Index Pricing'!A7" +"+B26+$K$16" +"O26*'[1]Internal Kennedy Total'!T18" +"+'[1]Index Pricing'!$B$4+'Box Draw Detail'!$K$17" +"O26*'[1]Internal Kennedy Total'!U18" +"$C$6+$K$18" +"O26*'[1]Internal Kennedy Total'!V18" +"B26+$K$20" +"O26*'[1]Internal Kennedy Total'!W18" +"B26+$K$19+'[1]Kennedy Gas Daily Pricing'!B7" +"'[1]Internal Kennedy Total'!X18*'[1]Internal Kennedy Total'!M18" +"O26-M26" +"'[1]Internal Kennedy Total'!M18" +"+C26*D26" +"+E26*F26" +"+G26*H26" +"I26*J26" +"K26*L26" +"SUM(P26:T26)" +"SUM(D26:D56)" +"U57/N57" +"NOW()" +"+'[1]Index Pricing'!A1" +"+'[1]Index Pricing'!B4" +"+'[1]Index Pricing'!B3" +"+'[1]Internal Kennedy Total'!C7" +"'[2]Enron Detail'!$F$9" +"+C7*D11" +"'[1]Internal Kennedy Total'!H8" +"0.61-(0.14-0.126)" +"'[2]Enron Detail'!$C$9" +"+C7-C11" +"'[1]Internal Kennedy Total'!H7" +"0.47-(0.14-0.126)" +"""WIC Med.Bow Fuel (""&'[1]Index Pricing'!$F$3*100&""%*CIGindex)""" +"-$E$11" +"+-M57*D16/(O57)" +"ROUND(SUM(C16:J16),4)" +"-0.13-0.0025-0.0022" +"-'[1]Index Pricing'!$F$3*'[1]Index Pricing'!B3" +"+I16" +"I18" +"D18" +"-'[1]Index Pricing'!$F$3*'[1]Index Pricing'!B3" +"IF(+C7*0.8>12000,12000,+C7*0.8)" +"+'[1]Index Pricing'!A7" +"+B26+$K$16" +"O26*'[1]Internal Kennedy Total'!T18" +"+'[1]Index Pricing'!$B$4+'S Kitty Detail'!$K$17" +"O26*'[1]Internal Kennedy Total'!U18" +"$C$6+$K$18" +"O26*'[1]Internal Kennedy Total'!V18" +"B26+$K$20" +"O26*'[1]Internal Kennedy Total'!W18" +"B26+$K$19+'[1]Kennedy Gas Daily Pricing'!B7" +"O26*'[1]Internal Kennedy Total'!X18" +"O26-M26" +"'[1]Internal Kennedy Total'!N18" +"+C26*D26" +"+E26*F26" +"+G26*H26" +"I26*J26" +"K26*L26" +"SUM(P26:T26)" +"+A26+1" +"SUM(D26:D56)" +"U57/N57" +"TODAY()" +"NOW()" +"'[1]Internal Kennedy Total'!M49" +"SUM(G22:G26)/SUM(F22:F26)" +"'[1]Internal Kennedy Total'!N49" +"SUM(G27:G31)/SUM(F27:F31)" +"SUM(E15:E17)" +"'[1]Independent Summary'!A17" +"+'Box Draw Detail'!K16" +"+G22/F22" +"+F22/'Box Draw Detail'!B$12" +"+'Box Draw Detail'!D57" +"+'Box Draw Detail'!P57" +"+A22" +"+F23/'Box Draw Detail'!$B$12" +"+'Box Draw Detail'!F57" +"+'Box Draw Detail'!Q57" +"+F24/'Box Draw Detail'!$B$11" +"+'Box Draw Detail'!H57" +"+'Box Draw Detail'!R57" +"+'Box Draw Detail'!K20" +"+'Box Draw Detail'!J57" +"+'Box Draw Detail'!S57" +"+'Box Draw Detail'!K19" +"+'Box Draw Detail'!L57" +"+'Box Draw Detail'!T57" +"+'S Kitty Detail'!K16" +"+'S Kitty Detail'!D57" +"+'S Kitty Detail'!P57" +"+'S Kitty Detail'!F57" +"+'S Kitty Detail'!Q57" +"+'S Kitty Detail'!H57" +"+'S Kitty Detail'!R57" +"+'S Kitty Detail'!L57" +"+'S Kitty Detail'!T57" +"+'S Kitty Detail'!J57" +"+'S Kitty Detail'!S57" +"-+'Box Draw Detail'!M57" +"-+'S Kitty Detail'!M57" +"SUM(E22:E33)" +"SUM(G22:G32)" +"SUM(G34:G35)" +"NOW()" +"+'[1]Index Pricing'!A1" +"+'[1]Index Pricing'!B4" +"+'[1]Index Pricing'!B3" +"+'[1]Internal Kennedy Total'!C7" +"'[2]Enron Detail'!$F$9" +"+C7*D11" +"'[1]Internal Kennedy Total'!H8" +"'S Kitty Detail'!E11" +"'[2]Enron Detail'!$C$9" +"+C7-C11" +"'[1]Internal Kennedy Total'!H7" +"""WIC Med.Bow Fuel (""&'[1]Index Pricing'!$F$3*100&""%*CIGindex)""" +"-E12" +"+-M57*D16/(O57)" +"ROUND(SUM(C16:J16),4)" +"-E12" +"-0.13-0.0025-0.0022" +"-'[1]Index Pricing'!$F$3*'[1]Index Pricing'!B3" +"+I16" +"-$E$12" +"I18" +"-'[1]Index Pricing'!$F$3*'[1]Index Pricing'!B3" +"IF(+C7*0.8>12000,12000,+C7*0.8)" +"+'[1]Index Pricing'!A7" +"+B26+$K$16" +"O26*'[1]Internal Kennedy Total'!T18" +"+'[1]Index Pricing'!$B$4+'Box Draw Detail'!$K$17" +"O26*'[1]Internal Kennedy Total'!U18" +"$C$6+$K$18" +"O26*'[1]Internal Kennedy Total'!V18" +"B26+$K$20" +"O26*'[1]Internal Kennedy Total'!W18" +"B26+$K$19+'[1]Kennedy Gas Daily Pricing'!B7" +"'[1]Internal Kennedy Total'!X18*'[1]Internal Kennedy Total'!M18" +"O26-M26" +"'[1]Internal Kennedy Total'!M18" +"+C26*D26" +"+E26*F26" +"+G26*H26" +"I26*J26" +"K26*L26" +"SUM(P26:T26)" +"SUM(D26:D56)" +"U57/N57" +"NOW()" +"+'[1]Index Pricing'!A1" +"+'[1]Index Pricing'!B4" +"+'[1]Index Pricing'!B3" +"+'[1]Internal Kennedy Total'!C7" +"'[2]Enron Detail'!$F$9" +"+C7*D11" +"'[1]Internal Kennedy Total'!H8" +"'[2]Enron Detail'!$C$9" +"+C7-C11" +"'[1]Internal Kennedy Total'!H7" +"""WIC Med.Bow Fuel (""&'[1]Index Pricing'!$F$3*100&""%*CIGindex)""" +"-$E$11" +"+-M57*D16/(O57)" +"ROUND(SUM(C16:J16),4)" +"-0.13-0.0025-0.0022" +"-'[1]Index Pricing'!$F$3*'[1]Index Pricing'!B3" +"+I16" +"I18" +"D18" +"-'[1]Index Pricing'!$F$3*'[1]Index Pricing'!B3" +"IF(+C7*0.8>12000,12000,+C7*0.8)" +"+'[1]Index Pricing'!A7" +"+B26+$K$16" +"O26*'[1]Internal Kennedy Total'!T18" +"+'[1]Index Pricing'!$B$4+'S Kitty Detail'!$K$17" +"O26*'[1]Internal Kennedy Total'!U18" +"$C$6+$K$18" +"O26*'[1]Internal Kennedy Total'!V18" +"B26+$K$20" +"O26*'[1]Internal Kennedy Total'!W18" +"B26+$K$19+'[1]Kennedy Gas Daily Pricing'!B7" +"O26*'[1]Internal Kennedy Total'!X18" +"O26-M26" +"'[1]Internal Kennedy Total'!N18" +"+C26*D26" +"+E26*F26" +"+G26*H26" +"I26*J26" +"K26*L26" +"SUM(P26:T26)" +"+A26+1" +"SUM(D26:D56)" +"U57/N57" +"TODAY()" +"NOW()" +"'[1]Internal Kennedy Total'!M49" +"SUM(G22:G26)/SUM(F22:F26)" +"'[1]Internal Kennedy Total'!N49" +"SUM(G27:G31)/SUM(F27:F31)" +"SUM(E15:E17)" +"'[1]Independent Summary'!A17" +"+'Box Draw Detail'!K16" +"+G22/F22" +"+F22/'Box Draw Detail'!B$12" +"+'Box Draw Detail'!D57" +"+'Box Draw Detail'!P57" +"+A22" +"+F23/'Box Draw Detail'!$B$12" +"+'Box Draw Detail'!F57" +"+'Box Draw Detail'!Q57" +"+F24/'Box Draw Detail'!$B$11" +"+'Box Draw Detail'!H57" +"+'Box Draw Detail'!R57" +"+'Box Draw Detail'!K20" +"+'Box Draw Detail'!J57" +"+'Box Draw Detail'!S57" +"+'Box Draw Detail'!K19" +"+'Box Draw Detail'!L57" +"+'Box Draw Detail'!T57" +"+'S Kitty Detail'!K16" +"+'S Kitty Detail'!D57" +"+'S Kitty Detail'!P57" +"+'S Kitty Detail'!F57" +"+'S Kitty Detail'!Q57" +"+'S Kitty Detail'!H57" +"+'S Kitty Detail'!R57" +"+'S Kitty Detail'!L57" +"+'S Kitty Detail'!T57" +"+'S Kitty Detail'!J57" +"+'S Kitty Detail'!S57" +"-+'Box Draw Detail'!M57" +"-+'S Kitty Detail'!M57" +"SUM(E22:E33)" +"SUM(G22:G32)" +"SUM(G34:G35)" +"NOW()" +"+'[1]Index Pricing'!A1" +"+'[1]Index Pricing'!B4" +"+'[1]Index Pricing'!B3" +"+'[1]Internal Kennedy Total'!C7" +"'[2]Enron Detail'!$F$9" +"+C7*D11" +"'[1]Internal Kennedy Total'!H8" +"'[2]Enron Detail'!$C$9" +"+C7-C11" +"'[1]Internal Kennedy Total'!H7" +"""WIC Med.Bow Fuel (""&'[1]Index Pricing'!$F$3*100&""%*CIGindex)""" +"-E12" +"+-M57*D16/(O57)" +"ROUND(SUM(C16:J16),4)" +"-E12" +"-0.13-0.0025-0.0022" +"-'[1]Index Pricing'!$F$3*'[1]Index Pricing'!B3" +"+I16" +"-$E$12" +"I18" +"-'[1]Index Pricing'!$F$3*'[1]Index Pricing'!B3" +"IF(+C7*0.8>12000,12000,+C7*0.8)" +"+'[1]Index Pricing'!A7" +"+B26+$K$16" +"O26*'[1]Internal Kennedy Total'!T18" +"+'[1]Index Pricing'!$B$4+'Box Draw Detail'!$K$17" +"O26*'[1]Internal Kennedy Total'!U18" +"$C$6+$K$18" +"O26*'[1]Internal Kennedy Total'!V18" +"B26+$K$20" +"O26*'[1]Internal Kennedy Total'!W18" +"B26+$K$19+'[1]Kennedy Gas Daily Pricing'!B7" +"'[1]Internal Kennedy Total'!X18*'[1]Internal Kennedy Total'!M18" +"'[2]Enron Detail'!D14" +"'[2]Enron Detail'!C14" +"SUM(M26:N26)" +"+C26*D26" +"+E26*F26" +"+G26*H26" +"I26*J26" +"K26*L26" +"SUM(P26:T26)" +"SUM(D26:D56)" +"U57/N57" +"NOW()" +"+'[1]Index Pricing'!A1" +"+'[1]Index Pricing'!B4" +"+'[1]Index Pricing'!B3" +"+'[1]Internal Kennedy Total'!C7" +"'[2]Enron Detail'!$F$9" +"+C7*D11" +"'[1]Internal Kennedy Total'!H8" +"'[2]Enron Detail'!$C$9" +"+C7-C11" +"'[1]Internal Kennedy Total'!H7" +"""WIC Med.Bow Fuel (""&'[1]Index Pricing'!$F$3*100&""%*CIGindex)""" +"-$E$11" +"+-M57*D16/(O57)" +"ROUND(SUM(C16:J16),4)" +"-0.13-0.0025-0.0022" +"-'[1]Index Pricing'!$F$3*'[1]Index Pricing'!B3" +"+I16" +"I18" +"D18" +"-'[1]Index Pricing'!$F$3*'[1]Index Pricing'!B3" +"IF(+C7*0.8>12000,12000,+C7*0.8)" +"+'[1]Index Pricing'!A7" +"+B26+$K$16" +"O26*'[1]Internal Kennedy Total'!T18" +"+'[1]Index Pricing'!$B$4+'S Kitty Detail'!$K$17" +"O26*'[1]Internal Kennedy Total'!U18" +"$C$6+$K$18" +"O26*'[1]Internal Kennedy Total'!V18" +"B26+$K$20" +"O26*'[1]Internal Kennedy Total'!W18" +"B26+$K$19+'[1]Kennedy Gas Daily Pricing'!B7" +"O26*'[1]Internal Kennedy Total'!X18" +"'[2]Enron Detail'!G14" +"'[2]Enron Detail'!F14" +"SUM(M26:N26)" +"+C26*D26" +"+E26*F26" +"+G26*H26" +"I26*J26" +"K26*L26" +"SUM(P26:T26)" +"+A26+1" +"SUM(D26:D56)" +"U57/N57" +"NOW()" +"+'[1]Index Pricing'!A1" +"+'[1]Index Pricing'!B4" +"+'[1]Index Pricing'!B3" +"+'[1]Internal Kennedy Total'!C7" +"'[2]Enron Detail'!$F$9" +"+C7*D11" +"'[1]Internal Kennedy Total'!H8" +"'[2]Enron Detail'!$C$9" +"+C7-C11" +"'[1]Internal Kennedy Total'!H7" +"""WIC Med.Bow Fuel (""&'[1]Index Pricing'!$F$3*100&""%*CIGindex)""" +"-E12" +"+-M57*D16/(O57)" +"ROUND(SUM(C16:J16),4)" +"-E12" +"-0.13-0.0025-0.0022" +"-'[1]Index Pricing'!$F$3*'[1]Index Pricing'!B3" +"+I16" +"-$E$12" +"I18" +"-'[1]Index Pricing'!$F$3*'[1]Index Pricing'!B3" +"IF(+C7*0.8>12000,12000,+C7*0.8)" +"+'[1]Index Pricing'!A7" +"+B26+$K$16" +"O26*'[1]Internal Kennedy Total'!T18" +"+'[1]Index Pricing'!$B$4+'[1]Box Draw Detail'!$K$17" +"O26*'[1]Internal Kennedy Total'!U18" +"$C$6+$K$18" +"O26*'[1]Internal Kennedy Total'!V18" +"B26+$K$20" +"O26*'[1]Internal Kennedy Total'!W18" +"B26+$K$19+'[1]Kennedy Gas Daily Pricing'!B7" +"'[1]Internal Kennedy Total'!X18*'[1]Internal Kennedy Total'!M18" +"'[2]Enron Detail'!$D14" +"O26-M26" +"'[1]Internal Kennedy Total'!M18" +"+C26*D26" +"+E26*F26" +"+G26*H26" +"I26*J26" +"K26*L26" +"SUM(P26:T26)" +"SUM(D26:D56)" +"U57/N57" +"NOW()" +"+'[1]Index Pricing'!A1" +"+'[1]Index Pricing'!B4" +"+'[1]Index Pricing'!B3" +"+'[1]Internal Kennedy Total'!C7" +"'[2]Enron Detail'!$F$9" +"+C7*D11" +"'[1]Internal Kennedy Total'!H8" +"'[2]Enron Detail'!$C$9" +"+C7-C11" +"'[1]Internal Kennedy Total'!H7" +"""WIC Med.Bow Fuel (""&'[1]Index Pricing'!$F$3*100&""%*CIGindex)""" +"-$E$11" +"+-M57*D16/(O57)" +"ROUND(SUM(C16:J16),4)" +"-0.13-0.0025-0.0022" +"-'[1]Index Pricing'!$F$3*'[1]Index Pricing'!B3" +"+I16" +"I18" +"D18" +"-'[1]Index Pricing'!$F$3*'[1]Index Pricing'!B3" +"IF(+C7*0.8>12000,12000,+C7*0.8)" +"+'[1]Index Pricing'!A7" +"+B26+$K$16" +"O26*'[1]Internal Kennedy Total'!T18" +"+'[1]Index Pricing'!$B$4+'[1]S Kitty Detail'!$K$17" +"O26*'[1]Internal Kennedy Total'!U18" +"$C$6+$K$18" +"O26*'[1]Internal Kennedy Total'!V18" +"B26+$K$20" +"O26*'[1]Internal Kennedy Total'!W18" +"B26+$K$19+'[1]Kennedy Gas Daily Pricing'!B7" +"O26*'[1]Internal Kennedy Total'!X18" +"'[2]Enron Detail'!$G14" +"O26-M26" +"'[1]Internal Kennedy Total'!N18" +"+C26*D26" +"+E26*F26" +"+G26*H26" +"I26*J26" +"K26*L26" +"SUM(P26:T26)" +"+A26+1" +"SUM(D26:D56)" +"U57/N57" +"NOW()" +"+A1" +"+A7+1" +"SUM(B7:B37)/30" +"TODAY()" +"NOW()" +"+'Index Pricing'!A1" +"+'Independent Detail'!J13" +"+'Independent Detail'!L53" +"+F17/'Independent Detail'!B$5" +"+'Independent Detail'!D51" +"+'Independent Detail'!L51" +"+A17" +"+'Independent Detail'!M53" +"+'Independent Detail'!F51" +"+'Independent Detail'!M51" +"+'Independent Detail'!N53" +"+'Independent Detail'!H51" +"+'Independent Detail'!N51" +"+-'Independent Detail'!J51" +"SUM(F17:F20)" +"'[1]Enron Summary'!$B$23" +"-'[1]Enron Summary'!$G$23" +"SUM(F28:F29)" +"SUM(G21:G32)" +"NOW()" +"+'Index Pricing'!A1" +"'[1]Enron Detail'!$L$9" +"0.35" +"+'Index Pricing'!A3" +"""WIC Med.Bow Fuel (""&'Index Pricing'!$F$3*100&""%*CIGindex)""" +"-B6/B5" +"-+J51*D13/(D51+F51+H51)" +"ROUND(SUM(C13:I13),4)" +"-B6/B5" +"-0.13-0.0025-0.0022" +"-'Index Pricing'!$F$3*'Index Pricing'!B3" +"+I13" +"-B6/B5" +"-'Index Pricing'!$F$3*'Index Pricing'!B3" +"+'Index Pricing'!A7" +"+B19+$J$13" +"+K19+J19-F19-H19" +"+'Index Pricing'!$B$4+$J$14" +"ROUND(IF(((K19+J19)*0.8)>=10000,10000,((K19+J19)*0.8)),0)" +"+'Index Pricing'!$B$3+$J$15" +"ROUND(+IF(((K19+J19)*0.8)>=10000,((K19+J19)*0.8)-10000,0),0)" +"'[1]Enron Detail'!M14" +"'[1]Enron Detail'!L14" +"+C19*D19" +"+E19*F19" +"+G19*H19" +"+C19*D19+E19*F19+G19*H19" +"SUM(D19:D50)" +"+J51/K51" +"+L51/D51" +"+M51/F51" +"+N51/H51" +"+O51/(K51+J51)" +"TODAY()" +"NOW()" +"'Internal Kennedy Total'!M49" +"SUM(G22:G26)/SUM(F22:F26)" +"'Internal Kennedy Total'!N49" +"SUM(G27:G31)/SUM(F27:F31)" +"SUM(E15:E17)" +"'Independent Summary'!A17" +"+'Box Draw Detail'!K16" +"+G22/F22" +"+F22/'Box Draw Detail'!B$12" +"+'Box Draw Detail'!D57" +"+'Box Draw Detail'!P57" +"+A22" +"+F23/'Box Draw Detail'!$B$12" +"+'Box Draw Detail'!F57" +"+'Box Draw Detail'!Q57" +"+F24/'Box Draw Detail'!$B$11" +"+'Box Draw Detail'!H57" +"+'Box Draw Detail'!R57" +"+'Box Draw Detail'!K20" +"+'Box Draw Detail'!J57" +"+'Box Draw Detail'!S57" +"+'Box Draw Detail'!K19" +"+'Box Draw Detail'!L57" +"+'Box Draw Detail'!T57" +"+'S Kitty Detail'!K16" +"+'S Kitty Detail'!D57" +"+'S Kitty Detail'!P57" +"+'S Kitty Detail'!F57" +"+'S Kitty Detail'!Q57" +"+'S Kitty Detail'!H57" +"+'S Kitty Detail'!R57" +"+'S Kitty Detail'!L57" +"+'S Kitty Detail'!T57" +"+'S Kitty Detail'!J57" +"+'S Kitty Detail'!S57" +"-+'Box Draw Detail'!M57" +"-+'S Kitty Detail'!M57" +"SUM(E22:E33)" +"SUM(G22:G32)" +"SUM(G34:G35)" +"NOW()" +"+'Index Pricing'!A1" +"+'Index Pricing'!B4" +"+'Index Pricing'!B3" +"+'Internal Kennedy Total'!C7" +"'[1]Enron Detail'!$F$9" +"+C7*D11" +"'Internal Kennedy Total'!H8" +"'[1]Enron Detail'!$C$9" +"+C7-C11" +"'Internal Kennedy Total'!H7" +"""WIC Med.Bow Fuel (""&'Index Pricing'!$F$3*100&""%*CIGindex)""" +"-E12" +"+-M57*D16/(O57)" +"ROUND(SUM(C16:J16),4)" +"-E12" +"-0.13-0.0025-0.0022" +"-'Index Pricing'!$F$3*'Index Pricing'!B3" +"+I16" +"-$E$12" +"I18" +"-'Index Pricing'!$F$3*'Index Pricing'!B3" +"IF(+C7*0.8>12000,12000,+C7*0.8)" +"+'Index Pricing'!A7" +"+B26+$K$16" +"O26*'Internal Kennedy Total'!T18" +"+'Index Pricing'!$B$4+'Box Draw Detail'!$K$17" +"O26*'Internal Kennedy Total'!U18" +"$C$6+$K$18" +"O26*'Internal Kennedy Total'!V18" +"B26+$K$20" +"O26*'Internal Kennedy Total'!W18" +"B26+$K$19+'Kennedy Gas Daily Pricing'!B7" +"'Internal Kennedy Total'!X18*'Internal Kennedy Total'!M18" +"'[1]Enron Detail'!$D14" +"O26-M26" +"'Internal Kennedy Total'!M18" +"+C26*D26" +"+E26*F26" +"+G26*H26" +"I26*J26" +"K26*L26" +"SUM(P26:T26)" +"SUM(D26:D56)" +"U57/N57" +"NOW()" +"+'Index Pricing'!A1" +"+'Index Pricing'!B4" +"+'Index Pricing'!B3" +"+'Internal Kennedy Total'!C7" +"'[1]Enron Detail'!$F$9" +"+C7*D11" +"'Internal Kennedy Total'!H8" +"'[1]Enron Detail'!$C$9" +"+C7-C11" +"'Internal Kennedy Total'!H7" +"""WIC Med.Bow Fuel (""&'Index Pricing'!$F$3*100&""%*CIGindex)""" +"-$E$11" +"+-M57*D16/(O57)" +"ROUND(SUM(C16:J16),4)" +"-0.13-0.0025-0.0022" +"-'Index Pricing'!$F$3*'Index Pricing'!B3" +"+I16" +"I18" +"D18" +"-'Index Pricing'!$F$3*'Index Pricing'!B3" +"IF(+C7*0.8>12000,12000,+C7*0.8)" +"+'Index Pricing'!A7" +"+B26+$K$16" +"O26*'Internal Kennedy Total'!T18" +"+'Index Pricing'!$B$4+'S Kitty Detail'!$K$17" +"O26*'Internal Kennedy Total'!U18" +"$C$6+$K$18" +"O26*'Internal Kennedy Total'!V18" +"B26+$K$20" +"O26*'Internal Kennedy Total'!W18" +"B26+$K$19+'Kennedy Gas Daily Pricing'!B7" +"O26*'Internal Kennedy Total'!X18" +"'[1]Enron Detail'!$G14" +"O26-M26" +"'Internal Kennedy Total'!N18" +"+C26*D26" +"+E26*F26" +"+G26*H26" +"I26*J26" +"K26*L26" +"SUM(P26:T26)" +"+A26+1" +"SUM(D26:D56)" +"U57/N57" +"NOW()" +"'Box Draw Detail'!C5" +"SUM(M18:M48)/SUM($O$18:$O$48)" +"SUM(N18:N48)/SUM($O$18:$O$48)" +"'Box Draw Detail'!B11" +"'Box Draw Detail'!C11" +"'Box Draw Detail'!E12" +"'Box Draw Detail'!E11" +"+'Index Pricing'!A7" +"P18*'Box Draw Detail'!C26+Q18*'S Kitty Detail'!C26" +"MAX(0,MIN($C$7,O18)-F18-H18)" +"P18*'Box Draw Detail'!E26+Q18*'S Kitty Detail'!E26" +"ROUND(MIN(12000,$C$7*0.8,O18),0)" +"P18*'Box Draw Detail'!G26+Q18*'S Kitty Detail'!G26" +"ROUND(MAX(0,MIN(0.8*$C$7,O18)-F18),0)" +"P18*'Box Draw Detail'!I26+'S Kitty Detail'!I26*Q18" +"ROUND(MIN('Kennedy Gas Daily Pricing'!D7,MAX(0,O18-SUM(D18,F18,H18))),0)" +"P18*'Box Draw Detail'!K26+Q18*'S Kitty Detail'!K26" +"MAX(0,O18-SUM(D18,F18,H18,J18))" +"SUM('[1]Enron Detail'!$C14:$D14)" +"SUM('[1]Enron Detail'!$F14:$G14)" +"+M18+N18" +"M18/$O18" +"A18" +"D18/$O18" +"F18/$O18" +"H18/$O18" +"J18/$O18" +"L18/$O18" +"SUM(T18:X18)" +"IF(D49=0,AVERAGE(B18:B48),SUMPRODUCT(B18:B48,D18:D48)/D49)" +"IF(D49=0,AVERAGE(C18:C48),SUMPRODUCT(C18:C48,D18:D48)/D49)" +"SUM(D18:D48)" +"C49-$B49" +"E49-C5" +"G49-C6" +"K49-SUMPRODUCT(B18:B47,L18:L47)/L49" +"E7/(1-$E$4)" +"+A7+1" +"TODAY()" +"NOW()" +"+'Index Pricing'!A1" +"+'Wellstar Summary'!A19" +"+'MTG Detail'!H11" +"+'MTG Detail'!J50" +"+F15/'MTG Detail'!B$6" +"+'MTG Detail'!D48" +"+'MTG Detail'!J48" +"+A15" +"+'MTG Detail'!F48" +"+'MTG Detail'!K48" +"-'MTG Detail'!H48" +"+'Kennedy Summary'!A23" +"SUM(F15:F17)" +"SUM(G30:G31)" +"SUM(H18:H36)" +"NOW()" +"+'Index Pricing'!A1" +"'[1]Enron Detail'!$I$9" +"+'Index Pricing'!A3" +"-B7/B6" +"-H48*D11/(D48+F48)" +"ROUND(SUM(C11:G11),4)" +"-B7/B6" +"+G11" +"+'Index Pricing'!A7" +"+B16+$H$11" +"+I16+H16-F16" +"+$B$8+$H$12" +"ROUND(IF(I16+H16>$F$15*$B$5,$F$15*$B$5,I16+H16),0)" +"'[1]Enron Detail'!J14" +"'[1]Enron Detail'!I14" +"+C16*D16" +"+E16*F16" +"+D16*C16+E16*F16" +"SUM(D16:D47)" +"+D48+F48-H48" +"+N48-I48" +"+H48/I48" +"+L48/(I48+H48)" +"TODAY()" +"NOW()" +"+'Index Pricing'!A1" +"+'Kennedy Summary'!A22" +"+'Phillips Detail'!J12" +"+'Phillips Detail'!L53" +"+'Phillips Detail'!D51" +"+'Phillips Detail'!L51" +"+A22" +"+'Phillips Detail'!M53" +"+'Phillips Detail'!F51" +"+'Phillips Detail'!M51" +"+'Phillips Detail'!H51" +"+'Phillips Detail'!N51" +"-+'Phillips Detail'!J51" +"+'MTG Summary'!A18" +"SUM(F22:F25)" +"SUM(G26:G36)" +"NOW()" +"+'Index Pricing'!A1" +"'[1]Enron Detail'!$O$9" +"+B7/B6" +"+'Index Pricing'!A3" +"""WIC Med.Bow Fuel (""&'Index Pricing'!$F$3*100&""%*CIGindex)""" +"-B7/B6" +"-J51*D12/(D51+F51+H51)" +"ROUND(SUM(C12:I12),4)" +"-B7/B6" +"-0.13-0.0025-0.0022" +"-'Index Pricing'!$F$3*$B$8" +"+I12" +"-B7/B6" +"+'Index Pricing'!A7" +"+B19+$J$12" +"(ROUND(MAX(0,SUM(J19:K19)-SUM(H19,F19)),0))" +"+'Index Pricing'!$B$4+$J$13" +"ROUND(MIN(0.8*$B$5,10000,SUM(J19:K19)),0)" +"+'Index Pricing'!$B$3+$J$14" +"ROUND(MAX(0.8*$B$5-F19,0),0)" +"'[1]Enron Detail'!P14" +"'[1]Enron Detail'!O14" +"+C19*D19" +"+E19*F19" +"+G19*H19" +"SUM(L19:N19)" +"SUM(D19:D50)" +"+J51/K51" +"+L51/D51" +"+M51/(F51)" +"NOW()" +"'Phillips Detail'!B5" +"+'Index Pricing'!A3" +"+B5*0.8" +"+'Index Pricing'!A7" +"'Phillips Detail'!C19" +"'Phillips Detail'!#REF!" +"IF(D46=0,AVERAGE(B15:B45),SUMPRODUCT(B15:B45,D15:D45)/D46)" +"IF(D46=0,AVERAGE(C15:C45),SUMPRODUCT(C15:C45,D15:D45)/D46)" +"SUM(D15:D45)" +"C46-B46" +"E46-B9" +"G46-B8" +"TODAY()" +"NOW()" +"+'Index Pricing'!A1" +"+'Kennedy Summary'!A22" +"'Quantum Detail'!B15" +"+'Quantum Detail'!I15" +"+H19/F19" +"+F19/'Quantum Detail'!B$7" +"+'Quantum Detail'!D53" +"+'Quantum Detail'!K53" +"+A19" +"+'Quantum Detail'!F53" +"+'Quantum Detail'!L53" +"'Quantum Detail'!H53" +"'Quantum Detail'!M53" +"+A20" +"+-'Quantum Detail'!I53" +"+F22*D22" +"SUM(F19:F22)" +"SUM(H19:H22)" +"SUM(H19:H24)" +"SUM(H28:H29)" +"SUM(I23:I33)" +"NOW()" +"+'Index Pricing'!A1" +"'[1]Enron Detail'!$R$9" +"+'Index Pricing'!A3" +"""WIC Med.Bow Fuel (""&'Index Pricing'!$F$3*100&""%*CIGindex)""" +"-B8/B7" +"-+I53*D15/(D53+F53+H53)" +"ROUND(SUM(C15:G15),4)" +"-B8/B7" +"-0.13-0.0025-0.0022" +"-'Index Pricing'!$F$3*'Index Pricing'!$B$3" +"+G15" +"-B8/B7" +"0.8*B5" +"+'Index Pricing'!A7" +"+B21+$I$15" +"MIN($B$5-F21,IF((-F21+I21+J21)>0,-F21+I21+J21,0))" +"+'Index Pricing'!$B$3+$I$16" +"ROUND(IF(J21+I21>$F$20,$F$20,IF(J21+I21>0,J21+I21,0)),0)" +"+B21+$I$17" +"MAX(0,J21+I21-F21-D21)" +"'[1]Enron Detail'!S14" +"'[1]Enron Detail'!R14" +"+C21*D21" +"+E21*F21" +"G21*H21" +"SUM(K21:L21)" +"SUM(D21:D52)" +"SUM(K53:M53)" +"+K53/D53" +"+L53/F53" +"+N53/(J53+I53)" +"TODAY()" +"NOW()" +"+'Index Pricing'!A1" +"+'Phillips Summary'!A22" +"+'Wellstar Detail'!J15" +"+'Wellstar Detail'!N56" +"+F19/'Wellstar Detail'!B$7" +"+'Wellstar Detail'!D54" +"+'Wellstar Detail'!N54" +"+A19" +"+'Wellstar Detail'!O56" +"+'Wellstar Detail'!F54" +"+'Wellstar Detail'!O54" +"+'Wellstar Detail'!H54" +"+'Wellstar Detail'!P54" +"+'Wellstar Detail'!Q56" +"+'Wellstar Detail'!J54" +"+'Wellstar Detail'!Q54" +"+A21" +"-'Wellstar Detail'!L54" +"+'Phillips Summary'!A26" +"SUM(F19:F23)" +"SUM(G24:G35)" +"NOW()" +"+'Index Pricing'!A1" +"'[1]Enron Detail'!$U$9" +"+'Index Pricing'!A3" +"""WIC Med.Bow Fuel (""&'Index Pricing'!$F$3*100&""%*CIGindex)""" +"-B8/B7" +"-L54*D15/(D54+F54+H54+J54)" +"ROUND(SUM(C15:I15),4)" +"-B8/B7" +"-0.13-0.0025-0.0022" +"-'Index Pricing'!$F$3*'Index Pricing'!$B$3" +"+I15" +"-B8/B7" +"-B8/B7" +"+'Index Pricing'!A7" +"+B22+$J$15" +"ROUND(MIN(0.2*$B$5,SUM(L22:M22)-F22),0)" +"+'Index Pricing'!$B$4+$J$16" +"ROUND(MIN(0.8*$B$5,SUM(L22:M22),2000),0)" +"+'Index Pricing'!$B$3+$J$17" +"ROUND(IF(F22>=2000,IF(0.8*($B$5)<(L22+M22),0.8*($B$5)-2000,(L22+M22)-2000),0),0)" +"$B22+$J$18" +"ROUND(MAX(0,SUM(L22:M22)-H22-F22-D22),0)" +"'[1]Enron Detail'!V14" +"'[1]Enron Detail'!U14" +"+C22*D22" +"+E22*F22" +"+G22*H22" +"I22*J22" +"SUM(N22:Q22)" +"SUM(D22:D53)" +"+L54/M54" +"+N54/D54" +"+O54/F54" +"P54/H54" +"Q54/J54" +"+R54/(M54+L54)" +"TODAY()" +"NOW()" +"+'Index Pricing'!A1" +"+'Phillips Summary'!A22" +"+'North Finn Detail'!F13" +"+'North Finn Detail'!H53" +"+F19/'North Finn Detail'!$B$7" +"+'North Finn Detail'!D51" +"+'North Finn Detail'!I51" +"+A19" +"-+'North Finn Detail'!F51" +"+F21/'Wellstar Detail'!B$7" +"SUM(F19:F20)" +"SUM(G21:G32)" +"NOW()" +"+'Index Pricing'!A1" +"'[1]Enron Detail'!$X$9" +"'Index Pricing'!B3" +"-B8/B7" +"-F51*D13/(D51)" +"ROUND(SUM(C13:E13),4)" +"+'Index Pricing'!A7" +"+B19+$F$13" +"+G19+F19" +"'[1]Enron Detail'!Y14" +"'[1]Enron Detail'!X14" +"+C19*D19" +"+C19*D19" +"SUM(D19:D50)" +"+F51/G51" +"+H51/D51" +"+I51/(G51+F51)" +"TODAY()" +"NOW()" +"+'Index Pricing'!A1" +"+'Phillips Summary'!A22" +"+'Citation Detail'!F14" +"+'Citation Detail'!H54" +"+F19/'Citation Detail'!$B$7" +"+'Citation Detail'!D52" +"+'Citation Detail'!I52" +"+A19" +"-+'Citation Detail'!F52" +"+F21/'Wellstar Detail'!B$7" +"SUM(F19:F20)" +"SUM(G21:G34)" +"NOW()" +"+'Index Pricing'!A1" +"'Index Pricing'!B3" +"-B9/B7" +"-F52*D14/(D52)" +"-B10/B8" +"ROUND(SUM(C14:F14),4)" +"+'Index Pricing'!A7" +"+B20+$G$14" +"+G20+F20" +"'[1]Enron Detail'!AB14" +"'[1]Enron Detail'!AA14" +"+C20*D20" +"+C20*D20" +"SUM(D20:D51)" +"+F52/G52" +"+H52/D52" +"+I52/(G52+F52)" +"+'Index Pricing'!A7" +"+'Index Pricing'!B3" +"'Box Draw Detail'!D57" +"'Box Draw Detail'!K16" +"IF(D13=0,0,+H13/D13)" +"+'Box Draw Detail'!P57" +"'Box Draw Detail'!C16" +"+J13-F13" +"+G13+K13" +"+O13-($M$48*Q13)" +"+M13*L13" +"+D13" +"+N13" +"+O13/$O$46" +"+B13" +"SUM(D13:D22)" +"'[1]Enron Summary'!$C$17+'[1]Enron Summary'!$C$18" +"SUM(N13:N22)" +"SUM(H13:H22)" +"+U13+L13*AA13+L14*AA14+L19*AA19+L20*AA20+L21*AA21+L22*AA22-V13" +"'[1]Enron Summary'!$G$17+'[1]Enron Summary'!$G$18" +"+W13-X13" +"+(W13)/T13" +"+D13-M13" +"+'S Kitty Detail'!D57" +"+'S Kitty Detail'!K16" +"+'S Kitty Detail'!P58" +"+'S Kitty Detail'!C16" +"+'Box Draw Detail'!F57" +"+'Box Draw Detail'!K17" +"+$B$8+F15" +"+G15*D15" +"+'Box Draw Detail'!C17+'Box Draw Detail'!E17+'Box Draw Detail'!F17+'Box Draw Detail'!G17+'Box Draw Detail'!H17" +"+D15" +"+'S Kitty Detail'!F57" +"+'S Kitty Detail'!K17" +"+'S Kitty Detail'!C17+'S Kitty Detail'!E17+'S Kitty Detail'!F17+'S Kitty Detail'!G17+'S Kitty Detail'!H17" +"'S Kitty Detail'!H57" +"+$B$7+F17" +"+'S Kitty Detail'!C18+'S Kitty Detail'!E18+'S Kitty Detail'!F18" +"+'Box Draw Detail'!H57" +"+'Box Draw Detail'!K18" +"+'Box Draw Detail'!C18+'Box Draw Detail'!E18+'Box Draw Detail'!F18" +"+'Box Draw Detail'!J57" +"+'Box Draw Detail'!K20" +"+'Box Draw Detail'!S57" +"+'Box Draw Detail'!C20+SUM('Box Draw Detail'!E20:F20)" +"G19+K19" +"+'S Kitty Detail'!J57" +"+'S Kitty Detail'!K20" +"+'S Kitty Detail'!S57" +"+'S Kitty Detail'!C20+SUM('S Kitty Detail'!E20:F20)" +"'Box Draw Detail'!L57" +"J21-K21" +"'Box Draw Detail'!T57" +"SUMPRODUCT('Internal Kennedy Total'!$O$18:$O$48,'Kennedy Gas Daily Pricing'!$B$7:$B$37)/SUM('Internal Kennedy Total'!$O$18:$O$48)" +"-'Box Draw Detail'!$K$19" +"'S Kitty Detail'!L57" +"'S Kitty Detail'!T57" +"-'S Kitty Detail'!$K$19" +"+'Independent Detail'!D51" +"+'Independent Detail'!J13" +"+H23/D23" +"+'Independent Detail'!L51" +"+'Independent Detail'!C13" +"+D23+D24+D25" +"'[1]Enron Summary'!$C$21" +"SUM(N23:N25)" +"SUM(H23:H25)" +"+U23+AA23*L23-V23" +"'[1]Enron Summary'!$G$21" +"+W23/T23" +"+'Independent Detail'!F51" +"+'Independent Detail'!C14+'Independent Detail'!E14+'Independent Detail'!F14+'Independent Detail'!G14+'Independent Detail'!H14" +"+'Independent Detail'!H51" +"+'Independent Detail'!C15+'Independent Detail'!E15+'Independent Detail'!F15" +"+'MTG Detail'!D48" +"+'MTG Detail'!H11" +"+'MTG Detail'!J48" +"+D27+D28" +"'[1]Enron Summary'!$C$19" +"SUM(N27:N28)" +"SUM(H27:H28)" +"'[1]Enron Summary'!$G$19" +"+'MTG Detail'!F48" +"+'Phillips Detail'!D51" +"+'Phillips Detail'!J12" +"+'Phillips Detail'!L51" +"+'Phillips Detail'!C12" +"'[1]Enron Summary'!$C$25" +"'[1]Enron Summary'!$G$25" +"+'Phillips Detail'!F51" +"'Phillips Detail'!J13" +"+'Phillips Detail'!C13+'Phillips Detail'!E13+'Phillips Detail'!F13+'Phillips Detail'!G13+'Phillips Detail'!H13" +"+'Phillips Detail'!H51" +"+'Phillips Detail'!C14+'Phillips Detail'!E14+'Phillips Detail'!F14" +"+'Wellstar Detail'!D54" +"+'Wellstar Detail'!J15" +"+'Wellstar Detail'!N54" +"+'Wellstar Detail'!C15" +"SUM(D34:D37)" +"'[1]Enron Summary'!$C$27" +"SUM(N34:N37)" +"SUM(H34:H37)" +"'[1]Enron Summary'!$G$27" +"+'Wellstar Detail'!F54" +"+'Wellstar Detail'!C16+'Wellstar Detail'!E16+'Wellstar Detail'!F16+'Wellstar Detail'!G16+'Wellstar Detail'!H16" +"+'Wellstar Detail'!H54" +"+'Wellstar Detail'!C17+'Wellstar Detail'!E17+'Wellstar Detail'!F17" +"'Wellstar Detail'!J54" +"'Wellstar Detail'!C18" +"+'Quantum Detail'!A1" +"+'Quantum Detail'!D53" +"+'Quantum Detail'!I15" +"+'Quantum Detail'!K53" +"+'Quantum Detail'!C15" +"'[1]Enron Summary'!$C$26" +"N38" +"H38" +"'[1]Enron Summary'!$G$26" +"SUM(W38:W40)-X38" +"+SUM(W38:W40)/T38" +"+'Quantum Detail'!F53" +"+'Quantum Detail'!L53" +"+'Quantum Detail'!C16+'Quantum Detail'!E16+'Quantum Detail'!F16" +"'Quantum Detail'!H53" +"'Quantum Detail'!M53" +"'Quantum Detail'!C17" +"+'North Finn Detail'!A1" +"+'North Finn Detail'!D51" +"+'North Finn Detail'!F13" +"+'North Finn Detail'!C13" +"+D42" +"'[1]Enron Summary'!$C$28" +"'[1]Enron Summary'!$G$28" +"'Citation Detail'!D52" +"+'Citation Detail'!G14" +"'Citation Detail'!C14" +"D44" +"'[1]Enron Summary'!$C$30" +"H44+'Citation Summary'!G23" +"SUM('[1]Enron Summary'!$G$30:$G$32)" +"Y44/D44" +"SUM(O13:O45)" +"SUM(D13:D46)" +"+P46/O46" +"+'[1]Enron Fuel Sale'!$E$19" +"+P46/O46" +"+D47" +"-H47" +"-M47" +"+N47" +"+-M48" +"+N48" +"SUMPRODUCT($D$15:$D$16,$F$15:$F$16)/SUM($D$15:$D$16)" +"SUMPRODUCT($D$15:$D$16,$K$15:$K$16)/SUM($D$15:$D$16)" +"SUM(D52:D55)" +"SUM(E52:E55)" +"SUMPRODUCT($D$17:$D$18,$F$17:$F$18)/SUM($D$17:$D$18)" +"SUMPRODUCT($D$17:$D$18,$K$17:$K$18)/SUM($D$17:$D$18)" +"SUMPRODUCT($D$13:$D$14,$F$13:$F$14)/SUM($D$13:$D$14)" +"SUMPRODUCT($D$13:$D$14,$K$13:$K$14)/SUM($D$13:$D$14)" +"'[1]Enron Summary'!$G$48-'[1]Enron Summary'!$G$20" +"IF(SUM($D$19:$D$20)=0,""NA"",SUMPRODUCT($D$19:$D$20,$F$19:$F$20)/SUM($D$19:$D$20))" +"IF(SUM($D$19:$D$20)=0,""NA"",SUMPRODUCT($D$19:$D$20,$K$19:$K$20)/SUM($D$19:$D$20))" +"IF(SUM($D$21:$D$22)=0,""NA"",SUMPRODUCT($D$21:$D$22,$F$21:$F$22)/SUM($D$21:$D$22))" +"IF(SUM($D$21:$D$22)=0,""NA"",SUMPRODUCT($D$21:$D$22,$K$21:$K$22)/SUM($D$21:$D$22))" +"SUM(E58:E59)" +"SUM(F56:F60)" +"NOW()" +"+A1" +"+A7+1" +"SUM(B7:B37)/30" +"TODAY()" +"NOW()" +"+'Index Pricing'!A1" +"+'Independent Detail'!J13" +"+'Independent Detail'!L53" +"+F17/'Independent Detail'!B$5" +"+'Independent Detail'!D51" +"+'Independent Detail'!L51" +"+A17" +"+'Independent Detail'!M53" +"+'Independent Detail'!F51" +"+'Independent Detail'!M51" +"+'Independent Detail'!N53" +"+'Independent Detail'!H51" +"+'Independent Detail'!N51" +"+-'Independent Detail'!J51" +"SUM(F17:F20)" +"'[1]Enron Summary'!$B$23" +"-'[1]Enron Summary'!$G$23" +"SUM(F28:F29)" +"SUM(G21:G32)" +"NOW()" +"+'Index Pricing'!A1" +"'[1]Enron Detail'!$L$9" +"0.35" +"+'Index Pricing'!A3" +"""WIC Med.Bow Fuel (""&'Index Pricing'!$F$3*100&""%*CIGindex)""" +"-B6/B5" +"-+J51*D13/(D51+F51+H51)" +"ROUND(SUM(C13:I13),4)" +"-B6/B5" +"-0.13-0.0025-0.0022" +"-'Index Pricing'!$F$3*'Index Pricing'!B3" +"+I13" +"-B6/B5" +"-'Index Pricing'!$F$3*'Index Pricing'!B3" +"+'Index Pricing'!A7" +"+B19+$J$13" +"+K19+J19-F19-H19" +"+'Index Pricing'!$B$4+$J$14" +"ROUND(IF(((K19+J19)*0.8)>=10000,10000,((K19+J19)*0.8)),0)" +"+'Index Pricing'!$B$3+$J$15" +"ROUND(+IF(((K19+J19)*0.8)>=10000,((K19+J19)*0.8)-10000,0),0)" +"'[1]Enron Detail'!M14" +"'[1]Enron Detail'!L14" +"+C19*D19" +"+E19*F19" +"+G19*H19" +"+C19*D19+E19*F19+G19*H19" +"SUM(D19:D50)" +"+J51/K51" +"+L51/D51" +"+M51/F51" +"+N51/H51" +"+O51/(K51+J51)" +"TODAY()" +"NOW()" +"'Internal Kennedy Total'!M49" +"SUM(G22:G26)/SUM(F22:F26)" +"'Internal Kennedy Total'!N49" +"SUM(G27:G31)/SUM(F27:F31)" +"SUM(E15:E17)" +"'Independent Summary'!A17" +"+'Box Draw Detail'!K16" +"+G22/F22" +"+F22/'Box Draw Detail'!B$12" +"+'Box Draw Detail'!D57" +"+'Box Draw Detail'!P57" +"+A22" +"+F23/'Box Draw Detail'!$B$12" +"+'Box Draw Detail'!F57" +"+'Box Draw Detail'!Q57" +"+F24/'Box Draw Detail'!$B$11" +"+'Box Draw Detail'!H57" +"+'Box Draw Detail'!R57" +"+'Box Draw Detail'!K20" +"+'Box Draw Detail'!J57" +"+'Box Draw Detail'!S57" +"+'Box Draw Detail'!K19" +"+'Box Draw Detail'!L57" +"+'Box Draw Detail'!T57" +"+'S Kitty Detail'!K16" +"+'S Kitty Detail'!D57" +"+'S Kitty Detail'!P57" +"+'S Kitty Detail'!F57" +"+'S Kitty Detail'!Q57" +"+'S Kitty Detail'!H57" +"+'S Kitty Detail'!R57" +"+'S Kitty Detail'!L57" +"+'S Kitty Detail'!T57" +"+'S Kitty Detail'!J57" +"+'S Kitty Detail'!S57" +"-+'Box Draw Detail'!M57" +"-+'S Kitty Detail'!M57" +"SUM(E22:E33)" +"SUM(G22:G32)" +"SUM(G34:G35)" +"NOW()" +"+'Index Pricing'!A1" +"+'Index Pricing'!B4" +"+'Index Pricing'!B3" +"+'Internal Kennedy Total'!C7" +"'[1]Enron Detail'!$F$9" +"+C7*D11" +"'Internal Kennedy Total'!H8" +"'[1]Enron Detail'!$C$9" +"+C7-C11" +"'Internal Kennedy Total'!H7" +"""WIC Med.Bow Fuel (""&'Index Pricing'!$F$3*100&""%*CIGindex)""" +"-E12" +"+-M57*D16/(O57)" +"ROUND(SUM(C16:J16),4)" +"-E12" +"-0.13-0.0025-0.0022" +"-'Index Pricing'!$F$3*'Index Pricing'!B3" +"+I16" +"-$E$12" +"I18" +"-'Index Pricing'!$F$3*'Index Pricing'!B3" +"IF(+C7*0.8>12000,12000,+C7*0.8)" +"+'Index Pricing'!A7" +"+B26+$K$16" +"O26*'Internal Kennedy Total'!T18" +"+'Index Pricing'!$B$4+'Box Draw Detail'!$K$17" +"O26*'Internal Kennedy Total'!U18" +"$C$6+$K$18" +"O26*'Internal Kennedy Total'!V18" +"B26+$K$20" +"O26*'Internal Kennedy Total'!W18" +"B26+$K$19+'Kennedy Gas Daily Pricing'!B7" +"'Internal Kennedy Total'!X18*'Internal Kennedy Total'!M18" +"'[1]Enron Detail'!$D14" +"O26-M26" +"'Internal Kennedy Total'!M18" +"+C26*D26" +"+E26*F26" +"+G26*H26" +"I26*J26" +"K26*L26" +"SUM(P26:T26)" +"SUM(D26:D56)" +"U57/N57" +"NOW()" +"+'Index Pricing'!A1" +"+'Index Pricing'!B4" +"+'Index Pricing'!B3" +"+'Internal Kennedy Total'!C7" +"'[1]Enron Detail'!$F$9" +"+C7*D11" +"'Internal Kennedy Total'!H8" +"'[1]Enron Detail'!$C$9" +"+C7-C11" +"'Internal Kennedy Total'!H7" +"""WIC Med.Bow Fuel (""&'Index Pricing'!$F$3*100&""%*CIGindex)""" +"-$E$11" +"+-M57*D16/(O57)" +"ROUND(SUM(C16:J16),4)" +"-0.13-0.0025-0.0022" +"-'Index Pricing'!$F$3*'Index Pricing'!B3" +"+I16" +"I18" +"D18" +"-'Index Pricing'!$F$3*'Index Pricing'!B3" +"IF(+C7*0.8>12000,12000,+C7*0.8)" +"+'Index Pricing'!A7" +"+B26+$K$16" +"O26*'Internal Kennedy Total'!T18" +"+'Index Pricing'!$B$4+'S Kitty Detail'!$K$17" +"O26*'Internal Kennedy Total'!U18" +"$C$6+$K$18" +"O26*'Internal Kennedy Total'!V18" +"B26+$K$20" +"O26*'Internal Kennedy Total'!W18" +"B26+$K$19+'Kennedy Gas Daily Pricing'!B7" +"O26*'Internal Kennedy Total'!X18" +"'[1]Enron Detail'!$G14" +"O26-M26" +"'Internal Kennedy Total'!N18" +"+C26*D26" +"+E26*F26" +"+G26*H26" +"I26*J26" +"K26*L26" +"SUM(P26:T26)" +"+A26+1" +"SUM(D26:D56)" +"U57/N57" +"NOW()" +"'Box Draw Detail'!C5" +"SUM(M18:M48)/SUM($O$18:$O$48)" +"SUM(N18:N48)/SUM($O$18:$O$48)" +"'Box Draw Detail'!B11" +"'Box Draw Detail'!C11" +"'Box Draw Detail'!E12" +"'Box Draw Detail'!E11" +"+'Index Pricing'!A7" +"P18*'Box Draw Detail'!C26+Q18*'S Kitty Detail'!C26" +"MAX(0,MIN($C$7,O18)-F18-H18)" +"P18*'Box Draw Detail'!E26+Q18*'S Kitty Detail'!E26" +"ROUND(MIN(12000,$C$7*0.8,O18),0)" +"P18*'Box Draw Detail'!G26+Q18*'S Kitty Detail'!G26" +"ROUND(MAX(0,MIN(0.8*$C$7,O18)-F18),0)" +"P18*'Box Draw Detail'!I26+'S Kitty Detail'!I26*Q18" +"ROUND(MIN('Kennedy Gas Daily Pricing'!D7,MAX(0,O18-SUM(D18,F18,H18))),0)" +"P18*'Box Draw Detail'!K26+Q18*'S Kitty Detail'!K26" +"MAX(0,O18-SUM(D18,F18,H18,J18))" +"SUM('[1]Enron Detail'!$C14:$D14)" +"SUM('[1]Enron Detail'!$F14:$G14)" +"+M18+N18" +"M18/$O18" +"A18" +"D18/$O18" +"F18/$O18" +"H18/$O18" +"J18/$O18" +"L18/$O18" +"SUM(T18:X18)" +"IF(D49=0,AVERAGE(B18:B48),SUMPRODUCT(B18:B48,D18:D48)/D49)" +"IF(D49=0,AVERAGE(C18:C48),SUMPRODUCT(C18:C48,D18:D48)/D49)" +"SUM(D18:D48)" +"C49-$B49" +"E49-C5" +"G49-C6" +"K49-SUMPRODUCT(B18:B47,L18:L47)/L49" +"E7/(1-$E$4)" +"+A7+1" +"TODAY()" +"NOW()" +"+'Index Pricing'!A1" +"+'Wellstar Summary'!A19" +"+'MTG Detail'!H11" +"+'MTG Detail'!J50" +"+F15/'MTG Detail'!B$6" +"+'MTG Detail'!D48" +"+'MTG Detail'!J48" +"+A15" +"+'MTG Detail'!F48" +"+'MTG Detail'!K48" +"-'MTG Detail'!H48" +"+'Kennedy Summary'!A23" +"SUM(F15:F17)" +"SUM(G30:G31)" +"SUM(H18:H36)" +"NOW()" +"+'Index Pricing'!A1" +"'[1]Enron Detail'!$I$9" +"+'Index Pricing'!A3" +"-B7/B6" +"-H48*D11/(D48+F48)" +"ROUND(SUM(C11:G11),4)" +"-B7/B6" +"+G11" +"+'Index Pricing'!A7" +"+B16+$H$11" +"+I16+H16-F16" +"+$B$8+$H$12" +"ROUND(IF(I16+H16>$F$15*$B$5,$F$15*$B$5,I16+H16),0)" +"'[1]Enron Detail'!J14" +"'[1]Enron Detail'!I14" +"+C16*D16" +"+E16*F16" +"+D16*C16+E16*F16" +"SUM(D16:D47)" +"+D48+F48-H48" +"+N48-I48" +"+H48/I48" +"+L48/(I48+H48)" +"TODAY()" +"NOW()" +"+'Index Pricing'!A1" +"+'Kennedy Summary'!A22" +"+'Phillips Detail'!J12" +"+'Phillips Detail'!L53" +"+'Phillips Detail'!D51" +"+'Phillips Detail'!L51" +"+A22" +"+'Phillips Detail'!M53" +"+'Phillips Detail'!F51" +"+'Phillips Detail'!M51" +"+'Phillips Detail'!H51" +"+'Phillips Detail'!N51" +"-+'Phillips Detail'!J51" +"+'MTG Summary'!A18" +"SUM(F22:F25)" +"SUM(G26:G36)" +"NOW()" +"+'Index Pricing'!A1" +"'[1]Enron Detail'!$O$9" +"+B7/B6" +"+'Index Pricing'!A3" +"""WIC Med.Bow Fuel (""&'Index Pricing'!$F$3*100&""%*CIGindex)""" +"-B7/B6" +"-J51*D12/(D51+F51+H51)" +"ROUND(SUM(C12:I12),4)" +"-B7/B6" +"-0.13-0.0025-0.0022" +"-'Index Pricing'!$F$3*$B$8" +"+I12" +"-B7/B6" +"+'Index Pricing'!A7" +"+B19+$J$12" +"(ROUND(MAX(0,SUM(J19:K19)-SUM(H19,F19)),0))" +"+'Index Pricing'!$B$4+$J$13" +"ROUND(MIN(0.8*$B$5,10000,SUM(J19:K19)),0)" +"+'Index Pricing'!$B$3+$J$14" +"ROUND(MAX(0.8*$B$5-F19,0),0)" +"'[1]Enron Detail'!P14" +"'[1]Enron Detail'!O14" +"+C19*D19" +"+E19*F19" +"+G19*H19" +"SUM(L19:N19)" +"SUM(D19:D50)" +"+J51/K51" +"+L51/D51" +"+M51/(F51)" +"NOW()" +"'Phillips Detail'!B5" +"+'Index Pricing'!A3" +"+B5*0.8" +"+'Index Pricing'!A7" +"'Phillips Detail'!C19" +"'Phillips Detail'!#REF!" +"IF(D46=0,AVERAGE(B15:B45),SUMPRODUCT(B15:B45,D15:D45)/D46)" +"IF(D46=0,AVERAGE(C15:C45),SUMPRODUCT(C15:C45,D15:D45)/D46)" +"SUM(D15:D45)" +"C46-B46" +"E46-B9" +"G46-B8" +"TODAY()" +"NOW()" +"+'Index Pricing'!A1" +"+'Kennedy Summary'!A22" +"'Quantum Detail'!B15" +"+'Quantum Detail'!I15" +"+H19/F19" +"+F19/'Quantum Detail'!B$7" +"+'Quantum Detail'!D53" +"+'Quantum Detail'!K53" +"+A19" +"+'Quantum Detail'!F53" +"+'Quantum Detail'!L53" +"'Quantum Detail'!H53" +"'Quantum Detail'!M53" +"+A20" +"+-'Quantum Detail'!I53" +"+F22*D22" +"SUM(F19:F22)" +"SUM(H19:H22)" +"SUM(H19:H24)" +"SUM(H28:H29)" +"SUM(I23:I33)" +"NOW()" +"+'Index Pricing'!A1" +"'[1]Enron Detail'!$R$9" +"+'Index Pricing'!A3" +"""WIC Med.Bow Fuel (""&'Index Pricing'!$F$3*100&""%*CIGindex)""" +"-B8/B7" +"-+I53*D15/(D53+F53+H53)" +"ROUND(SUM(C15:G15),4)" +"-B8/B7" +"-0.13-0.0025-0.0022" +"-'Index Pricing'!$F$3*'Index Pricing'!$B$3" +"+G15" +"-B8/B7" +"0.8*B5" +"+'Index Pricing'!A7" +"+B21+$I$15" +"MIN($B$5-F21,IF((-F21+I21+J21)>0,-F21+I21+J21,0))" +"+'Index Pricing'!$B$3+$I$16" +"ROUND(IF(J21+I21>$F$20,$F$20,IF(J21+I21>0,J21+I21,0)),0)" +"+B21+$I$17" +"MAX(0,J21+I21-F21-D21)" +"'[1]Enron Detail'!S14" +"'[1]Enron Detail'!R14" +"+C21*D21" +"+E21*F21" +"G21*H21" +"SUM(K21:L21)" +"SUM(D21:D52)" +"SUM(K53:M53)" +"+K53/D53" +"+L53/F53" +"+N53/(J53+I53)" +"TODAY()" +"NOW()" +"+'Index Pricing'!A1" +"+'Phillips Summary'!A22" +"+'Wellstar Detail'!J15" +"+'Wellstar Detail'!N56" +"+F19/'Wellstar Detail'!B$7" +"+'Wellstar Detail'!D54" +"+'Wellstar Detail'!N54" +"+A19" +"+'Wellstar Detail'!O56" +"+'Wellstar Detail'!F54" +"+'Wellstar Detail'!O54" +"+'Wellstar Detail'!H54" +"+'Wellstar Detail'!P54" +"+'Wellstar Detail'!Q56" +"+'Wellstar Detail'!J54" +"+'Wellstar Detail'!Q54" +"+A21" +"-'Wellstar Detail'!L54" +"+'Phillips Summary'!A26" +"SUM(F19:F23)" +"SUM(G24:G35)" +"NOW()" +"+'Index Pricing'!A1" +"'[1]Enron Detail'!$U$9" +"+'Index Pricing'!A3" +"""WIC Med.Bow Fuel (""&'Index Pricing'!$F$3*100&""%*CIGindex)""" +"-B8/B7" +"-L54*D15/(D54+F54+H54+J54)" +"ROUND(SUM(C15:I15),4)" +"-B8/B7" +"-0.13-0.0025-0.0022" +"-'Index Pricing'!$F$3*'Index Pricing'!$B$3" +"+I15" +"-B8/B7" +"-B8/B7" +"+'Index Pricing'!A7" +"+B22+$J$15" +"ROUND(MIN(0.2*$B$5,SUM(L22:M22)-F22),0)" +"+'Index Pricing'!$B$4+$J$16" +"ROUND(MIN(0.8*$B$5,SUM(L22:M22),2000),0)" +"+'Index Pricing'!$B$3+$J$17" +"ROUND(IF(F22>=2000,IF(0.8*($B$5)<(L22+M22),0.8*($B$5)-2000,(L22+M22)-2000),0),0)" +"$B22+$J$18" +"ROUND(MAX(0,SUM(L22:M22)-H22-F22-D22),0)" +"'[1]Enron Detail'!V14" +"'[1]Enron Detail'!U14" +"+C22*D22" +"+E22*F22" +"+G22*H22" +"I22*J22" +"SUM(N22:Q22)" +"SUM(D22:D53)" +"+L54/M54" +"+N54/D54" +"+O54/F54" +"P54/H54" +"Q54/J54" +"+R54/(M54+L54)" +"TODAY()" +"NOW()" +"+'Index Pricing'!A1" +"+'Phillips Summary'!A22" +"+'North Finn Detail'!F13" +"+'North Finn Detail'!H53" +"+F19/'North Finn Detail'!$B$7" +"+'North Finn Detail'!D51" +"+'North Finn Detail'!I51" +"+A19" +"-+'North Finn Detail'!F51" +"+F21/'Wellstar Detail'!B$7" +"SUM(F19:F20)" +"SUM(G21:G32)" +"NOW()" +"+'Index Pricing'!A1" +"'[1]Enron Detail'!$X$9" +"'Index Pricing'!B3" +"-B8/B7" +"-F51*D13/(D51)" +"ROUND(SUM(C13:E13),4)" +"+'Index Pricing'!A7" +"+B19+$F$13" +"+G19+F19" +"'[1]Enron Detail'!Y14" +"'[1]Enron Detail'!X14" +"+C19*D19" +"+C19*D19" +"SUM(D19:D50)" +"+F51/G51" +"+H51/D51" +"+I51/(G51+F51)" +"TODAY()" +"NOW()" +"+'Index Pricing'!A1" +"+'Phillips Summary'!A22" +"+'Citation Detail'!F14" +"+'Citation Detail'!H54" +"+F19/'Citation Detail'!$B$7" +"+'Citation Detail'!D52" +"+'Citation Detail'!I52" +"+A19" +"-+'Citation Detail'!F52" +"+F21/'Wellstar Detail'!B$7" +"SUM(F19:F20)" +"SUM(G21:G34)" +"NOW()" +"+'Index Pricing'!A1" +"'Index Pricing'!B3" +"-B9/B7" +"-F52*D14/(D52)" +"-B10/B8" +"ROUND(SUM(C14:F14),4)" +"+'Index Pricing'!A7" +"+B20+$G$14" +"+G20+F20" +"'[1]Enron Detail'!AB14" +"'[1]Enron Detail'!AA14" +"+C20*D20" +"+C20*D20" +"SUM(D20:D51)" +"+F52/G52" +"+H52/D52" +"+I52/(G52+F52)" +"+'Index Pricing'!A7" +"+'Index Pricing'!B3" +"'Box Draw Detail'!D57" +"'Box Draw Detail'!K16" +"IF(D13=0,0,+H13/D13)" +"+'Box Draw Detail'!P57" +"'Box Draw Detail'!C16" +"+J13-F13" +"+G13+K13" +"+O13-($M$48*Q13)" +"+M13*L13" +"+D13" +"+N13" +"+O13/$O$46" +"+B13" +"SUM(D13:D22)" +"'[1]Enron Summary'!$C$17+'[1]Enron Summary'!$C$18" +"SUM(N13:N22)" +"SUM(H13:H22)" +"+U13+L13*AA13+L14*AA14+L19*AA19+L20*AA20+L21*AA21+L22*AA22-V13" +"'[1]Enron Summary'!$G$17+'[1]Enron Summary'!$G$18" +"+W13-X13" +"+(W13)/T13" +"+D13-M13" +"+'S Kitty Detail'!D57" +"+'S Kitty Detail'!K16" +"+'S Kitty Detail'!P58" +"+'S Kitty Detail'!C16" +"+'Box Draw Detail'!F57" +"+'Box Draw Detail'!K17" +"+$B$8+F15" +"+G15*D15" +"+'Box Draw Detail'!C17+'Box Draw Detail'!E17+'Box Draw Detail'!F17+'Box Draw Detail'!G17+'Box Draw Detail'!H17" +"+D15" +"+'S Kitty Detail'!F57" +"+'S Kitty Detail'!K17" +"+'S Kitty Detail'!C17+'S Kitty Detail'!E17+'S Kitty Detail'!F17+'S Kitty Detail'!G17+'S Kitty Detail'!H17" +"'S Kitty Detail'!H57" +"+$B$7+F17" +"+'S Kitty Detail'!C18+'S Kitty Detail'!E18+'S Kitty Detail'!F18" +"+'Box Draw Detail'!H57" +"+'Box Draw Detail'!K18" +"+'Box Draw Detail'!C18+'Box Draw Detail'!E18+'Box Draw Detail'!F18" +"+'Box Draw Detail'!J57" +"+'Box Draw Detail'!K20" +"+'Box Draw Detail'!S57" +"+'Box Draw Detail'!C20+SUM('Box Draw Detail'!E20:F20)" +"G19+K19" +"+'S Kitty Detail'!J57" +"+'S Kitty Detail'!K20" +"+'S Kitty Detail'!S57" +"+'S Kitty Detail'!C20+SUM('S Kitty Detail'!E20:F20)" +"'Box Draw Detail'!L57" +"J21-K21" +"'Box Draw Detail'!T57" +"SUMPRODUCT('Internal Kennedy Total'!$O$18:$O$48,'Kennedy Gas Daily Pricing'!$B$7:$B$37)/SUM('Internal Kennedy Total'!$O$18:$O$48)" +"-'Box Draw Detail'!$K$19" +"'S Kitty Detail'!L57" +"'S Kitty Detail'!T57" +"-'S Kitty Detail'!$K$19" +"+'Independent Detail'!D51" +"+'Independent Detail'!J13" +"+H23/D23" +"+'Independent Detail'!L51" +"+'Independent Detail'!C13" +"+D23+D24+D25" +"'[1]Enron Summary'!$C$21" +"SUM(N23:N25)" +"SUM(H23:H25)" +"+U23+AA23*L23-V23" +"'[1]Enron Summary'!$G$21" +"+W23/T23" +"+'Independent Detail'!F51" +"+'Independent Detail'!C14+'Independent Detail'!E14+'Independent Detail'!F14+'Independent Detail'!G14+'Independent Detail'!H14" +"+'Independent Detail'!H51" +"+'Independent Detail'!C15+'Independent Detail'!E15+'Independent Detail'!F15" +"+'MTG Detail'!D48" +"+'MTG Detail'!H11" +"+'MTG Detail'!J48" +"+D27+D28" +"'[1]Enron Summary'!$C$19" +"SUM(N27:N28)" +"SUM(H27:H28)" +"'[1]Enron Summary'!$G$19" +"+'MTG Detail'!F48" +"+'Phillips Detail'!D51" +"+'Phillips Detail'!J12" +"+'Phillips Detail'!L51" +"+'Phillips Detail'!C12" +"'[1]Enron Summary'!$C$25" +"'[1]Enron Summary'!$G$25" +"+'Phillips Detail'!F51" +"'Phillips Detail'!J13" +"+'Phillips Detail'!C13+'Phillips Detail'!E13+'Phillips Detail'!F13+'Phillips Detail'!G13+'Phillips Detail'!H13" +"+'Phillips Detail'!H51" +"+'Phillips Detail'!C14+'Phillips Detail'!E14+'Phillips Detail'!F14" +"+'Wellstar Detail'!D54" +"+'Wellstar Detail'!J15" +"+'Wellstar Detail'!N54" +"+'Wellstar Detail'!C15" +"SUM(D34:D37)" +"'[1]Enron Summary'!$C$27" +"SUM(N34:N37)" +"SUM(H34:H37)" +"'[1]Enron Summary'!$G$27" +"+'Wellstar Detail'!F54" +"+'Wellstar Detail'!C16+'Wellstar Detail'!E16+'Wellstar Detail'!F16+'Wellstar Detail'!G16+'Wellstar Detail'!H16" +"+'Wellstar Detail'!H54" +"+'Wellstar Detail'!C17+'Wellstar Detail'!E17+'Wellstar Detail'!F17" +"'Wellstar Detail'!J54" +"'Wellstar Detail'!C18" +"+'Quantum Detail'!A1" +"+'Quantum Detail'!D53" +"+'Quantum Detail'!I15" +"+'Quantum Detail'!K53" +"+'Quantum Detail'!C15" +"'[1]Enron Summary'!$C$26" +"N38" +"H38" +"'[1]Enron Summary'!$G$26" +"SUM(W38:W40)-X38" +"+SUM(W38:W40)/T38" +"+'Quantum Detail'!F53" +"+'Quantum Detail'!L53" +"+'Quantum Detail'!C16+'Quantum Detail'!E16+'Quantum Detail'!F16" +"'Quantum Detail'!H53" +"'Quantum Detail'!M53" +"'Quantum Detail'!C17" +"+'North Finn Detail'!A1" +"+'North Finn Detail'!D51" +"+'North Finn Detail'!F13" +"+'North Finn Detail'!C13" +"+D42" +"'[1]Enron Summary'!$C$28" +"'[1]Enron Summary'!$G$28" +"'Citation Detail'!D52" +"+'Citation Detail'!G14" +"'Citation Detail'!C14" +"D44" +"'[1]Enron Summary'!$C$30" +"H44+'Citation Summary'!G23" +"SUM('[1]Enron Summary'!$G$30:$G$32)" +"Y44/D44" +"SUM(O13:O45)" +"SUM(D13:D46)" +"+P46/O46" +"+'[1]Enron Fuel Sale'!$E$19" +"+P46/O46" +"+D47" +"-H47" +"-M47" +"+N47" +"+-M48" +"+N48" +"SUMPRODUCT($D$15:$D$16,$F$15:$F$16)/SUM($D$15:$D$16)" +"SUMPRODUCT($D$15:$D$16,$K$15:$K$16)/SUM($D$15:$D$16)" +"SUM(D52:D55)" +"SUM(E52:E55)" +"SUMPRODUCT($D$17:$D$18,$F$17:$F$18)/SUM($D$17:$D$18)" +"SUMPRODUCT($D$17:$D$18,$K$17:$K$18)/SUM($D$17:$D$18)" +"SUMPRODUCT($D$13:$D$14,$F$13:$F$14)/SUM($D$13:$D$14)" +"SUMPRODUCT($D$13:$D$14,$K$13:$K$14)/SUM($D$13:$D$14)" +"'[1]Enron Summary'!$G$48-'[1]Enron Summary'!$G$20" +"IF(SUM($D$19:$D$20)=0,""NA"",SUMPRODUCT($D$19:$D$20,$F$19:$F$20)/SUM($D$19:$D$20))" +"IF(SUM($D$19:$D$20)=0,""NA"",SUMPRODUCT($D$19:$D$20,$K$19:$K$20)/SUM($D$19:$D$20))" +"IF(SUM($D$21:$D$22)=0,""NA"",SUMPRODUCT($D$21:$D$22,$F$21:$F$22)/SUM($D$21:$D$22))" +"IF(SUM($D$21:$D$22)=0,""NA"",SUMPRODUCT($D$21:$D$22,$K$21:$K$22)/SUM($D$21:$D$22))" +"SUM(E58:E59)" +"SUM(F56:F60)" +"NOW()" +"+A1" +"+A7+1" +"SUM(B7:B37)/30" +"TODAY()" +"NOW()" +"+'Index Pricing'!A1" +"+'Independent Detail'!J13" +"+'Independent Detail'!L53" +"+F17/'Independent Detail'!B$5" +"+'Independent Detail'!D51" +"+'Independent Detail'!L51" +"+A17" +"+'Independent Detail'!M53" +"+'Independent Detail'!F51" +"+'Independent Detail'!M51" +"+'Independent Detail'!N53" +"+'Independent Detail'!H51" +"+'Independent Detail'!N51" +"+-'Independent Detail'!J51" +"SUM(F17:F20)" +"'[1]Enron Summary'!$B$23" +"-'[1]Enron Summary'!$G$23" +"SUM(F28:F29)" +"SUM(G21:G32)" +"NOW()" +"+'Index Pricing'!A1" +"'[1]Enron Detail'!$L$9" +"0.35" +"+'Index Pricing'!A3" +"""WIC Med.Bow Fuel (""&'Index Pricing'!$F$3*100&""%*CIGindex)""" +"-B6/B5" +"-+J51*D13/(D51+F51+H51)" +"ROUND(SUM(C13:I13),4)" +"-B6/B5" +"-0.13-0.0025-0.0022" +"-'Index Pricing'!$F$3*'Index Pricing'!B3" +"+I13" +"-B6/B5" +"-'Index Pricing'!$F$3*'Index Pricing'!B3" +"+'Index Pricing'!A7" +"+B19+$J$13" +"+K19+J19-F19-H19" +"+'Index Pricing'!$B$4+$J$14" +"ROUND(IF(((K19+J19)*0.8)>=10000,10000,((K19+J19)*0.8)),0)" +"+'Index Pricing'!$B$3+$J$15" +"ROUND(+IF(((K19+J19)*0.8)>=10000,((K19+J19)*0.8)-10000,0),0)" +"'[1]Enron Detail'!M14" +"'[1]Enron Detail'!L14" +"+C19*D19" +"+E19*F19" +"+G19*H19" +"+C19*D19+E19*F19+G19*H19" +"SUM(D19:D50)" +"+J51/K51" +"+L51/D51" +"+M51/F51" +"+N51/H51" +"+O51/(K51+J51)" +"TODAY()" +"NOW()" +"'Internal Kennedy Total'!M49" +"SUM(G22:G26)/SUM(F22:F26)" +"'Internal Kennedy Total'!N49" +"SUM(G27:G31)/SUM(F27:F31)" +"SUM(E15:E17)" +"'Independent Summary'!A17" +"+'Box Draw Detail'!K16" +"+G22/F22" +"+F22/'Box Draw Detail'!B$12" +"+'Box Draw Detail'!D57" +"+'Box Draw Detail'!P57" +"+A22" +"+F23/'Box Draw Detail'!$B$12" +"+'Box Draw Detail'!F57" +"+'Box Draw Detail'!Q57" +"+F24/'Box Draw Detail'!$B$11" +"+'Box Draw Detail'!H57" +"+'Box Draw Detail'!R57" +"+'Box Draw Detail'!K20" +"+'Box Draw Detail'!J57" +"+'Box Draw Detail'!S57" +"+'Box Draw Detail'!K19" +"+'Box Draw Detail'!L57" +"+'Box Draw Detail'!T57" +"+'S Kitty Detail'!K16" +"+'S Kitty Detail'!D57" +"+'S Kitty Detail'!P57" +"+'S Kitty Detail'!F57" +"+'S Kitty Detail'!Q57" +"+'S Kitty Detail'!H57" +"+'S Kitty Detail'!R57" +"+'S Kitty Detail'!L57" +"+'S Kitty Detail'!T57" +"+'S Kitty Detail'!J57" +"+'S Kitty Detail'!S57" +"-+'Box Draw Detail'!M57" +"-+'S Kitty Detail'!M57" +"SUM(E22:E33)" +"SUM(G22:G32)" +"SUM(G34:G35)" +"NOW()" +"+'Index Pricing'!A1" +"+'Index Pricing'!B4" +"+'Index Pricing'!B3" +"+'Internal Kennedy Total'!C7" +"'[1]Enron Detail'!$F$9" +"+C7*D11" +"'Internal Kennedy Total'!H8" +"'[1]Enron Detail'!$C$9" +"+C7-C11" +"'Internal Kennedy Total'!H7" +"""WIC Med.Bow Fuel (""&'Index Pricing'!$F$3*100&""%*CIGindex)""" +"-E12" +"+-M57*D16/(O57)" +"ROUND(SUM(C16:J16),4)" +"-E12" +"-0.13-0.0025-0.0022" +"-'Index Pricing'!$F$3*'Index Pricing'!B3" +"+I16" +"-$E$12" +"I18" +"-'Index Pricing'!$F$3*'Index Pricing'!B3" +"IF(+C7*0.8>12000,12000,+C7*0.8)" +"+'Index Pricing'!A7" +"+B26+$K$16" +"O26*'Internal Kennedy Total'!T18" +"+'Index Pricing'!$B$4+'Box Draw Detail'!$K$17" +"O26*'Internal Kennedy Total'!U18" +"$C$6+$K$18" +"O26*'Internal Kennedy Total'!V18" +"B26+$K$20" +"O26*'Internal Kennedy Total'!W18" +"B26+$K$19+'Kennedy Gas Daily Pricing'!B7" +"'Internal Kennedy Total'!X18*'Internal Kennedy Total'!M18" +"'[1]Enron Detail'!$D14" +"O26-M26" +"'Internal Kennedy Total'!M18" +"+C26*D26" +"+E26*F26" +"+G26*H26" +"I26*J26" +"K26*L26" +"SUM(P26:T26)" +"SUM(D26:D56)" +"U57/N57" +"NOW()" +"+'Index Pricing'!A1" +"+'Index Pricing'!B4" +"+'Index Pricing'!B3" +"+'Internal Kennedy Total'!C7" +"'[1]Enron Detail'!$F$9" +"+C7*D11" +"'Internal Kennedy Total'!H8" +"'[1]Enron Detail'!$C$9" +"+C7-C11" +"'Internal Kennedy Total'!H7" +"""WIC Med.Bow Fuel (""&'Index Pricing'!$F$3*100&""%*CIGindex)""" +"-$E$11" +"+-M57*D16/(O57)" +"ROUND(SUM(C16:J16),4)" +"-0.13-0.0025-0.0022" +"-'Index Pricing'!$F$3*'Index Pricing'!B3" +"+I16" +"I18" +"D18" +"-'Index Pricing'!$F$3*'Index Pricing'!B3" +"IF(+C7*0.8>12000,12000,+C7*0.8)" +"+'Index Pricing'!A7" +"+B26+$K$16" +"O26*'Internal Kennedy Total'!T18" +"+'Index Pricing'!$B$4+'S Kitty Detail'!$K$17" +"O26*'Internal Kennedy Total'!U18" +"$C$6+$K$18" +"O26*'Internal Kennedy Total'!V18" +"B26+$K$20" +"O26*'Internal Kennedy Total'!W18" +"B26+$K$19+'Kennedy Gas Daily Pricing'!B7" +"O26*'Internal Kennedy Total'!X18" +"'[1]Enron Detail'!$G14" +"O26-M26" +"'Internal Kennedy Total'!N18" +"+C26*D26" +"+E26*F26" +"+G26*H26" +"I26*J26" +"K26*L26" +"SUM(P26:T26)" +"+A26+1" +"SUM(D26:D56)" +"U57/N57" +"NOW()" +"'Box Draw Detail'!C5" +"SUM(M18:M48)/SUM($O$18:$O$48)" +"SUM(N18:N48)/SUM($O$18:$O$48)" +"'Box Draw Detail'!B11" +"'Box Draw Detail'!C11" +"'Box Draw Detail'!E12" +"'Box Draw Detail'!E11" +"+'Index Pricing'!A7" +"P18*'Box Draw Detail'!C26+Q18*'S Kitty Detail'!C26" +"MAX(0,MIN($C$7,O18)-F18-H18)" +"P18*'Box Draw Detail'!E26+Q18*'S Kitty Detail'!E26" +"ROUND(MIN(12000,$C$7*0.8,O18),0)" +"P18*'Box Draw Detail'!G26+Q18*'S Kitty Detail'!G26" +"ROUND(MAX(0,MIN(0.8*$C$7,O18)-F18),0)" +"P18*'Box Draw Detail'!I26+'S Kitty Detail'!I26*Q18" +"ROUND(MIN('Kennedy Gas Daily Pricing'!D7,MAX(0,O18-SUM(D18,F18,H18))),0)" +"P18*'Box Draw Detail'!K26+Q18*'S Kitty Detail'!K26" +"MAX(0,O18-SUM(D18,F18,H18,J18))" +"SUM('[1]Enron Detail'!$C14:$D14)" +"SUM('[1]Enron Detail'!$F14:$G14)" +"+M18+N18" +"M18/$O18" +"A18" +"D18/$O18" +"F18/$O18" +"H18/$O18" +"J18/$O18" +"L18/$O18" +"SUM(T18:X18)" +"IF(D49=0,AVERAGE(B18:B48),SUMPRODUCT(B18:B48,D18:D48)/D49)" +"IF(D49=0,AVERAGE(C18:C48),SUMPRODUCT(C18:C48,D18:D48)/D49)" +"SUM(D18:D48)" +"C49-$B49" +"E49-C5" +"G49-C6" +"K49-SUMPRODUCT(B18:B47,L18:L47)/L49" +"E7/(1-$E$4)" +"+A7+1" +"TODAY()" +"NOW()" +"+'Index Pricing'!A1" +"+'Wellstar Summary'!A19" +"+'MTG Detail'!H11" +"+'MTG Detail'!J50" +"+F15/'MTG Detail'!B$6" +"+'MTG Detail'!D48" +"+'MTG Detail'!J48" +"+A15" +"+'MTG Detail'!F48" +"+'MTG Detail'!K48" +"-'MTG Detail'!H48" +"+'Kennedy Summary'!A23" +"SUM(F15:F17)" +"SUM(G30:G31)" +"SUM(H18:H36)" +"NOW()" +"+'Index Pricing'!A1" +"'[1]Enron Detail'!$I$9" +"+'Index Pricing'!A3" +"-B7/B6" +"-H48*D11/(D48+F48)" +"ROUND(SUM(C11:G11),4)" +"-B7/B6" +"+G11" +"+'Index Pricing'!A7" +"+B16+$H$11" +"+I16+H16-F16" +"+$B$8+$H$12" +"ROUND(IF(I16+H16>$F$15*$B$5,$F$15*$B$5,I16+H16),0)" +"'[1]Enron Detail'!J14" +"'[1]Enron Detail'!I14" +"+C16*D16" +"+E16*F16" +"+D16*C16+E16*F16" +"SUM(D16:D47)" +"+D48+F48-H48" +"+N48-I48" +"+H48/I48" +"+L48/(I48+H48)" +"TODAY()" +"NOW()" +"+'Index Pricing'!A1" +"+'Kennedy Summary'!A22" +"+'Phillips Detail'!J12" +"+'Phillips Detail'!L53" +"+'Phillips Detail'!D51" +"+'Phillips Detail'!L51" +"+A22" +"+'Phillips Detail'!M53" +"+'Phillips Detail'!F51" +"+'Phillips Detail'!M51" +"+'Phillips Detail'!H51" +"+'Phillips Detail'!N51" +"-+'Phillips Detail'!J51" +"+'MTG Summary'!A18" +"SUM(F22:F25)" +"SUM(G26:G36)" +"NOW()" +"+'Index Pricing'!A1" +"'[1]Enron Detail'!$O$9" +"+B7/B6" +"+'Index Pricing'!A3" +"""WIC Med.Bow Fuel (""&'Index Pricing'!$F$3*100&""%*CIGindex)""" +"-B7/B6" +"-J51*D12/(D51+F51+H51)" +"ROUND(SUM(C12:I12),4)" +"-B7/B6" +"-0.13-0.0025-0.0022" +"-'Index Pricing'!$F$3*$B$8" +"+I12" +"-B7/B6" +"+'Index Pricing'!A7" +"+B19+$J$12" +"(ROUND(MAX(0,SUM(J19:K19)-SUM(H19,F19)),0))" +"+'Index Pricing'!$B$4+$J$13" +"ROUND(MIN(0.8*$B$5,10000,SUM(J19:K19)),0)" +"+'Index Pricing'!$B$3+$J$14" +"ROUND(MAX(0.8*$B$5-F19,0),0)" +"'[1]Enron Detail'!P14" +"'[1]Enron Detail'!O14" +"+C19*D19" +"+E19*F19" +"+G19*H19" +"SUM(L19:N19)" +"SUM(D19:D50)" +"+J51/K51" +"+L51/D51" +"+M51/(F51)" +"NOW()" +"'Phillips Detail'!B5" +"+'Index Pricing'!A3" +"+B5*0.8" +"+'Index Pricing'!A7" +"'Phillips Detail'!C19" +"'Phillips Detail'!#REF!" +"IF(D46=0,AVERAGE(B15:B45),SUMPRODUCT(B15:B45,D15:D45)/D46)" +"IF(D46=0,AVERAGE(C15:C45),SUMPRODUCT(C15:C45,D15:D45)/D46)" +"SUM(D15:D45)" +"C46-B46" +"E46-B9" +"G46-B8" +"TODAY()" +"NOW()" +"+'Index Pricing'!A1" +"+'Kennedy Summary'!A22" +"'Quantum Detail'!B15" +"+'Quantum Detail'!I15" +"+H19/F19" +"+F19/'Quantum Detail'!B$7" +"+'Quantum Detail'!D53" +"+'Quantum Detail'!K53" +"+A19" +"+'Quantum Detail'!F53" +"+'Quantum Detail'!L53" +"'Quantum Detail'!H53" +"'Quantum Detail'!M53" +"+A20" +"+-'Quantum Detail'!I53" +"+F22*D22" +"SUM(F19:F22)" +"SUM(H19:H22)" +"SUM(H19:H24)" +"SUM(H28:H29)" +"SUM(I23:I33)" +"NOW()" +"+'Index Pricing'!A1" +"'[1]Enron Detail'!$R$9" +"+'Index Pricing'!A3" +"""WIC Med.Bow Fuel (""&'Index Pricing'!$F$3*100&""%*CIGindex)""" +"-B8/B7" +"-+I53*D15/(D53+F53+H53)" +"ROUND(SUM(C15:G15),4)" +"-B8/B7" +"-0.13-0.0025-0.0022" +"-'Index Pricing'!$F$3*'Index Pricing'!$B$3" +"+G15" +"-B8/B7" +"0.8*B5" +"+'Index Pricing'!A7" +"+B21+$I$15" +"MIN($B$5-F21,IF((-F21+I21+J21)>0,-F21+I21+J21,0))" +"+'Index Pricing'!$B$3+$I$16" +"ROUND(IF(J21+I21>$F$20,$F$20,IF(J21+I21>0,J21+I21,0)),0)" +"+B21+$I$17" +"MAX(0,J21+I21-F21-D21)" +"'[1]Enron Detail'!S14" +"'[1]Enron Detail'!R14" +"+C21*D21" +"+E21*F21" +"G21*H21" +"SUM(K21:L21)" +"SUM(D21:D52)" +"SUM(K53:M53)" +"+K53/D53" +"+L53/F53" +"+N53/(J53+I53)" +"TODAY()" +"NOW()" +"+'Index Pricing'!A1" +"+'Phillips Summary'!A22" +"+'Wellstar Detail'!J15" +"+'Wellstar Detail'!N56" +"+F19/'Wellstar Detail'!B$7" +"+'Wellstar Detail'!D54" +"+'Wellstar Detail'!N54" +"+A19" +"+'Wellstar Detail'!O56" +"+'Wellstar Detail'!F54" +"+'Wellstar Detail'!O54" +"+'Wellstar Detail'!H54" +"+'Wellstar Detail'!P54" +"+'Wellstar Detail'!Q56" +"+'Wellstar Detail'!J54" +"+'Wellstar Detail'!Q54" +"+A21" +"-'Wellstar Detail'!L54" +"+'Phillips Summary'!A26" +"SUM(F19:F23)" +"SUM(G24:G35)" +"NOW()" +"+'Index Pricing'!A1" +"'[1]Enron Detail'!$U$9" +"+'Index Pricing'!A3" +"""WIC Med.Bow Fuel (""&'Index Pricing'!$F$3*100&""%*CIGindex)""" +"-B8/B7" +"-L54*D15/(D54+F54+H54+J54)" +"ROUND(SUM(C15:I15),4)" +"-B8/B7" +"-0.13-0.0025-0.0022" +"-'Index Pricing'!$F$3*'Index Pricing'!$B$3" +"+I15" +"-B8/B7" +"-B8/B7" +"+'Index Pricing'!A7" +"+B22+$J$15" +"ROUND(MIN(0.2*$B$5,SUM(L22:M22)-F22),0)" +"+'Index Pricing'!$B$4+$J$16" +"ROUND(MIN(0.8*$B$5,SUM(L22:M22),2000),0)" +"+'Index Pricing'!$B$3+$J$17" +"ROUND(IF(F22>=2000,IF(0.8*($B$5)<(L22+M22),0.8*($B$5)-2000,(L22+M22)-2000),0),0)" +"$B22+$J$18" +"ROUND(MAX(0,SUM(L22:M22)-H22-F22-D22),0)" +"'[1]Enron Detail'!V14" +"'[1]Enron Detail'!U14" +"+C22*D22" +"+E22*F22" +"+G22*H22" +"I22*J22" +"SUM(N22:Q22)" +"SUM(D22:D53)" +"+L54/M54" +"+N54/D54" +"+O54/F54" +"P54/H54" +"Q54/J54" +"+R54/(M54+L54)" +"TODAY()" +"NOW()" +"+'Index Pricing'!A1" +"+'Phillips Summary'!A22" +"+'North Finn Detail'!F13" +"+'North Finn Detail'!H53" +"+F19/'North Finn Detail'!$B$7" +"+'North Finn Detail'!D51" +"+'North Finn Detail'!I51" +"+A19" +"-+'North Finn Detail'!F51" +"+F21/'Wellstar Detail'!B$7" +"SUM(F19:F20)" +"SUM(G21:G32)" +"NOW()" +"+'Index Pricing'!A1" +"'[1]Enron Detail'!$X$9" +"'Index Pricing'!B3" +"-B8/B7" +"-F51*D13/(D51)" +"ROUND(SUM(C13:E13),4)" +"+'Index Pricing'!A7" +"+B19+$F$13" +"+G19+F19" +"'[1]Enron Detail'!Y14" +"'[1]Enron Detail'!X14" +"+C19*D19" +"+C19*D19" +"SUM(D19:D50)" +"+F51/G51" +"+H51/D51" +"+I51/(G51+F51)" +"TODAY()" +"NOW()" +"+'Index Pricing'!A1" +"+'Phillips Summary'!A22" +"+'Citation Detail'!F14" +"+'Citation Detail'!H54" +"+F19/'Citation Detail'!$B$7" +"+'Citation Detail'!D52" +"+'Citation Detail'!I52" +"+A19" +"-+'Citation Detail'!F52" +"+F21/'Wellstar Detail'!B$7" +"SUM(F19:F20)" +"SUM(G21:G34)" +"NOW()" +"+'Index Pricing'!A1" +"'Index Pricing'!B3" +"-B9/B7" +"-F52*D14/(D52)" +"-B10/B8" +"ROUND(SUM(C14:F14),4)" +"+'Index Pricing'!A7" +"+B20+$G$14" +"+G20+F20" +"'[1]Enron Detail'!AB14" +"'[1]Enron Detail'!AA14" +"+C20*D20" +"+C20*D20" +"SUM(D20:D51)" +"+F52/G52" +"+H52/D52" +"+I52/(G52+F52)" +"+'Index Pricing'!A7" +"+'Index Pricing'!B3" +"'Box Draw Detail'!D57" +"'Box Draw Detail'!K16" +"IF(D13=0,0,+H13/D13)" +"+'Box Draw Detail'!P57" +"'Box Draw Detail'!C16" +"+J13-F13" +"+G13+K13" +"+O13-($M$48*Q13)" +"+M13*L13" +"+D13" +"+N13" +"+O13/$O$46" +"+B13" +"SUM(D13:D22)" +"'[1]Enron Summary'!$C$17+'[1]Enron Summary'!$C$18" +"SUM(N13:N22)" +"SUM(H13:H22)" +"+U13+L13*AA13+L14*AA14+L19*AA19+L20*AA20+L21*AA21+L22*AA22-V13" +"'[1]Enron Summary'!$G$17+'[1]Enron Summary'!$G$18" +"+W13-X13" +"+(W13)/T13" +"+D13-M13" +"+'S Kitty Detail'!D57" +"+'S Kitty Detail'!K16" +"+'S Kitty Detail'!P58" +"+'S Kitty Detail'!C16" +"+'Box Draw Detail'!F57" +"+'Box Draw Detail'!K17" +"+$B$8+F15" +"+G15*D15" +"+'Box Draw Detail'!C17+'Box Draw Detail'!E17+'Box Draw Detail'!F17+'Box Draw Detail'!G17+'Box Draw Detail'!H17" +"+D15" +"+'S Kitty Detail'!F57" +"+'S Kitty Detail'!K17" +"+'S Kitty Detail'!C17+'S Kitty Detail'!E17+'S Kitty Detail'!F17+'S Kitty Detail'!G17+'S Kitty Detail'!H17" +"'S Kitty Detail'!H57" +"+$B$7+F17" +"+'S Kitty Detail'!C18+'S Kitty Detail'!E18+'S Kitty Detail'!F18" +"+'Box Draw Detail'!H57" +"+'Box Draw Detail'!K18" +"+'Box Draw Detail'!C18+'Box Draw Detail'!E18+'Box Draw Detail'!F18" +"+'Box Draw Detail'!J57" +"+'Box Draw Detail'!K20" +"+'Box Draw Detail'!S57" +"+'Box Draw Detail'!C20+SUM('Box Draw Detail'!E20:F20)" +"G19+K19" +"+'S Kitty Detail'!J57" +"+'S Kitty Detail'!K20" +"+'S Kitty Detail'!S57" +"+'S Kitty Detail'!C20+SUM('S Kitty Detail'!E20:F20)" +"'Box Draw Detail'!L57" +"J21-K21" +"'Box Draw Detail'!T57" +"SUMPRODUCT('Internal Kennedy Total'!$O$18:$O$48,'Kennedy Gas Daily Pricing'!$B$7:$B$37)/SUM('Internal Kennedy Total'!$O$18:$O$48)" +"-'Box Draw Detail'!$K$19" +"'S Kitty Detail'!L57" +"'S Kitty Detail'!T57" +"-'S Kitty Detail'!$K$19" +"+'Independent Detail'!D51" +"+'Independent Detail'!J13" +"+H23/D23" +"+'Independent Detail'!L51" +"+'Independent Detail'!C13" +"+D23+D24+D25" +"'[1]Enron Summary'!$C$21" +"SUM(N23:N25)" +"SUM(H23:H25)" +"+U23+AA23*L23-V23" +"'[1]Enron Summary'!$G$21" +"+W23/T23" +"+'Independent Detail'!F51" +"+'Independent Detail'!C14+'Independent Detail'!E14+'Independent Detail'!F14+'Independent Detail'!G14+'Independent Detail'!H14" +"+'Independent Detail'!H51" +"+'Independent Detail'!C15+'Independent Detail'!E15+'Independent Detail'!F15" +"+'MTG Detail'!D48" +"+'MTG Detail'!H11" +"+'MTG Detail'!J48" +"+D27+D28" +"'[1]Enron Summary'!$C$19" +"SUM(N27:N28)" +"SUM(H27:H28)" +"'[1]Enron Summary'!$G$19" +"+'MTG Detail'!F48" +"+'Phillips Detail'!D51" +"+'Phillips Detail'!J12" +"+'Phillips Detail'!L51" +"+'Phillips Detail'!C12" +"'[1]Enron Summary'!$C$25" +"'[1]Enron Summary'!$G$25" +"+'Phillips Detail'!F51" +"'Phillips Detail'!J13" +"+'Phillips Detail'!C13+'Phillips Detail'!E13+'Phillips Detail'!F13+'Phillips Detail'!G13+'Phillips Detail'!H13" +"+'Phillips Detail'!H51" +"+'Phillips Detail'!C14+'Phillips Detail'!E14+'Phillips Detail'!F14" +"+'Wellstar Detail'!D54" +"+'Wellstar Detail'!J15" +"+'Wellstar Detail'!N54" +"+'Wellstar Detail'!C15" +"SUM(D34:D37)" +"'[1]Enron Summary'!$C$27" +"SUM(N34:N37)" +"SUM(H34:H37)" +"'[1]Enron Summary'!$G$27" +"+'Wellstar Detail'!F54" +"+'Wellstar Detail'!C16+'Wellstar Detail'!E16+'Wellstar Detail'!F16+'Wellstar Detail'!G16+'Wellstar Detail'!H16" +"+'Wellstar Detail'!H54" +"+'Wellstar Detail'!C17+'Wellstar Detail'!E17+'Wellstar Detail'!F17" +"'Wellstar Detail'!J54" +"'Wellstar Detail'!C18" +"+'Quantum Detail'!A1" +"+'Quantum Detail'!D53" +"+'Quantum Detail'!I15" +"+'Quantum Detail'!K53" +"+'Quantum Detail'!C15" +"'[1]Enron Summary'!$C$26" +"N38" +"H38" +"'[1]Enron Summary'!$G$26" +"SUM(W38:W40)-X38" +"+SUM(W38:W40)/T38" +"+'Quantum Detail'!F53" +"+'Quantum Detail'!L53" +"+'Quantum Detail'!C16+'Quantum Detail'!E16+'Quantum Detail'!F16" +"'Quantum Detail'!H53" +"'Quantum Detail'!M53" +"'Quantum Detail'!C17" +"+'North Finn Detail'!A1" +"+'North Finn Detail'!D51" +"+'North Finn Detail'!F13" +"+'North Finn Detail'!C13" +"+D42" +"'[1]Enron Summary'!$C$28" +"'[1]Enron Summary'!$G$28" +"'Citation Detail'!D52" +"+'Citation Detail'!G14" +"'Citation Detail'!C14" +"D44" +"'[1]Enron Summary'!$C$30" +"H44+'Citation Summary'!G23" +"SUM('[1]Enron Summary'!$G$30:$G$32)" +"Y44/D44" +"SUM(O13:O45)" +"SUM(D13:D46)" +"+P46/O46" +"+'[1]Enron Fuel Sale'!$E$19" +"+P46/O46" +"+D47" +"-H47" +"-M47" +"+N47" +"+-M48" +"+N48" +"SUMPRODUCT($D$15:$D$16,$F$15:$F$16)/SUM($D$15:$D$16)" +"SUMPRODUCT($D$15:$D$16,$K$15:$K$16)/SUM($D$15:$D$16)" +"SUM(D52:D55)" +"SUM(E52:E55)" +"SUMPRODUCT($D$17:$D$18,$F$17:$F$18)/SUM($D$17:$D$18)" +"SUMPRODUCT($D$17:$D$18,$K$17:$K$18)/SUM($D$17:$D$18)" +"SUMPRODUCT($D$13:$D$14,$F$13:$F$14)/SUM($D$13:$D$14)" +"SUMPRODUCT($D$13:$D$14,$K$13:$K$14)/SUM($D$13:$D$14)" +"'[1]Enron Summary'!$G$48-'[1]Enron Summary'!$G$20" +"IF(SUM($D$19:$D$20)=0,""NA"",SUMPRODUCT($D$19:$D$20,$F$19:$F$20)/SUM($D$19:$D$20))" +"IF(SUM($D$19:$D$20)=0,""NA"",SUMPRODUCT($D$19:$D$20,$K$19:$K$20)/SUM($D$19:$D$20))" +"IF(SUM($D$21:$D$22)=0,""NA"",SUMPRODUCT($D$21:$D$22,$F$21:$F$22)/SUM($D$21:$D$22))" +"IF(SUM($D$21:$D$22)=0,""NA"",SUMPRODUCT($D$21:$D$22,$K$21:$K$22)/SUM($D$21:$D$22))" +"SUM(E58:E59)" +"SUM(F56:F60)" +"TODAY()" +"NOW()" +"'[1]Internal Kennedy Total'!M49" +"SUM(G22:G26)/SUM(F22:F26)" +"'[1]Internal Kennedy Total'!N49" +"SUM(G27:G31)/SUM(F27:F31)" +"SUM(E15:E17)" +"'[1]Independent Summary'!A17" +"+'[1]Box Draw Detail'!K16" +"+G22/F22" +"+F22/'[1]Box Draw Detail'!B$12" +"+'[1]Box Draw Detail'!D57" +"+'[1]Box Draw Detail'!P57" +"+A22" +"+F23/'[1]Box Draw Detail'!$B$12" +"+'[1]Box Draw Detail'!F57" +"+'[1]Box Draw Detail'!Q57" +"+F24/'[1]Box Draw Detail'!$B$11" +"+'[1]Box Draw Detail'!H57" +"+'[1]Box Draw Detail'!R57" +"+'[1]Box Draw Detail'!K20" +"+'[1]Box Draw Detail'!J57" +"+'[1]Box Draw Detail'!S57" +"+'[1]Box Draw Detail'!K19" +"+'[1]Box Draw Detail'!L57" +"+'[1]Box Draw Detail'!T57" +"+'[1]S Kitty Detail'!K16" +"+'[1]S Kitty Detail'!D57" +"+'[1]S Kitty Detail'!P57" +"+'[1]S Kitty Detail'!F57" +"+'[1]S Kitty Detail'!Q57" +"+'[1]S Kitty Detail'!H57" +"+'[1]S Kitty Detail'!R57" +"+'[1]S Kitty Detail'!L57" +"+'[1]S Kitty Detail'!T57" +"+'[1]S Kitty Detail'!J57" +"+'[1]S Kitty Detail'!S57" +"-+'[1]Box Draw Detail'!M57" +"-+'[1]S Kitty Detail'!M57" +"SUM(E22:E33)" +"SUM(G22:G32)" +"SUM(G34:G35)" +"NOW()" +"+'[1]Index Pricing'!A1" +"+'[1]Index Pricing'!B4" +"+'[1]Index Pricing'!B3" +"+'[1]Internal Kennedy Total'!C7" +"'[2]Enron Detail'!$F$9" +"+C7*D11" +"'[1]Internal Kennedy Total'!H8" +"'[2]Enron Detail'!$C$9" +"+C7-C11" +"'[1]Internal Kennedy Total'!H7" +"""WIC Med.Bow Fuel (""&'[1]Index Pricing'!$F$3*100&""%*CIGindex)""" +"-E12" +"+-M57*D16/(O57)" +"ROUND(SUM(C16:J16),4)" +"-E12" +"-0.13-0.0025-0.0022" +"-'[1]Index Pricing'!$F$3*'[1]Index Pricing'!B3" +"+I16" +"-$E$12" +"I18" +"-'[1]Index Pricing'!$F$3*'[1]Index Pricing'!B3" +"IF(+C7*0.8>12000,12000,+C7*0.8)" +"+'[1]Index Pricing'!A7" +"+B26+$K$16" +"O26*'[1]Internal Kennedy Total'!T18" +"+'[1]Index Pricing'!$B$4+'[1]Box Draw Detail'!$K$17" +"O26*'[1]Internal Kennedy Total'!U18" +"$C$6+$K$18" +"O26*'[1]Internal Kennedy Total'!V18" +"B26+$K$20" +"O26*'[1]Internal Kennedy Total'!W18" +"B26+$K$19+'[1]Kennedy Gas Daily Pricing'!B7" +"'[1]Internal Kennedy Total'!X18*'[1]Internal Kennedy Total'!M18" +"'[2]Enron Detail'!$D14" +"O26-M26" +"'[1]Internal Kennedy Total'!M18" +"+C26*D26" +"+E26*F26" +"+G26*H26" +"I26*J26" +"K26*L26" +"SUM(P26:T26)" +"SUM(D26:D56)" +"U57/N57" +"NOW()" +"+'[1]Index Pricing'!A1" +"+'[1]Index Pricing'!B4" +"+'[1]Index Pricing'!B3" +"+'[1]Internal Kennedy Total'!C7" +"'[2]Enron Detail'!$F$9" +"+C7*D11" +"'[1]Internal Kennedy Total'!H8" +"'[2]Enron Detail'!$C$9" +"+C7-C11" +"'[1]Internal Kennedy Total'!H7" +"""WIC Med.Bow Fuel (""&'[1]Index Pricing'!$F$3*100&""%*CIGindex)""" +"-$E$11" +"+-M57*D16/(O57)" +"ROUND(SUM(C16:J16),4)" +"-0.13-0.0025-0.0022" +"-'[1]Index Pricing'!$F$3*'[1]Index Pricing'!B3" +"+I16" +"I18" +"D18" +"-'[1]Index Pricing'!$F$3*'[1]Index Pricing'!B3" +"IF(+C7*0.8>12000,12000,+C7*0.8)" +"+'[1]Index Pricing'!A7" +"+B26+$K$16" +"O26*'[1]Internal Kennedy Total'!T18" +"+'[1]Index Pricing'!$B$4+'[1]S Kitty Detail'!$K$17" +"O26*'[1]Internal Kennedy Total'!U18" +"$C$6+$K$18" +"O26*'[1]Internal Kennedy Total'!V18" +"B26+$K$20" +"O26*'[1]Internal Kennedy Total'!W18" +"B26+$K$19+'[1]Kennedy Gas Daily Pricing'!B7" +"O26*'[1]Internal Kennedy Total'!X18" +"'[2]Enron Detail'!$G14" +"O26-M26" +"'[1]Internal Kennedy Total'!N18" +"+C26*D26" +"+E26*F26" +"+G26*H26" +"I26*J26" +"K26*L26" +"SUM(P26:T26)" +"+A26+1" +"SUM(D26:D56)" +"U57/N57" +"TODAY()" +"NOW()" +"+'[1]Index Pricing'!A1" +"+'[1]Independent Detail'!J13" +"+'[1]Independent Detail'!L53" +"+F17/'[1]Independent Detail'!B$5" +"+'[1]Independent Detail'!D51" +"+'[1]Independent Detail'!L51" +"+A17" +"+'[1]Independent Detail'!M53" +"+'[1]Independent Detail'!F51" +"+'[1]Independent Detail'!M51" +"+'[1]Independent Detail'!N53" +"+'[1]Independent Detail'!H51" +"+'[1]Independent Detail'!N51" +"+-'[1]Independent Detail'!J51" +"SUM(F17:F20)" +"'[2]Enron Summary'!$B$23" +"-'[2]Enron Summary'!$G$23" +"SUM(F28:F29)" +"SUM(G21:G32)" +"NOW()" +"+'[1]Index Pricing'!A1" +"'[2]Enron Detail'!$L$9" +"0.35" +"+'[1]Index Pricing'!A3" +"""WIC Med.Bow Fuel (""&'[1]Index Pricing'!$F$3*100&""%*CIGindex)""" +"-B6/B5" +"-+J51*D13/(D51+F51+H51)" +"ROUND(SUM(C13:I13),4)" +"-B6/B5" +"-0.13-0.0025-0.0022" +"-'[1]Index Pricing'!$F$3*'[1]Index Pricing'!B3" +"+I13" +"-B6/B5" +"-'[1]Index Pricing'!$F$3*'[1]Index Pricing'!B3" +"+'[1]Index Pricing'!A7" +"+B19+$J$13" +"+K19+J19-F19-H19" +"+'[1]Index Pricing'!$B$4+$J$14" +"ROUND(IF(((K19+J19)*0.8)>=10000,10000,((K19+J19)*0.8)),0)" +"+'[1]Index Pricing'!$B$3+$J$15" +"ROUND(+IF(((K19+J19)*0.8)>=10000,((K19+J19)*0.8)-10000,0),0)" +"'[2]Enron Detail'!M14" +"'[2]Enron Detail'!L14" +"+C19*D19" +"+E19*F19" +"+G19*H19" +"+C19*D19+E19*F19+G19*H19" +"SUM(D19:D50)" +"+J51/K51" +"+L51/D51" +"+M51/F51" +"+N51/H51" +"+O51/(K51+J51)" +"+D27*D$23" +"+F27*E27" +"+G18" +"SUM(D27:D34)" +"NOW()" +"SUM(C17:D17)" +"+$B$11+$E$19" +"MIN(0.9*$B$8,J23)-F23" +"+$B$11+$E$18" +"IF(J23+I23>$F$22,$F$22,J23+I23)" +"+B23+$E$17" +"+J23-F23-D23" +"+C23*D23" +"+E23*F23" +"+G23*H23" +"+C23*D23+E23*F23+G23*H23" +"+A23+1" +"SUM(B23:B53)/31" +"SUM(D23:D53)" +"+K54/D54" +"+L54/F54" +"+M54/H54" +"+N54/(J54+I54)" +"NOW()" +"SUM(C17:D17)" +"+$B$11+$E$19" +"MIN(0.9*$B$8,J23)-F23" +"+$B$11+$E$18" +"IF(J23+I23>$F$22,$F$22,J23+I23)" +"+B23+$E$17" +"+J23-F23-D23" +"+C23*D23" +"+E23*F23" +"+G23*H23" +"+C23*D23+E23*F23+G23*H23" +"+A23+1" +"SUM(B23:B53)/31" +"SUM(D23:D53)" +"+K54/D54" +"+L54/F54" +"+M54/H54" +"+N54/(J54+I54)" +"NOW()" +"SUM(C17:D17)" +"+$B$11+$E$19" +"MIN(0.9*$B$8,J23)-F23" +"+$B$11+$E$18" +"IF(J23+I23>$F$22,$F$22,J23+I23)" +"+B23+$E$17" +"+J23-F23-D23" +"+C23*D23" +"+E23*F23" +"+G23*H23" +"+C23*D23+E23*F23+G23*H23" +"+A23+1" +"SUM(B23:B53)/31" +"SUM(D23:D53)" +"+K54/D54" +"+L54/F54" +"+M54/H54" +"+N54/(J54+I54)" +"NOW()" +"SUM(C17:D17)" +"+$B$11+$E$19" +"MIN(0.9*$B$8,J23)-F23" +"+$B$11+$E$18" +"IF(J23+I23>$F$22,$F$22,J23+I23)" +"+B23+$E$17" +"+J23-F23-D23" +"+C23*D23" +"+E23*F23" +"+G23*H23" +"+C23*D23+E23*F23+G23*H23" +"+A23+1" +"SUM(B23:B53)/31" +"SUM(D23:D53)" +"+K54/D54" +"+L54/F54" +"+M54/H54" +"+N54/(J54+I54)" +"NOW()" +"SUM(C17:D17)" +"+$B$11+$E$19" +"MIN(0.9*$B$8,J23)-F23" +"+$B$11+$E$18" +"IF(J23+I23>$F$22,$F$22,J23+I23)" +"+B23+$E$17" +"+J23-F23-D23" +"+C23*D23" +"+E23*F23" +"+G23*H23" +"+C23*D23+E23*F23+G23*H23" +"+A23+1" +"SUM(B23:B53)/31" +"SUM(D23:D53)" +"+K54/D54" +"+L54/F54" +"+M54/H54" +"+N54/(J54+I54)" +"NOW()" +"SUM(C17:D17)" +"+$B$11+$E$19" +"ROUND(MIN(0.9*$B$8,J23)-F23,0)" +"+$B$11+$E$18" +"ROUND(IF(J23+I23>$F$22,$F$22,J23+I23),0)" +"+B23+$E$17" +"+J23-F23-D23" +"+C23*D23" +"+E23*F23" +"+G23*H23" +"+C23*D23+E23*F23+G23*H23" +"ROUND(J23,0)" +"+A23+1" +"SUM(B23:B53)/30" +"SUM(D23:D53)" +"+K54/D54" +"+L54/F54" +"+M54/H54" +"+N54/(J54+I54)" +"NOW()" +"SUM(C17:D17)" +"+$B$11+$E$19" +"ROUND(MIN(0.9*$B$8,J23)-F23,0)" +"+$B$11+$E$18" +"ROUND(IF(J23+I23>$F$22,$F$22,J23+I23),0)" +"+B23+$E$17" +"+J23-F23-D23" +"+C23*D23" +"+E23*F23" +"+G23*H23" +"+C23*D23+E23*F23+G23*H23" +"ROUND(J23,0)" +"+A23+1" +"SUM(B23:B53)/31" +"SUM(D23:D53)" +"+K54/D54" +"+L54/F54" +"+M54/H54" +"+N54/(J54+I54)" +"NOW()" +"SUM(C17:D17)" +"+$B$11+$E$19" +"ROUND(MIN(0.9*$B$8,J23)-F23,0)" +"+$B$11+$E$18" +"ROUND(IF(J23+I23>$F$22,$F$22,J23+I23),0)" +"+B23+$E$17" +"+J23-F23-D23" +"+C23*D23" +"+E23*F23" +"+G23*H23" +"+C23*D23+E23*F23+G23*H23" +"ROUND(J23,0)" +"+A23+1" +"SUM(B23:B53)/31" +"SUM(D23:D53)" +"+K54/D54" +"+L54/F54" +"+M54/H54" +"+N54/(J54+I54)" +"NOW()" +"SUM(C17:D17)" +"+$B$11+$E$19" +"+$B$11+$E$18" +"ROUND(IF(J23+I23>$F$22,$F$22,J23+I23),0)" +"+B23+$E$17" +"+C23*D23" +"+E23*F23" +"+G23*H23" +"+C23*D23+E23*F23+G23*H23" +"ROUND(J23,0)" +"ROUND(H23,0)" +"+A23+1" +"SUM(B23:B53)/31" +"SUM(D23:D53)" +"SUM(I44:I53)" +"+L54/F54" +"+M54/H54" +"+N54/(J54+I54)" +"NOW()" +"SUM(C17:D17)" +"+$B$11+$E$19" +"ROUND(MIN(0.9*$B$8,J23)-F23,0)" +"+$B$11+$E$18" +"ROUND(IF(J23+I23>$F$22,$F$22,J23+I23),0)" +"+B23+$E$17" +"+J23-F23-D23" +"+C23*D23" +"+E23*F23" +"+G23*H23" +"+C23*D23+E23*F23+G23*H23" +"ROUND(J23,0)" +"+A23+1" +"SUM(B23:B53)/30" +"SUM(D23:D53)" +"+K54/D54" +"+L54/F54" +"+M54/H54" +"+N54/(J54+I54)" +"+E15*D15" +"SUM(F15:F17)" +"-+G19*0.01" +"+G19+G20" +"+E15*D15" +"SUM(F15:F17)" +"-+G19*0.01" +"+G19+G20" +"-+G19*0.01" +"+G19+G20" +"+B8*E8" +"0.8877*F8" +"G8/($G$50-$G$48-$G$39)*($J$50-$J$48-$J$39)" +"J8/0.8877" +"K8/E8" +"SUM(B8:B11)" +"AVERAGE(E8:E11)" +"0.9095*F14" +"J14/0.9095" +"SUM(B14:B18)" +"AVERAGE(E14:E18)" +"B19+B12" +"+P21*L21/J21" +"+P22*L21/J21" +"0.8917*F23" +"J23/0.8917" +"SUM(B23:B24)" +"B12+B25" +"F25+F12" +"B25+B19+B12" +"J12+J19+J25" +"L19+L25+L12" +"0.9243*F32" +"J32/0.93" +"SUM(B32:B34)" +"AVERAGE(E32:E34)" +"0.9971*F39" +"G39" +"J39/0.9971" +"0.937*F40" +"0.9008*F42" +"J42/0.9008" +"0.8975*F47" +"J47/0.8975" +"0.9512*F48" +"J48/0.9512" +"SUM(B39:B48)" +"F48+F47+F43+F42+F40+F39" +"J48+J47+J43+J42+J39" +"F49+F35+F29" +"B45+B35" +"+G12+G19" +"+G25" +"+[1]Citation!D8" +"E4-E7" +"D9-E9+F7" +"+D8-E8" +"+A8+1" +"+F8+D9-E9" +"SUM(E13:E14)" +"B21*C21" +"E15" +"ROUND(D21*E21,2)" +"D21+D29" +"ROUND(F32/D32,3)" +"I39+I40" +"1-I41" +"ROUND((C39*C40)*C41,2)" +"I75" +"ROUND(I44/I42,0)" +"ROUND(C45*C46,2)" +"C43+C47" +"I45" +"ROUND(C52*C56,2)" +"C49+C58" +"ROUND(C67*C68,2)" +"ROUND(C67*C69,2)" +"ROUND(I74/I69,0)" +"SUM(C82:C84)" +"I75" +"ROUND(C85*C87,2)" +"C79+C89" +"F60+F91" +"F32+F93" +"F95-F97" +"47762-45000" +"F99+F104" +"F32+C58+C89" +"895131.41+344833.7" +"F110-F111" +"SUM(E13:E14)" +"B20*C20" +"E15" +"ROUND(D20*E20,2)" +"D20+D28+D42" +"ROUND(F46/D46,3)" +"I53+I54" +"1-I55" +"ROUND((C53*C54)*C55,2)" +"I90" +"ROUND(I58/I56,0)" +"ROUND(J58/I56,0)" +"ROUND(C59*C60,2)" +"C57+C61" +"I59" +"ROUND(C66*C70,2)" +"ROUND(J59*C70,2)" +"C72-J72" +"C63+C72" +"ROUND(C79*C80,2)" +"ROUND(C79*C81,2)" +"SUM(I86:I88)" +"ROUND(I89/I83,0)" +"ROUND(J89/I83,0)" +"I90" +"ROUND(C97*C99,2)" +"ROUND(C97*J90,2)" +"C91+C101" +"F74+F103" +"I112-I113" +"ROUND(I114*G115,0)" +"ROUND(I116*G118,0)" +"I116-I118" +"I116" +"ROUND(C136*C139,2)" +"I119" +"F130+F155" +"F46+F105+F157" +"F160-F162" +"46500-45930" +"F164+F170" +"F20+F28" +"363630+102341" +"ROUND(M9*N9,2)" +"SUM(E13:E14)" +"B20*C20" +"E15" +"ROUND(F28/D28,4)" +"O40" +"SUM(M9:M39)" +"D20+D28+D42" +"ROUND(F46/D46,3)" +"I53+I54" +"1-I55" +"ROUND((C53*C54)*C55,2)" +"I90" +"ROUND(I58/I56,0)" +"ROUND(C59*C60,2)" +"C57+C61" +"I59" +"ROUND(C66*C70,2)" +"C63+C72" +"ROUND(C79*C80,2)" +"ROUND(C79*C81,2)" +"SUM(I86:I88)" +"ROUND(I89/I83,0)" +"I90" +"ROUND(C97*C99,2)" +"C91+C101" +"F74+F103" +"I112-I113" +"ROUND(I114*G115,0)" +"ROUND(I116*G118,0)" +"I116-I118" +"I116" +"ROUND(C136*C139,2)" +"I119" +"F130+F155" +"F46+F105+F157" +"-C57" +"F160+F162" +"F163-F166" +"F168+F174" +"+B8*E8" +"0.8877*F8" +"G8/($G$48-$G$46-$G$38)*($J$48-$J$46-$J$38)" +"J8/0.8877" +"K8/E8" +"SUM(B8:B11)" +"AVERAGE(E8:E11)" +"0.9095*F14" +"J14/0.9095" +"B18+B12" +"+P20*L20/J20" +"+P21*L20/J20" +"0.8917*F22" +"J22/0.8917" +"SUM(B22:B23)" +"B12+B24" +"F24+F12" +"B24+B18+B12" +"J12+J18+J24" +"L18+L24+L12" +"0.9243*F31" +"J31/0.93" +"SUM(B31:B33)" +"AVERAGE(E31:E33)" +"0.9971*F38" +"G38" +"J38/0.9971" +"0.937*F39" +"0.9008*F41" +"J41/0.9008" +"AVERAGE(E41:E42)" +"0.8975*F45" +"J45/0.8975" +"0.9512*F46" +"J46/0.9512" +"SUM(B38:B46)" +"F46+F45+F42+F41+F39+F38" +"J46+J45+J42+J41+J38" +"F47+F34+F28" +"B43+B34" +"+G12+G18" +"+G24" +"+D27*D$23" +"+F27*E27" +"+G18" +"SUM(D27:D34)" +"+B8*E8" +"0.8877*F8" +"G8/($G$48-$G$46-$G$38)*($J$48-$J$46-$J$38)" +"J8/0.8877" +"K8/E8" +"SUM(B8:B11)" +"AVERAGE(E8:E11)" +"0.9095*F14" +"J14/0.9095" +"B18+B12" +"+P20*L20/J20" +"+P21*L20/J20" +"0.8917*F22" +"J22/0.8917" +"SUM(B22:B23)" +"B12+B24" +"F24+F12" +"B24+B18+B12" +"J12+J18+J24" +"L18+L24+L12" +"0.9243*F31" +"J31/0.93" +"SUM(B31:B33)" +"AVERAGE(E31:E33)" +"0.9971*F38" +"G38" +"J38/0.9971" +"0.937*F39" +"0.9008*F41" +"J41/0.9008" +"AVERAGE(E41:E42)" +"0.8975*F45" +"J45/0.8975" +"0.9512*F46" +"J46/0.9512" +"SUM(B38:B46)" +"F46+F45+F42+F41+F39+F38" +"J46+J45+J42+J41+J38" +"F47+F34+F28" +"B43+B34" +"+G12+G18" +"+G24" +"+'[1]Keith Baker'!K3" +"+'[1]Madden West'!K3" +"+'[1]Fred Novotny'!I3" +"+'[1]Sand Draw'!F3" +"+B13" +"+'[1]Flow Data'!A14" +"-[1]WIC!R12" +"-[1]CIG!S12" +"SUM(F15:G15)" +"+'[1]Keith Baker'!I14" +"+'[1]Madden West'!I14" +"+'[1]Fred Novotny'!H14" +"-SUM(I15:K15)*$L$14" +"SUM(I15:L15)" +"+'[1]UA4 ALLOCATION'!I12" +"SUM(M15:N15)+H15" +"+O15+P14" +"+A15+1" +"SUM(B15:B46)" +"SUM(F15:F45)" +"+P45" +"+[1]Citation!D8" +"CONCATENATE(B13,"" "",A13)" +"TODAY()" +"+'[1]Burlington Settlement'!A13" +"'[2]Enter Mcf'!$F$11" +"+A13" +"+'[2]Enron(Howell)'!$F14" +"+'[2]Enron(Howell)'!$E14" +"+'[2]Enron(Howell)'!$G14" +"+B19+D19" +"+E19/$B$14" +"+A19+1" +"SUM(B19:B49)" +"+B50" +"+D56*C56" +"SUM(C55:C57)" +"SUM(E55:E57)" +"'[1]Gap GB Worksheet'!$F$9" +"B21*0.97466" +"'[1]Gap GB Worksheet'!$I$9" +"B21-D21" +"G21" +"'[1]Gap GB Worksheet'!$F$13" +"B22*0.975069" +"'[1]Gap GB Worksheet'!$I$13" +"H21+F22" +"'[1]Gap GB Worksheet'!$F$18" +"'[1]Gap GB Worksheet'!$I$18" +"F25+H23" +"E21+F21" +"C21-E21" +"H21" +"J21+H22" +"J27+I28+H28" +"E21+F21" +"C21-E21" +"D21+F21" +"H21" +"J21+H22" +"E21+F21" +"C21-E21" +"H21" +"J21+H22" +"E28+D28" +"J27+I28+H28" +"J31+I32" +"J31+I33" +"+B8*E8" +"0.8877*F8" +"G8/($G$49-$G$47-$G$38)*($J$49-$J$47-$J$38)" +"J8/0.8877" +"K8/E8" +"SUM(B8:B11)" +"AVERAGE(E8:E11)" +"0.9095*F14" +"J14/0.9095" +"B18+B12" +"+P20*L20/J20" +"+P21*L20/J20" +"0.8917*F22" +"J22/0.8917" +"SUM(B22:B23)" +"B12+B24" +"F24+F12" +"B24+B18+B12" +"J12+J18+J24" +"L18+L24+L12" +"0.9243*F31" +"J31/0.93" +"SUM(B31:B33)" +"AVERAGE(E31:E33)" +"0.9971*F38" +"G38" +"J38/0.9971" +"0.937*F39" +"0.9008*F41" +"J41/0.9008" +"0.8975*F46" +"J46/0.8975" +"0.9512*F47" +"J47/0.9512" +"SUM(B38:B47)" +"F47+F46+F42+F41+F39+F38" +"J47+J46+J42+J41+J38" +"F48+F34+F28" +"B44+B34" +"+G12+G18" +"+G24" +"+D27*D$23" +"+F27*E27" +"+G18" +"SUM(D27:D34)" +"+[1]Citation!D8" +"+H18+H26" +"+H18+H26" +"1+Z16" +"1+AE16" +"1+AE30" +"+G21+G25" +"+B6*31" +"+B7*29" +"+B9*30" +"SUM(C6:C17)" +"+[1]Input!O25" +"+#REF!" +"CELL(""FILENAME"")" +"SUM(D11:O11)" +"SUM(D11:D12)" +"(Headcount!C22)*(4800/12)+Data!D13*(0.0935)" +"IF(Headcount!C22=0,,IF(Data!D13/Headcount!C22<=71000/12,Data!D13*0.09,(Data!D13/Headcount!C22-71000/12)*0.02*Headcount!C22+71000/12*0.09*Headcount!C22))" +"SUM(D17:D23)" +"SUM(D25:D30)" +"SUM(D32:D34)" +"SUM(D44:D47)" +"D13+D16+D24+D31+D35+D43+D48+D49+D52+SUM(D53:D58)" +"D62+D59+D63" +"CELL(""FILENAME"")" +"SUM(C11:N11)" +"SUM(B12:B13)" +"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+B11+B14+SUM(B15:B20)" +"SUM(#REF!)" +"SUM(C11:C21)" +"B22+B21+B23" +"+C22+C23" +"+Data!D5" +"+Data!$D$7" +"+Data!D11+Data!D12" +"+Data!D14" +"+Data!D17+Data!D19" +"+Data!D18" +"+Data!D20" +"+Data!D21+Data!D25+Data!D29" +"+Data!D26+Data!D27+Data!D28+Data!D30" +"+Data!D32+Data!D34" +"+Data!D33" +"+Data!D36" +"+Data!D37+Data!D40+Data!D41" +"+Data!D42" +"+Data!D44+Data!D47" +"+Data!D45+Data!D46" +"+Data!D49" +"+Data!D53" +"+Data!D57+Data!D58" +"+Data!D60" +"+Data!D63" +"SUM(C7:C37)" +"SUM(C38:N38)" +"+O38-Data!P64" +"REPT(""O"",I45)" +"E7+G7" +"G7+0.005" +"E7+J7" +"E8" +"REPT(""O"",I44)" +"REPT(""O"",I44)" +"65-((Q4+R4)/2)" +"U4-S4" +"U4-T4" +"D4-0.03" +"D4" +"C7-D7" +"B7*E7*10000" +"D7" +"SUM(V4:V8)" +"SUM(K4:K8)" +"K10-L10" +"SUM(V4:V12)" +"D9" +"D5" +"((10*5030)+(5*5060))/15" +"(L10-L15)*K15*1000" +"L18*0.6" +"D16" +"L12*1000*K15" +"N21*0.7" +"R14+S24" +"AB24" +"R24-U24" +"AVERAGE(AB24,AD24,AF24)" +"R24-W24" +"AVERAGE(AB24,AD24,AF24,AH24,AJ24)" +"R24-Y24" +"AC24+AB14" +"AVERAGE(AC24,AE24,AG24,AI24,AK24)" +"#REF!+S25" +"AC25+#REF!" +"D26-0.22" +"D27" +"D26-0.05" +"D4-0.09" +"D4-0.26" +"H42" +"I41-$M$9+$N$9" +"M41-I41" +"Q25+7" +"R25+S41" +"[1]Sheet1!$F$4" +"AVERAGE(I35:I41)" +"SUM(J25:J41)" +"Q41+7" +"R41+S42" +"[1]Sheet1!$G$4" +"J43*K43" +"[1]Sheet1!$H$4" +"[1]Sheet1!$I$4" +"SUM(J43:J44)" +"L45/(J43+J44)" +"Q42+7" +"R42+S47" +"AC47" +"AVERAGE(H42:H45)" +"H43" +"H44" +"AVERAGE(N59:N61)" +"AVERAGE(J61:J65)" +"AVERAGE(N59:N65)" +"AVERAGE(N55:N58)" +"AVERAGE(O54:O58)" +"H45" +"AVERAGE(J54:J65)" +"D72-0.005" +"AVERAGE(H69:H73)" +"AVERAGE(N61:N65)" +"D74+0.355" +"AVERAGE(N62:N64)" +"D76+0.105" +"D33" +"D79-C79" +"D26-0.12" +"D13" +"C97-AVERAGE(C91:C92,C95:C96)" +"D40" +"D97-AVERAGE(D91:D92,D95:D96)" +"D14" +"C83-0.05" +"D35" +"SUM(B79:B84)" +"SUM(F79:F84)" +"C83-0.06" +"C95-C91" +"C84" +"D95-D91" +"C80" +"SUM(B85:B88)" +"SUM(F85:F88)" +"C81-C90" +"D97-I96" +"D81-D90" +"D51" +"C97" +"D57" +"D97" +"C96" +"D61" +"AVERAGE(D91:D92,D95:D96)" +"((C97*7)+(C98*2))/9" +"C96" +"D65" +"((J93*3)+(I93*9))/12" +"D69" +"((D92+D95+D96)+(D97*7)+(D98*2))/12" +"D71" +"AVERAGE(D90:D92,D95)" +"AVERAGE(C90)" +"D74" +"AVERAGE(C90:C92,C95)" +"D76" +"SUM(F90:F99)" +"D90" +"SUM(B79:B99)" +"C99-C95" +"H88+H99+H84" +"AVERAGE(D90:D91)" +"AVERAGE([1]Sheet1!$F$4:$Q$4)" +"D13" +"I97-J96" +"I96-J99" +"L104+K104" +"L105-K105" +"J104+J105" +"J106*0.9" +"D102" +"D14" +"D15" +"D86" +"D85" +"D82" +"H100+F136" +"D90" +"SUM(F137:F141)" +"AVERAGE(M14:M49)" +"D91" +"D92" +"J164/13.9" +"D95" +"D97" +"D98" +"D99" +"AVERAGE(I13:I79)" +"SUM(B102:B177)-SUM(B7:B77)" +"SUM(F7:F77,F102:F177)" +"SUM(F79:F99)+F179" +"B79+SUM(B123:B130)-SUM(B27:B33)" +"B181/19" +"C181*3" +"B80" +"B81+SUM(B102:B110)-SUM(B7:B13)" +"J183+K183" +"L183/4" +"B83+SUM(B111:B122)-SUM(B14:B26)" +"B84+SUM(B131:B132)-SUM(B34:B35)" +"B85+SUM(B133:B135)-SUM(B36:B39)" +"D181+D183+D185+D187" +"SUM(L183:L188)" +"B82+B136-B40" +"SUM(B181:B191)" +"C191/D190" +"B90+SUM(B137:B152)-SUM(B41:B50)" +"B91+SUM(B153:B158)-SUM(B51:B56)" +"B92+SUM(B159:B168)-SUM(B57:B68)" +"B95+SUM(B169:B170)-SUM(B69:B70)" +"B96+SUM(B171:B172)-SUM(B71:B72)" +"SUM(B192:B198)" +"B97+SUM(B173:B174)-SUM(B73:B74)" +"B98-SUM(B75:B76)+SUM(B175:B176)" +"B99+SUM(B177)-SUM(B77)" +"SUM(B198:B201)" +"AVERAGE(J192:J202)" +"SUM(B181:B201)" +"SUM(B193:B201)" +"AVERAGE(D217:D220)" +"AVERAGE(D217:D225)" +"AVERAGE(D217:D228)" +"AVERAGE(D217:D232)" +"296098+66648" +"C283-69000" +"74150+19492" +"P284-10692" +"105987+33318" +"P285-22214" +"(202460+45856)" +"P286-58726" +"C287/C283" +"155652+33514" +"F287/$C$283" +"AVERAGE(P284:P287)" +"F287-24698" +"F288/$C$284" +"AVERAGE(Q284:Q287)" +"153076+33709" +"172728+49692" +"AVERAGE(P291:P294)" +"204211+47624" +"P291-47502" +"C291-12234" +"F291-42274" +"AVERAGE(Q291:Q294)" +"268254+61311" +"P292-76491" +"265121+63384" +"P293-71851" +"P294-42274" +"F291-C291" +"F296/245" +"AVERAGE(S297:S300)" +"AVERAGE(T297:T300)" +"94858+29020" +"P297-15027" +"P291-P297" +"123880+29032" +"P298-26642" +"186403+37271" +"P299-44334" +"C291" +"C292" +"F291-C287" +"112-16" +"SUM(F4:F17)" +"SUM(F21:F33)" +"SUM(F55:F61)" +"SUM(F65:F79)" +"65-(E5+F5)/2" +"SUM(G5:G34)" +"SUM(G35:G65)" +"SUM(G97:G124)" +"(H34+H65+H96+H124+H155)" +"SUM(G250:G278)" +"(H187+H218+H249+H278+H309)" +"$V$10*V14+$W$10*W14+$X$10*X14+$Y$10*Y14+$Z$10*Z14+$AA$10*AA14+$AB$10*AB14" +"RANK($S$14:$S$19,$S$14:$S$19,1)" +"RANK(F$14:F$19,F$14:F$19,0)" +"RANK(H$14:H$19,H$14:H$19,0)" +"RANK(N$14:N$19,N$14:N$19,0)" +"$V$10*V14+$W$10*W14+$X$10*X14+$Y$10*Y14+$Z$10*Z14+$AA$10*AA14+$AB$10*AB14" +"RANK($S$14:$S$19,$S$14:$S$19,1)" +"RANK(F$14:F$19,F$14:F$19,0)" +"RANK(H$14:H$19,H$14:H$19,0)" +"RANK(N$14:N$19,N$14:N$19,0)" +"108136*3.26" +"+G7*-0.25" +"SUM(G7:G12)" +"-5000*30" +"+F8+G8" +"+(D8-E8)*C8" +"-5000*31" +"SUM(H8:H13)" +"1236286*2.375" +"95800*7/12" +"SUM(K7:K10)" +"D16*F16" +"H16-H18" +"+'Sched I - Cannon & TC GLO'!G8" +"+'Sched I - Cannon & TC GLO'!G13" +"+'Sched II Lyondell'!H15" +"+'Sched III Centana'!K7" +"+'Sched III Centana'!K10" +"-86002.5/2" +"SUM(H20:H30)" +"+'Prime Rate Calc- NET'!D141" +"""Daily Prime Rate for ""&'Prime Rate Calc- NET'!F139&"" days""" +"H34+H32" +"108136*3.26" +"+G6*-0.25" +"+G7+G6" +"+G13+G8" +"-5000*30" +"+F8+G8" +"+(D8-E8)*C8" +"-5000*31" +"SUM(H8:H13)" +"-(1236286*2.375)" +"-(95800*0.583333333333333)" +"SUM(K7:K10)" +"IF(AND(A3>=$L$8,A3<$L$9),$N$8,(IF(AND(A3>=$L$9,A3<$L$10),$N$9,(IF(AND(A3>=$L$10,A3<$L$11),$N$10,(IF(A3>=$L$11,$N$11,0)))))))" +"+'Inv & WC Value Adj'!H32" +"(B3/365)*C3" +"A3+1" +"$C$3" +"F33-$F$32" +"F64-$F$63" +"F95-$F$94" +"SUM(D3:D139)" +"SUM(S6+2)" +"Z6+1" +"SUM(G10:H10)" +"6+4" +"18+1+1+1+1" +"67-13+11-3-2-4-3" +"SUM(H37:H37)" +"SUM(G10:G41)" +"AE123" +"C84" +"SUM(B49:B77)" +"SUM(J82)" +"Q103" +"SUM(J17:J79)" +"X114" +"SUM(C80:C83)" +"SUM(Q5:Q99)" +"AC109+2" +"SUM(X5:X110)" +"SUM(AE4:AE116)" +"SUM(AF4:AF116)" +"SUM(AE121:AE122)" +"H12+1" +"SUM(I3:I49)" +"AVERAGE(June!H14,June!H23)" +"AVERAGE(July!H19)" +"142.5*1.15" +"75.25*1.15" +"AVERAGE(June!H10)" +"157.5*1.15" +"AVERAGE(June!H3,June!H8)" +"AVERAGE(July!H7,July!H12)" +"147.75*1.15" +"AVERAGE(July!H17)" +"146.25+15" +"AVERAGE(June!H18)" +"AVERAGE(July!H6,July!H14)" +"140*1.15" +"AVERAGE(July!H21)" +"172.5+50" +"165.85*1.15" +"AVERAGE(June!H6,June!H19)" +"AVERAGE(July!H9,July!H23)" +"AVERAGE(July!H3,July!H16)" +"80.91*1.15" +"149.25*1.15" +"AVERAGE(June!H7,June!H22)" +"AVERAGE(June!H7,July!H24)" +"179.7*1.15" +"SUM(June!H11)" +"SUM(July!H8)" +"49.78*1.15" +"AVERAGE(June!H13)" +"AVERAGE(July!H22)" +"(103.5)*1.15" +"SUM(D3*0.14)" +"SUM(D3*0.14)" +"SUM(D3*0.06)" +"SUM(D3*0.06)" +"SUM(D3*0.07)" +"SUM(D3*0.07)" +"SUM(D3*0.05)" +"SUM(D3*0.05)" +"SUM(D3*0.09)" +"SUM(D3*0.09)" +"SUM(D3*0.09)" +"SUM(D3*0.09)" +"SUM(D3*0.08)" +"SUM(D3*0.08)" +"SUM(D3*0.03)" +"SUM(D3*0.03)" +"SUM(D3*0.09)" +"SUM(D3*0.09)" +"SUM(D3*0.11)" +"SUM(D3*0.11)" +"SUM(D3*0.08)" +"SUM(D3*0.08)" +"SUM(D3*0.07)" +"SUM(D3*0.07)" +"SUM(D3*0.04)" +"SUM(D3*0.04)" +"SUM(D3:E23)" +"SUM(D3:E23)" +"AVERAGE(D3:D23)" +"AVERAGE(D3:D23)" +"SUM(D3*0.14)" +"SUM(D3*0.14)" +"SUM(D3*0.06)" +"SUM(D3*0.06)" +"SUM(D3*0.07)" +"SUM(D3*0.07)" +"SUM(D3*0.05)" +"SUM(D3*0.05)" +"SUM(D3*0.09)" +"SUM(D3*0.09)" +"SUM(D3*0.09)" +"SUM(D3*0.09)" +"SUM(D3*0.08)" +"SUM(D3*0.08)" +"SUM(D3*0.03)" +"SUM(D3*0.03)" +"SUM(D3*0.09)" +"SUM(D3*0.09)" +"SUM(D3*0.11)" +"SUM(D3*0.11)" +"SUM(D3*0.08)" +"SUM(D3*0.08)" +"SUM(D3*0.07)" +"SUM(D3*0.07)" +"SUM(D3*0.04)" +"SUM(D3*0.04)" +"SUM(D3:E24)" +"SUM(D3:E24)" +"AVERAGE(D3:D24)" +"AVERAGE(D3:D24)" +"E7+G7" +"G7+0" +"E7+J7" +"E8" +"SUM(E3:E25)" +"H82-G82" +"SUM(O83:U83)/105" +"763.489+800" +"756.776+800" +"Y119-I119" +"Y119-H145" +"2602.645+800" +"2801.605+800" +"17136.544" +"1097+2253" +"1369+2333" +"1293+3441" +"3841+1208" +"4227" +"2715+817" +"SUM(E174:E185)" +"E186+E26" +"#REF!/#REF!" +"#REF!/C187" +"#REF!/S187" +"#REF!/B187" +"#REF!/D187" +"#REF!/Q187" +"2072+706" +"1872+683" +"2694+775" +"3171+865" +"3524+967" +"745+3573" +"749+3689" +"3709+805" +"566+3709" +"3709+545" +"3772+638" +"304+3821" +"3815+926" +"3640+1210" +"3315+746" +"2804+60" +"2407+851" +"1495+851" +"926+852" +"595+852" +"419+974" +"214+841" +"124+853" +"124+989" +"413+1065" +"892+935" +"1918+779" +"1968+1879" +"2082+499" +"2082+498" +"2344+776" +"3518+776" +"2585+692" +"2908+692" +"3470+827" +"3717+827" +"3768+801" +"3511+801" +"3421+897" +"3990" +"2445+897" +"874+2204" +"874+1974" +"1669+860" +"1641+860" +"1667+689" +"2077+689" +"2574+883" +"883+3009" +"3340+914" +"3340+857" +"3340+794" +"3340+807" +"3340+887" +"3340+886" +"3340+986" +"3340+680" +"2340+598" +"1976+598" +"1751+800" +"1400+800" +"1921+967" +"1426+967" +"1989+1001" +"2336+1000" +"2699+1028" +"2765+1027" +"2730+727" +"2779+727" +"2970+987" +"2980+842" +"3374+843" +"3213+709" +"3214+709" +"3213+728" +"3111+599" +"2794+599" +"2718+825" +"2470+825" +"1278+816" +"419+816" +"29+791" +"180+791" +"0+289" +"320+289" +"S220-R220" +"SUM(S264:T264)" +"'History By Facility'!B118" +"'History By Facility'!I119" +"'History By Facility'!P119" +"J5-I5" +"'History By Facility'!Y119" +"L5-J5" +"M5+K5" +"'History By Facility'!H145" +"L5-O5" +"H5-O5" +"SUM(D5:D27)" +"P28-P20" +"'History By Facility'!C250" +"'History By Facility'!E235" +"'History By Facility'!H235" +"'History By Facility'!P235" +"'History By Facility'!Y235" +"'History By Facility'!H250" +"SUM(D32:D43)" +"D44+D28" +"P46-P20" +"'History By Facility'!K144" +"'History By Facility'!J144" +"'History By Facility'!L144" +"G2" +"'History By Facility'!L144" +"'History By Facility'!L118" +"G3-H3" +"E3-O3" +"SUM(E3:E25)" +"'History By Facility'!K142" +"'History By Facility'!J142" +"'History By Facility'!L142" +"G2" +"'History By Facility'!L234" +"'History By Facility'!K250" +"'History By Facility'!J250" +"'History By Facility'!L250" +"K32" +"SUM(E32:E43)" +"'History By Facility'!K247" +"'History By Facility'!J247" +"'History By Facility'!L247" +"'History By Facility'!AC232" +"N5/1000" +"SUM(N5:N13)" +"SUM(N19:N24)" +"+T138" +"SUBTOTAL(9,T4:T137)" +"B2-C2" +"B2-C2" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"1" +"2+1" +"5+1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11+557047+65535" +"1+5" +"SUM(C8:C22)" +"1+8+11" +"1+11+14" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"8+6" +"+K21+K22" +"1+1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30-H10" +"L32" +"H8/$H$25" +"740264+40000" +"P8-S8" +"(180000+180000+100000+45000)" +"O9*2" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"89100+89100" +"L32-L30" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E31" +"K30" +"J11*K11" +"99804+35396" +"((C12/9)*12)-500000" +"(E12/$E$31)*$K$11" +"5000+1800+24000+10000+1500+15000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C34" +"(C14/9)*12" +"5000+50000" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"1" +"820000+1397000" +"2+1-1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$31)*$K$11+557047+65535+393210+393210+1081327" +"SUM(C8:C22)" +"1+8+11-11" +"1+11+14-14" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"8+6-6" +"+K21+K22" +"1+1-1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L30*1.2" +"SUM(E12:E22)" +"+E31" +"+H36/I36" +"+K11" +"+J36*K36" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-1081327" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"5+1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-393210" +"1+5" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-393210" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"Sheet1!A4747" +"B2+C2" +"-11060000*-1" +"'Physical deals EOL (2)'!A6282" +"-4302500*-1" +"'Physical deals EOL (2)'!A5659" +"Sheet1!A2945" +"Sheet1!A2573" +"'Physical deals EOL (2)'!A5133" +"'Physical deals EOL (2)'!A4429" +"'Physical deals EOL (2)'!A4003" +"Sheet1!A2274" +"'Physical deals EOL (2)'!A3583" +"'Physical deals EOL (2)'!A3215" +"Sheet1!A2070" +"Sheet1!A1896" +"-1825000*-1" +"'Physical deals EOL (2)'!A2904" +"'Physical deals EOL (2)'!A2712" +"Sheet1!A1740" +"'Physical deals EOL (2)'!A2430" +"'Physical deals EOL (2)'!A2209" +"Sheet1!A1643" +"Sheet1!A1572" +"'Physical deals EOL (2)'!A2005" +"'Physical deals EOL (2)'!A1767" +"Sheet1!A1462" +"'Physical deals EOL (2)'!A1608" +"-1100800*-1" +"Sheet1!A1351" +"Sheet1!A1233" +"-998000*-1" +"-920000*-1" +"'Physical deals EOL (2)'!A1424" +"Sheet1!A1144" +"'Physical deals EOL (2)'!A1228" +"Sheet1!A1025" +"Sheet1!A946" +"'Physical deals EOL (2)'!A1069" +"-699625*-1" +"Sheet1!A876" +"Sheet1!A819" +"Sheet1!A782" +"'Physical deals EOL (2)'!A920" +"-642510*-1" +"'Physical deals EOL (2)'!A796" +"'Physical deals EOL (2)'!A640" +"Sheet1!A715" +"Sheet1!A678" +"-406000*-1" +"Sheet1!A626" +"Sheet1!A569" +"Sheet1!A526" +"Sheet1!A455" +"-364000*-1" +"-360000*-1" +"Sheet1!A415" +"'Physical deals EOL (2)'!A507" +"'Physical deals EOL (2)'!A433" +"Sheet1!A380" +"'Physical deals EOL (2)'!A372" +"'Physical deals EOL (2)'!A333" +"'Physical deals EOL (2)'!A288" +"'Physical deals EOL (2)'!A251" +"Sheet1!A358" +"Sheet1!A325" +"-200000*-1" +"-196500*-1" +"'Physical deals EOL (2)'!A201" +"Sheet1!A303" +"Sheet1!A284" +"Sheet1!A270" +"-154000*-1" +"'Physical deals EOL (2)'!A173" +"Sheet1!A250" +"-120000*-1" +"-118536*-1" +"Sheet1!A228" +"'Physical deals EOL (2)'!A147" +"Sheet1!A207" +"-110000*-1" +"Sheet1!A181" +"Sheet1!A194" +"Sheet1!A158" +"-93000*-1" +"Sheet1!A133" +"Sheet1!A142" +"'Physical deals EOL (2)'!A123" +"Sheet1!A113" +"Sheet1!A120" +"-80000*-1" +"-75000*-1" +"Sheet1!A89" +"Sheet1!A103" +"'Physical deals EOL (2)'!A112" +"-70000*-1" +"-62000*-1" +"'Physical deals EOL (2)'!A98" +"-59400*-1" +"Sheet1!A81" +"'Physical deals EOL (2)'!A89" +"Sheet1!A74" +"Sheet1!A62" +"Sheet1!A68" +"Sheet1!A55" +"'Physical deals EOL (2)'!A78" +"Sheet1!A47" +"'Physical deals EOL (2)'!A68" +"'Physical deals EOL (2)'!A73" +"Sheet1!A43" +"-21565*-1" +"Sheet1!A36" +"Sheet1!A24" +"Sheet1!A27" +"Sheet1!A30" +"Sheet1!A33" +"'Physical deals EOL (2)'!A64" +"Sheet1!A22" +"'Physical deals EOL (2)'!A61" +"Sheet1!A12" +"Sheet1!A14" +"Sheet1!A18" +"'Physical deals EOL (2)'!A56" +"'Physical deals EOL (2)'!A53" +"'Physical deals EOL (2)'!A49" +"'Physical deals EOL (2)'!A22" +"'Physical deals EOL (2)'!A15" +"'Physical deals EOL (2)'!A17" +"'Physical deals EOL (2)'!A19" +"'Physical deals EOL (2)'!A13" +"'Physical deals EOL (2)'!A10" +"Sheet1!A7" +"Sheet1!A9" +"'Physical deals EOL (2)'!A5" +"'Physical deals EOL (2)'!A3" +"Sheet1!A5" +"Sheet1!A3" +"B2+C2" +"SUBTOTAL(9,D2:D299)" +"SUBTOTAL(9,D301:D302)" +"SUBTOTAL(9,D307:D2107)" +"SUBTOTAL(9,D2109:D2115)" +"SUBTOTAL(9,D2117:D2117)" +"SUBTOTAL(9,D2129:D2143)" +"SUBTOTAL(9,D2145:D2253)" +"SUBTOTAL(9,D2257:D2326)" +"SUBTOTAL(9,D2328:D2383)" +"SUBTOTAL(9,D2385:D2494)" +"SUBTOTAL(9,D2498:D2516)" +"SUBTOTAL(9,D2518:D2526)" +"SUBTOTAL(9,D2531:D2581)" +"SUBTOTAL(9,D2583:D2603)" +"SUBTOTAL(9,D2605:D2617)" +"SUBTOTAL(9,D2619:D2684)" +"SUBTOTAL(9,D2686:D2688)" +"SUBTOTAL(9,D2690:D2695)" +"SUBTOTAL(9,D2697:D2774)" +"SUBTOTAL(9,D2776:D2948)" +"SUBTOTAL(9,D2950:D3067)" +"SUBTOTAL(9,D3069:D3164)" +"SUBTOTAL(9,D3173:D3375)" +"SUBTOTAL(9,D3409:D3444)" +"SUBTOTAL(9,D3448:D3469)" +"SUBTOTAL(9,D3475:D3562)" +"SUBTOTAL(9,D3564:D3934)" +"SUBTOTAL(9,D4023:D4034)" +"SUBTOTAL(9,D4036:D4040)" +"SUBTOTAL(9,D4042:D4080)" +"SUBTOTAL(9,D4085:D4102)" +"SUBTOTAL(9,D4104:D4123)" +"SUBTOTAL(9,D4125:D4279)" +"SUBTOTAL(9,D4338:D4371)" +"SUBTOTAL(9,D4408:D4449)" +"SUBTOTAL(9,D4451:D4567)" +"SUBTOTAL(9,D4580:D4648)" +"SUBTOTAL(9,D4663:D4670)" +"SUBTOTAL(9,D4672:D4703)" +"SUBTOTAL(9,D2:D4746)" +"+B2+C2" +"SUBTOTAL(9,D2:D3)" +"SUBTOTAL(9,D5:D626)" +"SUBTOTAL(9,D628:D630)" +"SUBTOTAL(9,D632:D1056)" +"SUBTOTAL(9,D1058:D1582)" +"SUBTOTAL(9,D1584:D1591)" +"SUBTOTAL(9,D1596:D1753)" +"SUBTOTAL(9,D1755:D1792)" +"SUBTOTAL(9,D1800:D1812)" +"SUBTOTAL(9,D1814:D1840)" +"SUBTOTAL(9,D1842:D1864)" +"SUBTOTAL(9,D1866:D2068)" +"SUBTOTAL(9,D2070:D2260)" +"SUBTOTAL(9,D2262:D2571)" +"SUBTOTAL(9,D2573:D2853)" +"SUBTOTAL(9,D2855:D3273)" +"SUBTOTAL(9,D3275:D3275)" +"SUBTOTAL(9,D3277:D3459)" +"SUBTOTAL(9,D3463:D3657)" +"SUBTOTAL(9,D3659:D3694)" +"SUBTOTAL(9,D3696:D3699)" +"SUBTOTAL(9,D3701:D3744)" +"SUBTOTAL(9,D3746:D3794)" +"SUBTOTAL(9,D3796:D3943)" +"SUBTOTAL(9,D3947:D4183)" +"SUBTOTAL(9,D4185:D4194)" +"SUBTOTAL(9,D4213:D4915)" +"SUBTOTAL(9,D4922:D5076)" +"SUBTOTAL(9,D5237:D5262)" +"SUBTOTAL(9,D5264:D5630)" +"SUBTOTAL(9,D5632:D5656)" +"SUBTOTAL(9,D5658:D5780)" +"SUBTOTAL(9,D5782:D6001)" +"SUBTOTAL(9,D6003:D6134)" +"SUBTOTAL(9,D6136:D6208)" +"SUBTOTAL(9,D6220:D6279)" +"SUBTOTAL(9,D2:D6281)" +"+B2+C2" +"ABS(D2)" +"SUM(B2:B14)" +"Sheet1!A3" +"B2+C2" +"Sheet1!A5" +"Sheet1!A7" +"Sheet1!A9" +"Sheet1!A12" +"Sheet1!A14" +"Sheet1!A18" +"Sheet1!A22" +"Sheet1!A24" +"Sheet1!A27" +"Sheet1!A30" +"Sheet1!A33" +"Sheet1!A36" +"Sheet1!A43" +"Sheet1!A47" +"Sheet1!A55" +"Sheet1!A62" +"Sheet1!A68" +"Sheet1!A74" +"Sheet1!A81" +"Sheet1!A89" +"Sheet1!A103" +"Sheet1!A113" +"Sheet1!A120" +"Sheet1!A133" +"Sheet1!A142" +"Sheet1!A158" +"Sheet1!A181" +"Sheet1!A194" +"Sheet1!A207" +"Sheet1!A228" +"Sheet1!A250" +"Sheet1!A270" +"Sheet1!A284" +"Sheet1!A303" +"Sheet1!A325" +"Sheet1!A358" +"Sheet1!A380" +"Sheet1!A415" +"Sheet1!A455" +"Sheet1!A526" +"Sheet1!A569" +"Sheet1!A626" +"Sheet1!A678" +"Sheet1!A715" +"Sheet1!A782" +"Sheet1!A819" +"Sheet1!A876" +"Sheet1!A946" +"Sheet1!A1025" +"Sheet1!A1144" +"Sheet1!A1233" +"Sheet1!A1351" +"Sheet1!A1462" +"Sheet1!A1572" +"Sheet1!A1643" +"Sheet1!A1740" +"Sheet1!A1896" +"Sheet1!A2070" +"Sheet1!A2274" +"Sheet1!A2573" +"Sheet1!A2945" +"Sheet1!A4747" +"'Physical deals EOL (2)'!A3" +"'Physical deals EOL (2)'!A5" +"'Physical deals EOL (2)'!A10" +"'Physical deals EOL (2)'!A13" +"'Physical deals EOL (2)'!A15" +"'Physical deals EOL (2)'!A17" +"'Physical deals EOL (2)'!A19" +"'Physical deals EOL (2)'!A22" +"'Physical deals EOL (2)'!A49" +"'Physical deals EOL (2)'!A53" +"'Physical deals EOL (2)'!A56" +"'Physical deals EOL (2)'!A61" +"'Physical deals EOL (2)'!A64" +"'Physical deals EOL (2)'!A68" +"'Physical deals EOL (2)'!A73" +"'Physical deals EOL (2)'!A78" +"'Physical deals EOL (2)'!A89" +"'Physical deals EOL (2)'!A98" +"'Physical deals EOL (2)'!A112" +"'Physical deals EOL (2)'!A123" +"'Physical deals EOL (2)'!A147" +"'Physical deals EOL (2)'!A173" +"'Physical deals EOL (2)'!A201" +"'Physical deals EOL (2)'!A251" +"'Physical deals EOL (2)'!A288" +"'Physical deals EOL (2)'!A333" +"'Physical deals EOL (2)'!A372" +"'Physical deals EOL (2)'!A433" +"'Physical deals EOL (2)'!A507" +"'Physical deals EOL (2)'!A640" +"'Physical deals EOL (2)'!A796" +"'Physical deals EOL (2)'!A920" +"'Physical deals EOL (2)'!A1069" +"'Physical deals EOL (2)'!A1228" +"'Physical deals EOL (2)'!A1424" +"'Physical deals EOL (2)'!A1608" +"'Physical deals EOL (2)'!A1767" +"'Physical deals EOL (2)'!A2005" +"'Physical deals EOL (2)'!A2209" +"'Physical deals EOL (2)'!A2430" +"'Physical deals EOL (2)'!A2712" +"'Physical deals EOL (2)'!A2904" +"'Physical deals EOL (2)'!A3215" +"'Physical deals EOL (2)'!A3583" +"'Physical deals EOL (2)'!A4003" +"'Physical deals EOL (2)'!A4429" +"'Physical deals EOL (2)'!A5133" +"'Physical deals EOL (2)'!A5659" +"'Physical deals EOL (2)'!A6282" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"1" +"2+1" +"5+1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11+557047+65535" +"1+5" +"SUM(C8:C22)" +"1+8+11" +"1+11+14" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"8+6" +"+K21+K22" +"1+1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30-H10" +"L32" +"H8/$H$25" +"740264+40000" +"P8-S8" +"(180000+180000+100000+45000)" +"O9*2" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"89100+89100" +"L32-L30" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E31" +"K30" +"J11*K11" +"99804+35396" +"((C12/9)*12)-500000" +"(E12/$E$31)*$K$11" +"5000+1800+24000+10000+1500+15000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C34" +"(C14/9)*12" +"5000+50000" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"1" +"820000+1397000" +"2+1-1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$31)*$K$11+557047+65535+393210+393210+1081327" +"SUM(C8:C22)" +"1+8+11-11" +"1+11+14-14" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"8+6-6" +"+K21+K22" +"1+1-1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L30*1.2" +"SUM(E12:E22)" +"+E31" +"+H36/I36" +"+K11" +"+J36*K36" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-1081327" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"5+1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-393210" +"1+5" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-393210" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"1" +"2+1" +"5+1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11+557047+65535" +"1+5" +"SUM(C8:C22)" +"1+8+11" +"1+11+14" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"8+6" +"+K21+K22" +"1+1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30-H10" +"L32" +"H8/$H$25" +"740264+40000" +"P8-S8" +"(180000+180000+100000+45000)" +"O9*2" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"89100+89100" +"L32-L30" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E31" +"K30" +"J11*K11" +"99804+35396" +"((C12/9)*12)-500000" +"(E12/$E$31)*$K$11" +"5000+1800+24000+10000+1500+15000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C34" +"(C14/9)*12" +"5000+50000" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"1" +"820000+1397000" +"2+1-1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$31)*$K$11+557047+65535+393210+393210+1081327" +"SUM(C8:C22)" +"1+8+11-11" +"1+11+14-14" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"8+6-6" +"+K21+K22" +"1+1-1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L30*1.2" +"SUM(E12:E22)" +"+E31" +"+H36/I36" +"+K11" +"+J36*K36" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-1081327" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"5+1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-393210" +"1+5" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-393210" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"1" +"2+1" +"5+1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11+557047+65535" +"1+5" +"SUM(C8:C22)" +"1+8+11" +"1+11+14" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"8+6" +"+K21+K22" +"1+1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"1" +"2+1-1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11+557047+65535+393210+393210+1081327" +"SUM(C8:C22)" +"1+8+11-11" +"1+11+14-14" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"8+6-6" +"+K21+K22" +"1+1-1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$24" +"L29-H11" +"L31" +"$O$30/$H$30*H8" +"$S$26/$Q$26*Q8" +"O8-IF(S8=""incl"",0,S8)" +"$O$30/$H$30*H9" +"'[2]Central Trading'!C10+'[2]Central Origination'!C10+[2]Derivatives!C10+'[2]East Trading'!C10+'[2]East Origination'!C10+'[2]Financial Gas'!C10+[2]Structuring!C10+'[2]Texas Trading'!C10+'[2]Texas Origination'!C10+'[2]West Trading'!C10+'[2]West Origination'!C10+[2]Fundamentals!C10" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L22+L23" +"S28/Q28*Q11" +"L31-L29" +"(E13+E14+E15+E16+E17+E18+E19+E20+E21+E22+E23)/E30" +"K29" +"J12*K12" +"$S$26/$Q$26*(IF(Q12=""incl"",0,Q12))" +"((C13/9)*12)-500000" +"(E13/$E$30)*$K$12" +"((C14/9)*12)-500000-500000" +"L8+L12" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C33" +"(C15/9)*12" +"((C16/9)*12)-75000" +"1-1" +"((C19/9)*12)-250000-75000" +"((C20/9)*12)-75000-75000-50000-25000" +"((C23/9)*12)-1000000-100000" +"(E23/$E$30)*$K$12-1081327" +"SUM(C8:C23)" +"+K17+K18+K19+K20+K21+K24+K25+K26+K27+K28" +"O47+O48+O49+O52" +"O26-S26" +"+K22+K23" +"O50+O51" +"SUM(K17:K28)" +"SUM(L17:L28)*1.2" +"SUM(E26:E28)" +"O26+O28" +"L29*1.2" +"SUM(E13:E23)" +"+E30" +"+H35/I35" +"+K12" +"+J35*K35" +"'[2]Central Trading'!C42+'[2]Central Origination'!C42+[2]Derivatives!C42+'[2]East Trading'!C42+'[2]East Origination'!C42+'[2]Financial Gas'!C42+[2]Structuring!C42+'[2]Texas Trading'!C42+'[2]Texas Origination'!C42+'[2]West Trading'!C42+'[2]West Origination'!C42+[2]Fundamentals!C42" +"'[2]Central Trading'!C44+'[2]Central Origination'!C44+[2]Derivatives!C44+'[2]East Trading'!C44+'[2]East Origination'!C44+'[2]Financial Gas'!C44+[2]Structuring!C44+'[2]Texas Trading'!C44+'[2]Texas Origination'!C44+'[2]West Trading'!C44+'[2]West Origination'!C44+[2]Fundamentals!C44" +"('[2]Central Trading'!E43+'[2]Central Origination'!E44+[2]Derivatives!E44+'[2]East Trading'!E44+'[2]East Origination'!E44+'[2]Financial Gas'!E44+[2]Structuring!E44+'[2]Texas Trading'!E44+'[2]Texas Origination'!E44+'[2]West Trading'!E44+'[2]West Origination'!E44+[2]Fundamentals!E44)-4000000" +"SUM(O47:O52)" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"5+1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-393210" +"1+5" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-393210" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"SUM(C3:I3)" +"50+35+10" +"440-282" +"416-203" +"C3-C5" +"SUM(C16:C19)" +"SUM(E24:E30)" +"SUM(G34:G41)" +"SUM(I45:I46)" +"K3-K50" +"I46+G41+E30+C19" +"V3+1" +"SUM(G5:H5)" +"13+1" +"SUM(G5:G12)" +"SUM(G14:G16)" +"6+2" +"SUM(G17:G22)" +"SUM(H24:H24)" +"3+2" +"SUM(G5:G37)" +"I40-G38" +"C80" +"SUM(B45:B65)" +"SUM(J78)" +"L78" +"Q99" +"SUM(J13:J75)" +"X110" +"SUM(C76:C79)" +"SUM(Q1:Q95)" +"AC105+2" +"SUM(X1:X106)" +"H12+1" +"SUM(I3:I49)" +"SUBTOTAL(9,D2:D299)" +"SUBTOTAL(9,D301:D302)" +"SUBTOTAL(9,D307:D2107)" +"SUBTOTAL(9,D2109:D2115)" +"SUBTOTAL(9,D2117:D2117)" +"SUBTOTAL(9,D2129:D2143)" +"SUBTOTAL(9,D2145:D2253)" +"SUBTOTAL(9,D2257:D2326)" +"SUBTOTAL(9,D2328:D2383)" +"SUBTOTAL(9,D2385:D2494)" +"SUBTOTAL(9,D2498:D2516)" +"SUBTOTAL(9,D2518:D2526)" +"SUBTOTAL(9,D2531:D2581)" +"SUBTOTAL(9,D2583:D2603)" +"SUBTOTAL(9,D2605:D2617)" +"SUBTOTAL(9,D2619:D2684)" +"SUBTOTAL(9,D2686:D2688)" +"SUBTOTAL(9,D2690:D2695)" +"SUBTOTAL(9,D2697:D2774)" +"SUBTOTAL(9,D2776:D2948)" +"SUBTOTAL(9,D2950:D3067)" +"SUBTOTAL(9,D3069:D3164)" +"SUBTOTAL(9,D3173:D3375)" +"SUBTOTAL(9,D3409:D3444)" +"SUBTOTAL(9,D3448:D3469)" +"SUBTOTAL(9,D3475:D3562)" +"SUBTOTAL(9,D3564:D3934)" +"SUBTOTAL(9,D4023:D4034)" +"SUBTOTAL(9,D4036:D4040)" +"SUBTOTAL(9,D4042:D4080)" +"SUBTOTAL(9,D4085:D4102)" +"SUBTOTAL(9,D4104:D4123)" +"SUBTOTAL(9,D4125:D4279)" +"SUBTOTAL(9,D4338:D4371)" +"SUBTOTAL(9,D4408:D4449)" +"SUBTOTAL(9,D4451:D4567)" +"SUBTOTAL(9,D4580:D4648)" +"SUBTOTAL(9,D4663:D4670)" +"SUBTOTAL(9,D4672:D4703)" +"SUBTOTAL(9,D2:D4746)" +"SUBTOTAL(9,D2:D3)" +"SUBTOTAL(9,D5:D626)" +"SUBTOTAL(9,D628:D630)" +"SUBTOTAL(9,D632:D1056)" +"SUBTOTAL(9,D1058:D1582)" +"SUBTOTAL(9,D1584:D1591)" +"SUBTOTAL(9,D1596:D1753)" +"SUBTOTAL(9,D1755:D1792)" +"SUBTOTAL(9,D1800:D1812)" +"SUBTOTAL(9,D1814:D1840)" +"SUBTOTAL(9,D1842:D1864)" +"SUBTOTAL(9,D1866:D2068)" +"SUBTOTAL(9,D2070:D2260)" +"SUBTOTAL(9,D2262:D2571)" +"SUBTOTAL(9,D2573:D2853)" +"SUBTOTAL(9,D2855:D3273)" +"SUBTOTAL(9,D3275:D3275)" +"SUBTOTAL(9,D3277:D3459)" +"SUBTOTAL(9,D3463:D3657)" +"SUBTOTAL(9,D3659:D3694)" +"SUBTOTAL(9,D3696:D3699)" +"SUBTOTAL(9,D3701:D3744)" +"SUBTOTAL(9,D3746:D3794)" +"SUBTOTAL(9,D3796:D3943)" +"SUBTOTAL(9,D3947:D4183)" +"SUBTOTAL(9,D4185:D4194)" +"SUBTOTAL(9,D4213:D4915)" +"SUBTOTAL(9,D4922:D5076)" +"SUBTOTAL(9,D5237:D5262)" +"SUBTOTAL(9,D5264:D5630)" +"SUBTOTAL(9,D5632:D5656)" +"SUBTOTAL(9,D5658:D5780)" +"SUBTOTAL(9,D5782:D6001)" +"SUBTOTAL(9,D6003:D6134)" +"SUBTOTAL(9,D6136:D6208)" +"SUBTOTAL(9,D6220:D6279)" +"SUBTOTAL(9,D2:D6281)" +"#REF!" +"[3]ExpComp!$I$7" +"'[4]Exp Comp'!$G$7" +"SUM(G7:K7)" +"[2]Estimate!$H$6" +"'[4]Exp Comp'!$G$9" +"G9+I9" +"C7-C9" +"[2]Estimate!$H$8-E15" +"[3]ExpComp!$I$13" +"'[4]Exp Comp'!$G$13" +"'[4]Exp Comp'!$G$15" +"C13+C15" +"C11-C17" +"3179495+4112455+3807831+1162924+1159831+1161198" +"Assumptions!C14" +"[3]Assumptions!$C$14" +"'[4]Exp Comp'!G27" +"Assumptions!C22" +"[3]Assumptions!$C$21" +"SUM(C27:C28)" +"AVERAGE(B9:D9)" +"(F9+G9+H9)/3" +"(E9+I9+M9+Q9)/4" +"SUM(B9:B11)" +"SUM(B12+C12+D12+F12+G12+H12+J12)/7" +"SUM(B14:B19)" +"B12+B20" +"+D12/'2001 Headcount'!$J$13/7" +"+D12/'2001 Headcount'!$J$22/7" +"SUM(D12:D19)" +"SUM(D23:D28)" +"SUM(D32:D33)" +"SUM(D37:D45)" +"SUM(D49:D51)" +"SUM(D55:D55)" +"SUM(D86)" +"+D87+D83+D78+D72+D68+D64+D60+D56+D52+D46+D34+D29+D20" +"D11*C11" +"J11*12" +"SUM(C11:C13)" +"SUM(C16:C21)" +"C22+C14" +"J25" +"+J25*E26" +"+J25*E27" +"C25" +"J28*11" +"SUM(L25:L29)" +"1427861+2017416" +"+L30-O30" +"J35*3" +"(G40/7)*12" +"SUM(I30:I38)" +"+L40/12" +"L39+L30" +"O30+O39" +"164412+279889" +"4437.9+112+156.9" +"106795+130236" +"'Cost rates'!F17*Assumptions!C14" +"85195+39594" +"'Cost rates'!F15*Assumptions!C14" +"2146+3690" +"'Cost rates'!F14*Assumptions!C14" +"26465+16770" +"'Cost rates'!F19*Assumptions!C14" +"'Cost rates'!F16*Assumptions!C14" +"29602+67548" +"'Cost rates'!F18*Assumptions!C14" +"+J54*12" +"'Cost rates'!F12*Assumptions!C14" +"'Cost rates'!F13*Assumptions!C14" +"47692+22026+126" +"126+43435" +"SUM(G49:G56)" +"$C$14*'Cost rates'!F23" +"SUM(J61:J64)" +"$C$14*'Cost rates'!F27" +"1539+2418" +"SUM(G71:G72)" +"-107758+250002" +"8184+4218" +"SUM(G76:G84)" +"$C$25*'Cost rates'!H49" +"425+22422" +"5333+5778" +"5492+4752" +"SUM(G94:G94)" +"SUM(G98)" +"+'Cost rates'!D81*1.05/7" +"244+1968" +"18954+8652" +"'Cost rates'!H59*Assumptions!C25" +"$C$25*'Cost rates'!H63" +"$C$25*'Cost rates'!H67" +"71114+125628" +"$C$25*'Cost rates'!H71" +"126342+208338" +"25011+78348" +"20854+6921" +"((12000*12)*2)+(7800*12)" +"+C14*'Cost rates'!F75" +"+C25*'Cost rates'!H76" +"+C25*'Cost rates'!H77" +"+C25*'Cost rates'!H86" +"+G130+G128+G124+G116+G114+G112+G110+G108+G104+G99+G95+G91+G85+G73+G68+G57+G46+G43+G40+G126" +"+J130+J128+J124+J116+J114+J112+J108+J104+J99+J95+J91+J85+J73+J68+J57+J46+J43+J40+J126" +"O40+O43+O46+O57+O73+O85+O91+O95+O99+O104+O106+O112+O114+O116+O119+O128+#REF!" +"(C8/7)*12-78000" +"(C9/7)*12" +"SUM(C8:C13)" +"F88+F14" +"SUM(C17:C27)" +"15000*0.5" +"15000*0.35" +"15000*0.1" +"15000*0.05" +"SUM(C31:C37)" +"8400+1200" +"SUM(C41:C50)" +"1200+12000" +"SUM(C54:C61)" +"C75" +"SUM(C84)" +"33734+11535" +"(C87/7)*12+78000" +"(12000*12)*2+(8700*12)" +"C87" +"325+1456+1498+664" +"SUM(C91:C95)" +"SUM(C105:C106)" +"C107+C102+C99+C96+C88+C85+C82+C73+C62+C51+C38+C28+C14" +"SUM(B5:B20)" +"SUM(B4:B7)" +"0.48*$K$2" +"C10*$C$41" +"0.84*K2" +"0.36*K2" +"0.6*K2" +"SUM(C10:C14)" +"50*12" +"25*12" +"500*4" +"3*12" +"55.76*10" +"SUM(C18:C26)" +"45*K2" +"C30*$C$43" +"172.08*K2" +"240*K2" +"SUM(C30:C32)" +"+C36+C37" +"+D15+D27+D33+D38" +"F6-D6" +"SUM(D6:D12)" +"D15-F15" +"D13-D15" +"'Detail Breakdown'!D14/1000" +"'Detail Breakdown'!D28/1000" +"'Detail Breakdown'!D38/1000" +"'Detail Breakdown'!D51/1000" +"'Detail Breakdown'!D62/1000" +"'Detail Breakdown'!D73/1000" +"'Detail Breakdown'!D82/1000" +"'Detail Breakdown'!D85/1000" +"'Detail Breakdown'!D87/1000" +"'Detail Breakdown'!D96/1000" +"'Detail Breakdown'!D99/1000" +"'Detail Breakdown'!D102/1000" +"'Detail Breakdown'!D107/1000" +"SUM(D19:D32)" +"D17-D33" +"2+1" +"SUM(D39:D44)" +"(F19+F20+F23+F27)/F45" +"F35/F45" +"SUM(C7:N7)" +"SUM(C6:C12)" +"SUM(C13:N13)" +"SUM(C8:C18)" +"C19+C20" +"SUM(C26:N26)" +"SUM(C26:C27)" +"(C19)*(4800/12)+C28*(0.0935)" +"IF(C19=0,,IF(C28/C19<=71000/12,C28*0.09,(C28/C19-71000/12)*0.02*C19+71000/12*0.09*C19))" +"C31+C28" +"CELL(""FILENAME"")" +"[1]Input!C1" +"CONCATENATE(D1,D2,"".sys"")" +"_xll.HPLNK([1]Input!C8,'HC Load'!$I$1,'HC Load'!$I$2,'HC Load'!$A8,'HC Load'!D$6,'HC Load'!$I$3,'HC Load'!$I$4)" +"SUM(D8:D18)" +"D19+D20" +"CELL(""FILENAME"")" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"1" +"2+1" +"5+1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11+557047+65535" +"1+5" +"SUM(C8:C22)" +"1+8+11" +"1+11+14" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"8+6" +"+K21+K22" +"1+1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"1" +"2+1-1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11+557047+65535+393210+393210+1081327" +"SUM(C8:C22)" +"1+8+11-11" +"1+11+14-14" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"8+6-6" +"+K21+K22" +"1+1-1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$24" +"L29-H11" +"L31" +"$O$30/$H$30*H8" +"$S$26/$Q$26*Q8" +"O8-IF(S8=""incl"",0,S8)" +"$O$30/$H$30*H9" +"'[2]Central Trading'!C10+'[2]Central Origination'!C10+[2]Derivatives!C10+'[2]East Trading'!C10+'[2]East Origination'!C10+'[2]Financial Gas'!C10+[2]Structuring!C10+'[2]Texas Trading'!C10+'[2]Texas Origination'!C10+'[2]West Trading'!C10+'[2]West Origination'!C10+[2]Fundamentals!C10" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L22+L23" +"S28/Q28*Q11" +"L31-L29" +"(E13+E14+E15+E16+E17+E18+E19+E20+E21+E22+E23)/E30" +"K29" +"J12*K12" +"$S$26/$Q$26*(IF(Q12=""incl"",0,Q12))" +"((C13/9)*12)-500000" +"(E13/$E$30)*$K$12" +"((C14/9)*12)-500000-500000" +"L8+L12" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C33" +"(C15/9)*12" +"((C16/9)*12)-75000" +"1-1" +"((C19/9)*12)-250000-75000" +"((C20/9)*12)-75000-75000-50000-25000" +"((C23/9)*12)-1000000-100000" +"(E23/$E$30)*$K$12-1081327" +"SUM(C8:C23)" +"+K17+K18+K19+K20+K21+K24+K25+K26+K27+K28" +"O47+O48+O49+O52" +"O26-S26" +"+K22+K23" +"O50+O51" +"SUM(K17:K28)" +"SUM(L17:L28)*1.2" +"SUM(E26:E28)" +"O26+O28" +"L29*1.2" +"SUM(E13:E23)" +"+E30" +"+H35/I35" +"+K12" +"+J35*K35" +"'[2]Central Trading'!C42+'[2]Central Origination'!C42+[2]Derivatives!C42+'[2]East Trading'!C42+'[2]East Origination'!C42+'[2]Financial Gas'!C42+[2]Structuring!C42+'[2]Texas Trading'!C42+'[2]Texas Origination'!C42+'[2]West Trading'!C42+'[2]West Origination'!C42+[2]Fundamentals!C42" +"'[2]Central Trading'!C44+'[2]Central Origination'!C44+[2]Derivatives!C44+'[2]East Trading'!C44+'[2]East Origination'!C44+'[2]Financial Gas'!C44+[2]Structuring!C44+'[2]Texas Trading'!C44+'[2]Texas Origination'!C44+'[2]West Trading'!C44+'[2]West Origination'!C44+[2]Fundamentals!C44" +"('[2]Central Trading'!E43+'[2]Central Origination'!E44+[2]Derivatives!E44+'[2]East Trading'!E44+'[2]East Origination'!E44+'[2]Financial Gas'!E44+[2]Structuring!E44+'[2]Texas Trading'!E44+'[2]Texas Origination'!E44+'[2]West Trading'!E44+'[2]West Origination'!E44+[2]Fundamentals!E44)-4000000" +"SUM(O47:O52)" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"5+1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-393210" +"1+5" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-393210" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"SUBTOTAL(9,D2:D299)" +"SUBTOTAL(9,D301:D302)" +"SUBTOTAL(9,D307:D2107)" +"SUBTOTAL(9,D2109:D2115)" +"SUBTOTAL(9,D2117:D2117)" +"SUBTOTAL(9,D2129:D2143)" +"SUBTOTAL(9,D2145:D2253)" +"SUBTOTAL(9,D2257:D2326)" +"SUBTOTAL(9,D2328:D2383)" +"SUBTOTAL(9,D2385:D2494)" +"SUBTOTAL(9,D2498:D2516)" +"SUBTOTAL(9,D2518:D2526)" +"SUBTOTAL(9,D2531:D2581)" +"SUBTOTAL(9,D2583:D2603)" +"SUBTOTAL(9,D2605:D2617)" +"SUBTOTAL(9,D2619:D2684)" +"SUBTOTAL(9,D2686:D2688)" +"SUBTOTAL(9,D2690:D2695)" +"SUBTOTAL(9,D2697:D2774)" +"SUBTOTAL(9,D2776:D2948)" +"SUBTOTAL(9,D2950:D3067)" +"SUBTOTAL(9,D3069:D3164)" +"SUBTOTAL(9,D3173:D3375)" +"SUBTOTAL(9,D3409:D3444)" +"SUBTOTAL(9,D3448:D3469)" +"SUBTOTAL(9,D3475:D3562)" +"SUBTOTAL(9,D3564:D3934)" +"SUBTOTAL(9,D4023:D4034)" +"SUBTOTAL(9,D4036:D4040)" +"SUBTOTAL(9,D4042:D4080)" +"SUBTOTAL(9,D4085:D4102)" +"SUBTOTAL(9,D4104:D4123)" +"SUBTOTAL(9,D4125:D4279)" +"SUBTOTAL(9,D4338:D4371)" +"SUBTOTAL(9,D4408:D4449)" +"SUBTOTAL(9,D4451:D4567)" +"SUBTOTAL(9,D4580:D4648)" +"SUBTOTAL(9,D4663:D4670)" +"SUBTOTAL(9,D4672:D4703)" +"SUBTOTAL(9,D2:D4746)" +"SUBTOTAL(9,D2:D3)" +"SUBTOTAL(9,D5:D626)" +"SUBTOTAL(9,D628:D630)" +"SUBTOTAL(9,D632:D1056)" +"SUBTOTAL(9,D1058:D1582)" +"SUBTOTAL(9,D1584:D1591)" +"SUBTOTAL(9,D1596:D1753)" +"SUBTOTAL(9,D1755:D1792)" +"SUBTOTAL(9,D1800:D1812)" +"SUBTOTAL(9,D1814:D1840)" +"SUBTOTAL(9,D1842:D1864)" +"SUBTOTAL(9,D1866:D2068)" +"SUBTOTAL(9,D2070:D2260)" +"SUBTOTAL(9,D2262:D2571)" +"SUBTOTAL(9,D2573:D2853)" +"SUBTOTAL(9,D2855:D3273)" +"SUBTOTAL(9,D3275:D3275)" +"SUBTOTAL(9,D3277:D3459)" +"SUBTOTAL(9,D3463:D3657)" +"SUBTOTAL(9,D3659:D3694)" +"SUBTOTAL(9,D3696:D3699)" +"SUBTOTAL(9,D3701:D3744)" +"SUBTOTAL(9,D3746:D3794)" +"SUBTOTAL(9,D3796:D3943)" +"SUBTOTAL(9,D3947:D4183)" +"SUBTOTAL(9,D4185:D4194)" +"SUBTOTAL(9,D4213:D4915)" +"SUBTOTAL(9,D4922:D5076)" +"SUBTOTAL(9,D5237:D5262)" +"SUBTOTAL(9,D5264:D5630)" +"SUBTOTAL(9,D5632:D5656)" +"SUBTOTAL(9,D5658:D5780)" +"SUBTOTAL(9,D5782:D6001)" +"SUBTOTAL(9,D6003:D6134)" +"SUBTOTAL(9,D6136:D6208)" +"SUBTOTAL(9,D6220:D6279)" +"SUBTOTAL(9,D2:D6281)" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"M8+H8" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"(E16/$E$29)*$K$11" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"(E16/$E$29)*$K$11" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"+H10*0.2+7128" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"(E16/$E$29)*$K$11" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"1" +"2+1" +"5+1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11+557047+65535" +"1+5" +"SUM(C8:C22)" +"1+8+11" +"1+11+14" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"8+6" +"+K21+K22" +"1+1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L30-H10" +"L32" +"H8/$H$25" +"740264+40000" +"P8-S8" +"(180000+180000+100000+45000)" +"O9*2" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"89100+89100" +"L32-L30" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E31" +"K30" +"J11*K11" +"99804+35396" +"((C12/9)*12)-500000" +"(E12/$E$31)*$K$11" +"5000+1800+24000+10000+1500+15000" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C34" +"(C14/9)*12" +"5000+50000" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"1" +"820000+1397000" +"2+1-1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$31)*$K$11+557047+65535+393210+393210+1081327" +"SUM(C8:C22)" +"1+8+11-11" +"1+11+14-14" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"8+6-6" +"+K21+K22" +"1+1-1" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L30*1.2" +"SUM(E12:E22)" +"+E31" +"+H36/I36" +"+K11" +"+J36*K36" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-1081327" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"5+1" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-393210" +"1+5" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[1]Team Report'!B1" +"'[2]Central Trading'!C8+'[2]Central Origination'!C8+[2]Derivatives!C8+'[2]East Trading'!C8+'[2]East Origination'!C8+'[2]Financial Gas'!C8+[2]Structuring!C8+'[2]Texas Trading'!C8+'[2]Texas Origination'!C8+'[2]West Trading'!C8+'[2]West Origination'!C8+[2]Fundamentals!C8" +"((C8/9)*12)" +"E8/$E$23" +"L28-H10" +"L30" +"('[2]Central Trading'!E9+'[2]Central Origination'!E10+[2]Derivatives!E10+'[2]East Trading'!E10+'[2]East Origination'!E10+'[2]Financial Gas'!E10+[2]Structuring!E10+'[2]Texas Trading'!E10+'[2]Texas Origination'!E10+'[2]West Trading'!E10+'[2]West Origination'!E10+[2]Fundamentals!E10)-4000000" +"L21+L22" +"L30-L28" +"(E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E22)/E29" +"K28" +"J11*K11" +"((C12/9)*12)-500000" +"(E12/$E$29)*$K$11" +"((C13/9)*12)-500000-500000" +"L8+L11" +"'[2]Central Trading'!C14+'[2]Central Origination'!C14+[2]Derivatives!C14+'[2]East Trading'!C14+'[2]East Origination'!C14+'[2]Financial Gas'!C14+[2]Structuring!C14+'[2]Texas Trading'!C14+'[2]Texas Origination'!C14+'[2]West Trading'!C14+'[2]West Origination'!C14+[2]Fundamentals!C14-C32" +"(C14/9)*12" +"((C15/9)*12)-75000" +"1-1" +"12" +"((C18/9)*12)-250000-75000" +"((C19/9)*12)-75000-75000-50000-25000" +"((C22/9)*12)-1000000-100000" +"(E22/$E$29)*$K$11-393210" +"SUM(C8:C22)" +"+K16+K17+K18+K19+K20+K23+K24+K25+K26+K27" +"+K21+K22" +"SUM(K16:K27)" +"SUM(L16:L27)*1.2" +"SUM(E25:E27)" +"L28*1.2" +"SUM(E12:E22)" +"+E29" +"+H34/I34" +"+K11" +"+J34*K34" +"A15+1" +"COUNTIF(G6:G232,2)" +"COUNT(D6:D232)" +"COUNTIF(G6:G232,1)" +"COUNT(D6:I6)" +"SUM(C3:I3)" +"50+35+10" +"440-282" +"416-203" +"C3-C5" +"SUM(C16:C19)" +"SUM(E24:E30)" +"SUM(G34:G41)" +"SUM(I45:I46)" +"K3-K50" +"I46+G41+E30+C19" +"V4+1" +"SUM(G7:H7)" +"101+27" +"8+11" +"SUM(G7:G38)" +"AE120" +"C81" +"SUM(B46:B74)" +"SUM(J79)" +"L79" +"Q100" +"SUM(J14:J76)" +"X111" +"SUM(C77:C80)" +"SUM(Q2:Q96)" +"AC106+2" +"SUM(X2:X107)" +"SUM(AE1:AE113)" +"SUM(AF1:AF113)" +"SUM(AE118:AE119)" +"H12+1" +"SUM(I3:I49)" +"SUM(B5,F5,K5,P5)" +"SUM(B5)" +"SUM(F5,K5,P5)" +"SUM(B6:B38)" +"SUM(P7:P38)" +" C17+F17+I17+L17+O17+R17+M5+M6+M9" +" U17+P6+P5+P9+X17" +"L5+O5" +"SUM(D17:D39)" +" COUNTIF(C22,""CSH"")" +"TODAY()" +"SUM(D2:D100)" +"E2+1" +"SUM(C3:I3)" +"50+35+10" +"440-282" +"416-203" +"C3-C5" +"SUM(C16:C19)" +"SUM(E24:E30)" +"SUM(G34:G41)" +"SUM(I45:I46)" +"K3-K50" +"I46+G41+E30+C19" +"V3+1" +"SUM(G5:H5)" +"13+1" +"SUM(G5:G12)" +"SUM(G14:G16)" +"6+2" +"SUM(G17:G22)" +"SUM(H24:H24)" +"3+2" +"SUM(G5:G37)" +"I40-G38" +"C80" +"SUM(B45:B65)" +"SUM(J78)" +"L78" +"Q99" +"SUM(J13:J75)" +"X110" +"SUM(C76:C79)" +"SUM(Q1:Q95)" +"AC105+2" +"SUM(X1:X106)" +"H12+1" +"SUM(I3:I49)" +"SUM(C3:I3)" +"50+35+10" +"440-282" +"416-203" +"C3-C5" +"SUM(C16:C19)" +"SUM(E24:E30)" +"SUM(G34:G41)" +"SUM(I45:I46)" +"K3-K50" +"I46+G41+E30+C19" +"V3+1" +"SUM(G5:H5)" +"13+1" +"SUM(G5:G12)" +"SUM(G14:G16)" +"6+2" +"SUM(G17:G22)" +"SUM(H24:H24)" +"3+2" +"SUM(G5:G37)" +"I40-G38" +"C80" +"SUM(B45:B65)" +"SUM(J78)" +"L78" +"Q99" +"SUM(J13:J75)" +"X110" +"SUM(C76:C79)" +"SUM(Q1:Q95)" +"AC105+2" +"SUM(X1:X106)" +"H12+1" +"SUM(I3:I49)" +"REPT(""O"",I32)" +"REPT(""O"",I32)" +"SUM(D4:D47)" +"SUM(C6:C14)" +"E6*0.5" +"A6+1" +"SUM(E6:E55)" +"+D5*D6" +"SUM(D9:D11)" +"+$D$7*D9/100" +"+J16/J19" +"+J17/J19" +"+J18/J19" +"IF(OR(E5="""",F5=""""),"""",IF(AND(C5>=E5,C5<=F5),"""",""error""))" +"IF(C5="""","""",(IF(OR(E5="""",F5=""""),"""",IF(OR(C5F5),""Check"",""""))))" +"IF(C5="""","""",(IF(OR(#REF!="""",H5=""""),"""",IF(OR(C5<#REF!,C5>H5),""Check"",""""))))" +"IF(C8="""","""",(IF(OR(G8="""",H8=""""),"""",IF(OR(C8H8),""Check"",""""))))" +"IF(C9="""","""",(IF(OR(E9="""",F9=""""),"""",IF(OR(C9F9),""Check"",""""))))" +"IF(C9="""","""",(IF(OR(G9="""",H9=""""),"""",IF(OR(C9H9),""Check"",""""))))" +"IF(OR(E10="""",F10=""""),"""",IF(AND(C10>=E10,C10<=F10),"""",""error""))" +"IF(#REF!="""","""",(IF(OR(#REF!="""",#REF!=""""),"""",IF(OR(#REF!<#REF!,#REF!>#REF!),""Check"",""""))))" +"IF(C25="""","""",(IF(OR(E25="""",F25=""""),"""",IF(OR(C25F25),""Check"",""""))))" +"IF(C25="""","""",(IF(OR(G25="""",H25=""""),"""",IF(OR(C25H25),""Check"",""""))))" +"IF(OR(E61="""",F61=""""),"""",IF(AND(C61>=E61,C61<=F61),"""",""error""))" +"+C17-J17" +"ROUND(D17*0.99,0)" +"IF(E17"""",MONTH(A2),0)" +"DAVERAGE(gd_95,4,AC$23:AC$24)" +"DAVERAGE(gd_96,4,AO$23:AO$24)" +"DAVERAGE(gd_97,4,BA$23:BA$24)" +"DAVERAGE(gd_98,4,BM$23:BM$24)" +"DAVERAGE(gd_99,4,BY$23:BY$24)" +"DAVERAGE(gd_00,4,CK$23:CK$24)" +"DAVERAGE(gd_95,5,AC$23:AC$24)" +"DAVERAGE(gd_96,5,AO$23:AO$24)" +"DAVERAGE(gd_97,5,BA$23:BA$24)" +"DAVERAGE(gd_98,5,BM$23:BM$24)" +"DAVERAGE(gd_99,5,BY$23:BY$24)" +"DAVERAGE(gd_00,5,CK$23:CK$24)" +"DAVERAGE(gd_95,6,AC$23:AC$24)" +"DAVERAGE(gd_96,6,AO$23:AO$24)" +"DAVERAGE(gd_97,6,BA$23:BA$24)" +"DAVERAGE(gd_98,6,BM$23:BM$24)" +"DAVERAGE(gd_99,6,BY$23:BY$24)" +"DAVERAGE(gd_00,6,CK$23:CK$24)" +"DAVERAGE(gd_97,7,BE$23:BE$24)" +"DAVERAGE(gd_98,7,BM$23:BM$24)" +"DAVERAGE(gd_99,7,BY$23:BY$24)" +"DAVERAGE(gd_00,7,CK$23:CK$24)" +"DAVERAGE(gd_95,8,AC$23:AC$24)" +"DAVERAGE(gd_96,8,AO$23:AO$24)" +"DAVERAGE(gd_97,8,BA$23:BA$24)" +"DAVERAGE(gd_98,8,BM$23:BM$24)" +"DAVERAGE(gd_99,8,BY$23:BY$24)" +"DAVERAGE(gd_00,8,CK$23:CK$24)" +"DAVERAGE(gd_95,9,AC$23:AC$24)" +"DAVERAGE(gd_96,9,AO$23:AO$24)" +"DAVERAGE(gd_97,9,BA$23:BA$24)" +"DAVERAGE(gd_98,9,BM$23:BM$24)" +"DAVERAGE(gd_99,9,BY$23:BY$24)" +"DAVERAGE(gd_00,9,CK$23:CK$24)" +"DAVERAGE(gd_98,10,BN$23:BN$24)" +"DAVERAGE(gd_99,10,BY$23:BY$24)" +"DAVERAGE(gd_00,10,CK$23:CK$24)" +"DAVERAGE(gd_95,11,AC$23:AC$24)" +"DAVERAGE(gd_96,11,AO$23:AO$24)" +"DAVERAGE(gd_97,11,BA$23:BA$24)" +"DAVERAGE(gd_98,11,BM$23:BM$24)" +"DAVERAGE(gd_99,11,BY$23:BY$24)" +"DAVERAGE(gd_00,11,CK$23:CK$24)" +"DAVERAGE(gd_95,12,AL$23:AL$24)" +"DAVERAGE(gd_96,12,AO$23:AO$24)" +"DAVERAGE(gd_97,12,BA$23:BA$24)" +"DAVERAGE(gd_98,12,BM$23:BM$24)" +"DAVERAGE(gd_99,12,BY$23:BY$24)" +"DAVERAGE(gd_00,12,CK$23:CK$24)" +"DAVERAGE(gd_98,13,BQ$23:BQ$24)" +"DAVERAGE(gd_99,13,BY$23:BY$24)" +"DAVERAGE(gd_00,13,CK$23:CK$24)" +"DAVERAGE(gd_95,14,AC$23:AC$24)" +"DAVERAGE(gd_96,14,AO$23:AO$24)" +"DAVERAGE(gd_97,14,BA$23:BA$24)" +"DAVERAGE(gd_98,14,BM$23:BM$24)" +"DAVERAGE(gd_99,14,BY$23:BY$24)" +"DAVERAGE(gd_00,14,CK$23:CK$24)" +"DAVERAGE(gd_98,15,BN$23:BN$24)" +"DAVERAGE(gd_99,15,BY$23:BY$24)" +"DAVERAGE(gd_00,15,CK$23:CK$24)" +"DAVERAGE(gd_95,16,AC$23:AC$24)" +"DAVERAGE(gd_96,16,AO$23:AO$24)" +"DAVERAGE(gd_97,16,BA$23:BA$24)" +"DAVERAGE(gd_98,16,BM$23:BM$24)" +"DAVERAGE(gd_99,16,BY$23:BY$24)" +"DAVERAGE(gd_00,16,CK$23:CK$24)" +"DAVERAGE(gd_95,17,AC$23:AC$24)" +"DAVERAGE(gd_96,17,AO$23:AO$24)" +"DAVERAGE(gd_97,17,BA$23:BA$24)" +"DAVERAGE(gd_98,17,BM$23:BM$24)" +"DAVERAGE(gd_99,17,BY$23:BY$24)" +"DAVERAGE(gd_00,17,CK$23:CK$24)" +"DAVERAGE(gd_95,18,AC$23:AC$24)" +"DAVERAGE(gd_96,18,AO$23:AO$24)" +"DAVERAGE(gd_97,18,BA$23:BA$24)" +"DAVERAGE(gd_98,18,BM$23:BM$24)" +"DAVERAGE(gd_99,18,BY$23:BY$24)" +"DAVERAGE(gd_00,18,CK$23:CK$24)" +"DAVERAGE(gd_95,19,AC$23:AC$24)" +"DAVERAGE(gd_96,19,AO$23:AO$24)" +"DAVERAGE(gd_97,19,BA$23:BA$24)" +"DAVERAGE(gd_98,19,BM$23:BM$24)" +"DAVERAGE(gd_99,19,BY$23:BY$24)" +"DAVERAGE(gd_00,19,CK$23:CK$24)" +"DAVERAGE(gd_95,20,AC$23:AC$24)" +"DAVERAGE(gd_96,20,AO$23:AO$24)" +"DAVERAGE(gd_97,20,BA$23:BA$24)" +"DAVERAGE(gd_98,20,BM$23:BM$24)" +"DAVERAGE(gd_99,20,BY$23:BY$24)" +"DAVERAGE(gd_00,20,CK$23:CK$24)" +"DAVERAGE(gd_95,21,AC$23:AC$24)" +"DAVERAGE(gd_96,21,AO$23:AO$24)" +"DAVERAGE(gd_97,21,BA$23:BA$24)" +"DAVERAGE(gd_98,21,BM$23:BM$24)" +"DAVERAGE(gd_99,21,BY$23:BY$24)" +"DAVERAGE(gd_00,21,CK$23:CK$24)" +"DAVERAGE(gd_95,22,AC$23:AC$24)" +"DAVERAGE(gd_96,22,AO$23:AO$24)" +"DAVERAGE(gd_97,22,BA$23:BA$24)" +"DAVERAGE(gd_98,22,BM$23:BM$24)" +"DAVERAGE(gd_99,22,BY$23:BY$24)" +"DAVERAGE(gd_00,22,CK$23:CK$24)" +"DAVERAGE(gd_95,23,AC$23:AC$24)" +"DAVERAGE(gd_96,23,AO$23:AO$24)" +"DAVERAGE(gd_97,23,BA$23:BA$24)" +"DAVERAGE(gd_98,23,BM$23:BM$24)" +"DAVERAGE(gd_99,23,BY$23:BY$24)" +"DAVERAGE(gd_00,23,CK$23:CK$24)" +"VLOOKUP($A1894,[3]Sheet1!$A$1:$Z$10000,24,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10000,15,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10000,16,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$X$10000,22,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$X$10000,3,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10000,2,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10000,21,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10000,13,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10000,17,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10000,14,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$X$10000,23,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10000,4,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10000,6,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10000,20,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$X$10000,24,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AB$10000,25,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AB$10000,26,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AB$10000,27,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AB$10000,28,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AC$10000,29,0)" +"VLOOKUP($A2119,[3]Sheet1!$A$1:$AD$10000,30,0)" +"TODAY()" +"VLOOKUP($F$1,Data!$A$1:$W$10000,7,0)" +"VLOOKUP($F$1,Data!$A$1:$W$10000,8,0)" +"F1-1" +"$I$4*$G$2" +"VLOOKUP($R$3,Data!$A$1:$W$10000,7,0)" +"VLOOKUP($R$3,Data!$A$1:$W$10000,8,0)" +"$H$2*$I$6" +"$G$2*$I$7" +"$G$2*$I$8+(SUM($J$8:$L$8))" +"$G$2*$I$9+(SUM(J9:L9))" +"$G$2*$I$10+SUM($J$10:$L$10)" +"$G$2*$I$11+SUM($J$11:$L$11)" +"$H$2*$I$12+SUM($J$12:$L$12)" +"$G$2*$I$13+SUM($J$13:$L$13)" +"$H$2*$I$14+SUM($J$14:$L$14)" +"$H$2*$I$15+SUM($J$15:$L$15)" +"$G$2*$I$16+SUM($J$16:$L$16)" +"$H$2*$I$17+SUM($J$17:$L$17)" +"$H$2*$I$18+SUM($J$18:$L$18)" +"$G$2*$I$19+SUM($J$19:$L$19)" +"$G$2*$I$20+SUM($J$20:$L$20)" +"$H$2*$I$21+SUM($J$21:$L$21)" +"$H$2*$I22+SUM($J22:$L22)" +"$G$2*$I29+SUM($J29:$L29)" +"B3/$C$1" +"D3-C3" +"K4/$L$2" +"N18-L18" +"M41-L41" +"E427-C427" +"VLOOKUP($A1052,[3]Sheet1!$A$1:$U$10000,13,0)" +"VLOOKUP($A1104,[3]Sheet1!$A$1:$AB$10000,25,0)" +"$B$13/30" +"I7-K7-J7" +"IF(L7>0,L7,0)" +"M7*H7" +"IF(L7>0,0,L7)" +"O7*H7" +"15000*30" +"3000*30" +"B11-B12" +"I38" +"B12" +"B13-B21" +"B5-0.015" +"D20*B20" +"B21*D21" +"M38" +"E22/B22" +"N38" +"O38" +"P38" +"SUM(B20:B23)" +"B5-0.015" +"-D26*B26" +"B26" +"B42" +"-B29*D29" +"-B41" +"SUM(E20:E30)" +"B5" +"AVERAGE(H7:H35)" +"SUM(I7:I37)" +"-0.0388*B6" +"ROUND(SUM(B38:B41),4)" +"+B4/31" +"+B5/28" +"+B7/30" +"TODAY()" +"DATE(YEAR($A$1),MONTH($A$1)+1,1)" +"VLOOKUP($A$1,Data!$A$1:$X$40000,15,0)" +"B4-$B$15" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,7)" +"HLOOKUP($A4,Map!$D$90:$R$106,17,0)" +"HLOOKUP($A4,Map!$D$90:$R$106,16,0)" +"VLOOKUP($A$1,Data!$A$1:$X$40000,13,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,9)" +"VLOOKUP($A$1,Data!$A$1:$X$40000,10,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,8)" +"VLOOKUP($A$1,Data!$A$1:$X$40000,8,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,3)" +"VLOOKUP($A$1,Data!$A$1:$X$40000,7,0)" +"VLOOKUP($A$1,Data!$A$1:$X$40000,11,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,5)" +"VLOOKUP($A$1,Data!$A$1:$X$40000,5,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,12)" +"VLOOKUP($A$1,Data!$A$1:$X$40000,4,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,6)" +"VLOOKUP($A$1,Data!$A$1:$X$40000,16,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,15)" +"VLOOKUP($A$1,Data!$A$1:$X$40000,23,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,14)" +"VLOOKUP($A$1,Data!$A$1:$X$40000,24,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$T$1200,16)" +"HLOOKUP($A14,Map!$D$90:$T$106,16,0)" +"VLOOKUP($A$1,Data!$A$1:$X$40000,9,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,2)" +"Map!$E$106" +"Map!$E$105" +"Spreads!$G$3*Sheet2!$K$4+Sheet2!$L$4+Sheet2!$M$4" +"Spreads!$I$3*Sheet2!$K$5+Sheet2!$L$5+Sheet2!$M$5" +"Spreads!$C$3*Sheet2!$K$8" +"Spreads!$I$13*Sheet2!$K$9" +"VLOOKUP(Spreads!$A$1,Data!$A$1:$Y$20000,12)*Sheet2!$K$13*Sheet2!$O$13+Sheet2!$M$13" +"VLOOKUP(Spreads!$A$1,Data!$A$1:$W$30000,17)*Sheet2!$K$11*Sheet2!$O$11+Sheet2!$M$11" +"VLOOKUP(Spreads!$A$1,Data!$A$1:$W$30000,17)*Sheet2!$K$12*Sheet2!$O$12+Sheet2!$M$12" +"Spreads!$E$13*Sheet2!$K$10+Sheet2!$L$10+Sheet2!$M$10" +"Spreads!$C$13*Sheet2!$K$10+Sheet2!$L$10+Sheet2!$M$10" +"B3" +"TODAY()" +"B3-1" +"DATE(YEAR($B$3),MONTH($B$3),1)" +"DATE(YEAR($B$3)-1,MONTH($B$3),1)" +"$J$3" +"K3" +"VLOOKUP(B$3,Data!$A$1:$W$17000,15,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,13)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,2,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17000,13,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,11)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,3,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17000,10,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,8)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,4,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17000,7,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,5)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,5,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17000,8,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,6)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,6,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17000,16,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,14)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,7,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17000,11,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,9)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,8,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17000,12,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,10)" +"VLOOKUP(B$3,Data!$A$1:$W$17000,5,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,3)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,10,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17000,4,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,2)" +"VLOOKUP(B$3,Data!$A$1:$W$17000,23,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,21)" +"VLOOKUP(B$3,Data!$A$1:$W$17000,19,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,17)" +"VLOOKUP(B$3,Data!$A$1:$W$17000,9,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,7)" +"B4-B7" +"B4-B8" +"B4-B6" +"B5-B4" +"B10-B12" +"B7-B10" +"B9-B8" +"B9-B7" +"B8-B7" +"B$14-B$8" +"B$14-B$10" +"B$15-B$6" +"DATE(YEAR(A33),MONTH(A33)-1,1)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,13)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,11)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,8)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,5)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,6)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,14)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,9)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,10)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,3)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,2)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,21)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,17)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,7)" +"DATE(YEAR($B$3),MONTH($B$3)-1,1)" +"A32" +"H32-J32" +"E32-H32" +"$G32-$F32" +"G32-E32" +"F32-E32" +"L32-F32" +"L32-H32" +"M32-D32" +"B33-E33" +"B33-F33" +"B33-D33" +"C36-B36" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,2,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,3,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,4,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,5,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,6,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,7,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,8,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,9,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,10,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,11,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,12,0)" +"DATE(YEAR(A93),MONTH(A93)+1,1)" +"TODAY()" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,15)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,13)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,7)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,8)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,15)-VLOOKUP($A$1,Data!$A$1:$Y$20000,7)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,13)-VLOOKUP($A$1,Data!$A$1:$Y$20000,15)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,7)-VLOOKUP($A$1,Data!$A$1:$Y$20000,11)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,8)-VLOOKUP($A$1,Data!$A$1:$Y$20000,7)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,15)-VLOOKUP($A$1,Data!$A$1:$Y$20000,8)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,13)-VLOOKUP($A$1,Data!$A$1:$Y$20000,10)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,7)-VLOOKUP($A$1,Data!$A$1:$Y$20000,8)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,8)-VLOOKUP($A$1,Data!$A$1:$Y$20000,16)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,15)-VLOOKUP($A$1,Data!$A$1:$Y$20000,13)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,13)-VLOOKUP($A$1,Data!$A$1:$Y$20000,7)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,7)-VLOOKUP($A$1,Data!$A$1:$Y$20000,15)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,8)-VLOOKUP($A$1,Data!$A$1:$Y$20000,22)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,15)-VLOOKUP($A$1,Data!$A$1:$Y$20000,10)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,13)-VLOOKUP($A$1,Data!$A$1:$Y$20000,8)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,7)-VLOOKUP($A$1,Data!$A$1:$Y$20000,13)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,8)-VLOOKUP($A$1,Data!$A$1:$Y$20000,15)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,15)-VLOOKUP($A$1,Data!$A$1:$Y$20000,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,13)-VLOOKUP($A$1,Data!$A$1:$Y$20000,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,7)-VLOOKUP($A$1,Data!$A$1:$Y$20000,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,8)-VLOOKUP($A$1,Data!$A$1:$Y$20000,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,11)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,5)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,4)*$G$12*$A$44" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,10)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,11)-VLOOKUP($A$1,Data!$A$1:$Y$20000,7)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,5)-(VLOOKUP($A$1,Data!$A$1:$Y$20000,4)*$G$12*$A$44)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,4)*$G$12*$A$44-VLOOKUP($A$1,Data!$A$1:$Y$20000,24)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,10)-VLOOKUP($A$1,Data!$A$1:$Y$20000,13)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,11)-VLOOKUP($A$1,Data!$A$1:$Y$20000,23)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,5)-VLOOKUP($A$1,Data!$A$1:$Y$20000,12)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,4)*$G$12*$A$44-VLOOKUP($A$1,Data!$A$1:$Y$20000,12)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,10)-VLOOKUP($A$1,Data!$A$1:$Y$20000,15)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,11)-(VLOOKUP($A$1,Data!$A$1:$Y$20000,4)*$G$12*$A$44)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,5)-VLOOKUP($A$1,Data!$A$1:$Y$20000,11)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,4)*$G$12*$A$44-VLOOKUP($A$1,Data!$A$1:$Y$20000,10)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,10)-VLOOKUP($A$1,Data!$A$1:$Y$20000,12)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,11)-VLOOKUP($A$1,Data!$A$1:$Y$20000,5)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,5)-VLOOKUP($A$1,Data!$A$1:$Y$20000,10)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,4)*$G$12*$A$44-VLOOKUP($A$1,Data!$A$1:$Y$20000,5)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,10)-(VLOOKUP($A$1,Data!$A$1:$Y$20000,4)*$G$12*$A$44)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,11)-VLOOKUP($A$1,Data!$A$1:$Y$20000,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,5)-VLOOKUP($A$1,Data!$A$1:$Y$20000,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,4)*$G$12*$A$44-VLOOKUP($A$1,Data!$A$1:$Y$20000,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20000,10)-VLOOKUP($A$1,Data!$A$1:$Y$20000,9)" +"TODAY()" +"TODAY()-1" +"DATE(YEAR($A$1),MONTH(A1),1)" +"VLOOKUP($A$1,Data!$A$1:$W$30000,4)" +"VLOOKUP($B$1,Data!$A$1:$W$30000,4)" +"VLOOKUP($K3,Data!$A$1:$W$10000,15)-VLOOKUP($K3,Data!$A$1:$W$10000,7)" +"VLOOKUP($K3,Data!$A$1:$W$10000,15)-VLOOKUP($K3,Data!$A$1:$W$10000,8)" +"VLOOKUP($K3,Data!$A$1:$W$10000,8)-VLOOKUP($K3,Data!$A$1:$W$10000,7)" +"VLOOKUP($K3,Data!$A$1:$W$10000,16)-VLOOKUP($K3,Data!$A$1:$W$10000,8)" +"VLOOKUP($K3,Data!$A$1:$W$10000,7)-VLOOKUP($K3,Data!$A$1:$W$10000,11)" +"VLOOKUP($K3,Data!$A$1:$W$10000,13)-VLOOKUP($K3,Data!$A$1:$W$10000,15)" +"VLOOKUP($K3,Data!$A$1:$W$10000,13)-VLOOKUP($K3,Data!$A$1:$W$10000,10)" +"VLOOKUP($K3,Data!$A$1:$W$10000,15)-VLOOKUP($K3,Data!$A$1:$W$10000,10)" +"VLOOKUP($K3,Data!$A$1:$W$10000,10)-VLOOKUP($K3,Data!$A$1:$W$10000,11)" +"VLOOKUP($K3,Data!$A$1:$W$10000,5)-VLOOKUP($K3,Data!$A$1:$W$10000,11)" +"VLOOKUP($A$1,Data!$A$1:$W$30000,5)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,2)" +"K3-1" +"VLOOKUP($B$1,Data!$A$1:$W$30000,5)" +"DATE(YEAR($A$1),MONTH($A$1)+1,1)" +"VLOOKUP(H5,$D$90:$P$101,6)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,3)" +"VLOOKUP($A$1,Data!$A$1:$W$30000,17)" +"VLOOKUP(H6,$D$90:$P$106,6)" +"VLOOKUP(A7,$D$90:$P$106,10)" +"VLOOKUP($B$1,Data!$A$1:$W$30000,17)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,15)" +"DATE(YEAR(AW7),MONTH(AW7)+1,1)" +"VLOOKUP($K13,$D$91:$P$106,7)-VLOOKUP($K13,$D$91:$P$106,3)" +"VLOOKUP($K13,$D$91:$P$106,7)-VLOOKUP($K13,$D$91:$P$106,4)" +"VLOOKUP($K13,$D$91:$P$106,4)-VLOOKUP($K13,$D$91:$P$106,3)" +"VLOOKUP($K13,$D$91:$P$106,13)-VLOOKUP($K13,$D$91:$P$106,4)" +"VLOOKUP($K13,$D$91:$P$106,3)-VLOOKUP($K13,$D$91:$P$106,5)" +"VLOOKUP($K13,$D$91:$P$106,9)-VLOOKUP($K13,$D$91:$P$106,7)" +"VLOOKUP($K13,$D$91:$P$106,9)-VLOOKUP($K13,$D$91:$P$106,8)" +"VLOOKUP($K13,$D$91:$P$106,7)-VLOOKUP($K13,$D$91:$P$106,8)" +"VLOOKUP($K13,$D$91:$P$106,8)-VLOOKUP($K13,$D$91:$P$106,5)" +"VLOOKUP($K13,$D$91:$P$106,10)-VLOOKUP($K13,$D$91:$P$106,5)" +"VLOOKUP($K13,$D$91:$P$106,6)-VLOOKUP($K13,$D$91:$P$106,5)" +"($B$4*[2]Data!$AC$35)+[2]Data!$AD$35+[2]Data!$AE$35" +"VLOOKUP($A$1,Data!$A$1:$W$30000,12)" +"VLOOKUP($B$1,Data!$A$1:$W$30000,12)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,10)" +"($G$6*[2]Data!$AC$37*[2]Data!$AF$37)+[2]Data!$AE$37" +"VLOOKUP($A$1,Data!$A$1:$W$30000,6)" +"VLOOKUP($B$1,Data!$A$1:$W$30000,6)" +"($O$27*0.033)+0.025" +"$X$57-$O$27" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,4)" +"($O$27*0.0425)+0.025" +"VLOOKUP($A$1,Data!$A$1:$W$30000,11)" +"VLOOKUP($A$1,Data!$A$1:$W$30000,18)" +"($G$6*[2]Data!$AC$36*[2]Data!$AF$36)+[2]Data!$AE$36" +"($M$30*[2]Data!$AC$35)+[2]Data!$AD$35+[2]Data!$AE$35" +"VLOOKUP($B$1,Data!$A$1:$W$30000,11)" +"VLOOKUP($B$1,Data!$A$1:$W$30000,18)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,9)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,16)" +"VLOOKUP(L33,$D$90:$P$106,5)" +"VLOOKUP($A$1,Data!$A$1:$W$30000,14)" +"VLOOKUP($B$1,Data!$A$1:$W$30000,14)" +"($G$6*[2]Data!$AC$38*[2]Data!$AF$38)+[2]Data!$AE$38" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,12)" +"($O$27*[2]Data!$AC$45)+[2]Data!$AD$45" +"VLOOKUP($A$1,Data!$A$1:$W$30000,9)" +"VLOOKUP($A$1,Data!$A$1:$W$30000,10)" +"VLOOKUP($B$1,Data!$A$1:$W$30000,9)" +"VLOOKUP($B$1,Data!$A$1:$W$30000,10)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,7)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,8)" +"VLOOKUP(Q45,$D$90:$P$106,2)" +"$E$43*[2]Data!$AC$34" +"VLOOKUP(D46,$D$90:$P$106,8)" +"VLOOKUP($A$1,Data!$A$1:$W$30000,13)" +"VLOOKUP($A$1,Data!$A$1:$W$30000,19)" +"VLOOKUP($B$1,Data!$A$1:$W$30000,13)" +"VLOOKUP($B$1,Data!$A$1:$W$30000,19)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,11)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,17)" +"VLOOKUP(A53,$D$90:$P$106,9)" +"$F$64*[2]Data!$AC$33" +"VLOOKUP($A$1,Data!$A$1:$W$30000,21)" +"VLOOKUP($B$1,Data!$A$1:$W$30000,21)" +"VLOOKUP($A$1,Data!$A$1:$W$30000,23)" +"($U$75*[2]Data!$AC$39)+[2]Data!$AD$39+[2]Data!$AE$39" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,19)" +"VLOOKUP($B$1,Data!$A$1:$W$30000,23)" +"VLOOKUP(T59,$D$90:$P$106,11)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,21)" +"VLOOKUP(W60,$D$90:$P$106,12)" +"VLOOKUP($A$1,Data!$A$1:$W$30000,7)" +"VLOOKUP($B$1,Data!$A$1:$W$30000,7)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,5)" +"VLOOKUP($A$1,Data!$A$1:$W$30000,22)" +"VLOOKUP($A$1,Data!$A$1:$W$30000,15)" +"VLOOKUP(O64,$D$90:$P$106,3)" +"VLOOKUP($B$1,Data!$A$1:$W$30000,22)" +"VLOOKUP($B$1,Data!$A$1:$W$30000,15)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,20)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,13)" +"($P$61*[2]Data!$AC$29)+[2]Data!$AD$29+[2]Data!$AE$29" +"VLOOKUP(E67,$D$90:$P$106,7)" +"($P$61*[2]Data!$AC$31)+[2]Data!$AD$31+[2]Data!$AE$31" +"($P$61*[2]Data!$AC$44)+[2]Data!$AD$44+[2]Data!$AE$44" +"$P$61*[2]Data!$AC$46" +"($U$75*[2]Data!$AC$40)+[2]Data!$AD$40+[2]Data!$AE$40" +"VLOOKUP($A$1,Data!$A$1:$W$30000,8)" +"VLOOKUP($B$1,Data!$A$1:$W$30000,8)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,6)" +"($U$75*[2]Data!$AC$30)+[2]Data!$AD$30+[2]Data!$AE$30" +"VLOOKUP(T78,$D$90:$P$106,4)" +"($U$75*[2]Data!$AC$32)+[2]Data!$AD$32+[2]Data!$AE$32" +"VLOOKUP($A$1,Data!$A$1:$W$30000,16)" +"VLOOKUP($A$1,Data!$A$1:$W$30000,20)" +"VLOOKUP($B$1,Data!$A$1:$W$30000,16)" +"VLOOKUP($B$1,Data!$A$1:$W$30000,20)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,14)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,18)" +"VLOOKUP(V85,$D$90:$P$106,13)" +"DATE(YEAR($A$2),MONTH($A$2)+1,1)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,2,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,3,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,4,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,5,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,6,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,7,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,8,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,9,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,12,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,13,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,14,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,15,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$S$100,16,0)" +"IF((VLOOKUP($D91,$AW$7:$AX$30,2)=""summer""),1,0)" +"AVERAGE(E$94:E$100)" +"AVERAGE(E$91:E$93)" +"IF(A2<>"""",MONTH(A2),0)" +"DAVERAGE(gd_95,4,AC$23:AC$24)" +"DAVERAGE(gd_96,4,AO$23:AO$24)" +"DAVERAGE(gd_97,4,BA$23:BA$24)" +"DAVERAGE(gd_98,4,BM$23:BM$24)" +"DAVERAGE(gd_99,4,BY$23:BY$24)" +"DAVERAGE(gd_00,4,CK$23:CK$24)" +"DAVERAGE(gd_95,5,AC$23:AC$24)" +"DAVERAGE(gd_96,5,AO$23:AO$24)" +"DAVERAGE(gd_97,5,BA$23:BA$24)" +"DAVERAGE(gd_98,5,BM$23:BM$24)" +"DAVERAGE(gd_99,5,BY$23:BY$24)" +"DAVERAGE(gd_00,5,CK$23:CK$24)" +"DAVERAGE(gd_95,6,AC$23:AC$24)" +"DAVERAGE(gd_96,6,AO$23:AO$24)" +"DAVERAGE(gd_97,6,BA$23:BA$24)" +"DAVERAGE(gd_98,6,BM$23:BM$24)" +"DAVERAGE(gd_99,6,BY$23:BY$24)" +"DAVERAGE(gd_00,6,CK$23:CK$24)" +"DAVERAGE(gd_97,7,BE$23:BE$24)" +"DAVERAGE(gd_98,7,BM$23:BM$24)" +"DAVERAGE(gd_99,7,BY$23:BY$24)" +"DAVERAGE(gd_00,7,CK$23:CK$24)" +"DAVERAGE(gd_95,8,AC$23:AC$24)" +"DAVERAGE(gd_96,8,AO$23:AO$24)" +"DAVERAGE(gd_97,8,BA$23:BA$24)" +"DAVERAGE(gd_98,8,BM$23:BM$24)" +"DAVERAGE(gd_99,8,BY$23:BY$24)" +"DAVERAGE(gd_00,8,CK$23:CK$24)" +"DAVERAGE(gd_95,9,AC$23:AC$24)" +"DAVERAGE(gd_96,9,AO$23:AO$24)" +"DAVERAGE(gd_97,9,BA$23:BA$24)" +"DAVERAGE(gd_98,9,BM$23:BM$24)" +"DAVERAGE(gd_99,9,BY$23:BY$24)" +"DAVERAGE(gd_00,9,CK$23:CK$24)" +"DAVERAGE(gd_98,10,BN$23:BN$24)" +"DAVERAGE(gd_99,10,BY$23:BY$24)" +"DAVERAGE(gd_00,10,CK$23:CK$24)" +"DAVERAGE(gd_95,11,AC$23:AC$24)" +"DAVERAGE(gd_96,11,AO$23:AO$24)" +"DAVERAGE(gd_97,11,BA$23:BA$24)" +"DAVERAGE(gd_98,11,BM$23:BM$24)" +"DAVERAGE(gd_99,11,BY$23:BY$24)" +"DAVERAGE(gd_00,11,CK$23:CK$24)" +"DAVERAGE(gd_95,12,AL$23:AL$24)" +"DAVERAGE(gd_96,12,AO$23:AO$24)" +"DAVERAGE(gd_97,12,BA$23:BA$24)" +"DAVERAGE(gd_98,12,BM$23:BM$24)" +"DAVERAGE(gd_99,12,BY$23:BY$24)" +"DAVERAGE(gd_00,12,CK$23:CK$24)" +"DAVERAGE(gd_98,13,BQ$23:BQ$24)" +"DAVERAGE(gd_99,13,BY$23:BY$24)" +"DAVERAGE(gd_00,13,CK$23:CK$24)" +"DAVERAGE(gd_95,14,AC$23:AC$24)" +"DAVERAGE(gd_96,14,AO$23:AO$24)" +"DAVERAGE(gd_97,14,BA$23:BA$24)" +"DAVERAGE(gd_98,14,BM$23:BM$24)" +"DAVERAGE(gd_99,14,BY$23:BY$24)" +"DAVERAGE(gd_00,14,CK$23:CK$24)" +"DAVERAGE(gd_98,15,BN$23:BN$24)" +"DAVERAGE(gd_99,15,BY$23:BY$24)" +"DAVERAGE(gd_00,15,CK$23:CK$24)" +"DAVERAGE(gd_95,16,AC$23:AC$24)" +"DAVERAGE(gd_96,16,AO$23:AO$24)" +"DAVERAGE(gd_97,16,BA$23:BA$24)" +"DAVERAGE(gd_98,16,BM$23:BM$24)" +"DAVERAGE(gd_99,16,BY$23:BY$24)" +"DAVERAGE(gd_00,16,CK$23:CK$24)" +"DAVERAGE(gd_95,17,AC$23:AC$24)" +"DAVERAGE(gd_96,17,AO$23:AO$24)" +"DAVERAGE(gd_97,17,BA$23:BA$24)" +"DAVERAGE(gd_98,17,BM$23:BM$24)" +"DAVERAGE(gd_99,17,BY$23:BY$24)" +"DAVERAGE(gd_00,17,CK$23:CK$24)" +"DAVERAGE(gd_95,18,AC$23:AC$24)" +"DAVERAGE(gd_96,18,AO$23:AO$24)" +"DAVERAGE(gd_97,18,BA$23:BA$24)" +"DAVERAGE(gd_98,18,BM$23:BM$24)" +"DAVERAGE(gd_99,18,BY$23:BY$24)" +"DAVERAGE(gd_00,18,CK$23:CK$24)" +"DAVERAGE(gd_95,19,AC$23:AC$24)" +"DAVERAGE(gd_96,19,AO$23:AO$24)" +"DAVERAGE(gd_97,19,BA$23:BA$24)" +"DAVERAGE(gd_98,19,BM$23:BM$24)" +"DAVERAGE(gd_99,19,BY$23:BY$24)" +"DAVERAGE(gd_00,19,CK$23:CK$24)" +"DAVERAGE(gd_95,20,AC$23:AC$24)" +"DAVERAGE(gd_96,20,AO$23:AO$24)" +"DAVERAGE(gd_97,20,BA$23:BA$24)" +"DAVERAGE(gd_98,20,BM$23:BM$24)" +"DAVERAGE(gd_99,20,BY$23:BY$24)" +"DAVERAGE(gd_00,20,CK$23:CK$24)" +"DAVERAGE(gd_95,21,AC$23:AC$24)" +"DAVERAGE(gd_96,21,AO$23:AO$24)" +"DAVERAGE(gd_97,21,BA$23:BA$24)" +"DAVERAGE(gd_98,21,BM$23:BM$24)" +"DAVERAGE(gd_99,21,BY$23:BY$24)" +"DAVERAGE(gd_00,21,CK$23:CK$24)" +"DAVERAGE(gd_95,22,AC$23:AC$24)" +"DAVERAGE(gd_96,22,AO$23:AO$24)" +"DAVERAGE(gd_97,22,BA$23:BA$24)" +"DAVERAGE(gd_98,22,BM$23:BM$24)" +"DAVERAGE(gd_99,22,BY$23:BY$24)" +"DAVERAGE(gd_00,22,CK$23:CK$24)" +"DAVERAGE(gd_95,23,AC$23:AC$24)" +"DAVERAGE(gd_96,23,AO$23:AO$24)" +"DAVERAGE(gd_97,23,BA$23:BA$24)" +"DAVERAGE(gd_98,23,BM$23:BM$24)" +"DAVERAGE(gd_99,23,BY$23:BY$24)" +"DAVERAGE(gd_00,23,CK$23:CK$24)" +"VLOOKUP($A1894,[3]Sheet1!$A$1:$Z$10000,24,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10000,15,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10000,16,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$X$10000,22,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$X$10000,3,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10000,2,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10000,21,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10000,13,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10000,17,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10000,14,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$X$10000,23,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10000,4,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10000,6,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10000,20,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$X$10000,24,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AB$10000,25,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AB$10000,26,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AB$10000,27,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AB$10000,28,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AC$10000,29,0)" +"VLOOKUP($A2119,[3]Sheet1!$A$1:$AD$10000,30,0)" +"TODAY()" +"VLOOKUP($F$1,Data!$A$1:$W$10000,7,0)" +"VLOOKUP($F$1,Data!$A$1:$W$10000,8,0)" +"F1-1" +"$I$4*$G$2" +"VLOOKUP($R$3,Data!$A$1:$W$10000,7,0)" +"VLOOKUP($R$3,Data!$A$1:$W$10000,8,0)" +"$H$2*$I$6" +"$G$2*$I$7" +"$G$2*$I$8+(SUM($J$8:$L$8))" +"$G$2*$I$9+(SUM(J9:L9))" +"$G$2*$I$10+SUM($J$10:$L$10)" +"$G$2*$I$11+SUM($J$11:$L$11)" +"$H$2*$I$12+SUM($J$12:$L$12)" +"$G$2*$I$13+SUM($J$13:$L$13)" +"$H$2*$I$14+SUM($J$14:$L$14)" +"$H$2*$I$15+SUM($J$15:$L$15)" +"$G$2*$I$16+SUM($J$16:$L$16)" +"$H$2*$I$17+SUM($J$17:$L$17)" +"$H$2*$I$18+SUM($J$18:$L$18)" +"$G$2*$I$19+SUM($J$19:$L$19)" +"$G$2*$I$20+SUM($J$20:$L$20)" +"$H$2*$I$21+SUM($J$21:$L$21)" +"$H$2*$I22+SUM($J22:$L22)" +"$G$2*$I29+SUM($J29:$L29)" +"B3/$C$1" +"D3-C3" +"K4/$L$2" +"N18-L18" +"M41-L41" +"E427-C427" +"VLOOKUP($A1052,[3]Sheet1!$A$1:$U$10000,13,0)" +"VLOOKUP($A1104,[3]Sheet1!$A$1:$AB$10000,25,0)" +"$B$14/31" +"I7-K7-J7" +"IF(L7>0,L7,0)" +"M7*H7" +"IF(L7>0,0,L7)" +"O7*H7" +"8000*31" +"3000*31" +"+B11+B12-B13" +"I38" +"B13" +"B16-B17" +"B14-B22" +"B5-0.015" +"D21*B21" +"B22*D22" +"M38" +"E23/B23" +"N38" +"O38" +"P38" +"SUM(B21:B24)" +"B5-0.015" +"-D27*B27" +"B27" +"B43" +"-B30*D30" +"-B42" +"SUM(E21:E31)" +"B5" +"AVERAGE(H7:H35)" +"SUM(I7:I37)" +"-0.0388*B6" +"ROUND(SUM(B39:B42),4)" +"TODAY()" +"DATE(YEAR($A$1),MONTH($A$1)+1,1)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,15,0)" +"B4-$B$15" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,7)" +"HLOOKUP($A4,Map!$D$90:$R$106,17,0)" +"HLOOKUP($A4,Map!$D$90:$R$106,16,0)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,13,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,9)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,10,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,8)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,8,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,3)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,7,0)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,11,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,5)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,5,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,12)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,4,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,6)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,16,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,15)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,23,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,14)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,24,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$T$1200,16)" +"HLOOKUP($A14,Map!$D$90:$T$106,16,0)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,9,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,2)" +"Map!$E$106" +"Map!$E$105" +"Spreads!$G$3*Sheet2!$K$4+Sheet2!$L$4+Sheet2!$M$4" +"Spreads!$I$3*Sheet2!$K$5+Sheet2!$L$5+Sheet2!$M$5" +"Spreads!$C$3*Sheet2!$K$8" +"Spreads!$I$13*Sheet2!$K$9" +"VLOOKUP(Spreads!$A$1,Data!$A$1:$Y$20001,12)*Sheet2!$K$13*Sheet2!$O$13+Sheet2!$M$13" +"VLOOKUP(Spreads!$A$1,Data!$A$1:$W$30001,17)*Sheet2!$K$11*Sheet2!$O$11+Sheet2!$M$11" +"VLOOKUP(Spreads!$A$1,Data!$A$1:$W$30001,17)*Sheet2!$K$12*Sheet2!$O$12+Sheet2!$M$12" +"Spreads!$E$13*Sheet2!$K$10+Sheet2!$L$10+Sheet2!$M$10" +"Spreads!$C$13*Sheet2!$K$10+Sheet2!$L$10+Sheet2!$M$10" +"B3" +"TODAY()" +"B3-1" +"DATE(YEAR($B$3),MONTH($B$3),1)" +"DATE(YEAR($B$3)-1,MONTH($B$3),1)" +"$J$3" +"K3" +"VLOOKUP(B$3,Data!$A$1:$W$17001,15,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,13)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,2,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,13,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,11)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,3,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,10,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,8)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,4,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,7,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,5)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,5,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,8,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,6)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,6,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,16,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,14)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,7,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,11,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,9)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,8,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,12,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,10)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,5,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,3)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,10,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,4,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,2)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,23,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,21)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,19,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,17)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,9,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,7)" +"B4-B7" +"B4-B8" +"B4-B6" +"B5-B4" +"B10-B12" +"B7-B10" +"B9-B8" +"B9-B7" +"B8-B7" +"B$14-B$8" +"B$14-B$10" +"B$15-B$6" +"DATE(YEAR(A33),MONTH(A33)-1,1)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,13)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,11)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,8)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,5)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,6)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,14)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,9)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,10)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,3)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,2)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,21)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,17)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,7)" +"DATE(YEAR($B$3),MONTH($B$3)-1,1)" +"A32" +"H32-J32" +"E32-H32" +"$G32-$F32" +"G32-E32" +"F32-E32" +"L32-F32" +"L32-H32" +"M32-D32" +"B33-E33" +"B33-F33" +"B33-D33" +"C36-B36" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,2,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,3,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,4,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,5,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,6,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,7,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,8,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,9,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,10,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,11,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,12,0)" +"DATE(YEAR(A93),MONTH(A93)+1,1)" +"TODAY()" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,15)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,13)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,7)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,8)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,15)-VLOOKUP($A$1,Data!$A$1:$Y$20001,7)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,13)-VLOOKUP($A$1,Data!$A$1:$Y$20001,15)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,7)-VLOOKUP($A$1,Data!$A$1:$Y$20001,11)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,8)-VLOOKUP($A$1,Data!$A$1:$Y$20001,7)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,15)-VLOOKUP($A$1,Data!$A$1:$Y$20001,8)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,13)-VLOOKUP($A$1,Data!$A$1:$Y$20001,10)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,7)-VLOOKUP($A$1,Data!$A$1:$Y$20001,8)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,8)-VLOOKUP($A$1,Data!$A$1:$Y$20001,16)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,15)-VLOOKUP($A$1,Data!$A$1:$Y$20001,13)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,13)-VLOOKUP($A$1,Data!$A$1:$Y$20001,7)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,7)-VLOOKUP($A$1,Data!$A$1:$Y$20001,15)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,8)-VLOOKUP($A$1,Data!$A$1:$Y$20001,22)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,15)-VLOOKUP($A$1,Data!$A$1:$Y$20001,10)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,13)-VLOOKUP($A$1,Data!$A$1:$Y$20001,8)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,7)-VLOOKUP($A$1,Data!$A$1:$Y$20001,13)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,8)-VLOOKUP($A$1,Data!$A$1:$Y$20001,15)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,15)-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,13)-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,7)-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,8)-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,11)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,5)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,10)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,11)-VLOOKUP($A$1,Data!$A$1:$Y$20001,7)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,5)-(VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44-VLOOKUP($A$1,Data!$A$1:$Y$20001,24)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,10)-VLOOKUP($A$1,Data!$A$1:$Y$20001,13)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,11)-VLOOKUP($A$1,Data!$A$1:$Y$20001,23)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,5)-VLOOKUP($A$1,Data!$A$1:$Y$20001,12)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44-VLOOKUP($A$1,Data!$A$1:$Y$20001,12)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,10)-VLOOKUP($A$1,Data!$A$1:$Y$20001,15)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,11)-(VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,5)-VLOOKUP($A$1,Data!$A$1:$Y$20001,11)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44-VLOOKUP($A$1,Data!$A$1:$Y$20001,10)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,10)-VLOOKUP($A$1,Data!$A$1:$Y$20001,12)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,11)-VLOOKUP($A$1,Data!$A$1:$Y$20001,5)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,5)-VLOOKUP($A$1,Data!$A$1:$Y$20001,10)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44-VLOOKUP($A$1,Data!$A$1:$Y$20001,5)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,10)-(VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,11)-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,5)-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,10)-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"TODAY()" +"TODAY()-1" +"DATE(YEAR($A$1),MONTH(A1),1)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,4)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,4)" +"VLOOKUP($K3,Data!$A$1:$W$10001,15)-VLOOKUP($K3,Data!$A$1:$W$10001,7)" +"VLOOKUP($K3,Data!$A$1:$W$10001,15)-VLOOKUP($K3,Data!$A$1:$W$10001,8)" +"VLOOKUP($K3,Data!$A$1:$W$10001,8)-VLOOKUP($K3,Data!$A$1:$W$10001,7)" +"VLOOKUP($K3,Data!$A$1:$W$10001,16)-VLOOKUP($K3,Data!$A$1:$W$10001,8)" +"VLOOKUP($K3,Data!$A$1:$W$10001,7)-VLOOKUP($K3,Data!$A$1:$W$10001,11)" +"VLOOKUP($K3,Data!$A$1:$W$10001,13)-VLOOKUP($K3,Data!$A$1:$W$10001,15)" +"VLOOKUP($K3,Data!$A$1:$W$10001,13)-VLOOKUP($K3,Data!$A$1:$W$10001,10)" +"VLOOKUP($K3,Data!$A$1:$W$10001,15)-VLOOKUP($K3,Data!$A$1:$W$10001,10)" +"VLOOKUP($K3,Data!$A$1:$W$10001,10)-VLOOKUP($K3,Data!$A$1:$W$10001,11)" +"VLOOKUP($K3,Data!$A$1:$W$10001,5)-VLOOKUP($K3,Data!$A$1:$W$10001,11)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,5)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,2)" +"K3-1" +"VLOOKUP($B$1,Data!$A$1:$W$30001,5)" +"DATE(YEAR($A$1),MONTH($A$1)+1,1)" +"VLOOKUP(H5,$D$90:$P$101,6)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,3)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,17)" +"VLOOKUP(H6,$D$90:$P$106,6)" +"VLOOKUP(A7,$D$90:$P$106,10)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,17)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,15)" +"DATE(YEAR(AW7),MONTH(AW7)+1,1)" +"VLOOKUP($K13,$D$91:$P$106,7)-VLOOKUP($K13,$D$91:$P$106,3)" +"VLOOKUP($K13,$D$91:$P$106,7)-VLOOKUP($K13,$D$91:$P$106,4)" +"VLOOKUP($K13,$D$91:$P$106,4)-VLOOKUP($K13,$D$91:$P$106,3)" +"VLOOKUP($K13,$D$91:$P$106,13)-VLOOKUP($K13,$D$91:$P$106,4)" +"VLOOKUP($K13,$D$91:$P$106,3)-VLOOKUP($K13,$D$91:$P$106,5)" +"VLOOKUP($K13,$D$91:$P$106,9)-VLOOKUP($K13,$D$91:$P$106,7)" +"VLOOKUP($K13,$D$91:$P$106,9)-VLOOKUP($K13,$D$91:$P$106,8)" +"VLOOKUP($K13,$D$91:$P$106,7)-VLOOKUP($K13,$D$91:$P$106,8)" +"VLOOKUP($K13,$D$91:$P$106,8)-VLOOKUP($K13,$D$91:$P$106,5)" +"VLOOKUP($K13,$D$91:$P$106,10)-VLOOKUP($K13,$D$91:$P$106,5)" +"VLOOKUP($K13,$D$91:$P$106,6)-VLOOKUP($K13,$D$91:$P$106,5)" +"($B$4*[2]Data!$AC$35)+[2]Data!$AD$35+[2]Data!$AE$35" +"VLOOKUP($A$1,Data!$A$1:$W$30001,12)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,12)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,10)" +"($G$6*[2]Data!$AC$37*[2]Data!$AF$37)+[2]Data!$AE$37" +"VLOOKUP($A$1,Data!$A$1:$W$30001,6)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,6)" +"($O$27*0.033)+0.025" +"$X$57-$O$27" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,4)" +"($O$27*0.0425)+0.025" +"VLOOKUP($A$1,Data!$A$1:$W$30001,11)" +"VLOOKUP($A$1,Data!$A$1:$Z$30000,25)" +"($G$6*[2]Data!$AC$36*[2]Data!$AF$36)+[2]Data!$AE$36" +"($M$30*[2]Data!$AC$35)+[2]Data!$AD$35+[2]Data!$AE$35" +"VLOOKUP($B$1,Data!$A$1:$W$30001,11)" +"VLOOKUP($B$1,Data!$A$1:$Z$30000,25)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,9)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,22)" +"VLOOKUP(L33,$D$90:$P$106,5)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,14)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,14)" +"($G$6*[2]Data!$AC$38*[2]Data!$AF$38)+[2]Data!$AE$38" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,12)" +"($O$27*[2]Data!$AC$45)+[2]Data!$AD$45" +"VLOOKUP($A$1,Data!$A$1:$W$30001,9)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,10)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,9)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,10)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,7)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,8)" +"VLOOKUP(Q45,$D$90:$P$106,2)" +"$E$43*[2]Data!$AC$34" +"VLOOKUP(D46,$D$90:$P$106,8)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,13)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,19)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,13)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,19)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,11)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,17)" +"VLOOKUP(A53,$D$90:$P$106,9)" +"$F$64*[2]Data!$AC$33" +"VLOOKUP($A$1,Data!$A$1:$W$30001,21)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,21)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,23)" +"($U$75*[2]Data!$AC$39)+[2]Data!$AD$39+[2]Data!$AE$39" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,19)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,23)" +"VLOOKUP(T59,$D$90:$P$106,11)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,21)" +"VLOOKUP(W60,$D$90:$P$106,12)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,7)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,7)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,5)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,22)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,15)" +"VLOOKUP(O64,$D$90:$P$106,3)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,22)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,15)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,20)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,13)" +"($P$61*[2]Data!$AC$29)+[2]Data!$AD$29+[2]Data!$AE$29" +"VLOOKUP(E67,$D$90:$P$106,7)" +"($P$61*[2]Data!$AC$31)+[2]Data!$AD$31+[2]Data!$AE$31" +"($P$61*[2]Data!$AC$44)+[2]Data!$AD$44+[2]Data!$AE$44" +"$P$61*[2]Data!$AC$46" +"($U$75*[2]Data!$AC$40)+[2]Data!$AD$40+[2]Data!$AE$40" +"VLOOKUP($A$1,Data!$A$1:$W$30001,8)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,8)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,6)" +"($U$75*[2]Data!$AC$30)+[2]Data!$AD$30+[2]Data!$AE$30" +"VLOOKUP(T78,$D$90:$P$106,4)" +"($U$75*[2]Data!$AC$32)+[2]Data!$AD$32+[2]Data!$AE$32" +"VLOOKUP($A$1,Data!$A$1:$W$30001,16)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,20)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,16)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,20)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,14)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,18)" +"VLOOKUP(V85,$D$90:$P$106,13)" +"DATE(YEAR($A$2),MONTH($A$2)+1,1)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,2,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,3,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,4,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,5,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,6,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,7,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,8,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,9,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,12,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,13,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,14,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,15,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$S$100,16,0)" +"IF((VLOOKUP($D91,$AW$7:$AX$30,2)=""summer""),1,0)" +"AVERAGE(E$94:E$100)" +"AVERAGE(E$91:E$93)" +"IF(A2<>"""",MONTH(A2),0)" +"DAVERAGE(gd_95,4,AC$24:AC$25)" +"DAVERAGE(gd_96,4,AO$24:AO$25)" +"DAVERAGE(gd_97,4,BA$24:BA$25)" +"DAVERAGE(gd_98,4,BM$24:BM$25)" +"DAVERAGE(gd_99,4,BY$24:BY$25)" +"DAVERAGE(gd_00,4,CK$24:CK$25)" +"DAVERAGE(gd_01,4,CW$24:CW$25)" +"DAVERAGE(gd_95,5,AC$24:AC$25)" +"DAVERAGE(gd_96,5,AO$24:AO$25)" +"DAVERAGE(gd_97,5,BA$24:BA$25)" +"DAVERAGE(gd_98,5,BM$24:BM$25)" +"DAVERAGE(gd_99,5,BY$24:BY$25)" +"DAVERAGE(gd_00,5,CK$24:CK$25)" +"DAVERAGE(gd_01,5,CW$24:CW$25)" +"DAVERAGE(gd_95,6,AC$24:AC$25)" +"DAVERAGE(gd_96,6,AO$24:AO$25)" +"DAVERAGE(gd_97,6,BA$24:BA$25)" +"DAVERAGE(gd_98,6,BM$24:BM$25)" +"DAVERAGE(gd_99,6,BY$24:BY$25)" +"DAVERAGE(gd_00,6,CK$24:CK$25)" +"DAVERAGE(gd_01,6,CW$24:CW$25)" +"DAVERAGE(gd_97,7,BE$24:BE$25)" +"DAVERAGE(gd_98,7,BM$24:BM$25)" +"DAVERAGE(gd_99,7,BY$24:BY$25)" +"DAVERAGE(gd_00,7,CK$24:CK$25)" +"DAVERAGE(gd_01,7,CW$24:CW$25)" +"DAVERAGE(gd_95,8,AC$24:AC$25)" +"DAVERAGE(gd_96,8,AO$24:AO$25)" +"DAVERAGE(gd_97,8,BA$24:BA$25)" +"DAVERAGE(gd_98,8,BM$24:BM$25)" +"DAVERAGE(gd_99,8,BY$24:BY$25)" +"DAVERAGE(gd_00,8,CK$24:CK$25)" +"DAVERAGE(gd_01,8,CW$24:CW$25)" +"DAVERAGE(gd_95,9,AC$24:AC$25)" +"DAVERAGE(gd_96,9,AO$24:AO$25)" +"DAVERAGE(gd_97,9,BA$24:BA$25)" +"DAVERAGE(gd_98,9,BM$24:BM$25)" +"DAVERAGE(gd_99,9,BY$24:BY$25)" +"DAVERAGE(gd_00,9,CK$24:CK$25)" +"DAVERAGE(gd_01,9,CW$24:CW$25)" +"DAVERAGE(gd_98,10,BN$24:BN$25)" +"DAVERAGE(gd_99,10,BY$24:BY$25)" +"DAVERAGE(gd_00,10,CK$24:CK$25)" +"DAVERAGE(gd_01,10,CW$24:CW$25)" +"DAVERAGE(gd_95,11,AC$24:AC$25)" +"DAVERAGE(gd_96,11,AO$24:AO$25)" +"DAVERAGE(gd_97,11,BA$24:BA$25)" +"DAVERAGE(gd_98,11,BM$24:BM$25)" +"DAVERAGE(gd_99,11,BY$24:BY$25)" +"DAVERAGE(gd_00,11,CK$24:CK$25)" +"DAVERAGE(gd_01,11,CW$24:CW$25)" +"DAVERAGE(gd_95,12,AL$24:AL$25)" +"DAVERAGE(gd_96,12,AO$24:AO$25)" +"DAVERAGE(gd_97,12,BA$24:BA$25)" +"DAVERAGE(gd_98,12,BM$24:BM$25)" +"DAVERAGE(gd_99,12,BY$24:BY$25)" +"DAVERAGE(gd_00,12,CK$24:CK$25)" +"DAVERAGE(gd_01,12,CW$24:CW$25)" +"DAVERAGE(gd_98,13,BQ$24:BQ$25)" +"DAVERAGE(gd_99,13,BY$24:BY$25)" +"DAVERAGE(gd_00,13,CK$24:CK$25)" +"DAVERAGE(gd_01,13,CW$24:CW$25)" +"DAVERAGE(gd_95,14,AC$24:AC$25)" +"DAVERAGE(gd_96,14,AO$24:AO$25)" +"DAVERAGE(gd_97,14,BA$24:BA$25)" +"DAVERAGE(gd_98,14,BM$24:BM$25)" +"DAVERAGE(gd_99,14,BY$24:BY$25)" +"DAVERAGE(gd_00,14,CK$24:CK$25)" +"DAVERAGE(gd_01,14,CW$24:CW$25)" +"DAVERAGE(gd_98,15,BN$24:BN$25)" +"DAVERAGE(gd_99,15,BY$24:BY$25)" +"DAVERAGE(gd_00,15,CK$24:CK$25)" +"DAVERAGE(gd_01,15,CW$24:CW$25)" +"DAVERAGE(gd_95,16,AC$24:AC$25)" +"DAVERAGE(gd_96,16,AO$24:AO$25)" +"DAVERAGE(gd_97,16,BA$24:BA$25)" +"DAVERAGE(gd_98,16,BM$24:BM$25)" +"DAVERAGE(gd_99,16,BY$24:BY$25)" +"DAVERAGE(gd_00,16,CK$24:CK$25)" +"DAVERAGE(gd_01,16,CW$24:CW$25)" +"DAVERAGE(gd_95,17,AC$24:AC$25)" +"DAVERAGE(gd_96,17,AO$24:AO$25)" +"DAVERAGE(gd_97,17,BA$24:BA$25)" +"DAVERAGE(gd_98,17,BM$24:BM$25)" +"DAVERAGE(gd_99,17,BY$24:BY$25)" +"DAVERAGE(gd_00,17,CK$24:CK$25)" +"DAVERAGE(gd_01,17,CW$24:CW$25)" +"DAVERAGE(gd_95,18,AC$24:AC$25)" +"DAVERAGE(gd_96,18,AO$24:AO$25)" +"DAVERAGE(gd_97,18,BA$24:BA$25)" +"DAVERAGE(gd_98,18,BM$24:BM$25)" +"DAVERAGE(gd_99,18,BY$24:BY$25)" +"DAVERAGE(gd_00,18,CK$24:CK$25)" +"DAVERAGE(gd_01,18,CW$24:CW$25)" +"DAVERAGE(gd_95,19,AC$24:AC$25)" +"DAVERAGE(gd_96,19,AO$24:AO$25)" +"DAVERAGE(gd_97,19,BA$24:BA$25)" +"DAVERAGE(gd_98,19,BM$24:BM$25)" +"DAVERAGE(gd_99,19,BY$24:BY$25)" +"DAVERAGE(gd_00,19,CK$24:CK$25)" +"DAVERAGE(gd_01,19,CW$24:CW$25)" +"DAVERAGE(gd_95,20,AC$24:AC$25)" +"DAVERAGE(gd_96,20,AO$24:AO$25)" +"DAVERAGE(gd_97,20,BA$24:BA$25)" +"DAVERAGE(gd_98,20,BM$24:BM$25)" +"DAVERAGE(gd_99,20,BY$24:BY$25)" +"DAVERAGE(gd_00,20,CK$24:CK$25)" +"DAVERAGE(gd_01,20,CW$24:CW$25)" +"DAVERAGE(gd_95,21,AC$24:AC$25)" +"DAVERAGE(gd_96,21,AO$24:AO$25)" +"DAVERAGE(gd_97,21,BA$24:BA$25)" +"DAVERAGE(gd_98,21,BM$24:BM$25)" +"DAVERAGE(gd_99,21,BY$24:BY$25)" +"DAVERAGE(gd_00,21,CK$24:CK$25)" +"DAVERAGE(gd_01,21,CW$24:CW$25)" +"DAVERAGE(gd_95,22,AC$24:AC$25)" +"DAVERAGE(gd_96,22,AO$24:AO$25)" +"DAVERAGE(gd_97,22,BA$24:BA$25)" +"DAVERAGE(gd_98,22,BM$24:BM$25)" +"DAVERAGE(gd_99,22,BY$24:BY$25)" +"DAVERAGE(gd_00,22,CK$24:CK$25)" +"DAVERAGE(gd_01,22,CW$24:CW$25)" +"DAVERAGE(gd_95,23,AC$24:AC$25)" +"DAVERAGE(gd_96,23,AO$24:AO$25)" +"DAVERAGE(gd_97,23,BA$24:BA$25)" +"DAVERAGE(gd_98,23,BM$24:BM$25)" +"DAVERAGE(gd_99,23,BY$24:BY$25)" +"DAVERAGE(gd_00,23,CK$24:CK$25)" +"DAVERAGE(gd_01,23,CW$24:CW$25)" +"DAVERAGE(gd_00,25,CV$24:CV$25)" +"DAVERAGE(gd_01,25,CW$24:CW$25)" +"MONTH(CW2)" +"VLOOKUP($A1894,[3]Sheet1!$A$1:$Z$10001,24,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,15,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,16,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$X$10001,22,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$X$10001,3,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,2,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,21,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,13,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,17,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,14,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$X$10001,23,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,4,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,6,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,20,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$X$10001,24,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AB$10001,25,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AB$10001,26,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AB$10001,27,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AB$10001,28,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AC$10001,29,0)" +"VLOOKUP($A2119,[3]Sheet1!$A$1:$AD$10001,30,0)" +"VLOOKUP($A2174,[3]Sheet1!$A$1:$AE$10001,31,0)" +"TODAY()" +"VLOOKUP($F$1,Data!$A$1:$W$10001,7,0)" +"VLOOKUP($F$1,Data!$A$1:$W$10001,8,0)" +"F1-1" +"$I$4*$G$2" +"VLOOKUP($R$3,Data!$A$1:$W$10001,7,0)" +"VLOOKUP($R$3,Data!$A$1:$W$10001,8,0)" +"$H$2*$I$6" +"$G$2*$I$7" +"$G$2*$I$8+(SUM($J$8:$L$8))" +"$G$2*$I$9+(SUM(J9:L9))" +"$G$2*$I$10+SUM($J$10:$L$10)" +"$G$2*$I$11+SUM($J$11:$L$11)" +"$H$2*$I$12+SUM($J$12:$L$12)" +"$G$2*$I$13+SUM($J$13:$L$13)" +"$H$2*$I$14+SUM($J$14:$L$14)" +"$H$2*$I$15+SUM($J$15:$L$15)" +"$G$2*$I$16+SUM($J$16:$L$16)" +"$H$2*$I$17+SUM($J$17:$L$17)" +"$H$2*$I$18+SUM($J$18:$L$18)" +"$G$2*$I$19+SUM($J$19:$L$19)" +"$G$2*$I$20+SUM($J$20:$L$20)" +"$H$2*$I$21+SUM($J$21:$L$21)" +"$H$2*$I22+SUM($J22:$L22)" +"$G$2*$I29+SUM($J29:$L29)" +"B3/$C$1" +"D3-C3" +"K4/$L$2" +"N18-L18" +"M41-L41" +"E427-C427" +"VLOOKUP($A1052,[3]Sheet1!$A$1:$U$10001,13,0)" +"VLOOKUP($A1104,[3]Sheet1!$A$1:$AB$10001,25,0)" +"$B$14/30" +"I7-K7-J7" +"IF(L7>0,L7,0)" +"M7*H7" +"IF(L7>0,0,L7)" +"O7*H7" +"7000*30" +"3000*31" +"+B11+B12-B13" +"I38" +"B13" +"B16-B17" +"B14-B22" +"B5-0.015" +"D21*B21" +"B22*D22" +"M38" +"E23/B23" +"N38" +"O38" +"P38" +"SUM(B21:B24)" +"B5-0.015" +"-D27*B27" +"B27" +"B43" +"-B30*D30" +"-B42" +"SUM(E21:E31)" +"B5" +"AVERAGE(H7:H35)" +"SUM(I7:I37)" +"-0.0388*B6" +"ROUND(SUM(B39:B42),4)" +"IF(C5="""","""",(IF(OR(E5="""",F5=""""),"""",IF(OR(C5F5),""Check"",""""))))" +"IF(C5="""","""",(IF(OR(G5="""",H5=""""),"""",IF(OR(C5H5),""Check"",""""))))" +"+I6-K6" +"+#REF!-K51" +"C4" +"+F4" +"B44" +"(C67+C68+C69)/3" +"E33" +"+G7" +"C17" +"C33" +"C44" +"B46" +"B45" +"C16" +"C42" +"B10" +"AVERAGE(B78:B80)" +"B30" +"B35" +"B29" +"B36" +"B31" +"C52" +"B40" +"B20" +"B24" +"B28" +"B27" +"E28" +"B23" +"B26" +"B21" +"B12" +"B25" +"B18" +"B15" +"B13" +"+G14" +"B6" +"B8" +"+F8" +"0.0045+0.0022+0.0075+((0.0326*H24)/(1-0.0326))" +"0.0037+0.0022+0.0075+((0.038*H11)/(1-0.038))" +"0.0048+0.0022+0.0075+((0.0446*H18)/(1-0.0446))" +"0.0034+0.0022+0.0075+((0.0452*H30)/(1-0.0452))" +"0.0022+0.0022+0.0075+((0.0319*H42)/(1-0.0319))" +"0.0005+0.0022+0.0075+((0.0181*H43)/(1-0.0181))" +"0.0003+0.0022+((0.011*H24)/(1-0.011))" +"0.0015+0.0022+((0.0196*H11)/(1-0.0196))" +"0.014+0.0022+0.0075+0.0002+((0.0533*H20)/(1-0.0533))" +"0.014+0.0022+0.0075+0.0002+((0.0533*H29)/(1-0.0533))" +"0.017+0.0022+0.0088+((0.0263*H28)/(1-0.0263))" +"0.0445+0.0113+((0.0579*H35)/(1-0.0579))" +"(0.013*H45)/(1-0.013)" +"+H3" +"B5" +"C65-C$96" +"B66-B$96" +"B82-B$96" +"B87-B$96" +"B89-B$96" +"B119-B$96" +"+H3" +"B63" +"B93-B87" +"B94-B87" +"+C43-C39" +"C73-C87" +"C78-C87" +"+B70-B87" +"+F45-F39" +"C73-C78" +"C74-C78" +"C109-C78" +"C67-C110" +"F66-F110" +"C70-C110" +"C79-C110" +"C107-C110" +"C109-C110" +"+B7-B46" +"+B17-B46" +"+B33-B46" +"+B44-B46" +"+C42-C46" +"C101-C83" +"C95-C83" +"C98-C83" +"C99-C83" +"C92-C83" +"B73-B113" +"C70-C113" +"C79-C113" +"C96-C106" +"B103-B96" +"C103-C106" +"C105-C107" +"$B$14/31" +"I7-K7-J7" +"IF(L7>0,L7,0)" +"M7*H7" +"IF(L7>0,0,L7)" +"O7*H7" +"8000*31" +"3000*31" +"+B11+B12-B13" +"I38" +"B13" +"B16-B17" +"B14-B22" +"B5-0.015" +"D21*B21" +"B22*D22" +"-B23*D23" +"M38" +"E24/B24" +"N38" +"O38" +"P38" +"SUM(B21:B25)" +"B5-0.015" +"-D28*B28" +"B28" +"B44" +"-B43" +"SUM(E21:E32)" +"B5" +"AVERAGE(H7:H35)" +"SUM(I7:I37)" +"-0.0388*B6" +"ROUND(SUM(B40:B43),4)" +"TODAY()" +"DATE(YEAR($A$1),MONTH($A$1)+1,1)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,15,0)" +"B4-$B$15" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,7)" +"HLOOKUP($A4,Map!$D$90:$R$106,17,0)" +"HLOOKUP($A4,Map!$D$90:$R$106,16,0)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,13,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,9)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,10,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,8)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,8,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,3)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,7,0)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,11,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,5)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,5,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,12)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,4,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,6)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,16,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,15)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,23,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,14)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,24,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$T$1200,16)" +"HLOOKUP($A14,Map!$D$90:$T$106,16,0)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,9,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,2)" +"Map!$E$106" +"Map!$E$105" +"Spreads!$G$3*Sheet2!$K$4+Sheet2!$L$4+Sheet2!$M$4" +"Spreads!$I$3*Sheet2!$K$5+Sheet2!$L$5+Sheet2!$M$5" +"Spreads!$C$3*Sheet2!$K$8" +"Spreads!$I$13*Sheet2!$K$9" +"VLOOKUP(Spreads!$A$1,Data!$A$1:$Y$20001,12)*Sheet2!$K$13*Sheet2!$O$13+Sheet2!$M$13" +"VLOOKUP(Spreads!$A$1,Data!$A$1:$W$30001,17)*Sheet2!$K$11*Sheet2!$O$11+Sheet2!$M$11" +"VLOOKUP(Spreads!$A$1,Data!$A$1:$W$30001,17)*Sheet2!$K$12*Sheet2!$O$12+Sheet2!$M$12" +"Spreads!$E$13*Sheet2!$K$10+Sheet2!$L$10+Sheet2!$M$10" +"Spreads!$C$13*Sheet2!$K$10+Sheet2!$L$10+Sheet2!$M$10" +"B3" +"TODAY()" +"B3-1" +"DATE(YEAR($B$3),MONTH($B$3),1)" +"DATE(YEAR($B$3)-1,MONTH($B$3),1)" +"$J$3" +"K3" +"VLOOKUP(B$3,Data!$A$1:$W$17001,15,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,13)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,2,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,13,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,11)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,3,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,10,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,8)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,4,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,7,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,5)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,5,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,8,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,6)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,6,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,16,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,14)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,7,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,11,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,9)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,8,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,12,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,10)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,5,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,3)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,10,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,4,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,2)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,23,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,21)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,19,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,17)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,9,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,7)" +"B4-B7" +"B4-B8" +"B4-B6" +"B5-B4" +"B10-B12" +"B7-B10" +"B9-B8" +"B9-B7" +"B8-B7" +"B$14-B$8" +"B$14-B$10" +"B$15-B$6" +"DATE(YEAR(A33),MONTH(A33)-1,1)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,13)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,11)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,8)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,5)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,6)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,14)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,9)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,10)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,3)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,2)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,21)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,17)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,7)" +"DATE(YEAR($B$3),MONTH($B$3)-1,1)" +"A32" +"H32-J32" +"E32-H32" +"$G32-$F32" +"G32-E32" +"F32-E32" +"L32-F32" +"L32-H32" +"M32-D32" +"B33-E33" +"B33-F33" +"B33-D33" +"C36-B36" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,2,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,3,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,4,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,5,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,6,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,7,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,8,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,9,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,10,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,11,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,12,0)" +"DATE(YEAR(A93),MONTH(A93)+1,1)" +"TODAY()" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,15)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,13)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,7)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,8)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,15)-VLOOKUP($A$1,Data!$A$1:$Y$20001,7)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,13)-VLOOKUP($A$1,Data!$A$1:$Y$20001,15)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,7)-VLOOKUP($A$1,Data!$A$1:$Y$20001,11)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,8)-VLOOKUP($A$1,Data!$A$1:$Y$20001,7)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,15)-VLOOKUP($A$1,Data!$A$1:$Y$20001,8)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,13)-VLOOKUP($A$1,Data!$A$1:$Y$20001,10)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,7)-VLOOKUP($A$1,Data!$A$1:$Y$20001,8)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,8)-VLOOKUP($A$1,Data!$A$1:$Y$20001,16)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,15)-VLOOKUP($A$1,Data!$A$1:$Y$20001,13)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,13)-VLOOKUP($A$1,Data!$A$1:$Y$20001,7)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,7)-VLOOKUP($A$1,Data!$A$1:$Y$20001,15)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,8)-VLOOKUP($A$1,Data!$A$1:$Y$20001,22)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,15)-VLOOKUP($A$1,Data!$A$1:$Y$20001,10)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,13)-VLOOKUP($A$1,Data!$A$1:$Y$20001,8)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,7)-VLOOKUP($A$1,Data!$A$1:$Y$20001,13)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,8)-VLOOKUP($A$1,Data!$A$1:$Y$20001,15)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,15)-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,13)-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,7)-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,8)-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,11)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,5)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,10)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,11)-VLOOKUP($A$1,Data!$A$1:$Y$20001,7)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,5)-(VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44-VLOOKUP($A$1,Data!$A$1:$Y$20001,24)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,10)-VLOOKUP($A$1,Data!$A$1:$Y$20001,13)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,11)-VLOOKUP($A$1,Data!$A$1:$Y$20001,23)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,5)-VLOOKUP($A$1,Data!$A$1:$Y$20001,12)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44-VLOOKUP($A$1,Data!$A$1:$Y$20001,12)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,10)-VLOOKUP($A$1,Data!$A$1:$Y$20001,15)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,11)-(VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,5)-VLOOKUP($A$1,Data!$A$1:$Y$20001,11)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44-VLOOKUP($A$1,Data!$A$1:$Y$20001,10)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,10)-VLOOKUP($A$1,Data!$A$1:$Y$20001,12)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,11)-VLOOKUP($A$1,Data!$A$1:$Y$20001,5)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,5)-VLOOKUP($A$1,Data!$A$1:$Y$20001,10)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44-VLOOKUP($A$1,Data!$A$1:$Y$20001,5)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,10)-(VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,11)-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,5)-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,10)-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"TODAY()" +"TODAY()-1" +"DATE(YEAR($A$1),MONTH(A1),1)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,4)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,4)" +"VLOOKUP($K3,Data!$A$1:$W$10001,15)-VLOOKUP($K3,Data!$A$1:$W$10001,7)" +"VLOOKUP($K3,Data!$A$1:$W$10001,15)-VLOOKUP($K3,Data!$A$1:$W$10001,8)" +"VLOOKUP($K3,Data!$A$1:$W$10001,8)-VLOOKUP($K3,Data!$A$1:$W$10001,7)" +"VLOOKUP($K3,Data!$A$1:$W$10001,16)-VLOOKUP($K3,Data!$A$1:$W$10001,8)" +"VLOOKUP($K3,Data!$A$1:$W$10001,7)-VLOOKUP($K3,Data!$A$1:$W$10001,11)" +"VLOOKUP($K3,Data!$A$1:$W$10001,13)-VLOOKUP($K3,Data!$A$1:$W$10001,15)" +"VLOOKUP($K3,Data!$A$1:$W$10001,13)-VLOOKUP($K3,Data!$A$1:$W$10001,10)" +"VLOOKUP($K3,Data!$A$1:$W$10001,15)-VLOOKUP($K3,Data!$A$1:$W$10001,10)" +"VLOOKUP($K3,Data!$A$1:$W$10001,10)-VLOOKUP($K3,Data!$A$1:$W$10001,11)" +"VLOOKUP($K3,Data!$A$1:$W$10001,5)-VLOOKUP($K3,Data!$A$1:$W$10001,11)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,5)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,2)" +"K3-1" +"VLOOKUP($B$1,Data!$A$1:$W$30001,5)" +"DATE(YEAR($A$1),MONTH($A$1)+1,1)" +"VLOOKUP(H5,$D$90:$P$101,6)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,3)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,17)" +"VLOOKUP(H6,$D$90:$P$106,6)" +"VLOOKUP(A7,$D$90:$P$106,10)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,17)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,15)" +"DATE(YEAR(AW7),MONTH(AW7)+1,1)" +"VLOOKUP($K13,$D$91:$P$106,7)-VLOOKUP($K13,$D$91:$P$106,3)" +"VLOOKUP($K13,$D$91:$P$106,7)-VLOOKUP($K13,$D$91:$P$106,4)" +"VLOOKUP($K13,$D$91:$P$106,4)-VLOOKUP($K13,$D$91:$P$106,3)" +"VLOOKUP($K13,$D$91:$P$106,13)-VLOOKUP($K13,$D$91:$P$106,4)" +"VLOOKUP($K13,$D$91:$P$106,3)-VLOOKUP($K13,$D$91:$P$106,5)" +"VLOOKUP($K13,$D$91:$P$106,9)-VLOOKUP($K13,$D$91:$P$106,7)" +"VLOOKUP($K13,$D$91:$P$106,9)-VLOOKUP($K13,$D$91:$P$106,8)" +"VLOOKUP($K13,$D$91:$P$106,7)-VLOOKUP($K13,$D$91:$P$106,8)" +"VLOOKUP($K13,$D$91:$P$106,8)-VLOOKUP($K13,$D$91:$P$106,5)" +"VLOOKUP($K13,$D$91:$P$106,10)-VLOOKUP($K13,$D$91:$P$106,5)" +"VLOOKUP($K13,$D$91:$P$106,6)-VLOOKUP($K13,$D$91:$P$106,5)" +"($B$4*[2]Data!$AC$35)+[2]Data!$AD$35+[2]Data!$AE$35" +"VLOOKUP($A$1,Data!$A$1:$W$30001,12)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,12)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,10)" +"($G$6*[2]Data!$AC$37*[2]Data!$AF$37)+[2]Data!$AE$37" +"VLOOKUP($A$1,Data!$A$1:$W$30001,6)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,6)" +"($O$27*0.033)+0.025" +"$X$57-$O$27" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,4)" +"($O$27*0.0425)+0.025" +"VLOOKUP($A$1,Data!$A$1:$W$30001,11)" +"VLOOKUP($A$1,Data!$A$1:$Z$30000,25)" +"($G$6*[2]Data!$AC$36*[2]Data!$AF$36)+[2]Data!$AE$36" +"($M$30*[2]Data!$AC$35)+[2]Data!$AD$35+[2]Data!$AE$35" +"VLOOKUP($B$1,Data!$A$1:$W$30001,11)" +"VLOOKUP($B$1,Data!$A$1:$Z$30000,25)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,9)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,22)" +"VLOOKUP(L33,$D$90:$P$106,5)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,14)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,14)" +"($G$6*[2]Data!$AC$38*[2]Data!$AF$38)+[2]Data!$AE$38" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,12)" +"($O$27*[2]Data!$AC$45)+[2]Data!$AD$45" +"VLOOKUP($A$1,Data!$A$1:$W$30001,9)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,10)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,9)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,10)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,7)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,8)" +"VLOOKUP(Q45,$D$90:$P$106,2)" +"$E$43*[2]Data!$AC$34" +"VLOOKUP(D46,$D$90:$P$106,8)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,13)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,19)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,13)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,19)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,11)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,17)" +"VLOOKUP(A53,$D$90:$P$106,9)" +"$F$64*[2]Data!$AC$33" +"VLOOKUP($A$1,Data!$A$1:$W$30001,21)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,21)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,23)" +"($U$75*[2]Data!$AC$39)+[2]Data!$AD$39+[2]Data!$AE$39" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,19)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,23)" +"VLOOKUP(T59,$D$90:$P$106,11)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,21)" +"VLOOKUP(W60,$D$90:$P$106,12)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,7)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,7)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,5)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,22)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,15)" +"VLOOKUP(O64,$D$90:$P$106,3)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,22)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,15)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,20)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,13)" +"($P$61*[2]Data!$AC$29)+[2]Data!$AD$29+[2]Data!$AE$29" +"VLOOKUP(E67,$D$90:$P$106,7)" +"($P$61*[2]Data!$AC$31)+[2]Data!$AD$31+[2]Data!$AE$31" +"($P$61*[2]Data!$AC$44)+[2]Data!$AD$44+[2]Data!$AE$44" +"$P$61*[2]Data!$AC$46" +"($U$75*[2]Data!$AC$40)+[2]Data!$AD$40+[2]Data!$AE$40" +"VLOOKUP($A$1,Data!$A$1:$W$30001,8)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,8)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,6)" +"($U$75*[2]Data!$AC$30)+[2]Data!$AD$30+[2]Data!$AE$30" +"VLOOKUP(T78,$D$90:$P$106,4)" +"($U$75*[2]Data!$AC$32)+[2]Data!$AD$32+[2]Data!$AE$32" +"VLOOKUP($A$1,Data!$A$1:$W$30001,16)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,20)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,16)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,20)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,14)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,18)" +"VLOOKUP(V85,$D$90:$P$106,13)" +"DATE(YEAR($A$2),MONTH($A$2)+1,1)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,2,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,3,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,4,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,5,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,6,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,7,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,8,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,9,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,12,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,13,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,15,0)" +"IF((VLOOKUP($D91,$AW$7:$AX$30,2)=""summer""),1,0)" +"AVERAGE(E92:E98)" +"AVERAGE(E99:E103)" +"IF(A2<>"""",MONTH(A2),0)" +"DAVERAGE(gd_95,4,AC$24:AC$25)" +"DAVERAGE(gd_96,4,AO$24:AO$25)" +"DAVERAGE(gd_97,4,BA$24:BA$25)" +"DAVERAGE(gd_98,4,BM$24:BM$25)" +"DAVERAGE(gd_99,4,BY$24:BY$25)" +"DAVERAGE(gd_00,4,CK$24:CK$25)" +"DAVERAGE(gd_01,4,CW$24:CW$25)" +"DAVERAGE(gd_95,5,AC$24:AC$25)" +"DAVERAGE(gd_96,5,AO$24:AO$25)" +"DAVERAGE(gd_97,5,BA$24:BA$25)" +"DAVERAGE(gd_98,5,BM$24:BM$25)" +"DAVERAGE(gd_99,5,BY$24:BY$25)" +"DAVERAGE(gd_00,5,CK$24:CK$25)" +"DAVERAGE(gd_01,5,CW$24:CW$25)" +"DAVERAGE(gd_95,6,AC$24:AC$25)" +"DAVERAGE(gd_96,6,AO$24:AO$25)" +"DAVERAGE(gd_97,6,BA$24:BA$25)" +"DAVERAGE(gd_98,6,BM$24:BM$25)" +"DAVERAGE(gd_99,6,BY$24:BY$25)" +"DAVERAGE(gd_00,6,CK$24:CK$25)" +"DAVERAGE(gd_01,6,CW$24:CW$25)" +"DAVERAGE(gd_97,7,BE$24:BE$25)" +"DAVERAGE(gd_98,7,BM$24:BM$25)" +"DAVERAGE(gd_99,7,BY$24:BY$25)" +"DAVERAGE(gd_00,7,CK$24:CK$25)" +"DAVERAGE(gd_01,7,CW$24:CW$25)" +"DAVERAGE(gd_95,8,AC$24:AC$25)" +"DAVERAGE(gd_96,8,AO$24:AO$25)" +"DAVERAGE(gd_97,8,BA$24:BA$25)" +"DAVERAGE(gd_98,8,BM$24:BM$25)" +"DAVERAGE(gd_99,8,BY$24:BY$25)" +"DAVERAGE(gd_00,8,CK$24:CK$25)" +"DAVERAGE(gd_01,8,CW$24:CW$25)" +"DAVERAGE(gd_95,9,AC$24:AC$25)" +"DAVERAGE(gd_96,9,AO$24:AO$25)" +"DAVERAGE(gd_97,9,BA$24:BA$25)" +"DAVERAGE(gd_98,9,BM$24:BM$25)" +"DAVERAGE(gd_99,9,BY$24:BY$25)" +"DAVERAGE(gd_00,9,CK$24:CK$25)" +"DAVERAGE(gd_01,9,CW$24:CW$25)" +"DAVERAGE(gd_98,10,BN$24:BN$25)" +"DAVERAGE(gd_99,10,BY$24:BY$25)" +"DAVERAGE(gd_00,10,CK$24:CK$25)" +"DAVERAGE(gd_01,10,CW$24:CW$25)" +"DAVERAGE(gd_95,11,AC$24:AC$25)" +"DAVERAGE(gd_96,11,AO$24:AO$25)" +"DAVERAGE(gd_97,11,BA$24:BA$25)" +"DAVERAGE(gd_98,11,BM$24:BM$25)" +"DAVERAGE(gd_99,11,BY$24:BY$25)" +"DAVERAGE(gd_00,11,CK$24:CK$25)" +"DAVERAGE(gd_01,11,CW$24:CW$25)" +"DAVERAGE(gd_95,12,AL$24:AL$25)" +"DAVERAGE(gd_96,12,AO$24:AO$25)" +"DAVERAGE(gd_97,12,BA$24:BA$25)" +"DAVERAGE(gd_98,12,BM$24:BM$25)" +"DAVERAGE(gd_99,12,BY$24:BY$25)" +"DAVERAGE(gd_00,12,CK$24:CK$25)" +"DAVERAGE(gd_01,12,CW$24:CW$25)" +"DAVERAGE(gd_98,13,BQ$24:BQ$25)" +"DAVERAGE(gd_99,13,BY$24:BY$25)" +"DAVERAGE(gd_00,13,CK$24:CK$25)" +"DAVERAGE(gd_01,13,CW$24:CW$25)" +"DAVERAGE(gd_95,14,AC$24:AC$25)" +"DAVERAGE(gd_96,14,AO$24:AO$25)" +"DAVERAGE(gd_97,14,BA$24:BA$25)" +"DAVERAGE(gd_98,14,BM$24:BM$25)" +"DAVERAGE(gd_99,14,BY$24:BY$25)" +"DAVERAGE(gd_00,14,CK$24:CK$25)" +"DAVERAGE(gd_01,14,CW$24:CW$25)" +"DAVERAGE(gd_98,15,BN$24:BN$25)" +"DAVERAGE(gd_99,15,BY$24:BY$25)" +"DAVERAGE(gd_00,15,CK$24:CK$25)" +"DAVERAGE(gd_01,15,CW$24:CW$25)" +"DAVERAGE(gd_95,16,AC$24:AC$25)" +"DAVERAGE(gd_96,16,AO$24:AO$25)" +"DAVERAGE(gd_97,16,BA$24:BA$25)" +"DAVERAGE(gd_98,16,BM$24:BM$25)" +"DAVERAGE(gd_99,16,BY$24:BY$25)" +"DAVERAGE(gd_00,16,CK$24:CK$25)" +"DAVERAGE(gd_01,16,CW$24:CW$25)" +"DAVERAGE(gd_95,17,AC$24:AC$25)" +"DAVERAGE(gd_96,17,AO$24:AO$25)" +"DAVERAGE(gd_97,17,BA$24:BA$25)" +"DAVERAGE(gd_98,17,BM$24:BM$25)" +"DAVERAGE(gd_99,17,BY$24:BY$25)" +"DAVERAGE(gd_00,17,CK$24:CK$25)" +"DAVERAGE(gd_01,17,CW$24:CW$25)" +"DAVERAGE(gd_95,18,AC$24:AC$25)" +"DAVERAGE(gd_96,18,AO$24:AO$25)" +"DAVERAGE(gd_97,18,BA$24:BA$25)" +"DAVERAGE(gd_98,18,BM$24:BM$25)" +"DAVERAGE(gd_99,18,BY$24:BY$25)" +"DAVERAGE(gd_00,18,CK$24:CK$25)" +"DAVERAGE(gd_01,18,CW$24:CW$25)" +"DAVERAGE(gd_95,19,AC$24:AC$25)" +"DAVERAGE(gd_96,19,AO$24:AO$25)" +"DAVERAGE(gd_97,19,BA$24:BA$25)" +"DAVERAGE(gd_98,19,BM$24:BM$25)" +"DAVERAGE(gd_99,19,BY$24:BY$25)" +"DAVERAGE(gd_00,19,CK$24:CK$25)" +"DAVERAGE(gd_01,19,CW$24:CW$25)" +"DAVERAGE(gd_95,20,AC$24:AC$25)" +"DAVERAGE(gd_96,20,AO$24:AO$25)" +"DAVERAGE(gd_97,20,BA$24:BA$25)" +"DAVERAGE(gd_98,20,BM$24:BM$25)" +"DAVERAGE(gd_99,20,BY$24:BY$25)" +"DAVERAGE(gd_00,20,CK$24:CK$25)" +"DAVERAGE(gd_01,20,CW$24:CW$25)" +"DAVERAGE(gd_95,21,AC$24:AC$25)" +"DAVERAGE(gd_96,21,AO$24:AO$25)" +"DAVERAGE(gd_97,21,BA$24:BA$25)" +"DAVERAGE(gd_98,21,BM$24:BM$25)" +"DAVERAGE(gd_99,21,BY$24:BY$25)" +"DAVERAGE(gd_00,21,CK$24:CK$25)" +"DAVERAGE(gd_01,21,CW$24:CW$25)" +"DAVERAGE(gd_95,22,AC$24:AC$25)" +"DAVERAGE(gd_96,22,AO$24:AO$25)" +"DAVERAGE(gd_97,22,BA$24:BA$25)" +"DAVERAGE(gd_98,22,BM$24:BM$25)" +"DAVERAGE(gd_99,22,BY$24:BY$25)" +"DAVERAGE(gd_00,22,CK$24:CK$25)" +"DAVERAGE(gd_01,22,CW$24:CW$25)" +"DAVERAGE(gd_95,23,AC$24:AC$25)" +"DAVERAGE(gd_96,23,AO$24:AO$25)" +"DAVERAGE(gd_97,23,BA$24:BA$25)" +"DAVERAGE(gd_98,23,BM$24:BM$25)" +"DAVERAGE(gd_99,23,BY$24:BY$25)" +"DAVERAGE(gd_00,23,CK$24:CK$25)" +"DAVERAGE(gd_01,23,CW$24:CW$25)" +"DAVERAGE(gd_00,25,CV$24:CV$25)" +"DAVERAGE(gd_01,25,CW$24:CW$25)" +"MONTH(CW2)" +"VLOOKUP($A1894,[3]Sheet1!$A$1:$Z$10001,24,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,15,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,16,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$X$10001,22,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$X$10001,3,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,2,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,21,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,13,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,17,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,14,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$X$10001,23,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,4,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,6,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,20,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$X$10001,24,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AB$10001,25,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AB$10001,26,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AB$10001,27,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AB$10001,28,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AC$10001,29,0)" +"VLOOKUP($A2119,[3]Sheet1!$A$1:$AD$10001,30,0)" +"VLOOKUP($A2174,[3]Sheet1!$A$1:$AE$10001,31,0)" +"TODAY()" +"VLOOKUP($F$1,Data!$A$1:$W$10001,7,0)" +"VLOOKUP($F$1,Data!$A$1:$W$10001,8,0)" +"F1-1" +"$I$4*$G$2" +"VLOOKUP($R$3,Data!$A$1:$W$10001,7,0)" +"VLOOKUP($R$3,Data!$A$1:$W$10001,8,0)" +"$H$2*$I$6" +"$G$2*$I$7" +"$G$2*$I$8+(SUM($J$8:$L$8))" +"$G$2*$I$9+(SUM(J9:L9))" +"$G$2*$I$10+SUM($J$10:$L$10)" +"$G$2*$I$11+SUM($J$11:$L$11)" +"$H$2*$I$12+SUM($J$12:$L$12)" +"$G$2*$I$13+SUM($J$13:$L$13)" +"$H$2*$I$14+SUM($J$14:$L$14)" +"$H$2*$I$15+SUM($J$15:$L$15)" +"$G$2*$I$16+SUM($J$16:$L$16)" +"$H$2*$I$17+SUM($J$17:$L$17)" +"$H$2*$I$18+SUM($J$18:$L$18)" +"$G$2*$I$19+SUM($J$19:$L$19)" +"$G$2*$I$20+SUM($J$20:$L$20)" +"$H$2*$I$21+SUM($J$21:$L$21)" +"$H$2*$I22+SUM($J22:$L22)" +"$G$2*$I29+SUM($J29:$L29)" +"B3/$C$1" +"D3-C3" +"K4/$L$2" +"N18-L18" +"M41-L41" +"E427-C427" +"VLOOKUP($A1052,[3]Sheet1!$A$1:$U$10001,13,0)" +"VLOOKUP($A1104,[3]Sheet1!$A$1:$AB$10001,25,0)" +"$B$14/31" +"I7-K7-J7" +"IF(L7>0,L7,0)" +"M7*H7" +"IF(L7>0,0,L7)" +"O7*H7" +"9000*31" +"3000*31" +"+B11+B12-B13" +"I38" +"B13" +"B16-B17" +"B14-B22" +"B5-0.015" +"D21*B21" +"B22*D22" +"M38" +"E24/B24" +"N38" +"O38" +"P38" +"SUM(B21:B25)" +"B5-0.015" +"-D28*B28" +"B28" +"B44" +"-B31*D31" +"-B43" +"SUM(E21:E32)" +"B5" +"AVERAGE(H7:H35)" +"SUM(I7:I37)" +"-0.0388*B6" +"ROUND(SUM(B40:B43),4)" +"$B$14/31" +"I7-K7-J7" +"IF(L7>0,L7,0)" +"M7*H7" +"IF(L7>0,0,L7)" +"O7*H7" +"9000*31" +"3000*31" +"+B11+B12-B13" +"I38" +"B13" +"B16-B17" +"B14-B22" +"B5-0.015" +"D21*B21" +"B22*D22" +"M38" +"E24/B24" +"N38" +"O38" +"P38" +"SUM(B21:B25)" +"B5-0.015" +"-D28*B28" +"B28" +"B44" +"-B31*D31" +"-B43" +"SUM(E21:E32)" +"B5" +"AVERAGE(H7:H35)" +"SUM(I7:I37)" +"-0.0388*B6" +"ROUND(SUM(B40:B43),4)" +"C14*1.024" +"D14/(1-0.0347)" +"E14/B14" +"ROUND(F14,-1)" +"G14*B14" +"H14*(1-0.0347)" +"I14*(1-0.024)" +"N14+O14" +"H14*M14" +"I14*P14" +"SUM(H14:H25)" +"Q27/H27" +"R27/I27" +"D12" +"SUM(D16:D33)" +"SUM(D37:D42)" +"SUM(G5:H5)" +"SUM(G5:G6)" +"NOW()" +"+B5+0.02" +"+B5+0.21" +"+B5+0" +"+H5+0.03" +"+N5+0.01" +"R5+0.01" +"+B6+0.22" +"+B6-0+0" +"+B7+0.2" +"+N6-0.06" +"+B8+0.015" +"+B8+0.17" +"+B8-0.06" +"+L8+0.15" +"+B8+0.07" +"+H8" +"+B10+0.1" +"+B11+0.1" +"+B11-0.16" +"+N10+0.02" +"+B11+0.06" +"+B12-0.15" +"+B12-0" +"+B13-0.09" +"+B14+0.135" +"+B14-0.13" +"+B23-0.01" +"+B15+0.15" +"+B15+0.02" +"+H23" +"+P23+0.025" +"+R23-0.005" +"+B16-0.03" +"+H23" +"+J23+0.05" +"+L23+0.02" +"+N23+0.01" +"+P15-0.01" +"+R23-0.01" +"SUM(B5:B7)/3" +"SUM(B8:B10)/3" +"SUM(B11:B13)/3" +"SUM(B14:B16)/3" +"SUM(B8:B14)/7" +"+D23+0.05" +"+B23+0" +"+((B22*7)+(B23*5))/12" +"+((+C22*7)+(C23*5))/12" +"+B25+0.235" +"+B25-0.1" +"+L25+0.18" +"+B26+0.25" +"+B26-0.02" +"+B26+0.035" +"+L23+0.05" +"+P23+0.02" +"+P26+0.03" +"SUM(+B5+B6+B7+B8+B9+B10+B11+B12+B13+B14+B15+B16)/12" +"SUM(B36:B47)/12" +"+B30+0.26" +"+B30-0.05" +"+B30-0.35" +"+J30+0.1" +"+P30+0.02" +"+B32+0.04" +"+B32+0.23" +"+H33+0.06" +"+B33-0.25" +"+B34+0.15" +"+D23+0.2" +"+F23+0.02" +"+H23" +"+P23-0.025" +"+R23-0.01" +"+D36-0.15" +"+F36-0.05" +"+J36-0.2" +"+P36+0.01" +"+R36+0.015" +"+N37-0.03" +"+D25-0.1" +"+H25" +"+L39+0.2" +"+L25+0.04" +"+N25-0.01" +"+P25-0.03" +"+B39+0.05" +"+B41+0.03" +"+F25" +"+L41-0.11" +"+P25+0.03" +"+B44-0.12" +"+D44-0.1" +"+L44+0.16" +"+B26+0.02" +"+D26+0.05" +"+J26+0.15" +"+L26+0" +"+N26" +"+P26+0.01" +"NOW()" +"+B5+0.02" +"+B5+0.24" +"+B5+0" +"+H5+0.03" +"+N5+0.01" +"R5+0.01" +"+B6+0.23" +"+B6-0+0" +"+B7+0.21" +"+N6-0.06" +"+B8+0.015" +"+B8+0.17" +"+B8-0.06" +"+L8+0.15" +"+B8+0.07" +"+H8" +"+B10+0.1" +"+B11+0.1" +"+B11-0.16" +"+N10+0.02" +"+B11+0.06" +"+B12-0.15" +"+B12-0" +"+B13-0.09" +"+B14+0.135" +"+B14-0.13" +"+B23-0.01" +"+B15+0.15" +"+B15+0.02" +"+H23" +"+P23+0.025" +"+R23-0.005" +"+B16+0.2" +"+B16-0.03" +"+H23" +"+J23+0.05" +"+L23+0.02" +"+N23+0.01" +"+P15-0.01" +"+R23-0.01" +"SUM(B5:B7)/3" +"SUM(B8:B10)/3" +"SUM(B11:B13)/3" +"SUM(B14:B16)/3" +"SUM(B8:B14)/7" +"+D23+0.05" +"+B23+0" +"+((B22*7)+(B23*5))/12" +"+((+C22*7)+(C23*5))/12" +"+B25+0.235" +"+B25-0.1" +"+L25+0.18" +"+B26+0.25" +"+B26-0.02" +"+B26+0.035" +"+L23+0.04" +"+N23+0.05" +"+P23+0.02" +"+P26+0.03" +"SUM(+B5+B6+B7+B8+B9+B10+B11+B12+B13+B14+B15+B16)/12" +"SUM(B36:B47)/12" +"+B30+0.26" +"+B30-0.05" +"+B30-0.35" +"+J30+0.1" +"+P30+0.02" +"+B32+0.04" +"+H33+0.06" +"+B33-0.25" +"+B34+0.15" +"+D23+0.2" +"+F23+0.02" +"+H23" +"+N23+0.01" +"+P23-0.025" +"+R23-0.01" +"+D36-0.15" +"+F36-0.05" +"+J36-0.2" +"+P36+0.01" +"+R36+0.015" +"+N37-0.03" +"+D25-0.1" +"+H25" +"+L39+0.2" +"+L25+0.04" +"+N25-0.01" +"+P25-0.03" +"+B39+0.05" +"+B41+0.03" +"+F25" +"+L41-0.11" +"+P25+0.03" +"+B44-0.12" +"+D44-0.1" +"+L44+0.16" +"+B26+0.02" +"+D26+0.05" +"+J26+0.15" +"+L26+0" +"+N26" +"+P26+0.01" +"NOW()" +"+B5+0.02" +"+B5+0.25" +"+B5+0" +"+H5+0.03" +"+N5+0.01" +"R5+0.01" +"+B6+0.22" +"+B6-0+0" +"+B7+0.2" +"+B8+0.015" +"+B8+0.17" +"+B8-0.06" +"+L8+0.15" +"+B8+0.07" +"+H8" +"+B10+0.1" +"+B11+0.1" +"+B11-0.16" +"+N10+0.02" +"+B11+0.06" +"+B12-0.15" +"+B12-0" +"+B13-0.09" +"+B14+0.135" +"+B14-0.13" +"+B23-0.01" +"+B15+0.15" +"+B15+0.02" +"+H23" +"+P23+0.025" +"+R23-0.005" +"+B16-0.03" +"+H23" +"+J23+0.05" +"+L23+0.02" +"+N23+0.01" +"+P15-0.01" +"+R23-0.01" +"SUM(B5:B7)/3" +"SUM(B8:B10)/3" +"SUM(B11:B13)/3" +"SUM(B14:B16)/3" +"SUM(B8:B14)/7" +"+B23+0.21" +"+B23+0" +"+((B22*7)+(B23*5))/12" +"+((+C22*7)+(C23*5))/12" +"+B25+0.235" +"+B25-0.1" +"+L25+0.18" +"+B26-0.02" +"+B26+0.035" +"+L23+0.05" +"+P23+0.02" +"+P26+0.03" +"SUM(+B5+B6+B7+B8+B9+B10+B11+B12+B13+B14+B15+B16)/12" +"SUM(B36:B47)/12" +"+B30+0.26" +"+B30-0.05" +"+F30+0.05" +"+B30-0.35" +"+J30+0.1" +"+P30+0.02" +"+B32+0.04" +"+B32+0.23" +"+H33+0.06" +"+B33-0.25" +"+B34+0.15" +"+D23+0.2" +"+F23+0.02" +"+H23" +"+P23-0.025" +"+R23-0.01" +"+D36-0.15" +"+F36-0.05" +"+J36-0.2" +"+P36+0.01" +"+R36+0.015" +"+N37-0.03" +"+D25-0.1" +"+H25" +"+L39+0.2" +"+L25+0.04" +"+N25-0.01" +"+P25-0.03" +"+B39+0.05" +"+B41+0.03" +"+F25" +"+L41-0.11" +"+P25+0.03" +"+B44-0.12" +"+D44-0.1" +"+L44+0.16" +"+B26+0.02" +"+D26+0.05" +"+J26+0.15" +"+L26+0" +"+N26" +"+P26+0.01" +"NOW()" +"+B5+0.02" +"+B5+0.2" +"+B5+0" +"+H5+0.03" +"+N5+0.01" +"R5+0.01" +"+B6+0.22" +"+B6-0+0" +"+B8+0.015" +"+B8+0.17" +"+B8-0.06" +"+L8+0.15" +"+B8+0.07" +"+H8" +"+B10+0.1" +"+B11+0.1" +"+B11-0.16" +"+N10+0.02" +"+B11+0.06" +"+B12-0.15" +"+B12-0" +"+B13-0.09" +"+B14+0.135" +"+B14-0.13" +"+B23-0.01" +"+B15+0.15" +"+B15+0.02" +"+H23" +"+P23+0.025" +"+R23-0.005" +"+B16-0.03" +"+H23" +"+J23+0.05" +"+L23+0.02" +"+N23+0.01" +"+P15-0.01" +"+R23-0.01" +"SUM(B5:B7)/3" +"SUM(B8:B10)/3" +"SUM(B11:B13)/3" +"SUM(B14:B16)/3" +"SUM(B8:B14)/7" +"+B23+0.21" +"+B23+0" +"+((B22*7)+(B23*5))/12" +"+((+C22*7)+(C23*5))/12" +"+B25+0.235" +"+B25-0.1" +"+L25+0.18" +"+B26+0.25" +"+B26-0.02" +"+B26+0.035" +"+L23+0.05" +"+P23+0.02" +"+P26+0.03" +"SUM(+B5+B6+B7+B8+B9+B10+B11+B12+B13+B14+B15+B16)/12" +"SUM(B36:B47)/12" +"+B30+0.26" +"+B30-0.05" +"+F30+0.05" +"+B30-0.35" +"+J30+0.1" +"+P30+0.02" +"+B32+0.04" +"+B32+0.23" +"+H33+0.06" +"+B33-0.25" +"+B34+0.15" +"+D23+0.2" +"+F23+0.02" +"+H23" +"+P23-0.025" +"+R23-0.01" +"+D36-0.15" +"+F36-0.05" +"+J36-0.2" +"+P36+0.01" +"+R36+0.015" +"+N37-0.03" +"+D25-0.1" +"+H25" +"+L39+0.2" +"+L25+0.04" +"+N25-0.01" +"+P25-0.03" +"+B39+0.05" +"+B41+0.03" +"+F25" +"+L41-0.11" +"+P25+0.03" +"+B44-0.12" +"+D44-0.1" +"+L44+0.16" +"+B26+0.02" +"+D26+0.05" +"+J26+0.15" +"+L26+0" +"+N26" +"+P26+0.01" +"NOW()" +"+B5+0.02" +"+B5+0.2" +"+B5+0" +"+H5+0.03" +"+N5+0.01" +"R5+0.01" +"+B6+0.22" +"+B6-0+0" +"+B8+0.015" +"+B8+0.17" +"+B8-0.08" +"+L8+0.165" +"+B8+0.07" +"+H8" +"+B10+0.1" +"+B11+0.1" +"+B11-0.18" +"+N10+0.02" +"+B11+0.06" +"+B12-0" +"+B13-0.09" +"+B14+0.135" +"+B14-0.15" +"+B23-0.01" +"+B15+0.15" +"+B15+0.02" +"+H23" +"+P23+0.025" +"+R23-0.005" +"+B16-0.03" +"+H23" +"+J23+0.05" +"+L23+0.02" +"+N23+0.01" +"+P15-0.01" +"+R23-0.01" +"SUM(B5:B7)/3" +"SUM(B8:B10)/3" +"SUM(B11:B13)/3" +"SUM(B14:B16)/3" +"SUM(B8:B14)/7" +"+B23+0.21" +"+B23+0.03" +"+((B22*7)+(B23*5))/12" +"+((+C22*7)+(C23*5))/12" +"+B25+0.235" +"+B25-0.1" +"+L25+0.18" +"+B26+0.25" +"+B26-0.02" +"+B26+0.035" +"+L23+0.05" +"+P23+0.02" +"+P26+0.03" +"SUM(+B5+B6+B7+B8+B9+B10+B11+B12+B13+B14+B15+B16)/12" +"SUM(B36:B47)/12" +"+B30+0.26" +"+B30-0.05" +"+F30+0.05" +"+B30-0.35" +"+J30+0.1" +"+P30+0.02" +"+B32+0.04" +"+B32+0.23" +"+H33+0.06" +"+B33-0.25" +"+B34+0.15" +"+D23+0.2" +"+F23+0.02" +"+H23" +"+P23-0.025" +"+R23-0.01" +"+D36-0.15" +"+F36-0.05" +"+J36-0.2" +"+P36+0.01" +"+R36+0.015" +"+N37-0.03" +"+D25-0.1" +"+H25" +"+L39+0.2" +"+L25+0.04" +"+N25-0.01" +"+P25-0.03" +"+B39+0.05" +"+B41+0.03" +"+F25" +"+L41-0.11" +"+P25+0.03" +"+B44-0.12" +"+D44-0.1" +"+L44+0.16" +"+B26+0.02" +"+D26+0.05" +"+J26+0.15" +"+L26+0" +"+N26" +"+P26+0.01" +"TODAY()" +"DATE(YEAR($A$1),MONTH($A$1)+1,1)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,15,0)" +"B4-$B$15" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,7)" +"HLOOKUP($A4,Map!$D$90:$R$106,17,0)" +"HLOOKUP($A4,Map!$D$90:$R$106,16,0)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,13,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,9)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,10,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,8)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,8,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,3)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,7,0)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,11,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,5)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,5,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,12)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,4,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,6)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,16,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,15)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,23,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,14)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,24,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$T$1200,16)" +"HLOOKUP($A14,Map!$D$90:$T$106,16,0)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,9,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,2)" +"Map!$E$106" +"Map!$E$105" +"Spreads!$G$3*Sheet2!$K$4+Sheet2!$L$4+Sheet2!$M$4" +"Spreads!$I$3*Sheet2!$K$5+Sheet2!$L$5+Sheet2!$M$5" +"Spreads!$C$3*Sheet2!$K$8" +"Spreads!$I$13*Sheet2!$K$9" +"VLOOKUP(Spreads!$A$1,Data!$A$1:$Y$20001,12)*Sheet2!$K$13*Sheet2!$O$13+Sheet2!$M$13" +"VLOOKUP(Spreads!$A$1,Data!$A$1:$W$30001,17)*Sheet2!$K$11*Sheet2!$O$11+Sheet2!$M$11" +"VLOOKUP(Spreads!$A$1,Data!$A$1:$W$30001,17)*Sheet2!$K$12*Sheet2!$O$12+Sheet2!$M$12" +"Spreads!$E$13*Sheet2!$K$10+Sheet2!$L$10+Sheet2!$M$10" +"Spreads!$C$13*Sheet2!$K$10+Sheet2!$L$10+Sheet2!$M$10" +"B3" +"TODAY()" +"B3-1" +"DATE(YEAR($B$3),MONTH($B$3),1)" +"DATE(YEAR($B$3)-1,MONTH($B$3),1)" +"$J$3" +"K3" +"VLOOKUP(B$3,Data!$A$1:$W$17001,15,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,13)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,2,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,13,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,11)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,3,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,10,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,8)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,4,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,7,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,5)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,5,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,8,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,6)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,6,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,16,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,14)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,7,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,11,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,9)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,8,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,12,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,10)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,5,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,3)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,10,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,4,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,2)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,23,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,21)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,19,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,17)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,9,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,7)" +"B4-B7" +"B4-B8" +"B4-B6" +"B5-B4" +"B10-B12" +"B7-B10" +"B9-B8" +"B9-B7" +"B8-B7" +"B$14-B$8" +"B$14-B$10" +"B$15-B$6" +"DATE(YEAR(A33),MONTH(A33)-1,1)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,13)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,11)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,8)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,5)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,6)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,14)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,9)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,10)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,3)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,2)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,21)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,17)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,7)" +"DATE(YEAR($B$3),MONTH($B$3)-1,1)" +"A32" +"H32-J32" +"E32-H32" +"$G32-$F32" +"G32-E32" +"F32-E32" +"L32-F32" +"L32-H32" +"C32-D32" +"B33-E33" +"B33-F33" +"B33-D33" +"C36-B36" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,2,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,3,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,4,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,5,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,6,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,7,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,8,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,9,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,10,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,11,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,12,0)" +"DATE(YEAR(A93),MONTH(A93)+1,1)" +"TODAY()" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,15)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,13)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,7)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,8)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,15)-VLOOKUP($A$1,Data!$A$1:$Y$20001,7)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,13)-VLOOKUP($A$1,Data!$A$1:$Y$20001,15)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,7)-VLOOKUP($A$1,Data!$A$1:$Y$20001,11)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,8)-VLOOKUP($A$1,Data!$A$1:$Y$20001,7)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,15)-VLOOKUP($A$1,Data!$A$1:$Y$20001,8)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,13)-VLOOKUP($A$1,Data!$A$1:$Y$20001,10)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,7)-VLOOKUP($A$1,Data!$A$1:$Y$20001,8)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,8)-VLOOKUP($A$1,Data!$A$1:$Y$20001,16)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,15)-VLOOKUP($A$1,Data!$A$1:$Y$20001,13)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,13)-VLOOKUP($A$1,Data!$A$1:$Y$20001,7)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,7)-VLOOKUP($A$1,Data!$A$1:$Y$20001,15)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,8)-VLOOKUP($A$1,Data!$A$1:$Y$20001,22)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,15)-VLOOKUP($A$1,Data!$A$1:$Y$20001,10)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,13)-VLOOKUP($A$1,Data!$A$1:$Y$20001,8)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,7)-VLOOKUP($A$1,Data!$A$1:$Y$20001,13)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,8)-VLOOKUP($A$1,Data!$A$1:$Y$20001,15)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,15)-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,13)-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,7)-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,8)-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,11)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,5)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,10)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,11)-VLOOKUP($A$1,Data!$A$1:$Y$20001,7)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,5)-(VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44-VLOOKUP($A$1,Data!$A$1:$Y$20001,24)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,10)-VLOOKUP($A$1,Data!$A$1:$Y$20001,13)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,11)-VLOOKUP($A$1,Data!$A$1:$Y$20001,23)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,5)-VLOOKUP($A$1,Data!$A$1:$Y$20001,12)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44-VLOOKUP($A$1,Data!$A$1:$Y$20001,12)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,10)-VLOOKUP($A$1,Data!$A$1:$Y$20001,15)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,11)-(VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,5)-VLOOKUP($A$1,Data!$A$1:$Y$20001,11)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44-VLOOKUP($A$1,Data!$A$1:$Y$20001,10)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,10)-VLOOKUP($A$1,Data!$A$1:$Y$20001,12)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,11)-VLOOKUP($A$1,Data!$A$1:$Y$20001,5)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,5)-VLOOKUP($A$1,Data!$A$1:$Y$20001,10)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44-VLOOKUP($A$1,Data!$A$1:$Y$20001,5)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,10)-(VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,11)-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,5)-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,10)-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"TODAY()" +"TODAY()-1" +"DATE(YEAR($A$1),MONTH(A1),1)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,4)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,4)" +"VLOOKUP($K3,Data!$A$1:$W$10001,15)-VLOOKUP($K3,Data!$A$1:$W$10001,7)" +"VLOOKUP($K3,Data!$A$1:$W$10001,15)-VLOOKUP($K3,Data!$A$1:$W$10001,8)" +"VLOOKUP($K3,Data!$A$1:$W$10001,8)-VLOOKUP($K3,Data!$A$1:$W$10001,7)" +"VLOOKUP($K3,Data!$A$1:$W$10001,16)-VLOOKUP($K3,Data!$A$1:$W$10001,8)" +"VLOOKUP($K3,Data!$A$1:$W$10001,7)-VLOOKUP($K3,Data!$A$1:$W$10001,11)" +"VLOOKUP($K3,Data!$A$1:$W$10001,13)-VLOOKUP($K3,Data!$A$1:$W$10001,15)" +"VLOOKUP($K3,Data!$A$1:$W$10001,13)-VLOOKUP($K3,Data!$A$1:$W$10001,10)" +"VLOOKUP($K3,Data!$A$1:$W$10001,15)-VLOOKUP($K3,Data!$A$1:$W$10001,10)" +"VLOOKUP($K3,Data!$A$1:$W$10001,10)-VLOOKUP($K3,Data!$A$1:$W$10001,11)" +"VLOOKUP($K3,Data!$A$1:$W$10001,5)-VLOOKUP($K3,Data!$A$1:$W$10001,11)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,5)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,2)" +"K3-1" +"VLOOKUP($B$1,Data!$A$1:$W$30001,5)" +"DATE(YEAR($A$1),MONTH($A$1)+1,1)" +"VLOOKUP(H5,$D$90:$P$101,6)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,3)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,17)" +"VLOOKUP(H6,$D$90:$P$106,6)" +"VLOOKUP(A7,$D$90:$P$106,10)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,17)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,15)" +"DATE(YEAR(AW7),MONTH(AW7)+1,1)" +"VLOOKUP($K13,$D$91:$P$106,7)-VLOOKUP($K13,$D$91:$P$106,3)" +"VLOOKUP($K13,$D$91:$P$106,7)-VLOOKUP($K13,$D$91:$P$106,4)" +"VLOOKUP($K13,$D$91:$P$106,4)-VLOOKUP($K13,$D$91:$P$106,3)" +"VLOOKUP($K13,$D$91:$P$106,13)-VLOOKUP($K13,$D$91:$P$106,4)" +"VLOOKUP($K13,$D$91:$P$106,3)-VLOOKUP($K13,$D$91:$P$106,5)" +"VLOOKUP($K13,$D$91:$P$106,9)-VLOOKUP($K13,$D$91:$P$106,7)" +"VLOOKUP($K13,$D$91:$P$106,9)-VLOOKUP($K13,$D$91:$P$106,8)" +"VLOOKUP($K13,$D$91:$P$106,7)-VLOOKUP($K13,$D$91:$P$106,8)" +"VLOOKUP($K13,$D$91:$P$106,8)-VLOOKUP($K13,$D$91:$P$106,5)" +"VLOOKUP($K13,$D$91:$P$106,10)-VLOOKUP($K13,$D$91:$P$106,5)" +"VLOOKUP($K13,$D$91:$P$106,6)-VLOOKUP($K13,$D$91:$P$106,5)" +"($B$4*[2]Data!$AC$35)+[2]Data!$AD$35+[2]Data!$AE$35" +"VLOOKUP($A$1,Data!$A$1:$W$30001,12)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,12)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,10)" +"($G$6*[2]Data!$AC$37*[2]Data!$AF$37)+[2]Data!$AE$37" +"VLOOKUP($A$1,Data!$A$1:$W$30001,6)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,6)" +"($O$27*0.033)+0.025" +"$X$57-$O$27" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,4)" +"($O$27*0.0425)+0.025" +"VLOOKUP($A$1,Data!$A$1:$W$30001,11)" +"VLOOKUP($A$1,Data!$A$1:$Z$30000,25)" +"($G$6*[2]Data!$AC$36*[2]Data!$AF$36)+[2]Data!$AE$36" +"($M$30*[2]Data!$AC$35)+[2]Data!$AD$35+[2]Data!$AE$35" +"VLOOKUP($B$1,Data!$A$1:$W$30001,11)" +"VLOOKUP($B$1,Data!$A$1:$Z$30000,25)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,9)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,22)" +"VLOOKUP(L33,$D$90:$P$106,5)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,14)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,14)" +"($G$6*[2]Data!$AC$38*[2]Data!$AF$38)+[2]Data!$AE$38" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,12)" +"($O$27*[2]Data!$AC$45)+[2]Data!$AD$45" +"VLOOKUP($A$1,Data!$A$1:$W$30001,9)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,10)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,9)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,10)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,7)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,8)" +"VLOOKUP(Q45,$D$90:$P$106,2)" +"$E$43*[2]Data!$AC$34" +"VLOOKUP(D46,$D$90:$P$106,8)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,13)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,19)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,13)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,19)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,11)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,17)" +"VLOOKUP(A53,$D$90:$P$106,9)" +"$F$64*[2]Data!$AC$33" +"VLOOKUP($A$1,Data!$A$1:$W$30001,21)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,21)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,23)" +"($U$75*[2]Data!$AC$39)+[2]Data!$AD$39+[2]Data!$AE$39" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,19)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,23)" +"VLOOKUP(T59,$D$90:$P$106,11)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,21)" +"VLOOKUP(W60,$D$90:$P$106,12)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,7)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,7)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,5)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,22)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,15)" +"VLOOKUP(O64,$D$90:$P$106,3)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,22)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,15)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,20)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,13)" +"($P$61*[2]Data!$AC$29)+[2]Data!$AD$29+[2]Data!$AE$29" +"VLOOKUP(E67,$D$90:$P$106,7)" +"($P$61*[2]Data!$AC$31)+[2]Data!$AD$31+[2]Data!$AE$31" +"($P$61*[2]Data!$AC$44)+[2]Data!$AD$44+[2]Data!$AE$44" +"$P$61*[2]Data!$AC$46" +"($U$75*[2]Data!$AC$40)+[2]Data!$AD$40+[2]Data!$AE$40" +"VLOOKUP($A$1,Data!$A$1:$W$30001,8)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,8)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,6)" +"($U$75*[2]Data!$AC$30)+[2]Data!$AD$30+[2]Data!$AE$30" +"VLOOKUP(T78,$D$90:$P$106,4)" +"($U$75*[2]Data!$AC$32)+[2]Data!$AD$32+[2]Data!$AE$32" +"VLOOKUP($A$1,Data!$A$1:$W$30001,16)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,20)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,16)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,20)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,14)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,18)" +"VLOOKUP(V85,$D$90:$P$106,13)" +"DATE(YEAR($A$2),MONTH($A$2)+1,1)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,2,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,3,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,4,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,5,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,6,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,7,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,8,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,9,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,12,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,13,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,15,0)" +"IF((VLOOKUP($D91,$AW$7:$AX$30,2)=""summer""),1,0)" +"AVERAGE(E92:E98)" +"AVERAGE(E99:E103)" +"IF(A2<>"""",MONTH(A2),0)" +"DAVERAGE(gd_95,4,AC$25:AC$26)" +"DAVERAGE(gd_96,4,AO$25:AO$26)" +"DAVERAGE(gd_97,4,BA$25:BA$26)" +"DAVERAGE(gd_98,4,BM$25:BM$26)" +"DAVERAGE(gd_99,4,BY$25:BY$26)" +"DAVERAGE(gd_00,4,CK$25:CK$26)" +"DAVERAGE(gd_01,4,CW$25:CW$26)" +"DAVERAGE(gd_95,5,AC$25:AC$26)" +"DAVERAGE(gd_96,5,AO$25:AO$26)" +"DAVERAGE(gd_97,5,BA$25:BA$26)" +"DAVERAGE(gd_98,5,BM$25:BM$26)" +"DAVERAGE(gd_99,5,BY$25:BY$26)" +"DAVERAGE(gd_00,5,CK$25:CK$26)" +"DAVERAGE(gd_01,5,CW$25:CW$26)" +"DAVERAGE(gd_95,6,AC$25:AC$26)" +"DAVERAGE(gd_96,6,AO$25:AO$26)" +"DAVERAGE(gd_97,6,BA$25:BA$26)" +"DAVERAGE(gd_98,6,BM$25:BM$26)" +"DAVERAGE(gd_99,6,BY$25:BY$26)" +"DAVERAGE(gd_00,6,CK$25:CK$26)" +"DAVERAGE(gd_01,6,CW$25:CW$26)" +"DAVERAGE(gd_97,7,BE$25:BE$26)" +"DAVERAGE(gd_98,7,BM$25:BM$26)" +"DAVERAGE(gd_99,7,BY$25:BY$26)" +"DAVERAGE(gd_00,7,CK$25:CK$26)" +"DAVERAGE(gd_01,7,CW$25:CW$26)" +"DAVERAGE(gd_95,8,AC$25:AC$26)" +"DAVERAGE(gd_96,8,AO$25:AO$26)" +"DAVERAGE(gd_97,8,BA$25:BA$26)" +"DAVERAGE(gd_98,8,BM$25:BM$26)" +"DAVERAGE(gd_99,8,BY$25:BY$26)" +"DAVERAGE(gd_00,8,CK$25:CK$26)" +"DAVERAGE(gd_01,8,CW$25:CW$26)" +"DAVERAGE(gd_95,9,AC$25:AC$26)" +"DAVERAGE(gd_96,9,AO$25:AO$26)" +"DAVERAGE(gd_97,9,BA$25:BA$26)" +"DAVERAGE(gd_98,9,BM$25:BM$26)" +"DAVERAGE(gd_99,9,BY$25:BY$26)" +"DAVERAGE(gd_00,9,CK$25:CK$26)" +"DAVERAGE(gd_01,9,CW$25:CW$26)" +"DAVERAGE(gd_98,10,BN$25:BN$26)" +"DAVERAGE(gd_99,10,BY$25:BY$26)" +"DAVERAGE(gd_00,10,CK$25:CK$26)" +"DAVERAGE(gd_01,10,CW$25:CW$26)" +"DAVERAGE(gd_95,11,AC$25:AC$26)" +"DAVERAGE(gd_96,11,AO$25:AO$26)" +"DAVERAGE(gd_97,11,BA$25:BA$26)" +"DAVERAGE(gd_98,11,BM$25:BM$26)" +"DAVERAGE(gd_99,11,BY$25:BY$26)" +"DAVERAGE(gd_00,11,CK$25:CK$26)" +"DAVERAGE(gd_01,11,CW$25:CW$26)" +"DAVERAGE(gd_95,12,AL$25:AL$26)" +"DAVERAGE(gd_96,12,AO$25:AO$26)" +"DAVERAGE(gd_97,12,BA$25:BA$26)" +"DAVERAGE(gd_98,12,BM$25:BM$26)" +"DAVERAGE(gd_99,12,BY$25:BY$26)" +"DAVERAGE(gd_00,12,CK$25:CK$26)" +"DAVERAGE(gd_01,12,CW$25:CW$26)" +"DAVERAGE(gd_98,13,BQ$25:BQ$26)" +"DAVERAGE(gd_99,13,BY$25:BY$26)" +"DAVERAGE(gd_00,13,CK$25:CK$26)" +"DAVERAGE(gd_01,13,CW$25:CW$26)" +"DAVERAGE(gd_95,14,AC$25:AC$26)" +"DAVERAGE(gd_96,14,AO$25:AO$26)" +"DAVERAGE(gd_97,14,BA$25:BA$26)" +"DAVERAGE(gd_98,14,BM$25:BM$26)" +"DAVERAGE(gd_99,14,BY$25:BY$26)" +"DAVERAGE(gd_00,14,CK$25:CK$26)" +"DAVERAGE(gd_01,14,CW$25:CW$26)" +"DAVERAGE(gd_98,15,BN$25:BN$26)" +"DAVERAGE(gd_99,15,BY$25:BY$26)" +"DAVERAGE(gd_00,15,CK$25:CK$26)" +"DAVERAGE(gd_01,15,CW$25:CW$26)" +"DAVERAGE(gd_95,16,AC$25:AC$26)" +"DAVERAGE(gd_96,16,AO$25:AO$26)" +"DAVERAGE(gd_97,16,BA$25:BA$26)" +"DAVERAGE(gd_98,16,BM$25:BM$26)" +"DAVERAGE(gd_99,16,BY$25:BY$26)" +"DAVERAGE(gd_00,16,CK$25:CK$26)" +"DAVERAGE(gd_01,16,CW$25:CW$26)" +"DAVERAGE(gd_95,17,AC$25:AC$26)" +"DAVERAGE(gd_96,17,AO$25:AO$26)" +"DAVERAGE(gd_97,17,BA$25:BA$26)" +"DAVERAGE(gd_98,17,BM$25:BM$26)" +"DAVERAGE(gd_99,17,BY$25:BY$26)" +"DAVERAGE(gd_00,17,CK$25:CK$26)" +"DAVERAGE(gd_01,17,CW$25:CW$26)" +"DAVERAGE(gd_95,18,AC$25:AC$26)" +"DAVERAGE(gd_96,18,AO$25:AO$26)" +"DAVERAGE(gd_97,18,BA$25:BA$26)" +"DAVERAGE(gd_98,18,BM$25:BM$26)" +"DAVERAGE(gd_99,18,BY$25:BY$26)" +"DAVERAGE(gd_00,18,CK$25:CK$26)" +"DAVERAGE(gd_01,18,CW$25:CW$26)" +"DAVERAGE(gd_95,19,AC$25:AC$26)" +"DAVERAGE(gd_96,19,AO$25:AO$26)" +"DAVERAGE(gd_97,19,BA$25:BA$26)" +"DAVERAGE(gd_98,19,BM$25:BM$26)" +"DAVERAGE(gd_99,19,BY$25:BY$26)" +"DAVERAGE(gd_00,19,CK$25:CK$26)" +"DAVERAGE(gd_01,19,CW$25:CW$26)" +"DAVERAGE(gd_95,20,AC$25:AC$26)" +"DAVERAGE(gd_96,20,AO$25:AO$26)" +"DAVERAGE(gd_97,20,BA$25:BA$26)" +"DAVERAGE(gd_98,20,BM$25:BM$26)" +"DAVERAGE(gd_99,20,BY$25:BY$26)" +"DAVERAGE(gd_00,20,CK$25:CK$26)" +"DAVERAGE(gd_01,20,CW$25:CW$26)" +"DAVERAGE(gd_95,21,AC$25:AC$26)" +"DAVERAGE(gd_96,21,AO$25:AO$26)" +"DAVERAGE(gd_97,21,BA$25:BA$26)" +"DAVERAGE(gd_98,21,BM$25:BM$26)" +"DAVERAGE(gd_99,21,BY$25:BY$26)" +"DAVERAGE(gd_00,21,CK$25:CK$26)" +"DAVERAGE(gd_01,21,CW$25:CW$26)" +"DAVERAGE(gd_95,22,AC$25:AC$26)" +"DAVERAGE(gd_96,22,AO$25:AO$26)" +"DAVERAGE(gd_97,22,BA$25:BA$26)" +"DAVERAGE(gd_98,22,BM$25:BM$26)" +"DAVERAGE(gd_99,22,BY$25:BY$26)" +"DAVERAGE(gd_00,22,CK$25:CK$26)" +"DAVERAGE(gd_01,22,CW$25:CW$26)" +"DAVERAGE(gd_95,23,AC$25:AC$26)" +"DAVERAGE(gd_96,23,AO$25:AO$26)" +"DAVERAGE(gd_97,23,BA$25:BA$26)" +"DAVERAGE(gd_98,23,BM$25:BM$26)" +"DAVERAGE(gd_99,23,BY$25:BY$26)" +"DAVERAGE(gd_00,23,CK$25:CK$26)" +"DAVERAGE(gd_01,23,CW$25:CW$26)" +"DAVERAGE(gd_00,25,CV$25:CV$26)" +"DAVERAGE(gd_01,25,CW$25:CW$26)" +"DAVERAGE(gd_00,26,CV$25:CV$26)" +"DAVERAGE(gd_01,26,CW$25:CW$26)" +"MONTH(CW2)" +"VLOOKUP($A1894,[3]Sheet1!$A$1:$Z$10001,24,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,15,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,16,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$X$10001,22,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$X$10001,3,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,2,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,21,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,13,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,17,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,14,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$X$10001,23,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,4,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,6,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,20,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$X$10001,24,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AB$10001,25,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AB$10001,26,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AB$10001,27,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AB$10001,28,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AC$10001,29,0)" +"VLOOKUP($A2119,[3]Sheet1!$A$1:$AD$10001,30,0)" +"VLOOKUP($A2174,[3]Sheet1!$A$1:$AE$10001,31,0)" +"VLOOKUP($A2290,[3]Sheet1!$A$1:$AK$10001,32,0)" +"TODAY()" +"VLOOKUP($F$1,Data!$A$1:$W$10001,7,0)" +"VLOOKUP($F$1,Data!$A$1:$W$10001,8,0)" +"F1-1" +"$I$4*$G$2" +"VLOOKUP($R$3,Data!$A$1:$W$10001,7,0)" +"VLOOKUP($R$3,Data!$A$1:$W$10001,8,0)" +"$H$2*$I$6" +"$G$2*$I$7" +"$G$2*$I$8+(SUM($J$8:$L$8))" +"$G$2*$I$9+(SUM(J9:L9))" +"$G$2*$I$10+SUM($J$10:$L$10)" +"$G$2*$I$11+SUM($J$11:$L$11)" +"$H$2*$I$12+SUM($J$12:$L$12)" +"$G$2*$I$13+SUM($J$13:$L$13)" +"$H$2*$I$14+SUM($J$14:$L$14)" +"$H$2*$I$15+SUM($J$15:$L$15)" +"$G$2*$I$16+SUM($J$16:$L$16)" +"$H$2*$I$17+SUM($J$17:$L$17)" +"$H$2*$I$18+SUM($J$18:$L$18)" +"$G$2*$I$19+SUM($J$19:$L$19)" +"$G$2*$I$20+SUM($J$20:$L$20)" +"$H$2*$I$21+SUM($J$21:$L$21)" +"$H$2*$I22+SUM($J22:$L22)" +"$G$2*$I29+SUM($J29:$L29)" +"B3/$C$1" +"D3-C3" +"K4/$L$2" +"N18-L18" +"M41-L41" +"E427-C427" +"VLOOKUP($A1052,[3]Sheet1!$A$1:$U$10001,13,0)" +"VLOOKUP($A1104,[3]Sheet1!$A$1:$AB$10001,25,0)" +"SUM(D7-F7)" +"SUM(D7:D10)" +"SUM(D19:D29)" +"D8-F8" +"SUM(D12:D22)" +"NOW()" +"([1]PLAN!P10+[1]PLAN!P20+[1]PLAN!P28+[1]PLAN!P34+[1]PLAN!P40)/1000" +"([1]PLAN!N10+[1]PLAN!N20+[1]PLAN!N28+[1]PLAN!N34+[1]PLAN!N40)/1000" +"D9-C9" +"([1]PLAN!P11+[1]PLAN!P21+[1]PLAN!P29+[1]PLAN!P35+[1]PLAN!P41+[1]PLAN!P43)/1000" +"([1]PLAN!N11+[1]PLAN!N14+[1]PLAN!N21+[1]PLAN!N22+[1]PLAN!N25+[1]PLAN!N29+[1]PLAN!N35+[1]PLAN!N37+[1]PLAN!N41+[1]PLAN!N42+[1]PLAN!N43)/1000" +"([1]PLAN!P49+[1]PLAN!P55+[1]PLAN!P68)/1000" +"([1]PLAN!N49+[1]PLAN!N55+[1]PLAN!N68)/1000" +"([1]PLAN!P51+[1]PLAN!P52+[1]PLAN!P56+[1]PLAN!P69+[1]PLAN!P72)/1000" +"([1]PLAN!N51+[1]PLAN!N52+[1]PLAN!N56+[1]PLAN!N65+[1]PLAN!N69+[1]PLAN!N72)/1000" +"([1]PLAN!P77+[1]PLAN!P83)/1000" +"([1]PLAN!N77+[1]PLAN!N83)/1000" +"([1]PLAN!P78+[1]PLAN!P80+[1]PLAN!P84+[1]PLAN!P86)/1000" +"([1]PLAN!N78+[1]PLAN!N80+[1]PLAN!N84+[1]PLAN!N86)/1000" +"SUM(C9:C20)-0.001" +"SUM(D9:D20)" +"(([1]Fuel_Plan!U32-[1]Fuel_Plan!C35)*([1]Fuel_Plan!K11-[1]Fuel_Plan!W11))/1000" +"(([1]Fuel_Plan!I32-[1]Fuel_Plan!U32)*[1]Fuel_Plan!K11)/1000" +"[1]Fuel_Plan!AG65/1000" +"SUM(E26:E37)" +"E23+E38" +"SUM(D42-C42)" +"SUM(E40:E43)" +"13.2401+11.8459" +"2.987-0.155+2.71-0.138" +"0.85*2" +"SUM(B51:D51)" +"13.771+D23-0.01" +"(4906-522+[1]Fuel_Plan!M48)/1000-0.01" +"([1]Fuel_Plan!N46)/1000" +"B53-B51" +"[1]Dates!$A$5" +"NOW()" +"([2]PLAN!P10+[2]PLAN!P20+[2]PLAN!P28+[2]PLAN!P34+[2]PLAN!P40)/1000" +"([2]PLAN!N10+[2]PLAN!N20+[2]PLAN!N28+[2]PLAN!N34+[2]PLAN!N40)/1000" +"D9-C9" +"([2]PLAN!P11+[2]PLAN!P21+[2]PLAN!P29+[2]PLAN!P35+[2]PLAN!P41+[2]PLAN!P43)/1000" +"([2]PLAN!N11+[2]PLAN!N14+[2]PLAN!N21+[2]PLAN!N22+[2]PLAN!N25+[2]PLAN!N29+[2]PLAN!N35+[2]PLAN!N37+[2]PLAN!N41+[2]PLAN!N42+[2]PLAN!N43)/1000" +"([2]PLAN!P49+[2]PLAN!P55+[2]PLAN!P68)/1000" +"([2]PLAN!N49+[2]PLAN!N55+[2]PLAN!N68)/1000" +"([2]PLAN!P51+[2]PLAN!P52+[2]PLAN!P56+[2]PLAN!P69+[2]PLAN!P72)/1000" +"([2]PLAN!N51+[2]PLAN!N52+[2]PLAN!N56+[2]PLAN!N65+[2]PLAN!N69+[2]PLAN!N72)/1000" +"([2]PLAN!P77+[2]PLAN!P83)/1000" +"([2]PLAN!N77+[2]PLAN!N83)/1000" +"([2]PLAN!P78+[2]PLAN!P80+[2]PLAN!P84+[2]PLAN!P86)/1000" +"([2]PLAN!N78+[2]PLAN!N80+[2]PLAN!N84+[2]PLAN!N86)/1000" +"SUM(C9:C20)-0.001" +"SUM(D9:D20)" +"(([2]Fuel_Plan!U32-[2]Fuel_Plan!C35)*([2]Fuel_Plan!K11-[2]Fuel_Plan!W11))/1000" +"(([2]Fuel_Plan!I32-[2]Fuel_Plan!U32)*[2]Fuel_Plan!K11)/1000" +"[2]Fuel_Plan!AG65/1000" +"SUM(E26:E37)" +"E23+E38" +"SUM(D42-C42)" +"SUM(E40:E43)" +"CELL(""filename"",A1:A1)" +"[2]Dates!$A$5" +"NOW()" +"([1]PLAN!P10+[1]PLAN!P20+[1]PLAN!P28+[1]PLAN!P34+[1]PLAN!P40)/1000" +"([1]PLAN!N10+[1]PLAN!N20+[1]PLAN!N28+[1]PLAN!N34+[1]PLAN!N40)/1000" +"D9-C9" +"([1]PLAN!P11+[1]PLAN!P21+[1]PLAN!P29+[1]PLAN!P35+[1]PLAN!P41+[1]PLAN!P43)/1000" +"([1]PLAN!N11+[1]PLAN!N14+[1]PLAN!N21+[1]PLAN!N22+[1]PLAN!N25+[1]PLAN!N29+[1]PLAN!N35+[1]PLAN!N37+[1]PLAN!N41+[1]PLAN!N42+[1]PLAN!N43)/1000" +"([1]PLAN!P49+[1]PLAN!P55+[1]PLAN!P68)/1000" +"([1]PLAN!N49+[1]PLAN!N55+[1]PLAN!N68)/1000" +"([1]PLAN!P51+[1]PLAN!P52+[1]PLAN!P56+[1]PLAN!P69+[1]PLAN!P72)/1000" +"([1]PLAN!N51+[1]PLAN!N52+[1]PLAN!N56+[1]PLAN!N65+[1]PLAN!N69+[1]PLAN!N72)/1000" +"([1]PLAN!P77+[1]PLAN!P83)/1000" +"([1]PLAN!N77+[1]PLAN!N83)/1000" +"([1]PLAN!P78+[1]PLAN!P80+[1]PLAN!P84+[1]PLAN!P86)/1000" +"([1]PLAN!N78+[1]PLAN!N80+[1]PLAN!N84+[1]PLAN!N86)/1000" +"SUM(C9:C20)-0.001" +"SUM(D9:D20)" +"(([1]Fuel_Plan!U32-[1]Fuel_Plan!C35)*([1]Fuel_Plan!K11-[1]Fuel_Plan!W11))/1000" +"(([1]Fuel_Plan!I32-[1]Fuel_Plan!U32)*[1]Fuel_Plan!K11)/1000" +"([1]Fuel_Plan!M43+[1]Fuel_Plan!M44+[1]Fuel_Plan!M45+[1]Fuel_Plan!M46)/1000" +"[1]Fuel_Plan!AG64/1000" +"[1]Fuel_Plan!AG67/1000" +"SUM(E26:E37)" +"E23+E38" +"SUM(D42-C42)" +"SUM(E40:E43)" +"B55*C55" +"-D58-D60+D55+D56" +"NOW()" +"32.11+14.663" +"D9-C9" +"8.53+3.169" +"SUM(C7:C13)-0.001" +"SUM(D9:D14)" +"C16+C18" +"C20-C23" +"SUM(E29:E34)" +"CELL(""filename"")" +"+F10*E10" +"+B12+C12-D12" +"+E12" +"296911" +"15663+1084" +"169772+13545+22" +"58455" +"+E61+E10" +"F4-F5" +"SUM(F13-F14)" +"10000*27" +"SUM(F15+F20)" +"Detail!E62+Detail!E70" +"Detail!E63+Detail!E71" +"Detail!E64+Detail!E65+Detail!E72+Detail!E73" +"Detail!E66+Detail!E74" +"SUM(F29+F34+F39+F44)" +"SUM(F8+F22+F46)" +"CELL(""filename"",A51:A51)" +"C8*D8" +"E4" +"E8+E11" +"SUM(B14-B15)" +"SUM(E20:E22)" +"5000*28" +"SUM(C27*D27)" +"10000*28" +"10000*27" +"0.0224+0.0022" +"0.0164+0.0022" +"E23" +"E30+E36" +"CELL(""filename"",A50:A50)" +"SUM(E53:E57)" +"E58" +"E67+E75" +"SUM(B78-B79)" +"F4-F5" +"SUM(F13-F14)" +"10000*27" +"SUM(F15+F20)" +"Detail!F63+Detail!F72" +"Detail!F64+Detail!F73" +"Detail!F65+Detail!F74" +"Detail!F66+Detail!F67+Detail!F75+Detail!F76" +"Detail!F68+Detail!F77" +"SUM(F29+F33+F37+F42+F47)" +"SUM(F8+F22+F49)" +"CELL(""filename"",A54:A54)" +"D8*E8" +"F4" +"F8+F11" +"SUM(C14-C15)" +"SUM(F20:F22)" +"5000*28" +"SUM(D27*E27)" +"10000*28" +"10000*27" +"0.0224+0.0022" +"0.0164+0.0022" +"F23" +"F30+F36" +"CELL(""filename"",B50:B50)" +"SUM(F53-G53)" +"SUM(F56+F57)-G56" +"SUM(F53:F58)" +"F59" +"F69+F78" +"SUM(C81-C82)" +"8.39+7.728+8.458+1.502+1.406+1.522" +"9.846+1.532+14.732+1.385+15.21-9.2" +"SUM(E7-C7)" +"1.593+1.626+1.241" +"1.593+1.36+1.659+0.171" +"0.861+0.679+0.731" +"0.945+0.866+0.693+0.126" +"SUM(C7:C10)" +"SUM(E13:L13)" +"+Sheet2!R21+Sheet2!R31" +"SUM(E15:K15)" +"+Sheet2!Z21+Sheet2!Z31" +"-20.8-E23" +"-20.7-G23" +"(-20.7*5/6)-K23" +"-ROUND(0.329*((E13+7)*5/6),1)" +"-ROUND(0.329*O13,1)" +"SUM(E13:E20)" +"+Sheet2!R39" +"+Sheet2!Z39" +"Sheet2!Z39" +"+E21+E23" +"+O13+#REF!" +"ROUND((-E23-E15)*0.35,1)" +"ROUND(-O23*0.35,1)" +"SUM(E6:E8)" +"(E6*5.5/12)+((E6+E7)*6/12)+((E6+E7+E8)*0.5/12)" +"ROUND(E11*E12,1)" +"ROUND((207.5*2.5/3)+(166*0.5/3),1)" +"166" +"ROUND((166*2.5/3)+(124.5*0.5/3),1)" +"ROUND((124.5*2.5/3)+(83*0.5/3),1)" +"ROUND((83*2.5/3)+(41.5*0.5/3),1)" +"ROUND(41.5*2.5/3,1)" +"ROUND((F18*F19)/4,1)" +"SUM(H21:N21)" +"ROUND((73*78/92),1)" +"ROUND((-1024+162+31.5)*0.0709/4,1)" +"ROUND((-1024+162+31.5)*0.0709/12*2.5,1)" +"ROUND(-125*0.0834/4,1)" +"+V42/V$46*T42" +"SUM(T42:T45)" +"E6*F6" +"SUM(E6:E7)" +"G4-G7" +"G10" +"G18-G22" +"G26-G27" +"SUM(G24+G28)" +"SUM(G34-H34)" +"701293+105" +"SUM(G50+G51)-H50" +"SUM(H34:H61)" +"G36+G42+G47+G58+G63" +"G65+G30+G12" +"E6*F6" +"G5-G6" +"G7+G12" +"SUM(F7:F10)" +"+F6+F11" +"SUM(F13:F17)" +"+F12+F18" +"SUM(F26:F35)" +"+F25+F36" +"SUM(E6:E953)" +"SUM(E6:E292)" +"SUM(E6:E171)" +"SUM(E6:E246)" +"SUM(E6:E169)" +"SUM(E6:E753)" +"'COMPLETE FIRST'!C6" +"'COMPLETE FIRST'!C4" +"'COMPLETE FIRST'!C4" +"'COMPLETE FIRST'!C4" +"'COMPLETE FIRST'!C4" +"'COMPLETE FIRST'!C4" +"'COMPLETE FIRST'!C4" +"'COMPLETE FIRST'!C4" +"'COMPLETE FIRST'!C4" +"'COMPLETE FIRST'!C4" +"SUM(F9:F12)" +"F13+F14" +"F9+F18" +"F15+F24" +"'COMPLETE FIRST'!C6" +"'COMPLETE FIRST'!C4" +"'COMPLETE FIRST'!C4" +"'COMPLETE FIRST'!C4" +"'COMPLETE FIRST'!C4" +"'COMPLETE FIRST'!C4" +"'COMPLETE FIRST'!C4" +"'COMPLETE FIRST'!C4" +"'COMPLETE FIRST'!C4" +"SUM(G10:G24)" +"G44+G25" +"SUM(E9:AM9)" +"36362-13248" +"3588-3156" +"19+593+341+893+415+48+4723" +"72+340+1017+322+279+59+6452" +"3+2564+1786+4+234+1+4588" +"8+320-1444+1814+1619+366+8100" +"9+168+24+260+136+10+1146" +"1+6+9+26+82" +"11+68+6+130+49+8+275" +"12+10+4+15-1" +"195+3283+5469+1636+1870+346+15124" +"32+393+946+729+993+103+7048" +"11+466+54+180+321+48+4179-29-102" +"11+1009+694+601+544+67+2702" +"3+412+371+454+1575+33+24419+8+55" +"172+88+96+95+26+906" +"81+779+121+71+123+919" +"60+1000+5441+1281+839+51+16718" +"120+2616+1680+1845+2442+181+17206" +"5+1061+634+2409+1763+730+9282" +"844-31" +"284-48" +"-30898+30550+1203+926+805" +"174+6" +"17+6" +"39+14" +"115+1" +"7-5" +"9117+903" +"123+4480" +"58-4875" +"56+8" +"357+11527" +"1397+4760" +"-20450+39677" +"1735-570" +"996+179+488+1+5245+26370+1288+3186+18+4993" +"13653+208+254+12+10+4850+29+12720" +"490+109+21+6580+38+2644" +"26740+695+13+221+13521+4313+2254+1095+61649" +"14904+406+196+960+1749" +"457+5" +"1+310+7405-7461" +"5+38+14+129+7461" +"34782+4801+28+1358+8531+18333+6788+1437+7310" +"646+10+1+15+177+2324+983+205+12480" +"3849+309+2+1+192+1212+390+69+5439-31-70-550-2497" +"151+36+23+20075+10286+121+39188" +"2938+168+4947+574+156+67025+205+173895" +"816+2+8+4+492+18+11+613" +"-96+339+1441" +"3415+186+2541+53+4129+46781+353+1113+28126" +"9886+144+358+3+34148+12132+10001+1486+107662" +"2400+7517+4226+106+4006+117952+161+995+75072" +"3521-3517" +"2+43312+931" +"30+20" +"3624+13" +"13+485" +"2-5246+1" +"24232-24102" +"5+1188" +"68+666487" +"4+3" +"698-25572" +"10643+39" +"103+18976" +"10637" +"230-100" +"1500+5206" +"1181+2503" +"2463+245" +"293+1852" +"5+15" +"279+7250" +"125+1788" +"919+1618-915-1598" +"41+40" +"14377+2531" +"127+271" +"86+191" +"2059+14659" +"308+6547" +"4507+58571" +"2691+4881+1531" +"5+1110+35" +"1+430" +"19360+779" +"1243+374" +"217+10" +"1327+2" +"17263-17256" +"6-24813+121+3+823+6+1035-1+7+1092+2468-11431-301+1" +"95+491-4539+59+108+216+45+66496-5-798-10296" +"37+219+38-9623+1" +"-2+2104+270+1098+3+3192+21+1+1+215+72347+79+4+9981" +"581+5+1+8+47+1+22" +"298+247+98+1+172-4" +"9514+1173+332+89+102+291+119+310-12+787-3+4813" +"802+170-721+19+24+1-1901" +"24-1207+80+299+287+31+6176-22898-79-1-287-31-6176+14471-61" +"1+2740+2+7+1+10233-6" +"669+94+1+11+289+561+4+11188-1" +"1-2013-1" +"20+7-12946-1-2102" +"-4+191+67+196+2+2-65+1559" +"7604+375+12+119+42+2236+3+37-2572+1128" +"1144-11821+1068+1169+877+341+625-1355" +"-3105+16818+39" +"-17023+37527" +"-1273+1796" +"14670+115813+12" +"296-4082" +"198+1249" +"645+13866" +"187-3" +"35155-61966" +"823+49114" +"2224+24508" +"1832-114184" +"423+9640-1685" +"968-1461+48+3105" +"266-416+2975" +"18854+52514" +"908+64055" +"-16952-290182+16972" +"-382+3510-33066-915-2491-5614-3068+303-2+655-2-41-20-47-33-2-492-164-98-1-902-15279-411-30-3043-19-11-183-2264-3-68-1-61-60-393-1-552-18427+230+2992-2-130" +"325-686-12-65-1-1975+3885-11-16-47-70-3-1042-5795-1+45-1392-5387-2-146-19-7-62-41-54-6+48180-1-3" +"11548+5377-1758-282-1777-4739-183+1-1-3+1839+11-39+11-591-4550+306-6-843+14752-1829-147-54232+546-338+7134-5-13-4-90-30-7529-55-4-3820" +"55-4-2-2-43-1-1-51-14770-49-17-449-9+16" +"-18374-43-3323+201-13-3-6-1-58-11-3703-1406-2866-25+2-2136-1-2248-42-4-55+62-14-32" +"10419+454+5389-334-154-2278+738-6-14-7-134+480-173-88-375-61-3727-1-7-17+4815-4474-1-2623-1702" +"1177-104-4202-15394-47-316+1215-6-2-2-100-799-1-156-3-4-227-5-1270-1-5-1500-866+4202+15394" +"-16257-7097-640-627-5973-433-2241+650-131-193-58-25-13-247-31-1-4772-487-14090+1005-1977-6387-104831-13-20-15-8432-1-6-114-12504" +"-146-8144-665041-1662-42446-99252-62-259-132-1288-1-19973-2351-154-4032-574-3-64181-84-172568-1-31-602-7110-13606-5-575-13897-252-1577-297-4960-71-2405-48+30" +"39-4+250-774+1315-1-8-1-2-8-2" +"33-3-2-423-682+416-9-43-18-1-172+213-1061-11-3-23-73+12966" +"848-30929+28036-695-2957-5324+757-62-7-44-30-5680-49-2578-2738-38631-58-16629-61-6018-312-4-48-179-34-11+33102-20872-51+139-4" +"5714+36-8573-3050+14-5347-4635+13-2-14-22-83-683-20-7132-3401-8320-507-57739-2735-13-4572-27-323-3-2-2+67-16-24+1" +"-206-1277-4820-129-1547-2908-194-137+194-24-39-63-19-237+6682-31-5052-3455-108364-43-7-5173-6471+32311+31789-70-23-66-197+564-5039-4-30550-1203-926-805-39677" +"SUM(C9:C31)" +"2376311-65735-C32" +"148470-E32" +"235895-G32" +"54154-I32" +"445641-K32" +"8351-M32" +"3724-O32" +"20961-Q32" +"8972-S32" +"307401-U32" +"146798-W32" +"57208-Y32" +"2204-AA32" +"42732-AC32" +"15059-AE32" +"4330-AG32" +"194082-AI32" +"411720-AK32" +"31079-AM48" +"10346+2241" +"22588" +"129967" +"13131+7845+3387+2647+82804-49035+22636" +"SUM(C39:C59)" +"+AM60-AM32" +"CELL(""filename"",A1)" +"NOW()" +"SUM(E9:AM9)" +"SUM(C9:C31)" +"SUM(C39:C59)" +"CELL(""filename"",A1)" +"NOW()" +"SUM(E9:AM9)" +"'Expenses-YTD Aug 2001'!E9+'Expenses-Sep-Dec 2001'!E9" +"SUM(C9:C31)" +"SUM(C39:C59)" +"CELL(""filename"",A1)" +"NOW()" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D8:Z8)" +"SUM(D8:H8)" +"SUM(J8:N8)" +"SUM(P8:T8)" +"SUM(V8:Z8)" +"SUM(AD8:AJ8)" +"SUM(D8:D17)" +"D18-D20" +"'O&M Detail'!D8" +"'O&M Detail'!D21" +"'O&M Detail'!D30" +"'O&M Detail'!D35" +"'O&M Detail'!D47" +"'O&M Detail'!D53" +"SUM(D25:D32)" +"D22-D33" +"SUM(D38:D41)" +"D35+D42" +"D54+D55" +"D44-D51-D56-D58" +"SUM(D63:D64)" +"D60-D65" +"SUM(D67:D71)" +"A1" +"CELL(""FILENAME"",C76)" +"+A2" +"+D72" +"-D70" +"+D31" +"+D64" +"-D40" +"-D38" +"+D58" +"+D56" +"SUM(D81:D101)" +"SUM(D105:D116)" +"D103+D117" +"SUM(D122:D127)" +"+D58" +"SUM(D132:D141)" +"D119+D129+D143" +"+A1" +"+D145" +"SUM(D156:D158)" +"+D153+D160" +"Format!A1" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D8:Z8)" +"SUM(D8:H8)" +"SUM(J8:N8)" +"SUM(P8:T8)" +"SUM(V8:Z8)" +"SUM(AD8:AJ8)" +"SUM(D8:D9)" +"SUM(D13:D20)" +"SUM(D24:D29)" +"SUM(D38:D46)" +"AD38+AD46" +"SUM(D50:D52)" +"D10+D21+D30+D35+D47+D53" +"Format!A1" +"CELL(""FILENAME"",A1)" +"IF(AP58=0,""This worksheet ties to the O&M Detail worksheet."", ""ERROR - THIS WORKSHEET DOES NOT TIE TO O&M DETAIL WORKSHEET. SEE CELL AP59."")" +"NOW()" +"SUM(D8:AN8)" +"SUM(D8:D9)" +"SUM(D13:D20)" +"SUM(D24:D29)" +"SUM(D38:D46)" +"SUM(D50:D52)" +"D10+D21+D30+D35+D47+D53" +"'O&M Detail'!AB55" +"AP55-AP57" +"Format!A1" +"CELL(""FILENAME"",A1)" +"NOW()" +"IF(J64=0,""This worksheet ties to the O&M Detail worksheet."",""ERROR - THIS WORKSHEET DOES NOT TIE TO THE O&M DETAIL WORKSHEET. SEE CELL J64."")" +"'O&M Detail'!AB38" +"H13-F13" +"'O&M Detail'!AB34" +"'O&M Detail'!AB39" +"SUM(F13:F15)" +"SUM(F19:F28)" +"F16-F29" +"SUM(F35:F42)" +"SUM(F46:F59)" +"F43-F60" +"'O&M Detail'!AB40" +"F16+F62" +"Format!A1" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D9:L9)" +"SUM(D9:D27)" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"SUM(C11:C13)" +"+Format!B47" +"SUM(E17:AA17)" +"+E29-SUM(E16:E26)" +"+Format!D47" +"+E47-SUM(E39:E45)" +"+Format!D56" +"SUM(C51:C55)" +"+Format!D58" +"+Format!A1" +"SUM(C12:Y12)" +"+C24-SUM(C11:C21)" +"+Format!D89" +"SUM(AA12:AA22)" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"+E9" +"SUM(C9:C13)" +"SUM(E17:AA17)" +"+Format!A1" +"SUM(C10:Y10)" +"+C16-SUM(C9:C13)" +"+Format!D91" +"+Format!D92" +"+Format!D93" +"+Format!D94" +"+C16+C25+C34+C43" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"SUM(C12:Y12)" +"+C19-SUM(C11:C16)" +"+Format!D97" +"+Format!D98" +"+C19+C29" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"SUM(C10:Y10)" +"+C33-SUM(C9:C30)" +"+Format!D101" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"+B23-SUM(B12:B20)" +"+Format!D122" +"+B36-SUM(B24:B33)" +"+Format!D123" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"+B20-SUM(B11:B17)" +"+Format!D124" +"+Format!D126" +"+B44-SUM(B33:B41)" +"+Format!D127" +"+B20+B31+B44" +"+Format!A1" +"+B24-SUM(B12:B21)" +"+Format!D125" +"+A13" +"+Z13" +"+D30-F30" +"CELL(""filename"",A1)" +"NOW()" +"SUM(E5:E18)" +"SUM(E5:E18)" +"+D12+F12" +"+D12/8*12" +"+F12/8*12-9000" +"19+593+341+893+415+48+4723" +"174+6" +"123+4480" +"996+179+488+1+5245+26370+1288+3186+18+4993" +"2+43312+931" +"1500+5206" +"2691+4881+1531" +"19360+779" +"6-24813+121+3+823+6+1035-1+7+1092+2468-11431-301+1" +"+D30+J30" +"+F30+L30-5500" +"44073+31451" +"-2155-4990-6243-892" +"+F33" +"1396+1987" +"-3105+16818+39" +"-F33" +"SUM(C12:C42)" +"SUM(D12:D41)" +"148470-C43" +"12192-682" +"+F39+F40" +"+F30+6267" +"+P30+9400" +"+F35" +"+F37" +"+F19+F31" +"+D43" +"SUM(C50:C70)" +"+D71-D43" +"CELL(""filename"",A1)" +"NOW()" +"+D12+J12" +"+N12+P12" +"19+593+341+893+415+48+4723" +"72+340+1017+322+279+59+6452" +"174+6" +"17+6" +"123+4480" +"996+179+488+1+5245+26370+1288+3186+18+4993" +"13653+208+254+12+10+4850+29+12720" +"2+43312+931" +"30+20" +"1500+5206" +"1181+2503" +"2691+4881+1531" +"19360+779" +"6-24813+121+3+823+6+1035-1+7+1092+2468-11431-301+1" +"95+491-4539+59+108+216+45+66496-5-798-10296" +"-3105+16818+39" +"-17023+37527" +"-382+3510-33066-915-2491-5614-3068+303-2+655-2-41-20-47-33-2-492-164-98-1-902-15279-411-30-3043-19-11-183-2264-3-68-1-61-60-393-1-552-18427+230+2992-2-130" +"325-686-12-65-1-1975+3885-11-16-47-70-3-1042-5795-1+45-1392-5387-2-146-19-7-62-41-54-6+48180-1-3" +"SUM(C12:C38)" +"SUM(D12:D37)" +"148470-C39" +"235895-H39" +"SUM(C46:C66)" +"CELL(""filename"",A1)" +"NOW()" +"-3.4-0.5" +"SUM(E7:E12)" +"SUM(E16:E17)" +"G5+E14+E19" +"SUM(E23:E28)" +"SUM(E31:E34)" +"+G21+E29+E35+E40" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D7:Z7)" +"D7-D9" +"SUM(D14:D21)" +"D11-D22" +"SUM(D27:D31)" +"D24+D32" +"SUM(D37:D40)" +"D44+D45" +"D34-D41-D46-D48" +"SUM(D53:D54)" +"D50-D55" +"A1" +"CELL(""FILENAME"",C59)" +"+A2" +"D57" +"D19" +"D54" +"-D27" +"-D30" +"+D17" +"SUM(D63:D82)" +"SUM(D85:D95)" +"D83+D96" +"SUM(D101:D106)" +"+D98+D108+D118" +"-10+0.3" +"8.1+0.9" +"-D127-D120" +"SUM(C8:AM8)" +"5000000+3000000" +"SUM(D8:D32)" +"SUM(C7:AM7)" +"SUM(C13:AO13)" +"233986" +"SUM(C7:C32)" +"+'2001 Forecast'!C33" +"+'2002 Plan'!AB34" +"+D8-C8" +"+'2001 Forecast'!E33" +"+'2002 Plan'!D34" +"+'2001 Forecast'!G33" +"+'2002 Plan'!F34" +"+'2001 Forecast'!I33" +"+'2002 Plan'!H34" +"+'2001 Forecast'!K33" +"+'2002 Plan'!J34" +"+'2001 Forecast'!M33" +"+'2002 Plan'!L34" +"+'2001 Forecast'!Q33" +"+'2002 Plan'!P34" +"+'2001 Forecast'!O33" +"'2002 Plan'!T34" +"+'2001 Forecast'!S33" +"+'2002 Plan'!V34" +"+'2001 Forecast'!U33" +"+'2002 Plan'!X34" +"+'2001 Forecast'!Y33" +"+'2002 Plan'!Z34" +"+'2001 Forecast'!AA33" +"+'2002 Plan'!R34" +"+'2001 Forecast'!AC33" +"+'2002 Plan'!AD34" +"+'2001 Forecast'!AE33" +"+'2002 Plan'!AE34" +"+'2001 Forecast'!AG33" +"+'2002 Plan'!AJ34" +"+'2001 Forecast'!AI33" +"+'2001 Forecast'!AK33" +"+'2001 Forecast'!AM33" +"+'2001 Forecast'!AO33" +"+'2002 Plan'!N34" +"+'2002 Plan'!AH34" +"+'2001 Forecast'!W33" +"+'2002 Plan'!AL34" +"SUM(C8:C49)" +"NOW()" +"X11+AB11+P11+H11" +"SUM(C11:D11)" +"+C11-K11" +"X11+AB11+P11" +"X11+AB11" +"SUM(C11:C13)" +"+C11-C17" +"-H18" +"H24" +"SUM(C29:C35)" +"+C26-C36" +"34.9+0.1" +"SUM(C41:C45)" +"+AA49-AB49" +"0.2+0.1" +"2.2-0.1" +"SUM(C65:C74)" +"+C38+C46+C56+C75" +"185.7-0.2" +"73+0.1" +"-7.4+0.3" +"+K89-S93" +"-87.6-7.3" +"-24.6+-35.1" +"-11-19.2" +"+C9-D9" +"+C9-K9" +"115.9+1.4" +"3.7-0.2" +"SUM(C9:C11)" +"15.1+0.2" +"11.8-0.5" +"6.7+1.1" +"+C9-C15" +"43.2+0.4" +"0.7-0.2" +"1.5+0.1" +"1.8+0.1" +"SUM(C27:C33)" +"+C24-C34" +"34.9+0.1" +"7.7-0.1" +"SUM(C39:C43)" +"2-0.1" +"0.4+0.1" +"17.7+0.3" +"0.2+17.4+0.7" +"0.2+0.1" +"-2.8+0.5" +"0.2+0.5+0.4+0.3-0.6" +"2.2-0.1" +"0.5-0.5-0.5" +"SUM(C62:C71)" +"+C36+C44+C54+C72" +"185.7-0.2" +"162.5-0.2" +"73+0.1" +"65.3+0.2" +"22.5-0.1" +"19.6+0.3-0.3" +"-7.4+0.3" +"28.8-0.1" +"20-0.4" +"12.4-2.6" +"8.4+2.8" +"+K86-S90" +"7.4-0.3+0.3" +"+S90-T86" +"1.1+2.5" +"-1.3+0.2" +"-1.1+0.1" +"-87.6-7.3" +"-82.2-0.1" +"-24.6+-35.1" +"-56.7+0.1" +"-11-19.2" +"-28.1+0.1" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D8:Z8)" +"SUM(D8:H8)" +"SUM(J8:N8)" +"SUM(P8:T8)" +"SUM(V8:Z8)" +"SUM(AD8:AJ8)" +"([1]PGEU!$V$422+[1]PGEU!$V$429)/1000" +"([1]PGEU!$W$422+[1]PGEU!$W$429)/1000" +"([1]PGEU!$X$422+[1]PGEU!$X$429)/1000" +"([1]PGEU!$Y$422+[1]PGEU!$Y$429)/1000" +"([1]PGEU!$Z$422+[1]PGEU!$Z$429)/1000" +"([1]PGEU!$AA$422+[1]PGEU!$AA$429)/1000" +"([1]PGEU!$AB$422+[1]PGEU!$AB$429)/1000" +"([1]PGEU!$AC$422+[1]PGEU!$AC$429)/1000" +"([1]PGEU!$AD$422+[1]PGEU!$AD$429)/1000" +"([1]PGEU!$AE$422+[1]PGEU!$AE$429)/1000" +"([1]PGEU!$AF$422+[1]PGEU!$AF$429)/1000" +"([1]PGEU!$AG$422+[1]PGEU!$AG$429)/1000" +"[3]FLASH!$M$8/12/1000000" +"[1]PGEU!$V$436/1000" +"[1]PGEU!$W$436/1000" +"[1]PGEU!$X$436/1000" +"[1]PGEU!$Y$436/1000" +"[1]PGEU!$Z$436/1000" +"[1]PGEU!$AA$436/1000" +"[1]PGEU!$AB$436/1000" +"[1]PGEU!$AC$436/1000" +"[1]PGEU!$AD$436/1000" +"[1]PGEU!$AE$436/1000" +"[1]PGEU!$AF$436/1000" +"[1]PGEU!$AG$436/1000" +"SUM(D8:D17)" +"[1]PGEU!$V$516/1000+[3]FLASH!$M$12/12/1000000" +"[1]PGEU!$W$516/1000+[3]FLASH!$M$12/12/1000000" +"[1]PGEU!$X$516/1000+[3]FLASH!$M$12/12/1000000" +"[1]PGEU!$Y$516/1000+[3]FLASH!$M$12/12/1000000" +"[1]PGEU!$Z$516/1000+[3]FLASH!$M$12/12/1000000" +"[1]PGEU!$AA$516/1000+[3]FLASH!$M$12/12/1000000" +"[1]PGEU!$AB$516/1000+[3]FLASH!$M$12/12/1000000" +"[1]PGEU!$AC$516/1000+[3]FLASH!$M$12/12/1000000" +"[1]PGEU!$AD$516/1000+[3]FLASH!$M$12/12/1000000" +"[1]PGEU!$AE$516/1000+[3]FLASH!$M$12/12/1000000" +"[1]PGEU!$AF$516/1000+[3]FLASH!$M$12/12/1000000" +"[1]PGEU!$AG$516/1000+[3]FLASH!$M$12/12/1000000" +"D18-D20" +"'O&M Detail'!D8" +"'O&M Detail'!D21" +"'O&M Detail'!D30" +"'O&M Detail'!D35" +"'O&M Detail'!D47" +"([1]PGEU!$V$578+[1]PGEU!$V$595)/1000-[2]Input!$E$3" +"([1]PGEU!$W$578+[1]PGEU!$W$595)/1000-[2]Input!$G$3" +"([1]PGEU!$X$578+[1]PGEU!$X$595)/1000-[2]Input!$I$3" +"([1]PGEU!$Y$578+[1]PGEU!$Y$595)/1000-[2]Input!$K$3" +"([1]PGEU!$Z$578+[1]PGEU!$Z$595)/1000-[2]Input!$M$3" +"([1]PGEU!$AA$578+[1]PGEU!$AA$595)/1000-[2]Input!$O$3" +"([1]PGEU!$AB$578+[1]PGEU!$AB$595)/1000-[2]Input!$Q$3" +"([1]PGEU!$AC$578+[1]PGEU!$AC$595)/1000-[2]Input!$S$3" +"([1]PGEU!$AD$578+[1]PGEU!$AD$595)/1000-[2]Input!$W$3" +"([1]PGEU!$AE$578+[1]PGEU!$AE$595)/1000-[2]Input!$W$3" +"([1]PGEU!$AF$578+[1]PGEU!$AF$595)/1000-[2]Input!$Y$3" +"([1]PGEU!$AG$578+[1]PGEU!$AG$595)/1000-[2]Input!$AA$3" +"'O&M Detail'!D53" +"SUM(D25:D32)" +"D22-D33" +"[1]PGEU!$V$821/1000" +"[1]PGEU!$W$821/1000" +"[1]PGEU!$X$821/1000" +"[1]PGEU!$Y$821/1000" +"[1]PGEU!$Z$821/1000" +"[1]PGEU!$AA$821/1000" +"[1]PGEU!$AB$821/1000" +"[1]PGEU!$AC$821/1000" +"[1]PGEU!$AD$821/1000" +"[1]PGEU!$AE$821/1000" +"[1]PGEU!$AF$821/1000" +"[1]PGEU!$AG$821/1000" +"[2]Input!$E$4" +"[1]PGEU!$V$822/1000+SUM([3]FLASH!$M$24:$M$27)/12/1000000" +"[1]PGEU!$W$822/1000+SUM([3]FLASH!$M$24:$M$27)/12/1000000" +"[1]PGEU!$X$822/1000+SUM([3]FLASH!$M$24:$M$27)/12/1000000" +"[1]PGEU!$Y$822/1000+SUM([3]FLASH!$M$24:$M$27)/12/1000000" +"[1]PGEU!$Z$822/1000+SUM([3]FLASH!$M$24:$M$27)/12/1000000" +"[1]PGEU!$AA$822/1000+SUM([3]FLASH!$M$24:$M$27)/12/1000000" +"[1]PGEU!$AB$822/1000+SUM([3]FLASH!$M$24:$M$27)/12/1000000" +"[1]PGEU!$AC$822/1000+SUM([3]FLASH!$M$24:$M$27)/12/1000000" +"[1]PGEU!$AD$822/1000+SUM([3]FLASH!$M$24:$M$27)/12/1000000" +"[1]PGEU!$AE$822/1000+SUM([3]FLASH!$M$24:$M$27)/12/1000000" +"[1]PGEU!$AF$822/1000+SUM([3]FLASH!$M$24:$M$27)/12/1000000" +"[1]PGEU!$AG$822/1000+SUM([3]FLASH!$M$24:$M$27)/12/1000000" +"SUM(D38:D41)" +"D35+D42" +"([1]PGEU!$V$827+[1]PGEU!$V$828+[1]PGEU!$V$837+[1]PGEU!$V$844)/1000" +"([1]PGEU!$W$827+[1]PGEU!$W$828+[1]PGEU!$W$837+[1]PGEU!$W$844)/1000" +"([1]PGEU!$X$827+[1]PGEU!$X$828+[1]PGEU!$X$837+[1]PGEU!$X$844)/1000" +"([1]PGEU!$Y$827+[1]PGEU!$Y$828+[1]PGEU!$Y$837+[1]PGEU!$Y$844)/1000" +"([1]PGEU!$Z$827+[1]PGEU!$Z$828+[1]PGEU!$Z$837+[1]PGEU!$Z$844)/1000" +"([1]PGEU!$AA$827+[1]PGEU!$AA$828+[1]PGEU!$AA$837+[1]PGEU!$AA$844)/1000" +"([1]PGEU!$AB$827+[1]PGEU!$AB$828+[1]PGEU!$AB$837+[1]PGEU!$AB$844)/1000" +"([1]PGEU!$AC$827+[1]PGEU!$AC$828+[1]PGEU!$AC$837+[1]PGEU!$AC$844)/1000" +"([1]PGEU!$AD$827+[1]PGEU!$AD$828+[1]PGEU!$AD$837+[1]PGEU!$AD$844)/1000" +"([1]PGEU!$AE$827+[1]PGEU!$AE$828+[1]PGEU!$AE$837+[1]PGEU!$AE$844)/1000" +"([1]PGEU!$AF$827+[1]PGEU!$AF$828+[1]PGEU!$AF$837+[1]PGEU!$AF$844)/1000" +"([1]PGEU!$AG$827+[1]PGEU!$AG$828+[1]PGEU!$AG$837+[1]PGEU!$AG$844)/1000" +"[3]FLASH!$M$35/12/1000000" +"-[2]Input!E6" +"[1]PGEU!$V$845/1000" +"[1]PGEU!$W$845/1000" +"[1]PGEU!$X$845/1000" +"[1]PGEU!$Y$845/1000" +"[1]PGEU!$Z$845/1000" +"[1]PGEU!$AA$845/1000" +"[1]PGEU!$AB$845/1000" +"[1]PGEU!$AC$845/1000" +"[1]PGEU!$AD$845/1000" +"[1]PGEU!$AE$845/1000" +"[1]PGEU!$AF$845/1000" +"[1]PGEU!$AG$845/1000" +"D54+D55" +"[1]PGEU!$V$853/1000" +"[1]PGEU!$W$853/1000" +"[1]PGEU!$X$853/1000" +"[1]PGEU!$Y$853/1000" +"[1]PGEU!$Z$853/1000" +"[1]PGEU!$AA$853/1000" +"[1]PGEU!$AB$853/1000" +"[1]PGEU!$AC$853/1000" +"[1]PGEU!$AD$853/1000" +"[1]PGEU!$AE$853/1000" +"[1]PGEU!$AF$853/1000" +"[1]PGEU!$AG$853/1000" +"D44-D51-D56-D58" +"([1]PGEU!$V$785-[1]PGEU!$V$824)/1000+[3]FLASH!$M$42/12/1000000" +"([1]PGEU!$W$785-[1]PGEU!$W$824)/1000+[3]FLASH!$M$42/12/1000000" +"([1]PGEU!$X$785-[1]PGEU!$X$824)/1000+[3]FLASH!$M$42/12/1000000" +"([1]PGEU!$Y$785-[1]PGEU!$Y$824)/1000+[3]FLASH!$M$42/12/1000000" +"([1]PGEU!$Z$785-[1]PGEU!$Z$824)/1000+[3]FLASH!$M$42/12/1000000" +"([1]PGEU!$AA$785-[1]PGEU!$AA$824)/1000+[3]FLASH!$M$42/12/1000000" +"([1]PGEU!$AB$785-[1]PGEU!$AB$824)/1000+[3]FLASH!$M$42/12/1000000" +"([1]PGEU!$AC$785-[1]PGEU!$AC$824)/1000+[3]FLASH!$M$42/12/1000000" +"([1]PGEU!$AD$785-[1]PGEU!$AD$824)/1000+[3]FLASH!$M$42/12/1000000" +"([1]PGEU!$AE$785-[1]PGEU!$AE$824)/1000+[3]FLASH!$M$42/12/1000000" +"([1]PGEU!$AF$785-[1]PGEU!$AF$824)/1000+[3]FLASH!$M$42/12/1000000" +"([1]PGEU!$AG$785-[1]PGEU!$AG$824)/1000+[3]FLASH!$M$42/12/1000000" +"([1]PGEU!$V$789-[1]PGEU!$V$785)/1000-[2]Input!$E$8" +"([1]PGEU!$W$789-[1]PGEU!$W$785)/1000-[2]Input!$G$8" +"([1]PGEU!$X$789-[1]PGEU!$X$785)/1000-[2]Input!$I$8" +"([1]PGEU!$Y$789-[1]PGEU!$Y$785)/1000-[2]Input!$K$8" +"([1]PGEU!$Z$789-[1]PGEU!$Z$785)/1000-[2]Input!$M$8" +"([1]PGEU!$AA$789-[1]PGEU!$AA$785)/1000-[2]Input!$O$8" +"([1]PGEU!$AB$789-[1]PGEU!$AB$785)/1000-[2]Input!$Q$8" +"([1]PGEU!$AC$789-[1]PGEU!$AC$785)/1000-[2]Input!$S$8" +"([1]PGEU!$AD$789-[1]PGEU!$AD$785)/1000-[2]Input!$U$8" +"([1]PGEU!$AE$789-[1]PGEU!$AE$785)/1000-[2]Input!$W$8" +"([1]PGEU!$AF$789-[1]PGEU!$AF$785)/1000-[2]Input!$Y$8" +"([1]PGEU!$AG$789-[1]PGEU!$AG$785)/1000-[2]Input!$AA$8" +"SUM(D63:D64)" +"D60-D65" +"SUM(D67:D71)" +"A1" +"CELL(""FILENAME"",C76)" +"+A2" +"+D72" +"-D70" +"+D31" +"+D64" +"-D40" +"-D38" +"+D58" +"+D56" +"([1]PGEU!$V$1181/1000)-SUM(D81:D100)" +"([1]PGEU!$W$1181/1000)-SUM(F81:F100)" +"([1]PGEU!$X$1181/1000)-SUM(H81:H100)" +"([1]PGEU!$Y$1181/1000)-SUM(J81:J100)" +"([1]PGEU!$Z$1181/1000)-SUM(L81:L100)" +"([1]PGEU!$AA$1181/1000)-SUM(N81:N100)" +"([1]PGEU!$AB$1181/1000)-SUM(P81:P100)" +"([1]PGEU!$AC$1181/1000)-SUM(R81:R100)" +"([1]PGEU!$AD$1181/1000)-SUM(T81:T100)" +"([1]PGEU!$AE$1181/1000)-SUM(V81:V100)" +"([1]PGEU!$AF$1181/1000)-SUM(X81:X100)" +"([1]PGEU!$AG$1181/1000)-SUM(Z81:Z100)" +"SUM(D81:D101)" +"[1]PGEU!$V$1182/1000" +"[1]PGEU!$W$1182/1000" +"[1]PGEU!$X$1182/1000" +"[1]PGEU!$Y$1182/1000" +"[1]PGEU!$Z$1182/1000" +"[1]PGEU!$AA$1182/1000" +"[1]PGEU!$AB$1182/1000" +"[1]PGEU!$AC$1182/1000" +"[1]PGEU!$AD$1182/1000" +"[1]PGEU!$AE$1182/1000" +"[1]PGEU!$AF$1182/1000" +"[1]PGEU!$AG$1182/1000" +"[1]PGEU!$V$1183/1000" +"[1]PGEU!$W$1183/1000" +"[1]PGEU!$X$1183/1000" +"[1]PGEU!$Y$1183/1000" +"[1]PGEU!$Z$1183/1000" +"[1]PGEU!$AA$1183/1000" +"[1]PGEU!$AB$1183/1000" +"[1]PGEU!$AC$1183/1000" +"[1]PGEU!$AD$1183/1000" +"[1]PGEU!$AE$1183/1000" +"[1]PGEU!$AF$1183/1000" +"[1]PGEU!$AG$1183/1000" +"[1]PGEU!$V$1184/1000" +"[1]PGEU!$W$1184/1000" +"[1]PGEU!$X$1184/1000" +"[1]PGEU!$Y$1184/1000" +"[1]PGEU!$Z$1184/1000" +"[1]PGEU!$AA$1184/1000" +"[1]PGEU!$AB$1184/1000" +"[1]PGEU!$AC$1184/1000" +"[1]PGEU!$AD$1184/1000" +"[1]PGEU!$AE$1184/1000" +"[1]PGEU!$AF$1184/1000" +"[1]PGEU!$AG$1184/1000" +"[1]PGEU!$V$1189/1000" +"[1]PGEU!$W$1189/1000" +"[1]PGEU!$X$1189/1000" +"[1]PGEU!$Y$1189/1000" +"[1]PGEU!$Z$1189/1000" +"[1]PGEU!$AA$1189/1000" +"[1]PGEU!$AB$1189/1000" +"[1]PGEU!$AC$1189/1000" +"[1]PGEU!$AD$1189/1000" +"[1]PGEU!$AE$1189/1000" +"[1]PGEU!$AF$1189/1000" +"[1]PGEU!$AG$1189/1000" +"SUM(D105:D116)" +"D103+D117" +"[1]PGEU!$V$1197/1000" +"[1]PGEU!$W$1197/1000" +"[1]PGEU!$X$1197/1000" +"[1]PGEU!$Y$1197/1000" +"[1]PGEU!$Z$1197/1000" +"[1]PGEU!$AA$1197/1000" +"[1]PGEU!$AB$1197/1000" +"[1]PGEU!$AC$1197/1000" +"[1]PGEU!$AD$1197/1000" +"[1]PGEU!$AE$1197/1000" +"[1]PGEU!$AF$1197/1000" +"[1]PGEU!$AG$1197/1000" +"SUM([1]PGEU!$V$1198:$V$1201)/1000" +"SUM([1]PGEU!$W$1198:$W$1201)/1000" +"SUM([1]PGEU!$X$1198:$X$1201)/1000" +"SUM([1]PGEU!$Y$1198:$Y$1201)/1000" +"SUM([1]PGEU!$Z$1198:$Z$1201)/1000" +"SUM([1]PGEU!$AA$1198:$AA$1201)/1000" +"SUM([1]PGEU!$AB$1198:$AB$1201)/1000" +"SUM([1]PGEU!$AC$1198:$AC$1201)/1000" +"SUM([1]PGEU!$AD$1198:$AD$1201)/1000" +"SUM([1]PGEU!$AE$1198:$AE$1201)/1000" +"SUM([1]PGEU!$AF$1198:$AF$1201)/1000" +"SUM([1]PGEU!$AG$1198:$AG$1201)/1000" +"SUM(D122:D127)" +"[1]PGEU!$V$1211/1000" +"[1]PGEU!$W$1211/1000" +"[1]PGEU!$X$1211/1000" +"[1]PGEU!$Y$1211/1000" +"[1]PGEU!$Z$1211/1000" +"[1]PGEU!$AA$1211/1000" +"[1]PGEU!$AB$1211/1000" +"[1]PGEU!$AC$1211/1000" +"[1]PGEU!$AD$1211/1000" +"[1]PGEU!$AE$1211/1000" +"[1]PGEU!$AF$1211/1000" +"[1]PGEU!$AG$1211/1000" +"[1]PGEU!$V$1212/1000" +"[1]PGEU!$X$1212/1000" +"[1]PGEU!$Y$1212/1000" +"[1]PGEU!$Z$1212/1000" +"[1]PGEU!$AA$1212/1000" +"[1]PGEU!$AB$1212/1000" +"[1]PGEU!$AC$1212/1000" +"[1]PGEU!$AD$1212/1000" +"[1]PGEU!$AE$1212/1000" +"[1]PGEU!$AF$1212/1000" +"[1]PGEU!$AG$1212/1000" +"[1]PGEU!$V$1210/1000" +"[1]PGEU!$W$1210/1000" +"[1]PGEU!$X$1210/1000" +"[1]PGEU!$Y$1210/1000" +"[1]PGEU!$Z$1210/1000" +"[1]PGEU!$AA$1210/1000" +"[1]PGEU!$AB$1210/1000" +"[1]PGEU!$AC$1210/1000" +"[1]PGEU!$AD$1210/1000" +"[1]PGEU!$AE$1210/1000" +"[1]PGEU!$AF$1210/1000" +"[1]PGEU!$AG$1210/1000" +"+D58" +"[1]PGEU!$V$1222/1000" +"[1]PGEU!$W$1222/1000" +"[1]PGEU!$X$1222/1000" +"[1]PGEU!$Y$1222/1000" +"[1]PGEU!$Z$1222/1000" +"[1]PGEU!$AA$1222/1000" +"[1]PGEU!$AB$1222/1000" +"[1]PGEU!$AC$1222/1000" +"[1]PGEU!$AD$1222/1000" +"[1]PGEU!$AE$1222/1000" +"[1]PGEU!$AF$1222/1000" +"[1]PGEU!$AG$1222/1000" +"-D138*2" +"([1]PGEU!$V$1213+[1]PGEU!$V$1216)/1000" +"([1]PGEU!$W$1213+[1]PGEU!$W$1216)/1000" +"([1]PGEU!$X$1213+[1]PGEU!$X$1216)/1000" +"([1]PGEU!$Y$1213+[1]PGEU!$Y$1216)/1000" +"([1]PGEU!$Z$1213+[1]PGEU!$Z$1216)/1000" +"([1]PGEU!$AA$1213+[1]PGEU!$AA$1216)/1000" +"([1]PGEU!$AB$1213+[1]PGEU!$AB$1216)/1000" +"([1]PGEU!$AC$1213+[1]PGEU!$AC$1216)/1000" +"([1]PGEU!$AD$1213+[1]PGEU!$AD$1216)/1000" +"([1]PGEU!$AE$1213+[1]PGEU!$AE$1216)/1000" +"([1]PGEU!$AF$1213+[1]PGEU!$AF$1216)/1000" +"([1]PGEU!$AG$1213+[1]PGEU!$AG$1216)/1000" +"SUM(D132:D141)" +"D119+D129+D143" +"+A1" +"+D145" +"SUM(D156:D158)" +"+D153+D160" +"Format!A1" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D8:Z8)" +"SUM(D8:H8)" +"SUM(J8:N8)" +"SUM(P8:T8)" +"SUM(V8:Z8)" +"SUM(AD8:AJ8)" +"SUM(D8:D9)" +"SUM(D13:D20)" +"[3]FLASH!$M$20/12/1000000" +"SUM(D24:D29)" +"-[2]Input!E2" +"[1]PGEU!$V$577/1000" +"[1]PGEU!$W$577/1000" +"[1]PGEU!$X$577/1000" +"[1]PGEU!$Y$577/1000" +"[1]PGEU!$Z$577/1000" +"[1]PGEU!$AA$577/1000" +"[1]PGEU!$AB$577/1000" +"[1]PGEU!$AC$577/1000" +"[1]PGEU!$AD$577/1000" +"[1]PGEU!$AE$577/1000" +"[1]PGEU!$AF$577/1000" +"[1]PGEU!$AG$577/1000" +"SUM(D38:D46)" +"AD38+AD46" +"[1]PGEU!$V$597/1000" +"[1]PGEU!$W$597/1000" +"[1]PGEU!$X$597/1000" +"[1]PGEU!$Y$597/1000" +"[1]PGEU!$Z$597/1000" +"[1]PGEU!$AA$597/1000" +"[1]PGEU!$AB$597/1000" +"[1]PGEU!$AC$597/1000" +"[1]PGEU!$AD$597/1000" +"[1]PGEU!$AE$597/1000" +"[1]PGEU!$AF$597/1000" +"[1]PGEU!$AG$597/1000" +"[1]PGEU!$V$596/1000" +"[1]PGEU!$W$596/1000" +"[1]PGEU!$X$596/1000" +"[1]PGEU!$Y$596/1000" +"[1]PGEU!$Z$596/1000" +"[1]PGEU!$AA$596/1000" +"[1]PGEU!$AB$596/1000" +"[1]PGEU!$AC$596/1000" +"[1]PGEU!$AD$596/1000" +"[1]PGEU!$AE$596/1000" +"[1]PGEU!$AF$596/1000" +"[1]PGEU!$AG$596/1000" +"[1]PGEU!$V$613/1000" +"[1]PGEU!$W$613/1000" +"[1]PGEU!$X$613/1000" +"[1]PGEU!$Y$613/1000" +"[1]PGEU!$Z$613/1000" +"[1]PGEU!$AA$613/1000" +"[1]PGEU!$AB$613/1000" +"[1]PGEU!$AC$613/1000" +"[1]PGEU!$AD$613/1000" +"[1]PGEU!$AE$613/1000" +"[1]PGEU!$AF$613/1000" +"SUM(D50:D52)" +"D10+D21+D30+D35+D47+D53" +"Format!A1" +"CELL(""FILENAME"",A1)" +"IF(AP58=0,""This worksheet ties to the O&M Detail worksheet."", ""ERROR - THIS WORKSHEET DOES NOT TIE TO O&M DETAIL WORKSHEET. SEE CELL AP59."")" +"NOW()" +"SUM(D8:AN8)" +"SUM(D8:D9)" +"SUM(D13:D20)" +"SUM(D24:D29)" +"'O&M Detail'!AB40" +"SUM(D38:D46)" +"SUM(D50:D52)" +"D10+D21+D30+D35+D47+D53" +"'O&M Detail'!AB55" +"AP55-AP57" +"Format!A1" +"CELL(""FILENAME"",A1)" +"NOW()" +"IF(J64=0,""This worksheet ties to the O&M Detail worksheet."",""ERROR - THIS WORKSHEET DOES NOT TIE TO THE O&M DETAIL WORKSHEET. SEE CELL J64."")" +"'O&M Detail'!AB38" +"H13-F13" +"'O&M Detail'!AB34" +"'O&M Detail'!AB39" +"SUM(F13:F15)" +"SUM(F19:F28)" +"F16-F29" +"SUM(F35:F42)" +"SUM(F46:F59)" +"F43-F60" +"'O&M Detail'!AB40" +"F16+F62" +"Format!A1" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D9:L9)" +"SUM(D9:D27)" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"[1]PGEU!$U$1061/1000" +"[1]PGEU!$V$1061/1000" +"[1]PGEU!$W$1061/1000" +"[1]PGEU!$X$1061/1000" +"[1]PGEU!$Y$1061/1000" +"[1]PGEU!$Z$1061/1000" +"[1]PGEU!$AA$1061/1000" +"[1]PGEU!$AB$1061/1000" +"[1]PGEU!$AC$1061/1000" +"[1]PGEU!$AD$1061/1000" +"[1]PGEU!$AE$1061/1000" +"[1]PGEU!$AF$1061/1000" +"[1]PGEU!$AG$1061/1000" +"([1]PGEU!$U$1050+[1]PGEU!$U$1058)/1000" +"([1]PGEU!$V$1050+[1]PGEU!$V$1058)/1000" +"([1]PGEU!$W$1050+[1]PGEU!$W$1058)/1000" +"([1]PGEU!$X$1050+[1]PGEU!$X$1058)/1000" +"([1]PGEU!$Y$1050+[1]PGEU!$Y$1058)/1000" +"([1]PGEU!$Z$1050+[1]PGEU!$Z$1058)/1000" +"([1]PGEU!$AA$1050+[1]PGEU!$AA$1058)/1000" +"([1]PGEU!$AB$1050+[1]PGEU!$AB$1058)/1000" +"([1]PGEU!$AC$1050+[1]PGEU!$AC$1058)/1000" +"([1]PGEU!$AD$1050+[1]PGEU!$AD$1058)/1000" +"([1]PGEU!$AE$1050+[1]PGEU!$AE$1058)/1000" +"([1]PGEU!$AF$1050+[1]PGEU!$AF$1058)/1000" +"([1]PGEU!$AG$1050+[1]PGEU!$AG$1058)/1000" +"([1]PGEU!$U$1043+[1]PGEU!$U$1059)/1000" +"([1]PGEU!$V$1043+[1]PGEU!$V$1059)/1000" +"([1]PGEU!$W$1043+[1]PGEU!$W$1059)/1000" +"([1]PGEU!$X$1043+[1]PGEU!$X$1059)/1000" +"([1]PGEU!$Y$1043+[1]PGEU!$Y$1059)/1000" +"([1]PGEU!$Z$1043+[1]PGEU!$Z$1059)/1000" +"([1]PGEU!$AA$1043+[1]PGEU!$AA$1059)/1000" +"([1]PGEU!$AB$1043+[1]PGEU!$AB$1059)/1000" +"([1]PGEU!$AC$1043+[1]PGEU!$AC$1059)/1000" +"([1]PGEU!$AD$1043+[1]PGEU!$AD$1059)/1000" +"([1]PGEU!$AE$1043+[1]PGEU!$AE$1059)/1000" +"([1]PGEU!$AF$1043+[1]PGEU!$AF$1059)/1000" +"([1]PGEU!$AG$1043+[1]PGEU!$AG$1059)/1000" +"SUM(C11:C13)" +"+Format!B47" +"[1]PGEU!$V$827/1000" +"[1]PGEU!$W$827/1000" +"[1]PGEU!$X$827/1000" +"[1]PGEU!$Y$827/1000" +"[1]PGEU!$Z$827/1000" +"[1]PGEU!$AA$827/1000" +"[1]PGEU!$AB$827/1000" +"[1]PGEU!$AC$827/1000" +"[1]PGEU!$AD$827/1000" +"[1]PGEU!$AE$827/1000" +"[1]PGEU!$AF$827/1000" +"[1]PGEU!$AG$827/1000" +"SUM(E17:AA17)" +"[1]PGEU!$V$828/1000" +"[1]PGEU!$W$828/1000" +"[1]PGEU!$X$828/1000" +"[1]PGEU!$Y$828/1000" +"[1]PGEU!$Z$828/1000" +"[1]PGEU!$AA$828/1000" +"[1]PGEU!$AB$828/1000" +"[1]PGEU!$AC$828/1000" +"[1]PGEU!$AD$828/1000" +"[1]PGEU!$AE$828/1000" +"[1]PGEU!$AF$828/1000" +"[1]PGEU!$AG$828/1000" +"([1]PGEU!$V$844)/1000" +"([1]PGEU!$W$844)/1000" +"([1]PGEU!$X$844)/1000" +"([1]PGEU!$Y$844)/1000" +"([1]PGEU!$Z$844)/1000" +"([1]PGEU!$AA$844)/1000" +"([1]PGEU!$AB$844)/1000" +"([1]PGEU!$AC$844)/1000" +"([1]PGEU!$AD$844)/1000" +"([1]PGEU!$AE$844)/1000" +"([1]PGEU!$AF$844)/1000" +"([1]PGEU!$AG$844)/1000" +"+E29-SUM(E16:E26)" +"+Format!D47" +"+E47-SUM(E39:E45)" +"+Format!D56" +"SUM(C51:C55)" +"+Format!D58" +"+Format!A1" +"SUM(C12:Y12)" +"+C24-SUM(C11:C21)" +"+Format!D89" +"SUM(AA12:AA22)" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"+E9" +"SUM(C9:C13)" +"SUM(E17:AA17)" +"+Format!A1" +"SUM(C10:Y10)" +"+C16-SUM(C9:C13)" +"+Format!D91" +"+Format!D92" +"+Format!D93" +"+Format!D94" +"+C16+C25+C34+C43" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"SUM(C12:Y12)" +"+C19-SUM(C11:C16)" +"+Format!D97" +"+Format!D98" +"+C19+C29" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"SUM(C10:Y10)" +"+C33-SUM(C9:C30)" +"+Format!D101" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"$Z13/12" +"-(17.664+5.494)" +"-(1.095+3.89)" +"+B25-SUM(B12:B22)" +"+Format!D122" +"+B38-SUM(B26:B35)" +"+Format!D123" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"+B20-SUM(B11:B17)" +"+Format!D124" +"+Format!D126" +"+B44-SUM(B33:B41)" +"+Format!D127" +"+B20+B31+B44" +"+Format!A1" +"+B24-SUM(B12:B21)" +"+Format!D125" +"+A13" +"+Z13" +"+D30-F30" +"CELL(""filename"",A1)" +"NOW()" +"Invoice!A10" +"SUM(C12:C13)" +"C26+C22+C18+C14" +"C31+C30+C29" +"'IT Infrastructure'!E56" +"SUM(C14:C15)" +"SUM(E5:E11)" +"SUM(E13:E38)" +"SUM(E40:E45)" +"SUM(E47:E48)" +"SUM(E12,E39, E46,E49)" +"E50+SUM(E52:E54)" +"SUM(E58:E72)" +"E56+E73" +"#REF!/(#REF!-690720)" +"E50" +"E81/#REF!" +"#REF!-690720" +"$D$84*E82" +"+'Co 359 Invoice'!C8" +"SUM(C12:C13)" +"C27+C23+C19+C14" +"C34+C33+C32" +"SUM(E8:F8)" +"36088-28752" +"(M8/M$25)*N$25" +"U8+V8" +"27228-13444" +"E8+I8+Q8+U8+Y8+M8+AC8" +"27427-21852" +"16+3" +"86-1+0.65+1" +"5826-2876" +"18-2+1+1" +"6-1+0.35" +"13226-6531" +"SUM(AK8:AK23)" +"563101-315478" +"SUM(E8:E24)" +"24510-24070" +"SUM(G8:G23)" +"21584-20602" +"19271-18395" +"27661-24497" +"1814-1731" +"11191-9843" +"159455-152204" +"AA25+W25+S25+K25+G25+O25+AE25" +"AK8/AK$24*AL$24" +"E8/E$25*F$25" +"SUM(E8:F8)" +"(ABS(I8)/I$27)*J$25" +"(M8/M$25)*N$25" +"U8+V8" +"E8+I8+Q8+U8+Y8+M8+AC8" +"(ABS(I11)/I$25)*J$25" +"SUM(AK8:AK23)" +"1141473-247623" +"SUM(E8:E24)" +"131251-440" +"SUM(G8:G23)" +"28776-982" +"26644-876" +"36538-3165" +"2202-82" +"15438-1348" +"218231-7251" +"AA25+W25+S25+K25+G25+O25+AE25" +"SUM(ABS(I8)+ABS(I9)+ABS(I10)+ABS(I20))" +"SUM(F8:F23)" +"+'Co 359 Invoice'!C8" +"SUM(C12:C13)" +"C27+C23+C19+C14" +"C34+C33+C32" +"Invoice!A10" +"SUM(C12:C13)" +"C26+C22+C18+C14" +"C31+C30+C29" +"+'IT Development'!E5+'Enterprise Portal Solutions'!H20" +"'IT Infrastructure'!L75-'IT Infrastructure'!L73" +"SUM(C13:C19)" +"'IT Infrastructure'!L73" +"+'Co 359 Invoice'!C8" +"SUM(C12:C13)" +"C27+C23+C19+C14" +"C34+C33+C32" +"SUM(E8:F8)" +"36088-28752" +"(M8/M$25)*N$25" +"U8+V8" +"27228-13444" +"E8+I8+Q8+U8+Y8+M8+AC8" +"27427-21852" +"16+3" +"86-1+0.65+1" +"5826-2876" +"18-2+1+1" +"6-1+0.35" +"13226-6531" +"SUM(AK8:AK23)" +"563101-315478" +"SUM(E8:E24)" +"24510-24070" +"SUM(G8:G23)" +"21584-20602" +"19271-18395" +"27661-24497" +"1814-1731" +"11191-9843" +"159455-152204" +"AA25+W25+S25+K25+G25+O25+AE25" +"AK8/AK$24*AL$24" +"E8/E$25*F$25" +"SUM(E8:F8)" +"(ABS(I8)/I$27)*J$25" +"(M8/M$25)*N$25" +"U8+V8" +"E8+I8+Q8+U8+Y8+M8+AC8" +"(ABS(I11)/I$25)*J$25" +"SUM(AK8:AK23)" +"1141473-247623" +"SUM(E8:E24)" +"131251-440" +"SUM(G8:G23)" +"28776-982" +"26644-876" +"36538-3165" +"2202-82" +"15438-1348" +"218231-7251" +"AA25+W25+S25+K25+G25+O25+AE25" +"SUM(ABS(I8)+ABS(I9)+ABS(I10)+ABS(I20))" +"SUM(F8:F23)" +"+'Co 359 Invoice'!C8" +"SUM(C12:C13)" +"C27+C23+C19+C14" +"C34+C33+C32" +"SUM(E2:E4)" +"+$E$2*D8" +"+$E$3*D8" +"+$E$4*D8" +"SUM(E8:G8)" +"SUM(C8:C14)" +"SUM(E5:E11)" +"L13*E77" +"L13*E78" +"L13*E79" +"L13*E80" +"L13*E81" +"L13*E82" +"L13*E83" +"L14*E77" +"L14*E78" +"L14*E79" +"L14*E80" +"L14*E81" +"L14*E82" +"L14*E83" +"L15*E77" +"L15*E78" +"L15*E79" +"L15*E80" +"L15*E81" +"L15*E82" +"L15*E83" +"L16*E77" +"L16*E78" +"L16*E79" +"L16*E80" +"L16*E81" +"L16*E82" +"L16*E83" +"L17*E77" +"L17*E78" +"L17*E79" +"L17*E80" +"L17*E81" +"L17*E82" +"L17*E83" +"L18*E77" +"L18*E78" +"L18*E79" +"L18*E80" +"L18*E81" +"L18*E82" +"L18*E83" +"L19*E77" +"L19*E78" +"L19*E79" +"L19*E80" +"L19*E81" +"L19*E82" +"L19*E83" +"L20*E77" +"L20*E78" +"L20*E79" +"L20*E80" +"L20*E81" +"L20*E82" +"L20*E83" +"L21*E77" +"L21*E78" +"L21*E79" +"L21*E80" +"L21*E81" +"L21*E82" +"L21*E83" +"L22*E77" +"L22*E78" +"L22*E79" +"L22*E80" +"L22*E81" +"L22*E82" +"L22*E83" +"L23*E77" +"L23*E78" +"L23*E79" +"L23*E80" +"L23*E81" +"L23*E82" +"L23*E83" +"L24*E77" +"L24*E78" +"L24*E79" +"L24*E80" +"L24*E81" +"L24*E82" +"L24*E83" +"L25*E77" +"L25*E78" +"L25*E79" +"L25*E80" +"L25*E81" +"L25*E82" +"L25*E83" +"L26*E77" +"L26*E78" +"L26*E79" +"L26*E80" +"L26*E81" +"L26*E82" +"L26*E83" +"L27*E77" +"L27*E78" +"L27*E79" +"L27*E80" +"L27*E81" +"L27*E82" +"L27*E83" +"L28*E77" +"L28*E78" +"L28*E79" +"L28*E80" +"L28*E81" +"L28*E82" +"L28*E83" +"L29*E77" +"L29*E78" +"L29*E79" +"L29*E80" +"L29*E81" +"L29*E82" +"L29*E83" +"L30*E77" +"L30*E78" +"L30*E79" +"L30*E80" +"L30*E81" +"L30*E82" +"L30*E83" +"L31*E77" +"L31*E78" +"L31*E79" +"L31*E80" +"L31*E81" +"L31*E82" +"L31*E83" +"L32*E77" +"L32*E78" +"L32*E79" +"L32*E80" +"L32*E81" +"L32*E82" +"L32*E83" +"L33*E77" +"L33*E78" +"L33*E79" +"L33*E80" +"L33*E81" +"L33*E82" +"L33*E83" +"L34*E77" +"L34*E78" +"L34*E79" +"L34*E80" +"L34*E81" +"L34*E82" +"L34*E83" +"L35*E77" +"L35*E78" +"L35*E79" +"L35*E80" +"L35*E81" +"L35*E82" +"L35*E83" +"L36*E77" +"L36*E78" +"L36*E79" +"L36*E80" +"L36*E81" +"L36*E82" +"L36*E83" +"L37*E77" +"L37*E78" +"L37*E79" +"L37*E80" +"L37*E81" +"L37*E82" +"L37*E83" +"L38*E77" +"L38*E78" +"L38*E79" +"L38*E80" +"L38*E81" +"L38*E82" +"L38*E83" +"SUM(E13:E38)" +"L40*E77" +"L40*E78" +"L40*E79" +"L40*E80" +"L40*E81" +"L40*E82" +"L40*E83" +"L41*E77" +"L41*E78" +"L41*E79" +"L41*E80" +"L41*E81" +"L41*E82" +"L41*E83" +"L42*E77" +"L42*E78" +"L42*E79" +"L42*E80" +"L42*E81" +"L42*E82" +"L42*E83" +"L43*E77" +"L43*E78" +"L43*E79" +"L43*E80" +"L43*E81" +"L43*E82" +"L43*E83" +"L44*E77" +"L44*E78" +"L44*E79" +"L44*E80" +"L44*E81" +"L44*E82" +"L44*E83" +"L45*E77" +"L45*E78" +"L45*E79" +"L45*E80" +"L45*E81" +"L45*E82" +"L45*E83" +"SUM(E40:E45)" +"L47*E77" +"L47*E78" +"L47*E79" +"L47*E80" +"L47*E81" +"L47*E82" +"L47*E83" +"L48*E77" +"L48*E78" +"L48*E79" +"L48*E80" +"L48*E81" +"L48*E82" +"L48*E83" +"SUM(E47:E48)" +"E49+E46+E39+E12" +"L52*E77" +"L52*E78" +"L52*E79" +"L52*E80" +"L52*E81" +"L52*E82" +"L52*E83" +"L53*E77" +"L53*E78" +"L53*E79" +"L53*E80" +"L53*E81" +"L53*E82" +"L53*E83" +"L54*E77" +"L54*E78" +"L54*E79" +"L54*E80" +"L54*E81" +"L54*E82" +"L54*E83" +"SUM(E52:E54)+E50" +"L58*E77" +"L58*E78" +"L58*E79" +"L58*E80" +"L58*E81" +"L58*E82" +"L58*E83" +"L59*E77" +"L59*E78" +"L59*E79" +"L59*E80" +"L59*E81" +"L59*E82" +"L59*E83" +"L60*E77" +"L60*E78" +"L60*E79" +"L60*E80" +"L60*E81" +"L60*E82" +"L60*E83" +"L61*E77" +"L61*E78" +"L61*E79" +"L61*E80" +"L61*E81" +"L61*E82" +"L61*E83" +"L62*E77" +"L62*E78" +"L62*E79" +"L62*E80" +"L62*E81" +"L62*E82" +"L62*E83" +"L63*E77" +"L63*E78" +"L63*E79" +"L63*E80" +"L63*E81" +"L63*E82" +"L63*E83" +"L64*E77" +"L64*E78" +"L64*E79" +"L64*E80" +"L64*E81" +"L64*E82" +"L64*E83" +"L65*E77" +"L65*E78" +"L65*E79" +"L65*E80" +"L65*E81" +"L65*E82" +"L65*E83" +"L66*E77" +"L66*E78" +"L66*E79" +"L66*E80" +"L66*E81" +"L66*E82" +"L66*E83" +"L67*E77" +"L67*E78" +"L67*E79" +"L67*E80" +"L67*E81" +"L67*E82" +"L67*E83" +"L68*E77" +"L68*E78" +"L68*E79" +"L68*E80" +"L68*E81" +"L68*E82" +"L68*E83" +"L69*E77" +"L69*E78" +"L69*E79" +"L69*E80" +"L69*E81" +"L69*E82" +"L69*E83" +"L70*E77" +"L70*E78" +"L70*E79" +"L70*E80" +"L70*E81" +"L70*E82" +"L70*E83" +"L71*E77" +"L71*E78" +"L71*E79" +"L71*E80" +"L71*E81" +"L71*E82" +"L71*E83" +"L72*E77" +"L72*E78" +"L72*E79" +"L72*E80" +"L72*E81" +"L72*E82" +"L72*E83" +"SUM(E58:E72)" +"E56+E73" +"SUM(C8:AM8)" +"5000000+3000000" +"SUM(D8:D44)" +"SUM(AD8:AD45)" +"SUM(C7:AM7)" +"SUM(C13:AO13)" +"233986" +"SUM(C7:C32)" +"+'2001 Forecast'!C33" +"+'2002 Plan'!AB46" +"+D8-C8" +"+'2001 Forecast'!E33" +"+'2002 Plan'!D46" +"+'2001 Forecast'!G33" +"+'2002 Plan'!F46" +"+'2001 Forecast'!I33" +"+'2002 Plan'!H46" +"+'2001 Forecast'!K33" +"+'2002 Plan'!J46" +"+'2001 Forecast'!M33" +"+'2002 Plan'!L46" +"+'2001 Forecast'!Q33" +"+'2002 Plan'!P46" +"+'2001 Forecast'!O33" +"'2002 Plan'!T46" +"+'2001 Forecast'!S33" +"+'2002 Plan'!V46" +"+'2001 Forecast'!U33" +"+'2002 Plan'!X46" +"+'2001 Forecast'!Y33" +"+'2002 Plan'!Z46" +"+'2001 Forecast'!AA33" +"+'2002 Plan'!R46" +"+'2001 Forecast'!AC33" +"+'2002 Plan'!AD46" +"+'2001 Forecast'!AE33" +"+'2002 Plan'!AE46" +"+'2001 Forecast'!AG33" +"+'2002 Plan'!AJ46" +"+'2001 Forecast'!AI33" +"+'2001 Forecast'!AK33" +"+'2001 Forecast'!AM33" +"+'2001 Forecast'!AO33" +"+'2002 Plan'!N46" +"+'2002 Plan'!AH46" +"+'2001 Forecast'!W33" +"+'2002 Plan'!AL46" +"SUM(C8:C49)" +"(+B7/$B$37)*38648" +"SUM(B7:B17)" +"+B18" +"SUM(F22:AL22)" +"+F22/$B$22*$D$22" +"+F23/$B$23*$D$23" +"+F24/$B$24*$D$24" +"+F25/$B$25*$D$25" +"+F26/$B$26*$D$26" +"+F27/$B$27*$D$27" +"47-12" +"+F28/$B$28*$D$28" +"+F29/$B$29*$D$29" +"+F30/$B$30*$D$30" +"+F31/$B$31*$D$31" +"+F32/$B$32*$D$32" +"+F33/$B$33*$D$33" +"+F34/$B$34*$D$34" +"SUM(B22:B34)" +"B18+B35" +"+D35+D18" +"+F37" +"+G35+D18" +"C9-D9-E9" +"M9-O9" +"C12-D12" +"SUM(C9:C18)" +"SUM(F19:F22)" +"C9-D9" +"K9-M9" +"SUM(C9:C17)" +"SUM(C18:C27)" +"SUM(E28:E31)" +"C9-D9" +"K9-M9" +"SUM(C9:C17)" +"SUM(E18:E21)" +"+G11-I11" +"+G11-G13-G15-G16-G14-G17" +"+I11-I13-I15-I17-I16-I14" +"+G18-G19" +"+I11" +"SUM(I13:I17)" +"+I19" +"+I33-K33-M33" +"SUM(I33:I36)" +"CELL(""Filename"",B45)" +"NOW()" +"+'August 1'!A1" +"+G11-I11" +"+G11-G13-G15-G16-G14-G17" +"+I11-I13-I15-I17-I16-I14" +"+G18-G19" +"+I11" +"SUM(I13:I17)" +"+I19" +"+I33-K33-M33" +"SUM(I33:I36)" +"CELL(""Filename"",B45)" +"NOW()" +"+'August 1'!A2" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'October 25'!G11-4.8" +"+G11-I11" +"+'October 25'!G13-6" +"5.4+5.5+4.2" +"+'October 25'!G14" +"5.5+5.6+5.6" +"+'October 25'!G17-0.5" +"+G11-G13-G15-G16-G14-G17" +"+I11-I13-I15-I17-I16-I14" +"+'October 25'!G19-2.5" +"+G18-G19" +"+I11" +"SUM(I13:I17)" +"+I19" +"+I33-K33-M33" +"SUM(I33:I36)" +"CELL(""Filename"",B45)" +"NOW()" +"+'August 1'!A2" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"-82.2-70" +"+G11-I11" +"+G11-G13-G15-G16-G14-G17" +"+I11-I13-I15-I17-I16-I14" +"+G18-G19" +"+I11" +"SUM(I13:I17)" +"+I19" +"+I33-K33-M33" +"-152.2-4.8" +"SUM(I33:I36)" +"CELL(""Filename"",B45)" +"NOW()" +"+'August 1'!A1" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'Aug 15 - EGAS without Azurix'!G11" +"+G11-I11" +"5.4+5.5+4.2" +"5.5+5.6+5.6" +"+G11-G13-G15-G16-G14-G17" +"+I11-I13-I15-I17-I16-I14" +"+G18-G19" +"+I11" +"SUM(I13:I17)" +"+I19" +"+I33-K33-M33" +"SUM(I33:I36)" +"CELL(""Filename"",B45)" +"NOW()" +"+'August 1'!A1" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 22-EGAS no Azurix'!G11" +"+G11-I11" +"+G11-G13-G15-G16-G14-G17" +"+I11-I95-I15-I17-I16-I14-I13" +"+K11-K13-K15-K17-K16-K14" +"+G18-G19" +"+I11" +"SUM(I13:I17)" +"+I19" +"+I33-K33-M33" +"SUM(I33:I36)" +"CELL(""Filename"",B45)" +"NOW()" +"+'August 1'!A1" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 29'!G11" +"+G11-I11" +"+G11-G13-G15-G16-G14-G17" +"+I11-I95-I15-I17-I16-I14-I13" +"+K11-K13-K15-K17-K16-K14" +"+G18-G19" +"+I11" +"SUM(I13:I17)" +"+I19" +"+I33-K33-M33" +"SUM(I33:I36)" +"CELL(""Filename"",B45)" +"NOW()" +"+'August 1'!A1" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'September 5'!G11" +"+G11-I11" +"+G24-I24" +"+G11-G13-G15-G16-G14-G17" +"+I11-I95-I15-I17-I16-I14-I13" +"+K11-K13-K15-K24-K16-K14" +"+M11-M13-M15-M17-M16-M14" +"+G18-G19" +"+I11" +"SUM(I13:I17)" +"+I19" +"+I33-K33-M33" +"SUM(I33:I36)" +"CELL(""Filename"",B45)" +"NOW()" +"+'August 1'!A1" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'September 12'!G11" +"+G11-I11" +"+G24-I24" +"+G11-G13-G15-G16-G14-G17" +"+I11-I95-I15-I17-I16-I14-I13" +"+K11-K13-K15-K24-K16-K14" +"+M11-M13-M15-M17-M16-M14" +"+G18-G19" +"+I11" +"SUM(I13:I17)" +"+I19" +"+I33-K33-M33" +"SUM(I33:I36)" +"CELL(""Filename"",B45)" +"NOW()" +"+'August 1'!A1" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'September 19'!G11" +"+G11-I11" +"+G24-I24" +"+G11-G13-G15-G16-G14-G17" +"+I11-I95-I15-I17-I16-I14-I13" +"+K11-K13-K15-K24-K16-K14" +"+M11-M13-M15-M17-M16-M14" +"+G18-G19" +"+I11" +"SUM(I13:I17)" +"+I19" +"+I33-K33-M33" +"SUM(I33:I36)" +"CELL(""Filename"",B45)" +"NOW()" +"+'August 1'!A1" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"+'August 1'!G6:M6" +"'September 26'!I11" +"+G11-I11" +"'September 26'!G13" +"+G24-I24" +"+G11-G13-G15-G16-G14-G17" +"+I11-I98-I15-I17-I16-I14-I13" +"+K11-K13-K15-K24-K16-K14" +"+M11-M13-M15-M17-M16-M14" +"+G18-G19" +"+I11" +"SUM(I13:I17)" +"+I19" +"+I33-K33-M33" +"0.2-1.6" +"30.1-31.8" +"SUM(I33:I39)" +"CELL(""Filename"",B48)" +"NOW()" +"SUM(C6:C12)" +"2.7+6.4+28" +"SUM(F9:F11)" +"+G7+F12" +"SUM(F15:F22)" +"+G13+F23" +"-15+13" +"5.2+3-9.3-1.5" +"-5.5-1.5" +"SUM(C5:C27)" +"(4920/3)*2" +"SUM(J10:J11)" +"'ENA IS'!C21" +"SUM(C7:C27)" +"SUM(C7:C20)" +"SUM(C22:C29)" +"SUM(C7:C18)" +"SUM(C19:C25)" +"SUM(C7:C15)" +"SUM(C17:C23)" +"SUM(C7:C15)" +"SUM(C17:C23)" +"SUM(C7:C26)" +"SUM(C28:C33)" +"SUM(C7:C10)" +"SUM(C12:C19)" +"SUM(C7:C13)" +"SUM(C15:C22)" +"SUM(C7:C20)" +"SUM(C22:C28)" +"SUM(C7:C8)" +"SUM(C10:C16)" +"SUM(C3:C22)" +"SUM(E23:E25)" +"-E24" +"E26+E28+E29+E30" +"+G26+G28+G31" +"SUM(C3:C16)" +"SUM(E17:E19)" +"-E18" +"E20+E22+E23+E24" +"+G20+G22+G25" +"SUM(C3:C14)" +"SUM(E15:E17)" +"-E16" +"E18+E20+E21+E22" +"+G18+G20+G23" +"SUM(C3:C11)" +"SUM(E12:E14)" +"-E13" +"E15+E17+E18+E19" +"+G15+G17+G20" +"SUM(C3:C11)" +"SUM(E12:E14)" +"-E13" +"E15+E17+E18+E19" +"+G15+G17+G20" +"SUM(C3:C6)" +"SUM(E7:E9)" +"-E8" +"E10+E12+E13+E14" +"+G10+G12+G15" +"SUM(C3:C9)" +"SUM(E10:E12)" +"-E11" +"E13+E15+E16+E17" +"+G13+G15+G18" +"SUM(C3:C16)" +"SUM(E17:E19)" +"-E18" +"E20+E22+E23+E24" +"+G20+G22+G25" +"SUM(C3:C4)" +"SUM(E5:E7)" +"-E6" +"E8+E10+E11+E12" +"+G8+G10+G13" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"SUM(E5:E7)" +"SUM(B4:B11)" +"SUM(E8:E14)" +"SUM(B15:B16)" +"+B19+B20+B18+B17+B13+B12" +"+E20+E15" +"IF(ABS(B21-E21)>1,""CHECK BALANCE"","""")" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"(4920/3)*2" +"SUM(J10:J11)" +"#REF!" +"SUM(C7:C27)" +"SUM(C7:C15)" +"SUM(C17:C23)" +"683+875+7" +"-56.2+961" +"-123.4-57.3-2.1" +"18-27-2.2" +"-18.5+150.5-2.2" +"-5.3+8.1-1.3" +"-3.7+0.7-1.3" +"-3.7-10.3-1.3" +"SUM(C3:C11)" +"SUM(E12:E14)" +"-E13" +"E15+E17+E18+E19" +"+G15+G17+G20" +"""Employee Sensitive ""&ROUND((N12/N24)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N22/N24)*100,0)&""%""" +"1+0.5" +"2+1.2" +"1.4+1.1-2.2" +"1.9+0.3" +"1.8+0.3" +"0.8+0.3" +"1.3+0.1" +"3.7+0.2" +"13.3-0.5" +"SUM(C16:C21)" +"C12+C22" +"(4920/3)*2" +"SUM(J10:J11)" +"'ENA IS'!C21" +"SUM(C7:C27)" +"SUM(C7:C20)" +"SUM(C22:C29)" +"SUM(C7:C18)" +"SUM(C19:C25)" +"SUM(C7:C15)" +"SUM(C17:C23)" +"SUM(C7:C15)" +"SUM(C17:C23)" +"SUM(C7:C26)" +"SUM(C28:C33)" +"SUM(C7:C10)" +"SUM(C12:C19)" +"SUM(C7:C13)" +"SUM(C15:C22)" +"SUM(C7:C20)" +"SUM(C22:C28)" +"SUM(C7:C8)" +"SUM(C10:C16)" +"SUM(C3:C22)" +"SUM(E23:E25)" +"-E24" +"E26+E28+E29+E30" +"+G26+G28+G31" +"SUM(C3:C16)" +"SUM(E17:E19)" +"-E18" +"E20+E22+E23+E24" +"+G20+G22+G25" +"SUM(C3:C14)" +"SUM(E15:E17)" +"-E16" +"E18+E20+E21+E22" +"+G18+G20+G23" +"SUM(C3:C11)" +"SUM(E12:E14)" +"-E13" +"E15+E17+E18+E19" +"+G15+G17+G20" +"SUM(C3:C11)" +"SUM(E12:E14)" +"-E13" +"E15+E17+E18+E19" +"+G15+G17+G20" +"SUM(C3:C6)" +"SUM(E7:E9)" +"-E8" +"E10+E12+E13+E14" +"+G10+G12+G15" +"SUM(C3:C9)" +"SUM(E10:E12)" +"-E11" +"E13+E15+E16+E17" +"+G13+G15+G18" +"SUM(C3:C16)" +"SUM(E17:E19)" +"-E18" +"E20+E22+E23+E24" +"+G20+G22+G25" +"SUM(C3:C4)" +"SUM(E5:E7)" +"-E6" +"E8+E10+E11+E12" +"+G8+G10+G13" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"SUM(E5:E7)" +"SUM(B4:B11)" +"SUM(E8:E14)" +"SUM(B15:B16)" +"+B19+B20+B18+B17+B13+B12" +"+E20+E15" +"IF(ABS(B21-E21)>1,""CHECK BALANCE"","""")" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"(4920/3)*2" +"SUM(J10:J11)" +"'ENA IS'!C21" +"SUM(C7:C27)" +"SUM(C7:C20)" +"SUM(C22:C29)" +"SUM(C7:C18)" +"SUM(C19:C25)" +"SUM(C7:C15)" +"SUM(C17:C23)" +"SUM(C7:C15)" +"SUM(C17:C23)" +"SUM(C7:C26)" +"SUM(C28:C33)" +"SUM(C7:C10)" +"SUM(C12:C19)" +"SUM(C7:C13)" +"SUM(C15:C22)" +"SUM(C7:C20)" +"SUM(C22:C28)" +"SUM(C7:C8)" +"SUM(C10:C16)" +"SUM(C3:C22)" +"SUM(E23:E25)" +"-E24" +"E26+E28+E29+E30" +"+G26+G28+G31" +"SUM(C3:C16)" +"SUM(E17:E19)" +"-E18" +"E20+E22+E23+E24" +"+G20+G22+G25" +"SUM(C3:C14)" +"SUM(E15:E17)" +"-E16" +"E18+E20+E21+E22" +"+G18+G20+G23" +"-(325.4+19.7+8.1)" +"SUM(C3:C11)" +"SUM(E12:E14)" +"-E13" +"E15+E17+E18+E19" +"+G15+G17+G20" +"SUM(C3:C11)" +"SUM(E12:E14)" +"-E13" +"E15+E17+E18+E19" +"+G15+G17+G20" +"SUM(C3:C6)" +"SUM(E7:E9)" +"-E8" +"E10+E12+E13+E14" +"+G10+G12+G15" +"SUM(C3:C9)" +"SUM(E10:E12)" +"-E11" +"E13+E15+E16+E17" +"+G13+G15+G18" +"SUM(C3:C16)" +"SUM(E17:E19)" +"-E18" +"E20+E22+E23+E24" +"+G20+G22+G25" +"SUM(C3:C4)" +"SUM(E5:E7)" +"-E6" +"E8+E10+E11+E12" +"+G8+G10+G13" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((W12/W25)*100,0)&""%""" +"1.8+14" +"15.96+1.2" +"SUM(C2:V2)" +"0.041+0.924" +"0.224+0.924" +"0.2+1.197" +"0.082+1.128" +"1.128+0.111" +"0.1+1.6" +"1.2+0.4+0.548" +"1.319-0.12+0.548" +"0.148+0.235" +"0.08+0.235" +"0.1+0.267" +"0+0.072" +"0.162+0.077" +"0.077+0.1" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((W23/W25)*100,0)&""%""" +"0.176+0.108" +"0.108+0.225" +"0.15+0.175" +"0.103+1.5" +"-0.3+0.85" +"0.85+0.037" +"1.8+0.9" +"1.8+1.7" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"SUM(E5:E7)" +"SUM(B4:B11)" +"SUM(E8:E14)" +"SUM(B15:B16)" +"+B19+B20+B18+B17+B13+B12" +"+E20+E15" +"IF(ABS(B21-E21)>1,""CHECK BALANCE"","""")" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"(4920/3)*2" +"SUM(J10:J11)" +"#REF!" +"SUM(C7:C27)" +"SUM(C7:C15)" +"SUM(C17:C23)" +"+E27+E32" +"SUM(C4:C15)" +"SUM(E16:AK16)" +"+E16+E18" +"-105-1.8" +"-20.5-12.2" +"SUM(E27:E29)" +"-101.5-150" +"-17.5-3.8" +"-4-3.8" +"-62.9+0.9" +"-5.8+3.2" +"+E30+E35" +"""Employee Sensitive ""&ROUND((AG12/AG25)*100,0)&""%""" +"-136/12" +"-79.5/12" +"SUM(C2:AE2)" +"-6.7/12" +"(-2.5-1.6-0.5-0.4+1-0.1)/12" +"(-2.5-1.6-0.5-0.4+1-0.1)/3" +"-8.7/12" +"-6.3/12" +"-1/12" +"-10.1/12" +"-73/12" +"(-6.6-0.8)/12" +"(-7.5-1.6-0.5-0.2)/12" +"(-0.6-0.1)/12" +"(-0.7-0.2-61-0.7-0.1-63.7-13.1-29.3)/12" +"-13.6/12" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((AG23/AG25)*100,0)&""%""" +"+C32" +"+C38" +"SUM(C16:C22)" +"C12+C23" +"SUM(C29:C31)" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"(4920/3)*2" +"SUM(J10:J11)" +"#REF!" +"SUM(C7:C27)" +"SUM(C7:C15)" +"SUM(C17:C23)" +"+E27+E32" +"SUM(C4:C15)" +"SUM(E16:AK16)" +"+E16+E18" +"-105-1.8" +"-20.5-12.2" +"SUM(E27:E29)" +"-101.5-150" +"-17.5-3.8" +"-4-3.8" +"-62.9+0.9" +"-5.8+3.2" +"+E30+E35" +"""Employee Sensitive ""&ROUND((AG12/AG25)*100,0)&""%""" +"-136/12" +"-79.5/12" +"SUM(C2:AE2)" +"-6.7/12" +"(-2.5-1.6-0.5-0.4+1-0.1)/12" +"(-2.5-1.6-0.5-0.4+1-0.1)/3" +"-8.7/12" +"-6.3/12" +"-1/12" +"-10.1/12" +"-73/12" +"(-6.6-0.8)/12" +"(-7.5-1.6-0.5-0.2)/12" +"(-0.6-0.1)/12" +"(-0.7-0.2-61-0.7-0.1-63.7-13.1-29.3)/12" +"-13.6/12" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((AG23/AG25)*100,0)&""%""" +"+C32" +"+C38" +"SUM(C16:C22)" +"C12+C23" +"SUM(C29:C31)" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"(4920/3)*2" +"SUM(J10:J11)" +"'ENA IS'!C21" +"SUM(C7:C27)" +"SUM(C7:C20)" +"SUM(C22:C29)" +"SUM(C7:C18)" +"SUM(C19:C25)" +"SUM(C7:C15)" +"SUM(C17:C23)" +"SUM(C7:C15)" +"SUM(C17:C23)" +"SUM(C7:C26)" +"SUM(C28:C33)" +"SUM(C7:C10)" +"SUM(C12:C19)" +"SUM(C7:C13)" +"SUM(C15:C22)" +"SUM(C7:C20)" +"SUM(C22:C28)" +"SUM(C7:C8)" +"SUM(C10:C16)" +"SUM(C3:C22)" +"SUM(E23:E25)" +"-E24" +"E26+E28+E29+E30" +"+G26+G28+G31" +"SUM(C3:C16)" +"SUM(E17:E19)" +"-E18" +"E20+E22+E23+E24" +"+G20+G22+G25" +"SUM(C3:C14)" +"SUM(E15:E17)" +"-E16" +"E18+E20+E21+E22" +"+G18+G20+G23" +"110.4-14.3-19.8-26.2-7.1" +"14.3-2.1-2.9-0.8" +"4.2-0.8+1.2" +"8.8+6-2.1-2.9+0.4-0.8+0.8" +"2.9*1.15+0.6-0.1+0.8" +"4.3+1" +"4*1.15+0.6-0.1+0.8" +"2.9*1.15+0.6-0.1" +"3.1*1.15+0.6-0.1" +"4*1.15+0.6-0.1" +"2.8*1.15+0.6-0.1" +"3.9*1.15+0.6-0.1" +"4*1.15+0.6" +"SUM(C3:C11)" +"12.8-1.4" +"2.9-0.3" +"SUM(E12:E14)" +"-E13" +"+E15+E17+E20+E19" +"SUM(C3:C11)" +"SUM(E12:E14)" +"-E13" +"E15+E17+E18+E19" +"+G15+G17+G20" +"SUM(C3:C6)" +"SUM(E7:E9)" +"-E8" +"E10+E12+E13+E14" +"+G10+G12+G15" +"SUM(C3:C9)" +"SUM(E10:E12)" +"-E11" +"E13+E15+E16+E17" +"+G13+G15+G18" +"SUM(C3:C16)" +"SUM(E17:E19)" +"-E18" +"E20+E22+E23+E24" +"+G20+G22+G25" +"SUM(C3:C4)" +"SUM(E5:E7)" +"-E6" +"E8+E10+E11+E12" +"+G8+G10+G13" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((W12/W25)*100,0)&""%""" +"1.6-0.3" +"1.5-0.1" +"SUM(C2:V2)" +"0.6-0.1" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((W23/W25)*100,0)&""%""" +"2.2-0.5" +"8.2-0.5" +"0.5+0.6" +"0.7+0.6" +"0.8+0.6" +"1+0.6" +"SUM(C16:C22)" +"C12+C23" +"+C25-'EGS Burn'!G15" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"SUM(E5:E7)" +"SUM(B4:B11)" +"SUM(E8:E14)" +"SUM(B15:B16)" +"+B19+B20+B18+B17+B13+B12" +"+E20+E15" +"IF(ABS(B21-E21)>1,""CHECK BALANCE"","""")" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B4:B16)" +"G17+B10" +"SUM(D10:O10)" +"SUM(D10:D17)" +"SUM(D20:D26)" +"+'[1]Total year vs 3CE'!H71" +"+D33+D29+D27+D18" +"SUM(D10:D20)" +"CELL(""filename"",A1)" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"(4920/3)*2" +"SUM(J10:J11)" +"#REF!" +"SUM(C7:C27)" +"SUM(C7:C15)" +"SUM(C17:C23)" +"+E27+E32" +"SUM(C4:C15)" +"SUM(E16:AK16)" +"+E16+E18" +"-105-1.8" +"-20.5-12.2" +"SUM(E27:E29)" +"-101.5-150" +"-17.5-3.8" +"-4-3.8" +"-62.9+0.9" +"-5.8+3.2" +"+E30+E35" +"""Employee Sensitive ""&ROUND((AG12/AG25)*100,0)&""%""" +"-136/12" +"-79.5/12" +"SUM(C2:AE2)" +"-6.7/12" +"(-2.5-1.6-0.5-0.4+1-0.1)/12" +"(-2.5-1.6-0.5-0.4+1-0.1)/3" +"-8.7/12" +"-6.3/12" +"-1/12" +"-10.1/12" +"-73/12" +"(-6.6-0.8)/12" +"(-7.5-1.6-0.5-0.2)/12" +"(-0.6-0.1)/12" +"(-0.7-0.2-0.7-0.1-63.7-13.1-29.3)/12" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((AG23/AG25)*100,0)&""%""" +"+C32" +"+C38" +"-61.6/12" +"-13.6/12" +"SUM(C16:C22)" +"C12+C23" +"SUM(C29:C31)" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"(4920/3)*2" +"SUM(J10:J11)" +"#REF!" +"SUM(C7:C27)" +"SUM(C7:C18)" +"SUM(C19:C25)" +"SUM(C7:C15)" +"SUM(C17:C23)" +"SUM(C7:C15)" +"SUM(C17:C23)" +"SUM(C7:C26)" +"SUM(C28:C33)" +"SUM(C7:C10)" +"SUM(C12:C19)" +"SUM(C7:C13)" +"SUM(C15:C22)" +"SUM(C7:C20)" +"SUM(C22:C28)" +"SUM(C7:C8)" +"SUM(C10:C16)" +"SUM(C3:C22)" +"SUM(E23:E25)" +"-E24" +"E26+E28+E29+E30" +"+G26+G28+G31" +"1233+77" +"12.1+1" +"385+15+6+2" +"34.3-17.3" +"38.6-16.6" +"60.6-24.1" +"37.8-17.1" +"35.8-17.1" +"-684.7+525.5" +"28.3" +"423-25" +"12-4.1+0.6" +"11.8" +"SUM(C8:C23)" +"SUM(C3:C14)" +"SUM(E15:E17)" +"-E16" +"E18+E20+E21+E22" +"+G18+G20+G23" +"SUM(C3:C11)" +"SUM(E12:E14)" +"-E13" +"E15+E17+E18+E19" +"+G15+G17+G20" +"SUM(C3:C11)" +"SUM(E12:E14)" +"-E13" +"E15+E17+E18+E19" +"+G15+G17+G20" +"SUM(C3:C6)" +"SUM(E7:E9)" +"-E8" +"E10+E12+E13+E14" +"+G10+G12+G15" +"SUM(C3:C9)" +"SUM(E10:E12)" +"-E11" +"E13+E15+E16+E17" +"+G13+G15+G18" +"SUM(C3:C16)" +"SUM(E17:E19)" +"-E18" +"E20+E22+E23+E24" +"+G20+G22+G25" +"SUM(C3:C4)" +"SUM(E5:E7)" +"-E6" +"E8+E10+E11+E12" +"+G8+G10+G13" +"385+15+6+2" +"1-28" +"7.8-1.4" +"3.3-1.4" +"9.3-1.4" +"2.8-1.4" +"2.9-1.4" +"3.2-1.4" +"2.7-1.4" +"3-1.4" +"3.4-1.4" +"2.6-1.4" +"3.6-1.4" +"6-2" +"7.5-3" +"10.6-5" +"10.4-5" +"12.7-2.3" +"23.9-3.7" +"13.7-3.7" +"14.2-3.7" +"12.2-3.7" +"-684.7+525.5" +"11.2-6.7" +"11.5-6" +"12.1-7.5" +"11.4-7.5" +"12.2-7.5" +"11.6-7.5" +"SUM(C8:C23)" +"'Non Employees'!G8+Employee!G8" +"385+15+6+2" +"-684.7+525.5" +"SUM(C8:C23)" +"385+15+6+2" +"1-80" +"1+55" +"1-20" +"1+10" +"1-10" +"-684.7+525.5" +"1.7+13" +"1.7+10" +"1.6+48.5" +"SUM(C8:C21)" +"'Sub Total before capex and oth'!G8+'CapEx & Oth'!G8" +"385+15+6+2" +"-684.7+525.5" +"'Sub Total before capex and oth'!G21" +"'CapEx & Oth'!G21" +"SUM(C8:C24)" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"_xll.HPFNA(C47,""corp"")" +"SUM(E6:E58)" +"5.2+0.4" +"AC11-SUM(F11:AA11)" +"54+2.3" +"SUM(F11:AA11)" +"0.6-0.6" +"0" +"SUM(F11:F20)" +"0.1+(0.4)" +"SUM(F25:F39)" +"F22-F41" +"F43-F45" +"NOW()" +"CELL(""FILENAME"")" +"'NNG-Jan.'!A2" +"AC11-SUM(F11:AA11)" +"13.4+0.6" +"SUM(F11:AA11)" +"0" +"SUM(F11:F20)" +"SUM(F25:F39)" +"F22-F41" +"F43-F45" +"NOW()" +"CELL(""FILENAME"")" +"7.3+0.8" +"0.8+0.2" +"0.3+0.1" +"AC11-SUM(F11:AA11)" +"54.1+6.2" +"SUM(F11:AA11)" +"SUM(F11:F20)" +"14.4+0.8" +"0.6+0.2" +"0.2+0.1" +"SUM(F25:F39)" +"F22-F41" +"F43-F45" +"NOW()" +"CELL(""FILENAME"")" +"'NNG-Feb.'!A2" +"AC11-SUM(F11:AA11)" +"11.3+2.5" +"SUM(F11:AA11)" +"SUM(F11:F20)" +"0.2-0.2" +"0" +"SUM(F25:F39)" +"F22-F41" +"F43-F45" +"NOW()" +"CELL(""FILENAME"")" +"0.1+0.2" +"0.6+0.3" +"45.7+1.5" +"0.4+0.1" +"4.6+1.9" +"0.2+0.2" +"0+0.6" +"0.1+0.1" +"AC11-SUM(F11:AA11)" +"55.3+3.9" +"SUM(F11:AA11)" +"0.6-0.6" +"SUM(F11:F20)" +"0.2+0.3" +"0.4+1.5" +"0.3+0.1" +"5.4+1.9" +"0.8+0.2" +"0.3+0.6" +"SUM(F25:F39)" +"F22-F41" +"F43-F45" +"NOW()" +"CELL(""FILENAME"")" +"'NNG-Mar.'!A2" +"AC11-SUM(F11:AA11)" +"17-2+1.7" +"SUM(F11:AA11)" +"SUM(F11:F20)" +"0" +"SUM(F25:F39)" +"F22-F41" +"F43-F45" +"NOW()" +"CELL(""FILENAME"")" +"0.8+0.5" +"45.4+0.8" +"0+0.1" +"5.5+0.5" +"0+0.6" +"0.4+0.1" +"0.1+0.2" +"AC11-SUM(F11:AA11)" +"55.9+1.6" +"SUM(F11:AA11)" +"SUM(F11:F20)" +"0.9+0.5" +"0+0.8" +"0.1+0.1" +"0.3+0.5" +"1.5+0.6" +"0.6+0.2" +"SUM(F25:F39)" +"F22-F41" +"F43-F45" +"NOW()" +"CELL(""FILENAME"")" +"'NNG-Apr.'!A2" +"AC11-SUM(F11:AA11)" +"17.6-2.2+1.6" +"SUM(F11:AA11)" +"SUM(F11:F20)" +"SUM(F25:F39)" +"F22-F41" +"F43-F45" +"NOW()" +"CELL(""FILENAME"")" +"16.4+0.2" +"0.4+0.1" +"4.1+0.7" +"0.2+0.2" +"AC11-SUM(F11:AA11)" +"23.1+2.5" +"SUM(F11:AA11)" +"0.7+12.8" +"5-5" +"0.3-0.3" +"SUM(F11:F20)" +"0.4-0.4" +"0+0.2" +"0.1+0.1" +"2.4+0.7" +"0.8+0.2" +"0.6+0.2" +"SUM(F25:F39)" +"F22-F41" +"F43-F45" +"NOW()" +"CELL(""FILENAME"")" +"'NNG-May'!A2" +"AC11-SUM(F11:AA11)" +"13.5-0.8" +"SUM(F11:AA11)" +"0" +"SUM(F11:F20)" +"0.2-0.2" +"0.7-0.7" +"1.1-1.1" +"1.1" +"SUM(F25:F39)" +"F22-F41" +"F43-F45" +"NOW()" +"CELL(""FILENAME"")" +"0+0.3" +"9.8+2.5" +"2.4+0.4" +"3.2+0.6" +"0.7+0.2" +"0.1+0.1" +"AC11-SUM(F11:AA11)" +"23.5+0.6" +"SUM(F11:AA11)" +"0.1+9.2+0.8+0.5" +"0.8+3" +"SUM(F11:F20)" +"0.3+0.3" +"0.5+0.3" +"0.7+0.6" +"3.5+0.2" +"0+0.1" +"SUM(F25:F39)" +"F22-F41" +"F43-F45" +"NOW()" +"CELL(""FILENAME"")" +"'NNG-Jun'!A2" +"20-10.9" +"0+0.2" +"AC11-SUM(F11:AA11)" +"13.2-2+3.1" +"SUM(F11:AA11)" +"SUM(F11:F20)" +"0.2+0.1" +"0.1+0.2" +"10.9-10.9" +"SUM(F25:F39)" +"F22-F41" +"F43-F45" +"NOW()" +"CELL(""FILENAME"")" +"0.1+0.2" +"0.3+0.1" +"2.5+0.7" +"0.1+0.1" +"0.4+0.4" +"AC11-SUM(F11:AA11)" +"27.2+1.1-1.1" +"SUM(F11:AA11)" +"5.7+0.5" +"SUM(F11:F20)" +"0.4+0.7" +"0.4+0.1" +"1.1+0.4" +"SUM(F25:F39)" +"F22-F41" +"NOW()" +"CELL(""FILENAME"")" +"'NNG-Jul'!A2" +"AC11-SUM(F11:AA11)" +"13.4+0.3" +"SUM(F11:AA11)" +"SUM(F11:F20)" +"2.2+0.1" +"3.9-1.3" +"10.7+7.8" +"SUM(F25:F39)" +"F22-F41" +"'NNG-Jul'!F43" +"F43" +"F52-SUM(F48:F49)" +"SUM(F50:AB50)" +"SUM(F50:Z50)" +"SUM(AC48:AC50)" +"NOW()" +"CELL(""FILENAME"")" +"3.5+0.5" +"0.3+0.3" +"AC11-SUM(F11:AA11)" +"25.1+2.9" +"SUM(F11:AA11)" +"SUM(F11:F20)" +"0.4+0.5" +"0.1+0.3" +"SUM(F25:F39)" +"F22-F41" +"NOW()" +"CELL(""FILENAME"")" +"'NNG-Aug'!A2" +"AC11-SUM(F11:AA11)" +"13.7-0.9" +"SUM(F11:AA11)" +"SUM(F11:F20)" +"9.2-9.2" +"SUM(F25:F39)" +"F22-F41" +"'NNG-Aug'!F43" +"F43" +"F52-SUM(F48:F49)" +"SUM(F50:AB50)" +"SUM(AC48:AC50)" +"NOW()" +"CELL(""FILENAME"")" +"2.8+0.5" +"AC11-SUM(F11:AA11)" +"25.9+1" +"SUM(F11:AA11)" +"0.3+0.1+0.3" +"SUM(F11:F20)" +"(2.7+0.3)-0.3" +"0.2+0.5" +"SUM(F25:F39)" +"F22-F41" +"NOW()" +"CELL(""FILENAME"")" +"'NNG-Sep'!A2" +"AC11-SUM(F11:AA11)" +"13.8-1.3" +"SUM(F11:AA11)" +"SUM(F11:F20)" +"(1.3+0.2)-0.2" +"SUM(F25:F39)" +"F22-F41" +"'NNG-Sep'!F43" +"F43" +"F52-SUM(F48:F49)" +"SUM(F50:AB50)" +"SUM(F50:N50)" +"SUM(AC48:AC50)" +"NOW()" +"CELL(""FILENAME"")" +"0.2+0.1" +"0.1+0.1" +"19.6+0.2" +"2.4+0.8" +"0.7+0.1" +"AC11-SUM(F11:AA11)" +"25.7+0.6" +"SUM(F11:AA11)" +"SUM(F11:F20)" +"0.3+0.3" +"0.3+0.8" +"0.2+1.2" +"1.3+1.8-0.3" +"SUM(F25:F39)" +"F22-F41" +"NOW()" +"CELL(""FILENAME"")" +"'NNG-Oct'!A2" +"AC11-SUM(F11:AA11)" +"13.6-2.2" +"SUM(F11:AA11)" +"SUM(F11:F20)" +"0.2+0.1" +"2.9-1" +"2.5-2.5" +"0.2-0.2" +"1.5+0.4" +"SUM(F25:F39)" +"F22-F41" +"'NNG-Oct'!F43" +"F43" +"F52-SUM(F48:F49)" +"SUM(F50:AB50)" +"SUM(F50:Z50)" +"SUM(AC48:AC50)" +"NOW()" +"CELL(""FILENAME"")" +"AC11-SUM(F11:AA11)" +"24.4+1.2" +"SUM(F11:Q11)" +"SUM(F11:F20)" +"1.4+0.5" +"1.6+0.5" +"0.3+0.4" +"SUM(F25:F39)" +"F22-F41" +"NOW()" +"CELL(""FILENAME"")" +"'NNG-Nov'!A2" +"AC11-SUM(F11:AA11)" +"SUM(F11:Q11)" +"SUM(F11:F20)" +"8.7-8.7" +"3.2+0.2" +"25.5+0.2-6.6" +"SUM(F25:F39)" +"F22-F41" +"'NNG-Nov'!F43" +"F43" +"F52-SUM(F48:F49)" +"SUM(F50:AB50)" +"SUM(F50:Z50)" +"SUM(AC48:AC50)" +"NOW()" +"CELL(""FILENAME"")" +"AC11-SUM(F11:AA11)" +"SUM(F11:Q11)" +"SUM(F11:F20)" +"SUM(F25:F39)" +"F22-F41" +"NOW()" +"CELL(""FILENAME"")" +"'NNG-Dec'!A2" +"AC11-SUM(F11:AA11)" +"SUM(F11:Q11)" +"SUM(F11:F20)" +"SUM(F25:F39)" +"F22-F41" +"'NNG-Dec'!F43" +"F43" +"F52-SUM(F48:F49)" +"SUM(F50:AB50)" +"SUM(F50:Z50)" +"SUM(AC48:AC50)" +"NOW()" +"CELL(""FILENAME"")" +"SUM(I7:R7)" +"+E7-(F7+G7)" +"SUM(I7:T7)" +"U7-E7" +"U8-C8" +"+E11-G11" +"SUM(E12:E13)" +"SUM(C6:C38)" +"SUM(E14:E38,E5:E11)" +"SUM(V5:V36)" +"W39" +"C39-E39" +"CELL(""Filename"")" +"0.5+0.8+0.25" +"SUM(P16:P21)" +"0.04+0.01" +"0.02+0" +"ROUND(0.003,1)" +"0.02" +"SUM(P27:P30)" +"SUM(P37:P57)" +"SUM(P62:P62)" +"0.1+0.01" +"0.32+0.06+0.016" +"+P77+P70+P63+P31+P58+P22" +"SUM(P88:P90)" +"SUM(P101:P126)" +"SUM(P130)" +"0.21+0.03" +"0.37+0.06" +"0.09+0.01" +"0.07+0.01" +"0.05+0.01" +"SUM(P144:P155)" +"0.6+0.29" +"+P166+P156+P138+P131+P127+P91" +"+P169+P80" +"SUM(F10:F27)" +"SUM(H10:H19)" +"SUM(F32:F34)" +"+F55+F35" +"SUM(H32:H55)" +"0.04+1.509" +"1.996+0.253" +"SUM(F59:F68)" +"0.069+0.279" +"0.552+2.126" +"SUM(F69:F72)" +"F69+F76+F77+F78" +"F74+F76+F77+F78" +"F84+F82" +"0.201+0.728" +"SUM(F95:F98)" +"SUM(F103:F104)" +"F105+F99+F90+F56+F28" +"J10-H10" +"12150-12000" +"SUM(D10:D19)" +"SUM(D20:D23)" +"D20+D27+D28+D29" +"D25+D27+D28+D29" +"D35+D33" +"SUM(Q10:Q36)" +"N39+O39" +"ROUND([6]TW!K66/1000,0)" +"SUM(J44:J47)" +"SUM(E19:E34)" +"SUM(E19:E29)" +"SUM(E19:E33)" +"SUM(E19:E31)" +"SUM(E19:E31)" +"SUM(E19:E32)" +"SUM(E19:E32)" +"SUM(E19:E33)" +"J14-K14-M14" +"J18-K18+M18" +"J14+J18+J20" +"+J24-K24" +"0.6+3.4" +"SUM(J22:J40)" +"J14-K14-M14" +"J18-K18+M18" +"J14+J18+J20" +"+J24-K24" +"SUM(J22:J43)" +"SUM(B7:B9)" +"SUM(B15*0.6)" +"SUM(B16)" +"SUM(B10:B31)" +"SUM(B47:B48)" +"+D9-F9" +"+D9-J9" +"SUM(D8:D16)" +"+F19-D19" +"+J19-D19" +"SUM(D19:D30)" +"SUM(D34:D37)" +"+D17-D31-D38" +"+H17+H31+H38" +"SUM(D42:D43)" +"SUM(D47:D56)" +"+D17-D31-D38-D44-D57-D61+D63" +"+H17+H31+H38+H44+H57+H61+H63" +"+D9-F9" +"+D9-J9" +"SUM(D8:D17)" +"+F20-D20" +"+J20-D20" +"SUM(D20:D31)" +"SUM(D35:D38)" +"+D18-D32-D39" +"+H18+H32+H39" +"SUM(D43:D44)" +"+D18-D32-D39-D45-D58-D62+D64" +"+H18+H32+H39+H45+H58+H62+H64" +"+D9-F9" +"SUM(D8:D14)" +"+F17-D17" +"SUM(D17:D28)" +"SUM(D32:D35)" +"+D15-D29-D36" +"+H15+H29+H36" +"SUM(D40:D41)" +"SUM(D45:D54)" +"+D15-D29-D36-D42-D55-D59+D61" +"+H15+H29+H36+H42+H55+H59+H61" +"SUM(D9:D18)" +"SUM(D21:D22)" +"SUM(D27:D32)" +"SUM(D35:D37)" +"+D19+D23+D25+D33+D38" +"SUM(D53:D59)" +"SUM(D65:D69)" +"+D60+D62+D70" +"+D9-F9" +"SUM(D9:D18)" +"SUM(D21:D22)" +"SUM(D27:D32)" +"SUM(D35:D37)" +"+D19+D23+D25+D33+D38" +"SUM(D53:D59)" +"SUM(D65:D69)" +"+D60+D62+D70" +"+B34" +"+B10" +"+D34" +"F34" +"+B10" +"SUM(B13:D13)" +"+E13+I13+M13+Q13" +"SUM(B13:B19)" +"SUM(B23:B31)" +"+B10+B20+B32" +"+B34*$B$39" +"+C34*$C$39" +"+D34*$D$39" +"+E34*$E$39" +"+F34*$F$39" +"+G34*$G$39" +"+H34*$H$39" +"+I34*$I$39" +"+J34*$J$39" +"+K34*$K$39" +"+L34*$L$39" +"+M34*$M$39" +"+N34*$N$39" +"+O34*$O$39" +"+P34*$P$39" +"+Q34*$Q$39" +"+R34*$R$39" +"SUM(F13:F16)" +"+F17+F23+F25+F27" +"SUM(J11:J29)" +"+F31" +"+H31" +"+R36-R38" +"SUM(E12:O12)" +"SUM(E9:E11)" +"SUM(C12:C17)" +"SUM(D11:F11)" +"G11+K11+O11+S11" +"SUM(D11:D13)" +"SUM(D17:D18)" +"D19/D14" +"D14+D22+D19" +"D24/D14" +"-D280" +"D24+D30" +"D32/D14" +"SUM(D35:D47)" +"D48+D49" +"SUM(D73:D76)" +"D32+D71+D77" +"D79/D14" +"D79+D84" +"+D9-F9" +"+D9-J9" +"SUM(D8:D14)" +"+F17-D17" +"+J17-D17" +"SUM(D17:D27)" +"SUM(D32:D35)" +"+D15-D29-D36" +"+H15+H29+H36" +"SUM(D40:D41)" +"SUM(D45:D54)" +"+D15-D29-D36-D42-D55-D59+D61" +"+H15+H29+H36+H42+H55+H59+H61" +"+D9-F9" +"+D9-J9" +"SUM(D8:D14)" +"+F17-D17" +"+J17-D17" +"SUM(D17:D28)" +"SUM(D32:D35)" +"+D15-D29-D36" +"+H15+H29+H36" +"SUM(D40:D41)" +"SUM(D45:D54)" +"+D15-D29-D36-D42-D55-D59+D61" +"+H15+H29+H36+H42+H55+H59+H61" +"+D9-F9" +"SUM(D8:D14)" +"+F17-D17" +"SUM(D17:D28)" +"SUM(D32:D35)" +"+D15-D29-D36" +"+H15+H29+H36" +"SUM(D40:D41)" +"SUM(D45:D54)" +"+D15-D29-D36-D42-D55-D59+D61" +"+H15+H29+H36+H42+H55+H59+H61" +"SUM(D9:D18)" +"SUM(D21:D22)" +"SUM(D27:D32)" +"SUM(D35:D37)" +"+D19+D23+D25+D33+D38" +"SUM(D53:D59)" +"SUM(D65:D69)" +"+D60+D62+D70" +"+D9-F9" +"SUM(D9:D18)" +"SUM(D21:D22)" +"SUM(D27:D32)" +"SUM(D35:D37)" +"+D19+D23+D25+D33+D38" +"SUM(D53:D59)" +"SUM(D65:D69)" +"+D60+D62+D70" +"+B34" +"+B10" +"+D34" +"F34" +"L34" +"+B10" +"SUM(B13:D13)" +"+E13+I13+M13+Q13" +"SUM(B13:B19)" +"SUM(B23:B31)" +"+B10+B20+B32" +"+B34*$B$39" +"+C34*$C$39" +"+D34*$D$39" +"+F34*$F$39" +"+G34*$G$39" +"+H34*$H$39" +"+I34*$I$39" +"+J34*$J$39" +"+K34*$K$39" +"+L34*$L$39" +"+M34*$M$39" +"+N34*$N$39" +"+O34*$O$39" +"+P34*$P$39" +"+Q34*$Q$39" +"+R34*$R$39" +"SUM(F13:F16)" +"+F17+F23+F25+F27" +"SUM(J11:J31)" +"+F33" +"+H33" +"+R38-R40" +"SUM(C9:C11)" +"+C12+C14+C15+C17" +"SUM(H11:J11)" +"G11+K11+O11+S11" +"SUM(D11:D13)" +"SUM(D17:D18)" +"-(D19/D14)*100" +"D14+D22+D19" +"(+D24/D13)*100" +"(+E24/E14)*100" +"(G24/G14)*100" +"D24+D30" +"SUM(D34:D46)" +"D47+D48" +"SUM(D72:D75)" +"D32+D70+D76" +"(D78/D14)*100" +"D78+D83" +"+C10-E10" +"ROUND(ANA!I39,1)" +"Brazil!G36" +"Mendoza!G36" +"IASA!G36" +"Cancun!G37" +"Lurgi!G52" +"Madera!G37" +"SUM(E7:E22)" +"ROUND('Other Write offs'!M24/1000000,1)" +"-2-0.7-0.6-1" +"ROUND(('Other Write offs'!M26+'Other Write offs'!M28)/1000000,1)" +"SUM(E23:E32)" +"E23+((E33-E23)*0.65)" +"+G6+G8" +"SUM(E17:E26)" +"SUM(E17:E26)" +"+G14-G28+G30+G32" +"+I14-I28-I30" +"+G14-G28-G37-G30" +"+G6+G8" +"SUM(E17:E23)" +"SUM(E17:E23)" +"+G14-G25-G27" +"+G14-G25-G34-G27" +"+G6+G8" +"SUM(E17:E23)" +"SUM(E17:E23)" +"+G14-G25-G27" +"+G14-G25-G34-G27" +"+G6+G8" +"SUM(E17:E23)" +"SUM(E17:E23)" +"+G14-G25-G27" +"+G14-G25-G34-G27" +"+G6+G8" +"SUM(E17:E24)" +"SUM(E17:E24)" +"+G14-G26-G28" +"+G14-G26-G35-G28" +"+G6+G8" +"ROUND((1.2*1.45)+(3.5*2)+15,1)" +"SUM(E17:E23)" +"SUM(E17:E23)" +"+G14-G25-G27" +"+G14-G25-G34-G27" +"30.1+2.5" +"-ROUND('Lurgi Support'!E11,1)" +"'Lurgi Support'!D42" +"SUM(E40:E42)" +"-G38" +"SUM(G48:G51)" +"NPV(0.14,3.5,3.5)" +"3.5+NPV(0.14,3.5)" +"(C9+D9)/2" +"NPV(0.14,15)" +"NPV(0.14,0,15)" +"SUM(E9:E10)" +"30.1+0.1" +"SUM(D18:D22)" +"32.8+0.5-0.1" +"SUM(D32:D34)" +"+D30+D35" +"+D18-D25-D27-D28" +"-ROUND((11*0.06)+0.3,1)" +"+G6+G8" +"SUM(E17:E24)" +"SUM(E17:E24)" +"+G14-G26-G28" +"+G14-G26-G35-G28" +"1572680+1451617" +"5916673-2016390-464816-5302" +"2016390+464816+5302+494000+1311424" +"2555163-1311424+1007435" +"SUM(E8:E17)" +"142062+22652" +"SUM(E18:E23)" +"+I24-E24" +"+G24-E24" +"2702000*1.45" +"1915000*1.45" +"+C8*D8" +"+C8*F8" +"SUM(C7:C10)" +"+E14+G14+I14" +"+C14-C15" +"+C11-C14" +"+I22" +"+I22+I23" +"+I22-I28" +"SUM(E23:E30)" +"+I28+I24" +"+C8*D8" +"+C8*F8" +"SUM(C7:C10)" +"+E14+G14+I14" +"+C14-C15" +"+C11-C14" +"+I22" +"+I22+I23" +"+I22-I28" +"SUM(E23:E30)" +"+I28+I24" +"SUM(I3:I214)" +"+J215/I215" +"SUM(D12:N12)" +"27.5+10-1+6" +"34+11+2" +"SUM(D12:D16)" +"+D17*1200" +"SUM(D22:D23)" +"+D24*2" +"+D17+D26" +"CELL(""filename"",E54)" +"NOW()" +"COUNTA(D7:L7)" +"COUNTA(D30:L30)-0.5" +"COUNTA(D7:D96)" +"COUNTA(H7:H96)-0.5" +"COUNTA(J7:J96)-1" +"SUM(N7:N96)" +"CELL(""filename"",E99)" +"NOW()" +"SUM(I11:I16)" +"SUM(I29:I34)" +"+I35-I37" +"+I37+I38" +"CELL(""filename"",D79)" +"NOW()" +"SUM(D4:F4)" +"SUM(H4:N4)" +"SUM(G4)+(O4)" +"SUM(D4:D6)" +"SUM(D9:D12)" +"SUM(D15:D43)" +"SUM(D44)+(D13)+(D7)" +"SUM(D9:Q9)" +"-D11-F11-98496" +"135485+98000" +"SUM(D9:D43)" +"-147240.06-143919.59" +"+D9-F9" +"+D9-J9" +"SUM(D8:D16)" +"+F19-D19" +"+J19-D19" +"SUM(D19:D30)" +"SUM(D34:D37)" +"+D17-D31-D38" +"+H17+H31+H38" +"SUM(D42:D43)" +"SUM(D47:D56)" +"+D17-D31-D38-D44-D57-D61+D63" +"+H17+H31+H38+H44+H57+H61+H63" +"+D9-F9" +"+D9-J9" +"SUM(D8:D17)" +"+F20-D20" +"+J20-D20" +"SUM(D20:D31)" +"SUM(D35:D38)" +"+D18-D32-D39" +"+H18+H32+H39" +"SUM(D43:D44)" +"+D18-D32-D39-D45-D58-D62+D64" +"+H18+H32+H39+H45+H58+H62+H64" +"+D9-F9" +"SUM(D8:D14)" +"+F17-D17" +"SUM(D17:D28)" +"SUM(D32:D35)" +"+D15-D29-D36" +"+H15+H29+H36" +"SUM(D40:D41)" +"SUM(D45:D54)" +"+D15-D29-D36-D42-D55-D59+D61" +"+H15+H29+H36+H42+H55+H59+H61" +"SUM(D9:D18)" +"SUM(D21:D22)" +"SUM(D27:D32)" +"SUM(D35:D37)" +"+D19+D23+D25+D33+D38" +"SUM(D53:D59)" +"SUM(D65:D69)" +"+D60+D62+D70" +"+D9-F9" +"SUM(D9:D18)" +"SUM(D21:D22)" +"SUM(D27:D32)" +"SUM(D35:D37)" +"+D19+D23+D25+D33+D38" +"SUM(D53:D59)" +"SUM(D65:D69)" +"+D60+D62+D70" +"+B34" +"+B10" +"+D34" +"F34" +"+B10" +"SUM(B13:D13)" +"+E13+I13+M13+Q13" +"SUM(B13:B19)" +"SUM(B23:B31)" +"+B10+B20+B32" +"+B34*$B$39" +"+C34*$C$39" +"+D34*$D$39" +"+E34*$E$39" +"+F34*$F$39" +"+G34*$G$39" +"+H34*$H$39" +"+I34*$I$39" +"+J34*$J$39" +"+K34*$K$39" +"+L34*$L$39" +"+M34*$M$39" +"+N34*$N$39" +"+O34*$O$39" +"+P34*$P$39" +"+Q34*$Q$39" +"+R34*$R$39" +"SUM(F13:F16)" +"+F17+F23+F25+F27" +"SUM(J11:J29)" +"+F31" +"+H31" +"+R36-R38" +"SUM(E12:O12)" +"SUM(E9:E11)" +"SUM(C12:C17)" +"SUM(D11:F11)" +"G11+K11+O11+S11" +"SUM(D11:D13)" +"SUM(D17:D18)" +"D19/D14" +"D14+D22+D19" +"D24/D14" +"-D280" +"D24+D30" +"D32/D14" +"SUM(D35:D47)" +"D48+D49" +"SUM(D73:D76)" +"D32+D71+D77" +"D79/D14" +"D79+D84" +"CELL(""filename"",A1)" +"NOW()" +"E52-G52+I52" +"SUM(K52:N52)" +"SUM(O52:Q52)" +"SUM(E52:E61)" +"H6+1" +"SUM(G7:AK7)" +"SUM(G8:AL8)" +"SUM(F7:F8)" +"8.7" +"SUM(F12:F17)" +"F18+F19+F21+F20" +"G18+G21" +"H18+H19+H20+H21" +"1017.5" +"-47.9+0.1" +"F9+F22+F23+F24+F25+F26" +"G9+G22+G23+G24+G25+G26+0.1" +"H6+1" +"SUM(G7:AK7)" +"SUM(F7:F8)" +"SUM(G13:AL13)" +"SUM(F12:F17)" +"F18+F19+F21+F20" +"G18+G19+G20+G21" +"-3.4+0.2" +"11.6+0.1" +"71.5-0.1" +"45.3+0.1" +"-57-0.1" +"6.8+0.2" +"F9+F22+F23+F24+F25+F26" +"H6+1" +"SUM(G7:AL7)" +"SUM(F7:F8)" +"SUM(F12:F17)" +"F18+F19+F21+F20" +"H18+H19+H20+H21" +"F9+F22+F23+F24+F25+F26" +"U23+U30+U26+U27" +"+[4]Summary!$I$27/1000" +"+Causey_FundsFlow!J26" +"N12-D12-F12" +"+[3]Summary!$Q$27/1000" +"+N12-J12" +"+[4]Summary!$AB$27/1000" +"+[4]Summary!$I$40/1000" +"+'Causey_Working Cap'!J26" +"+[3]Summary!$Q$40/1000" +"+[4]Summary!$AB$40/1000" +"SUM(D12:D15)" +"+[4]Summary!$I$45/1000" +"+[4]Summary!$M$45/1000" +"+[3]Summary!$Q$45/1000" +"+[4]Summary!$AB$45/1000" +"SUM([4]Summary!$I$46:$I$50)/1000" +"SUM([4]Summary!$M$46:$M$50)/1000" +"SUM([2]FY_Sum!$D$42:$L$42)" +"SUM([4]Summary!$AB$46:$AB$50)/1000" +"SUM(D18:D19)" +"+J19+J18" +"+D20+D16" +"+[4]Summary!$I$55/1000" +"-F22-SUM(F26:F27)" +"+[3]Summary!$Q$55/1000" +"-L22" +"+[4]Summary!$AB$55/1000" +"SUM([4]Summary!$I$58:$I$59)/1000" +"SUM([4]Summary!$M$57:$M$59)/1000" +"SUM([3]Summary!$Q$57:$Q$59)/1000" +"SUM([4]Summary!$AB$58:$AB$59)/1000" +"SUM([4]Summary!$I$56:$I$57,[4]Summary!$I$60)/1000" +"([4]Summary!$M$56+[4]Summary!$M$60)/1000" +"SUM([3]Summary!$Q$56,[3]Summary!$Q$60)/1000" +"SUM([4]Summary!$AB$56:$AB$57,[4]Summary!$AB$60)/1000" +"SUM(D25:D27)" +"+D28+D22" +"ROUND(+F28+F22,1)" +"-[4]BS_Sum!$C$16/1000" +"+D37" +"+D34" +"+J34" +"+D25" +"SUM(D35:I35)" +"+D37-SUM(D34:D35)" +"SUM(J36:M36)" +"-[4]BS_Sum!$G$16/1000" +"+[5]June!$D$29/1000" +"+[1]FundsFlow!L13" +"F14+H14" +"J14+D14" +"+[5]June!$F$29/1000" +"SUM(D14:D15)" +"+[1]FundsFlow!D34" +"+[1]FundsFlow!L34" +"+[5]June!$T$29/1000" +"+[5]June!$AN$29/1000" +"+[5]June!$AP$29/1000" +"+D26-D16-D18-SUM(D20:D22)" +"+[5]June!$B$29/1000" +"+F16+F18+SUM(F20:F24)" +"H16+H18+H20+H21+H22+H24" +"+D16+D18+SUM(D20:D24)" +"[1]WorkingCapital!D13" +"[1]WorkingCapital!L13" +"F14+H14" +"J14+D14" +"SUM(H14:H15)" +"[1]WorkingCapital!D34" +"[1]WorkingCapital!L34" +"H16+H18+H20+H21+H22+H24" +"+D16+D18+SUM(D20:D24)" +"Causey_FundsFlow!D14+'Causey_Working Cap'!D14" +"J14+D14" +"Causey_FundsFlow!#REF!+'Causey_Working Cap'!#REF!" +"B18" +"Causey_FundsFlow!D18+'Causey_Working Cap'!D18" +"+D16+D35+SUM(D37:D41)" +"SUM(C9:C17)" +"CELL(""filename"")" +"SUM(K10,I10,G10,E10,C10)" +"SUM(C10:C23)" +"CELL(""filename"")" +"SUM(O9,M9,K9,I9,G9,E9,C9)" +"SUM(K11,I11,G11,E11,C11)" +"1582200" +"8067" +"8066" +"SUM(C9:C23)" +"SUM(Q24:R24)" +"CELL(""filename"")" +"C7" +"76500*0.4861" +"76500*0.1722" +"76500*0.3417" +"SUM(K11,I11,G11,E11,C11)" +"18400*0.4861" +"18400*0.1722" +"18400*0.3417" +"165300*0.4861" +"165300*0.1722" +"165300*0.3417" +"91800*0.4861" +"91800*0.1722" +"91800*0.3417" +"289700*0.4861" +"289700*0.1722" +"289700*0.3417" +"42300*0.4861" +"42300*0.1722" +"42300*0.3417" +"2074000*0.4245" +"2074000*0.1722" +"2074000*0.3417" +"2074000*0.05" +"2074000*0.0116" +"20000" +"70000" +"25000" +"SUM(C11:C55)" +"CELL(""filename"")" +"50000*0.75" +"50000*0.06" +"SUM(K9,I9,G9,E9,C9)" +"20000" +"80000" +"35000" +"200000" +"49000" +"50950" +"49364" +"302600*0.65" +"302600*0.1" +"302600*0.19" +"302600*0.05" +"302600*0.01" +"60000*0.49" +"60000*0.07" +"60000*0.14" +"60000*0.04" +"60000*0.01" +"60000*0.25" +"332000*0.49" +"332000*0.07" +"332000*0.14" +"332000*0.04" +"332000*0.01" +"332000*0.25" +"275000*0.69" +"275000*0.11" +"275000*0.2" +"218000*0.65" +"218000*0.1" +"218000*0.19" +"218000*0.05" +"218000*0.01" +"1270000*0.65" +"1270000*0.1" +"1270000*0.19" +"1270000*0.05" +"1270000*0.01" +"SUM(C9:C27)" +"SUM(M9:M31)" +"SUM(O8:O30)" +"CELL(""filename"")" +"C10+E10+G10+I10+K10" +"10000" +"SUM(K11,I11,G11,E11,C11)" +"SUM(C9:C12)" +"CELL(""filename"")" +"5000" +"SUM(K9,I9,G9,E9,C9)" +"25000" +"15000" +"40000" +"54000*0.546" +"54000*0.1595" +"54000*0.2945" +"50000/3" +"SUM(C9:C17)" +"CELL(""filename"")" +"SUM(G10:G32)" +"SUM(I10:I20)" +"CELL(""filename"")" +"NOW()" +"SUM(E11:E17)" +"CELL(""filename"")" +"NOW()" +"ROUND([1]TWCOMM!Q28/1000000,1)" +"+G13-I13-K13+M13" +"-102.4/1810" +"CELL(""filename"")" +"NOW()" +"I12*I13" +"I12*I13" +"I14*I15*7/12" +"I16*I17*5/12" +"I24*I25*4/12" +"I33*I34*4/12" +"I36*I37*2/12" +"SUM(L9:L39)" +"ROUND(L40/1000000,1)" +"CELL(""filename"")" +"NOW()" +"SUM(P16:P20)" +"SUM(P25:P26)" +"SUM(P31:P33)" +"+P34+P27+P21" +"SUM(P43:P53)" +"SUM(T61:T61)" +"+P54+P62" +"+P66+P37+P68" +"+T66+T37" +"SUM(I12:I32)" +"SUM(M11:S11)/4" +"+U11" +"+I11+I12" +"+I13+I17" +"+K15*J15" +"SUM(K12:K33)" +"SUM(J9:J16)" +"11.2+3.6+2.6" +"1+0.6+0.54" +"-0.4-0.2-0.3" +"+O14-Q14-S14+U14" +"1.1+0.5+0.5" +"-0.5-0.1-0.2" +"-448.4/11017" +"-102.4/1810" +"-155.5/1959" +"(AI17-Y17)/Y17" +"SUM(E14:E20)" +"CELL(""filename"")" +"NOW()" +"STDEV(B13:B68)" +"AVERAGE(B13:B68)" +"+B70-B69" +"+B70+B69" +"+C17*B17" +"+F17*0.83" +"+B17*C17" +"0.05*(+F17-I17)" +"IF(B18<$B$18,B18*$C$18,(B18*$C$18)+(B18-$B$18)*C18)" +"IF(C19<$C$18,C19,$C$18)" +"IF(+B19-$B$18>0,B19-B$18,0)" +"IF(E19>0,(+$B$18*D19)+(E19*C19),B19*D19)" +"+B19*D19" +"(B18*C18)+(E22*C22)" +"+B22*D22" +"+H37+B38" +"SUM(B17:B72)" +"+F74*F73" +"+J73/F75" +"SUM(B57:B68)/12" +"SUM(C57:C68)/12" +"+F73" +"+F73*0.03" +"+C78*0.03" +"+F73*0.02" +"+C78*0.02" +"+F74*F73" +"+I80*A96" +"+I77*0.03" +"+I77*0.02" +"+A94/A90" +"IF(LEFT(F3,1)=""F"",F3,E2)" +"SUM(E1:E11,B1:B50)" +"6.995*0.75" +"+O13-Q13-S13+U13" +"7.6+0.2" +"-448.4/11017" +"6.995*0.25" +"1.8+0.1" +"-102.4/1810" +"2.7+0.1" +"-155.5/1959" +"(AI16-Y16)/Y16" +"SUM(E13:E23)" +"CELL(""filename"")" +"NOW()" +"6.995*0.75" +"+O13-Q13-S13+U13" +"7.2+0.2" +"-448.4/11017" +"6.995*0.25" +"1.7+0.1" +"-102.4/1810" +"2.6+0.1" +"0.3+0.1" +"-155.5/1959" +"(AI16-Y16)/Y16" +"SUM(E13:E23)" +"CELL(""filename"")" +"NOW()" +"6.995*0.75" +"6.8+0.3+0.1" +"+O13-Q13-S13+U13" +"7.6+0.2" +"-448.4/11017" +"6.995*0.25" +"1.9+0.1" +"1.8+0.1" +"-102.4/1810" +"3.7+0.1" +"2.7+0.1" +"-155.5/1959" +"(AI16-Y16)/Y16" +"SUM(E13:E23)" +"CELL(""filename"")" +"NOW()" +"(+$G$11/$C11)/12" +"SUM(I11:U11)" +"(+$G12/$C12)/12" +"SUM(G11:G31)" +"CELL(""filename"")" +"(+$G$11/$C11)/12" +"SUM(I11:U11)" +"(+$G12/$C12)/12" +"SUM(G11:G31)" +"SUM(G36:G57)" +"+G33+G58" +"CELL(""filename"")" +"(+$G$11/$C11)/12" +"SUM(I11:U11)" +"(+$G12/$C12)/12" +"SUM(G11:G31)" +"SUM(G36:G57)" +"SUM(G61:G64)" +"+G33+G58+G65" +"CELL(""filename"")" +"NOW()" +"CELL(""filename"",A12)" +"CELL(""filename"",A12)" +"SUM(K9:K24)" +"SUM(K31:K43)" +"SUM(K10:K26)" +"SUM(K32:K43)" +"SUM(K48:K72)" +"SUM(P16:P20)" +"SUM(P25:P26)" +"SUM(P31:P33)" +"+P34+P27+P21" +"SUM(P43:P53)" +"SUM(T61:T61)" +"+P54+P62" +"+P66+P37+P68" +"+T66+T37" +"SUM(I12:I32)" +"SUM(M11:S11)/4" +"+U11" +"+I11+I12" +"+I13+I17" +"+K15*J15" +"SUM(K12:K33)" +"SUM(J9:J16)" +"SUM(D7:E7)" +"SUM(C7:C19)" +"SUM(C7:C10)" +"SUM(E3:E4)" +"SUM(C9:C12)" +"E7+E15" +"NOW()" +"NOW()" +"Invoice!A10" +"SUM(C12:C13)" +"C26+C22+C18+C14" +"C31+C30+C29" +"'IT Infrastructure'!E58" +"+'Enterprise Portal Solutions'!H20" +"+C21+C19+C17+C15+C13+C23" +"SUM(E5:E11)" +"SUM(E14:E39)" +"SUM(E42:E45)" +"SUM(E48:E49)" +"SUM(E12,E40, E46,E50,E54)+SUM(E55:E57)" +"'[4]Detail Expenses'!P3" +"SUM(H16:H19)" +"+'Co 359 Invoice'!C8" +"SUM(C12:C13)" +"C27+C23+C19+C14" +"C34+C33+C32" +"SUM(E8:F8)" +"36088-28752" +"(M8/M$25)*N$25" +"U8+V8" +"27228-13444" +"E8+I8+Q8+U8+Y8+M8+AC8" +"27427-21852" +"16+3" +"86-1+0.65+1" +"5826-2876" +"18-2+1+1" +"6-1+0.35" +"13226-6531" +"SUM(AK8:AK23)" +"563101-315478" +"SUM(E8:E24)" +"24510-24070" +"SUM(G8:G23)" +"21584-20602" +"19271-18395" +"27661-24497" +"1814-1731" +"11191-9843" +"159455-152204" +"AA25+W25+S25+K25+G25+O25+AE25" +"AK8/AK$24*AL$24" +"E8/E$25*F$25" +"SUM(E8:F8)" +"(ABS(I8)/I$27)*J$25" +"(M8/M$25)*N$25" +"U8+V8" +"E8+I8+Q8+U8+Y8+M8+AC8" +"(ABS(I11)/I$25)*J$25" +"SUM(AK8:AK23)" +"1141473-247623" +"SUM(E8:E24)" +"131251-440" +"SUM(G8:G23)" +"28776-982" +"26644-876" +"36538-3165" +"2202-82" +"15438-1348" +"218231-7251" +"AA25+W25+S25+K25+G25+O25+AE25" +"SUM(ABS(I8)+ABS(I9)+ABS(I10)+ABS(I20))" +"SUM(F8:F23)" +"+'Co 359 Invoice'!C8" +"SUM(C12:C13)" +"C27+C23+C19+C14" +"C34+C33+C32" +"SUM(H10:H32)" +"+$P$7*0.02" +"+$P$7*0.03" +"+$P$7*0.04" +"+$P$7*0.05" +"+$P$7*0.06" +"+$P$7*0.11" +"+$P$7*0.13" +"+$P$7*0.12" +"-+'[1]NNG Projects '!P68" +"+$P$9*0.13" +"+$P$9*0.2" +"+$P$9*0.27" +"2.1" +"SUM(D11:O11)" +"SUM(D11:D14)" +"+D7+D9+D15+D17+D18" +"CELL(""filename"")" +"0.197/4" +"SUM(G6:R6)" +"0.03/4" +"0.163/5" +"0.19/6" +"0.826/12" +"0.08/7" +"0.296/8" +"0.698/8" +"0.049/8" +"0.2/7" +"0.142/4" +"2.38/12" +"SUM(E6:E17)" +"0.029/3" +"0.017/2" +"SUM(E22:E26)" +"0.022/4" +"0.065/4" +"0.108/5" +"0.087/5" +"0.118/7" +"0.037/3" +"0.045/2" +"0.141/4" +"0.021/3" +"0.203/8" +"0.13/4" +"2.398/12" +"0.408/5" +"0.054/6" +"0.531/8" +"0.339/5" +"0.14/4" +"0.051/3" +"0.06/4" +"0.24/4" +"0.205/5" +"0.199/6" +"0.175/6" +"0.07/5" +"0.017/5" +"SUM(E38:E59)" +"SUM(G38:G58)" +"SUM(E63:E63)" +"SUM(S63)" +"0.6/8" +"1.066/7" +"1.582/11" +"0.035/3" +"0.555/3" +"SUM(E67:E74)" +"CELL(""filename"")" +"1.385/6" +"SUM(G6:R6)" +"0.026/3" +"0.056/2" +"0.031/2" +"0.099/4" +"0.143/8" +"0.014/3" +"0.211/5" +"0.324/6" +"0.286/8" +"0.183/5" +"0.073/4" +"0.027/3" +"0.032/3" +"0.025/3" +"0.143/5" +"0.017/5" +"0.045/5" +"SUM(E6:E24)" +"SUM(G6:G22)" +"0.04/2" +"0.016/3" +"0.017/2" +"SUM(E29:E31)" +"0.038/4" +"0.058/4" +"0.008/4" +"0.047/5" +"0.055/6" +"0.241/12" +"0.035/4" +"0.363/9" +"0.049/3" +"0.041/4" +"0.525/12" +"SUM(E35:E45)" +"0.011/4" +"0.03/3" +"SUM(E49:E50)" +"0.043/3" +"CELL(""filename"")" +"SUM(G6:R6)" +"0.017/2" +"0.009/3" +"SUM(E6:E8)" +"0.013/3" +"0.028/2" +"0.016/2" +"0.05/4" +"0.007/3" +"0.072/8" +"0.117/5" +"0.054/6" +"0.155/8" +"0.099/5" +"0.04/4" +"0.015/3" +"0.018/4" +"0.066/5" +"1.703/9" +"0.3/2" +"0.017/5" +"SUM(E12:E30)" +"0.011/4" +"0.03/3" +"SUM(E34:E35)" +"0.03/4" +"0.004/4" +"0.023/5" +"0.03/6" +"0.127/12" +"0.022/4" +"0.42/12" +"0.201/6" +"0.051/3" +"SUM(E39:E48)" +"CELL(""filename"")" +"0.01/4" +"SUM(G7:R7)" +"0.015/4" +"0.002/4" +"0.013/5" +"0.064/12" +"0.127/6" +"SUM(E7:E12)" +"SUM(E16)" +"0.195/5" +"0.067/4" +"SUM(E20:E21)" +"CELL(""filename"")" +"0.003/4" +"SUM(G6:R6)" +"0.001/4" +"0.003/5" +"0.013/12" +"0.026/2" +"SUM(E6:E11)" +"SUM(E15)" +"0.013/5" +"0.005/4" +"SUM(E19:E20)" +"NOW()" +"CELL(""filename"",A12)" +"CELL(""filename"",A12)" +"SUM(K9:K24)" +"SUM(K31:K43)" +"SUM(K10:K26)" +"SUM(K32:K43)" +"SUM(K48:K72)" +"15.83+0.29" +"12.07+0.09" +"+E9+G9" +"SUM(E9:E16)" +"SUM(E17:E24)" +"+E26+E29+E31" +"SUM(D7:O7)" +"+D7/$P$7" +"+E15+D15" +"+E16+F15" +"SUM(I10:I14)" +"15574+109014+34451+7014" +"16832+17022+20525+89333" +"+D10-F10" +"+H10/F10" +"8372+14884+7" +"6467+11497+6" +"106+745+235+48+34+103+34+68+68+37+862+14+137" +"115+116+140+610+34+103+34+68+68+31+621+14" +"3115+21803+6890+1403+1000+3000+1000+2000+2000+1080+25235+400+4000" +"5050+5107+6158+26800+1500+4500+1500+3000+3000+1380+27272+600" +"SUM(D10:D36)" +"SUM(B11:L11)" +"SUM(N11:W11)" +"M11+X11" +"Z11-Y11" +"SUM(B10:B15)" +"B32+B24+B16" +"H47*0.02" +"L47*0.02" +"U47*0.02+13859+1835+361" +"H47*0.05" +"L47*0.05" +"N47*0.06" +"R47*0.055" +"S47*0.04" +"U47*0.04-3775+1246" +"840664-197982" +"B35+B45" +"B47" +"B48+C47" +"L48" +"L48+N47" +"C9" +"C48" +"I48" +"G56-G43-G42" +"D42" +"G57*0.013" +"SUM(D59:U59)" +"CELL(""FILENAME"",A1)" +"NOW()" +"[6]PGG!D7" +"SUM(D7:Z7)" +"D7-D9" +"+[6]PGG!D14" +"SUM(D14:D21)" +"D11-D22" +"+[6]PGG!Z31-0.2" +"SUM(D27:D31)" +"D24+D32" +"SUM(D37:D40)" +"D44+D45" +"D34-D41-D46-D48" +"SUM(D53:D54)" +"D50-D55" +"A1" +"CELL(""FILENAME"",C60)" +"+A2" +"D57" +"D19+D20" +"L19+L20+0.1" +"D54" +"4.6-SUM(D68:J68)" +"-D27" +"-4.6+1.3" +"-22-10.5-SUM(D71:J71)" +"-32.6-10.5-L71-J71-H71-F71-D71" +"4.4+16.3+0.1+6.5" +"3.7+17.2+0.1" +"3.7+16.6+0.1" +"3.5-4.2+0.1" +"0.6-3.8" +"0.7-3.8" +"+D17" +"+D48" +"0.5-D82" +"6.5-D82-F82" +"8.8-D82-F82-H82" +"0.8-SUM(D82:K82)" +"-22.7-L82-J82-H82-F82-D82" +"2.1+11.7" +"SUM(D64:D83)" +"-89-D87-F87-H87" +"-49-SUM(D87:J87)" +"-1.56712875493168+6.4" +"-20.3663678578289-20+0.4-10" +"-3" +"-7.3-SUM(D88:J88)" +"-8.4-J88-H88-F88-D88-L88" +"-7.9-J89-H89-F89-D89" +"-55.8-N90" +"-32.4-N89-L89-J89-H89-F89-D89" +"-31-N90" +"-42.6-SUM(D91:J91)" +"-70.0000000000001-32.3" +"144.9-60" +"6.9-SUM(D92:J92)" +"-6.63592541427268+15.2" +"9.5+8.3" +"-1.3-SUM(D93:J93)" +"1.4-1.4-D95" +"2-13.4-D95-F95" +"-10.5+1.9-H95-F95-D95" +"1.3-SUM(D95:J95)" +"SUM(D86:D96)" +"D84+D97" +"-17.7+1.3" +"-88.1+0.3-SUM(D103:J103)" +"-14.6527380952381-5.9" +"-13.7-8.2+3.3" +"5.4-D107" +"10.7-D107-F107" +"4.5-H107-F107-D107" +"9.1-SUM(D107:J107)" +"-1.55702314327453+9+1.8" +"SUM(D102:D107)" +"-3.7+5.4-SUM(D112:J112)" +"188.7-3.6-L112-J112-H112-F112-D112" +"35.1303363810058-81" +"10.7+92.6-26.7" +"37.016949792903-37" +"-5.49993251527567+5.5" +"-1.2-SUM(D116:J116)" +"+D99+D109+D119" +"2-1.1" +"-0.5+10.7+1.3-D124-1" +"-D124-F124+2+5.6-0.5-1" +"19.4-H124-F124-D124" +"30.3-SUM(D124:J124)" +"-30.3+1.8" +"1.2-0.4" +"3.9-H125-F125-D125" +"4.7-SUM(D125:J125)" +"-22-J126-H126-F126-D126" +"16.9-20" +"+D121+D128" +"-G128-G121" +"Format!A1" +"E13-C13" +"U13+O13+I13+C13" +"-4.8+5.2" +"-13+5.2" +"SUM(C14:C18)" +"SUM([1]Format!D34:H34)" +"+K14+K15" +"CELL(""filename"",A1)" +"NOW()" +"Format!A1" +"E13-C13" +"U13+O13+I13+C13" +"+QtrComp_vs_Plan!E14" +"37.2" +"56.8-45" +"SUM(C14:C18)" +"SUM(E13:E18)" +"CELL(""filename"",A1)" +"NOW()" +"CELL(""filename"",A1)" +"NOW()" +"Format!A1" +"[4]PGEU!H1236/1000" +"[4]PGEU!I1236/1000" +"[4]PGEU!N1236/1000*0+183.4+I14-J12" +"[4]PGEU!O1236/1000*0-45.9+J14-K12" +"[4]PGEU!P1236/1000*0+42.7+K14-L12" +"[4]PGEU!Q1236/1000*0+18.8+L14-M12" +"[4]PGEU!R1236/1000*0+27+M14-N12-16+39.3+26.7-0.4" +"[4]PGEU!S1236/1000*0+N14-O12" +"SUM([4]PGEU!H1234:H1235)/1000" +"SUM([4]PGEU!I1234:I1235)/1000" +"SUM([4]PGEU!Q1234:Q1235)/1000-250" +"SUM(C11:C13)" +"+Q14-P14" +"[4]PGEU!I827/1000" +"SUM(E17:P17)" +"[4]PGEU!R828/1000-1.1" +"[4]PGEU!I844/1000" +"[4]PGEU!K844/1000*0+3.4-SUM(E20:F20)" +"([3]Forecast!E115+'[5]Total Subs'!C23)/1000000" +"SUM(E17:E23)" +"[2]DB!I334/1000" +"[2]DB!K334/1000*0+0.8-SUM(E28:F28)" +"[4]PGEU!I845/1000" +"SUM(E24:E33)" +"+QtrComp_vs_PY!A1" +"SUM(C12:Y12)" +"+C24-SUM(C11:C21)" +"+Format!D71" +"SUM(AA12:AA22)" +"CELL(""filename"",A1)" +"NOW()" +"+QtrComp_vs_PY!A1" +"+E9" +"SUM(C9:C13)" +"SUM(E17:AA17)" +"+QtrComp_vs_PY!A1" +"SUM(C10:Y10)" +"+C16-SUM(C9:C13)" +"+Format!D73" +"+Format!D74" +"+Format!D75" +"+Format!D76" +"+C16+C25+C34+C43" +"CELL(""filename"",A1)" +"NOW()" +"+QtrComp_vs_PY!A1" +"SUM(C12:Y12)" +"+C19-SUM(C11:C16)" +"+Format!D69" +"+Format!D78" +"+C19+C29" +"CELL(""filename"",A1)" +"NOW()" +"+QtrComp_vs_PY!A1" +"SUM(C10:Y10)" +"+C33-SUM(C9:C30)" +"+Format!D82" +"CELL(""filename"",A1)" +"NOW()" +"+QtrComp_vs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filename"",A1)" +"NOW()" +"+QtrComp_vs_PY!A1" +"SUM(C12:Z12)" +"+B20-SUM(B11:B17)" +"+Format!D105" +"+Format!D106" +"+B45-SUM(B34:B42)" +"+Format!D107" +"+B20+B31+B45" +"Format!A1" +"+Format!AB65" +"G10-E10" +"57.2-10.4" +"SUM(E10:E27)" +"+[7]Format!A1" +"+Format!A2" +"+Format!AB57" +"+F10-H10" +"+Format!AB71" +"+Format!AB68+Format!AB67" +"+Format!AB70" +"+Format!AB97" +"+Format!AB102" +"Format!AB103" +"+Format!AB116+Format!AB115-40" +"-2.3625-80" +"+Format!AB112" +"+Format!AB113+Format!AB124+Format!AB125+Format!AB126+Format!AB82+Format!AB80+Format!AB107+40" +"-58.3753543218309+80" +"SUM(F10:F22)" +"NOW()" +"CELL(""filename"")" +"+[7]Format!A1" +"+Format!A2" +"+CashCorpCE!F10" +"+[7]FundsFlow!G10" +"+F10-H10" +"91.4-10.4" +"-106+82.4+2" +"SUM(F10:F22)" +"NOW()" +"CELL(""filename"")" +"+QtrComp_vs_PY!A1" +"15.4+11.3" +"26.7+8.5" +"G13-I13" +"SUM(G13:G18)" +"CELL(""filename"",C30)" +"NOW()" +"+QtrComp_vs_PY!A1" +"CELL(""filename"",A25)" +"NOW()" +"SUM(F7:M7)" +"SUM(F7:F12)" +"73-68.6" +"SUM(F19:F23)" +"+QtrsPlan!A1" +"SUM(F7:M7)" +"6.2+2+5.4" +"3.2-4" +"64.9-58.9-23.5+2.7+3+2+4+0.5" +"SUM(F7:F29)" +"+QtrsPlan!A1" +"+H17*0.605" +"SUM(H10:H19)" +"SUM(I9:I19)" +"SUM(D9:Q9)" +"-D11-F11-98496" +"135485+98000" +"-12976-35455" +"SUM(D9:D45)" +"-147240.06-143919.59" +"SUM(B14*0.6)" +"SUM(B14:B15)" +"SUM(B29:B31)" +"SUM(B16*0.6)" +"SUM(B15:B20)" +"+'ETS-EGPG4'!E58*1000000" +"+'Americas-EGSVC4'!E58*1000000" +"+'Europe-ECINT4'!E58*1000000" +"+'Global Assets-EGA4'!E58*1000000" +"+'EGM-EGBLM4'!E58*1000000" +"+'EIM-EIM4'!E58*1000000" +"+'Networks-ENTWK4'!E58*1000000" +"+'EES-RETAIL4'!E58*1000000" +"+'EEOS-EENGC4'!E58*1000000" +"+'EBS-ECI4'!E58*1000000" +"+'EGEP-EGEPG4'!E58*1000000" +"+'EREC-EREC4'!E58*1000000" +"+'Clean Fuels-EVCORP4'!E58*1000000" +"+'EES-WHSEES4'!E58*1000000" +"SUM(D7:D35)" +"+D36-(Total!E58*1000000)" +"A6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"'Americas-EGSVC4'!E39+'Europe-ECINT4'!E39+'Global Assets-EGA4'!E39+'EGM-EGBLM4'!E39+'EIM-EIM4'!E39+'Networks-ENTWK4'!E39+'EES-RETAIL4'!E39+'EEOS-EENGC4'!E39+'EBS-ECI4'!E39+'EGEP-EGEPG4'!E39+'EREC-EREC4'!E39+'Clean Fuels-EVCORP4'!E39+'ETS-EGPG4'!E39+'EES-WHSEES4'!E39" +"E45/E41" +"SUM(E51:AA51)" +"E51+E54+E55" +"+E56" +"+G56+E58" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"+M58+O56" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E47" +"G89" +"K89" +"O89" +"S89" +"W89" +"AA89" +"AE89" +"AI89" +"AM89" +"AQ89" +"AU89" +"AY89" +"E43" +"E41*E43" +"E39+E45" +"SUM(E51:AA51)" +"G104" +"K104" +"O104" +"S104" +"W104" +"AA104" +"AE104" +"AI104" +"AM104" +"AQ104" +"AU104" +"AY104" +"G114" +"K114" +"O114+O117" +"S114+S117" +"W114+W117" +"AA114+AA117" +"AE114+AE117" +"AI114+AI117" +"AM114+AM117" +"AQ114+AQ117" +"AU114+AU117" +"AY114+AY117" +"E51+E54+E55" +"E56" +"SUM(E56:G56)" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"SUM(E56:O56)" +"SUM(E56:Q56)" +"SUM(E56:S56)" +"SUM(E56:U56)" +"SUM(E56:W56)" +"SUM(E56:Y56)" +"SUM(E56:AA56)" +"ROUND(_xll.HPVAL($A$6,$A$7,A64,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A64,$E$8,""YTD"",""CORP"")/1000000,1)" +"C64-E64" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"E64-I64" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C69+E69" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"-E69+I69" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"(SUM(C64:C68)+C80)-(SUM(C69:C88)-C80)" +"SUM(G64:G88)" +"#REF!" +"SUM(#REF!)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"I100-G100" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"M100-I100" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$101,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G100:G103)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G113)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E47" +"G89-G150" +"K89-K150" +"O89-O150" +"S89-S150" +"W89-W150" +"AA89-AA150" +"AE89-AE150" +"AI89-AI150" +"AM89-AM150" +"AQ89-AQ150" +"AU89-AU150" +"AY89-AY150" +"E33" +"E43" +"E41*E43" +"E39+E45" +"SUM(E51:AA51)" +"G104-G163" +"K104-K163" +"O104-O163" +"S104-S163" +"W104-W163" +"AA104-AA163" +"AE104-AE163" +"AI104-AI163" +"AM104-AM163" +"AQ104-AQ163" +"AU104-AU163" +"AY104-AY163" +"G114-G173" +"K114-K173" +"O114+O117" +"S114+S117" +"W114+W117" +"AA114+AA117" +"AE114+AE117" +"AI114+AI117" +"AM114+AM117" +"AQ114+AQ117" +"AU114+AU117" +"AY114+AY117" +"E51+E54+E55" +"E56" +"SUM(E56:G56)" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"SUM(E56:O56)" +"SUM(E56:Q56)" +"SUM(E56:S56)" +"SUM(E56:U56)" +"SUM(E56:W56)" +"SUM(E56:Y56)" +"SUM(E56:AA56)" +"ROUND(_xll.HPVAL($A$6,$A$7,A64,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A64,$E$8,""YTD"",""CORP"")/1000000,1)" +"C64-E64" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"E64-I64" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C69+E69" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"-E69+I69" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"(SUM(C64:C68)+C80)-(SUM(C69:C88)-C80)" +"SUM(G64:G88)" +"#REF!" +"SUM(#REF!)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"I100-G100" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"M100-I100" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G100:G103)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G113)" +"ROUND(_xll.HPVAL($A$122,$A$7,A125,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$E$7,A125,$E$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$O$7,$A$101,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E47" +"G89" +"K89" +"O89" +"S89" +"W89" +"AA89" +"AE89" +"AI89" +"AM89" +"AQ89" +"AU89" +"AY89" +"E33" +"E43" +"E41*E43" +"E39+E45" +"SUM(E51:AA51)" +"G104" +"K104" +"O104" +"S104" +"W104" +"AA104" +"AE104" +"AI104" +"AM104" +"AQ104" +"AU104" +"AY104" +"G114" +"K114" +"O114+O117" +"S114+S117" +"W114+W117" +"AA114+AA117" +"AE114+AE117" +"AI114+AI117" +"AM114+AM117" +"AQ114+AQ117" +"AU114+AU117" +"AY114+AY117" +"E51+E54+E55" +"E56" +"SUM(E56:G56)" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"SUM(E56:O56)" +"SUM(E56:Q56)" +"SUM(E56:S56)" +"SUM(E56:U56)" +"SUM(E56:W56)" +"SUM(E56:Y56)" +"SUM(E56:AA56)" +"ROUND(_xll.HPVAL($A$6,$A$7,A64,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A64,$E$8,""YTD"",""CORP"")/1000000,1)" +"C64-E64" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"E64-I64" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C69+E69" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"-E69+I69" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"(SUM(C64:C68)+C80)-(SUM(C69:C88)-C80)" +"SUM(G64:G88)" +"#REF!" +"SUM(#REF!)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"I100-G100" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"M100-I100" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$101,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G100:G103)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G113)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E47" +"G89" +"K89" +"O89" +"S89" +"W89" +"AA89" +"AE89" +"AI89" +"AM89" +"AQ89" +"AU89" +"AY89" +"E43" +"E41*E43" +"E39+E45" +"SUM(E51:AA51)" +"G104" +"K104" +"O104" +"S104" +"W104" +"AA104" +"AE104" +"AI104" +"AM104" +"AQ104" +"AU104" +"AY104" +"G114" +"K114" +"O114+O117" +"S114+S117" +"W114+W117" +"AA114+AA117" +"AE114+AE117" +"AI114+AI117" +"AM114+AM117" +"AQ114+AQ117" +"AU114+AU117" +"AY114+AY117" +"E51+E54+E55" +"E56" +"SUM(E56:G56)" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"SUM(E56:O56)" +"SUM(E56:Q56)" +"SUM(E56:S56)" +"SUM(E56:U56)" +"SUM(E56:W56)" +"SUM(E56:Y56)" +"SUM(E56:AA56)" +"ROUND(_xll.HPVAL($A$6,$A$7,A64,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A64,$E$8,""YTD"",""CORP"")/1000000,1)" +"C64-E64" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"E64-I64" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C69+E69" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"-E69+I69" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"(SUM(C64:C68)+C80)-(SUM(C69:C88)-C80)" +"SUM(G64:G88)" +"#REF!" +"SUM(#REF!)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"I100-G100" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"M100-I100" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$101,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G100:G103)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G113)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E47" +"G89" +"K89" +"O89" +"S89" +"W89" +"AA89" +"AE89" +"AI89" +"AM89" +"AQ89" +"AU89" +"AY89" +"E33" +"E43" +"E41*E43" +"E39+E45" +"SUM(E51:AA51)" +"G104" +"K104" +"O104" +"S104" +"W104" +"AA104" +"AE104" +"AI104" +"AM104" +"AQ104" +"AU104" +"AY104" +"G114" +"K114" +"O114+O117" +"S114+S117" +"W114+W117" +"AA114+AA117" +"AE114+AE117" +"AI114+AI117" +"AM114+AM117" +"AQ114+AQ117" +"AU114+AU117" +"AY114+AY117" +"E51+E54+E55" +"E56" +"SUM(E56:G56)" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"SUM(E56:O56)" +"SUM(E56:Q56)" +"SUM(E56:S56)" +"SUM(E56:U56)" +"SUM(E56:W56)" +"SUM(E56:Y56)" +"SUM(E56:AA56)" +"ROUND(_xll.HPVAL($A$6,$A$7,A64,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A64,$E$8,""YTD"",""CORP"")/1000000,1)" +"C64-E64" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"E64-I64" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C69+E69" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"-E69+I69" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"(SUM(C64:C68)+C80)-(SUM(C69:C88)-C80)" +"SUM(G64:G88)" +"#REF!" +"SUM(#REF!)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"I100-G100" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"M100-I100" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$101,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G100:G103)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G113)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E47" +"G89" +"K89" +"O89" +"S89" +"W89" +"AA89" +"AE89" +"AI89" +"AM89" +"AQ89" +"AU89" +"AY89" +"E33" +"E43" +"E41*E43" +"E39+E45" +"SUM(E51:AA51)" +"G104" +"K104" +"O104" +"S104" +"W104" +"AA104" +"AE104" +"AI104" +"AM104" +"AQ104" +"AU104" +"AY104" +"G114" +"K114" +"O114+O117" +"S114+S117" +"W114+W117" +"AA114+AA117" +"AE114+AE117" +"AI114+AI117" +"AM114+AM117" +"AQ114+AQ117" +"AU114+AU117" +"AY114+AY117" +"E51+E54+E55" +"E56" +"SUM(E56:G56)" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"SUM(E56:O56)" +"SUM(E56:Q56)" +"SUM(E56:S56)" +"SUM(E56:U56)" +"SUM(E56:W56)" +"SUM(E56:Y56)" +"SUM(E56:AA56)" +"ROUND(_xll.HPVAL($A$6,$A$7,A64,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A64,$E$8,""YTD"",""CORP"")/1000000,1)" +"C64-E64" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"E64-I64" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C69+E69" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"-E69+I69" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"(SUM(C64:C68)+C80)-(SUM(C69:C88)-C80)" +"SUM(G64:G88)" +"#REF!" +"SUM(#REF!)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"I100-G100" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"M100-I100" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$101,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G100:G103)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G113)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E47" +"G89" +"K89" +"O89" +"S89" +"W89" +"AA89" +"AE89" +"AI89" +"AM89" +"AQ89" +"AU89" +"AY89" +"E33" +"E43" +"E41*E43" +"E39+E45" +"SUM(E51:AA51)" +"G104" +"K104" +"O104" +"S104" +"W104" +"AA104" +"AE104" +"AI104" +"AM104" +"AQ104" +"AU104" +"AY104" +"G114" +"K114" +"O114+O117" +"S114+S117" +"W114+W117" +"AA114+AA117" +"AE114+AE117" +"AI114+AI117" +"AM114+AM117" +"AQ114+AQ117" +"AU114+AU117" +"AY114+AY117" +"E51+E54+E55" +"E56" +"SUM(E56:G56)" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"SUM(E56:O56)" +"SUM(E56:Q56)" +"SUM(E56:S56)" +"SUM(E56:U56)" +"SUM(E56:W56)" +"SUM(E56:Y56)" +"SUM(E56:AA56)" +"ROUND(_xll.HPVAL($A$6,$A$7,A64,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A64,$E$8,""YTD"",""CORP"")/1000000,1)" +"C64-E64" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"E64-I64" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C69+E69" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"-E69+I69" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"(SUM(C64:C68)+C80)-(SUM(C69:C88)-C80)" +"SUM(G64:G88)" +"#REF!" +"SUM(#REF!)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"I100-G100" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"M100-I100" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$101,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G100:G103)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G113)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E47" +"G89" +"K89" +"O89" +"S89" +"W89" +"AA89" +"AE89" +"AI89" +"AM89" +"AQ89" +"AU89" +"AY89" +"E33" +"E43" +"E41*E43" +"E39+E45" +"SUM(E51:AA51)" +"G104" +"K104" +"O104" +"S104" +"W104" +"AA104" +"AE104" +"AI104" +"AM104" +"AQ104" +"AU104" +"AY104" +"G114" +"K114" +"O114+O117" +"S114+S117" +"W114+W117" +"AA114+AA117" +"AE114+AE117" +"AI114+AI117" +"AM114+AM117" +"AQ114+AQ117" +"AU114+AU117" +"AY114+AY117" +"E51+E54+E55" +"E56" +"SUM(E56:G56)" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"SUM(E56:O56)" +"SUM(E56:Q56)" +"SUM(E56:S56)" +"SUM(E56:U56)" +"SUM(E56:W56)" +"SUM(E56:Y56)" +"SUM(E56:AA56)" +"ROUND(_xll.HPVAL($A$6,$A$7,A64,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A64,$E$8,""YTD"",""CORP"")/1000000,1)" +"C64-E64" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"E64-I64" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C69+E69" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"-E69+I69" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"(SUM(C64:C68)+C80)-(SUM(C69:C88)-C80)" +"SUM(G64:G88)" +"#REF!" +"SUM(#REF!)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"I100-G100" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"M100-I100" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$101,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G100:G103)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G113)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E47" +"G89" +"K89" +"O89" +"S89" +"W89" +"AA89" +"AE89" +"AI89" +"AM89" +"AQ89" +"AU89" +"AY89" +"E33" +"E43" +"E41*E43" +"E39+E45" +"SUM(E51:AA51)" +"G104" +"K104" +"O104" +"S104" +"W104" +"AA104" +"AE104" +"AI104" +"AM104" +"AQ104" +"AU104" +"AY104" +"G114" +"K114" +"O114+O117" +"S114+S117" +"W114+W117" +"AA114+AA117" +"AE114+AE117" +"AI114+AI117" +"AM114+AM117" +"AQ114+AQ117" +"AU114+AU117" +"AY114+AY117" +"E51+E54+E55" +"E56" +"SUM(E56:G56)" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"SUM(E56:O56)" +"SUM(E56:Q56)" +"SUM(E56:S56)" +"SUM(E56:U56)" +"SUM(E56:W56)" +"SUM(E56:Y56)" +"SUM(E56:AA56)" +"ROUND(_xll.HPVAL($A$6,$A$7,A64,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A64,$E$8,""YTD"",""CORP"")/1000000,1)" +"C64-E64" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"E64-I64" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C69+E69" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"-E69+I69" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"(SUM(C64:C68)+C80)-(SUM(C69:C88)-C80)" +"SUM(G64:G88)" +"#REF!" +"SUM(#REF!)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"I100-G100" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"M100-I100" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$101,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G100:G103)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G113)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E47" +"G89" +"K89" +"O89" +"S89" +"W89" +"AA89" +"AE89" +"AI89" +"AM89" +"AQ89" +"AU89" +"AY89" +"E43" +"E41*E43" +"E39+E45" +"SUM(E51:AA51)" +"G104" +"K104" +"O104" +"S104" +"W104" +"AA104" +"AE104" +"AI104" +"AM104" +"AQ104" +"AU104" +"AY104" +"G114" +"K114" +"O114+O117" +"S114+S117" +"W114+W117" +"AA114+AA117" +"AE114+AE117" +"AI114+AI117" +"AM114+AM117" +"AQ114+AQ117" +"AU114+AU117" +"AY114+AY117" +"E51+E54+E55" +"E56" +"SUM(E56:G56)" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"SUM(E56:O56)" +"SUM(E56:Q56)" +"SUM(E56:S56)" +"SUM(E56:U56)" +"SUM(E56:W56)" +"SUM(E56:Y56)" +"SUM(E56:AA56)" +"ROUND(_xll.HPVAL($A$6,$A$7,A64,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A64,$E$8,""YTD"",""CORP"")/1000000,1)" +"C64-E64" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"E64-I64" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C69+E69" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"-E69+I69" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"(SUM(C64:C68)+C80)-(SUM(C69:C88)-C80)" +"SUM(G64:G88)" +"#REF!" +"SUM(#REF!)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"I100-G100" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"M100-I100" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$101,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G100:G103)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G113)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E47" +"G89" +"K89" +"O89" +"S89" +"W89" +"AA89" +"AE89" +"AI89" +"AM89" +"AQ89" +"AU89" +"AY89" +"E33" +"E43" +"E41*E43" +"E39+E45" +"SUM(E51:AA51)" +"G104" +"K104" +"O104" +"S104" +"W104" +"AA104" +"AE104" +"AI104" +"AM104" +"AQ104" +"AU104" +"AY104" +"G114" +"K114" +"O114+O117" +"S114+S117" +"W114+W117" +"AA114+AA117" +"AE114+AE117" +"AI114+AI117" +"AM114+AM117" +"AQ114+AQ117" +"AU114+AU117" +"AY114+AY117" +"E51+E54+E55" +"E56" +"SUM(E56:G56)" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"SUM(E56:O56)" +"SUM(E56:Q56)" +"SUM(E56:S56)" +"SUM(E56:U56)" +"SUM(E56:W56)" +"SUM(E56:Y56)" +"SUM(E56:AA56)" +"ROUND(_xll.HPVAL($A$6,$A$7,A64,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A64,$E$8,""YTD"",""CORP"")/1000000,1)" +"C64-E64" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"E64-I64" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C69+E69" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"-E69+I69" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"(SUM(C64:C68)+C80)-(SUM(C69:C88)-C80)" +"SUM(G64:G88)" +"#REF!" +"SUM(#REF!)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"I100-G100" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"M100-I100" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$101,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G100:G103)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G113)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E47" +"G89" +"K89" +"O89" +"S89" +"W89" +"AA89" +"AE89" +"AI89" +"AM89" +"AQ89" +"AU89" +"AY89" +"E33" +"E43" +"E41*E43" +"E39+E45" +"SUM(E51:AA51)" +"G104" +"K104" +"O104" +"S104" +"W104" +"AA104" +"AE104" +"AI104" +"AM104" +"AQ104" +"AU104" +"AY104" +"G114" +"K114" +"O114+O117" +"S114+S117" +"W114+W117" +"AA114+AA117" +"AE114+AE117" +"AI114+AI117" +"AM114+AM117" +"AQ114+AQ117" +"AU114+AU117" +"AY114+AY117" +"E51+E54+E55" +"E56" +"SUM(E56:G56)" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"SUM(E56:O56)" +"SUM(E56:Q56)" +"SUM(E56:S56)" +"SUM(E56:U56)" +"SUM(E56:W56)" +"SUM(E56:Y56)" +"SUM(E56:AA56)" +"ROUND(_xll.HPVAL($A$6,$A$7,A64,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A64,$E$8,""YTD"",""CORP"")/1000000,1)" +"C64-E64" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"E64-I64" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C69+E69" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"-E69+I69" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"(SUM(C64:C68)+C80)-(SUM(C69:C88)-C80)" +"SUM(G64:G88)" +"#REF!" +"SUM(#REF!)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"I100-G100" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"M100-I100" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$101,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G100:G103)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G113)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E47" +"G89" +"K89" +"O89" +"S89" +"W89" +"AA89" +"AE89" +"AI89" +"AM89" +"AQ89" +"AU89" +"AY89" +"E33" +"E43" +"E41*E43" +"E39+E45" +"SUM(E51:AA51)" +"G104" +"K104" +"O104" +"S104" +"W104" +"AA104" +"AE104" +"AI104" +"AM104" +"AQ104" +"AU104" +"AY104" +"G114" +"K114" +"O114+O117" +"S114+S117" +"W114+W117" +"AA114+AA117" +"AE114+AE117" +"AI114+AI117" +"AM114+AM117" +"AQ114+AQ117" +"AU114+AU117" +"AY114+AY117" +"E51+E54+E55" +"E56" +"SUM(E56:G56)" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"SUM(E56:O56)" +"SUM(E56:Q56)" +"SUM(E56:S56)" +"SUM(E56:U56)" +"SUM(E56:W56)" +"SUM(E56:Y56)" +"SUM(E56:AA56)" +"ROUND(_xll.HPVAL($A$6,$A$7,A64,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A64,$E$8,""YTD"",""CORP"")/1000000,1)" +"C64-E64" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"E64-I64" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C69+E69" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"-E69+I69" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"(SUM(C64:C68)+C80)-(SUM(C69:C88)-C80)" +"SUM(G64:G88)" +"#REF!" +"SUM(#REF!)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"I100-G100" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"M100-I100" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$101,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G100:G103)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G113)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E47" +"G89" +"K89" +"O89" +"S89" +"W89" +"AA89" +"AE89" +"AI89" +"AM89" +"AQ89" +"AU89" +"AY89" +"E33" +"E43" +"E41*E43" +"E39+E45" +"SUM(E51:AA51)" +"G104" +"K104" +"O104" +"S104" +"W104" +"AA104" +"AE104" +"AI104" +"AM104" +"AQ104" +"AU104" +"AY104" +"G114" +"K114" +"O114+O117" +"S114+S117" +"W114+W117" +"AA114+AA117" +"AE114+AE117" +"AI114+AI117" +"AM114+AM117" +"AQ114+AQ117" +"AU114+AU117" +"AY114+AY117" +"E51+E54+E55" +"E56" +"SUM(E56:G56)" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"SUM(E56:O56)" +"SUM(E56:Q56)" +"SUM(E56:S56)" +"SUM(E56:U56)" +"SUM(E56:W56)" +"SUM(E56:Y56)" +"SUM(E56:AA56)" +"ROUND(_xll.HPVAL($A$6,$A$7,A64,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A64,$E$8,""YTD"",""CORP"")/1000000,1)" +"C64-E64" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"E64-I64" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C69+E69" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"-E69+I69" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"(SUM(C64:C68)+C80)-(SUM(C69:C88)-C80)" +"SUM(G64:G88)" +"#REF!" +"SUM(#REF!)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"I100-G100" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"M100-I100" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$101,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G100:G103)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G113)" +"+'ETS-EGPG4'!E58*1000000" +"+'Americas-EGSVC4'!E58*1000000" +"+'Europe-ECINT4'!E58*1000000" +"+'Global Assets-EGA4'!E58*1000000" +"+'EGM-EGBLM4'!E58*1000000" +"+'EIM-EIM4'!E58*1000000" +"+'Networks-ENTWK4'!E58*1000000" +"+'EES-RETAIL4'!E58*1000000" +"+'EEOS-EENGC4'!E58*1000000" +"+'EBS-ECI4'!E58*1000000" +"+'EGEP-EGEPG4'!E58*1000000" +"+'EREC-EREC4'!E58*1000000" +"+'Clean Fuels-EVCORP4'!E58*1000000" +"+'EES-WHSEES4'!E58*1000000" +"SUM(D7:D35)" +"+D36-(Total!E58*1000000)" +"A6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"'Americas-EGSVC4'!E39+'Europe-ECINT4'!E39+'Global Assets-EGA4'!E39+'EGM-EGBLM4'!E39+'EIM-EIM4'!E39+'Networks-ENTWK4'!E39+'EES-RETAIL4'!E39+'EEOS-EENGC4'!E39+'EBS-ECI4'!E39+'EGEP-EGEPG4'!E39+'EREC-EREC4'!E39+'Clean Fuels-EVCORP4'!E39+'ETS-EGPG4'!E39+'EES-WHSEES4'!E39" +"E45/E41" +"SUM(E51:AA51)" +"E51+E54+E55" +"+E56" +"+G56+E58" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"+M58+O56" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E47" +"G89" +"K89" +"O89" +"S89" +"W89" +"AA89" +"AE89" +"AI89" +"AM89" +"AQ89" +"AU89" +"AY89" +"E43" +"E41*E43" +"E39+E45" +"SUM(E51:AA51)" +"G104" +"K104" +"O104" +"S104" +"W104" +"AA104" +"AE104" +"AI104" +"AM104" +"AQ104" +"AU104" +"AY104" +"G114" +"K114" +"O114+O117" +"S114+S117" +"W114+W117" +"AA114+AA117" +"AE114+AE117" +"AI114+AI117" +"AM114+AM117" +"AQ114+AQ117" +"AU114+AU117" +"AY114+AY117" +"E51+E54+E55" +"E56" +"SUM(E56:G56)" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"SUM(E56:O56)" +"SUM(E56:Q56)" +"SUM(E56:S56)" +"SUM(E56:U56)" +"SUM(E56:W56)" +"SUM(E56:Y56)" +"SUM(E56:AA56)" +"ROUND(_xll.HPVAL($A$6,$A$7,A64,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A64,$E$8,""YTD"",""CORP"")/1000000,1)" +"C64-E64" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"E64-I64" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C69+E69" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"-E69+I69" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"(SUM(C64:C68)+C80)-(SUM(C69:C88)-C80)" +"SUM(G64:G88)" +"#REF!" +"SUM(#REF!)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"I100-G100" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"M100-I100" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$101,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G100:G103)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G113)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E47" +"G89-G150" +"K89-K150" +"O89-O150" +"S89-S150" +"W89-W150" +"AA89-AA150" +"AE89-AE150" +"AI89-AI150" +"AM89-AM150" +"AQ89-AQ150" +"AU89-AU150" +"AY89-AY150" +"E33" +"E43" +"E41*E43" +"E39+E45" +"SUM(E51:AA51)" +"G104-G163" +"K104-K163" +"O104-O163" +"S104-S163" +"W104-W163" +"AA104-AA163" +"AE104-AE163" +"AI104-AI163" +"AM104-AM163" +"AQ104-AQ163" +"AU104-AU163" +"AY104-AY163" +"G114-G173" +"K114-K173" +"O114+O117" +"S114+S117" +"W114+W117" +"AA114+AA117" +"AE114+AE117" +"AI114+AI117" +"AM114+AM117" +"AQ114+AQ117" +"AU114+AU117" +"AY114+AY117" +"E51+E54+E55" +"E56" +"SUM(E56:G56)" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"SUM(E56:O56)" +"SUM(E56:Q56)" +"SUM(E56:S56)" +"SUM(E56:U56)" +"SUM(E56:W56)" +"SUM(E56:Y56)" +"SUM(E56:AA56)" +"ROUND(_xll.HPVAL($A$6,$A$7,A64,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A64,$E$8,""YTD"",""CORP"")/1000000,1)" +"C64-E64" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"E64-I64" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C69+E69" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"-E69+I69" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"(SUM(C64:C68)+C80)-(SUM(C69:C88)-C80)" +"SUM(G64:G88)" +"#REF!" +"SUM(#REF!)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"I100-G100" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"M100-I100" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G100:G103)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G113)" +"ROUND(_xll.HPVAL($A$122,$A$7,A125,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$E$7,A125,$E$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$122,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$O$7,$A$101,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$122,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E47" +"G89" +"K89" +"O89" +"S89" +"W89" +"AA89" +"AE89" +"AI89" +"AM89" +"AQ89" +"AU89" +"AY89" +"E33" +"E43" +"E41*E43" +"E39+E45" +"SUM(E51:AA51)" +"G104" +"K104" +"O104" +"S104" +"W104" +"AA104" +"AE104" +"AI104" +"AM104" +"AQ104" +"AU104" +"AY104" +"G114" +"K114" +"O114+O117" +"S114+S117" +"W114+W117" +"AA114+AA117" +"AE114+AE117" +"AI114+AI117" +"AM114+AM117" +"AQ114+AQ117" +"AU114+AU117" +"AY114+AY117" +"E51+E54+E55" +"E56" +"SUM(E56:G56)" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"SUM(E56:O56)" +"SUM(E56:Q56)" +"SUM(E56:S56)" +"SUM(E56:U56)" +"SUM(E56:W56)" +"SUM(E56:Y56)" +"SUM(E56:AA56)" +"ROUND(_xll.HPVAL($A$6,$A$7,A64,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A64,$E$8,""YTD"",""CORP"")/1000000,1)" +"C64-E64" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"E64-I64" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C69+E69" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"-E69+I69" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"(SUM(C64:C68)+C80)-(SUM(C69:C88)-C80)" +"SUM(G64:G88)" +"#REF!" +"SUM(#REF!)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"I100-G100" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"M100-I100" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$101,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G100:G103)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G113)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E47" +"G89" +"K89" +"O89" +"S89" +"W89" +"AA89" +"AE89" +"AI89" +"AM89" +"AQ89" +"AU89" +"AY89" +"E43" +"E41*E43" +"E39+E45" +"SUM(E51:AA51)" +"G104" +"K104" +"O104" +"S104" +"W104" +"AA104" +"AE104" +"AI104" +"AM104" +"AQ104" +"AU104" +"AY104" +"G114" +"K114" +"O114+O117" +"S114+S117" +"W114+W117" +"AA114+AA117" +"AE114+AE117" +"AI114+AI117" +"AM114+AM117" +"AQ114+AQ117" +"AU114+AU117" +"AY114+AY117" +"E51+E54+E55" +"E56" +"SUM(E56:G56)" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"SUM(E56:O56)" +"SUM(E56:Q56)" +"SUM(E56:S56)" +"SUM(E56:U56)" +"SUM(E56:W56)" +"SUM(E56:Y56)" +"SUM(E56:AA56)" +"ROUND(_xll.HPVAL($A$6,$A$7,A64,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A64,$E$8,""YTD"",""CORP"")/1000000,1)" +"C64-E64" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"E64-I64" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C69+E69" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"-E69+I69" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"(SUM(C64:C68)+C80)-(SUM(C69:C88)-C80)" +"SUM(G64:G88)" +"#REF!" +"SUM(#REF!)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"I100-G100" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"M100-I100" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$101,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G100:G103)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G113)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E47" +"G89" +"K89" +"O89" +"S89" +"W89" +"AA89" +"AE89" +"AI89" +"AM89" +"AQ89" +"AU89" +"AY89" +"E33" +"E43" +"E41*E43" +"E39+E45" +"SUM(E51:AA51)" +"G104" +"K104" +"O104" +"S104" +"W104" +"AA104" +"AE104" +"AI104" +"AM104" +"AQ104" +"AU104" +"AY104" +"G114" +"K114" +"O114+O117" +"S114+S117" +"W114+W117" +"AA114+AA117" +"AE114+AE117" +"AI114+AI117" +"AM114+AM117" +"AQ114+AQ117" +"AU114+AU117" +"AY114+AY117" +"E51+E54+E55" +"E56" +"SUM(E56:G56)" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"SUM(E56:O56)" +"SUM(E56:Q56)" +"SUM(E56:S56)" +"SUM(E56:U56)" +"SUM(E56:W56)" +"SUM(E56:Y56)" +"SUM(E56:AA56)" +"ROUND(_xll.HPVAL($A$6,$A$7,A64,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A64,$E$8,""YTD"",""CORP"")/1000000,1)" +"C64-E64" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"E64-I64" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C69+E69" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"-E69+I69" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"(SUM(C64:C68)+C80)-(SUM(C69:C88)-C80)" +"SUM(G64:G88)" +"#REF!" +"SUM(#REF!)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"I100-G100" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"M100-I100" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$101,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G100:G103)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G113)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E47" +"G89" +"K89" +"O89" +"S89" +"W89" +"AA89" +"AE89" +"AI89" +"AM89" +"AQ89" +"AU89" +"AY89" +"E33" +"E43" +"E41*E43" +"E39+E45" +"SUM(E51:AA51)" +"G104" +"K104" +"O104" +"S104" +"W104" +"AA104" +"AE104" +"AI104" +"AM104" +"AQ104" +"AU104" +"AY104" +"G114" +"K114" +"O114+O117" +"S114+S117" +"W114+W117" +"AA114+AA117" +"AE114+AE117" +"AI114+AI117" +"AM114+AM117" +"AQ114+AQ117" +"AU114+AU117" +"AY114+AY117" +"E51+E54+E55" +"E56" +"SUM(E56:G56)" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"SUM(E56:O56)" +"SUM(E56:Q56)" +"SUM(E56:S56)" +"SUM(E56:U56)" +"SUM(E56:W56)" +"SUM(E56:Y56)" +"SUM(E56:AA56)" +"ROUND(_xll.HPVAL($A$6,$A$7,A64,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A64,$E$8,""YTD"",""CORP"")/1000000,1)" +"C64-E64" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"E64-I64" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C69+E69" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"-E69+I69" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"(SUM(C64:C68)+C80)-(SUM(C69:C88)-C80)" +"SUM(G64:G88)" +"#REF!" +"SUM(#REF!)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"I100-G100" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"M100-I100" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$101,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G100:G103)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G113)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E47" +"G89" +"K89" +"O89" +"S89" +"W89" +"AA89" +"AE89" +"AI89" +"AM89" +"AQ89" +"AU89" +"AY89" +"E33" +"E43" +"E41*E43" +"E39+E45" +"SUM(E51:AA51)" +"G104" +"K104" +"O104" +"S104" +"W104" +"AA104" +"AE104" +"AI104" +"AM104" +"AQ104" +"AU104" +"AY104" +"G114" +"K114" +"O114+O117" +"S114+S117" +"W114+W117" +"AA114+AA117" +"AE114+AE117" +"AI114+AI117" +"AM114+AM117" +"AQ114+AQ117" +"AU114+AU117" +"AY114+AY117" +"E51+E54+E55" +"E56" +"SUM(E56:G56)" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"SUM(E56:O56)" +"SUM(E56:Q56)" +"SUM(E56:S56)" +"SUM(E56:U56)" +"SUM(E56:W56)" +"SUM(E56:Y56)" +"SUM(E56:AA56)" +"ROUND(_xll.HPVAL($A$6,$A$7,A64,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A64,$E$8,""YTD"",""CORP"")/1000000,1)" +"C64-E64" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"E64-I64" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C69+E69" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"-E69+I69" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"(SUM(C64:C68)+C80)-(SUM(C69:C88)-C80)" +"SUM(G64:G88)" +"#REF!" +"SUM(#REF!)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"I100-G100" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"M100-I100" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$101,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G100:G103)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G113)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E47" +"G89" +"K89" +"O89" +"S89" +"W89" +"AA89" +"AE89" +"AI89" +"AM89" +"AQ89" +"AU89" +"AY89" +"E33" +"E43" +"E41*E43" +"E39+E45" +"SUM(E51:AA51)" +"G104" +"K104" +"O104" +"S104" +"W104" +"AA104" +"AE104" +"AI104" +"AM104" +"AQ104" +"AU104" +"AY104" +"G114" +"K114" +"O114+O117" +"S114+S117" +"W114+W117" +"AA114+AA117" +"AE114+AE117" +"AI114+AI117" +"AM114+AM117" +"AQ114+AQ117" +"AU114+AU117" +"AY114+AY117" +"E51+E54+E55" +"E56" +"SUM(E56:G56)" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"SUM(E56:O56)" +"SUM(E56:Q56)" +"SUM(E56:S56)" +"SUM(E56:U56)" +"SUM(E56:W56)" +"SUM(E56:Y56)" +"SUM(E56:AA56)" +"ROUND(_xll.HPVAL($A$6,$A$7,A64,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A64,$E$8,""YTD"",""CORP"")/1000000,1)" +"C64-E64" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"E64-I64" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C69+E69" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"-E69+I69" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"(SUM(C64:C68)+C80)-(SUM(C69:C88)-C80)" +"SUM(G64:G88)" +"#REF!" +"SUM(#REF!)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"I100-G100" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"M100-I100" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$101,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G100:G103)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G113)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E47" +"G89" +"K89" +"O89" +"S89" +"W89" +"AA89" +"AE89" +"AI89" +"AM89" +"AQ89" +"AU89" +"AY89" +"E33" +"E43" +"E41*E43" +"E39+E45" +"SUM(E51:AA51)" +"G104" +"K104" +"O104" +"S104" +"W104" +"AA104" +"AE104" +"AI104" +"AM104" +"AQ104" +"AU104" +"AY104" +"G114" +"K114" +"O114+O117" +"S114+S117" +"W114+W117" +"AA114+AA117" +"AE114+AE117" +"AI114+AI117" +"AM114+AM117" +"AQ114+AQ117" +"AU114+AU117" +"AY114+AY117" +"E51+E54+E55" +"E56" +"SUM(E56:G56)" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"SUM(E56:O56)" +"SUM(E56:Q56)" +"SUM(E56:S56)" +"SUM(E56:U56)" +"SUM(E56:W56)" +"SUM(E56:Y56)" +"SUM(E56:AA56)" +"ROUND(_xll.HPVAL($A$6,$A$7,A64,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A64,$E$8,""YTD"",""CORP"")/1000000,1)" +"C64-E64" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"E64-I64" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C69+E69" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"-E69+I69" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"(SUM(C64:C68)+C80)-(SUM(C69:C88)-C80)" +"SUM(G64:G88)" +"#REF!" +"SUM(#REF!)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"I100-G100" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"M100-I100" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$101,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G100:G103)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G113)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E47" +"G89" +"K89" +"O89" +"S89" +"W89" +"AA89" +"AE89" +"AI89" +"AM89" +"AQ89" +"AU89" +"AY89" +"E43" +"E41*E43" +"E39+E45" +"SUM(E51:AA51)" +"G104" +"K104" +"O104" +"S104" +"W104" +"AA104" +"AE104" +"AI104" +"AM104" +"AQ104" +"AU104" +"AY104" +"G114" +"K114" +"O114+O117" +"S114+S117" +"W114+W117" +"AA114+AA117" +"AE114+AE117" +"AI114+AI117" +"AM114+AM117" +"AQ114+AQ117" +"AU114+AU117" +"AY114+AY117" +"E51+E54+E55" +"E56" +"SUM(E56:G56)" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"SUM(E56:O56)" +"SUM(E56:Q56)" +"SUM(E56:S56)" +"SUM(E56:U56)" +"SUM(E56:W56)" +"SUM(E56:Y56)" +"SUM(E56:AA56)" +"ROUND(_xll.HPVAL($A$6,$A$7,A64,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A64,$E$8,""YTD"",""CORP"")/1000000,1)" +"C64-E64" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"E64-I64" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C69+E69" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"-E69+I69" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"(SUM(C64:C68)+C80)-(SUM(C69:C88)-C80)" +"SUM(G64:G88)" +"#REF!" +"SUM(#REF!)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"I100-G100" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"M100-I100" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$101,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G100:G103)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G113)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E47" +"G89" +"K89" +"O89" +"S89" +"W89" +"AA89" +"AE89" +"AI89" +"AM89" +"AQ89" +"AU89" +"AY89" +"E33" +"E43" +"E41*E43" +"E39+E45" +"SUM(E51:AA51)" +"G104" +"K104" +"O104" +"S104" +"W104" +"AA104" +"AE104" +"AI104" +"AM104" +"AQ104" +"AU104" +"AY104" +"G114" +"K114" +"O114+O117" +"S114+S117" +"W114+W117" +"AA114+AA117" +"AE114+AE117" +"AI114+AI117" +"AM114+AM117" +"AQ114+AQ117" +"AU114+AU117" +"AY114+AY117" +"E51+E54+E55" +"E56" +"SUM(E56:G56)" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"SUM(E56:O56)" +"SUM(E56:Q56)" +"SUM(E56:S56)" +"SUM(E56:U56)" +"SUM(E56:W56)" +"SUM(E56:Y56)" +"SUM(E56:AA56)" +"ROUND(_xll.HPVAL($A$6,$A$7,A64,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A64,$E$8,""YTD"",""CORP"")/1000000,1)" +"C64-E64" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"E64-I64" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C69+E69" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"-E69+I69" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"(SUM(C64:C68)+C80)-(SUM(C69:C88)-C80)" +"SUM(G64:G88)" +"#REF!" +"SUM(#REF!)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"I100-G100" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"M100-I100" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$101,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G100:G103)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G113)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E47" +"G89" +"K89" +"O89" +"S89" +"W89" +"AA89" +"AE89" +"AI89" +"AM89" +"AQ89" +"AU89" +"AY89" +"E33" +"E43" +"E41*E43" +"E39+E45" +"SUM(E51:AA51)" +"G104" +"K104" +"O104" +"S104" +"W104" +"AA104" +"AE104" +"AI104" +"AM104" +"AQ104" +"AU104" +"AY104" +"G114" +"K114" +"O114+O117" +"S114+S117" +"W114+W117" +"AA114+AA117" +"AE114+AE117" +"AI114+AI117" +"AM114+AM117" +"AQ114+AQ117" +"AU114+AU117" +"AY114+AY117" +"E51+E54+E55" +"E56" +"SUM(E56:G56)" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"SUM(E56:O56)" +"SUM(E56:Q56)" +"SUM(E56:S56)" +"SUM(E56:U56)" +"SUM(E56:W56)" +"SUM(E56:Y56)" +"SUM(E56:AA56)" +"ROUND(_xll.HPVAL($A$6,$A$7,A64,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A64,$E$8,""YTD"",""CORP"")/1000000,1)" +"C64-E64" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"E64-I64" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C69+E69" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"-E69+I69" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"(SUM(C64:C68)+C80)-(SUM(C69:C88)-C80)" +"SUM(G64:G88)" +"#REF!" +"SUM(#REF!)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"I100-G100" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"M100-I100" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$101,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G100:G103)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G113)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E47" +"G89" +"K89" +"O89" +"S89" +"W89" +"AA89" +"AE89" +"AI89" +"AM89" +"AQ89" +"AU89" +"AY89" +"E33" +"E43" +"E41*E43" +"E39+E45" +"SUM(E51:AA51)" +"G104" +"K104" +"O104" +"S104" +"W104" +"AA104" +"AE104" +"AI104" +"AM104" +"AQ104" +"AU104" +"AY104" +"G114" +"K114" +"O114+O117" +"S114+S117" +"W114+W117" +"AA114+AA117" +"AE114+AE117" +"AI114+AI117" +"AM114+AM117" +"AQ114+AQ117" +"AU114+AU117" +"AY114+AY117" +"E51+E54+E55" +"E56" +"SUM(E56:G56)" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"SUM(E56:O56)" +"SUM(E56:Q56)" +"SUM(E56:S56)" +"SUM(E56:U56)" +"SUM(E56:W56)" +"SUM(E56:Y56)" +"SUM(E56:AA56)" +"ROUND(_xll.HPVAL($A$6,$A$7,A64,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A64,$E$8,""YTD"",""CORP"")/1000000,1)" +"C64-E64" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"E64-I64" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C69+E69" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"-E69+I69" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"(SUM(C64:C68)+C80)-(SUM(C69:C88)-C80)" +"SUM(G64:G88)" +"#REF!" +"SUM(#REF!)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"I100-G100" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"M100-I100" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$101,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G100:G103)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G113)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E47" +"G89" +"K89" +"O89" +"S89" +"W89" +"AA89" +"AE89" +"AI89" +"AM89" +"AQ89" +"AU89" +"AY89" +"E33" +"E43" +"E41*E43" +"E39+E45" +"SUM(E51:AA51)" +"G104" +"K104" +"O104" +"S104" +"W104" +"AA104" +"AE104" +"AI104" +"AM104" +"AQ104" +"AU104" +"AY104" +"G114" +"K114" +"O114+O117" +"S114+S117" +"W114+W117" +"AA114+AA117" +"AE114+AE117" +"AI114+AI117" +"AM114+AM117" +"AQ114+AQ117" +"AU114+AU117" +"AY114+AY117" +"E51+E54+E55" +"E56" +"SUM(E56:G56)" +"SUM(E56:I56)" +"SUM(E56:K56)" +"SUM(E56:M56)" +"SUM(E56:O56)" +"SUM(E56:Q56)" +"SUM(E56:S56)" +"SUM(E56:U56)" +"SUM(E56:W56)" +"SUM(E56:Y56)" +"SUM(E56:AA56)" +"ROUND(_xll.HPVAL($A$6,$A$7,A64,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A64,$E$8,""YTD"",""CORP"")/1000000,1)" +"C64-E64" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$64,$G$8,""YTD"",""CORP"")/1000000,1)" +"E64-I64" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$64,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$64,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$64,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$64,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$64,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$64,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$64,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$64,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$64,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$64,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$65,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$65,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$65,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$65,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$65,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$65,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$65,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$65,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$65,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$65,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$65,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$66,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$66,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$66,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$66,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$66,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$66,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$66,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$66,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$66,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$66,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$66,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$67,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$67,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$67,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$67,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$67,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$67,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$67,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$67,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$67,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$67,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$67,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$68,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$68,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$68,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$68,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$68,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$68,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$68,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$68,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$68,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$68,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$68,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C69+E69" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$69,$G$8,""YTD"",""CORP"")/1000000,1)" +"-E69+I69" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$69,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$69,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$69,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$69,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$69,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$69,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$69,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$69,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$69,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$69,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$70,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$70,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$70,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$70,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$70,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$70,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$70,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$70,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$70,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$70,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$70,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$71,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$71,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$71,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$71,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$71,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$71,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$71,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$71,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$71,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$71,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$71,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$72,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$72,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$72,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$72,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$72,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$72,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$72,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$72,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$72,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$72,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$72,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$73,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$73,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$73,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$73,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$73,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$73,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$73,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$73,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$73,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$73,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$73,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"(SUM(C64:C68)+C80)-(SUM(C69:C88)-C80)" +"SUM(G64:G88)" +"#REF!" +"SUM(#REF!)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$100,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$100,$G$8,""YTD"",""CORP"")/1000000,1)" +"I100-G100" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$100,$I$8,""YTD"",""CORP"")/1000000,1)" +"M100-I100" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$100,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$100,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$100,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$100,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$100,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$100,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$100,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$100,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$100,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$101,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$101,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$101,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$101,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$101,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$101,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$101,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$101,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$101,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$101,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$101,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$101,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$102,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$102,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$102,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$102,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$102,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$102,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$102,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$102,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$102,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$102,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$102,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$102,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$103,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$103,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$103,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$103,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$103,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$103,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$103,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$103,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$103,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$103,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$103,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$103,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G100:G103)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$111,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$111,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$111,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$111,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$111,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$111,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$111,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$111,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$111,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$111,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$111,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$111,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$112,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$112,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$112,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$112,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$112,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$112,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$112,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$112,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$112,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$112,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$112,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$112,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$113,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$113,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$113,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$113,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$113,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$113,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$113,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$113,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$113,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$113,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$113,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$113,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G113)" +"SUM(C9:S9)" +"SUM(C9:C22)" +"SUM(O9:O21)" +"SUM(C26:C32)" +"SUM(O26:O31)" +"C23+C33" +"SUM(C38:C45)" +"SUM(E11:E16)" +"SUM(E24:E27)" +"E8+E17+E19+E21+E28+E30" +"M16" +"SUM(C5:C19)" +"[1]CORP!E11+[1]EES!E11+[1]ENA!E11+[1]ENW!E11" +"+E11+G11" +"(-M11+K11)" +"IF(O11=0,0,O11/K11)" +"SUM(E13:E21)" +"SUM(E23:E28)" +"SUM(E30:E31)" +"SUM(E44:E47)" +"+E11+E12+E22+E29+E32+E39+E40+E41+E42+E43+E48+E49+E50" +"E52+E54" +"E56+G56" +"+E58+G58-2" +"[1]CORP!M58+[1]EES!M58+[1]ENA!M58+[1]ENW!M58+983" +"-M58+K58" +"+E52+E58+E59" +"K52+K58" +"M56+M58" +"3000" +"+B7/B$40" +"+C7*D$6" +"996" +"3498" +"991613+401861+66243" +"1658263+158587" +"47004+109571" +"99996" +"11988" +"18000+44394" +"+C16*D$6+0.03" +"60996+3953519" +"293501+58140" +"25982" +"10370" +"16724" +"5004" +"3000+129816" +"18996+891107+112635" +"5004+810548+70578" +"498" +"66996+4552197+208249-2" +"2772958+0.4" +"30000+457717+3779417" +"5642824+0.4" +"34286" +"165015" +"32004" +"9000+134730+16825" +"195323" +"12000" +"3996" +"14004" +"14004+59136" +"+B34/B$40+0.002" +"47004" +"+C35*D$6+0.2" +"6996" +"9000" +"6000" +"SUM(B7:B39)" +"SUM(D7:D39)-0.5" +"+D40-D26" +"J40-J26" +"D26" +"(+D2/$D$19*$C$19)+43259+0.4" +"814848-60000-96000" +"+B2/$B$20*$E$19" +"+[2]Sheet2!H2*$F$23" +"+[2]Sheet2!E2*$G$23" +"+[2]Sheet2!B2*$H$19" +"55189-0.4" +"(+B2/($B$17)*$J$21)" +"+B2/$B$19*$K$19" +"SUM(C2:K2)" +"SUM(L2:N2)" +"180900+0.4" +"+[2]Sheet2!H3*$F$23" +"+[2]Sheet2!E3*$G$23" +"+[2]Sheet2!B3*$H$19" +"+B9/$B$19*$K$19-0.5" +"688135-145675" +"+[2]Sheet2!H10*$F$23" +"+[2]Sheet2!E9*$G$21" +"+[2]Sheet2!B10*$H$19" +"+[2]Sheet2!H11*$F$23" +"+[2]Sheet2!B11*$H$19" +"SUM(B2:B16)" +"SUM(C2:C11)" +"+L26" +"SUM(B2:B11)" +"SUM(D2:D8)-60000" +"904877" +"L17+L18" +"SUM(B2:B9)" +"SUM(G19:G20)" +"-G13" +"SUM(F19:F22)" +"G6-F6" +"IF(F6=0,1,H6/F6)" +"SUM(F6:F46)" +"(16*6.646626)-80" +"(19*6.646626)-80" +"(20*6.646626)-80" +"(22*6.646626)-80" +"C9+G9" +"I9+C9" +"K9+C9" +"M9+C9" +"C10" +"C10" +"C10" +"C10" +"C9-C10" +"(65-2)*0.37" +"3.276811*(16-19.9)*0.37" +"3.276811*(19-19.9)*0.37" +"3.276811*(20-19.9)*37" +"3.276811*(22-19.9)*0.37" +"G12+C12" +"50-(50*0.35)" +"C13+C15" +"5043+3000-2494+2941" +"-(576-150-2-4-59-1)" +"-4233-1330" +"2490-245" +"-2404-547" +"-245" +"-2490+245" +"1978+1882" +"CELL(""filename"")" +"+I13-D13" +"SUM(D13:D14)" +"+D17+D15" +"CELL(""filename"")" +"SUM(B7:B10)" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D8:Z8)" +"SUM(D8:H8)" +"SUM(J8:N8)" +"SUM(P8:T8)" +"SUM(V8:Z8)" +"SUM(AD8:AJ8)" +"47.7-1.3" +"36.8-1.4" +"39.5-1.9" +"47.8-2.2" +"47.1-2.5" +"97.6-3" +"49-1.8" +"75.7-1.3" +"101.4-1.2" +"149.7-1.3" +"123.9-1.5" +"128.4-1.3" +"SUM(D8:D17)" +"D18-D20" +"'O&M Detail'!D8" +"'O&M Detail'!D21" +"'O&M Detail'!D30" +"'O&M Detail'!D35" +"'O&M Detail'!D47" +"'O&M Detail'!D53" +"SUM(D25:D32)" +"D22-D33" +"SUM(D38:D41)" +"D35+D42" +"D54+D55" +"D44-D51-D56-D58" +"SUM(D63:D64)" +"D60-D65" +"SUM(D67:D71)" +"A1" +"CELL(""FILENAME"",C76)" +"+A2" +"+D72" +"-D70" +"+D31" +"+D64" +"-D40" +"-D38" +"+D58" +"+D56" +"SUM(D81:D101)" +"SUM(D105:D116)" +"D103+D117" +"-7.1-0.4" +"-4.8-0.3" +"-5.9-0.7" +"-4.6-0.2" +"-3.9-0.2" +"-4.2-0.4" +"-1.4-0" +"-1.4-0.6" +"-1.2-0.6" +"-1.8-0.6" +"-1.8+2.5" +"3.1-0.5" +"1.5-0.6" +"0.9-0.6" +"1.3-0.7" +"1.3-0.6" +"SUM(D122:D127)" +"+D58" +"SUM(D132:D141)" +"D119+D129+D143" +"+A1" +"+D145" +"SUM(D156:D158)" +"+D153+D160" +"Format!A1" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D8:Z8)" +"SUM(D8:H8)" +"SUM(J8:N8)" +"SUM(P8:T8)" +"SUM(V8:Z8)" +"SUM(AD8:AJ8)" +"SUM(D8:D9)" +"SUM(D13:D20)" +"SUM(D24:D29)" +"SUM(D38:D46)" +"AD38+AD46" +"SUM(D50:D52)" +"D10+D21+D30+D35+D47+D53" +"Format!A1" +"CELL(""FILENAME"",A1)" +"IF(AP58=0,""This worksheet ties to the O&M Detail worksheet."", ""ERROR - THIS WORKSHEET DOES NOT TIE TO O&M DETAIL WORKSHEET. SEE CELL AP59."")" +"NOW()" +"SUM(D8:AN8)" +"SUM(D8:D9)" +"SUM(D13:D20)" +"SUM(D24:D29)" +"SUM(D38:D46)" +"SUM(D50:D52)" +"D10+D21+D30+D35+D47+D53" +"'O&M Detail'!AB55" +"AP55-AP57" +"Format!A1" +"CELL(""FILENAME"",A1)" +"NOW()" +"IF(J64=0,""This worksheet ties to the O&M Detail worksheet."",""ERROR - THIS WORKSHEET DOES NOT TIE TO THE O&M DETAIL WORKSHEET. SEE CELL J64."")" +"'O&M Detail'!AB38" +"H13-F13" +"'O&M Detail'!AB34" +"'O&M Detail'!AB39" +"SUM(F13:F15)" +"SUM(F19:F28)" +"F16-F29" +"SUM(F35:F42)" +"SUM(F46:F59)" +"F43-F60" +"'O&M Detail'!AB40" +"F16+F62" +"Format!A1" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D9:L9)" +"SUM(D9:D27)" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"4.9+46.2" +"SUM(C11:C13)" +"+Format!B47" +"SUM(E17:AA17)" +"+E29-SUM(E16:E26)" +"+Format!D47" +"+E47-SUM(E39:E45)" +"+Format!D56" +"SUM(C51:C55)" +"+Format!D58" +"+Format!A1" +"SUM(C12:Y12)" +"+C24-SUM(C11:C21)" +"+Format!D89" +"SUM(AA12:AA22)" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"+E9" +"SUM(C9:C13)" +"SUM(E17:AA17)" +"+Format!A1" +"SUM(C10:Y10)" +"+C16-SUM(C9:C13)" +"+Format!D91" +"+Format!D92" +"+Format!D93" +"+Format!D94" +"+C16+C25+C34+C43" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"SUM(C12:Y12)" +"+C19-SUM(C11:C16)" +"+Format!D97" +"+Format!D98" +"+C19+C29" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"SUM(C10:Y10)" +"+C33-SUM(C9:C30)" +"+Format!D101" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"+B23-SUM(B12:B20)" +"+Format!D122" +"+B36-SUM(B24:B33)" +"+Format!D123" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"+B20-SUM(B11:B17)" +"+Format!D124" +"+Format!D126" +"+B44-SUM(B33:B41)" +"+Format!D127" +"+B20+B31+B44" +"+Format!A1" +"+B24-SUM(B12:B21)" +"+Format!D125" +"+A13" +"+Z13" +"+D30-F30" +"CELL(""filename"",A1)" +"NOW()" +"SUM(C8:O8)" +"21.1-16.8" +"20.9-16.4" +"30.9-27" +"20.6-16.5" +"19.7-15.5" +"30.6-26.4" +"19.5-15.7" +"18.9-15.3" +"29.9-26" +"19.6-15.8" +"19.3-15.6" +"29.8-25.6" +"SUM(C8:C16)" +"11.9+6.3+2" +"24.2+4.2+4" +"+O5-M5" +"+'[1]ibit by qtr p3'!D49-D5" +"+D5+D6" +"SUM(M5:M6)" +"+EECC!J32" +"SUM(D18:K18)" +"+O17-O18" +"+G4-E4" +"-3.9+0.9" +"-0.3+0.8" +"SUM(E4:E17)" +"-26-1.3-1.5-0.3" +"-3.9+1.6-0.8-0.1-0.2-1.1-0.1+0.2" +"1.1+1.3+1+0.4+0.2+0.6+0.3" +"SUM(E4:E35)-E18" +"+EECC!E24" +"+EECC!U24" +"+E4-C4" +"+NEPCO!E25" +"+NEPCO!J25" +"SUM(C4:C6)" +"+EECC!E26" +"+EECC!U26" +"+NEPCO!E27" +"+NEPCO!J27" +"+EECC!E28" +"+EECC!U28" +"+NEPCO!E29" +"+NEPCO!J29" +"+EECC!E30" +"+EECC!U30" +"+NEPCO!E31" +"+NEPCO!J31" +"SUM(C10:C18)" +"+C7+C19" +"+G7-E7" +"+L7-N7" +"-4.7-0.3" +"-0.5+0.3" +"11.5+4.6" +"-3.8+1.3" +"0.3-0.8" +"-1.1-0.4" +"SUM(E7:E22)" +"-1.1+0.6" +"0.9+0.2-0.6+0.1" +"SUM(E7:E30)-E23" +"11.4+0.6" +"+E31+E33" +"+J7-H7" +"SUM(O7:V7)" +"+W7-Y7" +"3.2" +"-0.5+0.3" +"-25+0.8+9.2" +"-5.5*0.94" +"0.6" +"-3.8+1.3" +"1+2.8" +"-0.5-0.2-0.8" +"0.5-1.6" +"SUM(E7:E23)" +"-1.8+0.6" +"-8-0.8" +"-7.8-0.3-2.2+0.7+0.4-0.1+1.2-1.3+5.6-1.5" +"-4-2+1.6" +"-0.3-4.3-3.7-1" +"1-2.2+0.3" +"SUM(E7:E31)-E24" +"SUM(O24:O31)" +"SUM(O32:U32)" +"14.2" +"14.1-8-8.5-1" +"+E32+E34" +"+O34+O32" +"+W41-AA41" +"+J7-H7" +"0.8+1.1+0.7+0.2+2.7" +"-1.2+0.6+0.4+0.8" +"SUM(E7:E24)" +"-4.2+0.6" +"SUM(E7:E32)-E25" +"SUM(H25:H32)" +"-5.3-2.2" +"-4.8-0.5" +"-2.2+0.7-0.2+0.7" +"SUM(G8:G16)" +"SUM(I8:I13)" +"-2.3-1.5" +"-10.9+1.7" +"-7.4-6.9" +"-4.5+1.6+0.3-0.8" +"+K39-G39" +"SUM(G17:G40)+G4" +"23371-SUM(C4:C7)" +"29808-SUM(G4:G7)" +"SUM(C4:C8)" +"SUM(C12:C13)" +"11880+2254-SUM(G12:G13)" +"SUM(G12:G15)" +"9818-SUM(C17:C18)" +"SUM(C17:C19)" +"5334-SUM(G19)" +"C9+C14+C20+C33+G9+G16+G21" +"G24+G26" +"122953-SUM(C23:C31)-2195" +"SUM(C23:C32)" +"23371-SUM(C4:C7)" +"29808-SUM(G4:G7)" +"SUM(C4:C8)" +"SUM(C12:C13)" +"11880+2254-SUM(G12:G14)" +"SUM(G12:G15)" +"9818-SUM(C17:C18)" +"SUM(C17:C19)" +"5334-SUM(G19)" +"C9+C14+C20+C33+G9+G16+G21+G23" +"G24+G26" +"122953-SUM(C23:C31)-2137+'2002 8-21 compared to 9-13'!G101" +"SUM(C23:C32)" +"CELL(""filename"")" +"28295-5494-1549+3866" +"23158-5494+3433+457" +"G5-B5" +"10618-204" +"111075-8097-3000-2000-6000" +"109464-6000-4720+1400" +"122768-8297-3000-1435-6000-2000" +"9852+452" +"24550+412-4042-5502" +"10591-4094-2030-1000-3467" +"3667" +"18645-12429" +"6575-115" +"B16-SUM(B5:B14)" +"536+4172" +"2095" +"'[1]2002 other projs number order'!D13*G5*H5" +"2082+2254" +"16943+122" +"10172-1877-1000+4042+5502" +"1634+4610+10682+115" +"SUM(B19:B22)" +"8097+2000" +"8097+3602" +"8297+1435" +"SUM(B25:B27)" +"SUM(E26:E27)" +"B23+B28" +"B16+B30" +"23429-21797" +"SUM(B37:B42)" +"B35+B43+B45" +"G35+G45" +"K63" +"SUM(B57:B63)" +"SUM(B72:B79)" +"B64+B70+B80+B84" +"B86" +"B89+G89" +"-B69" +"-148558" +"B92+B94" +"-G82" +"G96+G98" +"G32+G45" +"G99-G100" +"G92" +"B107-B92" +"CELL(""filename"")" +"BUDGETDATA!E181" +"BUDGETDATA!H181" +"SUM(C3:F3)" +"BUDGETDATA!K182" +"G3-H3" +"BUDGETDATA!E197" +"BUDGETDATA!H197" +"BUDGETDATA!K198" +"BUDGETDATA!E205" +"BUDGETDATA!H205" +"BUDGETDATA!K206" +"BUDGETDATA!E237" +"BUDGETDATA!H237" +"BUDGETDATA!J237" +"BUDGETDATA!K238" +"SUM(G3:G10)" +"BUDGETDATA!E211" +"BUDGETDATA!H211" +"5400+1500" +"44584228-(E181+F181+SUM(H2:H179))" +"SUM(E2:E180)" +"E181+F181+H181" +"SUM(D187:D196)" +"SUM(E186:E196)" +"D197+F197+H197" +"256740*1.14" +"1644628*1.14" +"4171532+2000000" +"242792*1.14" +"SUM(D201:D204)" +"SUM(H201:I204)" +"25427831-14396607" +"2500109*1.14" +"395931*1.14" +"SUM(F209:F210)" +"F211+H211" +"SUM(D215:D235)" +"D237+F237+H237+J237" +"F237+H237+J237" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D7:Z7)" +"D7-D9" +"SUM(D14:D21)" +"D11-D22" +"SUM(D27:D31)" +"D24+D32" +"SUM(D37:D40)" +"D44+D45" +"D34-D41-D46-D48" +"SUM(D53:D54)" +"D50-D55" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D7:Z7)" +"D7-D9" +"SUM(D14:D21)" +"D11-D22" +"SUM(D27:D31)" +"D24+D32" +"SUM(D37:D40)" +"D44+D45" +"D34-D41-D46-D48" +"SUM(D53:D54)" +"D50-D55" +"SUM(D8:D9)" +"+D13-D10" +"+D15/D10" +"SUM(D6:D9)" +"SUM(F12:F13)" +"H9*G9*0.1" +"H9*G9*N9" +"H10*G10*0.2" +"H11*G11*0.16" +"SUM(L9:L12)" +"H15*G15*0.08" +"SUM(L15:L16)" +"H20*G20*0.04" +"H24*G24*0.05" +"H32*G32*0.02" +"SUM(L30:L34)" +"H39*G39*0.102" +"L13+L17+L20+L26+L35+L39+L42" +"CELL(""FILENAME"")" +"NOW()" +"[1]Source!$B$4" +"[1]Source!$B$5" +"C13" +"SUM(D11:O11)" +"SUM(D11:E11)" +"P11-Q11" +"D10+D11" +"D13-C13" +"Q11" +"C33" +"-53399-0" +"-C27" +"[1]Source!D9" +"[1]Source!D8" +"SUM(C20:C26)" +"C17+C18+C27+SUM(C29:C31)" +"C41" +"SUM(D37:D40)" +"SUM(Q38:Q40)" +"SUM(Q54:Q55)" +"C72" +"SUM(C67:C71)" +"SUM(Q68:Q71)" +"C97" +"-[1]Source!D36" +"SUM(C78:E78)" +"-[1]Source!D35" +"SUM(T78:T79)" +"[1]Source!D22+[1]Source!D23+[1]Source!D24+[1]Source!D25" +"SUM(T80)" +"[1]Source!D28+[1]Source!D30+[1]Source!D26-D211" +"[1]Source!D69" +"[1]Source!M69-M217" +"[1]Source!N69+[1]Source!N71-N217" +"[1]Source!D72" +"[1]Source!D31" +"[1]Source!D17" +"SUM(C77:C95)" +"SUM(Q78:Q96)" +"C111" +"SUM(C101:C109)" +"SUM(Q102:Q110)" +"C123" +"[1]Source!D54" +"-1400+100" +"-2200+300" +"-2100+200" +"21764-197-336-336" +"SUM(D115:D122)" +"SUM(Q116:Q122)" +"C144" +"C161" +"-41594+19961" +"2000-2000" +"SUM(D148:D160)" +"SUM(Q149:Q160)" +"C176" +"[1]Source!D47" +"-[1]Source!D48+D119" +"D156+D228" +"D158" +"I158-2000+2000" +"SUM(D165:D175)" +"SUM(Q166:Q175)" +"C247" +"SUM(T198:T200)" +"[1]Source!D21" +"[1]Source!D27" +"[1]Source!D68" +"P237-Q237" +"[1]Source!D32" +"-[1]Source!D41" +"T225" +"[1]Source!D33" +"[1]Source!D50" +"-[1]Source!D40" +"-[1]Source!D34-D91" +"-[1]Source!O34-O91+700" +"[1]Source!D37" +"[1]Source!D43-D85" +"[1]Source!D38-D86" +"[1]Source!D42-D87" +"[1]Source!D39-D88" +"[1]Source!D45" +"SUM(C198:C245)" +"SUM(D197:D246)" +"SUM(Q198:Q245)" +"SUM(C253:C267)" +"SUM(D252:D267)" +"SUM(Q253:Q267)" +"C13+C33+C41+C49+C56+C63+C72+C97+C111+C123+C132+C144+C161-C176+C184+C192+C247+C268-C473-C308" +"13841-0" +"[1]Source!D14" +"[1]Source!D20+[1]Source!D13" +"[1]Source!D15" +"SUM(C291:O291)" +"(9683+351)+977-11011" +"-11011+11011" +"C279+C280+C289+SUM(C291:C297)" +"1340-132-1208" +"ROUND(((C27+D421+D432)*0.8)-C317-D314,0)" +"C333" +"SUM(C321:C332)" +"SUM(Q322:Q332)" +"[1]Source!D52" +"[1]Source!D51" +"[1]Source!D64" +"-[1]Source!D60" +"-D356" +"D352" +"Q362+Q364" +"[1]Source!D61" +"[1]Source!D62" +"-D373" +"573+1458+844" +"573+1459+843" +"-3437" +"C416" +"[1]Source!D55" +"9219-9219" +"-[1]Source!D67-[1]Source!D29" +"-[1]Source!M67-[1]Source!M29+M81+M82" +"SUM(C402:C415)" +"SUM(Q402:Q415)" +"-[1]Source!D18+[1]Source!D19" +"-[1]Source!H18+[1]Source!H19-20" +"-[1]Source!D53" +"-[1]Source!D59" +"-[1]Source!D70" +"-[1]Source!M70+(985-0)+M217" +"-[1]Source!O70-985+108" +"C458" +"D138" +"SUM(C452:C457)" +"SUM(Q453:Q457)" +"-D310" +"-D319+D319" +"-D496" +"-D482+D482" +"SUM(D463:D472)" +"SUM(Q479:Q484)" +"ROUND([1]Source!D65-D492-D493,0)" +"D140-D455" +"2453+(10000+1+1500)+22442" +"C299+C317+C333+C341+C366+C376+C386+C396+C416+C427+C436+C448+C458+C485+C500" +"C272-C504" +"D509-C509" +"BACKUP!A1" +"NOW()" +"A1" +"A1" +"A1" +"BACKUP!C5" +"D9" +"BACKUP!C13" +"C12-AC12-BC12" +"BACKUP!C33" +"-BACKUP!C473" +"AC14-[1]IncomeState!C$112" +"AE14-[1]IncomeState!E$112+900" +"AG14-[1]IncomeState!G$112-4500" +"AH14-[1]IncomeState!H$112+1400-100" +"AK14-[1]IncomeState!K$112+2200-300" +"AN14-[1]IncomeState!N$112+2100-200" +"-BACKUP!C308" +"BACKUP!C41" +"BACKUP!C49" +"BACKUP!C56" +"BACKUP!C63" +"BACKUP!C72" +"BACKUP!C97" +"BACKUP!C184" +"BACKUP!C111" +"SUM(C12:C25)" +"BACKUP!C123" +"BACKUP!C144" +"BACKUP!C132" +"SUM(C30:C33)" +"BACKUP!C161" +"BACKUP!C176" +"BC38+'[1]Fuel-Depr-OtherTax'!C$24" +"C37-C38" +"BACKUP!C184-C23" +"BACKUP!C247" +"BACKUP!C192" +"BACKUP!C268" +"SUM(C44:C48)" +"C26+C34+C40+C49" +"BACKUP!C299" +"BACKUP!C317" +"BACKUP!C333" +"BACKUP!C341" +"BACKUP!C366" +"BACKUP!C376" +"BACKUP!C396" +"BACKUP!C427" +"BACKUP!C416" +"SUM(C59:C68)" +"BACKUP!C386" +"AC72+[1]IncomeState!C113" +"BC72+[1]DeferredTax!R$71" +"BACKUP!C436" +"BACKUP!C458" +"BACKUP!C448" +"BACKUP!C485-C82" +"BACKUP!C494+BACKUP!C495" +"C89+BACKUP!D494+BACKUP!D495" +"BACKUP!C500-C87-C88-C89" +"AC90+[1]IncomeState!C117" +"BC90-17" +"BH90-17+1" +"C69+C77+C84+C92" +"C52-C95" +"A1" +"A1" +"AE1" +"O9" +"C12" +"ROUND(SUM(C114:O114)/13,0)" +"C14+C15" +"C17+C18" +"C19-C62+C20+C21+C24" +"C40" +"C34" +"C49+C23" +"SUM(C114:C122)" +"C59+C60" +"AC59+#REF!+AC60" +"C63+C65" +"C64" +"C72" +"#REF!+C66+C67+C73+#REF!+C74+C75" +"#REF!+AC67+AC73+#REF!+AC74+AC75" +"SUM(C127:C132)" +"C80" +"C81-C137" +"C87+C88+C90" +"SUM(C140:C142)" +"D147/D144" +"C123-C133-C144" +"A1" +"A1" +"AE1" +"C14+C15" +"C17+C18" +"C19+C20+C21+C24" +"C34" +"C40" +"C45" +"C23+C44" +"C47" +"AC46+AC47" +"SUM(C168:C180)" +"C59+C60" +"AC59+#REF!+AC60" +"C62+C63+C65" +"C64" +"C72" +"#REF!+C73" +"C74+C66" +"#REF!" +"C67+C75" +"SUM(C185:C195)" +"C80" +"C81+C82" +"C92" +"C196+C203" +"C181-C205" +"BACKUP!A1" +"BACKUP!F1" +"NOW()" +"A1" +"I1" +"BACKUP!D6" +"T5" +"T5" +"T5" +"P7" +"AC7" +"AN7" +"BACKUP!D491+BACKUP!D492+BACKUP!D493+BACKUP!D498" +"SUM(D9:O9)" +"SUM(D9:E9)" +"P9-Q9" +"SUM(D9:F9)" +"AC9-AG9" +"AB9-AF9" +"AB9-AM9" +"AC9-AP9" +"D283+D282-BACKUP!D119" +"-D295-D296" +"BACKUP!D388+BACKUP!D378" +"-BACKUP!D35" +"-BACKUP!D51-BACKUP!D58" +"BACKUP!D301" +"BACKUP!D319" +"-BACKUP!D65" +"+BACKUP!D343" +"-BACKUP!D74" +"BACKUP!D398" +"BACKUP!D368" +"-BACKUP!D99-BACKUP!D113" +"BACKUP!D418+BACKUP!D429-D333" +"-D301-D302" +"-BACKUP!D43-BACKUP!D146+BACKUP!D335+BACKUP!D460+BACKUP!D494" +"-BACKUP!D116-BACKUP!D121" +"-SUM(BACKUP!D117:'BACKUP'!D119)+BACKUP!D119-BACKUP!D120" +"-BACKUP!D492-BACKUP!D493" +"-BACKUP!I492-BACKUP!I493-7600" +"-BACKUP!O492-BACKUP!O493-5000" +"-D346+D349" +"D261-D271-D274-D276+D287+D289-D308-D309-D310-SUM(D311:D321)+SUM(D336:D341)+D333+D355+D365" +"I261-I271-I274-I276+I287+I289-I308-I309-I310-SUM(I311:I321)+SUM(I336:I341)+I333+I355+I365+(7600-7600)" +"O261-O271-O274-O276+O287+O289-O308-O309-O310-SUM(O311:O321)+SUM(O336:O341)+O333+O355+O365+(5000-5000)" +"SUM(D9:D36)" +"-D272-D273+D288+D362+D363" +"-I272-I273+I288+I362+I363+7600" +"-O272-O273+O288+O362+O363+5000" +"-D267-D269-D270+D286" +"-D268-D275" +"-D264" +"D284+D285" +"SUM(D40:D45)" +"D37+D46" +"BACKUP!D496" +"SUM(D352:D354)" +"D367" +"SUM(D51:D55)" +"D48+D56" +"-BACKUP!D438-BACKUP!D487" +"D58+D60" +"A1" +"D9" +"D30" +"SUM(D74:D80)" +"SUM(D16:D27)" +"D31" +"D40" +"D41+D42" +"SUM(D29:D29)+SUM(D33:D35)+D43+D44" +"SUM(D82:D93)" +"D52+D53" +"D51" +"D54" +"D60" +"SUM(D103:D105)" +"D62-D107" +"SUM(D85:D87)" +"SUM(D114:D114)" +"A1" +"A1" +"I1" +"D13" +"D33" +"A82" +"SUM(D129:D133)" +"A29" +"A34" +"A30" +"A35" +"D12+D35" +"T12+T35+T53-T53" +"AG12+AG35+(AG53-AG53)" +"SUM(D135:D142)" +"A15" +"D16+D21" +"A23" +"D18+D19+D22" +"A24" +"A25" +"AG17+AG23+AG27" +"SUM(D147:D156)" +"D144+D158" +"A39" +"A110" +"D62-D185" +"A1" +"A1" +"I1" +"-D346" +"D349" +"D198+D199" +"-D261" +"-SUM(D308:D321)" +"SUM(D336:D341)" +"-D274" +"D287" +"D289" +"SUM(D204:D221)" +"D12" +"D365" +"D333" +"D355" +"D242-SUM(D226:D239)" +"D244-D223" +"AJ244-AJ223-59+59" +"AK244-AK223-78+78" +"D12+D35" +"T12+T35+T53-T53" +"AJ12+AJ35-59+59" +"AK12+AK35-78+78" +"+D244" +"AB244" +"A110" +"D142-D246" +"A1" +"D6" +"BACKUP!A13" +"BACKUP!A15" +"BACKUP!A132" +"BACKUP!A134" +"BACKUP!A148" +"SUM(D270:O270)" +"BACKUP!A165" +"BACKUP!A180" +"BACKUP!A188" +"BACKUP!A252" +"BACKUP!A402" +"SUM(D326:D331)" +"BACKUP!A440" +"BACKUP!A247" +"BACKUP!A249" +"BACKUP!A436" +"BACKUP!A438" +"BACKUP!A478" +"BACKUP!A490" +"A1" +"I1" +"T48" +"#REF!" +"T58" +"A9" +"AK9" +"A11" +"AK11" +"SUM(G384:G389)" +"A16" +"AK16" +"-P315-P316-P318+T315+T316+T318" +"-P311+T311" +"-P321+T321" +"#REF!-#REF!" +"G416-SUM(E410:E415)" +"AK35" +"SUM(G389:G417)" +"A39" +"AK40" +"A46" +"P48" +"SUM(I381:I425)" +"I426-I381" +"A19" +"AK19" +"SUM(G429:G431)" +"SUM(K381:K432)" +"K434-K381" +"A50" +"AK51" +"A56" +"SUM(G437:G440)" +"P58" +"SUM(M381:M442)" +"A1" +"I1" +"AM48" +"AM58" +"A9" +"AN9" +"A11" +"AN11" +"A16" +"AN16" +"A411" +"-P315-P316-P318+U315+U316+U318" +"-P311+U311" +"-P321+U321" +"AN35" +"A39" +"AN40" +"A48" +"P48" +"A19" +"AN19" +"A50" +"AN51" +"A56" +"P58" +"BACKUP!A1" +"BALSHEET!AE1" +"NOW()" +"A1" +"CASHFLOW!I3" +"CASHFLOW!D125" +"[1]IncomeState!C117" +"SUM(D9:O9)" +"SUM(D9:E9)" +"P9-Q9" +"CASHFLOW!D129-'CF-Partnership, NNG & 53K'!D9" +"CASHFLOW!A130" +"[1]IncomeState!C84" +"CASHFLOW!D131-'CF-Partnership, NNG & 53K'!D12" +"[1]IncomeState!C113" +"SUM(D9:D14)" +"CASHFLOW!D31" +"SUM(D16:D23)" +"BALSHEET!AD63-BALSHEET!AC63+BALSHEET!AD64-BALSHEET!AC64" +"SUM(D28:D37)" +"D25+D39" +"SUM(D44:D49)" +"D41+D50" +"D52+D60" +"D62+D64" +"CASHFLOW!A187" +"CASHFLOW!D185-'CF-Partnership, NNG & 53K'!D66-'CF-Partnership, NNG & 53K'!AD66" +"CELL(""FILENAME"")" +"NOW()" +"[1]Source!$B$4" +"[1]Source!$B$5" +"C13" +"SUM(D11:O11)" +"SUM(D11:E11)" +"P11-Q11" +"D10+D11" +"D13-C13" +"Q11" +"22347+0" +"C34" +"-C27" +"[1]Source!D9" +"[1]Source!D8" +"SUM(C20:C26)" +"C17+C18+C27+SUM(C29:C32)" +"C42" +"SUM(C38:C41)" +"SUM(Q39:Q41)" +"C53" +"SUM(C47:C52)" +"SUM(Q47:Q52)" +"SUM(Q58:Q59)" +"C98" +"155-155" +"[1]Source!D27" +"[1]Source!D26" +"150-150" +"SUM(C72:C97)" +"SUM(Q73:Q97)" +"C107" +"SUM(C102:C105)" +"SUM(Q103:Q106)" +"[1]Source!D43" +"SUM(D111:D115)" +"C142" +"10000-10000" +"-11641+11641" +"SUM(D129:D141)" +"SUM(Q130:Q141)" +"C157" +"[1]Source!D37" +"-[1]Source!D38" +"[1]Source!D31+[1]Source!D32" +"D139+3" +"SUM(D146:D156)" +"SUM(Q147:Q156)" +"C167" +"SUM(Q162:Q166)" +"C226" +"SUM(C183:E183)" +"[1]Source!D31" +"SUM(T183:T184)" +"[1]Source!D58" +"[1]Source!D30" +"[1]Source!D17" +"[1]Source!D18" +"[1]Source!D19" +"[1]Source!D20" +"[1]Source!D21" +"[1]Source!D22" +"[1]Source!D23" +"[1]Source!D24" +"T207" +"[1]Source!D25" +"3728+0" +"[1]Source!D33" +"SUM(T211:T215)" +"1500-1500" +"-279+279" +"4-4" +"SUM(C183:C224)" +"SUM(D182:D225)" +"SUM(Q183:Q224)" +"C245" +"[1]Source!D47" +"838-838" +"SUM(D231:D244)" +"SUM(Q232:Q244)" +"C13+C34+C42+C53+C60+C67+C98+C107+C116+C124+C142-C157+C167+C177+C226+C245-C284-C449" +"7327-3850" +"C275" +"C256+C257+C266+SUM(C268:C273)" +"C309" +"SUM(C297:C308)" +"SUM(Q298:Q308)" +"[1]Source!D41" +"[1]Source!D40" +"[1]Source!D55" +"-[1]Source!D51" +"-D332" +"D328" +"Q338+Q340" +"[1]Source!D52" +"[1]Source!D53" +"-D349" +"C393" +"[1]Source!D45" +"SUM(C378:C392)" +"SUM(D377:D392)" +"SUM(Q378:Q392)" +"C424" +"[1]Source!D48" +"SUM(C415:C423)" +"SUM(Q416:Q423)" +"C449" +"-D286" +"-D295+D295" +"-D471" +"-D459" +"SUM(D439:D448)" +"C462" +"SUM(C454:C461)" +"SUM(Q455:Q461)" +"[1]Source!D56" +"D44+D179-D311-D436" +"-D359" +"C275+C293+C309+C317+C342+C352+C362+C372+C393+C411+C402+C424+C434+C462+C476" +"C249-C481" +"D486-C486" +"BACKUP!A1" +"BACKUP!G1" +"NOW()" +"A1" +"A1" +"BACKUP!C5" +"D9" +"BACKUP!C13" +"C12-AC12" +"BACKUP!C34" +"-BACKUP!C449" +"-BACKUP!C284" +"BACKUP!C42" +"BACKUP!C60" +"BACKUP!C67" +"BACKUP!C53" +"BACKUP!C98" +"BACKUP!C107" +"SUM(C12:C23)" +"BACKUP!C116" +"BACKUP!C177" +"BACKUP!C124" +"SUM(C28:C31)" +"BACKUP!C142" +"BACKUP!C157" +"AC36+500" +"C35-C36" +"BACKUP!C167" +"BACKUP!C226" +"BACKUP!C245" +"C24+C32+C38+C46" +"BACKUP!C275" +"BACKUP!C293" +"BACKUP!C309" +"BACKUP!C317" +"BACKUP!C342" +"BACKUP!C352" +"BACKUP!C372" +"BACKUP!C402" +"BACKUP!C393" +"SUM(C56:C65)" +"BACKUP!C362" +"AC69-175" +"BACKUP!C411" +"BACKUP!C434" +"BACKUP!C424" +"SUM(C69:C73)" +"BACKUP!C462-C79" +"BACKUP!C472+BACKUP!C473" +"+C86+BACKUP!D472+BACKUP!D473" +"BACKUP!C476-C84-C85-C86" +"AC87-325" +"C66+C74+C81+C89" +"C49-C92" +"A1" +"A1" +"O9" +"C12" +"ROUND(SUM(C111:O111)/13,0)" +"C16+C17" +"C18-C59+C19+C20+C22" +"C38" +"C32" +"C46+C21" +"SUM(C111:C119)" +"C56+C15+C57" +"AC56+#REF!+AC57" +"C60+C62" +"C61" +"C69" +"#REF!+C63+C64+#REF!+C70+C71+C72" +"#REF!+AC64+#REF!+AC70+AC71+AC72" +"SUM(C124:C129)" +"C77" +"C78-C134" +"C84+C85+C87" +"SUM(C137:C139)" +"BACKUP!D468" +"SUM(AC144:AO144)" +"D144/D141" +"C120-C130-C141" +"A1" +"A1" +"C16+C17" +"C18+C19+C20+C22" +"C32" +"C38" +"C43" +"C21+C42" +"C29+C44" +"SUM(C165:C177)" +"C56+C15+C57" +"AC56+#REF!+AC57" +"C59+C60+C62" +"C61" +"C69" +"#REF!+#REF!" +"C71+C63" +"C70" +"C64+C72" +"SUM(C182:C192)" +"C77" +"C78+C79" +"C89" +"C193+C200" +"C178-C202" +"BACKUP!A1" +"BACKUP!G1" +"NOW()" +"A1" +"I1" +"BACKUP!D6" +"T5" +"T5" +"T5" +"AC6" +"AC7" +"AN7" +"BACKUP!D468+BACKUP!D469+BACKUP!D470" +"SUM(D9:O9)" +"SUM(D9:E9)" +"P9-Q9" +"SUM(D9:F9)" +"AC9-AG9" +"AB9-AF9" +"AB9-AM9" +"AC9-AP9" +"D280+D279+D283" +"-D292" +"+BACKUP!D354+BACKUP!D364-BACKUP!D359" +"-BACKUP!D36" +"-BACKUP!D62" +"BACKUP!D277" +"BACKUP!D295" +"-BACKUP!D69" +"+BACKUP!D319" +"-BACKUP!D55" +"BACKUP!D374" +"BACKUP!D344" +"-BACKUP!D109-BACKUP!D100" +"BACKUP!D395+BACKUP!D404-D317" +"-BACKUP!D44-BACKUP!D179+BACKUP!D311+BACKUP!D436+BACKUP!D472" +"-BACKUP!D112-BACKUP!D114" +"-BACKUP!D113" +"-BACKUP!D469-BACKUP!D470" +"-D331+D334" +"D258-D261-D268-D271-D273+D284+D286-D295-D296-D297-SUM(D298:D306)+SUM(D320:D326)+D317+D342+BACKUP!D359" +"SUM(D9:D34)" +"-D269-D270+D285+D338+D339" +"-D264-D266-D267" +"-D265-D272" +"D281+D282" +"SUM(D38:D43)" +"D35+D44" +"BACKUP!D471" +"SUM(BACKUP!D456:'BACKUP'!D459,0)" +"SUM(D49:D53)" +"D46+D54" +"-BACKUP!D464" +"D56+D58" +"A1" +"D9" +"D28" +"SUM(D72:D78)" +"SUM(D16:D23)+D24+D25+D26" +"D29" +"D38" +"D39+D40" +"SUM(D31:D33)+D41+D42" +"SUM(D80:D91)" +"D50+D51" +"D49" +"D52" +"D58" +"SUM(D101:D103)" +"D60-D105" +"SUM(D83:D85)" +"SUM(D112:D112)" +"A1" +"A1" +"I1" +"D13" +"D31" +"A80" +"SUM(D127:D131)" +"A32" +"A28" +"A33" +"D12+D33" +"A15" +"D16+D20" +"A22" +"D18+D19+D21" +"A23" +"A24" +"A25" +"+D25" +"SUM(D144:D153)" +"D141+D155" +"A37" +"A108" +"D60-D182" +"A1" +"A1" +"I1" +"I188" +"-D331" +"D334" +"D195+D196" +"-D258" +"-D261" +"-SUM(D295:D306)" +"SUM(D320:D326)" +"-D271" +"D284" +"D286" +"SUM(D201:D218)" +"D342" +"H341+H342" +"-14138+14138" +"500-500" +"2497-2497" +"-500+500" +"D317" +"D239-SUM(D223:D236)" +"D241-D220" +"D12+D33" +"D241" +"A108" +"D139-D243" +"A1" +"D6" +"BACKUP!A13" +"BACKUP!A15" +"BACKUP!A124" +"BACKUP!A126" +"BACKUP!A129" +"SUM(D267:O267)" +"BACKUP!A146" +"BACKUP!A167" +"BACKUP!A169" +"BACKUP!A231" +"BACKUP!A378" +"BACKUP!A415" +"BACKUP!A226" +"BACKUP!A228" +"BACKUP!A411" +"BACKUP!A413" +"BACKUP!A467" +"A1" +"I1" +"T46" +"#REF!" +"T56" +"A9" +"AK9" +"A11" +"AK11" +"SUM(G359:G364)" +"A16" +"AK16" +"A29" +"AK29" +"-P299-P301-P303+T299+T301+T303" +"-#REF!+#REF!" +"-P306+T306" +"P324-T324" +"G391-SUM(E385:E390)" +"AK33" +"SUM(G364:G392)" +"A37" +"AK38" +"A44" +"P46" +"SUM(I356:I400)" +"I401-I356" +"A19" +"AK19" +"SUM(G404:G406)" +"SUM(K356:K407)" +"K409-K356" +"A48" +"AK49" +"A54" +"SUM(G412:G415)" +"P56" +"SUM(M356:M417)" +"A1" +"I1" +"AM46" +"AM56" +"A9" +"AN9" +"A11" +"AN11" +"A16" +"AN16" +"A29" +"AN29" +"A386" +"-P299-P301-P303+U299+U301+U303" +"-P306+U306" +"P324-U324" +"AN33" +"A37" +"AN38" +"A46" +"P46" +"A19" +"AN19" +"A48" +"AN49" +"A54" +"P56" +"-100000-1540" +"+D11" +"ROUND(-849*0.6053,0)" +"+D20" +"SUM(D10:O10)" +"SUM(D8:D10)" +"ROUND((D11),0)" +"ROUND((D13)*(D15*(31/365)),0)" +"ROUND((E13)*(E15*(28/365)),0)" +"ROUND((G13)*(G15*(30/365)),0)" +"ROUND(+D17*-0.3947,0)" +"SUM(D17:D18)" +"+P20-SUM(D20:O20)" +"+O11" +"+O20" +"NOW()" +"CELL(""FILENAME"")" +"+C5" +"-897027+21513+5040" +"C15" +"-33140+800" +"-10770+800+3000" +"-19433+33" +"-17900+2000" +"-1400+800" +"-4500+800" +"SUM(D9:O9)" +"19260-268" +"18943-200" +"24848-194-5039" +"407-534" +"5839-195" +"13163-237" +"8416-202" +"5900-200" +"6800-200" +"20000-200" +"20500-200" +"18800-200" +"ROUND(SUM(D15:O15)/12,0)" +"-D27" +"SUM(U10:U11)" +"SUM(C8:C14)" +"C23" +"ROUND(T18/T20,4)" +"L31-36788" +"ROUND(T19/T20,4)" +"D53" +"T18+T19" +"SUM(C17:C22)" +"SUM(D17:D20)" +"SUM(E17:E21)" +"ROUND(AC26/AC29,4)" +"L31" +"AC26+AC27" +"1087527-67757" +"SUM(P26:P29)" +"C15+C23+C31" +"+C42" +"ROUND(5601*0.6053,0)" +"+C47" +"-ROUND((5601-3213)*0.6053,0)" +"-ROUND((3213-810)*0.6053,0)" +"-91055+38836+39092+(-789-789-791)+15496" +"SUM(D39:D41)" +"ROUND((1650)*0.6053,0)" +"ROUND((+D42),0)" +"-ROUND((1376)*0.6053,0)" +"ROUND((C42)*(C45*(30/360)),0)+11-11" +"ROUND((D44)*(D45*(30/360)),0)+12-12" +"ROUND((E44)*(E45*(30/360)),0)+13-13" +"ROUND((J44)*(J45*(30/360)),0)+14-14" +"ROUND((M44)*(M45*(30/360)),0)+15-15" +"U50+U51+U52+U53-P50-P51-P52-P78" +"ROUND((+$T$50*0.08)*(30/360),0)" +"ROUND((+$T$50*0)*(30/360),0)" +"ROUND(($T50*0.08)*150/360,0)" +"ROUND((+$T$51*0.06875)*(30/360),0)" +"ROUND((+$T$51*0.06875)*(30/360),0)-1" +"ROUND($T51*0.06875,0)" +"ROUND((+$T$53*0.07)*(30/360),0)" +"ROUND((+$T$53*0.07)*(30/360),0)+1" +"ROUND(+$T52*0.0675,0)" +"ROUND($T53*0.07,0)" +"ROUND($T54*0.08,0)" +"D47" +"SUM(D50:D57)" +"ROUND(+D58*-0.3947,0)-1" +"ROUND(+E58*-0.3947,0)+1" +"ROUND(+F58*-0.3947,0)" +"SUM(U50:U58)" +"+C8" +"D65+D68" +"+E65+E68" +"+C10" +"+D66+D10-D47" +"+O66-(D66+P10-O10)+(P55-O55)" +"+D9+D11" +"+P68+D65-O65-O68" +"U59-SUM(U63:U70)" +"ROUND((D67+D70)/1.95,0)" +"SUM(U63:U70)" +"ROUND((C70)*(C73*(31/365)),0)" +"ROUND((D72)*(D73*(31/365)),0)" +"ROUND((E72)*(E73*(28/365)),0)" +"ROUND((G72)*(G73*(30/365)),0)" +"-5+1615" +"-43+1413" +"-1615-1413+39" +"ROUND((+$T$52*0.0675)*(30/360),0)" +"ROUND((+$T$52*0.0675)*(30/360),0)-1" +"ROUND((+$T$52*0.0275)*(30/360),0)-344" +"ROUND((+$T$52*0.0275)*(30/360),0)-344+4125-4125" +"+P82-SUM(D82:O82)" +"NOW()" +"CELL(""FILENAME"")" +"+C86+D79" +"+'NNG-3rd CE 2001'!A2" +"+'[1]NNG-Forecast '!A7" +"C15" +"-22714+150000" +"SUM(D9:O9)" +"(8516-368)-5198+2058" +"-D27" +"SUM(C8:C14)" +"C23" +"ROUND(T18/T20,4)" +"L31" +"ROUND(T19/T20,4)" +"D53" +"T18+T19" +"SUM(C17:C22)" +"SUM(D17:D20)" +"SUM(E17:E21)" +"-18333+14032" +"SUM(P26:P29)" +"C15+C23+C31" +"+'NNG-3rd CE 2001'!A37:B37" +"+C42" +"ROUND(12465*0.6112,0)" +"+C47" +"-ROUND((12465-11229)*0.6112,0)" +"-ROUND((11229-10712)*0.6112,0)" +"-202572+20087+8806+(-10421-10421-10421)+204942" +"SUM(D39:D41)" +"ROUND((600)*0.6112,0)" +"ROUND((+D42),0)" +"ROUND((C42)*(C45*(30/360)),0)+157-157" +"ROUND((D44)*(D45*(30/360)),0)+161-161" +"ROUND((E44)*(E45*(30/360)),0)+164-164" +"ROUND((F44)*(F45*(30/360)),0)+170-170" +"ROUND((G44)*(G45*(30/360)),0)+173-173" +"ROUND((H44)*(H45*(30/360)),0)+178-178" +"ROUND((I44)*(I45*(30/360)),0)+183-183" +"ROUND((J44)*(J45*(30/360)),0)+186-186" +"ROUND((K44)*(K45*(30/360)),0)+191-191" +"ROUND((L44)*(L45*(30/360)),0)+195-195" +"ROUND((M44)*(M45*(30/360)),0)+200-200" +"ROUND((N44)*(N45*(30/360)),0)+203-203" +"ROUND((O44)*(O45*(30/360)),0)+209-209" +"U50+U51+U52+U53+U54-P50-P51-P52" +"ROUND(((+$T$50*0)+(+$T$54*0.074))*(30/360),0)" +"ROUND(((+$T$50*0.052525)+(+$T$54*0))*(30/360),0)" +"ROUND(((+$T$50*0.052525)+(+$T$54*0))*(31/360),0)" +"ROUND(((+$T$50*0.052525)+(+$T$54*0))*(28/360),0)" +"ROUND(((+$T$50*0)+(+$T$54*0))*(31/360),0)" +"ROUND(((+$T$50*0)+(+$T$54*0))*(30/360),0)" +"ROUND(($T50*0.052525)*89/360,0)" +"ROUND((+$T$51*0.091)*(30/360),0)" +"ROUND((+$T$51*0.091)*(0/360),0)" +"ROUND(($T51*0.091)*120/360,0)" +"ROUND(((+$T$52*0.092)+(+$T$53*0.092))*(30/360),0)" +"ROUND(((+$T$52*0.092)+(+$T$53*0.092))*(30/360),0)+1" +"ROUND((+$T$52*0.092)*(30/360),0)" +"27000-3857-3857-3857-3857" +"ROUND($T52*0.092,0)" +"ROUND((+$T53*0.092)*(300/360),0)" +"ROUND(($T54*0.074)*(90/360),0)" +"D47" +"SUM(D50:D57)" +"ROUND(+D58*-0.3888,0)" +"SUM(U50:U58)" +"D58+D59" +"+'[1]NNG-Forecast '!A64" +"+C8" +"+D65+D68" +"+C10" +"+D66+D10-D47" +"+O66-(D66+P10-O10)+(P55-O55)" +"SUM(D65:D66)" +"+D9" +"+P68+D65-O65-O68" +"U59-SUM(U64:U70)" +"ROUND((D67+D70)/2.01,0)" +"SUM(U64:U70)" +"ROUND((C69)*(C73*(31/365)),0)" +"ROUND((D72)*(D73*(31/365)),0)" +"ROUND((E72)*(E73*(28/365)),0)" +"ROUND((G72)*(G73*(30/365)),0)" +"1+1874" +"5+1631" +"-1874-1631+35" +"+P82-SUM(D82:O82)" +"NOW()" +"CELL(""FILENAME"")" +"+C5" +"-870474-188331" +"C15" +"-32200+900" +"5700+1300" +"13100+1900" +"-22800+1900" +"SUM(D9:O9)" +"573870+155007" +"20500-200" +"25000-200" +"21100-200" +"7800-200" +"6300-200" +"12700-600" +"8800-600" +"8500-500" +"7300-500" +"8400-500" +"20200-500" +"22200-500" +"ROUND(SUM(D15:O15)/12,0)" +"-D27" +"SUM(U10:U11)" +"SUM(C8:C14)" +"C23" +"ROUND(T18/T20,4)" +"L31-36788" +"ROUND(T19/T20,4)" +"D53" +"T18+T19" +"SUM(C17:C22)" +"SUM(D17:D20)" +"SUM(E17:E21)" +"ROUND(AC26/AC29,4)" +"L31" +"AC26+AC27" +"1116716-0" +"SUM(P26:P29)" +"C15+C23+C31" +"+C42" +"ROUND(5601*0.6053,0)" +"+C47" +"-ROUND((5601-3213)*0.6053,0)" +"-ROUND((3213-810)*0.6053,0)" +"-91055+38836+39092+(-789-789-791)+15496" +"SUM(D39:D41)" +"ROUND((1650)*0.6053,0)" +"ROUND((+D42),0)" +"-ROUND((1376)*0.6053,0)" +"ROUND((C42)*(C45*(30/360)),0)+11-11" +"ROUND((D44)*(D45*(30/360)),0)+12-12" +"ROUND((E44)*(E45*(30/360)),0)+13-13" +"ROUND((J44)*(J45*(30/360)),0)+14-14" +"ROUND((M44)*(M45*(30/360)),0)+15-15" +"U50+U51+U52+U53-P50-P51-P52-P78" +"ROUND((+$T$50*0.0675)*(30/360),0)" +"ROUND(($T50*0.08)*150/360,0)" +"ROUND((+$T$51*0.06875)*(30/360),0)" +"ROUND((+$T$51*0.06875)*(30/360),0)-1" +"ROUND($T51*0.06875,0)" +"ROUND((+$T$53*0.07)*(30/360),0)" +"ROUND((+$T$53*0.07)*(30/360),0)+1" +"ROUND(+$T52*0.0675,0)" +"ROUND($T53*0.07,0)" +"ROUND($T54*0.08,0)" +"D47" +"SUM(D50:D57)" +"ROUND(+D58*-0.3947,0)" +"SUM(U50:U58)" +"+C8" +"D65+D68" +"+E65+E68" +"+C10" +"+D66+D10-D47" +"+O66-(D66+P10-O10)+(P55-O55)" +"+D9+D11" +"+P68+D65-O65-O68" +"U59-SUM(U63:U70)" +"ROUND((D67+D70)/1.95,0)" +"SUM(U63:U70)" +"ROUND((C70)*(C73*(31/365)),0)" +"ROUND((D72)*(D73*(31/365)),0)" +"ROUND((E72)*(E73*(28/365)),0)" +"ROUND((G72)*(G73*(30/365)),0)" +"ROUND((+$T$52*0.0675)*(30/360),0)" +"ROUND((+$T$52*0.0675)*(30/360),0)-1" +"ROUND((+$T$52*0.0275)*(30/360),0)-344" +"ROUND((+$T$52*0.0275)*(30/360),0)-344+4125-4125" +"+P82-SUM(D82:O82)" +"NOW()" +"CELL(""FILENAME"")" +"+C86+D79" +"+'NNG-Original 2002 Plan'!A2" +"+'[1]NNG-Forecast '!A7" +"-524956+40885" +"C15" +"SUM(D9:O9)" +"146935+75955" +"-D27" +"SUM(C8:C14)" +"C23" +"ROUND(T18/T20,4)" +"L31" +"ROUND(T19/T20,4)" +"D53" +"T18+T19" +"SUM(C17:C22)" +"SUM(D17:D20)" +"SUM(E17:E21)" +"SUM(P26:P29)" +"C15+C23+C31" +"+'NNG-Original 2002 Plan'!A37:B37" +"+C42" +"ROUND(12465*0.6112,0)" +"+C47" +"-ROUND((12465-11229)*0.6112,0)" +"-ROUND((11229-10712)*0.6112,0)" +"-202572+20087+8806+(-10421-10421-10421)+204942" +"SUM(D39:D41)" +"ROUND((600)*0.6112,0)" +"ROUND((+D42),0)" +"ROUND((C42)*(C45*(30/360)),0)+157-157" +"ROUND((D44)*(D45*(30/360)),0)+161-161" +"ROUND((E44)*(E45*(30/360)),0)+164-164" +"ROUND((F44)*(F45*(30/360)),0)+170-170" +"ROUND((G44)*(G45*(30/360)),0)+173-173" +"ROUND((H44)*(H45*(30/360)),0)+178-178" +"ROUND((I44)*(I45*(30/360)),0)+183-183" +"ROUND((J44)*(J45*(30/360)),0)+186-186" +"ROUND((K44)*(K45*(30/360)),0)+191-191" +"ROUND((L44)*(L45*(30/360)),0)+195-195" +"ROUND((M44)*(M45*(30/360)),0)+200-200" +"ROUND((N44)*(N45*(30/360)),0)+203-203" +"ROUND((O44)*(O45*(30/360)),0)+209-209" +"U50+U51+U52+U53+U54-P50-P51-P52" +"ROUND(((+$T$50*0)+(+$T$54*0.074))*(30/360),0)" +"ROUND(((+$T$50*0.052525)+(+$T$54*0))*(30/360),0)" +"ROUND(((+$T$50*0.052525)+(+$T$54*0))*(31/360),0)" +"ROUND(((+$T$50*0.052525)+(+$T$54*0))*(28/360),0)" +"ROUND(((+$T$50*0)+(+$T$54*0))*(31/360),0)" +"ROUND(((+$T$50*0)+(+$T$54*0))*(30/360),0)" +"ROUND(($T50*0.052525)*89/360,0)" +"ROUND((+$T$51*0.091)*(30/360),0)" +"ROUND((+$T$51*0.091)*(0/360),0)" +"ROUND(($T51*0.091)*120/360,0)" +"ROUND(((+$T$52*0.092)+(+$T$53*0.092))*(30/360),0)" +"ROUND(((+$T$52*0.092)+(+$T$53*0.092))*(30/360),0)-1" +"ROUND((+$T$52*0.092)*(30/360),0)" +"27000-3857-3857-3857-3857-3857" +"ROUND($T52*0.092,0)" +"ROUND((+$T53*0.092)*(300/360),0)" +"ROUND(($T54*0.074)*(90/360),0)" +"D47" +"SUM(D50:D57)" +"ROUND(+D58*-0.3888,0)" +"SUM(U50:U58)" +"D58+D59" +"+'[1]NNG-Forecast '!A64" +"+C8" +"+D65+D68" +"+C10" +"+D66+D10-D47" +"+O66-(D66+P10-O10)+(P55-O55)" +"SUM(D65:D66)" +"+D9" +"+P68+D65-O65-O68" +"U59-SUM(U64:U70)" +"ROUND((D67+D70)/2.01,0)" +"SUM(U64:U70)" +"ROUND((C69)*(C73*(31/365)),0)" +"ROUND((D72)*(D73*(31/365)),0)" +"ROUND((E72)*(E73*(28/365)),0)" +"ROUND((G72)*(G73*(30/365)),0)" +"+P82-SUM(D82:O82)" +"NOW()" +"CELL(""FILENAME"")" +"5000+12125+4800" +"11473+6206" +"SUM(E12:E33)" +"SUM(E10:E23)" +"288" +"313.9" +"129.4+11.4" +"129.4+1.7" +"160.3" +"5.2" +"SUM(J11:J17)" +"3.7-6-1.3" +"SUM(F10:F20)" +"SUM(J18:J20)" +"-47.5-0.2" +"-47.2+2.8-2.8" +"-46.6-0.9" +"-54.1" +"-54.4-AD23" +"-61.8-AH23" +"-67" +"-73.1+0.1" +"-75.6+0.1" +"-61.9+0.1" +"-60.9-F25" +"-62+1.3-H25" +"-59.7" +"-45.5-16.4" +"-41.5-22.1" +"-38.8" +"-62.1" +"-43.8-22.7" +"-66.2" +"-64.6+0.7" +"-66.9-0.1" +"-67.1-0.1" +"-67.5-0.1" +"-73.5-SUM(AS26:AS29)" +"-30.2" +"-38.6" +"-44.1" +"SUM(F21:F30)" +"-89.4" +"-84.9+0.5" +"-91.9" +"88.3" +"-85.4" +"-84.3" +"-101.5-1" +"-101.1" +"-93.1+0.1" +"-113.3" +"-112.6" +"20.1" +"18.4" +"17.4" +"22.9" +"SUM(J33:J34)" +"J31+J35" +"20.5" +"SUM(J38:J41)" +"49.2" +"12" +"9.4" +"-1.3" +"-10.1+1.2" +"12.7-1.4" +"13.8" +"J42+J47+J49+J51" +"SUM(F31:F51)" +"J36+J52" +"2.9" +"SUM(J53:J54)" +"L53+L55" +"17.4+10.5" +"-28.7" +"-31.7" +"41.4" +"-55.7" +"-56.6" +"-62.2" +"-44.2" +"-49.8-0.1" +"-56.9" +"-59.5" +"-68.8" +"-AP56*0.387" +"F53-SUM(F55:F58)" +"J56+J58" +"23+1.8" +"48.3" +"45.3" +"54.9" +"AP60/2" +"26.3" +"H67-H68" +"J60-H60" +"J67-H67" +"NOW()" +"CELL(""filename"",A1)" +"-677" +"-722" +"SUM(F10:F24)" +"SUM(J15:J24)" +"SUM(AB11:AB24)" +"AB25+AB29" +"SUM(AH27:AH29)" +"415" +"-170-824" +"SUM(F33:F48)" +"SUM(J37:J48)" +"SUM(AF47:AF48)" +"-1400" +"527-747" +"-1341" +"500" +"520" +"-698" +"300" +"SUM(F51:F79)" +"SUM(J54:J79)" +"-985" +"985" +"-293" +"293" +"3+1.6" +"-1560" +"1560" +"7600-1100" +"F49+F80+F96" +"-1320" +"1320" +"SUM(H99:H103)" +"SUM(AB100:AB103)" +"F25+F97+F104" +"J25+J97+J103+#REF!" +"AB30+AB97+AB104" +"CELL(""Filename"", A1)" +"NOW()" +"C12-C11" +"D12+G12+J12" +"NPV($E41/12,G43:G54)" +"C43*F43" +"C43*I43" +"L13" +"-SUM(C44:C47)" +"-C54*F54" +"2.7+6.4+28" +"SUM(F9:F12)" +"+G7+F13" +"SUM(F16:F22)" +"+G14+F23" +"Instructions!G4" +"Instructions!G6" +"165000/12" +"+C11" +"ROUND(+D11*1.0425,0)" +"SUM(C11:N11)" +"102500/12" +"93825/12" +"74633/12" +"53000/12" +"46908/12" +"36299/12" +"81000/12" +"SUM(C11:C60)" +"+B11" +"+D11+C64+((C11*12)*0.17)" +"+E11+D64" +"+#REF!" +"+B19" +"+B11" +"ROUND(IF(+C64>84500,+C11*0.0145,+C11*0.062),0)" +"+B19" +"SUM(C116:C166)" +"IF(Instructions!G5=""XXXXXX"",""Please complete cost center information."","""")" +"Instructions!G4" +"Instructions!G6" +"+P11" +"SUM(C11:C15)" +"332691*2" +"+Salary!C61" +"SUM(E20:P20)" +"SUM(C20:C22)" +"34932*2" +"+Salary!C167" +"38187*2" +"ROUND((+(+E11+E12)*(4800/12))+(0.091*Salary!C61),0)" +"SUM(C36:C37)" +"6397*2" +"2941*2" +"2708*2" +"126854*2" +"+C38+C42+C46+C50+C54+C58+C62" +"22129*2" +"131027*2" +"+C71+C75+C79+C83+C87+C91+C95+C99+C103" +"7904*2" +"3328*2" +"12907*2" +"889*2" +"+C112+C116+C120+C124+C128+C132+C136+C140+C144+C148+C152+C156+C160+C164+C168+C172+C176" +"C16*500*12" +"$Q$185/12" +"C182+C186+C190" +"+C23+C27+C31+C64+C105+C178+C192" +"+Q23+Q27+Q31+Q38+Q42+Q46+Q50+Q54+Q58+Q62+Q71+Q75+Q79+Q83+Q87+Q91+Q95+Q99+Q103+Q112+Q116+Q120+Q124+Q128+Q132+Q136+Q140+Q144+Q148+Q152+Q156+Q160+Q164+Q168+Q172+Q176+Q182+Q186+Q190" +"Q194-Q196" +"Instructions!G4" +"Instructions!G6" +"SUM(E11:P11)" +"SUM(C20:C27)" +"SUM(C32:C41)" +"SUM(C46:C54)" +"SUM(C58:C61)" +"C11+C14+C17+C28+C42+C55+C62" +"Instructions!G4" +"Instructions!G6" +"+'Detail Expense'!C194" +"+'Detail Expense'!Q194" +"G11/12" +"-(G15/12)" +"SUM(D15:D37)" +"ROUND(+D11-D38,0)" +"I11+I38" +"Instructions!G4" +"Instructions!G5" +"ROUND(+'Detail Expense'!C23/1000,0)" +"ROUND(+'Detail Expense'!D23/1000,0)" +"ROUND(+'Detail Expense'!Q23/1000,0)" +"ROUND(+'Detail Expense'!#REF!/1000,0)" +"ROUND(+'Detail Expense'!C64/1000,0)" +"ROUND(+'Detail Expense'!D64/1000,0)" +"ROUND(+'Detail Expense'!Q64/1000,0)" +"ROUND(+'Detail Expense'!C105/1000,0)" +"ROUND(+'Detail Expense'!D105/1000,0)" +"ROUND(+'Detail Expense'!Q105/1000,0)" +"ROUND((+'Detail Expense'!#REF!+'Detail Expense'!#REF!+'Detail Expense'!#REF!+'Detail Expense'!#REF!+'Detail Expense'!#REF!+'Detail Expense'!#REF!+'Detail Expense'!#REF!+'Detail Expense'!#REF!)/1000,0)" +"ROUND(+'Detail Expense'!C164/1000,0)" +"ROUND(+'Detail Expense'!D164/1000,0)" +"ROUND(+'Detail Expense'!Q164/1000,0)" +"ROUND((+'Detail Expense'!C168+'Detail Expense'!C172)/1000,0)" +"ROUND((+'Detail Expense'!D168+'Detail Expense'!D172)/1000,0)" +"ROUND((+'Detail Expense'!Q168+'Detail Expense'!Q172)/1000,0)" +"ROUND((+'Detail Expense'!#REF!+'Detail Expense'!#REF!)/1000,0)" +"ROUND(+'Detail Expense'!C136/1000,0)" +"ROUND(+'Detail Expense'!D136/1000,0)" +"ROUND(+'Detail Expense'!Q136/1000,0)" +"ROUND(+'Detail Expense'!C112/1000,0)" +"ROUND(+'Detail Expense'!D112/1000,0)" +"ROUND(+'Detail Expense'!Q112/1000,0)" +"ROUND('Detail Expense'!C178/1000,0)-SUM(D16:D19)" +"ROUND('Detail Expense'!D178/1000,0)-SUM(F16:F19)" +"ROUND('Detail Expense'!Q178/1000,0)-SUM(H16:H19)" +"ROUND('Detail Expense'!#REF!/1000,0)-'Exec Summ'!J16-'Exec Summ'!J14-'Exec Summ'!J17-'Exec Summ'!J18-'Exec Summ'!J19" +"SUM(D12:D20)" +"ROUND(+'Detail Expense'!C27/1000,0)" +"ROUND(+'Detail Expense'!D27/1000,0)" +"ROUND(+'Detail Expense'!Q27/1000,0)" +"ROUND(+'Detail Expense'!C31/1000,0)" +"ROUND(+'Detail Expense'!D31/1000,0)" +"ROUND(+'Detail Expense'!Q31/1000,0)" +"ROUND(+'Detail Expense'!C186/1000,0)" +"ROUND(+'Detail Expense'!D186/1000,0)" +"ROUND(+'Detail Expense'!Q186/1000,0)" +"ROUND(+'Detail Expense'!C182/1000,0)" +"ROUND(+'Detail Expense'!D182/1000,0)" +"ROUND(+'Detail Expense'!Q182/1000,0)" +"ROUND(+'Detail Expense'!C190/1000,0)" +"ROUND(+'Detail Expense'!D190/1000,0)" +"ROUND(+'Detail Expense'!Q190/1000,0)" +"SUM(D22:D28)" +"IF(H30=ROUND('Detail Expense'!Q194/1000,0),"" "",""Error - Check 'Detail Expense' Sheet"")" +"SUM(J22:J27)" +"ROUND(+Allocations!D38/1000,0)" +"ROUND(+Allocations!E38/1000,0)" +"ROUND(+Allocations!#REF!/1000,0)" +"ROUND(D30+D32,1)" +"'Detail Capital'!C64" +"'Detail Capital'!D64" +"'Detail Capital'!Q64" +"+'Detail Expense'!C200" +"+'Detail Expense'!D200" +"+'Detail Expense'!Q200" +"+'Detail Expense'!C11" +"+'Detail Expense'!D11" +"+'Detail Expense'!Q11" +"+'Detail Expense'!#REF!" +"CELL(""filename"",A41)" +"Instructions!G5" +"+'Detail Expense'!A23" +"+'Detail Expense'!E23" +"A1" +"+'Detail Expense'!A27" +"+'Detail Expense'!E27" +"+'Detail Expense'!A31" +"+'Detail Expense'!E31" +"+'Detail Expense'!A35" +"+'Detail Expense'!E38" +"+'Detail Expense'!A39" +"+'Detail Expense'!E42" +"+'Detail Expense'!A43" +"+'Detail Expense'!E46" +"+'Detail Expense'!A47" +"+'Detail Expense'!E50" +"+'Detail Expense'!A51" +"+'Detail Expense'!E54" +"+'Detail Expense'!A55" +"+'Detail Expense'!E58" +"+'Detail Expense'!A59" +"+'Detail Expense'!E62" +"+'Detail Expense'!A109" +"+'Detail Expense'!E112" +"+'Detail Expense'!A113" +"+'Detail Expense'!E116" +"+'Detail Expense'!A117" +"+'Detail Expense'!E120" +"+'Detail Expense'!A121" +"+'Detail Expense'!E124" +"+'Detail Expense'!A125" +"+'Detail Expense'!E128" +"+'Detail Expense'!A129" +"+'Detail Expense'!E132" +"+'Detail Expense'!A133" +"+'Detail Expense'!E136" +"+'Detail Expense'!A137" +"+'Detail Expense'!E140" +"+'Detail Expense'!A141" +"+'Detail Expense'!E144" +"+'Detail Expense'!A145" +"+'Detail Expense'!E148" +"+'Detail Expense'!A149" +"+'Detail Expense'!E152" +"+'Detail Expense'!A76" +"+'Detail Expense'!E79" +"+'Detail Expense'!A80" +"+'Detail Expense'!E83" +"+'Detail Expense'!A84" +"+'Detail Expense'!E87" +"+'Detail Expense'!A88" +"+'Detail Expense'!E91" +"+'Detail Expense'!A92" +"+'Detail Expense'!E95" +"+'Detail Expense'!A96" +"+'Detail Expense'!E99" +"+'Detail Expense'!A100" +"+'Detail Expense'!E103" +"+'Detail Expense'!A165" +"+'Detail Expense'!E168" +"+'Detail Expense'!A169" +"+'Detail Expense'!E172" +"+'Detail Expense'!A173" +"+'Detail Expense'!E176" +"+'Detail Expense'!A183" +"+'Detail Expense'!E186" +"+'Detail Expense'!A182" +"+'Detail Expense'!E182" +"'Detail Expense'!A187" +"+'Detail Expense'!E190" +"+'Detail Expense'!A200" +"+'Detail Expense'!E200" +"SUM(C1:C41)" +"IF(ISBLANK(C17),"""",B16+1)" +"COUNTA(C17:C66)" +"COUNTIF(F17:F72,""Y"")" +"+D3+D2" +"""Taxes on first ""&D4" +"ROUND(D4*D5,0)" +"""<==Tax on $ ""&D4" +"""Taxes on amount over ""&D4" +"VLOOKUP('Data Entry'!$B$2,'Proll Data'!$S$2:$T$8,2,FALSE)" +"IF(ISBLANK('Data Entry'!C17),"" "",('Data Entry'!B17))" +"IF(ISTEXT('Data Entry'!C17),'Data Entry'!C17,"" "")" +"IF(ISBLANK('Data Entry'!C17),"" "",'Data Entry'!$B$4)" +"'Data Entry'!E17" +"ROUND(D16*$E$3,0)" +"ROUND(+E16+D16,0)" +"IF(F16=0,0,ROUND((+F16*12*$D$8+$D$7),0))" +"IF(F16*12>$D$4,((F16*12-$D$4)*$D$6+$E$5),F16*12*$D$5)" +"VLOOKUP('Data Entry'!D17,'Proll Data'!$S$19:$T$74,2,FALSE)" +"ROUND(+D16*$D$9*12,0)" +"ROUND(F16*12+I16,0)" +"IF(F16*2+I16>$D$4,(($D$4-(F16*2))*$D$5)+(((F16*2)-$D$4+I16)*$D$6),I16*$D$5)" +"IF(ISBLANK('Data Entry'!C66),"" "",('Data Entry'!B66))" +"SUM(D16:D72)" +"SUM(E16:E71)" +"SUMIF(I16:I71,"">0"",I16:I71)" +"IF(ISBLANK('Data Entry'!C17),"" "",('Data Entry'!B17))" +"IF(ISBLANK('Data Entry'!C17),"" "", 'Data Entry'!C17)" +"IF(ISBLANK('Data Entry'!C17),"" "", 'Data Entry'!$B$4)" +"IF('Data Entry'!F17=""Y"",($C$4),"""")" +"IF('Data Entry'!F17=""Y"",($C$5*(1+$G$4)),"""")" +"IF('Data Entry'!F17=""Y"",($C$6*(1+$G$4)),"""")" +"IF('Data Entry'!F17=""Y"",($C$7*(1+$G$4)),"""")" +"IF('Data Entry'!F17=""Y"",($C$8*(1+$G$4)),"""")" +"IF('Data Entry'!F17=""Y"",($C$9*(1+$G$4)),"""")" +"SUM(D17:Q17)" +"SUM(D17:D73)" +"S75*12" +"ROUND(+(Q94+#REF!)*($L$88),0)" +"'Data Entry'!B4" +"'Data Entry'!F74" +"$G$10" +"SUM(K10:V10)" +"$G$11" +"$G$12" +"$G$13" +"$G$14" +"$G$15" +"+$I16*$D$6" +"0.46/12" +"+K17" +"0.79/12" +"$G$20" +"$G$21" +"$G$22" +"0.3/12" +"$G$24" +"0.5/12" +"$G$26" +"$G$27" +"$G$28" +"+I29*$D$6" +"25/12" +"$G$31" +"SUM(K10:K31)" +"'Data Entry'!B2" +"'Data Entry'!F74" +"273912-93828" +"E16+G16" +"SUM(O16:Z16)" +"AA16-E16" +"AA16-I16" +"AA16-M16" +"SUM(E16:E44)" +"30228-6998" +"ROUND(+'Proll Data'!$G73/12,0)" +"+'Proll Data'!$G73/12" +"23412-7337" +"+'Proll Data'!$H73/12" +"+'Proll Data'!$H73/12+SUMIF('Proll Data'!L16:L71,"">0"",'Proll Data'!L16:L71)" +"E47+E46" +"SUM(AC46:AC47)" +"EPSC!K33" +"E51+E48+E45" +"E54+G54" +"SUM(E54:E57)" +"E52+E58" +"0.4891*E59" +"IF($N65=0,0,O$59*$N65)" +"$AA65-E65" +"$AA65-I65" +"$AA65-M65" +"0.1145*E59" +"0.1795*E59" +"0.0918*E59" +"0.035*E59" +"0.05*E59" +"0.0401*E59" +"SUM(E65:E86)" +"E87-E59" +"SUM(F11:F21)" +"SUM(F22:F24)" +"F28+F32" +"CELL(""FILENAME"")" +"NOW()" +"[1]Source!$B$4" +"[1]Source!$B$5" +"C13" +"SUM(D11:O11)" +"SUM(D11:J11)" +"P11-Q11" +"D10+D11" +"D13-C13" +"Q11" +"C33" +"-53768-12000" +"-C27" +"[1]Source!D9" +"[1]Source!D8" +"SUM(C20:C26)" +"C17+C18+C27+SUM(C29:C31)" +"C41" +"SUM(D37:D40)" +"SUM(Q38:Q40)" +"SUM(Q54:Q55)" +"C72" +"SUM(C67:C71)" +"SUM(Q68:Q71)" +"C97" +"-[1]Source!D49" +"SUM(C78:J78)" +"-[1]Source!D33" +"-[1]Source!E33+1" +"-[1]Source!F33-1" +"SUM(T78:T79)" +"[1]Source!D26+[1]Source!D16+[1]Source!D28+[1]Source!D17" +"[1]Source!J26+[1]Source!J16+[1]Source!J28+[1]Source!J17-1" +"SUM(T80)" +"[1]Source!D63+[1]Source!D64+[1]Source!D67-D211-103" +"[1]Source!E63+[1]Source!E64+[1]Source!E67-E211+1" +"[1]Source!F63+[1]Source!F64+[1]Source!F67-F211" +"[1]Source!M63+[1]Source!M64+[1]Source!M67-M211+23" +"[1]Source!D68+[1]Source!D18-D214" +"[1]Source!G68+[1]Source!G18-G214-1" +"[1]Source!H68+[1]Source!H18-H214+1" +"[1]Source!M68+[1]Source!M18-M214+779" +"[1]Source!D70" +"[1]Source!M70-89" +"[1]Source!D72" +"[1]Source!D23" +"[1]Source!D21+2" +"[1]Source!E21" +"[1]Source!J21+206-1" +"[1]Source!K21-206" +"SUM(C77:C95)" +"SUM(Q78:Q96)" +"C111" +"-46-139" +"SUM(C101:C109)" +"SUM(Q102:Q110)" +"C123" +"[1]Source!D43" +"[1]Source!F43-1" +"[1]Source!G43+1" +"-800-3000" +"21764-197-336" +"SUM(D115:D122)" +"SUM(Q116:Q122)" +"C144" +"14700+7907" +"-2253+15" +"1724" +"-65+2" +"-62-3" +"-65+(-61-15)" +"-333-15" +"-61-59" +"C161" +"7300+218+3000" +"8400+2000+2000-1000" +"4100+4861+2000+2000+2000-2000" +"3300+1602+4051+1275+2000+2731-2000" +"3400+2000+700+1168-700" +"11184-38" +"-1541" +"SUM(D148:D160)" +"SUM(Q149:Q160)" +"C176" +"[1]Source!D37" +"[1]Source!G37-1" +"-[1]Source!D38+D119" +"1508+117" +"D156+D228" +"D158+267" +"E158" +"I158+2800" +"J158-1" +"O158-1800+1800" +"SUM(D165:D175)" +"SUM(Q166:Q175)" +"C247" +"SUM(T198:T200)" +"[1]Source!D25" +"[1]Source!D20" +"-D83" +"[1]Source!D66" +"[1]Source!G66-1" +"[1]Source!H66+1" +"[1]Source!D74" +"P237-Q237" +"[1]Source!D24" +"-[1]Source!D57" +"-[1]Source!F57-1" +"-[1]Source!G57+1" +"T225" +"[1]Source!D50" +"[1]Source!E50+23" +"[1]Source!F50-23" +"[1]Source!D61" +"[1]Source!E61-1" +"[1]Source!H61+1" +"-[1]Source!D32" +"-[1]Source!E32+1" +"-[1]Source!I32-1" +"-[1]Source!D27-D91" +"-[1]Source!J27-J91-1" +"-[1]Source!O27-O91+700" +"[1]Source!D29" +"[1]Source!G29+1" +"[1]Source!D60-D85" +"[1]Source!G60-G85-1" +"[1]Source!I60-I85+1" +"[1]Source!J60-J85+1023" +"[1]Source!D30-D86-1" +"[1]Source!E30-E86" +"[1]Source!F30-F86+1" +"[1]Source!D59-D87" +"[1]Source!E59-E87-1" +"[1]Source!F59-F87+1" +"[1]Source!D31-D88-14" +"[1]Source!E31-E88" +"[1]Source!F31-F88+1" +"[1]Source!H31-H88-1" +"[1]Source!D35" +"[1]Source!E35+1" +"[1]Source!G35-2" +"2700-2700+10000-2000" +"4858-4858" +"SUM(C198:C245)" +"SUM(D197:D246)" +"SUM(Q198:Q245)" +"[1]Source!D47" +"-46-638" +"1250-1045-205" +"1250+22-1272" +"342-168-174" +"342+133-375-100" +"342-169-173" +"342-167-175" +"362+713-975-100" +"SUM(C253:C267)" +"SUM(D252:D267)" +"SUM(Q253:Q267)" +"C13+C33+C41+C49+C56+C63+C72+C97+C111+C123+C132+C144+C161-C176+C184+C192+C247+C268-C473-C308" +"22204-11728" +"[1]Source!D14" +"[1]Source!D34+[1]Source!D13" +"[1]Source!D15" +"SUM(C291:O291)" +"(9683+351)+977-11011" +"-11011+11011" +"C279+C280+C289+SUM(C291:C297)" +"1340-132-1208" +"ROUND(((C27+D421+D432)*0.8)-C317-D314,0)" +"C333" +"SUM(C321:C332)" +"SUM(Q322:Q332)" +"[1]Source!D41" +"[1]Source!D40" +"[1]Source!D55" +"-[1]Source!D51" +"-9181-268" +"-11806-200" +"-12396-194" +"21771-534" +"1114-195" +"(6273-11120)-237" +"(-10864+11120)-202" +"-K356" +"D352" +"Q362+Q364" +"[1]Source!D52" +"[1]Source!D53" +"-D373" +"-64-1" +"573+1458+844" +"573+1459+844" +"573+1457+844" +"573+1459+843" +"-3437" +"C416" +"[1]Source!D44" +"43+14" +"141+5" +"-78+10" +"-2811+291" +"2808+139" +"144-16-4" +"86+8" +"65-1" +"295+29-1" +"-1+247" +"-[1]Source!D69-[1]Source!D58-103" +"-[1]Source!E69-[1]Source!E58" +"-[1]Source!M69-[1]Source!M58+9675+346+M81+M82" +"-[1]Source!O69-[1]Source!O58-9675-346" +"SUM(C402:C415)" +"SUM(Q402:Q415)" +"-[1]Source!D22+[1]Source!D65" +"-[1]Source!F22+[1]Source!F65-1" +"-[1]Source!G22+[1]Source!G65-10" +"-[1]Source!H22+[1]Source!H65+12+1" +"-[1]Source!D42" +"-[1]Source!E42+2" +"-[1]Source!F42-2" +"-[1]Source!J42+1025" +"-[1]Source!D48" +"-[1]Source!D71" +"-[1]Source!M71+(985-0)+M217" +"-[1]Source!O71-985+0" +"C458" +"D138" +"SUM(C452:C457)" +"SUM(Q453:Q457)" +"-11018+1" +"-D310" +"-D319+D319" +"-D496" +"-D482+D482" +"SUM(D463:D472)" +"SUM(Q479:Q484)" +"ROUND([1]Source!D56-D492-D493,0)+1" +"ROUND([1]Source!E56-E492-E493,0)" +"ROUND([1]Source!F56-F492-F493,0)-1" +"ROUND([1]Source!G56-G492-G493,0)+4" +"ROUND([1]Source!H56-H492-H493,0)-3" +"D140-D455" +"2453+(10000+1+1500)+22442" +"-4967-10" +"C299+C317+C333+C341+C366+C376+C386+C396+C416+C427+C436+C448+C458+C485+C500" +"C272-C504" +"D509-C509" +"BACKUP!A1" +"NOW()" +"A1" +"A1" +"A1" +"BACKUP!C5" +"D9" +"BACKUP!C13" +"C12-AC12-BC12" +"BACKUP!C33" +"-BACKUP!C473" +"AC14-[1]IncomeState!C$152-1" +"AD14-[1]IncomeState!D$152" +"AE14-[1]IncomeState!E$152+800-5039+1" +"AG14-[1]IncomeState!G$152-2" +"AH14-[1]IncomeState!H$152+800+3000" +"AI14-[1]IncomeState!I$152+33-33" +"AJ14-[1]IncomeState!J$152+2000" +"AK14-[1]IncomeState!K$152+800" +"-BACKUP!C308" +"BACKUP!C41" +"BACKUP!C49" +"BACKUP!C56" +"BACKUP!C63" +"BACKUP!C72" +"BACKUP!C97" +"BACKUP!C184" +"BACKUP!C111" +"SUM(C12:C25)" +"BACKUP!C123" +"BACKUP!C144" +"BACKUP!C132" +"SUM(C30:C33)" +"BACKUP!C161" +"BACKUP!C176" +"BC38+'[1]Fuel-Depr-OtherTax'!C$24+2" +"BD38+'[1]Fuel-Depr-OtherTax'!D$24" +"BH38+'[1]Fuel-Depr-OtherTax'!H$24+1" +"C37-C38" +"BACKUP!C184-C23" +"BACKUP!C247" +"BACKUP!C192" +"BACKUP!C268" +"SUM(C44:C48)" +"C26+C34+C40+C49" +"BACKUP!C299" +"BACKUP!C317" +"BACKUP!C333" +"BACKUP!C341" +"BACKUP!C366" +"BACKUP!C376" +"BACKUP!C396" +"BACKUP!C427" +"BACKUP!C416" +"SUM(C59:C68)" +"BACKUP!C386" +"AC72+[1]IncomeState!C153" +"AD72+[1]IncomeState!D153-1" +"AE72+[1]IncomeState!E153-63" +"BC72+[1]DeferredTax!R$71-1" +"BD72+[1]DeferredTax!S$71" +"BACKUP!C436" +"BACKUP!C458" +"BACKUP!C448" +"BACKUP!C485-C82" +"11+10" +"AE87-10" +"BACKUP!C494+BACKUP!C495" +"C89+BACKUP!D494+BACKUP!D495" +"BACKUP!C500-C87-C88-C89" +"AC90+[1]IncomeState!C157-2+1" +"AD90+[1]IncomeState!D157+1" +"AE90+[1]IncomeState!E157+2-4967" +"AG90+[1]IncomeState!G157-3" +"AH90+[1]IncomeState!H157" +"BC90-17-1" +"BD90-17" +"C69+C77+C84+C92" +"C52-C95" +"A1" +"A1" +"AE1" +"O9" +"C12" +"ROUND(SUM(C114:O114)/13,0)" +"C14+C15" +"C17+C18" +"C19-C62+C20+C21+C24" +"C40" +"C34" +"C49+C23" +"SUM(C114:C122)" +"C59+C60" +"AC59+#REF!+AC60" +"C63+C65" +"C64" +"C72" +"#REF!+C66+C67+C73+#REF!+C74+C75" +"#REF!+AC67+AC73+#REF!+AC74+AC75" +"SUM(C127:C132)" +"C80" +"C81-C137" +"C87+C88+C90" +"SUM(C140:C142)" +"D147/D144" +"C123-C133-C144" +"A1" +"A1" +"AE1" +"C14+C15" +"C17+C18" +"C19+C20+C21+C24" +"C34" +"C40" +"C45" +"C23+C44" +"C47" +"AC46+AC47" +"SUM(C168:C180)" +"C59+C60" +"AC59+#REF!+AC60" +"C62+C63+C65" +"C64" +"C72" +"#REF!+C73" +"C74+C66" +"#REF!" +"C67+C75" +"SUM(C185:C195)" +"C80" +"C81+C82" +"C92" +"C196+C203" +"C181-C205" +"BACKUP!A1" +"BACKUP!F1" +"NOW()" +"A1" +"I1" +"BACKUP!D6" +"T5" +"T5" +"T5" +"P7" +"AC7" +"AN7" +"BACKUP!D491+BACKUP!D492+BACKUP!D493+BACKUP!D498-1" +"BACKUP!E491+BACKUP!E492+BACKUP!E493+BACKUP!E498" +"BACKUP!F491+BACKUP!F492+BACKUP!F493+BACKUP!F498+4978" +"BACKUP!G491+BACKUP!G492+BACKUP!G493+BACKUP!G498-4" +"BACKUP!H491+BACKUP!H492+BACKUP!H493+BACKUP!H498+3" +"SUM(D9:O9)" +"SUM(D9:J9)" +"P9-Q9" +"SUM(D9:L9)" +"AC9-AG9" +"AB9-AF9" +"AB9-AM9" +"AC9-AP9" +"D280+D279-BACKUP!D119" +"G280+G279-BACKUP!G119+1" +"-D292-D293" +"BACKUP!D388+BACKUP!D378" +"BACKUP!E388+BACKUP!E378-1" +"BACKUP!F388+BACKUP!F378+65" +"BACKUP!I388+BACKUP!I378+2" +"-BACKUP!D35+2" +"-BACKUP!E35-3" +"-BACKUP!G35+4" +"-BACKUP!H35-2" +"-BACKUP!I35-108" +"-BACKUP!J35+450" +"-BACKUP!K35-315" +"-BACKUP!L35" +"-BACKUP!D51-BACKUP!D58" +"BACKUP!D301" +"BACKUP!E301+2" +"BACKUP!I301-1230" +"BACKUP!J301+234" +"BACKUP!K301-250" +"BACKUP!D319" +"-BACKUP!D65" +"+BACKUP!D343" +"-BACKUP!D74" +"BACKUP!D398" +"BACKUP!D368-1" +"BACKUP!E368+2" +"BACKUP!F368-2" +"BACKUP!H368" +"-BACKUP!D99-BACKUP!D113+BACKUP!D418+BACKUP!D429-D330-1" +"-BACKUP!E99-BACKUP!E113+BACKUP!E418+BACKUP!E429-E330+1" +"-BACKUP!F99-BACKUP!F113+BACKUP!F418+BACKUP!F429-F330" +"-BACKUP!G99-BACKUP!G113+BACKUP!G418+BACKUP!G429-G330+11" +"-BACKUP!H99-BACKUP!H113+BACKUP!H418+BACKUP!H429-H330+7" +"-BACKUP!I99-BACKUP!I113+BACKUP!I418+BACKUP!I429-I330+2" +"-BACKUP!J99-BACKUP!J113+BACKUP!J418+BACKUP!J429-J330+10" +"-D298-D299" +"-BACKUP!D43-BACKUP!D146+BACKUP!D335+BACKUP!D460+BACKUP!D494" +"-BACKUP!D116-BACKUP!D121" +"-BACKUP!F116-BACKUP!F121-1" +"-BACKUP!G116-BACKUP!G121+1" +"-SUM(BACKUP!D117:'BACKUP'!D119)+BACKUP!D119-BACKUP!D120" +"-BACKUP!D492-BACKUP!D493+267" +"-BACKUP!E492-BACKUP!E493-259" +"-BACKUP!F492-BACKUP!F493-8" +"-BACKUP!G492-BACKUP!G493" +"-BACKUP!I492-BACKUP!I493-553" +"-BACKUP!O492-BACKUP!O493+(-8800+200+1000)-2300+7600" +"-D343+D346" +"D258-D268-D271-D273+D284+D286-D305-D306-D307-SUM(D308:D318)+SUM(D333:D338)+D330+D352+D362+1-2+1+1-267" +"E258-E268-E271-E273+E284+E286-E305-E306-E307-SUM(E308:E318)+SUM(E333:E338)+E330+E352+E362+1-1+1+3-2-2-1+259+1+(-2)" +"F258-F268-F271-F273+F284+F286-F305-F306-F307-SUM(F308:F318)+SUM(F333:F338)+F330+F352+F362+(-4967-10)-1-65+3+2+1+8+(2)" +"G258-G268-G271-G273+G284+G286-G305-G306-G307-SUM(G308:G318)+SUM(G333:G338)+G330+G352+G362+4-1+1-4-2-11-1" +"H258-H268-H271-H273+H284+H286-H305-H306-H307-SUM(H308:H318)+SUM(H333:H338)+H330+H352+H362-3+2-7+1-1+1+117" +"I258-I268-I271-I273+I284+I286-I305-I306-I307-SUM(I308:I318)+SUM(I333:I338)+I330+I352+I362-2+1-2+553-3353-1+(-2)" +"J258-J268-J271-J273+J284+J286-J305-J306-J307-SUM(J308:J318)+SUM(J333:J338)+J330+J352+J362-10" +"K258-K268-K271-K273+K284+K286-K305-K306-K307-SUM(K308:K318)+SUM(K333:K338)+K330+K352+K362" +"O258-O268-O271-O273+O284+O286-O305-O306-O307-SUM(O308:O318)+SUM(O333:O338)+O330+O352+O362+(2300-2300)" +"SUM(D9:D35)" +"-D269-D270+D285+D359+D360" +"-I269-I270+I285+I359+I360+3353" +"-O269-O270+O285+O359+O360+(7000-200-1000)+2300-5800" +"-D264-D266-D267+D283" +"-H264-H266-H267+H283+1" +"-D265-D272" +"-E265-E272-1" +"-D261" +"D281+D282" +"H281+H282-117" +"I281+I282+1" +"SUM(D39:D44)" +"D36+D45" +"BACKUP!D496" +"SUM(D349:D351)" +"D364" +"SUM(D50:D54)" +"D47+D55" +"-BACKUP!D438-BACKUP!D487" +"D57+D59" +"A1" +"D9" +"D29" +"SUM(D73:D79)" +"SUM(D16:D26)" +"D30" +"D39" +"D40+D41" +"SUM(D28:D28)+SUM(D32:D34)+D42+D43" +"SUM(D81:D92)" +"D51+D52" +"D50" +"D53" +"D59" +"SUM(D102:D104)" +"D61-D106" +"SUM(D84:D86)" +"SUM(D113:D113)" +"A1" +"A1" +"I1" +"D13" +"D32" +"A81" +"SUM(D128:D132)" +"A28" +"A33" +"A29" +"A34" +"D12+D34" +"T12+T34+T52-T52" +"AG12+AG34+(AG52-AG52)" +"SUM(D134:D141)" +"A15" +"D16+D21" +"D18+D19+D22" +"A20" +"A24" +"A25" +"D17+D23+D26" +"D143+D155" +"A38" +"A109" +"D61-D182" +"A1" +"A1" +"I1" +"-D343" +"D346" +"D195+D196" +"-D258" +"-SUM(D305:D318)" +"SUM(D333:D338)" +"-D271" +"D284" +"D286" +"SUM(D201:D218)" +"D12" +"D362" +"-4967-10" +"D330" +"D352" +"D239-SUM(D223:D236)" +"D241-D220" +"AJ241-AJ220-59+59" +"AK241-AK220-78+78" +"D12+D34" +"T12+T34+T52-T52" +"AJ12+AJ34-59+59" +"AK12+AK34-78+78" +"+D241" +"AB241" +"A109" +"D141-D243" +"A1" +"D6" +"BACKUP!A13" +"BACKUP!A15" +"BACKUP!A132" +"BACKUP!A134" +"BACKUP!A148" +"SUM(D267:O267)" +"BACKUP!A165" +"BACKUP!A180" +"BACKUP!A188" +"BACKUP!A252" +"BACKUP!A402" +"SUM(D323:D328)" +"BACKUP!A440" +"BACKUP!A247" +"BACKUP!A249" +"BACKUP!A436" +"BACKUP!A438" +"BACKUP!A478" +"BACKUP!A490" +"A1" +"I1" +"T47" +"#REF!" +"T57" +"A9" +"AK9" +"A11" +"AK11" +"SUM(G381:G386)" +"A16" +"AK16" +"-P312-P313-P315+T312+T313+T315" +"-P308+T308" +"-P318+T318" +"#REF!-#REF!" +"G413-SUM(E407:E412)" +"AK34" +"SUM(G386:G414)" +"A38" +"AK39" +"A45" +"P47" +"SUM(I378:I422)" +"I423-I378" +"A19" +"AK19" +"SUM(G426:G428)" +"SUM(K378:K429)" +"K431-K378" +"A49" +"AK50" +"A55" +"SUM(G434:G437)" +"P57" +"SUM(M378:M439)" +"A1" +"I1" +"AM47" +"AM57" +"A9" +"AN9" +"A11" +"AN11" +"A16" +"AN16" +"A408" +"-P312-P313-P315+U312+U313+U315" +"-P308+U308" +"-P318+U318" +"AN34" +"A38" +"AN39" +"A47" +"P47" +"A19" +"AN19" +"A49" +"AN50" +"A55" +"P57" +"BACKUP!A1" +"BALSHEET!AE1" +"NOW()" +"A1" +"CASHFLOW!I3" +"CASHFLOW!D124" +"[1]IncomeState!C157" +"SUM(D9:O9)" +"SUM(D9:J9)" +"P9-Q9" +"CASHFLOW!D128-'CF-Partnership, NNG & 53K'!D9" +"CASHFLOW!A129" +"[1]IncomeState!C124" +"CASHFLOW!D130-'CF-Partnership, NNG & 53K'!D12" +"[1]IncomeState!C153" +"SUM(D9:D14)" +"CASHFLOW!D30" +"SUM(D16:D23)" +"BALSHEET!AD63-BALSHEET!AC63+BALSHEET!AD64-BALSHEET!AC64" +"D25+D37" +"SUM(D42:D47)" +"D39+D48" +"D50+D58" +"D60+D62" +"CASHFLOW!A184" +"CASHFLOW!D182-'CF-Partnership, NNG & 53K'!D64-'CF-Partnership, NNG & 53K'!AD64" +"CELL(""FILENAME"")" +"NOW()" +"[1]Source!$B$4" +"[1]Source!$B$5" +"C13" +"SUM(D11:O11)" +"SUM(D11:J11)" +"P11-Q11" +"D10+D11" +"D13-C13" +"Q11" +"17067+2238" +"C34" +"-C27" +"[1]Source!D9" +"[1]Source!G9+21741" +"[1]Source!D8" +"SUM(C20:C26)" +"C17+C18+C27+SUM(C29:C32)" +"C42" +"SUM(C38:C41)" +"SUM(Q39:Q41)" +"C53" +"SUM(C47:C52)" +"SUM(Q47:Q52)" +"SUM(Q58:Q59)" +"C98" +"155-155" +"[1]Source!D27" +"[1]Source!D26" +"150-150" +"SUM(C72:C97)" +"SUM(Q73:Q97)" +"C107" +"SUM(C102:C105)" +"SUM(Q103:Q106)" +"[1]Source!D43" +"SUM(D111:D115)" +"C142" +"1900" +"1200+383+7900" +"2900-119+2500+536" +"900+758+994+6200+3000" +"800+1295+9100" +"-11641+11641" +"SUM(D129:D141)" +"SUM(Q130:Q141)" +"C157" +"[1]Source!D37" +"[1]Source!E37-1" +"[1]Source!G37+1" +"-[1]Source!D38" +"-70+58" +"[1]Source!D31+[1]Source!D32" +"[1]Source!F31+[1]Source!F32+31" +"[1]Source!G31+[1]Source!G32-4" +"[1]Source!I31+[1]Source!I32-2" +"D139+3" +"SUM(D146:D156)" +"SUM(Q147:Q156)" +"C167" +"SUM(Q162:Q166)" +"C226" +"SUM(C183:J183)" +"[1]Source!D31" +"[1]Source!F31-1" +"[1]Source!H31+1" +"SUM(T183:T184)" +"[1]Source!D58" +"[1]Source!H58+1" +"[1]Source!J59-1" +"[1]Source!D30" +"[1]Source!E30-1" +"[1]Source!D17" +"[1]Source!F17+1" +"[1]Source!H17-1" +"[1]Source!D18" +"[1]Source!D19-1" +"[1]Source!E19" +"[1]Source!D20" +"[1]Source!E20-1" +"[1]Source!D21" +"[1]Source!E21+1" +"[1]Source!D22" +"[1]Source!E22+1" +"[1]Source!D23+1" +"[1]Source!E23" +"[1]Source!D24" +"[1]Source!F32+31" +"[1]Source!G32-3" +"[1]Source!H32-4" +"T207" +"[1]Source!D25" +"[1]Source!F25+1" +"5009+4" +"[1]Source!H28-1" +"[1]Source!D33" +"[1]Source!F33-1" +"SUM(T211:T215)" +"1500-1500" +"-279+279" +"4-4" +"SUM(C183:C224)" +"SUM(D182:D225)" +"SUM(Q183:Q224)" +"C245" +"[1]Source!D47" +"-10-29" +"838-838" +"SUM(D231:D244)" +"SUM(Q232:Q244)" +"C13+C34+C42+C53+C60+C67+C98+C107+C116+C124+C142-C157+C167+C177+C226+C245-C284-C449" +"12715-10554" +"C275" +"C256+C257+C266+SUM(C268:C273)" +"C309" +"SUM(C297:C308)" +"SUM(Q298:Q308)" +"[1]Source!D41" +"[1]Source!D40" +"[1]Source!D55" +"-[1]Source!D51" +"-4101-175" +"-5348-175" +"(-7193+368)-175" +"-4546-175" +"-4067-175" +"-4059-175" +"-4122-175" +"-K332" +"D328" +"Q338+Q340" +"[1]Source!D52" +"[1]Source!D53" +"-D349" +"1" +"925+118" +"118+657" +"118+678" +"119+613" +"118+678-678" +"119+657-657" +"89+657-657" +"89+678-678" +"-1991+1991" +"-2079+2079" +"C393" +"[1]Source!D45" +"[1]Source!G45+48+331" +"[1]Source!H45-331" +"[1]Source!G46-48" +"-200+1" +"SUM(C378:C392)" +"SUM(D377:D392)" +"SUM(Q378:Q392)" +"C424" +"[1]Source!D48" +"SUM(C415:C423)" +"SUM(Q416:Q423)" +"C449" +"132325-40" +"4060+2" +"-D286" +"-D295+D295" +"-D471" +"-D459" +"SUM(D439:D448)" +"C462" +"27000-3850-3850-3850-3850" +"SUM(C454:C461)" +"SUM(Q455:Q461)" +"[1]Source!D56" +"D172-D429" +"H172-H429-10923" +"I172-I429+4552" +"J172-J429+832" +"-D359" +"C275+C293+C309+C317+C342+C352+C362+C372+C393+C411+C402+C424+C434+C462+C476" +"C249-C481" +"D486-C486" +"BACKUP!A1" +"BACKUP!G1" +"NOW()" +"A1" +"A1" +"BACKUP!C5" +"D9" +"BACKUP!C13" +"C12-AC12" +"BACKUP!C34" +"-BACKUP!C449" +"-BACKUP!C284" +"BACKUP!C42" +"BACKUP!C60" +"BACKUP!C67" +"BACKUP!C53" +"BACKUP!C98" +"BACKUP!C107" +"SUM(C12:C23)" +"BACKUP!C116" +"BACKUP!C177" +"BACKUP!C124" +"SUM(C28:C31)" +"BACKUP!C142" +"BACKUP!C157" +"AC36+500" +"C35-C36" +"BACKUP!C167" +"BACKUP!C226" +"BACKUP!C245" +"C24+C32+C38+C46" +"BACKUP!C275" +"BACKUP!C293" +"BACKUP!C309" +"BACKUP!C317" +"BACKUP!C342" +"BACKUP!C352" +"BACKUP!C372" +"BACKUP!C402" +"BACKUP!C393" +"SUM(C56:C65)" +"BACKUP!C362" +"AC69-175" +"BACKUP!C411" +"BACKUP!C434" +"BACKUP!C424" +"SUM(C69:C73)" +"BACKUP!C462-C79" +"BACKUP!C472+BACKUP!C473" +"+C86+BACKUP!D472+BACKUP!D473" +"BACKUP!C476-C84-C85-C86" +"AC87-325" +"C66+C74+C81+C89" +"C49-C92" +"A1" +"A1" +"O9" +"C12" +"ROUND(SUM(C111:O111)/13,0)" +"C16+C17" +"C18-C59+C19+C20+C22" +"C38" +"C32" +"C46+C21" +"SUM(C111:C119)" +"C56+C15+C57" +"AC56+#REF!+AC57" +"C60+C62" +"C61" +"C69" +"#REF!+C63+C64+#REF!+C70+C71+C72" +"#REF!+AC64+#REF!+AC70+AC71+AC72" +"SUM(C124:C129)" +"C77" +"C78-C134" +"C84+C85+C87" +"SUM(C137:C139)" +"BACKUP!D468" +"SUM(AC144:AO144)" +"D144/D141" +"C120-C130-C141" +"A1" +"A1" +"C16+C17" +"C18+C19+C20+C22" +"C32" +"C38" +"C43" +"C21+C42" +"C29+C44" +"SUM(C165:C177)" +"C56+C15+C57" +"AC56+#REF!+AC57" +"C59+C60+C62" +"C61" +"C69" +"#REF!+#REF!" +"C71+C63" +"C70" +"C64+C72" +"SUM(C182:C192)" +"C77" +"C78+C79" +"C89" +"C193+C200" +"C178-C202" +"BACKUP!A1" +"BACKUP!G1" +"NOW()" +"A1" +"I1" +"BACKUP!D6" +"T5" +"T5" +"T5" +"AC6" +"AC7" +"AN7" +"BACKUP!D468+BACKUP!D469+BACKUP!D470" +"SUM(D9:O9)" +"SUM(D9:J9)" +"P9-Q9" +"SUM(D9:L9)" +"AC9-AG9" +"AB9-AF9" +"AB9-AM9" +"AC9-AP9" +"D276+D275+D279" +"E276+E275+E279+1" +"G276+G275+G279-1" +"-D288" +"1284-1284" +"963-963" +"+BACKUP!D354+BACKUP!D364-BACKUP!D359" +"+BACKUP!F354+BACKUP!F364-BACKUP!F359-1" +"+BACKUP!G354+BACKUP!G364-BACKUP!G359+1" +"-BACKUP!D36+1" +"-BACKUP!E36" +"-BACKUP!G36-1" +"-BACKUP!I36+269" +"-BACKUP!J36+228-1" +"-BACKUP!D62" +"BACKUP!D277" +"BACKUP!I277+492" +"BACKUP!J277+52" +"BACKUP!D295" +"-BACKUP!D69" +"+BACKUP!D319" +"-BACKUP!D55" +"BACKUP!D374" +"BACKUP!D344+1" +"BACKUP!E344-1" +"BACKUP!F344" +"-BACKUP!D109-BACKUP!D100+BACKUP!D395+BACKUP!D404-D313" +"-BACKUP!F109-BACKUP!F100+BACKUP!F395+BACKUP!F404-F313+200" +"-BACKUP!G109-BACKUP!G100+BACKUP!G395+BACKUP!G404-G313+2" +"-BACKUP!H109-BACKUP!H100+BACKUP!H395+BACKUP!H404-H313-4" +"-BACKUP!I109-BACKUP!I100+BACKUP!I395+BACKUP!I404-I313-2" +"-BACKUP!J109-BACKUP!J100+BACKUP!J395+BACKUP!J404-J313+3" +"-BACKUP!D44-BACKUP!D179+BACKUP!D311+BACKUP!D436+BACKUP!D472" +"-BACKUP!H44-BACKUP!H179+BACKUP!H311+BACKUP!H436+BACKUP!H472-1" +"-BACKUP!I44-BACKUP!I179+BACKUP!I311+BACKUP!I436+BACKUP!I472+1" +"-BACKUP!D112-BACKUP!D114" +"-BACKUP!D113" +"-BACKUP!D469-BACKUP!D470" +"-BACKUP!F469-BACKUP!F470+106" +"-BACKUP!J469-BACKUP!J470-18" +"-D327+D330" +"3697+1284" +"3145+963" +"D254-D257-D264-D267-D269+D280+D282-D291-D292-D293-SUM(D294:D302)+SUM(D316:D322)+D313+D338+BACKUP!D359-1-1-1" +"E254-E257-E264-E267-E269+E280+E282-E291-E292-E293-SUM(E294:E302)+SUM(E316:E322)+E313+E338+BACKUP!E359-1+1+(-1)" +"F254-F257-F264-F267-F269+F280+F282-F291-F292-F293-SUM(F294:F302)+SUM(F316:F322)+F313+F338+BACKUP!F359+1-1-200-106+1+(1)" +"G254-G257-G264-G267-G269+G280+G282-G291-G292-G293-SUM(G294:G302)+SUM(G316:G322)+G313+G338+BACKUP!G359+1-1+1-2-1" +"H254-H257-H264-H267-H269+H280+H282-H291-H292-H293-SUM(H294:H302)+SUM(H316:H322)+H313+H338+BACKUP!H359+1+4+1+58" +"I254-I257-I264-I267-I269+I280+I282-I291-I292-I293-SUM(I294:I302)+SUM(I316:I322)+I313+I338+BACKUP!I359-1+2-1+(-3)" +"J254-J257-J264-J267-J269+J280+J282-J291-J292-J293-SUM(J294:J302)+SUM(J316:J322)+J313+J338+BACKUP!J359+1+1-3+(18-18)+1+(3)" +"K254-K257-K264-K267-K269+K280+K282-K291-K292-K293-SUM(K294:K302)+SUM(K316:K322)+K313+K338+BACKUP!K359" +"-10936" +"SUM(D9:D33)" +"-D265-D266+D281+D334+D335" +"-J265-J266+J281+J334+J335+18" +"-D260-D262-D263" +"-J260-J262-J263-1" +"-D261-D268+1" +"-E261-E268" +"D277+D278" +"F277+F278-1" +"G277+G278+1" +"H277+H278-58" +"SUM(D37:D42)" +"D34+D43" +"BACKUP!D471" +"SUM(BACKUP!D456:'BACKUP'!D459,0)" +"SUM(D48:D52)" +"D45+D53" +"-BACKUP!D464" +"D55+D57" +"A1" +"D9" +"D27" +"SUM(D71:D77)" +"SUM(D16:D23)+D24+D25" +"D28" +"D37" +"D38+D39" +"SUM(D30:D32)+D40+D41" +"SUM(D79:D90)" +"D49+D50" +"D48" +"D51" +"D57" +"SUM(D100:D102)" +"D59-D104" +"SUM(D82:D84)" +"SUM(D111:D111)" +"A1" +"A1" +"I1" +"D13" +"D30" +"A79" +"SUM(D126:D130)" +"A31" +"A27" +"A32" +"D12+D32" +"A15" +"D16+D20" +"D18+D19+D21" +"A23" +"A24" +"D17+D22+D25" +"D140+D151" +"A36" +"A107" +"D59-D178" +"A1" +"A1" +"I1" +"I184" +"-D327" +"3466+963" +"D330" +"D191+D192" +"-D254" +"-D257" +"-SUM(D291:D302)" +"SUM(D316:D322)" +"-D267" +"D280" +"D282" +"SUM(D197:D214)" +"D338" +"H337+H338" +"-500+500" +"-14138+14138" +"500-500" +"2497-2497" +"D313" +"E313-200" +"200" +"D235-SUM(D219:D232)" +"D237-D216" +"D12+D32" +"D237" +"A107" +"D138-D239" +"A1" +"D6" +"BACKUP!A13" +"BACKUP!A15" +"BACKUP!A124" +"BACKUP!A126" +"BACKUP!A129" +"SUM(D263:O263)" +"BACKUP!A146" +"BACKUP!A167" +"BACKUP!A169" +"BACKUP!A231" +"BACKUP!A378" +"BACKUP!A415" +"BACKUP!A226" +"BACKUP!A228" +"BACKUP!A411" +"BACKUP!A413" +"BACKUP!A467" +"A1" +"I1" +"T45" +"#REF!" +"T55" +"A9" +"AK9" +"A11" +"AK11" +"SUM(G355:G360)" +"A16" +"AK16" +"A28" +"AK28" +"-P295-P297-P299+T295+T297+T299" +"-#REF!+#REF!" +"-P302+T302" +"P320-T320" +"G387-SUM(E381:E386)" +"AK32" +"SUM(G360:G388)" +"A36" +"AK37" +"A43" +"P45" +"SUM(I352:I396)" +"I397-I352" +"A19" +"AK19" +"SUM(G400:G402)" +"SUM(K352:K403)" +"K405-K352" +"A47" +"AK48" +"A53" +"SUM(G408:G411)" +"P55" +"SUM(M352:M413)" +"A1" +"I1" +"AM45" +"AM55" +"A9" +"AN9" +"A11" +"AN11" +"A16" +"AN16" +"A28" +"AN28" +"-P295-P297-P299+U295+U297+U299" +"-P302+U302" +"P320-U320" +"AN32" +"A36" +"AN37" +"A45" +"P45" +"A19" +"AN19" +"A47" +"AN48" +"A53" +"P55" +"-15+13" +"5.2+3-9.3-1.5" +"-5.5-1.5" +"SUM(C5:C27)" +"SUM(D8:D10)" +"+D14-D11" +"D15-D11" +"+D17/D11" +"D18/D11" +"G12-G13" +"G15+G17" +"NOW()" +"CELL(""FILENAME"")" +"+'Jan 2000'!E46" +"+'Feb 2000'!E46" +"+'Mar 2000'!E46" +"+'Apr 2000'!E46" +"+'May 2000'!E46" +"+'June 2000'!E46" +"+'July 2000'!E46" +"+'Aug 2000'!E46" +"+'Sept 2000'!E46" +"+'Oct 2000'!E46" +"+'Nov 2000'!E46" +"+'Dec 2000'!E46" +"SUM(B6:B18)" +"+'Jan 2001'!E46" +"+'Feb 2001'!E46" +"+'Mar 2001'!E46" +"+'Apr 2001'!E46" +"+'May 2001'!E46" +"+'June 2001'!E46" +"+'July 2001'!E46" +"SUM(B21:B28)" +"+B29+B19" +"+C19" +"+B31+C32" +"+B37+B38" +"+E8-H8" +"SUM(D9:D10)" +"+E8-E11" +"+D15*D16" +"-E13" +"+E16+E18" +"1241420+96210" +"+E35+E20" +"+H39" +"+E37*E39" +"+D9" +"33598.11-0.14-4.17" +"+E43/D43" +"+D25" +"12685.98-375.34" +"SUM(E43:E44)" +"+E41-E43-E44" +"+H41-H45" +"+E46-E48" +"+E8-H8" +"SUM(D9:D10)" +"+E8-E11" +"+D15*D16" +"-E13" +"+E16+E18" +"+E35+E20" +"+H39" +"+E37*E39" +"+D9" +"+E43/D43" +"+D25" +"13298.57+799.36" +"SUM(E43:E44)" +"+E41-E43-E44" +"+H41-H45" +"+E46-E48" +"+E8-H8" +"SUM(D9:D10)" +"+E8-E11" +"+D15*D16" +"-E13" +"+E16+E18" +"+E35+E20" +"+H39" +"+E37*E39" +"+D9" +"+E43/D43" +"+D25" +"15426.3-1946.83" +"SUM(E43:E44)" +"+E41-E43-E44" +"+H41-H45" +"+E46-E48" +"+E8-H8" +"SUM(D9:D10)" +"+E8-E11" +"+D15*D16" +"-E13" +"+E16+E18" +"+E35+E20" +"+H39" +"+E37*E39" +"+D9" +"+E43/D43" +"+D25" +"14687.97-1742.64" +"SUM(E43:E44)" +"+E41-E43-E44" +"+H41-H45" +"+E46-E48" +"+E8-H8" +"SUM(D9:D10)" +"+E8-E11" +"+D15*D16" +"-E13" +"+E16+E18" +"+E35+E20" +"+H39" +"+E37*E39" +"+D9" +"+E43/D43" +"+D25" +"20100.4-1880.89" +"SUM(E43:E44)" +"+E41-E43-E44" +"+H41-H45" +"+E46-E48" +"+E8-H8" +"SUM(D9:D10)" +"+E8-E11" +"+D15*D16" +"-E13" +"+E16+E18" +"+E35+E20" +"+H39" +"+E37*E39" +"+D9" +"+E43/D43" +"+D25" +"8023.38+576.39" +"SUM(E43:E44)" +"+E41-E43-E44" +"+H41-H45" +"+E46-E48" +"+E8-H8" +"SUM(D9:D10)" +"+E8-E11" +"+D15*D16" +"-E13" +"+E16+E18" +"+E35+E20" +"+H39" +"+E37*E39" +"+D9" +"+E43/D43" +"+D25" +"8113.7-263.7" +"SUM(E43:E44)" +"+E41-E43-E44" +"+H41-H45" +"+E46-E48" +"+E8-H8" +"SUM(D9:D10)" +"+E8-E11" +"+D15*D16" +"-E13" +"+E16+E18" +"+E35+E20" +"+H39" +"+E37*E39" +"+D9" +"+E43/D43" +"+D25" +"9348.65+284.12" +"SUM(E43:E44)" +"+E41-E43-E44" +"+H41-H45" +"+E46-E48" +"+E8-H8" +"SUM(D9:D10)" +"+E8-E11" +"+D15*D16" +"-E13" +"+E16+E18" +"+E35+E20" +"+H39" +"+E37*E39" +"+D9" +"+E43/D43" +"+D25" +"10148.16-1632.3" +"SUM(E43:E44)" +"+E41-E43-E44" +"+H41-H45" +"+E46-E48" +"+E8-H8" +"SUM(D9:D10)" +"+E8-E11" +"+D15*D16" +"-E13" +"+E16+E18" +"+E35+E20" +"+E39" +"+E37*E39" +"+D9" +"64044.65-22069.49" +"+E43/D43" +"+D25" +"22312.34-3537.28-9720.29" +"SUM(E43:E44)" +"+E41-E43-E44" +"+H41-H45" +"+E46-E48" +"+E8-H8" +"SUM(D9:D10)" +"+E8-E11" +"+D15*D16" +"-E13" +"+E16+E18" +"+E35+E20" +"+E39" +"+E37*E39" +"+D9" +"68836.65-23813.81" +"+E43/D43" +"+D25" +"20951.64-10706.09" +"SUM(E43:E44)" +"+E41-E43-E44" +"+H41-H45" +"+E46-E48" +"+E8-H8" +"SUM(D9:D10)" +"+E8-E11" +"+D15*D16" +"-E13" +"+E16+E18" +"+E35+E20" +"+H39" +"+E37*E39" +"+D9" +"+E43/D43" +"+D25" +"9943.38+484.34" +"SUM(E43:E44)" +"+E41-E43-E44" +"+H41-H45" +"+E46-E48" +"+E8-H8" +"SUM(D9:D10)" +"+E8-E11" +"+D15*D16" +"-E13" +"+E16+E18" +"1108822-4163" +"+E35+E20" +"+E39" +"+E37*E39" +"+D9" +"+E43/D43" +"+D25" +"9542.82+1130.04" +"SUM(E43:E44)" +"+E41-E43-E44" +"+H41-H45" +"+E46-E48" +"+E8-H8" +"SUM(D9:D10)" +"+E8-E11" +"+D15*D16" +"-E13" +"+E16+E18" +"+E35+E20" +"+E39" +"+E37*E39" +"+D9" +"+E43/D43" +"+D25" +"7822.68+350.07" +"SUM(E43:E44)" +"+E41-E43-E44" +"+H41-H45" +"+E46-E48" +"+E8-H8" +"SUM(D9:D10)" +"+E8-E11" +"+D15*D16" +"-E13" +"+E16+E18" +"+E35+E20" +"+E39" +"+E37*E39" +"+D9" +"+E43/D43" +"+D25" +"9296.35-268.89" +"SUM(E43:E44)" +"+E41-E43-E44" +"+H41-H45" +"+E46-E48" +"+E8-H8" +"SUM(D9:D10)" +"+E8-E11" +"+D15*D16" +"-E13" +"+E16+E18" +"+E35+E20" +"+E39" +"+E37*E39" +"+D9" +"42567.02-0.01" +"+E43/D43" +"+D25" +"9587.93+766.18" +"SUM(E43:E44)" +"+E41-E43-E44" +"+H41-H45" +"+E46-E48" +"+E8-H8" +"SUM(D9:D10)" +"+E8-E11" +"+D15*D16" +"-E13" +"+E16+E18" +"+E35+E20" +"+E39" +"+E37*E39" +"+D9" +"+E43/D43" +"+D25" +"9846.13-780.86" +"SUM(E43:E44)" +"+E41-E43-E44" +"+H41-H45" +"+E46-E48" +"+E8-H8" +"SUM(D9:D10)" +"+E8-E11" +"+D15*D16" +"-E13" +"+E16+E18" +"+E35+E20" +"+E39" +"+E37*E39" +"+D9" +"+E43/D43" +"+D25" +"10465.37+942.79" +"SUM(E43:E44)" +"+E41-E43-E44" +"+H41-H45" +"+E46-E48" +"+E8-H8" +"SUM(D9:D10)" +"+E8-E11" +"+D15*D16" +"-E13" +"+E16+E18" +"+E35+E20" +"+E39" +"+E37*E39" +"+D9" +"+E43/D43" +"+D25" +"SUM(E43:E44)" +"+E41-E43-E44" +"+H41-H45" +"+E46-E48" +"9.8+18.2+1.6" +"+G11-I11" +"7.7+7.5+7.5-0.1+0.3+0.2" +"+G11-G13-G15-G16-G14-G17" +"+I11-I13-I15-I17-I16-I14" +"+K18*0.42" +"+G18-G19" +"+I11" +"SUM(I13:I17)" +"+I19" +"+I33-K33-M33" +"+I34*0.42" +"SUM(I33:I36)" +"+B9/F9" +"SUM(B9:B19)" +"SUM(D9:Q9)" +"-D11-F11-98496" +"-D16" +"135485+98000" +"-12976-35455" +"SUM(D9:D45)" +"-147240.06-143919.59" +"SUM(C6:C7)" +"D6+D7" +"AVERAGE(C6,C10,C14,C18)" +"C8*$A$8+C12*$A$12+C16*$A$16+C20*$A$20" +"SUM(C5:C6)" +"D5+D6" +"AVERAGE(C9,C13,C17,C21)" +"SUM(E6:S6)" +"901-513" +"915-256" +"757-256" +"906-256" +"697-256" +"439-256" +"650-256" +"639-256" +"617-256" +"1-1+561-E15+4-1-4" +"-1-1+1+85+102-F15-2-3-110-1" +"1-17+34+1+110-2" +"-2+7+202-I15-2-110-2" +"1+52-J15-20-2" +"201-K15-108-25-5" +"-329-155-42-5" +"-6+88+18-7+257" +"449-64+7-200-16+28-33" +"-1-23+58+1-7" +"SUM(E6:E17)" +"SUM(E20:E21)" +"SUM(E24:E26)" +"-3841+28+96" +"-3853+28+96" +"-3900+28+96" +"-3811+28+96" +"-3755+28+96" +"-3999+28+96" +"-3851+28+96" +"-3855+28+96" +"-4261+28+96" +"-4225+28+96" +"-3388-17" +"-3404+127" +"-6041-106" +"-2245-10" +"16-4-39+1" +"5+252-260+2-39+1" +"38-55+44-1-39+1" +"36+195-195+2-39+1" +"30+811-825+20-39+1" +"35+2800-2771+108-39+1" +"31+832-832+42+155-39+1" +"76+0+50-50-39+1+51-7+135" +"44+111-111+708-203+64-7+200-39+1" +"28-3+3+44-7+29+1262-39+1" +"SUM(E29:E35)" +"SUM(E38:E41)" +"+E18+E22+E27+E36+E42+E46+E50+E54" +"+E61+E56" +"SUM(E56:E67)" +"SUM(F63:F67)" +"+E69+E71" +"SUM(E6:S6)" +"SUM(E6:E6)" +"SUM(E15:E16)" +"+E7+E10+E13+E17+E20+E23+E26+E29" +"SUM(E31:E35)" +"+E37+E39" +"6002197.04-5395588.46" +"C7-B7" +"C7-D7" +"2664153.3-2172143.1" +"41983311.27-34584697.86" +"7401000-40000" +"20015251.13-17284970.86--22332.65" +"1031000-755000+218000+1941000-109000" +"6179227.18-5023947.98" +"855474.36-513465.85" +"697392.5-565395.47" +"2847993.22-2236123.07" +"SUM(B7:B14)" +"ROUND(B7/1000,0)-1" +"ROUND(D7/1000,0)" +"ROUND(G9/1000,0)+1" +"6002197.04-5395588.46" +"G7-H7" +"C7-B7" +"C7-D7" +"2664153.3-2172143.1" +"41983311.27-34584697.86" +"20015251.13-17284970.86--22332.65" +"1100000-800000+1900000" +"22758764.48-40042.84" +"6179227.18-5023947.98" +"855474.36-513465.85" +"697392.5-565395.47" +"2847993.22-2236123.07" +"SUM(B7:B14)" +"A3" +"B6" +"ROUND(B7/1000,0)-1" +"ROUND(C7/1000,0)" +"ROUND(C10/1000,0)+1" +"SUM(B41:B43)" +"SUM(B47:B48)" +"G7-H7" +"C7-B7" +"C7-D7" +"1404000+1609000" +"25528347.33-40042.84-8082.86" +"22758764.48-40042.84" +"SUM(B7:B14)" +"A3" +"B6" +"ROUND(B7/1000,0)" +"ROUND(B10/1000,0)+1" +"SUM(B41:B42)" +"SUM(B46:B49)" +"SUM(B53:B55)" +"5-(-417)" +"G7-I7" +"C7-B7" +"C7-D7" +"8035378.04+866750.91" +"3518054.4+488309.89" +"56138376.98+6381714.47" +"1372000+1511000" +"25528347.33-40042.84-8082.86+2570755.9-21471.72" +"25528347.33-40042.84-8082.86" +"8571524.84+880472.29" +"1347591.09+182407.3" +"908574.35+105776.62" +"2594278.67+80284.34" +"SUM(B7:B14)" +"A3" +"B6" +"ROUND(B7/1000,0)" +"ROUND(B10/1000,0)+1" +"SUM(B41:B42)" +"SUM(B46:B48)" +"G7-I7" +"C7-B7" +"C7-D7" +"8902128.95+1216173.92" +"8035378.04+866750.91" +"4006364.29+440054.45" +"3518054.4+488309.89" +"62520091.45+9041378.85" +"56138376.98+6381714.47" +"1597000+1345000" +"28029505.81+2935283.46-62457.31" +"25528347.33-40042.84-8082.86+2570755.9-21471.72" +"9451997.13+602798.95" +"8571524.84+880472.29" +"1529998.39+412104.13" +"1347591.09+182407.3" +"1014350.97+122041.98" +"908574.35+105776.62" +"2674563.01+136621.57" +"2594278.67+80284.34" +"SUM(B7:B14)" +"D4/2" +"D4/2" +"D5" +"D6" +"SUM(D4:D9)" +"+B5+B4" +"+C5*D5" +"SUM(B6:B9)+C5" +"SUM(B14:B15)+C13" +"SUM(B42:B44)+C41" +"+C57+B58" +"SUM(B4:B85)/2" +"F85+B86" +"F86*G86" +"SUM(B4:B91)" +"SUM(H86:H91)" +"+B94+C91" +"F91+B94" +"SUM(B94:B102)" +"SUM(E94:E101)" +"SUM(B94:B102)+SUM(B89:B91)" +"+E103+E92" +"B105/12" +"B92" +"D114/2" +"D114/2" +"SUM(B86:B91)" +"D114-G114" +"E92" +"D115" +"D115" +"B103" +"D116" +"D116" +"H103" +"H103" +"H103" +"SUM(D114:D117)" +"C85" +"SUM(E5:E85)" +"SUM(B86:B91)" +"SUM(E86:E91)" +"H92" +"D127-E127" +"SUM(B94:B102)" +"H103" +"SUM(D124:D129)" +"SUM(B4:D4)" +"-0.164-0.06" +"SUM(B4:B16)" +"SUM(D30)" +"B40-B18" +"CELL(""filename"",A50:A50)" +"SUM(B4:D4)" +"-0.164-0.06" +"SUM(B12:B16)" +"B4+B6+B17" +"D4+D6+D8+D9+D17" +"SUM(D31)" +"-0.004-0.06" +"B42-B19" +"CELL(""filename"",A51:A51)" +"6453+5878" +"6658+2873" +"38611+3276" +"55877+4153" +"SUM(C7:C8)" +"SUM(C12:C16)" +"C9-C17" +"9396+7377" +"9042+11701" +"15627+8295" +"23427+23703" +"C19+C21" +"C23-C25-C27" +"19126+589" +"20178+188" +"11271+3124" +"40344+192" +"SUM(C37:C42)" +"C45-C46" +"SUM(C50:C52)" +"C43+C47+C53" +"42573+169" +"19063+160" +"17425+4320" +"29285+2437" +"24267+2813" +"23626+6103" +"23625+5634" +"24785+5634" +"397+4962" +"778+10548+1180" +"5400+759+3259" +"7524+200+2374" +"SUM(C60:C66)" +"31093+1987+5643" +"22033+52" +"45+1+11913" +"1796+37" +"C67+C69+C75+C77" +"43134+45429" +"44376+36967" +"42666-2271" +"45091+5600" +"-4357-18482-2187-4929-871" +"-7755-23760-5379+3405" +"-10956-3195-818-5348" +"-1210-5200-11021+373" +"SUM(C85:C95)" +"-1885+4770" +"-15+1579" +"C97+C105+C114" +"SUM(C116:C118)" +"3009+111" +"9489+13137" +"10430+3693" +"26333+190" +"SUM(C7:C8)" +"18971" +"SUM(C12:C16)" +"SUM(G13:G16)" +"C9-C17" +"11607+4046" +"13687+1493" +"18322+2308" +"21685+2168" +"C19+C21" +"C23-C25-C27" +"2712+364" +"3893+471" +"2453+918" +"7287+293" +"SUM(C38:C43)" +"C46-C47" +"C44+C48+C53" +"3654+24" +"4450+39" +"4357+3874" +"2161+1723" +"5450+4223" +"5793+4164" +"5806+4105" +"6129+3012" +"1002+2672" +"477+2523" +"677+2492" +"274+2129" +"C65+C67+C72+C74" +"17429+5215" +"18210+4927" +"18971+4762" +"19658+4749" +"-461-146-11439" +"-3385-88" +"2718-1911" +"SUM(C82:C89)" +"250+1573" +"70-354" +"2817-859" +"-3221+117" +"C91+C98+C107" +"SUM(C109:C111)" +"SUM(C7:C8)" +"26103+34367" +"26349+25422" +"27230+24004" +"29144+21295" +"SUM(C12:C15)" +"C9-C16" +"599+14309" +"1241-5667" +"2183+5778" +"15176+8318" +"C18+C20" +"C22-C24-C26" +"SUM(C28:C30)" +"43724+28" +"52767+5132" +"46783+124" +"27054+100585" +"2730+5399+9417+818" +"3940+3489+11578+4637" +"4310+13219" +"4008+18480" +"C46-C47" +"6241+32011" +"5580+52529" +"5839+46589" +"8587+15780" +"SUM(C51:C53)" +"C44+C48+C54" +"26650+13857" +"23796+17556" +"35544+9742" +"27571+14301" +"16996+6662" +"16121+518+7850" +"13864+586+10909" +"14382+8840+9254" +"SUM(C61:C66)" +"C67+C69+C75+C77" +"-8208+667-173" +"-759+831-2280" +"-821+870-535" +"302+7117-7579-7059" +"-599-504-1826+12244" +"-16453-720-1241" +"13783-955-2183" +"-15176-486-42970" +"SUM(C85:C92)" +"599+504-16" +"1241+720+823" +"2183+955-1284" +"15176+486+12411" +"C94+C100+C109" +"SUM(B4:D4)" +"SUM(B12:B16)" +"B4+B6+B17" +"D4+D6+D8+D9+D17" +"SUM(D31)" +"-0.004-0.06" +"B42-B19" +"CELL(""filename"",A51:A51)" +"-2.154-2.133-2.072-0.708" +"-2.667-1.681-1.661-0.709" +"B5+E5+H5" +"-0.491-0.669-0.492-0.158" +"-0.699-0.715-0.33-0.177" +"-0.1-0.1" +"SUM(B5:B9)" +"CELL(""filename"",A28:A34)" +"-2.154-2.133-2.072-0.708" +"-2.667-1.681-1.743-0.708" +"-2.667-1.681-1.661-0.709" +"B5+F5+I5" +"-0.491-0.669-0.492-0.158" +"-0.699-0.715-0.321-0.177" +"-0.699-0.715-0.33-0.177" +"-0.1-0.1" +"D8" +"-0.932-0.084+0.108-0.071" +"-0.932-0.084+0.432-0.301" +"SUM(B5:B10)" +"CELL(""filename"",A29:A35)" +"(4920/3)*2" +"SUM(J10:J11)" +"'ENA IS'!C21" +"SUM(C7:C27)" +"SUM(C7:C20)" +"SUM(C22:C29)" +"SUM(C7:C18)" +"SUM(C19:C25)" +"SUM(C7:C15)" +"SUM(C17:C23)" +"SUM(C7:C15)" +"SUM(C17:C23)" +"SUM(C7:C26)" +"SUM(C28:C33)" +"SUM(C7:C10)" +"SUM(C12:C19)" +"SUM(C7:C13)" +"SUM(C15:C22)" +"SUM(C7:C20)" +"SUM(C22:C28)" +"SUM(C7:C8)" +"SUM(C10:C16)" +"SUM(C3:C22)" +"SUM(E23:E25)" +"-E24" +"E26+E28+E29+E30" +"+G26+G28+G31" +"SUM(C3:C16)" +"SUM(E17:E19)" +"-E18" +"E20+E22+E23+E24" +"+G20+G22+G25" +"SUM(C3:C14)" +"SUM(E15:E17)" +"-E16" +"E18+E20+E21+E22" +"+G18+G20+G23" +"SUM(C3:C11)" +"SUM(E12:E14)" +"-E13" +"E15+E17+E18+E19" +"+G15+G17+G20" +"SUM(C3:C11)" +"SUM(E12:E14)" +"-E13" +"E15+E17+E18+E19" +"+G15+G17+G20" +"SUM(C3:C6)" +"SUM(E7:E9)" +"-E8" +"E10+E12+E13+E14" +"+G10+G12+G15" +"SUM(C3:C9)" +"SUM(E10:E12)" +"-E11" +"E13+E15+E16+E17" +"+G13+G15+G18" +"SUM(C3:C16)" +"SUM(E17:E19)" +"-E18" +"E20+E22+E23+E24" +"+G20+G22+G25" +"SUM(C3:C4)" +"SUM(E5:E7)" +"-E6" +"E8+E10+E11+E12" +"+G8+G10+G13" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"SUM(E5:E7)" +"SUM(B4:B11)" +"SUM(E8:E14)" +"SUM(B15:B16)" +"+B19+B20+B18+B17+B13+B12" +"+E20+E15" +"IF(ABS(B21-E21)>1,""CHECK BALANCE"","""")" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"(4920/3)*2" +"SUM(J10:J11)" +"'ENA IS'!C21" +"SUM(C7:C27)" +"SUM(C7:C20)" +"SUM(C22:C29)" +"SUM(C7:C18)" +"SUM(C19:C25)" +"SUM(C7:C15)" +"SUM(C17:C23)" +"SUM(C7:C15)" +"SUM(C17:C23)" +"SUM(C7:C26)" +"SUM(C28:C33)" +"SUM(C7:C10)" +"SUM(C12:C19)" +"SUM(C7:C13)" +"SUM(C15:C22)" +"SUM(C7:C20)" +"SUM(C22:C28)" +"SUM(C7:C8)" +"SUM(C10:C16)" +"SUM(C3:C22)" +"SUM(E23:E25)" +"-E24" +"E26+E28+E29+E30" +"+G26+G28+G31" +"SUM(C3:C16)" +"SUM(E17:E19)" +"-E18" +"E20+E22+E23+E24" +"+G20+G22+G25" +"SUM(C3:C14)" +"SUM(E15:E17)" +"-E16" +"E18+E20+E21+E22" +"+G18+G20+G23" +"110.4-14.3-19.8-26.2-7.1" +"14.3-2.1-2.9-0.8" +"4.2-0.8+1.2" +"8.8+6-2.1-2.9+0.4-0.8+0.8" +"2.9*1.15+0.6-0.1+0.8" +"4.3+1" +"4*1.15+0.6-0.1+0.8" +"2.9*1.15+0.6-0.1" +"3.1*1.15+0.6-0.1" +"4*1.15+0.6-0.1" +"2.8*1.15+0.6-0.1" +"3.9*1.15+0.6-0.1" +"4*1.15+0.6" +"SUM(C3:C11)" +"12.8-1.4" +"2.9-0.3" +"SUM(E12:E14)" +"-E13" +"+E15+E17+E20+E19" +"SUM(C3:C11)" +"SUM(E12:E14)" +"-E13" +"E15+E17+E18+E19" +"+G15+G17+G20" +"SUM(C3:C6)" +"SUM(E7:E9)" +"-E8" +"E10+E12+E13+E14" +"+G10+G12+G15" +"SUM(C3:C9)" +"SUM(E10:E12)" +"-E11" +"E13+E15+E16+E17" +"+G13+G15+G18" +"SUM(C3:C16)" +"SUM(E17:E19)" +"-E18" +"E20+E22+E23+E24" +"+G20+G22+G25" +"SUM(C3:C4)" +"SUM(E5:E7)" +"-E6" +"E8+E10+E11+E12" +"+G8+G10+G13" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((W12/W25)*100,0)&""%""" +"1.6-0.3" +"1.5-0.1" +"SUM(C2:V2)" +"0.6-0.1" +"SUM(C2:C11)" +"SUM(C12:M12)" +"""Non-Employee Sensitive ""&ROUND((W23/W25)*100,0)&""%""" +"2.2-0.5" +"8.2-0.5" +"0.5+0.6" +"0.7+0.6" +"0.8+0.6" +"1+0.6" +"SUM(C16:C22)" +"C12+C23" +"+C25-'EGS Burn'!G15" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"""Employee Sensitive ""&ROUND((N12/N25)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N23/N25)*100,0)&""%""" +"SUM(C16:C22)" +"C12+C23" +"SUM(E5:E7)" +"SUM(B4:B11)" +"SUM(E8:E14)" +"SUM(B15:B16)" +"+B19+B20+B18+B17+B13+B12" +"+E20+E15" +"IF(ABS(B21-E21)>1,""CHECK BALANCE"","""")" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B4:B16)" +"G17+B10" +"SUM(D10:O10)" +"SUM(D10:D17)" +"SUM(D20:D26)" +"+'[1]Total year vs 3CE'!H71" +"+D33+D29+D27+D18" +"SUM(D10:D20)" +"CELL(""filename"",A1)" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"SUM(B2:B7)" +"B10*(1-E10)" +"SUM(B10:B14)" +"B15+B8" +"F15+B8" +"(4920/3)*2" +"SUM(J10:J11)" +"#REF!" +"SUM(C7:C27)" +"SUM(C7:C15)" +"SUM(C17:C23)" +"683+875+7" +"SUM(C3:C11)" +"SUM(E12:E14)" +"-E13" +"E15+E17+E18+E19" +"+G15+G17+G20" +"""Employee Sensitive ""&ROUND((N12/N24)*100,0)&""%""" +"SUM(C2:M2)" +"SUM(C2:C11)" +"""Non-Employee Sensitive ""&ROUND((N22/N24)*100,0)&""%""" +"1+0.5" +"2+1.2" +"1.4+1.1-2.2" +"1.9+0.3" +"1.8+0.3" +"0.8+0.3" +"1.3+0.1" +"3.7+0.2" +"13.3-0.5" +"SUM(C16:C21)" +"C12+C22" +"SUM(B11:L11)" +"437640+875280+875280+437640+875280" +"SUM(N11:W11)" +"M11+X11" +"Z11-Y11" +"3934581+93226" +"SUM(B10:B15)" +"SUM(Z11:Z15)" +"875280+437640" +"437640+875280+875280+437640-88969" +"3934581+309556" +"2188197+1312920-188574" +"875280+437640+437640+100000" +"3934581+425997" +"B32+B24+B16" +"263976+20551" +"389112+1489+4+2271" +"J47*0.02" +"L47*0.02" +"Q47*0.025" +"S47*0.025+75000" +"125420+58190-2732-2386" +"J47*0.05" +"L47*0.06" +"N47*0.06" +"U47*0.04-3775-4050+160008-6556-125-1736" +"B35+B45" +"B47" +"B48+C47" +"L48" +"L48+N47" +"C9" +"C48" +"+J48" +"K48" +"G56-G43-G42" +"D42" +"G57*0.013" +"SUM(D59:U59)" +"SUM(F8:F12)" +"SUM(F14:F14)" +"SUM(L8:L63)" +"SUM(L65:L68)" +"SUM(L70:L70)" +"SUM(L72:L80)" +"SUM(0+L64+L69+L71+L81)" +"SUM(L83:L88)" +"SUM(0+L89)" +"SUM(L91:L95)" +"32500*31*0.05" +"32500*28*0.05" +"32500*30*0.05" +"SUM(L98:L105)" +"14000*30*0.2" +"14000*31*0.2" +"SUM(L108:L138)" +"SUM(L142:L156)" +"SUM(0+L139+L141+L157+L166+L168)" +"NOW()" +"IF(I12>0,K12/I12/K$7,0)" +"ROUND($E12*$F12*Z$7,0)" +"AR12+AO12+AL12+AI12+AF12+AC12+Z12+W12+T12+Q12+N12+K12" +"I13*J13*K$7" +"$E13" +"$E$14" +"$F$14" +"O14*P14*Q7" +"$E$15" +"$F$15" +"X15*Y15*Z7" +"$F16" +"SUM(E6:E20)" +"SUM(I7:I20)" +"SUM(K12:K20)" +"SUM(F25:G25)" +"$E$26" +"$F$26" +"SUM(I25:I26)" +"$E$32" +"$F$32" +"SUM(I32:I33)" +"0.1074-0.1052" +"ROUND($E39*(0.1096-0.1052)*AO$7,0)" +"SUM(E38:E45)" +"SUM(I46:AS46)" +"$E$51" +"$F$51" +"SUM(E49:E59)" +"SUM(I50:I59)" +"0.3297-0.3232" +"ROUND($E63*(0.3364-0.3232)*AO$7,0)" +"$E$66" +"E68" +"E68" +"E70+E60" +"I60+I70" +"0.2659-0.2606" +"ROUND($E77*(0.2713-0.2606)*AO$7,0)" +"0.1715-0.1681" +"SUM(AT46:AT84)" +"$E$88" +"$F$88" +"X88*Y88*Z7" +"SUM(E88:E92)" +"NOW()" +"'Negociate Rate K'!J27" +"SUM(N41:N45)" +"SUM(T41:T44)" +"'Demand - Summ'!F329" +"'Demand - Summ'!I329" +"'Demand - Summ'!L329" +"'Demand - Summ'!O329" +"'Demand - Summ'!R329" +"'Demand - Summ'!U329" +"'Demand - Summ'!X329" +"'Demand - Summ'!AA329" +"'Demand - Summ'!AD329" +"'Demand - Summ'!AG329" +"'Demand - Summ'!AJ329" +"'Red Rock & New Ks'!I21" +"'Red Rock & New Ks'!I28" +"SUM(C59:C59)" +"'Red Rock & New Ks'!I34" +"'Red Rock & New Ks'!I46" +"SUM(C63:C64)" +"'Red Rock & New Ks'!I72" +"'Red Rock & New Ks'!I84" +"'Red Rock & New Ks'!I93" +"(ROUND((C28+C53)*C$76,0))-C112" +"ROUND(C88*D88*E$8,0)" +"ROUND((AM28+AM53)*AM$76,0)" +"(ROUND((C29+C54)*C$77,0))-C113" +"ROUND((AM29+AM54)*AM$77,0)" +"(ROUND((C34+C59)*C$78,0))-C118" +"ROUND((AM34+AM59)*AM$78,0)" +"SUM(C94)" +"(ROUND((C36+C61)*C$79,0))-C120" +"ROUND((AM36+AM61)*AM$79,0)" +"(ROUND((C38+C63)*C$80,0))-C122" +"ROUND((AM38+AM63)*AM$80,0)" +"(ROUND((C41+C66)*C$81,0))-C125" +"ROUND((AM41+AM66)*AM$81,0)" +"(ROUND((C42+C67)*C$82,0))-C126" +"ROUND((AM42+AM67)*AM$82,0)" +"(ROUND((C44+C69)*C$83,0))-C128" +"ROUND((AM44+AM69)*AM$83,0)" +"C112*D112*E$8" +"U112*V112*W$8+116666" +"AJ112*AK112*AL$8+116670" +"477500-21500" +"C28+C53-C137" +"IF(C112>0,IF(C161>C137,((C161*C$76)-C112),C161*C$76),C161*C$76)" +"D88" +"AM161*AM$76" +"IF(C113>0,IF(C162>C138,((C162*C$77)-C113),C162*C$77),C162*C$77)" +"AM162*AM$77" +"IF(C118>0,IF(C167>C143,((C167*C$78)-C118),C167*C$78),C167*C$78)" +"AM167*AM$78" +"IF(C120>0,IF(C169>C145,((C169*C$79)-C120),C169*C$79),C169*C$79)" +"AM169*AM$79" +"IF(C122>0,IF(C171>C147,((C171*C$80)-C122),C171*C$80),C171*C$80)" +"AM171*AM$80" +"IF(C125>0,IF(C174>C150,((C174*C$81)-C125),C174*C$81),C174*C$81)" +"AM174*AM$81" +"IF(C126>0,IF(C175>C151,((C175*C$82)-C126),C175*C$82),C175*C$82)" +"AM175*AM$82" +"IF(C128>0,IF(C177>C153,((C177*C$83)-C128),C177*C$83),C177*C$83)" +"AM177*AM$83" +"C28+C53" +"IF(C211>0,E211/(C211*E$8),0)" +"E28+E53-E185" +"E43+E68-E200+E19" +"NOW()" +"IF(J13>0,L13/J13/L$7,0)" +"E13*I13*AP7" +"E13*I13*AS7" +"-E14*F14*AP7" +"-E14*F14*AS7" +"0.0186+0.007" +"-$E15*'Out Years Data Input'!AG$82" +"-E15*G15*'Out Years Data Input'!AG82*AP7" +"-E15*G15*'Out Years Data Input'!AJ82*'Negociate Rate K'!AS7" +"-E16*F16*AP7" +"-E16*F16*AS7" +"-((($E$17*'Out Years Data Input'!AG82*'Negociate Rate K'!AP7)/(1-'Negociate Rate K'!$H$17))*$H$17)*'Annual Fuel Calc'!M75" +"-((($E$17*'Out Years Data Input'!AJ82*'Negociate Rate K'!AS7)/(1-'Negociate Rate K'!$H$17))*$H$17)*'Annual Fuel Calc'!O75" +"SUM(AP13:AP17)" +"ROUND($E20*$I20*L$7,0)" +"-$E21*$F21*L$7" +"-$E22*$G22*'Out Years Data Input'!C$82*L$7" +"-((($E$24*'Out Years Data Input'!C$82*'Negociate Rate K'!L$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Annual Fuel Calc'!C75" +"-((($E$24*'Out Years Data Input'!F$82*'Negociate Rate K'!O$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Annual Fuel Calc'!D75" +"-((($E$24*'Out Years Data Input'!I$82*'Negociate Rate K'!R$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Annual Fuel Calc'!E75" +"-((($E$24*'Out Years Data Input'!L$82*'Negociate Rate K'!U$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Annual Fuel Calc'!F75" +"-((($E$24*'Out Years Data Input'!O$82*'Negociate Rate K'!X$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Annual Fuel Calc'!G75" +"-((($E$24*'Out Years Data Input'!R$82*'Negociate Rate K'!AA$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Annual Fuel Calc'!H75" +"-((($E$24*'Out Years Data Input'!U$82*'Negociate Rate K'!AD$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Annual Fuel Calc'!I$75" +"-((($E$24*'Out Years Data Input'!X$82*'Negociate Rate K'!AG$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Annual Fuel Calc'!J$75" +"-((($E$24*'Out Years Data Input'!AA$82*'Negociate Rate K'!AJ$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Annual Fuel Calc'!K$75" +"-((($E$24*'Out Years Data Input'!AD$82*'Negociate Rate K'!AM$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Annual Fuel Calc'!L$75" +"-((($E$24*'Out Years Data Input'!AG$82*'Negociate Rate K'!AP$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Annual Fuel Calc'!M$75" +"-((($E$24*'Out Years Data Input'!AJ$82*'Negociate Rate K'!AS$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Annual Fuel Calc'!N$75" +"E13+E20" +"L18+L25" +"SUM(J27:AS27)" +"NOW()" +"Summary!B26" +"Summary!B18" +"Summary!B33+Summary!B41" +"Summary!B83" +"Summary!B90+Summary!B100" +"Summary!B66+Summary!B73" +"Summary!B59+Summary!B51" +"SUM(C12:C18)" +"SUM(C19:N19)" +"ROUND(O19/12,1)" +"('Negociate Rate K'!J15+'Negociate Rate K'!J22)/1000" +"('Negociate Rate K'!M15+'Negociate Rate K'!M22)/1000" +"('Negociate Rate K'!P15+'Negociate Rate K'!P22)/1000" +"('Negociate Rate K'!S15+'Negociate Rate K'!S22)/1000" +"('Negociate Rate K'!V15+'Negociate Rate K'!V22)/1000" +"('Negociate Rate K'!Y15+'Negociate Rate K'!Y22)/1000" +"('Negociate Rate K'!AB15+'Negociate Rate K'!AB22)/1000" +"('Negociate Rate K'!AE15+'Negociate Rate K'!AE22)/1000" +"('Negociate Rate K'!AH15+'Negociate Rate K'!AH22)/1000" +"('Negociate Rate K'!AK15+'Negociate Rate K'!AK22)/1000" +"('Negociate Rate K'!AN15+'Negociate Rate K'!AN22)/1000" +"('Negociate Rate K'!AQ15+'Negociate Rate K'!AQ22)/1000" +"ROUND(C12/(1-C25),1)" +"ROUND((C14+C21)/(1-C27),1)" +"C16" +"C41-C43-C44" +"C45*C1" +"Q45/12*365" +"C34*C25*C$1" +"O59/365" +"+ROUND(((C12+C13+C14+C15+C17+C18)*-C79*C$1),0)" +"+ROUND(((O27+O29+O30+O31+O32+O38)*-Q79*30.4),0)" +"C48*-C76" +"+ROUND(((O35+O38)*-Q76*30.4),0)" +"C48*-C77" +"ROUND((C59*C75),0)" +"ROUND((ROUND(5*C$1*5.05,0))-(ROUND(5*C$1*C75,0)),0)+ROUND((ROUND(5*C$1*3.46,0))-(ROUND(5*C$1*C75,0)),0)" +"ROUND(((0*C$1*0.005)+(0*C$1*0.02)),0)" +"ROUND((C62*C75),0)" +"(C78-C75)*(C63+C64)" +"C63*C75" +"C64*C75" +"Summary!B361" +"AVERAGE(C75:N75)" +"C75" +"AVERAGE(D79:O79)" +"ROUND(((5*C$1*5.05)),0)" +"C73-C82-C70-C71-C72-C83" +"SUM(C70:C72)" +"SUM(C82:C85)" +"C48*$C$93" +"Q48*0.0006" +"C78" +"C94*C95" +"(C59+C62+C63+C64)/C1" +"O109/12" +"C109-C110" +"(NOW())" +"C57+C58" +"SUM(C52:C56)" +"SUM(C122:C123)" +"SUM(C17:C18)" +"SUM(C12:C16)" +"C122*1.1" +"ROUND((C128-C16)*C79*C1,2)" +"-C62" +"C133-C135" +"C75" +"C137*C139" +"NOW()" +"('Out Years Data Input'!C227/1000)+('Out Years Data Input'!C228/1000)" +"('Out Years Data Input'!F227/1000)+('Out Years Data Input'!F228/1000)" +"('Out Years Data Input'!I227/1000)+('Out Years Data Input'!I228/1000)" +"('Out Years Data Input'!L227/1000)+('Out Years Data Input'!L228/1000)" +"('Out Years Data Input'!O227/1000)+('Out Years Data Input'!O228/1000)" +"('Out Years Data Input'!R227/1000)+('Out Years Data Input'!R228/1000)" +"('Out Years Data Input'!U227/1000)+('Out Years Data Input'!U228/1000)" +"('Out Years Data Input'!X227/1000)+('Out Years Data Input'!X228/1000)" +"('Out Years Data Input'!AA227/1000)+('Out Years Data Input'!AA228/1000)" +"('Out Years Data Input'!AD227/1000)+('Out Years Data Input'!AD228/1000)" +"('Out Years Data Input'!AG227/1000)+('Out Years Data Input'!AG228/1000)" +"('Out Years Data Input'!AJ227/1000)+('Out Years Data Input'!AJ228/1000)" +"AVERAGE(B14:M14)" +"('Out Years Data Input'!C104/1000)+('Out Years Data Input'!C105/1000)" +"('Out Years Data Input'!F104/1000)+('Out Years Data Input'!F105/1000)" +"('Out Years Data Input'!I104/1000)+('Out Years Data Input'!I105/1000)" +"('Out Years Data Input'!L104/1000)+('Out Years Data Input'!L105/1000)" +"('Out Years Data Input'!O104/1000)+('Out Years Data Input'!O105/1000)" +"('Out Years Data Input'!R104/1000)+('Out Years Data Input'!R105/1000)" +"('Out Years Data Input'!U104/1000)+('Out Years Data Input'!U105/1000)" +"('Out Years Data Input'!X104/1000)+('Out Years Data Input'!X105/1000)" +"('Out Years Data Input'!AA104/1000)+('Out Years Data Input'!AA105/1000)" +"('Out Years Data Input'!AD104/1000)+('Out Years Data Input'!AD105/1000)" +"('Out Years Data Input'!AG104/1000)+('Out Years Data Input'!AG105/1000)" +"('Out Years Data Input'!AJ104/1000)+('Out Years Data Input'!AJ105/1000)" +"('Out Years Data Input'!C128/1000)+('Out Years Data Input'!C129/1000)" +"('Out Years Data Input'!F128/1000)+('Out Years Data Input'!F129/1000)" +"('Out Years Data Input'!I128/1000)+('Out Years Data Input'!I129/1000)" +"('Out Years Data Input'!L128/1000)+('Out Years Data Input'!L129/1000)" +"('Out Years Data Input'!O128/1000)+('Out Years Data Input'!O129/1000)" +"('Out Years Data Input'!R128/1000)+('Out Years Data Input'!R129/1000)" +"('Out Years Data Input'!U128/1000)+('Out Years Data Input'!U129/1000)" +"('Out Years Data Input'!X128/1000)+('Out Years Data Input'!X129/1000)" +"('Out Years Data Input'!AA128/1000)+('Out Years Data Input'!AA129/1000)" +"('Out Years Data Input'!AD128/1000)+('Out Years Data Input'!AD129/1000)" +"('Out Years Data Input'!AG128/1000)+('Out Years Data Input'!AG129/1000)" +"('Out Years Data Input'!AJ128/1000)+('Out Years Data Input'!AJ129/1000)" +"SUM(B15:B17)" +"'Out Years Data Input'!C224/1000" +"'Out Years Data Input'!F224/1000" +"'Out Years Data Input'!I224/1000" +"'Out Years Data Input'!L224/1000" +"'Out Years Data Input'!O224/1000" +"'Out Years Data Input'!R224/1000" +"'Out Years Data Input'!U224/1000" +"'Out Years Data Input'!X224/1000" +"'Out Years Data Input'!AA224/1000" +"'Out Years Data Input'!AD224/1000" +"'Out Years Data Input'!AG224/1000" +"'Out Years Data Input'!AJ224/1000" +"'Out Years Data Input'!C101/1000" +"'Out Years Data Input'!F101/1000" +"'Out Years Data Input'!I101/1000" +"'Out Years Data Input'!L101/1000" +"'Out Years Data Input'!O101/1000" +"'Out Years Data Input'!R101/1000" +"'Out Years Data Input'!U101/1000" +"'Out Years Data Input'!X101/1000" +"'Out Years Data Input'!AA101/1000" +"'Out Years Data Input'!AD101/1000" +"'Out Years Data Input'!AG101/1000" +"'Out Years Data Input'!AJ101/1000" +"'Out Years Data Input'!C125/1000" +"'Out Years Data Input'!F125/1000" +"'Out Years Data Input'!I125/1000" +"'Out Years Data Input'!L125/1000" +"'Out Years Data Input'!O125/1000" +"'Out Years Data Input'!R125/1000" +"'Out Years Data Input'!U125/1000" +"'Out Years Data Input'!X125/1000" +"'Out Years Data Input'!AA125/1000" +"'Out Years Data Input'!AD125/1000" +"'Out Years Data Input'!AG125/1000" +"'Out Years Data Input'!AJ125/1000" +"SUM(B22:B25)" +"'Out Years Data Input'!C225/1000" +"'Out Years Data Input'!F225/1000" +"'Out Years Data Input'!I225/1000" +"'Out Years Data Input'!L225/1000" +"'Out Years Data Input'!O225/1000" +"'Out Years Data Input'!R225/1000" +"'Out Years Data Input'!U225/1000" +"'Out Years Data Input'!X225/1000" +"'Out Years Data Input'!AA225/1000" +"'Out Years Data Input'!AD225/1000" +"'Out Years Data Input'!AG225/1000" +"'Out Years Data Input'!AJ225/1000" +"'Out Years Data Input'!C102/1000" +"'Out Years Data Input'!F102/1000" +"'Out Years Data Input'!I102/1000" +"'Out Years Data Input'!L102/1000" +"'Out Years Data Input'!O102/1000" +"'Out Years Data Input'!R102/1000" +"'Out Years Data Input'!U102/1000" +"'Out Years Data Input'!X102/1000" +"'Out Years Data Input'!AA102/1000" +"'Out Years Data Input'!AD102/1000" +"'Out Years Data Input'!AG102/1000" +"'Out Years Data Input'!AJ102/1000" +"'Out Years Data Input'!C126/1000" +"'Out Years Data Input'!F126/1000" +"'Out Years Data Input'!I126/1000" +"'Out Years Data Input'!L126/1000" +"'Out Years Data Input'!O126/1000" +"'Out Years Data Input'!R126/1000" +"'Out Years Data Input'!U126/1000" +"'Out Years Data Input'!X126/1000" +"'Out Years Data Input'!AA126/1000" +"'Out Years Data Input'!AD126/1000" +"'Out Years Data Input'!AG126/1000" +"'Out Years Data Input'!AJ126/1000" +"'Out Years Data Input'!C226/1000" +"'Out Years Data Input'!F226/1000" +"'Out Years Data Input'!I226/1000" +"'Out Years Data Input'!L226/1000" +"'Out Years Data Input'!O226/1000" +"'Out Years Data Input'!R226/1000" +"'Out Years Data Input'!U226/1000" +"'Out Years Data Input'!X226/1000" +"'Out Years Data Input'!AA226/1000" +"'Out Years Data Input'!AD226/1000" +"'Out Years Data Input'!AG226/1000" +"'Out Years Data Input'!AJ226/1000" +"'Out Years Data Input'!C103/1000" +"'Out Years Data Input'!F103/1000" +"'Out Years Data Input'!I103/1000" +"'Out Years Data Input'!L103/1000" +"'Out Years Data Input'!O103/1000" +"'Out Years Data Input'!R103/1000" +"'Out Years Data Input'!U103/1000" +"'Out Years Data Input'!X103/1000" +"'Out Years Data Input'!AA103/1000" +"'Out Years Data Input'!AD103/1000" +"'Out Years Data Input'!AG103/1000" +"'Out Years Data Input'!AJ103/1000" +"'Out Years Data Input'!C127/1000" +"'Out Years Data Input'!F127/1000" +"'Out Years Data Input'!I127/1000" +"'Out Years Data Input'!L127/1000" +"'Out Years Data Input'!O127/1000" +"'Out Years Data Input'!R127/1000" +"'Out Years Data Input'!U127/1000" +"'Out Years Data Input'!X127/1000" +"'Out Years Data Input'!AA127/1000" +"'Out Years Data Input'!AD127/1000" +"'Out Years Data Input'!AG127/1000" +"'Out Years Data Input'!AJ127/1000" +"SUM(B41+B33+B26+B18)" +"SUM(B14+B21+B29+B36)" +"B42/B43" +"('Out Years Data Input'!C214/1000)+('Out Years Data Input'!C215/1000)" +"('Out Years Data Input'!F214/1000)+('Out Years Data Input'!F215/1000)" +"('Out Years Data Input'!I214/1000)+('Out Years Data Input'!I215/1000)" +"('Out Years Data Input'!L214/1000)+('Out Years Data Input'!L215/1000)" +"('Out Years Data Input'!O214/1000)+('Out Years Data Input'!O215/1000)" +"('Out Years Data Input'!R214/1000)+('Out Years Data Input'!R215/1000)" +"('Out Years Data Input'!U214/1000)+('Out Years Data Input'!U215/1000)" +"('Out Years Data Input'!X214/1000)+('Out Years Data Input'!X215/1000)" +"('Out Years Data Input'!AA214/1000)+('Out Years Data Input'!AA215/1000)" +"('Out Years Data Input'!AD214/1000)+('Out Years Data Input'!AD215/1000)" +"('Out Years Data Input'!AG214/1000)+('Out Years Data Input'!AG215/1000)" +"('Out Years Data Input'!AJ214/1000)+('Out Years Data Input'!AJ215/1000)" +"('Out Years Data Input'!C91/1000)+('Out Years Data Input'!C92/1000)" +"('Out Years Data Input'!F91/1000)+('Out Years Data Input'!F92/1000)" +"('Out Years Data Input'!I91/1000)+('Out Years Data Input'!I92/1000)" +"('Out Years Data Input'!L91/1000)+('Out Years Data Input'!L92/1000)" +"('Out Years Data Input'!O91/1000)+('Out Years Data Input'!O92/1000)" +"('Out Years Data Input'!R91/1000)+('Out Years Data Input'!R92/1000)" +"('Out Years Data Input'!U91/1000)+('Out Years Data Input'!U92/1000)" +"('Out Years Data Input'!X91/1000)+('Out Years Data Input'!X92/1000)" +"('Out Years Data Input'!AA91/1000)+('Out Years Data Input'!AA92/1000)" +"('Out Years Data Input'!AD91/1000)+('Out Years Data Input'!AD92/1000)" +"('Out Years Data Input'!AG91/1000)+('Out Years Data Input'!AG92/1000)" +"('Out Years Data Input'!AJ91/1000)+('Out Years Data Input'!AJ92/1000)" +"('Out Years Data Input'!C115/1000)+('Out Years Data Input'!C116/1000)" +"('Out Years Data Input'!F115/1000)+('Out Years Data Input'!F116/1000)" +"('Out Years Data Input'!I115/1000)+('Out Years Data Input'!I116/1000)" +"('Out Years Data Input'!L115/1000)+('Out Years Data Input'!L116/1000)" +"('Out Years Data Input'!O115/1000)+('Out Years Data Input'!O116/1000)" +"('Out Years Data Input'!R115/1000)+('Out Years Data Input'!R116/1000)" +"('Out Years Data Input'!U115/1000)+('Out Years Data Input'!U116/1000)" +"('Out Years Data Input'!X115/1000)+('Out Years Data Input'!X116/1000)" +"('Out Years Data Input'!AA115/1000)+('Out Years Data Input'!AA116/1000)" +"('Out Years Data Input'!AD115/1000)+('Out Years Data Input'!AD116/1000)" +"('Out Years Data Input'!AG115/1000)+('Out Years Data Input'!AG116/1000)" +"('Out Years Data Input'!AJ115/1000)+('Out Years Data Input'!AJ116/1000)" +"'Out Years Data Input'!C211/1000" +"'Out Years Data Input'!F211/1000" +"'Out Years Data Input'!I211/1000" +"'Out Years Data Input'!L211/1000" +"'Out Years Data Input'!O211/1000" +"'Out Years Data Input'!R211/1000" +"'Out Years Data Input'!U211/1000" +"'Out Years Data Input'!X211/1000" +"'Out Years Data Input'!AA211/1000" +"'Out Years Data Input'!AD211/1000" +"'Out Years Data Input'!AG211/1000" +"'Out Years Data Input'!AJ211/1000" +"'Out Years Data Input'!C88/1000" +"'Out Years Data Input'!F88/1000" +"'Out Years Data Input'!I88/1000" +"'Out Years Data Input'!L88/1000" +"'Out Years Data Input'!O88/1000" +"'Out Years Data Input'!R88/1000" +"'Out Years Data Input'!U88/1000" +"'Out Years Data Input'!X88/1000" +"'Out Years Data Input'!AA88/1000" +"'Out Years Data Input'!AD88/1000" +"'Out Years Data Input'!AG88/1000" +"'Out Years Data Input'!AJ88/1000" +"'Out Years Data Input'!C112/1000" +"'Out Years Data Input'!F112/1000" +"'Out Years Data Input'!I112/1000" +"'Out Years Data Input'!L112/1000" +"'Out Years Data Input'!O112/1000" +"'Out Years Data Input'!R112/1000" +"'Out Years Data Input'!U112/1000" +"'Out Years Data Input'!X112/1000" +"'Out Years Data Input'!AA112/1000" +"'Out Years Data Input'!AD112/1000" +"'Out Years Data Input'!AG112/1000" +"'Out Years Data Input'!AJ112/1000" +"'Out Years Data Input'!C212/1000" +"'Out Years Data Input'!F212/1000" +"'Out Years Data Input'!I212/1000" +"'Out Years Data Input'!L212/1000" +"'Out Years Data Input'!O212/1000" +"'Out Years Data Input'!R212/1000" +"'Out Years Data Input'!U212/1000" +"'Out Years Data Input'!X212/1000" +"'Out Years Data Input'!AA212/1000" +"'Out Years Data Input'!AD212/1000" +"'Out Years Data Input'!AG212/1000" +"'Out Years Data Input'!AJ212/1000" +"'Out Years Data Input'!C89/1000" +"'Out Years Data Input'!F89/1000" +"'Out Years Data Input'!I89/1000" +"'Out Years Data Input'!L89/1000" +"'Out Years Data Input'!O89/1000" +"'Out Years Data Input'!R89/1000" +"'Out Years Data Input'!U89/1000" +"'Out Years Data Input'!X89/1000" +"'Out Years Data Input'!AA89/1000" +"'Out Years Data Input'!AD89/1000" +"'Out Years Data Input'!AG89/1000" +"'Out Years Data Input'!AJ89/1000" +"'Out Years Data Input'!C113/1000" +"'Out Years Data Input'!F113/1000" +"'Out Years Data Input'!I113/1000" +"'Out Years Data Input'!L113/1000" +"'Out Years Data Input'!O113/1000" +"'Out Years Data Input'!R113/1000" +"'Out Years Data Input'!U113/1000" +"'Out Years Data Input'!X113/1000" +"'Out Years Data Input'!AA113/1000" +"'Out Years Data Input'!AD113/1000" +"'Out Years Data Input'!AG113/1000" +"'Out Years Data Input'!AJ113/1000" +"'Out Years Data Input'!C213/1000" +"'Out Years Data Input'!F213/1000" +"'Out Years Data Input'!I213/1000" +"'Out Years Data Input'!L213/1000" +"'Out Years Data Input'!O213/1000" +"'Out Years Data Input'!R213/1000" +"'Out Years Data Input'!U213/1000" +"'Out Years Data Input'!X213/1000" +"'Out Years Data Input'!AA213/1000" +"'Out Years Data Input'!AD213/1000" +"'Out Years Data Input'!AG213/1000" +"'Out Years Data Input'!AJ213/1000" +"'Out Years Data Input'!C90/1000" +"'Out Years Data Input'!F90/1000" +"'Out Years Data Input'!I90/1000" +"'Out Years Data Input'!L90/1000" +"'Out Years Data Input'!O90/1000" +"'Out Years Data Input'!R90/1000" +"'Out Years Data Input'!U90/1000" +"'Out Years Data Input'!X90/1000" +"'Out Years Data Input'!AA90/1000" +"'Out Years Data Input'!AD90/1000" +"'Out Years Data Input'!AG90/1000" +"'Out Years Data Input'!AJ90/1000" +"'Out Years Data Input'!C114/1000" +"'Out Years Data Input'!F114/1000" +"'Out Years Data Input'!I114/1000" +"'Out Years Data Input'!L114/1000" +"'Out Years Data Input'!O114/1000" +"'Out Years Data Input'!R114/1000" +"'Out Years Data Input'!U114/1000" +"'Out Years Data Input'!X114/1000" +"'Out Years Data Input'!AA114/1000" +"'Out Years Data Input'!AD114/1000" +"'Out Years Data Input'!AG114/1000" +"'Out Years Data Input'!AJ114/1000" +"SUM(B51+B59+B66+B73)" +"SUM(B47+B54+B62+B69)" +"'Out Years Data Input'!C217/1000" +"'Out Years Data Input'!F217/1000" +"'Out Years Data Input'!I217/1000" +"'Out Years Data Input'!L217/1000" +"'Out Years Data Input'!O217/1000" +"'Out Years Data Input'!R217/1000" +"'Out Years Data Input'!U217/1000" +"'Out Years Data Input'!X217/1000" +"'Out Years Data Input'!AA217/1000" +"'Out Years Data Input'!AD217/1000" +"'Out Years Data Input'!AG217/1000" +"'Out Years Data Input'!AJ217/1000" +"'Out Years Data Input'!C94/1000" +"'Out Years Data Input'!F94/1000" +"'Out Years Data Input'!I94/1000" +"'Out Years Data Input'!L94/1000" +"'Out Years Data Input'!O94/1000" +"'Out Years Data Input'!R94/1000" +"'Out Years Data Input'!U94/1000" +"'Out Years Data Input'!X94/1000" +"'Out Years Data Input'!AA94/1000" +"'Out Years Data Input'!AD94/1000" +"'Out Years Data Input'!AG94/1000" +"'Out Years Data Input'!AJ94/1000" +"'Out Years Data Input'!C118/1000" +"'Out Years Data Input'!F118/1000" +"'Out Years Data Input'!I118/1000" +"'Out Years Data Input'!L118/1000" +"'Out Years Data Input'!O118/1000" +"'Out Years Data Input'!R118/1000" +"'Out Years Data Input'!U118/1000" +"'Out Years Data Input'!X118/1000" +"'Out Years Data Input'!AA118/1000" +"'Out Years Data Input'!AD118/1000" +"'Out Years Data Input'!AG118/1000" +"'Out Years Data Input'!AJ118/1000" +"'Out Years Data Input'!C219/1000" +"'Out Years Data Input'!F219/1000" +"'Out Years Data Input'!I219/1000" +"'Out Years Data Input'!L219/1000" +"'Out Years Data Input'!O219/1000" +"'Out Years Data Input'!R219/1000" +"'Out Years Data Input'!U219/1000" +"'Out Years Data Input'!X219/1000" +"'Out Years Data Input'!AA219/1000" +"'Out Years Data Input'!AD219/1000" +"'Out Years Data Input'!AG219/1000" +"'Out Years Data Input'!AJ219/1000" +"'Out Years Data Input'!C96/1000" +"'Out Years Data Input'!F96/1000" +"'Out Years Data Input'!I96/1000" +"'Out Years Data Input'!L96/1000" +"'Out Years Data Input'!O96/1000" +"'Out Years Data Input'!R96/1000" +"'Out Years Data Input'!U96/1000" +"'Out Years Data Input'!X96/1000" +"'Out Years Data Input'!AA96/1000" +"'Out Years Data Input'!AD96/1000" +"'Out Years Data Input'!AG96/1000" +"'Out Years Data Input'!AJ96/1000" +"'Out Years Data Input'!C120/1000" +"'Out Years Data Input'!F120/1000" +"'Out Years Data Input'!I120/1000" +"'Out Years Data Input'!L120/1000" +"'Out Years Data Input'!O120/1000" +"'Out Years Data Input'!R120/1000" +"'Out Years Data Input'!U120/1000" +"'Out Years Data Input'!X120/1000" +"'Out Years Data Input'!AA120/1000" +"'Out Years Data Input'!AD120/1000" +"'Out Years Data Input'!AG120/1000" +"'Out Years Data Input'!AJ120/1000" +"SUM(B83+B90)" +"SUM(B79+B86)" +"'Out Years Data Input'!C223/1000" +"'Out Years Data Input'!F223/1000" +"'Out Years Data Input'!I223/1000" +"'Out Years Data Input'!L223/1000" +"'Out Years Data Input'!O223/1000" +"'Out Years Data Input'!R223/1000" +"'Out Years Data Input'!U223/1000" +"'Out Years Data Input'!X223/1000" +"'Out Years Data Input'!AA223/1000" +"'Out Years Data Input'!AD223/1000" +"'Out Years Data Input'!AG223/1000" +"'Out Years Data Input'!AJ223/1000" +"'Out Years Data Input'!C100/1000" +"'Out Years Data Input'!F100/1000" +"'Out Years Data Input'!I100/1000" +"'Out Years Data Input'!L100/1000" +"'Out Years Data Input'!O100/1000" +"'Out Years Data Input'!R100/1000" +"'Out Years Data Input'!U100/1000" +"'Out Years Data Input'!X100/1000" +"'Out Years Data Input'!AA100/1000" +"'Out Years Data Input'!AD100/1000" +"'Out Years Data Input'!AG100/1000" +"'Out Years Data Input'!AJ100/1000" +"'Out Years Data Input'!C124/1000" +"'Out Years Data Input'!F124/1000" +"'Out Years Data Input'!I124/1000" +"'Out Years Data Input'!L124/1000" +"'Out Years Data Input'!O124/1000" +"'Out Years Data Input'!R124/1000" +"'Out Years Data Input'!U124/1000" +"'Out Years Data Input'!X124/1000" +"'Out Years Data Input'!AA124/1000" +"'Out Years Data Input'!AD124/1000" +"'Out Years Data Input'!AG124/1000" +"'Out Years Data Input'!AJ124/1000" +"B96" +"B101+B69+B62+B36+B29" +"B101+B92+B75+B43" +"B97+B87+B80+B70+B63+B55+B48+B37+B30+B22+B15" +"B39+B24" +"B57" +"B99+B89+B82+B72+B65+B58+B50+B40+B32+B25+B17" +"SUM(B106:B110)" +"B105" +"B83+B74+B42" +"B357/B1" +"B358/B1" +"B361" +"B191/B14/B$1" +"B198/B21/B$1" +"B206/B29/B$1" +"B213/B36/B$1" +"B225/B47/B$1" +"B232/B54/B$1" +"B240/B62/B$1" +"B247/B69/B$1" +"B258/B79/B$1" +"B265/B86/B$1" +"B276/B96/B$1" +"('Out Years Data Input'!E227/1000)+('Out Years Data Input'!E228/1000)" +"('Out Years Data Input'!H227/1000)+('Out Years Data Input'!H228/1000)" +"('Out Years Data Input'!K227/1000)+('Out Years Data Input'!K228/1000)" +"('Out Years Data Input'!N227/1000)+('Out Years Data Input'!N228/1000)" +"('Out Years Data Input'!Q227/1000)+('Out Years Data Input'!Q228/1000)" +"('Out Years Data Input'!T227/1000)+('Out Years Data Input'!T228/1000)" +"('Out Years Data Input'!W227/1000)+('Out Years Data Input'!W228/1000)" +"('Out Years Data Input'!Z227/1000)+('Out Years Data Input'!Z228/1000)" +"('Out Years Data Input'!AC227/1000)+('Out Years Data Input'!AC228/1000)" +"('Out Years Data Input'!AF227/1000)+('Out Years Data Input'!AF228/1000)" +"('Out Years Data Input'!AI227/1000)+('Out Years Data Input'!AI228/1000)" +"('Out Years Data Input'!AL227/1000)+('Out Years Data Input'!AL228/1000)" +"SUM(B191:M191)" +"('Out Years Data Input'!E104/1000)+('Out Years Data Input'!E105/1000)" +"('Out Years Data Input'!H104/1000)+('Out Years Data Input'!H105/1000)" +"('Out Years Data Input'!K104/1000)+('Out Years Data Input'!K105/1000)" +"('Out Years Data Input'!N104/1000)+('Out Years Data Input'!N105/1000)" +"('Out Years Data Input'!Q104/1000)+('Out Years Data Input'!Q105/1000)" +"('Out Years Data Input'!T104/1000)+('Out Years Data Input'!T105/1000)" +"('Out Years Data Input'!W104/1000)+('Out Years Data Input'!W105/1000)" +"('Out Years Data Input'!Z104/1000)+('Out Years Data Input'!Z105/1000)" +"('Out Years Data Input'!AC104/1000)+('Out Years Data Input'!AC105/1000)" +"('Out Years Data Input'!AF104/1000)+('Out Years Data Input'!AF105/1000)" +"('Out Years Data Input'!AI104/1000)+('Out Years Data Input'!AI105/1000)" +"('Out Years Data Input'!AL104/1000)+('Out Years Data Input'!AL105/1000)" +"('Out Years Data Input'!E128/1000)+('Out Years Data Input'!E129/1000)" +"('Out Years Data Input'!H128/1000)+('Out Years Data Input'!H129/1000)" +"('Out Years Data Input'!K128/1000)+('Out Years Data Input'!K129/1000)" +"('Out Years Data Input'!N128/1000)+('Out Years Data Input'!N129/1000)" +"('Out Years Data Input'!Q128/1000)+('Out Years Data Input'!Q129/1000)" +"('Out Years Data Input'!T128/1000)+('Out Years Data Input'!T129/1000)" +"('Out Years Data Input'!W128/1000)+('Out Years Data Input'!W129/1000)" +"('Out Years Data Input'!Z128/1000)+('Out Years Data Input'!Z129/1000)" +"('Out Years Data Input'!AC128/1000)+('Out Years Data Input'!AC129/1000)" +"('Out Years Data Input'!AF128/1000)+('Out Years Data Input'!AF129/1000)" +"('Out Years Data Input'!AI128/1000)+('Out Years Data Input'!AI129/1000)" +"('Out Years Data Input'!AL128/1000)+('Out Years Data Input'!AL129/1000)" +"'Out Years Data Input'!AL224/1000" +"'Out Years Data Input'!E101/1000" +"'Out Years Data Input'!H101/1000" +"'Out Years Data Input'!K101/1000" +"'Out Years Data Input'!N101/1000" +"'Out Years Data Input'!Q101/1000" +"'Out Years Data Input'!T101/1000" +"'Out Years Data Input'!W101/1000" +"'Out Years Data Input'!Z101/1000" +"'Out Years Data Input'!AC101/1000" +"'Out Years Data Input'!AF101/1000" +"'Out Years Data Input'!AI101/1000" +"'Out Years Data Input'!AL101/1000" +"'Out Years Data Input'!E125/1000" +"'Out Years Data Input'!H125/1000" +"'Out Years Data Input'!K125/1000" +"'Out Years Data Input'!N125/1000" +"'Out Years Data Input'!Q125/1000" +"'Out Years Data Input'!T125/1000" +"'Out Years Data Input'!W125/1000" +"'Out Years Data Input'!Z125/1000" +"'Out Years Data Input'!AC125/1000" +"'Out Years Data Input'!AF125/1000" +"'Out Years Data Input'!AI125/1000" +"'Out Years Data Input'!AL125/1000" +"'Out Years Data Input'!E225/1000" +"'Out Years Data Input'!H225/1000" +"'Out Years Data Input'!K225/1000" +"'Out Years Data Input'!N225/1000" +"'Out Years Data Input'!Q225/1000" +"'Out Years Data Input'!T225/1000" +"'Out Years Data Input'!W225/1000" +"'Out Years Data Input'!Z225/1000" +"'Out Years Data Input'!AC225/1000" +"'Out Years Data Input'!AF225/1000" +"'Out Years Data Input'!AI225/1000" +"'Out Years Data Input'!AL225/1000" +"'Out Years Data Input'!E102/1000" +"'Out Years Data Input'!H102/1000" +"'Out Years Data Input'!K102/1000" +"'Out Years Data Input'!N102/1000" +"'Out Years Data Input'!Q102/1000" +"'Out Years Data Input'!T102/1000" +"'Out Years Data Input'!W102/1000" +"'Out Years Data Input'!Z102/1000" +"'Out Years Data Input'!AC102/1000" +"'Out Years Data Input'!AF102/1000" +"'Out Years Data Input'!AI102/1000" +"'Out Years Data Input'!AL102/1000" +"'Out Years Data Input'!E126/1000" +"'Out Years Data Input'!H126/1000" +"'Out Years Data Input'!K126/1000" +"'Out Years Data Input'!N126/1000" +"'Out Years Data Input'!Q126/1000" +"'Out Years Data Input'!T126/1000" +"'Out Years Data Input'!W126/1000" +"'Out Years Data Input'!Z126/1000" +"'Out Years Data Input'!AC126/1000" +"'Out Years Data Input'!AF126/1000" +"'Out Years Data Input'!AI126/1000" +"'Out Years Data Input'!AL126/1000" +"'Out Years Data Input'!E226/1000" +"'Out Years Data Input'!H226/1000" +"'Out Years Data Input'!K226/1000" +"'Out Years Data Input'!N226/1000" +"'Out Years Data Input'!Q226/1000" +"'Out Years Data Input'!T226/1000" +"'Out Years Data Input'!W226/1000" +"'Out Years Data Input'!Z226/1000" +"'Out Years Data Input'!AC226/1000" +"'Out Years Data Input'!AF226/1000" +"'Out Years Data Input'!AI226/1000" +"'Out Years Data Input'!AL226/1000" +"'Out Years Data Input'!E103/1000" +"'Out Years Data Input'!H103/1000" +"'Out Years Data Input'!K103/1000" +"'Out Years Data Input'!N103/1000" +"'Out Years Data Input'!Q103/1000" +"'Out Years Data Input'!T103/1000" +"'Out Years Data Input'!W103/1000" +"'Out Years Data Input'!Z103/1000" +"'Out Years Data Input'!AC103/1000" +"'Out Years Data Input'!AF103/1000" +"'Out Years Data Input'!AI103/1000" +"'Out Years Data Input'!AL103/1000" +"'Out Years Data Input'!E127/1000" +"'Out Years Data Input'!H127/1000" +"'Out Years Data Input'!K127/1000" +"'Out Years Data Input'!N127/1000" +"'Out Years Data Input'!Q127/1000" +"'Out Years Data Input'!T127/1000" +"'Out Years Data Input'!W127/1000" +"'Out Years Data Input'!Z127/1000" +"'Out Years Data Input'!AC127/1000" +"'Out Years Data Input'!AF127/1000" +"'Out Years Data Input'!AI127/1000" +"'Out Years Data Input'!AL127/1000" +"SUM(B192+B193+B194+B199+B200+B201+B202+B207+B208+B209+B214+B215+B216+B217)" +"SUM(B219:B220)" +"('Out Years Data Input'!E214/1000)+('Out Years Data Input'!E215/1000)" +"('Out Years Data Input'!H214/1000)+('Out Years Data Input'!H215/1000)" +"('Out Years Data Input'!K214/1000)+('Out Years Data Input'!K215/1000)" +"('Out Years Data Input'!N214/1000)+('Out Years Data Input'!N215/1000)" +"('Out Years Data Input'!Q214/1000)+('Out Years Data Input'!Q215/1000)" +"('Out Years Data Input'!T214/1000)+('Out Years Data Input'!T215/1000)" +"('Out Years Data Input'!W214/1000)+('Out Years Data Input'!W215/1000)" +"('Out Years Data Input'!Z214/1000)+('Out Years Data Input'!Z215/1000)" +"('Out Years Data Input'!AC214/1000)+('Out Years Data Input'!AC215/1000)" +"('Out Years Data Input'!AF214/1000)+('Out Years Data Input'!AF215/1000)" +"('Out Years Data Input'!AI214/1000)+('Out Years Data Input'!AI215/1000)" +"('Out Years Data Input'!AL214/1000)+('Out Years Data Input'!AL215/1000)" +"('Out Years Data Input'!E91/1000)+('Out Years Data Input'!E92/1000)" +"('Out Years Data Input'!H91/1000)+('Out Years Data Input'!H92/1000)" +"('Out Years Data Input'!K91/1000)+('Out Years Data Input'!K92/1000)" +"('Out Years Data Input'!N91/1000)+('Out Years Data Input'!N92/1000)" +"('Out Years Data Input'!Q91/1000)+('Out Years Data Input'!Q92/1000)" +"('Out Years Data Input'!T91/1000)+('Out Years Data Input'!T92/1000)" +"('Out Years Data Input'!W91/1000)+('Out Years Data Input'!W92/1000)" +"('Out Years Data Input'!Z91/1000)+('Out Years Data Input'!Z92/1000)" +"('Out Years Data Input'!AC91/1000)+('Out Years Data Input'!AC92/1000)" +"('Out Years Data Input'!AF91/1000)+('Out Years Data Input'!AF92/1000)" +"('Out Years Data Input'!AI91/1000)+('Out Years Data Input'!AI92/1000)" +"('Out Years Data Input'!AL91/1000)+('Out Years Data Input'!AL92/1000)" +"('Out Years Data Input'!E115/1000)+('Out Years Data Input'!E116/1000)" +"('Out Years Data Input'!H115/1000)+('Out Years Data Input'!H116/1000)" +"('Out Years Data Input'!K115/1000)+('Out Years Data Input'!K116/1000)" +"('Out Years Data Input'!N115/1000)+('Out Years Data Input'!N116/1000)" +"('Out Years Data Input'!Q115/1000)+('Out Years Data Input'!Q116/1000)" +"('Out Years Data Input'!T115/1000)+('Out Years Data Input'!T116/1000)" +"('Out Years Data Input'!W115/1000)+('Out Years Data Input'!W116/1000)" +"('Out Years Data Input'!Z115/1000)+('Out Years Data Input'!Z116/1000)" +"('Out Years Data Input'!AC115/1000)+('Out Years Data Input'!AC116/1000)" +"('Out Years Data Input'!AF115/1000)+('Out Years Data Input'!AF116/1000)" +"('Out Years Data Input'!AI115/1000)+('Out Years Data Input'!AI116/1000)" +"('Out Years Data Input'!AL115/1000)+('Out Years Data Input'!AL116/1000)" +"'Out Years Data Input'!E211/1000" +"'Out Years Data Input'!H211/1000" +"'Out Years Data Input'!K211/1000" +"'Out Years Data Input'!N211/1000" +"'Out Years Data Input'!Q211/1000" +"'Out Years Data Input'!T211/1000" +"'Out Years Data Input'!W211/1000" +"'Out Years Data Input'!Z211/1000" +"'Out Years Data Input'!AC211/1000" +"'Out Years Data Input'!AF211/1000" +"'Out Years Data Input'!AI211/1000" +"'Out Years Data Input'!AL211/1000" +"'Out Years Data Input'!E88/1000" +"'Out Years Data Input'!H88/1000" +"'Out Years Data Input'!K88/1000" +"'Out Years Data Input'!N88/1000" +"'Out Years Data Input'!Q88/1000" +"'Out Years Data Input'!T88/1000" +"'Out Years Data Input'!W88/1000" +"'Out Years Data Input'!Z88/1000" +"'Out Years Data Input'!AC88/1000" +"'Out Years Data Input'!AF88/1000" +"'Out Years Data Input'!AI88/1000" +"'Out Years Data Input'!AL88/1000" +"'Out Years Data Input'!E112/1000" +"'Out Years Data Input'!H112/1000" +"'Out Years Data Input'!K112/1000" +"'Out Years Data Input'!N112/1000" +"'Out Years Data Input'!Q112/1000" +"'Out Years Data Input'!T112/1000" +"'Out Years Data Input'!W112/1000" +"'Out Years Data Input'!Z112/1000" +"'Out Years Data Input'!AC112/1000" +"'Out Years Data Input'!AF112/1000" +"'Out Years Data Input'!AI112/1000" +"'Out Years Data Input'!AL112/1000" +"'Out Years Data Input'!E212/1000" +"'Out Years Data Input'!H212/1000" +"'Out Years Data Input'!K212/1000" +"'Out Years Data Input'!N212/1000" +"'Out Years Data Input'!Q212/1000" +"'Out Years Data Input'!T212/1000" +"'Out Years Data Input'!W212/1000" +"'Out Years Data Input'!Z212/1000" +"'Out Years Data Input'!AC212/1000" +"'Out Years Data Input'!AF212/1000" +"'Out Years Data Input'!AI212/1000" +"'Out Years Data Input'!AL212/1000" +"'Out Years Data Input'!E89/1000" +"'Out Years Data Input'!H89/1000" +"'Out Years Data Input'!K89/1000" +"'Out Years Data Input'!N89/1000" +"'Out Years Data Input'!Q89/1000" +"'Out Years Data Input'!T89/1000" +"'Out Years Data Input'!W89/1000" +"'Out Years Data Input'!Z89/1000" +"'Out Years Data Input'!AC89/1000" +"'Out Years Data Input'!AF89/1000" +"'Out Years Data Input'!AI89/1000" +"'Out Years Data Input'!AL89/1000" +"'Out Years Data Input'!E113/1000" +"'Out Years Data Input'!H113/1000" +"'Out Years Data Input'!K113/1000" +"'Out Years Data Input'!N113/1000" +"'Out Years Data Input'!Q113/1000" +"'Out Years Data Input'!T113/1000" +"'Out Years Data Input'!W113/1000" +"'Out Years Data Input'!Z113/1000" +"'Out Years Data Input'!AC113/1000" +"'Out Years Data Input'!AF113/1000" +"'Out Years Data Input'!AI113/1000" +"'Out Years Data Input'!AL113/1000" +"'Out Years Data Input'!E213/1000" +"'Out Years Data Input'!H213/1000" +"'Out Years Data Input'!K213/1000" +"'Out Years Data Input'!N213/1000" +"'Out Years Data Input'!Q213/1000" +"'Out Years Data Input'!T213/1000" +"'Out Years Data Input'!W213/1000" +"'Out Years Data Input'!Z213/1000" +"'Out Years Data Input'!AC213/1000" +"'Out Years Data Input'!AF213/1000" +"'Out Years Data Input'!AI213/1000" +"'Out Years Data Input'!AL213/1000" +"'Out Years Data Input'!E90/1000" +"'Out Years Data Input'!H90/1000" +"'Out Years Data Input'!K90/1000" +"'Out Years Data Input'!N90/1000" +"'Out Years Data Input'!Q90/1000" +"'Out Years Data Input'!T90/1000" +"'Out Years Data Input'!W90/1000" +"'Out Years Data Input'!Z90/1000" +"'Out Years Data Input'!AC90/1000" +"'Out Years Data Input'!AF90/1000" +"'Out Years Data Input'!AI90/1000" +"'Out Years Data Input'!AL90/1000" +"'Out Years Data Input'!E114/1000" +"'Out Years Data Input'!H114/1000" +"'Out Years Data Input'!K114/1000" +"'Out Years Data Input'!N114/1000" +"'Out Years Data Input'!Q114/1000" +"'Out Years Data Input'!T114/1000" +"'Out Years Data Input'!W114/1000" +"'Out Years Data Input'!Z114/1000" +"'Out Years Data Input'!AC114/1000" +"'Out Years Data Input'!AF114/1000" +"'Out Years Data Input'!AI114/1000" +"'Out Years Data Input'!AL114/1000" +"B247+B240+B232+B225" +"B226+B227+B228+B233+B234+B235+B236+B241+B242+B243+B248+B249+B250" +"'Out Years Data Input'!E217/1000" +"'Out Years Data Input'!H217/1000" +"'Out Years Data Input'!K217/1000" +"'Out Years Data Input'!N217/1000" +"'Out Years Data Input'!Q217/1000" +"'Out Years Data Input'!T217/1000" +"'Out Years Data Input'!W217/1000" +"'Out Years Data Input'!Z217/1000" +"'Out Years Data Input'!AC217/1000" +"'Out Years Data Input'!AF217/1000" +"'Out Years Data Input'!AI217/1000" +"'Out Years Data Input'!AL217/1000" +"'Out Years Data Input'!E94/1000" +"'Out Years Data Input'!H94/1000" +"'Out Years Data Input'!K94/1000" +"'Out Years Data Input'!N94/1000" +"'Out Years Data Input'!Q94/1000" +"'Out Years Data Input'!T94/1000" +"'Out Years Data Input'!W94/1000" +"'Out Years Data Input'!Z94/1000" +"'Out Years Data Input'!AC94/1000" +"'Out Years Data Input'!AF94/1000" +"'Out Years Data Input'!AI94/1000" +"'Out Years Data Input'!AL94/1000" +"'Out Years Data Input'!E118/1000" +"'Out Years Data Input'!H118/1000" +"'Out Years Data Input'!K118/1000" +"'Out Years Data Input'!N118/1000" +"'Out Years Data Input'!Q118/1000" +"'Out Years Data Input'!T118/1000" +"'Out Years Data Input'!W118/1000" +"'Out Years Data Input'!Z118/1000" +"'Out Years Data Input'!AC118/1000" +"'Out Years Data Input'!AF118/1000" +"'Out Years Data Input'!AI118/1000" +"'Out Years Data Input'!AL118/1000" +"'Out Years Data Input'!E219/1000" +"'Out Years Data Input'!H219/1000" +"'Out Years Data Input'!K219/1000" +"'Out Years Data Input'!N219/1000" +"'Out Years Data Input'!Q219/1000" +"'Out Years Data Input'!T219/1000" +"'Out Years Data Input'!W219/1000" +"'Out Years Data Input'!Z219/1000" +"'Out Years Data Input'!AC219/1000" +"'Out Years Data Input'!AF219/1000" +"'Out Years Data Input'!AI219/1000" +"'Out Years Data Input'!AL219/1000" +"'Out Years Data Input'!E96/1000" +"'Out Years Data Input'!H96/1000" +"'Out Years Data Input'!K96/1000" +"'Out Years Data Input'!N96/1000" +"'Out Years Data Input'!Q96/1000" +"'Out Years Data Input'!T96/1000" +"'Out Years Data Input'!W96/1000" +"'Out Years Data Input'!Z96/1000" +"'Out Years Data Input'!AC96/1000" +"'Out Years Data Input'!AF96/1000" +"'Out Years Data Input'!AI96/1000" +"'Out Years Data Input'!AL96/1000" +"'Out Years Data Input'!E120/1000" +"'Out Years Data Input'!H120/1000" +"'Out Years Data Input'!K120/1000" +"'Out Years Data Input'!N120/1000" +"'Out Years Data Input'!Q120/1000" +"'Out Years Data Input'!T120/1000" +"'Out Years Data Input'!W120/1000" +"'Out Years Data Input'!Z120/1000" +"'Out Years Data Input'!AC120/1000" +"'Out Years Data Input'!AF120/1000" +"'Out Years Data Input'!AI120/1000" +"'Out Years Data Input'!AL120/1000" +"B265+B258" +"B259+B260+B261+B266+B267+B268" +"'Out Years Data Input'!E223/1000" +"'Out Years Data Input'!H223/1000" +"'Out Years Data Input'!K223/1000" +"'Out Years Data Input'!N223/1000" +"'Out Years Data Input'!Q223/1000" +"'Out Years Data Input'!T223/1000" +"'Out Years Data Input'!W223/1000" +"'Out Years Data Input'!Z223/1000" +"'Out Years Data Input'!AC223/1000" +"'Out Years Data Input'!AF223/1000" +"'Out Years Data Input'!AI223/1000" +"'Out Years Data Input'!AL223/1000" +"'Out Years Data Input'!E100/1000" +"'Out Years Data Input'!H100/1000" +"'Out Years Data Input'!K100/1000" +"'Out Years Data Input'!N100/1000" +"'Out Years Data Input'!Q100/1000" +"'Out Years Data Input'!T100/1000" +"'Out Years Data Input'!W100/1000" +"'Out Years Data Input'!Z100/1000" +"'Out Years Data Input'!AC100/1000" +"'Out Years Data Input'!AF100/1000" +"'Out Years Data Input'!AI100/1000" +"'Out Years Data Input'!AL100/1000" +"'Out Years Data Input'!E124/1000" +"'Out Years Data Input'!H124/1000" +"'Out Years Data Input'!K124/1000" +"'Out Years Data Input'!N124/1000" +"'Out Years Data Input'!Q124/1000" +"'Out Years Data Input'!T124/1000" +"'Out Years Data Input'!W124/1000" +"'Out Years Data Input'!Z124/1000" +"'Out Years Data Input'!AC124/1000" +"'Out Years Data Input'!AF124/1000" +"'Out Years Data Input'!AI124/1000" +"'Out Years Data Input'!AL124/1000" +"B276" +"SUM(B277:B279)" +"B280+B270+B252+B219" +"B277+B266+B259+B248+B241+B233+B226+B214+B207+B199+B192" +"B235" +"B201+B216" +"B279+B268+B261+B250+B243+B236+B228+B217+B209+B202+B194" +"B286" +"SUM(B287:B291)" +"ROUND(1062252/12/1000,1)" +"-'Annual Fuel Calc Alt'!C85" +"B316+B337" +"-('Annual Fuel Calc Alt'!C82+'Annual Fuel Calc Alt'!C83+'Annual Fuel Calc Alt'!C84)" +"+B294-B303+SUM(B305:B309)" +"ROUND('Surcharges Detail'!G68/1000,1)" +"SUM(B314:D314)" +"ROUND(B113*B1*0.0021,1)" +"ROUND(K113*K1*0.0022,1)" +"ROUND(L113*L1*0.00215,1)" +"+B293" +"+B317-B316" +"[1]Detail!N555/1000" +"[1]Detail!N589/1000" +"[1]Detail!N622/1000" +"[1]Detail!N185/1000" +"[1]Detail!N111/1000" +"SUM(B328:B336)" +"+B342+B337" +"+B292" +"+B345+B318" +"B294-B344-B317" +"'Annual Fuel Calc Alt'!C53" +"'Annual Fuel Calc Alt'!C52" +"'Annual Fuel Calc Alt'!C54" +"'Annual Fuel Calc Alt'!C57+'Annual Fuel Calc Alt'!C58" +"'Annual Fuel Calc Alt'!C55" +"SUM(B351:B356)" +"'Annual Fuel Calc Alt'!C62" +"CELL(""filename"")" +"NOW()" +"Summary!B26" +"Summary!B18" +"Summary!B33+Summary!B41" +"Summary!B83" +"Summary!B90+Summary!B100" +"Summary!B66+Summary!B73" +"Summary!B59+Summary!B51" +"SUM(C12:C18)" +"SUM(C19:N19)" +"ROUND(O19/12,1)" +"('Negociate Rate K'!J15+'Negociate Rate K'!J22)/1000" +"('Negociate Rate K'!M15+'Negociate Rate K'!M22)/1000" +"('Negociate Rate K'!P15+'Negociate Rate K'!P22)/1000" +"('Negociate Rate K'!S15+'Negociate Rate K'!S22)/1000" +"('Negociate Rate K'!V15+'Negociate Rate K'!V22)/1000" +"('Negociate Rate K'!Y15+'Negociate Rate K'!Y22)/1000" +"('Negociate Rate K'!AB15+'Negociate Rate K'!AB22)/1000" +"('Negociate Rate K'!AE15+'Negociate Rate K'!AE22)/1000" +"('Negociate Rate K'!AH15+'Negociate Rate K'!AH22)/1000" +"('Negociate Rate K'!AK15+'Negociate Rate K'!AK22)/1000" +"('Negociate Rate K'!AN15+'Negociate Rate K'!AN22)/1000" +"('Negociate Rate K'!AQ15+'Negociate Rate K'!AQ22)/1000" +"ROUND(C12/(1-C25),1)" +"ROUND((C14+C21)/(1-C27),1)" +"C16" +"C41-C43-C44" +"C45*C1" +"Q45/12*365" +"C34*C25*C$1" +"O59/365" +"-C133" +"+ROUND(((O27+O29+O30+O31+O32+O38)*-Q79*30.4),0)" +"C48*-C76" +"+ROUND(((O35+O38)*-Q76*30.4),0)" +"C48*-C77" +"ROUND((C59*C75),0)" +"ROUND((ROUND(5*C$1*5.05,0))-(ROUND(5*C$1*C75,0)),0)+ROUND((ROUND(5*C$1*3.46,0))-(ROUND(5*C$1*C75,0)),0)+ROUND((ROUND(5*C$1*3.3625,0))-(ROUND(5*C$1*C75,0)),0)" +"ROUND(((0*C$1*0.005)+(0*C$1*0.02)),0)" +"ROUND((C62*C75),0)" +"(C78-C75)*(C63+C64)" +"C63*C75" +"C64*C75" +"Summary!B361" +"AVERAGE(C75:N75)" +"C75" +"AVERAGE(D79:O79)" +"ROUND(((5*C$1*5.05)),0)+ROUND(((5*C$1*3.46)),0)+ROUND(((5*C$1*3.3625)),0)" +"C73-C82-C70-C71-C72-C83" +"SUM(C70:C72)" +"SUM(C82:C85)" +"C48*$C$93" +"Q48*0.0006" +"C78" +"C94*C95" +"(C59+C62+C63+C64)/C1" +"O109/12" +"C109-C110" +"(NOW())" +"C57+C58" +"SUM(C52:C56)" +"SUM(C122:C123)" +"SUM(C17:C18)" +"SUM(C12:C16)" +"C122*1.1" +"ROUND((C128-C16)*C79*C1,2)" +"-C62" +"C133-C135" +"C75" +"C137*C139" +"SUM(C1:E1)" +"SUM(F1:H1)" +"SUM(I1:K1)" +"SUM(L1:N1)" +"NOW()" +"Summary!B43" +"AVERAGE(C9:N9)" +"AVERAGE(C9:E9)" +"AVERAGE(F9:H9)" +"AVERAGE(I9:K9)" +"AVERAGE(L9:N9)" +"Summary!B75" +"Summary!B92" +"Summary!B101" +"ROUND(C23/C9/C$1,4)" +"Summary!B219" +"SUM(C23:N23)" +"Summary!B252" +"Summary!B270" +"Summary!B280" +"SUM(C23:C26)" +"Summary!B42" +"Summary!B74" +"Summary!B91" +"Summary!B100" +"Summary!B220" +"Summary!B253" +"Summary!B271" +"Summary!B281" +"C52+C27" +"SUM(Q55:T55)" +"'Annual Fuel Calc'!C82" +"NOW()" +"$E$2" +"SUM(E6*F6)" +"SUM(I6*30.4)" +"SUM(I6+J6)" +"SUM(I6*G6)" +"SUM(J6*G6)" +"SUM(L6:M6)" +"G19*I19" +"SUM(F6:F22)" +"L23/(F23*E22)" +"SUM(F26:F27)" +"L28/(F28*E2)" +"L33/(F33*E2)" +"SUM(F35)" +"SUM(F39:F45)" +"L46/(F46*E2)" +"L56/(F56*E2)" +"SUM(F59:F68)" +"L69/(F69*E2)" +"SUM(J105*G105)" +"0.12-0.0246" +"SUM(F72:F86)" +"L87/(F87*E2)" +"L91/(F91*E2)" +"SUM(F94:F105)" +"L106/(F106*E2)" +"SUM(F109:F116)" +"L117/(F117*E2)" +"L117+L106+L91+L87+L69+L56+L46+L33+L28+L23" +"B171/G168" +"+C171/G168" +"+D171/G168" +"CELL(""filename"")" +"NOW()" +"ROUND($D14*$E14*G$1,0)" +"SUM(G14:S14)" +"SUM(G14:G37)" +"SUM(G38:S38)" +"'[2]load factor study'!$C$39" +"'[2]load factor study'!$D$39" +"'[2]load factor study'!$E$39" +"'[2]load factor study'!$F$39" +"'[2]load factor study'!$G$39" +"'[2]load factor study'!$H$39" +"'[2]load factor study'!$I$39" +"'[2]load factor study'!$J$39" +"'[2]load factor study'!$K$39" +"'[2]load factor study'!$L$39" +"'[2]load factor study'!$M$39" +"'[2]load factor study'!$N$39" +"ROUND($D42*G41*$E42*G$1,0)" +"ROUND($D43*G41*$E43*G$1,0)" +"ROUND($D44*G41*$E44*G$1,0)" +"ROUND($D45*J41*$E45*J$1,0)" +"'[2]load factor study'!$C$11" +"'[2]load factor study'!$D$11" +"'[2]load factor study'!$E$11" +"'[2]load factor study'!$F$11" +"'[2]load factor study'!$G$11" +"'[2]load factor study'!$H$11" +"'[2]load factor study'!$I$11" +"'[2]load factor study'!$J$11" +"'[2]load factor study'!$K$11" +"'[2]load factor study'!$L$11" +"'[2]load factor study'!$M$11" +"'[2]load factor study'!$N$11" +"ROUND($D52*G47*$E52*G$1,0)" +"ROUND($D53*G47*$E53*G$1,0)" +"ROUND($D54*G47*$E54*G$1,0)" +"'[2]load factor study'!$C$73" +"'[2]load factor study'!$D$73" +"'[2]load factor study'!$E$73" +"'[2]load factor study'!$F$73" +"'[2]load factor study'!$G$73" +"'[2]load factor study'!$H$73" +"'[2]load factor study'!$I$73" +"'[2]load factor study'!$J$73" +"'[2]load factor study'!$K$73" +"'[2]load factor study'!$L$73" +"'[2]load factor study'!$M$73" +"'[2]load factor study'!$N$73" +"ROUND($D57*$E57*Q56*Q$1,0)" +"'[2]load factor study'!$C$66" +"'[2]load factor study'!$D$66" +"'[2]load factor study'!$E$66" +"'[2]load factor study'!$F$66" +"'[2]load factor study'!$G$66" +"'[2]load factor study'!$H$66" +"'[2]load factor study'!$I$66" +"'[2]load factor study'!$J$66" +"'[2]load factor study'!$K$66" +"'[2]load factor study'!$L$66" +"'[2]load factor study'!$M$66" +"'[2]load factor study'!$N$66" +"G66+G38" +"ROUND(1062252/12/1000,1)" +"NOW()" +"SUM(G13:H13)" +"$F13" +"J13*K13*L$7" +"$G13" +"AS13+AP13+AM13+AJ13+AG13+AD13+AA13+X13+U13+R13+O13+L13" +"IF(J19>0,L19/J19/L$7,0)" +"ROUND($F40*$G40*AD$7,0)" +"SUM(AV42:AV44)" +"SUM(J7:J49)" +"SUM(L13:L49)" +"SUM(AG6:AG49)" +"SUM(AV17:AV49)" +"SUM(L55:L74)" +"SUM(AV55:AV74)" +"35859/12" +"SUM(AV79:AV95)" +"SUM(J79:J97)" +"AS98+AP98+AM98+AJ98+AG98+AD98+AA98+X98+U98+R98+O98+L98" +"AV109" +"SUM(AV111:AV112)" +"AS115+AP115+AM115+AJ115+AG115+AD115+AA115+X115+U115+R115+O115+L115" +"AY115" +"AV114+AV116" +"$G149+0.005" +"SUM(AV158:AV161)" +"SUM(J107:J163)" +"SUM(M109:M163)" +"SUM(AV107:AV164)" +"AW135" +"AW149+AW142+AW139+AW121+AW125+AW112+AW109" +"AW146" +"AW118+AW131" +"AW161+AW154+AW151+AW152" +"AW116" +"SUM(AW168:AW173)" +"NOW()" +"SUM(G15:H15)" +"$F15" +"$G15" +"J15*K15*L$7" +"AS15+AP15+AM15+AJ15+AG15+AD15+AA15+X15+U15+R15+O15+L15" +"0.3232+0.0686+0.003+0.0051+0.0007" +"$G19-0.0686+0.0065" +"0.2605+0.0443+0.0053+0.0007" +"$G30-0.0443+0.0053" +"0.2605+0.0369+0.003+0.0052+0.0007" +"$G31-0.0369+0.0053" +"0.2605+0.002+0.0369+0.0052+0.0007" +"0.168+0.0369+0.002+0.0026" +"$G33-0.0369+0.0035" +"0.2605+0.003+0.0443+0.0051+0.0007" +"0.2605+0.003+0.0443+0.005+0.0007" +"SUM(AV15:AV48)" +"$G51+0.0022" +"SUM(AV51:AV57)" +"SUM(L15:L59)" +"SUM(AV15:AV59)" +"0.3232+0.0057+0.002" +"0.12-0.0246" +"0.0186+0.005" +"0.3109-0.0443" +"0.3062-0.0369" +"0.305-0.0369" +"0.3138-0.0443" +"0.3137-0.0443" +"0.2096-0.0369" +"0.3124-0.0443" +"0.1074-0.1052" +"0.3297-0.3232" +"0.2659-0.2606" +"0.1715-0.1681" +"SUM(AV150:AV156)+AV143+SUM(AV122:AV128)" +"IF(J160>0,L160/J160/L$7,0)" +"ROUND($F161*$G161*AD$7,0)" +"SUM(J64:J160)" +"SUM(AV64:AV160)" +"AS161+AP161+AM161+AJ161+AG161+AD161+AA161+X161+U161+R161+O161+L161" +"SUM(AV15:AV161)" +"SUM(AV171:AV172)" +"AX172" +"AV174" +"SUM(AV179:AV181)" +"(306000*304*0.0065)+(306000*61*0.0067)-(306000*365*0.0001)" +"306000*304*-0.0686" +"306000*365*-0.001" +"SUM(AV195:AV198)" +"I216-H216" +"SUM(AV216:AV225)" +"AX225" +"SUM(F216:F225)" +"0.2606+0.0443+0.0052+0.0007" +"(20000*304*0.0053)+(20000*61*0.0054)+(20000*365*0.0001)" +"20000*304*-0.0443" +"0.2606+0.0369+0.003+0.0051+0.0007" +"(10000*304*0.0053)+(10000*61*0.0054)-(10000*365*0.0001)" +"10000*304*-0.0369" +"10000*365*-0.001" +"AX237-AZ237-BA237-BC237" +"0.2606+0.002+0.0369+0.0051+0.0007" +"(10000*304*0.0053)+(10000*61*0.0054)-(10000*365*0.0003)" +"(25000*304*0.0034)+(25000*61*0.0066)+(25000*365*0.0012)" +"25000*304*-0.0369" +"25000*365*-0.001" +"(25000*304*0.0053)+(25000*61*0.0054)-(25000*365*0.0012)" +"25000*304*-0.0443" +"(25000*304*0.0053)+(25000*61*0.0054)+(25000*365*0.0001)" +"(150000*304*0.0053)+(150000*61*0.0054)+(150000*365*0.0003)" +"150000*304*-0.0443" +"150000*365*-0.001" +"AX292" +"SUM(J171:J344)" +"SUM(AV171:AV345)" +"SUM(AZ346:BF346)" +"AS345+AP345+AM345+AJ345+AG345+AD345+AA345+X345+U345+R345+O345+L345" +"SUM(F8:F12)" +"SUM(F14:F14)" +"SUM(L8:L63)" +"SUM(L65:L68)" +"SUM(L70:L70)" +"SUM(L72:L80)" +"SUM(0+L64+L69+L71+L81)" +"SUM(L83:L88)" +"SUM(0+L89)" +"SUM(L91:L95)" +"32500*31*0.05" +"32500*28*0.05" +"32500*30*0.05" +"SUM(L98:L105)" +"14000*30*0.2" +"14000*31*0.2" +"SUM(L108:L138)" +"SUM(L142:L156)" +"SUM(0+L139+L141+L157+L166+L168)" +"NOW()" +"IF(I12>0,K12/I12/K$7,0)" +"ROUND($E12*$F12*Z$7,0)" +"AR12+AO12+AL12+AI12+AF12+AC12+Z12+W12+T12+Q12+N12+K12" +"I13*J13*K$7" +"$E13" +"$E$14" +"$F$14" +"O14*P14*Q7" +"$E$15" +"$F$15" +"X15*Y15*Z7" +"$F16" +"SUM(E6:E20)" +"SUM(I7:I20)" +"SUM(K12:K20)" +"SUM(F25:G25)" +"$E$26" +"$F$26" +"SUM(I25:I26)" +"$E$32" +"$F$32" +"0.04-0.102" +"0.035-0.102" +"ROUND($E33*J33*K$7,0)" +"F33" +"SUM(I32:I33)" +"0.1074-0.1052" +"ROUND($E39*(0.1096-0.1052)*AO$7,0)" +"ROUND(21500*$F45*AO$7,0)" +"ROUND(11000*$F46*AO$7,0)" +"SUM(E38:E47)" +"SUM(I48:AS48)" +"$E$53" +"$F$53" +"SUM(E51:E61)" +"0.3297-0.3232" +"ROUND($E65*(0.3364-0.3232)*AO$7,0)" +"$E$68" +"E70" +"E70" +"SUM(AU68:AU71)" +"SUM(E64:E71)" +"E72+E62" +"I62+I72" +"0.2659-0.2606" +"ROUND($E80*(0.2713-0.2606)*AO$7,0)" +"0.1715-0.1681" +"SUM(AT48:AT86)" +"SUM(E90:E94)" +"$E$99" +"$F$99" +"X99*Y99*Z7" +"NOW()" +"'Negociate Rate K'!J27" +"SUM(N41:N45)" +"SUM(T41:T44)" +"'Demand - Summ'!F329" +"'Demand - Summ'!I329" +"'Demand - Summ'!L329" +"'Demand - Summ'!O329" +"'Demand - Summ'!R329" +"'Demand - Summ'!U329" +"'Demand - Summ'!X329" +"'Demand - Summ'!AA329" +"'Demand - Summ'!AD329" +"'Demand - Summ'!AG329" +"'Demand - Summ'!AJ329" +"'Red Rock & New Ks'!I21+Stretch!I18" +"'Red Rock & New Ks'!J21" +"'Red Rock & New Ks'!I28+Stretch!I24" +"'Red Rock & New Ks'!J28" +"SUM(C59:C59)" +"'Red Rock & New Ks'!I34+Stretch!I30" +"'Red Rock & New Ks'!J34" +"'Red Rock & New Ks'!I48+Stretch!I36" +"'Red Rock & New Ks'!J48" +"SUM(C63:C64)" +"'Red Rock & New Ks'!I74+Stretch!I53" +"'Red Rock & New Ks'!J74" +"'Red Rock & New Ks'!I95+Stretch!I66" +"'Red Rock & New Ks'!I86" +"'Red Rock & New Ks'!I104+Stretch!I72" +"'Red Rock & New Ks'!J104" +"(ROUND((C28+C53)*C$76,0))-C112" +"ROUND(C88*D88*E$8,0)" +"ROUND((AM28+AM53)*AM$76,0)" +"(ROUND((C29+C54)*C$77,0))-C113" +"ROUND((AM29+AM54)*AM$77,0)" +"(ROUND((C34+C59)*C$78,0))-C118" +"ROUND((AM34+AM59)*AM$78,0)" +"SUM(C94)" +"(ROUND((C36+C61)*C$79,0))-C120" +"ROUND((AM36+AM61)*AM$79,0)" +"(ROUND((C38+C63)*C$80,0))-C122" +"ROUND((AM38+AM63)*AM$80,0)" +"(ROUND((C41+C66)*C$81,0))-C125" +"ROUND((AM41+AM66)*AM$81,0)" +"(ROUND((C42+C67)*C$82,0))-C126" +"ROUND((AM42+AM67)*AM$82,0)" +"(ROUND((C44+C69)*C$83,0))-C128" +"ROUND((AM44+AM69)*AM$83,0)" +"IT!D11" +"IF(C112>0,E112/C112/E$8,0)" +"IT!F11+Stretch!K78" +"AM112*AN112*AO$8" +"477500-21500" +"C28+C53-C137" +"IF(C112>0,IF(C161>C137,((C161*C$76)-C112),C161*C$76),C161*C$76)" +"D88" +"AM161*AM$76" +"IF(C113>0,IF(C162>C138,((C162*C$77)-C113),C162*C$77),C162*C$77)" +"AM162*AM$77" +"IF(C118>0,IF(C167>C143,((C167*C$78)-C118),C167*C$78),C167*C$78)" +"AM167*AM$78" +"IF(C120>0,IF(C169>C145,((C169*C$79)-C120),C169*C$79),C169*C$79)" +"AM169*AM$79" +"IF(C122>0,IF(C171>C147,((C171*C$80)-C122),C171*C$80),C171*C$80)" +"AM171*AM$80" +"IF(C125>0,IF(C174>C150,((C174*C$81)-C125),C174*C$81),C174*C$81)" +"AM174*AM$81" +"IF(C126>0,IF(C175>C151,((C175*C$82)-C126),C175*C$82),C175*C$82)" +"AM175*AM$82" +"IF(C128>0,IF(C177>C153,((C177*C$83)-C128),C177*C$83),C177*C$83)" +"AM177*AM$83" +"C28+C53" +"IF(C211>0,E211/(C211*E$8),0)" +"E28+E53-E185" +"E43+E68-E200+E19" +"NOW()" +"IF(J13>0,L13/J13/L$7,0)" +"E13*I13*AP7" +"E13*I13*AS7" +"-E14*F14*AP7" +"-E14*F14*AS7" +"0.0186+0.007" +"-$E15*'Out Years Data Input'!AG$82" +"-E15*G15*'Out Years Data Input'!AG82*AP7" +"-E15*G15*'Out Years Data Input'!AJ82*'Negociate Rate K'!AS7" +"-E16*F16*AP7" +"-E16*F16*AS7" +"-((($E$17*'Out Years Data Input'!AG82*'Negociate Rate K'!AP7)/(1-'Negociate Rate K'!$H$17))*$H$17)*'Not Used -Annual Fuel Calc'!M75" +"-((($E$17*'Out Years Data Input'!AJ82*'Negociate Rate K'!AS7)/(1-'Negociate Rate K'!$H$17))*$H$17)*'Not Used -Annual Fuel Calc'!O75" +"SUM(AP13:AP17)" +"AP18+AS18" +"ROUND($E20*$I20*L$7,0)" +"-$E21*$F21*L$7" +"-$E22*$G22*'Out Years Data Input'!C$82*L$7" +"-((($E$24*'Out Years Data Input'!C$82*'Negociate Rate K'!L$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Not Used -Annual Fuel Calc'!C75" +"-((($E$24*'Out Years Data Input'!F$82*'Negociate Rate K'!O$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Not Used -Annual Fuel Calc'!D75" +"-((($E$24*'Out Years Data Input'!I$82*'Negociate Rate K'!R$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Not Used -Annual Fuel Calc'!E75" +"-((($E$24*'Out Years Data Input'!L$82*'Negociate Rate K'!U$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Not Used -Annual Fuel Calc'!F75" +"-((($E$24*'Out Years Data Input'!O$82*'Negociate Rate K'!X$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Not Used -Annual Fuel Calc'!G75" +"-((($E$24*'Out Years Data Input'!R$82*'Negociate Rate K'!AA$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Not Used -Annual Fuel Calc'!H75" +"-((($E$24*'Out Years Data Input'!U$82*'Negociate Rate K'!AD$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Not Used -Annual Fuel Calc'!I$75" +"-((($E$24*'Out Years Data Input'!X$82*'Negociate Rate K'!AG$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Not Used -Annual Fuel Calc'!J$75" +"-((($E$24*'Out Years Data Input'!AA$82*'Negociate Rate K'!AJ$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Not Used -Annual Fuel Calc'!K$75" +"-((($E$24*'Out Years Data Input'!AD$82*'Negociate Rate K'!AM$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Not Used -Annual Fuel Calc'!L$75" +"-((($E$24*'Out Years Data Input'!AG$82*'Negociate Rate K'!AP$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Not Used -Annual Fuel Calc'!M$75" +"-((($E$24*'Out Years Data Input'!AJ$82*'Negociate Rate K'!AS$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Not Used -Annual Fuel Calc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filename"",A43:A43)" +"NOW()" +"('Out Years Data Input'!C227/1000)+('Out Years Data Input'!C228/1000)" +"('Out Years Data Input'!F227/1000)+('Out Years Data Input'!F228/1000)" +"('Out Years Data Input'!I227/1000)+('Out Years Data Input'!I228/1000)" +"('Out Years Data Input'!L227/1000)+('Out Years Data Input'!L228/1000)" +"('Out Years Data Input'!O227/1000)+('Out Years Data Input'!O228/1000)" +"('Out Years Data Input'!R227/1000)+('Out Years Data Input'!R228/1000)" +"('Out Years Data Input'!U227/1000)+('Out Years Data Input'!U228/1000)" +"('Out Years Data Input'!X227/1000)+('Out Years Data Input'!X228/1000)" +"('Out Years Data Input'!AA227/1000)+('Out Years Data Input'!AA228/1000)" +"('Out Years Data Input'!AD227/1000)+('Out Years Data Input'!AD228/1000)" +"('Out Years Data Input'!AG227/1000)+('Out Years Data Input'!AG228/1000)" +"('Out Years Data Input'!AJ227/1000)+('Out Years Data Input'!AJ228/1000)" +"AVERAGE(B14:M14)" +"('Out Years Data Input'!C104/1000)+('Out Years Data Input'!C105/1000)" +"('Out Years Data Input'!F104/1000)+('Out Years Data Input'!F105/1000)" +"('Out Years Data Input'!I104/1000)+('Out Years Data Input'!I105/1000)" +"('Out Years Data Input'!L104/1000)+('Out Years Data Input'!L105/1000)" +"('Out Years Data Input'!O104/1000)+('Out Years Data Input'!O105/1000)" +"('Out Years Data Input'!R104/1000)+('Out Years Data Input'!R105/1000)" +"('Out Years Data Input'!U104/1000)+('Out Years Data Input'!U105/1000)" +"('Out Years Data Input'!X104/1000)+('Out Years Data Input'!X105/1000)" +"('Out Years Data Input'!AA104/1000)+('Out Years Data Input'!AA105/1000)" +"('Out Years Data Input'!AD104/1000)+('Out Years Data Input'!AD105/1000)" +"('Out Years Data Input'!AG104/1000)+('Out Years Data Input'!AG105/1000)" +"('Out Years Data Input'!AJ104/1000)+('Out Years Data Input'!AJ105/1000)" +"('Out Years Data Input'!C128/1000)+('Out Years Data Input'!C129/1000)" +"('Out Years Data Input'!F128/1000)+('Out Years Data Input'!F129/1000)" +"('Out Years Data Input'!I128/1000)+('Out Years Data Input'!I129/1000)" +"('Out Years Data Input'!L128/1000)+('Out Years Data Input'!L129/1000)" +"('Out Years Data Input'!O128/1000)+('Out Years Data Input'!O129/1000)" +"('Out Years Data Input'!R128/1000)+('Out Years Data Input'!R129/1000)" +"('Out Years Data Input'!U128/1000)+('Out Years Data Input'!U129/1000)" +"('Out Years Data Input'!X128/1000)+('Out Years Data Input'!X129/1000)" +"('Out Years Data Input'!AA128/1000)+('Out Years Data Input'!AA129/1000)" +"('Out Years Data Input'!AD128/1000)+('Out Years Data Input'!AD129/1000)" +"('Out Years Data Input'!AG128/1000)+('Out Years Data Input'!AG129/1000)" +"('Out Years Data Input'!AJ128/1000)+('Out Years Data Input'!AJ129/1000)" +"SUM(B15:B17)" +"'Out Years Data Input'!C224/1000" +"'Out Years Data Input'!F224/1000" +"'Out Years Data Input'!I224/1000" +"'Out Years Data Input'!L224/1000" +"'Out Years Data Input'!O224/1000" +"'Out Years Data Input'!R224/1000" +"'Out Years Data Input'!U224/1000" +"'Out Years Data Input'!X224/1000" +"'Out Years Data Input'!AA224/1000" +"'Out Years Data Input'!AD224/1000" +"'Out Years Data Input'!AG224/1000" +"'Out Years Data Input'!AJ224/1000" +"'Out Years Data Input'!C101/1000" +"'Out Years Data Input'!F101/1000" +"'Out Years Data Input'!I101/1000" +"'Out Years Data Input'!L101/1000" +"'Out Years Data Input'!O101/1000" +"'Out Years Data Input'!R101/1000" +"'Out Years Data Input'!U101/1000" +"'Out Years Data Input'!X101/1000" +"'Out Years Data Input'!AA101/1000" +"'Out Years Data Input'!AD101/1000" +"'Out Years Data Input'!AG101/1000" +"'Out Years Data Input'!AJ101/1000" +"'Out Years Data Input'!C125/1000" +"'Out Years Data Input'!F125/1000" +"'Out Years Data Input'!I125/1000" +"'Out Years Data Input'!L125/1000" +"'Out Years Data Input'!O125/1000" +"'Out Years Data Input'!R125/1000" +"'Out Years Data Input'!U125/1000" +"'Out Years Data Input'!X125/1000" +"'Out Years Data Input'!AA125/1000" +"'Out Years Data Input'!AD125/1000" +"'Out Years Data Input'!AG125/1000" +"'Out Years Data Input'!AJ125/1000" +"SUM(B22:B25)" +"'Out Years Data Input'!C225/1000" +"'Out Years Data Input'!F225/1000" +"'Out Years Data Input'!I225/1000" +"'Out Years Data Input'!L225/1000" +"'Out Years Data Input'!O225/1000" +"'Out Years Data Input'!R225/1000" +"'Out Years Data Input'!U225/1000" +"'Out Years Data Input'!X225/1000" +"'Out Years Data Input'!AA225/1000" +"'Out Years Data Input'!AD225/1000" +"'Out Years Data Input'!AG225/1000" +"'Out Years Data Input'!AJ225/1000" +"'Out Years Data Input'!C102/1000" +"'Out Years Data Input'!F102/1000" +"'Out Years Data Input'!I102/1000" +"'Out Years Data Input'!L102/1000" +"'Out Years Data Input'!O102/1000" +"'Out Years Data Input'!R102/1000" +"'Out Years Data Input'!U102/1000" +"'Out Years Data Input'!X102/1000" +"'Out Years Data Input'!AA102/1000" +"'Out Years Data Input'!AD102/1000" +"'Out Years Data Input'!AG102/1000" +"'Out Years Data Input'!AJ102/1000" +"'Out Years Data Input'!C126/1000" +"'Out Years Data Input'!F126/1000" +"'Out Years Data Input'!I126/1000" +"'Out Years Data Input'!L126/1000" +"'Out Years Data Input'!O126/1000" +"'Out Years Data Input'!R126/1000" +"'Out Years Data Input'!U126/1000" +"'Out Years Data Input'!X126/1000" +"'Out Years Data Input'!AA126/1000" +"'Out Years Data Input'!AD126/1000" +"'Out Years Data Input'!AG126/1000" +"'Out Years Data Input'!AJ126/1000" +"'Out Years Data Input'!C226/1000" +"'Out Years Data Input'!F226/1000" +"'Out Years Data Input'!I226/1000" +"'Out Years Data Input'!L226/1000" +"'Out Years Data Input'!O226/1000" +"'Out Years Data Input'!R226/1000" +"'Out Years Data Input'!U226/1000" +"'Out Years Data Input'!X226/1000" +"'Out Years Data Input'!AA226/1000" +"'Out Years Data Input'!AD226/1000" +"'Out Years Data Input'!AG226/1000" +"'Out Years Data Input'!AJ226/1000" +"'Out Years Data Input'!C103/1000" +"'Out Years Data Input'!F103/1000" +"'Out Years Data Input'!I103/1000" +"'Out Years Data Input'!L103/1000" +"'Out Years Data Input'!O103/1000" +"'Out Years Data Input'!R103/1000" +"'Out Years Data Input'!U103/1000" +"'Out Years Data Input'!X103/1000" +"'Out Years Data Input'!AA103/1000" +"'Out Years Data Input'!AD103/1000" +"'Out Years Data Input'!AG103/1000" +"'Out Years Data Input'!AJ103/1000" +"'Out Years Data Input'!C127/1000" +"'Out Years Data Input'!F127/1000" +"'Out Years Data Input'!I127/1000" +"'Out Years Data Input'!L127/1000" +"'Out Years Data Input'!O127/1000" +"'Out Years Data Input'!R127/1000" +"'Out Years Data Input'!U127/1000" +"'Out Years Data Input'!X127/1000" +"'Out Years Data Input'!AA127/1000" +"'Out Years Data Input'!AD127/1000" +"'Out Years Data Input'!AG127/1000" +"'Out Years Data Input'!AJ127/1000" +"SUM(B41+B33+B26+B18)" +"SUM(B14+B21+B29+B36)" +"B42/B43" +"('Out Years Data Input'!C214/1000)+('Out Years Data Input'!C215/1000)" +"('Out Years Data Input'!F214/1000)+('Out Years Data Input'!F215/1000)" +"('Out Years Data Input'!I214/1000)+('Out Years Data Input'!I215/1000)" +"('Out Years Data Input'!L214/1000)+('Out Years Data Input'!L215/1000)" +"('Out Years Data Input'!O214/1000)+('Out Years Data Input'!O215/1000)" +"('Out Years Data Input'!R214/1000)+('Out Years Data Input'!R215/1000)" +"('Out Years Data Input'!U214/1000)+('Out Years Data Input'!U215/1000)" +"('Out Years Data Input'!X214/1000)+('Out Years Data Input'!X215/1000)" +"('Out Years Data Input'!AA214/1000)+('Out Years Data Input'!AA215/1000)" +"('Out Years Data Input'!AD214/1000)+('Out Years Data Input'!AD215/1000)" +"('Out Years Data Input'!AG214/1000)+('Out Years Data Input'!AG215/1000)" +"('Out Years Data Input'!AJ214/1000)+('Out Years Data Input'!AJ215/1000)" +"('Out Years Data Input'!C91/1000)+('Out Years Data Input'!C92/1000)" +"('Out Years Data Input'!F91/1000)+('Out Years Data Input'!F92/1000)" +"('Out Years Data Input'!I91/1000)+('Out Years Data Input'!I92/1000)" +"('Out Years Data Input'!L91/1000)+('Out Years Data Input'!L92/1000)" +"('Out Years Data Input'!O91/1000)+('Out Years Data Input'!O92/1000)" +"('Out Years Data Input'!R91/1000)+('Out Years Data Input'!R92/1000)" +"('Out Years Data Input'!U91/1000)+('Out Years Data Input'!U92/1000)" +"('Out Years Data Input'!X91/1000)+('Out Years Data Input'!X92/1000)" +"('Out Years Data Input'!AA91/1000)+('Out Years Data Input'!AA92/1000)" +"('Out Years Data Input'!AD91/1000)+('Out Years Data Input'!AD92/1000)" +"('Out Years Data Input'!AG91/1000)+('Out Years Data Input'!AG92/1000)" +"('Out Years Data Input'!AJ91/1000)+('Out Years Data Input'!AJ92/1000)" +"('Out Years Data Input'!C115/1000)+('Out Years Data Input'!C116/1000)" +"('Out Years Data Input'!F115/1000)+('Out Years Data Input'!F116/1000)" +"('Out Years Data Input'!I115/1000)+('Out Years Data Input'!I116/1000)" +"('Out Years Data Input'!L115/1000)+('Out Years Data Input'!L116/1000)" +"('Out Years Data Input'!O115/1000)+('Out Years Data Input'!O116/1000)" +"('Out Years Data Input'!R115/1000)+('Out Years Data Input'!R116/1000)" +"('Out Years Data Input'!U115/1000)+('Out Years Data Input'!U116/1000)" +"('Out Years Data Input'!X115/1000)+('Out Years Data Input'!X116/1000)" +"('Out Years Data Input'!AA115/1000)+('Out Years Data Input'!AA116/1000)" +"('Out Years Data Input'!AD115/1000)+('Out Years Data Input'!AD116/1000)" +"('Out Years Data Input'!AG115/1000)+('Out Years Data Input'!AG116/1000)" +"('Out Years Data Input'!AJ115/1000)+('Out Years Data Input'!AJ116/1000)" +"'Out Years Data Input'!C211/1000" +"'Out Years Data Input'!F211/1000" +"'Out Years Data Input'!I211/1000" +"'Out Years Data Input'!L211/1000" +"'Out Years Data Input'!O211/1000" +"'Out Years Data Input'!R211/1000" +"'Out Years Data Input'!U211/1000" +"'Out Years Data Input'!X211/1000" +"'Out Years Data Input'!AA211/1000" +"'Out Years Data Input'!AD211/1000" +"'Out Years Data Input'!AG211/1000" +"'Out Years Data Input'!AJ211/1000" +"'Out Years Data Input'!C88/1000" +"'Out Years Data Input'!F88/1000" +"'Out Years Data Input'!I88/1000" +"'Out Years Data Input'!L88/1000" +"'Out Years Data Input'!O88/1000" +"'Out Years Data Input'!R88/1000" +"'Out Years Data Input'!U88/1000" +"'Out Years Data Input'!X88/1000" +"'Out Years Data Input'!AA88/1000" +"'Out Years Data Input'!AD88/1000" +"'Out Years Data Input'!AG88/1000" +"'Out Years Data Input'!AJ88/1000" +"'Out Years Data Input'!C112/1000" +"'Out Years Data Input'!F112/1000" +"'Out Years Data Input'!I112/1000" +"'Out Years Data Input'!L112/1000" +"'Out Years Data Input'!O112/1000" +"'Out Years Data Input'!R112/1000" +"'Out Years Data Input'!U112/1000" +"'Out Years Data Input'!X112/1000" +"'Out Years Data Input'!AA112/1000" +"'Out Years Data Input'!AD112/1000" +"'Out Years Data Input'!AG112/1000" +"'Out Years Data Input'!AJ112/1000" +"'Out Years Data Input'!C212/1000" +"'Out Years Data Input'!F212/1000" +"'Out Years Data Input'!I212/1000" +"'Out Years Data Input'!L212/1000" +"'Out Years Data Input'!O212/1000" +"'Out Years Data Input'!R212/1000" +"'Out Years Data Input'!U212/1000" +"'Out Years Data Input'!X212/1000" +"'Out Years Data Input'!AA212/1000" +"'Out Years Data Input'!AD212/1000" +"'Out Years Data Input'!AG212/1000" +"'Out Years Data Input'!AJ212/1000" +"'Out Years Data Input'!C89/1000" +"'Out Years Data Input'!F89/1000" +"'Out Years Data Input'!I89/1000" +"'Out Years Data Input'!L89/1000" +"'Out Years Data Input'!O89/1000" +"'Out Years Data Input'!R89/1000" +"'Out Years Data Input'!U89/1000" +"'Out Years Data Input'!X89/1000" +"'Out Years Data Input'!AA89/1000" +"'Out Years Data Input'!AD89/1000" +"'Out Years Data Input'!AG89/1000" +"'Out Years Data Input'!AJ89/1000" +"'Out Years Data Input'!C113/1000" +"'Out Years Data Input'!F113/1000" +"'Out Years Data Input'!I113/1000" +"'Out Years Data Input'!L113/1000" +"'Out Years Data Input'!O113/1000" +"'Out Years Data Input'!R113/1000" +"'Out Years Data Input'!U113/1000" +"'Out Years Data Input'!X113/1000" +"'Out Years Data Input'!AA113/1000" +"'Out Years Data Input'!AD113/1000" +"'Out Years Data Input'!AG113/1000" +"'Out Years Data Input'!AJ113/1000" +"'Out Years Data Input'!C213/1000" +"'Out Years Data Input'!F213/1000" +"'Out Years Data Input'!I213/1000" +"'Out Years Data Input'!L213/1000" +"'Out Years Data Input'!O213/1000" +"'Out Years Data Input'!R213/1000" +"'Out Years Data Input'!U213/1000" +"'Out Years Data Input'!X213/1000" +"'Out Years Data Input'!AA213/1000" +"'Out Years Data Input'!AD213/1000" +"'Out Years Data Input'!AG213/1000" +"'Out Years Data Input'!AJ213/1000" +"'Out Years Data Input'!C90/1000" +"'Out Years Data Input'!F90/1000" +"'Out Years Data Input'!I90/1000" +"'Out Years Data Input'!L90/1000" +"'Out Years Data Input'!O90/1000" +"'Out Years Data Input'!R90/1000" +"'Out Years Data Input'!U90/1000" +"'Out Years Data Input'!X90/1000" +"'Out Years Data Input'!AA90/1000" +"'Out Years Data Input'!AD90/1000" +"'Out Years Data Input'!AG90/1000" +"'Out Years Data Input'!AJ90/1000" +"'Out Years Data Input'!C114/1000" +"'Out Years Data Input'!F114/1000" +"'Out Years Data Input'!I114/1000" +"'Out Years Data Input'!L114/1000" +"'Out Years Data Input'!O114/1000" +"'Out Years Data Input'!R114/1000" +"'Out Years Data Input'!U114/1000" +"'Out Years Data Input'!X114/1000" +"'Out Years Data Input'!AA114/1000" +"'Out Years Data Input'!AD114/1000" +"'Out Years Data Input'!AG114/1000" +"'Out Years Data Input'!AJ114/1000" +"SUM(B51+B59+B66+B73)" +"SUM(B47+B54+B62+B69)" +"'Out Years Data Input'!C217/1000" +"'Out Years Data Input'!F217/1000" +"'Out Years Data Input'!I217/1000" +"'Out Years Data Input'!L217/1000" +"'Out Years Data Input'!O217/1000" +"'Out Years Data Input'!R217/1000" +"'Out Years Data Input'!U217/1000" +"'Out Years Data Input'!X217/1000" +"'Out Years Data Input'!AA217/1000" +"'Out Years Data Input'!AD217/1000" +"'Out Years Data Input'!AG217/1000" +"'Out Years Data Input'!AJ217/1000" +"'Out Years Data Input'!C94/1000" +"'Out Years Data Input'!F94/1000" +"'Out Years Data Input'!I94/1000" +"'Out Years Data Input'!L94/1000" +"'Out Years Data Input'!O94/1000" +"'Out Years Data Input'!R94/1000" +"'Out Years Data Input'!U94/1000" +"'Out Years Data Input'!X94/1000" +"'Out Years Data Input'!AA94/1000" +"'Out Years Data Input'!AD94/1000" +"'Out Years Data Input'!AG94/1000" +"'Out Years Data Input'!AJ94/1000" +"'Out Years Data Input'!C118/1000" +"'Out Years Data Input'!F118/1000" +"'Out Years Data Input'!I118/1000" +"'Out Years Data Input'!L118/1000" +"'Out Years Data Input'!O118/1000" +"'Out Years Data Input'!R118/1000" +"'Out Years Data Input'!U118/1000" +"'Out Years Data Input'!X118/1000" +"'Out Years Data Input'!AA118/1000" +"'Out Years Data Input'!AD118/1000" +"'Out Years Data Input'!AG118/1000" +"'Out Years Data Input'!AJ118/1000" +"'Out Years Data Input'!C219/1000" +"'Out Years Data Input'!F219/1000" +"'Out Years Data Input'!I219/1000" +"'Out Years Data Input'!L219/1000" +"'Out Years Data Input'!O219/1000" +"'Out Years Data Input'!R219/1000" +"'Out Years Data Input'!U219/1000" +"'Out Years Data Input'!X219/1000" +"'Out Years Data Input'!AA219/1000" +"'Out Years Data Input'!AD219/1000" +"'Out Years Data Input'!AG219/1000" +"'Out Years Data Input'!AJ219/1000" +"'Out Years Data Input'!C96/1000" +"'Out Years Data Input'!F96/1000" +"'Out Years Data Input'!I96/1000" +"'Out Years Data Input'!L96/1000" +"'Out Years Data Input'!O96/1000" +"'Out Years Data Input'!R96/1000" +"'Out Years Data Input'!U96/1000" +"'Out Years Data Input'!X96/1000" +"'Out Years Data Input'!AA96/1000" +"'Out Years Data Input'!AD96/1000" +"'Out Years Data Input'!AG96/1000" +"'Out Years Data Input'!AJ96/1000" +"'Out Years Data Input'!C120/1000" +"'Out Years Data Input'!F120/1000" +"'Out Years Data Input'!I120/1000" +"'Out Years Data Input'!L120/1000" +"'Out Years Data Input'!O120/1000" +"'Out Years Data Input'!R120/1000" +"'Out Years Data Input'!U120/1000" +"'Out Years Data Input'!X120/1000" +"'Out Years Data Input'!AA120/1000" +"'Out Years Data Input'!AD120/1000" +"'Out Years Data Input'!AG120/1000" +"'Out Years Data Input'!AJ120/1000" +"SUM(B83+B90)" +"SUM(B79+B86)" +"'Out Years Data Input'!C223/1000" +"'Out Years Data Input'!F223/1000" +"'Out Years Data Input'!I223/1000" +"'Out Years Data Input'!L223/1000" +"'Out Years Data Input'!O223/1000" +"'Out Years Data Input'!R223/1000" +"'Out Years Data Input'!U223/1000" +"'Out Years Data Input'!X223/1000" +"'Out Years Data Input'!AA223/1000" +"'Out Years Data Input'!AD223/1000" +"'Out Years Data Input'!AG223/1000" +"'Out Years Data Input'!AJ223/1000" +"'Out Years Data Input'!C100/1000" +"'Out Years Data Input'!F100/1000" +"'Out Years Data Input'!I100/1000" +"'Out Years Data Input'!L100/1000" +"'Out Years Data Input'!O100/1000" +"'Out Years Data Input'!R100/1000" +"'Out Years Data Input'!U100/1000" +"'Out Years Data Input'!X100/1000" +"'Out Years Data Input'!AA100/1000" +"'Out Years Data Input'!AD100/1000" +"'Out Years Data Input'!AG100/1000" +"'Out Years Data Input'!AJ100/1000" +"'Out Years Data Input'!C124/1000" +"'Out Years Data Input'!F124/1000" +"'Out Years Data Input'!I124/1000" +"'Out Years Data Input'!L124/1000" +"'Out Years Data Input'!O124/1000" +"'Out Years Data Input'!R124/1000" +"'Out Years Data Input'!U124/1000" +"'Out Years Data Input'!X124/1000" +"'Out Years Data Input'!AA124/1000" +"'Out Years Data Input'!AD124/1000" +"'Out Years Data Input'!AG124/1000" +"'Out Years Data Input'!AJ124/1000" +"B96" +"B101+B69+B62+B36+B29" +"B101+B92+B75+B43" +"B97+B87+B80+B70+B63+B55+B48+B37+B30+B22+B15" +"B39+B24" +"B57" +"B99+B89+B82+B72+B65+B58+B50+B40+B32+B25+B17" +"SUM(B106:B110)" +"B105" +"B83+B74+B42" +"B357/B1" +"B358/B1" +"B361" +"B191/B14/B$1" +"B198/B21/B$1" +"B206/B29/B$1" +"B213/B36/B$1" +"B225/B47/B$1" +"B232/B54/B$1" +"B240/B62/B$1" +"B247/B69/B$1" +"B258/B79/B$1" +"B265/B86/B$1" +"B276/B96/B$1" +"('Out Years Data Input'!E227/1000)+('Out Years Data Input'!E228/1000)" +"('Out Years Data Input'!H227/1000)+('Out Years Data Input'!H228/1000)" +"('Out Years Data Input'!K227/1000)+('Out Years Data Input'!K228/1000)" +"('Out Years Data Input'!N227/1000)+('Out Years Data Input'!N228/1000)" +"('Out Years Data Input'!Q227/1000)+('Out Years Data Input'!Q228/1000)" +"('Out Years Data Input'!T227/1000)+('Out Years Data Input'!T228/1000)" +"('Out Years Data Input'!W227/1000)+('Out Years Data Input'!W228/1000)" +"('Out Years Data Input'!Z227/1000)+('Out Years Data Input'!Z228/1000)" +"('Out Years Data Input'!AC227/1000)+('Out Years Data Input'!AC228/1000)" +"('Out Years Data Input'!AF227/1000)+('Out Years Data Input'!AF228/1000)" +"('Out Years Data Input'!AI227/1000)+('Out Years Data Input'!AI228/1000)" +"('Out Years Data Input'!AL227/1000)+('Out Years Data Input'!AL228/1000)" +"SUM(B191:M191)" +"('Out Years Data Input'!E104/1000)+('Out Years Data Input'!E105/1000)" +"('Out Years Data Input'!H104/1000)+('Out Years Data Input'!H105/1000)" +"('Out Years Data Input'!K104/1000)+('Out Years Data Input'!K105/1000)" +"('Out Years Data Input'!N104/1000)+('Out Years Data Input'!N105/1000)" +"('Out Years Data Input'!Q104/1000)+('Out Years Data Input'!Q105/1000)" +"('Out Years Data Input'!T104/1000)+('Out Years Data Input'!T105/1000)" +"('Out Years Data Input'!W104/1000)+('Out Years Data Input'!W105/1000)" +"('Out Years Data Input'!Z104/1000)+('Out Years Data Input'!Z105/1000)" +"('Out Years Data Input'!AC104/1000)+('Out Years Data Input'!AC105/1000)" +"('Out Years Data Input'!AF104/1000)+('Out Years Data Input'!AF105/1000)" +"('Out Years Data Input'!AI104/1000)+('Out Years Data Input'!AI105/1000)" +"('Out Years Data Input'!AL104/1000)+('Out Years Data Input'!AL105/1000)" +"('Out Years Data Input'!E128/1000)+('Out Years Data Input'!E129/1000)" +"('Out Years Data Input'!H128/1000)+('Out Years Data Input'!H129/1000)" +"('Out Years Data Input'!K128/1000)+('Out Years Data Input'!K129/1000)" +"('Out Years Data Input'!N128/1000)+('Out Years Data Input'!N129/1000)" +"('Out Years Data Input'!Q128/1000)+('Out Years Data Input'!Q129/1000)" +"('Out Years Data Input'!T128/1000)+('Out Years Data Input'!T129/1000)" +"('Out Years Data Input'!W128/1000)+('Out Years Data Input'!W129/1000)" +"('Out Years Data Input'!Z128/1000)+('Out Years Data Input'!Z129/1000)" +"('Out Years Data Input'!AC128/1000)+('Out Years Data Input'!AC129/1000)" +"('Out Years Data Input'!AF128/1000)+('Out Years Data Input'!AF129/1000)" +"('Out Years Data Input'!AI128/1000)+('Out Years Data Input'!AI129/1000)" +"('Out Years Data Input'!AL128/1000)+('Out Years Data Input'!AL129/1000)" +"'Out Years Data Input'!AL224/1000" +"'Out Years Data Input'!E101/1000" +"'Out Years Data Input'!H101/1000" +"'Out Years Data Input'!K101/1000" +"'Out Years Data Input'!N101/1000" +"'Out Years Data Input'!Q101/1000" +"'Out Years Data Input'!T101/1000" +"'Out Years Data Input'!W101/1000" +"'Out Years Data Input'!Z101/1000" +"'Out Years Data Input'!AC101/1000" +"'Out Years Data Input'!AF101/1000" +"'Out Years Data Input'!AI101/1000" +"'Out Years Data Input'!AL101/1000" +"'Out Years Data Input'!E125/1000" +"'Out Years Data Input'!H125/1000" +"'Out Years Data Input'!K125/1000" +"'Out Years Data Input'!N125/1000" +"'Out Years Data Input'!Q125/1000" +"'Out Years Data Input'!T125/1000" +"'Out Years Data Input'!W125/1000" +"'Out Years Data Input'!Z125/1000" +"'Out Years Data Input'!AC125/1000" +"'Out Years Data Input'!AF125/1000" +"'Out Years Data Input'!AI125/1000" +"'Out Years Data Input'!AL125/1000" +"'Out Years Data Input'!E225/1000" +"'Out Years Data Input'!H225/1000" +"'Out Years Data Input'!K225/1000" +"'Out Years Data Input'!N225/1000" +"'Out Years Data Input'!Q225/1000" +"'Out Years Data Input'!T225/1000" +"'Out Years Data Input'!W225/1000" +"'Out Years Data Input'!Z225/1000" +"'Out Years Data Input'!AC225/1000" +"'Out Years Data Input'!AF225/1000" +"'Out Years Data Input'!AI225/1000" +"'Out Years Data Input'!AL225/1000" +"'Out Years Data Input'!E102/1000" +"'Out Years Data Input'!H102/1000" +"'Out Years Data Input'!K102/1000" +"'Out Years Data Input'!N102/1000" +"'Out Years Data Input'!Q102/1000" +"'Out Years Data Input'!T102/1000" +"'Out Years Data Input'!W102/1000" +"'Out Years Data Input'!Z102/1000" +"'Out Years Data Input'!AC102/1000" +"'Out Years Data Input'!AF102/1000" +"'Out Years Data Input'!AI102/1000" +"'Out Years Data Input'!AL102/1000" +"'Out Years Data Input'!E126/1000" +"'Out Years Data Input'!H126/1000" +"'Out Years Data Input'!K126/1000" +"'Out Years Data Input'!N126/1000" +"'Out Years Data Input'!Q126/1000" +"'Out Years Data Input'!T126/1000" +"'Out Years Data Input'!W126/1000" +"'Out Years Data Input'!Z126/1000" +"'Out Years Data Input'!AC126/1000" +"'Out Years Data Input'!AF126/1000" +"'Out Years Data Input'!AI126/1000" +"'Out Years Data Input'!AL126/1000" +"'Out Years Data Input'!E226/1000" +"'Out Years Data Input'!H226/1000" +"'Out Years Data Input'!K226/1000" +"'Out Years Data Input'!N226/1000" +"'Out Years Data Input'!Q226/1000" +"'Out Years Data Input'!T226/1000" +"'Out Years Data Input'!W226/1000" +"'Out Years Data Input'!Z226/1000" +"'Out Years Data Input'!AC226/1000" +"'Out Years Data Input'!AF226/1000" +"'Out Years Data Input'!AI226/1000" +"'Out Years Data Input'!AL226/1000" +"'Out Years Data Input'!E103/1000" +"'Out Years Data Input'!H103/1000" +"'Out Years Data Input'!K103/1000" +"'Out Years Data Input'!N103/1000" +"'Out Years Data Input'!Q103/1000" +"'Out Years Data Input'!T103/1000" +"'Out Years Data Input'!W103/1000" +"'Out Years Data Input'!Z103/1000" +"'Out Years Data Input'!AC103/1000" +"'Out Years Data Input'!AF103/1000" +"'Out Years Data Input'!AI103/1000" +"'Out Years Data Input'!AL103/1000" +"'Out Years Data Input'!E127/1000" +"'Out Years Data Input'!H127/1000" +"'Out Years Data Input'!K127/1000" +"'Out Years Data Input'!N127/1000" +"'Out Years Data Input'!Q127/1000" +"'Out Years Data Input'!T127/1000" +"'Out Years Data Input'!W127/1000" +"'Out Years Data Input'!Z127/1000" +"'Out Years Data Input'!AC127/1000" +"'Out Years Data Input'!AF127/1000" +"'Out Years Data Input'!AI127/1000" +"'Out Years Data Input'!AL127/1000" +"SUM(B192+B193+B194+B199+B200+B201+B202+B207+B208+B209+B214+B215+B216+B217)" +"SUM(B219:B220)" +"('Out Years Data Input'!E214/1000)+('Out Years Data Input'!E215/1000)" +"('Out Years Data Input'!H214/1000)+('Out Years Data Input'!H215/1000)" +"('Out Years Data Input'!K214/1000)+('Out Years Data Input'!K215/1000)" +"('Out Years Data Input'!N214/1000)+('Out Years Data Input'!N215/1000)" +"('Out Years Data Input'!Q214/1000)+('Out Years Data Input'!Q215/1000)" +"('Out Years Data Input'!T214/1000)+('Out Years Data Input'!T215/1000)" +"('Out Years Data Input'!W214/1000)+('Out Years Data Input'!W215/1000)" +"('Out Years Data Input'!Z214/1000)+('Out Years Data Input'!Z215/1000)" +"('Out Years Data Input'!AC214/1000)+('Out Years Data Input'!AC215/1000)" +"('Out Years Data Input'!AF214/1000)+('Out Years Data Input'!AF215/1000)" +"('Out Years Data Input'!AI214/1000)+('Out Years Data Input'!AI215/1000)" +"('Out Years Data Input'!AL214/1000)+('Out Years Data Input'!AL215/1000)" +"('Out Years Data Input'!E91/1000)+('Out Years Data Input'!E92/1000)" +"('Out Years Data Input'!H91/1000)+('Out Years Data Input'!H92/1000)" +"('Out Years Data Input'!K91/1000)+('Out Years Data Input'!K92/1000)" +"('Out Years Data Input'!N91/1000)+('Out Years Data Input'!N92/1000)" +"('Out Years Data Input'!Q91/1000)+('Out Years Data Input'!Q92/1000)" +"('Out Years Data Input'!T91/1000)+('Out Years Data Input'!T92/1000)" +"('Out Years Data Input'!W91/1000)+('Out Years Data Input'!W92/1000)" +"('Out Years Data Input'!Z91/1000)+('Out Years Data Input'!Z92/1000)" +"('Out Years Data Input'!AC91/1000)+('Out Years Data Input'!AC92/1000)" +"('Out Years Data Input'!AF91/1000)+('Out Years Data Input'!AF92/1000)" +"('Out Years Data Input'!AI91/1000)+('Out Years Data Input'!AI92/1000)" +"('Out Years Data Input'!AL91/1000)+('Out Years Data Input'!AL92/1000)" +"('Out Years Data Input'!E115/1000)+('Out Years Data Input'!E116/1000)" +"('Out Years Data Input'!H115/1000)+('Out Years Data Input'!H116/1000)" +"('Out Years Data Input'!K115/1000)+('Out Years Data Input'!K116/1000)" +"('Out Years Data Input'!N115/1000)+('Out Years Data Input'!N116/1000)" +"('Out Years Data Input'!Q115/1000)+('Out Years Data Input'!Q116/1000)" +"('Out Years Data Input'!T115/1000)+('Out Years Data Input'!T116/1000)" +"('Out Years Data Input'!W115/1000)+('Out Years Data Input'!W116/1000)" +"('Out Years Data Input'!Z115/1000)+('Out Years Data Input'!Z116/1000)" +"('Out Years Data Input'!AC115/1000)+('Out Years Data Input'!AC116/1000)" +"('Out Years Data Input'!AF115/1000)+('Out Years Data Input'!AF116/1000)" +"('Out Years Data Input'!AI115/1000)+('Out Years Data Input'!AI116/1000)" +"('Out Years Data Input'!AL115/1000)+('Out Years Data Input'!AL116/1000)" +"'Out Years Data Input'!E211/1000" +"'Out Years Data Input'!H211/1000" +"'Out Years Data Input'!K211/1000" +"'Out Years Data Input'!N211/1000" +"'Out Years Data Input'!Q211/1000" +"'Out Years Data Input'!T211/1000" +"'Out Years Data Input'!W211/1000" +"'Out Years Data Input'!Z211/1000" +"'Out Years Data Input'!AC211/1000" +"'Out Years Data Input'!AF211/1000" +"'Out Years Data Input'!AI211/1000" +"'Out Years Data Input'!AL211/1000" +"'Out Years Data Input'!E88/1000" +"'Out Years Data Input'!H88/1000" +"'Out Years Data Input'!K88/1000" +"'Out Years Data Input'!N88/1000" +"'Out Years Data Input'!Q88/1000" +"'Out Years Data Input'!T88/1000" +"'Out Years Data Input'!W88/1000" +"'Out Years Data Input'!Z88/1000" +"'Out Years Data Input'!AC88/1000" +"'Out Years Data Input'!AF88/1000" +"'Out Years Data Input'!AI88/1000" +"'Out Years Data Input'!AL88/1000" +"'Out Years Data Input'!E112/1000" +"'Out Years Data Input'!H112/1000" +"'Out Years Data Input'!K112/1000" +"'Out Years Data Input'!N112/1000" +"'Out Years Data Input'!Q112/1000" +"'Out Years Data Input'!T112/1000" +"'Out Years Data Input'!W112/1000" +"'Out Years Data Input'!Z112/1000" +"'Out Years Data Input'!AC112/1000" +"'Out Years Data Input'!AF112/1000" +"'Out Years Data Input'!AI112/1000" +"'Out Years Data Input'!AL112/1000" +"'Out Years Data Input'!E212/1000" +"'Out Years Data Input'!H212/1000" +"'Out Years Data Input'!K212/1000" +"'Out Years Data Input'!N212/1000" +"'Out Years Data Input'!Q212/1000" +"'Out Years Data Input'!T212/1000" +"'Out Years Data Input'!W212/1000" +"'Out Years Data Input'!Z212/1000" +"'Out Years Data Input'!AC212/1000" +"'Out Years Data Input'!AF212/1000" +"'Out Years Data Input'!AI212/1000" +"'Out Years Data Input'!AL212/1000" +"'Out Years Data Input'!E89/1000" +"'Out Years Data Input'!H89/1000" +"'Out Years Data Input'!K89/1000" +"'Out Years Data Input'!N89/1000" +"'Out Years Data Input'!Q89/1000" +"'Out Years Data Input'!T89/1000" +"'Out Years Data Input'!W89/1000" +"'Out Years Data Input'!Z89/1000" +"'Out Years Data Input'!AC89/1000" +"'Out Years Data Input'!AF89/1000" +"'Out Years Data Input'!AI89/1000" +"'Out Years Data Input'!AL89/1000" +"'Out Years Data Input'!E113/1000" +"'Out Years Data Input'!H113/1000" +"'Out Years Data Input'!K113/1000" +"'Out Years Data Input'!N113/1000" +"'Out Years Data Input'!Q113/1000" +"'Out Years Data Input'!T113/1000" +"'Out Years Data Input'!W113/1000" +"'Out Years Data Input'!Z113/1000" +"'Out Years Data Input'!AC113/1000" +"'Out Years Data Input'!AF113/1000" +"'Out Years Data Input'!AI113/1000" +"'Out Years Data Input'!AL113/1000" +"'Out Years Data Input'!E213/1000" +"'Out Years Data Input'!H213/1000" +"'Out Years Data Input'!K213/1000" +"'Out Years Data Input'!N213/1000" +"'Out Years Data Input'!Q213/1000" +"'Out Years Data Input'!T213/1000" +"'Out Years Data Input'!W213/1000" +"'Out Years Data Input'!Z213/1000" +"'Out Years Data Input'!AC213/1000" +"'Out Years Data Input'!AF213/1000" +"'Out Years Data Input'!AI213/1000" +"'Out Years Data Input'!AL213/1000" +"'Out Years Data Input'!E90/1000" +"'Out Years Data Input'!H90/1000" +"'Out Years Data Input'!K90/1000" +"'Out Years Data Input'!N90/1000" +"'Out Years Data Input'!Q90/1000" +"'Out Years Data Input'!T90/1000" +"'Out Years Data Input'!W90/1000" +"'Out Years Data Input'!Z90/1000" +"'Out Years Data Input'!AC90/1000" +"'Out Years Data Input'!AF90/1000" +"'Out Years Data Input'!AI90/1000" +"'Out Years Data Input'!AL90/1000" +"'Out Years Data Input'!E114/1000" +"'Out Years Data Input'!H114/1000" +"'Out Years Data Input'!K114/1000" +"'Out Years Data Input'!N114/1000" +"'Out Years Data Input'!Q114/1000" +"'Out Years Data Input'!T114/1000" +"'Out Years Data Input'!W114/1000" +"'Out Years Data Input'!Z114/1000" +"'Out Years Data Input'!AC114/1000" +"'Out Years Data Input'!AF114/1000" +"'Out Years Data Input'!AI114/1000" +"'Out Years Data Input'!AL114/1000" +"B247+B240+B232+B225" +"B226+B227+B228+B233+B234+B235+B236+B241+B242+B243+B248+B249+B250" +"'Out Years Data Input'!E217/1000" +"'Out Years Data Input'!H217/1000" +"'Out Years Data Input'!K217/1000" +"'Out Years Data Input'!N217/1000" +"'Out Years Data Input'!Q217/1000" +"'Out Years Data Input'!T217/1000" +"'Out Years Data Input'!W217/1000" +"'Out Years Data Input'!Z217/1000" +"'Out Years Data Input'!AC217/1000" +"'Out Years Data Input'!AF217/1000" +"'Out Years Data Input'!AI217/1000" +"'Out Years Data Input'!AL217/1000" +"'Out Years Data Input'!E94/1000" +"'Out Years Data Input'!H94/1000" +"'Out Years Data Input'!K94/1000" +"'Out Years Data Input'!N94/1000" +"'Out Years Data Input'!Q94/1000" +"'Out Years Data Input'!T94/1000" +"'Out Years Data Input'!W94/1000" +"'Out Years Data Input'!Z94/1000" +"'Out Years Data Input'!AC94/1000" +"'Out Years Data Input'!AF94/1000" +"'Out Years Data Input'!AI94/1000" +"'Out Years Data Input'!AL94/1000" +"'Out Years Data Input'!E118/1000" +"'Out Years Data Input'!H118/1000" +"'Out Years Data Input'!K118/1000" +"'Out Years Data Input'!N118/1000" +"'Out Years Data Input'!Q118/1000" +"'Out Years Data Input'!T118/1000" +"'Out Years Data Input'!W118/1000" +"'Out Years Data Input'!Z118/1000" +"'Out Years Data Input'!AC118/1000" +"'Out Years Data Input'!AF118/1000" +"'Out Years Data Input'!AI118/1000" +"'Out Years Data Input'!AL118/1000" +"'Out Years Data Input'!E219/1000" +"'Out Years Data Input'!H219/1000" +"'Out Years Data Input'!K219/1000" +"'Out Years Data Input'!N219/1000" +"'Out Years Data Input'!Q219/1000" +"'Out Years Data Input'!T219/1000" +"'Out Years Data Input'!W219/1000" +"'Out Years Data Input'!Z219/1000" +"'Out Years Data Input'!AC219/1000" +"'Out Years Data Input'!AF219/1000" +"'Out Years Data Input'!AI219/1000" +"'Out Years Data Input'!AL219/1000" +"'Out Years Data Input'!E96/1000" +"'Out Years Data Input'!H96/1000" +"'Out Years Data Input'!K96/1000" +"'Out Years Data Input'!N96/1000" +"'Out Years Data Input'!Q96/1000" +"'Out Years Data Input'!T96/1000" +"'Out Years Data Input'!W96/1000" +"'Out Years Data Input'!Z96/1000" +"'Out Years Data Input'!AC96/1000" +"'Out Years Data Input'!AF96/1000" +"'Out Years Data Input'!AI96/1000" +"'Out Years Data Input'!AL96/1000" +"'Out Years Data Input'!E120/1000" +"'Out Years Data Input'!H120/1000" +"'Out Years Data Input'!K120/1000" +"'Out Years Data Input'!N120/1000" +"'Out Years Data Input'!Q120/1000" +"'Out Years Data Input'!T120/1000" +"'Out Years Data Input'!W120/1000" +"'Out Years Data Input'!Z120/1000" +"'Out Years Data Input'!AC120/1000" +"'Out Years Data Input'!AF120/1000" +"'Out Years Data Input'!AI120/1000" +"'Out Years Data Input'!AL120/1000" +"B265+B258" +"B259+B260+B261+B266+B267+B268" +"'Out Years Data Input'!E223/1000" +"'Out Years Data Input'!H223/1000" +"'Out Years Data Input'!K223/1000" +"'Out Years Data Input'!N223/1000" +"'Out Years Data Input'!Q223/1000" +"'Out Years Data Input'!T223/1000" +"'Out Years Data Input'!W223/1000" +"'Out Years Data Input'!Z223/1000" +"'Out Years Data Input'!AC223/1000" +"'Out Years Data Input'!AF223/1000" +"'Out Years Data Input'!AI223/1000" +"'Out Years Data Input'!AL223/1000" +"'Out Years Data Input'!E100/1000" +"'Out Years Data Input'!H100/1000" +"'Out Years Data Input'!K100/1000" +"'Out Years Data Input'!N100/1000" +"'Out Years Data Input'!Q100/1000" +"'Out Years Data Input'!T100/1000" +"'Out Years Data Input'!W100/1000" +"'Out Years Data Input'!Z100/1000" +"'Out Years Data Input'!AC100/1000" +"'Out Years Data Input'!AF100/1000" +"'Out Years Data Input'!AI100/1000" +"'Out Years Data Input'!AL100/1000" +"'Out Years Data Input'!E124/1000" +"'Out Years Data Input'!H124/1000" +"'Out Years Data Input'!K124/1000" +"'Out Years Data Input'!N124/1000" +"'Out Years Data Input'!Q124/1000" +"'Out Years Data Input'!T124/1000" +"'Out Years Data Input'!W124/1000" +"'Out Years Data Input'!Z124/1000" +"'Out Years Data Input'!AC124/1000" +"'Out Years Data Input'!AF124/1000" +"'Out Years Data Input'!AI124/1000" +"'Out Years Data Input'!AL124/1000" +"B276" +"SUM(B277:B279)" +"B280+B270+B252+B219" +"B277+B266+B259+B248+B241+B233+B226+B214+B207+B199+B192" +"B235" +"B201+B216" +"B279+B268+B261+B250+B243+B236+B228+B217+B209+B202+B194" +"B286" +"SUM(B287:B291)" +"SUM(B293:M293)+0.1" +"-'Annual Fuel Calc Alt'!C86" +"B316+B337" +"-('Annual Fuel Calc Alt'!C82+'Annual Fuel Calc Alt'!C83+'Annual Fuel Calc Alt'!C84+'Annual Fuel Calc Alt'!C85)" +"+B294-B303+SUM(B305:B309)" +"ROUND('Surcharges Detail'!G68/1000,1)" +"SUM(B314:D314)" +"ROUND(B113*B1*0.0021,1)" +"ROUND(K113*K1*0.0022,1)" +"ROUND(L113*L1*0.00215,1)" +"+B293" +"+B317-B316" +"[1]Detail!N555/1000" +"[1]Detail!N589/1000" +"[1]Detail!N622/1000" +"[1]Detail!N185/1000" +"[1]Detail!N111/1000" +"SUM(B328:B336)" +"+B342+B337" +"+B292" +"+B345+B318" +"B294-B344-B317" +"'Annual Fuel Calc Alt'!C53" +"'Annual Fuel Calc Alt'!C52" +"'Annual Fuel Calc Alt'!C54" +"'Annual Fuel Calc Alt'!C57+'Annual Fuel Calc Alt'!C58" +"'Annual Fuel Calc Alt'!C55" +"SUM(B351:B356)" +"'Annual Fuel Calc Alt'!C62" +"CELL(""filename"")" +"NOW()" +"Summary!B26" +"Summary!B18" +"Summary!B33+Summary!B41" +"Summary!B83" +"Summary!B90+Summary!B100" +"Summary!B66+Summary!B73" +"Summary!B59+Summary!B51" +"SUM(C12:C18)" +"SUM(C19:N19)" +"ROUND(O19/12,1)" +"('Negociate Rate K'!J15+'Negociate Rate K'!J22)/1000" +"('Negociate Rate K'!M15+'Negociate Rate K'!M22)/1000" +"('Negociate Rate K'!P15+'Negociate Rate K'!P22)/1000" +"('Negociate Rate K'!S15+'Negociate Rate K'!S22)/1000" +"('Negociate Rate K'!V15+'Negociate Rate K'!V22)/1000" +"('Negociate Rate K'!Y15+'Negociate Rate K'!Y22)/1000" +"('Negociate Rate K'!AB15+'Negociate Rate K'!AB22)/1000" +"('Negociate Rate K'!AE15+'Negociate Rate K'!AE22)/1000" +"('Negociate Rate K'!AH15+'Negociate Rate K'!AH22)/1000" +"('Negociate Rate K'!AK15+'Negociate Rate K'!AK22)/1000" +"('Negociate Rate K'!AN15+'Negociate Rate K'!AN22)/1000" +"('Negociate Rate K'!AQ15+'Negociate Rate K'!AQ22)/1000" +"ROUND(C12/(1-C25),1)" +"ROUND((C14+C21)/(1-C27),1)" +"C16" +"C41-C43-C44" +"C45*C1" +"Q45/12*365" +"C34*C25*C$1" +"O59/365" +"-C134" +"+ROUND(((O27+O29+O30+O31+O32+O38)*-Q79*30.4),0)" +"C48*-C76" +"+ROUND(((O35+O38)*-Q76*30.4),0)" +"C48*-C77" +"ROUND((C59*C75),0)" +"ROUND((ROUND(5*C$1*5.05,0))-(ROUND(5*C$1*C75,0)),0)+ROUND((ROUND(5*C$1*3.46,0))-(ROUND(5*C$1*C75,0)),0)+ROUND((ROUND(5*C$1*3.3625,0))-(ROUND(5*C$1*C75,0)),0)" +"ROUND(((0*C$1*0.005)+(0*C$1*0.02)),0)" +"ROUND((C62*C75),0)" +"(C78-C75)*(C63+C64)" +"C63*C75" +"C64*C75" +"Summary!B361" +"AVERAGE(C75:N75)" +"C75" +"AVERAGE(D79:O79)" +"ROUND(((5*C$1*5.05)),0)+ROUND(((5*C$1*3.46)),0)+ROUND(((5*C$1*3.3625)),0)" +"C73-C82-C83" +"-C70-C71-C72" +"SUM(C70:C72)" +"SUM(C82:C86)" +"C48*$C$94" +"Q48*0.0006" +"C78" +"C95*C96" +"(C59+C62+C63+C64)/C1" +"O110/12" +"C110-C111" +"(NOW())" +"C57+C58" +"SUM(C52:C56)" +"SUM(C123:C124)" +"SUM(C17:C18)" +"SUM(C12:C16)" +"C123*1.1" +"ROUND((C129-C16)*C79*C1,2)" +"-C62" +"C134-C136" +"C75" +"C138*C140" +"C21*C1*0.018" +"C147*C140" +"H129" +"'Red Rock & New Ks'!X62*'Out Years Data Input'!R81/1000" +"'Red Rock & New Ks'!AA62*'Out Years Data Input'!U81/1000" +"'Red Rock & New Ks'!AD62*'Out Years Data Input'!X81/1000" +"'Red Rock & New Ks'!AG62*'Out Years Data Input'!AA81/1000" +"'Red Rock & New Ks'!AJ62*'Out Years Data Input'!AD81/1000" +"'Red Rock & New Ks'!AM62*'Out Years Data Input'!AG81/1000" +"'Red Rock & New Ks'!AP62*'Out Years Data Input'!AJ81/1000" +"ROUND((H153-H16)*0.018*H1,2)" +"(H155-H154)*-1" +"H157*H140" +"SUM(H158:N158)" +"Summary!B42" +"Summary!G42-H152" +"NOW()" +"Summary!B26" +"Summary!B18" +"Summary!B33+Summary!B41" +"Summary!B83" +"Summary!B90+Summary!B100" +"Summary!B66+Summary!B73" +"Summary!B59+Summary!B51" +"SUM(C12:C18)" +"SUM(C19:N19)" +"ROUND(O19/12,1)" +"('Negociate Rate K'!J15+'Negociate Rate K'!J22)/1000" +"('Negociate Rate K'!M15+'Negociate Rate K'!M22)/1000" +"('Negociate Rate K'!P15+'Negociate Rate K'!P22)/1000" +"('Negociate Rate K'!S15+'Negociate Rate K'!S22)/1000" +"('Negociate Rate K'!V15+'Negociate Rate K'!V22)/1000" +"('Negociate Rate K'!Y15+'Negociate Rate K'!Y22)/1000" +"('Negociate Rate K'!AB15+'Negociate Rate K'!AB22)/1000" +"('Negociate Rate K'!AE15+'Negociate Rate K'!AE22)/1000" +"('Negociate Rate K'!AH15+'Negociate Rate K'!AH22)/1000" +"('Negociate Rate K'!AK15+'Negociate Rate K'!AK22)/1000" +"('Negociate Rate K'!AN15+'Negociate Rate K'!AN22)/1000" +"('Negociate Rate K'!AQ15+'Negociate Rate K'!AQ22)/1000" +"ROUND(C12/(1-C25),1)" +"ROUND((C14+C21)/(1-C27),1)" +"C16" +"C41-C43-C44" +"C45*C1" +"Q45/12*365" +"C34*C25*C$1" +"O59/365" +"+ROUND(((C12+C13+C14+C15+C17+C18)*-C79*C$1),0)" +"+ROUND(((O27+O29+O30+O31+O32+O38)*-Q79*30.4),0)" +"C48*-C76" +"+ROUND(((O35+O38)*-Q76*30.4),0)" +"C48*-C77" +"ROUND((C59*C75),0)" +"ROUND((ROUND(5*C$1*5.05,0))-(ROUND(5*C$1*C75,0)),0)+ROUND((ROUND(5*C$1*3.46,0))-(ROUND(5*C$1*C75,0)),0)" +"ROUND(((0*C$1*0.005)+(0*C$1*0.02)),0)" +"ROUND((C62*C75),0)" +"(C78-C75)*(C63+C64)" +"C63*C75" +"C64*C75" +"Summary!B361" +"AVERAGE(C75:N75)" +"C75" +"AVERAGE(D79:O79)" +"ROUND(((5*C$1*5.05)),0)" +"C73-C82-C70-C71-C72-C83" +"SUM(C70:C72)" +"SUM(C82:C85)" +"C48*$C$93" +"Q48*0.0006" +"C78" +"C94*C95" +"(C59+C62+C63+C64)/C1" +"O109/12" +"C109-C110" +"(NOW())" +"C57+C58" +"SUM(C52:C56)" +"SUM(C122:C123)" +"SUM(C17:C18)" +"SUM(C12:C16)" +"C122*1.1" +"ROUND((C128-C16)*C79*C1,2)" +"-C62" +"C133-C135" +"C75" +"C137*C139" +"SUM(C1:E1)" +"SUM(F1:H1)" +"SUM(I1:K1)" +"SUM(L1:N1)" +"NOW()" +"Summary!B43" +"AVERAGE(C9:N9)" +"AVERAGE(C9:E9)" +"AVERAGE(F9:H9)" +"AVERAGE(I9:K9)" +"AVERAGE(L9:N9)" +"Summary!B75" +"Summary!B92" +"Summary!B101" +"ROUND(C23/C9/C$1,4)" +"Summary!B219" +"SUM(C23:N23)" +"Summary!B252" +"Summary!B270" +"Summary!B280" +"SUM(C23:C26)" +"Summary!B42" +"Summary!B74" +"Summary!B91" +"Summary!B100" +"Summary!B220" +"Summary!B253" +"Summary!B271" +"Summary!B281" +"C52+C27" +"SUM(Q55:T55)" +"'Not Used -Annual Fuel Calc'!C82" +"NOW()" +"31+28+31+30+31" +"SUM(E6*F6)" +"SUM(I6*30.4)" +"K6-J6" +"(SUM(K6*G6))-N6" +"ROUND(J6*G6*M6,0)" +"L6+N6" +"30+31+31+30" +"31+30+31+31+30" +"((1613+8333+12903+9677+3333)/5)+17" +"31+28+31+30+31+30+31" +"31+30+31+30+31" +"31+28" +"365-59" +"SUM(I31+J31)" +"SUM(I31*G31)" +"SUM(J31*G31)" +"SUM(F31:F32)" +"SUM(L36:N36)" +"SUM(F40)" +"30+31+30+31+31+30+31" +"(SUM(K59*G59))" +"31+31+30" +"$E$2" +"0.331+0.0065" +"365-61" +"31+31+28" +"365-90" +"365-31" +"184+30" +"31+31+30+31+30+31" +"31+28+31" +"0.2666+0.0053" +"0.2683+0.0053" +"0.2681+0.0053" +"0.2685+0.0053" +"0.2684+0.0053" +"0.1727+0.0053" +"0.2671+0.0053" +"365-151" +"SUM(L5:L156)" +"B207/G204" +"+C207/G204" +"+D207/G204" +"NOW()" +"31+28+31+30+31" +"SUM(E6*F6)" +"SUM(I6*30.4)" +"K6-J6" +"(SUM(K6*G6))-N6" +"ROUND(J6*G6*M6,0)" +"L6+N6" +"31+30+31+31+30" +"((1613+8333+12903+9677+3333)/5)+17" +"31+28+31+30+31+30+31" +"31+28" +"SUM(L6:L22)" +"SUM(I26+J26)" +"SUM(I26*G26)" +"SUM(J26*G26)" +"SUM(F26:F27)" +"SUM(L31:N31)" +"SUM(F35)" +"SUM(L39:L44)" +"30+31+30+31+31+30+31" +"(SUM(K54*G54))" +"SUM(L48:L55)" +"$E$2" +"SUM(L59:L73)" +"0.331+0.0065" +"365-61" +"31+31+28" +"365-90" +"184+30" +"31+31+30+31+30+31" +"SUM(L77:L98)" +"31+28+31" +"0.2666+0.0053" +"0.2683+0.0053" +"0.2681+0.0053" +"0.2685+0.0053" +"0.2684+0.0053" +"0.1727+0.0053" +"0.2671+0.0053" +"SUM(L125:L137)" +"L23+L32+L45+L56+L74+L99+L103+L122+L138" +"B192/G189" +"+C192/G189" +"+D192/G189" +"NOW()" +"$E$2" +"SUM(E6*F6)" +"SUM(I6*30.4)" +"SUM(I6+J6)" +"SUM(I6*G6)" +"SUM(J6*G6)" +"SUM(L6:M6)" +"G20*I20" +"SUM(F6:F23)" +"L24/(F24*E23)" +"SUM(F27:F28)" +"L29/(F29*E2)" +"L34/(F34*E2)" +"SUM(F36)" +"SUM(F40:F46)" +"L47/(F47*E2)" +"L57/(F57*E2)" +"SUM(F60:F69)" +"L70/(F70*E2)" +"SUM(J106*G106)" +"0.12-0.0246" +"SUM(F73:F87)" +"L88/(F88*E2)" +"L92/(F92*E2)" +"SUM(F95:F106)" +"L107/(F107*E2)" +"SUM(F110:F117)" +"L118/(F118*E2)" +"L118+L107+L92+L88+L70+L57+L47+L34+L29+L24" +"B172/G169" +"+C172/G169" +"+D172/G169" +"CELL(""filename"")" +"NOW()" +"ROUND($D14*$E14*G$1,0)" +"SUM(G14:S14)" +"SUM(G14:G37)" +"SUM(G38:S38)" +"'[2]load factor study'!$C$39" +"'[2]load factor study'!$D$39" +"'[2]load factor study'!$E$39" +"'[2]load factor study'!$F$39" +"'[2]load factor study'!$G$39" +"'[2]load factor study'!$H$39" +"'[2]load factor study'!$I$39" +"'[2]load factor study'!$J$39" +"'[2]load factor study'!$K$39" +"'[2]load factor study'!$L$39" +"'[2]load factor study'!$M$39" +"'[2]load factor study'!$N$39" +"ROUND($D42*G41*$E42*G$1,0)" +"ROUND($D43*G41*$E43*G$1,0)" +"ROUND($D44*G41*$E44*G$1,0)" +"ROUND($D45*J41*$E45*J$1,0)" +"'[2]load factor study'!$C$11" +"'[2]load factor study'!$D$11" +"'[2]load factor study'!$E$11" +"'[2]load factor study'!$F$11" +"'[2]load factor study'!$G$11" +"'[2]load factor study'!$H$11" +"'[2]load factor study'!$I$11" +"'[2]load factor study'!$J$11" +"'[2]load factor study'!$K$11" +"'[2]load factor study'!$L$11" +"'[2]load factor study'!$M$11" +"'[2]load factor study'!$N$11" +"ROUND($D52*G47*$E52*G$1,0)" +"ROUND($D53*G47*$E53*G$1,0)" +"ROUND($D54*G47*$E54*G$1,0)" +"'[2]load factor study'!$C$73" +"'[2]load factor study'!$D$73" +"'[2]load factor study'!$E$73" +"'[2]load factor study'!$F$73" +"'[2]load factor study'!$G$73" +"'[2]load factor study'!$H$73" +"'[2]load factor study'!$I$73" +"'[2]load factor study'!$J$73" +"'[2]load factor study'!$K$73" +"'[2]load factor study'!$L$73" +"'[2]load factor study'!$M$73" +"'[2]load factor study'!$N$73" +"ROUND($D57*$E57*Q56*Q$1,0)" +"'[2]load factor study'!$C$66" +"'[2]load factor study'!$D$66" +"'[2]load factor study'!$E$66" +"'[2]load factor study'!$F$66" +"'[2]load factor study'!$G$66" +"'[2]load factor study'!$H$66" +"'[2]load factor study'!$I$66" +"'[2]load factor study'!$J$66" +"'[2]load factor study'!$K$66" +"'[2]load factor study'!$L$66" +"'[2]load factor study'!$M$66" +"'[2]load factor study'!$N$66" +"G66+G38" +"ROUND(1062252/12/1000,1)" +"AVERAGE(G82:R82)" +"G82*E82*G79" +"H82*E82*H79" +"I82*E82*I79" +"J82*E82*J79" +"K82*E82*K79" +"L82*E82*L79" +"M82*E82*M79" +"N82*E82*N79" +"O82*E82*O79" +"P82*0.0022*P79" +"Q82*0.00215*Q79" +"R82*E82*R79" +"SUM(G84:S84)/1000" +"NOW()" +"SUM(G13:H13)" +"$F13" +"J13*K13*L$7" +"$G13" +"AS13+AP13+AM13+AJ13+AG13+AD13+AA13+X13+U13+R13+O13+L13" +"IF(J19>0,L19/J19/L$7,0)" +"ROUND($F40*$G40*AD$7,0)" +"SUM(AV42:AV44)" +"SUM(J7:J49)" +"SUM(L13:L49)" +"SUM(AG6:AG49)" +"SUM(AV17:AV49)" +"SUM(L55:L74)" +"SUM(AV55:AV74)" +"35859/12" +"SUM(AV79:AV95)" +"SUM(J79:J97)" +"AS98+AP98+AM98+AJ98+AG98+AD98+AA98+X98+U98+R98+O98+L98" +"AV109" +"SUM(AV111:AV112)" +"AS115+AP115+AM115+AJ115+AG115+AD115+AA115+X115+U115+R115+O115+L115" +"AY115" +"AV114+AV116" +"$G149+0.005" +"SUM(AV158:AV161)" +"SUM(J107:J163)" +"SUM(M109:M163)" +"SUM(AV107:AV164)" +"AW135" +"AW149+AW142+AW139+AW121+AW125+AW112+AW109" +"AW146" +"AW118+AW131" +"AW161+AW154+AW151+AW152" +"AW116" +"SUM(AW168:AW173)" +"NOW()" +"SUM(G15:H15)" +"$F15" +"$G15" +"J15*K15*L$7" +"AS15+AP15+AM15+AJ15+AG15+AD15+AA15+X15+U15+R15+O15+L15" +"0.3232+0.0686+0.003+0.0051+0.0007" +"$G19-0.0686+0.0065" +"0.2605+0.0443+0.0053+0.0007" +"$G30-0.0443+0.0053" +"0.2605+0.0369+0.003+0.0052+0.0007" +"$G31-0.0369+0.0053" +"0.2605+0.002+0.0369+0.0052+0.0007" +"0.168+0.0369+0.002+0.0026" +"$G33-0.0369+0.0035" +"0.2605+0.003+0.0443+0.0051+0.0007" +"0.2605+0.003+0.0443+0.005+0.0007" +"SUM(AV15:AV48)" +"$G51+0.0022" +"SUM(AV51:AV57)" +"SUM(L15:L59)" +"SUM(AV15:AV59)" +"0.3232+0.0057+0.002" +"0.12-0.0246" +"0.0186+0.005" +"0.3109-0.0443" +"0.3062-0.0369" +"0.305-0.0369" +"0.3138-0.0443" +"0.3137-0.0443" +"0.2096-0.0369" +"0.3124-0.0443" +"0.1074-0.1052" +"0.3297-0.3232" +"0.2659-0.2606" +"0.1715-0.1681" +"SUM(AV150:AV156)+AV143+SUM(AV122:AV128)" +"IF(J160>0,L160/J160/L$7,0)" +"ROUND($F161*$G161*AD$7,0)" +"SUM(J64:J160)" +"SUM(AV64:AV160)" +"AS161+AP161+AM161+AJ161+AG161+AD161+AA161+X161+U161+R161+O161+L161" +"SUM(AV15:AV161)" +"SUM(AV171:AV172)" +"AX172" +"AV174" +"SUM(AV179:AV181)" +"(306000*304*0.0065)+(306000*61*0.0067)-(306000*365*0.0001)" +"306000*304*-0.0686" +"306000*365*-0.001" +"SUM(AV195:AV198)" +"I216-H216" +"SUM(AV216:AV225)" +"AX225" +"SUM(F216:F225)" +"0.2606+0.0443+0.0052+0.0007" +"(20000*304*0.0053)+(20000*61*0.0054)+(20000*365*0.0001)" +"20000*304*-0.0443" +"0.2606+0.0369+0.003+0.0051+0.0007" +"(10000*304*0.0053)+(10000*61*0.0054)-(10000*365*0.0001)" +"10000*304*-0.0369" +"10000*365*-0.001" +"AX237-AZ237-BA237-BC237" +"0.2606+0.002+0.0369+0.0051+0.0007" +"(10000*304*0.0053)+(10000*61*0.0054)-(10000*365*0.0003)" +"(25000*304*0.0034)+(25000*61*0.0066)+(25000*365*0.0012)" +"25000*304*-0.0369" +"25000*365*-0.001" +"(25000*304*0.0053)+(25000*61*0.0054)-(25000*365*0.0012)" +"25000*304*-0.0443" +"(25000*304*0.0053)+(25000*61*0.0054)+(25000*365*0.0001)" +"(150000*304*0.0053)+(150000*61*0.0054)+(150000*365*0.0003)" +"150000*304*-0.0443" +"150000*365*-0.001" +"AX292" +"SUM(J171:J344)" +"SUM(AV171:AV345)" +"SUM(AZ346:BF346)" +"AS345+AP345+AM345+AJ345+AG345+AD345+AA345+X345+U345+R345+O345+L345" +"SUM(F8:F12)" +"SUM(F14:F14)" +"SUM(L8:L63)" +"SUM(L65:L68)" +"SUM(L70:L70)" +"SUM(L72:L80)" +"SUM(0+L64+L69+L71+L81)" +"SUM(L83:L88)" +"SUM(0+L89)" +"SUM(L91:L95)" +"32500*31*0.05" +"32500*28*0.05" +"32500*30*0.05" +"SUM(L98:L105)" +"14000*30*0.2" +"14000*31*0.2" +"SUM(L108:L138)" +"SUM(L142:L156)" +"SUM(0+L139+L141+L157+L166+L168)" +"NOW()" +"IF(I12>0,K12/I12/K$7,0)" +"ROUND($E12*$F12*Z$7,0)" +"AR12+AO12+AL12+AI12+AF12+AC12+Z12+W12+T12+Q12+N12+K12" +"I13*J13*K$7" +"$E13" +"$E$14" +"$F$14" +"O14*P14*Q7" +"$E$15" +"$F$15" +"X15*Y15*Z7" +"$F16" +"SUM(E6:E20)" +"SUM(I7:I20)" +"SUM(K12:K20)" +"SUM(F25:G25)" +"$E$26" +"$F$26" +"SUM(I25:I26)" +"$E$32" +"$F$32" +"0.04-0.102" +"0.035-0.102" +"ROUND($E33*J33*K$7,0)" +"F33" +"SUM(I32:I33)" +"0.1074-0.1052" +"ROUND($E39*(0.1096-0.1052)*AO$7,0)" +"ROUND(21500*$F45*AO$7,0)" +"ROUND(11000*$F46*AO$7,0)" +"SUM(E38:E47)" +"SUM(I48:AS48)" +"$E$53" +"$F$53" +"SUM(E51:E61)" +"0.3297-0.3232" +"ROUND($E65*(0.3364-0.3232)*AO$7,0)" +"$E$68" +"E70" +"E70" +"SUM(AU68:AU71)" +"SUM(E64:E71)" +"E72+E62" +"I62+I72" +"0.2659-0.2606" +"ROUND($E80*(0.2713-0.2606)*AO$7,0)" +"0.1715-0.1681" +"SUM(AT48:AT86)" +"SUM(E90:E94)" +"$E$99" +"$F$99" +"X99*Y99*Z7" +"NOW()" +"'Negociate Rate K'!J27" +"SUM(N41:N45)" +"SUM(T41:T44)" +"'Demand - Summ'!F329" +"'Demand - Summ'!I329" +"'Demand - Summ'!L329" +"'Demand - Summ'!O329" +"'Demand - Summ'!R329" +"'Demand - Summ'!U329" +"'Demand - Summ'!X329" +"'Demand - Summ'!AA329" +"'Demand - Summ'!AD329" +"'Demand - Summ'!AG329" +"'Demand - Summ'!AJ329" +"'Red Rock & New Ks'!I21+Stretch!I18" +"'Red Rock & New Ks'!J21" +"'Red Rock & New Ks'!I28+Stretch!I24" +"'Red Rock & New Ks'!J28" +"SUM(C59:C59)" +"'Red Rock & New Ks'!I34+Stretch!I30" +"'Red Rock & New Ks'!J34" +"'Red Rock & New Ks'!I48+Stretch!I36" +"'Red Rock & New Ks'!J48" +"SUM(C63:C64)" +"'Red Rock & New Ks'!I74+Stretch!I53" +"'Red Rock & New Ks'!J74" +"'Red Rock & New Ks'!I95+Stretch!I66" +"'Red Rock & New Ks'!I86" +"'Red Rock & New Ks'!I104+Stretch!I72" +"'Red Rock & New Ks'!J104" +"(ROUND((C28+C53)*C$76,0))-C112" +"ROUND(C88*D88*E$8,0)" +"ROUND((AM28+AM53)*AM$76,0)" +"(ROUND((C29+C54)*C$77,0))-C113" +"ROUND((AM29+AM54)*AM$77,0)" +"(ROUND((C34+C59)*C$78,0))-C118" +"ROUND((AM34+AM59)*AM$78,0)" +"SUM(C94)" +"(ROUND((C36+C61)*C$79,0))-C120" +"ROUND((AM36+AM61)*AM$79,0)" +"(ROUND((C38+C63)*C$80,0))-C122" +"ROUND((AM38+AM63)*AM$80,0)" +"(ROUND((C41+C66)*C$81,0))-C125" +"ROUND((AM41+AM66)*AM$81,0)" +"(ROUND((C42+C67)*C$82,0))-C126" +"ROUND((AM42+AM67)*AM$82,0)" +"(ROUND((C44+C69)*C$83,0))-C128" +"ROUND((AM44+AM69)*AM$83,0)" +"IT!D11" +"IF(C112>0,E112/C112/E$8,0)" +"IT!F11+Stretch!K78" +"AM112*AN112*AO$8" +"477500-21500" +"C28+C53-C137" +"IF(C112>0,IF(C161>C137,((C161*C$76)-C112),C161*C$76),C161*C$76)" +"D88" +"AM161*AM$76" +"IF(C113>0,IF(C162>C138,((C162*C$77)-C113),C162*C$77),C162*C$77)" +"AM162*AM$77" +"IF(C118>0,IF(C167>C143,((C167*C$78)-C118),C167*C$78),C167*C$78)" +"AM167*AM$78" +"IF(C120>0,IF(C169>C145,((C169*C$79)-C120),C169*C$79),C169*C$79)" +"AM169*AM$79" +"IF(C122>0,IF(C171>C147,((C171*C$80)-C122),C171*C$80),C171*C$80)" +"AM171*AM$80" +"IF(C125>0,IF(C174>C150,((C174*C$81)-C125),C174*C$81),C174*C$81)" +"AM174*AM$81" +"IF(C126>0,IF(C175>C151,((C175*C$82)-C126),C175*C$82),C175*C$82)" +"AM175*AM$82" +"IF(C128>0,IF(C177>C153,((C177*C$83)-C128),C177*C$83),C177*C$83)" +"AM177*AM$83" +"C28+C53" +"IF(C211>0,E211/(C211*E$8),0)" +"E28+E53-E185" +"E43+E68-E200+E19" +"NOW()" +"IF(J13>0,L13/J13/L$7,0)" +"E13*I13*AP7" +"E13*I13*AS7" +"-E14*F14*AP7" +"-E14*F14*AS7" +"0.0186+0.007" +"-$E15*'Out Years Data Input'!AG$82" +"-E15*G15*'Out Years Data Input'!AG82*AP7" +"-E15*G15*'Out Years Data Input'!AJ82*'Negociate Rate K'!AS7" +"-E16*F16*AP7" +"-E16*F16*AS7" +"-((($E$17*'Out Years Data Input'!AG82*'Negociate Rate K'!AP7)/(1-'Negociate Rate K'!$H$17))*$H$17)*'Not Used -Annual Fuel Calc'!M75" +"-((($E$17*'Out Years Data Input'!AJ82*'Negociate Rate K'!AS7)/(1-'Negociate Rate K'!$H$17))*$H$17)*'Not Used -Annual Fuel Calc'!O75" +"SUM(AP13:AP17)" +"AP18+AS18" +"ROUND($E20*$I20*L$7,0)" +"-$E21*$F21*L$7" +"-$E22*$G22*'Out Years Data Input'!C$82*L$7" +"-((($E$24*'Out Years Data Input'!C$82*'Negociate Rate K'!L$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Not Used -Annual Fuel Calc'!C75" +"-((($E$24*'Out Years Data Input'!F$82*'Negociate Rate K'!O$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Not Used -Annual Fuel Calc'!D75" +"-((($E$24*'Out Years Data Input'!I$82*'Negociate Rate K'!R$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Not Used -Annual Fuel Calc'!E75" +"-((($E$24*'Out Years Data Input'!L$82*'Negociate Rate K'!U$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Not Used -Annual Fuel Calc'!F75" +"-((($E$24*'Out Years Data Input'!O$82*'Negociate Rate K'!X$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Not Used -Annual Fuel Calc'!G75" +"-((($E$24*'Out Years Data Input'!R$82*'Negociate Rate K'!AA$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Not Used -Annual Fuel Calc'!H75" +"-((($E$24*'Out Years Data Input'!U$82*'Negociate Rate K'!AD$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Not Used -Annual Fuel Calc'!I$75" +"-((($E$24*'Out Years Data Input'!X$82*'Negociate Rate K'!AG$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Not Used -Annual Fuel Calc'!J$75" +"-((($E$24*'Out Years Data Input'!AA$82*'Negociate Rate K'!AJ$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Not Used -Annual Fuel Calc'!K$75" +"-((($E$24*'Out Years Data Input'!AD$82*'Negociate Rate K'!AM$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Not Used -Annual Fuel Calc'!L$75" +"-((($E$24*'Out Years Data Input'!AG$82*'Negociate Rate K'!AP$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Not Used -Annual Fuel Calc'!M$75" +"-((($E$24*'Out Years Data Input'!AJ$82*'Negociate Rate K'!AS$7)/(1-'Negociate Rate K'!$H$24))*$H$24)*'Not Used -Annual Fuel Calc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filename"",A42:A42)" +"NOW()" +"('Out Years Data Input'!C227/1000)+('Out Years Data Input'!C228/1000)" +"('Out Years Data Input'!F227/1000)+('Out Years Data Input'!F228/1000)" +"('Out Years Data Input'!I227/1000)+('Out Years Data Input'!I228/1000)" +"('Out Years Data Input'!L227/1000)+('Out Years Data Input'!L228/1000)" +"('Out Years Data Input'!O227/1000)+('Out Years Data Input'!O228/1000)" +"('Out Years Data Input'!R227/1000)+('Out Years Data Input'!R228/1000)" +"('Out Years Data Input'!U227/1000)+('Out Years Data Input'!U228/1000)" +"('Out Years Data Input'!X227/1000)+('Out Years Data Input'!X228/1000)" +"('Out Years Data Input'!AA227/1000)+('Out Years Data Input'!AA228/1000)" +"('Out Years Data Input'!AD227/1000)+('Out Years Data Input'!AD228/1000)" +"('Out Years Data Input'!AG227/1000)+('Out Years Data Input'!AG228/1000)" +"('Out Years Data Input'!AJ227/1000)+('Out Years Data Input'!AJ228/1000)" +"AVERAGE(B14:M14)" +"('Out Years Data Input'!C104/1000)+('Out Years Data Input'!C105/1000)" +"('Out Years Data Input'!F104/1000)+('Out Years Data Input'!F105/1000)" +"('Out Years Data Input'!I104/1000)+('Out Years Data Input'!I105/1000)" +"('Out Years Data Input'!L104/1000)+('Out Years Data Input'!L105/1000)" +"('Out Years Data Input'!O104/1000)+('Out Years Data Input'!O105/1000)" +"('Out Years Data Input'!R104/1000)+('Out Years Data Input'!R105/1000)" +"('Out Years Data Input'!U104/1000)+('Out Years Data Input'!U105/1000)" +"('Out Years Data Input'!X104/1000)+('Out Years Data Input'!X105/1000)" +"('Out Years Data Input'!AA104/1000)+('Out Years Data Input'!AA105/1000)" +"('Out Years Data Input'!AD104/1000)+('Out Years Data Input'!AD105/1000)" +"('Out Years Data Input'!AG104/1000)+('Out Years Data Input'!AG105/1000)" +"('Out Years Data Input'!AJ104/1000)+('Out Years Data Input'!AJ105/1000)" +"('Out Years Data Input'!C128/1000)+('Out Years Data Input'!C129/1000)" +"('Out Years Data Input'!F128/1000)+('Out Years Data Input'!F129/1000)" +"('Out Years Data Input'!I128/1000)+('Out Years Data Input'!I129/1000)" +"('Out Years Data Input'!L128/1000)+('Out Years Data Input'!L129/1000)" +"('Out Years Data Input'!O128/1000)+('Out Years Data Input'!O129/1000)" +"('Out Years Data Input'!R128/1000)+('Out Years Data Input'!R129/1000)" +"('Out Years Data Input'!U128/1000)+('Out Years Data Input'!U129/1000)" +"('Out Years Data Input'!X128/1000)+('Out Years Data Input'!X129/1000)" +"('Out Years Data Input'!AA128/1000)+('Out Years Data Input'!AA129/1000)" +"('Out Years Data Input'!AD128/1000)+('Out Years Data Input'!AD129/1000)" +"('Out Years Data Input'!AG128/1000)+('Out Years Data Input'!AG129/1000)" +"('Out Years Data Input'!AJ128/1000)+('Out Years Data Input'!AJ129/1000)" +"SUM(B15:B17)" +"'Out Years Data Input'!C224/1000" +"'Out Years Data Input'!F224/1000" +"'Out Years Data Input'!I224/1000" +"'Out Years Data Input'!L224/1000" +"'Out Years Data Input'!O224/1000" +"'Out Years Data Input'!R224/1000" +"'Out Years Data Input'!U224/1000" +"'Out Years Data Input'!X224/1000" +"'Out Years Data Input'!AA224/1000" +"'Out Years Data Input'!AD224/1000" +"'Out Years Data Input'!AG224/1000" +"'Out Years Data Input'!AJ224/1000" +"'Out Years Data Input'!C101/1000" +"'Out Years Data Input'!F101/1000" +"'Out Years Data Input'!I101/1000" +"'Out Years Data Input'!L101/1000" +"'Out Years Data Input'!O101/1000" +"'Out Years Data Input'!R101/1000" +"'Out Years Data Input'!U101/1000" +"'Out Years Data Input'!X101/1000" +"'Out Years Data Input'!AA101/1000" +"'Out Years Data Input'!AD101/1000" +"'Out Years Data Input'!AG101/1000" +"'Out Years Data Input'!AJ101/1000" +"'Out Years Data Input'!C125/1000" +"'Out Years Data Input'!F125/1000" +"'Out Years Data Input'!I125/1000" +"'Out Years Data Input'!L125/1000" +"'Out Years Data Input'!O125/1000" +"'Out Years Data Input'!R125/1000" +"'Out Years Data Input'!U125/1000" +"'Out Years Data Input'!X125/1000" +"'Out Years Data Input'!AA125/1000" +"'Out Years Data Input'!AD125/1000" +"'Out Years Data Input'!AG125/1000" +"'Out Years Data Input'!AJ125/1000" +"SUM(B22:B25)" +"'Out Years Data Input'!C225/1000" +"'Out Years Data Input'!F225/1000" +"'Out Years Data Input'!I225/1000" +"'Out Years Data Input'!L225/1000" +"'Out Years Data Input'!O225/1000" +"'Out Years Data Input'!R225/1000" +"'Out Years Data Input'!U225/1000" +"'Out Years Data Input'!X225/1000" +"'Out Years Data Input'!AA225/1000" +"'Out Years Data Input'!AD225/1000" +"'Out Years Data Input'!AG225/1000" +"'Out Years Data Input'!AJ225/1000" +"'Out Years Data Input'!C102/1000" +"'Out Years Data Input'!F102/1000" +"'Out Years Data Input'!I102/1000" +"'Out Years Data Input'!L102/1000" +"'Out Years Data Input'!O102/1000" +"'Out Years Data Input'!R102/1000" +"'Out Years Data Input'!U102/1000" +"'Out Years Data Input'!X102/1000" +"'Out Years Data Input'!AA102/1000" +"'Out Years Data Input'!AD102/1000" +"'Out Years Data Input'!AG102/1000" +"'Out Years Data Input'!AJ102/1000" +"'Out Years Data Input'!C126/1000" +"'Out Years Data Input'!F126/1000" +"'Out Years Data Input'!I126/1000" +"'Out Years Data Input'!L126/1000" +"'Out Years Data Input'!O126/1000" +"'Out Years Data Input'!R126/1000" +"'Out Years Data Input'!U126/1000" +"'Out Years Data Input'!X126/1000" +"'Out Years Data Input'!AA126/1000" +"'Out Years Data Input'!AD126/1000" +"'Out Years Data Input'!AG126/1000" +"'Out Years Data Input'!AJ126/1000" +"'Out Years Data Input'!C226/1000" +"'Out Years Data Input'!F226/1000" +"'Out Years Data Input'!I226/1000" +"'Out Years Data Input'!L226/1000" +"'Out Years Data Input'!O226/1000" +"'Out Years Data Input'!R226/1000" +"'Out Years Data Input'!U226/1000" +"'Out Years Data Input'!X226/1000" +"'Out Years Data Input'!AA226/1000" +"'Out Years Data Input'!AD226/1000" +"'Out Years Data Input'!AG226/1000" +"'Out Years Data Input'!AJ226/1000" +"'Out Years Data Input'!C103/1000" +"'Out Years Data Input'!F103/1000" +"'Out Years Data Input'!I103/1000" +"'Out Years Data Input'!L103/1000" +"'Out Years Data Input'!O103/1000" +"'Out Years Data Input'!R103/1000" +"'Out Years Data Input'!U103/1000" +"'Out Years Data Input'!X103/1000" +"'Out Years Data Input'!AA103/1000" +"'Out Years Data Input'!AD103/1000" +"'Out Years Data Input'!AG103/1000" +"'Out Years Data Input'!AJ103/1000" +"'Out Years Data Input'!C127/1000" +"'Out Years Data Input'!F127/1000" +"'Out Years Data Input'!I127/1000" +"'Out Years Data Input'!L127/1000" +"'Out Years Data Input'!O127/1000" +"'Out Years Data Input'!R127/1000" +"'Out Years Data Input'!U127/1000" +"'Out Years Data Input'!X127/1000" +"'Out Years Data Input'!AA127/1000" +"'Out Years Data Input'!AD127/1000" +"'Out Years Data Input'!AG127/1000" +"'Out Years Data Input'!AJ127/1000" +"SUM(B41+B33+B26+B18)" +"SUM(B14+B21+B29+B36)" +"B42/B43" +"('Out Years Data Input'!C214/1000)+('Out Years Data Input'!C215/1000)" +"('Out Years Data Input'!F214/1000)+('Out Years Data Input'!F215/1000)" +"('Out Years Data Input'!I214/1000)+('Out Years Data Input'!I215/1000)" +"('Out Years Data Input'!L214/1000)+('Out Years Data Input'!L215/1000)" +"('Out Years Data Input'!O214/1000)+('Out Years Data Input'!O215/1000)" +"('Out Years Data Input'!R214/1000)+('Out Years Data Input'!R215/1000)" +"('Out Years Data Input'!U214/1000)+('Out Years Data Input'!U215/1000)" +"('Out Years Data Input'!X214/1000)+('Out Years Data Input'!X215/1000)" +"('Out Years Data Input'!AA214/1000)+('Out Years Data Input'!AA215/1000)" +"('Out Years Data Input'!AD214/1000)+('Out Years Data Input'!AD215/1000)" +"('Out Years Data Input'!AG214/1000)+('Out Years Data Input'!AG215/1000)" +"('Out Years Data Input'!AJ214/1000)+('Out Years Data Input'!AJ215/1000)" +"('Out Years Data Input'!C91/1000)+('Out Years Data Input'!C92/1000)" +"('Out Years Data Input'!F91/1000)+('Out Years Data Input'!F92/1000)" +"('Out Years Data Input'!I91/1000)+('Out Years Data Input'!I92/1000)" +"('Out Years Data Input'!L91/1000)+('Out Years Data Input'!L92/1000)" +"('Out Years Data Input'!O91/1000)+('Out Years Data Input'!O92/1000)" +"('Out Years Data Input'!R91/1000)+('Out Years Data Input'!R92/1000)" +"('Out Years Data Input'!U91/1000)+('Out Years Data Input'!U92/1000)" +"('Out Years Data Input'!X91/1000)+('Out Years Data Input'!X92/1000)" +"('Out Years Data Input'!AA91/1000)+('Out Years Data Input'!AA92/1000)" +"('Out Years Data Input'!AD91/1000)+('Out Years Data Input'!AD92/1000)" +"('Out Years Data Input'!AG91/1000)+('Out Years Data Input'!AG92/1000)" +"('Out Years Data Input'!AJ91/1000)+('Out Years Data Input'!AJ92/1000)" +"('Out Years Data Input'!C115/1000)+('Out Years Data Input'!C116/1000)" +"('Out Years Data Input'!F115/1000)+('Out Years Data Input'!F116/1000)" +"('Out Years Data Input'!I115/1000)+('Out Years Data Input'!I116/1000)" +"('Out Years Data Input'!L115/1000)+('Out Years Data Input'!L116/1000)" +"('Out Years Data Input'!O115/1000)+('Out Years Data Input'!O116/1000)" +"('Out Years Data Input'!R115/1000)+('Out Years Data Input'!R116/1000)" +"('Out Years Data Input'!U115/1000)+('Out Years Data Input'!U116/1000)" +"('Out Years Data Input'!X115/1000)+('Out Years Data Input'!X116/1000)" +"('Out Years Data Input'!AA115/1000)+('Out Years Data Input'!AA116/1000)" +"('Out Years Data Input'!AD115/1000)+('Out Years Data Input'!AD116/1000)" +"('Out Years Data Input'!AG115/1000)+('Out Years Data Input'!AG116/1000)" +"('Out Years Data Input'!AJ115/1000)+('Out Years Data Input'!AJ116/1000)" +"'Out Years Data Input'!C211/1000" +"'Out Years Data Input'!F211/1000" +"'Out Years Data Input'!I211/1000" +"'Out Years Data Input'!L211/1000" +"'Out Years Data Input'!O211/1000" +"'Out Years Data Input'!R211/1000" +"'Out Years Data Input'!U211/1000" +"'Out Years Data Input'!X211/1000" +"'Out Years Data Input'!AA211/1000" +"'Out Years Data Input'!AD211/1000" +"'Out Years Data Input'!AG211/1000" +"'Out Years Data Input'!AJ211/1000" +"'Out Years Data Input'!C88/1000" +"'Out Years Data Input'!F88/1000" +"'Out Years Data Input'!I88/1000" +"'Out Years Data Input'!L88/1000" +"'Out Years Data Input'!O88/1000" +"'Out Years Data Input'!R88/1000" +"'Out Years Data Input'!U88/1000" +"'Out Years Data Input'!X88/1000" +"'Out Years Data Input'!AA88/1000" +"'Out Years Data Input'!AD88/1000" +"'Out Years Data Input'!AG88/1000" +"'Out Years Data Input'!AJ88/1000" +"'Out Years Data Input'!C112/1000" +"'Out Years Data Input'!F112/1000" +"'Out Years Data Input'!I112/1000" +"'Out Years Data Input'!L112/1000" +"'Out Years Data Input'!O112/1000" +"'Out Years Data Input'!R112/1000" +"'Out Years Data Input'!U112/1000" +"'Out Years Data Input'!X112/1000" +"'Out Years Data Input'!AA112/1000" +"'Out Years Data Input'!AD112/1000" +"'Out Years Data Input'!AG112/1000" +"'Out Years Data Input'!AJ112/1000" +"'Out Years Data Input'!C212/1000" +"'Out Years Data Input'!F212/1000" +"'Out Years Data Input'!I212/1000" +"'Out Years Data Input'!L212/1000" +"'Out Years Data Input'!O212/1000" +"'Out Years Data Input'!R212/1000" +"'Out Years Data Input'!U212/1000" +"'Out Years Data Input'!X212/1000" +"'Out Years Data Input'!AA212/1000" +"'Out Years Data Input'!AD212/1000" +"'Out Years Data Input'!AG212/1000" +"'Out Years Data Input'!AJ212/1000" +"'Out Years Data Input'!C89/1000" +"'Out Years Data Input'!F89/1000" +"'Out Years Data Input'!I89/1000" +"'Out Years Data Input'!L89/1000" +"'Out Years Data Input'!O89/1000" +"'Out Years Data Input'!R89/1000" +"'Out Years Data Input'!U89/1000" +"'Out Years Data Input'!X89/1000" +"'Out Years Data Input'!AA89/1000" +"'Out Years Data Input'!AD89/1000" +"'Out Years Data Input'!AG89/1000" +"'Out Years Data Input'!AJ89/1000" +"'Out Years Data Input'!C113/1000" +"'Out Years Data Input'!F113/1000" +"'Out Years Data Input'!I113/1000" +"'Out Years Data Input'!L113/1000" +"'Out Years Data Input'!O113/1000" +"'Out Years Data Input'!R113/1000" +"'Out Years Data Input'!U113/1000" +"'Out Years Data Input'!X113/1000" +"'Out Years Data Input'!AA113/1000" +"'Out Years Data Input'!AD113/1000" +"'Out Years Data Input'!AG113/1000" +"'Out Years Data Input'!AJ113/1000" +"'Out Years Data Input'!C213/1000" +"'Out Years Data Input'!F213/1000" +"'Out Years Data Input'!I213/1000" +"'Out Years Data Input'!L213/1000" +"'Out Years Data Input'!O213/1000" +"'Out Years Data Input'!R213/1000" +"'Out Years Data Input'!U213/1000" +"'Out Years Data Input'!X213/1000" +"'Out Years Data Input'!AA213/1000" +"'Out Years Data Input'!AD213/1000" +"'Out Years Data Input'!AG213/1000" +"'Out Years Data Input'!AJ213/1000" +"'Out Years Data Input'!C90/1000" +"'Out Years Data Input'!F90/1000" +"'Out Years Data Input'!I90/1000" +"'Out Years Data Input'!L90/1000" +"'Out Years Data Input'!O90/1000" +"'Out Years Data Input'!R90/1000" +"'Out Years Data Input'!U90/1000" +"'Out Years Data Input'!X90/1000" +"'Out Years Data Input'!AA90/1000" +"'Out Years Data Input'!AD90/1000" +"'Out Years Data Input'!AG90/1000" +"'Out Years Data Input'!AJ90/1000" +"'Out Years Data Input'!C114/1000" +"'Out Years Data Input'!F114/1000" +"'Out Years Data Input'!I114/1000" +"'Out Years Data Input'!L114/1000" +"'Out Years Data Input'!O114/1000" +"'Out Years Data Input'!R114/1000" +"'Out Years Data Input'!U114/1000" +"'Out Years Data Input'!X114/1000" +"'Out Years Data Input'!AA114/1000" +"'Out Years Data Input'!AD114/1000" +"'Out Years Data Input'!AG114/1000" +"'Out Years Data Input'!AJ114/1000" +"SUM(B51+B59+B66+B73)" +"SUM(B47+B54+B62+B69)" +"'Out Years Data Input'!C217/1000" +"'Out Years Data Input'!F217/1000" +"'Out Years Data Input'!I217/1000" +"'Out Years Data Input'!L217/1000" +"'Out Years Data Input'!O217/1000" +"'Out Years Data Input'!R217/1000" +"'Out Years Data Input'!U217/1000" +"'Out Years Data Input'!X217/1000" +"'Out Years Data Input'!AA217/1000" +"'Out Years Data Input'!AD217/1000" +"'Out Years Data Input'!AG217/1000" +"'Out Years Data Input'!AJ217/1000" +"'Out Years Data Input'!C94/1000" +"'Out Years Data Input'!F94/1000" +"'Out Years Data Input'!I94/1000" +"'Out Years Data Input'!L94/1000" +"'Out Years Data Input'!O94/1000" +"'Out Years Data Input'!R94/1000" +"'Out Years Data Input'!U94/1000" +"'Out Years Data Input'!X94/1000" +"'Out Years Data Input'!AA94/1000" +"'Out Years Data Input'!AD94/1000" +"'Out Years Data Input'!AG94/1000" +"'Out Years Data Input'!AJ94/1000" +"'Out Years Data Input'!C118/1000" +"'Out Years Data Input'!F118/1000" +"'Out Years Data Input'!I118/1000" +"'Out Years Data Input'!L118/1000" +"'Out Years Data Input'!O118/1000" +"'Out Years Data Input'!R118/1000" +"'Out Years Data Input'!U118/1000" +"'Out Years Data Input'!X118/1000" +"'Out Years Data Input'!AA118/1000" +"'Out Years Data Input'!AD118/1000" +"'Out Years Data Input'!AG118/1000" +"'Out Years Data Input'!AJ118/1000" +"'Out Years Data Input'!C219/1000" +"'Out Years Data Input'!F219/1000" +"'Out Years Data Input'!I219/1000" +"'Out Years Data Input'!L219/1000" +"'Out Years Data Input'!O219/1000" +"'Out Years Data Input'!R219/1000" +"'Out Years Data Input'!U219/1000" +"'Out Years Data Input'!X219/1000" +"'Out Years Data Input'!AA219/1000" +"'Out Years Data Input'!AD219/1000" +"'Out Years Data Input'!AG219/1000" +"'Out Years Data Input'!AJ219/1000" +"'Out Years Data Input'!C96/1000" +"'Out Years Data Input'!F96/1000" +"'Out Years Data Input'!I96/1000" +"'Out Years Data Input'!L96/1000" +"'Out Years Data Input'!O96/1000" +"'Out Years Data Input'!R96/1000" +"'Out Years Data Input'!U96/1000" +"'Out Years Data Input'!X96/1000" +"'Out Years Data Input'!AA96/1000" +"'Out Years Data Input'!AD96/1000" +"'Out Years Data Input'!AG96/1000" +"'Out Years Data Input'!AJ96/1000" +"'Out Years Data Input'!C120/1000" +"'Out Years Data Input'!F120/1000" +"'Out Years Data Input'!I120/1000" +"'Out Years Data Input'!L120/1000" +"'Out Years Data Input'!O120/1000" +"'Out Years Data Input'!R120/1000" +"'Out Years Data Input'!U120/1000" +"'Out Years Data Input'!X120/1000" +"'Out Years Data Input'!AA120/1000" +"'Out Years Data Input'!AD120/1000" +"'Out Years Data Input'!AG120/1000" +"'Out Years Data Input'!AJ120/1000" +"SUM(B83+B90)" +"SUM(B79+B86)" +"'Out Years Data Input'!C223/1000" +"'Out Years Data Input'!F223/1000" +"'Out Years Data Input'!I223/1000" +"'Out Years Data Input'!L223/1000" +"'Out Years Data Input'!O223/1000" +"'Out Years Data Input'!R223/1000" +"'Out Years Data Input'!U223/1000" +"'Out Years Data Input'!X223/1000" +"'Out Years Data Input'!AA223/1000" +"'Out Years Data Input'!AD223/1000" +"'Out Years Data Input'!AG223/1000" +"'Out Years Data Input'!AJ223/1000" +"'Out Years Data Input'!C100/1000" +"'Out Years Data Input'!F100/1000" +"'Out Years Data Input'!I100/1000" +"'Out Years Data Input'!L100/1000" +"'Out Years Data Input'!O100/1000" +"'Out Years Data Input'!R100/1000" +"'Out Years Data Input'!U100/1000" +"'Out Years Data Input'!X100/1000" +"'Out Years Data Input'!AA100/1000" +"'Out Years Data Input'!AD100/1000" +"'Out Years Data Input'!AG100/1000" +"'Out Years Data Input'!AJ100/1000" +"'Out Years Data Input'!C124/1000" +"'Out Years Data Input'!F124/1000" +"'Out Years Data Input'!I124/1000" +"'Out Years Data Input'!L124/1000" +"'Out Years Data Input'!O124/1000" +"'Out Years Data Input'!R124/1000" +"'Out Years Data Input'!U124/1000" +"'Out Years Data Input'!X124/1000" +"'Out Years Data Input'!AA124/1000" +"'Out Years Data Input'!AD124/1000" +"'Out Years Data Input'!AG124/1000" +"'Out Years Data Input'!AJ124/1000" +"B96" +"B101+B69+B62+B36+B29" +"B101+B92+B75+B43" +"B97+B87+B80+B70+B63+B55+B48+B37+B30+B22+B15" +"B39+B24" +"B57" +"B99+B89+B82+B72+B65+B58+B50+B40+B32+B25+B17" +"SUM(B106:B110)" +"B105" +"B83+B74+B42" +"B357/B1" +"B358/B1" +"B361" +"B191/B14/B$1" +"B198/B21/B$1" +"B206/B29/B$1" +"B213/B36/B$1" +"B225/B47/B$1" +"B232/B54/B$1" +"B240/B62/B$1" +"B247/B69/B$1" +"B258/B79/B$1" +"B265/B86/B$1" +"B276/B96/B$1" +"('Out Years Data Input'!E227/1000)+('Out Years Data Input'!E228/1000)" +"('Out Years Data Input'!H227/1000)+('Out Years Data Input'!H228/1000)" +"('Out Years Data Input'!K227/1000)+('Out Years Data Input'!K228/1000)" +"('Out Years Data Input'!N227/1000)+('Out Years Data Input'!N228/1000)" +"('Out Years Data Input'!Q227/1000)+('Out Years Data Input'!Q228/1000)" +"('Out Years Data Input'!T227/1000)+('Out Years Data Input'!T228/1000)" +"('Out Years Data Input'!W227/1000)+('Out Years Data Input'!W228/1000)" +"('Out Years Data Input'!Z227/1000)+('Out Years Data Input'!Z228/1000)" +"('Out Years Data Input'!AC227/1000)+('Out Years Data Input'!AC228/1000)" +"('Out Years Data Input'!AF227/1000)+('Out Years Data Input'!AF228/1000)" +"('Out Years Data Input'!AI227/1000)+('Out Years Data Input'!AI228/1000)" +"('Out Years Data Input'!AL227/1000)+('Out Years Data Input'!AL228/1000)" +"SUM(B191:M191)" +"('Out Years Data Input'!E104/1000)+('Out Years Data Input'!E105/1000)" +"('Out Years Data Input'!H104/1000)+('Out Years Data Input'!H105/1000)" +"('Out Years Data Input'!K104/1000)+('Out Years Data Input'!K105/1000)" +"('Out Years Data Input'!N104/1000)+('Out Years Data Input'!N105/1000)" +"('Out Years Data Input'!Q104/1000)+('Out Years Data Input'!Q105/1000)" +"('Out Years Data Input'!T104/1000)+('Out Years Data Input'!T105/1000)" +"('Out Years Data Input'!W104/1000)+('Out Years Data Input'!W105/1000)" +"('Out Years Data Input'!Z104/1000)+('Out Years Data Input'!Z105/1000)" +"('Out Years Data Input'!AC104/1000)+('Out Years Data Input'!AC105/1000)" +"('Out Years Data Input'!AF104/1000)+('Out Years Data Input'!AF105/1000)" +"('Out Years Data Input'!AI104/1000)+('Out Years Data Input'!AI105/1000)" +"('Out Years Data Input'!AL104/1000)+('Out Years Data Input'!AL105/1000)" +"('Out Years Data Input'!E128/1000)+('Out Years Data Input'!E129/1000)" +"('Out Years Data Input'!H128/1000)+('Out Years Data Input'!H129/1000)" +"('Out Years Data Input'!K128/1000)+('Out Years Data Input'!K129/1000)" +"('Out Years Data Input'!N128/1000)+('Out Years Data Input'!N129/1000)" +"('Out Years Data Input'!Q128/1000)+('Out Years Data Input'!Q129/1000)" +"('Out Years Data Input'!T128/1000)+('Out Years Data Input'!T129/1000)" +"('Out Years Data Input'!W128/1000)+('Out Years Data Input'!W129/1000)" +"('Out Years Data Input'!Z128/1000)+('Out Years Data Input'!Z129/1000)" +"('Out Years Data Input'!AC128/1000)+('Out Years Data Input'!AC129/1000)" +"('Out Years Data Input'!AF128/1000)+('Out Years Data Input'!AF129/1000)" +"('Out Years Data Input'!AI128/1000)+('Out Years Data Input'!AI129/1000)" +"('Out Years Data Input'!AL128/1000)+('Out Years Data Input'!AL129/1000)" +"'Out Years Data Input'!AL224/1000" +"'Out Years Data Input'!E101/1000" +"'Out Years Data Input'!H101/1000" +"'Out Years Data Input'!K101/1000" +"'Out Years Data Input'!N101/1000" +"'Out Years Data Input'!Q101/1000" +"'Out Years Data Input'!T101/1000" +"'Out Years Data Input'!W101/1000" +"'Out Years Data Input'!Z101/1000" +"'Out Years Data Input'!AC101/1000" +"'Out Years Data Input'!AF101/1000" +"'Out Years Data Input'!AI101/1000" +"'Out Years Data Input'!AL101/1000" +"'Out Years Data Input'!E125/1000" +"'Out Years Data Input'!H125/1000" +"'Out Years Data Input'!K125/1000" +"'Out Years Data Input'!N125/1000" +"'Out Years Data Input'!Q125/1000" +"'Out Years Data Input'!T125/1000" +"'Out Years Data Input'!W125/1000" +"'Out Years Data Input'!Z125/1000" +"'Out Years Data Input'!AC125/1000" +"'Out Years Data Input'!AF125/1000" +"'Out Years Data Input'!AI125/1000" +"'Out Years Data Input'!AL125/1000" +"'Out Years Data Input'!E225/1000" +"'Out Years Data Input'!H225/1000" +"'Out Years Data Input'!K225/1000" +"'Out Years Data Input'!N225/1000" +"'Out Years Data Input'!Q225/1000" +"'Out Years Data Input'!T225/1000" +"'Out Years Data Input'!W225/1000" +"'Out Years Data Input'!Z225/1000" +"'Out Years Data Input'!AC225/1000" +"'Out Years Data Input'!AF225/1000" +"'Out Years Data Input'!AI225/1000" +"'Out Years Data Input'!AL225/1000" +"'Out Years Data Input'!E102/1000" +"'Out Years Data Input'!H102/1000" +"'Out Years Data Input'!K102/1000" +"'Out Years Data Input'!N102/1000" +"'Out Years Data Input'!Q102/1000" +"'Out Years Data Input'!T102/1000" +"'Out Years Data Input'!W102/1000" +"'Out Years Data Input'!Z102/1000" +"'Out Years Data Input'!AC102/1000" +"'Out Years Data Input'!AF102/1000" +"'Out Years Data Input'!AI102/1000" +"'Out Years Data Input'!AL102/1000" +"'Out Years Data Input'!E126/1000" +"'Out Years Data Input'!H126/1000" +"'Out Years Data Input'!K126/1000" +"'Out Years Data Input'!N126/1000" +"'Out Years Data Input'!Q126/1000" +"'Out Years Data Input'!T126/1000" +"'Out Years Data Input'!W126/1000" +"'Out Years Data Input'!Z126/1000" +"'Out Years Data Input'!AC126/1000" +"'Out Years Data Input'!AF126/1000" +"'Out Years Data Input'!AI126/1000" +"'Out Years Data Input'!AL126/1000" +"'Out Years Data Input'!E226/1000" +"'Out Years Data Input'!H226/1000" +"'Out Years Data Input'!K226/1000" +"'Out Years Data Input'!N226/1000" +"'Out Years Data Input'!Q226/1000" +"'Out Years Data Input'!T226/1000" +"'Out Years Data Input'!W226/1000" +"'Out Years Data Input'!Z226/1000" +"'Out Years Data Input'!AC226/1000" +"'Out Years Data Input'!AF226/1000" +"'Out Years Data Input'!AI226/1000" +"'Out Years Data Input'!AL226/1000" +"'Out Years Data Input'!E103/1000" +"'Out Years Data Input'!H103/1000" +"'Out Years Data Input'!K103/1000" +"'Out Years Data Input'!N103/1000" +"'Out Years Data Input'!Q103/1000" +"'Out Years Data Input'!T103/1000" +"'Out Years Data Input'!W103/1000" +"'Out Years Data Input'!Z103/1000" +"'Out Years Data Input'!AC103/1000" +"'Out Years Data Input'!AF103/1000" +"'Out Years Data Input'!AI103/1000" +"'Out Years Data Input'!AL103/1000" +"'Out Years Data Input'!E127/1000" +"'Out Years Data Input'!H127/1000" +"'Out Years Data Input'!K127/1000" +"'Out Years Data Input'!N127/1000" +"'Out Years Data Input'!Q127/1000" +"'Out Years Data Input'!T127/1000" +"'Out Years Data Input'!W127/1000" +"'Out Years Data Input'!Z127/1000" +"'Out Years Data Input'!AC127/1000" +"'Out Years Data Input'!AF127/1000" +"'Out Years Data Input'!AI127/1000" +"'Out Years Data Input'!AL127/1000" +"SUM(B192+B193+B194+B199+B200+B201+B202+B207+B208+B209+B214+B215+B216+B217)" +"SUM(B219:B220)" +"('Out Years Data Input'!E214/1000)+('Out Years Data Input'!E215/1000)" +"('Out Years Data Input'!H214/1000)+('Out Years Data Input'!H215/1000)" +"('Out Years Data Input'!K214/1000)+('Out Years Data Input'!K215/1000)" +"('Out Years Data Input'!N214/1000)+('Out Years Data Input'!N215/1000)" +"('Out Years Data Input'!Q214/1000)+('Out Years Data Input'!Q215/1000)" +"('Out Years Data Input'!T214/1000)+('Out Years Data Input'!T215/1000)" +"('Out Years Data Input'!W214/1000)+('Out Years Data Input'!W215/1000)" +"('Out Years Data Input'!Z214/1000)+('Out Years Data Input'!Z215/1000)" +"('Out Years Data Input'!AC214/1000)+('Out Years Data Input'!AC215/1000)" +"('Out Years Data Input'!AF214/1000)+('Out Years Data Input'!AF215/1000)" +"('Out Years Data Input'!AI214/1000)+('Out Years Data Input'!AI215/1000)" +"('Out Years Data Input'!AL214/1000)+('Out Years Data Input'!AL215/1000)" +"('Out Years Data Input'!E91/1000)+('Out Years Data Input'!E92/1000)" +"('Out Years Data Input'!H91/1000)+('Out Years Data Input'!H92/1000)" +"('Out Years Data Input'!K91/1000)+('Out Years Data Input'!K92/1000)" +"('Out Years Data Input'!N91/1000)+('Out Years Data Input'!N92/1000)" +"('Out Years Data Input'!Q91/1000)+('Out Years Data Input'!Q92/1000)" +"('Out Years Data Input'!T91/1000)+('Out Years Data Input'!T92/1000)" +"('Out Years Data Input'!W91/1000)+('Out Years Data Input'!W92/1000)" +"('Out Years Data Input'!Z91/1000)+('Out Years Data Input'!Z92/1000)" +"('Out Years Data Input'!AC91/1000)+('Out Years Data Input'!AC92/1000)" +"('Out Years Data Input'!AF91/1000)+('Out Years Data Input'!AF92/1000)" +"('Out Years Data Input'!AI91/1000)+('Out Years Data Input'!AI92/1000)" +"('Out Years Data Input'!AL91/1000)+('Out Years Data Input'!AL92/1000)" +"('Out Years Data Input'!E115/1000)+('Out Years Data Input'!E116/1000)" +"('Out Years Data Input'!H115/1000)+('Out Years Data Input'!H116/1000)" +"('Out Years Data Input'!K115/1000)+('Out Years Data Input'!K116/1000)" +"('Out Years Data Input'!N115/1000)+('Out Years Data Input'!N116/1000)" +"('Out Years Data Input'!Q115/1000)+('Out Years Data Input'!Q116/1000)" +"('Out Years Data Input'!T115/1000)+('Out Years Data Input'!T116/1000)" +"('Out Years Data Input'!W115/1000)+('Out Years Data Input'!W116/1000)" +"('Out Years Data Input'!Z115/1000)+('Out Years Data Input'!Z116/1000)" +"('Out Years Data Input'!AC115/1000)+('Out Years Data Input'!AC116/1000)" +"('Out Years Data Input'!AF115/1000)+('Out Years Data Input'!AF116/1000)" +"('Out Years Data Input'!AI115/1000)+('Out Years Data Input'!AI116/1000)" +"('Out Years Data Input'!AL115/1000)+('Out Years Data Input'!AL116/1000)" +"'Out Years Data Input'!E211/1000" +"'Out Years Data Input'!H211/1000" +"'Out Years Data Input'!K211/1000" +"'Out Years Data Input'!N211/1000" +"'Out Years Data Input'!Q211/1000" +"'Out Years Data Input'!T211/1000" +"'Out Years Data Input'!W211/1000" +"'Out Years Data Input'!Z211/1000" +"'Out Years Data Input'!AC211/1000" +"'Out Years Data Input'!AF211/1000" +"'Out Years Data Input'!AI211/1000" +"'Out Years Data Input'!AL211/1000" +"'Out Years Data Input'!E88/1000" +"'Out Years Data Input'!H88/1000" +"'Out Years Data Input'!K88/1000" +"'Out Years Data Input'!N88/1000" +"'Out Years Data Input'!Q88/1000" +"'Out Years Data Input'!T88/1000" +"'Out Years Data Input'!W88/1000" +"'Out Years Data Input'!Z88/1000" +"'Out Years Data Input'!AC88/1000" +"'Out Years Data Input'!AF88/1000" +"'Out Years Data Input'!AI88/1000" +"'Out Years Data Input'!AL88/1000" +"'Out Years Data Input'!E112/1000" +"'Out Years Data Input'!H112/1000" +"'Out Years Data Input'!K112/1000" +"'Out Years Data Input'!N112/1000" +"'Out Years Data Input'!Q112/1000" +"'Out Years Data Input'!T112/1000" +"'Out Years Data Input'!W112/1000" +"'Out Years Data Input'!Z112/1000" +"'Out Years Data Input'!AC112/1000" +"'Out Years Data Input'!AF112/1000" +"'Out Years Data Input'!AI112/1000" +"'Out Years Data Input'!AL112/1000" +"'Out Years Data Input'!E212/1000" +"'Out Years Data Input'!H212/1000" +"'Out Years Data Input'!K212/1000" +"'Out Years Data Input'!N212/1000" +"'Out Years Data Input'!Q212/1000" +"'Out Years Data Input'!T212/1000" +"'Out Years Data Input'!W212/1000" +"'Out Years Data Input'!Z212/1000" +"'Out Years Data Input'!AC212/1000" +"'Out Years Data Input'!AF212/1000" +"'Out Years Data Input'!AI212/1000" +"'Out Years Data Input'!AL212/1000" +"'Out Years Data Input'!E89/1000" +"'Out Years Data Input'!H89/1000" +"'Out Years Data Input'!K89/1000" +"'Out Years Data Input'!N89/1000" +"'Out Years Data Input'!Q89/1000" +"'Out Years Data Input'!T89/1000" +"'Out Years Data Input'!W89/1000" +"'Out Years Data Input'!Z89/1000" +"'Out Years Data Input'!AC89/1000" +"'Out Years Data Input'!AF89/1000" +"'Out Years Data Input'!AI89/1000" +"'Out Years Data Input'!AL89/1000" +"'Out Years Data Input'!E113/1000" +"'Out Years Data Input'!H113/1000" +"'Out Years Data Input'!K113/1000" +"'Out Years Data Input'!N113/1000" +"'Out Years Data Input'!Q113/1000" +"'Out Years Data Input'!T113/1000" +"'Out Years Data Input'!W113/1000" +"'Out Years Data Input'!Z113/1000" +"'Out Years Data Input'!AC113/1000" +"'Out Years Data Input'!AF113/1000" +"'Out Years Data Input'!AI113/1000" +"'Out Years Data Input'!AL113/1000" +"'Out Years Data Input'!E213/1000" +"'Out Years Data Input'!H213/1000" +"'Out Years Data Input'!K213/1000" +"'Out Years Data Input'!N213/1000" +"'Out Years Data Input'!Q213/1000" +"'Out Years Data Input'!T213/1000" +"'Out Years Data Input'!W213/1000" +"'Out Years Data Input'!Z213/1000" +"'Out Years Data Input'!AC213/1000" +"'Out Years Data Input'!AF213/1000" +"'Out Years Data Input'!AI213/1000" +"'Out Years Data Input'!AL213/1000" +"'Out Years Data Input'!E90/1000" +"'Out Years Data Input'!H90/1000" +"'Out Years Data Input'!K90/1000" +"'Out Years Data Input'!N90/1000" +"'Out Years Data Input'!Q90/1000" +"'Out Years Data Input'!T90/1000" +"'Out Years Data Input'!W90/1000" +"'Out Years Data Input'!Z90/1000" +"'Out Years Data Input'!AC90/1000" +"'Out Years Data Input'!AF90/1000" +"'Out Years Data Input'!AI90/1000" +"'Out Years Data Input'!AL90/1000" +"'Out Years Data Input'!E114/1000" +"'Out Years Data Input'!H114/1000" +"'Out Years Data Input'!K114/1000" +"'Out Years Data Input'!N114/1000" +"'Out Years Data Input'!Q114/1000" +"'Out Years Data Input'!T114/1000" +"'Out Years Data Input'!W114/1000" +"'Out Years Data Input'!Z114/1000" +"'Out Years Data Input'!AC114/1000" +"'Out Years Data Input'!AF114/1000" +"'Out Years Data Input'!AI114/1000" +"'Out Years Data Input'!AL114/1000" +"B247+B240+B232+B225" +"B226+B227+B228+B233+B234+B235+B236+B241+B242+B243+B248+B249+B250" +"'Out Years Data Input'!E217/1000" +"'Out Years Data Input'!H217/1000" +"'Out Years Data Input'!K217/1000" +"'Out Years Data Input'!N217/1000" +"'Out Years Data Input'!Q217/1000" +"'Out Years Data Input'!T217/1000" +"'Out Years Data Input'!W217/1000" +"'Out Years Data Input'!Z217/1000" +"'Out Years Data Input'!AC217/1000" +"'Out Years Data Input'!AF217/1000" +"'Out Years Data Input'!AI217/1000" +"'Out Years Data Input'!AL217/1000" +"'Out Years Data Input'!E94/1000" +"'Out Years Data Input'!H94/1000" +"'Out Years Data Input'!K94/1000" +"'Out Years Data Input'!N94/1000" +"'Out Years Data Input'!Q94/1000" +"'Out Years Data Input'!T94/1000" +"'Out Years Data Input'!W94/1000" +"'Out Years Data Input'!Z94/1000" +"'Out Years Data Input'!AC94/1000" +"'Out Years Data Input'!AF94/1000" +"'Out Years Data Input'!AI94/1000" +"'Out Years Data Input'!AL94/1000" +"'Out Years Data Input'!E118/1000" +"'Out Years Data Input'!H118/1000" +"'Out Years Data Input'!K118/1000" +"'Out Years Data Input'!N118/1000" +"'Out Years Data Input'!Q118/1000" +"'Out Years Data Input'!T118/1000" +"'Out Years Data Input'!W118/1000" +"'Out Years Data Input'!Z118/1000" +"'Out Years Data Input'!AC118/1000" +"'Out Years Data Input'!AF118/1000" +"'Out Years Data Input'!AI118/1000" +"'Out Years Data Input'!AL118/1000" +"'Out Years Data Input'!E219/1000" +"'Out Years Data Input'!H219/1000" +"'Out Years Data Input'!K219/1000" +"'Out Years Data Input'!N219/1000" +"'Out Years Data Input'!Q219/1000" +"'Out Years Data Input'!T219/1000" +"'Out Years Data Input'!W219/1000" +"'Out Years Data Input'!Z219/1000" +"'Out Years Data Input'!AC219/1000" +"'Out Years Data Input'!AF219/1000" +"'Out Years Data Input'!AI219/1000" +"'Out Years Data Input'!AL219/1000" +"'Out Years Data Input'!E96/1000" +"'Out Years Data Input'!H96/1000" +"'Out Years Data Input'!K96/1000" +"'Out Years Data Input'!N96/1000" +"'Out Years Data Input'!Q96/1000" +"'Out Years Data Input'!T96/1000" +"'Out Years Data Input'!W96/1000" +"'Out Years Data Input'!Z96/1000" +"'Out Years Data Input'!AC96/1000" +"'Out Years Data Input'!AF96/1000" +"'Out Years Data Input'!AI96/1000" +"'Out Years Data Input'!AL96/1000" +"'Out Years Data Input'!E120/1000" +"'Out Years Data Input'!H120/1000" +"'Out Years Data Input'!K120/1000" +"'Out Years Data Input'!N120/1000" +"'Out Years Data Input'!Q120/1000" +"'Out Years Data Input'!T120/1000" +"'Out Years Data Input'!W120/1000" +"'Out Years Data Input'!Z120/1000" +"'Out Years Data Input'!AC120/1000" +"'Out Years Data Input'!AF120/1000" +"'Out Years Data Input'!AI120/1000" +"'Out Years Data Input'!AL120/1000" +"B265+B258" +"B259+B260+B261+B266+B267+B268" +"'Out Years Data Input'!E223/1000" +"'Out Years Data Input'!H223/1000" +"'Out Years Data Input'!K223/1000" +"'Out Years Data Input'!N223/1000" +"'Out Years Data Input'!Q223/1000" +"'Out Years Data Input'!T223/1000" +"'Out Years Data Input'!W223/1000" +"'Out Years Data Input'!Z223/1000" +"'Out Years Data Input'!AC223/1000" +"'Out Years Data Input'!AF223/1000" +"'Out Years Data Input'!AI223/1000" +"'Out Years Data Input'!AL223/1000" +"'Out Years Data Input'!E100/1000" +"'Out Years Data Input'!H100/1000" +"'Out Years Data Input'!K100/1000" +"'Out Years Data Input'!N100/1000" +"'Out Years Data Input'!Q100/1000" +"'Out Years Data Input'!T100/1000" +"'Out Years Data Input'!W100/1000" +"'Out Years Data Input'!Z100/1000" +"'Out Years Data Input'!AC100/1000" +"'Out Years Data Input'!AF100/1000" +"'Out Years Data Input'!AI100/1000" +"'Out Years Data Input'!AL100/1000" +"'Out Years Data Input'!E124/1000" +"'Out Years Data Input'!H124/1000" +"'Out Years Data Input'!K124/1000" +"'Out Years Data Input'!N124/1000" +"'Out Years Data Input'!Q124/1000" +"'Out Years Data Input'!T124/1000" +"'Out Years Data Input'!W124/1000" +"'Out Years Data Input'!Z124/1000" +"'Out Years Data Input'!AC124/1000" +"'Out Years Data Input'!AF124/1000" +"'Out Years Data Input'!AI124/1000" +"'Out Years Data Input'!AL124/1000" +"B276" +"SUM(B277:B279)" +"B280+B270+B252+B219" +"B277+B266+B259+B248+B241+B233+B226+B214+B207+B199+B192" +"B235" +"B201+B216" +"B279+B268+B261+B250+B243+B236+B228+B217+B209+B202+B194" +"B286" +"SUM(B287:B291)" +"SUM(B293:M293)+0.1" +"ROUND(1062252/12/1000,1)" +"-'Annual Fuel Calc Alt'!C86" +"B316+B337" +"-('Annual Fuel Calc Alt'!C82+'Annual Fuel Calc Alt'!C83+'Annual Fuel Calc Alt'!C84+'Annual Fuel Calc Alt'!C85)" +"+B294-B303+SUM(B305:B309)" +"ROUND('Surcharges Detail'!G68/1000,1)" +"SUM(B314:D314)" +"ROUND(B113*B1*0.0021,1)" +"ROUND(K113*K1*0.0022,1)" +"ROUND(L113*L1*0.00215,1)" +"+B293" +"+B317-B316" +"[1]Detail!N555/1000" +"[1]Detail!N589/1000" +"[1]Detail!N622/1000" +"[1]Detail!N185/1000" +"[1]Detail!N111/1000" +"SUM(B328:B336)" +"+B342+B337" +"+B292" +"+B345+B318" +"B294-B344-B317" +"'Annual Fuel Calc Alt'!C53" +"'Annual Fuel Calc Alt'!C52" +"'Annual Fuel Calc Alt'!C54" +"'Annual Fuel Calc Alt'!C57+'Annual Fuel Calc Alt'!C58" +"'Annual Fuel Calc Alt'!C55" +"SUM(B351:B356)" +"'Annual Fuel Calc Alt'!C62" +"CELL(""filename"")" +"NOW()" +"Summary!B26" +"Summary!B18" +"Summary!B33+Summary!B41" +"Summary!B83" +"Summary!B90+Summary!B100" +"Summary!B66+Summary!B73" +"Summary!B59+Summary!B51" +"SUM(C12:C18)" +"SUM(C19:N19)" +"ROUND(O19/12,1)" +"('Negociate Rate K'!J15+'Negociate Rate K'!J22)/1000" +"('Negociate Rate K'!M15+'Negociate Rate K'!M22)/1000" +"('Negociate Rate K'!P15+'Negociate Rate K'!P22)/1000" +"('Negociate Rate K'!S15+'Negociate Rate K'!S22)/1000" +"('Negociate Rate K'!V15+'Negociate Rate K'!V22)/1000" +"('Negociate Rate K'!Y15+'Negociate Rate K'!Y22)/1000" +"('Negociate Rate K'!AB15+'Negociate Rate K'!AB22)/1000" +"('Negociate Rate K'!AE15+'Negociate Rate K'!AE22)/1000" +"('Negociate Rate K'!AH15+'Negociate Rate K'!AH22)/1000" +"('Negociate Rate K'!AK15+'Negociate Rate K'!AK22)/1000" +"('Negociate Rate K'!AN15+'Negociate Rate K'!AN22)/1000" +"('Negociate Rate K'!AQ15+'Negociate Rate K'!AQ22)/1000" +"ROUND(C12/(1-C25),1)" +"ROUND((C14+C21)/(1-C27),1)" +"C16" +"C41-C43-C44" +"C45*C1" +"Q45/12*365" +"C34*C25*C$1" +"O59/365" +"-C134" +"+ROUND(((O27+O29+O30+O31+O32+O38)*-Q79*30.4),0)" +"C48*-C76" +"+ROUND(((O35+O38)*-Q76*30.4),0)" +"C48*-C77" +"ROUND((C59*C75),0)" +"ROUND((ROUND(5*C$1*5.05,0))-(ROUND(5*C$1*C75,0)),0)+ROUND((ROUND(5*C$1*3.46,0))-(ROUND(5*C$1*C75,0)),0)+ROUND((ROUND(5*C$1*3.3625,0))-(ROUND(5*C$1*C75,0)),0)" +"ROUND(((0*C$1*0.005)+(0*C$1*0.02)),0)" +"ROUND((C62*C75),0)" +"(C78-C75)*(C63+C64)" +"C63*C75" +"C64*C75" +"Summary!B361" +"AVERAGE(C75:N75)" +"C75" +"AVERAGE(D79:O79)" +"ROUND(((5*C$1*5.05)),0)+ROUND(((5*C$1*3.46)),0)+ROUND(((5*C$1*3.3625)),0)" +"C73-C82-C83" +"-C70-C71-C72" +"SUM(C70:C72)" +"SUM(C82:C86)" +"C48*$C$94" +"Q48*0.0006" +"C78" +"C95*C96" +"(C59+C62+C63+C64)/C1" +"O110/12" +"C110-C111" +"(NOW())" +"C57+C58" +"SUM(C52:C56)" +"SUM(C123:C124)" +"SUM(C17:C18)" +"SUM(C12:C16)" +"C123*1.1" +"ROUND((C129-C16)*C79*C1,2)" +"-C62" +"C134-C136" +"C75" +"C138*C140" +"NOW()" +"Summary!B26" +"Summary!B18" +"Summary!B33+Summary!B41" +"Summary!B83" +"Summary!B90+Summary!B100" +"Summary!B66+Summary!B73" +"Summary!B59+Summary!B51" +"SUM(C12:C18)" +"SUM(C19:N19)" +"ROUND(O19/12,1)" +"('Negociate Rate K'!J15+'Negociate Rate K'!J22)/1000" +"('Negociate Rate K'!M15+'Negociate Rate K'!M22)/1000" +"('Negociate Rate K'!P15+'Negociate Rate K'!P22)/1000" +"('Negociate Rate K'!S15+'Negociate Rate K'!S22)/1000" +"('Negociate Rate K'!V15+'Negociate Rate K'!V22)/1000" +"('Negociate Rate K'!Y15+'Negociate Rate K'!Y22)/1000" +"('Negociate Rate K'!AB15+'Negociate Rate K'!AB22)/1000" +"('Negociate Rate K'!AE15+'Negociate Rate K'!AE22)/1000" +"('Negociate Rate K'!AH15+'Negociate Rate K'!AH22)/1000" +"('Negociate Rate K'!AK15+'Negociate Rate K'!AK22)/1000" +"('Negociate Rate K'!AN15+'Negociate Rate K'!AN22)/1000" +"('Negociate Rate K'!AQ15+'Negociate Rate K'!AQ22)/1000" +"ROUND(C12/(1-C25),1)" +"ROUND((C14+C21)/(1-C27),1)" +"C16" +"C41-C43-C44" +"C45*C1" +"Q45/12*365" +"C34*C25*C$1" +"O59/365" +"+ROUND(((C12+C13+C14+C15+C17+C18)*-C79*C$1),0)" +"+ROUND(((O27+O29+O30+O31+O32+O38)*-Q79*30.4),0)" +"C48*-C76" +"+ROUND(((O35+O38)*-Q76*30.4),0)" +"C48*-C77" +"ROUND((C59*C75),0)" +"ROUND((ROUND(5*C$1*5.05,0))-(ROUND(5*C$1*C75,0)),0)+ROUND((ROUND(5*C$1*3.46,0))-(ROUND(5*C$1*C75,0)),0)" +"ROUND(((0*C$1*0.005)+(0*C$1*0.02)),0)" +"ROUND((C62*C75),0)" +"(C78-C75)*(C63+C64)" +"C63*C75" +"C64*C75" +"Summary!B361" +"AVERAGE(C75:N75)" +"C75" +"AVERAGE(D79:O79)" +"ROUND(((5*C$1*5.05)),0)" +"C73-C82-C70-C71-C72-C83" +"SUM(C70:C72)" +"SUM(C82:C85)" +"C48*$C$93" +"Q48*0.0006" +"C78" +"C94*C95" +"(C59+C62+C63+C64)/C1" +"O109/12" +"C109-C110" +"(NOW())" +"C57+C58" +"SUM(C52:C56)" +"SUM(C122:C123)" +"SUM(C17:C18)" +"SUM(C12:C16)" +"C122*1.1" +"ROUND((C128-C16)*C79*C1,2)" +"-C62" +"C133-C135" +"C75" +"C137*C139" +"SUM(C1:E1)" +"SUM(F1:H1)" +"SUM(I1:K1)" +"SUM(L1:N1)" +"NOW()" +"Summary!B43" +"AVERAGE(C9:N9)" +"AVERAGE(C9:E9)" +"AVERAGE(F9:H9)" +"AVERAGE(I9:K9)" +"AVERAGE(L9:N9)" +"Summary!B75" +"Summary!B92" +"Summary!B101" +"ROUND(C23/C9/C$1,4)" +"Summary!B219" +"SUM(C23:N23)" +"Summary!B252" +"Summary!B270" +"Summary!B280" +"SUM(C23:C26)" +"Summary!B42" +"Summary!B74" +"Summary!B91" +"Summary!B100" +"Summary!B220" +"Summary!B253" +"Summary!B271" +"Summary!B281" +"C52+C27" +"SUM(Q55:T55)" +"'Not Used -Annual Fuel Calc'!C82" +"NOW()" +"31+28+31+30+31" +"SUM(E6*F6)" +"SUM(I6*30.4)" +"K6-J6" +"(SUM(K6*G6))-N6" +"ROUND(J6*G6*M6,0)" +"L6+N6" +"30+31+31+30" +"31+30+31+31+30" +"((1613+8333+12903+9677+3333)/5)+17" +"31+28+31+30+31+30+31" +"31+30+31+30+31" +"31+28" +"365-59" +"SUM(I31+J31)" +"SUM(I31*G31)" +"SUM(J31*G31)" +"SUM(F31:F32)" +"SUM(L36:N36)" +"SUM(F40)" +"30+31+30+31+31+30+31" +"(SUM(K59*G59))" +"31+31+30" +"$E$2" +"0.331+0.0065" +"365-61" +"31+31+28" +"365-90" +"365-31" +"184+30" +"31+31+30+31+30+31" +"31+28+31" +"0.2666+0.0053" +"0.2683+0.0053" +"0.2681+0.0053" +"0.2685+0.0053" +"0.2684+0.0053" +"0.1727+0.0053" +"0.2671+0.0053" +"365-151" +"SUM(L5:L156)" +"B207/G204" +"+C207/G204" +"+D207/G204" +"NOW()" +"31+28+31+30+31" +"SUM(E6*F6)" +"SUM(I6*30.4)" +"K6-J6" +"(SUM(K6*G6))-N6" +"ROUND(J6*G6*M6,0)" +"L6+N6" +"31+30+31+31+30" +"((1613+8333+12903+9677+3333)/5)+17" +"31+28+31+30+31+30+31" +"31+28" +"SUM(I26+J26)" +"SUM(I26*G26)" +"SUM(J26*G26)" +"SUM(F26:F27)" +"SUM(L31:N31)" +"SUM(F35)" +"30+31+30+31+31+30+31" +"(SUM(K54*G54))" +"$E$2" +"0.331+0.0065" +"365-61" +"31+31+28" +"365-90" +"184+30" +"31+31+30+31+30+31" +"31+28+31" +"0.2666+0.0053" +"0.2683+0.0053" +"0.2681+0.0053" +"0.2685+0.0053" +"0.2684+0.0053" +"0.1727+0.0053" +"0.2671+0.0053" +"SUM(L5:L141)" +"B192/G189" +"+C192/G189" +"+D192/G189" +"NOW()" +"$E$2" +"SUM(E6*F6)" +"SUM(I6*30.4)" +"SUM(I6+J6)" +"SUM(I6*G6)" +"SUM(J6*G6)" +"SUM(L6:M6)" +"G20*I20" +"SUM(F6:F23)" +"L24/(F24*E23)" +"SUM(F27:F28)" +"L29/(F29*E2)" +"L34/(F34*E2)" +"SUM(F36)" +"SUM(F40:F46)" +"L47/(F47*E2)" +"L57/(F57*E2)" +"SUM(F60:F69)" +"L70/(F70*E2)" +"SUM(J106*G106)" +"0.12-0.0246" +"SUM(F73:F87)" +"L88/(F88*E2)" +"L92/(F92*E2)" +"SUM(F95:F106)" +"L107/(F107*E2)" +"SUM(F110:F117)" +"L118/(F118*E2)" +"L118+L107+L92+L88+L70+L57+L47+L34+L29+L24" +"B172/G169" +"+C172/G169" +"+D172/G169" +"CELL(""filename"")" +"NOW()" +"ROUND($D14*$E14*G$1,0)" +"SUM(G14:S14)" +"SUM(G14:G37)" +"SUM(G38:S38)" +"'[2]load factor study'!$C$39" +"'[2]load factor study'!$D$39" +"'[2]load factor study'!$E$39" +"'[2]load factor study'!$F$39" +"'[2]load factor study'!$G$39" +"'[2]load factor study'!$H$39" +"'[2]load factor study'!$I$39" +"'[2]load factor study'!$J$39" +"'[2]load factor study'!$K$39" +"'[2]load factor study'!$L$39" +"'[2]load factor study'!$M$39" +"'[2]load factor study'!$N$39" +"ROUND($D42*G41*$E42*G$1,0)" +"ROUND($D43*G41*$E43*G$1,0)" +"ROUND($D44*G41*$E44*G$1,0)" +"ROUND($D45*J41*$E45*J$1,0)" +"'[2]load factor study'!$C$11" +"'[2]load factor study'!$D$11" +"'[2]load factor study'!$E$11" +"'[2]load factor study'!$F$11" +"'[2]load factor study'!$G$11" +"'[2]load factor study'!$H$11" +"'[2]load factor study'!$I$11" +"'[2]load factor study'!$J$11" +"'[2]load factor study'!$K$11" +"'[2]load factor study'!$L$11" +"'[2]load factor study'!$M$11" +"'[2]load factor study'!$N$11" +"ROUND($D52*G47*$E52*G$1,0)" +"ROUND($D53*G47*$E53*G$1,0)" +"ROUND($D54*G47*$E54*G$1,0)" +"'[2]load factor study'!$C$73" +"'[2]load factor study'!$D$73" +"'[2]load factor study'!$E$73" +"'[2]load factor study'!$F$73" +"'[2]load factor study'!$G$73" +"'[2]load factor study'!$H$73" +"'[2]load factor study'!$I$73" +"'[2]load factor study'!$J$73" +"'[2]load factor study'!$K$73" +"'[2]load factor study'!$L$73" +"'[2]load factor study'!$M$73" +"'[2]load factor study'!$N$73" +"ROUND($D57*$E57*Q56*Q$1,0)" +"'[2]load factor study'!$C$66" +"'[2]load factor study'!$D$66" +"'[2]load factor study'!$E$66" +"'[2]load factor study'!$F$66" +"'[2]load factor study'!$G$66" +"'[2]load factor study'!$H$66" +"'[2]load factor study'!$I$66" +"'[2]load factor study'!$J$66" +"'[2]load factor study'!$K$66" +"'[2]load factor study'!$L$66" +"'[2]load factor study'!$M$66" +"'[2]load factor study'!$N$66" +"G66+G38" +"ROUND(1062252/12/1000,1)" +"NOW()" +"SUM(G13:H13)" +"$F13" +"J13*K13*L$7" +"$G13" +"AS13+AP13+AM13+AJ13+AG13+AD13+AA13+X13+U13+R13+O13+L13" +"IF(J19>0,L19/J19/L$7,0)" +"ROUND($F40*$G40*AD$7,0)" +"SUM(AV42:AV44)" +"SUM(J7:J49)" +"SUM(L13:L49)" +"SUM(AG6:AG49)" +"SUM(AV17:AV49)" +"SUM(L55:L74)" +"SUM(AV55:AV74)" +"35859/12" +"SUM(AV79:AV95)" +"SUM(J79:J97)" +"AS98+AP98+AM98+AJ98+AG98+AD98+AA98+X98+U98+R98+O98+L98" +"AV109" +"SUM(AV111:AV112)" +"AS115+AP115+AM115+AJ115+AG115+AD115+AA115+X115+U115+R115+O115+L115" +"AY115" +"AV114+AV116" +"$G149+0.005" +"SUM(AV158:AV161)" +"SUM(J107:J163)" +"SUM(M109:M163)" +"SUM(AV107:AV164)" +"AW135" +"AW149+AW142+AW139+AW121+AW125+AW112+AW109" +"AW146" +"AW118+AW131" +"AW161+AW154+AW151+AW152" +"AW116" +"SUM(AW168:AW173)" +"NOW()" +"SUM(G15:H15)" +"$F15" +"$G15" +"J15*K15*L$7" +"AS15+AP15+AM15+AJ15+AG15+AD15+AA15+X15+U15+R15+O15+L15" +"0.3232+0.0686+0.003+0.0051+0.0007" +"$G19-0.0686+0.0065" +"0.2605+0.0443+0.0053+0.0007" +"$G30-0.0443+0.0053" +"0.2605+0.0369+0.003+0.0052+0.0007" +"$G31-0.0369+0.0053" +"0.2605+0.002+0.0369+0.0052+0.0007" +"0.168+0.0369+0.002+0.0026" +"$G33-0.0369+0.0035" +"0.2605+0.003+0.0443+0.0051+0.0007" +"0.2605+0.003+0.0443+0.005+0.0007" +"SUM(AV15:AV48)" +"$G51+0.0022" +"SUM(AV51:AV57)" +"SUM(L15:L59)" +"SUM(AV15:AV59)" +"0.3232+0.0057+0.002" +"0.12-0.0246" +"0.0186+0.005" +"0.3109-0.0443" +"0.3062-0.0369" +"0.305-0.0369" +"0.3138-0.0443" +"0.3137-0.0443" +"0.2096-0.0369" +"0.3124-0.0443" +"0.1074-0.1052" +"0.3297-0.3232" +"0.2659-0.2606" +"0.1715-0.1681" +"SUM(AV150:AV156)+AV143+SUM(AV122:AV128)" +"IF(J160>0,L160/J160/L$7,0)" +"ROUND($F161*$G161*AD$7,0)" +"SUM(J64:J160)" +"SUM(AV64:AV160)" +"AS161+AP161+AM161+AJ161+AG161+AD161+AA161+X161+U161+R161+O161+L161" +"SUM(AV15:AV161)" +"SUM(AV171:AV172)" +"AX172" +"AV174" +"SUM(AV179:AV181)" +"(306000*304*0.0065)+(306000*61*0.0067)-(306000*365*0.0001)" +"306000*304*-0.0686" +"306000*365*-0.001" +"SUM(AV195:AV198)" +"I216-H216" +"SUM(AV216:AV225)" +"AX225" +"SUM(F216:F225)" +"0.2606+0.0443+0.0052+0.0007" +"(20000*304*0.0053)+(20000*61*0.0054)+(20000*365*0.0001)" +"20000*304*-0.0443" +"0.2606+0.0369+0.003+0.0051+0.0007" +"(10000*304*0.0053)+(10000*61*0.0054)-(10000*365*0.0001)" +"10000*304*-0.0369" +"10000*365*-0.001" +"AX237-AZ237-BA237-BC237" +"0.2606+0.002+0.0369+0.0051+0.0007" +"(10000*304*0.0053)+(10000*61*0.0054)-(10000*365*0.0003)" +"(25000*304*0.0034)+(25000*61*0.0066)+(25000*365*0.0012)" +"25000*304*-0.0369" +"25000*365*-0.001" +"(25000*304*0.0053)+(25000*61*0.0054)-(25000*365*0.0012)" +"25000*304*-0.0443" +"(25000*304*0.0053)+(25000*61*0.0054)+(25000*365*0.0001)" +"(150000*304*0.0053)+(150000*61*0.0054)+(150000*365*0.0003)" +"150000*304*-0.0443" +"150000*365*-0.001" +"AX292" +"SUM(J171:J344)" +"SUM(AV171:AV345)" +"SUM(AZ346:BF346)" +"AS345+AP345+AM345+AJ345+AG345+AD345+AA345+X345+U345+R345+O345+L345" +"+C9/365/1000" +"+I9/304/1000" +"2634*2" +"0.527" +"2223*2" +"0.444*2" +"751+18376" +"65131.13+1699.44" +"6729+17475" +"33510.42+81176.82" +"97810" +"4743" +"0.949*1.5" +"2694*1.5" +"0.539*2" +"1643*2" +"0.329*2" +"1028*2" +"0.206*2" +"(+R14*24*0.73)/100000" +"0.968+0.968" +"+Z20*0.9" +"4400*3" +"0.968*3" +"+K21" +"+P21" +"+(AT21/AH21)*AJ21" +"SUM(C9:C22)" +"+I24/304*365" +"(+M24/I24)*I25" +"+E24/C27" +"+K25/I27" +"SUM(N11:Z11)" +"SUM(M11:M52)" +"-M56" +"SUM(M64:M216)" +"SUM(P61:P216)" +"SUM(U64:U217)" +"-M218+M216" +"-M216" +"+M218+M56" +"+M218+M220+M221" +"SUM(M11:Y11)" +"SUM(L11:L53)" +"-L57" +"431+434" +"SUM(L65:L217)" +"SUM(O62:O217)" +"SUM(T65:T218)" +"-L219+L217" +"-L217" +"+L219+L57" +"+L219+L221+L222" +"+D5+120" +"+D6" +"57.4+151.6" +"56+180.1" +"SUM(C5:C7)" +"259.8+459.5" +"26.5+109.7" +"26.4+103.2" +"8.8+320.9" +"SUM(C8:C12)" +"+C5*B5" +"+D5*$B5" +"+C9*B9" +"+D9*$B9" +"SUM(C15:C22)" +"+'2000MMBTU'!M223/365/1000" +"+'2001MMBTU'!L224/304/1000" +"+D25+9.026" +"+C23-C25" +"+C9/365/1000" +"+I9/304/1000" +"2634*2" +"0.527" +"2223*2" +"0.444*2" +"751+18376" +"65131.13+1699.44" +"6729+17475" +"33510.42+81176.82" +"97810" +"4743" +"0.949*1.5" +"2694*1.5" +"0.539*2" +"1643*2" +"0.329*2" +"1028*2" +"0.206*2" +"(+R14*24*0.73)/100000" +"0.968+0.968" +"+Z20*0.9" +"4400*3" +"0.968*3" +"+K21" +"+P21" +"+(AT21/AH21)*AJ21" +"SUM(C9:C22)" +"+I24/304*365" +"(+M24/I24)*I25" +"+E24/C27" +"+K25/I27" +"SUM(N11:Z11)" +"SUM(M11:M52)" +"-M56" +"SUM(M64:M216)" +"SUM(P61:P216)" +"SUM(U64:U217)" +"-M218+M216" +"-M216" +"+M218+M56" +"+M218+M220+M221" +"SUM(M11:Y11)" +"SUM(L11:L53)" +"-L57" +"431+434" +"SUM(L65:L217)" +"SUM(O62:O217)" +"SUM(T65:T218)" +"-L219+L217" +"-L217" +"+L219+L57" +"+L219+L221+L222" +"71962+2713.6" +"C13/10" +"7878+200" +"9151+297" +"6920+300" +"7370+400" +"7383+300" +"7206+300" +"7239+275" +"7685+275" +"9118+275" +"8331+275" +"8633+275" +"8610+275" +"7775+275" +"-448.4/11017" +"8245+275" +"SUM('Orig ''02 Plan Gross'!K13:AJ13)" +"'Orig ''02 Plan Gross'!AK13" +"AK13-AM13" +"21961.9+589.8" +"866.9+43.2" +"375.8+46.5" +"2094.917+49.749" +"2115.452+56.756" +"2074.977+50.333" +"2049.658+50.333" +"2080.073+50.333" +"2104.583+50.333" +"2060.29+50.333" +"2093.403+50.333" +"2086.408+50.333" +"2076.273+50.333" +"2048.128+50.333" +"-102.4/1810" +"2135.28+50.348" +"3112.833+114" +"2718.833+121" +"2680.833+115" +"2883.833+115" +"2855.833+115" +"2894.833+115" +"2934.833+114" +"2992.833+114" +"2968.833+114" +"2915.833+114" +"2886.833+114" +"-155.5/1959" +"2860.833+115" +"9477.8+431+1488.3+51" +"1713.6+35+526.4+9" +"1341+90+526.4+8" +"935.32+33.7+208.1+8" +"935.32+33.7+208.2+8" +"(W16-M16)/M16" +"3074.9-92.794-39.921" +"3603.471-118.794-45.857" +"3275.955-94.794-40.477" +"3468.866-98.794-40.477" +"3515.904-97.794-45.477" +"3591.606-96.794-40.477" +"3552.738-193.794-40.477" +"3435.01-98.794-40.477" +"3424.314-97.794-45.477" +"3290.913-100.794-40.477" +"3212.154-98.794-40.477" +"3161.855-103.791-40.498" +"1258.2-100.5-246.3" +"83.083" +"SUM(C13:C23)" +"'Orig ''02 Plan Gross'!K24" +"K24-K26" +"CELL(""filename"")" +"NOW()" +"74209" +"C13/10" +"-448.4/11017" +"SUM(K13:AI13)" +"'Orig ''02 Plan Net'!AK13" +"AK13-AM13" +"-102.4/1810" +"25699+1058" +"2189+85" +"1920+85" +"3099.919" +"2741.253" +"-155.5/1959" +"9927.9+431+1488.3+51" +"1799.9+35+526.4+8" +"526.4+8+1451.9+90" +"1024.995+220.336" +"1029.107+220.075" +"1025.302+219.391" +"1027.547+220.014" +"1026.599+220.015" +"1025.304+220.392" +"1025.259+220.115" +"1025.307+219.392" +"1030.252+220.116" +"1028.902+220.116" +"(W16-M16)/M16" +"1024.306+220.492" +"1258.2-100.5-246.3" +"19.1" +"19.1-0.7" +"1417-99-72" +"5.433+5.204" +"5.433+6.822" +"5.433+5.16" +"5.433+5.115" +"5.433+5.116" +"5.433+5.154" +"5.433+5.117" +"5.433+5.133" +"5.433+5.096" +"5.433+4.927" +"5.433+4.946+72" +"SUM(C13:C23)" +"'Orig ''02 Plan Net'!K24" +"K24-K26" +"CELL(""filename"")" +"NOW()" +"6920+300" +"7370+400" +"7383+300" +"7206+300" +"7239+275" +"7685+275" +"9118+275" +"8331+275" +"8633+275" +"8610+275" +"7775+275" +"-448.4/11017" +"8245+275" +"SUM(K13:AI13)" +"2094.917+49.749" +"2115.452+56.756" +"2074.977+50.333" +"2049.658+50.333" +"2080.073+50.333" +"2104.583+50.333" +"2060.29+50.333" +"2093.403+50.333" +"2086.408+50.333" +"2076.273+50.333" +"2048.128+50.333" +"-102.4/1810" +"2135.28+50.348" +"3112.833+114" +"2718.833+121" +"2680.833+115" +"2883.833+115" +"2855.833+115" +"2894.833+115" +"2934.833+114" +"2992.833+114" +"2968.833+114" +"2915.833+114" +"2886.833+114" +"-155.5/1959" +"2860.833+115" +"935.32+33.7+208.1+8" +"935.32+33.7+208.2+8" +"(W16-M16)/M16" +"3074.9-92.794-39.921" +"3603.471-118.794-45.857" +"3275.955-94.794-40.477" +"3468.866-98.794-40.477" +"3515.904-97.794-45.477" +"3591.606-96.794-40.477" +"3552.738-193.794-40.477" +"3435.01-98.794-40.477" +"3424.314-97.794-45.477" +"3290.913-100.794-40.477" +"3212.154-98.794-40.477" +"3161.855-103.791-40.498" +"83.083" +"SUM(C13:C23)" +"CELL(""filename"")" +"NOW()" +"-448.4/11017" +"SUM(K13:AI13)" +"-102.4/1810" +"3099.919" +"2741.253" +"-155.5/1959" +"1024.995+220.336" +"1029.107+220.075" +"1025.302+219.391" +"1027.547+220.014" +"1026.599+220.015" +"1025.304+220.392" +"1025.259+220.115" +"1025.307+219.392" +"1030.252+220.116" +"1028.902+220.116" +"(W16-M16)/M16" +"1024.306+220.492" +"5.433+5.204" +"5.433+6.822" +"5.433+5.16" +"5.433+5.115" +"5.433+5.116" +"5.433+5.154" +"5.433+5.117" +"5.433+5.133" +"5.433+5.096" +"5.433+4.927" +"5.433+4.946+72" +"SUM(C13:C23)" +"CELL(""filename"")" +"NOW()" +"5967-643-721+275.288-22.038-22.038" +"C13/10" +"643+22.039" +"721+22.039" +"464.596+21.14" +"473.07+33.759" +"473.785+22.039" +"471.8+22.039" +"473.1+22.039" +"476.755+22.039" +"473.106+22.039" +"471.901+22.039" +"473.826+22.039" +"474.501+22.039" +"474.103+22.039" +"-448.4/11017" +"464.482+22.039" +"SUM('Orig ''02 Plan Gross'!K13:AJ13)" +"'Orig ''02 Plan Gross'!AK13" +"AK13-AM13" +"986-80-79+37.954-3.038-3.038" +"80+3.038" +"79+3.038" +"68.439+2.9" +"73.174+4.654" +"76.624+3.039" +"73.174+3.039" +"75.135+3.039" +"73.19+3.039" +"73.656+3.039" +"73.194+3.039" +"-102.4/1810" +"72.054+3.039" +"2852-288-288+107.637-8.617-8.617" +"288+8.617" +"235.838+8.266" +"236.11+13.2" +"8.6+236.11" +"8.6+237.11" +"-155.5/1959" +"1945-180-219-5.948-5.948+74.3" +"180+5.948" +"219+5.948" +"186.25+9.095+0.369+5.7" +"8.97+188.139+0.59+9.112" +"187.229+8.97+5.948+0.385" +"187.114+9.095+5.948+0.385" +"188.877+8.97+5.948+0.385" +"186.477+9.17+5.948+0.385" +"187.177+9.095+5.948+0.385" +"187.477+8.97+5.948+0.385" +"186.547+8.97+5.948+0.385" +"190.077+9.295+5.948+0.385" +"186.277+8.97+5.948+0.385" +"(W16-M16)/M16" +"186.234+9.005+5.948+0.385" +"1223-94-94" +"741-73-58" +"SUM(C13:C23)" +"'Orig ''02 Plan Gross'!K24" +"K24-K26" +"CELL(""filename"")" +"NOW()" +"4301-496-540+275.288-22.038-22.038" +"C13/10" +"496+22.039" +"540+22.039" +"391.959+21.14" +"398.81+33.759" +"400.923+22.039" +"400.346+22.039" +"398.998+22.039" +"402.461+22.039" +"399.355+22.039" +"399.573+22.039" +"402.203+22.039" +"402.967+22.039" +"401.689+22.039" +"-448.4/11017" +"382.849+22.039" +"SUM(K13:AI13)" +"'Orig ''02 Plan Net'!AK13" +"AK13-AM13" +"1046-89-102+37.954-3.038-3.038" +"89+3.038" +"102+3.038" +"87.938+2.9" +"91.158+4.654" +"96.562+3.039" +"92.413+3.039" +"91.27+3.039" +"95.394+3.039" +"93.517+3.039" +"91.119+3.039" +"93.579+3.039" +"92.634+3.039" +"91.159+3.039" +"-102.4/1810" +"87.189+3.039" +"2664-275-295+107.637-8.617-8.617" +"275+8.617" +"295+8.617" +"186.62+8.266" +"187.639+13.2" +"8.6+184.346" +"8.6+184.324" +"8.6+186.744" +"8.6+183.373" +"8.6+186.718" +"8.6+187.544" +"8.6+184.353" +"8.6+182.197" +"8.6+187.595" +"-155.5/1959" +"8.6+105.959" +"1888-173-217+74.308-5.948-5.948" +"173+5.948" +"217+5.948" +"180.315+10.843+0.369+5.7" +"10.736+180.796+0.59+9.112" +"181.167+10.736+5.948+0.385" +"180.964+10.861+5.948+0.385" +"181.532+10.736+5.948+0.385" +"180.518+10.936+5.948+0.385" +"180.804+10.861+5.948+0.385" +"181.326+10.736+5.948+0.385" +"180.568+10.736+5.948+0.385" +"181.59+11.061+5.948+0.385" +"179.958+10.736+5.948+0.385" +"(W16-M16)/M16" +"273.855+8.771+5.948+0.385" +"226-7" +"SUM(C13:C23)" +"'Orig ''02 Plan Net'!K24" +"K24-K26" +"CELL(""filename"")" +"NOW()" +"464.596+21.14" +"473.07+33.759" +"473.785+22.039" +"471.8+22.039" +"473.1+22.039" +"476.755+22.039" +"473.106+22.039" +"471.901+22.039" +"473.826+22.039" +"474.501+22.039" +"474.103+22.039" +"-448.4/11017" +"464.482+22.039" +"SUM(K13:AI13)" +"68.439+2.9" +"73.174+4.654" +"76.624+3.039" +"73.174+3.039" +"75.135+3.039" +"73.19+3.039" +"73.656+3.039" +"73.194+3.039" +"-102.4/1810" +"72.054+3.039" +"235.838+8.266" +"236.11+13.2" +"8.6+236.11" +"8.6+237.11" +"-155.5/1959" +"186.25+9.095+0.369+5.7" +"8.97+188.139+0.59+9.112" +"187.229+8.97+5.948+0.385" +"187.114+9.095+5.948+0.385" +"188.877+8.97+5.948+0.385" +"186.477+9.17+5.948+0.385" +"187.177+9.095+5.948+0.385" +"187.477+8.97+5.948+0.385" +"186.547+8.97+5.948+0.385" +"190.077+9.295+5.948+0.385" +"186.277+8.97+5.948+0.385" +"(W16-M16)/M16" +"186.234+9.005+5.948+0.385" +"SUM(C13:C23)" +"CELL(""filename"")" +"NOW()" +"391.959+21.14" +"398.81+33.759" +"400.923+22.039" +"400.346+22.039" +"398.998+22.039" +"402.461+22.039" +"399.355+22.039" +"399.573+22.039" +"402.203+22.039" +"402.967+22.039" +"401.689+22.039" +"-448.4/11017" +"382.849+22.039" +"SUM(K13:AI13)" +"87.938+2.9" +"91.158+4.654" +"96.562+3.039" +"92.413+3.039" +"91.27+3.039" +"95.394+3.039" +"93.517+3.039" +"91.119+3.039" +"93.579+3.039" +"92.634+3.039" +"91.159+3.039" +"-102.4/1810" +"87.189+3.039" +"186.62+8.266" +"187.639+13.2" +"8.6+184.346" +"8.6+184.324" +"8.6+186.744" +"8.6+183.373" +"8.6+186.718" +"8.6+187.544" +"8.6+184.353" +"8.6+182.197" +"8.6+187.595" +"-155.5/1959" +"8.6+105.959" +"180.315+10.843+0.369+5.7" +"10.736+180.796+0.59+9.112" +"181.167+10.736+5.948+0.385" +"180.964+10.861+5.948+0.385" +"181.532+10.736+5.948+0.385" +"180.518+10.936+5.948+0.385" +"180.804+10.861+5.948+0.385" +"181.326+10.736+5.948+0.385" +"180.568+10.736+5.948+0.385" +"181.59+11.061+5.948+0.385" +"179.958+10.736+5.948+0.385" +"(W16-M16)/M16" +"273.855+8.771+5.948+0.385" +"SUM(C13:C23)" +"CELL(""filename"")" +"NOW()" +"ROUND((O10*31+P10*28+Q10*31+R10*30+S10*31+T10*30+U10*31+V10*31+W10*30+X10*31+Y10*30+Z10*31)*J10,0)" +"SUM(H10:H45)" +"SUM(K10:K44)" +"1090000-H46" +"P35" +"Y35+Y22+Y18" +"AA35+AA22+AA18+AA17" +"AD35+AD24+AD22+AD18+AD17" +"AF35+AF24+AF22+AF18+AF17+AF20" +"AK35+AK24+AK22+AK21+AK20+AK18+AK17" +"AP35+AP24+AP22+AP21+AP20+AP18+AP17+AP26" +"AY35+AY24+AY22+AY21+AY20+AY18+AY17+AY26+AY11+AY12" +"BC35+BC24+BC22+BC21+BC20+BC18+BC17+BC26+BC11+BC12+BC31+BC32" +"BI35+BI24+BI22+BI21+BI20+BI18+BI17+BI26+BI31+BI32+BI30+BI10+BI11+BI12" +"BL35+BL24+BL22+BL21+BL20+BL18+BL17+BL26+BL31+BL32+BL30+BL10" +"SUM(H10:H45)" +"SUM(P10:P45)-P50" +"H52/1090000" +"SUM(L54:BJ54)/51" +"1090000-H52" +"H56/1090000" +"SUM(M57:BJ57)/51" +"ROUND((O12*31+P12*28+Q12*31+R12*30+S12*31+T12*30+U12*31+V12*31+W12*30+X12*31+Y12*30+Z12*31)*H12,0)" +"SUM(I10:I37)" +"850000-I38" +"AA21" +"AF21+AF23" +"AM21+AM23+AM14" +"AP21+AP23+AP14+AP26" +"AZ21+AZ23+AZ14+AZ26+AZ12" +"BI21+BI23+BI14+BI26+BI12+BI10+BI30" +"BV21+BV23+BV14+BV26+BV12+BV10+BV30+BV19" +"SUM(J10:J37)" +"SUM(AA10:AA37)-AA42" +"ROUND((O14*31+P14*28+Q14*31+R14*30+S14*31+T14*30+U14*31+V14*31+W14*30+X14*31+Y14*30+Z14*31)*J14,0)" +"SUM(H14:H27)" +"476000-H28" +"O21" +"AA21+AA22" +"AD21+AD22+AD18" +"AK21+AK22+AK18+AK19+AK20" +"AM21+AM22+AM18+AM19+AM20+AM25" +"AN21+AN22+AN18+AN19+AN20+AN25+AN14+AN15" +"BL21+BL22+BL18+BL19+BL20+BL25+BL14+BL15+BL16" +"SUM(H14:H27)" +"SUM(O14:O27)-O21" +"SUM(AA14:AA27)-(AA21+AA22)" +"SUM(AD14:AD27)-(AD21+AD22+AD18)" +"SUM(AK14:AK27)-(AK21+AK22+AK18+AK19+AK20)" +"SUM(AM14:AM27)-(AM21+AM22+AM18+AM19+AM20+AM25)" +"AN28-AN32" +"SUM(H40:H43)" +"+K28+K44" +"205000-H44" +"H44-H51" +"'[1]ROFR Criteria'!A1" +"ROUND((O10*31+P10*28+Q10*31+R10*30+S10*31+T10*30+U10*31+V10*31+W10*30+X10*31+Y10*30+Z10*31)*H10,0)" +"SUM(I10:I26)" +"850000-I27" +"SUM(J10:J26)" +"SUM(F8:I8)" +"SUM(F8:F19)" +"SUM(F20:F44)" +"SUM(K8:K44)" +"SUM(G6:J6)" +"266550+149160.82+132500.25+100000+144542+100000" +"SUM(G6:G17)" +"CELL(""filename"")" +"SUM(F10:F24)" +"F6+F25" +"SUM(F31:F36)" +"SUM(F42:F54)" +"F41+F55" +"SUM(F62:F64)" +"SUM(G8:G16)" +"SUM(G23:G29)" +"SUM(B2:B11)" +"B12-25020-452900" +"C12-3330-105753" +"D12" +"SUM(B2:B11)" +"B12-25020-452900" +"C12-3330-105753" +"D12" +"CELL(""filename"")" +"SUM(F7:F18)" +"F19*F21" +"ROUND('EDC Note 1'!H30/1000,0)*1000" +"ROUND('ENA Note 1'!H30/1000,0)*1000" +"ROUND('Corp Note 1'!H31/1000,0)*1000" +"ROUND(Steele!N43/1000,0)*1000" +"ROUND(Steele!N21/1000,0)*1000" +"SUM(F8:F12)" +"C6-C7" +"C8" +"ROUND(C9/12,0)" +"SUM(D17:E17)" +"F17/$C$9" +"IF(D17>0,ROUND(B17*C17*G17,2),0)" +"$B$17" +"$C$17" +"$E$17" +"SUM(H17:H29)" +"C6-C7" +"C8" +"ROUND(C9/12,0)" +"SUM(D17:E17)" +"F17/$C$9" +"IF(D17>0,ROUND(B17*C17*G17,2),0)" +"$B$17" +"$C$17" +"$E$17" +"SUM(H17:H29)" +"C6+C7-C8" +"C9" +"C11" +"C13" +"SUM(D18:E18)" +"F18/$C$10" +"IF(D18>0,ROUND(B18*C18*G18,2),0)" +"$B$18" +"C18" +"$E$18" +"SUM(H18:H30)" +"+B15+$F$9" +"+B16/$D$8" +"+$D$7" +"ROUND(B17*B14*B18,2)" +"B20*B19" +"SUM(B21:M21)" +"+B37+$F$31" +"+B38/$D$30" +"$D$29" +"SUM(C6:N6)" +"-'Detail 2001'!C9" +"+'Detail 2000'!N19" +"+'Detail 2001'!C19" +"+'Detail 2001'!C20+'Detail 2001'!C21" +"+'Detail 2001'!C22+'Detail 2001'!C23" +"SUM(B6:B11)" +"-'Detail 2000'!C9" +"+'Detail 1999'!N19" +"+'Detail 2000'!C19" +"+'Detail 2000'!C20+'Detail 2000'!C21" +"+'Detail 2000'!C22+'Detail 2000'!C23" +"-'Detail 1999'!C9" +"+'Detail 1999'!D19" +"+'Detail 1999'!C20+'Detail 1999'!C21" +"+'Detail 1999'!C22+'Detail 1999'!C23+'Detail 1999'!C24" +"-'Detail 1998'!C9" +"+'Detail 1997'!N21" +"+'Detail 1998'!C20" +"+'Detail 1998'!C21+'Detail 1998'!C22" +"+'Detail 1998'!C23+'Detail 1998'!D24+'Detail 1998'!D25" +"-'Detail 1997'!C9" +"+'Detail 1996'!N21" +"+'Detail 1997'!C21" +"+'Detail 1997'!C22+'Detail 1997'!C23" +"+'Detail 1997'!C24+'Detail 1997'!C25+'Detail 1997'!C26+'Detail 1997'!C27" +"-'Detail 1996'!C9" +"+'Detail 1996'!C21" +"+'Detail 1996'!C22+'Detail 1996'!C23" +"+'Detail 1996'!C24+'Detail 1996'!C25+'Detail 1996'!C26" +"+C7-C8" +"-C12" +"1610175*8.5501" +"-E11" +"SUM(C11:C13)" +"+C9-C14" +"+C15+C18" +"-2227866.89-193468.4+13767157" +"3739475*10" +"+C20" +"SUM(C18:C25)" +"+C7-C8" +"-D11" +"SUM(C11:C13)" +"+C9-C14" +"SUM(C18:C25)" +"-39152.22" +"+C7-C8" +"-D11" +"-479773.09+113614.27" +"SUM(C11:C13)" +"+C9-C14" +"SUM(C18:C25)" +"-747799.71-4632.06" +"-1384760.87+18984.87" +"529780.14+22453.69" +"+C7-C8" +"-D11" +"-198121.08-50970.72-1547392.05" +"SUM(C11:C14)" +"+C9-C15" +"+C16+C19" +"SUM(C19:C26)" +"-1275226.06-13162.38" +"-1189021.5+211736.25" +"-2549187.42+72873.24" +"2194139.77-259663.02" +"-2358231.79+62393.07" +"+C7-C8" +"-D11" +"-5494723.9+3645931.38-1158841.96" +"-1391377.41+43149.85-3265087.84" +"SUM(C11:C15)" +"+C9-C16" +"+C17+C20" +"769210+1172142" +"-769210-4431952" +"SUM(C20:C28)" +"+C7-C8" +"-D11" +"SUM(C11:C15)" +"+C9-C16" +"+C17+C20" +"SUM(C20:C27)" +"139.1-9.8" +"SUM(C8:I8)" +"-E8-F8" +"SUM(J8:K8)" +"SUM(C8:C29)" +"SUM(E10:E29)" +"-1.3-2.8-0.6" +"33-1.7" +"-14.1" +"-2.7" +"1.5" +"0" +"-1.7" +"-0.4" +"-2.6" +"-0.2" +"SUM(C32:C49)" +"+C30+C50" +"SUM(C53:C61)" +"+C51+C62" +"-5.5" +"-1.6" +"SUM(C68:C73)" +"+C66+C74" +"+C63+C75" +"-99+2.8" +"-24.8+0.7" +"-4.6" +"-0.9" +"-2.8" +"-0.7" +"-3.4-0.3+1" +"SUM(C83:C94)" +"SUM(C97:C98)" +"+C80+C95+C99" +"-1.9" +"-0.5" +"-5.4" +"-1.1" +"-0.3-0.3-0.1" +"-2.1" +"-0.6" +"-2.9" +"-6.4" +"-2" +"(0.3+0.4+14.3+0.1+1.5+0.3)*-1" +"-3.5-0.4" +"-2.3" +"SUM(C130:C132)" +"SUM(C135)" +"SUM(C109:C128)+C133+C136+C137" +"SUM(C103:C106)+C138" +"-10.5" +"-3" +"-2.4" +"SUM(C145:C154)" +"+C142+C143+C155" +"-1.4" +"-1" +"SUM(C160:C163)" +"-0.3" +"-1.2" +"-0.1" +"SUM(C175:C179)" +"+C77+C100+C139+C156+C164+C171+C180" +"SUM(C186:C188)+C192" +"+C182+C193+C207+C208" +"SUM(C8:C29)" +"-14.1" +"1.5" +"-1.7" +"-2.6" +"SUM(C32:C49)" +"+C30+C50" +"SUM(C53:C61)" +"+C51+C62" +"-5.5" +"SUM(C68:C73)" +"+C66+C74" +"+C63+C75" +"-99+2.8" +"-4.6" +"-2.8" +"-0.4" +"SUM(C83:C94)" +"SUM(C97:C98)" +"+C80+C95+C99" +"-1.9" +"-5.4" +"-0.3-0.3-0.1" +"-2.1" +"-2.9" +"-6.4" +"SUM(F125:F129)" +"(0.3+0.4+14.3+0.1+1.5+0.3)*-1" +"-2.3" +"SUM(C130:C132)" +"SUM(C135)" +"SUM(C109:C128)+C133+C136+C137" +"SUM(C103:C106)+C138" +"-10.5" +"-2.4" +"0" +"SUM(C145:C154)" +"+C142+C143+C155" +"-1.4" +"-0.6" +"SUM(C160:C163)" +"-1.2" +"-0.1" +"+C77+C100+C139+C156+C164+C171+C180" +"SUM(C186:C188)+C192" +"+C182+C193+C207+C208" +"139.1-9.8" +"SUM(C8:C29)" +"-1.3-2.8-0.6" +"33-1.7" +"-2.7" +"0" +"-0.4" +"-0.2" +"SUM(C32:C49)" +"+C30+C50" +"SUM(C53:C61)" +"+C51+C62" +"-1.6" +"SUM(C68:C73)" +"+C66+C74" +"+C63+C75" +"-24.8+0.7" +"-0.9" +"-0.7" +"-3.4-0.3+1" +"SUM(C83:C94)" +"SUM(C97:C98)" +"+C80+C95+C99" +"-0.5" +"-1.1" +"-0.6" +"-2" +"-3.5-0.4" +"SUM(C130:C132)" +"SUM(C135)" +"SUM(C109:C128)+C133+C136+C137" +"SUM(C103:C106)+C138" +"-3" +"SUM(C145:C154)" +"+C142+C143+C155" +"-1" +"SUM(C160:C163)" +"-0.3" +"-0.1" +"SUM(C175:C179)" +"+C77+C100+C139+C156+C164+C171+C180" +"SUM(C186:C188)+C192" +"+C182+C193+C207+C208" +"SUM(C10:C29)" +"SUM(C32:C49)" +"+C30+C50" +"SUM(C53:C61)" +"+C51+C62" +"SUM(C68:C73)" +"+C66+C74" +"+C63+C75" +"SUM(C83:C94)" +"SUM(C97:C98)" +"+C80+C95+C99" +"SUM(C130:C132)" +"SUM(C135)" +"SUM(C109:C128)+C133+C136+C137" +"SUM(C103:C106)+C138" +"SUM(C145:C154)" +"+C142+C143+C155" +"SUM(C160:C163)" +"SUM(C175:C179)" +"+C77+C100+C139+C156+C164+C171+C180" +"0" +"SUM(C186:C188)+C192" +"+C182+C193+C207+C208" +"SUM(C8:C29)" +"SUM(C32:C49)" +"+C30+C50" +"SUM(C53:C61)" +"+C51+C62" +"SUM(C68:C73)" +"+C66+C74" +"+C63+C75" +"SUM(C83:C94)" +"SUM(C97:C98)" +"+C80+C95+C99" +"SUM(C130:C132)" +"SUM(C135)" +"SUM(C109:C128)+C133+C136+C137" +"SUM(C103:C106)+C138" +"SUM(C145:C154)" +"+C142+C143+C155" +"SUM(C160:C163)" +"SUM(C175:C179)" +"+C77+C100+C139+C156+C164+C171+C180" +"SUM(C186:C188)+C192" +"+C182+C193+C207+C208" +"SUM(C8:C29)" +"SUM(C32:C49)" +"+C30+C50" +"SUM(C53:C61)" +"+C51+C62" +"SUM(C68:C73)" +"+C66+C74" +"+C63+C75" +"SUM(C83:C94)" +"SUM(C97:C98)" +"+C80+C95+C99" +"SUM(C130:C132)" +"SUM(C135)" +"SUM(C109:C128)+C133+C136+C137" +"SUM(C103:C106)+C138" +"SUM(C145:C154)" +"+C142+C143+C155" +"SUM(C160:C163)" +"SUM(C175:C179)" +"+C77+C100+C139+C156+C164+C171+C180" +"SUM(C186:C188)+C192" +"+C182+C193+C207+C208" +"SUM(C8:C29)" +"SUM(C32:C49)" +"+C30+C50" +"SUM(C53:C61)" +"+C51+C62" +"SUM(C68:C73)" +"+C66+C74" +"+C63+C75" +"SUM(C83:C94)" +"SUM(C97:C98)" +"+C80+C95+C99" +"SUM(C130:C132)" +"SUM(C135)" +"SUM(C109:C128)+C133+C136+C137" +"SUM(C103:C106)+C138" +"SUM(C145:C154)" +"+C142+C143+C155" +"SUM(C160:C163)" +"SUM(C175:C179)" +"+C77+C100+C139+C156+C164+C171+C180" +"SUM(C186:C188)+C192" +"+C182+C193+C207+C208" +"SUM(C8:C29)" +"SUM(C32:C49)" +"+C30+C50" +"SUM(C53:C61)" +"+C51+C62" +"SUM(C68:C73)" +"+C66+C74" +"+C63+C75" +"SUM(C83:C94)" +"SUM(C97:C98)" +"+C80+C95+C99" +"SUM(C130:C132)" +"SUM(C135)" +"SUM(C109:C128)+C133+C136+C137" +"SUM(C103:C106)+C138" +"SUM(C145:C154)" +"+C142+C143+C155" +"SUM(C160:C163)" +"SUM(C175:C179)" +"+C77+C100+C139+C156+C164+C171+C180" +"SUM(C186:C188)+C192" +"+C182+C193+C207+C208" +"139.1-9.8" +"SUM(C8:I8)" +"-E8-F8" +"SUM(J8:K8)" +"SUM(C8:C29)" +"SUM(E10:E29)" +"-1.3-2.8-0.6" +"33-1.7" +"-14.1" +"-2.7" +"1.5" +"0" +"-1.7" +"-0.4" +"-2.6" +"-0.2" +"SUM(C32:C49)" +"+C30+C50" +"SUM(C53:C61)" +"+C51+C62" +"-5.5" +"-1.6" +"SUM(C68:C73)" +"+C66+C74" +"+C63+C75" +"-99+2.8" +"-24.8+0.7" +"-4.6" +"-0.9" +"-2.8" +"-0.7" +"-3.4-0.3+1" +"SUM(C83:C94)" +"SUM(C97:C98)" +"+C80+C95+C99" +"-1.9" +"-0.5" +"-5.4" +"-1.1" +"-0.3-0.3-0.1" +"-2.1" +"-0.6" +"-2.9" +"-6.4" +"-2" +"(0.3+0.4+14.3+0.1+1.5+0.3)*-1" +"-3.5-0.4" +"-2.3" +"SUM(C130:C132)" +"SUM(C135)" +"SUM(C109:C128)+C133+C136+C137" +"SUM(C103:C106)+C138" +"-10.5" +"-3" +"-2.4" +"SUM(C145:C154)" +"+C142+C143+C155" +"-1.4" +"-1" +"SUM(C160:C163)" +"-0.3" +"-1.2" +"-0.1" +"SUM(C175:C179)" +"+C77+C100+C139+C156+C164+C171+C180" +"SUM(C186:C188)+C192" +"+C182+C193+C207+C208" +"SUM(C8:C29)" +"-14.1" +"1.5" +"-1.7" +"-2.6" +"SUM(C32:C49)" +"+C30+C50" +"SUM(C53:C61)" +"+C51+C62" +"-5.5" +"SUM(C68:C73)" +"+C66+C74" +"+C63+C75" +"-99+2.8" +"-4.6" +"-2.8" +"-0.4" +"SUM(C83:C94)" +"SUM(C97:C98)" +"+C80+C95+C99" +"-1.9" +"-5.4" +"-0.3-0.3-0.1" +"-2.1" +"-2.9" +"-6.4" +"(0.3+0.4+14.3+0.1+1.5+0.3)*-1" +"-2.3" +"SUM(C130:C132)" +"SUM(C135)" +"SUM(C109:C128)+C133+C136+C137" +"SUM(C103:C106)+C138" +"-10.5" +"-2.4" +"0" +"SUM(C145:C154)" +"+C142+C143+C155" +"-1.4" +"-0.6" +"SUM(C160:C163)" +"-1.2" +"-0.1" +"SUM(C175:C179)" +"+C77+C100+C139+C156+C164+C171+C180" +"SUM(C186:C188)+C192" +"+C182+C193+C207+C208" +"139.1-9.8" +"SUM(C8:C29)" +"-1.3-2.8-0.6" +"33-1.7" +"-2.7" +"0" +"-0.4" +"-0.2" +"SUM(C32:C49)" +"+C30+C50" +"SUM(C53:C61)" +"+C51+C62" +"-1.6" +"SUM(C68:C73)" +"+C66+C74" +"+C63+C75" +"-24.8+0.7" +"-0.9" +"-0.7" +"-3.4-0.3+1" +"SUM(C83:C94)" +"SUM(C97:C98)" +"+C80+C95+C99" +"-0.5" +"-1.1" +"-0.6" +"-2" +"-3.5-0.4" +"SUM(C130:C132)" +"SUM(C135)" +"SUM(C109:C128)+C133+C136+C137" +"SUM(C103:C106)+C138" +"-3" +"SUM(C145:C154)" +"+C142+C143+C155" +"-1" +"SUM(C160:C163)" +"-0.3" +"-0.1" +"SUM(C175:C179)" +"+C77+C100+C139+C156+C164+C171+C180" +"SUM(C186:C188)+C192" +"+C182+C193+C207+C208" +"SUM(C10:C29)" +"SUM(C32:C49)" +"+C30+C50" +"SUM(C53:C61)" +"+C51+C62" +"SUM(C68:C73)" +"+C66+C74" +"+C63+C75" +"SUM(C83:C94)" +"SUM(C97:C98)" +"+C80+C95+C99" +"SUM(C130:C132)" +"SUM(C135)" +"SUM(C109:C128)+C133+C136+C137" +"SUM(C103:C106)+C138" +"SUM(C145:C154)" +"+C142+C143+C155" +"SUM(C160:C163)" +"SUM(C175:C179)" +"+C77+C100+C139+C156+C164+C171+C180" +"0" +"SUM(C186:C188)+C192" +"+C182+C193+C207+C208" +"SUM(C8:C29)" +"SUM(C32:C49)" +"+C30+C50" +"SUM(C53:C61)" +"+C51+C62" +"SUM(C68:C73)" +"+C66+C74" +"+C63+C75" +"SUM(C83:C94)" +"SUM(C97:C98)" +"+C80+C95+C99" +"SUM(C130:C132)" +"SUM(C135)" +"SUM(C109:C128)+C133+C136+C137" +"SUM(C103:C106)+C138" +"SUM(C145:C154)" +"+C142+C143+C155" +"SUM(C160:C163)" +"SUM(C175:C179)" +"+C77+C100+C139+C156+C164+C171+C180" +"SUM(C186:C188)+C192" +"+C182+C193+C207+C208" +"SUM(C8:C29)" +"SUM(C32:C49)" +"+C30+C50" +"SUM(C53:C61)" +"+C51+C62" +"SUM(C68:C73)" +"+C66+C74" +"+C63+C75" +"SUM(C83:C94)" +"SUM(C97:C98)" +"+C80+C95+C99" +"SUM(C130:C132)" +"SUM(C135)" +"SUM(C109:C128)+C133+C136+C137" +"SUM(C103:C106)+C138" +"SUM(C145:C154)" +"+C142+C143+C155" +"SUM(C160:C163)" +"SUM(C175:C179)" +"+C77+C100+C139+C156+C164+C171+C180" +"SUM(C186:C188)+C192" +"+C182+C193+C207+C208" +"SUM(C8:C29)" +"SUM(C32:C49)" +"+C30+C50" +"SUM(C53:C61)" +"+C51+C62" +"SUM(C68:C73)" +"+C66+C74" +"+C63+C75" +"SUM(C83:C94)" +"SUM(C97:C98)" +"+C80+C95+C99" +"SUM(C130:C132)" +"SUM(C135)" +"SUM(C109:C128)+C133+C136+C137" +"SUM(C103:C106)+C138" +"SUM(C145:C154)" +"+C142+C143+C155" +"SUM(C160:C163)" +"SUM(C175:C179)" +"+C77+C100+C139+C156+C164+C171+C180" +"SUM(C186:C188)+C192" +"+C182+C193+C207+C208" +"SUM(C8:C29)" +"SUM(C32:C49)" +"+C30+C50" +"SUM(C53:C61)" +"+C51+C62" +"SUM(C68:C73)" +"+C66+C74" +"+C63+C75" +"SUM(C83:C94)" +"SUM(C97:C98)" +"+C80+C95+C99" +"SUM(C130:C132)" +"SUM(C135)" +"SUM(C109:C128)+C133+C136+C137" +"SUM(C103:C106)+C138" +"SUM(C145:C154)" +"+C142+C143+C155" +"SUM(C160:C163)" +"SUM(C175:C179)" +"+C77+C100+C139+C156+C164+C171+C180" +"SUM(C186:C188)+C192" +"+C182+C193+C207+C208" +"SUM(D9:D156)" +"'[1]Guaranties Issued 11-30-00'!F162" +"D163+D165+D166" +"SUM(F163:F166)" +"E8+P8" +"SUM(E14:E30)" +"SUM(P8:P30)" +"SUM(#REF!)" +"D8+M8" +"SUM(D8:D14)" +"'[1]123100 A'!Q32" +"SUM(N16:N18)" +"SUM(G10:G17)" +"1850+2620+800" +"SUM(G22:G48)" +"SUM(G51:G65)" +"426960+20900+2000" +"+G49+G66+G68" +"+G18+G70" +"106500*1.44" +"+K52/1000000" +"+P50/1000000" +"+P10+K10" +"38.16-7.3" +"+K12" +"SUM(O12:O13)" +"+K10-K14" +"+K33" +"+K42" +"+K16-K21" +"+K21/K16" +"+K10" +"+P14" +"+K28-K29+K30" +"+K31*K32" +"+K29" +"+K12" +"+K37-K36" +"+K38*-K39" +"+K46*K48" +"+P47*P48" +"CELL(""filename"")" +"NOW()" +"+K52/1000000" +"+P50/1000000" +"+P10+K10" +"'Sell Ratio .35'!K12" +"+K12" +"SUM(O12:O13)" +"+K10-K14" +"+K33" +"+K42" +"+K16-K21" +"+K21/K16" +"+K10" +"+P14" +"+K28-K29+K30" +"+K31*K32" +"+K29" +"+K36+P36" +"+K12" +"+K37-K36" +"+K38*-K39" +"+K46*K48" +"+P47*P48" +"+'Sell Ratio .35'!I55" +"CELL(""filename"")" +"NOW()" +"+K52/1000000" +"+P50/1000000" +"+P10+K10" +"'Sell Ratio .35'!K12" +"+K12" +"SUM(O12:O13)" +"+K10-K14" +"+K33" +"+K42" +"+K16-K21" +"+K21/K16" +"+K10" +"+P14" +"+K28-K29+K30" +"+K31*K32" +"+K29" +"+K12" +"+K37-K36" +"+K38*-K39" +"+K46*K48" +"+P47*P48" +"+'Sell Ratio .35'!I55" +"CELL(""filename"")" +"NOW()" +"+((7000000*0.35)*16.95)/1000000" +"9.3*0.35" +"+P10+K10" +"+K12" +"SUM(O12:O13)" +"+K10-K14" +"+K33" +"+K42" +"+K16-K21" +"+K21/K16" +"+K10" +"+P14" +"+K28-K29+K30" +"+K31*K32" +"+K29" +"+K12" +"+K37-K36" +"+K38*-K39" +"CELL(""filename"")" +"NOW()" +"SUM(B4:B16)" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D8:Z8)" +"SUM(D8:H8)" +"SUM(J8:N8)" +"SUM(P8:T8)" +"SUM(V8:Z8)" +"SUM(AD8:AJ8)" +"SUM(D8:D17)" +"D18-D20" +"'O&M Detail'!D8" +"'O&M Detail'!D21" +"'O&M Detail'!D30" +"'O&M Detail'!D35" +"'O&M Detail'!D47" +"'O&M Detail'!D53" +"SUM(D25:D32)" +"D22-D33" +"SUM(D38:D41)" +"D35+D42" +"D54+D55" +"D44-D51-D56-D58" +"SUM(D63:D64)" +"D60-D65" +"SUM(D67:D71)" +"A1" +"CELL(""FILENAME"",C76)" +"+A2" +"+D72" +"-D70" +"+D31" +"+D64" +"-D40" +"-D38" +"+D58" +"+D56" +"SUM(D81:D101)" +"SUM(D105:D116)" +"D103+D117" +"SUM(D122:D127)" +"+D58" +"SUM(D132:D141)" +"D119+D129+D143" +"+A1" +"+D145" +"SUM(D156:D158)" +"+D153+D160" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D8:Z8)" +"SUM(D8:H8)" +"SUM(J8:N8)" +"SUM(P8:T8)" +"SUM(V8:Z8)" +"SUM(AD8:AJ8)" +"SUM(D8:D9)" +"SUM(D13:D20)" +"SUM(D24:D29)" +"SUM(D38:D46)" +"AD38+AD46" +"SUM(D50:D52)" +"D10+D21+D30+D35+D47+D53" +"CELL(""FILENAME"",A1)" +"IF(AP59=0,""This worksheet ties to the O&M Detail worksheet."", ""ERROR - THIS WORKSHEET DOES NOT TIE TO O&M DETAIL WORKSHEET. SEE CELL AP59."")" +"NOW()" +"SUM(D8:AN8)" +"SUM(D8:D9)" +"SUM(D13:D21)" +"SUM(D25:D30)" +"SUM(D51:D53)" +"D10+D22+D31+D36+D48+D54" +"'O&M Detail'!AB55" +"AP56-AP58" +"CELL(""FILENAME"",A1)" +"NOW()" +"IF(J64=0,""This worksheet ties to the O&M Detail worksheet."",""ERROR - THIS WORKSHEET DOES NOT TIE TO THE O&M DETAIL WORKSHEET. SEE CELL J64."")" +"'O&M Detail'!AB38" +"H13-F13" +"'O&M Detail'!AB34" +"'O&M Detail'!AB39" +"SUM(F13:F15)" +"SUM(F19:F28)" +"F16-F29" +"SUM(F35:F42)" +"SUM(F46:F59)" +"F43-F60" +"'O&M Detail'!AB40" +"F16+F62" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D9:L9)" +"SUM(D9:D27)" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"SUM(C11:C13)" +"+Format!B47" +"SUM(E17:AA17)" +"+E29-SUM(E16:E26)" +"+Format!D47" +"+E47-SUM(E39:E45)" +"+Format!D56" +"SUM(C51:C55)" +"+Format!D58" +"+Format!A1" +"SUM(C12:Y12)" +"+C24-SUM(C11:C21)" +"+Format!D89" +"SUM(AA12:AA22)" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"+E9" +"SUM(C9:C13)" +"SUM(E17:AA17)" +"+Format!A1" +"SUM(C10:Y10)" +"+C16-SUM(C9:C13)" +"+Format!D91" +"+Format!D92" +"+Format!D93" +"+Format!D94" +"+C16+C25+C34+C43" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"SUM(C12:Y12)" +"+C19-SUM(C11:C16)" +"+Format!D97" +"+Format!D98" +"+C19+C29" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"SUM(C10:Y10)" +"+C33-SUM(C9:C30)" +"+Format!D101" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"+B23-SUM(B12:B20)" +"+Format!D122" +"+B36-SUM(B24:B33)" +"+Format!D123" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"+B20-SUM(B11:B17)" +"+Format!D124" +"+Format!D126" +"+B44-SUM(B33:B41)" +"+Format!D127" +"+B20+B31+B44" +"+Format!A1" +"+B24-SUM(B12:B21)" +"+Format!D125" +"+A13" +"+Z13" +"+D30-F30" +"CELL(""filename"",A1)" +"NOW()" +"+E13-G13-I13+K13" +"14.9+0.2" +"-448.4/11017" +"3.8+0.2" +"-102.4/1810" +"6.8+0.2" +"-155.5/1959" +"(AI16-Y16)/Y16" +"SUM(E13:E23)" +"CELL(""filename"")" +"NOW()" +"+E13-G13-I13+K13" +"W13-U13+Q13" +"12.5+0.2" +"AQ13+AM13+AK13" +"2.2+1.1" +"15.5+0.2" +"-448.4/11017" +"3.5+0.2" +"4.3" +"-102.4/1810" +"5.8+0.2" +"7+0.1" +"-155.5/1959" +"0.4" +"(AI22-Y22)/Y22" +"SUM(E13:E23)" +"CELL(""FILENAME"")" +"CELL(""filename"")" +"NOW()" +"+E13-G13-I13+K13" +"W13-U13+Q13" +"12.5+0.4" +"12.5+0.2+0.4" +"AQ13+AM13+AK13" +"2.2+1.1" +"15.5+0.2" +"-448.4/11017" +"3.5+0.2" +"4.3" +"-102.4/1810" +"5.8+0.2" +"7+0.1" +"-155.5/1959" +"0.4" +"(AI22-Y22)/Y22" +"SUM(E13:E23)" +"CELL(""FILENAME"")" +"CELL(""filename"")" +"NOW()" +"+E13-G13-I13+K13" +"W13-U13+Q13" +"12.5+0.2+0.4+0.8" +"AQ13+AM13+AK13" +"2.2+1.1" +"15.5+0.2" +"-448.4/11017" +"3.5+0.2+0.7" +"4.3" +"-102.4/1810" +"5.8+0.2+0.7" +"7+0.1" +"-155.5/1959" +"0.4" +"(AI22-Y22)/Y22" +"SUM(E13:E23)" +"CELL(""FILENAME"")" +"CELL(""filename"")" +"NOW()" +"'With NBP'!A3" +"'With NBP'!A3" +"'With NBP'!A3" +"'With NBP'!A3" +"'With NBP'!A3" +"SUM(C7:C13)" +"CELL(""FILENAME"")" +"'With NBP'!A3" +"'With NBP'!A3" +"'With NBP'!A3" +"'With NBP'!A3" +"'With NBP'!A3" +"SUM(C7:C13)" +"CELL(""FILENAME"")" +"6.995*0.75" +"+O13-Q13-S13+U13" +"7.6+0.2" +"-448.4/11017" +"6.995*0.25" +"1.8+0.1" +"-102.4/1810" +"2.7+0.1" +"-155.5/1959" +"(AI16-Y16)/Y16" +"SUM(E13:E23)" +"CELL(""filename"")" +"NOW()" +"6.995*0.75" +"+O13-Q13-S13+U13" +"7.2+0.2" +"-448.4/11017" +"6.995*0.25" +"1.7+0.1" +"-102.4/1810" +"2.6+0.1" +"0.3+0.1" +"-155.5/1959" +"(AI16-Y16)/Y16" +"SUM(E13:E23)" +"CELL(""filename"")" +"NOW()" +"6.995*0.75" +"6.8+0.3+0.1" +"+O13-Q13-S13+U13" +"7.6+0.2" +"-448.4/11017" +"6.995*0.25" +"1.9+0.1" +"1.8+0.1" +"-102.4/1810" +"3.7+0.1" +"2.7+0.1" +"-155.5/1959" +"(AI16-Y16)/Y16" +"SUM(E13:E23)" +"CELL(""filename"")" +"NOW()" +"+E13-G13-I13+K13" +"14.9+0.2" +"-448.4/11017" +"3.8+0.2" +"-102.4/1810" +"6.8+0.2" +"-155.5/1959" +"(AI16-Y16)/Y16" +"SUM(E13:E23)" +"CELL(""filename"")" +"NOW()" +"+E13-G13-I13+K13" +"W13-U13+Q13" +"12.5+0.2" +"AQ13+AM13+AK13" +"2.2+1.1" +"15.5+0.2+0.1" +"-448.4/11017" +"3.5+0.2" +"4.3" +"-102.4/1810" +"5.8+0.2" +"7+0.1" +"-155.5/1959" +"0.4" +"(AI22-Y22)/Y22" +"SUM(E13:E23)" +"CELL(""FILENAME"")" +"CELL(""filename"")" +"NOW()" +"+E13-G13-I13+K13" +"W13-U13+Q13" +"12.5+0.4" +"12.5+0.2+0.4" +"AQ13+AM13+AK13" +"2.2+1.1" +"15.5+0.2+0.1" +"-448.4/11017" +"3.5+0.2" +"4.3" +"-102.4/1810" +"5.8+0.2" +"7+0.1" +"-155.5/1959" +"0.4" +"(AI22-Y22)/Y22" +"SUM(E13:E23)" +"CELL(""FILENAME"")" +"CELL(""filename"")" +"NOW()" +"+E13-G13-I13+K13" +"W13-U13+Q13" +"12.5+0.2+0.4+0.8" +"AQ13+AM13+AK13" +"2.2+1.1" +"15.5+0.2+0.1" +"-448.4/11017" +"3.5+0.2+0.7" +"4.3" +"-102.4/1810" +"5.8+0.2+0.7" +"7+0.1" +"-155.5/1959" +"0.4" +"(AI22-Y22)/Y22" +"SUM(E13:E23)" +"CELL(""FILENAME"")" +"CELL(""filename"")" +"NOW()" +"'With NBP'!A3" +"'With NBP'!A3" +"'With NBP'!A3" +"'With NBP'!A3" +"'With NBP'!A3" +"SUM(D7:D13)" +"CELL(""FILENAME"")" +"'With NBP'!A3" +"'With NBP'!A3" +"'With NBP'!A3" +"'With NBP'!A3" +"'With NBP'!A3" +"SUM(D7:D13)" +"CELL(""FILENAME"")" +"6.995*0.75" +"+O13-Q13-S13+U13" +"7.6+0.2" +"-448.4/11017" +"6.995*0.25" +"1.8+0.1" +"-102.4/1810" +"2.7+0.1" +"-155.5/1959" +"(AI16-Y16)/Y16" +"SUM(E13:E23)" +"CELL(""filename"")" +"NOW()" +"6.995*0.75" +"6.8+0.3+0.1" +"+O13-Q13-S13+U13" +"7.6+0.2" +"-448.4/11017" +"6.995*0.25" +"1.9+0.1" +"1.8+0.1" +"-102.4/1810" +"3.7+0.1" +"2.7+0.1" +"-155.5/1959" +"(AI16-Y16)/Y16" +"SUM(E13:E23)" +"CELL(""filename"")" +"NOW()" +"6.995*0.75" +"+O13-Q13-S13+U13" +"7.2+0.2" +"-448.4/11017" +"6.995*0.25" +"1.7+0.1" +"-102.4/1810" +"2.6+0.1" +"0.3+0.1" +"-155.5/1959" +"(AI16-Y16)/Y16" +"SUM(E13:E23)" +"CELL(""filename"")" +"NOW()" +"6.995*0.75" +"+O13-Q13-S13+U13" +"7.2+0.2" +"-448.4/11017" +"6.995*0.25" +"1.7+0.1" +"-102.4/1810" +"2.6+0.1" +"0.3+0.1" +"-155.5/1959" +"(AI16-Y16)/Y16" +"SUM(E13:E23)" +"CELL(""filename"")" +"NOW()" +"+E13-G13-I13+K13" +"14.9+0.2" +"-448.4/11017" +"3.8+0.2" +"-102.4/1810" +"6.8+0.2" +"-155.5/1959" +"(AI16-Y16)/Y16" +"SUM(E13:E23)" +"CELL(""filename"")" +"NOW()" +"+E13-G13-I13+K13" +"W13-U13+Q13" +"12.5+0.4" +"12.5+0.2+0.4" +"AQ13+AM13+AK13" +"2.2+1.1" +"15.5+0.2+0.1" +"-448.4/11017" +"3.5+0.2" +"4.3" +"-102.4/1810" +"5.8+0.2" +"7+0.1" +"-155.5/1959" +"(AI22-Y22)/Y22" +"SUM(E13:E23)" +"CELL(""FILENAME"")" +"CELL(""filename"")" +"NOW()" +"+E13-G13-I13+K13" +"W13-U13+Q13" +"12.5+0.2+0.4+0.8" +"AQ13+AM13+AK13" +"2.2+1.1" +"15.5+0.2+0.1" +"-448.4/11017" +"3.5+0.2+0.7" +"4.3" +"-102.4/1810" +"5.8+0.2+0.7" +"7+0.1" +"-155.5/1959" +"(AI22-Y22)/Y22" +"SUM(E13:E23)" +"CELL(""FILENAME"")" +"CELL(""filename"")" +"NOW()" +"+E13-G13-I13+K13" +"W13-U13+Q13" +"AQ13+AM13+AK13" +"-448.4/11017" +"-102.4/1810" +"5.8+0.2" +"-155.5/1959" +"(AI22-Y22)/Y22" +"SUM(E13:E23)" +"CELL(""FILENAME"")" +"CELL(""filename"")" +"NOW()" +"'With NBP'!A3" +"'With NBP'!A3" +"'With NBP'!A3" +"'With NBP'!A3" +"'With NBP'!A3" +"SUM(D7:D14)" +"CELL(""FILENAME"")" +"'With NBP'!A3" +"'With NBP'!A3" +"'With NBP'!A3" +"'With NBP'!A3" +"'With NBP'!A3" +"1.8-0.6" +"SUM(D7:D14)" +"CELL(""FILENAME"")" +"+E13-G13-I13+K13" +"14.9+0.2" +"-448.4/11017" +"3.8+0.2" +"-102.4/1810" +"6.8+0.2" +"-155.5/1959" +"(AI16-Y16)/Y16" +"SUM(E13:E23)" +"CELL(""filename"")" +"NOW()" +"+E13-G13-I13+K13" +"W13-U13+Q13" +"12.5+0.4" +"12.5+0.2+0.4" +"AQ13+AM13+AK13" +"2.2+1.1" +"15.5+0.2+0.1" +"-448.4/11017" +"3.5+0.2" +"4.3" +"-102.4/1810" +"5.8+0.2" +"7+0.1" +"-155.5/1959" +"(AI22-Y22)/Y22" +"SUM(E13:E23)" +"CELL(""FILENAME"")" +"CELL(""filename"")" +"NOW()" +"+E13-G13-I13+K13" +"W13-U13+Q13" +"12.5+0.2+0.4+0.8" +"AQ13+AM13+AK13" +"2.2+1.1" +"15.5+0.2+0.1" +"-448.4/11017" +"3.5+0.2+0.7" +"4.3" +"-102.4/1810" +"5.8+0.2+0.7" +"7+0.1" +"-155.5/1959" +"(AI22-Y22)/Y22" +"SUM(E13:E23)" +"CELL(""FILENAME"")" +"CELL(""filename"")" +"NOW()" +"+E13-G13-I13+K13" +"W13-U13+Q13" +"AQ13+AM13+AK13" +"-448.4/11017" +"-102.4/1810" +"5.8+0.2" +"-155.5/1959" +"(AI22-Y22)/Y22" +"SUM(E13:E23)" +"CELL(""FILENAME"")" +"CELL(""filename"")" +"NOW()" +"'With NBP'!A3" +"'With NBP'!A3" +"'With NBP'!A3" +"'With NBP'!A3" +"'With NBP'!A3" +"-1.6" +"SUM(D7:D16)" +"CELL(""FILENAME"")" +"'With NBP'!A3" +"'With NBP'!A3" +"'With NBP'!A3" +"'With NBP'!A3" +"'With NBP'!A3" +"SUM(E7:E14)" +"SUM(D7:D17)" +"CELL(""FILENAME"")" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D8:Z8)" +"SUM(D8:H8)" +"SUM(J8:N8)" +"SUM(P8:T8)" +"SUM(V8:Z8)" +"SUM(AD8:AJ8)" +"SUM(D8:D17)" +"D18-D20" +"'O&M Detail'!D8" +"'O&M Detail'!D22" +"'O&M Detail'!D31" +"'O&M Detail'!D36" +"'O&M Detail'!D48" +"'O&M Detail'!D54" +"SUM(D25:D32)" +"D22-D33" +"SUM(D38:D41)" +"D35+D42" +"D54+D55" +"D44-D51-D56-D58" +"SUM(D63:D64)" +"D60-D65" +"SUM(D67:D71)" +"A1" +"CELL(""FILENAME"",C76)" +"+A2" +"+D72" +"-D70" +"+D31" +"+D64" +"-D40" +"-D38" +"+D58" +"+D56" +"SUM(D81:D101)" +"SUM(D105:D116)" +"D103+D117" +"SUM(D122:D127)" +"+D58" +"SUM(D132:D141)" +"D119+D129+D143" +"+A1" +"+D145" +"SUM(D156:D158)" +"+D153+D160" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D8:Z8)" +"SUM(D8:H8)" +"SUM(J8:N8)" +"SUM(P8:T8)" +"SUM(V8:Z8)" +"SUM(AD8:AJ8)" +"SUM(D8:D9)" +"SUM(D13:D21)" +"SUM(D25:D30)" +"AD39+AD47" +"SUM(D51:D53)" +"D10+D22+D31+D36+D48+D54" +"CELL(""FILENAME"",A1)" +"IF(AP59=0,""This worksheet ties to the O&M Detail worksheet."", ""ERROR - THIS WORKSHEET DOES NOT TIE TO O&M DETAIL WORKSHEET. SEE CELL AP59."")" +"NOW()" +"SUM(D8:AN8)" +"SUM(D8:D9)" +"SUM(D13:D21)" +"SUM(D25:D30)" +"SUM(D51:D53)" +"D10+D22+D31+D36+D48+D54" +"'O&M Detail'!AB56" +"AP56-AP58" +"CELL(""FILENAME"",A1)" +"NOW()" +"IF(J64=0,""This worksheet ties to the O&M Detail worksheet."",""ERROR - THIS WORKSHEET DOES NOT TIE TO THE O&M DETAIL WORKSHEET. SEE CELL J64."")" +"'O&M Detail'!AB39" +"H13-F13" +"'O&M Detail'!AB35" +"'O&M Detail'!AB40" +"SUM(F13:F15)" +"SUM(F19:F28)" +"F16-F29" +"SUM(F35:F42)" +"SUM(F46:F59)" +"F43-F60" +"'O&M Detail'!AB41" +"F16+F62" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D9:L9)" +"SUM(D9:D27)" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"SUM(C11:C13)" +"+Format!B47" +"SUM(E17:AA17)" +"+E29-SUM(E16:E26)" +"+Format!D47" +"+E47-SUM(E39:E45)" +"+Format!D56" +"SUM(C51:C55)" +"+Format!D58" +"+Format!A1" +"SUM(C12:Y12)" +"+C24-SUM(C11:C21)" +"+Format!D89" +"SUM(AA12:AA22)" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"+E9" +"SUM(C9:C13)" +"SUM(E17:AA17)" +"+Format!A1" +"SUM(C10:Y10)" +"+C16-SUM(C9:C13)" +"+Format!D91" +"+Format!D92" +"+Format!D93" +"+Format!D94" +"+C16+C25+C34+C43" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"SUM(C12:Y12)" +"+C19-SUM(C11:C16)" +"+Format!D97" +"+Format!D98" +"+C19+C29" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"SUM(C10:Y10)" +"+C33-SUM(C9:C30)" +"+Format!D101" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"+B23-SUM(B12:B20)" +"+Format!D122" +"+B36-SUM(B24:B33)" +"+Format!D123" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"+B20-SUM(B11:B17)" +"+Format!D124" +"+Format!D126" +"+B44-SUM(B33:B41)" +"+Format!D127" +"+B20+B31+B44" +"+Format!A1" +"+B24-SUM(B12:B21)" +"+Format!D125" +"+A13" +"+Z13" +"+D30-F30" +"CELL(""filename"",A1)" +"NOW()" +"SUM(E6:S6)" +"131-E15" +"-1-85+1" +"2+85-1" +"96+3-85-2" +"-2+2" +"1" +"40-4-16-1" +"SUM(E6:E16)" +"SUM(E19:E20)" +"SUM(E23:E25)" +"-818-12" +"-903+48" +"-1533-97" +"-616-11" +"-562-10" +"-761" +"835-835-3" +"-1-3" +"2-2-3" +"423-423-3-3" +"-2-3" +"7-7-3" +"95-95+16-3" +"5+21-7-3" +"SUM(E28:E34)" +"+E17+E21+E26+E35+E39+E43+E47+E51" +"SUM(E53:E57)" +"0+(+E59+E61)" +"+I59+I61" +"SUM(E6:S6)" +"901-513" +"915-256" +"757-256" +"906-256" +"697-256" +"439-256" +"650-256" +"1-1+561-E15+4-1-4" +"-1-1+1+85+102-F15-2-3-110-1" +"1-17+34+1+110-2" +"-2+7+202-I15-2-110-2" +"1+52-J15-20-2" +"201-K15-108-25-5" +"-329-155-42-5" +"-6+88+18-7+257" +"SUM(E6:E16)" +"SUM(E19:E20)" +"SUM(E23:E25)" +"-3841+28+96" +"-3853+28+96" +"-3900+28+96" +"-3811+28+96" +"-3755+28+96" +"-3999+28+96" +"-3851+28+96" +"-3855+28+96" +"-3388-17" +"-3404+127" +"-6041-106" +"-2245-10" +"16-4-39+1" +"5+252-260+2-39+1" +"38-55+44-1-39+1" +"36+195-195+2-39+1" +"30+811-825+20-39+1" +"35+2800-2771+108-39+1" +"31+832-832+42+155-39+1" +"76+0+50-50-39+1+51-7+135" +"SUM(E28:E34)" +"SUM(E37:E40)" +"+E17+E21+E26+E35+E41+E45+E49+E53" +"+E60+E55" +"SUM(E55:E66)" +"SUM(F62:F66)" +"+E68+E70" +"SUM(E6:S6)" +"SUM(E6:E6)" +"SUM(E15:E16)" +"+E7+E10+E13+E17+E20+E23+E26+E29" +"SUM(E31:E35)" +"+E37+E39" +"SUM(I10:AE10)" +"E10-AF10" +"I10" +"SUM(AI10:AO10)" +"SUM(E10:E18)" +"20+750+1+750" +"SUM(E22:E29)" +"SUM(E34:E39)" +"SUM(E44:E50)" +"175+20" +"49+30" +"SUM(E55:E64)" +"SUM(E68:E69)" +"SUM(E73:E76)" +"0.16*AF87" +"0.11*AF87" +"0.18*AF87" +"0.13*AF87" +"0.04*AF87" +"0.01*AF87" +"0.13*AF87" +"0.07*AF87" +"0.03*AF87" +"0.12*AF87" +"0.01*AF87" +"0.01*AF87" +"SUM(E87:E101)" +"4901-4901" +"SUM(E105:E111)" +"855-22" +"2155-1269" +"1147-1147" +"SUM(E115:E131)" +"SUM(E136:E148)" +"SUM(E152:E191)" +"SUM(E196:E203)" +"SUM(E207:E209)" +"E19+E31+E41+E52+E65+E70+E77+E84+E102+E112+E133+E149+E193+E204+E210" +"NOW()" +"CELL(""filename"",A184)" +"'By Group'!I19" +"'By Group'!I31" +"'By Group'!I41" +"'By Group'!I52" +"'By Group'!I65" +"'By Group'!I70" +"'By Group'!I77" +"'By Group'!I84" +"'By Group'!I102" +"'By Group'!I112" +"'By Group'!I133" +"'By Group'!I149" +"'By Group'!I193" +"'By Group'!I204" +"'By Group'!AF210" +"SUM(F9:F37)" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D8:Z8)" +"SUM(D8:H8)" +"SUM(J8:N8)" +"SUM(P8:T8)" +"SUM(V8:Z8)" +"SUM(AD8:AJ8)" +"SUM(D8:D17)" +"D18-D20" +"'O&M Detail'!D8" +"'O&M Detail'!D21" +"'O&M Detail'!D30" +"'O&M Detail'!D35" +"'O&M Detail'!D47" +"'O&M Detail'!D53" +"SUM(D25:D32)" +"D22-D33" +"SUM(D38:D41)" +"D35+D42" +"D54+D55" +"D44-D51-D56-D58" +"SUM(D63:D64)" +"D60-D65" +"SUM(D67:D71)" +"A1" +"CELL(""FILENAME"",C76)" +"+A2" +"+D72" +"-D70" +"+D31" +"+D64" +"-D40" +"-D38" +"+D58" +"+D56" +"SUM(D81:D101)" +"SUM(D105:D116)" +"D103+D117" +"SUM(D122:D127)" +"+D58" +"SUM(D132:D141)" +"D119+D129+D143" +"+A1" +"+D145" +"SUM(D156:D158)" +"+D153+D160" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D8:Z8)" +"SUM(D8:H8)" +"SUM(J8:N8)" +"SUM(P8:T8)" +"SUM(V8:Z8)" +"SUM(AD8:AJ8)" +"SUM(D8:D9)" +"SUM(D13:D20)" +"SUM(D24:D29)" +"SUM(D38:D46)" +"AD38+AD46" +"SUM(D50:D52)" +"D10+D21+D30+D35+D47+D53" +"CELL(""FILENAME"",A1)" +"IF(AP59=0,""This worksheet ties to the O&M Detail worksheet."", ""ERROR - THIS WORKSHEET DOES NOT TIE TO O&M DETAIL WORKSHEET. SEE CELL AP59."")" +"NOW()" +"SUM(D8:AN8)" +"SUM(D8:D9)" +"SUM(D13:D21)" +"SUM(D25:D30)" +"SUM(D51:D53)" +"D10+D22+D31+D36+D48+D54" +"'O&M Detail'!AB55" +"AP56-AP58" +"CELL(""FILENAME"",A1)" +"NOW()" +"IF(J64=0,""This worksheet ties to the O&M Detail worksheet."",""ERROR - THIS WORKSHEET DOES NOT TIE TO THE O&M DETAIL WORKSHEET. SEE CELL J64."")" +"'O&M Detail'!AB38" +"H13-F13" +"'O&M Detail'!AB34" +"'O&M Detail'!AB39" +"SUM(F13:F15)" +"SUM(F19:F28)" +"F16-F29" +"SUM(F35:F42)" +"SUM(F46:F59)" +"F43-F60" +"'O&M Detail'!AB40" +"F16+F62" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D9:L9)" +"SUM(D9:D27)" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"SUM(C11:C13)" +"+Format!B47" +"SUM(E17:AA17)" +"+E29-SUM(E16:E26)" +"+Format!D47" +"+E47-SUM(E39:E45)" +"+Format!D56" +"SUM(C51:C55)" +"+Format!D58" +"+Format!A1" +"SUM(C12:Y12)" +"+C24-SUM(C11:C21)" +"+Format!D89" +"SUM(AA12:AA22)" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"+E9" +"SUM(C9:C13)" +"SUM(E17:AA17)" +"+Format!A1" +"SUM(C10:Y10)" +"+C16-SUM(C9:C13)" +"+Format!D91" +"+Format!D92" +"+Format!D93" +"+Format!D94" +"+C16+C25+C34+C43" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"SUM(C12:Y12)" +"+C19-SUM(C11:C16)" +"+Format!D97" +"+Format!D98" +"+C19+C29" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"SUM(C10:Y10)" +"+C33-SUM(C9:C30)" +"+Format!D101" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"+B23-SUM(B12:B20)" +"+Format!D122" +"+B36-SUM(B24:B33)" +"+Format!D123" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"+B20-SUM(B11:B17)" +"+Format!D124" +"+Format!D126" +"+B44-SUM(B33:B41)" +"+Format!D127" +"+B20+B31+B44" +"+Format!A1" +"+B24-SUM(B12:B21)" +"+Format!D125" +"+A13" +"+Z13" +"+D30-F30" +"CELL(""filename"",A1)" +"NOW()" +"SUM(E6:E18)" +"SUM(E6:E18)" +"SUM(E6:E18)" +"SUM(E8:E20)" +"SUM(G8:G19)" +"SUM(E8:E20)" +"SUM(E6:E18)" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D8:Z8)" +"SUM(D8:H8)" +"SUM(J8:N8)" +"SUM(P8:T8)" +"SUM(V8:Z8)" +"SUM(AD8:AJ8)" +"SUM(D8:D17)" +"D18-D20" +"'O&M Detail'!D8" +"'O&M Detail'!D21" +"'O&M Detail'!D30" +"'O&M Detail'!D35" +"'O&M Detail'!D47" +"'O&M Detail'!D53" +"SUM(D25:D32)" +"D22-D33" +"SUM(D38:D41)" +"D35+D42" +"D54+D55" +"D44-D51-D56-D58" +"SUM(D63:D64)" +"D60-D65" +"SUM(D67:D71)" +"A1" +"CELL(""FILENAME"",C76)" +"+A2" +"+D72" +"-D70" +"+D31" +"+D64" +"-D40" +"-D38" +"+D58" +"+D56" +"SUM(D81:D101)" +"SUM(D105:D116)" +"D103+D117" +"SUM(D122:D127)" +"+D58" +"SUM(D132:D141)" +"D119+D129+D143" +"+A1" +"+D145" +"SUM(D156:D158)" +"+D153+D160" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D8:Z8)" +"SUM(D8:H8)" +"SUM(J8:N8)" +"SUM(P8:T8)" +"SUM(V8:Z8)" +"SUM(AD8:AJ8)" +"SUM(D8:D9)" +"SUM(D13:D20)" +"SUM(D24:D29)" +"SUM(D38:D46)" +"AD38+AD46" +"SUM(D50:D52)" +"D10+D21+D30+D35+D47+D53" +"CELL(""FILENAME"",A1)" +"IF(AP58=0,""This worksheet ties to the O&M Detail worksheet."", ""ERROR - THIS WORKSHEET DOES NOT TIE TO O&M DETAIL WORKSHEET. SEE CELL AP59."")" +"NOW()" +"SUM(D8:AN8)" +"SUM(D8:D9)" +"SUM(D13:D20)" +"SUM(D24:D29)" +"SUM(D38:D46)" +"SUM(D50:D52)" +"D10+D21+D30+D35+D47+D53" +"'O&M Detail'!AB55" +"AP55-AP57" +"CELL(""FILENAME"",A1)" +"NOW()" +"IF(J64=0,""This worksheet ties to the O&M Detail worksheet."",""ERROR - THIS WORKSHEET DOES NOT TIE TO THE O&M DETAIL WORKSHEET. SEE CELL J64."")" +"'O&M Detail'!AB38" +"H13-F13" +"'O&M Detail'!AB34" +"'O&M Detail'!AB39" +"SUM(F13:F15)" +"SUM(F19:F28)" +"F16-F29" +"SUM(F35:F42)" +"SUM(F46:F59)" +"F43-F60" +"'O&M Detail'!AB40" +"F16+F62" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D9:L9)" +"SUM(D9:D27)" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"SUM(C11:C13)" +"+Format!B47" +"SUM(E17:AA17)" +"+E29-SUM(E16:E26)" +"+Format!D47" +"+E47-SUM(E39:E45)" +"+Format!D56" +"SUM(C51:C55)" +"+Format!D58" +"+Format!A1" +"SUM(C12:Y12)" +"+C24-SUM(C11:C21)" +"+Format!D89" +"SUM(AA12:AA22)" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"+E9" +"SUM(C9:C13)" +"SUM(E17:AA17)" +"+Format!A1" +"SUM(C10:Y10)" +"+C16-SUM(C9:C13)" +"+Format!D91" +"+Format!D92" +"+Format!D93" +"+Format!D94" +"+C16+C25+C34+C43" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"SUM(C12:Y12)" +"+C19-SUM(C11:C16)" +"+Format!D97" +"+Format!D98" +"+C19+C29" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"SUM(C10:Y10)" +"+C33-SUM(C9:C30)" +"+Format!D101" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"+B23-SUM(B12:B20)" +"+Format!D122" +"+B36-SUM(B24:B33)" +"+Format!D123" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"+B20-SUM(B11:B17)" +"+Format!D124" +"+Format!D126" +"+B44-SUM(B33:B41)" +"+Format!D127" +"+B20+B31+B44" +"+Format!A1" +"+B24-SUM(B12:B21)" +"+Format!D125" +"+A13" +"+Z13" +"+D30-F30" +"CELL(""filename"",A1)" +"NOW()" +"Invoice!A10" +"SUM(C12:C13)" +"C26+C22+C18+C14" +"C31+C30+C29" +"EOL!D13" +"'IT Development'!H20" +"'IT Infrastructure'!E56" +"'IT Infrastructure'!E73" +"SUM(C20:C24)" +"+'Enterprise Portal Solutions'!H20" +"+C25+C19+C17+C15+C13+C27" +"260810/4" +"147496/4" +"44858/4" +"SUM(D6:D12)" +"+'Co 359 Invoice'!C8" +"SUM(C12:C13)" +"C27+C23+C19+C14" +"C34+C33+C32" +"SUM(E8:F8)" +"36088-28752" +"(M8/M$25)*N$25" +"U8+V8" +"27228-13444" +"E8+I8+Q8+U8+Y8+M8+AC8" +"27427-21852" +"16+3" +"86-1+0.65+1" +"5826-2876" +"18-2+1+1" +"6-1+0.35" +"13226-6531" +"SUM(AK8:AK23)" +"563101-315478" +"SUM(E8:E24)" +"24510-24070" +"SUM(G8:G23)" +"21584-20602" +"19271-18395" +"27661-24497" +"1814-1731" +"11191-9843" +"159455-152204" +"AA25+W25+S25+K25+G25+O25+AE25" +"AK8/AK$24*AL$24" +"E8/E$25*F$25" +"SUM(E8:F8)" +"(ABS(I8)/I$27)*J$25" +"(M8/M$25)*N$25" +"U8+V8" +"E8+I8+Q8+U8+Y8+M8+AC8" +"(ABS(I11)/I$25)*J$25" +"SUM(AK8:AK23)" +"1141473-247623" +"SUM(E8:E24)" +"131251-440" +"SUM(G8:G23)" +"28776-982" +"26644-876" +"36538-3165" +"2202-82" +"15438-1348" +"218231-7251" +"AA25+W25+S25+K25+G25+O25+AE25" +"SUM(ABS(I8)+ABS(I9)+ABS(I10)+ABS(I20))" +"SUM(F8:F23)" +"+'Co 359 Invoice'!C8" +"SUM(C12:C13)" +"C27+C23+C19+C14" +"C34+C33+C32" +"SUM(E2:E13)" +"SUM($E$4:$E$13)*D17" +"SUM(E17:G17)" +"SUM(C17:C23)" +"SUM(E5:E11)" +"SUM(E13:E38)" +"SUM(E40:E45)" +"SUM(E47:E48)" +"E49+E46+E39+E12" +"SUM(E52:E54)+E50" +"SUM(E58:E72)" +"E56+E73" +"'[4]Detail Expenses'!P3" +"75763*0.06" +"9005*0.06" +"SUM(H15:H16)" +"9892*0.06" +"SUM(H17:H19)" +"Invoice!A10" +"SUM(C12:C13)" +"C26+C22+C18+C14" +"C31+C30+C29" +"'IT Infrastructure'!E56" +"'IT Infrastructure'!E73" +"SUM(C20:C24)" +"+'Enterprise Portal Solutions'!H20" +"+C25+C19+C17+C15+C13+C27" +"SUM(E5:E11)" +"SUM(E13:E38)" +"SUM(E40:E45)" +"SUM(E47:E48)" +"SUM(E12,E39, E46,E49)" +"E50+SUM(E52:E54)" +"SUM(E58:E72)" +"E56+E73" +"#REF!/(#REF!-690720)" +"E50" +"E81/#REF!" +"#REF!-690720" +"$D$84*E82" +"'[4]Detail Expenses'!P3" +"SUM(H15:H16)" +"SUM(H17:H19)" +"+'Co 359 Invoice'!C8" +"SUM(C12:C13)" +"C27+C23+C19+C14" +"C34+C33+C32" +"SUM(E8:F8)" +"36088-28752" +"(M8/M$25)*N$25" +"U8+V8" +"27228-13444" +"E8+I8+Q8+U8+Y8+M8+AC8" +"27427-21852" +"16+3" +"86-1+0.65+1" +"5826-2876" +"18-2+1+1" +"6-1+0.35" +"13226-6531" +"SUM(AK8:AK23)" +"563101-315478" +"SUM(E8:E24)" +"24510-24070" +"SUM(G8:G23)" +"21584-20602" +"19271-18395" +"27661-24497" +"1814-1731" +"11191-9843" +"159455-152204" +"AA25+W25+S25+K25+G25+O25+AE25" +"AK8/AK$24*AL$24" +"E8/E$25*F$25" +"SUM(E8:F8)" +"(ABS(I8)/I$27)*J$25" +"(M8/M$25)*N$25" +"U8+V8" +"E8+I8+Q8+U8+Y8+M8+AC8" +"(ABS(I11)/I$25)*J$25" +"SUM(AK8:AK23)" +"1141473-247623" +"SUM(E8:E24)" +"131251-440" +"SUM(G8:G23)" +"28776-982" +"26644-876" +"36538-3165" +"2202-82" +"15438-1348" +"218231-7251" +"AA25+W25+S25+K25+G25+O25+AE25" +"SUM(ABS(I8)+ABS(I9)+ABS(I10)+ABS(I20))" +"SUM(F8:F23)" +"+'Co 359 Invoice'!C8" +"SUM(C12:C13)" +"C27+C23+C19+C14" +"C34+C33+C32" +"CELL(""filename"",A1)" +"G9-E9" +"51861106+165900+0" +"51506000-2001000" +"27795139+515" +"34489513+4381000+118000-41399000" +"-42537000-900000" +"3700000-13200000" +"487164959+16000000+46103000" +"-30422000+10000000" +"799186427+67942000+4384000" +"102394239+20556000+611000+2151000-6000000" +"19151718+974000+1246000-2156000" +"38845827+2773000" +"32951000+9968000" +"58978542+10328000" +"31525000-4357000" +"436620678+11000000" +"146819665+1547" +"SUM(D25:D67)" +"SUM(D6:L6)" +"1919269+1572281-12203681-6618347-2721533" +"-738015+1068343-307264" +"44226981+10916837+30174839+82106454-157558" +"6365398+18421795" +"-21512990+8497763" +"17034727+2273418+850055029+39815652+9512381" +"-43530+60440" +"1709948+3952916+193876167" +"SUM(C6:C12)" +"SUM(D14:D20)" +"+#REF!-D23" +"CELL(""filename"",A1)" +"+'South America'!A2" +"SUM(D7:Q7)" +"143932328-1516376" +"91138410+1552000" +"61797661+5905791" +"5334889-17681467+8888157-2836246" +"8710-862886" +"-39828" +"-473048-9718977" +"-48053702+2669570-31810516" +"-9488280-42929243" +"-17909980+23159684-12204959" +"170622+4431292+43784094-3347995" +"143932-156445-130880766" +"8871544-886140+653743" +"-1420277+224+369388" +"SUM(C7:C13)" +"28279000-28279000" +"8522000-8522000" +"-4402000+4402000" +"-41710000+41710000" +"-535000+535000" +"SUM(C15:C22)" +"+Caribbean!A2" +"SUM(D7:K7)" +"62059874+615615-530102-60626010" +"2847355-172167-10255301" +"17751312-27200708" +"SUM(C7:C13)" +"SUM(C15:C20)" +"+Asia!A2" +"SUM(D6:E6)" +"46514314-23257157" +"140855882+347708+42964050+1075022" +"71849592" +"SUM(C6:C12)" +"141935000-73060209" +"SUM(D14:D19)" +"+D8-D9" +"+D13-D10" +"44.7+14.7+8" +"+F31+D31" +"SUM(F33:F35)" +"CELL(""filename"")" +"Invoice!A10" +"SUM(C12:C13)" +"C26+C22+C18+C14" +"C31+C30+C29" +"+'IT Development'!H8+'Enterprise Portal Solutions'!H20" +"'IT Infrastructure'!E56" +"SUM(C13:C17)" +"'IT Infrastructure'!E73" +"+'Co 359 Invoice'!C8" +"SUM(C12:C13)" +"C27+C23+C19+C14" +"C34+C33+C32" +"SUM(E8:F8)" +"36088-28752" +"(M8/M$25)*N$25" +"U8+V8" +"27228-13444" +"E8+I8+Q8+U8+Y8+M8+AC8" +"27427-21852" +"16+3" +"86-1+0.65+1" +"5826-2876" +"18-2+1+1" +"6-1+0.35" +"13226-6531" +"SUM(AK8:AK23)" +"563101-315478" +"SUM(E8:E24)" +"24510-24070" +"SUM(G8:G23)" +"21584-20602" +"19271-18395" +"27661-24497" +"1814-1731" +"11191-9843" +"159455-152204" +"AA25+W25+S25+K25+G25+O25+AE25" +"AK8/AK$24*AL$24" +"E8/E$25*F$25" +"SUM(E8:F8)" +"(ABS(I8)/I$27)*J$25" +"(M8/M$25)*N$25" +"U8+V8" +"E8+I8+Q8+U8+Y8+M8+AC8" +"(ABS(I11)/I$25)*J$25" +"SUM(AK8:AK23)" +"1141473-247623" +"SUM(E8:E24)" +"131251-440" +"SUM(G8:G23)" +"28776-982" +"26644-876" +"36538-3165" +"2202-82" +"15438-1348" +"218231-7251" +"AA25+W25+S25+K25+G25+O25+AE25" +"SUM(ABS(I8)+ABS(I9)+ABS(I10)+ABS(I20))" +"SUM(F8:F23)" +"+'Co 359 Invoice'!C8" +"SUM(C12:C13)" +"C27+C23+C19+C14" +"C34+C33+C32" +"SUM(E2:E4)" +"+D8*$E$2" +"+D8*$E$3" +"+D8*$E$4" +"SUM(E8:G8)" +"SUM(C8:C14)" +"SUM(E5:E11)" +"SUM(E13:E38)" +"SUM(E40:E45)" +"SUM(E47:E48)" +"E49+E46+E39+E12" +"SUM(E52:E54)+E50" +"SUM(E58:E72)" +"E56+E73" +"Invoice!A10" +"SUM(C12:C13)" +"C26+C22+C18+C14" +"C31+C30+C29" +"+'IT Development'!E5+'Enterprise Portal Solutions'!H20" +"'IT Infrastructure'!L75-'IT Infrastructure'!L73" +"SUM(C13:C19)" +"'IT Infrastructure'!L73" +"+'Co 359 Invoice'!C8" +"SUM(C12:C13)" +"C27+C23+C19+C14" +"C34+C33+C32" +"SUM(E8:F8)" +"36088-28752" +"(M8/M$25)*N$25" +"U8+V8" +"27228-13444" +"E8+I8+Q8+U8+Y8+M8+AC8" +"27427-21852" +"16+3" +"86-1+0.65+1" +"5826-2876" +"18-2+1+1" +"6-1+0.35" +"13226-6531" +"SUM(AK8:AK23)" +"563101-315478" +"SUM(E8:E24)" +"24510-24070" +"SUM(G8:G23)" +"21584-20602" +"19271-18395" +"27661-24497" +"1814-1731" +"11191-9843" +"159455-152204" +"AA25+W25+S25+K25+G25+O25+AE25" +"AK8/AK$24*AL$24" +"E8/E$25*F$25" +"SUM(E8:F8)" +"(ABS(I8)/I$27)*J$25" +"(M8/M$25)*N$25" +"U8+V8" +"E8+I8+Q8+U8+Y8+M8+AC8" +"(ABS(I11)/I$25)*J$25" +"SUM(AK8:AK23)" +"1141473-247623" +"SUM(E8:E24)" +"131251-440" +"SUM(G8:G23)" +"28776-982" +"26644-876" +"36538-3165" +"2202-82" +"15438-1348" +"218231-7251" +"AA25+W25+S25+K25+G25+O25+AE25" +"SUM(ABS(I8)+ABS(I9)+ABS(I10)+ABS(I20))" +"SUM(F8:F23)" +"+'Co 359 Invoice'!C8" +"SUM(C12:C13)" +"C27+C23+C19+C14" +"C34+C33+C32" +"SUM(E2:E4)" +"+$E$2*D8" +"+$E$3*D8" +"+$E$4*D8" +"SUM(E8:G8)" +"SUM(C8:C14)" +"SUM(E5:E11)" +"L13*E77" +"L13*E78" +"L13*E79" +"L13*E80" +"L13*E81" +"L13*E82" +"L13*E83" +"L14*E77" +"L14*E78" +"L14*E79" +"L14*E80" +"L14*E81" +"L14*E82" +"L14*E83" +"L15*E77" +"L15*E78" +"L15*E79" +"L15*E80" +"L15*E81" +"L15*E82" +"L15*E83" +"L16*E77" +"L16*E78" +"L16*E79" +"L16*E80" +"L16*E81" +"L16*E82" +"L16*E83" +"L17*E77" +"L17*E78" +"L17*E79" +"L17*E80" +"L17*E81" +"L17*E82" +"L17*E83" +"L18*E77" +"L18*E78" +"L18*E79" +"L18*E80" +"L18*E81" +"L18*E82" +"L18*E83" +"L19*E77" +"L19*E78" +"L19*E79" +"L19*E80" +"L19*E81" +"L19*E82" +"L19*E83" +"L20*E77" +"L20*E78" +"L20*E79" +"L20*E80" +"L20*E81" +"L20*E82" +"L20*E83" +"L21*E77" +"L21*E78" +"L21*E79" +"L21*E80" +"L21*E81" +"L21*E82" +"L21*E83" +"L22*E77" +"L22*E78" +"L22*E79" +"L22*E80" +"L22*E81" +"L22*E82" +"L22*E83" +"L23*E77" +"L23*E78" +"L23*E79" +"L23*E80" +"L23*E81" +"L23*E82" +"L23*E83" +"L24*E77" +"L24*E78" +"L24*E79" +"L24*E80" +"L24*E81" +"L24*E82" +"L24*E83" +"L25*E77" +"L25*E78" +"L25*E79" +"L25*E80" +"L25*E81" +"L25*E82" +"L25*E83" +"L26*E77" +"L26*E78" +"L26*E79" +"L26*E80" +"L26*E81" +"L26*E82" +"L26*E83" +"L27*E77" +"L27*E78" +"L27*E79" +"L27*E80" +"L27*E81" +"L27*E82" +"L27*E83" +"L28*E77" +"L28*E78" +"L28*E79" +"L28*E80" +"L28*E81" +"L28*E82" +"L28*E83" +"L29*E77" +"L29*E78" +"L29*E79" +"L29*E80" +"L29*E81" +"L29*E82" +"L29*E83" +"L30*E77" +"L30*E78" +"L30*E79" +"L30*E80" +"L30*E81" +"L30*E82" +"L30*E83" +"L31*E77" +"L31*E78" +"L31*E79" +"L31*E80" +"L31*E81" +"L31*E82" +"L31*E83" +"L32*E77" +"L32*E78" +"L32*E79" +"L32*E80" +"L32*E81" +"L32*E82" +"L32*E83" +"L33*E77" +"L33*E78" +"L33*E79" +"L33*E80" +"L33*E81" +"L33*E82" +"L33*E83" +"L34*E77" +"L34*E78" +"L34*E79" +"L34*E80" +"L34*E81" +"L34*E82" +"L34*E83" +"L35*E77" +"L35*E78" +"L35*E79" +"L35*E80" +"L35*E81" +"L35*E82" +"L35*E83" +"L36*E77" +"L36*E78" +"L36*E79" +"L36*E80" +"L36*E81" +"L36*E82" +"L36*E83" +"L37*E77" +"L37*E78" +"L37*E79" +"L37*E80" +"L37*E81" +"L37*E82" +"L37*E83" +"L38*E77" +"L38*E78" +"L38*E79" +"L38*E80" +"L38*E81" +"L38*E82" +"L38*E83" +"SUM(E13:E38)" +"L40*E77" +"L40*E78" +"L40*E79" +"L40*E80" +"L40*E81" +"L40*E82" +"L40*E83" +"L41*E77" +"L41*E78" +"L41*E79" +"L41*E80" +"L41*E81" +"L41*E82" +"L41*E83" +"L42*E77" +"L42*E78" +"L42*E79" +"L42*E80" +"L42*E81" +"L42*E82" +"L42*E83" +"L43*E77" +"L43*E78" +"L43*E79" +"L43*E80" +"L43*E81" +"L43*E82" +"L43*E83" +"L44*E77" +"L44*E78" +"L44*E79" +"L44*E80" +"L44*E81" +"L44*E82" +"L44*E83" +"L45*E77" +"L45*E78" +"L45*E79" +"L45*E80" +"L45*E81" +"L45*E82" +"L45*E83" +"SUM(E40:E45)" +"L47*E77" +"L47*E78" +"L47*E79" +"L47*E80" +"L47*E81" +"L47*E82" +"L47*E83" +"L48*E77" +"L48*E78" +"L48*E79" +"L48*E80" +"L48*E81" +"L48*E82" +"L48*E83" +"SUM(E47:E48)" +"E49+E46+E39+E12" +"L52*E77" +"L52*E78" +"L52*E79" +"L52*E80" +"L52*E81" +"L52*E82" +"L52*E83" +"L53*E77" +"L53*E78" +"L53*E79" +"L53*E80" +"L53*E81" +"L53*E82" +"L53*E83" +"L54*E77" +"L54*E78" +"L54*E79" +"L54*E80" +"L54*E81" +"L54*E82" +"L54*E83" +"SUM(E52:E54)+E50" +"L58*E77" +"L58*E78" +"L58*E79" +"L58*E80" +"L58*E81" +"L58*E82" +"L58*E83" +"L59*E77" +"L59*E78" +"L59*E79" +"L59*E80" +"L59*E81" +"L59*E82" +"L59*E83" +"L60*E77" +"L60*E78" +"L60*E79" +"L60*E80" +"L60*E81" +"L60*E82" +"L60*E83" +"L61*E77" +"L61*E78" +"L61*E79" +"L61*E80" +"L61*E81" +"L61*E82" +"L61*E83" +"L62*E77" +"L62*E78" +"L62*E79" +"L62*E80" +"L62*E81" +"L62*E82" +"L62*E83" +"L63*E77" +"L63*E78" +"L63*E79" +"L63*E80" +"L63*E81" +"L63*E82" +"L63*E83" +"L64*E77" +"L64*E78" +"L64*E79" +"L64*E80" +"L64*E81" +"L64*E82" +"L64*E83" +"L65*E77" +"L65*E78" +"L65*E79" +"L65*E80" +"L65*E81" +"L65*E82" +"L65*E83" +"L66*E77" +"L66*E78" +"L66*E79" +"L66*E80" +"L66*E81" +"L66*E82" +"L66*E83" +"L67*E77" +"L67*E78" +"L67*E79" +"L67*E80" +"L67*E81" +"L67*E82" +"L67*E83" +"L68*E77" +"L68*E78" +"L68*E79" +"L68*E80" +"L68*E81" +"L68*E82" +"L68*E83" +"L69*E77" +"L69*E78" +"L69*E79" +"L69*E80" +"L69*E81" +"L69*E82" +"L69*E83" +"L70*E77" +"L70*E78" +"L70*E79" +"L70*E80" +"L70*E81" +"L70*E82" +"L70*E83" +"L71*E77" +"L71*E78" +"L71*E79" +"L71*E80" +"L71*E81" +"L71*E82" +"L71*E83" +"L72*E77" +"L72*E78" +"L72*E79" +"L72*E80" +"L72*E81" +"L72*E82" +"L72*E83" +"SUM(E58:E72)" +"E56+E73" +"Invoice!A10" +"SUM(C12:C13)" +"C26+C22+C18+C14" +"C31+C30+C29" +"+'IT Development'!H10+'Enterprise Portal Solutions'!H20" +"'IT Infrastructure'!E56" +"SUM(C14:C19)" +"'IT Infrastructure'!E73" +"+'Co 359 Invoice'!C8" +"SUM(C12:C13)" +"C27+C23+C19+C14" +"C34+C33+C32" +"SUM(E8:F8)" +"36088-28752" +"(M8/M$25)*N$25" +"U8+V8" +"27228-13444" +"E8+I8+Q8+U8+Y8+M8+AC8" +"27427-21852" +"16+3" +"86-1+0.65+1" +"5826-2876" +"18-2+1+1" +"6-1+0.35" +"13226-6531" +"SUM(AK8:AK23)" +"563101-315478" +"SUM(E8:E24)" +"24510-24070" +"SUM(G8:G23)" +"21584-20602" +"19271-18395" +"27661-24497" +"1814-1731" +"11191-9843" +"159455-152204" +"AA25+W25+S25+K25+G25+O25+AE25" +"AK8/AK$24*AL$24" +"E8/E$25*F$25" +"SUM(E8:F8)" +"(ABS(I8)/I$27)*J$25" +"(M8/M$25)*N$25" +"U8+V8" +"E8+I8+Q8+U8+Y8+M8+AC8" +"(ABS(I11)/I$25)*J$25" +"SUM(AK8:AK23)" +"1141473-247623" +"SUM(E8:E24)" +"131251-440" +"SUM(G8:G23)" +"28776-982" +"26644-876" +"36538-3165" +"2202-82" +"15438-1348" +"218231-7251" +"AA25+W25+S25+K25+G25+O25+AE25" +"SUM(ABS(I8)+ABS(I9)+ABS(I10)+ABS(I20))" +"SUM(F8:F23)" +"+'Co 359 Invoice'!C8" +"SUM(C12:C13)" +"C27+C23+C19+C14" +"C34+C33+C32" +"SUM(E2:E4)" +"+$E$2*D8" +"+D8*$E$3" +"+D8*$E$4" +"SUM(E8:G8)" +"SUM(C8:C14)" +"SUM(E5:E11)" +"SUM(E13:E38)" +"SUM(E40:E45)" +"SUM(E47:E48)" +"E49+E46+E39+E12" +"SUM(E52:E54)+E50" +"SUM(E58:E72)" +"E56+E73" +"Invoice!A10" +"SUM(C12:C13)" +"C26+C22+C18+C14" +"C31+C30+C29" +"+'IT Development'!H11+'Enterprise Portal Solutions'!H20" +"'IT Infrastructure'!E56" +"SUM(C14:C19)" +"'IT Infrastructure'!E73" +"+'Co 359 Invoice'!C8" +"SUM(C12:C13)" +"C27+C23+C19+C14" +"C34+C33+C32" +"SUM(E8:F8)" +"36088-28752" +"(M8/M$25)*N$25" +"U8+V8" +"27228-13444" +"E8+I8+Q8+U8+Y8+M8+AC8" +"27427-21852" +"16+3" +"86-1+0.65+1" +"5826-2876" +"18-2+1+1" +"6-1+0.35" +"13226-6531" +"SUM(AK8:AK23)" +"563101-315478" +"SUM(E8:E24)" +"24510-24070" +"SUM(G8:G23)" +"21584-20602" +"19271-18395" +"27661-24497" +"1814-1731" +"11191-9843" +"159455-152204" +"AA25+W25+S25+K25+G25+O25+AE25" +"AK8/AK$24*AL$24" +"E8/E$25*F$25" +"SUM(E8:F8)" +"(ABS(I8)/I$27)*J$25" +"(M8/M$25)*N$25" +"U8+V8" +"E8+I8+Q8+U8+Y8+M8+AC8" +"(ABS(I11)/I$25)*J$25" +"SUM(AK8:AK23)" +"1141473-247623" +"SUM(E8:E24)" +"131251-440" +"SUM(G8:G23)" +"28776-982" +"26644-876" +"36538-3165" +"2202-82" +"15438-1348" +"218231-7251" +"AA25+W25+S25+K25+G25+O25+AE25" +"SUM(ABS(I8)+ABS(I9)+ABS(I10)+ABS(I20))" +"SUM(F8:F23)" +"+'Co 359 Invoice'!C8" +"SUM(C12:C13)" +"C27+C23+C19+C14" +"C34+C33+C32" +"SUM(E2:E4)" +"+$E$2*D8" +"+$E$3*D8" +"$E$4*D8" +"SUM(E8:G8)" +"SUM(C8:C14)" +"SUM(E5:E11)" +"SUM(E13:E38)" +"SUM(E40:E45)" +"SUM(E47:E48)" +"E49+E46+E39+E12" +"SUM(E52:E54)+E50" +"SUM(E58:E72)" +"E56+E73" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D8:Z8)" +"SUM(D8:H8)" +"SUM(J8:N8)" +"SUM(P8:T8)" +"SUM(V8:Z8)" +"SUM(AD8:AJ8)" +"SUM(D8:D17)" +"D18-D20" +"'O&M Detail'!D8" +"'O&M Detail'!D21" +"'O&M Detail'!D30" +"'O&M Detail'!D35" +"'O&M Detail'!D47" +"'O&M Detail'!D53" +"SUM(D25:D32)" +"D22-D33" +"SUM(D38:D41)" +"D35+D42" +"D54+D55" +"D44-D51-D56-D58" +"SUM(D63:D64)" +"D60-D65" +"SUM(D67:D71)" +"A1" +"CELL(""FILENAME"",C76)" +"+A2" +"+D72" +"-D70" +"+D31" +"+D64" +"-D40" +"-D38" +"+D58" +"+D56" +"SUM(D81:D101)" +"SUM(D105:D116)" +"D103+D117" +"SUM(D122:D127)" +"+D58" +"SUM(D132:D141)" +"D119+D129+D143" +"+A1" +"+D145" +"SUM(D156:D158)" +"+D153+D160" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D8:Z8)" +"SUM(D8:H8)" +"SUM(J8:N8)" +"SUM(P8:T8)" +"SUM(V8:Z8)" +"SUM(AD8:AJ8)" +"SUM(D8:D9)" +"SUM(D13:D20)" +"SUM(D24:D29)" +"SUM(D38:D46)" +"AD38+AD46" +"SUM(D50:D52)" +"D10+D21+D30+D35+D47+D53" +"CELL(""FILENAME"",A1)" +"IF(AP58=0,""This worksheet ties to the O&M Detail worksheet."", ""ERROR - THIS WORKSHEET DOES NOT TIE TO O&M DETAIL WORKSHEET. SEE CELL AP59."")" +"NOW()" +"SUM(D8:AN8)" +"SUM(D8:D9)" +"SUM(D13:D20)" +"SUM(D24:D29)" +"SUM(D38:D46)" +"SUM(D50:D52)" +"D10+D21+D30+D35+D47+D53" +"'O&M Detail'!AB55" +"AP55-AP57" +"CELL(""FILENAME"",A1)" +"NOW()" +"IF(J64=0,""This worksheet ties to the O&M Detail worksheet."",""ERROR - THIS WORKSHEET DOES NOT TIE TO THE O&M DETAIL WORKSHEET. SEE CELL J64."")" +"'O&M Detail'!AB38" +"H13-F13" +"'O&M Detail'!AB34" +"'O&M Detail'!AB39" +"SUM(F13:F15)" +"SUM(F19:F28)" +"F16-F29" +"SUM(F35:F42)" +"SUM(F46:F59)" +"F43-F60" +"'O&M Detail'!AB40" +"F16+F62" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D9:L9)" +"SUM(D9:D27)" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"SUM(C11:C13)" +"+Format!B47" +"SUM(E17:AA17)" +"+E29-SUM(E16:E26)" +"+Format!D47" +"+E47-SUM(E39:E45)" +"+Format!D56" +"SUM(C51:C55)" +"+Format!D58" +"+Format!A1" +"+Format!AB81" +"+F10-H10" +"+Format!AB86" +"H17-F17" +"+Format!AB97" +"+F28-SUM(F10:F25)" +"SUM(J10:J26)" +"+H28" +"+J10+(-7.6+1.8)" +"+J39-SUM(H35:H38)" +"+J41-J33" +"+F28" +"NOW()" +"CELL(""filename"")" +"+Format!A1" +"SUM(C12:Y12)" +"+C19-SUM(C11:C16)" +"+Format!D97" +"1.4-0.1" +"2.2-0.3" +"2.1-0.2" +"+Format!D98" +"+C19+C29" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"SUM(C12:Y12)" +"+C24-SUM(C11:C21)" +"+Format!D89" +"SUM(AA12:AA22)" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"+E9" +"SUM(C9:C13)" +"SUM(E17:AA17)" +"+Format!A1" +"SUM(C10:Y10)" +"+C16-SUM(C9:C13)" +"+Format!D91" +"+Format!D92" +"+Format!D93" +"+Format!D94" +"+C16+C25+C34+C43" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"SUM(C10:Y10)" +"+C26-SUM(C9:C23)" +"+Format!D101" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"+'FundsFlow vs. 3rd CE'!F10" +"+F10-H10" +"+'FundsFlow vs. 3rd CE'!F14" +"SUM('FundsFlow vs. 3rd CE'!F17:F20)" +"+'FundsFlow vs. 3rd CE'!F22" +"+Format!AB117" +"+Format!AB125" +"+Format!AB122" +"+Format!AB139" +"SUM(Format!AB132:AB134)" +"+F25-SUM(F10:F22)" +"+Format!AB145" +"SUM(J10:J23)" +"+H25" +"+J10+(-7.6+1.8)" +"+J37-SUM(H31:H36)" +"+J39-J29" +"+F25" +"NOW()" +"CELL(""filename"")" +"+Format!A1" +"SUM(B13:Y13)" +"+B23-SUM(B12:B20)" +"+Format!D122" +"+B36-SUM(B24:B33)" +"+Format!D123" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"SUM(B12:Y12)" +"+B20-SUM(B11:B17)" +"+Format!D124" +"+Format!D126" +"+B44-SUM(B33:B41)" +"+Format!D127" +"+B20+B31+B44" +"+Format!A1" +"SUM(B13:Y13)" +"+B24-SUM(B12:B21)" +"+Format!D125" +"+A13" +"+Z13" +"+D30+F30" +"+D30-J30" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"+FinancingExpense!C11" +"SUM(C11:C13)" +"SUM(E17:AA17)" +"SUM(E17:E28)" +"+Format!D51" +"+E22" +"+AC22-AC40" +"+E40" +"+E47-E46" +"ROUND(E42*0.3947,1)" +"ROUND(AC42*0.3947,1)" +"+E42-E47" +"+AC49-AC42+AC47" +"CELL(""filename"",A1)" +"NOW()" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D8:Z8)" +"SUM(D8:H8)" +"SUM(J8:N8)" +"SUM(P8:T8)" +"SUM(V8:Z8)" +"SUM(AD8:AJ8)" +"SUM(D8:D17)" +"D18-D20" +"'O&M Detail'!D8" +"'O&M Detail'!D21" +"'O&M Detail'!D30" +"'O&M Detail'!D35" +"'O&M Detail'!D47" +"'O&M Detail'!D53" +"SUM(D25:D32)" +"D22-D33" +"SUM(D38:D41)" +"D35+D42" +"D54+D55" +"D44-D51-D56-D58" +"SUM(D63:D64)" +"D60-D65" +"SUM(D67:D71)" +"A1" +"CELL(""FILENAME"",C76)" +"+A2" +"+D72" +"-D70" +"+D31" +"+D64" +"-D40" +"-D38" +"+D58" +"+D56" +"SUM(D81:D101)" +"SUM(D105:D116)" +"D103+D117" +"SUM(D122:D127)" +"+D58" +"SUM(D132:D141)" +"D119+D129+D143" +"+A1" +"+D145" +"SUM(D156:D158)" +"+D153+D160" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D8:Z8)" +"SUM(D8:H8)" +"SUM(J8:N8)" +"SUM(P8:T8)" +"SUM(V8:Z8)" +"SUM(AD8:AJ8)" +"SUM(D8:D9)" +"SUM(D13:D20)" +"SUM(D24:D29)" +"SUM(D38:D46)" +"AD38+AD46" +"SUM(D50:D52)" +"D10+D21+D30+D35+D47+D53" +"CELL(""FILENAME"",A1)" +"IF(AP58=0,""This worksheet ties to the O&M Detail worksheet."", ""ERROR - THIS WORKSHEET DOES NOT TIE TO O&M DETAIL WORKSHEET. SEE CELL AP59."")" +"NOW()" +"SUM(D8:AN8)" +"SUM(D8:D9)" +"SUM(D13:D20)" +"SUM(D24:D29)" +"SUM(D38:D46)" +"SUM(D50:D52)" +"D10+D21+D30+D35+D47+D53" +"'O&M Detail'!AB55" +"AP55-AP57" +"CELL(""FILENAME"",A1)" +"NOW()" +"IF(J64=0,""This worksheet ties to the O&M Detail worksheet."",""ERROR - THIS WORKSHEET DOES NOT TIE TO THE O&M DETAIL WORKSHEET. SEE CELL J64."")" +"'O&M Detail'!AB38" +"H13-F13" +"'O&M Detail'!AB34" +"'O&M Detail'!AB39" +"SUM(F13:F15)" +"SUM(F19:F28)" +"F16-F29" +"SUM(F35:F42)" +"SUM(F46:F59)" +"F43-F60" +"'O&M Detail'!AB40" +"F16+F62" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D9:L9)" +"SUM(D9:D27)" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"SUM(C11:C13)" +"+Format!B47" +"SUM(E17:AA17)" +"+E29-SUM(E16:E26)" +"+Format!D47" +"+E48-SUM(E39:E45)" +"+Format!D56" +"SUM(C52:C56)" +"+E67-SUM(E59:E65)" +"+Format!D58" +"+Format!A1" +"+Format!AB81" +"+F10-H10" +"+Format!AB86" +"H17-F17" +"+Format!AB97" +"+F28-SUM(F10:F25)" +"SUM(J10:J26)" +"+H28" +"+J10" +"+J39-SUM(H35:H38)" +"+J41-J33" +"+F28" +"NOW()" +"CELL(""filename"")" +"+Format!A1" +"SUM(C12:Y12)" +"+C19-SUM(C11:C16)" +"+Format!D97" +"+Format!D98" +"+C19+C29" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"SUM(C12:Y12)" +"+C24-SUM(C11:C21)" +"+Format!D89" +"SUM(AA12:AA22)" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"+E9" +"SUM(C9:C13)" +"SUM(E17:AA17)" +"+Format!A1" +"SUM(C10:Y10)" +"+C16-SUM(C9:C13)" +"+Format!D91" +"+Format!D92" +"+Format!D93" +"+Format!D94" +"+C16+C25+C34+C43" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"SUM(C10:Y10)" +"+C26-SUM(C9:C23)" +"+Format!D101" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"+'FundsFlow vs. 3rd CE'!F10" +"+F10-H10" +"+'FundsFlow vs. 3rd CE'!F14" +"SUM('FundsFlow vs. 3rd CE'!F17:F20)" +"+'FundsFlow vs. 3rd CE'!F22" +"+Format!AB117" +"+Format!AB125" +"+Format!AB122" +"+Format!AB139" +"SUM(Format!AB132:AB134)" +"+F25-SUM(F10:F22)" +"+Format!AB145" +"SUM(J10:J23)" +"+H25" +"+J10" +"+J38-SUM(H31:H37)" +"+J40-J29" +"+F25" +"NOW()" +"CELL(""filename"")" +"+Format!A1" +"SUM(B13:Y13)" +"+B23-SUM(B12:B20)" +"+Format!D122" +"+B36-SUM(B24:B33)" +"+Format!D123" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"SUM(B12:Y12)" +"+B20-SUM(B11:B17)" +"+Format!D124" +"+Format!D126" +"+B44-SUM(B33:B41)" +"+Format!D127" +"+B20+B31+B44" +"+Format!A1" +"SUM(B13:Y13)" +"+B24-SUM(B12:B21)" +"+Format!D125" +"+A13" +"+Z13" +"+D30+F30" +"+D30-J30" +"CELL(""filename"",A1)" +"NOW()" +"+Format!A1" +"+FinancingExpense!C12" +"SUM(C11:C13)" +"SUM(E17:AA17)" +"SUM(E17:E28)" +"+Format!D51" +"+E22" +"+AC22-AC40" +"+E40" +"+E47-E46" +"ROUND(E42*0.3947,1)" +"ROUND(AA42*0.3947,1)+0.1" +"ROUND(AC42*0.3947,1)" +"+E42-E47" +"+AC49-AC42+AC47" +"CELL(""filename"",A1)" +"NOW()" +"1.4-5.8" +"+K15-SUM(J10:J13)" +"+K17-K8" +"+K6" +"+K35-SUM(J28:J33)" +"+C15" +"+K37-K26" +"NOW()" +"CELL(""FILENAME"")" +"+'NNG-Prelim 2002 Plan'!A2" +"+K14-SUM(J10:J12)" +"+'NNG-Prelim 2002 Plan'!C15" +"+K16-K8" +"+K6" +"15+3.6" +"-16.5-2.8" +"+K35-SUM(J27:J33)" +"+C14" +"+K37-K25" +"NOW()" +"CELL(""FILENAME"")" +"+H9+J9" +"SUM(H11:H16)" +"+H9+H18" +"+H7" +"+H14" +"SUM(H29:H38)" +"+H27+H40" +"NOW()" +"CELL(""FILENAME"")" +"SUM(E6:S6)" +"131-E15" +"-1-85+1" +"2+85-1" +"96+3-85-2" +"-2+2" +"1" +"40-4-16-1" +"34-1-37+7-29" +"SUM(E6:E16)" +"SUM(E19:E20)" +"SUM(E23:E25)" +"-818-12" +"-903+48" +"-1533-97" +"-616-11" +"-562-10" +"-761" +"835-835-3" +"-1-3" +"2-2-3" +"423-423-3-3" +"-2-3" +"7-7-3" +"95-95+16-3" +"5+21-7-3" +"1+1-1+186-3-3+37-7" +"SUM(E28:E34)" +"+E17+E21+E26+E35+E39+E43+E47+E51" +"SUM(E53:E57)" +"0+(+E59+E61)" +"+I59+I61" +"G8-H8" +"C8-B8" +"C8-D8" +"1486618.29+178210.18" +"1033689.01+141196.53" +"18328524.03+1944044.53" +"358000+319000" +"6660234.42+132737.65+841108.63+10569.03" +"6660234.42+132737.65" +"1769510.62+262226.53" +"573583.74+53796.94" +"194840.04+23786.64" +"870262.2+41060.99" +"SUM(B8:B15)" +"SUM(B23:B24)" +"G7-H7" +"C7-B7" +"C7-D7" +"1486618.29+178210.18" +"1033689.01+141196.53" +"18328524.03+1944044.53" +"358000+319000" +"6660234.42+132737.65+841108.63+10569.03" +"6660234.42+132737.65" +"1769510.62+262226.53" +"573583.74+53796.94" +"194840.04+23786.64" +"870262.2+41060.99" +"SUM(B7:B14)" +"B6" +"ROUND(B7/1000,0)" +"ROUND(G9/1000,0)-1" +"SUM(B41:B43)" +"SUM(B47:B52)" +"G7-H7" +"C7-B7" +"C7-D7" +"1486618.29+178210.18+172642.19" +"1486618.29+178210.18" +"1033689.01+141196.53+151686.54" +"1033689.01+141196.53" +"18328524.03+1944044.53+2463990.53" +"18328524.03+1944044.53" +"444000+265000" +"6660234.42+132737.65+841108.63+10569.03+1024524.31+7575.01" +"6660234.42+132737.65+841108.63+10569.03" +"1769510.62+262226.53+389385.16" +"1769510.62+262226.53" +"573583.74+53796.94+127098.25" +"573583.74+53796.94" +"194840.04+23786.64+23002.88" +"194840.04+23786.64" +"870262.2+41060.99+45095.13" +"870262.2+41060.99" +"SUM(B7:B14)" +"A3" +"B6" +"ROUND(B7/1000,0)" +"SUM(B42:B45)" +"SUM(B49:B50)" +"SUM(B59:B59)" +"IF($B$5=Forecast01!$H$10,Forecast01!H14,IF($B$5=Forecast01!$I$10,Forecast01!I14,IF($B$5=Forecast01!$J$10,Forecast01!J14,IF($B$5=Forecast01!$K$10,Forecast01!K14,IF($B$5=Forecast01!$L$10,Forecast01!L14,IF($B$5=Forecast01!$M$10,Forecast01!M14))))))" +"IF($B$5=Forecast01!$H$10,Forecast01!H188,IF($B$5=Forecast01!$I$10,Forecast01!I188,IF($B$5=Forecast01!$J$10,Forecast01!J188,IF($B$5=Forecast01!$K$10,Forecast01!K188,IF($B$5=Forecast01!$L$10,Forecast01!L188,IF($B$5=Forecast01!$M$10,Forecast01!M188,0))))))" +"IF($B$5=Forecast01!$H$10,Forecast01!H15,IF($B$5=Forecast01!$I$10,Forecast01!I15,IF($B$5=Forecast01!$J$10,Forecast01!J15,IF($B$5=Forecast01!$K$10,Forecast01!K15,IF($B$5=Forecast01!$L$10,Forecast01!L15,IF($B$5=Forecast01!$M$10,Forecast01!M15))))))" +"SUM(B16:B18)" +"SUM(C14:C18)" +"IF($B$5=Forecast01!$H$10,Forecast01!H22,IF($B$5=Forecast01!$I$10,Forecast01!I22,IF($B$5=Forecast01!$J$10,Forecast01!J22,IF($B$5=Forecast01!$K$10,Forecast01!K22,IF($B$5=Forecast01!$L$10,Forecast01!L22,IF($B$5=Forecast01!$M$10,Forecast01!M22))))))" +"IF($B$5=Forecast01!$H$10,Forecast01!H24,IF($B$5=Forecast01!$I$10,Forecast01!I24,IF($B$5=Forecast01!$J$10,Forecast01!J24,IF($B$5=Forecast01!$K$10,Forecast01!K24,IF($B$5=Forecast01!$L$10,Forecast01!L24,IF($B$5=Forecast01!$M$10,Forecast01!M24))))))" +"SUM(B24:B27)" +"SUM(C22:C27)" +"B14+B22+B31+B38" +"+C15+C22+C31+C38+C23+C14" +"B19+B28+B35+B43" +"C16+C17+C18+C24+C25+C26+C27+C32+C33+C34+C39+C40+C41+C42" +"SUM(C44:C45)" +"IF($B$5=Forecast01!$H$10,Forecast01!H46,IF($B$5=Forecast01!$I$10,Forecast01!I46,IF($B$5=Forecast01!$J$10,Forecast01!J46,IF($B$5=Forecast01!$K$10,Forecast01!K46,IF($B$5=Forecast01!$L$10,Forecast01!L46,IF($B$5=Forecast01!$M$10,Forecast01!M46))))))" +"B72+B65+B57+B50" +"+C50+C57+C65+C72" +"B54+B62+B69+B76" +"+C54+C62+C69+C76-C77" +"IF($B$5=Forecast01!$H$10,Forecast01!H78,IF($B$5=Forecast01!$I$10,Forecast01!I78,IF($B$5=Forecast01!$J$10,Forecast01!J78,IF($B$5=Forecast01!$K$10,Forecast01!K78,IF($B$5=Forecast01!$L$10,Forecast01!L78,IF($B$5=Forecast01!$M$10,Forecast01!M78))))))" +"B90+B83" +"+C83+C90" +"B94+B87" +"+C87+C94-C95" +"IF($B$5=Forecast01!$H$10,Forecast01!H95,IF($B$5=Forecast01!$I$10,Forecast01!I95,IF($B$5=Forecast01!$J$10,Forecast01!J95,IF($B$5=Forecast01!$K$10,Forecast01!K95,IF($B$5=Forecast01!$L$10,Forecast01!L95,IF($B$5=Forecast01!$M$10,Forecast01!M95))))))" +"B101" +"+C101" +"SUM(C102:C104)" +"+B101+B72+B38+B65+B31" +"SUM(C101:C104)" +"B105+B95+B77+B44" +"+C44+C77+C95+C105" +"B16+B24+B32+B39+B51+B58+B66+B73+B84+B91+B102" +"C102+C91+C84+C73+C66+C58+C51+C39+C32+C24+C16" +"B103+B92+B85+B74+B67+B59+B52+B40+B25+B17+B33" +"B60" +"B41+B26" +"+B18+B27+B34+B42+B53+B61+B68+B75+B86+B93+B104" +"B111" +"+C111" +"+B112+B113+B114+B115+B116" +"SUM(C112:C116)" +"B45+B78+B94" +"IF($B$5=Forecast01!$H$10,Forecast01!H298,IF($B$5=Forecast01!$I$10,Forecast01!I298,IF($B$5=Forecast01!$J$10,Forecast01!J298,IF($B$5=Forecast01!$K$10,Forecast01!K298,IF($B$5=Forecast01!$L$10,Forecast01!L298,IF($B$5=Forecast01!$M$10,Forecast01!M298))))))" +"IF($B$5=Forecast01!$H$10,Forecast01!H381,IF($B$5=Forecast01!$I$10,Forecast01!I381,IF($B$5=Forecast01!$J$10,Forecast01!J381,IF($B$5=Forecast01!$K$10,Forecast01!K381,IF($B$5=Forecast01!$L$10,Forecast01!L381,IF($B$5=Forecast01!$M$10,Forecast01!M381))))))" +"IF($B$5=Forecast01!$H$10,Forecast01!H378,IF($B$5=Forecast01!$I$10,Forecast01!I378,IF($B$5=Forecast01!$J$10,Forecast01!J378,IF($B$5=Forecast01!$K$10,Forecast01!K378,IF($B$5=Forecast01!$L$10,Forecast01!L378,IF($B$5=Forecast01!$M$10,Forecast01!M378))))))" +"10100/12" +"IF($B$5=""April"",20,0)" +"IF($B$5=""April"",1,0)" +"IF($B$5=""April"",13.85,0)" +"IF($B$5=""April"",23.2,0)" +"SUM(B1:M1)" +"AVERAGE(E1:G1)" +"N1-P1" +"N1" +"IF(#REF!=1,SUM(B1:D1),IF(#REF!=2,SUM(E1:G1),IF(#REF!=3,SUM(H1:J1),IF(#REF!=4,SUM(K1:M1),"" WRONG ""))))" +"5" +"CELL(""FILENAME"")" +"NOW()" +"P10" +"P10" +"Detail!O125/Detail!O1/1000" +"265+1.3" +"262+1.3" +"240+1.3" +"SUM(B14:M14)/12" +"AVERAGE(B14:D14)" +"AVERAGE(H14:J14)" +"AVERAGE(K14:M14)" +"AVERAGE(B14:M14)" +"W14*0.85" +"420.1+0.5" +"333.1+0.8" +"332+0.9" +"301.6+1.2" +"296.7+1.2" +"Detail!W139/Detail!W1/1000" +"57.6" +"12.307+2.276" +"SUM(B15:B17)" +"Detail!W28/Detail!W1/1000" +"348.9+15" +"Detail!W51/Detail!W1/1000" +"312.957+45.9" +"351.9+45.9" +"Detail!W99/1000" +"W27*0.519" +"[2]Detail!N226/[2]Detail!N1/1000" +"Detail!O255/Detail!O1/1000" +"Detail!W262/Detail!W1/1000" +"9.3-9.3" +"9.5-9.5" +"Detail!S202/Detail!S1/1000" +"Detail!W217/Detail!W1/1000" +"163.098+9.1" +"SUM(B36:B39)" +"B18+B25+B32+B40" +"+B14+B21+B28+B35" +"B41/B42" +"0.8+0.04" +"Detail!W468/Detail!W1/1000" +"Detail!W494/Detail!W1/1000" +"Detail!W546/1000" +"[2]Detail!N505/[2]Detail!N1/1000" +"Detail!O564/Detail!O1/1000" +"Detail!W571/Detail!W1/1000" +"Detail!O598/Detail!O1/1000" +"Detail!W604/Detail!W1/1000" +"Detail!W618/1000" +"B50+B58+B65+B72" +"B68+B61+B53+B46" +"Detail!O338/Detail!O1/1000" +"Detail!W350/Detail!W1/1000" +"Detail!W376/1000" +"Detail!W395/Detail!W1/1000" +"Detail!W408/Detail!W1/1000" +"Detail!W436/1000" +"B82+B89" +"B85++B78" +"F85+F78" +"Detail!O287/Detail!O1/1000" +"361.2+0.2" +"Detail!W300/Detail!W1/1000" +"'[1]2000Plan'!L9" +"+B95" +"+B95+B68+B35+B61+B28" +"SUM(B101:M101)/12" +"+B42+B74+B91+B100" +"T95+T85+T78+T68+T61+T53+T46+T35+T28+T21+T14" +"+B15+B22+B29+B36+B47+B54+B62+B69+B79+B86+B96" +"+B17+B24+B31+B39+B49+B57+B64+B71+B81+B88+B98" +"T98+T88+T81+T71+T64+T57+T49+T39+T31+T24+T17" +"B41+B73+B89" +"B377/B1" +"SUM(D113:F113)" +"B378/B1" +"B381" +"AVERAGE(B115:M115)" +"AVERAGE(B115:D115)" +"#REF!" +"IF(B14<>0,((B188+B189)/B14)/B$1,0)" +"IF(#REF!=0,0,#REF!/#REF!)" +"IF(B15<>0,(B190/B15)/B$1,0)" +"IF(Q192=0,0,Q192/#REF!)" +"IF(B21<>0,((B196+B197)/B21)/B$1,0)" +"IF(B22<>0,((B198/B22)/B$1),0)" +"IF(B24<>0,((B201/B24)/B$1),0)" +"IF(B28<>0,((B205/B28)/B$1),0)" +"IF(B35<>0,((B212/B35)/B$1),0)" +"IF(B39<>0,((B216/B39)/B$1),0)" +"IF(B46<>0,((B224/B46)/B$1),0)" +"IF(#REF!=0,0,(#REF!+#REF!)/#REF!)" +"IF(B53<>0,((B231/B53)/B$1),0)" +"IF(B57<>0,((B235/B57)/B$1),0)" +"IF(B61<>0,((B239/B61)/B$1),0)" +"IF(B68<>0,((B246/B68)/B$1),0)" +"(#REF!+#REF!)/#REF!" +"IF(B78<>0,((B257/B78)/B$1),0)" +"(#REF!+#REF!)/(#REF!+#REF!)" +"IF(B85<>0,((B264/B85)/B$1),0)" +"IF(B95<>0,((B246/B95)/B$1),0)" +"2489-B189" +"2248-403" +"2489.1-412" +"1894.6+9.2" +"1870.8+8.9" +"2469-H189+9" +"2565.9-I189+9.3" +"2416.6-J189" +"Detail!W152/1000-K189" +"SUM(B188:D188)" +"SUM(H188:J188)" +"SUM(K188:M188)" +"SUM(O188:R188)" +"25521.2395-301.5" +"536+1" +"537+0.73" +"Detail!V177/1000" +"321.3+0.4" +"300.9+0.5" +"285.7+0.5" +"417.3+0.7" +"Detail!W166/1000" +"SUM(B188:B192)" +"5215-B197" +"7612-665" +"5173.1-H197" +"5132.8-I197" +"4989.4-J197+11.1" +"Detail!W74/1000-K197" +"51950.1130344+6109.628-517.9+70" +"51950.1130344+24239.785-517.9+70" +"Detail!V104/1000" +"Detail!W97/1000" +"3251.144481+192.372+529.2" +"3251.144481+763.215+529.2" +"Detail!W101/1000" +"SUM(B196:B201)" +"Detail!W269/1000" +"3495.561+35382.74" +"3495.561+140377.2" +"Detail!W275/1000" +"346.239+727.26" +"346.239+2885.3" +"33.7-33.7" +"34.6-34.6" +"Detail!W231/1000" +"Detail!W246/1000" +"+B188+B196+B205+B212+B189+B197" +"T212+T205+T196+T188" +"B190+B192+B198+B199+B201+B206+B208+B213+B214+B215+B216+B191++B200" +"C190+C191+C192+C198+C199+C200+C201+C206+C207+C208+C213+C214+C215+C216" +"+D193+D202+D209+D217-D218" +"T216+T215+T214+T213+T208+T207+T206+T201+T199+T198+T192+T191+T190" +"SUM(B218:B219)" +"B219/(B41/31)/1000" +"B220/B42*31/1000" +"18.7+36" +"27-1" +"7.1+0.2" +"Detail!W519/1000" +"4262.6436639623-63" +"4262.6436639623+337" +"Detail!W544/1000" +"Detail!W548/1000" +"Detail!W578/1000" +"Detail!W585/1000" +"Detail!W610/1000" +"5349.573888-24.1" +"Detail!W616/1000" +"11+4" +"Detail!W620/1000" +"+B224+B231+B239+B246" +"B225+B226+B227+B232+B233+B234+B235+B240+B241+B242+B247+B248+B249" +"+C228+C236+C243+C250-C251" +"T249+T248+T247+T242+T241+T240+T235+T233+T234+T232+T227+T226+T225" +"Detail!W362/1000" +"Detail!W374/1000" +"Detail!W378/1000" +"Detail!W421/1000" +"Detail!W434/1000" +"319.86443247-37.9" +"Detail!W438/1000" +"+B257+B264" +"+B261+B268-B269" +"Detail!P312/1000" +"1467.6+0.1" +"15+0.2" +"Detail!W325/1000" +"+B275" +"O279+P279+Q279+R279" +"SUM(B276:B278)" +"SUM(B275:B278)" +"N283-P283" +"IF(#REF!=1,SUM(B281:D281),IF(#REF!=2,SUM(E281:G281),IF(#REF!=3,SUM(H281:J281),IF(#REF!=4,SUM(K281:M281),"" WRONG ""))))" +"+B218+B251+B269+B279" +"T279+T269+T251+T218" +"B276+B265+B258+B247+B240+B232+B225+B213+B206+B198+B190" +"T276+T265+T258+T247+T240+T232+T213+T206+T198+T190" +"+B191+B199+B207+B214+B226+B233+B241+B248+B259+B266+B277" +"B234" +"B215+B200" +"+B192+B201+B208+B216+B227+B235+B242+B249+B260+B267+B278" +"T278+T267+T260+T249+T235+T216+T201+T192" +"+B285" +"SUM(B286:B290)" +"I341" +"960.9+950" +"-'Fuel Calc'!K82" +"-#REF!" +"I315+I336" +"4971.6987648802-751.6" +"-4888-52" +"-4665+1032" +"-2745-625" +"-'Fuel Calc'!L79-'Fuel Calc'!L80-'Fuel Calc'!L81" +"(#REF!+#REF!+#REF!)*-1" +"-12.5" +"-16.865" +"-15" +"150-150" +"300-300+202-202" +"202-202" +"0" +"-10+10" +"-130-170+130+170" +"+B293-B302+SUM(B304:B308)" +"+E110*E354*E$1*0.5" +"+B292" +"+B316-B315" +"+B189" +"+B197" +"Detail!N556/1000" +"Detail!N590/1000" +"Detail!N623/1000" +"Detail!N186/1000" +"Detail!N110/1000" +"SUM(B327:B335)" +"CHOOSE(#REF!,SUM(B341,B341),SUM(B341:C341),SUM(B341:D341),SUM(B341:E341),SUM(B341:F341),SUM(B341:G341),SUM(B341:H341),SUM(B341:I341),SUM(B341:J341),SUM(B341:K341),SUM(B341:L341),SUM(B341:M341))" +"+B341+B336" +"+B291" +"+B344+B317" +"B293-B343-B316" +"$R$9-$P$9" +"R350/#REF!" +"B353+B354" +"P11" +"B353+B354+B355" +"B353+B354+B356" +"'Fuel Calc'!C50" +"'Fuel Calc'!C49" +"'Fuel Calc'!C51" +"'Fuel Calc'!C54+'Fuel Calc'!C55" +"'Fuel Calc'!C52" +"'Fuel Calc'!C59" +"B377-B378" +"(B384+B383)/2" +"B385*(3.5/2.9875)" +"-139-42-7-10-4" +"-138-42-7-10--4" +"-138-42-7-10-4" +"-108-72-7-10-4" +"-(108+72+7+10+4)" +"23" +"B391+B393+B394" +"B309+B395" +"B398-B397" +"SUM(B398:D398)" +"SUM(B398:E398)" +"SUM(B398:F398)" +"N397-N399" +"79.1" +"2873.8" +"E11/C11/$G$7" +"105" +"3814" +"K11/I11/$M$7" +"Q11/O11/$S$7" +"21.9" +"854.4+59+48.1+144.4" +"18.8" +"550" +"75" +"1745" +"125" +"2762" +"207" +"10958.4" +"10957" +"10965" +"899.2-198.6-8.4" +"34524-E15" +"932.5-207" +"35600-K15" +"35318-Q15" +"CELL(""FILENAME"")" +"Forecast01!B25" +"Forecast01!B18" +"Forecast01!B32+Forecast01!B40" +"Forecast01!B89" +"Forecast01!B82+Forecast01!B99" +"Forecast01!B65+Forecast01!B72" +"Forecast01!B50+Forecast01!B58" +"SUM(C12:C18)" +"ROUND(C12/(1-C22),1)" +"Forecast01!B99" +"Forecast01!B82" +"C38-C40-C41" +"C42*C1" +"SUM(C45:N45)" +"Q42/12*365" +"(C31-C12)*C$1" +"+ROUND(((C12+C13+C14+C15+C17+C18)*-C76*C$1),0)" +"+ROUND(((O24+O26+O27+O28+O29+O35)*-Q76*30.4),0)" +"C45*-C73" +"+ROUND(((O32+O35)*-Q73*30.4),0)" +"C45*-C74" +"ROUND((C56*C72),0)" +"ROUND((ROUND(5*C$1*3.23,0)+(5*C$1*3.74)+(5*C$1*3.63)+(5*C$1*3.585))-(ROUND(20*C$1*C72,0)),0)" +"ROUND(((10*C$1*0.005)+(10*C$1*0.02)),0)" +"ROUND((C59*C72),0)" +"(C75-C72)*(C60+C61)" +"C60*C72" +"C61*C72" +"Forecast01!B381" +"AVERAGE(C72:N72)" +"C72" +"AVERAGE(D76:O76)" +"ROUND(((5*C$1*3.23)+(5*C$1*3.74)+(5*C$1*3.63)+(5*C$1*3.585)),0)" +"C70-C79-C67-C68-C69-C80" +"SUM(C67:C69)" +"SUM(C79:C82)" +"C83-C85" +"C45*$C$91" +"Q45*0.0006" +"C92*C93" +"(C56+C59+C60+C61)/C1" +"C107-C108" +"CELL(""filename"")" +"(NOW())" +"C54+C55" +"ROUND(O122/12,1)" +"SUM(C52:C56)" +"SUM(C122:C123)" +"SUM(C17:C18)" +"SUM(C12:C16)" +"C122" +"(914.28*1.09)-C131" +"(836.32*1.09)-D131" +"(923.44*1.09)-E131" +"(765.77*1.09)-F131" +"(795.19*1.09)-G131" +"(792.9*1.09)-H131" +"(829.19*1.09)-I131" +"ROUND((J128-J16)*J76*J1,2)" +"-C59" +"-O62" +"C75" +"C137*C139" +"C132/(C128-C16)/C1" +"Forecast01!N14" +"C10-B10" +"$I$9*N$1" +"$I$10*N$1" +"$I$11*N$1" +"$I$12*N$1" +"$I$13*N$1" +"$I$14*N$1" +"$I$15*O$1" +"$I$16*N$1" +"$I$17*N$1" +"$I$18*N$1" +"$I$19*Q$1" +"$I$20*Q$1" +"$I$21*N$1" +"$I$22*X$1" +"$I$23*P$1" +"$I$24*X$1" +"$I$25*X$1" +"$I$26*Y$1" +"SUM(I9:I27)" +"SUM(N9:N26)" +"N9*N$30" +"-1630000-430000" +"-8000*V1" +"N10*N$30" +"(N13*N$30)+(33000*N$1)" +"(N16*N$30)" +"(R16*R$30)+(7000*R$1)" +"(R18*R$30)+(12000*R$1)" +"(T18*T$30)+(200*T$1)" +"(R21*R$30)+(3000*R$1)" +"SUM(I31:I50)" +"SUM(N31:N49)" +"N9*($K54+$L54)-N76" +"N10*($K55+$L55)-N78" +"0.3232+0.0686+0.003+0.0051+0.0007" +"N13*$K$58" +"X13*($K$58-0.0686+0.0065)" +"SUM(N60:Y60)" +"X12*($K64+$L64)-X87" +"Q19*($K65+$L65)-Q88" +"SUM(N74:Y74)" +"N31*$L76" +"SUM(N76:Y76)" +"AC83" +"X35*$L87" +"Q42*$L88" +"SUM(I76:I96)" +"SUM(N76:N95)" +"Z97" +"W99*W100*W1" +"SUM(W101:Y101)" +"$I$104*$K$104*N$1" +"N17*$K107" +"N13*$K108" +"SUM(N107:N109)" +"AA110-Z110" +"$I115*N$1" +"SUM(I115:I124)" +"N115*N$127" +"-200000" +"-130000*4" +"-130000*2" +"N116*N$127" +"SUM(I128:I138)" +"0.2605+0.0443+0.0053+0.0007" +"N115*$K142" +"X115*($K142-$K$168+0.0053)" +"0.2605+0.0369+0.003+0.0052+0.0007" +"X116*($K143-$K169+0.0053)" +"0.2605+0.002+0.0369+0.0052+0.0007" +"0.168+0.0369+0.002+0.0026" +"X118*($K145-$K$171+0.0035)" +"0.2605+0.003+0.0443+0.0051+0.0007" +"X119*($K146-$K$172+0.0053)" +"X121*($K148-$K$173+0.0053)" +"0.2605+0.003+0.0443+0.005+0.0007" +"X122*($K149-$K$174+0.0053)" +"N128*$L155" +"$I168*$K168*N$1" +"SUM(N168:N176)" +"N116*$K179" +"N119*$K183" +"N122*$K184" +"(I185*365*(ROUND(K185*0.45,4)))" +"SUM(N179:N185)" +"$I$195*N$1" +"$I$196*N$1" +"$I$197*N$1" +"$I$198*N$1" +"$I$199*N$1" +"$I$200*X$1" +"$I$201*Y$1" +"N191*N$204" +"(P191*P$204)+(1000*P$1)" +"(T191*T$204)+(1200*T$1)" +"-2450000-645000" +"(N192*N$204)+(4000*N$1)" +"(P192*P$204)+(3500*P$1)" +"R192*R$204" +"(N193*N$204)+(5000*N$1)" +"(P193*P$204)+(3200*P$1)" +"(T193*T$204)+(3000*T$1)" +"(P194*P$204)+(1000*P$1)" +"(P195*P$204)+(300*P$1)" +"(T195*T$204)+(400*T$1)" +"(P196*P$204)+(2500*P$1)" +"(T197*T$204)+(2400*T$1)" +"(N199*N$204)+(8000*N$1)" +"(T199*T$204)+(4800*T$1)" +"X200" +"SUM(I205:I216)" +"N191*($K220+$L220)-N234" +"P191*(0.1514+$L220)-P234" +"N192*($K221+$L221)-N236" +"Y192*(0.1614+$L221)-Y236" +"SUM(I220:I228)" +"N205*$L234" +"SUM(I234:I243)" +"SUM(N251:N254)" +"N251*$J258" +"N251*($K265+$L265)-N271" +"Y251*(0.1614+$L265)-Y271" +"N258*$L271" +"N278*N$289" +"N279*N$289" +"N278*$K303" +"X278*($K303+0.0022)" +"N290*$L315" +"$I$329*N$1" +"$I$330*N$1" +"$I$331*N$1" +"$I$332*N$1" +"$I$333*N$1" +"$I$334*N$1" +"$I$335*N$1" +"$I$337*T$1" +"15000*V$1" +"SUM(N329:N336)" +"N329*N$340" +"N329*($K353+$L353)-N365" +"Y353-2325" +"X330*(0.0589+$L354)-X366" +"V337*($K361)" +"Y365" +"N341*$L365" +"SUM(N365:Y365)-Y365" +"SUM(I365:I370)" +"N376*N377*N1" +"$I$385*N$1" +"$I$386*N$1" +"$I$387*N$1" +"$I$388*N$1" +"$I$389*O$1" +"$I$390*N$1" +"$I$391*N$1" +"$I$392*N$1" +"$I$393*N$1" +"$I$394*N$1" +"N385*N$397" +"N385*($K411+$L411)-N424" +"O385*(0.0317+$L411)-O424" +"Q385*(0.0367+$L411)-Q424" +"N398*$L424" +"N436*N437*N1" +"N444*N1" +"$I$446*N$1" +"$I$447*N$1" +"$I$448*N$1" +"$I$449*N$1" +"$I$450*N$1" +"$I$451*N$1" +"$I$452*N$1" +"$I$453*N$1" +"$I$454*N$1" +"$I$455*N$1" +"14032*T$1" +"10484*U$1" +"1290*V$1" +"35000*W$1" +"80000*X$1" +"$I$457*Q$1" +"$I$458*R$1" +"$I$459*N$1" +"$I$460*X$1" +"$I$461*X$1" +"$I$462*N$1" +"2500*T$1" +"$I$463*P$1" +"$I$464*P$1" +"$I$465*R$1" +"$I$466*P$1" +"$I$467*T$1" +"SUM(I445:I467)" +"N445*N$470" +"N453*0.35" +"X453*$N470" +"SUM(N471:N492)" +"N445*($K496+$L496)-N521" +"U446*(0.0157+$L497)-U522" +"N453*($K504)" +"SUM(I496:I512)" +"N471*$L521" +"N546*N547*N1" +"N448*$K552" +"N443*N1*$K554" +"$I$560*N$1" +"$I$561*N$1" +"N560*N$566" +"N560*($K574)" +"N567*$L581" +"N561*$K587" +"N560*$K588" +"$I$594*N$1" +"$I$595*N$1" +"N594*N$599" +"0.2106-0.0066+0.003" +"N594*$K606" +"N595*($K607+$L607)-N613" +"N600*$L612" +"N618*N619*N1" +"N594*$K623" +"SUM(Z5:Z629)" +"Z630-AA630+AB630-Z104-Z177" +"AE630-AD630" +"E3/31" +"E4/28" +"(E5/31)-73" +"44463.77-270.38" +"E6/30" +"47548.02-400" +"(E13/30)-1254" +"97274.55-349.87" +"(E14/31)+1214" +"85420.34-3706.23" +"(E20/30)-79" +"98618.51-189.12" +"60451.78-943.58" +"E26/31-89" +"30405.37-331.13" +"E27/31-17" +"18878.6-64.88" +"E28/29" +"(C12+C16+C20)/3" +"(J24+J16+J20)/3" +"397.5+43.3" +"426.3+12.1" +"448.9+12" +"324.921+8.059" +"342.2+63.7" +"245.9+142" +"258.27+146.675" +"C11/C10" +"371+56.1" +"399.9+56.1" +"360.5+76" +"335.7+97.5" +"305.3+122.4" +"210.2+192.2" +"208.9+210.4" +"209.8+211.4" +"201.9+206.8" +"279.5+7.1" +"270+4.2" +"253.4+3.3" +"212.04+5.017" +"179.8+5.1" +"352.5+5.4" +"346.975+5.011" +"637.4+85" +"362.7+18.2" +"391.6+13.6" +"226.2+9.8" +"182.4+6.5" +"188.6+6" +"199.2+3.8" +"253.3+9.6" +"130.5+6.2" +"246.8+3.5" +"C49" +"(H57+H53)/2" +"J53" +"K46" +"(J68+J72)/2" +"150.933" +"118.585" +"(C81+C85+C89)/3" +"(G93+G85+G89)/3" +"C63+C48+C30+C11" +"1.5+45" +"33.2+45" +"39+45" +"16.1+45" +"25.6+45" +"127.8+45" +"116.8+45" +"2.6+45" +"65.6+45" +"14.8+45" +"1.2+45" +"(G155+G143+G147)/3" +"210-98-32" +"205-98" +"C138+C133+C129" +"C142+C138+C133" +"C146+C142+C138" +"142.5" +"194.275" +"343.3+95-120" +"238.3+95-120" +"353.892+21.996" +"378.7+79.6" +"280.1+151.2+3.2" +"280.3+172.6+1.6" +"465+30" +"393.946+68.9+1" +"423.4+71.6+4.7" +"380.76+96+3.1" +"321.5+145.2" +"295.566+167.2" +"220.053+223.5" +"219.7+241.1" +"220.7+252.4" +"221.4+238.8" +"320" +"0.1064+0.0246" +"$I12*$J12*L$2" +"SUM(L12:V12)" +"0.1154+0.0246" +"0.1274+0.0246" +"SUM(L12:L16)" +"0.1007+0.0093" +"10000*$J19*T$2" +"40000*$J19*U$2" +"0.0607+0.0093" +"0.0907+0.0093" +"0.0107+0.0093" +"SUM(I19:I25)" +"0.0567+0.0033" +"SUM(K30:V30)" +"SUM(L28:L36)" +"W37+W26+W17" +"SUM(K47:K49)" +"$I56*$J56*U$2" +"SUM(K65:K72)" +"K54/1000/K76" +"K50/1000/K76" +"K73/1000/K76" +"K63/1000/K76" +"0.045+0.0025" +"ROUND((((K78/(1-K89))-K78)*K$2),0)" +"ROUND((((K87/(1-K96))-K87)*K$2),0)" +"+K107+K105" +"+ROUND(((K78+K79+K80+K81+K82+K87)*-K122*K$2),0)" +"+ROUND(((K85+K87)*-K121*K76),0)" +"ROUND((K108*K120),0)" +"ROUND((K110*K120),0)" +"ROUND((K111*K120),0)" +"#REF!" +"$I11*$J11*L$2" +"SUM(K11:V11)" +"Stretch!W11" +"W11+Z11" +"SUM(I11:I15)" +"W16" +"10000*$J18*T$2" +"40000*$J18*U$2" +"0.0907+0.0093" +"Stretch!W25" +"SUM(I18:I24)" +"SUM(I27:I36)" +"SUM(X11:X37)" +"SUM(Z11:Z36)" +"SUM(K47:K49)" +"$I56*$J56*U$2" +"SUM(K65:K72)" +"K54/1000/K76" +"K50/1000/K76" +"K73/1000/K76" +"K63/1000/K76" +"0.045+0.0025" +"ROUND((((K78/(1-K89))-K78)*K$2),0)" +"ROUND((((K87/(1-K96))-K87)*K$2),0)" +"+K107+K105" +"+ROUND(((K78+K79+K80+K81+K82+K87)*-K122*K$2),0)" +"+ROUND(((K85+K87)*-K121*K76),0)" +"ROUND((K108*K120),0)" +"ROUND((K110*K120),0)" +"ROUND((K111*K120),0)" +"#REF!" +"$I11*$J11*L$2" +"SUM(K11:V11)" +"SUM(U12:V12)" +"SUM(I11:I15)" +"W16" +"10000*$J18*T$2" +"40000*$J18*U$2" +"SUM(I18:I25)" +"SUM(I28:I37)" +"SUM(X11:X49)" +"SUM(X50:X56)" +"X43+X47+X52" +"$I11*$J11*T2" +"SUM(T11:V11)" +"SUM(W11:W19)" +"105.236+17.8976" +"Terminations!W17/1000000*-1" +"Resubscriptions!W16/1000000" +"Capital!W20/1000000+0.4+2.8" +"0.3945-0.128" +"+E16+SUM(G16:U16)" +"Forecast01!N220/1000+Forecast01!N281/1000" +"Terminations!W26/1000000*-1" +"Resubscriptions!W25/1000000" +"1.282-0.122" +"Forecast01!N253/1000" +"Terminations!W37/1000000*-1" +"Resubscriptions!W37/1000000" +"Forecast01!N271/1000" +"SUM(C16:C21)" +"Terminations!W118/1000*-1" +"Resubscriptions!W118/1000" +"SUM(C16:C24)-C22" +"W16" +"+E43+SUM(G43:M43)" +"SUM(E49:E52)" +"O43" +"+E67+SUM(G67:Q67)" +"E73+E75" +"SUM(E9:E29)" +"SUM(E36:E48)" +"CELL(""filename"",A1)" +"NOW()" +"+#REF!*12" +"SUM(B9:AH9)" +"+AI9/$AI$44" +"SUM(C9:C41)" +"+C42-C38-C36-C31-C29-C26-C22-C17-C14-C12-C10" +"CELL(""filename"",A1)" +"NOW()" +"18176-C42" +"46500-E42" +"21553-G42" +"11445-I42" +"3360-K42" +"5937-M42" +"25925-O42" +"225-Q42" +"1666-S42" +"44038-U42" +"-W42+1834" +"616-Y42" +"5874-AA42" +"3627-AC42" +"203+309+649-AE42-2" +"5979-AG42" +"205185-AI42-7271" +"SUM(F8:F9)" +"SUM(F15:F26)" +"CELL(""filename"")" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D8:D10)" +"ROUND(D12*D14,1)" +"D24" +"SUM(D18:Z18)" +"D14" +"D20" +"D16+D22" +"ROUND(D26*D24,1)" +"SUM(D28:D32)" +"CELL(""FILENAME"",A1)" +"A1" +"CELL(""FILENAME"",M1)" +"NOW()" +"+A2" +"SUM(D7:Z7)" +"AB7" +"D7-D9" +"SUM(D14:D21)" +"D11-D22" +"SUM(D27:D31)" +"D24+D32" +"SUM(D37:D40)" +"D44+D45" +"D34-D41-D46-D48" +"SUM(D53:D54)" +"D50-D55" +"IF(D60=0,0,#REF!/D60)" +"A1" +"+A2" +"D57" +"#REF!" +"D19" +"D54" +"-D30" +"SUM(D70:D76)" +"-D27" +"SUM(D78:D84)" +"SUM(D87:D96)" +"D85+D97" +"SUM(D102:D107)" +"D99+D109" +"D111+D122" +"D128+D130" +"D134" +"AG136" +"CELL(""FILENAME"",A1)" +"NOW()" +"SUM(D8:D10)" +"ROUND(D12*D14,1)" +"D24" +"SUM(D18:Z18)" +"D14" +"D20" +"D16+D22" +"ROUND(D26*D24,1)" +"SUM(D28:D32)" +"A6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"'Americas-ESGVC4'!E39+'Europe-ECINT4'!E39+'Global Assets-EGA4'!E39+'EGM-EGBLM4'!E39+'EIM-EIM4'!E39+'Networks-ENTWK4'!E39+'EES-RETAIL4'!E39+'EEOS-EENGC4'!E39+'EBS-ECI4'!E39+'EGEP-EGEPG4'!E39+'EREC-EREC4'!E39+'Clean Fuels-EVCORP4'!E39+'ETS-EGPG4'!E39" +"SUM(E41:AA41)" +"SUM(E41:E42)" +"E47/E43" +"E53+E56+E57" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E49" +"SUM(G$75:G$84)+G$90" +"SUM(K$75:K$84)+K$90" +"SUM(O$75:O$84)+O$90" +"SUM(S$75:S$84)+S$90" +"SUM(W$75:W$84)+W$90" +"SUM(AA$75:AA$84)+AA$90" +"SUM(AE$75:AE$84)+AE$90" +"SUM(AI$75:AI$84)+AI$90" +"SUM(AM$75:AM$84)+AM$90" +"SUM(AQ$75:AQ$84)+AQ$90" +"SUM(AU$75:AU$84)+AU$90" +"SUM(AY$75:AY$84)+AY$90" +"SUM(E41:AA41)" +"SUM(G$84:G$89)+SUM(G$91:G$96)+G$74" +"SUM(K$84:K$89)+SUM(K$91:K$96)+K$74" +"SUM(O$84:O$89)+SUM(O$91:O$96)+O$74" +"SUM(S$84:S$89)+SUM(S$91:S$96)+S$74" +"SUM(W$84:W$89)+SUM(W$91:W$96)+W$74" +"SUM(AA$84:AA$89)+SUM(AA$91:AA$96)+AA$74" +"SUM(AE$84:AE$89)+SUM(AE$91:AE$96)+AE$74" +"SUM(AI$84:AI$89)+SUM(AI$91:AI$96)+AI$74" +"SUM(AM$84:AM$89)+SUM(AM$91:AM$96)+AM$74" +"SUM(AQ$84:AQ$89)+SUM(AQ$91:AQ$96)+AQ$74" +"SUM(AU$84:AU$89)+SUM(AU$91:AU$96)+AU$74" +"SUM(AY$84:AY$89)+SUM(AY$91:AY$96)+AY$74" +"SUM(E41:E42)" +"E45" +"E43*E45" +"E39+E47" +"G111" +"K111" +"O111" +"S111" +"W111" +"AA111" +"AE111" +"AI111" +"AM111" +"AQ111" +"AU111" +"AY111" +"G121" +"K121" +"O121" +"S121" +"W121" +"AA121" +"AE121" +"AI121" +"AM121" +"AQ121" +"AU121" +"AY121" +"E53+E56+E57" +"-ROUND(_xll.HPVAL($A$6,$A$7,A74,$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,A74,$E$8,""YTD"",""CORP"")/1000000,1)" +"C74-E74" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"E74-I74" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,A79,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A79,$E$8,""YTD"",""CORP"")/1000000,1)" +"+C79-E79" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"+E79-I79" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$87,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$87,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$87,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$87,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$87,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$87,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$87,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$87,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$87,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$87,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$88,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$88,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$88,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$88,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$88,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$88,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$88,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$88,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$88,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$88,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$89,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$89,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$89,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$89,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$89,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$89,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$89,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$89,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$89,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$89,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$90,$G$8,""YTD"",""CORP"")/1000000,1)" +"I90-J90" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$90,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$90,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$90,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$90,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$90,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$90,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$90,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$90,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$90,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C91+E91" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$91,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$91,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$91,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$91,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$91,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$91,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$91,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$91,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$91,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$91,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$92,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$92,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$92,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$92,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$92,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$92,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$92,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$92,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$92,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$92,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$93,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$93,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$93,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$93,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$93,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$93,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$93,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$93,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$93,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$93,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$94,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$94,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$94,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$94,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$94,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$94,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$94,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$94,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$94,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$94,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G74:G96)" +"E41" +"SUM($E$41:G41)" +"SUM($E$41:I41)" +"SUM($E$41:K41)" +"SUM($E$41:M41)" +"SUM($E$41:O41)" +"SUM($E$41:Q41)" +"SUM($E$41:S41)" +"SUM($E$41:U41)" +"SUM($E$41:W41)" +"SUM($E$41:Y41)" +"SUM($E$41:AA41)" +"E43" +"SUM($E$43:G43)" +"SUM($E$43:I43)" +"SUM($E$43:K43)" +"SUM($E$43:M43)" +"SUM($E$43:O43)" +"SUM($E$43:Q43)" +"SUM($E$43:S43)" +"SUM($E$43:U43)" +"SUM($E$43:W43)" +"SUM($E$43:Y43)" +"SUM($E$43:AA43)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"I108-G108" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"M108-I108" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G110)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$115,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$115,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$115,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$115,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$115,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$115,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$115,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$115,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$115,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$115,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$115,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$116,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$116,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$116,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$116,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$116,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$116,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$116,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$116,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$116,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$116,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$116,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$117,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$117,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$117,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$117,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$117,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$117,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$117,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$117,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$117,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$117,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$117,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$118,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$118,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$118,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$118,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$118,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$118,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$118,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$118,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$118,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$118,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$118,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$119,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$119,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$119,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$119,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$119,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$119,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$119,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$119,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$119,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$119,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$119,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$120,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$120,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$120,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$120,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$120,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$120,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$120,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$120,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$120,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$120,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$120,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G115:G120)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E49" +"SUM(G$75:G$84)+G$90" +"SUM(K$75:K$84)+K$90" +"SUM(O$75:O$84)+O$90" +"SUM(S$75:S$84)+S$90" +"SUM(W$75:W$84)+W$90" +"SUM(AA$75:AA$84)+AA$90" +"SUM(AE$75:AE$84)+AE$90" +"SUM(AI$75:AI$84)+AI$90" +"SUM(AM$75:AM$84)+AM$90" +"SUM(AQ$75:AQ$84)+AQ$90" +"SUM(AU$75:AU$84)+AU$90" +"SUM(AY$75:AY$84)+AY$90" +"SUM(E41:AA41)" +"SUM(G$84:G$89)+SUM(G$91:G$96)+G$74" +"SUM(K$84:K$89)+SUM(K$91:K$96)+K$74" +"SUM(O$84:O$89)+SUM(O$91:O$96)+O$74" +"SUM(S$84:S$89)+SUM(S$91:S$96)+S$74" +"SUM(W$84:W$89)+SUM(W$91:W$96)+W$74" +"SUM(AA$84:AA$89)+SUM(AA$91:AA$96)+AA$74" +"SUM(AE$84:AE$89)+SUM(AE$91:AE$96)+AE$74" +"SUM(AI$84:AI$89)+SUM(AI$91:AI$96)+AI$74" +"SUM(AM$84:AM$89)+SUM(AM$91:AM$96)+AM$74" +"SUM(AQ$84:AQ$89)+SUM(AQ$91:AQ$96)+AQ$74" +"SUM(AU$84:AU$89)+SUM(AU$91:AU$96)+AU$74" +"SUM(AY$84:AY$89)+SUM(AY$91:AY$96)+AY$74" +"SUM(E41:E42)" +"E33" +"E45" +"E43*E45" +"E39+E47" +"G111" +"K111" +"O111" +"S111" +"W111" +"AA111" +"AE111" +"AI111" +"AM111" +"AQ111" +"AU111" +"AY111" +"G121" +"K121" +"O121" +"S121" +"W121" +"AA121" +"AE121" +"AI121" +"AM121" +"AQ121" +"AU121" +"AY121" +"E53+E56+E57" +"-ROUND(_xll.HPVAL($A$6,$A$7,A74,$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,A74,$E$8,""YTD"",""CORP"")/1000000,1)" +"C74-E74" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"E74-I74" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,A79,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A79,$E$8,""YTD"",""CORP"")/1000000,1)" +"+C79-E79" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"+E79-I79" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$87,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$87,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$87,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$87,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$87,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$87,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$87,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$87,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$87,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$87,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$87,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$88,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$88,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$88,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$88,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$88,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$88,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$88,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$88,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$88,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$88,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$88,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$89,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$89,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$89,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$89,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$89,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$89,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$89,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$89,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$89,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$89,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$89,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$90,$G$8,""YTD"",""CORP"")/1000000,1)" +"I90-J90" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$90,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$90,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$90,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$90,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$90,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$90,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$90,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$90,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$90,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$90,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C91+E91" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$91,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$91,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$91,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$91,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$91,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$91,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$91,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$91,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$91,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$91,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$91,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$92,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$92,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$92,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$92,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$92,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$92,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$92,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$92,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$92,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$92,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$92,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$93,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$93,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$93,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$93,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$93,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$93,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$93,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$93,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$93,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$93,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$93,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$94,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$94,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$94,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$94,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($O$6,$O$7,$A$94,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$94,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$94,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$94,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$94,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$94,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$94,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G74:G96)" +"E41" +"SUM($E$41:G41)" +"SUM($E$41:I41)" +"SUM($E$41:K41)" +"SUM($E$41:M41)" +"SUM($E$41:O41)" +"SUM($E$41:Q41)" +"SUM($E$41:S41)" +"SUM($E$41:U41)" +"SUM($E$41:W41)" +"SUM($E$41:Y41)" +"SUM($E$41:AA41)" +"E43" +"SUM($E$43:G43)" +"SUM($E$43:I43)" +"SUM($E$43:K43)" +"SUM($E$43:M43)" +"SUM($E$43:O43)" +"SUM($E$43:Q43)" +"SUM($E$43:S43)" +"SUM($E$43:U43)" +"SUM($E$43:W43)" +"SUM($E$43:Y43)" +"SUM($E$43:AA43)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"I108-G108" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"M108-I108" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G110)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$115,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$115,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$115,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$115,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$115,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$115,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$115,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$115,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$115,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$115,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$115,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$115,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$116,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$116,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$116,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$116,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$116,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$116,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$116,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$116,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$116,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$116,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$116,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$116,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$117,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$117,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$117,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$117,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$117,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$117,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$117,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$117,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$117,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$117,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$117,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$117,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$118,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$118,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$118,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$118,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$118,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$118,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$118,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$118,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$118,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$118,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$118,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$118,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$119,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$119,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$119,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$119,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$119,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$119,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$119,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$119,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$119,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$119,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$119,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$119,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$120,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$120,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$120,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$120,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$120,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($O$6,$O$7,$A$120,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$120,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$120,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$120,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$120,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$120,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$120,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G115:G120)" +"-ROUND(_xll.HPVAL($A$129,$A$7,A132,$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$E$7,A132,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$O$7,$A$74,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$O$7,$A$75,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$O$7,$A$76,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$O$7,$A$77,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$O$7,$A$78,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$A$7,A137,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$E$7,A137,$E$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$O$7,$A$79,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$O$7,$A$80,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$O$7,$A$81,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$O$7,$A$82,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$O$7,$A$83,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$O$7,$A$84,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$O$7,$A$85,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$O$7,$A$86,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$G$7,$A$87,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$I$7,$A$87,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$K$7,$A$87,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$M$7,$A$87,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$O$7,$A$87,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$Q$7,$A$87,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$S$7,$A$87,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$U$7,$A$87,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$W$7,$A$87,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$Y$7,$A$87,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$AA$7,$A$87,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$G$7,$A$88,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$I$7,$A$88,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$K$7,$A$88,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$M$7,$A$88,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$O$7,$A$88,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$Q$7,$A$88,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$S$7,$A$88,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$U$7,$A$88,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$W$7,$A$88,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$Y$7,$A$88,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$AA$7,$A$88,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$G$7,$A$89,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$I$7,$A$89,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$K$7,$A$89,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$M$7,$A$89,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$O$7,$A$89,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$Q$7,$A$89,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$S$7,$A$89,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$U$7,$A$89,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$W$7,$A$89,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$Y$7,$A$89,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$AA$7,$A$89,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$G$7,$A$90,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$I$7,$A$90,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$K$7,$A$90,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$M$7,$A$90,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$O$7,$A$90,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Q$7,$A$90,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$S$7,$A$90,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$U$7,$A$90,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$W$7,$A$90,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Y$7,$A$90,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$AA$7,$A$90,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$G$7,$A$91,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$I$7,$A$91,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$K$7,$A$91,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$M$7,$A$91,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$O$7,$A$91,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Q$7,$A$91,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$S$7,$A$91,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$U$7,$A$91,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$W$7,$A$91,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Y$7,$A$91,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$AA$7,$A$91,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$G$7,$A$92,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$I$7,$A$92,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$K$7,$A$92,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$M$7,$A$92,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$O$7,$A$92,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Q$7,$A$92,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$S$7,$A$92,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$U$7,$A$92,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$W$7,$A$92,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Y$7,$A$92,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$AA$7,$A$92,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$G$7,$A$93,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$I$7,$A$93,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$K$7,$A$93,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$M$7,$A$93,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$O$7,$A$93,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$Q$7,$A$93,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$S$7,$A$93,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$U$7,$A$93,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$W$7,$A$93,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$Y$7,$A$93,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$AA$7,$A$93,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$G$7,$A$94,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$I$7,$A$94,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$K$7,$A$94,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$M$7,$A$94,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$O$7,$A$94,$O$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$Q$7,$A$94,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$S$7,$A$94,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$U$7,$A$94,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$W$7,$A$94,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$Y$7,$A$94,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$129,$AA$7,$A$94,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$O$7,$A$108,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$O$7,$A$109,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$O$7,$A$110,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$E$7,$A$115,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$G$7,$A$115,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$I$7,$A$115,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$K$7,$A$115,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$M$7,$A$115,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$O$7,$A$115,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Q$7,$A$115,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$S$7,$A$115,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$U$7,$A$115,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$W$7,$A$115,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Y$7,$A$115,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$AA$7,$A$115,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$E$7,$A$116,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$G$7,$A$116,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$I$7,$A$116,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$K$7,$A$116,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$M$7,$A$116,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$O$7,$A$116,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Q$7,$A$116,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$S$7,$A$116,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$U$7,$A$116,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$W$7,$A$116,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Y$7,$A$116,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$AA$7,$A$116,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$E$7,$A$117,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$G$7,$A$117,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$I$7,$A$117,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$K$7,$A$117,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$M$7,$A$117,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$O$7,$A$117,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Q$7,$A$117,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$S$7,$A$117,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$U$7,$A$117,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$W$7,$A$117,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Y$7,$A$117,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$AA$7,$A$117,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$E$7,$A$118,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$G$7,$A$118,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$I$7,$A$118,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$K$7,$A$118,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$M$7,$A$118,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$O$7,$A$118,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Q$7,$A$118,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$S$7,$A$118,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$U$7,$A$118,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$W$7,$A$118,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Y$7,$A$118,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$AA$7,$A$118,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$E$7,$A$119,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$G$7,$A$119,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$I$7,$A$119,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$K$7,$A$119,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$M$7,$A$119,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$O$7,$A$119,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Q$7,$A$119,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$S$7,$A$119,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$U$7,$A$119,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$W$7,$A$119,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Y$7,$A$119,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$AA$7,$A$119,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$E$7,$A$120,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$G$7,$A$120,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$I$7,$A$120,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$K$7,$A$120,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$M$7,$A$120,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$O$7,$A$120,$O$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Q$7,$A$120,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$S$7,$A$120,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$U$7,$A$120,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$W$7,$A$120,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$Y$7,$A$120,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$129,$AA$7,$A$120,$AA$8,""YTD"",""CORP"")/1000000,1)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E49" +"SUM(G$75:G$84)+G$90" +"SUM(K$75:K$84)+K$90" +"SUM(O$75:O$84)+O$90" +"SUM(S$75:S$84)+S$90" +"SUM(W$75:W$84)+W$90" +"SUM(AA$75:AA$84)+AA$90" +"SUM(AE$75:AE$84)+AE$90" +"SUM(AI$75:AI$84)+AI$90" +"SUM(AM$75:AM$84)+AM$90" +"SUM(AQ$75:AQ$84)+AQ$90" +"SUM(AU$75:AU$84)+AU$90" +"SUM(AY$75:AY$84)+AY$90" +"SUM(E41:AA41)" +"SUM(G$84:G$89)+SUM(G$91:G$96)+G$74" +"SUM(K$84:K$89)+SUM(K$91:K$96)+K$74" +"SUM(O$84:O$89)+SUM(O$91:O$96)+O$74" +"SUM(S$84:S$89)+SUM(S$91:S$96)+S$74" +"SUM(W$84:W$89)+SUM(W$91:W$96)+W$74" +"SUM(AA$84:AA$89)+SUM(AA$91:AA$96)+AA$74" +"SUM(AE$84:AE$89)+SUM(AE$91:AE$96)+AE$74" +"SUM(AI$84:AI$89)+SUM(AI$91:AI$96)+AI$74" +"SUM(AM$84:AM$89)+SUM(AM$91:AM$96)+AM$74" +"SUM(AQ$84:AQ$89)+SUM(AQ$91:AQ$96)+AQ$74" +"SUM(AU$84:AU$89)+SUM(AU$91:AU$96)+AU$74" +"SUM(AY$84:AY$89)+SUM(AY$91:AY$96)+AY$74" +"SUM(E41:E42)" +"E33" +"E45" +"E43*E45" +"E39+E47" +"G111" +"K111" +"O111" +"S111" +"W111" +"AA111" +"AE111" +"AI111" +"AM111" +"AQ111" +"AU111" +"AY111" +"G121" +"K121" +"O121" +"S121" +"W121" +"AA121" +"AE121" +"AI121" +"AM121" +"AQ121" +"AU121" +"AY121" +"E53+E56+E57" +"-ROUND(_xll.HPVAL($A$6,$A$7,A74,$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,A74,$E$8,""YTD"",""CORP"")/1000000,1)" +"C74-E74" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"E74-I74" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,A79,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A79,$E$8,""YTD"",""CORP"")/1000000,1)" +"+C79-E79" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"+E79-I79" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$87,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$87,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$87,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$87,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$87,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$87,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$87,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$87,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$87,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$87,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$88,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$88,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$88,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$88,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$88,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$88,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$88,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$88,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$88,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$88,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$89,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$89,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$89,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$89,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$89,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$89,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$89,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$89,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$89,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$89,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$90,$G$8,""YTD"",""CORP"")/1000000,1)" +"I90-J90" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$90,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$90,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$90,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$90,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$90,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$90,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$90,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$90,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$90,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C91+E91" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$91,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$91,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$91,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$91,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$91,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$91,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$91,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$91,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$91,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$91,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$92,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$92,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$92,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$92,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$92,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$92,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$92,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$92,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$92,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$92,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$93,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$93,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$93,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$93,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$93,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$93,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$93,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$93,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$93,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$93,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$94,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$94,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$94,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$94,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$94,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$94,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$94,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$94,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$94,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$94,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G74:G96)" +"E41" +"SUM($E$41:G41)" +"SUM($E$41:I41)" +"SUM($E$41:K41)" +"SUM($E$41:M41)" +"SUM($E$41:O41)" +"SUM($E$41:Q41)" +"SUM($E$41:S41)" +"SUM($E$41:U41)" +"SUM($E$41:W41)" +"SUM($E$41:Y41)" +"SUM($E$41:AA41)" +"E43" +"SUM($E$43:G43)" +"SUM($E$43:I43)" +"SUM($E$43:K43)" +"SUM($E$43:M43)" +"SUM($E$43:O43)" +"SUM($E$43:Q43)" +"SUM($E$43:S43)" +"SUM($E$43:U43)" +"SUM($E$43:W43)" +"SUM($E$43:Y43)" +"SUM($E$43:AA43)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"I108-G108" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"M108-I108" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G110)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$115,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$115,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$115,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$115,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$115,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$115,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$115,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$115,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$115,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$115,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$115,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$116,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$116,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$116,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$116,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$116,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$116,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$116,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$116,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$116,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$116,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$116,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$117,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$117,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$117,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$117,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$117,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$117,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$117,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$117,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$117,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$117,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$117,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$118,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$118,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$118,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$118,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$118,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$118,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$118,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$118,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$118,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$118,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$118,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$119,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$119,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$119,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$119,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$119,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$119,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$119,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$119,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$119,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$119,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$119,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$120,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$120,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$120,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$120,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$120,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$120,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$120,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$120,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$120,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$120,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$120,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G115:G120)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E49" +"SUM(G$75:G$84)+G$90" +"SUM(K$75:K$84)+K$90" +"SUM(O$75:O$84)+O$90" +"SUM(S$75:S$84)+S$90" +"SUM(W$75:W$84)+W$90" +"SUM(AA$75:AA$84)+AA$90" +"SUM(AE$75:AE$84)+AE$90" +"SUM(AI$75:AI$84)+AI$90" +"SUM(AM$75:AM$84)+AM$90" +"SUM(AQ$75:AQ$84)+AQ$90" +"SUM(AU$75:AU$84)+AU$90" +"SUM(AY$75:AY$84)+AY$90" +"SUM(E41:AA41)" +"SUM(G$84:G$89)+SUM(G$91:G$96)+G$74" +"SUM(K$84:K$89)+SUM(K$91:K$96)+K$74" +"SUM(O$84:O$89)+SUM(O$91:O$96)+O$74" +"SUM(S$84:S$89)+SUM(S$91:S$96)+S$74" +"SUM(W$84:W$89)+SUM(W$91:W$96)+W$74" +"SUM(AA$84:AA$89)+SUM(AA$91:AA$96)+AA$74" +"SUM(AE$84:AE$89)+SUM(AE$91:AE$96)+AE$74" +"SUM(AI$84:AI$89)+SUM(AI$91:AI$96)+AI$74" +"SUM(AM$84:AM$89)+SUM(AM$91:AM$96)+AM$74" +"SUM(AQ$84:AQ$89)+SUM(AQ$91:AQ$96)+AQ$74" +"SUM(AU$84:AU$89)+SUM(AU$91:AU$96)+AU$74" +"SUM(AY$84:AY$89)+SUM(AY$91:AY$96)+AY$74" +"SUM(E41:E42)" +"E45" +"E43*E45" +"E39+E47" +"G111" +"K111" +"O111" +"S111" +"W111" +"AA111" +"AE111" +"AI111" +"AM111" +"AQ111" +"AU111" +"AY111" +"G121" +"K121" +"O121" +"S121" +"W121" +"AA121" +"AE121" +"AI121" +"AM121" +"AQ121" +"AU121" +"AY121" +"E53+E56+E57" +"-ROUND(_xll.HPVAL($A$6,$A$7,A74,$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,A74,$E$8,""YTD"",""CORP"")/1000000,1)" +"C74-E74" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"E74-I74" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,A79,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A79,$E$8,""YTD"",""CORP"")/1000000,1)" +"+C79-E79" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"+E79-I79" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$87,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$87,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$87,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$87,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$87,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$87,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$87,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$87,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$87,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$87,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$88,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$88,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$88,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$88,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$88,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$88,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$88,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$88,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$88,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$88,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$89,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$89,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$89,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$89,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$89,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$89,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$89,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$89,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$89,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$89,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$90,$G$8,""YTD"",""CORP"")/1000000,1)" +"I90-J90" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$90,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$90,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$90,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$90,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$90,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$90,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$90,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$90,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$90,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C91+E91" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$91,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$91,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$91,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$91,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$91,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$91,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$91,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$91,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$91,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$91,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$92,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$92,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$92,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$92,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$92,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$92,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$92,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$92,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$92,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$92,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$93,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$93,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$93,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$93,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$93,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$93,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$93,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$93,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$93,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$93,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$94,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$94,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$94,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$94,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$94,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$94,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$94,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$94,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$94,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$94,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G74:G96)" +"E41" +"SUM($E$41:G41)" +"SUM($E$41:I41)" +"SUM($E$41:K41)" +"SUM($E$41:M41)" +"SUM($E$41:O41)" +"SUM($E$41:Q41)" +"SUM($E$41:S41)" +"SUM($E$41:U41)" +"SUM($E$41:W41)" +"SUM($E$41:Y41)" +"SUM($E$41:AA41)" +"E43" +"SUM($E$43:G43)" +"SUM($E$43:I43)" +"SUM($E$43:K43)" +"SUM($E$43:M43)" +"SUM($E$43:O43)" +"SUM($E$43:Q43)" +"SUM($E$43:S43)" +"SUM($E$43:U43)" +"SUM($E$43:W43)" +"SUM($E$43:Y43)" +"SUM($E$43:AA43)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"I108-G108" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"M108-I108" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G110)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$115,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$115,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$115,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$115,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$115,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$115,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$115,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$115,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$115,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$115,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$115,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$116,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$116,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$116,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$116,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$116,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$116,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$116,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$116,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$116,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$116,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$116,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$117,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$117,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$117,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$117,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$117,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$117,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$117,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$117,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$117,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$117,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$117,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$118,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$118,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$118,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$118,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$118,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$118,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$118,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$118,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$118,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$118,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$118,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$119,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$119,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$119,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$119,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$119,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$119,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$119,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$119,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$119,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$119,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$119,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$120,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$120,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$120,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$120,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$120,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$120,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$120,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$120,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$120,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$120,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$120,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G115:G120)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E49" +"SUM(G$75:G$84)+G$90" +"SUM(K$75:K$84)+K$90" +"SUM(O$75:O$84)+O$90" +"SUM(S$75:S$84)+S$90" +"SUM(W$75:W$84)+W$90" +"SUM(AA$75:AA$84)+AA$90" +"SUM(AE$75:AE$84)+AE$90" +"SUM(AI$75:AI$84)+AI$90" +"SUM(AM$75:AM$84)+AM$90" +"SUM(AQ$75:AQ$84)+AQ$90" +"SUM(AU$75:AU$84)+AU$90" +"SUM(AY$75:AY$84)+AY$90" +"SUM(E41:AA41)" +"SUM(G$84:G$89)+SUM(G$91:G$96)+G$74" +"SUM(K$84:K$89)+SUM(K$91:K$96)+K$74" +"SUM(O$84:O$89)+SUM(O$91:O$96)+O$74" +"SUM(S$84:S$89)+SUM(S$91:S$96)+S$74" +"SUM(W$84:W$89)+SUM(W$91:W$96)+W$74" +"SUM(AA$84:AA$89)+SUM(AA$91:AA$96)+AA$74" +"SUM(AE$84:AE$89)+SUM(AE$91:AE$96)+AE$74" +"SUM(AI$84:AI$89)+SUM(AI$91:AI$96)+AI$74" +"SUM(AM$84:AM$89)+SUM(AM$91:AM$96)+AM$74" +"SUM(AQ$84:AQ$89)+SUM(AQ$91:AQ$96)+AQ$74" +"SUM(AU$84:AU$89)+SUM(AU$91:AU$96)+AU$74" +"SUM(AY$84:AY$89)+SUM(AY$91:AY$96)+AY$74" +"SUM(E41:E42)" +"E33" +"E45" +"E43*E45" +"E39+E47" +"G111" +"K111" +"O111" +"S111" +"W111" +"AA111" +"AE111" +"AI111" +"AM111" +"AQ111" +"AU111" +"AY111" +"G121" +"K121" +"O121" +"S121" +"W121" +"AA121" +"AE121" +"AI121" +"AM121" +"AQ121" +"AU121" +"AY121" +"E53+E56+E57" +"SUM(E58:I58)" +"-ROUND(_xll.HPVAL($A$6,$A$7,A74,$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,A74,$E$8,""YTD"",""CORP"")/1000000,1)" +"C74-E74" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"E74-I74" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,A79,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A79,$E$8,""YTD"",""CORP"")/1000000,1)" +"+C79-E79" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"+E79-I79" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$87,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$87,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$87,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$87,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$87,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$87,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$87,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$87,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$87,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$87,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$88,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$88,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$88,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$88,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$88,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$88,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$88,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$88,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$88,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$88,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$89,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$89,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$89,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$89,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$89,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$89,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$89,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$89,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$89,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$89,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$90,$G$8,""YTD"",""CORP"")/1000000,1)" +"I90-J90" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$90,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$90,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$90,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$90,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$90,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$90,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$90,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$90,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$90,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C91+E91" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$91,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$91,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$91,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$91,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$91,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$91,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$91,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$91,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$91,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$91,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$92,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$92,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$92,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$92,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$92,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$92,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$92,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$92,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$92,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$92,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$93,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$93,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$93,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$93,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$93,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$93,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$93,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$93,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$93,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$93,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$94,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$94,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$94,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$94,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$94,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$94,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$94,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$94,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$94,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$94,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G74:G96)" +"E41" +"SUM($E$41:G41)" +"SUM($E$41:I41)" +"SUM($E$41:K41)" +"SUM($E$41:M41)" +"SUM($E$41:O41)" +"SUM($E$41:Q41)" +"SUM($E$41:S41)" +"SUM($E$41:U41)" +"SUM($E$41:W41)" +"SUM($E$41:Y41)" +"SUM($E$41:AA41)" +"E43" +"SUM($E$43:G43)" +"SUM($E$43:I43)" +"SUM($E$43:K43)" +"SUM($E$43:M43)" +"SUM($E$43:O43)" +"SUM($E$43:Q43)" +"SUM($E$43:S43)" +"SUM($E$43:U43)" +"SUM($E$43:W43)" +"SUM($E$43:Y43)" +"SUM($E$43:AA43)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"I108-G108" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"M108-I108" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G110)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$115,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$115,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$115,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$115,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$115,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$115,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$115,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$115,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$115,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$115,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$115,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$116,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$116,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$116,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$116,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$116,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$116,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$116,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$116,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$116,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$116,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$116,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$117,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$117,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$117,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$117,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$117,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$117,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$117,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$117,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$117,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$117,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$117,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$118,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$118,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$118,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$118,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$118,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$118,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$118,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$118,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$118,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$118,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$118,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$119,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$119,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$119,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$119,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$119,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$119,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$119,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$119,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$119,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$119,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$119,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$120,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$120,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$120,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$120,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$120,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$120,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$120,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$120,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$120,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$120,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$120,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G115:G120)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E49" +"SUM(G$75:G$84)+G$90" +"SUM(K$75:K$84)+K$90" +"SUM(O$75:O$84)+O$90" +"SUM(S$75:S$84)+S$90" +"SUM(W$75:W$84)+W$90" +"SUM(AA$75:AA$84)+AA$90" +"SUM(AE$75:AE$84)+AE$90" +"SUM(AI$75:AI$84)+AI$90" +"SUM(AM$75:AM$84)+AM$90" +"SUM(AQ$75:AQ$84)+AQ$90" +"SUM(AU$75:AU$84)+AU$90" +"SUM(AY$75:AY$84)+AY$90" +"SUM(E41:AA41)" +"SUM(G$84:G$89)+SUM(G$91:G$96)+G$74" +"SUM(K$84:K$89)+SUM(K$91:K$96)+K$74" +"SUM(O$84:O$89)+SUM(O$91:O$96)+O$74" +"SUM(S$84:S$89)+SUM(S$91:S$96)+S$74" +"SUM(W$84:W$89)+SUM(W$91:W$96)+W$74" +"SUM(AA$84:AA$89)+SUM(AA$91:AA$96)+AA$74" +"SUM(AE$84:AE$89)+SUM(AE$91:AE$96)+AE$74" +"SUM(AI$84:AI$89)+SUM(AI$91:AI$96)+AI$74" +"SUM(AM$84:AM$89)+SUM(AM$91:AM$96)+AM$74" +"SUM(AQ$84:AQ$89)+SUM(AQ$91:AQ$96)+AQ$74" +"SUM(AU$84:AU$89)+SUM(AU$91:AU$96)+AU$74" +"SUM(AY$84:AY$89)+SUM(AY$91:AY$96)+AY$74" +"SUM(E41:E42)" +"E33" +"E45" +"E43*E45" +"E39+E47" +"G111" +"K111" +"O111" +"S111" +"W111" +"AA111" +"AE111" +"AI111" +"AM111" +"AQ111" +"AU111" +"AY111" +"G121" +"K121" +"O121" +"S121" +"W121" +"AA121" +"AE121" +"AI121" +"AM121" +"AQ121" +"AU121" +"AY121" +"E53+E56+E57" +"-ROUND(_xll.HPVAL($A$6,$A$7,A74,$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,A74,$E$8,""YTD"",""CORP"")/1000000,1)" +"C74-E74" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"E74-I74" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,A79,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A79,$E$8,""YTD"",""CORP"")/1000000,1)" +"+C79-E79" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"+E79-I79" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$87,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$87,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$87,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$87,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$87,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$87,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$87,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$87,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$87,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$87,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$88,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$88,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$88,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$88,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$88,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$88,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$88,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$88,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$88,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$88,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$89,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$89,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$89,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$89,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$89,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$89,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$89,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$89,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$89,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$89,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$90,$G$8,""YTD"",""CORP"")/1000000,1)" +"I90-J90" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$90,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$90,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$90,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$90,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$90,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$90,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$90,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$90,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$90,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C91+E91" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$91,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$91,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$91,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$91,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$91,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$91,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$91,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$91,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$91,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$91,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$92,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$92,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$92,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$92,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$92,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$92,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$92,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$92,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$92,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$92,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$93,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$93,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$93,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$93,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$93,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$93,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$93,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$93,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$93,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$93,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$94,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$94,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$94,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$94,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$94,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$94,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$94,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$94,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$94,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$94,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G74:G96)" +"E41" +"SUM($E$41:G41)" +"SUM($E$41:I41)" +"SUM($E$41:K41)" +"SUM($E$41:M41)" +"SUM($E$41:O41)" +"SUM($E$41:Q41)" +"SUM($E$41:S41)" +"SUM($E$41:U41)" +"SUM($E$41:W41)" +"SUM($E$41:Y41)" +"SUM($E$41:AA41)" +"E43" +"SUM($E$43:G43)" +"SUM($E$43:I43)" +"SUM($E$43:K43)" +"SUM($E$43:M43)" +"SUM($E$43:O43)" +"SUM($E$43:Q43)" +"SUM($E$43:S43)" +"SUM($E$43:U43)" +"SUM($E$43:W43)" +"SUM($E$43:Y43)" +"SUM($E$43:AA43)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"I108-G108" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"M108-I108" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G110)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$115,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$115,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$115,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$115,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$115,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$115,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$115,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$115,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$115,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$115,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$115,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$116,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$116,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$116,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$116,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$116,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$116,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$116,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$116,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$116,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$116,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$116,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$117,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$117,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$117,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$117,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$117,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$117,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$117,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$117,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$117,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$117,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$117,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$118,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$118,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$118,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$118,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$118,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$118,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$118,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$118,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$118,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$118,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$118,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$119,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$119,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$119,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$119,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$119,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$119,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$119,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$119,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$119,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$119,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$119,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$120,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$120,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$120,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$120,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$120,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$120,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$120,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$120,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$120,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$120,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$120,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G115:G120)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E49" +"SUM(G$75:G$84)+G$90" +"SUM(K$75:K$84)+K$90" +"SUM(O$75:O$84)+O$90" +"SUM(S$75:S$84)+S$90" +"SUM(W$75:W$84)+W$90" +"SUM(AA$75:AA$84)+AA$90" +"SUM(AE$75:AE$84)+AE$90" +"SUM(AI$75:AI$84)+AI$90" +"SUM(AM$75:AM$84)+AM$90" +"SUM(AQ$75:AQ$84)+AQ$90" +"SUM(AU$75:AU$84)+AU$90" +"SUM(AY$75:AY$84)+AY$90" +"SUM(E41:AA41)" +"SUM(G$84:G$89)+SUM(G$91:G$96)+G$74" +"SUM(K$84:K$89)+SUM(K$91:K$96)+K$74" +"SUM(O$84:O$89)+SUM(O$91:O$96)+O$74" +"SUM(S$84:S$89)+SUM(S$91:S$96)+S$74" +"SUM(W$84:W$89)+SUM(W$91:W$96)+W$74" +"SUM(AA$84:AA$89)+SUM(AA$91:AA$96)+AA$74" +"SUM(AE$84:AE$89)+SUM(AE$91:AE$96)+AE$74" +"SUM(AI$84:AI$89)+SUM(AI$91:AI$96)+AI$74" +"SUM(AM$84:AM$89)+SUM(AM$91:AM$96)+AM$74" +"SUM(AQ$84:AQ$89)+SUM(AQ$91:AQ$96)+AQ$74" +"SUM(AU$84:AU$89)+SUM(AU$91:AU$96)+AU$74" +"SUM(AY$84:AY$89)+SUM(AY$91:AY$96)+AY$74" +"SUM(E41:E42)" +"E33" +"E45" +"E43*E45" +"E39+E47" +"G111" +"K111" +"O111" +"S111" +"W111" +"AA111" +"AE111" +"AI111" +"AM111" +"AQ111" +"AU111" +"AY111" +"G121" +"K121" +"O121" +"S121" +"W121" +"AA121" +"AE121" +"AI121" +"AM121" +"AQ121" +"AU121" +"AY121" +"E53+E56+E57" +"-ROUND(_xll.HPVAL($A$6,$A$7,A74,$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,A74,$E$8,""YTD"",""CORP"")/1000000,1)" +"C74-E74" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"E74-I74" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,A79,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A79,$E$8,""YTD"",""CORP"")/1000000,1)" +"+C79-E79" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"+E79-I79" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$87,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$87,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$87,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$87,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$87,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$87,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$87,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$87,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$87,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$87,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$88,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$88,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$88,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$88,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$88,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$88,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$88,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$88,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$88,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$88,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$89,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$89,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$89,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$89,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$89,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$89,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$89,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$89,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$89,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$89,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$90,$G$8,""YTD"",""CORP"")/1000000,1)" +"I90-J90" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$90,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$90,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$90,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$90,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$90,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$90,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$90,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$90,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$90,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C91+E91" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$91,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$91,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$91,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$91,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$91,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$91,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$91,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$91,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$91,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$91,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$92,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$92,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$92,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$92,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$92,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$92,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$92,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$92,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$92,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$92,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$93,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$93,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$93,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$93,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$93,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$93,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$93,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$93,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$93,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$93,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$94,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$94,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$94,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$94,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$94,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$94,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$94,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$94,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$94,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$94,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G74:G96)" +"E41" +"SUM($E$41:G41)" +"SUM($E$41:I41)" +"SUM($E$41:K41)" +"SUM($E$41:M41)" +"SUM($E$41:O41)" +"SUM($E$41:Q41)" +"SUM($E$41:S41)" +"SUM($E$41:U41)" +"SUM($E$41:W41)" +"SUM($E$41:Y41)" +"SUM($E$41:AA41)" +"E43" +"SUM($E$43:G43)" +"SUM($E$43:I43)" +"SUM($E$43:K43)" +"SUM($E$43:M43)" +"SUM($E$43:O43)" +"SUM($E$43:Q43)" +"SUM($E$43:S43)" +"SUM($E$43:U43)" +"SUM($E$43:W43)" +"SUM($E$43:Y43)" +"SUM($E$43:AA43)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"I108-G108" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"M108-I108" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G110)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$115,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$115,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$115,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$115,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$115,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$115,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$115,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$115,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$115,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$115,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$115,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$116,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$116,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$116,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$116,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$116,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$116,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$116,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$116,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$116,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$116,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$116,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$117,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$117,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$117,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$117,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$117,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$117,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$117,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$117,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$117,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$117,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$117,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$118,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$118,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$118,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$118,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$118,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$118,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$118,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$118,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$118,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$118,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$118,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$119,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$119,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$119,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$119,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$119,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$119,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$119,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$119,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$119,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$119,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$119,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$120,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$120,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$120,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$120,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$120,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$120,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$120,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$120,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$120,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$120,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$120,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G115:G120)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E49" +"SUM(G$75:G$84)+G$90" +"SUM(K$75:K$84)+K$90" +"SUM(O$75:O$84)+O$90" +"SUM(S$75:S$84)+S$90" +"SUM(W$75:W$84)+W$90" +"SUM(AA$75:AA$84)+AA$90" +"SUM(AE$75:AE$84)+AE$90" +"SUM(AI$75:AI$84)+AI$90" +"SUM(AM$75:AM$84)+AM$90" +"SUM(AQ$75:AQ$84)+AQ$90" +"SUM(AU$75:AU$84)+AU$90" +"SUM(AY$75:AY$84)+AY$90" +"SUM(E41:AA41)" +"SUM(G$84:G$89)+SUM(G$91:G$96)+G$74" +"SUM(K$84:K$89)+SUM(K$91:K$96)+K$74" +"SUM(O$84:O$89)+SUM(O$91:O$96)+O$74" +"SUM(S$84:S$89)+SUM(S$91:S$96)+S$74" +"SUM(W$84:W$89)+SUM(W$91:W$96)+W$74" +"SUM(AA$84:AA$89)+SUM(AA$91:AA$96)+AA$74" +"SUM(AE$84:AE$89)+SUM(AE$91:AE$96)+AE$74" +"SUM(AI$84:AI$89)+SUM(AI$91:AI$96)+AI$74" +"SUM(AM$84:AM$89)+SUM(AM$91:AM$96)+AM$74" +"SUM(AQ$84:AQ$89)+SUM(AQ$91:AQ$96)+AQ$74" +"SUM(AU$84:AU$89)+SUM(AU$91:AU$96)+AU$74" +"SUM(AY$84:AY$89)+SUM(AY$91:AY$96)+AY$74" +"SUM(E41:E42)" +"E33" +"E45" +"E43*E45" +"E39+E47" +"G111" +"K111" +"O111" +"S111" +"W111" +"AA111" +"AE111" +"AI111" +"AM111" +"AQ111" +"AU111" +"AY111" +"G121" +"K121" +"O121" +"S121" +"W121" +"AA121" +"AE121" +"AI121" +"AM121" +"AQ121" +"AU121" +"AY121" +"E53+E56+E57" +"-ROUND(_xll.HPVAL($A$6,$A$7,A74,$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,A74,$E$8,""YTD"",""CORP"")/1000000,1)" +"C74-E74" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"E74-I74" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,A79,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A79,$E$8,""YTD"",""CORP"")/1000000,1)" +"+C79-E79" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"+E79-I79" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$87,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$87,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$87,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$87,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$87,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$87,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$87,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$87,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$87,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$87,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$88,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$88,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$88,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$88,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$88,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$88,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$88,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$88,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$88,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$88,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$89,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$89,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$89,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$89,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$89,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$89,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$89,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$89,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$89,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$89,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$90,$G$8,""YTD"",""CORP"")/1000000,1)" +"I90-J90" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$90,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$90,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$90,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$90,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$90,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$90,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$90,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$90,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$90,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C91+E91" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$91,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$91,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$91,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$91,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$91,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$91,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$91,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$91,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$91,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$91,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$92,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$92,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$92,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$92,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$92,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$92,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$92,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$92,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$92,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$92,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$93,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$93,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$93,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$93,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$93,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$93,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$93,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$93,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$93,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$93,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$94,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$94,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$94,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$94,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$94,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$94,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$94,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$94,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$94,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$94,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G74:G96)" +"E41" +"SUM($E$41:G41)" +"SUM($E$41:I41)" +"SUM($E$41:K41)" +"SUM($E$41:M41)" +"SUM($E$41:O41)" +"SUM($E$41:Q41)" +"SUM($E$41:S41)" +"SUM($E$41:U41)" +"SUM($E$41:W41)" +"SUM($E$41:Y41)" +"SUM($E$41:AA41)" +"E43" +"SUM($E$43:G43)" +"SUM($E$43:I43)" +"SUM($E$43:K43)" +"SUM($E$43:M43)" +"SUM($E$43:O43)" +"SUM($E$43:Q43)" +"SUM($E$43:S43)" +"SUM($E$43:U43)" +"SUM($E$43:W43)" +"SUM($E$43:Y43)" +"SUM($E$43:AA43)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"I108-G108" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"M108-I108" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G110)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$115,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$115,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$115,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$115,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$115,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$115,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$115,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$115,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$115,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$115,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$115,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$116,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$116,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$116,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$116,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$116,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$116,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$116,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$116,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$116,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$116,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$116,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$117,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$117,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$117,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$117,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$117,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$117,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$117,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$117,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$117,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$117,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$117,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$118,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$118,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$118,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$118,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$118,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$118,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$118,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$118,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$118,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$118,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$118,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$119,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$119,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$119,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$119,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$119,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$119,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$119,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$119,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$119,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$119,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$119,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$120,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$120,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$120,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$120,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$120,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$120,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$120,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$120,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$120,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$120,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$120,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G115:G120)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E49" +"SUM(G$75:G$84)+G$90" +"SUM(K$75:K$84)+K$90" +"SUM(O$75:O$84)+O$90" +"SUM(S$75:S$84)+S$90" +"SUM(W$75:W$84)+W$90" +"SUM(AA$75:AA$84)+AA$90" +"SUM(AE$75:AE$84)+AE$90" +"SUM(AI$75:AI$84)+AI$90" +"SUM(AM$75:AM$84)+AM$90" +"SUM(AQ$75:AQ$84)+AQ$90" +"SUM(AU$75:AU$84)+AU$90" +"SUM(AY$75:AY$84)+AY$90" +"SUM(E41:AA41)" +"SUM(G$84:G$89)+SUM(G$91:G$96)+G$74" +"SUM(K$84:K$89)+SUM(K$91:K$96)+K$74" +"SUM(O$84:O$89)+SUM(O$91:O$96)+O$74" +"SUM(S$84:S$89)+SUM(S$91:S$96)+S$74" +"SUM(W$84:W$89)+SUM(W$91:W$96)+W$74" +"SUM(AA$84:AA$89)+SUM(AA$91:AA$96)+AA$74" +"SUM(AE$84:AE$89)+SUM(AE$91:AE$96)+AE$74" +"SUM(AI$84:AI$89)+SUM(AI$91:AI$96)+AI$74" +"SUM(AM$84:AM$89)+SUM(AM$91:AM$96)+AM$74" +"SUM(AQ$84:AQ$89)+SUM(AQ$91:AQ$96)+AQ$74" +"SUM(AU$84:AU$89)+SUM(AU$91:AU$96)+AU$74" +"SUM(AY$84:AY$89)+SUM(AY$91:AY$96)+AY$74" +"SUM(E41:E42)" +"E33" +"E45" +"E43*E45" +"E39+E47" +"G111" +"K111" +"O111" +"S111" +"W111" +"AA111" +"AE111" +"AI111" +"AM111" +"AQ111" +"AU111" +"AY111" +"G121" +"K121" +"O121" +"S121" +"W121" +"AA121" +"AE121" +"AI121" +"AM121" +"AQ121" +"AU121" +"AY121" +"E53+E56+E57" +"-ROUND(_xll.HPVAL($A$6,$A$7,A74,$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,A74,$E$8,""YTD"",""CORP"")/1000000,1)" +"C74-E74" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"E74-I74" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,A79,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A79,$E$8,""YTD"",""CORP"")/1000000,1)" +"+C79-E79" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"+E79-I79" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$87,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$87,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$87,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$87,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$87,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$87,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$87,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$87,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$87,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$87,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$88,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$88,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$88,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$88,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$88,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$88,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$88,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$88,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$88,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$88,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$89,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$89,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$89,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$89,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$89,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$89,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$89,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$89,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$89,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$89,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$90,$G$8,""YTD"",""CORP"")/1000000,1)" +"I90-J90" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$90,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$90,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$90,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$90,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$90,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$90,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$90,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$90,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$90,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C91+E91" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$91,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$91,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$91,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$91,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$91,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$91,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$91,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$91,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$91,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$91,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$92,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$92,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$92,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$92,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$92,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$92,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$92,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$92,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$92,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$92,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$93,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$93,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$93,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$93,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$93,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$93,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$93,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$93,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$93,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$93,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$94,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$94,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$94,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$94,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$94,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$94,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$94,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$94,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$94,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$94,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G74:G96)" +"E41" +"SUM($E$41:G41)" +"SUM($E$41:I41)" +"SUM($E$41:K41)" +"SUM($E$41:M41)" +"SUM($E$41:O41)" +"SUM($E$41:Q41)" +"SUM($E$41:S41)" +"SUM($E$41:U41)" +"SUM($E$41:W41)" +"SUM($E$41:Y41)" +"SUM($E$41:AA41)" +"E43" +"SUM($E$43:G43)" +"SUM($E$43:I43)" +"SUM($E$43:K43)" +"SUM($E$43:M43)" +"SUM($E$43:O43)" +"SUM($E$43:Q43)" +"SUM($E$43:S43)" +"SUM($E$43:U43)" +"SUM($E$43:W43)" +"SUM($E$43:Y43)" +"SUM($E$43:AA43)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"I108-G108" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"M108-I108" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G110)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$115,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$115,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$115,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$115,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$115,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$115,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$115,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$115,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$115,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$115,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$115,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$116,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$116,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$116,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$116,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$116,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$116,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$116,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$116,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$116,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$116,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$116,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$117,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$117,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$117,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$117,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$117,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$117,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$117,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$117,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$117,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$117,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$117,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$118,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$118,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$118,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$118,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$118,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$118,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$118,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$118,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$118,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$118,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$118,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$119,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$119,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$119,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$119,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$119,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$119,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$119,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$119,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$119,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$119,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$119,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$120,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$120,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$120,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$120,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$120,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$120,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$120,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$120,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$120,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$120,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$120,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G115:G120)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E49" +"SUM(G$75:G$84)+G$90" +"SUM(K$75:K$84)+K$90" +"SUM(O$75:O$84)+O$90" +"SUM(S$75:S$84)+S$90" +"SUM(W$75:W$84)+W$90" +"SUM(AA$75:AA$84)+AA$90" +"SUM(AE$75:AE$84)+AE$90" +"SUM(AI$75:AI$84)+AI$90" +"SUM(AM$75:AM$84)+AM$90" +"SUM(AQ$75:AQ$84)+AQ$90" +"SUM(AU$75:AU$84)+AU$90" +"SUM(AY$75:AY$84)+AY$90" +"SUM(E41:AA41)" +"SUM(G$84:G$89)+SUM(G$91:G$96)+G$74" +"SUM(K$84:K$89)+SUM(K$91:K$96)+K$74" +"SUM(O$84:O$89)+SUM(O$91:O$96)+O$74" +"SUM(S$84:S$89)+SUM(S$91:S$96)+S$74" +"SUM(W$84:W$89)+SUM(W$91:W$96)+W$74" +"SUM(AA$84:AA$89)+SUM(AA$91:AA$96)+AA$74" +"SUM(AE$84:AE$89)+SUM(AE$91:AE$96)+AE$74" +"SUM(AI$84:AI$89)+SUM(AI$91:AI$96)+AI$74" +"SUM(AM$84:AM$89)+SUM(AM$91:AM$96)+AM$74" +"SUM(AQ$84:AQ$89)+SUM(AQ$91:AQ$96)+AQ$74" +"SUM(AU$84:AU$89)+SUM(AU$91:AU$96)+AU$74" +"SUM(AY$84:AY$89)+SUM(AY$91:AY$96)+AY$74" +"SUM(E41:E42)" +"E45" +"E43*E45" +"E39+E47" +"G111" +"K111" +"O111" +"S111" +"W111" +"AA111" +"AE111" +"AI111" +"AM111" +"AQ111" +"AU111" +"AY111" +"G121" +"K121" +"O121" +"S121" +"W121" +"AA121" +"AE121" +"AI121" +"AM121" +"AQ121" +"AU121" +"AY121" +"E53+E56+E57" +"-ROUND(_xll.HPVAL($A$6,$A$7,A74,$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,A74,$E$8,""YTD"",""CORP"")/1000000,1)" +"C74-E74" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"E74-I74" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,A79,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A79,$E$8,""YTD"",""CORP"")/1000000,1)" +"+C79-E79" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"+E79-I79" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$87,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$87,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$87,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$87,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$87,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$87,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$87,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$87,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$87,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$87,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$88,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$88,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$88,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$88,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$88,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$88,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$88,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$88,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$88,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$88,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$89,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$89,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$89,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$89,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$89,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$89,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$89,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$89,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$89,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$89,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$90,$G$8,""YTD"",""CORP"")/1000000,1)" +"I90-J90" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$90,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$90,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$90,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$90,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$90,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$90,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$90,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$90,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$90,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C91+E91" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$91,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$91,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$91,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$91,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$91,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$91,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$91,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$91,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$91,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$91,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$92,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$92,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$92,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$92,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$92,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$92,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$92,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$92,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$92,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$92,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$93,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$93,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$93,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$93,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$93,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$93,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$93,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$93,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$93,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$93,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$94,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$94,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$94,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$94,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$94,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$94,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$94,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$94,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$94,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$94,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G74:G96)" +"E41" +"SUM($E$41:G41)" +"SUM($E$41:I41)" +"SUM($E$41:K41)" +"SUM($E$41:M41)" +"SUM($E$41:O41)" +"SUM($E$41:Q41)" +"SUM($E$41:S41)" +"SUM($E$41:U41)" +"SUM($E$41:W41)" +"SUM($E$41:Y41)" +"SUM($E$41:AA41)" +"E43" +"SUM($E$43:G43)" +"SUM($E$43:I43)" +"SUM($E$43:K43)" +"SUM($E$43:M43)" +"SUM($E$43:O43)" +"SUM($E$43:Q43)" +"SUM($E$43:S43)" +"SUM($E$43:U43)" +"SUM($E$43:W43)" +"SUM($E$43:Y43)" +"SUM($E$43:AA43)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"I108-G108" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"M108-I108" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G110)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$115,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$115,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$115,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$115,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$115,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$115,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$115,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$115,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$115,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$115,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$115,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$116,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$116,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$116,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$116,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$116,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$116,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$116,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$116,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$116,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$116,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$116,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$117,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$117,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$117,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$117,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$117,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$117,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$117,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$117,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$117,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$117,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$117,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$118,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$118,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$118,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$118,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$118,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$118,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$118,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$118,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$118,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$118,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$118,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$119,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$119,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$119,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$119,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$119,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$119,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$119,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$119,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$119,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$119,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$119,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$120,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$120,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$120,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$120,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$120,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$120,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$120,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$120,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$120,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$120,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$120,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G115:G120)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E49" +"SUM(G$75:G$84)+G$90" +"SUM(K$75:K$84)+K$90" +"SUM(O$75:O$84)+O$90" +"SUM(S$75:S$84)+S$90" +"SUM(W$75:W$84)+W$90" +"SUM(AA$75:AA$84)+AA$90" +"SUM(AE$75:AE$84)+AE$90" +"SUM(AI$75:AI$84)+AI$90" +"SUM(AM$75:AM$84)+AM$90" +"SUM(AQ$75:AQ$84)+AQ$90" +"SUM(AU$75:AU$84)+AU$90" +"SUM(AY$75:AY$84)+AY$90" +"SUM(E41:AA41)" +"SUM(G$84:G$89)+SUM(G$91:G$96)+G$74" +"SUM(K$84:K$89)+SUM(K$91:K$96)+K$74" +"SUM(O$84:O$89)+SUM(O$91:O$96)+O$74" +"SUM(S$84:S$89)+SUM(S$91:S$96)+S$74" +"SUM(W$84:W$89)+SUM(W$91:W$96)+W$74" +"SUM(AA$84:AA$89)+SUM(AA$91:AA$96)+AA$74" +"SUM(AE$84:AE$89)+SUM(AE$91:AE$96)+AE$74" +"SUM(AI$84:AI$89)+SUM(AI$91:AI$96)+AI$74" +"SUM(AM$84:AM$89)+SUM(AM$91:AM$96)+AM$74" +"SUM(AQ$84:AQ$89)+SUM(AQ$91:AQ$96)+AQ$74" +"SUM(AU$84:AU$89)+SUM(AU$91:AU$96)+AU$74" +"SUM(AY$84:AY$89)+SUM(AY$91:AY$96)+AY$74" +"SUM(E41:E42)" +"E33" +"E45" +"E43*E45" +"E39+E47" +"G111" +"K111" +"O111" +"S111" +"W111" +"AA111" +"AE111" +"AI111" +"AM111" +"AQ111" +"AU111" +"AY111" +"G121" +"K121" +"O121" +"S121" +"W121" +"AA121" +"AE121" +"AI121" +"AM121" +"AQ121" +"AU121" +"AY121" +"E53+E56+E57" +"-ROUND(_xll.HPVAL($A$6,$A$7,A74,$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,A74,$E$8,""YTD"",""CORP"")/1000000,1)" +"C74-E74" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"E74-I74" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,A79,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A79,$E$8,""YTD"",""CORP"")/1000000,1)" +"+C79-E79" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"+E79-I79" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$87,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$87,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$87,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$87,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$87,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$87,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$87,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$87,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$87,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$87,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$88,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$88,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$88,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$88,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$88,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$88,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$88,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$88,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$88,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$88,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$89,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$89,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$89,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$89,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$89,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$89,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$89,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$89,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$89,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$89,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$90,$G$8,""YTD"",""CORP"")/1000000,1)" +"I90-J90" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$90,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$90,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$90,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$90,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$90,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$90,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$90,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$90,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$90,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C91+E91" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$91,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$91,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$91,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$91,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$91,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$91,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$91,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$91,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$91,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$91,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$92,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$92,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$92,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$92,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$92,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$92,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$92,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$92,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$92,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$92,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$93,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$93,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$93,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$93,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$93,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$93,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$93,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$93,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$93,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$93,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$94,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$94,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$94,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$94,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$94,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$94,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$94,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$94,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$94,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$94,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G74:G96)" +"E41" +"SUM($E$41:G41)" +"SUM($E$41:I41)" +"SUM($E$41:K41)" +"SUM($E$41:M41)" +"SUM($E$41:O41)" +"SUM($E$41:Q41)" +"SUM($E$41:S41)" +"SUM($E$41:U41)" +"SUM($E$41:W41)" +"SUM($E$41:Y41)" +"SUM($E$41:AA41)" +"E43" +"SUM($E$43:G43)" +"SUM($E$43:I43)" +"SUM($E$43:K43)" +"SUM($E$43:M43)" +"SUM($E$43:O43)" +"SUM($E$43:Q43)" +"SUM($E$43:S43)" +"SUM($E$43:U43)" +"SUM($E$43:W43)" +"SUM($E$43:Y43)" +"SUM($E$43:AA43)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"I108-G108" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"M108-I108" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G110)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$115,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$115,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$115,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$115,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$115,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$115,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$115,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$115,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$115,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$115,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$115,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$116,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$116,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$116,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$116,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$116,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$116,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$116,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$116,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$116,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$116,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$116,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$117,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$117,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$117,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$117,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$117,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$117,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$117,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$117,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$117,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$117,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$117,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$118,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$118,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$118,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$118,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$118,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$118,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$118,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$118,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$118,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$118,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$118,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$119,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$119,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$119,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$119,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$119,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$119,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$119,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$119,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$119,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$119,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$119,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$120,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$120,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$120,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$120,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$120,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$120,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$120,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$120,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$120,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$120,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$120,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G115:G120)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E49" +"SUM(G$75:G$84)+G$90" +"SUM(K$75:K$84)+K$90" +"SUM(O$75:O$84)+O$90" +"SUM(S$75:S$84)+S$90" +"SUM(W$75:W$84)+W$90" +"SUM(AA$75:AA$84)+AA$90" +"SUM(AE$75:AE$84)+AE$90" +"SUM(AI$75:AI$84)+AI$90" +"SUM(AM$75:AM$84)+AM$90" +"SUM(AQ$75:AQ$84)+AQ$90" +"SUM(AU$75:AU$84)+AU$90" +"SUM(AY$75:AY$84)+AY$90" +"SUM(E41:AA41)" +"SUM(G$84:G$89)+SUM(G$91:G$96)+G$74" +"SUM(K$84:K$89)+SUM(K$91:K$96)+K$74" +"SUM(O$84:O$89)+SUM(O$91:O$96)+O$74" +"SUM(S$84:S$89)+SUM(S$91:S$96)+S$74" +"SUM(W$84:W$89)+SUM(W$91:W$96)+W$74" +"SUM(AA$84:AA$89)+SUM(AA$91:AA$96)+AA$74" +"SUM(AE$84:AE$89)+SUM(AE$91:AE$96)+AE$74" +"SUM(AI$84:AI$89)+SUM(AI$91:AI$96)+AI$74" +"SUM(AM$84:AM$89)+SUM(AM$91:AM$96)+AM$74" +"SUM(AQ$84:AQ$89)+SUM(AQ$91:AQ$96)+AQ$74" +"SUM(AU$84:AU$89)+SUM(AU$91:AU$96)+AU$74" +"SUM(AY$84:AY$89)+SUM(AY$91:AY$96)+AY$74" +"SUM(E41:E42)" +"E33" +"E45" +"E43*E45" +"E39+E47" +"G111" +"K111" +"O111" +"S111" +"W111" +"AA111" +"AE111" +"AI111" +"AM111" +"AQ111" +"AU111" +"AY111" +"G121" +"K121" +"O121" +"S121" +"W121" +"AA121" +"AE121" +"AI121" +"AM121" +"AQ121" +"AU121" +"AY121" +"E53+E56+E57" +"-ROUND(_xll.HPVAL($A$6,$A$7,A74,$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,A74,$E$8,""YTD"",""CORP"")/1000000,1)" +"C74-E74" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"E74-I74" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,A79,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A79,$E$8,""YTD"",""CORP"")/1000000,1)" +"+C79-E79" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"+E79-I79" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$87,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$87,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$87,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$87,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$87,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$87,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$87,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$87,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$87,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$87,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$88,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$88,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$88,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$88,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$88,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$88,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$88,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$88,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$88,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$88,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$89,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$89,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$89,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$89,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$89,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$89,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$89,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$89,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$89,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$89,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$90,$G$8,""YTD"",""CORP"")/1000000,1)" +"I90-J90" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$90,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$90,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$90,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$90,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$90,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$90,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$90,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$90,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$90,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C91+E91" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$91,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$91,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$91,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$91,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$91,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$91,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$91,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$91,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$91,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$91,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$92,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$92,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$92,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$92,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$92,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$92,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$92,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$92,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$92,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$92,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$93,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$93,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$93,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$93,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$93,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$93,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$93,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$93,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$93,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$93,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$94,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$94,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$94,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$94,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$94,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$94,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$94,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$94,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$94,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$94,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G74:G96)" +"E41" +"SUM($E$41:G41)" +"SUM($E$41:I41)" +"SUM($E$41:K41)" +"SUM($E$41:M41)" +"SUM($E$41:O41)" +"SUM($E$41:Q41)" +"SUM($E$41:S41)" +"SUM($E$41:U41)" +"SUM($E$41:W41)" +"SUM($E$41:Y41)" +"SUM($E$41:AA41)" +"E43" +"SUM($E$43:G43)" +"SUM($E$43:I43)" +"SUM($E$43:K43)" +"SUM($E$43:M43)" +"SUM($E$43:O43)" +"SUM($E$43:Q43)" +"SUM($E$43:S43)" +"SUM($E$43:U43)" +"SUM($E$43:W43)" +"SUM($E$43:Y43)" +"SUM($E$43:AA43)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"I108-G108" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"M108-I108" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G110)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$115,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$115,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$115,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$115,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$115,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$115,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$115,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$115,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$115,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$115,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$115,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$116,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$116,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$116,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$116,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$116,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$116,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$116,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$116,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$116,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$116,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$116,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$117,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$117,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$117,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$117,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$117,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$117,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$117,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$117,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$117,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$117,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$117,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$118,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$118,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$118,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$118,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$118,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$118,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$118,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$118,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$118,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$118,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$118,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$119,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$119,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$119,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$119,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$119,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$119,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$119,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$119,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$119,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$119,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$119,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$120,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$120,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$120,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$120,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$120,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$120,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$120,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$120,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$120,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$120,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$120,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G115:G120)" +"$A$6" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_SHARE_EQU"",$A$8,""YTD"",""CORP"")-_xll.HPVAL($A$6,""PY_R"",""0948"",$A$8,""YTD"",""CORP""))/1000000,1)-#REF!" +"ROUND((_xll.HPVAL($A$6,$A$7,""TOT_OTH_LT_DEBT"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,""PY_R"",""TOT_NP_OTHER"",$A$8,""YTD"",""CORP"")+_xll.HPVAL($A$6,$A$7,""0775"",$A$8,""YTD"",""CORP""))/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0875"",$A$8,""YTD"",""CORP"")/1000000,1)" +"SUM(D17:D27)-#REF!" +"-ROUND(_xll.HPVAL($A$6,$A$7,""TOT_INV_CONSUB"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0051"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0052"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0037"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($A$6,$A$7,""0038"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0486"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0516"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0517"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0660"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0661"",$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,""0878"",$A$8,""YTD"",""CORP"")/1000000,1)" +"-1020+433" +"D13+D14+D16+D28+D29+D30+D15" +"ROUND(D31*D33,1)" +"E49" +"SUM(G$75:G$84)+G$90" +"SUM(K$75:K$84)+K$90" +"SUM(O$75:O$84)+O$90" +"SUM(S$75:S$84)+S$90" +"SUM(W$75:W$84)+W$90" +"SUM(AA$75:AA$84)+AA$90" +"SUM(AE$75:AE$84)+AE$90" +"SUM(AI$75:AI$84)+AI$90" +"SUM(AM$75:AM$84)+AM$90" +"SUM(AQ$75:AQ$84)+AQ$90" +"SUM(AU$75:AU$84)+AU$90" +"SUM(AY$75:AY$84)+AY$90" +"SUM(E41:AA41)" +"SUM(G$84:G$89)+SUM(G$91:G$96)+G$74" +"SUM(K$84:K$89)+SUM(K$91:K$96)+K$74" +"SUM(O$84:O$89)+SUM(O$91:O$96)+O$74" +"SUM(S$84:S$89)+SUM(S$91:S$96)+S$74" +"SUM(W$84:W$89)+SUM(W$91:W$96)+W$74" +"SUM(AA$84:AA$89)+SUM(AA$91:AA$96)+AA$74" +"SUM(AE$84:AE$89)+SUM(AE$91:AE$96)+AE$74" +"SUM(AI$84:AI$89)+SUM(AI$91:AI$96)+AI$74" +"SUM(AM$84:AM$89)+SUM(AM$91:AM$96)+AM$74" +"SUM(AQ$84:AQ$89)+SUM(AQ$91:AQ$96)+AQ$74" +"SUM(AU$84:AU$89)+SUM(AU$91:AU$96)+AU$74" +"SUM(AY$84:AY$89)+SUM(AY$91:AY$96)+AY$74" +"SUM(E41:E42)" +"E33" +"E45" +"E43*E45" +"E39+E47" +"G111" +"K111" +"O111" +"S111" +"W111" +"AA111" +"AE111" +"AI111" +"AM111" +"AQ111" +"AU111" +"AY111" +"G121" +"K121" +"O121" +"S121" +"W121" +"AA121" +"AE121" +"AI121" +"AM121" +"AQ121" +"AU121" +"AY121" +"E53+E56+E57" +"-ROUND(_xll.HPVAL($A$6,$A$7,A74,$A$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,A74,$E$8,""YTD"",""CORP"")/1000000,1)" +"C74-E74" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$74,$G$8,""YTD"",""CORP"")/1000000,1)" +"E74-I74" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$74,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$74,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$74,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$74,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$74,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$74,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$74,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$74,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$74,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$75,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$75,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$75,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$75,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$75,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$75,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$75,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$75,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$75,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$75,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$76,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$76,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$76,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$76,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$76,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$76,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$76,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$76,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$76,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$76,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$77,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$77,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$77,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$77,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$77,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$77,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$77,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$77,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$77,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$77,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$78,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$78,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$78,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$78,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$78,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$78,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$78,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$78,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$78,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$78,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($A$6,$A$7,A79,$A$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($E$6,$E$7,A79,$E$8,""YTD"",""CORP"")/1000000,1)" +"+C79-E79" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$79,$G$8,""YTD"",""CORP"")/1000000,1)" +"+E79-I79" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$79,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$79,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$79,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$79,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$79,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$79,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$79,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$79,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$79,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$80,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$80,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$80,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$80,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$80,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$80,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$80,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$80,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$80,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$80,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$81,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$81,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$81,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$81,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$81,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$81,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$81,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$81,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$81,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$81,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$82,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$82,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$82,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$82,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$82,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$82,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$82,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$82,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$82,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$82,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$83,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$83,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$83,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$83,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$83,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$83,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$83,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$83,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$83,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$83,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$84,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$84,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$84,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$84,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$84,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$84,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$84,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$84,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$84,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$84,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$85,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$85,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$85,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$85,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$85,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$85,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$85,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$85,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$85,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$85,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$86,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$86,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$86,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$86,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$86,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$86,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$86,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$86,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$86,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$86,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$87,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$87,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$87,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$87,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$87,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$87,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$87,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$87,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$87,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$87,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$88,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$88,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$88,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$88,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$88,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$88,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$88,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$88,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$88,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$88,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$89,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$89,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$89,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$89,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$89,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$89,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$89,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$89,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$89,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$89,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$90,$G$8,""YTD"",""CORP"")/1000000,1)" +"I90-J90" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$90,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$90,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$90,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$90,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$90,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$90,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$90,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$90,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$90,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-C91+E91" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$91,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$91,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$91,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$91,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$91,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$91,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$91,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$91,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$91,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$91,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$92,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$92,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$92,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$92,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$92,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$92,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$92,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$92,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$92,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$92,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$93,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$93,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$93,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$93,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$93,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$93,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$93,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$93,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$93,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$93,$AA$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($G$6,$G$7,$A$94,$G$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($I$6,$I$7,$A$94,$I$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($K$6,$K$7,$A$94,$K$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($M$6,$M$7,$A$94,$M$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($W$6,$W$7,$A$94,$W$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Q$6,$Q$7,$A$94,$Q$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($S$6,$S$7,$A$94,$S$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($U$6,$U$7,$A$94,$U$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($Y$6,$Y$7,$A$94,$Y$8,""YTD"",""CORP"")/1000000,1)" +"ROUND(_xll.HPVAL($AA$6,$AA$7,$A$94,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G74:G96)" +"E41" +"SUM($E$41:G41)" +"SUM($E$41:I41)" +"SUM($E$41:K41)" +"SUM($E$41:M41)" +"SUM($E$41:O41)" +"SUM($E$41:Q41)" +"SUM($E$41:S41)" +"SUM($E$41:U41)" +"SUM($E$41:W41)" +"SUM($E$41:Y41)" +"SUM($E$41:AA41)" +"E43" +"SUM($E$43:G43)" +"SUM($E$43:I43)" +"SUM($E$43:K43)" +"SUM($E$43:M43)" +"SUM($E$43:O43)" +"SUM($E$43:Q43)" +"SUM($E$43:S43)" +"SUM($E$43:U43)" +"SUM($E$43:W43)" +"SUM($E$43:Y43)" +"SUM($E$43:AA43)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$108,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$108,$G$8,""YTD"",""CORP"")/1000000,1)" +"I108-G108" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$108,$I$8,""YTD"",""CORP"")/1000000,1)" +"M108-I108" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$108,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$108,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$108,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$108,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$108,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$108,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$108,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$108,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$109,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$109,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$109,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$109,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$109,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$109,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$109,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$109,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$109,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$109,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$109,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$110,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$110,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$110,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$110,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$110,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$110,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$110,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$110,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$110,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$110,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$110,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G108:G110)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$115,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$115,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$115,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$115,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$115,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$115,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$115,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$115,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$115,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$115,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$115,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$116,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$116,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$116,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$116,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$116,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$116,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$116,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$116,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$116,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$116,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$116,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$117,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$117,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$117,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$117,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$117,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$117,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$117,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$117,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$117,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$117,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$117,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$118,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$118,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$118,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$118,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$118,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$118,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$118,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$118,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$118,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$118,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$118,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$119,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$119,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$119,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$119,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$119,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$119,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$119,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$119,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$119,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$119,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$119,$AA$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($E$6,$E$7,$A$120,$E$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($G$6,$G$7,$A$120,$G$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($I$6,$I$7,$A$120,$I$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($K$6,$K$7,$A$120,$K$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($M$6,$M$7,$A$120,$M$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($W$6,$W$7,$A$120,$W$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Q$6,$Q$7,$A$120,$Q$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($S$6,$S$7,$A$120,$S$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($U$6,$U$7,$A$120,$U$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($Y$6,$Y$7,$A$120,$Y$8,""YTD"",""CORP"")/1000000,1)" +"-ROUND(_xll.HPVAL($AA$6,$AA$7,$A$120,$AA$8,""YTD"",""CORP"")/1000000,1)" +"SUM(G115:G120)" +"NOW()" +"CELL(""filename"",A12)" +"CELL(""filename"",A12)" +"SUM(K10:K26)" +"SUM(K32:K43)" +"SUM(K48:K72)" +"+F15+F16+F17+F18" +"+F18" +"SUM(H30:N30)" +"+N30" +"+'[1]FY 2001 FAS 106'!$L$40" +"+H18" +"+'[1]FY 2002 FAS 106'!$L$40" +"+F13+F14+F15+F16" +"+F16" +"SUM(H25:N25)" +"+N25" +"+'[1]FY 2001 FAS 106'!$L$40" +"+H16" +"+'[1]FY 2002 FAS 106'!$L$40" +"SUM(I10:AE10)" +"E10-AF10" +"I10" +"SUM(AI10:AO10)" +"SUM(E10:E18)" +"20+750+1" +"SUM(E22:E29)" +"SUM(E34:E39)" +"175+20" +"49+30" +"SUM(E56:E65)" +"SUM(E69:E70)" +"SUM(E74:E77)" +"0.16*AF88" +"0.11*AF88" +"0.18*AF88" +"0.13*AF88" +"0.04*AF88" +"0.01*AF88" +"0.13*AF88" +"0.07*AF88" +"0.03*AF88" +"0.12*AF88" +"0.01*AF88" +"0.01*AF88" +"SUM(E88:E102)" +"4901-4901" +"SUM(E106:E112)" +"855-22" +"2155-1269" +"1147-1147" +"SUM(E116:E132)" +"SUM(E137:E149)" +"SUM(E153:E192)" +"SUM(E197:E204)" +"SUM(E208:E210)" +"E19+E31+E41+E53+E66+E71+E78+E85+E103+E113+E134+E150+E194+E205+E211" +"NOW()" +"CELL(""filename"",A185)" +"SUM(AL10:AV10)" +"1500+600" +"SUM(G13:AC13)" +"-AD13" +"ROUND(+E13+AF13+AH13,0)" +"+$AJ13*AL$10" +"SUM(AK13:AW13)" +"+AX13-AJ13" +"SUM(E13:E21)" +"20+750+1" +"SUM(E25:E32)" +"SUM(E37:E42)" +"SUM(E47:E53)" +"175+20" +"49+30" +"SUM(E58:E67)" +"SUM(E71:E72)" +"SUM(E76:E79)" +"0.16*AD90" +"0.11*AD90" +"0.18*AD90" +"0.13*AD90" +"0.04*AD90" +"0.01*AD90" +"0.13*AD90" +"0.07*AD90" +"0.03*AD90" +"0.12*AD90" +"0.01*AD90" +"0.01*AD90" +"SUM(E90:E104)" +"4901-4901" +"SUM(E108:E114)" +"855-22" +"2155-1269" +"1147-1147" +"SUM(E118:E134)" +"SUM(E139:E151)" +"SUM(E155:E194)" +"SUM(E199:E206)" +"E22+E34+E44+E55+E68+E73+E80+E87+E105+E115+E136+E152+E196+E207" +"G22+G34+G44+G55+G68+G73+G80+G87+G105+G115+G136+G152+G196+G207+#REF!" +"SUM(AN209:AV209)" +"+AN209-AN211" +"NOW()" +"CELL(""filename"",A187)" +"NOW()" +"+D7" +"+D7" +"+D7" +"D7" +"ROUND((((+D10+F10)/(+D$44+F$44)+(+H10/(+H$44))+(+J10/(+J$44)))/3),6)" +"2718740350+25124273" +"16079+20016757" +"SUM(D10:D20)" +"2078510091-D54" +"794493560-H54" +"4801757402-D53" +"1867503353-H53" +"483141837-D52" +"58755151-H52" +"D21+SUM(D23:D41)" +"SUM(D44:D59)" +"SUM(D60:D63)" +"1527798328+18392218" +"D11" +"J23" +"J26" +"SUM(D68:D73)" +"SUM(F66:F73)" +"+D74-D64" +"CELL(""filename"",A81)" +"SUM(C8:AM8)" +"5000000+3000000" +"SUM(D8:D32)" +"SUM(C7:BQ7)" +"300000+23091" +"21000+50004+29004" +"11635" +"4651585+4753" +"SUM(C13:BU13)" +"233986" +"SUM(C7:C32)" +"+'2001 Forecast'!C33" +"+'2002 Plan'!AB34" +"+D8-C8" +"+'2001 Forecast'!E33" +"+'2002 Plan'!D34" +"+'2001 Forecast'!G33" +"+'2002 Plan'!F34" +"+'2001 Forecast'!I33" +"+'2002 Plan'!H34" +"+'2001 Forecast'!K33" +"+'2002 Plan'!J34" +"+'2001 Forecast'!M33" +"+'2002 Plan'!L34" +"+'2001 Forecast'!Q33" +"+'2002 Plan'!P34" +"+'2001 Forecast'!O33" +"'2002 Plan'!T34" +"+'2001 Forecast'!S33" +"+'2002 Plan'!V34" +"+'2001 Forecast'!U33" +"+'2002 Plan'!X34" +"+'2001 Forecast'!W33" +"+'2002 Plan'!Z34" +"+'2001 Forecast'!Y33" +"+'2001 Forecast'!AA33" +"+'2002 Plan'!R34" +"+'2001 Forecast'!AC33" +"+'2001 Forecast'!AE33" +"+'2001 Forecast'!AG33" +"+'2002 Plan'!AD34" +"+'2001 Forecast'!AI33" +"+'2002 Plan'!AE34" +"+'2001 Forecast'!AK33" +"+'2002 Plan'!AJ34" +"+'2001 Forecast'!AM33" +"+'2001 Forecast'!AO33" +"+'2001 Forecast'!AQ33" +"+'2001 Forecast'!AS33" +"+'2001 Forecast'!AU33" +"+'2001 Forecast'!AW33" +"+'2001 Forecast'!AY33" +"+'2001 Forecast'!BA33" +"+'2001 Forecast'!BC33" +"+'2001 Forecast'!BE33" +"+'2001 Forecast'!BG33" +"+'2001 Forecast'!BI33" +"+'2001 Forecast'!BK33" +"+'2001 Forecast'!BM33" +"+'2001 Forecast'!BO33" +"+'2001 Forecast'!BQ33" +"+'2001 Forecast'!BS33" +"+'2001 Forecast'!BU33" +"+'2002 Plan'!N34" +"+'2002 Plan'!AH34" +"+'2002 Plan'!AL34" +"SUM(C8:C80)" +"SUM(D8:D82)" +"+[1]CABC!K56" +"SUM(E9:E15)-E13" +"[1]CABC!M56" +"375000+166095.86+(125000*6)+1424571" +"C9/$C$7" +"+G$7*E9" +"I9/$I$7" +"96000+350607.84+(50000*6)+856534" +"SUM(C9:C12)" +"C7-C13-1" +"I7-I13" +"I15/I7" +"+[1]eSource!K56" +"+[1]eSource!M56" +"C9/$C$7" +"+G$7*E9" +"I9/$I$7" +"166619+113904" +"SUM(C9:C14)" +"C7-C15" +"I17/I7" +"+E20+E22" +"300000+23091" +"+C9/$C$7" +"+$G$7*E9" +"+I9/$I$7" +"+$M$7*K9" +"21000+50004+29004" +"+C12/$C$7-0.0002" +"+$G$7*E12+0.2" +"4651585+4753" +"+I15/$I$7+0.003" +"SUM(C9:C19)" +"+C7-C20" +"5316759-816537" +"SUM(C7:Q7)" +"SUM(T9:T23)" +"+V7+S7" +"+S9/$S$7" +"159*T9" +"0.17/9*V$7" +"+W9/$W$7" +"164*X9" +"+$Z$7*X9" +"+W9+Z9" +"+AA9/$AA$7" +"253408+111000" +"456740-407637" +"+G7" +"+K7" +"0.25*V7" +"0.08*V7" +"SUM(C9:C19)" +"SUM(Z9:Z20)" +"+C7-C21" +"+AA23/$AA7" +"3000" +"+B7/B$40" +"+C7*D$6" +"996" +"3498" +"991613+401861+66243" +"125777+1383997+308433" +"47004+109571" +"34738+305826+859436" +"99996" +"11988" +"93103+11790" +"18000+44394" +"+C16*D$6+0.03" +"24256+521143+246877" +"60996+3953519" +"123530+2342961+2006678+646626" +"293501+58140" +"108575" +"25982" +"10370" +"15273+1934" +"5004" +"3000+129816" +"18996+891107+112635" +"37464+1069899+379224" +"5004+810548+70578" +"24616+669968+227119" +"+H24/H$40-0.001" +"498" +"66996+4552197+208249-2" +"100352+2145026+526597" +"+H26/H$40-0.002" +"30000+457717+3779417" +"234483+2434299+2973047-1" +"34286" +"164757" +"32004" +"9000+134730+16825" +"121284+77776" +"12000" +"3996" +"14004" +"14004+59136" +"+B34/B$40+0.002" +"47004" +"+C35*D$6+0.2" +"6996" +"9000" +"6000" +"67860" +"SUM(B7:B39)" +"SUM(D7:D39)-0.5" +"+D40-D26" +"J40-J26" +"D26" +"(+D2/$D$19*$C$19)+43259+0.4" +"814848-60000-96000" +"+B2/$B$20*$E$19" +"+[2]Sheet2!H2*$F$23" +"+[2]Sheet2!E2*$G$23" +"+[2]Sheet2!B2*$H$19" +"55189-0.4" +"(+B2/($B$17)*$J$21)" +"+B2/$B$19*$K$19" +"SUM(C2:K2)" +"SUM(L2:N2)" +"180900+0.4" +"+[2]Sheet2!H3*$F$23" +"+[2]Sheet2!E3*$G$23" +"+[2]Sheet2!B3*$H$19" +"+B9/$B$19*$K$19-0.5" +"688135-145675" +"+[2]Sheet2!H10*$F$23" +"+[2]Sheet2!E9*$G$21" +"+[2]Sheet2!B10*$H$19" +"+[2]Sheet2!H11*$F$23" +"+[2]Sheet2!B11*$H$19" +"SUM(B2:B16)" +"SUM(C2:C11)" +"+L26" +"SUM(B2:B11)" +"SUM(D2:D8)-60000" +"904877" +"L17+L18" +"SUM(B2:B9)" +"SUM(G19:G20)" +"-G13" +"SUM(F19:F22)" +"'[1]Legal Revised '!P56" +"'[1]Legal Revised '!R56" +"2717692+2906040+216620" +"+C9/$C$7" +"+G$7*E9" +"2540772+189392+4747871+477099" +"+I9/$I$7" +"1058744+67743" +"248349+15890" +"509567+403061" +"352399+679212+66007" +"+M$7*K13-0.06" +"798322+41464" +"36253+759469+52291" +"+I15/$I$7+0.0004" +"237798+870918" +"761450+418943+75527" +"101913+7658" +"6695+133404+8964" +"1814858+50473+6780" +"+C18/$C$7-0.0002" +"5000000+2628539+488106" +"3539036+2750000" +"5000000+3000000" +"50301+3218" +"94990+6078" +"345000+230279+313522+4350773" +"650000+250000+57586" +"+C7-SUM(C9:C22)" +"+G$7*E23-0.26" +"SUM(C9:C23)" +"+C27/C24-0.01" +"+I27/I24" +"+C23-C27-1" +"+C29/C24" +"+G$7*E29+0.11" +"+I23-I27" +"+M$7*K29+1" +"SUM(C27:C29)" +"SUM(E27:E29)+0.01" +"CELL(""filename"",A1)" +"+P4-D73" +"31100000-SUM(P74:P76)" +"+'[3]Jan ext legal'!E5+'[3]Feb ext legal'!E5+'[3]Mar ext legal'!E5+'[3]Apr ext legal'!E5+'[3]May ext legal'!E5+'[3]Jun ext legal'!E5+'[3]Jul ext legal'!E5" +"+'[3]Jan ext legal'!K5+'[3]Feb ext legal'!K5+'[3]Mar ext legal'!K5+'[3]Apr ext legal'!K5+'[3]May ext legal'!K5+'[3]Jun ext legal'!K5+'[3]Jul ext legal'!K5" +"+D6/D$73" +"+N$4*M6" +"SUM(D6+N6)" +"+'[3]Jan ext legal'!E11+'[3]Feb ext legal'!E11+'[3]Mar ext legal'!E11+'[3]Apr ext legal'!E11+'[3]May ext legal'!E11+'[3]Jun ext legal'!E11+'[3]Jul ext legal'!E11" +"+'[3]Jan ext legal'!K11+'[3]Feb ext legal'!K11+'[3]Mar ext legal'!K11+'[3]Apr ext legal'!K11+'[3]May ext legal'!K11+'[3]Jun ext legal'!K11+'[3]Jul ext legal'!K11" +"+'[3]Jan ext legal'!E69+'[3]Feb ext legal'!E69+'[3]Mar ext legal'!E69+'[3]Apr ext legal'!E69+'[3]May ext legal'!E69+'[3]Jun ext legal'!E69+'[3]Jul ext legal'!E69" +"+'[3]Jan ext legal'!K69+'[3]Feb ext legal'!K69+'[3]Mar ext legal'!K69+'[3]Apr ext legal'!K69+'[3]May ext legal'!K69+'[3]Jun ext legal'!K69+'[3]Jul ext legal'!K69" +"SUM(D6:D72)" +"5000000/12*7" +"+'[3]Jan ext legal'!F76+'[3]Feb ext legal'!F76+'[3]Mar ext legal'!F76+'[3]Apr ext legal'!F76+'[3]May ext legal'!F76+'[3]Jun ext legal'!F76+'[3]Jul ext legal'!F76" +"+'[3]Jan ext legal'!K76+'[3]Feb ext legal'!K76+'[3]Mar ext legal'!K76+'[3]Apr ext legal'!K76+'[3]May ext legal'!K76+'[3]Jun ext legal'!K76+'[3]Jul ext legal'!K76" +"5000000/12*5" +"SUM(D74:N74)" +"650000/12*7" +"650000/12*5" +"+D6+D8+D9+D10+D11+D17+D18+D66+D67+D68+D69+D70+D72+D74+D75+D76" +"D13+D14+D15+D16+SUM(D19:D65)+D71" +"+P7+P12+P13+P14+P15+P16+SUM(P19:P65)+P71" +"SUM(D77:D78)" +"+P79-P73-P74-P75-P76" +"D73" +"CELL(""filename"",A1)" +"+C28*C35" +"SUM(C7:H7)" +"+J7*12" +"+E28*E37" +"+E39*E28" +"+F28*F39" +"+F28*F41" +"+E28*E43" +"+E28*E45" +"250000/12" +"3000000/12" +"+C28*C49" +"SUM(C7:C24)" +"SUM(E9:E17)" +"SUM(F7:F17)" +"SUM(J7:J23)" +"5899802-4000000" +"(7297279-5000000)" +"(1137398-250000)" +"(4131101-1000000)" +"6525540-5000000" +"(5376804-2000000)" +"G5" +"'[3]2001 Int Legal billout'!C7" +"'[3]2001 Int Legal billout'!D7" +"100%/12" +"0.05/12" +"SUM(C35:C51)" +"SUM(E35:E52)" +"CELL(""filename"",A1)" +"SUM(K9:K16)-K14" +"C9/$C$7" +"+G$7*E9" +"I9/$I$7" +"+G$7*E11+0.1" +"SUM(C9:C13)" +"C14/$C$7+0.01" +"C7-C14" +"+C16/C7-0.01" +"I16/I7" +"SUM(E9:E21)-E19-0.01" +"SUM(K9:K21)-K19" +"C9/$C$7" +"+G$7*E9-0.11" +"I9/$I$7" +"+M$7*K9" +"C10/$C$7+0.005" +"+I7*0.15" +"C17/$C$7+0.0005" +"+I7*0.2" +"+M$7*K17+0.11" +"SUM(C9:C18)" +"C7-C19" +"I21/I7" +"+E15+E17" +"+K17+K15" +"+C9/$C$7-0.00072" +"+G$7*E9" +"+I9/I7" +"+C10/$C$7-0.0023" +"+I10/I7" +"+M$7*K10+0.3" +"+C11/$C$7" +"+I11/I7" +"+G$7*E12-0.5" +"+I12/I7" +"+I13/I7" +"+I14/I7" +"SUM(C9:C14)" +"+C7-C15" +"+I17/$I$7" +"+E15+E17" +"+K17+K15" +"+C9/$C$7-0.00072" +"+G$7*E9" +"+I9/I7" +"+C10/$C$7-0.0023" +"+I10/I7" +"+M$7*K10+0.3" +"+C11/$C$7" +"+I11/I7" +"+G$7*E12-0.5" +"+I12/I7" +"+I13/I7" +"+I14/I7" +"SUM(C9:C14)" +"+C7-C15" +"+I17/$I$7" +"+[1]Treasury!K52" +"+[1]Treasury!M52" +"67396.08*12" +"C9/$C$7" +"+G$7*E9" +"I9/$I$7" +"8800*6" +"+C9+C10" +"SUM(E9:E10)+0.01" +"SUM(G9:G10)" +"C7-C11" +"+E7-E11" +"+M$7*K13-0.11" +"SUM(C8:AM8)" +"5000000+3000000" +"SUM(D8:D32)" +"SUM(C7:BQ7)" +"300000+23091" +"21000+50004+29004" +"11635" +"4651585+4753" +"SUM(C13:BU13)" +"233986" +"SUM(C7:C32)" +"+'2001 Forecast'!C33" +"+'2002 Plan'!AB34" +"+D8-C8" +"+'2001 Forecast'!E33" +"+'2002 Plan'!D34" +"+'2001 Forecast'!G33" +"+'2002 Plan'!F34" +"+'2001 Forecast'!I33" +"+'2002 Plan'!H34" +"+'2001 Forecast'!K33" +"+'2002 Plan'!J34" +"+'2001 Forecast'!M33" +"+'2002 Plan'!L34" +"+'2001 Forecast'!Q33" +"+'2002 Plan'!P34" +"+'2001 Forecast'!O33" +"'2002 Plan'!T34" +"+'2001 Forecast'!S33" +"+'2002 Plan'!V34" +"+'2001 Forecast'!U33" +"+'2002 Plan'!X34" +"+'2001 Forecast'!W33" +"+'2002 Plan'!Z34" +"+'2001 Forecast'!Y33" +"+'2001 Forecast'!AA33" +"+'2002 Plan'!R34" +"+'2001 Forecast'!AC33" +"+'2001 Forecast'!AE33" +"+'2001 Forecast'!AG33" +"+'2002 Plan'!AD34" +"+'2001 Forecast'!AI33" +"+'2002 Plan'!AE34" +"+'2001 Forecast'!AK33" +"+'2002 Plan'!AJ34" +"+'2001 Forecast'!AM33" +"+'2001 Forecast'!AO33" +"+'2001 Forecast'!AQ33" +"+'2001 Forecast'!AS33" +"+'2001 Forecast'!AU33" +"+'2001 Forecast'!AW33" +"+'2001 Forecast'!AY33" +"+'2001 Forecast'!BA33" +"+'2001 Forecast'!BC33" +"+'2001 Forecast'!BE33" +"+'2001 Forecast'!BG33" +"+'2001 Forecast'!BI33" +"+'2001 Forecast'!BK33" +"+'2001 Forecast'!BM33" +"+'2001 Forecast'!BO33" +"+'2001 Forecast'!BQ33" +"+'2001 Forecast'!BS33" +"+'2001 Forecast'!BU33" +"+'2002 Plan'!N34" +"+'2002 Plan'!AH34" +"+'2002 Plan'!AL34" +"SUM(C8:C80)" +"SUM(D8:D82)" +"[1]S.East!B17+[1]North!B16+[1]S.West!B16+'[1]S.East(NNG)'!B16" +"+B17-D17-F17" +"B17+J17+R17+Z17+AH17" +"-1131.1" +"0" +"[1]S.East!B21+[1]North!B19+[1]S.West!B19+'[1]S.East(NNG)'!B19" +"[1]S.East!B27" +"[1]North!B25" +"[1]S.East!B28" +"'[1]S.East(NNG)'!B25" +"-367" +"-1500" +"111.6+38.1" +"86.5+38.1" +"69.7+23.8" +"54.1+23.8" +"27.9+9.5" +"21.6+9.5" +"SUM(B16:B39)" +"SUM(E16:E33)" +"98009.3+16" +"B40-B41" +"-367" +"-1500" +"SUM(C5:C12)" +"CELL(""filename"")" +"0" +"+B13-D13-F13" +"3.341+36.752" +"SUM(J13:X13)" +"H13-Z13" +"1003.625+269.853" +"8.956" +"458.848+118.735" +"275.472+24.287" +"101.207+43.176" +"30.953+2.698" +"75.633+80.956" +"5.99+10.15" +"-300" +"SUM(B13:B21)" +"4904.7" +"318" +"22.754" +"11.377+92.595-0.3" +"SUM(B23:B24)" +"H34*0.4726" +"H34*0.14" +"H34*0.1799" +"H34*0.0499" +"H34*0.0515" +"H34*0.0234" +"H34*0.0235" +"B25+B31+SUM(B33:B34)" +"SUM(E12:E27)" +"12001+2166.5" +"4563.268+1023.9" +"861.294+303.3" +"1446.427+389.7" +"280.007+108.1" +"754.675+111.6" +"685.44+50.7" +"127.459+50.9" +"3055.022+47.277+48.978+92.595+38.595+128.3" +"Z38-H38" +"H36-H38" +"SUM(C5:C6)" +"SUM(C11:C13)-C15" +"C21-C19" +"-SUM(C23:C24)+C26" +"SUM(F8:O8)+SUM(Q8:R8)" +"ROUND('[1]03YTD'!I$65,0)" +"N8+O8" +"ROUND('[1]03YTD'!U$65,0)" +"ROUND(-'[1]03YTD'!I$72,0)" +"ROUND(-'[1]03YTD'!U$72,0)" +"F8+F9" +"ROUND('[1]03YTD'!I$36,0)" +"ROUND('[1]03YTD'!U$36,0)" +"ROUND('[1]03YTD'!I$62,0)" +"ROUND('[1]03YTD'!U$62,0)" +"ROUND('[1]03YTD'!I$46,0)*-1" +"ROUND('[1]03YTD'!U$46,0)*-1" +"ROUND(-'[1]03YTD'!I$43,0)" +"ROUND(-'[1]03YTD'!U$43,0)" +"10300+186-64+7+1-2519" +"2013+322+1043-1" +"-1787+1787" +"-10089-11+22442-20054+9" +"44-356" +"6-15" +"992-2502" +"14028-1787" +"SUM(F10:F21)" +"4-11" +"138-234" +"473+704" +"359-470" +"F22+F35" +"-45670-427" +"-35+139" +"SUM(F39:F46)" +"23942" +"-11-2491-16050" +"SUM(F50:F55)" +"F36+F47+F56" +"SUM(F57:R57)" +"F57-F58" +"F59+F62" +"-7786" +"D59-D66" +"D59" +"D8+P8" +"SUM(E8:K8)+L8+M8+N8" +"+SEPTYTD!E8-'AUGYTD '!E8" +"+SEPTYTD!L8-'AUGYTD '!O8" +"B8+B9" +"SUM(B10:B18)" +"SUM(B21:B30)" +"B19+B31" +"SUM(B36:B41)" +"SUM(E45:N45)" +"SUM(B45:B49)" +"B33+B42+B50" +"B52-B54" +"B56+B58" +"D8+P8" +"SUM(E8:K8)+L8+M8+N8" +"+'[19]09YTD'!$J$65" +"+'[19]09YTD'!$K$65" +"+'[19]09YTD'!$L$65" +"+'[19]09YTD'!$M$65" +"+'[19]09YTD'!$N$65" +"+'[19]09YTD'!$O$65" +"+'[19]09YTD'!$P$65" +"+'[19]09YTD'!$U$65" +"+'[19]09YTD'!$V$65" +"+'[19]09YTD'!$W$65" +"+[15]SEPT_YTD!$H$8" +"-'[19]09YTD'!J72" +"-'[17]08YTD '!L72" +"-'[19]09YTD'!U72" +"-'[21]09YTD '!$N$73" +"B8+B9" +"+'[19]09YTD'!J36" +"+'[19]09YTD'!U36" +"+[20]SEPT_YTD!$H$11" +"+'[19]09YTD'!J62" +"+'[19]09YTD'!U62" +"+[15]SEPT_YTD!$H$12" +"-'[19]09YTD'!J46" +"-'[19]09YTD'!U46" +"+[15]SEPT_YTD!$H$13" +"-'[19]09YTD'!J43" +"-'[19]09YTD'!U43" +"+[15]SEPT_YTD!$H$15" +"+[15]SEPT_YTD!$H$16" +"-4848-25026-38569" +"3694+2166" +"+[15]SEPT_YTD!$H$17" +"SUM(B10:B18)" +"+[15]SEPT_YTD!$H$20" +"-22223-36042" +"+[15]SEPT_YTD!$H$21" +"+[15]SEPT_YTD!$H$22" +"+[15]SEPT_YTD!$H$23" +"+[15]SEPT_YTD!$H$24" +"+[15]SEPT_YTD!$H$25" +"+[15]SEPT_YTD!$H$26" +"+[15]SEPT_YTD!$H$27" +"-448+1" +"46+1" +"+[15]SEPT_YTD!$H$28" +"SUM(B21:B30)" +"B19+B31" +"31172-2832" +"-344-487" +"SUM(E39:N39)" +"+[15]SEPT_YTD!$H$37" +"-14+1" +"SUM(B36:B41)" +"+[15]SEPT_YTD!$H$46" +"SUM(B45:B49)" +"B33+B42+B50" +"+[15]SEPT_YTD!$J$50" +"B52-B54" +"+[15]SEPT_YTD!$J$54" +"B56+B58" +"D8+S8" +"SUM(E8:M8)+O8+P8+Q8" +"+'AUGYTD '!E8-'JULYYTD '!E8" +"M8+L8" +"B8+B9" +"N8" +"SUM(B10:B18)" +"SUM(B21:B30)" +"B19+B31" +"SUM(B36:B41)" +"SUM(E45:Q45)" +"SUM(B45:B49)" +"B33+B42+B50" +"B52-B54" +"B56+B58" +"D8+S8" +"SUM(E8:M8)+O8+P8+Q8" +"+'[17]08YTD '!J65" +"+'[14]07YTD '!Q65" +"+'[12]06YTD'!R65" +"+'[14]07YTD '!T65" +"+'[17]08YTD '!Q65" +"+'[15]AUG_YTD '!$H$8" +"-'[17]08YTD '!J72" +"-'[14]07YTD '!Q72" +"-'[12]06YTD'!R72" +"-'[14]07YTD '!T72" +"-'[17]08YTD '!Q72" +"-'[18]08YTD '!$N$73" +"B8+B9" +"+'[17]08YTD '!J36" +"+'[14]07YTD '!Q36" +"+'[12]06YTD'!R36" +"+'[14]07YTD '!T36" +"+'[17]08YTD '!Q36" +"+'[15]AUG_YTD '!$H$11" +"+'[17]08YTD '!J62" +"+'[14]07YTD '!Q62" +"+'[12]06YTD'!R62" +"+'[14]07YTD '!T62" +"+'[17]08YTD '!Q62" +"+'[15]AUG_YTD '!$H$12" +"-'[17]08YTD '!J46" +"-'[14]07YTD '!Q46" +"-'[12]06YTD'!R46" +"-'[14]07YTD '!T46" +"-'[17]08YTD '!Q46" +"+'[15]AUG_YTD '!$H$13" +"-'[17]08YTD '!J43" +"-'[14]07YTD '!Q43" +"-'[12]06YTD'!R43" +"-'[14]07YTD '!T43" +"-'[17]08YTD '!Q43" +"+'[15]AUG_YTD '!$H$15" +"M17+L17" +"+'[15]AUG_YTD '!$H$16" +"-5208-17744-14700" +"3258+2228" +"+'[15]AUG_YTD '!$H$17" +"SUM(B10:B18)" +"+'[15]AUG_YTD '!$H$20" +"+'[15]AUG_YTD '!$H$21" +"+'[15]AUG_YTD '!$H$22" +"+'[15]AUG_YTD '!$H$23" +"+'[15]AUG_YTD '!$H$24" +"+'[15]AUG_YTD '!$H$25" +"+'[15]AUG_YTD '!$H$26" +"+'[15]AUG_YTD '!$H$27" +"+'[15]AUG_YTD '!$H$28" +"SUM(B21:B30)" +"B19+B31" +"18694-1630" +"218-438" +"SUM(E39:Q39)" +"+'[15]AUG_YTD '!$H$37" +"-3-11+56" +"SUM(B36:B41)" +"+'[15]AUG_YTD '!$H$46" +"SUM(B45:B49)" +"B33+B42+B50" +"+'[15]AUG_YTD '!$J$50" +"B52-B54" +"+'[15]AUG_YTD '!$J$54" +"B56+B58" +"D8+S8" +"SUM(E8:M8)+O8+P8+Q8" +"'JULYYTD '!E8-JUNEYTD!E8" +"M8+L8" +"B8+B9" +"N8" +"SUM(B10:B18)" +"+'JULYYTD '!S28-JUNEYTD!S28" +"SUM(B21:B30)" +"B19+B31" +"SUM(B36:B41)" +"SUM(E45:Q45)" +"SUM(B45:B49)" +"B33+B42+B50" +"+B52-B54" +"E54+E52" +"P52-P54" +"B56+B58" +"D8+S8" +"SUM(E8:M8)+O8+P8+Q8" +"+'[14]07YTD '!J65" +"+'[12]06YTD'!R65" +"+'[14]07YTD '!T65" +"+'[15]JULY_YTD '!$H$8" +"-'[14]07YTD '!J72" +"-'[12]06YTD'!R72" +"-'[14]07YTD '!T72" +"-'[16]07YTD '!$N$73" +"B8+B9" +"+'[14]07YTD '!J36" +"+'[12]06YTD'!R36" +"+'[14]07YTD '!T36" +"+'[15]JULY_YTD '!$H$11" +"+'[14]07YTD '!J62" +"+'[12]06YTD'!R62" +"+'[14]07YTD '!T62" +"+'[15]JULY_YTD '!$H$12" +"-'[14]07YTD '!J46" +"-'[12]06YTD'!R46" +"-'[14]07YTD '!T46" +"-'[15]JULY_YTD '!$H$14" +"-'[14]07YTD '!J43" +"-'[12]06YTD'!R43" +"-'[14]07YTD '!T43" +"'[15]JULY_YTD '!$H$15" +"M17+L17" +"+'[15]JULY_YTD '!$H$16" +"-4328-15838-14700" +"2770+2239" +"+'[15]JULY_YTD '!$H$17" +"SUM(B10:B18)" +"+'[15]JULY_YTD '!$H$20" +"-1582-62471" +"-2779-15672" +"-76033+82422" +"+'[15]JULY_YTD '!$H$21" +"+'[15]JULY_YTD '!$H$22" +"+'[15]JULY_YTD '!$H$23" +"+'[15]JULY_YTD '!$H$24" +"+'[15]JULY_YTD '!$H$25" +"+'[15]JULY_YTD '!$H$26" +"+'[15]JULY_YTD '!$H$27" +"+'[15]JULY_YTD '!$H$28" +"SUM(B21:B30)" +"B19+B31" +"8812-937" +"7-264" +"SUM(E39:Q39)" +"+'[15]JULY_YTD '!$H$37" +"SUM(B36:B41)" +"+'[15]JULY_YTD '!$H$46" +"SUM(B45:B49)" +"B33+B42+B50" +"+'[15]JULY_YTD '!$H$50" +"B52-B54" +"B56+B58" +"D8+R8" +"SUM(E8:M8)+O8+P8" +"JUNEYTD!E8-MayYTD!E8" +"M8+L8" +"JUNEYTD!Q8-MayYTD!P8" +"B8+B9" +"N8" +"SUM(B10:B18)" +"+JUNEYTD!S28-MayYTD!R28" +"SUM(B21:B30)" +"B19+B31" +"SUM(E39:P39)" +"SUM(B36:B41)" +"SUM(B45:B49)" +"B33+B42+B50" +"+'[13]JUNE_MO '!$H$50" +"B54+B52" +"+D52-D54" +"B56+B58" +"D8+S8" +"SUM(E8:M8)+O8+Q8" +"+'[12]06YTD'!J65" +"+'[12]06YTD'!T65" +"+'[13]JUNE_YTD '!$H$8" +"-'[12]06YTD'!J72" +"-'[12]06YTD'!T72" +"-'[13]JUNE_YTD '!$H$48" +"B8+B9" +"+'[12]06YTD'!J36" +"+'[12]06YTD'!T36" +"+'[13]JUNE_YTD '!$H$11" +"+'[12]06YTD'!J62" +"+'[12]06YTD'!T62" +"+'[13]JUNE_YTD '!$H$12" +"-'[12]06YTD'!J46" +"-'[12]06YTD'!T46" +"-'[13]JUNE_YTD '!$H$14" +"-'[12]06YTD'!J43" +"-'[12]06YTD'!T43" +"'[13]JUNE_YTD '!$H$15" +"M17+L17" +"+'[13]JUNE_YTD '!$H$16" +"-6539-13095-14700" +"645+2783+1152" +"+'[13]JUNE_YTD '!$H$17" +"SUM(B10:B18)" +"+'[13]JUNE_YTD '!$H$20" +"+'[13]JUNE_YTD '!$H$21" +"+[11]MAY_YTD!$H$22" +"+'[13]JUNE_YTD '!$H$23" +"+'[13]JUNE_YTD '!$H$24" +"+'[13]JUNE_YTD '!$H$25" +"+'[13]JUNE_YTD '!$H$26" +"+'[13]JUNE_YTD '!$H$27" +"+'[13]JUNE_YTD '!$H$28" +"SUM(B21:B30)" +"B19+B31" +"28160-307" +"324-227" +"SUM(E39:Q39)" +"+'[13]JUNE_YTD '!$H$37" +"SUM(B36:B41)" +"SUM(B45:B49)" +"B33+B42+B50" +"+'[13]JUNE_YTD '!$H$50" +"B52-B54" +"B56+B58" +"D8+R8" +"SUM(E8:M8)+O8+P8" +"MayYTD!E8-AprYTD!E8" +"M8+L8" +"B8+B9" +"N8" +"SUM(B10:B18)" +"+MayYTD!R28-AprYTD!R28" +"SUM(B21:B30)" +"B19+B31" +"SUM(E39:P39)" +"SUM(B36:B41)" +"SUM(B45:B49)" +"B33+B42+B50" +"B54+B52" +"B56+B58" +"D8+R8" +"SUM(E8:M8)+O8+P8" +"'[10]05YTD '!J$65" +"'[8]04YTD'!R$65" +"+'[10]05YTD '!$T$65" +"+'[10]05YTD '!$U$65" +"+'[10]05YTD '!$V$65" +"[11]MAY_YTD!$H$8" +"+'[10]05YTD '!J72*-1" +"+'[10]05YTD '!L72" +"'[8]04YTD'!R$72*-1" +"+'[10]05YTD '!T72" +"+'[10]05YTD '!U72*-1" +"'[8]04YTD'!X$72*-1" +"B8+B9" +"+'[10]05YTD '!J36" +"'[8]04YTD'!R$36" +"+'[10]05YTD '!T36" +"[9]APR_YTD!$H11" +"+'[10]05YTD '!J62" +"'[8]04YTD'!R$62" +"+'[10]05YTD '!T62" +"[11]MAY_YTD!$H12" +"-'[10]05YTD '!J46" +"'[3]01YTD'!R$46*-1" +"-'[10]05YTD '!T46" +"[9]APR_YTD!$H14" +"-'[10]05YTD '!J43" +"'[3]01YTD'!R$43*-1" +"-'[10]05YTD '!T43" +"M17+L17" +"-4465-14700-5740" +"537+2317+1247" +"SUM(B10:B18)" +"[11]MAY_YTD!$H20" +"+[11]MAY_YTD!$H$22" +"[11]MAY_YTD!$H22" +"+[11]MAY_YTD!$H$26" +"+[11]MAY_YTD!$H$27" +"+[11]MAY_YTD!$H$28" +"SUM(B21:B30)" +"B19+B31" +"18252-288" +"194-148" +"SUM(E39:P39)" +"[11]MAY_YTD!$H$37" +"SUM(B36:B41)" +"SUM(B45:B49)" +"B33+B42+B50" +"[11]MAY_YTD!$H$50" +"B54+B52" +"L52-L54" +"+R52-R54" +"B56+B58" +"D8+R8" +"SUM(E8:M8)+O8+P8" +"AprYTD!E8-MarYTD!E8" +"M8+L8" +"B8+B9" +"N8" +"SUM(B10:B18)" +"SUM(B21:B30)" +"B19+B31" +"SUM(E39:P39)" +"SUM(B36:B41)" +"SUM(B45:B49)" +"B33+B42+B50" +"B54+B52" +"B56+B58" +"D8+R8" +"SUM(E8:M8)+O8+P8" +"'[8]04YTD'!J$65" +"M8+L8" +"'[8]04YTD'!$U$65" +"'[8]04YTD'!V$65" +"[9]APR_YTD!$H8" +"'[8]04YTD'!J$72*-1" +"'[8]04YTD'!U$72*-1" +"B8+B9" +"N8" +"'[8]04YTD'!J$36" +"'[8]04YTD'!U$36" +"[9]APR_YTD!$H11" +"'[8]04YTD'!J$62" +"'[8]04YTD'!U$62" +"'[8]04YTD'!$J$46*-1" +"'[8]04YTD'!K$46*-1" +"'[3]01YTD'!O$46*-1" +"'[8]04YTD'!J$43*-1" +"'[3]01YTD'!O$43*-1" +"'[8]04YTD'!U$43*-1" +"-3214-4913-3" +"430+1850+1780" +"SUM(B10:B18)" +"[9]APR_YTD!$H20" +"SUM(B21:B30)" +"B19+B31" +"8699-145" +"246-39" +"SUM(E39:P39)" +"[9]APR_YTD!$H$38" +"SUM(B36:B41)" +"SUM(B45:B49)" +"B33+B42+B50" +"[9]APR_YTD!$H$51" +"B54+B52" +"L52-L54" +"B56+B58" +"D8+R8" +"SUM(E8:M8)+O8+P8" +"MarYTD!E8-FebYTD!E8" +"M8+L8" +"B8+B9" +"N8" +"SUM(B10:B18)" +"[2]JAN_YTD!$H$32" +"SUM(B21:B30)" +"B19+B31" +"SUM(E39:P39)" +"MarYTD!#REF!-FebYTD!E40" +"MarYTD!E40-FebYTD!E41" +"SUM(B36:B42)" +"SUM(B46:B50)" +"B33+B43+B51" +"B55+B53" +"B57+B59" +"P57-P63" +"D8+R8" +"SUM(E8:M8)+O8+P8" +"'[6]03YTD'!J$65" +"M8+L8" +"'[6]03YTD'!$U$65" +"'[6]03YTD'!V$65" +"'[6]03YTD'!$X$65" +"'[6]03YTD'!J$72*-1" +"'[6]03YTD'!U$72*-1" +"B8+B9" +"N8" +"'[6]03YTD'!J$36" +"'[6]03YTD'!U$36" +"'[6]03YTD'!J$62" +"'[6]03YTD'!U$62" +"'[6]03YTD'!$J$46*-1" +"'[6]03YTD'!K$46*-1" +"'[3]01YTD'!O$46*-1" +"'[6]03YTD'!J$43*-1+34" +"'[6]03YTD'!K$43*-1" +"'[3]01YTD'!O$43*-1" +"'[6]03YTD'!U$43*-1" +"[7]MAR_YTD!$H$16" +"-2044-5074" +"322+1358-896" +"[7]MAR_YTD!$H$17" +"SUM(B10:B18)" +"[7]MAR_YTD!$H20" +"[7]MAR_YTD!$H$25" +"[7]MAR_YTD!$H$27" +"SUM(B21:B30)" +"B19+B31" +"-298-275" +"223+31" +"SUM(E39:P39)" +"[7]MAR_YTD!$H$38" +"SUM(B36:B41)" +"SUM(B45:B49)" +"B33+B42+B50" +"[7]MAR_YTD!$H$52" +"B54+B52" +"L52-L54" +"B56+B58" +"D8+R8" +"SUM(E8:M8)+O8+P8" +"'[4]02YTD'!J$65" +"M8+L8" +"'[4]02YTD'!$U$65" +"'[4]02YTD'!V$65" +"[5]FEB_YTD!$H$8" +"'[4]02YTD'!J$72*-1" +"'[4]02YTD'!U$72*-1" +"B8+B9" +"N8" +"'[4]02YTD'!J$36" +"'[4]02YTD'!U$36" +"[2]JAN_YTD!$H$11" +"'[4]02YTD'!J$62" +"'[4]02YTD'!U$62" +"[5]FEB_YTD!$H$13" +"'[3]01YTD'!J$46*-1" +"'[4]02YTD'!J$43*-1" +"'[3]01YTD'!O$43*-1" +"'[4]02YTD'!U$43*-1" +"[5]FEB_YTD!$H$19" +"[5]FEB_YTD!$H$20" +"-1604+396+35" +"-753+215+879" +"[5]FEB_MO!$H$21" +"SUM(B10:B18)" +"[5]FEB_YTD!$H$24" +"[2]JAN_YTD!$H$25" +"[2]JAN_YTD!$H$27" +"[2]JAN_YTD!$H$28" +"[5]FEB_YTD!$H$29" +"[2]JAN_YTD!$H$30" +"[5]FEB_YTD!$H$31" +"[2]JAN_YTD!$H$32" +"[2]JAN_YTD!$H$33" +"SUM(B21:B30)" +"B19+B31" +"-4197-81" +"340+71" +"SUM(E39:P39)" +"[5]FEB_YTD!$H$42" +"[5]FEB_YTD!$H$43" +"SUM(B36:B42)" +"SUM(B46:B50)" +"B33+B43+B51" +"[5]FEB_YTD!$J$56*-1" +"B55+B53" +"G53-G55" +"B57+B59" +"P57-P63" +"D8+R8" +"SUM(E8:M8)+O8+P8" +"FebYTD!E8-'JAN2000'!E8" +"M8+L8" +"[5]FEB_MO!$H$8" +"B8+B9" +"N8" +"[2]JAN_YTD!$H$11" +"[5]FEB_MO!$H$13" +"[5]FEB_MO!$H$19" +"[5]FEB_MO!$H$20" +"[5]FEB_MO!$H$21" +"SUM(B10:B18)" +"[5]FEB_MO!$H$24" +"[2]JAN_YTD!$H$25" +"[2]JAN_YTD!$H$27" +"[2]JAN_YTD!$H$28" +"[5]FEB_MO!$H$29" +"[2]JAN_YTD!$H$30" +"[5]FEB_MO!$H$31" +"[2]JAN_YTD!$H$32" +"[2]JAN_YTD!$H$33" +"SUM(B21:B30)" +"B19+B31" +"SUM(E39:P39)" +"[5]FEB_MO!$H$42" +"[5]FEB_MO!$H$43" +"SUM(B36:B42)" +"SUM(B46:B50)" +"B33+B43+B51" +"[5]FEB_MO!$H$56" +"B53-B55" +"O53-P55" +"B57+B59" +"P57-P63" +"D8+R8" +"SUM(E8:M8)+O8+P8" +"'[3]01YTD'!J$65" +"'[3]01YTD'!U$65" +"[2]JAN_YTD!$H$8" +"'[3]01YTD'!J$72*-1" +"'[3]01YTD'!U$72*-1" +"B8+B9" +"N8" +"'[3]01YTD'!J$36" +"[2]JAN_YTD!$H$11" +"'[3]01YTD'!J$62" +"'[3]01YTD'!U$62" +"[2]JAN_YTD!$H$13" +"'[3]01YTD'!J$46*-1" +"M15+L15" +"'[3]01YTD'!J$43*-1" +"[2]JAN_YTD!$H$19" +"-673-30" +"107+442-514" +"SUM(B10:B18)" +"[2]JAN_YTD!$H$24" +"[2]JAN_YTD!$H$25" +"[2]JAN_YTD!$H$27" +"[2]JAN_YTD!$H$28" +"[2]JAN_YTD!$H$29" +"[2]JAN_YTD!$H$30" +"[2]JAN_YTD!$H$31" +"[2]JAN_YTD!$H$32" +"[2]JAN_YTD!$H$33" +"SUM(B21:B30)" +"B19+B31" +"-18-226" +"-193+78" +"SUM(E39:P39)" +"[2]JAN_YTD!$J$42" +"[2]JAN_YTD!$J$43" +"SUM(B36:B42)" +"[2]JAN_YTD!$H$53" +"SUM(B46:B50)" +"B33+B43+B51" +"B53-B55" +"B57+B59" +"P57-P63" +"NOW()" +"CELL(""filename"")" +"F6" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_CASH_WF"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""0025"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0660"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_AR_OTHER"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""0070"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""0077"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""TOT_NR_TRADE"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0052"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""0038"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0051"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0037"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0030"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0185"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_INVENTORY"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0120"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_PREPYMT"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0183"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_OTH_CA"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""TAX_CREDIT"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""0181"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_INVEST_SUBS"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_INV_CONSUB"",$D$3,""YTD"",""CORP"")-_xll.HPVAL($C$1,$C$3,""0218"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0218"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_MKT_SEC"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND(_xll.HPVAL($C$1,$C$3,""0255"",$D$3,""YTD"",""CORP"")/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0260"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0350"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0358"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0265"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_INV_OTHER"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_DEF_CHGS_OTH"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0341"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_PPE"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_ACCUM_DDA"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0340"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$3,""TOT_NP_OTHER"",$D$3,""YTD"",""CORP"")/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0486"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$3,""TOT_AP_OTHER"",$D$3,""YTD"",""CORP"")/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0516"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0517"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0632"",$D$3,""YTD"",""CORP""))/1000,0)-ROUND((_xll.HPVAL($C$1,$C$3,""0633"",$D$3,""ytd"",""corp""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""TOT_ACCR_INCTAX"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""0560"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""TOT_ACCR_INT_OTH"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0653"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0641"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""TOT_OTHER_CL"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""TOT_OTH_LT_DEBT"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""0450"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""0775"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0661"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""TOT_DEF_INCTAX"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""TOT_DEF_TAX"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0853"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0815"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""TOT_OTH_DEF_CR"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0870"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""0645"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0855"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""TOT_REDM_PSTK"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""TOT_CONV_PSTK"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$3,""TOT_COMMON_STK"",$D$3,""YTD"",""CORP"")/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$3,""TOT_PREM_C_STK"",$D$3,""YTD"",""CORP"")/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$3,""TOT_RET_EARN"",$D$3,""YTD"",""CORP"")/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0948"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0951"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0950"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0953"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0958"",$D$3,""YTD"",""CORP""))/1000,0)" +"G6" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_CASH_WF"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""0025"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0660"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_AR_OTHER"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""0070"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""0077"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""TOT_NR_TRADE"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0052"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""0038"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0051"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0037"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0030"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0185"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_INVENTORY"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0120"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_PREPYMT"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0183"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_OTH_CA"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""TAX_CREDIT"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""0181"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_INVEST_SUBS"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_INV_CONSUB"",$D$2,""YTD"",""CORP"")-_xll.HPVAL($C$1,$C$2,""0218"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0218"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_MKT_SEC"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND(_xll.HPVAL($C$1,$C$2,""0255"",$D$2,""YTD"",""CORP"")/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0260"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0350"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0358"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0265"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_INV_OTHER"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_DEF_CHGS_OTH"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0341"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_PPE"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_ACCUM_DDA"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0340"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$2,""TOT_NP_OTHER"",$D$2,""YTD"",""CORP"")/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0486"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$2,""TOT_AP_OTHER"",$D$2,""YTD"",""CORP"")/1000,0)" +"-ROUND((+_xll.HPVAL($C$1,$C$2,""0516"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0517"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0632"",$D$2,""YTD"",""CORP""))/1000,0)-ROUND((_xll.HPVAL($C$1,$C$2,""0633"",$D$2,""ytd"",""corp""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""TOT_ACCR_INCTAX"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""0560"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""TOT_ACCR_INT_OTH"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0653"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0641"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""TOT_OTHER_CL"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""TOT_OTH_LT_DEBT"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""0450"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""0775"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0661"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""TOT_DEF_INCTAX"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""TOT_DEF_TAX"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0853"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0815"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""TOT_OTH_DEF_CR"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0870"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""0645"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0855"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""TOT_REDM_PSTK"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""TOT_CONV_PSTK"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$2,""TOT_COMMON_STK"",$D$2,""YTD"",""CORP"")/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$2,""TOT_PREM_C_STK"",$D$2,""YTD"",""CORP"")/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$2,""TOT_RET_EARN"",$D$2,""YTD"",""CORP"")/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0948"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0951"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0950"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0953"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0958"",$D$2,""YTD"",""CORP""))/1000,0)" +"C6+C7" +"F7-F6" +"2+2" +"C13-C11" +"ROUND((_xll.HPVAL($C$1,$C$2,""NET_INCOME"",$D$2,""YTD"",""CORP"")-_xll.HPVAL($C$1,$C$2,""1505"",$D$2,""YTD"",""CORP"")-_xll.HPVAL($C$1,$C$2,""1506"",$D$2,""YTD"",""CORP"")-_xll.HPVAL($C$1,$C$2,""1568"",$D$2,""YTD"",""CORP""))/1000,0)" +"SUM(F13:BH13)-C13" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_DEPR_AMORT"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND(_xll.HPVAL($C$1,$C$2,""TOT_DEPR_AMORT"",$D$2,""YTD"",""CORP"")/1000,0)-SUM(H14:AC14)-SUM(AE14:BH14)" +"ROUND((_xll.HPVAL($C$1,$C$2,""1415"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""1416"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_LSE_IMPRMT"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""1405"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""1406"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_INC_TX_DEF"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""1765"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""1676"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""1760"",$D$2,""YTD"",""CORP""))/1000,0)" +"Q20+Z20+AP20+AU20" +"-Q$8-SUM(Q$13:Q18,Q30:Q$68)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""TOT_EQEARN_OTH"",$D$2,""YTD"",""CORP""))/1000,0)" +"4669+2449+466+2434" +"736+178-9500" +"-4908-178-225" +"-S$8-SUM(S$13:S27,S29:S$68)" +"-T8" +"-1115" +"444-2910" +"SUM(C13:C28)" +"-H$8-SUM(H$11:H30,H33:H$68)" +"-M$8-SUM(M$11:M31,M33:M$68)" +"-142726+403" +"-J$8-SUM(J$11:J31,J34:J$68)" +"-AI$8-SUM(AI$13:AI31,AI34:AI$68)" +"-AS8-AS57" +"14520" +"2986" +"-8818" +"SUM(C30:C41)" +"C42+C29" +"5562+117" +"-39076-22142" +"31172-2832-344-487" +"16230-23000" +"-2832-487" +"SUM(C46:C52)" +"150000-150000" +"SUM(C56:C68)" +"C72+C71" +"SUM(G13:G68)" +"F8" +"G8" +"-AR70" +"-AS33" +"C74+C72" +"G8" +"H72+H74" +"SUM(F13:F68)-F70" +"NOW()" +"CELL(""filename"")" +"F6" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_CASH_WF"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""0025"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0660"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_AR_OTHER"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""0070"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""0077"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""TOT_NR_TRADE"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0052"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""0038"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0051"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0037"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0030"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0185"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_INVENTORY"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0120"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_PREPYMT"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0183"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_OTH_CA"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""0140"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""0181"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_INVEST_SUBS"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_INV_CONSUB"",$D$3,""YTD"",""CORP"")-_xll.HPVAL($C$1,$C$3,""0218"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0218"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_MKT_SEC"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND(_xll.HPVAL($C$1,$C$3,""0255"",$D$3,""YTD"",""CORP"")/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0260"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0350"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0358"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0265"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_INV_OTHER"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_DEF_CHGS_OTH"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0341"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_PPE"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_ACCUM_DDA"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0340"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$3,""TOT_NP_OTHER"",$D$3,""YTD"",""CORP"")/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0486"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$3,""TOT_AP_OTHER"",$D$3,""YTD"",""CORP"")/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0516"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0517"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0632"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""TOT_ACCR_INCTAX"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""0560"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""TOT_ACCR_INT_OTH"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0653"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0641"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""TOT_OTHER_CL"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""TOT_OTH_LT_DEBT"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""0450"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""0775"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0661"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""TOT_DEF_INCTAX"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""TOT_DEF_TAX"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0853"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0815"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""TOT_OTH_DEF_CR"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0870"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""0645"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0855"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""TOT_REDM_PSTK"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""TOT_CONV_PSTK"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$3,""TOT_COMMON_STK"",$D$3,""YTD"",""CORP"")/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$3,""TOT_PREM_C_STK"",$D$3,""YTD"",""CORP"")/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$3,""TOT_RET_EARN"",$D$3,""YTD"",""CORP"")/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0948"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0951"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0950"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0953"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0958"",$D$3,""YTD"",""CORP""))/1000,0)" +"G6" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_CASH_WF"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""0025"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0660"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_AR_OTHER"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""0070"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""0077"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""TOT_NR_TRADE"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0052"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""0038"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0051"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0037"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0030"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0185"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_INVENTORY"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0120"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_PREPYMT"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0183"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_OTH_CA"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""0140"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""0181"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_INVEST_SUBS"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_INV_CONSUB"",$D$2,""YTD"",""CORP"")-_xll.HPVAL($C$1,$C$2,""0218"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0218"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_MKT_SEC"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND(_xll.HPVAL($C$1,$C$2,""0255"",$D$2,""YTD"",""CORP"")/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0260"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0350"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0358"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0265"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_INV_OTHER"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_DEF_CHGS_OTH"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0341"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_PPE"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_ACCUM_DDA"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0340"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$2,""TOT_NP_OTHER"",$D$2,""YTD"",""CORP"")/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0486"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$2,""TOT_AP_OTHER"",$D$2,""YTD"",""CORP"")/1000,0)" +"-ROUND((+_xll.HPVAL($C$1,$C$2,""0516"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0517"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0632"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""TOT_ACCR_INCTAX"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""0560"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""TOT_ACCR_INT_OTH"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0653"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0641"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""TOT_OTHER_CL"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""TOT_OTH_LT_DEBT"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""0450"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""0775"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0661"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""TOT_DEF_INCTAX"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""TOT_DEF_TAX"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0853"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0815"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""TOT_OTH_DEF_CR"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0870"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""0645"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0855"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""TOT_REDM_PSTK"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""TOT_CONV_PSTK"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$2,""TOT_COMMON_STK"",$D$2,""YTD"",""CORP"")/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$2,""TOT_PREM_C_STK"",$D$2,""YTD"",""CORP"")/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$2,""TOT_RET_EARN"",$D$2,""YTD"",""CORP"")/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0948"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0951"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0950"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0953"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0958"",$D$2,""YTD"",""CORP""))/1000,0)" +"C6+C7" +"F7-F6" +"C11-C13" +"ROUND((_xll.HPVAL($C$1,$C$2,""NET_INCOME"",$D$2,""YTD"",""CORP"")-_xll.HPVAL($C$1,$C$2,""1505"",$D$2,""YTD"",""CORP""))/1000,0)" +"SUM(F13:BH13)-C13" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_DEPR_AMORT"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""1415"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""1416"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_LSE_IMPRMT"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""1405"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""1406"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_INC_TX_DEF"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""1765"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""1760"",$D$2,""YTD"",""CORP""))/1000,0)" +"-Q$8-SUM(Q$13:Q18,Q26:Q$64)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""TOT_EQEARN_OTH"",$D$2,""YTD"",""CORP""))/1000,0)" +"1556+1556+1557" +"-S$8-SUM(S$13:S23,S26:S$64)" +"-AT$8-SUM(AT$13:AT23,AT38:AT$64)" +"SUM(C13:C24)" +"-H$8-SUM(H$11:H26,H28:H$64)" +"-AI$8-SUM(AI$13:AI27,AI29:AI$64)" +"SUM(C26:C36)" +"C25+C37" +"23000-6770-23000" +"-ROUND((_xll.HPVAL($C$1,$C$2,""1405"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""1406"",$D$2,""YTD"",""CORP""))/1000,0)" +"SUM(C41:C48)" +"-AS$8-SUM(AS$13:AS62,AS$64)" +"SUM(C52:C64)" +"C38+C49+C65" +"SUM(H13:H64)" +"F8" +"C66-C67" +"SUM(F70:BI70)" +"SUM(H13:H64)-H66" +"C68+C71" +"NOW()" +"CELL(""filename"")" +"F6" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_CASH_WF"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""0025"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0660"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_AR_OTHER"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""0070"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""0077"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""TOT_NR_TRADE"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0052"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""0038"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0051"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0037"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0030"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0185"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_INVENTORY"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0120"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_PREPYMT"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0183"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_OTH_CA"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""0140"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""0181"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_INVEST_SUBS"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_INV_CONSUB"",$D$3,""YTD"",""CORP"")-_xll.HPVAL($C$1,$C$3,""0218"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0218"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_MKT_SEC"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND(_xll.HPVAL($C$1,$C$3,""0255"",$D$3,""YTD"",""CORP"")/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0260"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0350"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0358"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0265"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_INV_OTHER"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_DEF_CHGS_OTH"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0341"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_PPE"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""TOT_ACCUM_DDA"",$D$3,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$3,""0340"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$3,""TOT_NP_OTHER"",$D$3,""YTD"",""CORP"")/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0486"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$3,""TOT_AP_OTHER"",$D$3,""YTD"",""CORP"")/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0516"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0517"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0632"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""TOT_ACCR_INCTAX"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""0560"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""TOT_ACCR_INT_OTH"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0653"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0641"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""TOT_OTHER_CL"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""TOT_OTH_LT_DEBT"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""0450"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""0775"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0661"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""TOT_DEF_INCTAX"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""TOT_DEF_TAX"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0853"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0815"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""TOT_OTH_DEF_CR"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0870"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""0645"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0855"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""TOT_REDM_PSTK"",$D$3,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$3,""TOT_CONV_PSTK"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$3,""TOT_COMMON_STK"",$D$3,""YTD"",""CORP"")/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$3,""TOT_PREM_C_STK"",$D$3,""YTD"",""CORP"")/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$3,""TOT_RET_EARN"",$D$3,""YTD"",""CORP"")/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0948"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0951"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0950"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0953"",$D$3,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$3,""0958"",$D$3,""YTD"",""CORP""))/1000,0)" +"G6" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_CASH_WF"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""0025"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0660"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_AR_OTHER"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""0070"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""0077"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""TOT_NR_TRADE"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0052"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""0038"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0051"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0037"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0030"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0185"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_INVENTORY"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0120"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_PREPYMT"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0183"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_OTH_CA"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""0140"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""0181"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_INVEST_SUBS"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_INV_CONSUB"",$D$2,""YTD"",""CORP"")-_xll.HPVAL($C$1,$C$2,""0218"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0218"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_MKT_SEC"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND(_xll.HPVAL($C$1,$C$2,""0255"",$D$2,""YTD"",""CORP"")/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0260"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0350"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0358"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0265"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_INV_OTHER"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_DEF_CHGS_OTH"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0341"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_PPE"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_ACCUM_DDA"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""0340"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$2,""TOT_NP_OTHER"",$D$2,""YTD"",""CORP"")/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0486"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$2,""TOT_AP_OTHER"",$D$2,""YTD"",""CORP"")/1000,0)" +"-ROUND((+_xll.HPVAL($C$1,$C$2,""0516"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0517"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0632"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""TOT_ACCR_INCTAX"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""0560"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""TOT_ACCR_INT_OTH"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0653"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0641"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""TOT_OTHER_CL"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""TOT_OTH_LT_DEBT"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""0450"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""0775"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0661"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""TOT_DEF_INCTAX"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""TOT_DEF_TAX"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0853"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0815"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""TOT_OTH_DEF_CR"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0870"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""0645"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0855"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""TOT_REDM_PSTK"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""TOT_CONV_PSTK"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$2,""TOT_COMMON_STK"",$D$2,""YTD"",""CORP"")/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$2,""TOT_PREM_C_STK"",$D$2,""YTD"",""CORP"")/1000,0)" +"-ROUND(_xll.HPVAL($C$1,$C$2,""TOT_RET_EARN"",$D$2,""YTD"",""CORP"")/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0948"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0951"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0950"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0953"",$D$2,""YTD"",""CORP""))/1000,0)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""0958"",$D$2,""YTD"",""CORP""))/1000,0)" +"C6+C7" +"F7-F6" +"C11-C13" +"ROUND((_xll.HPVAL($C$1,$C$2,""NET_INCOME"",$D$2,""YTD"",""CORP"")-_xll.HPVAL($C$1,$C$2,""1505"",$D$2,""YTD"",""CORP""))/1000,0)" +"SUM(F13:BH13)-C13" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_DEPR_AMORT"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""1415"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""1416"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_LSE_IMPRMT"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""1405"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""1406"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""TOT_INC_TX_DEF"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""1765"",$D$2,""YTD"",""CORP""))/1000,0)" +"ROUND((_xll.HPVAL($C$1,$C$2,""1760"",$D$2,""YTD"",""CORP""))/1000,0)" +"-Q$8-SUM(Q$13:Q18,Q26:Q$64)" +"-ROUND((_xll.HPVAL($C$1,$C$2,""TOT_EQEARN_OTH"",$D$2,""YTD"",""CORP""))/1000,0)" +"109+178+1+178" +"-S$8-SUM(S$13:S23,S26:S$64)" +"-AT$8-SUM(AT$13:AT23,AT38:AT$64)" +"SUM(C13:C24)" +"-H$8-SUM(H$11:H26,H28:H$64)" +"-AI$8-SUM(AI$13:AI27,AI29:AI$64)" +"SUM(C26:C36)" +"C25+C37" +"-ROUND((_xll.HPVAL($C$1,$C$2,""1405"",$D$2,""YTD"",""CORP"")+_xll.HPVAL($C$1,$C$2,""1406"",$D$2,""YTD"",""CORP""))/1000,0)" +"SUM(C41:C48)" +"-AS$8-SUM(AS$13:AS62,AS$64)" +"-BA$8-SUM(BA$13:BA62,BA69:BA$69)" +"SUM(C52:C64)" +"C38+C49+C65" +"SUM(H13:H64)" +"F8" +"C66-C67" +"SUM(F70:BI70)" +"SUM(H13:H64)-H66" +"$D5*F$20" +"D6*F$20" +"SUM(B5:B15)" +"SUM(F16:M16)" +"153+52" +"F19/$N$19" +"F20*$N$21" +"$D5*F$20" +"27000-18000" +"213000" +"SUM(B5:B15)" +"SUM(F16:H16)" +"+F7-H7" +"SUM(F21:F36)" +"SUM(C9:C14)" +"[1]Recap!A25" +"[1]Recap!A25" +"CELL(""FILENAME"",A1)" +"A1" +"SUM(D7:Z7)" +"AB7" +"D7-D9" +"SUM(D14:D21)" +"D11-D22" +"SUM(D27:D31)" +"D24+D32" +"SUM(D37:D40)" +"D44+D45" +"D34-D41-D46-D48" +"SUM(D53:D54)" +"D50-D55" +"D60+D61-D62" +"D63+D57" +"IF(D68=0,0,#REF!/D68)" +"A1" +"D65" +"D19+D20" +"D54" +"N54+0.1" +"P54-0.1" +"-D30" +"SUM(D78:D84)" +"-D27" +"SUM(D86:D92)" +"SUM(D95:D104)" +"D93+D105" +"SUM(D110:D115)" +"D107+D117" +"625-3.9" +"D119+D130" +"-625+3.9" +"D136+D138" +"D144" +"D142" +"+B5-C5" +"SUM(B5:B9)" +"CELL(""filename"")" +"+B5-C5" +"SUM(B5:B9)" +"CELL(""filename"")" +"1269+123+189" +"70+150" +"SUM(E10:J10)" +"SUM(N10:AU10)" +"+AV10+AW10+AX10" +"+K10-AY10" +"200-24-17" +"75-41" +"24+41" +"9888+525" +"37+5+8" +"3+18" +"2993+215+450" +"1650+1+50" +"270+417" +"128+11+21" +"1478+5" +"21+92" +"700+18+79" +"643+50" +"30+90" +"1091+22+115" +"965-300+27" +"1500+20+3-200" +"30+76" +"90+7+18" +"11+132" +"790+82+159" +"60+158+2" +"121+7+26" +"109+19+12+1" +"14+49" +"693-200" +"122+6" +"164+14+25" +"17+15" +"3+16" +"1250+70+150" +"625+30" +"100+400" +"360+33+60" +"57+6" +"18+47" +"243-15" +"6745+894+1030" +"2854+17+96" +"420+897" +"251-15" +"907-499" +"499" +"2200+90+252" +"380+45" +"54+255" +"746+75+124" +"106+1+36" +"36+74" +"249-15" +"1381+107+209" +"1690+10+60" +"58+152" +"304-26" +"67-37" +"292+21+42" +"95+3+8" +"14+41" +"317+43+56" +"174+25" +"25+42" +"85+8+18" +"238+2+15" +"4+87" +"195+16+28" +"6+36" +"1985+190+284" +"1096+3" +"93+312" +"500-42" +"770-424-89" +"424+89" +"2982+305+381" +"708+5+36+2" +"88+348" +"1092-102" +"366+34+53" +"12+3" +"16+36" +"83-7" +"27-15" +"539+25+130" +"30+70" +"1749+35+186" +"65+1+492" +"48+240" +"92+450" +"1600+144+410" +"17+1" +"40+22" +"10+18400" +"3139+265+468" +"215+8+120" +"120+355" +"2986-418-180" +"1767+175+257" +"139+25" +"110+300" +"1815-125-416" +"125" +"2115+95+154" +"95+205" +"1413-76-100" +"76" +"1717+135+226" +"36+2+48+1" +"58+133" +"1050-167-209" +"167" +"26+3+5" +"1+6" +"1117+95+159" +"266+17" +"50+248" +"8954+426+1227" +"8685+42+108" +"150+400" +"8618-500" +"6123+500" +"160-13-9" +"28-15" +"13+15" +"3404+343+478" +"750+10+111" +"105+320" +"4132-548-73" +"548" +"27+10" +"187-15-10" +"47-26" +"15+26" +"265+12" +"349+23+50" +"180+60+8" +"90+20" +"130+10" +"94+12+13" +"193+17+28" +"135+30+4" +"643+65+100" +"600+95" +"5+9" +"164+20+25" +"28+20" +"1309+49+20+10" +"12844-1518-1067" +"1336-225" +"1350-743-63" +"1518+743" +"17563+225+63" +"1661" +"18261-2158-1517" +"21+115" +"2160-526" +"2776-1527-466" +"2158+1527" +"30187+466+526" +"1245-485" +"6794-680-367" +"680" +"40-2" +"720+59+102" +"11574+360+30" +"12+120" +"1500" +"806+12" +"1555+129+211" +"340+2+45" +"80+420" +"132+13+31" +"48+5" +"19+199" +"237-20" +"21-12" +"70+14" +"20+852" +"741+74+110" +"595+62+7+460" +"24+53" +"8150-3302" +"335+33+43" +"14+24" +"344+37+56" +"63+12" +"6+56" +"389+40+60" +"60+36+4" +"12+30" +"1348+136+211" +"270+2+15" +"70+140" +"16-8" +"437-28-18" +"175-96" +"28+96" +"815+71+99" +"200+10" +"24+60" +"327+21+29" +"20+180" +"213+9+25" +"316+27+39" +"88+8" +"36+7" +"693+70+104" +"34+11" +"28+61" +"1069+105+210" +"196+73" +"73+37" +"874-53" +"1816+167+400" +"252+163+9-250" +"148+133" +"393-31-21" +"65-36" +"31+36" +"759-50-709+459" +"81+9+12" +"40437+4078+5913" +"926+100+158" +"146+142" +"342+68" +"352+43+61" +"18+108" +"268+30+49" +"372+30+124" +"108+22" +"754+51+78" +"30+132" +"413+30+57" +"110+10+1" +"12+6" +"505+45+95" +"42+84+314" +"8+53" +"240-80-5" +"80+5" +"8492-535-357" +"1313-722" +"535+722" +"2097" +"218+14+30" +"3200-800" +"696+42+64" +"13+6+12" +"6+66" +"276" +"275+17+24" +"18+18" +"393+35+56" +"1+1" +"520+54+86" +"18+7" +"2+77" +"840-194-129" +"436+52+66" +"24+172" +"405+29+46" +"3+26" +"2883+236+391" +"-262+12" +"36+299" +"901+94+136" +"2+20" +"797+77+130" +"473+2+6" +"43+187" +"212+28+29" +"1602+6" +"5+50" +"242+26+37" +"2+5" +"6+64" +"1+3" +"1434+65+195" +"174-100" +"200-100" +"8+10" +"71+318" +"364+16+43" +"30+350" +"1+10" +"12+250" +"7+48" +"9+410" +"160+15+24" +"200+19+20" +"495+52+80" +"24+1" +"24+96" +"456+41+76" +"34+43" +"14+1+2" +"226+28+35" +"9+54" +"172+20+26" +"82+11+12" +"3-2" +"94+10+13" +"180+16+26" +"5+28" +"43+4+6" +"1-1" +"149+21+23" +"6+26" +"51+5+8" +"84+13" +"4+9" +"923+10" +"979+86+153" +"1276+6+1" +"ROUND($K165*0.065,0)-86" +"ROUND($K165*0.125,0)" +"ROUND($K165*0.015,0)" +"ROUND($K165*0.03,0)" +"ROUND($K165*0.035,0)" +"K165-AV165" +"1930+179+122" +"ROUND($K166*0.065,0)-89" +"824+71+124" +"ROUND($K167*0.065,0)-41" +"763+81+123" +"ROUND($K168*0.065,0)-33" +"1217+120+188" +"ROUND($K169*0.065,0)-54" +"1937+164+288" +"1252-660" +"ROUND($K170*0.065,0)-87" +"1006+795" +"ROUND($K171*0.065,0)-65" +"315+2531" +"ROUND($K172*0.065,0)-155" +"ROUND($K173*0.065,0)" +"ROUND(P173*0.51, 0)" +"ROUND($K174*0.065,0)-693" +"248+27+43" +"611+55+107" +"ROUND($K177*0.065,0)-31" +"335+23+15" +"ROUND($K178*0.065,0)-22" +"260+27+48" +"90+18" +"515+52+81" +"144+29" +"215+23+51" +"33+129" +"123+14+22" +"105-170+200" +"55+55" +"616+51+79" +"100+7" +"18+106" +"222-18-12" +"70-38" +"112+38+18" +"305+19+43" +"24+6+500" +"234+13+31" +"39+1+3" +"3+65" +"380+34+50" +"175+12" +"SUM(E10:E192)" +"AV193+AW193+AX193" +"AY193-AY194" +"54" +"72" +"375" +"36" +"160" +"112+131" +"1698" +"16" +"7" +"43" +"86" +"815+29" +"715" +"19" +"165" +"94" +"65" +"45" +"113" +"211" +"866" +"965+160" +"SUM(N198:AW198)" +"54+132" +"72+281" +"120+98" +"160+132+702" +"112+131+15+9" +"1698+101+34" +"16+1" +"7+121" +"43+2" +"815+29+54+325" +"715+635" +"19+430" +"866+2+2" +"965+160+5+9+145" +"375+50" +"19+430+5" +"65+25" +"45+10" +"113+13" +"211+18" +"965+160+5+9+145+2" +"1009-399" +"+N198/$AY198" +"CELL(""filename"",A1)" +"+'CCs # Master'!AW6" +"'CCs # Master'!AX6" +"+'CCs # Master'!N6" +"+'CCs # Master'!A5" +"+'CCs # Master'!A15" +"SUM(E10:J10)" +"+'CCs # Master'!AW15" +"+'CCs # Master'!N15" +"SUM(N10:AW10)" +"+K10-AX10" +"+P10+Q10+T10+U10+V10+W10+X10+Y10" +"N10" +"SUM(P10:AW10)" +"SUM(BB10:BC10)" +"SUM(N10:AW10)" +"BE10-BG10" +"+'CCs # Master'!A19" +"+'CCs # Master'!AW19" +"+'CCs # Master'!N19" +"BE12-BG12" +"+'CCs # Master'!A22" +"+'CCs # Master'!AW22" +"+'CCs # Master'!N22" +"+'CCs # Master'!A40" +"+'CCs # Master'!AW40" +"+'CCs # Master'!N40" +"+'CCs # Master'!A54" +"+'CCs # Master'!AW54" +"+'CCs # Master'!N54" +"+'CCs # Master'!A104" +"+'CCs # Master'!AW104" +"+'CCs # Master'!N104" +"'CCs # Master'!B113" +"+'CCs # Master'!E113" +"+'CCs # Master'!AW113" +"+'CCs # Master'!N113" +"+'CCs # Master'!A109" +"+'CCs # Master'!AW109" +"+'CCs # Master'!N109" +"'CCs # Master'!B148" +"+'CCs # Master'!E148" +"+'CCs # Master'!AW148" +"+'CCs # Master'!A117" +"+'CCs # Master'!AW117" +"+'CCs # Master'!N117" +"SUM(E10:E21)" +"SUM(N22:AV22)" +"+'CCs # Master'!A97" +"+'CCs # Master'!AW97" +"+'CCs # Master'!N97" +"+'CCs # Master'!A133" +"+'CCs # Master'!AW133" +"+'CCs # Master'!N133" +"SUM(E25:E33)" +"SUM(BC25:BC32)" +"SUM(BH25:BH31)" +"+'CCs # Master'!A16" +"+'CCs # Master'!AW16" +"+'CCs # Master'!N16" +"+'CCs # Master'!A18" +"+'CCs # Master'!AW18" +"+'CCs # Master'!N18" +"+'CCs # Master'!A26" +"+'CCs # Master'!AW26" +"+'CCs # Master'!N26" +"+'CCs # Master'!A29" +"+'CCs # Master'!AW29" +"+'CCs # Master'!N29" +"+'CCs # Master'!AW41" +"+'CCs # Master'!N41" +"+'CCs # Master'!A127" +"+'CCs # Master'!AW127" +"+'CCs # Master'!N127" +"+'CCs # Master'!A89" +"+'CCs # Master'!AW89" +"+'CCs # Master'!N89" +"+'CCs # Master'!A116" +"+'CCs # Master'!AW116" +"+'CCs # Master'!N116" +"+'CCs # Master'!A118" +"+'CCs # Master'!AW118" +"+'CCs # Master'!N118" +"+'CCs # Master'!A136" +"+'CCs # Master'!AW136" +"+'CCs # Master'!N136" +"+'CCs # Master'!A135" +"+'CCs # Master'!AW135" +"+'CCs # Master'!N135" +"+'CCs # Master'!A146" +"+'CCs # Master'!AW146" +"+'CCs # Master'!N146" +"+'CCs # Master'!A158" +"+'CCs # Master'!AW158" +"+'CCs # Master'!N158" +"+'CCs # Master'!A165" +"+'CCs # Master'!AW165" +"+'CCs # Master'!N165" +"+'CCs # Master'!A24" +"+'CCs # Master'!AW24" +"+'CCs # Master'!N24" +"+'CCs # Master'!A175" +"+'CCs # Master'!AW175" +"+'CCs # Master'!N175" +"+'CCs # Master'!A190" +"+'CCs # Master'!AW190" +"+'CCs # Master'!N190" +"+'CCs # Master'!A176" +"+'CCs # Master'!AW176" +"+'CCs # Master'!N176" +"SUM(E37:E70)" +"SUM(N37:N71)" +"+'CCs # Master'!A43" +"+'CCs # Master'!AW43" +"+'CCs # Master'!N43" +"+'CCs # Master'!A55" +"+'CCs # Master'!AW55" +"+'CCs # Master'!N55" +"+'CCs # Master'!A137" +"+'CCs # Master'!AW137" +"+'CCs # Master'!N137" +"SUM(E75:E82)" +"+'CCs # Master'!A25" +"+'CCs # Master'!AW25" +"+'CCs # Master'!N25" +"+'CCs # Master'!A23" +"+'CCs # Master'!AW23" +"+'CCs # Master'!N23" +"+'CCs # Master'!A39" +"+'CCs # Master'!AW39" +"+'CCs # Master'!N39" +"+'CCs # Master'!A49" +"+'CCs # Master'!AW49" +"+'CCs # Master'!N49" +"+'CCs # Master'!A58" +"+'CCs # Master'!AW58" +"+'CCs # Master'!N58" +"+'CCs # Master'!A63" +"+'CCs # Master'!AW63" +"+'CCs # Master'!N63" +"+'CCs # Master'!A70" +"+'CCs # Master'!AW70" +"+'CCs # Master'!N70" +"+'CCs # Master'!A103" +"+'CCs # Master'!AW103" +"+'CCs # Master'!N103" +"+'CCs # Master'!A110" +"+'CCs # Master'!A115" +"+'CCs # Master'!AW115" +"+'CCs # Master'!N115" +"+'CCs # Master'!A150" +"+'CCs # Master'!AW150" +"+'CCs # Master'!N150" +"+'CCs # Master'!A187" +"+'CCs # Master'!AW187" +"+'CCs # Master'!N187" +"+'CCs # Master'!A144" +"+'CCs # Master'!AW144" +"+'CCs # Master'!N144" +"SUM(E92:E117)" +"+'CCs # Master'!A42" +"+'CCs # Master'!AW42" +"+'CCs # Master'!N42" +"+'CCs # Master'!A59" +"+'CCs # Master'!AW59" +"+'CCs # Master'!N59" +"+'CCs # Master'!A93" +"+'CCs # Master'!AW93" +"+'CCs # Master'!N93" +"+'CCs # Master'!A102" +"+'CCs # Master'!AW102" +"+'CCs # Master'!N102" +"+'CCs # Master'!A184" +"+'CCs # Master'!AW184" +"+'CCs # Master'!N184" +"+'CCs # Master'!A190" +"'CCs # Master'!B188" +"+'CCs # Master'!E188" +"+'CCs # Master'!AW188" +"+'CCs # Master'!N188" +"SUM(E121:E133)" +"+'CCs # Master'!A21" +"+'CCs # Master'!AW21" +"+'CCs # Master'!N21" +"+'CCs # Master'!A47" +"+'CCs # Master'!AW47" +"+'CCs # Master'!N47" +"+'CCs # Master'!A56" +"+'CCs # Master'!AW56" +"+'CCs # Master'!N56" +"+'CCs # Master'!A91" +"+'CCs # Master'!AW91" +"+'CCs # Master'!N91" +"+'CCs # Master'!A96" +"+'CCs # Master'!AW96" +"+'CCs # Master'!N96" +"+'CCs # Master'!A14" +"+'CCs # Master'!AW14" +"+'CCs # Master'!N14" +"+'CCs # Master'!A17" +"+'CCs # Master'!AW17" +"+'CCs # Master'!N17" +"+'CCs # Master'!A10" +"+'CCs # Master'!AW10" +"+'CCs # Master'!N10" +"+'CCs # Master'!A134" +"+'CCs # Master'!AW134" +"+'CCs # Master'!N134" +"+'CCs # Master'!A33" +"+'CCs # Master'!AW33" +"+'CCs # Master'!N33" +"+'CCs # Master'!A48" +"+'CCs # Master'!AW48" +"+'CCs # Master'!N48" +"+'CCs # Master'!A53" +"+'CCs # Master'!AW53" +"+'CCs # Master'!N53" +"+'CCs # Master'!A61" +"+'CCs # Master'!AW61" +"+'CCs # Master'!N61" +"+'CCs # Master'!A126" +"+'CCs # Master'!AW126" +"+'CCs # Master'!N126" +"+'CCs # Master'!A67" +"+'CCs # Master'!AW67" +"+'CCs # Master'!N67" +"+'CCs # Master'!A73" +"+'CCs # Master'!AW73" +"+'CCs # Master'!N73" +"+'CCs # Master'!A105" +"+'CCs # Master'!AW105" +"+'CCs # Master'!N105" +"+'CCs # Master'!A119" +"+'CCs # Master'!AW119" +"+'CCs # Master'!N119" +"+'CCs # Master'!A122" +"+'CCs # Master'!AW122" +"+'CCs # Master'!N122" +"+'CCs # Master'!A149" +"+'CCs # Master'!AW149" +"+'CCs # Master'!N149" +"+'CCs # Master'!A153" +"+'CCs # Master'!AW153" +"+'CCs # Master'!N153" +"+'CCs # Master'!A161" +"+'CCs # Master'!AW161" +"+'CCs # Master'!N161" +"+'CCs # Master'!A181" +"+'CCs # Master'!AW181" +"+'CCs # Master'!N181" +"SUM(E149:E181)" +"SUM(BG138:BG182)" +"+'CCs # Master'!A120" +"+'CCs # Master'!AW120" +"'CCs # Master'!AX120" +"+'CCs # Master'!N120" +"N186+O186" +"+'CCs # Master'!A123" +"+'CCs # Master'!AW123" +"'CCs # Master'!AX123" +"+'CCs # Master'!N123" +"+'CCs # Master'!A179" +"+'CCs # Master'!AW179" +"'CCs # Master'!AX179" +"+'CCs # Master'!N179" +"+'CCs # Master'!A114" +"+'CCs # Master'!AW114" +"'CCs # Master'!AX114" +"+'CCs # Master'!N114" +"SUM(E186:E192)" +"+'CCs # Master'!A12" +"+'CCs # Master'!AW12" +"+'CCs # Master'!N12" +"+'CCs # Master'!A60" +"+'CCs # Master'!AW60" +"+'CCs # Master'!N60" +"+'CCs # Master'!A74" +"+'CCs # Master'!AW74" +"+'CCs # Master'!N74" +"+'CCs # Master'!A129" +"+'CCs # Master'!AW129" +"+'CCs # Master'!N129" +"+'CCs # Master'!A77" +"+'CCs # Master'!AW77" +"+'CCs # Master'!N77" +"+'CCs # Master'!A88" +"+'CCs # Master'!AW88" +"+'CCs # Master'!N88" +"SUM(BG151:BG208)" +"+'CCs # Master'!A62" +"+'CCs # Master'!AW62" +"+'CCs # Master'!N62" +"+'CCs # Master'!A81" +"+'CCs # Master'!AW81" +"+'CCs # Master'!N81" +"+'CCs # Master'!A90" +"+'CCs # Master'!AW90" +"+'CCs # Master'!N90" +"SUM(E212:E221)" +"+'CCs # Master'!A11" +"+'CCs # Master'!AW11" +"+'CCs # Master'!N11" +"+'CCs # Master'!A32" +"+'CCs # Master'!AW32" +"+'CCs # Master'!N32" +"+'CCs # Master'!A72" +"+'CCs # Master'!AW72" +"+'CCs # Master'!N72" +"+'CCs # Master'!A101" +"+'CCs # Master'!AW101" +"+'CCs # Master'!N101" +"+'CCs # Master'!A159" +"+'CCs # Master'!AW159" +"+'CCs # Master'!N159" +"SUM(E235:E235)" +"+'CCs # Master'!A108" +"+'CCs # Master'!AW108" +"+'CCs # Master'!N108" +"+'CCs # Master'!A131" +"+'CCs # Master'!AW131" +"+'CCs # Master'!N131" +"'CCs # Master'!B147" +"'CCs # Master'!AW147" +"'CCs # Master'!B152" +"'CCs # Master'!AW152" +"'CCs # Master'!AI152" +"+'CCs # Master'!A52" +"+'CCs # Master'!AW52" +"+'CCs # Master'!N52" +"SUM(E250:E251)" +"E22+E34+E72+E83+E86+E89+E118+E134+E183+E209+E222+E232+E246+E252+E193+E146" +"+BG252+#REF!+BG246+BG236+BG232+BG183+BG134+BG118+BG89+BG86+BG83+BG72+BG34+BG22+BG222+BG209" +"E254-'CCs # Master'!E193" +"N254-'CCs # Master'!AW193" +"P254-'CCs # Master'!N193" +"K254-'CCs # Master'!AY193" +"BC254-BC256" +"BE259-BC259" +"N254-N259" +"+#REF!" +"ROUND(#REF!/1000,0)" +"-ROUND((#REF!-#REF!)/1000,0)" +"SUM(H10:L10)" +"SUM(H10:H29)" +"2276-1200" +"765+600" +"2400+4368+3200" +"3000+3000+4000" +"SUM(H33:H47)" +"SUM(H51:H53)" +"+H48+H54" +"SUM(H63:H70)" +"+P86/2" +"SUM(H74:H89)" +"SUM(H93:H101)" +"250+250" +"SUM(H105:H110)" +"ROUND(456+4*29,0)" +"2990-572+1" +"SUM(H113:H117)" +"1366+58" +"1116+302" +"1399+135" +"132+704" +"133+305" +"33+863" +"9499+249" +"1424+5" +"8017+60" +"-2477-102" +"3080-2538" +"1400+3898" +"-902-253-159-1759-2756-1825-173-64-337" +"SUM(H144:H170)" +"ROUND((#REF!-#REF!)/1000,0)" +"SUM(H174:H185)" +"-24193-745-3536-742" +"SUM(H188:H241)" +"-ROUND((4530000+1527600+377500+127300)/1000,0)" +"SUM(P244:P256)" +"+H111+H118+H125+H142+H171+H186+H242+H257+H259" +"1088+872+22+172+1632" +"SUM(H264:H286)" +"+H30+H56+H60+H90+H58+H71+H102+H261+H288" +"CELL(""filename"")" +"+N290-65552" +"+H290-H256-H241-H169-H140-H259-H158" +"+H300-ROUND(#REF!/1000,0)" +"+L300+ROUND((#REF!+#REF!+#REF!+#REF!+#REF!+#REF!)/1000,0)" +"+N300+ROUND(#REF!/1000,0)-ROUND(#REF!/1000,0)-ROUND(#REF!/1000,0)" +"-ROUND(#REF!/1000,0)" +"+ROUND(#REF!/1000,0)" +"-ROUND((+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!)/1000,0)" +"SUM(L305:L306)" +"+N140+N158+N169+N241+N256+N259" +"1-SUM(M10:W10)" +"SUM(M10:Y10)" +"+#REF!" +"ROUND(#REF!*1000,0)" +"-ROUND(#REF!*1000,0)" +"+E12+G12+I12" +"ROUND(K12*$M$10,0)" +"ROUND(K12*$O$10,)" +"ROUND(K12*$Q$10,0)" +"ROUND(K12*$U$10,0)" +"K12-SUM(M12:W12)" +"+K12-K15" +"CELL(""filename"",Y18)" +"+B4-C4" +"21.7+21.1+26.1" +"22.1+21.5+25.6" +"24.2+24.2+25.3" +"24.7+24.7+25.8" +"24.4+52.5+54.9" +"24.8+52.7+54.9" +"+B4+E4+H4+K4" +"27.1+27.3+26.5" +"+E8" +"27.4+27.4+26.4" +"28.2+28.3+41.9-1.5" +"28.2+28.3+41.9" +"SUM(B4:B8)" +"CELL(""filename"")" +"25.2+23.6+27.1" +"27.1+27.3+26.5" +"27.4+27.4+26.4" +"28.2+28.3+41.9" +"SUM(B4:E4)" +"SUM(B6:B19)" +"+B4+B21" +"CELL(""filename"")" +"SUM(D8:D10)" +"SUM(D18:D19)" +"SUM(D11:D15)+D20" +"+D25+D23" +"+B5-C5" +"21.7+21.1+26.1" +"22.1+21.5+25.6" +"24.2+24.2+25.3" +"24.7+24.7+25.8" +"24.4+52.5+54.9" +"24.8+52.7+54.9+0.1" +"+B5+E5+H5+K5" +"-3.6-3.5-3.5" +"-3.7-3.5-3.5" +"-3.5-3.4-3.4" +"-3.6-4.4-4.4" +"-3.6-4.3-4.4" +"SUM(B5:B7)" +"+B5+B11+B17" +"CELL(""filename"")" +"+B4-C4" +"21.7+21.1+26.1" +"22.1+21.5+25.6" +"24.2+24.2+25.3" +"24.7+24.7+25.8" +"24.4+52.5+54.9" +"24.8+52.7+54.9" +"+B4+E4+H4+K4" +"27.1+27.3+26.5" +"+E8" +"27.4+27.4+26.4" +"28.2+28.3+41.9-1.5" +"28.2+28.3+41.9" +"SUM(B4:B8)" +"CELL(""filename"")" +"25.2+23.6+27.1" +"27.1+27.3+26.5" +"27.4+27.4+26.4" +"28.2+28.3+41.9" +"SUM(B4:E4)" +"SUM(B6:B19)" +"+B4+B21" +"CELL(""filename"")" +"+B5-C5" +"24.7+24.7+25.8" +"132.7" +"+B5+E5+H5+K5" +"-3.7-3.5-3.5" +"SUM(B5:B7)" +"+F17" +"+L17-1.6" +"+B5+B11+B17" +"CELL(""filename"")" +"25.2+23.6+27.1" +"27.1+27.3+26.5" +"27.4+27.4+26.4" +"28.2+28.3+41.9" +"SUM(B4:E4)" +"-0.7+0.1" +"-B28" +"SUM(B7:B27)" +"+B4+B28" +"SUM(B33:B34)" +"+B4+B33+B38" +"+B28+B34+B39" +"CELL(""filename"")" +"+B4-C4" +"CELL(""filename"")" +"+TODAY()" +"+($E7-valdate)/365.25" +"+($F7-valdate)/365.25" +"D7" +"+E9" +"H9" +"+H9" +"+H9" +"2*LN(1+0.06512/2)" +"PutsDeal(0,$D$7,$D$10,$D$12,$D$13,$H$7,$H$9,$I$7,$G$7,$D$16,$G$16,$F$16,$E$16,$I$16,$H$16)" +"+$C$18*$C$16" +"+TODAY()" +"+($E7-valdate)/365.25" +"+($F7-valdate)/365.25" +"D7" +"+E9" +"H9" +"+H9" +"+H9" +"2*LN(1+0.06512/2)" +"PutsDeal(0,$D$7,$D$10,$D$12,$D$13,$H$7,$H$9,$I$7,$G$7,$D$16,$G$16,$F$16,$E$16,$I$16,$H$16)" +"+$C$18*$C$16" +"+TODAY()" +"_xll.EURO($A11,$B11,$C11,$D11,$E11,$F11-$C$6,$G11,I$9)" +"+I11*$J$5" +"TODAY()" +"(D41-B4)*100" +"DATE(B9,B8,1)" +"VLOOKUP(B10,Curves!$B$3:$D$76,2,0)-1" +"VLOOKUP(DATE($B$9,$B$8,15),[1]!EFA_Cal,5,1)" +"VLOOKUP(DATE($F$9,$F$8,15),[1]!EFA_Cal,5,1)" +"VLOOKUP(DATE($J$9,$J$8,15),[1]!EFA_Cal,5,1)" +"VLOOKUP(DATE($N$9,$N$8,15),[1]!EFA_Cal,5,1)" +"VLOOKUP(DATE($R$9,$R$8,15),[1]!EFA_Cal,5,1)" +"VLOOKUP(DATE($V$9,$V$8,15),[1]!EFA_Cal,5,1)" +"VLOOKUP(DATE($Z$9,$Z$8,15),[1]!EFA_Cal,5,1)" +"VLOOKUP(DATE($AD$9,$AD$8,15),[1]!EFA_Cal,5,1)" +"EOMONTH(DATE(B13,B12,1),0)" +"VLOOKUP(B14,Curves!$B$3:$D$76,2,1)-1" +"VLOOKUP(DATE($B$13,$B$12,15),[1]!EFA_Cal,6,1)" +"VLOOKUP(DATE($F$13,$F$12,15),[1]!EFA_Cal,6,1)" +"VLOOKUP(DATE($J$13,$J$12,15),[1]!EFA_Cal,6,1)" +"VLOOKUP(DATE($N$13,$N$12,15),[1]!EFA_Cal,6,1)" +"VLOOKUP(DATE($R$13,$R$12,15),[1]!EFA_Cal,6,1)" +"VLOOKUP(DATE($V$13,$V$12,15),[1]!EFA_Cal,6,1)" +"VLOOKUP(DATE($Z$13,$Z$12,15),[1]!EFA_Cal,6,1)" +"VLOOKUP(DATE($AD$13,$AD$12,15),[1]!EFA_Cal,6,1)" +"ROUND(YEARFRAC(B14-B10,0)*12,1)" +"[3]!BASVOL(OFFSET(Curves!$AN$3,$C$10,0,1,1):OFFSET(Curves!$AN$3,$C$14,0,1,1),OFFSET($D$41,$C$10,0,1,1):OFFSET($D$41,$C$14,0,1,1),OFFSET($C$41,$C$10,0,1,1):OFFSET($C$41,$C$14,0,1,1),OFFSET('EFA Weeks'!$B$4,$C$10,0,1,1):OFFSET('EFA Weeks'!$B$4,$C$14,0,1,1),'Temporal Correlation'!$B$8:OFFSET('Temporal Correlation'!$B$8,$B$17-1,$B$17-1,1,1),($B$16-TODAY())/365)" +"[3]!BASVOL(OFFSET(Curves!$AN$3,$G$10,0,1,1):OFFSET(Curves!$AN$3,$G$14,0,1,1),OFFSET($D$41,$G$10,0,1,1):OFFSET($D$41,$G$14,0,1,1),OFFSET($C$41,$G$10,0,1,1):OFFSET($C$41,$G$14,0,1,1),OFFSET('EFA Weeks'!$B$4,$G$10,0,1,1):OFFSET('EFA Weeks'!$B$4,$G$14,0,1,1),'Temporal Correlation'!$B$8:OFFSET('Temporal Correlation'!$B$8,$F$17-1,$F$17-1,1,1),($F$16-TODAY())/365)" +"[3]!BASVOL(OFFSET(Curves!$AN$3,$K$10,0,1,1):OFFSET(Curves!$AN$3,$K$14,0,1,1),OFFSET($D$41,$K$10,0,1,1):OFFSET($D$41,$K$14,0,1,1),OFFSET($C$41,$K$10,0,1,1):OFFSET($C$41,$K$14,0,1,1),OFFSET('EFA Weeks'!$B$4,$K$10,0,1,1):OFFSET('EFA Weeks'!$B$4,$K$14,0,1,1),'Temporal Correlation'!$B$8:OFFSET('Temporal Correlation'!$B$8,$J$17-1,$J$17-1,1,1),($J$16-TODAY())/365)" +"[3]!BASVOL(OFFSET(Curves!$AN$3,$O$10,0,1,1):OFFSET(Curves!$AN$3,$O$14,0,1,1),OFFSET($D$41,$O$10,0,1,1):OFFSET($D$41,$O$14,0,1,1),OFFSET($C$41,$O$10,0,1,1):OFFSET($C$41,$O$14,0,1,1),OFFSET('EFA Weeks'!$B$4,$O$10,0,1,1):OFFSET('EFA Weeks'!$B$4,$O$14,0,1,1),'Temporal Correlation'!$B$8:OFFSET('Temporal Correlation'!$B$8,$N$17-1,$N$17-1,1,1),($N$16-TODAY())/365)" +"[3]!BASVOL(OFFSET(Curves!$AN$3,$S$10,0,1,1):OFFSET(Curves!$AN$3,$S$14,0,1,1),OFFSET($D$41,$S$10,0,1,1):OFFSET($D$41,$S$14,0,1,1),OFFSET($C$41,$S$10,0,1,1):OFFSET($C$41,$S$14,0,1,1),OFFSET('EFA Weeks'!$B$4,$S$10,0,1,1):OFFSET('EFA Weeks'!$B$4,$S$14,0,1,1),'Temporal Correlation'!$B$8:OFFSET('Temporal Correlation'!$B$8,$R$17-1,$R$17-1,1,1),($R$16-TODAY())/365)" +"[3]!BASVOL(OFFSET(Curves!$AN$3,$W$10,0,1,1):OFFSET(Curves!$AN$3,$W$14,0,1,1),OFFSET($D$41,$W$10,0,1,1):OFFSET($D$41,$W$14,0,1,1),OFFSET($C$41,$W$10,0,1,1):OFFSET($C$41,$W$14,0,1,1),OFFSET('EFA Weeks'!$B$4,$W$10,0,1,1):OFFSET('EFA Weeks'!$B$4,$W$14,0,1,1),'Temporal Correlation'!$B$8:OFFSET('Temporal Correlation'!$B$8,$V$17-1,$V$17-1,1,1),($V$16-TODAY())/365)" +"[3]!BASVOL(OFFSET(Curves!$AN$3,$AA$10,0,1,1):OFFSET(Curves!$AN$3,$AA$14,0,1,1),OFFSET($D$41,$AA$10,0,1,1):OFFSET($D$41,$AA$14,0,1,1),OFFSET($C$41,$AA$10,0,1,1):OFFSET($C$41,$AA$14,0,1,1),OFFSET('EFA Weeks'!$B$4,$AA$10,0,1,1):OFFSET('EFA Weeks'!$B$4,$AA$14,0,1,1),'Temporal Correlation'!$B$8:OFFSET('Temporal Correlation'!$B$8,$Z$17-1,$Z$17-1,1,1),($Z$16-TODAY())/365)" +"[3]!BASVOL(OFFSET(Curves!$AN$3,$AE$10,0,1,1):OFFSET(Curves!$AN$3,$AE$14,0,1,1),OFFSET($D$41,$AE$10,0,1,1):OFFSET($D$41,$AE$14,0,1,1),OFFSET($C$41,$AE$10,0,1,1):OFFSET($C$41,$AE$14,0,1,1),OFFSET('EFA Weeks'!$B$4,$AE$10,0,1,1):OFFSET('EFA Weeks'!$B$4,$AE$14,0,1,1),'Temporal Correlation'!$B$8:OFFSET('Temporal Correlation'!$B$8,$AD$17-1,$AD$17-1,1,1),($AD$16-TODAY())/365)" +"(B19-B18)*100" +"SUMSQ(D4,B20,F20,J20,N20,R20,V20,Z20,AD20)" +"VLOOKUP(DATE($B$29,$B$28,15),[1]!EFA_Cal,6,1)" +"[3]!BASVOL(OFFSET(Curves!$AN$3,$C$26,0,1,1):OFFSET(Curves!$AN$3,$C$30,0,1,1),OFFSET($D$41,$C$26,0,1,1):OFFSET($D$41,$C$30,0,1,1),OFFSET($C$41,$C$26,0,1,1):OFFSET($C$41,$C$30,0,1,1),OFFSET('EFA Weeks'!$B$4,$C$26,0,1,1):OFFSET('EFA Weeks'!$B$4,$C$30,0,1,1),'Temporal Correlation'!$B$8:OFFSET('Temporal Correlation'!$B$8,$B$33-1,$B$33-1,1,1),($B$32-TODAY())/365)" +"$F$39*G$111/$F$111" +"SUMSQ(S41:S109)*500" +"MAX($F$31*(EXP(-((($B41-$B$41)*$F$25/100)^($F$30/10))))+$F$26+$B41*$F$27/100+($B41^2)*$F$28/10000+($B41^(3))*$F$33/1000000+SQRT($B41)*$F$34/100+LN(ABS($F$32)+$B41^(2))*$F$29/10,0)" +"SQRT(SUMSQ($D$41:$D41)/(COUNTIF($D$41:$D41,"">0"")))" +"$D41*ABS(F$39)" +"[3]!BASVOL(Curves!$AB3:$AM3,$F41:$Q41,$F$37:$Q$37,$F$38:$Q$38,CrossEFACorrelation!$D$5:$O$16,1/12)" +"R41-D41" +"SQRT(SUMSQ(F$41:F41)/COUNTIF(F$41:F41,"">0""))" +"Curves!BF72" +"VLOOKUP(ABS((ROW(B8)-COLUMN(B8))-6),$W$1:$X$6,2,1)" +"$B$3" +"B4*24*5" +"B4*24*2" +"[2]EB_Curves!A1" +"[2]EB_Curves!C1" +"(AVERAGE(AB3:AG3)*5+AVERAGE(AH3:AM3)*2)/7" +"'Vol Curve Generator'!V41" +"BF3" +"[3]!BASVOL($AB3:$AM3,$BS3:$CD3,'Vol Curve Generator'!$F$37:$Q$37,'Vol Curve Generator'!$F$38:$Q$38,CrossEFACorrelation!$D$5:$O$16,1/12)" +"SQRT(BF4^2*$BE4-BF3^2*$BE3)" +"BF$320*EXP(-BF$321*($BD72-$BD$72)^2)+BF$322" +"AR255/$AQ$255" +"BF$71-BF$322" +"$BF$321" +"BF327" +"BF325*$BR$327" +"BF327-BF325" +"+B12+1" +"AVERAGE(B4:M4)" +"AVERAGE(N4:Y4)" +"AVERAGE(Z4:AK4)" +"AVERAGE(AL4:AW4)" +"AVERAGE(AX4:BI4)" +"AVERAGE(BJ4:BU4)" +"AVERAGE(BV4:CG4)" +"AVERAGE(CH4:CO4)" +"AVERAGE(BR2:BU2)" +"AVERAGE(BV2:CG2)" +"AVERAGE(CH2:CO2)" +"+B12+1" +"AVERAGE(B4:M4)" +"AVERAGE(N4:Y4)" +"AVERAGE(Z4:AK4)" +"AVERAGE(AL4:AW4)" +"AVERAGE(AX4:BI4)" +"AVERAGE(BJ4:BU4)" +"AVERAGE(BV4:CG4)" +"AVERAGE(CH4:CS4)" +"AVERAGE(BR2:BU2)" +"AVERAGE(BV2:CG2)" +"AVERAGE(CH2:CS2)" +"(YEAR(C8)-YEAR(C7))*12+(MONTH(C8)-MONTH(C7))+1" +"C7-valdate" +"CONCATENATE(""I8:"",VLOOKUP($F$6,$U$7:$V$16,2),ROW(I8)+F6-1)" +"J8" +"K8" +"L8" +"M8" +"N8" +"O8" +"P8" +"Q8" +"R8" +"CALL($I$21,$I$22,$I$23,F6,INDIRECT($I$25),INDIRECT(I26),INDIRECT(I27),INDIRECT(H7),C10,C12,F7,C13,C14,C15,C11,1)" +"CALL($I$21,$I$22,$I$23,F6,INDIRECT($I$25),INDIRECT(I26),INDIRECT(I27),INDIRECT(H7),C10,C12,F7,C13,C14,C15,C11,0)" +"EOMONTH(B25,-1)" +"E25-valdate" +"IF(E25>$C$7,IF(E25<=$C$8,ROW(E25),""""),"""")" +"CONCATENATE(""C"",MIN(H25:H37),"":C"",MAX(H25:H37))" +"CONCATENATE(""D"",MIN(H25:H37),"":D"",MAX(H25:H37))" +"CONCATENATE(""F"",MIN(H25:H37),"":F"",MAX(H25:H37))" +"G3/365.25" +"SQRT(G4)" +"E6*EXP(-0.36*0.36*0.5*$G$4+D7*$G$5)" +"E7*EXP(-0.36*0.36*0.5*$H$4+D8*$H$5)" +"AVERAGE(E8:E36)" +"(19-Sheet2!F36)*EXP(-0.06*Sheet1!F8/365.25)" +"SUM(C6:C74)" +"SUM(G5:G74)" +"TODAY()" +"(D13-D12)/365.25" +"D16*D17" +"ROFR(D19,D18,D16,D15,D20,D17)" +"SUM((E11*E12)+E10+B9)/E11" +"SUM((2000*E12)+E10+B9)/2000" +"SUM((E12*10000)+B9+ E10)/10000" +"SUM((E12*5000)+E10+B9)" +"SUM(B6:B8)" +"SUM(E8*E7)+E6" +"SUM((E12*5000)+E10+B9)" +"SUM(E12*E11)+E6" +"E6/E7" +"SUM(B6:B8)" +"SUM(((H6+H7+H8+H9)/2.14)+((J6+J7+J8+J9)/8)+(B9+E10))/E11" +"SUM(((H6+H7+H8+H9)/5.35)+((J6+J7+J8+J9)/20)+(B9+E6))/E7" +"SUM(((((H6+H7+H8+H9)/1.07)+(J6+J7+J8+J9)/4)+(B9+E10))+(E11*E12))/10000" +"SUM((B9+E10)+((H6+H7+H8+H9)/2.14)+((J6+J7+J8+J9)/8))" +"SUM(B9+E6+(E12*E11))/10000" +"SUM((E7*E12)+E6+B9)/E7" +"SUM((E12*20000)+B9+E6)/20000" +"SUM((E12*5000)+E6+B9)" +"SUM(B6:B8)" +"SUM(E8*E7)+E6" +"SUM((E12*5000)+E6+B9)" +"SUM(E12*E11)+E6" +"SUM(B6:B8)" +"SUM(((H6+H7+H8+H9)/1.14)+((J6+J7+J8+J9)/8)+(B9+E6))/E7" +"SUM(((H6+H7+H8+H9)/2.85)+((J6+J7+J8+J9)/20)+(B9+272))/2000" +"SUM(((H6+H7+H8+H9)*1.7544)+((J6+J7+J8+J9)/4)+(B9+E10))/E11" +"SUM((E6+B9)+((H6+H7+H8+H9)/1.14)+((J6+J7+J8+J9)/8))" +"J14/11" +"J14/11" +"E6/E7" +"SUM(B6:B8)" +"SUM(((H6+H7+H8+H9)/1.07)+((J6+J7+J8+J9)/4)+(B9+E10))/E11" +"SUM(((H6+H7+H8+H9)/2.14)+((J6+J7+J8+J9)/8)+(B9+E6))/E7" +"SUM(((H6+H7+H8+H9)*1.869)+((J6+J7+J8+J9)/2)+(B9+1120))/20000" +"SUM((E6+B9)+((H6+H7+H8+H9)/2.14)+((J6+J7+J8+J9)/8))" +"E6/E7" +"SUM(B6:B8)" +"SUM(((H6+H7+H8+H9)/1.07)+((J6+J7+J8+J9)/4)+(B9+E10))/E11" +"SUM(((H6+H7+H8+H9)/2.14)+((J6+J7+J8+J9)/8)+(B9+E6))/E7" +"SUM(((H6+H7+H8+H9)*1.869)+((J6+J7+J8+J9)/2)+(B9+1120))/20000" +"SUM((E6+B9)+((H6+H7+H8+H9)/2.14)+((J6+J7+J8+J9)/8))" +"TODAY()" +"(D13-D12)/365.25" +"D16*D21" +"ROFR(E10,D18,D17,D16,D15,D20,D21,D19)" +"SUM(B9+E6+(E12*E11))/E11" +"SUM((E7*E8)+E6+B9)/E7" +"SUM((E12*20000)+B9+E6)/20000" +"SUM((E8*5000)+E6+B9)" +"SUM(B6:B8)" +"SUM(E8*E7)+E6" +"SUM((E8*5000)+E6+B9)" +"SUM(E12*E11)+E6" +"TODAY()" +"+($E7-valdate)/365.25" +"+($F7-valdate)/365.25" +"D7" +"+E9" +"H9" +"+H9" +"+H9" +"PutsDeal(0,$D$7,$D$10,$D$12,$D$13,$H$7,$H$9,$I$7,$G$7,$D$16,$G$16,$F$16,$E$16,$I$16,$H$16)" +"+$C$18*$C$16" +"(G8-D4)/365.25" +"(I8-D4)/365.25" +"F8" +"(G10-D4)/365.25" +"G10" +"PutsDeal2D($F$18,$F$22,$E$29,$G$18,$G$22,$F$8,$F$11,$F$13,$F$14,$H$8,$H$10,$J$8,$N$8,$N$6,$I$18,$I$22,$H$18,$H$22,$N$9,$N$7)" +"E24*F18" +"F22*G22" +"E27-E26" +"E29+E28" +"TODAY()" +"+($E7-valdate)/365.25" +"+($F7-valdate)/365.25" +"D7" +"+E9" +"H9" +"+H9" +"+H9" +"PutsDeal(0,$D$7,$D$10,$D$12,$D$13,$H$7,$H$9,$I$7,$G$7,$D$16,$G$16,$F$16,$E$16,$I$16,$H$16)" +"+$C$18*$C$16" +"1" +"$D$12" +"H$12" +"CALL($C$30,""bondP_y"",""BBBCJJ!"",G14*0.01,F14,H14,D14,E14)" +"CALL($C$30,$C$31,$C$32,D14,C26,E14:E26,F14:F26,J14:J26,$E$32:$E$36,K28:K60)" +"C14+1" +"NOW()" +"+Intro!C4" +"+Intro!F4" +"+Intro!C3" +"ROUND(+Detail!D35/1000,0)" +"ROUND(+Detail!E35/1000,0)" +"ROUND(+Detail!R35/1000,0)" +"ROUND(+Detail!S35/1000,0)" +"ROUND(+Detail!T35/1000,0)" +"ROUND(+Detail!D341/1000,0)" +"ROUND(+Detail!D76/1000,0)" +"ROUND(+Detail!E76/1000,0)" +"ROUND(+Detail!R76/1000,0)" +"ROUND(+Detail!S76/1000,0)" +"ROUND(+Detail!T76/1000,0)" +"ROUND(+Detail!E341/1000,0)" +"ROUND(+Detail!R341/1000,0)" +"ROUND(+Detail!D190/1000,0)" +"ROUND(+Detail!E190/1000,0)" +"ROUND(+Detail!R190/1000,0)" +"ROUND(+Detail!S190/1000,0)" +"ROUND(+Detail!T190/1000,0)" +"ROUND(+Detail!S341/1000,0)" +"ROUND((+Detail!D130+Detail!D134+Detail!D138+Detail!D142)/1000,0)" +"ROUND((+Detail!E130+Detail!E134+Detail!E138+Detail!E142)/1000,0)" +"ROUND((+Detail!R130+Detail!R134+Detail!R138+Detail!R142)/1000,0)" +"ROUND((+Detail!S130+Detail!S134+Detail!S138+Detail!S142)/1000,0)" +"ROUND((+Detail!T130+Detail!T134+Detail!T138+Detail!T142)/1000,0)" +"ROUND(+Detail!T341/1000,0)" +"ROUND((+Detail!D194+Detail!D198)/1000,0)" +"ROUND((+Detail!E194+Detail!E198)/1000,0)" +"ROUND((+Detail!R194+Detail!R198)/1000,0)" +"ROUND((+Detail!S194+Detail!S198)/1000,0)" +"ROUND((+Detail!T194+Detail!T198)/1000,0)" +"ROUND(+Detail!D110/1000,0)" +"ROUND(+Detail!E110/1000,0)" +"ROUND(+Detail!R110/1000,0)" +"ROUND(+Detail!S110/1000,0)" +"ROUND(+Detail!T110/1000,0)" +"ROUND(Detail!D212/1000,0)-'Exec Summ'!D15-'Exec Summ'!D16-'Exec Summ'!D17-'Exec Summ'!D18-'Exec Summ'!D19" +"ROUND(Detail!E212/1000,0)-'Exec Summ'!F15-'Exec Summ'!F16-'Exec Summ'!F17-'Exec Summ'!F18-'Exec Summ'!F19" +"ROUND(Detail!R212/1000,0)-'Exec Summ'!H15-'Exec Summ'!H16-'Exec Summ'!H17-'Exec Summ'!H18-'Exec Summ'!H19" +"ROUND(Detail!S212/1000,0)-'Exec Summ'!J15-'Exec Summ'!J16-'Exec Summ'!J17-'Exec Summ'!J18-'Exec Summ'!J19" +"ROUND(Detail!T212/1000,0)-'Exec Summ'!L15-'Exec Summ'!L16-'Exec Summ'!L17-'Exec Summ'!L18-'Exec Summ'!L19" +"ROUND(Detail!D339/1000,0)" +"ROUND(Detail!E339/1000,0)" +"ROUND(Detail!R339/1000,0)" +"ROUND(Detail!S339/1000,0)" +"ROUND(Detail!T339/1000,0)" +"+H12" +"SUM(D12:D21)" +"+H15" +"ROUND(+Detail!D39/1000,0)" +"ROUND(+Detail!E39/1000,0)" +"ROUND(+Detail!R39/1000,0)" +"ROUND(+Detail!S39/1000,0)" +"ROUND(+Detail!T39/1000,0)" +"ROUND(+Detail!D43/1000,0)" +"ROUND(+Detail!E43/1000,0)" +"ROUND(+Detail!R43/1000,0)" +"ROUND(+Detail!S43/1000,0)" +"ROUND(+Detail!T43/1000,0)" +"ROUND(+Detail!D216/1000,0)" +"ROUND(+Detail!E216/1000,0)" +"ROUND(+Detail!R216/1000,0)" +"ROUND(+Detail!S216/1000,0)" +"ROUND(+Detail!T216/1000,0)" +"+H20" +"SUM(D23:D29)" +"+H25" +"ROUND(+Allocations!C51/1000,0)" +"ROUND(+Allocations!D51/1000,0)" +"ROUND(+Allocations!Q51/1000,0)" +"ROUND(+Allocations!R51/1000,0)" +"ROUND(+Allocations!S51/1000,0)" +"ROUND(D31+D33,1)" +"ROUND(+Capital!F12/1000,0)" +"+Detail!D13" +"+Detail!E13" +"+Detail!R13" +"+Detail!S13" +"+Detail!T13" +"CELL(""filename"",A41)" +"+Intro!C3" +"+Intro!F4" +"+Q13" +"SUM(D13:D17)" +"+D387" +"SUM(F22:Q22)" +"SUM(D22:D24)" +"300000/12" +"SUM(D32:D33)" +"+D34+D25+D30" +"+F472" +"ROUND((+(+F13+F14+F15)*(4800/12))+(0.0935*F387),0)" +"((+S13+S14+S15)*5000)+0.0935*S387" +"((+T13+T14+T15)*5200)+0.0935*T387" +"2000/12" +"ROUND(S48*1.05,0)" +"15000/12" +"46350/12" +"30000/12" +"1026/12" +"160000/12" +"+D50+D54+D58+D62+D66+D70+D74" +"36054/12" +"4000/12" +"76000/12" +"3090/12" +"75800/12" +"120000/12" +"93556/12" +"2064/12" +"+D82+D86+D90+D94+D98+D102+D106+D110+D114+D118+D122+D126+D130+D134+D138+D142+D146+D150+D154+D158+D162+D170+D174+D178+D182+D186+D190+D194+D198+D202+D206+D210" +"+D226+D230+D234+D238+D242+D246+D250+D254+D258+D262+D266+D270+D274+D278+D282+D286+D290+D294+D298+D302+D306+D310+D314+D318+D322+D326+D330+D334+D338" +"+D35+D39+D43+D76+D212+D219+D339" +"V348/12" +"ROUND(+I348*1.0425,0)" +"R348*1.04" +"SUM(F348:F386)" +"+F348" +"+G348+F390" +"IF(+D348>65000,+(+(D348-65000)*0.02)+(65000*0.09),+D348*0.09)" +"ROUND(IF(+F390>76200,+F348*0.02,+F348*0.09),0)" +"ROUND(IF(+S348>78000,+(+(S348-78000)*0.02)+(78000*0.09),+S348*0.09),0)" +"ROUND(IF(+T348>81000,+(+(T348-81000)*0.02)+(81000*0.09),+T348*0.09),0)" +"ROUND(+F23*0.09,0)" +"SUM(D431:D471)" +"+Intro!C3" +"+Intro!C4" +"+Intro!F4" +"SUM(G8:G12)" +"G13+G14" +"G8+G18" +"G20+G10" +"SUM(G40:G45)" +"G56+G46" +"+Intro!C3" +"SUM(F9:F11)" +"+Intro!C4" +"+Intro!F4" +"+Detail!$B$8&Detail!$C$8" +"+Detail!$B$7" +"SUM(B19:B40)" +"SUM(H50:H54)" +"+Intro!C3" +"+Intro!F4" +"+Detail!D341" +"SUM(E10:P10)" +"-E7*0.15" +"-E7*0.04" +"-E7*0.37" +"-E7*0.03" +"-E7*0.14" +"-E7*0.12" +"-E7*0.04" +"SUM(C10:C50)" +"ROUND(+C7+C51,0)" +"+Intro!$C$4" +"+Intro!$F$4" +"+Detail!B35" +"+Detail!$R$8" +"+Detail!F35" +"+Detail!B39" +"+Detail!F39" +"+Detail!B43" +"+Detail!F43" +"+Detail!B47" +"+Detail!F50" +"+Detail!B51" +"+Detail!F54" +"+Detail!B55" +"+Detail!F58" +"+Detail!B59" +"+Detail!F62" +"+Detail!B63" +"+Detail!F66" +"+Detail!B67" +"+Detail!F70" +"+Detail!B71" +"+Detail!F74" +"+Detail!B79" +"+Detail!F82" +"+Detail!B83" +"+Detail!F86" +"+Detail!B87" +"+Detail!F90" +"+Detail!B91" +"+Detail!F94" +"+Detail!B95" +"+Detail!F98" +"+Detail!B99" +"+Detail!F102" +"+Detail!B103" +"+Detail!F106" +"+Detail!B107" +"+Detail!F110" +"+Detail!B111" +"+Detail!F114" +"+Detail!B115" +"+Detail!F118" +"+Detail!B119" +"+Detail!F122" +"+Detail!B123" +"+Detail!F126" +"+Detail!B127" +"+Detail!F130" +"+Detail!B131" +"+Detail!F134" +"+Detail!B135" +"+Detail!F138" +"+Detail!B139" +"+Detail!F142" +"+Detail!B143" +"+Detail!F146" +"+Detail!B147" +"+Detail!F150" +"+Detail!B151" +"+Detail!F154" +"+Detail!B155" +"+Detail!F158" +"+Detail!B159" +"+Detail!F162" +"+Detail!B163" +"+Detail!F166" +"+Detail!B167" +"+Detail!F170" +"+Detail!B171" +"+Detail!F174" +"+Detail!B175" +"+Detail!F178" +"+Detail!B179" +"+Detail!F182" +"+Detail!B183" +"+Detail!F186" +"+Detail!B187" +"+Detail!F190" +"+Detail!B191" +"+Detail!F194" +"+Detail!B195" +"+Detail!F198" +"+Detail!B199" +"+Detail!F202" +"+Detail!B203" +"+Detail!F206" +"+Detail!B216" +"+Detail!F216" +"+Detail!B223" +"+Detail!F226" +"+Detail!B227" +"+Detail!F230" +"+Detail!B231" +"+Detail!F234" +"+Detail!B235" +"+Detail!F238" +"+Detail!B239" +"+Detail!F242" +"+Detail!B243" +"+Detail!F246" +"+Detail!B247" +"+Detail!F250" +"+Detail!B251" +"+Detail!F254" +"+Detail!B255" +"+Detail!F258" +"+Detail!B259" +"+Detail!F262" +"+Detail!B263" +"+Detail!F266" +"+Detail!B267" +"+Detail!F270" +"+Detail!B271" +"+Detail!F274" +"+Detail!B275" +"+Detail!F278" +"+Detail!B279" +"+Detail!F282" +"+Detail!B283" +"+Detail!F286" +"+Detail!B287" +"+Detail!F290" +"+Detail!B291" +"+Detail!F294" +"+Detail!B295" +"+Detail!F298" +"+Detail!B299" +"+Detail!F302" +"+Detail!B303" +"+Detail!F306" +"+Detail!B307" +"+Detail!F310" +"+Detail!B311" +"+Detail!F314" +"+Detail!B315" +"+Detail!F318" +"+Detail!B319" +"+Detail!F322" +"+Detail!B323" +"+Detail!F326" +"+Detail!B327" +"+Detail!F330" +"+Detail!B331" +"+Detail!F334" +"+Detail!B335" +"+Detail!F338" +"SUM(E2:E76)" +"+Intro!$F$4" +"+Intro!$C$4" +"+Allocations!Q10" +"+Allocations!E10" +"+Allocations!Q36+Allocations!Q37" +"+Allocations!E36+Allocations!E37" +"+Allocations!Q38" +"+Allocations!E38" +"+Allocations!Q44" +"+Allocations!E44" +"+Allocations!Q22" +"+Allocations!Q44" +"+Allocations!Q36+Allocations!Q37" +"+Allocations!Q38" +"+Allocations!Q44" +"ROUND(+Detail!D341/1000,0)" +"+Detail!E341/1000" +"+Detail!R341/1000" +"ROUND(+Allocations!C7/1000,0)" +"+Allocations!D7/1000" +"+Allocations!Q7/1000" +"ROUND(+'Exec Summ'!D31,0)" +"+'Exec Summ'!F31" +"+'Exec Summ'!H31" +"+'Exec Summ'!J31" +"+'Exec Summ'!L31" +"SUM('MSA Interface'!#REF!)/1000" +"+'MSA Interface'!#REF!/1000" +"+Allocations!C51/1000" +"+Allocations!Q51/1000" +"+'Exec Summ'!D33" +"+'Exec Summ'!F33" +"+'Exec Summ'!H33" +"+'Exec Summ'!J33" +"+'Exec Summ'!L33" +"SUM('MSA Interface'!F2:F36)/1000" +"SUM('MSA Interface'!H43:H74)/1000" +"+Intro!C3" +"NOW()" +"IF(AND(R12=1,R13=TRUE),""Executed Deals can`t be active ones - Diselect Active CheckBox"","""")" +"IF(C18C18,""Date o first escalator must be before Maturity Date, Please Correct"","""")" +"TODAY()" +"3*5" +"AB6/AB9" +"R11" +"IF(X8=1,""Purchase"",""Sale"")" +"5*21+2*24" +"AB8/AB9" +"RetrieveTension" +"AB8+AB6" +"(PPrice*Y30+OffPrice*Z30+IntPrice*AD30)/(AC30+AD30)" +"IF(AND(R11=1,R14=TRUE),G19,0)" +"X15" +"(IF(AND(R11=1,X9<>1,R16=TRUE),VLOOKUP(RetrieveLDC,Aux!U7:AG306,13),0))" +"(IF(AND(R11=1,R15=TRUE),VLOOKUP(RetrieveTrans2,Aux!L5:N303,3),0))" +"X17" +"(IF(AND(R11=2,R15=TRUE),VLOOKUP(RetrieveTrans1,Aux!H5:J27,3),0))" +"(IF(AND(R11=2,$X$9<>1,$R$16=TRUE),VLOOKUP(RetrieveLDC,Aux!$U$7:$AF$306,VLOOKUP(RetrieveTension,Aux!$D$13:$F$17,2)),0))" +"(IF(AND(R11=2,$X$9<>1,$R$16=TRUE),VLOOKUP(RetrieveLDC,Aux!$U$7:$AF$306,VLOOKUP(RetrieveTension,Aux!$D$13:$F$17,3)),0))" +"IF(AND(R11=2,R14=TRUE),G19,0)" +"IF(OR(PVolume=0,PPrice=0),0,IF(X8=1,X45,PPrice))" +"IF(OR(OffVolume=0,OffPrice=0),0,IF(X8=1,X46,OffPrice))" +"PVolume*RetrieveUpLeft" +"PVolume-Y27" +"OffVolume*RetrieveUpLeft" +"OffVolume-AA27" +"IntVolume*RetrieveUpLeft*IntGen" +"IntVolume*(1-RetrieveUpLeft)*IntGen" +"IF(OR(IntVolume=0,IntPrice=0),0,IF(X8=1,X47,IntPrice))" +"(5*3)/T24" +"1-T28" +"IF(AND(X8=2,OR(PVolume<>0,PPrice<>0)),X50,0)" +"IF(AND(X8=2,OR(OffPrice<>0,OffVolume<>0)),X51,0)" +"IF(AND(X8=2,OR(IntPrice<>0,IntVolume<>0)),X52,0)" +"IF(PVolume<>0,PVolume*730*AC6*RetrieveUpLeft,0)" +"IF(OffVolume<>0,OffVolume*730*AC8*RetrieveUpLeft,0)" +"IF(IntVolume<>0,IntVolume*730*IntGen,0)" +"IF(PVolume<>0,PVolume*730*AC6*(1-RetrieveUpLeft),0)+IF(OffVolume<>0,OffVolume*730*AC8*(1-RetrieveUpLeft),0)" +"Y30+Z30" +"AA30+AB30" +"Y30*(1-UpMiddle)" +"IF(X8=1,IF(PVolume>OffVolume,X15*(PVolume+IntVolume)*1000,X15*(OffVolume+IntVolume)*1000),IF(PVolume>OffVolume,AA20*(PVolume+IntVolume)*1000,AA20*(OffVolume+IntVolume)*1000))" +"IF(X8=1,IF(PVolume>OffVolume,X16*(PVolume+IntVolume)*1000,X16*(OffVolume+IntVolume)*1000),(AA19*(PVolume+IntVolume)+AB19*(OffVolume+IntVolume))*1000)" +"IF(X8=1,X17*(PVolume+IntVolume)*1000,AA18*(PVolume+IntVolume)*1000)" +"AB11*(AC30+AD30)*UpMiddle" +"SUM(X36:X39)" +"IF(AND(PVolume=0,OffVolume=0),X40/AD32,X40/AC32)" +"(PPrice+X42+IF(R22=TRUE,M20,0))*(1+IF(R19=TRUE,M17,0))" +"(OffPrice+X42+IF(R22=TRUE,M20,0))*(1+IF(R19=TRUE,M17,0))" +"IF(AND(PVolume<>0,OffVolume<>0),(IntPrice*(1+IF(R19=TRUE,M17,0)))/(1-UpMiddle),((IntPrice+X42+IF(R22=TRUE,M20,0))*(1+IF(R19=TRUE,M17,0))))" +"(PPrice+$X$42+(IF($R$20=TRUE,$M$18,0))+(IF($R$21=TRUE,$M$19,0)))*(1+(IF($R$17=TRUE,RetrieveUpRight,0)/(1-RetrieveUpRight-$M$16)))" +"(OffPrice+$X$42+(IF($R$20=TRUE,$M$18,0))+(IF($R$21=TRUE,$M$19,0)))*(1+(IF($R$17=TRUE,RetrieveUpRight,0)/(1-RetrieveUpRight-$M$16)))" +"(IF(AND(PVolume<>0,OffVolume<>0),((IntPrice+IF(R20=TRUE,M18,0)+IF(R21=TRUE,M19,0))/(1-UpMiddle))*(1+IF(R17=TRUE,RetrieveUpRight,0)),((IntPrice+X42+IF(R20=TRUE,M18,0)+IF(R21=TRUE,M19,0))/(1-UpMiddle))))*(1+(IF(R17=TRUE,RetrieveUpRight,0)/(1-RetrieveUpRight-M16)))" +"I71" +"I72" +"I73" +"I74" +"I75" +"I76" +"I77" +"I78" +"I79" +"I80" +"I81" +"I82" +"I83" +"I84" +"I85" +"I86" +"I87" +"I88" +"I89" +"I90" +"I91" +"I92" +"E70" +"E71" +"E72" +"E73" +"E74" +"E75" +"E76" +"E77" +"E78" +"E79" +"E80" +"E81" +"E82" +"E83" +"E84" +"E85" +"E86" +"E87" +"E88" +"E89" +"E90" +"E91" +"IGPMBase-C17" +"E17-IGPMBase" +"F17-E17" +"Input_Curves!D1" +"Input_Curves!E2" +"IF(E37<=$E$2,($D$4+1)^((E37-Today)/360))" +"IF(F37<=$E$2,($D$4+1)^(1/12))" +"IF(P37<=$F$2,($E$4+1)^(1/12))" +"IF(AB37<=$G$2,($F$4+1)^(1/12))" +"IF(AN37<=$H$2,($G$4+1)^(1/12))" +"IF(AZ37<=$I$2,($H$4+1)^(1/12))" +"IF(BL37<=$J$2,($I$4+1)^(1/12))" +"IF(BX37<=$K$2,($J$4+1)^(1/12))" +"IF(CJ37<=$L$2,($K$4+1)^(1/12))" +"IF(CV37<=$M$2,($L$4+1)^(1/12))" +"IF(DH37<=$N$2,($M$4+1)^(1/12))" +"IF(DT37<=$O$2,($N$4+1)^(1/12))" +"IF(EF37<=$P$2,($O$4+1)^(1/12))" +"IF(ER37<=$Q$2,($P$4+1)^(1/12))" +"IF(FD37<=$R$2,($Q$4+1)^(1/12))" +"IF(FP37<=$S$2,($R$4+1)^(1/12))" +"IF(GB37<=$T$2,($S$4+1)^(1/12))" +"IF(GN37<=$U$2,($T$4+1)^(1/12))" +"IF(GZ37<=$V$2,($U$4+1)^(1/12))" +"IF(HL37<=$W$2,($V$4+1)^(1/12))" +"IF(HX37<=$X$2,($W$4+1)^(1/12))" +"IF(IJ37<=$Y$2,($X$4+1)^(1/12))" +"IF(IV37<=$Z$2,($Y$4+1)^(1/12))" +"Inputs!M22" +"Inputs!M23" +"IntGen" +"DealNumber" +"CashFlow!B46" +"CashFlow!B56" +"NPVInvest" +"SUM(K7:K9)" +"SUM(E7:E10)" +"CashFlow!B34" +"CashFlow!B62" +"CashFlow!B22" +"IF(AND(Inputs!R12=1,Inputs!R13=TRUE),""An executed transaction can`t be an active one - Please Diselect Active CheckBox"","""")" +"IF(U8=1,""Buy"",IF(U8=2,""Sell"",""Both""))" +"IF(U15=1,""Executed"",IF(U15=2,""Not Executed"",""All Deals""))" +"IF(ABS(F48+F66)<0.001,0,F48+F66)" +"J48" +"J66" +"L48+L66" +"IF(ABS(SUM(J12:N12))<0.001,0,SUM(J12:N12))" +"IF(ABS(F49+F67)<0.001,0,F49+F67)" +"J49" +"J67" +"L49+L67" +"IF(ABS(F50+F68)<0.001,0,F50+F68)" +"J50" +"J68" +"L50+L68" +"IF(ABS(F51+F69)<0.001,0,F51+F69)" +"J51" +"J69" +"L51+L69" +"IF(ABS(F52+F70)<0.001,0,F52+F70)" +"J52" +"J70" +"L52+L70" +"IF(ABS(F53+F71)<0.001,0,F53+F71)" +"J53" +"J71" +"L53+L71" +"IF(ABS(F54+F72)<0.001,0,F54+F72)" +"J54" +"J72" +"L54+L72" +"IF(ABS(F55+F73)<0.001,0,F55+F73)" +"J55" +"J73" +"L55+L73" +"IF(ABS(F56+F74)<0.001,0,F56+F74)" +"J56" +"J74" +"L56+L74" +"IF(ABS(F57+F75)<0.001,0,F57+F75)" +"J57" +"J75" +"L57+L75" +"IF(ABS(F58+F76)<0.001,0,F58+F76)" +"J58" +"J76" +"L58+L76" +"IF(ABS(SUM(F12:F32)) < 0.001,0,SUM(F12:F32))" +"SUM(J48:L48)" +"IF(ABS(SUM(F48:F58)) < 0.001,0,SUM(F48:F58))" +"Input_Curves!D2+1" +"E12+E4" +"E14+E6" +"E16+E8" +"E18+E10" +"IF(AND(O3<=P3,N3=Today),NETWORKDAYS(N3,O3),IF(AND(N3=Today),NETWORKDAYS(N4,O4),IF(AND(N4=Today),NETWORKDAYS(N2,O2),IF(AND(N21,Inputs!R16=TRUE),VLOOKUP(Aux!V3,Aux!U7:AG306,13),0)" +"IF(AND(BuySellBase=""Sell"",Aux!D3<>1,Inputs!R16=TRUE),VLOOKUP(Aux!V3,Aux!U7:AG306,Aux!E3),0)" +"IF(AND(BuySellBase=""Sell"",Aux!D3<>1,Inputs!R16=TRUE),VLOOKUP(Aux!V3,Aux!U7:AG306,Aux!F3),0)" +"IF(Inputs!R17=TRUE,Inputs!M15,0)" +"Inputs!R14" +"IF(AND(R12=1,R13=TRUE),""Executed Deals can`t be active ones - Diselect Active CheckBox"","""")" +"IF(C18C18,""Date o first escalator must be before Maturity Date, Please Correct"","""")" +"TODAY()" +"3*5" +"AB6/AB9" +"R11" +"IF(X8=1,""Purchase"",""Sale"")" +"5*21+2*24" +"AB8/AB9" +"RetrieveTension" +"AB8+AB6" +"(PPrice*Y30+OffPrice*Z30+IntPrice*AD30)/(AC30+AD30)" +"IF(AND(R11=1,R14=TRUE),G19,0)" +"X15" +"(IF(AND(R11=1,X9<>1,R16=TRUE),VLOOKUP(RetrieveLDC,Aux!U7:AG306,13),0))" +"(IF(AND(R11=1,R15=TRUE),VLOOKUP(RetrieveTrans2,Aux!L5:N303,3),0))" +"X17" +"(IF(AND(R11=2,R15=TRUE),VLOOKUP(RetrieveTrans1,Aux!H5:J27,3),0))" +"(IF(AND(R11=2,$X$9<>1,$R$16=TRUE),VLOOKUP(RetrieveLDC,Aux!$U$7:$AF$306,VLOOKUP(RetrieveTension,Aux!$D$13:$F$17,2)),0))" +"(IF(AND(R11=2,$X$9<>1,$R$16=TRUE),VLOOKUP(RetrieveLDC,Aux!$U$7:$AF$306,VLOOKUP(RetrieveTension,Aux!$D$13:$F$17,3)),0))" +"IF(AND(R11=2,R14=TRUE),G19,0)" +"IF(OR(PVolume=0,PPrice=0),0,IF(X8=1,X45,PPrice))" +"IF(OR(OffVolume=0,OffPrice=0),0,IF(X8=1,X46,OffPrice))" +"PVolume*RetrieveUpLeft" +"PVolume-Y27" +"OffVolume*RetrieveUpLeft" +"OffVolume-AA27" +"IntVolume*RetrieveUpLeft*IntGen" +"IntVolume*(1-RetrieveUpLeft)*IntGen" +"IF(OR(IntVolume=0,IntPrice=0),0,IF(X8=1,X47,IntPrice))" +"(5*3)/T24" +"1-T28" +"IF(AND(X8=2,OR(PVolume<>0,PPrice<>0)),X50,0)" +"IF(AND(X8=2,OR(OffPrice<>0,OffVolume<>0)),X51,0)" +"IF(AND(X8=2,OR(IntPrice<>0,IntVolume<>0)),X52,0)" +"IF(PVolume<>0,PVolume*730*AC6*RetrieveUpLeft,0)" +"IF(OffVolume<>0,OffVolume*730*AC8*RetrieveUpLeft,0)" +"IF(IntVolume<>0,IntVolume*730*IntGen,0)" +"IF(PVolume<>0,PVolume*730*AC6*(1-RetrieveUpLeft),0)+IF(OffVolume<>0,OffVolume*730*AC8*(1-RetrieveUpLeft),0)" +"Y30+Z30" +"AA30+AB30" +"Y30*(1-UpMiddle)" +"IF(X8=1,IF(PVolume>OffVolume,X15*(PVolume+IntVolume)*1000,X15*(OffVolume+IntVolume)*1000),IF(PVolume>OffVolume,AA20*(PVolume+IntVolume)*1000,AA20*(OffVolume+IntVolume)*1000))" +"IF(X8=1,IF(PVolume>OffVolume,X16*(PVolume+IntVolume)*1000,X16*(OffVolume+IntVolume)*1000),(AA19*(PVolume+IntVolume)+AB19*(OffVolume+IntVolume))*1000)" +"IF(X8=1,X17*(PVolume+IntVolume)*1000,AA18*(PVolume+IntVolume)*1000)" +"AB11*(AC30+AD30)*UpMiddle" +"SUM(X36:X39)" +"IF(AND(PVolume=0,OffVolume=0),X40/AD32,X40/AC32)" +"(PPrice+X42+IF(R22=TRUE,M20,0))*(1+IF(R19=TRUE,M17,0))" +"(OffPrice+X42+IF(R22=TRUE,M20,0))*(1+IF(R19=TRUE,M17,0))" +"IF(AND(PVolume<>0,OffVolume<>0),(IntPrice*(1+IF(R19=TRUE,M17,0)))/(1-UpMiddle),((IntPrice+X42+IF(R22=TRUE,M20,0))*(1+IF(R19=TRUE,M17,0))))" +"(PPrice+$X$42+(IF($R$20=TRUE,$M$18,0))+(IF($R$21=TRUE,$M$19,0)))*(1+(IF($R$17=TRUE,RetrieveUpRight,0)/(1-RetrieveUpRight-$M$16)))" +"(OffPrice+$X$42+(IF($R$20=TRUE,$M$18,0))+(IF($R$21=TRUE,$M$19,0)))*(1+(IF($R$17=TRUE,RetrieveUpRight,0)/(1-RetrieveUpRight-$M$16)))" +"(IF(AND(PVolume<>0,OffVolume<>0),((IntPrice+IF(R20=TRUE,M18,0)+IF(R21=TRUE,M19,0))/(1-UpMiddle))*(1+IF(R17=TRUE,RetrieveUpRight,0)),((IntPrice+X42+IF(R20=TRUE,M18,0)+IF(R21=TRUE,M19,0))/(1-UpMiddle))))*(1+(IF(R17=TRUE,RetrieveUpRight,0)/(1-RetrieveUpRight-M16)))" +"INDEX($BM$5:$BM$24,B1)" +"B2" +"IF(B$2=1,IF(ISERR(AVERAGE(Highs!B3,Lows!B3)),NA(),AVERAGE(Highs!B3,Lows!B3)),NA())" +"(IF(ISERROR(B4),0,B4)+IF(ISERROR(C4),0,C4)+IF(ISERROR(D4),0,D4)+IF(ISERROR(E4),0,E4)+IF(ISERROR(F4),0,F4)+IF(ISERROR(G4),0,G4)+IF(ISERROR(H4),0,H4)+IF(ISERROR(I4),0,I4)+IF(ISERROR(J4),0,J4)+IF(ISERROR(K4),0,K4)+IF(ISERROR(L4),0,L4)+IF(ISERROR(M4),0,M4)+IF(ISERROR(N4),0,N4)+IF(ISERROR(O4),0,O4)+IF(ISERROR(P4),0,P4)+IF(ISERROR(Q4),0,Q4)+IF(ISERROR(R4),0,R4)+IF(ISERROR(S4),0,S4)+IF(ISERROR(T4),0,T4)+IF(ISERROR(U4),0,U4))/(IF(ISERROR(B4),0,1)+IF(ISERROR(C4),0,1)+IF(ISERROR(D4),0,1)+IF(ISERROR(E4),0,1)+IF(ISERROR(F4),0,1)+IF(ISERROR(G4),0,1)+IF(ISERROR(H4),0,1)+IF(ISERROR(I4),0,1)+IF(ISERROR(J4),0,1)+IF(ISERROR(K4),0,1)+IF(ISERROR(L4),0,1)+IF(ISERROR(M4),0,1)+IF(ISERROR(N4),0,1)+IF(ISERROR(O4),0,1)+IF(ISERROR(P4),0,1)+IF(ISERROR(Q4),0,1)+IF(ISERROR(R4),0,1)+IF(ISERROR(S4),0,1)+IF(ISERROR(T4),0,1)+IF(ISERROR(B4),0,1))" +"INDEX($Z$4:$AS$245,$AU4,$AX$2)" +"W5-W4" +"B5-B4" +"A5" +"X5" +"SUM(C4:C31)" +"SUM(I4:I32)" +"TODAY()" +"MIN(S5:S370)" +"TRANSPOSE(LINEST(OFFSET($T$5,$S$2-ROW($T$5),0,1,1):$T$370,OFFSET($U$5,$S$2-ROW($T$5),0,1,1):$U$370,1,0))" +"'[1]Crude&Prod'!$A15" +"'[1]Crude&Prod'!$O15" +"$M$5+$B5*$M$4" +"VLOOKUP(YEAR($O5),$L$9:$M$16,2,0)" +"IF(R5=1,ROW(R5),"""")" +"IF(R5=0,"""",P5*R5)" +"IF(R5=0,"""",Q5*R5)" +"IF($R5>0,$Q5*$M$4+$M$5,"""")" +"B10" +"E6/$E$13" +"AVERAGE($F$34:$F$399)" +"STDEV($F$34:$F$399)" +"STDEV($H$34:$H$399)" +"AVERAGE(O34:O399)" +"""CrossPer ""&$B$4&""wk""" +"B4/B12" +"""00""" +"C17+52" +"STDEV($F$399:OFFSET($F$399,-($B$17-1),0,1,1))" +"STDEV($F$399:OFFSET($F$399,-($C$17-1),0,1,1))" +"STDEV($F$399:OFFSET($F$399,-($D$17-1),0,1,1))" +"STDEV($F$399:OFFSET($F$399,-($E$17-1),0,1,1))" +"SUM($O$399:OFFSET($O$399,-($B$17-1),0,1,1))/COUNTIF($O$399:OFFSET($O$399,-($B$17-1),0,1,1),"">0"")" +"SUM($O$399:OFFSET($O$399,-($C$17-1),0,1,1))/COUNTIF($O$399:OFFSET($O$399,-($C$17-1),0,1,1),"">0"")" +"SUM($O$399:OFFSET($O$399,-($D$17-1),0,1,1))/COUNTIF($O$399:OFFSET($O$399,-($D$17-1),0,1,1),"">0"")" +"SUM($O$399:OFFSET($O$399,-($E$17-1),0,1,1))/COUNTIF($O$399:OFFSET($O$399,-($E$17-1),0,1,1),"">0"")" +"$B$4/B19" +"""Recent Hedge Performance ""&$B$4&"" Weekly Blocks Only""" +"$B$4&"" Block No""" +"C24+26" +"STDEV(OFFSET($F$399,-($B$24-26),0,1,1):OFFSET($F$399,-($B$24-1),0,1,1))" +"STDEV(OFFSET($F$399,-($C$24-26),0,1,1):OFFSET($F$399,-($C$24-1),0,1,1))" +"STDEV(OFFSET($F$399,-($D$24-26),0,1,1):OFFSET($F$399,-($D$24-1),0,1,1))" +"STDEV(OFFSET($F$399,-($E$24-26),0,1,1):OFFSET($F$399,-($E$24-1),0,1,1))" +"STDEV(OFFSET($F$399,-($F$24-26),0,1,1):OFFSET($F$399,-($F$24-1),0,1,1))" +"SQRT(SUMSQ(B25:F25)/5)" +"SUM(OFFSET($O$399,-($B$24-26),0,1,1):OFFSET($O$399,-($B$24-1),0,1,1))/COUNTIF(OFFSET($O$399,-($B$24-26),0,1,1):OFFSET($O$399,-($B$24-1),0,1,1),"">0"")" +"SUM(OFFSET($O$399,-($C$24-26),0,1,1):OFFSET($O$399,-($C$24-1),0,1,1))/COUNTIF(OFFSET($O$399,-($C$24-26),0,1,1):OFFSET($O$399,-($C$24-1),0,1,1),"">0"")" +"SUM(OFFSET($O$399,-($D$24-26),0,1,1):OFFSET($O$399,-($D$24-1),0,1,1))/COUNTIF(OFFSET($O$399,-($D$24-26),0,1,1):OFFSET($O$399,-($D$24-1),0,1,1),"">0"")" +"SUM(OFFSET($O$399,-($E$24-26),0,1,1):OFFSET($O$399,-($E$24-1),0,1,1))/COUNTIF(OFFSET($O$399,-($E$24-26),0,1,1):OFFSET($O$399,-($E$24-1),0,1,1),"">0"")" +"SUM(OFFSET($O$399,-($F$24-26),0,1,1):OFFSET($O$399,-($F$24-1),0,1,1))/COUNTIF(OFFSET($O$399,-($F$24-26),0,1,1):OFFSET($O$399,-($F$24-1),0,1,1),"">0"")" +"AVERAGE(B26:F26)" +"VLOOKUP(YEAR(A34),$D$6:$F$13,2,0)" +"IF(OR(ISBLANK(F34),G34=0),"""",G34*F34)" +"SUM($I$34:I34)" +"IF(I34=1,ROW(I34),"""")" +"IF(OR(N34="""",$G34=0),"""",(L34-N34)/7)" +"IF(ABS(SIGN(F35)-SIGN(F34))>0,1,"""")" +"IF(I35="""","""",I35*A35)" +"IF(L35="""","""",OFFSET(L35,MAX($K$34:K34)-K35,-1,1,1))" +"IF(VLOOKUP($M35,$K$33:$L$399,2,0)>0,VLOOKUP($M35,$K$33:$L$399,2,0),"""")" +"IF(AND(OFFSET(A60,-$B$4,0,1,1)>=$A$34,ISNUMBER(OFFSET(A60,-$B$4,0,1,1))),OFFSET(A60,-$B$4,0,1,1),"""")" +"(OFFSET(B60,-$B$4,0,1,1)-B60)+$B$5*(D60-OFFSET(D60,-$B$4,0,1,1))+$B$6*(C60-OFFSET(C60,-$B$4,0,1,1))" +"B4*B6" +"183*24" +"B8*B7*1000" +"B5/B9" +"LN(1+4.07%)" +"B20-B13" +"[1]!ASV($B$14,$B$15,$B$17,$B$18,$B$16,$B$21,$B$19-$B$13,$B$20-$B$13,$B$22,$B$23,0)" +"[1]!ASV($B$14,$B$15,$B$17,$B$18,$B$16,$B$21,$B$19-$B$13,$B$20-$B$13,$B$22,$B$23,1)" +"[1]!ASV($E$14,$E$15,$E$17,$E$18,$E$16,$E$21,$E$19-$E$13,$E$20-$E$13,$E$22,$E$23,0)" +"E25-E24" +"D7/(SQRT(D3)*D6)" +"SUM(F10:F28)" +"NORMDIST($B10,$D$6,$D$7,1)" +"(E10-D10)^2" +"C17" +"1-C20" +"TODAY()" +"D3*SQRT(D4)*D5" +"SQRT(EXP(I3^2+2*I4)*(EXP(I3^2)-1))" +"K3-G3" +"L3^2" +"D5" +"EXP(I4+0.5*I3^2)" +"SUM(M3:M4)" +"$D$5+NORMINV($B$6,0,1)*$D$3*SQRT($D$4)*$D$5" +"LOGINV($B$6,$I$4,$I$3)" +"B6" +"$D$5+NORMINV(1-$B$7,0,1)*$D$3*SQRT($D$4)*$D$5" +"LOGINV(1-$B$6,$I$4,$I$3)" +"EXP(I4)" +"$D$5+NORMINV($B$8,0,1)*$D$3*SQRT($D$4)*$D$5" +"$D$5+NORMINV(1-$B$9,0,1)*$D$3*SQRT($D$4)*$D$5" +"""Normal ""&100*$B$6&""%""" +"""Normal ""&100*$B$8&""%""" +"LN(A12)" +"1/(I$3*SQRT(2*PI()))*EXP(-(($B12-I$4)^2)/(2*I$3^2))" +"IF(AND($A12>$D$6,$A12<$D$7),NORMDIST($A12,$G$4,$G$3,0),"""")" +"IF(OR(AND($A12<$D$6,$A12>$D$8),AND($A12>$D$7,$A12<$D$9)),NORMDIST($A12,$G$4,$G$3,0),"""")" +"IF(OR($A12<$D$8,$A12>$D$9),NORMDIST($A12,$G$4,$G$3,0),"""")" +"IF(WEEKDAY(ValDate)=2,ValDate-3,ValDate-1)" +"IF(M7<=$C$17,""*"","""")" +"Prompt" +"VLOOKUP(N7,CURVES!$B$13:$C$312,2)" +"PriceMod!O7+VLOOKUP(N7,CURVES!$B$13:$D$312,3)" +"CURVES!G13" +"CURVES!J13" +"VLOOKUP(MONTH(N7),$Z$38:$AA$49,2)" +"VLOOKUP(MONTH(N7),$Z$38:$AB$49,3)" +"DATE(YEAR(N7),MONTH(N7)+1,1)" +"IF($AH$24=TRUE,1,0)" +"IF($AH$25=TRUE,1,0)" +"REGISTER.ID(DLL,Module,format)" +"C29/12" +"PriceCurveDate" +"J8" +"J8" +"INDEX(K7:K414,MATCH(PriceCurveDate,L7:L414,1)+1)" +"Prompt" +"PriceMod!$C$8" +"(E8-E7)/((D8-D7)/(365/12))*3" +"AVERAGE(B15:B132)" +"F11-E11" +"SUM(G18:G132)" +"($B$4*B19+$B$5*$C18+$B$6*($C18-$C15)+$B$7)" +"($B$4*B20+$B$5*$C19+$B$6*($C19-$C16)+$B$7)-($B$4*B19+$B$5*$C18+$B$6*($C18-$C15)+$B$7-$C19)*$B$8" +"D19-C19" +"D20-C20" +"100*(F20^2)" +"($B$4*B133+$B$5*$C132+$B$6*$G$4+$B$7)" +"D135" +"(B15-B14)/B14" +"B16/B4-1" +"D31" +"H19-H16" +"H20-H16" +"B4*B1481" +"(E8-E7)/((D8-D7)/(365/12))*3" +"AVERAGE(B15:B110)" +"F11-E11" +"SUM(G15:G110)" +"($B$4*B20+$B$5*$C19+$B$6*($C19-$C16)+$B$7)-($B$4*B19+$B$5*$C18+$B$6*($C18-$C15)+$B$7-$C19)*$B$8" +"D20-C20" +"D21-C21" +"100*(F21^2)" +"($B$4*B111+$B$5*$C110+$B$6*$G$4+$B$7)" +"D113" +"[1]UKInflationDataAnjam!B8" +"I16/I4-1" +"[1]UKInflationDataAnjam!C8" +"[1]UKInflationDataAnjam!C30" +"[1]UKInflationDataAnjam!D8" +"[1]UKInflationDataAnjam!D30" +"G43-G40" +"[1]UKInflationDataAnjam!E8" +"[1]UKInflationDataAnjam!E30" +"[1]UKInflationDataAnjam!F8" +"[1]UKInflationDataAnjam!F30" +"[1]UKInflationDataAnjam!G8" +"[1]UKInflationDataAnjam!G30" +"[1]UKInflationDataAnjam!H8" +"[1]UKInflationDataAnjam!H30" +"[1]UKInflationDataAnjam!I8" +"[1]UKInflationDataAnjam!I30" +"[1]UKInflationDataAnjam!J8" +"[1]UKInflationDataAnjam!J30" +"[1]UKInflationDataAnjam!K30" +"(C2-C1)/365" +"AD39" +"IF(D4<>0,AVERAGE(C4:D4),C4)" +"[1]Data!$E4" +"C4" +"G4" +"H4" +"DATE(YEAR(A4),MONTH(A4)+6,1)" +"B4+0.5" +"'Curve frm Quoted SWAP rates'!C8" +"$L$4*EXP(-$L$5*LN($B5)+$L$6*(LN($B5))^2-$L$7*(LN($B5))^3)+$L$8" +"(H5-G5)^2" +"C7-0.002" +"G43" +"AE39/AE27-1" +"($C$2-$C$1)/365" +"($AD$51-$AD$39)/12+AD39" +"AE38*(1+AD40)^(1/12)" +"($C$2-$C$1)/365+($Y39-$Y$38)/365" +"AE40*(1+AD41)^(1/12)" +"AVERAGE(H5:H43)" +"SUM(I5:I43)" +"$L$4*EXP(-$L$5*LN($AC52)+$L$6*(LN($AC52))^2-$L$7*(LN($AC52))^3)+$L$8" +"IF(I10=M10,""Yes"",""Pls check"")" +"IF(T9=X9,""Yes"",""Pls check"")" +"IF(AP16=AT16,""Yes"",""Pls check"")" +"IF(BA12=BE12,""Yes"",""Pls check"")" +"IF(BL20=BP20,""Yes"",""Pls check"")" +"IF(BW14=CA14,""Yes"",""Pls check"")" +"IF(CH15=CL15,""Yes"",""Pls check"")" +"IF(CS26=CW26,""Yes"",""Pls check"")" +"IF(DD17=DH17,""Yes"",""Pls check"")" +"IF(DO18=DS18,""Yes"",""Pls check"")" +"IF(DZ19=ED19,""Yes"",""Pls check"")" +"IF(EV21=EZ21,""Yes"",""Pls check"")" +"IF(FG22=FK22,""Yes"",""Pls check"")" +"IF(FR23=FV23,""Yes"",""Pls check"")" +"IF(GC24=GG24,""Yes"",""Pls check"")" +"IF(GN25=GR25,""Yes"",""Pls check"")" +"IF(GY46=HC46,""Yes"",""Pls check"")" +"'Inputs & Curve'!B3" +"IF('Inputs & Curve'!E4<>0,'Inputs & Curve'!E4,""-"")" +"GZ7*2" +"$B$10/2" +"D7*100" +"'Inputs & Curve'!F4" +"1/(1+F7)^A7" +"G7*E7" +"B7/2" +"K7*G7" +"$B$9" +"$F7" +"1/(1+Q7)^$A7" +"J7" +"$B$10" +"$B$16/2" +"J7" +"$B$12" +"$B$20/2" +"AQ7" +"$B$14" +"$B$15" +"$B$26/2" +"$B$17" +"$B$18" +"$B$19" +"$B$20" +"$B$21" +"CT7" +"$B$22" +"$B$23" +"$B$24" +"$B$25" +"$B$46/2" +"CT7" +"D7" +"K8/100" +"K9" +"SUM(S7:S9)" +"(T9-W7-W8)*(1+Q9)^$A9" +"SUM(H7:H10)" +"(I10-L7)/SUM(G8:G10)" +"(AE10-AH8-AH9-AH7)*(1+AB10)^$A10" +"SUM(AZ7:AZ12)" +"(BA12-BD10-BD11-BD9-BD8-BD7)*(1+AX12)^$A12" +"SUM(BV7:BV14)" +"(BW14-BZ12-BZ13-BZ11-BZ10-BZ9-BZ8-BZ7)*(1+BT14)^$A14" +"SUM(CG7:CG15)" +"(CH15-CK13-CK14-CK12-CK11-CK10-CK9-CK8-CK7)*(1+CE15)^$A15" +"SUM(AO7:AO16)" +"(AP16-SUM(AS7:AS10))/SUM(G11:G16)" +"SUM(DC7:DC17)" +"(DD17-DG15-DG16-DG14-DG13-DG12-DG11-DG10-DG9-DG8-DG7)*(1+DA17)^$A17" +"SUM(DN7:DN18)" +"(DO18-DR16-DR17-DR15-DR14-DR13-DR12-DR11-DR10-DR9-DR8-DR7)*(1+DL18)^$A18" +"SUM(DY7:DY19)" +"(DZ19-EC17-EC18-EC16-EC15-EC14-EC13-EC12-EC11-EC10-EC9-EC8-EC7)*(1+DW19)^$A19" +"SUM(BK7:BK20)" +"(BL20-SUM(BO7:BO16))/SUM(BJ17:BJ20)" +"(EK20-EN18-EN19-EN17-EN16-EN15-EN14-EN13-EN12-EN11-EN10-EN9-EN8-EN7)*(1+EH20)^$A20" +"SUM(EU7:EU21)" +"(EV21-SUM(EY7:EY16))/SUM(ET17:ET21)" +"SUM(FF7:FF22)" +"(FG22-FJ20-FJ21-FJ19-FJ18-FJ17-FJ16-FJ15-FJ14-FJ13-FJ12-FJ11-FJ10-FJ9-FJ8-FJ7)*(1+FD22)^$A22" +"SUM(FQ7:FQ23)" +"(FR23-FU21-FU22-FU20-FU19-FU18-FU17-FU16-FU15-FU14-FU13-FU12-FU11-FU10-FU9-FU8-FU7)*(1+FO23)^$A23" +"SUM(GB7:GB24)" +"(GC24-GF22-GF23-GF21-GF20-GF19-GF18-GF17-GF16-GF15-GF14-GF13-GF12-GF11-GF10-GF9-GF8-GF7)*(1+FZ24)^$A24" +"SUM(GM7:GM25)" +"(GN25-GQ23-GQ24-GQ22-GQ21-GQ20-GQ19-GQ18-GQ17-GQ16-GQ15-GQ14-GQ13-GQ12-GQ11-GQ10-GQ9-GQ8-GQ7)*(1+GK25)^$A25" +"SUM(CR7:CR26)" +"(CS26-SUM(CV7:CV20))/SUM(CQ21:CQ26)" +"SUM(GX7:GX46)" +"(GY46-SUM(HB7:HB26))/SUM(GW27:GW46)" +"#REF!" +"+J25" +"D26" +"CONCATENATE(MID(C34,7,2),""/"",MID(C34,5,2),""/"",MID(C34,1,4))" +"inflationCurves!#REF!" +"B50-366" +"TODAY()" +"(Forecasts!C71/Forecasts!C70)^12-1" +"D11-$B$8" +"'PLLU Short-Term Model'!$C134" +"$B$4+$B$5*$C11+$B$6*$C26+$B$7*$E11%" +"EXP(-IF($B11>=$H$6,$B11-$H$6,0)*$H$5)" +"H11*F11+(1-H11)*G11" +"'DZCV Short-Term Model'!$C112" +"$D$4+$D$5*$C11+$D$6*$G11" +"DATE(YEAR(A11),MONTH(A11)+1,1)" +"[2]A!$E10" +"$B$4+$B$5*$C12+$B$6*$C27+$B$7*$E12%" +"$B$4+$B$5*$C13+$B$6*$C28+$B$7*$E13%" +"$B$4+$B$5*$C14+$B$6*$C29+$B$7*$E14%" +"$B$4+$B$5*$C15+$B$6*$C30+$B$7*$E15%" +"$B$4+$B$5*$C16+$B$6*$C31+$B$7*$E16%" +"$B$4+$B$5*$C17+$B$6*$C32+$B$7*$E17%" +"$B$4+$B$5*$C18+$B$6*$C33+$B$7*$E18%" +"$B$4+$B$5*$C19+$B$6*$C34+$B$7*$E19%" +"$B$4+$B$5*$C20+$B$6*$C35+$B$7*$E20%" +"$B$4+$B$5*$C21+$B$6*$C36+$B$7*$E21%" +"$B$4+$B$5*$C22+$B$6*$C37+$B$7*$E22%" +"$B$4+$B$5*$C23+$B$6*$C38+$B$7*$E23%" +"$B$4+$B$5*$C24+$B$6*$C39+$B$7*$E24%" +"$B$4+$B$5*$C25+$B$6*$C40+$B$7*$E25%" +"$B$4+$B$5*$C26+$B$6*$C41+$B$7*$E26%" +"$B$4+$B$5*$C27+$B$6*$C42+$B$7*$E27%" +"$B$4+$B$5*$C28+$B$6*$C43+$B$7*$E28%" +"$B$4+$B$5*$C29+$B$6*$C44+$B$7*$E29%" +"$B$4+$B$5*$C30+$B$6*$C45+$B$7*$E30%" +"$B$4+$B$5*$C31+$B$6*$C46+$B$7*$E31%" +"$B$4+$B$5*$C32+$B$6*$C47+$B$7*$E32%" +"$B$4+$B$5*$C33+$B$6*$C48+$B$7*$E33%" +"$B$4+$B$5*$C34+$B$6*$C49+$B$7*$E34%" +"$B$4+$B$5*$C35+$B$6*$C50+$B$7*$E35%" +"$B$4+$B$5*$C36+$B$6*$C51+$B$7*$E36%" +"$B$4+$B$5*$C37+$B$6*$C52+$B$7*$E37%" +"$B$4+$B$5*$C38+$B$6*$C53+$B$7*$E38%" +"$B$4+$B$5*$C39+$B$6*$C54+$B$7*$E39%" +"$B$4+$B$5*$C40+$B$6*$C55+$B$7*$E40%" +"$B$4+$B$5*$C41+$B$6*$C56+$B$7*$E41%" +"$B$4+$B$5*$C42+$B$6*$C57+$B$7*$E42%" +"$B$4+$B$5*$C43+$B$6*$C58+$B$7*$E43%" +"$B$4+$B$5*$C44+$B$6*$C59+$B$7*$E44%" +"$B$4+$B$5*$C45+$B$6*$C60+$B$7*$E45%" +"$B$4+$B$5*$C46+$B$6*$C61+$B$7*$E46%" +"$B$4+$B$5*$C47+$B$6*$C62+$B$7*$E47%" +"$B$4+$B$5*$C48+$B$6*$C63+$B$7*$E48%" +"$B$4+$B$5*$C49+$B$6*$C64+$B$7*$E49%" +"$B$4+$B$5*$C50+$B$6*$C65+$B$7*$E50%" +"$B$4+$B$5*$C51+$B$6*$C66+$B$7*$E51%" +"F51" +"$B$4+$B$5*$C52+$B$6*$C67+$B$7*$E52%" +"$B$4+$B$5*$C53+$B$6*$C68+$B$7*$E53%" +"$B$4+$B$5*$C54+$B$6*$C69+$B$7*$E54%" +"$B$4+$B$5*$C55+$B$6*$C70+$B$7*$E55%" +"$B$4+$B$5*$C56+$B$6*$C71+$B$7*$E56%" +"$B$4+$B$5*$C57+$B$6*$C72+$B$7*$E57%" +"$B$4+$B$5*$C58+$B$6*$C73+$B$7*$E58%" +"$B$4+$B$5*$C59+$B$6*$C74+$B$7*$E59%" +"$B$4+$B$5*$C60+$B$6*$C75+$B$7*$E60%" +"$B$4+$B$5*$C61+$B$6*$C76+$B$7*$E61%" +"$B$4+$B$5*$C62+$B$6*$C77+$B$7*$E62%" +"$B$4+$B$5*$C63+$B$6*$C78+$B$7*$E63%" +"$B$4+$B$5*$C64+$B$6*$C79+$B$7*$E64%" +"$B$4+$B$5*$C65+$B$6*$C80+$B$7*$E65%" +"$B$4+$B$5*$C66+$B$6*$C81+$B$7*$E66%" +"$B$4+$B$5*$C67+$B$6*$C82+$B$7*$E67%" +"$B$4+$B$5*$C68+$B$6*$C83+$B$7*$E68%" +"$B$4+$B$5*$C69+$B$6*$C84+$B$7*$E69%" +"$B$4+$B$5*$C70+$B$6*$C85+$B$7*$E70%" +"$B$4+$B$5*$C71+$B$6*$C86+$B$7*$E71%" +"$B$4+$B$5*$C72+$B$6*$C87+$B$7*$E72%" +"$B$4+$B$5*$C73+$B$6*$C88+$B$7*$E73%" +"$B$4+$B$5*$C74+$B$6*$C89+$B$7*$E74%" +"$B$4+$B$5*$C75+$B$6*$C90+$B$7*$E75%" +"$B$4+$B$5*$C76+$B$6*$C91+$B$7*$E76%" +"$B$4+$B$5*$C77+$B$6*$C92+$B$7*$E77%" +"$B$4+$B$5*$C78+$B$6*$C93+$B$7*$E78%" +"$B$4+$B$5*$C79+$B$6*$C94+$B$7*$E79%" +"$B$4+$B$5*$C80+$B$6*$C95+$B$7*$E80%" +"$B$4+$B$5*$C81+$B$6*$C96+$B$7*$E81%" +"$B$4+$B$5*$C82+$B$6*$C97+$B$7*$E82%" +"$B$4+$B$5*$C83+$B$6*$C98+$B$7*$E83%" +"$B$4+$B$5*$C84+$B$6*$C99+$B$7*$E84%" +"$B$4+$B$5*$C85+$B$6*$C100+$B$7*$E85%" +"$B$4+$B$5*$C86+$B$6*$C101+$B$7*$E86%" +"$B$4+$B$5*$C87+$B$6*$C102+$B$7*$E87%" +"$B$4+$B$5*$C88+$B$6*$C103+$B$7*$E88%" +"$B$4+$B$5*$C89+$B$6*$C104+$B$7*$E89%" +"$B$4+$B$5*$C90+$B$6*$C105+$B$7*$E90%" +"$B$4+$B$5*$C91+$B$6*$C106+$B$7*$E91%" +"$B$4+$B$5*$C92+$B$6*$C107+$B$7*$E92%" +"$B$4+$B$5*$C93+$B$6*$C108+$B$7*$E93%" +"$B$4+$B$5*$C94+$B$6*$C109+$B$7*$E94%" +"$B$4+$B$5*$C95+$B$6*$C110+$B$7*$E95%" +"$B$4+$B$5*$C96+$B$6*$C111+$B$7*$E96%" +"$B$4+$B$5*$C97+$B$6*$C112+$B$7*$E97%" +"$B$4+$B$5*$C98+$B$6*$C113+$B$7*$E98%" +"$B$4+$B$5*$C99+$B$6*$C114+$B$7*$E99%" +"$B$4+$B$5*$C100+$B$6*$C115+$B$7*$E100%" +"$B$4+$B$5*$C101+$B$6*$C116+$B$7*$E101%" +"$B$4+$B$5*$C102+$B$6*$C117+$B$7*$E102%" +"$B$4+$B$5*$C103+$B$6*$C118+$B$7*$E103%" +"$B$4+$B$5*$C104+$B$6*$C119+$B$7*$E104%" +"$B$4+$B$5*$C105+$B$6*$C120+$B$7*$E105%" +"$B$4+$B$5*$C106+$B$6*$C121+$B$7*$E106%" +"$B$4+$B$5*$C107+$B$6*$C122+$B$7*$E107%" +"$B$4+$B$5*$C108+$B$6*$C123+$B$7*$E108%" +"$B$4+$B$5*$C109+$B$6*$C124+$B$7*$E109%" +"$B$4+$B$5*$C110+$B$6*$C125+$B$7*$E110%" +"$B$4+$B$5*$C111+$B$6*$C126+$B$7*$E111%" +"$B$4+$B$5*$C112+$B$6*$C127+$B$7*$E112%" +"$B$4+$B$5*$C113+$B$6*$C128+$B$7*$E113%" +"$B$4+$B$5*$C114+$B$6*$C129+$B$7*$E114%" +"$B$4+$B$5*$C115+$B$6*$C130+$B$7*$E115%" +"$B$4+$B$5*$C116+$B$6*$C131+$B$7*$E116%" +"$B$4+$B$5*$C117+$B$6*$C132+$B$7*$E117%" +"$B$4+$B$5*$C118+$B$6*$C133+$B$7*$E118%" +"$B$4+$B$5*$C119+$B$6*$C134+$B$7*$E119%" +"$B$4+$B$5*$C120+$B$6*$C135+$B$7*$E120%" +"$B$4+$B$5*$C121+$B$6*$C136+$B$7*$E121%" +"$B$4+$B$5*$C122+$B$6*$C137+$B$7*$E122%" +"$B$4+$B$5*$C123+$B$6*$C138+$B$7*$E123%" +"$B$4+$B$5*$C124+$B$6*$C139+$B$7*$E124%" +"$B$4+$B$5*$C125+$B$6*$C140+$B$7*$E125%" +"$B$4+$B$5*$C126+$B$6*$C141+$B$7*$E126%" +"$B$4+$B$5*$C127+$B$6*$C142+$B$7*$E127%" +"$B$4+$B$5*$C128+$B$6*$C143+$B$7*$E128%" +"$B$4+$B$5*$C129+$B$6*$C144+$B$7*$E129%" +"$B$4+$B$5*$C130+$B$6*$C145+$B$7*$E130%" +"$B$4+$B$5*$C131+$B$6*$C146+$B$7*$E131%" +"$B$4+$B$5*$C132+$B$6*$C147+$B$7*$E132%" +"$B$4+$B$5*$C133+$B$6*$C148+$B$7*$E133%" +"$B$4+$B$5*$C134+$B$6*$C149+$B$7*$E134%" +"$B$4+$B$5*$C135+$B$6*$C150+$B$7*$E135%" +"$B$4+$B$5*$C136+$B$6*$C151+$B$7*$E136%" +"$B$4+$B$5*$C137+$B$6*$C152+$B$7*$E137%" +"$B$4+$B$5*$C138+$B$6*$C153+$B$7*$E138%" +"$B$4+$B$5*$C139+$B$6*$C154+$B$7*$E139%" +"$B$4+$B$5*$C140+$B$6*$C155+$B$7*$E140%" +"$B$4+$B$5*$C141+$B$6*$C156+$B$7*$E141%" +"$B$4+$B$5*$C142+$B$6*$C157+$B$7*$E142%" +"$B$4+$B$5*$C143+$B$6*$C158+$B$7*$E143%" +"$B$4+$B$5*$C144+$B$6*$C159+$B$7*$E144%" +"$B$4+$B$5*$C145+$B$6*$C160+$B$7*$E145%" +"$B$4+$B$5*$C146+$B$6*$C161+$B$7*$E146%" +"$B$4+$B$5*$C147+$B$6*$C162+$B$7*$E147%" +"$B$4+$B$5*$C148+$B$6*$C163+$B$7*$E148%" +"$B$4+$B$5*$C149+$B$6*$C164+$B$7*$E149%" +"$B$4+$B$5*$C150+$B$6*$C165+$B$7*$E150%" +"$B$4+$B$5*$C151+$B$6*$C166+$B$7*$E151%" +"$B$4+$B$5*$C152+$B$6*$C167+$B$7*$E152%" +"$B$4+$B$5*$C153+$B$6*$C168+$B$7*$E153%" +"$B$4+$B$5*$C154+$B$6*$C169+$B$7*$E154%" +"$B$4+$B$5*$C155+$B$6*$C170+$B$7*$E155%" +"$B$4+$B$5*$C156+$B$6*$C171+$B$7*$E156%" +"$B$4+$B$5*$C157+$B$6*$C172+$B$7*$E157%" +"$B$4+$B$5*$C158+$B$6*$C173+$B$7*$E158%" +"$B$4+$B$5*$C159+$B$6*$C174+$B$7*$E159%" +"$B$4+$B$5*$C160+$B$6*$C175+$B$7*$E160%" +"$B$4+$B$5*$C161+$B$6*$C176+$B$7*$E161%" +"$B$4+$B$5*$C162+$B$6*$C177+$B$7*$E162%" +"$B$4+$B$5*$C163+$B$6*$C178+$B$7*$E163%" +"$B$4+$B$5*$C164+$B$6*$C179+$B$7*$E164%" +"$B$4+$B$5*$C165+$B$6*$C180+$B$7*$E165%" +"$B$4+$B$5*$C166+$B$6*$C181+$B$7*$E166%" +"$B$4+$B$5*$C167+$B$6*$C182+$B$7*$E167%" +"$B$4+$B$5*$C168+$B$6*$C183+$B$7*$E168%" +"$B$4+$B$5*$C169+$B$6*$C184+$B$7*$E169%" +"$B$4+$B$5*$C170+$B$6*$C185+$B$7*$E170%" +"$B$4+$B$5*$C171+$B$6*$C186+$B$7*$E171%" +"$B$4+$B$5*$C172+$B$6*$C187+$B$7*$E172%" +"$B$4+$B$5*$C173+$B$6*$C188+$B$7*$E173%" +"$B$4+$B$5*$C174+$B$6*$C189+$B$7*$E174%" +"$B$4+$B$5*$C175+$B$6*$C190+$B$7*$E175%" +"$B$4+$B$5*$C176+$B$6*$C191+$B$7*$E176%" +"$B$4+$B$5*$C177+$B$6*$C192+$B$7*$E177%" +"$B$4+$B$5*$C178+$B$6*$C193+$B$7*$E178%" +"$B$4+$B$5*$C179+$B$6*$C194+$B$7*$E179%" +"$B$4+$B$5*$C180+$B$6*$C195+$B$7*$E180%" +"$B$4+$B$5*$C181+$B$6*$C196+$B$7*$E181%" +"$B$4+$B$5*$C182+$B$6*$C197+$B$7*$E182%" +"$B$4+$B$5*$C183+$B$6*$C198+$B$7*$E183%" +"$B$4+$B$5*$C184+$B$6*$C199+$B$7*$E184%" +"$B$4+$B$5*$C185+$B$6*$C200+$B$7*$E185%" +"$B$4+$B$5*$C186+$B$6*$C201+$B$7*$E186%" +"$B$4+$B$5*$C187+$B$6*$C202+$B$7*$E187%" +"$B$4+$B$5*$C188+$B$6*$C203+$B$7*$E188%" +"$B$4+$B$5*$C189+$B$6*$C204+$B$7*$E189%" +"$B$4+$B$5*$C190+$B$6*$C205+$B$7*$E190%" +"$B$4+$B$5*$C191+$B$6*$C206+$B$7*$E191%" +"inputs!$B$1" +"$A$2" +"Forecasts!C71/Forecasts!C59-1" +"(Forecasts!C72/Forecasts!C71)^12-1" +"Today" +"IF(A8-$A$2<0,0,INT((A8-$A$2)/365))" +"IF(inflationCurves!G12=0,0,E71*(1+inflationCurves!G12)^(1/12))" +"IF(inflationCurves!K12=0,0,G71*(1+inflationCurves!K12)^(1/12))" +"Today" +"IF(A8-$A$2<0,0,INT((A8-$A$2)/365))" +"Forecasts!C8" +"Forecasts!E8" +"Forecasts!G8" +"(E8-E7)/((D8-D7)/(365/12))*3" +"AVERAGE(B15:B132)" +"F11-E11" +"SUM(G18:G132)" +"($B$4*B19+$B$5*$C18+$B$6*($C18-$C15)+$B$7)" +"($B$4*B20+$B$5*$C19+$B$6*($C19-$C16)+$B$7)-($B$4*B19+$B$5*$C18+$B$6*($C18-$C15)+$B$7-$C19)*$B$8" +"D19-C19" +"D20-C20" +"100*(F20^2)" +"($B$4*B133+$B$5*$C132+$B$6*$G$4+$B$7)" +"D135" +"B4*B1481" +"(E8-E7)/((D8-D7)/(365/12))*3" +"AVERAGE(B15:B110)" +"F11-E11" +"SUM(G15:G110)" +"($B$4*B20+$B$5*$C19+$B$6*($C19-$C16)+$B$7)-($B$4*B19+$B$5*$C18+$B$6*($C18-$C15)+$B$7-$C19)*$B$8" +"D20-C20" +"D21-C21" +"100*(F21^2)" +"($B$4*B111+$B$5*$C110+$B$6*$G$4+$B$7)" +"D113" +"(C2-C1)/365.25" +"AD39" +"IF(D4<>0,AVERAGE(C4:D4),C4)" +"[1]Data!$E4" +"C4" +"G4" +"H4" +"DATE(YEAR(A4),MONTH(A4)+6,1)" +"B4+0.5" +"'Curve frm Quoted SWAP rates'!C8" +"$L$4*EXP(-$L$5*LN($B5)+$L$6*(LN($B5))^2-$L$7*(LN($B5))^3)+$L$8" +"(H5-G5)^2" +"C7-0.002" +"G43" +"AE39/AE27-1" +"($C$2-$C$1)/365" +"($AD$51-$AD$39)/12+AD39" +"AE39*(1+AD40)^(1/12)" +"($C$2-$C$1)/365+($Y39-$Y$38)/365" +"AVERAGE(H5:H43)" +"SUM(I5:I43)" +"$L$4*EXP(-$L$5*LN($AC52)+$L$6*(LN($AC52))^2-$L$7*(LN($AC52))^3)+$L$8" +"IF(I10=M10,""Yes"",""Pls check"")" +"IF(T9=X9,""Yes"",""Pls check"")" +"IF(AP16=AT16,""Yes"",""Pls check"")" +"IF(BA12=BE12,""Yes"",""Pls check"")" +"IF(BL20=BP20,""Yes"",""Pls check"")" +"IF(BW14=CA14,""Yes"",""Pls check"")" +"IF(CH15=CL15,""Yes"",""Pls check"")" +"IF(CS26=CW26,""Yes"",""Pls check"")" +"IF(DD17=DH17,""Yes"",""Pls check"")" +"IF(DO18=DS18,""Yes"",""Pls check"")" +"IF(DZ19=ED19,""Yes"",""Pls check"")" +"IF(EV21=EZ21,""Yes"",""Pls check"")" +"IF(FG22=FK22,""Yes"",""Pls check"")" +"IF(FR23=FV23,""Yes"",""Pls check"")" +"IF(GC24=GG24,""Yes"",""Pls check"")" +"IF(GN25=GR25,""Yes"",""Pls check"")" +"IF(GY46=HC46,""Yes"",""Pls check"")" +"'Inputs & Curve'!B3" +"IF('Inputs & Curve'!E4<>0,'Inputs & Curve'!E4,""-"")" +"GZ7*2" +"$B$10/2" +"D7*100" +"'Inputs & Curve'!F4" +"1/(1+F7)^A7" +"G7*E7" +"B7/2" +"K7*G7" +"$B$9" +"$F7" +"1/(1+Q7)^$A7" +"J7" +"$B$10" +"$B$16/2" +"J7" +"$B$12" +"$B$20/2" +"AQ7" +"$B$14" +"$B$15" +"$B$26/2" +"$B$17" +"$B$18" +"$B$19" +"$B$20" +"$B$21" +"CT7" +"$B$22" +"$B$23" +"$B$24" +"$B$25" +"$B$46/2" +"CT7" +"D7" +"K8/100" +"K9" +"SUM(S7:S9)" +"(T9-W7-W8)*(1+Q9)^$A9" +"SUM(H7:H10)" +"(I10-L7)/SUM(G8:G10)" +"(AE10-AH8-AH9-AH7)*(1+AB10)^$A10" +"SUM(AZ7:AZ12)" +"(BA12-BD10-BD11-BD9-BD8-BD7)*(1+AX12)^$A12" +"SUM(BV7:BV14)" +"(BW14-BZ12-BZ13-BZ11-BZ10-BZ9-BZ8-BZ7)*(1+BT14)^$A14" +"SUM(CG7:CG15)" +"(CH15-CK13-CK14-CK12-CK11-CK10-CK9-CK8-CK7)*(1+CE15)^$A15" +"SUM(AO7:AO16)" +"(AP16-SUM(AS7:AS10))/SUM(G11:G16)" +"SUM(DC7:DC17)" +"(DD17-DG15-DG16-DG14-DG13-DG12-DG11-DG10-DG9-DG8-DG7)*(1+DA17)^$A17" +"SUM(DN7:DN18)" +"(DO18-DR16-DR17-DR15-DR14-DR13-DR12-DR11-DR10-DR9-DR8-DR7)*(1+DL18)^$A18" +"SUM(DY7:DY19)" +"(DZ19-EC17-EC18-EC16-EC15-EC14-EC13-EC12-EC11-EC10-EC9-EC8-EC7)*(1+DW19)^$A19" +"SUM(BK7:BK20)" +"(BL20-SUM(BO7:BO16))/SUM(BJ17:BJ20)" +"(EK20-EN18-EN19-EN17-EN16-EN15-EN14-EN13-EN12-EN11-EN10-EN9-EN8-EN7)*(1+EH20)^$A20" +"SUM(EU7:EU21)" +"(EV21-SUM(EY7:EY16))/SUM(ET17:ET21)" +"SUM(FF7:FF22)" +"(FG22-FJ20-FJ21-FJ19-FJ18-FJ17-FJ16-FJ15-FJ14-FJ13-FJ12-FJ11-FJ10-FJ9-FJ8-FJ7)*(1+FD22)^$A22" +"SUM(FQ7:FQ23)" +"(FR23-FU21-FU22-FU20-FU19-FU18-FU17-FU16-FU15-FU14-FU13-FU12-FU11-FU10-FU9-FU8-FU7)*(1+FO23)^$A23" +"SUM(GB7:GB24)" +"(GC24-GF22-GF23-GF21-GF20-GF19-GF18-GF17-GF16-GF15-GF14-GF13-GF12-GF11-GF10-GF9-GF8-GF7)*(1+FZ24)^$A24" +"SUM(GM7:GM25)" +"(GN25-GQ23-GQ24-GQ22-GQ21-GQ20-GQ19-GQ18-GQ17-GQ16-GQ15-GQ14-GQ13-GQ12-GQ11-GQ10-GQ9-GQ8-GQ7)*(1+GK25)^$A25" +"SUM(CR7:CR26)" +"(CS26-SUM(CV7:CV20))/SUM(CQ21:CQ26)" +"SUM(GX7:GX46)" +"(GY46-SUM(HB7:HB26))/SUM(GW27:GW46)" +"TODAY()" +"H20*EXP((H34-H22)*E34)" +"CALL(N5,N6,N7,E20,H20,E21,H21,E11,E22,H22,E8,E27:E34,H27:H34,E19,H19,E12,E13,E14,E6,E10)" +"500000000/E20" +"(C27*365.25/12)+$E$4" +"(D27-$E$4)/365.25" +"EXP(-H27*E27)" +"2*LN(1+(G27+$E$7/10000)/2)" +"SUM(B35:J35)" +"1+1" +"2+1+1+1+1" +"1" +"SUM(B8:F8)" +"1+1+1+1+1+1+1" +"1+1+1+1" +"2" +"SUM(B8:B37)" +"Sheet3!B43*$M43" +"SUM(B43:J43)" +"Sheet3!M43" +"SUM(M43:M95)" +"SUM(B43:B95)" +"SUM(B97:J97)" +"B97/$M$97" +"SUM(H45:H50)/$M$97" +"H98-O99" +"B40" +"SUM(B43:J43)" +"B40" +"C5/52" +"D5/8" +"135000*1.02*52" +"C5*C7" +"16616.44*365" +"C8*C10" +"(AVERAGE(5.469,5.486,5.329,5.247,5.102,5.098,5.095,5.091,2.347,2.347,2.347,2.347,2.347))*52*11*55000" +"3.304*52*11*55000" +"WEEKDAY(A6)" +"B7/B6" +"LN(D7)" +"IF(C7>C6,E7,"""")" +"IF(C6#REF!,E5,"""")" +"IF(#REF!C6,E7,"""")" +"IF(C7$A13-1),E$9*VLOOKUP($A13,curves,3,0),0)" +"+IF(AND(E$7<$A13+1,E$8>$A13-1),E$9*(VLOOKUP($A13,curves,8,0)-E$10)*VLOOKUP($A13,curves,3,0),0)" +"+IF(AND(K$7<$A13+1,K$8>$A13-1),K$9*(VLOOKUP($A13,curves,9,0)-K$10)*VLOOKUP($A13,curves,3,0),0)" +"+SUMIF($E$11:$BY$11,""POS"",$E12:$BY12)" +"+SUMIF($E$11:$BY$11,""P&l"",$E12:$BY12)" +"SUM(E13:E235)" +"SUM(F18:F235)" +"+curves!A2" +"+IF(AND(I$7<$A13+1,I$8>$A13-1),-(52329)*($A14-$A13)*VLOOKUP(A13,curves,3,0),0)" +"-+F35*VLOOKUP(A35,curves,3,0)*1000" +"-+N35*VLOOKUP($A35,curves,3,0)*1000" +"-+J44*VLOOKUP(A44,curves,3,0)*1000" +"-+R44*VLOOKUP(A44,curves,3,0)*1000" +"+SUMIF($E$11:$BZ$11,""POS"",$E12:$BZ12)" +"+SUMIF($E$11:$BZ$11,""P&l"",$E12:$BZ12)" +"SUM(E13:E235)" +"SUM(F18:F235)" +"+curves!A2" +"+IF(AND(I$7<$A13+1,I$8>$A13-1),-(52329)*($A14-$A13)*VLOOKUP(A13,curves,3,0),0)" +"-+F18*VLOOKUP(A18,curves,3,0)*1000" +"-F35" +"-+N35*VLOOKUP($A35,curves,3,0)*1000" +"-+J44*VLOOKUP(A44,curves,3,0)*1000" +"+H7" +"-H9*0.105" +"-(H9+K9)*0.025" +"-SUM(H9:O9)" +"-'fob deals'!H9" +"-T9*0.027" +"-+'fob deals'!K9" +"-AF9*0.0110282" +"+SUMIF($H$11:$CM$11,""POS"",$H12:$CM12)" +"+SUMIF($D$11:$CM$11,""P&l"",$D12:$CM12)" +"SUM(E13:E259)" +"+curves!A2" +"+SUMIF($H$11:$CM$11,""P&l"",$H13:$CM13)" +"+IF(AND($H$7<$A13+1,$H$8>$A13-1),$H$9*VLOOKUP($A13,curves,3,0),0)" +"+IF(AND(H$7<$A13+1,H$8>$A13-1),H$9*(VLOOKUP($A13,curves,6,0)-H$10)*VLOOKUP($A13,curves,3,0),0)" +"+IF(AND(K$7<$A13+1,K$8>$A13-1),K$9*VLOOKUP($A13,curves,3,0),0)" +"-G35*1000*VLOOKUP(A35,curves,3,0)" +"+B235/5016516" +"IF(MONTH(D2)=7,E2,"""")" +"DAYS360($H$1,I3)" +"IF(MONTH(D3)=8,E3,"""")" +"DAYS360($H$1,O3)" +"IF(MONTH(D4)=9,E4,"""")" +"DAYS360($H$1,U3)" +"IF(MONTH(D5)=10,E5,"""")" +"DAYS360($H$1,AA3)" +"IF(MONTH(D6)=11,E6,"""")" +"DAYS360($H$1,AG3)" +"IF(MONTH(D7)=12,E7,"""")" +"DAYS360($H$1,AM3)" +"IF(MONTH(D8)=1,E8,"""")" +"DAYS360($H$1,AS3)" +"IF(MONTH(D9)=2,E9,"""")" +"DAYS360($H$1,AY3)" +"IF(MONTH(D10)=3,E10,"""")" +"DAYS360($H$1,BE3)" +"IF(MONTH(D11)=4,E11,"""")" +"DAYS360($H$1,BK3)" +"IF(MONTH(D12)=5,E12,"""")" +"DAYS360($H$1,BQ3)" +"IF(MONTH(D13)=6,E13,"""")" +"DAYS360($H$1,BW3)" +"IF(MONTH(D14)=7,E14,"""")" +"DAYS360($H$1,I4)" +"J4-J3" +"(((H4)^2*J4)-((H3)^2*J3))/K4" +"IF(L4>0,SQRT(L4),0.8*H3)" +"IF(MONTH(D15)=8,E15,"""")" +"DAYS360($H$1,O4)" +"IF(MONTH(D16)=9,E16,"""")" +"DAYS360($H$1,U4)" +"IF(MONTH(D17)=10,E17,"""")" +"DAYS360($H$1,AA4)" +"IF(MONTH(D18)=11,E18,"""")" +"DAYS360($H$1,AG4)" +"IF(MONTH(D19)=12,E19,"""")" +"DAYS360($H$1,AM4)" +"IF(MONTH(D20)=1,E20,"""")" +"DAYS360($H$1,AS4)" +"IF(MONTH(D21)=2,E21,"""")" +"DAYS360($H$1,AY4)" +"IF(MONTH(D22)=3,E22,"""")" +"DAYS360($H$1,BE4)" +"IF(MONTH(D23)=4,E23,"""")" +"DAYS360($H$1,BK4)" +"IF(MONTH(D24)=5,E24,"""")" +"DAYS360($H$1,BQ4)" +"IF(MONTH(D25)=6,E25,"""")" +"DAYS360($H$1,BW4)" +"IF(MONTH(D26)=7,E26,"""")" +"DAYS360($H$1,I5)" +"J4-J3" +"IF(MONTH(D27)=8,E27,"""")" +"DAYS360($H$1,O5)" +"IF(MONTH(D28)=9,E28,"""")" +"DAYS360($H$1,U5)" +"IF(MONTH(D29)=10,E29,"""")" +"DAYS360($H$1,AA5)" +"IF(MONTH(D30)=11,E30,"""")" +"DAYS360($H$1,AG5)" +"IF(MONTH(D31)=12,E31,"""")" +"DAYS360($H$1,AM5)" +"IF(MONTH(D32)=1,E32,"""")" +"DAYS360($H$1,AS5)" +"IF(MONTH(D33)=2,E33,"""")" +"DAYS360($H$1,AY5)" +"IF(MONTH(D34)=3,E34,"""")" +"DAYS360($H$1,BE5)" +"IF(MONTH(D35)=4,E35,"""")" +"DAYS360($H$1,BK5)" +"IF(MONTH(D36)=5,E36,"""")" +"DAYS360($H$1,BQ5)" +"IF(MONTH(D37)=6,E37,"""")" +"DAYS360($H$1,BW5)" +"IF(MONTH(D38)=7,E38,"""")" +"DAYS360($H$1,I6)" +"IF(MONTH(D39)=8,E39,"""")" +"DAYS360($H$1,O6)" +"IF(MONTH(D40)=9,E40,"""")" +"DAYS360($H$1,U6)" +"IF(MONTH(D41)=10,E41,"""")" +"DAYS360($H$1,AA6)" +"IF(MONTH(D42)=11,E42,"""")" +"DAYS360($H$1,AG6)" +"IF(MONTH(D43)=12,E43,"""")" +"DAYS360($H$1,AM6)" +"IF(MONTH(D44)=1,E44,"""")" +"DAYS360($H$1,AS6)" +"IF(MONTH(D45)=2,E45,"""")" +"DAYS360($H$1,AY6)" +"IF(MONTH(D46)=3,E46,"""")" +"DAYS360($H$1,BE6)" +"IF(MONTH(D47)=4,E47,"""")" +"DAYS360($H$1,BK6)" +"IF(MONTH(D48)=5,E48,"""")" +"DAYS360($H$1,BQ6)" +"IF(MONTH(D49)=6,E49,"""")" +"DAYS360($H$1,BW6)" +"IF(MONTH(D50)=7,E50,"""")" +"DAYS360($H$1,I7)" +"IF(MONTH(D51)=8,E51,"""")" +"DAYS360($H$1,O7)" +"IF(MONTH(D52)=9,E52,"""")" +"DAYS360($H$1,U7)" +"IF(MONTH(D53)=10,E53,"""")" +"DAYS360($H$1,AA7)" +"IF(MONTH(D54)=11,E54,"""")" +"DAYS360($H$1,AG7)" +"IF(MONTH(D55)=12,E55,"""")" +"DAYS360($H$1,AM7)" +"IF(MONTH(D56)=1,E56,"""")" +"DAYS360($H$1,AS7)" +"IF(MONTH(D57)=2,E57,"""")" +"DAYS360($H$1,AY7)" +"IF(MONTH(D58)=3,E58,"""")" +"DAYS360($H$1,BE7)" +"IF(MONTH(D59)=4,E59,"""")" +"DAYS360($H$1,BK7)" +"IF(MONTH(D60)=5,E60,"""")" +"DAYS360($H$1,BQ7)" +"IF(MONTH(D61)=6,E61,"""")" +"DAYS360($H$1,BW7)" +"IF(MONTH(D62)=7,E62,"""")" +"DAYS360($H$1,I8)" +"IF(MONTH(D63)=8,E63,"""")" +"DAYS360($H$1,O8)" +"IF(MONTH(D64)=9,E64,"""")" +"DAYS360($H$1,U8)" +"IF(MONTH(D65)=10,E65,"""")" +"DAYS360($H$1,AA8)" +"IF(MONTH(D66)=11,E66,"""")" +"DAYS360($H$1,AG8)" +"IF(MONTH(D67)=12,E67,"""")" +"DAYS360($H$1,AM8)" +"IF(MONTH(D68)=1,E68,"""")" +"DAYS360($H$1,AS8)" +"IF(MONTH(D69)=2,E69,"""")" +"DAYS360($H$1,AY8)" +"IF(MONTH(D70)=3,E70,"""")" +"DAYS360($H$1,BE8)" +"IF(MONTH(D71)=4,E71,"""")" +"DAYS360($H$1,BK8)" +"IF(MONTH(D72)=5,E72,"""")" +"DAYS360($H$1,BQ8)" +"IF(MONTH(D73)=6,E73,"""")" +"DAYS360($H$1,BW8)" +"IF(MONTH(D74)=7,E74,"""")" +"DAYS360($H$1,I9)" +"IF(MONTH(D75)=8,E75,"""")" +"DAYS360($H$1,O9)" +"IF(MONTH(D76)=9,E76,"""")" +"DAYS360($H$1,U9)" +"IF(MONTH(D77)=10,E77,"""")" +"DAYS360($H$1,AA9)" +"IF(MONTH(D78)=11,E78,"""")" +"DAYS360($H$1,AG9)" +"IF(MONTH(D79)=12,E79,"""")" +"DAYS360($H$1,AM9)" +"IF(MONTH(D80)=1,E80,"""")" +"DAYS360($H$1,AS9)" +"IF(MONTH(D81)=2,E81,"""")" +"DAYS360($H$1,AY9)" +"IF(MONTH(D82)=3,E82,"""")" +"DAYS360($H$1,BE9)" +"IF(MONTH(D83)=4,E83,"""")" +"DAYS360($H$1,BK9)" +"IF(MONTH(D84)=5,E84,"""")" +"DAYS360($H$1,BQ9)" +"IF(MONTH(D85)=6,E85,"""")" +"DAYS360($H$1,BW9)" +"IF(MONTH(D86)=7,E86,"""")" +"DAYS360($H$1,I10)" +"IF(MONTH(D87)=8,E87,"""")" +"DAYS360($H$1,O10)" +"IF(MONTH(D88)=9,E88,"""")" +"DAYS360($H$1,U10)" +"IF(MONTH(D89)=10,E89,"""")" +"DAYS360($H$1,AA10)" +"IF(MONTH(D90)=11,E90,"""")" +"DAYS360($H$1,AG10)" +"IF(MONTH(D91)=12,E91,"""")" +"DAYS360($H$1,AM10)" +"IF(MONTH(D92)=1,E92,"""")" +"DAYS360($H$1,AS10)" +"IF(MONTH(D93)=2,E93,"""")" +"DAYS360($H$1,AY10)" +"IF(MONTH(D94)=3,E94,"""")" +"DAYS360($H$1,BE10)" +"IF(MONTH(D95)=4,E95,"""")" +"DAYS360($H$1,BK10)" +"IF(MONTH(D96)=5,E96,"""")" +"DAYS360($H$1,BQ10)" +"IF(MONTH(D97)=6,E97,"""")" +"DAYS360($H$1,BW10)" +"IF(MONTH(D98)=7,E98,"""")" +"DAYS360($H$1,I11)" +"IF(MONTH(D99)=8,E99,"""")" +"DAYS360($H$1,O11)" +"IF(MONTH(D100)=9,E100,"""")" +"DAYS360($H$1,U11)" +"IF(MONTH(D101)=10,E101,"""")" +"DAYS360($H$1,AA11)" +"IF(MONTH(D102)=11,E102,"""")" +"DAYS360($H$1,AG11)" +"IF(MONTH(D103)=12,E103,"""")" +"DAYS360($H$1,AM11)" +"IF(MONTH(D104)=1,E104,"""")" +"DAYS360($H$1,AS11)" +"IF(MONTH(D105)=2,E105,"""")" +"DAYS360($H$1,AY11)" +"IF(MONTH(D106)=3,E106,"""")" +"DAYS360($H$1,BE11)" +"IF(MONTH(D107)=4,E107,"""")" +"DAYS360($H$1,BK11)" +"IF(MONTH(D108)=5,E108,"""")" +"DAYS360($H$1,BQ11)" +"IF(MONTH(D109)=6,E109,"""")" +"DAYS360($H$1,BW11)" +"IF(MONTH(D110)=7,E110,"""")" +"DAYS360($H$1,I12)" +"IF(MONTH(D111)=8,E111,"""")" +"DAYS360($H$1,O12)" +"IF(MONTH(D112)=9,E112,"""")" +"DAYS360($H$1,U12)" +"IF(MONTH(D113)=10,E113,"""")" +"DAYS360($H$1,AA12)" +"IF(MONTH(D114)=11,E114,"""")" +"DAYS360($H$1,AG12)" +"IF(MONTH(D115)=12,E115,"""")" +"DAYS360($H$1,AM12)" +"IF(MONTH(D116)=1,E116,"""")" +"DAYS360($H$1,AS12)" +"IF(MONTH(D117)=2,E117,"""")" +"DAYS360($H$1,AY12)" +"IF(MONTH(D118)=3,E118,"""")" +"DAYS360($H$1,BE12)" +"IF(MONTH(D119)=4,E119,"""")" +"DAYS360($H$1,BK12)" +"IF(MONTH(D120)=5,E120,"""")" +"DAYS360($H$1,BQ12)" +"IF(MONTH(D121)=6,E121,"""")" +"DAYS360($H$1,BW12)" +"IF(MONTH(D122)=7,E122,"""")" +"DAYS360($H$1,I13)" +"IF(MONTH(D123)=8,E123,"""")" +"DAYS360($H$1,O13)" +"IF(MONTH(D124)=9,E124,"""")" +"DAYS360($H$1,U13)" +"IF(MONTH(D125)=10,E125,"""")" +"DAYS360($H$1,AA13)" +"IF(MONTH(D126)=11,E126,"""")" +"DAYS360($H$1,AG13)" +"IF(MONTH(D127)=12,E127,"""")" +"DAYS360($H$1,AM13)" +"IF(MONTH(D128)=1,E128,"""")" +"DAYS360($H$1,AS13)" +"IF(MONTH(D129)=2,E129,"""")" +"DAYS360($H$1,AY13)" +"IF(MONTH(D130)=3,E130,"""")" +"DAYS360($H$1,BE13)" +"IF(MONTH(D131)=4,E131,"""")" +"DAYS360($H$1,BK13)" +"IF(MONTH(D132)=5,E132,"""")" +"DAYS360($H$1,BQ13)" +"IF(MONTH(D133)=6,E133,"""")" +"DAYS360($H$1,BW13)" +"IF(MONTH(D134)=7,E134,"""")" +"DAYS360($H$1,I14)" +"IF(MONTH(D135)=8,E135,"""")" +"DAYS360($H$1,O14)" +"IF(MONTH(D136)=9,E136,"""")" +"DAYS360($H$1,U14)" +"IF(MONTH(D137)=10,E137,"""")" +"DAYS360($H$1,AA14)" +"IF(MONTH(D138)=11,E138,"""")" +"DAYS360($H$1,AG14)" +"IF(MONTH(D139)=12,E139,"""")" +"DAYS360($H$1,AM14)" +"IF(MONTH(D140)=1,E140,"""")" +"DAYS360($H$1,AS14)" +"IF(MONTH(D141)=2,E141,"""")" +"DAYS360($H$1,AY14)" +"IF(MONTH(D142)=3,E142,"""")" +"DAYS360($H$1,BE14)" +"IF(MONTH(D143)=4,E143,"""")" +"DAYS360($H$1,BK14)" +"IF(MONTH(D144)=5,E144,"""")" +"DAYS360($H$1,BQ14)" +"IF(MONTH(D145)=6,E145,"""")" +"DAYS360($H$1,BW14)" +"IF(MONTH(D146)=7,E146,"""")" +"DAYS360($H$1,I15)" +"IF(MONTH(D147)=8,E147,"""")" +"DAYS360($H$1,O15)" +"IF(MONTH(D148)=9,E148,"""")" +"DAYS360($H$1,U15)" +"IF(MONTH(D149)=10,E149,"""")" +"DAYS360($H$1,AA15)" +"IF(MONTH(D150)=11,E150,"""")" +"DAYS360($H$1,AG15)" +"IF(MONTH(D151)=12,E151,"""")" +"DAYS360($H$1,AM15)" +"IF(MONTH(D152)=1,E152,"""")" +"DAYS360($H$1,AS15)" +"IF(MONTH(D153)=2,E153,"""")" +"DAYS360($H$1,AY15)" +"IF(MONTH(D154)=3,E154,"""")" +"DAYS360($H$1,BE15)" +"IF(MONTH(D155)=4,E155,"""")" +"DAYS360($H$1,BK15)" +"IF(MONTH(D156)=5,E156,"""")" +"DAYS360($H$1,BQ15)" +"IF(MONTH(D157)=6,E157,"""")" +"DAYS360($H$1,BW15)" +"IF(MONTH(D158)=7,E158,"""")" +"DAYS360($H$1,I16)" +"IF(MONTH(D159)=8,E159,"""")" +"DAYS360($H$1,O16)" +"IF(MONTH(D160)=9,E160,"""")" +"DAYS360($H$1,U16)" +"IF(MONTH(D161)=10,E161,"""")" +"DAYS360($H$1,AA16)" +"IF(MONTH(D162)=11,E162,"""")" +"DAYS360($H$1,AG16)" +"IF(MONTH(D163)=12,E163,"""")" +"DAYS360($H$1,AM16)" +"IF(MONTH(D164)=1,E164,"""")" +"DAYS360($H$1,AS16)" +"IF(MONTH(D165)=2,E165,"""")" +"DAYS360($H$1,AY16)" +"IF(MONTH(D166)=3,E166,"""")" +"DAYS360($H$1,BE16)" +"IF(MONTH(D167)=4,E167,"""")" +"DAYS360($H$1,BK16)" +"IF(MONTH(D168)=5,E168,"""")" +"DAYS360($H$1,BQ16)" +"IF(MONTH(D169)=6,E169,"""")" +"DAYS360($H$1,BW16)" +"IF(MONTH(D170)=7,E170,"""")" +"DAYS360($H$1,I17)" +"IF(MONTH(D171)=8,E171,"""")" +"DAYS360($H$1,O17)" +"IF(MONTH(D172)=9,E172,"""")" +"DAYS360($H$1,U17)" +"IF(MONTH(D173)=10,E173,"""")" +"DAYS360($H$1,AA17)" +"IF(MONTH(D174)=11,E174,"""")" +"DAYS360($H$1,AG17)" +"IF(MONTH(D175)=12,E175,"""")" +"DAYS360($H$1,AM17)" +"IF(MONTH(D176)=1,E176,"""")" +"DAYS360($H$1,AS17)" +"IF(MONTH(D177)=2,E177,"""")" +"DAYS360($H$1,AY17)" +"IF(MONTH(D178)=3,E178,"""")" +"DAYS360($H$1,BE17)" +"IF(MONTH(D179)=4,E179,"""")" +"DAYS360($H$1,BK17)" +"IF(MONTH(D180)=5,E180,"""")" +"DAYS360($H$1,BQ17)" +"IF(MONTH(D181)=6,E181,"""")" +"DAYS360($H$1,BW17)" +"IF(MONTH(D182)=7,E182,"""")" +"DAYS360($H$1,I18)" +"IF(MONTH(D183)=8,E183,"""")" +"DAYS360($H$1,O18)" +"IF(MONTH(D184)=9,E184,"""")" +"DAYS360($H$1,U18)" +"IF(MONTH(D185)=10,E185,"""")" +"DAYS360($H$1,AA18)" +"IF(MONTH(D186)=11,E186,"""")" +"DAYS360($H$1,AG18)" +"IF(MONTH(D187)=12,E187,"""")" +"DAYS360($H$1,AM18)" +"IF(MONTH(D188)=1,E188,"""")" +"DAYS360($H$1,AS18)" +"IF(MONTH(D189)=2,E189,"""")" +"DAYS360($H$1,AY18)" +"IF(MONTH(D190)=3,E190,"""")" +"DAYS360($H$1,BE18)" +"IF(MONTH(D191)=4,E191,"""")" +"DAYS360($H$1,BK18)" +"IF(MONTH(D192)=5,E192,"""")" +"DAYS360($H$1,BQ18)" +"IF(MONTH(D193)=6,E193,"""")" +"DAYS360($H$1,BW18)" +"IF(MONTH(D194)=7,E194,"""")" +"DAYS360($H$1,I19)" +"IF(MONTH(D195)=8,E195,"""")" +"DAYS360($H$1,O19)" +"IF(MONTH(D196)=9,E196,"""")" +"DAYS360($H$1,U19)" +"IF(MONTH(D197)=10,E197,"""")" +"DAYS360($H$1,AA19)" +"IF(MONTH(D198)=11,E198,"""")" +"DAYS360($H$1,AG19)" +"IF(MONTH(D199)=12,E199,"""")" +"DAYS360($H$1,AM19)" +"IF(MONTH(D200)=1,E200,"""")" +"DAYS360($H$1,AS19)" +"IF(MONTH(D201)=2,E201,"""")" +"DAYS360($H$1,AY19)" +"IF(MONTH(D202)=3,E202,"""")" +"DAYS360($H$1,BE19)" +"IF(MONTH(D203)=4,E203,"""")" +"DAYS360($H$1,BK19)" +"IF(MONTH(D204)=5,E204,"""")" +"DAYS360($H$1,BQ19)" +"IF(MONTH(D205)=6,E205,"""")" +"DAYS360($H$1,BW19)" +"IF(MONTH(D206)=7,E206,"""")" +"DAYS360($H$1,I20)" +"IF(MONTH(D207)=8,E207,"""")" +"DAYS360($H$1,O20)" +"IF(MONTH(D208)=9,E208,"""")" +"DAYS360($H$1,U20)" +"IF(MONTH(D209)=10,E209,"""")" +"DAYS360($H$1,AA20)" +"IF(MONTH(D210)=11,E210,"""")" +"DAYS360($H$1,AG20)" +"IF(MONTH(D211)=12,E211,"""")" +"DAYS360($H$1,AM20)" +"DAYS360($H$1,AS20)" +"DAYS360($H$1,AY20)" +"DAYS360($H$1,BE20)" +"DAYS360($H$1,BK20)" +"DAYS360($H$1,BQ20)" +"DAYS360($H$1,BW20)" +"components!BL86" +"components!E2*components!G2" +"MMULT(A4:BH63,BK4:BK63)" +"MMULT(TRANSPOSE(BK4:BK63),BL4:BL63)" +"BL4/$BM$4" +"$BQ$1*BK4*BN4" +"SQRT(BM4)" +"components!#REF!*components!#REF!" +"1.645*F2/16*E2*G2" +"H2" +"SUM(H19:H30)" +"SUM(H31:H42)" +"SUM(H43:H54)" +"SUM(H55:H66)" +"SUM(H67:H78)" +"SUM(H79:H90)" +"MMULT(A86:BH145,H2:H61)" +"MMULT(TRANSPOSE(H2:H61),BJ86:BJ145)" +"SQRT(BK86)" +"SUM(F4*E4)+D4" +"G4/F4" +"0.0284*18000" +"SUM((F8-18000)*E8)+D8" +"0.0241*24000" +"SUM((F15-24000)*E15)+D15" +"D21" +"1/3" +"1/5" +"1/6" +"1/7" +"1/4" +"1/8" +"1/9" +"C2-E2" +"0.08+0.06" +"0.08+0.07" +"0.02+0.07" +"0.02+0.06" +"0.02+0.04" +"AVERAGE(C2:C9)" +"B9*C9" +"D9" +"F9+G9" +"H9*D9" +"E9+D10" +"237000/B12" +"Curves!X7" +"Curves!E7" +"Curves!Y7" +"(H12+$F$30+$F$31)*D12" +"L12-N12" +"L12*K12" +"206500/B13" +"165000/B14" +"169500/B15" +"124000/B16" +"98000/B17" +"(H19+E36-$F$32)*D19" +"-443300/B20" +"Curves!N15" +"-375300/B21" +"-181400/B22" +"E18" +"J28/E28" +"SUM(J9:J27)" +"SUM(L12:L27)" +"SUM(N12:N24)" +"J28/E28" +"N28/E28" +"E30*AVERAGE(H12:H18)" +"B9*C9" +"D9" +"F9+G9" +"H9*D9" +"E9+D10" +"237000/B12" +"Curves!X7" +"Curves!E7" +"Curves!Y7" +"(H12+$F$30+$F$31)*D12" +"L12-N12" +"L12*K12" +"206500/B13" +"165000/B14" +"169500/B15" +"124000/B16" +"98000/B17" +"(H19+E36-$F$32)*D19" +"-443300/B20" +"Curves!Q15" +"-375300/B21" +"-181400/B22" +"E18" +"J28/E28" +"SUM(J9:J27)" +"SUM(L12:L27)" +"SUM(N12:N24)" +"J28/E28" +"N28/E28" +"E30*AVERAGE(H12:H18)" +"B9*C9" +"D9" +"F9+G9" +"H9*D9" +"E9+D10" +"237000/B12" +"Curves!X7" +"Curves!E7" +"Curves!Y7" +"(H12+$F$30+$F$31)*D12" +"L12-N12" +"L12*K12" +"206500/B13" +"165000/B14" +"169500/B15" +"124000/B16" +"98000/B17" +"(H19+E36-$F$32)*D19" +"-443300/B20" +"Curves!K15" +"-375300/B21" +"-181400/B22" +"E18" +"J28/E28" +"SUM(J9:J27)" +"SUM(L12:L27)" +"SUM(N12:N24)" +"J28/E28" +"N28/E28" +"E30*AVERAGE(H12:H18)" +"B9*C9" +"D9" +"F9+G9" +"H9*D9" +"E9+D10" +"237000/B12" +"Curves!X7" +"Curves!H7" +"Curves!Y7" +"(H12+$F$30+$F$31)*D12" +"L12-N12" +"L12*K12" +"206500/B13" +"165000/B14" +"169500/B15" +"124000/B16" +"98000/B17" +"(H19+E36-$F$32)*D19" +"-443300/B20" +"Curves!K15" +"-375300/B21" +"-181400/B22" +"E18" +"J28/E28" +"SUM(J9:J27)" +"SUM(L12:L27)" +"SUM(N12:N24)" +"J28/E28" +"N28/E28" +"E30*AVERAGE(H12:H18)" +"AVERAGE(G41:G47)" +"B9*C9" +"D9" +"F9+G9" +"H9*D9" +"E9+D10" +"237000/B12" +"Curves!X7" +"Curves!E7" +"Curves!Y7" +"(H12+$F$30+$F$31)*D12" +"L12-N12" +"L12*K12" +"206500/B13" +"165000/B14" +"169500/B15" +"124000/B16" +"98000/B17" +"(H19+E36-$F$32)*D19" +"-443300/B20" +"Curves!H15" +"-375300/B21" +"-181400/B22" +"E18" +"J28/E28" +"SUM(J9:J27)" +"SUM(L12:L27)" +"SUM(N12:N24)" +"J28/E28" +"N28/E28" +"E30*AVERAGE(H12:H18)" +"AVERAGE(L33:L39)" +"B9*C9" +"D9" +"F9+G9" +"H9*D9" +"E9+D10" +"237000/B12" +"Curves!X7" +"Curves!H7" +"Curves!Y7" +"(H12+$F$30+$F$31)*D12" +"L12-N12" +"L12*K12" +"206500/B13" +"165000/B14" +"169500/B15" +"124000/B16" +"98000/B17" +"(H19+E36-$F$32)*D19" +"-443300/B20" +"Curves!N15" +"-375300/B21" +"-181400/B22" +"E18" +"J28/E28" +"SUM(J9:J27)" +"SUM(L12:L27)" +"SUM(N12:N24)" +"J28/E28" +"N28/E28" +"E30*AVERAGE(H12:H18)" +"B9*C9" +"D9" +"F9+G9" +"H9*D9" +"E9+D10" +"237000/B12" +"Curves!X7" +"Curves!H7" +"Curves!Y7" +"(H12+$F$30+$F$31)*D12" +"L12-N12" +"L12*K12" +"206500/B13" +"165000/B14" +"169500/B15" +"124000/B16" +"98000/B17" +"(H19+E36-$F$32)*D19" +"-443300/B20" +"Curves!Q15" +"-375300/B21" +"-181400/B22" +"E18" +"J28/E28" +"SUM(J9:J27)" +"SUM(L12:L27)" +"SUM(N12:N24)" +"J28/E28" +"N28/E28" +"E30*AVERAGE(H12:H18)" +"B9*C9" +"D9" +"F9+G9" +"H9*D9" +"E9+D10" +"237000/B12" +"Curves!X7" +"Curves!H7" +"Curves!Y7" +"(H12+$F$30+$F$31)*D12" +"L12-N12" +"L12*K12" +"206500/B13" +"165000/B14" +"169500/B15" +"124000/B16" +"98000/B17" +"(H19+E36-$F$32)*D19" +"-443300/B20" +"Curves!W15" +"-375300/B21" +"-181400/B22" +"E18" +"J28/E28" +"SUM(J9:J27)" +"SUM(L12:L27)" +"SUM(N12:N24)" +"J28/E28" +"N28/E28" +"E30*AVERAGE(H12:H18)" +"C5+D5" +"+Y9-0.001" +"+TODAY()" +"+$G$9+5*365" +"+B13" +"+LN(1.1427)" +"+$G$12" +"_xll.AMERB($B13,$C13,$D13,$E13,$F13,$G13-$G$9,$H13,$I13,K$10)" +"_xll.EURO($B13,$C13,$D13,$E13,$F13,$G13-$G$9,$H13-10,K$10)" +"IF(WEEKDAY(ValDate)=2,ValDate-3,ValDate-1)" +"IF(M7<=$C$18,""*"","""")" +"Prompt" +"VLOOKUP(N7,CURVES!$B$13:$C$312,2)" +"PriceMod!O7+VLOOKUP(N7,CURVES!$B$13:$D$312,3)" +"CURVES!G13" +"CURVES!J13" +"VLOOKUP(MONTH(N7),$Z$38:$AA$49,2)" +"VLOOKUP(MONTH(N7),$Z$38:$AB$49,3)" +"DATE(YEAR(N7),MONTH(N7)+1,1)" +"REGISTER.ID(DLL,Module,format)" +"C29/12" +"PriceCurveDate" +"INDEX(K7:K414,MATCH(PriceCurveDate,L7:L414,1)+1)" +"Prompt" +"PriceMod!$C$8" +"AVERAGE(B6:C6)" +"AVERAGE('daily prices'!D6:D27)" +"AVERAGE('daily prices'!H6:H27)" +"AVERAGE('daily prices'!J6:J34)" +"AVERAGE('daily prices'!D28:D46)" +"AVERAGE('daily prices'!H28:H46)" +"AVERAGE('daily prices'!J35:J63)" +"AVERAGE('daily prices'!D47:D65)" +"AVERAGE('daily prices'!H47:H65)" +"AVERAGE('daily prices'!J64:J91)" +"AVERAGE('daily prices'!D66:D88)" +"AVERAGE('daily prices'!H66:H88)" +"AVERAGE('daily prices'!J92:J122)" +"AVERAGE('daily prices'!D89:D109)" +"AVERAGE('daily prices'!H89:H109)" +"AVERAGE('daily prices'!J123:J152)" +"AVERAGE('daily prices'!D110:D129)" +"AVERAGE('daily prices'!H110:H129)" +"AVERAGE('daily prices'!J153:J183)" +"AVERAGE('daily prices'!D130:D151)" +"AVERAGE('daily prices'!H130:H151)" +"AVERAGE('daily prices'!J184:J213)" +"AVERAGE('daily prices'!D152:D172)" +"AVERAGE('daily prices'!H152:H172)" +"AVERAGE('daily prices'!J214:J244)" +"AVERAGE('daily prices'!D173:D194)" +"AVERAGE('daily prices'!H173:H194)" +"AVERAGE('daily prices'!J245:J275)" +"AVERAGE('daily prices'!D195:D215)" +"AVERAGE('daily prices'!H195:H215)" +"AVERAGE('daily prices'!J276:J305)" +"AVERAGE('daily prices'!D216:D236)" +"AVERAGE('daily prices'!H216:H236)" +"AVERAGE('daily prices'!J306:J336)" +"AVERAGE('daily prices'!D237:D256)" +"AVERAGE('daily prices'!H237:H256)" +"AVERAGE('daily prices'!J337:J366)" +"AVERAGE('daily prices'!D257:D277)" +"AVERAGE('daily prices'!H257:H277)" +"AVERAGE('daily prices'!J367:J397)" +"AVERAGE('daily prices'!D278:D296)" +"AVERAGE('daily prices'!H278:H296)" +"AVERAGE('daily prices'!J398:J428)" +"AVERAGE('daily prices'!D297:D316)" +"AVERAGE('daily prices'!H297:H316)" +"AVERAGE('daily prices'!J429:J457)" +"AVERAGE('daily prices'!D317:D339)" +"AVERAGE('daily prices'!H317:H339)" +"AVERAGE('daily prices'!J458:J488)" +"IF(WEEKDAY(ValDate)=2,ValDate-3,ValDate-1)" +"IF(M7<=$C$18,""*"","""")" +"Prompt" +"VLOOKUP(N7,CURVES!$B$13:$C$312,2)" +"PriceMod!O7+VLOOKUP(N7,CURVES!$B$13:$D$312,3)" +"VLOOKUP(N7,CURVES!$B$13:$J$312,6)" +"VLOOKUP(N7,CURVES!$B$13:$J$312,9)" +"VLOOKUP(MONTH(N7),$Z$38:$AA$49,2)" +"VLOOKUP(MONTH(N7),$Z$38:$AB$49,3)" +"DATE(YEAR(N7),MONTH(N7)+1,1)" +"IF($AH$24=TRUE,1,0)" +"IF($AH$25=TRUE,1,0)" +"REGISTER.ID(DLL,Module,format)" +"C29/12" +"B10*PriceMod!$F$15" +"IF(AND($C10>0,D10>$I$6),$F10,"""")" +"IF(AND($C10=0,E10>$I$6),$F10,"""")" +"IF(AND($C10<0,F10>$I$6),$F10,"""")" +"PriceCurveDate" +"J8" +"J8" +"INDEX(K7:K414,MATCH(PriceCurveDate,L7:L414,1)+1)" +"Prompt" +"PriceMod!$C$8" +"SUM(D6:D20)" +"SUM(G6:G19)" +"+D6*(F6-E6)" +"-D9*0.1" +"-900000*0.025" +"3*88" +"SUM(C23:C34)" +"SUM(G23:G34)" +"1/(1+B2/2)^((A2-TODAY())/182.625)" +"+E2+D2+0.02" +"+'fob deals'!B12" +"+'cif deals'!C12+'fob deals'!C12" +"+'cif deals'!B12" +"+'freight deals'!C12" +"SUM(G1:G3)" +"+'lng-freight'!C12" +"SUM(B2:B5)" +"+'freight deals'!B12" +"+'freight deals'!G12+'freight deals'!O12" +"+'lng-freight'!B12" +"+B6-B7" +"+SUMIF($E$11:$CJ$11,""POS"",$E12:$CJ12)" +"+SUMIF($E$11:$CJ$11,""P&l"",$E12:$CJ12)" +"SUM(E13:E235)" +"+curves!A2" +"+IF(AND(E$7<$A13+1,E$8>$A13-1),E$9*VLOOKUP($A13,curves,3,0),0)" +"+IF(AND(E$7<$A13+1,E$8>$A13-1),E$9*(VLOOKUP($A13,curves,8,0)-E$10)*VLOOKUP($A13,curves,3,0),0)" +"+IF(AND(K$7<$A13+1,K$8>$A13-1),K$9*(VLOOKUP($A13,curves,9,0)-K$10)*VLOOKUP($A13,curves,3,0),0)" +"+SUMIF($E$11:$BY$11,""POS"",$E12:$BY12)" +"+SUMIF($E$11:$BY$11,""P&l"",$E12:$BY12)" +"SUM(E13:E235)" +"SUM(F18:F235)" +"+curves!A2" +"+IF(AND(I$7<$A13+1,I$8>$A13-1),-(52329)*($A14-$A13)*VLOOKUP(A13,curves,3,0),0)" +"-+F35*VLOOKUP(A35,curves,3,0)*1000" +"-+N35*VLOOKUP($A35,curves,3,0)*1000" +"-+J44*VLOOKUP(A44,curves,3,0)*1000" +"-+R44*VLOOKUP(A44,curves,3,0)*1000" +"+SUMIF($E$11:$BZ$11,""POS"",$E12:$BZ12)" +"+SUMIF($E$11:$BZ$11,""P&l"",$E12:$BZ12)" +"SUM(E13:E235)" +"SUM(F18:F235)" +"+curves!A2" +"+IF(AND(I$7<$A13+1,I$8>$A13-1),-(52329)*($A14-$A13)*VLOOKUP(A13,curves,3,0),0)" +"-+F18*VLOOKUP(A18,curves,3,0)*1000" +"-F35" +"-+N35*VLOOKUP($A35,curves,3,0)*1000" +"-+J44*VLOOKUP(A44,curves,3,0)*1000" +"+H7" +"-H9*0.105" +"-(H9+K9)*0.025" +"-SUM(H9:O9)" +"-'fob deals'!H9" +"-T9*0.027" +"-+'fob deals'!K9" +"-AF9*0.0110282" +"+SUMIF($H$11:$CM$11,""POS"",$H12:$CM12)" +"+SUMIF($D$11:$CM$11,""P&l"",$D12:$CM12)" +"SUM(E13:E259)" +"+curves!A2" +"+SUMIF($H$11:$CM$11,""P&l"",$H13:$CM13)" +"+IF(AND($H$7<$A13+1,$H$8>$A13-1),$H$9*VLOOKUP($A13,curves,3,0),0)" +"+IF(AND(H$7<$A13+1,H$8>$A13-1),H$9*(VLOOKUP($A13,curves,6,0)-H$10)*VLOOKUP($A13,curves,3,0),0)" +"+IF(AND(K$7<$A13+1,K$8>$A13-1),K$9*VLOOKUP($A13,curves,3,0),0)" +"-G35*1000*VLOOKUP(A35,curves,3,0)" +"+B235/5016516" +"2048307/1000000" +"+E10" +"1833234.765/1000000" +"G$10-AVERAGE(E$10-E11,F$10-F11)/AVERAGE(L10:M10)*N10" +"1802510.16/1000000" +"365/L10/12" +"1-AVERAGE(E11)/E10" +"3210570/1000000" +"3017935.8/1000000" +"G$16-AVERAGE(E$16-E17,F$16-F17)/AVERAGE(L10:M10)*N10" +"2998672.38/1000000" +"+D364" +"+XNPV(F$26,F$51:F$364,$A$51:$A$364)" +"+EDATE(StartDate,25*12)" +"19100000/365" +"3800000/365" +"+EndDate" +"+AU25" +"+AU25" +"+StartDate" +"0.666666666666667*0.025" +"+L12" +"+$M$18*0.8" +"+(18.75)/12" +"+AD27" +"(J$31*$E$10)*1000000" +"(K31*$E$16)*1000000" +"+X33" +"1-E13" +"1-E19" +"1-F13" +"1-F19" +"1-G13" +"1-G19" +"+J22" +"+J23&J24" +"+W26" +"+IF(B51="" "",A50,B51)" +"StartDate" +"C51/12" +"+SUM($T51:$U51)" +"-SUM($AA51,$AG51,$AM51,$AQ51,$AV51:$AX51)" +"+SUM(F51:G51)" +"+IF($B51="" "",0,IF(AND($B51>=J$26,$B51=W$25,1,0)*IF($B51<=W$29,W$27,IF($B51<=W$33,W$31,0))*($D51-$D50)*365/1000)" +"IF($B51="" "",0,IF($B51>=X$25,IF($B51<=X$29,X$27,IF($B51<=X$33,X$31,X$31*(1+X$38)^(IF(X$36>$B51,-1,1)*(YEARFRAC($B51,X$36)))))*($D51-$D50)*365/1000,0))" +"IF($B51="" "",0,Y$25*(1+Y$30)^(IF(Y$28>$B51,-1,1)*(YEARFRAC($B51,Y$28))))" +"+W51+X51+Z51*SUM($J51*$J$37,$L51*$L$37,$N51*$N$37)/1000" +"+AC51+AD51+AF51*SUM($K51*$K$37,$M51*$M$37,$O51*$O$37)/1000" +"IF($B51="" "",0,1)*IF($B51>=AI$33,AI$25*($D51-$D50),0)" +"IF($B51="" "",0,IF($B51>=AJ$33,AJ$25*(1+AJ$30)^(IF(AJ$28>$B51,-1,1)*(YEARFRAC($B51,AJ$28)))*($D51-$D50),0))" +"IF($B51="" "",0,AL$25*AL$28)" +"+AI51+AJ51+SUM(AK51:AL51)*SUM($J51*$J$37,$K51*$K$37,$L51*$L$37,$M51*$M$37,$N51*$N$37,$O51*$O$37)/1000" +"IF($B51="" "",0,$AO$25)" +"SUM(AO51:AP51)*SUM(0)/1000" +"+AS51*SUM(J51:K51)/1000" +"+AT51*SUM(L51:M51)/1000" +"+AU51*SUM(N51:O51)/1000" +"IF(B51="" "","" "",IF(EDATE(B51,1)>=EndDate,"" "",EDATE(B51,1)))" +"IF($B52<>"" "",C51+1,C51)" +"+C364" +"+SUM(F51:F364)" +"+RAROC!$J$67/1000" +"SUM('Common Assumpt'!$G$42:$G$43)" +"+'Common Assumpt'!$G$44" +"+AVERAGE(Elba!G15:K15)" +"SUM(SUMPRODUCT(Elba!$G$150:$K$150,Elba!$G$151:$K$151))/SUM(Elba!$G$151:$K$151)" +"SUM(SUMPRODUCT(Elba!$G$153:$K$153,Elba!$G$154:$K$154))/SUM(Elba!$G$154:$K$154)" +"+SUM(G10:G11)" +"(H10*G10*ML+H11*G11*NB)/(G10*ML+G11*NB)" +"+F15-1" +"+[1]CF!D8" +"(Elba!H$5-Elba!G$5)*12" +"+E16/12" +"+F16/12+E17" +"+Elba!G78*$E$17" +"Elba!G78*(1-$E$17)+Elba!H78*$E$17" +"+AVERAGE(K18:T18)" +"+Elba!G100*$E$17" +"+Elba!G100*(1-$E$17)+Elba!H100*$E$17" +"+SUM(RAROC!N$66)*$E$17" +"+SUM(RAROC!N$66)*(1-$E$17)+SUM(RAROC!O$66)*$E$17" +"+SUM(RAROC!N$52)*$E$17" +"+SUM(RAROC!N$52)*(1-$E$17)+SUM(RAROC!O$52)*$E$17" +"+E22+E24" +"(RAROC!$J$67+RAROC!$K$57)/1000" +"SUM('Common Assumpt'!$G$42:$G$43)" +"+'Common Assumpt'!$G$44" +"+AVERAGE(Elba!G15:K15)" +"SUM(SUMPRODUCT(Elba!$G$150:$K$150,Elba!$G$151:$K$151))/SUM(Elba!$G$151:$K$151)" +"SUM(SUMPRODUCT(Elba!$G$153:$K$153,Elba!$G$154:$K$154))/SUM(Elba!$G$154:$K$154)" +"+SUM(G10:G11)" +"(H10*G10*ML+H11*G11*NB)/(G10*ML+G11*NB)" +"+F15-1" +"+[1]CF!D8" +"(Elba!H$5-Elba!G$5)*12" +"+E16/12" +"+F16/12+E17" +"+Elba!G78*$E$17" +"Elba!G78*(1-$E$17)+Elba!H78*$E$17" +"+AVERAGE(K18:T18)" +"+Elba!G100*$E$17" +"+Elba!G100*(1-$E$17)+Elba!H100*$E$17" +"+SUM(RAROC!N$66)*$E$17" +"+SUM(RAROC!N$66)*(1-$E$17)+SUM(RAROC!O$66)*$E$17" +"+SUM(RAROC!N$52)*$E$17" +"+SUM(RAROC!N$52)*(1-$E$17)+SUM(RAROC!O$52)*$E$17" +"+SUM(RAROC!R$52)*(1-$E$17)+SUM(RAROC!S$52)*$E$17+RAROC!$R$56" +"+E22+E24" +"+SUM(RAROC!$J$67,RAROC!$K$61,RAROC!$K$70)/1000" +"SUM('Common Assumpt'!$G$42:$G$43)" +"+'Common Assumpt'!$G$44" +"+AVERAGE(Elba!G15:K15)" +"SUM(SUMPRODUCT(Elba!$G$150:$K$150,Elba!$G$151:$K$151))/SUM(Elba!$G$151:$K$151)" +"+AVERAGE(Elba!L21:W21)" +"SUM(SUMPRODUCT(Elba!$L$150:$W$150,Elba!$L$151:$W$151))/SUM(Elba!$L$151:$W$151)" +"SUM(SUMPRODUCT(Elba!$G$153:$K$153,Elba!$G$154:$K$154))/SUM(Elba!$G$154:$K$154)" +"SUM(SUMPRODUCT(Elba!$L$153:$W$153,Elba!$L$154:$W$154))/SUM(Elba!$L$154:$W$154)" +"+SUM(G10:G11)" +"(H10*G10*ML+H11*G11*NB)/(G10*ML+G11*NB)" +"+F15-1" +"+[1]CF!D8" +"(Elba!H$5-Elba!G$5)*12" +"+E16/12" +"+F16/12+E17" +"+Elba!G77*$E$17" +"Elba!G77*(1-$E$17)+Elba!H77*$E$17" +"+AVERAGE(K18:T18)" +"+Elba!G99*$E$17" +"+Elba!G99*(1-$E$17)+Elba!H99*$E$17" +"+SUM(RAROC!N$66,RAROC!N$69)*$E$17" +"+SUM(RAROC!N$66,RAROC!N$69)*(1-$E$17)+SUM(RAROC!O$66,RAROC!O$69)*$E$17" +"+SUM(RAROC!N$52,RAROC!N$60)*$E$17" +"+SUM(RAROC!N$52,RAROC!N$60)*(1-$E$17)+SUM(RAROC!O$52,RAROC!O$60)*$E$17" +"+E22+E24" +"('PF1'!D4*'Common Assumpt'!$G$59+'PF2'!D4*'Common Assumpt'!$G$60+'PF3'!D4*'Common Assumpt'!$G$61)*0+-2.701+11" +"SUM('Common Assumpt'!$G$42:$G$43)" +"+'Common Assumpt'!$G$44" +"+AVERAGE(Elba!G15:K15)" +"SUM(SUMPRODUCT(Elba!$G$150:$K$150,Elba!$G$151:$K$151))/SUM(Elba!$G$151:$K$151)" +"+AVERAGE(Elba!L21:W21)" +"SUM(SUMPRODUCT(Elba!$L$150:$W$150,Elba!$L$151:$W$151))/SUM(Elba!$L$151:$W$151)" +"SUM(SUMPRODUCT(Elba!$G$153:$K$153,Elba!$G$154:$K$154))/SUM(Elba!$G$154:$K$154)" +"SUM(SUMPRODUCT(Elba!$L$153:$W$153,Elba!$L$154:$W$154))/SUM(Elba!$L$154:$W$154)" +"+SUM(G10:G11)" +"(H10*G10*ML+H11*G11*NB)/(G10*ML+G11*NB)" +"+F15-1" +"+[1]CF!D8" +"(Elba!H$5-Elba!G$5)*12" +"+E16/12" +"+F16/12+E17" +"+'PF1'!E18*'Common Assumpt'!$G$59+'PF2'!E18*'Common Assumpt'!$G$60+'PF3'!E18*'Common Assumpt'!$G$61" +"+AVERAGE(K18:T18)" +"+C4+1" +"IF(switch=0,HLOOKUP(C$4,CURVES!$O$22:$AN$25,4),HLOOKUP(C$4,CURVES!$O$22:$AN$23,2))" +"IF(switch=0,RAROC!D40,RAROC!E40)" +"C7" +"IF(switch=0,RAROC!D19,RAROC!E19)" +"+D$5/C$5*C$9" +"+F18*22" +"F13/52.05*47994/1000" +"IF(switch=0,RAROC!D43,RAROC!E43)" +"IF(switch=0,RAROC!D46,RAROC!E46)" +"2/3" +"1-J23" +"IF(switch=1,RAROC!E24,RAROC!D24)" +"IF(switch=1,RAROC!J24,RAROC!I24)*(1+USInf97!$S$3)" +"IF(switch=1,RAROC!O24,RAROC!N24)*(1+USInf97!$S$3)" +"+SUM(G25:I25)" +"IF(switch=1,RAROC!E28,0.769)" +"IF(switch=1,RAROC!J28,0.213)" +"IF(switch=1,RAROC!O28,(0.102+0.03+0.165+0.18))" +"SUM(G26:I26)" +"IF(switch=1,RAROC!E33,0.428)" +"IF(switch=1,RAROC!J33,0.119)" +"IF(switch=1,RAROC!O33,0.227)" +"IF(switch=1,RAROC!E37,0.916)" +"IF(switch=1,RAROC!J37,0.254)" +"IF(switch=1,RAROC!O37,0.123+0.031+0.166+0.215)" +"IF(switch=0,RAROC!D51,RAROC!E51)" +"IF(switch=0,5.8222388509*(+$G$40),RAROC!E63)" +"IF(switch=0,RAROC!D55,RAROC!E55)" +"IF(switch=0,5.5884170635*(+$G$40),RAROC!E66)" +"IF(switch=0,RAROC!D58,RAROC!E58)" +"IF(switch=0,0.0266154761904762,RAROC!E69)" +"IF(switch=0,2.5%,RAROC!E72)" +"IF(switch=0,RAROC!D76,RAROC!E76)" +"IF(switch=0,RAROC!D80,RAROC!E80)" +"IF(switch=0,RAROC!D83,RAROC!E83)" +"C66+0.1" +"MIN(D70+2,24)" +"Elba!E200" +"1-L4" +"L6" +"1-L6" +"0.016318326471106" +"Elba!E201" +"+NPV('Common Assumpt'!$F$56,RAROC!L46:AF46)" +"L3*L7" +"Elba!E189" +"Elba!E190" +"+K53+K49" +"Elba!E197" +"+K61+K59" +"5.83158812337415" +"+NPV(0.17,L62:AF62)" +"+J53+K55*'Common Assumpt'!G59+RAROC!K57*'Common Assumpt'!G60+RAROC!J61*'Common Assumpt'!G61" +"5.57121260452608" +"+L48" +"+K47+K67" +"+S48" +"2.49712316964126%*IF(arb=""y"",0,1)" +"74.9413010253415%" +"+C17-$C$10" +"+C45-C38" +"+F66-F59" +"+D27" +"MIN(F5+1,17)" +"+(F5-E5)*12" +"+Elba!F$6/12" +"IF(SUM(F11:F12)=0,0,1)*$F$7" +"(IF(SUM(G11:G12)=0,0,1)*(1-$F$7)+IF(SUM(F11:F12)=0,0,1)*$F$7)" +"IF(SUM(RAROC!$I$12,RAROC!$I$16)>0,(IF(SUM(K11:K12)=0,0,1)*(1-$F$7)+IF(SUM(J11:J12)=0,0,1)*$F$7),1-(IF(SUM(K11:K12)=0,0,1)*(1-$F$7)+IF(SUM(J11:J12)=0,0,1)*$F$7))" +"+F10+1" +"IF(switch=0,ROUND(RAROC!$D10,),ROUND(RAROC!$E10,))" +"IF(switch=0,ROUND(RAROC!$D10,),ROUND(RAROC!$H10,))" +"IF(switch=0,ROUND(RAROC!$D10,),ROUND(RAROC!$K10,))" +"IF(switch=0,ROUND(RAROC!$D10,),ROUND(RAROC!$N10,))" +"IF(switch=0,ROUND(RAROC!$D10,),ROUND(RAROC!$Q10,))" +"RAROC!$I$12" +"IF(switch=0,ROUND(RAROC!$D14,),ROUND(RAROC!$E14,))" +"IF(switch=0,ROUND(RAROC!$D14,),ROUND(RAROC!$H14,))" +"IF(switch=0,ROUND(RAROC!$D14,),ROUND(RAROC!$K14,))" +"IF(switch=0,ROUND(RAROC!$D14,),ROUND(RAROC!$N14,))" +"IF(switch=0,ROUND(RAROC!$D14,),ROUND(RAROC!$Q14,))" +"RAROC!$I$16" +"+F10" +"+F11*Elba!F$7" +"IF(arb=""Y"",17,G11*Elba!$F$7+F11*(1-Elba!$F$7))" +"+L11*Elba!$F$7+K11*(1-Elba!$F$7)" +"IF(arb=""Y"",7,G12*Elba!$F$7+F12*(1-Elba!$F$7))" +"SUM(F15:F16)" +"+F15*ML+F16*NB" +"IF(arb=""Y"",17,IF(switch=0,RAROC!$D10,ROUND(RAROC!$E10,)))" +"ROUND(RAROC!$D$10/SUM(RAROC!$D$10,RAROC!$D$14)*Elba!X$23,)" +"IF(arb=""Y"",7,IF(ISERROR(VLOOKUP(L$28,'Common Assumpt'!$C$66:$E$86,3)),0,VLOOKUP(L$28,'Common Assumpt'!$C$66:$E$86,3))*L$7)" +"ROUND(RAROC!$D$14/SUM(RAROC!$D$10,RAROC!$D$14)*Elba!X$23,)" +"+'Common Assumpt'!C$4" +"+'Common Assumpt'!C$5" +"+'Common Assumpt'!C$7" +"+D28+D30" +"+'Common Assumpt'!C$6" +"+D28+D33" +"+D30-D33" +"'Common Assumpt'!$G$43" +"+D41*(1+HLOOKUP(E$4,USInf97!$M$2:$AY$3,2)*'Common Assumpt'!$D$38)" +"'Common Assumpt'!$G$44*IF(arb=""y"",0,1)" +"'Common Assumpt'!$H$51*IF(arb=""y"",0,1)" +"D$43*(1+HLOOKUP(E$27,USInf97!$M$2:$AY$3,2)*'Common Assumpt'!$M$51)" +"NPV('Common Assumpt'!$F$56,E45:AA45)" +"NPV('Common Assumpt'!$F$56,G45:AA45)" +"IF(switch=0,RAROC!$D91,RAROC!$E91)*('Common Assumpt'!$G$42)*(+D$7)" +"('Common Assumpt'!$G$42)*(+X$7)" +"IF(switch=0,RAROC!$D91,RAROC!$E91)*D$41*(+D$7)" +"X$41*(+X$7)" +"F$43*IF(SUM(F$17,F$23)>0,1,0)" +"F$42*SUM(F$18,F$24)" +"+'Common Assumpt'!E$9*'Common Assumpt'!$G$45*SUM(F$18,F$24)" +"SUM(B45:B46)" +"+SUM(D45:D49)" +"+IF(SUM(F$18,F$24)=0,0,F50/SUM(F$18,F$24))" +"IF(D$7>0,D45*D$8/D$7,0)" +"+SUM(F48:F49)*IF(SUM(F$17,F$23)>0,F$17/SUM(F$17,F$23),0)" +"+SUM(D54:D57)" +"D45-D54" +"SUM(D$48:D$49)-D57" +"+'Common Assumpt'!$N$42" +"+'Common Assumpt'!C$9*'Common Assumpt'!$N$43" +"+SUM(D69:D70)" +"+'Common Assumpt'!$F$35" +"+SUM(F$15,F$21)*ML" +"+SUM(F$15)*ML" +"+SUM(F$21)*ML" +"+$H82" +"('Common Assumpt'!$G$25)" +"E83/(1+HLOOKUP(E$27,USInf97!$M$2:$AY$3,2)*'Common Assumpt'!$D$21)" +"'Common Assumpt'!$H$25" +"H83*(1+HLOOKUP(I$27,USInf97!$M$2:$AY$3,2)*'Common Assumpt'!$D$21)" +"'Common Assumpt'!$I$25" +"+SUM(D82:D84)" +"+'Common Assumpt'!$G$30" +"'Common Assumpt'!$H$30" +"'Common Assumpt'!$I$30" +"+'Common Assumpt'!$J$23" +"+D91-D85" +"+'Common Assumpt'!$K$23" +"+D90-D84" +"+D93*$C$93+D94*$C$94" +"+SUM(F$16,F$22)*NB" +"+SUM(F$16)*NB" +"+SUM(F$22)*NB" +"('Common Assumpt'!$G$26)" +"'Common Assumpt'!$H$26" +"H105*(1+HLOOKUP(I27,USInf97!$M$2:$AY$3,2)*'Common Assumpt'!$D$21)" +"'Common Assumpt'!$I$26" +"H106*(1+HLOOKUP(I27,USInf97!$M$2:$AY$3,2)*'Common Assumpt'!$D$21)" +"+'Common Assumpt'!$G$31" +"'Common Assumpt'!$H$31" +"'Common Assumpt'!$I$31" +"+D115*$C$115+D116*$C$116" +"+D51" +"+D71-D123" +"+D73" +"+D36" +"+D95" +"+D$128+D130" +"'Common Assumpt'!$I$49" +"IF(arb=""Y"",$C$214,IF(D131<0,D131,D$131*$C132))" +"+D132+D123" +"+D117" +"IF(arb=""Y"",$C$214,D$136*$C137)" +"IF(D137<0,D137,D123+D137)" +"+D$4" +"D77" +"+D99" +"+D133" +"+F150*F$144" +"+D138" +"+F153*F$145" +"+F151*IF(SUM(F$15,F$21)>0,F$15/SUM(F$15,F$21),0)+F154*IF(SUM(F$16,F$22)>0,F$16/SUM(F$16,F$22),0)" +"SUM(D151,D154)-D156" +"+D$156" +"-D$58" +"+D45-D54" +"+D177" +"D157" +"-D$65" +"SUM(D183:D184)" +"+NPV('Common Assumpt'!$F$56,Elba!E189:AA189)" +"D$156*1000" +"-D$58*1000" +"-D170*1000" +"-K170*1000-NPV('Common Assumpt'!$F$56,L170:AA170)*1000" +"-D179*1000" +"-K179*1000-NPV('Common Assumpt'!$F$56,L179:AA179)*1000" +"D$157*1000" +"-D65*1000" +"+D189+IF(OR(IF(switch=0,RAROC!$D$87,RAROC!$E$87)=1,IF(switch=0,RAROC!$D$87,RAROC!$E$87)=2),0,Elba!D$196)" +"+D190+IF(IF(switch=0,RAROC!$D$87,RAROC!$E$87)=1,D$192,0)+IF(IF(switch=0,RAROC!$D$87,RAROC!$E$87)=2,D$194,0)+IF(IF(switch=0,RAROC!$D$87,RAROC!$E$87)=3,D$197,0)" +"(1-RAROC!L$6)" +"-D189*D203" +"-D196*D203" +"+SUM(D189:D190,D204)" +"+'Common Assumpt'!G59*IF(arb=""y"",0,1)" +"+D194" +"+'Common Assumpt'!G61*IF(arb=""y"",0,1)+IF(arb=""y"",1,0)" +"+D196+D205+D197" +"+B208+SUMPRODUCT(B209:B211,C209:C211)" +"[5]!ParmUpdate" +"IF(GasSwitch=0,""Gas"",""Aeco"")" +"IF(GasSwitch=0,[5]!GasK,[5]!AecoK)" +"IF(GasSwitch=0,[5]!GasVol,[5]!AecoVol)" +"IF(GasSwitch=0,[5]!GasGamma,[5]!AecoGamma)" +"[5]!GasUpdate" +"IF(OilSwitch=0,""Oil"",""Brent"")" +"IF(OilSwitch=0,[5]!OilK,[5]!BrentK)" +"IF(OilSwitch=0, [5]!OilVol,[5]!BrentVol)" +"IF(OilSwitch=0,[5]!OilGamma,[5]!BrentGamma)" +"[5]!OilUpdate" +"[5]!AecoUpdate" +"[5]!BrentUpdate" +"D20" +"I20" +"+M24" +"+M24+1" +"+S22+1" +"YEAR(A23)" +"IF(GasSwitch=0,VLOOKUP($A23,[5]!GasCurve,4),VLOOKUP($A23,[5]!AecoCurve,5))" +"IF(shiftswitch2=1,D23,C23)" +"IF(OilSwitch=0,VLOOKUP($A23,[5]!OilCurve,4),VLOOKUP($A23,[5]!BrentCurve,4))" +"N22" +"IF(GasSwitch=0,[5]!GasUnit,[5]!AecoUnit)" +"TRANSPOSE(N24:N51)" +"AVERAGE(F40:F46)" +"AVERAGE(K40:K46)" +"O22" +"IF(OilSwitch=0,[5]!OilUnit,[5]!BrentUnit)" +"+M24+1" +"AVERAGE(F47:F58)" +"AVERAGE(K47:K58)" +"AVERAGE(F59:F70)" +"AVERAGE(K59:K70)" +"AVERAGE(F71:F82)" +"AVERAGE(K71:K82)" +"AVERAGE(F83:F94)" +"AVERAGE(K83:K94)" +"AVERAGE(F95:F106)" +"AVERAGE(K95:K106)" +"AVERAGE(F107:F118)" +"AVERAGE(K107:K118)" +"AVERAGE(F119:F130)" +"AVERAGE(K119:K130)" +"AVERAGE(F131:F142)" +"AVERAGE(K131:K142)" +"IF(shiftswitch2=1,F32+$D$8*(D33-F32)+($E$8*(F32^$F$8)*E33)+(1-$D$8)*(D33-D32),F32+$D$10*(C33-F32)+($E$10*(F32^$F$10)*E33)+(1-$D$10)*(C33-C32))" +"IF(shiftswitch2=1,K32+$D$9*(I33-K32)+($E$9*(K32^$F$9)*J33)+(1-$D$9)*(I33-I32),K32+$D$11*(H33-K32)+($E$11*(K32^$F$11)*J33)+(1-$D$11)*(H33-H32))" +"AVERAGE(F143:F154)" +"AVERAGE(K143:K154)" +"AVERAGE(F155:F165)" +"AVERAGE(K155:K165)" +"AVERAGE(F167:F178)" +"AVERAGE(K167:K178)" +"AVERAGE(F179:F190)" +"AVERAGE(K179:K190)" +"AVERAGE(F191:F202)" +"AVERAGE(K191:K202)" +"AVERAGE(F203:F214)" +"AVERAGE(K203:K214)" +"AVERAGE(F215:F226)" +"AVERAGE(K215:K226)" +"AVERAGE(F227:F238)" +"AVERAGE(K227:K238)" +"AVERAGE(F239:F250)" +"AVERAGE(K239:K250)" +"AVERAGE(F251:F262)" +"AVERAGE(K251:K262)" +"AVERAGE(F263:F274)" +"AVERAGE(K263:K274)" +"AVERAGE(F275:F286)" +"AVERAGE(K275:K286)" +"SUMIF($B$23:$B$363,M45,$F$23:$F$386)/12" +"SUMIF($B$23:$B$363,M45,$K$23:$K$386)/12" +"SUMIF($B$23:$B$363,M51,$F$23:$F$386)/5" +"SUMIF($B$23:$B$363,M51,$K$23:$K$386)/5" +"IF(shiftswitch2=1,IF(F51+$D$8*(D52-F51)+($E$8*(F51^$F$8)*E52)+(1-$D$8)*(D52-D51)<0,0.01,F51+$D$8*(D52-F51)+($E$8*(F51^$F$8)*E52)+(1-$D$8)*(D52-D51)),IF(F51+$D$10*(C52-F51)+($E$10*(F51^$F$10)*E52)+(1-$D$10)*(C52-C51)<0,0.01,F51+$D$10*(C52-F51)+($E$10*(F51^$F$10)*E52)+(1-$D$10)*(C52-C51)))" +"H256-H255" +"TRANSPOSE(J12:J50)" +"TRANSPOSE(K12:K50)" +"[5]!USCPIDrift" +"[5]!USCPIVol" +"VLOOKUP(A12,[5]!CPIndex,2)" +"$G$13" +"G12+1" +"PRODUCT(H12:H23)-1" +"IF(VLOOKUP(A13,[5]!CPIndex,2)=0,(F12*EXP($C$4-1/2*$D$4^2+$D$4*B13)),VLOOKUP(A13,[5]!CPIndex,2))" +"IF(shiftswitch4=1,(F13-F12)/F12,(E13-E12)/E12)" +"PRODUCT(H24:H35)-1" +"PRODUCT(H36:H47)-1" +"PRODUCT(H48:H59)-1" +"PRODUCT(H60:H71)-1" +"PRODUCT(H72:H83)-1" +"PRODUCT(H84:H95)-1" +"PRODUCT(H96:H107)-1" +"PRODUCT(H108:H119)-1" +"PRODUCT(H120:H131)-1" +"PRODUCT(H132:H143)-1" +"PRODUCT(H144:H155)-1" +"PRODUCT(H156:H167)-1" +"PRODUCT(H168:H179)-1" +"PRODUCT(H180:H191)-1" +"PRODUCT(H192:H203)-1" +"IF(VLOOKUP(A28,[5]!CPIndex,2)=0,VLOOKUP(A28,[5]!CPIndex,6),0)" +"IF(VLOOKUP(A28,[5]!CPIndex,2)=0,(F27*EXP(IF(driftswitch=1,D28,$C$4)-1/2*$D$4^2+$D$4*B28)),VLOOKUP(A28,[5]!CPIndex,2))" +"PRODUCT(H204:H215)-1" +"PRODUCT(H216:H227)-1" +"PRODUCT(H228:H239)-1" +"PRODUCT(H240:H251)-1" +"PRODUCT(H252:H263)-1" +"PRODUCT(H264:H275)-1" +"PRODUCT(H276:H287)-1" +"PRODUCT(H288:H299)-1" +"PRODUCT(H300:H311)-1" +"PRODUCT(H312:H323)-1" +"PRODUCT(H324:H335)-1" +"PRODUCT(H336:H347)-1" +"PRODUCT(H348:H359)-1" +"PRODUCT(H360:H371)-1" +"PRODUCT(H372:H383)-1" +"PRODUCT(H384:H395)-1" +"PRODUCT(H396:H407)-1" +"PRODUCT(H408:H419)-1" +"PRODUCT(H420:H431)-1" +"PRODUCT(H432:H443)-1" +"PRODUCT(H444:H455)-1" +"PRODUCT(H456:H467)-1" +"PRODUCT(H468:H479)-1" +"+D5*D9" +"+D5*D22" +"+D6*D22" +"30000*360" +"IF(K13=0,0,(525000/(D8*(1-(D11*K22)))))" +"+D20/D23" +"+K5/D10*2/24+IF(K13=1,3,0)" +"+D21+Model!F40" +"+F6" +"+D19*D23" +"2895385/125000" +"ROUNDUP(SUM(K19:K21),0)" +"ROUNDDOWN(IF(K18=1,D16/K22,ROUNDDOWN(+D16/K22,0)),0)" +"ROUNDUP(IF(K18=1,D21/D8,ROUNDUP(D21/D8,0.5)),0)" +"IF(K18=1,K24/K23,ROUNDUP(K24/K23,0.5))" +"+D26*D22" +"+Model!D87" +"+Inputs!A1" +"+Inputs!K16" +"12-E4" +"+Inputs!K15" +"+E5+1" +"+Inputs!$K$11*(1+Inputs!$J$11)^(Model!E5-Inputs!$I$11)*Model!E4/12" +"SUM(E7:AC7)" +"+Inputs!$K$25" +"+AC8" +"+E7*E8" +"+AD7*AD8" +"+AE9-AD9" +"+Inputs!$K$12*(1+Inputs!$J$12)^(Model!E5-Inputs!$I$12)*Model!E4/12" +"+E12*E11" +"+Inputs!$D$8" +"+Inputs!$D$12" +"+AD17-AE17" +"ROUNDUP(+Inputs!$K$19*0.5,0)" +"+Inputs!$K$24*Model!E4/12" +"+Inputs!$D$11" +"+Inputs!$K$24*Model!E4/12" +"+Inputs!D27" +"+Inputs!E26" +"+Inputs!K25" +"+E24" +"+Inputs!$K$24/Inputs!$K$25*E4/12" +"+E26" +"+E37*E36*E35" +"+E29+E21" +"+Inputs!$K$10*(1+Inputs!$J$10)^(Model!E5-Inputs!$I$10)" +"+Inputs!$K$8*(1+Inputs!$J$8)^(Model!E5-Inputs!$I$8)" +"+Inputs!$K$24*Model!E4/12" +"+Inputs!$D$21*Model!E4/12" +"+Inputs!$K$14*(1+Inputs!$J$14)^(Model!E5-Inputs!$I$14)" +"+Inputs!$D$13" +"ROUNDUP((Inputs!$K$19/2),0)" +"Inputs!$D$14" +"(ROUNDUP(Inputs!$K$19/2,0))" +"(E53*E52)+(E55*E54)" +"+F55*(F52+F54)" +"Inputs!$D$24" +"+Inputs!$K$24*Model!E4/12" +"-E21" +"-E29" +"+E60+E61+E62" +"+Inputs!$D$15" +"+Inputs!$K$6+Inputs!$K$7" +"+Inputs!$D$24" +"+Inputs!$K$24*Model!E4/12" +"+E71+E63" +"+Inputs!$K$9*(1+Inputs!$J$10)^(Model!E5-Inputs!$I$9)/Inputs!$D$24" +"+E75+E50+E46+E42+E13+E9" +"+E77/(Inputs!$D$21*E4/12)" +"+E81*(1+Inputs!J11)^($D$80-Model!E$5)" +"+E9/(Inputs!$D$21*Model!E4/12)" +"+E13/(Inputs!$D$21*Model!E$4/12)" +"+E83*(1+Inputs!J10)^($D$80-Model!E$5)" +"+E42/(Inputs!$D$21*Model!E$4/12)" +"+E84*(1+Inputs!J8)^($D$80-Model!E$5)" +"+E46/(Inputs!$D$21*Model!E$4/12)" +"+E85*(1+Inputs!J14)^($D$80-Model!E$5)" +"+E50/(Inputs!$D$21*Model!E$4/12)" +"+E86*(1+Inputs!J9)^($D$80-Model!E$5)" +"+E75/(Inputs!$D$21*Model!E4/12)" +"SUM(D81:D86)" +"+E87-E78" +"IF(SUM(E89:AC89)<1,0,1)" +"B6/(19.5*24)" +"B7+$C$6" +"B7+$D$6" +"B7+$E$6" +"B7+$F$6" +"B7+$G$6" +"B7+$H$6" +"B7+$I$6" +"B7+$J$6" +"B7+$K$6" +"+Assumpt!$A$1" +"+Assumpt!A2" +"UPPER(Assumpt!A3)" +"UPPER(CF!A3)" +"+K11+N11" +"UPPER(Ret!A3)" +"UPPER(Debt!A3)" +"UPPER(IDC!A3)" +"UPPER('Depn&Tax'!A3)" +"IF(BS!AF28=0,"" "",""BALANCE SHEET DOESN'T BALANCE"")" +"IF(BS!AF46>1,""CHECK INCOME STATEMENT"","" "")" +"IF(AC14=0,"" "",""RUN CALCULATION MACRO"")" +"+IF(OR(ABS(IDC!$AM$16-1)>0.5,ABS(IDC!$AM$14+IDC!$AM$43-Assumpt!$S$58)>0.6,ABS(IDC!$AM$22+estidc*eqamt-$S$7)>0.5,ABS(IDC!$AM$25+estidc*debtamt-Assumpt!$S$6)>0.5),""ERROR: Drawdown"","" "")" +"IF(OR(ABS(IDC!$AM$47-1)>0.01,ABS(IDC!$AM$48-1)>0.01),""ERROR: Drawdown"","" "")" +"IF(ABS(Debt!AF52-Assumpt!Y10)>1,""CHECK DEBT SERVICE"","" "")" +"IF(CF!E79<1.295,""CHECK COVERAGES"","" "")" +"+estcost*$Q$6" +"+IDC!C45" +"ABS(+Y6-Z6)" +"+Q8-Q6" +"+Q7*estcost" +"+$S$58" +"+SUM(S6:S7)" +"+E6*E7" +"IDC!B70" +"+annvol/340" +"+S6" +"+E10/E8" +"0.06/(1-0.06)" +"131790-9900" +"IF(ABS(SUM(AA6:AA15))<1,0,1)" +"SUM(S14:S15)" +"+EDATE(startconst,D17)" +"+EDATE(E17,D18*12)" +"(45791*0.5/1000+0.05)*0+25" +"SUM(S18:S20)" +"+YEAR(startconst)" +"+YEAR(E17)" +"+S21+S16" +"+D23/(1+E23)^(D22-C22)" +"+S22+S23" +"$S$24*R25*L6" +"+Ret!B17" +"+Ret!B29" +"+R27*SUM(S24:S25)" +"+SUM(S24:S27)" +"-Ret!AL10" +"+CF!E78" +"+S58-S52" +"+Y6" +"+S58-S52" +"+S30*G47*(L16/(1-L16))" +"+L42" +"+Q34*tranche1amt" +"(tranche1cost*tranche1amt+tranche2cost*tranche2amt+tranche3cost*tranche3amt)/estdebt" +"+L51" +"+Q35*tranche2amt" +"+cpi" +"+L60" +"+Q36*tranche3amt" +"2000*0.68" +"+Y9" +"+G44*2-L37" +"+S37*$L$14" +"0.02*S16" +"SUM(S30:S39)" +"+S6*G38" +"+S42*R43*IDC!AL5/12" +"+K44+J44" +"+S43+S42" +"+SUM(C36:C44)" +"+S46*$L$6" +"+S46*$L$7" +"+codate" +"+S6*G47" +"+L19" +"+CF!E36/CF!E6*Q52" +"SUM(S46:S52)" +"+(S53+S40+S44)*R55" +"+tranche3term*2-tranche3grace" +"+S55+S53+S44+S40" +"(+S55+S53+S40+S28+S44)" +"+G56*S6" +"+Assumpt!A1" +"YEAR(Assumpt!E17)" +"+E5+1" +"+YEARFRAC(DATE(E5,12,31),codate,0)*12" +"+MIN(termyrs*12-SUM($E6:E6),12)" +"+SUM(E6:AE6)" +"+E6/12" +"+E7+F6/12" +"+AE7" +"+Assumpt!$E$9*CF!E6/12/1000" +"SUM(E10:AE10)" +"+Assumpt!$E$13" +"+E12*E11*E10" +"+E13/340/Assumpt!$E$8*1000" +"+A13" +"+fixtariff2003*(1+Assumpt!$E$23)^(E5-Assumpt!$D$22)" +"+E18*E17" +"E19" +"+E21" +"IF(ISERROR(E23/E13),0,E23/E13)" +"+Assumpt!A36" +"+Assumpt!$C36*(1+Assumpt!$E36)^(E$5-Assumpt!$C$35)*E$6/12" +"+SUM(E27:E35)" +"IF(ISERROR(E36/E$13),0,E36/E$13)" +"+E23-E36" +"-Assumpt!$L$8*E$6/12" +"-Assumpt!$L$9*E$6/12" +"+SUM(E42:E44)" +"+E39+E45" +"-Debt!E51" +"+E49*Assumpt!$L$14" +"-'Depn&Tax'!E$87" +"'Depn&Tax'!E11" +"-'Depn&Tax'!E30" +"SUM(E47:E53)" +"+E47" +"+E49" +"-'Depn&Tax'!E54" +"-Debt!E52" +"SUM(E57:E62)" +"+E57" +"+E61" +"+E69+E68" +"-E62-E58-E59" +"IF(E$72<1,""N/A"",+E68/E$72)" +"IF(E$72<1,""N/A"",+E70/E$72)" +"AVERAGE(E74:AE74)" +"AVERAGE(E75:AE75)" +"MIN(E74:AE74)" +"MIN(E75:AE75)" +"+Assumpt!A1" +"+CF!A5" +"""BOY ""&E6" +"+F6-1" +"+CF!E5" +"+NPV(DR,E10:L10)" +"IF(E$66,1,0)" +"+E9+1" +"+E8+1" +"+Assumpt!$G$36" +"+tranche1amt" +"+E20" +"+tranche1amt*E21" +"+E12*tranche1cost*(E$6-6)/12" +"+F12*tranche1cost*MIN(6,E6)/12" +"+E13+E14" +"E12-E13" +"MAX(AE12-AE13,0)" +"+tranche1amt*E22" +"+E16*tranche1cost*MIN(6,E6)/12" +"+F16*tranche1cost*(E$6-6)/12" +"+IF(OR(E$8<=tranche1grace,E$8>tranche1reppd+tranche1grace),0,IF(tranche1amort=1,1/tranche1reppd,-PPMT(tranche1cost/2,MAX(0,E$8-tranche1grace),tranche1reppd,1)))" +"SUM(E21:AE21)" +"+IF(OR(E$9<=tranche1grace,E$9>tranche1reppd+tranche1grace),0,IF(tranche1amort=1,1/tranche1reppd,-PPMT(tranche1cost/2,MAX(0,E$9-tranche1grace),tranche1reppd,1)))" +"+AF22+AF21" +"+Assumpt!$G$45" +"+tranche2amt" +"+tranche2amt*E34" +"+E25*tranche2cost*(E$6-6)/12" +"+F25*tranche2cost*MIN(6,E19)/12" +"+tranche2amt*E35" +"+E29*tranche2cost*MIN(6,E19)/12" +"+F29*tranche2cost*(E$6-6)/12" +"+IF(OR(E$8<=tranche2grace,E$8>tranche2reppd+tranche2grace),0,IF(tranche2amort=1,1/tranche2reppd,-PPMT(tranche2cost/2,MAX(0,E$8-tranche2grace),tranche2reppd,1)))" +"+IF(OR(E$9<=tranche2grace,E$9>tranche2reppd+tranche2grace),0,IF(tranche2amort=1,1/tranche2reppd,-PPMT(tranche2cost/2,MAX(0,E$9-tranche2grace),tranche2reppd,1)))" +"+Assumpt!$G$54" +"+tranche3amt" +"+tranche3amt*E47" +"+E38*tranche3cost*(E$6-6)/12" +"+F38*tranche3cost*MIN(6,E32)/12" +"+tranche3amt*E48" +"+E42*tranche3cost*MIN(6,E32)/12" +"+F42*tranche3cost*(E$6-6)/12" +"+IF(OR(E$8<=tranche3grace,E$8>tranche3reppd+tranche3grace),0,IF(tranche3amort=1,1/tranche3reppd,-PPMT(tranche3cost/2,MAX(0,E$8-tranche3grace),tranche3reppd,1)))" +"+IF(OR(E$9<=tranche3grace,E$9>tranche3reppd+tranche3grace),0,IF(tranche3amort=1,1/tranche3reppd,-PPMT(tranche3cost/2,MAX(0,E$9-tranche3grace),tranche3reppd,1)))" +"+E14+E18+E27+E31+E40+E44" +"+E13+E17+E26+E30+E39+E43" +"+E52+E51" +"+Assumpt!A1" +"+Assumpt!$S$28" +"estcost-Assumpt!$S$28-estidc" +"estdebt-estidc*debtamt" +"MIN(C5+1,constmonths)" +"+Assumpt!E16" +"+EDATE(C6,1)" +"+AO6+1" +"1/constmonths" +"SUM(C8:AL8)" +"+SUM($C$8:C$9)/SUM($AM$8:$AM$9)" +"+C8*$J$2" +"+C9*$J$3" +"SUM(C12:C13)" +"+SUM(AM12:AM13)" +"+AM14+AM43" +"SUM($C$14:C14)" +"+AM13+AM12" +"+C15/($J$2+$J$3)" +"+AL16" +"+Assumpt!S7-(eqamt*estidc)" +"+C18-C22" +"+drawtrigger" +"C14*eqamt" +"+SUM(C19:AL19)" +"+C14" +"+IF(AND($J$4-C$15<0,$J$4-B$15>0),C$14-($J$4-B$15),IF($J$4-C$15>0,0,C$14))" +"+IF($B$19=0,MIN(C$18,C19),0)+IF($B$19=1,MIN(C$18,C20),0)+IF($B$19=2,C21)" +"+AM22+AM43*eqamt" +"SUM($C$22:C22)" +"MAX(+C14-C22,0)" +"+AM25+AM43*debtamt" +"IF(C5>=Assumpt!$E$49,0,IDC!C25)" +"SUM(C27:AF27)" +"+Assumpt!P70" +"IF(C5>=Assumpt!$E$49,0,SUM($C$27:C27))" +"IF(C6>Assumpt!$E$50,0,IF(IDC!C6>Assumpt!$S$70,IDC!C28*IDC!$B$28/12,+C28*$B$27/12))" +"IF(Q6>Assumpt!$E$50,0,IF(IDC!Q6>Assumpt!$S$70,IDC!Q28*IDC!$B$28/12,+Q28*$B$27/12))*10/31" +"IF(Assumpt!S6=0,0,+Assumpt!G41/Assumpt!S6)" +"+(C25-C27)*$B$31+IF(C5=Assumpt!$E$49,B28*$B$31,0)" +"IF(C31=0,0,SUM($C$31:C31))" +"SUM($C$31:D31)" +"+Assumpt!L44" +"+C32*$B$33/12" +"IF(D6>=Assumpt!$E$50,0,(+D32+SUM($C$33:C33))*$B$33/12)" +"IF(Assumpt!S6=0,0,+Assumpt!G50/Assumpt!S6)" +"+(C25-C27)*$B$35+IF(C5=Assumpt!$E$49,B28*$B$35,0)" +"SUM($C$35:C35)" +"+Assumpt!L53" +"IF(C6>Assumpt!$E$50,0,C36*$B$37/12)" +"IF(D6>=Assumpt!$E$50,0,(D36+SUM($C$37:C37))*$B$37/12)" +"+Assumpt!G56" +"+(C25-C27)*$B$39+IF(C5=Assumpt!$E$49,B28*$B$39,0)" +"IF(C39=0,0,SUM($C$39:C39))" +"+SUM($C$39:D39)" +"+Assumpt!L62" +"IF(C6>Assumpt!$E$50,0,C40*$B$41/12)" +"IF(D6>=Assumpt!$E$50,0,(D40+SUM($C$41:C41))*$B$41/12)" +"+C37+C33+C29+C41" +"+AM43" +"IF(C16=0,0,+(C23+SUM($C$43:C43)*eqamt)/Assumpt!$S$7)" +"+((C36+C32+C28+C40)+SUM($C$43:C43)*debtamt)/estdebt" +"+A1" +"+cfee1" +"cfee2" +"cfee3" +"IF(SUM(C$32,C$36,C$40)=0,0,($B$57*C$32+$B$58*C$36+$B$59*C$40)/SUM(C$32,C$36,C$40))" +"+C65" +"IF(C54=pdmon,Assumpt!$S$6,0)" +"IF(C540,BS!D25,0)" +"+Assumpt!$L$20" +"MAX(0,E83*$D$84)" +"+E85" +"+MIN(E84:E85)" +"+Assumpt!$A$1" +"+Assumpt!$A$2" +"+CF!E5" +"+CF!E7" +"+D72" +"+D7+Assumpt!$S$52" +"+E7" +"Assumpt!$S$58-Assumpt!$S$52" +"SUM('Depn&Tax'!$E$11:E11)" +"+D10+D11" +"SUM(D6:D8)+D12" +"+D17+E42+E58" +"+Assumpt!$S$6+E64" +"+E18+F64" +"+SUM(D17:D18)" +"+D65" +"+E22+F65" +"+E67+D23" +"+D24+E45" +"SUM(D22:D24)" +"+D25+D19" +"IF(ABS(D14-D27)<0.5,0,D14-D27)" +"+MAX(ABS(MAX(D28:AE28)),ABS(MIN(D28:AE28)))" +"+E2" +"+CF!E23" +"+CF!E36" +"-CF!E45" +"-CF!E52" +"-CF!E49" +"+'Depn&Tax'!E87" +"-CF!E53" +"SUM(D36:D42)" +"+D34-D43" +"IF(ABS(E45-CF!E55)<1,"" "",1)" +"SUM(D46:AE46)" +"+E31" +"+E34" +"-SUM(E36:E37)" +"+D7-E7" +"-E39" +"CF!E61" +"SUM(D52:D58)" +"+Assumpt!$S$6" +"+Debt!J1" +"+Debt!Z1" +"CF!E62" +"+Assumpt!$S$7" +"(-E65-E63+Assumpt!$S$52)" +"-(G65+G63-Assumpt!$S$52)*0" +"-CF!E64" +"SUM(D63:D67)" +"+D60+D68" +"+D72" +"+D71+D70" +"+E49" +"+E48" +"-E53" +"-E58" +"-E64" +"-E66" +"+E83-E93" +"[0]!startconst" +"[0]!cpi" +"[0]!codate" +"Assumpt!$C$37" +"[0]!termyrs" +"Assumpt!K30" +"Assumpt!G6" +"Assumpt!G8" +"[0]!tranche1grace" +"Assumpt!G11" +"Assumpt!$L$42" +"Assumpt!G14" +"Assumpt!G16" +"+TODAY()" +"+TODAY()" +"+TODAY()" +"+TODAY()" +"+$H10" +"+SUM(H18:H20)/H$17" +"SUM(F26:F363)" +"SUM(E26:E363)" +"1/(1+$C$6/2)^(2*($B26-$C$5)/365)" +"1/(1+$C$7/2)^(2*($B26-$C$5)/365)" +"+(C26-D26)*SUM(H26:AB26)" +"+C26*SUM(H26:AB26)" +"_xll.EURO(AE26,AE26,0,0,H$11,$B26+25-H$12,1,0)" +"_xll.EURO(AP26,AP26,0,0,H$16,$B26+25-H$12,1,0)" +"IF($B26>=H$12,IF($B26=H$12,IF($B26=H$12,IF($B26=H$12,IF($B26A28,$B$23<=B28),D28+E28*(-$B$23+B28),0)" +"F28/$B$23" +"C28" +"IF(AND($B$23>A31,$B$23<=B31),B23*B20,0)" +"SUM(F28:F31)" +"CORREL(OFFSET($B$62,0,$I5,1,1):OFFSET($B$124,0,$I5,1,1),OFFSET($B$62,0,K$23,1,1):OFFSET($B$124,0,K$23,1,1))" +"CORREL(OFFSET($B$83,0,$I15,1,1):OFFSET($B$124,0,$I15,1,1),OFFSET($B$83,0,K$23,1,1):OFFSET($B$124,0,K$23,1,1))" +"CORREL(OFFSET($B$104,0,$I25,1,1):OFFSET($B$124,0,$I25,1,1),OFFSET($B$104,0,K$23,1,1):OFFSET($B$124,0,K$23,1,1))" +"CORREL(OFFSET($B$62,0,$I5,1,1):OFFSET($B$124,0,$I5,1,1),OFFSET($B$62,0,K$23,1,1):OFFSET($B$124,0,K$23,1,1))" +"CORREL(OFFSET($B$83,0,$I15,1,1):OFFSET($B$124,0,$I15,1,1),OFFSET($B$83,0,K$23,1,1):OFFSET($B$124,0,K$23,1,1))" +"CORREL(OFFSET($B$104,0,$I25,1,1):OFFSET($B$124,0,$I25,1,1),OFFSET($B$104,0,K$23,1,1):OFFSET($B$124,0,K$23,1,1))" +"LEFT(E2,4)+0" +"DATE(F2,G2,1)" +"N7+1" +"E77-E78" +"""Price "" & Inputs!$A$3" +"""Price "" & Inputs!$A$4" +"""Price "" & Inputs!$A$5" +"""Price "" & Inputs!$A$6" +"""Price "" & Inputs!$A$7" +"""Price "" & Inputs!$A$8" +"""Price "" & Inputs!$A$9" +"""Price "" & Inputs!$A$10" +"""Price "" & Inputs!$A$11" +"""Price "" & Inputs!$A$12" +"""VOL "" & Inputs!$A$3" +"""VOL "" & Inputs!$A$4" +"""VOL "" & Inputs!$A$5" +"""VOL "" & Inputs!$A$6" +"""VOL "" & Inputs!$A$7" +"""VOL "" & Inputs!$A$8" +"""VOL "" & Inputs!$A$9" +"""VOL "" & Inputs!$A$10" +"""VOL "" & Inputs!$A$11" +"""VOL "" & Inputs!$A$12" +"DATE(YEAR(Inputs!$K$7),MONTH(Inputs!$K$7)+1,1)" +"DATE(YEAR(B2),MONTH(B2)+1,1)" +"""Delta "" &Inputs!$A$3" +"""Delta "" & Inputs!$A$4" +"""Delta "" & Inputs!$A$5" +"""Delta "" & Inputs!$A$6" +"""Delta "" & Inputs!$A$7" +"""Delta "" & Inputs!$A$8" +"""Delta "" & Inputs!$A$9" +"""Delta "" & Inputs!$A$10" +"""Delta "" & Inputs!$A$11" +"""Delta "" & Inputs!$A$12" +"""Gamma "" &Inputs!$A$3" +"""Gamma "" & Inputs!$A$4" +"""Gamma "" &Inputs!$A$5" +"""Gamma "" & Inputs!$A$6" +"""Gamma "" &Inputs!$A$7" +"""Gamma "" & Inputs!$A$8" +"""Gamma "" &Inputs!$A$9" +"""Gamma "" & Inputs!$A$10" +"""Gamma "" &Inputs!$A$11" +"""Gamma "" & Inputs!$A$12" +"DATE(YEAR(Inputs!$K$7),MONTH(Inputs!$K$7)+1,1)" +"IF(ISNA(VLOOKUP($B2,'[1]MENGENLS1 19-07-2000'!$R$7:$S$71,2,0)),0,VLOOKUP($B2,'[1]MENGENLS1 19-07-2000'!$R$7:$S$71,2,0))" +"IF(ISNA(VLOOKUP($B2,'[1]MENGENLS1 19-07-2000'!$U$7:$V$60,2,0)),0,VLOOKUP($B2,'[1]MENGENLS1 19-07-2000'!$U$7:$V$60,2,0))" +"IF(ISNA(VLOOKUP($B2,'[1]MENGENLS1 19-07-2000'!$X$7:$Y$27,2,0)),0,VLOOKUP($B2,'[1]MENGENLS1 19-07-2000'!$X$7:$Y$27,2,0))" +"IF(ISNA(VLOOKUP($B2,'[1]MENGENLS1 19-07-2000'!$AA$7:$AB$35,2,0)),0,VLOOKUP($B2,'[1]MENGENLS1 19-07-2000'!$AA$7:$AB$35,2,0))" +"IF(ISNA(VLOOKUP($B2,'[1]MENGENLS1 19-07-2000'!$AD$7:$AE$38,2,0)),0,VLOOKUP($B2,'[1]MENGENLS1 19-07-2000'!$AD$7:$AE$38,2,0))" +"IF(ISNA(VLOOKUP($B2,'[1]MENGENLS1 19-07-2000'!$AG$7:$AH$20,2,0)),0,VLOOKUP($B2,'[1]MENGENLS1 19-07-2000'!$AG$7:$AH$20,2,0))" +"IF(ISNA(VLOOKUP($B2,'[1]MENGENLS1 19-07-2000'!$AJ$7:$AK$38,2,0)),0,VLOOKUP($B2,'[1]MENGENLS1 19-07-2000'!$AJ$7:$AK$38,2,0))" +"IF(ISNA(VLOOKUP($B2,'[1]MENGENLS1 19-07-2000'!$AM$7:$AN$38,2,0)),0,VLOOKUP($B2,'[1]MENGENLS1 19-07-2000'!$AM$7:$AN$38,2,0))" +"IF(ISNA(VLOOKUP($B2,'[1]MENGENLS1 19-07-2000'!$AP$7:$AQ$12,2,0)),0,VLOOKUP($B2,'[1]MENGENLS1 19-07-2000'!$AP$7:$AQ$12,2,0))" +"DATE(YEAR(B2),MONTH(B2)+1,1)" +"R67*((1+S67/2)^(-2*(B67-Inputs!$K$7)/365.25))" +"SUM(C2:C80)" +"TRANSPOSE(A2:A11)" +"Inputs!$A$3" +"Inputs!$A$4" +"Inputs!$A5" +"Inputs!$A6" +"Inputs!$A7" +"Inputs!A8" +"Inputs!A9" +"Inputs!A10" +"Inputs!A11" +"Inputs!A12" +"Inputs!A13" +"PricesM!B2" +"B2+7" +"PricesW!B2" +"TODAY()" +"Americas!G12" +"IF(ISNA([1]Summary!I15=TRUE),""-"",([1]Summary!I15))" +"Europe!E13" +"Europe!C15" +"'Global Assets'!E13" +"'Global Assets'!C15" +"'Global Assets'!E24" +"'Global Assets'!C28" +"'Global Assets'!E28" +"'Capital Portfolio'!E12" +"'Capital Portfolio'!C16" +"'Capital Portfolio'!E16" +"'Capital Portfolio'!E21" +"'Capital Portfolio'!C25" +"'Capital Portfolio'!E25" +"TODAY()" +"SUM(G17:G28)" +"J12*SQRT($K$8)" +"SUM(M17:M30)" +"IF(ISNA([1]Summary!I15=TRUE),""-"",([1]Summary!I15))" +"[2]Summary!$P$7/1000" +"[2]Summary!$Q$7/1000" +"[2]Summary!$R$7/1000" +"'Sithe - Contract Position'!F7/1000" +"C18" +"[2]Summary!$P$9/1000" +"[2]Summary!$Q$9/1000" +"[2]Summary!$R$9/1000" +"[4]MTM!$D$12" +"'Sithe - MTM P&L'!M22/1000" +"[4]MTM!$D$13" +"'Sithe - MTM P&L'!M25/1000" +"[5]MTM!$H$20" +"G21+G22" +"'Sithe - MTM P&L'!M33/1000" +"SUM(G37:G39)" +"'[3]Position and PV'!$C$11/1000000" +"'[3]Position and PV'!$E$11/1000000" +"'[3]Position and PV'!$C$13/1000000" +"'[3]Position and PV'!$E$13/1000000" +"'[3]Position and PV'!$C$17/1000000" +"'[3]Position and PV'!$E$17/1000000" +"'[3]Position and PV'!$C$30/1000000" +"'[3]Position and PV'!$E$30/1000000" +"'[3]Position and PV'!$C$32/1000000" +"'[3]Position and PV'!$E$32/1000000" +"'[3]Position and PV'!$C$40/1000000" +"'[3]Position and PV'!$E$40/1000000" +"'[3]Position and PV'!$C$41/1000" +"'[3]Position and PV'!$E$41/1000000" +"'[3]Position and PV'!$E$50/1000000" +"'[3]Position and PV'!$E$46/1000000" +"'[3]Position and PV'!$E$47/1000000" +"'[3]Position and PV'!$E$48/1000000" +"TODAY()" +"-164274793/1000000" +"1530595/1000000" +"H13*SQRT($I$8)" +"-6866519/1000000" +"-23502987/1000000" +"1086817/1000000" +"1069530/1000000" +"-1224802*1.4072/100" +"E24" +"SUM(H24:H26)" +"TODAY()" +"E15" +"H13*SQRT($I$8)" +"2413947090/1000000" +"(C15/2.169)" +"(E15*1.645*0.078)/16" +"((-1/1.9525+1/2.169)*$C$15)" +"((-1/1.9525+1/2.123)*$C$15)" +"K20+K22" +"(242730917*1170)/1000000" +"C20/1368" +"(E20*1.645*0.145)/16" +"((-1/1262.4+1/1368)*$C$20)" +"SUM(E28:E32)" +"(-137000000*46.665)/1000000" +"C32/46.58" +"ABS(E32*1.645*0.01)/12" +"((-1/46.665+1/46.58)*$C$32)" +"((-1/46.665+1/46.685)*$C$32)" +"TODAY()" +"SUM(E16:E19)" +"SQRT(SUMSQ(H16:H18))" +"(C16*16.38)/1000000" +"(E16*0.6*1.645)/16" +"H16*SQRT($I$8)" +"((17.1875-20)*$C$16)/1000000" +"(C17*8.28)/1000000" +"(E17*1.06*1.645)/16" +"((14.875-23.25)*$C$17)/1000000" +"(C18*31.56)/1000000" +"(E18*0.55*1.645)/16" +"((32.53-41.75)*$C$18)/1000000" +"E25" +"((55.89-34.5)*C25)/1000000" +"((55.89-79.875)*$C$25)/1000000" +"((75.09-79.875)*$C$25)/1000000" +"SUM(C9:C181)" +"'[5]Sithe Positions '!$BB$8" +"'[5]Sithe Positions '!$BD8" +"SUM(K9:L9)" +"'[5]Sithe Positions '!$I9" +"'[5]Sithe Positions '!$U9" +"'[5]Sithe Positions '!$V9" +"'[5]Sithe Positions '!$AC9" +"'[5]Sithe Positions '!$AO9" +"'[5]Sithe Positions '!$AP9" +"'[5]Sithe Positions '!$BB9" +"[5]Summary!$F$7" +"[5]Summary!$G$7" +"[5]Summary!$I$7" +"[5]Summary!$J$7" +"[5]Summary!$K$7" +"[5]Summary!$L$7" +"[5]Summary!$M$7" +"[5]Summary!$P$7/1000" +"[5]Summary!$R$7" +"[5]Summary!$F$9" +"[5]Summary!$G$9" +"[5]Summary!$I$9" +"[5]Summary!$J$9" +"[5]Summary!$K$9" +"[5]Summary!$L$9" +"[5]Summary!$M$9" +"[5]Summary!$P$9/1000" +"[5]Summary!$R$9" +"[5]Summary!$F$13" +"[5]Summary!$G$13" +"[5]Summary!$I$13" +"[5]Summary!$J$13" +"[5]Summary!$K$13" +"[5]Summary!$L$13" +"[5]Summary!$M$13" +"[5]Summary!$P$13" +"[5]Summary!$R$13" +"[5]Summary!$F$15" +"[5]Summary!$G$15" +"[5]Summary!$I$15" +"[5]Summary!$J$15" +"[5]Summary!$K$15" +"[5]Summary!$L$15" +"[5]Summary!$M$15" +"[5]Summary!$P$15" +"[5]Summary!$R$15" +"[5]Summary!$F$16+'[5]Sithe Positions '!$BB$8" +"[5]Summary!$P$16+'[5]Sithe Positions '!$BB$8" +"[5]Summary!$Q$16+'[5]Sithe Positions '!$BB$8" +"'[5]Sithe Positions '!$BD$3" +"M30+M33" +"C4+1" +"A4" +"Control!A4" +"SUMIF([1]Delta_By_S_P_Industry!$A$1:$G$70,$A2,[1]Delta_By_S_P_Industry!$C$2:$C$70)" +"SUMIF([1]Delta_By_S_P_Industry!$A$1:$G$70,$A2,[1]Delta_By_S_P_Industry!$D$2:$D$70)" +"SUMIF([1]Delta_By_S_P_Industry!$A$1:$G$70,$A2,[1]Delta_By_S_P_Industry!$E$2:$E$70)" +"SUMIF([1]Delta_By_S_P_Industry!$A$1:$G$70,$A2,[1]Delta_By_S_P_Industry!$F$2:$F$70)" +"SUMIF([1]Delta_By_S_P_Industry!$A$1:$G$70,$A8,[1]Delta_By_S_P_Industry!$E$2:$E$70)+105000+97000+15000+30000+37000" +"Control!A4" +"I2" +"K2" +"M2" +"D2+(D2-C2)" +"Control!A4" +"$D2" +"OFFSET(CorrelCnr,COLUMN()-1,0)" +"IF($A2=B$1,1,0.35)" +"IF($A2=B$1,1,1)" +"TODAY()" +"Summary!H1" +"Summary!H2" +"Summary!K1" +"Summary!K2" +"Summary!L1" +"'PL-London'!E16" +"D14-D13-D15-D16" +"E14-E13-E15" +"IF(ABS(D17)>5000,""P45 TIME"",""OK"")" +"'PL-London'!E34" +"'PL-London'!E40" +"E5+E6" +"'PL-Houston'!E25" +"'PL-Houston'!E31" +"E5+E11" +"('PL-London'!C55^2+'Houston P&L Data'!B5^2)^0.5" +"'PL-London'!C56+'Houston P&L Data'!C5" +"MAX(('5. Max DV01'!C5:C190))" +"MIN(('5. Max DV01'!C5:C190))" +"Control!C3" +"F7-D7" +"SUMIF(Summary!B:B,$C$7:$C$9,Summary!N:N)-PortFolio!D6" +"F7-L7" +"F7-M7" +"F7-N7" +"SUMIF(Summary!B:B,$C$7:$C$9,Summary!N:N)" +"E8+E7" +"SUM(H7:H8)" +"SUMIF(Summary!B:B,$C$11:$C$12,Summary!Q:Q)-PortFolio!E6" +"SUMIF(Summary!B:B,$C$11:$C$12,Summary!Q:Q)" +"SUMIF(Cash!$B:$B,$C13,Cash!$H:$H)" +"SUM(E11:E13)" +"PortFolio!F6" +"'ISIS Portfolio'!A4" +"Equity!L5" +"Bonds!P5" +"'Repo''s'!J2" +"-Brokerage!F1" +"E32+E26+E16+E14+E9+E17+E22+E30" +"-75000-125000" +"Prudency!D1" +"SUM(E36:E38)" +"SUM(H35:H39)" +"E34+E40" +"(([8]Control!$G$27^2)+('Equity VaR'!F23^2)+([14]VAR!$H$30^2))^0.5" +"'5. Max DV01'!H1+'5. Max DV01'!K2+[14]VAR!$F$27" +"max_pos_dv01_cds" +"Control!C3" +"F7-D7" +"SUMIF(Summary!B:B,$C$7:$C$9,Summary!N:N)" +"F7-L7" +"F7-M7" +"F7-N7" +"-2370621.120322" +"E8+E7" +"SUM(H7:H8)" +"SUMIF(Summary!B:B,$C$11:$C$12,Summary!Q:Q)+'Houston P&L Data'!F16-(293781*0)" +"-605709.7" +"SUMIF(Summary!B:B,$C$11:$C$12,Summary!Q:Q)" +"J11+J12" +"'Houston P&L Data'!F8" +"-552830.430240833-779202+2124670" +"'Houston P&L Data'!F10" +"'Houston P&L Data'!F18" +"E23+E22+E20+E15+E13+E9" +"H23+H20+H15+H13+H9" +"'Houston P&L Data'!F20" +"SUM(E27:E29)" +"SUM(H26:H30)" +"E25+E31" +"N33-N34" +"IF(ISERROR(VLOOKUP(B2,Acc_Cash!$A:$H,3,FALSE)),0,VLOOKUP(B2,Acc_Cash!$A:$H,3,FALSE))" +"AG2+AC2" +"AH2-(IF(ISERROR(VLOOKUP(A2,'YTD Last'!$E$2:$Z$500,21,0)),0,VLOOKUP(A2,'YTD Last'!$E$2:$Z$500,21,0)))" +"AH2-IF(ISERROR(VLOOKUP(A2,'QTD Last'!$A$2:$AH$600,34,0)),0,VLOOKUP(A2,'QTD Last'!$A$2:$AH$600,34,0))" +"AH2-IF(ISERROR(VLOOKUP(A2,'MTD Last'!$A$2:$AH$600,34,0)),0,VLOOKUP(A2,'MTD Last'!$A$2:$AH$600,34,0))" +"AD2-AE2" +"ROUND((L2-Control!$C$3)/365,0)&"" Year""" +"IF(F2=""AAA"",1,IF(F2=""AA+"",2,IF(F2=""AA"",3,IF(F2=""AA-"",4,IF(F2=""A+"",5,IF(F2=""A"",6,IF(F2=""A-"",7,IF(F2=""BBB+"",8,""Code""))))))))" +"IF(F2=""BBB"",9,IF(F2=""BBB-"",10,IF(F2=""BB+"",11,IF(F2=""BB"",12,IF(F2=""BB-"",13,IF(F2=""B+"",14,IF(F2=""B"",15,IF(F2=""B-"",16,""Code""))))))))" +"IF(AN2=""Code"",AO2,AN2)" +"AH2-(IF(ISERROR(VLOOKUP(A2,'WTD Last'!$A$1:$AQ$605,34,0)),0,VLOOKUP(A2,'WTD Last'!$A$1:$AQ$605,34,0)))" +"R2-(IF(ISERROR(VLOOKUP(A2,'WTD Last'!$A$1:$AQ$605,18,0)),0,VLOOKUP(A2,'WTD Last'!$A$1:$AQ$605,18,0)))" +"O2-(IF(ISERROR(VLOOKUP(A2,'WTD Last'!$A$1:$AQ$605,15,0)),0,VLOOKUP(A2,'WTD Last'!$A$1:$AQ$605,15,0)))" +"N2*(P2/100)/360" +"AH6-(IF(ISERROR(VLOOKUP(A6,'YTD Last'!$E$2:$Z$383,21,0)),0,VLOOKUP(A6,'YTD Last'!$E$2:$Z$383,21,0)))" +"12280.152892+87719.84108" +"15308.120857+14691.897143" +"5519.0691+9480.9309" +"6926.163179+8073.836821" +"(23-19)*O235" +"T235+U235" +"W235+X235" +"Y235-X235" +"Z235*0.8875" +"SUM(X2:X529)" +"SUM(C4:C991)" +"SUM(H4:H668)" +"H2-I2" +"[7]Acc_Cash!H57" +"[7]Acc_Cash!H253" +"[7]Acc_Cash!H357" +"[7]Acc_Cash!H160" +"[7]Acc_Cash!H321" +"[7]Acc_Cash!H161" +"[7]Acc_Cash!H322" +"[7]Acc_Cash!H404" +"[7]Acc_Cash!H162" +"[7]Acc_Cash!H254" +"[7]Acc_Cash!H71" +"[7]Acc_Cash!H76" +"[7]Acc_Cash!H100" +"[7]Acc_Cash!H409" +"[7]Acc_Cash!H128" +"[7]Acc_Cash!H164" +"[7]Acc_Cash!H255" +"[7]Acc_Cash!H165" +"[7]Acc_Cash!H256" +"[7]Acc_Cash!H122" +"[7]Acc_Cash!H36" +"[7]Acc_Cash!H56" +"[7]Acc_Cash!H88" +"[7]Acc_Cash!H166" +"[7]Acc_Cash!H257" +"[7]Acc_Cash!H137" +"[7]Acc_Cash!H167" +"[7]Acc_Cash!H258" +"[7]Acc_Cash!H408" +"[7]Acc_Cash!H125" +"[7]Acc_Cash!H152" +"[7]Acc_Cash!H14" +"[7]Acc_Cash!H27" +"[7]Acc_Cash!H121" +"[7]Acc_Cash!H358" +"[7]Acc_Cash!H168" +"[7]Acc_Cash!H259" +"[7]Acc_Cash!H141" +"[7]Acc_Cash!H143" +"[7]Acc_Cash!H369" +"[7]Acc_Cash!H411" +"[7]Acc_Cash!H171" +"[7]Acc_Cash!H261" +"[7]Acc_Cash!H113" +"[7]Acc_Cash!H138" +"[7]Acc_Cash!H392" +"[7]Acc_Cash!H169" +"[7]Acc_Cash!H260" +"[7]Acc_Cash!H361" +"[7]Acc_Cash!H170" +"[7]Acc_Cash!H323" +"[7]Acc_Cash!H131" +"[7]Acc_Cash!H50" +"[7]Acc_Cash!H388" +"[7]Acc_Cash!H49" +"[7]Acc_Cash!H157" +"[7]Acc_Cash!H262" +"[7]Acc_Cash!H173" +"[7]Acc_Cash!H263" +"[7]Acc_Cash!H12" +"[7]Acc_Cash!H35" +"[7]Acc_Cash!H174" +"[7]Acc_Cash!H264" +"[7]Acc_Cash!H175" +"[7]Acc_Cash!H324" +"[7]Acc_Cash!H176" +"[7]Acc_Cash!H265" +"[7]Acc_Cash!H325" +"[7]Acc_Cash!H413" +"[7]Acc_Cash!H178" +"[7]Acc_Cash!H345" +"[7]Acc_Cash!H179" +"[7]Acc_Cash!H266" +"[7]Acc_Cash!H267" +"[7]Acc_Cash!H320" +"[7]Acc_Cash!H155" +"[7]Acc_Cash!H182" +"[7]Acc_Cash!H268" +"[7]Acc_Cash!H183" +"[7]Acc_Cash!H326" +"[7]Acc_Cash!H184" +"[7]Acc_Cash!H405" +"[7]Acc_Cash!H101" +"[7]Acc_Cash!H148" +"[7]Acc_Cash!H269" +"[7]Acc_Cash!H186" +"[7]Acc_Cash!H270" +"[7]Acc_Cash!H377" +"[7]Acc_Cash!H135" +"[7]Acc_Cash!H390" +"[7]Acc_Cash!H4" +"[7]Acc_Cash!H48" +"[7]Acc_Cash!H187" +"[7]Acc_Cash!H188" +"[7]Acc_Cash!H272" +"[7]Acc_Cash!H375" +"[7]Acc_Cash!H15" +"[7]Acc_Cash!H33" +"[7]Acc_Cash!H28" +"[7]Acc_Cash!H189" +"[7]Acc_Cash!H133" +"[7]Acc_Cash!H65" +"[7]Acc_Cash!H190" +"[7]Acc_Cash!H274" +"[7]Acc_Cash!H360" +"[7]Acc_Cash!H383" +"[7]Acc_Cash!H156" +"[7]Acc_Cash!H191" +"[7]Acc_Cash!H275" +"[7]Acc_Cash!H43" +"[7]Acc_Cash!H192" +"[7]Acc_Cash!H276" +"[7]Acc_Cash!H145" +"[7]Acc_Cash!H99" +"[7]Acc_Cash!H142" +"[7]Acc_Cash!H120" +"[7]Acc_Cash!H347" +"[7]Acc_Cash!H352" +"[7]Acc_Cash!H193" +"[7]Acc_Cash!H317" +"[7]Acc_Cash!H400" +"[7]Acc_Cash!H194" +"[7]Acc_Cash!H277" +"[7]Acc_Cash!H327" +"[7]Acc_Cash!H196" +"[7]Acc_Cash!H278" +"[7]Acc_Cash!H373" +"[7]Acc_Cash!H197" +"[7]Acc_Cash!H319" +"[7]Acc_Cash!H198" +"[7]Acc_Cash!H199" +"[7]Acc_Cash!H280" +"[7]Acc_Cash!H393" +"[7]Acc_Cash!H328" +"[7]Acc_Cash!H86" +"[7]Acc_Cash!H92" +"[7]Acc_Cash!H123" +"[7]Acc_Cash!H201" +"[7]Acc_Cash!H202" +"[7]Acc_Cash!H329" +"[7]Acc_Cash!H363" +"[7]Acc_Cash!H366" +"[7]Acc_Cash!H153" +"[7]Acc_Cash!H282" +"[7]Acc_Cash!H204" +"[7]Acc_Cash!H75" +"[7]Acc_Cash!H205" +"[7]Acc_Cash!H385" +"[7]Acc_Cash!H206" +"[7]Acc_Cash!H59" +"[7]Acc_Cash!H132" +"[7]Acc_Cash!H207" +"[7]Acc_Cash!H286" +"[7]Acc_Cash!H401" +"[7]Acc_Cash!H163" +"[7]Acc_Cash!H381" +"[7]Acc_Cash!H8" +"[7]Acc_Cash!H54" +"[7]Acc_Cash!H208" +"[7]Acc_Cash!H288" +"[7]Acc_Cash!H72" +"[7]Acc_Cash!H116" +"[7]Acc_Cash!H371" +"[7]Acc_Cash!H209" +"[7]Acc_Cash!H380" +"[7]Acc_Cash!H60" +"[7]Acc_Cash!H89" +"[7]Acc_Cash!H93" +"[7]Acc_Cash!H211" +"[7]Acc_Cash!H330" +"[7]Acc_Cash!H210" +"[7]Acc_Cash!H124" +"[7]Acc_Cash!H6" +"[7]Acc_Cash!H25" +"[7]Acc_Cash!H55" +"[7]Acc_Cash!H291" +"[7]Acc_Cash!H119" +"[7]Acc_Cash!H213" +"[7]Acc_Cash!H214" +"[7]Acc_Cash!H46" +"[7]Acc_Cash!H105" +"[7]Acc_Cash!H215" +"[7]Acc_Cash!H216" +"[7]Acc_Cash!H217" +"[7]Acc_Cash!H218" +"[7]Acc_Cash!H318" +"[7]Acc_Cash!H293" +"[7]Acc_Cash!H220" +"[7]Acc_Cash!H23" +"[7]Acc_Cash!H32" +"[7]Acc_Cash!H221" +"[7]Acc_Cash!H222" +"[7]Acc_Cash!H336" +"[7]Acc_Cash!H95" +"[7]Acc_Cash!H117" +"[7]Acc_Cash!H224" +"[7]Acc_Cash!H96" +"[7]Acc_Cash!H149" +"[7]Acc_Cash!H51" +"[7]Acc_Cash!H225" +"[7]Acc_Cash!H337" +"[7]Acc_Cash!H226" +"[7]Acc_Cash!H391" +"[7]Acc_Cash!H227" +"[7]Acc_Cash!H298" +"[7]Acc_Cash!H229" +"[7]Acc_Cash!H300" +"[7]Acc_Cash!H230" +"[7]Acc_Cash!H346" +"[7]Acc_Cash!H118" +"[7]Acc_Cash!H53" +"[7]Acc_Cash!H94" +"[7]Acc_Cash!H112" +"[7]Acc_Cash!H231" +"[7]Acc_Cash!H301" +"[7]Acc_Cash!H232" +"[7]Acc_Cash!H338" +"[7]Acc_Cash!H233" +"[7]Acc_Cash!H234" +"[7]Acc_Cash!H303" +"[7]Acc_Cash!H136" +"[7]Acc_Cash!H140" +"[7]Acc_Cash!H106" +"[7]Acc_Cash!H236" +"[7]Acc_Cash!H237" +"[7]Acc_Cash!H305" +"[7]Acc_Cash!H364" +"[7]Acc_Cash!H238" +"[7]Acc_Cash!H340" +"[7]Acc_Cash!H31" +"[7]Acc_Cash!H239" +"[7]Acc_Cash!H306" +"[7]Acc_Cash!H355" +"[7]Acc_Cash!H341" +"[7]Acc_Cash!H410" +"[7]Acc_Cash!H38" +"[7]Acc_Cash!H74" +"[7]Acc_Cash!H146" +"[7]Acc_Cash!H308" +"[7]Acc_Cash!H40" +"[7]Acc_Cash!H243" +"[7]Acc_Cash!H247" +"[7]Acc_Cash!H312" +"[7]Acc_Cash!H144" +"[7]Acc_Cash!H313" +"[7]Acc_Cash!H249" +"[7]Acc_Cash!H73" +"[7]Acc_Cash!H107" +"[7]Acc_Cash!H315" +"[7]Acc_Cash!H16" +"[7]Acc_Cash!H18" +"[7]Acc_Cash!H20" +"[7]Acc_Cash!H252" +"[7]Acc_Cash!H47" +"[7]Acc_Cash!H414" +"SUM(N4:N461)" +"SUM(D6:D13)" +"SUM(D14:D15)" +"SUM(D16:D17)" +"SUMIF(DPR_detail!$D:$D,$C6,DPR_detail!$O:$O)" +"SUMIF(DPR_detail!$D:$D,$C6,DPR_detail!$T:$T)" +"SUMIF(DPR_detail!$D:$D,$C6,DPR_detail!$U:$U)" +"SUMIF(DPR_detail!$D:$D,$C6,DPR_detail!$V:$V)" +"SUMIF(DPR_detail!$D:$D,$C6,DPR_detail!$W:$W)" +"SUMIF(DPR_detail!$D:$D,$C6,DPR_detail!$X:$X)" +"SUMIF(DPR_detail!$D:$D,$C6,DPR_detail!$Y:$Y)" +"SUMIF(DPR_detail!$D:$D,$C6,DPR_detail!$Z:$Z)" +"SUMIF(DPR_detail!$D:$D,$C6,DPR_detail!$AA:$AA)" +"SUMIF(DPR_detail!$D:$D,$C6,DPR_detail!$AB:$AB)" +"SUMIF(DPR_detail!$D:$D,$C6,DPR_detail!$AC:$AC)" +"SUMIF(DPR_detail!$D:$D,$C6,DPR_detail!$AD:$AD)" +"SUMIF(DPR_detail!$D:$D,$C6,DPR_detail!$AE:$AE)" +"SUMIF(DPR_detail!$D:$D,$C6,DPR_detail!$AG:$AG)" +"SUM(C5:C500)/2" +"Control!C3" +"'7. Credit Curve Data'!B1" +"IF('7. Credit Curve Data'!A6="""","""",'7. Credit Curve Data'!A6)" +"IF('7. Credit Curve Data'!A10="""","""",'7. Credit Curve Data'!A10)" +"IF('7. Credit Curve Data'!A14="""","""",'7. Credit Curve Data'!A14)" +"IF('7. Credit Curve Data'!A7="""","""",'7. Credit Curve Data'!A7)" +"IF('7. Credit Curve Data'!A11="""","""",'7. Credit Curve Data'!A11)" +"IF('7. Credit Curve Data'!A15="""","""",'7. Credit Curve Data'!A15)" +"IF('7. Credit Curve Data'!A8="""","""",'7. Credit Curve Data'!A8)" +"IF('7. Credit Curve Data'!A12="""","""",'7. Credit Curve Data'!A12)" +"IF('7. Credit Curve Data'!A16="""","""",'7. Credit Curve Data'!A16)" +"IF('7. Credit Curve Data'!A13="""","""",'7. Credit Curve Data'!A13)" +"IF('7. Credit Curve Data'!A17="""","""",'7. Credit Curve Data'!A17)" +"IF('7. Credit Curve Data'!A9="""","""",'7. Credit Curve Data'!A9)" +"Control!C3" +"'7. Credit Curve Data'!B1" +"IF('7. Credit Curve Data'!A6="""","""",'7. Credit Curve Data'!A6)" +"IF('7. Credit Curve Data'!A10="""","""",'7. Credit Curve Data'!A10)" +"IF('7. Credit Curve Data'!A14="""","""",'7. Credit Curve Data'!A14)" +"IF('7. Credit Curve Data'!A7="""","""",'7. Credit Curve Data'!A7)" +"IF('7. Credit Curve Data'!A11="""","""",'7. Credit Curve Data'!A11)" +"IF('7. Credit Curve Data'!A15="""","""",'7. Credit Curve Data'!A15)" +"IF('7. Credit Curve Data'!A8="""","""",'7. Credit Curve Data'!A8)" +"IF('7. Credit Curve Data'!A12="""","""",'7. Credit Curve Data'!A12)" +"IF('7. Credit Curve Data'!A16="""","""",'7. Credit Curve Data'!A16)" +"IF('7. Credit Curve Data'!A13="""","""",'7. Credit Curve Data'!A13)" +"IF('7. Credit Curve Data'!A17="""","""",'7. Credit Curve Data'!A17)" +"IF('7. Credit Curve Data'!A9="""","""",'7. Credit Curve Data'!A9)" +"Control!C3" +"'7. Credit Curve Data'!B57" +"IF('7. Credit Curve Data'!A6="""","""",'7. Credit Curve Data'!A6)" +"IF('7. Credit Curve Data'!A10="""","""",'7. Credit Curve Data'!A10)" +"IF('7. Credit Curve Data'!A14="""","""",'7. Credit Curve Data'!A14)" +"IF('7. Credit Curve Data'!A7="""","""",'7. Credit Curve Data'!A7)" +"IF('7. Credit Curve Data'!A11="""","""",'7. Credit Curve Data'!A11)" +"IF('7. Credit Curve Data'!A15="""","""",'7. Credit Curve Data'!A15)" +"IF('7. Credit Curve Data'!A8="""","""",'7. Credit Curve Data'!A8)" +"IF('7. Credit Curve Data'!A12="""","""",'7. Credit Curve Data'!A12)" +"IF('7. Credit Curve Data'!A16="""","""",'7. Credit Curve Data'!A16)" +"IF('7. Credit Curve Data'!A13="""","""",'7. Credit Curve Data'!A13)" +"IF('7. Credit Curve Data'!A17="""","""",'7. Credit Curve Data'!A17)" +"IF('7. Credit Curve Data'!A9="""","""",'7. Credit Curve Data'!A9)" +"Control!C3" +"IF('7. Credit Curve Data'!A6="""","""",'7. Credit Curve Data'!A6)" +"IF('7. Credit Curve Data'!A10="""","""",'7. Credit Curve Data'!A10)" +"IF('7. Credit Curve Data'!A14="""","""",'7. Credit Curve Data'!A14)" +"IF('7. Credit Curve Data'!A7="""","""",'7. Credit Curve Data'!A7)" +"IF('7. Credit Curve Data'!A11="""","""",'7. Credit Curve Data'!A11)" +"IF('7. Credit Curve Data'!A15="""","""",'7. Credit Curve Data'!A15)" +"IF('7. Credit Curve Data'!A8="""","""",'7. Credit Curve Data'!A8)" +"IF('7. Credit Curve Data'!A12="""","""",'7. Credit Curve Data'!A12)" +"IF('7. Credit Curve Data'!A16="""","""",'7. Credit Curve Data'!A16)" +"IF('7. Credit Curve Data'!A13="""","""",'7. Credit Curve Data'!A13)" +"IF('7. Credit Curve Data'!A17="""","""",'7. Credit Curve Data'!A17)" +"IF('7. Credit Curve Data'!A9="""","""",'7. Credit Curve Data'!A9)" +"'[18]Houston P&L Data'!$A$2" +"'[18]Houston P&L Data'!$B$2" +"'[18]Houston P&L Data'!$D$2*100" +"'[18]Houston P&L Data'!$E$2*100" +"'[18]Houston P&L Data'!$B$5" +"'[18]Houston P&L Data'!$D$5" +"'[18]Houston P&L Data'!$E$5" +"'[18]Houston P&L Data'!$F$5" +"'[18]Houston P&L Data'!B8" +"'[18]Houston P&L Data'!$F$24" +"'[18]Houston P&L Data'!$F$26" +"VLOOKUP(B2,DPR_detail!$B$2:$AP$992,28,0)" +"VLOOKUP(B2,DPR_detail!$B$2:$AP$992,32,0)" +"E2+D2" +"SUM(D2:D5)" +"[15]Summary!$L10+[15]Summary!$L11+[15]Summary!$L12" +"[13]Summary!$L$13" +"SUM(A2:A3)" +"TodayDate" +"23000000" +"G3*0.0001" +"P5/eurxrate" +"U5/EUR" +"SUM(P10:P46)" +"SUM(U10:U45)" +"((O23-K23)*I23*10)/VLOOKUP(C23,'FX Rates'!$A$2:$B$4,2,0)" +"(O23-N23)*I23*10" +"Q23/VLOOKUP(C23,'FX Rates'!$A$2:$B$4,2,0)" +"((O23-L23)*I23*10)/VLOOKUP(C23,'FX Rates'!$A$2:$B$4,2,0)" +"((O23-M23)*I23*10)/VLOOKUP(C23,'FX Rates'!$A$2:$B$4,2,0)" +"O23" +"SUM(P8:P71)" +"SUM(K8:K71)" +"-I8*D8/360*IF((H8-B8)<0,0,(H8-B8))" +"(+P8-Q8)" +"(+P8-R8)" +"(+P8-S8)" +"(P8-T8)" +"J8*(IF(ISERROR(VLOOKUP(A8,'FX Rates'!$A$2:$C$4,3,0)),0,VLOOKUP(A8,'FX Rates'!$A$2:$C$4,3,0)))" +"TodayDate" +"L5/eurxrate" +"SUM(L10:L42)" +"(K11-G11)*F11*100" +"$L11-R11" +"(K11-H11)*F11*100" +"$L11-T11" +"K12" +"K11" +"K11" +"B4/$C$8^0.5" +"(ABS(SUMIF(Equity!$A$11:$P$100,A19,Equity!$F$11:$F$14))*100)" +"Equity!K11" +"C4" +"B19*C19*D19*E19" +"(ABS(SUMIF(Equity!$A$11:$P$100,A20,Equity!$F$11:$F$100))*100)" +"SQRT(F20^2+F19^2+2*F19*F20*1)" +"USD" +"1/C3" +"[16]FX!$B$8" +"C3" +"[17]FX!$B$8" +"1/EUR" +"EUR" +"B13/USD" +"B8" +"SUM(H3:H9)" +"G3/INDIRECT(F3)" +"H12" +"G15" +"SUM(D3:D12)" +"C3/INDIRECT(B3)" +"SUM(E3:E22)" +"[9]ExpectedBrokerage!$D$26" +"CONCATENATE(VLOOKUP(RegionNumber,AQ13:AS20,3), "" Vol Skew Table"")" +"CONCATENATE(VLOOKUP(RegionNumber,AQ13:AS20,3), "" Vol Skew Table"")" +"CONCATENATE(VLOOKUP(RegionNumber,AQ13:AS20,3), "" Vol Skew Table"")" +"CONCATENATE(VLOOKUP(RegionNumber,AQ13:AS20,3), "" Vol Skew Table"")" +"CONCATENATE(VLOOKUP(RegionNumber,AQ13:AS20,3), "" Vol Skew Table"")" +"CONCATENATE(VLOOKUP(RegionNumber,AQ13:AS20,3), "" Vol Skew Table"")" +"CONCATENATE(VLOOKUP(RegionNumber,AQ13:AS20,3), "" Vol Skew Table"")" +"CONCATENATE(VLOOKUP(RegionNumber,AQ13:AS20,3), "" Vol Skew Table"")" +"Override!K5" +"VLOOKUP(B5, Calc!$AA$5:$AH$72,6)" +"VLOOKUP(B5, Calc!$AA$5:$AH$72,7)" +"Override!S5" +"VLOOKUP(G5, 'Power Curves'!$D$9:$G$261, 3)" +"H5" +"Override!K5" +"Override!M5" +"VLOOKUP(AQ11, $AP$13:$AQ$20,2)" +"C12" +"Calc!AA5" +"EOMONTH(BJ12,-1)" +"TODAY()" +"SUM(O46:O57)" +"SUM(O46:O57)" +"Calc!K6" +"IF(AND(driver=1,BR12=1),P46,Calc!L6)" +"IF(AND(H46<>0, ISNUMBER(Calc!M6)), IF(driver=2,Calc!M6*IF(unit=1,1,IF(unit=2,H46,IF(peak_base=1,NETWORKDAYS(Calc!E6,Calc!F6)*H46*16,(Calc!F6-Calc!E6)*H46*24))),L46)*IF(B46=1,-1,1),"""")" +" IF(OR(driver=2, AND(driver=1, L46<>0)), IF(AND(H46<>0, ISNUMBER(Calc!N6)), Calc!N6,""""), """")" +" IF(OR(driver=2, AND(driver=1, L46<>0)), IF(AND(H46<>0,ISNUMBER(Calc!O6)), Calc!O6*IF(B46=1, -1,1)*IF(unit=1, 1, IF(unit=2, H46, IF(peak_base=1,NETWORKDAYS(Calc!E6,Calc!F6)*H46*16,(-Calc!E6+Calc!F6)*H46*24))),""""), """")" +" IF(OR(driver=2, AND(driver=1, L46<>0)), IF(AND(H46<>0,ISNUMBER(Calc!P6)), Calc!P6*IF(B46=1, -1,1)*IF(unit=1, 1, IF(unit=2,H46,IF(peak_base=1,NETWORKDAYS(Calc!E6,Calc!F6)*H46*16,(-Calc!E6+Calc!F6)*H46*24))),""""),"""")" +" IF(OR(driver=2, AND(driver=1, L46<>0)), IF(AND(H46<>0,ISNUMBER(Calc!Q6)), Calc!Q6*IF(B46=1,-1,1)*IF(unit=1,1,IF(peak_base=1,NETWORKDAYS(Calc!E6,Calc!F6)*H46*16,(-Calc!E6+Calc!F6)*H46*24))*0.1,""""),"""")" +" IF(OR(driver=2, AND(driver=1, L46<>0)), IF(AND(H46<>0,ISNUMBER(Calc!R6)), Calc!R6*IF(B46=1,-1,1)*IF(unit=1,1,IF(peak_base=1,NETWORKDAYS(Calc!E6,Calc!F6)*H46*16,(-Calc!E6+Calc!F6)*H46*24))/365.25,""""),"""")" +"Override!K5" +"VLOOKUP(B5, Calc!$AA$5:$AJ$72,9)" +"VLOOKUP(B5, Calc!$AA$5:$AJ$72,10)" +"Override!K5" +"Override!M5" +"VLOOKUP(AQ11, $AP$13:$AQ$20,2)" +"C12" +"Calc!AA5" +"EOMONTH(BJ12,-1)" +"TODAY()" +"SUM(O74:O85)" +"SUM(O74:O85)" +"Calc!AU6" +"IF(AND(driver_m=1,BR12<>21),P74,Calc!AV6)" +"IF(AND(H74<>0, ISNUMBER(Calc!AW6)), IF(driver_m=2,Calc!AW6*IF(unit=1,1,IF(unit=2,H74,IF(peak_base_m=1,NETWORKDAYS(Calc!AO6,Calc!AP6)*H74*16,(Calc!AP6-Calc!AO6)*H74*24))),L74)*IF(B74=1,-1,1),"""")" +"IF(OR(driver_m=2, AND(driver_m=1, L74<>0)), IF(AND(H74<>0, ISNUMBER(Calc!AX6)), Calc!AX6,""""),"""")" +"IF(OR(driver_m=2, AND(driver_m=1, L74<>0)), IF(AND(H74<>0,ISNUMBER(Calc!AY6)), Calc!AY6*IF(B74=1, -1,1)*IF(unit=1, 1, IF(unit=2, H74, IF(peak_base_m=1,NETWORKDAYS(Calc!AO6,Calc!AP6)*H74*16,(-Calc!AO6+Calc!AP6)*H74*24))),""""),"""")" +"IF(OR(driver_m=2, AND(driver_m=1, L74<>0)), IF(AND(H74<>0,ISNUMBER(Calc!AZ6)), Calc!AZ6*IF(B74=1, -1,1)*IF(unit=1, 1, IF(unit=2,H74,IF(peak_base_m=1,NETWORKDAYS(Calc!AO6,Calc!AP6)*H74*16,(-Calc!AO6+Calc!AP6)*H74*24))),""""),"""")" +"IF(OR(driver_m=2, AND(driver_m=1, L74<>0)), IF(AND(H74<>0,ISNUMBER(Calc!BA6)), Calc!BA6*IF(B74=1,-1,1)*IF(unit=1,1,IF(peak_base_m=1,NETWORKDAYS(Calc!AO6,Calc!AP6)*H74*16,(-Calc!AO6+Calc!AP6)*H74*24))*0.1,""""),"""")" +"IF(OR(driver_m=2, AND(driver_m=1, L74<>0)), IF(AND(H74<>0,ISNUMBER(Calc!BB6)), Calc!BB6*IF(B74=1,-1,1)*IF(unit=1,1,IF(peak_base_m=1,NETWORKDAYS(Calc!AO6,Calc!AP6)*H74*16,(-Calc!AO6+Calc!AP6)*H74*24))/365.25,""""),"""")" +"Y16" +"Daily!E5" +"Calc!AA5" +"IF(AND(ISNUMBER(H5),H5<>0), IF(Daily!$BB$12=1,Calc!AF5+H5,IF(Daily!$BB$12=2,Calc!AF5*H5,IF(Daily!$BB$12=3,H5,Calc!AF5))),Calc!AF5)" +"IF(AND(ISNUMBER(I5),I5<>0),IF(Daily!$BB$13=1,Calc!AG5+I5, IF(Daily!$BB$13=2,Calc!AG5*I5, IF(Daily!$BB$13=3,I5,Calc!AG5))),Calc!AG5)" +"VLOOKUP(K5,Calc!$AA$5:$AH$72,8)" +"'Power Curves'!D9" +"IF(ISNUMBER(VLOOKUP(S5,Daily!$G$5:$I$36,3)), VLOOKUP(S5,Daily!$G$5:$I$36,3),VLOOKUP(S5, $K$5:$L$72,2))" +"IF(ISNUMBER(VLOOKUP(S5,$K$5:$M$72, 3)), VLOOKUP(S5,$K$5:$M$72, 3), U6)" +"N5" +"Monthly!E5" +"Calc!AA5" +"IF(AND(ISNUMBER(BU5),BU5<>0), IF(Monthly!$BB$12=1,Calc!AI5+BU5,IF(Monthly!$BB$12=2,Calc!AI5*BU5,IF(Monthly!$BB$12=3,BU5,Calc!AI5))),Calc!AI5)" +"IF(AND(ISNUMBER(BV5),BV5<>0),IF(Monthly!$BB$13=1,Calc!AJ5+BV5, IF(Monthly!$BB$13=2,Calc!AJ5*BV5, IF(Monthly!$BB$13=3,BV5,Calc!AJ5))),Calc!AJ5)" +"(K5-datetoday)/365.25" +"IF(ISNUMBER(VLOOKUP(S6,Daily!$G$5:$I$36,3, FALSE)), VLOOKUP(S6,Daily!$G$5:$I$36,3),VLOOKUP(S6, $K$5:$L$72,2))" +"Daily!K4" +"Z15" +"Daily!P4" +"Monthly!K4" +"Monthly!P4" +"IF(ISNUMBER(Daily!M5),Daily!M5+$Z16, $Z16+0.05)" +"IF(ISNUMBER(Daily!N5),Daily!N5+$Z16, $Z16+0.15)" +"IF(ISNUMBER(Daily!P5),Daily!P5+$AD16,$AD16+0.05)" +"IF(ISNUMBER(Daily!Q5),Daily!Q5+$AD16,$AD16+0.1)" +"IF(ISNUMBER(Daily!R5),Daily!R5+$AD16,$AD16+0.15)" +"IF(ISNUMBER(Monthly!M5),Monthly!M5+$AX16, $AX16+0.05)" +"IF(ISNUMBER(Monthly!N5),Override!N5+$AX16, $AX16+0.15)" +"IF(ISNUMBER(Monthly!O5),Monthly!O5+$AX16, $AX16+0.15)" +"IF(ISNUMBER(Monthly!P5),Monthly!P5+$BB16,$BB16+0.05)" +"IF(ISNUMBER(Monthly!Q5),Monthly!Q5+$BB16,$BB16+0.1)" +"IF(ISNUMBER(Monthly!R5),Monthly!R5+$BB16,$BB16+0.15)" +"AJ4" +"datetoday" +"VLOOKUP(AA5, daytable, 2)" +"VLOOKUP(AA5, daytable, 3)" +"VLOOKUP(AA5, daytable, 4)" +"SUM(AB5:AD5)" +"IF(peak_base=1,VLOOKUP(AA5,PriceTable,3),(VLOOKUP(AA5,PriceTable,3)*16*AB5+VLOOKUP(AA5,PriceTable,7)*8*AB5 +VLOOKUP(AA5,PriceTable,12)*AC5*24+VLOOKUP(AA5,PriceTable,16)*AD5*24)/SUM(AB5:AD5)/24)+IF(BasisNumber=1,0,VLOOKUP(AA5,'Power Curves'!$BO$9:$BP$316,2))" +"IF(peak_base=1,VLOOKUP(AA5,VolTable,15),SQRT((VLOOKUP(AA5,VolTable,15)^2*AB5*16+VLOOKUP(AA5,VolTable,19)^2*((AC5+AD5)*24+8*AB5))/(AB5+AC5+AD5)/24))" +"VLOOKUP(AA5,'Power Curves'!$A$4:$B$261,2)" +"IF(peak_base_m=1,VLOOKUP(AA5,PriceTable,3),(VLOOKUP(AA5,PriceTable,3)*16*AB5+VLOOKUP(AA5,PriceTable,7)*8*AB5 +VLOOKUP(AA5,PriceTable,12)*AC5*24+VLOOKUP(AA5,PriceTable,16)*AD5*24)/SUM(AB5:AD5)/24)+IF(BasisNumber_m=1,0,VLOOKUP(AA5,'Power Curves'!$BO$9:$BP$316,2))" +"IF(peak_base_m=1,VLOOKUP(AA5,VolTable,15),SQRT((VLOOKUP(AA5,VolTable,15)^2*AB5*16+VLOOKUP(AA5,VolTable,19)^2*((AC5+AD5)*24+8*AB5))/(AB5+AC5+AD5)/24))" +"Daily!B46" +"OFFSET(Daily!$BJ$11,Daily!BO12,0)" +"OFFSET(Daily!$BK$11,Daily!BP12,0)" +"OFFSET(Daily!$BU$11,Daily!BR12,1)" +"OFFSET(Daily!$BK$11,Daily!BQ12,0)" +"pricepickup(VLOOKUP(E6, InputTable, 2), datetoday, E6,F6,CindailyPrices, peak_base)" +"IF(Daily!BS12=FALSE, VLOOKUP(E6,Daily!$K$5:$L$28,2)+skewcalc(D6,K6,J6,OFFSET(Override!$AK$4,Daily!BO12+(1-D6)*Override!$AL$2-1,0, 1,3)), Daily!M46)" +"IF(driver=2, IF(G6=2, swap(Daily!BP12-Daily!BO12, K6,OFFSET(Override!$L$5,Daily!BO12-1,0,MAX(2,Daily!BP12-Daily!BO12)),J6,OFFSET(Override!$N$5,Daily!BO12-1,0,MAX(2,Daily!BP12-Daily!BO12)),OFFSET(IF(peak_base=1, $AB$5, $AE$5),Daily!BO12-1,0,MAX(2,Daily!BP12-Daily!BO12)),datetoday, E6),dailyvaluation(K6,J6,VLOOKUP(E6, InputTable, 4),L6,CindailyPrices,peak_base,datetoday, E6,F6,D6,0)), Daily!L46)" +"IF(G6=1, _xll.EIMPVOL(D6,ABS(M6),K6,J6,H6-datetoday+15,VLOOKUP(E6,InputTable,4),VLOOKUP(E6,InputTable,4),5,0.001,100), 0)" +"IF(G6=2, 1, dailyvaluation(K6,J6,VLOOKUP(E6, InputTable, 4),L6,CindailyPrices,peak_base, datetoday, E6,F6,D6,1))" +"IF(G6=2, 0,dailyvaluation(K6,J6,VLOOKUP(E6, InputTable, 4),L6,CindailyPrices,peak_base, datetoday, E6,F6,D6,2))" +"IF(G6=2, 0,dailyvaluation(K6,J6,VLOOKUP(E6, InputTable, 4),L6,CindailyPrices,peak_base, datetoday, E6,F6,D6,3))" +"IF(G6=2, 0,dailyvaluation(K6,J6,VLOOKUP(E6, InputTable, 4),L6,CindailyPrices,peak_base, datetoday, E6,F6,D6,5))" +"EOMONTH(AA5,0)+1" +"Monthly!B74" +"OFFSET(Monthly!$BJ$11,Monthly!BO12,0)" +"OFFSET(Monthly!$BK$11,Monthly!BP12,0)" +"OFFSET(Monthly!$BU$11,Monthly!BR12,1)" +"OFFSET(Monthly!$BK$11,Monthly!BQ12,0)" +"VLOOKUP(AO6, InputTable_m, 2)" +"IF(Monthly!$BS$12=FALSE,IF( OR(AQ6=1,AQ6=2),VLOOKUP(AO6,Monthly!$K$5:$L$36,2)+skewcalc(AN6,AU6,AT6,OFFSET(Override!$BI$4,Monthly!BO12+(1-AN6)*12-1,0, 1,3)),_xll.BASVOL(OFFSET(Override!$BY$5,Monthly!BO12-1,0,Monthly!BP12-Monthly!BO12,1),OFFSET(Override!$BZ$5,Monthly!BO12-1,0,Monthly!BP12-Monthly!BO12,1),OFFSET(Override!$CB$5,Monthly!BO12-1,0,Monthly!BP12-Monthly!BO12,1),OFFSET(Override!$CC$5,Monthly!BO12-1,0,Monthly!BP12-Monthly!BO12,1),OFFSET(Override!$Y$4,0,0,Monthly!BP12-Monthly!BO12,Monthly!BP12-Monthly!BO12),Calc!AR6-datetoday))+skewcalc(AN6,AU6,AT6,OFFSET(Override!$BI$4,Monthly!BO12+(1-AN6)*Override!$BJ$2-1,0, 1,3)), Monthly!M74)" +"IF(driver_m=2, IF(AQ6=1,BD6,IF(AQ6=2,BE6,BF6)),Monthly!L74)" +"IF(OR(AQ6=1, AQ6=3), _xll.EIMPVOL(AN6,ABS(AW6),AU6,AT6,AR6-datetoday,VLOOKUP(AO6,InputTable_m,4),VLOOKUP(AO6,InputTable_m,4),5,0.001,100), 0)" +"IF(AQ6=1,_xll.EURO_Forward(AU6,AT6,VLOOKUP(AO6, InputTable_m, 4),AV6,Calc!AO6-datetoday+1,Calc!AN6,1), IF(AQ6=2, 1, BG6))" +"IF(AQ6=1, _xll.EURO_Forward(AU6,AT6,VLOOKUP(AO6, InputTable_m, 4),AV6,Calc!AO6-datetoday+1,Calc!AN6,2), IF(AQ6=2, 0,BH6))" +"IF(AQ6=1, _xll.EURO_Forward(AU6,AT6,VLOOKUP(AO6, InputTable_m, 4),AV6,Calc!AO6-datetoday+1,Calc!AN6,3),IF(AQ6=2, 0,BI6))" +"IF(AQ6=1, _xll.EURO_Forward(AU6,AT6,VLOOKUP(AO6, InputTable_m, 4),AV6,Calc!AO6-datetoday+1,Calc!AN6,5),IF(AQ6=2, 0,BJ6))" +"_xll.EURO_Forward(AU6,AT6,VLOOKUP(AO6, InputTable_m, 4),AV6,AR6-datetoday,Calc!AN6,0)" +"swap(Monthly!BP12-Monthly!BO12, AU6,OFFSET(Override!$BY$5,Monthly!BO12-1,0,MAX(2,Monthly!BP12-Monthly!BO12)),AT6,OFFSET(Override!$CA$5,Monthly!BO12-1,0,MAX(2,Monthly!BP12-Monthly!BO12)),OFFSET(IF(peak_base_m=1, $AB$5, $AE$5),Monthly!BO12-1,0,MAX(2,Monthly!BP12-Monthly!BO12)),datetoday, AO6)" +"_xll.SWAPTION(OFFSET(Override!$BY$5,Monthly!BO12-1,0,Monthly!BP12-Monthly!BO12,1),OFFSET(Override!$CC$5,Monthly!BO12-1,0,Monthly!BP12-Monthly!BO12,1),OFFSET(Override!$CD$5,Monthly!BO12-1,0,Monthly!BP12-Monthly!BO12,1),OFFSET(Override!$CA$5,Monthly!BO12-1,0,Monthly!BP12-Monthly!BO12,1),AV6,AT6,VLOOKUP(AO6,InputTable_m,4),(AR6-datetoday)/365.25,AN6,0,1)" +"SWAPTION_Greek(OFFSET(Override!$BY$5,Monthly!BO12-1,0,Monthly!BP12-Monthly!BO12,1),OFFSET(Override!$CC$5,Monthly!BO12-1,0,Monthly!BP12-Monthly!BO12,1),OFFSET(Override!$CD$5,Monthly!BO12-1,0,Monthly!BP12-Monthly!BO12,1),OFFSET(Override!$CA$5,Monthly!BO12-1,0,Monthly!BP12-Monthly!BO12,1),AT6,Monthly!BP12-Monthly!BO12, AV6,VLOOKUP(AO6,InputTable_m,4),datetoday, AO6,AR6,AN6,1)" +"SWAPTION_Greek(OFFSET(Override!$BY$5,Monthly!BO12-1,0,Monthly!BP12-Monthly!BO12,1),OFFSET(Override!$CC$5,Monthly!BO12-1,0,Monthly!BP12-Monthly!BO12,1),OFFSET(Override!$CD$5,Monthly!BO12-1,0,Monthly!BP12-Monthly!BO12,1),OFFSET(Override!$CA$5,Monthly!BO12-1,0,Monthly!BP12-Monthly!BO12,1),AT6,Monthly!BP12-Monthly!BO12, AV6,VLOOKUP(AO6,InputTable_m,4),datetoday, AO6,AR6,AN6,2)" +"SWAPTION_Greek(OFFSET(Override!$BY$5,Monthly!BO12-1,0,Monthly!BP12-Monthly!BO12,1),OFFSET(Override!$CC$5,Monthly!BO12-1,0,Monthly!BP12-Monthly!BO12,1),OFFSET(Override!$CD$5,Monthly!BO12-1,0,Monthly!BP12-Monthly!BO12,1),OFFSET(Override!$CA$5,Monthly!BO12-1,0,Monthly!BP12-Monthly!BO12,1),AT6,Monthly!BP12-Monthly!BO12, AV6,VLOOKUP(AO6,InputTable_m,4),datetoday, AO6,AR6,AN6,3)" +"SWAPTION_Greek(OFFSET(Override!$BY$5,Monthly!BO12-1,0,Monthly!BP12-Monthly!BO12,1),OFFSET(Override!$CC$5,Monthly!BO12-1,0,Monthly!BP12-Monthly!BO12,1),OFFSET(Override!$CD$5,Monthly!BO12-1,0,Monthly!BP12-Monthly!BO12,1),OFFSET(Override!$CA$5,Monthly!BO12-1,0,Monthly!BP12-Monthly!BO12,1),AT6,Monthly!BP12-Monthly!BO12, AV6,VLOOKUP(AO6,InputTable_m,4),datetoday, AO6,AR6,AN6,5)" +"VLOOKUP(E6,Daily!$K$5:$L$28,2)" +"skewcalc(D6,K6,J6,OFFSET(Override!AK4,Daily!BO12+(1-D6)*12-1,0, 1,3))" +"IF(MONTH(CurveDate)=12,DATE(YEAR(CurveDate)+1,1,1),DATE(YEAR(CurveDate),MONTH(CurveDate)+1,1))" +"+A2*B2" +"C2-C3" +"A29" +"_xll.DIGITAL(1,$H$10,I4,$H$11,$H$14,$H$13,$H$12*365,+L4,0)" +"M4*K4" +"I4" +"D2" +"_xll.EURO($H$10,I5,$H$11,$H$14,$H$13,$H$12*365,L5,0)" +"A2" +"K4" +"-_xll.DIGITAL(1,$H$10,I6,$H$11,$H$14,$H$13,$H$12*365,+L6,0)" +"-_xll.EURO($H$10,I7,$H$11,$H$14,$H$13,$H$12*365,L7,0)" +"B2" +"SUM(N4:N8)" +"[1]Sheet1!F6" +"[1]Sheet1!C4" +"0.5/60" +"C29/D28" +"A29+D30" +"0.5/B2" +"(B6-B7)/365" +"A17*B17" +"B2*EXP((B3-B5-0.5*B4^2)*E6+B4*B22*SQRT(E6))" +"+Total!C4-6326045-7809790" +"+C3*C4" +"D5-C5" +"+C4" +"+B22*C22" +"+B22-1" +"+C22" +"H3" +"E5" +"H5" +"-F6" +"IF(AND(Simulation!$B$23>F25,Simulation!$B$23<=G25),I25+J25*(-Simulation!$B$23+G25),0)" +"K25/Simulation!B23" +"IF(AND(Simulation!$B$23>F26,Simulation!$B$23<=G26),M26*Simulation!$B$23,0)" +"C22" +"F25" +"C22*F27" +"E5" +"-(I27-H27)/(G27-F27)" +"SUM(K25:K27)" +"K28/Simulation!B23" +"_xll.DIGITAL(1,$H$10,I35,$H$11,$H$14,$H$13,$H$12*365,+L35,0)" +"M35*K35" +"-G6" +"_xll.EURO($H$41,I36,$H$42,$H$45,$H$44,$H$43*365,L36,0)" +"A33" +"-_xll.DIGITAL(1,$H$10,I37,$H$11,$H$14,$H$13,$H$12*365,+L37,0)" +"K36" +"-_xll.EURO($H$10,I38,$H$11,$H$14,$H$13,$H$12*365,L38,0)" +"I38" +"B33" +"SUM(N35:N39)" +"Simulation!E6" +"Simulation!B4" +"0.5/60" +"+Total!C4-6326045-'Case 1'!C4" +"+C3*C4" +"C5-D5" +"+C4" +"+B22*C22" +"+B22-1" +"+C22" +"G9" +"F25*C22" +"G11" +"L6" +"IF(AND(Simulation!$B$23>F25,Simulation!$B$23<=G25),I25+J25*(-Simulation!$B$23+G25),0)" +"K25/Simulation!B23" +"F25" +"IF(AND(Simulation!$B$23>F26,Simulation!$B$23<=G26),M26*Simulation!$B$23,0)" +"C22" +"SUM(K25:K26)" +"+Total!C4-'Case 1'!C4-Case2!C4" +"+C3*C4" +"C5-D5" +"+C4" +"+B22*C22" +"+B22-1" +"+C22" +"I15" +"F25*C22" +"I17" +"K12" +"IF(AND(Simulation!$B$23>F25,Simulation!$B$23<=G25),I25+J25*(-Simulation!$B$23+G25),0)" +"K25/Simulation!B23" +"F25" +"IF(AND(Simulation!$B$23>F26,Simulation!$B$23<=G26),M26*Simulation!$B$23,0)" +"C22" +"SUM(K25:K26)" +"K27/Simulation!B23" +"18012590" +"C4" +"+C3*C4" +"(D5-C5)" +"(E5-D5)/0.55" +"G5-F5" +"+C4" +"+B22*C22" +"Simulation!B23*EXP((Simulation!B3-Simulation!B5)*Q30)" +"+B22-1" +"+C22" +"Q22" +"_xll.AMERB(Q22,Q23,Q27,Q27,Q26,Q31,Q32,400,Q33)" +"E3" +"I15" +"E5" +"I17" +"-H12" +"IF(AND(Simulation!$B$23>F25,Simulation!$B$23<=G25),I25+J25*(-Simulation!$B$23+G25),0)" +"K25/Simulation!B23" +"Q24/Simulation!B23" +"IF(AND(Simulation!$B$23>F26,Simulation!$B$23<=G26),M26*Simulation!$B$23,0)" +"C22" +"Simulation!B4" +"F25" +"C22*F27" +"E5" +"-(I27-H27)/(G27-F27)" +"K27/Simulation!B23" +"SUM(K25:K27)" +"Simulation!B5" +"K28/Simulation!B23" +"(Simulation!B9-Simulation!B6)/365.25" +"Simulation!B9-Simulation!B6" +"J27" +"_xll.EURO($H$41,I35,$H$42,$H$45,$H$44,$H$43*365,L35,0)" +"M35*K35" +"-G6" +"K35" +"-_xll.EURO($H$41,I37,$H$42,$H$45,$H$44,$H$43*365,L37,0)" +"C22" +"SUM(N35:N39)" +"Simulation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wrPrice1!G6" +"(G15*16+H15*8)/24" +"1+G18" +"G19" +"NPV(H17,G19:BM19)" +"G19*1000000/365/24/1000" +"+$J$3" +"AVERAGE(C6,C8)" +"F6/260/16" +"(($F$2*(C6*0.5)^2)+($G$2*(C6*0.5))+$H$2)*$I$2*(1000/(C6*0.5))/1000" +"(240-104.885-21.335-4.949)*1000000/998.816/260/16" +"a14startup/1000000" +"16000/260/16" +"E18" +"B27+1" +"SUM(A19:A30)" +"SUM(A33:A36)" +"A37*1000/999/365/24" +"A35/365/24" +"A43/30/24" +"+D77/$D$77" +"(D18*1000)/9074" +"D80*(E80+F80)" +"(((26111*9074)/1000)/3)/2" +"D80" +"H80/H81" +"B5-5.885%" +"TODAY()" +"(B6-B8)/365.25" +"(1-((1+B7)/(1+B5))^B9)" +"D110+1" +"D112+1" +"(LN(C3/C4)+(C6+C8^2/2)*C7)/(C8*(SQRT(C7)))" +"NORMSDIST(F4)" +"NORMSDIST(-F4)" +"F4-(C8*(SQRT(C7)))" +"C3*(EXP((C6-C5)*C7))*G4-C4*(EXP(-C5*C7))*G5" +"C4*(EXP(-C5*C7))*H5-C3*EXP((C6-C5)*C7)*H4" +"EXP((-C5+C6)*C7)*G4" +"-EXP((-C5+C6)*C7)*H4" +"[0]!Functions.BScall(C3,C4,C5,C6,C7,C8)" +"BSput(C3,C4,C5,C6,C7,C8)" +"EXP(-C5*(C8-C6))" +"$F$3*($C$3*$F$6-$C$4*$F$7)" +"(LN(C3/C4)+C9^2/2*(C8-C6))/(C9*SQRT(C8-C6))" +"F4-C9*SQRT(C8-C6)" +"I4+5" +"NORMSDIST($F$4)" +"NORMSDIST(F5)" +"9/12" +"F3*(-$C$3*NORMSDIST(-F4)+$C$4*NORMSDIST(-F5))" +"EXP(-C5*(C8-C6))" +"$F$3*($C$3*$F$7-$C$4*$F$8)" +"SQRT(C9^2/(2*C10)*(EXP(-2*C10*(C7-C8))-EXP(-2*C10*(C7-C6))))" +"(LN(C3/C4)+F4/2)/SQRT(F4)" +"$F$5-SQRT($F$4)" +"NORMSDIST($F$5)" +"NORMSDIST($F$6)" +"$F$3*(-$C$3*NORMSDIST(-F5)+$C$4*NORMSDIST(-F6))" +"1/(365*24)" +"B11+$C$5" +"NORMINV(RAND(),0,1)" +"EXP(($C$6-$C$4^2*0.5)*$C$5+($C$4*C12*$C$5^0.5))" +"E11*D12" +"1/(365*24)" +"C3" +"B11+$C$6" +"NORMINV(RAND(),0,1)" +"RAND()" +"IF($F$3*$C$6>E12,1,0)" +"EXP(($F$6-0.5*$C$5^2-$F$3*$F$4)*$C$6+($C$5*C12*$C$6^0.5)+($F$4+$F$5*D12)*F12)" +"G12*H11" +"1/(365*24)" +"C3" +"B11+$C$6" +"NORMINV(RAND(),0,1)" +"RAND()" +"IF($F$3*$C$6>E10,1,0)" +"EXP(($C$4*(LN($F$6)-LN(H11))-0.5*$C$5^2)*$C$6+($C$5*C12*$C$6^0.5)+($F$4+$F$5*D12)*F12)" +"G12*H11" +"D4-E4-F4^2/(2*C4)" +"6/12" +"J4/L4" +"LN(B4)" +"EXP(-M4*J4)" +"R1016" +"STDEV(Q17:Q1016)/SQRT(M7)" +"C9+$B$7" +"NORMSINV(RAND())" +"$C$7" +"$C$4*($G$4-C11)*$B$7+$F$4*SQRT($B$7)*D10+C11" +"EXP(M11)" +"EXP(EXP(-$C$4*($K$4-$J$4))*LN(K14)+(1-EXP(-$C$4*($K$4-$J$4)))*$G$4+$F$4^2/(4*$C$4)*(1-EXP(-2*$C$4*($K$4-$J$4))))" +"MAX(0,L14-$I$4)" +"$C$4*($G$4-C17)*$B$7+$F$4*SQRT($B$7)*NORMSINV(RAND())+C17" +"EXP(M17)" +"$D$7*P17" +"AVERAGE(Q$17:Q17)" +"B17+1" +"D4-E4-F4^2/(2*C4)" +"6/12" +"J4/L4" +"LN(B4)" +"EXP(-M4*J4)" +"AVERAGE(P20:P1019)" +"STDEV(P20:P1019)/SQRT(M7)" +"C9+$B$7" +"NORMSINV(RAND())" +"$C$7" +"$C$4*($G$4-C11)*$B$7+$F$4*SQRT($B$7)*D10+C11" +"$C$4*($G$4-C12)*$B$7+$F$4*SQRT($B$7)*(-D10)+C12" +"EXP(M11)" +"EXP(EXP(-$C$4*($K$4-$J$4))*LN(K15)+(1-EXP(-$C$4*($K$4-$J$4)))*$G$4+$F$4^2/(4*$C$4)*(1-EXP(-2*$C$4*($K$4-$J$4))))" +"MAX(0,L15-$I$4)" +"$C$4*($G$4-C20)*$J$4+$F$4*SQRT($J$4)*D20+C20" +"EXP(E20)" +"$D$7*H20" +"AVERAGE(I$20:I20)" +"-D20" +"$C$4*($G$4-C20)*$J$4+$F$4*SQRT($J$4)*K20+C20" +"$D$7*AVERAGE(H20,O20)" +"B20+1" +"D4-E4-F4^2/(2*C4)" +"6/12" +"I4/L4" +"LN(B4)" +"EXP(-M4*I4)" +"AVERAGE(J17:J1016)" +"STDEV(J17:J1016)/SQRT(M7)" +"C9+$B$7" +"NORMSINV(RAND())" +"$C$7" +"$C$4*($G$4-C11)*$B$7+$F$4*SQRT($B$7)*D10+C11" +"EXP(M11)" +"EXP(EXP(-$C$4*($J$4-$I$4))*LN(J14)+(1-EXP(-$C$4*($J$4-$I$4)))*$G$4+$F$4^2/(4*$C$4)*(1-EXP(-2*$C$4*($J$4-$I$4))))" +"EXP(EXP(-$C$4*($K$4-$I$4))*LN($J14)+(1-EXP(-$C$4*($K$4-$I$4)))*$G$4+$F$4^2/(4*$C$4)*(1-EXP(-2*$C$4*($K$4-$I$4))))" +"MAX(0,K14-L14-$H$4)" +"$C$4*($G$4-C17)*$J$4+$F$4*SQRT($J$4)*D17+C17" +"EXP(E17)" +"EXP(EXP(-$C$4*($K$4-$I$4))*LN(G17)+(1-EXP(-$C$4*($K$4-$I$4)))*$G$4+$F$4^2/(4*$C$4)*(1-EXP(-2*$C$4*($K$4-$I$4))))" +"$D$7*I17" +"B17+1" +"$D$7*AVERAGE(A18,I18)" +"D4-E4-F4^2/(2*C4)" +"6/12" +"J4/L4" +"LN(B4)" +"EXP(-M4*J4)" +"AVERAGE(L17:L1016)" +"STDEV(L17:L1016)/SQRT(M7)" +"C9+$B$7" +"NORMSINV(RAND())" +"$C$7" +"$C$4*($G$4-C11)*$B$7+$F$4*SQRT($B$7)*D10+C11" +"EXP(M11)" +"EXP(EXP(-$C$4*$K$4)*LN($H14)+(1-EXP(-$C$4*$K$4))*$G$4+$F$4^2/(4*$C$4)*(1-EXP(-2*$C$4*$K$4)))" +"EXP(EXP(-$C$4*$K$4*2)*LN($H14)+(1-EXP(-$C$4*$K$4*2))*$G$4+$F$4^2/(4*$C$4)*(1-EXP(-2*$C$4*$K$4*2)))" +"EXP(EXP(-$C$4*$K$4*3)*LN($H14)+(1-EXP(-$C$4*$K$4*3))*$G$4+$F$4^2/(4*$C$4)*(1-EXP(-2*$C$4*$K$4*3)))" +"EXP(EXP(-$C$4*$K$4*4)*LN($H14)+(1-EXP(-$C$4*$K$4*4))*$G$4+$F$4^2/(4*$C$4)*(1-EXP(-2*$C$4*$K$4*4)))" +"MAX(0,SUM(I14-$I$4,J14-$I$4,K14-$I$4,L14-$I$4)/4)" +"$C$4*($G$4-C17)*$J$4+$F$4*SQRT($J$4)*D17+C17" +"EXP(E17)" +"EXP(EXP(-$C$4*$K$4)*LN(F17)+(1-EXP(-$C$4*$K$4))*$G$4+$F$4^2/(4*$C$4)*(1-EXP(-2*$C$4*$K$4)))" +"EXP(EXP(-$C$4*$K$4*2)*LN(F17)+(1-EXP(-$C$4*$K$4*2))*$G$4+$F$4^2/(4*$C$4)*(1-EXP(-2*$C$4*$K$4*2)))" +"EXP(EXP(-$C$4*$K$4*3)*LN(F17)+(1-EXP(-$C$4*$K$4*3))*$G$4+$F$4^2/(4*$C$4)*(1-EXP(-2*$C$4*$K$4*3)))" +"EXP(EXP(-$C$4*$K$4*4)*LN(F17)+(1-EXP(-$C$4*$K$4*4))*$G$4+$F$4^2/(4*$C$4)*(1-EXP(-2*$C$4*$K$4*4)))" +"MAX(0,AVERAGE(G17:J17)-$I$4)" +"$D$7*K17" +"B17+1" +"$D$7*AVERAGE(A18,K18)" +"D4-E4-F4^2/(2*C4)" +"6/12" +"J4/L4" +"LN(B4)" +"EXP(-M4*J4)" +"AVERAGE(P18:P1017)" +"STDEV(Q17:Q1016)/SQRT(M7)" +"C9+$B$7" +"NORMSINV(RAND())" +"$C$7" +"$C$4*($G$4-C12)*$B$7+D10*SQRT($B$7)*D11+C12" +"EXP(M12)" +"EXP(EXP(-$C$4*($K$4-$J$4))*LN(K15)+(1-EXP(-$C$4*($K$4-$J$4)))*$G$4+F4^2/(4*$C$4)*(1-EXP(-2*$C$4*($K$4-$J$4))))" +"MAX(0,L15-$I$4)" +"$C$4*($G$4-C18)*$B$7+D$10*SQRT($B$7)*NORMSINV(RAND())+C18" +"EXP(M18)" +"EXP(EXP(-$C$4*($K$4-$J$4))*LN(N18)+(1-EXP(-$C$4*($K$4-$J$4)))*$G$4+$F$4^2/(4*$C$4)*(1-EXP(-2*$C$4*($K$4-$J$4))))" +"$D$7*P18" +"B18+1" +"CONCATENATE(TOC!B2,"" "",TOC!B6)" +"IF(Loopfactor=0,"" "", ""WARNING: MODEL HAS NOT BEEN CONVERGED"")" +"IF(((X9+X18+X27+X36+X45))-Debt<0.05,"" "",""WARNING: THE SUM OF THE DEBT LISTED IN THE TRANCHES DOES NOT EQUAL TOTAL DEBT"")" +"TOC!B3" +"IF(Commit_Factor=0,"" "", ""WARNING: COMMITMENT FEE HAS NOT BEEN CONVERGED"")" +"IF(ABS(Returns!AA10+Equity)<0.5,"" "",""WARNING: EQUITY DISTRIBUTED IN THE RETURNS CALC DOES NOT EQUAL TOTAL EQUITY"")" +"IF(ABS(BS_IS!AC35)<0.1,"" "",""WARNING: BALANCE SHEET IS NOT BALANCED"")" +"IF(V78dilute_date"",IDC!E60:AN60)*0+40000" +"-(Returns!AB26+Returns!AB82+Returns!AB100)" +"-Returns!AB29-Returns!AB85-Returns!AB103" +"D59*D60" +"K61*Dilute_Date" +"1-K62-K63" +"-Returns!AB30" +"+RAROC!F13" +"+RAROC!F13" +"B64+1" +"C64+3" +"B64+6" +"W64*X63" +"1000*0" +"G64+1" +"YEAR(Fin_Close)+U11" +"-(Returns!AB35+Returns!AB86+Returns!AB104)" +"-Returns!AB36-Returns!AB87-Returns!AB105" +"1-Equity_Perc-Subdebt_Perc" +"Cost*Debt_Perc" +"0.3*Cost" +"0.6*Debt" +"SUMIF(IDC!E7:AN7,""YEAR(Endyr)),0,IF(E$7=YEAR(Startops1),13-MONTH(Startops1),IF(E$7=YEAR(Endyr),MONTH(Endyr),12)))" +"SUM(E9:Y9)" +"Assm!$F$29" +"VLOOKUP(DATE(E$7,12,1),Curves_Table,Escalation!$O$291)" +"CPI" +"VLOOKUP(DATE(E$7,12,1),Curves_Table,Escalation!$S$291)" +"IF(E$7YEAR(Fin_Close),E$7<=Assm!$W$65),-Assm!$X$64,0))+(-'Debt Amort'!E25)" +"IF(E$6>Assm!$X$72+1,0,-'Debt Amort'!E17*Assm!$U$83)" +"IF(E$9=0,0,-HLOOKUP(E$7,NGO_Table,Assm!$G$65)*E$13*Assm!$F$63)" +"SUM(E38:E43)" +"SUM(E18,-E35,E44)" +"-Depr!H34" +"SUM(E46:E47)" +"-'Debt Amort'!E12" +"-'Debt Amort'!E20" +"-HLOOKUP(DATE(E$7,12,31),Idc_Table,IDC!$AP$57)-SUM($D52:D52)" +"SUM(E49:E52)" +"-Taxes!D54" +"-E47" +"Trapped!F87" +"-E38" +"-E52" +"-E55" +"-Taxes!D22" +"-'Debt Amort'!E13" +"SUM(E57:E66)" +"-'Debt Amort'!E21" +"-Trapped!F30" +"SUM(E71:E75)" +"+IF(B3<$B$12,$B$12,B3)" +"+Returns!E24" +"+Returns!E31+Returns!E32+Returns!E33+Returns!E35+Returns!E36" +"+Returns!E25+Returns!E26+Returns!E28+Returns!E29+Returns!E30+Returns!E37+Returns!E34" +"+SUM(B6:B9)" +"[1]!GasBol_Disc" +"+XNPV(B13,B10:W10,B4:W4)" +"XIRR(B10:W10,B4:W4)" +"+XNPV(B13,C17:W17,C4:W4)" +"+CF!E46" +"+BS_IS!F35" +"+G36-G37" +"300/430" +"234/319" +"118.5/305" +"188.1/312.6" +"+AVERAGE(CommonSize!I33:AA33)" +"146/430" +"+AVERAGE(CommonSize!I42:AA42)" +"173/19" +"91.5/46.5" +"101/-11" +"+AVERAGE(CommonSize!I56:AA56)" +"+AVERAGE(CommonSize!I50:AA50)" +"AVERAGE(CommonSize!I49:AA49)" +"+AVERAGE(CommonSize!I61:AA61)" +"+AVERAGE(CommonSize!I66:V66)" +"+BS_IS!G7" +"+BS_IS!G9/BS_IS!G18" +"+BS_IS!G10/BS_IS!G18" +"+BS_IS!G11/BS_IS!G18" +"+BS_IS!G12/BS_IS!G18" +"+BS_IS!G16/BS_IS!G18" +"+BS_IS!G17/BS_IS!G18" +"+BS_IS!G18/BS_IS!G18" +"+BS_IS!G21/BS_IS!G33" +"+BS_IS!G22/BS_IS!G33" +"+BS_IS!G23/BS_IS!G33" +"+BS_IS!G24/BS_IS!G33" +"+BS_IS!G25/BS_IS!G33" +"+BS_IS!G28/BS_IS!G33" +"+BS_IS!G29/BS_IS!G33" +"+BS_IS!G30/BS_IS!G33" +"+BS_IS!G31/BS_IS!G33" +"+BS_IS!G33/BS_IS!G33" +"+BS_IS!G18-BS_IS!G33" +"+BS_IS!G7" +"+BS_IS!G38/BS_IS!G38" +"+BS_IS!G39/BS_IS!G38" +"+F31+F32" +"+BS_IS!G43/BS_IS!G38" +"+BS_IS!G44/BS_IS!G38" +"+BS_IS!G45/BS_IS!G38" +"+BS_IS!G40/BS_IS!G38" +"+BS_IS!G49/BS_IS!G38" +"+BS_IS!G50/BS_IS!G38" +"+BS_IS!G51/BS_IS!G38" +"+BS_IS!G7" +"AVERAGE(F49:AA49)" +"BS_IS!G49/(BS_IS!G18/2)" +"+BS_IS!H49/((BS_IS!H18+BS_IS!G18)/2)" +"+BS_IS!G49/(BS_IS!G28)/2" +"+BS_IS!H49/((BS_IS!H28+BS_IS!G28)/2)" +"AVERAGE(I53:AA53)" +"+(BS_IS!G38+BS_IS!G39+BS_IS!G40)/BS_IS!G38" +"BS_IS!G41/BS_IS!G38" +"+F42" +"+BS_IS!G63/BS_IS!G51" +"+BS_IS!G38/(BS_IS!G18)" +"+BS_IS!H38/((BS_IS!H18+BS_IS!G18)/2)" +"+BS_IS!G38/(BS_IS!G16)" +"+BS_IS!H38/((BS_IS!H16+BS_IS!G16)/2)" +"AVERAGE(I66:W66)" +"+(BS_IS!J41+BS_IS!J43)/-SUM(BS_IS!G44:G46)" +"+BS_IS!J41/('Debt Amort'!G14)" +"Assm!A1" +"IF(H$70,HLOOKUP(G$7,Tax_Table,Taxes!$AA$60),0))" +"SUM(F9:F12,F16:F17)" +"IF(G$7=YEAR(Startops1),Wcap+Linefill,0)-SUM($G80:G80)-SUM($F73:F73))" +"IF(G$54=YEAR(Startops1),-Linefill,0)" +"IF(G$540,D16<0),E$6,0)" +"IF(Assm!$L$66=1,Assm!$K$69,Assm!$K$61)" +"E$10*$A24" +"IF(Assm!L66=1,Assm!$L$69,Assm!$L$61)" +"E$11*$A25" +"Wh_Div_NR" +"-E25*$C26" +"E$13*$A25" +"E$12*$A25" +"IF(E$70),E$6,0)" +"E38" +"A$24" +"IF(E$7=YEAR(Startops1),-Assm!$R$80/$AA$9*E9,0)" +"IF(E$7>=YEAR(Startops1),-Assm!$R$81/$AA$9*E9,0)" +"Returns!E35*(1-Returns!$A$25)" +"IF(SUM(AA32+AA33-Returns!AA35)=0,"" "",""Check"")" +"(Returns!$AA$35-$AA32)/Term*E$9/12" +"Returns!E29" +"IF(SUM(AA35-Returns!AA29)=0,"" "",""Check"")" +"-SUM(E23:E35)*USTax" +"SUM(E23:E36)" +"CONCATENATE(""Plus: Interest Income - "",TEXT(Int_BL,""0.00%""))" +"Returns!E50" +"CONCATENATE(""Less: Enron Cost Of Funds - "",TEXT(Ecf,""0.00%""))" +"-E40/Int_BL*Ecf" +"CONCATENATE(""Less: Political Risk Insurance - "",TEXT(Opic,""0.00%""))" +"USTax*-SUM(E39:E42)" +"E21" +"E37" +"E44" +"SUM(E47:E49)" +"IF(E$7=YEAR(Startops1),-($AA69+$AA51)*E$9/$AA$9,0)" +"USTax*-SUM(E51:E52)" +"SUM(E50:E53)" +"SUM($E50:E50)" +"SUM($E54:E54)" +"AVERAGE(G50:K50)" +"AVERAGE(G54:K54)" +"AVERAGE(G50:Z50)" +"AVERAGE(G54:Z54)" +"MAX(E62:Z62)" +"IF(AND(E57>Equity*Assm!$K$61,D570,-F26+E26,0)" +"IF(-F26+E26<0,-F26+E26,0)" +"E30" +"IF(F$7=YEAR(Endyr),F31,E31)" +"Assm!$L$51" +"SUM(F35:F36)*$D40*F$9/12" +"Assm!$L$52" +"SUM(F35:F36)*$D41*F$9/12" +"CF!E57" +"Assm!$I$36" +"IF(F47>0,$D$48*F47,0)" +"Assm!$I$37" +"IF(SUM($E$48:F48)>$E$49*Equity,0,IF(AND(SUM($E$48:F48)>$E$49*Equity,SUM($E$48:E48)<$E$49*Equity),$E$49*Equity-SUM($E$48:F48),F48))" +"IF(F6=Term+1,-SUM($F$49:F49),0)" +"Assm!$E43*CF!E$9/12" +"IF(OR(F$6=5,F$6=15),Assm!$B$43,0)" +"CF!E12" +"F55*F56" +"F57" +"F59-F57" +"F59" +"-F57" +"E68+1" +"AB68+1" +"IF(E$68$AV$66,0,$AY$66)" +"-AX58" +"AW69" +"C60" +"ROUND((AV68-AV60)/(365/12),0)" +"SUM(E76:AC76)" +"SUM(E84:E93)" +"Assm!A1" +"E6+1" +"Startconst" +"EDATE(E$7,1)" +"AP7+1" +"Est_Cost-Est_IDC-Est_WhTax" +"Est_Cost" +"Int_BL" +"Assm!X73" +"Assm!X59" +"E20" +"E16" +"Drawdown!E48" +"SUM(E17:AN17)" +"E51" +"E53" +"SUM(E16:E19)" +"SUM($E$17:E17)/$B$10" +"E20/$D$10" +"E30" +"IF(E$7=Fin_Close,-E25,0)" +"IF(E$7Est_Cost*Equity_Perc,Est_Cost*Equity_Perc-E63,E17)*0+E60" +"AO51" +"AO53" +"IF(E$76, 0, 1)" +"F29" +"IF(MONTH(Startops2)<=6,C37*F$32*(7-MONTH(Startops2))/12,0)" +"IF($B37>=F$31,C37,IF(F$33>=$B37, 0, IF(C37>1, CHOOSE(F$34,F$29/(F$31-F$33), -PMT(F$32/2,F$31-$B36,C37,0)-D37,F$29*$AH37), 0)))*Assm!$X$90" +"C37-E37" +"IF($B37>=J$31,G37,IF(J$33>=$B37, 0, IF(G37>1, CHOOSE(J$34,J$29/(J$31-J$33), -PMT(J$32/2,J$31-$B36,G37,0)-H37,J$29*$AJ37), 0)))" +"IF($B37>=N$31,K37,IF(N$33>=$B37, 0, IF(K37>1, CHOOSE(N$34,N$29/(N$31-N$33), -PMT(N$32/2,N$31-$B36,K37,0)-L37,N$29*$AL37), 0)))" +"IF($B37>=R$31,O37,IF(R$33>=$B37, 0, IF(O37>1, CHOOSE(R$34,R$29/(R$31-R$33), -PMT(R$32/2,R$31-$B36,O37,0)-P37,R$29*$AN37), 0)))" +"IF($B37>=V$31,S37,IF(V$33>=$B37, 0, IF(S37>1, CHOOSE(V$34,V$29/(V$31-V$33), -PMT(V$32/2,V$31-$B36,S37,0)-T37,V$29*$AP37), 0)))" +"IF($B37>=Z$31,W37,IF(Z$33>=$B37, 0, IF(W37>1, CHOOSE(Z$34,Z$29/(Z$31-Z$33), -PMT(Z$32/2,Z$31-$B36,W37,0)-X37,Z$29*$AR37), 0)))" +"IF(AG$77=0,0,AG37/AG$77)" +"A37" +"F37" +"IF(MONTH(Startops2)>6, C38*F$32*(13-MONTH(Startops2))/12, C38*F$32*0.5)" +"SUM(D37:D38,H37:H38,L37:L38, P37:P38, T37:T38)" +"SUM( X37:X38)" +"(C37+W37)*IF([4]RAROC!$B$103=1,VLOOKUP(A38,[4]!Guar_Fee_Table,2),IF([4]RAROC!$B$103=2,VLOOKUP(A38,[4]!Guar_Fee_Table,3),IF([4]RAROC!$B$103=3,VLOOKUP(A38,[4]!Guar_Fee_Table,4))))*((13-MONTH(Startops2))/12)" +"3556.85714285714-450" +"A37+1" +"C39*F$32*0.5" +"-0.142857142856201+1500" +"(C39+W39)*IF([4]RAROC!$B$103=1,VLOOKUP(A40,[4]!Guar_Fee_Table,2),IF([4]RAROC!$B$103=2,VLOOKUP(A40,[4]!Guar_Fee_Table,3),IF([4]RAROC!$B$103=3,VLOOKUP(A40,[4]!Guar_Fee_Table,4))))" +"2742.85714285714-200" +"8362.95238095238+250" +"8362.95238095238+2660-1500" +"8362.95238095238+2660" +"8362.95238095238-2660" +"8362.95238095238+200+400" +"SUM(D37:D76)" +"Assm!A1" +"CF!E6" +"AA7+1" +"CF!E46" +"SUM(D13:X13)" +"Trapped!F60" +"-Depr!H24" +"CF!E50" +"CF!E52" +"SUM(D13:D17)" +"-D27" +"IF(SUM(D18:D19)<0,0,SUM(D18:D19))" +"Corp_Tax" +"D20*D21" +"D28" +"IF(C18<0,C18,0)" +"CONCATENATE(""NOL Used (Capped @ "",TEXT(Nol,""0%""),"" Of Current Income)"")" +"IF(D18>0,-MAX(-D18*Nol,SUM(D25:D26)),0)" +"SUM(D25:D27)" +"IF(D22<=0,0,D22/D20)" +"CF!E18" +"Sirese_Tax" +"CF!E18" +"Trans_Tax" +"D41" +"C22" +"IF(D43-D44>0,D43-D44,0)" +"CF!E54" +"IF(C49<0,C49,0)+C50-C51" +"CONCATENATE(""Use Of Carryforward (Capped @ "",TEXT(Nol,""0%""),"")"")" +"IF(D49>0,MAX(-D49*Nol,D50),0)" +"IF(D49>0,D49+D51,D49)" +"MAX(0,D52*D53)" +"D57" +"D22" +"D54" +"SUM(D57,D58,-D59)" +"Assm!A1" +"CF!E6" +"AE7+1" +"SUM(H9:AB9)" +"Cost" +"D12" +"D12" +"-Assm!$R$15" +"-Turnkey!$H$9*Turnkey!$J$9" +"-Turnkey!$K$14" +"-Turnkey!$K$20" +"-IDC!AO56" +"-Wcap" +"SUM(D12:D18)" +"Assm!$K$41" +"Assm!$J$41" +"IF($C24<=Term,IF(SUM($H$9:H$9)>$C24*12,$E24-SUM($G24:G24), SLN($E24,0,$C24)*H$9/12),$E24/Term*H$9/12)" +"SUM($H24:H24)" +"H30" +"H27" +"IF(H$7=YEAR(Startops1),$E24,0)" +"-H24" +"SUM(H27:H29)" +"Assm!$K$42" +"Assm!$J$42" +"Assm!$K$43" +"Assm!$J$43" +"Assm!A1" +"Assm!A6" +"Assm!A7" +"Assm!E7" +"Assm!A10" +"Assm!A11" +"Assm!F11" +"Assm!A21" +"Assm!A22" +"Fin_Close" +"Assm!F23" +"Assm!A25" +"Debt_Serv" +"C37" +"Assm!A29" +"Assm!D29" +"Assm!$F$29" +"Assm!E32" +"Assm!D33" +"Assm!E39" +"Assm!E40" +"Assm!A51" +"CONCATENATE(Assm!C51,"" "",Assm!C52)" +"Assm!A54" +"Assm!D54" +"Assm!F54" +"Assm!D59" +"Assm!A63" +"Assm!A1" +"Assm!H6" +"Assm!H7" +"Assm!J8" +"IF(Assm!K8=0,"" "",Assm!K8)" +"Assm!H28" +"Assm!J28" +"Assm!H32" +"Assm!J34" +"CONCATENATE(""Capped @ "",TEXT(Assm!I37,""0.00%""),"" "",Assm!J37)" +"Assm!L37" +"Assm!H41" +"Assm!J41" +"Assm!L41" +"Assm!H46" +"Assm!H51" +"Assm!L51" +"Assm!H78" +"Assm!H79" +"Opic" +"Assm!A1" +"Assm!N6" +"Assm!R6" +"Assm!N7" +"CONCATENATE(TEXT(Assm!Q42,""0.00%""),"" "",Assm!P42)" +"Assm!H57" +"Assm!K60" +"Assm!H61" +"Assm!H74" +"Assm!I74" +"Assm!N49" +"CONCATENATE(""Discount Rate = "", TEXT(Disc,""0.00%""),"" / Target Rate = "",TEXT(Target,""0.00%""))" +"IRR" +"Assm!R51" +"Assm!Q54" +"Assm!A1" +"Assm!T6" +"Assm!T8" +"Assm!X9" +"IF(Assm!X10=0,""Not Amortized"",CHOOSE(Assm!X10,""Straightline"",""Mortgage"",""Custom""))" +"Assm!T67" +"Assm!T68" +"Assm!W68" +"Assm!$X$68" +"Assm!T70" +"Assm!W70" +"Assm!$X$70" +"SUM(C65:C66)" +"Assm!A1" +"Assm!T63" +"Assm!X63" +"Assm!T77" +"Assm!W78" +"Assm!W79" +"Assm!U78" +"Assm!U79" +"Assm!V78" +"Assm!T81" +"Assm!V81" +"Assm!T86" +"Assm!$U86" +"Int_BL" +"Assm!W87" +"Assm!$X87" +"Assm!A1" +"Escalation!N14" +"Escalation!O14" +"Startops1" +"A13-A12" +"(IF($A12>Endyr,0,IF($A12Endyr,0,Tariff_Cap)" +"D12*E12/1000" +"[3]MMBTU!U35" +"IF($A12>Endyr,0,Tariff_Var)" +"SUM(F12,I12)" +"VLOOKUP($A12,Curves_Table,Escalation!$O$291)" +"J12*K12" +"IF(MONTH($A12)=12,SUM(L1:L12),"" "")" +"EDATE(A12,1)" +"SUM(M11:M246)" +"A249+1" +"Assm!A1" +"B13+1" +"L13+1" +"M17" +"M18" +"IF(Assm!$L$55=1,""9/98 BANK CURVES"",""ALTERNATIVE CURVES"")" +"HLOOKUP(M$14,Dec_Change,$L17)" +"O15" +"'[2]Monthly Curve Calc.'!B22" +"E19" +"N18" +"EDATE(A19,1)" +"IF(AND($A20>G$16,MONTH($A20)=MONTH(G$16)),B19/B7,G19)" +"IF(AND($A20>I$16,MONTH($A20)=MONTH(I$16)),C19/C7-I$18,I19)" +"IF(AND($A20>J$16,MONTH($A20)=MONTH(J$16)),D19/D7,J19)" +"IF($A20>=K$16,IF(MONTH($A20)=MONTH(K$16),AVERAGE(E8:E19),K19),K19)" +"IF(AND($A20>=O$16,MONTH($A20)=MONTH(O$16)),MAX(M20,N20)*O19,O19)" +"CONCATENATE(Assm!$E$7,"" KM PIPELINE SPUR FOR CUIABA POWER PLANT (BRAZIL)"")" +"CONCATENATE(TOC!B2,"" "",TOC!B6)" +"IF(Loopfactor=0,"" "", ""WARNING: MODEL HAS NOT BEEN CONVERGED"")" +"IF(((X9+X18+X27+X36+X45))-Debt<0.05,"" "",""WARNING: THE SUM OF THE DEBT LISTED IN THE TRANCHES DOES NOT EQUAL TOTAL DEBT"")" +"TOC!B3" +"IF(Commit_Factor=0,"" "", ""WARNING: COMMITMENT FEE HAS NOT BEEN CONVERGED"")" +"IF(ABS(Returns!AA10+Equity)<0.5,"" "",""WARNING: EQUITY DISTRIBUTED IN THE RETURNS CALC DOES NOT EQUAL TOTAL EQUITY"")" +"IF(ABS(BS_IS!AC35)<0.1,"" "",""WARNING: BALANCE SHEET IS NOT BALANCED"")" +"IF(V78YEAR(Endyr)),0,IF(E$7=YEAR(Startops1),13-MONTH(Startops1),IF(E$7=YEAR(Endyr),MONTH(Endyr),12)))" +"SUM(E9:Y9)" +"Assm!$F$29" +"VLOOKUP(DATE(E$7,12,1),Curves_Table,Escalation!$P$291)" +"CPI" +"IF(Assm!$L$58=0,Ex,VLOOKUP(DATE(E$7,12,1),Curves_Table,Escalation!$L$291))" +"IF(E$7YEAR(Fin_Close),E$7<=Assm!$W$65),-Assm!$X$64,0))+(-'Debt Amort'!E24)" +"IF(E$6>Assm!$X$72+1,0,-'Debt Amort'!E17*Assm!$U$83)" +"SUM(E37:E40)" +"SUM(E18,-E34,E41)" +"-Depr!H31" +"SUM(E43:E44)" +"-'Debt Amort'!E12" +"-'Debt Amort'!E20" +"-HLOOKUP(DATE(E$7,12,31),Idc_Table,IDC!$AP$57)-SUM($D49:D49)" +"SUM(E46:E49)" +"-Sudam!D63" +"-Taxes!D84" +"Trapped!F55" +"-E44" +"-E49" +"-E55" +"-E58" +"-Taxes!D52" +"-'Debt Amort'!E13" +"SUM(E60:E68)" +"-'Debt Amort'!E21" +"-Trapped!F29" +"SUM(E73:E77)" +"Assm!A1" +"IF(E$70,D18<0),E$6,0)" +"Assm!$K$68" +"E$10*$A26" +"Assm!$L$68" +"E$11*$A27" +"Wh_Div" +"-E27*$C28" +"E$15*$A27" +"E$14*$A27" +"IF(E$70),E$6,0)" +"E42" +"A$26" +"-HLOOKUP(DATE(E$7,12,31),Idc_Table,IDC!$AP$75)*$A52-SUM($D52:D52)" +"IF(E$7=YEAR(Fin_Close),-SUM($D52:E52),0)" +"IF(E$7=YEAR(Startops1),-Assm!$R$82/$AA$9*E9,0)" +"IF(E$7>=YEAR(Startops1),-Assm!$R$83/$AA$9*E9,0)" +"IF(E$7=YEAR(Startops1),-($AA69+$AA51)*E$9/$AA$9,0)" +"-SUM(E51:E52)*USTax" +"SUM($E50:E50)" +"SUM($E54:E54)" +"AVERAGE(G50:K50)" +"AVERAGE(G54:K54)" +"AVERAGE(G50:Z50)" +"AVERAGE(G54:Z54)" +"MAX(E62:Z62)" +"IF(AND(E57>Equity*Assm!$K$68,D57Assm!$X$72,0,'Debt Amort'!E$14)" +"IF(G59=0,""N/A"",G58/G59)" +"CF!E66" +"SUM(G62:G63)" +"Assm!A1" +"CF!E6" +"AC7+1" +"F16" +"F12" +"CF!E60" +"SUM(F13:Z13)" +"SUM(F12:F13)" +"F23" +"F26" +"-E25" +"CF!E73" +"SUM(F19:F21)" +"IF(OR(F14<0,F22<0),0,-MIN(F14,F22))" +"IF(F$7=YEAR(Endyr),-SUM(F22:F23)*Assm!$L$52,-SUM(F22:F23)*Assm!$L$50)" +"-SUM(F22:F24)*Assm!$L$51" +"SUM(F22:F25)" +"F31" +"IF(-F25+E25>0,-F25+E25,0)" +"IF(-F25+E25<0,-F25+E25,0)" +"E29" +"IF(F$7=YEAR(Endyr),F30,E30)" +"Assm!$L$54" +"SUM(F34:F35)*$D39*F$9/12" +"Assm!$L$55" +"SUM(F34:F35)*$D40*F$9/12" +"-Taxes!D42" +"-F55" +"CF!E57" +"SUM($F51:F51)" +"SUM($F47:F47)+SUM($E48:E48)" +"IF(F52<0,MIN(-F52,F54),0)-SUM($E55:E55)" +"Assm!$E43*CF!E$9/12" +"IF(OR(F$6=5,F$6=15),Assm!$B$43,0)" +"CF!E12" +"F60*F61" +"F62" +"F64-F62" +"F64" +"-F62" +"Assm!A1" +"D13" +"J9*I9*H9" +"Wh_Serv/(1-Wh_Serv)" +"SUM(K9:K13)" +"Assm!$J$22*0" +"$D$11" +"$D$12" +"SUM(C9:C18)" +"K36" +"K38" +"SUM(C19:C20)" +"SUM(K17:K20)" +"Assm!$J$25" +"Assm!$J$26" +"Assm!$J$27" +"SUM(K27,K31,K35)" +"SUM(K14,K21,K36)" +"SUM(D25:D43)" +"B48*C48" +"SUM(B48)" +"[4]RAROC!$C$119" +"SUM(D54:D54)" +"Assm!A1" +"D6+1" +"IDC!E7" +"AQ7+1" +"Assm!N7" +"Assm!R7" +"E84+E85+E87+E90" +"($C$15-SUM($E9:$AB9))/9" +"SUM(E9:AO9)" +"SUM(C9:C14)" +"E89+E91+E92+E93" +"($C$24-SUM($E17:$X17))/10" +"SUM(C17:C23)" +"Assm!N27" +"Assm!R27" +"IF(E$7=Fin_Close,$C26,0)" +"$C27" +"E86" +"$C29-SUM($E29:AE29)" +"E88" +"SUM(C26:C30)" +"E94" +"$C$36-SUM($E33:AE33)" +"SUM(C33:C35)" +"SUM(E76+E77)" +"Wcap" +"E37-E49" +"-SUM($E38:AE38)" +"SUM(C38:C38)" +"$C$41/8" +"$C$42/8" +"SUM(C41:C42)" +"Assm!R26" +"IDC!E83" +"IF($AP$45=0,0,IF(ABS(AP46-IDC!AO84)<0.005,0,1))" +"SUM(C15,C24,C31,C36,C39,C43,C46)" +"EDATE(E51,1)" +"E$6" +"SUM($E53:E53)" +"E53/$AP$53" +"SUM(AY57:AZ57)" +"AY58/$AX58" +"Pipe_NTP" +"$AX59*AY57" +"Pipe_RFS" +"EDATE(AU59,1)" +"ROUND((C60-C59)/(365/12),0)" +"ROUND((AV60-AT60)/(365/12),0)+1" +"AX60/$AV61" +"-AZ59" +"$AZ61" +"IF(V61>$AV$66,0,$AZ$66)" +"-AX58" +"AW69" +"C60" +"ROUND((AV68-AV60)/(365/12),0)" +"SUM(E76:AB76)" +"SUM(E84:E94)" +"Assm!A1" +"E6+1" +"Startconst" +"EDATE(E$7,1)" +"AP7+1" +"Est_Cost-Est_IDC-Est_Whtax" +"Est_Cost" +"Int_BL" +"Assm!X73" +"Assm!X59" +"E20" +"E16" +"Drawdown!E48" +"SUM(E17:AN17)" +"E51" +"E53" +"SUM(E16:E19)" +"SUM($E$17:E17)/$B$10" +"E20/$D$10" +"E30" +"IF(E$7=Fin_Close,-E25,0)" +"IF(E$7Est_Cost*Equity_Perc,Est_Cost*Equity_Perc-E63,E17)*0+E60" +"AO51" +"AO53" +"IF(E$76, 0, 1)" +"F29" +"IF(MONTH(Startops2)<=6, C37*F$32*(7-MONTH(Startops2))/12, 0)" +"IF(F$34=0,0,IF($B37>=F$31,C37,IF(F$33>=$B37, 0, IF(C37>1, CHOOSE(F$34,F$29/(F$31-F$33), -PMT(F$32/2,F$31-$B36,C37,0)-D37,F$29*$AH37)))))*Assm!$X$90" +"C37-E37" +"IF(J$34=0,0,IF($B37>=J$31,G37,IF(J$33>=$B37, 0, IF(G37>1, CHOOSE(J$34,J$29/(J$31-J$33), -PMT(J$32/2,J$31-$B36,G37,0)-H37,J$29*$AJ37)))))" +"IF(N$34=0,0,IF($B37>=N$31,K37,IF(N$33>=$B37, 0, IF(K37>1, CHOOSE(N$34,N$29/(N$31-N$33), -PMT(N$32/2,N$31-$B36,K37,0)-L37,N$29*$AL37)))))" +"IF(R$34=0,0,IF($B37>=R$31,O37,IF(R$33>=$B37, 0, IF(O37>1, CHOOSE(R$34,R$29/(R$31-R$33), -PMT(R$32/2,R$31-$B36,O37,0)-P37,R$29*$AN37)))))" +"IF(V$34=0,0,IF($B37>=V$31,S37,IF(V$33>=$B37, 0, IF(S37>1, CHOOSE(V$34,V$29/(V$31-V$33), -PMT(V$32/2,V$31-$B36,S37,0)-T37,V$29*$AP37)))))" +"IF(Z$34=0,0,IF($B37>=Z$31,W37,IF(Z$33>=$B37, 0, IF(W37>1, CHOOSE(Z$34,Z$29/(Z$31-Z$33), -PMT(Z$32/2,Z$31-$B36,W37,0)-X37,Z$29*$AR37)))))" +"IF(AG$77=0,0,AG37/AG$77)" +"A37" +"F37" +"IF(MONTH(Startops2)>6, C38*F$32*(13-MONTH(Startops2))/12, C38*F$32*0.5)" +"SUM(D37:D38,H37:H38,L37:L38, P37:P38, T37:T38)" +"SUM( X37:X38)" +"(C37+G37+W37)*IF([4]RAROC!$B$103=1,VLOOKUP(A38,[4]!Guar_Fee_Table,2),IF([4]RAROC!$B$103=2,VLOOKUP(A38,[4]!Guar_Fee_Table,3),IF([4]RAROC!$B$103=3,VLOOKUP(A38,[4]!Guar_Fee_Table,4,0))))*((13-MONTH(Startops2))/12)" +"3556.85714285714-450" +"A37+1" +"C39*F$32*0.5" +"-0.142857142856201+1500" +"(C39+G39+W39)*IF([4]RAROC!$B$103=1,VLOOKUP(A40,[4]!Guar_Fee_Table,2),IF([4]RAROC!$B$103=2,VLOOKUP(A40,[4]!Guar_Fee_Table,3),IF([4]RAROC!$B$103=3,VLOOKUP(A40,[4]!Guar_Fee_Table,4,0))))" +"2742.85714285714-200" +"8362.95238095238+250" +"8362.95238095238+2660-1500" +"8362.95238095238+2660" +"8362.95238095238-2660" +"8362.95238095238+200+400" +"SUM(D37:D76)" +"Assm!A1" +"CF!E6" +"CF!E18" +"SUM(D12:X12)" +"-CF!E34" +"CF!E38" +"CF!E44" +"SUM(D12:D15)" +"CF!E37" +"CF!E40" +"CF!E47" +"CF!E49" +"SUM(D19:D23)" +"SUM(D16,D24)" +"IF(D24<0,0,-D24)" +"SUM(D26:D27)" +"IF(D$28<0,0,D$28)" +"Tax" +"D32*D31" +"IF(D36<=Assm!$L$9/CF!E$13,0,-Assm!$L$9/CF!E$13*D$9/12)" +"Add_Tax" +"SUM(D33,D40)" +"IF(Assm!$L$29=1,""On"",""Off"")" +"IF(D$7>Assm!$I$33,0,HLOOKUP(D$7,Sudam_Table,Assm!$M$35))*Assm!$L$29" +"D42*D43" +"HLOOKUP(D$7-1,BS_Table,BS_IS!$AE$27)" +"HLOOKUP(D$7-1,BS_Table,BS_IS!$AE$29)" +"HLOOKUP(D$7-1,BS_Table,BS_IS!$AE$30)" +"SUM(D49:D51)" +"Assm!$I$65" +"D52*D53/D8*D9" +"Trapped!E14" +"CF!E51" +"MAX(D56,D57)" +"Assm!$I$64" +"IF(D610,-MAX(-Nol*D19,SUM(D24:D25)),0)" +"SUM(D24:D26)" +"D$21" +"Tax" +"D31*D30" +"D$30" +"IF(D35<=Assm!$L$9/CF!E$13,0,-Assm!$L$9/CF!E$13*D$9/12)" +"SUM(D35:D36)" +"Add_Tax" +"SUM(D32,D39)" +"-Sudam!D44" +"Soc_Tax" +"SUM(D32,D39,D48)" +"D42" +"IF(D30<=0,0,D52/D30)" +"D32" +"D39" +"D48" +"Depr!H21" +"-Depr!H31" +"-Trapped!F65" +"D$65" +"D60" +"SUM(D70,D75,D80)" +"D60" +"D84" +"SUM(D87,D88,-D89)" +"Assm!A1" +"CF!E6" +"Cost" +"D12" +"D12" +"-Linefill" +"-IDC!AO56" +"-Wcap" +"SUM(D12:D15)" +"Assm!$K$44" +"Assm!$J$44" +"IF($C21=$C21,$E21-SUM($G21:G21), SLN($E21,0,$C21)*H$9/12),$E21/Term*H$9/12)" +"SUM(H21:AB21)" +"SUM($H21:H21)" +"H27" +"H24" +"IF(H$7=YEAR(Startops1),$E21,0)" +"-H21" +"SUM(H24:H26)" +"Assm!$K$45" +"Assm!$J$45" +"Assm!$K$46" +"Assm!$J$46" +"G7" +"IF(H$70,HLOOKUP(G$7,Tax_Table,Taxes!$AA$90),0))" +"SUM(F9:F11,F15:F16)" +"IF(G$7=YEAR(Startops1),SUM(Depr!$D$13,Depr!$D$15),0)-SUM($G78:G78)-SUM($F71:F71))" +"IF(G$55>=YEAR(Startops1),Depr!$F13-SUM($F72:F72),0)" +"IF(G$37Endyr,0,IF($A12Endyr,0,Tariff_Cap)" +"D12*E12/1000" +"[3]MMBTU!R35" +"IF($A12>Endyr,0,Tariff_Var)" +"SUM(F12,I12)" +"VLOOKUP($A12,Curves_Table,Escalation!$P$291)" +"J12*K12" +"IF(MONTH($A12)=12,SUM(L1:L12),"" "")" +"EDATE(A12,1)" +"SUM(D12:D21)" +"SUM(G22:G33)" +"SUM(G36:G45)" +"SUM(M11:M245)" +"A249+1" +"Assm!A1" +"B13+1" +"M12+1" +"N17" +"N18" +"IF('[1]Monthly Curve Calc.'!$F$12=1,""9/98 BANK CURVES"",""ALTERNATIVE CURVES"")" +"HLOOKUP(N$14,Dec_Change,$M17)" +"P15" +"'[1]Monthly Curve Calc.'!B22" +"E19" +"O18" +"EDATE(A19,1)" +"IF(AND($A20>G$16,MONTH($A20)=MONTH(G$16)),B19/B7,G19)" +"IF(AND($A20>I$16,MONTH($A20)=MONTH(I$16)),C19/C7-I$18,I19)" +"IF(AND($A20>J$16,MONTH($A20)=MONTH(J$16)),D19/D7,J19)" +"IF($A20>=K$16,IF(MONTH($A20)=MONTH(K$16),AVERAGE(E8:E19),K19),K19)" +"IF(AND($A20>=P$16,MONTH($A20)=MONTH(P$16)),MAX(N20,O20)*P19,P19)" +"CONCATENATE(TOC!B2,"" "",TOC!B6)" +"IF(Loopfactor=0,"" "", ""WARNING: MODEL HAS NOT BEEN CONVERGED"")" +"IF(ABS(SUM(BS_IS!F36:AC36))<0.5,"" "",""WARNING: BALANCE SHEET IS NOT BALANCED"")" +"TOC!B3" +"IF(Commit_Factor=0,"" "", ""WARNING: COMMITMENT FEE HAS NOT BEEN CONVERGED"")" +"IF(ABS(SUM(AB9,AB18,AB27,AB36,AB45)-Tot_Debt)<0.1,"" "",""WARNING: THE SUM OF THE DEBT LISTED IN THE TRANCHES DOES NOT EQUAL TOTAL DEBT"")" +"IF(Trapped!AC70=""check"",""WARNING: CHECK MAINTENANCE RESERVE"","" "")" +"IF(ABS('Project & Investor Returns'!AB13+Tot_Equity)<0.1,"" "",""WARNING: EQUITY DISTRIBUTED IN THE RETURNS CALC DOES NOT EQUAL TOTAL EQUITY"")" +"IF(AA79P54,P54-O54,R54-O54))" +"-76" +"SUM(S54:T54)" +"U54*$Q54/1000" +"IF(AB91=0,AB69,SUM(AB69:AB70)-AB95)" +"Startops3" +"B55*((365-C55)/365)" +"D55*E55" +"Depr!K21" +"P54+1" +"EDATE(P54,12)" +"R54" +"Depr!L21" +"O57+154" +"Depr!M21" +"EDATE(O57,7)" +"IF(AB54=0,0,ROUND(AB56/2+(Term_C3/12),1))" +"YEAR(Startops1)" +"YEAR(Startops3)" +"YEAR(Startops4)" +"Depr!N21" +"1623.035*RAROC!$D$78" +"(2000.28+120)*RAROC!$D$78" +"(1645.57+120)*RAROC!$D$78" +"Depr!O21" +"O57+155" +"692.502*RAROC!$D$78" +"706.359*RAROC!$D$78" +"727.959*RAROC!$D$78" +"874.148*RAROC!$D$78" +"0*RAROC!$D$78" +"337.5*RAROC!$D$78" +"286.375*$B64*RAROC!$D$78" +"((1381.56+36.804)*$B64)*RAROC!$D$78" +"(1597.595+36.804)*$B64*RAROC!$D$78" +"MIN(T64,V64)" +"SUM(V54:V61)" +"AA64*AB63" +"AVERAGE(Trapped!$F$61:$AA$61)" +"YEAR(Fin_Close)+$Y$47" +"SUM(R64:R65)" +"450*RAROC!$D$78" +"900*RAROC!$D$78" +"Tot_Cost*AA68" +"SUM(AB9,AB18,AB27,AB36,AB45)" +"75*RAROC!$D$78" +"150*RAROC!$D$78" +"Tot_Cost-AB68-AB70-AB71" +"137.4*0.38" +"1390.002*RAROC!$D$78" +"[3]!EPE_Disc" +"'Project & Investor Returns'!$C$23" +"'Project & Investor Returns'!$C$22" +"AB95" +"100%-B64" +"(1381.56+36.804)*$B71*RAROC!$D$78" +"IDC!$BA$77/Tot_Cost" +"Tot_Cost*Equityperc" +"AVERAGE(Trapped!$F$62:$AA$62)*(1+Duties_Maint)" +"SUM(Z68:Z71)" +"H85" +"Disc" +"'Enron Returns'!C81" +"'Enron Returns'!C80" +"MAX(AB11,AB20,AB38,AB47)" +"'Shell & Trans Returns'!C52" +"'Shell & Trans Returns'!C51" +"IF(Tot_Debt=0,0,(($AB9*Y14)+($AB18*Y23)+($AB27*Y32)+($AB36*Y41)+($AB45*Y50))/Tot_Debt)" +"(616.96+109.111)*RAROC!$D$78" +"'Shell & Trans Returns'!C97" +"'Shell & Trans Returns'!C96" +"IF(Tot_Debt=0,0,(($AB$9*$AB15)+($AB$18*$AB24)+($AB$27*$AB33)+($AB$36*$AB42)+($AB$45*$AB51))/Tot_Debt)" +"150*8760*92%*39.67%" +"480*8760*92%*90.6%" +"H98" +"'Project & Investor Returns'!C58" +"'Project & Investor Returns'!C57" +"C75/C76" +"'[2]Monthly Curve Calc.'!$F$12" +"-('Enron Returns'!AC33)" +"MIN(PLRisk!F83:Z83)" +"MIN(PLRisk!F89:Z89)" +"-('Enron Returns'!AC19+'Shell & Trans Returns'!AC13+'Shell & Trans Returns'!AC58+'Project & Investor Returns'!AC34)" +"AVERAGE(PLRisk!F83:T83)" +"AVERAGE(PLRisk!F89:Y89)" +"-('Enron Returns'!AC21+'Shell & Trans Returns'!AC15+'Shell & Trans Returns'!AC60+'Project & Investor Returns'!AC36)" +"((C47+C48)*Capacity_III*Hr_III*24*B82*92%*91%/1000)/1000" +"Tjlp" +"-('Enron Returns'!AC34)" +"VLOOKUP(Startops3,Tariff_Table,Tariff!$O$33)*B83/30" +"100%-50%" +"SUM(D60:D64,D68:D69,D71,D75)/365*B84" +"-'Enron Returns'!AC37" +"D70*B85" +"SUM(E84:F84)" +"K85*Tot_Equity" +"1-SUM(K86:K87)" +"K85" +"C86*F85*F79" +"-('Enron Returns'!AC36)" +"-('Enron Returns'!AC22+'Enron Returns'!AC39+'Shell & Trans Returns'!AC16+'Shell & Trans Returns'!AC61+'Project & Investor Returns'!AC37)" +"HLOOKUP(Fin_Close,Idc_Table,IDC!$BB$92)" +"-SUM('Enron Returns'!AC50,'Shell & Trans Returns'!AC26,'Shell & Trans Returns'!AC71)" +"J85-J94" +"1-SUM(K92:K94)" +"-('Enron Returns'!AC54)" +"J86" +"-SUM('Enron Returns'!AC55,'Shell & Trans Returns'!AC30,'Shell & Trans Returns'!AC75)" +"-SUM('Enron Returns'!AC65,'Shell & Trans Returns'!AC40,'Shell & Trans Returns'!AC85)" +"L107" +"New_Investor_Equity" +"-SUM('Project & Investor Returns'!AC48,'Enron Returns'!AC67,'Shell & Trans Returns'!AC41,'Shell & Trans Returns'!AC86)" +"EDATE(Startops3,AB93)" +"AA95*AB91" +"-('Enron Returns'!AC70)" +"AB95*AA96" +"-SUM('Project & Investor Returns'!AC51,'Enron Returns'!AC73,'Shell & Trans Returns'!AC45,'Shell & Trans Returns'!AC90)" +"AB95*AA97" +"-('Enron Returns'!AC71+'Shell & Trans Returns'!AC44+'Shell & Trans Returns'!AC89+'Project & Investor Returns'!AC50)" +"-'Enron Returns'!AC72" +"100%-SUM(AA100:AA102)" +"AA99*SUM(AB$96:AB$97)" +"Tariff!D31" +"K85-K98" +"-'Enron Returns'!AC74" +"K86*Z100" +"Capacity_III" +"SUM(V79:V100)" +"B102*E102" +"K94*Z102" +"F100*F101*F102/1000" +"V101+V77" +"(L105-L102)/365*L103*L101*K104" +"Npv-V103" +"AB96" +"(3029.823/4775.883)*775.883" +"K85-New_Investor_Equity" +"IF($L$110=1,L108*AB54,0)" +"EINC!F58" +"EINC!D64" +"+IF(B3<$B$50,$B$50,B3)" +"'Enron Returns'!E13+'Enron Returns'!E15" +"'Enron Returns'!F13+'Enron Returns'!F15+'Enron Returns'!F50+'Enron Returns'!F65" +"[5]Returns!E26+[5]Returns!E52+[5]Returns!E68" +"([6]Returns!E24)+[6]Returns!E48+[6]Returns!E64" +"[7]Returns!E23" +"SUM(B8:B11)" +"SUM(E8:E11)*E64" +"SUM('Enron Returns'!E34:E38)" +"[5]Returns!E34+[5]Returns!E35+[5]Returns!E36+[5]Returns!E39+[5]Returns!E40" +"([6]Returns!E31+[6]Returns!E32+[6]Returns!E33+[6]Returns!E34+[6]Returns!E35+[6]Returns!E36)" +"B17" +"SUM(E14:E17)*E64" +"'Enron Returns'!E16+SUM('Enron Returns'!E19:E22)+'Enron Returns'!E33+'Enron Returns'!E39" +"SUM('Enron Returns'!F16:F22)+'Enron Returns'!F33+'Enron Returns'!F39+SUM('Enron Returns'!F51:F55)+SUM('Enron Returns'!F66:F74)" +"[5]Returns!E27+[5]Returns!E28+[5]Returns!E30+[5]Returns!E31+[5]Returns!E32+[5]Returns!E33+[5]Returns!E37+[5]Returns!E38+[5]Returns!E41+SUM([5]Returns!E53:E57)+SUM([5]Returns!E69:E73)" +"[6]Returns!E25+[6]Returns!E26+[6]Returns!E28+[6]Returns!E29+[6]Returns!E30+[6]Returns!E37+SUM([6]Returns!E49:E53)+SUM([6]Returns!E65:E69)" +"[7]Returns!E24" +"SUM(E20:E23)*E64" +"[5]Returns!E29" +"IF(E64=0,E67,[5]Returns!G29)" +"[6]Returns!E27" +"IF(E64=0,E68,[6]Returns!G27)" +"[7]Returns!E25" +"IF(E64=0,E69,[7]Returns!G25)" +"SUM(E26:E29)*E64" +"SUM(B33:B36)" +"SUM(C33:C36)-502" +"SUM(D33:D36)-3195" +"SUM(E33:E36)+2093" +"B8+B14+B20+B26" +"C32-'[3]Enron Summary W-TBS'!H90" +"'[3]Enron Summary W-TBS'!H89" +"B33-B39" +"'[3]Enron Summary W-TBS'!H88" +"C34-C41" +"'[3]Enron Summary W-TBS'!H87" +"C35-C43" +"'[3]Enron Summary W-TBS'!H86" +"C36-C45" +"'[3]Enron Summary W-TBS'!H90" +"C47-C32" +"+VLOOKUP($B$125,$B$127:$E$129,3)" +"+VLOOKUP($B$125,$B$127:$E$129,4)" +"D52+SUM(B32:D32)" +"NPV(B51,E32:X32)" +"+VLOOKUP(B125,B126:F129,5)" +"XIRR(C32:X32,C4:X4)" +"NPV(B51,C32:X32)" +"BS_IS!F36" +"BS_IS!G36+[5]BS_IS!G35+[6]BS_IS!G35" +"MAX(B56:X56)" +"+C3" +"CF!D69" +"CF!E69+[5]CF!E69+[6]CF!E67+[7]Cashflow!E38" +"+IF(D61>$B$62,1,0)" +"IF(E61>$B$62,1,0)" +"IF(E62=0,0,IF(F61>$B$62,1,0))" +"E62" +"IF(E64=0,0,F62)" +"IF(E64=1,0,IF(((BS_IS!J15*RAROC!$B$66)-(BS_IS!J23+BS_IS!J24))<0,0,(BS_IS!J15*RAROC!$B$66)-(BS_IS!J23+BS_IS!J24)))" +"IF(E64=0,0,IF(F64=1,0,IF(((BS_IS!K15*RAROC!$B$66)-(BS_IS!K23+BS_IS!K24))<0,0,(BS_IS!K15*RAROC!$B$66)-(BS_IS!K23+BS_IS!K24))))" +"IF(E64=1,0,IF((([5]BS_IS!I15*$B$67)-([5]BS_IS!I22))<0,0,([5]BS_IS!I15*$B$67)-([5]BS_IS!I22)))" +"IF(E64=0,0,IF(F64=1,0,IF((([5]BS_IS!J15*$B$67)-([5]BS_IS!J22))<0,0,([5]BS_IS!J15*$B$67)-([5]BS_IS!J22))))" +"IF(E64=1,0,IF((([5]BS_IS!I20*$B$67)-([5]BS_IS!I27))<0,0,([5]BS_IS!I20*$B$67)-([5]BS_IS!I27)))" +"IF(E64=0,0,IF(F64=1,0,IF((([5]BS_IS!J20*$B$67)-([5]BS_IS!J27))<0,0,([5]BS_IS!J20*$B$67)-([5]BS_IS!J27))))" +"IF(E64=1,0,[7]Returns!G25*$B$69)" +"IF(E64=0,0,IF(F64=1,0,[7]Returns!H25*$B$69))" +"CF!D73" +"CF!E73+[5]CF!E73+[6]CF!E71+[7]Cashflow!E38" +"IF(B72<0,0,1)" +"+C59" +"10%/3" +"+$B$86" +"B93*(1-$B$96)" +"B93*(1+$B$96)" +"YEAR(J52)" +"A107+1" +"B119-304" +"0.56*0.08" +"CONCATENATE(TOC!B2,"" "",TOC!B6)" +"TOC!B3" +"IF(AND($F$38=1,ABS(SUM($D$11:$D$31)-SUM($G$41:$G$61))>0.05),""Tariff Table Does Not Match Tariff Below!"","" "")" +"IF(OR($W10=Startops2),0,$X10)" +"Startops1" +"IF($F$38=0,D41,G41)" +"IF($C11YEAR(Startops2),0,IF(D$7=YEAR(Startops2),MONTH(Startops2)-1-D11,12))))" +"SUM(D9:Y9)" +"D12-D9-D11" +"IF(D$7YEAR(Fin_Close),D$7<=Assm!$AA$65),-Assm!$AB$64,0)" +"-'Debt Amort'!D16*Assm!$Y$84" +"-Assm!$F$86" +"(-Assm!$D$93*Assm!$D$94*D$12/12)+(-'Debt Amort'!D23)" +"-Assm!$F$91*D$12/12" +"SUM(D30:D37)" +"SUM(D19,-D27,D38)" +"-Depr!G43" +"IF(ABS(-$Z$41-Assm!$J$54-Assm!$J$55-Assm!$J$56)<0.1,"" "",""WARNING: CHECK DEPRECIATION"")" +"SUM(D40:D41)" +"-'Debt Amort'!D12" +"IF(E$12=0,0,-'Debt Amort'!E12)" +"IF(ABS(-$Z$44-'Debt Amort'!$Z$12)<0.01,"" "",""CHECK: DOES NOT EQUAL INTEREST PAYMENTS MADE"")" +"-'Debt Amort'!D19" +"-HLOOKUP(DATE(D$7,12,31),Idc_Table,IDC!$BB$63)-SUM($C46:C46)" +"SUM(D43:D46)" +"-Sudam!D64" +"-Taxes!D84" +"Trapped!F52" +"-D41" +"-D46" +"IF(D$7=YEAR(Endyr),Land1+Land2+Land3,0)" +"IF(D$7=YEAR(Endyr),Wcap1+Wcap2+Wcap3,0)" +"IF(D$7=YEAR(Endyr),Spares1+Spares2+Spares3+Spares_WTF,0)" +"-D52" +"-D55" +"-Taxes!D54" +"IF(ABS(-Z66-Taxes!Z54)<0.01,"" "",""CHECK: TOTAL CASH TAXES DOES NOT MATCH TOTAL CASH TAXES CALC'D"")" +"-'Debt Amort'!D13" +"IF(ABS(-$Z$67-Tot_Debt)<0.1,"" "",""CHECK: DOES NOT EQUAL PRINCIPAL PAYMENTS MADE"")" +"SUM(D57:D68)" +"-'Debt Amort'!D20" +"SUM(D69:D72)" +"-Trapped!F29" +"SUM(D73:D77)" +"-I75" +"CONCATENATE(TOC!B2,"" "",TOC!B6)" +"TOC!B3" +"IF(E$70,D19<0),E$6,0)" +"CONCATENATE(Assm!$H$98,"" Returns"")" +"Assm!$K$85-'Enron Returns'!E$10" +"Assm!$L$85-'Enron Returns'!E$11" +"-'Enron Returns'!E15" +"E14*E$29" +"-Trapped!E$40*E$10*E$29" +"E16*E$29" +"IF(A37=0,0,Wh_Int)" +"-E35*$C36" +"-SUM(E34:E34)*$C37" +"SUM(E31:E37)" +"CONCATENATE(Assm!$H$98,"" NPV @ "",TEXT(Disc,""0.0%""))" +"CONCATENATE(Assm!$H$98,"" IRR"")" +"E38" +"IF(Assm!$L$110=0,0,Assm!K98)" +"-'Enron Returns'!E66" +"IF(E$7=YEAR(Assm!$L$105),Assm!$L$109,Assm!$K$85)" +"IF(E$7>=YEAR(Assm!$L$105),Assm!$L$109,Assm!$L$85)" +"'Project & Investor Returns'!E13*E$10" +"SUM(E13:AA13)" +"IF('Project & Investor Returns'!$I$3=0,F13+NPV(Disc,G13:AA13),E13+NPV(Disc,F13:AA13))" +"IF(E$7=YEAR(Assm!$L$102),Assm!$L$101,0)" +"IF(E$7=YEAR(Assm!$L$105),-Assm!$L$104,0)" +"'Project & Investor Returns'!E14*E$11" +"-Trapped!E$40*'Project & Investor Returns'!E$10*E$11" +"'Project & Investor Returns'!E16*E$11" +"Wh_Int" +"-E20*$C21" +"USTax" +"-E19*$C22" +"SUM(E13:E22)" +"$E23" +"IF('Project & Investor Returns'!$I$3=0,$F23,$E23+NPV(Disc,$F23:F23))" +"IF('Project & Investor Returns'!$I$3=0,$F23+NPV(Disc, $G23:G23),$E23+NPV(Disc,$F23:G23))" +"AC23" +"IRR($E23:E23,-0.9)" +"IRR(E23:AA23,-0.9)" +"CONCATENATE(""Enron NPV @ "",TEXT(Disc,""0.0%""))" +"AC25" +"MAX(E30:AA30)" +"IF(AND(E25>0,D25<0),E$6,0)" +"E23" +"-PLRisk!E35" +"Turnkey!$K$33*HLOOKUP(DATE(F$7,12,31),Draw_Table,Drawdown!$BB$55)-SUM($D34:E34)" +"Wh_Int*0+17.65%" +"IF(E$7=YEAR(Startops1),('Enron Returns'!$AB$33-$AB32)*E$12/$AB$12,0)" +"IF(E$7YEAR(Assm!$L$105),'Enron Returns'!E34*(1-Assm!$K$100),SUM('Enron Returns'!$E34:E34)*Assm!$K$100-SUM($D34:D34)))" +"IF(ROUND(AB34+AB35-'Enron Returns'!AB34,2)=0,"" "",""CHECK"")" +"IF(E$7=YEAR(Startops1),-Assm!$V$107/$AB$12*E12,0)" +"IF(E$7>=YEAR(Startops1),-Assm!$V$108/$AB$12*E12,0)" +"-SUM(E30:E39)*USTax" +"SUM(E29:E40)" +"CONCATENATE(""Plus: Interest Income - "",TEXT(Int_BL,""0.00%""))" +"'Enron Returns'!E52" +"CONCATENATE(""Less: Enron Cost Of Funds - "",TEXT(Ecf,""0.00%""))" +"-E44/Int_BL*Ecf" +"CONCATENATE(""Less: Political Risk Insurance - "",TEXT(Opic,""0.00%""))" +"-SUM(E44:E46)*USTax" +"SUM(E43:E47)" +"E27" +"E41" +"E48" +"SUM(E50:E53)" +"IF(E$7=YEAR(Startops1),-($AB$77+$AB55)*E$12/$AB$12,0)" +"-SUM(E55:E56)*USTax" +"SUM($E54:E54)" +"SUM($E58:E58)" +"AVERAGE(H54:L54)" +"AVERAGE(H58:L58)" +"AB54/AB12*12" +"AB58/AB12*12" +"MAX(E66:AA66)" +"IF(AND(E61>Assm!$J$85,D61Assm!$AB$73,0,'Debt Amort'!D$14)" +"IF(F82=0,""N/A"",F81/F82)" +"CF!D$66" +"CONCATENATE(TOC!B2,"" "",TOC!B6)" +"TOC!B3" +"CF!D6" +"AD7+1" +"Rev_Exp!D12" +"SUM(F9:AA9)" +"F16" +"F12" +"CF!D57" +"SUM(F12:F13)" +"F23" +"F26" +"-E25" +"CF!D73" +"SUM(F19:F21)" +"IF(OR(F14<0,F22<0),0,-MIN(F14,F22))" +"IF(F$7=YEAR(Endyr),-SUM(F22:F23)*Assm!$L$66,-SUM(F22:F23)*Assm!$L$64)" +"-SUM(F22:F24)*Assm!$L$65" +"SUM(F22:F25)" +"F31" +"IF(-F25+E25>0,-F25+E25,0)" +"IF(-F25+E25<0,-F25+E25,0)" +"E29" +"IF(F$7=YEAR(Endyr),F30,E30)" +"Assm!$L$68" +"SUM(F34:F35)*$D$39" +"Assm!L69" +"SUM(F34:F35)*$D$40" +"-Taxes!D53" +"-F52" +"CF!D54" +"SUM($F48:F48)" +"SUM($F44:F44)+SUM($E45:E45)" +"IF(F49<0,MIN(-F49,F51),0)" +"F$7" +"-F57*$C58" +"F59*F60" +"F59-F61" +"F62" +"Rev_Exp!D25" +"Duties_Maint" +"F66*$D67" +"AVERAGE($G68:$Y68)" +"IF(ABS(AB70-AB68)>0.01,""CHECK"","" "")" +"F70-F68" +"F70" +"-F68" +"F61" +"Exch" +"Rev_Exp!D26" +"Rev_Exp!D27" +"F82/F83" +"AVERAGE(F74,F77)+AVERAGE(F90,F93)" +"IF(F$54=Startops3,0,SUM(E26:E27,E28/2)*$C11/12)" +"IF(E$7>=Startops3,0,SUM(E34:E35,E36/2)*$C12/12)" +"IF(E$7>=Startops3,0,SUM(E43:E44,E45/2)*$C13/12)" +"SUM(E51:E53)" +"SUM($E54:E54)" +"(Wh_Int/(1-Wh_Int))" +"E51*$C57" +"E53*$C58" +"SUM(E57:E58)" +"IF(E$7=Est_Cost1*Equityperc,0,IF(SUM(E80,E17)>Est_Cost1*Equityperc,Est_Cost1*Equityperc-E80,E17))*0+E77" +"SUM(E80:E83)" +"BA54" +"BA59" +"SUM($E28:E28)" +"E$6" +"E$7" +"E104" +"IF(E96=Fin_Close,Tot_Cost*Debtperc,0)" +"IF(ABS(BA106-IDC!BA20)<0.005,0,1)" +"-IDC!E40-SUM($D103:D103)" +"Assm!$AB$76" +"IF(E95<=Term_Fc,0,(SUM(E101:E102)+E103/2)*$C106/12)" +"BA106" +"CONCATENATE(TOC!B2,"" "",TOC!B6)" +"TOC!B3" +"Rev_Exp!D6" +"AB7+1" +"Rev_Exp!D12" +"SUM(D9:Y9)" +"IF(D$76, 0, 1)" +"F27" +"IF(MONTH(Startops3)<6, C35*F$30*(7-MONTH(Startops3))/12, 0)" +"IF($B35>=F$29,C35,IF(F$31>=$B35, 0, IF(C35>1, CHOOSE(F$32,F$27/(F$29-F$31), -PMT(F$30/2,F$29-$B34,C35,0)-D35,F$27*$AL35), 0)))" +"C35-E35" +"IF($B35>=J$29,G35,IF(J$31>=$B35, 0, IF(G35>1, CHOOSE(J$32,J$27/(J$29-J$31), -PMT(J$30/2,J$29-$B34,G35,0)-H35,J$27*$AN35), 0)))" +"IF($B35>=N$29,K35,IF(N$31>=$B35, 0, IF(K35>1, CHOOSE(N$32,N$27/(N$29-N$31), -PMT(N$30/2,N$29-$B34,K35,0)-L35,N$27*$AP35), 0)))" +"IF($B35>=R$29,O35,IF(R$31>=$B35, 0, IF(O35>1, CHOOSE(R$32,R$27/(R$29-R$31), -PMT(R$30/2,R$29-$B34,O35,0)-P35,R$27*$AR35), 0)))" +"IF($B35>=V$29,S35,IF(V$31>=$B35, 0, IF(S35>1, CHOOSE(V$32,V$27/(V$29-V$31), -PMT(V$30/2,V$29-$B34,S35,0)-T35,V$27*$AT35), 0)))" +"IF($B35>=Z$29,W35,IF(Z$31>=$B35, 0, IF(W35>1, CHOOSE(Z$32,Z$27/(Z$29-Z$31), -PMT(Z$30/2,Z$29-$B34,W35,0)-X35,Z$27*$AV35), 0)))" +"IF(AK$75=0,0,AK35/AK$75)" +"BC35" +"AY35/AY$75" +"IF(BB35<0,BC34,IF(SUM(BB$35:BB35)>$Z$27,$Z$27-SUM(BC$34:BC34),BB35))" +"IF(BC35=0,0,BB35-BA35)" +"A35" +"F35" +"IF(MONTH(Startops3)>6,C36*F$30*(13-MONTH(Startops3))/12,C36*F$30*0.5)" +" SUM(D35:D36,H35:H36,L35:L36,P35:P36, T35:T36)" +"SUM(X35:X36)" +"SUM(D35:D36,H35:H36)" +"SUM(T35:T36)" +"(C35+G35+K35+S35+W35)*IF(RAROC!$B$103=1,VLOOKUP('Debt Amort'!A36,RAROC!$A$107:$D$113,2),IF(RAROC!$B$103=2,VLOOKUP('Debt Amort'!A36,RAROC!$A$107:$D$113,3),IF(RAROC!$B$103=3,VLOOKUP('Debt Amort'!A36,RAROC!$A$107:$D$113,4),0)))*((13-MONTH(Startops3))/12)" +"3556.85714285714-450" +"HLOOKUP($A36,CF_Table,CF!$AB$69)" +"IF(BD36=0,BE35,B36/2)" +"A35+1" +"C37*F$30*0.5" +"-0.142857142856201+1500" +"HLOOKUP($A37,CF_Table,CF!$AB$69)/2" +"2742.85714285714-200" +"8362.95238095238+250" +"8362.95238095238+2660-1500" +"8362.95238095238+2660" +"8362.95238095238-2660" +"8362.95238095238+200+400" +"SUM(D35:D74)" +"SUM(Sub_Inputs)" +"SUM(Sub_Values)" +"MAX(BE35:BE74)" +"B77+1" +"IF(ABS(BF75)<0.00005,0,1)" +"IF(D$7=YEAR(Startops3),IF($B$35=0,1,2),IF(D$7>YEAR(Startops3),C79+2,0))" +"CONCATENATE(TOC!B2,"" "",TOC!B6)" +"TOC!B3" +"Rev_Exp!D6" +"Rev_Exp!D12" +"SUM(D9:Y9)" +"CF!D19" +"-CF!D27" +"Trapped!F71" +"Trapped!F87" +"CF!D31" +"CF!D41" +"SUM(D12:D17)" +"CF!D30" +"CF!D32" +"CF!D34" +"CF!D44" +"CF!D49" +"SUM(D21:D30)" +"SUM(D18,D31)" +"IF(SUM(Z33-CF!Z51)<0.01,"" "",""CHECK: EARNINGS BEFORE TAXES DOES NOT TIE TO CF SHEET"")" +"IF(D31<0,0,-D31)" +"SUM(D33:D34)" +"IF(D$35<0,0,D$35)" +"Tax" +"D38*D39" +"SUM(B43:Y43)" +"-IF(D43<=0,0,MIN(D43,Assm!$L$9/Rev_Exp!D$27*D$9/12))" +"SUM(C44:Y44)" +"AddTax" +"SUM(D40,D47)" +"IF(Assm!$L$35=1,""On"",""Off"")" +"IF(D$7>Assm!$I$39,0,HLOOKUP(D$7,Sudam_Table,Assm!$M$41))*Assm!$L$35" +"IF(D$6>Term+1,0,Tot_Equity)" +"Assm!$I$82" +"D57*D56" +"CF!D48" +"Assm!$I$81" +"IF(D62>D58,D58,MAX(D62,0))" +"CONCATENATE(TOC!B2,"" "",TOC!B6)" +"TOC!B3" +"Rev_Exp!D6" +"Rev_Exp!D12" +"SUM(D9:Y9)" +"CF!D40" +"Trapped!F71" +"Trapped!F87" +"-Depr!G29" +"CF!D49" +"SUM(D13:D20)" +"-D28" +"IF(D21<0,0,SUM(D21:D22))" +"D29" +"D26" +"IF(C21<0,C21,0)" +"CONCATENATE(""Capped @ "",TEXT(Nol,""0%""))" +"IF(D21>0,-MAX(-Nol*D21,SUM(D26:D27)),0)" +"SUM(D26:D28)" +"D$23" +"Tax" +"D32*D33" +"-IF(D37<=0,0,MIN(D37,Assm!$L$9/Rev_Exp!D$27*D$9/12))" +"SUM(D37:D38)" +"AddTax" +"SUM(D34,D41)" +"-Sudam!D51" +"Social" +"SUM(D34,D41,D50)" +"D44" +"CF!D51" +"D$59" +"SUM(D70,D77,D82)" +"D52" +"-D84" +"CONCATENATE(TOC!B2,"" "",TOC!B6)" +"TOC!B3" +"Rev_Exp!D6" +"IF(G$7$AC$9,$E26*G$9/$AC$9,IF(SUM($G$9:G$9)>=$D26*12,$E26-SUM($F26:F26),$E26/$D26*G$9/12)))" +"IF(G$7$AC$10,$E27*G$10/$AC$10,IF(SUM($G$10:G$10)>=$D27*12,$E27-SUM($F27:F27),$E27/$D27*G$10/12)))" +"IF(G$7$AC$11,$E28*G$11/$AC$11,IF(SUM($G$11:G$11)>=$D28*12,$E28-SUM($F28:F28),$E28/$D28*G$11/12)))" +"SUM(E26:E28)" +"G29" +"G30+H29" +"G35" +"IF(G$7=YEAR(Startops1),$E26,0)+IF(G$7=YEAR(Startops2),$E27,0)+IF(G$7=YEAR(Startops3),$E28,0)" +"-G29" +"Assm!K54" +"Assm!J54" +"Assm!K58" +"Assm!J58" +"IF(H$70,Taxes!C$90,0)" +"SUM(F9:F11)+F15+SUM(F16:F17)" +"IF(Taxes!C$90<0,-Taxes!C$90,0)" +"SUM($G77:G78)" +"SUM($G79:G80)" +"SUM($G81:G82)" +"SUM(F21:F24)" +"SUM($G76:G76)" +"IF(G$7=YEAR(Startops1),Land1+Wcap1+Spares1,0)+IF(G$7>=YEAR(Startops2),Land2+Wcap2+Spares2,0)+IF(G$7>=YEAR(Startops3),Land3+Wcap3+Spares3+Spares_WTF,0)-SUM($F83:F83)" +"IF(G$7=YEAR(Startops1),-Land1,0)+IF(G$7=YEAR(Startops2),-Land2,0)+IF(G$7=YEAR(Startops3),-Land3,0)" +"IF(G$7=$E$6,"" "",""LDs"")" +"SUM(F15:F26)/12" +"CONCATENATE(TOC!B2,"" "",TOC!B6)" +"TOC!B3" +"Startops1" +"IF($A12>Endyr,0,VLOOKUP($A12,Capacity_Table,Tariff!$R$18))" +"A13-A12" +"IF(MONTH($A12)=12,SUM(D1:D12),"" "")" +"IF(I12=0,0,I12/($C12*$D12*$F12*H12))" +"IF(Avail_LDs_Switch=1,VLOOKUP('Plant Operations'!A12,RAC_AvailFactor_Table,RAC_LDs!$G$258),IF($A12=Startops2),0,IF(AND($A12>=DieselOps_2,$A12=Endyr),0,VLOOKUP($A12,Capacity_Table,Tariff!$S$18))" +"IF(OR($A12=Endyr),0,VLOOKUP($A12,Capacity_Table,Tariff!$T$18))" +"IF($A12Endyr,0,IF($A12E$10,0,E$10-D12)" +"IF(Assm!$F$29=0,'Annex 10-Plant'!G12,'Annex 12-Plant'!T12)" +"IF($A12Endyr,0,AVERAGE(C1:C12))" +"SUM(M12:M266)" +"A270+1" +"CONCATENATE(TOC!B2,"" "",TOC!B6)" +"TOC!B3" +"Escalation!$M$14" +"Escalation!$Q$14" +"Escalation!$N$14" +"Escalation!$R$14" +"'Plant Operations'!A12" +"IF($A12>Endyr,0,VLOOKUP($A12,Tariff_Table,Tariff!$D$33))" +"VLOOKUP($A12,Tariff_Table,Tariff!$E$33)" +"$C12*E12" +"VLOOKUP($A12,Curves_Table,Escalation!$N$291)" +"F12*G12" +"IF(Assm!$L$74=0,VLOOKUP($A12,Curves_Table,Escalation!$D$291),VLOOKUP($A12,Curves_Table,Escalation!$E$291))" +"IF($A12Endyr,0,VLOOKUP($A12,Tariff_Table,Tariff!$J$33))" +"VLOOKUP($A12,Curves_Table,Escalation!$AH$291)" +"'Plant Operations'!$I12+'Plant Operations'!$M12" +"SUM(W12:W266)" +"A270+1" +"CONCATENATE(TOC!B2,"" "",TOC!B6)" +"TOC!B3" +"Escalation!U14" +"Escalation!$Y14" +"Escalation!V14" +"Escalation!$Z14" +"Startops2" +"IF($A12>Endyr,0,VLOOKUP($A12,Tariff_Table,Tariff!$G$33))" +"VLOOKUP($A12,Curves_Table,Escalation!$V$291)" +"C12*D12" +"IF(Assm!$L$74=0,VLOOKUP($A12,Curves_Table,Escalation!$D$291),VLOOKUP($A12,Curves_Table,Escalation!$E$291))" +"IF($A12Endyr,0,VLOOKUP($A12,Tariff_Table,Tariff!$H$33))" +"$AS12" +"$F12" +"$G12" +"$I12" +"IF($A12>Endyr,0,VLOOKUP($A12,Tariff_Table,Tariff!$I$33))" +"VLOOKUP($A12,Plant_Table,'Plant Operations'!$M$270)" +"IF($A12>Endyr,0,VLOOKUP($A12,Tariff_Table,Tariff!$L$33))" +"VLOOKUP($A12,Curves_Table,Escalation!$Z$291)" +"IF($A12>Endyr,0,VLOOKUP($A12,Tariff_Table,Tariff!$M$33))" +"SUM(AO12,AP12)" +"SUM(AM12,AP12)" +"IF(AR12=0,0,AQ12/AR12)" +"EDATE(A12,1)" +"SUM(M12:M266)" +"A270+1" +"CONCATENATE(TOC!B2,"" "",TOC!B6)" +"TOC!B3" +"Escalation!Q14" +"D9" +"Escalation!R14" +"'Plant Operations'!A12" +"IF($A12>Endyr,0,VLOOKUP($A12,Tariff_Table,Tariff!$D$33))" +"VLOOKUP($A12,Curves_Table,Escalation!$R$291)" +"C12*D12" +"'Plant Operations'!C12" +"E12*F12/1000" +"IF(Assm!$L$74=0,VLOOKUP($A12,Curves_Table,Escalation!$D$291),VLOOKUP($A12,Curves_Table,Escalation!$E$291))" +"G12/H12" +"IF(MONTH($A12)=12,SUM(I1:I12),"" "")" +"IF($A12>Endyr,0,VLOOKUP($A12,Tariff_Table,Tariff!$J$33))" +"'Plant Operations'!$I12+'Plant Operations'!$M12" +"$H12" +"SUM(J12:J266)" +"A270+1" +"CONCATENATE(TOC!B2,"" "",TOC!B6)" +"TOC!B3" +"D9" +"D9" +"H10" +"'Annex 12-Gas'!A12" +"IF($A12>Endyr,0,VLOOKUP($A12,Tariff_Table,Tariff!$G$33))" +"VLOOKUP($A12,Curves_Table,Escalation!$AW$291)" +"C12*D12" +"VLOOKUP($A12,Plant_Table,'Plant Operations'!$C$270)" +"E12*F12/1000" +"IF(Assm!$L$74=0,VLOOKUP($A12,Curves_Table,Escalation!$D$291),VLOOKUP($A12,Curves_Table,Escalation!$E$291))" +"G12/H12" +"IF(MONTH($A12)=12,SUM(I1:I12),"" "")" +"IF($A12>Endyr,0,VLOOKUP($A12,Tariff_Table,Tariff!$H$33))" +"$F12" +"$H12" +"IF($A12>Endyr,0,VLOOKUP($A12,Tariff_Table,Tariff!$I$33))" +"VLOOKUP($A12,Plant_Table,'Plant Operations'!$M$270)" +"W12/AA12" +"Y12/Z12" +"SUM(J12:J266)" +"A270+1" +"CONCATENATE(TOC!B2,"" "",TOC!B6)" +"TOC!B3" +"Escalation!AK14" +"Escalation!AO14" +"Escalation!AL14" +"Escalation!AP14" +"'Annex 12-Gas'!A12" +"IF($A12>Endyr,0,VLOOKUP($A12,Tariff_Table,Tariff!$L$33))" +"VLOOKUP($A12,Curves_Table,Escalation!$AL$291)" +"C12*D12" +"IF($A12>Endyr,0,VLOOKUP($A12,Tariff_Table,Tariff!$M$33))" +"SUM(E12,F12)" +"VLOOKUP($A12,Plant_Table,'Plant Operations'!$T$270)" +"G12*H12/1000" +"IF(MONTH($A12)=12,SUM(I1:I12),"" "")" +"IF($A12Endyr,0,VLOOKUP($A12,Tariff_Table,Tariff!$O$33))" +"VLOOKUP($A12,Curves_Table,Escalation!$AP$291)" +"SUM(N12,O12)*P12" +"SUM(J12:J266)" +"A270+1" +"CONCATENATE(TOC!B2,"" "",TOC!B6)" +"TOC!B3" +"B13+1" +"K13+1" +"L17" +"L18" +"IF(Assm!L78=1,""9/98 BANK CURVES"",""ALTERNATIVE CURVES"")" +"HLOOKUP(L$14,Dec_Change,$K17)" +"N15" +"Exch" +"'[2]Monthly Curve Calc.'!B22" +"'[2]Monthly Curve Calc.'!F22" +"IF($A19<=E$16,D19,(B19/B18)/(C19/C18)*E18)" +"D19" +"M18" +"$A19" +"IF(AND($A19>=EDATE(AS$17,12),IF(Assm!$L$74=0,$D19,$E19)/AS18>=1.05),IF(Assm!$L$74=0,$D19,$E19),AS18)" +"F19" +"MAX(AT19,AU19)" +"EDATE(A19,1)" +"IF(Assm!$L$75=0,F19,IF(AND($A20>F$16,MONTH($A20)=MONTH(F$16)),B19/B7,F19))" +"IF(Assm!$L$75=0,H19,IF(AND($A20>H$16,MONTH($A20)=MONTH(H$16)),C19/C7-H$18,H19))" +"IF(Assm!$L$75=0,I19,IF($A20>=I$16,IF(MONTH($A20)=MONTH(I$16),AVERAGE(D8:D19),I19),I19))" +"IF(AND($A20>=N$16,MONTH($A20)=MONTH(N$16)),MAX(L20,M20)*N19,N19)" +"IF(AS20/AS19=1,AT19,AS20/AS19)" +"IF(AV20=AV19,AW19,AV20*AW19)" +"IF(Assm!$L$75=0,F21,IF(AND($A22>F$16,MONTH($A22)=MONTH(F$16)),B21/B15,F21))" +"IF(Assm!$L$75=0,F27,IF(AND($A28>F$16,MONTH($A28)=MONTH(F$16)),B27/#REF!,F27))" +"CONCATENATE(TOC!B2,"" "",TOC!B6)" +"TOC!B3" +"Exch" +"(Pis+Cofins)/(1-(Pis+Cofins))" +"$K6" +"Rev_Exp!$B$86" +"YEAR(Startops1)" +"VLOOKUP($C9,Sr_Debt_Table,O$78)" +"VLOOKUP($C9,Sr_Debt_Table,R$78)" +"SUM(E9:H9)" +"(K$6-1)*I9" +"-HLOOKUP($C9,CF_Table,CF!$AB$34)" +"VLOOKUP($C9,Sub_Debt_Table,X$78)" +"VLOOKUP($C9,Sub_Debt_Table,Z$78)" +"SUM(N9:O9)" +"VLOOKUP($C9,OM_Table_US,AD$78)" +"SUM(R9:W9)" +"SUM(I9,K9,L9,P9,X9)" +"Z9*AA$6" +"AA9*(1+AB$6)" +"HLOOKUP($C9,CF_Table,CF!$AB$9)" +"HLOOKUP($C9,CF_Table,CF!$AB$12)" +"AB9*AC9/AD9" +"AE9/AF9/AC9*1000" +"$B9" +"$C9" +"E9*$AC9/$AD9" +"BK9" +"$AC9" +"BM9/BN9/BO9*1000" +"AN9" +"$BO9" +"YEAR(Startops2)" +"HLOOKUP($C10,CF_Table,CF!$AB$10)" +"YEAR(Startops3)" +"HLOOKUP($C11,CF_Table,CF!$AB$11)" +"C11+1" +"C14" +"12-AC14" +"SUM(AE11:AE13)/AF13/SUM(AC11:AC13)*1000" +"SUM(BK11:BK13)" +"SUM($AC11:$AC13)" +"SUM(AN11:AN13)" +"YEAR(Startops4)" +"B13+1" +"12-AC14" +"SUM(AE14:AE15)/AF15/SUM(AC14:AC15)*1000" +"SUM(BK14:BK15)" +"SUM($AC14:$AC15)" +"SUM(AN14:AN15)" +"E9+SUM(E10:E11,E13:E46)/2+E12+E47" +"SUM(AE9:AE48)" +"SUM(AN9:AN47)" +"B50+1" +"BC50+1" +"Tariff!D41" +"VLOOKUP($B55,Tariff_Table_US,$AG$50)" +"VLOOKUP($B55,Tariff_Table_R,'R$ Table'!$AB$50)" +"E55/$G55" +"SUM(H55:I55)" +"IF($N55O4-1,0,L4))),2)-ROUND(((H4-IF(J4>O4-1,0,L4))*G4),2))" +"+P4+Q4" +"IF(Summary!$E$5<'Daily Position'!B4,0,ROUND(+U4*(H4-L4),2)+M4-I4)" +"+VLOOKUP(+Summary!$E$5,StkPrices,+'Stock Prices'!H$2)" +"+N4*H4-'MPR Raptor'!U60" +"+Q4-Z4" +"ROUND(+R4-AA4,2)" +"-AC4+'MPR Raptor'!AH60" +"67648299.25/H5" +"+M5/L5" +"VLOOKUP(+O5,StkPrices,+'Stock Prices'!D$2)" +"IF(J5<(O5+1),(+K5-G5)*L5,0)" +"IF(J5(X8-1),116115000,0)" +"VLOOKUP(+O8,StkPrices,+'Stock Prices'!L$2)" +"IF(O8X8-1,+VLOOKUP(+Summary!$E$5,StkPrices,'Stock Prices'!L2),0)" +"+N8*H8-'MPR Raptor'!U72" +"-AC8+'MPR Raptor'!AH72" +"VLOOKUP(+O9,StkPrices,+'Stock Prices'!J$2)" +"+VLOOKUP(+Summary!$E$5,StkPrices,+'Stock Prices'!J$2)" +"+N9*H9-'MPR Raptor'!U71" +"-AC9+'MPR Raptor'!AH71" +"+H10" +"+K10*L10" +"VLOOKUP(+O10,StkPrices,+'Stock Prices'!E$2)" +"IF(X10>O9,+VLOOKUP(+Summary!$E$5,StkPrices,'Stock Prices'!E2),+'Stock Prices'!E76)" +"-AC10" +"IF(X11J19,0,(+N19-I19-Q19)))" +"IF(O19+1>J19,+M19-I19,0)" +"IF(O19>J19,+Q19,0)" +"VLOOKUP(+Summary!$E$5,Privates,V19)-'Private Cash'!E375" +"12500000" +"12500000+65507.43+3.57" +"IF(O20>X20,0,+U20-I20)" +"IF(O21(J47-1),-M47,0)" +"IF((O47-1)>(J47-1),-M47,0)" +"+N47-'MPR Raptor'!U26+'Private Cash'!AG375" +"'MPR Raptor'!AH26-AC47" +"+G4" +"ROUND(+H4/0.6*0.3612,2)" +"+N50*H50-'MPR Raptor'!U19" +"'MPR Raptor'!AH19-AC50" +"+G10" +"ROUND(+H10/0.6*0.3612,2)" +"ROUND(+G51*H51,2)-2" +"IF(O510"",Q3:Q58)" +"+I19+I20+I24+I36+M47" +"+Q61+Q62-Q59" +"+I59-I62-I63" +"+B2+1" +"+#REF!" +"62.875" +"82+0.9375" +"+E76" +"+'MPR Raptor'!U3" +"INDEX(MPRR, MATCH(""Avici EBS Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""Active Power Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""DevX Energy Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""Carrizo Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""3TEC Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""3TEC Warrants EGF Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""Paradigm Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""Catalytica Common TRS Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"(+P4+C4+'Stock Prices'!H5*'Daily Position'!$H$4+'Stock Prices'!E5*'Daily Position'!$H$10+'Stock Prices'!F5*'Daily Position'!$H$11+'Stock Prices'!K5*'Daily Position'!$H$13)/0.6*0.3612" +"12500000+65507.43" +"+'MPR Raptor'!$U$3" +"INDEX([0]!MPRR, MATCH(""Amerada Hess Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!B375" +"INDEX([0]!MPRR, MATCH(""Ameritex Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!C375" +"INDEX([0]!MPRR, MATCH(""Basic Energy CFPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*1000-'Private Cash'!D375" +"INDEX([0]!MPRR, MATCH(""City Forest IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!H375" +"INDEX([0]!MPRR, MATCH(""Ecogas Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!I375" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Daily Position'!$H$25-'Private Cash'!K375" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Condor Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!L375" +"INDEX([0]!MPRR, MATCH(""Heartland Contingent Construction Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!M375" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!N375" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!O375" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Note Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!P375" +"INDEX([0]!MPRR, MATCH(""HV Marine Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!Q375" +"INDEX([0]!MPRR, MATCH(""Industrial Holdings Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!R375" +"INDEX([0]!MPRR, MATCH(""Invasion Energy Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!S375" +"INDEX([0]!MPRR, MATCH(""Juniper Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!T375" +"INDEX([0]!MPRR, MATCH(""Juniper Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!U375" +"INDEX([0]!MPRR, MATCH(""LSI Preferred Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!W375" +"INDEX([0]!MPRR, MATCH(""LSI Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!X375" +"INDEX([0]!MPRR, MATCH(""Oconto Falls Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!Y375" +"INDEX([0]!MPRR, MATCH(""Oconto Falls IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!Z375" +"INDEX([0]!MPRR, MATCH(""Texland Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!AA375" +"INDEX([0]!MPRR, MATCH(""Texland Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!AB375" +"INDEX([0]!MPRR, MATCH(""Vastar Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!AC375" +"INDEX([0]!MPRR, MATCH(""Vastar Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!AD375" +"INDEX([0]!MPRR, MATCH(""Venoco Convertible Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Daily Position'!$H$45-'Private Cash'!AE375" +"INDEX([0]!MPRR, MATCH(""WB Oil & Gas Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Daily Position'!$H$46-'Private Cash'!AF375" +"INDEX([0]!MPRR, MATCH(""Merlin Credit Derivative Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!AG375" +"(+P376+C376+'Daily Position'!$N$4*'Daily Position'!$H$4+'Daily Position'!$N$10*'Daily Position'!$H$10+'Daily Position'!$N$11*'Daily Position'!$H$11+'Daily Position'!$N$13*'Daily Position'!$H$13)/0.6*0.3612" +"-44447.3800000008-27" +"-12500000+12500000" +"-D58" +"SUM(B6:B374)" +"+A379" +"+B379-B380-B381" +"SUM(B377:AG377)" +"+'MPR Raptor'!$U$3" +"INDEX([0]!MPRR, MATCH(""Amerada Hess Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ameritex Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Basic Energy CFPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*1000" +"INDEX([0]!MPRR, MATCH(""City Forest IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ecogas Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))+0" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Daily Position'!$H$25" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Condor Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Contingent Construction Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Note Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""HV Marine Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Industrial Holdings Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Invasion Energy Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""LSI Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Venoco Convertible Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Daily Position'!$H$45" +"INDEX([0]!MPRR, MATCH(""WB Oil & Gas Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Daily Position'!$H$46" +"INDEX([0]!MPRR, MATCH(""Merlin Credit Derivative Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"+A379-1" +"INDEX([0]!MPRR, MATCH(""Amerada Hess Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ameritex Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Basic Energy CFPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""City Forest IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ecogas Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Condor Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Contingent Construction Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Note Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""HV Marine Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Industrial Holdings Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Invasion Energy Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""LSI Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Venoco Convertible Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""WB Oil & Gas Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Merlin Credit Derivative Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"+A379" +"INDEX([0]!MPRR, MATCH(""Amerada Hess Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ameritex Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Basic Energy CFPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""City Forest IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ecogas Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Condor Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Contingent Construction Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Note Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""HV Marine Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Industrial Holdings Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Invasion Energy Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""LSI Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Venoco Convertible Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""WB Oil & Gas Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Merlin Credit Derivative Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"+Summary!C5" +"+Summary!C5" +"H2" +"H2" +"H2" +"H2" +"H2" +"+VLOOKUP(+Summary!C5,ene,2)" +"E6+E9+E10" +"+'Cash-Int-Trans'!H64" +"H2" +"B11-E6-E9-E10" +"B18" +"+'Cash-Int-Trans'!B47" +"+E6-'Cash-Int-Trans'!B4+'Cash-Int-Trans'!B9" +"IF(P8<>0,""Not OK Check Put Value Table"", ""OK"")" +"30000000" +"+B7-Amort!B24" +"+'Cash-Int-Trans'!B12-'Cash-Int-Trans'!B5" +"B8+I15" +"IF(I20>0,0,-I20)" +"SUM(B6:B10)" +"H2" +"+Amort!B28" +"IF(I19<0,-I19,0)" +"+'Cash-Int-Trans'!B7" +"E7-I16+'Cash-Int-Trans'!B10+'Cash-Int-Trans'!B13-I21" +"+'Cash-Int-Trans'!B50" +"IF(I19>0,I19,0)" +"IF(+I23+I35+'Cash-Int-Trans'!D28-'Cash-Int-Trans'!D27>'Cash-Int-Trans'!D28,'Cash-Int-Trans'!D28,IF(+I23+I35+'Cash-Int-Trans'!D28<0,0,+I23+I35+'Cash-Int-Trans'!D28-'Cash-Int-Trans'!D27))" +"D14*E14" +"3224799+514376" +"+Amort!B29" +"M15-SUM(P8:P13)" +"-B17*A35/(3*365)" +"SUM(M8:M14)" +"SUM(B14:B15)" +"-'Cash-Int-Trans'!B71" +"M15-P15" +"IF(ROUND(P16,0)=0,"""",""8/31/00 Balance Sheet does not Balance!"")" +"-B16+350000000" +"1-B18/B16" +"B16+B17" +"IF(I5<81,(81-I5)*(D14+D15),IF(I5>116,(116-I5)*(+D14+D15),0))" +"+E9+I33" +"+M19/0.0302" +"+'Daily Position'!P59" +"-B11" +"B11" +"+'Daily Position'!Q59" +"+P19+P20" +"SUM(I19:I21)" +"-'Daily Position'!I65" +"D22*D23" +"I22+I17" +"+'Daily Position'!Q61" +"E6" +"+P21+P22+P23" +"E24-E25" +"E9" +"E26*E27" +"-B17" +"E9" +"IF(E29>=E28,""Test Passed"",""Test Failed"")" +"I23" +"E9+'Cash-Int-Trans'!B17" +"(D14+D15)*(I5-E14)" +"E10" +"+'Cash-Int-Trans'!B17" +"+Summary!C5" +"-I15" +"I23" +"A34-A33" +"+'Cash-Int-Trans'!B16" +"P13" +"M36-M37-M38" +"IF(ROUND(M39,0)=0,""OK"",""Not OK"")" +"ROUND(M36-SUM(M37:M38),0)" +"IF(M40=0,""OK"",""Not OK"")" +"M15" +"+'Daily Position'!I47" +"-P9" +"+M45+O45" +"+'Daily Position'!I59-M45" +"+P44+P45+P46" +"E27" +"P13" +"P50-P49" +"IF(P52<0,0,P52/P48)" +"IF(Summary!C5<'Cash-Int-Trans'!D4,0,37034148)" +"IF(Summary!C5<'Cash-Int-Trans'!D5,0,36066314-30637565.04)" +"SUM(B3:B6)" +"IF(Summary!C5<'Cash-Int-Trans'!D9,0,-Financials!E6+B4)" +"-B9" +"+D9" +"IF(Summary!C5<'Cash-Int-Trans'!D12,0,36066314)" +"IF(Summary!C5<'Cash-Int-Trans'!D16,0,-41000000)" +"IF(Summary!$C$5<'Cash-Int-Trans'!D17,0,6000000)" +"IF(Summary!$C$5<'Cash-Int-Trans'!D19,0,-Amort!D11)" +"+Summary!C5" +"IF(B24>(B25-1),30000000,0)" +"IF(B24>(B26-1),6000000,0)" +"+Summary!C5" +"IF(B27>B26,+(+B27-B26)/365*0.12*D26,0)" +"SUM(D25:D27)" +"+Financials!B6" +"+Financials!I23" +"-Financials!I15" +"+Financials!H20" +"-Financials!I20-Financials!I19" +"+Financials!B7-Financials!M9" +"0-Financials!M11" +"-Financials!E7+Financials!P12" +"-Financials!E6+Financials!P8+Financials!P9" +"+B16" +"SUM(B32:B46)" +"+B32+B16+B17+B50+B20" +"+B56+B62+B68" +"IF(Summary!$C$5<'Cash-Int-Trans'!B52,+'Cash-Int-Trans'!B52,IF(Summary!$C$5>'Cash-Int-Trans'!D54,'Cash-Int-Trans'!D54,Summary!$C$5))" +"+B54-B52" +"+B53*(F56+0.0045)/360*B55" +"AVERAGE(F52:F55)" +"+D54" +"AVERAGE(F58:F60)" +"+B59*(F61+0.0045)/360*B61" +"IF(Summary!$C$5<'Cash-Int-Trans'!B64,+'Cash-Int-Trans'!B64,Summary!$C$5)" +"AVERAGE(F64:F67,H64:H67)" +"+B73+E78+E82+E86+E90+E94+E98+E102+E106+E110+E114+E118" +"+Amort!B61" +"IF(Summary!C5>Amort!A43,Amort!A43,Summary!C5)" +"+B10" +"IF(E76>B76,+E76-B76,0)" +"+A9" +"+B77*0.07/360*E77" +"+D13" +"IF(Summary!C5>Amort!A43,Amort!A43,Summary!C5)" +"+B13" +"+A12" +"+B86" +"IF(Summary!$C$5>Amort!$A$44,Amort!$A$44,Summary!$C$5)" +"-'Daily Position'!Q20" +"+'Daily Position'!J20" +"-(+'Daily Position'!Q10+'Daily Position'!Q51)" +"+'Daily Position'!J10" +"-(+'Daily Position'!Q13+'Daily Position'!Q54)" +"+'Daily Position'!J13" +"-(+'Daily Position'!Q12+'Daily Position'!Q53)" +"-'Daily Position'!Q19-'Daily Position'!Q36" +"-'Daily Position'!Q24" +"-'Daily Position'!Q6" +"-'Daily Position'!Q5" +"-'Daily Position'!Q47" +"+B116" +"5*12" +"B3" +"D10-F10" +"C10-E10" +"+F10" +"+A10" +"+B10+1" +"G10" +"+F11" +"C11*$B$4/360*(A11-A10)" +"+H10+F11" +"SUM(D11:D20)" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A23,Amort,2)" +"VLOOKUP(+A23,Amort,1)" +"VLOOKUP(+A23,Note,8)" +"VLOOKUP(+F23+1,NotePeriod,5)" +"+B24+B25" +"VLOOKUP(+F23+1,NotePeriod,8)" +"A23-F24" +"F25*B27/(F26-F24)" +"+B25+B28" +"B37" +"+C42+D42+E42+F42" +"+E68" +"C43*$B$38/360*(A43-A42)" +"+E80" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A55,Note,2)" +"VLOOKUP(+A55,Note,1)" +"VLOOKUP(+A55,Loan,8)" +"VLOOKUP(+F55+1,LoanPeriod,5)" +"+'Cash-Int-Trans'!B76" +"+'Cash-Int-Trans'!B77" +"+A64" +"+'Cash-Int-Trans'!E76" +"+'Cash-Int-Trans'!E78" +"+'Cash-Int-Trans'!B80" +"+'Cash-Int-Trans'!B81" +"+'Cash-Int-Trans'!E76" +"+'Cash-Int-Trans'!E82" +"SUM(E64:E67)" +"+'Cash-Int-Trans'!A86" +"+'Cash-Int-Trans'!B88" +"+'Cash-Int-Trans'!A90" +"+'Cash-Int-Trans'!B89" +"+'Cash-Int-Trans'!B92" +"+'Cash-Int-Trans'!A94" +"+'Cash-Int-Trans'!B93" +"+'Cash-Int-Trans'!B96" +"+'Cash-Int-Trans'!A98" +"+'Cash-Int-Trans'!B97" +"+'Cash-Int-Trans'!B100" +"+'Cash-Int-Trans'!A102" +"+'Cash-Int-Trans'!B101" +"+'Cash-Int-Trans'!B104" +"+'Cash-Int-Trans'!A106" +"+'Cash-Int-Trans'!B105" +"+'Cash-Int-Trans'!B108" +"+'Cash-Int-Trans'!A110" +"+'Cash-Int-Trans'!B109" +"+'Cash-Int-Trans'!B112" +"+'Cash-Int-Trans'!A114" +"+'Cash-Int-Trans'!B113" +"+'Cash-Int-Trans'!B116" +"+'Cash-Int-Trans'!A118" +"+'Cash-Int-Trans'!B117" +"+'Cash-Int-Trans'!E86+'Cash-Int-Trans'!E90+'Cash-Int-Trans'!E94+'Cash-Int-Trans'!E98+'Cash-Int-Trans'!E102+'Cash-Int-Trans'!E106+'Cash-Int-Trans'!E110+'Cash-Int-Trans'!E114+'Cash-Int-Trans'!E118" +"+'MPR Raptor'!U3" +"+C5-1" +"+'Daily Position'!P11" +"+'Daily Position'!O11" +"+C12-D12" +"+C15-C12" +"+'Daily Position'!N11" +"+'Daily Position'!M11" +"IF(+Financials!P25<0,""No Capacity Available"",+Financials!P25)" +"+Financials!I36" +"1500000000-'Daily Position'!I11" +"+Summary!C5" +"+L6+M6" +"+Q6-I6" +"+H7*($G$9-$G$8)" +"VLOOKUP(K7,Prices,3)" +"+Summary!C5" +"IF(J7>$G$7,(+$G$7-$G$9)*H7,IF(J7<$G$8,(+$G$8-$G$9)*H7,(+J7-$G$9)*H7))" +"IF(Q7>$G$7,(+$G$7-$G$9)*H7,IF(Q7<$G$8,(+$G$8-$G$9)*H7,(+Q7-$G$9)*H7))" +"+VLOOKUP(+Summary!$E$5,Prices,3)" +"+N7-'MPR Raptor'!AH79" +"5309572-H7" +"+J7" +"+N8-'MPR Raptor'!AH38" +"SUM(E3:E10)" +"SUMIF(M3:M10,""<0"",M3:M10)" +"SUMIF(M3:M10,"">0"",M3:M10)" +"+M13+M14-M11" +"82+0.9375" +"80.77" +"+'MPR Raptor'!U3" +"INDEX(MPRR, MATCH(""Hanover Compressor Common Raptor II"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"+Summary!C5" +"+Summary!C5" +"H2" +"H2" +"H2" +"H2" +"H2" +"+VLOOKUP(+Summary!C5,ene,2)" +"E6+E9+E10" +"+'Cash-Int-Trans'!F44" +"H2" +"B11-E6-E9-E10" +"B18" +"+'Cash-Int-Trans'!B35" +"+E6-'Cash-Int-Trans'!B4+'Cash-Int-Trans'!B8" +"IF(P8<>0,""Not OK Check Put Value Table"", ""OK"")" +"30000000" +"+B7-Amort!B24" +"B8+I15" +"IF(I20>0,0,-I20)" +"SUM(B6:B10)" +"H2" +"+Amort!B28" +"IF(I19<0,-I19,0)" +"+'Cash-Int-Trans'!B6" +"E7-I16+'Cash-Int-Trans'!B9" +"+'Cash-Int-Trans'!B38" +"IF(I19>0,I19,0)" +"IF(+I23+I35+'Cash-Int-Trans'!D70-'Cash-Int-Trans'!D69>'Cash-Int-Trans'!D70,'Cash-Int-Trans'!D70,IF(+I23+I35+'Cash-Int-Trans'!D70<0,0,+I23+I35+'Cash-Int-Trans'!D70-'Cash-Int-Trans'!D69))" +"D14*E14" +"+Amort!B29" +"M15-SUM(P8:P13)" +"+D15*E15" +"-B17*A35/(3*365)" +"SUM(M8:M14)" +"SUM(B14:B15)" +"-'Cash-Int-Trans'!B53" +"M15-P15" +"IF(ROUND(P16,0)=0,"""",""8/31/00 Balance Sheet does not Balance!"")" +"350000000-B16" +"-B17/B16" +"B16+B17" +"IF(I5<78.875,(78.875-I5)*(D14+D15),IF(I5>111.8633,(111.8633-I5)*(+D14+D15),0))" +"+E9+I33" +"+M19/0.0302" +"+'Daily Position'!L11" +"-B11" +"B11" +"+'Daily Position'!M11" +"+P19+P20" +"SUM(I19:I21)" +"-'Daily Position'!I11" +"D22*D23" +"I22+I17" +"+'Daily Position'!M13" +"E6" +"+P21+P22+P23" +"E24-E25" +"E9" +"E26*E27" +"-B17" +"E9" +"IF(E29>=E28,""Test Passed"",""Test Failed"")" +"I23" +"E9+'Cash-Int-Trans'!B13" +"(D14+D15)*(I5-E15)" +"E10" +"+'Cash-Int-Trans'!B13" +"+Summary!C5" +"-I15" +"I23" +"A34-A33" +"+'Cash-Int-Trans'!B12" +"P13" +"M36-M37-M38" +"IF(ROUND(M39,0)=0,""OK"",""Not OK"")" +"ROUND(M36-SUM(M37:M38),0)" +"IF(M40=0,""OK"",""Not OK"")" +"M15" +"+M45+O45" +"+'Daily Position'!I11-M45" +"-P10" +"+P44+P45+P46" +"E27" +"P13" +"P50-P49" +"IF(P52<0,0,P52/P48)" +"IF(Summary!C5<'Cash-Int-Trans'!D4,0,+G4)" +"+E4-F4" +"SUM(B3:B5)" +"IF(Summary!C5<'Cash-Int-Trans'!D8,0,-Financials!E6+B4)" +"-B8" +"+D8" +"IF(Summary!C5<'Cash-Int-Trans'!D12,0,-41000000)" +"IF(Summary!$C$5<'Cash-Int-Trans'!D15,0,-Amort!D11)" +"+Financials!B6" +"+Financials!I23" +"-Financials!I15" +"+Financials!H20" +"-Financials!I20-Financials!I19" +"+Financials!B7-Financials!M9" +"0-Financials!M11" +"-Financials!E7+Financials!P12" +"-Financials!E6+Financials!P8+Financials!P9" +"+B12" +"SUM(B20:B34)" +"+B20+B12+B13+B38+B16" +"+B44+B50" +"+Financials!B6" +"+B42-B40" +"+B41*(F44+0.0045)/360*B43" +"AVERAGE(F40:F43)" +"IF(Summary!$C$5<'Cash-Int-Trans'!B46,+'Cash-Int-Trans'!B46,Summary!$C$5)" +"AVERAGE(F46:F49,H46:H49)" +"+B55+B62" +"+Amort!B61" +"+B9" +"IF(+Summary!C5>Amort!A43,Amort!A43,Summary!C5)" +"+B59*0.07/360*B61" +"+Summary!C5" +"IF(B66>(B67-1),30000000,0)" +"IF(B66>(B68-1),1100000,0)" +"+Summary!C5" +"IF(B69>B68,+(+B69-B68)/365*0.12*D68,0)" +"5*12" +"B3" +"D10-F10" +"C10-E10" +"+F10" +"+A10" +"+B10+1" +"G10" +"+F11" +"C11*$B$4/360*(A11-A10)" +"+H10+F11" +"SUM(D11:D20)" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A23,Amort,2)" +"VLOOKUP(+A23,Amort,1)" +"VLOOKUP(+A23,Note,8)" +"VLOOKUP(+F23+1,NotePeriod,5)" +"+B24+B25" +"VLOOKUP(+F23+1,NotePeriod,8)" +"A23-F24" +"F25*B27/(F26-F24)" +"+B25+B28" +"B37" +"+C42+D42+E42+F42" +"+E66" +"C43*$B$38/360*(A43-A42)" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A55,Note,2)" +"VLOOKUP(+A55,Note,1)" +"VLOOKUP(+A55,Loan,8)" +"VLOOKUP(+F55+1,LoanPeriod,5)" +"+'Cash-Int-Trans'!B58" +"+'Cash-Int-Trans'!B59" +"+A64" +"+'Cash-Int-Trans'!B60" +"+'Cash-Int-Trans'!B62" +"SUM(E64:E64)" +"+'Credit Analysis'!B3" +"+C5-1" +"+C12-D12" +"+C15-C12" +"+'Credit Analysis'!C27" +"IF(+'Credit Analysis'!C55>0,+'Credit Analysis'!C55,0)" +"+'Credit Analysis'!C42" +"B3" +"'Notional Analysis'!C35+VLOOKUP(B3,Note_Receivable,8)-'50 NR'!C8" +"'Notional Analysis'!C5*'Notional Analysis'!C8*(B8)" +"'50 NP'!J3" +"'50 NR'!K3" +"'Hawaii Summary'!C18" +"'Hawaii Summary'!B18" +"0.0001*B14" +"IF(E21>30000000,30000000,IF(E21<0,0,+E21))" +"B19-SUM(E13:E17)" +"SUM(B13:B18)" +"+B19-E13-E14-E15-E16" +"'Notional Analysis'!F39" +"'Notional Analysis'!F38" +"'Notional Analysis'!F37" +"SUM(C22:C24)" +"'Notional Analysis'!C5*'Notional Analysis'!C8*('Credit Analysis'!B8-'Notional Analysis'!D7)" +"IF(B16<>0,B16,-E15)" +"'50 NR'!K4-'258 NP'!J4-'50 NP'!J4" +"C25+C26+C27+C28" +"E18" +"E17" +"E16" +"C29-C30-C31-C32" +"IF(ROUND(C33,1)=0,""OK"",""Not OK"")" +"B19" +"E14" +"E13" +"E15-B16" +"C36-SUM(C38:C41)" +"+E19" +"+'Notional Analysis'!E44" +"+E16+E17" +"C45+C46-C47" +"C48*C49" +"+C47" +"C51-C50" +"C52/C49" +"C53-C54" +"'Credit Analysis'!B3" +"VLOOKUP(F1,Note_Receivable,6)" +"B2-C8" +"VLOOKUP(F1,Note_Receivable,1)" +"F4*F3/(6*30)" +"'Credit Analysis'!B5" +"B3" +"F1-F2" +"K1+K2" +"5*2" +"VLOOKUP(F1+(6*30),Note_Receivable,4)" +"VLOOKUP(F1,Note_Receivable,9)+K2" +"PMT(B3/2,B4,-B2)" +"B2" +"'Notional Analysis'!C16-'Notional Analysis'!C37" +"C8" +"B8-E8" +"C8" +"F8" +"C5" +"B9*$B$3/2" +"C9-D9" +"H8+C9" +"C9" +"'Credit Analysis'!B3" +"VLOOKUP(F1,Lg_Payable,6)" +"'Notional Analysis'!F35" +"VLOOKUP(F1,Lg_Payable,1)" +"F4*F3/(6*30)" +"'Credit Analysis'!B7" +"F1-F2" +"J1+J2" +"5*2" +"VLOOKUP(F1+(6*30),Lg_Payable,4)" +"VLOOKUP(F1,Lg_Payable,8)+J2" +"PMT(B3/2,B4,-B2)" +"B2" +"B8-E8" +"D8" +"F8" +"B9*$B$3/2" +"C9-D9" +"H8+D9" +"B18+D18" +"'Credit Analysis'!B3" +"VLOOKUP(F1,Small_Payable,6)" +"VLOOKUP(F1,Small_Payable,1)" +"F4*F3/(6*30)" +"'Credit Analysis'!B6" +"F1-F2" +"J1+J2" +"5*2" +"VLOOKUP(F1+(6*30),Small_Payable,4)" +"VLOOKUP(F1,Small_Payable,8)+J2" +"PMT(B3/2,B4,-B2)" +"B2" +"B8-E8" +"D8" +"F8" +"B9*$B$3/2" +"C9-D9" +"H8+D9" +"B18+D18" +"'Credit Analysis'!B3" +"C5*D5" +"'A Amort'!E5" +"B2-B5" +"'A Amort'!N5" +"(F6+H6)/C6" +"'B_D Amort'!E5" +"B2-B6" +"'B_D Amort'!N5" +"'C Amort'!E5" +"B2-B7" +"'C Amort'!N5" +"SUM(C5:C7)" +"'Notional Analysis'!D7" +"'Credit Analysis'!B8" +"'A TRS'!B19" +"'A TRS'!B20" +"'B_D TRS'!B19" +"'B_D TRS'!B20" +"'C TRS'!B19" +"'C TRS'!B20" +"'Credit Analysis'!B3" +"H1-H2" +"VLOOKUP(H1,A_Debt,1)" +"'Hawaii Summary'!F5" +"VLOOKUP($H$1,A_Debt,8)" +"'Hawaii Summary'!H5" +"VLOOKUP($H$1,A_Equity,6)" +"'Hawaii Summary'!B5" +"F4*$E$2/30" +"VLOOKUP($H$1+30,A_Debt,5)" +"'Hawaii Summary'!I7" +"VLOOKUP($H$1+30,A_Equity,3)" +"B5/12" +"E3+E4" +"COUNT(J8:J53)-1" +"SUM(N3:N4)" +"PMT(K4/12,K5,-K3)" +"B4" +"B3" +"B8-G8" +"A8" +"M8-L8" +"K8-N8" +"H8" +"C9+0.005+0.0055" +"B9*D9/12" +"E9" +"O8" +"K9*$K$4/12" +"C9+0.00045" +"M9" +"C25*(1+$C$5)" +"E53+B53" +"L53+N53" +"K53" +"'Hawaii Summary'!B4" +"'Hawaii Summary'!F4" +"'Hawaii Summary'!B6" +"'Hawaii Summary'!B11" +"'Hawaii Summary'!B10" +"B4*'Notional Analysis'!C8*'B_D TRS'!B6" +"B4*B7*'Notional Analysis'!C8" +"B4*B6*'Notional Analysis'!C8" +"D4+H4" +"B11" +"D4+H4" +"IF(B10>=B11,0,IF(B11-B10>=E4,E4,B11-B10))" +"G10-G11" +"B4*B6*'Notional Analysis'!C8" +"D4" +"B7*B4*'Notional Analysis'!C8" +"B10-E4+B12" +"C10-E4+C12" +"-F14+F13" +"B15-B14" +"G12-G15" +"C16-G16" +"IF(ABS(H16)<1000000,""Clint says it's OK"",""Clint says Uh Oh!"")" +"C15" +"IF(B15>B18,B15-B18,0)" +"IF(B18>=B15,B18-B15,0)" +"B16-B19+B20" +"IF(B21<>C16,""TRS Incorrectly Calculated"",""TRS Calculation Is Correct"")" +"'Credit Analysis'!B3" +"H1-H2" +"VLOOKUP(H1,BD_Debt,1)" +"'Hawaii Summary'!F6" +"VLOOKUP($H$1,BD_Debt,8)" +"'Hawaii Summary'!H6" +"VLOOKUP($H$1,BD_Equity,6)" +"'Hawaii Summary'!B6" +"F4*$E$2/30" +"VLOOKUP($H$1+30,BD_Debt,5)" +"'Hawaii Summary'!I7" +"VLOOKUP($H$1+30,BD_Equity,3)" +"B5/12" +"E3+E4" +"COUNT(J8:J47)-1" +"SUM(N3:N4)" +"PMT(K4/12,K5,-K3)" +"B4" +"B3" +"B8-G8" +"A8" +"M8-L8" +"K8-N8" +"H8" +"C9+0.005+0.0055" +"B9*D9/12" +"E9" +"O8" +"K9*$K$4/12" +"M9" +"C19*(1+$C$5)" +"E47+B47" +"L47+K47" +"'Hawaii Summary'!B4" +"'Hawaii Summary'!F4" +"'Hawaii Summary'!B6" +"'Hawaii Summary'!F6" +"'Hawaii Summary'!B11" +"'Hawaii Summary'!B10" +"B4*'Notional Analysis'!C8*'B_D TRS'!B6" +"B4*B7*'Notional Analysis'!C8" +"B4*B6*'Notional Analysis'!C8" +"D4+H4" +"B11" +"D4+H4" +"IF(B10>=B11,0,IF(B11-B10>=E4,E4,B11-B10))" +"G10-G11" +"B4*B6*'Notional Analysis'!C8" +"D4" +"B7*B4*'Notional Analysis'!C8" +"B10-E4+B12" +"C10-E4+C12" +"-F14+F13" +"B15-B14" +"G12-G15" +"C16-G16" +"IF(ABS(H16)<1000000,""Clint says it's OK"",""Clint says Uh Oh!"")" +"C15" +"IF(B15>B18,B15-B18,0)" +"IF(B18>=B15,B18-B15,0)" +"-B14+B15-B19+B20" +"IF(B21<>C16,""TRS Incorrectly Calculated"",""TRS Calculation Is Correct"")" +"'Credit Analysis'!B3" +"H1-H2" +"VLOOKUP(H1,C_Debt,1)" +"'Hawaii Summary'!F7" +"VLOOKUP($H$1,C_Debt,8)" +"'Hawaii Summary'!H7" +"VLOOKUP($H$1,C_Equity,6)" +"'Hawaii Summary'!B7" +"F4*$E$2/30" +"VLOOKUP($H$1+30,C_Debt,5)" +"'Hawaii Summary'!I7" +"VLOOKUP($H$1+30,C_Equity,3)" +"B5/12" +"E3+E4" +"COUNT(J8:J48)-1" +"SUM(N3:N4)" +"PMT(K4/12,K5,-K3)" +"B4" +"B3" +"B8-G8" +"A8" +"M8-L8" +"K8-N8" +"H8" +"C9+0.005+0.0055" +"B9*D9/12" +"E9" +"O8" +"K9*$K$4/12" +"M9" +"C20*(1+$C$5)" +"E48+B48" +"M47+K48" +"'Hawaii Summary'!B4" +"'Hawaii Summary'!F4" +"'Hawaii Summary'!B7" +"'Hawaii Summary'!F7" +"'Hawaii Summary'!B11" +"'Hawaii Summary'!B10" +"B4*'Notional Analysis'!C8*'B_D TRS'!B6" +"B4*B7*'Notional Analysis'!C8" +"B4*B6*'Notional Analysis'!C8" +"D4+H4" +"B11" +"D4+H4" +"IF(B10>=B11,0,IF(B11-B10>=E4,E4,B11-B10))" +"G10-G11" +"B4*B6*'Notional Analysis'!C8" +"D4" +"B7*B4*'Notional Analysis'!C8" +"B10-E4+B12" +"C10-E4+C12" +"-F14+F13" +"B15-B14" +"G12-G15" +"C16-G16" +"IF(ABS(H16)<1000000,""Clint says it's OK"",""Clint says Uh Oh!"")" +"C15" +"IF(B15>B18,B15-B18,0)" +"IF(B18>=B15,B18-B15,0)" +"-B14+B15-B19+B20" +"IF(B21<>C16,""TRS Incorrectly Calculated"",""TRS Calculation Is Correct"")" +"C5*C8" +"C6/C8" +"D7*C8" +"C9*C8" +"30001000-C17" +"C15*0.9999" +"C16" +"C15*(1-0.9999)" +"SUM(C14:C17)" +"SUM(F14:F18)" +"C19" +"F17" +"E22+E23-E24" +"E25*E26" +"F17" +"E28-E27" +"E29/E26" +"C14+C16-C37-39500000" +"F14" +"SUM(F16:F18)" +"C5*C7" +"C36-C15" +"C16-39500000+1000" +"0.0001*C36" +"C16+C14-C37-C35" +"C40-SUM(F35:F38)" +"SUM(F37:F39)" +"F40" +"F38+F37" +"F38+F37" +"C9*C7" +"E51-E52" +"+C5-1" +"+'Daily Position'!P7" +"+'Daily Position'!O7" +"+C12-D12" +"+C15-C12" +"+'Daily Position'!N7" +"+'Daily Position'!M7" +"IF(+Financials!P49<0,""No Capacity Available"",+Financials!P49)" +"+Financials!I37" +"1500000000-'Daily Position'!I7" +"SUM(E3:E6)" +"+I7+L7" +"+S9-'MRP Raptor'!U92+SUM(#REF!)+(+#REF!+#REF!)/0.6*0.3612" +"+S10-S7" +"82+0.9375" +"+Summary!C5" +"+Summary!C5" +"H2" +"H2" +"H2" +"H2" +"H2" +"+VLOOKUP(+Summary!C5,ene,2)" +"E6+E9+E10-B35" +"+'Cash-Int-Trans'!F43" +"H2" +"B11-E6-E9-E10" +"B18" +"+'Cash-Int-Trans'!B35" +"+E6-'Cash-Int-Trans'!B4+'Cash-Int-Trans'!B8" +"30000000" +"+B7-Amort!B24" +"IF(I21>0,0,-I21)" +"B8+I15+I20" +"IF(I19<0,-I19,0)" +"SUM(B6:B10)" +"H2" +"+Amort!B28" +"E7-I16+'Cash-Int-Trans'!B9" +"+'Cash-Int-Trans'!B6" +"+'Cash-Int-Trans'!B38" +"IF(I19>0,I19,0)" +"IF(+I25+I36+'Cash-Int-Trans'!D70-'Cash-Int-Trans'!D69>'Cash-Int-Trans'!D70,'Cash-Int-Trans'!D70,IF(+I25+I36+'Cash-Int-Trans'!D70<0,0,+I25+I36+'Cash-Int-Trans'!D70-'Cash-Int-Trans'!D69))" +"+Amort!B29" +"IF(I21>0,I21,0)" +"M15-SUM(P8:P13)" +"D15*E15" +"-B17*(H2-A3)/(3*365)" +"SUM(M8:M14)" +"SUM(B14:B15)" +"-'Cash-Int-Trans'!B53" +"M15-P15" +"IF(ROUND(P16,0)=0,"""",""8/31/00 Balance Sheet does not Balance!"")" +"350000000-B16" +"1-350000000/B16" +"B16+B17" +"M15" +"IF(I5<83,(83-I5)*(D14+D15),IF(I5>112.418,(112.418-I5)*(+D14+D15),0))" +"-Shares!D30" +"IF(P8=0,0,+D23*D24)" +"-P8" +"+M20+O20" +"B11" +"+'Daily Position'!L7" +"+'Daily Position'!M7" +"SUM(P18:P21)" +"E28" +"78+0.6953125" +"D23*D24" +"P22*P23" +"I23+I17" +"P13" +"E6" +"IF(P25>=P24,""Test Passed"",""Test Failed"")" +"E25-E26" +"P25-P24" +"E9" +"IF(P27<0,0,P27/P23)" +"-B17" +"E9" +"I25" +"E9+'Cash-Int-Trans'!B13" +"(+D15-Shares!B30)*(I5-E15)" +"E10" +"+'Cash-Int-Trans'!B13" +"-I29-Shares!D24-Shares!D26" +"I25" +"+'Cash-Int-Trans'!B12" +"SUM(M34:M36)" +"P13" +"M37-M38-M39" +"IF(ROUND(M40,0)=0,""OK"",""Not OK"")" +"+P13" +"+M43/0.0302" +"-B11" +"+P43+P44" +"+'Daily Position'!I7" +"+P45+P46+P47" +"41000000-6481031" +"SUM(B3:B5)" +"IF(Summary!C5<'Cash-Int-Trans'!D8,0,-Financials!E6+'Cash-Int-Trans'!B4)" +"+D4" +"-B8" +"+D8" +"IF(Summary!$C$5<'Cash-Int-Trans'!D13,0,0)" +"IF(Summary!$C$5<'Cash-Int-Trans'!D15,0,-Amort!D11)" +"+Financials!B6" +"+Financials!I25" +"-Financials!I15" +"+Financials!H21" +"-Financials!I21-Financials!I20-Financials!I19" +"+Financials!B7-Financials!M9" +"0-Financials!M11" +"-Financials!E7+Financials!P11" +"-Financials!E6+Financials!P8" +"+B12" +"SUM(B20:B34)" +"+B20+B12+B13+B38+B16" +"+B44+B50" +"IF(Summary!$C$5<'Cash-Int-Trans'!B40,+'Cash-Int-Trans'!B40,Summary!$C$5)" +"+B42-B40" +"AVERAGE(F40:F42,H40:H42)" +"+B41*(F43+0.0045)/360*B43" +"+D8" +"+B55+B62" +"+Amort!B61" +"+D9" +"+B9" +"IF(Summary!C5>Amort!A43,Amort!A43,Summary!C5)" +"+B59*0.07/360*B61" +"+Summary!C5" +"IF(B66>(B67-1),30000000,0)" +"IF(B66>(B68-1),0,0)" +"+Summary!C5" +"IF(B69>B68,+(+B69-B68)/365*0.12*D68,0)" +"5*12" +"+A42" +"B3" +"D10-F10" +"C10-E10" +"+F10" +"+A10" +"+B10+1" +"G10" +"+F11" +"C11*$B$4/360*(A11-A10)" +"+H10+F11" +"SUM(D11:D20)" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A23,Amort,2)" +"VLOOKUP(+A23,Amort,1)" +"VLOOKUP(+A23,Note,8)" +"VLOOKUP(+F23+1,NotePeriod,5)" +"+B24+B25" +"VLOOKUP(+F23+1,NotePeriod,8)" +"A23-F24" +"F25*B27/(F26-F24)" +"+B25+B28" +"B37" +"+C42+D42+E42+F42" +"+A42+181" +"+E66" +"C43*$B$38/360*(A43-A42)" +"+A43+184" +"+A48+182" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A55,Note,2)" +"VLOOKUP(+A55,Note,1)" +"VLOOKUP(+A55,Loan,8)" +"VLOOKUP(+F55+1,LoanPeriod,5)" +"+'Cash-Int-Trans'!B58" +"+'Cash-Int-Trans'!B59" +"+A64" +"+'Cash-Int-Trans'!B60" +"+'Cash-Int-Trans'!B62" +"SUM(E64:E65)" +"+Financials!I5" +"B3*D2" +"ROUND(D3/D2+0.49,0)" +"1400000000+1027000000" +"ROUND(D4/D2+0.49,0)" +"D3-D4" +"+B7*D2" +"D7/D2" +"+B8*D2" +"+B9*D2" +"D5-SUM(D7:D9)" +"IF(E11>0,B9,IF(B9+E11>0,+B9+E11,0))" +"+Financials!D15" +"+Financials!B15" +"+Financials!B17" +"-D18/D17" +"+D17+D18" +"+Financials!I15" +"(+Financials!H2-Financials!A3)/(3*365)" +"+D18*E20+D20" +"+D21/D17" +"+B14" +"+C17" +"+B23*C23" +"D18/D17*D23" +"-D24*E20" +"+Financials!M10-D27" +"+B17-B23" +"+D21-D27" +"N65" +"N68" +"N67" +"N66" +"(M6-M16)/M17" +"B5" +"'Raptor 1'!I24" +"'Raptor 1'!I67" +"'Raptor 2'!I16" +"'Raptor 1'!H24" +"'Raptor 1'!H67" +"'Raptor 2'!M16" +"(M11-M6)/M17" +"B12" +"B12" +"B12" +"B12" +"B12" +"(M12-M11)/$M$17" +"TODAY()" +"N5/N4" +"N5/(N4-N11)" +"N5/(N4-N11-N12)" +"_xll.xCholeski(B15:G20)" +"N5/(N4-N11-N12-N14)" +"TRANSPOSE(MMULT(B23:G28,TRANSPOSE(B32:G36)))" +"IF(B$31=0,B$6,$B$12)" +"IF($B$30=0,$B$29,$B$12)" +"MIN(N4,N5/B51)" +"N4-N47" +"MIN(O47,N11)" +"MAX(O47-N49,0)" +"B8" +"MIN(O49,N12)" +"MAX(O49-N50,0)" +"B50*EXP((B$43-B$7-0.5*B$9^2)*$J51+B$9*B37*SQRT($J51))" +"M6" +"(I51-TODAY())/$M$17" +"M11" +"(I52-I51)/$M$17" +"B52*(M27+N49)" +"(MAX(M38-B52,0)-MAX(B52-M37,0))*(M27+N11)" +"B60/(N11+M27)" +"C52-C10" +"D52-D10" +"-'Raptor 1'!G92" +"-Q11" +"SUM(B59:B64)" +"$M$62+($M$61-$M$62)*M65" +"MIN(MAX(B65,0),P11)" +"B66*EXP(-$B$44*SUM(J51:J52))" +"B53*N50" +"(MAX(M40-B53,0)-MAX(B53-M39,0))*N12" +"B70/N12" +"F53-F10" +"MAX('Raptor 2'!E20-E53,0)*'Raptor 2'!C20-MAX(E53-'Raptor 2'!E19,0)*'Raptor 2'!C19+(E53-'Raptor 2'!E21)*'Raptor 2'!C21" +"M13" +"-Q12" +"'Raptor 3'!C12*200" +"'Raptor 3'!G12" +"'Raptor 3'!K12" +"N74-MAX(0,N74-M74*$P$73)+MAX(0,$P$73*M74-O74-N74)" +"N74-MAX(0,N74-M74*$G$54)+MAX(0,$G$54*M74-O74-N74)-P74" +"SUM(B69:B73)" +"MIN(MAX(B75,0),P12)" +"B76*EXP(-$B$44*SUM(J51:J53))" +"SUM(Q74:Q76)" +"G54*M31" +"M79*EXP(N79*($M$72-$M$16)/$M$17)" +"-Q13" +"Q77" +"$O$79-MAX(0,$O$79-$M$78*$O$82)+MAX(0,$O$82*$M$78-$O$80-$O$79)" +"MIN(MAX(B82,0),P13)" +"B83*EXP(-$B$44*SUM(J51:J54))" +"O82*M78-O80" +"B55*N52" +"(MAX(O40-B55,0)-MAX(B55-O39,0))*N14" +"-Q14" +"MIN(MAX(B89,0),P14)" +"B90*EXP(-$B$44*SUM(J51:J55))" +"SUM(C66,C76,C83,C90)" +"SUM(B66,B76,B83,B90)" +"B65*EXP(M55*(SUM(O12:O14)))+B75*EXP(M55*SUM(O13:O14))+B82*EXP(M55*O14)+B89" +"SUM(B65,B75,B82,B89)" +"MIN(MAX(B94,0),SUM(P11:P14))" +"B95*EXP(-$B$44*SUM(J51:J55))" +"-MIN(0,B65)-MIN(0,B75)-MIN(0,B82)-MIN(0,B89)" +"MIN(B98,B91)" +"B91-B99" +"B94-B100" +"78000*(1+0.3612/0.6)" +"C14*E14" +"C14*F14" +"+I14-H14" +"1276383-255276" +"1093426-1000" +"10134.6*(1+0.3612/0.6)" +"SUM(H14:H23)" +"+M24+M26" +"+SUM(H27:H57)" +"+F27" +"ROUND(+C14/0.6*0.3612,2)" +"+E14" +"ROUND(+C20/0.6*0.3612,2)" +"+E20" +"ROUND(+C21/0.6*0.3612,4)" +"ROUND(+C23/0.6*0.3612,3)" +"F65" +"SUM(H27:H57)" +"SUM(I27:I66)" +"1-EXP(-C70*('[2]Input and Calc'!$M$11-TODAY())/'[2]Input and Calc'!$M$17)" +"RAND()" +"IF(E70""&TEXT(Y3,""#,##0.00"")" +"COUNTIF(I:I,Z3)" +"AB2+$Y$1" +"AA3-AA4" +"AVERAGE(E:E)" +"AVERAGE(I:I)" +"MAX(AC1:AC34)" +"STDEV(E:E)" +"STDEV(I:I)" +"AE6" +"COUNT(E:E)" +"COUNT(I:I)" +"C11/$F$9" +"INDIRECT(""I""&C11)" +"C12-1" +"INT($E$21*$F$9)" +"C21+1" +"SQRT(SUM($M$4:$M$256*(O$4:O$256)^2))" +"B3" +"MATCH(AB12,A:A,0)" +"(1-$AB$13)" +"INDEX($A:$J,L4,1)" +"IF(ISERR(LN(INDEX($A:$J,$L4,O$2)/INDEX($A:$J,$L5,O$2))),0,LN(INDEX($A:$J,$L4,O$2)/INDEX($A:$J,$L5,O$2)))" +"B3" +"L4-1" +"M4*$AB$13" +"TRANSPOSE(AH2:AP2)" +"TRANSPOSE(AH3:AP3)" +"TRANSPOSE(AH4:AP4)" +"(SUM($M$4:$M$256*(INDIRECT(AH$3&""4""):INDIRECT(AH$3&""256"")*INDIRECT($AF5&""4""):INDIRECT($AF5&""256""))))/(AH$2*$AE5)" +"SUMIF($Z$15:$Z$28,AG17,$AB$15:$AB$28)" +"AG5" +"SUM(AB15:AB28)" +"VLOOKUP($AB$12,$A:$J,10,FALSE)" +"SUM(D14:D25)" +"IF(WEEKDAY(BookDate)=1,1,9-WEEKDAY(BookDate))" +"MATCH(D$3,rngPriceCurves,0)" +"MATCH(P$3,rngVolatilityCurves,0)" +"$C4-$AF$4+1" +"$C4-$BL$4+1" +"BookDate+Curves!C1" +"IF(AND(ISNUMBER(D$1),$A4>0),OFFSET(rngStartPriceCurves,$A4,D$1),0)" +"IF(AND(ISNUMBER(P$1),$B4>0),OFFSET(rngStartVolatilityCurves,$B4,P$1),0)" +"C4+7" +"Curves!C4" +"IF(AND(ISNUMBER(Finland!$A$2),Finland!$A4>0),OFFSET(rngStartFinland,Finland!$A4,Finland!$A$2),0)" +"IF(AND(ISNUMBER(Finland!$B$2),Finland!$A4>0),OFFSET(rngStartFinland,Finland!$A4,Finland!$B$2),0)" +"IF(AND(ISNUMBER(Smestad!$A$2),Smestad!$A4>0),OFFSET(rngStartSmestad,Smestad!$A4,Smestad!$A$2),0)" +"IF(AND(ISNUMBER(Smestad!$B$2),Smestad!$A4>0),OFFSET(rngStartSmestad,Smestad!$A4,Smestad!$B$2),0)" +"IF(AND(ISNUMBER(Strinda!$A$2),Strinda!$A4>0),OFFSET(rngStartStrinda,Strinda!$A4,Strinda!$A$2),0)" +"IF(AND(ISNUMBER(Strinda!$B$2),Strinda!$A4>0),OFFSET(rngStartStrinda,Strinda!$A4,Strinda!$B$2),0)" +"IF(AND(ISNUMBER(Sweden!$A$2),Sweden!$A4>0),OFFSET(rngStartSweden,Sweden!$A4,Sweden!$A$2),0)" +"IF(AND(ISNUMBER(Sweden!$B$2),Sweden!$A4>0),OFFSET(rngStartSweden,Sweden!$A4,Sweden!$B$2),0)" +"IF(AND(ISNUMBER(System!$A$2),System!$A4>0),OFFSET(rngStartSystem,System!$A4,System!$A$2),0)" +"IF(AND(ISNUMBER(System!$B$2),System!$A4>0),OFFSET(rngStartSystem,System!$A4,System!$B$2),0)" +"IF(AND(ISNUMBER(Tromso!$A$2),Tromso!$A4>0),OFFSET(rngStartTromso,Tromso!$A4,Tromso!$A$2),0)" +"IF(AND(ISNUMBER(Tromso!$B$2),Tromso!$A4>0),OFFSET(rngStartTromso,Tromso!$A4,Tromso!$B$2),0)" +"MATCH(A$1,rngHeadingFinland,0)" +"(Positions!A3-D4)/7+1" +"A4+1" +"MATCH(A$1,rngHeadingSmestad,0)" +"(Positions!A3-D4)/7+1" +"A4+1" +"MATCH(A$1,rngHeadingStrinda,0)" +"(Positions!A3-D4)/7+1" +"A4+1" +"MATCH(A$1,rngHeadingSweden,0)" +"(Positions!A3-D4)/7+1" +"A4+1" +"MATCH(A$1,rngHeadingSystem,0)" +"(Positions!A3-D4)/7+1" +"A4+1" +"MATCH(A$1,rngHeadingTromso,0)" +"(Positions!A3-D4)/7+1" +"A4+1" +"IF(ISERROR(VLOOKUP($BZ2,BridgeCodes!$A$3:$E$65536,5,FALSE)),""Missing BB Code"",VLOOKUP($BZ2,BridgeCodes!$A$3:$E$65536,5,FALSE))" +"VLOOKUP($BY2,DBInterface!$D:$N,11,FALSE)" +"SUMIF(DBInterface!$D:$D,$BY2,DBInterface!$K:$K)" +"[1]!'US;AEE.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"VLOOKUP($BY2,DBInterface!$D:$O,12,FALSE)" +"IF(VLOOKUP($BY2,DBInterface!$D:$R,15,FALSE)<0,0,VLOOKUP($BY2,DBInterface!$D:$R,15,FALSE))" +"VLOOKUP($BY2,DBInterface!$D:$I,6,FALSE)" +"IF(VLOOKUP($BY2,DBInterface!$D:$S,16,FALSE)<=0,0.001,VLOOKUP($BY2,DBInterface!$D:$S,16,FALSE))" +"IF($B2 <> 0,VLOOKUP($BY2,DBInterface!$D:$Q,13,FALSE),"""")" +"IF($B2 <> 0,IF(VLOOKUP($BY2,DBInterface!$D:$Q,14,FALSE)<0,0,VLOOKUP($BY2,DBInterface!$D:$Q,14,FALSE)),""0"")/365.25" +"1" +"M1-100" +"IF(ISERROR(SUMIF(DBInterface!$B:$B,P$1&"":""&$BY2,DBInterface!$K:$K)/$C2),0,SUMIF(DBInterface!$B:$B,P$1&"":""&$BY2,DBInterface!$K:$K)/$C2)" +"SUM(P2:AA2)" +"[1]!'US;AEP.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"M1" +"[1]!'AU;AGL.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'$$USDAUD.int=day.PRDS=1.FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;AHC.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'AU@AO01H.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;APA.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;APC.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;ASH.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;AYE.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;BJS.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;BP.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;CHV.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;CIN.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;CMS.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;COC.A.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;COC.B.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;DQE.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;DT.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;ED.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'CA;ESI.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'$$USDCAD.int=day.PRDS=1.FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;ESPI.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;ETR.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;EXC.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;FPL.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;FST.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;GLM.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;GPU.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;MCN.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;NBL.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;NFX.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;NMK.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'AU;NVS.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'AU;OSH.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;P.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;PEG.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;PGN.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;POM.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;PPL.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;QQQ.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;RD.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;REI.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;RIG.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;SBYN.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;SCG.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;SRP.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;SUN.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'AU;TAP.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;TK.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;TOS.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;TX.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;TXU.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;UCU.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;UTY.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;VITR.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;VLO.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;VSTR.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;WEC.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'AU;WPL.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;XNG.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"[1]!'US;XOI.int=day.PRDS=1FARD=2/20/2001.NEARD=2/20/2001.excel.qe=ls'" +"IF($B1001 <> 0,VLOOKUP($Y1001/365.25,DBInterface!$D:$Q,14,FALSE),"""")" +"LN(Z2/Y2)" +"LN(Y2/X2)" +"VarInput!A1" +"VarInput!M1" +"[1]!'US;ABIZ.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;AEE.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"TRANSPOSE(VarInput!P1:AA1)" +"[1]!'US;AEP.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;APA.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;APC.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;ASH.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;BHI.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;BOG.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;BR.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;BRCM.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;BRR.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;CAM.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;CGP.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;CMS.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;COG.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;CPL.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;CPN.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;CSCO.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;D.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;DIR.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;DO.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;DTE.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;DUK.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;DYN.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;ED.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;EFU.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;EIX.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;EMC.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'CA;ENL.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;EPG.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'CA;ESI.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;ESPI.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;ESV.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;ETR.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;EXDS.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;FE.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;FLC.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;FPL.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;GLBL.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;GLM.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;GLW.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;GSTRF.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;HAL.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;IBM.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;ICGE.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;IIH.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;IIR.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;INTC.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;ISLD.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;JDSU.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;LD.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;LOR.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;LVLT.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;MCN.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;MMR.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;MOT.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;MPWR.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;MRL.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;MRO.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;MSFT.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;MTP.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;NBL.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;NBR.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;NDX.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;NE.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;NOI.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;NOK.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;NT.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;NU.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"D91" +"[1]!'US;NXTL.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;ORCL.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;OSH.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;OSX.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;PCG.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;PE.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;PEG.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'CA;PLA.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;PPP.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;PXD.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;QCOM.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;QQQ.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;RBAK.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;RD.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;RDC.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;REI.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;RIG.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;SCMR.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;SFS.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;SGY.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;SII.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;SLB.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;SO.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;SPX.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US@SP00M.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;SUN.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;SUNW.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;T.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;TDW.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;TOS.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;TWTC.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;TXU.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;UCM.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;UDS.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;UPR.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;UTY.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;VLO.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;VPI.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;VRC.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;VRI.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;WCG.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;WEC.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;WFT.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;WMB.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;XNG.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;XOM.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;XOI.int=day.PRDS=1FARD=4/25/2000.NEARD=4/25/2000.excel.qe=ls'" +"[1]!'US;XNG.int=day.PRDS=1FARD=4/19/2000.NEARD=4/19/2000.excel.qe=ls'" +"[1]!'US;XOI.int=day.PRDS=1FARD=4/19/2000.NEARD=4/19/2000.excel.qe=ls'" +"[1]!'US;XOM.int=day.PRDS=1FARD=4/19/2000.NEARD=4/19/2000.excel.qe=ls'" +"CleanPrices!N1" +"VarianceCovarianceMatrix!BC2" +"LN(O2/N2)/(O1-N1)" +"N3-$A$3" +"N4*N4" +"LN(CleanPrices!O2/CleanPrices!N2)/(CleanPrices!O1-CleanPrices!N1)" +"LOG(CleanPrices!EG2/EF2)" +"IF(ISERROR(VLOOKUP(G2,BridgeCodes!$A$3:$E$65536,5,FALSE)),""Missing BB Code"",VLOOKUP(G2,BridgeCodes!$A$3:$E$65536,5,FALSE))" +"+'MPR Raptor'!U3" +"+C5-1" +"+'Daily Position'!T59" +"+'Daily Position'!S59" +"+C12-D12" +"+C15-C12" +"+'Daily Position'!R59" +"+'Daily Position'!Q59" +"IF(+Financials!P25<0,""No Capacity Available"",+Financials!P25)" +"ROUND(+Financials!I36,2)" +"1500000000-'Daily Position'!I59" +"ROUND(+G4*H4,2)" +"VLOOKUP(+O4,StkPrices,+'Stock Prices'!H$2)" +"+Summary!$C$5" +"IF(O4O4-1,0,L4))),2)-ROUND(((H4-IF(J4>O4-1,0,L4))*G4),2))" +"+P4+Q4" +"IF(Summary!$E$5<'Daily Position'!B4,0,ROUND(+U4*(H4-L4),2)+M4-I4)" +"+VLOOKUP(+Summary!$E$5,StkPrices,+'Stock Prices'!H$2)" +"+N4*H4-'MPR Raptor'!U58" +"+Q4-Z4" +"ROUND(+R4-AA4,2)" +"-AC4+'MPR Raptor'!AH58" +"67648299.25/H5" +"+M5/L5" +"VLOOKUP(+O5,StkPrices,+'Stock Prices'!D$2)" +"IF(J5<(O5+1),(+K5-G5)*L5,0)" +"IF(J5(X8-1),116115000,0)" +"VLOOKUP(+O8,StkPrices,+'Stock Prices'!L$2)" +"IF(O8X8-1,+VLOOKUP(+Summary!$E$5,StkPrices,'Stock Prices'!L2),0)" +"+N8*H8-'MPR Raptor'!U69" +"-AC8+'MPR Raptor'!AH69" +"VLOOKUP(+O9,StkPrices,+'Stock Prices'!J$2)" +"+VLOOKUP(+Summary!$E$5,StkPrices,+'Stock Prices'!J$2)" +"+N9*H9-'MPR Raptor'!U68" +"-AC9+'MPR Raptor'!AH68" +"+H10" +"+K10*L10" +"VLOOKUP(+O10,StkPrices,+'Stock Prices'!E$2)" +"IF(X10>O9,+VLOOKUP(+Summary!$E$5,StkPrices,'Stock Prices'!E2),+'Stock Prices'!E76)" +"-AC10" +"IF(X11J19,0,(+N19-I19-Q19)))" +"IF(O19+1>J19,+M19-I19,0)" +"IF(O19>J19,+Q19,0)" +"VLOOKUP(+Summary!$E$5,Privates,V19)-'Private Cash'!E375" +"12500000" +"12500000+65507.43+3.57" +"VLOOKUP(+Summary!$E$5,Privates,V20)-'Private Cash'!F375" +"IF(O21(J47-1),-M47,0)" +"IF((O47-1)>(J47-1),-M47,0)" +"+N47-'MPR Raptor'!U26+'Private Cash'!AG375" +"'MPR Raptor'!AH26-AC47" +"+G4" +"ROUND(+H4/0.6*0.3612,2)" +"+N50*H50-'MPR Raptor'!U19" +"'MPR Raptor'!AH19-AC50" +"+G10" +"ROUND(+H10/0.6*0.3612,2)" +"ROUND(+G51*H51,2)-2" +"IF(O510"",Q3:Q58)" +"+I19+I20+I24+I36+M47" +"+Q61+Q62-Q59" +"+I59-I62-I63" +"+B2+1" +"+#REF!" +"62.875" +"82+0.9375" +"+E76" +"+'MPR Raptor'!U3" +"INDEX(MPRR, MATCH(""Avici EBS Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""Active Power Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""DevX Energy Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""Carrizo Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""3TEC Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""3TEC Warrants EGF Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""Paradigm Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX(MPRR, MATCH(""Catalytica Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"(+P4+C4+'Stock Prices'!H5*'Daily Position'!$H$4+'Stock Prices'!E5*'Daily Position'!$H$10+'Stock Prices'!F5*'Daily Position'!$H$11+'Stock Prices'!K5*'Daily Position'!$H$13)/0.6*0.3612" +"12500000+65507.43" +"+'MPR Raptor'!$U$3" +"INDEX([0]!MPRR, MATCH(""Amerada Hess Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!B375" +"INDEX([0]!MPRR, MATCH(""Ameritex Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!C375" +"INDEX([0]!MPRR, MATCH(""Basic Energy CFPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*1000-'Private Cash'!D375" +"INDEX([0]!MPRR, MATCH(""City Forest IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!H375" +"INDEX([0]!MPRR, MATCH(""Ecogas Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!I375" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Daily Position'!$H$25-'Private Cash'!K375" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Condor Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!L375" +"INDEX([0]!MPRR, MATCH(""Heartland Contingent Construction Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!M375" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!N375" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!O375" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Note Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!P375" +"INDEX([0]!MPRR, MATCH(""Hornbeck-Leevac Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!Q375" +"INDEX([0]!MPRR, MATCH(""Industrial Holdings Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!R375" +"INDEX([0]!MPRR, MATCH(""Invasion Energy Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!S375" +"INDEX([0]!MPRR, MATCH(""Juniper Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!T375" +"INDEX([0]!MPRR, MATCH(""Juniper Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!U375" +"INDEX([0]!MPRR, MATCH(""LSI Preferred (AIM) Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!W375" +"INDEX([0]!MPRR, MATCH(""LSI Warrants (AIM) Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!X375" +"INDEX([0]!MPRR, MATCH(""Oconto Falls Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!Y375" +"INDEX([0]!MPRR, MATCH(""Oconto Falls IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!Z375" +"INDEX([0]!MPRR, MATCH(""Texland Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!AA375" +"INDEX([0]!MPRR, MATCH(""Texland Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!AB375" +"INDEX([0]!MPRR, MATCH(""Vastar Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!AC375" +"INDEX([0]!MPRR, MATCH(""Vastar Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!AD375" +"INDEX([0]!MPRR, MATCH(""Venoco Convertible Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Daily Position'!$H$45-'Private Cash'!AE375" +"INDEX([0]!MPRR, MATCH(""WB Oil & Gas Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Daily Position'!$H$46-'Private Cash'!AF375" +"INDEX([0]!MPRR, MATCH(""Merlin Credit Derivative Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))-'Private Cash'!AG375" +"(+P376+C376+'Daily Position'!$N$4*'Daily Position'!$H$4+'Daily Position'!$N$10*'Daily Position'!$H$10+'Daily Position'!$N$11*'Daily Position'!$H$11+'Daily Position'!$N$13*'Daily Position'!$H$13)/0.6*0.3612" +"-44447.3800000008-27" +"0-12500000-3.57" +"-12500000+12500000" +"-D58" +"SUM(B6:B374)" +"+A379" +"+B379-B380-B381" +"SUM(B377:AG377)" +"+'MPR Raptor'!$U$3" +"INDEX([0]!MPRR, MATCH(""Amerada Hess Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ameritex Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Basic Energy CFPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*1000" +"INDEX([0]!MPRR, MATCH(""City Forest IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ecogas Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))+0" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Daily Position'!$H$25" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Condor Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Contingent Construction Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Note Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hornbeck-Leevac Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Industrial Holdings Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Invasion Energy Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""LSI Warrants (AIM) Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Venoco Convertible Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Daily Position'!$H$45" +"INDEX([0]!MPRR, MATCH(""WB Oil & Gas Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))*'Daily Position'!$H$46" +"INDEX([0]!MPRR, MATCH(""Merlin Credit Derivative Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"+A379-1" +"INDEX([0]!MPRR, MATCH(""Amerada Hess Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ameritex Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Basic Energy CFPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""City Forest IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ecogas Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Condor Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Contingent Construction Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Note Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hornbeck-Leevac Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Industrial Holdings Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Invasion Energy Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""LSI Warrants (AIM) Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Venoco Convertible Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""WB Oil & Gas Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Merlin Credit Derivative Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Value"",'MPR Raptor'!$E$3:$CM$3,))" +"+A379" +"INDEX([0]!MPRR, MATCH(""Amerada Hess Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ameritex Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Basic Energy CFPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""City Forest IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Ecogas Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Common Condor Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Contingent Construction Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Heartland Steel Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Loan Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hughes Rawls Note Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Hornbeck-Leevac Warrants Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Industrial Holdings Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Invasion Energy Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Juniper Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""LSI Warrants (AIM) Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls Common Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Oconto Falls IPC Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Texland Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Vastar Exposure Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Venoco Convertible Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""WB Oil & Gas Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"INDEX([0]!MPRR, MATCH(""Merlin Credit Derivative Raptor I"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Asset P&L"",'MPR Raptor'!$E$3:$CM$3,))" +"+Summary!C5" +"+Summary!C5" +"H2" +"H2" +"H2" +"H2" +"H2" +"+VLOOKUP(+Summary!C5,ene,2)" +"E6+E9+E10" +"+'Cash-Int-Trans'!H64" +"H2" +"B11-E6-E9-E10" +"B18" +"+'Cash-Int-Trans'!B47" +"+E6-'Cash-Int-Trans'!B4+'Cash-Int-Trans'!B9" +"IF(P8<>0,""Not OK Check Put Value Table"", ""OK"")" +"30000000" +"+B7-Amort!B24" +"+'Cash-Int-Trans'!B12-'Cash-Int-Trans'!B5" +"B8+I15" +"IF(I20>0,0,-I20)" +"SUM(B6:B10)" +"H2" +"+Amort!B28" +"IF(I19<0,-I19,0)" +"+'Cash-Int-Trans'!B7" +"E7-I16+'Cash-Int-Trans'!B10+'Cash-Int-Trans'!B13-I21" +"+'Cash-Int-Trans'!B50" +"IF(I19>0,I19,0)" +"IF(+I23+I35+'Cash-Int-Trans'!D28-'Cash-Int-Trans'!D27>'Cash-Int-Trans'!D28,'Cash-Int-Trans'!D28,IF(+I23+I35+'Cash-Int-Trans'!D28<0,0,+I23+I35+'Cash-Int-Trans'!D28-'Cash-Int-Trans'!D27))" +"D14*E14" +"3224799+514376" +"+Amort!B29" +"M15-SUM(P8:P13)" +"-B17*A35/(3*365)" +"SUM(M8:M14)" +"SUM(B14:B15)" +"+D14+D15" +"-'Cash-Int-Trans'!B71" +"M15-P15" +"IF(ROUND(P16,0)=0,"""",""8/31/00 Balance Sheet does not Balance!"")" +"-B16+350000000" +"1-B18/B16" +"B16+B17" +"IF(I5<81,(81-I5)*(D14+D15),IF(I5>116,(116-I5)*(+D14+D15),0))" +"+E9+I33" +"+M19/0.0302" +"+'Daily Position'!P59" +"-B11" +"B11" +"+'Daily Position'!Q59" +"SUM(I19:I21)" +"-'Daily Position'!I65" +"D22*D23" +"I22+I17" +"+'Daily Position'!Q61" +"E6" +"+P21+P22+P23" +"E24-E25" +"E9" +"E26*E27" +"-B17" +"E9" +"IF(E29>=E28,""Test Passed"",""Test Failed"")" +"I23" +"E9+'Cash-Int-Trans'!B17" +"(D14+D15)*(I5-E14)" +"E10" +"+'Cash-Int-Trans'!B17" +"+Summary!C5" +"-I15" +"I23" +"A34-A33" +"+'Cash-Int-Trans'!B16" +"P13" +"M36-M37-M38" +"IF(ROUND(M39,0)=0,""OK"",""Not OK"")" +"ROUND(M36-SUM(M37:M38),0)" +"IF(M40=0,""OK"",""Not OK"")" +"M15" +"+'Daily Position'!I47" +"-P9" +"+M45+O45" +"+'Daily Position'!I59-M45" +"+P44+P45+P46" +"E27" +"P13" +"P50-P49" +"IF(P52<0,0,P52/P48)" +"IF(Summary!C5<'Cash-Int-Trans'!D4,0,37034148)" +"IF(Summary!C5<'Cash-Int-Trans'!D5,0,36066314-30637565.04)" +"SUM(B3:B6)" +"IF(Summary!C5<'Cash-Int-Trans'!D9,0,-Financials!E6+B4)" +"-B9" +"+D9" +"IF(Summary!C5<'Cash-Int-Trans'!D12,0,36066314)" +"IF(Summary!C5<'Cash-Int-Trans'!D16,0,-41000000)" +"IF(Summary!$C$5<'Cash-Int-Trans'!D17,0,6000000)" +"IF(Summary!$C$5<'Cash-Int-Trans'!D19,0,-Amort!D11)" +"+Summary!C5" +"IF(B24>(B25-1),30000000,0)" +"IF(B24>(B26-1),6000000,0)" +"+Summary!C5" +"IF(B27>B26,+(+B27-B26)/365*0.12*D26,0)" +"SUM(D25:D27)" +"+Financials!B6" +"+Financials!I23" +"-Financials!I15" +"+Financials!H20" +"-Financials!I20-Financials!I19" +"+Financials!B7-Financials!M9" +"0-Financials!M11" +"-Financials!E7+Financials!P12" +"-Financials!E6+Financials!P8+Financials!P9" +"+B16" +"SUM(B32:B46)" +"+B32+B16+B17+B50+B20" +"+B56+B62+B68" +"IF(Summary!$C$5<'Cash-Int-Trans'!B52,+'Cash-Int-Trans'!B52,IF(Summary!$C$5>'Cash-Int-Trans'!D54,'Cash-Int-Trans'!D54,Summary!$C$5))" +"+B54-B52" +"+B53*(F56+0.0045)/360*B55" +"AVERAGE(F52:F55)" +"+D54" +"AVERAGE(F58:F60)" +"+B59*(F61+0.0045)/360*B61" +"IF(Summary!$C$5<'Cash-Int-Trans'!B64,+'Cash-Int-Trans'!B64,Summary!$C$5)" +"AVERAGE(F64:F67,H64:H67)" +"+B73+E78+E82+E86+E90+E94+E98+E102+E106+E110+E114+E118" +"+Amort!B61" +"IF(Summary!C5>Amort!A43,Amort!A43,Summary!C5)" +"+B10" +"IF(E76>B76,+E76-B76,0)" +"+A9" +"+B77*0.07/360*E77" +"+D13" +"IF(Summary!C5>Amort!A43,Amort!A43,Summary!C5)" +"+B13" +"+A12" +"+B86" +"IF(Summary!$C$5>Amort!$A$44,Amort!$A$44,Summary!$C$5)" +"-'Daily Position'!Q20" +"+'Daily Position'!J20" +"-(+'Daily Position'!Q10+'Daily Position'!Q51)" +"+'Daily Position'!J10" +"-(+'Daily Position'!Q13+'Daily Position'!Q54)" +"+'Daily Position'!J13" +"-(+'Daily Position'!Q12+'Daily Position'!Q53)" +"-'Daily Position'!Q19-'Daily Position'!Q36" +"-'Daily Position'!Q24" +"-'Daily Position'!Q6" +"-'Daily Position'!Q5" +"-'Daily Position'!Q47" +"+B116" +"5*12" +"B3" +"D10-F10" +"C10-E10" +"+F10" +"+A10" +"+B10+1" +"G10" +"+F11" +"C11*$B$4/360*(A11-A10)" +"+H10+F11" +"SUM(D11:D20)" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A23,Amort,2)" +"VLOOKUP(+A23,Amort,1)" +"VLOOKUP(+A23,Note,8)" +"VLOOKUP(+F23+1,NotePeriod,5)" +"+B24+B25" +"VLOOKUP(+F23+1,NotePeriod,8)" +"A23-F24" +"F25*B27/(F26-F24)" +"+B25+B28" +"B37" +"+C42+D42+E42+F42" +"+E68" +"C43*$B$38/360*(A43-A42)" +"+E80" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A55,Note,2)" +"VLOOKUP(+A55,Note,1)" +"VLOOKUP(+A55,Loan,8)" +"VLOOKUP(+F55+1,LoanPeriod,5)" +"+'Cash-Int-Trans'!B76" +"+'Cash-Int-Trans'!B77" +"+A64" +"+'Cash-Int-Trans'!E76" +"+'Cash-Int-Trans'!E78" +"+'Cash-Int-Trans'!B80" +"+'Cash-Int-Trans'!B81" +"+'Cash-Int-Trans'!E76" +"+'Cash-Int-Trans'!E82" +"SUM(E64:E67)" +"+'Cash-Int-Trans'!A86" +"+'Cash-Int-Trans'!B88" +"+'Cash-Int-Trans'!A90" +"+'Cash-Int-Trans'!B89" +"+'Cash-Int-Trans'!B92" +"+'Cash-Int-Trans'!A94" +"+'Cash-Int-Trans'!B93" +"+'Cash-Int-Trans'!B96" +"+'Cash-Int-Trans'!A98" +"+'Cash-Int-Trans'!B97" +"+'Cash-Int-Trans'!B100" +"+'Cash-Int-Trans'!A102" +"+'Cash-Int-Trans'!B101" +"+'Cash-Int-Trans'!B104" +"+'Cash-Int-Trans'!A106" +"+'Cash-Int-Trans'!B105" +"+'Cash-Int-Trans'!B108" +"+'Cash-Int-Trans'!A110" +"+'Cash-Int-Trans'!B109" +"+'Cash-Int-Trans'!B112" +"+'Cash-Int-Trans'!A114" +"+'Cash-Int-Trans'!B113" +"+'Cash-Int-Trans'!B116" +"+'Cash-Int-Trans'!A118" +"+'Cash-Int-Trans'!B117" +"+'Cash-Int-Trans'!E86+'Cash-Int-Trans'!E90+'Cash-Int-Trans'!E94+'Cash-Int-Trans'!E98+'Cash-Int-Trans'!E102+'Cash-Int-Trans'!E106+'Cash-Int-Trans'!E110+'Cash-Int-Trans'!E114+'Cash-Int-Trans'!E118" +"+'MPR Raptor'!U3" +"+C5-1" +"+'Daily Position'!P13" +"+'Daily Position'!O13" +"+C12-D12" +"+C15-C12" +"+'Daily Position'!N13" +"+'Daily Position'!M13" +"IF(+Financials!P25<0,""No Capacity Available"",+Financials!P25)" +"+Financials!I36" +"1500000000-'Daily Position'!I13" +"+Summary!C5" +"+L6+M6" +"+Q6-I6" +"+M6-V6" +"+H10*($G$9-$G$8)" +"VLOOKUP(K10,Prices,3)" +"+Summary!C5" +"IF(J10>$G$7,(+$G$7-$G$9)*H10,IF(J10<$G$8,(+$G$8-$G$9)*H10,(+J10-$G$9)*H10))" +"IF(Q10>$G$7,(+$G$7-$G$9)*H10,IF(Q10<$G$8,(+$G$8-$G$9)*H10,(+Q10-$G$9)*H10))" +"+VLOOKUP(+Summary!$E$5,Prices,3)" +"+N10-'MPR Raptor'!AH76" +"+Y10-'MPR Raptor'!AH76" +"5309572-H10" +"+J10" +"+N11-'MPR Raptor'!AH38" +"+Y11-'MPR Raptor'!AH38" +"SUM(E3:E12)" +"SUMIF(M3:M12,""<0"",M3:M12)" +"SUMIF(M3:M12,"">0"",M3:M12)" +"+M15+M16-M13" +"82+0.9375" +"80.77" +"+'MPR Raptor'!U3" +"INDEX(MPRR, MATCH(""Hanover Compressor Common Raptor II"",'MPR Raptor'!$E$3:$E$140,), MATCH(""Per Share"",'MPR Raptor'!$E$3:$CM$3,))" +"+Summary!C5" +"+Summary!C5" +"H2" +"H2" +"H2" +"H2" +"H2" +"+VLOOKUP(+Summary!C5,ene,2)" +"E6+E9+E10" +"+'Cash-Int-Trans'!F44" +"H2" +"B11-E6-E9-E10" +"B18" +"+'Cash-Int-Trans'!B35" +"+E6-'Cash-Int-Trans'!B4+'Cash-Int-Trans'!B8" +"IF(P8<>0,""Not OK Check Put Value Table"", ""OK"")" +"30000000" +"+B7-Amort!B24" +"B8+I15" +"IF(I20>0,0,-I20)" +"SUM(B6:B10)" +"H2" +"+Amort!B28" +"IF(I19<0,-I19,0)" +"+'Cash-Int-Trans'!B6" +"E7-I16+'Cash-Int-Trans'!B9" +"+'Cash-Int-Trans'!B38" +"IF(I19>0,I19,0)" +"IF(+I23+I35+'Cash-Int-Trans'!D77-'Cash-Int-Trans'!D76>'Cash-Int-Trans'!D77,'Cash-Int-Trans'!D77,IF(+I23+I35+'Cash-Int-Trans'!D77<0,0,+I23+I35+'Cash-Int-Trans'!D77-'Cash-Int-Trans'!D76))" +"D14*E14" +"+Amort!B29" +"M15-SUM(P8:P13)" +"+D15*E15" +"-B17*A35/(3*365)" +"SUM(M8:M14)" +"SUM(B14:B15)" +"-'Cash-Int-Trans'!B60" +"M15-P15" +"IF(ROUND(P16,0)=0,"""",""8/31/00 Balance Sheet does not Balance!"")" +"350000000-B16" +"-B17/B16" +"B16+B17" +"IF(I5<78.875,(78.875-I5)*(D14+D15),IF(I5>111.8633,(111.8633-I5)*(+D14+D15),0))" +"+E9+I33" +"+M19/0.0302" +"+'Daily Position'!L13" +"-B11" +"B11" +"+'Daily Position'!M13" +"+P19+P20" +"SUM(I19:I21)" +"-'Daily Position'!I13" +"D22*D23" +"I22+I17" +"+'Daily Position'!M15" +"E6" +"+P21+P22+P23" +"E24-E25" +"E9" +"E26*E27" +"-B17" +"E9" +"IF(E29>=E28,""Test Passed"",""Test Failed"")" +"I23" +"E9+'Cash-Int-Trans'!B13" +"(D14+D15)*(I5-E15)" +"E10" +"+'Cash-Int-Trans'!B13" +"+Summary!C5" +"-I15" +"I23" +"A34-A33" +"+'Cash-Int-Trans'!B12" +"P13" +"M36-M37-M38" +"IF(ROUND(M39,0)=0,""OK"",""Not OK"")" +"ROUND(M36-SUM(M37:M38),0)" +"IF(M40=0,""OK"",""Not OK"")" +"M15" +"+M45+O45" +"+'Daily Position'!I13-M45" +"-P10" +"+P44+P45+P46" +"E27" +"P13" +"P50-P49" +"IF(P52<0,0,P52/P48)" +"IF(Summary!C5<'Cash-Int-Trans'!D4,0,+G4)" +"+E4-F4" +"SUM(B3:B5)" +"IF(Summary!C5<'Cash-Int-Trans'!D8,0,-Financials!E6+B4)" +"-B8" +"+D8" +"IF(Summary!C5<'Cash-Int-Trans'!D12,0,-41000000)" +"IF(Summary!$C$5<'Cash-Int-Trans'!D15,0,-Amort!D11)" +"+Financials!B6" +"+Financials!I23" +"-Financials!I15" +"+Financials!H20" +"-Financials!I20-Financials!I19" +"+Financials!B7-Financials!M9" +"0-Financials!M11" +"-Financials!E7+Financials!P12" +"-Financials!E6+Financials!P8+Financials!P9" +"+B12" +"SUM(B20:B34)" +"+B20+B12+B13+B38+B16" +"+B44+B50+B56" +"+Financials!B6" +"+B42-B40" +"+B41*(F44+0.0045)/360*B43" +"AVERAGE(F40:F43)" +"AVERAGE(F46:F49,H46:H49)" +"IF(Summary!$C$5<'Cash-Int-Trans'!B52,+'Cash-Int-Trans'!B52,Summary!$C$5)" +"+B62+B69" +"+Amort!B61" +"+B9" +"IF(+Summary!C5>Amort!A43,Amort!A43,Summary!C5)" +"+B66*0.07/360*B68" +"+Summary!C5" +"IF(B73>(B74-1),30000000,0)" +"IF(B73>(B75-1),1100000,0)" +"+Summary!C5" +"IF(B76>B75,+(+B76-B75)/365*0.12*D75,0)" +"5*12" +"B3" +"D10-F10" +"C10-E10" +"+F10" +"+A10" +"+B10+1" +"G10" +"+F11" +"C11*$B$4/360*(A11-A10)" +"+H10+F11" +"SUM(D11:D20)" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A23,Amort,2)" +"VLOOKUP(+A23,Amort,1)" +"VLOOKUP(+A23,Note,8)" +"VLOOKUP(+F23+1,NotePeriod,5)" +"+B24+B25" +"VLOOKUP(+F23+1,NotePeriod,8)" +"A23-F24" +"F25*B27/(F26-F24)" +"+B25+B28" +"B37" +"+C42+D42+E42+F42" +"+E66" +"C43*$B$38/360*(A43-A42)" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A55,Note,2)" +"VLOOKUP(+A55,Note,1)" +"VLOOKUP(+A55,Loan,8)" +"VLOOKUP(+F55+1,LoanPeriod,5)" +"+'Cash-Int-Trans'!B65" +"+'Cash-Int-Trans'!B66" +"+A64" +"+'Cash-Int-Trans'!B67" +"+'Cash-Int-Trans'!B69" +"SUM(E64:E64)" +"+'Credit Analysis'!B3" +"+C5-1" +"+C12-D12" +"+C15-C12" +"+'Credit Analysis'!C27" +"IF(+'Credit Analysis'!C55>0,+'Credit Analysis'!C55,0)" +"+'Credit Analysis'!C42" +"B3" +"'Notional Analysis'!C35+VLOOKUP(B3,Note_Receivable,8)-'50 NR'!C8" +"'Notional Analysis'!C5*'Notional Analysis'!C8*(B8)" +"'50 NP'!J3" +"'50 NR'!K3" +"'Hawaii Summary'!C18" +"'Hawaii Summary'!B18" +"0.0001*B14" +"IF(E21>30000000,30000000,IF(E21<0,0,+E21))" +"B19-SUM(E13:E17)" +"SUM(B13:B18)" +"+B19-E13-E14-E15-E16" +"'Notional Analysis'!F39" +"'Notional Analysis'!F38" +"'Notional Analysis'!F37" +"SUM(C22:C24)" +"'Notional Analysis'!C5*'Notional Analysis'!C8*('Credit Analysis'!B8-'Notional Analysis'!D7)" +"IF(B16<>0,B16,-E15)" +"'50 NR'!K4-'258 NP'!J4-'50 NP'!J4" +"C25+C26+C27+C28" +"E18" +"E17" +"E16" +"C29-C30-C31-C32" +"IF(ROUND(C33,1)=0,""OK"",""Not OK"")" +"B19" +"E14" +"E13" +"E15-B16" +"C36-SUM(C38:C41)" +"+E19" +"+'Notional Analysis'!E44" +"+E16+E17" +"C45+C46-C47" +"C48*C49" +"+C47" +"C51-C50" +"C52/C49" +"C53-C54" +"'Credit Analysis'!B3" +"C5*D5" +"'A Amort'!E5" +"B2-B5" +"'A Amort'!N5" +"(F6+H6)/C6" +"'B_D Amort'!E5" +"B2-B6" +"'B_D Amort'!N5" +"'C Amort'!E5" +"B2-B7" +"'C Amort'!N5" +"SUM(C5:C7)" +"'Notional Analysis'!D7" +"'Credit Analysis'!B8" +"'A TRS'!B19" +"'A TRS'!B20" +"'B_D TRS'!B19" +"'B_D TRS'!B20" +"'C TRS'!B19" +"'C TRS'!B20" +"'Credit Analysis'!B3" +"H1-H2" +"VLOOKUP(H1,A_Debt,1)" +"'Hawaii Summary'!F5" +"VLOOKUP($H$1,A_Debt,8)" +"'Hawaii Summary'!H5" +"VLOOKUP($H$1,A_Equity,6)" +"'Hawaii Summary'!B5" +"F4*$E$2/30" +"VLOOKUP($H$1+30,A_Debt,5)" +"'Hawaii Summary'!I7" +"VLOOKUP($H$1+30,A_Equity,3)" +"B5/12" +"E3+E4" +"COUNT(J8:J53)-1" +"SUM(N3:N4)" +"PMT(K4/12,K5,-K3)" +"B4" +"B3" +"B8-G8" +"A8" +"M8-L8" +"K8-N8" +"H8" +"C9+0.005+0.0055" +"B9*D9/12" +"E9" +"O8" +"K9*$K$4/12" +"C9+0.00045" +"M9" +"C25*(1+$C$5)" +"E53+B53" +"L53+N53" +"K53" +"'Hawaii Summary'!B4" +"'Hawaii Summary'!F4" +"'Hawaii Summary'!B6" +"'Hawaii Summary'!B11" +"'Hawaii Summary'!B10" +"B4*'Notional Analysis'!C8*'B_D TRS'!B6" +"B4*B7*'Notional Analysis'!C8" +"B4*B6*'Notional Analysis'!C8" +"D4+H4" +"B11" +"D4+H4" +"IF(B10>=B11,0,IF(B11-B10>=E4,E4,B11-B10))" +"G10-G11" +"B4*B6*'Notional Analysis'!C8" +"D4" +"B7*B4*'Notional Analysis'!C8" +"B10-E4+B12" +"C10-E4+C12" +"-F14+F13" +"B15-B14" +"G12-G15" +"C16-G16" +"IF(ABS(H16)<1000000,""Clint says it's OK"",""Clint says Uh Oh!"")" +"C15" +"IF(B15>B18,B15-B18,0)" +"IF(B18>=B15,B18-B15,0)" +"B16-B19+B20" +"IF(B21<>C16,""TRS Incorrectly Calculated"",""TRS Calculation Is Correct"")" +"'Credit Analysis'!B3" +"H1-H2" +"VLOOKUP(H1,BD_Debt,1)" +"'Hawaii Summary'!F6" +"VLOOKUP($H$1,BD_Debt,8)" +"'Hawaii Summary'!H6" +"VLOOKUP($H$1,BD_Equity,6)" +"'Hawaii Summary'!B6" +"F4*$E$2/30" +"VLOOKUP($H$1+30,BD_Debt,5)" +"'Hawaii Summary'!I7" +"VLOOKUP($H$1+30,BD_Equity,3)" +"B5/12" +"E3+E4" +"COUNT(J8:J47)-1" +"SUM(N3:N4)" +"PMT(K4/12,K5,-K3)" +"B4" +"B3" +"B8-G8" +"A8" +"M8-L8" +"K8-N8" +"H8" +"C9+0.005+0.0055" +"B9*D9/12" +"E9" +"O8" +"K9*$K$4/12" +"M9" +"C19*(1+$C$5)" +"E47+B47" +"L47+K47" +"'Hawaii Summary'!B4" +"'Hawaii Summary'!F4" +"'Hawaii Summary'!B6" +"'Hawaii Summary'!F6" +"'Hawaii Summary'!B11" +"'Hawaii Summary'!B10" +"B4*'Notional Analysis'!C8*'B_D TRS'!B6" +"B4*B7*'Notional Analysis'!C8" +"B4*B6*'Notional Analysis'!C8" +"D4+H4" +"B11" +"D4+H4" +"IF(B10>=B11,0,IF(B11-B10>=E4,E4,B11-B10))" +"G10-G11" +"B4*B6*'Notional Analysis'!C8" +"D4" +"B7*B4*'Notional Analysis'!C8" +"B10-E4+B12" +"C10-E4+C12" +"-F14+F13" +"B15-B14" +"G12-G15" +"C16-G16" +"IF(ABS(H16)<1000000,""Clint says it's OK"",""Clint says Uh Oh!"")" +"C15" +"IF(B15>B18,B15-B18,0)" +"IF(B18>=B15,B18-B15,0)" +"-B14+B15-B19+B20" +"IF(B21<>C16,""TRS Incorrectly Calculated"",""TRS Calculation Is Correct"")" +"'Credit Analysis'!B3" +"H1-H2" +"VLOOKUP(H1,C_Debt,1)" +"'Hawaii Summary'!F7" +"VLOOKUP($H$1,C_Debt,8)" +"'Hawaii Summary'!H7" +"VLOOKUP($H$1,C_Equity,6)" +"'Hawaii Summary'!B7" +"F4*$E$2/30" +"VLOOKUP($H$1+30,C_Debt,5)" +"'Hawaii Summary'!I7" +"VLOOKUP($H$1+30,C_Equity,3)" +"B5/12" +"E3+E4" +"COUNT(J8:J48)-1" +"SUM(N3:N4)" +"PMT(K4/12,K5,-K3)" +"B4" +"B3" +"B8-G8" +"A8" +"M8-L8" +"K8-N8" +"H8" +"C9+0.005+0.0055" +"B9*D9/12" +"E9" +"O8" +"K9*$K$4/12" +"M9" +"C20*(1+$C$5)" +"E48+B48" +"M47+K48" +"'Hawaii Summary'!B4" +"'Hawaii Summary'!F4" +"'Hawaii Summary'!B7" +"'Hawaii Summary'!F7" +"'Hawaii Summary'!B11" +"'Hawaii Summary'!B10" +"B4*'Notional Analysis'!C8*'B_D TRS'!B6" +"B4*B7*'Notional Analysis'!C8" +"B4*B6*'Notional Analysis'!C8" +"D4+H4" +"B11" +"D4+H4" +"IF(B10>=B11,0,IF(B11-B10>=E4,E4,B11-B10))" +"G10-G11" +"B4*B6*'Notional Analysis'!C8" +"D4" +"B7*B4*'Notional Analysis'!C8" +"B10-E4+B12" +"C10-E4+C12" +"-F14+F13" +"B15-B14" +"G12-G15" +"C16-G16" +"IF(ABS(H16)<1000000,""Clint says it's OK"",""Clint says Uh Oh!"")" +"C15" +"IF(B15>B18,B15-B18,0)" +"IF(B18>=B15,B18-B15,0)" +"-B14+B15-B19+B20" +"IF(B21<>C16,""TRS Incorrectly Calculated"",""TRS Calculation Is Correct"")" +"C5*C8" +"C6/C8" +"D7*C8" +"C9*C8" +"30001000-C17" +"C15*0.9999" +"C16" +"C15*(1-0.9999)" +"SUM(C14:C17)" +"SUM(F14:F18)" +"C19" +"F17" +"E22+E23-E24" +"E25*E26" +"F17" +"E28-E27" +"E29/E26" +"C14+C16-C37-39500000" +"F14" +"SUM(F16:F18)" +"C5*C7" +"C36-C15" +"C16-39500000+1000" +"0.0001*C36" +"C16+C14-C37-C35" +"C40-SUM(F35:F38)" +"SUM(F37:F39)" +"F40" +"F38+F37" +"F38+F37" +"C9*C7" +"E51-E52" +"'Credit Analysis'!B3" +"VLOOKUP(F1,Note_Receivable,6)" +"B2-C8" +"VLOOKUP(F1,Note_Receivable,1)" +"F4*F3/(6*30)" +"'Credit Analysis'!B5" +"B3" +"F1-F2" +"K1+K2" +"5*2" +"VLOOKUP(F1+(6*30),Note_Receivable,4)" +"VLOOKUP(F1,Note_Receivable,9)+K2" +"PMT(B3/2,B4,-B2)" +"B2" +"'Notional Analysis'!C16-'Notional Analysis'!C37" +"C8" +"B8-E8" +"C8" +"F8" +"C5" +"B9*$B$3/2" +"C9-D9" +"H8+C9" +"C9" +"'Credit Analysis'!B3" +"VLOOKUP(F1,Lg_Payable,6)" +"'Notional Analysis'!F35" +"VLOOKUP(F1,Lg_Payable,1)" +"F4*F3/(6*30)" +"'Credit Analysis'!B7" +"F1-F2" +"J1+J2" +"5*2" +"VLOOKUP(F1+(6*30),Lg_Payable,4)" +"VLOOKUP(F1,Lg_Payable,8)+J2" +"PMT(B3/2,B4,-B2)" +"B2" +"B8-E8" +"D8" +"F8" +"B9*$B$3/2" +"C9-D9" +"H8+D9" +"B18+D18" +"'Credit Analysis'!B3" +"VLOOKUP(F1,Small_Payable,6)" +"VLOOKUP(F1,Small_Payable,1)" +"F4*F3/(6*30)" +"'Credit Analysis'!B6" +"F1-F2" +"J1+J2" +"5*2" +"VLOOKUP(F1+(6*30),Small_Payable,4)" +"VLOOKUP(F1,Small_Payable,8)+J2" +"PMT(B3/2,B4,-B2)" +"B2" +"B8-E8" +"D8" +"F8" +"B9*$B$3/2" +"C9-D9" +"H8+D9" +"B18+D18" +"+[1]Summary!$C$5" +"+C5-1" +"+'Daily Position'!P7" +"+'Daily Position'!O7" +"+C12-D12" +"+C15-C12" +"+'Daily Position'!N7" +"+'Daily Position'!M7" +"IF(+Financials!P49<0,""No Capacity Available"",+Financials!P49)" +"+Financials!I37" +"1500000000-'Daily Position'!I7" +"SUM(E3:E6)" +"+I7+L7" +"+S9-'MRP Raptor'!U92+SUM(#REF!)+(+#REF!+#REF!)/0.6*0.3612" +"+S10-S7" +"82+0.9375" +"79.8" +"72.15" +"+Summary!C5" +"+Summary!C5" +"H2" +"H2" +"H2" +"H2" +"H2" +"+VLOOKUP(+Summary!C5,ene,2)" +"E6+E9+E10-B35" +"+'Cash-Int-Trans'!F43" +"H2" +"B11-E6-E9-E10" +"B18" +"+'Cash-Int-Trans'!B35" +"+E6-'Cash-Int-Trans'!B4+'Cash-Int-Trans'!B8" +"30000000" +"+B7-Amort!B24" +"IF(I21>0,0,-I21)" +"B8+I15+I20" +"IF(I19<0,-I19,0)" +"SUM(B6:B10)" +"H2" +"+Amort!B28" +"E7-I16+'Cash-Int-Trans'!B9" +"+'Cash-Int-Trans'!B6" +"+'Cash-Int-Trans'!B38" +"IF(I19>0,I19,0)" +"IF(+I25+I36+'Cash-Int-Trans'!D70-'Cash-Int-Trans'!D69>'Cash-Int-Trans'!D70,'Cash-Int-Trans'!D70,IF(+I25+I36+'Cash-Int-Trans'!D70<0,0,+I25+I36+'Cash-Int-Trans'!D70-'Cash-Int-Trans'!D69))" +"+Amort!B29" +"IF(I21>0,I21,0)" +"M15-SUM(P8:P13)" +"D15*E15" +"-B17*(H2-A3)/(3*365)" +"SUM(M8:M14)" +"SUM(B14:B15)" +"-'Cash-Int-Trans'!B53" +"M15-P15" +"IF(ROUND(P16,0)=0,"""",""8/31/00 Balance Sheet does not Balance!"")" +"350000000-B16" +"1-350000000/B16" +"B16+B17" +"M15" +"IF(I5<83,(83-I5)*(D14+D15),IF(I5>112.418,(112.418-I5)*(+D14+D15),0))" +"-Shares!D30" +"IF(P8=0,0,+D23*D24)" +"-P8" +"+M20+O20" +"B11" +"+'Daily Position'!L7" +"+'Daily Position'!M7" +"SUM(P18:P21)" +"E28" +"78+0.6953125" +"D23*D24" +"P22*P23" +"I23+I17" +"P13" +"E6" +"IF(P25>=P24,""Test Passed"",""Test Failed"")" +"E25-E26" +"P25-P24" +"E9" +"IF(P27<0,0,P27/P23)" +"-B17" +"E9" +"I25" +"E9+'Cash-Int-Trans'!B13" +"(+D15-Shares!B30)*(I5-E15)" +"E10" +"+'Cash-Int-Trans'!B13" +"-I29-Shares!D24-Shares!D26" +"I25" +"+'Cash-Int-Trans'!B12" +"SUM(M34:M36)" +"P13" +"M37-M38-M39" +"IF(ROUND(M40,0)=0,""OK"",""Not OK"")" +"+E9+I34" +"+M43/0.0302" +"-B11" +"+P43+P44" +"+'Daily Position'!I7" +"+P45+P46+P47" +"41000000-6481031" +"SUM(B3:B5)" +"IF(Summary!C5<'Cash-Int-Trans'!D8,0,-Financials!E6+'Cash-Int-Trans'!B4)" +"+D4" +"-B8" +"+D8" +"IF(Summary!$C$5<'Cash-Int-Trans'!D13,0,0)" +"IF(Summary!$C$5<'Cash-Int-Trans'!D15,0,-Amort!D11)" +"+Financials!B6" +"+Financials!I25" +"-Financials!I15" +"+Financials!H21" +"-Financials!I21-Financials!I20-Financials!I19" +"+Financials!B7-Financials!M9" +"0-Financials!M11" +"-Financials!E7+Financials!P11" +"-Financials!E6+Financials!P8" +"+B12" +"SUM(B20:B34)" +"+B20+B12+B13+B38+B16" +"+B44+B50" +"IF(Summary!$C$5<'Cash-Int-Trans'!B40,+'Cash-Int-Trans'!B40,Summary!$C$5)" +"+B42-B40" +"AVERAGE(F40:F42,H40:H42)" +"+B41*(F43+0.0045)/360*B43" +"+D8" +"+B55+B62" +"+Amort!B61" +"+D9" +"+B9" +"IF(Summary!C5>Amort!A43,Amort!A43,Summary!C5)" +"+B59*0.07/360*B61" +"+Summary!C5" +"IF(B66>(B67-1),30000000,0)" +"IF(B66>(B68-1),0,0)" +"+Summary!C5" +"IF(B69>B68,+(+B69-B68)/365*0.12*D68,0)" +"5*12" +"+A42" +"B3" +"D10-F10" +"C10-E10" +"+F10" +"+A10" +"+B10+1" +"G10" +"+F11" +"C11*$B$4/360*(A11-A10)" +"+H10+F11" +"SUM(D11:D20)" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A23,Amort,2)" +"VLOOKUP(+A23,Amort,1)" +"VLOOKUP(+A23,Note,8)" +"VLOOKUP(+F23+1,NotePeriod,5)" +"+B24+B25" +"VLOOKUP(+F23+1,NotePeriod,8)" +"A23-F24" +"F25*B27/(F26-F24)" +"+B25+B28" +"B37" +"+C42+D42+E42+F42" +"+A42+181" +"+E66" +"C43*$B$38/360*(A43-A42)" +"+A43+184" +"+A48+182" +"+Summary!C5" +"+Summary!C5" +"VLOOKUP(+A55,Note,2)" +"VLOOKUP(+A55,Note,1)" +"VLOOKUP(+A55,Loan,8)" +"VLOOKUP(+F55+1,LoanPeriod,5)" +"+'Cash-Int-Trans'!B58" +"+'Cash-Int-Trans'!B59" +"+A64" +"+'Cash-Int-Trans'!B60" +"+'Cash-Int-Trans'!B62" +"SUM(E64:E65)" +"+Financials!I5" +"B3*D2" +"ROUND(D3/D2+0.49,0)" +"1400000000+1027000000+500000" +"ROUND(D4/D2+0.49,0)" +"D3-D4" +"+B7*D2" +"+B8*D2" +"+B9*D2" +"+B7+B8+B9" +"D5-SUM(D7:D9)" +"+D11/(B3-SUM(B7:B9))" +"IF(E11>0,B9,IF(B9+E11>0,+B9+E11,0))" +"+Financials!D15" +"+Financials!B15" +"+Financials!B17" +"-D18/D17" +"+D17+D18" +"+Financials!I15" +"(+Financials!H2-Financials!A3)/(3*365)" +"+D18*E20+D20" +"+D21/D17" +"+B14" +"+C17" +"+B23*C23" +"D18/D17*D23" +"-D24*E20" +"+Financials!M10-D27" +"+B17-B23" +"+D21-D27" +"_xll.AMERB(F12,F13,F17,F17,F16,F21,F22,400,F23)" +"F4/F12" +"TODAY()" +"DATE(YEAR(E7)+E9,MONTH(E7),DAY(E7))" +"F11*EXP((F17-F18)*E9)" +"F12" +"F19/F11" +"E8-E7" +"#N/A" +"#N/A" +"#N/A" +"#N/A" +"#N/A" +"MONTH(D3)" +"YEAR(D3)" +"CONCATENATE(B2,$B$1,A2)" +"(H3-F3)/F3" +"SUMIF($E$3:$E$378,$K3,F$3:F$378)/COUNTIF($E$3:$E$378,$K3)" +"D7" +"AVERAGE(F3:F6)" +"MONTH(#REF!)" +"YEAR(#REF!)" +"MONTH(D90)" +"YEAR(D90)" +"MONTH(D136)" +"YEAR(D136)" +"MONTH(D280)" +"YEAR(D280)" +"MONTH(D296)" +"YEAR(D296)" +"MONTH(D347)" +"YEAR(D347)" +"MONTH(D359)" +"YEAR(D359)" +"MONTH(D361)" +"YEAR(D361)" +"MONTH(D373)" +"YEAR(D373)" +"CORREL(C2:C34,B2:B34)" +"raw_data!D2" +"raw_data!H2" +"raw_data!G2" +"raw_data!R3" +"STDEV(B183:B377,C183:C377)" +"K210*1.645*(0.5/16)" +"28.79" +"(C3*1.645*(E3/16))/42" +"29.19" +"29.35" +"29.22" +"28.86" +"28.1-0.18" +"27.73-0.18" +"27.4-0.15" +"wti_hu_daily_update!B2" +"wti_hu_daily_update!B2" +"wti_hu_daily_update!E2" +"((((wti_hu_benz_analysis!$I$221+(wti_hu_benz_analysis!$I$222*D2)+(K2*wti_hu_benz_analysis!$I$223))/42)*((D2*1.95)/42))+L2)*100" +"I2+(E2/100)" +"(D2-I2)/I2" +"(T4-S4)/S4" +"((((wti_hu_benz_analysis!$I$221+(wti_hu_benz_analysis!$I$222*I14)+(K14*wti_hu_benz_analysis!$I$223))/42)*((I14*1.95)/42))+L14)*100" +"AVERAGE(B2:B5)" +"AVERAGE(B2:B9)" +"AVERAGE(B2:B13)" +"AVERAGE(B3:AE3)" +"AVERAGE(B3:AE3)" +"AVERAGE(B3:AE3)" +"NOW()" +"11+$K$1" +"24+K1" +"17.2+K1" +"25.5+K1" +"49.5+K1" +"38+K1" +"8+T1" +"26+T1" +"17.75+T1" +"27+T1" +"49+T1" +"36.5+T1" +"A4+1" +"BV5" +"9.89+2.25" +"EOMONTH([2]!DateToday, -1)+1" +"CB9" +"C9+$E$3" +"C9+$F$3" +"C9+$G$3" +"IF(Polymers_Data!F9=1,0.5*G9+0.5*F9,IF(Polymers_Data!F9=2,0.7*G9+0.3*F9,IF(Polymers_Data!F9=3,MAXA(MINA(F9,G9),E9),IF(Polymers_Data!F9=4,0.7*G9+0.3*E9,IF(Polymers_Data!F9=5,0.5*G9+0.5*E9,""ERR"")))))" +"G9+I9" +"AB9+$L$3" +"L9+$M$3" +"L9+$N$3" +"C9+$O$3" +"C9+$P$3" +"C9+$Q$3" +"J9-3.5" +"$C9+$U$3" +"$C9+$V$3" +"$C9+$W$3" +"IF(Polymers_Data!BA9=1,0.5*W9+0.5*V9,IF(Polymers_Data!BA9=2,0.7*W9+0.3*V9,IF(Polymers_Data!BA9=3,MAXA(MINA(V9,W9),U9),IF(Polymers_Data!BA9=4,0.7*W9+0.3*U9,IF(Polymers_Data!BA9=5,0.5*W9+0.5*U9,""ERR"")))))" +"S9+2" +"AB9+2.5" +"C9+11.33" +"C9+27" +"C9+17.68" +"AC9+4.5" +"AB9+8" +"CO9+1.5" +"AK9+$AM$3" +"AK9+$AN$3" +"AK9+$AO$3" +"IF(Polymers_Data!AE9=1,0.5*AO9+0.5*AN9,IF(Polymers_Data!AE9=2,0.7*AO9+0.3*AN9,IF(Polymers_Data!AE9=3,MAXA(MINA(AN9,AO9),AM9),IF(Polymers_Data!AE9=4,0.7*AO9+0.3*AM9,IF(Polymers_Data!AE9=5,0.5*AO9+0.5*AM9,""ERR"")))))" +"$AK9+10" +"$AK9+23.75" +"$AK9+$AT$3" +"IF(Polymers_Data!BP9=1,0.5*AT9+0.5*AS9,IF(Polymers_Data!BP9=2,0.7*AT9+0.3*AS9,IF(Polymers_Data!BP9=3,MAXA(MINA(AS9,AT9),AR9),IF(Polymers_Data!BP9=4,0.7*AT9+0.3*AR9,IF(Polymers_Data!BP9=5,0.3*AT9+0.7*AR9,""ERR"")))))" +"C9" +"AY9+$BA$3" +"AY9+$BB$3" +"AY9+$BC$3" +"IF(Polymers_Data!BZ9=1,0.5*BC9+0.5*BB9,IF(Polymers_Data!BZ9=2,0.7*BC9+0.3*BB9,IF(Polymers_Data!BZ9=3,MAXA(MINA(BB9,BC9),BA9),IF(Polymers_Data!BZ9=4,0.7*BC9+0.3*BA9,IF(Polymers_Data!BZ9=5,0.5*BC9+0.5*BA9,""ERR"")))))" +"IF(Polymers_Data!BZ9=1,0.5*BC9+0.5*BB9,IF(Polymers_Data!BZ9=2,0.7*BC9+0.3*BB9,IF(Polymers_Data!BZ9=3,MAXA(MINA(BB9,BC9),BA9),IF(Polymers_Data!BZ9=4,0.7*BC9+0.3*BA9,IF(Polymers_Data!BZ9=5,0.5*BC9+0.5*BA9,""ERR"")))))" +"BC9+BH9" +"DQ9" +"BK9+$BM$3" +"BK9+22" +"BK9+$BO$3" +"IF(Polymers_Data!AJ9=1,0.5*BO9+0.5*BN9,IF(Polymers_Data!AJ9=2,0.7*BO9+0.3*BN9,IF(Polymers_Data!AJ9=3,MAXA(MINA(BN9,BO9),BM9),IF(Polymers_Data!AJ9=4,0.7*BO9+0.3*BM9,IF(Polymers_Data!AJ9=5,0.5*BO9+0.5*BM9,""ERR"")))))" +"BR9-2.5" +"VLOOKUP(A9,'[2]Price Curves'!$C$8:$IV$367,'[2]Price Curves'!$AW$1)" +"BU9/2.97" +"BV9+7" +"BV9+23.861" +"BV9+$BY$3" +"IF(Monomers_Data!F9=1,0.5*BY9+0.5*BX9,IF(Monomers_Data!F9=2,0.7*BY9+0.3*BX9,IF(Monomers_Data!F9=3,MAXA(MINA(BX9,BY9),BW9),IF(Monomers_Data!F9=4,0.7*BY9+0.3*BW9,IF(Monomers_Data!F9=5,0.5*BY9+0.5*BW9,""ERR"")))))" +"EP9" +"CB9+2" +"CB9+0.25" +"VLOOKUP(A9,'[2]Price Curves'!$C$8:$BH$367,'[2]Price Curves'!$AY$1)" +"CG9/4.23" +"$CB9+CI$3" +"IF(Monomers_Data!P9=1,0.5*CK9+0.5*CJ9,IF(Monomers_Data!P9=2,0.7*CK9+0.3*CJ9,IF(Monomers_Data!P9=3,MAXA(MINA(CJ9,CK9),CI9),IF(Monomers_Data!P9=4,0.7*CK9+0.3*CI9,IF(Monomers_Data!P9=5,0.5*CK9+0.5*CI9,""ERR"")))))" +"CH9+$CM$3" +"CO9+CP9" +"EX9" +"CB9" +"(+CT9+$CU$3)" +"CT9+$CV$3" +"CT9+$CW$3" +"IF(Polymers_Data!BU9=1,0.5*CW9+0.5*CV9,IF(Polymers_Data!BU9=2,0.7*CW9+0.3*CV9,IF(Polymers_Data!BU9=3,MAXA(MINA(CV9,CW9),CU9),IF(Polymers_Data!BU9=4,0.7*CW9+0.3*CU9,IF(Polymers_Data!BU9=5,0.5*CW9+0.5*CU9,""ERR"")))))" +"CX9" +"CZ9*100/(0.2*4.22+0.8*2.9696)" +"EP9" +"DC9*0.285+DD9/7.37*0.785+5.2" +"DC9+$DF$3" +"DC9+$DG$3" +"DC9+6" +"IF(Monomers_Data!AE9=1,0.5*DH9+0.5*DG9,IF(Monomers_Data!AE9=2,0.7*DH9+0.3*DG9,IF(Monomers_Data!AE9=3,MAXA(MINA(DG9,DH9),DF9),IF(Monomers_Data!AE9=4,0.7*DH9+0.3*DF9,IF(Monomers_Data!AE9=5,0.5*DH9+0.5*DF9,""ERR"")))))" +"DJ9/100*2204" +"CB9" +"DL9+$DM$3" +"DL9+$DN$3" +"DL9+$DO$3" +"IF(Monomers_Data!AE9=1,0.5*DO9+0.5*DN9,IF(Monomers_Data!AE9=2,0.7*DO9+0.3*DN9,IF(Monomers_Data!AE9=3,MAXA(MINA(DN9,DO9),DM9),IF(Monomers_Data!AE9=4,0.7*DO9+0.3*DM9,IF(Monomers_Data!AE9=5,0.5*DO9+0.5*DM9,""ERR"")))))" +"VLOOKUP(A9,'[2]Price Curves'!$C$8:$BH$367,'[2]Price Curves'!$BC$1)" +"DS9/42*100" +"VLOOKUP(A9,'[2]Price Curves'!$C$8:$BH$367,'[2]Price Curves'!$BG$1)" +"DT10+$DT$3" +"DT10+$DU$3" +"DT9*$DV$3+DU9*$DW$3+$DX$3" +"DT10+$DY$3" +"DX9+DZ9" +"'[2]Price Curves'!AM8" +"MAX(EXP(-0.015*((A15-'Export File'!$A$6+30)/365))*$EH$8,0.1)" +"EJ9+5.22" +"EJ9+18.2" +"EJ9+$EM$3" +"IF(Monomers_Data!K9=1,0.5*EM9+0.5*EL9,IF(Monomers_Data!K9=2,0.7*EM9+0.3*EL9,IF(Monomers_Data!K9=3,MAXA(MINA(EL9,EM9),EK9),IF(Monomers_Data!K9=4,0.7*EM9+0.3*EK9,IF(Monomers_Data!K9=5,0.5*EM9+0.5*EK9,""ERR"")))))" +"VLOOKUP(A9,'[2]Price Curves'!$C$8:$BH$367,'[2]Price Curves'!$BH$1)" +"VLOOKUP(A9,'[2]Price Curves'!$C$8:$BH$367,'[2]Price Curves'!$BA$1)" +"MIN(((EQ9+$ET$1-ER9*0.7133-$ET$3)/5.69*2.4313)+1.5,CQ9-$ET$2)" +"MAX(($EQ9+$ET$1-$ER9*0.7133-$ET$3)/5.69*2.4313+1.5,$CQ9-$ET$2)" +"AVERAGE(ET9,ES9)" +"CB9*$EV$2+$EV$3" +"IF(Monomers_Data!U9=1,0.5*EU9+0.5*ET9,IF(Monomers_Data!U9=2,0.7*EU9+0.3*ET9,IF(Monomers_Data!U9=3,MAXA(MINA(ET9,EU9),ES9),IF(Monomers_Data!U9=4,0.7*EU9+0.3*ES9,IF(Monomers_Data!U9=5,0.5*EU9+0.5*ES9,""ERR"")))))" +"VLOOKUP(A9,'[2]Price Curves'!$C$8:$BH$367,'[2]Price Curves'!$BE$1)" +"EY9*$EZ$2+$EZ$3" +"((EY9*$FA$2)+$FA$3)*100" +"DJ9-(0.79*EB9/7.365+0.29*CB9)" +"EOMONTH(A9,0)+1" +"J15+2" +"CM15" +"EN15" +"W21+Z21" +"EB21" +"DX21" +"IF(Polymers_Data!AE25=1,0.5*AO25+0.5*AN25,IF(Polymers_Data!AE25=2,0.7*AO25+0.3*AN25,IF(Polymers_Data!AE25=3,MAXA(MINA(AN25,AO25),AM25),IF(Polymers_Data!AE25=4,0.7*AO25+0.3*AM25,IF(Polymers_Data!AE25=5,0.5*AO25+0.5*AM25,""ERR"")))))" +"G286" +"A1+1" +"490/22.04" +"703/22.04" +"1200/22.04" +"31.4/22.04" +"B2" +"T2" +"CurveCreator!A9" +"CurveCreator!BU9/2.97/100*2204" +"B6/22.04+$C$4" +"B6/22.04+$D$4" +"B6/22.04+$E$4" +"(B6*$F$3+$F$4)/22.04" +"B6*$G$4/22.04" +"B6" +"K6*$O$3+$O$4" +"O6/22.04 +Q6" +"I6" +"T6*$X$3+$X$4" +"X6" +"I6" +"(AB6+$AC$4)" +"(AB6+$AD$4)" +"(AB6+$AE$4)" +"(AB6*22.04*$AF$3+$AF$4)/22.04" +"AB6*$AG$4" +"I6" +"(AK6*22.04*$AO$3+$AO$4)/22.04" +"AO6+AQ6" +"I6" +"(AT6*22.04*$AX$3+$AX$4)/22.04" +"I6" +"I6" +"BK6+$BL$4" +"BK6+$BM$4" +"BK6+$BN$4" +"BK6*$BO$3+$BO$4" +"BK6*$BP$4" +"AB7+$AD$4" +"F11" +"TODAY()" +"CurveCreator!A9" +"VLOOKUP(A6,CurveCreator!$A$8:$EF$247,CurveCreator!$CB$4)/100" +"VLOOKUP(A6,CurveCreator!$A$6:$EH$247,CurveCreator!$EH$4)" +"VLOOKUP(A6,CurveCreator!$A$8:$EH$247,CurveCreator!$CE$4)/100" +"D6" +"VLOOKUP(A6,CurveCreator!$A$8:$EH$247,CurveCreator!$CC$4)/100" +"$D6" +"VLOOKUP(A6,SpotCurves!$A$6:$BR$177,SpotCurves!$I$1)/100" +"VLOOKUP(A6,CurveCreator!$A$8:$EF$247,CurveCreator!$CO$4)/100" +"VLOOKUP(A6,SpotCurves!$A$6:$BR$177,SpotCurves!$R$1)/100" +"J6" +"VLOOKUP(A6,CurveCreator!$A$8:$EF$247,CurveCreator!$CQ$4)/100" +"VLOOKUP(A6,CurveCreator!$A$8:$EF$247,CurveCreator!$CS$4)/100" +"VLOOKUP(A6,SpotCurves!$A$6:$BR$177,SpotCurves!$Z$1)/100" +"0.25" +"VLOOKUP(A6,CurveCreator!$A$8:$EF$247,CurveCreator!$L$4)/100" +"VLOOKUP(A6,CurveCreator!$A$8:$EF$247,CurveCreator!$J$4)/100" +"VLOOKUP(A6,CurveCreator!$A$8:$EF$247,CurveCreator!$M$4)/100" +"VLOOKUP(A6,CurveCreator!$A$8:$EF$247,CurveCreator!$K$4)/100" +"VLOOKUP(A6,CurveCreator!$A$8:$EF$247,CurveCreator!$AJ$4)/100" +"VLOOKUP(A6,CurveCreator!$A$8:$EF$247,CurveCreator!$AI$4)/100" +"VLOOKUP(A6,CurveCreator!$A$8:$EF$247,CurveCreator!$AA$4)/100" +"VLOOKUP(A6,SpotCurves!$A$6:$BR$177,SpotCurves!$AI$1)/100" +"VLOOKUP(A6,CurveCreator!$A$8:$EF$247,CurveCreator!$AB$4)/100" +"VLOOKUP(A6,CurveCreator!$A$8:$EF$247,CurveCreator!$S$4)/100" +"VLOOKUP(A6,CurveCreator!$A$8:$EF$247,CurveCreator!$AD$4)/100" +"VLOOKUP(A6,CurveCreator!$A$8:$EF$247,CurveCreator!$AC$4)/100" +"VLOOKUP(A6,CurveCreator!$A$8:$EF$247,CurveCreator!$AW$4)/100" +"AH6+0.03" +"VLOOKUP(A6,SpotCurves!$A$6:$BR$177,SpotCurves!$BR$1)/100" +"VLOOKUP(A6,CurveCreator!$A$8:$EF$247,CurveCreator!$AQ$4)/100" +"AF6" +"VLOOKUP(A6,CurveCreator!$A$8:$EF$247,CurveCreator!$BR$4)/100" +"VLOOKUP(A6,CurveCreator!$A$8:$EF$247,CurveCreator!$BS$4)/100" +"VLOOKUP(A6,CurveCreator!$A$8:$EF$247,CurveCreator!$CY$4)/100" +"VLOOKUP(A6,CurveCreator!$A$8:$EF$247,CurveCreator!$BI$4)/100" +"EOMONTH(A6,0)+1" +"VLOOKUP(A7,CurveCreator!$A$8:$EH$247,CurveCreator!$EH$4)" +"CurveCreator!A9" +"C9*D$4" +"C9*E$4" +"CurveCreator!A9" +"C9*D$4" +"C9*E$4" +"IF(TimeFrame=2,""Specify date in mm/dd/yyyy format:"","""")" +"Calc!F28" +"Calc!F32" +"Calc!F32" +"Calc!F32" +"Calc!F32" +"Calc!F32" +"Calc!F32" +"Calc!F32" +"Calc!F32" +"Calc!F32" +"Calc!F32" +"Calc!F32" +"Calc!F32" +"Calc!F32" +"Calc!F32" +"COUNT(B$4:B$1004)" +"IF($A3<=$F$24,IF(TimeFrame=1,OFFSET(CHOOSE($F$5,AllTop,NGTransTop,PTransTop),$A3-1,-1),OFFSET(CHOOSE($F$5,AllMid,NGTransMid,PTransMid),$A3-1,-1)),"""")" +"IF($A3<=$F$24,IF(TimeFrame=1,OFFSET(CHOOSE($H$24,AllTop,NGTransTop,NGVolTop,PTransTop,PVolTop),$A3-1,0),OFFSET(CHOOSE($H$24,AllMid,NGTransMid,NGVolMid,PTransMid,PVolMid),$A3-1,0)),"""")" +"IF(TimeFrame=1,IF($F$5=3,36500,36481),Inputs!$E$8)" +"MATCH(SpecDate,Data!$A$4:$A$1002,1)" +"MATCH(SpecDate,Data!$C$4:$C$1002,1)" +"MATCH(SpecDate,Data!$F$4:$F$1002,1)" +"IF($F$5=1,"""",""By Volume"")" +"CHOOSE($H$24,Data!B1,Data!D1,Data!E1,Data!G1,Data!H1)-CHOOSE($F$5,J14,K14,L14)+1" +"IF($F$5=1,1,2*($F$5-1)+$F$18-1)" +"CONCATENATE(CHOOSE($F$5,F6,F7,F8),"" transactions "",IF(TimeFrame=1,""since EOL inception"",CONCATENATE(""since "",MONTH(SpecDate),""/"",DAY(SpecDate),""/"",YEAR(SpecDate))))" +"IF($F$18=1,""No. of Transactions"",CONCATENATE(""Volume"",IF($F$5=2,"" (MMBtu)"","" (MWh)"")))" +"+(N2+I2+D2)/3" +"+(N18+I17+D17)/3" +"+(N39+I37+D37)/3" +"IF($BD$3=2,MIN(MAX(0,($B$9-D3)*$B$10),$B$11),MIN(MAX(0,(D3-$B$9)*$B$10),$B$11))" +"AVERAGE(D11:D40)" +"AVERAGE(D21:D40)" +"AVERAGE(D31:D40)" +"AVERAGE(D36:D40)" +"(F10/$E10)" +"#REF!" +"(E10-(F10+J10))" +"(T10/$S10)" +"(112186.006+E67)" +"E36-(F36+J36+M36)" +"(S54-(T54+X54+AA54))" +"-P60" +"-SUM(P10:P58)" +"SUM(E10:E58)" +"SUM(J10:J60)" +"SUM(E62,E64:E67)" +"SUM(S62,S63:S67)" +"outputs!A5" +"outputs!E5" +"outputs!A5" +"outputs!E5" +"Summary!J2" +"C14+Collateral!F2" +"cappercentile" +"Summary!K2" +"5%" +"VLOOKUP(D7,ourating,3,FALSE)" +"1*(J6-1)/11" +"VLOOKUP(D7,ourating,3,FALSE)" +"VLOOKUP(D7,ourating,4,FALSE)" +"VLOOKUP(D7,ourating,4,FALSE)" +"VLOOKUP(D7,ourating,4,FALSE)" +"VLOOKUP(C6,ratingmap,3,FALSE)" +"IF(D6="""",E6,D6)" +"1*(J6-1)/11" +"C6*EXP(-C7*C7/2*Main!$C$11/12+C7*SQRT(Main!$C$11/12)*Main!$C$10)" +"C11-C6" +"(1+C8/2)^(-C5/6)" +"C14/$C$14" +"SUM(C6:C25)" +"'CounterParty Rating'!B6" +"E6+J6" +"F6-H6+K6-M6" +"'CounterParty Rating'!B6" +"Financial!B6" +"SUM(C6:C25)" +"'CounterParty Rating'!B6" +"E6+G6" +"SUMabs(Physical!C6:BJ6,60)*volscalar" +"SUM(Physical!C6:BJ6)*volscalar" +"SUMabs(Financial!C6:BJ6,60)*volscalar" +"SUM(Financial!C6:BJ6)*volscalar" +"K6+N6" +"L6-M6+O6-P6" +"SUMPRODUCT(Curves!$C$12:$BJ$12,Physical!C6:BJ6,Curves!$C$15:$BJ$15)*volscalar" +"MAX(0,(-K6-Collateral!E6-Collateral!G6)*OurRating!$G$6-Collateral!F6)" +"MAX(0,(K6+Collateral!E6-Collateral!H6)*'CounterParty Rating'!D6-Collateral!I6)" +"SUMPRODUCT(Curves!$C$12:$BJ$12,Financial!C6:BJ6,Curves!$C$15:$BJ$15)*volscalar" +"MAX(0,(-N6-Collateral!J6-Collateral!L6)*OurRating!$G$6-Collateral!K6)" +"MAX(0,(N6+Collateral!J6-Collateral!M6)*'CounterParty Rating'!D6-Collateral!N6)" +"COUNT(B3:B1267)" +"AVERAGE(B3:B1267)" +"STDEV(B3:B1267)" +"(M3+N3)/2" +"C1-E4" +"VLOOKUP(58074,EOL!D:H,4,0)" +"VLOOKUP(58074,EOL!D:H,5,0)" +"VLOOKUP(27763,EOL!D:H,3,0)" +"IF(VLOOKUP(28312,EOL!D:K,8,0)=""A"",VLOOKUP(28312,EOL!D:K,3,0),IF(VLOOKUP(28251,EOL!D:K,8,0)=""A"",VLOOKUP(28251,EOL!D:K,3,0),""-""))" +"VLOOKUP(37083,EOL!D:H,3,0)" +"VLOOKUP(37084,EOL!D:I,3,0)" +"VLOOKUP(37879,EOL!D:H,3,0)" +"VLOOKUP(49615,EOL!D:H,4,0)" +"VLOOKUP(49615,EOL!D:H,5,0)" +"VLOOKUP(27771,EOL!D:H,3,0)" +"IF(C5=""-"",""-"",C5-$C$4)" +"IF(VLOOKUP(28194,EOL!D:K,8,0)=""A"",VLOOKUP(28194,EOL!D:K,3,0),IF(VLOOKUP(28166,EOL!D:K,8,0)=""A"",VLOOKUP(28166,EOL!D:K,3,0),""-""))" +"IF(E5=""-"",""-"",E5-E$4)" +"VLOOKUP(36167,EOL!D:H,3,0)" +"VLOOKUP(36168,EOL!D:I,3,0)" +"VLOOKUP(37882,EOL!D:H,3,0)" +"VLOOKUP(35353,EOL!D:H,4,0)" +"VLOOKUP(35353,EOL!D:H,5,0)" +"VLOOKUP(27759,EOL!D:H,3,0)" +"IF(VLOOKUP(28204,EOL!D:K,8,0)=""A"",VLOOKUP(28204,EOL!D:K,3,0),IF(VLOOKUP(28205,EOL!D:K,8,0)=""A"",VLOOKUP(28205,EOL!D:K,3,0),""-""))" +"VLOOKUP(36094,EOL!D:H,3,0)" +"VLOOKUP(36095,EOL!D:I,3,0)" +"VLOOKUP(37878,EOL!D:H,3,0)" +"VLOOKUP(48724,EOL!D:H,4,0)" +"VLOOKUP(48724,EOL!D:H,5,0)" +"VLOOKUP(27767,EOL!D:H,3,0)" +"VLOOKUP(36165,EOL!D:H,3,0)" +"VLOOKUP(36166,EOL!D:I,3,0)" +"VLOOKUP(37881,EOL!D:H,3,0)" +"VLOOKUP(27947,EOL!D:H,3,0)" +"IF(VLOOKUP(28167,EOL!D:K,8,0)=""A"",VLOOKUP(28167,EOL!D:K,3,0),IF(VLOOKUP(28195,EOL!D:K,8,0)=""A"",VLOOKUP(28195,EOL!D:K,3,0),""-""))" +"VLOOKUP(36169,EOL!D:H,3,0)" +"VLOOKUP(36170,EOL!D:H,3,0)" +"VLOOKUP(35000,EOL!D:H,3,0)" +"VLOOKUP(27830,EOL!D:H,3,0)" +"IF(VLOOKUP(28193,EOL!D:K,8,0)=""A"",VLOOKUP(28193,EOL!D:K,3,0),IF(VLOOKUP(28165,EOL!D:K,8,0)=""A"",VLOOKUP(28165,EOL!D:K,3,0),""-""))" +"VLOOKUP(37103,EOL!D:H,3,0)" +"VLOOKUP(37104,EOL!D:H,3,0)" +"VLOOKUP(34999,EOL!D:H,3,0)" +"VLOOKUP(49625,EOL!D:H,4,0)" +"VLOOKUP(49625,EOL!D:H,5,0)" +"VLOOKUP(27766,EOL!D:H,3,0)" +"IF(VLOOKUP(28271,EOL!D:K,8,0)=""A"",VLOOKUP(28271,EOL!D:K,3,0),IF(VLOOKUP(28270,EOL!D:K,8,0)=""A"",VLOOKUP(28270,EOL!D:K,3,0),""-""))" +"VLOOKUP(36161,EOL!D:H,3,0)" +"VLOOKUP(36162,EOL!D:H,3,0)" +"VLOOKUP(34998,EOL!D:H,3,0)" +"M5-N3" +"N5-M3" +"VLOOKUP(27754,EOL!D:H,3,0)" +"IF(VLOOKUP(28202,EOL!D:K,8,0)=""A"",VLOOKUP(28202,EOL!D:K,3,0),IF(VLOOKUP(28203,EOL!D:K,8,0)=""A"",VLOOKUP(28203,EOL!D:K,3,0),""-""))" +"VLOOKUP(37071,EOL!D:H,3,0)" +"VLOOKUP(37073,EOL!D:H,3,0)" +"VLOOKUP(34993,EOL!D:H,3,0)" +"VLOOKUP(27819,EOL!D:H,3,0)" +"IF(VLOOKUP(28206,EOL!D:K,8,0)=""A"",VLOOKUP(28206,EOL!D:K,3,0),IF(VLOOKUP(28319,EOL!D:K,8,0)=""A"",VLOOKUP(28319,EOL!D:K,3,0),""-""))" +"VLOOKUP(36100,EOL!D:H,3,0)" +"VLOOKUP(36101,EOL!D:H,3,0)" +"VLOOKUP(29762,EOL!D:H,3,0)" +"IF(VLOOKUP(54117,EOL!D:K,8,0)=""A"",(VLOOKUP(54117,EOL!D:H,4,0)+VLOOKUP(54117,EOL!D:H,5,0))/2,""-"")" +"IF(VLOOKUP(32233,EOL!D:K,8,0)=""A"",(VLOOKUP(32233,EOL!D:H,4,0)+VLOOKUP(32233,EOL!D:H,5,0))/2,""-"")" +"IF(VLOOKUP(40519,EOL!D:K,8,0)=""A"",(VLOOKUP(40519,EOL!D:H,4,0)+VLOOKUP(40519,EOL!D:H,5,0))/2,""-"")" +"IF(VLOOKUP(54962,EOL!D:K,8,0)=""A"",(VLOOKUP(54962,EOL!D:H,4,0)+VLOOKUP(54962,EOL!D:H,5,0))/2,""-"")" +"VLOOKUP(27760,EOL!D:H,3,0)" +"IF(VLOOKUP(28923,EOL!D:K,8,0)=""A"",VLOOKUP(28923,EOL!D:K,3,0),IF(VLOOKUP(28924,EOL!D:K,8,0)=""A"",VLOOKUP(28924,EOL!D:K,3,0),""-""))" +"VLOOKUP(37096,EOL!D:H,3,0)" +"VLOOKUP(37098,EOL!D:H,3,0)" +"VLOOKUP(38153,EOL!D:H,3,0)" +"VLOOKUP(27764,EOL!D:H,3,0)" +"IF(VLOOKUP(28257,EOL!D:K,8,0)=""A"",VLOOKUP(28257,EOL!D:K,3,0),IF(VLOOKUP(28256,EOL!D:K,8,0)=""A"",VLOOKUP(28256,EOL!D:K,3,0),""-""))" +"VLOOKUP(36207,EOL!D:H,3,0)" +"VLOOKUP(36208,EOL!D:H,3,0)" +"IF(VLOOKUP(52917,EOL!D:K,8,0)=""A"",(VLOOKUP(52917,EOL!D:H,4,0)+VLOOKUP(52917,EOL!D:H,5,0))/2,""-"")" +"IF(VLOOKUP(54994,EOL!D:K,8,0)=""A"",(VLOOKUP(54994,EOL!D:H,4,0)+VLOOKUP(54994,EOL!D:H,5,0))/2,""-"")" +"IF(VLOOKUP(40993,EOL!D:K,8,0)=""A"",(VLOOKUP(40993,EOL!D:H,4,0)+VLOOKUP(40993,EOL!D:H,5,0))/2,""-"")" +"IF(VLOOKUP(54992,EOL!D:K,8,0)=""A"",(VLOOKUP(54992,EOL!D:H,4,0)+VLOOKUP(54992,EOL!D:H,5,0))/2,""-"")" +"VLOOKUP(29602,EOL!D:H,3,0)" +"IF(VLOOKUP(29720,EOL!D:K,8,0)=""A"",VLOOKUP(29720,EOL!D:K,3,0),IF(VLOOKUP(29605,EOL!D:K,8,0)=""A"",VLOOKUP(29605,EOL!D:K,3,0),""-""))" +"VLOOKUP(29606,EOL!D:H,3,0)" +"IF(VLOOKUP(29070,EOL!D:K,8,0)=""A"",(VLOOKUP(29070,EOL!D:H,4,0)+VLOOKUP(29070,EOL!D:H,5,0))/2,""-"")" +"IF(VLOOKUP(29065,EOL!D:K,8,0)=""A"",(VLOOKUP(29065,EOL!D:H,4,0)+VLOOKUP(29065,EOL!D:H,5,0))/2,""-"")" +"IF(VLOOKUP(40869,EOL!D:K,8,0)=""A"",(VLOOKUP(40869,EOL!D:H,4,0)+VLOOKUP(40869,EOL!D:H,5,0))/2,""-"")" +"IF(VLOOKUP(29066,EOL!D:K,8,0)=""A"",VLOOKUP(29066,EOL!D:K,3,0),IF(VLOOKUP(29066,EOL!D:K,8,0)=""A"",VLOOKUP(29066,EOL!D:K,3,0),""-""))" +"VLOOKUP(27765,EOL!D:H,3,0)" +"IF(VLOOKUP(28317,EOL!D:K,8,0)=""A"",VLOOKUP(28317,EOL!D:K,3,0),IF(VLOOKUP(28266,EOL!D:K,8,0)=""A"",VLOOKUP(28266,EOL!D:K,3,0),""-""))" +"VLOOKUP(39256,EOL!D:H,3,0)" +"VLOOKUP(39258,EOL!D:H,3,0)" +"VLOOKUP(45213,EOL!D:H,3,0)" +"IF(VLOOKUP(44327,EOL!D:K,8,0)=""A"",(VLOOKUP(44327,EOL!D:H,4,0)*1.04+2.71)/6.32,""-"")" +"IF(VLOOKUP(44327,EOL!D:K,8,0)=""A"",(VLOOKUP(44327,EOL!D:H,5,0)*1.04+2.71)/6.32,""-"")" +"VLOOKUP(27762,EOL!D:H,3,0)" +"IF(VLOOKUP(28324,EOL!D:K,8,0)=""A"",VLOOKUP(28324,EOL!D:K,3,0),IF(VLOOKUP(48140,EOL!D:K,8,0)=""A"",VLOOKUP(48140,EOL!D:K,3,0),""-""))" +"VLOOKUP(36213,EOL!D:H,3,0)" +"VLOOKUP(36214,EOL!D:H,3,0)" +"VLOOKUP(34973,EOL!D:H,3,0)" +"IF(VLOOKUP(44329,EOL!D:K,8,0)=""A"",(VLOOKUP(44329,EOL!D:H,4,0)*1.04+2.71)/6.32,""-"")" +"IF(VLOOKUP(44329,EOL!D:K,8,0)=""A"",(VLOOKUP(44329,EOL!D:H,5,0)*1.04+2.71)/6.32,""-"")" +"VLOOKUP(33884,EOL!D:H,3,0)" +"IF(VLOOKUP(44746,EOL!D:K,8,0)=""A"",VLOOKUP(44746,EOL!D:K,3,0),IF(VLOOKUP(48078,EOL!D:K,8,0)=""A"",VLOOKUP(48078,EOL!D:K,3,0),""-""))" +"VLOOKUP(41283,EOL!D:H,3,0)" +"VLOOKUP(41313,EOL!D:H,3,0)" +"VLOOKUP(41229,EOL!D:H,3,0)" +"IF(VLOOKUP(44395,EOL!D:K,8,0)=""A"",(VLOOKUP(44395,EOL!D:H,4,0)*1.04+2.71)/6.32,""-"")" +"IF(VLOOKUP(44395,EOL!D:K,8,0)=""A"",(VLOOKUP(44395,EOL!D:H,5,0)*1.04+2.71)/6.32,""-"")" +"VLOOKUP(27664,EOL!D:H,3,0)" +"IF(VLOOKUP(28273,EOL!D:K,8,0)=""A"",VLOOKUP(28273,EOL!D:K,3,0),IF(VLOOKUP(28325,EOL!D:K,8,0)=""A"",VLOOKUP(28325,EOL!D:K,3,0),""-""))" +"VLOOKUP(47099,EOL!D:H,3,0)" +"VLOOKUP(37116,EOL!D:H,3,0)" +"VLOOKUP(37322,EOL!D:H,3,0)" +"'1'!C1" +"F1-B1" +"(VLOOKUP(27763,EOL!D:H,4,0)+VLOOKUP(27763,EOL!D:H,5,0))/2" +"(VLOOKUP(27947,EOL!D:H,4,0)+VLOOKUP(27947,EOL!D:H,5,0))/2" +"B5-F1" +"B5-F5" +"(VLOOKUP(27771,EOL!D:H,4,0)+VLOOKUP(27771,EOL!D:H,5,0))/2" +"VLOOKUP(27947,EOL!D:H,4,0)-VLOOKUP(27771,EOL!D:H,5,0)-I5" +"I5-ABS(VLOOKUP(27947,EOL!D:H,5,0)-VLOOKUP(27771,EOL!D:H,4,0))" +"F5/(1-J5)-F5+K5" +"F5-F1" +"(VLOOKUP(31834,EOL!D:H,4,0)+VLOOKUP(31834,EOL!D:H,5,0))/2" +"B7-F1" +"VLOOKUP(31834,EOL!D:H,4,0)-VLOOKUP(27771,EOL!D:H,5,0)-I7" +"I7-ABS(VLOOKUP(31834,EOL!D:H,5,0)-VLOOKUP(27771,EOL!D:H,4,0))" +"F9-F1" +"(VLOOKUP(27830,EOL!D:H,4,0)+VLOOKUP(27830,EOL!D:H,5,0))/2" +"B9-F1" +"(VLOOKUP(27769,EOL!D:H,4,0)+VLOOKUP(27769,EOL!D:H,5,0))/2" +"VLOOKUP(27830,EOL!D:H,4,0)-VLOOKUP(27769,EOL!D:H,5,0)-I9" +"I9-ABS(VLOOKUP(27830,EOL!D:H,5,0)-VLOOKUP(27769,EOL!D:H,4,0))" +"0.1047+0.0014" +"B9-F10" +"(VLOOKUP(27767,EOL!D:H,4,0)+VLOOKUP(27767,EOL!D:H,5,0))/2" +"VLOOKUP(27830,EOL!D:H,4,0)-VLOOKUP(27767,EOL!D:H,5,0)-I10" +"I10-ABS(VLOOKUP(27830,EOL!D:H,5,0)-VLOOKUP(27767,EOL!D:H,4,0))" +"0.1016+0.0014" +"F10-F1" +"IF(AND(K3=""A"",ABS(G3)>0,ABS(H3)>0),(G3+H3)/2,""-"")" +"IF(AND(K62=""A"",ABS(G62)>=0,ABS(H62)>=0),(G62+H62)/2,""-"")" +"IF(AND(K142=""A"",ABS(G142)>0,ABS(H142)>=0),(G142+H142)/2,""-"")" +"MONTH(S4)" +"YEAR(S4)" +"WEEKDAY(C5,2)" +"MONTH(C5)" +"MONTH(R5)" +"YEAR(R5)" +"L5-K5" +"N5-M5" +"O5-M5" +"VLOOKUP(C5,'Nymex hist.'!A:B,2,0)" +"AVERAGE(U5:AA5)" +"AVERAGE(AB5:AF5)" +"SUMIF($S$3:$FQ$3,$E5+1,$S5:$FQ5)/COUNTIF($S$3:$FQ$3,$E5+1)" +"SUMIF($S$3:$FQ$3,$E5+2,$S5:$FQ5)/COUNTIF($S$3:$FQ$3,$E5+2)" +"SUMIF($S$3:$FQ$3,$E5+3,$S5:$FQ5)/COUNTIF($S$3:$FQ$3,$E5+3)" +"SUMIF($S$3:$FQ$3,$E5+4,$S5:$FQ5)/COUNTIF($S$3:$FQ$3,$E5+4)" +"SUMIF($S$3:$FQ$3,$E5+5,$S5:$FQ5)/COUNTIF($S$3:$FQ$3,$E5+5)" +"AVERAGE(AG249:AM249)" +"AVERAGE(AN249:AR249)" +"AVERAGE(AS504:AY504)" +"AVERAGE(AZ504:BD504)" +"AVERAGE(BE755:BK755)" +"AVERAGE(BL755:BP755)" +"AVERAGE(BQ1008:BW1008)" +"AVERAGE(BX1008:CB1008)" +"AVERAGE(CC1260:CI1260)" +"AVERAGE(CJ1260:CN1260)" +"AVERAGE(CO1511:CU1511)" +"AVERAGE(CV1511:CZ1511)" +"AVERAGE(DA1763:DG1763)" +"AVERAGE(DH1763:DL1763)" +"AVERAGE(DM2015:DS2015)" +"AVERAGE(DT2015:DX2015)" +"(M3+N3)/2" +"C1-E4" +"VLOOKUP(58074,EOL!D:H,4,0)" +"VLOOKUP(58074,EOL!D:H,5,0)" +"VLOOKUP(27763,EOL!D:H,3,0)" +"IF(VLOOKUP(28312,EOL!D:K,8,0)=""A"",VLOOKUP(28312,EOL!D:K,3,0),IF(VLOOKUP(28251,EOL!D:K,8,0)=""A"",VLOOKUP(28251,EOL!D:K,3,0),""-""))" +"VLOOKUP(37083,EOL!D:H,3,0)" +"VLOOKUP(37084,EOL!D:I,3,0)" +"VLOOKUP(37879,EOL!D:H,3,0)" +"VLOOKUP(49615,EOL!D:H,4,0)" +"VLOOKUP(49615,EOL!D:H,5,0)" +"VLOOKUP(27771,EOL!D:H,3,0)" +"IF(C5=""-"",""-"",C5-$C$4)" +"IF(VLOOKUP(28194,EOL!D:K,8,0)=""A"",VLOOKUP(28194,EOL!D:K,3,0),IF(VLOOKUP(28166,EOL!D:K,8,0)=""A"",VLOOKUP(28166,EOL!D:K,3,0),""-""))" +"IF(E5=""-"",""-"",E5-E$4)" +"VLOOKUP(36167,EOL!D:H,3,0)" +"VLOOKUP(36168,EOL!D:I,3,0)" +"VLOOKUP(37882,EOL!D:H,3,0)" +"VLOOKUP(35353,EOL!D:H,4,0)" +"VLOOKUP(35353,EOL!D:H,5,0)" +"VLOOKUP(27759,EOL!D:H,3,0)" +"IF(VLOOKUP(28204,EOL!D:K,8,0)=""A"",VLOOKUP(28204,EOL!D:K,3,0),IF(VLOOKUP(28205,EOL!D:K,8,0)=""A"",VLOOKUP(28205,EOL!D:K,3,0),""-""))" +"VLOOKUP(36094,EOL!D:H,3,0)" +"VLOOKUP(36095,EOL!D:I,3,0)" +"VLOOKUP(37878,EOL!D:H,3,0)" +"VLOOKUP(48724,EOL!D:H,4,0)" +"VLOOKUP(48724,EOL!D:H,5,0)" +"VLOOKUP(27767,EOL!D:H,3,0)" +"VLOOKUP(36165,EOL!D:H,3,0)" +"VLOOKUP(36166,EOL!D:I,3,0)" +"VLOOKUP(37881,EOL!D:H,3,0)" +"VLOOKUP(27947,EOL!D:H,3,0)" +"IF(VLOOKUP(28167,EOL!D:K,8,0)=""A"",VLOOKUP(28167,EOL!D:K,3,0),IF(VLOOKUP(28195,EOL!D:K,8,0)=""A"",VLOOKUP(28195,EOL!D:K,3,0),""-""))" +"VLOOKUP(36169,EOL!D:H,3,0)" +"VLOOKUP(36170,EOL!D:H,3,0)" +"VLOOKUP(35000,EOL!D:H,3,0)" +"VLOOKUP(27830,EOL!D:H,3,0)" +"IF(VLOOKUP(28193,EOL!D:K,8,0)=""A"",VLOOKUP(28193,EOL!D:K,3,0),IF(VLOOKUP(28165,EOL!D:K,8,0)=""A"",VLOOKUP(28165,EOL!D:K,3,0),""-""))" +"VLOOKUP(37103,EOL!D:H,3,0)" +"VLOOKUP(37104,EOL!D:H,3,0)" +"VLOOKUP(34999,EOL!D:H,3,0)" +"VLOOKUP(49625,EOL!D:H,4,0)" +"VLOOKUP(49625,EOL!D:H,5,0)" +"VLOOKUP(27766,EOL!D:H,3,0)" +"IF(VLOOKUP(28271,EOL!D:K,8,0)=""A"",VLOOKUP(28271,EOL!D:K,3,0),IF(VLOOKUP(28270,EOL!D:K,8,0)=""A"",VLOOKUP(28270,EOL!D:K,3,0),""-""))" +"VLOOKUP(36161,EOL!D:H,3,0)" +"VLOOKUP(36162,EOL!D:H,3,0)" +"VLOOKUP(34998,EOL!D:H,3,0)" +"M5-N3" +"N5-M3" +"VLOOKUP(27754,EOL!D:H,3,0)" +"IF(VLOOKUP(28202,EOL!D:K,8,0)=""A"",VLOOKUP(28202,EOL!D:K,3,0),IF(VLOOKUP(28203,EOL!D:K,8,0)=""A"",VLOOKUP(28203,EOL!D:K,3,0),""-""))" +"VLOOKUP(37071,EOL!D:H,3,0)" +"VLOOKUP(37073,EOL!D:H,3,0)" +"VLOOKUP(34993,EOL!D:H,3,0)" +"VLOOKUP(27819,EOL!D:H,3,0)" +"IF(VLOOKUP(28206,EOL!D:K,8,0)=""A"",VLOOKUP(28206,EOL!D:K,3,0),IF(VLOOKUP(28319,EOL!D:K,8,0)=""A"",VLOOKUP(28319,EOL!D:K,3,0),""-""))" +"VLOOKUP(36100,EOL!D:H,3,0)" +"VLOOKUP(36101,EOL!D:H,3,0)" +"VLOOKUP(29762,EOL!D:H,3,0)" +"IF(VLOOKUP(54117,EOL!D:K,8,0)=""A"",(VLOOKUP(54117,EOL!D:H,4,0)+VLOOKUP(54117,EOL!D:H,5,0))/2,""-"")" +"IF(VLOOKUP(32233,EOL!D:K,8,0)=""A"",(VLOOKUP(32233,EOL!D:H,4,0)+VLOOKUP(32233,EOL!D:H,5,0))/2,""-"")" +"IF(VLOOKUP(40519,EOL!D:K,8,0)=""A"",(VLOOKUP(40519,EOL!D:H,4,0)+VLOOKUP(40519,EOL!D:H,5,0))/2,""-"")" +"IF(VLOOKUP(54962,EOL!D:K,8,0)=""A"",(VLOOKUP(54962,EOL!D:H,4,0)+VLOOKUP(54962,EOL!D:H,5,0))/2,""-"")" +"VLOOKUP(27760,EOL!D:H,3,0)" +"IF(VLOOKUP(28923,EOL!D:K,8,0)=""A"",VLOOKUP(28923,EOL!D:K,3,0),IF(VLOOKUP(28924,EOL!D:K,8,0)=""A"",VLOOKUP(28924,EOL!D:K,3,0),""-""))" +"VLOOKUP(37096,EOL!D:H,3,0)" +"VLOOKUP(37098,EOL!D:H,3,0)" +"VLOOKUP(38153,EOL!D:H,3,0)" +"VLOOKUP(27764,EOL!D:H,3,0)" +"IF(VLOOKUP(28257,EOL!D:K,8,0)=""A"",VLOOKUP(28257,EOL!D:K,3,0),IF(VLOOKUP(28256,EOL!D:K,8,0)=""A"",VLOOKUP(28256,EOL!D:K,3,0),""-""))" +"VLOOKUP(36207,EOL!D:H,3,0)" +"VLOOKUP(36208,EOL!D:H,3,0)" +"IF(VLOOKUP(52917,EOL!D:K,8,0)=""A"",(VLOOKUP(52917,EOL!D:H,4,0)+VLOOKUP(52917,EOL!D:H,5,0))/2,""-"")" +"IF(VLOOKUP(54994,EOL!D:K,8,0)=""A"",(VLOOKUP(54994,EOL!D:H,4,0)+VLOOKUP(54994,EOL!D:H,5,0))/2,""-"")" +"IF(VLOOKUP(40993,EOL!D:K,8,0)=""A"",(VLOOKUP(40993,EOL!D:H,4,0)+VLOOKUP(40993,EOL!D:H,5,0))/2,""-"")" +"IF(VLOOKUP(54992,EOL!D:K,8,0)=""A"",(VLOOKUP(54992,EOL!D:H,4,0)+VLOOKUP(54992,EOL!D:H,5,0))/2,""-"")" +"VLOOKUP(29602,EOL!D:H,3,0)" +"IF(VLOOKUP(29720,EOL!D:K,8,0)=""A"",VLOOKUP(29720,EOL!D:K,3,0),IF(VLOOKUP(29605,EOL!D:K,8,0)=""A"",VLOOKUP(29605,EOL!D:K,3,0),""-""))" +"VLOOKUP(29606,EOL!D:H,3,0)" +"IF(VLOOKUP(29070,EOL!D:K,8,0)=""A"",(VLOOKUP(29070,EOL!D:H,4,0)+VLOOKUP(29070,EOL!D:H,5,0))/2,""-"")" +"IF(VLOOKUP(29065,EOL!D:K,8,0)=""A"",(VLOOKUP(29065,EOL!D:H,4,0)+VLOOKUP(29065,EOL!D:H,5,0))/2,""-"")" +"IF(VLOOKUP(40869,EOL!D:K,8,0)=""A"",(VLOOKUP(40869,EOL!D:H,4,0)+VLOOKUP(40869,EOL!D:H,5,0))/2,""-"")" +"IF(VLOOKUP(29066,EOL!D:K,8,0)=""A"",VLOOKUP(29066,EOL!D:K,3,0),IF(VLOOKUP(29066,EOL!D:K,8,0)=""A"",VLOOKUP(29066,EOL!D:K,3,0),""-""))" +"VLOOKUP(27765,EOL!D:H,3,0)" +"IF(VLOOKUP(28317,EOL!D:K,8,0)=""A"",VLOOKUP(28317,EOL!D:K,3,0),IF(VLOOKUP(28266,EOL!D:K,8,0)=""A"",VLOOKUP(28266,EOL!D:K,3,0),""-""))" +"VLOOKUP(39256,EOL!D:H,3,0)" +"VLOOKUP(39258,EOL!D:H,3,0)" +"VLOOKUP(45213,EOL!D:H,3,0)" +"IF(VLOOKUP(44327,EOL!D:K,8,0)=""A"",(VLOOKUP(44327,EOL!D:H,4,0)*1.04+2.71)/6.32,""-"")" +"IF(VLOOKUP(44327,EOL!D:K,8,0)=""A"",(VLOOKUP(44327,EOL!D:H,5,0)*1.04+2.71)/6.32,""-"")" +"VLOOKUP(27762,EOL!D:H,3,0)" +"IF(VLOOKUP(28324,EOL!D:K,8,0)=""A"",VLOOKUP(28324,EOL!D:K,3,0),IF(VLOOKUP(48140,EOL!D:K,8,0)=""A"",VLOOKUP(48140,EOL!D:K,3,0),""-""))" +"VLOOKUP(36213,EOL!D:H,3,0)" +"VLOOKUP(36214,EOL!D:H,3,0)" +"VLOOKUP(34973,EOL!D:H,3,0)" +"IF(VLOOKUP(44329,EOL!D:K,8,0)=""A"",(VLOOKUP(44329,EOL!D:H,4,0)*1.04+2.71)/6.32,""-"")" +"IF(VLOOKUP(44329,EOL!D:K,8,0)=""A"",(VLOOKUP(44329,EOL!D:H,5,0)*1.04+2.71)/6.32,""-"")" +"VLOOKUP(33884,EOL!D:H,3,0)" +"IF(VLOOKUP(44746,EOL!D:K,8,0)=""A"",VLOOKUP(44746,EOL!D:K,3,0),IF(VLOOKUP(48078,EOL!D:K,8,0)=""A"",VLOOKUP(48078,EOL!D:K,3,0),""-""))" +"VLOOKUP(41283,EOL!D:H,3,0)" +"VLOOKUP(41313,EOL!D:H,3,0)" +"VLOOKUP(41229,EOL!D:H,3,0)" +"IF(VLOOKUP(44395,EOL!D:K,8,0)=""A"",(VLOOKUP(44395,EOL!D:H,4,0)*1.04+2.71)/6.32,""-"")" +"IF(VLOOKUP(44395,EOL!D:K,8,0)=""A"",(VLOOKUP(44395,EOL!D:H,5,0)*1.04+2.71)/6.32,""-"")" +"VLOOKUP(27664,EOL!D:H,3,0)" +"IF(VLOOKUP(28273,EOL!D:K,8,0)=""A"",VLOOKUP(28273,EOL!D:K,3,0),IF(VLOOKUP(28325,EOL!D:K,8,0)=""A"",VLOOKUP(28325,EOL!D:K,3,0),""-""))" +"VLOOKUP(47099,EOL!D:H,3,0)" +"VLOOKUP(37116,EOL!D:H,3,0)" +"VLOOKUP(37322,EOL!D:H,3,0)" +"'1'!C1" +"F1-B1" +"(VLOOKUP(27763,EOL!D:H,4,0)+VLOOKUP(27763,EOL!D:H,5,0))/2" +"(VLOOKUP(27947,EOL!D:H,4,0)+VLOOKUP(27947,EOL!D:H,5,0))/2" +"B5-F1" +"B5-F5" +"(VLOOKUP(27771,EOL!D:H,4,0)+VLOOKUP(27771,EOL!D:H,5,0))/2" +"VLOOKUP(27947,EOL!D:H,4,0)-VLOOKUP(27771,EOL!D:H,5,0)-I5" +"I5-ABS(VLOOKUP(27947,EOL!D:H,5,0)-VLOOKUP(27771,EOL!D:H,4,0))" +"F5/(1-J5)-F5+K5" +"F5-F1" +"(VLOOKUP(31834,EOL!D:H,4,0)+VLOOKUP(31834,EOL!D:H,5,0))/2" +"B7-F1" +"VLOOKUP(31834,EOL!D:H,4,0)-VLOOKUP(27771,EOL!D:H,5,0)-I7" +"I7-ABS(VLOOKUP(31834,EOL!D:H,5,0)-VLOOKUP(27771,EOL!D:H,4,0))" +"F9-F1" +"(VLOOKUP(27830,EOL!D:H,4,0)+VLOOKUP(27830,EOL!D:H,5,0))/2" +"B9-F1" +"(VLOOKUP(27769,EOL!D:H,4,0)+VLOOKUP(27769,EOL!D:H,5,0))/2" +"VLOOKUP(27830,EOL!D:H,4,0)-VLOOKUP(27769,EOL!D:H,5,0)-I9" +"I9-ABS(VLOOKUP(27830,EOL!D:H,5,0)-VLOOKUP(27769,EOL!D:H,4,0))" +"0.1047+0.0014" +"B9-F10" +"(VLOOKUP(27767,EOL!D:H,4,0)+VLOOKUP(27767,EOL!D:H,5,0))/2" +"VLOOKUP(27830,EOL!D:H,4,0)-VLOOKUP(27767,EOL!D:H,5,0)-I10" +"I10-ABS(VLOOKUP(27830,EOL!D:H,5,0)-VLOOKUP(27767,EOL!D:H,4,0))" +"0.1016+0.0014" +"F10-F1" +"IF(AND(K3=""A"",ABS(G3)>0,ABS(H3)>0),(G3+H3)/2,""-"")" +"IF(AND(K62=""A"",ABS(G62)>=0,ABS(H62)>=0),(G62+H62)/2,""-"")" +"IF(AND(K142=""A"",ABS(G142)>0,ABS(H142)>=0),(G142+H142)/2,""-"")" +"K2-J2" +"O2-K2" +"TODAY()" +"+ANR!B705" +"IF(C4=0,0,ANR!B704-C4)" +"B4" +"IF(C4=0,ANRHistorical!Q34,+ANRHistorical!Q35)" +"(202000000-H4)/202000000" +"+ANRHistorical!O35" +"+ANRHistorical!M35" +"+ANRHistorical!K35" +"A4" +"IF(R4>$V$1,0,'NGPL DATA'!E282)" +"44231" +"B4+1" +"IF(C5=0,H4,+ANRHistorical!Q36)" +"AG4" +"SUM(E4:E10)" +"SUM(AF4:AF20)" +"ANRHistorical!A1" +"IF(C34=0,0,ANR!B703-C34)" +"ANRHistorical!O35" +"VLOOKUP(L37,ANRHistorical!A:O,15,FALSE)" +"L38-K38" +"(M38-M39)/1000000" +"ANRHistorical!M35" +"VLOOKUP(L$37,ANRHistorical!A:O,13,FALSE)" +"ANRHistorical!K35" +"VLOOKUP(L$37,ANRHistorical!A:O,11,FALSE)" +"ANRHistorical!H35" +"VLOOKUP(L$37,ANRHistorical!A:O,8,FALSE)" +"Q43+7" +"SUM(E4:E5)+SUM(ANR!E608:E612)" +"+K47/7" +"SUM(E6:E12)" +"T10" +"R48-R47" +"S48/R47" +"SUM(E13:E19)" +"T17" +"SUM(E20:E26)" +"K50/7" +"SUM(E27:E33)" +"+K51/5" +"'AGA INPUT'!$E$23" +"+N56-958" +"'AGA INPUT'!$E$24" +"+N57-N56" +"'AGA INPUT'!$E$25" +"'AGA INPUT'!$E$26" +"'AGA INPUT'!$E$27" +"S38" +"'AGA INPUT'!$E$28" +"'AGA INPUT'!$E$29" +"'AGA INPUT'!$E$30" +"'AGA INPUT'!$E$31" +"'AGA INPUT'!$E$32" +"'AGA INPUT'!$E$33" +"'AGA INPUT'!$E$34" +"'AGA INPUT'!$E$35" +"'AGA INPUT'!$E$36" +"'AGA INPUT'!$E$37" +"F10" +"'AGA INPUT'!$E$38" +"'AGA INPUT'!$E$39" +"'AGA INPUT'!$E$40" +"'AGA INPUT'!$E$41" +"2848" +"'AGA INPUT'!$E$43" +"C77+D77+E77" +"F77/$A$89" +"'AGA INPUT'!$E$44" +"$F$77-F78" +"'AGA INPUT'!$E$45" +"'AGA INPUT'!$E$46" +"3132" +"3374" +"H91-H32" +"$A$1-I4" +"ANR!B674" +"L4" +"ANR!B3" +"[1]data!$E289" +"[1]data!$D289" +"B3-B4" +"B3-B4" +"+'[3]Ops Data'!$AF6" +"+'[3]Ops Data'!$AG6" +"SUM(E61:E67)" +"32090000" +"24510000" +"H94-H93" +"-450-400-1000-100-250" +"75-100-50" +"+'[3]ops data#2'!$BC$260" +"+'[3]ops data#2'!$BD260" +"+'[3]ops data#2'!BC261" +"A411+1" +"H420+619913+647094+667980+635849+967054+908565" +"B491-B489" +"B504-B502" +"G488/2" +"B489-378400" +"B490-C490" +"B490-1132100" +"F490-F491" +"99955000" +"B495-1073000" +"B497-B495" +"B495+B495" +"B502-1054000" +"B509-133000" +"80431000+975500" +"E517/2" +"B544+552500" +"B546-B544" +"B546-800000" +"B551-533333" +"B554-B551" +"G552/3" +"B554-B551" +"B554-B552" +"B554-B552" +"B551-B554" +"B558-958000" +"B565-748000" +"B579-400000" +"-G581/2" +"B593-547500" +"B600-816000" +"G602/2" +"B607-204000" +"B614-51700" +"B616-B614" +"B617+402000" +"B621-151000" +"B627-56000" +"B628-99000" +"B629-360000" +"B642+394000" +"B647-17000" +"B648-19000" +"B656+245000" +"B661+194116000-193169000" +"B663" +"B664+193169000-192186000" +"B666+192186000-190000000" +"B667+190000000-189000000" +"B669+189000000-185782000" +"B670+185782000-183759000" +"B671+183759000-182000000" +"B672+182000000-180000000" +"B677+967500" +"B689+2138000" +"B690+1148000" +"B695+802000" +"B696+5357000" +"B698+3230000" +"B705+300667" +"B712+451500" +"1728565" +"A3" +"F3" +"D4-C55" +"A4+1" +"D5-D4" +"705" +"[2]AGAChartInput!$F19" +"748" +"$A$1-C4" +"C4" +"ANR!B3" +"HLOOKUP(A2,[4]OPS_DATA!$A$2:$IV$600,562,FALSE)" +"HLOOKUP(A2,[4]OPS_DATA!$A$2:$IV$600,563,FALSE)" +"B2-C2" +"HLOOKUP(A3,[4]OPS_DATA!$A$2:$IV601,562,FALSE)" +"E40-J40" +"SUM(L40:L50)" +"858124" +"SUM(E247:E253)" +"C6" +"C6+7" +"D7-D6" +"E9-5.9933" +"(G10-G9)/G9" +"O9+R10" +"D18" +"C3+1" +"VLOOKUP(A1,Sheet1!$D$1:$J$143,7,FALSE)" +"'[1]Total Summary'!B2" +"B2-E2" +"A4" +"'[1]New York Physical'!C6" +"'[1]New York Physical'!D6" +"-E75" +"-E39" +"'[1]New York Physical'!C70" +"'[1]New York Physical'!D70" +"SUM(E9:E12)" +"'[1]New York Physical'!K6" +"'[1]New York Physical'!L6" +"'[1]New York Physical'!K70" +"'[1]New York Physical'!L70" +"E13-E19" +"-G13+G19" +"G23*'[1]New York Physical'!M80" +"+G21" +"+E25-J25" +"+E21+E23" +"E30-J30" +"'[1]New York Physical'!C80" +"'[1]New York Physical'!C79-E49-E50" +"'[1]New York Physical'!D129" +"'[1]New York Physical'!D121" +"'[1]New York Physical'!D125" +"+'[1]New York Physical'!D131*('New York Sum'!$E$2/'New York Sum'!$B$2)" +"SUM(C39:C45)" +"'[1]New York Physical'!D128" +"'[1]New York Physical'!D120" +"'[1]New York Physical'!D124" +"+'[1]New York Physical'!D131*('New York Sum'!$C$2/'New York Sum'!$B$2)" +"SUM(C59:C61)" +"C46+C56+C62+C65+C66+C67" +"'[1]New York Physical'!L123" +"'[1]New York Physical'!L119" +"-E82" +"'[1]New York Physical'!L123" +"'[1]New York Physical'!L120" +"E77+E83" +"'[1]New York Physical'!C81" +"E94-J94-C95" +"+[1]Report!C54-[1]Report!C49+[1]Report!C52" +"+[1]Report!C77" +"+[1]Report!E54-[1]Report!E49+[1]Report!E52" +"+[1]Report!E77" +"+[1]Report!G54-[1]Report!G49+[1]Report!G52" +"+[1]Report!G77" +"+[1]Report!U54-[1]Report!U49+[1]Report!AA54-[1]Report!AA49+[1]Report!U52+[1]Report!AA52" +"+[1]Report!U77+[1]Report!AA77" +"+[1]Report!C49+[1]Report!E49+[1]Report!G49" +"SUM(C94:C105)" +"'[1]New York Physical'!L134" +"C25+C34+C70+C89+C106+C85+C113+C87" +"+C25+C34+C89+C77" +"+[1]WeaponX!O17" +"+[1]WeaponX!N17" +"+[1]WeaponX!M17" +"-C39-C40-C49-C50" +"C120-C121-C122-C123-C124" +"'[1]Total Summary'!B2" +"B2-E2" +"A4" +"'[1]New York Physical'!C6" +"'[1]New York Physical'!D6" +"-E75" +"-E39" +"'[1]New York Physical'!C70" +"'[1]New York Physical'!D70" +"SUM(E9:E12)" +"'[1]New York Physical'!K6" +"'[1]New York Physical'!L6" +"'[1]New York Physical'!K70" +"'[1]New York Physical'!L70" +"E13-E19" +"-G13+G19" +"G23*'[1]New York Physical'!M80" +"+G21" +"+E25-J25" +"+E21+E23" +"E30-J30" +"'[1]New York Physical'!C80" +"'[1]New York Physical'!C79-E49-E50" +"'[1]New York Physical'!D129" +"'[1]New York Physical'!D121" +"'[1]New York Physical'!D125" +"+'[1]New York Physical'!D131*('New York Sum'!$E$2/'New York Sum'!$B$2)" +"SUM(C39:C45)" +"'[1]New York Physical'!D128" +"'[1]New York Physical'!D120" +"'[1]New York Physical'!D124" +"+'[1]New York Physical'!D131*('New York Sum'!$C$2/'New York Sum'!$B$2)" +"SUM(C59:C61)" +"C46+C56+C62+C65+C66+C67" +"'[1]New York Physical'!L123" +"'[1]New York Physical'!L119" +"-E82" +"'[1]New York Physical'!L123" +"'[1]New York Physical'!L120" +"E77+E83" +"'[1]New York Physical'!C81" +"E94-J94-C95" +"+[1]Report!C54-[1]Report!C49+[1]Report!C52" +"+[1]Report!C77" +"+[1]Report!E54-[1]Report!E49+[1]Report!E52" +"+[1]Report!E77" +"+[1]Report!G54-[1]Report!G49+[1]Report!G52" +"+[1]Report!G77" +"+[1]Report!U54-[1]Report!U49+[1]Report!AA54-[1]Report!AA49+[1]Report!U52+[1]Report!AA52" +"+[1]Report!U77+[1]Report!AA77" +"+[1]Report!C49+[1]Report!E49+[1]Report!G49" +"SUM(C94:C105)" +"'[1]New York Physical'!L134" +"C25+C34+C70+C89+C106+C85+C113+C87" +"+C25+C34+C89+C77" +"+[1]WeaponX!O17" +"+[1]WeaponX!N17" +"+[1]WeaponX!M17" +"-C39-C40-C49-C50" +"C120-C121-C122-C123-C124" +"'[1]Total Summary'!B2" +"B2-E2" +"A4" +"'[1]New York Physical'!C6" +"'[1]New York Physical'!D6" +"-E75" +"-E39" +"'[1]New York Physical'!C70" +"'[1]New York Physical'!D70" +"SUM(E9:E12)" +"'[1]New York Physical'!K6" +"'[1]New York Physical'!L6" +"'[1]New York Physical'!K70" +"'[1]New York Physical'!L70" +"E13-E19" +"-G13+G19" +"G23*'[1]New York Physical'!M80" +"+G21" +"+E25-J25" +"+E21+E23" +"E30-J30" +"'[1]New York Physical'!C80" +"'[1]New York Physical'!C79-E49-E50" +"'[1]New York Physical'!D129" +"'[1]New York Physical'!D121" +"'[1]New York Physical'!D125" +"+'[1]New York Physical'!D131*('New York Sum'!$E$2/'New York Sum'!$B$2)" +"SUM(C39:C45)" +"'[1]New York Physical'!D128" +"'[1]New York Physical'!D120" +"'[1]New York Physical'!D124" +"+'[1]New York Physical'!D131*('New York Sum'!$C$2/'New York Sum'!$B$2)" +"SUM(C59:C61)" +"C46+C56+C62+C65+C66+C67" +"'[1]New York Physical'!L123" +"'[1]New York Physical'!L119" +"-E82" +"'[1]New York Physical'!L123" +"'[1]New York Physical'!L120" +"E77+E83" +"'[1]New York Physical'!C81" +"E94-J94-C95" +"+[1]Report!C54-[1]Report!C49+[1]Report!C52" +"+[1]Report!C77" +"+[1]Report!E54-[1]Report!E49+[1]Report!E52" +"+[1]Report!E77" +"+[1]Report!G54-[1]Report!G49+[1]Report!G52" +"+[1]Report!G77" +"+[1]Report!U54-[1]Report!U49+[1]Report!AA54-[1]Report!AA49+[1]Report!U52+[1]Report!AA52" +"+[1]Report!U77+[1]Report!AA77" +"+[1]Report!C49+[1]Report!E49+[1]Report!G49" +"SUM(C94:C105)" +"'[1]New York Physical'!L134" +"C25+C34+C70+C89+C106+C85+C113+C87" +"+C25+C34+C89+C77" +"+[1]WeaponX!O17" +"+[1]WeaponX!N17" +"+[1]WeaponX!M17" +"-C39-C40-C49-C50" +"C120-C121-C122-C123-C124" +"'[1]Total Summary'!B2" +"B2-E2" +"A4" +"'[1]New York Physical'!C6" +"'[1]New York Physical'!D6" +"-E75" +"-E39" +"'[1]New York Physical'!C70" +"'[1]New York Physical'!D70" +"SUM(E9:E12)" +"'[1]New York Physical'!K6" +"'[1]New York Physical'!L6" +"'[1]New York Physical'!K70" +"'[1]New York Physical'!L70" +"E13-E19" +"-G13+G19" +"G23*'[1]New York Physical'!M80" +"+G21" +"+E25-J25" +"+E21+E23" +"E30-J30" +"'[1]New York Physical'!C80" +"'[1]New York Physical'!C79-E49-E50" +"'[1]New York Physical'!D129" +"'[1]New York Physical'!D121" +"'[1]New York Physical'!D125" +"+'[1]New York Physical'!D131*('New York Sum'!$E$2/'New York Sum'!$B$2)" +"SUM(C39:C45)" +"'[1]New York Physical'!D128" +"'[1]New York Physical'!D120" +"'[1]New York Physical'!D124" +"+'[1]New York Physical'!D131*('New York Sum'!$C$2/'New York Sum'!$B$2)" +"SUM(C59:C61)" +"C46+C56+C62+C65+C66+C67" +"'[1]New York Physical'!L123" +"'[1]New York Physical'!L119" +"-E82" +"'[1]New York Physical'!L123" +"'[1]New York Physical'!L120" +"E77+E83" +"'[1]New York Physical'!C81" +"E94-J94-C95" +"+[1]Report!C54-[1]Report!C49+[1]Report!C52" +"+[1]Report!C77" +"+[1]Report!E54-[1]Report!E49+[1]Report!E52" +"+[1]Report!E77" +"+[1]Report!G54-[1]Report!G49+[1]Report!G52" +"+[1]Report!G77" +"+[1]Report!U54-[1]Report!U49+[1]Report!AA54-[1]Report!AA49+[1]Report!U52+[1]Report!AA52" +"+[1]Report!U77+[1]Report!AA77" +"+[1]Report!C49+[1]Report!E49+[1]Report!G49" +"SUM(C94:C105)" +"'[1]New York Physical'!L134" +"C25+C34+C70+C89+C106+C85+C113+C87" +"+C25+C34+C89+C77" +"+[1]WeaponX!O17" +"+[1]WeaponX!N17" +"+[1]WeaponX!M17" +"-C39-C40-C49-C50" +"C120-C121-C122-C123-C124" +"'[1]Total Summary'!B2" +"B2-E2" +"A4" +"'[1]New York Physical'!C6" +"'[1]New York Physical'!D6" +"-E75" +"-E39" +"'[1]New York Physical'!C70" +"'[1]New York Physical'!D70" +"SUM(E9:E12)" +"'[1]New York Physical'!K6" +"'[1]New York Physical'!L6" +"'[1]New York Physical'!K70" +"'[1]New York Physical'!L70" +"E13-E19" +"-G13+G19" +"G23*'[1]New York Physical'!M80" +"+G21" +"+E25-J25" +"+E21+E23" +"E30-J30" +"'[1]New York Physical'!C80" +"'[1]New York Physical'!C79-E49-E50" +"'[1]New York Physical'!D129" +"'[1]New York Physical'!D121" +"'[1]New York Physical'!D125" +"+'[1]New York Physical'!D131*('New York Sum'!$E$2/'New York Sum'!$B$2)" +"SUM(C39:C45)" +"'[1]New York Physical'!D128" +"'[1]New York Physical'!D120" +"'[1]New York Physical'!D124" +"+'[1]New York Physical'!D131*('New York Sum'!$C$2/'New York Sum'!$B$2)" +"SUM(C59:C61)" +"C46+C56+C62+C65+C66+C67" +"'[1]New York Physical'!L123" +"'[1]New York Physical'!L119" +"-E82" +"'[1]New York Physical'!L123" +"'[1]New York Physical'!L120" +"E77+E83" +"'[1]New York Physical'!C81" +"E94-J94-C95" +"+[1]Report!C54-[1]Report!C49+[1]Report!C52" +"+[1]Report!C77" +"+[1]Report!E54-[1]Report!E49+[1]Report!E52" +"+[1]Report!E77" +"+[1]Report!G54-[1]Report!G49+[1]Report!G52" +"+[1]Report!G77" +"+[1]Report!U54-[1]Report!U49+[1]Report!AA54-[1]Report!AA49+[1]Report!U52+[1]Report!AA52" +"+[1]Report!U77+[1]Report!AA77" +"+[1]Report!C49+[1]Report!E49+[1]Report!G49" +"SUM(C94:C105)" +"'[1]New York Physical'!L134" +"C25+C34+C70+C89+C106+C85+C113+C87" +"+C25+C34+C89+C77" +"+[1]WeaponX!O17" +"+[1]WeaponX!N17" +"+[1]WeaponX!M17" +"-C39-C40-C49-C50" +"C120-C121-C122-C123-C124" +"'[1]Total Summary'!B2" +"B2-E2" +"A4" +"'[1]New York Physical'!C6" +"'[1]New York Physical'!D6" +"-E75" +"-E39" +"'[1]New York Physical'!C70" +"'[1]New York Physical'!D70" +"SUM(E9:E12)" +"'[1]New York Physical'!K6" +"'[1]New York Physical'!L6" +"'[1]New York Physical'!K70" +"'[1]New York Physical'!L70" +"E13-E19" +"-G13+G19" +"G23*'[1]New York Physical'!M80" +"+G21" +"+E25-J25" +"+E21+E23" +"E30-J30" +"'[1]New York Physical'!C80" +"'[1]New York Physical'!C79-E49-E50" +"'[1]New York Physical'!D129" +"'[1]New York Physical'!D121" +"'[1]New York Physical'!D125" +"+'[1]New York Physical'!D131*('New York Sum'!$E$2/'New York Sum'!$B$2)" +"SUM(C39:C45)" +"'[1]New York Physical'!D128" +"'[1]New York Physical'!D120" +"'[1]New York Physical'!D124" +"+'[1]New York Physical'!D131*('New York Sum'!$C$2/'New York Sum'!$B$2)" +"SUM(C59:C61)" +"C46+C56+C62+C65+C66+C67" +"'[1]New York Physical'!L123" +"'[1]New York Physical'!L119" +"-E82" +"'[1]New York Physical'!L123" +"'[1]New York Physical'!L120" +"E77+E83" +"'[1]New York Physical'!C81" +"E94-J94-C95" +"+[1]Report!C54-[1]Report!C49+[1]Report!C52" +"+[1]Report!C77" +"+[1]Report!E54-[1]Report!E49+[1]Report!E52" +"+[1]Report!E77" +"+[1]Report!G54-[1]Report!G49+[1]Report!G52" +"+[1]Report!G77" +"+[1]Report!U54-[1]Report!U49+[1]Report!AA54-[1]Report!AA49+[1]Report!U52+[1]Report!AA52" +"+[1]Report!U77+[1]Report!AA77" +"+[1]Report!C49+[1]Report!E49+[1]Report!G49" +"SUM(C94:C105)" +"'[1]New York Physical'!L134" +"C25+C34+C70+C89+C106+C85+C113+C87" +"+C25+C34+C89+C77" +"+[1]WeaponX!O17" +"+[1]WeaponX!N17" +"+[1]WeaponX!M17" +"-C39-C40-C49-C50" +"C120-C121-C122-C123-C124" +"'[1]Total Summary'!B2" +"B2-E2" +"A4" +"'[1]New York Physical'!C6" +"'[1]New York Physical'!D6" +"-E75" +"-E39" +"'[1]New York Physical'!C70" +"'[1]New York Physical'!D70" +"SUM(E9:E12)" +"'[1]New York Physical'!K6" +"'[1]New York Physical'!L6" +"'[1]New York Physical'!K70" +"'[1]New York Physical'!L70" +"E13-E19" +"-G13+G19" +"G23*'[1]New York Physical'!M80" +"+G21" +"+E25-J25" +"+E21+E23" +"E30-J30" +"'[1]New York Physical'!C80" +"'[1]New York Physical'!C79-E49-E50" +"'[1]New York Physical'!D129" +"'[1]New York Physical'!D121" +"'[1]New York Physical'!D125" +"+'[1]New York Physical'!D131*('New York Sum'!$E$2/'New York Sum'!$B$2)" +"SUM(C39:C45)" +"'[1]New York Physical'!D128" +"'[1]New York Physical'!D120" +"'[1]New York Physical'!D124" +"+'[1]New York Physical'!D131*('New York Sum'!$C$2/'New York Sum'!$B$2)" +"SUM(C59:C61)" +"C46+C56+C62+C65+C66+C67" +"'[1]New York Physical'!L123" +"'[1]New York Physical'!L119" +"-E82" +"'[1]New York Physical'!L123" +"'[1]New York Physical'!L120" +"E77+E83" +"'[1]New York Physical'!C81" +"E94-J94-C95" +"+[1]Report!C54-[1]Report!C49+[1]Report!C52" +"+[1]Report!C77" +"+[1]Report!E54-[1]Report!E49+[1]Report!E52" +"+[1]Report!E77" +"+[1]Report!G54-[1]Report!G49+[1]Report!G52" +"+[1]Report!G77" +"+[1]Report!U54-[1]Report!U49+[1]Report!AA54-[1]Report!AA49+[1]Report!U52+[1]Report!AA52" +"+[1]Report!U77+[1]Report!AA77" +"+[1]Report!C49+[1]Report!E49+[1]Report!G49" +"SUM(C94:C105)" +"'[1]New York Physical'!L134" +"C25+C34+C70+C89+C106+C85+C113+C87" +"+C25+C34+C89+C77" +"+[1]WeaponX!O17" +"+[1]WeaponX!N17" +"+[1]WeaponX!M17" +"-C39-C40-C49-C50" +"C120-C121-C122-C123-C124" +"'[1]Total Summary'!B2" +"B2-E2" +"A4" +"'[1]New York Physical'!C6" +"'[1]New York Physical'!D6" +"-E75" +"-E39" +"'[1]New York Physical'!C70" +"'[1]New York Physical'!D70" +"SUM(E9:E12)" +"'[1]New York Physical'!K6" +"'[1]New York Physical'!L6" +"'[1]New York Physical'!K70" +"'[1]New York Physical'!L70" +"E13-E19" +"-G13+G19" +"G23*'[1]New York Physical'!M80" +"+G21" +"+E25-J25" +"+E21+E23" +"E30-J30" +"'[1]New York Physical'!C80" +"'[1]New York Physical'!C79-E49-E50" +"'[1]New York Physical'!D129" +"'[1]New York Physical'!D121" +"'[1]New York Physical'!D125" +"+'[1]New York Physical'!D131*('New York Sum'!$E$2/'New York Sum'!$B$2)" +"SUM(C39:C45)" +"'[1]New York Physical'!D128" +"'[1]New York Physical'!D120" +"'[1]New York Physical'!D124" +"+'[1]New York Physical'!D131*('New York Sum'!$C$2/'New York Sum'!$B$2)" +"SUM(C59:C61)" +"C46+C56+C62+C65+C66+C67" +"'[1]New York Physical'!L123" +"'[1]New York Physical'!L119" +"-E82" +"'[1]New York Physical'!L123" +"'[1]New York Physical'!L120" +"E77+E83" +"'[1]New York Physical'!C81" +"E94-J94-C95" +"+[1]Report!C54-[1]Report!C49+[1]Report!C52" +"+[1]Report!C77" +"+[1]Report!E54-[1]Report!E49+[1]Report!E52" +"+[1]Report!E77" +"+[1]Report!G54-[1]Report!G49+[1]Report!G52" +"+[1]Report!G77" +"+[1]Report!U54-[1]Report!U49+[1]Report!AA54-[1]Report!AA49+[1]Report!U52+[1]Report!AA52" +"+[1]Report!U77+[1]Report!AA77" +"+[1]Report!C49+[1]Report!E49+[1]Report!G49" +"SUM(C94:C105)" +"'[1]New York Physical'!L134" +"C25+C34+C70+C89+C106+C85+C113+C87" +"+C25+C34+C89+C77" +"+[1]WeaponX!O17" +"+[1]WeaponX!N17" +"+[1]WeaponX!M17" +"-C39-C40-C49-C50" +"C120-C121-C122-C123-C124" +"'[1]Total Summary'!B2" +"B2-E2" +"A4" +"'[1]New York Physical'!C6" +"'[1]New York Physical'!D6" +"-E75" +"-E39" +"'[1]New York Physical'!C70" +"'[1]New York Physical'!D70" +"SUM(E9:E12)" +"'[1]New York Physical'!K6" +"'[1]New York Physical'!L6" +"'[1]New York Physical'!K70" +"'[1]New York Physical'!L70" +"E13-E19" +"-G13+G19" +"G23*'[1]New York Physical'!M80" +"+G21" +"+E25-J25" +"+E21+E23" +"E30-J30" +"'[1]New York Physical'!C80" +"'[1]New York Physical'!C79-E49-E50" +"'[1]New York Physical'!D129" +"'[1]New York Physical'!D121" +"'[1]New York Physical'!D125" +"+'[1]New York Physical'!D131*('New York Sum'!$E$2/'New York Sum'!$B$2)" +"SUM(C39:C45)" +"'[1]New York Physical'!D128" +"'[1]New York Physical'!D120" +"'[1]New York Physical'!D124" +"+'[1]New York Physical'!D131*('New York Sum'!$C$2/'New York Sum'!$B$2)" +"SUM(C59:C61)" +"C46+C56+C62+C65+C66+C67" +"'[1]New York Physical'!L123" +"'[1]New York Physical'!L119" +"-E82" +"'[1]New York Physical'!L123" +"'[1]New York Physical'!L120" +"E77+E83" +"'[1]New York Physical'!C81" +"E94-J94-C95" +"+[1]Report!C54-[1]Report!C49+[1]Report!C52" +"+[1]Report!C77" +"+[1]Report!E54-[1]Report!E49+[1]Report!E52" +"+[1]Report!E77" +"+[1]Report!G54-[1]Report!G49+[1]Report!G52" +"+[1]Report!G77" +"+[1]Report!U54-[1]Report!U49+[1]Report!AA54-[1]Report!AA49+[1]Report!U52+[1]Report!AA52" +"+[1]Report!U77+[1]Report!AA77" +"+[1]Report!C49+[1]Report!E49+[1]Report!G49" +"SUM(C94:C105)" +"'[1]New York Physical'!L134" +"C25+C34+C70+C89+C106+C85+C113+C87" +"+C25+C34+C89+C77" +"+[1]WeaponX!O17" +"+[1]WeaponX!N17" +"+[1]WeaponX!M17" +"-C39-C40-C49-C50" +"C120-C121-C122-C123-C124" +"'[1]Total Summary'!B2" +"B2-E2" +"A4" +"'[1]New York Physical'!C6" +"'[1]New York Physical'!D6" +"-E75" +"-E39" +"'[1]New York Physical'!C70" +"'[1]New York Physical'!D70" +"SUM(E9:E12)" +"'[1]New York Physical'!K6" +"'[1]New York Physical'!L6" +"'[1]New York Physical'!K70" +"'[1]New York Physical'!L70" +"E13-E19" +"-G13+G19" +"G23*'[1]New York Physical'!M80" +"+G21" +"+E25-J25" +"+E21+E23" +"E30-J30" +"'[1]New York Physical'!C80" +"'[1]New York Physical'!C79-E49-E50" +"'[1]New York Physical'!D129" +"'[1]New York Physical'!D121" +"'[1]New York Physical'!D125" +"+'[1]New York Physical'!D131*('New York Sum'!$E$2/'New York Sum'!$B$2)" +"SUM(C39:C45)" +"'[1]New York Physical'!D128" +"'[1]New York Physical'!D120" +"'[1]New York Physical'!D124" +"+'[1]New York Physical'!D131*('New York Sum'!$C$2/'New York Sum'!$B$2)" +"SUM(C59:C61)" +"C46+C56+C62+C65+C66+C67" +"'[1]New York Physical'!L123" +"'[1]New York Physical'!L119" +"-E82" +"'[1]New York Physical'!L123" +"'[1]New York Physical'!L120" +"E77+E83" +"'[1]New York Physical'!C81" +"E94-J94-C95" +"+[1]Report!C54-[1]Report!C49+[1]Report!C52" +"+[1]Report!C77" +"+[1]Report!E54-[1]Report!E49+[1]Report!E52" +"+[1]Report!E77" +"+[1]Report!G54-[1]Report!G49+[1]Report!G52" +"+[1]Report!G77" +"+[1]Report!U54-[1]Report!U49+[1]Report!AA54-[1]Report!AA49+[1]Report!U52+[1]Report!AA52" +"+[1]Report!U77+[1]Report!AA77" +"+[1]Report!C49+[1]Report!E49+[1]Report!G49" +"SUM(C94:C105)" +"'[1]New York Physical'!L134" +"C25+C34+C70+C89+C106+C85+C113+C87" +"+C25+C34+C89+C77" +"+[1]WeaponX!O17" +"+[1]WeaponX!N17" +"+[1]WeaponX!M17" +"-C39-C40-C49-C50" +"C120-C121-C122-C123-C124" +"'[1]Total Summary'!B2" +"B2-E2" +"A4" +"'[1]New York Physical'!C6" +"'[1]New York Physical'!D6" +"-E75" +"-E39" +"'[1]New York Physical'!C70" +"'[1]New York Physical'!D70" +"SUM(E9:E12)" +"'[1]New York Physical'!K6" +"'[1]New York Physical'!L6" +"'[1]New York Physical'!K70" +"'[1]New York Physical'!L70" +"E13-E19" +"-G13+G19" +"G23*'[1]New York Physical'!M80" +"+G21" +"+E25-J25" +"+E21+E23" +"E30-J30" +"'[1]New York Physical'!C80" +"'[1]New York Physical'!C79-E49-E50" +"'[1]New York Physical'!D129" +"'[1]New York Physical'!D121" +"'[1]New York Physical'!D125" +"+'[1]New York Physical'!D131*('New York Sum'!$E$2/'New York Sum'!$B$2)" +"SUM(C39:C45)" +"'[1]New York Physical'!D128" +"'[1]New York Physical'!D120" +"'[1]New York Physical'!D124" +"+'[1]New York Physical'!D131*('New York Sum'!$C$2/'New York Sum'!$B$2)" +"SUM(C59:C61)" +"C46+C56+C62+C65+C66+C67" +"'[1]New York Physical'!L123" +"'[1]New York Physical'!L119" +"-E82" +"'[1]New York Physical'!L123" +"'[1]New York Physical'!L120" +"E77+E83" +"'[1]New York Physical'!C81" +"E94-J94-C95" +"+[1]Report!C54-[1]Report!C49+[1]Report!C52" +"+[1]Report!C77" +"+[1]Report!E54-[1]Report!E49+[1]Report!E52" +"+[1]Report!E77" +"+[1]Report!G54-[1]Report!G49+[1]Report!G52" +"+[1]Report!G77" +"+[1]Report!U54-[1]Report!U49+[1]Report!AA54-[1]Report!AA49+[1]Report!U52+[1]Report!AA52" +"+[1]Report!U77+[1]Report!AA77" +"+[1]Report!C49+[1]Report!E49+[1]Report!G49" +"SUM(C94:C105)" +"'[1]New York Physical'!L134" +"C25+C34+C70+C89+C106+C85+C113+C87" +"+C25+C34+C89+C77" +"+[1]WeaponX!O17" +"+[1]WeaponX!N17" +"+[1]WeaponX!M17" +"-C39-C40-C49-C50" +"C120-C121-C122-C123-C124" +"'[1]Total Summary'!B2" +"B2-E2" +"A4" +"'[1]New York Physical'!C6" +"'[1]New York Physical'!D6" +"-E75" +"-E39" +"'[1]New York Physical'!C70" +"'[1]New York Physical'!D70" +"SUM(E9:E12)" +"'[1]New York Physical'!K6" +"'[1]New York Physical'!L6" +"'[1]New York Physical'!K70" +"'[1]New York Physical'!L70" +"E13-E19" +"-G13+G19" +"G23*'[1]New York Physical'!M80" +"+G21" +"+E25-J25" +"+E21+E23" +"E30-J30" +"'[1]New York Physical'!C80" +"'[1]New York Physical'!C79-E49-E50" +"'[1]New York Physical'!D129" +"'[1]New York Physical'!D121" +"'[1]New York Physical'!D125" +"+'[1]New York Physical'!D131*('New York Sum'!$E$2/'New York Sum'!$B$2)" +"SUM(C39:C45)" +"'[1]New York Physical'!D128" +"'[1]New York Physical'!D120" +"'[1]New York Physical'!D124" +"+'[1]New York Physical'!D131*('New York Sum'!$C$2/'New York Sum'!$B$2)" +"SUM(C59:C61)" +"C46+C56+C62+C65+C66+C67" +"'[1]New York Physical'!L123" +"'[1]New York Physical'!L119" +"-E82" +"'[1]New York Physical'!L123" +"'[1]New York Physical'!L120" +"E77+E83" +"'[1]New York Physical'!C81" +"E94-J94-C95" +"+[1]Report!C54-[1]Report!C49+[1]Report!C52" +"+[1]Report!C77" +"+[1]Report!E54-[1]Report!E49+[1]Report!E52" +"+[1]Report!E77" +"+[1]Report!G54-[1]Report!G49+[1]Report!G52" +"+[1]Report!G77" +"+[1]Report!U54-[1]Report!U49+[1]Report!AA54-[1]Report!AA49+[1]Report!U52+[1]Report!AA52" +"+[1]Report!U77+[1]Report!AA77" +"+[1]Report!C49+[1]Report!E49+[1]Report!G49" +"SUM(C94:C105)" +"'[1]New York Physical'!L134" +"C25+C34+C70+C89+C106+C85+C113+C87" +"+C25+C34+C89+C77" +"+[1]WeaponX!O17" +"+[1]WeaponX!N17" +"+[1]WeaponX!M17" +"-C39-C40-C49-C50" +"C120-C121-C122-C123-C124" +"'[1]Total Summary'!B2" +"B2-E2" +"A4" +"'[1]New York Physical'!C6" +"'[1]New York Physical'!D6" +"-E75" +"-E39" +"'[1]New York Physical'!C70" +"'[1]New York Physical'!D70" +"SUM(E9:E12)" +"'[1]New York Physical'!K6" +"'[1]New York Physical'!L6" +"'[1]New York Physical'!K70" +"'[1]New York Physical'!L70" +"E13-E19" +"-G13+G19" +"G23*'[1]New York Physical'!M80" +"+G21" +"+E25-J25" +"+E21+E23" +"E30-J30" +"'[1]New York Physical'!C80" +"'[1]New York Physical'!C79-E49-E50" +"'[1]New York Physical'!D129" +"'[1]New York Physical'!D121" +"'[1]New York Physical'!D125" +"+'[1]New York Physical'!D131*('New York Sum'!$E$2/'New York Sum'!$B$2)" +"SUM(C39:C45)" +"'[1]New York Physical'!D128" +"'[1]New York Physical'!D120" +"'[1]New York Physical'!D124" +"+'[1]New York Physical'!D131*('New York Sum'!$C$2/'New York Sum'!$B$2)" +"SUM(C59:C61)" +"C46+C56+C62+C65+C66+C67" +"'[1]New York Physical'!L123" +"'[1]New York Physical'!L119" +"-E82" +"'[1]New York Physical'!L123" +"'[1]New York Physical'!L120" +"E77+E83" +"'[1]New York Physical'!C81" +"E94-J94-C95" +"+[1]Report!C54-[1]Report!C49+[1]Report!C52" +"+[1]Report!C77" +"+[1]Report!E54-[1]Report!E49+[1]Report!E52" +"+[1]Report!E77" +"+[1]Report!G54-[1]Report!G49+[1]Report!G52" +"+[1]Report!G77" +"+[1]Report!U54-[1]Report!U49+[1]Report!AA54-[1]Report!AA49+[1]Report!U52+[1]Report!AA52" +"+[1]Report!U77+[1]Report!AA77" +"+[1]Report!C49+[1]Report!E49+[1]Report!G49" +"SUM(C94:C105)" +"'[1]New York Physical'!L134" +"C25+C34+C70+C89+C106+C85+C113+C87" +"+C25+C34+C89+C77" +"+[1]WeaponX!O17" +"+[1]WeaponX!N17" +"+[1]WeaponX!M17" +"-C39-C40-C49-C50" +"C120-C121-C122-C123-C124" +"VLOOKUP(A2,Sheet1!AQ:AR,2,0)" +"DATE(YEAR(B4),MONTH(B4),1)" +"AVERAGE(H39:H45)" +"AVERAGE(H47:H51)" +"Sheet2!H58-Sheet2!U58" +"AVERAGE(B7:B9)" +"AVERAGE(B11:B17)" +"AVERAGE(B19:B23)" +"MONTH(S4)" +"YEAR(S4)" +"WEEKDAY(C5,2)" +"MONTH(C5)" +"MONTH(R5)" +"YEAR(R5)" +"K5-J5" +"N5-M5" +"O5-M5" +"VLOOKUP(C5,'Nymex hist.'!A:B,2,0)" +"AVERAGE(U5:AA5)" +"AVERAGE(AB5:AF5)" +"SUMIF($S$3:$FQ$3,$E5+1,$S5:$FQ5)/COUNTIF($S$3:$FQ$3,$E5+1)" +"SUMIF($S$3:$FQ$3,$E5+2,$S5:$FQ5)/COUNTIF($S$3:$FQ$3,$E5+2)" +"SUMIF($S$3:$FQ$3,$E5+3,$S5:$FQ5)/COUNTIF($S$3:$FQ$3,$E5+3)" +"SUMIF($S$3:$FQ$3,$E5+4,$S5:$FQ5)/COUNTIF($S$3:$FQ$3,$E5+4)" +"SUMIF($S$3:$FQ$3,$E5+5,$S5:$FQ5)/COUNTIF($S$3:$FQ$3,$E5+5)" +"L249-K249" +"AVERAGE(AG249:AM249)" +"AVERAGE(AN249:AR249)" +"AVERAGE(AS504:AY504)" +"AVERAGE(AZ504:BD504)" +"AVERAGE(BE755:BK755)" +"AVERAGE(BL755:BP755)" +"AVERAGE(BQ1008:BW1008)" +"AVERAGE(BX1008:CB1008)" +"AVERAGE(CC1260:CI1260)" +"AVERAGE(CJ1260:CN1260)" +"AVERAGE(CO1511:CU1511)" +"AVERAGE(CV1511:CZ1511)" +"AVERAGE(DA1763:DG1763)" +"AVERAGE(DH1763:DL1763)" +"AVERAGE(DM2015:DS2015)" +"AVERAGE(DT2015:DX2015)" +"MONTH(S4)" +"YEAR(S4)" +"WEEKDAY(C5,2)" +"MONTH(C5)" +"MONTH(R5)" +"YEAR(R5)" +"K5-J5" +"N5-M5" +"O5-M5" +"VLOOKUP(C5,'Nymex hist.'!A:B,2,0)" +"AVERAGE(U5:AA5)" +"AVERAGE(AB5:AF5)" +"SUMIF($S$3:$FQ$3,$E5+1,$S5:$FQ5)/COUNTIF($S$3:$FQ$3,$E5+1)" +"SUMIF($S$3:$FQ$3,$E5+2,$S5:$FQ5)/COUNTIF($S$3:$FQ$3,$E5+2)" +"SUMIF($S$3:$FQ$3,$E5+3,$S5:$FQ5)/COUNTIF($S$3:$FQ$3,$E5+3)" +"SUMIF($S$3:$FQ$3,$E5+4,$S5:$FQ5)/COUNTIF($S$3:$FQ$3,$E5+4)" +"SUMIF($S$3:$FQ$3,$E5+5,$S5:$FQ5)/COUNTIF($S$3:$FQ$3,$E5+5)" +"L249-K249" +"AVERAGE(AG249:AM249)" +"AVERAGE(AN249:AR249)" +"AVERAGE(AS504:AY504)" +"AVERAGE(AZ504:BD504)" +"AVERAGE(BE755:BK755)" +"AVERAGE(BL755:BP755)" +"AVERAGE(BQ1008:BW1008)" +"AVERAGE(BX1008:CB1008)" +"AVERAGE(CC1260:CI1260)" +"AVERAGE(CJ1260:CN1260)" +"AVERAGE(CO1511:CU1511)" +"AVERAGE(CV1511:CZ1511)" +"AVERAGE(DA1763:DG1763)" +"AVERAGE(DH1763:DL1763)" +"AVERAGE(DM2015:DS2015)" +"AVERAGE(DT2015:DX2015)" +"MONTH(S4)" +"YEAR(S4)" +"WEEKDAY(C5,2)" +"MONTH(C5)" +"MONTH(R5)" +"YEAR(R5)" +"L5-K5" +"N5-M5" +"O5-M5" +"VLOOKUP(C5,'Nymex hist.'!A:B,2,0)" +"AVERAGE(U5:AA5)" +"AVERAGE(AB5:AF5)" +"SUMIF($S$3:$FQ$3,$E5+1,$S5:$FQ5)/COUNTIF($S$3:$FQ$3,$E5+1)" +"SUMIF($S$3:$FQ$3,$E5+2,$S5:$FQ5)/COUNTIF($S$3:$FQ$3,$E5+2)" +"SUMIF($S$3:$FQ$3,$E5+3,$S5:$FQ5)/COUNTIF($S$3:$FQ$3,$E5+3)" +"SUMIF($S$3:$FQ$3,$E5+4,$S5:$FQ5)/COUNTIF($S$3:$FQ$3,$E5+4)" +"SUMIF($S$3:$FQ$3,$E5+5,$S5:$FQ5)/COUNTIF($S$3:$FQ$3,$E5+5)" +"AVERAGE(AG249:AM249)" +"AVERAGE(AN249:AR249)" +"AVERAGE(AS504:AY504)" +"AVERAGE(AZ504:BD504)" +"AVERAGE(BE755:BK755)" +"AVERAGE(BL755:BP755)" +"AVERAGE(BQ1008:BW1008)" +"AVERAGE(BX1008:CB1008)" +"AVERAGE(CC1260:CI1260)" +"AVERAGE(CJ1260:CN1260)" +"AVERAGE(CO1511:CU1511)" +"AVERAGE(CV1511:CZ1511)" +"AVERAGE(DA1763:DG1763)" +"AVERAGE(DH1763:DL1763)" +"AVERAGE(DM2015:DS2015)" +"AVERAGE(DT2015:DX2015)" +"'[1]Date Master'!$B$1" +"'[1]Date Master'!A4" +"'[1]Date Master'!A5" +"'[1]Date Master'!A6" +"'[1]Date Master'!A7" +"'[1]Date Master'!A8" +"'[1]Date Master'!I3" +"'[1]Date Master'!I4" +"CONCATENATE(TEXT('[1]Date Master'!C5,""mmm-yy""),""/"",(TEXT('[1]Date Master'!D5,""mmm-yy"")))" +"CONCATENATE(TEXT('[1]Date Master'!C6,""mmm-yy""),""/"",(TEXT('[1]Date Master'!D6,""mmm-yy"")))" +"CONCATENATE(TEXT('[1]Date Master'!C7,""mmm-yy""),""/"",(TEXT('[1]Date Master'!D7,""mmm-yy"")))" +"CONCATENATE(TEXT('[1]Date Master'!C8,""mmm-yy""),""/"",(TEXT('[1]Date Master'!D9,""mmm-yy"")))" +"Q21+Q24+Q22+S22+U22+S21+S24+U21+U24" +"R21+R24+R22+T21+T24+T22+V21+V24+V22" +"SUM(Q17:Q20)+SUM(S17:S20)+SUM(U17:U20)+SUM(W17:W20)" +"SUM(R17:R20)+SUM(T17:T20)+SUM(V17:V20)+SUM(X17:X20)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$H17),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$I17),'[1]BASIS Extract'!$J$8:$J$65536)" +"Q17-'[1]Previous Day Lavo'!Q17" +"+AG17*PromptPhy+AH17*PB+AI17" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$F17),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(U$13,$F17),[1]Transport!$D$2:$D$3900)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(U$13,$M17),[1]Transport!$D$2:$D$3900)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$J17),'[1]BASIS Extract'!$J$8:$J$65536)" +"Q17+S17+U17+W17+Y17+AA17" +"+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$F17,$N$17),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$H17,$N$17),'[1]BASIS Extract'!$J$8:$J$65536)" +"SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$F17,$O$17),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$J17,$O$17),'[1]BASIS Extract'!$J$8:$J$65536)" +"+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(S$13,$F17),[1]Transport!$D$2:$D$3900)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(S$13,$M17),[1]Transport!$D$2:$D$3900)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$F18),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(U$13,$F18),[1]Transport!$D$2:$D$3900)" +"+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$F18,N18),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$H18,N18),'[1]BASIS Extract'!$J$8:$J$65536)" +"SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$F18,O18),'[1]BASIS Extract'!$J$8:$J$65536)" +"+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(S$13,$F18),[1]Transport!$D$2:$D$3900)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$H19),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$I19),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$J19),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$K19),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$L19),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$M19),'[1]BASIS Extract'!$J$8:$J$65536)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$E19),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$F19),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$C19),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$D19),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(U$13,$F19),[1]Transport!$D$2:$D$3900)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(U$13,$L19),[1]Transport!$D$2:$D$3900)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(W$13,$E19),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(W$13,$F19),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(W$13,$C19),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(W$13,$D19),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(W$13,$F19),[1]Transport!$D$2:$D$3900)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(W$13,$L19),[1]Transport!$D$2:$D$3900)++SUMIF([1]Transport!$F$2:$F$3900,CONCATENATE(W$13,$M19),[1]Transport!$D$2:$D$3900)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Y$13,$F19),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Y$13,$G19),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF([1]Transport!$F$2:$F$3900,CONCATENATE(Y$13,$F19),[1]Transport!$D$2:$D$3900)+SUMIF([1]Transport!$F$2:$F$3900,CONCATENATE(Y$13,$M19),[1]Transport!$D$2:$D$3900)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Y$13,$E19),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF([1]Transport!$F$2:$F$3900,CONCATENATE(Y$13,$L19),[1]Transport!$D$2:$D$3900)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(AA$13,$F19),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(AA$13,$G19),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF([1]Transport!$F$2:$F$3900,CONCATENATE(AA$13,$F19),[1]Transport!$D$2:$D$3900)+SUMIF([1]Transport!$F$2:$F$3900,CONCATENATE(AA$13,$M19),[1]Transport!$D$2:$D$3900)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(AA$13,$E19),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF([1]Transport!$F$2:$F$3900,CONCATENATE(AA$13,$L19),[1]Transport!$D$2:$D$3900)+SUMIF([1]Transport!$F$2:$F$3900,CONCATENATE(AA$13,$L19),[1]Transport!$D$2:$D$3900)" +"+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$H19,N19),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$I19,N19),'[1]BASIS Extract'!$J$8:$J$65536)" +"SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$F19,O19),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$E19,O19),'[1]BASIS Extract'!$J$8:$J$65536)" +"+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(S$13,$F19),[1]Transport!$D$2:$D$3900)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(S$13,$M19),[1]Transport!$D$2:$D$3900)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(S$13,$L19),[1]Transport!$D$2:$D$3900)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$F20),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,G20),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$C20),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$D20),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(U$13,F20),[1]Transport!$D$2:$D$3900)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(U$13,G20),[1]Transport!$D$2:$D$3900)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(W$13,$F20),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(W$13,G20),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(W$13,$C20),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(W$13,$D20),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(W$13,F20),[1]Transport!$D$2:$D$3900)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(W$13,G20),[1]Transport!$D$2:$D$3900)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Y$13,$F20),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Y$13,G20),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Y$13,$C20),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Y$13,$D20),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(Y$13,F20),[1]Transport!$D$2:$D$3900)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(Y$13,G20),[1]Transport!$D$2:$D$3900)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(AA$13,$F20),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(AA$13,G20),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(AA$13,$C20),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(AA$13,$D20),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(AA$13,F20),[1]Transport!$D$2:$D$3900)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(AA$13,G20),[1]Transport!$D$2:$D$3900)" +"SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$F20,O20),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$G20,O20),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$F32,O20),'[1]BASIS Extract'!$J$8:$J$65536)" +"+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(S$13,$F20),[1]Transport!$D$2:$D$3900)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(S$13,$G20),[1]Transport!$D$2:$D$3900)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$E21),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$F21),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$C21),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$D21),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(U$13,$F21),[1]Transport!$D$2:$D$3900)" +"+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$H21,N21),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$I21,N21),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$J21,N21),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$K21,N21),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$L21,N21),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$M21,N21),'[1]BASIS Extract'!$J$8:$J$65536)" +"SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$E21,O21),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$F21,O21),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$C21,O21),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$D21,O21),'[1]BASIS Extract'!$J$8:$J$65536)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(S$13,$C22),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(S$13,$D22),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(S$13,$E22),'[1]BASIS Extract'!$J$8:$J$65536)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$F23),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$E23),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$G23),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$D23),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(U$13,$F23),[1]Transport!$D$2:$D$3900)" +"+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$H23,N23),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$I23,N23),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$J23,N23),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$K23,N23),'[1]BASIS Extract'!$J$8:$J$65536)" +"SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$F23,O23),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$E23,O23),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$G23,O23),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$D23,O23),'[1]BASIS Extract'!$J$8:$J$65536)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$D24),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$E24),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$F24),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(U$13,$E24),[1]Transport!$D$2:$D$3900)" +"SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$D24,O24),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$E24,O24),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$F24,O24),'[1]BASIS Extract'!$J$8:$J$65536)" +"+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(S$13,$E24),[1]Transport!$D$2:$D$3900)" +"SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(U$13,$D25,$O25),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(U$13,$E25,$O25),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(U$13,$F25,$O25),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(U$13,$F25),[1]Transport!$D$2:$D$3900)" +"SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$D25,$O25),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$E25,$O25),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$F25,$O25),'[1]BASIS Extract'!$J$8:$J$65536)" +"SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$H26,N26),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$I26,N26),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$J26,N26),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$K26,N26),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$L26,N26),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$M26,N26),'[1]BASIS Extract'!$J$8:$J$65536)" +"'[1]PHYSICAL IM'!C392-SUM(Lavorato!Q17:Q26)" +"'[1]Basis and Index by Location'!P397+'[1]PHYSICAL IM'!E392-SUM(Lavorato!S17:S26)" +"'[1]Basis and Index by Location'!R397-SUM(U17:U26)" +"'[1]Basis and Index by Location'!X397+'[1]Basis and Index by Location'!Z397-SUM(AA17:AA26)" +"Q17+Q18+Q19+Q21+Q23+Q24+Q25+Q26+Q20+Q27+Q22" +"AC17+AC18+AC19+AC21+AC22+AC23+AC24+AC25+AC26+AC20+AC27" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$H30),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$I30),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$J30),'[1]BASIS Extract'!$J$8:$J$65536)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$F30),'[1]BASIS Extract'!$J$8:$J$65536)" +"+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$H30,N30),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$I30,N30),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$J30,N30),'[1]BASIS Extract'!$J$8:$J$65536)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$H31),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$I31),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$J31),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$K31),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$L31),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$M31),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$D31),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$C31),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$M30),'[1]BASIS Extract'!$J$8:$J$65536)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$F31),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$E31),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$G31),'[1]BASIS Extract'!$J$8:$J$65536)" +"SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$H31,N31),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$I31,N31),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$J31,N31),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$K31,N31),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$L31,N31),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$M31,N31),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$D31,N31),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$C31,N31),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$M30,N31),'[1]BASIS Extract'!$J$8:$J$65536)" +"SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$F31,O31),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$E31,O31),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$G31,O31),'[1]BASIS Extract'!$J$8:$J$65536)" +"+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$G31,O33),'[1]BASIS Extract'!$J$8:$J$65536)" +"'[1]PHYSICAL IM'!C395-SUM(Lavorato!Q30:Q31)" +"'[1]Basis and Index by Location'!P81+'[1]PHYSICAL IM'!E395-SUM(Lavorato!S30:S31)" +"'[1]Basis and Index by Location'!R81-SUM(U30:U31)" +"'[1]Basis and Index by Location'!X81+'[1]Basis and Index by Location'!Z81-SUM(AA30:AA31)" +"SUM(Q30:Q32)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$H35),'[1]BASIS Extract'!$J$8:$J$65536)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$F35),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(U$13,$H35),[1]Transport!$D$2:$D$3900)" +"+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$H35,N35),'[1]BASIS Extract'!$J$8:$J$65536)" +"+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(S$13,$H35),[1]Transport!$D$2:$D$3900)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$H36),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$I36),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$J36),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$K36),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$L36),'[1]BASIS Extract'!$J$8:$J$65536)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$E36),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$F36),'[1]BASIS Extract'!$J$8:$J$65536)" +"+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$H36,N36),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$I36,N36),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$J36,N36),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$K36,N36),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$L36,N36),'[1]BASIS Extract'!$J$8:$J$65536)" +"SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$E36,O36),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$F36,O36),'[1]BASIS Extract'!$J$8:$J$65536)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$E37),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$F37),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(U$13,$F37),[1]Transport!$D$2:$D$3900)" +"'[1]PHYSICAL IM'!C394-SUM(Lavorato!Q35:Q37)" +"'[1]Basis and Index by Location'!P54+'[1]PHYSICAL IM'!E394-SUM(Lavorato!S35:S37)" +"'[1]Basis and Index by Location'!R54-SUM(Lavorato!U35:U37)" +"'[1]Basis and Index by Location'!X54+'[1]Basis and Index by Location'!Z54-SUM(Lavorato!AA35:AA37)" +"SUM(Q35:Q38)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$F42),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$E42),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$D42),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(U$13,$E42),[1]Transport!$D$2:$D$3900)" +"SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$F42,O42),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$E42,O42),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$D42,O42),'[1]BASIS Extract'!$J$8:$J$65536)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$F43),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$E43),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(U$13,$E43),[1]Transport!$D$2:$D$3900)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$H44),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$I44),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$J44),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$K44),'[1]BASIS Extract'!$J$8:$J$65536)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$F44),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$E44),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$G44),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(U$13,$E44),[1]Transport!$D$2:$D$3900)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(U$13,$F44),[1]Transport!$D$2:$D$3900)" +"+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(S$13,$E44),[1]Transport!$D$2:$D$3900)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(S$13,$F44),[1]Transport!$D$2:$D$3900)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(S$13,$G44),[1]Transport!$D$2:$D$3900)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$N45),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$O45),'[1]BASIS Extract'!$J$8:$J$65536)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$F45),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$E45),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$G44),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$H45),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$I45),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$J45),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$K45),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$L45),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$M45),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(U$13,$J45),[1]Transport!$D$2:$D$3900)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(U$13,$H45),[1]Transport!$D$2:$D$3900)" +"SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$N45,N44),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$O45,N44),'[1]BASIS Extract'!$J$8:$J$65536)" +"SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$F45,O44),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$E45,O44),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$G44,O44),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$H45,O44),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$I45,O44),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$J45,O44),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$K45,O44),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$L45,O44),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$M45,O44),'[1]BASIS Extract'!$J$8:$J$65536)" +"+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(S$13,$J45),[1]Transport!$D$2:$D$3900)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(S$13,$H45),[1]Transport!$D$2:$D$3900)" +"SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$H45,O44),'[1]BASIS Extract'!$J$8:$J$65536)" +"'[1]PHYSICAL IM'!C397-SUM(Lavorato!Q41:Q45)" +"'[1]Basis and Index by Location'!P321+'[1]PHYSICAL IM'!E397-SUM(Lavorato!S41:S45)" +"'[1]Basis and Index by Location'!R321-SUM(Lavorato!U41:U45)" +"'[1]Basis and Index by Location'!X321+'[1]Basis and Index by Location'!Z321-SUM(Lavorato!AA41:AA45)" +"Q41+Q42+Q43+Q44+Q46+Q45" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$H51),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$I51),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$J51),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$K51),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$L51),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$M51),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$G51),'[1]BASIS Extract'!$J$8:$J$65536)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$F51),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$E51),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(U$13,$F51),[1]Transport!$D$2:$D$3900)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$D51),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]VNG Transport'!$F$2:$M$3549,CONCATENATE(U$13,$D51),'[1]VNG Transport'!$D$2:$D$3549)+SUMIF('[1]VNG Transport'!$F$2:$M$3549,CONCATENATE(U$13,$E51),'[1]VNG Transport'!$D$2:$D$3549)" +"$AD$58-SUM($AB$58,$Z$58,$X$58,$V$58,$T$58,$R$58)" +"+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$H51,N51),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$I51,N51),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$J51,N51),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$K51,N51),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$L51,N51),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$M51,N51),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$G51,N51),'[1]BASIS Extract'!$J$8:$J$65536)" +"+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(S$13,$F51),[1]Transport!$D$2:$D$3900)+SUMIF('[1]VNG Transport'!$F$2:$M$3549,CONCATENATE(S$13,$D51),'[1]VNG Transport'!$D$2:$D$3549)+SUMIF('[1]VNG Transport'!$F$2:$M$3549,CONCATENATE(S$13,$E51),'[1]VNG Transport'!$D$2:$D$3549)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$H52),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$I52),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$J52),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$K52),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$L52),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(Q$13,$G52),'[1]BASIS Extract'!$J$8:$J$65536)" +"SUMIF('[1]BASIS Extract'!$O$8:$O$65536,CONCATENATE(U$13,$F52),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(U$13,$J52),[1]Transport!$D$2:$D$3900)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(U$13,$K52),[1]Transport!$D$2:$D$3900)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(U$13,$L52),[1]Transport!$D$2:$D$3900)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(U$13,$M52),[1]Transport!$D$2:$D$3900)" +"+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$H52,N52),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$I52,N52),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$J52,N52),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$K52,N52),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$L52,N52),'[1]BASIS Extract'!$J$8:$J$65536)+SUMIF('[1]BASIS Extract'!$T$8:$T$65536,CONCATENATE(S$13,$G52,N52),'[1]BASIS Extract'!$J$8:$J$65536)" +"+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(S$13,$J52),[1]Transport!$D$2:$D$3900)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(S$13,$K52),[1]Transport!$D$2:$D$3900)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(S$13,$L52),[1]Transport!$D$2:$D$3900)+SUMIF([1]Transport!$F$2:$M$3900,CONCATENATE(S$13,$M52),[1]Transport!$D$2:$D$3900)" +"'[1]PHYSICAL IM'!C396+'[1]PHYSICAL IM'!C393-SUM(Lavorato!Q49:Q52)" +"'[1]Basis and Index by Location'!P210+'[1]Basis and Index by Location'!P440+'[1]PHYSICAL IM'!E396+'[1]PHYSICAL IM'!E393-SUM(Lavorato!S49:S52)" +"'[1]Basis and Index by Location'!R210+'[1]Basis and Index by Location'!R440-SUM(Lavorato!U49:U52)" +"'[1]Basis and Index by Location'!X210+'[1]Basis and Index by Location'!X440+'[1]Basis and Index by Location'!Z210+'[1]Basis and Index by Location'!Z440-SUM(Lavorato!AA49:AA52)" +"SUM(Q49:Q53)" +"'[14]Basis Positions'!H579" +"AC57-'[14]Basis Positions'!AJ579" +"SUM(Q28,Q33,Q39,Q47,Q54)" +"AC58-[1]Shankman!U455-Q58-SUM('[1]PHYSICAL IM'!E392:E397)" +"SUM(Q59:AA59)" +"[15]Lavorato!$E$13" +"[15]Lavorato!$F$13" +"[15]Lavorato!$G$13" +"[15]Lavorato!$H$13" +"[15]Lavorato!$I$13" +"[15]Lavorato!$J$13" +"SUMIF('[1]BASIS Extract'!$G$8:$G$65536,$N$52,'[1]BASIS Extract'!$J$8:$J$65536)-'[1]PHYSICAL IM'!C398-'[1]PHYSICAL IM'!E398" +"SUMIF('[1]BASIS Extract'!$G$8:$G$65536,$O$52,'[1]BASIS Extract'!$J$8:$J$65536)+'[1]BASIS Extract'!J2-[1]Shankman!U455" +"S58-[1]Shankman!I455" +"AA58-[1]Shankman!Q455-[1]Shankman!S455" +"SUMIF([1]Transport!$E$2:$E$3900,S$13,[1]Transport!$D$2:$D$3900)" +"SUMIF('[1]VNG Transport'!$E$2:$M$3549,S$13,'[1]VNG Transport'!$D$2:$D$3549)" +"SUMIF('[1]VNG Transport'!$E$2:$M$3549,CONCATENATE(W$13),'[1]VNG Transport'!$D$2:$D$3549)" +"S77-S79-S81" +"E1+1" +"HLOOKUP(Count,CurveTable,2,FALSE)" +"WORKDAY(TODAY()-98,0,Holiday)" +"E2" +"HLOOKUP(Count,CurveTable,3,FALSE)" +"HLOOKUP(Count,CurveTable,4,FALSE)" +"HLOOKUP(Count,CurveTable,5,FALSE)" +"HLOOKUP(Count,CurveTable,6,FALSE)" +"HLOOKUP(Count,CurveTable,7,FALSE)" +"CELL(""ADDRESS"", F8)" +"E1+1" +"HLOOKUP(Count,CurveTable,2,FALSE)" +"E2" +"HLOOKUP(Count,CurveTable,3,FALSE)" +"HLOOKUP(Count,CurveTable,4,FALSE)" +"HLOOKUP(Count,CurveTable,5,FALSE)" +"HLOOKUP(Count,CurveTable,6,FALSE)" +"HLOOKUP(Count,CurveTable,7,FALSE)" +"CELL(""ADDRESS"", E8)" +"TODAY()" +"DATE(YEAR($A$1),MONTH($A$1)+1,1)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,15,0)" +"B4-$B$15" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,7)" +"HLOOKUP($A4,Map!$D$90:$R$106,17,0)" +"HLOOKUP($A4,Map!$D$90:$R$106,16,0)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,13,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,9)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,10,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,8)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,8,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,3)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,7,0)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,11,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,5)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,5,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,12)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,4,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,6)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,16,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,15)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,23,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,14)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,24,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$T$1200,16)" +"HLOOKUP($A14,Map!$D$90:$T$106,16,0)" +"VLOOKUP($A$1,Data!$A$1:$X$40001,9,0)" +"VLOOKUP($A$2,[4]CurveFetch!$D$8:$R$1200,2)" +"Map!$E$106" +"Map!$E$105" +"Spreads!$G$3*Sheet2!$K$4+Sheet2!$L$4+Sheet2!$M$4" +"Spreads!$I$3*Sheet2!$K$5+Sheet2!$L$5+Sheet2!$M$5" +"Spreads!$C$3*Sheet2!$K$8" +"Spreads!$I$13*Sheet2!$K$9" +"VLOOKUP(Spreads!$A$1,Data!$A$1:$Y$20001,12)*Sheet2!$K$13*Sheet2!$O$13+Sheet2!$M$13" +"VLOOKUP(Spreads!$A$1,Data!$A$1:$W$30001,17)*Sheet2!$K$11*Sheet2!$O$11+Sheet2!$M$11" +"VLOOKUP(Spreads!$A$1,Data!$A$1:$W$30001,17)*Sheet2!$K$12*Sheet2!$O$12+Sheet2!$M$12" +"Spreads!$E$13*Sheet2!$K$10+Sheet2!$L$10+Sheet2!$M$10" +"Spreads!$C$13*Sheet2!$K$10+Sheet2!$L$10+Sheet2!$M$10" +"B3" +"TODAY()" +"B3-1" +"DATE(YEAR($B$3),MONTH($B$3),1)" +"DATE(YEAR($B$3)-1,MONTH($B$3),1)" +"$J$3" +"K3" +"VLOOKUP(B$3,Data!$A$1:$W$17001,15,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,13)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,2,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,13,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,11)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,3,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,10,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,8)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,4,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,7,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,5)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,5,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,8,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,6)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,6,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,16,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,14)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,7,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,11,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,9)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,8,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,12,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,10)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,5,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,3)" +"VLOOKUP(L$3,Indicies!$A$2:$L$6000,10,0)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,4,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,2)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,23,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,21)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,19,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,17)" +"VLOOKUP(B$3,Data!$A$1:$W$17001,9,0)" +"HLOOKUP(J$3,Data!$AB$2:$EJ$22,7)" +"B4-B7" +"B4-B8" +"B4-B6" +"B5-B4" +"B10-B12" +"B7-B10" +"B9-B8" +"B9-B7" +"B8-B7" +"B$14-B$8" +"B$14-B$10" +"B$15-B$6" +"DATE(YEAR(A33),MONTH(A33)-1,1)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,13)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,11)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,8)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,5)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,6)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,14)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,9)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,10)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,3)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,2)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,21)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,17)" +"HLOOKUP($A32,Data!$AB$2:$EJ$22,7)" +"DATE(YEAR($B$3),MONTH($B$3)-1,1)" +"A32" +"H32-J32" +"E32-H32" +"$G32-$F32" +"G32-E32" +"F32-E32" +"L32-F32" +"L32-H32" +"C32-D32" +"B33-E33" +"B33-F33" +"B33-D33" +"C36-B36" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,2,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,3,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,4,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,5,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,6,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,7,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,8,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,9,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,10,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,11,0)" +"VLOOKUP($A32,Indicies!$A$2:$L$6000,12,0)" +"DATE(YEAR(A93),MONTH(A93)+1,1)" +"TODAY()" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,15)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,13)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,7)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,8)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,15)-VLOOKUP($A$1,Data!$A$1:$Y$20001,7)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,13)-VLOOKUP($A$1,Data!$A$1:$Y$20001,15)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,7)-VLOOKUP($A$1,Data!$A$1:$Y$20001,11)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,8)-VLOOKUP($A$1,Data!$A$1:$Y$20001,7)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,15)-VLOOKUP($A$1,Data!$A$1:$Y$20001,8)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,13)-VLOOKUP($A$1,Data!$A$1:$Y$20001,10)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,7)-VLOOKUP($A$1,Data!$A$1:$Y$20001,8)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,8)-VLOOKUP($A$1,Data!$A$1:$Y$20001,16)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,15)-VLOOKUP($A$1,Data!$A$1:$Y$20001,13)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,13)-VLOOKUP($A$1,Data!$A$1:$Y$20001,7)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,7)-VLOOKUP($A$1,Data!$A$1:$Y$20001,15)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,8)-VLOOKUP($A$1,Data!$A$1:$Y$20001,22)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,15)-VLOOKUP($A$1,Data!$A$1:$Y$20001,10)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,13)-VLOOKUP($A$1,Data!$A$1:$Y$20001,8)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,7)-VLOOKUP($A$1,Data!$A$1:$Y$20001,13)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,8)-VLOOKUP($A$1,Data!$A$1:$Y$20001,15)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,15)-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,13)-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,7)-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,8)-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,11)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,5)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,10)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,11)-VLOOKUP($A$1,Data!$A$1:$Y$20001,7)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,5)-(VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44-VLOOKUP($A$1,Data!$A$1:$Y$20001,24)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,10)-VLOOKUP($A$1,Data!$A$1:$Y$20001,13)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,11)-VLOOKUP($A$1,Data!$A$1:$Y$20001,23)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,5)-VLOOKUP($A$1,Data!$A$1:$Y$20001,12)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44-VLOOKUP($A$1,Data!$A$1:$Y$20001,12)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,10)-VLOOKUP($A$1,Data!$A$1:$Y$20001,15)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,11)-(VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,5)-VLOOKUP($A$1,Data!$A$1:$Y$20001,11)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44-VLOOKUP($A$1,Data!$A$1:$Y$20001,10)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,10)-VLOOKUP($A$1,Data!$A$1:$Y$20001,12)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,11)-VLOOKUP($A$1,Data!$A$1:$Y$20001,5)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,5)-VLOOKUP($A$1,Data!$A$1:$Y$20001,10)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44-VLOOKUP($A$1,Data!$A$1:$Y$20001,5)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,10)-(VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,11)-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,5)-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,4)*$G$12*$A$44-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"VLOOKUP($A$1,Data!$A$1:$Y$20001,10)-VLOOKUP($A$1,Data!$A$1:$Y$20001,9)" +"TODAY()" +"TODAY()-1" +"DATE(YEAR($A$1),MONTH(A1),1)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,4)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,4)" +"VLOOKUP($K3,Data!$A$1:$W$10001,15)-VLOOKUP($K3,Data!$A$1:$W$10001,7)" +"VLOOKUP($K3,Data!$A$1:$W$10001,15)-VLOOKUP($K3,Data!$A$1:$W$10001,8)" +"VLOOKUP($K3,Data!$A$1:$W$10001,8)-VLOOKUP($K3,Data!$A$1:$W$10001,7)" +"VLOOKUP($K3,Data!$A$1:$W$10001,16)-VLOOKUP($K3,Data!$A$1:$W$10001,8)" +"VLOOKUP($K3,Data!$A$1:$W$10001,7)-VLOOKUP($K3,Data!$A$1:$W$10001,11)" +"VLOOKUP($K3,Data!$A$1:$W$10001,13)-VLOOKUP($K3,Data!$A$1:$W$10001,15)" +"VLOOKUP($K3,Data!$A$1:$W$10001,13)-VLOOKUP($K3,Data!$A$1:$W$10001,10)" +"VLOOKUP($K3,Data!$A$1:$W$10001,15)-VLOOKUP($K3,Data!$A$1:$W$10001,10)" +"VLOOKUP($K3,Data!$A$1:$W$10001,10)-VLOOKUP($K3,Data!$A$1:$W$10001,11)" +"VLOOKUP($K3,Data!$A$1:$W$10001,5)-VLOOKUP($K3,Data!$A$1:$W$10001,11)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,5)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,2)" +"K3-1" +"VLOOKUP($B$1,Data!$A$1:$W$30001,5)" +"DATE(YEAR($A$1),MONTH($A$1)+1,1)" +"VLOOKUP(H5,$D$90:$P$101,6)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,3)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,17)" +"VLOOKUP(H6,$D$90:$P$106,6)" +"VLOOKUP(A7,$D$90:$P$106,10)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,17)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,15)" +"DATE(YEAR(AW7),MONTH(AW7)+1,1)" +"VLOOKUP($K13,$D$91:$P$106,7)-VLOOKUP($K13,$D$91:$P$106,3)" +"VLOOKUP($K13,$D$91:$P$106,7)-VLOOKUP($K13,$D$91:$P$106,4)" +"VLOOKUP($K13,$D$91:$P$106,4)-VLOOKUP($K13,$D$91:$P$106,3)" +"VLOOKUP($K13,$D$91:$P$106,13)-VLOOKUP($K13,$D$91:$P$106,4)" +"VLOOKUP($K13,$D$91:$P$106,3)-VLOOKUP($K13,$D$91:$P$106,5)" +"VLOOKUP($K13,$D$91:$P$106,9)-VLOOKUP($K13,$D$91:$P$106,7)" +"VLOOKUP($K13,$D$91:$P$106,9)-VLOOKUP($K13,$D$91:$P$106,8)" +"VLOOKUP($K13,$D$91:$P$106,7)-VLOOKUP($K13,$D$91:$P$106,8)" +"VLOOKUP($K13,$D$91:$P$106,8)-VLOOKUP($K13,$D$91:$P$106,5)" +"VLOOKUP($K13,$D$91:$P$106,10)-VLOOKUP($K13,$D$91:$P$106,5)" +"VLOOKUP($K13,$D$91:$P$106,6)-VLOOKUP($K13,$D$91:$P$106,5)" +"($B$4*[2]Data!$AC$35)+[2]Data!$AD$35+[2]Data!$AE$35" +"VLOOKUP($A$1,Data!$A$1:$W$30001,12)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,12)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,10)" +"($G$6*[2]Data!$AC$37*[2]Data!$AF$37)+[2]Data!$AE$37" +"VLOOKUP($A$1,Data!$A$1:$W$30001,6)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,6)" +"($O$27*0.033)+0.025" +"$X$57-$O$27" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,4)" +"($O$27*0.0425)+0.025" +"VLOOKUP($A$1,Data!$A$1:$W$30001,11)" +"VLOOKUP($A$1,Data!$A$1:$Z$30000,25)" +"($G$6*[2]Data!$AC$36*[2]Data!$AF$36)+[2]Data!$AE$36" +"($M$30*[2]Data!$AC$35)+[2]Data!$AD$35+[2]Data!$AE$35" +"VLOOKUP($B$1,Data!$A$1:$W$30001,11)" +"VLOOKUP($B$1,Data!$A$1:$Z$30000,25)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,9)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,22)" +"VLOOKUP(L33,$D$90:$P$106,5)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,14)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,14)" +"($G$6*[2]Data!$AC$38*[2]Data!$AF$38)+[2]Data!$AE$38" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,12)" +"($O$27*[2]Data!$AC$45)+[2]Data!$AD$45" +"VLOOKUP($A$1,Data!$A$1:$W$30001,9)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,10)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,9)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,10)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,7)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,8)" +"VLOOKUP(Q45,$D$90:$P$106,2)" +"$E$43*[2]Data!$AC$34" +"VLOOKUP(D46,$D$90:$P$106,8)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,13)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,19)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,13)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,19)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,11)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,17)" +"VLOOKUP(A53,$D$90:$P$106,9)" +"$F$64*[2]Data!$AC$33" +"VLOOKUP($A$1,Data!$A$1:$W$30001,21)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,21)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,23)" +"($U$75*[2]Data!$AC$39)+[2]Data!$AD$39+[2]Data!$AE$39" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,19)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,23)" +"VLOOKUP(T59,$D$90:$P$106,11)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,21)" +"VLOOKUP(W60,$D$90:$P$106,12)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,7)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,7)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,5)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,22)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,15)" +"VLOOKUP(O64,$D$90:$P$106,3)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,22)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,15)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,20)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,13)" +"($P$61*[2]Data!$AC$29)+[2]Data!$AD$29+[2]Data!$AE$29" +"VLOOKUP(E67,$D$90:$P$106,7)" +"($P$61*[2]Data!$AC$31)+[2]Data!$AD$31+[2]Data!$AE$31" +"($P$61*[2]Data!$AC$44)+[2]Data!$AD$44+[2]Data!$AE$44" +"$P$61*[2]Data!$AC$46" +"($U$75*[2]Data!$AC$40)+[2]Data!$AD$40+[2]Data!$AE$40" +"VLOOKUP($A$1,Data!$A$1:$W$30001,8)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,8)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,6)" +"($U$75*[2]Data!$AC$30)+[2]Data!$AD$30+[2]Data!$AE$30" +"VLOOKUP(T78,$D$90:$P$106,4)" +"($U$75*[2]Data!$AC$32)+[2]Data!$AD$32+[2]Data!$AE$32" +"VLOOKUP($A$1,Data!$A$1:$W$30001,16)" +"VLOOKUP($A$1,Data!$A$1:$W$30001,20)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,16)" +"VLOOKUP($B$1,Data!$A$1:$W$30001,20)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,14)" +"HLOOKUP($A$2,Data!$AB$2:$CV$24,18)" +"VLOOKUP(V85,$D$90:$P$106,13)" +"DATE(YEAR($A$2),MONTH($A$2)+1,1)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,2,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,3,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,4,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,5,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,6,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,7,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,8,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,9,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,12,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,13,0)" +"VLOOKUP($D91,[1]CurveFetch!$D$8:$R$100,15,0)" +"IF((VLOOKUP($D91,$AW$7:$AX$30,2)=""summer""),1,0)" +"AVERAGE(E92:E98)" +"AVERAGE(E99:E103)" +"IF(A2<>"""",MONTH(A2),0)" +"DAVERAGE(gd_95,4,AC$25:AC$26)" +"DAVERAGE(gd_96,4,AO$25:AO$26)" +"DAVERAGE(gd_97,4,BA$25:BA$26)" +"DAVERAGE(gd_98,4,BM$25:BM$26)" +"DAVERAGE(gd_99,4,BY$25:BY$26)" +"DAVERAGE(gd_00,4,CK$25:CK$26)" +"DAVERAGE(gd_01,4,CW$25:CW$26)" +"DAVERAGE(gd_95,5,AC$25:AC$26)" +"DAVERAGE(gd_96,5,AO$25:AO$26)" +"DAVERAGE(gd_97,5,BA$25:BA$26)" +"DAVERAGE(gd_98,5,BM$25:BM$26)" +"DAVERAGE(gd_99,5,BY$25:BY$26)" +"DAVERAGE(gd_00,5,CK$25:CK$26)" +"DAVERAGE(gd_01,5,CW$25:CW$26)" +"DAVERAGE(gd_95,6,AC$25:AC$26)" +"DAVERAGE(gd_96,6,AO$25:AO$26)" +"DAVERAGE(gd_97,6,BA$25:BA$26)" +"DAVERAGE(gd_98,6,BM$25:BM$26)" +"DAVERAGE(gd_99,6,BY$25:BY$26)" +"DAVERAGE(gd_00,6,CK$25:CK$26)" +"DAVERAGE(gd_01,6,CW$25:CW$26)" +"DAVERAGE(gd_97,7,BE$25:BE$26)" +"DAVERAGE(gd_98,7,BM$25:BM$26)" +"DAVERAGE(gd_99,7,BY$25:BY$26)" +"DAVERAGE(gd_00,7,CK$25:CK$26)" +"DAVERAGE(gd_01,7,CW$25:CW$26)" +"DAVERAGE(gd_95,8,AC$25:AC$26)" +"DAVERAGE(gd_96,8,AO$25:AO$26)" +"DAVERAGE(gd_97,8,BA$25:BA$26)" +"DAVERAGE(gd_98,8,BM$25:BM$26)" +"DAVERAGE(gd_99,8,BY$25:BY$26)" +"DAVERAGE(gd_00,8,CK$25:CK$26)" +"DAVERAGE(gd_01,8,CW$25:CW$26)" +"DAVERAGE(gd_95,9,AC$25:AC$26)" +"DAVERAGE(gd_96,9,AO$25:AO$26)" +"DAVERAGE(gd_97,9,BA$25:BA$26)" +"DAVERAGE(gd_98,9,BM$25:BM$26)" +"DAVERAGE(gd_99,9,BY$25:BY$26)" +"DAVERAGE(gd_00,9,CK$25:CK$26)" +"DAVERAGE(gd_01,9,CW$25:CW$26)" +"DAVERAGE(gd_98,10,BN$25:BN$26)" +"DAVERAGE(gd_99,10,BY$25:BY$26)" +"DAVERAGE(gd_00,10,CK$25:CK$26)" +"DAVERAGE(gd_01,10,CW$25:CW$26)" +"DAVERAGE(gd_95,11,AC$25:AC$26)" +"DAVERAGE(gd_96,11,AO$25:AO$26)" +"DAVERAGE(gd_97,11,BA$25:BA$26)" +"DAVERAGE(gd_98,11,BM$25:BM$26)" +"DAVERAGE(gd_99,11,BY$25:BY$26)" +"DAVERAGE(gd_00,11,CK$25:CK$26)" +"DAVERAGE(gd_01,11,CW$25:CW$26)" +"DAVERAGE(gd_95,12,AL$25:AL$26)" +"DAVERAGE(gd_96,12,AO$25:AO$26)" +"DAVERAGE(gd_97,12,BA$25:BA$26)" +"DAVERAGE(gd_98,12,BM$25:BM$26)" +"DAVERAGE(gd_99,12,BY$25:BY$26)" +"DAVERAGE(gd_00,12,CK$25:CK$26)" +"DAVERAGE(gd_01,12,CW$25:CW$26)" +"DAVERAGE(gd_98,13,BQ$25:BQ$26)" +"DAVERAGE(gd_99,13,BY$25:BY$26)" +"DAVERAGE(gd_00,13,CK$25:CK$26)" +"DAVERAGE(gd_01,13,CW$25:CW$26)" +"DAVERAGE(gd_95,14,AC$25:AC$26)" +"DAVERAGE(gd_96,14,AO$25:AO$26)" +"DAVERAGE(gd_97,14,BA$25:BA$26)" +"DAVERAGE(gd_98,14,BM$25:BM$26)" +"DAVERAGE(gd_99,14,BY$25:BY$26)" +"DAVERAGE(gd_00,14,CK$25:CK$26)" +"DAVERAGE(gd_01,14,CW$25:CW$26)" +"DAVERAGE(gd_98,15,BN$25:BN$26)" +"DAVERAGE(gd_99,15,BY$25:BY$26)" +"DAVERAGE(gd_00,15,CK$25:CK$26)" +"DAVERAGE(gd_01,15,CW$25:CW$26)" +"DAVERAGE(gd_95,16,AC$25:AC$26)" +"DAVERAGE(gd_96,16,AO$25:AO$26)" +"DAVERAGE(gd_97,16,BA$25:BA$26)" +"DAVERAGE(gd_98,16,BM$25:BM$26)" +"DAVERAGE(gd_99,16,BY$25:BY$26)" +"DAVERAGE(gd_00,16,CK$25:CK$26)" +"DAVERAGE(gd_01,16,CW$25:CW$26)" +"DAVERAGE(gd_95,17,AC$25:AC$26)" +"DAVERAGE(gd_96,17,AO$25:AO$26)" +"DAVERAGE(gd_97,17,BA$25:BA$26)" +"DAVERAGE(gd_98,17,BM$25:BM$26)" +"DAVERAGE(gd_99,17,BY$25:BY$26)" +"DAVERAGE(gd_00,17,CK$25:CK$26)" +"DAVERAGE(gd_01,17,CW$25:CW$26)" +"DAVERAGE(gd_95,18,AC$25:AC$26)" +"DAVERAGE(gd_96,18,AO$25:AO$26)" +"DAVERAGE(gd_97,18,BA$25:BA$26)" +"DAVERAGE(gd_98,18,BM$25:BM$26)" +"DAVERAGE(gd_99,18,BY$25:BY$26)" +"DAVERAGE(gd_00,18,CK$25:CK$26)" +"DAVERAGE(gd_01,18,CW$25:CW$26)" +"DAVERAGE(gd_95,19,AC$25:AC$26)" +"DAVERAGE(gd_96,19,AO$25:AO$26)" +"DAVERAGE(gd_97,19,BA$25:BA$26)" +"DAVERAGE(gd_98,19,BM$25:BM$26)" +"DAVERAGE(gd_99,19,BY$25:BY$26)" +"DAVERAGE(gd_00,19,CK$25:CK$26)" +"DAVERAGE(gd_01,19,CW$25:CW$26)" +"DAVERAGE(gd_95,20,AC$25:AC$26)" +"DAVERAGE(gd_96,20,AO$25:AO$26)" +"DAVERAGE(gd_97,20,BA$25:BA$26)" +"DAVERAGE(gd_98,20,BM$25:BM$26)" +"DAVERAGE(gd_99,20,BY$25:BY$26)" +"DAVERAGE(gd_00,20,CK$25:CK$26)" +"DAVERAGE(gd_01,20,CW$25:CW$26)" +"DAVERAGE(gd_95,21,AC$25:AC$26)" +"DAVERAGE(gd_96,21,AO$25:AO$26)" +"DAVERAGE(gd_97,21,BA$25:BA$26)" +"DAVERAGE(gd_98,21,BM$25:BM$26)" +"DAVERAGE(gd_99,21,BY$25:BY$26)" +"DAVERAGE(gd_00,21,CK$25:CK$26)" +"DAVERAGE(gd_01,21,CW$25:CW$26)" +"DAVERAGE(gd_95,22,AC$25:AC$26)" +"DAVERAGE(gd_96,22,AO$25:AO$26)" +"DAVERAGE(gd_97,22,BA$25:BA$26)" +"DAVERAGE(gd_98,22,BM$25:BM$26)" +"DAVERAGE(gd_99,22,BY$25:BY$26)" +"DAVERAGE(gd_00,22,CK$25:CK$26)" +"DAVERAGE(gd_01,22,CW$25:CW$26)" +"DAVERAGE(gd_95,23,AC$25:AC$26)" +"DAVERAGE(gd_96,23,AO$25:AO$26)" +"DAVERAGE(gd_97,23,BA$25:BA$26)" +"DAVERAGE(gd_98,23,BM$25:BM$26)" +"DAVERAGE(gd_99,23,BY$25:BY$26)" +"DAVERAGE(gd_00,23,CK$25:CK$26)" +"DAVERAGE(gd_01,23,CW$25:CW$26)" +"DAVERAGE(gd_00,25,CV$25:CV$26)" +"DAVERAGE(gd_01,25,CW$25:CW$26)" +"DAVERAGE(gd_00,26,CV$25:CV$26)" +"DAVERAGE(gd_01,26,CW$25:CW$26)" +"MONTH(CW2)" +"VLOOKUP($A1894,[3]Sheet1!$A$1:$Z$10001,24,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,15,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,16,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$X$10001,22,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$X$10001,3,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,2,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,21,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,13,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,17,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,14,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$X$10001,23,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,4,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,6,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$U$10001,20,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$X$10001,24,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AB$10001,25,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AB$10001,26,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AB$10001,27,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AB$10001,28,0)" +"VLOOKUP($A1908,[3]Sheet1!$A$1:$AC$10001,29,0)" +"VLOOKUP($A2119,[3]Sheet1!$A$1:$AD$10001,30,0)" +"VLOOKUP($A2174,[3]Sheet1!$A$1:$AE$10001,31,0)" +"VLOOKUP($A2290,[3]Sheet1!$A$1:$AK$10001,32,0)" +"TODAY()" +"VLOOKUP($F$1,Data!$A$1:$W$10001,7,0)" +"VLOOKUP($F$1,Data!$A$1:$W$10001,8,0)" +"F1-1" +"$I$4*$G$2" +"VLOOKUP($R$3,Data!$A$1:$W$10001,7,0)" +"VLOOKUP($R$3,Data!$A$1:$W$10001,8,0)" +"$H$2*$I$6" +"$G$2*$I$7" +"$G$2*$I$8+(SUM($J$8:$L$8))" +"$G$2*$I$9+(SUM(J9:L9))" +"$G$2*$I$10+SUM($J$10:$L$10)" +"$G$2*$I$11+SUM($J$11:$L$11)" +"$H$2*$I$12+SUM($J$12:$L$12)" +"$G$2*$I$13+SUM($J$13:$L$13)" +"$H$2*$I$14+SUM($J$14:$L$14)" +"$H$2*$I$15+SUM($J$15:$L$15)" +"$G$2*$I$16+SUM($J$16:$L$16)" +"$H$2*$I$17+SUM($J$17:$L$17)" +"$H$2*$I$18+SUM($J$18:$L$18)" +"$G$2*$I$19+SUM($J$19:$L$19)" +"$G$2*$I$20+SUM($J$20:$L$20)" +"$H$2*$I$21+SUM($J$21:$L$21)" +"$H$2*$I22+SUM($J22:$L22)" +"$G$2*$I29+SUM($J29:$L29)" +"B3/$C$1" +"D3-C3" +"K4/$L$2" +"N18-L18" +"M41-L41" +"E427-C427" +"VLOOKUP($A1052,[3]Sheet1!$A$1:$U$10001,13,0)" +"VLOOKUP($A1104,[3]Sheet1!$A$1:$AB$10001,25,0)" +"'BROKER DEAL SUMMARY'!A1" +"IF(K15=""Power"",IF(Z15=""Enron Canada Corp."",LEFT(L15,9),LEFT(L15,13)),K15)" +"IF(K15=""Power"",((AE15-AD15+1)*16*SUM(O15:P15)),((AE15-AD15+1)*SUM(O15:P15)))" +"VLOOKUP(H15,$A$7:$E$12,(HLOOKUP(B15,$B$5:$E$6,2,FALSE)),FALSE)*C15" +"DATEVALUE(TEXT(F55,""mm/dd/yy""))" +"DATEVALUE(TEXT(B13,""mm/dd/yy""))" +"COUNTIF(Deal Detail!A15:A496,A34)" +"COUNTIF(Deal Detail!A50:A10001,A69)" +"COUNTIF(Deal Detail!A51:A10001,A70)" +"TODAY()" +"G5" +"H5" +"DateToday-1-IF(WEEKDAY(DateToday)<3,WEEKDAY(DateToday),0)" +"(G6-G5+1)/365.25" +"G7" +"H7" +"IF(Include1=TRUE,IF(BuySell1=1,-1,1)*SUM(Option1!AE4:AE255),0)" +"IF(Include2=TRUE,IF(BuySell2=1,-1,1)*SUM(Option2!AE4:AE255),0)" +"IF(Include3=TRUE,IF(BuySell3=1,-1,1)*SUM(Option3!AE4:AE255),0)" +"IF(Include4=TRUE,IF(BuySell4=1,-1,1)*SUM(Option4!AE4:AE255),0)" +"IF(Include1=TRUE,(SUM(Option1!AE4:AE255)/SUM(Option1!U4:U255)/1000),0)" +"IF(Include2=TRUE,(SUM(Option2!AE4:AE255)/SUM(Option2!U4:U255)/1000),0)" +"IF(Include3=TRUE,(SUM(Option3!AE4:AE255)/SUM(Option3!U4:U255)/1000),0)" +"IF(Include4=TRUE,(SUM(Option4!AE4:AE255)/SUM(Option4!U4:U255)/1000),0)" +"SUM(G27:J27)" +"SUM(B4:E4)" +"MAX(D19:D271)" +"IF(MONTH(CurveDate)=12,DATE(YEAR(CurveDate)+1,1,1),DATE(YEAR(CurveDate),MONTH(CurveDate)+1,1))" +"'Gas Curves'!C17" +"INDEX(EA15:EA28,EB13)" +"EOMONTH(A13,0)+1" +"M19" +"AH19" +"Z19" +"BH19" +"M19" +"AL19" +"AD19" +"IF($M243=0,EOMONTH(CY242,0)+1,$M243)" +"IF(AI243=0,CZ231,AH243+AI243)" +"IF(AI243=0,DA231,AI243)" +"IF(AI243=0,DB231,AI243+AJ243)" +"IF(Z243=0,DD231,Z243)" +"IF(BH243=0,EOMONTH(DH242,0)+1,BH243)" +"IF(BI243=0,DI231,BI243)" +"IF(AM243=0,DN231,AM243)" +"EDATE(A289,1)" +"BP1+BV2" +"CurveDate" +"Today" +"BeginningOfNextMonth(C11)" +"VLOOKUP($CO$2,$CJ$3:$CK$14,2)" +"VLOOKUP($BX$1,$BP$2:$BQ$409,2)" +"VLOOKUP($CH$1,$BP$2:$BQ$409,2)" +"BeginningOfNextMonth(Today)" +"B17" +"T17-$S$16" +"$U$16+T17" +"NextMonth(B17)" +"EOMONTH(R310,0)+1" +"Inputs!M4" +"IF(A4=""N/A"","" "",YEAR(A4))" +"IF($A4=""N/A"","" "",IF(Dayrun1=10,0,IF(Scaler1=1,(VLOOKUP(A4,ScaledPrice1,4)),(VLOOKUP(A4,ScaledPrice1,2)))))" +"IF(A4=""N/A"","" "",IF(Dayrun1>=7,0,IF(Scaler1=2,VLOOKUP(A4,ScaledPrice1,2),(VLOOKUP(A4,ScaledPrice1,2))*(2-(VLOOKUP(A4,ScaledPrice1,3))))))" +"IF($A4=""N/A"","" "",IF(AND(Dayrun1>=4,Dayrun1<=9),0,VLOOKUP($A4,ScaledPrice1,9)))" +"IF(A4=""N/A"","" "",IF(OR(Dayrun1=2,Dayrun1=3,Dayrun1=5,Dayrun1=6,Dayrun1=8,Dayrun1=9),VLOOKUP(A4,ScaledPrice1,IF(Scaler1=1,6,5)),0))" +"IF(A4=""N/A"","" "",IF(OR(Dayrun1=2,Dayrun1=3,Dayrun1=5,Dayrun1=6),IF(Scaler1=2,F4,(VLOOKUP(A4,ScaledPrice1,5))*(2-(VLOOKUP(A4,ScaledPrice1,3)))),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun1=2,Dayrun1=3,Dayrun1=10),VLOOKUP($A4,ScaledPrice1,9),0))" +"IF(A4=""N/A"","" "",IF(OR(Dayrun1=3,Dayrun1=6,Dayrun1=9),(VLOOKUP(A4,ScaledPrice1,IF(Scaler1=2,7,8))),0))" +"IF(A4=""N/A"","" "",IF(OR(Dayrun1=3,Dayrun1=6),IF(Scaler1=2,I4,(VLOOKUP(A4,ScaledPrice1,7))*(2-(VLOOKUP(A4,ScaledPrice1,3)))),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun1=3,Dayrun1=10),VLOOKUP($A4,ScaledPrice1,9),0))" +"IF($A4=""N/A"","" "",IF(Pricetype1=2,MAX(C4,0),IF(OR(Pricetype1=1,Pricetype1=4),IF(C4=0,0,(_xll.EURO(C4,Strikeprice1,0,0,($AH4+IF(Smile=TRUE,VLOOKUP(MAX(-5,Strikeprice1-C4),Volsmile,2),0)),($A4-DateToday)+15,IF(Pricetype1=1,1,0),0))),C4)))" +"IF($A4=""N/A"","" "",IF(Pricetype1=2,MAX(E4,0),IF(OR(Pricetype1=1,Pricetype1=4),IF(E4=0,0,(_xll.EURO(E4,Strikeprice1,0,0,($AK4+IF(Smile=TRUE,VLOOKUP(MAX(-5,Strikeprice1-E4),Volsmile,2),0)),($A4-DateToday)+15,IF(Pricetype1=1,1,0),0))),E4)))" +"IF($A4=""N/A"","" "",Volume1*$AM4)" +"IF($A4=""N/A"","" "",$U4*(8*($BQ4))*L4)" +"IF($A4=""N/A"","" "",$U4*(8*($BR4))*O4)" +"IF($A4=""N/A"","" "",$U4*(8*($BS4))*R4)" +"IF($A4=""N/A"","" "",SUM(V4:AD4))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,PowerVolTable,(IF(VolBMO1=2,7,IF(VolBMO1=1,6,8))),FALSE)))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,IntraPowerVol,(IF(VolBMO1=2,3,IF(VolBMO1=1,2,4))),FALSE)*VLOOKUP(MONTH($A4),Volscale,2)))" +"IF($A4=""N/A"","" "",IF(VolType1=1,AG4,AF4))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,OffPwrVolTable,(IF(VolBMO1=2,7,IF(VolBMO1=1,6,8))),FALSE)))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,OffPwrVolTable,(IF(VolBMO1=2,3,IF(VolBMO1=1,2,4))),FALSE)*VLOOKUP(MONTH($A4),Volscale,2)))" +"IF($A4=""N/A"","" "",IF(PV=1,0,'Pricing Inputs1'!R37))" +"IF($A4=""N/A"","" "",(1+AL4/2)^(-2*((EOMONTH(A4,0)+20)-DateToday)/365.25))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,NumberofDaysTable,2)))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,NumberofDaysTable,3)))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,NumberofDaysTable,4)))" +"IF(A4=""N/A"",""N/A"",IF(EDATE(A4,1)>Inputs!$M$5,""N/A"",EDATE(A4,1)))" +"IF(A5=""N/A"","" "",(VLOOKUP(A5,PowerVolTable,(IF(VolBMO1=2,7,IF(VolBMO1=1,6,8))),FALSE)))" +"IF(A5=""N/A"","" "",(VLOOKUP(A5,IntraPowerVol,(IF(VolBMO1=2,3,IF(VolBMO1=1,2,4))),FALSE)*VLOOKUP(MONTH($A5),Volscale,2)))" +"IF(N13=2,AVERAGE(B14:M29),AVERAGE(B13:M28))" +"IF(N13=2,A14,A13)" +"IF(N29=1,A29,A28)" +"AVERAGE(B7:M30)" +"'Power Curves'!AT21" +"VALUE('Power Curves'!BF21)" +"IF(AND($N7=1,$N14=1),AVERAGE(B7:B14),0)" +"O32" +"MAX(O7:O30)" +"Option1!A4" +"IF(A37=""N/A"","" "",N37*VLOOKUP(MONTH(A37),Curveadj,3))" +"IF(A37=""N/A"","" "",(IF(AND(Scaler1=1,MONTH(A37)>=6,MONTH(A37)<=8,OR($M$37=""REGION 2"",$M$37=""REGION 2A"",$M$37=""REGION 2B"",$M$37=""REGION 3"",$M$37=""REGION 3A"",$M$37=""REGION 3B"",$M$37=""REGION 3C"",$M$37=""REGION 4"",$M$37=""REGION 4B"",$M$37=""REGION 4C"",$M$37=""REGION 5"",$M$37=""REGION 5A"")),((0.059228/(B37/100))-(0.4980013/(SQRT(B37/100)))+2.137988),HLOOKUP(MONTH(A37),ScalarTable,28))))" +"IF(A37=""N/A"","" "",C37*B37)" +"IF(A37=""N/A"","" "",O37*VLOOKUP(MONTH(A37),Curveadj,3))" +"IF(A37=""N/A"","" "",E37*C37)" +"IF(A37=""N/A"","" "",P37*VLOOKUP(MONTH(A37),Curveadj,3))" +"IF(A37=""N/A"","" "",G37*C37)" +"IF(A37=""N/A"","" "",Q37)" +"PositionRegion" +"IF(A37=""N/A"","" "",VLOOKUP(A37,PeakPowerCurves,(IF(_BMO1=2,3,IF(_BMO1=1,2,4))),FALSE))" +"IF(A37=""N/A"","" "",VLOOKUP(A37,SatSunPeakPwr,(IF(_BMO1=2,3,IF(_BMO1=1,2,4))),FALSE))" +"IF(A37=""N/A"","" "",VLOOKUP(A37,SatSunPeakPwr,(IF(_BMO1=2,7,IF(_BMO1=1,6,8))),FALSE))" +"IF(A37=""N/A"","" "",(VLOOKUP(A37,OPPowerPrices,(IF(_BMO1=2,7,IF(_BMO1=1,6,8))),FALSE)))" +"IF(A37=""N/A"","" "",(VLOOKUP($A37,IRTable,2)))" +"IF(A49=""N/A"","" "",IF(ISERROR(N49),B37*Pwresc,N49)*VLOOKUP(MONTH(A49),Curveadj,3))" +"IF(A49=""N/A"","" "",IF(ISERROR(O49),E37*Pwresc,O49)*VLOOKUP(MONTH(A49),Curveadj,3))" +"IF(A49=""N/A"","" "",IF(ISERROR(P49),G37*Pwresc,P49)*VLOOKUP(MONTH(A49),Curveadj,3))" +"IF(A49=""N/A"","" "",IF(ISERROR(Q49),I37*Pwresc,Q49))" +"IF(A62=""N/A"","" "",Inputs!$G$4)" +"IF(A71=""N/A"","" "",IF(ISERROR(#REF!),K59*Gasesc,#REF!))" +"IF(A71=""N/A"","" "",IF(ISERROR(#REF!),L59*Gasesc,IF(#REF!=0,L59*Gasesc,#REF!)))" +"EOMONTH(AF254,0)+1" +"Inputs!P4" +"IF(A4=""N/A"","" "",YEAR(A4))" +"IF($A4=""N/A"","" "",IF(Dayrun2=10,0,IF(Scaler2=1,(VLOOKUP(A4,ScaledPrice2,4)),(VLOOKUP(A4,ScaledPrice2,2)))))" +"IF(A4=""N/A"","" "",IF(Dayrun2>=7,0,IF(Scaler2=2,VLOOKUP(A4,ScaledPrice2,2),(VLOOKUP(A4,ScaledPrice2,2))*(2-(VLOOKUP(A4,ScaledPrice2,3))))))" +"IF($A4=""N/A"","" "",IF(AND(Dayrun2>=4,Dayrun2<=9),0,VLOOKUP($A4,ScaledPrice2,9)))" +"IF(A4=""N/A"","" "",IF(OR(Dayrun2=2,Dayrun2=3,Dayrun2=5,Dayrun2=6,Dayrun2=8,Dayrun2=9),VLOOKUP(A4,ScaledPrice2,IF(Scaler2=1,6,5)),0))" +"IF(A4=""N/A"","" "",IF(OR(Dayrun2=2,Dayrun2=3,Dayrun2=5,Dayrun2=6),IF(Scaler2=2,F4,(VLOOKUP(A4,ScaledPrice2,5))*(2-(VLOOKUP(A4,ScaledPrice2,3)))),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun2=2,Dayrun2=3,Dayrun2=10),VLOOKUP($A4,ScaledPrice2,9),0))" +"IF(A4=""N/A"","" "",IF(OR(Dayrun2=3,Dayrun2=6,Dayrun2=9),(VLOOKUP(A4,ScaledPrice2,IF(Scaler2=2,7,8))),0))" +"IF(A4=""N/A"","" "",IF(OR(Dayrun2=3,Dayrun2=6),IF(Scaler2=2,I4,(VLOOKUP(A4,ScaledPrice2,7))*(2-(VLOOKUP(A4,ScaledPrice2,3)))),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun2=3,Dayrun2=10),VLOOKUP($A4,ScaledPrice2,9),0))" +"IF($A4=""N/A"","" "",IF(Pricetype2=2,MAX(C4,0),IF(OR(Pricetype2=1,Pricetype2=4),IF(C4=0,0,(_xll.EURO(C4,Strikeprice2,0,0,($AH4+IF(Smile=TRUE,VLOOKUP(MAX(-5,Strikeprice2-C4),Volsmile,2),0)),($A4-DateToday)+15,IF(Pricetype2=1,1,0),0))),C4)))" +"IF($A4=""N/A"","" "",IF(Pricetype2=2,MAX(E4,0),IF(OR(Pricetype2=1,Pricetype2=4),IF(E4=0,0,(_xll.EURO(E4,Strikeprice2,0,0,($AK4+IF(Smile=TRUE,VLOOKUP(MAX(-5,Strikeprice2-E4),Volsmile,2),0)),($A4-DateToday)+15,IF(Pricetype2=1,1,0),0))),E4)))" +"IF($A4=""N/A"","" "",Volume2*$AM4)" +"IF($A4=""N/A"","" "",$U4*(8*($BQ4))*L4)" +"IF($A4=""N/A"","" "",$U4*(8*($BR4))*O4)" +"IF($A4=""N/A"","" "",$U4*(8*($BS4))*R4)" +"IF($A4=""N/A"","" "",SUM(V4:AD4))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,PowerVolTable,(IF(VolBMO2=2,7,IF(VolBMO2=1,6,8))),FALSE)))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,IntraPowerVol,(IF(VolBMO2=2,3,IF(VolBMO2=1,2,4))),FALSE)*VLOOKUP(MONTH($A4),Volscale,2)))" +"IF($A4=""N/A"","" "",IF(VolType2=1,AG4,AF4))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,OffPwrVolTable,(IF(VolBMO2=2,7,IF(VolBMO2=1,6,8))),FALSE)))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,OffPwrVolTable,(IF(VolBMO2=2,3,IF(VolBMO2=1,2,4))),FALSE)*VLOOKUP(MONTH($A4),Volscale,2)))" +"IF($A4=""N/A"","" "",IF(PV=1,0,'Pricing Inputs2'!R37))" +"IF($A4=""N/A"","" "",(1+AL4/2)^(-2*((EOMONTH(A4,0)+20)-DateToday)/365.25))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,NumberofDaysTable,2)))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,NumberofDaysTable,3)))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,NumberofDaysTable,4)))" +"IF(A4=""N/A"",""N/A"",IF(EDATE(A4,1)>Inputs!$P$5,""N/A"",EDATE(A4,1)))" +"IF(A5=""N/A"","" "",(VLOOKUP(A5,PowerVolTable,(IF(VolBMO2=2,7,IF(VolBMO2=1,6,8))),FALSE)))" +"IF(A5=""N/A"","" "",(VLOOKUP(A5,IntraPowerVol,(IF(VolBMO2=2,3,IF(VolBMO2=1,2,4))),FALSE)*VLOOKUP(MONTH($A5),Volscale,2)))" +"IF(N13=2,AVERAGE(B14:M29),AVERAGE(B13:M28))" +"IF(N13=2,A14,A13)" +"IF(N29=1,A29,A28)" +"AVERAGE(B7:M30)" +"'Power Curves'!AT21" +"VALUE('Power Curves'!BF21)" +"IF(AND($N7=1,$N14=1),AVERAGE(B7:B14),0)" +"O32" +"MAX(O7:O30)" +"Option2!A4" +"IF(A37=""N/A"","" "",N37*VLOOKUP(MONTH(A37),Curveadj,3))" +"IF(A37=""N/A"","" "",(IF(AND(Scaler2=1,MONTH(A37)>=6,MONTH(A37)<=8,OR($M$37=""REGION 2"",$M$37=""REGION 2A"",$M$37=""REGION 2B"",$M$37=""REGION 3"",$M$37=""REGION 3A"",$M$37=""REGION 3B"",$M$37=""REGION 3C"",$M$37=""REGION 4"",$M$37=""REGION 4B"",$M$37=""REGION 4C"",$M$37=""REGION 5"",$M$37=""REGION 5A"")),((0.059228/(B37/100))-(0.4980013/(SQRT(B37/100)))+2.137988),HLOOKUP(MONTH(A37),ScalarTable,28))))" +"IF(A37=""N/A"","" "",C37*B37)" +"IF(A37=""N/A"","" "",O37*VLOOKUP(MONTH(A37),Curveadj,3))" +"IF(A37=""N/A"","" "",E37*C37)" +"IF(A37=""N/A"","" "",P37*VLOOKUP(MONTH(A37),Curveadj,3))" +"IF(A37=""N/A"","" "",G37*C37)" +"IF(A37=""N/A"","" "",Q37)" +"PositionRegion" +"IF(A37=""N/A"","" "",VLOOKUP(A37,PeakPowerCurves,(IF(_BMO2=2,3,IF(_BMO2=1,2,4))),FALSE))" +"IF(A37=""N/A"","" "",VLOOKUP(A37,SatSunPeakPwr,(IF(_BMO2=2,3,IF(_BMO2=1,2,4))),FALSE))" +"IF(A37=""N/A"","" "",VLOOKUP(A37,SatSunPeakPwr,(IF(_BMO2=2,7,IF(_BMO2=1,6,8))),FALSE))" +"IF(A37=""N/A"","" "",(VLOOKUP(A37,OPPowerPrices,(IF(_BMO2=2,7,IF(_BMO2=1,6,8))),FALSE)))" +"IF(A37=""N/A"","" "",(VLOOKUP($A37,IRTable,2)))" +"IF(A49=""N/A"","" "",IF(ISERROR(N49),B37*Pwresc,N49)*VLOOKUP(MONTH(A49),Curveadj,3))" +"IF(A49=""N/A"","" "",IF(ISERROR(O49),E37*Pwresc,O49)*VLOOKUP(MONTH(A49),Curveadj,3))" +"IF(A49=""N/A"","" "",IF(ISERROR(P49),G37*Pwresc,P49)*VLOOKUP(MONTH(A49),Curveadj,3))" +"IF(A49=""N/A"","" "",IF(ISERROR(Q49),I37*Pwresc,Q49))" +"EOMONTH(AF254,0)+1" +"Inputs!Q4" +"IF(A4=""N/A"","" "",YEAR(A4))" +"IF($A4=""N/A"","" "",IF(Dayrun3=10,0,IF(Scaler3=1,(VLOOKUP(A4,ScaledPrice3,4)),(VLOOKUP(A4,ScaledPrice3,2)))))" +"IF(A4=""N/A"","" "",IF(Dayrun3>=7,0,IF(Scaler3=2,VLOOKUP(A4,ScaledPrice3,2),(VLOOKUP(A4,ScaledPrice3,2))*(2-(VLOOKUP(A4,ScaledPrice3,3))))))" +"IF($A4=""N/A"","" "",IF(AND(Dayrun3>=4,Dayrun3<=9),0,VLOOKUP($A4,ScaledPrice3,9)))" +"IF(A4=""N/A"","" "",IF(OR(Dayrun3=2,Dayrun3=3,Dayrun3=5,Dayrun3=6,Dayrun3=8,Dayrun3=9),VLOOKUP(A4,ScaledPrice3,IF(Scaler3=1,6,5)),0))" +"IF(A4=""N/A"","" "",IF(OR(Dayrun3=2,Dayrun3=3,Dayrun3=5,Dayrun3=6),IF(Scaler3=2,F4,(VLOOKUP(A4,ScaledPrice3,5))*(2-(VLOOKUP(A4,ScaledPrice3,3)))),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun3=2,Dayrun3=3,Dayrun3=10),VLOOKUP($A4,ScaledPrice3,9),0))" +"IF(A4=""N/A"","" "",IF(OR(Dayrun3=3,Dayrun3=6,Dayrun3=9),(VLOOKUP(A4,ScaledPrice3,IF(Scaler3=2,7,8))),0))" +"IF(A4=""N/A"","" "",IF(OR(Dayrun3=3,Dayrun3=6),IF(Scaler3=2,I4,(VLOOKUP(A4,ScaledPrice3,7))*(2-(VLOOKUP(A4,ScaledPrice3,3)))),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun3=3,Dayrun3=10),VLOOKUP($A4,ScaledPrice3,9),0))" +"IF($A4=""N/A"","" "",IF(Pricetype3=2,MAX(C4,0),IF(OR(Pricetype3=1,Pricetype3=4),IF(C4=0,0,(_xll.EURO(C4,Strikeprice3,0,0,($AH4+IF(Smile=TRUE,VLOOKUP(MAX(-5,Strikeprice3-C4),Volsmile,2),0)),($A4-DateToday)+15,IF(Pricetype3=1,1,0),0))),C4)))" +"IF($A4=""N/A"","" "",IF(Pricetype3=2,MAX(E4,0),IF(OR(Pricetype3=1,Pricetype3=4),IF(E4=0,0,(_xll.EURO(E4,Strikeprice3,0,0,($AK4+IF(Smile=TRUE,VLOOKUP(MAX(-5,Strikeprice3-E4),Volsmile,2),0)),($A4-DateToday)+15,IF(Pricetype3=1,1,0),0))),E4)))" +"IF($A4=""N/A"","" "",Volume3*$AM4)" +"IF($A4=""N/A"","" "",$U4*(8*($BQ4))*L4)" +"IF($A4=""N/A"","" "",$U4*(8*($BR4))*O4)" +"IF($A4=""N/A"","" "",$U4*(8*($BS4))*R4)" +"IF($A4=""N/A"","" "",SUM(V4:AD4))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,PowerVolTable,(IF(VolBMO3=2,7,IF(VolBMO3=1,6,8))),FALSE)))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,IntraPowerVol,(IF(VolBMO3=2,3,IF(VolBMO3=1,2,4))),FALSE)*VLOOKUP(MONTH($A4),Volscale,2)))" +"IF($A4=""N/A"","" "",IF(VolType3=1,AG4,AF4))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,OffPwrVolTable,(IF(VolBMO3=2,7,IF(VolBMO3=1,6,8))),FALSE)))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,OffPwrVolTable,(IF(VolBMO3=2,3,IF(VolBMO3=1,2,4))),FALSE)*VLOOKUP(MONTH($A4),Volscale,2)))" +"IF($A4=""N/A"","" "",IF(PV=1,0,'Pricing Inputs3'!R37))" +"IF($A4=""N/A"","" "",(1+AL4/2)^(-2*((EOMONTH(A4,0)+20)-DateToday)/365.25))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,NumberofDaysTable,2)))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,NumberofDaysTable,3)))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,NumberofDaysTable,4)))" +"IF(A4=""N/A"",""N/A"",IF(EDATE(A4,1)>Inputs!$Q$5,""N/A"",EDATE(A4,1)))" +"IF(A5=""N/A"","" "",(VLOOKUP(A5,PowerVolTable,(IF(VolBMO3=2,7,IF(VolBMO3=1,6,8))),FALSE)))" +"IF(A5=""N/A"","" "",(VLOOKUP(A5,IntraPowerVol,(IF(VolBMO3=2,3,IF(VolBMO3=1,2,4))),FALSE)*VLOOKUP(MONTH($A5),Volscale,2)))" +"IF(N13=2,AVERAGE(B14:M29),AVERAGE(B13:M28))" +"IF(N13=2,A14,A13)" +"IF(N29=1,A29,A28)" +"AVERAGE(B7:M30)" +"'Power Curves'!AT21" +"VALUE('Power Curves'!BF21)" +"IF(AND($N7=1,$N14=1),AVERAGE(B7:B14),0)" +"O32" +"MAX(O7:O30)" +"Option3!A4" +"IF(A37=""N/A"","" "",N37*VLOOKUP(MONTH(A37),Curveadj,3))" +"IF(A37=""N/A"","" "",(IF(AND(Scaler3=1,MONTH(A37)>=6,MONTH(A37)<=8,OR($M$37=""REGION 2"",$M$37=""REGION 2A"",$M$37=""REGION 2B"",$M$37=""REGION 3"",$M$37=""REGION 3A"",$M$37=""REGION 3B"",$M$37=""REGION 3C"",$M$37=""REGION 4"",$M$37=""REGION 4B"",$M$37=""REGION 4C"",$M$37=""REGION 5"",$M$37=""REGION 5A"")),((0.059228/(B37/100))-(0.4980013/(SQRT(B37/100)))+2.137988),HLOOKUP(MONTH(A37),ScalarTable,28))))" +"IF(A37=""N/A"","" "",C37*B37)" +"IF(A37=""N/A"","" "",O37*VLOOKUP(MONTH(A37),Curveadj,3))" +"IF(A37=""N/A"","" "",E37*C37)" +"IF(A37=""N/A"","" "",P37*VLOOKUP(MONTH(A37),Curveadj,3))" +"IF(A37=""N/A"","" "",G37*C37)" +"IF(A37=""N/A"","" "",Q37)" +"PositionRegion" +"IF(A37=""N/A"","" "",VLOOKUP(A37,PeakPowerCurves,(IF(_BMO3=2,3,IF(_BMO3=1,2,4))),FALSE))" +"IF(A37=""N/A"","" "",VLOOKUP(A37,SatSunPeakPwr,(IF(_BMO3=2,3,IF(_BMO3=1,2,4))),FALSE))" +"IF(A37=""N/A"","" "",VLOOKUP(A37,SatSunPeakPwr,(IF(_BMO3=2,7,IF(_BMO3=1,6,8))),FALSE))" +"IF(A37=""N/A"","" "",(VLOOKUP(A37,OPPowerPrices,(IF(_BMO3=2,7,IF(_BMO3=1,6,8))),FALSE)))" +"IF(A37=""N/A"","" "",(VLOOKUP($A37,IRTable,2)))" +"IF(A49=""N/A"","" "",IF(ISERROR(N49),B37*Pwresc,N49)*VLOOKUP(MONTH(A49),Curveadj,3))" +"IF(A49=""N/A"","" "",IF(ISERROR(O49),E37*Pwresc,O49)*VLOOKUP(MONTH(A49),Curveadj,3))" +"IF(A49=""N/A"","" "",IF(ISERROR(P49),G37*Pwresc,P49)*VLOOKUP(MONTH(A49),Curveadj,3))" +"IF(A49=""N/A"","" "",IF(ISERROR(Q49),I37*Pwresc,Q49))" +"EOMONTH(AF254,0)+1" +"Inputs!R4" +"IF(A4=""N/A"","" "",YEAR(A4))" +"IF($A4=""N/A"","" "",IF(Dayrun4=10,0,IF(Scaler4=1,(VLOOKUP(A4,ScaledPrice4,4)),(VLOOKUP(A4,ScaledPrice4,2)))))" +"IF(A4=""N/A"","" "",IF(Dayrun4>=7,0,IF(Scaler4=2,VLOOKUP(A4,ScaledPrice4,2),(VLOOKUP(A4,ScaledPrice4,2))*(2-(VLOOKUP(A4,ScaledPrice4,3))))))" +"IF($A4=""N/A"","" "",IF(AND(Dayrun4>=4,Dayrun4<=9),0,VLOOKUP($A4,ScaledPrice4,9)))" +"IF(A4=""N/A"","" "",IF(OR(Dayrun4=2,Dayrun4=3,Dayrun4=5,Dayrun4=6,Dayrun4=8,Dayrun4=9),VLOOKUP(A4,ScaledPrice4,IF(Scaler4=1,6,5)),0))" +"IF(A4=""N/A"","" "",IF(OR(Dayrun4=2,Dayrun4=3,Dayrun4=5,Dayrun4=6),IF(Scaler4=2,F4,(VLOOKUP(A4,ScaledPrice4,5))*(2-(VLOOKUP(A4,ScaledPrice4,3)))),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun4=2,Dayrun4=3,Dayrun4=10),VLOOKUP($A4,ScaledPrice4,9),0))" +"IF(A4=""N/A"","" "",IF(OR(Dayrun4=3,Dayrun4=6,Dayrun4=9),(VLOOKUP(A4,ScaledPrice4,IF(Scaler4=2,7,8))),0))" +"IF(A4=""N/A"","" "",IF(OR(Dayrun4=3,Dayrun4=6),IF(Scaler4=2,I4,(VLOOKUP(A4,ScaledPrice4,7))*(2-(VLOOKUP(A4,ScaledPrice4,3)))),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun4=3,Dayrun4=10),VLOOKUP($A4,ScaledPrice4,9),0))" +"IF($A4=""N/A"","" "",IF(Pricetype4=2,MAX(C4,0),IF(OR(Pricetype4=1,Pricetype4=4),IF(C4=0,0,(_xll.EURO(C4,Strikeprice4,0,0,($AH4+IF(Smile=TRUE,VLOOKUP(MAX(-5,Strikeprice4-C4),Volsmile,2),0)),($A4-DateToday)+15,IF(Pricetype4=1,1,0),0))),C4)))" +"IF($A4=""N/A"","" "",IF(Pricetype4=2,MAX(E4,0),IF(OR(Pricetype4=1,Pricetype4=4),IF(E4=0,0,(_xll.EURO(E4,Strikeprice4,0,0,($AK4+IF(Smile=TRUE,VLOOKUP(MAX(-5,Strikeprice4-E4),Volsmile,2),0)),($A4-DateToday)+15,IF(Pricetype4=1,1,0),0))),E4)))" +"IF($A4=""N/A"","" "",Volume4*$AM4)" +"IF($A4=""N/A"","" "",$U4*(8*($BQ4))*L4)" +"IF($A4=""N/A"","" "",$U4*(8*($BR4))*O4)" +"IF($A4=""N/A"","" "",$U4*(8*($BS4))*R4)" +"IF($A4=""N/A"","" "",SUM(V4:AD4))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,PowerVolTable,(IF(VolBMO4=2,7,IF(VolBMO4=1,6,8))),FALSE)))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,IntraPowerVol,(IF(VolBMO4=2,3,IF(VolBMO4=1,2,4))),FALSE)*VLOOKUP(MONTH($A4),Volscale,2)))" +"IF($A4=""N/A"","" "",IF(VolType4=1,AG4,AF4))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,OffPwrVolTable,(IF(VolBMO4=2,7,IF(VolBMO4=1,6,8))),FALSE)))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,OffPwrVolTable,(IF(VolBMO4=2,3,IF(VolBMO4=1,2,4))),FALSE)*VLOOKUP(MONTH($A4),Volscale,2)))" +"IF($A4=""N/A"","" "",IF(PV=1,0,'Pricing Inputs4'!R37))" +"IF($A4=""N/A"","" "",(1+AL4/2)^(-2*((EOMONTH(A4,0)+20)-DateToday)/365.25))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,NumberofDaysTable,2)))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,NumberofDaysTable,3)))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,NumberofDaysTable,4)))" +"IF(A4=""N/A"",""N/A"",IF(EDATE(A4,1)>Inputs!$R$5,""N/A"",EDATE(A4,1)))" +"IF(A5=""N/A"","" "",(VLOOKUP(A5,PowerVolTable,(IF(VolBMO4=2,7,IF(VolBMO4=1,6,8))),FALSE)))" +"IF(A5=""N/A"","" "",(VLOOKUP(A5,IntraPowerVol,(IF(VolBMO4=2,3,IF(VolBMO4=1,2,4))),FALSE)*VLOOKUP(MONTH($A5),Volscale,2)))" +"IF(N13=2,AVERAGE(B14:M29),AVERAGE(B13:M28))" +"IF(N13=2,A14,A13)" +"IF(N29=1,A29,A28)" +"AVERAGE(B7:M30)" +"'Power Curves'!AT21" +"VALUE('Power Curves'!BF21)" +"IF(AND($N7=1,$N14=1),AVERAGE(B7:B14),0)" +"O32" +"MAX(O7:O30)" +"Option4!A4" +"IF(A37=""N/A"","" "",N37*VLOOKUP(MONTH(A37),Curveadj,3))" +"IF(A37=""N/A"","" "",(IF(AND(Scaler4=1,MONTH(A37)>=6,MONTH(A37)<=8,OR($M$37=""REGION 2"",$M$37=""REGION 2A"",$M$37=""REGION 2B"",$M$37=""REGION 3"",$M$37=""REGION 3A"",$M$37=""REGION 3B"",$M$37=""REGION 3C"",$M$37=""REGION 4"",$M$37=""REGION 4B"",$M$37=""REGION 4C"",$M$37=""REGION 5"",$M$37=""REGION 5A"")),((0.059228/(B37/100))-(0.4980013/(SQRT(B37/100)))+2.137988),HLOOKUP(MONTH(A37),ScalarTable,28))))" +"IF(A37=""N/A"","" "",C37*B37)" +"IF(A37=""N/A"","" "",O37*VLOOKUP(MONTH(A37),Curveadj,3))" +"IF(A37=""N/A"","" "",E37*C37)" +"IF(A37=""N/A"","" "",P37*VLOOKUP(MONTH(A37),Curveadj,3))" +"IF(A37=""N/A"","" "",G37*C37)" +"IF(A37=""N/A"","" "",Q37)" +"PositionRegion" +"IF(A37=""N/A"","" "",VLOOKUP(A37,PeakPowerCurves,(IF(_BMO4=2,3,IF(_BMO4=1,2,4))),FALSE))" +"IF(A37=""N/A"","" "",VLOOKUP(A37,SatSunPeakPwr,(IF(_BMO4=2,3,IF(_BMO4=1,2,4))),FALSE))" +"IF(A37=""N/A"","" "",VLOOKUP(A37,SatSunPeakPwr,(IF(_BMO4=2,7,IF(_BMO4=1,6,8))),FALSE))" +"IF(A37=""N/A"","" "",(VLOOKUP(A37,OPPowerPrices,(IF(_BMO4=2,7,IF(_BMO4=1,6,8))),FALSE)))" +"IF(A37=""N/A"","" "",(VLOOKUP($A37,IRTable,2)))" +"IF(A49=""N/A"","" "",IF(ISERROR(N49),B37*Pwresc,N49)*VLOOKUP(MONTH(A49),Curveadj,3))" +"IF(A49=""N/A"","" "",IF(ISERROR(O49),E37*Pwresc,O49)*VLOOKUP(MONTH(A49),Curveadj,3))" +"IF(A49=""N/A"","" "",IF(ISERROR(P49),G37*Pwresc,P49)*VLOOKUP(MONTH(A49),Curveadj,3))" +"IF(A49=""N/A"","" "",IF(ISERROR(Q49),I37*Pwresc,Q49))" +"EOMONTH(AF254,0)+1" +"0/'ECT Trans'!I$1" +"SUM(I59:M59)" +"I59*I$1*R59" +"1.0603/I$1" +"SUM(I12:M12)" +"I12*I$1*Q12" +"SUM(Q12:Q12)" +"+V11" +"0.6*0.0328767" +"SUM(I12:M12)" +"I12*I$1*Q12" +"0.3*0.0328767" +"0.61*0.0328767" +"SUM(Q12:Q16)" +"SUM(Q19:Q22)" +"4.41/I$1" +"6.201/I$1" +"1.5286/I$1" +"2.48/I$1" +"6.423/I$1" +"SUM(Q25:Q37)" +"1.0603/I$1" +"1.5238/I$1" +"3.145/I$1" +"2.6805/I$1" +"1.4381/I$1" +"SUM(Q40:Q53)" +"SUM(T44:T53)" +"SUM(S56)" +"7.007/$I$1" +"18.29*0.0328767" +"18.889*0.0328767" +"SUM(S62:S64)" +"4.28/31" +"SUM(S67:S68)" +"SUM(S69,S65,S60,S57,S38,S54)" +"SUM(S62:S64,S33:S36,S51:S53)" +"+S72-S73" +"+R6*I6" +"SUM(T6)" +"(14.1123+0.2)/I$1" +"+O9*2.3" +"SUM(I9:N9)" +"I9*I$1*R9" +"(8.5058)/I$1" +"SUM(T9:T10)" +"+O14*2.2" +"SUM(T14:T31)" +"6.1038/I$1" +"+O34*2.02" +"SUM(T38:T38)" +"(5.9+5.42)/I$1" +"0.47/31" +"+O52*(1.75)" +"0.91/I1" +"0.91/I1" +"0.76/I1" +"0.6/I1" +"+O60*(2.15)" +"I64*$I$1*R64" +"5.37/I1" +"SUM(T40:T96)" +"0.9125*0.0328767" +"+O99*2.28" +"+I99*I$1*R99" +"0.7604*0.0328767" +"1.3688*0.0328767" +"0.341*0.0328767" +"+I107*R107*I1" +"SUM(T99:T103)" +"SUM(#REF)" +"1.55/$I$1" +"4.2583/I$1" +"4.5625/I$1" +"I116*29*R116" +"5.5055/I$1" +"4.65/I$1" +"0.684/I$1" +"1.38/I$1" +"0.465/I$1" +"SUM(T112:T134)" +"SUM(T5:T140)/2" +"+SUM(T14:T30)+SUM(T71:T89)" +"SUM('IT & Pooling'!V39)" +"SUM('IT & Pooling'!U39)" +"SUM(T41:T42)" +"SUM(T43:T44)" +"(T10)*0.103" +"(T10)*0.897" +"(+T48)*0.103" +"(+T48)*0.897" +"SUM(T145:T153)" +"+T141-T154" +"+Rates!W17" +"(E62/(1-0.02184))-Rates!W3" +"+Rates!B17" +"+Rates!B22" +"+Rates!B27" +"+Rates!B37" +"+Rates!B42" +"+Rates!B52" +"+Rates!B62" +"+Rates!B67" +"+Rates!Z17" +"+Rates!B72" +"+Rates!B77" +"+Rates!B82" +"+Rates!B87" +"(E61/(1-0.0228))-Rates!Z3" +"+Rates!B92" +"+Rates!B102" +"+Rates!B107" +"+Rates!B112" +"+Rates!B122" +"SUM(Rates!AI17)-0.0072" +"SUM(Rates!H122)" +"SUM(Rates!B69+Rates!B71)" +"SUM(Rates!K22+Rates!B69+Rates!B71)" +"SUM(Rates!B69+Rates!B71+Rates!K47)" +"0.0522+B14" +"SUM(K12:K13)" +"+Rates!H22-0.0225+B28+B29" +"+Rates!H22-0.0072" +"+C20-0.0072" +"+D20-0.0225" +"+D20+0.0072" +"+Rates!H27" +"+Rates!H47" +"+Rates!H52-0.0072" +"+C21+0.0072" +"+Rates!H57-0.0225+B28+B29" +"+Rates!H57-0.0072" +"+Rates!H62" +"+Rates!H67" +"+Rates!H72" +"+Rates!H77" +"+Rates!H82" +"SUM(Rates!H87)" +"+Rates!H97" +"+Rates!H127" +"+Rates!H102" +"+Rates!H112" +"+Rates!H117" +"0.0009+0.0022+0.0075" +"0.0101*(+Rates!H4+Rates!H57-0.0225)" +"+I20-I25" +"+I22-I25" +"+Rates!K17" +"+Rates!K27" +"+Rates!K22" +"+Rates!K32" +"+Rates!K37" +"+Rates!K42" +"+Rates!N17" +"SUM(Rates!N22)" +"+Rates!K87" +"+D37" +"SUM(Rates!N37)" +"SUM(Rates!N42)" +"+Rates!K52" +"+Rates!K47" +"+Rates!K57" +"+Rates!K62" +"+Rates!K67" +"SUM(Rates!N27)" +"SUM(Rates!N32)" +"+Rates!K87" +"+Rates!K77" +"+Rates!K97" +"+Rates!K102" +"+Rates!K107" +"SUM(Rates!N37)" +"SUM(Rates!N42)" +"+Rates!K112" +"+Rates!K117" +"+Rates!K122" +"SUM(Rates!N47)" +"SUM(Rates!N52)" +"+Rates!K127" +"+Rates!K132" +"SUM(Rates!N57)" +"+Rates!K137" +"SUM(Rates!N62)" +"+Rates!Q17" +"SUM(Rates!Q22)" +"SUM(Rates!Q27)" +"SUM(Rates!Q32)" +"+Rates!AF17" +"0.0075+G49" +"+Rates!AF35" +"+Rates!AF23" +"SUM(Rates!AF29)" +"+Rates!T32" +"+C50+B49" +"SUM(Rates!T27,Rates!T37,Rates!T32)" +"+Rates!T37" +"+Rates!T37+Rates!T27" +"+Rates!T27" +"Rates!A1" +"+Rates!B6" +"Rates!T3" +"+Rates!B5" +"Rates!B2" +"Rates!B4" +"+Rates!AF3" +"+Rates!AR35" +"Rates!B3" +"+Rates!H4" +"Rates!B7" +"Rates!K5" +"Rates!Z3" +"Rates!K4" +"Rates!W3" +"Rates!K3" +"Rates!AI3" +"+B3" +"K7" +"+Z3" +"+H3" +"H5" +"+W17+W3" +"+T4-T3" +"0.005+0.002" +"0.0022+0.0072+0.0131" +"0.0072+0.0022+0.0131" +"0.0022+0.0072+0.0225" +"0.0022+0.0072" +"0.0022+0.0072+0.0007" +"0.0072+0.0022" +"B6/(1-0.0035)-B6" +"(E6)/(1-0.0035)-E6" +"(H3)/(1-0.0084)-H3" +"(K5)/(1-0.0242)-K5" +"(N5)/(1-0.0704)-N5" +"+Q$3/(1-0.015)-Q$3" +"(+T3-0.108)/(1-0.00489)-(T3-0.108)" +"+W3/(1-0.02184)-W3" +"Z3/(1-0.0228)-Z3" +"+AC3/(1-0.0111)-AC3" +"+AF3/(1-0.0022)-AF3" +"+AI3/(1-0)-AI3" +"+AL3/(1-0.03)-AL3" +"+AR3/(1-0.02)-AR3" +"SUM(B14:B16)" +"+AU12/(1-AU17)-AU12" +"+AU18+AU16+AU15+AU14" +"0.0022" +"0.0303+0.002" +"0.0001" +"B6/(1-0.0081)-B6" +"(E6)/(1-0.0081)-E6" +"(H3)/(1-0.0244)-H3" +"(K5)/(1-0.0257)-K5" +"(N5)/(1-0.797)-N5" +"+T3/(1-0.00603)-T3" +"+W3/(1-0.02184)-W3" +"(Z3)/(1-0.0228)-Z3" +"0.0022+0.0072+0.0012" +"+AC3/(1-0.0111)-AC3" +"+AF3/(1-0.0268)-AF3" +"+AI3/(1-0)-AI3" +"+AL3/(1-0.03)-AL3" +"+AR3/(1-0.02)-AR3" +"B6/(1-0.0126)-B6" +"(H3)/(1-0.0443)-H3" +"(K5)/(1-0.0332)-K5" +"(N4)/(1-0.064)-N4" +"+Q$3/(1-0.023)-Q$3" +"+T4/(1-0.0282)-T4" +"+W3/(1-0.02184)-W3" +"0.0275+0.002" +"(Z3)/(1-0.0228)-Z3" +"+AF3/(1-0.0268)-AF3" +"+AI3/(1-0)-AI3" +"+AR3/(1-0.02)-AR3" +"0.0072+0.0131+0.0022" +"B6/(1-0.0316)-B6" +"+E6/(1-0.0316)-E6" +"(H3)/(1-0.0504)-H3" +"(K5)/(1-0.0564)-K5" +"(N4)/(1-0.0733)-N4" +"+Q$3/(1-0.026)-Q$3" +"(+T3-0.108)/(1-0.00489)-(T3-0.108)" +"+W3/(1-0.02184)-W3" +"0.0152+0.002" +"+AC3/(1-0.0058)-AC3" +"0.002+0.0072+0.0022" +"0.0022+0.0012" +"+AF3/(1-0.0169)-AF3" +"+AI3/(1-0)-AI3" +"+AR3/(1-0.02)-AR3" +"B6/(1-0.0469)-B6" +"+E5/(1-0.0046)-E5" +"(H3)/(1-0.058)-H3" +"(K5)/(1-0.0704)-K5" +"(N3)/(1-0.0612)-N3" +"T3/(1-0.00603)-T3" +"+W3/(1-0.02184)-W3" +"SUM(AI35,AI3)" +"+AC3/(1-0.0058)-AC3" +"0.0022+0.0007" +"+AI3/(1-0)-AI3" +"B6/(1-0.0553)-B6" +"E5/(1-0.0091)-E5" +"(H3)/(1-0.0672)-H3" +"(K5)/(1-0.0797)-K5" +"(N3)/(1-0.0705)-N3" +"T4/(1-0.0282)-T4" +"+AI41+AI3" +"B4/(1-0.0046)-B4" +"(E5)/(1-0.0281)-E5" +"(H3)/(1-0.0742)-H3" +"(K4)/(1-0.0191)-K4" +"(N6)/(1-0.0372)-(N6)" +"T3/(1-0.00603)-T3" +"B5/(1-0.0091)-B5" +"(E4)/(1-0.0045)-E4" +"(H4)/(1-0.0095)-H4" +"(K4)/(1-0.0268)-K4" +"(N6)/(1-0.0465)-(N6)" +"T4/(1-0.0282)-T4" +"+T54+T48" +"B$5/(1-0.0281)-B$5" +"(E4)/(1-0.0235)-E4" +"(H4)/(1-0.017)-H4" +"(K4)/(1-0.05)-K4" +"(N6)/(1-0.0399)-N6" +"0.0131+0.0072+0.0022" +"B5/(1-0.0434)-B5" +"(E4)/(1-0.0472)-E4" +"(H4)/(1-0.0369)-H4" +"(K4)/(1-0.064)-K4" +"(N7)/(1-0.026)-N7" +"B5/(1-0.0518)-B5" +"(E3)/(1-0.019)-E3" +"(H4)/(1-0.0429)-H4" +"(K4)/(1-0.0733)-K4" +"(B4)/(1-0.0045)-B4" +"(+E3)/(1-0.0059)-E3" +"(H4)/(1-0.0506)-H4" +"(K3)/(1-0.0242)-K3" +"(+B4)/(1-0.0235)-B4" +"(H4)/(1-0.0597)-H4" +"(K3)/(1-0.024)-K3" +"(2.25)/(1-0.0084)-2.25" +"B4/(1-0.0388)-B4" +"(H4)/(1-0.0667)-H4" +"(K3)/(1-0.024)-K3" +"B4/(1-0.0472)-B4" +"(H4)/(1-0.0358)-H4" +"(K4)/(1-0.024)-K4" +"0.0511-0.0022-0.0088" +"(B3)/(1-0.019)-B3" +"(H5)/(1-0.0101)-H5" +"(K3)/(1-0.024)-K3" +"0.0945-0.0022-0.0088" +"(B3)/(1-0.0343)-B3" +"(H5)/(1-0.0192)-H5" +"(K3)/(1-0.0472)-K3" +"(B3)/(1-0.0427)-B3" +"(+H5)/(1-0.0117)-H5" +"(K3)/(1-0.0612)-K3" +"+'Offseason Rate'!B102+'Offseason Rate'!B3" +"+P102*0.6" +"(B3-0.09)/(1-0.0059)-(B3-0.09)" +"(+H5)/(1-0.005)-H5" +"(K3)/(1-0.0705)-K3" +"+'Offseason Rate'!B107+'Offseason Rate'!B3" +"+P107*0.4" +"SUM(Q102:Q107)" +"2.3/(1-0.0153)-2.3" +"(+H5)/(1-0.0186)-H5" +"(K6)/(1-0.0232)-(K6)" +"2.3/(1-0.0237)-2.3" +"(+H4)/(1-0.0186)-H4" +"(K6)/(1-0.0372)-(K6)" +"B7/(1-0.0084)-B7" +"(+AI3+AI17)/(1-0.0131)-(+AI3+AI17)" +"(K6)/(1-0.0465)-(K6)" +"(+H5)/(1-0.0107)-H5" +"(K6)/(1-0.0304)-K6" +"B3/(1-0.019)-B3" +"0.0022+0+0.0225+0.0072" +"(H4)/(1-0.095)-H4" +"(K6)/(1-0.0399)-K6" +"(H3)/(1-0.0244)-H3" +"(2.25)/(1-0.026)-2.25" +"B7/(1-0.0084)-B7" +"(H4)/(1-0.0369)-H4" +"ROUND(+B4/(1-0.0706)-B4,4)" +"(H5)/(1-0.0117)-H5" +"B7/(1-0.0084)-B7" +"+Rates!H3" +"+E3" +"+Rates!AF3" +"2.815-0.0635" +"0.005+0.002" +"0.0022+0.0072+0.0225" +"0.0022+0.0072" +"(B3)/(1-0.0089)-B3" +"(E5)/(1-0.0268)-E5" +"(H5)/(1-0.0926)-H5" +"+K3/(1-0.0022)-K3" +"+N3/(1-0.0058)-N3" +"SUM(B14:B16)" +"0.0022" +"0.0303+0.002" +"(B3)/(1-0.0279)-B3" +"(E5)/(1-0.0293)-E5" +"(H5)/(1-0.1089)-H5" +"0.0072+0.0022" +"+K3/(1-0.0268)-K3" +"+N3/(1-0.0058)-N3" +"(B3)/(1-0.0516)-B3" +"(E5)/(1-0.0428)-E5" +"(H4)/(1-0.0812)-H4" +"0.0275+0.002" +"+K3/(1-0.0268)-K3" +"(B3)/(1-0.0588)-B3" +"(E5)/(1-0.0677)-E5" +"(H4)/(1-0.0975)-H4" +"0.0152+0.002" +"0.002+0.0072+0.0022" +"+K3/(1-0.0169)-K3" +"(B3)/(1-0.0679)-B3" +"(E5)/(1-0.0926)-E5" +"(H3)/(1-0.0761)-H3" +"(B3)/(1-0.0788)-B3" +"(E5)/(1-0.1089)-E5" +"(H3)/(1-0.0924)-H3" +"(B3)/(1-0.0871)-B3" +"(E4)/(1-0.0175)-E4" +"(H6)/(1-0.0498)-(H6)" +"(B4)/(1-0.0101)-B4" +"(E4)/(1-0.0314)-E4" +"(H6)/(1-0.0661)-(H6)" +"(B4)/(1-0.0191)-B4" +"(E4)/(1-0.0563)-E4" +"(H6)/(1-0.0545)-H6" +"(B4)/(1-0.0428)-B4" +"(E4)/(1-0.0812)-E4" +"(H7)/(1-0.0299)-H7" +"(B4)/(1-0.0499)-B4" +"(E4)/(1-0.0975)-E4" +"(B4)/(1-0.059)-B4" +"(E3)/(1-0.0268)-E3" +"(B4)/(1-0.0699)-B4" +"(E3)/(1-0.0263)-E3" +"(B4)/(1-0.0782)-B4" +"(E3)/(1-0.0263)-E3" +"(B4)/(1-0.0415)-B4" +"(E4)/(1-0.0263)-E4" +"0.0511-0.0022-0.0088" +"(B5)/(1-0.0109)-B5" +"(E3)/(1-0.0263)-E3" +"0.0945-0.0022-0.0088" +"(B5)/(1-0.0217)-B5" +"(E3)/(1-0.0512)-E3" +"(+B5)/(1-0.0128)-B5" +"(E3)/(1-0.0761)-E3" +"(+B5)/(1-0.0209)-B5" +"(E3)/(1-0.0924)-E3" +"(+B$5)/(1-0.0116)-B$5" +"(E6)/(1-0.0249)-(E6)" +"((+V$3+V$17-0.0072)/(1-0.0131)-(+V$3+V$17-0.0072))" +"(E6)/(1-0.0498)-(E6)" +"0.0022+0+0.0225+0.0072" +"(B4)/(1-0.0101)-B4" +"(E6)/(1-0.0661)-(E6)" +"(B3)/(1-0.0279)-B3" +"(E6)/(1-0.0378)-E6" +"(B4)/(1-0.0428)-B4" +"(E6)/(1-0.0545)-E6" +"(E7)/(1-0.0299)-E7" +"(B5)/(1-0.0128)-B5" +"+F8/(1-F10)-F8" +"+F11+F9" +"+F58/(1-F61)-F58" +"SUM(F59:F60,F62)" +"0.0022+0.0075" +"SUM(F80,F78,F77)" +"0.18+2.27" +"SUM(F146,F148)" +"(12/365)*'ECT Trans'!I1" +"SUM(E13:E21)" +"+C19" +"+'ECT Trans'!I1" +"ROUND(+E22/E23/E24,4)" +"+D$7" +"SUM(F30:F37)" +"+D37+C37" +"SUM(F47:F53)" +"+C52+D52" +"+'ECT Trans'!I1" +"+'ECT Trans'!I1" +"+C85" +"+'ECT Trans'!I1" +"+C101+D101" +"+'ECT Trans'!I1" +"+'ECT Trans'!I1" +"+D$7" +"+#REF+C134" +"+C12/C17" +"+'Offseason Rate'!E42" +"+D12*E12" +"+G12*D12" +"+F12+H12" +"+C13/C17" +"+'Offseason Rate'!E67" +"+C14/C17" +"+'Offseason Rate'!E107" +"+C15/C17" +"+'Offseason Rate'!E122" +"+C16/C17" +"+'Offseason Rate'!E107" +"SUM(C12:C16)" +"+I18-I17" +"+Rates!B42" +"+Rates!B67" +"+Rates!B87" +"SUM(C36:C38)" +"+D45+C45" +"+H45-G45-F45-E45" +"+#REF!B32" +"+F50-D50-E50-C50" +"+#REF!B67" +"+#REF!B42" +"+#REF!B72" +"+Rates!H32" +"+Rates!H67" +"+Rates!H37" +"+Rates!H72" +"+C74/C74" +"+#REF!B32" +"+D102*E102" +"+F102*D102" +"(+G102*H102)" +"+I102-F102" +"+L102-E102" +"+M102*5" +"+N102*D102" +"+#REF!B67" +"SUM(O102:O103)" +"+C102*F102" +"+C107+C106" +"+C108/C105" +"+Rates!H32" +"+M110*7" +"+Rates!H67" +"AVERAGE(M110:M111)" +"+O112+O104" +"+O114/12" +"+M113+M105" +"+#REF!B37" +"+#REF!B72" +"+Rates!H37" +"+Rates!H72" +"+#REF!B42" +"+#REF!B77" +"+Rates!H42" +"+Rates!H77" +"(M5)/(1-L5)-M5+J5" +"2083+75" +"9365+175+9+9759+16833+13341+1513" +"28107+9305+175+8+13256+9696+1502+1219" +"2088+175" +"SUM(D23:D39)" +"15001+10001" +"0/#REF!I$1" +"SUM(I59:M59)" +"I59*I$1*R59" +"1.0603/I$1" +"SUM(I12:M12)" +"I12*I$1*Q12" +"SUM(Q12:Q12)" +"+V11" +"0.6*0.0328767" +"SUM(I12:M12)" +"I12*I$1*Q12" +"0.3*0.0328767" +"0.61*0.0328767" +"SUM(Q12:Q15)" +"SUM(S12:S17)" +"SUM(T12:T16)" +"+S18-S19" +"0.3875/I$1" +"I27*8*Q27" +"SUM(Q23:Q28)" +"SUM(S22:S29)" +"4.41/I$1" +"6.201/I$1" +"1.5286/I$1" +"2.4/I$1" +"2.48/I$1" +"6.423/I$1" +"3.41/31" +"4.03/31" +"3.145/I$1" +"SUM(Q36:Q52)" +"SUM(S35:S52)" +"SUM(S42:S45)" +"+Q58*I58" +"SUM(Q58:Q59)" +"(14.1123+0.2)/I$1" +"(8.5058)/I$1" +"SUM(Q65:Q67)" +"SUM(S66)" +"6.1038/I$1" +"0.125/3" +"I75*Q75" +"SUM(Q73:Q76)" +"SUM(S74)" +"(5.9+5.42)/I$1" +"I82*$I$1*Q82" +"0.76/I$1" +"0.6/I$1" +"0.6/30" +"+Q88*0.6" +"SUM(T81:T89)" +"SUM(S82)" +"1.38/I$1" +"2.05/I$1" +"SUM(S18,S30,S53,S60,S68,S77,S91,S99)" +"1.0603/I$1" +"SUM(I13:M13)" +"I13*I$1*Q13" +"1.5238/I$1" +"3.145/I$1" +"2.6805/I$1" +"1.4381/I$1" +"SUM(Q13:Q26)" +"SUM(T17:T26)" +"SUM(S24:S25)" +"+S27-S28" +"SUM(Q32:Q33)" +"+I48*Q48*30" +"+Q55*I55*30" +"SUM(Q39:Q61)" +"SUM(S39:S58)" +"SUM(T67:T67)" +"0.47/31" +"0.91/I$1" +"0.76/I$1" +"0.6/I$1" +"5.37/I$1" +"(+Q106*I106)*31" +"+I107*Q107*31" +"2.26/I$1" +"I109*$I$1*Q109" +"SUM(T73:T109)" +"SUM(S74:S77,S86:S102)" +"18.29*0.0328767" +"18.889*0.0328767" +"0.9125*0.0328767" +"+I119*I$1*Q119" +"0.7604*0.0328767" +"1.3688*0.0328767" +"0.341*0.0328767" +"SUM(Q116:Q123)" +"SUM(S116:S118)" +"+I129*Q129*I$1" +"SUM(#REF)" +"SUM(Q129:Q132)" +"1.24/$I$1" +"4.2583/I$1" +"4.5625/I$1" +"I144*29*Q144" +"5.5055/I$1" +"6.7405/I$1" +"0.684/I$1" +"2.48/I$1" +"2.1/I$1" +"SUM(Q138:Q165)" +"4.28/I$1" +"SUM(Q171:Q173)" +"+Rates!W17" +"(E62/(1-0.02184))-Rates!W3" +"+Rates!B17" +"+Rates!B22" +"+Rates!B27" +"+Rates!B37" +"+Rates!B42" +"+Rates!B52" +"+Rates!B62" +"+Rates!B67" +"+Rates!Z17" +"+Rates!B72" +"+Rates!B77" +"+Rates!B82" +"+Rates!B87" +"(E61/(1-0.0228))-Rates!Z3" +"+Rates!B92" +"+Rates!B102" +"+Rates!B107" +"+Rates!B112" +"+Rates!B122" +"SUM(Rates!AI17)-0.0072" +"SUM(Rates!H127)" +"SUM(Rates!B69+Rates!B71)" +"SUM(Rates!K22+Rates!B69+Rates!B71)" +"SUM(Rates!B69+Rates!B71+Rates!K47)" +"0.0522+B14" +"SUM(K12:K13)" +"+Rates!H22-0.0225+B28+B29" +"+Rates!H22-0.0072" +"+C20-0.0072" +"+D20-0.0225" +"+D20+0.0072" +"+Rates!H27" +"+Rates!H47" +"+Rates!H52-0.0072" +"+C21+0.0072" +"+Rates!H57-0.0225+B28+B29" +"+Rates!H57-0.0072" +"+Rates!H62" +"+Rates!H67" +"+Rates!H72" +"+Rates!H77" +"+Rates!H82" +"SUM(Rates!H87)" +"+Rates!H97" +"+Rates!H132" +"+Rates!H102" +"+Rates!H112" +"+Rates!H122" +"0.0009+0.0022+0.0075" +"0.0101*(+Rates!H4+Rates!H57-0.0225)" +"+I20-I25" +"+I22-I25" +"+Rates!K17" +"+Rates!K27" +"+Rates!K22" +"+Rates!K32" +"+Rates!K37" +"+Rates!K42" +"+Rates!N17" +"SUM(Rates!N22)" +"+Rates!K87" +"+D37" +"SUM(Rates!N37)" +"SUM(Rates!N42)" +"+Rates!K52" +"+Rates!K47" +"+Rates!K57" +"+Rates!K62" +"+Rates!K67" +"SUM(Rates!N27)" +"SUM(Rates!N32)" +"+Rates!K87" +"+Rates!K77" +"+Rates!K112" +"+Rates!K117" +"+Rates!K122" +"SUM(Rates!N37)" +"SUM(Rates!N42)" +"+Rates!K127" +"+Rates!K132" +"+Rates!K137" +"SUM(Rates!N47)" +"SUM(Rates!N52)" +"+Rates!K142" +"+Rates!K147" +"SUM(Rates!N57)" +"+Rates!K152" +"SUM(Rates!N62)" +"+Rates!Q17" +"SUM(Rates!Q22)" +"SUM(Rates!Q27)" +"SUM(Rates!Q32)" +"+Rates!AF17" +"0.0075+G49" +"+Rates!AF35" +"+Rates!AF23" +"SUM(Rates!AF29)" +"+Rates!T32" +"+C50+B49" +"SUM(Rates!T27,Rates!T37,Rates!T32)" +"Rates!AC34" +"+Rates!T37" +"+Rates!T37+Rates!T27" +"+Rates!T27" +"Rates!A1" +"+Rates!B6" +"Rates!T3" +"+Rates!B5" +"Rates!B2" +"Rates!B4" +"+Rates!AF3" +"Rates!B3" +"+Rates!H4" +"Rates!B7" +"+Rates!AR35" +"Rates!K5" +"Rates!Z3" +"Rates!K4" +"Rates!W3" +"Rates!K3" +"Rates!AI3" +"+B3" +"K7" +"+Z3" +"+H3" +"H5+0.095" +"+W17+W3" +"+T4-T3" +"4.7+0.37" +"0.005+0.002" +"0.0022+0.0072+0.0131" +"0.0072+0.0022+0.0131" +"0.0022+0.0072+0.0225" +"0.0022+0.0072" +"0.0022+0.0072+0.0007" +"0.0072+0.0022" +"B6/(1-0.0035)-B6" +"(E6)/(1-0.0035)-E6" +"(H3)/(1-0.0084)-H3" +"(K5)/(1-0.0242)-K5" +"(N5)/(1-0.0704)-N5" +"+Q$3/(1-0.015)-Q$3" +"(+T3-0.108)/(1-0.00489)-(T3-0.108)" +"+W3/(1-0.02184)-W3" +"Z3/(1-0.0228)-Z3" +"+AC3/(1-AB16)-AC3" +"+AF3/(1-0.0022)-AF3" +"+AI3/(1-0.001)-AI3" +"+AL3/(1-0.03)-AL3" +"+AO3/(1-0)-AO3" +"+AR3/(1-0.02)-AR3" +"SUM(B14:B16)" +"+AU12/(1-AU17)-AU12" +"+AU18+AU16+AU15+AU14" +"0.0022" +"0.0303+0.002" +"0.0001" +"B6/(1-0.0081)-B6" +"(E6)/(1-0.0081)-E6" +"(H3)/(1-0.0244)-H3" +"(K5)/(1-0.0257)-K5" +"(N5)/(1-0.797)-N5" +"+T3/(1-0.00603)-T3" +"+W3/(1-0.02184)-W3" +"(Z3)/(1-0.0228)-Z3" +"0.0022+0.0072+0.0012" +"+AC$3/(1-AB22)-AC3" +"+AF3/(1-0.0268)-AF3" +"+AI3/(1-0.002)-AI3" +"+AL3/(1-0.03)-AL3" +"+AR3/(1-0.02)-AR3" +"B6/(1-0.0126)-B6" +"(H3)/(1-0.0443)-H3" +"(K5)/(1-0.0332)-K5" +"(N4)/(1-0.064)-N4" +"+Q$3/(1-0.023)-Q$3" +"+T4/(1-0.0282)-T4" +"+W3/(1-0.02184)-W3" +"0.0275+0.002" +"(Z3)/(1-0.0228)-Z3" +"+AF3/(1-0.0268)-AF3" +"+AI3/(1-0.002)-AI3" +"+AR3/(1-0.02)-AR3" +"0.0072+0.0131+0.0022" +"B6/(1-0.0316)-B6" +"+E6/(1-0.0316)-E6" +"(H3)/(1-0.0504)-H3" +"(K5)/(1-0.0564)-K5" +"(N4)/(1-0.0733)-N4" +"+Q$3/(1-0.026)-Q$3" +"(+T3-0.108)/(1-0.00489)-(T3-0.108)" +"+W3/(1-0.02184)-W3" +"0.0152+0.002" +"+AC3/(1-0.0058)-AC3" +"0.002+0.0072+0.0022" +"0.0022+0.0012" +"+AF3/(1-0.0169)-AF3" +"+AI3/(1-0.002)-AI3" +"+AR3/(1-0.02)-AR3" +"B6/(1-0.0469)-B6" +"+E5/(1-0.0046)-E5" +"(H3)/(1-0.058)-H3" +"(K5)/(1-0.0704)-K5" +"(N3)/(1-0.0612)-N3" +"T3/(1-0.00603)-T3" +"+W3/(1-0.02184)-W3" +"SUM(AI35,AI3)" +"+AC3/(1-0.0058)-AC3" +"0.0022+0.0007" +"+AI3/(1-0.001)-AI3" +"B6/(1-0.0553)-B6" +"E5/(1-0.0091)-E5" +"(H3)/(1-0.0672)-H3" +"(K5)/(1-0.0797)-K5" +"(N3)/(1-0.0705)-N3" +"T4/(1-0.0282)-T4" +"+AI41+AI3" +"B4/(1-0.0046)-B4" +"(E5)/(1-0.0281)-E5" +"(H3)/(1-0.0742)-H3" +"(K4)/(1-0.0191)-K4" +"(N6)/(1-0.0372)-(N6)" +"T3/(1-0.00603)-T3" +"B5/(1-0.0091)-B5" +"(E4)/(1-0.0045)-E4" +"(H4)/(1-0.0095)-H4" +"(K4)/(1-0.0268)-K4" +"(N6)/(1-0.0465)-(N6)" +"T4/(1-0.0282)-T4" +"+T54+T48" +"B$5/(1-0.0281)-B$5" +"(E4)/(1-0.0235)-E4" +"(H4)/(1-0.017)-H4" +"(K4)/(1-0.05)-K4" +"(N6)/(1-0.0399)-N6" +"0.0131+0.0072+0.0022" +"B5/(1-0.0434)-B5" +"(E4)/(1-0.0472)-E4" +"(H4)/(1-0.0369)-H4" +"(K4)/(1-0.064)-K4" +"(N7)/(1-0.026)-N7" +"B5/(1-0.0518)-B5" +"(E3)/(1-0.019)-E3" +"(H4)/(1-0.0429)-H4" +"(K4)/(1-0.0733)-K4" +"(B4)/(1-0.0045)-B4" +"(+E3)/(1-0.0059)-E3" +"(H4)/(1-0.0506)-H4" +"(K3)/(1-0.0242)-K3" +"(+B4)/(1-0.0235)-B4" +"(H4)/(1-0.0597)-H4" +"(K3)/(1-0.024)-K3" +"(2.25)/(1-0.0084)-2.25" +"B4/(1-0.0388)-B4" +"(H4)/(1-0.0667)-H4" +"(K3)/(1-0.024)-K3" +"B4/(1-0.0472)-B4" +"(H4)/(1-0.0358)-H4" +"(K4)/(1-0.024)-K4" +"0.0511-0.0022-0.0088" +"(B3)/(1-0.019)-B3" +"(H5)/(1-0.0101)-H5" +"(K2)/(1-0.0472)-K2" +"0.0945-0.0022-0.0088" +"(B3)/(1-0.0343)-B3" +"(H5)/(1-0.0192)-H5" +"(K2)/(1-0.0612)-K2" +"(B3)/(1-0.0427)-B3" +"(+H5)/(1-0.0117)-H5" +"(K2)/(1-0.0705)-K2" +"+'Offseason Rate'!B102+'Offseason Rate'!B3" +"+P102*0.6" +"(B3-0.09)/(1-0.0059)-(B3-0.09)" +"(+H5)/(1-0.005)-H5" +"(K3)/(1-0.024)-K3" +"+'Offseason Rate'!B107+'Offseason Rate'!B3" +"+P107*0.4" +"SUM(Q102:Q107)" +"4.7/(1-0.0153)-4.7" +"(+H5)/(1-0.0186)-H5" +"(K3)/(1-0.0472)-K3" +"2.3/(1-0.0237)-2.3" +"(+H$5)/(1-0.0127)-H$5" +"(K3)/(1-0.0612)-K3" +"B7/(1-0.0084)-B7" +"(+H4)/(1-0.0186)-H4" +"(K3)/(1-0.0705)-K3" +"(+AI3+AI17)/(1-0.0131)-(+AI3+AI17)" +"(K6)/(1-0.0232)-(K6)" +"B3/(1-0.019)-B3" +"(+H5)/(1-0.0107)-H5" +"(K6)/(1-0.0372)-(K6)" +"0.0022+0+0.0225+0.0072" +"(H4)/(1-0.095)-H4" +"(K6)/(1-0.0465)-(K6)" +"B7/(1-0.0084)-B7" +"(H3)/(1-0.0244)-H3" +"(K6)/(1-0.0304)-K6" +"ROUND(+B4/(1-0.0706)-B4,4)" +"(H4)/(1-0.0369)-H4" +"(K6)/(1-0.0399)-K6" +"(K$7)/(1-0.026)-K$7" +"(H5)/(1-0.0117)-H5" +"B7/(1-0.0084)-B7" +"+Rates!H3" +"+E3" +"+Rates!AF3" +"2.815-0.0635" +"0.005+0.002" +"0.0022+0.0072+0.0225" +"0.0022+0.0072" +"(B3)/(1-0.0089)-B3" +"(E5)/(1-0.0268)-E5" +"(H5)/(1-0.0926)-H5" +"+K3/(1-0.0022)-K3" +"+N3/(1-0.0058)-N3" +"SUM(B14:B16)" +"0.0022" +"0.0303+0.002" +"(B3)/(1-0.0279)-B3" +"(E5)/(1-0.0293)-E5" +"(H5)/(1-0.1089)-H5" +"0.0072+0.0022" +"+K3/(1-0.0268)-K3" +"+N3/(1-0.0058)-N3" +"(B3)/(1-0.0516)-B3" +"(E5)/(1-0.0428)-E5" +"(H4)/(1-0.0812)-H4" +"0.0275+0.002" +"+K3/(1-0.0268)-K3" +"(B3)/(1-0.0588)-B3" +"(E5)/(1-0.0677)-E5" +"(H4)/(1-0.0975)-H4" +"0.0152+0.002" +"0.002+0.0072+0.0022" +"+K3/(1-0.0169)-K3" +"(B3)/(1-0.0679)-B3" +"(E5)/(1-0.0926)-E5" +"(H3)/(1-0.0761)-H3" +"(B3)/(1-0.0788)-B3" +"(E5)/(1-0.1089)-E5" +"(H3)/(1-0.0924)-H3" +"(B3)/(1-0.0871)-B3" +"(E4)/(1-0.0175)-E4" +"(H6)/(1-0.0498)-(H6)" +"(B4)/(1-0.0101)-B4" +"(E4)/(1-0.0314)-E4" +"(H6)/(1-0.0661)-(H6)" +"(B4)/(1-0.0191)-B4" +"(E4)/(1-0.0563)-E4" +"(H6)/(1-0.0545)-H6" +"(B4)/(1-0.0428)-B4" +"(E4)/(1-0.0812)-E4" +"(H7)/(1-0.0299)-H7" +"(B4)/(1-0.0499)-B4" +"(E4)/(1-0.0975)-E4" +"(B4)/(1-0.059)-B4" +"(E3)/(1-0.0268)-E3" +"(B4)/(1-0.0699)-B4" +"(E3)/(1-0.0263)-E3" +"(B4)/(1-0.0782)-B4" +"(E3)/(1-0.0263)-E3" +"(B4)/(1-0.0415)-B4" +"(E4)/(1-0.0263)-E4" +"0.0511-0.0022-0.0088" +"(B5)/(1-0.0109)-B5" +"(E3)/(1-0.0263)-E3" +"0.0945-0.0022-0.0088" +"(B5)/(1-0.0217)-B5" +"(E3)/(1-0.0512)-E3" +"(+B5)/(1-0.0128)-B5" +"(E3)/(1-0.0761)-E3" +"(+B5)/(1-0.0209)-B5" +"(E3)/(1-0.0924)-E3" +"(+B$5)/(1-0.0116)-B$5" +"(E6)/(1-0.0249)-(E6)" +"((+V$3+V$17-0.0072)/(1-0.0131)-(+V$3+V$17-0.0072))" +"(E6)/(1-0.0498)-(E6)" +"0.0022+0+0.0225+0.0072" +"(B4)/(1-0.0101)-B4" +"(E6)/(1-0.0661)-(E6)" +"(B3)/(1-0.0279)-B3" +"(E6)/(1-0.0378)-E6" +"(B4)/(1-0.0428)-B4" +"(E6)/(1-0.0545)-E6" +"(E7)/(1-0.0299)-E7" +"(B5)/(1-0.0128)-B5" +"+F8/(1-F10)-F8" +"+F11+F9" +"+F58/(1-F61)-F58" +"SUM(F59:F60,F62)" +"0.0022+0.0075" +"SUM(F80,F78,F77)" +"0.18+2.27" +"SUM(F146,F148)" +"(12/365)*#REF!I1" +"SUM(E13:E21)" +"+C19" +"+#REF!I1" +"ROUND(+E22/E23/E24,4)" +"+D$7" +"SUM(F30:F37)" +"+D37+C37" +"SUM(F47:F53)" +"+C52+D52" +"+#REF!I1" +"+#REF!I1" +"+C85" +"+#REF!I1" +"+C101+D101" +"+#REF!I1" +"+#REF!I1" +"+D$7" +"+#REF+C134" +"+C12/C17" +"+'Offseason Rate'!E42" +"+D12*E12" +"+G12*D12" +"+F12+H12" +"+C13/C17" +"+'Offseason Rate'!E67" +"+C14/C17" +"+'Offseason Rate'!E107" +"+C15/C17" +"+'Offseason Rate'!E122" +"+C16/C17" +"+'Offseason Rate'!E107" +"SUM(C12:C16)" +"+I18-I17" +"+Rates!B42" +"+Rates!B67" +"+Rates!B87" +"SUM(C36:C38)" +"+D45+C45" +"+H45-G45-F45-E45" +"+#REF!B32" +"+F50-D50-E50-C50" +"+#REF!B67" +"+#REF!B42" +"+#REF!B72" +"+Rates!H32" +"+Rates!H67" +"+Rates!H37" +"+Rates!H72" +"+C74/C74" +"+#REF!B32" +"+D102*E102" +"+F102*D102" +"(+G102*H102)" +"+I102-F102" +"+L102-E102" +"+M102*5" +"+N102*D102" +"+#REF!B67" +"SUM(O102:O103)" +"+C102*F102" +"+C107+C106" +"+C108/C105" +"+Rates!H32" +"+M110*7" +"+Rates!H67" +"AVERAGE(M110:M111)" +"+O112+O104" +"+O114/12" +"+M113+M105" +"+#REF!B37" +"+#REF!B72" +"+Rates!H37" +"+Rates!H72" +"+#REF!B42" +"+#REF!B77" +"+Rates!H42" +"+Rates!H77" +"2083+75" +"9365+175+9+9759+16833+13341+1513" +"28107+9305+175+8+13256+9696+1502+1219" +"2088+175" +"SUM(D23:D39)" +"15001+10001" +"0/#REF!I$1" +"SUM(I59:M59)" +"I59*I$1*R59" +"1.0603/I$1" +"SUM(I12:M12)" +"I12*I$1*Q12" +"SUM(Q12:Q12)" +"+V11" +"0.6*0.0328767" +"SUM(I12:M12)" +"I12*I$1*Q12" +"0.3*0.0328767" +"0.61*0.0328767" +"SUM(Q12:Q15)" +"SUM(S12:S17)" +"SUM(T12:T16)" +"+S18-S19" +"0.3875/I$1" +"I27*8*Q27" +"SUM(Q23:Q28)" +"SUM(S22:S29)" +"4.41/I$1" +"6.201/I$1" +"1.5286/I$1" +"2.48/I$1" +"6.423/I$1" +"0.16*30.417" +"1.0587/I1" +"0.47/I1" +"0.47/31" +"SUM(Q36:Q50)" +"SUM(S35:S50)" +"SUM(S42:S45)" +"+Q56*I56" +"SUM(Q56:Q57)" +"(14.1123+0.2)/I$1" +"(8.5058)/I$1" +"SUM(Q63:Q65)" +"SUM(S64)" +"6.1038/I$1" +"I73*Q73" +"+I74*Q74" +"SUM(T71:T74)" +"SUM(Q71:Q75)" +"SUM(S72)" +"(5.9+5.42)/I$1" +"I81*$I$1*Q81" +"0.76/I$1" +"0.6/I$1" +"0.61/$I$1" +"+Q85*0.6" +"0.62/31" +"SUM(T80:T90)" +"65000/12" +"SUM(S81)" +"1.38/I$1" +"2.05/I$1" +"SUM(S18,S30,S51,S58,S66,S76,S92,S100)" +"1.0603/I$1" +"SUM(I13:M13)" +"I13*I$1*Q13" +"1.6199/I$1" +"3.145/I$1" +"2.6805/I$1" +"3.14/I1" +"SUM(Q13:Q27)" +"SUM(T17:T27)" +"SUM(S25:S26)" +"+S28-S29" +"SUM(Q33:Q34)" +"2.7493/I1" +"2.9957/I1" +"2.7493/I1" +"2.9557/I1" +"2.9557/I1" +"2.9557/I1" +"2.9557/I1" +"2.9557/I1" +"2.9557/I1" +"+I51*Q51*30" +"2.9557/I1" +"2.9557/I1" +"2.9557/I1" +"2.9557/I1" +"2.9557/I1" +"+Q57*I57*30" +"2.9557/I1" +"2.9557/I1" +"2.9557/I1" +"SUM(Q40:Q62)" +"SUM(S40:S60)" +"SUM(T68:T68)" +"5.4801/I1" +"+I75*Q75*I1" +"5.64/I1" +"+I76*Q76*I1" +"+Q77*I77" +"+I78*Q78*I1" +"+I79*Q79" +"+I80*Q80*I1" +"VLOOKUP(X81,X80:AI81,$G$1)" +"+I81*Q81*I1" +"373+72" +"230+72" +"180+72" +"120+52" +"90+40" +"40+18" +"200+72+200+72" +"0.47/I1" +"I82*$I$1*Q82" +"0.91/I$1" +"0.76/I$1" +"5.29/$I$1" +"5.17/I1" +"5.37/I$1" +"5.29/I1" +"3778+914" +"2920+796" +"2600+729" +"300+84+300+84" +"200+56+0" +"200+57+0" +"200+57" +"200+56" +"1000+280" +"+Q116*I116*3" +"2.26/I$1" +"SUM(T74:T117)" +"SUM(S75:S81,S90:S109)" +"18.29*0.0328767" +"18.889*0.0328767" +"0.9125*0.0328767" +"0.7604*0.0328767" +"1.3688*0.0328767" +"0.341*0.0328767" +"0.6083/I1" +"0.152*0.0328767" +"SUM(S124:S126)" +"+I140*Q140*I$1" +"SUM(Q140:Q143)" +"1.24/$I$1" +"4.2583/I$1" +"4.5625/I$1" +"I153*I1*Q153" +"5.5055/I$1" +"6.7405/I$1" +"0.684/I$1" +"2.48/I$1" +"0.152/31" +"+Q162*I162*(31-17+1)" +"0.152/30" +"+Q163*I163*29" +"0.93/I$1" +"SUM(Q149:Q177)" +"SUM(S164:S176)" +"4.28/I$1" +"SUM(Q183:Q185)" +"+Rates!W17" +"(E62/(1-0.02184))-Rates!W3" +"+Rates!B17" +"+Rates!B22" +"+Rates!B27" +"+Rates!B37" +"+Rates!B42" +"+Rates!B52" +"+Rates!B62" +"+Rates!B67" +"+Rates!Z17" +"+Rates!B72" +"+Rates!B77" +"+Rates!B82" +"+Rates!B87" +"(E61/(1-0.0228))-Rates!Z3" +"+Rates!B92" +"+Rates!B102" +"+Rates!B107" +"+Rates!B112" +"+Rates!B122" +"SUM(Rates!AI17)-0.0072" +"SUM(Rates!H127)" +"SUM(Rates!B69+Rates!B71)" +"SUM(Rates!K22+Rates!B69+Rates!B71)" +"SUM(Rates!B69+Rates!B71+Rates!K47)" +"0.0522+B14" +"SUM(K12:K13)" +"+Rates!H22-0.0225+B28+B29" +"+Rates!H22-0.0072" +"+C20-0.0072" +"+D20-0.0225" +"+D20+0.0072" +"+Rates!H27" +"+Rates!H47" +"+Rates!H52-0.0072" +"+C21+0.0072" +"+Rates!H57-0.0225+B28+B29" +"+Rates!H57-0.0072" +"+Rates!H62" +"+Rates!H67" +"+Rates!H72" +"+Rates!H77" +"+Rates!H82" +"SUM(Rates!H87)" +"+Rates!H97" +"+Rates!H132" +"+Rates!H102" +"+Rates!H112" +"+Rates!H122" +"0.0009+0.0022+0.0075" +"0.0101*(+Rates!H4+Rates!H57-0.0225)" +"+I20-I25" +"+I22-I25" +"+Rates!K17" +"+Rates!K27" +"+Rates!K22" +"+Rates!K32" +"+Rates!K37" +"+Rates!K42" +"+Rates!N17" +"SUM(Rates!N22)" +"+Rates!K87" +"+D37" +"SUM(Rates!N37)" +"SUM(Rates!N42)" +"+Rates!K52" +"+Rates!K47" +"+Rates!K57" +"+Rates!K62" +"+Rates!K67" +"SUM(Rates!N27)" +"SUM(Rates!N32)" +"+Rates!K87" +"+Rates!K77" +"+Rates!K112" +"+Rates!K117" +"+Rates!K122" +"SUM(Rates!N37)" +"SUM(Rates!N42)" +"+Rates!K127" +"+Rates!K132" +"+Rates!K137" +"SUM(Rates!N47)" +"SUM(Rates!N52)" +"+Rates!K142" +"+Rates!K147" +"SUM(Rates!N57)" +"+Rates!K152" +"SUM(Rates!N62)" +"+Rates!Q17" +"SUM(Rates!Q22)" +"SUM(Rates!Q27)" +"SUM(Rates!Q32)" +"+Rates!AF17" +"0.0075+G49" +"+Rates!AF35" +"+Rates!AF23" +"SUM(Rates!AF29)" +"+Rates!T32" +"+C50+B49" +"SUM(Rates!T27,Rates!T37,Rates!T32)" +"Rates!AC34" +"+Rates!T37" +"+Rates!T37+Rates!T27" +"+Rates!T27" +"Rates!A1" +"+Rates!B6" +"Rates!T3" +"+Rates!B5" +"Rates!B2" +"Rates!B4" +"+Rates!AF3" +"Rates!B3" +"+Rates!H4" +"Rates!B7" +"+Rates!AR35" +"Rates!K5" +"Rates!Z3" +"Rates!K4" +"Rates!W3" +"Rates!K3" +"Rates!AI3" +"Rates!D2" +"+B3" +"K7" +"+Z3" +"+H3" +"H5+0.095" +"+W17+W3" +"+T4-T3" +"0.005+0.002" +"0.0022+0.0072+0.0097" +"0.0072+0.0022+0.0097" +"0.0022+0.0072+0.0225" +"0.0022+0.0072" +"0.0022+0.0072+0.0007" +"0.0072+0.0022" +"B6/(1-0.0035)-B6" +"(E6)/(1-0.0035)-E6" +"(H3)/(1-0.0084)-H3" +"(K5)/(1-0.0242)-K5" +"(N5)/(1-0.0704)-N5" +"+Q$3/(1-0.015)-Q$3" +"(+T3-0.108)/(1-0.00489)-(T3-0.108)" +"+W3/(1-0.02184)-W3" +"Z3/(1-0.0228)-Z3" +"+AC3/(1-AB16)-AC3" +"+AF3/(1-0.0022)-AF3" +"+AI3/(1-0.002)-AI3" +"+AL3/(1-0.03)-AL3" +"+AO3/(1-0)-AO3" +"+AR3/(1-0.02)-AR3" +"SUM(B14:B16)" +"+AU12/(1-AU17)-AU12" +"+AU18+AU16+AU15+AU14" +"0.0022" +"0.0303+0.002" +"0.0001" +"B6/(1-0.0081)-B6" +"(E6)/(1-0.0081)-E6" +"(H3)/(1-0.0244)-H3" +"(K5)/(1-0.0257)-K5" +"(N5)/(1-0.797)-N5" +"+T3/(1-0.00603)-T3" +"+W3/(1-0.02184)-W3" +"(Z3)/(1-0.0228)-Z3" +"0.0022+0.0072+0.0012" +"+AC$3/(1-AB22)-AC3" +"+AF3/(1-0.0268)-AF3" +"+AI3/(1-0.004)-AI3" +"+AL3/(1-0.03)-AL3" +"+AR3/(1-0.02)-AR3" +"B6/(1-0.0126)-B6" +"(H3)/(1-0.0443)-H3" +"(K5)/(1-0.0332)-K5" +"(N4)/(1-0.064)-N4" +"+Q$3/(1-0.023)-Q$3" +"+T4/(1-0.0282)-T4" +"+W3/(1-0.02184)-W3" +"0.0275+0.002" +"(Z3)/(1-0.0228)-Z3" +"+AF3/(1-0.0268)-AF3" +"+AI3/(1-0.004)-AI3" +"+AR3/(1-0.02)-AR3" +"0.0072+0.0097+0.0022" +"B6/(1-0.0316)-B6" +"+E6/(1-0.0316)-E6" +"(H3)/(1-0.0504)-H3" +"(K5)/(1-0.0564)-K5" +"(N4)/(1-0.0733)-N4" +"+Q$3/(1-0.026)-Q$3" +"(+T3-0.108)/(1-0.00489)-(T3-0.108)" +"+W3/(1-0.02184)-W3" +"0.0152+0.002" +"+AC3/(1-0.0058)-AC3" +"0.002+0.0072+0.0022" +"0.0022+0.0012" +"+AF3/(1-0.0169)-AF3" +"+AI3/(1-0.004)-AI3" +"+AR3/(1-0.02)-AR3" +"B6/(1-0.0469)-B6" +"+E5/(1-0.0046)-E5" +"(H3)/(1-0.058)-H3" +"(K5)/(1-0.0704)-K5" +"(N3)/(1-0.0612)-N3" +"T3/(1-0.00603)-T3" +"+W3/(1-0.02184)-W3" +"SUM(AI35,AI3)" +"+AC3/(1-0.0058)-AC3" +"0.0022+0.0007" +"+AI3/(1-0.002)-AI3" +"B6/(1-0.0553)-B6" +"E5/(1-0.0091)-E5" +"(H3)/(1-0.0672)-H3" +"(K5)/(1-0.0797)-K5" +"(N3)/(1-0.0705)-N3" +"T4/(1-0.0282)-T4" +"+AI41+AI3" +"B4/(1-0.0046)-B4" +"(E5)/(1-0.0281)-E5" +"(H3)/(1-0.0742)-H3" +"(K4)/(1-0.0191)-K4" +"(N6)/(1-0.0372)-(N6)" +"T3/(1-0.00603)-T3" +"B5/(1-0.0091)-B5" +"(E4)/(1-0.0045)-E4" +"(H4)/(1-0.0095)-H4" +"(K4)/(1-0.0268)-K4" +"(N6)/(1-0.0465)-(N6)" +"T4/(1-0.0282)-T4" +"+T54+T48" +"B$5/(1-0.0281)-B$5" +"(E4)/(1-0.0235)-E4" +"(H4)/(1-0.017)-H4" +"(K4)/(1-0.05)-K4" +"(N6)/(1-0.0399)-N6" +"0.0097+0.0072+0.0022" +"B5/(1-0.0434)-B5" +"(E4)/(1-0.0472)-E4" +"(H4)/(1-0.0369)-H4" +"(K4)/(1-0.064)-K4" +"(N7)/(1-0.026)-N7" +"B5/(1-0.0518)-B5" +"(E3)/(1-0.019)-E3" +"(H4)/(1-0.0429)-H4" +"(K4)/(1-0.0733)-K4" +"(B4)/(1-0.0045)-B4" +"(+E3)/(1-0.0059)-E3" +"(H4)/(1-0.0506)-H4" +"(K3)/(1-0.0242)-K3" +"(+B4)/(1-0.0235)-B4" +"(H4)/(1-0.0597)-H4" +"(K3)/(1-0.024)-K3" +"(2.25)/(1-0.0084)-2.25" +"B4/(1-0.0388)-B4" +"(H4)/(1-0.0667)-H4" +"(K3)/(1-0.024)-K3" +"B4/(1-0.0472)-B4" +"(H4)/(1-0.0358)-H4" +"(K4)/(1-0.024)-K4" +"0.0511-0.0022-0.0088" +"(B3)/(1-0.019)-B3" +"(H5)/(1-0.0101)-H5" +"(K2)/(1-0.0472)-K2" +"0.0945-0.0022-0.0088" +"(B3)/(1-0.0343)-B3" +"(H5)/(1-0.0192)-H5" +"(K2)/(1-0.0612)-K2" +"(B3)/(1-0.0427)-B3" +"(+H5)/(1-0.0117)-H5" +"(K2)/(1-0.0705)-K2" +"+'Offseason Rate'!B102+'Offseason Rate'!B3" +"+P102*0.6" +"(B3-0.09)/(1-0.0059)-(B3-0.09)" +"(+H5)/(1-0.005)-H5" +"(K3)/(1-0.024)-K3" +"+'Offseason Rate'!B107+'Offseason Rate'!B3" +"+P107*0.4" +"SUM(Q102:Q107)" +"4.7/(1-0.0153)-4.7" +"(+H5)/(1-0.0186)-H5" +"(K3)/(1-0.0472)-K3" +"2.3/(1-0.0237)-2.3" +"(+H$5)/(1-0.0127)-H$5" +"(K3)/(1-0.0612)-K3" +"B7/(1-0.0084)-B7" +"(+H4)/(1-0.0186)-H4" +"(K3)/(1-0.0705)-K3" +"(+AI3+AI17)/(1-0.0131)-(+AI3+AI17)" +"(K6)/(1-0.0232)-(K6)" +"B3/(1-0.019)-B3" +"(+H5)/(1-0.0107)-H5" +"(K6)/(1-0.0372)-(K6)" +"0.0022+0+0.0225+0.0072" +"(H4)/(1-0.095)-H4" +"(K6)/(1-0.0465)-(K6)" +"B7/(1-0.0084)-B7" +"(H3)/(1-0.0244)-H3" +"(K6)/(1-0.0304)-K6" +"ROUND(+B4/(1-0.0706)-B4,4)" +"(H4)/(1-0.0369)-H4" +"(K6)/(1-0.0399)-K6" +"(K$7)/(1-0.026)-K$7" +"(H5)/(1-0.0117)-H5" +"B7/(1-0.0084)-B7" +"+Rates!H3" +"+E3" +"+Rates!AF3" +"2.815-0.0635" +"0.005+0.002" +"0.0022+0.0072+0.0225" +"0.0022+0.0072" +"(B3)/(1-0.0089)-B3" +"(E5)/(1-0.0268)-E5" +"(H5)/(1-0.0926)-H5" +"+K3/(1-0.0022)-K3" +"+N3/(1-0.0058)-N3" +"SUM(B14:B16)" +"0.0022" +"0.0303+0.002" +"(B3)/(1-0.0279)-B3" +"(E5)/(1-0.0293)-E5" +"(H5)/(1-0.1089)-H5" +"0.0072+0.0022" +"+K3/(1-0.0268)-K3" +"+N3/(1-0.0058)-N3" +"(B3)/(1-0.0516)-B3" +"(E5)/(1-0.0428)-E5" +"(H4)/(1-0.0812)-H4" +"0.0275+0.002" +"+K3/(1-0.0268)-K3" +"(B3)/(1-0.0588)-B3" +"(E5)/(1-0.0677)-E5" +"(H4)/(1-0.0975)-H4" +"0.0152+0.002" +"0.002+0.0072+0.0022" +"+K3/(1-0.0169)-K3" +"(B3)/(1-0.0679)-B3" +"(E5)/(1-0.0926)-E5" +"(H3)/(1-0.0761)-H3" +"(B3)/(1-0.0788)-B3" +"(E5)/(1-0.1089)-E5" +"(H3)/(1-0.0924)-H3" +"(B3)/(1-0.0871)-B3" +"(E4)/(1-0.0175)-E4" +"(H6)/(1-0.0498)-(H6)" +"(B4)/(1-0.0101)-B4" +"(E4)/(1-0.0314)-E4" +"(H6)/(1-0.0661)-(H6)" +"(B4)/(1-0.0191)-B4" +"(E4)/(1-0.0563)-E4" +"(H6)/(1-0.0545)-H6" +"(B4)/(1-0.0428)-B4" +"(E4)/(1-0.0812)-E4" +"(H7)/(1-0.0299)-H7" +"(B4)/(1-0.0499)-B4" +"(E4)/(1-0.0975)-E4" +"(B4)/(1-0.059)-B4" +"(E3)/(1-0.0268)-E3" +"(B4)/(1-0.0699)-B4" +"(E3)/(1-0.0263)-E3" +"(B4)/(1-0.0782)-B4" +"(E3)/(1-0.0263)-E3" +"(B4)/(1-0.0415)-B4" +"(E4)/(1-0.0263)-E4" +"0.0511-0.0022-0.0088" +"(B5)/(1-0.0109)-B5" +"(E3)/(1-0.0263)-E3" +"0.0945-0.0022-0.0088" +"(B5)/(1-0.0217)-B5" +"(E3)/(1-0.0512)-E3" +"(+B5)/(1-0.0128)-B5" +"(E3)/(1-0.0761)-E3" +"(+B5)/(1-0.0209)-B5" +"(E3)/(1-0.0924)-E3" +"(+B$5)/(1-0.0116)-B$5" +"(E6)/(1-0.0249)-(E6)" +"((+V$3+V$17-0.0072)/(1-0.0131)-(+V$3+V$17-0.0072))" +"(E6)/(1-0.0498)-(E6)" +"0.0022+0+0.0225+0.0072" +"(B4)/(1-0.0101)-B4" +"(E6)/(1-0.0661)-(E6)" +"(B3)/(1-0.0279)-B3" +"(E6)/(1-0.0378)-E6" +"(B4)/(1-0.0428)-B4" +"(E6)/(1-0.0545)-E6" +"(E7)/(1-0.0299)-E7" +"(B5)/(1-0.0128)-B5" +"+F8/(1-F10)-F8" +"+F11+F9" +"+F58/(1-F61)-F58" +"SUM(F59:F60,F62)" +"0.0022+0.0075" +"SUM(F80,F78,F77)" +"0.18+2.27" +"SUM(F146,F148)" +"(12/365)*#REF!I1" +"SUM(E13:E21)" +"+C19" +"+#REF!I1" +"ROUND(+E22/E23/E24,4)" +"+D$7" +"SUM(F30:F37)" +"+D37+C37" +"SUM(F47:F53)" +"+C52+D52" +"+#REF!I1" +"+#REF!I1" +"+C85" +"+#REF!I1" +"+C101+D101" +"+#REF!I1" +"+#REF!I1" +"+D$7" +"+#REF+C134" +"+C12/C17" +"+'Offseason Rate'!E42" +"+D12*E12" +"+G12*D12" +"+F12+H12" +"+C13/C17" +"+'Offseason Rate'!E67" +"+C14/C17" +"+'Offseason Rate'!E107" +"+C15/C17" +"+'Offseason Rate'!E122" +"+C16/C17" +"+'Offseason Rate'!E107" +"SUM(C12:C16)" +"+I18-I17" +"+Rates!B42" +"+Rates!B67" +"+Rates!B87" +"SUM(C36:C38)" +"+D45+C45" +"+H45-G45-F45-E45" +"+#REF!B32" +"+F50-D50-E50-C50" +"+#REF!B67" +"+#REF!B42" +"+#REF!B72" +"+Rates!H32" +"+Rates!H67" +"+Rates!H37" +"+Rates!H72" +"+C74/C74" +"+#REF!B32" +"+D102*E102" +"+F102*D102" +"(+G102*H102)" +"+I102-F102" +"+L102-E102" +"+M102*5" +"+N102*D102" +"+#REF!B67" +"SUM(O102:O103)" +"+C102*F102" +"+C107+C106" +"+C108/C105" +"+Rates!H32" +"+M110*7" +"+Rates!H67" +"AVERAGE(M110:M111)" +"+O112+O104" +"+O114/12" +"+M113+M105" +"+#REF!B37" +"+#REF!B72" +"+Rates!H37" +"+Rates!H72" +"+#REF!B42" +"+#REF!B77" +"+Rates!H42" +"+Rates!H77" +"2083+75" +"9365+175+9+9759+16833+13341+1513" +"28107+9305+175+8+13256+9696+1502+1219" +"2088+175" +"SUM(D23:D39)" +"15001+10001" +"126310.01" +"122664.89" +"0.07" +"25432" +"120800" +"16523.9" +"376573.5" +"117959.35" +"47028.75" +"267511.24" +"2261564.4" +"184669.2" +"71732.75" +"51336+2594.08" +"49680+3871.39" +"4735.37+266.77" +"15018.43+846.11+0" +"44688.58+1811.42" +"42982.41+2017.59" +"10086.4+1913.6" +"402164.66" +"4924.1+325.87-0.1" +"78409.3+5203.96-0.58" +"514756.16+27166.74-1.06" +"531771.66" +"57774.77+0" +"0+55462.3" +"160263.01+0" +"0+155025.09" +"53664.2+0" +"0+51610.53" +"28255.81" +"10254.24+98.88+3561.06+566.67+2484.81+8085.81+566.67" +"SUM(J3:J73)" +"0/#REF!I$1" +"SUM(I59:M59)" +"I59*I$1*R59" +"1.0603/I$1" +"SUM(I12:M12)" +"I12*I$1*Q12" +"SUM(Q12:Q12)" +"+V11" +"0.6*0.0328767" +"SUM(I12:M12)" +"I12*I$1*Q12" +"0.3*0.0328767" +"0.61*0.0328767" +"SUM(Q12:Q15)" +"SUM(S12:S17)" +"SUM(T12:T16)" +"+S18-S19" +"0.3875/I$1" +"I27*8*Q27" +"SUM(Q23:Q28)" +"SUM(S22:S29)" +"4.41/I$1" +"6.201/I$1" +"1.5286/I$1" +"2.48/I$1" +"6.423/I$1" +"3.41/31" +"4.03/31" +"1.0587/I1" +"0.47/31" +"+R50*J50" +"SUM(Q36:Q52)" +"SUM(S35:S52)" +"SUM(S42:S45)" +"SUM(Q58:Q59)" +"(14.1123+0.2)/I$1" +"(8.5058)/I$1" +"SUM(Q65:Q67)" +"SUM(S66)" +"6.1038/I$1" +"I75*Q75" +"+I76*Q76" +"SUM(T73:T76)" +"SUM(Q73:Q77)" +"SUM(S74)" +"(5.9+5.42)/I$1" +"I83*$I$1*Q83" +"0.76/I$1" +"0.6/I$1" +"0.61/$I$1" +"+Q87*0.6" +"0.62/31" +"SUM(T82:T92)" +"SUM(S83)" +"1.38/I$1" +"2.05/I$1" +"SUM(S18,S30,S53,S60,S68,S78,S94,S102)" +"1.0603/I$1" +"SUM(I13:M13)" +"I13*I$1*Q13" +"1.5238/I$1" +"3.145/I$1" +"2.6805/I$1" +"2.67/I$1" +"3.14/I1" +"SUM(Q13:Q27)" +"SUM(T17:T27)" +"SUM(S25:S26)" +"+S28-S29" +"SUM(Q33:Q34)" +"2.7493/I1" +"2.7493/I1" +"2.9557/I1" +"2.9557/I1" +"2.9557/I1" +"2.9557/I1" +"2.9557/I1" +"+I49*Q49*30" +"2.9557/I1" +"2.9557/I1" +"2.9557/I1" +"2.9557/I1" +"2.9557/I1" +"+Q55*I55*30" +"2.9557/I1" +"2.9557/I1" +"2.9557/I1" +"SUM(Q40:Q60)" +"SUM(S40:S58)" +"SUM(T66:T66)" +"5.4801/I1" +"+I73*Q73*I1" +"5.64/I1" +"+I74*Q74*I1" +"+Q75*I75" +"+I76*Q76*I1" +"+I77*Q77" +"+I78*Q78*I1" +"+I79*Q79*I1" +"0.47/I1" +"I80*$I$1*Q80" +"0.91/I$1" +"0.76/I$1" +"5.37/I$1" +"2.26/I$1" +"SUM(T72:T108)" +"SUM(S73:S79,S87:S103)" +"18.29*0.0328767" +"18.889*0.0328767" +"0.9125*0.0328767" +"0.7604*0.0328767" +"1.3688*0.0328767" +"0.341*0.0328767" +"0.152*0.0328767" +"SUM(S115:S117)" +"+I131*Q131*I$1" +"SUM(Q131:Q134)" +"1.24/$I$1" +"4.2583/I$1" +"4.5625/I$1" +"I144*29*Q144" +"5.5055/I$1" +"6.7405/I$1" +"0.684/I$1" +"2.48/I$1" +"0.152/30" +"+Q153*I153*29" +"0.93/I$1" +"SUM(Q140:Q167)" +"SUM(S154:S166)" +"4.28/I$1" +"SUM(Q173:Q175)" +"+Rates!W17" +"(E62/(1-0.02184))-Rates!W3" +"+Rates!B17" +"+Rates!B22" +"+Rates!B27" +"+Rates!B37" +"+Rates!B42" +"+Rates!B52" +"+Rates!B62" +"+Rates!B67" +"+Rates!Z17" +"+Rates!B72" +"+Rates!B77" +"+Rates!B82" +"+Rates!B87" +"(E61/(1-0.0228))-Rates!Z3" +"+Rates!B92" +"+Rates!B102" +"+Rates!B107" +"+Rates!B112" +"+Rates!B122" +"SUM(Rates!AI17)-0.0072" +"SUM(Rates!H127)" +"SUM(Rates!B69+Rates!B71)" +"SUM(Rates!K22+Rates!B69+Rates!B71)" +"SUM(Rates!B69+Rates!B71+Rates!K47)" +"0.0522+B14" +"SUM(K12:K13)" +"+Rates!H22-0.0225+B28+B29" +"+Rates!H22-0.0072" +"+C20-0.0072" +"+D20-0.0225" +"+D20+0.0072" +"+Rates!H27" +"+Rates!H47" +"+Rates!H52-0.0072" +"+C21+0.0072" +"+Rates!H57-0.0225+B28+B29" +"+Rates!H57-0.0072" +"+Rates!H62" +"+Rates!H67" +"+Rates!H72" +"+Rates!H77" +"+Rates!H82" +"SUM(Rates!H87)" +"+Rates!H97" +"+Rates!H132" +"+Rates!H102" +"+Rates!H112" +"+Rates!H122" +"0.0009+0.0022+0.0075" +"0.0101*(+Rates!H4+Rates!H57-0.0225)" +"+I20-I25" +"+I22-I25" +"+Rates!K17" +"+Rates!K27" +"+Rates!K22" +"+Rates!K32" +"+Rates!K37" +"+Rates!K42" +"+Rates!N17" +"SUM(Rates!N22)" +"+Rates!K87" +"+D37" +"SUM(Rates!N37)" +"SUM(Rates!N42)" +"+Rates!K52" +"+Rates!K47" +"+Rates!K57" +"+Rates!K62" +"+Rates!K67" +"SUM(Rates!N27)" +"SUM(Rates!N32)" +"+Rates!K87" +"+Rates!K77" +"+Rates!K112" +"+Rates!K117" +"+Rates!K122" +"SUM(Rates!N37)" +"SUM(Rates!N42)" +"+Rates!K127" +"+Rates!K132" +"+Rates!K137" +"SUM(Rates!N47)" +"SUM(Rates!N52)" +"+Rates!K142" +"+Rates!K147" +"SUM(Rates!N57)" +"+Rates!K152" +"SUM(Rates!N62)" +"+Rates!Q17" +"SUM(Rates!Q22)" +"SUM(Rates!Q27)" +"SUM(Rates!Q32)" +"+Rates!AF17" +"0.0075+G49" +"+Rates!AF35" +"+Rates!AF23" +"SUM(Rates!AF29)" +"+Rates!T32" +"+C50+B49" +"SUM(Rates!T27,Rates!T37,Rates!T32)" +"Rates!AC34" +"+Rates!T37" +"+Rates!T37+Rates!T27" +"+Rates!T27" +"Rates!A1" +"+Rates!B6" +"Rates!T3" +"+Rates!B5" +"Rates!B2" +"Rates!B4" +"+Rates!AF3" +"Rates!B3" +"+Rates!H4" +"Rates!B7" +"+Rates!AR35" +"Rates!K5" +"Rates!Z3" +"Rates!K4" +"Rates!W3" +"Rates!K3" +"Rates!AI3" +"+B3" +"K7" +"+Z3" +"+H3" +"H5+0.095" +"+W17+W3" +"+T4-T3" +"0.005+0.002" +"0.0022+0.0072+0.0097" +"0.0072+0.0022+0.0097" +"0.0022+0.0072+0.0225" +"0.0022+0.0072" +"0.0022+0.0072+0.0007" +"0.0072+0.0022" +"B6/(1-0.0035)-B6" +"(E6)/(1-0.0035)-E6" +"(H3)/(1-0.0084)-H3" +"(K5)/(1-0.0242)-K5" +"(N5)/(1-0.0704)-N5" +"+Q$3/(1-0.015)-Q$3" +"(+T3-0.108)/(1-0.00489)-(T3-0.108)" +"+W3/(1-0.02184)-W3" +"Z3/(1-0.0228)-Z3" +"+AC3/(1-AB16)-AC3" +"+AF3/(1-0.0022)-AF3" +"+AI3/(1-0.002)-AI3" +"+AL3/(1-0.03)-AL3" +"+AO3/(1-0)-AO3" +"+AR3/(1-0.02)-AR3" +"SUM(B14:B16)" +"+AU12/(1-AU17)-AU12" +"+AU18+AU16+AU15+AU14" +"0.0022" +"0.0303+0.002" +"0.0001" +"B6/(1-0.0081)-B6" +"(E6)/(1-0.0081)-E6" +"(H3)/(1-0.0244)-H3" +"(K5)/(1-0.0257)-K5" +"(N5)/(1-0.797)-N5" +"+T3/(1-0.00603)-T3" +"+W3/(1-0.02184)-W3" +"(Z3)/(1-0.0228)-Z3" +"0.0022+0.0072+0.0012" +"+AC$3/(1-AB22)-AC3" +"+AF3/(1-0.0268)-AF3" +"+AI3/(1-0.004)-AI3" +"+AL3/(1-0.03)-AL3" +"+AR3/(1-0.02)-AR3" +"B6/(1-0.0126)-B6" +"(H3)/(1-0.0443)-H3" +"(K5)/(1-0.0332)-K5" +"(N4)/(1-0.064)-N4" +"+Q$3/(1-0.023)-Q$3" +"+T4/(1-0.0282)-T4" +"+W3/(1-0.02184)-W3" +"0.0275+0.002" +"(Z3)/(1-0.0228)-Z3" +"+AF3/(1-0.0268)-AF3" +"+AI3/(1-0.004)-AI3" +"+AR3/(1-0.02)-AR3" +"0.0072+0.0097+0.0022" +"B6/(1-0.0316)-B6" +"+E6/(1-0.0316)-E6" +"(H3)/(1-0.0504)-H3" +"(K5)/(1-0.0564)-K5" +"(N4)/(1-0.0733)-N4" +"+Q$3/(1-0.026)-Q$3" +"(+T3-0.108)/(1-0.00489)-(T3-0.108)" +"+W3/(1-0.02184)-W3" +"0.0152+0.002" +"+AC3/(1-0.0058)-AC3" +"0.002+0.0072+0.0022" +"0.0022+0.0012" +"+AF3/(1-0.0169)-AF3" +"+AI3/(1-0.004)-AI3" +"+AR3/(1-0.02)-AR3" +"B6/(1-0.0469)-B6" +"+E5/(1-0.0046)-E5" +"(H3)/(1-0.058)-H3" +"(K5)/(1-0.0704)-K5" +"(N3)/(1-0.0612)-N3" +"T3/(1-0.00603)-T3" +"+W3/(1-0.02184)-W3" +"SUM(AI35,AI3)" +"+AC3/(1-0.0058)-AC3" +"0.0022+0.0007" +"+AI3/(1-0.002)-AI3" +"B6/(1-0.0553)-B6" +"E5/(1-0.0091)-E5" +"(H3)/(1-0.0672)-H3" +"(K5)/(1-0.0797)-K5" +"(N3)/(1-0.0705)-N3" +"T4/(1-0.0282)-T4" +"+AI41+AI3" +"B4/(1-0.0046)-B4" +"(E5)/(1-0.0281)-E5" +"(H3)/(1-0.0742)-H3" +"(K4)/(1-0.0191)-K4" +"(N6)/(1-0.0372)-(N6)" +"T3/(1-0.00603)-T3" +"B5/(1-0.0091)-B5" +"(E4)/(1-0.0045)-E4" +"(H4)/(1-0.0095)-H4" +"(K4)/(1-0.0268)-K4" +"(N6)/(1-0.0465)-(N6)" +"T4/(1-0.0282)-T4" +"+T54+T48" +"B$5/(1-0.0281)-B$5" +"(E4)/(1-0.0235)-E4" +"(H4)/(1-0.017)-H4" +"(K4)/(1-0.05)-K4" +"(N6)/(1-0.0399)-N6" +"0.0097+0.0072+0.0022" +"B5/(1-0.0434)-B5" +"(E4)/(1-0.0472)-E4" +"(H4)/(1-0.0369)-H4" +"(K4)/(1-0.064)-K4" +"(N7)/(1-0.026)-N7" +"B5/(1-0.0518)-B5" +"(E3)/(1-0.019)-E3" +"(H4)/(1-0.0429)-H4" +"(K4)/(1-0.0733)-K4" +"(B4)/(1-0.0045)-B4" +"(+E3)/(1-0.0059)-E3" +"(H4)/(1-0.0506)-H4" +"(K3)/(1-0.0242)-K3" +"(+B4)/(1-0.0235)-B4" +"(H4)/(1-0.0597)-H4" +"(K3)/(1-0.024)-K3" +"(2.25)/(1-0.0084)-2.25" +"B4/(1-0.0388)-B4" +"(H4)/(1-0.0667)-H4" +"(K3)/(1-0.024)-K3" +"B4/(1-0.0472)-B4" +"(H4)/(1-0.0358)-H4" +"(K4)/(1-0.024)-K4" +"0.0511-0.0022-0.0088" +"(B3)/(1-0.019)-B3" +"(H5)/(1-0.0101)-H5" +"(K2)/(1-0.0472)-K2" +"0.0945-0.0022-0.0088" +"(B3)/(1-0.0343)-B3" +"(H5)/(1-0.0192)-H5" +"(K2)/(1-0.0612)-K2" +"(B3)/(1-0.0427)-B3" +"(+H5)/(1-0.0117)-H5" +"(K2)/(1-0.0705)-K2" +"+'Offseason Rate'!B102+'Offseason Rate'!B3" +"+P102*0.6" +"(B3-0.09)/(1-0.0059)-(B3-0.09)" +"(+H5)/(1-0.005)-H5" +"(K3)/(1-0.024)-K3" +"+'Offseason Rate'!B107+'Offseason Rate'!B3" +"+P107*0.4" +"SUM(Q102:Q107)" +"4.7/(1-0.0153)-4.7" +"(+H5)/(1-0.0186)-H5" +"(K3)/(1-0.0472)-K3" +"2.3/(1-0.0237)-2.3" +"(+H$5)/(1-0.0127)-H$5" +"(K3)/(1-0.0612)-K3" +"B7/(1-0.0084)-B7" +"(+H4)/(1-0.0186)-H4" +"(K3)/(1-0.0705)-K3" +"(+AI3+AI17)/(1-0.0131)-(+AI3+AI17)" +"(K6)/(1-0.0232)-(K6)" +"B3/(1-0.019)-B3" +"(+H5)/(1-0.0107)-H5" +"(K6)/(1-0.0372)-(K6)" +"0.0022+0+0.0225+0.0072" +"(H4)/(1-0.095)-H4" +"(K6)/(1-0.0465)-(K6)" +"B7/(1-0.0084)-B7" +"(H3)/(1-0.0244)-H3" +"(K6)/(1-0.0304)-K6" +"ROUND(+B4/(1-0.0706)-B4,4)" +"(H4)/(1-0.0369)-H4" +"(K6)/(1-0.0399)-K6" +"(K$7)/(1-0.026)-K$7" +"(H5)/(1-0.0117)-H5" +"B7/(1-0.0084)-B7" +"+Rates!H3" +"+E3" +"+Rates!AF3" +"2.815-0.0635" +"0.005+0.002" +"0.0022+0.0072+0.0225" +"0.0022+0.0072" +"(B3)/(1-0.0089)-B3" +"(E5)/(1-0.0268)-E5" +"(H5)/(1-0.0926)-H5" +"+K3/(1-0.0022)-K3" +"+N3/(1-0.0058)-N3" +"SUM(B14:B16)" +"0.0022" +"0.0303+0.002" +"(B3)/(1-0.0279)-B3" +"(E5)/(1-0.0293)-E5" +"(H5)/(1-0.1089)-H5" +"0.0072+0.0022" +"+K3/(1-0.0268)-K3" +"+N3/(1-0.0058)-N3" +"(B3)/(1-0.0516)-B3" +"(E5)/(1-0.0428)-E5" +"(H4)/(1-0.0812)-H4" +"0.0275+0.002" +"+K3/(1-0.0268)-K3" +"(B3)/(1-0.0588)-B3" +"(E5)/(1-0.0677)-E5" +"(H4)/(1-0.0975)-H4" +"0.0152+0.002" +"0.002+0.0072+0.0022" +"+K3/(1-0.0169)-K3" +"(B3)/(1-0.0679)-B3" +"(E5)/(1-0.0926)-E5" +"(H3)/(1-0.0761)-H3" +"(B3)/(1-0.0788)-B3" +"(E5)/(1-0.1089)-E5" +"(H3)/(1-0.0924)-H3" +"(B3)/(1-0.0871)-B3" +"(E4)/(1-0.0175)-E4" +"(H6)/(1-0.0498)-(H6)" +"(B4)/(1-0.0101)-B4" +"(E4)/(1-0.0314)-E4" +"(H6)/(1-0.0661)-(H6)" +"(B4)/(1-0.0191)-B4" +"(E4)/(1-0.0563)-E4" +"(H6)/(1-0.0545)-H6" +"(B4)/(1-0.0428)-B4" +"(E4)/(1-0.0812)-E4" +"(H7)/(1-0.0299)-H7" +"(B4)/(1-0.0499)-B4" +"(E4)/(1-0.0975)-E4" +"(B4)/(1-0.059)-B4" +"(E3)/(1-0.0268)-E3" +"(B4)/(1-0.0699)-B4" +"(E3)/(1-0.0263)-E3" +"(B4)/(1-0.0782)-B4" +"(E3)/(1-0.0263)-E3" +"(B4)/(1-0.0415)-B4" +"(E4)/(1-0.0263)-E4" +"0.0511-0.0022-0.0088" +"(B5)/(1-0.0109)-B5" +"(E3)/(1-0.0263)-E3" +"0.0945-0.0022-0.0088" +"(B5)/(1-0.0217)-B5" +"(E3)/(1-0.0512)-E3" +"(+B5)/(1-0.0128)-B5" +"(E3)/(1-0.0761)-E3" +"(+B5)/(1-0.0209)-B5" +"(E3)/(1-0.0924)-E3" +"(+B$5)/(1-0.0116)-B$5" +"(E6)/(1-0.0249)-(E6)" +"((+V$3+V$17-0.0072)/(1-0.0131)-(+V$3+V$17-0.0072))" +"(E6)/(1-0.0498)-(E6)" +"0.0022+0+0.0225+0.0072" +"(B4)/(1-0.0101)-B4" +"(E6)/(1-0.0661)-(E6)" +"(B3)/(1-0.0279)-B3" +"(E6)/(1-0.0378)-E6" +"(B4)/(1-0.0428)-B4" +"(E6)/(1-0.0545)-E6" +"(E7)/(1-0.0299)-E7" +"(B5)/(1-0.0128)-B5" +"+F8/(1-F10)-F8" +"+F11+F9" +"+F58/(1-F61)-F58" +"SUM(F59:F60,F62)" +"0.0022+0.0075" +"SUM(F80,F78,F77)" +"0.18+2.27" +"SUM(F146,F148)" +"(12/365)*#REF!I1" +"SUM(E13:E21)" +"+C19" +"+#REF!I1" +"ROUND(+E22/E23/E24,4)" +"+D$7" +"SUM(F30:F37)" +"+D37+C37" +"SUM(F47:F53)" +"+C52+D52" +"+#REF!I1" +"+#REF!I1" +"+C85" +"+#REF!I1" +"+C101+D101" +"+#REF!I1" +"+#REF!I1" +"+D$7" +"+#REF+C134" +"+C12/C17" +"+'Offseason Rate'!E42" +"+D12*E12" +"+G12*D12" +"+F12+H12" +"+C13/C17" +"+'Offseason Rate'!E67" +"+C14/C17" +"+'Offseason Rate'!E107" +"+C15/C17" +"+'Offseason Rate'!E122" +"+C16/C17" +"+'Offseason Rate'!E107" +"SUM(C12:C16)" +"+I18-I17" +"+Rates!B42" +"+Rates!B67" +"+Rates!B87" +"SUM(C36:C38)" +"+D45+C45" +"+H45-G45-F45-E45" +"+#REF!B32" +"+F50-D50-E50-C50" +"+#REF!B67" +"+#REF!B42" +"+#REF!B72" +"+Rates!H32" +"+Rates!H67" +"+Rates!H37" +"+Rates!H72" +"+C74/C74" +"+#REF!B32" +"+D102*E102" +"+F102*D102" +"(+G102*H102)" +"+I102-F102" +"+L102-E102" +"+M102*5" +"+N102*D102" +"+#REF!B67" +"SUM(O102:O103)" +"+C102*F102" +"+C107+C106" +"+C108/C105" +"+Rates!H32" +"+M110*7" +"+Rates!H67" +"AVERAGE(M110:M111)" +"+O112+O104" +"+O114/12" +"+M113+M105" +"+#REF!B37" +"+#REF!B72" +"+Rates!H37" +"+Rates!H72" +"+#REF!B42" +"+#REF!B77" +"+Rates!H42" +"+Rates!H77" +"2083+75" +"9365+175+9+9759+16833+13341+1513" +"28107+9305+175+8+13256+9696+1502+1219" +"2088+175" +"SUM(D23:D39)" +"15001+10001" +"0/'ECT Trans'!I$1" +"1.0603/I$1" +"SUM(I12:M12)" +"I12*I$1*Q12" +"SUM(Q12:Q12)" +"+V11" +"5.75/I$1" +"SUM(I12:M12)" +"I12*I$1*R12" +"6.25/I$1" +"SUM(T12:T14)" +"1.0603/I$1" +"3.145/I$1" +"1.16/30.417" +"SUM(R17:R28)" +"SUM(R32:R38)" +"7.007/$I$1" +"SUM(T41)" +"23/$I$1" +"-212-100-100-195" +"8.061/$I$1" +"SUM(T49:T50)" +"SUM(T51,T47,T42,T39,T30,T15)" +"SUM(T44:T46,T32:T37,T25:T28)" +"+T54-T55" +"6.5854*0.0328767" +"I6*$I$1*R6" +"+O11*2.3" +"SUM(I11:N11)" +"0.608/$I$1" +"SUM(T11:T12)" +"(5.9+5.42)/I$1" +"3.58/29" +"+O31*(2.15)" +"+O33*(1.75)" +"+O36*2.2" +"SUM(T16:T60)" +"+O63*2.28" +"+I63*I$1*R63" +"SUM(T63)" +"1.0603/I$1" +"+O66*2.02" +"I66*I$1*R66" +"2.89/I$1" +"I67*31*R67" +"1.2958/I$1" +"3.145/I$1" +"+O70*2.07" +"1.216/I$1" +"I71*1*R71" +"I72*0*R72" +"SUM(T66:T72)" +"0/I$1" +"SUM(T75:T77)" +"(14.1123+0.2)/I$1" +"(8.5058)/I$1" +"+O82*2.43" +"SUM(T80:T81)" +"6.1038/I$1" +"SUM(T93:T93)" +"SUM(T97:T114)" +"+SUM(T97:T112)+SUM(T36:T52)" +"SUM('IT & Pooling'!U35)" +"SUM('IT & Pooling'!U35)" +"SUM('IT & Pooling'!T35)" +"SUM(T17:T18)" +"SUM(U16)" +"SUM(T19:T20)" +"(T81)*0.103" +"(T81)*0.897" +"(+T24)*0.103" +"(+T24)*0.897" +"SUM(T3:T118)/2-SUM(T119:T128)" +"SUM(T119:T129)" +"+B3" +"+Z3" +"+H3" +"+W17+W3" +"+T4-T3" +"0.0022+0.0075+0.0131" +"0.0075+0.0022+0.0131" +"0.0022+0.0075+0.0225" +"0.0022+0.0075" +"0.0022+0.0072" +"0.002+0.0022" +"0.0022+0.0007+0.0075" +"0.0022+0.0008+0.008+0.0236" +"B6/(1-0.0035)-B6" +"(E6)/(1-0.0035)-E6" +"(H3)/(1-0.0089)-H3" +"(K5)/(1-0.0268)-K5" +"(N5)/(1-0.0926)-N5" +"+Q$3/(1-0.015)-Q$3" +"(+T3-0.108)/(1-0.00507)-(T3-0.108)" +"+W3/(1-0.02116)-W3" +"Z3/(1-0.0228)-Z3" +"+AC3/(1-0.0041)-AC3" +"+AF3/(1-0.0111)-AF3" +"+AI3/(1-0.004)-AI3" +"+AL3/(1-0)-AL3" +"+AO3/(1-0.03)-AO3" +"SUM(B14:B16)" +"+AV12/(1-AV17)-AV12" +"0.1802+0.0189+0.0031" +"+AV18+AV16+AV15+AV14" +"0.0022" +"B6/(1-0.0082)-B6" +"(E6)/(1-0.0082)-E6" +"(H3)/(1-0.0279)-H3" +"(K5)/(1-0.0293)-K5" +"(N5)/(1-0.1089)-N5" +"+T3/(1-0.00593)-T3" +"+W3/(1-0.02116)-W3" +"(Z3)/(1-0.0228)-Z3" +"0.002+0.0075+0.0022" +"0.0022+0.0012+0.0075" +"+AC3/(1-0.0041)-AC3" +"+AF3/(1-0.0111)-AF3" +"+AI3/(1-0.0337)-AI3" +"+AL3/(1-0.007)-AL3" +"+AO3/(1-0.03)-AO3" +"B6/(1-0.0127)-B6" +"(H3)/(1-0.0516)-H3" +"(K5)/(1-0.0428)-K5" +"(N4)/(1-0.0812)-N4" +"+Q$3/(1-0.023)-Q$3" +"+T4/(1-0.02988)-T4" +"+W3/(1-0.02116)-W3" +"(Z3)/(1-0.0228)-Z3" +"+AI3/(1-0.0337)-AI3" +"+AL3/(1-0.007)-AL3" +"+AO3/(1-0.05)-AO3" +"0.0075+0.0131+0.0022" +"B6/(1-0.032)-B6" +"+E6/(1-0.032)-E6" +"(H3)/(1-0.0588)-H3" +"(K5)/(1-0.0677)-K5" +"(N4)/(1-0.0975)-N4" +"+Q$3/(1-0.026)-Q$3" +"(+T3-0.108)/(1-0.00507)-(T3-0.108)" +"+W3/(1-0.02116)-W3" +"0.0022+0.0012" +"+AI3/(1-0.0213)-AI3" +"+AL3/(1-0.002)-AL3" +"B6/(1-0.0472)-B6" +"+E5/(1-0.0047)-E5" +"(H3)/(1-0.0679)-H3" +"(K5)/(1-0.0926)-K5" +"(N3)/(1-0.0761)-N3" +"T3/(1-0.00593)-T3" +"SUM(AL35,AL3)" +"0.0022+0.0007" +"+AL3/(1-0)-AL3" +"B6/(1-0.0556)-B6" +"E5/(1-0.0092)-E5" +"(H3)/(1-0.0788)-H3" +"(K5)/(1-0.1089)-K5" +"(N3)/(1-0.0924)-N3" +"T4/(1-0.02988)-T4" +"+AL41+AL3" +"B4/(1-0.0047)-B4" +"(E5)/(1-0.0285)-E5" +"(H3)/(1-0.0871)-H3" +"(K4)/(1-0.0175)-K4" +"(N6)/(1-0.0498)-(N6)" +"T3/(1-0.00593)-T3" +"B5/(1-0.0092)-B5" +"(E4)/(1-0.0045)-E4" +"(H4)/(1-0.0101)-H4" +"(K4)/(1-0.0314)-K4" +"(N6)/(1-0.0661)-(N6)" +"T4/(1-0.02988)-T4" +"+T54+T48" +"B5/(1-0.0437)-B5" +"(E4)/(1-0.0238)-E4" +"(H4)/(1-0.0191)-H4" +"(K4)/(1-0.0563)-K4" +"(N6)/(1-0.0545)-N6" +"B5/(1-0.0521)-B5" +"(E4)/(1-0.0238)-E4" +"(H4)/(1-0.0428)-H4" +"(K4)/(1-0.0812)-K4" +"(N7)/(1-0.0299)-N7" +"0.0131+0.0075+0.0022" +"(B4)/(1-0.0045)-B4" +"(E4)/(1-0.0474)-E4" +"(H4)/(1-0.0499)-H4" +"(K4)/(1-0.0975)-K4" +"(+B4)/(1-0.0238)-B4" +"(E3)/(1-0.0193)-E3" +"(H4)/(1-0.059)-H4" +"(K3)/(1-0.0268)-K3" +"B4/(1-0.039)-B4" +"(+E3)/(1-0.0062)-E3" +"(H4)/(1-0.0699)-H4" +"(K3)/(1-0.0263)-K3" +"B4/(1-0.0474)-B4" +"(H4)/(1-0.0782)-H4" +"(K3)/(1-0.0263)-K3" +"(2.25)/(1-0.0084)-2.25" +"(B3)/(1-0.0193)-B3" +"(H4)/(1-0.0415)-H4" +"(K4)/(1-0.0263)-K4" +"0.0511-0.0022-0.0088" +"0.0022+0.0072+0.0131" +"(H5)/(1-0.0109)-H5" +"(K3)/(1-0.0263)-K3" +"0.0945-0.0022-0.0088" +"(B3)/(1-0.0429)-B3" +"(H5)/(1-0.0217)-H5" +"(K3)/(1-0.0512)-K3" +"(B3-0.09)/(1-0.0062)-(B3-0.09)" +"(+H5)/(1-0.0128)-H5" +"(K3)/(1-0.0761)-K3" +"+'Offseason Rate'!B102+'Offseason Rate'!B3" +"+P102*0.6" +"2.3/(1-0.0152)-2.3" +"(+H5)/(1-0.0209)-H5" +"(K3)/(1-0.0924)-K3" +"+'Offseason Rate'!B107+'Offseason Rate'!B3" +"+P107*0.4" +"SUM(Q102:Q107)" +"2.3/(1-0.0236)-2.3" +"(+H5)/(1-0.0116)-H5" +"(K6)/(1-0.0249)-(K6)" +"0.0022+0+0.0225+0.0075" +"B7/(1-0.0084)-B7" +"(H4)/(1-0.0101)-H4" +"(K6)/(1-0.0498)-(K6)" +"(H3)/(1-0.0279)-H3" +"(K6)/(1-0.0661)-(K6)" +"B3/(1-0.0193)-B3" +"(H4)/(1-0.0428)-H4" +"(K6)/(1-0.0378)-K6" +"(K6)/(1-0.0545)-K6" +"(H5)/(1-0.0128)-H5" +"0.0075+0.0022" +"B7/(1-0.0084)-B7" +"(K7)/(1-0.0299)-K7" +"ROUND(+B4/(1-0.0709)-B4,4)" +"B7/(1-0.0084)-B7" +"+Rates!W17" +"+Rates!B17" +"+Rates!B22" +"+Rates!B27" +"+Rates!B37" +"+Rates!B42" +"+Rates!B52" +"+Rates!B57" +"+Rates!B62" +"+Rates!Z17" +"+Rates!B67" +"+Rates!B72" +"+Rates!B77" +"+Rates!B82" +"+Rates!B87" +"+Rates!B97" +"+Rates!B102" +"+Rates!B135" +"+Rates!B107" +"+Rates!B117" +"+Rates!H22-0.0225+B24+B25" +"+Rates!H22-0.0075" +"+C18-0.0075" +"+D18-0.0225" +"+D18+0.0075" +"+Rates!H27" +"+Rates!H32" +"+Rates!H37" +"+Rates!H42" +"+Rates!H47" +"+Rates!H52-0.0075" +"+C19+0.0075" +"+Rates!H57-0.0225+B24+B25" +"+Rates!H57-0.0075" +"+Rates!H62" +"+Rates!H67" +"+Rates!H72" +"+Rates!H77" +"+Rates!H82" +"SUM(Rates!H87)" +"+Rates!H97" +"+Rates!H112" +"+Rates!H102" +"+Rates!H107" +"0.0009+0.0022+0.0075" +"0.0101*(+Rates!H4+Rates!H57-0.0225)" +"+I18-I23" +"+I20-I23" +"+Rates!K17" +"+Rates!K27" +"+Rates!K22" +"+Rates!K32" +"+Rates!K37" +"+Rates!K42" +"+Rates!N17" +"SUM(Rates!N22)" +"+Rates!K87" +"+D33" +"SUM(Rates!N37)" +"SUM(Rates!N42)" +"+Rates!K52" +"+Rates!K47" +"+Rates!K57" +"+Rates!K62" +"+Rates!K67" +"SUM(Rates!N27)" +"SUM(Rates!N32)" +"+Rates!K87" +"+Rates!K77" +"+Rates!K97" +"+Rates!K102" +"+Rates!K107" +"SUM(Rates!N37)" +"SUM(Rates!N42)" +"+Rates!K112" +"+Rates!K117" +"+Rates!K122" +"SUM(Rates!N47)" +"SUM(Rates!N52)" +"+Rates!K127" +"+Rates!K132" +"SUM(Rates!N57)" +"+Rates!K137" +"SUM(Rates!N62)" +"+Rates!Q17" +"SUM(Rates!Q22)" +"SUM(Rates!Q27)" +"SUM(Rates!Q32)" +"+Rates!T32" +"+C46+B45" +"SUM(Rates!T27,Rates!T37,Rates!T32)" +"+Rates!AI17" +"0.0075+G45" +"+Rates!AI35" +"+Rates!AI23" +"+Rates!T37" +"+Rates!T37+Rates!T27" +"SUM(Rates!AI29)" +"+Rates!T27" +"+Rates!B6" +"Rates!T3" +"+Rates!B5" +"Rates!B4" +"+Rates!AI3" +"Rates!B3" +"+Rates!H4" +"Rates!B7" +"Rates!K5" +"Rates!Z3" +"Rates!K4" +"Rates!W3" +"Rates!K3" +"+Rates!H3" +"+Rates!AI3" +"0.0022+0.0075+0.0225" +"0.0022+0.0075" +"0.002+0.0022" +"(B3)/(1-0.0084)-B3" +"(E5)/(1-0.0235)-E5" +"+H3/(1-0.0022)-H3" +"SUM(B14:B16)" +"0.0022" +"(B3)/(1-0.0244)-B3" +"(E5)/(1-0.0252)-E5" +"0.002+0.0075+0.0022" +"+H3/(1-0.0268)-H3" +"(B3)/(1-0.0443)-B3" +"(E5)/(1-0.0342)-E5" +"+H3/(1-0.0268)-H3" +"(B3)/(1-0.0504)-B3" +"(E5)/(1-0.0564)-E5" +"+H3/(1-0.0169)-H3" +"(B3)/(1-0.058)-B3" +"(E5)/(1-0.0732)-E5" +"(B3)/(1-0.0672)-B3" +"(E5)/(1-0.0847)-E5" +"(B3)/(1-0.0742)-B3" +"(E4)/(1-0.0174)-E4" +"(B4)/(1-0.0095)-B4" +"(E4)/(1-0.0265)-E4" +"(B4)/(1-0.017)-B4" +"(E4)/(1-0.0487)-E4" +"(B4)/(1-0.0369)-B4" +"(E4)/(1-0.0655)-E4" +"(B4)/(1-0.0429)-B4" +"(E4)/(1-0.077)-E4" +"(B4)/(1-0.0506)-B4" +"(E3)/(1-0.0235)-E3" +"(B4)/(1-0.0597)-B4" +"(E3)/(1-0.0231)-E3" +"(B4)/(1-0.0667)-B4" +"(E3)/(1-0.0231)-E3" +"(B4)/(1-0.0358)-B4" +"(E4)/(1-0.0232)-E4" +"0.0511-0.0022-0.0088" +"(B5)/(1-0.0101)-B5" +"(E3)/(1-0.0231)-E3" +"0.0945-0.0022-0.0088" +"(B5)/(1-0.0192)-B5" +"(E3)/(1-0.0453)-E3" +"(+B5)/(1-0.0117)-B5" +"(E3)/(1-0.0621)-E3" +"(+B5)/(1-0.0186)-B5" +"(E3)/(1-0.0736)-E3" +"(+B5)/(1-0.0107)-B5" +"(E6)/(1-0.0222)-(E6)" +"0.0022+0+0.0225+0.0075" +"(B4)/(1-0.095)-B4" +"(E6)/(1-0.039)-(E6)" +"(B3)/(1-0.0244)-B3" +"(E6)/(1-0.0505)-(E6)" +"(B4)/(1-0.0369)-B4" +"(E6)/(1-0.0308)-E6" +"(E6)/(1-0.0423)-E6" +"(B5)/(1-0.0117)-B5" +"(2.25)/(1-0.0255)-2.25" +"+F8/(1-F10)-F8" +"+F11+F9" +"+F58/(1-F61)-F58" +"SUM(F59:F60,F62)" +"0.0022+0.0075" +"SUM(F80,F78,F77)" +"0.18+2.27" +"SUM(F146,F148)" +"(12/365)*'ECT Trans'!I1" +"SUM(E13:E21)" +"+C19" +"+'ECT Trans'!I1" +"ROUND(+E22/E23/E24,4)" +"+D$7" +"SUM(F30:F37)" +"+D37+C37" +"SUM(F47:F53)" +"+C52+D52" +"+'ECT Trans'!I1" +"+'ECT Trans'!I1" +"+C85" +"+'ECT Trans'!I1" +"+C101+D101" +"+'ECT Trans'!I1" +"+'ECT Trans'!I1" +"+D$7" +"+#REF+C134" +"+C12/C17" +"+'Offseason Rate'!E42" +"+D12*E12" +"+G12*D12" +"+F12+H12" +"+C13/C17" +"+'Offseason Rate'!E67" +"+C14/C17" +"+'Offseason Rate'!E107" +"+C15/C17" +"+'Offseason Rate'!E122" +"+C16/C17" +"+'Offseason Rate'!E107" +"SUM(C12:C16)" +"+I18-I17" +"+Rates!B42" +"+Rates!B62" +"+Rates!B82" +"SUM(C36:C38)" +"+D45+C45" +"+H45-G45-F45-E45" +"+#REF!B32" +"+F50-D50-E50-C50" +"+#REF!B67" +"+#REF!B42" +"+#REF!B72" +"+Rates!H32" +"+Rates!H67" +"+Rates!H37" +"+Rates!H72" +"+C74/C74" +"+#REF!B32" +"+D102*E102" +"+F102*D102" +"(+G102*H102)" +"+I102-F102" +"+L102-E102" +"+M102*5" +"+N102*D102" +"+#REF!B67" +"SUM(O102:O103)" +"+C102*F102" +"+C107+C106" +"+C108/C105" +"+Rates!H32" +"+M110*7" +"+Rates!H67" +"AVERAGE(M110:M111)" +"+O112+O104" +"+O114/12" +"+M113+M105" +"+#REF!B37" +"+#REF!B72" +"+Rates!H37" +"+Rates!H72" +"+#REF!B42" +"+#REF!B77" +"+Rates!H42" +"+Rates!H77" +"(M5)/(1-L5)-M5+J5" +"2083+75" +"9365+175+9+9759+16833+13341+1513" +"28107+9305+175+8+13256+9696+1502+1219" +"2088+175" +"SUM(D23:D39)" +"15001+10001" +"0/'ECT Trans'!I$1" +"SUM(I59:M59)" +"I59*I$1*R59" +"1.0603/I$1" +"SUM(I12:M12)" +"I12*I$1*Q12" +"SUM(Q12:Q12)" +"+V11" +"SUM(I12:M12)" +"I12*I$1*R12" +"SUM(T12:T14)" +"1.0603/I$1" +"3.145/I$1" +"2.6805/I$1" +"1.4381/I$1" +"SUM(R17:R26)" +"6.423/I$1" +"SUM(R29:R34)" +"SUM(T37)" +"7.007/$I$1" +"18.29*0.0328767" +"18.889*0.0328767" +"-193-231-306" +"4.28/31" +"SUM(T48:T49)" +"SUM(T50,T46,T41,T38,T35,T27,T15)" +"SUM(T43:T45,T29:T33,T24:T26)" +"+T53-T54" +"I6*$I$1*R6" +"0.3*0.0328767" +"SUM(T6:T11)" +"1.21/$I$1" +"4.2583/30" +"4.2583/I$1" +"0.684/I$1" +"1.35/I1" +"SUM(T14:T21)" +"+R27*I27" +"+O35*2.3" +"(5.9+5.42)/I$1" +"0.47/31" +"+O41*(1.75)" +"SUM(I41:N41)" +"0.91/I1" +"0.91/I1" +"0.76/I1" +"0.6/I1" +"+O49*(2.15)" +"+O57*2.2" +"I60*I$1*R60" +"SUM(T29:T82)" +"0.7604*0.0328767" +"+O85*2.28" +"0.341*0.0328767" +"0.5323*0.0328767" +"0.3042/30" +"0.3802/30" +"SUM(T85:T94)" +"SUM(U94)" +"1.0603/I$1" +"+O97*2.02" +"1.5238/I$1" +"3.145/I$1" +"+O100*2.07" +"SUM(T97:T100)" +"0/I$1" +"4.41/+I1" +"(+I104*R104)*I1" +"2.4/30" +"+I106*R106*I1" +"4.41/I1" +"+I107*R107*I1" +"+I108*R108" +"6.201/I1" +"+I109*R109*I1" +"SUM(T103:T109)" +"SUM(U103:U103)" +"(14.1123+0.2)/I$1" +"(8.5058)/I$1" +"SUM(T112:T113)" +"0.988/I$1" +"0.912/I$1" +"0.608/I$1" +"+O120*2.43" +"SUM(T116:T120)" +"6.1038/I$1" +"SUM(T128:T128)" +"SUM(T132:T149)" +"+SUM(T132:T147)+SUM(T57:T74)" +"SUM('IT & Pooling'!V39)" +"SUM('IT & Pooling'!V39)" +"SUM('IT & Pooling'!U39)" +"SUM(T30:T31)" +"SUM(U29)" +"SUM(T32:T33)" +"(T113)*0.103" +"(T113)*0.897" +"(+T37)*0.103" +"(+T37)*0.897" +"SUM(T3:T153)/2-SUM(T154:T163)" +"SUM(T154:T164)" +"+Rates!W17" +"(E60/(1-0.02184))-Rates!W3" +"+Rates!B17" +"+Rates!B22" +"+Rates!B27" +"+Rates!B37" +"+Rates!B42" +"+Rates!B52" +"+Rates!B62" +"+Rates!B67" +"+Rates!Z17" +"+Rates!B72" +"+Rates!B77" +"+Rates!B82" +"+Rates!B87" +"(E59/(1-0.0228))-Rates!Z3" +"+Rates!B92" +"+Rates!B102" +"+Rates!B107" +"+Rates!B112" +"+Rates!B122" +"SUM(Rates!AI17)-0.0072" +"SUM(Rates!H112)" +"SUM(K12:K13)" +"+Rates!H22-0.0225+B26+B27" +"+Rates!H22-0.0072" +"+C20-0.0072" +"+D20-0.0225" +"+D20+0.0072" +"+Rates!H27" +"+Rates!H47" +"+Rates!H52-0.0072" +"+C21+0.0072" +"+Rates!H57-0.0225+B26+B27" +"+Rates!H57-0.0072" +"+Rates!H62" +"+Rates!H67" +"+Rates!H72" +"+Rates!H77" +"+Rates!H82" +"SUM(Rates!H87)" +"+Rates!H97" +"+Rates!H117" +"+Rates!H102" +"+Rates!H107" +"0.0009+0.0022+0.0075" +"0.0101*(+Rates!H4+Rates!H57-0.0225)" +"+I20-I25" +"+I22-I25" +"+Rates!K17" +"+Rates!K27" +"+Rates!K22" +"+Rates!K32" +"+Rates!K37" +"+Rates!K42" +"+Rates!N17" +"SUM(Rates!N22)" +"+Rates!K87" +"+D35" +"SUM(Rates!N37)" +"SUM(Rates!N42)" +"+Rates!K52" +"+Rates!K47" +"+Rates!K57" +"+Rates!K62" +"+Rates!K67" +"SUM(Rates!N27)" +"SUM(Rates!N32)" +"+Rates!K87" +"+Rates!K77" +"+Rates!K97" +"+Rates!K102" +"+Rates!K107" +"SUM(Rates!N37)" +"SUM(Rates!N42)" +"+Rates!K112" +"+Rates!K117" +"+Rates!K122" +"SUM(Rates!N47)" +"SUM(Rates!N52)" +"+Rates!K127" +"+Rates!K132" +"SUM(Rates!N57)" +"+Rates!K137" +"SUM(Rates!N62)" +"+Rates!Q17" +"SUM(Rates!Q22)" +"SUM(Rates!Q27)" +"SUM(Rates!Q32)" +"+Rates!AF17" +"0.0075+G47" +"+Rates!AF35" +"+Rates!AF23" +"SUM(Rates!AF29)" +"+Rates!T32" +"+C48+B47" +"SUM(Rates!T27,Rates!T37,Rates!T32)" +"+Rates!T37" +"+Rates!T37+Rates!T27" +"+Rates!T27" +"Rates!A2" +"+Rates!B6" +"Rates!T3" +"+Rates!B5" +"Rates!B4" +"+Rates!AF3" +"Rates!B3" +"+Rates!H4" +"Rates!B7" +"Rates!K5" +"Rates!Z3" +"Rates!K4" +"Rates!W3" +"Rates!K3" +"Rates!AI3" +"+B3" +"K7" +"+Z3" +"+H3" +"+W17+W3" +"+T4-T3" +"0.005+0.002" +"0.0022+0.0072+0.0131" +"0.0072+0.0022+0.0131" +"0.0022+0.0072+0.0225" +"0.0022+0.0072" +"0.0022+0.0072+0.0007" +"B6/(1-0.0035)-B6" +"(E6)/(1-0.0035)-E6" +"(H3)/(1-0.0084)-H3" +"(K5)/(1-0.0242)-K5" +"(N5)/(1-0.0704)-N5" +"+Q$3/(1-0.015)-Q$3" +"(+T3-0.108)/(1-0.00507)-(T3-0.108)" +"+W3/(1-0.02184)-W3" +"Z3/(1-0.0228)-Z3" +"+AC3/(1-0.0111)-AC3" +"+AF3/(1-0.0022)-AF3" +"+AI3/(1-0.004)-AI3" +"+AL3/(1-0.03)-AL3" +"+AO3/(1-0)-AO3" +"SUM(B14:B16)" +"+AS12/(1-AS17)-AS12" +"+AS18+AS16+AS15+AS14" +"0.0022" +"0.0303+0.002" +"B6/(1-0.0081)-B6" +"(E6)/(1-0.0081)-E6" +"(H3)/(1-0.0244)-H3" +"(K5)/(1-0.0257)-K5" +"(N5)/(1-0.797)-N5" +"+T3/(1-0.00593)-T3" +"+W3/(1-0.02184)-W3" +"(Z3)/(1-0.0228)-Z3" +"0.0072+0.0022" +"0.0022+0.0072+0.0012" +"+AC3/(1-0.0111)-AC3" +"+AF3/(1-0.0268)-AF3" +"+AI3/(1-0.008)-AI3" +"+AL3/(1-0.03)-AL3" +"B6/(1-0.0126)-B6" +"(H3)/(1-0.0443)-H3" +"(K5)/(1-0.0332)-K5" +"(N4)/(1-0.064)-N4" +"+Q$3/(1-0.023)-Q$3" +"+T4/(1-0.02988)-T4" +"+W3/(1-0.02184)-W3" +"0.0275+0.002" +"(Z3)/(1-0.0228)-Z3" +"+AF3/(1-0.0268)-AF3" +"+AI3/(1-0.008)-AI3" +"0.0072+0.0131+0.0022" +"B6/(1-0.0316)-B6" +"+E6/(1-0.0316)-E6" +"(H3)/(1-0.0504)-H3" +"(K5)/(1-0.0564)-K5" +"(N4)/(1-0.0733)-N4" +"+Q$3/(1-0.026)-Q$3" +"(+T3-0.108)/(1-0.00507)-(T3-0.108)" +"+W3/(1-0.02184)-W3" +"0.0152+0.002" +"0.002+0.0072+0.0022" +"0.0022+0.0012" +"+AF3/(1-0.0169)-AF3" +"+AI3/(1-0.008)-AI3" +"B6/(1-0.0469)-B6" +"+E5/(1-0.0046)-E5" +"(H3)/(1-0.058)-H3" +"(K5)/(1-0.0704)-K5" +"(N3)/(1-0.0612)-N3" +"T3/(1-0.00593)-T3" +"+W3/(1-0.02184)-W3" +"SUM(AI35,AI3)" +"0.0022+0.0007" +"+AI3/(1-0.004)-AI3" +"B6/(1-0.0553)-B6" +"E5/(1-0.0091)-E5" +"(H3)/(1-0.0672)-H3" +"(K5)/(1-0.0797)-K5" +"(N3)/(1-0.0705)-N3" +"T4/(1-0.02988)-T4" +"+AI41+AI3" +"B4/(1-0.0046)-B4" +"(E5)/(1-0.0281)-E5" +"(H3)/(1-0.0742)-H3" +"(K4)/(1-0.0191)-K4" +"(N6)/(1-0.0372)-(N6)" +"T3/(1-0.00593)-T3" +"B5/(1-0.0091)-B5" +"(E4)/(1-0.0045)-E4" +"(H4)/(1-0.0095)-H4" +"(K4)/(1-0.0268)-K4" +"(N6)/(1-0.0465)-(N6)" +"T4/(1-0.02988)-T4" +"+T54+T48" +"B$5/(1-0.0281)-B$5" +"(E4)/(1-0.0235)-E4" +"(H4)/(1-0.017)-H4" +"(K4)/(1-0.05)-K4" +"(N6)/(1-0.0399)-N6" +"0.0131+0.0072+0.0022" +"B5/(1-0.0434)-B5" +"(E4)/(1-0.0472)-E4" +"(H4)/(1-0.0369)-H4" +"(K4)/(1-0.064)-K4" +"(N7)/(1-0.026)-N7" +"B5/(1-0.0518)-B5" +"(E3)/(1-0.019)-E3" +"(H4)/(1-0.0429)-H4" +"(K4)/(1-0.0733)-K4" +"(B4)/(1-0.0045)-B4" +"(+E3)/(1-0.0059)-E3" +"(H4)/(1-0.0506)-H4" +"(K3)/(1-0.0242)-K3" +"(+B4)/(1-0.0235)-B4" +"(H4)/(1-0.0597)-H4" +"(K3)/(1-0.024)-K3" +"(2.25)/(1-0.0084)-2.25" +"B4/(1-0.0388)-B4" +"(H4)/(1-0.0667)-H4" +"(K3)/(1-0.024)-K3" +"B4/(1-0.0472)-B4" +"(H4)/(1-0.0358)-H4" +"(K4)/(1-0.024)-K4" +"0.0511-0.0022-0.0088" +"(B3)/(1-0.019)-B3" +"(H5)/(1-0.0101)-H5" +"(K3)/(1-0.024)-K3" +"0.0945-0.0022-0.0088" +"(B3)/(1-0.0343)-B3" +"(H5)/(1-0.0192)-H5" +"(K3)/(1-0.0472)-K3" +"(B3)/(1-0.0427)-B3" +"(+H5)/(1-0.0117)-H5" +"(K3)/(1-0.0612)-K3" +"+'Offseason Rate'!B102+'Offseason Rate'!B3" +"+P102*0.6" +"(B3-0.09)/(1-0.0059)-(B3-0.09)" +"(+H5)/(1-0.0186)-H5" +"(K3)/(1-0.0705)-K3" +"+'Offseason Rate'!B107+'Offseason Rate'!B3" +"+P107*0.4" +"SUM(Q102:Q107)" +"2.3/(1-0.0153)-2.3" +"(+AI3+AI17)/(1-0.0131)-(+AI3+AI17)" +"(K6)/(1-0.0232)-(K6)" +"2.3/(1-0.0237)-2.3" +"(+H5)/(1-0.0107)-H5" +"(K6)/(1-0.0372)-(K6)" +"0.0022+0+0.0225+0.0072" +"B7/(1-0.0084)-B7" +"(H4)/(1-0.095)-H4" +"(K6)/(1-0.0465)-(K6)" +"(H3)/(1-0.0244)-H3" +"(K6)/(1-0.0304)-K6" +"B3/(1-0.019)-B3" +"(H4)/(1-0.0369)-H4" +"(K6)/(1-0.0399)-K6" +"(2.25)/(1-0.026)-2.25" +"(H5)/(1-0.0117)-H5" +"B7/(1-0.0084)-B7" +"ROUND(+B4/(1-0.0706)-B4,4)" +"B7/(1-0.0084)-B7" +"+Rates!H3" +"+E3" +"+Rates!AF3" +"2.815-0.0635" +"0.005+0.002" +"0.0022+0.0072+0.0225" +"0.0022+0.0072" +"(B3)/(1-0.0089)-B3" +"(E5)/(1-0.0268)-E5" +"(H5)/(1-0.0926)-H5" +"+K3/(1-0.0022)-K3" +"+N3/(1-0.0058)-N3" +"SUM(B14:B16)" +"0.0022" +"0.0303+0.002" +"(B3)/(1-0.0279)-B3" +"(E5)/(1-0.0293)-E5" +"(H5)/(1-0.1089)-H5" +"0.0072+0.0022" +"+K3/(1-0.0268)-K3" +"+N3/(1-0.0058)-N3" +"(B3)/(1-0.0516)-B3" +"(E5)/(1-0.0428)-E5" +"(H4)/(1-0.0812)-H4" +"0.0275+0.002" +"+K3/(1-0.0268)-K3" +"(B3)/(1-0.0588)-B3" +"(E5)/(1-0.0677)-E5" +"(H4)/(1-0.0975)-H4" +"0.0152+0.002" +"0.002+0.0072+0.0022" +"+K3/(1-0.0169)-K3" +"(B3)/(1-0.0679)-B3" +"(E5)/(1-0.0926)-E5" +"(H3)/(1-0.0761)-H3" +"(B3)/(1-0.0788)-B3" +"(E5)/(1-0.1089)-E5" +"(H3)/(1-0.0924)-H3" +"(B3)/(1-0.0871)-B3" +"(E4)/(1-0.0175)-E4" +"(H6)/(1-0.0498)-(H6)" +"(B4)/(1-0.0101)-B4" +"(E4)/(1-0.0314)-E4" +"(H6)/(1-0.0661)-(H6)" +"(B4)/(1-0.0191)-B4" +"(E4)/(1-0.0563)-E4" +"(H6)/(1-0.0545)-H6" +"(B4)/(1-0.0428)-B4" +"(E4)/(1-0.0812)-E4" +"(H7)/(1-0.0299)-H7" +"(B4)/(1-0.0499)-B4" +"(E4)/(1-0.0975)-E4" +"(B4)/(1-0.059)-B4" +"(E3)/(1-0.0268)-E3" +"(B4)/(1-0.0699)-B4" +"(E3)/(1-0.0263)-E3" +"(B4)/(1-0.0782)-B4" +"(E3)/(1-0.0263)-E3" +"(B4)/(1-0.0415)-B4" +"(E4)/(1-0.0263)-E4" +"0.0511-0.0022-0.0088" +"(B5)/(1-0.0109)-B5" +"(E3)/(1-0.0263)-E3" +"0.0945-0.0022-0.0088" +"(B5)/(1-0.0217)-B5" +"(E3)/(1-0.0512)-E3" +"(+B5)/(1-0.0128)-B5" +"(E3)/(1-0.0761)-E3" +"(+B5)/(1-0.0209)-B5" +"(E3)/(1-0.0924)-E3" +"(+B$5)/(1-0.0116)-B$5" +"(E6)/(1-0.0249)-(E6)" +"((+V$3+V$17-0.0072)/(1-0.0131)-(+V$3+V$17-0.0072))" +"(E6)/(1-0.0498)-(E6)" +"0.0022+0+0.0225+0.0072" +"(B4)/(1-0.0101)-B4" +"(E6)/(1-0.0661)-(E6)" +"(B3)/(1-0.0279)-B3" +"(E6)/(1-0.0378)-E6" +"(B4)/(1-0.0428)-B4" +"(E6)/(1-0.0545)-E6" +"(E7)/(1-0.0299)-E7" +"(B5)/(1-0.0128)-B5" +"+F8/(1-F10)-F8" +"+F11+F9" +"+F58/(1-F61)-F58" +"SUM(F59:F60,F62)" +"0.0022+0.0075" +"SUM(F80,F78,F77)" +"0.18+2.27" +"SUM(F146,F148)" +"(12/365)*'ECT Trans'!I1" +"SUM(E13:E21)" +"+C19" +"+'ECT Trans'!I1" +"ROUND(+E22/E23/E24,4)" +"+D$7" +"SUM(F30:F37)" +"+D37+C37" +"SUM(F47:F53)" +"+C52+D52" +"+'ECT Trans'!I1" +"+'ECT Trans'!I1" +"+C85" +"+'ECT Trans'!I1" +"+C101+D101" +"+'ECT Trans'!I1" +"+'ECT Trans'!I1" +"+D$7" +"+#REF+C134" +"+C12/C17" +"+'Offseason Rate'!E42" +"+D12*E12" +"+G12*D12" +"+F12+H12" +"+C13/C17" +"+'Offseason Rate'!E67" +"+C14/C17" +"+'Offseason Rate'!E107" +"+C15/C17" +"+'Offseason Rate'!E122" +"+C16/C17" +"+'Offseason Rate'!E107" +"SUM(C12:C16)" +"+I18-I17" +"+Rates!B42" +"+Rates!B67" +"+Rates!B87" +"SUM(C36:C38)" +"+D45+C45" +"+H45-G45-F45-E45" +"+#REF!B32" +"+F50-D50-E50-C50" +"+#REF!B67" +"+#REF!B42" +"+#REF!B72" +"+Rates!H32" +"+Rates!H67" +"+Rates!H37" +"+Rates!H72" +"+C74/C74" +"+#REF!B32" +"+D102*E102" +"+F102*D102" +"(+G102*H102)" +"+I102-F102" +"+L102-E102" +"+M102*5" +"+N102*D102" +"+#REF!B67" +"SUM(O102:O103)" +"+C102*F102" +"+C107+C106" +"+C108/C105" +"+Rates!H32" +"+M110*7" +"+Rates!H67" +"AVERAGE(M110:M111)" +"+O112+O104" +"+O114/12" +"+M113+M105" +"+#REF!B37" +"+#REF!B72" +"+Rates!H37" +"+Rates!H72" +"+#REF!B42" +"+#REF!B77" +"+Rates!H42" +"+Rates!H77" +"(M5)/(1-L5)-M5+J5" +"2083+75" +"9365+175+9+9759+16833+13341+1513" +"28107+9305+175+8+13256+9696+1502+1219" +"2088+175" +"SUM(D23:D39)" +"15001+10001" +"A46+1" +"A65+1" +"A79+1" +"A84+1" +"A103+1" +"A155+1" +"A174+1" +"A185+1" +"A212+1" +"A238+1" +"A46+1" +"A65+1" +"A79+1" +"A84+1" +"A103+1" +"A155+1" +"A174+1" +"A185+1" +"A212+1" +"A238+1" +"A4+1" +"A7+1" +"A15+1" +"A30+1" +"A34+1" +"A94+1" +"A109+1" +"A161+1" +"A180+1" +"A191+1" +"A218+1" +"A244+1" +"A4+1" +"A7+1" +"A15+1" +"A30+1" +"A34+1" +"A97+1" +"A112+1" +"A164+1" +"A183+1" +"A194+1" +"A221+1" +"A247+1" +"108686345-50000000" +"SUM(C6:C79)" +"SUM(E14:I14)" +"SUM(E14:E16)" +"32000000-E6" +"SUM(E6:E7)" +"E11*0.1" +"SUM(E11:E13)" +"3600000-E19" +"254805*5" +"E23*0.07" +"SUM(E17:E25)" +"27500000/4" +"2000000/4" +"E35+E33+E26+E14+E8" +"E37+E39" +"E6-C6" +"SUM(C6:C12)" +"NOW()" +"ENA!G7" +"+Q4" +"+Q4" +"+Q4" +"+ENA!$A$2" +"+ENA!$E$3" +"+ENA!$E$273/1000" +"+ENA!$G$273/1000" +"ENA!BM273/1000" +"ENA!BO281/1000" +"+K11+I11" +"+E11-M11" +"+I11/M11" +"8590+229895+438083+25212+72457+15000" +"7863+68234+142486+65744" +"-3855-777441" +"34965+28387+28551+15000+195034+1286363+2286+72457+25212+438083-15000-72457-25212-438083" +"18508+7864+17901+68234+142486+61935+22189+65745-7864-68234-142486-61935-22189-65745" +"1312875-777441+218197-21644+843-47891-88371-1185+3000-3855+3855+777441" +"3000-3855+1194852" +"SUM(C11:C12)" +"SUM(O10:O12)" +"61935+22189" +"+-124750" +"E14/C14" +"G14/C14" +"ENA!BS36/1000" +"G35-K35" +"ENA!BS46/1000" +"ENA!BS164/1000+ENA!BS168/1000+ENA!BS176/1000+ENA!BS178/1000" +"(ENA!BS170+ENA!BS174)/1000" +"ENA!BS180/1000+ENA!BS182/1000" +"ENA!BS189/1000" +"ENA!BS196/1000" +"ENA!BS206/1000" +"ENA!BS216/1000" +"ENA!BS218/1000" +"ENA!BS220/1000" +"ENA!BS224/1000" +"ENA!BS267/1000+ENA!BS202/1000+ENA!BS204/1000" +"1227238-1211955" +"SUM(G35:G48)" +"828178-823579" +"2751016-2673101" +"229783-229556" +"5025-2647" +"365963-364170" +"131166-124934" +"100541-94288" +"148965-148428" +"132617-132741" +"576117-576710" +"563295-567009" +"1725835-1729670" +"765929-752348" +"340644-340170" +"387085-232629" +"331300-331063" +"516960-486339" +"1375490-1375477" +"243493-209793" +"2154993-2138218" +"23707-22137+5" +"1651447-1639345" +"480326+777441-850811" +"+-125" +"-1437+26056" +"Summary!Q4" +"+Summary!$Q$4" +"Summary!Q4" +"+G9-E9" +"1200000+664534.2+332267.1" +"SUM(K9:AJ9)" +"SUM(AK9:BL9)" +"+MAX(0,G9-BM9+AM9)" +"SUM(BM9:BO9)" +"+E9-BQ9" +"SUM(AK10:BB10)" +"2340538.83" +"689035.06+1378070.12" +"5323.25+268110.4" +"EECC!$C$62-E15+1192000" +"183010.45+135431.96+396000+252344" +"53311.19+78641.11+4671.74+22604.87+28671.86+26120.07+24767.55+327.02+17664.08" +"3440.53+6680.84+56199.77+62060.03-78641.11-135431.96-183010.45-62060.03-22604.87-28671.86-26120.07-24767.55" +"13833.93+9303.06+5000+20000+80000+278580+97500+5000+100000+510000" +"47620.5+45905+12500+545437.8+150000+80000+17510.9+104297+463226.2+7168+22413.15+63659.61+5000" +"15834+63668.61+54196.5+630000+5000+15834+11145.5+3000+11000+100000+9030.98+39007.08+125000+755700+9000+203476.5+52404.53+5179.43+22526+10245.82+129539+10985+119361.69+5289+20808+49370+34500+272718.9+136359.45+5000+6980+127328+683259" +"33146+8777+5423+2644+10000+5000+82045+15834+150000+82875+100000+159161+2742+7017+15000+9000+63485+700000+186919" +"60398.33+34252.67+96762+356900+12500+59980.39+450000+139019.7+3446+2561.2+1832+7160+7160+272718.9+303021+1370.36+558+1627.5+1250+2280+1624.25+3446+269.39+925+90000+175000+159160.5+152369.1" +"32319.35+47656.79+45840.46+158159+3190+109470.47+226375.68+107307.5+45988.93+59973.51+316800+13506.95+165580.24+29582.71+33612+28581+89336.27+272718.9+15000+10231.82+30050+300+300+2712+1069.5+139743.6+125000+29084.32" +"105000+27013.53+139615.51+5374.81+76991.62+323039.5+21839.9+50000+45737.22+2500+6000+26390.01+27313.69+20139.65+3526.51+7781.75+32599.83+22018.36+900+324436+1415+750+1600+750+750+3685+3680+2663-780+64112" +"750+3685+2700+29554.93+227108.35+139019.7+182928.4+925+2603+8529.09+98995.6+81517.1+135000+19206.15+25000+16218+35488.88+15561.65+208451.79+545437.8+95528.39+42682.61+3337.77+22927-140807.71+100000+90000" +"30855.72+3204+1389+8874.49+8517.35+15064" +"67119.2+248327+521129.48+9587.59+269792+5136+112179.6" +"30074+1180.37+1701.62+11048.44+11661.52+17540.19" +"690000+440065+134402.02+57637.64+28510.18+7645.99+9355+5489.31+7958+19096.68+3855.35+129088.79" +"8590+229895+438083+25212+72457+15000" +"7863+68234+142486+65744" +"-3855-777441" +"21009+26035" +"1500+41029" +"BM13" +"144960.28+92518.79+625000+429388+912762.73" +"34965+28387+28551+15000+195034+1286363+2286+72457+25212+438083-15000-72457-25212-438083" +"18508+7864+17901+68234+142486+61935+22189+65745-7864-68234-142486-61935-22189-65745+84124" +"1312875-777441+218197-21644+843-47891-88371-1185+3000-3855+3855+777441" +"1194825+4437" +"61935+22189-84124" +"+-124750" +"G14-BM14" +"2444117" +"-170181" +"32172000" +"32572000-60717+4897" +"2850000" +"500000+2720000-2850000" +"500000+1632000" +"1632000+500000" +"1632000+500000+1632000" +"3400000+3400000" +"680000+680000" +"1340275-896000" +"-60720+57186" +"41788.38" +"55874.52" +"51910.59+31243.02" +"32352+40000+5477" +"SUM(E9:E21)" +"SUM(G9:G20)" +"SUM(E23:E33)" +"+E34+E22" +"ENA!BS164/1000" +"192000+40222.14" +"64000+64000+12449.27+8383.51" +"88371.43+10677.58" +"88371.43+88371.43+6880.61" +"4851.98+88371.43+5789.49" +"88371.43+4265.95+25877.58" +"255400+341200" +"73114.29+49353.76" +"26674.32+24371.43+24371.43+104388.35" +"50693.68+9859.71" +"21614.99" +"24597+88371+22015+191" +"88371+20886" +"88371" +"88371+1185" +"136622-47066" +"226216.8+150811.2+301622" +"SUM(AC43:AT43)" +"+MAX(0,G43-AK43+AM43)" +"+AK43+BO43" +"+G43-BQ43" +"SUM(E39:E45)" +"G48-E48" +"37866+52268" +"22737+64981" +"SUM(K48:AI48)" +"31040+190587" +"641628-307836-91643" +"628773.13-641628" +"778659-628773.13" +"1007235.91-778659" +"1123413.59-1007235.91" +"1211955-1123414" +"1227238-1211955" +"1191367-1227238" +"E48-BQ48" +"191228-121198" +"312268.7-191228" +"359729.64-312268.7" +"501694.34-359729.64" +"605071.39-501694.34" +"823579-605071" +"828178-823579" +"854518-828178" +"3551+8394+61847+68325+18554" +"22528+8588+179051+51552+12304" +"144496+91156+472898+72378+31267.2" +"1504285-1306301+59411" +"1612815.67-1504284" +"1750277.16-1612815.87" +"2002064.1-1750277.16" +"2218193.35-2002064.1" +"2673101-2218193" +"2751016-2673101" +"2813744-2751016" +"SUM(E51:E52)" +"SUBTOTAL(9,G51:G52)" +"111558-99166" +"123213.04-111558" +"128376.53-123213.04" +"142778.61-128376.53" +"148783.33-142778.61" +"229556-148783" +"229783-229556" +"233042-229783" +"2293.53-1652" +"2646.99-2293.53" +"2647.03-2646.99" +"5025-2647" +"5025-5025" +"16894-14689" +"24088.77-16894" +"24610.77-24088.77" +"24618.33-24610.77" +"24618-24618" +"842-842" +"1239.45-842" +"1239.45-1239.45" +"1240-1240" +"97-97" +"81089-64017" +"172261.15-81089" +"172951.63-172261.15" +"181542.28-172951.63" +"181567.82-181542.28" +"181568-181568" +"187672-141342" +"272249.12-187672" +"311294.55-272249.12" +"358241.68-311294.55" +"360091.31-358241.68" +"364170-360091" +"365963-364170" +"365963-365963" +"64730-50196" +"73311.87-64730" +"85916.67-73311.87" +"104499.69-85916.67" +"115753.01-104499.69" +"124934-115753" +"131166-124934" +"131166-131166" +"63935-44338" +"75482.92-63935" +"80665.02-75482.92" +"89663.11-80665.02" +"91137.26-89663.11" +"94288-91137" +"100541-94288" +"100603-100541" +"SUM(E56:E65)" +"SUBTOTAL(9,G56:G65)" +"SUM(AC66:AG66)" +"19522-16782" +"24029.89-19522" +"26981.72-24029.89" +"101004.87-26981.72" +"123757.93-101004.87" +"148428-123758" +"148965-148428" +"161427-148965" +"0" +"0-0" +"90147-83801" +"109284.88-90147" +"109953.13-109284.88" +"123316-109953.13" +"128303.71-123316" +"132741-128304" +"132617-132741" +"132617-132617" +"21988-21780" +"54066.24-21988" +"58576.24-54066.24" +"58712-58576" +"59508-58712" +"402605-284484" +"445520.77-402605" +"497707.56-445520.77" +"538308.47-497707.56" +"563739.27-538308.47" +"576710-563739" +"576117-576710" +"581555-576117" +"4460.4-1980" +"11298.22-4460.4" +"15419-11298" +"15419-15419" +"4190.77-1298" +"108091.71-4190.77" +"117122.71-108091.71" +"194353.73-117122.71" +"201292-194354" +"201462-201292" +"88262-75709" +"214576.12-88262" +"285216.11-214576.12" +"391232.33-285216.11" +"495451.19-391232.33" +"567009-495451" +"563295-567009" +"565878-563295" +"149224-78626" +"327033.74-149224" +"475583.16-327033.74" +"1485068.32-475583.16" +"1575899.23-1485068.32" +"1729670-1575899" +"1725835-1729670" +"1758091-1725835" +"200103.5-44694" +"205307.54-200104" +"342687.18-205307.04" +"672483.14-342687.18" +"685510.14-672483.14" +"752341-685510" +"765929-752348" +"813143-765922" +"155314.43-1940" +"307674.54-155314.43" +"474562.05-307674.54" +"629750.01-474562.05" +"636245-629750" +"637423-636245" +"SUM(E69:E80)" +"SUBTOTAL(9,G69:G80)" +"SUM(AK67:AK80)" +"291994-52531" +"299764.51-292005" +"311366.86-299753.51" +"314783.29-311366.86" +"334044.02-314783.29" +"340170-334044" +"340644-340170" +"340644-340644" +"158897.03-141564.34" +"164986.4-158897.03" +"166933.55-164986.4" +"232629-166934" +"387085-232629" +"404041-387085" +"SUM(I84)" +"224178-12469-132074" +"265223.29-224178" +"299056.04-265223.29" +"316865.17-299056.04" +"330442.68-316865.17" +"331063-330443" +"331300-331063" +"331300-331300" +"SUM(E89:E89)" +"SUBTOTAL(9,G89:G89)" +"255157-6680-99113" +"290790.75-255157" +"321166.06-290790.75" +"326568.58-321166.06" +"327542.23-326568.58" +"330486-327542" +"330486-330486" +"512965-34133-317556" +"564539.93-512965" +"611335.3-564539.93" +"682859.03-611335.3" +"718557.7-682859.03" +"730430-718558" +"730430-730430" +"8958-2142" +"22730.69-8958" +"29630.37-22730.69" +"46004.18-29630.37" +"49617.79-46004.18" +"49618-49618" +"3532.65-2885.01" +"3533-3533" +"16116.6-9140" +"17132.1-16116.6" +"20516.1-17132.1" +"20624-20516.1" +"20624-20624" +"156526-88703" +"298806-156526" +"306341.9-298806" +"386985.5-306341.9" +"400698-386985.5" +"393895-400698" +"393895-393895" +"48056-129" +"210564.25-48056" +"317651.85-210564.25" +"388476.86-317651.85" +"408471.11-388476.86" +"486339-408471" +"516960-486339" +"516960-516960" +"G114-BQ114" +"164639-3446" +"473344.95-164639" +"787628.94-473344.95" +"1147441.75-787628.94" +"1314343.36-1147441.75" +"1375477-1314343" +"1375490-1375477" +"1378984-1375490" +"320617" +"170512+125000" +"7380.37-1017" +"25106.38-7380.37" +"135602.94-25106.38" +"192863.21-135602.94" +"209793-192863" +"243493-209793" +"294285-243493" +"29087.19" +"64551-29087" +"92401-64551" +"37098.78-13630.45" +"62648.78-37098.78" +"203191-62649" +"253706-203191" +"31324+4633" +"452525-31324-4633" +"685360.01-452525" +"1077214.15-685360.01" +"1667992.67-1077214.15" +"1980047.28-1667992.67" +"2254502-1980047" +"2254502-2254502" +"SUM(AK134:AT134)" +"26998+1050" +"178369-26998-1050" +"368860.73-178369" +"487385.14-368860.73" +"1250055.47-487385.14" +"1685922.37-1250055.47" +"2138218-1685922" +"2154993-2138218" +"2206150-2154993" +"6042.33-588" +"15592.11-6042.33" +"16703.2-15592.11" +"22136.95-16703.2" +"23707-22137+5" +"23707-23712-3" +"179059.8-108874" +"285203.85-179059.8" +"430314.08-285203.85" +"676932.92-430314.08" +"1639345-676933" +"1651447-1639345" +"1746882-1651447" +"E146+E143+E141+E139+E134+E132+E127+E122+E120+E115+E110+E106+E102+E98+E94+E90+E86+E81+E66+E53+E48+E108" +"F139+F134+F132+F127+F122+F120+F115+F110+F106+F102+F98+F94+F90+F86+F81+F66" +"151015+151015" +"157687+157687+157687" +"157687*2+157682" +"1207802" +"362341+483121+241560+120780" +"6359" +"27607" +"114343.46-64779" +"193174.62-114343.46" +"227305.17-193174.62" +"236375-227305" +"236375-236375" +"-AG148+201869+82855" +"2173279-6359-AI148" +"5151338-(31972-6359)-AO148" +"0-AQ148-5200" +"0-2245594.11-27607.29-157687" +"3769589-AU148-AU156" +"1724478+157687-AW148-AW156" +"2500081+1828546-BE148-BE156" +"480326+777441-850811" +"-BM162" +"E162+E152+E150+E148+E154+E156+E160+E158" +"F162+F152+F150+F148+#REF+F154+#REF" +"G162+G152+G150+G148+G154+G156+G160" +"BE162+BE152+BE150+BE148+BE154+BE156+BE158" +"+AG164+AG46+AG36" +"BS164+BS46+BS36" +"-(5479320+642592)-26299.06" +"-218197+20000" +"-BQ170+E170" +"115801+52749.2+188515.6+7535.6+107223.2+329902.3+16543+74059.7+250000+15326.6" +"-907656.2+250000" +"166666.67+166666.67" +"172232.1+53400+156450+76106.1+228318.3+456636.6+456636.6+152212.2+36000" +"18000+685803.9" +"166666.67+328165.03" +"399522+10000" +"315565.77+7000" +"-149519.93-7000" +"+E186+I186" +"SUM(E185:E188)" +"3208.45+3798.17" +"1027.25+4563.43+582+8250+18705.49" +"969.25" +"1848.15" +"3360+667+2300.25" +"931.7+119" +"3306+6631.5" +"10765.92" +"2475.23+7636.15" +"3916.79+8599.99" +"2197.53+981.83" +"1506.69" +"SUM(AK194:AU194)" +"150000+108779.11" +"122978.82+184631.15" +"SUM(AQ199:AQ201)" +"-162232.94-65537" +"SUM(E209:E213)" +"152853.97" +"BQ224" +"IDC!J20" +"141763" +"-199260.36+305886.21" +"-94763.44-19519.63-304750.57" +"96803+1083" +"-45626.92" +"+E166+E196+E214+E216+E218+E222+E224+E206+E180+E189+E220+E170+E174+E202+E204+E168+E176+E178+E182" +"+F166+F196+F214+F216+F218+F222+F224+F206+F180+F189+F220+F170+F174+F202+F204" +"SUBTOTAL(9,E228:E233)" +"375000" +"474.67+505.33+825.25" +"605.32+461.4+330.3" +"1397.02-1397.02+3171.91+812.23+747.73+79.82+71.39" +"5285+1030.34+122.91+819.44+172.58+1425" +"5072.96+4935.11+1074.93+1199.36+839.59+500.82+1631.74+360" +"4948.92+4164.95+1938.42+73.37+1209.54+321.96" +"5936.81+100+968+826.59+978.73+259.17+1117.25+953.02+170.25+5551.71+34.19+1157.17+27.79+37.62+2182.8+303.21" +"793.07+7.58+419.3" +"2025.33+73.48+1145.46" +"126.84+1131.4+66.49" +"0+9.17+484.41+2152.82+1383.69+126.22" +"22069.5+4589.45+16484.03+9568.95+2059.32+9301.58+27961.73+19918.9+27650.83+41293.92+19502.89+22838.53+316.65+746.73+18.72+1640.13+828.67+580.92+200.12+2231.25+1852.25" +"1960.12+588.63" +"421.55+3436.57+3454.11+169.3+886.67+25.32+2462.22+858.45+149.62" +"1078.7+1919.12+465.81+221.24+525" +"70-3858.12-2606.17" +"199.9+1730.09+20" +"655.21+2950" +"21+794+73.25+784.41" +"4293+1218+46" +"21644-125-1437" +"8668-71876+71876" +"SUM(Y241:Y249)" +"14520.32+7378.21" +"23476.13+5034.12" +"14180+79879+10609" +"5515.93+6134.01+9917.44+43465.95" +"6519.85+132.5+600" +"14346.82+10271.2+3762.91+345.13+1704.5+780.46" +"2585.04" +"2387.16+7055.46" +"4050.27+674.69+464.29+429.85+270.9+931.98+6727.02" +"10253.1+880.28+1508.22+16000" +"'Invoice Detail'!D412+'Invoice Detail'!D413" +"-20000+1545" +"SUM(E253:E258)" +"+E235+E237+E250+E259+E265+E261+E263" +"E267+E226" +"BM271+BO271" +"E269+E271" +"+E273/$E$3" +"-9000000-14500000" +"-58847040.04-(9577967.64-94763.44-19519.63-304750.57-160750)" +"-4391241.41-135811.59-(6078260-65537)" +"-5723578-421012" +"+K277+K273+K279" +"ENA!AG527" +"ENA!K527" +"ENA!BC527" +"ENA!BC527" +"ENA!AO527" +"Summary!Q4" +"+Summary!$Q$4" +"Summary!Q4" +"ENA!E281" +"ENA!AH527" +"ENA!E281" +"G10-E10" +"ENA!K527" +"ENA!N527" +"-ENA!AQ277" +"10605313-65537" +"2403255" +"SUM(AG10:BD10)" +"+MAX(0,G10-BE10+AM10)" +"ENA!AP527" +"SUM(BE10:BG10)" +"-BI10+E10" +"162232.94+258779.11" +"122978.82+184631.15" +"SUM(AK13:BD13)" +"SUM(K14:AI14)" +"SUM(AQ13:AQ15)" +"-192998-213192" +"1190978.73+582581.06-17477.43" +"371000+59123" +"+G22-E22" +"SUM(K22:AJ22)" +"+E22-BI22" +"+MAX(G26-BE26+AM26)" +"G30-BE30" +"E28+E20+E16+E22+E26+E30+E32+E10+E24+E18" +"F28+F20+F16+F22+F26+F30+F32+F10" +"NOW()" +"SUM(G9:AR9)" +"2072428-2067105" +"SUM(C9:C18)" +"18315010-4408479" +"135431.96+183010.45" +"78641.11" +"-135431.96-183010.45-78641.11" +"510000+20000+5000+13833.93+9303.06+80000+5000+100000" +"545437.8+63659.61+5000" +"63668.61+630000+5000+11145.5+11000+3000+272718.9+136359.45+9000+203477+5179+22526+755699+5000+6980" +"10000+5000+82045+2742+7017+15000+700000" +"60398.33+34252.67+356900+59980.39+450000+139019.7+303021+272718.9+1370.36+558+152369.1" +"158159+3190+109470.47+226375.68+107307.5+45988.93+59973.51+316800+13506.95+165580.24+29582.71+33612+28581+89336.27+272718.9+15000+10231.82+2712+1069.5+139743.6+125000+29084.32" +"105000+27013.53+139615.51+5374.81+76991.62+323039.5+21839.9+50000+45737.22+1600-780+64112" +"29554.93+227108.35+139019.7+182928.4+925+2603+98995.6+81517.1+135000+25000+16218+35488.88+15561.65+208451.79+19206.15+545437.8+95528.39+22927+42682.61+3337.77-140807.71+100000+90000" +"30855.72+3204+1389+8874.49+8517.35+15064" +"67119.2+248327+521129.48+9587.59+269792+5136" +"690000+440065+134402.02+57637.64+28510.18+7645.99+9355+7958+19096.68+3855.35+129088.79" +"53311.19" +"15834+15834+9030.98+10246" +"4671.74" +"3440.53+6680.84-0.5" +"17510.9+22413.15" +"22604.87" +"62060.03-62060.03-22604.87" +"104297+7168" +"129539+10985+119362+5289+20808+49370+34500" +"3446+2561.2+1832+7160+7160+1627.5+1250+2280+1624.25+3446+269.39+925" +"30050+300+300" +"900+750+324436+1415+750+750+3685+3680" +"750+3685+2700" +"47620.5+45905" +"54196.5+127328+683259" +"33146+8777+5423+2644+82875+159161+9000+63485" +"32319.35+47656.79+45840.46" +"20139.65+3526.51+6000+22018.36+32599.83+7781.75+27313.69+26390.01+2663.19" +"150000+80000" +"100000+125000+39007.08" +"150000+100000" +"90000+175000" +"SUM(C22:C38)" +"1280000*3" +"5120000*0.5" +"5120000*0.4" +"-1280000*0.9" +"116160*3" +"696960*0.5" +"696960*0.4" +"-348480*0.9" +"73333*3" +"293332*0.5" +"293332*0.4" +"-73333*0.9" +"SUM(C42:C45)" +"C48+C46+C39+C19" +"SUM(G52:AI52)" +"AK52+AI52+AG52+AC52+AA52+Y52+X52+W52+V52+U52+S52+Q52+AM52+O52+AO52+AO52" +"AK53+AI53+AG53+AC53+AA53+Y53+X53+W53+V53+U53+S53+Q53+O53" +"1360000-M55/2" +"816000+816000" +"AK55+AI55+AG55+AC55+AA55+Y55+X55+W55+V55+U55+S55+Q55+O55+M55+AM55+AO55" +"1360000-M55/2" +"AK56+AI56+AG56+AC56+AA56+Y56+X56+W56+V56+U56+S56+Q56+O56+AM56+AO56" +"SUM(C52:C56)" +"C37+C59+C57" +"W59+W57" +"41788.38" +"55874.52" +"C62+C49" +"W62+W49+W64" +"SUM(G66:AR66)+1" +"+Sheet2!A1" +"NOW()" +"21428870-176250" +"ENA!M281-ENA!M224" +"ENA!O281-ENA!O224" +"ENA!Q281-ENA!Q224" +"ENA!S281-ENA!S224" +"ENA!U281-ENA!U224" +"ENA!W281-ENA!W224" +"ENA!Y281-ENA!Y224" +"ENA!AA281-ENA!AA224" +"ENA!AC281-ENA!AC224" +"ENA!AE281-ENA!AE224" +"ENA!AG281-ENA!AG224" +"ENA!AI281-ENA!AI224" +"SUM(K11:V11)" +"ENA!AO281-ENA!AO224" +"ENA!AQ281-ENA!AQ224" +"ENA!AS281-ENA!AS224" +"ENA!AU281-ENA!AU224" +"ENA!AW281-ENA!AW224" +"ENA!AY281-ENA!AY224" +"ENA!BA281-ENA!BA224" +"SUM(X11:AC11)" +"J11+W11+AE11" +"+J11+K11" +"+U12+V11" +"V12" +"SUM(D11:I11)*0.1/12" +"SUM(D20:I20)" +"(+$J11*(0.065/12))+(K11/2*(0.065/12))" +"(+$J11*(0.065/12))+(SUM($K11:K11)*(0.065/12))+(L11/2*(0.065/12))" +"J11*0.065/12+W11*0.065/12+X11/2*0.065/12" +"ENA!AQ224" +"J11*0.065/12+SUM(W11:Y11)*0.065/12+Z11/2*0.065/12" +"J11*0.065/12+SUM(W11:Z11)*0.065/12+AA11/2*0.065/12" +"J11*0.065/12+SUM(W11:AA11)*0.065/12+AB11/2*0.065/12" +"J11*0.065/12+SUM(W11:AB11)*0.065/12+AC11/2*0.065/12" +"J11*0.065/12+SUM(W11:AC11)*0.065/12+AD11/2*0.065/12" +"W20+J20+AE20" +"K20+J20" +"-149519.93-7000" +"5000+5000" +"SUM(D9:D30)" +"2025.33+73.48" +"SUM(D35:D61)" +"SUM(D66:D114)" +"SUM(D118:D160)" +"674.69+464.29+429.85+270.9+931.98+6727.02" +"6134.01+9917.44+43465.95" +"SUM(D164:D236)" +"SUM(D240:D284)" +"SUM(D288:D356)" +"-4527053*0.97" +"-4527053*0.03" +"SUM(D362:D419)" +"SUM(D423:D466)" +"SUM(D471:D499)" +"SUM(D505:D535)" +"SUM(D539:D562)" +"SUM(H11:BC11)" +"5072.96+4935.11+1074.93" +"4948.92+4164.95" +"SUM(G13:AT13)" +"4504040.6+500.82" +"953.02+1880282.17" +"2320852+4862387" +"6016691+3394+5195240" +"9076735-26831721" +"5659475+3624-59654104" +"9163928-14883136" +"6207414-11551497" +"3219456.5+573861.63" +"-1861943.78+4556988.26" +"SUM(H13:BD13)" +"AV14+AT14+AX14" +"SUM(F11:F14)" +"'Non_WO_costs'!J30" +"AT21" +"-IDC!AA20" +"-421012.05+421012" +"ENA!BM281" +"ENA!K273" +"ENA!Q281" +"ENA!AO281" +"F15+F18-F21-F25-F22-F23-F24+F20" +"H15+H18+H21-H25-H22-H23-H24" +"AJ15+AJ18-AJ21-AJ25-AJ22-AJ23-AJ24" +"AX15+AX18-AX21-AX25-AX22-AX23-AX24+AX20+AX19" +"SUM(C1:C8)" +"SUBTOTAL(9,C10:C10)" +"SUBTOTAL(9,C12:C45)" +"SUBTOTAL(9,C47:C48)" +"SUBTOTAL(9,C52:C74)" +"SUBTOTAL(9,C78:C90)" +"SUBTOTAL(9,C96:C107)" +"SUBTOTAL(9,C109:C113)" +"5000+5000" +"SUBTOTAL(9,C118:C134)" +"SUBTOTAL(9,C136:C246)" +"SUM(C256:C265)" +"C266+C255+C253+C251+C249+C247+C135+C117+C114+C108+C95+C93+C77+C51+C49+C11+C9+C91+C75+C46" +"SUBTOTAL(9,C2:C652)" +"SUM(C9:C12)" +"SUM(C16:C24)" +"SUM(C28:C39)" +"5000+5000" +"SUM(C56:C68)" +"SUM(C73:C108)" +"SUM(C112:C130)" +"SUM(C134:C164)" +"SUM(C168:C195)" +"SUM(C199:C228)" +"SUM(C266:C272)" +"SUM(C276:C283)" +"C311+C284+C273+C263+C229+C196+C165+C131+C109+C69+C52+C40+C25+C13+C295" +"+C11*4" +"+C11*3" +"+E11-G11" +"+I11+G11" +"+C12*6" +"SUM(C11:C14)" +"G15*0.9" +"G15-G17" +"Summary!Q4" +"+Summary!$Q$4" +"Summary!Q4" +"Summary!Q4" +"Summary!Q4" +"Summary!Q4" +"Summary!Q4" +"Summary!Q4" +"Summary!Q4" +"Summary!Q4" +"ENA!G9" +"1200000+664534.2+332267.1" +"+E9-BI9" +"689035.06+1378070.12" +"5323.25+268110.4" +"183010.45+135431.96+1291080+396000+252344" +"53311.19+78641.11+4671.74+22604.87+28671.86+26120.07+24767.55+327.02+17664.08" +"3440.53+6680.84+56199.77+62060.03-78641.11-135431.96-183010.45-62060.03-22604.87-28671.86-26120.07-24767.55" +"13833.93+9303.06+5000+20000+80000+278580+97500+5000+100000+510000" +"47620.5+45905+12500+545437.8+150000+80000+17510.9+104297+463226.2+7168+22413.15+63659.61+5000-907656.2+250000" +"15834+63668.61+54196.5+630000+5000+15834+11145.5+3000+11000+100000+9030.98+39007.08+125000+755700+9000+203476.5+52404.53+5179.43+22526+10245.82+129539+10985+119361.69+5289+20808+49370+34500+272718.9+136359.45+5000+6980+127328+683259" +"33146+8777+5423+2644+10000+5000+82045+15834+150000+82875+100000+159161+2742+7017+15000+9000+63485+700000+186919" +"60398.33+34252.67+96762+356900+12500+59980.39+450000+611029+139019.7+3446+2561.2+1832+7160+7160+272718.9+303021+1370.36+558+1627.5+1250+2280+1624.25+3446+269.39+925+90000+175000+159160.5+152369.1" +"1342425-55632" +"325000" +"-3248000" +"2444117" +"2850000-1200000" +"500000+2720000-2850000" +"500000+1632000" +"1632000+500000" +"1632000+500000+1632000" +"32572000-31816000-316622" +"896000/3" +"SUM(AK17:BC17)" +"SUM(AK20:BA20)" +"+MAX(0,G20-BE20+AM20)" +"SUM(BE20:BG20)" +"SUM(E9:E21)" +"SUM(G9:G20)" +"+G24-E24" +"8272" +"SUM(E23:E33)" +"+E34+E22" +"64000+64000" +"115201-21" +"255400+341200" +"73114.29+49353.76" +"26674.32+24371.43+24371.43" +"79743" +"132911-10" +"SUM(AC43:BD43)" +"+MAX(0,G43-AK43+AM43)" +"+AK43+BG43" +"SUM(I39:I45)" +"SUM(AY39:AY45)+343395" +"2293772-2117057" +"7400-AG50" +"121198-AK50" +"117249-AG51" +"307836-AK51" +"26079-AG52" +"170575-AK52" +"16982-AG53" +"108138-AK53" +"240898-AG54" +"713796-AK54" +"60603-AG55" +"91643-AK55" +"119877-AG56" +"192255-AK56" +"30858-AG57" +"62126-AK57" +"76662-AG58" +"99166-AK58" +"66422-AG59" +"211996-AK59" +"30221-AK60" +"-12494" +"SUM(E50:E63)" +"SUBTOTAL(9,G50:G63)" +"SUM(AC50:AC62)" +"SUM(AC64:AG64)" +"BG65+AK65" +"50961" +"43412" +"SUM(E67:E89)" +"SUBTOTAL(9,G67:G89)" +"SUM(AK65:AK89)" +"G93-E93" +"SUM(K93:AI93)" +"421769-AK93" +"G93-BI93" +"SUM(E93)" +"SUBTOTAL(9,G93:G93)" +"SUM(AK91:AK93)" +"144543-AK97" +"SUM(AK97:BD97)" +"72441" +"SUBTOTAL(9,G97:G99)" +"105793-AK103" +"SUM(E102:E105)" +"351689-AK109" +"284422" +"2142" +"SUM(E115:E116)" +"SUBTOTAL(9,G115:G116)" +"3446" +"170512+125000" +"31324" +"26998" +"SUM(AO155:BA155)" +"AK156+AK150+AK148+AK143+AK138+AK136+AK131+AK126+AK122+AK117+AK112+AK106+AK100+AK94+AK90+AK64+AK124" +"151015+151015" +"SUM(K160:AJ160)" +"G164-BE164" +"-AG64+201869+82855" +"2173279-6359-AI156-AI150-AI148-AI143-AI138-AI136-AI131-AI126-AI124-AI122-AI117-AI112-AI106-AI100-AI94-AI90-AI64" +"5309025-(31972-6359)-AO158-AO160-AO162-AO164-AO166" +"-BE168" +"ENA!G164" +"AR168+AR162+AR160+AR158+AR164+AR166" +"712557+157687+3531998" +"309587+157687" +"61332+314371" +"SUM(AG171:BC171)" +"BI168+BI162+BI160+BI158+BI164+BI166+240414" +"BL168+BL162+BL160+BL158+BL166" +"+AG171+AG46+AG36" +"-6121912+4916256" +"703804-5479320" +"5000" +"+G179-BI179" +"8000+8000" +"315565.77+7000" +"-149519.93-7000" +"+E183+I183" +"348814-272350" +"3208.45+3798.17" +"1027.25+4563.43+582+8250+18705.49" +"969.25" +"1848.15" +"3360+667+2300.25" +"-BI189+G189" +"3306+6631.5" +"10765.92" +"2475.23+7636.15" +"3916.79+8599.99" +"2197.53+981.83" +"1506.69" +"SUM(E200:E204)" +"SUM(AK213:BA213)+BC213" +"ENA!G224" +"'Turbine Detail'!J20" +"141763" +"-199260.36+305886.21" +"+E173+E193+E205+E209+E211+E215+E217+E197+E179+E186+E213+E207+E177+E175+E195" +"+F173+F193+F205+F209+F211+F215+F217+F197+F179+F186+F213+F207" +"SUBTOTAL(9,E221:E226)" +"474.67+505.33+825.25" +"605.32+461.4+330.3" +"1397.02-1397.02+3171.91+812.23+747.73+79.82+71.39" +"5285+1030.34+122.91+819.44+172.58" +"5072.96+4935.11+1074.93+1199.36+839.59+500.82+1631.74+360" +"4948.92+4164.95+1938.42+73.37+1209.54+321.96" +"5936.81+100+968+826.59+978.73+259.17+1117.25+953.02+170.25+5551.71+34.19+1157.17+27.79+37.62+2182.8+303.21" +"793.07+7.58+419.3" +"2025.33+73.48+1145.46" +"126.84+1131.4+66.49" +"0+9.17+484.41+2152.82+1383.69+126.22" +"22069.5+4589.45+16484.03+9568.95+2059.32+9301.58+27961.73+19918.9+27650.83+41293.92+19502.89+22838.53+316.65+746.73+18.72+1640.13+828.67+580.92+200.12+2231.25+1852.25" +"1960.12+588.63" +"10433.5-1836" +"SUM(E233:E242)" +"SUM(Y234:Y242)" +"14520.32+7378.21" +"23476.13+5034.12" +"14180+79879+10609" +"5515.93+6134.01+9917.44+43465.95" +"3056-464" +"14346.82+10271.2+3762.91+345.13+1704.5+780.46" +"2585.04" +"2387.16+7055.46" +"4050.27+674.69+464.29+429.85+270.9+931.98+6727.02" +"14530.83+14531" +"SUM(AC245:AC250)" +"-19789" +"SUM(AK251:BC251)-40000" +"+E228+E230+E243+E251+E257+E253+E255" +"+E259+E219" +"G219+G243+G251" +"BE243+BE251+BE219" +"+E261/$E$3" +"-9000000-14500000" +"-58847040.04-9557967.64" +"ENA!AG527" +"ENA!K527" +"ENA!BB527" +"ENA!AO527" +"SUM(AC275:BA275)" +"1425" +"40222.14+166666.67" +"8383.51+12449.27" +"166666.67+6359" +"31972-6359" +"172232.1+53400+156450+76106.1+228318.3+456636.6+456636.6+152212.2+36000" +"BL282+BL280+BL278+BL269" +"E419+E378" +"SUM(AK423:BB423)" +"G423-BC423" +"BC423+BE423" +"E261+E423" +"I421+I423" +"SUM(J13:J14)" +"J19+J15" +"SUM(J25:J27)" +"J28+J21" +"108686345-50000000" +"SUM(C6:C79)" +"108686345-50000000" +"SUM(C6:C79)" +"108686345-50000000" +"SUM(C6:C79)" +"SUBTOTAL(9,J11:J11)" +"SUBTOTAL(9,J13:J24)" +"SUBTOTAL(9,J26:J35)" +"SUBTOTAL(9,J39:J41)" +"SUBTOTAL(9,J43:J50)" +"SUBTOTAL(9,J56:J61)" +"SUBTOTAL(9,J78:J115)" +"SUBTOTAL(9,J117:J121)" +"SUBTOTAL(9,J11:J121)" +"SUBTOTAL(9,J11:J16)" +"SUBTOTAL(9,J18:J25)" +"SUBTOTAL(9,J27:J27)" +"SUBTOTAL(9,J29:J33)" +"SUBTOTAL(9,J35:J38)" +"SUBTOTAL(9,J47:J75)" +"SUBTOTAL(9,J77:J90)" +"SUBTOTAL(9,J11:J90)" +"SUBTOTAL(9,J11:J15)" +"SUBTOTAL(9,J17:J17)" +"SUBTOTAL(9,J23:J161)" +"SUBTOTAL(9,J163:J164)" +"SUBTOTAL(9,J172:J182)" +"SUBTOTAL(9,J184:J189)" +"SUBTOTAL(9,J11:J189)" +"SUBTOTAL(9,AW2:AW2)" +"SUBTOTAL(9,AW18:AW20)" +"SUBTOTAL(9,AW24:AW24)" +"SUBTOTAL(9,J26:J27)" +"SUBTOTAL(9,AW41:AW62)" +"SUBTOTAL(9,J61:J63)" +"SUBTOTAL(9,AW69:AW80)" +"SUBTOTAL(9,J157:J222)" +"SUBTOTAL(9,J16:J222)" +"SUBTOTAL(9,K31:K226)" +"SUBTOTAL(9,AW88:AW231)" +"SUBTOTAL(9,AW2:AW589)" +"TODAY()" +"CONCATENATE(G13,""-"",G15)" +"CONCATENATE(M13,""-"",M14)" +"today" +"BeginningOfNextMonth(D11)" +"BeginningOfNextMonth(today)" +"NextMonth(C17)" +"108686345-50000000" +"SUM(C6:C79)" +"[11]Sheet1!C5" +"Summary!E7" +"Summary!S7" +"Summary!S8" +"Summary!S9" +"Summary!S10" +"Summary!S11" +"Summary!S12" +"[9]ContractTbl!$X$20" +"[9]ContractTbl!$AO$20" +"EDATE(B23,1)" +"C23" +"C29*C199" +"B23" +"VLOOKUP($B199,$B$4:$I$16,MATCH(C$191,$B$3:$I$3,0))" +"0.007" +"today" +"TODAY()" +"[8]ContractTbl!$C$12" +"[8]ContractTbl!$C$20+[8]ContractTbl!$C$24" +"[8]ContractTbl!$C$26" +"T7" +"0.005" +"'[9]Model Operations'!C62" +"'[9]Model Operations'!E62" +"'[9]Escalation sheet'!X20" +"C7" +"[8]ContractTbl!$D$12" +"[8]ContractTbl!$D$20+[8]ContractTbl!$D$24" +"[8]ContractTbl!$D$26" +"0.004" +"[8]ContractTbl!$E$12" +"[8]ContractTbl!$E$20+[8]ContractTbl!$E$24+S12" +"[8]ContractTbl!$E$26" +"0" +"[8]ContractTbl!$F$12" +"[8]ContractTbl!$F$25" +"[8]ContractTbl!$F$20+0.0022" +"[8]ContractTbl!$F$26" +"[8]ContractTbl!$G$12" +"[8]ContractTbl!$G$25" +"[8]ContractTbl!$G$20" +"[8]ContractTbl!$G$26" +"[8]ContractTbl!$H$25" +"[8]ContractTbl!$I$12" +"[8]ContractTbl!$I$25" +"[8]ContractTbl!$I$20" +"[8]ContractTbl!$I$26" +"[8]ContractTbl!$L$12" +"'Escalating commodity'!J23" +"A7" +"'ANR OK vs ML7'!E3" +"G7" +"O7" +"'ANR OK vs ML7'!AH8" +"'ANR OK vs ML7'!V8" +"'ANR OK vs ML7'!AM8" +"'ANR OK vs ML7'!S8" +"'ANR OK vs ML7'!U8" +"'ANR OK vs ML7'!K8" +"'ANR OK vs ML7'!M8" +"'ANR OK vs ML7'!E8" +"'ANR OK vs ML7'!AX8" +"M26*U26" +"N26*U26" +"X26+Y26" +"X26/$X$39" +"'ANR LA vs ML7'!E3" +"'ANR LA vs ML7'!AH8" +"'ANR LA vs ML7'!V8" +"'ANR LA vs ML7'!AM8" +"'ANR LA vs ML7'!S8" +"'ANR LA vs ML7'!U8" +"'ANR LA vs ML7'!K8" +"'ANR LA vs ML7'!M8" +"'ANR LA vs ML7'!E8" +"'ANR LA vs ML7'!AX8" +"'PEPL vs Dawn'!E3" +"'PEPL vs Dawn'!AH8" +"'PEPL vs Dawn'!V8" +"'PEPL vs Dawn'!AM8" +"'PEPL vs Dawn'!S8" +"'PEPL vs Dawn'!U8" +"'PEPL vs Dawn'!K8" +"'PEPL vs Dawn'!M8" +"'PEPL vs Dawn'!E8" +"'PEPL vs Dawn'!AX8" +"'ML7 vs St. Clair'!E3" +"'ML7 vs St. Clair'!AH8" +"'ML7 vs St. Clair'!V8" +"'ML7 vs St. Clair'!AM8" +"'ML7 vs St. Clair'!S8" +"'ML7 vs St. Clair'!U8" +"'ML7 vs St. Clair'!K8" +"'ML7 vs St. Clair'!M8" +"'ML7 vs St. Clair'!E8" +"'ML7 vs St. Clair'!AX8" +"'St.Clair vs Chippawa'!E3" +"'St.Clair vs Chippawa'!AH8" +"'St.Clair vs Chippawa'!V8" +"'St.Clair vs Chippawa'!AM8" +"'St.Clair vs Chippawa'!S8" +"'St.Clair vs Chippawa'!U8" +"'ML7 vs St. Clair'!K8" +"'St.Clair vs Chippawa'!M8" +"'St.Clair vs Chippawa'!E8" +"'St.Clair vs Chippawa'!AX8" +"'Ojibway vs Dawn'!AH8" +"'Ojibway vs Dawn'!V8" +"'Ojibway vs Dawn'!AM8" +"'Ojibway vs Dawn'!S8" +"'Ojibway vs Dawn'!U8" +"'Ojibway vs Dawn'!K8" +"'Ojibway vs Dawn'!M8" +"'Ojibway vs Dawn'!E8" +"'Ojibway vs Dawn'!AX8" +"'Empress vs Chippewa'!E3" +"'Empress vs Chippewa'!AH8" +"'Empress vs Chippewa'!V8" +"'Empress vs Chippewa'!AM8" +"'Empress vs Chippewa'!S8" +"'Empress vs Chippewa'!U8" +"'Empress vs Chippewa'!K8" +"'Empress vs Chippewa'!M8" +"'Empress vs Chippewa'!E8" +"'Empress vs Chippewa'!AX8" +"'Dawn vs Chippewa'!E3" +"'Dawn vs Chippewa'!AH8" +"'Dawn vs Chippewa'!V8" +"'Dawn vs Chippewa'!AM8" +"'Dawn vs Chippewa'!S8" +"'Dawn vs Chippewa'!U8" +"'Dawn vs Chippewa'!K8" +"'Dawn vs Chippewa'!M8" +"'Dawn vs Chippewa'!E8" +"'Dawn vs Chippewa'!AX8" +"SUM(X26:X37)" +"AA26+AA27" +"Z45*$AA$50" +"'[9]Model Operations'!C99" +"'[9]Model Operations'!E99" +"'[9]Escalation sheet'!X57" +"AA28" +"AA30+AA31+AA33" +"AA32" +"SUM(Z45:Z49)" +"X39" +"AI38" +"AI51" +"Summary!D7" +"Summary!J7" +"Summary!L7" +"Summary!I7" +"Summary!K7" +"R2" +"Summary!E7" +"Summary!C7" +"CONCATENATE(INT(AT8/12),"" Y - "",AT8-INT(AT8/12)*12,"" M"")" +"Summary!P7" +"Summary!H7" +"Summary!G7" +"CONCATENATE(J3,""-"",""D"")" +"J3" +"CONCATENATE(K3,""-"",""I"")" +"K3" +"K4" +"J4" +"IF(Z1=""NG"",CONCATENATE(Z1,""-"",""VO""),CONCATENATE(Z1,""-"",""P""))" +"J3" +"S3" +"CHOOSE(G3,""Bid"",""Offer"")" +"H6" +"K6" +"K6" +"IF(K6=""Offer"",""Bid"",""Offer"")" +"P6" +"U6" +"SUM(D10:D500)" +"SUM(F10:F370)" +"SUMPRODUCT(G10:G499,$F$10:$F$499)/SUM($F$10:$F$499)" +"SUMPRODUCT(V10:V499,F10:F499)/F8" +"SUMPRODUCT(AH10:AH300,F10:F300)/F8" +"AW8/$E8" +"BC8/$F8" +"SUM(AW10:AW501)" +"A3" +"Summary!O7" +"IF(A11<>"""",B10+C10,"""")" +"IF(A11="""","""",IF(AND(AT10=1,$H$3=1),D10*AO10,IF($H$3=2,D10,""N/A"")))" +"IF(A11="""","""",E10*AS10)" +"IF($A11="""","""",VLOOKUP($A10,Table,MATCH(G$4,Curves,0)))" +"IF(A11="""","""",G10)" +"IF(A11="""","""",J10)" +"IF(A11="""","""",L10)" +"IF(A11="""","""",L10+J10+G10)" +"IF(A11="""","""",M10+K10+H10)" +"IF(A11="""","""",R10)" +"IF(A11="""","""",T10)" +"IF($A11="""","""",IF(AND(MONTH(A10)>3,MONTH(A10)<11),(T10+R10+G10)*Summary!$T$7/(1-Summary!$T$7),(T10+R10+G10)*Summary!$U$7/(1-Summary!$U$7)))" +"IF($A11="""","""",(T10+R10+G10+V10))" +"IF($A11="""","""",(U10+S10+H10+V10))" +"SQRT((AA10^2*(A10-$D$3)+Z10^2*(DAY(EOMONTH(A10,0))/2))/AK10)" +"SQRT((AD10^2*(A10-$D$3)+AC10^2*(DAY(EOMONTH(A10,0))/2))/AK10)" +"((Summary!$N$7*(AA10*AD10)*(A10-$D$3))+(Summary!$M$7*Z10*AC10*(DAY(EOMONTH(A10,0))/2)))/(AK10*AB10*AE10)" +"IF($A11="""","""",Summary!$Q$7)" +"IF($A11="""","""",IF(Summary!$R$7=""Y"",(VLOOKUP($A10,Summary!$AD$6:$AF$9,3)+'Escalating commodity'!C23),'Escalating commodity'!C23))" +"IF($A11="""","""",AH10)" +"A10+DAY(EOMONTH(A10,0))/2-1" +"IF($A11="""","""",$A10-$E$1)" +"IF($A11="""","""",_xll.SPRDOPT(P10,X10,AI10,0,AB10,AE10,AF10,AK10,$AJ$2,0))" +"IF($A11="""","""",MAX(0,O10-W10-AI10))" +"IF($A11="""","""",AL10-AM10)" +"IF(A11="""","""",A11-A10)" +"IF(A11="""","""",CHOOSE(F$3,A11+24,A10))" +"IF(A11="""","""",AP10-$E$1)" +"IF(Summary!$H$2=1,VLOOKUP('ANR OK vs ML7'!A10,Curves!$C$17:$AR$273,MATCH('ANR OK vs ML7'!$AR$4,Curves!$C$8:$AQ$8,0)),0.1)" +"IF(A11="""","""",1/(1+CHOOSE(F$3,(AR11+($I$3/10000))/2,(AR10+($I$3/10000))/2))^(2*AQ10/365.25))" +"IF(A11="""","""",IF(AND(mthbeg<=A10,mthend>=A10),1,0))" +"IF(A11="""","""",AO10*AT10)" +"IF($A11="""","""",AL10*$E10)" +"IF($A11="""","""",F10*Summary!$Q$7)" +"IF(A11="""","""",AM10*F10)" +"IF(A10"""",B10+C10,"""")" +"IF(A11="""","""",IF(AND(AT10=1,$H$3=1),D10*AO10,IF($H$3=2,D10,""N/A"")))" +"IF(A11="""","""",E10*AS10)" +"IF($A11="""","""",VLOOKUP($A10,Table,MATCH(G$4,Curves,0)))" +"IF(A11="""","""",G10)" +"IF(A11="""","""",J10)" +"IF(A11="""","""",L10)" +"IF(A11="""","""",L10+J10+G10)" +"IF(A11="""","""",M10+K10+H10)" +"IF(A11="""","""",R10)" +"IF(A11="""","""",T10)" +"IF($A11="""","""",IF(AND(MONTH(A10)>3,MONTH(A10)<11),(T10+R10+G10)*Summary!$T$8/(1-Summary!$T$8),(T10+R10+G10)*Summary!$U$8/(1-Summary!$U$8)))" +"IF($A11="""","""",(T10+R10+G10+V10))" +"IF($A11="""","""",(U10+S10+H10+V10))" +"SQRT((AA10^2*(A10-$D$3)+Z10^2*(DAY(EOMONTH(A10,0))/2))/AK10)" +"SQRT((AD10^2*(A10-$D$3)+AC10^2*(DAY(EOMONTH(A10,0))/2))/AK10)" +"((Summary!$N$8*(AA10*AD10)*(A10-$D$3))+(Summary!$M$8*Z10*AC10*(AJ10-EOMONTH(EDATE(A10,-1),0))))/(AK10*AB10*AE10)" +"IF($A11="""","""",Summary!$Q$8)" +"IF($A11="""","""",IF(Summary!$R$8=""Y"",(VLOOKUP($A10,Summary!$AD$6:$AF$9,3)+'Escalating commodity'!D23),'Escalating commodity'!D23))" +"IF($A11="""","""",AH10)" +"A10+DAY(EOMONTH(A10,0))/2-1" +"IF($A11="""","""",$A10-$E$1)" +"IF($A11="""","""",_xll.SPRDOPT(P10,X10,AI10,0,AB10,AE10,AF10,AK10,$AJ$2,0))" +"IF($A11="""","""",MAX(0,O10-W10-AI10))" +"IF($A11="""","""",AL10-AM10)" +"IF(A11="""","""",A11-A10)" +"IF(A11="""","""",CHOOSE(F$3,A11+24,A10))" +"IF(A11="""","""",AP10-$E$1)" +"'ANR OK vs ML7'!AR10" +"IF(A11="""","""",1/(1+CHOOSE(F$3,(AR11+($I$3/10000))/2,(AR10+($I$3/10000))/2))^(2*AQ10/365.25))" +"IF(A11="""","""",IF(AND(mthbeg<=A10,mthend>=A10),1,0))" +"IF(A11="""","""",AO10*AT10)" +"IF($A11="""","""",AL10*$E10)" +"IF($A11="""","""",F10*Summary!$Q$8)" +"IF(A11="""","""",AM10*F10)" +"IF(A10"""",B10+C10,"""")" +"IF(A11="""","""",IF(AND(AT10=1,$H$3=1),D10*AO10,IF($H$3=2,D10,""N/A"")))" +"IF(A11="""","""",E10*AS10)" +"IF($A11="""","""",VLOOKUP($A10,Table,MATCH(G$4,Curves,0)))" +"IF(A11="""","""",G10)" +"IF(A11="""","""",J10)" +"IF(A11="""","""",L10)" +"IF(A11="""","""",L10+J10+G10)" +"IF(A11="""","""",M10+K10+H10)" +"IF(A11="""","""",R10)" +"IF(A11="""","""",T10)" +"IF($A11="""","""",IF(AND(MONTH(A10)>3,MONTH(A10)<11),(T10+R10+G10)*Summary!$T$9/(1-Summary!$T$9),(T10+R10+G10)*Summary!$U$9/(1-Summary!$U$9)))" +"IF($A11="""","""",(T10+R10+G10+V10))" +"IF($A11="""","""",(U10+S10+H10+V10))" +"SQRT((AA10^2*(A10-$D$3)+Z10^2*(DAY(EOMONTH(A10,0))/2))/AK10)" +"SQRT((AD10^2*(A10-$D$3)+AC10^2*(DAY(EOMONTH(A10,0))/2))/AK10)" +"((Summary!$N$9*(AA10*AD10)*(A10-$D$3))+(Summary!$M$9*Z10*AC10*(AJ10-EOMONTH(EDATE(A10,-1),0))))/(AK10*AB10*AE10)" +"IF($A11="""","""",Summary!$Q$9)" +"IF($A11="""","""",IF(Summary!$R$9=""Y"",VLOOKUP($A10,Summary!$AD$6:$AF$9,3)+'Escalating commodity'!E23,'Escalating commodity'!E23))" +"IF($A11="""","""",AH10)" +"A10+DAY(EOMONTH(A10,0))/2-1" +"IF($A11="""","""",$A10-$E$1)" +"IF($A11="""","""",_xll.SPRDOPT(P10,X10,AI10,0,AB10,AE10,AF10,AK10,$AJ$2,0))" +"IF($A11="""","""",MAX(0,O10-W10-AI10))" +"IF($A11="""","""",AL10-AM10)" +"IF(A11="""","""",A11-A10)" +"IF(A11="""","""",CHOOSE(F$3,A11+24,A10))" +"IF(A11="""","""",AP10-$E$1)" +"'ANR OK vs ML7'!AR10" +"IF(A11="""","""",1/(1+CHOOSE(F$3,(AR11+($I$3/10000))/2,(AR10+($I$3/10000))/2))^(2*AQ10/365.25))" +"IF(A11="""","""",IF(AND(mthbeg<=A10,mthend>=A10),1,0))" +"IF(A11="""","""",AO10*AT10)" +"IF($A11="""","""",AL10*$E10)" +"IF($A11="""","""",F10*Summary!$Q$9)" +"IF(A11="""","""",AM10*F10)" +"IF(A10"""",B10+C10,"""")" +"IF(A11="""","""",IF(AND(AT10=1,$H$3=1),D10*AO10,IF($H$3=2,D10,""N/A"")))" +"IF(A11="""","""",E10*AS10)" +"IF($A11="""","""",VLOOKUP($A10,Table,MATCH(G$4,Curves,0)))" +"IF(A11="""","""",G10)" +"IF(A11="""","""",J10)" +"IF(A11="""","""",L10)" +"IF(A11="""","""",L10+J10+G10)" +"IF(A11="""","""",M10+K10+H10)" +"IF(A11="""","""",R10)" +"IF(A11="""","""",T10)" +"IF($A11="""","""",IF(AND(MONTH(A10)>3,MONTH(A10)<11),(T10+R10+G10)*Summary!$T$10/(1-Summary!$T$10),(T10+R10+G10)*Summary!$U$10/(1-Summary!$U$10)))" +"IF($A11="""","""",(T10+R10+G10+V10))" +"IF($A11="""","""",(U10+S10+H10+V10))" +"SQRT((AA10^2*(A10-$D$3)+Z10^2*(DAY(EOMONTH(A10,0))/2))/AK10)" +"SQRT((AD10^2*(A10-$D$3)+AC10^2*(DAY(EOMONTH(A10,0))/2))/AK10)" +"((Summary!$N$10*(AA10*AD10)*(A10-$D$3))+(Summary!$M$10*Z10*AC10*(AJ10-EOMONTH(EDATE(A10,-1),0))))/(AK10*AB10*AE10)" +"IF($A11="""","""",Summary!$Q$10)" +"IF($A11="""","""",IF(Summary!$R$10=""Y"",(VLOOKUP($A10,Summary!$AD$6:$AF$9,3)+'Escalating commodity'!F23),'Escalating commodity'!F23))" +"IF($A11="""","""",AH10)" +"A10+DAY(EOMONTH(A10,0))/2-1" +"IF($A11="""","""",$A10-$E$1)" +"IF($A11="""","""",_xll.SPRDOPT(P10,X10,AI10,0,AB10,AE10,AF10,AK10,$AJ$2,0))" +"IF($A11="""","""",MAX(0,O10-W10-AI10))" +"IF($A11="""","""",AL10-AM10)" +"IF(A11="""","""",A11-A10)" +"IF(A11="""","""",CHOOSE(F$3,A11+24,A10))" +"IF(A11="""","""",AP10-$E$1)" +"'ANR OK vs ML7'!AR10" +"IF(A11="""","""",1/(1+CHOOSE(F$3,(AR11+($I$3/10000))/2,(AR10+($I$3/10000))/2))^(2*AQ10/365.25))" +"IF(A11="""","""",IF(AND(mthbeg<=A10,mthend>=A10),1,0))" +"IF(A11="""","""",AO10*AT10)" +"IF($A11="""","""",AL10*$E10)" +"IF($A11="""","""",F10*Summary!$Q$10)" +"IF(A11="""","""",AM10*F10)" +"IF(A10"""",B10+C10,"""")" +"IF(A11="""","""",IF(AND(AT10=1,$H$3=1),D10*AO10,IF($H$3=2,D10,""N/A"")))" +"IF(A11="""","""",E10*AS10)" +"IF($A11="""","""",VLOOKUP($A10,Table,MATCH(G$4,Curves,0)))" +"IF(A11="""","""",G10)" +"IF(A11="""","""",J10)" +"IF(A11="""","""",L10)" +"IF(A11="""","""",L10+J10+G10)" +"IF(A11="""","""",M10+K10+H10)" +"IF(A11="""","""",R10)" +"IF(A11="""","""",T10)" +"IF($A11="""","""",IF(AND(MONTH(A10)>3,MONTH(A10)<11),(T10+R10+G10)*Summary!$T$11/(1-Summary!$T$11),(T10+R10+G10)*Summary!$U$11/(1-Summary!$U$11)))" +"IF($A11="""","""",(T10+R10+G10+V10))" +"IF($A11="""","""",(U10+S10+H10+V10))" +"SQRT((AA10^2*(A10-$D$3)+Z10^2*(DAY(EOMONTH(A10,0))/2))/AK10)" +"SQRT((AD10^2*(A10-$D$3)+AC10^2*(DAY(EOMONTH(A10,0))/2))/AK10)" +"((Summary!$N$11*(AA10*AD10)*(A10-$D$3))+(Summary!$M$11*Z10*AC10*(AJ10-EOMONTH(EDATE(A10,-1),0))))/(AK10*AB10*AE10)" +"IF($A11="""","""",Summary!$Q$11)" +"IF($A11="""","""",IF(Summary!$R$11=""Y"",(VLOOKUP($A10,Summary!$AD$6:$AF$9,3)+'Escalating commodity'!G23),'Escalating commodity'!G23))" +"IF($A11="""","""",AH10)" +"A10+DAY(EOMONTH(A10,0))/2-1" +"IF($A11="""","""",$A10-$E$1)" +"IF($A11="""","""",_xll.SPRDOPT(P10,X10,AI10,0,AB10,AE10,AF10,AK10,$AJ$2,0))" +"IF($A11="""","""",MAX(0,O10-W10-AI10))" +"IF($A11="""","""",AL10-AM10)" +"IF(A11="""","""",A11-A10)" +"IF(A11="""","""",CHOOSE(F$3,A11+24,A10))" +"IF(A11="""","""",AP10-$E$1)" +"'ANR OK vs ML7'!AR10" +"IF(A11="""","""",1/(1+CHOOSE(F$3,(AR11+($I$3/10000))/2,(AR10+($I$3/10000))/2))^(2*AQ10/365.25))" +"IF(A11="""","""",IF(AND(mthbeg<=A10,mthend>=A10),1,0))" +"IF(A11="""","""",AO10*AT10)" +"IF($A11="""","""",AL10*$E10)" +"IF($A11="""","""",F10*Summary!$Q$11)" +"IF(A11="""","""",AM10*F10)" +"IF(A10"""",B10+C10,"""")" +"IF(A11="""","""",IF(AND(AT10=1,$H$3=1),D10*AO10,IF($H$3=2,D10,""N/A"")))" +"IF(A11="""","""",E10*AS10)" +"IF($A11="""","""",VLOOKUP($A10,Table,MATCH(G$4,Curves,0)))" +"IF(A11="""","""",G10)" +"IF(A11="""","""",J10)" +"IF(A11="""","""",L10)" +"IF(A11="""","""",L10+J10+G10)" +"IF(A11="""","""",M10+K10+H10)" +"IF(A11="""","""",R10)" +"IF(A11="""","""",T10)" +"IF($A11="""","""",IF(AND(MONTH(A10)>3,MONTH(A10)<11),(T10+R10+G10)*(((1/(1-Summary!$T$12))/(1-Summary!$W$12))-1),(T10+R10+G10)*((1/(1-Summary!$U$12))/(1-Summary!$X$12)-1)))" +"IF($A11="""","""",(T10+R10+G10+V10))" +"IF($A11="""","""",(U10+S10+H10+V10))" +"SQRT((AA10^2*(A10-$D$3)+Z10^2*(DAY(EOMONTH(A10,0))/2))/AK10)" +"SQRT((AD10^2*(A10-$D$3)+AC10^2*(DAY(EOMONTH(A10,0))/2))/AK10)" +"((Summary!$N$12*(AA10*AD10)*(A10-$D$3))+(Summary!$M$12*Z10*AC10*(AJ10-EOMONTH(EDATE(A10,-1),0))))/(AK10*AB10*AE10)" +"IF($A11="""","""",Summary!$Q$12)" +"IF($A11="""","""",IF(Summary!$R$12=""Y"",(VLOOKUP($A10,Summary!$AD$6:$AF$9,3)+'Escalating commodity'!H23),'Escalating commodity'!H23))" +"IF($A11="""","""",AH10)" +"A10+DAY(EOMONTH(A10,0))/2-1" +"IF($A11="""","""",$A10-$E$1)" +"IF($A11="""","""",_xll.SPRDOPT(P10,X10,AI10,0,AB10,AE10,AF10,AK10,$AJ$2,0))" +"IF($A11="""","""",MAX(0,O10-W10-AI10))" +"IF($A11="""","""",AL10-AM10)" +"IF(A11="""","""",A11-A10)" +"IF(A11="""","""",CHOOSE(F$3,A11+24,A10))" +"IF(A11="""","""",AP10-$E$1)" +"'ANR OK vs ML7'!AR10" +"IF(A11="""","""",1/(1+CHOOSE(F$3,(AR11+($I$3/10000))/2,(AR10+($I$3/10000))/2))^(2*AQ10/365.25))" +"IF(A11="""","""",IF(AND(mthbeg<=A10,mthend>=A10),1,0))" +"IF(A11="""","""",AO10*AT10)" +"IF($A11="""","""",AL10*$E10)" +"IF($A11="""","""",F10*Summary!$Q$12)" +"IF(A11="""","""",AM10*F10)" +"IF(A10"""",B10+C10,"""")" +"IF(A11="""","""",IF(AND(AT10=1,$H$3=1),D10*AO10,IF($H$3=2,D10,""N/A"")))" +"IF(A11="""","""",E10*AS10)" +"IF($A11="""","""",VLOOKUP($A10,Table,MATCH(G$4,Curves,0)))" +"IF(A11="""","""",G10)" +"IF(A11="""","""",J10)" +"IF(A11="""","""",L10)" +"IF(A11="""","""",L10+J10+G10)" +"IF(A11="""","""",M10+K10+H10)" +"IF(A11="""","""",R10)" +"IF(A11="""","""",T10)" +"(G10+R10)/(1-Summary!$T$13)*Summary!$T$13" +"IF($A11="""","""",(T10+R10+G10+V10))" +"IF($A11="""","""",(U10+S10+H10+V10))" +"SQRT((AA10^2*(A10-$D$3)+Z10^2*(DAY(EOMONTH(A10,0))/2))/AK10)" +"SQRT((AD10^2*(A10-$D$3)+AC10^2*(DAY(EOMONTH(A10,0))/2))/AK10)" +"((Summary!$N$13*(AA10*AD10)*(A10-$D$3))+(Summary!$M$13*Z10*AC10*(AJ10-EOMONTH(EDATE(A10,-1),0))))/(AK10*AB10*AE10)" +"IF($A11="""","""",Summary!$Q$13)" +"IF($A11="""","""",IF(Summary!$R$12=""Y"",(VLOOKUP($A10,Summary!$AD$6:$AF$9,3)+'Escalating commodity'!I23),'Escalating commodity'!I23))" +"IF($A11="""","""",AH10)" +"A10+DAY(EOMONTH(A10,0))/2-1" +"IF($A11="""","""",$A10-$E$1)" +"IF($A11="""","""",_xll.SPRDOPT(P10,X10,AI10,0,AB10,AE10,AF10,AK10,$AJ$2,0))" +"IF($A11="""","""",MAX(0,O10-W10-AI10))" +"IF($A11="""","""",AL10-AM10)" +"IF(A11="""","""",A11-A10)" +"IF(A11="""","""",CHOOSE(F$3,A11+24,A10))" +"IF(A11="""","""",AP10-$E$1)" +"'ANR OK vs ML7'!AR10" +"IF(A11="""","""",1/(1+CHOOSE(F$3,(AR11+($I$3/10000))/2,(AR10+($I$3/10000))/2))^(2*AQ10/365.25))" +"IF(A11="""","""",IF(AND(mthbeg<=A10,mthend>=A10),1,0))" +"IF(A11="""","""",AO10*AT10)" +"IF($A11="""","""",AL10*$E10)" +"IF($A11="""","""",F10*Summary!$Q$13)" +"IF(A11="""","""",AM10*F10)" +"IF(A10"""",B10+C10,"""")" +"IF(A11="""","""",IF(AND(AT10=1,$H$3=1),D10*AO10,IF($H$3=2,D10,""N/A"")))" +"IF(A11="""","""",E10*AS10)" +"IF($A11="""","""",VLOOKUP($A10,Table,MATCH(G$4,Curves,0)))" +"IF(A11="""","""",G10)" +"IF(A11="""","""",J10)" +"IF(A11="""","""",L10)" +"IF(A11="""","""",L10+J10+G10)" +"IF(A11="""","""",M10+K10+H10)" +"IF(A11="""","""",R10)" +"IF(A11="""","""",T10)" +"IF($A11="""","""",IF(AND(MONTH(A10)>3,MONTH(A10)<11),(T10+R10+G10)*(((1/(1-Summary!$T$14))/(1-Summary!$W$14))-1),(T10+R10+G10)*((1/(1-Summary!$U$14))/(1-Summary!$X$14)-1)))" +"IF($A11="""","""",(T10+R10+G10+V10))" +"IF($A11="""","""",(U10+S10+H10+V10))" +"SQRT((AA10^2*(A10-$D$3)+Z10^2*(DAY(EOMONTH(A10,0))/2))/AK10)" +"SQRT((AD10^2*(A10-$D$3)+AC10^2*(DAY(EOMONTH(A10,0))/2))/AK10)" +"((Summary!$N$14*(AA10*AD10)*(A10-$D$3))+(Summary!$M$14*Z10*AC10*(AJ10-EOMONTH(EDATE(A10,-1),0))))/(AK10*AB10*AE10)" +"IF($A11="""","""",Summary!$Q$14)" +"IF($A11="""","""",IF(Summary!$R$12=""Y"",(VLOOKUP($A10,Summary!$AD$6:$AF$9,3)+'Escalating commodity'!J23),'Escalating commodity'!J23))" +"IF($A11="""","""",AH10)" +"A10+DAY(EOMONTH(A10,0))/2-1" +"IF($A11="""","""",$A10-$E$1)" +"IF($A11="""","""",_xll.SPRDOPT(P10,X10,AI10,0,AB10,AE10,AF10,AK10,$AJ$2,0))" +"IF($A11="""","""",MAX(0,O10-W10-AI10))" +"IF($A11="""","""",AL10-AM10)" +"IF(A11="""","""",A11-A10)" +"IF(A11="""","""",CHOOSE(F$3,A11+24,A10))" +"IF(A11="""","""",AP10-$E$1)" +"'ANR OK vs ML7'!AR10" +"IF(A11="""","""",1/(1+CHOOSE(F$3,(AR11+($I$3/10000))/2,(AR10+($I$3/10000))/2))^(2*AQ10/365.25))" +"IF(A11="""","""",IF(AND(mthbeg<=A10,mthend>=A10),1,0))" +"IF(A11="""","""",AO10*AT10)" +"IF($A11="""","""",AL10*$E10)" +"IF($A11="""","""",F10*Summary!$Q$14)" +"IF(A11="""","""",AM10*F10)" +"IF(A10=3,IF(Option=1,MAX($I4-$H4,0),IF(Option=2,MAX($H4-$I4,0),0)),0))" +"IF($A4=""N/A"","" "",IF(Dayrun>=6,IF(Option=1,MAX($J4-H4,0),IF(Option=2,MAX(H4-$J4,0),0)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun<=2,Dayrun>=9),IF(Option=1,MAX($K4-$H4,0),IF(Option=2,MAX($H4-$K4,0),0)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=4,Dayrun=5,Dayrun=7,Dayrun=8,Dayrun=10,Dayrun=11),IF(Option=1,MAX($L4-H4,0),IF(Option=2,MAX(H4-$L4,0),0)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=7,Dayrun=8,Dayrun=10,Dayrun=11),IF(Option=1,MAX($M4-H4,0),IF(Option=2,MAX(H4-$M4,0),0)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun<=2,Dayrun>=10),IF(Option=1,MAX($N4-$H4,0),IF(Option=2,MAX($H4-$N4,0),0)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=5,Dayrun=8,Dayrun=11),IF(Option=1,MAX($O4-H4,0),IF(Option=2,MAX(H4-$O4,0),0)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=8,Dayrun=11),IF(Option=1,MAX($P4-H4,0),IF(Option=2,MAX(H4-$P4,0),0)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun<=2,Dayrun>=11),IF(Option=1,MAX($Q4-$H4,0),IF(Option=2,MAX($H4-$Q4,0),0)),0))" +"IF($A4=""N/A"","" "",IF(Dayrun>=3,(MAX(0,(_xll.xSPRDOPT(I4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CN4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-I4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),0)-R4))),0))" +"IF($A4=""N/A"","" "",IF(Dayrun>=6,MAX(0,(_xll.xSPRDOPT(J4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CN4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-J4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),0)-S4)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun<=2,Dayrun>=9),IF(OffPeakEx=TRUE,MAX(0,(_xll.xSPRDOPT(K4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CQ4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-K4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),0)-T4)),0),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=4,Dayrun=5,Dayrun=7,Dayrun=8,Dayrun=10,Dayrun=11),MAX(0,(_xll.xSPRDOPT(L4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CQ4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-L4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),0)-U4)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=7,Dayrun=8,Dayrun=10,Dayrun=11),MAX(0,(_xll.xSPRDOPT(M4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CQ4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-M4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),0)-V4)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun<=2,Dayrun>=10),IF(OffPeakEx=TRUE,MAX(0,(_xll.xSPRDOPT(N4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CQ4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-N4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),0)-W4)),0),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=5,Dayrun=8,Dayrun=11),MAX(0,(_xll.xSPRDOPT(O4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CQ4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-O4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),0)-X4)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=8,Dayrun=11),MAX(0,(_xll.xSPRDOPT(P4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CQ4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-P4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),0)-Y4)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun<=2,Dayrun>=11),IF(OffPeakEx=TRUE,MAX(0,(_xll.xSPRDOPT(Q4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CQ4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-Q4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),0)-Z4)),0),0))" +"IF($A4=""N/A"","" "",IF(Dayrun>=3,IF(Option=1,$I4-$H4,IF(Option=2,$H4-$I4)),0))" +"IF($A4=""N/A"","" "",IF(Dayrun>=6,IF(Option=1,$J4-H4,IF(Option=2,H4-$J4)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun<=2,Dayrun>=9),IF(Option=1,$K4-$H4,IF(Option=2,$H4-$K4)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=4,Dayrun=5,Dayrun=7,Dayrun=8,Dayrun=10,Dayrun=11),IF(Option=1,$L4-H4,IF(Option=2,H4-$L4)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=7,Dayrun=8,Dayrun=10,Dayrun=11),IF(Option=1,$M4-H4,IF(Option=2,H4-$M4)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun<=2,Dayrun>=9),IF(Option=1,$N4-$H4,IF(Option=2,$H4-$N4)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=5,Dayrun=8,Dayrun=11),IF(Option=1,$O4-H4,IF(Option=2,H4-$O4)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=8,Dayrun=11),IF(Option=1,$P4-H4,IF(Option=2,H4-$P4)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun<=2,Dayrun>=9),IF(Option=1,$Q4-H4,IF(Option=2,H4-$Q4)),0))" +"IF($A4=""N/A"","" "",IF(VLOOKUP(MONTH($A4),ManualTable,2)=1,IF(Dayrun>=3,$DE4*8*$CY4,0),0))" +"IF($A4=""N/A"","" "",IF(VLOOKUP(MONTH($A4),ManualTable,3)=1,IF(Dayrun>=6,$DE4*8*$CY4,0),0))" +"IF($A4=""N/A"","" "",IF(VLOOKUP(MONTH($A4),ManualTable,4)=1,IF(OR(Dayrun<=2,Dayrun>=9),$DE4*8*$CY4,0),0))" +"IF($A4=""N/A"","" "",IF(VLOOKUP(MONTH($A4),ManualTable,5)=1,IF(OR(Dayrun=1,Dayrun=4,Dayrun=5,Dayrun=7,Dayrun=8,Dayrun=10,Dayrun=11),$DF4*8*$CY4,0),0))" +"IF($A4=""N/A"","" "",IF(VLOOKUP(MONTH($A4),ManualTable,6)=1,IF(OR(Dayrun=1,Dayrun=7,Dayrun=8,Dayrun=10,Dayrun=11),$DF4*8*$CY4,0),0))" +"IF($A4=""N/A"","" "",IF(VLOOKUP(MONTH($A4),ManualTable,7)=1,IF(OR(Dayrun<=2,Dayrun>=9),$DF4*8*$CY4,0),0))" +"IF($A4=""N/A"","" "",IF(VLOOKUP(MONTH($A4),ManualTable,8)=1,IF(OR(Dayrun=1,Dayrun=5,Dayrun=8,Dayrun=11),$DG4*8*$CY4,0),0))" +"IF($A4=""N/A"","" "",IF(VLOOKUP(MONTH($A4),ManualTable,9)=1,IF(OR(Dayrun=1,Dayrun=8,Dayrun=11),$DG4*8*$CY4,0),0))" +"IF($A4=""N/A"","" "",IF(VLOOKUP(MONTH($A4),ManualTable,10)=1,IF(OR(Dayrun<=2,Dayrun>=9),$DG4*8*$CY4,0),0))" +"IF($A4=""N/A"","" "",IF(Dayrun>=3,(MAX(0,(_xll.xSPRDOPT(I4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CN4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-I4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),1)*DE4*8))),0))" +"IF($A4=""N/A"","" "",IF(Dayrun>=6,MAX(0,(_xll.xSPRDOPT(J4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CN4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-J4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),1)*DE4*8)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun<=2,Dayrun>=9),IF(OffPeakEx=TRUE,MAX(0,(_xll.xSPRDOPT(K4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CQ4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-K4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),1)*DE4*8)),0),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=4,Dayrun=5,Dayrun=7,Dayrun=8,Dayrun=10,Dayrun=11),MAX(0,(_xll.xSPRDOPT(L4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CQ4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-L4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),1)*DF4*8)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=7,Dayrun=8,Dayrun=10,Dayrun=11),MAX(0,(_xll.xSPRDOPT(M4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CQ4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-M4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),1)*DF4*8)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun<=2,Dayrun>=10),IF(OffPeakEx=TRUE,MAX(0,(_xll.xSPRDOPT(N4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CQ4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-N4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),1)*DF4*8)),0),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=5,Dayrun=8,Dayrun=11),MAX(0,(_xll.xSPRDOPT(O4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CQ4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-O4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),1)*DG4*8)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=8,Dayrun=11),MAX(0,(_xll.xSPRDOPT(P4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CQ4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-P4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),1)*DG4*8)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun<=2,Dayrun>=11),IF(OffPeakEx=TRUE,MAX(0,(_xll.xSPRDOPT(Q4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CQ4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-Q4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),1)*DG4*8)),0),0))" +"IF($A4=""N/A"","" "",R4*$AS4)" +"IF($A4=""N/A"","" "",S4*$AT4)" +"IF($A4=""N/A"","" "",T4*$AU4)" +"IF($A4=""N/A"","" "",U4*$AV4)" +"IF($A4=""N/A"","" "",V4*$AW4)" +"IF($A4=""N/A"","" "",W4*$AX4)" +"IF($A4=""N/A"","" "",X4*$AY4)" +"IF($A4=""N/A"","" "",Y4*$AZ4)" +"IF($A4=""N/A"","" "",Z4*$BA4)" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,PowerVolTable,(IF(VolBMO=2,7,IF(VolBMO=1,6,8))),FALSE)))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,IntraPowerVol,(IF(VolBMO=2,3,IF(VolBMO=1,2,4))),FALSE)*VLOOKUP(MONTH($A4),Volscale,2)))" +"IF($A4=""N/A"","" "",IF(VolType=1,CM4,CL4))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,OffPeakVol,(IF(VolBMO=2,7,IF(VolBMO=1,6,8))),FALSE)))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,OffPeakVol,(IF(VolBMO=2,3,IF(VolBMO=1,2,4))),FALSE)*VLOOKUP(MONTH($A4),Volscale,2)))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,GasVolTable,(IF(VolBMO=2,6,IF(VolBMO=1,7,5))),FALSE)))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,OmicronVol,(IF(VolBMO=2,3,IF(VolBMO=1,4,2))),FALSE)))" +"IF($A4=""N/A"","" "",(IF(DateToday>$A4,$CS4,IF(VolType=1,((($CR4^2)*((($A4-1)-DateToday)/((EOMONTH($A4,0)+1)-DateToday-15)))+((($CS4)^2)*((15)/((EOMONTH($A4,0)+1)-DateToday-15))))^0.5,CR4))))" +"IF($A4=""N/A"","" "",IF('Pricing Inputs'!$AR$23=TRUE,Inputs!$S$22,VLOOKUP($A4,CorrelationTable,2,FALSE)))" +"IF($A4=""N/A"","" "",F4+G4+(D4*('Pricing Inputs'!X39)))" +"IF($A4=""N/A"","" "",IF(PV=1,0,'Pricing Inputs'!Y39))" +"IF($A4=""N/A"","" "",(1+CW4/2)^(-2*((EOMONTH(A4,0)+20)-DateToday)/365.25))" +"IF($A4=""N/A"","" "",(IF(MONTH(A4)>=4,IF(MONTH(A4)<=10,Inputs!$S$26,Inputs!$S$27),Inputs!$S$27))*$CX4)" +"IF($A4=""N/A"","" "",BK4+BL4+BN4+BO4+BQ4+BR4)" +"IF($A4=""N/A"","" "",BM4+BP4+BS4)" +"IF($A4=""N/A"","" "",BT4+BU4+BW4+BX4+BZ4+CA4)" +"IF($A4=""N/A"","" "",BV4+BY4+CB4)" +"IF($A4=""N/A"","" "",SUM(CC4:CK4))" +"IF($A4=""N/A"","" "",VLOOKUP($A4,NumberofDaysTable,2)*Availability)" +"IF($A4=""N/A"","" "",VLOOKUP($A4,NumberofDaysTable,3)*Availability)" +"IF($A4=""N/A"","" "",VLOOKUP($A4,NumberofDaysTable,4)*Availability)" +"IF($A4=""N/A"","" "",IF(Option=1,$D4*Inputs!$S$15*SUM(AS4:BA4),0))" +"IF($A4=""N/A"","" "",IF(Option=1,$D4*Inputs!$S$16*SUM(AS4:BA4),0))" +"IF($A4=""N/A"","" "",SUM(AS4:AT4))" +"IF($A4=""N/A"","" "",SUM(AU4:BA4))" +"IF($A4=""N/A"","" "",SUM(BB4:BC4))" +"IF($A4=""N/A"","" "",SUM(BD4:BJ4))" +"IF(A4=""N/A"",""N/A"",IF(EDATE(A4,1)>Inputs!$S$5,""N/A"",EDATE(A4,1)))" +"IF(A5=""N/A"","" "",(VLOOKUP(A5,PowerVolTable,(IF(VolBMO=2,7,IF(VolBMO=1,6,8))),FALSE)))" +"IF(A5=""N/A"","" "",(VLOOKUP(A5,IntraPowerVol,(IF(VolBMO=2,3,IF(VolBMO=1,2,4))),FALSE)*VLOOKUP(MONTH($A5),Volscale,2)))" +"IF(N13=2,AVERAGE(B14:M29),AVERAGE(B13:M28))" +"IF(N13=2,A14,A13)" +"IF(N29=1,A29,A28)" +"AVERAGE(B7:M30)" +"'Power Curves'!AR12" +"VALUE('Power Curves'!BD12)" +"IF(AND($N7=1,$N14=1),AVERAGE(B7:B14),0)" +"+B31+1" +"O32" +"MAX(O7:O30)" +"A35+1" +"PositionRegion" +"Calculations!A4" +"IF(A39=""N/A"","" "",P39*VLOOKUP(MONTH(A39),Curveadj,3))" +"IF(A39=""N/A"","" "",Q39*VLOOKUP(MONTH(A39),Curveadj,3))" +"IF(A39=""N/A"","" "",R39*VLOOKUP(MONTH(A39),Curveadj,3))" +"IF(A39=""N/A"","" "",IF(Scalers=1,(IF(AND(Dynamic=1,MONTH(A39)>=6,MONTH(A39)<=8,OR($O$37=""REGION 2"",$O$37=""REGION 2A"",$O$37=""REGION 2B"",$O$37=""REGION 3"",$O$37=""REGION 3A"",$O$37=""REGION 3B"",$O$37=""REGION 3C"",$O$37=""REGION 4"",$O$37=""REGION 4B"",$O$37=""REGION 4C"",$O$37=""REGION 5"",$O$37=""REGION 5A"")),((0.059228/(B39/100))-(0.4980013/(SQRT(B39/100)))+2.137988),HLOOKUP(MONTH(A39),ScalarTable,28))),1))" +"IF(A39=""N/A"","" "",B39*E39)" +"IF(A39=""N/A"","" "",C39*E39)" +"IF(A39=""N/A"","" "",D39*E39)" +"IF(A39=""N/A"","" "",2-E39)" +"IF(A39=""N/A"","" "",B39*I39)" +"IF(A39=""N/A"","" "",C39*I39)" +"IF(A39=""N/A"","" "",D39*I39)" +"IF(A39=""N/A"","" "",S39)" +"IF(A39=""N/A"","" "",SUM(T39:X39))" +"IF(A39=""N/A"","" "",VLOOKUP(A39,PeakPowerCurves,(IF(BMO=2,3,IF(BMO=1,2,4))),FALSE)+Inputs!N22)" +"IF(A39=""N/A"","" "",VLOOKUP(A39,SatSunPeakPwr,(IF(BMO=2,3,IF(BMO=1,2,4))),FALSE)+Inputs!$N$23)" +"IF(A39=""N/A"","" "",VLOOKUP(A39,SatSunPeakPwr,(IF(BMO=2,7,IF(BMO=1,6,8))),FALSE)+Inputs!$N$23)" +"IF(A39=""N/A"","" "",(VLOOKUP(A39,OPPowerPrices,(IF(BMO=2,7,IF(BMO=1,6,8))),FALSE)+Inputs!$N$23))" +"IF(A39=""N/A"","" "",(VLOOKUP(A39,GasCurves,9,FALSE))+IF(BMO=1,Gasbmo,IF(BMO=3,-Gasbmo,0)))" +"IF(A39=""N/A"","" "",IF(Basischeck=TRUE,(VLOOKUP(A39,GasCurves,IF(MONTH(A39)>=4,IF(MONTH(A39)<=10,11,12),12),FALSE)),0))" +"IF(A39=""N/A"","" "",IF(Indexcheck=TRUE,(IF(MONTH(A39)>=4,IF(MONTH(A39)<=10,VLOOKUP(A39,'Gas Curves'!B17:O377,13),VLOOKUP(A39,'Gas Curves'!B17:O377,14)),VLOOKUP(A39,'Gas Curves'!B17:O377,14))),0))" +"IF(A39=""N/A"","" "",((SUM(T39:V39))/(1-Inputs!$S$11)-(SUM(T39:V39))))" +"IF(A39=""N/A"","" "",(IF(MONTH(A39)>=4,IF(MONTH(A39)<=10,Inputs!$S$9,Inputs!$S$10),Inputs!$S$10)))" +"IF(A39=""N/A"","" "",(VLOOKUP($A39,InterestRatesTable,2)))" +"IF(A51=""N/A"","" "",IF(ISERROR(P51),B39*Pwresc,P51)*VLOOKUP(MONTH(A51),Curveadj,3))" +"IF(A51=""N/A"","" "",IF(ISERROR(Q51),C39*Pwresc,Q51)*VLOOKUP(MONTH(A51),Curveadj,3))" +"IF(A51=""N/A"","" "",IF(ISERROR(R51),D39*Pwresc,R51)*VLOOKUP(MONTH(A51),Curveadj,3))" +"IF(A51=""N/A"","" "",IF(ISERROR(S51),M39*Pwresc,S51))" +"EOMONTH(AF254,0)+1" +"TODAY()" +"(S5-S4)/365" +"CurveDate" +"F24" +"SUM(Calculations!CZ4:CZ255)" +"R32/$S$38/1000" +"SUM(Calculations!DA4:DA255)" +"SUM(Calculations!DB4:DB255)" +"SUM(Calculations!DC4:DC255)" +"SUM(Calculations!DH4:DH255)*-1" +"SUM(Calculations!DI4:DI255)*-1" +"SUM(R32:R37)" +"SUM(Calculations!$CY$4:$CY$255)" +"R38/S38/1000" +"SUM(Calculations!DL4:DL255)/S6" +"SUM(Calculations!DM4:DM255)/S6" +"SUM(R41:S41)" +"SUM(Calculations!DD4:DD255)" +"MAX(B10:B262)" +"INDEX(EB6:EB19,EC4)" +"K10" +"AG10+AF10" +"AG10" +"AG10+AH10" +"X10" +"BF10" +"CW10" +"AJ10" +"AB10" +"IF(AF233=0,CX221,AF233)" +"IF(AJ233=0,DK221,AJ233)" +"IF(K234=0,EOMONTH(CW233,0)+1,K234)" +"IF(X234=0,DB222,X234)" +"IF(BF234=0,EOMONTH(DF233,0)+1,BF234)" +"IF(BG234=0,DG222,BG234)" +"IF(AB234=0,DO222,AB234)" +"EOMONTH(CW234,0)+1" +"BP1+BV2" +"Inputs!D12" +"Today" +"BeginningOfNextMonth(C11)" +"VLOOKUP($CO$2,$CJ$3:$CK$17,2)" +"VLOOKUP($BX$1,$BP$2:$BQ$410,2)" +"VLOOKUP($CH$1,$BP$2:$BQ$410,2)" +"BeginningOfNextMonth(Today)" +"B17" +"T17-$S$16" +"$U$16+T17" +"NextMonth(B17)" +"EOMONTH(R310,0)+1" +"Inputs!S4" +"IF(A4=""N/A"","" "",YEAR(A4))" +"IF(A4=""N/A"","" "",VLOOKUP(A4,ScaledPrice,14))" +"IF(A4=""N/A"","" "",(VLOOKUP(MONTH($A4),Hrtable,2))/1000)" +"IF($A4=""N/A"","" "",(C4)*D4)" +"IF(A4=""N/A"","" "",VOM*(1+VOMesc)^(YEAR(A4)-YEAR(Today)))" +"IF(A4=""N/A"","" "",Perstart/VLOOKUP(Dayrun,'Pricing Inputs'!$AQ$4:$AS$14,3)/(CY4/CX4))" +"IF(A4=""N/A"","" "",SUM(E4:G4))" +"VLOOKUP($A4,ScaledPrice,6)" +"VLOOKUP($A4,ScaledPrice,10)" +"VLOOKUP($A4,ScaledPrice,13)" +"VLOOKUP($A4,ScaledPrice,7)" +"VLOOKUP($A4,ScaledPrice,11)" +"VLOOKUP($A4,ScaledPrice,8)" +"VLOOKUP($A4,ScaledPrice,12)" +"IF($A4=""N/A"","" "",IF(Dayrun>=3,IF(Option=1,MAX($I4-$H4,0),IF(Option=2,MAX($H4-$I4,0),0)),0))" +"IF($A4=""N/A"","" "",IF(Dayrun>=6,IF(Option=1,MAX($J4-H4,0),IF(Option=2,MAX(H4-$J4,0),0)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun<=2,Dayrun>=9),IF(Option=1,MAX($K4-$H4,0),IF(Option=2,MAX($H4-$K4,0),0)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=4,Dayrun=5,Dayrun=7,Dayrun=8,Dayrun=10,Dayrun=11),IF(Option=1,MAX($L4-H4,0),IF(Option=2,MAX(H4-$L4,0),0)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=7,Dayrun=8,Dayrun=10,Dayrun=11),IF(Option=1,MAX($M4-H4,0),IF(Option=2,MAX(H4-$M4,0),0)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun<=2,Dayrun>=10),IF(Option=1,MAX($N4-$H4,0),IF(Option=2,MAX($H4-$N4,0),0)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=5,Dayrun=8,Dayrun=11),IF(Option=1,MAX($O4-H4,0),IF(Option=2,MAX(H4-$O4,0),0)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=8,Dayrun=11),IF(Option=1,MAX($P4-H4,0),IF(Option=2,MAX(H4-$P4,0),0)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun<=2,Dayrun>=11),IF(Option=1,MAX($Q4-$H4,0),IF(Option=2,MAX($H4-$Q4,0),0)),0))" +"IF($A4=""N/A"","" "",IF(Dayrun>=3,(MAX(0,(_xll.xSPRDOPT(I4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CN4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-I4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),0)-R4))),0))" +"IF($A4=""N/A"","" "",IF(Dayrun>=6,MAX(0,(_xll.xSPRDOPT(J4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CN4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-J4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),0)-S4)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun<=2,Dayrun>=9),IF(OffPeakEx=TRUE,MAX(0,(_xll.xSPRDOPT(K4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CQ4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-K4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),0)-T4)),0),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=4,Dayrun=5,Dayrun=7,Dayrun=8,Dayrun=10,Dayrun=11),MAX(0,(_xll.xSPRDOPT(L4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CQ4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-L4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),0)-U4)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=7,Dayrun=8,Dayrun=10,Dayrun=11),MAX(0,(_xll.xSPRDOPT(M4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CQ4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-M4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),0)-V4)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun<=2,Dayrun>=10),IF(OffPeakEx=TRUE,MAX(0,(_xll.xSPRDOPT(N4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CQ4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-N4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),0)-W4)),0),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=5,Dayrun=8,Dayrun=11),MAX(0,(_xll.xSPRDOPT(O4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CQ4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-O4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),0)-X4)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=8,Dayrun=11),MAX(0,(_xll.xSPRDOPT(P4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CQ4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-P4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),0)-Y4)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun<=2,Dayrun>=11),IF(OffPeakEx=TRUE,MAX(0,(_xll.xSPRDOPT(Q4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CQ4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-Q4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),0)-Z4)),0),0))" +"IF($A4=""N/A"","" "",IF(Dayrun>=3,IF(Option=1,$I4-$H4,IF(Option=2,$H4-$I4)),0))" +"IF($A4=""N/A"","" "",IF(Dayrun>=6,IF(Option=1,$J4-H4,IF(Option=2,H4-$J4)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun<=2,Dayrun>=9),IF(Option=1,$K4-$H4,IF(Option=2,$H4-$K4)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=4,Dayrun=5,Dayrun=7,Dayrun=8,Dayrun=10,Dayrun=11),IF(Option=1,$L4-H4,IF(Option=2,H4-$L4)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=7,Dayrun=8,Dayrun=10,Dayrun=11),IF(Option=1,$M4-H4,IF(Option=2,H4-$M4)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun<=2,Dayrun>=9),IF(Option=1,$N4-$H4,IF(Option=2,$H4-$N4)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=5,Dayrun=8,Dayrun=11),IF(Option=1,$O4-H4,IF(Option=2,H4-$O4)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=8,Dayrun=11),IF(Option=1,$P4-H4,IF(Option=2,H4-$P4)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun<=2,Dayrun>=9),IF(Option=1,$Q4-H4,IF(Option=2,H4-$Q4)),0))" +"IF($A4=""N/A"","" "",IF(VLOOKUP(MONTH($A4),ManualTable,2)=1,IF(Dayrun>=3,$DE4*8*$CY4,0),0))" +"IF($A4=""N/A"","" "",IF(VLOOKUP(MONTH($A4),ManualTable,3)=1,IF(Dayrun>=6,$DE4*8*$CY4,0),0))" +"IF($A4=""N/A"","" "",IF(VLOOKUP(MONTH($A4),ManualTable,4)=1,IF(OR(Dayrun<=2,Dayrun>=9),$DE4*8*$CY4,0),0))" +"IF($A4=""N/A"","" "",IF(VLOOKUP(MONTH($A4),ManualTable,5)=1,IF(OR(Dayrun=1,Dayrun=4,Dayrun=5,Dayrun=7,Dayrun=8,Dayrun=10,Dayrun=11),$DF4*8*$CY4,0),0))" +"IF($A4=""N/A"","" "",IF(VLOOKUP(MONTH($A4),ManualTable,6)=1,IF(OR(Dayrun=1,Dayrun=7,Dayrun=8,Dayrun=10,Dayrun=11),$DF4*8*$CY4,0),0))" +"IF($A4=""N/A"","" "",IF(VLOOKUP(MONTH($A4),ManualTable,7)=1,IF(OR(Dayrun<=2,Dayrun>=9),$DF4*8*$CY4,0),0))" +"IF($A4=""N/A"","" "",IF(VLOOKUP(MONTH($A4),ManualTable,8)=1,IF(OR(Dayrun=1,Dayrun=5,Dayrun=8,Dayrun=11),$DG4*8*$CY4,0),0))" +"IF($A4=""N/A"","" "",IF(VLOOKUP(MONTH($A4),ManualTable,9)=1,IF(OR(Dayrun=1,Dayrun=8,Dayrun=11),$DG4*8*$CY4,0),0))" +"IF($A4=""N/A"","" "",IF(VLOOKUP(MONTH($A4),ManualTable,10)=1,IF(OR(Dayrun<=2,Dayrun>=9),$DG4*8*$CY4,0),0))" +"IF($A4=""N/A"","" "",IF(Dayrun>=3,(MAX(0,(_xll.xSPRDOPT(I4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CN4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-I4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),1)*DE4*8))),0))" +"IF($A4=""N/A"","" "",IF(Dayrun>=6,MAX(0,(_xll.xSPRDOPT(J4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CN4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-J4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),1)*DE4*8)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun<=2,Dayrun>=9),IF(OffPeakEx=TRUE,MAX(0,(_xll.xSPRDOPT(K4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CQ4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-K4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),1)*DE4*8)),0),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=4,Dayrun=5,Dayrun=7,Dayrun=8,Dayrun=10,Dayrun=11),MAX(0,(_xll.xSPRDOPT(L4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CQ4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-L4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),1)*DF4*8)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=7,Dayrun=8,Dayrun=10,Dayrun=11),MAX(0,(_xll.xSPRDOPT(M4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CQ4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-M4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),1)*DF4*8)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun<=2,Dayrun>=10),IF(OffPeakEx=TRUE,MAX(0,(_xll.xSPRDOPT(N4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CQ4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-N4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),1)*DF4*8)),0),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=5,Dayrun=8,Dayrun=11),MAX(0,(_xll.xSPRDOPT(O4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CQ4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-O4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),1)*DG4*8)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun=1,Dayrun=8,Dayrun=11),MAX(0,(_xll.xSPRDOPT(P4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CQ4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-P4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),1)*DG4*8)),0))" +"IF($A4=""N/A"","" "",IF(OR(Dayrun<=2,Dayrun>=11),IF(OffPeakEx=TRUE,MAX(0,(_xll.xSPRDOPT(Q4,($E4-'Pricing Inputs'!$X39*$D4),$CV4,0,($CQ4+IF(Smile=TRUE,VLOOKUP(MAX(-5,$H4-Q4),Volsmile,2),0)),$CT4,$CU4,($A4-DateToday)+15,ABS(Option-2),1)*DG4*8)),0),0))" +"IF($A4=""N/A"","" "",R4*$AS4)" +"IF($A4=""N/A"","" "",S4*$AT4)" +"IF($A4=""N/A"","" "",T4*$AU4)" +"IF($A4=""N/A"","" "",U4*$AV4)" +"IF($A4=""N/A"","" "",V4*$AW4)" +"IF($A4=""N/A"","" "",W4*$AX4)" +"IF($A4=""N/A"","" "",X4*$AY4)" +"IF($A4=""N/A"","" "",Y4*$AZ4)" +"IF($A4=""N/A"","" "",Z4*$BA4)" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,PowerVolTable,(IF(VolBMO=2,7,IF(VolBMO=1,6,8))),FALSE)))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,IntraPowerVol,(IF(VolBMO=2,3,IF(VolBMO=1,2,4))),FALSE)*VLOOKUP(MONTH($A4),Volscale,2)))" +"IF($A4=""N/A"","" "",IF(VolType=1,CM4,CL4))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,OffPeakVol,(IF(VolBMO=2,7,IF(VolBMO=1,6,8))),FALSE)))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,OffPeakVol,(IF(VolBMO=2,3,IF(VolBMO=1,2,4))),FALSE)*VLOOKUP(MONTH($A4),Volscale,2)))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,GasVolTable,(IF(VolBMO=2,6,IF(VolBMO=1,7,5))),FALSE)))" +"IF($A4=""N/A"","" "",(VLOOKUP($A4,OmicronVol,(IF(VolBMO=2,3,IF(VolBMO=1,4,2))),FALSE)))" +"IF($A4=""N/A"","" "",(IF(DateToday>$A4,$CS4,IF(VolType=1,((($CR4^2)*((($A4-1)-DateToday)/((EOMONTH($A4,0)+1)-DateToday-15)))+((($CS4)^2)*((15)/((EOMONTH($A4,0)+1)-DateToday-15))))^0.5,CR4))))" +"IF($A4=""N/A"","" "",IF('Pricing Inputs'!$AR$23=TRUE,Inputs!$S$22,VLOOKUP($A4,CorrelationTable,2,FALSE)))" +"IF($A4=""N/A"","" "",F4+G4+(D4*('Pricing Inputs'!X39)))" +"IF($A4=""N/A"","" "",IF(PV=1,0,'Pricing Inputs'!Y39))" +"IF($A4=""N/A"","" "",(1+CW4/2)^(-2*((EOMONTH(A4,0)+20)-DateToday)/365.25))" +"IF($A4=""N/A"","" "",(IF(MONTH(A4)>=4,IF(MONTH(A4)<=10,Inputs!$S$26,Inputs!$S$27),Inputs!$S$27))*$CX4)" +"IF($A4=""N/A"","" "",BK4+BL4+BN4+BO4+BQ4+BR4)" +"IF($A4=""N/A"","" "",BM4+BP4+BS4)" +"IF($A4=""N/A"","" "",BT4+BU4+BW4+BX4+BZ4+CA4)" +"IF($A4=""N/A"","" "",BV4+BY4+CB4)" +"IF($A4=""N/A"","" "",SUM(CC4:CK4))" +"IF($A4=""N/A"","" "",VLOOKUP($A4,NumberofDaysTable,2)*Availability)" +"IF($A4=""N/A"","" "",VLOOKUP($A4,NumberofDaysTable,3)*Availability)" +"IF($A4=""N/A"","" "",VLOOKUP($A4,NumberofDaysTable,4)*Availability)" +"IF($A4=""N/A"","" "",IF(Option=1,$D4*Inputs!$S$15*SUM(AS4:BA4),0))" +"IF($A4=""N/A"","" "",IF(Option=1,$D4*Inputs!$S$16*SUM(AS4:BA4),0))" +"IF($A4=""N/A"","" "",SUM(AS4:AT4))" +"IF($A4=""N/A"","" "",SUM(AU4:BA4))" +"IF($A4=""N/A"","" "",SUM(BB4:BC4))" +"IF($A4=""N/A"","" "",SUM(BD4:BJ4))" +"IF(A4=""N/A"",""N/A"",IF(EDATE(A4,1)>Inputs!$S$5,""N/A"",EDATE(A4,1)))" +"IF(A5=""N/A"","" "",(VLOOKUP(A5,PowerVolTable,(IF(VolBMO=2,7,IF(VolBMO=1,6,8))),FALSE)))" +"IF(A5=""N/A"","" "",(VLOOKUP(A5,IntraPowerVol,(IF(VolBMO=2,3,IF(VolBMO=1,2,4))),FALSE)*VLOOKUP(MONTH($A5),Volscale,2)))" +"IF(N13=2,AVERAGE(B14:M29),AVERAGE(B13:M28))" +"IF(N13=2,A14,A13)" +"IF(N29=1,A29,A28)" +"AVERAGE(B7:M30)" +"'Power Curves'!AR12" +"VALUE('Power Curves'!BD12)" +"IF(AND($N7=1,$N14=1),AVERAGE(B7:B14),0)" +"+B31+1" +"O32" +"MAX(O7:O30)" +"A35+1" +"PositionRegion" +"Calculations!A4" +"IF(A39=""N/A"","" "",P39*VLOOKUP(MONTH(A39),Curveadj,3))" +"IF(A39=""N/A"","" "",Q39*VLOOKUP(MONTH(A39),Curveadj,3))" +"IF(A39=""N/A"","" "",R39*VLOOKUP(MONTH(A39),Curveadj,3))" +"IF(A39=""N/A"","" "",IF(Scalers=1,(IF(AND(Dynamic=1,MONTH(A39)>=6,MONTH(A39)<=8,OR($O$37=""REGION 2"",$O$37=""REGION 2A"",$O$37=""REGION 2B"",$O$37=""REGION 3"",$O$37=""REGION 3A"",$O$37=""REGION 3B"",$O$37=""REGION 3C"",$O$37=""REGION 4"",$O$37=""REGION 4B"",$O$37=""REGION 4C"",$O$37=""REGION 5"",$O$37=""REGION 5A"")),((0.059228/(B39/100))-(0.4980013/(SQRT(B39/100)))+2.137988),HLOOKUP(MONTH(A39),ScalarTable,28))),1))" +"IF(A39=""N/A"","" "",B39*E39)" +"IF(A39=""N/A"","" "",C39*E39)" +"IF(A39=""N/A"","" "",D39*E39)" +"IF(A39=""N/A"","" "",2-E39)" +"IF(A39=""N/A"","" "",B39*I39)" +"IF(A39=""N/A"","" "",C39*I39)" +"IF(A39=""N/A"","" "",D39*I39)" +"IF(A39=""N/A"","" "",S39)" +"IF(A39=""N/A"","" "",SUM(T39:X39))" +"IF(A39=""N/A"","" "",VLOOKUP(A39,PeakPowerCurves,(IF(BMO=2,3,IF(BMO=1,2,4))),FALSE)+Inputs!N22)" +"IF(A39=""N/A"","" "",VLOOKUP(A39,SatSunPeakPwr,(IF(BMO=2,3,IF(BMO=1,2,4))),FALSE)+Inputs!$N$23)" +"IF(A39=""N/A"","" "",VLOOKUP(A39,SatSunPeakPwr,(IF(BMO=2,7,IF(BMO=1,6,8))),FALSE)+Inputs!$N$23)" +"IF(A39=""N/A"","" "",(VLOOKUP(A39,OPPowerPrices,(IF(BMO=2,7,IF(BMO=1,6,8))),FALSE)+Inputs!$N$23))" +"IF(A39=""N/A"","" "",(VLOOKUP(A39,GasCurves,9,FALSE))+IF(BMO=1,Gasbmo,IF(BMO=3,-Gasbmo,0)))" +"IF(A39=""N/A"","" "",IF(Basischeck=TRUE,(VLOOKUP(A39,GasCurves,IF(MONTH(A39)>=4,IF(MONTH(A39)<=10,11,12),12),FALSE)),0))" +"IF(A39=""N/A"","" "",IF(Indexcheck=TRUE,(IF(MONTH(A39)>=4,IF(MONTH(A39)<=10,VLOOKUP(A39,'Gas Curves'!B17:O377,13),VLOOKUP(A39,'Gas Curves'!B17:O377,14)),VLOOKUP(A39,'Gas Curves'!B17:O377,14))),0))" +"IF(A39=""N/A"","" "",((SUM(T39:V39))/(1-Inputs!$S$11)-(SUM(T39:V39))))" +"IF(A39=""N/A"","" "",(IF(MONTH(A39)>=4,IF(MONTH(A39)<=10,Inputs!$S$9,Inputs!$S$10),Inputs!$S$10)))" +"IF(A39=""N/A"","" "",(VLOOKUP($A39,InterestRatesTable,2)))" +"IF(A51=""N/A"","" "",IF(ISERROR(P51),B39*Pwresc,P51)*VLOOKUP(MONTH(A51),Curveadj,3))" +"IF(A51=""N/A"","" "",IF(ISERROR(Q51),C39*Pwresc,Q51)*VLOOKUP(MONTH(A51),Curveadj,3))" +"IF(A51=""N/A"","" "",IF(ISERROR(R51),D39*Pwresc,R51)*VLOOKUP(MONTH(A51),Curveadj,3))" +"IF(A51=""N/A"","" "",IF(ISERROR(S51),M39*Pwresc,S51))" +"EOMONTH(AF254,0)+1" +"-104*0.05*12" +"-104*0.05*12" +"-104*0.05*12" +"TODAY()" +"-104*0.05*12" +"-104*0.05*12" +"IF(ISBLANK('Master List'!A12),"""",'Master List'!A12)" +"IF(ISBLANK('Master List'!C12),"""",'Master List'!C12)" +"IF(ISBLANK('Master List'!H12),"""",'Master List'!H12)" +"IF(ISBLANK('Master List'!B12),"""",'Master List'!B12)" +"IF(ISBLANK('Master List'!G12),"""",'Master List'!G12)" +"IF(ISBLANK('Master List'!V12),"""",'Master List'!V12)" +"IF(ISBLANK('Master List'!D12),"""",'Master List'!D12)" +"IF(ISBLANK('Master List'!W12),"""",'Master List'!W12)" +"IF(ISBLANK('Master List'!E12),"""",'Master List'!E12)" +"IF(ISBLANK('Master List'!J12),"""",'Master List'!J12)" +"IF(ISBLANK('Master List'!F12),"""",'Master List'!F12)" +"IF(ISBLANK('Master List'!X12),"""",'Master List'!X12)" +"IF(ISBLANK('Master List'!Q12),"""",'Master List'!Q12)" +"IF(ISBLANK('Master List'!I12),"""",'Master List'!I12)" +"IF(ISBLANK('Master List'!A15),"""",'Master List'!A15)" +"IF(ISBLANK('Master List'!C15),"""",'Master List'!C15)" +"IF(ISBLANK('Master List'!H15),"""",'Master List'!H15)" +"IF(ISBLANK('Master List'!B15),"""",'Master List'!B15)" +"IF(ISBLANK('Master List'!G15),"""",'Master List'!G15)" +"IF(ISBLANK('Master List'!V15),"""",'Master List'!V15)" +"IF(ISBLANK('Master List'!D15),"""",'Master List'!D15)" +"IF(ISBLANK('Master List'!W15),"""",'Master List'!W15)" +"IF(ISBLANK('Master List'!E15),"""",'Master List'!E15)" +"IF(ISBLANK('Master List'!J15),"""",'Master List'!J15)" +"IF(ISBLANK('Master List'!F15),"""",'Master List'!F15)" +"IF(ISBLANK('Master List'!X15),"""",'Master List'!X15)" +"IF(ISBLANK('Master List'!Q15),"""",'Master List'!Q15)" +"IF(ISBLANK('Master List'!I15),"""",'Master List'!I15)" +"IF(ISBLANK('Master List'!A17),"""",'Master List'!A17)" +"IF(ISBLANK('Master List'!C17),"""",'Master List'!C17)" +"IF(ISBLANK('Master List'!H17),"""",'Master List'!H17)" +"IF(ISBLANK('Master List'!B17),"""",'Master List'!B17)" +"IF(ISBLANK('Master List'!G17),"""",'Master List'!G17)" +"IF(ISBLANK('Master List'!V17),"""",'Master List'!V17)" +"IF(ISBLANK('Master List'!D17),"""",'Master List'!D17)" +"IF(ISBLANK('Master List'!W17),"""",'Master List'!W17)" +"IF(ISBLANK('Master List'!E17),"""",'Master List'!E17)" +"IF(ISBLANK('Master List'!J17),"""",'Master List'!J17)" +"IF(ISBLANK('Master List'!F17),"""",'Master List'!F17)" +"IF(ISBLANK('Master List'!X17),"""",'Master List'!X17)" +"IF(ISBLANK('Master List'!Q17),"""",'Master List'!Q17)" +"IF(ISBLANK('Master List'!I17),"""",'Master List'!I17)" +"IF(ISBLANK('Master List'!A21),"""",'Master List'!A21)" +"IF(ISBLANK('Master List'!C21),"""",'Master List'!C21)" +"IF(ISBLANK('Master List'!H21),"""",'Master List'!H21)" +"IF(ISBLANK('Master List'!B21),"""",'Master List'!B21)" +"IF(ISBLANK('Master List'!G21),"""",'Master List'!G21)" +"IF(ISBLANK('Master List'!V21),"""",'Master List'!V21)" +"IF(ISBLANK('Master List'!D21),"""",'Master List'!D21)" +"IF(ISBLANK('Master List'!W21),"""",'Master List'!W21)" +"IF(ISBLANK('Master List'!E21),"""",'Master List'!E21)" +"IF(ISBLANK('Master List'!J21),"""",'Master List'!J21)" +"IF(ISBLANK('Master List'!F21),"""",'Master List'!F21)" +"IF(ISBLANK('Master List'!X21),"""",'Master List'!X21)" +"IF(ISBLANK('Master List'!Q21),"""",'Master List'!Q21)" +"IF(ISBLANK('Master List'!I21),"""",'Master List'!I21)" +"IF(ISBLANK('Master List'!A29),"""",'Master List'!A29)" +"IF(ISBLANK('Master List'!C29),"""",'Master List'!C29)" +"IF(ISBLANK('Master List'!H29),"""",'Master List'!H29)" +"IF(ISBLANK('Master List'!B29),"""",'Master List'!B29)" +"IF(ISBLANK('Master List'!G29),"""",'Master List'!G29)" +"IF(ISBLANK('Master List'!V29),"""",'Master List'!V29)" +"IF(ISBLANK('Master List'!D29),"""",'Master List'!D29)" +"IF(ISBLANK('Master List'!W29),"""",'Master List'!W29)" +"IF(ISBLANK('Master List'!E29),"""",'Master List'!E29)" +"IF(ISBLANK('Master List'!J29),"""",'Master List'!J29)" +"IF(ISBLANK('Master List'!F29),"""",'Master List'!F29)" +"IF(ISBLANK('Master List'!X29),"""",'Master List'!X29)" +"IF(ISBLANK('Master List'!Q29),"""",'Master List'!Q29)" +"IF(ISBLANK('Master List'!I29),"""",'Master List'!I29)" +"IF(ISBLANK('Master List'!A35),"""",'Master List'!A35)" +"IF(ISBLANK('Master List'!C35),"""",'Master List'!C35)" +"IF(ISBLANK('Master List'!H35),"""",'Master List'!H35)" +"IF(ISBLANK('Master List'!B35),"""",'Master List'!B35)" +"IF(ISBLANK('Master List'!G35),"""",'Master List'!G35)" +"IF(ISBLANK('Master List'!V35),"""",'Master List'!V35)" +"IF(ISBLANK('Master List'!D35),"""",'Master List'!D35)" +"IF(ISBLANK('Master List'!W35),"""",'Master List'!W35)" +"IF(ISBLANK('Master List'!E35),"""",'Master List'!E35)" +"IF(ISBLANK('Master List'!J35),"""",'Master List'!J35)" +"IF(ISBLANK('Master List'!F35),"""",'Master List'!F35)" +"IF(ISBLANK('Master List'!X35),"""",'Master List'!X35)" +"IF(ISBLANK('Master List'!Q35),"""",'Master List'!Q35)" +"IF(ISBLANK('Master List'!I35),"""",'Master List'!I35)" +"IF(ISBLANK('Master List'!A38),"""",'Master List'!A38)" +"IF(ISBLANK('Master List'!C38),"""",'Master List'!C38)" +"IF(ISBLANK('Master List'!H38),"""",'Master List'!H38)" +"IF(ISBLANK('Master List'!B38),"""",'Master List'!B38)" +"IF(ISBLANK('Master List'!G38),"""",'Master List'!G38)" +"IF(ISBLANK('Master List'!V38),"""",'Master List'!V38)" +"IF(ISBLANK('Master List'!D38),"""",'Master List'!D38)" +"IF(ISBLANK('Master List'!W38),"""",'Master List'!W38)" +"IF(ISBLANK('Master List'!E38),"""",'Master List'!E38)" +"IF(ISBLANK('Master List'!J38),"""",'Master List'!J38)" +"IF(ISBLANK('Master List'!F38),"""",'Master List'!F38)" +"IF(ISBLANK('Master List'!X38),"""",'Master List'!X38)" +"IF(ISBLANK('Master List'!Q38),"""",'Master List'!Q38)" +"IF(ISBLANK('Master List'!I38),"""",'Master List'!I38)" +"IF(ISBLANK('Master List'!A42),"""",'Master List'!A42)" +"IF(ISBLANK('Master List'!C42),"""",'Master List'!C42)" +"IF(ISBLANK('Master List'!H42),"""",'Master List'!H42)" +"IF(ISBLANK('Master List'!B42),"""",'Master List'!B42)" +"IF(ISBLANK('Master List'!G42),"""",'Master List'!G42)" +"IF(ISBLANK('Master List'!V42),"""",'Master List'!V42)" +"IF(ISBLANK('Master List'!D42),"""",'Master List'!D42)" +"IF(ISBLANK('Master List'!W42),"""",'Master List'!W42)" +"IF(ISBLANK('Master List'!E42),"""",'Master List'!E42)" +"IF(ISBLANK('Master List'!J42),"""",'Master List'!J42)" +"IF(ISBLANK('Master List'!F42),"""",'Master List'!F42)" +"IF(ISBLANK('Master List'!X42),"""",'Master List'!X42)" +"IF(ISBLANK('Master List'!Q42),"""",'Master List'!Q42)" +"IF(ISBLANK('Master List'!I42),"""",'Master List'!I42)" +"IF(ISBLANK('Master List'!A44),"""",'Master List'!A44)" +"IF(ISBLANK('Master List'!C44),"""",'Master List'!C44)" +"IF(ISBLANK('Master List'!H44),"""",'Master List'!H44)" +"IF(ISBLANK('Master List'!B44),"""",'Master List'!B44)" +"IF(ISBLANK('Master List'!G44),"""",'Master List'!G44)" +"IF(ISBLANK('Master List'!V44),"""",'Master List'!V44)" +"IF(ISBLANK('Master List'!D44),"""",'Master List'!D44)" +"IF(ISBLANK('Master List'!W44),"""",'Master List'!W44)" +"IF(ISBLANK('Master List'!E44),"""",'Master List'!E44)" +"IF(ISBLANK('Master List'!J44),"""",'Master List'!J44)" +"IF(ISBLANK('Master List'!F44),"""",'Master List'!F44)" +"IF(ISBLANK('Master List'!X44),"""",'Master List'!X44)" +"IF(ISBLANK('Master List'!Q44),"""",'Master List'!Q44)" +"IF(ISBLANK('Master List'!I44),"""",'Master List'!I44)" +"IF(ISBLANK('Master List'!A51),"""",'Master List'!A51)" +"IF(ISBLANK('Master List'!C51),"""",'Master List'!C51)" +"IF(ISBLANK('Master List'!H51),"""",'Master List'!H51)" +"IF(ISBLANK('Master List'!B51),"""",'Master List'!B51)" +"IF(ISBLANK('Master List'!G51),"""",'Master List'!G51)" +"IF(ISBLANK('Master List'!V51),"""",'Master List'!V51)" +"IF(ISBLANK('Master List'!D51),"""",'Master List'!D51)" +"IF(ISBLANK('Master List'!W51),"""",'Master List'!W51)" +"IF(ISBLANK('Master List'!E51),"""",'Master List'!E51)" +"IF(ISBLANK('Master List'!J51),"""",'Master List'!J51)" +"IF(ISBLANK('Master List'!F51),"""",'Master List'!F51)" +"IF(ISBLANK('Master List'!X51),"""",'Master List'!X51)" +"IF(ISBLANK('Master List'!Q51),"""",'Master List'!Q51)" +"IF(ISBLANK('Master List'!I51),"""",'Master List'!I51)" +"IF(ISBLANK('Master List'!A56),"""",'Master List'!A56)" +"IF(ISBLANK('Master List'!C56),"""",'Master List'!C56)" +"IF(ISBLANK('Master List'!H56),"""",'Master List'!H56)" +"IF(ISBLANK('Master List'!B56),"""",'Master List'!B56)" +"IF(ISBLANK('Master List'!G56),"""",'Master List'!G56)" +"IF(ISBLANK('Master List'!V56),"""",'Master List'!V56)" +"IF(ISBLANK('Master List'!D56),"""",'Master List'!D56)" +"IF(ISBLANK('Master List'!W56),"""",'Master List'!W56)" +"IF(ISBLANK('Master List'!E56),"""",'Master List'!E56)" +"IF(ISBLANK('Master List'!J56),"""",'Master List'!J56)" +"IF(ISBLANK('Master List'!F56),"""",'Master List'!F56)" +"IF(ISBLANK('Master List'!X56),"""",'Master List'!X56)" +"IF(ISBLANK('Master List'!Q56),"""",'Master List'!Q56)" +"IF(ISBLANK('Master List'!I56),"""",'Master List'!I56)" +"IF(ISBLANK('Master List'!A59),"""",'Master List'!A59)" +"IF(ISBLANK('Master List'!C59),"""",'Master List'!C59)" +"IF(ISBLANK('Master List'!H59),"""",'Master List'!H59)" +"IF(ISBLANK('Master List'!B59),"""",'Master List'!B59)" +"IF(ISBLANK('Master List'!G59),"""",'Master List'!G59)" +"IF(ISBLANK('Master List'!V59),"""",'Master List'!V59)" +"IF(ISBLANK('Master List'!D59),"""",'Master List'!D59)" +"IF(ISBLANK('Master List'!W59),"""",'Master List'!W59)" +"IF(ISBLANK('Master List'!E59),"""",'Master List'!E59)" +"IF(ISBLANK('Master List'!J59),"""",'Master List'!J59)" +"IF(ISBLANK('Master List'!F59),"""",'Master List'!F59)" +"IF(ISBLANK('Master List'!X59),"""",'Master List'!X59)" +"IF(ISBLANK('Master List'!Q59),"""",'Master List'!Q59)" +"IF(ISBLANK('Master List'!I59),"""",'Master List'!I59)" +"IF(ISBLANK('Master List'!A61),"""",'Master List'!A61)" +"IF(ISBLANK('Master List'!C61),"""",'Master List'!C61)" +"IF(ISBLANK('Master List'!H61),"""",'Master List'!H61)" +"IF(ISBLANK('Master List'!B61),"""",'Master List'!B61)" +"IF(ISBLANK('Master List'!G61),"""",'Master List'!G61)" +"IF(ISBLANK('Master List'!V61),"""",'Master List'!V61)" +"IF(ISBLANK('Master List'!D61),"""",'Master List'!D61)" +"IF(ISBLANK('Master List'!W61),"""",'Master List'!W61)" +"IF(ISBLANK('Master List'!E61),"""",'Master List'!E61)" +"IF(ISBLANK('Master List'!J61),"""",'Master List'!J61)" +"IF(ISBLANK('Master List'!F61),"""",'Master List'!F61)" +"IF(ISBLANK('Master List'!X61),"""",'Master List'!X61)" +"IF(ISBLANK('Master List'!Q61),"""",'Master List'!Q61)" +"IF(ISBLANK('Master List'!I61),"""",'Master List'!I61)" +"IF(ISBLANK('Master List'!A64),"""",'Master List'!A64)" +"IF(ISBLANK('Master List'!C64),"""",'Master List'!C64)" +"IF(ISBLANK('Master List'!H64),"""",'Master List'!H64)" +"IF(ISBLANK('Master List'!B64),"""",'Master List'!B64)" +"IF(ISBLANK('Master List'!G64),"""",'Master List'!G64)" +"IF(ISBLANK('Master List'!V64),"""",'Master List'!V64)" +"IF(ISBLANK('Master List'!D64),"""",'Master List'!D64)" +"IF(ISBLANK('Master List'!W64),"""",'Master List'!W64)" +"IF(ISBLANK('Master List'!E64),"""",'Master List'!E64)" +"IF(ISBLANK('Master List'!J64),"""",'Master List'!J64)" +"IF(ISBLANK('Master List'!F64),"""",'Master List'!F64)" +"IF(ISBLANK('Master List'!X64),"""",'Master List'!X64)" +"IF(ISBLANK('Master List'!Q64),"""",'Master List'!Q64)" +"IF(ISBLANK('Master List'!I64),"""",'Master List'!I64)" +"IF(ISBLANK('Master List'!A66),"""",'Master List'!A66)" +"IF(ISBLANK('Master List'!C66),"""",'Master List'!C66)" +"IF(ISBLANK('Master List'!H66),"""",'Master List'!H66)" +"IF(ISBLANK('Master List'!B66),"""",'Master List'!B66)" +"IF(ISBLANK('Master List'!G66),"""",'Master List'!G66)" +"IF(ISBLANK('Master List'!V66),"""",'Master List'!V66)" +"IF(ISBLANK('Master List'!D66),"""",'Master List'!D66)" +"IF(ISBLANK('Master List'!W66),"""",'Master List'!W66)" +"IF(ISBLANK('Master List'!E66),"""",'Master List'!E66)" +"IF(ISBLANK('Master List'!J66),"""",'Master List'!J66)" +"IF(ISBLANK('Master List'!F66),"""",'Master List'!F66)" +"IF(ISBLANK('Master List'!X66),"""",'Master List'!X66)" +"IF(ISBLANK('Master List'!Q66),"""",'Master List'!Q66)" +"IF(ISBLANK('Master List'!I66),"""",'Master List'!I66)" +"IF(ISBLANK('Master List'!A71),"""",'Master List'!A71)" +"IF(ISBLANK('Master List'!C71),"""",'Master List'!C71)" +"IF(ISBLANK('Master List'!H71),"""",'Master List'!H71)" +"IF(ISBLANK('Master List'!B71),"""",'Master List'!B71)" +"IF(ISBLANK('Master List'!G71),"""",'Master List'!G71)" +"IF(ISBLANK('Master List'!V71),"""",'Master List'!V71)" +"IF(ISBLANK('Master List'!D71),"""",'Master List'!D71)" +"IF(ISBLANK('Master List'!W71),"""",'Master List'!W71)" +"IF(ISBLANK('Master List'!E71),"""",'Master List'!E71)" +"IF(ISBLANK('Master List'!J71),"""",'Master List'!J71)" +"IF(ISBLANK('Master List'!F71),"""",'Master List'!F71)" +"IF(ISBLANK('Master List'!X71),"""",'Master List'!X71)" +"IF(ISBLANK('Master List'!Q71),"""",'Master List'!Q71)" +"IF(ISBLANK('Master List'!I71),"""",'Master List'!I71)" +"IF(ISBLANK('Master List'!A76),"""",'Master List'!A76)" +"IF(ISBLANK('Master List'!C76),"""",'Master List'!C76)" +"IF(ISBLANK('Master List'!H76),"""",'Master List'!H76)" +"IF(ISBLANK('Master List'!B76),"""",'Master List'!B76)" +"IF(ISBLANK('Master List'!G76),"""",'Master List'!G76)" +"IF(ISBLANK('Master List'!V76),"""",'Master List'!V76)" +"IF(ISBLANK('Master List'!D76),"""",'Master List'!D76)" +"IF(ISBLANK('Master List'!W76),"""",'Master List'!W76)" +"IF(ISBLANK('Master List'!E76),"""",'Master List'!E76)" +"IF(ISBLANK('Master List'!J76),"""",'Master List'!J76)" +"IF(ISBLANK('Master List'!F76),"""",'Master List'!F76)" +"IF(ISBLANK('Master List'!X76),"""",'Master List'!X76)" +"IF(ISBLANK('Master List'!Q76),"""",'Master List'!Q76)" +"IF(ISBLANK('Master List'!I76),"""",'Master List'!I76)" +"IF(ISBLANK('Master List'!A79),"""",'Master List'!A79)" +"IF(ISBLANK('Master List'!C79),"""",'Master List'!C79)" +"IF(ISBLANK('Master List'!H79),"""",'Master List'!H79)" +"IF(ISBLANK('Master List'!B79),"""",'Master List'!B79)" +"IF(ISBLANK('Master List'!G79),"""",'Master List'!G79)" +"IF(ISBLANK('Master List'!V79),"""",'Master List'!V79)" +"IF(ISBLANK('Master List'!D79),"""",'Master List'!D79)" +"IF(ISBLANK('Master List'!W79),"""",'Master List'!W79)" +"IF(ISBLANK('Master List'!E79),"""",'Master List'!E79)" +"IF(ISBLANK('Master List'!J79),"""",'Master List'!J79)" +"IF(ISBLANK('Master List'!F79),"""",'Master List'!F79)" +"IF(ISBLANK('Master List'!X79),"""",'Master List'!X79)" +"IF(ISBLANK('Master List'!Q79),"""",'Master List'!Q79)" +"IF(ISBLANK('Master List'!I79),"""",'Master List'!I79)" +"IF(ISBLANK('Master List'!A82),"""",'Master List'!A82)" +"IF(ISBLANK('Master List'!C82),"""",'Master List'!C82)" +"IF(ISBLANK('Master List'!H82),"""",'Master List'!H82)" +"IF(ISBLANK('Master List'!B82),"""",'Master List'!B82)" +"IF(ISBLANK('Master List'!G82),"""",'Master List'!G82)" +"IF(ISBLANK('Master List'!V82),"""",'Master List'!V82)" +"IF(ISBLANK('Master List'!D82),"""",'Master List'!D82)" +"IF(ISBLANK('Master List'!W82),"""",'Master List'!W82)" +"IF(ISBLANK('Master List'!E82),"""",'Master List'!E82)" +"IF(ISBLANK('Master List'!J82),"""",'Master List'!J82)" +"IF(ISBLANK('Master List'!F82),"""",'Master List'!F82)" +"IF(ISBLANK('Master List'!X82),"""",'Master List'!X82)" +"IF(ISBLANK('Master List'!Q82),"""",'Master List'!Q82)" +"IF(ISBLANK('Master List'!I82),"""",'Master List'!I82)" +"IF(ISBLANK('Master List'!A87),"""",'Master List'!A87)" +"IF(ISBLANK('Master List'!C87),"""",'Master List'!C87)" +"IF(ISBLANK('Master List'!H87),"""",'Master List'!H87)" +"IF(ISBLANK('Master List'!B87),"""",'Master List'!B87)" +"IF(ISBLANK('Master List'!G87),"""",'Master List'!G87)" +"IF(ISBLANK('Master List'!V87),"""",'Master List'!V87)" +"IF(ISBLANK('Master List'!D87),"""",'Master List'!D87)" +"IF(ISBLANK('Master List'!W87),"""",'Master List'!W87)" +"IF(ISBLANK('Master List'!E87),"""",'Master List'!E87)" +"IF(ISBLANK('Master List'!J87),"""",'Master List'!J87)" +"IF(ISBLANK('Master List'!F87),"""",'Master List'!F87)" +"IF(ISBLANK('Master List'!X87),"""",'Master List'!X87)" +"IF(ISBLANK('Master List'!Q87),"""",'Master List'!Q87)" +"IF(ISBLANK('Master List'!I87),"""",'Master List'!I87)" +"IF(ISBLANK('Master List'!A89),"""",'Master List'!A89)" +"IF(ISBLANK('Master List'!C89),"""",'Master List'!C89)" +"IF(ISBLANK('Master List'!H89),"""",'Master List'!H89)" +"IF(ISBLANK('Master List'!B89),"""",'Master List'!B89)" +"IF(ISBLANK('Master List'!G89),"""",'Master List'!G89)" +"IF(ISBLANK('Master List'!V89),"""",'Master List'!V89)" +"IF(ISBLANK('Master List'!D89),"""",'Master List'!D89)" +"IF(ISBLANK('Master List'!W89),"""",'Master List'!W89)" +"IF(ISBLANK('Master List'!E89),"""",'Master List'!E89)" +"IF(ISBLANK('Master List'!J89),"""",'Master List'!J89)" +"IF(ISBLANK('Master List'!F89),"""",'Master List'!F89)" +"IF(ISBLANK('Master List'!X89),"""",'Master List'!X89)" +"IF(ISBLANK('Master List'!Q89),"""",'Master List'!Q89)" +"IF(ISBLANK('Master List'!I89),"""",'Master List'!I89)" +"IF(ISBLANK('Master List'!A95),"""",'Master List'!A95)" +"IF(ISBLANK('Master List'!C95),"""",'Master List'!C95)" +"IF(ISBLANK('Master List'!H95),"""",'Master List'!H95)" +"IF(ISBLANK('Master List'!B95),"""",'Master List'!B95)" +"IF(ISBLANK('Master List'!G95),"""",'Master List'!G95)" +"IF(ISBLANK('Master List'!V95),"""",'Master List'!V95)" +"IF(ISBLANK('Master List'!D95),"""",'Master List'!D95)" +"IF(ISBLANK('Master List'!W95),"""",'Master List'!W95)" +"IF(ISBLANK('Master List'!E95),"""",'Master List'!E95)" +"IF(ISBLANK('Master List'!J95),"""",'Master List'!J95)" +"IF(ISBLANK('Master List'!F95),"""",'Master List'!F95)" +"IF(ISBLANK('Master List'!X95),"""",'Master List'!X95)" +"IF(ISBLANK('Master List'!Q95),"""",'Master List'!Q95)" +"IF(ISBLANK('Master List'!I95),"""",'Master List'!I95)" +"IF(ISBLANK('Master List'!A98),"""",'Master List'!A98)" +"IF(ISBLANK('Master List'!C98),"""",'Master List'!C98)" +"IF(ISBLANK('Master List'!H98),"""",'Master List'!H98)" +"IF(ISBLANK('Master List'!B98),"""",'Master List'!B98)" +"IF(ISBLANK('Master List'!G98),"""",'Master List'!G98)" +"IF(ISBLANK('Master List'!V98),"""",'Master List'!V98)" +"IF(ISBLANK('Master List'!D98),"""",'Master List'!D98)" +"IF(ISBLANK('Master List'!W98),"""",'Master List'!W98)" +"IF(ISBLANK('Master List'!E98),"""",'Master List'!E98)" +"IF(ISBLANK('Master List'!J98),"""",'Master List'!J98)" +"IF(ISBLANK('Master List'!F98),"""",'Master List'!F98)" +"IF(ISBLANK('Master List'!X98),"""",'Master List'!X98)" +"IF(ISBLANK('Master List'!Q98),"""",'Master List'!Q98)" +"IF(ISBLANK('Master List'!I98),"""",'Master List'!I98)" +"IF(ISBLANK('Master List'!A100),"""",'Master List'!A100)" +"IF(ISBLANK('Master List'!C100),"""",'Master List'!C100)" +"IF(ISBLANK('Master List'!H100),"""",'Master List'!H100)" +"IF(ISBLANK('Master List'!B100),"""",'Master List'!B100)" +"IF(ISBLANK('Master List'!G100),"""",'Master List'!G100)" +"IF(ISBLANK('Master List'!V100),"""",'Master List'!V100)" +"IF(ISBLANK('Master List'!D100),"""",'Master List'!D100)" +"IF(ISBLANK('Master List'!W100),"""",'Master List'!W100)" +"IF(ISBLANK('Master List'!E100),"""",'Master List'!E100)" +"IF(ISBLANK('Master List'!J100),"""",'Master List'!J100)" +"IF(ISBLANK('Master List'!F100),"""",'Master List'!F100)" +"IF(ISBLANK('Master List'!X100),"""",'Master List'!X100)" +"IF(ISBLANK('Master List'!Q100),"""",'Master List'!Q100)" +"IF(ISBLANK('Master List'!I100),"""",'Master List'!I100)" +"IF(ISBLANK('Master List'!A103),"""",'Master List'!A103)" +"IF(ISBLANK('Master List'!C103),"""",'Master List'!C103)" +"IF(ISBLANK('Master List'!H103),"""",'Master List'!H103)" +"IF(ISBLANK('Master List'!B103),"""",'Master List'!B103)" +"IF(ISBLANK('Master List'!G103),"""",'Master List'!G103)" +"IF(ISBLANK('Master List'!V103),"""",'Master List'!V103)" +"IF(ISBLANK('Master List'!D103),"""",'Master List'!D103)" +"IF(ISBLANK('Master List'!W103),"""",'Master List'!W103)" +"IF(ISBLANK('Master List'!E103),"""",'Master List'!E103)" +"IF(ISBLANK('Master List'!J103),"""",'Master List'!J103)" +"IF(ISBLANK('Master List'!F103),"""",'Master List'!F103)" +"IF(ISBLANK('Master List'!X103),"""",'Master List'!X103)" +"IF(ISBLANK('Master List'!Q103),"""",'Master List'!Q103)" +"IF(ISBLANK('Master List'!I103),"""",'Master List'!I103)" +"IF(ISBLANK('Master List'!A107),"""",'Master List'!A107)" +"IF(ISBLANK('Master List'!C107),"""",'Master List'!C107)" +"IF(ISBLANK('Master List'!H107),"""",'Master List'!H107)" +"IF(ISBLANK('Master List'!B107),"""",'Master List'!B107)" +"IF(ISBLANK('Master List'!G107),"""",'Master List'!G107)" +"IF(ISBLANK('Master List'!V107),"""",'Master List'!V107)" +"IF(ISBLANK('Master List'!D107),"""",'Master List'!D107)" +"IF(ISBLANK('Master List'!W107),"""",'Master List'!W107)" +"IF(ISBLANK('Master List'!E107),"""",'Master List'!E107)" +"IF(ISBLANK('Master List'!J107),"""",'Master List'!J107)" +"IF(ISBLANK('Master List'!F107),"""",'Master List'!F107)" +"IF(ISBLANK('Master List'!X107),"""",'Master List'!X107)" +"IF(ISBLANK('Master List'!Q107),"""",'Master List'!Q107)" +"IF(ISBLANK('Master List'!I107),"""",'Master List'!I107)" +"IF(ISBLANK('Master List'!A109),"""",'Master List'!A109)" +"IF(ISBLANK('Master List'!C109),"""",'Master List'!C109)" +"IF(ISBLANK('Master List'!H109),"""",'Master List'!H109)" +"IF(ISBLANK('Master List'!B109),"""",'Master List'!B109)" +"IF(ISBLANK('Master List'!G109),"""",'Master List'!G109)" +"IF(ISBLANK('Master List'!V109),"""",'Master List'!V109)" +"IF(ISBLANK('Master List'!D109),"""",'Master List'!D109)" +"IF(ISBLANK('Master List'!W109),"""",'Master List'!W109)" +"IF(ISBLANK('Master List'!E109),"""",'Master List'!E109)" +"IF(ISBLANK('Master List'!J109),"""",'Master List'!J109)" +"IF(ISBLANK('Master List'!F109),"""",'Master List'!F109)" +"IF(ISBLANK('Master List'!X109),"""",'Master List'!X109)" +"IF(ISBLANK('Master List'!Q109),"""",'Master List'!Q109)" +"IF(ISBLANK('Master List'!I109),"""",'Master List'!I109)" +"IF(ISBLANK('Master List'!A112),"""",'Master List'!A112)" +"IF(ISBLANK('Master List'!C112),"""",'Master List'!C112)" +"IF(ISBLANK('Master List'!H112),"""",'Master List'!H112)" +"IF(ISBLANK('Master List'!B112),"""",'Master List'!B112)" +"IF(ISBLANK('Master List'!G112),"""",'Master List'!G112)" +"IF(ISBLANK('Master List'!V112),"""",'Master List'!V112)" +"IF(ISBLANK('Master List'!D112),"""",'Master List'!D112)" +"IF(ISBLANK('Master List'!W112),"""",'Master List'!W112)" +"IF(ISBLANK('Master List'!E112),"""",'Master List'!E112)" +"IF(ISBLANK('Master List'!J112),"""",'Master List'!J112)" +"IF(ISBLANK('Master List'!F112),"""",'Master List'!F112)" +"IF(ISBLANK('Master List'!X112),"""",'Master List'!X112)" +"IF(ISBLANK('Master List'!Q112),"""",'Master List'!Q112)" +"IF(ISBLANK('Master List'!I112),"""",'Master List'!I112)" +"IF(ISBLANK('Master List'!A117),"""",'Master List'!A117)" +"IF(ISBLANK('Master List'!C117),"""",'Master List'!C117)" +"IF(ISBLANK('Master List'!H117),"""",'Master List'!H117)" +"IF(ISBLANK('Master List'!B117),"""",'Master List'!B117)" +"IF(ISBLANK('Master List'!G117),"""",'Master List'!G117)" +"IF(ISBLANK('Master List'!V117),"""",'Master List'!V117)" +"IF(ISBLANK('Master List'!D117),"""",'Master List'!D117)" +"IF(ISBLANK('Master List'!W117),"""",'Master List'!W117)" +"IF(ISBLANK('Master List'!E117),"""",'Master List'!E117)" +"IF(ISBLANK('Master List'!J117),"""",'Master List'!J117)" +"IF(ISBLANK('Master List'!F117),"""",'Master List'!F117)" +"IF(ISBLANK('Master List'!X117),"""",'Master List'!X117)" +"IF(ISBLANK('Master List'!Q117),"""",'Master List'!Q117)" +"IF(ISBLANK('Master List'!I117),"""",'Master List'!I117)" +"IF(ISBLANK('Master List'!A119),"""",'Master List'!A119)" +"IF(ISBLANK('Master List'!C119),"""",'Master List'!C119)" +"IF(ISBLANK('Master List'!H119),"""",'Master List'!H119)" +"IF(ISBLANK('Master List'!B119),"""",'Master List'!B119)" +"IF(ISBLANK('Master List'!G119),"""",'Master List'!G119)" +"IF(ISBLANK('Master List'!V119),"""",'Master List'!V119)" +"IF(ISBLANK('Master List'!D119),"""",'Master List'!D119)" +"IF(ISBLANK('Master List'!W119),"""",'Master List'!W119)" +"IF(ISBLANK('Master List'!E119),"""",'Master List'!E119)" +"IF(ISBLANK('Master List'!J119),"""",'Master List'!J119)" +"IF(ISBLANK('Master List'!F119),"""",'Master List'!F119)" +"IF(ISBLANK('Master List'!X119),"""",'Master List'!X119)" +"IF(ISBLANK('Master List'!Q119),"""",'Master List'!Q119)" +"IF(ISBLANK('Master List'!I119),"""",'Master List'!I119)" +"IF(ISBLANK('Master List'!A125),"""",'Master List'!A125)" +"IF(ISBLANK('Master List'!C125),"""",'Master List'!C125)" +"IF(ISBLANK('Master List'!H125),"""",'Master List'!H125)" +"IF(ISBLANK('Master List'!B125),"""",'Master List'!B125)" +"IF(ISBLANK('Master List'!G125),"""",'Master List'!G125)" +"IF(ISBLANK('Master List'!V125),"""",'Master List'!V125)" +"IF(ISBLANK('Master List'!D125),"""",'Master List'!D125)" +"IF(ISBLANK('Master List'!W125),"""",'Master List'!W125)" +"IF(ISBLANK('Master List'!E125),"""",'Master List'!E125)" +"IF(ISBLANK('Master List'!J125),"""",'Master List'!J125)" +"IF(ISBLANK('Master List'!F125),"""",'Master List'!F125)" +"IF(ISBLANK('Master List'!X125),"""",'Master List'!X125)" +"IF(ISBLANK('Master List'!Q125),"""",'Master List'!Q125)" +"IF(ISBLANK('Master List'!I125),"""",'Master List'!I125)" +"IF(ISBLANK('Master List'!A130),"""",'Master List'!A130)" +"IF(ISBLANK('Master List'!C130),"""",'Master List'!C130)" +"IF(ISBLANK('Master List'!H130),"""",'Master List'!H130)" +"IF(ISBLANK('Master List'!B130),"""",'Master List'!B130)" +"IF(ISBLANK('Master List'!G130),"""",'Master List'!G130)" +"IF(ISBLANK('Master List'!V130),"""",'Master List'!V130)" +"IF(ISBLANK('Master List'!D130),"""",'Master List'!D130)" +"IF(ISBLANK('Master List'!W130),"""",'Master List'!W130)" +"IF(ISBLANK('Master List'!E130),"""",'Master List'!E130)" +"IF(ISBLANK('Master List'!J130),"""",'Master List'!J130)" +"IF(ISBLANK('Master List'!F130),"""",'Master List'!F130)" +"IF(ISBLANK('Master List'!X130),"""",'Master List'!X130)" +"IF(ISBLANK('Master List'!Q130),"""",'Master List'!Q130)" +"IF(ISBLANK('Master List'!I130),"""",'Master List'!I130)" +"IF(ISBLANK('Master List'!A132),"""",'Master List'!A132)" +"IF(ISBLANK('Master List'!C132),"""",'Master List'!C132)" +"IF(ISBLANK('Master List'!H132),"""",'Master List'!H132)" +"IF(ISBLANK('Master List'!B132),"""",'Master List'!B132)" +"IF(ISBLANK('Master List'!G132),"""",'Master List'!G132)" +"IF(ISBLANK('Master List'!V132),"""",'Master List'!V132)" +"IF(ISBLANK('Master List'!D132),"""",'Master List'!D132)" +"IF(ISBLANK('Master List'!W132),"""",'Master List'!W132)" +"IF(ISBLANK('Master List'!E132),"""",'Master List'!E132)" +"IF(ISBLANK('Master List'!J132),"""",'Master List'!J132)" +"IF(ISBLANK('Master List'!F132),"""",'Master List'!F132)" +"IF(ISBLANK('Master List'!X132),"""",'Master List'!X132)" +"IF(ISBLANK('Master List'!Q132),"""",'Master List'!Q132)" +"IF(ISBLANK('Master List'!I132),"""",'Master List'!I132)" +"IF(ISBLANK('Master List'!A136),"""",'Master List'!A136)" +"IF(ISBLANK('Master List'!C136),"""",'Master List'!C136)" +"IF(ISBLANK('Master List'!H136),"""",'Master List'!H136)" +"IF(ISBLANK('Master List'!B136),"""",'Master List'!B136)" +"IF(ISBLANK('Master List'!G136),"""",'Master List'!G136)" +"IF(ISBLANK('Master List'!V136),"""",'Master List'!V136)" +"IF(ISBLANK('Master List'!D136),"""",'Master List'!D136)" +"IF(ISBLANK('Master List'!W136),"""",'Master List'!W136)" +"IF(ISBLANK('Master List'!E136),"""",'Master List'!E136)" +"IF(ISBLANK('Master List'!J136),"""",'Master List'!J136)" +"IF(ISBLANK('Master List'!F136),"""",'Master List'!F136)" +"IF(ISBLANK('Master List'!X136),"""",'Master List'!X136)" +"IF(ISBLANK('Master List'!Q136),"""",'Master List'!Q136)" +"IF(ISBLANK('Master List'!I136),"""",'Master List'!I136)" +"IF(ISBLANK('Master List'!A139),"""",'Master List'!A139)" +"IF(ISBLANK('Master List'!C139),"""",'Master List'!C139)" +"IF(ISBLANK('Master List'!H139),"""",'Master List'!H139)" +"IF(ISBLANK('Master List'!B139),"""",'Master List'!B139)" +"IF(ISBLANK('Master List'!G139),"""",'Master List'!G139)" +"IF(ISBLANK('Master List'!V139),"""",'Master List'!V139)" +"IF(ISBLANK('Master List'!D139),"""",'Master List'!D139)" +"IF(ISBLANK('Master List'!W139),"""",'Master List'!W139)" +"IF(ISBLANK('Master List'!E139),"""",'Master List'!E139)" +"IF(ISBLANK('Master List'!J139),"""",'Master List'!J139)" +"IF(ISBLANK('Master List'!F139),"""",'Master List'!F139)" +"IF(ISBLANK('Master List'!X139),"""",'Master List'!X139)" +"IF(ISBLANK('Master List'!Q139),"""",'Master List'!Q139)" +"IF(ISBLANK('Master List'!I139),"""",'Master List'!I139)" +"IF(ISBLANK('Master List'!A141),"""",'Master List'!A141)" +"IF(ISBLANK('Master List'!C141),"""",'Master List'!C141)" +"IF(ISBLANK('Master List'!H141),"""",'Master List'!H141)" +"IF(ISBLANK('Master List'!B141),"""",'Master List'!B141)" +"IF(ISBLANK('Master List'!G141),"""",'Master List'!G141)" +"IF(ISBLANK('Master List'!V141),"""",'Master List'!V141)" +"IF(ISBLANK('Master List'!D141),"""",'Master List'!D141)" +"IF(ISBLANK('Master List'!W141),"""",'Master List'!W141)" +"IF(ISBLANK('Master List'!E141),"""",'Master List'!E141)" +"IF(ISBLANK('Master List'!J141),"""",'Master List'!J141)" +"IF(ISBLANK('Master List'!F141),"""",'Master List'!F141)" +"IF(ISBLANK('Master List'!X141),"""",'Master List'!X141)" +"IF(ISBLANK('Master List'!Q141),"""",'Master List'!Q141)" +"IF(ISBLANK('Master List'!I141),"""",'Master List'!I141)" +"IF(ISBLANK('Master List'!A145),"""",'Master List'!A145)" +"IF(ISBLANK('Master List'!C145),"""",'Master List'!C145)" +"IF(ISBLANK('Master List'!H145),"""",'Master List'!H145)" +"IF(ISBLANK('Master List'!B145),"""",'Master List'!B145)" +"IF(ISBLANK('Master List'!G145),"""",'Master List'!G145)" +"IF(ISBLANK('Master List'!V145),"""",'Master List'!V145)" +"IF(ISBLANK('Master List'!D145),"""",'Master List'!D145)" +"IF(ISBLANK('Master List'!W145),"""",'Master List'!W145)" +"IF(ISBLANK('Master List'!E145),"""",'Master List'!E145)" +"IF(ISBLANK('Master List'!J145),"""",'Master List'!J145)" +"IF(ISBLANK('Master List'!F145),"""",'Master List'!F145)" +"IF(ISBLANK('Master List'!X145),"""",'Master List'!X145)" +"IF(ISBLANK('Master List'!Q145),"""",'Master List'!Q145)" +"IF(ISBLANK('Master List'!I145),"""",'Master List'!I145)" +"IF(ISBLANK('Master List'!A147),"""",'Master List'!A147)" +"IF(ISBLANK('Master List'!C147),"""",'Master List'!C147)" +"IF(ISBLANK('Master List'!H147),"""",'Master List'!H147)" +"IF(ISBLANK('Master List'!B147),"""",'Master List'!B147)" +"IF(ISBLANK('Master List'!G147),"""",'Master List'!G147)" +"IF(ISBLANK('Master List'!V147),"""",'Master List'!V147)" +"IF(ISBLANK('Master List'!D147),"""",'Master List'!D147)" +"IF(ISBLANK('Master List'!W147),"""",'Master List'!W147)" +"IF(ISBLANK('Master List'!E147),"""",'Master List'!E147)" +"IF(ISBLANK('Master List'!J147),"""",'Master List'!J147)" +"IF(ISBLANK('Master List'!F147),"""",'Master List'!F147)" +"IF(ISBLANK('Master List'!X147),"""",'Master List'!X147)" +"IF(ISBLANK('Master List'!Q147),"""",'Master List'!Q147)" +"IF(ISBLANK('Master List'!I147),"""",'Master List'!I147)" +"IF(ISBLANK('Master List'!A153),"""",'Master List'!A153)" +"IF(ISBLANK('Master List'!C153),"""",'Master List'!C153)" +"IF(ISBLANK('Master List'!H153),"""",'Master List'!H153)" +"IF(ISBLANK('Master List'!B153),"""",'Master List'!B153)" +"IF(ISBLANK('Master List'!G153),"""",'Master List'!G153)" +"IF(ISBLANK('Master List'!V153),"""",'Master List'!V153)" +"IF(ISBLANK('Master List'!D153),"""",'Master List'!D153)" +"IF(ISBLANK('Master List'!W153),"""",'Master List'!W153)" +"IF(ISBLANK('Master List'!E153),"""",'Master List'!E153)" +"IF(ISBLANK('Master List'!J153),"""",'Master List'!J153)" +"IF(ISBLANK('Master List'!F153),"""",'Master List'!F153)" +"IF(ISBLANK('Master List'!X153),"""",'Master List'!X153)" +"IF(ISBLANK('Master List'!Q153),"""",'Master List'!Q153)" +"IF(ISBLANK('Master List'!I153),"""",'Master List'!I153)" +"IF(ISBLANK('Master List'!A156),"""",'Master List'!A156)" +"IF(ISBLANK('Master List'!C156),"""",'Master List'!C156)" +"IF(ISBLANK('Master List'!H156),"""",'Master List'!H156)" +"IF(ISBLANK('Master List'!B156),"""",'Master List'!B156)" +"IF(ISBLANK('Master List'!G156),"""",'Master List'!G156)" +"IF(ISBLANK('Master List'!V156),"""",'Master List'!V156)" +"IF(ISBLANK('Master List'!D156),"""",'Master List'!D156)" +"IF(ISBLANK('Master List'!W156),"""",'Master List'!W156)" +"IF(ISBLANK('Master List'!E156),"""",'Master List'!E156)" +"IF(ISBLANK('Master List'!J156),"""",'Master List'!J156)" +"IF(ISBLANK('Master List'!F156),"""",'Master List'!F156)" +"IF(ISBLANK('Master List'!X156),"""",'Master List'!X156)" +"IF(ISBLANK('Master List'!Q156),"""",'Master List'!Q156)" +"IF(ISBLANK('Master List'!I156),"""",'Master List'!I156)" +"IF(ISBLANK('Master List'!A168),"""",'Master List'!A168)" +"IF(ISBLANK('Master List'!C168),"""",'Master List'!C168)" +"IF(ISBLANK('Master List'!H168),"""",'Master List'!H168)" +"IF(ISBLANK('Master List'!B168),"""",'Master List'!B168)" +"IF(ISBLANK('Master List'!G168),"""",'Master List'!G168)" +"IF(ISBLANK('Master List'!V168),"""",'Master List'!V168)" +"IF(ISBLANK('Master List'!D168),"""",'Master List'!D168)" +"IF(ISBLANK('Master List'!W168),"""",'Master List'!W168)" +"IF(ISBLANK('Master List'!E168),"""",'Master List'!E168)" +"IF(ISBLANK('Master List'!J168),"""",'Master List'!J168)" +"IF(ISBLANK('Master List'!F168),"""",'Master List'!F168)" +"IF(ISBLANK('Master List'!X168),"""",'Master List'!X168)" +"IF(ISBLANK('Master List'!Q168),"""",'Master List'!Q168)" +"IF(ISBLANK('Master List'!I168),"""",'Master List'!I168)" +"IF(ISBLANK('Master List'!A176),"""",'Master List'!A176)" +"IF(ISBLANK('Master List'!C176),"""",'Master List'!C176)" +"IF(ISBLANK('Master List'!H176),"""",'Master List'!H176)" +"IF(ISBLANK('Master List'!B176),"""",'Master List'!B176)" +"IF(ISBLANK('Master List'!G176),"""",'Master List'!G176)" +"IF(ISBLANK('Master List'!V176),"""",'Master List'!V176)" +"IF(ISBLANK('Master List'!D176),"""",'Master List'!D176)" +"IF(ISBLANK('Master List'!W176),"""",'Master List'!W176)" +"IF(ISBLANK('Master List'!E176),"""",'Master List'!E176)" +"IF(ISBLANK('Master List'!J176),"""",'Master List'!J176)" +"IF(ISBLANK('Master List'!F176),"""",'Master List'!F176)" +"IF(ISBLANK('Master List'!X176),"""",'Master List'!X176)" +"IF(ISBLANK('Master List'!Q176),"""",'Master List'!Q176)" +"IF(ISBLANK('Master List'!I176),"""",'Master List'!I176)" +"IF(ISBLANK('Master List'!A178),"""",'Master List'!A178)" +"IF(ISBLANK('Master List'!C178),"""",'Master List'!C178)" +"IF(ISBLANK('Master List'!H178),"""",'Master List'!H178)" +"IF(ISBLANK('Master List'!B178),"""",'Master List'!B178)" +"IF(ISBLANK('Master List'!G178),"""",'Master List'!G178)" +"IF(ISBLANK('Master List'!V178),"""",'Master List'!V178)" +"IF(ISBLANK('Master List'!D178),"""",'Master List'!D178)" +"IF(ISBLANK('Master List'!W178),"""",'Master List'!W178)" +"IF(ISBLANK('Master List'!E178),"""",'Master List'!E178)" +"IF(ISBLANK('Master List'!J178),"""",'Master List'!J178)" +"IF(ISBLANK('Master List'!F178),"""",'Master List'!F178)" +"IF(ISBLANK('Master List'!X178),"""",'Master List'!X178)" +"IF(ISBLANK('Master List'!Q178),"""",'Master List'!Q178)" +"IF(ISBLANK('Master List'!I178),"""",'Master List'!I178)" +"IF(ISBLANK('Master List'!A185),"""",'Master List'!A185)" +"IF(ISBLANK('Master List'!C185),"""",'Master List'!C185)" +"IF(ISBLANK('Master List'!H185),"""",'Master List'!H185)" +"IF(ISBLANK('Master List'!B185),"""",'Master List'!B185)" +"IF(ISBLANK('Master List'!G185),"""",'Master List'!G185)" +"IF(ISBLANK('Master List'!V185),"""",'Master List'!V185)" +"IF(ISBLANK('Master List'!D185),"""",'Master List'!D185)" +"IF(ISBLANK('Master List'!W185),"""",'Master List'!W185)" +"IF(ISBLANK('Master List'!E185),"""",'Master List'!E185)" +"IF(ISBLANK('Master List'!J185),"""",'Master List'!J185)" +"IF(ISBLANK('Master List'!F185),"""",'Master List'!F185)" +"IF(ISBLANK('Master List'!X185),"""",'Master List'!X185)" +"IF(ISBLANK('Master List'!Q185),"""",'Master List'!Q185)" +"IF(ISBLANK('Master List'!I185),"""",'Master List'!I185)" +"IF(ISBLANK('Master List'!A187),"""",'Master List'!A187)" +"IF(ISBLANK('Master List'!C187),"""",'Master List'!C187)" +"IF(ISBLANK('Master List'!H187),"""",'Master List'!H187)" +"IF(ISBLANK('Master List'!B187),"""",'Master List'!B187)" +"IF(ISBLANK('Master List'!G187),"""",'Master List'!G187)" +"IF(ISBLANK('Master List'!V187),"""",'Master List'!V187)" +"IF(ISBLANK('Master List'!D187),"""",'Master List'!D187)" +"IF(ISBLANK('Master List'!W187),"""",'Master List'!W187)" +"IF(ISBLANK('Master List'!E187),"""",'Master List'!E187)" +"IF(ISBLANK('Master List'!J187),"""",'Master List'!J187)" +"IF(ISBLANK('Master List'!F187),"""",'Master List'!F187)" +"IF(ISBLANK('Master List'!X187),"""",'Master List'!X187)" +"IF(ISBLANK('Master List'!Q187),"""",'Master List'!Q187)" +"IF(ISBLANK('Master List'!I187),"""",'Master List'!I187)" +"IF(ISBLANK('Master List'!A189),"""",'Master List'!A189)" +"IF(ISBLANK('Master List'!C189),"""",'Master List'!C189)" +"IF(ISBLANK('Master List'!H189),"""",'Master List'!H189)" +"IF(ISBLANK('Master List'!B189),"""",'Master List'!B189)" +"IF(ISBLANK('Master List'!G189),"""",'Master List'!G189)" +"IF(ISBLANK('Master List'!V189),"""",'Master List'!V189)" +"IF(ISBLANK('Master List'!D189),"""",'Master List'!D189)" +"IF(ISBLANK('Master List'!W189),"""",'Master List'!W189)" +"IF(ISBLANK('Master List'!E189),"""",'Master List'!E189)" +"IF(ISBLANK('Master List'!J189),"""",'Master List'!J189)" +"IF(ISBLANK('Master List'!F189),"""",'Master List'!F189)" +"IF(ISBLANK('Master List'!X189),"""",'Master List'!X189)" +"IF(ISBLANK('Master List'!Q189),"""",'Master List'!Q189)" +"IF(ISBLANK('Master List'!I189),"""",'Master List'!I189)" +"IF(ISBLANK('Master List'!A195),"""",'Master List'!A195)" +"IF(ISBLANK('Master List'!C195),"""",'Master List'!C195)" +"IF(ISBLANK('Master List'!H195),"""",'Master List'!H195)" +"IF(ISBLANK('Master List'!B195),"""",'Master List'!B195)" +"IF(ISBLANK('Master List'!G195),"""",'Master List'!G195)" +"IF(ISBLANK('Master List'!V195),"""",'Master List'!V195)" +"IF(ISBLANK('Master List'!D195),"""",'Master List'!D195)" +"IF(ISBLANK('Master List'!W195),"""",'Master List'!W195)" +"IF(ISBLANK('Master List'!E195),"""",'Master List'!E195)" +"IF(ISBLANK('Master List'!J195),"""",'Master List'!J195)" +"IF(ISBLANK('Master List'!F195),"""",'Master List'!F195)" +"IF(ISBLANK('Master List'!X195),"""",'Master List'!X195)" +"IF(ISBLANK('Master List'!Q195),"""",'Master List'!Q195)" +"IF(ISBLANK('Master List'!I195),"""",'Master List'!I195)" +"IF(ISBLANK('Master List'!A200),"""",'Master List'!A200)" +"IF(ISBLANK('Master List'!C200),"""",'Master List'!C200)" +"IF(ISBLANK('Master List'!H200),"""",'Master List'!H200)" +"IF(ISBLANK('Master List'!B200),"""",'Master List'!B200)" +"IF(ISBLANK('Master List'!G200),"""",'Master List'!G200)" +"IF(ISBLANK('Master List'!V200),"""",'Master List'!V200)" +"IF(ISBLANK('Master List'!D200),"""",'Master List'!D200)" +"IF(ISBLANK('Master List'!W200),"""",'Master List'!W200)" +"IF(ISBLANK('Master List'!E200),"""",'Master List'!E200)" +"IF(ISBLANK('Master List'!J200),"""",'Master List'!J200)" +"IF(ISBLANK('Master List'!F200),"""",'Master List'!F200)" +"IF(ISBLANK('Master List'!X200),"""",'Master List'!X200)" +"IF(ISBLANK('Master List'!Q200),"""",'Master List'!Q200)" +"IF(ISBLANK('Master List'!I200),"""",'Master List'!I200)" +"IF(ISBLANK('Master List'!A204),"""",'Master List'!A204)" +"IF(ISBLANK('Master List'!C204),"""",'Master List'!C204)" +"IF(ISBLANK('Master List'!H204),"""",'Master List'!H204)" +"IF(ISBLANK('Master List'!B204),"""",'Master List'!B204)" +"IF(ISBLANK('Master List'!G204),"""",'Master List'!G204)" +"IF(ISBLANK('Master List'!V204),"""",'Master List'!V204)" +"IF(ISBLANK('Master List'!D204),"""",'Master List'!D204)" +"IF(ISBLANK('Master List'!W204),"""",'Master List'!W204)" +"IF(ISBLANK('Master List'!E204),"""",'Master List'!E204)" +"IF(ISBLANK('Master List'!J204),"""",'Master List'!J204)" +"IF(ISBLANK('Master List'!F204),"""",'Master List'!F204)" +"IF(ISBLANK('Master List'!X204),"""",'Master List'!X204)" +"IF(ISBLANK('Master List'!Q204),"""",'Master List'!Q204)" +"IF(ISBLANK('Master List'!I204),"""",'Master List'!I204)" +"IF(ISBLANK('Master List'!A208),"""",'Master List'!A208)" +"IF(ISBLANK('Master List'!C208),"""",'Master List'!C208)" +"IF(ISBLANK('Master List'!H208),"""",'Master List'!H208)" +"IF(ISBLANK('Master List'!B208),"""",'Master List'!B208)" +"IF(ISBLANK('Master List'!G208),"""",'Master List'!G208)" +"IF(ISBLANK('Master List'!V208),"""",'Master List'!V208)" +"IF(ISBLANK('Master List'!D208),"""",'Master List'!D208)" +"IF(ISBLANK('Master List'!W208),"""",'Master List'!W208)" +"IF(ISBLANK('Master List'!E208),"""",'Master List'!E208)" +"IF(ISBLANK('Master List'!J208),"""",'Master List'!J208)" +"IF(ISBLANK('Master List'!F208),"""",'Master List'!F208)" +"IF(ISBLANK('Master List'!X208),"""",'Master List'!X208)" +"IF(ISBLANK('Master List'!Q208),"""",'Master List'!Q208)" +"IF(ISBLANK('Master List'!I208),"""",'Master List'!I208)" +"IF(ISBLANK('Master List'!A213),"""",'Master List'!A213)" +"IF(ISBLANK('Master List'!C213),"""",'Master List'!C213)" +"IF(ISBLANK('Master List'!H213),"""",'Master List'!H213)" +"IF(ISBLANK('Master List'!B213),"""",'Master List'!B213)" +"IF(ISBLANK('Master List'!G213),"""",'Master List'!G213)" +"IF(ISBLANK('Master List'!V213),"""",'Master List'!V213)" +"IF(ISBLANK('Master List'!D213),"""",'Master List'!D213)" +"IF(ISBLANK('Master List'!W213),"""",'Master List'!W213)" +"IF(ISBLANK('Master List'!E213),"""",'Master List'!E213)" +"IF(ISBLANK('Master List'!J213),"""",'Master List'!J213)" +"IF(ISBLANK('Master List'!F213),"""",'Master List'!F213)" +"IF(ISBLANK('Master List'!X213),"""",'Master List'!X213)" +"IF(ISBLANK('Master List'!Q213),"""",'Master List'!Q213)" +"IF(ISBLANK('Master List'!I213),"""",'Master List'!I213)" +"IF(ISBLANK('Master List'!A220),"""",'Master List'!A220)" +"IF(ISBLANK('Master List'!C220),"""",'Master List'!C220)" +"IF(ISBLANK('Master List'!H220),"""",'Master List'!H220)" +"IF(ISBLANK('Master List'!B220),"""",'Master List'!B220)" +"IF(ISBLANK('Master List'!G220),"""",'Master List'!G220)" +"IF(ISBLANK('Master List'!V220),"""",'Master List'!V220)" +"IF(ISBLANK('Master List'!D220),"""",'Master List'!D220)" +"IF(ISBLANK('Master List'!W220),"""",'Master List'!W220)" +"IF(ISBLANK('Master List'!E220),"""",'Master List'!E220)" +"IF(ISBLANK('Master List'!J220),"""",'Master List'!J220)" +"IF(ISBLANK('Master List'!F220),"""",'Master List'!F220)" +"IF(ISBLANK('Master List'!X220),"""",'Master List'!X220)" +"IF(ISBLANK('Master List'!Q220),"""",'Master List'!Q220)" +"IF(ISBLANK('Master List'!I220),"""",'Master List'!I220)" +"IF(ISBLANK('Master List'!A229),"""",'Master List'!A229)" +"IF(ISBLANK('Master List'!C229),"""",'Master List'!C229)" +"IF(ISBLANK('Master List'!H229),"""",'Master List'!H229)" +"IF(ISBLANK('Master List'!B229),"""",'Master List'!B229)" +"IF(ISBLANK('Master List'!G229),"""",'Master List'!G229)" +"IF(ISBLANK('Master List'!V229),"""",'Master List'!V229)" +"IF(ISBLANK('Master List'!D229),"""",'Master List'!D229)" +"IF(ISBLANK('Master List'!W229),"""",'Master List'!W229)" +"IF(ISBLANK('Master List'!E229),"""",'Master List'!E229)" +"IF(ISBLANK('Master List'!J229),"""",'Master List'!J229)" +"IF(ISBLANK('Master List'!F229),"""",'Master List'!F229)" +"IF(ISBLANK('Master List'!X229),"""",'Master List'!X229)" +"IF(ISBLANK('Master List'!Q229),"""",'Master List'!Q229)" +"IF(ISBLANK('Master List'!I229),"""",'Master List'!I229)" +"IF(ISBLANK('Master List'!A231),"""",'Master List'!A231)" +"IF(ISBLANK('Master List'!C231),"""",'Master List'!C231)" +"IF(ISBLANK('Master List'!H231),"""",'Master List'!H231)" +"IF(ISBLANK('Master List'!B231),"""",'Master List'!B231)" +"IF(ISBLANK('Master List'!G231),"""",'Master List'!G231)" +"IF(ISBLANK('Master List'!V231),"""",'Master List'!V231)" +"IF(ISBLANK('Master List'!D231),"""",'Master List'!D231)" +"IF(ISBLANK('Master List'!W231),"""",'Master List'!W231)" +"IF(ISBLANK('Master List'!E231),"""",'Master List'!E231)" +"IF(ISBLANK('Master List'!J231),"""",'Master List'!J231)" +"IF(ISBLANK('Master List'!F231),"""",'Master List'!F231)" +"IF(ISBLANK('Master List'!X231),"""",'Master List'!X231)" +"IF(ISBLANK('Master List'!Q231),"""",'Master List'!Q231)" +"IF(ISBLANK('Master List'!I231),"""",'Master List'!I231)" +"IF(ISBLANK('Master List'!A233),"""",'Master List'!A233)" +"IF(ISBLANK('Master List'!C233),"""",'Master List'!C233)" +"IF(ISBLANK('Master List'!H233),"""",'Master List'!H233)" +"IF(ISBLANK('Master List'!B233),"""",'Master List'!B233)" +"IF(ISBLANK('Master List'!G233),"""",'Master List'!G233)" +"IF(ISBLANK('Master List'!V233),"""",'Master List'!V233)" +"IF(ISBLANK('Master List'!D233),"""",'Master List'!D233)" +"IF(ISBLANK('Master List'!W233),"""",'Master List'!W233)" +"IF(ISBLANK('Master List'!E233),"""",'Master List'!E233)" +"IF(ISBLANK('Master List'!J233),"""",'Master List'!J233)" +"IF(ISBLANK('Master List'!F233),"""",'Master List'!F233)" +"IF(ISBLANK('Master List'!X233),"""",'Master List'!X233)" +"IF(ISBLANK('Master List'!Q233),"""",'Master List'!Q233)" +"IF(ISBLANK('Master List'!I233),"""",'Master List'!I233)" +"IF(ISBLANK('Master List'!A235),"""",'Master List'!A235)" +"IF(ISBLANK('Master List'!C235),"""",'Master List'!C235)" +"IF(ISBLANK('Master List'!H235),"""",'Master List'!H235)" +"IF(ISBLANK('Master List'!B235),"""",'Master List'!B235)" +"IF(ISBLANK('Master List'!G235),"""",'Master List'!G235)" +"IF(ISBLANK('Master List'!V235),"""",'Master List'!V235)" +"IF(ISBLANK('Master List'!D235),"""",'Master List'!D235)" +"IF(ISBLANK('Master List'!W235),"""",'Master List'!W235)" +"IF(ISBLANK('Master List'!E235),"""",'Master List'!E235)" +"IF(ISBLANK('Master List'!J235),"""",'Master List'!J235)" +"IF(ISBLANK('Master List'!F235),"""",'Master List'!F235)" +"IF(ISBLANK('Master List'!X235),"""",'Master List'!X235)" +"IF(ISBLANK('Master List'!Q235),"""",'Master List'!Q235)" +"IF(ISBLANK('Master List'!I235),"""",'Master List'!I235)" +"IF(ISBLANK('Master List'!A240),"""",'Master List'!A240)" +"IF(ISBLANK('Master List'!C240),"""",'Master List'!C240)" +"IF(ISBLANK('Master List'!H240),"""",'Master List'!H240)" +"IF(ISBLANK('Master List'!B240),"""",'Master List'!B240)" +"IF(ISBLANK('Master List'!G240),"""",'Master List'!G240)" +"IF(ISBLANK('Master List'!V240),"""",'Master List'!V240)" +"IF(ISBLANK('Master List'!D240),"""",'Master List'!D240)" +"IF(ISBLANK('Master List'!W240),"""",'Master List'!W240)" +"IF(ISBLANK('Master List'!E240),"""",'Master List'!E240)" +"IF(ISBLANK('Master List'!J240),"""",'Master List'!J240)" +"IF(ISBLANK('Master List'!F240),"""",'Master List'!F240)" +"IF(ISBLANK('Master List'!X240),"""",'Master List'!X240)" +"IF(ISBLANK('Master List'!Q240),"""",'Master List'!Q240)" +"IF(ISBLANK('Master List'!I240),"""",'Master List'!I240)" +"IF(ISBLANK('Master List'!A243),"""",'Master List'!A243)" +"IF(ISBLANK('Master List'!C243),"""",'Master List'!C243)" +"IF(ISBLANK('Master List'!H243),"""",'Master List'!H243)" +"IF(ISBLANK('Master List'!B243),"""",'Master List'!B243)" +"IF(ISBLANK('Master List'!G243),"""",'Master List'!G243)" +"IF(ISBLANK('Master List'!V243),"""",'Master List'!V243)" +"IF(ISBLANK('Master List'!D243),"""",'Master List'!D243)" +"IF(ISBLANK('Master List'!W243),"""",'Master List'!W243)" +"IF(ISBLANK('Master List'!E243),"""",'Master List'!E243)" +"IF(ISBLANK('Master List'!J243),"""",'Master List'!J243)" +"IF(ISBLANK('Master List'!F243),"""",'Master List'!F243)" +"IF(ISBLANK('Master List'!X243),"""",'Master List'!X243)" +"IF(ISBLANK('Master List'!Q243),"""",'Master List'!Q243)" +"IF(ISBLANK('Master List'!I243),"""",'Master List'!I243)" +"IF(ISBLANK('Master List'!A247),"""",'Master List'!A247)" +"IF(ISBLANK('Master List'!C247),"""",'Master List'!C247)" +"IF(ISBLANK('Master List'!H247),"""",'Master List'!H247)" +"IF(ISBLANK('Master List'!B247),"""",'Master List'!B247)" +"IF(ISBLANK('Master List'!G247),"""",'Master List'!G247)" +"IF(ISBLANK('Master List'!V247),"""",'Master List'!V247)" +"IF(ISBLANK('Master List'!D247),"""",'Master List'!D247)" +"IF(ISBLANK('Master List'!W247),"""",'Master List'!W247)" +"IF(ISBLANK('Master List'!E247),"""",'Master List'!E247)" +"IF(ISBLANK('Master List'!J247),"""",'Master List'!J247)" +"IF(ISBLANK('Master List'!F247),"""",'Master List'!F247)" +"IF(ISBLANK('Master List'!X247),"""",'Master List'!X247)" +"IF(ISBLANK('Master List'!Q247),"""",'Master List'!Q247)" +"IF(ISBLANK('Master List'!I247),"""",'Master List'!I247)" +"IF(ISBLANK('Master List'!A255),"""",'Master List'!A255)" +"IF(ISBLANK('Master List'!C255),"""",'Master List'!C255)" +"IF(ISBLANK('Master List'!H255),"""",'Master List'!H255)" +"IF(ISBLANK('Master List'!B255),"""",'Master List'!B255)" +"IF(ISBLANK('Master List'!G255),"""",'Master List'!G255)" +"IF(ISBLANK('Master List'!V255),"""",'Master List'!V255)" +"IF(ISBLANK('Master List'!D255),"""",'Master List'!D255)" +"IF(ISBLANK('Master List'!W255),"""",'Master List'!W255)" +"IF(ISBLANK('Master List'!E255),"""",'Master List'!E255)" +"IF(ISBLANK('Master List'!J255),"""",'Master List'!J255)" +"IF(ISBLANK('Master List'!F255),"""",'Master List'!F255)" +"IF(ISBLANK('Master List'!X255),"""",'Master List'!X255)" +"IF(ISBLANK('Master List'!Q255),"""",'Master List'!Q255)" +"IF(ISBLANK('Master List'!I255),"""",'Master List'!I255)" +"IF(ISBLANK('Master List'!A259),"""",'Master List'!A259)" +"IF(ISBLANK('Master List'!C259),"""",'Master List'!C259)" +"IF(ISBLANK('Master List'!H259),"""",'Master List'!H259)" +"IF(ISBLANK('Master List'!B259),"""",'Master List'!B259)" +"IF(ISBLANK('Master List'!G259),"""",'Master List'!G259)" +"IF(ISBLANK('Master List'!V259),"""",'Master List'!V259)" +"IF(ISBLANK('Master List'!D259),"""",'Master List'!D259)" +"IF(ISBLANK('Master List'!W259),"""",'Master List'!W259)" +"IF(ISBLANK('Master List'!E259),"""",'Master List'!E259)" +"IF(ISBLANK('Master List'!J259),"""",'Master List'!J259)" +"IF(ISBLANK('Master List'!F259),"""",'Master List'!F259)" +"IF(ISBLANK('Master List'!X259),"""",'Master List'!X259)" +"IF(ISBLANK('Master List'!Q259),"""",'Master List'!Q259)" +"IF(ISBLANK('Master List'!I259),"""",'Master List'!I259)" +"IF(ISBLANK('Master List'!A265),"""",'Master List'!A265)" +"IF(ISBLANK('Master List'!C265),"""",'Master List'!C265)" +"IF(ISBLANK('Master List'!H265),"""",'Master List'!H265)" +"IF(ISBLANK('Master List'!B265),"""",'Master List'!B265)" +"IF(ISBLANK('Master List'!G265),"""",'Master List'!G265)" +"IF(ISBLANK('Master List'!V265),"""",'Master List'!V265)" +"IF(ISBLANK('Master List'!D265),"""",'Master List'!D265)" +"IF(ISBLANK('Master List'!W265),"""",'Master List'!W265)" +"IF(ISBLANK('Master List'!E265),"""",'Master List'!E265)" +"IF(ISBLANK('Master List'!J265),"""",'Master List'!J265)" +"IF(ISBLANK('Master List'!F265),"""",'Master List'!F265)" +"IF(ISBLANK('Master List'!X265),"""",'Master List'!X265)" +"IF(ISBLANK('Master List'!Q265),"""",'Master List'!Q265)" +"IF(ISBLANK('Master List'!I265),"""",'Master List'!I265)" +"IF(ISBLANK('Master List'!A267),"""",'Master List'!A267)" +"IF(ISBLANK('Master List'!C267),"""",'Master List'!C267)" +"IF(ISBLANK('Master List'!H267),"""",'Master List'!H267)" +"IF(ISBLANK('Master List'!B267),"""",'Master List'!B267)" +"IF(ISBLANK('Master List'!G267),"""",'Master List'!G267)" +"IF(ISBLANK('Master List'!V267),"""",'Master List'!V267)" +"IF(ISBLANK('Master List'!D267),"""",'Master List'!D267)" +"IF(ISBLANK('Master List'!W267),"""",'Master List'!W267)" +"IF(ISBLANK('Master List'!E267),"""",'Master List'!E267)" +"IF(ISBLANK('Master List'!J267),"""",'Master List'!J267)" +"IF(ISBLANK('Master List'!F267),"""",'Master List'!F267)" +"IF(ISBLANK('Master List'!X267),"""",'Master List'!X267)" +"IF(ISBLANK('Master List'!Q267),"""",'Master List'!Q267)" +"IF(ISBLANK('Master List'!I267),"""",'Master List'!I267)" +"IF(ISBLANK('Master List'!A270),"""",'Master List'!A270)" +"IF(ISBLANK('Master List'!C270),"""",'Master List'!C270)" +"IF(ISBLANK('Master List'!H270),"""",'Master List'!H270)" +"IF(ISBLANK('Master List'!B270),"""",'Master List'!B270)" +"IF(ISBLANK('Master List'!G270),"""",'Master List'!G270)" +"IF(ISBLANK('Master List'!V270),"""",'Master List'!V270)" +"IF(ISBLANK('Master List'!D270),"""",'Master List'!D270)" +"IF(ISBLANK('Master List'!W270),"""",'Master List'!W270)" +"IF(ISBLANK('Master List'!E270),"""",'Master List'!E270)" +"IF(ISBLANK('Master List'!J270),"""",'Master List'!J270)" +"IF(ISBLANK('Master List'!F270),"""",'Master List'!F270)" +"IF(ISBLANK('Master List'!X270),"""",'Master List'!X270)" +"IF(ISBLANK('Master List'!Q270),"""",'Master List'!Q270)" +"IF(ISBLANK('Master List'!I270),"""",'Master List'!I270)" +"IF(ISBLANK('Master List'!A277),"""",'Master List'!A277)" +"IF(ISBLANK('Master List'!C277),"""",'Master List'!C277)" +"IF(ISBLANK('Master List'!H277),"""",'Master List'!H277)" +"IF(ISBLANK('Master List'!B277),"""",'Master List'!B277)" +"IF(ISBLANK('Master List'!G277),"""",'Master List'!G277)" +"IF(ISBLANK('Master List'!V277),"""",'Master List'!V277)" +"IF(ISBLANK('Master List'!D277),"""",'Master List'!D277)" +"IF(ISBLANK('Master List'!W277),"""",'Master List'!W277)" +"IF(ISBLANK('Master List'!E277),"""",'Master List'!E277)" +"IF(ISBLANK('Master List'!J277),"""",'Master List'!J277)" +"IF(ISBLANK('Master List'!F277),"""",'Master List'!F277)" +"IF(ISBLANK('Master List'!X277),"""",'Master List'!X277)" +"IF(ISBLANK('Master List'!Q277),"""",'Master List'!Q277)" +"IF(ISBLANK('Master List'!I277),"""",'Master List'!I277)" +"IF(ISBLANK('Master List'!A284),"""",'Master List'!A284)" +"IF(ISBLANK('Master List'!C284),"""",'Master List'!C284)" +"IF(ISBLANK('Master List'!H284),"""",'Master List'!H284)" +"IF(ISBLANK('Master List'!B284),"""",'Master List'!B284)" +"IF(ISBLANK('Master List'!G284),"""",'Master List'!G284)" +"IF(ISBLANK('Master List'!V284),"""",'Master List'!V284)" +"IF(ISBLANK('Master List'!D284),"""",'Master List'!D284)" +"IF(ISBLANK('Master List'!W284),"""",'Master List'!W284)" +"IF(ISBLANK('Master List'!E284),"""",'Master List'!E284)" +"IF(ISBLANK('Master List'!J284),"""",'Master List'!J284)" +"IF(ISBLANK('Master List'!F284),"""",'Master List'!F284)" +"IF(ISBLANK('Master List'!X284),"""",'Master List'!X284)" +"IF(ISBLANK('Master List'!Q284),"""",'Master List'!Q284)" +"IF(ISBLANK('Master List'!I284),"""",'Master List'!I284)" +"IF(ISBLANK('Master List'!A286),"""",'Master List'!A286)" +"IF(ISBLANK('Master List'!C286),"""",'Master List'!C286)" +"IF(ISBLANK('Master List'!H286),"""",'Master List'!H286)" +"IF(ISBLANK('Master List'!B286),"""",'Master List'!B286)" +"IF(ISBLANK('Master List'!G286),"""",'Master List'!G286)" +"IF(ISBLANK('Master List'!V286),"""",'Master List'!V286)" +"IF(ISBLANK('Master List'!D286),"""",'Master List'!D286)" +"IF(ISBLANK('Master List'!W286),"""",'Master List'!W286)" +"IF(ISBLANK('Master List'!E286),"""",'Master List'!E286)" +"IF(ISBLANK('Master List'!J286),"""",'Master List'!J286)" +"IF(ISBLANK('Master List'!F286),"""",'Master List'!F286)" +"IF(ISBLANK('Master List'!X286),"""",'Master List'!X286)" +"IF(ISBLANK('Master List'!Q286),"""",'Master List'!Q286)" +"IF(ISBLANK('Master List'!I286),"""",'Master List'!I286)" +"IF(ISBLANK('Master List'!A291),"""",'Master List'!A291)" +"IF(ISBLANK('Master List'!C291),"""",'Master List'!C291)" +"IF(ISBLANK('Master List'!H291),"""",'Master List'!H291)" +"IF(ISBLANK('Master List'!B291),"""",'Master List'!B291)" +"IF(ISBLANK('Master List'!G291),"""",'Master List'!G291)" +"IF(ISBLANK('Master List'!V291),"""",'Master List'!V291)" +"IF(ISBLANK('Master List'!D291),"""",'Master List'!D291)" +"IF(ISBLANK('Master List'!W291),"""",'Master List'!W291)" +"IF(ISBLANK('Master List'!E291),"""",'Master List'!E291)" +"IF(ISBLANK('Master List'!J291),"""",'Master List'!J291)" +"IF(ISBLANK('Master List'!F291),"""",'Master List'!F291)" +"IF(ISBLANK('Master List'!X291),"""",'Master List'!X291)" +"IF(ISBLANK('Master List'!Q291),"""",'Master List'!Q291)" +"IF(ISBLANK('Master List'!I291),"""",'Master List'!I291)" +"IF(ISBLANK('Master List'!A293),"""",'Master List'!A293)" +"IF(ISBLANK('Master List'!C293),"""",'Master List'!C293)" +"IF(ISBLANK('Master List'!H293),"""",'Master List'!H293)" +"IF(ISBLANK('Master List'!B293),"""",'Master List'!B293)" +"IF(ISBLANK('Master List'!G293),"""",'Master List'!G293)" +"IF(ISBLANK('Master List'!V293),"""",'Master List'!V293)" +"IF(ISBLANK('Master List'!D293),"""",'Master List'!D293)" +"IF(ISBLANK('Master List'!W293),"""",'Master List'!W293)" +"IF(ISBLANK('Master List'!E293),"""",'Master List'!E293)" +"IF(ISBLANK('Master List'!J293),"""",'Master List'!J293)" +"IF(ISBLANK('Master List'!F293),"""",'Master List'!F293)" +"IF(ISBLANK('Master List'!X293),"""",'Master List'!X293)" +"IF(ISBLANK('Master List'!Q293),"""",'Master List'!Q293)" +"IF(ISBLANK('Master List'!I293),"""",'Master List'!I293)" +"IF(ISBLANK('Master List'!A296),"""",'Master List'!A296)" +"IF(ISBLANK('Master List'!C296),"""",'Master List'!C296)" +"IF(ISBLANK('Master List'!H296),"""",'Master List'!H296)" +"IF(ISBLANK('Master List'!B296),"""",'Master List'!B296)" +"IF(ISBLANK('Master List'!G296),"""",'Master List'!G296)" +"IF(ISBLANK('Master List'!V296),"""",'Master List'!V296)" +"IF(ISBLANK('Master List'!D296),"""",'Master List'!D296)" +"IF(ISBLANK('Master List'!W296),"""",'Master List'!W296)" +"IF(ISBLANK('Master List'!E296),"""",'Master List'!E296)" +"IF(ISBLANK('Master List'!J296),"""",'Master List'!J296)" +"IF(ISBLANK('Master List'!F296),"""",'Master List'!F296)" +"IF(ISBLANK('Master List'!X296),"""",'Master List'!X296)" +"IF(ISBLANK('Master List'!Q296),"""",'Master List'!Q296)" +"IF(ISBLANK('Master List'!I296),"""",'Master List'!I296)" +"IF(ISBLANK('Master List'!A301),"""",'Master List'!A301)" +"IF(ISBLANK('Master List'!C301),"""",'Master List'!C301)" +"IF(ISBLANK('Master List'!H301),"""",'Master List'!H301)" +"IF(ISBLANK('Master List'!B301),"""",'Master List'!B301)" +"IF(ISBLANK('Master List'!G301),"""",'Master List'!G301)" +"IF(ISBLANK('Master List'!V301),"""",'Master List'!V301)" +"IF(ISBLANK('Master List'!D301),"""",'Master List'!D301)" +"IF(ISBLANK('Master List'!W301),"""",'Master List'!W301)" +"IF(ISBLANK('Master List'!E301),"""",'Master List'!E301)" +"IF(ISBLANK('Master List'!J301),"""",'Master List'!J301)" +"IF(ISBLANK('Master List'!F301),"""",'Master List'!F301)" +"IF(ISBLANK('Master List'!X301),"""",'Master List'!X301)" +"IF(ISBLANK('Master List'!Q301),"""",'Master List'!Q301)" +"IF(ISBLANK('Master List'!I301),"""",'Master List'!I301)" +"IF(ISBLANK('Master List'!A306),"""",'Master List'!A306)" +"IF(ISBLANK('Master List'!C306),"""",'Master List'!C306)" +"IF(ISBLANK('Master List'!H306),"""",'Master List'!H306)" +"IF(ISBLANK('Master List'!B306),"""",'Master List'!B306)" +"IF(ISBLANK('Master List'!G306),"""",'Master List'!G306)" +"IF(ISBLANK('Master List'!V306),"""",'Master List'!V306)" +"IF(ISBLANK('Master List'!D306),"""",'Master List'!D306)" +"IF(ISBLANK('Master List'!W306),"""",'Master List'!W306)" +"IF(ISBLANK('Master List'!E306),"""",'Master List'!E306)" +"IF(ISBLANK('Master List'!J306),"""",'Master List'!J306)" +"IF(ISBLANK('Master List'!F306),"""",'Master List'!F306)" +"IF(ISBLANK('Master List'!X306),"""",'Master List'!X306)" +"IF(ISBLANK('Master List'!Q306),"""",'Master List'!Q306)" +"IF(ISBLANK('Master List'!I306),"""",'Master List'!I306)" +"IF(ISBLANK('Master List'!A320),"""",'Master List'!A320)" +"IF(ISBLANK('Master List'!C320),"""",'Master List'!C320)" +"IF(ISBLANK('Master List'!H320),"""",'Master List'!H320)" +"IF(ISBLANK('Master List'!B320),"""",'Master List'!B320)" +"IF(ISBLANK('Master List'!G320),"""",'Master List'!G320)" +"IF(ISBLANK('Master List'!V320),"""",'Master List'!V320)" +"IF(ISBLANK('Master List'!D320),"""",'Master List'!D320)" +"IF(ISBLANK('Master List'!W320),"""",'Master List'!W320)" +"IF(ISBLANK('Master List'!E320),"""",'Master List'!E320)" +"IF(ISBLANK('Master List'!J320),"""",'Master List'!J320)" +"IF(ISBLANK('Master List'!F320),"""",'Master List'!F320)" +"IF(ISBLANK('Master List'!X320),"""",'Master List'!X320)" +"IF(ISBLANK('Master List'!Q320),"""",'Master List'!Q320)" +"IF(ISBLANK('Master List'!I320),"""",'Master List'!I320)" +"IF(ISBLANK('Master List'!A323),"""",'Master List'!A323)" +"IF(ISBLANK('Master List'!C323),"""",'Master List'!C323)" +"IF(ISBLANK('Master List'!H323),"""",'Master List'!H323)" +"IF(ISBLANK('Master List'!B323),"""",'Master List'!B323)" +"IF(ISBLANK('Master List'!G323),"""",'Master List'!G323)" +"IF(ISBLANK('Master List'!V323),"""",'Master List'!V323)" +"IF(ISBLANK('Master List'!D323),"""",'Master List'!D323)" +"IF(ISBLANK('Master List'!W323),"""",'Master List'!W323)" +"IF(ISBLANK('Master List'!E323),"""",'Master List'!E323)" +"IF(ISBLANK('Master List'!J323),"""",'Master List'!J323)" +"IF(ISBLANK('Master List'!F323),"""",'Master List'!F323)" +"IF(ISBLANK('Master List'!X323),"""",'Master List'!X323)" +"IF(ISBLANK('Master List'!Q323),"""",'Master List'!Q323)" +"IF(ISBLANK('Master List'!I323),"""",'Master List'!I323)" +"IF(ISBLANK('Master List'!A327),"""",'Master List'!A327)" +"IF(ISBLANK('Master List'!C327),"""",'Master List'!C327)" +"IF(ISBLANK('Master List'!H327),"""",'Master List'!H327)" +"IF(ISBLANK('Master List'!B327),"""",'Master List'!B327)" +"IF(ISBLANK('Master List'!G327),"""",'Master List'!G327)" +"IF(ISBLANK('Master List'!V327),"""",'Master List'!V327)" +"IF(ISBLANK('Master List'!D327),"""",'Master List'!D327)" +"IF(ISBLANK('Master List'!W327),"""",'Master List'!W327)" +"IF(ISBLANK('Master List'!E327),"""",'Master List'!E327)" +"IF(ISBLANK('Master List'!J327),"""",'Master List'!J327)" +"IF(ISBLANK('Master List'!F327),"""",'Master List'!F327)" +"IF(ISBLANK('Master List'!X327),"""",'Master List'!X327)" +"IF(ISBLANK('Master List'!Q327),"""",'Master List'!Q327)" +"IF(ISBLANK('Master List'!I327),"""",'Master List'!I327)" +"IF(ISBLANK('Master List'!A330),"""",'Master List'!A330)" +"IF(ISBLANK('Master List'!C330),"""",'Master List'!C330)" +"IF(ISBLANK('Master List'!H330),"""",'Master List'!H330)" +"IF(ISBLANK('Master List'!B330),"""",'Master List'!B330)" +"IF(ISBLANK('Master List'!G330),"""",'Master List'!G330)" +"IF(ISBLANK('Master List'!V330),"""",'Master List'!V330)" +"IF(ISBLANK('Master List'!D330),"""",'Master List'!D330)" +"IF(ISBLANK('Master List'!W330),"""",'Master List'!W330)" +"IF(ISBLANK('Master List'!E330),"""",'Master List'!E330)" +"IF(ISBLANK('Master List'!J330),"""",'Master List'!J330)" +"IF(ISBLANK('Master List'!F330),"""",'Master List'!F330)" +"IF(ISBLANK('Master List'!X330),"""",'Master List'!X330)" +"IF(ISBLANK('Master List'!Q330),"""",'Master List'!Q330)" +"IF(ISBLANK('Master List'!I330),"""",'Master List'!I330)" +"IF(ISBLANK('Master List'!A332),"""",'Master List'!A332)" +"IF(ISBLANK('Master List'!C332),"""",'Master List'!C332)" +"IF(ISBLANK('Master List'!H332),"""",'Master List'!H332)" +"IF(ISBLANK('Master List'!B332),"""",'Master List'!B332)" +"IF(ISBLANK('Master List'!G332),"""",'Master List'!G332)" +"IF(ISBLANK('Master List'!V332),"""",'Master List'!V332)" +"IF(ISBLANK('Master List'!D332),"""",'Master List'!D332)" +"IF(ISBLANK('Master List'!W332),"""",'Master List'!W332)" +"IF(ISBLANK('Master List'!E332),"""",'Master List'!E332)" +"IF(ISBLANK('Master List'!J332),"""",'Master List'!J332)" +"IF(ISBLANK('Master List'!F332),"""",'Master List'!F332)" +"IF(ISBLANK('Master List'!X332),"""",'Master List'!X332)" +"IF(ISBLANK('Master List'!Q332),"""",'Master List'!Q332)" +"IF(ISBLANK('Master List'!I332),"""",'Master List'!I332)" +"IF(ISBLANK('Master List'!A335),"""",'Master List'!A335)" +"IF(ISBLANK('Master List'!C335),"""",'Master List'!C335)" +"IF(ISBLANK('Master List'!H335),"""",'Master List'!H335)" +"IF(ISBLANK('Master List'!B335),"""",'Master List'!B335)" +"IF(ISBLANK('Master List'!G335),"""",'Master List'!G335)" +"IF(ISBLANK('Master List'!V335),"""",'Master List'!V335)" +"IF(ISBLANK('Master List'!D335),"""",'Master List'!D335)" +"IF(ISBLANK('Master List'!W335),"""",'Master List'!W335)" +"IF(ISBLANK('Master List'!E335),"""",'Master List'!E335)" +"IF(ISBLANK('Master List'!J335),"""",'Master List'!J335)" +"IF(ISBLANK('Master List'!F335),"""",'Master List'!F335)" +"IF(ISBLANK('Master List'!X335),"""",'Master List'!X335)" +"IF(ISBLANK('Master List'!Q335),"""",'Master List'!Q335)" +"IF(ISBLANK('Master List'!I335),"""",'Master List'!I335)" +"IF(ISBLANK('Master List'!A340),"""",'Master List'!A340)" +"IF(ISBLANK('Master List'!C340),"""",'Master List'!C340)" +"IF(ISBLANK('Master List'!H340),"""",'Master List'!H340)" +"IF(ISBLANK('Master List'!B340),"""",'Master List'!B340)" +"IF(ISBLANK('Master List'!G340),"""",'Master List'!G340)" +"IF(ISBLANK('Master List'!V340),"""",'Master List'!V340)" +"IF(ISBLANK('Master List'!D340),"""",'Master List'!D340)" +"IF(ISBLANK('Master List'!W340),"""",'Master List'!W340)" +"IF(ISBLANK('Master List'!E340),"""",'Master List'!E340)" +"IF(ISBLANK('Master List'!J340),"""",'Master List'!J340)" +"IF(ISBLANK('Master List'!F340),"""",'Master List'!F340)" +"IF(ISBLANK('Master List'!X340),"""",'Master List'!X340)" +"IF(ISBLANK('Master List'!Q340),"""",'Master List'!Q340)" +"IF(ISBLANK('Master List'!I340),"""",'Master List'!I340)" +"IF(ISBLANK('Master List'!A345),"""",'Master List'!A345)" +"IF(ISBLANK('Master List'!C345),"""",'Master List'!C345)" +"IF(ISBLANK('Master List'!H345),"""",'Master List'!H345)" +"IF(ISBLANK('Master List'!B345),"""",'Master List'!B345)" +"IF(ISBLANK('Master List'!G345),"""",'Master List'!G345)" +"IF(ISBLANK('Master List'!V345),"""",'Master List'!V345)" +"IF(ISBLANK('Master List'!D345),"""",'Master List'!D345)" +"IF(ISBLANK('Master List'!W345),"""",'Master List'!W345)" +"IF(ISBLANK('Master List'!E345),"""",'Master List'!E345)" +"IF(ISBLANK('Master List'!J345),"""",'Master List'!J345)" +"IF(ISBLANK('Master List'!F345),"""",'Master List'!F345)" +"IF(ISBLANK('Master List'!X345),"""",'Master List'!X345)" +"IF(ISBLANK('Master List'!Q345),"""",'Master List'!Q345)" +"IF(ISBLANK('Master List'!I345),"""",'Master List'!I345)" +"IF(ISBLANK('Master List'!A348),"""",'Master List'!A348)" +"IF(ISBLANK('Master List'!C348),"""",'Master List'!C348)" +"IF(ISBLANK('Master List'!H348),"""",'Master List'!H348)" +"IF(ISBLANK('Master List'!B348),"""",'Master List'!B348)" +"IF(ISBLANK('Master List'!G348),"""",'Master List'!G348)" +"IF(ISBLANK('Master List'!V348),"""",'Master List'!V348)" +"IF(ISBLANK('Master List'!D348),"""",'Master List'!D348)" +"IF(ISBLANK('Master List'!W348),"""",'Master List'!W348)" +"IF(ISBLANK('Master List'!E348),"""",'Master List'!E348)" +"IF(ISBLANK('Master List'!J348),"""",'Master List'!J348)" +"IF(ISBLANK('Master List'!F348),"""",'Master List'!F348)" +"IF(ISBLANK('Master List'!X348),"""",'Master List'!X348)" +"IF(ISBLANK('Master List'!Q348),"""",'Master List'!Q348)" +"IF(ISBLANK('Master List'!I348),"""",'Master List'!I348)" +"IF(ISBLANK('Master List'!A351),"""",'Master List'!A351)" +"IF(ISBLANK('Master List'!C351),"""",'Master List'!C351)" +"IF(ISBLANK('Master List'!H351),"""",'Master List'!H351)" +"IF(ISBLANK('Master List'!B351),"""",'Master List'!B351)" +"IF(ISBLANK('Master List'!G351),"""",'Master List'!G351)" +"IF(ISBLANK('Master List'!V351),"""",'Master List'!V351)" +"IF(ISBLANK('Master List'!D351),"""",'Master List'!D351)" +"IF(ISBLANK('Master List'!W351),"""",'Master List'!W351)" +"IF(ISBLANK('Master List'!E351),"""",'Master List'!E351)" +"IF(ISBLANK('Master List'!J351),"""",'Master List'!J351)" +"IF(ISBLANK('Master List'!F351),"""",'Master List'!F351)" +"IF(ISBLANK('Master List'!X351),"""",'Master List'!X351)" +"IF(ISBLANK('Master List'!Q351),"""",'Master List'!Q351)" +"IF(ISBLANK('Master List'!I351),"""",'Master List'!I351)" +"IF(ISBLANK('Master List'!A354),"""",'Master List'!A354)" +"IF(ISBLANK('Master List'!C354),"""",'Master List'!C354)" +"IF(ISBLANK('Master List'!H354),"""",'Master List'!H354)" +"IF(ISBLANK('Master List'!B354),"""",'Master List'!B354)" +"IF(ISBLANK('Master List'!G354),"""",'Master List'!G354)" +"IF(ISBLANK('Master List'!V354),"""",'Master List'!V354)" +"IF(ISBLANK('Master List'!D354),"""",'Master List'!D354)" +"IF(ISBLANK('Master List'!W354),"""",'Master List'!W354)" +"IF(ISBLANK('Master List'!E354),"""",'Master List'!E354)" +"IF(ISBLANK('Master List'!J354),"""",'Master List'!J354)" +"IF(ISBLANK('Master List'!F354),"""",'Master List'!F354)" +"IF(ISBLANK('Master List'!X354),"""",'Master List'!X354)" +"IF(ISBLANK('Master List'!Q354),"""",'Master List'!Q354)" +"IF(ISBLANK('Master List'!I354),"""",'Master List'!I354)" +"IF(ISBLANK('Master List'!A360),"""",'Master List'!A360)" +"IF(ISBLANK('Master List'!C360),"""",'Master List'!C360)" +"IF(ISBLANK('Master List'!H360),"""",'Master List'!H360)" +"IF(ISBLANK('Master List'!B360),"""",'Master List'!B360)" +"IF(ISBLANK('Master List'!G360),"""",'Master List'!G360)" +"IF(ISBLANK('Master List'!V360),"""",'Master List'!V360)" +"IF(ISBLANK('Master List'!D360),"""",'Master List'!D360)" +"IF(ISBLANK('Master List'!W360),"""",'Master List'!W360)" +"IF(ISBLANK('Master List'!E360),"""",'Master List'!E360)" +"IF(ISBLANK('Master List'!J360),"""",'Master List'!J360)" +"IF(ISBLANK('Master List'!F360),"""",'Master List'!F360)" +"IF(ISBLANK('Master List'!X360),"""",'Master List'!X360)" +"IF(ISBLANK('Master List'!Q360),"""",'Master List'!Q360)" +"IF(ISBLANK('Master List'!I360),"""",'Master List'!I360)" +"IF(ISBLANK('Master List'!A366),"""",'Master List'!A366)" +"IF(ISBLANK('Master List'!C366),"""",'Master List'!C366)" +"IF(ISBLANK('Master List'!H366),"""",'Master List'!H366)" +"IF(ISBLANK('Master List'!B366),"""",'Master List'!B366)" +"IF(ISBLANK('Master List'!G366),"""",'Master List'!G366)" +"IF(ISBLANK('Master List'!V366),"""",'Master List'!V366)" +"IF(ISBLANK('Master List'!D366),"""",'Master List'!D366)" +"IF(ISBLANK('Master List'!W366),"""",'Master List'!W366)" +"IF(ISBLANK('Master List'!E366),"""",'Master List'!E366)" +"IF(ISBLANK('Master List'!J366),"""",'Master List'!J366)" +"IF(ISBLANK('Master List'!F366),"""",'Master List'!F366)" +"IF(ISBLANK('Master List'!X366),"""",'Master List'!X366)" +"IF(ISBLANK('Master List'!Q366),"""",'Master List'!Q366)" +"IF(ISBLANK('Master List'!I366),"""",'Master List'!I366)" +"IF(ISBLANK('Master List'!A370),"""",'Master List'!A370)" +"IF(ISBLANK('Master List'!C370),"""",'Master List'!C370)" +"IF(ISBLANK('Master List'!H370),"""",'Master List'!H370)" +"IF(ISBLANK('Master List'!B370),"""",'Master List'!B370)" +"IF(ISBLANK('Master List'!G370),"""",'Master List'!G370)" +"IF(ISBLANK('Master List'!V370),"""",'Master List'!V370)" +"IF(ISBLANK('Master List'!D370),"""",'Master List'!D370)" +"IF(ISBLANK('Master List'!W370),"""",'Master List'!W370)" +"IF(ISBLANK('Master List'!E370),"""",'Master List'!E370)" +"IF(ISBLANK('Master List'!J370),"""",'Master List'!J370)" +"IF(ISBLANK('Master List'!F370),"""",'Master List'!F370)" +"IF(ISBLANK('Master List'!X370),"""",'Master List'!X370)" +"IF(ISBLANK('Master List'!Q370),"""",'Master List'!Q370)" +"IF(ISBLANK('Master List'!I370),"""",'Master List'!I370)" +"IF(ISBLANK('Master List'!A377),"""",'Master List'!A377)" +"IF(ISBLANK('Master List'!C377),"""",'Master List'!C377)" +"IF(ISBLANK('Master List'!H377),"""",'Master List'!H377)" +"IF(ISBLANK('Master List'!B377),"""",'Master List'!B377)" +"IF(ISBLANK('Master List'!G377),"""",'Master List'!G377)" +"IF(ISBLANK('Master List'!V377),"""",'Master List'!V377)" +"IF(ISBLANK('Master List'!D377),"""",'Master List'!D377)" +"IF(ISBLANK('Master List'!W377),"""",'Master List'!W377)" +"IF(ISBLANK('Master List'!E377),"""",'Master List'!E377)" +"IF(ISBLANK('Master List'!J377),"""",'Master List'!J377)" +"IF(ISBLANK('Master List'!F377),"""",'Master List'!F377)" +"IF(ISBLANK('Master List'!X377),"""",'Master List'!X377)" +"IF(ISBLANK('Master List'!Q377),"""",'Master List'!Q377)" +"IF(ISBLANK('Master List'!I377),"""",'Master List'!I377)" +"IF(ISBLANK('Master List'!A381),"""",'Master List'!A381)" +"IF(ISBLANK('Master List'!C381),"""",'Master List'!C381)" +"IF(ISBLANK('Master List'!H381),"""",'Master List'!H381)" +"IF(ISBLANK('Master List'!B381),"""",'Master List'!B381)" +"IF(ISBLANK('Master List'!G381),"""",'Master List'!G381)" +"IF(ISBLANK('Master List'!V381),"""",'Master List'!V381)" +"IF(ISBLANK('Master List'!D381),"""",'Master List'!D381)" +"IF(ISBLANK('Master List'!W381),"""",'Master List'!W381)" +"IF(ISBLANK('Master List'!E381),"""",'Master List'!E381)" +"IF(ISBLANK('Master List'!J381),"""",'Master List'!J381)" +"IF(ISBLANK('Master List'!F381),"""",'Master List'!F381)" +"IF(ISBLANK('Master List'!X381),"""",'Master List'!X381)" +"IF(ISBLANK('Master List'!Q381),"""",'Master List'!Q381)" +"IF(ISBLANK('Master List'!I381),"""",'Master List'!I381)" +"IF(ISBLANK('Master List'!A387),"""",'Master List'!A387)" +"IF(ISBLANK('Master List'!C387),"""",'Master List'!C387)" +"IF(ISBLANK('Master List'!H387),"""",'Master List'!H387)" +"IF(ISBLANK('Master List'!B387),"""",'Master List'!B387)" +"IF(ISBLANK('Master List'!G387),"""",'Master List'!G387)" +"IF(ISBLANK('Master List'!V387),"""",'Master List'!V387)" +"IF(ISBLANK('Master List'!D387),"""",'Master List'!D387)" +"IF(ISBLANK('Master List'!W387),"""",'Master List'!W387)" +"IF(ISBLANK('Master List'!E387),"""",'Master List'!E387)" +"IF(ISBLANK('Master List'!J387),"""",'Master List'!J387)" +"IF(ISBLANK('Master List'!F387),"""",'Master List'!F387)" +"IF(ISBLANK('Master List'!X387),"""",'Master List'!X387)" +"IF(ISBLANK('Master List'!Q387),"""",'Master List'!Q387)" +"IF(ISBLANK('Master List'!I387),"""",'Master List'!I387)" +"IF(ISBLANK('Master List'!A394),"""",'Master List'!A394)" +"IF(ISBLANK('Master List'!C394),"""",'Master List'!C394)" +"IF(ISBLANK('Master List'!H394),"""",'Master List'!H394)" +"IF(ISBLANK('Master List'!B394),"""",'Master List'!B394)" +"IF(ISBLANK('Master List'!G394),"""",'Master List'!G394)" +"IF(ISBLANK('Master List'!V394),"""",'Master List'!V394)" +"IF(ISBLANK('Master List'!D394),"""",'Master List'!D394)" +"IF(ISBLANK('Master List'!W394),"""",'Master List'!W394)" +"IF(ISBLANK('Master List'!E394),"""",'Master List'!E394)" +"IF(ISBLANK('Master List'!J394),"""",'Master List'!J394)" +"IF(ISBLANK('Master List'!F394),"""",'Master List'!F394)" +"IF(ISBLANK('Master List'!X394),"""",'Master List'!X394)" +"IF(ISBLANK('Master List'!Q394),"""",'Master List'!Q394)" +"IF(ISBLANK('Master List'!I394),"""",'Master List'!I394)" +"IF(ISBLANK('Master List'!A398),"""",'Master List'!A398)" +"IF(ISBLANK('Master List'!C398),"""",'Master List'!C398)" +"IF(ISBLANK('Master List'!H398),"""",'Master List'!H398)" +"IF(ISBLANK('Master List'!B398),"""",'Master List'!B398)" +"IF(ISBLANK('Master List'!G398),"""",'Master List'!G398)" +"IF(ISBLANK('Master List'!V398),"""",'Master List'!V398)" +"IF(ISBLANK('Master List'!D398),"""",'Master List'!D398)" +"IF(ISBLANK('Master List'!W398),"""",'Master List'!W398)" +"IF(ISBLANK('Master List'!E398),"""",'Master List'!E398)" +"IF(ISBLANK('Master List'!J398),"""",'Master List'!J398)" +"IF(ISBLANK('Master List'!F398),"""",'Master List'!F398)" +"IF(ISBLANK('Master List'!X398),"""",'Master List'!X398)" +"IF(ISBLANK('Master List'!Q398),"""",'Master List'!Q398)" +"IF(ISBLANK('Master List'!I398),"""",'Master List'!I398)" +"IF(ISBLANK('Master List'!A404),"""",'Master List'!A404)" +"IF(ISBLANK('Master List'!C404),"""",'Master List'!C404)" +"IF(ISBLANK('Master List'!H404),"""",'Master List'!H404)" +"IF(ISBLANK('Master List'!B404),"""",'Master List'!B404)" +"IF(ISBLANK('Master List'!G404),"""",'Master List'!G404)" +"IF(ISBLANK('Master List'!V404),"""",'Master List'!V404)" +"IF(ISBLANK('Master List'!D404),"""",'Master List'!D404)" +"IF(ISBLANK('Master List'!W404),"""",'Master List'!W404)" +"IF(ISBLANK('Master List'!E404),"""",'Master List'!E404)" +"IF(ISBLANK('Master List'!J404),"""",'Master List'!J404)" +"IF(ISBLANK('Master List'!F404),"""",'Master List'!F404)" +"IF(ISBLANK('Master List'!X404),"""",'Master List'!X404)" +"IF(ISBLANK('Master List'!Q404),"""",'Master List'!Q404)" +"IF(ISBLANK('Master List'!I404),"""",'Master List'!I404)" +"IF(ISBLANK('Master List'!A407),"""",'Master List'!A407)" +"IF(ISBLANK('Master List'!C407),"""",'Master List'!C407)" +"IF(ISBLANK('Master List'!H407),"""",'Master List'!H407)" +"IF(ISBLANK('Master List'!B407),"""",'Master List'!B407)" +"IF(ISBLANK('Master List'!G407),"""",'Master List'!G407)" +"IF(ISBLANK('Master List'!V407),"""",'Master List'!V407)" +"IF(ISBLANK('Master List'!D407),"""",'Master List'!D407)" +"IF(ISBLANK('Master List'!W407),"""",'Master List'!W407)" +"IF(ISBLANK('Master List'!E407),"""",'Master List'!E407)" +"IF(ISBLANK('Master List'!J407),"""",'Master List'!J407)" +"IF(ISBLANK('Master List'!F407),"""",'Master List'!F407)" +"IF(ISBLANK('Master List'!X407),"""",'Master List'!X407)" +"IF(ISBLANK('Master List'!Q407),"""",'Master List'!Q407)" +"IF(ISBLANK('Master List'!I407),"""",'Master List'!I407)" +"IF(ISBLANK('Master List'!A412),"""",'Master List'!A412)" +"IF(ISBLANK('Master List'!C412),"""",'Master List'!C412)" +"IF(ISBLANK('Master List'!H412),"""",'Master List'!H412)" +"IF(ISBLANK('Master List'!B412),"""",'Master List'!B412)" +"IF(ISBLANK('Master List'!G412),"""",'Master List'!G412)" +"IF(ISBLANK('Master List'!V412),"""",'Master List'!V412)" +"IF(ISBLANK('Master List'!D412),"""",'Master List'!D412)" +"IF(ISBLANK('Master List'!W412),"""",'Master List'!W412)" +"IF(ISBLANK('Master List'!E412),"""",'Master List'!E412)" +"IF(ISBLANK('Master List'!J412),"""",'Master List'!J412)" +"IF(ISBLANK('Master List'!F412),"""",'Master List'!F412)" +"IF(ISBLANK('Master List'!X412),"""",'Master List'!X412)" +"IF(ISBLANK('Master List'!Q412),"""",'Master List'!Q412)" +"IF(ISBLANK('Master List'!I412),"""",'Master List'!I412)" +"IF(ISBLANK('Master List'!A11),"""",'Master List'!A11)" +"IF(ISBLANK('Master List'!C11),"""",'Master List'!C11)" +"IF(ISBLANK('Master List'!H11),"""",'Master List'!H11)" +"IF(ISBLANK('Master List'!B11),"""",'Master List'!B11)" +"IF(ISBLANK('Master List'!G11),"""",'Master List'!G11)" +"IF(ISBLANK('Master List'!V11),"""",'Master List'!V11)" +"IF(ISBLANK('Master List'!D11),"""",'Master List'!D11)" +"IF(ISBLANK('Master List'!W11),"""",'Master List'!W11)" +"IF(ISBLANK('Master List'!E11),"""",'Master List'!E11)" +"IF(ISBLANK('Master List'!J11),"""",'Master List'!J11)" +"IF(ISBLANK('Master List'!F11),"""",'Master List'!F11)" +"IF(ISBLANK('Master List'!X11),"""",'Master List'!X11)" +"IF(ISBLANK('Master List'!Q11),"""",'Master List'!Q11)" +"IF(ISBLANK('Master List'!I11),"""",'Master List'!I11)" +"IF(ISBLANK('Master List'!A13),"""",'Master List'!A13)" +"IF(ISBLANK('Master List'!C13),"""",'Master List'!C13)" +"IF(ISBLANK('Master List'!H13),"""",'Master List'!H13)" +"IF(ISBLANK('Master List'!B13),"""",'Master List'!B13)" +"IF(ISBLANK('Master List'!G13),"""",'Master List'!G13)" +"IF(ISBLANK('Master List'!V13),"""",'Master List'!V13)" +"IF(ISBLANK('Master List'!D13),"""",'Master List'!D13)" +"IF(ISBLANK('Master List'!W13),"""",'Master List'!W13)" +"IF(ISBLANK('Master List'!E13),"""",'Master List'!E13)" +"IF(ISBLANK('Master List'!J13),"""",'Master List'!J13)" +"IF(ISBLANK('Master List'!F13),"""",'Master List'!F13)" +"IF(ISBLANK('Master List'!X13),"""",'Master List'!X13)" +"IF(ISBLANK('Master List'!Q13),"""",'Master List'!Q13)" +"IF(ISBLANK('Master List'!I13),"""",'Master List'!I13)" +"IF(ISBLANK('Master List'!A16),"""",'Master List'!A16)" +"IF(ISBLANK('Master List'!C16),"""",'Master List'!C16)" +"IF(ISBLANK('Master List'!H16),"""",'Master List'!H16)" +"IF(ISBLANK('Master List'!B16),"""",'Master List'!B16)" +"IF(ISBLANK('Master List'!G16),"""",'Master List'!G16)" +"IF(ISBLANK('Master List'!V16),"""",'Master List'!V16)" +"IF(ISBLANK('Master List'!D16),"""",'Master List'!D16)" +"IF(ISBLANK('Master List'!W16),"""",'Master List'!W16)" +"IF(ISBLANK('Master List'!E16),"""",'Master List'!E16)" +"IF(ISBLANK('Master List'!J16),"""",'Master List'!J16)" +"IF(ISBLANK('Master List'!F16),"""",'Master List'!F16)" +"IF(ISBLANK('Master List'!X16),"""",'Master List'!X16)" +"IF(ISBLANK('Master List'!Q16),"""",'Master List'!Q16)" +"IF(ISBLANK('Master List'!I16),"""",'Master List'!I16)" +"IF(ISBLANK('Master List'!A19),"""",'Master List'!A19)" +"IF(ISBLANK('Master List'!C19),"""",'Master List'!C19)" +"IF(ISBLANK('Master List'!H19),"""",'Master List'!H19)" +"IF(ISBLANK('Master List'!B19),"""",'Master List'!B19)" +"IF(ISBLANK('Master List'!G19),"""",'Master List'!G19)" +"IF(ISBLANK('Master List'!V19),"""",'Master List'!V19)" +"IF(ISBLANK('Master List'!D19),"""",'Master List'!D19)" +"IF(ISBLANK('Master List'!W19),"""",'Master List'!W19)" +"IF(ISBLANK('Master List'!E19),"""",'Master List'!E19)" +"IF(ISBLANK('Master List'!J19),"""",'Master List'!J19)" +"IF(ISBLANK('Master List'!F19),"""",'Master List'!F19)" +"IF(ISBLANK('Master List'!X19),"""",'Master List'!X19)" +"IF(ISBLANK('Master List'!Q19),"""",'Master List'!Q19)" +"IF(ISBLANK('Master List'!I19),"""",'Master List'!I19)" +"IF(ISBLANK('Master List'!A27),"""",'Master List'!A27)" +"IF(ISBLANK('Master List'!C27),"""",'Master List'!C27)" +"IF(ISBLANK('Master List'!H27),"""",'Master List'!H27)" +"IF(ISBLANK('Master List'!B27),"""",'Master List'!B27)" +"IF(ISBLANK('Master List'!G27),"""",'Master List'!G27)" +"IF(ISBLANK('Master List'!V27),"""",'Master List'!V27)" +"IF(ISBLANK('Master List'!D27),"""",'Master List'!D27)" +"IF(ISBLANK('Master List'!W27),"""",'Master List'!W27)" +"IF(ISBLANK('Master List'!E27),"""",'Master List'!E27)" +"IF(ISBLANK('Master List'!J27),"""",'Master List'!J27)" +"IF(ISBLANK('Master List'!F27),"""",'Master List'!F27)" +"IF(ISBLANK('Master List'!X27),"""",'Master List'!X27)" +"IF(ISBLANK('Master List'!Q27),"""",'Master List'!Q27)" +"IF(ISBLANK('Master List'!I27),"""",'Master List'!I27)" +"IF(ISBLANK('Master List'!A31),"""",'Master List'!A31)" +"IF(ISBLANK('Master List'!C31),"""",'Master List'!C31)" +"IF(ISBLANK('Master List'!H31),"""",'Master List'!H31)" +"IF(ISBLANK('Master List'!B31),"""",'Master List'!B31)" +"IF(ISBLANK('Master List'!G31),"""",'Master List'!G31)" +"IF(ISBLANK('Master List'!V31),"""",'Master List'!V31)" +"IF(ISBLANK('Master List'!D31),"""",'Master List'!D31)" +"IF(ISBLANK('Master List'!W31),"""",'Master List'!W31)" +"IF(ISBLANK('Master List'!E31),"""",'Master List'!E31)" +"IF(ISBLANK('Master List'!J31),"""",'Master List'!J31)" +"IF(ISBLANK('Master List'!F31),"""",'Master List'!F31)" +"IF(ISBLANK('Master List'!X31),"""",'Master List'!X31)" +"IF(ISBLANK('Master List'!Q31),"""",'Master List'!Q31)" +"IF(ISBLANK('Master List'!I31),"""",'Master List'!I31)" +"IF(ISBLANK('Master List'!A37),"""",'Master List'!A37)" +"IF(ISBLANK('Master List'!C37),"""",'Master List'!C37)" +"IF(ISBLANK('Master List'!H37),"""",'Master List'!H37)" +"IF(ISBLANK('Master List'!B37),"""",'Master List'!B37)" +"IF(ISBLANK('Master List'!G37),"""",'Master List'!G37)" +"IF(ISBLANK('Master List'!V37),"""",'Master List'!V37)" +"IF(ISBLANK('Master List'!D37),"""",'Master List'!D37)" +"IF(ISBLANK('Master List'!W37),"""",'Master List'!W37)" +"IF(ISBLANK('Master List'!E37),"""",'Master List'!E37)" +"IF(ISBLANK('Master List'!J37),"""",'Master List'!J37)" +"IF(ISBLANK('Master List'!F37),"""",'Master List'!F37)" +"IF(ISBLANK('Master List'!X37),"""",'Master List'!X37)" +"IF(ISBLANK('Master List'!Q37),"""",'Master List'!Q37)" +"IF(ISBLANK('Master List'!I37),"""",'Master List'!I37)" +"IF(ISBLANK('Master List'!A39),"""",'Master List'!A39)" +"IF(ISBLANK('Master List'!C39),"""",'Master List'!C39)" +"IF(ISBLANK('Master List'!H39),"""",'Master List'!H39)" +"IF(ISBLANK('Master List'!B39),"""",'Master List'!B39)" +"IF(ISBLANK('Master List'!G39),"""",'Master List'!G39)" +"IF(ISBLANK('Master List'!V39),"""",'Master List'!V39)" +"IF(ISBLANK('Master List'!D39),"""",'Master List'!D39)" +"IF(ISBLANK('Master List'!W39),"""",'Master List'!W39)" +"IF(ISBLANK('Master List'!E39),"""",'Master List'!E39)" +"IF(ISBLANK('Master List'!J39),"""",'Master List'!J39)" +"IF(ISBLANK('Master List'!F39),"""",'Master List'!F39)" +"IF(ISBLANK('Master List'!X39),"""",'Master List'!X39)" +"IF(ISBLANK('Master List'!Q39),"""",'Master List'!Q39)" +"IF(ISBLANK('Master List'!I39),"""",'Master List'!I39)" +"IF(ISBLANK('Master List'!A43),"""",'Master List'!A43)" +"IF(ISBLANK('Master List'!C43),"""",'Master List'!C43)" +"IF(ISBLANK('Master List'!H43),"""",'Master List'!H43)" +"IF(ISBLANK('Master List'!B43),"""",'Master List'!B43)" +"IF(ISBLANK('Master List'!G43),"""",'Master List'!G43)" +"IF(ISBLANK('Master List'!V43),"""",'Master List'!V43)" +"IF(ISBLANK('Master List'!D43),"""",'Master List'!D43)" +"IF(ISBLANK('Master List'!W43),"""",'Master List'!W43)" +"IF(ISBLANK('Master List'!E43),"""",'Master List'!E43)" +"IF(ISBLANK('Master List'!J43),"""",'Master List'!J43)" +"IF(ISBLANK('Master List'!F43),"""",'Master List'!F43)" +"IF(ISBLANK('Master List'!X43),"""",'Master List'!X43)" +"IF(ISBLANK('Master List'!Q43),"""",'Master List'!Q43)" +"IF(ISBLANK('Master List'!I43),"""",'Master List'!I43)" +"IF(ISBLANK('Master List'!A46),"""",'Master List'!A46)" +"IF(ISBLANK('Master List'!C46),"""",'Master List'!C46)" +"IF(ISBLANK('Master List'!H46),"""",'Master List'!H46)" +"IF(ISBLANK('Master List'!B46),"""",'Master List'!B46)" +"IF(ISBLANK('Master List'!G46),"""",'Master List'!G46)" +"IF(ISBLANK('Master List'!V46),"""",'Master List'!V46)" +"IF(ISBLANK('Master List'!D46),"""",'Master List'!D46)" +"IF(ISBLANK('Master List'!W46),"""",'Master List'!W46)" +"IF(ISBLANK('Master List'!E46),"""",'Master List'!E46)" +"IF(ISBLANK('Master List'!J46),"""",'Master List'!J46)" +"IF(ISBLANK('Master List'!F46),"""",'Master List'!F46)" +"IF(ISBLANK('Master List'!X46),"""",'Master List'!X46)" +"IF(ISBLANK('Master List'!Q46),"""",'Master List'!Q46)" +"IF(ISBLANK('Master List'!I46),"""",'Master List'!I46)" +"IF(ISBLANK('Master List'!A52),"""",'Master List'!A52)" +"IF(ISBLANK('Master List'!C52),"""",'Master List'!C52)" +"IF(ISBLANK('Master List'!H52),"""",'Master List'!H52)" +"IF(ISBLANK('Master List'!B52),"""",'Master List'!B52)" +"IF(ISBLANK('Master List'!G52),"""",'Master List'!G52)" +"IF(ISBLANK('Master List'!V52),"""",'Master List'!V52)" +"IF(ISBLANK('Master List'!D52),"""",'Master List'!D52)" +"IF(ISBLANK('Master List'!W52),"""",'Master List'!W52)" +"IF(ISBLANK('Master List'!E52),"""",'Master List'!E52)" +"IF(ISBLANK('Master List'!J52),"""",'Master List'!J52)" +"IF(ISBLANK('Master List'!F52),"""",'Master List'!F52)" +"IF(ISBLANK('Master List'!X52),"""",'Master List'!X52)" +"IF(ISBLANK('Master List'!Q52),"""",'Master List'!Q52)" +"IF(ISBLANK('Master List'!I52),"""",'Master List'!I52)" +"IF(ISBLANK('Master List'!A57),"""",'Master List'!A57)" +"IF(ISBLANK('Master List'!C57),"""",'Master List'!C57)" +"IF(ISBLANK('Master List'!H57),"""",'Master List'!H57)" +"IF(ISBLANK('Master List'!B57),"""",'Master List'!B57)" +"IF(ISBLANK('Master List'!G57),"""",'Master List'!G57)" +"IF(ISBLANK('Master List'!V57),"""",'Master List'!V57)" +"IF(ISBLANK('Master List'!D57),"""",'Master List'!D57)" +"IF(ISBLANK('Master List'!W57),"""",'Master List'!W57)" +"IF(ISBLANK('Master List'!E57),"""",'Master List'!E57)" +"IF(ISBLANK('Master List'!J57),"""",'Master List'!J57)" +"IF(ISBLANK('Master List'!F57),"""",'Master List'!F57)" +"IF(ISBLANK('Master List'!X57),"""",'Master List'!X57)" +"IF(ISBLANK('Master List'!Q57),"""",'Master List'!Q57)" +"IF(ISBLANK('Master List'!I57),"""",'Master List'!I57)" +"IF(ISBLANK('Master List'!A60),"""",'Master List'!A60)" +"IF(ISBLANK('Master List'!C60),"""",'Master List'!C60)" +"IF(ISBLANK('Master List'!H60),"""",'Master List'!H60)" +"IF(ISBLANK('Master List'!B60),"""",'Master List'!B60)" +"IF(ISBLANK('Master List'!G60),"""",'Master List'!G60)" +"IF(ISBLANK('Master List'!V60),"""",'Master List'!V60)" +"IF(ISBLANK('Master List'!D60),"""",'Master List'!D60)" +"IF(ISBLANK('Master List'!W60),"""",'Master List'!W60)" +"IF(ISBLANK('Master List'!E60),"""",'Master List'!E60)" +"IF(ISBLANK('Master List'!J60),"""",'Master List'!J60)" +"IF(ISBLANK('Master List'!F60),"""",'Master List'!F60)" +"IF(ISBLANK('Master List'!X60),"""",'Master List'!X60)" +"IF(ISBLANK('Master List'!Q60),"""",'Master List'!Q60)" +"IF(ISBLANK('Master List'!I60),"""",'Master List'!I60)" +"IF(ISBLANK('Master List'!A62),"""",'Master List'!A62)" +"IF(ISBLANK('Master List'!C62),"""",'Master List'!C62)" +"IF(ISBLANK('Master List'!H62),"""",'Master List'!H62)" +"IF(ISBLANK('Master List'!B62),"""",'Master List'!B62)" +"IF(ISBLANK('Master List'!G62),"""",'Master List'!G62)" +"IF(ISBLANK('Master List'!V62),"""",'Master List'!V62)" +"IF(ISBLANK('Master List'!D62),"""",'Master List'!D62)" +"IF(ISBLANK('Master List'!W62),"""",'Master List'!W62)" +"IF(ISBLANK('Master List'!E62),"""",'Master List'!E62)" +"IF(ISBLANK('Master List'!J62),"""",'Master List'!J62)" +"IF(ISBLANK('Master List'!F62),"""",'Master List'!F62)" +"IF(ISBLANK('Master List'!X62),"""",'Master List'!X62)" +"IF(ISBLANK('Master List'!Q62),"""",'Master List'!Q62)" +"IF(ISBLANK('Master List'!I62),"""",'Master List'!I62)" +"IF(ISBLANK('Master List'!A65),"""",'Master List'!A65)" +"IF(ISBLANK('Master List'!C65),"""",'Master List'!C65)" +"IF(ISBLANK('Master List'!H65),"""",'Master List'!H65)" +"IF(ISBLANK('Master List'!B65),"""",'Master List'!B65)" +"IF(ISBLANK('Master List'!G65),"""",'Master List'!G65)" +"IF(ISBLANK('Master List'!V65),"""",'Master List'!V65)" +"IF(ISBLANK('Master List'!D65),"""",'Master List'!D65)" +"IF(ISBLANK('Master List'!W65),"""",'Master List'!W65)" +"IF(ISBLANK('Master List'!E65),"""",'Master List'!E65)" +"IF(ISBLANK('Master List'!J65),"""",'Master List'!J65)" +"IF(ISBLANK('Master List'!F65),"""",'Master List'!F65)" +"IF(ISBLANK('Master List'!X65),"""",'Master List'!X65)" +"IF(ISBLANK('Master List'!Q65),"""",'Master List'!Q65)" +"IF(ISBLANK('Master List'!I65),"""",'Master List'!I65)" +"IF(ISBLANK('Master List'!A70),"""",'Master List'!A70)" +"IF(ISBLANK('Master List'!C70),"""",'Master List'!C70)" +"IF(ISBLANK('Master List'!H70),"""",'Master List'!H70)" +"IF(ISBLANK('Master List'!B70),"""",'Master List'!B70)" +"IF(ISBLANK('Master List'!G70),"""",'Master List'!G70)" +"IF(ISBLANK('Master List'!V70),"""",'Master List'!V70)" +"IF(ISBLANK('Master List'!D70),"""",'Master List'!D70)" +"IF(ISBLANK('Master List'!W70),"""",'Master List'!W70)" +"IF(ISBLANK('Master List'!E70),"""",'Master List'!E70)" +"IF(ISBLANK('Master List'!J70),"""",'Master List'!J70)" +"IF(ISBLANK('Master List'!F70),"""",'Master List'!F70)" +"IF(ISBLANK('Master List'!X70),"""",'Master List'!X70)" +"IF(ISBLANK('Master List'!Q70),"""",'Master List'!Q70)" +"IF(ISBLANK('Master List'!I70),"""",'Master List'!I70)" +"IF(ISBLANK('Master List'!A72),"""",'Master List'!A72)" +"IF(ISBLANK('Master List'!C72),"""",'Master List'!C72)" +"IF(ISBLANK('Master List'!H72),"""",'Master List'!H72)" +"IF(ISBLANK('Master List'!B72),"""",'Master List'!B72)" +"IF(ISBLANK('Master List'!G72),"""",'Master List'!G72)" +"IF(ISBLANK('Master List'!V72),"""",'Master List'!V72)" +"IF(ISBLANK('Master List'!D72),"""",'Master List'!D72)" +"IF(ISBLANK('Master List'!W72),"""",'Master List'!W72)" +"IF(ISBLANK('Master List'!E72),"""",'Master List'!E72)" +"IF(ISBLANK('Master List'!J72),"""",'Master List'!J72)" +"IF(ISBLANK('Master List'!F72),"""",'Master List'!F72)" +"IF(ISBLANK('Master List'!X72),"""",'Master List'!X72)" +"IF(ISBLANK('Master List'!Q72),"""",'Master List'!Q72)" +"IF(ISBLANK('Master List'!I72),"""",'Master List'!I72)" +"IF(ISBLANK('Master List'!A77),"""",'Master List'!A77)" +"IF(ISBLANK('Master List'!C77),"""",'Master List'!C77)" +"IF(ISBLANK('Master List'!H77),"""",'Master List'!H77)" +"IF(ISBLANK('Master List'!B77),"""",'Master List'!B77)" +"IF(ISBLANK('Master List'!G77),"""",'Master List'!G77)" +"IF(ISBLANK('Master List'!V77),"""",'Master List'!V77)" +"IF(ISBLANK('Master List'!D77),"""",'Master List'!D77)" +"IF(ISBLANK('Master List'!W77),"""",'Master List'!W77)" +"IF(ISBLANK('Master List'!E77),"""",'Master List'!E77)" +"IF(ISBLANK('Master List'!J77),"""",'Master List'!J77)" +"IF(ISBLANK('Master List'!F77),"""",'Master List'!F77)" +"IF(ISBLANK('Master List'!X77),"""",'Master List'!X77)" +"IF(ISBLANK('Master List'!Q77),"""",'Master List'!Q77)" +"IF(ISBLANK('Master List'!I77),"""",'Master List'!I77)" +"IF(ISBLANK('Master List'!A80),"""",'Master List'!A80)" +"IF(ISBLANK('Master List'!C80),"""",'Master List'!C80)" +"IF(ISBLANK('Master List'!H80),"""",'Master List'!H80)" +"IF(ISBLANK('Master List'!B80),"""",'Master List'!B80)" +"IF(ISBLANK('Master List'!G80),"""",'Master List'!G80)" +"IF(ISBLANK('Master List'!V80),"""",'Master List'!V80)" +"IF(ISBLANK('Master List'!D80),"""",'Master List'!D80)" +"IF(ISBLANK('Master List'!W80),"""",'Master List'!W80)" +"IF(ISBLANK('Master List'!E80),"""",'Master List'!E80)" +"IF(ISBLANK('Master List'!J80),"""",'Master List'!J80)" +"IF(ISBLANK('Master List'!F80),"""",'Master List'!F80)" +"IF(ISBLANK('Master List'!X80),"""",'Master List'!X80)" +"IF(ISBLANK('Master List'!Q80),"""",'Master List'!Q80)" +"IF(ISBLANK('Master List'!I80),"""",'Master List'!I80)" +"IF(ISBLANK('Master List'!A86),"""",'Master List'!A86)" +"IF(ISBLANK('Master List'!C86),"""",'Master List'!C86)" +"IF(ISBLANK('Master List'!H86),"""",'Master List'!H86)" +"IF(ISBLANK('Master List'!B86),"""",'Master List'!B86)" +"IF(ISBLANK('Master List'!G86),"""",'Master List'!G86)" +"IF(ISBLANK('Master List'!V86),"""",'Master List'!V86)" +"IF(ISBLANK('Master List'!D86),"""",'Master List'!D86)" +"IF(ISBLANK('Master List'!W86),"""",'Master List'!W86)" +"IF(ISBLANK('Master List'!E86),"""",'Master List'!E86)" +"IF(ISBLANK('Master List'!J86),"""",'Master List'!J86)" +"IF(ISBLANK('Master List'!F86),"""",'Master List'!F86)" +"IF(ISBLANK('Master List'!X86),"""",'Master List'!X86)" +"IF(ISBLANK('Master List'!Q86),"""",'Master List'!Q86)" +"IF(ISBLANK('Master List'!I86),"""",'Master List'!I86)" +"IF(ISBLANK('Master List'!A88),"""",'Master List'!A88)" +"IF(ISBLANK('Master List'!C88),"""",'Master List'!C88)" +"IF(ISBLANK('Master List'!H88),"""",'Master List'!H88)" +"IF(ISBLANK('Master List'!B88),"""",'Master List'!B88)" +"IF(ISBLANK('Master List'!G88),"""",'Master List'!G88)" +"IF(ISBLANK('Master List'!V88),"""",'Master List'!V88)" +"IF(ISBLANK('Master List'!D88),"""",'Master List'!D88)" +"IF(ISBLANK('Master List'!W88),"""",'Master List'!W88)" +"IF(ISBLANK('Master List'!E88),"""",'Master List'!E88)" +"IF(ISBLANK('Master List'!J88),"""",'Master List'!J88)" +"IF(ISBLANK('Master List'!F88),"""",'Master List'!F88)" +"IF(ISBLANK('Master List'!X88),"""",'Master List'!X88)" +"IF(ISBLANK('Master List'!Q88),"""",'Master List'!Q88)" +"IF(ISBLANK('Master List'!I88),"""",'Master List'!I88)" +"IF(ISBLANK('Master List'!A92),"""",'Master List'!A92)" +"IF(ISBLANK('Master List'!C92),"""",'Master List'!C92)" +"IF(ISBLANK('Master List'!H92),"""",'Master List'!H92)" +"IF(ISBLANK('Master List'!B92),"""",'Master List'!B92)" +"IF(ISBLANK('Master List'!G92),"""",'Master List'!G92)" +"IF(ISBLANK('Master List'!V92),"""",'Master List'!V92)" +"IF(ISBLANK('Master List'!D92),"""",'Master List'!D92)" +"IF(ISBLANK('Master List'!W92),"""",'Master List'!W92)" +"IF(ISBLANK('Master List'!E92),"""",'Master List'!E92)" +"IF(ISBLANK('Master List'!J92),"""",'Master List'!J92)" +"IF(ISBLANK('Master List'!F92),"""",'Master List'!F92)" +"IF(ISBLANK('Master List'!X92),"""",'Master List'!X92)" +"IF(ISBLANK('Master List'!Q92),"""",'Master List'!Q92)" +"IF(ISBLANK('Master List'!I92),"""",'Master List'!I92)" +"IF(ISBLANK('Master List'!A96),"""",'Master List'!A96)" +"IF(ISBLANK('Master List'!C96),"""",'Master List'!C96)" +"IF(ISBLANK('Master List'!H96),"""",'Master List'!H96)" +"IF(ISBLANK('Master List'!B96),"""",'Master List'!B96)" +"IF(ISBLANK('Master List'!G96),"""",'Master List'!G96)" +"IF(ISBLANK('Master List'!V96),"""",'Master List'!V96)" +"IF(ISBLANK('Master List'!D96),"""",'Master List'!D96)" +"IF(ISBLANK('Master List'!W96),"""",'Master List'!W96)" +"IF(ISBLANK('Master List'!E96),"""",'Master List'!E96)" +"IF(ISBLANK('Master List'!J96),"""",'Master List'!J96)" +"IF(ISBLANK('Master List'!F96),"""",'Master List'!F96)" +"IF(ISBLANK('Master List'!X96),"""",'Master List'!X96)" +"IF(ISBLANK('Master List'!Q96),"""",'Master List'!Q96)" +"IF(ISBLANK('Master List'!I96),"""",'Master List'!I96)" +"IF(ISBLANK('Master List'!A99),"""",'Master List'!A99)" +"IF(ISBLANK('Master List'!C99),"""",'Master List'!C99)" +"IF(ISBLANK('Master List'!H99),"""",'Master List'!H99)" +"IF(ISBLANK('Master List'!B99),"""",'Master List'!B99)" +"IF(ISBLANK('Master List'!G99),"""",'Master List'!G99)" +"IF(ISBLANK('Master List'!V99),"""",'Master List'!V99)" +"IF(ISBLANK('Master List'!D99),"""",'Master List'!D99)" +"IF(ISBLANK('Master List'!W99),"""",'Master List'!W99)" +"IF(ISBLANK('Master List'!E99),"""",'Master List'!E99)" +"IF(ISBLANK('Master List'!J99),"""",'Master List'!J99)" +"IF(ISBLANK('Master List'!F99),"""",'Master List'!F99)" +"IF(ISBLANK('Master List'!X99),"""",'Master List'!X99)" +"IF(ISBLANK('Master List'!Q99),"""",'Master List'!Q99)" +"IF(ISBLANK('Master List'!I99),"""",'Master List'!I99)" +"IF(ISBLANK('Master List'!A101),"""",'Master List'!A101)" +"IF(ISBLANK('Master List'!C101),"""",'Master List'!C101)" +"IF(ISBLANK('Master List'!H101),"""",'Master List'!H101)" +"IF(ISBLANK('Master List'!B101),"""",'Master List'!B101)" +"IF(ISBLANK('Master List'!G101),"""",'Master List'!G101)" +"IF(ISBLANK('Master List'!V101),"""",'Master List'!V101)" +"IF(ISBLANK('Master List'!D101),"""",'Master List'!D101)" +"IF(ISBLANK('Master List'!W101),"""",'Master List'!W101)" +"IF(ISBLANK('Master List'!E101),"""",'Master List'!E101)" +"IF(ISBLANK('Master List'!J101),"""",'Master List'!J101)" +"IF(ISBLANK('Master List'!F101),"""",'Master List'!F101)" +"IF(ISBLANK('Master List'!X101),"""",'Master List'!X101)" +"IF(ISBLANK('Master List'!Q101),"""",'Master List'!Q101)" +"IF(ISBLANK('Master List'!I101),"""",'Master List'!I101)" +"IF(ISBLANK('Master List'!A104),"""",'Master List'!A104)" +"IF(ISBLANK('Master List'!C104),"""",'Master List'!C104)" +"IF(ISBLANK('Master List'!H104),"""",'Master List'!H104)" +"IF(ISBLANK('Master List'!B104),"""",'Master List'!B104)" +"IF(ISBLANK('Master List'!G104),"""",'Master List'!G104)" +"IF(ISBLANK('Master List'!V104),"""",'Master List'!V104)" +"IF(ISBLANK('Master List'!D104),"""",'Master List'!D104)" +"IF(ISBLANK('Master List'!W104),"""",'Master List'!W104)" +"IF(ISBLANK('Master List'!E104),"""",'Master List'!E104)" +"IF(ISBLANK('Master List'!J104),"""",'Master List'!J104)" +"IF(ISBLANK('Master List'!F104),"""",'Master List'!F104)" +"IF(ISBLANK('Master List'!X104),"""",'Master List'!X104)" +"IF(ISBLANK('Master List'!Q104),"""",'Master List'!Q104)" +"IF(ISBLANK('Master List'!I104),"""",'Master List'!I104)" +"IF(ISBLANK('Master List'!A108),"""",'Master List'!A108)" +"IF(ISBLANK('Master List'!C108),"""",'Master List'!C108)" +"IF(ISBLANK('Master List'!H108),"""",'Master List'!H108)" +"IF(ISBLANK('Master List'!B108),"""",'Master List'!B108)" +"IF(ISBLANK('Master List'!G108),"""",'Master List'!G108)" +"IF(ISBLANK('Master List'!V108),"""",'Master List'!V108)" +"IF(ISBLANK('Master List'!D108),"""",'Master List'!D108)" +"IF(ISBLANK('Master List'!W108),"""",'Master List'!W108)" +"IF(ISBLANK('Master List'!E108),"""",'Master List'!E108)" +"IF(ISBLANK('Master List'!J108),"""",'Master List'!J108)" +"IF(ISBLANK('Master List'!F108),"""",'Master List'!F108)" +"IF(ISBLANK('Master List'!X108),"""",'Master List'!X108)" +"IF(ISBLANK('Master List'!Q108),"""",'Master List'!Q108)" +"IF(ISBLANK('Master List'!I108),"""",'Master List'!I108)" +"IF(ISBLANK('Master List'!A110),"""",'Master List'!A110)" +"IF(ISBLANK('Master List'!C110),"""",'Master List'!C110)" +"IF(ISBLANK('Master List'!H110),"""",'Master List'!H110)" +"IF(ISBLANK('Master List'!B110),"""",'Master List'!B110)" +"IF(ISBLANK('Master List'!G110),"""",'Master List'!G110)" +"IF(ISBLANK('Master List'!V110),"""",'Master List'!V110)" +"IF(ISBLANK('Master List'!D110),"""",'Master List'!D110)" +"IF(ISBLANK('Master List'!W110),"""",'Master List'!W110)" +"IF(ISBLANK('Master List'!E110),"""",'Master List'!E110)" +"IF(ISBLANK('Master List'!J110),"""",'Master List'!J110)" +"IF(ISBLANK('Master List'!F110),"""",'Master List'!F110)" +"IF(ISBLANK('Master List'!X110),"""",'Master List'!X110)" +"IF(ISBLANK('Master List'!Q110),"""",'Master List'!Q110)" +"IF(ISBLANK('Master List'!I110),"""",'Master List'!I110)" +"IF(ISBLANK('Master List'!A116),"""",'Master List'!A116)" +"IF(ISBLANK('Master List'!C116),"""",'Master List'!C116)" +"IF(ISBLANK('Master List'!H116),"""",'Master List'!H116)" +"IF(ISBLANK('Master List'!B116),"""",'Master List'!B116)" +"IF(ISBLANK('Master List'!G116),"""",'Master List'!G116)" +"IF(ISBLANK('Master List'!V116),"""",'Master List'!V116)" +"IF(ISBLANK('Master List'!D116),"""",'Master List'!D116)" +"IF(ISBLANK('Master List'!W116),"""",'Master List'!W116)" +"IF(ISBLANK('Master List'!E116),"""",'Master List'!E116)" +"IF(ISBLANK('Master List'!J116),"""",'Master List'!J116)" +"IF(ISBLANK('Master List'!F116),"""",'Master List'!F116)" +"IF(ISBLANK('Master List'!X116),"""",'Master List'!X116)" +"IF(ISBLANK('Master List'!Q116),"""",'Master List'!Q116)" +"IF(ISBLANK('Master List'!I116),"""",'Master List'!I116)" +"IF(ISBLANK('Master List'!A118),"""",'Master List'!A118)" +"IF(ISBLANK('Master List'!C118),"""",'Master List'!C118)" +"IF(ISBLANK('Master List'!H118),"""",'Master List'!H118)" +"IF(ISBLANK('Master List'!B118),"""",'Master List'!B118)" +"IF(ISBLANK('Master List'!G118),"""",'Master List'!G118)" +"IF(ISBLANK('Master List'!V118),"""",'Master List'!V118)" +"IF(ISBLANK('Master List'!D118),"""",'Master List'!D118)" +"IF(ISBLANK('Master List'!W118),"""",'Master List'!W118)" +"IF(ISBLANK('Master List'!E118),"""",'Master List'!E118)" +"IF(ISBLANK('Master List'!J118),"""",'Master List'!J118)" +"IF(ISBLANK('Master List'!F118),"""",'Master List'!F118)" +"IF(ISBLANK('Master List'!X118),"""",'Master List'!X118)" +"IF(ISBLANK('Master List'!Q118),"""",'Master List'!Q118)" +"IF(ISBLANK('Master List'!I118),"""",'Master List'!I118)" +"IF(ISBLANK('Master List'!A122),"""",'Master List'!A122)" +"IF(ISBLANK('Master List'!C122),"""",'Master List'!C122)" +"IF(ISBLANK('Master List'!H122),"""",'Master List'!H122)" +"IF(ISBLANK('Master List'!B122),"""",'Master List'!B122)" +"IF(ISBLANK('Master List'!G122),"""",'Master List'!G122)" +"IF(ISBLANK('Master List'!V122),"""",'Master List'!V122)" +"IF(ISBLANK('Master List'!D122),"""",'Master List'!D122)" +"IF(ISBLANK('Master List'!W122),"""",'Master List'!W122)" +"IF(ISBLANK('Master List'!E122),"""",'Master List'!E122)" +"IF(ISBLANK('Master List'!J122),"""",'Master List'!J122)" +"IF(ISBLANK('Master List'!F122),"""",'Master List'!F122)" +"IF(ISBLANK('Master List'!X122),"""",'Master List'!X122)" +"IF(ISBLANK('Master List'!Q122),"""",'Master List'!Q122)" +"IF(ISBLANK('Master List'!I122),"""",'Master List'!I122)" +"IF(ISBLANK('Master List'!A128),"""",'Master List'!A128)" +"IF(ISBLANK('Master List'!C128),"""",'Master List'!C128)" +"IF(ISBLANK('Master List'!H128),"""",'Master List'!H128)" +"IF(ISBLANK('Master List'!B128),"""",'Master List'!B128)" +"IF(ISBLANK('Master List'!G128),"""",'Master List'!G128)" +"IF(ISBLANK('Master List'!V128),"""",'Master List'!V128)" +"IF(ISBLANK('Master List'!D128),"""",'Master List'!D128)" +"IF(ISBLANK('Master List'!W128),"""",'Master List'!W128)" +"IF(ISBLANK('Master List'!E128),"""",'Master List'!E128)" +"IF(ISBLANK('Master List'!J128),"""",'Master List'!J128)" +"IF(ISBLANK('Master List'!F128),"""",'Master List'!F128)" +"IF(ISBLANK('Master List'!X128),"""",'Master List'!X128)" +"IF(ISBLANK('Master List'!Q128),"""",'Master List'!Q128)" +"IF(ISBLANK('Master List'!I128),"""",'Master List'!I128)" +"IF(ISBLANK('Master List'!A131),"""",'Master List'!A131)" +"IF(ISBLANK('Master List'!C131),"""",'Master List'!C131)" +"IF(ISBLANK('Master List'!H131),"""",'Master List'!H131)" +"IF(ISBLANK('Master List'!B131),"""",'Master List'!B131)" +"IF(ISBLANK('Master List'!G131),"""",'Master List'!G131)" +"IF(ISBLANK('Master List'!V131),"""",'Master List'!V131)" +"IF(ISBLANK('Master List'!D131),"""",'Master List'!D131)" +"IF(ISBLANK('Master List'!W131),"""",'Master List'!W131)" +"IF(ISBLANK('Master List'!E131),"""",'Master List'!E131)" +"IF(ISBLANK('Master List'!J131),"""",'Master List'!J131)" +"IF(ISBLANK('Master List'!F131),"""",'Master List'!F131)" +"IF(ISBLANK('Master List'!X131),"""",'Master List'!X131)" +"IF(ISBLANK('Master List'!Q131),"""",'Master List'!Q131)" +"IF(ISBLANK('Master List'!I131),"""",'Master List'!I131)" +"IF(ISBLANK('Master List'!A134),"""",'Master List'!A134)" +"IF(ISBLANK('Master List'!C134),"""",'Master List'!C134)" +"IF(ISBLANK('Master List'!H134),"""",'Master List'!H134)" +"IF(ISBLANK('Master List'!B134),"""",'Master List'!B134)" +"IF(ISBLANK('Master List'!G134),"""",'Master List'!G134)" +"IF(ISBLANK('Master List'!V134),"""",'Master List'!V134)" +"IF(ISBLANK('Master List'!D134),"""",'Master List'!D134)" +"IF(ISBLANK('Master List'!W134),"""",'Master List'!W134)" +"IF(ISBLANK('Master List'!E134),"""",'Master List'!E134)" +"IF(ISBLANK('Master List'!J134),"""",'Master List'!J134)" +"IF(ISBLANK('Master List'!F134),"""",'Master List'!F134)" +"IF(ISBLANK('Master List'!X134),"""",'Master List'!X134)" +"IF(ISBLANK('Master List'!Q134),"""",'Master List'!Q134)" +"IF(ISBLANK('Master List'!I134),"""",'Master List'!I134)" +"IF(ISBLANK('Master List'!A138),"""",'Master List'!A138)" +"IF(ISBLANK('Master List'!C138),"""",'Master List'!C138)" +"IF(ISBLANK('Master List'!H138),"""",'Master List'!H138)" +"IF(ISBLANK('Master List'!B138),"""",'Master List'!B138)" +"IF(ISBLANK('Master List'!G138),"""",'Master List'!G138)" +"IF(ISBLANK('Master List'!V138),"""",'Master List'!V138)" +"IF(ISBLANK('Master List'!D138),"""",'Master List'!D138)" +"IF(ISBLANK('Master List'!W138),"""",'Master List'!W138)" +"IF(ISBLANK('Master List'!E138),"""",'Master List'!E138)" +"IF(ISBLANK('Master List'!J138),"""",'Master List'!J138)" +"IF(ISBLANK('Master List'!F138),"""",'Master List'!F138)" +"IF(ISBLANK('Master List'!X138),"""",'Master List'!X138)" +"IF(ISBLANK('Master List'!Q138),"""",'Master List'!Q138)" +"IF(ISBLANK('Master List'!I138),"""",'Master List'!I138)" +"IF(ISBLANK('Master List'!A140),"""",'Master List'!A140)" +"IF(ISBLANK('Master List'!C140),"""",'Master List'!C140)" +"IF(ISBLANK('Master List'!H140),"""",'Master List'!H140)" +"IF(ISBLANK('Master List'!B140),"""",'Master List'!B140)" +"IF(ISBLANK('Master List'!G140),"""",'Master List'!G140)" +"IF(ISBLANK('Master List'!V140),"""",'Master List'!V140)" +"IF(ISBLANK('Master List'!D140),"""",'Master List'!D140)" +"IF(ISBLANK('Master List'!W140),"""",'Master List'!W140)" +"IF(ISBLANK('Master List'!E140),"""",'Master List'!E140)" +"IF(ISBLANK('Master List'!J140),"""",'Master List'!J140)" +"IF(ISBLANK('Master List'!F140),"""",'Master List'!F140)" +"IF(ISBLANK('Master List'!X140),"""",'Master List'!X140)" +"IF(ISBLANK('Master List'!Q140),"""",'Master List'!Q140)" +"IF(ISBLANK('Master List'!I140),"""",'Master List'!I140)" +"IF(ISBLANK('Master List'!A142),"""",'Master List'!A142)" +"IF(ISBLANK('Master List'!C142),"""",'Master List'!C142)" +"IF(ISBLANK('Master List'!H142),"""",'Master List'!H142)" +"IF(ISBLANK('Master List'!B142),"""",'Master List'!B142)" +"IF(ISBLANK('Master List'!G142),"""",'Master List'!G142)" +"IF(ISBLANK('Master List'!V142),"""",'Master List'!V142)" +"IF(ISBLANK('Master List'!D142),"""",'Master List'!D142)" +"IF(ISBLANK('Master List'!W142),"""",'Master List'!W142)" +"IF(ISBLANK('Master List'!E142),"""",'Master List'!E142)" +"IF(ISBLANK('Master List'!J142),"""",'Master List'!J142)" +"IF(ISBLANK('Master List'!F142),"""",'Master List'!F142)" +"IF(ISBLANK('Master List'!X142),"""",'Master List'!X142)" +"IF(ISBLANK('Master List'!Q142),"""",'Master List'!Q142)" +"IF(ISBLANK('Master List'!I142),"""",'Master List'!I142)" +"IF(ISBLANK('Master List'!A146),"""",'Master List'!A146)" +"IF(ISBLANK('Master List'!C146),"""",'Master List'!C146)" +"IF(ISBLANK('Master List'!H146),"""",'Master List'!H146)" +"IF(ISBLANK('Master List'!B146),"""",'Master List'!B146)" +"IF(ISBLANK('Master List'!G146),"""",'Master List'!G146)" +"IF(ISBLANK('Master List'!V146),"""",'Master List'!V146)" +"IF(ISBLANK('Master List'!D146),"""",'Master List'!D146)" +"IF(ISBLANK('Master List'!W146),"""",'Master List'!W146)" +"IF(ISBLANK('Master List'!E146),"""",'Master List'!E146)" +"IF(ISBLANK('Master List'!J146),"""",'Master List'!J146)" +"IF(ISBLANK('Master List'!F146),"""",'Master List'!F146)" +"IF(ISBLANK('Master List'!X146),"""",'Master List'!X146)" +"IF(ISBLANK('Master List'!Q146),"""",'Master List'!Q146)" +"IF(ISBLANK('Master List'!I146),"""",'Master List'!I146)" +"IF(ISBLANK('Master List'!A152),"""",'Master List'!A152)" +"IF(ISBLANK('Master List'!C152),"""",'Master List'!C152)" +"IF(ISBLANK('Master List'!H152),"""",'Master List'!H152)" +"IF(ISBLANK('Master List'!B152),"""",'Master List'!B152)" +"IF(ISBLANK('Master List'!G152),"""",'Master List'!G152)" +"IF(ISBLANK('Master List'!V152),"""",'Master List'!V152)" +"IF(ISBLANK('Master List'!D152),"""",'Master List'!D152)" +"IF(ISBLANK('Master List'!W152),"""",'Master List'!W152)" +"IF(ISBLANK('Master List'!E152),"""",'Master List'!E152)" +"IF(ISBLANK('Master List'!J152),"""",'Master List'!J152)" +"IF(ISBLANK('Master List'!F152),"""",'Master List'!F152)" +"IF(ISBLANK('Master List'!X152),"""",'Master List'!X152)" +"IF(ISBLANK('Master List'!Q152),"""",'Master List'!Q152)" +"IF(ISBLANK('Master List'!I152),"""",'Master List'!I152)" +"IF(ISBLANK('Master List'!A154),"""",'Master List'!A154)" +"IF(ISBLANK('Master List'!C154),"""",'Master List'!C154)" +"IF(ISBLANK('Master List'!H154),"""",'Master List'!H154)" +"IF(ISBLANK('Master List'!B154),"""",'Master List'!B154)" +"IF(ISBLANK('Master List'!G154),"""",'Master List'!G154)" +"IF(ISBLANK('Master List'!V154),"""",'Master List'!V154)" +"IF(ISBLANK('Master List'!D154),"""",'Master List'!D154)" +"IF(ISBLANK('Master List'!W154),"""",'Master List'!W154)" +"IF(ISBLANK('Master List'!E154),"""",'Master List'!E154)" +"IF(ISBLANK('Master List'!J154),"""",'Master List'!J154)" +"IF(ISBLANK('Master List'!F154),"""",'Master List'!F154)" +"IF(ISBLANK('Master List'!X154),"""",'Master List'!X154)" +"IF(ISBLANK('Master List'!Q154),"""",'Master List'!Q154)" +"IF(ISBLANK('Master List'!I154),"""",'Master List'!I154)" +"IF(ISBLANK('Master List'!A167),"""",'Master List'!A167)" +"IF(ISBLANK('Master List'!C167),"""",'Master List'!C167)" +"IF(ISBLANK('Master List'!H167),"""",'Master List'!H167)" +"IF(ISBLANK('Master List'!B167),"""",'Master List'!B167)" +"IF(ISBLANK('Master List'!G167),"""",'Master List'!G167)" +"IF(ISBLANK('Master List'!V167),"""",'Master List'!V167)" +"IF(ISBLANK('Master List'!D167),"""",'Master List'!D167)" +"IF(ISBLANK('Master List'!W167),"""",'Master List'!W167)" +"IF(ISBLANK('Master List'!E167),"""",'Master List'!E167)" +"IF(ISBLANK('Master List'!J167),"""",'Master List'!J167)" +"IF(ISBLANK('Master List'!F167),"""",'Master List'!F167)" +"IF(ISBLANK('Master List'!X167),"""",'Master List'!X167)" +"IF(ISBLANK('Master List'!Q167),"""",'Master List'!Q167)" +"IF(ISBLANK('Master List'!I167),"""",'Master List'!I167)" +"IF(ISBLANK('Master List'!A175),"""",'Master List'!A175)" +"IF(ISBLANK('Master List'!C175),"""",'Master List'!C175)" +"IF(ISBLANK('Master List'!H175),"""",'Master List'!H175)" +"IF(ISBLANK('Master List'!B175),"""",'Master List'!B175)" +"IF(ISBLANK('Master List'!G175),"""",'Master List'!G175)" +"IF(ISBLANK('Master List'!V175),"""",'Master List'!V175)" +"IF(ISBLANK('Master List'!D175),"""",'Master List'!D175)" +"IF(ISBLANK('Master List'!W175),"""",'Master List'!W175)" +"IF(ISBLANK('Master List'!E175),"""",'Master List'!E175)" +"IF(ISBLANK('Master List'!J175),"""",'Master List'!J175)" +"IF(ISBLANK('Master List'!F175),"""",'Master List'!F175)" +"IF(ISBLANK('Master List'!X175),"""",'Master List'!X175)" +"IF(ISBLANK('Master List'!Q175),"""",'Master List'!Q175)" +"IF(ISBLANK('Master List'!I175),"""",'Master List'!I175)" +"IF(ISBLANK('Master List'!A177),"""",'Master List'!A177)" +"IF(ISBLANK('Master List'!C177),"""",'Master List'!C177)" +"IF(ISBLANK('Master List'!H177),"""",'Master List'!H177)" +"IF(ISBLANK('Master List'!B177),"""",'Master List'!B177)" +"IF(ISBLANK('Master List'!G177),"""",'Master List'!G177)" +"IF(ISBLANK('Master List'!V177),"""",'Master List'!V177)" +"IF(ISBLANK('Master List'!D177),"""",'Master List'!D177)" +"IF(ISBLANK('Master List'!W177),"""",'Master List'!W177)" +"IF(ISBLANK('Master List'!E177),"""",'Master List'!E177)" +"IF(ISBLANK('Master List'!J177),"""",'Master List'!J177)" +"IF(ISBLANK('Master List'!F177),"""",'Master List'!F177)" +"IF(ISBLANK('Master List'!X177),"""",'Master List'!X177)" +"IF(ISBLANK('Master List'!Q177),"""",'Master List'!Q177)" +"IF(ISBLANK('Master List'!I177),"""",'Master List'!I177)" +"IF(ISBLANK('Master List'!A183),"""",'Master List'!A183)" +"IF(ISBLANK('Master List'!C183),"""",'Master List'!C183)" +"IF(ISBLANK('Master List'!H183),"""",'Master List'!H183)" +"IF(ISBLANK('Master List'!B183),"""",'Master List'!B183)" +"IF(ISBLANK('Master List'!G183),"""",'Master List'!G183)" +"IF(ISBLANK('Master List'!V183),"""",'Master List'!V183)" +"IF(ISBLANK('Master List'!D183),"""",'Master List'!D183)" +"IF(ISBLANK('Master List'!W183),"""",'Master List'!W183)" +"IF(ISBLANK('Master List'!E183),"""",'Master List'!E183)" +"IF(ISBLANK('Master List'!J183),"""",'Master List'!J183)" +"IF(ISBLANK('Master List'!F183),"""",'Master List'!F183)" +"IF(ISBLANK('Master List'!X183),"""",'Master List'!X183)" +"IF(ISBLANK('Master List'!Q183),"""",'Master List'!Q183)" +"IF(ISBLANK('Master List'!I183),"""",'Master List'!I183)" +"IF(ISBLANK('Master List'!A186),"""",'Master List'!A186)" +"IF(ISBLANK('Master List'!C186),"""",'Master List'!C186)" +"IF(ISBLANK('Master List'!H186),"""",'Master List'!H186)" +"IF(ISBLANK('Master List'!B186),"""",'Master List'!B186)" +"IF(ISBLANK('Master List'!G186),"""",'Master List'!G186)" +"IF(ISBLANK('Master List'!V186),"""",'Master List'!V186)" +"IF(ISBLANK('Master List'!D186),"""",'Master List'!D186)" +"IF(ISBLANK('Master List'!W186),"""",'Master List'!W186)" +"IF(ISBLANK('Master List'!E186),"""",'Master List'!E186)" +"IF(ISBLANK('Master List'!J186),"""",'Master List'!J186)" +"IF(ISBLANK('Master List'!F186),"""",'Master List'!F186)" +"IF(ISBLANK('Master List'!X186),"""",'Master List'!X186)" +"IF(ISBLANK('Master List'!Q186),"""",'Master List'!Q186)" +"IF(ISBLANK('Master List'!I186),"""",'Master List'!I186)" +"IF(ISBLANK('Master List'!A188),"""",'Master List'!A188)" +"IF(ISBLANK('Master List'!C188),"""",'Master List'!C188)" +"IF(ISBLANK('Master List'!H188),"""",'Master List'!H188)" +"IF(ISBLANK('Master List'!B188),"""",'Master List'!B188)" +"IF(ISBLANK('Master List'!G188),"""",'Master List'!G188)" +"IF(ISBLANK('Master List'!V188),"""",'Master List'!V188)" +"IF(ISBLANK('Master List'!D188),"""",'Master List'!D188)" +"IF(ISBLANK('Master List'!W188),"""",'Master List'!W188)" +"IF(ISBLANK('Master List'!E188),"""",'Master List'!E188)" +"IF(ISBLANK('Master List'!J188),"""",'Master List'!J188)" +"IF(ISBLANK('Master List'!F188),"""",'Master List'!F188)" +"IF(ISBLANK('Master List'!X188),"""",'Master List'!X188)" +"IF(ISBLANK('Master List'!Q188),"""",'Master List'!Q188)" +"IF(ISBLANK('Master List'!I188),"""",'Master List'!I188)" +"IF(ISBLANK('Master List'!A192),"""",'Master List'!A192)" +"IF(ISBLANK('Master List'!C192),"""",'Master List'!C192)" +"IF(ISBLANK('Master List'!H192),"""",'Master List'!H192)" +"IF(ISBLANK('Master List'!B192),"""",'Master List'!B192)" +"IF(ISBLANK('Master List'!G192),"""",'Master List'!G192)" +"IF(ISBLANK('Master List'!V192),"""",'Master List'!V192)" +"IF(ISBLANK('Master List'!D192),"""",'Master List'!D192)" +"IF(ISBLANK('Master List'!W192),"""",'Master List'!W192)" +"IF(ISBLANK('Master List'!E192),"""",'Master List'!E192)" +"IF(ISBLANK('Master List'!J192),"""",'Master List'!J192)" +"IF(ISBLANK('Master List'!F192),"""",'Master List'!F192)" +"IF(ISBLANK('Master List'!X192),"""",'Master List'!X192)" +"IF(ISBLANK('Master List'!Q192),"""",'Master List'!Q192)" +"IF(ISBLANK('Master List'!I192),"""",'Master List'!I192)" +"IF(ISBLANK('Master List'!A196),"""",'Master List'!A196)" +"IF(ISBLANK('Master List'!C196),"""",'Master List'!C196)" +"IF(ISBLANK('Master List'!H196),"""",'Master List'!H196)" +"IF(ISBLANK('Master List'!B196),"""",'Master List'!B196)" +"IF(ISBLANK('Master List'!G196),"""",'Master List'!G196)" +"IF(ISBLANK('Master List'!V196),"""",'Master List'!V196)" +"IF(ISBLANK('Master List'!D196),"""",'Master List'!D196)" +"IF(ISBLANK('Master List'!W196),"""",'Master List'!W196)" +"IF(ISBLANK('Master List'!E196),"""",'Master List'!E196)" +"IF(ISBLANK('Master List'!J196),"""",'Master List'!J196)" +"IF(ISBLANK('Master List'!F196),"""",'Master List'!F196)" +"IF(ISBLANK('Master List'!X196),"""",'Master List'!X196)" +"IF(ISBLANK('Master List'!Q196),"""",'Master List'!Q196)" +"IF(ISBLANK('Master List'!I196),"""",'Master List'!I196)" +"IF(ISBLANK('Master List'!A203),"""",'Master List'!A203)" +"IF(ISBLANK('Master List'!C203),"""",'Master List'!C203)" +"IF(ISBLANK('Master List'!H203),"""",'Master List'!H203)" +"IF(ISBLANK('Master List'!B203),"""",'Master List'!B203)" +"IF(ISBLANK('Master List'!G203),"""",'Master List'!G203)" +"IF(ISBLANK('Master List'!V203),"""",'Master List'!V203)" +"IF(ISBLANK('Master List'!D203),"""",'Master List'!D203)" +"IF(ISBLANK('Master List'!W203),"""",'Master List'!W203)" +"IF(ISBLANK('Master List'!E203),"""",'Master List'!E203)" +"IF(ISBLANK('Master List'!J203),"""",'Master List'!J203)" +"IF(ISBLANK('Master List'!F203),"""",'Master List'!F203)" +"IF(ISBLANK('Master List'!X203),"""",'Master List'!X203)" +"IF(ISBLANK('Master List'!Q203),"""",'Master List'!Q203)" +"IF(ISBLANK('Master List'!I203),"""",'Master List'!I203)" +"IF(ISBLANK('Master List'!A206),"""",'Master List'!A206)" +"IF(ISBLANK('Master List'!C206),"""",'Master List'!C206)" +"IF(ISBLANK('Master List'!H206),"""",'Master List'!H206)" +"IF(ISBLANK('Master List'!B206),"""",'Master List'!B206)" +"IF(ISBLANK('Master List'!G206),"""",'Master List'!G206)" +"IF(ISBLANK('Master List'!V206),"""",'Master List'!V206)" +"IF(ISBLANK('Master List'!D206),"""",'Master List'!D206)" +"IF(ISBLANK('Master List'!W206),"""",'Master List'!W206)" +"IF(ISBLANK('Master List'!E206),"""",'Master List'!E206)" +"IF(ISBLANK('Master List'!J206),"""",'Master List'!J206)" +"IF(ISBLANK('Master List'!F206),"""",'Master List'!F206)" +"IF(ISBLANK('Master List'!X206),"""",'Master List'!X206)" +"IF(ISBLANK('Master List'!Q206),"""",'Master List'!Q206)" +"IF(ISBLANK('Master List'!I206),"""",'Master List'!I206)" +"IF(ISBLANK('Master List'!A209),"""",'Master List'!A209)" +"IF(ISBLANK('Master List'!C209),"""",'Master List'!C209)" +"IF(ISBLANK('Master List'!H209),"""",'Master List'!H209)" +"IF(ISBLANK('Master List'!B209),"""",'Master List'!B209)" +"IF(ISBLANK('Master List'!G209),"""",'Master List'!G209)" +"IF(ISBLANK('Master List'!V209),"""",'Master List'!V209)" +"IF(ISBLANK('Master List'!D209),"""",'Master List'!D209)" +"IF(ISBLANK('Master List'!W209),"""",'Master List'!W209)" +"IF(ISBLANK('Master List'!E209),"""",'Master List'!E209)" +"IF(ISBLANK('Master List'!J209),"""",'Master List'!J209)" +"IF(ISBLANK('Master List'!F209),"""",'Master List'!F209)" +"IF(ISBLANK('Master List'!X209),"""",'Master List'!X209)" +"IF(ISBLANK('Master List'!Q209),"""",'Master List'!Q209)" +"IF(ISBLANK('Master List'!I209),"""",'Master List'!I209)" +"IF(ISBLANK('Master List'!A219),"""",'Master List'!A219)" +"IF(ISBLANK('Master List'!C219),"""",'Master List'!C219)" +"IF(ISBLANK('Master List'!H219),"""",'Master List'!H219)" +"IF(ISBLANK('Master List'!B219),"""",'Master List'!B219)" +"IF(ISBLANK('Master List'!G219),"""",'Master List'!G219)" +"IF(ISBLANK('Master List'!V219),"""",'Master List'!V219)" +"IF(ISBLANK('Master List'!D219),"""",'Master List'!D219)" +"IF(ISBLANK('Master List'!W219),"""",'Master List'!W219)" +"IF(ISBLANK('Master List'!E219),"""",'Master List'!E219)" +"IF(ISBLANK('Master List'!J219),"""",'Master List'!J219)" +"IF(ISBLANK('Master List'!F219),"""",'Master List'!F219)" +"IF(ISBLANK('Master List'!X219),"""",'Master List'!X219)" +"IF(ISBLANK('Master List'!Q219),"""",'Master List'!Q219)" +"IF(ISBLANK('Master List'!I219),"""",'Master List'!I219)" +"IF(ISBLANK('Master List'!A225),"""",'Master List'!A225)" +"IF(ISBLANK('Master List'!C225),"""",'Master List'!C225)" +"IF(ISBLANK('Master List'!H225),"""",'Master List'!H225)" +"IF(ISBLANK('Master List'!B225),"""",'Master List'!B225)" +"IF(ISBLANK('Master List'!G225),"""",'Master List'!G225)" +"IF(ISBLANK('Master List'!V225),"""",'Master List'!V225)" +"IF(ISBLANK('Master List'!D225),"""",'Master List'!D225)" +"IF(ISBLANK('Master List'!W225),"""",'Master List'!W225)" +"IF(ISBLANK('Master List'!E225),"""",'Master List'!E225)" +"IF(ISBLANK('Master List'!J225),"""",'Master List'!J225)" +"IF(ISBLANK('Master List'!F225),"""",'Master List'!F225)" +"IF(ISBLANK('Master List'!X225),"""",'Master List'!X225)" +"IF(ISBLANK('Master List'!Q225),"""",'Master List'!Q225)" +"IF(ISBLANK('Master List'!I225),"""",'Master List'!I225)" +"IF(ISBLANK('Master List'!A230),"""",'Master List'!A230)" +"IF(ISBLANK('Master List'!C230),"""",'Master List'!C230)" +"IF(ISBLANK('Master List'!H230),"""",'Master List'!H230)" +"IF(ISBLANK('Master List'!B230),"""",'Master List'!B230)" +"IF(ISBLANK('Master List'!G230),"""",'Master List'!G230)" +"IF(ISBLANK('Master List'!V230),"""",'Master List'!V230)" +"IF(ISBLANK('Master List'!D230),"""",'Master List'!D230)" +"IF(ISBLANK('Master List'!W230),"""",'Master List'!W230)" +"IF(ISBLANK('Master List'!E230),"""",'Master List'!E230)" +"IF(ISBLANK('Master List'!J230),"""",'Master List'!J230)" +"IF(ISBLANK('Master List'!F230),"""",'Master List'!F230)" +"IF(ISBLANK('Master List'!X230),"""",'Master List'!X230)" +"IF(ISBLANK('Master List'!Q230),"""",'Master List'!Q230)" +"IF(ISBLANK('Master List'!I230),"""",'Master List'!I230)" +"IF(ISBLANK('Master List'!A232),"""",'Master List'!A232)" +"IF(ISBLANK('Master List'!C232),"""",'Master List'!C232)" +"IF(ISBLANK('Master List'!H232),"""",'Master List'!H232)" +"IF(ISBLANK('Master List'!B232),"""",'Master List'!B232)" +"IF(ISBLANK('Master List'!G232),"""",'Master List'!G232)" +"IF(ISBLANK('Master List'!V232),"""",'Master List'!V232)" +"IF(ISBLANK('Master List'!D232),"""",'Master List'!D232)" +"IF(ISBLANK('Master List'!W232),"""",'Master List'!W232)" +"IF(ISBLANK('Master List'!E232),"""",'Master List'!E232)" +"IF(ISBLANK('Master List'!J232),"""",'Master List'!J232)" +"IF(ISBLANK('Master List'!F232),"""",'Master List'!F232)" +"IF(ISBLANK('Master List'!X232),"""",'Master List'!X232)" +"IF(ISBLANK('Master List'!Q232),"""",'Master List'!Q232)" +"IF(ISBLANK('Master List'!I232),"""",'Master List'!I232)" +"IF(ISBLANK('Master List'!A234),"""",'Master List'!A234)" +"IF(ISBLANK('Master List'!C234),"""",'Master List'!C234)" +"IF(ISBLANK('Master List'!H234),"""",'Master List'!H234)" +"IF(ISBLANK('Master List'!B234),"""",'Master List'!B234)" +"IF(ISBLANK('Master List'!G234),"""",'Master List'!G234)" +"IF(ISBLANK('Master List'!V234),"""",'Master List'!V234)" +"IF(ISBLANK('Master List'!D234),"""",'Master List'!D234)" +"IF(ISBLANK('Master List'!W234),"""",'Master List'!W234)" +"IF(ISBLANK('Master List'!E234),"""",'Master List'!E234)" +"IF(ISBLANK('Master List'!J234),"""",'Master List'!J234)" +"IF(ISBLANK('Master List'!F234),"""",'Master List'!F234)" +"IF(ISBLANK('Master List'!X234),"""",'Master List'!X234)" +"IF(ISBLANK('Master List'!Q234),"""",'Master List'!Q234)" +"IF(ISBLANK('Master List'!I234),"""",'Master List'!I234)" +"IF(ISBLANK('Master List'!A237),"""",'Master List'!A237)" +"IF(ISBLANK('Master List'!C237),"""",'Master List'!C237)" +"IF(ISBLANK('Master List'!H237),"""",'Master List'!H237)" +"IF(ISBLANK('Master List'!B237),"""",'Master List'!B237)" +"IF(ISBLANK('Master List'!G237),"""",'Master List'!G237)" +"IF(ISBLANK('Master List'!V237),"""",'Master List'!V237)" +"IF(ISBLANK('Master List'!D237),"""",'Master List'!D237)" +"IF(ISBLANK('Master List'!W237),"""",'Master List'!W237)" +"IF(ISBLANK('Master List'!E237),"""",'Master List'!E237)" +"IF(ISBLANK('Master List'!J237),"""",'Master List'!J237)" +"IF(ISBLANK('Master List'!F237),"""",'Master List'!F237)" +"IF(ISBLANK('Master List'!X237),"""",'Master List'!X237)" +"IF(ISBLANK('Master List'!Q237),"""",'Master List'!Q237)" +"IF(ISBLANK('Master List'!I237),"""",'Master List'!I237)" +"IF(ISBLANK('Master List'!A242),"""",'Master List'!A242)" +"IF(ISBLANK('Master List'!C242),"""",'Master List'!C242)" +"IF(ISBLANK('Master List'!H242),"""",'Master List'!H242)" +"IF(ISBLANK('Master List'!B242),"""",'Master List'!B242)" +"IF(ISBLANK('Master List'!G242),"""",'Master List'!G242)" +"IF(ISBLANK('Master List'!V242),"""",'Master List'!V242)" +"IF(ISBLANK('Master List'!D242),"""",'Master List'!D242)" +"IF(ISBLANK('Master List'!W242),"""",'Master List'!W242)" +"IF(ISBLANK('Master List'!E242),"""",'Master List'!E242)" +"IF(ISBLANK('Master List'!J242),"""",'Master List'!J242)" +"IF(ISBLANK('Master List'!F242),"""",'Master List'!F242)" +"IF(ISBLANK('Master List'!X242),"""",'Master List'!X242)" +"IF(ISBLANK('Master List'!Q242),"""",'Master List'!Q242)" +"IF(ISBLANK('Master List'!I242),"""",'Master List'!I242)" +"IF(ISBLANK('Master List'!A246),"""",'Master List'!A246)" +"IF(ISBLANK('Master List'!C246),"""",'Master List'!C246)" +"IF(ISBLANK('Master List'!H246),"""",'Master List'!H246)" +"IF(ISBLANK('Master List'!B246),"""",'Master List'!B246)" +"IF(ISBLANK('Master List'!G246),"""",'Master List'!G246)" +"IF(ISBLANK('Master List'!V246),"""",'Master List'!V246)" +"IF(ISBLANK('Master List'!D246),"""",'Master List'!D246)" +"IF(ISBLANK('Master List'!W246),"""",'Master List'!W246)" +"IF(ISBLANK('Master List'!E246),"""",'Master List'!E246)" +"IF(ISBLANK('Master List'!J246),"""",'Master List'!J246)" +"IF(ISBLANK('Master List'!F246),"""",'Master List'!F246)" +"IF(ISBLANK('Master List'!X246),"""",'Master List'!X246)" +"IF(ISBLANK('Master List'!Q246),"""",'Master List'!Q246)" +"IF(ISBLANK('Master List'!I246),"""",'Master List'!I246)" +"IF(ISBLANK('Master List'!A250),"""",'Master List'!A250)" +"IF(ISBLANK('Master List'!C250),"""",'Master List'!C250)" +"IF(ISBLANK('Master List'!H250),"""",'Master List'!H250)" +"IF(ISBLANK('Master List'!B250),"""",'Master List'!B250)" +"IF(ISBLANK('Master List'!G250),"""",'Master List'!G250)" +"IF(ISBLANK('Master List'!V250),"""",'Master List'!V250)" +"IF(ISBLANK('Master List'!D250),"""",'Master List'!D250)" +"IF(ISBLANK('Master List'!W250),"""",'Master List'!W250)" +"IF(ISBLANK('Master List'!E250),"""",'Master List'!E250)" +"IF(ISBLANK('Master List'!J250),"""",'Master List'!J250)" +"IF(ISBLANK('Master List'!F250),"""",'Master List'!F250)" +"IF(ISBLANK('Master List'!X250),"""",'Master List'!X250)" +"IF(ISBLANK('Master List'!Q250),"""",'Master List'!Q250)" +"IF(ISBLANK('Master List'!I250),"""",'Master List'!I250)" +"IF(ISBLANK('Master List'!A256),"""",'Master List'!A256)" +"IF(ISBLANK('Master List'!C256),"""",'Master List'!C256)" +"IF(ISBLANK('Master List'!H256),"""",'Master List'!H256)" +"IF(ISBLANK('Master List'!B256),"""",'Master List'!B256)" +"IF(ISBLANK('Master List'!G256),"""",'Master List'!G256)" +"IF(ISBLANK('Master List'!V256),"""",'Master List'!V256)" +"IF(ISBLANK('Master List'!D256),"""",'Master List'!D256)" +"IF(ISBLANK('Master List'!W256),"""",'Master List'!W256)" +"IF(ISBLANK('Master List'!E256),"""",'Master List'!E256)" +"IF(ISBLANK('Master List'!J256),"""",'Master List'!J256)" +"IF(ISBLANK('Master List'!F256),"""",'Master List'!F256)" +"IF(ISBLANK('Master List'!X256),"""",'Master List'!X256)" +"IF(ISBLANK('Master List'!Q256),"""",'Master List'!Q256)" +"IF(ISBLANK('Master List'!I256),"""",'Master List'!I256)" +"IF(ISBLANK('Master List'!A263),"""",'Master List'!A263)" +"IF(ISBLANK('Master List'!C263),"""",'Master List'!C263)" +"IF(ISBLANK('Master List'!H263),"""",'Master List'!H263)" +"IF(ISBLANK('Master List'!B263),"""",'Master List'!B263)" +"IF(ISBLANK('Master List'!G263),"""",'Master List'!G263)" +"IF(ISBLANK('Master List'!V263),"""",'Master List'!V263)" +"IF(ISBLANK('Master List'!D263),"""",'Master List'!D263)" +"IF(ISBLANK('Master List'!W263),"""",'Master List'!W263)" +"IF(ISBLANK('Master List'!E263),"""",'Master List'!E263)" +"IF(ISBLANK('Master List'!J263),"""",'Master List'!J263)" +"IF(ISBLANK('Master List'!F263),"""",'Master List'!F263)" +"IF(ISBLANK('Master List'!X263),"""",'Master List'!X263)" +"IF(ISBLANK('Master List'!Q263),"""",'Master List'!Q263)" +"IF(ISBLANK('Master List'!I263),"""",'Master List'!I263)" +"IF(ISBLANK('Master List'!A266),"""",'Master List'!A266)" +"IF(ISBLANK('Master List'!C266),"""",'Master List'!C266)" +"IF(ISBLANK('Master List'!H266),"""",'Master List'!H266)" +"IF(ISBLANK('Master List'!B266),"""",'Master List'!B266)" +"IF(ISBLANK('Master List'!G266),"""",'Master List'!G266)" +"IF(ISBLANK('Master List'!V266),"""",'Master List'!V266)" +"IF(ISBLANK('Master List'!D266),"""",'Master List'!D266)" +"IF(ISBLANK('Master List'!W266),"""",'Master List'!W266)" +"IF(ISBLANK('Master List'!E266),"""",'Master List'!E266)" +"IF(ISBLANK('Master List'!J266),"""",'Master List'!J266)" +"IF(ISBLANK('Master List'!F266),"""",'Master List'!F266)" +"IF(ISBLANK('Master List'!X266),"""",'Master List'!X266)" +"IF(ISBLANK('Master List'!Q266),"""",'Master List'!Q266)" +"IF(ISBLANK('Master List'!I266),"""",'Master List'!I266)" +"IF(ISBLANK('Master List'!A269),"""",'Master List'!A269)" +"IF(ISBLANK('Master List'!C269),"""",'Master List'!C269)" +"IF(ISBLANK('Master List'!H269),"""",'Master List'!H269)" +"IF(ISBLANK('Master List'!B269),"""",'Master List'!B269)" +"IF(ISBLANK('Master List'!G269),"""",'Master List'!G269)" +"IF(ISBLANK('Master List'!V269),"""",'Master List'!V269)" +"IF(ISBLANK('Master List'!D269),"""",'Master List'!D269)" +"IF(ISBLANK('Master List'!W269),"""",'Master List'!W269)" +"IF(ISBLANK('Master List'!E269),"""",'Master List'!E269)" +"IF(ISBLANK('Master List'!J269),"""",'Master List'!J269)" +"IF(ISBLANK('Master List'!F269),"""",'Master List'!F269)" +"IF(ISBLANK('Master List'!X269),"""",'Master List'!X269)" +"IF(ISBLANK('Master List'!Q269),"""",'Master List'!Q269)" +"IF(ISBLANK('Master List'!I269),"""",'Master List'!I269)" +"IF(ISBLANK('Master List'!A274),"""",'Master List'!A274)" +"IF(ISBLANK('Master List'!C274),"""",'Master List'!C274)" +"IF(ISBLANK('Master List'!H274),"""",'Master List'!H274)" +"IF(ISBLANK('Master List'!B274),"""",'Master List'!B274)" +"IF(ISBLANK('Master List'!G274),"""",'Master List'!G274)" +"IF(ISBLANK('Master List'!V274),"""",'Master List'!V274)" +"IF(ISBLANK('Master List'!D274),"""",'Master List'!D274)" +"IF(ISBLANK('Master List'!W274),"""",'Master List'!W274)" +"IF(ISBLANK('Master List'!E274),"""",'Master List'!E274)" +"IF(ISBLANK('Master List'!J274),"""",'Master List'!J274)" +"IF(ISBLANK('Master List'!F274),"""",'Master List'!F274)" +"IF(ISBLANK('Master List'!X274),"""",'Master List'!X274)" +"IF(ISBLANK('Master List'!Q274),"""",'Master List'!Q274)" +"IF(ISBLANK('Master List'!I274),"""",'Master List'!I274)" +"IF(ISBLANK('Master List'!A279),"""",'Master List'!A279)" +"IF(ISBLANK('Master List'!C279),"""",'Master List'!C279)" +"IF(ISBLANK('Master List'!H279),"""",'Master List'!H279)" +"IF(ISBLANK('Master List'!B279),"""",'Master List'!B279)" +"IF(ISBLANK('Master List'!G279),"""",'Master List'!G279)" +"IF(ISBLANK('Master List'!V279),"""",'Master List'!V279)" +"IF(ISBLANK('Master List'!D279),"""",'Master List'!D279)" +"IF(ISBLANK('Master List'!W279),"""",'Master List'!W279)" +"IF(ISBLANK('Master List'!E279),"""",'Master List'!E279)" +"IF(ISBLANK('Master List'!J279),"""",'Master List'!J279)" +"IF(ISBLANK('Master List'!F279),"""",'Master List'!F279)" +"IF(ISBLANK('Master List'!X279),"""",'Master List'!X279)" +"IF(ISBLANK('Master List'!Q279),"""",'Master List'!Q279)" +"IF(ISBLANK('Master List'!I279),"""",'Master List'!I279)" +"IF(ISBLANK('Master List'!A285),"""",'Master List'!A285)" +"IF(ISBLANK('Master List'!C285),"""",'Master List'!C285)" +"IF(ISBLANK('Master List'!H285),"""",'Master List'!H285)" +"IF(ISBLANK('Master List'!B285),"""",'Master List'!B285)" +"IF(ISBLANK('Master List'!G285),"""",'Master List'!G285)" +"IF(ISBLANK('Master List'!V285),"""",'Master List'!V285)" +"IF(ISBLANK('Master List'!D285),"""",'Master List'!D285)" +"IF(ISBLANK('Master List'!W285),"""",'Master List'!W285)" +"IF(ISBLANK('Master List'!E285),"""",'Master List'!E285)" +"IF(ISBLANK('Master List'!J285),"""",'Master List'!J285)" +"IF(ISBLANK('Master List'!F285),"""",'Master List'!F285)" +"IF(ISBLANK('Master List'!X285),"""",'Master List'!X285)" +"IF(ISBLANK('Master List'!Q285),"""",'Master List'!Q285)" +"IF(ISBLANK('Master List'!I285),"""",'Master List'!I285)" +"IF(ISBLANK('Master List'!A287),"""",'Master List'!A287)" +"IF(ISBLANK('Master List'!C287),"""",'Master List'!C287)" +"IF(ISBLANK('Master List'!H287),"""",'Master List'!H287)" +"IF(ISBLANK('Master List'!B287),"""",'Master List'!B287)" +"IF(ISBLANK('Master List'!G287),"""",'Master List'!G287)" +"IF(ISBLANK('Master List'!V287),"""",'Master List'!V287)" +"IF(ISBLANK('Master List'!D287),"""",'Master List'!D287)" +"IF(ISBLANK('Master List'!W287),"""",'Master List'!W287)" +"IF(ISBLANK('Master List'!E287),"""",'Master List'!E287)" +"IF(ISBLANK('Master List'!J287),"""",'Master List'!J287)" +"IF(ISBLANK('Master List'!F287),"""",'Master List'!F287)" +"IF(ISBLANK('Master List'!X287),"""",'Master List'!X287)" +"IF(ISBLANK('Master List'!Q287),"""",'Master List'!Q287)" +"IF(ISBLANK('Master List'!I287),"""",'Master List'!I287)" +"IF(ISBLANK('Master List'!A292),"""",'Master List'!A292)" +"IF(ISBLANK('Master List'!C292),"""",'Master List'!C292)" +"IF(ISBLANK('Master List'!H292),"""",'Master List'!H292)" +"IF(ISBLANK('Master List'!B292),"""",'Master List'!B292)" +"IF(ISBLANK('Master List'!G292),"""",'Master List'!G292)" +"IF(ISBLANK('Master List'!V292),"""",'Master List'!V292)" +"IF(ISBLANK('Master List'!D292),"""",'Master List'!D292)" +"IF(ISBLANK('Master List'!W292),"""",'Master List'!W292)" +"IF(ISBLANK('Master List'!E292),"""",'Master List'!E292)" +"IF(ISBLANK('Master List'!J292),"""",'Master List'!J292)" +"IF(ISBLANK('Master List'!F292),"""",'Master List'!F292)" +"IF(ISBLANK('Master List'!X292),"""",'Master List'!X292)" +"IF(ISBLANK('Master List'!Q292),"""",'Master List'!Q292)" +"IF(ISBLANK('Master List'!I292),"""",'Master List'!I292)" +"IF(ISBLANK('Master List'!A295),"""",'Master List'!A295)" +"IF(ISBLANK('Master List'!C295),"""",'Master List'!C295)" +"IF(ISBLANK('Master List'!H295),"""",'Master List'!H295)" +"IF(ISBLANK('Master List'!B295),"""",'Master List'!B295)" +"IF(ISBLANK('Master List'!G295),"""",'Master List'!G295)" +"IF(ISBLANK('Master List'!V295),"""",'Master List'!V295)" +"IF(ISBLANK('Master List'!D295),"""",'Master List'!D295)" +"IF(ISBLANK('Master List'!W295),"""",'Master List'!W295)" +"IF(ISBLANK('Master List'!E295),"""",'Master List'!E295)" +"IF(ISBLANK('Master List'!J295),"""",'Master List'!J295)" +"IF(ISBLANK('Master List'!F295),"""",'Master List'!F295)" +"IF(ISBLANK('Master List'!X295),"""",'Master List'!X295)" +"IF(ISBLANK('Master List'!Q295),"""",'Master List'!Q295)" +"IF(ISBLANK('Master List'!I295),"""",'Master List'!I295)" +"IF(ISBLANK('Master List'!A299),"""",'Master List'!A299)" +"IF(ISBLANK('Master List'!C299),"""",'Master List'!C299)" +"IF(ISBLANK('Master List'!H299),"""",'Master List'!H299)" +"IF(ISBLANK('Master List'!B299),"""",'Master List'!B299)" +"IF(ISBLANK('Master List'!G299),"""",'Master List'!G299)" +"IF(ISBLANK('Master List'!V299),"""",'Master List'!V299)" +"IF(ISBLANK('Master List'!D299),"""",'Master List'!D299)" +"IF(ISBLANK('Master List'!W299),"""",'Master List'!W299)" +"IF(ISBLANK('Master List'!E299),"""",'Master List'!E299)" +"IF(ISBLANK('Master List'!J299),"""",'Master List'!J299)" +"IF(ISBLANK('Master List'!F299),"""",'Master List'!F299)" +"IF(ISBLANK('Master List'!X299),"""",'Master List'!X299)" +"IF(ISBLANK('Master List'!Q299),"""",'Master List'!Q299)" +"IF(ISBLANK('Master List'!I299),"""",'Master List'!I299)" +"IF(ISBLANK('Master List'!A303),"""",'Master List'!A303)" +"IF(ISBLANK('Master List'!C303),"""",'Master List'!C303)" +"IF(ISBLANK('Master List'!H303),"""",'Master List'!H303)" +"IF(ISBLANK('Master List'!B303),"""",'Master List'!B303)" +"IF(ISBLANK('Master List'!G303),"""",'Master List'!G303)" +"IF(ISBLANK('Master List'!V303),"""",'Master List'!V303)" +"IF(ISBLANK('Master List'!D303),"""",'Master List'!D303)" +"IF(ISBLANK('Master List'!W303),"""",'Master List'!W303)" +"IF(ISBLANK('Master List'!E303),"""",'Master List'!E303)" +"IF(ISBLANK('Master List'!J303),"""",'Master List'!J303)" +"IF(ISBLANK('Master List'!F303),"""",'Master List'!F303)" +"IF(ISBLANK('Master List'!X303),"""",'Master List'!X303)" +"IF(ISBLANK('Master List'!Q303),"""",'Master List'!Q303)" +"IF(ISBLANK('Master List'!I303),"""",'Master List'!I303)" +"IF(ISBLANK('Master List'!A316),"""",'Master List'!A316)" +"IF(ISBLANK('Master List'!C316),"""",'Master List'!C316)" +"IF(ISBLANK('Master List'!H316),"""",'Master List'!H316)" +"IF(ISBLANK('Master List'!B316),"""",'Master List'!B316)" +"IF(ISBLANK('Master List'!G316),"""",'Master List'!G316)" +"IF(ISBLANK('Master List'!V316),"""",'Master List'!V316)" +"IF(ISBLANK('Master List'!D316),"""",'Master List'!D316)" +"IF(ISBLANK('Master List'!W316),"""",'Master List'!W316)" +"IF(ISBLANK('Master List'!E316),"""",'Master List'!E316)" +"IF(ISBLANK('Master List'!J316),"""",'Master List'!J316)" +"IF(ISBLANK('Master List'!F316),"""",'Master List'!F316)" +"IF(ISBLANK('Master List'!X316),"""",'Master List'!X316)" +"IF(ISBLANK('Master List'!Q316),"""",'Master List'!Q316)" +"IF(ISBLANK('Master List'!I316),"""",'Master List'!I316)" +"IF(ISBLANK('Master List'!A321),"""",'Master List'!A321)" +"IF(ISBLANK('Master List'!C321),"""",'Master List'!C321)" +"IF(ISBLANK('Master List'!H321),"""",'Master List'!H321)" +"IF(ISBLANK('Master List'!B321),"""",'Master List'!B321)" +"IF(ISBLANK('Master List'!G321),"""",'Master List'!G321)" +"IF(ISBLANK('Master List'!V321),"""",'Master List'!V321)" +"IF(ISBLANK('Master List'!D321),"""",'Master List'!D321)" +"IF(ISBLANK('Master List'!W321),"""",'Master List'!W321)" +"IF(ISBLANK('Master List'!E321),"""",'Master List'!E321)" +"IF(ISBLANK('Master List'!J321),"""",'Master List'!J321)" +"IF(ISBLANK('Master List'!F321),"""",'Master List'!F321)" +"IF(ISBLANK('Master List'!X321),"""",'Master List'!X321)" +"IF(ISBLANK('Master List'!Q321),"""",'Master List'!Q321)" +"IF(ISBLANK('Master List'!I321),"""",'Master List'!I321)" +"IF(ISBLANK('Master List'!A324),"""",'Master List'!A324)" +"IF(ISBLANK('Master List'!C324),"""",'Master List'!C324)" +"IF(ISBLANK('Master List'!H324),"""",'Master List'!H324)" +"IF(ISBLANK('Master List'!B324),"""",'Master List'!B324)" +"IF(ISBLANK('Master List'!G324),"""",'Master List'!G324)" +"IF(ISBLANK('Master List'!V324),"""",'Master List'!V324)" +"IF(ISBLANK('Master List'!D324),"""",'Master List'!D324)" +"IF(ISBLANK('Master List'!W324),"""",'Master List'!W324)" +"IF(ISBLANK('Master List'!E324),"""",'Master List'!E324)" +"IF(ISBLANK('Master List'!J324),"""",'Master List'!J324)" +"IF(ISBLANK('Master List'!F324),"""",'Master List'!F324)" +"IF(ISBLANK('Master List'!X324),"""",'Master List'!X324)" +"IF(ISBLANK('Master List'!Q324),"""",'Master List'!Q324)" +"IF(ISBLANK('Master List'!I324),"""",'Master List'!I324)" +"IF(ISBLANK('Master List'!A329),"""",'Master List'!A329)" +"IF(ISBLANK('Master List'!C329),"""",'Master List'!C329)" +"IF(ISBLANK('Master List'!H329),"""",'Master List'!H329)" +"IF(ISBLANK('Master List'!B329),"""",'Master List'!B329)" +"IF(ISBLANK('Master List'!G329),"""",'Master List'!G329)" +"IF(ISBLANK('Master List'!V329),"""",'Master List'!V329)" +"IF(ISBLANK('Master List'!D329),"""",'Master List'!D329)" +"IF(ISBLANK('Master List'!W329),"""",'Master List'!W329)" +"IF(ISBLANK('Master List'!E329),"""",'Master List'!E329)" +"IF(ISBLANK('Master List'!J329),"""",'Master List'!J329)" +"IF(ISBLANK('Master List'!F329),"""",'Master List'!F329)" +"IF(ISBLANK('Master List'!X329),"""",'Master List'!X329)" +"IF(ISBLANK('Master List'!Q329),"""",'Master List'!Q329)" +"IF(ISBLANK('Master List'!I329),"""",'Master List'!I329)" +"IF(ISBLANK('Master List'!A331),"""",'Master List'!A331)" +"IF(ISBLANK('Master List'!C331),"""",'Master List'!C331)" +"IF(ISBLANK('Master List'!H331),"""",'Master List'!H331)" +"IF(ISBLANK('Master List'!B331),"""",'Master List'!B331)" +"IF(ISBLANK('Master List'!G331),"""",'Master List'!G331)" +"IF(ISBLANK('Master List'!V331),"""",'Master List'!V331)" +"IF(ISBLANK('Master List'!D331),"""",'Master List'!D331)" +"IF(ISBLANK('Master List'!W331),"""",'Master List'!W331)" +"IF(ISBLANK('Master List'!E331),"""",'Master List'!E331)" +"IF(ISBLANK('Master List'!J331),"""",'Master List'!J331)" +"IF(ISBLANK('Master List'!F331),"""",'Master List'!F331)" +"IF(ISBLANK('Master List'!X331),"""",'Master List'!X331)" +"IF(ISBLANK('Master List'!Q331),"""",'Master List'!Q331)" +"IF(ISBLANK('Master List'!I331),"""",'Master List'!I331)" +"IF(ISBLANK('Master List'!A334),"""",'Master List'!A334)" +"IF(ISBLANK('Master List'!C334),"""",'Master List'!C334)" +"IF(ISBLANK('Master List'!H334),"""",'Master List'!H334)" +"IF(ISBLANK('Master List'!B334),"""",'Master List'!B334)" +"IF(ISBLANK('Master List'!G334),"""",'Master List'!G334)" +"IF(ISBLANK('Master List'!V334),"""",'Master List'!V334)" +"IF(ISBLANK('Master List'!D334),"""",'Master List'!D334)" +"IF(ISBLANK('Master List'!W334),"""",'Master List'!W334)" +"IF(ISBLANK('Master List'!E334),"""",'Master List'!E334)" +"IF(ISBLANK('Master List'!J334),"""",'Master List'!J334)" +"IF(ISBLANK('Master List'!F334),"""",'Master List'!F334)" +"IF(ISBLANK('Master List'!X334),"""",'Master List'!X334)" +"IF(ISBLANK('Master List'!Q334),"""",'Master List'!Q334)" +"IF(ISBLANK('Master List'!I334),"""",'Master List'!I334)" +"IF(ISBLANK('Master List'!A338),"""",'Master List'!A338)" +"IF(ISBLANK('Master List'!C338),"""",'Master List'!C338)" +"IF(ISBLANK('Master List'!H338),"""",'Master List'!H338)" +"IF(ISBLANK('Master List'!B338),"""",'Master List'!B338)" +"IF(ISBLANK('Master List'!G338),"""",'Master List'!G338)" +"IF(ISBLANK('Master List'!V338),"""",'Master List'!V338)" +"IF(ISBLANK('Master List'!D338),"""",'Master List'!D338)" +"IF(ISBLANK('Master List'!W338),"""",'Master List'!W338)" +"IF(ISBLANK('Master List'!E338),"""",'Master List'!E338)" +"IF(ISBLANK('Master List'!J338),"""",'Master List'!J338)" +"IF(ISBLANK('Master List'!F338),"""",'Master List'!F338)" +"IF(ISBLANK('Master List'!X338),"""",'Master List'!X338)" +"IF(ISBLANK('Master List'!Q338),"""",'Master List'!Q338)" +"IF(ISBLANK('Master List'!I338),"""",'Master List'!I338)" +"IF(ISBLANK('Master List'!A343),"""",'Master List'!A343)" +"IF(ISBLANK('Master List'!C343),"""",'Master List'!C343)" +"IF(ISBLANK('Master List'!H343),"""",'Master List'!H343)" +"IF(ISBLANK('Master List'!B343),"""",'Master List'!B343)" +"IF(ISBLANK('Master List'!G343),"""",'Master List'!G343)" +"IF(ISBLANK('Master List'!V343),"""",'Master List'!V343)" +"IF(ISBLANK('Master List'!D343),"""",'Master List'!D343)" +"IF(ISBLANK('Master List'!W343),"""",'Master List'!W343)" +"IF(ISBLANK('Master List'!E343),"""",'Master List'!E343)" +"IF(ISBLANK('Master List'!J343),"""",'Master List'!J343)" +"IF(ISBLANK('Master List'!F343),"""",'Master List'!F343)" +"IF(ISBLANK('Master List'!X343),"""",'Master List'!X343)" +"IF(ISBLANK('Master List'!Q343),"""",'Master List'!Q343)" +"IF(ISBLANK('Master List'!I343),"""",'Master List'!I343)" +"IF(ISBLANK('Master List'!A346),"""",'Master List'!A346)" +"IF(ISBLANK('Master List'!C346),"""",'Master List'!C346)" +"IF(ISBLANK('Master List'!H346),"""",'Master List'!H346)" +"IF(ISBLANK('Master List'!B346),"""",'Master List'!B346)" +"IF(ISBLANK('Master List'!G346),"""",'Master List'!G346)" +"IF(ISBLANK('Master List'!V346),"""",'Master List'!V346)" +"IF(ISBLANK('Master List'!D346),"""",'Master List'!D346)" +"IF(ISBLANK('Master List'!W346),"""",'Master List'!W346)" +"IF(ISBLANK('Master List'!E346),"""",'Master List'!E346)" +"IF(ISBLANK('Master List'!J346),"""",'Master List'!J346)" +"IF(ISBLANK('Master List'!F346),"""",'Master List'!F346)" +"IF(ISBLANK('Master List'!X346),"""",'Master List'!X346)" +"IF(ISBLANK('Master List'!Q346),"""",'Master List'!Q346)" +"IF(ISBLANK('Master List'!I346),"""",'Master List'!I346)" +"IF(ISBLANK('Master List'!A350),"""",'Master List'!A350)" +"IF(ISBLANK('Master List'!C350),"""",'Master List'!C350)" +"IF(ISBLANK('Master List'!H350),"""",'Master List'!H350)" +"IF(ISBLANK('Master List'!B350),"""",'Master List'!B350)" +"IF(ISBLANK('Master List'!G350),"""",'Master List'!G350)" +"IF(ISBLANK('Master List'!V350),"""",'Master List'!V350)" +"IF(ISBLANK('Master List'!D350),"""",'Master List'!D350)" +"IF(ISBLANK('Master List'!W350),"""",'Master List'!W350)" +"IF(ISBLANK('Master List'!E350),"""",'Master List'!E350)" +"IF(ISBLANK('Master List'!J350),"""",'Master List'!J350)" +"IF(ISBLANK('Master List'!F350),"""",'Master List'!F350)" +"IF(ISBLANK('Master List'!X350),"""",'Master List'!X350)" +"IF(ISBLANK('Master List'!Q350),"""",'Master List'!Q350)" +"IF(ISBLANK('Master List'!I350),"""",'Master List'!I350)" +"IF(ISBLANK('Master List'!A353),"""",'Master List'!A353)" +"IF(ISBLANK('Master List'!C353),"""",'Master List'!C353)" +"IF(ISBLANK('Master List'!H353),"""",'Master List'!H353)" +"IF(ISBLANK('Master List'!B353),"""",'Master List'!B353)" +"IF(ISBLANK('Master List'!G353),"""",'Master List'!G353)" +"IF(ISBLANK('Master List'!V353),"""",'Master List'!V353)" +"IF(ISBLANK('Master List'!D353),"""",'Master List'!D353)" +"IF(ISBLANK('Master List'!W353),"""",'Master List'!W353)" +"IF(ISBLANK('Master List'!E353),"""",'Master List'!E353)" +"IF(ISBLANK('Master List'!J353),"""",'Master List'!J353)" +"IF(ISBLANK('Master List'!F353),"""",'Master List'!F353)" +"IF(ISBLANK('Master List'!X353),"""",'Master List'!X353)" +"IF(ISBLANK('Master List'!Q353),"""",'Master List'!Q353)" +"IF(ISBLANK('Master List'!I353),"""",'Master List'!I353)" +"IF(ISBLANK('Master List'!A356),"""",'Master List'!A356)" +"IF(ISBLANK('Master List'!C356),"""",'Master List'!C356)" +"IF(ISBLANK('Master List'!H356),"""",'Master List'!H356)" +"IF(ISBLANK('Master List'!B356),"""",'Master List'!B356)" +"IF(ISBLANK('Master List'!G356),"""",'Master List'!G356)" +"IF(ISBLANK('Master List'!V356),"""",'Master List'!V356)" +"IF(ISBLANK('Master List'!D356),"""",'Master List'!D356)" +"IF(ISBLANK('Master List'!W356),"""",'Master List'!W356)" +"IF(ISBLANK('Master List'!E356),"""",'Master List'!E356)" +"IF(ISBLANK('Master List'!J356),"""",'Master List'!J356)" +"IF(ISBLANK('Master List'!F356),"""",'Master List'!F356)" +"IF(ISBLANK('Master List'!X356),"""",'Master List'!X356)" +"IF(ISBLANK('Master List'!Q356),"""",'Master List'!Q356)" +"IF(ISBLANK('Master List'!I356),"""",'Master List'!I356)" +"IF(ISBLANK('Master List'!A361),"""",'Master List'!A361)" +"IF(ISBLANK('Master List'!C361),"""",'Master List'!C361)" +"IF(ISBLANK('Master List'!H361),"""",'Master List'!H361)" +"IF(ISBLANK('Master List'!B361),"""",'Master List'!B361)" +"IF(ISBLANK('Master List'!G361),"""",'Master List'!G361)" +"IF(ISBLANK('Master List'!V361),"""",'Master List'!V361)" +"IF(ISBLANK('Master List'!D361),"""",'Master List'!D361)" +"IF(ISBLANK('Master List'!W361),"""",'Master List'!W361)" +"IF(ISBLANK('Master List'!E361),"""",'Master List'!E361)" +"IF(ISBLANK('Master List'!J361),"""",'Master List'!J361)" +"IF(ISBLANK('Master List'!F361),"""",'Master List'!F361)" +"IF(ISBLANK('Master List'!X361),"""",'Master List'!X361)" +"IF(ISBLANK('Master List'!Q361),"""",'Master List'!Q361)" +"IF(ISBLANK('Master List'!I361),"""",'Master List'!I361)" +"IF(ISBLANK('Master List'!A364),"""",'Master List'!A364)" +"IF(ISBLANK('Master List'!C364),"""",'Master List'!C364)" +"IF(ISBLANK('Master List'!H364),"""",'Master List'!H364)" +"IF(ISBLANK('Master List'!B364),"""",'Master List'!B364)" +"IF(ISBLANK('Master List'!G364),"""",'Master List'!G364)" +"IF(ISBLANK('Master List'!V364),"""",'Master List'!V364)" +"IF(ISBLANK('Master List'!D364),"""",'Master List'!D364)" +"IF(ISBLANK('Master List'!W364),"""",'Master List'!W364)" +"IF(ISBLANK('Master List'!E364),"""",'Master List'!E364)" +"IF(ISBLANK('Master List'!J364),"""",'Master List'!J364)" +"IF(ISBLANK('Master List'!F364),"""",'Master List'!F364)" +"IF(ISBLANK('Master List'!X364),"""",'Master List'!X364)" +"IF(ISBLANK('Master List'!Q364),"""",'Master List'!Q364)" +"IF(ISBLANK('Master List'!I364),"""",'Master List'!I364)" +"IF(ISBLANK('Master List'!A368),"""",'Master List'!A368)" +"IF(ISBLANK('Master List'!C368),"""",'Master List'!C368)" +"IF(ISBLANK('Master List'!H368),"""",'Master List'!H368)" +"IF(ISBLANK('Master List'!B368),"""",'Master List'!B368)" +"IF(ISBLANK('Master List'!G368),"""",'Master List'!G368)" +"IF(ISBLANK('Master List'!V368),"""",'Master List'!V368)" +"IF(ISBLANK('Master List'!D368),"""",'Master List'!D368)" +"IF(ISBLANK('Master List'!W368),"""",'Master List'!W368)" +"IF(ISBLANK('Master List'!E368),"""",'Master List'!E368)" +"IF(ISBLANK('Master List'!J368),"""",'Master List'!J368)" +"IF(ISBLANK('Master List'!F368),"""",'Master List'!F368)" +"IF(ISBLANK('Master List'!X368),"""",'Master List'!X368)" +"IF(ISBLANK('Master List'!Q368),"""",'Master List'!Q368)" +"IF(ISBLANK('Master List'!I368),"""",'Master List'!I368)" +"IF(ISBLANK('Master List'!A373),"""",'Master List'!A373)" +"IF(ISBLANK('Master List'!C373),"""",'Master List'!C373)" +"IF(ISBLANK('Master List'!H373),"""",'Master List'!H373)" +"IF(ISBLANK('Master List'!B373),"""",'Master List'!B373)" +"IF(ISBLANK('Master List'!G373),"""",'Master List'!G373)" +"IF(ISBLANK('Master List'!V373),"""",'Master List'!V373)" +"IF(ISBLANK('Master List'!D373),"""",'Master List'!D373)" +"IF(ISBLANK('Master List'!W373),"""",'Master List'!W373)" +"IF(ISBLANK('Master List'!E373),"""",'Master List'!E373)" +"IF(ISBLANK('Master List'!J373),"""",'Master List'!J373)" +"IF(ISBLANK('Master List'!F373),"""",'Master List'!F373)" +"IF(ISBLANK('Master List'!X373),"""",'Master List'!X373)" +"IF(ISBLANK('Master List'!Q373),"""",'Master List'!Q373)" +"IF(ISBLANK('Master List'!I373),"""",'Master List'!I373)" +"IF(ISBLANK('Master List'!A380),"""",'Master List'!A380)" +"IF(ISBLANK('Master List'!C380),"""",'Master List'!C380)" +"IF(ISBLANK('Master List'!H380),"""",'Master List'!H380)" +"IF(ISBLANK('Master List'!B380),"""",'Master List'!B380)" +"IF(ISBLANK('Master List'!G380),"""",'Master List'!G380)" +"IF(ISBLANK('Master List'!V380),"""",'Master List'!V380)" +"IF(ISBLANK('Master List'!D380),"""",'Master List'!D380)" +"IF(ISBLANK('Master List'!W380),"""",'Master List'!W380)" +"IF(ISBLANK('Master List'!E380),"""",'Master List'!E380)" +"IF(ISBLANK('Master List'!J380),"""",'Master List'!J380)" +"IF(ISBLANK('Master List'!F380),"""",'Master List'!F380)" +"IF(ISBLANK('Master List'!X380),"""",'Master List'!X380)" +"IF(ISBLANK('Master List'!Q380),"""",'Master List'!Q380)" +"IF(ISBLANK('Master List'!I380),"""",'Master List'!I380)" +"IF(ISBLANK('Master List'!A385),"""",'Master List'!A385)" +"IF(ISBLANK('Master List'!C385),"""",'Master List'!C385)" +"IF(ISBLANK('Master List'!H385),"""",'Master List'!H385)" +"IF(ISBLANK('Master List'!B385),"""",'Master List'!B385)" +"IF(ISBLANK('Master List'!G385),"""",'Master List'!G385)" +"IF(ISBLANK('Master List'!V385),"""",'Master List'!V385)" +"IF(ISBLANK('Master List'!D385),"""",'Master List'!D385)" +"IF(ISBLANK('Master List'!W385),"""",'Master List'!W385)" +"IF(ISBLANK('Master List'!E385),"""",'Master List'!E385)" +"IF(ISBLANK('Master List'!J385),"""",'Master List'!J385)" +"IF(ISBLANK('Master List'!F385),"""",'Master List'!F385)" +"IF(ISBLANK('Master List'!X385),"""",'Master List'!X385)" +"IF(ISBLANK('Master List'!Q385),"""",'Master List'!Q385)" +"IF(ISBLANK('Master List'!I385),"""",'Master List'!I385)" +"IF(ISBLANK('Master List'!A393),"""",'Master List'!A393)" +"IF(ISBLANK('Master List'!C393),"""",'Master List'!C393)" +"IF(ISBLANK('Master List'!H393),"""",'Master List'!H393)" +"IF(ISBLANK('Master List'!B393),"""",'Master List'!B393)" +"IF(ISBLANK('Master List'!G393),"""",'Master List'!G393)" +"IF(ISBLANK('Master List'!V393),"""",'Master List'!V393)" +"IF(ISBLANK('Master List'!D393),"""",'Master List'!D393)" +"IF(ISBLANK('Master List'!W393),"""",'Master List'!W393)" +"IF(ISBLANK('Master List'!E393),"""",'Master List'!E393)" +"IF(ISBLANK('Master List'!J393),"""",'Master List'!J393)" +"IF(ISBLANK('Master List'!F393),"""",'Master List'!F393)" +"IF(ISBLANK('Master List'!X393),"""",'Master List'!X393)" +"IF(ISBLANK('Master List'!Q393),"""",'Master List'!Q393)" +"IF(ISBLANK('Master List'!I393),"""",'Master List'!I393)" +"IF(ISBLANK('Master List'!A396),"""",'Master List'!A396)" +"IF(ISBLANK('Master List'!C396),"""",'Master List'!C396)" +"IF(ISBLANK('Master List'!H396),"""",'Master List'!H396)" +"IF(ISBLANK('Master List'!B396),"""",'Master List'!B396)" +"IF(ISBLANK('Master List'!G396),"""",'Master List'!G396)" +"IF(ISBLANK('Master List'!V396),"""",'Master List'!V396)" +"IF(ISBLANK('Master List'!D396),"""",'Master List'!D396)" +"IF(ISBLANK('Master List'!W396),"""",'Master List'!W396)" +"IF(ISBLANK('Master List'!E396),"""",'Master List'!E396)" +"IF(ISBLANK('Master List'!J396),"""",'Master List'!J396)" +"IF(ISBLANK('Master List'!F396),"""",'Master List'!F396)" +"IF(ISBLANK('Master List'!X396),"""",'Master List'!X396)" +"IF(ISBLANK('Master List'!Q396),"""",'Master List'!Q396)" +"IF(ISBLANK('Master List'!I396),"""",'Master List'!I396)" +"IF(ISBLANK('Master List'!A403),"""",'Master List'!A403)" +"IF(ISBLANK('Master List'!C403),"""",'Master List'!C403)" +"IF(ISBLANK('Master List'!H403),"""",'Master List'!H403)" +"IF(ISBLANK('Master List'!B403),"""",'Master List'!B403)" +"IF(ISBLANK('Master List'!G403),"""",'Master List'!G403)" +"IF(ISBLANK('Master List'!V403),"""",'Master List'!V403)" +"IF(ISBLANK('Master List'!D403),"""",'Master List'!D403)" +"IF(ISBLANK('Master List'!W403),"""",'Master List'!W403)" +"IF(ISBLANK('Master List'!E403),"""",'Master List'!E403)" +"IF(ISBLANK('Master List'!J403),"""",'Master List'!J403)" +"IF(ISBLANK('Master List'!F403),"""",'Master List'!F403)" +"IF(ISBLANK('Master List'!X403),"""",'Master List'!X403)" +"IF(ISBLANK('Master List'!Q403),"""",'Master List'!Q403)" +"IF(ISBLANK('Master List'!I403),"""",'Master List'!I403)" +"IF(ISBLANK('Master List'!A406),"""",'Master List'!A406)" +"IF(ISBLANK('Master List'!C406),"""",'Master List'!C406)" +"IF(ISBLANK('Master List'!H406),"""",'Master List'!H406)" +"IF(ISBLANK('Master List'!B406),"""",'Master List'!B406)" +"IF(ISBLANK('Master List'!G406),"""",'Master List'!G406)" +"IF(ISBLANK('Master List'!V406),"""",'Master List'!V406)" +"IF(ISBLANK('Master List'!D406),"""",'Master List'!D406)" +"IF(ISBLANK('Master List'!W406),"""",'Master List'!W406)" +"IF(ISBLANK('Master List'!E406),"""",'Master List'!E406)" +"IF(ISBLANK('Master List'!J406),"""",'Master List'!J406)" +"IF(ISBLANK('Master List'!F406),"""",'Master List'!F406)" +"IF(ISBLANK('Master List'!X406),"""",'Master List'!X406)" +"IF(ISBLANK('Master List'!Q406),"""",'Master List'!Q406)" +"IF(ISBLANK('Master List'!I406),"""",'Master List'!I406)" +"IF(ISBLANK('Master List'!A411),"""",'Master List'!A411)" +"IF(ISBLANK('Master List'!C411),"""",'Master List'!C411)" +"IF(ISBLANK('Master List'!H411),"""",'Master List'!H411)" +"IF(ISBLANK('Master List'!B411),"""",'Master List'!B411)" +"IF(ISBLANK('Master List'!G411),"""",'Master List'!G411)" +"IF(ISBLANK('Master List'!V411),"""",'Master List'!V411)" +"IF(ISBLANK('Master List'!D411),"""",'Master List'!D411)" +"IF(ISBLANK('Master List'!W411),"""",'Master List'!W411)" +"IF(ISBLANK('Master List'!E411),"""",'Master List'!E411)" +"IF(ISBLANK('Master List'!J411),"""",'Master List'!J411)" +"IF(ISBLANK('Master List'!F411),"""",'Master List'!F411)" +"IF(ISBLANK('Master List'!X411),"""",'Master List'!X411)" +"IF(ISBLANK('Master List'!Q411),"""",'Master List'!Q411)" +"IF(ISBLANK('Master List'!I411),"""",'Master List'!I411)" +"IF(ISBLANK('Master List'!A413),"""",'Master List'!A413)" +"IF(ISBLANK('Master List'!C413),"""",'Master List'!C413)" +"IF(ISBLANK('Master List'!H413),"""",'Master List'!H413)" +"IF(ISBLANK('Master List'!B413),"""",'Master List'!B413)" +"IF(ISBLANK('Master List'!G413),"""",'Master List'!G413)" +"IF(ISBLANK('Master List'!V413),"""",'Master List'!V413)" +"IF(ISBLANK('Master List'!D413),"""",'Master List'!D413)" +"IF(ISBLANK('Master List'!W413),"""",'Master List'!W413)" +"IF(ISBLANK('Master List'!E413),"""",'Master List'!E413)" +"IF(ISBLANK('Master List'!J413),"""",'Master List'!J413)" +"IF(ISBLANK('Master List'!F413),"""",'Master List'!F413)" +"IF(ISBLANK('Master List'!X413),"""",'Master List'!X413)" +"IF(ISBLANK('Master List'!Q413),"""",'Master List'!Q413)" +"IF(ISBLANK('Master List'!I413),"""",'Master List'!I413)" +"IF(ISBLANK('Master List'!A1),"""",'Master List'!A1)" +"IF(ISBLANK('Master List'!A3),"""",'Master List'!A3)" +"IF(ISBLANK('Master List'!C418),"""",'Master List'!C418)" +"IF(ISBLANK('Master List'!H418),"""",'Master List'!H418)" +"IF(ISBLANK('Master List'!B418),"""",'Master List'!B418)" +"IF(ISBLANK('Master List'!G418),"""",'Master List'!G418)" +"IF(ISBLANK('Master List'!V418),"""",'Master List'!V418)" +"IF(ISBLANK('Master List'!D418),"""",'Master List'!D418)" +"IF(ISBLANK('Master List'!W418),"""",'Master List'!W418)" +"IF(ISBLANK('Master List'!E418),"""",'Master List'!E418)" +"IF(ISBLANK('Master List'!J418),"""",'Master List'!J418)" +"IF(ISBLANK('Master List'!F418),"""",'Master List'!F418)" +"IF(ISBLANK('Master List'!X418),"""",'Master List'!X418)" +"IF(ISBLANK('Master List'!Q418),"""",'Master List'!Q418)" +"IF(ISBLANK('Master List'!I418),"""",'Master List'!I418)" +"IF(ISBLANK('Master List'!A422),"""",'Master List'!A422)" +"IF(ISBLANK('Master List'!C1),"""",'Master List'!C1)" +"IF(ISBLANK('Master List'!A66),"""",'Master List'!A66)" +"IF(ISBLANK('Master List'!C66),"""",'Master List'!C66)" +"IF(ISBLANK('Master List'!H66),"""",'Master List'!H66)" +"IF(ISBLANK('Master List'!B66),"""",'Master List'!B66)" +"IF(ISBLANK('Master List'!G66),"""",'Master List'!G66)" +"IF(ISBLANK('Master List'!V66),"""",'Master List'!V66)" +"IF(ISBLANK('Master List'!D66),"""",'Master List'!D66)" +"IF(ISBLANK('Master List'!W66),"""",'Master List'!W66)" +"IF(ISBLANK('Master List'!E66),"""",'Master List'!E66)" +"IF(ISBLANK('Master List'!J66),"""",'Master List'!J66)" +"IF(ISBLANK('Master List'!F66),"""",'Master List'!F66)" +"IF(ISBLANK('Master List'!X66),"""",'Master List'!X66)" +"IF(ISBLANK('Master List'!Q66),"""",'Master List'!Q66)" +"IF(ISBLANK('Master List'!I66),"""",'Master List'!I66)" +"IF(ISBLANK('Master List'!A107),"""",'Master List'!A107)" +"IF(ISBLANK('Master List'!C107),"""",'Master List'!C107)" +"IF(ISBLANK('Master List'!H107),"""",'Master List'!H107)" +"IF(ISBLANK('Master List'!B107),"""",'Master List'!B107)" +"IF(ISBLANK('Master List'!G107),"""",'Master List'!G107)" +"IF(ISBLANK('Master List'!V107),"""",'Master List'!V107)" +"IF(ISBLANK('Master List'!D107),"""",'Master List'!D107)" +"IF(ISBLANK('Master List'!W107),"""",'Master List'!W107)" +"IF(ISBLANK('Master List'!E107),"""",'Master List'!E107)" +"IF(ISBLANK('Master List'!J107),"""",'Master List'!J107)" +"IF(ISBLANK('Master List'!F107),"""",'Master List'!F107)" +"IF(ISBLANK('Master List'!X107),"""",'Master List'!X107)" +"IF(ISBLANK('Master List'!Q107),"""",'Master List'!Q107)" +"IF(ISBLANK('Master List'!I107),"""",'Master List'!I107)" +"IF(ISBLANK('Master List'!A114),"""",'Master List'!A114)" +"IF(ISBLANK('Master List'!C114),"""",'Master List'!C114)" +"IF(ISBLANK('Master List'!H114),"""",'Master List'!H114)" +"IF(ISBLANK('Master List'!B114),"""",'Master List'!B114)" +"IF(ISBLANK('Master List'!G114),"""",'Master List'!G114)" +"IF(ISBLANK('Master List'!V114),"""",'Master List'!V114)" +"IF(ISBLANK('Master List'!D114),"""",'Master List'!D114)" +"IF(ISBLANK('Master List'!W114),"""",'Master List'!W114)" +"IF(ISBLANK('Master List'!E114),"""",'Master List'!E114)" +"IF(ISBLANK('Master List'!J114),"""",'Master List'!J114)" +"IF(ISBLANK('Master List'!F114),"""",'Master List'!F114)" +"IF(ISBLANK('Master List'!X114),"""",'Master List'!X114)" +"IF(ISBLANK('Master List'!Q114),"""",'Master List'!Q114)" +"IF(ISBLANK('Master List'!I114),"""",'Master List'!I114)" +"IF(ISBLANK('Master List'!A150),"""",'Master List'!A150)" +"IF(ISBLANK('Master List'!C150),"""",'Master List'!C150)" +"IF(ISBLANK('Master List'!H150),"""",'Master List'!H150)" +"IF(ISBLANK('Master List'!B150),"""",'Master List'!B150)" +"IF(ISBLANK('Master List'!G150),"""",'Master List'!G150)" +"IF(ISBLANK('Master List'!V150),"""",'Master List'!V150)" +"IF(ISBLANK('Master List'!D150),"""",'Master List'!D150)" +"IF(ISBLANK('Master List'!W150),"""",'Master List'!W150)" +"IF(ISBLANK('Master List'!E150),"""",'Master List'!E150)" +"IF(ISBLANK('Master List'!J150),"""",'Master List'!J150)" +"IF(ISBLANK('Master List'!F150),"""",'Master List'!F150)" +"IF(ISBLANK('Master List'!X150),"""",'Master List'!X150)" +"IF(ISBLANK('Master List'!Q150),"""",'Master List'!Q150)" +"IF(ISBLANK('Master List'!I150),"""",'Master List'!I150)" +"IF(ISBLANK('Master List'!A163),"""",'Master List'!A163)" +"IF(ISBLANK('Master List'!C163),"""",'Master List'!C163)" +"IF(ISBLANK('Master List'!H163),"""",'Master List'!H163)" +"IF(ISBLANK('Master List'!B163),"""",'Master List'!B163)" +"IF(ISBLANK('Master List'!G163),"""",'Master List'!G163)" +"IF(ISBLANK('Master List'!V163),"""",'Master List'!V163)" +"IF(ISBLANK('Master List'!D163),"""",'Master List'!D163)" +"IF(ISBLANK('Master List'!W163),"""",'Master List'!W163)" +"IF(ISBLANK('Master List'!E163),"""",'Master List'!E163)" +"IF(ISBLANK('Master List'!J163),"""",'Master List'!J163)" +"IF(ISBLANK('Master List'!F163),"""",'Master List'!F163)" +"IF(ISBLANK('Master List'!X163),"""",'Master List'!X163)" +"IF(ISBLANK('Master List'!Q163),"""",'Master List'!Q163)" +"IF(ISBLANK('Master List'!I163),"""",'Master List'!I163)" +"IF(ISBLANK('Master List'!A173),"""",'Master List'!A173)" +"IF(ISBLANK('Master List'!C173),"""",'Master List'!C173)" +"IF(ISBLANK('Master List'!H173),"""",'Master List'!H173)" +"IF(ISBLANK('Master List'!B173),"""",'Master List'!B173)" +"IF(ISBLANK('Master List'!G173),"""",'Master List'!G173)" +"IF(ISBLANK('Master List'!V173),"""",'Master List'!V173)" +"IF(ISBLANK('Master List'!D173),"""",'Master List'!D173)" +"IF(ISBLANK('Master List'!W173),"""",'Master List'!W173)" +"IF(ISBLANK('Master List'!E173),"""",'Master List'!E173)" +"IF(ISBLANK('Master List'!J173),"""",'Master List'!J173)" +"IF(ISBLANK('Master List'!F173),"""",'Master List'!F173)" +"IF(ISBLANK('Master List'!X173),"""",'Master List'!X173)" +"IF(ISBLANK('Master List'!Q173),"""",'Master List'!Q173)" +"IF(ISBLANK('Master List'!I173),"""",'Master List'!I173)" +"IF(ISBLANK('Master List'!A176),"""",'Master List'!A176)" +"IF(ISBLANK('Master List'!C176),"""",'Master List'!C176)" +"IF(ISBLANK('Master List'!H176),"""",'Master List'!H176)" +"IF(ISBLANK('Master List'!B176),"""",'Master List'!B176)" +"IF(ISBLANK('Master List'!G176),"""",'Master List'!G176)" +"IF(ISBLANK('Master List'!V176),"""",'Master List'!V176)" +"IF(ISBLANK('Master List'!D176),"""",'Master List'!D176)" +"IF(ISBLANK('Master List'!W176),"""",'Master List'!W176)" +"IF(ISBLANK('Master List'!E176),"""",'Master List'!E176)" +"IF(ISBLANK('Master List'!J176),"""",'Master List'!J176)" +"IF(ISBLANK('Master List'!F176),"""",'Master List'!F176)" +"IF(ISBLANK('Master List'!X176),"""",'Master List'!X176)" +"IF(ISBLANK('Master List'!Q176),"""",'Master List'!Q176)" +"IF(ISBLANK('Master List'!I176),"""",'Master List'!I176)" +"IF(ISBLANK('Master List'!A195),"""",'Master List'!A195)" +"IF(ISBLANK('Master List'!C195),"""",'Master List'!C195)" +"IF(ISBLANK('Master List'!H195),"""",'Master List'!H195)" +"IF(ISBLANK('Master List'!B195),"""",'Master List'!B195)" +"IF(ISBLANK('Master List'!G195),"""",'Master List'!G195)" +"IF(ISBLANK('Master List'!V195),"""",'Master List'!V195)" +"IF(ISBLANK('Master List'!D195),"""",'Master List'!D195)" +"IF(ISBLANK('Master List'!W195),"""",'Master List'!W195)" +"IF(ISBLANK('Master List'!E195),"""",'Master List'!E195)" +"IF(ISBLANK('Master List'!J195),"""",'Master List'!J195)" +"IF(ISBLANK('Master List'!F195),"""",'Master List'!F195)" +"IF(ISBLANK('Master List'!X195),"""",'Master List'!X195)" +"IF(ISBLANK('Master List'!Q195),"""",'Master List'!Q195)" +"IF(ISBLANK('Master List'!I195),"""",'Master List'!I195)" +"IF(ISBLANK('Master List'!A205),"""",'Master List'!A205)" +"IF(ISBLANK('Master List'!C205),"""",'Master List'!C205)" +"IF(ISBLANK('Master List'!H205),"""",'Master List'!H205)" +"IF(ISBLANK('Master List'!B205),"""",'Master List'!B205)" +"IF(ISBLANK('Master List'!G205),"""",'Master List'!G205)" +"IF(ISBLANK('Master List'!V205),"""",'Master List'!V205)" +"IF(ISBLANK('Master List'!D205),"""",'Master List'!D205)" +"IF(ISBLANK('Master List'!W205),"""",'Master List'!W205)" +"IF(ISBLANK('Master List'!E205),"""",'Master List'!E205)" +"IF(ISBLANK('Master List'!J205),"""",'Master List'!J205)" +"IF(ISBLANK('Master List'!F205),"""",'Master List'!F205)" +"IF(ISBLANK('Master List'!X205),"""",'Master List'!X205)" +"IF(ISBLANK('Master List'!Q205),"""",'Master List'!Q205)" +"IF(ISBLANK('Master List'!I205),"""",'Master List'!I205)" +"IF(ISBLANK('Master List'!A213),"""",'Master List'!A213)" +"IF(ISBLANK('Master List'!C213),"""",'Master List'!C213)" +"IF(ISBLANK('Master List'!H213),"""",'Master List'!H213)" +"IF(ISBLANK('Master List'!B213),"""",'Master List'!B213)" +"IF(ISBLANK('Master List'!G213),"""",'Master List'!G213)" +"IF(ISBLANK('Master List'!V213),"""",'Master List'!V213)" +"IF(ISBLANK('Master List'!D213),"""",'Master List'!D213)" +"IF(ISBLANK('Master List'!W213),"""",'Master List'!W213)" +"IF(ISBLANK('Master List'!E213),"""",'Master List'!E213)" +"IF(ISBLANK('Master List'!J213),"""",'Master List'!J213)" +"IF(ISBLANK('Master List'!F213),"""",'Master List'!F213)" +"IF(ISBLANK('Master List'!X213),"""",'Master List'!X213)" +"IF(ISBLANK('Master List'!Q213),"""",'Master List'!Q213)" +"IF(ISBLANK('Master List'!I213),"""",'Master List'!I213)" +"IF(ISBLANK('Master List'!A216),"""",'Master List'!A216)" +"IF(ISBLANK('Master List'!C216),"""",'Master List'!C216)" +"IF(ISBLANK('Master List'!H216),"""",'Master List'!H216)" +"IF(ISBLANK('Master List'!B216),"""",'Master List'!B216)" +"IF(ISBLANK('Master List'!G216),"""",'Master List'!G216)" +"IF(ISBLANK('Master List'!V216),"""",'Master List'!V216)" +"IF(ISBLANK('Master List'!D216),"""",'Master List'!D216)" +"IF(ISBLANK('Master List'!W216),"""",'Master List'!W216)" +"IF(ISBLANK('Master List'!E216),"""",'Master List'!E216)" +"IF(ISBLANK('Master List'!J216),"""",'Master List'!J216)" +"IF(ISBLANK('Master List'!F216),"""",'Master List'!F216)" +"IF(ISBLANK('Master List'!X216),"""",'Master List'!X216)" +"IF(ISBLANK('Master List'!Q216),"""",'Master List'!Q216)" +"IF(ISBLANK('Master List'!I216),"""",'Master List'!I216)" +"IF(ISBLANK('Master List'!A231),"""",'Master List'!A231)" +"IF(ISBLANK('Master List'!C231),"""",'Master List'!C231)" +"IF(ISBLANK('Master List'!H231),"""",'Master List'!H231)" +"IF(ISBLANK('Master List'!B231),"""",'Master List'!B231)" +"IF(ISBLANK('Master List'!G231),"""",'Master List'!G231)" +"IF(ISBLANK('Master List'!V231),"""",'Master List'!V231)" +"IF(ISBLANK('Master List'!D231),"""",'Master List'!D231)" +"IF(ISBLANK('Master List'!W231),"""",'Master List'!W231)" +"IF(ISBLANK('Master List'!E231),"""",'Master List'!E231)" +"IF(ISBLANK('Master List'!J231),"""",'Master List'!J231)" +"IF(ISBLANK('Master List'!F231),"""",'Master List'!F231)" +"IF(ISBLANK('Master List'!X231),"""",'Master List'!X231)" +"IF(ISBLANK('Master List'!Q231),"""",'Master List'!Q231)" +"IF(ISBLANK('Master List'!I231),"""",'Master List'!I231)" +"IF(ISBLANK('Master List'!A236),"""",'Master List'!A236)" +"IF(ISBLANK('Master List'!C236),"""",'Master List'!C236)" +"IF(ISBLANK('Master List'!H236),"""",'Master List'!H236)" +"IF(ISBLANK('Master List'!B236),"""",'Master List'!B236)" +"IF(ISBLANK('Master List'!G236),"""",'Master List'!G236)" +"IF(ISBLANK('Master List'!V236),"""",'Master List'!V236)" +"IF(ISBLANK('Master List'!D236),"""",'Master List'!D236)" +"IF(ISBLANK('Master List'!W236),"""",'Master List'!W236)" +"IF(ISBLANK('Master List'!E236),"""",'Master List'!E236)" +"IF(ISBLANK('Master List'!J236),"""",'Master List'!J236)" +"IF(ISBLANK('Master List'!F236),"""",'Master List'!F236)" +"IF(ISBLANK('Master List'!X236),"""",'Master List'!X236)" +"IF(ISBLANK('Master List'!Q236),"""",'Master List'!Q236)" +"IF(ISBLANK('Master List'!I236),"""",'Master List'!I236)" +"IF(ISBLANK('Master List'!A277),"""",'Master List'!A277)" +"IF(ISBLANK('Master List'!C277),"""",'Master List'!C277)" +"IF(ISBLANK('Master List'!H277),"""",'Master List'!H277)" +"IF(ISBLANK('Master List'!B277),"""",'Master List'!B277)" +"IF(ISBLANK('Master List'!G277),"""",'Master List'!G277)" +"IF(ISBLANK('Master List'!V277),"""",'Master List'!V277)" +"IF(ISBLANK('Master List'!D277),"""",'Master List'!D277)" +"IF(ISBLANK('Master List'!W277),"""",'Master List'!W277)" +"IF(ISBLANK('Master List'!E277),"""",'Master List'!E277)" +"IF(ISBLANK('Master List'!J277),"""",'Master List'!J277)" +"IF(ISBLANK('Master List'!F277),"""",'Master List'!F277)" +"IF(ISBLANK('Master List'!X277),"""",'Master List'!X277)" +"IF(ISBLANK('Master List'!Q277),"""",'Master List'!Q277)" +"IF(ISBLANK('Master List'!I277),"""",'Master List'!I277)" +"IF(ISBLANK('Master List'!A291),"""",'Master List'!A291)" +"IF(ISBLANK('Master List'!C291),"""",'Master List'!C291)" +"IF(ISBLANK('Master List'!H291),"""",'Master List'!H291)" +"IF(ISBLANK('Master List'!B291),"""",'Master List'!B291)" +"IF(ISBLANK('Master List'!G291),"""",'Master List'!G291)" +"IF(ISBLANK('Master List'!V291),"""",'Master List'!V291)" +"IF(ISBLANK('Master List'!D291),"""",'Master List'!D291)" +"IF(ISBLANK('Master List'!W291),"""",'Master List'!W291)" +"IF(ISBLANK('Master List'!E291),"""",'Master List'!E291)" +"IF(ISBLANK('Master List'!J291),"""",'Master List'!J291)" +"IF(ISBLANK('Master List'!F291),"""",'Master List'!F291)" +"IF(ISBLANK('Master List'!X291),"""",'Master List'!X291)" +"IF(ISBLANK('Master List'!Q291),"""",'Master List'!Q291)" +"IF(ISBLANK('Master List'!I291),"""",'Master List'!I291)" +"IF(ISBLANK('Master List'!A352),"""",'Master List'!A352)" +"IF(ISBLANK('Master List'!C352),"""",'Master List'!C352)" +"IF(ISBLANK('Master List'!H352),"""",'Master List'!H352)" +"IF(ISBLANK('Master List'!B352),"""",'Master List'!B352)" +"IF(ISBLANK('Master List'!G352),"""",'Master List'!G352)" +"IF(ISBLANK('Master List'!V352),"""",'Master List'!V352)" +"IF(ISBLANK('Master List'!D352),"""",'Master List'!D352)" +"IF(ISBLANK('Master List'!W352),"""",'Master List'!W352)" +"IF(ISBLANK('Master List'!E352),"""",'Master List'!E352)" +"IF(ISBLANK('Master List'!J352),"""",'Master List'!J352)" +"IF(ISBLANK('Master List'!F352),"""",'Master List'!F352)" +"IF(ISBLANK('Master List'!X352),"""",'Master List'!X352)" +"IF(ISBLANK('Master List'!Q352),"""",'Master List'!Q352)" +"IF(ISBLANK('Master List'!I352),"""",'Master List'!I352)" +"IF(ISBLANK('Master List'!A382),"""",'Master List'!A382)" +"IF(ISBLANK('Master List'!C382),"""",'Master List'!C382)" +"IF(ISBLANK('Master List'!H382),"""",'Master List'!H382)" +"IF(ISBLANK('Master List'!B382),"""",'Master List'!B382)" +"IF(ISBLANK('Master List'!G382),"""",'Master List'!G382)" +"IF(ISBLANK('Master List'!V382),"""",'Master List'!V382)" +"IF(ISBLANK('Master List'!D382),"""",'Master List'!D382)" +"IF(ISBLANK('Master List'!W382),"""",'Master List'!W382)" +"IF(ISBLANK('Master List'!E382),"""",'Master List'!E382)" +"IF(ISBLANK('Master List'!J382),"""",'Master List'!J382)" +"IF(ISBLANK('Master List'!F382),"""",'Master List'!F382)" +"IF(ISBLANK('Master List'!X382),"""",'Master List'!X382)" +"IF(ISBLANK('Master List'!Q382),"""",'Master List'!Q382)" +"IF(ISBLANK('Master List'!I382),"""",'Master List'!I382)" +"IF(ISBLANK('Master List'!A388),"""",'Master List'!A388)" +"IF(ISBLANK('Master List'!C388),"""",'Master List'!C388)" +"IF(ISBLANK('Master List'!H388),"""",'Master List'!H388)" +"IF(ISBLANK('Master List'!B388),"""",'Master List'!B388)" +"IF(ISBLANK('Master List'!G388),"""",'Master List'!G388)" +"IF(ISBLANK('Master List'!V388),"""",'Master List'!V388)" +"IF(ISBLANK('Master List'!D388),"""",'Master List'!D388)" +"IF(ISBLANK('Master List'!W388),"""",'Master List'!W388)" +"IF(ISBLANK('Master List'!E388),"""",'Master List'!E388)" +"IF(ISBLANK('Master List'!J388),"""",'Master List'!J388)" +"IF(ISBLANK('Master List'!F388),"""",'Master List'!F388)" +"IF(ISBLANK('Master List'!X388),"""",'Master List'!X388)" +"IF(ISBLANK('Master List'!Q388),"""",'Master List'!Q388)" +"IF(ISBLANK('Master List'!I388),"""",'Master List'!I388)" +"IF(ISBLANK('Master List'!A401),"""",'Master List'!A401)" +"IF(ISBLANK('Master List'!C401),"""",'Master List'!C401)" +"IF(ISBLANK('Master List'!H401),"""",'Master List'!H401)" +"IF(ISBLANK('Master List'!B401),"""",'Master List'!B401)" +"IF(ISBLANK('Master List'!G401),"""",'Master List'!G401)" +"IF(ISBLANK('Master List'!V401),"""",'Master List'!V401)" +"IF(ISBLANK('Master List'!D401),"""",'Master List'!D401)" +"IF(ISBLANK('Master List'!W401),"""",'Master List'!W401)" +"IF(ISBLANK('Master List'!E401),"""",'Master List'!E401)" +"IF(ISBLANK('Master List'!J401),"""",'Master List'!J401)" +"IF(ISBLANK('Master List'!F401),"""",'Master List'!F401)" +"IF(ISBLANK('Master List'!X401),"""",'Master List'!X401)" +"IF(ISBLANK('Master List'!Q401),"""",'Master List'!Q401)" +"IF(ISBLANK('Master List'!I401),"""",'Master List'!I401)" +"IF(ISBLANK('Master List'!A404),"""",'Master List'!A404)" +"IF(ISBLANK('Master List'!C404),"""",'Master List'!C404)" +"IF(ISBLANK('Master List'!H404),"""",'Master List'!H404)" +"IF(ISBLANK('Master List'!B404),"""",'Master List'!B404)" +"IF(ISBLANK('Master List'!G404),"""",'Master List'!G404)" +"IF(ISBLANK('Master List'!V404),"""",'Master List'!V404)" +"IF(ISBLANK('Master List'!D404),"""",'Master List'!D404)" +"IF(ISBLANK('Master List'!W404),"""",'Master List'!W404)" +"IF(ISBLANK('Master List'!E404),"""",'Master List'!E404)" +"IF(ISBLANK('Master List'!J404),"""",'Master List'!J404)" +"IF(ISBLANK('Master List'!F404),"""",'Master List'!F404)" +"IF(ISBLANK('Master List'!X404),"""",'Master List'!X404)" +"IF(ISBLANK('Master List'!Q404),"""",'Master List'!Q404)" +"IF(ISBLANK('Master List'!I404),"""",'Master List'!I404)" +"DCOUNT(DataTable,""Date record Amended"",B1:B2)" +"A1" +"G1" +"A22" +"H1-G2" +"A28" +"A7" +"A31" +"A10" +"A34" +"A37" +"A4" +"A40" +"A43" +"G1-G6" +"A46" +"A49" +"A52" +"G8-G10" +"SUM(M2:M10)" +"SUM(G10:G12)" +"A19" +"'leg1'!E3" +"'leg1'!J3" +"SUM(H16:H28)" +"xCombined!AG8" +"'leg1'!M8" +"'leg1'!AC8" +"'leg1'!AE8" +"'leg1'!AG8" +"'leg1'!Q8" +"'Leg2'!M8" +"'Leg2'!AC8" +"'Leg2'!AE8" +"'Leg2'!AG8" +"'Leg2'!Q8" +"'Leg3'!M8" +"'Leg3'!AC8" +"'Leg3'!AE8" +"'Leg3'!AG8" +"'Leg3'!Q8" +"'Leg4'!M8" +"'Leg4'!AC8" +"'Leg4'!AE8" +"'Leg4'!AG8" +"'Leg4'!Q8" +"'Leg2'!J3" +"SUM(B32:E32)" +"F32-G32" +"'Leg2'!Q10" +"'Inputs-Summary'!B3" +"'Inputs-Summary'!B4" +"'Inputs-Summary'!B5" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"'Inputs-Summary'!B9" +"'Inputs-Summary'!B8" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"J3" +"K4" +"J4" +"IF($H$3=1,""Daily"",""Monthly"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"H6" +"K6" +"SUM(D10:D370)" +"SUMPRODUCT($F10:$F370,G10:G370)/SUM($F10:$F370)" +"AC8+AE8" +"A3" +"VLOOKUP(A10,'Inputs-Summary'!$A$32:$B$41,2,FALSE)" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,[0]!Table,MATCH(G$4,[0]!Curves,0))" +"G10+$H$7" +"H10" +"J10+$K$7" +"M10+$N$7" +"0.07" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"IF(G3=1,F10*(Q10-S10),F10*(S10-Q10))" +"IF($G$3=1, F10*(R10-Q10),F10*(Q10-R10))" +"EDATE(A10,1)" +"IF(G4=2,F11*(S11-Q11),F11*(Q11-S11))" +"'Inputs-Summary'!B3" +"'Inputs-Summary'!B4" +"'Inputs-Summary'!B5" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"'Inputs-Summary'!B9" +"'Inputs-Summary'!B8" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"J3" +"K4" +"J4" +"IF($H$3=1,""Daily"",""Monthly"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"H6" +"K6" +"SUM(D10:D370)" +"SUMPRODUCT($F10:$F370,G10:G370)/SUM($F10:$F370)" +"AC8+AE8" +"A3" +"VLOOKUP(A10,'Inputs-Summary'!$A$32:$E$41,3,FALSE)" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,[0]!Table,MATCH(G$4,[0]!Curves,0))" +"G10+$H$7" +"H10" +"J10+$K$7" +"M10+$N$7" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"IF(G3=1,F10*(Q10-S10),F10*(S10-Q10))" +"IF($G$3=1, F10*(R10-Q10),F10*(Q10-R10))" +"EDATE(A10,1)" +"IF(G4=2,F11*(S11-Q11),F11*(Q11-S11))" +"'Inputs-Summary'!B3" +"'Inputs-Summary'!B4" +"'Inputs-Summary'!B5" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"'Inputs-Summary'!B9" +"'Inputs-Summary'!B8" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"J3" +"K4" +"J4" +"IF($H$3=1,""Daily"",""Monthly"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"H6" +"K6" +"SUM(D10:D370)" +"SUMPRODUCT($F10:$F370,G10:G370)/SUM($F10:$F370)" +"AC8+AE8" +"A3" +"VLOOKUP(A10,'Inputs-Summary'!$A$32:$E$41,4,FALSE)" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,[0]!Table,MATCH(G$4,[0]!Curves,0))" +"G10+$H$7" +"H10" +"J10+$K$7" +"M10+$N$7" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"IF(G3=1,F10*(Q10-S10),F10*(S10-Q10))" +"IF($G$3=1, F10*(R10-Q10),F10*(Q10-R10))" +"EDATE(A10,1)" +"IF(G4=2,F11*(S11-Q11),F11*(Q11-S11))" +"'Inputs-Summary'!B3" +"'Inputs-Summary'!B4" +"'Inputs-Summary'!B5" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"'Inputs-Summary'!B9" +"'Inputs-Summary'!B8" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"J3" +"K4" +"J4" +"IF($H$3=1,""Daily"",""Monthly"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"H6" +"K6" +"SUM(D10:D370)" +"SUMPRODUCT($F10:$F370,G10:G370)/SUM($F10:$F370)" +"AC8+AE8" +"A3" +"VLOOKUP(A10,'Inputs-Summary'!$A$32:$E$41,5,FALSE)" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,[0]!Table,MATCH(G$4,[0]!Curves,0))" +"G10+$H$7" +"H10" +"J10+$K$7" +"M10+$N$7" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"IF(G3=1,F10*(Q10-S10),F10*(S10-Q10))" +"IF($G$3=1, F10*(R10-Q10),F10*(Q10-R10))" +"EDATE(A10,1)" +"IF(G4=2,F11*(S11-Q11),F11*(Q11-S11))" +"'Inputs-Summary'!B5" +"CONCATENATE(G13,""-"",G15)" +"today" +"BeginningOfNextMonth(D11)" +"BeginningOfNextMonth(today)" +"NextMonth(C17)" +"'Inputs-Summary'!B3" +"'Inputs-Summary'!B4" +"'Inputs-Summary'!B5" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"'Inputs-Summary'!B9" +"'Inputs-Summary'!B8" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"J3" +"K4" +"J4" +"IF($H$3=1,""Daily"",""Monthly"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"H6" +"K6" +"SUM(D10:D370)" +"SUMPRODUCT($F10:$F370,G10:G370)/SUM($F10:$F370)" +"AC8+AE8" +"A3" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,[0]!Table,MATCH(G$4,[0]!Curves,0))" +"G10+$H$7" +"H10" +"J10+$K$7" +"M10+$N$7" +"IF(B10>0,(1000/B10*0.25)+((B10-1000)/B10*0.12),0)" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"IF(G3=1,F10*(Q10-S10),F10*(S10-Q10))" +"IF($G$3=1, F10*(R10-Q10),F10*(Q10-R10))" +"EDATE(A10,1)" +"IF(G4=2,F11*(S11-Q11),F11*(Q11-S11))" +"B6" +"'Inputs-Summary'!D16" +"'Inputs-Summary'!D20" +"'Inputs-Summary'!D24" +"'Inputs-Summary'!D28" +"N19" +"'leg1'!A10" +"VLOOKUP($A10,'Inputs-Summary'!$A$33:$E$41,1+B$7)" +"SUM(B10:E10)" +"B10/$G10*B$8" +"SUM(I10:L10)" +"G10/$G$19*M10" +"SUM(G10:G18)" +"'Inputs-Summary'!D16" +"'Inputs-Summary'!D20" +"'Inputs-Summary'!D24" +"'Inputs-Summary'!D28" +"'leg1'!A10" +"-'leg1'!AC10" +"-'Leg2'!AC10" +"-'Leg3'!AC10" +"-'Leg4'!AC10" +"SUM(B10:E10)" +"G10" +"G10/$G$20" +"H10+G11" +"SUM(G10:G18)" +"SUM(G14:L14)" +"SUM(M8:M61)" +"SUM(G8:G60755)" +"'EOL Approvals'!A2" +"'EOL Approvals'!A2" +"NOW()" +"'EOL Approvals'!A2" +"B7" +"'EOL Approvals'!A2" +"'EOL Approvals'!A2" +"B6" +"'EOL Approvals'!A2" +"'EOL Approvals'!A2" +"'EOL Approvals'!A2" +"'EOL Approvals'!A2" +"'EOL Approvals'!A2" +"'EOL Approvals'!A2" +"'EOL Approvals'!A2" +"'EOL Approvals'!A2" +"ROUND(B19/416,0)" +"ROUND(AC19/368,0)" +"ROUND(SUM(B20:B21)/328,0)" +"ROUND(AC19/368,0)" +"ROUND(AE19/416,0)" +"ROUND(B19/416,0)" +"ROUND(AC19/368,0)" +"ROUND(SUM(B20:B21)/328,0)" +"ROUND(AC19/368,0)" +"ROUND(AE19/416,0)" +"ROUND(B19/416,0)" +"ROUND(AC19/368,0)" +"ROUND(SUM(B20:B21)/328,0)" +"+H17" +"ROUND(AC19/368,0)" +"ROUND(AE19/416,0)" +"+B16" +"+'Off-Peak-By Region'!H16" +"+'Off-Peak-By Region'!B16" +"+'Off-Peak-By Region'!E16" +"+'Off-Peak-By Region'!D16" +"+U16" +"+B18/$L$13" +"SUM(L18:R18)" +"+'Off-Peak-By Region'!H18/'Peak-By Region'!$U$13" +"+'Off-Peak-By Region'!B18/'Peak-By Region'!$U$13" +"+'Off-Peak-By Region'!E18/'Peak-By Region'!$U$13" +"+'Off-Peak-By Region'!D18/'Peak-By Region'!$U$13" +"+L18*0.56+U18*0.44" +"ADDRESS(ROW($C$9),COLUMN($C$9))" +"ADDRESS(ROW($C$9),COLUMN($C$9))" +"3.8573/30" +"5.1109/30" +"0.06+0.0022" +"ADDRESS(ROW($C$9),COLUMN($C$9))" +"0.0312+0.0022" +"ADDRESS(ROW($C$9),COLUMN($C$9))" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($C$7),COLUMN($C$7))" +"ADDRESS(ROW($F$4),COLUMN($F$4))" +"H10-I10" +"H10-I10" +"SUM(INDIRECT(CONCATENATE(ADDRESS($AI24,COLUMN()),"":"",ADDRESS($AJ24,COLUMN()))))" +"ROW($AI23)" +"'Daily Operation'!D7" +"Configuration!I3" +"E51" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($E$7),COLUMN($E$7))" +"ADDRESS(ROW($C$8),COLUMN($C$8))" +"ADDRESS(ROW($C$10),COLUMN($C$10))" +"ADDRESS(ROW($G$12),COLUMN($G$12))" +"H10-I10" +"H10-I10" +"SUM(INDIRECT(CONCATENATE(ADDRESS($AI12,COLUMN()),"":"",ADDRESS($AJ12,COLUMN()))))" +"ROW($AI11)" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($C$10),COLUMN($C$10))" +"CONCATENATE(""POSITION REPORT : "",UPPER(F3))" +"SUMIF($G$10:$G$23,$G$27,$H$10:$H$23)" +"SUMIF($G$10:$G$23,$G$27,$I$10:$I$23)" +"SUMIF($G$10:$G$23,$G$27,$J$10:$J$23)" +"SUMIF($G$10:$G$23,$G$27,$K$10:$K$23)" +"SUMIF($G$10:$G$23,$G$27,$L$10:$L$23)" +"SUMIF($G$10:$G$23,$G$27,$M$10:$M$23)" +"SUMIF($G$10:$G$23,$G$27,$N$10:$N$23)" +"SUMIF($G$10:$G$23,$G$27,$O$10:$O$23)" +"SUMIF($G$10:$G$23,$G$27,$P$10:$P$23)" +"SUMIF($G$10:$G$23,$G$27,$Q$10:$Q$23)" +"SUMIF($G$10:$G$23,$G$27,$R$10:$R$23)" +"SUMIF($G$10:$G$23,$G$27,$S$10:$S$23)" +"SUMIF($G$10:$G$23,$G$27,$T$10:$T$23)" +"SUMIF($G$10:$G$23,$G$28,$H$10:$H$23)" +"SUMIF($G$10:$G$23,$G$28,$I$10:$I$23)" +"SUMIF($G$10:$G$23,$G$28,$J$10:$J$23)" +"SUMIF($G$10:$G$23,$G$28,$K$10:$K$23)" +"SUMIF($G$10:$G$23,$G$28,$L$10:$L$23)" +"SUMIF($G$10:$G$23,$G$28,$M$10:$M$23)" +"SUMIF($G$10:$G$23,$G$28,$N$10:$N$23)" +"SUMIF($G$10:$G$23,$G$28,$O$10:$O$23)" +"SUMIF($G$10:$G$23,$G$28,$P$10:$P$23)" +"SUMIF($G$10:$G$23,$G$28,$Q$10:$Q$23)" +"SUMIF($G$10:$G$23,$G$28,$R$10:$R$23)" +"SUMIF($G$10:$G$23,$G$28,$S$10:$S$23)" +"SUMIF($G$10:$G$23,$G$28,$T$10:$T$23)" +"SUMIF($G$10:$G$23,$G$29,$H$10:$H$23)" +"SUMIF($G$10:$G$23,$G$29,$I$10:$I$23)" +"SUMIF($G$10:$G$23,$G$29,$J$10:$J$23)" +"SUMIF($G$10:$G$23,$G$29,$K$10:$K$23)" +"SUMIF($G$10:$G$23,$G$29,$L$10:$L$23)" +"SUMIF($G$10:$G$23,$G$29,$M$10:$M$23)" +"SUMIF($G$10:$G$23,$G$29,$N$10:$N$23)" +"SUMIF($G$10:$G$23,$G$29,$O$10:$O$23)" +"SUMIF($G$10:$G$23,$G$29,$P$10:$P$23)" +"SUMIF($G$10:$G$23,$G$29,$Q$10:$Q$23)" +"SUMIF($G$10:$G$23,$G$29,$R$10:$R$23)" +"SUMIF($G$10:$G$23,$G$29,$S$10:$S$23)" +"SUMIF($G$10:$G$23,$G$29,$T$10:$T$23)" +"SUMIF($G$10:$G$23,$G$30,$H$10:$H$23)" +"SUMIF($G$10:$G$23,$G$30,$I$10:$I$23)" +"SUMIF($G$10:$G$23,$G$30,$J$10:$J$23)" +"SUMIF($G$10:$G$23,$G$30,$K$10:$K$23)" +"SUMIF($G$10:$G$23,$G$30,$L$10:$L$23)" +"SUMIF($G$10:$G$23,$G$30,$M$10:$M$23)" +"SUMIF($G$10:$G$23,$G$30,$N$10:$N$23)" +"SUMIF($G$10:$G$23,$G$30,$O$10:$O$23)" +"SUMIF($G$10:$G$23,$G$30,$P$10:$P$23)" +"SUMIF($G$10:$G$23,$G$30,$Q$10:$Q$23)" +"SUMIF($G$10:$G$23,$G$30,$R$10:$R$23)" +"SUMIF($G$10:$G$23,$G$30,$S$10:$S$23)" +"SUMIF($G$10:$G$23,$G$30,$T$10:$T$23)" +"SUMIF($G$10:$G$23,$G$31,$H$10:$H$23)" +"SUMIF($G$10:$G$23,$G$31,$I$10:$I$23)" +"SUMIF($G$10:$G$23,$G$31,$J$10:$J$23)" +"SUMIF($G$10:$G$23,$G$31,$K$10:$K$23)" +"SUMIF($G$10:$G$23,$G$31,$L$10:$L$23)" +"SUMIF($G$10:$G$23,$G$31,$M$10:$M$23)" +"SUMIF($G$10:$G$23,$G$31,$N$10:$N$23)" +"SUMIF($G$10:$G$23,$G$31,$O$10:$O$23)" +"SUMIF($G$10:$G$23,$G$31,$P$10:$P$23)" +"SUMIF($G$10:$G$23,$G$31,$Q$10:$Q$23)" +"SUMIF($G$10:$G$23,$G$31,$R$10:$R$23)" +"SUMIF($G$10:$G$23,$G$31,$S$10:$S$23)" +"SUMIF($G$10:$G$23,$G$31,$T$10:$T$23)" +"SUMIF($H$10:$H$23,"">0"",$H$10:$H$23)" +"SUMIF($I$10:$I$23,"">0"",$I$10:$I$23)" +"SUMIF($J$10:$J$23,"">0"",$J$10:$J$23)" +"SUMIF($K$10:$K$23,"">0"",$K$10:$K$23)" +"SUMIF($L$10:$L$23,"">0"",$L$10:$L$23)" +"SUMIF($M$10:$M$23,"">0"",$M$10:$M$23)" +"SUMIF($N$10:$N$23,"">0"",$N$10:$N$23)" +"SUMIF($O$10:$O$23,"">0"",$O$10:$O$23)" +"SUMIF($P$10:$P$23,"">0"",$P$10:$P$23)" +"SUMIF($Q$10:$Q$23,"">0"",$Q$10:$Q$23)" +"SUMIF($R$10:$R$23,"">0"",$R$10:$R$23)" +"SUMIF($S$10:$S$23,"">0"",$S$10:$S$23)" +"SUMIF($T$10:$T$23,"">0"",$T$10:$T$23)" +"SUMIF($H$10:$H$23,""<0"",$H$10:$H$23)" +"SUMIF($I$10:$I$23,""<0"",$I$10:$I$23)" +"SUMIF($J$10:$J$23,""<0"",$J$10:$J$23)" +"SUMIF($K$10:$K$23,""<0"",$K$10:$K$23)" +"SUMIF($L$10:$L$23,""<0"",$L$10:$L$23)" +"SUMIF($M$10:$M$23,""<0"",$M$10:$M$23)" +"SUMIF($N$10:$N$23,""<0"",$N$10:$N$23)" +"SUMIF($O$10:$O$23,""<0"",$O$10:$O$23)" +"SUMIF($P$10:$P$23,""<0"",$P$10:$P$23)" +"SUMIF($Q$10:$Q$23,""<0"",$Q$10:$Q$23)" +"SUMIF($R$10:$R$23,""<0"",$R$10:$R$23)" +"SUMIF($S$10:$S$23,""<0"",$S$10:$S$23)" +"SUMIF($T$10:$T$23,""<0"",$T$10:$T$23)" +"SUM(V10:V34)" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($C$10),COLUMN($C$10))" +"CONCATENATE(""POSITION REPORT : "",UPPER(F3))" +"SUM(H10:T10)" +"SUMIF($G$10:$G$11,$G$15,$H$10:$H$11)" +"SUMIF($G$10:$G$11,$G$15,$I$10:$I$11)" +"SUMIF($G$10:$G$11,$G$15,$J$10:$J$11)" +"SUMIF($G$10:$G$11,$G$15,$K$10:$K$11)" +"SUMIF($G$10:$G$11,$G$15,$L$10:$L$11)" +"SUMIF($G$10:$G$11,$G$15,$M$10:$M$11)" +"SUMIF($G$10:$G$11,$G$15,$N$10:$N$11)" +"SUMIF($G$10:$G$11,$G$15,$O$10:$O$11)" +"SUMIF($G$10:$G$11,$G$15,$P$10:$P$11)" +"SUMIF($G$10:$G$11,$G$15,$Q$10:$Q$11)" +"SUMIF($G$10:$G$11,$G$15,$R$10:$R$11)" +"SUMIF($G$10:$G$11,$G$15,$S$10:$S$11)" +"SUMIF($G$10:$G$11,$G$15,$T$10:$T$11)" +"SUMIF($G$10:$G$11,$G$16,$H$10:$H$11)" +"SUMIF($G$10:$G$11,$G$16,$I$10:$I$11)" +"SUMIF($G$10:$G$11,$G$16,$J$10:$J$11)" +"SUMIF($G$10:$G$11,$G$16,$K$10:$K$11)" +"SUMIF($G$10:$G$11,$G$16,$L$10:$L$11)" +"SUMIF($G$10:$G$11,$G$16,$M$10:$M$11)" +"SUMIF($G$10:$G$11,$G$16,$N$10:$N$11)" +"SUMIF($G$10:$G$11,$G$16,$O$10:$O$11)" +"SUMIF($G$10:$G$11,$G$16,$P$10:$P$11)" +"SUMIF($G$10:$G$11,$G$16,$Q$10:$Q$11)" +"SUMIF($G$10:$G$11,$G$16,$R$10:$R$11)" +"SUMIF($G$10:$G$11,$G$16,$S$10:$S$11)" +"SUMIF($G$10:$G$11,$G$16,$T$10:$T$11)" +"SUMIF($H$10:$H$11,"">0"",$H$10:$H$11)" +"SUMIF($I$10:$I$11,"">0"",$I$10:$I$11)" +"SUMIF($J$10:$J$11,"">0"",$J$10:$J$11)" +"SUMIF($K$10:$K$11,"">0"",$K$10:$K$11)" +"SUMIF($L$10:$L$11,"">0"",$L$10:$L$11)" +"SUMIF($M$10:$M$11,"">0"",$M$10:$M$11)" +"SUMIF($N$10:$N$11,"">0"",$N$10:$N$11)" +"SUMIF($O$10:$O$11,"">0"",$O$10:$O$11)" +"SUMIF($P$10:$P$11,"">0"",$P$10:$P$11)" +"SUMIF($Q$10:$Q$11,"">0"",$Q$10:$Q$11)" +"SUMIF($R$10:$R$11,"">0"",$R$10:$R$11)" +"SUMIF($S$10:$S$11,"">0"",$S$10:$S$11)" +"SUMIF($T$10:$T$11,"">0"",$T$10:$T$11)" +"SUMIF($H$10:$H$11,""<0"",$H$10:$H$11)" +"SUMIF($I$10:$I$11,""<0"",$I$10:$I$11)" +"SUMIF($J$10:$J$11,""<0"",$J$10:$J$11)" +"SUMIF($K$10:$K$11,""<0"",$K$10:$K$11)" +"SUMIF($L$10:$L$11,""<0"",$L$10:$L$11)" +"SUMIF($M$10:$M$11,""<0"",$M$10:$M$11)" +"SUMIF($N$10:$N$11,""<0"",$N$10:$N$11)" +"SUMIF($O$10:$O$11,""<0"",$O$10:$O$11)" +"SUMIF($P$10:$P$11,""<0"",$P$10:$P$11)" +"SUMIF($Q$10:$Q$11,""<0"",$Q$10:$Q$11)" +"SUMIF($R$10:$R$11,""<0"",$R$10:$R$11)" +"SUMIF($S$10:$S$11,""<0"",$S$10:$S$11)" +"SUMIF($T$10:$T$11,""<0"",$T$10:$T$11)" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($C$10),COLUMN($C$10))" +"CONCATENATE(""POSITION REPORT : "",UPPER(F3))" +"SUMIF($G$10:$G$17,$G$21,$H$10:$H$17)" +"SUMIF($G$10:$G$17,$G$21,$I$10:$I$17)" +"SUMIF($G$10:$G$17,$G$21,$J$10:$J$17)" +"SUMIF($G$10:$G$17,$G$21,$K$10:$K$17)" +"SUMIF($G$10:$G$17,$G$21,$L$10:$L$17)" +"SUMIF($G$10:$G$17,$G$21,$M$10:$M$17)" +"SUMIF($G$10:$G$17,$G$21,$N$10:$N$17)" +"SUMIF($G$10:$G$17,$G$21,$O$10:$O$17)" +"SUMIF($G$10:$G$17,$G$21,$P$10:$P$17)" +"SUMIF($G$10:$G$17,$G$21,$Q$10:$Q$17)" +"SUMIF($G$10:$G$17,$G$21,$R$10:$R$17)" +"SUMIF($G$10:$G$17,$G$21,$S$10:$S$17)" +"SUMIF($G$10:$G$17,$G$21,$T$10:$T$17)" +"SUMIF($G$10:$G$17,$G$22,$H$10:$H$17)" +"SUMIF($G$10:$G$17,$G$22,$I$10:$I$17)" +"SUMIF($G$10:$G$17,$G$22,$J$10:$J$17)" +"SUMIF($G$10:$G$17,$G$22,$K$10:$K$17)" +"SUMIF($G$10:$G$17,$G$22,$L$10:$L$17)" +"SUMIF($G$10:$G$17,$G$22,$M$10:$M$17)" +"SUMIF($G$10:$G$17,$G$22,$N$10:$N$17)" +"SUMIF($G$10:$G$17,$G$22,$O$10:$O$17)" +"SUMIF($G$10:$G$17,$G$22,$P$10:$P$17)" +"SUMIF($G$10:$G$17,$G$22,$Q$10:$Q$17)" +"SUMIF($G$10:$G$17,$G$22,$R$10:$R$17)" +"SUMIF($G$10:$G$17,$G$22,$S$10:$S$17)" +"SUMIF($G$10:$G$17,$G$22,$T$10:$T$17)" +"SUMIF($H$10:$H$17,"">0"",$H$10:$H$17)" +"SUMIF($I$10:$I$17,"">0"",$I$10:$I$17)" +"SUMIF($J$10:$J$17,"">0"",$J$10:$J$17)" +"SUMIF($K$10:$K$17,"">0"",$K$10:$K$17)" +"SUMIF($L$10:$L$17,"">0"",$L$10:$L$17)" +"SUMIF($M$10:$M$17,"">0"",$M$10:$M$17)" +"SUMIF($N$10:$N$17,"">0"",$N$10:$N$17)" +"SUMIF($O$10:$O$17,"">0"",$O$10:$O$17)" +"SUMIF($P$10:$P$17,"">0"",$P$10:$P$17)" +"SUMIF($Q$10:$Q$17,"">0"",$Q$10:$Q$17)" +"SUMIF($R$10:$R$17,"">0"",$R$10:$R$17)" +"SUMIF($S$10:$S$17,"">0"",$S$10:$S$17)" +"SUMIF($T$10:$T$17,"">0"",$T$10:$T$17)" +"SUMIF($H$10:$H$17,""<0"",$H$10:$H$17)" +"SUMIF($I$10:$I$17,""<0"",$I$10:$I$17)" +"SUMIF($J$10:$J$17,""<0"",$J$10:$J$17)" +"SUMIF($K$10:$K$17,""<0"",$K$10:$K$17)" +"SUMIF($L$10:$L$17,""<0"",$L$10:$L$17)" +"SUMIF($M$10:$M$17,""<0"",$M$10:$M$17)" +"SUMIF($N$10:$N$17,""<0"",$N$10:$N$17)" +"SUMIF($O$10:$O$17,""<0"",$O$10:$O$17)" +"SUMIF($P$10:$P$17,""<0"",$P$10:$P$17)" +"SUMIF($Q$10:$Q$17,""<0"",$Q$10:$Q$17)" +"SUMIF($R$10:$R$17,""<0"",$R$10:$R$17)" +"SUMIF($S$10:$S$17,""<0"",$S$10:$S$17)" +"SUMIF($T$10:$T$17,""<0"",$T$10:$T$17)" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($C$10),COLUMN($C$10))" +"CONCATENATE(""POSITION REPORT : "",UPPER(F3))" +"SUM(H10:T10)" +"SUMIF($G$10:$G$17,$G$21,$H$10:$H$17)" +"SUMIF($G$10:$G$17,$G$21,$I$10:$I$17)" +"SUMIF($G$10:$G$17,$G$21,$J$10:$J$17)" +"SUMIF($G$10:$G$17,$G$21,$K$10:$K$17)" +"SUMIF($G$10:$G$17,$G$21,$L$10:$L$17)" +"SUMIF($G$10:$G$17,$G$21,$M$10:$M$17)" +"SUMIF($G$10:$G$17,$G$21,$N$10:$N$17)" +"SUMIF($G$10:$G$17,$G$21,$O$10:$O$17)" +"SUMIF($G$10:$G$17,$G$21,$P$10:$P$17)" +"SUMIF($G$10:$G$17,$G$21,$Q$10:$Q$17)" +"SUMIF($G$10:$G$17,$G$21,$R$10:$R$17)" +"SUMIF($G$10:$G$17,$G$21,$S$10:$S$17)" +"SUMIF($G$10:$G$17,$G$21,$T$10:$T$17)" +"SUMIF($G$10:$G$17,$G$22,$H$10:$H$17)" +"SUMIF($G$10:$G$17,$G$22,$I$10:$I$17)" +"SUMIF($G$10:$G$17,$G$22,$J$10:$J$17)" +"SUMIF($G$10:$G$17,$G$22,$K$10:$K$17)" +"SUMIF($G$10:$G$17,$G$22,$L$10:$L$17)" +"SUMIF($G$10:$G$17,$G$22,$M$10:$M$17)" +"SUMIF($G$10:$G$17,$G$22,$N$10:$N$17)" +"SUMIF($G$10:$G$17,$G$22,$O$10:$O$17)" +"SUMIF($G$10:$G$17,$G$22,$P$10:$P$17)" +"SUMIF($G$10:$G$17,$G$22,$Q$10:$Q$17)" +"SUMIF($G$10:$G$17,$G$22,$R$10:$R$17)" +"SUMIF($G$10:$G$17,$G$22,$S$10:$S$17)" +"SUMIF($G$10:$G$17,$G$22,$T$10:$T$17)" +"SUMIF($G$10:$G$17,$G$23,$H$10:$H$17)" +"SUMIF($G$10:$G$17,$G$23,$I$10:$I$17)" +"SUMIF($G$10:$G$17,$G$23,$J$10:$J$17)" +"SUMIF($G$10:$G$17,$G$23,$K$10:$K$17)" +"SUMIF($G$10:$G$17,$G$23,$L$10:$L$17)" +"SUMIF($G$10:$G$17,$G$23,$M$10:$M$17)" +"SUMIF($G$10:$G$17,$G$23,$N$10:$N$17)" +"SUMIF($G$10:$G$17,$G$23,$O$10:$O$17)" +"SUMIF($G$10:$G$17,$G$23,$P$10:$P$17)" +"SUMIF($G$10:$G$17,$G$23,$Q$10:$Q$17)" +"SUMIF($G$10:$G$17,$G$23,$R$10:$R$17)" +"SUMIF($G$10:$G$17,$G$23,$S$10:$S$17)" +"SUMIF($G$10:$G$17,$G$23,$T$10:$T$17)" +"SUMIF($G$10:$G$17,$G$24,$H$10:$H$17)" +"SUMIF($G$10:$G$17,$G$24,$I$10:$I$17)" +"SUMIF($G$10:$G$17,$G$24,$J$10:$J$17)" +"SUMIF($G$10:$G$17,$G$24,$K$10:$K$17)" +"SUMIF($G$10:$G$17,$G$24,$L$10:$L$17)" +"SUMIF($G$10:$G$17,$G$24,$M$10:$M$17)" +"SUMIF($G$10:$G$17,$G$24,$N$10:$N$17)" +"SUMIF($G$10:$G$17,$G$24,$O$10:$O$17)" +"SUMIF($G$10:$G$17,$G$24,$P$10:$P$17)" +"SUMIF($G$10:$G$17,$G$24,$Q$10:$Q$17)" +"SUMIF($G$10:$G$17,$G$24,$R$10:$R$17)" +"SUMIF($G$10:$G$17,$G$24,$S$10:$S$17)" +"SUMIF($G$10:$G$17,$G$24,$T$10:$T$17)" +"SUMIF($H$10:$H$17,"">0"",$H$10:$H$17)" +"SUMIF($I$10:$I$17,"">0"",$I$10:$I$17)" +"SUMIF($J$10:$J$17,"">0"",$J$10:$J$17)" +"SUMIF($K$10:$K$17,"">0"",$K$10:$K$17)" +"SUMIF($L$10:$L$17,"">0"",$L$10:$L$17)" +"SUMIF($M$10:$M$17,"">0"",$M$10:$M$17)" +"SUMIF($N$10:$N$17,"">0"",$N$10:$N$17)" +"SUMIF($O$10:$O$17,"">0"",$O$10:$O$17)" +"SUMIF($P$10:$P$17,"">0"",$P$10:$P$17)" +"SUMIF($Q$10:$Q$17,"">0"",$Q$10:$Q$17)" +"SUMIF($R$10:$R$17,"">0"",$R$10:$R$17)" +"SUMIF($S$10:$S$17,"">0"",$S$10:$S$17)" +"SUMIF($T$10:$T$17,"">0"",$T$10:$T$17)" +"SUMIF($H$10:$H$17,""<0"",$H$10:$H$17)" +"SUMIF($I$10:$I$17,""<0"",$I$10:$I$17)" +"SUMIF($J$10:$J$17,""<0"",$J$10:$J$17)" +"SUMIF($K$10:$K$17,""<0"",$K$10:$K$17)" +"SUMIF($L$10:$L$17,""<0"",$L$10:$L$17)" +"SUMIF($M$10:$M$17,""<0"",$M$10:$M$17)" +"SUMIF($N$10:$N$17,""<0"",$N$10:$N$17)" +"SUMIF($O$10:$O$17,""<0"",$O$10:$O$17)" +"SUMIF($P$10:$P$17,""<0"",$P$10:$P$17)" +"SUMIF($Q$10:$Q$17,""<0"",$Q$10:$Q$17)" +"SUMIF($R$10:$R$17,""<0"",$R$10:$R$17)" +"SUMIF($S$10:$S$17,""<0"",$S$10:$S$17)" +"SUMIF($T$10:$T$17,""<0"",$T$10:$T$17)" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($C$10),COLUMN($C$10))" +"CONCATENATE(""POSITION REPORT : "",UPPER(F3))" +"SUM(H10:T10)" +"SUMIF($G$10:$G$11,$G$15,$H$10:$H$11)" +"SUMIF($G$10:$G$11,$G$15,$I$10:$I$11)" +"SUMIF($G$10:$G$11,$G$15,$J$10:$J$11)" +"SUMIF($G$10:$G$11,$G$15,$K$10:$K$11)" +"SUMIF($G$10:$G$11,$G$15,$L$10:$L$11)" +"SUMIF($G$10:$G$11,$G$15,$M$10:$M$11)" +"SUMIF($G$10:$G$11,$G$15,$N$10:$N$11)" +"SUMIF($G$10:$G$11,$G$15,$O$10:$O$11)" +"SUMIF($G$10:$G$11,$G$15,$P$10:$P$11)" +"SUMIF($G$10:$G$11,$G$15,$Q$10:$Q$11)" +"SUMIF($G$10:$G$11,$G$15,$R$10:$R$11)" +"SUMIF($G$10:$G$11,$G$15,$S$10:$S$11)" +"SUMIF($G$10:$G$11,$G$15,$T$10:$T$11)" +"SUMIF($G$10:$G$11,$G$16,$H$10:$H$11)" +"SUMIF($G$10:$G$11,$G$16,$I$10:$I$11)" +"SUMIF($G$10:$G$11,$G$16,$J$10:$J$11)" +"SUMIF($G$10:$G$11,$G$16,$K$10:$K$11)" +"SUMIF($G$10:$G$11,$G$16,$L$10:$L$11)" +"SUMIF($G$10:$G$11,$G$16,$M$10:$M$11)" +"SUMIF($G$10:$G$11,$G$16,$N$10:$N$11)" +"SUMIF($G$10:$G$11,$G$16,$O$10:$O$11)" +"SUMIF($G$10:$G$11,$G$16,$P$10:$P$11)" +"SUMIF($G$10:$G$11,$G$16,$Q$10:$Q$11)" +"SUMIF($G$10:$G$11,$G$16,$R$10:$R$11)" +"SUMIF($G$10:$G$11,$G$16,$S$10:$S$11)" +"SUMIF($G$10:$G$11,$G$16,$T$10:$T$11)" +"SUMIF($H$10:$H$11,"">0"",$H$10:$H$11)" +"SUMIF($I$10:$I$11,"">0"",$I$10:$I$11)" +"SUMIF($J$10:$J$11,"">0"",$J$10:$J$11)" +"SUMIF($K$10:$K$11,"">0"",$K$10:$K$11)" +"SUMIF($L$10:$L$11,"">0"",$L$10:$L$11)" +"SUMIF($M$10:$M$11,"">0"",$M$10:$M$11)" +"SUMIF($N$10:$N$11,"">0"",$N$10:$N$11)" +"SUMIF($O$10:$O$11,"">0"",$O$10:$O$11)" +"SUMIF($P$10:$P$11,"">0"",$P$10:$P$11)" +"SUMIF($Q$10:$Q$11,"">0"",$Q$10:$Q$11)" +"SUMIF($R$10:$R$11,"">0"",$R$10:$R$11)" +"SUMIF($S$10:$S$11,"">0"",$S$10:$S$11)" +"SUMIF($T$10:$T$11,"">0"",$T$10:$T$11)" +"SUMIF($H$10:$H$11,""<0"",$H$10:$H$11)" +"SUMIF($I$10:$I$11,""<0"",$I$10:$I$11)" +"SUMIF($J$10:$J$11,""<0"",$J$10:$J$11)" +"SUMIF($K$10:$K$11,""<0"",$K$10:$K$11)" +"SUMIF($L$10:$L$11,""<0"",$L$10:$L$11)" +"SUMIF($M$10:$M$11,""<0"",$M$10:$M$11)" +"SUMIF($N$10:$N$11,""<0"",$N$10:$N$11)" +"SUMIF($O$10:$O$11,""<0"",$O$10:$O$11)" +"SUMIF($P$10:$P$11,""<0"",$P$10:$P$11)" +"SUMIF($Q$10:$Q$11,""<0"",$Q$10:$Q$11)" +"SUMIF($R$10:$R$11,""<0"",$R$10:$R$11)" +"SUMIF($S$10:$S$11,""<0"",$S$10:$S$11)" +"SUMIF($T$10:$T$11,""<0"",$T$10:$T$11)" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($C$10),COLUMN($C$10))" +"CONCATENATE(""POSITION REPORT : "",UPPER(F3))" +"SUM(H10:T10)" +"SUMIF($G$10:$G$11,$G$15,$H$10:$H$11)" +"SUMIF($G$10:$G$11,$G$15,$I$10:$I$11)" +"SUMIF($G$10:$G$11,$G$15,$J$10:$J$11)" +"SUMIF($G$10:$G$11,$G$15,$K$10:$K$11)" +"SUMIF($G$10:$G$11,$G$15,$L$10:$L$11)" +"SUMIF($G$10:$G$11,$G$15,$M$10:$M$11)" +"SUMIF($G$10:$G$11,$G$15,$N$10:$N$11)" +"SUMIF($G$10:$G$11,$G$15,$O$10:$O$11)" +"SUMIF($G$10:$G$11,$G$15,$P$10:$P$11)" +"SUMIF($G$10:$G$11,$G$15,$Q$10:$Q$11)" +"SUMIF($G$10:$G$11,$G$15,$R$10:$R$11)" +"SUMIF($G$10:$G$11,$G$15,$S$10:$S$11)" +"SUMIF($G$10:$G$11,$G$15,$T$10:$T$11)" +"SUMIF($G$10:$G$11,$G$16,$H$10:$H$11)" +"SUMIF($G$10:$G$11,$G$16,$I$10:$I$11)" +"SUMIF($G$10:$G$11,$G$16,$J$10:$J$11)" +"SUMIF($G$10:$G$11,$G$16,$K$10:$K$11)" +"SUMIF($G$10:$G$11,$G$16,$L$10:$L$11)" +"SUMIF($G$10:$G$11,$G$16,$M$10:$M$11)" +"SUMIF($G$10:$G$11,$G$16,$N$10:$N$11)" +"SUMIF($G$10:$G$11,$G$16,$O$10:$O$11)" +"SUMIF($G$10:$G$11,$G$16,$P$10:$P$11)" +"SUMIF($G$10:$G$11,$G$16,$Q$10:$Q$11)" +"SUMIF($G$10:$G$11,$G$16,$R$10:$R$11)" +"SUMIF($G$10:$G$11,$G$16,$S$10:$S$11)" +"SUMIF($G$10:$G$11,$G$16,$T$10:$T$11)" +"SUMIF($H$10:$H$11,"">0"",$H$10:$H$11)" +"SUMIF($I$10:$I$11,"">0"",$I$10:$I$11)" +"SUMIF($J$10:$J$11,"">0"",$J$10:$J$11)" +"SUMIF($K$10:$K$11,"">0"",$K$10:$K$11)" +"SUMIF($L$10:$L$11,"">0"",$L$10:$L$11)" +"SUMIF($M$10:$M$11,"">0"",$M$10:$M$11)" +"SUMIF($N$10:$N$11,"">0"",$N$10:$N$11)" +"SUMIF($O$10:$O$11,"">0"",$O$10:$O$11)" +"SUMIF($P$10:$P$11,"">0"",$P$10:$P$11)" +"SUMIF($Q$10:$Q$11,"">0"",$Q$10:$Q$11)" +"SUMIF($R$10:$R$11,"">0"",$R$10:$R$11)" +"SUMIF($S$10:$S$11,"">0"",$S$10:$S$11)" +"SUMIF($T$10:$T$11,"">0"",$T$10:$T$11)" +"SUMIF($H$10:$H$11,""<0"",$H$10:$H$11)" +"SUMIF($I$10:$I$11,""<0"",$I$10:$I$11)" +"SUMIF($J$10:$J$11,""<0"",$J$10:$J$11)" +"SUMIF($K$10:$K$11,""<0"",$K$10:$K$11)" +"SUMIF($L$10:$L$11,""<0"",$L$10:$L$11)" +"SUMIF($M$10:$M$11,""<0"",$M$10:$M$11)" +"SUMIF($N$10:$N$11,""<0"",$N$10:$N$11)" +"SUMIF($O$10:$O$11,""<0"",$O$10:$O$11)" +"SUMIF($P$10:$P$11,""<0"",$P$10:$P$11)" +"SUMIF($Q$10:$Q$11,""<0"",$Q$10:$Q$11)" +"SUMIF($R$10:$R$11,""<0"",$R$10:$R$11)" +"SUMIF($S$10:$S$11,""<0"",$S$10:$S$11)" +"SUMIF($T$10:$T$11,""<0"",$T$10:$T$11)" +"(H5*(1+$H$4))/10000" +"(-X5*(1+$X$4)-AJ5*(1+$AJ$4))/10000" +"(I5+M5+AC5+AG5)/10000" +"(Y5+AK5)/10000" +"IF(LongTerm83!D22='Phillip Delta Positions'!A5,LongTerm83!G22*('Phillip Delta Positions'!A6-'Phillip Delta Positions'!A5),0)" +"IF(LongTerm83!C23='Phillip Delta Positions'!A6,LongTerm83!G23*('Phillip Delta Positions'!A7-'Phillip Delta Positions'!A6),0)" +"IF(LongTerm83!D23='Phillip Delta Positions'!A6,LongTerm83!G23*('Phillip Delta Positions'!A7-'Phillip Delta Positions'!A6),0)" +"(-H10*(1+$H$4))/10000" +"H10/10000" +"I10/10000" +"LongTerm83!G22*('Phillip Delta Positions'!A11-'Phillip Delta Positions'!A10)" +"LongTerm83!S22" +"LongTerm83!G30*31" +"(LongTerm10!BM22+LongTerm10!BL22/(1-LongTerm10!AR22))*(LongTerm10!F22*LongTerm10!AF22*LongTerm10!AH22)/10000" +"LongTerm10!BM22*(LongTerm10!F22*LongTerm10!AF22*LongTerm10!AH22)/10000" +"(LongTerm10!BL22/(1-LongTerm10!AR22))*(LongTerm10!F22*LongTerm10!AF22*LongTerm10!AH22)/10000" +"A4" +"D4" +"C4" +"A4" +"SUM(U4:U25)" +"LongTerm9!DL20" +"LongTerm10!DL20" +"SUM(V30:V31)" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($C$10),COLUMN($C$10))" +"TODAY()" +"CONCATENATE(""POSITION REPORT : "",UPPER(F3))" +"SUMIF($G$10:$G$53,$G$57,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$57,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$57,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$57,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$57,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$57,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$57,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$57,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$57,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$57,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$57,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$57,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$57,$T$10:$T$53)" +"SUM(M57:T57)" +"SUMIF($G$10:$G$53,$G$58,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$58,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$58,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$58,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$58,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$58,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$58,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$58,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$58,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$58,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$58,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$58,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$58,$T$10:$T$53)" +"SUMIF($G$10:$G$53,$G$59,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$59,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$59,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$59,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$59,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$59,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$59,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$59,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$59,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$59,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$59,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$59,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$59,$T$10:$T$53)" +"SUMIF($G$10:$G$53,$G$60,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$60,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$60,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$60,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$60,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$60,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$60,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$60,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$60,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$60,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$60,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$60,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$60,$T$10:$T$53)" +"SUMIF($G$10:$G$53,$G$61,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$61,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$61,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$61,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$61,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$61,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$61,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$61,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$61,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$61,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$61,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$61,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$61,$T$10:$T$53)" +"SUMIF($G$10:$G$53,$G$62,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$62,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$62,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$62,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$62,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$62,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$62,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$62,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$62,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$62,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$62,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$62,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$62,$T$10:$T$53)" +"SUMIF($G$10:$G$53,$G$63,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$63,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$63,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$63,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$63,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$63,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$63,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$63,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$63,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$63,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$63,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$63,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$63,$T$10:$T$53)" +"SUMIF($G$10:$G$53,$G$64,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$64,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$64,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$64,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$64,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$64,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$64,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$64,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$64,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$64,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$64,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$64,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$64,$T$10:$T$53)" +"SUMIF($G$10:$G$53,$G$65,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$65,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$65,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$65,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$65,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$65,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$65,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$65,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$65,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$65,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$65,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$65,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$65,$T$10:$T$53)" +"SUMIF($G$10:$G$53,$G$66,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$66,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$66,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$66,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$66,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$66,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$66,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$66,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$66,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$66,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$66,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$66,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$66,$T$10:$T$53)" +"SUMIF($G$10:$G$53,$G$67,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$67,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$67,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$67,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$67,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$67,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$67,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$67,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$67,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$67,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$67,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$67,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$67,$T$10:$T$53)" +"SUMIF($G$10:$G$53,$G$68,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$68,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$68,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$68,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$68,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$68,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$68,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$68,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$68,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$68,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$68,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$68,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$68,$T$10:$T$53)" +"SUMIF($G$10:$G$53,$G$69,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$69,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$69,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$69,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$69,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$69,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$69,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$69,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$69,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$69,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$69,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$69,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$69,$T$10:$T$53)" +"SUMIF($G$10:$G$53,$G$70,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$70,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$70,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$70,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$70,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$70,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$70,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$70,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$70,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$70,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$70,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$70,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$70,$T$10:$T$53)" +"SUMIF($G$10:$G$53,$G$71,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$71,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$71,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$71,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$71,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$71,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$71,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$71,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$71,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$71,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$71,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$71,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$71,$T$10:$T$53)" +"SUMIF($G$10:$G$53,$G$72,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$72,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$72,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$72,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$72,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$72,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$72,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$72,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$72,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$72,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$72,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$72,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$72,$T$10:$T$53)" +"SUMIF($H$10:$H$53,"">0"",$H$10:$H$53)" +"SUMIF($I$10:$I$53,"">0"",$I$10:$I$53)" +"SUMIF($J$10:$J$53,"">0"",$J$10:$J$53)" +"SUMIF($K$10:$K$53,"">0"",$K$10:$K$53)" +"SUMIF($L$10:$L$53,"">0"",$L$10:$L$53)" +"SUMIF($M$10:$M$53,"">0"",$M$10:$M$53)" +"SUMIF($N$10:$N$53,"">0"",$N$10:$N$53)" +"SUMIF($O$10:$O$53,"">0"",$O$10:$O$53)" +"SUMIF($P$10:$P$53,"">0"",$P$10:$P$53)" +"SUMIF($Q$10:$Q$53,"">0"",$Q$10:$Q$53)" +"SUMIF($R$10:$R$53,"">0"",$R$10:$R$53)" +"SUMIF($S$10:$S$53,"">0"",$S$10:$S$53)" +"SUMIF($T$10:$T$53,"">0"",$T$10:$T$53)" +"SUMIF($H$10:$H$53,""<0"",$H$10:$H$53)" +"SUMIF($I$10:$I$53,""<0"",$I$10:$I$53)" +"SUMIF($J$10:$J$53,""<0"",$J$10:$J$53)" +"SUMIF($K$10:$K$53,""<0"",$K$10:$K$53)" +"SUMIF($L$10:$L$53,""<0"",$L$10:$L$53)" +"SUMIF($M$10:$M$53,""<0"",$M$10:$M$53)" +"SUMIF($N$10:$N$53,""<0"",$N$10:$N$53)" +"SUMIF($O$10:$O$53,""<0"",$O$10:$O$53)" +"SUMIF($P$10:$P$53,""<0"",$P$10:$P$53)" +"SUMIF($Q$10:$Q$53,""<0"",$Q$10:$Q$53)" +"SUMIF($R$10:$R$53,""<0"",$R$10:$R$53)" +"SUMIF($S$10:$S$53,""<0"",$S$10:$S$53)" +"SUMIF($T$10:$T$53,""<0"",$T$10:$T$53)" +"SUM(M75:T76)" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($C$10),COLUMN($C$10))" +"CONCATENATE(""POSITION REPORT : "",UPPER(F3))" +"SUM(H10:T10)" +"SUMIF($G$10:$G$11,$G$15,$H$10:$H$11)" +"SUMIF($G$10:$G$11,$G$15,$I$10:$I$11)" +"SUMIF($G$10:$G$11,$G$15,$J$10:$J$11)" +"SUMIF($G$10:$G$11,$G$15,$K$10:$K$11)" +"SUMIF($G$10:$G$11,$G$15,$L$10:$L$11)" +"SUMIF($G$10:$G$11,$G$15,$M$10:$M$11)" +"SUMIF($G$10:$G$11,$G$15,$N$10:$N$11)" +"SUMIF($G$10:$G$11,$G$15,$O$10:$O$11)" +"SUMIF($G$10:$G$11,$G$15,$P$10:$P$11)" +"SUMIF($G$10:$G$11,$G$15,$Q$10:$Q$11)" +"SUMIF($G$10:$G$11,$G$15,$R$10:$R$11)" +"SUMIF($G$10:$G$11,$G$15,$S$10:$S$11)" +"SUMIF($G$10:$G$11,$G$15,$T$10:$T$11)" +"SUMIF($G$10:$G$11,$G$16,$H$10:$H$11)" +"SUMIF($G$10:$G$11,$G$16,$I$10:$I$11)" +"SUMIF($G$10:$G$11,$G$16,$J$10:$J$11)" +"SUMIF($G$10:$G$11,$G$16,$K$10:$K$11)" +"SUMIF($G$10:$G$11,$G$16,$L$10:$L$11)" +"SUMIF($G$10:$G$11,$G$16,$M$10:$M$11)" +"SUMIF($G$10:$G$11,$G$16,$N$10:$N$11)" +"SUMIF($G$10:$G$11,$G$16,$O$10:$O$11)" +"SUMIF($G$10:$G$11,$G$16,$P$10:$P$11)" +"SUMIF($G$10:$G$11,$G$16,$Q$10:$Q$11)" +"SUMIF($G$10:$G$11,$G$16,$R$10:$R$11)" +"SUMIF($G$10:$G$11,$G$16,$S$10:$S$11)" +"SUMIF($G$10:$G$11,$G$16,$T$10:$T$11)" +"SUMIF($H$10:$H$11,"">0"",$H$10:$H$11)" +"SUMIF($I$10:$I$11,"">0"",$I$10:$I$11)" +"SUMIF($J$10:$J$11,"">0"",$J$10:$J$11)" +"SUMIF($K$10:$K$11,"">0"",$K$10:$K$11)" +"SUMIF($L$10:$L$11,"">0"",$L$10:$L$11)" +"SUMIF($M$10:$M$11,"">0"",$M$10:$M$11)" +"SUMIF($N$10:$N$11,"">0"",$N$10:$N$11)" +"SUMIF($O$10:$O$11,"">0"",$O$10:$O$11)" +"SUMIF($P$10:$P$11,"">0"",$P$10:$P$11)" +"SUMIF($Q$10:$Q$11,"">0"",$Q$10:$Q$11)" +"SUMIF($R$10:$R$11,"">0"",$R$10:$R$11)" +"SUMIF($S$10:$S$11,"">0"",$S$10:$S$11)" +"SUMIF($T$10:$T$11,"">0"",$T$10:$T$11)" +"SUMIF($H$10:$H$11,""<0"",$H$10:$H$11)" +"SUMIF($I$10:$I$11,""<0"",$I$10:$I$11)" +"SUMIF($J$10:$J$11,""<0"",$J$10:$J$11)" +"SUMIF($K$10:$K$11,""<0"",$K$10:$K$11)" +"SUMIF($L$10:$L$11,""<0"",$L$10:$L$11)" +"SUMIF($M$10:$M$11,""<0"",$M$10:$M$11)" +"SUMIF($N$10:$N$11,""<0"",$N$10:$N$11)" +"SUMIF($O$10:$O$11,""<0"",$O$10:$O$11)" +"SUMIF($P$10:$P$11,""<0"",$P$10:$P$11)" +"SUMIF($Q$10:$Q$11,""<0"",$Q$10:$Q$11)" +"SUMIF($R$10:$R$11,""<0"",$R$10:$R$11)" +"SUMIF($S$10:$S$11,""<0"",$S$10:$S$11)" +"SUMIF($T$10:$T$11,""<0"",$T$10:$T$11)" +"SUM(M4:M12)" +"Q17" +"YEAR(B17)" +"R17+AC17" +"+T17+AE17" +"X17+AI17" +"AM17" +"SUMIF(AM$1:AM$65536,$Q17,AN$1:AN$65536)+SUMIF(AQ$1:AQ$65536,$Q17,AR$1:AR$65536)+SUMIF(AU$1:AU$65536,$Q17,AV$1:AV$65536)+SUMIF(BU$1:BU$65536,$Q17,BV$1:BV$65536)+SUMIF(BZ$1:BZ$65536,$Q17,CA$1:CA$65536)+SUMIF(BG$1:BG$65536,$Q17,BH$1:BH$65536)+SUMIF(BK$1:BK$65536,$Q17,BL$1:BL$65536)+SUMIF(BP$1:BP$65536,$Q17,BQ$1:BQ$65536)" +"SUMIF(AM$1:AM$65536,$Q17,AP$1:AP$65536)+SUMIF(BU$1:BU$65536,$Q17,BW$1:BW$65536)+SUMIF(BZ$1:BZ$65536,$Q17,CB$1:CB$65536)" +"SUMIF(BP$1:BP$65536,$Q17,BR$1:BR$65536)" +"SUMIF(BP$1:BP$65536,$Q17,BS$1:BS$65536)" +"SUMIF(BU$1:BU$65536,$Q17,BX$1:BX$65536)+SUMIF(BZ$1:BZ$65536,$Q17,CC$1:CC$65536)" +"B17" +"VLOOKUP(AB17,CE18:CM123,8,FALSE)" +"VLOOKUP(AB17,CE18:CM123,9,FALSE)" +"VLOOKUP(AB17,CE18:CN123,10,FALSE)" +"LongTerm1!D22" +"(LongTerm1!BM22+LongTerm1!BL22/(1-LongTerm1!AR22))*(LongTerm1!F22*LongTerm1!AF22*LongTerm1!AH22)/10000" +"LongTerm1!BM22*(LongTerm1!F22*LongTerm1!AF22*LongTerm1!AH22)/10000" +"(LongTerm1!BL22/(1-LongTerm1!AR22))*(LongTerm1!F22*LongTerm1!AF22*LongTerm1!AH22)/10000" +"LongTerm2!D22" +"(LongTerm2!BM22+LongTerm2!BL22/(1-LongTerm2!AR22))*(LongTerm2!F22*LongTerm2!AF22*LongTerm2!AH22)/10000" +"LongTerm2!BM22*(LongTerm2!F22*LongTerm2!AF22*LongTerm2!AH22)/10000" +"(LongTerm2!BL22/(1-LongTerm2!AR22))*(LongTerm2!F22*LongTerm2!AF22*LongTerm2!AH22)/10000" +"LongTerm72!D22" +"(LongTerm72!BM22+LongTerm72!BL22/(1-LongTerm72!AR22))*(LongTerm72!F22*LongTerm72!AF22*LongTerm72!AH22)/10000" +"LongTerm72!BM22*(LongTerm72!F22*LongTerm72!AF22*LongTerm72!AH22)/10000" +"(LongTerm72!BL22/(1-LongTerm72!AR22))*(LongTerm72!F22*LongTerm72!AF22*LongTerm72!AH22)/10000" +"LongTerm25!D22" +"(LongTerm25!$BM22+LongTerm25!$BL22/(1-LongTerm25!$AR22))*(LongTerm25!$F22*LongTerm25!$AF22*LongTerm25!$AH22)/10000" +"LongTerm25!$BM22*(LongTerm25!$F22*LongTerm25!$AF22*LongTerm25!$AH22)/10000" +"(LongTerm25!$BL22/(1-LongTerm25!$AR22))*(LongTerm25!$F22*LongTerm25!$AF22*LongTerm25!$AH22)/10000" +"LongTerm26!D22" +"(LongTerm26!BM22+LongTerm26!BL22/(1-LongTerm26!AR22))*(LongTerm26!F22*LongTerm26!AF22*LongTerm26!AH22)/10000" +"LongTerm26!BM22*(LongTerm26!F22*LongTerm26!AF22*LongTerm26!AH22)/10000" +"(LongTerm26!BL22/(1-LongTerm26!AR22))*(LongTerm26!F22*LongTerm26!AF22*LongTerm26!AH22)/10000" +"LongTerm62!D22" +"(LongTerm62!$BM22+LongTerm62!$BL22/(1-LongTerm62!$AR22))*(LongTerm62!$F22*LongTerm62!$AF22*LongTerm62!$AH22)/10000" +"LongTerm62!$BM22*(LongTerm62!$F22*LongTerm62!$AF22*LongTerm62!$AH22)/10000" +"(LongTerm62!$BL22/(1-LongTerm62!$AR22))*(LongTerm62!$F22*LongTerm62!$AF22*LongTerm62!$AH22)/10000" +"LongTerm107!D22" +"(LongTerm107!$BM22+LongTerm107!$BL22/(1-LongTerm107!$AR22))*(LongTerm107!$F22*LongTerm107!$AF22*LongTerm107!$AH22)/10000" +"LongTerm107!$BM22*(LongTerm107!$F22*LongTerm107!$AF22*LongTerm107!$AH22)/10000" +"(LongTerm107!$BL22/(1-LongTerm107!$AR22))*(LongTerm107!$F22*LongTerm107!$AF22*LongTerm107!$AH22)/10000" +"LongTerm108!D22" +"(LongTerm108!$BM22+LongTerm108!$BL22/(1-LongTerm108!$AR22))*(LongTerm108!$F22*LongTerm108!$AF22*LongTerm108!$AH22)/10000" +"LongTerm108!$BM22*(LongTerm108!$F22*LongTerm108!$AF22*LongTerm108!$AH22)/10000" +"(LongTerm108!$BL22/(1-LongTerm108!$AR22))*(LongTerm108!$F22*LongTerm108!$AF22*LongTerm108!$AH22)/10000" +"(LongTerm25!BM23+LongTerm25!BL23/(1-LongTerm25!AR23))*(LongTerm25!F23*LongTerm25!AF23*LongTerm25!AH23)/10000" +"LongTerm25!BM23*(LongTerm25!F23*LongTerm25!AF23*LongTerm25!AH23)/10000" +"(LongTerm25!BL23/(1-LongTerm25!AR23))*(LongTerm25!F23*LongTerm25!AF23*LongTerm25!AH23)/10000" +"SUM(M17:M112)" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"VLOOKUP($D22,Deal7,$AH$3)" +"(AL22+AM22+AN22)" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"SUM(DL22:DL35)" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"VLOOKUP($AG22,$AL$4:$AS$15,8)*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"I22-BW22" +"N22-BX22" +"D22+AH22" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"SUM(DL22:DL35)" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"VLOOKUP($AG22,$AL$4:$AS$15,8)*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"I22-BW22" +"N22-BX22" +"D22+AH22" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"VLOOKUP($AG22,$AL$4:$AS$15,8)*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"I22-BW22" +"N22-BX22" +"D22+AH22" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"VLOOKUP($AG22,$AL$4:$AS$15,8)*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"I22-BW22" +"N22-BX22" +"D22+AH22" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"VLOOKUP($AG22,$AL$4:$AS$15,8)*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"I22-BW22" +"N22-BX22" +"D22+AH22" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"VLOOKUP($AG22,$AL$4:$AS$15,8)*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"I22-BW22" +"N22-BX22" +"D22+AH22" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"F22*$AU22" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"VLOOKUP($AG22,$AL$4:$AS$15,8)*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"($F22*$AH22)*((($BG22/2)*($BC22)^2)+(($BF22/2)*($BB22)^2)+($BH22*$BC22*$BB22))" +"($BI22*$F22*$AH22*($G$5-$BV$5))/365.25" +"(($BK22*$BE22)+($BJ22*$BD22))*$F22*$AH22*$AF22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"VLOOKUP($D22,Deal7,$AK$4)" +"VLOOKUP($D22,Deal7,$AH$3)" +"VLOOKUP($D22,Deal7,$AH$4)+VLOOKUP($AG22,$AL$3:$AS$15,6)" +"VLOOKUP($D22,Deal7,$AH$5)" +"VLOOKUP($D22,Deal7,$AH$6)+VLOOKUP($AG22,$AL$3:$AS$15,7)" +"VLOOKUP($AG22,$AL$4:$AS$15,4)" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"(1+$AT22/2)^(-2*($D22-$G$5)/365.25)*$AF22" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"VLOOKUP($D22,Deal7,$AK$8)" +"VLOOKUP($D22,Deal7,$AH$7)" +"VLOOKUP($D22,Deal7,$AH$8)" +"$H22-$BV22" +"I22-BW22" +"D22+AH22" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"F86*$AU86" +"($F86*$AH86)*((($BG86/2)*($BC86)^2)+(($BF86/2)*($BB86)^2)+($BH86*$BC86*$BB86))" +"($BI86*$F86*$AH86*($G$5-$BV$5))/365.25" +"(($BK86*$BE86)+($BJ86*$BD86))*$F86*$AH86*$AF86" +"VLOOKUP($D86,Deal7,$AK$4)" +"VLOOKUP($D86,Deal7,$AH$3)" +"VLOOKUP($D86,Deal7,$AH$4)+VLOOKUP($AG86,$AL$3:$AS$15,6)" +"VLOOKUP($D86,Deal7,$AH$5)" +"VLOOKUP($D86,Deal7,$AH$6)+VLOOKUP($AG86,$AL$3:$AS$15,7)" +"VLOOKUP($AG86,$AL$4:$AS$15,4)" +"(1+$AT86/2)^(-2*($D86-$G$5)/365.25)*$AF86" +"VLOOKUP($D86,Deal7,$AK$8)" +"VLOOKUP($D86,Deal7,$AH$7)" +"VLOOKUP($D86,Deal7,$AH$8)" +"$H86-$BV86" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"F86*$AU86" +"($F86*$AH86)*((($BG86/2)*($BC86)^2)+(($BF86/2)*($BB86)^2)+($BH86*$BC86*$BB86))" +"($BI86*$F86*$AH86*($G$5-$BV$5))/365.25" +"(($BK86*$BE86)+($BJ86*$BD86))*$F86*$AH86*$AF86" +"VLOOKUP($D86,Deal7,$AK$4)" +"VLOOKUP($D86,Deal7,$AH$3)" +"VLOOKUP($D86,Deal7,$AH$4)+VLOOKUP($AG86,$AL$3:$AS$15,6)" +"VLOOKUP($D86,Deal7,$AH$5)" +"VLOOKUP($D86,Deal7,$AH$6)+VLOOKUP($AG86,$AL$3:$AS$15,7)" +"VLOOKUP($AG86,$AL$4:$AS$15,4)" +"(1+$AT86/2)^(-2*($D86-$G$5)/365.25)*$AF86" +"VLOOKUP($D86,Deal7,$AK$8)" +"VLOOKUP($D86,Deal7,$AH$7)" +"VLOOKUP($D86,Deal7,$AH$8)" +"$H86-$BV86" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"F86*$AU86" +"($F86*$AH86)*((($BG86/2)*($BC86)^2)+(($BF86/2)*($BB86)^2)+($BH86*$BC86*$BB86))" +"($BI86*$F86*$AH86*($G$5-$BV$5))/365.25" +"(($BK86*$BE86)+($BJ86*$BD86))*$F86*$AH86*$AF86" +"VLOOKUP($D86,Deal7,$AK$4)" +"VLOOKUP($D86,Deal7,$AH$3)" +"VLOOKUP($D86,Deal7,$AH$4)+VLOOKUP($AG86,$AL$3:$AS$15,6)" +"VLOOKUP($D86,Deal7,$AH$5)" +"VLOOKUP($D86,Deal7,$AH$6)+VLOOKUP($AG86,$AL$3:$AS$15,7)" +"VLOOKUP($AG86,$AL$4:$AS$15,4)" +"(1+$AT86/2)^(-2*($D86-$G$5)/365.25)*$AF86" +"VLOOKUP($D86,Deal7,$AK$8)" +"VLOOKUP($D86,Deal7,$AH$7)" +"VLOOKUP($D86,Deal7,$AH$8)" +"$H86-$BV86" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"VLOOKUP(AG86,$AL$4:$AS$15,2)" +"F86*$AU86" +"(AL86+AM86+AN86)/(1-(AR86))" +"(AL86+AO86+AP86)" +"MAX(((I86-H86)-AQ86)*AU86*AH86,0)" +"MAX(Q86-K86,0)" +"VLOOKUP($AG86,$AL$4:$AS$15,8)*AH86*AU86" +"((BM86*BC86)+(BL86*BB86))*AH86*F86" +"($F86*$AH86)*((($BG86/2)*($BC86)^2)+(($BF86/2)*($BB86)^2)+($BH86*$BC86*$BB86))" +"($BI86*$F86*$AH86*($G$5-$BV$5))/365.25" +"(($BK86*$BE86)+($BJ86*$BD86))*$F86*$AH86*$AF86" +"BN86*(AT86-CA86)*F86*AH86" +"BO86*CB86*F86*AH86*CA86*($G$5-$BV$5)/365.25" +"IF(AND(D86>=$G$7,D86<=$G$8),1,0)" +"MONTH(D86)" +"D86-$BV$5" +"VLOOKUP($D86,Deal7,$AK$4)" +"VLOOKUP($D86,Deal7,$AH$3)" +"VLOOKUP($D86,Deal7,$AH$4)+VLOOKUP($AG86,$AL$3:$AS$15,6)" +"VLOOKUP($D86,Deal7,$AH$5)" +"VLOOKUP($D86,Deal7,$AH$6)+VLOOKUP($AG86,$AL$3:$AS$15,7)" +"VLOOKUP($AG86,$AL$4:$AS$15,4)" +"(AL86+AM86+AN86)" +"VLOOKUP(D86,Deal7,$AK$6)" +"(1+$AT86/2)^(-2*($D86-$G$5)/365.25)*$AF86" +"ROUND((F86/(1-AR86))-F86,0)*AF86*AH86*AU86" +"VLOOKUP($D86,Deal7,$AK$8)" +"VLOOKUP($D86,Deal7,$AH$7)" +"VLOOKUP($D86,Deal7,$AH$8)" +"$H86-$BV86" +"I86-BW86" +"D86+AH86" +"AI86+AH86" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"VLOOKUP(AG86,$AL$4:$AS$15,2)" +"F86*$AU86" +"(AL86+AM86+AN86)/(1-(AR86))" +"(AL86+AO86+AP86)" +"MAX(((I86-H86)-AQ86)*AU86*AH86,0)" +"MAX(Q86-K86,0)" +"VLOOKUP($AG86,$AL$4:$AS$15,8)*AH86*AU86" +"((BM86*BC86)+(BL86*BB86))*AH86*F86" +"($F86*$AH86)*((($BG86/2)*($BC86)^2)+(($BF86/2)*($BB86)^2)+($BH86*$BC86*$BB86))" +"($BI86*$F86*$AH86*($G$5-$BV$5))/365.25" +"(($BK86*$BE86)+($BJ86*$BD86))*$F86*$AH86*$AF86" +"BN86*(AT86-CA86)*F86*AH86" +"BO86*CB86*F86*AH86*CA86*($G$5-$BV$5)/365.25" +"IF(AND(D86>=$G$7,D86<=$G$8),1,0)" +"MONTH(D86)" +"D86-$BV$5" +"VLOOKUP($D86,Deal7,$AK$4)" +"VLOOKUP($D86,Deal7,$AH$3)" +"VLOOKUP($D86,Deal7,$AH$4)+VLOOKUP($AG86,$AL$3:$AS$15,6)" +"VLOOKUP($D86,Deal7,$AH$5)" +"VLOOKUP($D86,Deal7,$AH$6)+VLOOKUP($AG86,$AL$3:$AS$15,7)" +"VLOOKUP($AG86,$AL$4:$AS$15,4)" +"(AL86+AM86+AN86)" +"VLOOKUP(D86,Deal7,$AK$6)" +"(1+$AT86/2)^(-2*($D86-$G$5)/365.25)*$AF86" +"ROUND((F86/(1-AR86))-F86,0)*AF86*AH86*AU86" +"VLOOKUP($D86,Deal7,$AK$8)" +"VLOOKUP($D86,Deal7,$AH$7)" +"VLOOKUP($D86,Deal7,$AH$8)" +"$H86-$BV86" +"I86-BW86" +"D86+AH86" +"AI86+AH86" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"VLOOKUP(AG86,$AL$4:$AS$15,2)" +"F86*$AU86" +"(AL86+AM86+AN86)/(1-(AR86))" +"(AL86+AO86+AP86)" +"MAX(((I86-H86)-AQ86)*AU86*AH86,0)" +"MAX(Q86-K86,0)" +"VLOOKUP($AG86,$AL$4:$AS$15,8)*AH86*AU86" +"((BM86*BC86)+(BL86*BB86))*AH86*F86" +"($F86*$AH86)*((($BG86/2)*($BC86)^2)+(($BF86/2)*($BB86)^2)+($BH86*$BC86*$BB86))" +"($BI86*$F86*$AH86*($G$5-$BV$5))/365.25" +"(($BK86*$BE86)+($BJ86*$BD86))*$F86*$AH86*$AF86" +"BN86*(AT86-CA86)*F86*AH86" +"BO86*CB86*F86*AH86*CA86*($G$5-$BV$5)/365.25" +"IF(AND(D86>=$G$7,D86<=$G$8),1,0)" +"MONTH(D86)" +"D86-$BV$5" +"VLOOKUP($D86,Deal7,$AK$4)" +"VLOOKUP($D86,Deal7,$AH$3)" +"VLOOKUP($D86,Deal7,$AH$4)+VLOOKUP($AG86,$AL$3:$AS$15,6)" +"VLOOKUP($D86,Deal7,$AH$5)" +"VLOOKUP($D86,Deal7,$AH$6)+VLOOKUP($AG86,$AL$3:$AS$15,7)" +"VLOOKUP($AG86,$AL$4:$AS$15,4)" +"(AL86+AM86+AN86)" +"VLOOKUP(D86,Deal7,$AK$6)" +"(1+$AT86/2)^(-2*($D86-$G$5)/365.25)*$AF86" +"ROUND((F86/(1-AR86))-F86,0)*AF86*AH86*AU86" +"VLOOKUP($D86,Deal7,$AK$8)" +"VLOOKUP($D86,Deal7,$AH$7)" +"VLOOKUP($D86,Deal7,$AH$8)" +"$H86-$BV86" +"I86-BW86" +"D86+AH86" +"AI86+AH86" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"VLOOKUP($AG22,$AL$4:$AS$15,8)*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"I22-BW22" +"N22-BX22" +"D22+AH22" +"-T23/(1-AR23)" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D30+AH30" +"VLOOKUP(AG31,$AL$4:$AS$15,2)" +"(AL31+AM31+AN31)/(1-(AR31))" +"(AL31+AO31+AP31)" +"MAX(((I31-H31)-AQ31)*AU31*AH31,0)" +"MAX(Q31-K31,0)" +"(VLOOKUP(AI31,Deal1,2)*(AW31^2)*AI31+VLOOKUP(D31,CurveTypes,$AK$9)*AX31*AY31*(AH31/2))/((AI31+(AH31/2))*O31*N31)*AF31" +"VLOOKUP($AG31,$AL$4:$AS$15,8)*AH31*AU31" +"((BM31*BC31)+(BL31*BB31))*AH31*F31" +"BN31*(AT31-CA31)*F31*AH31" +"BO31*CB31*F31*AH31*CA31*($G$5-$BV$5)/365.25" +"IF(AND(D31>=$G$7,D31<=$G$8),1,0)" +"MONTH(D31)" +"AI30+AH30" +"D31-$BV$5" +"(AL31+AM31+AN31)" +"VLOOKUP(D31,Deal7,$AK$6)" +"ROUND((F31/(1-AR31))-F31,0)*AF31*AH31*AU31" +"I31-BW31" +"N31-BX31" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"($Y$12+VLOOKUP(YEAR(D22),$X$15:$Y$17,2,FALSE))*AH22*AU22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"($Y$12+VLOOKUP(YEAR(D22),$X$15:$Y$17,2,FALSE))*AH22*AU22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"($Y$12+VLOOKUP(YEAR(D22),$X$15:$Y$17,2,FALSE))*AH22*AU22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"($Y$12+VLOOKUP(YEAR(D22),$X$15:$Y$17,2,FALSE))*AH22*AU22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"($Y$12+VLOOKUP(YEAR(D22),$X$15:$Y$17,2,FALSE))*AH22*AU22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"($Y$12+VLOOKUP(YEAR(D22),$X$15:$Y$17,2,FALSE))*AH22*AU22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"($Y$12+VLOOKUP(YEAR(D22),$X$15:$Y$17,2,FALSE))*AH22*AU22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22+AH22" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"F22*$AU22" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"($Y$12+VLOOKUP(YEAR(D22),$X$15:$Y$17,2,FALSE))*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"($F22*$AH22)*((($BG22/2)*($BC22)^2)+(($BF22/2)*($BB22)^2)+($BH22*$BC22*$BB22))" +"($BI22*$F22*$AH22*($G$5-$BV$5))/365.25" +"(($BK22*$BE22)+($BJ22*$BD22))*$F22*$AH22*$AF22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"VLOOKUP($D22,Deal7,$AK$4)" +"VLOOKUP($D22,Deal7,$AH$3)" +"VLOOKUP($D22,Deal7,$AH$4)+VLOOKUP($AG22,$AL$3:$AS$15,6)" +"VLOOKUP($D22,Deal7,$AH$5)" +"VLOOKUP($D22,Deal7,$AH$6)+VLOOKUP($AG22,$AL$3:$AS$15,7)" +"VLOOKUP($AG22,$AL$4:$AS$15,4)" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"(1+$AT22/2)^(-2*($D22-$G$5)/365.25)*$AF22" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"VLOOKUP($D22,Deal7,$AK$8)" +"VLOOKUP($D22,Deal7,$AH$7)" +"VLOOKUP($D22,Deal7,$AH$8)" +"$H22-$BV22" +"I22-BW22" +"D22+AH22" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"F22*$AU22" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"($Y$12+VLOOKUP(YEAR(D22),$X$15:$Y$17,2,FALSE))*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"($F22*$AH22)*((($BG22/2)*($BC22)^2)+(($BF22/2)*($BB22)^2)+($BH22*$BC22*$BB22))" +"($BI22*$F22*$AH22*($G$5-$BV$5))/365.25" +"(($BK22*$BE22)+($BJ22*$BD22))*$F22*$AH22*$AF22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"VLOOKUP($D22,Deal7,$AK$4)" +"VLOOKUP($D22,Deal7,$AH$3)" +"VLOOKUP($D22,Deal7,$AH$4)+VLOOKUP($AG22,$AL$3:$AS$15,6)" +"VLOOKUP($D22,Deal7,$AH$5)" +"VLOOKUP($D22,Deal7,$AH$6)+VLOOKUP($AG22,$AL$3:$AS$15,7)" +"VLOOKUP($AG22,$AL$4:$AS$15,4)" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"(1+$AT22/2)^(-2*($D22-$G$5)/365.25)*$AF22" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"VLOOKUP($D22,Deal7,$AK$8)" +"VLOOKUP($D22,Deal7,$AH$7)" +"VLOOKUP($D22,Deal7,$AH$8)" +"$H22-$BV22" +"I22-BW22" +"D22+AH22" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"F22*$AU22" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"($Y$12+VLOOKUP(YEAR(D22),$X$15:$Y$17,2,FALSE))*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"($F22*$AH22)*((($BG22/2)*($BC22)^2)+(($BF22/2)*($BB22)^2)+($BH22*$BC22*$BB22))" +"($BI22*$F22*$AH22*($G$5-$BV$5))/365.25" +"(($BK22*$BE22)+($BJ22*$BD22))*$F22*$AH22*$AF22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"VLOOKUP($D22,Deal7,$AK$4)" +"VLOOKUP($D22,Deal7,$AH$3)" +"VLOOKUP($D22,Deal7,$AH$4)+VLOOKUP($AG22,$AL$3:$AS$15,6)" +"VLOOKUP($D22,Deal7,$AH$5)" +"VLOOKUP($D22,Deal7,$AH$6)+VLOOKUP($AG22,$AL$3:$AS$15,7)" +"VLOOKUP($AG22,$AL$4:$AS$15,4)" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"(1+$AT22/2)^(-2*($D22-$G$5)/365.25)*$AF22" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"VLOOKUP($D22,Deal7,$AK$8)" +"VLOOKUP($D22,Deal7,$AH$7)" +"VLOOKUP($D22,Deal7,$AH$8)" +"$H22-$BV22" +"I22-BW22" +"D22+AH22" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"F22*$AU22" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"($Y$12+VLOOKUP(YEAR(D22),$X$15:$Y$17,2,FALSE))*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"($F22*$AH22)*((($BG22/2)*($BC22)^2)+(($BF22/2)*($BB22)^2)+($BH22*$BC22*$BB22))" +"($BI22*$F22*$AH22*($G$5-$BV$5))/365.25" +"(($BK22*$BE22)+($BJ22*$BD22))*$F22*$AH22*$AF22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"VLOOKUP($D22,Deal7,$AK$4)" +"VLOOKUP($D22,Deal7,$AH$3)" +"VLOOKUP($D22,Deal7,$AH$4)+VLOOKUP($AG22,$AL$3:$AS$15,6)" +"VLOOKUP($D22,Deal7,$AH$5)" +"VLOOKUP($D22,Deal7,$AH$6)+VLOOKUP($AG22,$AL$3:$AS$15,7)" +"VLOOKUP($AG22,$AL$4:$AS$15,4)" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"(1+$AT22/2)^(-2*($D22-$G$5)/365.25)*$AF22" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"VLOOKUP($D22,Deal7,$AK$8)" +"VLOOKUP($D22,Deal7,$AH$7)" +"VLOOKUP($D22,Deal7,$AH$8)" +"$H22-$BV22" +"I22-BW22" +"D22+AH22" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"F22*$AU22" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"($Y$12+VLOOKUP(YEAR(D22),$X$15:$Y$17,2,FALSE))*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"($F22*$AH22)*((($BG22/2)*($BC22)^2)+(($BF22/2)*($BB22)^2)+($BH22*$BC22*$BB22))" +"($BI22*$F22*$AH22*($G$5-$BV$5))/365.25" +"(($BK22*$BE22)+($BJ22*$BD22))*$F22*$AH22*$AF22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"VLOOKUP($D22,Deal7,$AK$4)" +"VLOOKUP($D22,Deal7,$AH$3)" +"VLOOKUP($D22,Deal7,$AH$4)+VLOOKUP($AG22,$AL$3:$AS$15,6)" +"VLOOKUP($D22,Deal7,$AH$5)" +"VLOOKUP($D22,Deal7,$AH$6)+VLOOKUP($AG22,$AL$3:$AS$15,7)" +"VLOOKUP($AG22,$AL$4:$AS$15,4)" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"(1+$AT22/2)^(-2*($D22-$G$5)/365.25)*$AF22" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"VLOOKUP($D22,Deal7,$AK$8)" +"VLOOKUP($D22,Deal7,$AH$7)" +"VLOOKUP($D22,Deal7,$AH$8)" +"$H22-$BV22" +"I22-BW22" +"D22+AH22" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"F22*$AU22" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"($Y$12+VLOOKUP(YEAR(D22),$X$15:$Y$17,2,FALSE))*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"($F22*$AH22)*((($BG22/2)*($BC22)^2)+(($BF22/2)*($BB22)^2)+($BH22*$BC22*$BB22))" +"($BI22*$F22*$AH22*($G$5-$BV$5))/365.25" +"(($BK22*$BE22)+($BJ22*$BD22))*$F22*$AH22*$AF22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"VLOOKUP($D22,Deal7,$AK$4)" +"VLOOKUP($D22,Deal7,$AH$3)" +"VLOOKUP($D22,Deal7,$AH$4)+VLOOKUP($AG22,$AL$3:$AS$15,6)" +"VLOOKUP($D22,Deal7,$AH$5)" +"VLOOKUP($D22,Deal7,$AH$6)+VLOOKUP($AG22,$AL$3:$AS$15,7)" +"VLOOKUP($AG22,$AL$4:$AS$15,4)" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"(1+$AT22/2)^(-2*($D22-$G$5)/365.25)*$AF22" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"VLOOKUP($D22,Deal7,$AK$8)" +"VLOOKUP($D22,Deal7,$AH$7)" +"VLOOKUP($D22,Deal7,$AH$8)" +"$H22-$BV22" +"I22-BW22" +"D22+AH22" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"VLOOKUP($D22,Deal7,$AH$3)" +"(AL22+AM22+AN22)" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"VLOOKUP($D22,Deal7,$AH$3)" +"(AL22+AM22+AN22)" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"'Daily Operation'!D7" +"'Daily Operation'!D7" +"'Daily Operation'!D7" +"CONCATENATE(""Value on "",TEXT(D2,""mm/dd/yyyy""))" +"CONCATENATE(""Value on "",TEXT(D2,""mm/dd/yyyy""))" +"CONCATENATE(""Value on "",TEXT(D2,""mm/dd/yyyy""))" +"CONCATENATE(""Value on "",TEXT(D2,""mm/dd/yyyy""))" +"LongTerm1!$T$5" +"'Denver Positions'!$T$7" +"'Denver Positions'!$T$8" +"LongTerm2!$T$5+LongTerm25!$T$5+LongTerm26!$T$5" +"('Phillip Delta Positions'!$T$5+LongTerm20!$T$5+LongTerm21!$T$5)/('Phillip Delta Positions'!$T$6+LongTerm20!$T$6+LongTerm21!$T$6)" +"('Phillip Delta Positions'!$Y$8+LongTerm20!$Y$8+LongTerm21!$Y$8)/('Phillip Delta Positions'!$Z$8+LongTerm20!$Z$8+LongTerm21!$Z$8)" +"#REF!$T$5" +"'Keith Delta Positions'!$T$7" +"'Keith Delta Positions'!$T$8" +"'East Postition Rpt'!$T$7" +"'East Postition Rpt'!$T$8" +"'Ontario Position Rpt'!$T$7" +"'Ontario Position Rpt'!$T$8" +"LongTerm85!$T$7" +"LongTerm85!$T$8" +"SUM(L6:L11)" +"LongTerm9!$T$5" +"sTOREY!$T$7" +"sTOREY!$T$8" +"LongTerm10!$T$5" +"LongTerm1!$T$7" +"LongTerm1!$T$8" +"LongTerm24!$T$7" +"LongTerm24!$T$8" +"LongTerm52!$T$7" +"LongTerm52!$T$8" +"LongTerm53!$T$7" +"LongTerm53!$T$8" +"LongTerm56!$T$5" +"LongTerm83!$T$7" +"LongTerm83!$T$8" +"LongTerm57!$T$5" +"LongTerm84!$T$7" +"LongTerm84!$T$8" +"SUM(L14:L20)" +"LongTerm17!$T$5" +"LongTerm2!$T$7" +"LongTerm2!$T$8" +"LongTerm19!$T$5" +"LongTerm9!$T$7" +"LongTerm9!$T$8" +"LongTerm20!$T$5" +"LongTerm10!$T$7" +"LongTerm10!$T$8" +"LongTerm21!$T$5" +"LongTerm17!$T$7" +"LongTerm17!$T$8" +"LongTerm24!$T$5" +"LongTerm19!$T$7" +"LongTerm19!$T$8" +"LongTerm25!$T$7" +"LongTerm25!$T$8" +"LongTerm26!$T$7" +"LongTerm26!$T$8" +"LongTerm50!$T$7" +"LongTerm50!$T$8" +"LongTerm51!$T$7" +"LongTerm51!$T$8" +"LongTerm50!$T$5+LongTerm51!$T$5+LongTerm52!$T$5" +"(LongTerm56!$T$5+LongTerm57!$T$5+LongTerm62!$T$5)/(LongTerm56!$T$6+LongTerm57!$T$6+LongTerm62!$T$6)" +"(LongTerm56!$Y$8+LongTerm57!$Y$8+LongTerm62!$Y$8)/(LongTerm56!$Z$8+LongTerm57!$Z$8+LongTerm62!$Z$8)" +"LongTerm53!$T$5+LongTerm54!$T$5+LongTerm55!$T$5" +"(LongTerm72!$T$5+LongTerm73!$T$5+LongTerm74!$T$5)/(LongTerm72!$T$6+LongTerm73!$T$6+LongTerm74!$T$6)" +"(LongTerm72!$Y$8+LongTerm73!$Y$8+LongTerm74!$Y$8)/(LongTerm72!$Z$8+LongTerm73!$Z$8+LongTerm74!$Z$8)" +"SUM(L23:L33)" +"SUM(L34+L21+L12)" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!A12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!C12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!E12,0)" +"IF($C$6<='Feb 2001'!Q12,'Feb 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!A12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!C12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!E12,0)" +"IF($C$6<='Jan 2001'!Q12,'Jan 2001'!H12,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!A147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!C147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!E147,0)" +"IF($C$6<='Jan 2001'!Q147,'Jan 2001'!H147,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!A219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!C219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!E219,0)" +"IF($C$6<='Jan 2001'!Q219,'Jan 2001'!H219,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!A944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!C944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!E944,0)" +"IF($C$6<='Jan 2001'!Q944,'Jan 2001'!H944,0)" +"G12" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!A12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!C12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!E12,0)" +"IF($C$6<='Dec 2000'!Q12,'Dec 2000'!H12,0)" +"G12" +"+SUM(C5:C22)" +"#REF!C2" +"#REF!C4" +"FIXED(Q4,3)" +"WORKSHEET!CJ499" +"#REF!D3" +"#REF!D4" +"WORKSHEET!CK499" +"#REF!E2" +"#REF!E3" +"#REF!E4" +"WORKSHEET!CG499" +"TODAY()" +"H3*H2*H1" +"F10" +"VLOOKUP(F10-1,DBase,2,FALSE)" +"AX13" +"AVERAGE(F13,I13,L13,O13,R13)" +"AVERAGE(H13,K13,N13,Q13,T13)" +"VLOOKUP(F$10,CASHDATARNG,$W13,FALSE)" +"VLOOKUP(F$10,_xlnm.Print_Area,$X13,FALSE)" +"VLOOKUP(F$10,_xlnm.Print_Area,$Y13,FALSE)" +"IF(F8=""open"",27,31)" +"Y13+26" +"Z13+22" +"VLOOKUP($AE$10,CASHDATARNG,W13,FALSE)" +"VLOOKUP($AE$10,_xlnm.Print_Area,X13,FALSE)" +"AE13" +"AF13-AE13+AF13" +"VLOOKUP(F$10,_xlnm.Print_Area,31,FALSE)" +"IF(BASISYN=""basis"",AX15-C$13,AX15)" +"VLOOKUP(F$10,CASHDATARNG,$W15,FALSE)-F$13" +"VLOOKUP(F$10,_xlnm.Print_Area,$X15,FALSE)-G$13" +"VLOOKUP(F$10,_xlnm.Print_Area,$Y15,FALSE)-H$13" +"A1178+1" +"CONCATENATE($C2,C3)" +"CONCATENATE($W2,W3)" +"CONCATENATE($AM2,AM3)" +"VLOOKUP($A3,_xlnm.Print_Area,2,FALSE)" +"A4" +"VLOOKUP($A3,CASHDATARNG,2,FALSE)" +"A4" +"B4*B3*B2" +"CONCATENATE(""CASH"",I4)" +"B3*B2" +"N5+1" +"B6+1" +"C1172" +"A6+B1889" +"DAVERAGE(TERM2,$A6,B$4:B$5)" +"IF(BASISYN=""YES"",""BASIS"",""FIXED PRICE"")" +"ROUND(AVERAGE(C726:C755),3)" +"VLOOKUP(F5,PIPE_2,2,FALSE)" +"VLOOKUP(C3,PRICELOOK2,3,FALSE)" +"VLOOKUP(F3,PRICELOOK2,3,FALSE)" +"VLOOKUP(X4,PRICELOOK2,3,FALSE)" +"CONCATENATE($F$5,"" "",$C$5,"" SWAP "")" +"V4" +"_xlnm.Print_Area" +"CONCATENATE(,"" "",""DAY"","" "",""MA"")" +"IF(MIN($N6:$O6)=0,0,N6)" +"IF(MIN($N6:$O6)=0,0,O6)" +"IF(MIN(C6,E6)=0,0,E6-C6)" +"IF(BASISYN=""YES"",Q6-S6,Q6)" +"IF(ISNA(V6),"" "",V6)" +"LN(V7/V6)" +"IF(=7,AVERAGE(C3:C9),0)" +"IF(=7,AVERAGE(C4:C11),0)" +"H10+1" +"IF(=7,AVERAGE(C13:C19),IF(=14,AVERAGE(C6:C19),0))" +"SQRT(255)" +"VLOOKUP($B26,IF(W$1=2,PROMPTMONTH,IF(W$1=3,Pwd1,IF(W$1=4,CASHDATARNG,_xlnm.Print_Area))),W$2,FALSE)" +"CONCATENATE(C5,"" "",CJ25)" +"CONCATENATE(E5,"" "",CK25)" +"STDEV(CO6:CO27)*CJ$24" +"IF(=7,AVERAGE(C29:C35),IF(=14,AVERAGE(C22:C35),IF(=30,AVERAGE(C6:C35),0)))" +"IF(=7,AVERAGE(C37:C43),IF(=14,AVERAGE(C30:C43),IF(=30,AVERAGE(C14:C43),IF(=40,AVERAGE(C4:C43),0))))" +"IF(=7,AVERAGE(C38:C44),IF(=14,AVERAGE(C31:C44),IF(=30,AVERAGE(C15:C44),IF(=40,AVERAGE(C4:C44),0))))" +"AVERAGE(BP$250:BP$755)" +"ROUND(BP$226,2)" +"IF(BK230=0,0,IF(BL230=0,0,1))" +"BN230" +"V230" +"LN(BW231/BW230)" +"IF(BM250=0,"" "",BO250)" +"BV252" +"IF(ISNUMBER(STDEV(BY231:BY252)),STDEV(BY231:BY252)*SQRT(252),0)" +"ROUND(STDEV(CO478:CO499)*CJ$24,2)" +"V736-V735" +"AX736-AX735" +"A755-1" +"volgrangegd" +"B755" +"IF(=""BOLLINGER"",$J755+$AH755,0)" +"IF(=""BOLLINGER"",$J755-$AH755,0)" +"IF(ISNA(V755),Q754,V755)" +"LN(V755/V754)" +"STDEV(AB746:AB755)*SQRT(255)" +"(AI755)*AG755*AH$757" +"AVERAGE(J746:J755)" +"W755-Y755" +"AVERAGE(J737:J755)" +"AVERAGE(J637:J733)" +"AVERAGE(CB252:CB755)" +"ROUND(CB759,3)" +"CONCATENATE(_xlnm.Print_Area,"" "",CB761,"" "",_xlnm.Print_Area,"" "",CC761)" +"SQRT(252)" +"VLOOKUP(D1,PRICELOOK2,3,FALSE)" +"VLOOKUP($A6,IF(D$3=2,PROMPTMONTH,IF(D$3=3,CASHDATARNG,_xlnm.Print_Area)),D$4,FALSE)" +"VLOOKUP($C9,,2,FALSE)" +"C9" +"VLOOKUP($A10,CASHDATARNG,D$4,FALSE)" +"IF(D10F9,D10-F9,0)" +"A10+1" +"IF(D11F9,D11-F9,0)" +"IF(D12F9,D12-F9,0)" +"IF(D13F9,D13-F9,0)" +"IF(D14F9,D14-F9,0)" +"IF(D15F9,D15-F9,0)" +"IF(D16F9,D16-F9,0)" +"IF(D17F9,D17-F9,0)" +"IF(D18F9,D18-F9,0)" +"IF(D19F9,D19-F9,0)" +"IF(D20F9,D20-F9,0)" +"IF(D21F9,D21-F9,0)" +"IF(D22F9,D22-F9,0)" +"IF(D23F9,D23-F9,0)" +"IF(D24F9,D24-F9,0)" +"IF(D25F9,D25-F9,0)" +"IF(D26F9,D26-F9,0)" +"IF(D27F9,D27-F9,0)" +"IF(D28F9,D28-F9,0)" +"IF(D29F9,D29-F9,0)" +"IF(D30F9,D30-F9,0)" +"IF(D31F9,D31-F9,0)" +"IF(D32F9,D32-F9,0)" +"IF(D33F9,D33-F9,0)" +"IF(D34F9,D34-F9,0)" +"IF(D35F9,D35-F9,0)" +"IF(D36F9,D36-F9,0)" +"IF(D37F9,D37-F9,0)" +"IF(D38F9,D38-F9,0)" +"IF(D39F9,D39-F9,0)" +"IF(D40F9,D40-F9,0)" +"AVERAGE(F10:F40)" +"AVERAGE(F45:F74)" +"SQRT(252)" +"VLOOKUP(D1,PRICELOOK2,3,FALSE)" +"VLOOKUP(G1,PRICELOOK2,3,FALSE)" +"STDEV(G11:G40)*$B$1" +"IF(ISNUMBER(I9),I9,1.1)" +"MAX(D10:D40)" +"C9" +"VLOOKUP($A10,CASHDATARNG,D$4,FALSE)" +"MIN(D10:D40)" +"A10+1" +"LN(D11/D10)" +"STDEV(G44:G72)*$B$1" +"MAX(D43:D74)" +"MIN(D43:D74)" +"MAX(D110:D142)" +"MIN(D110:D142)" +"MAX(D179:D213)" +"MIN(D179:D213)" +"STDEV(G215:G241)*$B$1" +"MAX(D246:D295)" +"MIN(D246:D295)" +"MAX(D555:D588)" +"MIN(D555:D588)" +"IF(ISNUMBER(J590),J590,1.1)" +"MAX(D692:D721)" +"MIN(D692:D721)" +"STDEV(G1452:G1479)*$B$1" +"SQRT(252)" +"VLOOKUP(D1,PRICELOOK2,3,FALSE)" +"VLOOKUP(G1,PRICELOOK2,3,FALSE)" +"VLOOKUP($A6,IF(D$3=2,PROMPTMONTH,IF(D$3=3,Pwd1,IF(D$3=4,CASHDATARNG,_xlnm.Print_Area))),D$4,FALSE)" +"STDEV(G11:G31)*15.87" +"IF(ISNUMBER(I9),I9,1.1)" +"MAX(D10:D31)" +"MIN(D10:D31)" +"IF(ISNUMBER(D10),IF(ISNUMBER(E10),E10-D10,""nd ""),""nd"")" +"LN(D11/D10)" +"STDEV(G35:G53)*15.87" +"STDEV(G57:G78)*15.87" +"STDEV(G84:G101)*15.87" +"STDEV(G131:G147)*15.87" +"STDEV(G153:G168)*15.87" +"STDEV(G174:G188)*15.87" +"STDEV(G194:G213)*15.87" +"IF(ISNUMBER(J417),J417,1.1)" +"MAX(D1206:D1225)" +"MIN(D1206:D1225)" +"MAX(D1256:D1299)" +"MIN(E1256:E1299)" +"LN(D1261/D1259)" +"MAX(D1280:D1324)" +"MIN(E1280:E1324)" +"MIN(D1304:D1324)" +"MIN(D1329:D1347)" +"LN(E1347/E1339)" +"IF(ISNUMBER(D1347),IF(ISNUMBER(E1347),E1347-D1347,"" ""),"" "")" +"MAX(D1352:D1397)" +"MIN(E1352:E1397)" +"MAX(D1402:D1444)" +"MIN(E1402:E1444)" +"LN(O1424/#REF)" +"LN(O1425/O1424)" +"MAX(D1453:D1502)" +"MIN(E1453:E1502)" +"STDEV(G1479:G1502)*15.87" +"MIN(D1478:D1502)" +"B5" +"'vol worksheet'!D1" +"'vol worksheet'!G1" +"CONCATENATE(H2,"" / "",I2)" +"'GD VOL WORKSHEET'!D1" +"'GD VOL WORKSHEET'!G1" +"CONCATENATE(M5,"" -"",N5)" +"B6-C6" +"SQRT(365)" +"AVERAGE(B6:B10)" +"AVERAGE(B11:B17)" +"AVERAGE(B18:B22)" +"AVERAGE(B23:B29)" +"AVERAGE(B30:B34)" +"AVERAGE(B35:B41)" +"AVERAGE(B42:B46)" +"AVERAGE(B48:B54)" +"AVERAGE(B54:B58)" +"AVERAGE(B59:B63)" +"CONCATENATE(""SPOT"",AS7)" +"'GD Curves'!B2" +"B3+1" +"VLOOKUP(E$7,_xlnm.Print_Area,$F$2,FALSE)" +"VLOOKUP(AE$7,_xlnm.Print_Area,AF$2,FALSE)" +"VLOOKUP(AF$7,_xlnm.Print_Area,AF$2,FALSE)+AE4" +"VLOOKUP(AG$7,_xlnm.Print_Area,AF$2,FALSE)+AE4" +"VLOOKUP(AH$7,_xlnm.Print_Area,AF$2,FALSE)+AE4" +"VLOOKUP(AI$7,_xlnm.Print_Area,AF$2,FALSE)+AE4" +"VLOOKUP(AJ$7,_xlnm.Print_Area,AF$2,FALSE)+AE4" +"VLOOKUP(AK$7,_xlnm.Print_Area,AF$2,FALSE)+AE4" +"VLOOKUP(AL$7,_xlnm.Print_Area,AF$2,FALSE)+AE4" +"VLOOKUP(AM$7,_xlnm.Print_Area,AF$2,FALSE)+AE4" +"VLOOKUP(AN$7,_xlnm.Print_Area,AF$2,FALSE)+AE4" +"VLOOKUP(AO$7,_xlnm.Print_Area,AF$2,FALSE)+AE4" +"VLOOKUP(AP$7,_xlnm.Print_Area,AF$2,FALSE)+AE4" +"VLOOKUP(AQ$7,_xlnm.Print_Area,AF$2,FALSE)+AE4" +"VLOOKUP(AR$7,_xlnm.Print_Area,AF$2,FALSE)+AE4" +"VLOOKUP(AS$7,_xlnm.Print_Area,$AF$2,FALSE)+$AE$4" +"VLOOKUP(BR$7,_xlnm.Print_Area,$BF$2,FALSE)+$BE$4" +"VLOOKUP(CN$7,_xlnm.Print_Area,$CB$2,FALSE)+$CA$4" +"D6+1" +"AE9-AB9" +"$AE1248+(AF1247-$AE1247)" +"B3+1" +"AVERAGE(B112,B114)" +"Z285+(#REF-#REF)" +"VLOOKUP(AE$4,_xlnm.Print_Area,5,FALSE)" +"VLOOKUP(CA$4,_xlnm.Print_Area,6,FALSE)" +"VLOOKUP(Q$7,_xlnm.Print_Area,R$2,FALSE)" +"VLOOKUP(R$7,_xlnm.Print_Area,R$2,FALSE)+Q4" +"VLOOKUP(S$7,_xlnm.Print_Area,R$2,FALSE)+Q4" +"VLOOKUP(T$7,_xlnm.Print_Area,R$2,FALSE)+Q4" +"VLOOKUP(U$7,_xlnm.Print_Area,R$2,FALSE)+Q4" +"VLOOKUP(V$7,_xlnm.Print_Area,R$2,FALSE)+Q4" +"VLOOKUP(W$7,_xlnm.Print_Area,R$2,FALSE)+Q4" +"VLOOKUP(X$7,_xlnm.Print_Area,R$2,FALSE)+Q4" +"VLOOKUP(Y$7,_xlnm.Print_Area,R$2,FALSE)+Q4" +"VLOOKUP(Z$7,_xlnm.Print_Area,R$2,FALSE)+Q4" +"VLOOKUP(AA$7,_xlnm.Print_Area,R$2,FALSE)+Q4" +"VLOOKUP(AB$7,_xlnm.Print_Area,R$2,FALSE)+Q4" +"VLOOKUP(AC$7,_xlnm.Print_Area,R$2,FALSE)+Q4" +"VLOOKUP(AD$7,_xlnm.Print_Area,R$2,FALSE)+Q4" +"graphlook" +"'GD Curves'!K1" +"Curves!C2" +"Curves!C3" +"Curves!C5" +"Curves!C4" +"'GD Curves'!M1" +"Curves!G2" +"Curves!G3" +"Curves!G5" +"Curves!G4" +"'GD Curves'!I1" +"Curves!F2" +"Curves!F3" +"Curves!F4" +"'GD Curves'!F1" +"Curves!J2" +"Curves!J3" +"Curves!J5" +"'GD Curves'!AH1" +"Curves!O2" +"Curves!O3" +"Curves!O5" +"Curves!O4" +"'GD Curves'!AF1" +"Curves!K2" +"Curves!K3" +"Curves!K4" +"'GD Curves'!Q1" +"Curves!U2" +"Curves!U5" +"Curves!U4" +"'GD Curves'!P1" +"Curves!V2" +"Curves!V5" +"Curves!V4" +"'GD Curves'!H1" +"Curves!E2" +"Curves!E3" +"Curves!E5" +"Curves!E4" +"'GD Curves'!X1" +"Curves!N2" +"Curves!N3" +"Curves!N5" +"Curves!N4" +"'GD Curves'!S1" +"Curves!H2" +"Curves!H3" +"Curves!H5" +"'GD Curves'!L1" +"Curves!I2" +"Curves!I5" +"Curves!I4" +"'GD Curves'!U1" +"Curves!Q2" +"Curves!Q5" +"Curves!Q4" +"'GD Curves'!J1" +"Curves!R2" +"Curves!R5" +"Curves!R4" +"'GD Curves'!AI1" +"Curves!S2" +"Curves!S5" +"Curves!S4" +"'GD Curves'!AJ1" +"Curves!T2" +"Curves!T5" +"Curves!T4" +"'GD Curves'!G1" +"Curves!D2" +"Curves!D3" +"Curves!D5" +"Curves!D4" +"'GD Curves'!AK1" +"Curves!L2" +"Curves!L3" +"Curves!L5" +"Curves!L4" +"'GD Curves'!V1" +"Curves!M2" +"Curves!M5" +"Curves!M4" +"'GD Curves'!AG1" +"Curves!W2" +"Curves!W5" +"Curves!W4" +"'GD Curves'!AL1" +"Curves!P2" +"Curves!P3" +"Curves!P5" +"Curves!P4" +"B34*A35*A34" +"C18" +"N18" +"Q18" +"X14" +"IF(B10<=B11,6,7)" +"INDEX(,$A$2,MATCH(C1,$B$18:$X$18,0))" +"AVERAGE(INDIRECT(N12))" +"AVERAGE(INDIRECT(P12))" +"ROW(A16)" +"MAX(A2,R9-6)" +"1/SQRT(3)" +"R9+1" +"Q10+4" +"CONCATENATE(ADDRESS($O$8+$Q$9-1,COLUMN()),"":"",ADDRESS($O$8+$R$9-1,COLUMN()))" +"CONCATENATE(ADDRESS($O$8+$Q$10-1,COLUMN()),"":"",ADDRESS($O$8+$R$10-1,COLUMN()))" +"graphlook" +"CONCATENATE(""CASH"",D$4)" +"CONCATENATE(""CASH"",E4)" +"VLOOKUP(D4,Curves,2,FALSE)" +"CONCATENATE(""GAS DAILY"",D$4)" +"_xlnm.Print_Area" +"C7-B5" +"B5" +"VLOOKUP($B5,CASHDATARNG,VLOOKUP(D1,PRICELOOK2,3,FALSE),FALSE)" +"VLOOKUP($C7,DataRange,HLOOKUP(N$1,DataRange,2,FALSE)+1,FALSE)" +"C5+1" +"H6+F6" +"(H6-D5)/$A5" +"VLOOKUP($B5,_xlnm.Print_Area,VLOOKUP(D2,PRICELOOK2,3,FALSE),FALSE)" +"IF(D$4=""NYMEX"",$N5,K5+$N5)" +"OFFSET($E$11,$E$2-1,F4)" +"graphlook" +"MATCH(E1,E11:E50)" +"B2" +"CurveRange" +"F6" +"#REF!C2" +"#REF!C4" +"FIXED(Q4,3)" +"WORKSHEET!CJ499" +"#REF!D3" +"#REF!D4" +"WORKSHEET!CK499" +"#REF!E2" +"#REF!E3" +"#REF!E4" +"WORKSHEET!CG499" +"TODAY()" +"H3*H2*H1" +"F10" +"VLOOKUP(F10-1,GDDAYS,2,FALSE)" +"AX13" +"AVERAGE(F13,I13,L13,O13,R13)" +"AVERAGE(H13,K13,N13,Q13,T13)" +"VLOOKUP(F$10,cash,$W13,FALSE)" +"VLOOKUP(F$10,,$X13,FALSE)" +"VLOOKUP(F$10,,$Y13,FALSE)" +"IF(F8=""open"",27,31)" +"Y13+26" +"Z13+22" +"VLOOKUP($AE$10,cash,W13,FALSE)" +"VLOOKUP($AE$10,,X13,FALSE)" +"AE13" +"AF13-AE13+AF13" +"VLOOKUP(F$10,,31,FALSE)" +"IF(BASISYN=""basis"",AX15-C$13,AX15)" +"VLOOKUP(F$10,cash,$W15,FALSE)-F$13" +"VLOOKUP(F$10,,$X15,FALSE)-G$13" +"VLOOKUP(F$10,,$Y15,FALSE)-H$13" +"A1178+1" +"CONCATENATE($C2,C3)" +"CONCATENATE($W2,W3)" +"CONCATENATE($AM2,AM3)" +"VLOOKUP($A3,,2,FALSE)" +"A4" +"VLOOKUP($A3,cash,2,FALSE)" +"A4" +"B4*B3*B2" +"CONCATENATE(""CASH"",I4)" +"B3*B2" +"N5+1" +"B6+1" +"C1172" +"A6+B1889" +"IF(BASISYN=""YES"",""BASIS"",""FIXED PRICE"")" +"ROUND(AVERAGE(C726:C755),3)" +"VLOOKUP(F5,_xlnm.Print_Area,2,FALSE)" +"VLOOKUP(C3,,3,FALSE)" +"VLOOKUP(F3,,3,FALSE)" +"VLOOKUP(X4,,3,FALSE)" +"CONCATENATE($F$5,"" "",$C$5,"" SWAP "")" +"V4" +"TERM" +"CONCATENATE(PRICELOOK3,"" "",""DAY"","" "",""MA"")" +"TERM1" +"TERM1" +"IF(MIN($N6:$O6)=0,0,N6)" +"IF(MIN($N6:$O6)=0,0,O6)" +"IF(MIN(C6,E6)=0,0,E6-C6)" +"IF(BASISYN=""YES"",Q6-S6,Q6)" +"IF(ISNA(V6),"" "",V6)" +"LN(V7/V6)" +"IF(PRICELOOK3=7,AVERAGE(C3:C9),0)" +"IF(PRICELOOK3=7,AVERAGE(C4:C11),0)" +"H10+1" +"IF(PRICELOOK3=7,AVERAGE(C13:C19),IF(PRICELOOK3=14,AVERAGE(C6:C19),0))" +"SQRT(255)" +"VLOOKUP($B26,IF(W$1=2,volgrange,IF(W$1=3,volgrangegd,IF(W$1=4,cash,))),W$2,FALSE)" +"CONCATENATE(C5,"" "",CJ25)" +"CONCATENATE(E5,"" "",CK25)" +"STDEV(CO6:CO27)*CJ$24" +"IF(PRICELOOK3=7,AVERAGE(C29:C35),IF(PRICELOOK3=14,AVERAGE(C22:C35),IF(PRICELOOK3=30,AVERAGE(C6:C35),0)))" +"IF(PRICELOOK3=7,AVERAGE(C37:C43),IF(PRICELOOK3=14,AVERAGE(C30:C43),IF(PRICELOOK3=30,AVERAGE(C14:C43),IF(PRICELOOK3=40,AVERAGE(C4:C43),0))))" +"IF(PRICELOOK3=7,AVERAGE(C38:C44),IF(PRICELOOK3=14,AVERAGE(C31:C44),IF(PRICELOOK3=30,AVERAGE(C15:C44),IF(PRICELOOK3=40,AVERAGE(C4:C44),0))))" +"AVERAGE(BP$250:BP$755)" +"ROUND(BP$226,2)" +"IF(BK230=0,0,IF(BL230=0,0,1))" +"BN230" +"V230" +"LN(BW231/BW230)" +"IF(BM250=0,"" "",BO250)" +"BV252" +"IF(ISNUMBER(STDEV(BY231:BY252)),STDEV(BY231:BY252)*SQRT(252),0)" +"ROUND(STDEV(CO478:CO499)*CJ$24,2)" +"V736-V735" +"AX736-AX735" +"A755-1" +"B755" +"IF(PRICELOOK3=""BOLLINGER"",$J755+$AH755,0)" +"IF(PRICELOOK3=""BOLLINGER"",$J755-$AH755,0)" +"IF(ISNA(V755),Q754,V755)" +"LN(V755/V754)" +"STDEV(AB746:AB755)*SQRT(255)" +"(AI755)*AG755*AH$757" +"AVERAGE(J746:J755)" +"W755-Y755" +"AVERAGE(J737:J755)" +"AVERAGE(J637:J733)" +"AVERAGE(CB252:CB755)" +"ROUND(CB759,3)" +"CONCATENATE(TERM,"" "",CB761,"" "",TERM1,"" "",CC761)" +"SQRT(252)" +"VLOOKUP(D1,,3,FALSE)" +"VLOOKUP($A6,IF(D$3=2,volgrange,IF(D$3=3,cash,)),D$4,FALSE)" +"VLOOKUP($C9,offsets,2,FALSE)" +"C9" +"VLOOKUP($A10,cash,D$4,FALSE)" +"IF(D10F9,D10-F9,0)" +"A10+1" +"IF(D11F9,D11-F9,0)" +"IF(D12F9,D12-F9,0)" +"IF(D13F9,D13-F9,0)" +"IF(D14F9,D14-F9,0)" +"IF(D15F9,D15-F9,0)" +"IF(D16F9,D16-F9,0)" +"IF(D17F9,D17-F9,0)" +"IF(D18F9,D18-F9,0)" +"IF(D19F9,D19-F9,0)" +"IF(D20F9,D20-F9,0)" +"IF(D21F9,D21-F9,0)" +"IF(D22F9,D22-F9,0)" +"IF(D23F9,D23-F9,0)" +"IF(D24F9,D24-F9,0)" +"IF(D25F9,D25-F9,0)" +"IF(D26F9,D26-F9,0)" +"IF(D27F9,D27-F9,0)" +"IF(D28F9,D28-F9,0)" +"IF(D29F9,D29-F9,0)" +"IF(D30F9,D30-F9,0)" +"IF(D31F9,D31-F9,0)" +"IF(D32F9,D32-F9,0)" +"IF(D33F9,D33-F9,0)" +"IF(D34F9,D34-F9,0)" +"IF(D35F9,D35-F9,0)" +"IF(D36F9,D36-F9,0)" +"IF(D37F9,D37-F9,0)" +"IF(D38F9,D38-F9,0)" +"IF(D39F9,D39-F9,0)" +"IF(D40F9,D40-F9,0)" +"AVERAGE(F10:F40)" +"AVERAGE(F45:F74)" +"SQRT(252)" +"VLOOKUP(D1,,3,FALSE)" +"VLOOKUP(G1,,3,FALSE)" +"STDEV(G11:G40)*$B$1" +"IF(ISNUMBER(I9),I9,1.1)" +"MAX(D10:D40)" +"C9" +"VLOOKUP($A10,cash,D$4,FALSE)" +"MIN(D10:D40)" +"A10+1" +"LN(D11/D10)" +"STDEV(G44:G72)*$B$1" +"MAX(D43:D74)" +"MIN(D43:D74)" +"MAX(D110:D142)" +"MIN(D110:D142)" +"MAX(D179:D213)" +"MIN(D179:D213)" +"STDEV(G215:G241)*$B$1" +"MAX(D246:D295)" +"MIN(D246:D295)" +"MAX(D555:D588)" +"MIN(D555:D588)" +"IF(ISNUMBER(J590),J590,1.1)" +"MAX(D692:D721)" +"MIN(D692:D721)" +"STDEV(G1452:G1479)*$B$1" +"SQRT(252)" +"VLOOKUP(D1,,3,FALSE)" +"VLOOKUP(G1,,3,FALSE)" +"VLOOKUP($A6,IF(D$3=2,volgrange,IF(D$3=3,volgrangegd,IF(D$3=4,cash,))),D$4,FALSE)" +"STDEV(G11:G31)*15.87" +"IF(ISNUMBER(I9),I9,1.1)" +"MAX(D10:D31)" +"MIN(D10:D31)" +"IF(ISNUMBER(D10),IF(ISNUMBER(E10),E10-D10,""nd ""),""nd"")" +"LN(D11/D10)" +"STDEV(G35:G53)*15.87" +"STDEV(G57:G78)*15.87" +"STDEV(G84:G101)*15.87" +"STDEV(G131:G147)*15.87" +"STDEV(G153:G168)*15.87" +"STDEV(G174:G188)*15.87" +"STDEV(G194:G213)*15.87" +"IF(ISNUMBER(J417),J417,1.1)" +"MAX(D1206:D1225)" +"MIN(D1206:D1225)" +"MAX(D1256:D1299)" +"MIN(E1256:E1299)" +"LN(D1261/D1259)" +"MAX(D1280:D1324)" +"MIN(E1280:E1324)" +"MIN(D1304:D1324)" +"MIN(D1329:D1347)" +"LN(E1347/E1339)" +"IF(ISNUMBER(D1347),IF(ISNUMBER(E1347),E1347-D1347,"" ""),"" "")" +"MAX(D1352:D1397)" +"MIN(E1352:E1397)" +"MAX(D1402:D1444)" +"MIN(E1402:E1444)" +"LN(O1424/#REF)" +"LN(O1425/O1424)" +"MAX(D1453:D1502)" +"MIN(E1453:E1502)" +"STDEV(G1479:G1502)*15.87" +"MIN(D1478:D1502)" +"B5" +"'vol worksheet'!D1" +"'vol worksheet'!G1" +"CONCATENATE(H2,"" / "",I2)" +"'GD VOL WORKSHEET'!D1" +"'GD VOL WORKSHEET'!G1" +"CONCATENATE(M5,"" -"",N5)" +"B6-C6" +"SQRT(365)" +"AVERAGE(B6:B10)" +"AVERAGE(B11:B17)" +"AVERAGE(B18:B22)" +"AVERAGE(B23:B29)" +"AVERAGE(B30:B34)" +"AVERAGE(B35:B41)" +"AVERAGE(B42:B46)" +"AVERAGE(B48:B54)" +"AVERAGE(B54:B58)" +"AVERAGE(B59:B63)" +"CONCATENATE(""SPOT"",AS7)" +"#REF!B2" +"B3+1" +"VLOOKUP(E$7,TERM2,$F$2,FALSE)" +"VLOOKUP(F$7,TERM2,$F$2,FALSE)" +"VLOOKUP(AE$7,TERM2,AF$2,FALSE)" +"VLOOKUP(AF$7,TERM2,AF$2,FALSE)+AE4" +"VLOOKUP(AG$7,TERM2,AF$2,FALSE)+AE4" +"VLOOKUP(AH$7,TERM2,AF$2,FALSE)+AE4" +"VLOOKUP(AI$7,TERM2,AF$2,FALSE)+AE4" +"VLOOKUP(AJ$7,TERM2,AF$2,FALSE)+AE4" +"VLOOKUP(AK$7,TERM2,AF$2,FALSE)+AE4" +"VLOOKUP(AL$7,TERM2,AF$2,FALSE)+AE4" +"VLOOKUP(AM$7,TERM2,AF$2,FALSE)+AE4" +"VLOOKUP(AN$7,TERM2,AF$2,FALSE)+AE4" +"VLOOKUP(AO$7,TERM2,AF$2,FALSE)+AE4" +"VLOOKUP(AP$7,TERM2,AF$2,FALSE)+AE4" +"VLOOKUP(AQ$7,TERM2,AF$2,FALSE)+AE4" +"VLOOKUP(AR$7,TERM2,AF$2,FALSE)+AE4" +"VLOOKUP(AS$7,TERM2,$AF$2,FALSE)+$AE$4" +"VLOOKUP(BE$7,TERM2,BF$2,FALSE)" +"VLOOKUP(BF$7,TERM2,BF$2,FALSE)+BE4" +"VLOOKUP(BG$7,TERM2,BF$2,FALSE)+BE4" +"VLOOKUP(BH$7,TERM2,BF$2,FALSE)+BE4" +"VLOOKUP(BI$7,TERM2,BF$2,FALSE)+BE4" +"VLOOKUP(BJ$7,TERM2,BF$2,FALSE)+BE4" +"VLOOKUP(BK$7,TERM2,BF$2,FALSE)+BE4" +"VLOOKUP(BL$7,TERM2,BF$2,FALSE)+BE4" +"VLOOKUP(BM$7,TERM2,BF$2,FALSE)+BE4" +"VLOOKUP(BN$7,TERM2,BF$2,FALSE)+BE4" +"VLOOKUP(BO$7,TERM2,BF$2,FALSE)+BE4" +"VLOOKUP(BP$7,TERM2,BF$2,FALSE)+BE4" +"VLOOKUP(BQ$7,TERM2,BF$2,FALSE)+BE4" +"VLOOKUP(BR$7,TERM2,$BF$2,FALSE)+$BE$4" +"VLOOKUP(CA$7,TERM2,CB$2,FALSE)" +"VLOOKUP(CB$7,TERM2,CB$2,FALSE)+CA4" +"VLOOKUP(CC$7,TERM2,CB$2,FALSE)+CA4" +"VLOOKUP(CD$7,TERM2,CB$2,FALSE)+CA4" +"VLOOKUP(CE$7,TERM2,CB$2,FALSE)+CA4" +"VLOOKUP(CF$7,TERM2,CB$2,FALSE)+CA4" +"VLOOKUP(CG$7,TERM2,CB$2,FALSE)+CA4" +"VLOOKUP(CH$7,TERM2,CB$2,FALSE)+CA4" +"VLOOKUP(CI$7,TERM2,CB$2,FALSE)+CA4" +"VLOOKUP(CJ$7,TERM2,CB$2,FALSE)+CA4" +"VLOOKUP(CK$7,TERM2,CB$2,FALSE)+CA4" +"VLOOKUP(CL$7,TERM2,CB$2,FALSE)+CA4" +"VLOOKUP(CM$7,TERM2,CB$2,FALSE)+CA4" +"VLOOKUP(CN$7,TERM2,$CB$2,FALSE)+$CA$4" +"D6+1" +"AE9-AB9" +"$AE1248+(AF1247-$AE1247)" +"VLOOKUP(E$7,TERM2,$F$2,FALSE)" +"VLOOKUP(F$7,TERM2,$F$2,FALSE)" +"VLOOKUP(AE$7,TERM2,AF$2,FALSE)" +"VLOOKUP(AF$7,TERM2,AF$2,FALSE)+AE1268" +"VLOOKUP(AG$7,TERM2,AF$2,FALSE)+AE1268" +"VLOOKUP(AH$7,TERM2,AF$2,FALSE)+AE1268" +"VLOOKUP(AI$7,TERM2,AF$2,FALSE)+AE1268" +"VLOOKUP(AJ$7,TERM2,AF$2,FALSE)+AE1268" +"VLOOKUP(AK$7,TERM2,AF$2,FALSE)+AE1268" +"VLOOKUP(AL$7,TERM2,AF$2,FALSE)+AE1268" +"VLOOKUP(AM$7,TERM2,AF$2,FALSE)+AE1268" +"VLOOKUP(AN$7,TERM2,AF$2,FALSE)+AE1268" +"VLOOKUP(AO$7,TERM2,AF$2,FALSE)+AE1268" +"VLOOKUP(AP$7,TERM2,AF$2,FALSE)+AE1268" +"VLOOKUP(AQ$7,TERM2,AF$2,FALSE)+AE1268" +"VLOOKUP(AR$7,TERM2,AF$2,FALSE)+AE1268" +"VLOOKUP(AS$7,TERM2,$AF$2,FALSE)+$AE$4" +"VLOOKUP(BE$7,TERM2,BF$2,FALSE)" +"VLOOKUP(BF$7,TERM2,BF$2,FALSE)+BE1268" +"VLOOKUP(BG$7,TERM2,BF$2,FALSE)+BE1268" +"VLOOKUP(BH$7,TERM2,BF$2,FALSE)+BE1268" +"VLOOKUP(BI$7,TERM2,BF$2,FALSE)+BE1268" +"VLOOKUP(BJ$7,TERM2,BF$2,FALSE)+BE1268" +"VLOOKUP(BK$7,TERM2,BF$2,FALSE)+BE1268" +"VLOOKUP(BL$7,TERM2,BF$2,FALSE)+BE1268" +"VLOOKUP(BM$7,TERM2,BF$2,FALSE)+BE1268" +"VLOOKUP(BN$7,TERM2,BF$2,FALSE)+BE1268" +"VLOOKUP(BO$7,TERM2,BF$2,FALSE)+BE1268" +"VLOOKUP(BP$7,TERM2,BF$2,FALSE)+BE1268" +"VLOOKUP(BQ$7,TERM2,BF$2,FALSE)+BE1268" +"VLOOKUP(BR$7,TERM2,$BF$2,FALSE)+$BE$4" +"VLOOKUP(CA$7,TERM2,CB$2,FALSE)" +"VLOOKUP(CB$7,TERM2,CB$2,FALSE)+CA1268" +"VLOOKUP(CC$7,TERM2,CB$2,FALSE)+CA1268" +"VLOOKUP(CD$7,TERM2,CB$2,FALSE)+CA1268" +"VLOOKUP(CE$7,TERM2,CB$2,FALSE)+CA1268" +"VLOOKUP(CF$7,TERM2,CB$2,FALSE)+CA1268" +"VLOOKUP(CG$7,TERM2,CB$2,FALSE)+CA1268" +"VLOOKUP(CH$7,TERM2,CB$2,FALSE)+CA1268" +"VLOOKUP(CI$7,TERM2,CB$2,FALSE)+CA1268" +"VLOOKUP(CJ$7,TERM2,CB$2,FALSE)+CA1268" +"VLOOKUP(CK$7,TERM2,CB$2,FALSE)+CA1268" +"VLOOKUP(CL$7,TERM2,CB$2,FALSE)+CA1268" +"VLOOKUP(CM$7,TERM2,CB$2,FALSE)+CA1268" +"VLOOKUP(CN$7,TERM2,$CB$2,FALSE)+$CA$4" +"B3+1" +"AVERAGE(B112,B114)" +"Z285+(#REF-#REF)" +"VLOOKUP(AE$4,TERM2,5,FALSE)" +"VLOOKUP(AG$4,TERM2,5,FALSE)" +"VLOOKUP(CA$4,TERM2,6,FALSE)" +"VLOOKUP(Q$7,TERM2,R$2,FALSE)" +"VLOOKUP(R$7,TERM2,R$2,FALSE)+Q4" +"VLOOKUP(S$7,TERM2,R$2,FALSE)+Q4" +"VLOOKUP(T$7,TERM2,R$2,FALSE)+Q4" +"VLOOKUP(U$7,TERM2,R$2,FALSE)+Q4" +"VLOOKUP(V$7,TERM2,R$2,FALSE)+Q4" +"VLOOKUP(W$7,TERM2,R$2,FALSE)+Q4" +"VLOOKUP(X$7,TERM2,R$2,FALSE)+Q4" +"VLOOKUP(Y$7,TERM2,R$2,FALSE)+Q4" +"VLOOKUP(Z$7,TERM2,R$2,FALSE)+Q4" +"VLOOKUP(AA$7,TERM2,R$2,FALSE)+Q4" +"VLOOKUP(AB$7,TERM2,R$2,FALSE)+Q4" +"VLOOKUP(AC$7,TERM2,R$2,FALSE)+Q4" +"VLOOKUP(AD$7,TERM2,R$2,FALSE)+Q4" +"VLOOKUP(Q$7,TERM2,R$2,FALSE)" +"VLOOKUP(R$7,TERM2,R$2,FALSE)+Q1040" +"VLOOKUP(S$7,TERM2,R$2,FALSE)+Q1040" +"VLOOKUP(T$7,TERM2,R$2,FALSE)+Q1040" +"VLOOKUP(U$7,TERM2,R$2,FALSE)+Q1040" +"VLOOKUP(V$7,TERM2,R$2,FALSE)+Q1040" +"VLOOKUP(W$7,TERM2,R$2,FALSE)+Q1040" +"VLOOKUP(X$7,TERM2,R$2,FALSE)+Q1040" +"VLOOKUP(Y$7,TERM2,R$2,FALSE)+Q1040" +"VLOOKUP(Z$7,TERM2,R$2,FALSE)+Q1040" +"VLOOKUP(AA$7,TERM2,R$2,FALSE)+Q1040" +"VLOOKUP(AB$7,TERM2,R$2,FALSE)+Q1040" +"VLOOKUP(AC$7,TERM2,R$2,FALSE)+Q1040" +"VLOOKUP(AD$7,TERM2,R$2,FALSE)+Q1040" +"ROUND(B19/416,0)" +"ROUND(AC19/368,0)" +"ROUND(SUM(B20:B21)/328,0)" +"ROUND(AC19/368,0)" +"ROUND(AE19/416,0)" +"+SUM(R22:V22)" +"ROUND(B19/416,0)" +"ROUND(AC19/368,0)" +"ROUND(SUM(B20:B21)/328,0)" +"ROUND(AC19/368,0)" +"ROUND(AE19/416,0)" +"ROUND(B19/416,0)" +"ROUND(AC19/368,0)" +"ROUND(SUM(B20:B21)/328,0)" +"ROUND(AC19/368,0)" +"ROUND(AE19/416,0)" +"ROUND(B19/416,0)" +"ROUND(AC19/368,0)" +"ROUND(SUM(B20:B21)/328,0)" +"ROUND(AC19/368,0)" +"ROUND(AE19/416,0)" +"'EOL Approvals'!A2" +"NOW()" +"B10" +"'EOL Approvals'!A2" +"NOW()" +"B6" +"'EOL Approvals'!A2" +"NOW()" +"'EOL Approvals'!A2" +"B7" +"'EOL Approvals'!A2" +"NOW()" +"B6" +"'EOL Approvals'!A2" +"'EOL Approvals'!A2" +"B6" +"'EOL Approvals'!A2" +"'EOL Approvals'!A2" +"'EOL Approvals'!A2" +"'EOL Approvals'!A2" +"ADDRESS(ROW($C$9),COLUMN($C$9))" +"ADDRESS(ROW($C$9),COLUMN($C$9))" +"3.8573/30" +"5.1109/30" +"0.06+0.0022" +"ADDRESS(ROW($C$9),COLUMN($C$9))" +"0.0312+0.0022" +"ADDRESS(ROW($C$9),COLUMN($C$9))" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($C$7),COLUMN($C$7))" +"ADDRESS(ROW($F$4),COLUMN($F$4))" +"H10-I10" +"H10-I10" +"SUM(INDIRECT(CONCATENATE(ADDRESS($AI24,COLUMN()),"":"",ADDRESS($AJ24,COLUMN()))))" +"ROW($AI23)" +"'Daily Operation'!D7" +"Configuration!I3" +"E51" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($E$7),COLUMN($E$7))" +"ADDRESS(ROW($C$8),COLUMN($C$8))" +"ADDRESS(ROW($C$10),COLUMN($C$10))" +"ADDRESS(ROW($G$12),COLUMN($G$12))" +"H10-I10" +"H10-I10" +"SUM(INDIRECT(CONCATENATE(ADDRESS($AI12,COLUMN()),"":"",ADDRESS($AJ12,COLUMN()))))" +"ROW($AI11)" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($C$10),COLUMN($C$10))" +"CONCATENATE(""POSITION REPORT : "",UPPER(F3))" +"SUMIF($G$10:$G$23,$G$27,$H$10:$H$23)" +"SUMIF($G$10:$G$23,$G$27,$I$10:$I$23)" +"SUMIF($G$10:$G$23,$G$27,$J$10:$J$23)" +"SUMIF($G$10:$G$23,$G$27,$K$10:$K$23)" +"SUMIF($G$10:$G$23,$G$27,$L$10:$L$23)" +"SUMIF($G$10:$G$23,$G$27,$M$10:$M$23)" +"SUMIF($G$10:$G$23,$G$27,$N$10:$N$23)" +"SUMIF($G$10:$G$23,$G$27,$O$10:$O$23)" +"SUMIF($G$10:$G$23,$G$27,$P$10:$P$23)" +"SUMIF($G$10:$G$23,$G$27,$Q$10:$Q$23)" +"SUMIF($G$10:$G$23,$G$27,$R$10:$R$23)" +"SUMIF($G$10:$G$23,$G$27,$S$10:$S$23)" +"SUMIF($G$10:$G$23,$G$27,$T$10:$T$23)" +"SUMIF($G$10:$G$23,$G$28,$H$10:$H$23)" +"SUMIF($G$10:$G$23,$G$28,$I$10:$I$23)" +"SUMIF($G$10:$G$23,$G$28,$J$10:$J$23)" +"SUMIF($G$10:$G$23,$G$28,$K$10:$K$23)" +"SUMIF($G$10:$G$23,$G$28,$L$10:$L$23)" +"SUMIF($G$10:$G$23,$G$28,$M$10:$M$23)" +"SUMIF($G$10:$G$23,$G$28,$N$10:$N$23)" +"SUMIF($G$10:$G$23,$G$28,$O$10:$O$23)" +"SUMIF($G$10:$G$23,$G$28,$P$10:$P$23)" +"SUMIF($G$10:$G$23,$G$28,$Q$10:$Q$23)" +"SUMIF($G$10:$G$23,$G$28,$R$10:$R$23)" +"SUMIF($G$10:$G$23,$G$28,$S$10:$S$23)" +"SUMIF($G$10:$G$23,$G$28,$T$10:$T$23)" +"SUMIF($G$10:$G$23,$G$29,$H$10:$H$23)" +"SUMIF($G$10:$G$23,$G$29,$I$10:$I$23)" +"SUMIF($G$10:$G$23,$G$29,$J$10:$J$23)" +"SUMIF($G$10:$G$23,$G$29,$K$10:$K$23)" +"SUMIF($G$10:$G$23,$G$29,$L$10:$L$23)" +"SUMIF($G$10:$G$23,$G$29,$M$10:$M$23)" +"SUMIF($G$10:$G$23,$G$29,$N$10:$N$23)" +"SUMIF($G$10:$G$23,$G$29,$O$10:$O$23)" +"SUMIF($G$10:$G$23,$G$29,$P$10:$P$23)" +"SUMIF($G$10:$G$23,$G$29,$Q$10:$Q$23)" +"SUMIF($G$10:$G$23,$G$29,$R$10:$R$23)" +"SUMIF($G$10:$G$23,$G$29,$S$10:$S$23)" +"SUMIF($G$10:$G$23,$G$29,$T$10:$T$23)" +"SUMIF($G$10:$G$23,$G$30,$H$10:$H$23)" +"SUMIF($G$10:$G$23,$G$30,$I$10:$I$23)" +"SUMIF($G$10:$G$23,$G$30,$J$10:$J$23)" +"SUMIF($G$10:$G$23,$G$30,$K$10:$K$23)" +"SUMIF($G$10:$G$23,$G$30,$L$10:$L$23)" +"SUMIF($G$10:$G$23,$G$30,$M$10:$M$23)" +"SUMIF($G$10:$G$23,$G$30,$N$10:$N$23)" +"SUMIF($G$10:$G$23,$G$30,$O$10:$O$23)" +"SUMIF($G$10:$G$23,$G$30,$P$10:$P$23)" +"SUMIF($G$10:$G$23,$G$30,$Q$10:$Q$23)" +"SUMIF($G$10:$G$23,$G$30,$R$10:$R$23)" +"SUMIF($G$10:$G$23,$G$30,$S$10:$S$23)" +"SUMIF($G$10:$G$23,$G$30,$T$10:$T$23)" +"SUMIF($G$10:$G$23,$G$31,$H$10:$H$23)" +"SUMIF($G$10:$G$23,$G$31,$I$10:$I$23)" +"SUMIF($G$10:$G$23,$G$31,$J$10:$J$23)" +"SUMIF($G$10:$G$23,$G$31,$K$10:$K$23)" +"SUMIF($G$10:$G$23,$G$31,$L$10:$L$23)" +"SUMIF($G$10:$G$23,$G$31,$M$10:$M$23)" +"SUMIF($G$10:$G$23,$G$31,$N$10:$N$23)" +"SUMIF($G$10:$G$23,$G$31,$O$10:$O$23)" +"SUMIF($G$10:$G$23,$G$31,$P$10:$P$23)" +"SUMIF($G$10:$G$23,$G$31,$Q$10:$Q$23)" +"SUMIF($G$10:$G$23,$G$31,$R$10:$R$23)" +"SUMIF($G$10:$G$23,$G$31,$S$10:$S$23)" +"SUMIF($G$10:$G$23,$G$31,$T$10:$T$23)" +"SUMIF($H$10:$H$23,"">0"",$H$10:$H$23)" +"SUMIF($I$10:$I$23,"">0"",$I$10:$I$23)" +"SUMIF($J$10:$J$23,"">0"",$J$10:$J$23)" +"SUMIF($K$10:$K$23,"">0"",$K$10:$K$23)" +"SUMIF($L$10:$L$23,"">0"",$L$10:$L$23)" +"SUMIF($M$10:$M$23,"">0"",$M$10:$M$23)" +"SUMIF($N$10:$N$23,"">0"",$N$10:$N$23)" +"SUMIF($O$10:$O$23,"">0"",$O$10:$O$23)" +"SUMIF($P$10:$P$23,"">0"",$P$10:$P$23)" +"SUMIF($Q$10:$Q$23,"">0"",$Q$10:$Q$23)" +"SUMIF($R$10:$R$23,"">0"",$R$10:$R$23)" +"SUMIF($S$10:$S$23,"">0"",$S$10:$S$23)" +"SUMIF($T$10:$T$23,"">0"",$T$10:$T$23)" +"SUMIF($H$10:$H$23,""<0"",$H$10:$H$23)" +"SUMIF($I$10:$I$23,""<0"",$I$10:$I$23)" +"SUMIF($J$10:$J$23,""<0"",$J$10:$J$23)" +"SUMIF($K$10:$K$23,""<0"",$K$10:$K$23)" +"SUMIF($L$10:$L$23,""<0"",$L$10:$L$23)" +"SUMIF($M$10:$M$23,""<0"",$M$10:$M$23)" +"SUMIF($N$10:$N$23,""<0"",$N$10:$N$23)" +"SUMIF($O$10:$O$23,""<0"",$O$10:$O$23)" +"SUMIF($P$10:$P$23,""<0"",$P$10:$P$23)" +"SUMIF($Q$10:$Q$23,""<0"",$Q$10:$Q$23)" +"SUMIF($R$10:$R$23,""<0"",$R$10:$R$23)" +"SUMIF($S$10:$S$23,""<0"",$S$10:$S$23)" +"SUMIF($T$10:$T$23,""<0"",$T$10:$T$23)" +"SUM(V10:V34)" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($C$10),COLUMN($C$10))" +"CONCATENATE(""POSITION REPORT : "",UPPER(F3))" +"SUM(H10:T10)" +"SUMIF($G$10:$G$11,$G$15,$H$10:$H$11)" +"SUMIF($G$10:$G$11,$G$15,$I$10:$I$11)" +"SUMIF($G$10:$G$11,$G$15,$J$10:$J$11)" +"SUMIF($G$10:$G$11,$G$15,$K$10:$K$11)" +"SUMIF($G$10:$G$11,$G$15,$L$10:$L$11)" +"SUMIF($G$10:$G$11,$G$15,$M$10:$M$11)" +"SUMIF($G$10:$G$11,$G$15,$N$10:$N$11)" +"SUMIF($G$10:$G$11,$G$15,$O$10:$O$11)" +"SUMIF($G$10:$G$11,$G$15,$P$10:$P$11)" +"SUMIF($G$10:$G$11,$G$15,$Q$10:$Q$11)" +"SUMIF($G$10:$G$11,$G$15,$R$10:$R$11)" +"SUMIF($G$10:$G$11,$G$15,$S$10:$S$11)" +"SUMIF($G$10:$G$11,$G$15,$T$10:$T$11)" +"SUMIF($G$10:$G$11,$G$16,$H$10:$H$11)" +"SUMIF($G$10:$G$11,$G$16,$I$10:$I$11)" +"SUMIF($G$10:$G$11,$G$16,$J$10:$J$11)" +"SUMIF($G$10:$G$11,$G$16,$K$10:$K$11)" +"SUMIF($G$10:$G$11,$G$16,$L$10:$L$11)" +"SUMIF($G$10:$G$11,$G$16,$M$10:$M$11)" +"SUMIF($G$10:$G$11,$G$16,$N$10:$N$11)" +"SUMIF($G$10:$G$11,$G$16,$O$10:$O$11)" +"SUMIF($G$10:$G$11,$G$16,$P$10:$P$11)" +"SUMIF($G$10:$G$11,$G$16,$Q$10:$Q$11)" +"SUMIF($G$10:$G$11,$G$16,$R$10:$R$11)" +"SUMIF($G$10:$G$11,$G$16,$S$10:$S$11)" +"SUMIF($G$10:$G$11,$G$16,$T$10:$T$11)" +"SUMIF($H$10:$H$11,"">0"",$H$10:$H$11)" +"SUMIF($I$10:$I$11,"">0"",$I$10:$I$11)" +"SUMIF($J$10:$J$11,"">0"",$J$10:$J$11)" +"SUMIF($K$10:$K$11,"">0"",$K$10:$K$11)" +"SUMIF($L$10:$L$11,"">0"",$L$10:$L$11)" +"SUMIF($M$10:$M$11,"">0"",$M$10:$M$11)" +"SUMIF($N$10:$N$11,"">0"",$N$10:$N$11)" +"SUMIF($O$10:$O$11,"">0"",$O$10:$O$11)" +"SUMIF($P$10:$P$11,"">0"",$P$10:$P$11)" +"SUMIF($Q$10:$Q$11,"">0"",$Q$10:$Q$11)" +"SUMIF($R$10:$R$11,"">0"",$R$10:$R$11)" +"SUMIF($S$10:$S$11,"">0"",$S$10:$S$11)" +"SUMIF($T$10:$T$11,"">0"",$T$10:$T$11)" +"SUMIF($H$10:$H$11,""<0"",$H$10:$H$11)" +"SUMIF($I$10:$I$11,""<0"",$I$10:$I$11)" +"SUMIF($J$10:$J$11,""<0"",$J$10:$J$11)" +"SUMIF($K$10:$K$11,""<0"",$K$10:$K$11)" +"SUMIF($L$10:$L$11,""<0"",$L$10:$L$11)" +"SUMIF($M$10:$M$11,""<0"",$M$10:$M$11)" +"SUMIF($N$10:$N$11,""<0"",$N$10:$N$11)" +"SUMIF($O$10:$O$11,""<0"",$O$10:$O$11)" +"SUMIF($P$10:$P$11,""<0"",$P$10:$P$11)" +"SUMIF($Q$10:$Q$11,""<0"",$Q$10:$Q$11)" +"SUMIF($R$10:$R$11,""<0"",$R$10:$R$11)" +"SUMIF($S$10:$S$11,""<0"",$S$10:$S$11)" +"SUMIF($T$10:$T$11,""<0"",$T$10:$T$11)" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($C$10),COLUMN($C$10))" +"CONCATENATE(""POSITION REPORT : "",UPPER(F3))" +"SUMIF($G$10:$G$17,$G$21,$H$10:$H$17)" +"SUMIF($G$10:$G$17,$G$21,$I$10:$I$17)" +"SUMIF($G$10:$G$17,$G$21,$J$10:$J$17)" +"SUMIF($G$10:$G$17,$G$21,$K$10:$K$17)" +"SUMIF($G$10:$G$17,$G$21,$L$10:$L$17)" +"SUMIF($G$10:$G$17,$G$21,$M$10:$M$17)" +"SUMIF($G$10:$G$17,$G$21,$N$10:$N$17)" +"SUMIF($G$10:$G$17,$G$21,$O$10:$O$17)" +"SUMIF($G$10:$G$17,$G$21,$P$10:$P$17)" +"SUMIF($G$10:$G$17,$G$21,$Q$10:$Q$17)" +"SUMIF($G$10:$G$17,$G$21,$R$10:$R$17)" +"SUMIF($G$10:$G$17,$G$21,$S$10:$S$17)" +"SUMIF($G$10:$G$17,$G$21,$T$10:$T$17)" +"SUMIF($G$10:$G$17,$G$22,$H$10:$H$17)" +"SUMIF($G$10:$G$17,$G$22,$I$10:$I$17)" +"SUMIF($G$10:$G$17,$G$22,$J$10:$J$17)" +"SUMIF($G$10:$G$17,$G$22,$K$10:$K$17)" +"SUMIF($G$10:$G$17,$G$22,$L$10:$L$17)" +"SUMIF($G$10:$G$17,$G$22,$M$10:$M$17)" +"SUMIF($G$10:$G$17,$G$22,$N$10:$N$17)" +"SUMIF($G$10:$G$17,$G$22,$O$10:$O$17)" +"SUMIF($G$10:$G$17,$G$22,$P$10:$P$17)" +"SUMIF($G$10:$G$17,$G$22,$Q$10:$Q$17)" +"SUMIF($G$10:$G$17,$G$22,$R$10:$R$17)" +"SUMIF($G$10:$G$17,$G$22,$S$10:$S$17)" +"SUMIF($G$10:$G$17,$G$22,$T$10:$T$17)" +"SUMIF($H$10:$H$17,"">0"",$H$10:$H$17)" +"SUMIF($I$10:$I$17,"">0"",$I$10:$I$17)" +"SUMIF($J$10:$J$17,"">0"",$J$10:$J$17)" +"SUMIF($K$10:$K$17,"">0"",$K$10:$K$17)" +"SUMIF($L$10:$L$17,"">0"",$L$10:$L$17)" +"SUMIF($M$10:$M$17,"">0"",$M$10:$M$17)" +"SUMIF($N$10:$N$17,"">0"",$N$10:$N$17)" +"SUMIF($O$10:$O$17,"">0"",$O$10:$O$17)" +"SUMIF($P$10:$P$17,"">0"",$P$10:$P$17)" +"SUMIF($Q$10:$Q$17,"">0"",$Q$10:$Q$17)" +"SUMIF($R$10:$R$17,"">0"",$R$10:$R$17)" +"SUMIF($S$10:$S$17,"">0"",$S$10:$S$17)" +"SUMIF($T$10:$T$17,"">0"",$T$10:$T$17)" +"SUMIF($H$10:$H$17,""<0"",$H$10:$H$17)" +"SUMIF($I$10:$I$17,""<0"",$I$10:$I$17)" +"SUMIF($J$10:$J$17,""<0"",$J$10:$J$17)" +"SUMIF($K$10:$K$17,""<0"",$K$10:$K$17)" +"SUMIF($L$10:$L$17,""<0"",$L$10:$L$17)" +"SUMIF($M$10:$M$17,""<0"",$M$10:$M$17)" +"SUMIF($N$10:$N$17,""<0"",$N$10:$N$17)" +"SUMIF($O$10:$O$17,""<0"",$O$10:$O$17)" +"SUMIF($P$10:$P$17,""<0"",$P$10:$P$17)" +"SUMIF($Q$10:$Q$17,""<0"",$Q$10:$Q$17)" +"SUMIF($R$10:$R$17,""<0"",$R$10:$R$17)" +"SUMIF($S$10:$S$17,""<0"",$S$10:$S$17)" +"SUMIF($T$10:$T$17,""<0"",$T$10:$T$17)" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($C$10),COLUMN($C$10))" +"CONCATENATE(""POSITION REPORT : "",UPPER(F3))" +"SUM(H10:T10)" +"SUMIF($G$10:$G$17,$G$21,$H$10:$H$17)" +"SUMIF($G$10:$G$17,$G$21,$I$10:$I$17)" +"SUMIF($G$10:$G$17,$G$21,$J$10:$J$17)" +"SUMIF($G$10:$G$17,$G$21,$K$10:$K$17)" +"SUMIF($G$10:$G$17,$G$21,$L$10:$L$17)" +"SUMIF($G$10:$G$17,$G$21,$M$10:$M$17)" +"SUMIF($G$10:$G$17,$G$21,$N$10:$N$17)" +"SUMIF($G$10:$G$17,$G$21,$O$10:$O$17)" +"SUMIF($G$10:$G$17,$G$21,$P$10:$P$17)" +"SUMIF($G$10:$G$17,$G$21,$Q$10:$Q$17)" +"SUMIF($G$10:$G$17,$G$21,$R$10:$R$17)" +"SUMIF($G$10:$G$17,$G$21,$S$10:$S$17)" +"SUMIF($G$10:$G$17,$G$21,$T$10:$T$17)" +"SUMIF($G$10:$G$17,$G$22,$H$10:$H$17)" +"SUMIF($G$10:$G$17,$G$22,$I$10:$I$17)" +"SUMIF($G$10:$G$17,$G$22,$J$10:$J$17)" +"SUMIF($G$10:$G$17,$G$22,$K$10:$K$17)" +"SUMIF($G$10:$G$17,$G$22,$L$10:$L$17)" +"SUMIF($G$10:$G$17,$G$22,$M$10:$M$17)" +"SUMIF($G$10:$G$17,$G$22,$N$10:$N$17)" +"SUMIF($G$10:$G$17,$G$22,$O$10:$O$17)" +"SUMIF($G$10:$G$17,$G$22,$P$10:$P$17)" +"SUMIF($G$10:$G$17,$G$22,$Q$10:$Q$17)" +"SUMIF($G$10:$G$17,$G$22,$R$10:$R$17)" +"SUMIF($G$10:$G$17,$G$22,$S$10:$S$17)" +"SUMIF($G$10:$G$17,$G$22,$T$10:$T$17)" +"SUMIF($G$10:$G$17,$G$23,$H$10:$H$17)" +"SUMIF($G$10:$G$17,$G$23,$I$10:$I$17)" +"SUMIF($G$10:$G$17,$G$23,$J$10:$J$17)" +"SUMIF($G$10:$G$17,$G$23,$K$10:$K$17)" +"SUMIF($G$10:$G$17,$G$23,$L$10:$L$17)" +"SUMIF($G$10:$G$17,$G$23,$M$10:$M$17)" +"SUMIF($G$10:$G$17,$G$23,$N$10:$N$17)" +"SUMIF($G$10:$G$17,$G$23,$O$10:$O$17)" +"SUMIF($G$10:$G$17,$G$23,$P$10:$P$17)" +"SUMIF($G$10:$G$17,$G$23,$Q$10:$Q$17)" +"SUMIF($G$10:$G$17,$G$23,$R$10:$R$17)" +"SUMIF($G$10:$G$17,$G$23,$S$10:$S$17)" +"SUMIF($G$10:$G$17,$G$23,$T$10:$T$17)" +"SUMIF($G$10:$G$17,$G$24,$H$10:$H$17)" +"SUMIF($G$10:$G$17,$G$24,$I$10:$I$17)" +"SUMIF($G$10:$G$17,$G$24,$J$10:$J$17)" +"SUMIF($G$10:$G$17,$G$24,$K$10:$K$17)" +"SUMIF($G$10:$G$17,$G$24,$L$10:$L$17)" +"SUMIF($G$10:$G$17,$G$24,$M$10:$M$17)" +"SUMIF($G$10:$G$17,$G$24,$N$10:$N$17)" +"SUMIF($G$10:$G$17,$G$24,$O$10:$O$17)" +"SUMIF($G$10:$G$17,$G$24,$P$10:$P$17)" +"SUMIF($G$10:$G$17,$G$24,$Q$10:$Q$17)" +"SUMIF($G$10:$G$17,$G$24,$R$10:$R$17)" +"SUMIF($G$10:$G$17,$G$24,$S$10:$S$17)" +"SUMIF($G$10:$G$17,$G$24,$T$10:$T$17)" +"SUMIF($H$10:$H$17,"">0"",$H$10:$H$17)" +"SUMIF($I$10:$I$17,"">0"",$I$10:$I$17)" +"SUMIF($J$10:$J$17,"">0"",$J$10:$J$17)" +"SUMIF($K$10:$K$17,"">0"",$K$10:$K$17)" +"SUMIF($L$10:$L$17,"">0"",$L$10:$L$17)" +"SUMIF($M$10:$M$17,"">0"",$M$10:$M$17)" +"SUMIF($N$10:$N$17,"">0"",$N$10:$N$17)" +"SUMIF($O$10:$O$17,"">0"",$O$10:$O$17)" +"SUMIF($P$10:$P$17,"">0"",$P$10:$P$17)" +"SUMIF($Q$10:$Q$17,"">0"",$Q$10:$Q$17)" +"SUMIF($R$10:$R$17,"">0"",$R$10:$R$17)" +"SUMIF($S$10:$S$17,"">0"",$S$10:$S$17)" +"SUMIF($T$10:$T$17,"">0"",$T$10:$T$17)" +"SUMIF($H$10:$H$17,""<0"",$H$10:$H$17)" +"SUMIF($I$10:$I$17,""<0"",$I$10:$I$17)" +"SUMIF($J$10:$J$17,""<0"",$J$10:$J$17)" +"SUMIF($K$10:$K$17,""<0"",$K$10:$K$17)" +"SUMIF($L$10:$L$17,""<0"",$L$10:$L$17)" +"SUMIF($M$10:$M$17,""<0"",$M$10:$M$17)" +"SUMIF($N$10:$N$17,""<0"",$N$10:$N$17)" +"SUMIF($O$10:$O$17,""<0"",$O$10:$O$17)" +"SUMIF($P$10:$P$17,""<0"",$P$10:$P$17)" +"SUMIF($Q$10:$Q$17,""<0"",$Q$10:$Q$17)" +"SUMIF($R$10:$R$17,""<0"",$R$10:$R$17)" +"SUMIF($S$10:$S$17,""<0"",$S$10:$S$17)" +"SUMIF($T$10:$T$17,""<0"",$T$10:$T$17)" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($C$10),COLUMN($C$10))" +"CONCATENATE(""POSITION REPORT : "",UPPER(F3))" +"SUMIF($G$10:$G$19,$G$23,$H$10:$H$19)" +"SUMIF($G$10:$G$19,$G$23,$I$10:$I$19)" +"SUMIF($G$10:$G$19,$G$23,$J$10:$J$19)" +"SUMIF($G$10:$G$19,$G$23,$K$10:$K$19)" +"SUMIF($G$10:$G$19,$G$23,$L$10:$L$19)" +"SUMIF($G$10:$G$19,$G$23,$M$10:$M$19)" +"SUMIF($G$10:$G$19,$G$23,$N$10:$N$19)" +"SUMIF($G$10:$G$19,$G$23,$O$10:$O$19)" +"SUMIF($G$10:$G$19,$G$23,$P$10:$P$19)" +"SUMIF($G$10:$G$19,$G$23,$Q$10:$Q$19)" +"SUMIF($G$10:$G$19,$G$23,$R$10:$R$19)" +"SUMIF($G$10:$G$19,$G$23,$S$10:$S$19)" +"SUMIF($G$10:$G$19,$G$23,$T$10:$T$19)" +"SUMIF($G$10:$G$19,$G$24,$H$10:$H$19)" +"SUMIF($G$10:$G$19,$G$24,$I$10:$I$19)" +"SUMIF($G$10:$G$19,$G$24,$J$10:$J$19)" +"SUMIF($G$10:$G$19,$G$24,$K$10:$K$19)" +"SUMIF($G$10:$G$19,$G$24,$L$10:$L$19)" +"SUMIF($G$10:$G$19,$G$24,$M$10:$M$19)" +"SUMIF($G$10:$G$19,$G$24,$N$10:$N$19)" +"SUMIF($G$10:$G$19,$G$24,$O$10:$O$19)" +"SUMIF($G$10:$G$19,$G$24,$P$10:$P$19)" +"SUMIF($G$10:$G$19,$G$24,$Q$10:$Q$19)" +"SUMIF($G$10:$G$19,$G$24,$R$10:$R$19)" +"SUMIF($G$10:$G$19,$G$24,$S$10:$S$19)" +"SUMIF($G$10:$G$19,$G$24,$T$10:$T$19)" +"SUMIF($G$10:$G$19,$G$25,$H$10:$H$19)" +"SUMIF($G$10:$G$19,$G$25,$I$10:$I$19)" +"SUMIF($G$10:$G$19,$G$25,$J$10:$J$19)" +"SUMIF($G$10:$G$19,$G$25,$K$10:$K$19)" +"SUMIF($G$10:$G$19,$G$25,$L$10:$L$19)" +"SUMIF($G$10:$G$19,$G$25,$M$10:$M$19)" +"SUMIF($G$10:$G$19,$G$25,$N$10:$N$19)" +"SUMIF($G$10:$G$19,$G$25,$O$10:$O$19)" +"SUMIF($G$10:$G$19,$G$25,$P$10:$P$19)" +"SUMIF($G$10:$G$19,$G$25,$Q$10:$Q$19)" +"SUMIF($G$10:$G$19,$G$25,$R$10:$R$19)" +"SUMIF($G$10:$G$19,$G$25,$S$10:$S$19)" +"SUMIF($G$10:$G$19,$G$25,$T$10:$T$19)" +"SUMIF($G$10:$G$19,$G$26,$H$10:$H$19)" +"SUMIF($G$10:$G$19,$G$26,$I$10:$I$19)" +"SUMIF($G$10:$G$19,$G$26,$J$10:$J$19)" +"SUMIF($G$10:$G$19,$G$26,$K$10:$K$19)" +"SUMIF($G$10:$G$19,$G$26,$L$10:$L$19)" +"SUMIF($G$10:$G$19,$G$26,$M$10:$M$19)" +"SUMIF($G$10:$G$19,$G$26,$N$10:$N$19)" +"SUMIF($G$10:$G$19,$G$26,$O$10:$O$19)" +"SUMIF($G$10:$G$19,$G$26,$P$10:$P$19)" +"SUMIF($G$10:$G$19,$G$26,$Q$10:$Q$19)" +"SUMIF($G$10:$G$19,$G$26,$R$10:$R$19)" +"SUMIF($G$10:$G$19,$G$26,$S$10:$S$19)" +"SUMIF($G$10:$G$19,$G$26,$T$10:$T$19)" +"SUMIF($G$10:$G$19,$G$27,$H$10:$H$19)" +"SUMIF($G$10:$G$19,$G$27,$I$10:$I$19)" +"SUMIF($G$10:$G$19,$G$27,$J$10:$J$19)" +"SUMIF($G$10:$G$19,$G$27,$K$10:$K$19)" +"SUMIF($G$10:$G$19,$G$27,$L$10:$L$19)" +"SUMIF($G$10:$G$19,$G$27,$M$10:$M$19)" +"SUMIF($G$10:$G$19,$G$27,$N$10:$N$19)" +"SUMIF($G$10:$G$19,$G$27,$O$10:$O$19)" +"SUMIF($G$10:$G$19,$G$27,$P$10:$P$19)" +"SUMIF($G$10:$G$19,$G$27,$Q$10:$Q$19)" +"SUMIF($G$10:$G$19,$G$27,$R$10:$R$19)" +"SUMIF($G$10:$G$19,$G$27,$S$10:$S$19)" +"SUMIF($G$10:$G$19,$G$27,$T$10:$T$19)" +"SUMIF($H$10:$H$19,"">0"",$H$10:$H$19)" +"SUMIF($I$10:$I$19,"">0"",$I$10:$I$19)" +"SUMIF($J$10:$J$19,"">0"",$J$10:$J$19)" +"SUMIF($K$10:$K$19,"">0"",$K$10:$K$19)" +"SUMIF($L$10:$L$19,"">0"",$L$10:$L$19)" +"SUMIF($M$10:$M$19,"">0"",$M$10:$M$19)" +"SUMIF($N$10:$N$19,"">0"",$N$10:$N$19)" +"SUMIF($O$10:$O$19,"">0"",$O$10:$O$19)" +"SUMIF($P$10:$P$19,"">0"",$P$10:$P$19)" +"SUMIF($Q$10:$Q$19,"">0"",$Q$10:$Q$19)" +"SUMIF($R$10:$R$19,"">0"",$R$10:$R$19)" +"SUMIF($S$10:$S$19,"">0"",$S$10:$S$19)" +"SUMIF($T$10:$T$19,"">0"",$T$10:$T$19)" +"SUMIF($H$10:$H$19,""<0"",$H$10:$H$19)" +"SUMIF($I$10:$I$19,""<0"",$I$10:$I$19)" +"SUMIF($J$10:$J$19,""<0"",$J$10:$J$19)" +"SUMIF($K$10:$K$19,""<0"",$K$10:$K$19)" +"SUMIF($L$10:$L$19,""<0"",$L$10:$L$19)" +"SUMIF($M$10:$M$19,""<0"",$M$10:$M$19)" +"SUMIF($N$10:$N$19,""<0"",$N$10:$N$19)" +"SUMIF($O$10:$O$19,""<0"",$O$10:$O$19)" +"SUMIF($P$10:$P$19,""<0"",$P$10:$P$19)" +"SUMIF($Q$10:$Q$19,""<0"",$Q$10:$Q$19)" +"SUMIF($R$10:$R$19,""<0"",$R$10:$R$19)" +"SUMIF($S$10:$S$19,""<0"",$S$10:$S$19)" +"SUMIF($T$10:$T$19,""<0"",$T$10:$T$19)" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($C$10),COLUMN($C$10))" +"CONCATENATE(""POSITION REPORT : "",UPPER(F3))" +"SUM(H10:T10)" +"SUMIF($G$10:$G$11,$G$15,$H$10:$H$11)" +"SUMIF($G$10:$G$11,$G$15,$I$10:$I$11)" +"SUMIF($G$10:$G$11,$G$15,$J$10:$J$11)" +"SUMIF($G$10:$G$11,$G$15,$K$10:$K$11)" +"SUMIF($G$10:$G$11,$G$15,$L$10:$L$11)" +"SUMIF($G$10:$G$11,$G$15,$M$10:$M$11)" +"SUMIF($G$10:$G$11,$G$15,$N$10:$N$11)" +"SUMIF($G$10:$G$11,$G$15,$O$10:$O$11)" +"SUMIF($G$10:$G$11,$G$15,$P$10:$P$11)" +"SUMIF($G$10:$G$11,$G$15,$Q$10:$Q$11)" +"SUMIF($G$10:$G$11,$G$15,$R$10:$R$11)" +"SUMIF($G$10:$G$11,$G$15,$S$10:$S$11)" +"SUMIF($G$10:$G$11,$G$15,$T$10:$T$11)" +"SUMIF($G$10:$G$11,$G$16,$H$10:$H$11)" +"SUMIF($G$10:$G$11,$G$16,$I$10:$I$11)" +"SUMIF($G$10:$G$11,$G$16,$J$10:$J$11)" +"SUMIF($G$10:$G$11,$G$16,$K$10:$K$11)" +"SUMIF($G$10:$G$11,$G$16,$L$10:$L$11)" +"SUMIF($G$10:$G$11,$G$16,$M$10:$M$11)" +"SUMIF($G$10:$G$11,$G$16,$N$10:$N$11)" +"SUMIF($G$10:$G$11,$G$16,$O$10:$O$11)" +"SUMIF($G$10:$G$11,$G$16,$P$10:$P$11)" +"SUMIF($G$10:$G$11,$G$16,$Q$10:$Q$11)" +"SUMIF($G$10:$G$11,$G$16,$R$10:$R$11)" +"SUMIF($G$10:$G$11,$G$16,$S$10:$S$11)" +"SUMIF($G$10:$G$11,$G$16,$T$10:$T$11)" +"SUMIF($H$10:$H$11,"">0"",$H$10:$H$11)" +"SUMIF($I$10:$I$11,"">0"",$I$10:$I$11)" +"SUMIF($J$10:$J$11,"">0"",$J$10:$J$11)" +"SUMIF($K$10:$K$11,"">0"",$K$10:$K$11)" +"SUMIF($L$10:$L$11,"">0"",$L$10:$L$11)" +"SUMIF($M$10:$M$11,"">0"",$M$10:$M$11)" +"SUMIF($N$10:$N$11,"">0"",$N$10:$N$11)" +"SUMIF($O$10:$O$11,"">0"",$O$10:$O$11)" +"SUMIF($P$10:$P$11,"">0"",$P$10:$P$11)" +"SUMIF($Q$10:$Q$11,"">0"",$Q$10:$Q$11)" +"SUMIF($R$10:$R$11,"">0"",$R$10:$R$11)" +"SUMIF($S$10:$S$11,"">0"",$S$10:$S$11)" +"SUMIF($T$10:$T$11,"">0"",$T$10:$T$11)" +"SUMIF($H$10:$H$11,""<0"",$H$10:$H$11)" +"SUMIF($I$10:$I$11,""<0"",$I$10:$I$11)" +"SUMIF($J$10:$J$11,""<0"",$J$10:$J$11)" +"SUMIF($K$10:$K$11,""<0"",$K$10:$K$11)" +"SUMIF($L$10:$L$11,""<0"",$L$10:$L$11)" +"SUMIF($M$10:$M$11,""<0"",$M$10:$M$11)" +"SUMIF($N$10:$N$11,""<0"",$N$10:$N$11)" +"SUMIF($O$10:$O$11,""<0"",$O$10:$O$11)" +"SUMIF($P$10:$P$11,""<0"",$P$10:$P$11)" +"SUMIF($Q$10:$Q$11,""<0"",$Q$10:$Q$11)" +"SUMIF($R$10:$R$11,""<0"",$R$10:$R$11)" +"SUMIF($S$10:$S$11,""<0"",$S$10:$S$11)" +"SUMIF($T$10:$T$11,""<0"",$T$10:$T$11)" +"(H5*(1+$H$4))/10000" +"(-X5*(1+$X$4)-AJ5*(1+$AJ$4))/10000" +"(I5+M5+AC5+AG5)/10000" +"(Y5+AK5)/10000" +"IF(LongTerm83!D22='Phillip Delta Positions'!A5,LongTerm83!G22*('Phillip Delta Positions'!A6-'Phillip Delta Positions'!A5),0)" +"IF(LongTerm83!C23='Phillip Delta Positions'!A6,LongTerm83!G23*('Phillip Delta Positions'!A7-'Phillip Delta Positions'!A6),0)" +"IF(LongTerm83!D23='Phillip Delta Positions'!A6,LongTerm83!G23*('Phillip Delta Positions'!A7-'Phillip Delta Positions'!A6),0)" +"(-H10*(1+$H$4))/10000" +"H10/10000" +"I10/10000" +"LongTerm83!G22*('Phillip Delta Positions'!A11-'Phillip Delta Positions'!A10)" +"LongTerm83!S22" +"LongTerm83!G30*31" +"(LongTerm10!BM22+LongTerm10!BL22/(1-LongTerm10!AR22))*(LongTerm10!F22*LongTerm10!AF22*LongTerm10!AH22)/10000" +"LongTerm10!BM22*(LongTerm10!F22*LongTerm10!AF22*LongTerm10!AH22)/10000" +"(LongTerm10!BL22/(1-LongTerm10!AR22))*(LongTerm10!F22*LongTerm10!AF22*LongTerm10!AH22)/10000" +"A4" +"D4" +"C4" +"A4" +"SUM(U4:U25)" +"LongTerm9!DL20" +"LongTerm10!DL20" +"SUM(V30:V31)" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($C$10),COLUMN($C$10))" +"TODAY()" +"CONCATENATE(""POSITION REPORT : "",UPPER(F3))" +"SUMIF($G$10:$G$53,$G$57,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$57,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$57,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$57,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$57,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$57,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$57,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$57,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$57,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$57,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$57,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$57,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$57,$T$10:$T$53)" +"SUM(M57:T57)" +"SUMIF($G$10:$G$53,$G$58,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$58,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$58,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$58,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$58,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$58,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$58,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$58,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$58,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$58,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$58,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$58,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$58,$T$10:$T$53)" +"SUMIF($G$10:$G$53,$G$59,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$59,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$59,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$59,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$59,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$59,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$59,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$59,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$59,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$59,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$59,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$59,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$59,$T$10:$T$53)" +"SUMIF($G$10:$G$53,$G$60,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$60,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$60,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$60,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$60,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$60,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$60,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$60,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$60,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$60,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$60,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$60,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$60,$T$10:$T$53)" +"SUMIF($G$10:$G$53,$G$61,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$61,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$61,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$61,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$61,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$61,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$61,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$61,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$61,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$61,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$61,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$61,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$61,$T$10:$T$53)" +"SUMIF($G$10:$G$53,$G$62,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$62,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$62,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$62,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$62,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$62,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$62,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$62,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$62,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$62,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$62,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$62,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$62,$T$10:$T$53)" +"SUMIF($G$10:$G$53,$G$63,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$63,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$63,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$63,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$63,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$63,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$63,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$63,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$63,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$63,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$63,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$63,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$63,$T$10:$T$53)" +"SUMIF($G$10:$G$53,$G$64,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$64,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$64,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$64,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$64,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$64,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$64,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$64,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$64,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$64,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$64,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$64,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$64,$T$10:$T$53)" +"SUMIF($G$10:$G$53,$G$65,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$65,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$65,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$65,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$65,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$65,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$65,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$65,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$65,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$65,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$65,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$65,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$65,$T$10:$T$53)" +"SUMIF($G$10:$G$53,$G$66,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$66,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$66,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$66,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$66,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$66,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$66,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$66,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$66,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$66,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$66,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$66,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$66,$T$10:$T$53)" +"SUMIF($G$10:$G$53,$G$67,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$67,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$67,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$67,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$67,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$67,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$67,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$67,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$67,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$67,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$67,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$67,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$67,$T$10:$T$53)" +"SUMIF($G$10:$G$53,$G$68,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$68,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$68,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$68,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$68,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$68,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$68,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$68,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$68,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$68,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$68,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$68,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$68,$T$10:$T$53)" +"SUMIF($G$10:$G$53,$G$69,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$69,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$69,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$69,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$69,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$69,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$69,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$69,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$69,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$69,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$69,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$69,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$69,$T$10:$T$53)" +"SUMIF($G$10:$G$53,$G$70,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$70,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$70,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$70,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$70,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$70,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$70,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$70,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$70,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$70,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$70,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$70,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$70,$T$10:$T$53)" +"SUMIF($G$10:$G$53,$G$71,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$71,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$71,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$71,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$71,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$71,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$71,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$71,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$71,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$71,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$71,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$71,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$71,$T$10:$T$53)" +"SUMIF($G$10:$G$53,$G$72,$H$10:$H$53)" +"SUMIF($G$10:$G$53,$G$72,$I$10:$I$53)" +"SUMIF($G$10:$G$53,$G$72,$J$10:$J$53)" +"SUMIF($G$10:$G$53,$G$72,$K$10:$K$53)" +"SUMIF($G$10:$G$53,$G$72,$L$10:$L$53)" +"SUMIF($G$10:$G$53,$G$72,$M$10:$M$53)" +"SUMIF($G$10:$G$53,$G$72,$N$10:$N$53)" +"SUMIF($G$10:$G$53,$G$72,$O$10:$O$53)" +"SUMIF($G$10:$G$53,$G$72,$P$10:$P$53)" +"SUMIF($G$10:$G$53,$G$72,$Q$10:$Q$53)" +"SUMIF($G$10:$G$53,$G$72,$R$10:$R$53)" +"SUMIF($G$10:$G$53,$G$72,$S$10:$S$53)" +"SUMIF($G$10:$G$53,$G$72,$T$10:$T$53)" +"SUMIF($H$10:$H$53,"">0"",$H$10:$H$53)" +"SUMIF($I$10:$I$53,"">0"",$I$10:$I$53)" +"SUMIF($J$10:$J$53,"">0"",$J$10:$J$53)" +"SUMIF($K$10:$K$53,"">0"",$K$10:$K$53)" +"SUMIF($L$10:$L$53,"">0"",$L$10:$L$53)" +"SUMIF($M$10:$M$53,"">0"",$M$10:$M$53)" +"SUMIF($N$10:$N$53,"">0"",$N$10:$N$53)" +"SUMIF($O$10:$O$53,"">0"",$O$10:$O$53)" +"SUMIF($P$10:$P$53,"">0"",$P$10:$P$53)" +"SUMIF($Q$10:$Q$53,"">0"",$Q$10:$Q$53)" +"SUMIF($R$10:$R$53,"">0"",$R$10:$R$53)" +"SUMIF($S$10:$S$53,"">0"",$S$10:$S$53)" +"SUMIF($T$10:$T$53,"">0"",$T$10:$T$53)" +"SUMIF($H$10:$H$53,""<0"",$H$10:$H$53)" +"SUMIF($I$10:$I$53,""<0"",$I$10:$I$53)" +"SUMIF($J$10:$J$53,""<0"",$J$10:$J$53)" +"SUMIF($K$10:$K$53,""<0"",$K$10:$K$53)" +"SUMIF($L$10:$L$53,""<0"",$L$10:$L$53)" +"SUMIF($M$10:$M$53,""<0"",$M$10:$M$53)" +"SUMIF($N$10:$N$53,""<0"",$N$10:$N$53)" +"SUMIF($O$10:$O$53,""<0"",$O$10:$O$53)" +"SUMIF($P$10:$P$53,""<0"",$P$10:$P$53)" +"SUMIF($Q$10:$Q$53,""<0"",$Q$10:$Q$53)" +"SUMIF($R$10:$R$53,""<0"",$R$10:$R$53)" +"SUMIF($S$10:$S$53,""<0"",$S$10:$S$53)" +"SUMIF($T$10:$T$53,""<0"",$T$10:$T$53)" +"SUM(M75:T76)" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($C$10),COLUMN($C$10))" +"CONCATENATE(""POSITION REPORT : "",UPPER(F3))" +"SUM(H10:T10)" +"SUMIF($G$10:$G$11,$G$15,$H$10:$H$11)" +"SUMIF($G$10:$G$11,$G$15,$I$10:$I$11)" +"SUMIF($G$10:$G$11,$G$15,$J$10:$J$11)" +"SUMIF($G$10:$G$11,$G$15,$K$10:$K$11)" +"SUMIF($G$10:$G$11,$G$15,$L$10:$L$11)" +"SUMIF($G$10:$G$11,$G$15,$M$10:$M$11)" +"SUMIF($G$10:$G$11,$G$15,$N$10:$N$11)" +"SUMIF($G$10:$G$11,$G$15,$O$10:$O$11)" +"SUMIF($G$10:$G$11,$G$15,$P$10:$P$11)" +"SUMIF($G$10:$G$11,$G$15,$Q$10:$Q$11)" +"SUMIF($G$10:$G$11,$G$15,$R$10:$R$11)" +"SUMIF($G$10:$G$11,$G$15,$S$10:$S$11)" +"SUMIF($G$10:$G$11,$G$15,$T$10:$T$11)" +"SUMIF($G$10:$G$11,$G$16,$H$10:$H$11)" +"SUMIF($G$10:$G$11,$G$16,$I$10:$I$11)" +"SUMIF($G$10:$G$11,$G$16,$J$10:$J$11)" +"SUMIF($G$10:$G$11,$G$16,$K$10:$K$11)" +"SUMIF($G$10:$G$11,$G$16,$L$10:$L$11)" +"SUMIF($G$10:$G$11,$G$16,$M$10:$M$11)" +"SUMIF($G$10:$G$11,$G$16,$N$10:$N$11)" +"SUMIF($G$10:$G$11,$G$16,$O$10:$O$11)" +"SUMIF($G$10:$G$11,$G$16,$P$10:$P$11)" +"SUMIF($G$10:$G$11,$G$16,$Q$10:$Q$11)" +"SUMIF($G$10:$G$11,$G$16,$R$10:$R$11)" +"SUMIF($G$10:$G$11,$G$16,$S$10:$S$11)" +"SUMIF($G$10:$G$11,$G$16,$T$10:$T$11)" +"SUMIF($H$10:$H$11,"">0"",$H$10:$H$11)" +"SUMIF($I$10:$I$11,"">0"",$I$10:$I$11)" +"SUMIF($J$10:$J$11,"">0"",$J$10:$J$11)" +"SUMIF($K$10:$K$11,"">0"",$K$10:$K$11)" +"SUMIF($L$10:$L$11,"">0"",$L$10:$L$11)" +"SUMIF($M$10:$M$11,"">0"",$M$10:$M$11)" +"SUMIF($N$10:$N$11,"">0"",$N$10:$N$11)" +"SUMIF($O$10:$O$11,"">0"",$O$10:$O$11)" +"SUMIF($P$10:$P$11,"">0"",$P$10:$P$11)" +"SUMIF($Q$10:$Q$11,"">0"",$Q$10:$Q$11)" +"SUMIF($R$10:$R$11,"">0"",$R$10:$R$11)" +"SUMIF($S$10:$S$11,"">0"",$S$10:$S$11)" +"SUMIF($T$10:$T$11,"">0"",$T$10:$T$11)" +"SUMIF($H$10:$H$11,""<0"",$H$10:$H$11)" +"SUMIF($I$10:$I$11,""<0"",$I$10:$I$11)" +"SUMIF($J$10:$J$11,""<0"",$J$10:$J$11)" +"SUMIF($K$10:$K$11,""<0"",$K$10:$K$11)" +"SUMIF($L$10:$L$11,""<0"",$L$10:$L$11)" +"SUMIF($M$10:$M$11,""<0"",$M$10:$M$11)" +"SUMIF($N$10:$N$11,""<0"",$N$10:$N$11)" +"SUMIF($O$10:$O$11,""<0"",$O$10:$O$11)" +"SUMIF($P$10:$P$11,""<0"",$P$10:$P$11)" +"SUMIF($Q$10:$Q$11,""<0"",$Q$10:$Q$11)" +"SUMIF($R$10:$R$11,""<0"",$R$10:$R$11)" +"SUMIF($S$10:$S$11,""<0"",$S$10:$S$11)" +"SUMIF($T$10:$T$11,""<0"",$T$10:$T$11)" +"SUM(M4:M12)" +"Q17" +"YEAR(B17)" +"R17+AC17" +"+T17+AE17" +"X17+AI17" +"AM17" +"SUMIF(AM$1:AM$65536,$Q17,AN$1:AN$65536)+SUMIF(AQ$1:AQ$65536,$Q17,AR$1:AR$65536)+SUMIF(AU$1:AU$65536,$Q17,AV$1:AV$65536)+SUMIF(BU$1:BU$65536,$Q17,BV$1:BV$65536)+SUMIF(BZ$1:BZ$65536,$Q17,CA$1:CA$65536)+SUMIF(BG$1:BG$65536,$Q17,BH$1:BH$65536)+SUMIF(BK$1:BK$65536,$Q17,BL$1:BL$65536)+SUMIF(BP$1:BP$65536,$Q17,BQ$1:BQ$65536)" +"SUMIF(AM$1:AM$65536,$Q17,AP$1:AP$65536)+SUMIF(BU$1:BU$65536,$Q17,BW$1:BW$65536)+SUMIF(BZ$1:BZ$65536,$Q17,CB$1:CB$65536)" +"SUMIF(BP$1:BP$65536,$Q17,BR$1:BR$65536)" +"SUMIF(BP$1:BP$65536,$Q17,BS$1:BS$65536)" +"SUMIF(BU$1:BU$65536,$Q17,BX$1:BX$65536)+SUMIF(BZ$1:BZ$65536,$Q17,CC$1:CC$65536)" +"B17" +"VLOOKUP(AB17,CE18:CM123,8,FALSE)" +"VLOOKUP(AB17,CE18:CM123,9,FALSE)" +"VLOOKUP(AB17,CE18:CN123,10,FALSE)" +"LongTerm1!D22" +"(LongTerm1!BM22+LongTerm1!BL22/(1-LongTerm1!AR22))*(LongTerm1!F22*LongTerm1!AF22*LongTerm1!AH22)/10000" +"LongTerm1!BM22*(LongTerm1!F22*LongTerm1!AF22*LongTerm1!AH22)/10000" +"(LongTerm1!BL22/(1-LongTerm1!AR22))*(LongTerm1!F22*LongTerm1!AF22*LongTerm1!AH22)/10000" +"LongTerm2!D22" +"(LongTerm2!BM22+LongTerm2!BL22/(1-LongTerm2!AR22))*(LongTerm2!F22*LongTerm2!AF22*LongTerm2!AH22)/10000" +"LongTerm2!BM22*(LongTerm2!F22*LongTerm2!AF22*LongTerm2!AH22)/10000" +"(LongTerm2!BL22/(1-LongTerm2!AR22))*(LongTerm2!F22*LongTerm2!AF22*LongTerm2!AH22)/10000" +"LongTerm72!D22" +"(LongTerm72!BM22+LongTerm72!BL22/(1-LongTerm72!AR22))*(LongTerm72!F22*LongTerm72!AF22*LongTerm72!AH22)/10000" +"LongTerm72!BM22*(LongTerm72!F22*LongTerm72!AF22*LongTerm72!AH22)/10000" +"(LongTerm72!BL22/(1-LongTerm72!AR22))*(LongTerm72!F22*LongTerm72!AF22*LongTerm72!AH22)/10000" +"LongTerm25!D22" +"(LongTerm25!$BM22+LongTerm25!$BL22/(1-LongTerm25!$AR22))*(LongTerm25!$F22*LongTerm25!$AF22*LongTerm25!$AH22)/10000" +"LongTerm25!$BM22*(LongTerm25!$F22*LongTerm25!$AF22*LongTerm25!$AH22)/10000" +"(LongTerm25!$BL22/(1-LongTerm25!$AR22))*(LongTerm25!$F22*LongTerm25!$AF22*LongTerm25!$AH22)/10000" +"LongTerm26!D22" +"(LongTerm26!BM22+LongTerm26!BL22/(1-LongTerm26!AR22))*(LongTerm26!F22*LongTerm26!AF22*LongTerm26!AH22)/10000" +"LongTerm26!BM22*(LongTerm26!F22*LongTerm26!AF22*LongTerm26!AH22)/10000" +"(LongTerm26!BL22/(1-LongTerm26!AR22))*(LongTerm26!F22*LongTerm26!AF22*LongTerm26!AH22)/10000" +"LongTerm62!D22" +"(LongTerm62!$BM22+LongTerm62!$BL22/(1-LongTerm62!$AR22))*(LongTerm62!$F22*LongTerm62!$AF22*LongTerm62!$AH22)/10000" +"LongTerm62!$BM22*(LongTerm62!$F22*LongTerm62!$AF22*LongTerm62!$AH22)/10000" +"(LongTerm62!$BL22/(1-LongTerm62!$AR22))*(LongTerm62!$F22*LongTerm62!$AF22*LongTerm62!$AH22)/10000" +"LongTerm107!D22" +"(LongTerm107!$BM22+LongTerm107!$BL22/(1-LongTerm107!$AR22))*(LongTerm107!$F22*LongTerm107!$AF22*LongTerm107!$AH22)/10000" +"LongTerm107!$BM22*(LongTerm107!$F22*LongTerm107!$AF22*LongTerm107!$AH22)/10000" +"(LongTerm107!$BL22/(1-LongTerm107!$AR22))*(LongTerm107!$F22*LongTerm107!$AF22*LongTerm107!$AH22)/10000" +"LongTerm108!D22" +"(LongTerm108!$BM22+LongTerm108!$BL22/(1-LongTerm108!$AR22))*(LongTerm108!$F22*LongTerm108!$AF22*LongTerm108!$AH22)/10000" +"LongTerm108!$BM22*(LongTerm108!$F22*LongTerm108!$AF22*LongTerm108!$AH22)/10000" +"(LongTerm108!$BL22/(1-LongTerm108!$AR22))*(LongTerm108!$F22*LongTerm108!$AF22*LongTerm108!$AH22)/10000" +"(LongTerm25!BM23+LongTerm25!BL23/(1-LongTerm25!AR23))*(LongTerm25!F23*LongTerm25!AF23*LongTerm25!AH23)/10000" +"LongTerm25!BM23*(LongTerm25!F23*LongTerm25!AF23*LongTerm25!AH23)/10000" +"(LongTerm25!BL23/(1-LongTerm25!AR23))*(LongTerm25!F23*LongTerm25!AF23*LongTerm25!AH23)/10000" +"SUM(M17:M112)" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"VLOOKUP($D22,Deal7,$AH$3)" +"(AL22+AM22+AN22)" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"SUM(DL22:DL35)" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"VLOOKUP($AG22,$AL$4:$AS$15,8)*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"I22-BW22" +"N22-BX22" +"D22+AH22" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"SUM(DL22:DL35)" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"VLOOKUP($AG22,$AL$4:$AS$15,8)*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"I22-BW22" +"N22-BX22" +"D22+AH22" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"VLOOKUP($AG22,$AL$4:$AS$15,8)*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"I22-BW22" +"N22-BX22" +"D22+AH22" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"VLOOKUP($AG22,$AL$4:$AS$15,8)*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"I22-BW22" +"N22-BX22" +"D22+AH22" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"VLOOKUP($AG22,$AL$4:$AS$15,8)*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"I22-BW22" +"N22-BX22" +"D22+AH22" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"VLOOKUP($AG22,$AL$4:$AS$15,8)*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"I22-BW22" +"N22-BX22" +"D22+AH22" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"F22*$AU22" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"VLOOKUP($AG22,$AL$4:$AS$15,8)*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"($F22*$AH22)*((($BG22/2)*($BC22)^2)+(($BF22/2)*($BB22)^2)+($BH22*$BC22*$BB22))" +"($BI22*$F22*$AH22*($G$5-$BV$5))/365.25" +"(($BK22*$BE22)+($BJ22*$BD22))*$F22*$AH22*$AF22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"VLOOKUP($D22,Deal7,$AK$4)" +"VLOOKUP($D22,Deal7,$AH$3)" +"VLOOKUP($D22,Deal7,$AH$4)+VLOOKUP($AG22,$AL$3:$AS$15,6)" +"VLOOKUP($D22,Deal7,$AH$5)" +"VLOOKUP($D22,Deal7,$AH$6)+VLOOKUP($AG22,$AL$3:$AS$15,7)" +"VLOOKUP($AG22,$AL$4:$AS$15,4)" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"(1+$AT22/2)^(-2*($D22-$G$5)/365.25)*$AF22" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"VLOOKUP($D22,Deal7,$AK$8)" +"VLOOKUP($D22,Deal7,$AH$7)" +"VLOOKUP($D22,Deal7,$AH$8)" +"$H22-$BV22" +"I22-BW22" +"D22+AH22" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"F86*$AU86" +"($F86*$AH86)*((($BG86/2)*($BC86)^2)+(($BF86/2)*($BB86)^2)+($BH86*$BC86*$BB86))" +"($BI86*$F86*$AH86*($G$5-$BV$5))/365.25" +"(($BK86*$BE86)+($BJ86*$BD86))*$F86*$AH86*$AF86" +"VLOOKUP($D86,Deal7,$AK$4)" +"VLOOKUP($D86,Deal7,$AH$3)" +"VLOOKUP($D86,Deal7,$AH$4)+VLOOKUP($AG86,$AL$3:$AS$15,6)" +"VLOOKUP($D86,Deal7,$AH$5)" +"VLOOKUP($D86,Deal7,$AH$6)+VLOOKUP($AG86,$AL$3:$AS$15,7)" +"VLOOKUP($AG86,$AL$4:$AS$15,4)" +"(1+$AT86/2)^(-2*($D86-$G$5)/365.25)*$AF86" +"VLOOKUP($D86,Deal7,$AK$8)" +"VLOOKUP($D86,Deal7,$AH$7)" +"VLOOKUP($D86,Deal7,$AH$8)" +"$H86-$BV86" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"F86*$AU86" +"($F86*$AH86)*((($BG86/2)*($BC86)^2)+(($BF86/2)*($BB86)^2)+($BH86*$BC86*$BB86))" +"($BI86*$F86*$AH86*($G$5-$BV$5))/365.25" +"(($BK86*$BE86)+($BJ86*$BD86))*$F86*$AH86*$AF86" +"VLOOKUP($D86,Deal7,$AK$4)" +"VLOOKUP($D86,Deal7,$AH$3)" +"VLOOKUP($D86,Deal7,$AH$4)+VLOOKUP($AG86,$AL$3:$AS$15,6)" +"VLOOKUP($D86,Deal7,$AH$5)" +"VLOOKUP($D86,Deal7,$AH$6)+VLOOKUP($AG86,$AL$3:$AS$15,7)" +"VLOOKUP($AG86,$AL$4:$AS$15,4)" +"(1+$AT86/2)^(-2*($D86-$G$5)/365.25)*$AF86" +"VLOOKUP($D86,Deal7,$AK$8)" +"VLOOKUP($D86,Deal7,$AH$7)" +"VLOOKUP($D86,Deal7,$AH$8)" +"$H86-$BV86" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"F86*$AU86" +"($F86*$AH86)*((($BG86/2)*($BC86)^2)+(($BF86/2)*($BB86)^2)+($BH86*$BC86*$BB86))" +"($BI86*$F86*$AH86*($G$5-$BV$5))/365.25" +"(($BK86*$BE86)+($BJ86*$BD86))*$F86*$AH86*$AF86" +"VLOOKUP($D86,Deal7,$AK$4)" +"VLOOKUP($D86,Deal7,$AH$3)" +"VLOOKUP($D86,Deal7,$AH$4)+VLOOKUP($AG86,$AL$3:$AS$15,6)" +"VLOOKUP($D86,Deal7,$AH$5)" +"VLOOKUP($D86,Deal7,$AH$6)+VLOOKUP($AG86,$AL$3:$AS$15,7)" +"VLOOKUP($AG86,$AL$4:$AS$15,4)" +"(1+$AT86/2)^(-2*($D86-$G$5)/365.25)*$AF86" +"VLOOKUP($D86,Deal7,$AK$8)" +"VLOOKUP($D86,Deal7,$AH$7)" +"VLOOKUP($D86,Deal7,$AH$8)" +"$H86-$BV86" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"VLOOKUP(AG86,$AL$4:$AS$15,2)" +"F86*$AU86" +"(AL86+AM86+AN86)/(1-(AR86))" +"(AL86+AO86+AP86)" +"MAX(((I86-H86)-AQ86)*AU86*AH86,0)" +"MAX(Q86-K86,0)" +"VLOOKUP($AG86,$AL$4:$AS$15,8)*AH86*AU86" +"((BM86*BC86)+(BL86*BB86))*AH86*F86" +"($F86*$AH86)*((($BG86/2)*($BC86)^2)+(($BF86/2)*($BB86)^2)+($BH86*$BC86*$BB86))" +"($BI86*$F86*$AH86*($G$5-$BV$5))/365.25" +"(($BK86*$BE86)+($BJ86*$BD86))*$F86*$AH86*$AF86" +"BN86*(AT86-CA86)*F86*AH86" +"BO86*CB86*F86*AH86*CA86*($G$5-$BV$5)/365.25" +"IF(AND(D86>=$G$7,D86<=$G$8),1,0)" +"MONTH(D86)" +"D86-$BV$5" +"VLOOKUP($D86,Deal7,$AK$4)" +"VLOOKUP($D86,Deal7,$AH$3)" +"VLOOKUP($D86,Deal7,$AH$4)+VLOOKUP($AG86,$AL$3:$AS$15,6)" +"VLOOKUP($D86,Deal7,$AH$5)" +"VLOOKUP($D86,Deal7,$AH$6)+VLOOKUP($AG86,$AL$3:$AS$15,7)" +"VLOOKUP($AG86,$AL$4:$AS$15,4)" +"(AL86+AM86+AN86)" +"VLOOKUP(D86,Deal7,$AK$6)" +"(1+$AT86/2)^(-2*($D86-$G$5)/365.25)*$AF86" +"ROUND((F86/(1-AR86))-F86,0)*AF86*AH86*AU86" +"VLOOKUP($D86,Deal7,$AK$8)" +"VLOOKUP($D86,Deal7,$AH$7)" +"VLOOKUP($D86,Deal7,$AH$8)" +"$H86-$BV86" +"I86-BW86" +"D86+AH86" +"AI86+AH86" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"VLOOKUP(AG86,$AL$4:$AS$15,2)" +"F86*$AU86" +"(AL86+AM86+AN86)/(1-(AR86))" +"(AL86+AO86+AP86)" +"MAX(((I86-H86)-AQ86)*AU86*AH86,0)" +"MAX(Q86-K86,0)" +"VLOOKUP($AG86,$AL$4:$AS$15,8)*AH86*AU86" +"((BM86*BC86)+(BL86*BB86))*AH86*F86" +"($F86*$AH86)*((($BG86/2)*($BC86)^2)+(($BF86/2)*($BB86)^2)+($BH86*$BC86*$BB86))" +"($BI86*$F86*$AH86*($G$5-$BV$5))/365.25" +"(($BK86*$BE86)+($BJ86*$BD86))*$F86*$AH86*$AF86" +"BN86*(AT86-CA86)*F86*AH86" +"BO86*CB86*F86*AH86*CA86*($G$5-$BV$5)/365.25" +"IF(AND(D86>=$G$7,D86<=$G$8),1,0)" +"MONTH(D86)" +"D86-$BV$5" +"VLOOKUP($D86,Deal7,$AK$4)" +"VLOOKUP($D86,Deal7,$AH$3)" +"VLOOKUP($D86,Deal7,$AH$4)+VLOOKUP($AG86,$AL$3:$AS$15,6)" +"VLOOKUP($D86,Deal7,$AH$5)" +"VLOOKUP($D86,Deal7,$AH$6)+VLOOKUP($AG86,$AL$3:$AS$15,7)" +"VLOOKUP($AG86,$AL$4:$AS$15,4)" +"(AL86+AM86+AN86)" +"VLOOKUP(D86,Deal7,$AK$6)" +"(1+$AT86/2)^(-2*($D86-$G$5)/365.25)*$AF86" +"ROUND((F86/(1-AR86))-F86,0)*AF86*AH86*AU86" +"VLOOKUP($D86,Deal7,$AK$8)" +"VLOOKUP($D86,Deal7,$AH$7)" +"VLOOKUP($D86,Deal7,$AH$8)" +"$H86-$BV86" +"I86-BW86" +"D86+AH86" +"AI86+AH86" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"VLOOKUP(AG86,$AL$4:$AS$15,2)" +"F86*$AU86" +"(AL86+AM86+AN86)/(1-(AR86))" +"(AL86+AO86+AP86)" +"MAX(((I86-H86)-AQ86)*AU86*AH86,0)" +"MAX(Q86-K86,0)" +"VLOOKUP($AG86,$AL$4:$AS$15,8)*AH86*AU86" +"((BM86*BC86)+(BL86*BB86))*AH86*F86" +"($F86*$AH86)*((($BG86/2)*($BC86)^2)+(($BF86/2)*($BB86)^2)+($BH86*$BC86*$BB86))" +"($BI86*$F86*$AH86*($G$5-$BV$5))/365.25" +"(($BK86*$BE86)+($BJ86*$BD86))*$F86*$AH86*$AF86" +"BN86*(AT86-CA86)*F86*AH86" +"BO86*CB86*F86*AH86*CA86*($G$5-$BV$5)/365.25" +"IF(AND(D86>=$G$7,D86<=$G$8),1,0)" +"MONTH(D86)" +"D86-$BV$5" +"VLOOKUP($D86,Deal7,$AK$4)" +"VLOOKUP($D86,Deal7,$AH$3)" +"VLOOKUP($D86,Deal7,$AH$4)+VLOOKUP($AG86,$AL$3:$AS$15,6)" +"VLOOKUP($D86,Deal7,$AH$5)" +"VLOOKUP($D86,Deal7,$AH$6)+VLOOKUP($AG86,$AL$3:$AS$15,7)" +"VLOOKUP($AG86,$AL$4:$AS$15,4)" +"(AL86+AM86+AN86)" +"VLOOKUP(D86,Deal7,$AK$6)" +"(1+$AT86/2)^(-2*($D86-$G$5)/365.25)*$AF86" +"ROUND((F86/(1-AR86))-F86,0)*AF86*AH86*AU86" +"VLOOKUP($D86,Deal7,$AK$8)" +"VLOOKUP($D86,Deal7,$AH$7)" +"VLOOKUP($D86,Deal7,$AH$8)" +"$H86-$BV86" +"I86-BW86" +"D86+AH86" +"AI86+AH86" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"VLOOKUP($AG22,$AL$4:$AS$15,8)*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"I22-BW22" +"N22-BX22" +"D22+AH22" +"-T23/(1-AR23)" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D30+AH30" +"VLOOKUP(AG31,$AL$4:$AS$15,2)" +"(AL31+AM31+AN31)/(1-(AR31))" +"(AL31+AO31+AP31)" +"MAX(((I31-H31)-AQ31)*AU31*AH31,0)" +"MAX(Q31-K31,0)" +"(VLOOKUP(AI31,Deal1,2)*(AW31^2)*AI31+VLOOKUP(D31,CurveTypes,$AK$9)*AX31*AY31*(AH31/2))/((AI31+(AH31/2))*O31*N31)*AF31" +"VLOOKUP($AG31,$AL$4:$AS$15,8)*AH31*AU31" +"((BM31*BC31)+(BL31*BB31))*AH31*F31" +"BN31*(AT31-CA31)*F31*AH31" +"BO31*CB31*F31*AH31*CA31*($G$5-$BV$5)/365.25" +"IF(AND(D31>=$G$7,D31<=$G$8),1,0)" +"MONTH(D31)" +"AI30+AH30" +"D31-$BV$5" +"(AL31+AM31+AN31)" +"VLOOKUP(D31,Deal7,$AK$6)" +"ROUND((F31/(1-AR31))-F31,0)*AF31*AH31*AU31" +"I31-BW31" +"N31-BX31" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"($Y$12+VLOOKUP(YEAR(D22),$X$15:$Y$17,2,FALSE))*AH22*AU22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"($Y$12+VLOOKUP(YEAR(D22),$X$15:$Y$17,2,FALSE))*AH22*AU22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"($Y$12+VLOOKUP(YEAR(D22),$X$15:$Y$17,2,FALSE))*AH22*AU22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"($Y$12+VLOOKUP(YEAR(D22),$X$15:$Y$17,2,FALSE))*AH22*AU22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"($Y$12+VLOOKUP(YEAR(D22),$X$15:$Y$17,2,FALSE))*AH22*AU22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"($Y$12+VLOOKUP(YEAR(D22),$X$15:$Y$17,2,FALSE))*AH22*AU22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"($Y$12+VLOOKUP(YEAR(D22),$X$15:$Y$17,2,FALSE))*AH22*AU22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22+AH22" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"F22*$AU22" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"($Y$12+VLOOKUP(YEAR(D22),$X$15:$Y$17,2,FALSE))*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"($F22*$AH22)*((($BG22/2)*($BC22)^2)+(($BF22/2)*($BB22)^2)+($BH22*$BC22*$BB22))" +"($BI22*$F22*$AH22*($G$5-$BV$5))/365.25" +"(($BK22*$BE22)+($BJ22*$BD22))*$F22*$AH22*$AF22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"VLOOKUP($D22,Deal7,$AK$4)" +"VLOOKUP($D22,Deal7,$AH$3)" +"VLOOKUP($D22,Deal7,$AH$4)+VLOOKUP($AG22,$AL$3:$AS$15,6)" +"VLOOKUP($D22,Deal7,$AH$5)" +"VLOOKUP($D22,Deal7,$AH$6)+VLOOKUP($AG22,$AL$3:$AS$15,7)" +"VLOOKUP($AG22,$AL$4:$AS$15,4)" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"(1+$AT22/2)^(-2*($D22-$G$5)/365.25)*$AF22" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"VLOOKUP($D22,Deal7,$AK$8)" +"VLOOKUP($D22,Deal7,$AH$7)" +"VLOOKUP($D22,Deal7,$AH$8)" +"$H22-$BV22" +"I22-BW22" +"D22+AH22" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"F22*$AU22" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"($Y$12+VLOOKUP(YEAR(D22),$X$15:$Y$17,2,FALSE))*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"($F22*$AH22)*((($BG22/2)*($BC22)^2)+(($BF22/2)*($BB22)^2)+($BH22*$BC22*$BB22))" +"($BI22*$F22*$AH22*($G$5-$BV$5))/365.25" +"(($BK22*$BE22)+($BJ22*$BD22))*$F22*$AH22*$AF22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"VLOOKUP($D22,Deal7,$AK$4)" +"VLOOKUP($D22,Deal7,$AH$3)" +"VLOOKUP($D22,Deal7,$AH$4)+VLOOKUP($AG22,$AL$3:$AS$15,6)" +"VLOOKUP($D22,Deal7,$AH$5)" +"VLOOKUP($D22,Deal7,$AH$6)+VLOOKUP($AG22,$AL$3:$AS$15,7)" +"VLOOKUP($AG22,$AL$4:$AS$15,4)" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"(1+$AT22/2)^(-2*($D22-$G$5)/365.25)*$AF22" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"VLOOKUP($D22,Deal7,$AK$8)" +"VLOOKUP($D22,Deal7,$AH$7)" +"VLOOKUP($D22,Deal7,$AH$8)" +"$H22-$BV22" +"I22-BW22" +"D22+AH22" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"F22*$AU22" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"($Y$12+VLOOKUP(YEAR(D22),$X$15:$Y$17,2,FALSE))*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"($F22*$AH22)*((($BG22/2)*($BC22)^2)+(($BF22/2)*($BB22)^2)+($BH22*$BC22*$BB22))" +"($BI22*$F22*$AH22*($G$5-$BV$5))/365.25" +"(($BK22*$BE22)+($BJ22*$BD22))*$F22*$AH22*$AF22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"VLOOKUP($D22,Deal7,$AK$4)" +"VLOOKUP($D22,Deal7,$AH$3)" +"VLOOKUP($D22,Deal7,$AH$4)+VLOOKUP($AG22,$AL$3:$AS$15,6)" +"VLOOKUP($D22,Deal7,$AH$5)" +"VLOOKUP($D22,Deal7,$AH$6)+VLOOKUP($AG22,$AL$3:$AS$15,7)" +"VLOOKUP($AG22,$AL$4:$AS$15,4)" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"(1+$AT22/2)^(-2*($D22-$G$5)/365.25)*$AF22" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"VLOOKUP($D22,Deal7,$AK$8)" +"VLOOKUP($D22,Deal7,$AH$7)" +"VLOOKUP($D22,Deal7,$AH$8)" +"$H22-$BV22" +"I22-BW22" +"D22+AH22" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"F22*$AU22" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"($Y$12+VLOOKUP(YEAR(D22),$X$15:$Y$17,2,FALSE))*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"($F22*$AH22)*((($BG22/2)*($BC22)^2)+(($BF22/2)*($BB22)^2)+($BH22*$BC22*$BB22))" +"($BI22*$F22*$AH22*($G$5-$BV$5))/365.25" +"(($BK22*$BE22)+($BJ22*$BD22))*$F22*$AH22*$AF22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"VLOOKUP($D22,Deal7,$AK$4)" +"VLOOKUP($D22,Deal7,$AH$3)" +"VLOOKUP($D22,Deal7,$AH$4)+VLOOKUP($AG22,$AL$3:$AS$15,6)" +"VLOOKUP($D22,Deal7,$AH$5)" +"VLOOKUP($D22,Deal7,$AH$6)+VLOOKUP($AG22,$AL$3:$AS$15,7)" +"VLOOKUP($AG22,$AL$4:$AS$15,4)" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"(1+$AT22/2)^(-2*($D22-$G$5)/365.25)*$AF22" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"VLOOKUP($D22,Deal7,$AK$8)" +"VLOOKUP($D22,Deal7,$AH$7)" +"VLOOKUP($D22,Deal7,$AH$8)" +"$H22-$BV22" +"I22-BW22" +"D22+AH22" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"F22*$AU22" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"($Y$12+VLOOKUP(YEAR(D22),$X$15:$Y$17,2,FALSE))*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"($F22*$AH22)*((($BG22/2)*($BC22)^2)+(($BF22/2)*($BB22)^2)+($BH22*$BC22*$BB22))" +"($BI22*$F22*$AH22*($G$5-$BV$5))/365.25" +"(($BK22*$BE22)+($BJ22*$BD22))*$F22*$AH22*$AF22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"VLOOKUP($D22,Deal7,$AK$4)" +"VLOOKUP($D22,Deal7,$AH$3)" +"VLOOKUP($D22,Deal7,$AH$4)+VLOOKUP($AG22,$AL$3:$AS$15,6)" +"VLOOKUP($D22,Deal7,$AH$5)" +"VLOOKUP($D22,Deal7,$AH$6)+VLOOKUP($AG22,$AL$3:$AS$15,7)" +"VLOOKUP($AG22,$AL$4:$AS$15,4)" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"(1+$AT22/2)^(-2*($D22-$G$5)/365.25)*$AF22" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"VLOOKUP($D22,Deal7,$AK$8)" +"VLOOKUP($D22,Deal7,$AH$7)" +"VLOOKUP($D22,Deal7,$AH$8)" +"$H22-$BV22" +"I22-BW22" +"D22+AH22" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"F22*$AU22" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"($Y$12+VLOOKUP(YEAR(D22),$X$15:$Y$17,2,FALSE))*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"($F22*$AH22)*((($BG22/2)*($BC22)^2)+(($BF22/2)*($BB22)^2)+($BH22*$BC22*$BB22))" +"($BI22*$F22*$AH22*($G$5-$BV$5))/365.25" +"(($BK22*$BE22)+($BJ22*$BD22))*$F22*$AH22*$AF22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"VLOOKUP($D22,Deal7,$AK$4)" +"VLOOKUP($D22,Deal7,$AH$3)" +"VLOOKUP($D22,Deal7,$AH$4)+VLOOKUP($AG22,$AL$3:$AS$15,6)" +"VLOOKUP($D22,Deal7,$AH$5)" +"VLOOKUP($D22,Deal7,$AH$6)+VLOOKUP($AG22,$AL$3:$AS$15,7)" +"VLOOKUP($AG22,$AL$4:$AS$15,4)" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,Deal7,$AK$6)" +"(1+$AT22/2)^(-2*($D22-$G$5)/365.25)*$AF22" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"VLOOKUP($D22,Deal7,$AK$8)" +"VLOOKUP($D22,Deal7,$AH$7)" +"VLOOKUP($D22,Deal7,$AH$8)" +"$H22-$BV22" +"I22-BW22" +"D22+AH22" +"AI22+AH22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"VLOOKUP($D22,Deal7,$AH$3)" +"(AL22+AM22+AN22)" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,Deal1,2)*(AW22^2)*AI22+VLOOKUP(D22,CurveTypes,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"VLOOKUP($D22,Deal7,$AH$3)" +"(AL22+AM22+AN22)" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"N4-O4" +"ADDRESS(ROW(K22),COLUMN(K22))" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"ADDRESS(ROW(G22),COLUMN(G22))" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"N7" +"T5/T6" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"'Daily Operation'!D7" +"'Daily Operation'!D7" +"'Daily Operation'!D7" +"CONCATENATE(""Value on "",TEXT(D2,""mm/dd/yyyy""))" +"CONCATENATE(""Value on "",TEXT(D2,""mm/dd/yyyy""))" +"CONCATENATE(""Value on "",TEXT(D2,""mm/dd/yyyy""))" +"CONCATENATE(""Value on "",TEXT(D2,""mm/dd/yyyy""))" +"LongTerm1!$T$5" +"'Denver Positions'!$T$7" +"'Denver Positions'!$T$8" +"LongTerm2!$T$5+LongTerm25!$T$5+LongTerm26!$T$5" +"('Phillip Delta Positions'!$T$5+LongTerm20!$T$5+LongTerm21!$T$5)/('Phillip Delta Positions'!$T$6+LongTerm20!$T$6+LongTerm21!$T$6)" +"('Phillip Delta Positions'!$Y$8+LongTerm20!$Y$8+LongTerm21!$Y$8)/('Phillip Delta Positions'!$Z$8+LongTerm20!$Z$8+LongTerm21!$Z$8)" +"#REF!$T$5" +"'Keith Delta Positions'!$T$7" +"'Keith Delta Positions'!$T$8" +"'East Postition Rpt'!$T$7" +"'East Postition Rpt'!$T$8" +"'Ontario Position Rpt'!$T$7" +"'Ontario Position Rpt'!$T$8" +"LongTerm85!$T$7" +"LongTerm85!$T$8" +"SUM(L6:L11)" +"LongTerm9!$T$5" +"sTOREY!$T$7" +"sTOREY!$T$8" +"LongTerm10!$T$5" +"LongTerm1!$T$7" +"LongTerm1!$T$8" +"LongTerm24!$T$7" +"LongTerm24!$T$8" +"LongTerm52!$T$7" +"LongTerm52!$T$8" +"LongTerm53!$T$7" +"LongTerm53!$T$8" +"LongTerm56!$T$5" +"LongTerm83!$T$7" +"LongTerm83!$T$8" +"LongTerm57!$T$5" +"LongTerm84!$T$7" +"LongTerm84!$T$8" +"SUM(L14:L20)" +"LongTerm17!$T$5" +"LongTerm2!$T$7" +"LongTerm2!$T$8" +"LongTerm19!$T$5" +"LongTerm9!$T$7" +"LongTerm9!$T$8" +"LongTerm20!$T$5" +"LongTerm10!$T$7" +"LongTerm10!$T$8" +"LongTerm21!$T$5" +"LongTerm17!$T$7" +"LongTerm17!$T$8" +"LongTerm24!$T$5" +"LongTerm19!$T$7" +"LongTerm19!$T$8" +"LongTerm25!$T$7" +"LongTerm25!$T$8" +"LongTerm26!$T$7" +"LongTerm26!$T$8" +"LongTerm50!$T$7" +"LongTerm50!$T$8" +"LongTerm51!$T$7" +"LongTerm51!$T$8" +"LongTerm50!$T$5+LongTerm51!$T$5+LongTerm52!$T$5" +"(LongTerm56!$T$5+LongTerm57!$T$5+LongTerm62!$T$5)/(LongTerm56!$T$6+LongTerm57!$T$6+LongTerm62!$T$6)" +"(LongTerm56!$Y$8+LongTerm57!$Y$8+LongTerm62!$Y$8)/(LongTerm56!$Z$8+LongTerm57!$Z$8+LongTerm62!$Z$8)" +"LongTerm53!$T$5+LongTerm54!$T$5+LongTerm55!$T$5" +"(LongTerm72!$T$5+LongTerm73!$T$5+LongTerm74!$T$5)/(LongTerm72!$T$6+LongTerm73!$T$6+LongTerm74!$T$6)" +"(LongTerm72!$Y$8+LongTerm73!$Y$8+LongTerm74!$Y$8)/(LongTerm72!$Z$8+LongTerm73!$Z$8+LongTerm74!$Z$8)" +"SUM(L23:L33)" +"SUM(L34+L21+L12)" +"ADDRESS(ROW($C$9),COLUMN($C$9))" +"GetCorrelName1($E26)" +"GetCorrelName2($E26)" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($C$7),COLUMN($C$7))" +"ADDRESS(ROW($F$4),COLUMN($F$4))" +"GetPipeName($AE10,$AI10)" +"CONCATENATE(GetRcptPoint($AE10,$AI10),"" to "",GetDelPoint($AE10,$AI10))" +"GetRcptBasis($AE10,$AI10)" +"GetTodayAsset($AF10)" +"GetTodayDemand($AF10)" +"H10-I10" +"GetYesterdayPL($AF10)" +"GetPriceChange($AF10)" +"GetBasisChange($AF10)" +"GetIndexChange($AF10)" +"GetFuelChange($AF10)" +"GetVarChrgChange($AF10)" +"GetDelta($AF10)" +"GetGamma($AF10)" +"GetTheta($AF10)" +"GetVega($AF10)" +"GetRho($AF10)" +"GetDrift($AF10)" +"GetDBPage($C10)" +"GetWorkSheet($C10)" +"IF(NOT($AF10=""#VALUE#""),CONCATENATE($AF10,""!"",GetDateStart($AF10),"":"",GetDateEnd($AF10)),"""")" +"IF(NOT($AF10=""#VALUE#""),CONCATENATE($AF10,""!"",GetReceiptStart($AF10),"":"",GetReceiptEnd($AF10)),"""")" +"GetRecNdx($AE10,$C10)" +"GetPipeName($AE10,$AI10)" +"CONCATENATE(GetRcptPoint($AE10,$AI10),"" to "",GetDelPoint($AE10,$AI10))" +"GetDelBasis($AE10,$AI11)" +"GetTodayAsset($AF10)" +"GetTodayDemand($AF10)" +"H10-I10" +"GetYesterdayPL($AF10)" +"GetPriceChange($AF10)" +"GetBasisChange($AF10)" +"GetIndexChange($AF10)" +"GetFuelChange($AF10)" +"GetVarChrgChange($AF10)" +"GetDelta($AF10)" +"GetGamma($AF10)" +"GetTheta($AF10)" +"GetVega($AF10)" +"GetRho($AF10)" +"GetDrift($AF10)" +"GetWorkSheet($C10)" +"IF(NOT($AF11=""#VALUE#""),CONCATENATE($AF11,""!"",GetDeliveryStart($AF11),"":"",GetDeliveryEnd($AF11)),"""")" +"GetRecNdx($AE10,$C10)" +"SUM(INDIRECT(CONCATENATE(ADDRESS($AF12,COLUMN()),"":"",ADDRESS($AG12,COLUMN()))))" +"GetStartRow($AF11)" +"ROW($AF11)" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($E$7),COLUMN($E$7))" +"ADDRESS(ROW($C$8),COLUMN($C$8))" +"ADDRESS(ROW($C$10),COLUMN($C$10))" +"ADDRESS(ROW($G$12),COLUMN($G$12))" +"GetPipeName($AE10,$AI10)" +"CONCATENATE(GetRcptPoint($AE10,$AI10),"" to "",GetDelPoint($AE10,$AI10))" +"GetRcptBasis($AE10,$AI10)" +"GetTodayAsset($AF10)" +"GetTodayDemand($AF10)" +"H10-I10" +"GetYesterdayPL($AF10)" +"GetPriceChange($AF10)" +"GetBasisChange($AF10)" +"GetIndexChange($AF10)" +"GetFuelChange($AF10)" +"GetVarChrgChange($AF10)" +"GetDelta($AF10)" +"GetGamma($AF10)" +"GetTheta($AF10)" +"GetVega($AF10)" +"GetRho($AF10)" +"GetDrift($AF10)" +"GetDBPage($C10)" +"GetWorkSheet($C10)" +"IF(NOT($AF10=""#VALUE#""),CONCATENATE($AF10,""!"",GetDateStart($AF10),"":"",GetDateEnd($AF10)),"""")" +"IF(NOT($AF10=""#VALUE#""),CONCATENATE($AF10,""!"",GetReceiptStart($AF10),"":"",GetReceiptEnd($AF10)),"""")" +"GetRecNdx($AE10,$C10)" +"GetPipeName($AE10,$AI10)" +"CONCATENATE(GetRcptPoint($AE10,$AI10),"" to "",GetDelPoint($AE10,$AI10))" +"GetDelBasis($AE10,$AI11)" +"GetTodayAsset($AF10)" +"GetTodayDemand($AF10)" +"H10-I10" +"GetYesterdayPL($AF10)" +"GetPriceChange($AF10)" +"GetBasisChange($AF10)" +"GetIndexChange($AF10)" +"GetFuelChange($AF10)" +"GetVarChrgChange($AF10)" +"GetDelta($AF10)" +"GetGamma($AF10)" +"GetTheta($AF10)" +"GetVega($AF10)" +"GetRho($AF10)" +"GetDrift($AF10)" +"GetWorkSheet($C10)" +"IF(NOT($AF11=""#VALUE#""),CONCATENATE($AF11,""!"",GetDeliveryStart($AF11),"":"",GetDeliveryEnd($AF11)),"""")" +"GetRecNdx($AE10,$C10)" +"SUM(INDIRECT(CONCATENATE(ADDRESS($AF12,COLUMN()),"":"",ADDRESS($AG12,COLUMN()))))" +"GetStartRow($AF11)" +"ROW($AF11)" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($C$10),COLUMN($C$10))" +"CONCATENATE(""POSITION REPORT : "",UPPER(F3))" +"TRANSPOSE(Configuration!D25:D37)" +"TRANSPOSE(Configuration!E25:E37)" +"GetPipeName($Z10,$AC10)" +"CONCATENATE(GetRcptPoint($Z10,$AC10),"" to "",GetDelPoint($Z10,$AC10))" +"GetRcptBasis($Z10,$AC10)" +"SUM((INDIRECT($AA10)>'Central Position Rpt'!H$8)*(INDIRECT($AA10)<'Central Position Rpt'!H$9)*(INDIRECT($AB10)))" +"SUM(H10:T10)" +"GetWorkSheet($C10)" +"FetchDBPage(Y10)" +"IF(NOT($Y10=""#VALUE#""),CONCATENATE($Y10,""!"",GetDateStart($Y10),"":"",GetDateEnd($Y10)),"""")" +"IF(NOT($Y10=""#VALUE#""),CONCATENATE($Y10,""!"",GetReceiptStart($Y10),"":"",GetReceiptEnd($Y10)),"""")" +"GetRecNdx($Z10,$C10)" +"GetPipeName($Z10,$AC10)" +"CONCATENATE(GetRcptPoint($Z10,$AC10),"" to "",GetDelPoint($Z10,$AC10))" +"GetDelBasis($Z10,$AC11)" +"GetWorkSheet($C10)" +"IF(NOT($Y11=""#VALUE#""),CONCATENATE($Y11,""!"",GetDeliveryStart($Y11),"":"",GetDeliveryEnd($Y11)),"""")" +"GetRecNdx($Z10,$C10)" +"SUMIF($G$10,$G$15,$H$10)" +"SUMIF($G$10,$G$15,$I$10)" +"SUMIF($G$10,$G$15,$J$10)" +"SUMIF($G$10,$G$15,$K$10)" +"SUMIF($G$10,$G$15,$L$10)" +"SUMIF($G$10,$G$15,$M$10)" +"SUMIF($G$10,$G$15,$N$10)" +"SUMIF($G$10,$G$15,$O$10)" +"SUMIF($G$10,$G$15,$P$10)" +"SUMIF($G$10,$G$15,$Q$10)" +"SUMIF($G$10,$G$15,$R$10)" +"SUMIF($G$10,$G$15,$S$10)" +"SUMIF($G$10,$G$15,$T$10)" +"SUMIF($G$10,$G$16,$H$10)" +"SUMIF($G$10,$G$16,$I$10)" +"SUMIF($G$10,$G$16,$J$10)" +"SUMIF($G$10,$G$16,$K$10)" +"SUMIF($G$10,$G$16,$L$10)" +"SUMIF($G$10,$G$16,$M$10)" +"SUMIF($G$10,$G$16,$N$10)" +"SUMIF($G$10,$G$16,$O$10)" +"SUMIF($G$10,$G$16,$P$10)" +"SUMIF($G$10,$G$16,$Q$10)" +"SUMIF($G$10,$G$16,$R$10)" +"SUMIF($G$10,$G$16,$S$10)" +"SUMIF($G$10,$G$16,$T$10)" +"SUMIF($H$10,"">0"",$H$10)" +"SUMIF($I$10,"">0"",$I$10)" +"SUMIF($J$10,"">0"",$J$10)" +"SUMIF($K$10,"">0"",$K$10)" +"SUMIF($L$10,"">0"",$L$10)" +"SUMIF($M$10,"">0"",$M$10)" +"SUMIF($N$10,"">0"",$N$10)" +"SUMIF($O$10,"">0"",$O$10)" +"SUMIF($P$10,"">0"",$P$10)" +"SUMIF($Q$10,"">0"",$Q$10)" +"SUMIF($R$10,"">0"",$R$10)" +"SUMIF($S$10,"">0"",$S$10)" +"SUMIF($T$10,"">0"",$T$10)" +"SUMIF($H$10,""<0"",$H$10)" +"SUMIF($I$10,""<0"",$I$10)" +"SUMIF($J$10,""<0"",$J$10)" +"SUMIF($K$10,""<0"",$K$10)" +"SUMIF($L$10,""<0"",$L$10)" +"SUMIF($M$10,""<0"",$M$10)" +"SUMIF($N$10,""<0"",$N$10)" +"SUMIF($O$10,""<0"",$O$10)" +"SUMIF($P$10,""<0"",$P$10)" +"SUMIF($Q$10,""<0"",$Q$10)" +"SUMIF($R$10,""<0"",$R$10)" +"SUMIF($S$10,""<0"",$S$10)" +"SUMIF($T$10,""<0"",$T$10)" +"GetPipeName($AH$12,$AH$13)" +"MID(CELL(""filename"",A1),FIND(""]"",CELL(""filename"",A1))+1,LEN(CELL(""filename"",A1))-FIND(""]"",CELL(""filename"",A1)))" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"GetRcptPoint($AH$12,$AH$13)" +"GetDelPoint($AH$12,$AH$13)" +"TodayDate" +"ADDRESS(ROW($F$20),COLUMN($F$20))" +"GetEnd($AV$1,AV2)" +"ADDRESS(ROW($G$20),COLUMN($G$20))" +"ADDRESS(ROW($H$19),COLUMN($H$19))" +"ADDRESS(ROW($BV$19),COLUMN($BV$19))" +"ADDRESS(ROW($I$19),COLUMN($I$19))" +"ADDRESS(ROW($BW$19),COLUMN($BW$19))" +"ADDRESS(ROW($N$19),COLUMN($N$19))" +"ADDRESS(ROW($BX$19),COLUMN($BX$19))" +"ADDRESS(ROW($O$19),COLUMN($O$19))" +"ADDRESS(ROW($BY$19),COLUMN($BY$19))" +"ADDRESS(ROW($P$19),COLUMN($P$19))" +"ADDRESS(ROW($BZ$19),COLUMN($BZ$19))" +"ADDRESS(ROW($AT$19),COLUMN($AT$19))" +"ADDRESS(ROW($CA$19),COLUMN($CA$19))" +"ADDRESS(ROW($AU$19),COLUMN($AU$19))" +"ADDRESS(ROW($CB$19),COLUMN($CB$19))" +"ADDRESS(ROW($AM$19),COLUMN($AM$19))" +"ADDRESS(ROW($CC$19),COLUMN($CC$19))" +"ADDRESS(ROW($AN$19),COLUMN($AN$19))" +"ADDRESS(ROW($CD$19),COLUMN($CD$19))" +"ADDRESS(ROW($AO$19),COLUMN($AO$19))" +"ADDRESS(ROW($CE$19),COLUMN($CE$19))" +"ADDRESS(ROW($AP$19),COLUMN($AP$19))" +"ADDRESS(ROW($CF$19),COLUMN($CF$19))" +"ADDRESS(ROW($AQ$19),COLUMN($AQ$19))" +"ADDRESS(ROW($CG$19),COLUMN($CG$19))" +"ADDRESS(ROW($V$19),COLUMN($V$19))" +"ADDRESS(ROW($CH$19),COLUMN($CH$19))" +"ADDRESS(ROW($AL$19),COLUMN($AL$19))" +"ADDRESS(ROW($CI$19),COLUMN($CI$19))" +"ADDRESS(ROW($D$20),COLUMN($D$20))" +"GetRcptBasisCol($AH$12,$AH$13)" +"NymexCurve" +"ADDRESS(ROW($AF$20),COLUMN($AF$20))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV4,"":"",AW4)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"N4-O4" +"GetRcptIndexCol($AH$12,$AH$13)" +"GetNymexCol(AK3)" +"GetVolume($AH$12,$AH$13,AT4)" +"GetCommodity($AH$12,$AH$13,AT4)" +"GetFuelRate($AH$12,$AH$13,AT4)" +"GetSurcharge($AH$12,$AH$13,$AT4)" +"GetRcptIndexAdj($AH$12,$AH$13,$AT4)" +"GetDelIndexAdj($AH$12,$AH$13,$AT4)" +"GetDemandRate($AH$12,$AH$13,$AT4)" +"gettier($AH$12,$AH$13,AL4)" +"ADDRESS(ROW($Q$20),COLUMN($Q$20))" +"ADDRESS(ROW($S$18),COLUMN($S$18))" +"GetDelBasisCol($AH$12,$AH$13)" +"LiborCurve" +"ADDRESS(ROW($V$20),COLUMN($V$20))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"GetDelIndexCol($AH$12,$AH$13)" +"GetLiborCol(AK5)" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"GetMonthStart($AH$12,$AH$13,G5)" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV7,"":"",AW7)),INDIRECT(CONCATENATE(AX7,"":"",AY7)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"GetRcptOmicronCol($AH$12,$AH$13)" +"Configuration!$D$8" +"ADDRESS(ROW($AL$20),COLUMN($AL$20))" +"ADDRESS(ROW($AV$20),COLUMN($AV$20))" +"GetMonthEnd($AH$12,$AH$13)" +"AW18-AV18" +"GetDelOmicronCol($AH$12,$AH$13)" +"GetNGOmicronCol(AK7)" +"ADDRESS(ROW($AM$20),COLUMN($AM$20))" +"ADDRESS(ROW($AO$20),COLUMN($AO$20))" +"AY18-AX18" +"GetCorrelCol($AH$12,$AH$13)" +"ADDRESS(ROW($AN$20),COLUMN($AN$20))" +"ADDRESS(ROW($AP$20),COLUMN($AP$20))" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV10,"":"",AW10)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"GetGRIFactor($AH$12,$AH$13)" +"ADDRESS(ROW($AS$20),COLUMN($AS$20))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$20),COLUMN($AQ$20))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"SUM(INDIRECT(CONCATENATE(AV12,"":"",AW12)))" +"GetDBPage($D$2)" +"ADDRESS(ROW($X$20),COLUMN($X$20))" +"GetRecNdx($AH$12,$D$2)" +"ADDRESS(ROW($Y$20),COLUMN($Y$20))" +"F20/(1-AR20)*AH20*AU20" +"F20*AH20*AU20" +"ADDRESS(ROW($Z$20),COLUMN($Z$20))" +"ADDRESS(ROW($AA$20),COLUMN($AA$20))" +"ADDRESS(ROW($AB$20),COLUMN($AB$20))" +"ADDRESS(ROW($AC$20),COLUMN($AC$20))" +"GetRcptBasis($AH$12,$AH$13)" +"GetDelBasis($AH$12,$AH$13)" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV8,"":"",AW8)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX8,"":"",AY8)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV9,"":"",AW9)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX9,"":"",AY9)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"G7+OffsetDays" +"VLOOKUP(AG20,$AL$4:$AS$15,2)" +"F20*$AU20" +"(AL20+AM20+AN20)/(1-(AR20))" +"(AL20+AO20+AP20)" +"MAX(((I20-H20)-AQ20)*AU20,0)" +"MAX(Q20-K20,0)" +"SQRT(($AX20^2*$AH20+$AW20^2*$AI20)/($AH20+$AI20))" +"SQRT(($AY20^2*$AH20+$AW20^2*$AI20)/($AH20+$AI20))" +"(VLOOKUP(AI20,CorrelationTwo,2)*(AW20^2)*AI20+VLOOKUP(D20,CorrelationOne,$AK$9)*AX20*AY20*AH20)/((AI20+AH20)*O20*N20)" +"_xll.xSPRDOPT(I20,H20,AQ20,0,O20,N20,P20,D20-$G$5,1,0)*AH20*AU20" +"_xll.xSPRDOPT(I20,H20,AQ20,AT20,O20,N20,P20,D20-$G$5,1,2)*AF20*F20*AH20" +"_xll.xSPRDOPT(I20,H20,AQ20,AT20,O20,N20,P20,D20-$G$5,1,1)*AF20*F20*AH20" +"VLOOKUP($AG20,$AL$4:$AS$15,8)*AH20*AU20" +"((BM20*BC20)+(BL20*BB20))*AH20*F20" +"($F20*$AH20)*((($BG20/2)*($BC20)^2)+(($BF20/2)*($BB20)^2)+($BH20*$BC20*$BB20))" +"($BI20*$F20*$AH20*($G$5-$BV$5))/365.25" +"(($BK20*$BE20)+($BJ20*$BD20))*$F20*$AH20*$AF20" +"BN20*(AT20-CA20)*F20*AH20" +"BO20*CB20*F20*AH20*CA20*($G$5-$BV$5)/365.25" +"IF(AND(D20>=$G$7,D20<=$G$8),1,0)" +"MONTH(D20)" +"(EOMONTH(D20,0)-EOMONTH(D20-DAY(D20),0))*AF20" +"MAX(0,(D20-DAY(D20))-$G$5+1)" +"D20-$BV$5" +"VLOOKUP($D20,CurveTbl,$AK$4)" +"VLOOKUP($D20,CurveTbl,$AH$3)" +"VLOOKUP($D20,CurveTbl,$AH$4)+VLOOKUP($AG20,$AL$3:$AS$15,6)" +"VLOOKUP($D20,CurveTbl,$AH$5)" +"VLOOKUP($D20,CurveTbl,$AH$6)+VLOOKUP($AG20,$AL$3:$AS$15,7)" +"VLOOKUP($AG20,$AL$4:$AS$15,3)+VLOOKUP($AG20,$AL$4:$AS$15,5)+($AH$10*VLOOKUP(D20,GRITable,2))" +"VLOOKUP($AG20,$AL$4:$AS$15,4)" +"(AL20+AM20+AN20)*AR20/(1-AR20)" +"VLOOKUP(D20,CurveTbl,$AK$6)" +"(1+$AT20/2)^(-2*($D20-$G$5)/365.25)*$AF20" +"ROUND(G20*AR20,0)" +"VLOOKUP($D20,CurveTbl,$AK$8)" +"VLOOKUP($D20,CurveTbl,$AH$7)" +"VLOOKUP($D20,CurveTbl,$AH$8)" +"$H20-$BV20" +"I20-BW20" +"N20-BX20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,4)*$CB20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,3)*$CB20" +"IF(OR(BF20<>0,BG20<>0),_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,12)*$CB20,0)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,2*LN(1+CA20/2),$BY20,$BX20,$BZ20,$AJ20,1,9)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,6)*$CB20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,5)*$CB20" +"_xll.xSPRDOPT(BW20,BV20,CG20,0,BY20,BX20,BZ20,AJ20,1,2)*CB20" +"_xll.xSPRDOPT(BW20,BV20,CG20,0,BY20,BX20,BZ20,AJ20,1,1)*CB20" +"IF(AH20<>0,_xll.xSPRDOPT($BW20,$BV20,$CG20,2*LN(1+CA20/2),$BY20,$BX20,$BZ20,$AJ20,1,8)+(AJ20/365.25)*CH20/AH20,0)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,0)" +"D20+AH20" +"AI20+AH20" +"'Daily Operation'!D7" +"'Daily Operation'!D7" +"EOMONTH(FetchDate,0)+1" +"Configuration!I3" +"ADDRESS(ROW($C$9),COLUMN($C$9))" +"GetCorrelName1($E26)" +"GetCorrelName2($E26)" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($C$7),COLUMN($C$7))" +"ADDRESS(ROW($F$4),COLUMN($F$4))" +"GetPipeName($AE10,$AI10)" +"CONCATENATE(GetRcptPoint($AE10,$AI10),"" to "",GetDelPoint($AE10,$AI10))" +"GetRcptBasis($AE10,$AI10)" +"GetTodayAsset($AF10)" +"GetTodayDemand($AF10)" +"H10-I10" +"GetYesterdayPL($AF10)" +"GetPriceChange($AF10)" +"GetBasisChange($AF10)" +"GetIndexChange($AF10)" +"GetFuelChange($AF10)" +"GetVarChrgChange($AF10)" +"GetDelta($AF10)" +"GetGamma($AF10)" +"GetTheta($AF10)" +"GetVega($AF10)" +"GetRho($AF10)" +"GetDrift($AF10)" +"GetDBPage($C10)" +"GetWorkSheet($C10)" +"IF(NOT($AF10=""#VALUE#""),CONCATENATE($AF10,""!"",GetDateStart($AF10),"":"",GetDateEnd($AF10)),"""")" +"IF(NOT($AF10=""#VALUE#""),CONCATENATE($AF10,""!"",GetReceiptStart($AF10),"":"",GetReceiptEnd($AF10)),"""")" +"GetRecNdx($AE10,$C10)" +"GetPipeName($AE10,$AI10)" +"CONCATENATE(GetRcptPoint($AE10,$AI10),"" to "",GetDelPoint($AE10,$AI10))" +"GetDelBasis($AE10,$AI11)" +"GetTodayAsset($AF10)" +"GetTodayDemand($AF10)" +"H10-I10" +"GetYesterdayPL($AF10)" +"GetPriceChange($AF10)" +"GetBasisChange($AF10)" +"GetIndexChange($AF10)" +"GetFuelChange($AF10)" +"GetVarChrgChange($AF10)" +"GetDelta($AF10)" +"GetGamma($AF10)" +"GetTheta($AF10)" +"GetVega($AF10)" +"GetRho($AF10)" +"GetDrift($AF10)" +"GetWorkSheet($C10)" +"IF(NOT($AF11=""#VALUE#""),CONCATENATE($AF11,""!"",GetDeliveryStart($AF11),"":"",GetDeliveryEnd($AF11)),"""")" +"GetRecNdx($AE10,$C10)" +"SUM(INDIRECT(CONCATENATE(ADDRESS($AF12,COLUMN()),"":"",ADDRESS($AG12,COLUMN()))))" +"GetStartRow($AF11)" +"ROW($AF11)" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($E$7),COLUMN($E$7))" +"ADDRESS(ROW($C$8),COLUMN($C$8))" +"ADDRESS(ROW($C$10),COLUMN($C$10))" +"ADDRESS(ROW($G$12),COLUMN($G$12))" +"GetPipeName($AE10,$AI10)" +"CONCATENATE(GetRcptPoint($AE10,$AI10),"" to "",GetDelPoint($AE10,$AI10))" +"GetRcptBasis($AE10,$AI10)" +"GetTodayAsset($AF10)" +"GetTodayDemand($AF10)" +"H10-I10" +"GetYesterdayPL($AF10)" +"GetPriceChange($AF10)" +"GetBasisChange($AF10)" +"GetIndexChange($AF10)" +"GetFuelChange($AF10)" +"GetVarChrgChange($AF10)" +"GetDelta($AF10)" +"GetGamma($AF10)" +"GetTheta($AF10)" +"GetVega($AF10)" +"GetRho($AF10)" +"GetDrift($AF10)" +"GetDBPage($C10)" +"GetWorkSheet($C10)" +"IF(NOT($AF10=""#VALUE#""),CONCATENATE($AF10,""!"",GetDateStart($AF10),"":"",GetDateEnd($AF10)),"""")" +"IF(NOT($AF10=""#VALUE#""),CONCATENATE($AF10,""!"",GetReceiptStart($AF10),"":"",GetReceiptEnd($AF10)),"""")" +"GetRecNdx($AE10,$C10)" +"GetPipeName($AE10,$AI10)" +"CONCATENATE(GetRcptPoint($AE10,$AI10),"" to "",GetDelPoint($AE10,$AI10))" +"GetDelBasis($AE10,$AI11)" +"GetTodayAsset($AF10)" +"GetTodayDemand($AF10)" +"H10-I10" +"GetYesterdayPL($AF10)" +"GetPriceChange($AF10)" +"GetBasisChange($AF10)" +"GetIndexChange($AF10)" +"GetFuelChange($AF10)" +"GetVarChrgChange($AF10)" +"GetDelta($AF10)" +"GetGamma($AF10)" +"GetTheta($AF10)" +"GetVega($AF10)" +"GetRho($AF10)" +"GetDrift($AF10)" +"GetWorkSheet($C10)" +"IF(NOT($AF11=""#VALUE#""),CONCATENATE($AF11,""!"",GetDeliveryStart($AF11),"":"",GetDeliveryEnd($AF11)),"""")" +"GetRecNdx($AE10,$C10)" +"SUM(INDIRECT(CONCATENATE(ADDRESS($AF12,COLUMN()),"":"",ADDRESS($AG12,COLUMN()))))" +"GetStartRow($AF11)" +"ROW($AF11)" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($C$10),COLUMN($C$10))" +"CONCATENATE(""POSITION REPORT : "",UPPER(F3))" +"TRANSPOSE(Configuration!D25:D37)" +"TRANSPOSE(Configuration!E25:E37)" +"GetPipeName($Z10,$AC10)" +"CONCATENATE(GetRcptPoint($Z10,$AC10),"" to "",GetDelPoint($Z10,$AC10))" +"GetRcptBasis($Z10,$AC10)" +"SUM((INDIRECT($AA10)>'Central Position Rpt'!H$8)*(INDIRECT($AA10)<'Central Position Rpt'!H$9)*(INDIRECT($AB10)))" +"SUM(H10:T10)" +"GetWorkSheet($C10)" +"FetchDBPage(Y10)" +"IF(NOT($Y10=""#VALUE#""),CONCATENATE($Y10,""!"",GetDateStart($Y10),"":"",GetDateEnd($Y10)),"""")" +"IF(NOT($Y10=""#VALUE#""),CONCATENATE($Y10,""!"",GetReceiptStart($Y10),"":"",GetReceiptEnd($Y10)),"""")" +"GetRecNdx($Z10,$C10)" +"GetPipeName($Z10,$AC10)" +"CONCATENATE(GetRcptPoint($Z10,$AC10),"" to "",GetDelPoint($Z10,$AC10))" +"GetDelBasis($Z10,$AC11)" +"GetWorkSheet($C10)" +"IF(NOT($Y11=""#VALUE#""),CONCATENATE($Y11,""!"",GetDeliveryStart($Y11),"":"",GetDeliveryEnd($Y11)),"""")" +"GetRecNdx($Z10,$C10)" +"SUMIF($G$10,$G$15,$H$10)" +"SUMIF($G$10,$G$15,$I$10)" +"SUMIF($G$10,$G$15,$J$10)" +"SUMIF($G$10,$G$15,$K$10)" +"SUMIF($G$10,$G$15,$L$10)" +"SUMIF($G$10,$G$15,$M$10)" +"SUMIF($G$10,$G$15,$N$10)" +"SUMIF($G$10,$G$15,$O$10)" +"SUMIF($G$10,$G$15,$P$10)" +"SUMIF($G$10,$G$15,$Q$10)" +"SUMIF($G$10,$G$15,$R$10)" +"SUMIF($G$10,$G$15,$S$10)" +"SUMIF($G$10,$G$15,$T$10)" +"SUMIF($G$10,$G$16,$H$10)" +"SUMIF($G$10,$G$16,$I$10)" +"SUMIF($G$10,$G$16,$J$10)" +"SUMIF($G$10,$G$16,$K$10)" +"SUMIF($G$10,$G$16,$L$10)" +"SUMIF($G$10,$G$16,$M$10)" +"SUMIF($G$10,$G$16,$N$10)" +"SUMIF($G$10,$G$16,$O$10)" +"SUMIF($G$10,$G$16,$P$10)" +"SUMIF($G$10,$G$16,$Q$10)" +"SUMIF($G$10,$G$16,$R$10)" +"SUMIF($G$10,$G$16,$S$10)" +"SUMIF($G$10,$G$16,$T$10)" +"SUMIF($H$10,"">0"",$H$10)" +"SUMIF($I$10,"">0"",$I$10)" +"SUMIF($J$10,"">0"",$J$10)" +"SUMIF($K$10,"">0"",$K$10)" +"SUMIF($L$10,"">0"",$L$10)" +"SUMIF($M$10,"">0"",$M$10)" +"SUMIF($N$10,"">0"",$N$10)" +"SUMIF($O$10,"">0"",$O$10)" +"SUMIF($P$10,"">0"",$P$10)" +"SUMIF($Q$10,"">0"",$Q$10)" +"SUMIF($R$10,"">0"",$R$10)" +"SUMIF($S$10,"">0"",$S$10)" +"SUMIF($T$10,"">0"",$T$10)" +"SUMIF($H$10,""<0"",$H$10)" +"SUMIF($I$10,""<0"",$I$10)" +"SUMIF($J$10,""<0"",$J$10)" +"SUMIF($K$10,""<0"",$K$10)" +"SUMIF($L$10,""<0"",$L$10)" +"SUMIF($M$10,""<0"",$M$10)" +"SUMIF($N$10,""<0"",$N$10)" +"SUMIF($O$10,""<0"",$O$10)" +"SUMIF($P$10,""<0"",$P$10)" +"SUMIF($Q$10,""<0"",$Q$10)" +"SUMIF($R$10,""<0"",$R$10)" +"SUMIF($S$10,""<0"",$S$10)" +"SUMIF($T$10,""<0"",$T$10)" +"GetPipeName($AH$12,$AH$13)" +"MID(CELL(""filename"",A1),FIND(""]"",CELL(""filename"",A1))+1,LEN(CELL(""filename"",A1))-FIND(""]"",CELL(""filename"",A1)))" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"GetRcptPoint($AH$12,$AH$13)" +"GetDelPoint($AH$12,$AH$13)" +"TodayDate" +"ADDRESS(ROW($F$20),COLUMN($F$20))" +"GetEnd($AV$1,AV2)" +"ADDRESS(ROW($G$20),COLUMN($G$20))" +"ADDRESS(ROW($H$19),COLUMN($H$19))" +"ADDRESS(ROW($BV$19),COLUMN($BV$19))" +"ADDRESS(ROW($I$19),COLUMN($I$19))" +"ADDRESS(ROW($BW$19),COLUMN($BW$19))" +"ADDRESS(ROW($N$19),COLUMN($N$19))" +"ADDRESS(ROW($BX$19),COLUMN($BX$19))" +"ADDRESS(ROW($O$19),COLUMN($O$19))" +"ADDRESS(ROW($BY$19),COLUMN($BY$19))" +"ADDRESS(ROW($P$19),COLUMN($P$19))" +"ADDRESS(ROW($BZ$19),COLUMN($BZ$19))" +"ADDRESS(ROW($AT$19),COLUMN($AT$19))" +"ADDRESS(ROW($CA$19),COLUMN($CA$19))" +"ADDRESS(ROW($AU$19),COLUMN($AU$19))" +"ADDRESS(ROW($CB$19),COLUMN($CB$19))" +"ADDRESS(ROW($AM$19),COLUMN($AM$19))" +"ADDRESS(ROW($CC$19),COLUMN($CC$19))" +"ADDRESS(ROW($AN$19),COLUMN($AN$19))" +"ADDRESS(ROW($CD$19),COLUMN($CD$19))" +"ADDRESS(ROW($AO$19),COLUMN($AO$19))" +"ADDRESS(ROW($CE$19),COLUMN($CE$19))" +"ADDRESS(ROW($AP$19),COLUMN($AP$19))" +"ADDRESS(ROW($CF$19),COLUMN($CF$19))" +"ADDRESS(ROW($AQ$19),COLUMN($AQ$19))" +"ADDRESS(ROW($CG$19),COLUMN($CG$19))" +"ADDRESS(ROW($V$19),COLUMN($V$19))" +"ADDRESS(ROW($CH$19),COLUMN($CH$19))" +"ADDRESS(ROW($AL$19),COLUMN($AL$19))" +"ADDRESS(ROW($CI$19),COLUMN($CI$19))" +"ADDRESS(ROW($D$20),COLUMN($D$20))" +"GetRcptBasisCol($AH$12,$AH$13)" +"NymexCurve" +"ADDRESS(ROW($AF$20),COLUMN($AF$20))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV4,"":"",AW4)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"N4-O4" +"GetRcptIndexCol($AH$12,$AH$13)" +"GetNymexCol(AK3)" +"GetVolume($AH$12,$AH$13,AT4)" +"GetCommodity($AH$12,$AH$13,AT4)" +"GetFuelRate($AH$12,$AH$13,AT4)" +"GetSurcharge($AH$12,$AH$13,$AT4)" +"GetRcptIndexAdj($AH$12,$AH$13,$AT4)" +"GetDelIndexAdj($AH$12,$AH$13,$AT4)" +"GetDemandRate($AH$12,$AH$13,$AT4)" +"gettier($AH$12,$AH$13,AL4)" +"ADDRESS(ROW($Q$20),COLUMN($Q$20))" +"ADDRESS(ROW($S$18),COLUMN($S$18))" +"GetDelBasisCol($AH$12,$AH$13)" +"LiborCurve" +"ADDRESS(ROW($V$20),COLUMN($V$20))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"GetDelIndexCol($AH$12,$AH$13)" +"GetLiborCol(AK5)" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"GetMonthStart($AH$12,$AH$13,G5)" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV7,"":"",AW7)),INDIRECT(CONCATENATE(AX7,"":"",AY7)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"GetRcptOmicronCol($AH$12,$AH$13)" +"Configuration!$D$8" +"ADDRESS(ROW($AL$20),COLUMN($AL$20))" +"ADDRESS(ROW($AV$20),COLUMN($AV$20))" +"GetMonthEnd($AH$12,$AH$13)" +"AW18-AV18" +"GetDelOmicronCol($AH$12,$AH$13)" +"GetNGOmicronCol(AK7)" +"ADDRESS(ROW($AM$20),COLUMN($AM$20))" +"ADDRESS(ROW($AO$20),COLUMN($AO$20))" +"AY18-AX18" +"GetCorrelCol($AH$12,$AH$13)" +"ADDRESS(ROW($AN$20),COLUMN($AN$20))" +"ADDRESS(ROW($AP$20),COLUMN($AP$20))" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV10,"":"",AW10)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"GetGRIFactor($AH$12,$AH$13)" +"ADDRESS(ROW($AS$20),COLUMN($AS$20))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$20),COLUMN($AQ$20))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"SUM(INDIRECT(CONCATENATE(AV12,"":"",AW12)))" +"GetDBPage($D$2)" +"ADDRESS(ROW($X$20),COLUMN($X$20))" +"GetRecNdx($AH$12,$D$2)" +"ADDRESS(ROW($Y$20),COLUMN($Y$20))" +"F20/(1-AR20)*AH20*AU20" +"F20*AH20*AU20" +"ADDRESS(ROW($Z$20),COLUMN($Z$20))" +"ADDRESS(ROW($AA$20),COLUMN($AA$20))" +"ADDRESS(ROW($AB$20),COLUMN($AB$20))" +"ADDRESS(ROW($AC$20),COLUMN($AC$20))" +"GetRcptBasis($AH$12,$AH$13)" +"GetDelBasis($AH$12,$AH$13)" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV8,"":"",AW8)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX8,"":"",AY8)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV9,"":"",AW9)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX9,"":"",AY9)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"G7+OffsetDays" +"VLOOKUP(AG20,$AL$4:$AS$15,2)" +"F20*$AU20" +"(AL20+AM20+AN20)/(1-(AR20))" +"(AL20+AO20+AP20)" +"MAX(((I20-H20)-AQ20)*AU20,0)" +"MAX(Q20-K20,0)" +"SQRT(($AX20^2*$AH20+$AW20^2*$AI20)/($AH20+$AI20))" +"SQRT(($AY20^2*$AH20+$AW20^2*$AI20)/($AH20+$AI20))" +"(VLOOKUP(AI20,CorrelationTwo,2)*(AW20^2)*AI20+VLOOKUP(D20,CorrelationOne,$AK$9)*AX20*AY20*AH20)/((AI20+AH20)*O20*N20)" +"_xll.xSPRDOPT(I20,H20,AQ20,0,O20,N20,P20,D20-$G$5,1,0)*AH20*AU20" +"_xll.xSPRDOPT(I20,H20,AQ20,AT20,O20,N20,P20,D20-$G$5,1,2)*AF20*F20*AH20" +"_xll.xSPRDOPT(I20,H20,AQ20,AT20,O20,N20,P20,D20-$G$5,1,1)*AF20*F20*AH20" +"VLOOKUP($AG20,$AL$4:$AS$15,8)*AH20*AU20" +"((BM20*BC20)+(BL20*BB20))*AH20*F20" +"($F20*$AH20)*((($BG20/2)*($BC20)^2)+(($BF20/2)*($BB20)^2)+($BH20*$BC20*$BB20))" +"($BI20*$F20*$AH20*($G$5-$BV$5))/365.25" +"(($BK20*$BE20)+($BJ20*$BD20))*$F20*$AH20*$AF20" +"BN20*(AT20-CA20)*F20*AH20" +"BO20*CB20*F20*AH20*CA20*($G$5-$BV$5)/365.25" +"IF(AND(D20>=$G$7,D20<=$G$8),1,0)" +"MONTH(D20)" +"(EOMONTH(D20,0)-EOMONTH(D20-DAY(D20),0))*AF20" +"MAX(0,(D20-DAY(D20))-$G$5+1)" +"D20-$BV$5" +"VLOOKUP($D20,CurveTbl,$AK$4)" +"VLOOKUP($D20,CurveTbl,$AH$3)" +"VLOOKUP($D20,CurveTbl,$AH$4)+VLOOKUP($AG20,$AL$3:$AS$15,6)" +"VLOOKUP($D20,CurveTbl,$AH$5)" +"VLOOKUP($D20,CurveTbl,$AH$6)+VLOOKUP($AG20,$AL$3:$AS$15,7)" +"VLOOKUP($AG20,$AL$4:$AS$15,3)+VLOOKUP($AG20,$AL$4:$AS$15,5)+($AH$10*VLOOKUP(D20,GRITable,2))" +"VLOOKUP($AG20,$AL$4:$AS$15,4)" +"(AL20+AM20+AN20)*AR20/(1-AR20)" +"VLOOKUP(D20,CurveTbl,$AK$6)" +"(1+$AT20/2)^(-2*($D20-$G$5)/365.25)*$AF20" +"ROUND(G20*AR20,0)" +"VLOOKUP($D20,CurveTbl,$AK$8)" +"VLOOKUP($D20,CurveTbl,$AH$7)" +"VLOOKUP($D20,CurveTbl,$AH$8)" +"$H20-$BV20" +"I20-BW20" +"N20-BX20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,4)*$CB20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,3)*$CB20" +"IF(OR(BF20<>0,BG20<>0),_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,12)*$CB20,0)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,2*LN(1+CA20/2),$BY20,$BX20,$BZ20,$AJ20,1,9)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,6)*$CB20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,5)*$CB20" +"_xll.xSPRDOPT(BW20,BV20,CG20,0,BY20,BX20,BZ20,AJ20,1,2)*CB20" +"_xll.xSPRDOPT(BW20,BV20,CG20,0,BY20,BX20,BZ20,AJ20,1,1)*CB20" +"IF(AH20<>0,_xll.xSPRDOPT($BW20,$BV20,$CG20,2*LN(1+CA20/2),$BY20,$BX20,$BZ20,$AJ20,1,8)+(AJ20/365.25)*CH20/AH20,0)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,0)" +"D20+AH20" +"AI20+AH20" +"'Daily Operation'!D7" +"'Daily Operation'!D7" +"EOMONTH(FetchDate,0)+1" +"Configuration!I3" +"ADDRESS(ROW($C$9),COLUMN($C$9))" +"GetCorrelName1($E26)" +"GetCorrelName2($E26)" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($C$7),COLUMN($C$7))" +"ADDRESS(ROW($F$4),COLUMN($F$4))" +"GetPipeName($AE10,$AI10)" +"CONCATENATE(GetRcptPoint($AE10,$AI10),"" to "",GetDelPoint($AE10,$AI10))" +"GetRcptBasis($AE10,$AI10)" +"GetTodayAsset($AF10)" +"GetTodayDemand($AF10)" +"H10-I10" +"GetYesterdayPL($AF10)" +"GetPriceChange($AF10)" +"GetBasisChange($AF10)" +"GetIndexChange($AF10)" +"GetFuelChange($AF10)" +"GetVarChrgChange($AF10)" +"GetDelta($AF10)" +"GetGamma($AF10)" +"GetTheta($AF10)" +"GetVega($AF10)" +"GetRho($AF10)" +"GetDrift($AF10)" +"GetDBPage($C10)" +"GetWorkSheet($C10)" +"IF(NOT($AF10=""#VALUE#""),CONCATENATE($AF10,""!"",GetDateStart($AF10),"":"",GetDateEnd($AF10)),"""")" +"IF(NOT($AF10=""#VALUE#""),CONCATENATE($AF10,""!"",GetReceiptStart($AF10),"":"",GetReceiptEnd($AF10)),"""")" +"GetRecNdx($AE10,$C10)" +"GetPipeName($AE10,$AI10)" +"CONCATENATE(GetRcptPoint($AE10,$AI10),"" to "",GetDelPoint($AE10,$AI10))" +"GetDelBasis($AE10,$AI11)" +"GetTodayAsset($AF10)" +"GetTodayDemand($AF10)" +"H10-I10" +"GetYesterdayPL($AF10)" +"GetPriceChange($AF10)" +"GetBasisChange($AF10)" +"GetIndexChange($AF10)" +"GetFuelChange($AF10)" +"GetVarChrgChange($AF10)" +"GetDelta($AF10)" +"GetGamma($AF10)" +"GetTheta($AF10)" +"GetVega($AF10)" +"GetRho($AF10)" +"GetDrift($AF10)" +"GetWorkSheet($C10)" +"IF(NOT($AF11=""#VALUE#""),CONCATENATE($AF11,""!"",GetDeliveryStart($AF11),"":"",GetDeliveryEnd($AF11)),"""")" +"GetRecNdx($AE10,$C10)" +"SUM(INDIRECT(CONCATENATE(ADDRESS($AF24,COLUMN()),"":"",ADDRESS($AG24,COLUMN()))))" +"GetStartRow($AF23)" +"ROW($AF23)" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($E$7),COLUMN($E$7))" +"ADDRESS(ROW($C$8),COLUMN($C$8))" +"ADDRESS(ROW($C$10),COLUMN($C$10))" +"ADDRESS(ROW($G$12),COLUMN($G$12))" +"GetPipeName($AE10,$AI10)" +"CONCATENATE(GetRcptPoint($AE10,$AI10),"" to "",GetDelPoint($AE10,$AI10))" +"GetRcptBasis($AE10,$AI10)" +"GetTodayAsset($AF10)" +"GetTodayDemand($AF10)" +"H10-I10" +"GetYesterdayPL($AF10)" +"GetPriceChange($AF10)" +"GetBasisChange($AF10)" +"GetIndexChange($AF10)" +"GetFuelChange($AF10)" +"GetVarChrgChange($AF10)" +"GetDelta($AF10)" +"GetGamma($AF10)" +"GetTheta($AF10)" +"GetVega($AF10)" +"GetRho($AF10)" +"GetDrift($AF10)" +"GetDBPage($C10)" +"GetWorkSheet($C10)" +"IF(NOT($AF10=""#VALUE#""),CONCATENATE($AF10,""!"",GetDateStart($AF10),"":"",GetDateEnd($AF10)),"""")" +"IF(NOT($AF10=""#VALUE#""),CONCATENATE($AF10,""!"",GetReceiptStart($AF10),"":"",GetReceiptEnd($AF10)),"""")" +"GetRecNdx($AE10,$C10)" +"GetPipeName($AE10,$AI10)" +"CONCATENATE(GetRcptPoint($AE10,$AI10),"" to "",GetDelPoint($AE10,$AI10))" +"GetDelBasis($AE10,$AI11)" +"GetTodayAsset($AF10)" +"GetTodayDemand($AF10)" +"H10-I10" +"GetYesterdayPL($AF10)" +"GetPriceChange($AF10)" +"GetBasisChange($AF10)" +"GetIndexChange($AF10)" +"GetFuelChange($AF10)" +"GetVarChrgChange($AF10)" +"GetDelta($AF10)" +"GetGamma($AF10)" +"GetTheta($AF10)" +"GetVega($AF10)" +"GetRho($AF10)" +"GetDrift($AF10)" +"GetWorkSheet($C10)" +"IF(NOT($AF11=""#VALUE#""),CONCATENATE($AF11,""!"",GetDeliveryStart($AF11),"":"",GetDeliveryEnd($AF11)),"""")" +"GetRecNdx($AE10,$C10)" +"SUM(INDIRECT(CONCATENATE(ADDRESS($AF12,COLUMN()),"":"",ADDRESS($AG12,COLUMN()))))" +"GetStartRow($AF11)" +"ROW($AF11)" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($C$10),COLUMN($C$10))" +"CONCATENATE(""POSITION REPORT : "",UPPER(F3))" +"TRANSPOSE(Configuration!D25:D37)" +"TRANSPOSE(Configuration!E25:E37)" +"GetPipeName($Z10,$AC10)" +"CONCATENATE(GetRcptPoint($Z10,$AC10),"" to "",GetDelPoint($Z10,$AC10))" +"GetRcptBasis($Z10,$AC10)" +"SUM((INDIRECT($AA10)>'Central Position Rpt'!H$8)*(INDIRECT($AA10)<'Central Position Rpt'!H$9)*(INDIRECT($AB10)))" +"SUM(H10:T10)" +"GetWorkSheet($C10)" +"FetchDBPage(Y10)" +"IF(NOT($Y10=""#VALUE#""),CONCATENATE($Y10,""!"",GetDateStart($Y10),"":"",GetDateEnd($Y10)),"""")" +"IF(NOT($Y10=""#VALUE#""),CONCATENATE($Y10,""!"",GetReceiptStart($Y10),"":"",GetReceiptEnd($Y10)),"""")" +"GetRecNdx($Z10,$C10)" +"GetPipeName($Z10,$AC10)" +"CONCATENATE(GetRcptPoint($Z10,$AC10),"" to "",GetDelPoint($Z10,$AC10))" +"GetDelBasis($Z10,$AC11)" +"GetWorkSheet($C10)" +"IF(NOT($Y11=""#VALUE#""),CONCATENATE($Y11,""!"",GetDeliveryStart($Y11),"":"",GetDeliveryEnd($Y11)),"""")" +"GetRecNdx($Z10,$C10)" +"SUMIF($G$10:$G$23,$G$27,$H$10:$H$23)" +"SUMIF($G$10:$G$23,$G$27,$I$10:$I$23)" +"SUMIF($G$10:$G$23,$G$27,$J$10:$J$23)" +"SUMIF($G$10:$G$23,$G$27,$K$10:$K$23)" +"SUMIF($G$10:$G$23,$G$27,$L$10:$L$23)" +"SUMIF($G$10:$G$23,$G$27,$M$10:$M$23)" +"SUMIF($G$10:$G$23,$G$27,$N$10:$N$23)" +"SUMIF($G$10:$G$23,$G$27,$O$10:$O$23)" +"SUMIF($G$10:$G$23,$G$27,$P$10:$P$23)" +"SUMIF($G$10:$G$23,$G$27,$Q$10:$Q$23)" +"SUMIF($G$10:$G$23,$G$27,$R$10:$R$23)" +"SUMIF($G$10:$G$23,$G$27,$S$10:$S$23)" +"SUMIF($G$10:$G$23,$G$27,$T$10:$T$23)" +"SUMIF($G$10:$G$23,$G$28,$H$10:$H$23)" +"SUMIF($G$10:$G$23,$G$28,$I$10:$I$23)" +"SUMIF($G$10:$G$23,$G$28,$J$10:$J$23)" +"SUMIF($G$10:$G$23,$G$28,$K$10:$K$23)" +"SUMIF($G$10:$G$23,$G$28,$L$10:$L$23)" +"SUMIF($G$10:$G$23,$G$28,$M$10:$M$23)" +"SUMIF($G$10:$G$23,$G$28,$N$10:$N$23)" +"SUMIF($G$10:$G$23,$G$28,$O$10:$O$23)" +"SUMIF($G$10:$G$23,$G$28,$P$10:$P$23)" +"SUMIF($G$10:$G$23,$G$28,$Q$10:$Q$23)" +"SUMIF($G$10:$G$23,$G$28,$R$10:$R$23)" +"SUMIF($G$10:$G$23,$G$28,$S$10:$S$23)" +"SUMIF($G$10:$G$23,$G$28,$T$10:$T$23)" +"SUMIF($G$10:$G$23,$G$29,$H$10:$H$23)" +"SUMIF($G$10:$G$23,$G$29,$I$10:$I$23)" +"SUMIF($G$10:$G$23,$G$29,$J$10:$J$23)" +"SUMIF($G$10:$G$23,$G$29,$K$10:$K$23)" +"SUMIF($G$10:$G$23,$G$29,$L$10:$L$23)" +"SUMIF($G$10:$G$23,$G$29,$M$10:$M$23)" +"SUMIF($G$10:$G$23,$G$29,$N$10:$N$23)" +"SUMIF($G$10:$G$23,$G$29,$O$10:$O$23)" +"SUMIF($G$10:$G$23,$G$29,$P$10:$P$23)" +"SUMIF($G$10:$G$23,$G$29,$Q$10:$Q$23)" +"SUMIF($G$10:$G$23,$G$29,$R$10:$R$23)" +"SUMIF($G$10:$G$23,$G$29,$S$10:$S$23)" +"SUMIF($G$10:$G$23,$G$29,$T$10:$T$23)" +"SUMIF($G$10:$G$23,$G$30,$H$10:$H$23)" +"SUMIF($G$10:$G$23,$G$30,$I$10:$I$23)" +"SUMIF($G$10:$G$23,$G$30,$J$10:$J$23)" +"SUMIF($G$10:$G$23,$G$30,$K$10:$K$23)" +"SUMIF($G$10:$G$23,$G$30,$L$10:$L$23)" +"SUMIF($G$10:$G$23,$G$30,$M$10:$M$23)" +"SUMIF($G$10:$G$23,$G$30,$N$10:$N$23)" +"SUMIF($G$10:$G$23,$G$30,$O$10:$O$23)" +"SUMIF($G$10:$G$23,$G$30,$P$10:$P$23)" +"SUMIF($G$10:$G$23,$G$30,$Q$10:$Q$23)" +"SUMIF($G$10:$G$23,$G$30,$R$10:$R$23)" +"SUMIF($G$10:$G$23,$G$30,$S$10:$S$23)" +"SUMIF($G$10:$G$23,$G$30,$T$10:$T$23)" +"SUMIF($G$10:$G$23,$G$31,$H$10:$H$23)" +"SUMIF($G$10:$G$23,$G$31,$I$10:$I$23)" +"SUMIF($G$10:$G$23,$G$31,$J$10:$J$23)" +"SUMIF($G$10:$G$23,$G$31,$K$10:$K$23)" +"SUMIF($G$10:$G$23,$G$31,$L$10:$L$23)" +"SUMIF($G$10:$G$23,$G$31,$M$10:$M$23)" +"SUMIF($G$10:$G$23,$G$31,$N$10:$N$23)" +"SUMIF($G$10:$G$23,$G$31,$O$10:$O$23)" +"SUMIF($G$10:$G$23,$G$31,$P$10:$P$23)" +"SUMIF($G$10:$G$23,$G$31,$Q$10:$Q$23)" +"SUMIF($G$10:$G$23,$G$31,$R$10:$R$23)" +"SUMIF($G$10:$G$23,$G$31,$S$10:$S$23)" +"SUMIF($G$10:$G$23,$G$31,$T$10:$T$23)" +"SUMIF($H$10:$H$23,"">0"",$H$10:$H$23)" +"SUMIF($I$10:$I$23,"">0"",$I$10:$I$23)" +"SUMIF($J$10:$J$23,"">0"",$J$10:$J$23)" +"SUMIF($K$10:$K$23,"">0"",$K$10:$K$23)" +"SUMIF($L$10:$L$23,"">0"",$L$10:$L$23)" +"SUMIF($M$10:$M$23,"">0"",$M$10:$M$23)" +"SUMIF($N$10:$N$23,"">0"",$N$10:$N$23)" +"SUMIF($O$10:$O$23,"">0"",$O$10:$O$23)" +"SUMIF($P$10:$P$23,"">0"",$P$10:$P$23)" +"SUMIF($Q$10:$Q$23,"">0"",$Q$10:$Q$23)" +"SUMIF($R$10:$R$23,"">0"",$R$10:$R$23)" +"SUMIF($S$10:$S$23,"">0"",$S$10:$S$23)" +"SUMIF($T$10:$T$23,"">0"",$T$10:$T$23)" +"SUMIF($H$10:$H$23,""<0"",$H$10:$H$23)" +"SUMIF($I$10:$I$23,""<0"",$I$10:$I$23)" +"SUMIF($J$10:$J$23,""<0"",$J$10:$J$23)" +"SUMIF($K$10:$K$23,""<0"",$K$10:$K$23)" +"SUMIF($L$10:$L$23,""<0"",$L$10:$L$23)" +"SUMIF($M$10:$M$23,""<0"",$M$10:$M$23)" +"SUMIF($N$10:$N$23,""<0"",$N$10:$N$23)" +"SUMIF($O$10:$O$23,""<0"",$O$10:$O$23)" +"SUMIF($P$10:$P$23,""<0"",$P$10:$P$23)" +"SUMIF($Q$10:$Q$23,""<0"",$Q$10:$Q$23)" +"SUMIF($R$10:$R$23,""<0"",$R$10:$R$23)" +"SUMIF($S$10:$S$23,""<0"",$S$10:$S$23)" +"SUMIF($T$10:$T$23,""<0"",$T$10:$T$23)" +"GetPipeName($AH$12,$AH$13)" +"MID(CELL(""filename"",A1),FIND(""]"",CELL(""filename"",A1))+1,LEN(CELL(""filename"",A1))-FIND(""]"",CELL(""filename"",A1)))" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"GetRcptPoint($AH$12,$AH$13)" +"GetDelPoint($AH$12,$AH$13)" +"TodayDate" +"ADDRESS(ROW($F$20),COLUMN($F$20))" +"GetEnd($AV$1,AV2)" +"ADDRESS(ROW($G$20),COLUMN($G$20))" +"ADDRESS(ROW($H$19),COLUMN($H$19))" +"ADDRESS(ROW($BV$19),COLUMN($BV$19))" +"ADDRESS(ROW($I$19),COLUMN($I$19))" +"ADDRESS(ROW($BW$19),COLUMN($BW$19))" +"ADDRESS(ROW($N$19),COLUMN($N$19))" +"ADDRESS(ROW($BX$19),COLUMN($BX$19))" +"ADDRESS(ROW($O$19),COLUMN($O$19))" +"ADDRESS(ROW($BY$19),COLUMN($BY$19))" +"ADDRESS(ROW($P$19),COLUMN($P$19))" +"ADDRESS(ROW($BZ$19),COLUMN($BZ$19))" +"ADDRESS(ROW($AT$19),COLUMN($AT$19))" +"ADDRESS(ROW($CA$19),COLUMN($CA$19))" +"ADDRESS(ROW($AU$19),COLUMN($AU$19))" +"ADDRESS(ROW($CB$19),COLUMN($CB$19))" +"ADDRESS(ROW($AM$19),COLUMN($AM$19))" +"ADDRESS(ROW($CC$19),COLUMN($CC$19))" +"ADDRESS(ROW($AN$19),COLUMN($AN$19))" +"ADDRESS(ROW($CD$19),COLUMN($CD$19))" +"ADDRESS(ROW($AO$19),COLUMN($AO$19))" +"ADDRESS(ROW($CE$19),COLUMN($CE$19))" +"ADDRESS(ROW($AP$19),COLUMN($AP$19))" +"ADDRESS(ROW($CF$19),COLUMN($CF$19))" +"ADDRESS(ROW($AQ$19),COLUMN($AQ$19))" +"ADDRESS(ROW($CG$19),COLUMN($CG$19))" +"ADDRESS(ROW($V$19),COLUMN($V$19))" +"ADDRESS(ROW($CH$19),COLUMN($CH$19))" +"ADDRESS(ROW($AL$19),COLUMN($AL$19))" +"ADDRESS(ROW($CI$19),COLUMN($CI$19))" +"ADDRESS(ROW($D$20),COLUMN($D$20))" +"GetRcptBasisCol($AH$12,$AH$13)" +"NymexCurve" +"ADDRESS(ROW($AF$20),COLUMN($AF$20))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV4,"":"",AW4)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"N4-O4" +"GetRcptIndexCol($AH$12,$AH$13)" +"GetNymexCol(AK3)" +"GetVolume($AH$12,$AH$13,AT4)" +"GetCommodity($AH$12,$AH$13,AT4)" +"GetFuelRate($AH$12,$AH$13,AT4)" +"GetSurcharge($AH$12,$AH$13,$AT4)" +"GetRcptIndexAdj($AH$12,$AH$13,$AT4)" +"GetDelIndexAdj($AH$12,$AH$13,$AT4)" +"GetDemandRate($AH$12,$AH$13,$AT4)" +"gettier($AH$12,$AH$13,AL4)" +"ADDRESS(ROW($Q$20),COLUMN($Q$20))" +"ADDRESS(ROW($S$18),COLUMN($S$18))" +"GetDelBasisCol($AH$12,$AH$13)" +"LiborCurve" +"ADDRESS(ROW($V$20),COLUMN($V$20))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"GetDelIndexCol($AH$12,$AH$13)" +"GetLiborCol(AK5)" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"GetMonthStart($AH$12,$AH$13,G5)" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV7,"":"",AW7)),INDIRECT(CONCATENATE(AX7,"":"",AY7)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"GetRcptOmicronCol($AH$12,$AH$13)" +"Configuration!$D$8" +"ADDRESS(ROW($AL$20),COLUMN($AL$20))" +"ADDRESS(ROW($AV$20),COLUMN($AV$20))" +"GetMonthEnd($AH$12,$AH$13)" +"AW18-AV18" +"GetDelOmicronCol($AH$12,$AH$13)" +"GetNGOmicronCol(AK7)" +"ADDRESS(ROW($AM$20),COLUMN($AM$20))" +"ADDRESS(ROW($AO$20),COLUMN($AO$20))" +"AY18-AX18" +"GetCorrelCol($AH$12,$AH$13)" +"ADDRESS(ROW($AN$20),COLUMN($AN$20))" +"ADDRESS(ROW($AP$20),COLUMN($AP$20))" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV10,"":"",AW10)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"GetGRIFactor($AH$12,$AH$13)" +"ADDRESS(ROW($AS$20),COLUMN($AS$20))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$20),COLUMN($AQ$20))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"SUM(INDIRECT(CONCATENATE(AV12,"":"",AW12)))" +"GetDBPage($D$2)" +"ADDRESS(ROW($X$20),COLUMN($X$20))" +"GetRecNdx($AH$12,$D$2)" +"ADDRESS(ROW($Y$20),COLUMN($Y$20))" +"F20/(1-AR20)*AH20*AU20" +"F20*AH20*AU20" +"ADDRESS(ROW($Z$20),COLUMN($Z$20))" +"ADDRESS(ROW($AA$20),COLUMN($AA$20))" +"ADDRESS(ROW($AB$20),COLUMN($AB$20))" +"ADDRESS(ROW($AC$20),COLUMN($AC$20))" +"GetRcptBasis($AH$12,$AH$13)" +"GetDelBasis($AH$12,$AH$13)" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV8,"":"",AW8)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX8,"":"",AY8)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV9,"":"",AW9)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX9,"":"",AY9)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"G7+OffsetDays" +"VLOOKUP(AG20,$AL$4:$AS$15,2)" +"F20*$AU20" +"(AL20+AM20+AN20)/(1-(AR20))" +"(AL20+AO20+AP20)" +"MAX(((I20-H20)-AQ20)*AU20,0)" +"MAX(Q20-K20,0)" +"SQRT(($AX20^2*$AH20+$AW20^2*$AI20)/($AH20+$AI20))" +"SQRT(($AY20^2*$AH20+$AW20^2*$AI20)/($AH20+$AI20))" +"(VLOOKUP(AI20,CorrelationTwo,2)*(AW20^2)*AI20+VLOOKUP(D20,CorrelationOne,$AK$9)*AX20*AY20*AH20)/((AI20+AH20)*O20*N20)" +"_xll.xSPRDOPT(I20,H20,AQ20,0,O20,N20,P20,D20-$G$5,1,0)*AH20*AU20" +"_xll.xSPRDOPT(I20,H20,AQ20,AT20,O20,N20,P20,D20-$G$5,1,2)*AF20*F20*AH20" +"_xll.xSPRDOPT(I20,H20,AQ20,AT20,O20,N20,P20,D20-$G$5,1,1)*AF20*F20*AH20" +"VLOOKUP($AG20,$AL$4:$AS$15,8)*AH20*AU20" +"((BM20*BC20)+(BL20*BB20))*AH20*F20" +"($F20*$AH20)*((($BG20/2)*($BC20)^2)+(($BF20/2)*($BB20)^2)+($BH20*$BC20*$BB20))" +"($BI20*$F20*$AH20*($G$5-$BV$5))/365.25" +"(($BK20*$BE20)+($BJ20*$BD20))*$F20*$AH20*$AF20" +"BN20*(AT20-CA20)*F20*AH20" +"BO20*CB20*F20*AH20*CA20*($G$5-$BV$5)/365.25" +"IF(AND(D20>=$G$7,D20<=$G$8),1,0)" +"MONTH(D20)" +"(EOMONTH(D20,0)-EOMONTH(D20-DAY(D20),0))*AF20" +"MAX(0,(D20-DAY(D20))-$G$5+1)" +"D20-$BV$5" +"VLOOKUP($D20,CurveTbl,$AK$4)" +"VLOOKUP($D20,CurveTbl,$AH$3)" +"VLOOKUP($D20,CurveTbl,$AH$4)+VLOOKUP($AG20,$AL$3:$AS$15,6)" +"VLOOKUP($D20,CurveTbl,$AH$5)" +"VLOOKUP($D20,CurveTbl,$AH$6)+VLOOKUP($AG20,$AL$3:$AS$15,7)" +"VLOOKUP($AG20,$AL$4:$AS$15,3)+VLOOKUP($AG20,$AL$4:$AS$15,5)+($AH$10*VLOOKUP(D20,GRITable,2))" +"VLOOKUP($AG20,$AL$4:$AS$15,4)" +"(AL20+AM20+AN20)*AR20/(1-AR20)" +"VLOOKUP(D20,CurveTbl,$AK$6)" +"(1+$AT20/2)^(-2*($D20-$G$5)/365.25)*$AF20" +"ROUND(G20*AR20,0)" +"VLOOKUP($D20,CurveTbl,$AK$8)" +"VLOOKUP($D20,CurveTbl,$AH$7)" +"VLOOKUP($D20,CurveTbl,$AH$8)" +"$H20-$BV20" +"I20-BW20" +"N20-BX20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,4)*$CB20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,3)*$CB20" +"IF(OR(BF20<>0,BG20<>0),_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,12)*$CB20,0)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,2*LN(1+CA20/2),$BY20,$BX20,$BZ20,$AJ20,1,9)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,6)*$CB20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,5)*$CB20" +"_xll.xSPRDOPT(BW20,BV20,CG20,0,BY20,BX20,BZ20,AJ20,1,2)*CB20" +"_xll.xSPRDOPT(BW20,BV20,CG20,0,BY20,BX20,BZ20,AJ20,1,1)*CB20" +"IF(AH20<>0,_xll.xSPRDOPT($BW20,$BV20,$CG20,2*LN(1+CA20/2),$BY20,$BX20,$BZ20,$AJ20,1,8)+(AJ20/365.25)*CH20/AH20,0)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,0)" +"D20+AH20" +"AI20+AH20" +"GetPipeName($AH$12,$AH$13)" +"MID(CELL(""filename"",A1),FIND(""]"",CELL(""filename"",A1))+1,LEN(CELL(""filename"",A1))-FIND(""]"",CELL(""filename"",A1)))" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"GetRcptPoint($AH$12,$AH$13)" +"GetDelPoint($AH$12,$AH$13)" +"TodayDate" +"ADDRESS(ROW($F$20),COLUMN($F$20))" +"GetEnd($AV$1,AV2)" +"ADDRESS(ROW($G$20),COLUMN($G$20))" +"ADDRESS(ROW($H$19),COLUMN($H$19))" +"ADDRESS(ROW($BV$19),COLUMN($BV$19))" +"ADDRESS(ROW($I$19),COLUMN($I$19))" +"ADDRESS(ROW($BW$19),COLUMN($BW$19))" +"ADDRESS(ROW($N$19),COLUMN($N$19))" +"ADDRESS(ROW($BX$19),COLUMN($BX$19))" +"ADDRESS(ROW($O$19),COLUMN($O$19))" +"ADDRESS(ROW($BY$19),COLUMN($BY$19))" +"ADDRESS(ROW($P$19),COLUMN($P$19))" +"ADDRESS(ROW($BZ$19),COLUMN($BZ$19))" +"ADDRESS(ROW($AT$19),COLUMN($AT$19))" +"ADDRESS(ROW($CA$19),COLUMN($CA$19))" +"ADDRESS(ROW($AU$19),COLUMN($AU$19))" +"ADDRESS(ROW($CB$19),COLUMN($CB$19))" +"ADDRESS(ROW($AM$19),COLUMN($AM$19))" +"ADDRESS(ROW($CC$19),COLUMN($CC$19))" +"ADDRESS(ROW($AN$19),COLUMN($AN$19))" +"ADDRESS(ROW($CD$19),COLUMN($CD$19))" +"ADDRESS(ROW($AO$19),COLUMN($AO$19))" +"ADDRESS(ROW($CE$19),COLUMN($CE$19))" +"ADDRESS(ROW($AP$19),COLUMN($AP$19))" +"ADDRESS(ROW($CF$19),COLUMN($CF$19))" +"ADDRESS(ROW($AQ$19),COLUMN($AQ$19))" +"ADDRESS(ROW($CG$19),COLUMN($CG$19))" +"ADDRESS(ROW($V$19),COLUMN($V$19))" +"ADDRESS(ROW($CH$19),COLUMN($CH$19))" +"ADDRESS(ROW($AL$19),COLUMN($AL$19))" +"ADDRESS(ROW($CI$19),COLUMN($CI$19))" +"ADDRESS(ROW($D$20),COLUMN($D$20))" +"GetRcptBasisCol($AH$12,$AH$13)" +"NymexCurve" +"ADDRESS(ROW($AF$20),COLUMN($AF$20))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV4,"":"",AW4)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"N4-O4" +"GetRcptIndexCol($AH$12,$AH$13)" +"GetNymexCol(AK3)" +"GetVolume($AH$12,$AH$13,AT4)" +"GetCommodity($AH$12,$AH$13,AT4)" +"GetFuelRate($AH$12,$AH$13,AT4)" +"GetSurcharge($AH$12,$AH$13,$AT4)" +"GetRcptIndexAdj($AH$12,$AH$13,$AT4)" +"GetDelIndexAdj($AH$12,$AH$13,$AT4)" +"GetDemandRate($AH$12,$AH$13,$AT4)" +"gettier($AH$12,$AH$13,AL4)" +"ADDRESS(ROW($Q$20),COLUMN($Q$20))" +"ADDRESS(ROW($S$18),COLUMN($S$18))" +"GetDelBasisCol($AH$12,$AH$13)" +"LiborCurve" +"ADDRESS(ROW($V$20),COLUMN($V$20))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"GetDelIndexCol($AH$12,$AH$13)" +"GetLiborCol(AK5)" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"GetMonthStart($AH$12,$AH$13,G5)" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV7,"":"",AW7)),INDIRECT(CONCATENATE(AX7,"":"",AY7)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"GetRcptOmicronCol($AH$12,$AH$13)" +"Configuration!$D$8" +"ADDRESS(ROW($AL$20),COLUMN($AL$20))" +"ADDRESS(ROW($AV$20),COLUMN($AV$20))" +"GetMonthEnd($AH$12,$AH$13)" +"AW18-AV18" +"GetDelOmicronCol($AH$12,$AH$13)" +"GetNGOmicronCol(AK7)" +"ADDRESS(ROW($AM$20),COLUMN($AM$20))" +"ADDRESS(ROW($AO$20),COLUMN($AO$20))" +"AY18-AX18" +"GetCorrelCol($AH$12,$AH$13)" +"ADDRESS(ROW($AN$20),COLUMN($AN$20))" +"ADDRESS(ROW($AP$20),COLUMN($AP$20))" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV10,"":"",AW10)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"GetGRIFactor($AH$12,$AH$13)" +"ADDRESS(ROW($AS$20),COLUMN($AS$20))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$20),COLUMN($AQ$20))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"SUM(INDIRECT(CONCATENATE(AV12,"":"",AW12)))" +"GetDBPage($D$2)" +"ADDRESS(ROW($X$20),COLUMN($X$20))" +"GetRecNdx($AH$12,$D$2)" +"ADDRESS(ROW($Y$20),COLUMN($Y$20))" +"F20/(1-AR20)*AH20*AU20" +"F20*AH20*AU20" +"ADDRESS(ROW($Z$20),COLUMN($Z$20))" +"ADDRESS(ROW($AA$20),COLUMN($AA$20))" +"ADDRESS(ROW($AB$20),COLUMN($AB$20))" +"ADDRESS(ROW($AC$20),COLUMN($AC$20))" +"GetRcptBasis($AH$12,$AH$13)" +"GetDelBasis($AH$12,$AH$13)" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV8,"":"",AW8)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX8,"":"",AY8)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV9,"":"",AW9)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX9,"":"",AY9)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"G7+OffsetDays" +"VLOOKUP(AG20,$AL$4:$AS$15,2)" +"F20*$AU20" +"(AL20+AM20+AN20)/(1-(AR20))" +"(AL20+AO20+AP20)" +"MAX(((I20-H20)-AQ20)*AU20,0)" +"MAX(Q20-K20,0)" +"SQRT(($AX20^2*$AH20+$AW20^2*$AI20)/($AH20+$AI20))" +"SQRT(($AY20^2*$AH20+$AW20^2*$AI20)/($AH20+$AI20))" +"(VLOOKUP(AI20,CorrelationTwo,2)*(AW20^2)*AI20+VLOOKUP(D20,CorrelationOne,$AK$9)*AX20*AY20*AH20)/((AI20+AH20)*O20*N20)" +"_xll.xSPRDOPT(I20,H20,AQ20,0,O20,N20,P20,D20-$G$5,1,0)*AH20*AU20" +"_xll.xSPRDOPT(I20,H20,AQ20,AT20,O20,N20,P20,D20-$G$5,1,2)*AF20*F20*AH20" +"_xll.xSPRDOPT(I20,H20,AQ20,AT20,O20,N20,P20,D20-$G$5,1,1)*AF20*F20*AH20" +"VLOOKUP($AG20,$AL$4:$AS$15,8)*AH20*AU20" +"((BM20*BC20)+(BL20*BB20))*AH20*F20" +"($F20*$AH20)*((($BG20/2)*($BC20)^2)+(($BF20/2)*($BB20)^2)+($BH20*$BC20*$BB20))" +"($BI20*$F20*$AH20*($G$5-$BV$5))/365.25" +"(($BK20*$BE20)+($BJ20*$BD20))*$F20*$AH20*$AF20" +"BN20*(AT20-CA20)*F20*AH20" +"BO20*CB20*F20*AH20*CA20*($G$5-$BV$5)/365.25" +"IF(AND(D20>=$G$7,D20<=$G$8),1,0)" +"MONTH(D20)" +"(EOMONTH(D20,0)-EOMONTH(D20-DAY(D20),0))*AF20" +"MAX(0,(D20-DAY(D20))-$G$5+1)" +"D20-$BV$5" +"VLOOKUP($D20,CurveTbl,$AK$4)" +"VLOOKUP($D20,CurveTbl,$AH$3)" +"VLOOKUP($D20,CurveTbl,$AH$4)+VLOOKUP($AG20,$AL$3:$AS$15,6)" +"VLOOKUP($D20,CurveTbl,$AH$5)" +"VLOOKUP($D20,CurveTbl,$AH$6)+VLOOKUP($AG20,$AL$3:$AS$15,7)" +"VLOOKUP($AG20,$AL$4:$AS$15,3)+VLOOKUP($AG20,$AL$4:$AS$15,5)+($AH$10*VLOOKUP(D20,GRITable,2))" +"VLOOKUP($AG20,$AL$4:$AS$15,4)" +"(AL20+AM20+AN20)*AR20/(1-AR20)" +"VLOOKUP(D20,CurveTbl,$AK$6)" +"(1+$AT20/2)^(-2*($D20-$G$5)/365.25)*$AF20" +"ROUND(G20*AR20,0)" +"VLOOKUP($D20,CurveTbl,$AK$8)" +"VLOOKUP($D20,CurveTbl,$AH$7)" +"VLOOKUP($D20,CurveTbl,$AH$8)" +"$H20-$BV20" +"I20-BW20" +"N20-BX20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,4)*$CB20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,3)*$CB20" +"IF(OR(BF20<>0,BG20<>0),_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,12)*$CB20,0)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,2*LN(1+CA20/2),$BY20,$BX20,$BZ20,$AJ20,1,9)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,6)*$CB20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,5)*$CB20" +"_xll.xSPRDOPT(BW20,BV20,CG20,0,BY20,BX20,BZ20,AJ20,1,2)*CB20" +"_xll.xSPRDOPT(BW20,BV20,CG20,0,BY20,BX20,BZ20,AJ20,1,1)*CB20" +"IF(AH20<>0,_xll.xSPRDOPT($BW20,$BV20,$CG20,2*LN(1+CA20/2),$BY20,$BX20,$BZ20,$AJ20,1,8)+(AJ20/365.25)*CH20/AH20,0)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,0)" +"D20+AH20" +"AI20+AH20" +"GetPipeName($AH$12,$AH$13)" +"MID(CELL(""filename"",A1),FIND(""]"",CELL(""filename"",A1))+1,LEN(CELL(""filename"",A1))-FIND(""]"",CELL(""filename"",A1)))" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"GetRcptPoint($AH$12,$AH$13)" +"GetDelPoint($AH$12,$AH$13)" +"TodayDate" +"ADDRESS(ROW($F$20),COLUMN($F$20))" +"GetEnd($AV$1,AV2)" +"ADDRESS(ROW($G$20),COLUMN($G$20))" +"ADDRESS(ROW($H$19),COLUMN($H$19))" +"ADDRESS(ROW($BV$19),COLUMN($BV$19))" +"ADDRESS(ROW($I$19),COLUMN($I$19))" +"ADDRESS(ROW($BW$19),COLUMN($BW$19))" +"ADDRESS(ROW($N$19),COLUMN($N$19))" +"ADDRESS(ROW($BX$19),COLUMN($BX$19))" +"ADDRESS(ROW($O$19),COLUMN($O$19))" +"ADDRESS(ROW($BY$19),COLUMN($BY$19))" +"ADDRESS(ROW($P$19),COLUMN($P$19))" +"ADDRESS(ROW($BZ$19),COLUMN($BZ$19))" +"ADDRESS(ROW($AT$19),COLUMN($AT$19))" +"ADDRESS(ROW($CA$19),COLUMN($CA$19))" +"ADDRESS(ROW($AU$19),COLUMN($AU$19))" +"ADDRESS(ROW($CB$19),COLUMN($CB$19))" +"ADDRESS(ROW($AM$19),COLUMN($AM$19))" +"ADDRESS(ROW($CC$19),COLUMN($CC$19))" +"ADDRESS(ROW($AN$19),COLUMN($AN$19))" +"ADDRESS(ROW($CD$19),COLUMN($CD$19))" +"ADDRESS(ROW($AO$19),COLUMN($AO$19))" +"ADDRESS(ROW($CE$19),COLUMN($CE$19))" +"ADDRESS(ROW($AP$19),COLUMN($AP$19))" +"ADDRESS(ROW($CF$19),COLUMN($CF$19))" +"ADDRESS(ROW($AQ$19),COLUMN($AQ$19))" +"ADDRESS(ROW($CG$19),COLUMN($CG$19))" +"ADDRESS(ROW($V$19),COLUMN($V$19))" +"ADDRESS(ROW($CH$19),COLUMN($CH$19))" +"ADDRESS(ROW($AL$19),COLUMN($AL$19))" +"ADDRESS(ROW($CI$19),COLUMN($CI$19))" +"ADDRESS(ROW($D$20),COLUMN($D$20))" +"GetRcptBasisCol($AH$12,$AH$13)" +"NymexCurve" +"ADDRESS(ROW($AF$20),COLUMN($AF$20))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV4,"":"",AW4)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"N4-O4" +"GetRcptIndexCol($AH$12,$AH$13)" +"GetNymexCol(AK3)" +"GetVolume($AH$12,$AH$13,AT4)" +"GetCommodity($AH$12,$AH$13,AT4)" +"GetFuelRate($AH$12,$AH$13,AT4)" +"GetSurcharge($AH$12,$AH$13,$AT4)" +"GetRcptIndexAdj($AH$12,$AH$13,$AT4)" +"GetDelIndexAdj($AH$12,$AH$13,$AT4)" +"GetDemandRate($AH$12,$AH$13,$AT4)" +"gettier($AH$12,$AH$13,AL4)" +"ADDRESS(ROW($Q$20),COLUMN($Q$20))" +"ADDRESS(ROW($S$18),COLUMN($S$18))" +"GetDelBasisCol($AH$12,$AH$13)" +"LiborCurve" +"ADDRESS(ROW($V$20),COLUMN($V$20))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"GetDelIndexCol($AH$12,$AH$13)" +"GetLiborCol(AK5)" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"GetMonthStart($AH$12,$AH$13,G5)" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV7,"":"",AW7)),INDIRECT(CONCATENATE(AX7,"":"",AY7)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"GetRcptOmicronCol($AH$12,$AH$13)" +"Configuration!$D$8" +"ADDRESS(ROW($AL$20),COLUMN($AL$20))" +"ADDRESS(ROW($AV$20),COLUMN($AV$20))" +"GetMonthEnd($AH$12,$AH$13)" +"AW18-AV18" +"GetDelOmicronCol($AH$12,$AH$13)" +"GetNGOmicronCol(AK7)" +"ADDRESS(ROW($AM$20),COLUMN($AM$20))" +"ADDRESS(ROW($AO$20),COLUMN($AO$20))" +"AY18-AX18" +"GetCorrelCol($AH$12,$AH$13)" +"ADDRESS(ROW($AN$20),COLUMN($AN$20))" +"ADDRESS(ROW($AP$20),COLUMN($AP$20))" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV10,"":"",AW10)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"GetGRIFactor($AH$12,$AH$13)" +"ADDRESS(ROW($AS$20),COLUMN($AS$20))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$20),COLUMN($AQ$20))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"SUM(INDIRECT(CONCATENATE(AV12,"":"",AW12)))" +"GetDBPage($D$2)" +"ADDRESS(ROW($X$20),COLUMN($X$20))" +"GetRecNdx($AH$12,$D$2)" +"ADDRESS(ROW($Y$20),COLUMN($Y$20))" +"F20/(1-AR20)*AH20*AU20" +"F20*AH20*AU20" +"ADDRESS(ROW($Z$20),COLUMN($Z$20))" +"ADDRESS(ROW($AA$20),COLUMN($AA$20))" +"ADDRESS(ROW($AB$20),COLUMN($AB$20))" +"ADDRESS(ROW($AC$20),COLUMN($AC$20))" +"GetRcptBasis($AH$12,$AH$13)" +"GetDelBasis($AH$12,$AH$13)" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV8,"":"",AW8)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX8,"":"",AY8)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV9,"":"",AW9)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX9,"":"",AY9)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"G7+OffsetDays" +"VLOOKUP(AG20,$AL$4:$AS$15,2)" +"F20*$AU20" +"(AL20+AM20+AN20)/(1-(AR20))" +"(AL20+AO20+AP20)" +"MAX(((I20-H20)-AQ20)*AU20,0)" +"MAX(Q20-K20,0)" +"SQRT(($AX20^2*$AH20+$AW20^2*$AI20)/($AH20+$AI20))" +"SQRT(($AY20^2*$AH20+$AW20^2*$AI20)/($AH20+$AI20))" +"(VLOOKUP(AI20,CorrelationTwo,2)*(AW20^2)*AI20+VLOOKUP(D20,CorrelationOne,$AK$9)*AX20*AY20*AH20)/((AI20+AH20)*O20*N20)" +"_xll.xSPRDOPT(I20,H20,AQ20,0,O20,N20,P20,D20-$G$5,1,0)*AH20*AU20" +"_xll.xSPRDOPT(I20,H20,AQ20,AT20,O20,N20,P20,D20-$G$5,1,2)*AF20*F20*AH20" +"_xll.xSPRDOPT(I20,H20,AQ20,AT20,O20,N20,P20,D20-$G$5,1,1)*AF20*F20*AH20" +"VLOOKUP($AG20,$AL$4:$AS$15,8)*AH20*AU20" +"((BM20*BC20)+(BL20*BB20))*AH20*F20" +"($F20*$AH20)*((($BG20/2)*($BC20)^2)+(($BF20/2)*($BB20)^2)+($BH20*$BC20*$BB20))" +"($BI20*$F20*$AH20*($G$5-$BV$5))/365.25" +"(($BK20*$BE20)+($BJ20*$BD20))*$F20*$AH20*$AF20" +"BN20*(AT20-CA20)*F20*AH20" +"BO20*CB20*F20*AH20*CA20*($G$5-$BV$5)/365.25" +"IF(AND(D20>=$G$7,D20<=$G$8),1,0)" +"MONTH(D20)" +"(EOMONTH(D20,0)-EOMONTH(D20-DAY(D20),0))*AF20" +"MAX(0,(D20-DAY(D20))-$G$5+1)" +"D20-$BV$5" +"VLOOKUP($D20,CurveTbl,$AK$4)" +"VLOOKUP($D20,CurveTbl,$AH$3)" +"VLOOKUP($D20,CurveTbl,$AH$4)+VLOOKUP($AG20,$AL$3:$AS$15,6)" +"VLOOKUP($D20,CurveTbl,$AH$5)" +"VLOOKUP($D20,CurveTbl,$AH$6)+VLOOKUP($AG20,$AL$3:$AS$15,7)" +"VLOOKUP($AG20,$AL$4:$AS$15,3)+VLOOKUP($AG20,$AL$4:$AS$15,5)+($AH$10*VLOOKUP(D20,GRITable,2))" +"VLOOKUP($AG20,$AL$4:$AS$15,4)" +"(AL20+AM20+AN20)*AR20/(1-AR20)" +"VLOOKUP(D20,CurveTbl,$AK$6)" +"(1+$AT20/2)^(-2*($D20-$G$5)/365.25)*$AF20" +"ROUND(G20*AR20,0)" +"VLOOKUP($D20,CurveTbl,$AK$8)" +"VLOOKUP($D20,CurveTbl,$AH$7)" +"VLOOKUP($D20,CurveTbl,$AH$8)" +"$H20-$BV20" +"I20-BW20" +"N20-BX20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,4)*$CB20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,3)*$CB20" +"IF(OR(BF20<>0,BG20<>0),_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,12)*$CB20,0)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,2*LN(1+CA20/2),$BY20,$BX20,$BZ20,$AJ20,1,9)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,6)*$CB20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,5)*$CB20" +"_xll.xSPRDOPT(BW20,BV20,CG20,0,BY20,BX20,BZ20,AJ20,1,2)*CB20" +"_xll.xSPRDOPT(BW20,BV20,CG20,0,BY20,BX20,BZ20,AJ20,1,1)*CB20" +"IF(AH20<>0,_xll.xSPRDOPT($BW20,$BV20,$CG20,2*LN(1+CA20/2),$BY20,$BX20,$BZ20,$AJ20,1,8)+(AJ20/365.25)*CH20/AH20,0)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,0)" +"D20+AH20" +"AI20+AH20" +"GetPipeName($AH$12,$AH$13)" +"MID(CELL(""filename"",A1),FIND(""]"",CELL(""filename"",A1))+1,LEN(CELL(""filename"",A1))-FIND(""]"",CELL(""filename"",A1)))" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"GetRcptPoint($AH$12,$AH$13)" +"GetDelPoint($AH$12,$AH$13)" +"TodayDate" +"ADDRESS(ROW($F$20),COLUMN($F$20))" +"GetEnd($AV$1,AV2)" +"ADDRESS(ROW($G$20),COLUMN($G$20))" +"ADDRESS(ROW($H$19),COLUMN($H$19))" +"ADDRESS(ROW($BV$19),COLUMN($BV$19))" +"ADDRESS(ROW($I$19),COLUMN($I$19))" +"ADDRESS(ROW($BW$19),COLUMN($BW$19))" +"ADDRESS(ROW($N$19),COLUMN($N$19))" +"ADDRESS(ROW($BX$19),COLUMN($BX$19))" +"ADDRESS(ROW($O$19),COLUMN($O$19))" +"ADDRESS(ROW($BY$19),COLUMN($BY$19))" +"ADDRESS(ROW($P$19),COLUMN($P$19))" +"ADDRESS(ROW($BZ$19),COLUMN($BZ$19))" +"ADDRESS(ROW($AT$19),COLUMN($AT$19))" +"ADDRESS(ROW($CA$19),COLUMN($CA$19))" +"ADDRESS(ROW($AU$19),COLUMN($AU$19))" +"ADDRESS(ROW($CB$19),COLUMN($CB$19))" +"ADDRESS(ROW($AM$19),COLUMN($AM$19))" +"ADDRESS(ROW($CC$19),COLUMN($CC$19))" +"ADDRESS(ROW($AN$19),COLUMN($AN$19))" +"ADDRESS(ROW($CD$19),COLUMN($CD$19))" +"ADDRESS(ROW($AO$19),COLUMN($AO$19))" +"ADDRESS(ROW($CE$19),COLUMN($CE$19))" +"ADDRESS(ROW($AP$19),COLUMN($AP$19))" +"ADDRESS(ROW($CF$19),COLUMN($CF$19))" +"ADDRESS(ROW($AQ$19),COLUMN($AQ$19))" +"ADDRESS(ROW($CG$19),COLUMN($CG$19))" +"ADDRESS(ROW($V$19),COLUMN($V$19))" +"ADDRESS(ROW($CH$19),COLUMN($CH$19))" +"ADDRESS(ROW($AL$19),COLUMN($AL$19))" +"ADDRESS(ROW($CI$19),COLUMN($CI$19))" +"ADDRESS(ROW($D$20),COLUMN($D$20))" +"GetRcptBasisCol($AH$12,$AH$13)" +"NymexCurve" +"ADDRESS(ROW($AF$20),COLUMN($AF$20))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV4,"":"",AW4)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"N4-O4" +"GetRcptIndexCol($AH$12,$AH$13)" +"GetNymexCol(AK3)" +"GetVolume($AH$12,$AH$13,AT4)" +"GetCommodity($AH$12,$AH$13,AT4)" +"GetFuelRate($AH$12,$AH$13,AT4)" +"GetSurcharge($AH$12,$AH$13,$AT4)" +"GetRcptIndexAdj($AH$12,$AH$13,$AT4)" +"GetDelIndexAdj($AH$12,$AH$13,$AT4)" +"GetDemandRate($AH$12,$AH$13,$AT4)" +"gettier($AH$12,$AH$13,AL4)" +"ADDRESS(ROW($Q$20),COLUMN($Q$20))" +"ADDRESS(ROW($S$18),COLUMN($S$18))" +"GetDelBasisCol($AH$12,$AH$13)" +"LiborCurve" +"ADDRESS(ROW($V$20),COLUMN($V$20))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"GetDelIndexCol($AH$12,$AH$13)" +"GetLiborCol(AK5)" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"GetMonthStart($AH$12,$AH$13,G5)" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV7,"":"",AW7)),INDIRECT(CONCATENATE(AX7,"":"",AY7)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"GetRcptOmicronCol($AH$12,$AH$13)" +"Configuration!$D$8" +"ADDRESS(ROW($AL$20),COLUMN($AL$20))" +"ADDRESS(ROW($AV$20),COLUMN($AV$20))" +"GetMonthEnd($AH$12,$AH$13)" +"AW18-AV18" +"GetDelOmicronCol($AH$12,$AH$13)" +"GetNGOmicronCol(AK7)" +"ADDRESS(ROW($AM$20),COLUMN($AM$20))" +"ADDRESS(ROW($AO$20),COLUMN($AO$20))" +"AY18-AX18" +"GetCorrelCol($AH$12,$AH$13)" +"ADDRESS(ROW($AN$20),COLUMN($AN$20))" +"ADDRESS(ROW($AP$20),COLUMN($AP$20))" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV10,"":"",AW10)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"GetGRIFactor($AH$12,$AH$13)" +"ADDRESS(ROW($AS$20),COLUMN($AS$20))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$20),COLUMN($AQ$20))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"SUM(INDIRECT(CONCATENATE(AV12,"":"",AW12)))" +"GetDBPage($D$2)" +"ADDRESS(ROW($X$20),COLUMN($X$20))" +"GetRecNdx($AH$12,$D$2)" +"ADDRESS(ROW($Y$20),COLUMN($Y$20))" +"F20/(1-AR20)*AH20*AU20" +"F20*AH20*AU20" +"ADDRESS(ROW($Z$20),COLUMN($Z$20))" +"ADDRESS(ROW($AA$20),COLUMN($AA$20))" +"ADDRESS(ROW($AB$20),COLUMN($AB$20))" +"ADDRESS(ROW($AC$20),COLUMN($AC$20))" +"GetRcptBasis($AH$12,$AH$13)" +"GetDelBasis($AH$12,$AH$13)" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV8,"":"",AW8)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX8,"":"",AY8)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV9,"":"",AW9)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX9,"":"",AY9)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"G7+OffsetDays" +"VLOOKUP(AG20,$AL$4:$AS$15,2)" +"F20*$AU20" +"(AL20+AM20+AN20)/(1-(AR20))" +"(AL20+AO20+AP20)" +"MAX(((I20-H20)-AQ20)*AU20,0)" +"MAX(Q20-K20,0)" +"SQRT(($AX20^2*$AH20+$AW20^2*$AI20)/($AH20+$AI20))" +"SQRT(($AY20^2*$AH20+$AW20^2*$AI20)/($AH20+$AI20))" +"(VLOOKUP(AI20,CorrelationTwo,2)*(AW20^2)*AI20+VLOOKUP(D20,CorrelationOne,$AK$9)*AX20*AY20*AH20)/((AI20+AH20)*O20*N20)" +"_xll.xSPRDOPT(I20,H20,AQ20,0,O20,N20,P20,D20-$G$5,1,0)*AH20*AU20" +"_xll.xSPRDOPT(I20,H20,AQ20,AT20,O20,N20,P20,D20-$G$5,1,2)*AF20*F20*AH20" +"_xll.xSPRDOPT(I20,H20,AQ20,AT20,O20,N20,P20,D20-$G$5,1,1)*AF20*F20*AH20" +"VLOOKUP($AG20,$AL$4:$AS$15,8)*AH20*AU20" +"((BM20*BC20)+(BL20*BB20))*AH20*F20" +"($F20*$AH20)*((($BG20/2)*($BC20)^2)+(($BF20/2)*($BB20)^2)+($BH20*$BC20*$BB20))" +"($BI20*$F20*$AH20*($G$5-$BV$5))/365.25" +"(($BK20*$BE20)+($BJ20*$BD20))*$F20*$AH20*$AF20" +"BN20*(AT20-CA20)*F20*AH20" +"BO20*CB20*F20*AH20*CA20*($G$5-$BV$5)/365.25" +"IF(AND(D20>=$G$7,D20<=$G$8),1,0)" +"MONTH(D20)" +"(EOMONTH(D20,0)-EOMONTH(D20-DAY(D20),0))*AF20" +"MAX(0,(D20-DAY(D20))-$G$5+1)" +"D20-$BV$5" +"VLOOKUP($D20,CurveTbl,$AK$4)" +"VLOOKUP($D20,CurveTbl,$AH$3)" +"VLOOKUP($D20,CurveTbl,$AH$4)+VLOOKUP($AG20,$AL$3:$AS$15,6)" +"VLOOKUP($D20,CurveTbl,$AH$5)" +"VLOOKUP($D20,CurveTbl,$AH$6)+VLOOKUP($AG20,$AL$3:$AS$15,7)" +"VLOOKUP($AG20,$AL$4:$AS$15,3)+VLOOKUP($AG20,$AL$4:$AS$15,5)+($AH$10*VLOOKUP(D20,GRITable,2))" +"VLOOKUP($AG20,$AL$4:$AS$15,4)" +"(AL20+AM20+AN20)*AR20/(1-AR20)" +"VLOOKUP(D20,CurveTbl,$AK$6)" +"(1+$AT20/2)^(-2*($D20-$G$5)/365.25)*$AF20" +"ROUND(G20*AR20,0)" +"VLOOKUP($D20,CurveTbl,$AK$8)" +"VLOOKUP($D20,CurveTbl,$AH$7)" +"VLOOKUP($D20,CurveTbl,$AH$8)" +"$H20-$BV20" +"I20-BW20" +"N20-BX20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,4)*$CB20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,3)*$CB20" +"IF(OR(BF20<>0,BG20<>0),_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,12)*$CB20,0)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,2*LN(1+CA20/2),$BY20,$BX20,$BZ20,$AJ20,1,9)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,6)*$CB20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,5)*$CB20" +"_xll.xSPRDOPT(BW20,BV20,CG20,0,BY20,BX20,BZ20,AJ20,1,2)*CB20" +"_xll.xSPRDOPT(BW20,BV20,CG20,0,BY20,BX20,BZ20,AJ20,1,1)*CB20" +"IF(AH20<>0,_xll.xSPRDOPT($BW20,$BV20,$CG20,2*LN(1+CA20/2),$BY20,$BX20,$BZ20,$AJ20,1,8)+(AJ20/365.25)*CH20/AH20,0)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,0)" +"D20+AH20" +"AI20+AH20" +"GetPipeName($AH$12,$AH$13)" +"MID(CELL(""filename"",A1),FIND(""]"",CELL(""filename"",A1))+1,LEN(CELL(""filename"",A1))-FIND(""]"",CELL(""filename"",A1)))" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"GetRcptPoint($AH$12,$AH$13)" +"GetDelPoint($AH$12,$AH$13)" +"TodayDate" +"ADDRESS(ROW($F$20),COLUMN($F$20))" +"GetEnd($AV$1,AV2)" +"ADDRESS(ROW($G$20),COLUMN($G$20))" +"ADDRESS(ROW($H$19),COLUMN($H$19))" +"ADDRESS(ROW($BV$19),COLUMN($BV$19))" +"ADDRESS(ROW($I$19),COLUMN($I$19))" +"ADDRESS(ROW($BW$19),COLUMN($BW$19))" +"ADDRESS(ROW($N$19),COLUMN($N$19))" +"ADDRESS(ROW($BX$19),COLUMN($BX$19))" +"ADDRESS(ROW($O$19),COLUMN($O$19))" +"ADDRESS(ROW($BY$19),COLUMN($BY$19))" +"ADDRESS(ROW($P$19),COLUMN($P$19))" +"ADDRESS(ROW($BZ$19),COLUMN($BZ$19))" +"ADDRESS(ROW($AT$19),COLUMN($AT$19))" +"ADDRESS(ROW($CA$19),COLUMN($CA$19))" +"ADDRESS(ROW($AU$19),COLUMN($AU$19))" +"ADDRESS(ROW($CB$19),COLUMN($CB$19))" +"ADDRESS(ROW($AM$19),COLUMN($AM$19))" +"ADDRESS(ROW($CC$19),COLUMN($CC$19))" +"ADDRESS(ROW($AN$19),COLUMN($AN$19))" +"ADDRESS(ROW($CD$19),COLUMN($CD$19))" +"ADDRESS(ROW($AO$19),COLUMN($AO$19))" +"ADDRESS(ROW($CE$19),COLUMN($CE$19))" +"ADDRESS(ROW($AP$19),COLUMN($AP$19))" +"ADDRESS(ROW($CF$19),COLUMN($CF$19))" +"ADDRESS(ROW($AQ$19),COLUMN($AQ$19))" +"ADDRESS(ROW($CG$19),COLUMN($CG$19))" +"ADDRESS(ROW($V$19),COLUMN($V$19))" +"ADDRESS(ROW($CH$19),COLUMN($CH$19))" +"ADDRESS(ROW($AL$19),COLUMN($AL$19))" +"ADDRESS(ROW($CI$19),COLUMN($CI$19))" +"ADDRESS(ROW($D$20),COLUMN($D$20))" +"GetRcptBasisCol($AH$12,$AH$13)" +"NymexCurve" +"ADDRESS(ROW($AF$20),COLUMN($AF$20))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV4,"":"",AW4)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"N4-O4" +"GetRcptIndexCol($AH$12,$AH$13)" +"GetNymexCol(AK3)" +"GetVolume($AH$12,$AH$13,AT4)" +"GetCommodity($AH$12,$AH$13,AT4)" +"GetFuelRate($AH$12,$AH$13,AT4)" +"GetSurcharge($AH$12,$AH$13,$AT4)" +"GetRcptIndexAdj($AH$12,$AH$13,$AT4)" +"GetDelIndexAdj($AH$12,$AH$13,$AT4)" +"GetDemandRate($AH$12,$AH$13,$AT4)" +"gettier($AH$12,$AH$13,AL4)" +"ADDRESS(ROW($Q$20),COLUMN($Q$20))" +"ADDRESS(ROW($S$18),COLUMN($S$18))" +"GetDelBasisCol($AH$12,$AH$13)" +"LiborCurve" +"ADDRESS(ROW($V$20),COLUMN($V$20))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"GetDelIndexCol($AH$12,$AH$13)" +"GetLiborCol(AK5)" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"GetMonthStart($AH$12,$AH$13,G5)" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV7,"":"",AW7)),INDIRECT(CONCATENATE(AX7,"":"",AY7)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"GetRcptOmicronCol($AH$12,$AH$13)" +"Configuration!$D$8" +"ADDRESS(ROW($AL$20),COLUMN($AL$20))" +"ADDRESS(ROW($AV$20),COLUMN($AV$20))" +"GetMonthEnd($AH$12,$AH$13)" +"AW18-AV18" +"GetDelOmicronCol($AH$12,$AH$13)" +"GetNGOmicronCol(AK7)" +"ADDRESS(ROW($AM$20),COLUMN($AM$20))" +"ADDRESS(ROW($AO$20),COLUMN($AO$20))" +"AY18-AX18" +"GetCorrelCol($AH$12,$AH$13)" +"ADDRESS(ROW($AN$20),COLUMN($AN$20))" +"ADDRESS(ROW($AP$20),COLUMN($AP$20))" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV10,"":"",AW10)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"GetGRIFactor($AH$12,$AH$13)" +"ADDRESS(ROW($AS$20),COLUMN($AS$20))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$20),COLUMN($AQ$20))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"SUM(INDIRECT(CONCATENATE(AV12,"":"",AW12)))" +"GetDBPage($D$2)" +"ADDRESS(ROW($X$20),COLUMN($X$20))" +"GetRecNdx($AH$12,$D$2)" +"ADDRESS(ROW($Y$20),COLUMN($Y$20))" +"F20/(1-AR20)*AH20*AU20" +"F20*AH20*AU20" +"ADDRESS(ROW($Z$20),COLUMN($Z$20))" +"ADDRESS(ROW($AA$20),COLUMN($AA$20))" +"ADDRESS(ROW($AB$20),COLUMN($AB$20))" +"ADDRESS(ROW($AC$20),COLUMN($AC$20))" +"GetRcptBasis($AH$12,$AH$13)" +"GetDelBasis($AH$12,$AH$13)" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV8,"":"",AW8)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX8,"":"",AY8)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV9,"":"",AW9)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX9,"":"",AY9)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"G7+OffsetDays" +"VLOOKUP(AG20,$AL$4:$AS$15,2)" +"F20*$AU20" +"(AL20+AM20+AN20)/(1-(AR20))" +"(AL20+AO20+AP20)" +"MAX(((I20-H20)-AQ20)*AU20,0)" +"MAX(Q20-K20,0)" +"SQRT(($AX20^2*$AH20+$AW20^2*$AI20)/($AH20+$AI20))" +"SQRT(($AY20^2*$AH20+$AW20^2*$AI20)/($AH20+$AI20))" +"(VLOOKUP(AI20,CorrelationTwo,2)*(AW20^2)*AI20+VLOOKUP(D20,CorrelationOne,$AK$9)*AX20*AY20*AH20)/((AI20+AH20)*O20*N20)" +"_xll.xSPRDOPT(I20,H20,AQ20,0,O20,N20,P20,D20-$G$5,1,0)*AH20*AU20" +"_xll.xSPRDOPT(I20,H20,AQ20,AT20,O20,N20,P20,D20-$G$5,1,2)*AF20*F20*AH20" +"_xll.xSPRDOPT(I20,H20,AQ20,AT20,O20,N20,P20,D20-$G$5,1,1)*AF20*F20*AH20" +"VLOOKUP($AG20,$AL$4:$AS$15,8)*AH20*AU20" +"((BM20*BC20)+(BL20*BB20))*AH20*F20" +"($F20*$AH20)*((($BG20/2)*($BC20)^2)+(($BF20/2)*($BB20)^2)+($BH20*$BC20*$BB20))" +"($BI20*$F20*$AH20*($G$5-$BV$5))/365.25" +"(($BK20*$BE20)+($BJ20*$BD20))*$F20*$AH20*$AF20" +"BN20*(AT20-CA20)*F20*AH20" +"BO20*CB20*F20*AH20*CA20*($G$5-$BV$5)/365.25" +"IF(AND(D20>=$G$7,D20<=$G$8),1,0)" +"MONTH(D20)" +"(EOMONTH(D20,0)-EOMONTH(D20-DAY(D20),0))*AF20" +"MAX(0,(D20-DAY(D20))-$G$5+1)" +"D20-$BV$5" +"VLOOKUP($D20,CurveTbl,$AK$4)" +"VLOOKUP($D20,CurveTbl,$AH$3)" +"VLOOKUP($D20,CurveTbl,$AH$4)+VLOOKUP($AG20,$AL$3:$AS$15,6)" +"VLOOKUP($D20,CurveTbl,$AH$5)" +"VLOOKUP($D20,CurveTbl,$AH$6)+VLOOKUP($AG20,$AL$3:$AS$15,7)" +"VLOOKUP($AG20,$AL$4:$AS$15,3)+VLOOKUP($AG20,$AL$4:$AS$15,5)+($AH$10*VLOOKUP(D20,GRITable,2))" +"VLOOKUP($AG20,$AL$4:$AS$15,4)" +"(AL20+AM20+AN20)*AR20/(1-AR20)" +"VLOOKUP(D20,CurveTbl,$AK$6)" +"(1+$AT20/2)^(-2*($D20-$G$5)/365.25)*$AF20" +"ROUND(G20*AR20,0)" +"VLOOKUP($D20,CurveTbl,$AK$8)" +"VLOOKUP($D20,CurveTbl,$AH$7)" +"VLOOKUP($D20,CurveTbl,$AH$8)" +"$H20-$BV20" +"I20-BW20" +"N20-BX20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,4)*$CB20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,3)*$CB20" +"IF(OR(BF20<>0,BG20<>0),_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,12)*$CB20,0)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,2*LN(1+CA20/2),$BY20,$BX20,$BZ20,$AJ20,1,9)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,6)*$CB20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,5)*$CB20" +"_xll.xSPRDOPT(BW20,BV20,CG20,0,BY20,BX20,BZ20,AJ20,1,2)*CB20" +"_xll.xSPRDOPT(BW20,BV20,CG20,0,BY20,BX20,BZ20,AJ20,1,1)*CB20" +"IF(AH20<>0,_xll.xSPRDOPT($BW20,$BV20,$CG20,2*LN(1+CA20/2),$BY20,$BX20,$BZ20,$AJ20,1,8)+(AJ20/365.25)*CH20/AH20,0)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,0)" +"D20+AH20" +"AI20+AH20" +"GetPipeName($AH$12,$AH$13)" +"MID(CELL(""filename"",A1),FIND(""]"",CELL(""filename"",A1))+1,LEN(CELL(""filename"",A1))-FIND(""]"",CELL(""filename"",A1)))" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"GetRcptPoint($AH$12,$AH$13)" +"GetDelPoint($AH$12,$AH$13)" +"TodayDate" +"ADDRESS(ROW($F$20),COLUMN($F$20))" +"GetEnd($AV$1,AV2)" +"ADDRESS(ROW($G$20),COLUMN($G$20))" +"ADDRESS(ROW($H$19),COLUMN($H$19))" +"ADDRESS(ROW($BV$19),COLUMN($BV$19))" +"ADDRESS(ROW($I$19),COLUMN($I$19))" +"ADDRESS(ROW($BW$19),COLUMN($BW$19))" +"ADDRESS(ROW($N$19),COLUMN($N$19))" +"ADDRESS(ROW($BX$19),COLUMN($BX$19))" +"ADDRESS(ROW($O$19),COLUMN($O$19))" +"ADDRESS(ROW($BY$19),COLUMN($BY$19))" +"ADDRESS(ROW($P$19),COLUMN($P$19))" +"ADDRESS(ROW($BZ$19),COLUMN($BZ$19))" +"ADDRESS(ROW($AT$19),COLUMN($AT$19))" +"ADDRESS(ROW($CA$19),COLUMN($CA$19))" +"ADDRESS(ROW($AU$19),COLUMN($AU$19))" +"ADDRESS(ROW($CB$19),COLUMN($CB$19))" +"ADDRESS(ROW($AM$19),COLUMN($AM$19))" +"ADDRESS(ROW($CC$19),COLUMN($CC$19))" +"ADDRESS(ROW($AN$19),COLUMN($AN$19))" +"ADDRESS(ROW($CD$19),COLUMN($CD$19))" +"ADDRESS(ROW($AO$19),COLUMN($AO$19))" +"ADDRESS(ROW($CE$19),COLUMN($CE$19))" +"ADDRESS(ROW($AP$19),COLUMN($AP$19))" +"ADDRESS(ROW($CF$19),COLUMN($CF$19))" +"ADDRESS(ROW($AQ$19),COLUMN($AQ$19))" +"ADDRESS(ROW($CG$19),COLUMN($CG$19))" +"ADDRESS(ROW($V$19),COLUMN($V$19))" +"ADDRESS(ROW($CH$19),COLUMN($CH$19))" +"ADDRESS(ROW($AL$19),COLUMN($AL$19))" +"ADDRESS(ROW($CI$19),COLUMN($CI$19))" +"ADDRESS(ROW($D$20),COLUMN($D$20))" +"GetRcptBasisCol($AH$12,$AH$13)" +"NymexCurve" +"ADDRESS(ROW($AF$20),COLUMN($AF$20))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV4,"":"",AW4)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"N4-O4" +"GetRcptIndexCol($AH$12,$AH$13)" +"GetNymexCol(AK3)" +"GetVolume($AH$12,$AH$13,AT4)" +"GetCommodity($AH$12,$AH$13,AT4)" +"GetFuelRate($AH$12,$AH$13,AT4)" +"GetSurcharge($AH$12,$AH$13,$AT4)" +"GetRcptIndexAdj($AH$12,$AH$13,$AT4)" +"GetDelIndexAdj($AH$12,$AH$13,$AT4)" +"GetDemandRate($AH$12,$AH$13,$AT4)" +"gettier($AH$12,$AH$13,AL4)" +"ADDRESS(ROW($Q$20),COLUMN($Q$20))" +"ADDRESS(ROW($S$18),COLUMN($S$18))" +"GetDelBasisCol($AH$12,$AH$13)" +"LiborCurve" +"ADDRESS(ROW($V$20),COLUMN($V$20))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"GetDelIndexCol($AH$12,$AH$13)" +"GetLiborCol(AK5)" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"GetMonthStart($AH$12,$AH$13,G5)" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV7,"":"",AW7)),INDIRECT(CONCATENATE(AX7,"":"",AY7)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"GetRcptOmicronCol($AH$12,$AH$13)" +"Configuration!$D$8" +"ADDRESS(ROW($AL$20),COLUMN($AL$20))" +"ADDRESS(ROW($AV$20),COLUMN($AV$20))" +"GetMonthEnd($AH$12,$AH$13)" +"AW18-AV18" +"GetDelOmicronCol($AH$12,$AH$13)" +"GetNGOmicronCol(AK7)" +"ADDRESS(ROW($AM$20),COLUMN($AM$20))" +"ADDRESS(ROW($AO$20),COLUMN($AO$20))" +"AY18-AX18" +"GetCorrelCol($AH$12,$AH$13)" +"ADDRESS(ROW($AN$20),COLUMN($AN$20))" +"ADDRESS(ROW($AP$20),COLUMN($AP$20))" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV10,"":"",AW10)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"GetGRIFactor($AH$12,$AH$13)" +"ADDRESS(ROW($AS$20),COLUMN($AS$20))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$20),COLUMN($AQ$20))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"SUM(INDIRECT(CONCATENATE(AV12,"":"",AW12)))" +"GetDBPage($D$2)" +"ADDRESS(ROW($X$20),COLUMN($X$20))" +"GetRecNdx($AH$12,$D$2)" +"ADDRESS(ROW($Y$20),COLUMN($Y$20))" +"F20/(1-AR20)*AH20*AU20" +"F20*AH20*AU20" +"ADDRESS(ROW($Z$20),COLUMN($Z$20))" +"ADDRESS(ROW($AA$20),COLUMN($AA$20))" +"ADDRESS(ROW($AB$20),COLUMN($AB$20))" +"ADDRESS(ROW($AC$20),COLUMN($AC$20))" +"GetRcptBasis($AH$12,$AH$13)" +"GetDelBasis($AH$12,$AH$13)" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV8,"":"",AW8)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX8,"":"",AY8)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV9,"":"",AW9)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX9,"":"",AY9)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"G7+OffsetDays" +"VLOOKUP(AG20,$AL$4:$AS$15,2)" +"F20*$AU20" +"(AL20+AM20+AN20)/(1-(AR20))" +"(AL20+AO20+AP20)" +"MAX(((I20-H20)-AQ20)*AU20,0)" +"MAX(Q20-K20,0)" +"SQRT(($AX20^2*$AH20+$AW20^2*$AI20)/($AH20+$AI20))" +"SQRT(($AY20^2*$AH20+$AW20^2*$AI20)/($AH20+$AI20))" +"(VLOOKUP(AI20,CorrelationTwo,2)*(AW20^2)*AI20+VLOOKUP(D20,CorrelationOne,$AK$9)*AX20*AY20*AH20)/((AI20+AH20)*O20*N20)" +"_xll.xSPRDOPT(I20,H20,AQ20,0,O20,N20,P20,D20-$G$5,1,0)*AH20*AU20" +"_xll.xSPRDOPT(I20,H20,AQ20,AT20,O20,N20,P20,D20-$G$5,1,2)*AF20*F20*AH20" +"_xll.xSPRDOPT(I20,H20,AQ20,AT20,O20,N20,P20,D20-$G$5,1,1)*AF20*F20*AH20" +"VLOOKUP($AG20,$AL$4:$AS$15,8)*AH20*AU20" +"((BM20*BC20)+(BL20*BB20))*AH20*F20" +"($F20*$AH20)*((($BG20/2)*($BC20)^2)+(($BF20/2)*($BB20)^2)+($BH20*$BC20*$BB20))" +"($BI20*$F20*$AH20*($G$5-$BV$5))/365.25" +"(($BK20*$BE20)+($BJ20*$BD20))*$F20*$AH20*$AF20" +"BN20*(AT20-CA20)*F20*AH20" +"BO20*CB20*F20*AH20*CA20*($G$5-$BV$5)/365.25" +"IF(AND(D20>=$G$7,D20<=$G$8),1,0)" +"MONTH(D20)" +"(EOMONTH(D20,0)-EOMONTH(D20-DAY(D20),0))*AF20" +"MAX(0,(D20-DAY(D20))-$G$5+1)" +"D20-$BV$5" +"VLOOKUP($D20,CurveTbl,$AK$4)" +"VLOOKUP($D20,CurveTbl,$AH$3)" +"VLOOKUP($D20,CurveTbl,$AH$4)+VLOOKUP($AG20,$AL$3:$AS$15,6)" +"VLOOKUP($D20,CurveTbl,$AH$5)" +"VLOOKUP($D20,CurveTbl,$AH$6)+VLOOKUP($AG20,$AL$3:$AS$15,7)" +"VLOOKUP($AG20,$AL$4:$AS$15,3)+VLOOKUP($AG20,$AL$4:$AS$15,5)+($AH$10*VLOOKUP(D20,GRITable,2))" +"VLOOKUP($AG20,$AL$4:$AS$15,4)" +"(AL20+AM20+AN20)*AR20/(1-AR20)" +"VLOOKUP(D20,CurveTbl,$AK$6)" +"(1+$AT20/2)^(-2*($D20-$G$5)/365.25)*$AF20" +"ROUND(G20*AR20,0)" +"VLOOKUP($D20,CurveTbl,$AK$8)" +"VLOOKUP($D20,CurveTbl,$AH$7)" +"VLOOKUP($D20,CurveTbl,$AH$8)" +"$H20-$BV20" +"I20-BW20" +"N20-BX20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,4)*$CB20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,3)*$CB20" +"IF(OR(BF20<>0,BG20<>0),_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,12)*$CB20,0)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,2*LN(1+CA20/2),$BY20,$BX20,$BZ20,$AJ20,1,9)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,6)*$CB20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,5)*$CB20" +"_xll.xSPRDOPT(BW20,BV20,CG20,0,BY20,BX20,BZ20,AJ20,1,2)*CB20" +"_xll.xSPRDOPT(BW20,BV20,CG20,0,BY20,BX20,BZ20,AJ20,1,1)*CB20" +"IF(AH20<>0,_xll.xSPRDOPT($BW20,$BV20,$CG20,2*LN(1+CA20/2),$BY20,$BX20,$BZ20,$AJ20,1,8)+(AJ20/365.25)*CH20/AH20,0)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,0)" +"D20+AH20" +"AI20+AH20" +"GetPipeName($AH$12,$AH$13)" +"MID(CELL(""filename"",A1),FIND(""]"",CELL(""filename"",A1))+1,LEN(CELL(""filename"",A1))-FIND(""]"",CELL(""filename"",A1)))" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"GetRcptPoint($AH$12,$AH$13)" +"GetDelPoint($AH$12,$AH$13)" +"TodayDate" +"ADDRESS(ROW($F$20),COLUMN($F$20))" +"GetEnd($AV$1,AV2)" +"ADDRESS(ROW($G$20),COLUMN($G$20))" +"ADDRESS(ROW($H$19),COLUMN($H$19))" +"ADDRESS(ROW($BV$19),COLUMN($BV$19))" +"ADDRESS(ROW($I$19),COLUMN($I$19))" +"ADDRESS(ROW($BW$19),COLUMN($BW$19))" +"ADDRESS(ROW($N$19),COLUMN($N$19))" +"ADDRESS(ROW($BX$19),COLUMN($BX$19))" +"ADDRESS(ROW($O$19),COLUMN($O$19))" +"ADDRESS(ROW($BY$19),COLUMN($BY$19))" +"ADDRESS(ROW($P$19),COLUMN($P$19))" +"ADDRESS(ROW($BZ$19),COLUMN($BZ$19))" +"ADDRESS(ROW($AT$19),COLUMN($AT$19))" +"ADDRESS(ROW($CA$19),COLUMN($CA$19))" +"ADDRESS(ROW($AU$19),COLUMN($AU$19))" +"ADDRESS(ROW($CB$19),COLUMN($CB$19))" +"ADDRESS(ROW($AM$19),COLUMN($AM$19))" +"ADDRESS(ROW($CC$19),COLUMN($CC$19))" +"ADDRESS(ROW($AN$19),COLUMN($AN$19))" +"ADDRESS(ROW($CD$19),COLUMN($CD$19))" +"ADDRESS(ROW($AO$19),COLUMN($AO$19))" +"ADDRESS(ROW($CE$19),COLUMN($CE$19))" +"ADDRESS(ROW($AP$19),COLUMN($AP$19))" +"ADDRESS(ROW($CF$19),COLUMN($CF$19))" +"ADDRESS(ROW($AQ$19),COLUMN($AQ$19))" +"ADDRESS(ROW($CG$19),COLUMN($CG$19))" +"ADDRESS(ROW($V$19),COLUMN($V$19))" +"ADDRESS(ROW($CH$19),COLUMN($CH$19))" +"ADDRESS(ROW($AL$19),COLUMN($AL$19))" +"ADDRESS(ROW($CI$19),COLUMN($CI$19))" +"ADDRESS(ROW($D$20),COLUMN($D$20))" +"GetRcptBasisCol($AH$12,$AH$13)" +"NymexCurve" +"ADDRESS(ROW($AF$20),COLUMN($AF$20))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV4,"":"",AW4)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"N4-O4" +"GetRcptIndexCol($AH$12,$AH$13)" +"GetNymexCol(AK3)" +"GetVolume($AH$12,$AH$13,AT4)" +"GetCommodity($AH$12,$AH$13,AT4)" +"GetFuelRate($AH$12,$AH$13,AT4)" +"GetSurcharge($AH$12,$AH$13,$AT4)" +"GetRcptIndexAdj($AH$12,$AH$13,$AT4)" +"GetDelIndexAdj($AH$12,$AH$13,$AT4)" +"GetDemandRate($AH$12,$AH$13,$AT4)" +"gettier($AH$12,$AH$13,AL4)" +"ADDRESS(ROW($Q$20),COLUMN($Q$20))" +"ADDRESS(ROW($S$18),COLUMN($S$18))" +"GetDelBasisCol($AH$12,$AH$13)" +"LiborCurve" +"ADDRESS(ROW($V$20),COLUMN($V$20))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"GetDelIndexCol($AH$12,$AH$13)" +"GetLiborCol(AK5)" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"GetMonthStart($AH$12,$AH$13,G5)" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV7,"":"",AW7)),INDIRECT(CONCATENATE(AX7,"":"",AY7)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"GetRcptOmicronCol($AH$12,$AH$13)" +"Configuration!$D$8" +"ADDRESS(ROW($AL$20),COLUMN($AL$20))" +"ADDRESS(ROW($AV$20),COLUMN($AV$20))" +"GetMonthEnd($AH$12,$AH$13)" +"AW18-AV18" +"GetDelOmicronCol($AH$12,$AH$13)" +"GetNGOmicronCol(AK7)" +"ADDRESS(ROW($AM$20),COLUMN($AM$20))" +"ADDRESS(ROW($AO$20),COLUMN($AO$20))" +"AY18-AX18" +"GetCorrelCol($AH$12,$AH$13)" +"ADDRESS(ROW($AN$20),COLUMN($AN$20))" +"ADDRESS(ROW($AP$20),COLUMN($AP$20))" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV10,"":"",AW10)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"GetGRIFactor($AH$12,$AH$13)" +"ADDRESS(ROW($AS$20),COLUMN($AS$20))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$20),COLUMN($AQ$20))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"SUM(INDIRECT(CONCATENATE(AV12,"":"",AW12)))" +"GetDBPage($D$2)" +"ADDRESS(ROW($X$20),COLUMN($X$20))" +"GetRecNdx($AH$12,$D$2)" +"ADDRESS(ROW($Y$20),COLUMN($Y$20))" +"F20/(1-AR20)*AH20*AU20" +"F20*AH20*AU20" +"ADDRESS(ROW($Z$20),COLUMN($Z$20))" +"ADDRESS(ROW($AA$20),COLUMN($AA$20))" +"ADDRESS(ROW($AB$20),COLUMN($AB$20))" +"ADDRESS(ROW($AC$20),COLUMN($AC$20))" +"GetRcptBasis($AH$12,$AH$13)" +"GetDelBasis($AH$12,$AH$13)" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV8,"":"",AW8)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX8,"":"",AY8)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV9,"":"",AW9)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX9,"":"",AY9)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"G7+OffsetDays" +"VLOOKUP(AG20,$AL$4:$AS$15,2)" +"F20*$AU20" +"(AL20+AM20+AN20)/(1-(AR20))" +"(AL20+AO20+AP20)" +"MAX(((I20-H20)-AQ20)*AU20,0)" +"MAX(Q20-K20,0)" +"SQRT(($AX20^2*$AH20+$AW20^2*$AI20)/($AH20+$AI20))" +"SQRT(($AY20^2*$AH20+$AW20^2*$AI20)/($AH20+$AI20))" +"(VLOOKUP(AI20,CorrelationTwo,2)*(AW20^2)*AI20+VLOOKUP(D20,CorrelationOne,$AK$9)*AX20*AY20*AH20)/((AI20+AH20)*O20*N20)" +"_xll.xSPRDOPT(I20,H20,AQ20,0,O20,N20,P20,D20-$G$5,1,0)*AH20*AU20" +"_xll.xSPRDOPT(I20,H20,AQ20,AT20,O20,N20,P20,D20-$G$5,1,2)*AF20*F20*AH20" +"_xll.xSPRDOPT(I20,H20,AQ20,AT20,O20,N20,P20,D20-$G$5,1,1)*AF20*F20*AH20" +"VLOOKUP($AG20,$AL$4:$AS$15,8)*AH20*AU20" +"((BM20*BC20)+(BL20*BB20))*AH20*F20" +"($F20*$AH20)*((($BG20/2)*($BC20)^2)+(($BF20/2)*($BB20)^2)+($BH20*$BC20*$BB20))" +"($BI20*$F20*$AH20*($G$5-$BV$5))/365.25" +"(($BK20*$BE20)+($BJ20*$BD20))*$F20*$AH20*$AF20" +"BN20*(AT20-CA20)*F20*AH20" +"BO20*CB20*F20*AH20*CA20*($G$5-$BV$5)/365.25" +"IF(AND(D20>=$G$7,D20<=$G$8),1,0)" +"MONTH(D20)" +"(EOMONTH(D20,0)-EOMONTH(D20-DAY(D20),0))*AF20" +"MAX(0,(D20-DAY(D20))-$G$5+1)" +"D20-$BV$5" +"VLOOKUP($D20,CurveTbl,$AK$4)" +"VLOOKUP($D20,CurveTbl,$AH$3)" +"VLOOKUP($D20,CurveTbl,$AH$4)+VLOOKUP($AG20,$AL$3:$AS$15,6)" +"VLOOKUP($D20,CurveTbl,$AH$5)" +"VLOOKUP($D20,CurveTbl,$AH$6)+VLOOKUP($AG20,$AL$3:$AS$15,7)" +"VLOOKUP($AG20,$AL$4:$AS$15,3)+VLOOKUP($AG20,$AL$4:$AS$15,5)+($AH$10*VLOOKUP(D20,GRITable,2))" +"VLOOKUP($AG20,$AL$4:$AS$15,4)" +"(AL20+AM20+AN20)*AR20/(1-AR20)" +"VLOOKUP(D20,CurveTbl,$AK$6)" +"(1+$AT20/2)^(-2*($D20-$G$5)/365.25)*$AF20" +"ROUND(G20*AR20,0)" +"VLOOKUP($D20,CurveTbl,$AK$8)" +"VLOOKUP($D20,CurveTbl,$AH$7)" +"VLOOKUP($D20,CurveTbl,$AH$8)" +"$H20-$BV20" +"I20-BW20" +"N20-BX20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,4)*$CB20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,3)*$CB20" +"IF(OR(BF20<>0,BG20<>0),_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,12)*$CB20,0)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,2*LN(1+CA20/2),$BY20,$BX20,$BZ20,$AJ20,1,9)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,6)*$CB20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,5)*$CB20" +"_xll.xSPRDOPT(BW20,BV20,CG20,0,BY20,BX20,BZ20,AJ20,1,2)*CB20" +"_xll.xSPRDOPT(BW20,BV20,CG20,0,BY20,BX20,BZ20,AJ20,1,1)*CB20" +"IF(AH20<>0,_xll.xSPRDOPT($BW20,$BV20,$CG20,2*LN(1+CA20/2),$BY20,$BX20,$BZ20,$AJ20,1,8)+(AJ20/365.25)*CH20/AH20,0)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,0)" +"D20+AH20" +"AI20+AH20" +"'Daily Operation'!D7" +"'Daily Operation'!D7" +"EOMONTH(FetchDate,0)+1" +"Configuration!I3" +"(-N5*(1+$N$4)-R5*(1+$R$4)-AH5*(1+$AH$4)-AL5*(1+$AL$4))/10000" +"(-AD5*(1+$AD$4)-AP5*(1+$AP$4))/10000" +"(-V5*(1+$V$4))/10000" +"(-Z5*(1+$Z$4))/10000" +"(N5+R5+V5+Z5+AD5+AH5+AL5+AP5)/10000" +"(O5+S5+AI5+AM5)/10000" +"(AE5+AQ5)/10000" +"W5/10000" +"AA5/10000" +"(P5+T5+X5+AB5+AF5+AJ5+AN5+AR5)/10000" +"LongTerm1!$G22*(Sheet1!$A6-Sheet1!$A5)" +"LongTerm1!$S22" +"LongTerm1!$T22" +"LongTerm2!$G22*(Sheet1!$A6-Sheet1!$A5)" +"LongTerm2!$S22" +"LongTerm2!$T22" +"LongTerm3!$G22*(Sheet1!$A6-Sheet1!$A5)" +"LongTerm3!$S22" +"LongTerm3!$T22" +"LongTerm4!$G22*(Sheet1!$A6-Sheet1!$A5)" +"LongTerm4!$S22" +"LongTerm4!$T22" +"LongTerm5!$G22*(Sheet1!$A6-Sheet1!$A5)" +"LongTerm5!$S22" +"LongTerm5!$T22" +"LongTerm6!$G22*(Sheet1!$A8-Sheet1!$A7)" +"LongTerm6!$S22" +"LongTerm6!$T22" +"ADDRESS(ROW($C$9),COLUMN($C$9))" +"GetCorrelName1($E26)" +"GetCorrelName2($E26)" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($C$7),COLUMN($C$7))" +"ADDRESS(ROW($F$4),COLUMN($F$4))" +"GetPipeName($AH10,$AL10)" +"CONCATENATE(GetRcptPoint($AH10,$AL10),"" to "",GetDelPoint($AH10,$AL10))" +"GetRcptBasis($AH10,$AL10)" +"GetTodayAsset($AI10)" +"GetTodayDemand($AI10)" +"H10-I10" +"GetYesterdayPL($AI10)" +"GetTodayIntrinsic($AI10)" +"GetTodayExtrinsic($AI10)" +"GetPriceChange($AI10)" +"GetBasisChange($AI10)" +"GetIndexChange($AI10)" +"GetFuelChange($AI10)" +"GetVarChrgChange($AI10)" +"GetDelta($AI10)" +"GetGamma($AI10)" +"GetTheta($AI10)" +"GetVega($AI10)" +"GetRho($AI10)" +"GetDrift($AI10)" +"GetDBPage($C10)" +"GetWorkSheet($C10)" +"IF(NOT($AI10=""#VALUE#""),CONCATENATE($AI10,""!"",GetDateStart($AI10),"":"",GetDateEnd($AI10)),"""")" +"IF(NOT($AI10=""#VALUE#""),CONCATENATE($AI10,""!"",GetReceiptStart($AI10),"":"",GetReceiptEnd($AI10)),"""")" +"GetRecNdx($AH10,$C10)" +"GetPipeName($AH10,$AL10)" +"CONCATENATE(GetRcptPoint($AH10,$AL10),"" to "",GetDelPoint($AH10,$AL10))" +"GetDelBasis($AH10,$AL11)" +"GetTodayAsset($AI10)" +"GetTodayDemand($AI10)" +"H10-I10" +"GetYesterdayPL($AI10)" +"GetTodayIntrinsic($AI10)" +"GetTodayExtrinsic($AI10)" +"GetPriceChange($AI10)" +"GetBasisChange($AI10)" +"GetIndexChange($AI10)" +"GetFuelChange($AI10)" +"GetVarChrgChange($AI10)" +"GetDelta($AI10)" +"GetGamma($AI10)" +"GetTheta($AI10)" +"GetVega($AI10)" +"GetRho($AI10)" +"GetDrift($AI10)" +"GetWorkSheet($C10)" +"IF(NOT($AI11=""#VALUE#""),CONCATENATE($AI11,""!"",GetDeliveryStart($AI11),"":"",GetDeliveryEnd($AI11)),"""")" +"GetRecNdx($AH10,$C10)" +"SUM(INDIRECT(CONCATENATE(ADDRESS($AI22,COLUMN()),"":"",ADDRESS($AJ22,COLUMN()))))" +"GetStartRow($AI21)" +"ROW($AI21)" +"'Daily Operation'!D7" +"EOMONTH(FetchDate,-1)+1" +"Configuration!I3" +"E15" +"E57" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($E$7),COLUMN($E$7))" +"ADDRESS(ROW($C$8),COLUMN($C$8))" +"ADDRESS(ROW($C$10),COLUMN($C$10))" +"ADDRESS(ROW($G$12),COLUMN($G$12))" +"GetPipeName($AH10,$AL10)" +"CONCATENATE(GetRcptPoint($AH10,$AL10),"" to "",GetDelPoint($AH10,$AL10))" +"GetRcptBasis($AH10,$AL10)" +"GetTodayAsset($AI10)" +"GetTodayDemand($AI10)" +"H10-I10" +"GetYesterdayPL($AI10)" +"GetTodayIntrinsic($AI10)" +"GetTodayExtrinsic($AI10)" +"GetPriceChange($AI10)" +"GetBasisChange($AI10)" +"GetIndexChange($AI10)" +"GetFuelChange($AI10)" +"GetVarChrgChange($AI10)" +"GetDelta($AI10)" +"GetGamma($AI10)" +"GetTheta($AI10)" +"GetVega($AI10)" +"GetRho($AI10)" +"GetDrift($AI10)" +"GetDBPage($C10)" +"GetWorkSheet($C10)" +"IF(NOT($AI10=""#VALUE#""),CONCATENATE($AI10,""!"",GetDateStart($AI10),"":"",GetDateEnd($AI10)),"""")" +"IF(NOT($AI10=""#VALUE#""),CONCATENATE($AI10,""!"",GetReceiptStart($AI10),"":"",GetReceiptEnd($AI10)),"""")" +"GetRecNdx($AH10,$C10)" +"GetPipeName($AH10,$AL10)" +"CONCATENATE(GetRcptPoint($AH10,$AL10),"" to "",GetDelPoint($AH10,$AL10))" +"GetDelBasis($AH10,$AL11)" +"GetTodayAsset($AI10)" +"GetTodayDemand($AI10)" +"H10-I10" +"GetYesterdayPL($AI10)" +"GetTodayIntrinsic($AI10)" +"GetTodayExtrinsic($AI10)" +"GetPriceChange($AI10)" +"GetBasisChange($AI10)" +"GetIndexChange($AI10)" +"GetFuelChange($AI10)" +"GetVarChrgChange($AI10)" +"GetDelta($AI10)" +"GetGamma($AI10)" +"GetTheta($AI10)" +"GetVega($AI10)" +"GetRho($AI10)" +"GetDrift($AI10)" +"GetWorkSheet($C10)" +"IF(NOT($AI11=""#VALUE#""),CONCATENATE($AI11,""!"",GetDeliveryStart($AI11),"":"",GetDeliveryEnd($AI11)),"""")" +"GetRecNdx($AH10,$C10)" +"SUM(INDIRECT(CONCATENATE(ADDRESS($AI12,COLUMN()),"":"",ADDRESS($AJ12,COLUMN()))))" +"GetStartRow($AI11)" +"ROW($AI11)" +"ADDRESS(ROW($F$3),COLUMN($F$3))" +"ADDRESS(ROW($C$10),COLUMN($C$10))" +"CONCATENATE(""POSITION REPORT : "",UPPER(F3))" +"TRANSPOSE(Configuration!D25:D37)" +"TRANSPOSE(Configuration!E25:E37)" +"GetPipeName($Z10,$AC10)" +"CONCATENATE(GetRcptPoint($Z10,$AC10),"" to "",GetDelPoint($Z10,$AC10))" +"GetRcptBasis($Z10,$AC10)" +"SUM((INDIRECT($AA10)>'Central Position Rpt'!H$8)*(INDIRECT($AA10)<'Central Position Rpt'!H$9)*(INDIRECT($AB10)))" +"SUM(H10:T10)" +"GetWorkSheet($C10)" +"FetchDBPage(Y10)" +"IF(NOT($Y10=""#VALUE#""),CONCATENATE($Y10,""!"",GetDateStart($Y10),"":"",GetDateEnd($Y10)),"""")" +"IF(NOT($Y10=""#VALUE#""),CONCATENATE($Y10,""!"",GetReceiptStart($Y10),"":"",GetReceiptEnd($Y10)),"""")" +"GetRecNdx($Z10,$C10)" +"GetPipeName($Z10,$AC10)" +"CONCATENATE(GetRcptPoint($Z10,$AC10),"" to "",GetDelPoint($Z10,$AC10))" +"GetDelBasis($Z10,$AC11)" +"GetWorkSheet($C10)" +"IF(NOT($Y11=""#VALUE#""),CONCATENATE($Y11,""!"",GetDeliveryStart($Y11),"":"",GetDeliveryEnd($Y11)),"""")" +"GetRecNdx($Z10,$C10)" +"SUMIF($G$10:$G$25,$G$29,$H$10:$H$25)" +"SUMIF($G$10:$G$25,$G$29,$I$10:$I$25)" +"SUMIF($G$10:$G$25,$G$29,$J$10:$J$25)" +"SUMIF($G$10:$G$25,$G$29,$K$10:$K$25)" +"SUMIF($G$10:$G$25,$G$29,$L$10:$L$25)" +"SUMIF($G$10:$G$25,$G$29,$M$10:$M$25)" +"SUMIF($G$10:$G$25,$G$29,$N$10:$N$25)" +"SUMIF($G$10:$G$25,$G$29,$O$10:$O$25)" +"SUMIF($G$10:$G$25,$G$29,$P$10:$P$25)" +"SUMIF($G$10:$G$25,$G$29,$Q$10:$Q$25)" +"SUMIF($G$10:$G$25,$G$29,$R$10:$R$25)" +"SUMIF($G$10:$G$25,$G$29,$S$10:$S$25)" +"SUMIF($G$10:$G$25,$G$29,$T$10:$T$25)" +"SUMIF($G$10:$G$25,$G$30,$H$10:$H$25)" +"SUMIF($G$10:$G$25,$G$30,$I$10:$I$25)" +"SUMIF($G$10:$G$25,$G$30,$J$10:$J$25)" +"SUMIF($G$10:$G$25,$G$30,$K$10:$K$25)" +"SUMIF($G$10:$G$25,$G$30,$L$10:$L$25)" +"SUMIF($G$10:$G$25,$G$30,$M$10:$M$25)" +"SUMIF($G$10:$G$25,$G$30,$N$10:$N$25)" +"SUMIF($G$10:$G$25,$G$30,$O$10:$O$25)" +"SUMIF($G$10:$G$25,$G$30,$P$10:$P$25)" +"SUMIF($G$10:$G$25,$G$30,$Q$10:$Q$25)" +"SUMIF($G$10:$G$25,$G$30,$R$10:$R$25)" +"SUMIF($G$10:$G$25,$G$30,$S$10:$S$25)" +"SUMIF($G$10:$G$25,$G$30,$T$10:$T$25)" +"SUMIF($G$10:$G$25,$G$31,$H$10:$H$25)" +"SUMIF($G$10:$G$25,$G$31,$I$10:$I$25)" +"SUMIF($G$10:$G$25,$G$31,$J$10:$J$25)" +"SUMIF($G$10:$G$25,$G$31,$K$10:$K$25)" +"SUMIF($G$10:$G$25,$G$31,$L$10:$L$25)" +"SUMIF($G$10:$G$25,$G$31,$M$10:$M$25)" +"SUMIF($G$10:$G$25,$G$31,$N$10:$N$25)" +"SUMIF($G$10:$G$25,$G$31,$O$10:$O$25)" +"SUMIF($G$10:$G$25,$G$31,$P$10:$P$25)" +"SUMIF($G$10:$G$25,$G$31,$Q$10:$Q$25)" +"SUMIF($G$10:$G$25,$G$31,$R$10:$R$25)" +"SUMIF($G$10:$G$25,$G$31,$S$10:$S$25)" +"SUMIF($G$10:$G$25,$G$31,$T$10:$T$25)" +"SUMIF($G$10:$G$25,$G$32,$H$10:$H$25)" +"SUMIF($G$10:$G$25,$G$32,$I$10:$I$25)" +"SUMIF($G$10:$G$25,$G$32,$J$10:$J$25)" +"SUMIF($G$10:$G$25,$G$32,$K$10:$K$25)" +"SUMIF($G$10:$G$25,$G$32,$L$10:$L$25)" +"SUMIF($G$10:$G$25,$G$32,$M$10:$M$25)" +"SUMIF($G$10:$G$25,$G$32,$N$10:$N$25)" +"SUMIF($G$10:$G$25,$G$32,$O$10:$O$25)" +"SUMIF($G$10:$G$25,$G$32,$P$10:$P$25)" +"SUMIF($G$10:$G$25,$G$32,$Q$10:$Q$25)" +"SUMIF($G$10:$G$25,$G$32,$R$10:$R$25)" +"SUMIF($G$10:$G$25,$G$32,$S$10:$S$25)" +"SUMIF($G$10:$G$25,$G$32,$T$10:$T$25)" +"SUMIF($G$10:$G$25,$G$33,$H$10:$H$25)" +"SUMIF($G$10:$G$25,$G$33,$I$10:$I$25)" +"SUMIF($G$10:$G$25,$G$33,$J$10:$J$25)" +"SUMIF($G$10:$G$25,$G$33,$K$10:$K$25)" +"SUMIF($G$10:$G$25,$G$33,$L$10:$L$25)" +"SUMIF($G$10:$G$25,$G$33,$M$10:$M$25)" +"SUMIF($G$10:$G$25,$G$33,$N$10:$N$25)" +"SUMIF($G$10:$G$25,$G$33,$O$10:$O$25)" +"SUMIF($G$10:$G$25,$G$33,$P$10:$P$25)" +"SUMIF($G$10:$G$25,$G$33,$Q$10:$Q$25)" +"SUMIF($G$10:$G$25,$G$33,$R$10:$R$25)" +"SUMIF($G$10:$G$25,$G$33,$S$10:$S$25)" +"SUMIF($G$10:$G$25,$G$33,$T$10:$T$25)" +"SUMIF($H$10:$H$25,"">0"",$H$10:$H$25)" +"SUMIF($I$10:$I$25,"">0"",$I$10:$I$25)" +"SUMIF($J$10:$J$25,"">0"",$J$10:$J$25)" +"SUMIF($K$10:$K$25,"">0"",$K$10:$K$25)" +"SUMIF($L$10:$L$25,"">0"",$L$10:$L$25)" +"SUMIF($M$10:$M$25,"">0"",$M$10:$M$25)" +"SUMIF($N$10:$N$25,"">0"",$N$10:$N$25)" +"SUMIF($O$10:$O$25,"">0"",$O$10:$O$25)" +"SUMIF($P$10:$P$25,"">0"",$P$10:$P$25)" +"SUMIF($Q$10:$Q$25,"">0"",$Q$10:$Q$25)" +"SUMIF($R$10:$R$25,"">0"",$R$10:$R$25)" +"SUMIF($S$10:$S$25,"">0"",$S$10:$S$25)" +"SUMIF($T$10:$T$25,"">0"",$T$10:$T$25)" +"SUMIF($H$10:$H$25,""<0"",$H$10:$H$25)" +"SUMIF($I$10:$I$25,""<0"",$I$10:$I$25)" +"SUMIF($J$10:$J$25,""<0"",$J$10:$J$25)" +"SUMIF($K$10:$K$25,""<0"",$K$10:$K$25)" +"SUMIF($L$10:$L$25,""<0"",$L$10:$L$25)" +"SUMIF($M$10:$M$25,""<0"",$M$10:$M$25)" +"SUMIF($N$10:$N$25,""<0"",$N$10:$N$25)" +"SUMIF($O$10:$O$25,""<0"",$O$10:$O$25)" +"SUMIF($P$10:$P$25,""<0"",$P$10:$P$25)" +"SUMIF($Q$10:$Q$25,""<0"",$Q$10:$Q$25)" +"SUMIF($R$10:$R$25,""<0"",$R$10:$R$25)" +"SUMIF($S$10:$S$25,""<0"",$S$10:$S$25)" +"SUMIF($T$10:$T$25,""<0"",$T$10:$T$25)" +"GetPipeName($AH$12,$AH$13)" +"MID(CELL(""filename"",A1),FIND(""]"",CELL(""filename"",A1))+1,LEN(CELL(""filename"",A1))-FIND(""]"",CELL(""filename"",A1)))" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"GetRcptPoint($AH$12,$AH$13)" +"GetDelPoint($AH$12,$AH$13)" +"TodayDate" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"GetEnd($AV$1,AV2)" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"GetRcptBasisCol($AH$12,$AH$13)" +"NymexCurve" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV4,"":"",AW4)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"N4-O4" +"SUMPRODUCT(INDIRECT(CONCATENATE(V4,"":"",W4)),INDIRECT(CONCATENATE(AV2,"":"",AW2)),INDIRECT(CONCATENATE(AV3,"":"",AW3)))" +"ADDRESS(ROW(K22),COLUMN(K22))" +"GetRcptIndexCol($AH$12,$AH$13)" +"GetNymexCol(AK3)" +"GetVolume($AH$12,$AH$13,AT4)" +"GetCommodity($AH$12,$AH$13,AT4)" +"GetFuelRate($AH$12,$AH$13,AT4)" +"GetSurcharge($AH$12,$AH$13,$AT4)" +"GetRcptIndexAdj($AH$12,$AH$13,$AT4)" +"GetDelIndexAdj($AH$12,$AH$13,$AT4)" +"GetDemandRate($AH$12,$AH$13,$AT4)" +"gettier($AH$12,$AH$13,AL4)" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"SUMPRODUCT(INDIRECT(CONCATENATE(V5,"":"",W5)),INDIRECT(CONCATENATE(AV2,"":"",AW2)),INDIRECT(CONCATENATE(AV3,"":"",AW3)))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"GetDelBasisCol($AH$12,$AH$13)" +"LiborCurve" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"SUMPRODUCT(INDIRECT(CONCATENATE(V6,"":"",W6)),INDIRECT(CONCATENATE(AV3,"":"",AW3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"ADDRESS(ROW(G22),COLUMN(G22))" +"GetDelIndexCol($AH$12,$AH$13)" +"GetLiborCol(AK5)" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"GetMonthStart($AH$12,$AH$13,G5)" +"SUM((INDIRECT(CONCATENATE(AV7,"":"",AW7))-INDIRECT(CONCATENATE(AX18,"":"",AY18)))*INDIRECT(CONCATENATE(AX7,"":"",AY7))*INDIRECT(CONCATENATE(AV3,"":"",AW3)))" +"N7" +"T5/T6" +"GetRcptOmicronCol($AH$12,$AH$13)" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"GetMonthEnd($AH$12,$AH$13)" +"SUM(((INDIRECT(AX14)-INDIRECT(AY16))-(INDIRECT(AX15)-INDIRECT(AY14)))*INDIRECT(CONCATENATE(AX2,"":"",AY2))*INDIRECT(CONCATENATE(AV3,"":"",AW3))*INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"GetDelOmicronCol($AH$12,$AH$13)" +"GetNGOmicronCol(AK7)" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"SUM(((INDIRECT(AX16)-INDIRECT(AY17))-(INDIRECT(AX17)-INDIRECT(AY15)))*INDIRECT(CONCATENATE(AX2,"":"",AY2))*INDIRECT(CONCATENATE(AV3,"":"",AW3))*INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"GetCorrelCol($AH$12,$AH$13)" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV10,"":"",AW10)),INDIRECT(CONCATENATE($AX$7,"":"",$AY$7)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"GetGRIFactor($AH$12,$AH$13)" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV11,"":"",AW11)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"SUM(INDIRECT(CONCATENATE(AV12,"":"",AW12)))" +"GetDBPage($D$2)" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"GetRecNdx($AH$12,$D$2)" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX4,"":"",AY4)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"GetRcptBasis($AH$12,$AH$13)" +"GetDelBasis($AH$12,$AH$13)" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV8,"":"",AW8)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX8,"":"",AY8)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV9,"":"",AW9)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX9,"":"",AY9)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"G7+OffsetDays" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"F22*$AU22" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,CorrelationTwo,2)*(AW22^2)*AI22+VLOOKUP(D22,CorrelationOne,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"_xll.xSPRDOPT(I22,H22,AQ22,0,O22,N22,P22,D22-$G$5,1,0)*AH22*AU22" +"_xll.xSPRDOPT(I22,H22,AQ22,AT22,O22,N22,P22,D22-$G$5,1,2)*AF22*(F22/(1-AR22))*AH22" +"_xll.xSPRDOPT(I22,H22,AQ22,AT22,O22,N22,P22,D22-$G$5,1,1)*AF22*F22*AH22" +"VLOOKUP($AG22,$AL$4:$AS$15,8)*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"($F22*$AH22)*((($BG22/2)*($BC22)^2)+(($BF22/2)*($BB22)^2)+($BH22*$BC22*$BB22))" +"($BI22*$F22*$AH22*($G$5-$BV$5))/365.25" +"(($BK22*$BE22)+($BJ22*$BD22))*$F22*$AH22*$AF22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"(EOMONTH(D22,0)-EOMONTH(D22-DAY(D22),0))*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"VLOOKUP($D22,CurveTbl,$AK$4)" +"VLOOKUP($D22,CurveTbl,$AH$3)" +"VLOOKUP($D22,CurveTbl,$AH$4)+VLOOKUP($AG22,$AL$3:$AS$15,6)" +"VLOOKUP($D22,CurveTbl,$AH$5)" +"VLOOKUP($D22,CurveTbl,$AH$6)+VLOOKUP($AG22,$AL$3:$AS$15,7)" +"VLOOKUP($AG22,$AL$4:$AS$15,3)+VLOOKUP($AG22,$AL$4:$AS$15,5)+($AH$10*VLOOKUP(D22,GRITable,2))" +"VLOOKUP($AG22,$AL$4:$AS$15,4)" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,CurveTbl,$AK$6)" +"(1+$AT22/2)^(-2*($D22-$G$5)/365.25)*$AF22" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"VLOOKUP($D22,CurveTbl,$AK$8)" +"VLOOKUP($D22,CurveTbl,$AH$7)" +"VLOOKUP($D22,CurveTbl,$AH$8)" +"$H22-$BV22" +"I22-BW22" +"N22-BX22" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,4)*$CB22" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,3)*$CB22" +"IF(OR(BF22<>0,BG22<>0),_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,12)*$CB22,0)" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,2*LN(1+CA22/2),$BY22,$BX22,$BZ22,$AJ22,1,9)" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,6)*$CB22" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,5)*$CB22" +"_xll.xSPRDOPT(BW22,BV22,CG22,0,BY22,BX22,BZ22,AJ22,1,2)*CB22" +"_xll.xSPRDOPT(BW22,BV22,CG22,0,BY22,BX22,BZ22,AJ22,1,1)*CB22" +"IF(AH22<>0,_xll.xSPRDOPT($BW22,$BV22,$CG22,2*LN(1+CA22/2),$BY22,$BX22,$BZ22,$AJ22,1,8)+(AJ22/365.25)*CH22/AH22,0)" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,0)" +"D22+AH22" +"AI22+AH22" +"GetPipeName($AH$12,$AH$13)" +"MID(CELL(""filename"",A1),FIND(""]"",CELL(""filename"",A1))+1,LEN(CELL(""filename"",A1))-FIND(""]"",CELL(""filename"",A1)))" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"GetRcptPoint($AH$12,$AH$13)" +"GetDelPoint($AH$12,$AH$13)" +"TodayDate" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"GetEnd($AV$1,AV2)" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"GetRcptBasisCol($AH$12,$AH$13)" +"NymexCurve" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV4,"":"",AW4)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"N4-O4" +"SUMPRODUCT(INDIRECT(CONCATENATE(V4,"":"",W4)),INDIRECT(CONCATENATE(AV2,"":"",AW2)),INDIRECT(CONCATENATE(AV3,"":"",AW3)))" +"ADDRESS(ROW(K22),COLUMN(K22))" +"GetRcptIndexCol($AH$12,$AH$13)" +"GetNymexCol(AK3)" +"GetVolume($AH$12,$AH$13,AT4)" +"GetCommodity($AH$12,$AH$13,AT4)" +"GetFuelRate($AH$12,$AH$13,AT4)" +"GetSurcharge($AH$12,$AH$13,$AT4)" +"GetRcptIndexAdj($AH$12,$AH$13,$AT4)" +"GetDelIndexAdj($AH$12,$AH$13,$AT4)" +"GetDemandRate($AH$12,$AH$13,$AT4)" +"gettier($AH$12,$AH$13,AL4)" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"SUMPRODUCT(INDIRECT(CONCATENATE(V5,"":"",W5)),INDIRECT(CONCATENATE(AV2,"":"",AW2)),INDIRECT(CONCATENATE(AV3,"":"",AW3)))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"GetDelBasisCol($AH$12,$AH$13)" +"LiborCurve" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"SUMPRODUCT(INDIRECT(CONCATENATE(V6,"":"",W6)),INDIRECT(CONCATENATE(AV3,"":"",AW3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"ADDRESS(ROW(G22),COLUMN(G22))" +"GetDelIndexCol($AH$12,$AH$13)" +"GetLiborCol(AK5)" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"GetMonthStart($AH$12,$AH$13,G5)" +"SUM((INDIRECT(CONCATENATE(AV7,"":"",AW7))-INDIRECT(CONCATENATE(AX18,"":"",AY18)))*INDIRECT(CONCATENATE(AX7,"":"",AY7))*INDIRECT(CONCATENATE(AV3,"":"",AW3)))" +"N7" +"T5/T6" +"GetRcptOmicronCol($AH$12,$AH$13)" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"GetMonthEnd($AH$12,$AH$13)" +"SUM(((INDIRECT(AX14)-INDIRECT(AY16))-(INDIRECT(AX15)-INDIRECT(AY14)))*INDIRECT(CONCATENATE(AX2,"":"",AY2))*INDIRECT(CONCATENATE(AV3,"":"",AW3))*INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"GetDelOmicronCol($AH$12,$AH$13)" +"GetNGOmicronCol(AK7)" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"SUM(((INDIRECT(AX16)-INDIRECT(AY17))-(INDIRECT(AX17)-INDIRECT(AY15)))*INDIRECT(CONCATENATE(AX2,"":"",AY2))*INDIRECT(CONCATENATE(AV3,"":"",AW3))*INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"GetCorrelCol($AH$12,$AH$13)" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV10,"":"",AW10)),INDIRECT(CONCATENATE($AX$7,"":"",$AY$7)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"GetGRIFactor($AH$12,$AH$13)" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV11,"":"",AW11)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"SUM(INDIRECT(CONCATENATE(AV12,"":"",AW12)))" +"GetDBPage($D$2)" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"GetRecNdx($AH$12,$D$2)" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX4,"":"",AY4)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"GetRcptBasis($AH$12,$AH$13)" +"GetDelBasis($AH$12,$AH$13)" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV8,"":"",AW8)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX8,"":"",AY8)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV9,"":"",AW9)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX9,"":"",AY9)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"G7+OffsetDays" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"F22*$AU22" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,CorrelationTwo,2)*(AW22^2)*AI22+VLOOKUP(D22,CorrelationOne,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"_xll.xSPRDOPT(I22,H22,AQ22,0,O22,N22,P22,D22-$G$5,1,0)*AH22*AU22" +"_xll.xSPRDOPT(I22,H22,AQ22,AT22,O22,N22,P22,D22-$G$5,1,2)*AF22*(F22/(1-AR22))*AH22" +"_xll.xSPRDOPT(I22,H22,AQ22,AT22,O22,N22,P22,D22-$G$5,1,1)*AF22*F22*AH22" +"VLOOKUP($AG22,$AL$4:$AS$15,8)*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"($F22*$AH22)*((($BG22/2)*($BC22)^2)+(($BF22/2)*($BB22)^2)+($BH22*$BC22*$BB22))" +"($BI22*$F22*$AH22*($G$5-$BV$5))/365.25" +"(($BK22*$BE22)+($BJ22*$BD22))*$F22*$AH22*$AF22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"(EOMONTH(D22,0)-EOMONTH(D22-DAY(D22),0))*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"VLOOKUP($D22,CurveTbl,$AK$4)" +"VLOOKUP($D22,CurveTbl,$AH$3)" +"VLOOKUP($D22,CurveTbl,$AH$4)+VLOOKUP($AG22,$AL$3:$AS$15,6)" +"VLOOKUP($D22,CurveTbl,$AH$5)" +"VLOOKUP($D22,CurveTbl,$AH$6)+VLOOKUP($AG22,$AL$3:$AS$15,7)" +"VLOOKUP($AG22,$AL$4:$AS$15,3)+VLOOKUP($AG22,$AL$4:$AS$15,5)+($AH$10*VLOOKUP(D22,GRITable,2))" +"VLOOKUP($AG22,$AL$4:$AS$15,4)" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,CurveTbl,$AK$6)" +"(1+$AT22/2)^(-2*($D22-$G$5)/365.25)*$AF22" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"VLOOKUP($D22,CurveTbl,$AK$8)" +"VLOOKUP($D22,CurveTbl,$AH$7)" +"VLOOKUP($D22,CurveTbl,$AH$8)" +"$H22-$BV22" +"I22-BW22" +"N22-BX22" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,4)*$CB22" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,3)*$CB22" +"IF(OR(BF22<>0,BG22<>0),_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,12)*$CB22,0)" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,2*LN(1+CA22/2),$BY22,$BX22,$BZ22,$AJ22,1,9)" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,6)*$CB22" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,5)*$CB22" +"_xll.xSPRDOPT(BW22,BV22,CG22,0,BY22,BX22,BZ22,AJ22,1,2)*CB22" +"_xll.xSPRDOPT(BW22,BV22,CG22,0,BY22,BX22,BZ22,AJ22,1,1)*CB22" +"IF(AH22<>0,_xll.xSPRDOPT($BW22,$BV22,$CG22,2*LN(1+CA22/2),$BY22,$BX22,$BZ22,$AJ22,1,8)+(AJ22/365.25)*CH22/AH22,0)" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,0)" +"D22+AH22" +"AI22+AH22" +"GetPipeName($AH$12,$AH$13)" +"MID(CELL(""filename"",A1),FIND(""]"",CELL(""filename"",A1))+1,LEN(CELL(""filename"",A1))-FIND(""]"",CELL(""filename"",A1)))" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"GetRcptPoint($AH$12,$AH$13)" +"GetDelPoint($AH$12,$AH$13)" +"TodayDate" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"GetEnd($AV$1,AV2)" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"GetRcptBasisCol($AH$12,$AH$13)" +"NymexCurve" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV4,"":"",AW4)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"N4-O4" +"SUMPRODUCT(INDIRECT(CONCATENATE(V4,"":"",W4)),INDIRECT(CONCATENATE(AV2,"":"",AW2)),INDIRECT(CONCATENATE(AV3,"":"",AW3)))" +"ADDRESS(ROW(K22),COLUMN(K22))" +"GetRcptIndexCol($AH$12,$AH$13)" +"GetNymexCol(AK3)" +"GetVolume($AH$12,$AH$13,AT4)" +"GetCommodity($AH$12,$AH$13,AT4)" +"GetFuelRate($AH$12,$AH$13,AT4)" +"GetSurcharge($AH$12,$AH$13,$AT4)" +"GetRcptIndexAdj($AH$12,$AH$13,$AT4)" +"GetDelIndexAdj($AH$12,$AH$13,$AT4)" +"GetDemandRate($AH$12,$AH$13,$AT4)" +"gettier($AH$12,$AH$13,AL4)" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"SUMPRODUCT(INDIRECT(CONCATENATE(V5,"":"",W5)),INDIRECT(CONCATENATE(AV2,"":"",AW2)),INDIRECT(CONCATENATE(AV3,"":"",AW3)))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"GetDelBasisCol($AH$12,$AH$13)" +"LiborCurve" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"SUMPRODUCT(INDIRECT(CONCATENATE(V6,"":"",W6)),INDIRECT(CONCATENATE(AV3,"":"",AW3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"ADDRESS(ROW(G22),COLUMN(G22))" +"GetDelIndexCol($AH$12,$AH$13)" +"GetLiborCol(AK5)" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"GetMonthStart($AH$12,$AH$13,G5)" +"SUM((INDIRECT(CONCATENATE(AV7,"":"",AW7))-INDIRECT(CONCATENATE(AX18,"":"",AY18)))*INDIRECT(CONCATENATE(AX7,"":"",AY7))*INDIRECT(CONCATENATE(AV3,"":"",AW3)))" +"N7" +"T5/T6" +"GetRcptOmicronCol($AH$12,$AH$13)" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"GetMonthEnd($AH$12,$AH$13)" +"SUM(((INDIRECT(AX14)-INDIRECT(AY16))-(INDIRECT(AX15)-INDIRECT(AY14)))*INDIRECT(CONCATENATE(AX2,"":"",AY2))*INDIRECT(CONCATENATE(AV3,"":"",AW3))*INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"GetDelOmicronCol($AH$12,$AH$13)" +"GetNGOmicronCol(AK7)" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"SUM(((INDIRECT(AX16)-INDIRECT(AY17))-(INDIRECT(AX17)-INDIRECT(AY15)))*INDIRECT(CONCATENATE(AX2,"":"",AY2))*INDIRECT(CONCATENATE(AV3,"":"",AW3))*INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"GetCorrelCol($AH$12,$AH$13)" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV10,"":"",AW10)),INDIRECT(CONCATENATE($AX$7,"":"",$AY$7)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"GetGRIFactor($AH$12,$AH$13)" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV11,"":"",AW11)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"SUM(INDIRECT(CONCATENATE(AV12,"":"",AW12)))" +"GetDBPage($D$2)" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"GetRecNdx($AH$12,$D$2)" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX4,"":"",AY4)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"GetRcptBasis($AH$12,$AH$13)" +"GetDelBasis($AH$12,$AH$13)" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV8,"":"",AW8)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX8,"":"",AY8)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV9,"":"",AW9)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX9,"":"",AY9)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"G7+OffsetDays" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"F22*$AU22" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,CorrelationTwo,2)*(AW22^2)*AI22+VLOOKUP(D22,CorrelationOne,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"_xll.xSPRDOPT(I22,H22,AQ22,0,O22,N22,P22,D22-$G$5,1,0)*AH22*AU22" +"_xll.xSPRDOPT(I22,H22,AQ22,AT22,O22,N22,P22,D22-$G$5,1,2)*AF22*(F22/(1-AR22))*AH22" +"_xll.xSPRDOPT(I22,H22,AQ22,AT22,O22,N22,P22,D22-$G$5,1,1)*AF22*F22*AH22" +"VLOOKUP($AG22,$AL$4:$AS$15,8)*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"($F22*$AH22)*((($BG22/2)*($BC22)^2)+(($BF22/2)*($BB22)^2)+($BH22*$BC22*$BB22))" +"($BI22*$F22*$AH22*($G$5-$BV$5))/365.25" +"(($BK22*$BE22)+($BJ22*$BD22))*$F22*$AH22*$AF22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"(EOMONTH(D22,0)-EOMONTH(D22-DAY(D22),0))*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"VLOOKUP($D22,CurveTbl,$AK$4)" +"VLOOKUP($D22,CurveTbl,$AH$3)" +"VLOOKUP($D22,CurveTbl,$AH$4)+VLOOKUP($AG22,$AL$3:$AS$15,6)" +"VLOOKUP($D22,CurveTbl,$AH$5)" +"VLOOKUP($D22,CurveTbl,$AH$6)+VLOOKUP($AG22,$AL$3:$AS$15,7)" +"VLOOKUP($AG22,$AL$4:$AS$15,3)+VLOOKUP($AG22,$AL$4:$AS$15,5)+($AH$10*VLOOKUP(D22,GRITable,2))" +"VLOOKUP($AG22,$AL$4:$AS$15,4)" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,CurveTbl,$AK$6)" +"(1+$AT22/2)^(-2*($D22-$G$5)/365.25)*$AF22" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"VLOOKUP($D22,CurveTbl,$AK$8)" +"VLOOKUP($D22,CurveTbl,$AH$7)" +"VLOOKUP($D22,CurveTbl,$AH$8)" +"$H22-$BV22" +"I22-BW22" +"N22-BX22" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,4)*$CB22" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,3)*$CB22" +"IF(OR(BF22<>0,BG22<>0),_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,12)*$CB22,0)" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,2*LN(1+CA22/2),$BY22,$BX22,$BZ22,$AJ22,1,9)" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,6)*$CB22" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,5)*$CB22" +"_xll.xSPRDOPT(BW22,BV22,CG22,0,BY22,BX22,BZ22,AJ22,1,2)*CB22" +"_xll.xSPRDOPT(BW22,BV22,CG22,0,BY22,BX22,BZ22,AJ22,1,1)*CB22" +"IF(AH22<>0,_xll.xSPRDOPT($BW22,$BV22,$CG22,2*LN(1+CA22/2),$BY22,$BX22,$BZ22,$AJ22,1,8)+(AJ22/365.25)*CH22/AH22,0)" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,0)" +"D22+AH22" +"AI22+AH22" +"GetPipeName($AH$12,$AH$13)" +"MID(CELL(""filename"",A1),FIND(""]"",CELL(""filename"",A1))+1,LEN(CELL(""filename"",A1))-FIND(""]"",CELL(""filename"",A1)))" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"GetRcptPoint($AH$12,$AH$13)" +"GetDelPoint($AH$12,$AH$13)" +"TodayDate" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"GetEnd($AV$1,AV2)" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"GetRcptBasisCol($AH$12,$AH$13)" +"NymexCurve" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV4,"":"",AW4)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"N4-O4" +"SUMPRODUCT(INDIRECT(CONCATENATE(V4,"":"",W4)),INDIRECT(CONCATENATE(AV2,"":"",AW2)),INDIRECT(CONCATENATE(AV3,"":"",AW3)))" +"ADDRESS(ROW(K22),COLUMN(K22))" +"GetRcptIndexCol($AH$12,$AH$13)" +"GetNymexCol(AK3)" +"GetVolume($AH$12,$AH$13,AT4)" +"GetCommodity($AH$12,$AH$13,AT4)" +"GetFuelRate($AH$12,$AH$13,AT4)" +"GetSurcharge($AH$12,$AH$13,$AT4)" +"GetRcptIndexAdj($AH$12,$AH$13,$AT4)" +"GetDelIndexAdj($AH$12,$AH$13,$AT4)" +"GetDemandRate($AH$12,$AH$13,$AT4)" +"gettier($AH$12,$AH$13,AL4)" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"SUMPRODUCT(INDIRECT(CONCATENATE(V5,"":"",W5)),INDIRECT(CONCATENATE(AV2,"":"",AW2)),INDIRECT(CONCATENATE(AV3,"":"",AW3)))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"GetDelBasisCol($AH$12,$AH$13)" +"LiborCurve" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"SUMPRODUCT(INDIRECT(CONCATENATE(V6,"":"",W6)),INDIRECT(CONCATENATE(AV3,"":"",AW3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"ADDRESS(ROW(G22),COLUMN(G22))" +"GetDelIndexCol($AH$12,$AH$13)" +"GetLiborCol(AK5)" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"GetMonthStart($AH$12,$AH$13,G5)" +"SUM((INDIRECT(CONCATENATE(AV7,"":"",AW7))-INDIRECT(CONCATENATE(AX18,"":"",AY18)))*INDIRECT(CONCATENATE(AX7,"":"",AY7))*INDIRECT(CONCATENATE(AV3,"":"",AW3)))" +"N7" +"T5/T6" +"GetRcptOmicronCol($AH$12,$AH$13)" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"GetMonthEnd($AH$12,$AH$13)" +"SUM(((INDIRECT(AX14)-INDIRECT(AY16))-(INDIRECT(AX15)-INDIRECT(AY14)))*INDIRECT(CONCATENATE(AX2,"":"",AY2))*INDIRECT(CONCATENATE(AV3,"":"",AW3))*INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"GetDelOmicronCol($AH$12,$AH$13)" +"GetNGOmicronCol(AK7)" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"SUM(((INDIRECT(AX16)-INDIRECT(AY17))-(INDIRECT(AX17)-INDIRECT(AY15)))*INDIRECT(CONCATENATE(AX2,"":"",AY2))*INDIRECT(CONCATENATE(AV3,"":"",AW3))*INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"GetCorrelCol($AH$12,$AH$13)" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV10,"":"",AW10)),INDIRECT(CONCATENATE($AX$7,"":"",$AY$7)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"GetGRIFactor($AH$12,$AH$13)" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV11,"":"",AW11)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"SUM(INDIRECT(CONCATENATE(AV12,"":"",AW12)))" +"GetDBPage($D$2)" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"GetRecNdx($AH$12,$D$2)" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX4,"":"",AY4)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"GetRcptBasis($AH$12,$AH$13)" +"GetDelBasis($AH$12,$AH$13)" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV8,"":"",AW8)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX8,"":"",AY8)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV9,"":"",AW9)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX9,"":"",AY9)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"G7+OffsetDays" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"F22*$AU22" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,CorrelationTwo,2)*(AW22^2)*AI22+VLOOKUP(D22,CorrelationOne,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"_xll.xSPRDOPT(I22,H22,AQ22,0,O22,N22,P22,D22-$G$5,1,0)*AH22*AU22" +"_xll.xSPRDOPT(I22,H22,AQ22,AT22,O22,N22,P22,D22-$G$5,1,2)*AF22*(F22/(1-AR22))*AH22" +"_xll.xSPRDOPT(I22,H22,AQ22,AT22,O22,N22,P22,D22-$G$5,1,1)*AF22*F22*AH22" +"VLOOKUP($AG22,$AL$4:$AS$15,8)*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"($F22*$AH22)*((($BG22/2)*($BC22)^2)+(($BF22/2)*($BB22)^2)+($BH22*$BC22*$BB22))" +"($BI22*$F22*$AH22*($G$5-$BV$5))/365.25" +"(($BK22*$BE22)+($BJ22*$BD22))*$F22*$AH22*$AF22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"(EOMONTH(D22,0)-EOMONTH(D22-DAY(D22),0))*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"VLOOKUP($D22,CurveTbl,$AK$4)" +"VLOOKUP($D22,CurveTbl,$AH$3)" +"VLOOKUP($D22,CurveTbl,$AH$4)+VLOOKUP($AG22,$AL$3:$AS$15,6)" +"VLOOKUP($D22,CurveTbl,$AH$5)" +"VLOOKUP($D22,CurveTbl,$AH$6)+VLOOKUP($AG22,$AL$3:$AS$15,7)" +"VLOOKUP($AG22,$AL$4:$AS$15,3)+VLOOKUP($AG22,$AL$4:$AS$15,5)+($AH$10*VLOOKUP(D22,GRITable,2))" +"VLOOKUP($AG22,$AL$4:$AS$15,4)" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,CurveTbl,$AK$6)" +"(1+$AT22/2)^(-2*($D22-$G$5)/365.25)*$AF22" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"VLOOKUP($D22,CurveTbl,$AK$8)" +"VLOOKUP($D22,CurveTbl,$AH$7)" +"VLOOKUP($D22,CurveTbl,$AH$8)" +"$H22-$BV22" +"I22-BW22" +"N22-BX22" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,4)*$CB22" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,3)*$CB22" +"IF(OR(BF22<>0,BG22<>0),_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,12)*$CB22,0)" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,2*LN(1+CA22/2),$BY22,$BX22,$BZ22,$AJ22,1,9)" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,6)*$CB22" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,5)*$CB22" +"_xll.xSPRDOPT(BW22,BV22,CG22,0,BY22,BX22,BZ22,AJ22,1,2)*CB22" +"_xll.xSPRDOPT(BW22,BV22,CG22,0,BY22,BX22,BZ22,AJ22,1,1)*CB22" +"IF(AH22<>0,_xll.xSPRDOPT($BW22,$BV22,$CG22,2*LN(1+CA22/2),$BY22,$BX22,$BZ22,$AJ22,1,8)+(AJ22/365.25)*CH22/AH22,0)" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,0)" +"D22+AH22" +"AI22+AH22" +"GetPipeName($AH$12,$AH$13)" +"MID(CELL(""filename"",A1),FIND(""]"",CELL(""filename"",A1))+1,LEN(CELL(""filename"",A1))-FIND(""]"",CELL(""filename"",A1)))" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"GetRcptPoint($AH$12,$AH$13)" +"GetDelPoint($AH$12,$AH$13)" +"TodayDate" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"GetEnd($AV$1,AV2)" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"GetRcptBasisCol($AH$12,$AH$13)" +"NymexCurve" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV4,"":"",AW4)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"N4-O4" +"SUMPRODUCT(INDIRECT(CONCATENATE(V4,"":"",W4)),INDIRECT(CONCATENATE(AV2,"":"",AW2)),INDIRECT(CONCATENATE(AV3,"":"",AW3)))" +"ADDRESS(ROW(K22),COLUMN(K22))" +"GetRcptIndexCol($AH$12,$AH$13)" +"GetNymexCol(AK3)" +"GetVolume($AH$12,$AH$13,AT4)" +"GetCommodity($AH$12,$AH$13,AT4)" +"GetFuelRate($AH$12,$AH$13,AT4)" +"GetSurcharge($AH$12,$AH$13,$AT4)" +"GetRcptIndexAdj($AH$12,$AH$13,$AT4)" +"GetDelIndexAdj($AH$12,$AH$13,$AT4)" +"GetDemandRate($AH$12,$AH$13,$AT4)" +"gettier($AH$12,$AH$13,AL4)" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"SUMPRODUCT(INDIRECT(CONCATENATE(V5,"":"",W5)),INDIRECT(CONCATENATE(AV2,"":"",AW2)),INDIRECT(CONCATENATE(AV3,"":"",AW3)))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"GetDelBasisCol($AH$12,$AH$13)" +"LiborCurve" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"SUMPRODUCT(INDIRECT(CONCATENATE(V6,"":"",W6)),INDIRECT(CONCATENATE(AV3,"":"",AW3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"ADDRESS(ROW(G22),COLUMN(G22))" +"GetDelIndexCol($AH$12,$AH$13)" +"GetLiborCol(AK5)" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"GetMonthStart($AH$12,$AH$13,G5)" +"SUM((INDIRECT(CONCATENATE(AV7,"":"",AW7))-INDIRECT(CONCATENATE(AX18,"":"",AY18)))*INDIRECT(CONCATENATE(AX7,"":"",AY7))*INDIRECT(CONCATENATE(AV3,"":"",AW3)))" +"N7" +"T5/T6" +"GetRcptOmicronCol($AH$12,$AH$13)" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"GetMonthEnd($AH$12,$AH$13)" +"SUM(((INDIRECT(AX14)-INDIRECT(AY16))-(INDIRECT(AX15)-INDIRECT(AY14)))*INDIRECT(CONCATENATE(AX2,"":"",AY2))*INDIRECT(CONCATENATE(AV3,"":"",AW3))*INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"GetDelOmicronCol($AH$12,$AH$13)" +"GetNGOmicronCol(AK7)" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"SUM(((INDIRECT(AX16)-INDIRECT(AY17))-(INDIRECT(AX17)-INDIRECT(AY15)))*INDIRECT(CONCATENATE(AX2,"":"",AY2))*INDIRECT(CONCATENATE(AV3,"":"",AW3))*INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"GetCorrelCol($AH$12,$AH$13)" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV10,"":"",AW10)),INDIRECT(CONCATENATE($AX$7,"":"",$AY$7)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"GetGRIFactor($AH$12,$AH$13)" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV11,"":"",AW11)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"SUM(INDIRECT(CONCATENATE(AV12,"":"",AW12)))" +"GetDBPage($D$2)" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"GetRecNdx($AH$12,$D$2)" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX4,"":"",AY4)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"GetRcptBasis($AH$12,$AH$13)" +"GetDelBasis($AH$12,$AH$13)" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV8,"":"",AW8)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX8,"":"",AY8)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV9,"":"",AW9)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX9,"":"",AY9)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"G7+OffsetDays" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"F22*$AU22" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,CorrelationTwo,2)*(AW22^2)*AI22+VLOOKUP(D22,CorrelationOne,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"_xll.xSPRDOPT(I22,H22,AQ22,0,O22,N22,P22,D22-$G$5,1,0)*AH22*AU22" +"_xll.xSPRDOPT(I22,H22,AQ22,AT22,O22,N22,P22,D22-$G$5,1,2)*AF22*(F22/(1-AR22))*AH22" +"_xll.xSPRDOPT(I22,H22,AQ22,AT22,O22,N22,P22,D22-$G$5,1,1)*AF22*F22*AH22" +"VLOOKUP($AG22,$AL$4:$AS$15,8)*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"($F22*$AH22)*((($BG22/2)*($BC22)^2)+(($BF22/2)*($BB22)^2)+($BH22*$BC22*$BB22))" +"($BI22*$F22*$AH22*($G$5-$BV$5))/365.25" +"(($BK22*$BE22)+($BJ22*$BD22))*$F22*$AH22*$AF22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"(EOMONTH(D22,0)-EOMONTH(D22-DAY(D22),0))*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"VLOOKUP($D22,CurveTbl,$AK$4)" +"VLOOKUP($D22,CurveTbl,$AH$3)" +"VLOOKUP($D22,CurveTbl,$AH$4)+VLOOKUP($AG22,$AL$3:$AS$15,6)" +"VLOOKUP($D22,CurveTbl,$AH$5)" +"VLOOKUP($D22,CurveTbl,$AH$6)+VLOOKUP($AG22,$AL$3:$AS$15,7)" +"VLOOKUP($AG22,$AL$4:$AS$15,3)+VLOOKUP($AG22,$AL$4:$AS$15,5)+($AH$10*VLOOKUP(D22,GRITable,2))" +"VLOOKUP($AG22,$AL$4:$AS$15,4)" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,CurveTbl,$AK$6)" +"(1+$AT22/2)^(-2*($D22-$G$5)/365.25)*$AF22" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"VLOOKUP($D22,CurveTbl,$AK$8)" +"VLOOKUP($D22,CurveTbl,$AH$7)" +"VLOOKUP($D22,CurveTbl,$AH$8)" +"$H22-$BV22" +"I22-BW22" +"N22-BX22" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,4)*$CB22" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,3)*$CB22" +"IF(OR(BF22<>0,BG22<>0),_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,12)*$CB22,0)" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,2*LN(1+CA22/2),$BY22,$BX22,$BZ22,$AJ22,1,9)" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,6)*$CB22" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,5)*$CB22" +"_xll.xSPRDOPT(BW22,BV22,CG22,0,BY22,BX22,BZ22,AJ22,1,2)*CB22" +"_xll.xSPRDOPT(BW22,BV22,CG22,0,BY22,BX22,BZ22,AJ22,1,1)*CB22" +"IF(AH22<>0,_xll.xSPRDOPT($BW22,$BV22,$CG22,2*LN(1+CA22/2),$BY22,$BX22,$BZ22,$AJ22,1,8)+(AJ22/365.25)*CH22/AH22,0)" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,0)" +"D22+AH22" +"AI22+AH22" +"GetPipeName($AH$12,$AH$13)" +"MID(CELL(""filename"",A1),FIND(""]"",CELL(""filename"",A1))+1,LEN(CELL(""filename"",A1))-FIND(""]"",CELL(""filename"",A1)))" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"GetRcptPoint($AH$12,$AH$13)" +"GetDelPoint($AH$12,$AH$13)" +"TodayDate" +"ADDRESS(ROW($F$22),COLUMN($F$22))" +"GetEnd($AV$1,AV2)" +"ADDRESS(ROW($G$22),COLUMN($G$22))" +"ADDRESS(ROW($H$21),COLUMN($H$21))" +"ADDRESS(ROW($BV$21),COLUMN($BV$21))" +"ADDRESS(ROW($I$21),COLUMN($I$21))" +"ADDRESS(ROW($BW$21),COLUMN($BW$21))" +"ADDRESS(ROW($N$21),COLUMN($N$21))" +"ADDRESS(ROW($BX$21),COLUMN($BX$21))" +"ADDRESS(ROW($O$21),COLUMN($O$21))" +"ADDRESS(ROW($BY$21),COLUMN($BY$21))" +"ADDRESS(ROW($P$21),COLUMN($P$21))" +"ADDRESS(ROW($BZ$21),COLUMN($BZ$21))" +"ADDRESS(ROW($AT$21),COLUMN($AT$21))" +"ADDRESS(ROW($CA$21),COLUMN($CA$21))" +"ADDRESS(ROW($AU$21),COLUMN($AU$21))" +"ADDRESS(ROW($CB$21),COLUMN($CB$21))" +"ADDRESS(ROW($AM$21),COLUMN($AM$21))" +"ADDRESS(ROW($CC$21),COLUMN($CC$21))" +"ADDRESS(ROW($AN$21),COLUMN($AN$21))" +"ADDRESS(ROW($CD$21),COLUMN($CD$21))" +"ADDRESS(ROW($AO$21),COLUMN($AO$21))" +"ADDRESS(ROW($CE$21),COLUMN($CE$21))" +"ADDRESS(ROW($AP$21),COLUMN($AP$21))" +"ADDRESS(ROW($CF$21),COLUMN($CF$21))" +"ADDRESS(ROW($AQ$21),COLUMN($AQ$21))" +"ADDRESS(ROW($CG$21),COLUMN($CG$21))" +"ADDRESS(ROW($V$21),COLUMN($V$21))" +"ADDRESS(ROW($CH$21),COLUMN($CH$21))" +"ADDRESS(ROW($AL$21),COLUMN($AL$21))" +"ADDRESS(ROW($CI$21),COLUMN($CI$21))" +"ADDRESS(ROW($D$22),COLUMN($D$22))" +"GetRcptBasisCol($AH$12,$AH$13)" +"NymexCurve" +"ADDRESS(ROW($AF$22),COLUMN($AF$22))" +"ADDRESS(ROW($AH$22),COLUMN($AH$22))" +"ADDRESS(ROW($S$22),COLUMN($S$22))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV4,"":"",AW4)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"N4-O4" +"SUMPRODUCT(INDIRECT(CONCATENATE(V4,"":"",W4)),INDIRECT(CONCATENATE(AV2,"":"",AW2)),INDIRECT(CONCATENATE(AV3,"":"",AW3)))" +"ADDRESS(ROW(K22),COLUMN(K22))" +"GetRcptIndexCol($AH$12,$AH$13)" +"GetNymexCol(AK3)" +"GetVolume($AH$12,$AH$13,AT4)" +"GetCommodity($AH$12,$AH$13,AT4)" +"GetFuelRate($AH$12,$AH$13,AT4)" +"GetSurcharge($AH$12,$AH$13,$AT4)" +"GetRcptIndexAdj($AH$12,$AH$13,$AT4)" +"GetDelIndexAdj($AH$12,$AH$13,$AT4)" +"GetDemandRate($AH$12,$AH$13,$AT4)" +"gettier($AH$12,$AH$13,AL4)" +"ADDRESS(ROW($Q$22),COLUMN($Q$22))" +"ADDRESS(ROW($K$22),COLUMN($K$22))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"SUMPRODUCT(INDIRECT(CONCATENATE(V5,"":"",W5)),INDIRECT(CONCATENATE(AV2,"":"",AW2)),INDIRECT(CONCATENATE(AV3,"":"",AW3)))" +"ADDRESS(ROW(L22),COLUMN(L22))" +"GetDelBasisCol($AH$12,$AH$13)" +"LiborCurve" +"ADDRESS(ROW($V$22),COLUMN($V$22))" +"ADDRESS(ROW($L$22),COLUMN($L$22))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"SUMPRODUCT(INDIRECT(CONCATENATE(V6,"":"",W6)),INDIRECT(CONCATENATE(AV3,"":"",AW3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"ADDRESS(ROW(G22),COLUMN(G22))" +"GetDelIndexCol($AH$12,$AH$13)" +"GetLiborCol(AK5)" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"GetMonthStart($AH$12,$AH$13,G5)" +"SUM((INDIRECT(CONCATENATE(AV7,"":"",AW7))-INDIRECT(CONCATENATE(AX18,"":"",AY18)))*INDIRECT(CONCATENATE(AX7,"":"",AY7))*INDIRECT(CONCATENATE(AV3,"":"",AW3)))" +"N7" +"T5/T6" +"GetRcptOmicronCol($AH$12,$AH$13)" +"Configuration!$D$8" +"ADDRESS(ROW($AL$22),COLUMN($AL$22))" +"ADDRESS(ROW($AV$22),COLUMN($AV$22))" +"GetMonthEnd($AH$12,$AH$13)" +"SUM(((INDIRECT(AX14)-INDIRECT(AY16))-(INDIRECT(AX15)-INDIRECT(AY14)))*INDIRECT(CONCATENATE(AX2,"":"",AY2))*INDIRECT(CONCATENATE(AV3,"":"",AW3))*INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"Y8/Z8" +"ADDRESS(ROW(P22),COLUMN(P22))" +"SUMIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"",INDIRECT(CONCATENATE(V8,"":"",W8)))" +"COUNTIF(INDIRECT(CONCATENATE(V8,"":"",W8)),"">0"")" +"GetDelOmicronCol($AH$12,$AH$13)" +"GetNGOmicronCol(AK7)" +"ADDRESS(ROW($AM$22),COLUMN($AM$22))" +"ADDRESS(ROW($AO$22),COLUMN($AO$22))" +"SUM(((INDIRECT(AX16)-INDIRECT(AY17))-(INDIRECT(AX17)-INDIRECT(AY15)))*INDIRECT(CONCATENATE(AX2,"":"",AY2))*INDIRECT(CONCATENATE(AV3,"":"",AW3))*INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"GetCorrelCol($AH$12,$AH$13)" +"ADDRESS(ROW($AN$22),COLUMN($AN$22))" +"ADDRESS(ROW($AP$22),COLUMN($AP$22))" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV10,"":"",AW10)),INDIRECT(CONCATENATE($AX$7,"":"",$AY$7)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"GetGRIFactor($AH$12,$AH$13)" +"ADDRESS(ROW($AS$22),COLUMN($AS$22))" +"ADDRESS(ROW($CC$22),COLUMN($CC$22))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV11,"":"",AW11)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"ADDRESS(ROW($AQ$22),COLUMN($AQ$22))" +"ADDRESS(ROW($CD$22),COLUMN($CD$22))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"SUM(INDIRECT(CONCATENATE(AV12,"":"",AW12)))" +"GetDBPage($D$2)" +"ADDRESS(ROW($X$22),COLUMN($X$22))" +"ADDRESS(ROW($CE$22),COLUMN($CE$22))" +"GetRecNdx($AH$12,$D$2)" +"ADDRESS(ROW($Y$22),COLUMN($Y$22))" +"ADDRESS(ROW($CF$22),COLUMN($CF$22))" +"F22/(1-AR22)*AH22*AU22" +"F22*AH22*AU22" +"ADDRESS(ROW($Z$22),COLUMN($Z$22))" +"CONCATENATE(AX8,"":"",AY8)" +"CONCATENATE(AX10,"":"",AY10)" +"ADDRESS(ROW($AA$22),COLUMN($AA$22))" +"CONCATENATE(AV8,"":"",AW8)" +"ADDRESS(ROW($AB$22),COLUMN($AB$22))" +"CONCATENATE(AX9,"":"",AY9)" +"ADDRESS(ROW($AC$22),COLUMN($AC$22))" +"CONCATENATE(AV9,"":"",AW9)" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX4,"":"",AY4)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"ADDRESS(ROW($CI$22),COLUMN($CI$22))" +"GetRcptBasis($AH$12,$AH$13)" +"GetDelBasis($AH$12,$AH$13)" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV8,"":"",AW8)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX8,"":"",AY8)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV9,"":"",AW9)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX9,"":"",AY9)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)),INDIRECT(CONCATENATE(AX3,"":"",AY3)))" +"G7+OffsetDays" +"VLOOKUP(AG22,$AL$4:$AS$15,2)" +"F22*$AU22" +"(AL22+AM22+AN22)/(1-(AR22))" +"(AL22+AO22+AP22)" +"MAX(((I22-H22)-AQ22)*AU22*AH22,0)" +"MAX(Q22-K22,0)" +"SQRT(($AX22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"SQRT(($AY22^2*($AH22/2)+$AW22^2*$AI22)/(($AH22/2)+$AI22))" +"(VLOOKUP(AI22,CorrelationTwo,2)*(AW22^2)*AI22+VLOOKUP(D22,CorrelationOne,$AK$9)*AX22*AY22*(AH22/2))/((AI22+(AH22/2))*O22*N22)*AF22" +"_xll.xSPRDOPT(I22,H22,AQ22,0,O22,N22,P22,D22-$G$5,1,0)*AH22*AU22" +"_xll.xSPRDOPT(I22,H22,AQ22,AT22,O22,N22,P22,D22-$G$5,1,2)*AF22*(F22/(1-AR22))*AH22" +"_xll.xSPRDOPT(I22,H22,AQ22,AT22,O22,N22,P22,D22-$G$5,1,1)*AF22*F22*AH22" +"VLOOKUP($AG22,$AL$4:$AS$15,8)*AH22*AU22" +"((BM22*BC22)+(BL22*BB22))*AH22*F22" +"($F22*$AH22)*((($BG22/2)*($BC22)^2)+(($BF22/2)*($BB22)^2)+($BH22*$BC22*$BB22))" +"($BI22*$F22*$AH22*($G$5-$BV$5))/365.25" +"(($BK22*$BE22)+($BJ22*$BD22))*$F22*$AH22*$AF22" +"BN22*(AT22-CA22)*F22*AH22" +"BO22*CB22*F22*AH22*CA22*($G$5-$BV$5)/365.25" +"IF(AND(D22>=$G$7,D22<=$G$8),1,0)" +"MONTH(D22)" +"(EOMONTH(D22,0)-EOMONTH(D22-DAY(D22),0))*AF22" +"MAX(0,(D22-DAY(D22))-$G$5+1)" +"D22-$BV$5" +"VLOOKUP($D22,CurveTbl,$AK$4)" +"VLOOKUP($D22,CurveTbl,$AH$3)" +"VLOOKUP($D22,CurveTbl,$AH$4)+VLOOKUP($AG22,$AL$3:$AS$15,6)" +"VLOOKUP($D22,CurveTbl,$AH$5)" +"VLOOKUP($D22,CurveTbl,$AH$6)+VLOOKUP($AG22,$AL$3:$AS$15,7)" +"VLOOKUP($AG22,$AL$4:$AS$15,3)+VLOOKUP($AG22,$AL$4:$AS$15,5)+($AH$10*VLOOKUP(D22,GRITable,2))" +"VLOOKUP($AG22,$AL$4:$AS$15,4)" +"(AL22+AM22+AN22)" +"VLOOKUP(D22,CurveTbl,$AK$6)" +"(1+$AT22/2)^(-2*($D22-$G$5)/365.25)*$AF22" +"ROUND((F22/(1-AR22))-F22,0)*AF22*AH22*AU22" +"VLOOKUP($D22,CurveTbl,$AK$8)" +"VLOOKUP($D22,CurveTbl,$AH$7)" +"VLOOKUP($D22,CurveTbl,$AH$8)" +"$H22-$BV22" +"I22-BW22" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,4)*$CB22" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,3)*$CB22" +"IF(OR(BF22<>0,BG22<>0),_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,12)*$CB22,0)" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,2*LN(1+CA22/2),$BY22,$BX22,$BZ22,$AJ22,1,9)" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,6)*$CB22" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,5)*$CB22" +"_xll.xSPRDOPT(BW22,BV22,CG22,0,BY22,BX22,BZ22,AJ22,1,2)*CB22" +"_xll.xSPRDOPT(BW22,BV22,CG22,0,BY22,BX22,BZ22,AJ22,1,1)*CB22" +"IF(AH22<>0,_xll.xSPRDOPT($BW22,$BV22,$CG22,2*LN(1+CA22/2),$BY22,$BX22,$BZ22,$AJ22,1,8)+(AJ22/365.25)*CH22/AH22,0)" +"_xll.xSPRDOPT($BW22,$BV22,$CG22,0,$BY22,$BX22,$BZ22,$AJ22,1,0)" +"D22+AH22" +"AI22+AH22" +"'Daily Operation'!D7" +"'Daily Operation'!D7" +"'Daily Operation'!D7" +"CONCATENATE(""Value on "",TEXT(D2,""mm/dd/yyyy""))" +"CONCATENATE(""Value on "",TEXT(D2,""mm/dd/yyyy""))" +"CONCATENATE(""Value on "",TEXT(D2,""mm/dd/yyyy""))" +"CONCATENATE(""Value on "",TEXT(D2,""mm/dd/yyyy""))" +"LongTerm1!$T$5" +"[2]LongTerm1!$T$7" +"[2]LongTerm1!$T$8" +"LongTerm2!$T$5+#REF!+#REF!" +"([2]LongTerm2!$T$5+[2]LongTerm25!$T$5+[2]LongTerm26!$T$5)/([2]LongTerm2!$T$6+[2]LongTerm25!$T$6+[2]LongTerm26!$T$6)" +"([2]LongTerm2!$Y$8+[2]LongTerm25!$Y$8+[2]LongTerm26!$Y$8)/([2]LongTerm2!$Z$8+[2]LongTerm25!$Z$8+[2]LongTerm26!$Z$8)" +"#REF!" +"[2]LongTerm3!$T$7" +"[2]LongTerm3!$T$8" +"[2]LongTerm4!$T$7" +"[2]LongTerm4!$T$8" +"[2]LongTerm7!$T$7" +"[2]LongTerm7!$T$8" +"[2]LongTerm58!$T$7" +"[2]LongTerm58!$T$8" +"SUM(L6:L11)" +"[2]LongTerm9!$T$7" +"[2]LongTerm9!$T$8" +"[2]LongTerm10!$T$7" +"[2]LongTerm10!$T$8" +"[2]LongTerm27!$T$7" +"[2]LongTerm27!$T$8" +"[2]LongTerm46!$T$7" +"[2]LongTerm46!$T$8" +"[2]LongTerm47!$T$7" +"[2]LongTerm47!$T$8" +"[2]LongTerm56!$T$7" +"[2]LongTerm56!$T$8" +"[2]LongTerm57!$T$7" +"[2]LongTerm57!$T$8" +"SUM(L14:L20)" +"[2]LongTerm17!$T$7" +"[2]LongTerm17!$T$8" +"[2]LongTerm19!$T$7" +"[2]LongTerm19!$T$8" +"[2]LongTerm20!$T$7" +"[2]LongTerm20!$T$8" +"[2]LongTerm21!$T$7" +"[2]LongTerm21!$T$8" +"[2]LongTerm24!$T$7" +"[2]LongTerm24!$T$8" +"[2]LongTerm28!$T$7" +"[2]LongTerm28!$T$8" +"[2]LongTerm43!$T$7" +"[2]LongTerm43!$T$8" +"[2]LongTerm44!$T$7" +"[2]LongTerm44!$T$8" +"[2]LongTerm45!$T$7" +"[2]LongTerm45!$T$8" +"#REF!+#REF!+#REF!" +"([2]LongTerm50!$T$5+[2]LongTerm51!$T$5+[2]LongTerm52!$T$5)/([2]LongTerm50!$T$6+[2]LongTerm51!$T$6+[2]LongTerm52!$T$6)" +"([2]LongTerm50!$Y$8+[2]LongTerm51!$Y$8+[2]LongTerm52!$Y$8)/([2]LongTerm50!$Z$8+[2]LongTerm51!$Z$8+[2]LongTerm52!$Z$8)" +"([2]LongTerm53!$T$5+[2]LongTerm54!$T$5+[2]LongTerm55!$T$5)/([2]LongTerm53!$T$6+[2]LongTerm54!$T$6+[2]LongTerm55!$T$6)" +"([2]LongTerm53!$Y$8+[2]LongTerm54!$Y$8+[2]LongTerm55!$Y$8)/([2]LongTerm53!$Z$8+[2]LongTerm54!$Z$8+[2]LongTerm55!$Z$8)" +"SUM(L23:L33)" +"SUM(L34+L21+L12)" +"SUM(H4:H11)" +"SUM(H4:H7)" +"SUM(H4:H6)" +"SUM(H4:H56)" +"SUM(H4:H13)" +"SUM(H4:H18)" +"+I2+K2+J2" +"1+A2" +"SUM(I3:K3)" +"+I15+K15" +"248738+21721" +"1669174+86183" +"+K35+J35" +"6656382+516994" +"4600000+750000" +"89230+25060-59013" +"SUM(L2:L129)" +"SUMIF($Y$2:$Y$129,""Yes"",L2:L129)" +"COUNTA(B2:B129)" +"+I2+K2" +"+I3+K3+J3" +"SUM(I6:K6)" +"322650+206125" +"SUM(T42:Z42)" +"'Gas Swap Model'!Q10" +"'Gas Swap Model'!I3" +"today" +"'Gas Swap Model'!A3" +"'Gas Swap Model'!Q8" +"B25" +"B27" +"B28" +"B45" +"B30" +"B54" +"B29" +"CONCATENATE(G13,""-"",G15)" +"today" +"BeginningOfNextMonth(D11)" +"BeginningOfNextMonth(today)" +"NextMonth(C17)" +"IF(WEEKDAY(TODAY())=2,TODAY()-3,TODAY()-1)" +"Curves!A6" +"CONCATENATE(INT(Z8/12),"" Y - "",Z8-INT(Z8/12)*12,"" M"")" +"CONCATENATE(I3,""-"",""D"")" +"I3" +"I3" +"CONCATENATE(J3,""-"",""I"")" +"J3" +"J3" +"K4" +"J4" +"K4" +"AF4" +"IF($H$3=1,""Daily"",""Monthly"")" +"G5" +"CHOOSE(G3,""Bid-Contract"",""Contract-Offer"")" +"AM5" +"AM5" +"CHOOSE(G3,""Mid-Bid"",""Offer-Mid"")" +"CHOOSE(G3,""Bid"",""Offer"")" +"K6" +"SUM(D10:D370)" +"AC8/$F$8" +"(AC8+AF8+AI8)/F8" +"(AD8+AG8+AJ8)/F8" +"AY8/$F$8" +"A3" +"B10+C10" +"IF(Z10=0,0,IF(AND(Z10=1,$H$3=1),D10*U10,IF($H$3=2,D10,""N/A"")))" +"E10*Y10" +"VLOOKUP($A10,[0]!Table,MATCH(G$4,[0]!Curves,0))" +"M10+J10+G10" +"A11-A10" +"CHOOSE(F$3,A11+24,A10)" +"V10-C$3" +"1/(1+CHOOSE(F$3,(X11+($K$3/10000))/2,(X10+($K$3/10000))/2))^(2*W10/365.25)" +"IF(AND(mthbeg<=A10,mthend>=A10),1,0)" +"U10*Z10" +"F10*G10" +"$F10*H10" +"F10*O10" +"CHOOSE($G$3,AD10-AE10,AE10-AD10)" +"CHOOSE($G$3,AG10-AH10,AH10-AG10)" +"CHOOSE($G$3,AJ10-AK10,AK10-AJ10)" +"SUM(AM10:AO10)" +"CHOOSE($G$3,AC10-AD10,AD10-AC10)" +"CHOOSE($G$3,AF10-AG10,AG10-AF10)" +"CHOOSE($G$3,AI10-AJ10,AJ10-AI10)" +"AR10+AS10+AT10" +"AU10+AP10" +"AK10+AH10+AE10" +"EDATE(A10,1)" +"B10" +"+#REF-#REF" +"+D19-C19" +"SUM(I17,I23,I36,I45,I51,I56,I67,I72)" +"J105-I105" +"G11-AM11" +"BG11-BH11" +"+BK13-G13" +"-17651+9000" +"-290347+56000+16000" +"218000-SUM(F23:F28)" +"-215079-56000-16000" +"113000+16000" +"-24732+9000" +"-20160-120897-95181" +"SUM(G13:G50)" +"SUM(BG13:BG47)" +"SUM(G51:G54)" +"G57+G59+G60+G55+G11" +"SUM(BK11+BK55+BK57+BK59)" +"H12+F12" +"C29*0.2" +"-E29/D29" +"C29*0.8" +"-G29/D29" +"E30/D30" +"G30/D30" +"C35*0.15" +"C35*0.85" +"C36:C385" +"C37*0.25" +"C37*0.75" +"C40*0.3" +"C40*0.7" +"SUM(F29:F53)" +"SUM(I23:I53)" +"SUM(J29:J43)" +"-81067.0675212348+-23920-8294-76642" +"-107102.68+-192701" +"-155074.263854268+-155970" +"-64358.82+-137750" +"-55446.6844286347-40194" +"-59090.17+-49820" +"-19920.3729813433+-24724" +"4844.55+-66700" +"140.719999999998+-37678" +"-3933.77985074627" +"-15810.92+-17709" +"-690.81+-14775" +"-8290.38564181194+-7490" +"-10484.66+-3139" +"-11961.281483209+-12127" +"-9216.44+-4247" +"-3061" +"-10483.41" +"1785.44+-10722" +"-1756.37+-5862" +"-4457.52+-1868" +"2387.28+-4317" +"45.01+9873" +"27466+8085" +"24669.2+-11509" +"20017.13+10749" +"31538.48+14245" +"96120.96+49337" +"C54-D54" +"SUM(C9:C54)" +"SUM(E12:E54)" +"+#REF" +"-63438.44+-49074" +"-72800.68+-26158" +"-43358.59+-28645" +"SUM(C23:C31)" +"SUM(C40:C47)" +"SUM(C23:C31)" +"SUM(C40:C47)" +"+C23-C40" +"D12-J12" +"F13" +"I13-J13" +"G18" +"I22" +"SUM(D12:D21)" +"SUM(F13:F21)" +"SUM(G18:G21)" +"SUM(K13:K19)" +"SUM(D12:D21)" +"SUM(F13:F21)" +"SUM(G18:G21)" +"SUM(K13:K19)" +"D25-J25" +"F26" +"I26-J26" +"G31" +"I49" +"SUM(K39:K46)" +"(G11-AM11)" +"(15000000+34400000)/1000" +"15000000/1000" +"BG11-BH11" +"20000000/1000" +"SUM(BK13-G13)" +"-2270931/1000" +"-3319392/1000" +"-3015893/1000" +"-587817/1000" +"-747681/1000" +"-783756/1000" +"(-19654-31697)/1000" +"(-270-835)/1000" +"(-3158-3057)/1000" +"(-2907-2972-65314)/1000" +"-185841/1000" +"-269403/1000" +"-247788/1000" +"-155637/1000" +"-382729/1000" +"-207516/1000" +"-37757/1000" +"-533385/1000" +"-947319/1000" +"-711180/1000" +"(F33-AM33)" +"BL38-AM38" +"-236534/1000" +"-255822/1000" +"-114606/1000" +"-195390/1000" +"-152808/1000" +"G42-AM42" +"SUM(G13:G43)" +"SUM(AM13:AM43)-AM33-AM34-AM36" +"SUM(BG13:BG40)" +"-131219/1000" +"(-585000-131219)/1000" +"80984/1000" +"SUM(G44:G47)" +"-1634000/1000" +"-1070000/1000" +"BK50/4*3" +"(-4093542+-977780-607611)/1000" +"G50+G52+G53+G48+G11" +"SUM(BK11+BK48+BK50+BK52)" +"C68" +"C70+C9" +"A4" +"HLOOKUP(Count,CurveTable,2,FALSE)" +"E2" +"WORKDAY(F2,-1,Holidays)" +"HLOOKUP(Count,CurveTable,3,FALSE)" +"EOMONTH(IU3,-2)+1" +"EOMONTH(WORKDAY(F2,-1,Holidays),-1)" +"HLOOKUP(Count,CurveTable,4,FALSE)" +"HLOOKUP(Count,CurveTable,5,FALSE)" +"HLOOKUP(Count,CurveTable,6,FALSE)" +"HLOOKUP(Count,CurveTable,7,FALSE)" +"colstrvalue(F1)&(((+YEAR(F3)-YEAR($D8))*12+MONTH(F3)-MONTH($D8)+9))" +"beginningofmonth(E3)" +"""=Input Cells""" +"nextmonth(D8)" +"ADDRESS(ROW($C$9),COLUMN($C$9))" +"VLOOKUP(E29,BasisCurves,2,FALSE)" +"VLOOKUP($G$29,BasisCurves,2,FALSE)" +"VLOOKUP($E$23,IndexMid,3,FALSE)" +"VLOOKUP($G$23,IndexMid,3,FALSE)" +"VLOOKUP(E23,OmicronTable,2,FALSE)" +"GetCorrelName1($E26)" +"GetCorrelName2($E26)" +"GetPipeName($AH$12,$AH$13)" +"MID(CELL(""filename"",A1),FIND(""]"",CELL(""filename"",A1))+1,LEN(CELL(""filename"",A1))-FIND(""]"",CELL(""filename"",A1)))" +"ADDRESS(ROW($L$3),COLUMN($L$3))" +"GetRcptPoint($AH$12,$AH$13)" +"GetDelPoint($AH$12,$AH$13)" +"TodayDate" +"ADDRESS(ROW($F$20),COLUMN($F$20))" +"GetEnd($AV$1,AV2)" +"ADDRESS(ROW($BS$20),COLUMN($BS$20))" +"ADDRESS(ROW($H$19),COLUMN($H$19))" +"ADDRESS(ROW($BV$19),COLUMN($BV$19))" +"ADDRESS(ROW($I$19),COLUMN($I$19))" +"ADDRESS(ROW($BW$19),COLUMN($BW$19))" +"ADDRESS(ROW($N$19),COLUMN($N$19))" +"ADDRESS(ROW($BX$19),COLUMN($BX$19))" +"ADDRESS(ROW($O$19),COLUMN($O$19))" +"ADDRESS(ROW($BY$19),COLUMN($BY$19))" +"ADDRESS(ROW($P$19),COLUMN($P$19))" +"ADDRESS(ROW($BZ$19),COLUMN($BZ$19))" +"ADDRESS(ROW($AT$19),COLUMN($AT$19))" +"ADDRESS(ROW($CA$19),COLUMN($CA$19))" +"ADDRESS(ROW($AU$19),COLUMN($AU$19))" +"ADDRESS(ROW($CB$19),COLUMN($CB$19))" +"ADDRESS(ROW($AM$19),COLUMN($AM$19))" +"ADDRESS(ROW($CC$19),COLUMN($CC$19))" +"ADDRESS(ROW($AN$19),COLUMN($AN$19))" +"ADDRESS(ROW($CD$19),COLUMN($CD$19))" +"ADDRESS(ROW($AO$19),COLUMN($AO$19))" +"ADDRESS(ROW($CE$19),COLUMN($CE$19))" +"ADDRESS(ROW($AP$19),COLUMN($AP$19))" +"ADDRESS(ROW($CF$19),COLUMN($CF$19))" +"ADDRESS(ROW($AQ$19),COLUMN($AQ$19))" +"ADDRESS(ROW($CG$19),COLUMN($CG$19))" +"ADDRESS(ROW($V$19),COLUMN($V$19))" +"ADDRESS(ROW($CH$19),COLUMN($CH$19))" +"ADDRESS(ROW($AL$19),COLUMN($AL$19))" +"ADDRESS(ROW($CI$19),COLUMN($CI$19))" +"ADDRESS(ROW($D$20),COLUMN($D$20))" +"GetRcptBasisCol($AH$12,$AH$13)" +"NymexCurve" +"ADDRESS(ROW($AF$20),COLUMN($AF$20))" +"ADDRESS(ROW($S$20),COLUMN($S$20))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV4,"":"",AW4)),INDIRECT(CONCATENATE($AV$2,"":"",$AW$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"N4-O4" +"GetRcptIndexCol($AH$12,$AH$13)" +"GetNymexCol(AK3)" +"GetVolume($AH$12,$AH$13,AT4)" +"GetCommodity($AH$12,$AH$13,AT4)" +"GetFuelRate($AH$12,$AH$13,AT4)" +"GetSurcharge($AH$12,$AH$13,$AT4)" +"GetRcptIndexAdj($AH$12,$AH$13,$AT4)" +"GetDelIndexAdj($AH$12,$AH$13,$AT4)" +"GetDemandRate($AH$12,$AH$13,$AT4)" +"gettier($AH$12,$AH$13,AL4)" +"ADDRESS(ROW($Q$20),COLUMN($Q$20))" +"ADDRESS(ROW($S$18),COLUMN($S$18))" +"GetDelBasisCol($AH$12,$AH$13)" +"LiborCurve" +"ADDRESS(ROW($V$20),COLUMN($V$20))" +"O2" +"ADDRESS(ROW($BW$2),COLUMN($BW$2))" +"N4-N5" +"GetDelIndexCol($AH$12,$AH$13)" +"GetLiborCol(AK5)" +"ADDRESS(ROW($AH$12),COLUMN($AH$12))" +"GetMonthStart($AH$12,$AH$13,G5)" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV7,"":"",AW7)),INDIRECT(CONCATENATE(AX7,"":"",AY7)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"GetRcptOmicronCol($AH$12,$AH$13)" +"Configuration!$D$8" +"ADDRESS(ROW($AL$20),COLUMN($AL$20))" +"ADDRESS(ROW($AV$20),COLUMN($AV$20))" +"GetMonthEnd($AH$12,$AH$13)" +"AW18-AV18" +"GetDelOmicronCol($AH$12,$AH$13)" +"GetNGOmicronCol(AK7)" +"ADDRESS(ROW($AM$20),COLUMN($AM$20))" +"ADDRESS(ROW($AO$20),COLUMN($AO$20))" +"AY18-AX18" +"GetCorrelCol($AH$12,$AH$13)" +"ADDRESS(ROW($AN$20),COLUMN($AN$20))" +"ADDRESS(ROW($AP$20),COLUMN($AP$20))" +"-SUMPRODUCT(INDIRECT(CONCATENATE(AV10,"":"",AW10)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"GetGRIFactor($AH$12,$AH$13)" +"ADDRESS(ROW($AS$20),COLUMN($AS$20))" +"IF(ISERROR($AH$13),""Check Contract Index to make sure it is valid"","""")" +"ADDRESS(ROW($AQ$20),COLUMN($AQ$20))" +"IF(OR(AH3=""#VALUE#"",AH4=""#VALUE#"",AH5=""#VALUE#"",AH6=""#VALUE#"",AH7=""#VALUE#"",AH8=""#VALUE#""),""Check to make sure all curves are valid in input table"","""")" +"SUM(INDIRECT(CONCATENATE(AV12,"":"",AW12)))" +"GetDBPage($D$2)" +"ADDRESS(ROW($X$20),COLUMN($X$20))" +"GetRecNdx($AH$12,$D$2)" +"ADDRESS(ROW($Y$20),COLUMN($Y$20))" +"F20/(1-AR20)*AH20*AU20" +"F20*AH20*AU20" +"ADDRESS(ROW($Z$20),COLUMN($Z$20))" +"ADDRESS(ROW($AA$20),COLUMN($AA$20))" +"ADDRESS(ROW($AB$20),COLUMN($AB$20))" +"ADDRESS(ROW($AC$20),COLUMN($AC$20))" +"GetRcptBasis($AH$12,$AH$13)" +"GetDelBasis($AH$12,$AH$13)" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV8,"":"",AW8)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX8,"":"",AY8)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AV9,"":"",AW9)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"SUMPRODUCT(INDIRECT(CONCATENATE(AX9,"":"",AY9)),INDIRECT(CONCATENATE($AX$2,"":"",$AY$2)),INDIRECT(CONCATENATE($AV$3,"":"",$AW$3)))" +"G7+OffsetDays" +"VLOOKUP(AG20,$AL$4:$AS$15,2)" +"F20*$AU20" +"(AL20+AM20+AN20)/(1-(AR20))" +"(AL20+AO20+AP20)" +"MAX(((I20-H20)-AQ20)*AH20*AU20,0)" +"MAX(Q20-K20,0)" +"SQRT(($AX20^2*$AE20+$AW20^2*$AI20)/($AE20+$AI20))" +"SQRT(($AY20^2*$AE20+$AW20^2*$AI20)/($AE20+$AI20))" +"(VLOOKUP(AI20,CorrelationTwo,2)*(AW20^2)*AI20+VLOOKUP(D20,CorrelationOne,$AK$9)*AX20*AY20*AE20)/((AI20+AE20)*O20*N20)" +"_xll.xSPRDOPT(I20,H20,AQ20,0,O20,N20,P20,D20-$G$5,1,0)*AH20*AU20" +"_xll.xSPRDOPT(I20,H20,AQ20,AT20,O20,N20,P20,D20-$G$5,1,2)*AF20*F20*AH20" +"_xll.xSPRDOPT(I20,H20,AQ20,AT20,O20,N20,P20,D20-$G$5,1,1)*AF20*F20*AH20" +"VLOOKUP($AG20,$AL$4:$AS$15,8)*AH20*AU20" +"((BM20*BC20)+(BL20*BB20))*AH20*F20" +"($F20*$AH20)*((($BG20/2)*($BC20)^2)+(($BF20/2)*($BB20)^2)+($BH20*$BC20*$BB20))" +"($BI20*$F20*$AH20*($G$5-$BV$5))/365.25" +"(($BK20*$BE20)+($BJ20*$BD20))*$F20*$AH20*$AF20" +"BN20*(AT20-CA20)*F20*AH20" +"BO20*CB20*F20*AH20*CA20*($G$5-$BV$5)/365.25" +"IF(AND(D20>=$G$7,D20<=$G$8),1,0)" +"MONTH(D20)" +"(EOMONTH(D20,0)-EOMONTH(D20-DAY(D20),0))*AF20" +"MAX(0,(D20-DAY(D20))-$G$5+1)" +"D20-$BV$5" +"((AL20+AM20+AN20)/(1-0.03))-(AL20+AM20+AN20)" +"VLOOKUP($D20,CurveTbl,$AK$4)" +"VLOOKUP($D20,CurveTbl,$AH$3)" +"VLOOKUP($D20,CurveTbl,$AH$4)+VLOOKUP($AG20,$AL$3:$AS$15,6)" +"VLOOKUP($D20,CurveTbl,$AH$5)" +"VLOOKUP($D20,CurveTbl,$AH$6)+VLOOKUP($AG20,$AL$3:$AS$15,7)" +"VLOOKUP($AG20,$AL$4:$AS$15,3)+VLOOKUP($AG20,$AL$4:$AS$15,5)+($AH$10*VLOOKUP(D20,GRITable,2))" +"VLOOKUP($AG20,$AL$4:$AS$15,4)" +"(AL20+AM20+AN20)*AR20/(1-AR20)" +"VLOOKUP(D20,CurveTbl,$AK$6)" +"(1+$AT20/2)^(-2*($D20-$G$5)/365.25)*$AF20" +"ROUND(G20*AR20,0)" +"VLOOKUP($D20,CurveTbl,$AK$8)" +"VLOOKUP($D20,CurveTbl,$AH$7)" +"VLOOKUP($D20,CurveTbl,$AH$8)" +"$H20-$BV20" +"I20-BW20" +"N20-BX20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,4)*$CB20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,3)*$CB20" +"IF(OR(BF20<>0,BG20<>0),_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,12)*$CB20,0)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,2*LN(1+CA20/2),$BY20,$BX20,$BZ20,$AJ20,1,9)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,6)*$CB20" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,5)*$CB20" +"_xll.xSPRDOPT(BW20,BV20,CG20,0,BY20,BX20,BZ20,AJ20,1,2)*CB20" +"_xll.xSPRDOPT(BW20,BV20,CG20,0,BY20,BX20,BZ20,AJ20,1,1)*CB20" +"IF(AH20<>0,_xll.xSPRDOPT($BW20,$BV20,$CG20,2*LN(1+CA20/2),$BY20,$BX20,$BZ20,$AJ20,1,8)+(AJ20/365.25)*CH20/AH20,0)" +"_xll.xSPRDOPT($BW20,$BV20,$CG20,0,$BY20,$BX20,$BZ20,$AJ20,1,0)" +"G20*AF20*AH20" +"D20+AH20" +"AI20+AH20" +"'Daily Operation'!D7" +"BC3" +"'Daily Operation'!D7" +"EOMONTH(FetchDate,0)+1" +"Configuration!I3" +"SUM(CF22:CF26)/5" +"SUM(CF27:CF33)/7" +"SUM(C9:E9)" +"[54]STOR951!$D$13" +"[54]STOR951!$D$17" +"[54]STOR951!$D$21" +"[54]STOR951!$D$25" +"G12-F12" +"[54]STOR951!$G$13" +"[54]STOR951!$G$17" +"[54]STOR951!$G$21" +"[54]STOR951!$G$25" +"[54]STOR951!$E$13" +"[54]STOR951!$E$17" +"[54]STOR951!$E$21" +"[54]STOR951!$E$25" +"[1]STOR951!$D$13" +"[1]STOR951!$D$17" +"[1]STOR951!$D$21" +"[1]STOR951!$D$25" +"[1]STOR951!$G$13" +"[1]STOR951!$G$17" +"[1]STOR951!$G$21" +"[1]STOR951!$G$25" +"[1]STOR951!$E$13" +"[1]STOR951!$E$17" +"[1]STOR951!$E$21" +"[1]STOR951!$E$25" +"[55]STOR951!$D$13" +"[55]STOR951!$D$17" +"[55]STOR951!$D$21" +"[55]STOR951!$D$25" +"[55]STOR951!$G$13" +"[55]STOR951!$G$17" +"[55]STOR951!$G$21" +"[55]STOR951!$G$25" +"[55]STOR951!$E$13" +"[55]STOR951!$E$17" +"[55]STOR951!$E$21" +"[55]STOR951!$E$25" +"[2]STOR951!$D$13" +"[2]STOR951!$D$17" +"[2]STOR951!$D$21" +"[2]STOR951!$D$25" +"[2]STOR951!$G$13" +"[2]STOR951!$G$17" +"[2]STOR951!$G$21" +"[2]STOR951!$G$25" +"[2]STOR951!$E$13" +"[2]STOR951!$E$17" +"[2]STOR951!$E$21" +"[2]STOR951!$E$25" +"[56]STOR951!$D$13" +"[56]STOR951!$D$17" +"[56]STOR951!$D$21" +"[56]STOR951!$D$25" +"[56]STOR951!$G$13" +"[56]STOR951!$G$17" +"[56]STOR951!$G$21" +"[56]STOR951!$G$25" +"[56]STOR951!$E$13" +"[56]STOR951!$E$17" +"[56]STOR951!$E$21" +"[56]STOR951!$E$25" +"[3]STOR951!$D$13" +"[3]STOR951!$D$17" +"[3]STOR951!$D$21" +"[3]STOR951!$D$25" +"[3]STOR951!$G$13" +"[3]STOR951!$G$17" +"[3]STOR951!$G$21" +"[3]STOR951!$G$25" +"[3]STOR951!$E$13" +"[3]STOR951!$E$17" +"[3]STOR951!$E$21" +"[3]STOR951!$E$25" +"[57]STOR951!$D$13" +"[57]STOR951!$D$17" +"[57]STOR951!$D$21" +"[57]STOR951!$D$25" +"[57]STOR951!$G$13" +"[57]STOR951!$G$17" +"[57]STOR951!$G$21" +"[57]STOR951!$G$25" +"[57]STOR951!$E$13" +"[57]STOR951!$E$17" +"[57]STOR951!$E$21" +"[57]STOR951!$E$25" +"[4]STOR951!$D$13" +"[4]STOR951!$D$17" +"[4]STOR951!$D$21" +"[4]STOR951!$D$25" +"[4]STOR951!$G$13" +"[4]STOR951!$G$17" +"[4]STOR951!$G$21" +"[4]STOR951!$G$25" +"[4]STOR951!$E$13" +"[4]STOR951!$E$17" +"[4]STOR951!$E$21" +"[4]STOR951!$E$25" +"[58]STOR951!$D$13" +"[58]STOR951!$D$17" +"[58]STOR951!$D$21" +"[58]STOR951!$D$25" +"[58]STOR951!$G$13" +"[58]STOR951!$G$17" +"[58]STOR951!$G$21" +"[58]STOR951!$G$25" +"[58]STOR951!$E$13" +"[58]STOR951!$E$17" +"[58]STOR951!$E$21" +"[58]STOR951!$E$25" +"[5]STOR951!$D$13" +"[5]STOR951!$D$17" +"[5]STOR951!$D$21" +"[5]STOR951!$D$25" +"[5]STOR951!$G$13" +"[5]STOR951!$G$17" +"[5]STOR951!$G$21" +"[5]STOR951!$G$25" +"[5]STOR951!$E$13" +"[5]STOR951!$E$17" +"[5]STOR951!$E$21" +"[5]STOR951!$E$25" +"[59]STOR951!$D$13" +"[59]STOR951!$D$17" +"[59]STOR951!$D$21" +"[59]STOR951!$D$25" +"[59]STOR951!$G$13" +"[59]STOR951!$G$17" +"[59]STOR951!$G$21" +"[59]STOR951!$G$25" +"[59]STOR951!$E$13" +"[59]STOR951!$E$17" +"[59]STOR951!$E$21" +"[59]STOR951!$E$25" +"[6]STOR951!$D$13" +"[6]STOR951!$D$17" +"[6]STOR951!$D$21" +"[6]STOR951!$D$25" +"[6]STOR951!$G$13" +"[6]STOR951!$G$17" +"[6]STOR951!$G$21" +"[6]STOR951!$G$25" +"[6]STOR951!$E$13" +"[6]STOR951!$E$17" +"[6]STOR951!$E$21" +"[6]STOR951!$E$25" +"[60]STOR951!$D$13" +"[60]STOR951!$D$17" +"[60]STOR951!$D$21" +"[60]STOR951!$D$25" +"[60]STOR951!$G$13" +"[60]STOR951!$G$17" +"[60]STOR951!$G$21" +"[60]STOR951!$G$25" +"[60]STOR951!$E$13" +"[60]STOR951!$E$17" +"[60]STOR951!$E$21" +"[60]STOR951!$E$25" +"[7]STOR951!$D$13" +"[7]STOR951!$D$17" +"[7]STOR951!$D$21" +"[7]STOR951!$D$25" +"[7]STOR951!$G$13" +"[7]STOR951!$G$17" +"[7]STOR951!$G$21" +"[7]STOR951!$G$25" +"[7]STOR951!$E$13" +"[7]STOR951!$E$17" +"[7]STOR951!$E$21" +"[7]STOR951!$E$25" +"[61]STOR951!$D$13" +"[61]STOR951!$D$17" +"[61]STOR951!$D$21" +"[61]STOR951!$D$25" +"[61]STOR951!$G$13" +"[61]STOR951!$G$17" +"[61]STOR951!$G$21" +"[61]STOR951!$G$25" +"[61]STOR951!$E$13" +"[61]STOR951!$E$17" +"[61]STOR951!$E$21" +"[61]STOR951!$E$25" +"[8]STOR951!$D$13" +"[8]STOR951!$D$17" +"[8]STOR951!$D$21" +"[8]STOR951!$D$25" +"[8]STOR951!$G$13" +"[8]STOR951!$G$17" +"[8]STOR951!$G$21" +"[8]STOR951!$G$25" +"[8]STOR951!$E$13" +"[8]STOR951!$E$17" +"[8]STOR951!$E$21" +"[8]STOR951!$E$25" +"[62]STOR951!$D$13" +"[62]STOR951!$D$17" +"[62]STOR951!$D$21" +"[62]STOR951!$D$25" +"[62]STOR951!$G$13" +"[62]STOR951!$G$17" +"[62]STOR951!$G$21" +"[62]STOR951!$G$25" +"[62]STOR951!$E$13" +"[62]STOR951!$E$17" +"[62]STOR951!$E$21" +"[62]STOR951!$E$25" +"[9]STOR951!$D$13" +"[9]STOR951!$D$17" +"[9]STOR951!$D$21" +"[9]STOR951!$D$25" +"[9]STOR951!$G$13" +"[9]STOR951!$G$17" +"[9]STOR951!$G$21" +"[9]STOR951!$G$25" +"[9]STOR951!$E$13" +"[9]STOR951!$E$17" +"[9]STOR951!$E$21" +"[9]STOR951!$E$25" +"[63]STOR951!$D$13" +"[63]STOR951!$D$17" +"[63]STOR951!$D$21" +"[63]STOR951!$D$25" +"[63]STOR951!$G$13" +"[63]STOR951!$G$17" +"[63]STOR951!$G$21" +"[63]STOR951!$G$25" +"[63]STOR951!$E$13" +"[63]STOR951!$E$17" +"[63]STOR951!$E$21" +"[63]STOR951!$E$25" +"[10]STOR951!$D$13" +"[10]STOR951!$D$17" +"[10]STOR951!$D$21" +"[10]STOR951!$D$25" +"[10]STOR951!$G$13" +"[10]STOR951!$G$17" +"[10]STOR951!$G$21" +"[10]STOR951!$G$25" +"[10]STOR951!$E$13" +"[10]STOR951!$E$17" +"[10]STOR951!$E$21" +"[10]STOR951!$E$25" +"[64]STOR951!$D$13" +"[64]STOR951!$D$17" +"[64]STOR951!$D$21" +"[64]STOR951!$D$25" +"[64]STOR951!$G$13" +"[64]STOR951!$G$17" +"[64]STOR951!$G$21" +"[64]STOR951!$G$25" +"[64]STOR951!$E$13" +"[64]STOR951!$E$17" +"[64]STOR951!$E$21" +"[64]STOR951!$E$25" +"[11]STOR951!$D$13" +"[11]STOR951!$D$17" +"[11]STOR951!$D$21" +"[11]STOR951!$D$25" +"[11]STOR951!$G$13" +"[11]STOR951!$G$17" +"[11]STOR951!$G$21" +"[11]STOR951!$G$25" +"[11]STOR951!$E$13" +"[11]STOR951!$E$17" +"[11]STOR951!$E$21" +"[11]STOR951!$E$25" +"[65]STOR951!$D$13" +"[65]STOR951!$D$17" +"[65]STOR951!$D$21" +"[65]STOR951!$D$25" +"[65]STOR951!$G$13" +"[65]STOR951!$G$17" +"[65]STOR951!$G$21" +"[65]STOR951!$G$25" +"[65]STOR951!$E$13" +"[65]STOR951!$E$17" +"[65]STOR951!$E$21" +"[65]STOR951!$E$25" +"[12]STOR951!$D$13" +"[12]STOR951!$D$17" +"[12]STOR951!$D$21" +"[12]STOR951!$D$25" +"[12]STOR951!$G$13" +"[12]STOR951!$G$17" +"[12]STOR951!$G$21" +"[12]STOR951!$G$25" +"[12]STOR951!$E$13" +"[12]STOR951!$E$17" +"[12]STOR951!$E$21" +"[12]STOR951!$E$25" +"[66]STOR951!$D$13" +"[66]STOR951!$D$17" +"[66]STOR951!$D$21" +"[66]STOR951!$D$25" +"[66]STOR951!$G$13" +"[66]STOR951!$G$17" +"[66]STOR951!$G$21" +"[66]STOR951!$G$25" +"[66]STOR951!$E$13" +"[66]STOR951!$E$17" +"[66]STOR951!$E$21" +"[66]STOR951!$E$25" +"[13]STOR951!$D$13" +"[13]STOR951!$D$17" +"[13]STOR951!$D$21" +"[13]STOR951!$D$25" +"[13]STOR951!$G$13" +"[13]STOR951!$G$17" +"[13]STOR951!$G$21" +"[13]STOR951!$G$25" +"[13]STOR951!$E$13" +"[13]STOR951!$E$17" +"[13]STOR951!$E$21" +"[13]STOR951!$E$25" +"[67]STOR951!$D$13" +"[67]STOR951!$D$17" +"[67]STOR951!$D$21" +"[67]STOR951!$D$25" +"[67]STOR951!$G$13" +"[67]STOR951!$G$17" +"[67]STOR951!$G$21" +"[67]STOR951!$G$25" +"[67]STOR951!$E$13" +"[67]STOR951!$E$17" +"[67]STOR951!$E$21" +"[67]STOR951!$E$25" +"[14]STOR951!$D$13" +"[14]STOR951!$D$17" +"[14]STOR951!$D$21" +"[14]STOR951!$D$25" +"[14]STOR951!$G$13" +"[14]STOR951!$G$17" +"[14]STOR951!$G$21" +"[14]STOR951!$G$25" +"[14]STOR951!$E$13" +"[14]STOR951!$E$17" +"[14]STOR951!$E$21" +"[14]STOR951!$E$25" +"[68]STOR951!$D$13" +"[68]STOR951!$D$17" +"[68]STOR951!$D$21" +"[68]STOR951!$D$25" +"[68]STOR951!$G$13" +"[68]STOR951!$G$17" +"[68]STOR951!$G$21" +"[68]STOR951!$G$25" +"[68]STOR951!$E$13" +"[68]STOR951!$E$17" +"[68]STOR951!$E$21" +"[68]STOR951!$E$25" +"[15]STOR951!$D$13" +"[15]STOR951!$D$17" +"[15]STOR951!$D$21" +"[15]STOR951!$D$25" +"[15]STOR951!$G$13" +"[15]STOR951!$G$17" +"[15]STOR951!$G$21" +"[15]STOR951!$G$25" +"[15]STOR951!$E$13" +"[15]STOR951!$E$17" +"[15]STOR951!$E$21" +"[15]STOR951!$E$25" +"[69]STOR951!$D$13" +"[69]STOR951!$D$17" +"[69]STOR951!$D$21" +"[69]STOR951!$D$25" +"[69]STOR951!$G$13" +"[69]STOR951!$G$17" +"[69]STOR951!$G$21" +"[69]STOR951!$G$25" +"[69]STOR951!$E$13" +"[69]STOR951!$E$17" +"[69]STOR951!$E$21" +"[69]STOR951!$E$25" +"[16]STOR951!$D$13" +"[16]STOR951!$D$17" +"[16]STOR951!$D$21" +"[16]STOR951!$D$25" +"[16]STOR951!$G$13" +"[16]STOR951!$G$17" +"[16]STOR951!$G$21" +"[16]STOR951!$G$25" +"[16]STOR951!$E$13" +"[16]STOR951!$E$17" +"[16]STOR951!$E$21" +"[16]STOR951!$E$25" +"[70]STOR951!$D$13" +"[70]STOR951!$D$17" +"[70]STOR951!$D$21" +"[70]STOR951!$D$25" +"[70]STOR951!$G$13" +"[70]STOR951!$G$17" +"[70]STOR951!$G$21" +"[70]STOR951!$G$25" +"[70]STOR951!$E$13" +"[70]STOR951!$E$17" +"[70]STOR951!$E$21" +"[70]STOR951!$E$25" +"[17]STOR951!$D$13" +"[17]STOR951!$D$17" +"[17]STOR951!$D$21" +"[17]STOR951!$D$25" +"[17]STOR951!$G$13" +"[17]STOR951!$G$17" +"[17]STOR951!$G$21" +"[17]STOR951!$G$25" +"[17]STOR951!$E$13" +"[17]STOR951!$E$17" +"[17]STOR951!$E$21" +"[17]STOR951!$E$25" +"[71]STOR951!$D$13" +"[71]STOR951!$D$17" +"[71]STOR951!$D$21" +"[71]STOR951!$D$25" +"[71]STOR951!$G$13" +"[71]STOR951!$G$17" +"[71]STOR951!$G$21" +"[71]STOR951!$G$25" +"[71]STOR951!$E$13" +"[71]STOR951!$E$17" +"[71]STOR951!$E$21" +"[71]STOR951!$E$25" +"[18]STOR951!$D$13" +"[18]STOR951!$D$17" +"[18]STOR951!$D$21" +"[18]STOR951!$D$25" +"[18]STOR951!$G$13" +"[18]STOR951!$G$17" +"[18]STOR951!$G$21" +"[18]STOR951!$G$25" +"[18]STOR951!$E$13" +"[18]STOR951!$E$17" +"[18]STOR951!$E$21" +"[18]STOR951!$E$25" +"[72]STOR951!$D$13" +"[72]STOR951!$D$17" +"[72]STOR951!$D$21" +"[72]STOR951!$D$25" +"[72]STOR951!$G$13" +"[72]STOR951!$G$17" +"[72]STOR951!$G$21" +"[72]STOR951!$G$25" +"[72]STOR951!$E$13" +"[72]STOR951!$E$17" +"[72]STOR951!$E$21" +"[72]STOR951!$E$25" +"[19]STOR951!$D$13" +"[19]STOR951!$D$17" +"[19]STOR951!$D$21" +"[19]STOR951!$D$25" +"[19]STOR951!$G$13" +"[19]STOR951!$G$17" +"[19]STOR951!$G$21" +"[19]STOR951!$G$25" +"[19]STOR951!$E$13" +"[19]STOR951!$E$17" +"[19]STOR951!$E$21" +"[19]STOR951!$E$25" +"[73]STOR951!$D$13" +"[73]STOR951!$D$17" +"[73]STOR951!$D$21" +"[73]STOR951!$D$25" +"[73]STOR951!$G$13" +"[73]STOR951!$G$17" +"[73]STOR951!$G$21" +"[73]STOR951!$G$25" +"[73]STOR951!$E$13" +"[73]STOR951!$E$17" +"[73]STOR951!$E$21" +"[73]STOR951!$E$25" +"[20]STOR951!$D$13" +"[20]STOR951!$D$17" +"[20]STOR951!$D$21" +"[20]STOR951!$D$25" +"[20]STOR951!$G$13" +"[20]STOR951!$G$17" +"[20]STOR951!$G$21" +"[20]STOR951!$G$25" +"[20]STOR951!$E$13" +"[20]STOR951!$E$17" +"[20]STOR951!$E$21" +"[20]STOR951!$E$25" +"[74]STOR951!$D$13" +"[74]STOR951!$D$17" +"[74]STOR951!$D$21" +"[74]STOR951!$D$25" +"[74]STOR951!$G$13" +"[74]STOR951!$G$17" +"[74]STOR951!$G$21" +"[74]STOR951!$G$25" +"[74]STOR951!$E$13" +"[74]STOR951!$E$17" +"[74]STOR951!$E$21" +"[74]STOR951!$E$25" +"[21]STOR951!$D$13" +"[21]STOR951!$D$17" +"[21]STOR951!$D$21" +"[21]STOR951!$D$25" +"[21]STOR951!$G$13" +"[21]STOR951!$G$17" +"[21]STOR951!$G$21" +"[21]STOR951!$G$25" +"[21]STOR951!$E$13" +"[21]STOR951!$E$17" +"[21]STOR951!$E$21" +"[21]STOR951!$E$25" +"[75]STOR951!$D$13" +"[75]STOR951!$D$17" +"[75]STOR951!$D$21" +"[75]STOR951!$D$25" +"[75]STOR951!$G$13" +"[75]STOR951!$G$17" +"[75]STOR951!$G$21" +"[75]STOR951!$G$25" +"[75]STOR951!$E$13" +"[75]STOR951!$E$17" +"[75]STOR951!$E$21" +"[75]STOR951!$E$25" +"[22]STOR951!$D$13" +"[22]STOR951!$D$17" +"[22]STOR951!$D$21" +"[22]STOR951!$D$25" +"[22]STOR951!$G$13" +"[22]STOR951!$G$17" +"[22]STOR951!$G$21" +"[22]STOR951!$G$25" +"[22]STOR951!$E$13" +"[22]STOR951!$E$17" +"[22]STOR951!$E$21" +"[22]STOR951!$E$25" +"[76]STOR951!$D$13" +"[76]STOR951!$D$17" +"[76]STOR951!$D$21" +"[76]STOR951!$D$25" +"[76]STOR951!$G$13" +"[76]STOR951!$G$17" +"[76]STOR951!$G$21" +"[76]STOR951!$G$25" +"[76]STOR951!$E$13" +"[76]STOR951!$E$17" +"[76]STOR951!$E$21" +"[76]STOR951!$E$25" +"[23]STOR951!$D$13" +"[23]STOR951!$D$17" +"[23]STOR951!$D$21" +"[23]STOR951!$D$25" +"[23]STOR951!$G$13" +"[23]STOR951!$G$17" +"[23]STOR951!$G$21" +"[23]STOR951!$G$25" +"[23]STOR951!$E$13" +"[23]STOR951!$E$17" +"[23]STOR951!$E$21" +"[23]STOR951!$E$25" +"[77]STOR951!$D$13" +"[77]STOR951!$D$17" +"[77]STOR951!$D$21" +"[77]STOR951!$D$25" +"[77]STOR951!$G$13" +"[77]STOR951!$G$17" +"[77]STOR951!$G$21" +"[77]STOR951!$G$25" +"[77]STOR951!$E$13" +"[77]STOR951!$E$17" +"[77]STOR951!$E$21" +"[77]STOR951!$E$25" +"[24]STOR951!$D$13" +"[24]STOR951!$D$17" +"[24]STOR951!$D$21" +"[24]STOR951!$D$25" +"[24]STOR951!$G$13" +"[24]STOR951!$G$17" +"[24]STOR951!$G$21" +"[24]STOR951!$G$25" +"[24]STOR951!$E$13" +"[24]STOR951!$E$17" +"[24]STOR951!$E$21" +"[24]STOR951!$E$25" +"[78]STOR951!$D$13" +"[78]STOR951!$D$17" +"[78]STOR951!$D$21" +"[78]STOR951!$D$25" +"[78]STOR951!$G$13" +"[78]STOR951!$G$17" +"[78]STOR951!$G$21" +"[78]STOR951!$G$25" +"[78]STOR951!$E$13" +"[78]STOR951!$E$17" +"[78]STOR951!$E$21" +"[78]STOR951!$E$25" +"[25]STOR951!$D$13" +"[25]STOR951!$D$17" +"[25]STOR951!$D$21" +"[25]STOR951!$D$25" +"[25]STOR951!$G$13" +"[25]STOR951!$G$17" +"[25]STOR951!$G$21" +"[25]STOR951!$G$25" +"[25]STOR951!$E$13" +"[25]STOR951!$E$17" +"[25]STOR951!$E$21" +"[25]STOR951!$E$25" +"[79]STOR951!$D$13" +"[79]STOR951!$D$17" +"[79]STOR951!$D$21" +"[79]STOR951!$D$25" +"[79]STOR951!$G$13" +"[79]STOR951!$G$17" +"[79]STOR951!$G$21" +"[79]STOR951!$G$25" +"[79]STOR951!$E$13" +"[79]STOR951!$E$17" +"[79]STOR951!$E$21" +"[79]STOR951!$E$25" +"[26]STOR951!$D$13" +"[26]STOR951!$D$17" +"[26]STOR951!$D$21" +"[26]STOR951!$D$25" +"[26]STOR951!$G$13" +"[26]STOR951!$G$17" +"[26]STOR951!$G$21" +"[26]STOR951!$G$25" +"[26]STOR951!$E$13" +"[26]STOR951!$E$17" +"[26]STOR951!$E$21" +"[26]STOR951!$E$25" +"[80]STOR951!$D$13" +"[80]STOR951!$D$17" +"[80]STOR951!$D$21" +"[80]STOR951!$D$25" +"[80]STOR951!$G$13" +"[80]STOR951!$G$17" +"[80]STOR951!$G$21" +"[80]STOR951!$G$25" +"[80]STOR951!$E$13" +"[80]STOR951!$E$17" +"[80]STOR951!$E$21" +"[80]STOR951!$E$25" +"[27]STOR951!$D$13" +"[27]STOR951!$D$17" +"[27]STOR951!$D$21" +"[27]STOR951!$D$25" +"[27]STOR951!$G$13" +"[27]STOR951!$G$17" +"[27]STOR951!$G$21" +"[27]STOR951!$G$25" +"[27]STOR951!$E$13" +"[27]STOR951!$E$17" +"[27]STOR951!$E$21" +"[27]STOR951!$E$25" +"[81]STOR951!$D$13" +"[81]STOR951!$D$17" +"[81]STOR951!$D$21" +"[81]STOR951!$D$25" +"[81]STOR951!$G$13" +"[81]STOR951!$G$17" +"[81]STOR951!$G$21" +"[81]STOR951!$G$25" +"[81]STOR951!$E$13" +"[81]STOR951!$E$17" +"[81]STOR951!$E$21" +"[81]STOR951!$E$25" +"[29]STOR951!$D$13" +"[29]STOR951!$D$17" +"[29]STOR951!$D$21" +"[29]STOR951!$D$25" +"[29]STOR951!$G$13" +"[29]STOR951!$G$17" +"[29]STOR951!$G$21" +"[29]STOR951!$G$25" +"[29]STOR951!$E$13" +"[29]STOR951!$E$17" +"[29]STOR951!$E$21" +"[29]STOR951!$E$25" +"[82]STOR951!$D$13" +"[82]STOR951!$D$17" +"[82]STOR951!$D$21" +"[82]STOR951!$D$25" +"[82]STOR951!$G$13" +"[82]STOR951!$G$17" +"[82]STOR951!$G$21" +"[82]STOR951!$G$25" +"[82]STOR951!$E$13" +"[82]STOR951!$E$17" +"[82]STOR951!$E$21" +"[82]STOR951!$E$25" +"[30]STOR951!$D$13" +"[30]STOR951!$D$17" +"[30]STOR951!$D$21" +"[30]STOR951!$D$25" +"[30]STOR951!$G$13" +"[30]STOR951!$G$17" +"[30]STOR951!$G$21" +"[30]STOR951!$G$25" +"[30]STOR951!$E$13" +"[30]STOR951!$E$17" +"[30]STOR951!$E$21" +"[30]STOR951!$E$25" +"[83]STOR951!$D$13" +"[83]STOR951!$D$17" +"[83]STOR951!$D$21" +"[83]STOR951!$D$25" +"[83]STOR951!$G$13" +"[83]STOR951!$G$17" +"[83]STOR951!$G$21" +"[83]STOR951!$G$25" +"[83]STOR951!$E$13" +"[83]STOR951!$E$17" +"[83]STOR951!$E$21" +"[83]STOR951!$E$25" +"[31]STOR951!$D$13" +"[31]STOR951!$D$17" +"[31]STOR951!$D$21" +"[31]STOR951!$D$25" +"[31]STOR951!$G$13" +"[31]STOR951!$G$17" +"[31]STOR951!$G$21" +"[31]STOR951!$G$25" +"[31]STOR951!$E$13" +"[31]STOR951!$E$17" +"[31]STOR951!$E$21" +"[31]STOR951!$E$25" +"[84]STOR951!$D$13" +"[84]STOR951!$D$17" +"[84]STOR951!$D$21" +"[84]STOR951!$D$25" +"[84]STOR951!$G$13" +"[84]STOR951!$G$17" +"[84]STOR951!$G$21" +"[84]STOR951!$G$25" +"[84]STOR951!$E$13" +"[84]STOR951!$E$17" +"[84]STOR951!$E$21" +"[84]STOR951!$E$25" +"[32]STOR951!$D$13" +"[32]STOR951!$D$17" +"[32]STOR951!$D$21" +"[32]STOR951!$D$25" +"[32]STOR951!$G$13" +"[32]STOR951!$G$17" +"[32]STOR951!$G$21" +"[32]STOR951!$G$25" +"[32]STOR951!$E$13" +"[32]STOR951!$E$17" +"[32]STOR951!$E$21" +"[32]STOR951!$E$25" +"[85]STOR951!$D$13" +"[85]STOR951!$D$17" +"[85]STOR951!$D$21" +"[85]STOR951!$D$25" +"[85]STOR951!$G$13" +"[85]STOR951!$G$17" +"[85]STOR951!$G$21" +"[85]STOR951!$G$25" +"[85]STOR951!$E$13" +"[85]STOR951!$E$17" +"[85]STOR951!$E$21" +"[85]STOR951!$E$25" +"[33]STOR951!$D$13" +"[33]STOR951!$D$17" +"[33]STOR951!$D$21" +"[33]STOR951!$D$25" +"[33]STOR951!$G$13" +"[33]STOR951!$G$17" +"[33]STOR951!$G$21" +"[33]STOR951!$G$25" +"[33]STOR951!$E$13" +"[33]STOR951!$E$17" +"[33]STOR951!$E$21" +"[33]STOR951!$E$25" +"[86]STOR951!$D$13" +"[86]STOR951!$D$17" +"[86]STOR951!$D$21" +"[86]STOR951!$D$25" +"[86]STOR951!$G$13" +"[86]STOR951!$G$17" +"[86]STOR951!$G$21" +"[86]STOR951!$G$25" +"[86]STOR951!$E$13" +"[86]STOR951!$E$17" +"[86]STOR951!$E$21" +"[86]STOR951!$E$25" +"[34]STOR951!$D$13" +"[34]STOR951!$D$17" +"[34]STOR951!$D$21" +"[34]STOR951!$D$25" +"[34]STOR951!$G$13" +"[34]STOR951!$G$17" +"[34]STOR951!$G$21" +"[34]STOR951!$G$25" +"[34]STOR951!$E$13" +"[34]STOR951!$E$17" +"[34]STOR951!$E$21" +"[34]STOR951!$E$25" +"[87]STOR951!$D$13" +"[87]STOR951!$D$17" +"[87]STOR951!$D$21" +"[87]STOR951!$D$25" +"[87]STOR951!$G$13" +"[87]STOR951!$G$17" +"[87]STOR951!$G$21" +"[87]STOR951!$G$25" +"[87]STOR951!$E$13" +"[87]STOR951!$E$17" +"[87]STOR951!$E$21" +"[87]STOR951!$E$25" +"[35]STOR951!$D$13" +"[35]STOR951!$D$17" +"[35]STOR951!$D$21" +"[35]STOR951!$D$25" +"[35]STOR951!$G$13" +"[35]STOR951!$G$17" +"[35]STOR951!$G$21" +"[35]STOR951!$G$25" +"[35]STOR951!$E$13" +"[35]STOR951!$E$17" +"[35]STOR951!$E$21" +"[35]STOR951!$E$25" +"[88]STOR951!$D$13" +"[88]STOR951!$D$17" +"[88]STOR951!$D$21" +"[88]STOR951!$D$25" +"[88]STOR951!$G$13" +"[88]STOR951!$G$17" +"[88]STOR951!$G$21" +"[88]STOR951!$G$25" +"[88]STOR951!$E$13" +"[88]STOR951!$E$17" +"[88]STOR951!$E$21" +"[88]STOR951!$E$25" +"[36]STOR951!$D$13" +"[36]STOR951!$D$17" +"[36]STOR951!$D$21" +"[36]STOR951!$D$25" +"[36]STOR951!$G$13" +"[36]STOR951!$G$17" +"[36]STOR951!$G$21" +"[36]STOR951!$G$25" +"[36]STOR951!$E$13" +"[36]STOR951!$E$17" +"[36]STOR951!$E$21" +"[36]STOR951!$E$25" +"[89]STOR951!$D$13" +"[89]STOR951!$D$17" +"[89]STOR951!$D$21" +"[89]STOR951!$D$25" +"[89]STOR951!$G$13" +"[89]STOR951!$G$17" +"[89]STOR951!$G$21" +"[89]STOR951!$G$25" +"[89]STOR951!$E$13" +"[89]STOR951!$E$17" +"[89]STOR951!$E$21" +"[89]STOR951!$E$25" +"[37]STOR951!$D$13" +"[37]STOR951!$D$17" +"[37]STOR951!$D$21" +"[37]STOR951!$D$25" +"[37]STOR951!$G$13" +"[37]STOR951!$G$17" +"[37]STOR951!$G$21" +"[37]STOR951!$G$25" +"[37]STOR951!$E$13" +"[37]STOR951!$E$17" +"[37]STOR951!$E$21" +"[37]STOR951!$E$25" +"[90]STOR951!$D$13" +"[90]STOR951!$D$17" +"[90]STOR951!$D$21" +"[90]STOR951!$D$25" +"[90]STOR951!$G$13" +"[90]STOR951!$G$17" +"[90]STOR951!$G$21" +"[90]STOR951!$G$25" +"[90]STOR951!$E$13" +"[90]STOR951!$E$17" +"[90]STOR951!$E$21" +"[90]STOR951!$E$25" +"[38]STOR951!$D$13" +"[38]STOR951!$D$17" +"[38]STOR951!$D$21" +"[38]STOR951!$D$25" +"[38]STOR951!$G$13" +"[38]STOR951!$G$17" +"[38]STOR951!$G$21" +"[38]STOR951!$G$25" +"[38]STOR951!$E$13" +"[38]STOR951!$E$17" +"[38]STOR951!$E$21" +"[38]STOR951!$E$25" +"[91]STOR951!$D$13" +"[91]STOR951!$D$17" +"[91]STOR951!$D$21" +"[91]STOR951!$D$25" +"[91]STOR951!$G$13" +"[91]STOR951!$G$17" +"[91]STOR951!$G$21" +"[91]STOR951!$G$25" +"[91]STOR951!$E$13" +"[91]STOR951!$E$17" +"[91]STOR951!$E$21" +"[91]STOR951!$E$25" +"[39]STOR951!$D$13" +"[39]STOR951!$D$17" +"[39]STOR951!$D$21" +"[39]STOR951!$D$25" +"[39]STOR951!$G$13" +"[39]STOR951!$G$17" +"[39]STOR951!$G$21" +"[39]STOR951!$G$25" +"[39]STOR951!$E$13" +"[39]STOR951!$E$17" +"[39]STOR951!$E$21" +"[39]STOR951!$E$25" +"[92]STOR951!$D$13" +"[92]STOR951!$D$17" +"[92]STOR951!$D$21" +"[92]STOR951!$D$25" +"[92]STOR951!$G$13" +"[92]STOR951!$G$17" +"[92]STOR951!$G$21" +"[92]STOR951!$G$25" +"[92]STOR951!$E$13" +"[92]STOR951!$E$17" +"[92]STOR951!$E$21" +"[92]STOR951!$E$25" +"[40]STOR951!$D$13" +"[40]STOR951!$D$17" +"[40]STOR951!$D$21" +"[40]STOR951!$D$25" +"[40]STOR951!$G$13" +"[40]STOR951!$G$17" +"[40]STOR951!$G$21" +"[40]STOR951!$G$25" +"[40]STOR951!$E$13" +"[40]STOR951!$E$17" +"[40]STOR951!$E$21" +"[40]STOR951!$E$25" +"[93]STOR951!$D$13" +"[93]STOR951!$D$17" +"[93]STOR951!$D$21" +"[93]STOR951!$D$25" +"[93]STOR951!$G$13" +"[93]STOR951!$G$17" +"[93]STOR951!$G$21" +"[93]STOR951!$G$25" +"[93]STOR951!$E$13" +"[93]STOR951!$E$17" +"[93]STOR951!$E$21" +"[93]STOR951!$E$25" +"[41]STOR951!$D$13" +"[41]STOR951!$D$17" +"[41]STOR951!$D$21" +"[41]STOR951!$D$25" +"[41]STOR951!$G$13" +"[41]STOR951!$G$17" +"[41]STOR951!$G$21" +"[41]STOR951!$G$25" +"[41]STOR951!$E$13" +"[41]STOR951!$E$17" +"[41]STOR951!$E$21" +"[41]STOR951!$E$25" +"[94]STOR951!$D$13" +"[94]STOR951!$D$17" +"[94]STOR951!$D$21" +"[94]STOR951!$D$25" +"[94]STOR951!$G$13" +"[94]STOR951!$G$17" +"[94]STOR951!$G$21" +"[94]STOR951!$G$25" +"[94]STOR951!$E$13" +"[94]STOR951!$E$17" +"[94]STOR951!$E$21" +"[94]STOR951!$E$25" +"[42]STOR951!$D$13" +"[42]STOR951!$D$17" +"[42]STOR951!$D$21" +"[42]STOR951!$D$25" +"[42]STOR951!$G$13" +"[42]STOR951!$G$17" +"[42]STOR951!$G$21" +"[42]STOR951!$G$25" +"[42]STOR951!$E$13" +"[42]STOR951!$E$17" +"[42]STOR951!$E$21" +"[42]STOR951!$E$25" +"[95]STOR951!$D$13" +"[95]STOR951!$D$17" +"[95]STOR951!$D$21" +"[95]STOR951!$D$25" +"[95]STOR951!$G$13" +"[95]STOR951!$G$17" +"[95]STOR951!$G$21" +"[95]STOR951!$G$25" +"[95]STOR951!$E$13" +"[95]STOR951!$E$17" +"[95]STOR951!$E$21" +"[95]STOR951!$E$25" +"[43]STOR951!$D$13" +"[43]STOR951!$D$17" +"[43]STOR951!$D$21" +"[43]STOR951!$D$25" +"[43]STOR951!$G$13" +"[43]STOR951!$G$17" +"[43]STOR951!$G$21" +"[43]STOR951!$G$25" +"[43]STOR951!$E$13" +"[43]STOR951!$E$17" +"[43]STOR951!$E$21" +"[43]STOR951!$E$25" +"[96]STOR951!$D$13" +"[96]STOR951!$D$17" +"[96]STOR951!$D$21" +"[96]STOR951!$D$25" +"[96]STOR951!$G$13" +"[96]STOR951!$G$17" +"[96]STOR951!$G$21" +"[96]STOR951!$G$25" +"[96]STOR951!$E$13" +"[96]STOR951!$E$17" +"[96]STOR951!$E$21" +"[96]STOR951!$E$25" +"[44]STOR951!$D$13" +"[44]STOR951!$D$17" +"[44]STOR951!$D$21" +"[44]STOR951!$D$25" +"[44]STOR951!$G$13" +"[44]STOR951!$G$17" +"[44]STOR951!$G$21" +"[44]STOR951!$G$25" +"[44]STOR951!$E$13" +"[44]STOR951!$E$17" +"[44]STOR951!$E$21" +"[44]STOR951!$E$25" +"[97]STOR951!$D$13" +"[97]STOR951!$D$17" +"[97]STOR951!$D$21" +"[97]STOR951!$D$25" +"[97]STOR951!$G$13" +"[97]STOR951!$G$17" +"[97]STOR951!$G$21" +"[97]STOR951!$G$25" +"[97]STOR951!$E$13" +"[97]STOR951!$E$17" +"[97]STOR951!$E$21" +"[97]STOR951!$E$25" +"[45]STOR951!$D$13" +"[45]STOR951!$D$17" +"[45]STOR951!$D$21" +"[45]STOR951!$D$25" +"[45]STOR951!$G$13" +"[45]STOR951!$G$17" +"[45]STOR951!$G$21" +"[45]STOR951!$G$25" +"[45]STOR951!$E$13" +"[45]STOR951!$E$17" +"[45]STOR951!$E$21" +"[45]STOR951!$E$25" +"[98]STOR951!$D$13" +"[98]STOR951!$D$17" +"[98]STOR951!$D$21" +"[98]STOR951!$D$25" +"[98]STOR951!$G$13" +"[98]STOR951!$G$17" +"[98]STOR951!$G$21" +"[98]STOR951!$G$25" +"[98]STOR951!$E$13" +"[98]STOR951!$E$17" +"[98]STOR951!$E$21" +"[98]STOR951!$E$25" +"[46]STOR951!$D$13" +"[46]STOR951!$D$17" +"[46]STOR951!$D$21" +"[46]STOR951!$D$25" +"[46]STOR951!$G$13" +"[46]STOR951!$G$17" +"[46]STOR951!$G$21" +"[46]STOR951!$G$25" +"[46]STOR951!$E$13" +"[46]STOR951!$E$17" +"[46]STOR951!$E$21" +"[46]STOR951!$E$25" +"[28]STOR951!$D$13" +"[28]STOR951!$D$17" +"[28]STOR951!$D$21" +"[28]STOR951!$D$25" +"[28]STOR951!$G$13" +"[28]STOR951!$G$17" +"[28]STOR951!$G$21" +"[28]STOR951!$G$25" +"[28]STOR951!$E$13" +"[28]STOR951!$E$17" +"[28]STOR951!$E$21" +"[28]STOR951!$E$25" +"[47]STOR951!$D$13" +"[47]STOR951!$D$17" +"[47]STOR951!$D$21" +"[47]STOR951!$D$25" +"[47]STOR951!$G$13" +"[47]STOR951!$G$17" +"[47]STOR951!$G$21" +"[47]STOR951!$G$25" +"[47]STOR951!$E$13" +"[47]STOR951!$E$17" +"[47]STOR951!$E$21" +"[47]STOR951!$E$25" +"[48]STOR951!$D$13" +"[48]STOR951!$D$17" +"[48]STOR951!$D$21" +"[48]STOR951!$D$25" +"[48]STOR951!$G$13" +"[48]STOR951!$G$17" +"[48]STOR951!$G$21" +"[48]STOR951!$G$25" +"[48]STOR951!$E$13" +"[48]STOR951!$E$17" +"[48]STOR951!$E$21" +"[48]STOR951!$E$25" +"[49]STOR951!$D$13" +"[49]STOR951!$D$17" +"[49]STOR951!$D$21" +"[49]STOR951!$D$25" +"[49]STOR951!$G$13" +"[49]STOR951!$G$17" +"[49]STOR951!$G$21" +"[49]STOR951!$G$25" +"[49]STOR951!$E$13" +"[49]STOR951!$E$17" +"[49]STOR951!$E$21" +"[49]STOR951!$E$25" +"[50]STOR951!$D$13" +"[50]STOR951!$D$17" +"[50]STOR951!$D$21" +"[50]STOR951!$D$25" +"[50]STOR951!$G$13" +"[50]STOR951!$G$17" +"[50]STOR951!$G$21" +"[50]STOR951!$G$25" +"[50]STOR951!$E$13" +"[50]STOR951!$E$17" +"[50]STOR951!$E$21" +"[50]STOR951!$E$25" +"[51]STOR951!$D$13" +"[51]STOR951!$D$17" +"[51]STOR951!$D$21" +"[51]STOR951!$D$25" +"[51]STOR951!$G$13" +"[51]STOR951!$G$17" +"[51]STOR951!$G$21" +"[51]STOR951!$G$25" +"[51]STOR951!$E$13" +"[51]STOR951!$E$17" +"[51]STOR951!$E$21" +"[51]STOR951!$E$25" +"[52]STOR951!$D$13" +"[52]STOR951!$D$17" +"[52]STOR951!$D$21" +"[52]STOR951!$D$25" +"[52]STOR951!$G$13" +"[52]STOR951!$G$17" +"[52]STOR951!$G$21" +"[52]STOR951!$G$25" +"[52]STOR951!$E$13" +"[52]STOR951!$E$17" +"[52]STOR951!$E$21" +"[52]STOR951!$E$25" +"[53]STOR951!$D$13" +"[53]STOR951!$D$17" +"[53]STOR951!$D$21" +"[53]STOR951!$D$25" +"[53]STOR951!$G$13" +"[53]STOR951!$G$17" +"[53]STOR951!$G$21" +"[53]STOR951!$G$25" +"[53]STOR951!$E$13" +"[53]STOR951!$E$17" +"[53]STOR951!$E$21" +"[53]STOR951!$E$25" +"-112200+3547504109+249183570.97+42461416.25+14323.42" +"H9-E9" +"-729373.87-3474522173.26-198848866.2-4972710.56+2961001.26-69" +"(SUBTOTAL(9,D9:D15))" +"(SUBTOTAL(9,D19:D36))" +"-10088915+2393937" +"-230015-546539" +"-700321-3085032" +"-2316225-61666" +"(SUBTOTAL(9,D40:D56))" +"SUBTOTAL(9,D9:D57)" +"H59-E59-K59" +"SUBTOTAL(9,D9:D71)" +"65609001+3927423" +"ROUND(+E72-E74,2)" +"SUM(J84:J119)" +"SUM(J123:J147)" +"SUM(J151:J254)" +"SUM(J261:J421)" +"SUM(J425:J578)" +"SUM(J582:J595)" +"SUM(K57)" +"SUM(J604:J612)" +"SUM(K84:K616)-K59-16.74" +"+H8-H6" +"SUM(F15:F18)" +"SUM(F19:F30)" +"SUM(F31:F36)" +"+F37" +"SUM(F15:F37)" +"-324.96+0" +"SUM(F39:F41)" +"+F44/SUM($F$44:$F$45)*$G$41" +"21888.34-28729.63" +"50*5" +"250*42.628+556.18" +"ROUND(SUM(H12:H49),2)" +"ROUND(+H10-H50,2)" +"+H50-H49" +"+H49" +"+H55+H54" +"+H8-H6" +"SUM(F15)" +"SUM(F17:F48)" +"--18378" +"--67361.03" +"SUM(F50:F65)" +"SUM(F67:F68)" +"SUM(F15:F68)" +"39573.1-34712.9" +"+F75/SUM($F$75:$F$76)*$G$72" +"-65684.3+672.61-1" +"290870.06" +"SUM(H12:H82)" +"ROUND(+H10-H83,2)" +"+H83-H82" +"+H82" +"+H88+H87" +"+H8-H6" +"SUM(F14)" +"SUM(F16:F62)" +"SUM(F16:F156)" +"SUM(F158:F159)" +"SUM(F14:F161)" +"23271.2-27735.16" +"+F167/SUM($F$167:$F$168)*$G$164" +"72988.13-64272.19" +"51660.39" +"-51429.22" +"-58482.61" +"SUM(H12:H175)" +"ROUND(+H10-H176,2)" +"+H176-H175" +"+H175" +"+H181+H180" +"--5794396.17" +"+H8-H6" +"SUM(F14:F133)" +"SUM(F136:F138)" +"SUM(F140:F144)" +"SUM(F150:F153)" +"SUM(F14:F153)" +"7785.48-7663.13" +"SUM(F155:F156)" +"+F159/SUM($F$159:$F$160)*$G$156" +"226155.01-226350.269999997" +"SUM(H12:H167)" +"ROUND(+H10-H168,2)" +"+H168-H167" +"+H167" +"+H173+H172" +"+H8-H6" +"SUM(F15:F23)" +"--7606.99" +"SUM(F25:F36)" +"SUM(F15:F36)" +"10475.2-8166.06" +"SUM(F38:F39)" +"+F42/SUM($F$42:$F$43)*$G$39" +"382067.92-487580.25" +"-'PJM Monthly Summary 2000 05 V.1'!$R$5-'PJM Monthly Summary 2000 05 V.1'!$R$6-'PJM Monthly Summary 2000 05 V.1'!$R$7" +"-'PJM Monthly Summary 2000 05 V.1'!$R$10-'PJM Monthly Summary 2000 05 V.1'!$R$11" +"SUM(H12:H49)" +"ROUND(+H10-H50,2)" +"+H50-H49" +"+H49" +"+H55+H54" +"29817.9+1000+600" +"C19-D19" +"0-D22" +"SUM(C6:C33)" +"SUM(D7:D31)" +"J24+J31" +"-334148297.31+23587978.25" +"56993006.4" +"64288197.1-23587978.25" +"1869623.82+512080" +"SUM(E11:I11)" +"432799128.1" +"SUM(E14:H14)" +"J11-J14" +"C26-F26" +"H26+H27" +"VLOOKUP(F2,PJM Monthly Summary 2000 08 V.1!$R$6:$S$1411,2,FALSE)" +"VLOOKUP(F18,PJM Monthly Summary 2000 08 V.1!$R$20:$S$1359,2,FALSE)" +"-G628" +"SUM(G3:G1431)" +"+G1433-G1434" +"ROUND(SUBTOTAL(9,G4:G1432),2)" +"A450" +"A18" +"NOW()" +"B6" +"'EOL Approvals'!A2" +"'EOL Approvals'!A2" +"'EOL Approvals'!A2" +"'EOL Approvals'!A2" +"VLOOKUP($A5,$AJ$5:$AO$1129,2,FALSE)" +"VLOOKUP($A5,$AL$5:$AO$1129,2,FALSE)" +"VLOOKUP($A5,$AN$5:$AO$1129,2,FALSE)" +"AVERAGE(BD1079,BD1077)" \ No newline at end of file diff --git a/packages/office-viewer/src/excel/formula/__tests__/data/enron/knownfails.txt b/packages/office-viewer/src/excel/formula/__tests__/data/enron/knownfails.txt new file mode 100644 index 000000000..297f08b6b --- /dev/null +++ b/packages/office-viewer/src/excel/formula/__tests__/data/enron/knownfails.txt @@ -0,0 +1,27 @@ +SUM(#REF) ++ˉ +IF($A4="N/A"," ",IF(=1,AG4,AF4)) +#REF+C134 ++#REF+C134 +IF(A71="N/A"," ",IF(ISERROR(#REF),K59*Include1,#REF)) +IF(A71="N/A"," ",IF(ISERROR(#REF),L59*Include1,IF(#REF=0,L59*Include1,#REF))) +F162+F152+F150+F148+#REF+F154+#REF +IF(A11<,B10,"") +IF(="BOLLINGER",$J755+$AH755,0) +LN(O1424/#REF) +Z285+(#REF-#REF) +IF(=7,AVERAGE(C3:C9),0) +IF(=7,AVERAGE(C4:C11),0) +IF(=7,AVERAGE(C13:C19),IF(=14,AVERAGE(C6:C19),0)) +IF(=7,AVERAGE(C29:C35),IF(=14,AVERAGE(C22:C35),IF(=30,AVERAGE(C6:C35),0))) +IF(=7,AVERAGE(C37:C43),IF(=14,AVERAGE(C30:C43),IF(=30,AVERAGE(C14:C43),IF(=40,AVERAGE(C4:C43),0)))) +IF(A39="N/A"," ",IF(=TRUE,(IF(MONTH(A39)>=4,IF(MONTH(A39)<=10,VLOOKUP(A39,Gas Curves!B17:O377,13),VLOOKUP(A39,Gas Curves!B17:O377,14)),VLOOKUP(A39,Gas Curves!B17:O377,14))),0)) +IF(A39="N/A"," ",IF(=TRUE,(IF(MONTH(A39)>=4,IF(MONTH(A39)<=10,VLOOKUP(A39,Gas Curves!B17:O377,13),VLOOKUP(A39,Gas Curves!B17:O377,14)),VLOOKUP(A39,Gas Curves!B17:O377,14))),0)) +IF(=7,AVERAGE(C38:C44),IF(=14,AVERAGE(C31:C44),IF(=30,AVERAGE(C15:C44),IF(=40,AVERAGE(C4:C44),0)))) +IF(="BOLLINGER",$J755-$AH755,0) ++#REF-#REF ++#REF +VLOOKUP(F2,PJM Monthly Summary 2000 08 V.1!$R$6:$S$1411,2,FALSE) +VLOOKUP(F18,PJM Monthly Summary 2000 08 V.1!$R$20:$S$1359,2,FALSE) +-NOX, Regi +-_SO2, Regi \ No newline at end of file diff --git a/packages/office-viewer/src/excel/formula/__tests__/data/euses/formulas.txt b/packages/office-viewer/src/excel/formula/__tests__/data/euses/formulas.txt new file mode 100644 index 000000000..d1762f09a --- /dev/null +++ b/packages/office-viewer/src/excel/formula/__tests__/data/euses/formulas.txt @@ -0,0 +1,89295 @@ +"MIN(Metrics!E$2:E$4499)" +"MIN(Regions!C$2:C$4499)" +"QUARTILE(Metrics!E$2:E$4499,1)" +"QUARTILE(Regions!C$2:C$4499,1)" +"MEDIAN(Metrics!E$2:E$4499)" +"MEDIAN(Regions!C$2:C$4499)" +"AVERAGE(Metrics!E$2:E$4499)" +"AVERAGE(Regions!C$2:C$4499)" +"MODE(Metrics!E$2:E$4499)" +"MODE(Regions!C$2:C$4499)" +"QUARTILE(Metrics!E$2:E$4499,3)" +"QUARTILE(Regions!C$2:C$4499,3)" +"MAX(Metrics!E$2:E$4499)" +"MAX(Regions!C$2:C$4499)" +"SUM(Metrics!E$2:E$4499)" +"SUM(Regions!C$2:C$4499)" +"COUNTIF(Metrics!E$2:E$4499,"">0"")" +"COUNTIF(Regions!C$2:C$4499,"">0"")" +"E9/E10" +"COUNTIF(Metrics!C:C,""Yes"")" +"COUNTIF(Metrics!D:D,""Yes"")" +"COUNTIF(Metrics!C:C,""No"")" +"COUNTIF(Metrics!D:D,""No"")" +"SUM(D17:F17)" +"COUNTIF(Duplicates!$A:$A,$B17)" +"COUNTIF(Bad!$A:$A,$B17)" +"COUNTIF(Metrics!$A:$A,$B17)" +"SUM(C17:C27)" +"PRODUCT(C4:C14)" +"20*10" +"AVERAGE(B4:B10)" +"AVERAGE(B7:D7)" +"SUM(B7:E7)" +"SUM(B7:B13)" +"SUM(D7:D12)" +"MAX(B7:B12)" +"(F7+G7)*B19" +"SUM(B6:E6)" +"MAX(B6-40,0)" +"AVERAGE(B7:D7)" +"SUM(B7:D7)" +"MAX(B9-40,0)+MAX(C9-40,0)+MAX(D9-40,0)" +"SUM(B6:B11)" +"(F6+G6)*B17" +"(C17-D17)" +"(C18*0.15)" +"AVERAGE(B3:D3)" +"SUM(B3:E3)" +"MAX(B3-40,0)+MAX(C3-40,0)+MAX(D3-40,0)+MAX(E4-40,0)" +"MAX(B8-40,0)+MAX(C8-40,0)+MAX(D8-40,0)+MAX(E10-40,0)" +"SUM(B3:B8)" +"MAX(B3:B8)" +"(F3+G3)*B15" +"SUM(B12:B15)" +"SUM(B12:B15)" +"SUM(B7*D7)" +"SUM(C7*C16)" +"SUM(E7+F7)" +"SUM(C8*0.05)" +"MAX(B7:B13)" +"SUM(B7:B13)" +"B4*D4" +"C4*0.05" +"E4+F4" +"SUM(B4:B11)" +"AVERAGE(B4:B10)" +"SUM(E4:F4)" +"MAX(B4:B10)" +"AVERAGE(B4:B10)" +"((G3/C3)-1)*100" +"C3+I3" +"C3+(I3*0.5)" +"O3+AM3" +"BW3-CC3" +"(BW3/(CO3*1000))*100" +"(CI3/(CO3*1000))*100" +"(EX3/50)/EQ3" +"((FL3/FI3)-1)*100" +"FC3/EW3*100" +"SUM(C3:C49)" +"FC50/EW52*100" +"SUM(DG3:DG49)-DG16" +"SUM(DK3:DK49)" +"SUM(DM3:DM49)-DM5-DM11-DM16" +"SUMIF(FC3:FC49,"">=0"",EW3:EW49)" +"((G54/E54)-1)*100" +"((G3/C3)-1)*100" +"(P3/J3)*100" +"SUM(C3:C49)" +"((G52/E52)-1)*100" +"SUM(C3:N3)" +"SUM(C3:C49)" +"SUM(C3:C49)" +"集計01!CI3" +"(G3/C3-1)*100" +"((M3/I3)-1)*100" +"(C3/(I3*1000))*100" +"((G6/C6-1)*100)" +"集計01!CI3" +"H3/C3" +"I3*1000/D3" +"(Q3/M3-1)*100" +"SUM(D3:D49)" +"H3/C3" +"I3*1000/D3" +"(Q3/M3-1)*100" +"SUM(D3:D49)" +"集計01!BE3" +"C3*1000/H3" +"D3/I3" +"(Q3/M3-1)*100" +"SUM(D3:D49)" +"集計01!EQ3" +"C3*1000/H3" +"D3/I3" +"(Q3/M3-1)*100" +"SUM(D3:D49)" +"集計01!BJ3" +"集計01!CN3" +"集計01!DF3" +"集計01!EV3" +"集計02!H3" +"集計02!AA3" +"SUM(H3:M3)" +"RANK(N3,$N$3:$N$49,0)" +"RANK(P3,$P$3:$P$49,0)" +"SUM(B3:G3)" +"RANK(H3,$H$3:$H$49,0)" +"RANK(J3,$J$3:$J$49,0)" +"((G3/C3)-1)*100" +"C3+I3" +"C3+(I3*0.5)" +"O3+AM3" +"BW3-CC3" +"(BW3/(CO3*1000))*100" +"(CI3/(CO3*1000))*100" +"(EX3/50)/EQ3" +"((FL3/FI3)-1)*100" +"FC3/EW3*100" +"SUM(C3:C49)" +"FC50/EW52*100" +"SUMIF(FC3:FC49,"">=0"",EW3:EW49)" +"((G3/C3)-1)*100" +"(P3/J3)*100" +"SUM(C3:C49)" +"SUM(C3:C49)" +"集計01!T3" +"集計01!AR3" +"集計01!BD3" +"集計01!Z3" +"集計01!AX3" +"集計01!BJ3" +"集計01!CB3" +"集計01!CN3" +"集計01!CZ3" +"集計01!DF3" +"集計01!DL3" +"集計01!DX3" +"集計01!ED3" +"集計01!EJ3" +"集計01!EP3" +"集計01!EV3" +"集計01!FB3" +"集計01!FH3" +"集計01!FM3" +"集計01!FS3" +"集計02!H3" +"集計02!AA3" +"集計02!AG3" +"集計01!CI3" +"(G3/C3-1)*100" +"((M3/I3)-1)*100" +"(C3/(I3*1000))*100" +"((G6/C6-1)*100)" +"集計01!CI3" +"G3/C3" +"I3*1000/E3" +"K3/F3" +"(P3/L3-1)*100" +"SUM(E3:E49)" +"集計01!BE3" +"C3*1000/G3" +"E3/I3" +"F3*1000/K3" +"(P3/L3-1)*100" +"SUM(E3:E49)" +"集計01!EQ3" +"C3*1000/G3" +"E3/I3" +"F3*1000/K3" +"(P3/L3-1)*100" +"SUM(E3:E49)" +"集計01!BJ3" +"集計01!CN3" +"集計01!DF3" +"集計01!EV3" +"集計02!H3" +"集計02!AA3" +"SUM(H3:M3)" +"RANK(N3,$N$3:$N$49,0)" +"RANK(P3,$P$3:$P$49,0)" +"SUM(B2:G2)" +"RANK(H2,$H$2:$H$48,0)" +"RANK(J2,$J$2:$J$48,0)" +"SUM(E9:E18)" +"SUM(D18,D20,D22,D24)" +"SUM(D18,D20,D22,D24)" +"PRODUCT(D26,0.166)" +"PRODUCT(D26,0.166)" +"SUM(D26,D28)" +"SUM(D26,D28)" +"SUM(D30,D32,D34)" +"SUM(D30,D32,D34)" +"SUM(D20,D22,D24,D26)" +"SUM(D20,D22,D24,D26)" +"PRODUCT(D28,0.166)" +"PRODUCT(D28,0.166)" +"SUM(D28,D30)" +"SUM(D28,D30)" +"SUM(D32,D34,D36)" +"SUM(D32,D34,D36)" +"SUM(E20,E22,E24,E26)" +"SUM(E20,E22,E24,E26)" +"PRODUCT(E28,0.166)" +"PRODUCT(E28,0.166)" +"SUM(E28,E30)" +"SUM(E28,E30)" +"SUM(E32,E34,E36)" +"SUM(E32,E34,E36)" +"SUM(E20,E22,E24,E26)" +"SUM(E20,E22,E24,E26)" +"PRODUCT(E28,0.166)" +"PRODUCT(E28,0.166)" +"SUM(E28,E30)" +"SUM(E28,E30)" +"SUM(E32,E34,E36)" +"SUM(E32,E34,E36)" +"SUM(E20,E22,E24,E26)" +"SUM(E20,E22,E24,E26)" +"PRODUCT(E28,0.166)" +"PRODUCT(E28,0.166)" +"SUM(E28,E30)" +"SUM(E28,E30)" +"SUM(E32,E34,E36)" +"SUM(E32,E34,E36)" +"SUM(D20,D22,D24,D26)" +"SUM(D20,D22,D24,D26)" +"PRODUCT(D28,0.166)" +"PRODUCT(D28,0.166)" +"SUM(D28,D30)" +"SUM(D28,D30)" +"SUM(D32,D34,D36)" +"SUM(D32,D34,D36)" +"SUM(D20,D22,D24,D26)" +"SUM(D20,D22,D24,D26)" +"PRODUCT(D28,0.166)" +"PRODUCT(D28,0.166)" +"SUM(D28,D30)" +"SUM(D28,D30)" +"SUM(D32,D34,D36)" +"SUM(D32,D34,D36)" +"SUM(D20,D22,D24,D26)" +"SUM(D20,D22,D24,D26)" +"PRODUCT(D28,0.166)" +"PRODUCT(D28,0.166)" +"SUM(D28,D30)" +"SUM(D28,D30)" +"SUM(D32,D34,D36)" +"SUM(D32,D34,D36)" +"SUM(D20,D22,D24,D26)" +"SUM(D20,D22,D24,D26)" +"PRODUCT(D28,0.166)" +"PRODUCT(D28,0.166)" +"SUM(D28,D30)" +"SUM(D28,D30)" +"SUM(D32,D34,D36)" +"SUM(D32,D34,D36)" +"SUM(D20,D22,D24,D26)" +"SUM(D20,D22,D24,D26)" +"PRODUCT(D28,0.166)" +"PRODUCT(D28,0.166)" +"SUM(D28,D30)" +"SUM(D28,D30)" +"SUM(D32,D34,D36)" +"SUM(D32,D34,D36)" +"'Form 2 '!$B$7" +"'Form 2 '!$B$6" +"'Form 2 '!$B$12" +"592101500!D9+572103200!D9+522100200!D9+522100300!D9+592102100!D9+571260000!D9+592102400!D9+521109000!D9" +"592101500!D11+572103200!D11+522100200!D11+522100300!D11+592102100!D11+571260000!D11+571260100!D11+592102400!D11+592102500!D11+521109000!D11" +"SUM(C9:C16)" +"SUM(C22:F22)" +"SUM(C22:C23)" +"IF(C9>C27*$A$31,$A$33,IF(C9C27*$A$31,$A$33,IF(C9C28*$A$32,$A$34,IF(C10C28*$A$32,$A$34,IF(C10C27*$A$31,$A$33,IF(C9C27*$A$31,$A$33,IF(C9C27*$A$31,$A$33,IF(C9C27*$A$31,$A$33,IF(C9C27*$A$31,$A$33,IF(C9C27*$A$31,$A$33,IF(C9C27*$A$31,$A$33,IF(C9C27*$A$31,$A$33,IF(C9C27*$A$31,$A$33,IF(C9C27*$A$31,$A$33,IF(C94,N2<>6),A2,A2&"" -- (REPLACEMENT or RESUMPTION PERIOD ACCEPTABLE)"")" +"IF(T2<=4,$Y$2,IF(C2=1,$Y$3,IF(C2=2,$Y$4,IF(C2=3,$Y$5,IF(C2=4,$Y$6,IF(OR(C2=5,C2=6),$Y$7,IF(OR(C2=7,C2=8,C2=9),$Y$8,IF(C2=10,$Y$9,$Y$10))))))))" +"NamedAssetGroup!A2" +"NamedAssetGroup!A3" +"NamedAssetGroup!A4" +"NamedAssetGroup!A5" +"NamedAssetGroup!A6" +"NamedAssetGroup!A7" +"NamedAssetGroup!A8" +"NamedAssetGroup!A9" +"NamedAssetGroup!A10" +"INDEX(NamedAssetGroup!$B$96:'NamedAssetGroup'!$B$106,NamedAssetGroup!$C2)" +"INDEX(NamedAssetGroup!$B$96:'NamedAssetGroup'!$B$106,NamedAssetGroup!$C3)" +"INDEX(NamedAssetGroup!$B$96:'NamedAssetGroup'!$B$106,NamedAssetGroup!$C4)" +"INDEX(NamedAssetGroup!$B$96:'NamedAssetGroup'!$B$106,NamedAssetGroup!$C5)" +"INDEX(NamedAssetGroup!$B$96:'NamedAssetGroup'!$B$106,NamedAssetGroup!$C6)" +"INDEX(NamedAssetGroup!$B$96:'NamedAssetGroup'!$B$106,NamedAssetGroup!$C7)" +"INDEX(NamedAssetGroup!$B$96:'NamedAssetGroup'!$B$106,NamedAssetGroup!$C8)" +"INDEX(NamedAssetGroup!$B$96:'NamedAssetGroup'!$B$106,NamedAssetGroup!$C9)" +"INDEX(NamedAssetGroup!$B$96:'NamedAssetGroup'!$B$106,NamedAssetGroup!$C10)" +"NamedAssetGroup!$D2" +"NamedAssetGroup!$D3" +"NamedAssetGroup!$D4" +"NamedAssetGroup!$D5" +"NamedAssetGroup!$D6" +"NamedAssetGroup!$D7" +"NamedAssetGroup!$D8" +"NamedAssetGroup!$D9" +"NamedAssetGroup!$D10" +"NamedAssetGroup!$E2" +"NamedAssetGroup!$E3" +"NamedAssetGroup!$E4" +"NamedAssetGroup!$E5" +"NamedAssetGroup!$E6" +"NamedAssetGroup!$E7" +"NamedAssetGroup!$E8" +"NamedAssetGroup!$E9" +"NamedAssetGroup!$E10" +"NamedAssetGroup!$F2" +"NamedAssetGroup!$F3" +"NamedAssetGroup!$F4" +"NamedAssetGroup!$F5" +"NamedAssetGroup!$F6" +"NamedAssetGroup!$F7" +"NamedAssetGroup!$F8" +"NamedAssetGroup!$F9" +"NamedAssetGroup!$F10" +"NamedAssetGroup!$G2" +"NamedAssetGroup!$G3" +"NamedAssetGroup!$G4" +"NamedAssetGroup!$G5" +"NamedAssetGroup!$G6" +"NamedAssetGroup!$G7" +"NamedAssetGroup!$G8" +"NamedAssetGroup!$G9" +"NamedAssetGroup!$G10" +"NamedAssetGroup!$H2" +"NamedAssetGroup!$H3" +"NamedAssetGroup!$H4" +"NamedAssetGroup!$H5" +"NamedAssetGroup!$H6" +"NamedAssetGroup!$H7" +"NamedAssetGroup!$H8" +"NamedAssetGroup!$H9" +"NamedAssetGroup!$H10" +"NamedAssetGroup!$I2" +"NamedAssetGroup!$I3" +"NamedAssetGroup!$I4" +"NamedAssetGroup!$I5" +"NamedAssetGroup!$I6" +"NamedAssetGroup!$I7" +"NamedAssetGroup!$I8" +"NamedAssetGroup!$I9" +"NamedAssetGroup!$I10" +"NamedAssetGroup!$J2" +"NamedAssetGroup!$J3" +"NamedAssetGroup!$J4" +"NamedAssetGroup!$J5" +"NamedAssetGroup!$J6" +"NamedAssetGroup!$J7" +"NamedAssetGroup!$J8" +"NamedAssetGroup!$J9" +"NamedAssetGroup!$J10" +"NamedAssetGroup!$K2" +"NamedAssetGroup!$K3" +"NamedAssetGroup!$K4" +"NamedAssetGroup!$K5" +"NamedAssetGroup!$K6" +"NamedAssetGroup!$K7" +"NamedAssetGroup!$K8" +"NamedAssetGroup!$K9" +"NamedAssetGroup!$K10" +"NamedAssetGroup!$L2" +"NamedAssetGroup!$L3" +"NamedAssetGroup!$L4" +"NamedAssetGroup!$L5" +"NamedAssetGroup!$L6" +"NamedAssetGroup!$L7" +"NamedAssetGroup!$L8" +"NamedAssetGroup!$L9" +"NamedAssetGroup!$L10" +"INDEX(NamedAssetGroup!$M96:'NamedAssetGroup'!$M101,NamedAssetGroup!$N2)" +"INDEX(NamedAssetGroup!$M96:'NamedAssetGroup'!$M101,NamedAssetGroup!$N3)" +"INDEX(NamedAssetGroup!$M96:'NamedAssetGroup'!$M101,NamedAssetGroup!$N4)" +"INDEX(NamedAssetGroup!$M96:'NamedAssetGroup'!$M101,NamedAssetGroup!$N5)" +"INDEX(NamedAssetGroup!$M96:'NamedAssetGroup'!$M101,NamedAssetGroup!$N6)" +"INDEX(NamedAssetGroup!$M96:'NamedAssetGroup'!$M101,NamedAssetGroup!$N7)" +"INDEX(NamedAssetGroup!$M96:'NamedAssetGroup'!$M101,NamedAssetGroup!$N8)" +"INDEX(NamedAssetGroup!$M96:'NamedAssetGroup'!$M101,NamedAssetGroup!$N9)" +"INDEX(NamedAssetGroup!$M96:'NamedAssetGroup'!$M101,NamedAssetGroup!$N10)" +"NamedAssetGroup!$O2" +"NamedAssetGroup!$O3" +"NamedAssetGroup!$O4" +"NamedAssetGroup!$O5" +"NamedAssetGroup!$O6" +"NamedAssetGroup!$O7" +"NamedAssetGroup!$O8" +"NamedAssetGroup!$O9" +"NamedAssetGroup!$O10" +"NamedAssetGroup!$V2" +"NamedAssetGroup!$V3" +"NamedAssetGroup!$V4" +"NamedAssetGroup!$V5" +"NamedAssetGroup!$V6" +"NamedAssetGroup!$V7" +"NamedAssetGroup!$V8" +"NamedAssetGroup!$V9" +"NamedAssetGroup!$V10" +"NamedAssetGroup!$W2" +"NamedAssetGroup!$W3" +"NamedAssetGroup!$W4" +"NamedAssetGroup!$W5" +"NamedAssetGroup!$W6" +"NamedAssetGroup!$W7" +"NamedAssetGroup!$W8" +"NamedAssetGroup!$W9" +"NamedAssetGroup!$W10" +"NamedAssetGroup!$X2" +"NamedAssetGroup!$X3" +"NamedAssetGroup!$X4" +"NamedAssetGroup!$X5" +"NamedAssetGroup!$X6" +"NamedAssetGroup!$X7" +"NamedAssetGroup!$X8" +"NamedAssetGroup!$X9" +"NamedAssetGroup!$X10" +"RecoverySummary!B1" +"RecoverySummary!B14" +"RecoverySummary!B10" +"RecoverySummary!B16" +"RecoverySummary!B13" +"RecoverySummary!B11" +"RecoverySummary!B9" +"'DCMA P-1'!I27" +"'DCMA P-1'!G27" +"'DCMA P-1'!E27" +"'Vehicles P-40'!D13" +"'Vehicles P-40'!D14" +"'Vehicles P-40'!E13" +"'Vehicles P-40'!E14" +"+'Vehicles P-40'!F13" +"'Vehicles P-40'!F14" +"'DCMA-FAA-P-40'!D13" +"'DCMA-FAA-P-40'!D14" +"'DCMA-FAA-P-40'!E13" +"'DCMA-FAA-P-40'!E14" +"'DCMA-C&CI P-40'!D13" +"'DCMA-C&CI P-40'!D14" +"'DCMA-C&CI P-40'!E13" +"'DCMA-C&CI P-40'!E14" +"'DCMA-C&CI P-40'!F13" +"+'DCMA-C&CI P-40'!F14" +"'DCMA-RTAs P-40 '!D13" +"'DCMA-RTAs P-40 '!D14" +"+'DCMA-C&CI P-40'!D15" +"+'DCMA-C&CI P-40'!E15" +"'DCMA IA P-40 '!D13" +"'DCMA IA P-40 '!D14" +"'DCMA IA P-40 '!E13" +"'DCMA IA P-40 '!C14" +"'DCMA IA P-40 '!F14" +"'SPS P-40'!D13" +"+'SPS P-40'!D14" +"'SPS P-40'!E13" +"+'SPS P-40'!E14" +"'SPS P-40'!F13" +"'SPS P-40'!F14" +"SUM(D15:D25)" +"'[2]Exhibit Data'!B50/1000" +"SUM(O27:O31)" +"E15-O27" +"G15-P27" +"I15-Q27" +"#REF!-R27" +"E21-O28" +"G21-P28" +"I21-Q28" +"(E27-E25)-O32" +"(G27-G25)-P32" +"(I27-I25)-Q32" +"(#REF!-#REF!)-R32" +"'DCMA P-1'!D15" +"0.125+0.029" +"SUM(D14:D25)" +"0.179-0.042" +"H13/F13" +"0.179-0.042" +"C13" +"C27" +"E13" +"C32" +"E13" +"'Vehicles P-5'!C13" +"+'Vehicles P-5'!G13" +"+'Vehicles P-5'!J13" +"G14/H12" +"179-42" +"'DCMA-FAA P-5'!C20" +"'DCMA-FAA P-5'!F27" +"+'DCMA-FAA P-5'!E22" +"'[2]Exhibit Data'!C$52/1000" +"I13*J13" +"E15/C15" +"ROUND(1.246+0.215,3)" +"'[2]03-07 Summary App Grp'!$P$9/1000" +"'[2]03-07 Summary App Grp'!$O$10/1000" +"SUM(C13:C17)" +"SUM(I13:I17)" +"C22" +"C27" +"'DCMA-FAA P-5'!C15" +"'DCMA-FAA P-5'!C17" +"'DCMA-FAA P-5'!F17" +"'DCMA-FAA P-5'!J13" +"'DCMA-FAA P-5'!J15" +"'DCMA-C&CI P-5'!C22" +"'DCMA-C&CI P-5'!F22" +"'DCMA-C&CI P-5'!I22" +"+'DCMA-C&CI P-5'!E22" +"'[2]Exhibit Data'!C$54/1000" +"9.835-0.032" +"C13*D13" +"'[2]03-07 Summary App Grp'!$O$25/1000" +"4.782-0.032" +"'[2]unit price_quantity'!$B$24" +"H15/F15" +"'[2]03-07 Summary App Grp'!$O$27/1000" +"[1]!Hub_Consolidation/1000/1000" +"'[2]unit price_quantity'!$C$29" +"'[2]03-07 Summary App Grp'!$P$28/1000" +"'[2]unit price_quantity'!$C$34" +"'[2]03-07 Summary App Grp'!$P$29/1000" +"SUM(C13:C19)" +"SUM(E13:E17)" +"C22" +"C27" +"'DCMA-C&CI P-5'!C13" +"'DCMA-C&CI P-5'!F13" +"+'DCMA-C&CI P-5'!F15" +"'DCMA-C&CI P-5'!I13" +"'DCMA-C&CI P-5'!I17" +"+'DCMA-C&CI P-5'!J17" +"'DCMA-C&CI P-5'!I19" +"'DCMA-RTAs P-5 '!C17" +"'DCMA-RTAs P-5 '!F17" +"'DCMA-RTAs P-5 '!I17" +"'[2]Exhibit Data'!B$51/1000" +"'[2]Exhibit Data'!$B$51/1000" +"C13*D13" +"SUM(C13:C14)" +"C17" +"C22" +"'DCMA-RTAs P-5 '!C13" +"'[2]Exhibit Data'!B$53/1000" +"'[2]Exhibit Data'!$B$53/1000" +"C13*D13" +"E15" +"SUM(C13:C17)" +"SUM(E13:E19)" +"+C20" +"E20" +"+C27" +"E27" +"'DCMA IA P-5 '!A13" +"'DCMA IA P-5 '!C13" +"+'SPS P-5'!H22" +"24.433-4.4-0.146" +"'[3]Exhibit Data'!D$42/1000" +"H14" +"'[3]Exhibit Data'!$B$43/1000+0.395+0.12" +"14.417-4.4-0.146-0.276" +"'[3]Exhibit Data'!$D$43/1000+0.795" +"4.108-0.001" +"4.395+0.021" +"'[3]Exhibit Data'!$D$45/1000-0.761" +"'[3]Exhibit Data'!$B$44/1000-0.394" +"'[3]Exhibit Data'!$C$44/1000+0.255" +"'[3]Exhibit Data'!$D$44/1000-0.034177" +"SUM(H14:H18)-0.001" +"SUM(K14:K18)" +"F22" +"+H22" +"F27" +"+H27" +"F36" +"+H36" +"'SPS P-5'!H14" +"'SPS P-5'!H16" +"'SPS P-5'!H18" +"'SPS P-5'!$K$14" +"'SPS P-5'!$K$16" +"'SPS P-5'!$K$18" +"'SPS P-5'!$N$14" +"'SPS P-5'!$N$16" +"'SPS P-5'!$N$18" +"SUM(P76:P80)" +"SUM(P76:P80)" +"SUM(P76:P80)" +"Application!J13" +"Application!J12" +"Application!A18" +"Application!D18" +"Application!G18" +"Application!K18" +"Application!A22" +"Application!G22" +"Application!K22" +"Application!A25" +"Application!G25" +"Application!K25" +"Application!O25" +"Application!A29" +"Application!K29" +"Application!A32" +"Application!G32" +"Application!K32" +"Application!A35" +"Application!K35" +"Application!A38" +"Application!G38" +"Application!K38" +"Application!A41" +"Application!A45" +"Application!G45" +"Application!K45" +"Application!A49" +"Application!G49" +"Application!K49" +"Application!R53" +"Application!R54" +"Application!R55" +"Application!R56" +"Application!R57" +"Application!R58" +"Application!R59" +"Application!R60" +"Application!P81" +"Application!C76" +"Application!F76" +"Application!I76" +"Application!M76" +"Application!P76" +"Application!C77" +"Application!F77" +"Application!I77" +"Application!M77" +"Application!P77" +"Application!C78" +"Application!F78" +"Application!I78" +"Application!M78" +"Application!P78" +"Application!C79" +"Application!F79" +"Application!I79" +"Application!M79" +"Application!P79" +"Application!C80" +"Application!F80" +"Application!I80" +"Application!M80" +"Application!P80" +"Application!P81" +"Application!A86" +"Application!N86" +"Application!A89" +"Application!N89" +"Application!A93" +"Application!F93" +"Application!N93" +"Application!A96" +"Application!#REF!" +"SUM(P70:P74)" +"SUM(P70:P74)" +"SUM(P70:P74)" +"Application!J13" +"Application!J12" +"Application!A18" +"Application!D18" +"Application!G18" +"Application!K18" +"Application!A22" +"Application!G22" +"Application!K22" +"Application!A25" +"Application!G25" +"Application!K25" +"Application!O25" +"Application!A29" +"Application!K29" +"Application!A32" +"Application!G32" +"Application!K32" +"Application!A35" +"Application!K35" +"Application!A38" +"Application!G38" +"Application!K38" +"Application!A41" +"Application!A45" +"Application!G45" +"Application!K45" +"Application!A49" +"Application!G49" +"Application!K49" +"Application!R53" +"Application!R54" +"Application!R55" +"Application!C70" +"Application!F70" +"Application!I70" +"Application!M70" +"Application!P70" +"Application!C71" +"Application!F71" +"Application!I71" +"Application!M71" +"Application!P71" +"Application!C72" +"Application!F72" +"Application!I72" +"Application!M72" +"Application!P72" +"Application!C73" +"Application!F73" +"Application!I73" +"Application!M73" +"Application!P73" +"Application!C74" +"Application!F74" +"Application!I74" +"Application!M74" +"Application!P74" +"Application!P75" +"Application!A81" +"Application!N81" +"Application!A84" +"Application!N84" +"Application!A88" +"Application!F88" +"Application!N88" +"Application!A91" +"Application!A94" +"(2*IF(C46=1,$A$22,IF(C46=2,$B$22,IF(C46=3,$C$22,IF(C46=4,$D$22,IF(C46=5,$A$33,IF(C46=6,$B$33,IF(C46=7,$C$33,IF(C46=8,$D$33))))))))*C37*C35^3*C40/C39/C41/(C41+C45)^2/C36)+(IF(C46=1,$A$23,IF(C46=2,$B$23,IF(C46=3,$C$23,IF(C46=4,$D$23,IF(C46=5,$A$34,IF(C46=6,$B$34,IF(C46=7,$C$34,IF(C46=8,$D$34))))))))*C37*C35/(C41+C45)/C42/C36)*IF(AND(C46>=1,C46<=8),1,1/0)" +"(IF(C46=1,$A$21,IF(C46=2,$B$21,IF(C46=3,$C$21,IF(C46=4,$D$21,IF(C46=5,$A$32,IF(C46=6,$B$32,IF(C46=7,$C$32,IF(C46=8,$D$32))))))))*C35*C37/C41/(C41+C45)/C36)*IF(AND(C46>=1,C46<=8),1,1/0)" +"(IF(C46=1,$A$20,IF(C46=2,$B$20,IF(C46=3,$C$20,IF(C46=4,$D$20,IF(C46=5,$A$31,IF(C46=6,$B$31,IF(C46=7,$C$31,IF(C46=8,$D$31))))))))*C37/(C41+C45)/C36)*IF(AND(C46>=1,C46<=8),1,1/0)" +"2*C39/C40*(C41/C44)^2*IF(AND(C46>=1,C46<=8),1,1/0)" +"0.82*C39*(C43*C41/C39/C45)^0.5*IF(AND(C46>=1,C46<=8),1,1/0)" +"'SI- Units'!D1" +"(2*IF(C46=1,$A$22,IF(C46=2,$B$22,IF(C46=3,$C$22,IF(C46=4,$D$22,IF(C46=5,$A$33,IF(C46=6,$B$33,IF(C46=7,$C$33,IF(C46=8,$D$33))))))))*C37*C35^3*C40/C39/C41/(C41+C45)^2/C36)+(IF(C46=1,$A$23,IF(C46=2,$B$23,IF(C46=3,$C$23,IF(C46=4,$D$23,IF(C46=5,$A$34,IF(C46=6,$B$34,IF(C46=7,$C$34,IF(C46=8,$D$34))))))))*C37*C35/(C41+C45)/C42/C36)*IF(AND(C46>=1,C46<=8),1,1/0)" +"(IF(C46=1,$A$21,IF(C46=2,$B$21,IF(C46=3,$C$21,IF(C46=4,$D$21,IF(C46=5,$A$32,IF(C46=6,$B$32,IF(C46=7,$C$32,IF(C46=8,$D$32))))))))*C35*C37/C41/(C41+C45)/C36)*IF(AND(C46>=1,C46<=8),1,1/0)" +"(IF(C46=1,$A$20,IF(C46=2,$B$20,IF(C46=3,$C$20,IF(C46=4,$D$20,IF(C46=5,$A$31,IF(C46=6,$B$31,IF(C46=7,$C$31,IF(C46=8,$D$31))))))))*C37/(C41+C45)/C36)*IF(AND(C46>=1,C46<=8),1,1/0)" +"2*C39/C40*(C41/C44)^2*IF(AND(C46>=1,C46<=8),1,1/0)" +"0.82*C39*(C43*C41/C39/C45)^0.5*IF(AND(C46>=1,C46<=8),1,1/0)" +"'COCOMO Data'!F3*(POWER('Project Oriented Data'!D11,'COCOMO Data'!G3)*PRODUCT('COCOMO Data'!E4:E18))" +"'Project Oriented Data'!D13/'Project Oriented Data'!D9" +"('Project Oriented Data'!D9*'Project Oriented Data'!D3)/('Project Oriented Data'!D11+'Project Oriented Data'!D12+'Project Oriented Data'!D14)" +"('Project Oriented Data'!D9*'Project Oriented Data'!D3)/'Project Oriented Data'!D11" +"CEILING('Project Oriented Data'!D10/'Project Oriented Data'!D13,1)" +"('Project Oriented Data'!D16+'Project Oriented Data'!D17)/('Project Oriented Data'!D11+'Project Oriented Data'!D12+'Project Oriented Data'!D14)" +"('Project Oriented Data'!D16+'Project Oriented Data'!D17)/'Project Oriented Data'!D9" +"CEILING('Project Oriented Data'!D3*'Project Oriented Data'!D9/('Project Oriented Data'!D16+'Project Oriented Data'!D17),1)" +"'Project Oriented Data'!D18/('Project Oriented Data'!D11+'Project Oriented Data'!D12+'Project Oriented Data'!D14)" +"(('Project Oriented Data'!D20*'Project Oriented Data'!D3)/'Project Oriented Data'!D4)/'Project Oriented Data'!D18" +"'Project Oriented Data'!D20/('Project Oriented Data'!D20+'Project Oriented Data'!D19)" +"'Project Oriented Data'!D19/('Project Oriented Data'!D19+'Project Oriented Data'!D20)" +"('Project Oriented Data'!D20+'Project Oriented Data'!D19)/'Project Oriented Data'!D8" +"FLOOR(('Function Oriented Data'!D3*'Function Oriented Data'!D8)+('Function Oriented Data'!D4*'Function Oriented Data'!D9)+('Function Oriented Data'!D5*'Function Oriented Data'!D10)+('Function Oriented Data'!D6*'Function Oriented Data'!D11)+('Function Oriented Data'!D7*'Function Oriented Data'!D12)*(0.65+(0.01*SUM('Function Oriented Data'!D13:D26))),1)" +"SUM('Function Oriented Data'!D13:D26)" +"1.08" +"FLOOR(D17*D19,1)" +"D20/'Project Oriented Data'!D9" +"('Project Oriented Data'!D3*'Project Oriented Data'!D9)/D20" +"D20/'Project Oriented Data'!D10" +"('Project Oriented Data'!D16+'Project Oriented Data'!D17)/'Metrics Calculation'!D20" +"D20/'Project Oriented Data'!D15" +"'Metrics Calculation'!D20/('Project Oriented Data'!D11+'Project Oriented Data'!D12+'Project Oriented Data'!D14)" +"'Project Oriented Data'!D18/'Metrics Calculation'!D20" +"(('Project Oriented Data'!D20/('Project Oriented Data'!D4/264))/'Metrics Calculation'!D20)" +"(('Project Oriented Data'!D19/('Project Oriented Data'!D4/264))/'Metrics Calculation'!D20)" +"SUM(F2:F3)" +"SUM(IF(Complete!A$2:A$563<>""TCS"",IF(Complete!C$2:C$563=E2,IF(Complete!E$2:E$563=""Red"",1,0))))" +"SUM(IF(Complete!A$2:A$563<>""TCS"",IF(Complete!C$2:C$563=E2,IF(Complete!E$2:E$563=""Yellow"",1,0))))" +"SUM(F4:F12)" +"SUM(F15:F19)" +"SUM(F20:F29)" +"SUM(IF(Complete!C$2:C$563=E20,IF(Complete!E$2:E$563=""Red"",1,0)))" +"SUM(IF(Complete!C$2:C$563=E20,IF(Complete!E$2:E$563=""Yellow"",1,0)))" +"SUM(IF(Complete!$B$2:$B$563=$B30,IF(Complete!$E$2:$E$563=""Red"",1,0)))" +"SUM(IF(Complete!$B$2:$B$563=$B30,IF(Complete!$E$2:$E$563=""Yellow"",1,0)))" +"SUM(IF(Complete!$A$2:$A$563=""TCS"",IF(Complete!C$2:C$563=E32,IF(Complete!E$2:E$563=""Red"",1,0))))" +"SUM(IF(Complete!$A$2:$A$563=""TCS"",IF(Complete!C$2:C$563=E32,IF(Complete!E$2:E$563=""Yellow"",1,0))))" +"+C29+1" +"IF(INDIRECT(B2 &""!"" & CHAR(64+D2) &C2)>0,FALSE,TRUE)" +"ISERROR(MATCH(""l"",INDIRECT(B3 & ""!"" & C3 & "":"" & D3)))" +"ISERROR(MATCH(""n"",INDIRECT(B4 & ""!"" & C4 & "":"" & D4)))" +"IF('s1'!B50=""l"",FALSE,TRUE)" +"AND(INDIRECT(B12 &""!"" & CHAR(64+D12) &C12)=0,G12)" +"NOT(G$6)" +"NOT(ISNUMBER(INDIRECT(B25 &""!"" & CHAR(64+D25) &C25)))" +"SUM(E9:E11)" +"SUM(F9:H9)" +"SUM(D9:D19)" +"SUM(D39:J39)" +"SUM(D60:I60)" +"SUM(D79:H79)" +"SUM(D79:D89)" +"IF(C10=0,0,C9/C10-1)" +"IF(C10=0,0,C9/C10-1)" +"IF(C17=0,0,F17/C17-1)" +"IF(C17=0,0,F17/C17-1)" +"IF(VALUE(C24)=0,0,F24/C24-1)" +"IF(VALUE(C24)=0,0,F24/C24-1)" +"IF(C10=0,0,C32/C10-1)" +"IF(C32=0,0,F32/C32-1)" +"IF(ISBLANK(D57),"""",""5"")" +"+C327" +"(G15-E15)*100" +"0.378+0.134" +"0.132+0.241" +"(G17/F17)*100" +"(D16/C16)*100" +"0.114+0.049+0.028+0.027+0.042+0.04" +"0.02+0.007+0.008+0.025+0.033" +"0.033+0.028+0.036+0.023" +"0.028+0.016+0.038+0.025" +"0.022+0.031+0.054+0.042" +"0.018+0.035+0.047+0.036" +"0.054+0.032+0.043+0.03+0.044" +"0.077+0.044+0.057+0.036+0.051" +"0.049+0.053" +"0.073+0.072" +"0.089+0.037" +"0.16+0.066" +"(D13/C13)*100" +"(E13/D13)*100" +"IF(OR(E3=""Y"",E3=""y""),F3*G3,""-"")" +"IF(OR(E3=""N"",E3=""n""),F3*G3,""-"")" +"A3+1" +"SUM(H3:H7)" +"A7+1" +"SUM(I10:I15)" +"SUM(H18:H20)" +"SUM(H23:H39)" +"SUM(H42:H52)" +"SUM(H55:H56)" +"SUM(H67:H70)" +"A77+1" +"SUM(I81)" +"SUM(H84:H125)" +"SUM(H126,H82,H75,H71,H65,H57,H53,H40,H21,H16,H8)" +"H128*0.0775" +"I128*0.078" +"'System Pricing'!A125+1" +"SUM(G4:G5)" +"A3+1" +"E4*F4" +"A5+1" +"msoBarTop" +"msoControlPopup" +"msoControlButton" +"msoBarPopup" +"msoControlComboBox" +"xlDown" +"xlCommentIndicatorOnly" +"xlCalculationAutomatic" +"xlA1" +"xlDisplayShapes" +"SUMPRODUCT($C$10:$C$35,D10:D35)" +"COUNTA(B5:B37)" +"COUNTA(A6:A38)" +"COUNTA(B5:B38)" +"COUNTA(ER5:ER38)" +"COUNTA(#REF!)" +"B13*C13" +"SUM(D18:D18)" +"0.3048*500" +"0.3048*10" +"10*0.3048" +"0.3042*32" +"16*0.3048" +"250*0.3048" +"200*0.3048" +"COUNT(A2:AZ157)" +"SUM(C2:C3)" +"$C$4" +"$C$8" +"$C$13" +"$C$19" +"SUM(C5:C7)" +"$C$22" +"$C$29" +"$C$36" +"$C$42" +"SUM(G3:G11)" +"SUM(C14:C18)" +"SUM(G16:G23)" +"SUM(C23:C28)" +"SUM(C53:C56)" +"$C$167" +"A60*B60" +"C60*4" +"$C$57" +"SUM(C106,C96,C90,C83,C76,C73,C67)" +"C110*2" +"$C$52" +"$C$61" +"SUM(C115:C124)" +"$C$107" +"C60*2" +"SUM(C130,C125)" +"C132/6" +"AVERAGE(C137:C166)" +"SUM(C2:C6)" +"SUM(C9:C9)" +"SUM(C12:C14)" +"12500084" +"75000*4" +"250000*4" +"C27*0.03+C27" +"$C$89" +"A38*B38" +"C38*4" +"$C$7" +"$C$10" +"$C$20" +"$C$15" +"C38*2" +"$C$27" +"$C$35" +"2*(A38*B38)" +"SUM(C50:C51)" +"SUM(C52,C53,C48)" +"C55/6" +"AVERAGE(C59:C88)" +"Example!#REF!" +"Example!A1" +"NOW()" +"SUM(J10:M10)" +"SUM(R10:AF10)" +"MIN(500,SUM(J14:M14,P14:Q14))" +"SUM(R14:AE14)" +"NOW()" +"SUM(J10:M10)" +"SUM(R10:AF10)" +"MIN(500,SUM(J14:M14,P14:Q14))" +"SUM(R14:AE14)" +"NOW()" +"SUM(J10:M10)" +"SUM(R10:AF10)" +"MIN(500,SUM(J14:M14,P14:Q14))" +"SUM(R14:AE14)" +"LOG(A13)" +"STDEV(B13:B24)" +"AVERAGE(A12:B12)" +"LOG(C12)" +"STDEV(D12:D19)" +"LOG(C8)" +"STDEV(D8:D17)" +"LOG(C4)" +"STDEV(D4:D17)" +"LOG(D12)" +"F12/C12" +"I12/C12" +"STDEV(E12:E16)" +"AVERAGE(D12:D16)" +"STDEV(D12:D16)" +"COUNT(D12:D16)" +"D21/(D22^0.5)" +"K17" +"N23*(O23^2)" +"(P25/8)^0.5" +"P23+P24" +"1000*G20" +"AVERAGE(F35:F39)" +"STDEV(F35:F39)" +"COUNT(F35:F39)" +"LOG($D3)" +"NORMSINV($I3)" +"LOG(D3)" +"(F3-3/8)/15.25" +"NORMSINV(I3)" +"(Q3-3/8)/12.25" +"NORMSINV(I3)" +"LOG(X3)" +"NORMSINV(I10)" +"STDEV(T3:T14)" +"STDEV(E3:E17)" +"LOG(G7)" +"STDEV(H7:H16)" +"STDEV(N8:N16)" +"AVERAGE(B3,C3)" +"(F3-3/8)/7.25" +"NORMSINV(G3)" +"LOG(E3)" +"NORMSINV(G3)" +"LOG(E3)" +"F3+1" +"STDEV(J3:J9)" +"LOG(C5)" +"STDEV(D5:D10)" +"LOG(E14)" +"(G14-3/8)/8.25" +"NORMSINV(H14)" +"LOG($E$15)" +"(E23-3/8)/5.25" +"NORMSINV(F23)" +"LOG(C23)" +"NORMSINV(F23)" +"LOG(J23)" +"NORMSINV(F23)" +"NORMSINV(F23)" +"NORMSINV(F23)" +"STDEV(D23:D27)" +"LOG(B6)" +"STDEV(C6:C17)" +"LOG(D5)" +"STDEV(E5:E10)" +"LOG(D6)" +"STDEV(E6:E19)" +"STDEV(E24:E31)" +"STDEV(E35:E40)" +"LOG(A7)" +"STDEV(B7:B14)" +"LOG(A11)" +"STDEV(B11:B30)" +"1/A12" +"LOG(B12)" +"STDEV(C12:C56)" +"STDEV(F2:F311)" +"A3+1" +"A200+1" +"A276+1" +"+SUM(F5:F14)" +"+SUM(F19:F56)" +"+SUM(F61:F77)" +"SUM(F82:F108)" +"SUM(F113:F120)" +"SUM(F125:F131)" +"+F133+F122+F110+F79+F58+F16" +"+SUM(F5:F10)" +"+SUM(F16:F53)" +"+SUM(F57:F67)" +"+F12+F55+F69+F78" +"7+3" +"7+3" +"7+3" +"7+3" +"J1" +"J3" +"J32" +"#REF!" +"J76" +"J70" +"J144" +"A2" +"A9" +"IF(H2>G2,""Out of compliance"",""Good!"")" +"A2" +"SUM(E4:H4)" +"SUM(D4:D24)" +"SUM(D28:D35)" +"SUM(D42:D49)" +"SUM(D54:D72)" +"SUM(D74,D50,D37,D25)" +"IF(OR(H10=""error"",H27=""error"",H43=""error"",H66=""error"",H78=""error"",H55=""error"",H90=""error"",H101=""error"",H111=""error""),""error"",(2*H10+H27+H43+H66+H78+H55+H90+H101+H111)/10)" +"IF(H6=""error"",""error"",IF(H6<0.9,""below basic level"",IF(H6<1.8,""basic level"",IF(H6<3.4,""intermediate level"",""comprehensive level""))))" +"IF(H6=""error"",""error"",IF(H6<0.9,""below basic level"",IF(H6<1.8,""basic level"",IF(H6<3.4,""intermediate level"",""comprehensive level""))))" +"IF(H6=""error"",""error"",IF(H6<0.9,""below basic level"",IF(H6<1.8,""basic level"",IF(H6<3.4,""intermediate level"",""comprehensive level""))))" +"IF(H6=""error"",""error"",IF(H6<0.9,""below basic level"",IF(H6<1.8,""basic level"",IF(H6<3.4,""intermediate level"",""comprehensive level""))))" +"IF(H6=""error"",""error"",IF(H6<0.8,""move to minimal level"",IF(H6<1.8,""move to intermediate level"", IF(AND(H6>1.8, OR(F45=""n"",F80=""n"")),""add/integrate CAM"",IF(AND(H6>1.8, OR(F57=""n"",F92=""n"")),""add/integrate PDM"",IF(AND(H6>1.8, F103=""n""),""add/integrate catalog facility"",""none identified""))))))" +"IF(H6=""error"",""error"",IF(H6<0.8,""move to minimal level"",IF(H6<1.8,""move to intermediate level"", IF(AND(H6>1.8, OR(F45=""n"",F80=""n"")),""add/integrate CAM"",IF(AND(H6>1.8, OR(F57=""n"",F92=""n"")),""add/integrate PDM"",IF(AND(H6>1.8, F103=""n""),""add/integrate catalog facility"",""none identified""))))))" +"IF(H6=""error"",""error"",IF(H6<0.8,""move to minimal level"",IF(H6<1.8,""move to intermediate level"", IF(AND(H6>1.8, OR(F45=""n"",F80=""n"")),""add/integrate CAM"",IF(AND(H6>1.8, OR(F57=""n"",F92=""n"")),""add/integrate PDM"",IF(AND(H6>1.8, F103=""n""),""add/integrate catalog facility"",""none identified""))))))" +"IF(H6=""error"",""error"",IF(H6<0.8,""move to minimal level"",IF(H6<1.8,""move to intermediate level"", IF(AND(H6>1.8, OR(F45=""n"",F80=""n"")),""add/integrate CAM"",IF(AND(H6>1.8, OR(F57=""n"",F92=""n"")),""add/integrate PDM"",IF(AND(H6>1.8, F103=""n""),""add/integrate catalog facility"",""none identified""))))))" +"IF(OR(H11=""error"",H16=""error"",H20=""error""),""error"",(H11+H16)*H20/10)" +"IF(OR(G12=""error"",G13=""error"",G14=""error"",G15=""error""),""error"",IF(G12=0,0,IF(G12=1,SUM(G13:G15)*5/6)))" +"IF(F12=""y"",1,IF(F12=""n"",0,""error""))" +"IF(F14=""y"",2,IF(F14=""n"",0,""error""))" +"IF(F15=""y"",3,IF(F15=""n"",0,""error""))" +"IF(OR(G17=""error"",G18=""error"",G19=""error""),""error"",SUM(G17:G19))" +"IF(OR(G21=""error"",G22=""error"",G23=""error"",G24=""error"",G25=""error""),""error"",SUM(G21:G25)/5)" +"IF(F21="""",""error"",(IF(F21<10,1,IF(F21<20,2,IF(F21<30,3,IF(F21<50,4,IF(F21<=100,5,""error"")))))))" +"IF(F29=""n"",0,IF(OR(H28=""error"",H34=""error""),""error"",(H28*H34)/5))" +"IF(OR(G31=""error"",G32=""error"",G33=""error""),""error"",(G31*G32*G33)/4)" +"IF(F29=""n"",0,IF(AND(F29=""y"",F30=""y"",F31=""n""),2,IF(AND(F29=""y"",F30=""n"",F31=""y""),3,IF(AND(F29=""y"",F30=""y"",F31=""y""),5,""error""))))" +"IF(F32=""y"",2,IF(F32=""n"",1,""error""))" +"IF(F29=""n"",0,IF(OR(G35=""error"",G36=""error"",G37=""error"",G38=""error"",G39=""error"",G40=""error"",G41=""error""),""error"",5*SUM(G35:G41)/31))" +"IF(F37="""",""error"",(IF(F37<0,""error"",(IF(F37<10,5,IF(F37<20,4,IF(F37<30,3,IF(F37<50,2,IF(F37<=100,1,""error"")))))))))" +"IF(F39=""y"",3,IF(OR(F39=""n"",F39=""""),0,""error""))" +"IF(F41="""",""error"",IF(AND(F41>0,F41<25),MIN(F41,5),""error""))" +"IF(F45=""n"",0,IF(OR(H44=""error"",H49=""error""),""error"",(H44*H49)/5))" +"IF(OR(F45=""n"",F45=""""),0,IF(AND(F46=""y"",F47=""n"",F48=""n""),1,IF(AND(OR(F46=""y"",F46=""n"",F46=""""),F47=""y"",F48=""n""),2,IF(AND(OR(F46=""y"",F46=""n"",F46=""""),F47=""n"",F48=""y""),3,IF(AND(OR(F46=""y"",F46=""n"",F46=""""),F47=""y"",F48=""y""),5,""error"")))))" +"IF(OR(F45=""n"",F45=""""),0,IF(OR(G50=""error"",G51=""error"",G52=""error"",G53=""error"",G49),""error"",SUM(G50:G53)/4))" +"IF(OR(F57=""n"",F57=""""),0,IF(OR(G62=""error"",G63=""error"",G64=""error""),""error"",(G62+G63+G64)/3))" +"IF(OR(F29=""n"",F68=""n""),0,IF(OR(H67=""error"",H73=""error""),""error"",IF(F29=""n"",0,(H67*H73)/5)))" +"IF(OR(F29=""n"",F68=""n""),0,IF(OR(G68=""error"",G69=""error"",G70=""error"",G71=""error"",G72=""error""),""error"",(G68*G69*G70*G71*G72/1.0125)))" +"IF(F69=""y"",1.5,IF(F69=""n"",1,""error""))" +"IF(OR(F29=""n"",F68=""n""),0,IF(OR(G74=""error"",G75=""error"",G76=""error""),""error"",(G74+G75+G76)/3))" +"IF(F74="""",""error"",IF(F74<20,1,IF(F74<40,2,IF(F74<60,3,IF(F74<80,4,IF(F74<=100,5,""error""))))))" +"IF(OR(F45=""n"",F80=""n""),0,IF(OR(H79=""error"",H85=""error""),""error"",(H79*H85)/5))" +"IF(OR(F45=""n"",F80=""n""),0,IF(G86=""error"",""error"",(G86+G87+G88)/3))" +"IF(OR(F57=""n"",F92=""n""),0,IF(OR(H91=""error"",H96=""error""),""error"",(H91*H96)/5))" +"IF(OR(F57=""n"",F92=""n""),0,IF(OR(G92=""error"",G93=""error"",G94=""error"",G95=""error""),""error"",(G92*G93*G94*G95*5/6)))" +"IF(OR(F57=""n"",F92=""n""),0,IF(G97=""error"",""error"",(G97+G98+G99)/3))" +"IF(OR(F103=""n"",F103=""""),0,IF(OR(H102=""error"",H106=""error""),""error"",(H102*H106)/5))" +"IF(OR(F103=""n"",F103=""""),0,IF(AND(F104=""y"",F105=""n""),3,IF(AND(OR(F104=""n"",F104=""y""),F105=""y""),5,""error"")))" +"IF(OR(F103=""n"",F103=""""),0,IF(OR(G107=""error"",G108=""error"",G109=""error""),""error"",SUM(G107:G109)/3))" +"IF(OR(F113=""n"",F113=""""),0,IF(H112=""error"",""error"",(H112*H116)/5))" +"IF(OR(F113=""n"",F113=""""),0,IF(OR(G117=""error"",G118=""error"",G119=""error"",G120=""error"",G121=""error""),""error"",SUM(G117:G121)/5))" +"IF(EXACT(""s"", E11), C11*F11*$D$5, C11*F11*$D$4)" +"(C15+C14+C13+C12+C11)*D4" +"G13+G15+G16" +"G13" +"VLOOKUP($A8,Products!$A$3:'Products'!$F$39,2, FALSE)" +"VLOOKUP($A8,Products!$A$3:'Products'!$F$39,3, FALSE)" +"VLOOKUP($A8,Products!$A$3:'Products'!$F$39,4, FALSE)" +"VLOOKUP($A8,Products!$A$3:'Products'!$F$39,5, FALSE)" +"F8*D8" +"SUM(G8:G12)" +"G121" +"SUM(G118:G120)" +"G131" +"SUM(G127:G130)" +"G163" +"SUM(G157:G162)" +"G191" +"SUM(G182:G190)" +"VLOOKUP($A5, Configurations!$A$4:'Configurations'!$G$192, 4, FALSE)" +"VLOOKUP($A5, Configurations!$A$4:'Configurations'!$G$192, 3, FALSE)" +"C29" +"F29" +"IF($B$5<$B$6,$A$5,IF($B$5>$B$6,$A$6, ""Systems Equivalent Cost""))" +"IF($B$5>$B$6,$A$5,IF($B$5<$B$6,$A$6, ""Systems Equivalent Cost""))" +"MAX(B6,B5) - MIN(B6,B5)" +"MAX($B$6,$B$5)/MIN($B$6,$B$5)" +"CONCATENATE(B9, "" configuration is "", FIXED( B11, 2), "" times more expensive than "", B8, "" configuration"")" +"VLOOKUP($B19, Configurations!$A$4:'Configurations'!$G$192, 3, FALSE)" +"VLOOKUP($E19, Configurations!$A$4:'Configurations'!$G$192, 3, FALSE)" +"MAX(F19,C19)/MIN(F19,C19)" +"SUM(C19:C28)" +"E12*8" +"A2+1" +" A2 + 1" +"A49+1" +"B9/$O9" +"B9-D9" +"H9/$N9" +"G7/1959668327" +"J7/1701051571" +"1-SUM(C9:C11)" +"1-B30" +"B6*D6" +"A11+1" +"C15/B15" +"AVERAGE(B6:B16)" +"B6*D6" +"A11+1" +"C16/B16" +"AVERAGE(B6:B16)" +"B6*D6" +"A11+1" +"C16/B16" +"AVERAGE(B6:B16)" +"N49*O49*Q49*R49" +"D9-E9" +"D9-E9" +"D9-E9" +"D9-E9" +"D4+F4" +"A4+7" +"A17+7" +"SUM(D4:D19)" +"G4*I4" +"I9" +"SUM(J4:J45)" +"SUM(J49:J57)" +"A4+10" +"A55+1" +"A55+10" +"G4*I4" +"budget!A43" +"K49*0.05" +"SUM(J4:J48)" +"SUM(J4:J49)" +"187680+15000+750" +"SUM(J54:J58)" +"SUM(G67)" +"SUM(G67:G76)" +"H77*0.05" +"SUM(G71:G79)" +"SUM(I68:I81)" +"I83/I68" +"SUM(D89:F89)" +"G89*3/13/5" +"H89*$I$85" +"ROUNDUP(I89,-1)" +"SUM(F8)" +"G18*0.05" +"SUM(F8:F17)" +"SUM(F12:F18)" +"SUM(H9:H20)" +"H22/H9" +"SUM(C33:E33)" +"F33*3/13/5" +"G33*$H$24" +"ROUNDUP(H33,-1)" +"I42" +"SUM(F5)" +"G49" +"G15*0.05" +"SUM(F5:F14)" +"SUM(F9:F15)" +"SUM(H6:H17)" +"H19/H6" +"SUM(C26:E26)" +"F26*12/52/5" +"G26*$H$21" +"ROUNDUP(H26,-1)" +"SUM(G26:G29)" +"G30*E64" +"200/260" +"E39*12" +"A4" +"SUM(F39:F41)" +"C36" +"G42*H42" +"SUM(F43:F44)" +"G42-I42" +"G42-I42" +"SUM(G45:G47)" +"SUM(D48:D55)" +"D57/D52" +"H26" +"I26" +"H64*E64" +"IF(OR($IA$4="""",B5=""""),"""",$IA$4*B5)" +"IF(C8="""","""",IF(C8=$IA$4,""大当たり！"",""はずれ！もう一度考えよう！""))" +"IF(C8="""","""",IF(C8=$IA$4,""大当たり！"",""はずれ！もう一度考えよう！""))" +"IF(C8="""","""",IF(C8=$IA$4,""大当たり！"",""はずれ！もう一度考えよう！""))" +"IF(C8="""","""",IF(C8=$IA$4,""大当たり！"",""はずれ！もう一度考えよう！""))" +"IF(C8="""","""",IF(C8=$IA$4,""大当たり！"",""はずれ！もう一度考えよう！""))" +"IF(OR($B$10="""",B13=""""),"""",IF($B$10*B12=B13,""○"",""×""))" +"IF(OR($IA$4="""",B5=""""),"""",$IA$4/B5)" +"IF(C8="""","""",IF(C8=$IA$4,""大当たり！"",""はずれ！もう一度考えよう！""))" +"IF(C8="""","""",IF(C8=$IA$4,""大当たり！"",""はずれ！もう一度考えよう！""))" +"IF(C8="""","""",IF(C8=$IA$4,""大当たり！"",""はずれ！もう一度考えよう！""))" +"IF(C8="""","""",IF(C8=$IA$4,""大当たり！"",""はずれ！もう一度考えよう！""))" +"IF(C8="""","""",IF(C8=$IA$4,""大当たり！"",""はずれ！もう一度考えよう！""))" +"IF(OR($B$10="""",B13=""""),"""",IF(ROUND($B$10/B12,1)=B13,""○"",""×""))" +"H5*I5" +"N20*O20" +"SUM(E7,F8,G8,H8)" +"B4/37" +"B4+B5" +"B6+B7" +"B8+B9" +"B10+B11" +"B12" +"B13+B14" +"B15+B16" +"B17+B18" +"B19+B20" +"B21" +"B23+B24" +"C24+C23" +"B25+B26" +"B27" +"B31+B32" +"B33" +"B35+B36" +"B37+B38" +"B39+B40" +"B41+B42+B43" +"B44" +"B45+B46+B47" +"C30*37" +"B48+B49" +"B50+B51" +"B52" +"B54+B55" +"B56+B57+B58" +"B59" +"B60+B61" +"B62+B63" +"B64+B65" +"B66" +"B67+B68" +"B69" +"B71+B72" +"B73+B74" +"B75" +"B79+B80" +"B4/37" +"B4+B5" +"B6+B7" +"B8+B9" +"B10+B11" +"B12" +"B13+B14" +"B15+B16" +"B17+B18" +"B19+B20" +"B21" +"B23+B24" +"C24+C23" +"B25+B26" +"B27" +"B31+B32" +"B33" +"B35+B36" +"B37+B38" +"B39+B40" +"B41+B42+B43" +"B44" +"B45+B46+B47" +"C30*37" +"B48+B49" +"B50+B51" +"B52" +"B54+B55" +"B56+B57+B58" +"B59" +"B60+B61" +"B62+B63" +"B64+B65" +"B66" +"B67+B68" +"B69" +"B71+B72" +"B73+B74" +"B75" +"B79+B80" +"B4/37" +"B4+B5" +"B6+B7" +"B8+B9" +"B10+B11" +"B12" +"B13+B14" +"B15+B16" +"B17+B18" +"B19+B20" +"B21" +"B23+B24" +"C24+C23" +"B25+B26" +"B27" +"B31+B32" +"B33" +"B35+B36" +"B37+B38" +"B39+B40" +"B41+B42+B43" +"B44" +"B45+B46+B47" +"C30*37" +"B48+B49" +"B50+B51" +"B52" +"B54+B55" +"B56+B57+B58" +"B59" +"B60+B61" +"B62+B63" +"B64+B65" +"B66" +"B67+B68" +"B69" +"B71+B72" +"B73+B74" +"B75" +"B79+B80" +"B4/37" +"B4+B5" +"B6+B7" +"B8+B9" +"B10+B11" +"B12" +"B13+B14" +"B15+B16" +"B17+B18" +"B19+B20" +"B21" +"B23+B24" +"C24+C23" +"B25+B26" +"B27" +"B31+B32" +"B33" +"B35+B36" +"B37+B38" +"B39+B40" +"B41+B42+B43" +"B44" +"B45+B46+B47" +"C30*37" +"B48+B49" +"B50+B51" +"B52" +"B54+B55" +"B56+B57+B58" +"B59" +"B60+B61" +"B62+B63" +"B64+B65" +"B66" +"B67+B68" +"B69" +"B71+B72" +"B73+B74" +"B75" +"B79+B80" +"B4/37" +"B4+B5" +"B6+B7" +"B8+B9" +"B10+B11" +"B12" +"B13+B14" +"B15+B16" +"B17+B18" +"B19+B20" +"B21" +"B23+B24" +"C24+C23" +"B25+B26" +"B27" +"B31+B32" +"B33" +"B35+B36" +"B37+B38" +"B39+B40" +"B41+B42+B43" +"B44" +"B45+B46+B47" +"C30*37" +"B48+B49" +"B50+B51" +"B52" +"B54+B55" +"B56+B57+B58" +"B59" +"B60+B61" +"B62+B63" +"B64+B65" +"B66" +"B67+B68" +"B69" +"B71+B72" +"B73+B74" +"B75" +"B79+B80" +"B4/37" +"B4+B5" +"B6+B7" +"B8+B9" +"B10+B11" +"B12" +"B13+B14" +"B15+B16" +"B17+B18" +"B19+B20" +"B21" +"B23+B24" +"C24+C23" +"B25+B26" +"B27" +"B31+B32" +"B33" +"B35+B36" +"B37+B38" +"B39+B40" +"B41+B42+B43" +"B44" +"B45+B46+B47" +"C30*37" +"B48+B49" +"B50+B51" +"B52" +"B54+B55" +"B56+B57+B58" +"B59" +"B60+B61" +"B62+B63" +"B64+B65" +"B66" +"B67+B68" +"B69" +"B71+B72" +"B73+B74" +"B75" +"B79+B80" +"B4/37" +"B4+B5" +"B6+B7" +"B8+B9" +"B10+B11" +"B12" +"B13+B14" +"B15+B16" +"B17+B18" +"B19+B20" +"B21" +"B23+B24" +"C24+C23" +"B25+B26" +"B27" +"B31+B32" +"B33" +"B35+B36" +"B37+B38" +"B39+B40" +"B41+B42+B43" +"B44" +"B45+B46+B47" +"C30*37" +"B48+B49" +"B50+B51" +"B52" +"B54+B55" +"B56+B57+B58" +"B59" +"B60+B61" +"B62+B63" +"B64+B65" +"B66" +"B67+B68" +"B69" +"B71+B72" +"B73+B74" +"B75" +"B79+B80" +"'Liquid-Fission Products'!B4+'Liquid-Dissolved Gases'!B4" +"B4/37" +"B4+B5" +"B6+B7" +"B8+B9" +"B10+B11" +"B12" +"B13+B14" +"B15+B16" +"B17+B18" +"B19+B20" +"B21" +"B23+B24" +"C24+C23" +"B25+B26" +"B27" +"B31+B32" +"B33" +"B35+B36" +"B37+B38" +"B39+B40" +"B41+B42+B43" +"B44" +"B45+B46+B47" +"B48+B49" +"B50+B51" +"B52" +"B54+B55" +"B56+B57+B58" +"B59" +"B60+B61" +"B62+B63" +"B64+B65" +"B66" +"B67+B68" +"B69" +"B71+B72" +"B73+B74" +"B75" +"B79+B80" +"E28-E26" +"E26/0.87" +"N26/0.89" +"(D26/0.87)-D26" +"4*SUM(C10:C13)/4" +"SUM(D10:D13)" +"4*SUM(C14:C17)/4" +"SUM(D14:D17)" +"SUM(D18:D21)" +"4*SUM(C22:C25)/4" +"SUM(D22:D25)" +"4*SUM(C26:C29)/4" +"SUM(D26:D29)" +"AVERAGE(E26:E29)" +"4*SUM(C30:C33)/4" +"SUM(D30:D33)" +"AVERAGE(E30:E33)" +"4*SUM(C34:C37)/4" +"SUM(D34:D37)" +"AVERAGE(E34:E37)" +"I60*('[1]Forecast Assumptions'!G21)^0.25" +"C4*37" +"H4" +"H5/3" +"G5/K5" +"H5/K5" +"H5/3" +"H5/3" +"H6/2" +"H6/2" +"H7" +"H9/2" +"H10" +"C18+C19" +"H15" +"C27+C28" +"H16/2" +"H16/2" +"H17/2" +"H18" +"H21" +"H22/2" +"H22/2" +"L4+L5+L6+L7+L8+L9+L10+L11+L12+L13+L14+L15+L16+L17+L18+L19+L20+L21+L22+L23+L24+L25+L26+L27+L28+L29+L30" +"H23" +"H25/2" +"H26" +"H27/2" +"H28" +"H30" +"C4*37" +"H4" +"H5/3" +"G5/K5" +"H5/K5" +"H5/3" +"H5/3" +"H6/2" +"H6/2" +"H7" +"H9/2" +"H10" +"C18+C19" +"H15" +"C27+C28" +"H16/2" +"H16/2" +"H17/2" +"H18" +"H21" +"H22/2" +"H22/2" +"L4+L5+L6+L7+L8+L9+L10+L11+L12+L13+L14+L15+L16+L17+L18+L19+L20+L21+L22+L23+L24+L25+L26+L27+L28+L29+L30" +"H23" +"H25/2" +"H26" +"H27/2" +"H28" +"H30" +"C4*37" +"H4" +"H5/3" +"G5/K5" +"H5/K5" +"H5/3" +"H5/3" +"H6/2" +"H6/2" +"H7" +"H9/2" +"H10" +"C18+C19" +"H15" +"C27+C28" +"H16/2" +"H16/2" +"H17/2" +"H18" +"H21" +"H22/2" +"H22/2" +"L4+L5+L6+L7+L8+L9+L10+L11+L12+L13+L14+L15+L16+L17+L18+L19+L20+L21+L22+L23+L24+L25+L26+L27+L28+L29+L30" +"H23" +"H25/2" +"H26" +"H27/2" +"H28" +"H30" +"C4*37" +"H4" +"H5/3" +"G5/K5" +"H5/K5" +"H5/3" +"H5/3" +"H6/2" +"H6/2" +"H7" +"H9/2" +"H10" +"C18+C19" +"H15" +"C27+C28" +"H16/2" +"H16/2" +"H17/2" +"H18" +"H21" +"H22/2" +"H22/2" +"L4+L5+L6+L7+L8+L9+L10+L11+L12+L13+L14+L15+L16+L17+L18+L19+L20+L21+L22+L23+L24+L25+L26+L27+L28+L29+L30" +"H23" +"H25/2" +"H26" +"H27/2" +"H28" +"H30" +"C4*37" +"H4" +"H5/3" +"G5/K5" +"H5/K5" +"H5/3" +"H5/3" +"H6/2" +"H6/2" +"H7" +"H9/2" +"H10" +"C18+C19" +"H15" +"C27+C28" +"H16/2" +"H16/2" +"H17/2" +"H18" +"H21" +"H22/2" +"H22/2" +"L4+L5+L6+L7+L8+L9+L10+L11+L12+L13+L14+L15+L16+L17+L18+L19+L20+L21+L22+L23+L24+L25+L26+L27+L28+L29+L30" +"H23" +"H25/2" +"H26" +"H27/2" +"H28" +"H30" +"C4*37" +"H4" +"H5/3" +"G5/K5" +"H5/K5" +"H5/3" +"H5/3" +"H6/2" +"H6/2" +"H7" +"H9/2" +"H10" +"C18+C19" +"H15" +"C27+C28" +"H16/2" +"H16/2" +"H17/2" +"H18" +"H21" +"H22/2" +"H22/2" +"L4+L5+L6+L7+L8+L9+L10+L11+L12+L13+L14+L15+L16+L17+L18+L19+L20+L21+L22+L23+L24+L25+L26+L27+L28+L29+L30" +"H23" +"H25/2" +"H26" +"H27/2" +"H28" +"H30" +"C4*37" +"H4" +"H5/3" +"G5/K5" +"H5/K5" +"H5/3" +"H5/3" +"H6/2" +"H6/2" +"H7" +"H9/2" +"H10" +"C18+C19" +"H15" +"C27+C28" +"H16/2" +"H16/2" +"H17/2" +"H18" +"H21" +"H22/2" +"H22/2" +"L4+L5+L6+L7+L8+L9+L10+L11+L12+L13+L14+L15+L16+L17+L18+L19+L20+L21+L22+L23+L24+L25+L26+L27+L28+L29+L30" +"H23" +"H25/2" +"H26" +"H27/2" +"H28" +"H30" +"'Liquid-Fission Products'!B4+'Liquid-Dissolved Gases'!B4" +"B4" +"B5/37" +"B5+B6+B7" +"G5/K5" +"H5/K5" +"B8+B9" +"B10" +"B12+B13" +"B14" +"B18+B19" +"B20" +"B21+B22" +"B23+B24" +"B25" +"B27+B28" +"B29" +"B30+B31" +"B32" +"B34+B35" +"B36" +"B37+B38" +"B39" +"B44" +"L4+L5+L6+L7+L8+L9+L10+L11+L12+L13+L14+L15+L16+L17+L18+L19+L20+L21+L22+L23+L24+L25+L26+L27+L28+L29+L30" +"VLOOKUP(A2,CourseTitles!$A$1:$B$36,2)" +"VLOOKUP(E2,SequenceTables!$A$1:$C$54,2)" +"VLOOKUP(E2,SequenceTables!$A$1:$C$54,3)" +"CourseList!A47" +"CourseList!A22" +"CourseList!A56" +"CourseList!A23" +"CourseList!A55" +"CourseList!A24" +"CourseList!A46" +"CourseList!A26" +"CourseList!A29" +"CourseList!A53" +"CourseList!A44" +"CourseList!A18" +"CourseList!A43" +"CourseList!A50" +"CourseList!A19" +"CourseList!A31" +"CourseList!A33" +"CourseList!A3" +"CourseList!A20" +"CourseList!A32" +"CourseList!A34" +"CourseList!A41" +"CourseList!A4" +"CourseList!A36" +"CourseList!A57" +"CourseList!A48" +"CourseList!A52" +"SUM(B9:B29)" +"SUM(B93:B117)" +"SUM(B143:B144)" +"SUM(B150:C150)" +"VLOOKUP(A2,CourseTitles!$A$1:$B$36,2)" +"VLOOKUP(E2,SequenceTables!$A$1:$C$54,2)" +"VLOOKUP(E2,SequenceTables!$A$1:$C$54,3)" +"CourseList!A37" +"CourseList!A18" +"CourseList!A48" +"CourseList!A53" +"CourseList!A20" +"CourseList!A54" +"CourseList!A22" +"CourseList!A45" +"CourseList!A23" +"CourseList!A36" +"CourseList!A47" +"CourseList!A55" +"CourseList!A44" +"CourseList!A51" +"CourseList!A25" +"CourseList!A3" +"CourseList!A28" +"CourseList!A49" +"CourseList!A4" +"CourseList!A41" +"CourseList!A30" +"E16+G16+I16" +"+I15*0.164" +"E16+G16+I16" +"F19*E16" +"K19/K16*1" +"F27*E16" +"K27/K16*1" +"F34*E16" +"K34/K16*1" +"F43*E16" +"K43/K16*1" +"E19+E27+E34+E43" +"K44+K35+K28+K20" +"NOW()" +"TODAY()" +"+'DIR Wksht#1'!E1" +"E16+G16+I16" +"+E16+G16+I16" +"F19*E16" +"L19/L16*1" +"F20*E19" +"+L20/L16" +"F21*E19" +"+L21/L16" +"+L22/L16" +"F23*E19" +"+L23/L16" +"SUM(E20:E23)" +"F27*E16" +"L27/L16*1" +"+L28/L16" +"+L29/L16" +"+L30/L16" +"SUM(E28:E30)" +"F34*E16" +"L34/L16*1" +"+L36/L16" +"+L37/L16" +"+L38/L16" +"F43*E16" +"L43/L16*1" +"+L44/L16" +"+L45/L16" +"SUM(E44:E45)" +"+E19+E34+E43+E27" +"+L19+L27+L34+L43" +"L49/L16*1" +"E49+G49+I49" +"NOW()" +"TODAY()" +"+'DIR Wksht#1'!E1" +"+'DIR Wksht#2'!E6" +"+'DIR Wksht#2'!L19" +"+'DIR Wksht#2'!L27" +"+'DIR Wksht#2'!L34" +"+'DIR Wksht#2'!L43" +"+B5+D5+F5+H5" +"+'DIR Wksht#2'!L20+'DIR Wksht#2'!L21" +"+'DIR Wksht#2'!L28+'DIR Wksht#2'!L29" +"+'DIR Wksht#2'!L37+'DIR Wksht#2'!L36" +"+'DIR Wksht#2'!L44" +"+'DIR Wksht#2'!L20" +"+'DIR Wksht#2'!L28" +"+'DIR Wksht#2'!L36" +"+J14/J15" +"SUM(J5:J13)" +"+'DIR Wksht#2'!G6" +"+'DIR Wksht#1'!E1" +"+'DIR Wksht#2'!E6" +"+I14" +"+'DIR Wksht#1'!G16" +"+'DIR Wksht#1'!F16" +"E14+G14" +"+'DIR Wksht#1'!G19" +"+E19" +"G14*H25" +"+G25" +"+'DIR Wksht#1'!G27" +"G14*H47" +"+'DIR Wksht#1'!G34" +"G14*H67" +"+'DIR Wksht#1'!G43" +"G14*H90" +"++E19+E42+E60+E84" +"F19+F42+F60+F84" +"+G25+G47+G67+G90" +"SUM(I19:I99)" +"E101+G101" +"NOW()" +"TODAY()" +"COUNT(Inventory!K2:K2234)" +"SUM(Inventory!K2:K2234)/1000" +"COUNT(Inventory!K2762:K3378)" +"SUM(Inventory!K2762:K3378)/1000" +"COUNT(Inventory!K2235:K2761)" +"SUM(Inventory!K2235:K2761)/1000" +"COUNT(Inventory!K3513:K3871)" +"SUM(Inventory!K3513:K3871)/1000" +"COUNT(Inventory!K3379:K3512)" +"SUM(Inventory!K3379:K3512)/1000" +"COUNT(Inventory!K3949:K4038)" +"SUM(Inventory!K3949:K4038)/1000" +"COUNT(Inventory!K4208:K4273)" +"SUM(Inventory!K4208:K4273)/1000" +"COUNT(Inventory!K3872:K3948)" +"SUM(Inventory!K3872:K3948)/1000" +"COUNT(Inventory!K4341:K4380)" +"SUM(Inventory!K4341:K4380)/1000" +"COUNT(Inventory!K4139:K4177)" +"SUM(Inventory!K4139:K4177)/1000" +"COUNT(Inventory!K4039:K4083)" +"SUM(Inventory!K4039:K4083)/1000" +"COUNT(Inventory!K4287:K4325)" +"SUM(Inventory!K4287:K4325)/1000" +"COUNT(Inventory!K4084:K4117)" +"SUM(Inventory!K4084:K4117)/1000" +"COUNT(Inventory!K4178:K4198)" +"SUM(Inventory!K4178:K4198)/1000" +"COUNT(Inventory!K4202:K4207)" +"SUM(Inventory!K4202:K4207)/1000" +"COUNT(Inventory!K4393:K4405)" +"SUM(Inventory!K4393:K4405)/1000" +"COUNT(Inventory!K4118:K4128)" +"SUM(Inventory!K4118:K4128)/1000" +"COUNT(Inventory!K4274:K4286)" +"SUM(Inventory!K4274:K4286)/1000" +"COUNT(Inventory!K4129:K4136)" +"SUM(Inventory!K4129:K4136)/1000" +"COUNT(Inventory!K4381:K4389)" +"SUM(Inventory!K4381:K4389)/1000" +"COUNT(Inventory!K4326:K4333)" +"SUM(Inventory!K4326:K4333)/1000" +"COUNT(Inventory!K4337:K4339)" +"SUM(Inventory!K4337:K4339)/1000" +"COUNT(Inventory!K4199:K4201)" +"SUM(Inventory!K4199:K4201)/1000" +"COUNT(Inventory!K4334:K4336)" +"SUM(Inventory!K4334:K4336)/1000" +"COUNT(Inventory!K4390:K4392)" +"SUM(Inventory!K4390:K4392)/1000" +"COUNT(Inventory!K4340)" +"SUM(Inventory!K4340)/1000" +"COUNT(Inventory!K4137:K4138)" +"SUM(Inventory!K4137:K4138)/1000" +"COUNT(Inventory!K4448:K4803)" +"SUM(Inventory!K4448:K4803)/1000" +"COUNT(Inventory!K4818:K4847)" +"SUM(Inventory!K4818:K4847)/1000" +"COUNT(Inventory!K4406:K4447)" +"SUM(Inventory!K4406:K4447)/1000" +"COUNT(Inventory!K4848:K4907)" +"SUM(Inventory!K4848:K4907)/1000" +"COUNT(Inventory!K4811:K4817)" +"SUM(Inventory!K4811:K4817)/1000" +"COUNT(Inventory!K4804:K4810)" +"SUM(Inventory!K4804:K4810)/1000" +"SUM(C4:C38)" +"L2+M2*(2/3)+N2*(2/3)" +"(22.35+16.87+16.3+16.79)/4" +"(36.16+33+29.44+27.66)/4" +"SUM(C16*C19)" +"+C16*C22" +"+C25+C28" +"+C36+C38" +"SUM(C31+C40)/C14" +"SUM(C19*C22)" +"+C19*C25" +"+C19*C28" +"+C31+C34+C37" +"+C45+C47" +"SUM(C40+C49)/C17" +"SUM(C16*C19)" +"+C16*C22" +"+C25+C28" +"+C36+C38" +"SUM(C31+C40)/C14" +"F12+E12+D12+C12" +"2+I22" +"72+I33" +"SUM(C36:F36)" +"4+I38" +"F70+E70+D70+C70" +"11+I55" +"F80+E80+D80+C80" +"19+I64" +"16+I70" +"F84+E84+D84+C84" +"6+I80" +"F99+E99+D99+C99" +"F101+E101+D101+C101" +"13+I88" +"F102+E102+D102+C102" +"F116+E116+D116+C116" +"18+I108" +"F119+E119+D119+C119" +"SUM(1+A3)" +"SUM(1+B3)" +"150-4.5" +"120-2.4" +"65-1.3" +"45-0.9" +"3000+8*350+2500" +"SUM(F5:F123)" +"0.6*82906340" +"E6/G6" +"SUM(E6:E13)" +"E6*(C17/100)" +"E25*0.5" +"E25*(1-0.5)" +"E28/E4" +"(E4*(0.343)-E28)" +"E32*479" +"E33*67" +"E32*636" +"E32*20" +"0.6*E1" +"SUM(E5:E12)" +"E5*(C16/100)" +"E24*0.5" +"E24*(1-0.5)" +"E27/E3" +"(E3*(0.426)-E27)" +"E31*479" +"E31*20" +"0.6*E1" +"SUM(E5:E12)" +"E5*(C16/100)" +"E24*0.5" +"E24*(1-0.5)" +"E27/E3" +"(E3*(0.295)-E27)" +"E31*479" +"E31*20" +"0.6*D4" +"D9/F9" +"G9*1000/1.12/60" +"G10*1000/1.12/56" +"SUM(D9:D16)" +"D9*(B20/100)" +"D28*0.5" +"D28*(1-0.5)" +"D31/D6" +"D31/(40000000*0.6)" +"33166205*550" +"(D6*(0.343)-D31)" +"D44*479" +"D45*67" +"D44*550" +"D44*20" +"IF(D9="""","""",IF(VLOOKUP(D9,'One Country Data'!M5:N187,2,FALSE)=1,VLOOKUP(VLOOKUP(D9,'One Country Data'!M5:O187,3,FALSE),'One Country Data'!L5:M187,2,FALSE),""""))" +"IF(D9="""","""",IF(VLOOKUP(D9,'One Country Data'!M5:N187,2,FALSE)=1,VLOOKUP(VLOOKUP(D9,'One Country Data'!M5:O187,3,FALSE),'One Country Data'!L5:M187,2,FALSE),""""))" +"IF(D9="""","""",IF(VLOOKUP(D9,'One Country Data'!M5:N187,2,FALSE)=1,VLOOKUP(VLOOKUP(D9,'One Country Data'!M5:O187,3,FALSE),'One Country Data'!L5:M187,2,FALSE),""""))" +"IF(D9="""","""",IF(VLOOKUP(D9,'One Country Data'!M5:N187,2,FALSE)=1,VLOOKUP(VLOOKUP(D9,'One Country Data'!M5:O187,3,FALSE),'One Country Data'!L5:M187,2,FALSE),""""))" +"IF(E15="""","""",VLOOKUP(E15,'One Country Data'!L5:M187,2,FALSE))" +"IF(E15="""","""",VLOOKUP(E15,'One Country Data'!L5:M187,2,FALSE))" +"IF(E15="""","""",VLOOKUP(E15,'One Country Data'!L5:M187,2,FALSE))" +"IF(E15="""","""",VLOOKUP(E15,'One Country Data'!L5:M187,2,FALSE))" +"IF('One Country Charts'!F17="""",VLOOKUP('One Country Charts'!F11,'One Country Data'!M5:O187,3,FALSE),VLOOKUP('One Country Charts'!F17,'One Country Data'!M5:O187,3,FALSE))" +"VLOOKUP(B4,$L$5:$M$187,2,FALSE)" +"$B$5" +"C5" +"IF(F6="".."","""",F6)" +"VLOOKUP($B$4,$O$5:$AG$187,'One Country Data'!$A6,FALSE)" +"IF(F6="".."","".."",VLOOKUP($B$4,$O$5:$AG$187,'One Country Data'!$A6+6,FALSE)-F6)" +"IF(F6="".."","".."",F6-VLOOKUP($B$4,$O$5:$AG$187,'One Country Data'!$A6+12,FALSE))" +"MAX(C6-E6,0)" +"MIN(C6+D6,100)" +"SUMIF($AJ$5:$AJ$182,1,P$5:P$182)/SUMIF($AJ$5:$AJ$182,1)" +"SUMIF($AK$5:$AK$182,1,P$5:P$182)/SUMIF($AK$5:$AK$182,1)" +"SUMIF($AL$5:$AL$182,1,P$5:P$182)/SUMIF($AL$5:$AL$182,1)" +"SUMIF($AM$5:$AM$182,1,P$5:P$182)/SUMIF($AM$5:$AM$182,1)" +"SUMIF($AN$5:$AN$182,1,P$5:P$182)/SUMIF($AN$5:$AN$182,1)" +"R5" +"1.64*S8" +"IF(VLOOKUP(Q8,$C$9:$D$186,2,FALSE)=1,T8,NA())" +"IF(ISNA(U8)=TRUE,"""",Q8)" +"IF('Comparative Charts'!D20="""","""",1)" +"100*(1465508/1381608)" +"100*(1555912/1381608)" +"100*(1808747/1381608)" +"100*(2285032/1381608)" +"100*(2244689/1381608)" +"100*(2320435/1381608)" +"100*(2604090/1381608)" +"100*(2744529/1381608)" +"100*(2889289/1381608)" +"100*(3049520/1381608)" +"100*(3117063/1381608)" +"100*((3117063-77928)/1381608)" +"100*(3381812/1381608)" +"100*((3381812-118894)/1381608)" +"100*(3617609/1381608)" +"100*((3617609-228412)/1381608)" +"100*(3705644/1381608)" +"100*((3705644-216646)/1381608)" +"100*(3946405/1381608)" +"100*((3946405-277743)/1381608)" +"100*(4274890/1381608)" +"100*((4274890-330917)/1381608)" +"100*(4963332/1381608)" +"100*((4963332-698919)/1381608)" +"100*(5690454/1381608)" +"100*((5690454-1037821)/1381608)" +"16086/4" +"16086*0.02+16086" +"C20+(C20*0.02)" +"E20+(E20*0.023)" +"(H20+(H20*0.02))*0.75" +"2080/4" +"2080*0.02+2080" +"2424/4" +"2424*0.02+2424" +"2239/4" +"2239*0.02+2239" +"45521/4" +"45521*0.02+45521" +"128268/4" +"128268*0.02+128268" +"95813/4" +"95813*0.02+95813" +"4160/4" +"4160*0.02+4160" +"46374/4" +"46374*0.02+46374" +"1000/4" +"1000*0.02+1000" +"13082/4" +"13082*0.02+13082" +"8708/4" +"8708*0.02+8708" +"16213/4" +"16213*0.02+16213" +"8320/4" +"8320*0.02+8320" +"47535/4" +"47535*0.02+47535" +"18720/4" +"18720*0.02+18720" +"14560/4" +"14560*0.02+14560" +"4160+2080/4" +"6240*0.02+6240" +"3876/4" +"3876*0.02+3876" +"14453/4" +"14453*0.02+14453" +"9026/4" +"9026*0.02+9026" +"66526/4" +"66526*0.02+66526" +"17636/4" +"17636*0.02+17636" +"97954/4" +"97954*0.02+97954" +"117873/4" +"117873*0.02+117873" +"9377/4" +"9377*0.02+9377" +"2604/4" +"2604*0.02+2604" +"12480/4" +"12480*0.02+12480" +"40417/4" +"40417*0.02+40417" +"31583/4" +"31583*0.02+31583" +"4518/4" +"4518*0.02+4518" +"7560/4" +"7560*0.02+7560" +"60830/4" +"60830*0.02+60830" +"87176/4" +"87176*0.02+87176" +"49570/4" +"49570*0.02+49570" +"SUM(D20:D73)" +"SUM(B74:I74)" +"B5+(B5*0.02)" +"K5+(K5*0.023)" +"SUM(E5:E58)" +"B7+(B7*0.02)" +"K7+(K7*0.023)" +"SUM(E7:E60)" +"B6+(B6*0.02)" +"K6+(K6*0.023)" +"SUM(B6:B59)" +"SUM(B60:T60)" +"SUM(D10:D10)" +"SUM(C10:C11)" +"C13-D13" +"SUBTOTAL(9,C13:C27)" +"SUM(G10:G27)" +"E28+G28" +"+C28+C12" +"+C12/C29" +"+C3+1" +"+C5+C9" +"+C8+C10" +"+C8+C9+C43+C48+C54+C55" +"SUM(C12:C23)" +"+C11" +"+C27" +"+C33" +"SUM(C12:C26)" +"+A12+1" +"+[1]A.5.3.!C13/HV_gen" +"SUM(C28:C32)" +"+A26+1" +"SUM(C34:C55)" +"+C3+1" +"IF([1]Removals_adapted!C4=0,"""",IF([1]A.5.1.!C4=0,"""",+[1]A.5.1._adapted!C4/[1]Removals_adapted!C4*100))" +"+A12+1" +"+A26+1" +"+C3+1" +"+C5+C9" +"+C8+C10" +"+C8+C9+C43+C48+C54+C55" +"SUM(C12:C23)" +"+C11" +"+C27" +"+C33" +"SUM(C12:C26)" +"+A12+1" +"SUM(C28:C32)" +"+A26+1" +"SUM(C34:C55)" +"+C3+1" +"IF([1]Total_Energy_adapted!C4=0,"""",IF([1]A.5.3.!C4="""","""",+[1]A.5.3._adapted!C4/[1]Total_Energy_adapted!C4*100))" +"+A12+1" +"+A26+1" +"+C8+C12" +"+C11+C13" +"+C11+C12+C46+C51+C57+C58" +"SUM(C15:C26)" +"+C14" +"+C30" +"+C36" +"SUM(C15:C29)" +"+[1]A.5.6.!C15/HV_gen" +"+A15+1" +"SUM(C31:C35)" +"+A29+1" +"SUM(C37:C58)" +"+C8+C12" +"+C11+C13" +"+C11+C12+C46+C51+C57+C58" +"SUM(C15:C26)" +"+C14" +"+C30" +"+C36" +"SUM(C15:C29)" +"+A15+1" +"SUM(C31:C35)" +"+A29+1" +"SUM(C37:C58)" +"+C6+C10" +"+C9+C11" +"+C9+C10+C44+C49+C55+C56" +"SUM(C13:C24)" +"+C12" +"+C28" +"+C34" +"SUM(C13:C27)" +"+A13+1" +"+F14+I14+L14+O14" +"+[1]A.5.8.!F14/HV_gen" +"SUM(C29:C33)" +"+A27+1" +"SUM(C35:C56)" +"+C6+C10" +"+C9+C11" +"+C9+C10+C44+C49+C55+C56" +"SUM(C13:C24)" +"+C12" +"+C28" +"+C34" +"SUM(C13:C27)" +"+F13+I13+L13+O13" +"+A13+1" +"SUM(C29:C33)" +"+A27+1" +"SUM(C35:C56)" +"SUM(G5:G72)" +"SUM(K6:K72)" +"SUM(J8:J28)" +"VLOOKUP(WEEKDAY(B2),days!$A$1:$B$7,2,FALSE)" +"B2+2" +"B2+7" +"B18+5" +"VLOOKUP(WEEKDAY(B7),days!$A$1:$B$7,2,FALSE)" +"B7+2" +"B7+7" +"B23+5" +"IF((C7>0),C7/3.78541,"" "")" +"IF(E7>0,E7-E6,"" "")" +"IF(AND(D7<>"" "",G7<>"" ""),(G7*1.609)/D7,IF(AND(D7<>"" "",H7<>"" ""),H7/D7,"" ""))" +"Mileage!B2" +"Mileage!B2" +"Mileage!B2" +"Mileage!B2" +"Mileage!B2" +"Mileage!B2" +"Mileage!B2" +"SUM(N7:N1000)" +"SUM(N7:N1000)" +"Mileage!B2" +"Mileage!B2" +"Mileage!B2" +"Mileage!B2" +"Mileage!B2" +"SUM(E6:E1000)" +"SUM(E6:E1000)" +"'Supplies & Parts'!B2:F2" +"'Supplies & Parts'!B2:F2" +"'Supplies & Parts'!B2:F2" +"'Supplies & Parts'!B2:F2" +"'Supplies & Parts'!B2:F2" +"'Supplies & Parts'!B2:F2" +"'Supplies & Parts'!B2:F2" +"'Supplies & Parts'!B2:F2" +"'Supplies & Parts'!B2:F2" +"IF(OR(B7,E7,H7,K7,N7,Q7,T7,W7,Z7,AC7),""M"",""OK"")" +"TODAY()" +"IF(MAX(Mileage!E6:E100)>0,MAX(Mileage!E6:E100),IF(MAX(Mileage!F6:F100)>0,MAX(Mileage!F6:F100),0))" +"IF(MAX(Mileage!E6:E100)>0,MAX(Mileage!E6:E100),IF(MAX(Mileage!F6:F100)>0,MAX(Mileage!F6:F100),0))" +"IF(OR(MAX(Mileage!E6:E100)>0,MAX(Mileage!F6:F100)>0),"" "",""Enter odometer reading on Mileage tab."")" +"IF(OR(MAX(Mileage!E6:E100)>0,MAX(Mileage!F6:F100)>0),"" "",""Enter odometer reading on Mileage tab."")" +"TODAY()-MAX(B10:B99)>(30*B5)" +"TODAY()-MAX(K10:K99)>(365*K5)" +"Odometer-MAX(Q10:Q99)>(Q5)" +"Odometer-MAX(T12:T24)>(T5)" +"($Q$3 - MAX(W12:W99))>(W5)" +"""Business News & News Service: ""&""9/2/97 TO PRESENT""" +"SUM(J3:J127)" +"SUM(AG9:AN9)" +"+AU9-AU10" +"B12*C12" +"SUM(D12:D27)" +"F7-E7" +"J4+G7" +"J7+G8" +"J8-E8+F8" +"J9-E10+F10" +"B28-B8+(0.2*B28)" +"'Budget 2001'!B25" +"SUM(B5:B8)" +"'Budget 2001'!B14*2" +"5000" +"3000*12" +"0.2*B14" +"833.33*12" +"(0.2*B17)+(0.1*B17)" +"22000" +"1*B12" +"B35" +"150*50" +"3000" +"600" +"SUM(B13:B27)" +"(45*12+(3*10*12))*1.2" +"B28-B8+(0.2*B28)" +"'Budget 2002'!B9-'Budget 2002'!B28" +"SUM(B5:B8)" +"'Budget 2001'!B14*2*2" +"5000*1.25" +"6000*12" +"0.2*B14" +"3000*2" +"833.33*12*2" +"(0.2*B17)+(0.1*B17)" +"22000*2" +"1200*2" +"1*B12" +"B35" +"'Budget 2002'!B24*2" +"1500*1.5" +"600*1.2" +"SUM(B13:B27)" +"7500*1.5" +"((45*12+(3*10*12))*1.2)*2" +"B30-B8+(0.1*B30)" +"'Budget 2003'!B9-'Budget 2003'!B28" +"SUM(B5:B8)" +"'Budget 2001'!B14*2*2*2" +"5000*1.25*1.25" +"9000*12" +"0.2*B14" +"3000*2*2" +"833.33*12*2*2" +"(0.2*B17)+(0.1*B17)" +"22000*2*1.5" +"1200*2*2" +"120000*0.5" +"1*B12" +"B37" +"'Budget 2002'!B24*2*2" +"1500*1.5*1.5" +"600*1.2*1.2" +"SUM(B13:B29)" +"7500*1.5*1.5" +"((45*12+(3*10*12))*1.2)*2*1.25" +"580*1.25" +"3000*1.2" +"B30-B8+(0.1*B30)" +"'Budget 2004'!B9-'Budget 2004'!B30" +"SUM(B5:B8)" +"'Budget 2001'!B14*2*2*2*2" +"5000*1.25*1.25*1.25" +"10000*12" +"0.2*B14" +"3000*2*2*1.2" +"833.33*12*2*2*1.1" +"(0.2*B17)+(0.1*B17)" +"22000*2*1.5*1.1" +"1200*2*2" +"120000*0.5*1.25" +"1*B12" +"B37" +"'Budget 2002'!B24*2*2" +"1500*1.5*1.5*1.2" +"'Budget 2002'!B26*2*2*1.2" +"600*1.2*1.2*1.2" +"SUM(B13:B29)" +"7500*1.5*1.5*1.2" +"((45*12+(3*10*12))*1.2)*2*1.25*1.1" +"580*1.25*1.2" +"3000*1.2" +"AVERAGE(K4:K381)" +"C737+1" +"D9*H9" +"SUM(D9:D16)" +"F18/D18" +"4*45" +"81992+8199+11479+13119+65593" +"SUM(I9:L9)" +"122988+6559+29517+29517" +"50000+40000+50000" +"10000+30000+20000" +"40996+37680+8199+12422" +"8199" +"20000+20000" +"30000+20000" +"SUM(B5:L5)" +"SUM(B6:K6)" +"SUM(D5:F5)" +"SUM(B10:C10)" +"SUM(B11:G11)" +"SUM(G12:H12)" +"SUM(F9:F12)" +"IF(AND(Status!G10=""distributed locations"",Status!G11=""stand-alone hub""),""Imaging at distributed locations with a stand-alone hub configuration is not feasible. Modify your selection."","" "")" +"IF(AND(Status!G10=""distributed locations"",Status!G11=""stand-alone hub""),""Imaging at distributed locations with a stand-alone hub configuration is not feasible. Modify your selection."","" "")" +"ROUND((60/(D11+D12+D14))*8,0)" +"ROUND((60/(D11+D13+D14))*8,0)" +"ROUND((60/(D11+D12+D13+D14))*8,0)" +"Status!G9" +"IF(C25=""Shell casings only"",IF(Status!D26=""default used"",'Performance Assumptions'!D17,'Performance Assumptions'!E17),IF('Performance Assumptions'!C25=""Bullets only"",IF(Status!D26=""default used"",'Performance Assumptions'!D18,'Performance Assumptions'!E18),IF(Status!D26=""default used"",'Performance Assumptions'!D19,'Performance Assumptions'!E19)))" +"ROUND((60/SUM(D35:D37))*((8-(D38/60))),0)" +"ROUND((60/SUM(D35:D37))*8,0)" +"Status!G14" +"IF(C48=""mobile operation"",IF(Status!D27=""default used"",'Performance Assumptions'!D41,'Performance Assumptions'!E41),IF(Status!D27=""default used"",'Performance Assumptions'!D42,'Performance Assumptions'!E42))" +"IF(AND(D57<1,OR(Status!F10=2,Status!F14=2))=TRUE,""Error: Distance must be more than one mile"","" "")" +"Calculations!B225" +"IF(Status!D28=""model estimate used"",'Performance Assumptions'!D59,'Performance Assumptions'!D61)" +"IF(Status!F10=2,'Performance Assumptions'!D66,1)" +"IF(Status!F14=2,'Performance Assumptions'!D66,1)" +"IF(G8=1,C8,D8)" +"C10" +"3000*12" +"36000" +"45000" +"88000" +"Calculations!B226" +"IF(Status!G11=""stand-alone hub"",Calculations!A161,IF(Status!G11=""remote"",Calculations!A182,Calculations!A203))" +"IF(Status!G11=""stand-alone hub"",Calculations!A161,IF(Status!G11=""remote"",Calculations!A182,Calculations!A203))" +"IF(Status!G11=""stand-alone hub"",Calculations!A161,IF(Status!G11=""remote"",Calculations!A182,Calculations!A203))" +"IF(Status!G11=""stand-alone hub"",Calculations!B163,IF(Status!G11=""remote"",Calculations!B184,Calculations!B205))" +"IF(Status!G11=""stand-alone hub"",SUMIF(Calculations!B7:P7,""include"",Calculations!B163:P163),IF(Status!G11=""remote"",SUMIF(Calculations!B7:P7,""include"",Calculations!B184:P184),SUMIF(Calculations!B7:P7,""include"",Calculations!B205:P205)))" +"IF(Status!G11=""stand-alone hub"",Calculations!B164,IF(Status!G11=""remote"",Calculations!B185,Calculations!B206))" +"IF(Status!G11=""stand-alone hub"",SUMIF(Calculations!B7:P7,""include"",Calculations!B164:P164),IF(Status!G11=""remote"",SUMIF(Calculations!B7:P7,""include"",Calculations!B185:P185),SUMIF(Calculations!B7:P7,""include"",Calculations!B206:P206)))" +"IF(Status!G11=""stand-alone hub"",Calculations!B169+Calculations!B170,IF(Status!G11=""remote"",Calculations!B190+Calculations!B191,Calculations!B211+Calculations!B212))" +"(IF(Status!G11=""stand-alone hub"",SUMIF(Calculations!B7:P7,""include"",Calculations!B169:P169),IF(Status!G11=""remote"",SUMIF(Calculations!B7:P7,""include"",Calculations!B190:P190),SUMIF(Calculations!B7:P7,""include"",Calculations!B211:P211))))+(IF(Status!G11=""stand-alone hub"",SUMIF(Calculations!B7:P7,""include"",Calculations!B170:P170),IF(Status!G11=""remote"",SUMIF(Calculations!B7:P7,""include"",Calculations!B191:P191),SUMIF(Calculations!B7:P7,""include"",Calculations!B212:P212))))" +"IF(Status!G11=""stand-alone hub"",Calculations!B171,IF(Status!G11=""remote"",Calculations!B192,Calculations!B213))" +"IF(Status!G11=""stand-alone hub"",SUMIF(Calculations!B7:P7,""include"",Calculations!B171:P171),IF(Status!G11=""remote"",SUMIF(Calculations!B7:P7,""include"",Calculations!B192:P192),SUMIF(Calculations!B7:P7,""include"",Calculations!B213:P213)))" +"IF(Status!G11=""stand-alone hub"",Calculations!B175,IF(Status!G11=""remote"",Calculations!B196,Calculations!B217))" +"IF(Status!G11=""stand-alone hub"",SUMIF(Calculations!B7:P7,""include"",Calculations!B180:P180),IF(Status!G11=""remote"",SUMIF(Calculations!B7:P7,""include"",Calculations!B201:P201),SUMIF(Calculations!B7:P7,""include"",Calculations!B222:P222)))" +"IF(Status!G11=""stand-alone hub"",Calculations!B165,IF(Status!G11=""remote"",Calculations!B186,Calculations!B207))" +"IF(Status!G11=""stand-alone hub"",SUMIF(Calculations!B7:P7,""include"",Calculations!B165:P165),IF(Status!G11=""remote"",SUMIF(Calculations!B7:P7,""include"",Calculations!B186:P186),SUMIF(Calculations!B7:P7,""include"",Calculations!B207:P207)))" +"IF(Status!G11=""stand-alone hub"",Calculations!B166,IF(Status!G11=""remote"",Calculations!B187,Calculations!B208))" +"IF(Status!G11=""stand-alone hub"",SUMIF(Calculations!B7:P7,""include"",Calculations!B166:P166),IF(Status!G11=""remote"",SUMIF(Calculations!B7:P7,""include"",Calculations!B187:P187),SUMIF(Calculations!B7:P7,""include"",Calculations!B208:P208)))" +"IF(Status!G11=""stand-alone hub"",Calculations!B167,IF(Status!G11=""remote"",Calculations!B188,Calculations!B209))" +"IF(Status!G11=""stand-alone hub"",SUMIF(Calculations!B7:P7,""include"",Calculations!B167:P167),IF(Status!G11=""remote"",SUMIF(Calculations!B7:P7,""include"",Calculations!B188:P188),SUMIF(Calculations!B7:P7,""include"",Calculations!B209:P209)))" +"IF(Status!G11=""stand-alone hub"",Calculations!B168,IF(Status!G11=""remote"",Calculations!B189,Calculations!B210))" +"IF(Status!G11=""stand-alone hub"",SUMIF(Calculations!B7:P7,""include"",Calculations!B168:P168),IF(Status!G11=""remote"",SUMIF(Calculations!B7:P7,""include"",Calculations!B189:P189),SUMIF(Calculations!B7:P7,""include"",Calculations!B210:P210)))" +"IF(Status!G11=""stand-alone hub"",Calculations!B176,IF(Status!G11=""remote"",Calculations!B197,Calculations!B218))" +"IF(Status!G11=""stand-alone hub"",SUMIF(Calculations!B7:P7,""include"",Calculations!B176:P176),IF(Status!G11=""remote"",SUMIF(Calculations!B7:P7,""include"",Calculations!B197:P197),SUMIF(Calculations!B7:P7,""include"",Calculations!B218:P218)))" +"IF(Status!G11=""stand-alone hub"",Calculations!B177,IF(Status!G11=""remote"",Calculations!B198,Calculations!B219))" +"IF(Status!G11=""stand-alone hub"",SUMIF(Calculations!B7:P7,""include"",Calculations!B177:P177),IF(Status!G11=""remote"",SUMIF(Calculations!B7:P7,""include"",Calculations!B198:P198),SUMIF(Calculations!B7:P7,""include"",Calculations!B219:P219)))" +"IF(Status!G11=""stand-alone hub"",Calculations!B178,IF(Status!G11=""remote"",Calculations!B199,Calculations!B220))" +"IF(Status!G11=""stand-alone hub"",SUMIF(Calculations!B7:P7,""include"",Calculations!B178:P178),IF(Status!G11=""remote"",SUMIF(Calculations!B7:P7,""include"",Calculations!B199:P199),SUMIF(Calculations!B7:P7,""include"",Calculations!B220:P220)))" +"Calculations!B123" +"IF(E42>1,IF(E42>Calculations!B33,""Number of shifts exceeds number of FTE lab technicians needed to satisfy workload. Go to Background State Information sheet and enter a smaller number of shifts."","" ""),"" "")" +"IF(E42>1,IF(E42>Calculations!B33,""Number of shifts exceeds number of FTE lab technicians needed to satisfy workload. Go to Background State Information sheet and enter a smaller number of shifts."","" ""),"" "")" +"IF(E42>1,IF(E42>Calculations!B33,""Number of shifts exceeds number of FTE lab technicians needed to satisfy workload. Go to Background State Information sheet and enter a smaller number of shifts."","" ""),"" "")" +"IF(Calculations!B87>Calculations!B33,""Number of FTE lab technicians needed to staff all locations exceeds number of FTEs to satisfy workload. Go to Background State Information to select a central imaging operation or go to Performance Assumptions to reduce the number of locations."","" "")" +"IF(Calculations!B87>Calculations!B33,""Number of FTE lab technicians needed to staff all locations exceeds number of FTEs to satisfy workload. Go to Background State Information to select a central imaging operation or go to Performance Assumptions to reduce the number of locations."","" "")" +"IF(Calculations!B87>Calculations!B33,""Number of FTE lab technicians needed to staff all locations exceeds number of FTEs to satisfy workload. Go to Background State Information to select a central imaging operation or go to Performance Assumptions to reduce the number of locations."","" "")" +"IF(Calculations!B89>Calculations!B34,""Number of test fire personnel needed to staff all locations exceeds number to satisfy workload. Go to Background State Information to select central or mobile test fire operation or go to Performance Assumptions to reduce the number of locations."","" "")" +"IF(Calculations!B89>Calculations!B34,""Number of test fire personnel needed to staff all locations exceeds number to satisfy workload. Go to Background State Information to select central or mobile test fire operation or go to Performance Assumptions to reduce the number of locations."","" "")" +"IF(Calculations!B89>Calculations!B34,""Number of test fire personnel needed to staff all locations exceeds number to satisfy workload. Go to Background State Information to select central or mobile test fire operation or go to Performance Assumptions to reduce the number of locations."","" "")" +"Calculations!B226" +"Status!G9" +"Status!G9" +"Status!F12" +"Status!G14" +"Status!G14" +"Status!G16" +"Status!G16" +"'Performance Assumptions'!D69" +"'Performance Assumptions'!D69" +"'Misc Parameters'!F8" +"'Misc Parameters'!F8" +"'Misc Parameters'!F14" +"'Misc Parameters'!F14" +"Calculations!B226" +"Calculations!B226" +"Calculations!B226" +"Calculations!A87" +"IF(Status!G11=""stand-alone hub"",Calculations!B33,Calculations!B87)" +"Calculations!B99" +"SUMIF(Calculations!B7:P7,""include"",Calculations!B99:P99)" +"IF(Status!G11=""stand-alone hub"",Calculations!B35,Calculations!B88)" +"SUMIF(Calculations!B7:P7,""include"",Calculations!B100:P100)" +"SUMIF(Calculations!B7:P7,""include"",Calculations!B101:P101)" +"SUMIF(Calculations!B7:P7,""include"",Calculations!B102:P102)" +"SUMIF(Calculations!B7:P7,""include"",Calculations!B103:P103)" +"SUMIF(Calculations!B7:P7,""include"",Calculations!B104:P104)" +"SUMIF(Calculations!B7:P7,""include"",Calculations!B105:P105)" +"SUMIF(Calculations!B7:P7,""include"",Calculations!B106:P106)" +"SUMIF(Calculations!B7:P7,""include"",Calculations!B107:P107)" +"SUM(F9:F17)" +"IF(Status!G11=""stand-alone hub"",Calculations!B138,IF(Status!G11=""remote"",Calculations!C138,Calculations!D138))" +"IF(Status!G11=""stand-alone hub"",Calculations!B138,IF(Status!G11=""remote"",Calculations!C138,Calculations!D138))" +"E23*'Cost Assumptions'!C10" +"IF(Status!G11=""stand-alone hub"",Calculations!B139,IF(Status!G11=""remote"",Calculations!C139,Calculations!D139))" +"IF(Status!G11=""stand-alone hub"",Calculations!B139,IF(Status!G11=""remote"",Calculations!C139,Calculations!D139))" +"IF(Status!G11=""stand-alone hub"",Calculations!B140,IF(Status!G11=""remote"",Calculations!C140,Calculations!D140))" +"IF(Status!G11=""stand-alone hub"",Calculations!B140,IF(Status!G11=""remote"",Calculations!C140,Calculations!D140))" +"IF(Status!G11=""stand-alone hub"",Calculations!B141,IF(Status!G11=""remote"",Calculations!C141,Calculations!D141))" +"IF(Status!G11=""stand-alone hub"",Calculations!B141,IF(Status!G11=""remote"",Calculations!C141,Calculations!D141))" +"IF(Status!G11=""stand-alone hub"",Calculations!B142,IF(Status!G11=""remote"",Calculations!C142,Calculations!D142))" +"IF(Status!G11=""stand-alone hub"",Calculations!B142,IF(Status!G11=""remote"",Calculations!C142,Calculations!D142))" +"IF(Status!G11=""stand-alone hub"",Calculations!B144,IF(Status!G11=""remote"",Calculations!C144,Calculations!D144))" +"IF(Status!G11=""stand-alone hub"",Calculations!B144,IF(Status!G11=""remote"",Calculations!C144,Calculations!D144))" +"E29*'Cost Assumptions'!C15" +"IF(Status!G11=""stand-alone hub"",Calculations!B145,IF(Status!G11=""remote"",Calculations!C145,Calculations!D145))" +"IF(Status!G11=""stand-alone hub"",Calculations!B145,IF(Status!G11=""remote"",Calculations!C145,Calculations!D145))" +"IF(Status!G11=""stand-alone hub"",Calculations!B146,IF(Status!G11=""remote"",Calculations!C146,Calculations!D146))" +"IF(Status!G11=""stand-alone hub"",Calculations!B146,IF(Status!G11=""remote"",Calculations!C146,Calculations!D146))" +"IF(Status!G11=""stand-alone hub"",Calculations!B147,IF(Status!G11=""remote"",Calculations!C147,Calculations!D147))" +"IF(Status!G11=""stand-alone hub"",Calculations!B147,IF(Status!G11=""remote"",Calculations!C147,Calculations!D147))" +"IF(Status!G11=""stand-alone hub"",Calculations!B148,IF(Status!G11=""remote"",Calculations!C148,Calculations!D148))" +"IF(Status!G11=""stand-alone hub"",Calculations!B148,IF(Status!G11=""remote"",Calculations!C148,Calculations!D148))" +"IF(Status!G11=""stand-alone hub"",Calculations!B149,IF(Status!G11=""remote"",Calculations!C149,Calculations!D149))" +"IF(Status!G11=""stand-alone hub"",Calculations!B149,IF(Status!G11=""remote"",Calculations!C149,Calculations!D149))" +"IF(Status!G11=""stand-alone hub"",Calculations!B151,IF(Status!G11=""remote"",Calculations!C151,Calculations!D151))" +"IF(Status!G11=""stand-alone hub"",Calculations!B151,IF(Status!G11=""remote"",Calculations!C151,Calculations!D151))" +"E36*'Cost Assumptions'!C21" +"IF(Status!G11=""stand-alone hub"",Calculations!B152,IF(Status!G11=""remote"",Calculations!C152,Calculations!D152))" +"IF(Status!G11=""stand-alone hub"",Calculations!B152,IF(Status!G11=""remote"",Calculations!C152,Calculations!D152))" +"IF(Status!G11=""stand-alone hub"",Calculations!B156,IF(Status!G11=""remote"",Calculations!C156,Calculations!D156))" +"IF(Status!G11=""stand-alone hub"",Calculations!B156,IF(Status!G11=""remote"",Calculations!C156,Calculations!D156))" +"E39*'Cost Assumptions'!C23" +"IF(Status!G11=""stand-alone hub"",Calculations!B158,IF(Status!G11=""remote"",Calculations!C158,Calculations!D158))" +"IF(Status!G11=""stand-alone hub"",Calculations!B158,IF(Status!G11=""remote"",Calculations!C158,Calculations!D158))" +"IF(Status!G11=""stand-alone hub"",Calculations!B159,IF(Status!G11=""remote"",Calculations!C159,Calculations!D159))" +"IF(Status!G11=""stand-alone hub"",Calculations!B159,IF(Status!G11=""remote"",Calculations!C159,Calculations!D159))" +"IF(Status!G11=""stand-alone hub"",Calculations!B172,IF(Status!G11=""remote"",Calculations!B193,Calculations!B214))" +"IF(Status!G11=""stand-alone hub"",Calculations!B173,IF(Status!G11=""remote"",Calculations!B194,Calculations!B215))" +"IF(Status!G11=""stand-alone hub"",Calculations!B174,IF(Status!G11=""remote"",Calculations!B195,Calculations!B216))" +"IF(B6<='Misc Parameters'!F8,""include"")" +"IF(C6<='Misc Parameters'!F8,""include"")" +"IF(D6<='Misc Parameters'!F8,""include"")" +"IF(E6<='Misc Parameters'!F8,""include"")" +"IF(F6<='Misc Parameters'!F8,""include"")" +"IF(G6<='Misc Parameters'!F8,""include"")" +"IF(H6<='Misc Parameters'!F8,""include"")" +"IF(I6<='Misc Parameters'!F8,""include"")" +"IF(J6<='Misc Parameters'!F8,""include"")" +"IF(K6<='Misc Parameters'!F8,""include"")" +"IF(L6<='Misc Parameters'!F8,""include"")" +"IF(M6<='Misc Parameters'!F8,""include"")" +"IF(N6<='Misc Parameters'!F8,""include"")" +"IF(O6<='Misc Parameters'!F8,""include"")" +"IF(P6<='Misc Parameters'!F8,""include"")" +"'Background State Information'!F13" +"(1+B9)*B8" +"B9" +"'Misc Parameters'!F9" +"MIN((B10+B11),1)" +"('Misc Parameters'!F10-'Misc Parameters'!F9)/'Misc Parameters'!F8" +"IF(C6<'Misc Parameters'!F8+1,Calculations!B11,0)" +"IF(D6<'Misc Parameters'!F8+1,Calculations!C11,0)" +"IF(E6<'Misc Parameters'!F8+1,Calculations!D11,0)" +"IF(F6<'Misc Parameters'!F8+1,Calculations!E11,0)" +"IF(G6<'Misc Parameters'!F8+1,Calculations!F11,0)" +"IF(H6<'Misc Parameters'!F8+1,Calculations!G11,0)" +"IF(I6<'Misc Parameters'!F8+1,Calculations!H11,0)" +"IF(J6<'Misc Parameters'!F8+1,Calculations!I11,0)" +"IF(K6<'Misc Parameters'!F8+1,Calculations!J11,0)" +"IF(L6<'Misc Parameters'!F8+1,Calculations!K11,0)" +"IF(M6<'Misc Parameters'!F8+1,Calculations!L11,0)" +"IF(N6<'Misc Parameters'!F8+1,Calculations!M11,0)" +"IF(O6<'Misc Parameters'!F8+1,Calculations!N11,0)" +"IF(P6<'Misc Parameters'!F8+1,Calculations!O11,0)" +"'Cost Assumptions'!D55" +"'Misc Parameters'!F11" +"'Performance Assumptions'!D25" +"'Performance Assumptions'!D48" +"'Misc Parameters'!F14" +"B21*(1+B14+B16)" +"2*E21" +"B8*B10" +"B8*(1-B10)" +"B26/(52*5)" +"C26/(52*5*C12)" +"C27/(52*5*C12)" +"B28+B29" +"ROUND((B30/B19)/B12,1)" +"ROUND(C30/C19,1)" +"ROUND((B29/B20)/B12,1)" +"ROUND(C29/C20,1)" +"0.2*Status!F12" +"'Cost Assumptions'!D10" +"(F41*G41)/(12^2)" +"'Cost Assumptions'!D15" +"'Cost Assumptions'!D21" +"IF(Status!G9=""shell casings only"",(B8*1*B66),IF(Status!G9=""bullets only"",(B8*1*B67),(B8*1*B66)+(B8*1*B67)))" +"IF(Status!G9=""shell casings only"",(C8*1*C66),IF(Status!G9=""bullets only"",(C8*1*C67),(C8*1*C66)+(C8*1*C67)))" +"IF(Status!G9=""shell casings only"",(D8*1*D66),IF(Status!G9=""bullets only"",(D8*1*D67),(D8*1*D66)+(D8*1*D67)))" +"IF(Status!G9=""shell casings only"",(E8*1*E66),IF(Status!G9=""bullets only"",(E8*1*E67),(E8*1*E66)+(E8*1*E67)))" +"IF(Status!G9=""shell casings only"",(F8*1*F66),IF(Status!G9=""bullets only"",(F8*1*F67),(F8*1*F66)+(F8*1*F67)))" +"IF(Status!G9=""shell casings only"",(G8*1*G66),IF(Status!G9=""bullets only"",(G8*1*G67),(G8*1*G66)+(G8*1*G67)))" +"IF(Status!G9=""shell casings only"",(H8*1*H66),IF(Status!G9=""bullets only"",(H8*1*H67),(H8*1*H66)+(H8*1*H67)))" +"IF(Status!G9=""shell casings only"",(I8*1*I66),IF(Status!G9=""bullets only"",(I8*1*I67),(I8*1*I66)+(I8*1*I67)))" +"IF(Status!G9=""shell casings only"",(J8*1*J66),IF(Status!G9=""bullets only"",(J8*1*J67),(J8*1*J66)+(J8*1*J67)))" +"IF(Status!G9=""shell casings only"",(K8*1*K66),IF(Status!G9=""bullets only"",(K8*1*K67),(K8*1*K66)+(K8*1*K67)))" +"IF(Status!G9=""shell casings only"",(L8*1*L66),IF(Status!G9=""bullets only"",(L8*1*L67),(L8*1*L66)+(L8*1*L67)))" +"IF(Status!G9=""shell casings only"",(M8*1*M66),IF(Status!G9=""bullets only"",(M8*1*M67),(M8*1*M66)+(M8*1*M67)))" +"IF(Status!G9=""shell casings only"",(N8*1*N66),IF(Status!G9=""bullets only"",(N8*1*N67),(N8*1*N66)+(N8*1*N67)))" +"IF(Status!G9=""shell casings only"",(O8*1*O66),IF(Status!G9=""bullets only"",(O8*1*O67),(O8*1*O66)+(O8*1*O67)))" +"IF(Status!G9=""shell casings only"",(P8*1*P66),IF(Status!G9=""bullets only"",(P8*1*P67),(P8*1*P66)+(P8*1*P67)))" +"B69" +"B70+C69" +"CEILING(B75*(1+C14),100)" +"CEILING(B76*(1+C14),100)" +"CEILING(B77*(1+C14),100)" +"CEILING(B78*(1+C14),100)" +"CEILING(B79*(1+C14),100)" +"CEILING(B80*(1+C14),100)" +"CEILING(B81*(1+C14),100)" +"CEILING(B82*(1+C14),100)" +"CEILING(B83*(1+C14),100)" +"'Cost Assumptions'!B38" +"IF(Status!G10=""one central location"",B33,MAX(B33,'Performance Assumptions'!D69))" +"IF(Status!G10=""one central location"",C33,MAX(C33,'Performance Assumptions'!D69))" +"IF(Status!G10=""one central location"",D33,MAX(D33,'Performance Assumptions'!D69))" +"IF(Status!G10=""one central location"",E33,MAX(E33,'Performance Assumptions'!D69))" +"IF(Status!G10=""one central location"",F33,MAX(F33,'Performance Assumptions'!D69))" +"IF(Status!G10=""one central location"",G33,MAX(G33,'Performance Assumptions'!D69))" +"IF(Status!G10=""one central location"",H33,MAX(H33,'Performance Assumptions'!D69))" +"IF(Status!G10=""one central location"",I33,MAX(I33,'Performance Assumptions'!D69))" +"IF(Status!G10=""one central location"",J33,MAX(J33,'Performance Assumptions'!D69))" +"IF(Status!G10=""one central location"",K33,MAX(K33,'Performance Assumptions'!D69))" +"IF(Status!G10=""one central location"",L33,MAX(L33,'Performance Assumptions'!D69))" +"IF(Status!G10=""one central location"",M33,MAX(M33,'Performance Assumptions'!D69))" +"IF(Status!G10=""one central location"",N33,MAX(N33,'Performance Assumptions'!D69))" +"IF(Status!G10=""one central location"",O33,MAX(O33,'Performance Assumptions'!D69))" +"IF(Status!G10=""one central location"",P33,MAX(P33,'Performance Assumptions'!D69))" +"IF(Status!G10=""distributed locations"",0.2*Status!F12*'Performance Assumptions'!D69,0.2*Status!F12)" +"IF(Status!G14=""distributed locations"",MAX(B34,'Performance Assumptions'!D70),B34)" +"IF(Status!G14=""distributed locations"",MAX(C34,'Performance Assumptions'!D70),C34)" +"IF(Status!G14=""distributed locations"",MAX(D34,'Performance Assumptions'!D70),D34)" +"IF(Status!G14=""distributed locations"",MAX(E34,'Performance Assumptions'!D70),E34)" +"IF(Status!G14=""distributed locations"",MAX(F34,'Performance Assumptions'!D70),F34)" +"IF(Status!G14=""distributed locations"",MAX(G34,'Performance Assumptions'!D70),G34)" +"IF(Status!G14=""distributed locations"",MAX(H34,'Performance Assumptions'!D70),H34)" +"IF(Status!G14=""distributed locations"",MAX(I34,'Performance Assumptions'!D70),I34)" +"IF(Status!G14=""distributed locations"",MAX(J34,'Performance Assumptions'!D70),J34)" +"IF(Status!G14=""distributed locations"",MAX(K34,'Performance Assumptions'!D70),K34)" +"IF(Status!G14=""distributed locations"",MAX(L34,'Performance Assumptions'!D70),L34)" +"IF(Status!G14=""distributed locations"",MAX(M34,'Performance Assumptions'!D70),M34)" +"IF(Status!G14=""distributed locations"",MAX(N34,'Performance Assumptions'!D70),N34)" +"IF(Status!G14=""distributed locations"",MAX(O34,'Performance Assumptions'!D70),O34)" +"IF(Status!G14=""distributed locations"",MAX(P34,'Performance Assumptions'!D70),P34)" +"'Cost Assumptions'!D41" +"IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)" +"'Cost Assumptions'!B38" +"CEILING(B75*B87,100)" +"SUM(B99:B107)" +"B15" +"B87" +"(B87*C111)+(MAX(0,C87-B87))" +"B89" +"(B89*C111)+(MAX(0,C89-B89))" +"CEILING((B75/52)*2,100)" +"CEILING((B77/52),100)" +"CEILING((B112*B114)+(B113*B115),100)" +"CEILING(B21*B27,100)" +"A21" +"B101" +"(B122/B27)" +"B120" +"'Background State Information'!F26" +"SUM(B124:B125)" +"'Misc Parameters'!F15" +"ROUNDUP(P33/Status!F12,0)" +"IF(Status!G10=""distributed locations"",MAX(ROUNDUP(P87/Status!F12,0),'Performance Assumptions'!D69),ROUNDUP(P87/Status!F12,0))" +"IF(Status!G10=""distributed locations"",MAX(ROUNDUP(P87/Status!F12,0),'Performance Assumptions'!D69),ROUNDUP(P87/Status!F12,0))" +"IF(SUMIF(B7:P7,""include"",B8:P8)<=150000,MAX(1,ROUNDUP(B137/B71,0)),0)" +"IF(SUMIF(B7:P7,""include"",B8:P8)<=150000,MAX(1,ROUNDUP(B137/B71,0)),0)" +"ROUNDUP(B138*H41,0)" +"ROUNDUP(C138*H41,0)" +"ROUNDUP(D138*H41,0)" +"IF(SUMIF(B7:P7,""include"",B8:P8)>150000,MAX(1,ROUNDUP(B137/B71,0)),0)" +"IF(SUMIF(B7:P7,""include"",B8:P8)>150000,MAX(1,ROUNDUP(B137/B71,0)),0)" +"C137" +"IF('Performance Assumptions'!D69<=1,0,IF(Status!G10=""distributed locations"",MIN((D137-1),'Performance Assumptions'!D69),0))" +"D137-D140" +"B138+B139" +"B138+B139" +"MAX('Performance Assumptions'!D69,C138)" +"MAX('Performance Assumptions'!D69,D138)" +"B138+B139" +"IF(B152>=1,1,0)" +"'Performance Assumptions'!D69" +"IF(Status!G10=""distributed locations"",'Performance Assumptions'!D69-1,0)" +"ROUNDUP(B137/2,0)" +"ROUNDUP(((SUMIF(B7:P7,""include"",B8:P8))/B52),0)" +"ROUNDUP(((SUMIF(B7:P7,""include"",B8:P8))/B52),0)" +"ROUNDUP(((SUMIF(B7:P7,""include"",B8:P8))/B52),0)" +"MAX(MAX(B90:P90),1)" +"MAX(MAX(B90:P90),1)" +"MAX(MAX(B90:P90),1)" +"ROUNDUP(B151*H58,0)" +"ROUNDUP(C151*H58,0)" +"ROUNDUP(D151*H58,0)" +"MAX(1,B138+B139)" +"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,B89/2)),0)" +"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,C89/2)),0)" +"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,D89/2)),0)" +"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,E89/2)),0)" +"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,F89/2)),0)" +"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,G89/2)),0)" +"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,H89/2)),0)" +"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,I89/2)),0)" +"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,J89/2)),0)" +"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,K89/2)),0)" +"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,L89/2)),0)" +"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,M89/2)),0)" +"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,N89/2)),0)" +"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,O89/2)),0)" +"ROUND(IF(Status!G14=""mobile operation"",0,IF(Status!G14=""distributed locations"",'Performance Assumptions'!D70,P89/2)),0)" +"H54*B156" +"H54*C156" +"H54*D156" +"H54*E156" +"H54*F156" +"H54*G156" +"H54*H156" +"H54*I156" +"H54*J156" +"H54*K156" +"H54*L156" +"H54*M156" +"H54*N156" +"H54*O156" +"H54*P156" +"IF(Status!G14=""mobile operation"",1,0)*B89" +"IF(Status!G14=""mobile operation"",1,0)*C89" +"IF(Status!G14=""mobile operation"",1,0)*D89" +"IF(Status!G14=""mobile operation"",1,0)*E89" +"IF(Status!G14=""mobile operation"",1,0)*F89" +"IF(Status!G14=""mobile operation"",1,0)*G89" +"IF(Status!G14=""mobile operation"",1,0)*H89" +"IF(Status!G14=""mobile operation"",1,0)*I89" +"IF(Status!G14=""mobile operation"",1,0)*J89" +"IF(Status!G14=""mobile operation"",1,0)*K89" +"IF(Status!G14=""mobile operation"",1,0)*L89" +"IF(Status!G14=""mobile operation"",1,0)*M89" +"IF(Status!G14=""mobile operation"",1,0)*N89" +"IF(Status!G14=""mobile operation"",1,0)*O89" +"IF(Status!G14=""mobile operation"",1,0)*P89" +"ROUNDUP((B158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)" +"ROUNDUP((C158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)" +"ROUNDUP((D158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)" +"ROUNDUP((E158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)" +"ROUNDUP((F158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)" +"ROUNDUP((G158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)" +"ROUNDUP((H158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)" +"ROUNDUP((I158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)" +"ROUNDUP((J158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)" +"ROUNDUP((K158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)" +"ROUNDUP((L158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)" +"ROUNDUP((M158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)" +"ROUNDUP((N158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)" +"ROUNDUP((O158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)" +"ROUNDUP((P158+IF(Status!G16=""yes"",'Cost Assumptions'!D44,0)+IF(Status!G17=""yes"",'Cost Assumptions'!D45,0)),0)" +"CEILING(((B78*B90)+(B75*B33)+(B76*B88)+(B79*B91)+(B80*B92)+(B77*B89)+(B81*B93)+(B82*B94)+(B83*B95)),100)" +"CEILING((B33*B114)+(B113*B115),100)" +"CEILING((((B33*B111)+(MAX(0,C33-B33)))*C114)+(C113*C115),100)" +"CEILING(SUMPRODUCT(B138:B142*C41:C45),100)" +"CEILING(SUMPRODUCT(B144:B149*C47:C52),100)" +"CEILING((B151*C58)+(B152*C59),100)" +"CEILING((B156*C54)+(B158*C55)+(B159*C56),100)" +"CEILING((B165*C63),100)" +"SUM(B166:B168)*C64" +"CEILING((B159*C56)+(0.35*15000*C159),100)" +"CEILING((MAX(C159-B159,0)*C56)+((0.35*(1+C16))*15000*C159),100)" +"CEILING((MAX(D159-C159,0)*C56)+((0.35*(1+D16))*15000*D159),100)" +"CEILING((MAX(E159-D159,0)*C56)+((0.35*(1+E16))*15000*E159),100)" +"CEILING((MAX(F159-E159,0)*C56)+((0.35*(1+F16))*15000*F159),100)" +"CEILING((MAX(G159-F159,0)*C56)+((0.35*(1+G16))*15000*G159),100)" +"CEILING((MAX(H159-G159,0)*C56)+((0.35*(1+H16))*15000*H159),100)" +"CEILING((MAX(I159-H159,0)*C56)+((0.35*(1+I16))*15000*I159),100)" +"CEILING((MAX(J159-I159,0)*C56)+((0.35*(1+J16))*15000*J159),100)" +"CEILING((MAX(K159-J159,0)*C56)+((0.35*(1+K16))*15000*K159),100)" +"CEILING((MAX(L159-K159,0)*C56)+((0.35*(1+L16))*15000*L159),100)" +"CEILING((MAX(M159-L159,0)*C56)+((0.35*(1+M16))*15000*M159),100)" +"CEILING((MAX(N159-M159,0)*C56)+((0.35*(1+N16))*15000*N159),100)" +"CEILING((MAX(O159-N159,0)*C56)+((0.35*(1+O16))*15000*O159),100)" +"CEILING((MAX(P159-O159,0)*C56)+((0.35*(1+P16))*15000*P159),100)" +"SUM(E138:E149)" +"SUM(E151:E152)+B157" +"SUM(B87:B95)*C62" +"SUM(C87:C95)*C62" +"SUM(D87:D95)*C62" +"SUM(E87:E95)*C62" +"SUM(F87:F95)*C62" +"SUM(G87:G95)*C62" +"SUM(H87:H95)*C62" +"SUM(I87:I95)*C62" +"SUM(J87:J95)*C62" +"SUM(K87:K95)*C62" +"SUM(L87:L95)*C62" +"SUM(M87:M95)*C62" +"SUM(N87:N95)*C62" +"SUM(O87:O95)*C62" +"SUM(P87:P95)*C62" +"CEILING(SUM(B172:B174)*C61,100)" +"CEILING(SUM(C172:C174)*C61,100)" +"SUM(D172:D174)*C61" +"SUM(E172:E174)*C61" +"SUM(F172:F174)*C61" +"SUM(G172:G174)*C61" +"SUM(H172:H174)*IB61" +"SUM(I172:I174)*C61" +"SUM(J172:J174)*C61" +"SUM(K172:K174)*C61" +"SUM(L172:L174)*C61" +"SUM(M172:M174)*C61" +"SUM(N172:N174)*C61" +"SUM(O172:O174)*C61" +"SUM(P172:P174)*C61" +"CEILING(SUM(B163:B171)+B175,100)" +"B131" +"B126" +"(B176+B177)-B178" +"B108" +"B116" +"CEILING(SUMPRODUCT(C138:C142*C41:C45),100)" +"CEILING(SUMPRODUCT(C144:C149,C47:C52),100)" +"(C151*C58)+(C152*C59)" +"CEILING((B156*C54)+(B158*C55)+(B159*C56),100)" +"CEILING((B186*C63),100)" +"SUM(B187:B189)*C64" +"CEILING((B159*C56)+(0.35*15000*C159),100)" +"CEILING((MAX(C159-B159,0)*C56)+((0.35*(1+C16))*15000*C159),100)" +"CEILING((MAX(D159-C159,0)*C56)+((0.35*(1+D16))*15000*D159),100)" +"CEILING((MAX(E159-D159,0)*C56)+((0.35*(1+E16))*15000*E159),100)" +"CEILING((MAX(F159-E159,0)*C56)+((0.35*(1+F16))*15000*F159),100)" +"CEILING((MAX(G159-F159,0)*C56)+((0.35*(1+G16))*15000*G159),100)" +"CEILING((MAX(H159-G159,0)*C56)+((0.35*(1+H16))*15000*H159),100)" +"CEILING((MAX(I159-H159,0)*C56)+((0.35*(1+I16))*15000*I159),100)" +"CEILING((MAX(J159-I159,0)*C56)+((0.35*(1+J16))*15000*J159),100)" +"CEILING((MAX(K159-J159,0)*C56)+((0.35*(1+K16))*15000*K159),100)" +"CEILING((MAX(L159-K159,0)*C56)+((0.35*(1+L16))*15000*L159),100)" +"CEILING((MAX(M159-L159,0)*C56)+((0.35*(1+M16))*15000*M159),100)" +"CEILING((MAX(N159-M159,0)*C56)+((0.35*(1+N16))*15000*N159),100)" +"CEILING((MAX(O159-N159,0)*C56)+((0.35*(1+O16))*15000*O159),100)" +"CEILING((MAX(P159-O159,0)*C56)+((0.35*(1+P16))*15000*P159),100)" +"SUM(F138:F149)" +"SUM(F151:F152)+B157" +"SUM(B87:B95)*C62" +"SUM(C87:C95)*C62" +"SUM(D87:D95)*C62" +"SUM(E87:E95)*C62" +"SUM(F87:F95)*C62" +"SUM(G87:G95)*C62" +"SUM(H87:H95)*C62" +"SUM(I87:I95)*C62" +"SUM(J87:J95)*C62" +"SUM(K87:K95)*C62" +"SUM(L87:L95)*C62" +"SUM(M87:M95)*C62" +"SUM(N87:N95)*C62" +"SUM(O87:O95)*C62" +"SUM(P87:P95)*C62" +"CEILING(SUM(B193:B195)*C61,100)" +"CEILING(SUM(C193:C195)*C61,100)" +"CEILING(SUM(D193:D195)*C61,100)" +"CEILING(SUM(E193:E195)*C61,100)" +"CEILING(SUM(F193:F195)*C61,100)" +"CEILING(SUM(G193:G195)*C61,100)" +"CEILING(SUM(H193:H195)*C61,100)" +"CEILING(SUM(I193:I195)*C61,100)" +"CEILING(SUM(J193:J195)*C61,100)" +"CEILING(SUM(K193:K195)*C61,100)" +"CEILING(SUM(L193:L195)*C61,100)" +"CEILING(SUM(M193:M195)*C61,100)" +"CEILING(SUM(N193:N195)*C61,100)" +"CEILING(SUM(O193:O195)*C61,100)" +"CEILING(SUM(P193:P195)*C61,100)" +"B131" +"B126" +"B108" +"B116" +"CEILING(SUMPRODUCT(D138:D142*C41:C45),100)" +"CEILING(SUMPRODUCT(D144:D149,C47:C52),100)" +"CEILING((D151*C58)+(D152*C59),100)" +"CEILING((B156*C54)+(B158*C55)+(B159*C56),100)" +"CEILING((B207*C63),100)" +"SUM(B208:B210)*C64" +"CEILING((B159*C56)+(0.35*15000*C159),100)" +"CEILING((MAX(C159-B159,0)*C56)+((0.35*(1+C16))*15000*C159),100)" +"CEILING((MAX(D159-C159,0)*C56)+((0.35*(1+D16))*15000*D159),100)" +"CEILING((MAX(E159-D159,0)*C56)+((0.35*(1+E16))*15000*E159),100)" +"CEILING((MAX(F159-E159,0)*C56)+((0.35*(1+F16))*15000*F159),100)" +"CEILING((MAX(G159-F159,0)*C56)+((0.35*(1+G16))*15000*G159),100)" +"CEILING((MAX(H159-G159,0)*C56)+((0.35*(1+H16))*15000*H159),100)" +"CEILING((MAX(I159-H159,0)*C56)+((0.35*(1+I16))*15000*I159),100)" +"CEILING((MAX(J159-I159,0)*C56)+((0.35*(1+J16))*15000*J159),100)" +"CEILING((MAX(K159-J159,0)*C56)+((0.35*(1+K16))*15000*K159),100)" +"CEILING((MAX(L159-K159,0)*C56)+((0.35*(1+L16))*15000*L159),100)" +"CEILING((MAX(M159-L159,0)*C56)+((0.35*(1+M16))*15000*M159),100)" +"CEILING((MAX(N159-M159,0)*C56)+((0.35*(1+N16))*15000*N159),100)" +"CEILING((MAX(O159-N159,0)*C56)+((0.35*(1+O16))*15000*O159),100)" +"CEILING((MAX(P159-O159,0)*C56)+((0.35*(1+P16))*15000*P159),100)" +"SUM(G138:G149)" +"SUM(G151:G152)+B157" +"SUM(B87:B95)*C62" +"SUM(C87:C95)*C62" +"SUM(D87:D95)*C62" +"SUM(E87:E95)*C62" +"SUM(F87:F95)*C62" +"SUM(G87:G95)*C62" +"SUM(H87:H95)*C62" +"SUM(I87:I95)*C62" +"SUM(J87:J95)*C62" +"SUM(K87:K95)*C62" +"SUM(L87:L95)*C62" +"SUM(M87:M95)*C62" +"SUM(N87:N95)*C62" +"SUM(O87:O95)*C62" +"SUM(P87:P95)*C62" +"CEILING(SUM(B214:B216)*C61,100)" +"CEILING(SUM(C214:C216)*C61,100)" +"CEILING(SUM(D214:D216)*C61,100)" +"CEILING(SUM(E214:E216)*C61,100)" +"CEILING(SUM(F214:F216)*C61,100)" +"CEILING(SUM(G214:G216)*C61,100)" +"CEILING(SUM(H214:H216)*C61,100)" +"CEILING(SUM(I214:I216)*C61,100)" +"CEILING(SUM(J214:J216)*C61,100)" +"CEILING(SUM(K214:K216)*C61,100)" +"CEILING(SUM(L214:L216)*C61,100)" +"CEILING(SUM(M214:M216)*C61,100)" +"CEILING(SUM(N214:N216)*C61,100)" +"CEILING(SUM(O214:O216)*C61,100)" +"CEILING(SUM(P214:P216)*C61,100)" +"SUM(B205:B213)+B217" +"B131" +"B126" +"ROUND(VLOOKUP('Background State Information'!F7,'State Square Miles'!C5:E55,3),1)" +"VLOOKUP((VLOOKUP('Background State Information'!F7,'State Square Miles'!C5:D55,2)),'State Square Miles'!A5:B55,2)" +"IF(G5<1,1,MAX(((F5/G5)*(75/47214)*6),1))" +"'Performance Assumptions'!$D$57" +"H5/F5" +"1/J5" +"(F18/G18)*(75/47214)*6" +"SUM(F5:F55)" +"AVERAGE(I5:I55)" +"IF(F9=1,""shell casings only"",IF(F9=2,""bullets only"",""shell casings and bullets""))" +"IF(F10=1,""one central location"",""distributed locations"")" +"IF(F11=1,""stand-alone hub"",IF(F11=2,""remote"",""hub network""))" +"G12" +"IF(F14=1,""one central location"",IF(F14=2,""distributed locations"",""mobile operation""))" +"IF(F16=1,""yes"",""no"")" +"IF(C26=1,""default used"",""user estimates used"")" +"IF(C26=1,""default used"",""user estimates used"")" +"IF(C28=1,""model estimate used"",""user estimate used"")" +"IF(C28=1,""model estimate used"",""user estimate used"")" +"SUM(B14:B17)" +"F11/F12" +"(F15+F16)/F15" +"F17*F13" +"F18/F20" +"F21*F22" +"F23/F8" +"F8-F23" +"F27*(F30+F31)" +"F27-F32" +"E37*H37" +"(1-E37)*H37" +"F33" +"F23" +"F32" +"SUM(F37:F39)" +"F37*G45/E45" +"SUM(E50:F50)" +"G50/G$53" +"E53/$G53" +"(E59*E50)/1000000" +"G66/G$69" +"E74*G69" +"E86*E77" +"E80*E86" +"E86*(E75-1)" +"E86*E78-F86" +"E81*E86-G86" +"E86*E76-E86-E87" +"E86*E79-F87-F86" +"E82*E86-G87-G86" +"F8" +"G53" +"G69" +"J9/J19" +"J10/J19" +"J11/J19" +"J12/J19" +"J13/J19" +"J14/J19" +"J15/J19" +"J16/J19" +"J17/J19" +"J18/J19" +"SUM(freq)" +"SUM(K9:K18)" +"J121/J$132" +"SUM(J121:J131)" +"J190/J$201" +"D4" +"IF(C6=""yes"",(1*F6),IF(C6=""no"",(0*F6),""""))" +"IF(SUM(F6:F10)<>100%,""ERROR"",""100%"")" +"SUM(G6:G10)" +"IF(SUM(F16:F22)<>100%,""ERROR"",""100%"")" +"SUM(G16:G22)" +"IF(SUM(F28:F36)<>100%,""ERROR"",""100%"")" +"SUM(G28:G36)" +"IF(C42=""yes"",(1*F42),IF(C42=""no"",(0*F42),IF(C42=""small extent"",(0.33*F42),IF(C42=""large extent"",(0.67*F42),""""))))" +"IF(SUM(F42:F66)<>100%,""ERROR"",""100%"")" +"SUM(G42:G66)" +"F10 +F12+F13+F14 -I10" +"F38+F40+F41+F42+F43-I38" +"F54-I54" +"F78+F80-I78+F81" +"SUM(F108:F117)" +"F133+F134+F135-I133" +"F148+F149-I148" +"F158+F160-I158" +"SUM(F166:F189)" +"SUM(F269:F271)" +"SUM(F276:F287)" +"SUM(F290:F294)" +"SUM(F303:F308)" +"F312-H312" +"F357-I354" +"SUM(F354:F356)" +"F366+F367+F368+F369" +"F384-I380" +"SUM(F380:F383)" +"D4*C5" +"D4*C6" +"D4*C7" +"D5*1.5" +"2*(D6+D7)" +"D4" +"D13/E13" +"D4*0.7" +"D9+D8" +"(D9+D8)" +"D4" +"D5+D6" +"0.3*D9" +"D9+D8" +"D4" +"SUM(F13:F22)" +"D4" +"D9" +"D9*0.2" +"D9-D20" +"D20" +"D5" +"D13" +"SUM(F26:F47)" +"F23+F48" +"+A4+1" +"A162+1" +"+A188+1" +"+A244+1" +"SUM(D3:H3)" +"Sheet1!B1" +"Sheet1!B1" +"Sheet1!B1" +"L3/N3" +"960190000/2" +"O3/1936.27" +"P3/N3" +"(R3-S3)/R3" +"((AG3+(AD3-AE3))-AH3)/(AG3+(AD3-AE3))" +"170+354" +"K28/0.2" +"420+290" +"60+255" +"518.5+275.4*3+353.5" +"1660/500" +"10^6" +"10^4" +"5*10^5" +"10^3" +"2*10^4" +"4.5*10^2" +"6*10^2" +"N120*0.2" +"10000*30" +"SUM(E4:E19)" +"SUM(E24:E36)" +"SUM(E41:E44)" +"SUM(B12:B162)" +"parametri!I8" +"calcoli!B60" +"calcoli!B61" +"IF(calcoli!F15>calcoli!E15,"""",""Attenzione: orario fine servizio inferiore ora inizio!"")" +"parametri!I8" +"parametri!I8" +"C7+F7+I7+L7" +"D7++G7+J7+M7" +"SUM(C7:C18)" +"SUM(C26:L26)" +"SUM(M26:N26)" +"SetPar!E5" +"INDEX(parametri!$B8:$B55,E10)" +"INDEX(parametri!B8:B55,F10)" +"5-COUNT(J15:N15)" +"'immissione dati'!D6" +"INDEX(parametri!$E$8:$E$19,C11)" +"INDEX(parametri!$F$8:$F$11,D11)" +"E11" +"(HOUR(F15-E15)*60+MINUTE(F15-E15))/60" +"G15*H11" +"IF(J11=1,0,INDEX(parametri!$A$1:$A$4,J11))" +"'immissione dati'!E22" +"'immissione dati'!E23" +"'immissione dati'!$E24" +"'immissione dati'!$E25" +"'immissione dati'!$E26" +"'immissione dati'!$E27" +"'immissione dati'!$E28" +"'immissione dati'!$E29" +"'immissione dati'!$E30" +"'immissione dati'!$E31" +"'immissione dati'!$E32" +"'immissione dati'!$E33" +"'immissione dati'!H24" +"IF(OR(I15=1,I15=2),1,IF(OR(I15=4,I15=6),2,IF(OR(I15=10,I15=12),4,3)))" +"IF(D16=calcoli!$C$20,TRUE,FALSE)" +"IF(OR(calcoli!$D$21,calcoli!$C$21=J16,calcoli!$C$21=K16,calcoli!$C$21=L16,calcoli!$C$21=M16,calcoli!$C$21=N16),TRUE,FALSE)" +"IF(OR(calcoli!$D$22,calcoli!$C$22=C16),TRUE,FALSE)" +"IF(OR(calcoli!$D$23,calcoli!$B$23=AC16),TRUE,FALSE)" +"IF(OR(calcoli!$E$21,calcoli!$C$21=AA16),TRUE,FALSE)" +"IF(AND(AD16,AE16,AF16,AG16,AH16),TRUE,FALSE)" +"IF($AI16,A16,"""")" +"CONCATENATE(A16,"" - "",B16,"" - "",C16,""- "",D16,"" Gev: "",J16,"", "",K16,"", "",L16,"", "",M16,"", "",N16)" +"INDEX(parametri!$F$8:$F$11,B20)" +"INDEX(parametri!$A$1:$A$4,B21)" +"INDEX(parametri!E8:E19,B22)" +"INDEX(parametri!G8:G11,B23)" +"COUNT(db!AN3:AN4)" +"SUM(db!AP3:AP4)" +"SUM(db!AX3:BG4)" +"SUM(db!AX3:AX4)" +"COUNT(db!AN3:AN4)" +"SUM(db!AP3:AP4)" +"SUM(db!AY3:AY4)" +"SUM(db!AZ3:AZ4)" +"SUM(db!BK3:BK4)" +"SUM(db!BA3:BA4)" +"SUM(db!BB3:BB4)" +"SUM(db!BC3:BC4)" +"SUM(db!BD3:BD4)" +"SUM(db!BE3:BE4)" +"SUM(db!BF3:BF4)" +"SUM(db!BG3:BG4)" +"SUM(db!BH3:BH4)" +"SUM(db!BI3:BI4)" +"SUM(db!AP3:AP4)" +"SUM(db!AQ3:AQ4)" +"B52" +"INDEX(db!$BM$3:$BM$4,C56)" +"COUNTA(db!A3:A4)" +"COUNTA(parametri!A1:A4)-1" +"""-1 Cell phone only""" +"SUM(F2:Q2)" +"IF(H45,""All ok."",""FAILED!!"")" +"SUM(H32:H45)" +"DAVERAGE($A$15:$D$22,""Age"",$A$11:$B$12)" +"DAVERAGE($A$15:$D$22,""Salary"",$A$11:$A$13)" +"DAVERAGE($A$15:$D$22,""Age"",$A$11:$C$13)" +"IF(((ABS(B32-C32)<$C$4) +(ABS(D32-E32)<$C$4) + (ABS(F32-G32)<$C$4)=3),1,0)" +"IF(H32,""Ok."",""FAILED!!"")" +"DCOUNT(A$15:D$22,""Salary"",A$11:C$12)" +"DCOUNT($A$15:$D$22,""Salary"",$A$11:$A$13)" +"DCOUNT($A$15:$D$22,""Age"",$C$11:$C$12)" +"DCOUNTA(A$15:D$22,""Salary"",A$11:A$13)" +"DCOUNTA($A$15:$D$22,""Salary"",$A$11:$A$13)" +"DCOUNTA($A$15:$D$22,""name"",$C$11:$C$12)" +"DGET($A$15:$D$22,""Salary"",$D$11:$D$12)" +"DGET($A$15:$D$22,""Age"",$E$11:$E$12)" +"DGET($A$15:$D$22,""Name"",$E$11:$E$12)" +"IF(((ABS(B35-C35)<$C$4) +(ABS(D35-E35)<$C$4) + IF(F35=G35,1,0)=3),1,0)" +"DMAX(A$15:D$22,""Salary"",A$11:A$13)" +"DMAX($A$15:$D$22,""Salary"",$A$11:$A$13)" +"DMAX($A$15:$D$22,""Age"",$C$11:$C$12)" +"DMIN(A$15:D$22,""Salary"",A$11:A$13)" +"DMIN($A$15:$D$22,""Salary"",$A$11:$A$13)" +"DMIN($A$15:$D$22,""Age"",$C$11:$C$12)" +"DPRODUCT(A$15:D$22,""Age"",A$11:A$13)" +"DPRODUCT($A$15:$D$22,""Age"",$A$11:$A$12)" +"DPRODUCT($A$15:$D$22,""Age"",$C$11:$C$12)" +"DSTDEV(A$15:D$22,""Age"",A$11:A$13)" +"DSTDEV($A$15:$D$22,""Salary"",$A$11:$A$13)" +"DSTDEV($A$15:$D$22,""Age"",$C$11:$C$12)" +"DSTDEVP(A$15:D$22,""Age"",A$11:A$13)" +"DSTDEVP($A$15:$D$22,""Salary"",$A$11:$A$13)" +"DSTDEVP($A$15:$D$22,""Age"",$C$11:$C$12)" +"DSUM(A$15:D$22,""Age"",A$11:A$13)" +"DSUM($A$15:$D$22,""Salary"",$A$11:$A$13)" +"DSUM($A$15:$D$22,""Age"",$C$11:$C$12)" +"DVAR(A$15:D$22,""Age"",A$11:A$13)" +"DVAR($A$15:$D$22,""Salary"",$A$11:$A$13)" +"DVAR($A$15:$D$22,""Age"",$C$11:$C$12)" +"DVARP(A$15:D$22,""Age"",A$11:A$13)" +"DVARP($A$15:$D$22,""Salary"",$A$11:$A$13)" +"DVARP($A$15:$D$22,""Age"",$C$11:$C$12)" +"GETPIVOTDATA(F15:J16,""John"")" +"GETPIVOTDATA(F15:J16,""Jos"")" +"GETPIVOTDATA(F15:J16,""Jos2"")" +"SUM(H32:H44)=13" +"SUM(E11:E20)" +"Rate!C3" +"Rate!G11" +"Rate!G11" +"Rate!G11" +"IF(K16=2,Rate!E11*0.33,IF(K16=3,Rate!E11*0.66,IF(K16=4,Rate!E11*1,0)))" +"Rate!G16" +"Rate!G16" +"Rate!G16" +"Rate!G16" +"Rate!G16" +"Rate!G16" +"IF(K29=2,Rate!E16*0.25,IF(K29=3,Rate!E16*0.5,IF(K29=4,Rate!E16*0.75,IF(K29=5,Rate!E16*1,0))))" +"IF(K32=2,Rate!E17*0.25,IF(K32=3,Rate!E17*0.5,IF(K32=4,Rate!E17*0.75,IF(K32=5,Rate!E17*1,0))))" +"Rate!C3" +"Rate!G11" +"Rate!G11" +"Rate!G11" +"IF(K16=2,Rate!E11*0.33,IF(K16=3,Rate!E11*0.66,IF(K16=4,Rate!E11*1,0)))" +"Rate!G16" +"Rate!G16" +"Rate!G16" +"Rate!G16" +"Rate!G16" +"Rate!G16" +"IF(K29=2,Rate!E16*0.25,IF(K29=3,Rate!E16*0.5,IF(K29=4,Rate!E16*0.75,IF(K29=5,Rate!E16*1,0))))" +"IF(K32=2,Rate!E17*0.25,IF(K32=3,Rate!E17*0.5,IF(K32=4,Rate!E17*0.75,IF(K32=5,Rate!E17*1,0))))" +"Rate!C3" +"Rate!G11" +"Rate!G11" +"Rate!G11" +"IF(K16=2,Rate!E11*0.33,IF(K16=3,Rate!E11*0.66,IF(K16=4,Rate!E11*1,0)))" +"Rate!G16" +"Rate!G16" +"Rate!G16" +"Rate!G16" +"Rate!G16" +"Rate!G16" +"IF(K29=2,Rate!E16*0.25,IF(K29=3,Rate!E16*0.5,IF(K29=4,Rate!E16*0.75,IF(K29=5,Rate!E16*1,0))))" +"IF(K32=2,Rate!E17*0.25,IF(K32=3,Rate!E17*0.5,IF(K32=4,Rate!E17*0.75,IF(K32=5,Rate!E17*1,0))))" +"Rate!C3" +"'Ap1'!L16" +"'Ap1'!L17" +"'Ap1'!L18" +"'Ap1'!L19" +"'Ap1'!L20" +"'Ap1'!L29" +"'Ap1'!L30" +"'Ap1'!L31" +"'Ap1'!L32" +"'Ap1'!L33" +"SUM(B8:K8)" +"'Ap2'!L16" +"'Ap2'!L17" +"'Ap2'!L18" +"'Ap2'!L19" +"'Ap2'!L20" +"'Ap2'!L29" +"'Ap2'!L30" +"'Ap2'!L31" +"'Ap2'!L32" +"'Ap2'!L33" +"'Ap3'!L16" +"'Ap3'!L17" +"'Ap3'!L18" +"'Ap3'!L19" +"'Ap3'!L20" +"'Ap3'!L29" +"'Ap3'!L30" +"'Ap3'!L31" +"'Ap3'!L32" +"'Ap3'!L33" +"'By Sector'!I14" +"'By Sector'!I5" +"'By Sector'!I6" +"'By Sector'!I7" +"'By Sector'!I9" +"'By Sector'!I10" +"'By Sector'!I11" +"'By Sector'!I13" +"'By Level of Processing'!J41" +"'By Level of Processing'!J42" +"'By Level of Processing'!J43" +"'Sector by Country'!I21" +"'Sector by Country'!I10" +"'Sector by Country'!I28" +"'Sector by Country'!I24" +"(H5-G5)/G5" +"(I5-H5)/H5" +"SUM(H40,H36,H32,H28,H24,H20,H16,H12,H8)" +"SUM(C36,C66,C96,C127,C157,C187,C217,C247)" +"(H5-G5)/G5" +"SUM(C5:C20)" +"(H6-G6)/G6" +"(H5-G5)/G5" +"SUM(G5:G17)" +"'By Sector'!G5" +"'Sector by Country'!B21" +"'Sector by Country'!G21" +"'Sector by Country'!G7" +"'Sector by Country'!G9" +"'Sector by Country'!G24" +"'Sector by Country'!G14" +"'Sector by Country'!G27" +"IF($B10=""a"",0,IF($B10=""c"",1,IF($B10=""g"",2,IF($B10=""t"",3,-1))))" +"(C10*4+C11)*4+C12" +"+A10+1" +"IF(MOD(TRUNC($A30/16),4)=0,""a"",IF(MOD(TRUNC($A30/16),4)=1,""c"",IF(MOD(TRUNC($A30/16),4)=2,""g"",IF(MOD(TRUNC($A30/16),4)=3,""t"",""?""))))" +"IF(MOD(TRUNC($A30/4),4)=0,""a"",IF(MOD(TRUNC($A30/4),4)=1,""c"",IF(MOD(TRUNC($A30/4),4)=2,""g"",IF(MOD(TRUNC($A30/4),4)=3,""t"",""?""))))" +"IF(MOD($A30,4)=0,""a"",IF(MOD($A30,4)=1,""c"",IF(MOD($A30,4)=2,""g"",IF(MOD($A30,4)=3,""t"",""?""))))" +"IF($D$10=$A30,$A$10,"" "")" +"IF($D$11=$A30,$A$11,"" "")" +"IF($D$12=$A30,$A$12,"" "")" +"IF($D$13=$A30,$A$13,"" "")" +"IF($D$14=$A30,$A$14,"" "")" +"IF($D$15=$A30,$A$15,"" "")" +"IF($D$16=$A30,$A$16,"" "")" +"IF($D$17=$A30,$A$17,"" "")" +"IF($D$18=$A30,$A$18,"" "")" +"IF($D$19=$A30,$A$19,"" "")" +"IF($D$20=$A30,$A$20,"" "")" +"IF($D$21=$A30,$A$21,"" "")" +"IF($D$22=$A30,$A$22,"" "")" +"IF($D$23=$A30,$A$23,"" "")" +"IF($D$24=$A30,$A$24,"" "")" +"IF($D$25=$A30,$A$25,"" "")" +"IF(MIN(E30:T30)>0,MIN(E30:T30),""not found "")" +"A30+1" +"INDIRECT(ADDRESS(ROW(A$30)+D102,COLUMN($U30)))" +"E8*22%" +"E8*0.2" +"G8*0.15" +"G8*7%" +"H8+I8" +"G9*15%" +"E10*0.5" +"E39*0.3" +"129/167*100" +"SUM(B13:C13)" +"SUM(F13:H13)" +"D13-I11:I13" +"D18-I15:I18" +"D48-I44:I48" +"SUM(B13:B84)" +"B86-B89" +"F4+G4" +"SUM(L4:M4)" +"M4/N4" +"SUM(F4:F5)" +"SUM(F29:F31)" +"SUM(F35:F50)" +"SUM(F54:F61)" +"SUM(F84:F97)" +"SUM(F98,F81,F62,F51,F32,F26,F21,F16,F11,F6)" +"SUM(F108:F113)" +"SUM(F122:F145)" +"SUM(F146,F119,F114,F105)" +"SUM(F149,F101)" +"G3/E3" +"SUM(E3:E11)" +"SUM(E20:E21)" +"SUM(E24:E26)" +"SUM(E33:E38)" +"SUM(E50:E53)" +"SUM(E66:E73)" +"SUM(E78:E82)" +"SUM(E87:E102)" +"SUM(E110:E124)" +"SUM(E127:E133)" +"SUM(E146:E165)" +"SUM(E194:E212)" +"SUM(E229:E250)" +"E339-E334" +"G3/E3" +"SUM(E3:E7)" +"SUM(E10:E12)" +"SUM(E19:E20)" +"SUM(E33:E36)" +"SUM(E60:E66)" +"SUM(E80:E87)" +"SUM(E74,E67,E58,E53,E51,E49,E45,E41,E39,E37,E31,E27,E25,E23,E21,E17,E15,E13,E8)" +"SUM(E92,E88,E78,E76)" +"E5/D5" +"B5/$B$18" +"C5/$C$18" +"D5/$D$18" +"E5/$E$18" +"SUM(B5:B9)" +"SUM(B11:B16)" +"SUM(B17,B10)" +"B24/$B$37" +"C24/$C$37" +"D24/$D$37" +"G3/E3" +"SUM(E3:E4)" +"SUM(E23:E30)" +"SUM(E43:E53)" +"SUM(E56:E60)" +"SUM(E63:E82)" +"SUM(E85:E87)" +"SUM(E3,E7,E9,E11,E13,E17,E19,E21,E23:E26,E35,E39,E43:E47,E56:E57,E63:E73,E85,E91:E92)" +"SUM(E4,E14,E27:E30,E33,E36,E40,E48:E53,E58:E60,E74:E82,E86:E87,E90)" +"SUM(E5,E7,E9,E11,E15,E17,E19,E21,E31,E33,E37,E41,E54,E61)" +"SUM(E83,E88,E93)" +"G3/E3" +"SUM(E3:E4)" +"SUM(E15:E17)" +"SUM(E45:E57)" +"SUM(E64:E71)" +"SUM(E141:E152)" +"SUM(E161:E176)" +"SUM(E179:E183)" +"SUM(E188:E191)" +"SUM(E215,E212)" +"D4/C4" +"B4/$B$17" +"C4/$C$17" +"D4/$D$17" +"SUM(B4:B8)" +"SUM(B10:B15)" +"SUM(B16,B9)" +"B23/$B$36" +"C23/$C$36" +"D23/$D$36" +"75*3" +"G5/E5" +"SUM(E7:E8)" +"SUM(E23:E25)" +"SUM(E66:E69)" +"E90+E85+E83+E78+E76+E74+E72+E70+E64+E59+E57+E55+E53+E51+E48+E46+E50+E44+E40+E38+E36+E34+E32+E30+E28+E21+E17+E26+E13+E9+E5" +"G108/E108" +"SUM(E124:E132)" +"SUM(E141:E147)" +"E178+E176+E174+E172+E168+E166+E164+E162+E160+E156+E152+E148+E139+E137+E135+E133+E122+E117+E113+E111+E109+E103+E98+E94" +"SUM(C7:C37)" +"SUM(C56:C79)" +"C80+C38" +"B7+E7+H7" +"K7+M7+O7+Q7+W7" +"S7+T7+U7+V7+Y7" +"AB7" +"AK7/AW7" +"AN7/AW7" +"AQ7/AW7" +"AT7/AW7" +"AW7/AW7" +"D9/C9" +"B9/B23" +"B10/B23" +"B11/B23" +"B12/B23" +"B13/B23" +"SUM(B9:B13)" +"B14/B23" +"B16/B23" +"B17/B23" +"B18/B23" +"B19/B23" +"B20/B23" +"B21/B23" +"SUM(B16:B21)" +"B22/B23" +"B22+B14" +"SUM(C6:C31)" +"SUM(C5:C26)" +"SUM(C5:C17)" +"SUM(C5:C7)" +"SUM(C5:C12)" +"SUM(C5:C6)" +"SUM(C5:C24)" +"SUM(C6:C30)" +"SUM(C15:C18)" +"SUM(C5:C8)" +"C6*F6" +"D7-E7" +"(C13*F13)" +"SUM(D6:D19)" +"SUM(C5:C18)" +"SUM(H5-J5)" +"(1600000*17)/100" +"SUM(H6:H168)" +"COUNT(D25:D74)" +"AVERAGE(D25:D74)" +"MODE(D25:D74)" +"MEDIAN(D25:D74)" +"MAX(D25:D74)" +"MIN(D25:D74)" +"MAX(D25:D74)-MIN(D25:D74)" +"SUM(C6:C12)" +"IF(C14=1,"""",""Not 100%"")" +"IF('Rsrc-P'!C6>0,SUM(C6:C10),NA())" +"IF(ISERROR(C12),"""",IF(C12=1,"""",""Not 100%""))" +"IF('Rsrc-P'!C7>0,SUM(C6:C9),NA())" +"IF(ISERROR(C11),"""",IF(C11=1,"""",""Not 100%""))" +"IF('Rsrc-P'!C8>0,SUM(C6:C9),NA())" +"IF(ISERROR(C11),"""",IF(C11=1,"""",""Not 100%""))" +"IF('Rsrc-P'!C9>0,SUM(C6:C11),NA())" +"IF(ISERROR(C13),"""",IF(C13=1,"""",""Not 100%""))" +"IF('Rsrc-P'!C10>0,SUM(C6:C17),NA())" +"IF(ISERROR(C19),"""",IF(C19=1,"""",""Not 100%""))" +"IF('Rsrc-P'!C11>0,SUM(C6:C11),NA())" +"IF(ISERROR(C13),"""",IF(C13=1,"""",""Not 100%""))" +"IF('Rsrc-P'!C12>0,SUM(C6:C11),NA())" +"IF(ISERROR(C13),"""",IF(C13=1,"""",""Not 100%""))" +"'Rsrc-P'!C6" +"Detail!H8" +"Detail!H15" +"Detail!H21" +"Detail!H27" +"Detail!H35" +"Detail!H49" +"Detail!H57" +"C6+C7+C8+C9+C10+C11+C12" +"C8+C15+C21+C27+C35+C49+C57" +"'Rsrc-P'!C6" +"SUM(H9:H13)" +"C$8*'Select-P'!C6" +"C9*'Select-D'!C6" +"'Rsrc-P'!C7" +"SUM(H16:H19)" +"C$15*'Acquire-P'!C6" +"C16*'Acquire-D'!C6" +"'Rsrc-P'!C8" +"C$21*'Catalog-P'!C6" +"C22*'Catalog-D'!C6" +"'Rsrc-P'!C9" +"SUM(H28:H33)" +"C$27*'Maint-P'!C6" +"C28*'Maint-D'!C6" +"'Rsrc-P'!C10" +"SUM(H36:H47)" +"C$35*'Circ-P'!C6" +"C36*'Circ-D'!C6" +"'Rsrc-P'!C11" +"C$49*'Whse-P'!C6" +"C50*'Whse-D'!C6" +"'Rsrc-P'!C12" +"C$57*'Dispose-P'!C6" +"C58*'Dispose-D'!C6" +"COUNTA(C6:C60)" +"H62/C62" +"SUM(H62:K62)/SUM(C62:F62)" +"SUM(C10:D10)" +"SUM(C10:D10)" +"SUM(C10:D10)" +"SUM(C10:D10)" +"SUM(C10:D10)" +"SUM(C10:D10)" +"SUM(C10:D10)" +"SUM(C10:D10)" +"SUM(C10:D10)" +"SUM(C10:D10)" +"SUM(C10:D10)" +"SUM(C10:C53)" +"SUM(C2:N2)" +"SUM(C2:N2)" +"SUM(C2:N2)" +"SUM(C2:N2)" +"SUM(C2:N2)" +"SUM(C3:N3)" +"86+13" +"57+20" +"63+14" +"53+8" +"B41" +"B4+C4-D4" +"E38*454" +"I38*454/10^3" +"K38*454/1000" +"(F4*10^12*3.6*10^6)/(B4*10^15)" +"(G21*10^12*3.6*10^6)/(C21*10^15)" +"(J21+K4)/2" +"B5*454" +"F5*454/10^3" +"H5*454/1000" +"SUM(D3:E3)" +"SUM(D3:D12)" +"SUM(B4:D4)" +"E4*F4" +"SUM(B4:B15)" +"SUM(E3:E16)" +"SUM(I4:I16)" +"B22*(1-C22)" +"SUM(B22:B36)" +"SUM(B40:B46)" +"SUM(B50:B57)" +"SUM(B58,B47,B37)" +"SUM(C5:C7)" +"B4*C4" +"B4*(1-C4)" +"SUM(B4:B22)" +"SUM(B28:B39)" +"SUM(D58,D41)" +"'Not to Exceed'!B4*'Not to Exceed'!F4+'Not to Exceed'!B5*'Not to Exceed'!F5+'Not to Exceed'!B6*'Not to Exceed'!F6+'Not to Exceed'!B7*'Not to Exceed'!F7+'Not to Exceed'!B8*'Not to Exceed'!F8+'Not to Exceed'!B9*'Not to Exceed'!F9+'Not to Exceed'!B10*'Not to Exceed'!F10+'Not to Exceed'!B11*'Not to Exceed'!F11+'Not to Exceed'!B12*'Not to Exceed'!F12" +"'Not to Exceed'!C4*'Not to Exceed'!F4+'Not to Exceed'!C5*'Not to Exceed'!F5+'Not to Exceed'!C6*'Not to Exceed'!F6+'Not to Exceed'!C7*'Not to Exceed'!F7+'Not to Exceed'!C8*'Not to Exceed'!F8+'Not to Exceed'!C9*'Not to Exceed'!F9+'Not to Exceed'!C10*'Not to Exceed'!F10+'Not to Exceed'!C11*'Not to Exceed'!F11+'Not to Exceed'!C12*'Not to Exceed'!F12" +"'Not to Exceed'!D4*'Not to Exceed'!F4+'Not to Exceed'!D5*'Not to Exceed'!F5+'Not to Exceed'!D6*'Not to Exceed'!F6+'Not to Exceed'!D7*'Not to Exceed'!F7+'Not to Exceed'!D8*'Not to Exceed'!F8+'Not to Exceed'!D9*'Not to Exceed'!F9+'Not to Exceed'!D10*'Not to Exceed'!F10+'Not to Exceed'!D11*'Not to Exceed'!F11+'Not to Exceed'!D12*'Not to Exceed'!F12" +"'Customization & Implementation'!D41" +"SUM(B2:B6)" +"Software!F13" +"#REF!" +"'Customization & Implementation'!D46" +"'Customization & Implementation'!D45" +"SUM(B3:B15)" +"(I4-C4)/C4" +"(I4-F4)/F4" +"I4/$I$80" +"(F54*2)+F56" +"SUM(B4:B78)" +"B54" +"F54+F56" +"SUM(B82:B83)" +"F82-F83" +"(I4-B4)/B4" +"(I4-F4)/F4" +"I4/$I$68" +"SUM(B4:B66)" +"(C4-B4)/B4" +"C4/C$68" +"SUM(B4:B66)" +"(E7-D7)/D7" +"SUM(B7:B31)" +"(E7-D7)/D7" +"SUM(B7:B34)" +"SUM(B7:B38)" +"C8*B8" +"SUM(B8:B12)" +"'Total Spending (estimated)'!B8" +"'Total Spending (estimated)'!B9" +"'Total Spending (estimated)'!B10" +"'Total Spending (estimated)'!B11" +"'Total Spending (estimated)'!B12" +"SUM(B7:F7)" +"B$7*'Primary Spend by Subject (EPC)'!B7" +"SUM(B8:B21)" +"'Total Spending (estimated)'!D8" +"'Total Spending (estimated)'!D9" +"'Total Spending (estimated)'!D10" +"'Total Spending (estimated)'!D11" +"'Total Spending (estimated)'!D12" +"'Total Spending (estimated)'!D13" +"'Total Spending (estimated)'!B17" +"'Total Spending (estimated)'!B18" +"'Total Spending (estimated)'!B19" +"'Total Spending (estimated)'!B20" +"'Total Spending (estimated)'!B21" +"SUM(B7:F7)" +"B$7*'Secondary spend by Subject- EPC'!B7" +"SUM(B8:B22)" +"'Total Spending (estimated)'!D17" +"'Total Spending (estimated)'!D18" +"'Total Spending (estimated)'!D19" +"'Total Spending (estimated)'!D20" +"'Total Spending (estimated)'!D21" +"'Total Spending (estimated)'!D22" +"C11*E11/100" +"J11+K11" +"H11*C11*E11/100" +"H11*C11-J11" +"K11/K33" +"K12/K33" +"K13/K33" +"K14/K33" +"K15/5549" +"K16/K33" +"K17/K33" +"SUM(C11:C32)" +"D33/C33" +"I33/C33" +"SUM(K11:K32)-K25-K31" +"C33-C32-C28" +"D33-D28-D32" +"D33/C34" +"H34/C34" +" K34/K33" +"J34/(J34+K34)" +"K34/(K34+J34)" +"1-((E3-F3)/E3)" +"(C6-C5)/C5" +"E8-2258280" +"(0.46*C7)" +"(0.22*E7)" +"(0.43*C8)" +"(0.2*E8)" +"(0.17*E9)" +"(M12-M11)/M11" +"(Q21-Q12)/Q12" +"(M21-M12)/M12" +"265+34" +"218+78" +"121+94" +"169+18" +"112+37" +"41+39" +"129+25" +"95+50" +"80+59" +"106+17" +"40+21" +"14+13" +"145+47" +"83+58" +"28+6" +"68+11" +"61+16" +"51+44" +"17+24" +"151+30" +"80+49" +"71+63" +"21+32" +"59+26" +"71+65" +"64+21" +"65+38" +"48+42" +"26+36" +"27+11" +"85+92" +"171+200" +"129+133" +"55+75" +"15+17" +"35+45" +"37+46" +"35+74" +"122+182" +"0" +"41+13" +"26+39" +"28+54" +"SUM(D2:D82)" +"SUM(B4:K4)/9" +"SUM(B4:B10)/7" +"SUM(B13:B15)/3" +"SUM(B18:B34)/17" +"SUM(B37:B41)/5" +"SUM(B44:K44)/10" +"SUM(B46)/33" +"'Power (W)'!F7" +"'(MFLOPS)'!F11" +"'Mass(kg)'!F16" +"'Cost($)'!F19" +"'Power (W)'!F12" +"'(MFLOPS)'!F24" +"'Mass(kg)'!F31" +"'Cost($)'!F38" +"'Power (W)'!F23" +"'(MFLOPS)'!F30" +"'Mass(kg)'!F45" +"'Cost($)'!F55" +"'Power (W)'!F28" +"'(MFLOPS)'!F35" +"'Mass(kg)'!F53" +"'Cost($)'!F73" +"'Power (W)'!F34" +"'(MFLOPS)'!F41" +"'Mass(kg)'!F59" +"'Cost($)'!F83" +"'Power (W)'!F44" +"'(MFLOPS)'!F54" +"'Mass(kg)'!F75" +"'Cost($)'!F112" +"'Cost($)'!F122" +"SUM(C5:C11)" +"C14*(1-C16)" +"C17-C12" +"C6*E6" +"SUM(F6:F6)" +"30/9" +"SUM(F16:F22)" +"SUM(F41:F43)" +"C6*E6" +"SUM(F6:F10)" +"SUM(F18:F23)" +"C29" +"SUM(F29:F29)" +"0.5*0.0321" +"C46*E46" +"C46*E46" +"C46*E46" +"C46*E46" +"C46*E46" +"C46*E46" +"C46*E46" +"SUM(F46:F53)" +"C6*E6" +"SUM(F6:F15)" +"SUM(F22:F30)" +"2.04/3" +"SUM(F39:F44)" +"SUM(F50:F52)" +"SUM(F58:F58)" +"4.12*0.4536" +"F64" +"E73*C73" +"SUM(F64:F74)" +"C5*E5" +"SUM(F5:F18)" +"SUM(F25:F37)" +"6490/3" +"SUM(F44:F54)" +"1750/3" +"SUM(F61:F72)" +"SUM(F79:F82)" +"E92*C92" +"SUM(F89:F111)" +"SUM(B5:H5)" +"'[1]Cost($)'!F16" +"'[1]Cost($)'!F29" +"'[1]Cost($)'!F47" +"'[1]Cost($)'!F64" +"'[1]Cost($)'!F73" +"'[1]Cost($)'!F101" +"'[1]Cost($)'!F110" +"'Cost($)'!F19" +"'Cost($)'!F38" +"'Cost($)'!F55" +"'Cost($)'!F73" +"'Cost($)'!F83" +"'Cost($)'!F112" +"'Cost($)'!F122" +"'Cost($)'!G19" +"'Cost($)'!G38" +"'Cost($)'!G55" +"'Cost($)'!G73" +"'Cost($)'!G83" +"'Cost($)'!G112" +"'Cost($)'!G122" +"J6" +"170000*0.9" +"J9" +"Z35+Z32+Z29+Z26+Z23+Z20+Z17+Z14+Z11+Z8+Z5" +"Z35+Z32+Z29+Z26+Z23+Z20+Z17+Z14+Z11+Z8+Z5" +"Z35+Z32+Z29+Z26+Z23+Z20+Z17+Z14+Z11+Z8+Z5" +"Z35+Z32+Z29+Z26+Z23+Z20+Z17+Z14+Z11+Z8+Z5" +"COUNTIF(E6:AL6,""x"")" +"SUM(C6/$A$2)" +"COUNTIF(E6:AL6,""x"")" +"SUM(C6/$A$2)" +"SUM(C64/32)" +"SUM(C73/$A$3)" +"SUM(C93/29)" +"27.796+6.243+24.316" +"30.082+9.335+25.077" +"39.246+13.038+19.13" +"23.763+11.565+29.964" +"35.144+12.275+24.902" +"19.08+8.643+25.129" +"19.141+7.363+29.449" +"19.66+6.522+30.127" +"15.958+5.131+30.638" +"SUBTOTAL(9,C9:C504)" +"IF(ISNA(INDEX(nfSalaries,MATCH($A9,nfEmployees,0),1)),0,$C9*INDEX(nfSalaries,MATCH($A9,nfEmployees,0),1))" +"SUMPRODUCT((Database!$A$9:$A$504=$A6)*(Database!$B$9:$B$504=B$5)*(Database!$C$9:$C$504))" +"SUM(B6:F6)" +"SUM(B6:B8)" +"SUMPRODUCT((Database!$A$9:$A$504=$A6)*(Database!$B$9:$B$504=B$5)*(Database!$D$9:$D$504))" +"SUM(B6:F6)" +"SUM(B6:B8)" +"SUMPRODUCT((Database!$A$9:$A$504=B$5)*(Database!$B$9:$B$504=$A6)*(Database!$C$9:$C$504))" +"SUM(B6:D6)" +"SUM(B6:B10)" +"SUMPRODUCT((Database!$A$9:$A$504=B$5)*(Database!$B$9:$B$504=$A6)*(Database!$D$9:$D$504))" +"SUM(B6:D6)" +"SUM(B6:B10)" +"'FS Plan Detail'!A1" +"'FS Plan Detail'!A20" +"'FS Plan Detail'!A32" +"'FS Plan Detail'!A38" +"'FS Plan Detail'!A74" +"'FS Plan Detail'!A102" +"'FS Plan Detail'!A108" +"'FS Plan Detail'!A129" +"'FS Plan Detail'!A159" +"'FS Plan Detail'!A1" +"'FS Plan Detail'!A20" +"'FS Plan Detail'!A32" +"'FS Plan Detail'!A38" +"'FS Plan Detail'!A74" +"'FS Plan Detail'!A102" +"'FS Plan Detail'!A108" +"'FS Plan Detail'!A129" +"'FS Plan Detail'!A159" +"SUM(B4)" +"SUM(B8:B23)" +"SUM(B27:B28)" +"SUM(B32:B36)" +"SUM(B40:B42)" +"SUM(B46:B63)" +"SUM(B67:B70)" +"SUM(B74:B79)" +"SUM(B83:B89)" +"SUM(B101:B111)" +"SUM(B116,B112,B98,B94,B90,B80,B71,B64,B43,B37,B29,B24,B5)" +"SUM(D11:E11)" +"SUM(C11:C21)" +"SUM(C25:C34)" +"SUM(F2:Q2)" +"SUM(N37:Q37)" +"SUM(L67:Q67)" +"SUM(Q69)" +"SUM(M113:Q113)" +"SUM(G121:Q121)" +"SUM(J149:Q149)" +"SUM(F2:F174)" +"SUM(F2:Q2)" +"SUM(F2:F81)" +"SUM(G3-F3+1)" +"SUM(C3*K21)*1.15" +"SUM(E3/40)" +"SUM(11-I3)" +"SUM(C4*K21)*1.15" +"SUM(C5*K21)*1.15" +"SUM(C6*K21)*1.15" +"SUM(C7*K21)*1.15" +"SUM(G7-F7+1)" +"SUM(C8*K21)*1.15" +"SUM(C9*K28)*1.15" +"SUM(C11*K21)*1.15" +"SUM(C12*K21)*1.15" +"SUM(C17*K17)*1.15" +"SUM(E21/80)" +"SUM(C22*K21)*1.15" +"SUM(C23*K21)*1.15" +"SUM(C26*K17)*1.15" +"SUM(E26/160)" +"SUM(C27*K28)*1.15" +"SUM(C31*K28)*1.15" +"SUM(C32*K28)*1.15" +"SUM(C4*K4)*1.15" +"SUM(C5*K4)*1.15" +"SUM(C6*K4)*1.15" +"SUM(C4:C12)" +"SUM(C7*K4)*1.15" +"SUM(C5,C6,C10,C12)" +"SUM(C8*K4)*1.15" +"SUM(C9*K4)*1.15" +"SUM(C15:C48)+F7" +"SUM(C10*K4)*1.15" +"SUM(C11*K4)*1.15" +"SUM(C12*K4)*1.15" +"SUM(G15-F15+1)" +"SUM(C15*K4)*1.15" +"SUM(E15/40)" +"SUM(3-I15)" +"SUM(C16*K4)*1.15" +"SUM(C17*K4)*1.15" +"SUM(C18*K4)*1.15" +"SUM(C19*K4)*1.15" +"SUM(C20*K4)*1.15" +"SUM(C21*K4)*1.15" +"SUM(C22*K4)*1.15" +"SUM(12-I22)" +"SUM(C23*K4)*1.15" +"SUM(C24*K4)*1.15" +"SUM(C25*K4)*1.15" +"SUM(C26*K4)*1.15" +"SUM(C27*K4)*1.15" +"SUM(11-I27)" +"SUM(C28*K4)*1.15" +"SUM(C29*K4)*1.15" +"SUM(C30*K4)*1.15" +"SUM(11-H30)" +"SUM(C31*K4)*1.15" +"SUM(C32*K4)*1.15" +"SUM(C33*K4)*1.15" +"SUM(C34*K4)*1.15" +"SUM(C35*K4)*1.15" +"SUM(C36*K4)*1.15" +"SUM(C37*K4)*1.15" +"SUM(C38*K4)*1.15" +"SUM(C39*K4)*1.15" +"SUM(C40*K4)*1.15" +"SUM(C41*K4)*1.15" +"SUM(C42*K4)*1.15" +"SUM(C43*K4)*1.15" +"SUM(C44*K4)*1.15" +"SUM(C45*K4)*1.15" +"SUM(C46*K4)*1.15" +"SUM(C47*K4)*1.15" +"SUM(C48*K4)*1.15" +"SUM(C52*K4)*1.15" +"SUM(C55*K6)*1.15" +"SUM(C58*K5)*1.15" +"SUM(C60*K5)*1.15" +"SUM(C61*K4)*1.15" +"SUM(C62*K4)*1.15" +"SUM(C65*K5)*1.15" +"SUM(G68-F68+1)*8*H68" +"SUM(G3-F3+1)" +"SUM(C3*K26)*1.15" +"SUM(E3/40)" +"SUM(11-I3)" +"SUM(C4*K26)*1.15" +"SUM(C5*K26)*1.15" +"SUM(C6*K26)*1.15" +"SUM(C7*K26)*1.15" +"SUM(C8*K22)*1.15" +"SUM(C9*K26)*1.15" +"SUM(C11*K26)*1.15" +"SUM(C13*K26)*1.15" +"SUM(C14*K26)*1.15" +"SUM(C15*K26)*1.15" +"SUM(C16*K26)*1.15" +"SUM(C17*K26)*1.15" +"SUM(C18*K26)*1.15" +"SUM(C22*K22)*1.15" +"SUM(E26/80)" +"SUM(C27*K26)*1.15" +"SUM(C28*K26)*1.15" +"SUM(C33*K35)*1.15" +"SUM(E33/160)" +"SUM(C34*K35)*1.15" +"SUM(C38*K35)*1.15" +"SUM(C39*K35)*1.15" +"SUM(C40*K22)*1.15" +"SUM(C41*K26)*1.15" +"SUM(C45/2)" +"SUM(C4*K4)*1.15" +"SUM(C5*K4)*1.15" +"SUM(C6*K4)*1.15" +"SUM(C4:C12)" +"SUM(C7*K4)*1.15" +"SUM(C5,C6,C10,C12)" +"SUM(C8*K4)*1.15" +"SUM(C9*K4)*1.15" +"SUM(C16:C52)+F7" +"SUM(C10*K4)*1.15" +"SUM(C11*K4)*1.15" +"SUM(C12*K4)*1.15" +"SUM(G16-F16+1)" +"SUM(C16*K4)*1.15" +"SUM(E16/40)" +"SUM(3-I16)" +"SUM(C17*K4)*1.15" +"SUM(C18*K4)*1.15" +"SUM(C19*K4)*1.15" +"SUM(C20*K4)*1.15" +"SUM(C21*K4)*1.15" +"SUM(C22*K4)*1.15" +"SUM(C23*K4)*1.15" +"SUM(12-I23)" +"SUM(C24*K4)*1.15" +"SUM(C25*K4)*1.15" +"SUM(C26*K4)*1.15" +"SUM(C27*K4)*1.15" +"SUM(C28*K4)*1.15" +"SUM(11-I28)" +"SUM(C29*K4)*1.15" +"SUM(C30*K4)*1.15" +"SUM(C31*K4)*1.15" +"SUM(11-H31)" +"SUM(C32*K4)*1.15" +"SUM(C33*K4)*1.15" +"SUM(C34*K4)*1.15" +"SUM(C35*K4)*1.15" +"SUM(C36*K4)*1.15" +"SUM(C37*K4)*1.15" +"SUM(C38*K4)*1.15" +"SUM(C39*K4)*1.15" +"SUM(C40*K4)*1.15" +"SUM(C41*K4)*1.15" +"SUM(C42*K4)*1.15" +"SUM(C43*K4)*1.15" +"SUM(C44*K4)*1.15" +"SUM(C45*K4)*1.15" +"SUM(C46*K4)*1.15" +"SUM(C47*K4)*1.15" +"SUM(C48*K4)*1.15" +"SUM(C49*K4)*1.15" +"SUM(C50*K4)*1.15" +"SUM(G50-F50+1)" +"SUM(C51*K4)*1.15" +"SUM(C52*K4)*1.15" +"SUM(C55*K4)*1.15" +"SUM(C56*K4)*1.15" +"SUM(C57*K4)*1.15" +"SUM(E57/80)" +"SUM(C60*K6)*1.15" +"SUM(C63*K5)*1.15" +"SUM(C65*K5)*1.15" +"SUM(C66*K4)*1.15" +"SUM(C67*K4)*1.15" +"SUM(C70*K5)*1.15" +"SUM(C71*K61)*1.15" +"SUM(E71/160)" +"SUM(C72*K74)*1.15" +"SUM(G76-F76+1)*8*H76" +"CONCATENATE(F166,"" "",F167)" +"DAVERAGE(_xlnm.Database, ""Age"", Q2:Q3)" +"DAVERAGE(_xlnm.Database, ""Age"", R2:R3)" +"DCOUNT(_xlnm.Database, ""Age"", S2:S3)" +"J9 / I9" +"VLOOKUP(K9, $N$3:$O$7, 2)" +"+E3+4000" +"+E3+8000" +"+E3+2000" +"ROUND(E3*0.827,0)" +"E11+4000" +"E11+8000" +"E11+2000" +"D19*5500" +"E19" +"D20*4500" +"D22*5000" +"D99*4300" +"D100*2800" +"ROUND(E155*0.83,0)" +"""version 11/08/03 """ +"56400000000*1.01097683452934/(1+F6*0.42*R6*298)" +"T6" +"(5*L6)/(3*H6)" +"R6+J6" +"H9" +"P8" +"57760000000+241000000*100" +"58300000000" +"L11*H12/H11" +"175000000000/(1+F13*0.42*R13*298)" +"167000000000/(1+F14*0.42*R14*298)" +"101000000000/(1+F19*0.42*R19*298)" +"L29*H23/H29" +"L29*H24/H29" +"L29*H25/H29" +"L29*H26/H29" +"L29*H27/H29" +"L29*H28/H29" +"L33*(H36/H33)" +"L33*(H37/H33)" +"L39*(H40/H39)" +"162000000000" +"L33*(H43/H33)" +"L39*(H44/H39)" +"L33*(H47/H33)" +"L16*(H48/H16)" +"97500000000" +"L16*(H49/H16)" +"170800000000/(1+F50*0.42*R50*298)" +"210300000000/(1+F53*0.42*R53*298)" +"46900000000/(1+F56*0.42*R56*298)" +"SUM(B5:B56)" +"0.88*15" +"0.12*15" +"85*0.91" +"0.09*85" +"SUM(E5:E56)" +"+W2/1000" +"+N2+O2" +"+U2/V2" +"+AH2/W2" +"+T2/D2" +"+V2/D2" +"+G2/D2" +"SUM(G2:M2)/D2" +"+L2/D2" +"+W2/1000" +"+N2+O2" +"+U2/V2" +"+AH2/W2" +"+T2/D2" +"+V2/D2" +"+G2/D2" +"SUM(G2:M2)/D2" +"+L2/D2" +"+W2/1000" +"+N2+O2" +"+U2/V2" +"+AH2/W2" +"+T2/D2" +"+V2/D2" +"+G2/D2" +"SUM(G2:M2)/D2" +"+L2/D2" +"+W2/1000" +"+N2+O2" +"+U2/V2" +"+AH2/W2" +"+T2/D2" +"+V2/D2" +"+G2/D2" +"SUM(G2:M2)/D2" +"+L2/D2" +"+W2/1000" +"+N2+O2" +"+U2/V2" +"+AH2/W2" +"+T2/D2" +"+V2/D2" +"+G2/D2" +"SUM(G2:M2)/D2" +"+L2/D2" +"+W2/1000" +"+N2+O2" +"+U2/V2" +"+AH2/W2" +"+T2/D2" +"+V2/D2" +"+G2/D2" +"SUM(G2:M2)/D2" +"+L2/D2" +"MAX(N2,O2)" +"MAX(U2,V2)" +"MAX(AH2,W2)" +"MAX(T2,D2)" +"MAX(V2,D2)" +"MAX(G2,D2)" +"MAX(G2:M2)" +"+L2" +"+E2-E47" +"+E15-E58" +"+Selection!D1" +"IF(ISERR(Selection!D2),"""",IF(ISNA(Selection!D2),"""",Selection!F2))" +"IF(ISERR(Selection!D2),"""",IF(ISNA(Selection!D2),"""",Selection!D2))" +"IF(C2="""","""",IF(Menus!$K$10=""2001 Grossed"",VLOOKUP(MAX(Selection!M2:N2),$N$2:$O$4,2),""""))" +"1+A2" +"IF(Menus!$J$9,OFFSET(INDIRECT(ADDRESS(1,3,3,1,Menus!$K$10)),0,Menus!J$3)&"" / ""&OFFSET(INDIRECT(ADDRESS(1,3,3,1,Menus!$K$10)),0,Menus!J$4),OFFSET(INDIRECT(ADDRESS(1,3,3,1,Menus!$K$10)),0,Menus!J$3))" +"OFFSET(INDIRECT(ADDRESS(1,3,3,1,Menus!$K$10)),0,Menus!J$4)" +"IF(Menus!$K$5=0,""(blank)"",Menus!$K$5)" +"IF(Menus!$K$6=0,""(blank)"",Menus!$K$6)" +"IF(Menus!$K$7=0,""(blank)"",Menus!$K$7)" +"IF(Menus!$K$8=0,""(blank)"",Menus!$K$8)" +"SUM(K2:K501)" +"OFFSET(INDIRECT(ADDRESS($A2,3,3,1,Menus!$K$10)),0,Menus!$J$4)" +"OFFSET(INDIRECT(ADDRESS($A2,3,3,1,Menus!$K$10)),0,Menus!$J$3)" +"IF(Menus!$J$9,C2/B2,C2)" +"IF($K2=1,VALUE(B2),#N/A)" +"INDIRECT(ADDRESS($A2,1,3,1,Menus!$K$10))" +"IF(INDIRECT(ADDRESS($A2,2,3,1,Menus!$K$10))=G$1,$D2,#N/A)" +"IF(INDIRECT(ADDRESS($A2,1,3,1,Menus!$K$10))=T(J$1),$D2,#N/A)" +"IF(OR(ISNUMBER($G2),ISNUMBER($H2),ISNUMBER($I2),ISNUMBER($J2)),1,0)" +"OFFSET(INDIRECT(ADDRESS($A2,3,3,1,""Gross"")),0,Menus!$J$4)" +"OFFSET(INDIRECT(ADDRESS($A2,3,3,1,""Gross"")),0,Menus!$J$3)" +#"TRANSPOSE(INDIRECT(ADDRESS(1,4,3,1,Menus!$K$10)):INDIRECT(ADDRESS(1,256,3,1,Menus!$K$10)))" +"INDIRECT(ADDRESS($B2,1,3,1,Menus!$K$10))" +"INDIRECT(ADDRESS($B2,2,3,1,Menus!$K$10))" +"INDEX(F4:F54,J5)" +"INDEX(F4:F54,J6)" +"INDEX(F4:F54,J7)" +"INDEX(C2:C501,J8)" +"INDEX(N2:N51,J10)" +"IF(K10=""2000 Grossed"",""Gross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yrssinceipo,periodicpmt,Initialpurchase,todaysvalue,type,guess)" +"A5" +"(D2+B2)/2" +"B2/2080" +"VLOOKUP(C2,'Project List'!$A$2:C$28,3)" +"A34+1" +"AVERAGE(B3:B31)" +"AVERAGE(B35:B40)" +"AVERAGE(B44:B52)" +"AVERAGE(B3:B31)" +"AVERAGE(B35:B40)" +"AVERAGE(B44:B52)" +"AVERAGE(B3:B31)" +"AVERAGE(B35:B40)" +"AVERAGE(B44:B52)" +"AVERAGE(B3:B31)" +"AVERAGE(B35:B40)" +"AVERAGE(B44:B52)" +"AVERAGE(B3:B31)" +"AVERAGE(B35:B40)" +"AVERAGE(B44:B52)" +"AVERAGE(B3:B31)" +"AVERAGE(B35:B40)" +"AVERAGE(B44:B52)" +"AVERAGE(B3:B31)" +"AVERAGE(B35:B40)" +"AVERAGE(B44:B52)" +"AVERAGE(B3:B31)" +"AVERAGE(B35:B40)" +"AVERAGE(B44:B52)" +"AVERAGE(B3:B31)" +"AVERAGE(B35:B40)" +"AVERAGE(B44:B52)" +"AVERAGE(B3:B31)" +"AVERAGE(B35:B40)" +"AVERAGE(B44:B52)" +"AVERAGE(B3:B31)" +"AVERAGE(B35:B40)" +"AVERAGE(B44:B52)" +"AVERAGE(B3:B31)" +"AVERAGE(B35:B40)" +"AVERAGE(B45:B52)" +"'Jan03'!$B$32" +"'Mar03'!$B$32" +"AVERAGE(B2:B13)" +"'Jan03'!$B$41" +"'Jan03'!$B$53" +"'Jan03'!$B$56" +"'Jan03'!$B$57" +"'Jan03'!$B$58" +"'Jan03'!$B$60" +"'Jan03'!$B$61" +"AVERAGE(B14,B29,B44,B59,B74,B89,B104,B134)" +"AVERAGE(B3:B31)" +"AVERAGE(B34:B40)" +"AVERAGE(B44:B52)" +"AVERAGE(B3:B31)" +"AVERAGE(B35:B40)" +"AVERAGE(B44:B53)" +"AVERAGE(B3:B31)" +"AVERAGE(B34:B40)" +"AVERAGE(B44:B53)" +"AVERAGE(B3:B31)" +"AVERAGE(B34:B40)" +"AVERAGE(B44:B52)" +"AVERAGE(B3:B31)" +"AVERAGE(B34:B40)" +"AVERAGE(B44:B53)" +"AVERAGE(B3:B31)" +"AVERAGE(B34:B40)" +"AVERAGE(B44:B53)" +"AVERAGE(B3:B31)" +"AVERAGE(B34:B40)" +"AVERAGE(B44:B53)" +"AVERAGE(B3:B31)" +"AVERAGE(B34:B40)" +"AVERAGE(B44:B53)" +"AVERAGE(B3:B31)" +"AVERAGE(B34:B40)" +"AVERAGE(B44:B53)" +"AVERAGE(B3:B31)" +"AVERAGE(B34:B40)" +"AVERAGE(B44:B53)" +"AVERAGE(B3:B31)" +"AVERAGE(B34:B40)" +"AVERAGE(B44:B53)" +"AVERAGE(B3:B31)" +"AVERAGE(B34:B40)" +"AVERAGE(B44:B53)" +"Aug!$B$32" +"Sept!$B$32" +"Oct!$B$32" +"Nov!$B$32" +"Dec!$B$32" +"Jan!$B$32" +"Feb!$B$32" +"Mar!$B$32" +"Apr!$B$32" +"May!$B$32" +"Jun!$B$32" +"July!$B$32" +"SUM(B2:B13)/C14" +"COUNTIF(B2:B13,"">0"")" +"Aug!$B$41" +"Sept!$B$41" +"Oct!$B$41" +"Nov!$B$41" +"Dec!$B$41" +"Jan!$B$41" +"Feb!$B$41" +"Mar!$B$41" +"Apr!$B$41" +"May!$B$41" +"Jun!$B$41" +"July!$B$41" +"Aug!$B$53" +"Sept!$B$54" +"Oct!$B$54" +"Nov!$B$54" +"Dec!$B$54" +"Jan!$B$54" +"Feb!$B$54" +"Mar!$B$54" +"Apr!$B$54" +"May!$B$54" +"Jun!$B$54" +"July!$B$54" +"Aug!$B$56" +"Sept!$B$57" +"Oct!$B$57" +"Nov!$B$57" +"Dec!$B$57" +"Jan!$B$57" +"Feb!$B$57" +"Mar!$B$57" +"Apr!$B$57" +"May!$B$57" +"Jun!$B$57" +"July!$B$57" +"Aug!$B$57" +"Sept!$B$58" +"Oct!$B$58" +"Nov!$B$58" +"Dec!$B$58" +"Jan!$B$58" +"Feb!$B$58" +"Mar!$B$58" +"Apr!$B$58" +"May!$B$58" +"Jun!$B$58" +"July!$B$58" +"Aug!$B$58" +"Sept!$B$59" +"Oct!$B$59" +"Nov!$B$59" +"Dec!$B$59" +"Jan!$B$59" +"Feb!$B$59" +"Mar!$B$59" +"Apr!$B$59" +"May!$B$59" +"Jun!$B$59" +"July!$B$59" +"Aug!$B$59" +"Sept!$B$60" +"Oct!$B$60" +"Nov!$B$60" +"Dec!$B$60" +"Jan!$B$60" +"Feb!$B$60" +"Mar!$B$60" +"Apr!$B$60" +"May!$B$60" +"Jun!$B$60" +"July!$B$60" +"Aug!$B$60" +"Sept!$B$61" +"Oct!$B$61" +"Nov!$B$61" +"Dec!$B$61" +"Jan!$B$61" +"Feb!$B$61" +"Mar!$B$61" +"Apr!$B$61" +"May!$B$61" +"Jun!$B$61" +"July!$B$61" +"Aug!$B$61" +"Sept!$B$62" +"Oct!$B$62" +"Nov!$B$62" +"Dec!$B$62" +"Jan!$B$62" +"Feb!$B$62" +"Mar!$B$62" +"Apr!$B$62" +"May!$B$62" +"Jun!$B$62" +"July!$B$62" +"B219" +"B51" +"A5+1" +"+A5+1" +"SUM(B3:M3)" +"SUM(B4:B26)" +"SUM(E3:E26)" +"SUM(B3:M3)" +"SUM(B3:B27)" +"SUM(B3:M3)" +"SUM(B3:B27)" +"SUM(C3:N3)" +"SUM(B3:B24)" +"SUM(C3:N3)" +"SUM(B3:B26)" +"SUM(B3:B32)" +"+Assumptions!D6" +"+Assumptions!D6" +"+Assumptions!D6" +"+Assumptions!D6" +"+Assumptions!D6" +"+Assumptions!D6" +"+Assumptions!D6" +"+'Income Statement'!F6" +"+'Transaction Summary'!C6*-1" +"+'Income Statement'!J40+('Income Statement'!J33)" +"+I5*I6" +"-'Balance Sheet'!J39" +"+I7+I8" +"+'Transaction Summary'!C21" +"+E4" +"+I9*I10" +"IRR(E12:I12)" +"+'Transaction Summary'!G26*'Income Statement'!J49" +"+'Transaction Summary'!C21" +"+E4" +"+F12" +"+Assumptions!D6" +"+Assumptions!D6" +"+Assumptions!D6" +"+Assumptions!D6" +"+Assumptions!D6" +"+Assumptions!D6" +"+Assumptions!D6" +"+C19*G9" +"+Assumptions!C45" +"+C5+C6" +"+'Balance Sheet'!E39+'Balance Sheet'!E34" +"+C5/C7" +"+C6/C7" +"+C17/G6" +"+'Balance Sheet'!E34+'Balance Sheet'!E39" +"+(C17+C19)*G9" +"+(C5-'Balance Sheet'!E39)/G9" +"+G6-C17" +"+C18*C21" +"+C18-C19" +"+'Income Statement'!F40+('Income Statement'!F33*(1-Assumptions!C43))" +"+(G19*G6)/G20" +"+'Income Statement'!F51" +"+G19/G22" +"+G6*G9" +"+'Balance Sheet'!E57" +"+C24-(C25*(1+C26))" +"C27" +"+C21*C30" +"+""Leveraged Recapitalization of "" &Assumptions!D6" +"+'Transaction Summary'!C21" +"+'Transaction Summary'!C6" +"+E13+C22-H22" +"1-E12" +"+'Transaction Summary'!C5" +"+'Balance Sheet'!E39+'Balance Sheet'!E34" +"+""LBO of ""&Assumptions!D6" +"+'Transaction Summary'!C21" +"1-'Transaction Summary'!C21" +"+E9*(J17-C19)" +"+G9*(J17-C19)" +"+'Transaction Summary'!G9*'Transaction Summary'!G6" +"+'Balance Sheet'!F39" +"D6" +"+$D$8+1&""E""" +"+$D$8+2&""E""" +"+$D$8+3&""E""" +"+$D$8+4&""E""" +"+$D$8+5&""E""" +"+C13" +"Assumptions!D6" +"+C6-1" +"+Assumptions!D8" +"+Assumptions!C13" +"E8*(1+Assumptions!C15)" +"SUM(B8:B12)" +"F$8*Assumptions!C23" +"(F$11+F$12)*Assumptions!C30" +"SUM(B25:B27)" +"F$13*Assumptions!C34" +"+'Fixed Asset Schedule'!E14" +"B22+B28+B36" +"B13-B38" +"+Assumptions!C40*Assumptions!C61" +"-Assumptions!C41*('Balance Sheet'!E39+'Balance Sheet'!E34)" +"-Assumptions!D41*('Balance Sheet'!G39+'Balance Sheet'!G34)" +"SUM(B40:B42)" +"+F44*Assumptions!C43" +"B44-B45" +"SUM(B47:B48)" +"+F49/Assumptions!C45" +"Assumptions!D6" +"""(Dollars in ""& IF(Assumptions!D6=1, ""Millions"", ""Thousands"") &"" Except Per Share Data)""" +"+'Income Statement'!C6" +"+Assumptions!C13" +"+Assumptions!D13" +"Assumptions!C52*'Income Statement'!F$13" +"Assumptions!D52*'Income Statement'!G$13" +"+E44+SUM(E49:E55)-E25-SUM(E10:E15)-E8" +"Assumptions!C53*'Income Statement'!F$13" +"Assumptions!D53*'Income Statement'!G$13" +"SUM(B8:B15)" +"Assumptions!C61" +"Assumptions!D61" +"+'Fixed Asset Schedule'!E21" +"+'Fixed Asset Schedule'!F21" +"'Income Statement'!F$13*Assumptions!C63" +"'Income Statement'!G$13*Assumptions!D63" +"IF('Transaction Summary'!G13=0,0,'Transaction Summary'!C31)" +"+E23+F23" +"+G23" +"'Income Statement'!F$13*Assumptions!C65" +"'Income Statement'!G$13*Assumptions!D65" +"SUM(B19:B24)" +"B16+B25" +"+B6" +"'Income Statement'!F$13*Assumptions!C69" +"'Income Statement'!G$13*Assumptions!D69" +"+SUM('Fixed Asset Schedule'!$E$42:'Fixed Asset Schedule'!E42)*Assumptions!C43-SUM('Fixed Asset Schedule'!$E$14:'Fixed Asset Schedule'!E14)*Assumptions!C43" +"+SUM('Fixed Asset Schedule'!$E$42:'Fixed Asset Schedule'!F42)*Assumptions!D43-SUM('Fixed Asset Schedule'!$E$14:'Fixed Asset Schedule'!F14)*Assumptions!D43" +"SUM(B31:B34)" +"'Income Statement'!F$13*Assumptions!C75" +"'Income Statement'!G$13*Assumptions!D75" +"MAX(E8+SUM(E10:E15)+E25-E38-E35-E40-E41-SUM(E49:E55),0)" +"IF('Transaction Summary'!G13=0,'Transaction Summary'!C5-'Transaction Summary'!C13,'Transaction Summary'!C5-'Transaction Summary'!C13)" +"B35+B42" +"D53+'Income Statement'!F49-('Income Statement'!F49*Assumptions!C81)" +"E53+'Income Statement'!G49-('Income Statement'!G49*Assumptions!D81)" +"G53+'Income Statement'!H49-('Income Statement'!H49*Assumptions!E81)" +"B27-B44-SUM(B49:B53)" +"IF('Transaction Summary'!G13=0,('Transaction Summary'!C5-'Transaction Summary'!C13)*-1,('Transaction Summary'!C5-'Transaction Summary'!C13-'Transaction Summary'!C31)*-1)" +"SUM(B47:B55)" +"SUM(E49:E55)" +"B44+B57" +"+Assumptions!D6" +"+Assumptions!D8" +"+D7+1" +"+'Balance Sheet'!D20" +"IF($J$24=0,IF(E7-$D$7>$B$26,0,($B$8-(D26*B8))/$B$26),B8*$E$26)" +"IF($J$24=0,IF(F7-$D$7>$B$26,0,($B$8-($B8*$D$26))/$B$26),($B$8-SUM($E8:E8))*$E$26)" +"IF($J$24=0,IF(E7-$D$7>$B$27,0,($B$9-($B$9*$D$27))/$B$27),$B$9*$E$26)" +"IF($J$24=0,IF(F$7-$D$7>$B$27,0,($B$9-($B$9*$D$27))/$B$27),($B$9-SUM($C9:E9))*$E$27)" +"IF($J$24=0,IF(F7-$E$7>$B$28,0,($B$10-($B$10*$D$28))/$B$28),($B$10-SUM($E10:E10))*$E$28)" +"IF($J$24=0,IF(G7-$F$7>$B$29,0,($B$11-($B$11*$D$29))/$B$29),($B$11-SUM($E11:F11))*$E$29)" +"IF($J$24=0,IF(H7-$G$7>$B$30,0,($B$12-($B$12*$D$30))/$B$30),($B$12-SUM($E12:G12))*$E$30)" +"IF($J$24=0,IF(I7-$I$7>$B$31,0,($B$13-($B$13*$D$31))/$B$31),($B$13-SUM($E13:H13))*$E$31)" +"SUM(E8:E13)" +"+Assumptions!C13" +"B8" +"E21" +"B10" +"B11" +"B12" +"B13" +"E14" +"E18+E19-E20" +"+B8" +"$B$8*$E$26" +"($B$35-SUM($E35:E35))*$E$26" +"+B9*E27" +"($B36-SUM($E36:E36))*$E27" +"SUM(E35:E40)" +"+Assumptions!D6" +"+SCF!C19" +"-(1-Assumptions!C$43)*'Income Statement'!F42" +"+SCF!C27" +"'Balance Sheet'!D8-'Balance Sheet'!E8" +"'Balance Sheet'!E8-'Balance Sheet'!G8" +"'Balance Sheet'!G8-'Balance Sheet'!H8" +"SUM(C9:C12)" +"H15*('Income Statement'!J40+('Income Statement'!J33))" +"NPV($B$17,$D$13:$G$13)" +"G15/(1+B17)^4" +"SUM(B22:B23)" +"-'Balance Sheet'!$E$39-'Balance Sheet'!$E$34" +"+'Balance Sheet'!$E$19" +"SUM(B24:B26)" +"+Assumptions!C45" +"B27/B28" +"+B27/B28" +"+Assumptions!D6" +"""(Dollars in ""& IF(Assumptions!D6=1, ""Millions"", ""Thousands"") &"" Except Per Share Data)""" +"+B6+1" +"+'Income Statement'!F49" +"+'Income Statement'!F33" +"+('Balance Sheet'!D10-'Balance Sheet'!E10)+('Balance Sheet'!D11-'Balance Sheet'!E11)" +"+('Balance Sheet'!E10-'Balance Sheet'!G10)+('Balance Sheet'!E11-'Balance Sheet'!G11)" +"+('Balance Sheet'!G10-'Balance Sheet'!H10)+('Balance Sheet'!G11-'Balance Sheet'!H11)" +"+'Balance Sheet'!D12-'Balance Sheet'!E12" +"+'Balance Sheet'!E12-'Balance Sheet'!G12" +"+'Balance Sheet'!G12-'Balance Sheet'!H12" +"+('Balance Sheet'!D15-'Balance Sheet'!E15)+('Balance Sheet'!E33-'Balance Sheet'!D33)+('Balance Sheet'!E40-'Balance Sheet'!D40)" +"+('Balance Sheet'!E15-'Balance Sheet'!G15)+('Balance Sheet'!G33-'Balance Sheet'!E33)+('Balance Sheet'!G40-'Balance Sheet'!E40)" +"+('Balance Sheet'!G15-'Balance Sheet'!H15)+('Balance Sheet'!H33-'Balance Sheet'!G33)+('Balance Sheet'!H40-'Balance Sheet'!G40)" +"+'Balance Sheet'!E31-'Balance Sheet'!D31" +"+'Balance Sheet'!G31-'Balance Sheet'!E31" +"+'Balance Sheet'!H31-'Balance Sheet'!G31" +"+'Balance Sheet'!E38-'Balance Sheet'!D38" +"+'Balance Sheet'!G38-'Balance Sheet'!E38" +"+'Balance Sheet'!H38-'Balance Sheet'!G38" +"+'Balance Sheet'!E41-'Balance Sheet'!D41" +"+'Balance Sheet'!G41-'Balance Sheet'!E41" +"+'Balance Sheet'!H41-'Balance Sheet'!G41" +"SUM(C8:C18)" +"-(+'Balance Sheet'!E23-'Balance Sheet'!D23)" +"-(('Balance Sheet'!E20-'Balance Sheet'!D20)+'Income Statement'!F33)" +"-(('Balance Sheet'!G20-'Balance Sheet'!E20)+'Income Statement'!G33)" +"-(('Balance Sheet'!H20-'Balance Sheet'!G20)+'Income Statement'!H33)" +"+'Balance Sheet'!D24-'Balance Sheet'!E24" +"+'Balance Sheet'!E24-'Balance Sheet'!G24" +"+'Balance Sheet'!G24-'Balance Sheet'!H24" +"+'Balance Sheet'!D19-'Balance Sheet'!E19" +"+'Balance Sheet'!E19-'Balance Sheet'!G19" +"+'Balance Sheet'!G19-'Balance Sheet'!H19" +"+('Balance Sheet'!D21-'Balance Sheet'!E21)+('Balance Sheet'!D22-'Balance Sheet'!E22)" +"+('Balance Sheet'!E21-'Balance Sheet'!G21)+('Balance Sheet'!E22-'Balance Sheet'!G22)" +"+('Balance Sheet'!G21-'Balance Sheet'!H21)+('Balance Sheet'!G22-'Balance Sheet'!H22)" +"SUM(C22:C26)" +"+Assumptions!C81*'Income Statement'!F49" +"'Balance Sheet'!E55-'Balance Sheet'!D55" +"'Balance Sheet'!G55-'Balance Sheet'!E55" +"'Balance Sheet'!H55-'Balance Sheet'!G55" +"('Balance Sheet'!E39-'Balance Sheet'!D39)+('Balance Sheet'!E34-'Balance Sheet'!D34)" +"('Balance Sheet'!G39-'Balance Sheet'!E39)+('Balance Sheet'!G34-'Balance Sheet'!E34)" +"('Balance Sheet'!H39-'Balance Sheet'!G39)+('Balance Sheet'!H34-'Balance Sheet'!G34)" +"SUM(C31:C33)" +"+C19+C27+C34" +"'Balance Sheet'!D8+'Balance Sheet'!D9" +"'Balance Sheet'!G8+'Balance Sheet'!G9" +"+C36+C37" +"'Balance Sheet'!E8+'Balance Sheet'!E9" +"'Balance Sheet'!G8+'Balance Sheet'!G9" +"+C39-C38" +"Assumptions!D6" +"+Assumptions!D8" +"+Assumptions!C13" +"'Income Statement'!E49/(('Balance Sheet'!D57+'Balance Sheet'!C57)/2)" +"'Income Statement'!G49/(('Balance Sheet'!G57+'Balance Sheet'!E57)/2)" +"'Income Statement'!H49/(('Balance Sheet'!H57+'Balance Sheet'!G57)/2)" +"'Income Statement'!E49/(('Balance Sheet'!D27+'Balance Sheet'!C27)/2)" +"'Income Statement'!G49/(('Balance Sheet'!G27+'Balance Sheet'!E27)/2)" +"'Income Statement'!H49/(('Balance Sheet'!H27+'Balance Sheet'!G27)/2)" +"(('Balance Sheet'!D27+'Balance Sheet'!C27)/2)/(('Balance Sheet'!D57+'Balance Sheet'!C57)/2)" +"(('Balance Sheet'!G27+'Balance Sheet'!E27)/2)/(('Balance Sheet'!G57+'Balance Sheet'!E57)/2)" +"(('Balance Sheet'!H27+'Balance Sheet'!G27)/2)/(('Balance Sheet'!H57+'Balance Sheet'!G57)/2)" +"'Income Statement'!E49/'Income Statement'!E13" +"'Income Statement'!E13/(('Balance Sheet'!D27+'Balance Sheet'!C27)/2)" +"'Income Statement'!G13/(('Balance Sheet'!G27+'Balance Sheet'!E27)/2)" +"'Income Statement'!H13/(('Balance Sheet'!H27+'Balance Sheet'!G27)/2)" +"Assumptions!D6" +"+'Income Statement'!B6" +"+'Income Statement'!B8/'Income Statement'!B$13" +"SUM(B8:B12)" +"+'Income Statement'!B17/'Income Statement'!B$8" +"+'Income Statement'!B25/'Income Statement'!B$11" +"SUM(B25:B27)" +"+'Income Statement'!B36/'Income Statement'!B13" +"+'Income Statement'!B38/'Income Statement'!B13" +"B13-B38" +"+'Income Statement'!B41/'Income Statement'!B13" +"+'Income Statement'!B42/'Income Statement'!B13" +"+'Income Statement'!B44/'Income Statement'!B13" +"+'Income Statement'!B45/'Income Statement'!B13" +"+'Income Statement'!B47/'Income Statement'!B13" +"+'Income Statement'!B48/'Income Statement'!B13" +"+'Income Statement'!B49/'Income Statement'!B13" +"+'Balance Sheet'!B6" +"+'Balance Sheet'!G6" +"+'Balance Sheet'!B8/'Balance Sheet'!B$27" +"+'Balance Sheet'!G8/'Balance Sheet'!G$27" +"+'Balance Sheet'!B10/'Balance Sheet'!B$27" +"+'Balance Sheet'!G10/'Balance Sheet'!G$27" +"+SUM(B8:B14)" +"+'Balance Sheet'!B24/'Balance Sheet'!B$27" +"+'Balance Sheet'!G24/'Balance Sheet'!G$27" +"+SUM(B18:B22)" +"+B15+B23" +"+B6" +"+SUM(B29:B32)" +"+B33+B40" +"+B25-B42" +"+B42+B44" +"C21+21" +"C23+7" +"Scheme!$B$6" +"Scheme!$B$7" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!$D$7" +"Scheme!E4" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$8" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D8" +"Scheme!D8" +"Scheme!D8" +"Scheme!D8" +"Scheme!D8" +"Scheme!D8" +"Scheme!D8" +"Scheme!E4" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$9" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D9" +"Scheme!D9" +"Scheme!D9" +"Scheme!D9" +"Scheme!D9" +"Scheme!D9" +"Scheme!D9" +"Scheme!E4" +"""Recap of "" &'Wk2'!C5" +"""Recap of "" &'Wk2'!C5" +"""Recap of "" &'Wk2'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$10" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D10" +"Scheme!D10" +"Scheme!D10" +"Scheme!D10" +"Scheme!D10" +"Scheme!D10" +"Scheme!D10" +"ASC("""")" +"Scheme!E4" +"""Recap of ""& 'Wk3'!C5" +"""Recap of ""& 'Wk3'!C5" +"""Recap of ""& 'Wk3'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$11" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D11" +"Scheme!D11" +"Scheme!D11" +"Scheme!D11" +"Scheme!D11" +"Scheme!D11" +"Scheme!D11" +"Scheme!E4" +"""Recap of ""& 'Wk4'!C5" +"""Recap of ""& 'Wk4'!C5" +"""Recap of ""& 'Wk4'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$12" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D12" +"Scheme!D12" +"Scheme!D12" +"Scheme!D12" +"Scheme!D12" +"Scheme!D12" +"Scheme!D12" +"Scheme!E4" +"""Recap of ""& 'Wk5'!C5" +"""Recap of ""& 'Wk5'!C5" +"""Recap of ""& 'Wk5'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$14" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D14" +"Scheme!D14" +"Scheme!D14" +"Scheme!D14" +"Scheme!D14" +"Scheme!D14" +"Scheme!D14" +"Scheme!E4" +"""Recap of ""& 'Wk6'!C5" +"""Recap of ""& 'Wk6'!C5" +"""Recap of ""& 'Wk6'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$15" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D15" +"Scheme!D15" +"Scheme!D15" +"Scheme!D15" +"Scheme!D15" +"Scheme!D15" +"Scheme!D15" +"Scheme!E4" +"""Recap of ""& 'Wk7'!C5" +"""Recap of ""& 'Wk7'!C5" +"""Recap of ""& 'Wk7'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$16" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D16" +"Scheme!D16" +"Scheme!D16" +"Scheme!D16" +"Scheme!D16" +"Scheme!D16" +"Scheme!D16" +"Scheme!E4" +"""Recap of ""& 'Wk8'!C5" +"""Recap of ""& 'Wk8'!C5" +"""Recap of ""& 'Wk8'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$17" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D17" +"Scheme!D17" +"Scheme!D17" +"Scheme!D17" +"Scheme!D17" +"Scheme!D17" +"Scheme!D17" +"Scheme!E4" +"""Recap of ""& 'Wk9'!C5" +"""Recap of ""& 'Wk9'!C5" +"""Recap of ""& 'Wk9'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$18" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D18" +"Scheme!D18" +"Scheme!D18" +"Scheme!D18" +"Scheme!D18" +"Scheme!D18" +"Scheme!D18" +"Scheme!E4" +"""Recap of ""& 'Wk10'!C5" +"""Recap of ""& 'Wk10'!C5" +"""Recap of ""& 'Wk10'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$19" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D19" +"Scheme!D19" +"Scheme!D19" +"Scheme!D19" +"Scheme!D19" +"Scheme!D19" +"Scheme!D19" +"Scheme!E4" +"""Recap of ""& 'Wk11'!C5" +"""Recap of ""& 'Wk11'!C5" +"""Recap of ""& 'Wk11'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$20" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D20" +"Scheme!D20" +"Scheme!D20" +"Scheme!D20" +"Scheme!D20" +"Scheme!D20" +"Scheme!D20" +"Scheme!E4" +"""Recap of ""& 'Wk12'!C5" +"""Recap of ""& 'Wk12'!C5" +"""Recap of ""& 'Wk12'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$21" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D21" +"Scheme!D21" +"Scheme!D21" +"Scheme!D21" +"Scheme!D21" +"Scheme!D21" +"Scheme!D21" +"Scheme!E4" +"""Recap of ""& 'Wk13'!C5" +"""Recap of ""& 'Wk13'!C5" +"""Recap of ""& 'Wk13'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$23" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D23" +"Scheme!D23" +"Scheme!D23" +"Scheme!D23" +"Scheme!D23" +"Scheme!D23" +"Scheme!D23" +"Scheme!E4" +"""Recap of ""& 'Wk14'!C5" +"""Recap of ""& 'Wk14'!C5" +"""Recap of ""& 'Wk14'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$24" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D24" +"Scheme!D24" +"Scheme!D24" +"Scheme!D24" +"Scheme!D24" +"Scheme!D24" +"Scheme!D24" +"Scheme!E4" +"""Recap of ""& 'Wk15'!C5" +"""Recap of ""& 'Wk15'!C5" +"""Recap of ""& 'Wk15'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$25" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D25" +"Scheme!D25" +"Scheme!D25" +"Scheme!D25" +"Scheme!D25" +"Scheme!D25" +"Scheme!D25" +"Scheme!E4" +"""Recap of ""& 'Wk16'!C5" +"""Recap of ""& 'Wk16'!C5" +"""Recap of ""& 'Wk16'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$26" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D26" +"Scheme!D26" +"Scheme!D26" +"Scheme!D26" +"Scheme!D26" +"Scheme!D26" +"Scheme!D26" +"Scheme!E4" +"""Recap of ""& 'Wk17'!C5" +"""Recap of ""& 'Wk17'!C5" +"""Recap of ""& 'Wk17'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$27" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D27" +"Scheme!D27" +"Scheme!D27" +"Scheme!D27" +"Scheme!D27" +"Scheme!D27" +"Scheme!D27" +"Scheme!E4" +"""Recap of ""& 'Wk18'!C5" +"""Recap of ""& 'Wk18'!C5" +"""Recap of ""& 'Wk18'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$28" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D28" +"Scheme!D28" +"Scheme!D28" +"Scheme!D28" +"Scheme!D28" +"Scheme!D28" +"Scheme!D28" +"Scheme!E4" +"""Recap of ""& 'Wk19'!C5" +"""Recap of ""& 'Wk19'!C5" +"""Recap of ""& 'Wk19'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$30" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D30" +"Scheme!D30" +"Scheme!D30" +"Scheme!D30" +"Scheme!D30" +"Scheme!D30" +"Scheme!D30" +"Scheme!E4" +"""Recap of ""& 'Wk20'!C5" +"""Recap of ""& 'Wk20'!C5" +"""Recap of ""& 'Wk20'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$31" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D31" +"Scheme!D31" +"Scheme!D31" +"Scheme!D31" +"Scheme!D31" +"Scheme!D31" +"Scheme!D31" +"Scheme!E4" +"""Recap of ""& 'Wk21'!C5" +"""Recap of ""& 'Wk21'!C5" +"""Recap of ""& 'Wk21'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$32" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D32" +"Scheme!D32" +"Scheme!D32" +"Scheme!D32" +"Scheme!D32" +"Scheme!D32" +"Scheme!D32" +"Scheme!E4" +"""Recap of ""& 'Wk22'!C5" +"""Recap of ""& 'Wk22'!C5" +"""Recap of ""& 'Wk22'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$33" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D33" +"Scheme!D33" +"Scheme!D33" +"Scheme!D33" +"Scheme!D33" +"Scheme!D33" +"Scheme!D33" +"Scheme!E4" +"""Recap of ""& 'Wk23'!C5" +"""Recap of ""& 'Wk23'!C5" +"""Recap of ""& 'Wk23'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$34" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D34" +"Scheme!D34" +"Scheme!D34" +"Scheme!D34" +"Scheme!D34" +"Scheme!D34" +"Scheme!D34" +"Scheme!E4" +"""Recap of ""& 'Wk24'!C5" +"""Recap of ""& 'Wk24'!C5" +"""Recap of ""& 'Wk24'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$35" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D35" +"Scheme!D35" +"Scheme!D35" +"Scheme!D35" +"Scheme!D35" +"Scheme!D35" +"Scheme!D35" +"Scheme!E4" +"""Recap of ""& 'Wk25'!C5" +"""Recap of ""& 'Wk25'!C5" +"""Recap of ""& 'Wk25'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$37" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D37" +"Scheme!D37" +"Scheme!D37" +"Scheme!D37" +"Scheme!D37" +"Scheme!D37" +"Scheme!D37" +"Scheme!E4" +"""Recap of ""& 'Wk26'!C5" +"""Recap of ""& 'Wk26'!C5" +"""Recap of ""& 'Wk26'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$38" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D38" +"Scheme!D38" +"Scheme!D38" +"Scheme!D38" +"Scheme!D38" +"Scheme!D38" +"Scheme!D38" +"Scheme!E4" +"""Recap of ""& 'Wk27'!C5" +"""Recap of ""& 'Wk27'!C5" +"""Recap of ""& 'Wk27'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$39" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D39" +"Scheme!D39" +"Scheme!D39" +"Scheme!D39" +"Scheme!D39" +"Scheme!D39" +"Scheme!D39" +"Scheme!E4" +"""Recap of ""& 'Wk28'!C5" +"""Recap of ""& 'Wk28'!C5" +"""Recap of ""& 'Wk28'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$40" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D40" +"Scheme!D40" +"Scheme!D40" +"Scheme!D40" +"Scheme!D40" +"Scheme!D40" +"Scheme!D40" +"Scheme!E4" +"""Recap of ""& 'Wk29'!C5" +"""Recap of ""& 'Wk29'!C5" +"""Recap of ""& 'Wk29'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$41" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D41" +"Scheme!D41" +"Scheme!D41" +"Scheme!D41" +"Scheme!D41" +"Scheme!D41" +"Scheme!D41" +"Scheme!E4" +"""Recap of ""& 'Wk30'!C5" +"""Recap of ""& 'Wk30'!C5" +"""Recap of ""& 'Wk30'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$43" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D43" +"Scheme!D43" +"Scheme!D43" +"Scheme!D43" +"Scheme!D43" +"Scheme!D43" +"Scheme!D43" +"Scheme!E4" +"""Recap of ""& 'Wk31'!C5" +"""Recap of ""& 'Wk31'!C5" +"""Recap of ""& 'Wk31'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$44" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D44" +"Scheme!D44" +"Scheme!D44" +"Scheme!D44" +"Scheme!D44" +"Scheme!D44" +"Scheme!D44" +"Scheme!E4" +"""Recap of ""& 'Wk32'!C5" +"""Recap of ""& 'Wk32'!C5" +"""Recap of ""& 'Wk32'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$45" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D45" +"Scheme!D45" +"Scheme!D45" +"Scheme!D45" +"Scheme!D45" +"Scheme!D45" +"Scheme!D45" +"Scheme!E4" +"""Recap of ""& 'Wk33'!C5" +"""Recap of ""& 'Wk33'!C5" +"""Recap of ""& 'Wk33'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!$B$46" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D46" +"Scheme!D46" +"Scheme!D46" +"Scheme!D46" +"Scheme!D46" +"Scheme!D46" +"Scheme!D46" +"Scheme!E4" +"""Recap of ""& 'Wk34'!C5" +"""Recap of ""& 'Wk34'!C5" +"""Recap of ""& 'Wk34'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"Scheme!$B$6" +"Scheme!B47" +"Scheme!C2" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"Scheme!D3" +"IF(Scheme!D4<>"""",Scheme!D4,"""")" +"Scheme!D47" +"Scheme!D47" +"Scheme!D47" +"Scheme!D47" +"Scheme!D47" +"Scheme!D47" +"Scheme!D47" +"Scheme!E4" +"""Recap of ""& 'Wk35'!C5" +"""Recap of ""& 'Wk35'!C5" +"""Recap of ""& 'Wk35'!C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +" ""Review of "" & C5" +"""Total ""& TEXT(SUM(B17:B26),0)" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"IF(SUM(B17:B26)=F15,"""",IF(SUM(B17:B26)>F15,""Time Over!"",""Time Under!""))" +"SUM(E8:E16)" +"SUM(E28:E37)" +"(B4*C4)*0.85" +"D4" +"B4*1000" +"D5*4" +"D6*12" +"(B7*C7)*4.3*0.85" +"SUM(E4:E7)" +"G4+G5+G6+G7" +"SUM(E8:E9)" +"F8-F9" +"B13*750" +"(B16*C16)*30*0.85" +"SUM(E13:E20)" +"(D24*4)-(B24*1250*0.85)" +"(D25*12)-(B25*1250*0.85)" +"(B26*C26)*4.33*0.85" +"(C31*B31*G31)*0.85" +"G31*500" +"'Per Query Pricing Sheet'!G5" +"'Per Query Pricing Sheet'!G11" +"'Per Query Pricing Sheet'!F16" +"SUM(E38:E40)" +"(C45*B45)*4.3*0.85" +"E8+E21+E28+E35+E41+E46" +"+F10+F21+F28+F35+F41+F46" +"E49*B52" +"E49-E52" +"F49" +"(B4*C4)*0.95" +"D4" +"B4*1000" +"D5*4" +"D6*12" +"(B7*C7)*4.3*0.95" +"SUM(E4:E7)" +"G4+G5+G6+G7" +"SUM(E8:E9)" +"F8-F9" +"B13*750" +"(B16*C16)*30*0.95" +"SUM(E13:E20)" +"(D24*4)-(B24*1250*0.95)" +"(D25*12)-(B25*1250*0.95)" +"(B26*C26)*4.33*0.95" +"(C31*B31*G31)*0.95" +"G31*500" +"'Per Query Pricing Sheet'!G5" +"'Per Query Pricing Sheet'!G11" +"'Per Query Pricing Sheet'!F16" +"SUM(E38:E40)" +"B44*C44*0.95" +"C45*B45*4.3*0.95" +"E8+E21+E28+E35+E41+E46" +"+F10+F21+F28+F35+F41+F46" +"E49*B52" +"E49-E52" +"F49" +"B4*C4" +"D4" +"B4*1000" +"D5*4" +"D6*12" +"(B7*C7)*4.3" +"SUM(E4:E7)" +"SUM(G4:G7)" +"SUM(E8:E9)" +"F8-F9" +"D13*4-D13" +"B13*750" +"D14*12-D14" +"B15*C15*4.3" +"D15*12-(B15*C15)" +"B16*C16*30" +"SUM(E13:E20)" +"(D24*4)-(B24*1250)" +"(D25*12)-(B25*1250)" +"C31*B31*G31" +"G31*500" +"'Per Query Pricing Sheet'!G5" +"'Per Query Pricing Sheet'!G11" +"'Per Query Pricing Sheet'!F16" +"SUM(E38:E40)" +"C45*B45*4.3" +"E8+E21+E28+E35+E41+E46" +"+F10+F21+F28+F35+F41" +"E49*B52" +"E49-E52" +"F49" +"B2*C2" +"F2*12" +"SUM(G2:G4)" +"SUM(B8*C8*0.9)+(E8*(D8-2)*B8*0.9)" +"B16*D16" +"A1+0.1" +"A1+0.1" +"A11+0.01" +"J5+K5+L5" +"SUM(J23:L23)" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A3!A1"", ""Academic Council of the UN System Reports and Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A4!A1"",""ACCESS Resource Brief"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A5!A1"", ""Adelphi Paper"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A7!A1"", ""Aerospace Canada International/Aerospace and Defence Technology"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A7a!A1"", ""Aerospace News and Comment"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A8!A1"", ""African Security Review"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A9!A1"", ""Air Force"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A10a!A1"", ""Alias Notes"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A10!A1"", ""Alternatives: Global, Local, Political"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A4a!A1"", ""American Center of Oriental Research (ACOR) Newsletter"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A11b!A1"", ""American Political Science Review"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A11!A1"", ""Americas"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A11a!A1"", ""AMREF Canada"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A12!A1"", ""Armed Forces & Society"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A13!A1"", ""Armed Forces Journal International"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A15!A1"", ""Arms Control Chronicle"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A16!A1"", ""Arms Control Communique"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A17!A1"", ""Arms Control Today"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A17a!A1"", ""Arms Sales Monitor"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A17b!A1"", ""Asia Pacific Foundation of Canada - Miscellaneous"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A18c!A1"", ""Asia Pacific Review"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A21!A1"", ""Asian and Pacific Migration Journal"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A17c!A1"", ""Asian Pacific Research and Resource Centre Working Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A18a!A1"", ""Asian Survey"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A18!A1"", ""Asia-Pacific Defence Reporters"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A18b!A1"", ""Athena Magazine"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A19!A1"", ""Aurora Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A20!A1"", ""Aviation Week & Space Technology"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals b!.xls] B12a!A1"", ""Bangladesh Foreign Policy Survey"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals b!.xls] B12!A1"", ""Bangladesh Institute for International and Strategic Studies"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals b!.xls] B4!A1"", ""BASIC Reports"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals b!.xls] B5!A1"", ""Behind the Headlines"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals b!.xls] B5a111!A1"", ""BESA Bulletin"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals b!.xls] B5a1!A1"", ""BISA News - Newletter of the British International Studies Association"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals b!.xls] B10!A1"", ""Bonn International Centre for Conversion"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals b!.xls] B5a11!A1"", ""Bruno Kreisky Foundation for International Dialogue"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals b!.xls] B5a!A1"", ""Bulletin of Arms Control"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals b!.xls] B8!A1"", ""Bulletin of Peace Proposals"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals b!.xls] B5b!A1"", ""Bulletin of Regional Cooperation in the Middle East"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals b!.xls] B7!A1"", ""Bulletin of the Atomic Scientists"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C5!A1"", ""Canada and the Pacific Working Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C5a'!A1"", ""Canada Watch"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C6!A1"", ""Canadian Aviation"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C7!A1"", ""Canadian Centre for Arms Control and Disarmament - Issue Briefs"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C7a'!A1"", ""Canadian Centre for Foreign Policy Development"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C8!A1"", ""Canadian Centre for Global Security - Communique"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals y!.xls] Y10a!A1"", ""Canadian Consortium on Asia Pacific Security - CANCAPS Bulletin"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C9!A1"", ""Canadian Defence Quarterly"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C10!A1"", ""Canadian Defence Update"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C11!A1"", ""Canadian Foreign Policy"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C18a'!A1"", ""Canadian Institute for International Peace and Security - Miscellaneous"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C15!A1"", ""Canadian Institute for International Peace and Security - Occasional Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C16!A1"", ""Canadian Institute for International Peace and Security - Points of View"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C17!A1"", ""Canadian Institute for International Peace and Security - Reports"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C18!A1"", ""Canadian Institute for International Peace and Security - Working Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C13!A1"", ""Canadian Institute for International Peace and Security Background Paper"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C14!A1"", ""Canadian Institute for International Peace and Security Factsheet"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C20!A1"", ""Canadian Institute of Strategic Studies - Issues in Strategy"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C23!A1"", ""Canadian Institute of Strategic Studies - McNaughton Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C21!A1"", ""Canadian Institute of Strategic Studies - Polaris Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C22!A1"", ""Canadian Institute of Strategic Studies - Proceedings"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C24!A1"", ""Canadian Institute of Strategic Studies - Strategic Datalink/Strategic Issues"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C25!A1"", ""Canadian International Relations Chronicle"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C25o'!A1"", ""Canadian Journal of Political Science"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C25a'!A1"", ""Canadian Military Journal/Revue Militaire Canadienne"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C19!A1"", ""Canadian Strategic Review/Strategic Forecast"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C25b'!A1"", ""CAPS Papers Chinese Council of Advanced Policy Studies"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C49!A1"", ""Carnegie Commission on Preventing Deadly Conflict"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C38!A1"", ""CDA Forum"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C26!A1"", ""Center for Foreign Policy Development - Working Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C27!A1"", ""Center for International Affairs - Occasional Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C28!A1"", ""Center for International and Strategic Affairs-Working Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C27a'!A1"", ""Center for International Relations"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C29!A1"", ""Center for International Security and Arms Control-Miscellaneous"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C29b'!A1"", ""Center for International Studies, University of Southern California Working Papers on Re-Thinking Security"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C30!A1"", ""Center For National Security Studies - Reports"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C33!A1"", ""Center For Naval Analyses - Miscellaneous"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C31!A1"", ""Center for Naval Analyses - Professional Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C32!A1"", ""Center for Naval Analyses - Research Memorandum"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C51!A1"", ""Center for the Study of Globalization and Regionalisation"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C33a'!A1"", ""Centerpiece - Newsletter of the Center for International Affairs at Harvard"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C45!A1"", ""Centre for Defence and International Security Studies"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C25c'!A1"", ""Centre for Defence and Security Studies Occasional Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C34!A1"", ""Centre for Foreign Policy Studies - Miscellaneous"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C34a'!A1"", ""Centre for National Security Studies - Reflections"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C34b'!A1"", ""Centre for Peace Studies, University of Auckland, N.Z."")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C35!A1"", ""Centre for Russian and East European Studies - Working Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C47!A1"", ""Centre for Strategic Studies New Zealand Working Paper"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C36!A1"", ""Centre for Studies in Defence Resources Management Reports/Solicited Research Reports"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C36a1'!A1"", ""CEPII Newsletter - Centre d'etudes prospectives et d'informations internationales"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C48!A1"", ""Chaillot Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C46!A1"", ""Civil Society"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C38a'!A1"", ""Commonwealth Currents"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C37!A1"", ""Comparative Strategy"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals o!.xls] O7!A1"", ""Conference of Defence Associations Institute - On Track"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C37a'!A1"", ""Conflict Prevention Newsletter"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C39!A1"", ""Conflict Quarterly"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C40!A1"", ""Conflict Resolution/The Journal of Conflict Resolution"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C50!A1"", ""Congressional Research Service"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals a.xls] A14!A1"", ""Contemporary Security Policy (formerly Arms Control)"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I4b!A1"", ""Contemporary Southeast Asia Journal of International and Strategic Affairs"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] 'C40a'!A1"", ""Cooperation and Conflict"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C41!A1"", ""Council for Arms Control - Bulletins"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C42!A1"", ""Council for Arms Control - Miscellaneous"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C43!A1"", ""Current Digest of the Soviet/Post-Soviet Press"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals c.xls] C44!A1"", ""Current History"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals d.xls] D5!A1"", ""Daedalus"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals d.xls] D5a!A1"", ""Defence Newsletter"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals d.xls] D6!A1"", ""Defense Analysis"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals d.xls] D7!A1"", ""Defense and Diplomacy"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals d.xls] D7a!A1"", ""Defense and Disarmament Alternatives"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals d.xls] D8!A1"", ""Defense Monitor"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals d.xls] D8a!A1"", ""DFID - Department for International Development"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals d.xls] D10!A1"", ""Dialogue Monitor"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E4!A1"", ""East Asia Forum"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E4b!A1"", ""East Asian Strategic Review"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E4c!A1"", ""East European Constitutional Review"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E4a!A1"", ""Eastern Asia Policy Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E4d!A1"", ""East-West Center - Observer/Special Reports/Asia Pacific Issues"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E5!A1"", ""Economic Impact"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E6!A1"", ""Economist"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E6a!A1"", ""Economist - FOREIGN REPORT"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E6b!A1"", ""Ethics & International Affairs"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E6c!A1"", ""Etudes International"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E7a!A1"", ""EU Info"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E14!A1"", ""Eurasian File (Turkish International Cooperation Agency)"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E15!A1"", ""Eurasian Studies (Turkish International Cooperation Agency)"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E7!A1"", ""Europe"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E8!A1"", ""European Affairs"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E8a!A1"", ""European Center for Security Studies - The Marshall Center Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E9!A1"", ""European Journal of International Affairs"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E12!A1"", ""European Journal of International Relations"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E10!A1"", ""European Security"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals e!.xls] E16!A1"", ""Exportwise"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals f!.xls] F4!A1"", ""Far Eastern Economic Review"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals f!.xls] F4a!A1"", ""Faraday Discussion Paper"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals f!.xls] F5!A1"", ""Federation of American Scientists - Public Interest Report"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals f!.xls] F6!A1"", ""Finnish Defence Studies"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals f!.xls] F7!A1"", ""Fletcher Forum"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals f!.xls] F7a1!A1"", ""FOCAL - Miscellaneous Publications"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals f!.xls] F7a!A1"", ""Focus on Vienna"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals f!.xls] F8!A1"", ""Foreign Affairs"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals f!.xls] F9!A1"", ""Foreign Policy"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals f!.xls] F9a!A1"", ""Forum International"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals f!.xls] F10!A1"", ""FPI Policy Briefs"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals g!.xls] G8a!A1"", ""Global Dialogue - Weapons and War"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals g!.xls] G8!A1"", ""Global Governance"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals g!.xls] G8b!A1"", ""Global Society"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals g!.xls] G9!A1"", ""Grassroots Development Journal of the Inter-American Foundation"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals g!.xls] G10!A1"", ""Gulf Centre for Strategic Studies"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals h!.xls] H5!A1"", ""Henry L. Stimson Center - Occasional Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals h!.xls] H6!A1"", ""Henry L. Stimson Center - Reports"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals h!.xls] H7!A1"", ""Hiroshima Research News"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I2!A1"", ""IDDS Briefing Paper"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I12a!A1"", ""IDRC Briefing "")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I2a!A1"", ""IDSS Working Paper"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I3!A1"", ""IGCC (Institute on Global Conflict and Cooperation) - Miscellaneous"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I3b!A1"", ""IIGP News"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I3a!A1"", ""Institute for International Policy Studies (IIPS) - News and Policy Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I5!A1"", ""Indian Ocean Centre for Peace Studies-Briefing/Occasional Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I6!A1"", ""Indochina Chronology"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I6a!A1"", ""Indonesian Quarterly"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I6c!A1"", ""Institute for Defence and Disarmament Studies "")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I27!A1"", ""Institute for Defence Policy Publications - Papers and Monographs"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I7!A1"", ""Institute for East-West Security Studies - Meeting Reports"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I8!A1"", ""Institute for East-West Security Studies - Occasional Papers/Public Policy Papers/Monograph Series"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I9!A1"", ""Institute for East-West Security Studies - Public Policy Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I10!A1"", ""Institute for National Strategic Studies - McNair Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I11b!A1"", ""Institute for National Strategic Studies - Strategic Forum"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I11!A1"", ""Institute for National Strategic Studies-Miscellaneous"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I11c!A1"", ""Institute for Security Studies - Mongraphs and Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I4!A1"", ""Institute for the Study of Diplomacy"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I11a!A1"", ""Institute on Global Conflict and Cooperation"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I12b!A1"", ""Intelligence Newsletter"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I14a!A1"", ""Intercom "")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I12!A1"", ""International Boundaries Research Unit - Boundary and Security Bulletin"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I13!A1"", ""International Boundaries Research Unit - Miscellaneous"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I14!A1"", ""International Boundaries Research Unit - Newsletter"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I15!A1"", ""International Canada"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I16!A1"", ""International Defense Review "")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I17!A1"", ""International Economic Insights "")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I17aa!A1"", ""International Feminist Journal of Politics "")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I6b!A1"", ""International Institute for Democracy"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I17a!A1"", ""International Institute for Strategic Studies - Strategic Comments"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I18!A1"", ""International Journal"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I18a!A1"", ""International Negotiation"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I19!A1"", ""International Organization"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I20!A1"", ""International Peace Academy - Reports/Occasional Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I20ai!A1"", ""International Peace Research Newsletter"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I20a!A1"", ""International Peacekeeping"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I21!A1"", ""International Perspectives"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I21a!A1"", ""International Relations Bulletin"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I22!A1"", ""International Security"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I22a!A1"", ""International Security Digest"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I23!A1"", ""International Spectator"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I24!A1"", ""International Strategic Studies"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I24a!A1"", ""International Studies"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I4a!A1"", ""International Studies Association Newsletter"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I24b!A1"", ""International Studies in Europe"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I26b!A1"", ""International Studies Newsletter"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I25!A1"", ""International Studies Notes"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I25a!A1"", ""International Studies Perspectives"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I26!A1"", ""International Studies Quarterly "")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I26a!A1"", ""International Studies Review"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I24c!A1"", ""International Studies Series"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals i!.xls] I28!A1"", ""ISUMA - Canadian Journal of Policy Research"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J5!A1"", ""Jaffee Center for Strategic Studies - Miscellaneous"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J5a!A1"", ""Jane's Defence Contracts"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J6!A1"", ""Jane's Defence Weekly"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J6a!A1"", ""Janes Defense Weekly Defense Industry Report"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J7!A1"", ""Jane's Intelligence Review Pointer/Special Report"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J9!A1"", ""Jane's Intelligence Review/Soviet Intelligence Review"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J8!A1"", ""Jane's NATO Report"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J3!A1"", ""Japan Echo"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J10!A1"", ""John M. Olin Institute For Strategic Studies, Harvard University - Working Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J10a!A1"", ""John W. Holmes Memorial Lecture"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J11!A1"", ""Joint Centre for Asia Pacific Studies - Asia/Policy/Research Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J13!A1"", ""Journal of American-East Asian Relations"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J15a!A1"", ""Journal of Contemporary China"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J14!A1"", ""Journal of International Affairs"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J15!A1"", ""Journal of North East Asian Studies"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J16!A1"", ""Journal of Peace Research "")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J17!A1"", ""Journal of Political and Military Sociology"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J18!A1"", ""Journal of Soviet Military Studies"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals j!.xls] J19!A1"", ""Journal of Strategic Studies"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals k!.xls] K2!A1"", ""Kasarinlan"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals k!.xls] K1!A1"", ""Kashmir Quarterly"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals k!.xls] K5!A1"", ""Keck Center - Essays on Strategy and Diplomacy"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals k!.xls] K6!A1"", ""Kennan Institute - Meeting Reports"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals k!.xls] K6a!A1"", ""Kennan Institute for Advanced Russian studies - Conference/Special Reports"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals k!.xls] K9!A1"", ""Konrad Adenauer Stiftung - Miscellaneous"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals k!.xls] K7!A1"", ""Korean Journal of Defense Analysis"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals l!.xls] L1!A1"", ""La Trobe University - Politics Working Papers/Conference Proceedings"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals l!.xls] L1a!A1"", ""Lessons from the Edge"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals l!.xls] L2!A1"", ""Libertas"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals l!.xls] L3!A1"", ""London Defence Studies"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals m!.xls] M1!A1"", ""Mackenzie Paper"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals m!.xls] M2!A1"", ""Maritime Affairs"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals m!.xls] M3!A1"", ""Martello Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals m!.xls] M5!A1"", ""Mediterranean Quarterly"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals m!.xls] M6!A1"", ""Mershon Center - Miscellaneous"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals m!.xls] M8!A1"", ""Middle East Focus"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals m!.xls] M8a!A1"", ""Middle East Quarterly"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals m!.xls] M10!A1"", ""Military Technology and Economics/Military Technology"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals m!.xls] M11!A1"", ""Millennium - Journal of International Studies"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N5!A1"", ""National Defense "")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N6aa!A1"", ""National Institute for Defense Studies, Japan - Miscellaneous"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N6!A1"", ""National Interest"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N6a!A1"", ""National Network for Research on the Pacific Rim"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N6b!A1"", ""National Network News"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N6c!A1"", ""National Security Studies Quarterly"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N7!A1"", ""NATO's Sixteen Nations"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N8!A1"", ""Navy League of Canada - Maritime Affairs Bulletin "")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N8a!A1"", ""NIDS Security Reports"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N9!A1"", ""Niobe Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N11!A1"", ""Non-Offensive Defence - Working Paper"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N10!A1"", ""Non-Offensive Defence/NOD & Conversion"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N13!A1"", ""Nonproliferation Review"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N14!A1"", ""Norman Paterson School of International Affairs-Occasional Papers and Reports"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N14a!A1"", ""North-South Institute Newsletter/Conference Reports"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals n!.xls] N15!A1"", ""Norwegian Institute of International Affairs - Miscellaneous"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals o!.xls] O4!A1"", ""On the Alert"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals o!.xls] O5!A1"", ""Ontario Centre For International Business - Working Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals o!.xls] O6!A1"", ""Orbis"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P0a!A1"", ""Pacific Affairs"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P0!A1"", ""Pacific Focus: Inha Journal of International and Security Studies"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P1a!A1"", ""Pacific Forum - Occasional Papers and Policy Reports"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P1!A1"", ""Pacific Research"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P2!A1"", ""Pacific Review"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P2a!A1"", ""Pacific Strategic Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P3!A1"", ""Pacifica Review"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P4b!A1"", ""PacNet"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P4c!A1"", ""Palestine-Israel Journal of Politics, Economics and Culture"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P5!A1"", ""Parameters"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P6!A1"", ""Peace and Security"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P7!A1"", ""Peace Magazine"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P8!A1"", ""Peace Research"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P8a!A1"", ""Peace Research Centre - Working Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P8b!A1"", ""Peace Research Institute Frankfurt"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P9!A1"", ""Peace Research Review"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P9a!A1"", ""Peace Review"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P6a!A1"", ""Peace, Conflict Resolution, and Human Rights"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P9b!A1"", ""Peacekeeping & International Relations"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P9b2!A1"", ""PeaceWatch"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P9c!A1"", ""Perceptions: Journal of International Affairs"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P10!A1"", ""Ploughshares - Miscellaneous"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P11!A1"", ""Ploughshares Monitor"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P12!A1"", ""Policy Options"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P13!A1"", ""Policy Papers in International Affairs"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P13a!A1"", ""Polish Institute of International Affairs - Occasional Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P14!A1"", ""Political Science and Politics"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P15!A1"", ""Political Science Quarterly"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P15a!A1"", ""Problematique"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P16!A1"", ""Problems of Communism"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P17!A1"", ""Proceedings"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P18a!A1"", ""Programme for Promoting Nuclear Non-Proliferation - Newsbrief/Issue Review"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals p!.xls] P18b!A1"", ""Programme for Promoting Nuclear Non-Proliferation - Occasional Paper/Study"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals q!.xls] Q5!A1"", ""Quebec Centre for International Relations - CIRCA: International and Regional Conflicts and Canada"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals q!.xls] Q6!A1"", ""Quebec Centre for International Relations - Miscellaneous"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals q!.xls] Q7!A1"", ""Queen's University, Centre for International Relations - Canada-Europe Series"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals q!.xls] Q7a!A1"", ""Queen's University, Centre for International Relations - National Security Series"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals q!.xls] Q7b!A1"", ""Queen's University, Centre for International Relations - Northern Studies Series"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals q!.xls] Q8!A1"", ""Queen's Working Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r!.xls] R3!A1"", ""Rand Abstracts: Semiannual Guide to Rand Publications"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r!.xls] R4!A1"", ""RAND Memorandum"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r!.xls] R5!A1"", ""RAND Notes"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r!.xls] R6!A1"", ""RAND Occasional Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r!.xls] R7!A1"", ""RAND Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r!.xls] R8!A1"", ""RAND Report"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r.xls] 'R8a'!A1"", ""Refuge: Canada's Periodical on Refugees"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r!.xls] 'R8a1'!A1"", ""Regional Centre for Strategic Studies"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r!.xls] 'R8b'!A1"", ""Regional Studies"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r!.xls] R9!A1"", ""Review of International Studies"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r!.xls] 'R10a'!A1"", ""RUSI - Chinese Military Update"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r!.xls] R10!A1"", ""Roma Rights - Newsletter of the European Roma Rights Center"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r!.xls] R11!A1"", ""RUSI Journal"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r!.xls] R12!A1"", ""RUSI Newsbrief/Fact Sheet - The RUSI Journal"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals r!.xls] R13!A1"", ""RUSI Whitehall Paper Series - The RUSI Journal"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S3!A1"", ""SAIS Review"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S4!A1"", ""Science & Global Security"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S4a!A1"", ""Security Dialogue (formerly Bulletin of Peace Proposals)"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S5!A1"", ""Security Studies"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S5a1!A1"", ""Shastri News"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S5a!A1"", ""Singapore Institute of International Affairs - Occasional Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S5a11!A1"", ""Small Arms Proliferation and Africa"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S5c!A1"", ""South Letter"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S5b!A1"", ""Southampton Papers in International Policy"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S6!A1"", ""Soviet Studies Research Centre - Occasional Briefs"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S7!A1"", ""Soviet Studies Research Centre - Studies"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S7a!A1"", ""Soviet Studies Research Centre - Translations"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S9!A1"", ""Stanley Foundation - Conference Reports"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S8!A1"", ""Stanley Foundation - Occasional/Policy Papers/Policy Bulletins"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S16!A1"", ""State of the Nation Reports"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S10!A1"", ""Strategic and Defence Studies Centre - Working Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S10a!A1"", ""Strategic and Defense Studies Newsletter"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S11a!A1"", ""Strategic Forum"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S11!A1"", ""Strategic Review"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S15!A1"", ""Studies on the Economic Future of North America"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S13!A1"", ""Survival"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals s!.xls] S14!A1"", ""Swedish Institute of International Affairs - Conference/Occasional Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals d.xls] D9!A1"", ""The Dickey Center - John Sloan Dickey Center for International Understanding"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals t!.xls] T4!A1"", ""Third World Quarterly"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals t!.xls] T3!A1"", ""Thomas J. Watson Jr. Institute for International Studies"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals t!.xls] T5!A1"", ""Transitions"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals t!.xls] T6!A1"", ""Trust and Verify"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals u!.xls] U1!A1"", ""United States Institute of Peace - Miscellaneous"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals u!.xls] U1a!A1"", ""United States Institute of Peace Journal"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals u!.xls] U7!A1"", ""Universitat Rostock"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals u!.xls] U6!A1"", ""Universite du Quebec a Montreal. Centre d'etudes des politiques etrangeres et de securite"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals u!.xls] U4!A1"", ""University of Laval: Le Maintien de la Paix and ECHOS de l'institut"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals u!.xls] U2a!A1"", ""University of Bradford - Miscellaneous"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals u!.xls] U2!A1"", ""University of British Columbia Institute of International Relations"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals u!.xls] U3!A1"", ""University of California, Institute of East Asian Studies - Research Papers and Policy Studies"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals u!.xls] U5a!A1"", ""University of Manitoba, Centre for Defence and Security Studies - Bison Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals u!.xls] U5!A1"", ""University of Manitoba, Programme in Strategic Studies - Occasional Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals u!.xls] U12!A1"", ""University of the Western Cape Centre for Southern African Studies - Southern African Perspectives A Working Paper Series"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals u!.xls] U10!A1"", ""University of the Western Cape, Centre for Southern African Studies - Backgrounder Papers "")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals u!.xls] U11!A1"", ""University of The Western Cape, Centre for Southern African Studies - Chronology"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals u!.xls] U9!A1"", ""University of the Western Cape, Centre for Southern African Studies - Miscellaneous"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals v!.xls] V1!A1"", ""Vanguard "")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals v!.xls] V3!A1"", ""Vantage Point: Developments in North Korea"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals v!.xls] V5!A1"", ""Vienna Fax"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals w!.xls] W5!A1"", ""Washington Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals w!.xls] W6!A1"", ""Washington Quarterly"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals w!.xls] W6a!A1"", ""Wednesday Report"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals w!.xls] W7!A1"", ""Wellesley Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals w!.xls] W7a!A1"", ""West European Politics"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals w!.xls] W8!A1"", ""World Link"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals w!.xls] W10!A1"", ""World Policy Journal"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals w!.xls] W10a!A1"", ""World Policy Paper"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals w!.xls] W11!A1"", ""World Politics"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals w!.xls] W12!A1"", ""World Press Review"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals w!.xls] W13!A1"", ""World Today"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals y!.xls] Y9!A1"", ""York Centre for International and Strategic Studies - Miscellaneous"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals y!.xls] Y6!A1"", ""York Centre for International and Strategic Studies - Monographs"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals y!.xls] Y8!A1"", ""York Centre for International and Strategic Studies - North Pacific Cooperative Security Dialogue Research Programme Working Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals y!.xls] Y5!A1"", ""York Centre for International and Strategic Studies - Occasional Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals y!.xls] Y7!A1"", ""York Centre for International and Strategic Studies - Working Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals y!.xls] Y10!A1"", ""York Centre for International and Strategic Studies Canadian Consortium on Asia Pacific Security (CANCAPS) Papiers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals y!.xls] Y12!A1"", ""York Centre for International and Strategic Studies Multilateral Institutions and Global Security Working Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals y!.xls] Y4!A1"", ""York University - Centre for Feminist Research"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals y!.xls] Y16!A1"", ""York University, Department of Political Science, Occasional Papers Series"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/periodicals y!.xls] Y13!A1"", ""York University: Joint Centre on Modern East Asia - Working Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - E.xls] E1!A1"", ""Allied Forces Central Europe Ace Output"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A26!A1"", ""Association of South East Asian Nations (ASEAN) Publications"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A17!A1"", ""Canadian Network on United Nations Reform - New World"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A3!A1"", ""Disarmament - A Periodic Review by the United Nations"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A8!A1"", ""United Nations - Department of Disarmament Affairs - Miscellaneous"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A4!A1"", ""Disarmament Fact Sheet"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A5!A1"", ""Information Paper"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - C.xls] C2!A1"", ""International Atomic Energy Agency - Miscellaneous"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - C.xls] C3!A1"", ""International Atomic Energy Agency - Newsbriefs"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - C.xls] C1!A1"", ""International Atomic Energy Agency Bulletin - Quarterly Journal of the International Atomic Energy Agency"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - F.xls] F1!A1"", ""International Energy Agency Publications"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - B.xls] B6!A1"", ""International Monetary Fund - Miscellaneous Publications"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - B.xls] B4!A1"", ""International Monetary Fund - Occasional Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - B.xls] B9!A1"", ""International Monetary Fund - Survey"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - B.xls] B2!A1"", ""International Monetary Fund - Annual Report"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - E.xls] E2!A1"", ""NATO Facts and Figures"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - E.xls] E4!A1"", ""NATO Miscellaneous"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - E.xls] E5!A1"", ""NATO Press Service"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - E.xls] E3!A1"", ""NATO Review"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - D.xls] D2!A1"", ""Organisation for Economic Cooperation and Development (OECD) - Economic Outlook"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - D.xls] D3!A1"", ""Organisation for Economic Cooperation and Development (OECD) - Economic Survey"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - D.xls] D5!A1"", ""Organisation for Economic Cooperation and Development (OECD) - Miscellaneous"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - D.xls] D4!A1"", ""Organisation for Economic Cooperation and Development (OECD) - Nuclear Energy Publications"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - K.xls] K1!A1"", ""Organization for the Prohibition of Chemical Weapons - Information Series and OPCW Synthesis"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A13!A1"", ""UNIDIR Newsletter"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A12!A1"", ""UNIDIR Publications"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A12a!A1"", ""UNIDIR Research Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A21!A1"", ""United Nations - Resolutions"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A20!A1"", ""United Nations - Miscellaneous Publications"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A16!A1"", ""United Nations Association of Canada - Bulletin and Briefing Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A18!A1"", ""United Nations Association of the United States of America Publications"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A1!A1"", ""United Nations Chronicle"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A10!A1"", ""United Nations Conferences on Disarmament "")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A14!A1"", ""United Nations Disarmament Topical Papers"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A2!A1"", ""United Nations Disarmament Yearbook"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A25!A1"", ""United Nations Environment Programme"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - I.xls] I3!A1"", ""Western European Union - Miscellaneous"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - B.xls] B7!A1"", ""World Bank Publications - Miscellaneous"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - B.xls] B1!A1"", ""World Economic and Financial Surveys"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - B.xls] B8!A1"", ""World Economic Forum"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international publications - A.xls] A1a!A1"", ""United Nations - Disarmament Forum"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - B.xls] B1!A1"", ""American Foreign Policy Basic Documents "")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - G.xls] G1!A1"", ""Australian Foreign Affairs Record - Monthly Record"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - D.xls] D1!A1"", ""British Information Service - News Release"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - D.xls] D3!A1"", ""British Information Service - Reference Services "")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - M.xls] M1!A1"", ""Consulate General of Israel - Arab Media Survey"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - C.xls] C5!A1"", ""Foreign Trade - Monthly"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - M.xls] M2!A1"", ""MidEast Mirror"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - B.xls] B11!A1"", ""United States - Arms Control and Disarmament Agency"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - B.xls] B6!A1"", ""United States - Commission Reports"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - B.xls] B12a!A1"", ""United States - Congressional Research Service - Reports"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - B.xls] B19!A1"", ""United States - Country Reports on Human Rights Practices (for use of the Committee on Foreign Affairs and Foreign Relations)"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - B.xls] B12b!A1"", ""United States - CRS Major Issues System - Issue Briefs"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - B.xls] B5!A1"", ""United States - Department of Defense"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - B.xls] B8!A1"", ""United States - Department of State"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - B.xls] B3!A1"", ""United States - Department of State Bulletin"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - B.xls] B4!A1"", ""United States - DOD Annual Report"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - B.xls] B7!A1"", ""United States - Miscellaneous"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - B.xls] B9!A1"", ""United States - Office of Technology Assessment"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/international government documents - B.xls] B16!A1"", ""United States Department of State - Current Policy"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - A.xls] A6!A1"",""Annual Editions"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - A.xls] A3!A1"",""ASIA YEARBOOK (Far Eastern Economic Review)"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - A.xls] A2!A1"",""Asian Security"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - B.xls] B5!A1"",""Bibliographies"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - C.xls] 'C3b'!A1"",""Bibliographies - The Canadian Institute for Inernational Peace and Security"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - C.xls] C5!A1"",""Canadian News Facts "")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - E.xls] E5!A1"",""Encyclopedia of Arms Control and Disarmament "")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - G.xls] G5!A1"",""Guides and Directories"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - J.xls] J1!A1"",""JANE'S - Infantry Weapons"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - J.xls] J4!A1"",""JANE'S - All the World's Aircrafts"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - J.xls] J3!A1"",""JANE'S - Armour and Artillery"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - J.xls] J7!A1"",""JANE'S - Aviation Annual"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - J.xls] J12!A1"",""JANE'S - Aviation Review"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - J.xls] J2!A1"",""JANE'S - Fighting Ships"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - J.xls] J10!A1"",""JANE'S - Military Review"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - J.xls] J13!A1"",""JANE'S - NATO Handbook"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - J.xls] J8!A1"",""JANE'S - Naval Annual"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - J.xls] J11!A1"",""JANE'S - Naval Review"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - J.xls] J5!A1"",""JANE'S - Weapon Systems"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - M.xls] M1!A1"",""Middle East Contemporary Survey"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - P.xls] P4!A1"",""Pacific Economic Outlook"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - P.xls] P5!A1"",""Peacekeeper's Handbook)"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - P.xls] P6!A1"",""Political Handbook of the World (Banks)"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - S.xls] S2!A1"",""Stateman's Yearbook"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - S.xls] S5!A1"",""Survey of International Affairs"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - E.xls] E3!A1"",""The Economist: World Review"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - C.xls] 'C3g'!A1"",""The Guide to Canadian Policies on Arms Control, Disarmament, Defence and Conflict Resolution - The Canadian Institute for Inernational Peace and Security"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - T.xls] T5!A1"",""Treaties and Negotiations Texts"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - V.xls] V1!A1"",""Verification Report - Yearbook on Arms Control, Peacekeeping and the Environment"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - A.xls] A4!A1"",""World Atlas"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - W.xls] W1!A1"",""World Military And Social Expenditures"")" +"HYPERLINK(""[http://www.yorku.ca/yciss/library/Bible/reference - W.xls] W5!A1"",""World Military Expenditures and Arms Transfers - U.S. ACDA"")" +"(F32+J32)" +"(D77+J77)" +"COUNTIF(C6:C118,""=M"")" +"AVERAGE(E6:E120)" +"COUNTIF(C6:C118,""=F"")" +"SUBTOTAL(1,E6:E118)" +"COUNTIF(E4:E118,"">39"")" +"E134-E137" +"COUNTIF(E4:E118,"">49"")" +"E137-E141" +"COUNTIF(E4:E118,"">59"")" +"COUNTIF(E4:E118,"">69"")" +"E144" +"COUNTIF(E4:E118,"">69"")" +"SUM(D9:D26)" +"SUM(E2+D3)" +"SUM(E3+C4+D4)" +"SUM(C3:C21)" +"SUM(C23/E23)" +"SUM(D23/E23)" +"SUM(C24:D24)" +"G2-7" +"L2+7" +"BE2+6" +"BK2+8" +"DO16/DO17*100" +"DC16/DC15*100" +"C2" +"C3/(C$16/100)" +"CR3/CR$16*100" +"(BC3/C3*100)-100" +" (210*100/210)" +" (241*100/(241))" +" 100" +"26*100/(70-17)" +" 100" +"INT((2*100)/(70-9))" +" 15/60 %" +"(210-151)*100/110" +"I59-20*J59" +"I59+20*J59" +"K59" +"G77+20*H77" +"G77-20*H77" +"G78-20*H78" +"G78+20*H78" +"E4/E5*100" +"E4/E5*100" +"'FY04'!F12" +"Salaries!C25" +"Salaries!C37" +"Salaries!C48" +"Salaries!C59" +"SUM(B4+D4+F4+H4+J4)" +"SUM(B4)" +"'FY04'!B15" +"'FY05'!F15" +"SUM(B14:B17)" +"'FY04'!F23" +"'FY05'!B23" +"0.2*$B$35" +"'FY06'!B25" +"(F24*1.1)" +"(H24*1.1)+(H36*0.2)" +"SUM(B21:B26)" +"SUM(B30:B31)" +"B35*0.5" +"SUM(B35:B35)" +"SUM(B11+B18+B27+B32+B36)" +"'FY04'!D38" +"'FY05'!E37" +"'FY06'!D37" +"'FY07'!D37" +"'FY08'!D37" +"SUM(B40:K40)" +"B4*1.32" +"C4*0.59" +"C5*0.5" +"SUM(E4:E7)" +"SUM(F5:F7)" +"SUM(E8+F8)" +"SUM(B4:B11)" +"SUM(E8+E12)" +"SUM(E13:F13)" +"B4*1.015" +"B16*1.03" +"B33*1.03" +"(B44*1.32)" +"B43+B47" +"Expenses!A1" +"Salaries!E4" +"SUM(B5:E5)" +"Salaries!F5" +"Salaries!F9" +"SUM(B5:B11)" +"SUM(C17:E17)" +"SUM(B15:B18)" +"SUM(C22:C27)" +"SUM(B31:B32)" +"Expenses!B35" +"SUM(B36)" +"SUM(B12+B19+B28+B33+B37)" +"Expenses!A1" +"Salaries!C16" +"SUM(B5:E5)" +"Salaries!$C$21*0.75" +"Salaries!$C$21*0.25" +"SUM(C5:C11)" +"SUM(B15:B18)" +"SUM(C18)" +"Expenses!D23" +"SUM(C26:E26)" +"SUM(C22:C26)" +"SUM(C30:C31)" +"SUM(B12+B19+B27+B32+B36)" +"Expenses!A1" +"Salaries!C28" +"SUM(B5:E5)" +"Salaries!C33*0.5" +"Salaries!C33*0.5" +"SUM(B5:B11)" +"SUM(D9:D11)" +"SUM(B15:B18)" +"40000*1.1" +"SUM(B22:B26)" +"SUM(F30:F31)" +"SUM(B12+B19+B27+B32+B36)" +"Expenses!A1" +"Salaries!C40" +"SUM(B6:E6)" +"Salaries!C44*0.25" +"Salaries!C44*0.75" +"SUM(B6:B11)" +"SUM(B15:B18)" +"Expenses!H24" +"SUM(B22:B26)" +"SUM(B30:B31)" +"Expenses!H35" +"SUM(B35)" +"SUM(B12+B19+B27+B32+B36)" +"Expenses!A1" +"Salaries!C51" +"SUM(B6:E6)" +"Salaries!C55" +"SUM(B6:B11)" +"SUM(B15:B18)" +"Expenses!J24" +"SUM(B22:B26)" +"SUM(B30:B31)" +"SUM(B12+B19+B27+B32+B36)" +"+B3/B4" +"+B6*G2" +"+B7*I5/(B3*1000)/+G2" +"+E7*G2" +"+B6*B8" +"+E9*G$2" +"8760*0.2" +"+B16*5" +"+B16*B17" +"+E17*G2" +"+E18*G2" +"+E18+E17" +"+B22/3.6" +"1/D22" +"+F22/B26" +"+(B25*3.6)" +"+D25*G2" +"49.7/44.8" +"+D25/B26" +"+F25/B26" +"+B32*G2" +"+B38*B41/1000" +"+G38/B43" +"+B40/3.6" +"+B39/B41" +"27.52/26.3" +"F4+G4" +"HYPERLINK(CONCATENATE($H$4,F6),G6)" +"HYPERLINK(CONCATENATE($H$4,F7),G7)" +"ROUND(E8/1.06,2)" +"+D14*1.06" +"+C135*0.943396226415094" +"IF(D8>0,B8+D8-1,"""")" +"IF(D9>0,B8+D8,"""")" +"IF(0.15*D13<100,100,CEILING(D13*0.15,5))" +"F13*3" +"G13*2" +"IF(D13*1.25*1.4*1.4>20000,CEILING(D13*1.1,5),CEILING(D13*1.25,5))" +"CEILING(J13*1.4,5)" +"IF(K13*1.4>20000,20000,CEILING(K13*1.4,5))" +"SUM(S2:S59)" +"IF(H10=2,275,IF(H10=3,300,250))*K10" +"336*0.07*5" +"168 * 0.07 *5" +" 671 * 0.07 * 5" +" 252 * 0.07 * 5" +"839*0.07*5" +"4196*0.07*5" +"+A43" +"ONet!C3" +"ONet!G3" +"ONet!B3" +"ONet!C12" +"ONet!G12" +"ONet!B12" +"ONet!C19" +"ONet!G19" +"ONet!B19" +"ONet!C27" +"ONet!G27" +"ONet!B27" +"ONet!C36" +"ONet!G36" +"ONet!B36" +"ONet!C42" +"ONet!G42" +"ONet!B42" +"ONet!C53" +"ONet!G53" +"ONet!B53" +"ONet!C62" +"ONet!G62" +"ONet!B62" +"ONet!C68" +"ONet!G68" +"ONet!B68" +"ONet!C76" +"ONet!G76" +"ONet!B76" +"ONet!C85" +"ONet!G85" +"ONet!B85" +"ONet!C91" +"ONet!G91" +"ONet!B91" +"ONet!C97" +"ONet!G97" +"ONet!B97" +"ONet!C104" +"ONet!G104" +"ONet!B104" +"ONet!C114" +"ONet!G114" +"ONet!B114" +"ONet!C120" +"ONet!G120" +"ONet!B120" +"ONet!C129" +"ONet!G129" +"ONet!B129" +"ONet!C138" +"ONet!G138" +"ONet!B138" +"ONet!C147" +"ONet!G147" +"ONet!B147" +"ONet!C156" +"ONet!G156" +"ONet!B156" +"ONet!C165" +"ONet!G165" +"ONet!B165" +"ONet!C174" +"ONet!G174" +"ONet!B174" +"ONet!C181" +"ONet!G181" +"ONet!B181" +"'Application Admin.'!C2" +"'Application Admin.'!G2" +"'Application Admin.'!B2" +"'Application Admin.'!C19" +"'Application Admin.'!G19" +"'Application Admin.'!B19" +"'Application Admin.'!C36" +"'Application Admin.'!G36" +"'Application Admin.'!B36" +"'Application Admin.'!C54" +"'Application Admin.'!G54" +"'Application Admin.'!B54" +"'Application Admin.'!C67" +"'Application Admin.'!G67" +"'Application Admin.'!B67" +"'Application Admin.'!C90" +"'Application Admin.'!G90" +"'Application Admin.'!B90" +"'Application Admin.'!C116" +"'Application Admin.'!G116" +"'Application Admin.'!B116" +"'Application Admin.'!C130" +"'Application Admin.'!G130" +"'Application Admin.'!B130" +"'Application Admin.'!C145" +"'Application Admin.'!G145" +"'Application Admin.'!B145" +"'Application Admin.'!C223" +"'Application Admin.'!G223" +"'Application Admin.'!B223" +"'Application Admin.'!C237" +"'Application Admin.'!G237" +"'Application Admin.'!B237" +"'Application Admin.'!C253" +"'Application Admin.'!G253" +"'Application Admin.'!B253" +"'Application Admin.'!C274" +"'Application Admin.'!G274" +"'Application Admin.'!B274" +"'Application Admin.'!C287" +"'Application Admin.'!G287" +"'Application Admin.'!B287" +"'Application Admin.'!C303" +"'Application Admin.'!G303" +"'Application Admin.'!B303" +"'Application Admin.'!C324" +"'Application Admin.'!G324" +"'Application Admin.'!B324" +"'Application Admin.'!C337" +"'Application Admin.'!G337" +"'Application Admin.'!B337" +"'Application Admin.'!C351" +"'Application Admin.'!G351" +"'Application Admin.'!B351" +"'Application Admin.'!C377" +"'Application Admin.'!G377" +"'Application Admin.'!B377" +"'Application Admin.'!C400" +"'Application Admin.'!G400" +"'Application Admin.'!B400" +"'Application Admin.'!C416" +"'Application Admin.'!G416" +"'Application Admin.'!B416" +"'Application Admin.'!C431" +"'Application Admin.'!G431" +"'Application Admin.'!B431" +"'Application Admin.'!C448" +"'Application Admin.'!G448" +"'Application Admin.'!B448" +"'Application Admin.'!C463" +"'Application Admin.'!G463" +"'Application Admin.'!B463" +"'Application Admin.'!C477" +"'Application Admin.'!G477" +"'Application Admin.'!B477" +"'Application Admin.'!C490" +"'Application Admin.'!G490" +"'Application Admin.'!B490" +"'Application Admin.'!C503" +"'Application Admin.'!G503" +"'Application Admin.'!B503" +"'Application Admin.'!C516" +"'Application Admin.'!G516" +"'Application Admin.'!B516" +"'Application Admin.'!C537" +"'Application Admin.'!G537" +"'Application Admin.'!B537" +"'Application Admin.'!C558" +"'Application Admin.'!G558" +"'Application Admin.'!B558" +"'Application Admin.'!C572" +"'Application Admin.'!G572" +"'Application Admin.'!B572" +"'Application Admin.'!C586" +"'Application Admin.'!G586" +"'Application Admin.'!B586" +"'Application Admin.'!C600" +"'Application Admin.'!G600" +"'Application Admin.'!B600" +"'Application Admin.'!C615" +"'Application Admin.'!G615" +"'Application Admin.'!B615" +"'Application Admin.'!C634" +"'Application Admin.'!G634" +"'Application Admin.'!B634" +"'Application Admin.'!C647" +"'Application Admin.'!G647" +"'Application Admin.'!B647" +"'Application Admin.'!C664" +"'Application Admin.'!G664" +"'Application Admin.'!B664" +"'Application Admin.'!C683" +"'Application Admin.'!G683" +"'Application Admin.'!B683" +"'Application Admin.'!C696" +"'Application Admin.'!G696" +"'Application Admin.'!B696" +"'Application Admin.'!C710" +"'Application Admin.'!G710" +"'Application Admin.'!B710" +"'Application Admin.'!C723" +"'Application Admin.'!G723" +"'Application Admin.'!B723" +"'Application Admin.'!C732" +"'Application Admin.'!G732" +"'Application Admin.'!B732" +"'Application Admin.'!C746" +"'Application Admin.'!G746" +"'Application Admin.'!B746" +"'Application Admin.'!C760" +"'Application Admin.'!G760" +"'Application Admin.'!B760" +"'Application Admin.'!C773" +"'Application Admin.'!G773" +"'Application Admin.'!B773" +"'Application Admin.'!C786" +"'Application Admin.'!G786" +"'Application Admin.'!B786" +"'Application Admin.'!C800" +"'Application Admin.'!G800" +"'Application Admin.'!B800" +"'Application Admin.'!C815" +"'Application Admin.'!G815" +"'Application Admin.'!B815" +"'Application Admin.'!C829" +"'Application Admin.'!G829" +"'Application Admin.'!B829" +"'Application Admin.'!C843" +"'Application Admin.'!G843" +"'Application Admin.'!B843" +"'Application Admin.'!C857" +"'Application Admin.'!G857" +"'Application Admin.'!B857" +"'Application Admin.'!C875" +"'Application Admin.'!G875" +"'Application Admin.'!B875" +"'Application Admin.'!C890" +"'Application Admin.'!G890" +"'Application Admin.'!B890" +"'Application Admin.'!C904" +"'Application Admin.'!G904" +"'Application Admin.'!B904" +"'Application Admin.'!C918" +"'Application Admin.'!G918" +"'Application Admin.'!B918" +"'Application Admin.'!C934" +"'Application Admin.'!G934" +"'Application Admin.'!B934" +"'Application Admin.'!C947" +"'Application Admin.'!G947" +"'Application Admin.'!B947" +"'Application Admin.'!C960" +"'Application Admin.'!G960" +"'Application Admin.'!B960" +"'Application Admin.'!C976" +"'Application Admin.'!G976" +"'Application Admin.'!B976" +"'Application Admin.'!C990" +"'Application Admin.'!G990" +"'Application Admin.'!B990" +"'Application Admin.'!C1003" +"'Application Admin.'!G1003" +"'Application Admin.'!B1003" +"Registration!C2" +"Registration!G2" +"Registration!B2" +"Registration!C22" +"Registration!G22" +"Registration!B22" +"Registration!C35" +"Registration!G35" +"Registration!B35" +"Registration!C63" +"Registration!G63" +"Registration!B63" +"Registration!C103" +"Registration!G103" +"Registration!B103" +"Registration!C128" +"Registration!G128" +"Registration!B128" +"Registration!C147" +"Registration!G147" +"Registration!B147" +"Registration!C184" +"Registration!G184" +"Registration!B184" +"Registration!C202" +"Registration!G202" +"Registration!B202" +"Registration!C241" +"Registration!G241" +"Registration!B241" +"Registration!C259" +"Registration!G259" +"Registration!B259" +"Registration!C311" +"Registration!G311" +"Registration!B311" +"Registration!C343" +"Registration!G343" +"Registration!B343" +"Registration!C373" +"Registration!G373" +"Registration!B373" +"Registration!C392" +"Registration!G392" +"Registration!B392" +"Registration!C442" +"Registration!G442" +"Registration!B442" +"Registration!C460" +"Registration!G460" +"Registration!B460" +"Registration!C474" +"Registration!G474" +"Registration!B474" +"Registration!C488" +"Registration!G488" +"Registration!B488" +"Registration!C502" +"Registration!G502" +"Registration!B502" +"Registration!C524" +"Registration!G524" +"Registration!B524" +"Registration!C539" +"Registration!G539" +"Registration!B539" +"Registration!C555" +"Registration!G555" +"Registration!B555" +"Registration!C570" +"Registration!G570" +"Registration!B570" +"Registration!C585" +"Registration!G585" +"Registration!B585" +"Registration!C600" +"Registration!G600" +"Registration!B600" +"Registration!C615" +"Registration!G615" +"Registration!B615" +"Registration!C646" +"Registration!G646" +"Registration!B646" +"Registration!C654" +"Registration!G654" +"Registration!B654" +"Registration!C669" +"Registration!G669" +"Registration!B669" +"Registration!C688" +"Registration!G688" +"Registration!B688" +"Registration!C723" +"Registration!G723" +"Registration!B723" +"Registration!C745" +"Registration!G745" +"Registration!B745" +"Registration!C793" +"Registration!G793" +"Registration!B793" +"Registration!C808" +"Registration!G808" +"Registration!B808" +"Registration!C826" +"Registration!G826" +"Registration!B826" +"Registration!C842" +"Registration!G842" +"Registration!B842" +"'Case Management'!C2" +"'Case Management'!G2" +"'Case Management'!B2" +"'Case Management'!C27" +"'Case Management'!G27" +"'Case Management'!B27" +"'Case Management'!C46" +"'Case Management'!G46" +"'Case Management'!B46" +"'Case Management'!C67" +"'Case Management'!G67" +"'Case Management'!B67" +"'Case Management'!C86" +"'Case Management'!G86" +"'Case Management'!B86" +"'Case Management'!C112" +"'Case Management'!G112" +"'Case Management'!B112" +"'Case Management'!C131" +"'Case Management'!G131" +"'Case Management'!B131" +"'Case Management'!C169" +"'Case Management'!G169" +"'Case Management'!B169" +"'Case Management'!C184" +"'Case Management'!G184" +"'Case Management'!B184" +"'Case Management'!C202" +"'Case Management'!G202" +"'Case Management'!B202" +"'Case Management'!C221" +"'Case Management'!G221" +"'Case Management'!B221" +"'Case Management'!C244" +"'Case Management'!G244" +"'Case Management'!B244" +"'Case Management'!C263" +"'Case Management'!G263" +"'Case Management'!B263" +"'Case Management'!C286" +"'Case Management'!G286" +"'Case Management'!B286" +"'Case Management'!C312" +"'Case Management'!G312" +"'Case Management'!B312" +"'Case Management'!C338" +"'Case Management'!G338" +"'Case Management'!B338" +"'Case Management'!C358" +"'Case Management'!G358" +"'Case Management'!B358" +"'Case Management'!C382" +"'Case Management'!G382" +"'Case Management'!B382" +"'Case Management'!C413" +"'Case Management'!G413" +"'Case Management'!B413" +"'Case Management'!C435" +"'Case Management'!G435" +"'Case Management'!B435" +"'Case Management'!C454" +"'Case Management'!G454" +"'Case Management'!B454" +"'Case Management'!C501" +"'Case Management'!G501" +"'Case Management'!B501" +"'Case Management'!C532" +"'Case Management'!G532" +"'Case Management'!B532" +"'Case Management'!C552" +"'Case Management'!G552" +"'Case Management'!B552" +"'Case Management'!C576" +"'Case Management'!G576" +"'Case Management'!B576" +"'Case Management'!C602" +"'Case Management'!G602" +"'Case Management'!B602" +"'Case Management'!C634" +"'Case Management'!G634" +"'Case Management'!B634" +"'Case Management'!C672" +"'Case Management'!G672" +"'Case Management'!B672" +"'Case Management'!C691" +"'Case Management'!G691" +"'Case Management'!B691" +"'Case Management'!C724" +"'Case Management'!G724" +"'Case Management'!B724" +"'Case Management'!C745" +"'Case Management'!G745" +"'Case Management'!B745" +"'Case Management'!C764" +"'Case Management'!G764" +"'Case Management'!B764" +"'Case Management'!C779" +"'Case Management'!G779" +"'Case Management'!B779" +"'Case Management'!C795" +"'Case Management'!G795" +"'Case Management'!B795" +"'Case Management'!C874" +"'Case Management'!G874" +"'Case Management'!B874" +"'Case Management'!C898" +"'Case Management'!G898" +"'Case Management'!B898" +"'Case Management'!C929" +"'Case Management'!G929" +"'Case Management'!B929" +"'Case Management'!C969" +"'Case Management'!G969" +"'Case Management'!B969" +"'Case Management'!C986" +"'Case Management'!G986" +"'Case Management'!B986" +"'Case Management'!C1006" +"'Case Management'!G1006" +"'Case Management'!B1006" +"'Case Management'!C1033" +"'Case Management'!G1033" +"'Case Management'!B1033" +"'Case Management'!C1077" +"'Case Management'!G1077" +"'Case Management'!B1077" +"'Case Management'!C1103" +"'Case Management'!G1103" +"'Case Management'!B1103" +"'Case Management'!C1118" +"'Case Management'!G1118" +"'Case Management'!B1118" +"'Case Management'!C1140" +"'Case Management'!G1140" +"'Case Management'!B1140" +"'Case Management'!C1162" +"'Case Management'!G1162" +"'Case Management'!B1162" +"'Case Management'!C1182" +"'Case Management'!G1182" +"'Case Management'!B1182" +"'Case Management'!C1195" +"'Case Management'!G1195" +"'Case Management'!B1195" +"'Case Management'!C1209" +"'Case Management'!G1209" +"'Case Management'!B1209" +"'Case Management'!C1233" +"'Case Management'!G1233" +"'Case Management'!B1233" +"'Case Management'!C1260" +"'Case Management'!G1260" +"'Case Management'!B1260" +"'Case Management'!C1279" +"'Case Management'!G1279" +"'Case Management'!B1279" +"'Case Management'!C1294" +"'Case Management'!G1294" +"'Case Management'!B1294" +"'Case Management'!C1316" +"'Case Management'!G1316" +"'Case Management'!B1316" +"'Case Management'!C1330" +"'Case Management'!G1330" +"'Case Management'!B1330" +"'Case Management'!C1345" +"'Case Management'!G1345" +"'Case Management'!B1345" +"'Case Management'!C1360" +"'Case Management'!G1360" +"'Case Management'!B1360" +"'Case Management'!C1376" +"'Case Management'!G1376" +"'Case Management'!B1376" +"'Case Management'!C1397" +"'Case Management'!G1397" +"'Case Management'!B1397" +"'Case Management'!C1408" +"'Case Management'!G1408" +"'Case Management'!B1408" +"'Case Management'!C1414" +"'Case Management'!G1414" +"'Case Management'!B1414" +"'Case Management'!C1431" +"'Case Management'!G1431" +"'Case Management'!B1431" +"'Case Management'!C1446" +"'Case Management'!G1446" +"'Case Management'!B1446" +"'Job Services'!C2" +"'Job Services'!G2" +"'Job Services'!B2" +"'Job Services'!C29" +"'Job Services'!G29" +"'Job Services'!B29" +"'Job Services'!C60" +"'Job Services'!G60" +"'Job Services'!B60" +"'Job Services'!C87" +"'Job Services'!G87" +"'Job Services'!B87" +"'Job Services'!C107" +"'Job Services'!G107" +"'Job Services'!B107" +"'Job Services'!C125" +"'Job Services'!G125" +"'Job Services'!B125" +"'Job Services'!C165" +"'Job Services'!G165" +"'Job Services'!B165" +"'Job Services'!C198" +"'Job Services'!G198" +"'Job Services'!B198" +"'Job Services'!C217" +"'Job Services'!G217" +"'Job Services'!B217" +"'Job Services'!C239" +"'Job Services'!G239" +"'Job Services'!B239" +"'Job Services'!C260" +"'Job Services'!G260" +"'Job Services'!B260" +"'Job Services'!C289" +"'Job Services'!G289" +"'Job Services'!B289" +"'Job Services'!C307" +"'Job Services'!G307" +"'Job Services'!B307" +"'Job Services'!C324" +"'Job Services'!G324" +"'Job Services'!B324" +"'Job Services'!C361" +"'Job Services'!G361" +"'Job Services'!B361" +"'Job Services'!C421" +"'Job Services'!G421" +"'Job Services'!B421" +"'Job Services'!C438" +"'Job Services'!G438" +"'Job Services'!B438" +"'Job Services'!C452" +"'Job Services'!G452" +"'Job Services'!B452" +"'Job Services'!C476" +"'Job Services'!G476" +"'Job Services'!B476" +"'Job Services'!C498" +"'Job Services'!G498" +"'Job Services'!B498" +"'Job Services'!C514" +"'Job Services'!G514" +"'Job Services'!B514" +"'Job Services'!C537" +"'Job Services'!G537" +"'Job Services'!B537" +"'Job Services'!C553" +"'Job Services'!G553" +"'Job Services'!B553" +"'Job Services'!C573" +"'Job Services'!G573" +"'Job Services'!B573" +"'Job Services'!C583" +"'Job Services'!G583" +"'Job Services'!B583" +"'Job Services'!C601" +"'Job Services'!G601" +"'Job Services'!B601" +"'Job Services'!C622" +"'Job Services'!G622" +"'Job Services'!B622" +"'Job Services'!C638" +"'Job Services'!G638" +"'Job Services'!B638" +"'Job Services'!C652" +"'Job Services'!G652" +"'Job Services'!B652" +"'Job Services'!C663" +"'Job Services'!G663" +"'Job Services'!B663" +"'Job Services'!C669" +"'Job Services'!G669" +"'Job Services'!B669" +"'Job Services'!C697" +"'Job Services'!G697" +"'Job Services'!B697" +"'Job Services'!C713" +"'Job Services'!G713" +"'Job Services'!B713" +"'Job Services'!C760" +"'Job Services'!G760" +"'Job Services'!B760" +"'Job Services'!C803" +"'Job Services'!G803" +"'Job Services'!B803" +"'Job Services'!C832" +"'Job Services'!G832" +"'Job Services'!B832" +"'Job Services'!C847" +"'Job Services'!G847" +"'Job Services'!B847" +"'Job Services'!C863" +"'Job Services'!G863" +"'Job Services'!B863" +"'Job Services'!C890" +"'Job Services'!G890" +"'Job Services'!B890" +"'Job Services'!C900" +"'Job Services'!G900" +"'Job Services'!B900" +"'Job Services'!C931" +"'Job Services'!G931" +"'Job Services'!B931" +"'Job Services'!C986" +"'Job Services'!G986" +"'Job Services'!B986" +"'Job Services'!C1031" +"'Job Services'!G1031" +"'Job Services'!B1031" +"'Job Services'!C1123" +"'Job Services'!G1123" +"'Job Services'!B1123" +"'Job Services'!C1141" +"'Job Services'!G1141" +"'Job Services'!B1141" +"'Job Services'!C1147" +"'Job Services'!G1147" +"'Job Services'!B1147" +"'OSMIS-Interface'!C2" +"'OSMIS-Interface'!G2" +"'OSMIS-Interface'!B2" +"'OSMIS-Interface'!C29" +"'OSMIS-Interface'!G29" +"'OSMIS-Interface'!B29" +"'OSMIS-Interface'!C59" +"'OSMIS-Interface'!G59" +"'OSMIS-Interface'!B59" +"'OSMIS-Interface'!C120" +"'OSMIS-Interface'!G120" +"'OSMIS-Interface'!B120" +"'OSMIS-Interface'!C146" +"'OSMIS-Interface'!G146" +"'OSMIS-Interface'!B146" +"'OSMIS-Interface'!C179" +"'OSMIS-Interface'!G179" +"'OSMIS-Interface'!B179" +"'OSMIS-Interface'!C186" +"'OSMIS-Interface'!G186" +"'OSMIS-Interface'!B186" +"'OSMIS-Interface'!C204" +"'OSMIS-Interface'!G204" +"'OSMIS-Interface'!B204" +"'OSMIS-Interface'!C265" +"'OSMIS-Interface'!G265" +"'OSMIS-Interface'!B265" +"'OSMIS-Interface'!C295" +"'OSMIS-Interface'!G295" +"'OSMIS-Interface'!B295" +"'OSMIS-Interface'!C322" +"'OSMIS-Interface'!G322" +"'OSMIS-Interface'!B322" +"'OSMIS-Interface'!C342" +"'OSMIS-Interface'!G342" +"'OSMIS-Interface'!B342" +"'OSMIS-Interface'!C368" +"'OSMIS-Interface'!G368" +"'OSMIS-Interface'!B368" +"'OSMIS-Interface'!C403" +"'OSMIS-Interface'!G403" +"'OSMIS-Interface'!B403" +"'OSMIS-Interface'!C425" +"'OSMIS-Interface'!G425" +"'OSMIS-Interface'!B425" +"'OSMIS-Interface'!C444" +"'OSMIS-Interface'!G444" +"'OSMIS-Interface'!B444" +"'OSMIS-Interface'!C469" +"'OSMIS-Interface'!G469" +"'OSMIS-Interface'!B469" +"'OSMIS-Interface'!C493" +"'OSMIS-Interface'!G493" +"'OSMIS-Interface'!B493" +"'OSMIS-Interface'!C523" +"'OSMIS-Interface'!G523" +"'OSMIS-Interface'!B523" +"'OSMIS-Interface'!C555" +"'OSMIS-Interface'!G555" +"'OSMIS-Interface'!B555" +"'OSMIS-Interface'!C585" +"'OSMIS-Interface'!G585" +"'OSMIS-Interface'!B585" +"'OSMIS-Interface'!C611" +"'OSMIS-Interface'!G611" +"'OSMIS-Interface'!B611" +"'OSMIS-Interface'!C638" +"'OSMIS-Interface'!G638" +"'OSMIS-Interface'!B638" +"'OSMIS-Interface'!C649" +"'OSMIS-Interface'!G649" +"'OSMIS-Interface'!B649" +"'OSMIS-Interface'!C662" +"'OSMIS-Interface'!G662" +"'OSMIS-Interface'!B662" +"'OSMIS-Interface'!C686" +"'OSMIS-Interface'!G686" +"'OSMIS-Interface'!B686" +"'OSMIS-Interface'!C702" +"'OSMIS-Interface'!G702" +"'OSMIS-Interface'!B702" +"'OSMIS-Interface'!C719" +"'OSMIS-Interface'!G719" +"'OSMIS-Interface'!B719" +"'OSMIS-Interface'!C749" +"'OSMIS-Interface'!G749" +"'OSMIS-Interface'!B749" +"'OSMIS-Interface'!C777" +"'OSMIS-Interface'!G777" +"'OSMIS-Interface'!B777" +"'OSMIS-Interface'!C838" +"'OSMIS-Interface'!G838" +"'OSMIS-Interface'!B838" +"'OSMIS-Interface'!C861" +"'OSMIS-Interface'!G861" +"'OSMIS-Interface'!B861" +"'OSMIS-Interface'!C877" +"'OSMIS-Interface'!G877" +"'OSMIS-Interface'!B877" +"'OSMIS-Interface'!C882" +"'OSMIS-Interface'!G882" +"'OSMIS-Interface'!B882" +"'OSMIS-Interface'!C906" +"'OSMIS-Interface'!G906" +"'OSMIS-Interface'!B906" +"'OSMIS-Interface'!C930" +"'OSMIS-Interface'!G930" +"'OSMIS-Interface'!B930" +"'OSMIS-Interface'!C937" +"'OSMIS-Interface'!G937" +"'OSMIS-Interface'!B937" +"'OSMIS-Interface'!C951" +"'OSMIS-Interface'!G951" +"'OSMIS-Interface'!B951" +"'OSMIS-Interface'!C1064" +"'OSMIS-Interface'!G1064" +"'OSMIS-Interface'!B1064" +"'OSMIS-Interface'!C1101" +"'OSMIS-Interface'!G1101" +"'OSMIS-Interface'!B1101" +"'OSMIS-Interface'!C1448" +"'OSMIS-Interface'!G1448" +"'OSMIS-Interface'!B1448" +"'OSMIS-Interface'!C1470" +"'OSMIS-Interface'!G1470" +"'OSMIS-Interface'!B1470" +"'OSMIS-Interface'!C1494" +"'OSMIS-Interface'!G1494" +"'OSMIS-Interface'!B1494" +"'OSMIS-Interface'!C1607" +"'OSMIS-Interface'!G1607" +"'OSMIS-Interface'!B1607" +"'OSMIS-Interface'!C1720" +"'OSMIS-Interface'!G1720" +"'OSMIS-Interface'!B1720" +"'OSMIS-Interface'!C1833" +"'OSMIS-Interface'!G1833" +"'OSMIS-Interface'!B1833" +"'OSMIS-Interface'!C1946" +"'OSMIS-Interface'!G1946" +"'OSMIS-Interface'!B1946" +"'OSMIS-Interface'!C2059" +"'OSMIS-Interface'!G2059" +"'OSMIS-Interface'!B2059" +"'OSMIS-Interface'!C2172" +"'OSMIS-Interface'!G2172" +"'OSMIS-Interface'!B2172" +"'OSMIS-Interface'!C2285" +"'OSMIS-Interface'!G2285" +"'OSMIS-Interface'!B2285" +"'OSMIS-Interface'!C2398" +"'OSMIS-Interface'!G2398" +"'OSMIS-Interface'!B2398" +"'OSMIS-Interface'!C2511" +"'OSMIS-Interface'!G2511" +"'OSMIS-Interface'!B2511" +"'OSMIS-Interface'!C2534" +"'OSMIS-Interface'!G2534" +"'OSMIS-Interface'!B2534" +"'OSMIS-Interface'!C2579" +"'OSMIS-Interface'!G2579" +"'OSMIS-Interface'!B2579" +"'OSMIS-Interface'!C2597" +"'OSMIS-Interface'!G2597" +"'OSMIS-Interface'!B2597" +"'OSMIS-Interface'!C2619" +"'OSMIS-Interface'!G2619" +"'OSMIS-Interface'!B2619" +"'OSMIS-Interface'!C2663" +"'OSMIS-Interface'!G2663" +"'OSMIS-Interface'!B2663" +"'OSMIS-Interface'!C2676" +"'OSMIS-Interface'!G2676" +"'OSMIS-Interface'!B2676" +"'OSMIS-Interface'!C2699" +"'OSMIS-Interface'!G2699" +"'OSMIS-Interface'!B2699" +"'OSMIS-Interface'!C2710" +"'OSMIS-Interface'!G2710" +"'OSMIS-Interface'!B2710" +"'OSMIS-Interface'!C2739" +"'OSMIS-Interface'!G2739" +"'OSMIS-Interface'!B2739" +"'OSMIS-Interface'!C2764" +"'OSMIS-Interface'!G2764" +"'OSMIS-Interface'!B2764" +"'OSMIS-Interface'!C2793" +"'OSMIS-Interface'!G2793" +"'OSMIS-Interface'!B2793" +"'OSMIS-Interface'!C2812" +"'OSMIS-Interface'!G2812" +"'OSMIS-Interface'!B2812" +"'OSMIS-Interface'!C2843" +"'OSMIS-Interface'!G2843" +"'OSMIS-Interface'!B2843" +"'OSMIS-Interface'!C2873" +"'OSMIS-Interface'!G2873" +"'OSMIS-Interface'!B2873" +"'OSMIS-Interface'!C2887" +"'OSMIS-Interface'!G2887" +"'OSMIS-Interface'!B2887" +"'OSMIS-Interface'!C2906" +"'OSMIS-Interface'!G2906" +"'OSMIS-Interface'!B2906" +"'OSMIS-Interface'!C2923" +"'OSMIS-Interface'!G2923" +"'OSMIS-Interface'!B2923" +"'OSMIS-Interface'!C2942" +"'OSMIS-Interface'!G2942" +"'OSMIS-Interface'!B2942" +"'OSMIS-Interface'!C2959" +"'OSMIS-Interface'!G2959" +"'OSMIS-Interface'!B2959" +"'OSMIS-Interface'!C2964" +"'OSMIS-Interface'!G2964" +"'OSMIS-Interface'!B2964" +"'OSMIS-Interface'!C2970" +"'OSMIS-Interface'!G2970" +"'OSMIS-Interface'!B2970" +"'OSMIS-Interface'!C2984" +"'OSMIS-Interface'!G2984" +"'OSMIS-Interface'!B2984" +"'OSMIS-Interface'!C3003" +"'OSMIS-Interface'!G3003" +"'OSMIS-Interface'!B3003" +"'OSMIS-Interface'!C3020" +"'OSMIS-Interface'!G3020" +"'OSMIS-Interface'!B3020" +"'OSMIS-Interface'!C3034" +"'OSMIS-Interface'!G3034" +"'OSMIS-Interface'!B3034" +"'OSMIS-Interface'!C3053" +"'OSMIS-Interface'!G3053" +"'OSMIS-Interface'!B3053" +"'OSMIS-Interface'!C3070" +"'OSMIS-Interface'!G3070" +"'OSMIS-Interface'!B3070" +"'OSMIS-Interface'!C3076" +"'OSMIS-Interface'!G3076" +"'OSMIS-Interface'!B3076" +"'OSMIS-Interface'!C3082" +"'OSMIS-Interface'!G3082" +"'OSMIS-Interface'!B3082" +"'OSMIS-Interface'!C3088" +"'OSMIS-Interface'!G3088" +"'OSMIS-Interface'!B3088" +"'OSMIS-Interface'!C3099" +"'OSMIS-Interface'!G3099" +"'OSMIS-Interface'!B3099" +"'OSMIS-Interface'!C3110" +"'OSMIS-Interface'!G3110" +"'OSMIS-Interface'!B3110" +"'OSMIS-Interface'!C3121" +"'OSMIS-Interface'!G3121" +"'OSMIS-Interface'!B3121" +"'OSMIS-Interface'!C3132" +"'OSMIS-Interface'!G3132" +"'OSMIS-Interface'!B3132" +"'OSMIS-Interface'!C3149" +"'OSMIS-Interface'!G3149" +"'OSMIS-Interface'!B3149" +"'OSMIS-Interface'!C3165" +"'OSMIS-Interface'!G3165" +"'OSMIS-Interface'!B3165" +"'OSMIS-Interface'!C3171" +"'OSMIS-Interface'!G3171" +"'OSMIS-Interface'!B3171" +"'OSMIS-Interface'!C3177" +"'OSMIS-Interface'!G3177" +"'OSMIS-Interface'!B3177" +"A3+1" +"D5*E5" +"SUM(F5:F15)" +"F16" +"E20*D20" +"SUM(F20:F28)" +"G16+F29" +"SUM(F33:F40)" +"G29+F41" +"G41" +"D5*E5" +"SUM(F5:F15)" +"F16" +"E20*D20" +"SUM(F20:F28)" +"G16+F29" +"SUM(F33:F40)" +"G29+F41" +"G41" +"SUM(G10:G35)" +"SUM(G42:G92)" +"SUM(G120:G223)" +"SUM(G232:G245)" +"SUM(G269:G383)" +"SUM(C10:K10)" +"SUM(C22+E22+G22+I22+K22)" +"SUM(B6:B15)" +"SUM(B6:B15)" +"SUM(B6:B15)" +"(E16/E16)*100" +"H8*C8" +"K8*C8" +"N8*C8" +"Q10*C10" +"SUM(I8:I43)" +"SUM(A10:A13)" +"SUM(A16:A22)" +"SUM(A25:A30)" +"SUM(A41:A49)" +"SUM(A62:A64)" +"SUM(A72:A73)" +"SUM(A89,A83,A74,A70,A65,A60,A50,A40,A31,A23,A14)" +"SUM(A10:A13)" +"SUM(A25:A30)" +"SUM(A33:A39)" +"SUM(A42:A49)" +"SUM(A62:A64)" +"SUM(A72:A73)" +"SUM(A89,A83,A74,A70,A65,A60,A50,A40,A31,A23,A14)" +"E2*0.7" +"ROUND(J9*0.97,2)" +"SUM(J9*1.035)" +"ROUND(K9*0.97,2)" +"SUM(K9*1.035)" +"IF(ISBLANK(VLOOKUP(F$8,MetaData,5,FALSE)),""…"",VLOOKUP(F$8,MetaData,5,FALSE))" +"IF(ISNA(F$6),""N"",IF(AND(OR($B$2=""Yes"",$D$2=F$6),OR($B$3=""Yes"",$D$3=F$9),OR($B$4=""Yes"",$D$4=F$10)),""Y"",""N""))" +"IF(ISBLANK(VLOOKUP(F$8,MetaData,3,FALSE)),""…"",VLOOKUP(F$8,MetaData,3,FALSE))" +"IF(ISBLANK(VLOOKUP(F$8,MetaData,4,FALSE)),""…"",VLOOKUP(F$8,MetaData,4,FALSE))" +"IF(ISBLANK(VLOOKUP(F$8,MetaData,6,FALSE)),""…"",VLOOKUP(F$8,MetaData,6,FALSE))" +"IF(ISBLANK(VLOOKUP(F$8,MetaData,7,FALSE)),""…"",VLOOKUP(F$8,MetaData,7,FALSE))" +"IF(ISBLANK(VLOOKUP(F$8,MetaData,11,FALSE)),""…"",VLOOKUP(F$8,MetaData,11,FALSE))" +"IF(ISBLANK(VLOOKUP(F$8,MetaData,9,FALSE)),""…"",VLOOKUP(F$8,MetaData,9,FALSE))" +"IF(ISBLANK(VLOOKUP(F$8,MetaData,10,FALSE)),""…"",VLOOKUP(F$8,MetaData,10,FALSE))" +"IF(ISBLANK(VLOOKUP(F$8,MetaData,8,FALSE)),""…"",VLOOKUP(F$8,MetaData,8,FALSE))" +"IF(AND(D18>=$D$5,D18<=$D$6),""Y"",""N"")" +"IF(AND(D944>=$D$5,D944<=$D$6),""Y"",""N"")" +"IF(AND(#REF!>=$D$5,#REF!<=$D$6),""Y"",""N"")" +"B9*B11" +"B19/B8" +"B19/C8" +"D19/D8" +"B11/$B$19" +"D11/$D$19" +"G11/$G$19" +"SUM(B11:B16)" +"SUM(B17:B18)" +"B19+D19+G19" +"SUM(B7:B14)" +"B15/B4" +"SUM(B7:B14)" +"B15/$B$4" +"SUM(G13:G38)" +"SUM(G65:G114)" +"SUM(G123,G126,G129,G132,G135,G138,G141,G144,G163,G166,G169,G172,G175,G178,G181,G186,G191,G193,G196,G201,G214,G217,G220,G225,G230)" +"SUM(G239:G247)" +"SUM(G267:G333)" +"B21/B10" +"B21/C10" +"D21/D10" +"B13/$B$21" +"D13/$D$21" +"G13/$G$21" +"SUM(B13:B18)" +"SUM(B19:B20)" +"B21+D21+G21" +"SUM(B9:B16)" +"B17/B6" +"SUM(B9:B16)" +"B17/$B$6" +"SUM(B7:B18)" +"SUM(B7:B18)" +"SUM(B7:B18)" +"SUM(B7:U7)" +"SUM(B6:B148)" +"SUM(B7:U7)" +"SUM(B6:B207)" +"+Y2/1000" +"+N2+O2" +"+U2/V2" +"+AJ2/Y2" +"+T2/D2" +"+V2/D2" +"+G2/D2" +"SUM(G2:M2)/D2" +"+L2/D2" +"+Y2/1000" +"+N2+O2" +"+U2/V2" +"+AJ2/Y2" +"+T2/D2" +"+V2/D2" +"+G2/D2" +"SUM(G2:M2)/D2" +"+L2/D2" +"+Y2/1000" +"+N2+O2" +"+U2/V2" +"+AJ2/Y2" +"+T2/D2" +"+V2/D2" +"+G2/D2" +"SUM(G2:M2)/D2" +"+L2/D2" +"+Y2/1000" +"+N2+O2" +"+U2/V2" +"+AJ2/Y2" +"+T2/D2" +"+V2/D2" +"+G2/D2" +"SUM(G2:M2)/D2" +"+L2/D2" +"+Y2/1000" +"+N2+O2" +"+U2/V2" +"+AJ2/Y2" +"+T2/D2" +"+V2/D2" +"+G2/D2" +"SUM(G2:M2)/D2" +"+L2/D2" +"+Y2/1000" +"+N2+O2" +"+U2/V2" +"+AJ2/Y2" +"+T2/D2" +"+V2/D2" +"+G2/D2" +"SUM(G2:M2)/D2" +"+L2/D2" +"ROUND(W15*0.67,0)" +"ROUND(W15*0.33,0)" +"MAX(N2,O2)" +"MAX(U2,V2)" +"MAX(AH2,W2)" +"MAX(T2,D2)" +"MAX(V2,D2)" +"MAX(G2,D2)" +"MAX(G2:M2)" +"+L2" +"+Selection!D1" +"IF(ISERR(Selection!D2),"""",IF(ISNA(Selection!D2),"""",Selection!F2))" +"IF(ISERR(Selection!D2),"""",IF(ISNA(Selection!D2),"""",Selection!D2))" +"IF(C2="""","""",IF(Menus!$K$10=""2001 Grossed"",VLOOKUP(MAX(Selection!M2:N2),$N$2:$O$4,2),""""))" +"1+A2" +"IF(Menus!$J$9,OFFSET(INDIRECT(ADDRESS(1,3,3,1,Menus!$K$10)),0,Menus!J$3)&"" / ""&OFFSET(INDIRECT(ADDRESS(1,3,3,1,Menus!$K$10)),0,Menus!J$4),OFFSET(INDIRECT(ADDRESS(1,3,3,1,Menus!$K$10)),0,Menus!J$3))" +"OFFSET(INDIRECT(ADDRESS(1,3,3,1,Menus!$K$10)),0,Menus!J$4)" +"IF(Menus!$K$5=0,""(blank)"",Menus!$K$5)" +"IF(Menus!$K$6=0,""(blank)"",Menus!$K$6)" +"IF(Menus!$K$7=0,""(blank)"",Menus!$K$7)" +"IF(Menus!$K$8=0,""(blank)"",Menus!$K$8)" +"SUM(K2:K501)" +"OFFSET(INDIRECT(ADDRESS($A2,3,3,1,Menus!$K$10)),0,Menus!$J$4)" +"OFFSET(INDIRECT(ADDRESS($A2,3,3,1,Menus!$K$10)),0,Menus!$J$3)" +"IF(Menus!$J$9,C2/B2,C2)" +"IF($K2=1,VALUE(B2),#N/A)" +"INDIRECT(ADDRESS($A2,1,3,1,Menus!$K$10))" +"IF(INDIRECT(ADDRESS($A2,2,3,1,Menus!$K$10))=G$1,$D2,#N/A)" +"IF(INDIRECT(ADDRESS($A2,1,3,1,Menus!$K$10))=T(J$1),$D2,#N/A)" +"IF(OR(ISNUMBER($G2),ISNUMBER($H2),ISNUMBER($I2),ISNUMBER($J2)),1,0)" +"OFFSET(INDIRECT(ADDRESS($A2,3,3,1,""Gross"")),0,Menus!$J$4)" +"OFFSET(INDIRECT(ADDRESS($A2,3,3,1,""Gross"")),0,Menus!$J$3)" +#"TRANSPOSE(INDIRECT(ADDRESS(1,4,3,1,Menus!$K$10)):INDIRECT(ADDRESS(1,256,3,1,Menus!$K$10)))" +"INDIRECT(ADDRESS($B2,1,3,1,Menus!$K$10))" +"INDIRECT(ADDRESS($B2,2,3,1,Menus!$K$10))" +"INDEX(F4:F54,J5)" +"INDEX(F4:F54,J6)" +"INDEX(F4:F54,J7)" +"INDEX(C2:C501,J8)" +"INDEX(N2:N51,J10)" +"IF(K10=""2000 Grossed"",""Gross"","""")" +"+D3+C3" +"+'Material Calculator'!F7+'Material Calculator'!F16" +"+'Material Calculator'!F9" +"+'Material Calculator'!F11+'Material Calculator'!F12" +"+'Material Calculator'!F18" +"SUM(H3:H27)" +"IF(B6=0,0,($B$2/(12/B6))/27)" +"+E6*D6" +"IF(B11=0,0,($B$2/(12/B11))/27)*C11" +"+E16*B16" +"SUM(F6:F18)" +"COUNTIF(RawData!D5:D17,""yes"")" +"COUNTIF(RawData!D5:D17,""no"")" +"(RawData!E19)" +"(RawData!F19)" +"(RawData!G19)" +"(RawData!H19)" +"(RawData!I19)" +"COUNTIF(RawData!O5:O17,""Immediately"")" +"COUNTIF(RawData!O5:O17,""1Mo"")" +"COUNTIF(RawData!O5:O17,""1-3mo"")" +"COUNTIF(RawData!O5:O17,""3-6mo"")" +"COUNTIF(RawData!O5:O17,""MoreThan6Mo"")" +"COUNTIF(RawData!Q5:Q17,""OnEachPage"")" +"COUNTIF(RawData!Q5:Q17,""OnHomePage"")" +"COUNTIF(RawData!Q5:Q17,""OnGateway"")" +"COUNTIF(RawData!Q5:Q17,""NA"")" +"(RawData!R7)" +"(RawData!R9)" +"(RawData!R11)" +"(RawData!X7)" +"(RawData!X12)" +"(RawData!X14)" +"(RawData!X17)" +"RawData!Z7" +"(RawData!Z8)" +"COUNTIF(E5:E17,""Students"")" +"COUNTIF(F5:F17,""Teaching Staff"")" +"COUNTIF(G5:G17,""Support Staff"")" +"COUNTIF(H5:H17,""Student Organizations"")" +"COUNTIF(I5:I17,""Group Class Projects"")" +"SUM(G9:I9)" +"bcvol!D4" +"bcvol!D4" +"bcvol!D4" +"bcvol!D4" +"origvol!D4" +"D5/E5-1" +"A4+1" +"SUM('Table - Defoliation 2000'!C5)" +"SUM('Table - Defoliation 2001'!C5)" +"SUM(E4:E7)" +"(E4*100)/E8" +"E10*0.01" +"(E5*100)/E8" +"(E6*100)/E8" +"(E7*100)/E8" +"SUM(E10,E12,E14,E16)" +"C5*100/C9" +"C6*100/C9" +"C8*100/C9" +"SUM(C5:C8)" +"C5*100/C9" +"C6*100/C9" +"C7*100/C9" +"C8*100/C9" +"SUM(C5:C8)" +"C5*100/C9" +"C6*100/C9" +"C7*100/C9" +"C8*100/C9" +"SUM(C5:C8)" +"C6*100/C10" +"C7*100/C10" +"C8*100/C10" +"C9*100/C10" +"SUM(C5:C9)" +"SUM(E6:E9)" +"I5-C5-E5" +"SUM('Table - Defoliation 2000'!C6)" +"SUM('Table - Defoliation 2000'!C5)" +"SUM('Table - Defoliation 2000'!C7:C8)" +"SUM(C15,E15,G15)" +"SUM('Table - Defoliation 2001'!C6)" +"SUM('Table - Defoliation 2001'!C5)" +"SUM('Table - Defoliation 2001'!C7:C8)" +"SUM(C6:E6)" +"AVERAGE(C8:R8)" +"SUM(C9:R9)" +"S11/S10*100" +"(C105/S105)" +"(D105/S105)" +"(E105/S105)" +"(F105/S105)" +"(G105/S105)" +"(H105/S105)" +"(I105/S105)" +"J105/S105" +"(K105/S105)" +"(L105/S105)" +"(M105/S105)" +"(N105/S105)" +"(O105/S105)" +"(P105/S105)" +"(Q105/S105)" +"(R105/S105)" +"(C107-C105)/C105" +"(C109-C107)/C107" +"C107/C112" +"(C113-C114)/C114" +"C2&"" (""&D2&"") ""&E2&"". ""&F2&"", ""&G3&"", ""&H2&"".""" +"C5&"" (""&D5&"") ""&E5&"". ""&F5&"", ""&G7&"", ""&H5&"".""" +"C6&"" (""&D6&"") ""&E6&"". ""&F6&"", ""&G12&"", ""&H6&"".""" +"C12&"" (""&D12&"") ""&E12&"". ""&F12&"", ""&G21&"", ""&H12&"".""" +"C21&"" (""&D21&"") ""&E21&"". ""&F21&"", ""&G34&"", ""&H21&"".""" +"SUM(B10,D10)" +"SUM(C7:C36)" +"SUM(AG9:AN9)" +"SUM(AO9:AO10)" +"SUM(T9:T11)" +"+T9-AU9" +"+AU24+AU23" +"+T17-AU23" +"+T19+AG33+AG27-AG18" +"+C32+C23" +"SUM(C40:C49)" +"+C34+C50" +"SUM(C7:C22)" +"+C32+C23" +"SUM(C40:C49)" +"+C34+C50" +"SUM(C7:C22)" +"+C32+C23" +"SUM(C40:C49)" +"+C34+C50" +"SUM(C7:C22)" +"+C32+C23" +"SUM(C40:C49)" +"+C34+C50" +"AVERAGE(B6:B338)" +"AVERAGE(C6:C81)" +"AVERAGE(D6:D32)" +"AVERAGE(E6:E12)" +"AVERAGE(F6:F9)" +"1.34*(Q13^0.5)" +"2*PI()*(((S13^1.744/35.5)/(0.04*32.2*Q13*64*(0.82*R13)^3))^0.5)" +"SUM(B16:K16)" +"R18+R21+R24+R27+R30+R33+R36" +"B56" +"B72" +"B93" +"B112" +"B116" +"B137" +"B141" +"B170" +"B205" +"B230" +"AVERAGE(B18:K18)" +"T13/(S13/64)^0.666" +"ABS(N18-P18)/N18" +"B122" +"B148" +"C56" +"C72" +"C93" +"C112" +"C121" +"C137" +"C147" +"C170" +"C205" +"C230" +"(S13/2240)/(0.01*Q13)^3" +"D56" +"D72" +"D93" +"D112" +"D121" +"D137" +"D147" +"D170" +"D205" +"D230" +"S13/(0.65*(0.7*Q13+0.3*P13)*R13^1.33)" +"E56" +"E72" +"E93" +"E112" +"E121" +"E137" +"E147" +"E170" +"E205" +"E230" +"R13/(S13/(0.9*64))^0.333" +"F56" +"F72" +"F93" +"F112" +"F121" +"F137" +"F147" +"F170" +"F205" +"F230" +"(1.88*Q13^0.5*T13^0.333/S13^0.25)/U13" +"G56" +"G72" +"G93" +"G112" +"G121" +"G137" +"G147" +"G170" +"G205" +"G230" +"P13/R13" +"H56" +"H72" +"H93" +"H112" +"H121" +"H137" +"H147" +"H170" +"H205" +"H230" +"(((2*3.14)/V13)^2*((R13/2)-1.5)*(10*3.14/180)/32.2)" +"AVERAGE(B42:B55)" +"STDEV(B42:B55)" +"AVERAGE(B60:B71)" +"STDEV(B60:B71)" +"AVERAGE(B76:B92)" +"STDEV(B76:B92)" +"AVERAGE(B97:B111)" +"STDEV(B97:B111)" +"AVERAGE(B116:B120)" +"STDEV(B116:B120)" +"AVERAGE(B141:B146)" +"STDEV(B141:B146)" +"AVERAGE(B151:B169)" +"STDEV(B151:B169)" +"AVERAGE(B174:B204)" +"STDEV(B174:B204)" +"AVERAGE(B210:B229)" +"STDEV(B210:B229)" +"INPUTS!I4" +"INPUTS!D11" +"NOW()" +"AI2" +"AK13" +"AK34" +"AK27" +"AK20" +"AK41" +"AK55" +"AK48" +"INPUTS!C22" +"MIN(W8,Z8,Y8,X8,AA8,AC8,AB8)" +"L8/(J8/64)^0.666" +"(J8/2240)/(0.01*E8)^3" +"J8/(0.65*(0.7*E8+0.3*D8)*F8^1.33)" +"F8/(J8/(0.9*64))^0.333" +"(1.88*E8^0.5*L8^0.333/J8^0.25)/T8" +"D8/F8" +"(((2*3.14)/U8)^2*((F8/2)-1.5)*(10*3.14/180)/32.2)" +"1.34*(E8^0.5)" +"2*PI()*(((J8^1.744/35.5)/(0.04*32.2*E8*64*(0.82*F8)^3))^0.5)" +"U8*(32.2/F8)^0.5" +"sddoc(M8,AJ$15,AJ$16,AJ$17,AJ$18)" +"dldoc(N8,AJ$36,AJ$37,AJ$38,AJ$39)" +"cfdoc(O8,AJ$29,AJ$30,AJ$31,AJ$32)" +"crdoc(P8,AJ$24,AJ$25)" +"vmvhdoc(Q8,AJ$43,AJ$44,AJ$45,AJ$46)" +"lbdoc(R8,AJ$57,AJ$58,AJ$59,AJ$60)" +"aceldoc(S8,AJ$52,AJ$53)" +"C8" +"OFFSET(M$7,$AO$2+1,0)" +"'OPTIMAL VALUES'!N19" +"AK13-3*AL13*INPUTS!$C$24" +"AK13-AL13*INPUTS!$C$24" +"AK13+AL13*INPUTS!$C$24" +"AK13+3*AL13*INPUTS!$C$24" +"OFFSET(P$7,$AO$2+1,0)" +"'OPTIMAL VALUES'!N28" +"AK20+INPUTS!$C$24*$AL$20" +"AK20+3*INPUTS!$C$24*$AL$20" +"OFFSET(O$7,$AO$2+1,0)" +"'OPTIMAL VALUES'!N25" +"AK27-3*$AL$27*INPUTS!$C$24" +"AK27-$AL$27*INPUTS!$C$24" +"AK27+$AL$27*INPUTS!$C$24" +"AK27+3*$AL$27*INPUTS!$C$24" +"OFFSET(N$7,$AO$2+1,0)" +"'OPTIMAL VALUES'!N22" +"AK34-3*$AL$34*INPUTS!$C$24" +"AK34-$AL$34*INPUTS!$C$24" +"AK34+$AL$34*INPUTS!$C$24" +"AK34+3*$AL$34*INPUTS!$C$24" +"OFFSET(Q$7,$AO$2+1,0)" +"'OPTIMAL VALUES'!N31" +"AK41-3*$AL$41*INPUTS!$C$24" +"AK41-$AL$41*INPUTS!$C$24" +"AK41+$AL$41*INPUTS!$C$24" +"AK41+3*$AL$41*INPUTS!$C$24" +"OFFSET(S$7,$AO$2+1,0)" +"'OPTIMAL VALUES'!N37" +"AK48+$AL$48*INPUTS!$C$24" +"AK48+3*$AL$48*INPUTS!$C$24" +"OFFSET(R$7,$AO$2+1,0)" +"'OPTIMAL VALUES'!N34" +"AK55-3*$AL$55*INPUTS!$C$24" +"AK55-$AL$55*INPUTS!$C$24" +"AK55+$AL$55*INPUTS!$C$24" +"AK55+3*$AL$55*INPUTS!$C$24" +"13.25*3.2808" +"11.35*3.2808" +"4.4*3.2808" +"2.25*3.2808" +"(13.25+0.7)*3.2808" +"(11.35+0.35)*3.2808" +"25352+500" +"OFFSET('DATA BASE'!$A$1,$D$8-1,0)" +"D8" +"OFFSET('DATA BASE'!$A$1,$D$8-1,1)" +"$D$11+8" +"OFFSET('DATA BASE'!$A$1,$D$8-1,3)" +"OFFSET('DATA BASE'!$A$1,$D$8-1,4)" +"OFFSET('DATA BASE'!$A$1,$D$8-1,5)" +"OFFSET('DATA BASE'!$A$1,$D$8-1,9)" +"OFFSET('DATA BASE'!$A$1,$D$8-1,11)" +"OFFSET('DATA BASE'!$A$1,$D$8-1,12)" +"OFFSET('DATA BASE'!$A$1,$D$8-1,15)" +"OFFSET('DATA BASE'!$A$1,$D$8-1,14)" +"IF(C22=""very close"",1,IF(C22=""close"",2,IF(C22=""somewhat close"",3)))" +"(C23/6)" +"OFFSET('DATA BASE'!$A$1,$D$8-1,13)" +"OFFSET('DATA BASE'!$A$1,$D$8-1,16)" +"OFFSET('DATA BASE'!$A$1,$D$8-1,18)" +"OFFSET('DATA BASE'!$A$1,$D$8-1,17)" +"SUM(B11:B199)" +"250*C4" +"200*C6" +"300*C85" +"('Library Standards Outline'!$J$6)" +"IF('Library Standards Profile'!$B$10=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$10=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$10=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$10=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$20=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$20=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$20=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$20=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$26=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$26=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$26=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$26=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$33=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$33=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$33=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$33=""X"",""X"","" "")" +"('Library Standards Outline'!$J$19)" +"IF(OR('Library Standards Profile'!$B$90=""X"",'Library Standards Profile'!$B$130=""X""),""X"","" "")" +"IF(OR('Library Standards Profile'!$E$90=""X"",'Library Standards Profile'!$E$130=""X""),""X"","" "")" +"IF(OR('Library Standards Profile'!$H$90=""X"",'Library Standards Profile'!$H$130=""X""),""X"","" "")" +"IF(OR('Library Standards Profile'!$K$90=""X"",'Library Standards Profile'!$K$130=""X""),""X"","" "")" +"IF(OR('Library Standards Profile'!$B$108=""X"",'Library Standards Profile'!$B$146=""X""),""X"","" "")" +"IF(OR('Library Standards Profile'!$E$108=""X"",'Library Standards Profile'!$E$146=""X""),""X"","" "")" +"IF(OR('Library Standards Profile'!$H$108=""X"",'Library Standards Profile'!$H$146=""X""),""X"","" "")" +"IF(OR('Library Standards Profile'!$K$108=""X"",'Library Standards Profile'!$K$146=""X""),""X"","" "")" +"('Library Standards Outline'!$J$30)" +"IF('Library Standards Profile'!$B$211=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$211=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$211=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$211=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$218=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$218=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$218=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$218=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$225=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$225=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$225=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$225=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$232=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$232=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$232=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$232=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$237=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$237=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$237=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$237=""X"",""X"","" "")" +"('Library Standards Outline'!$J$54)" +"IF('Library Standards Profile'!$B$292=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$292=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$292=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$292=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$312=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$312=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$312=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$312=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$413=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$413=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$413=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$413=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$418=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$418=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$418=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$418=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$427=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$427=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$427=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$427=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$432=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$432=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$432=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$432=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$437=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$437=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$437=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$437=""X"",""X"","" "")" +"('Library Standards Outline'!$J$79)" +"IF('Library Standards Profile'!$B$492=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$492=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$492=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$492=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$502=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$502=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$502=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$502=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$513=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$513=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$513=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$513=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$521=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$521=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$521=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$521=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$532=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$532=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$532=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$532=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$542=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$542=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$542=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$542=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$549=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$549=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$549=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$549=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$554=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$554=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$554=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$554=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$573=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$573=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$573=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$573=""X"",""X"","" "")" +"AVERAGE(J6,J19,J30,J54,J79)" +"SUM(E8:H11)" +"IF('Library Standards Tally'!$E$8=""X"",0.25*0.95,"" "")" +"IF('Library Standards Tally'!$F$8=""X"",0.25*0.85,"" "")" +"IF('Library Standards Tally'!$G$8=""X"",0.25*0.75,"" "")" +"IF('Library Standards Tally'!$H$8=""X"",0.25*0.65,"" "")" +"IF('Library Standards Tally'!$E$9=""X"",0.25*0.95,"" "")" +"IF('Library Standards Tally'!$F$9=""X"",0.25*0.85,"" "")" +"IF('Library Standards Tally'!$G$9=""X"",0.25*0.75,"" "")" +"IF('Library Standards Tally'!$H$9=""X"",0.25*0.65,"" "")" +"IF('Library Standards Tally'!$E$10=""X"",0.25*0.95,"" "")" +"IF('Library Standards Tally'!$F$10=""X"",0.25*0.85,"" "")" +"IF('Library Standards Tally'!$G$10=""X"",0.25*0.75,"" "")" +"IF('Library Standards Tally'!$H$10=""X"",0.25*0.65,"" "")" +"IF('Library Standards Tally'!$E$11=""X"",0.25*0.95,"" "")" +"IF('Library Standards Tally'!$F$11=""X"",0.25*0.85,"" "")" +"IF('Library Standards Tally'!$G$11=""X"",0.25*0.75,"" "")" +"IF('Library Standards Tally'!$H$11=""X"",0.25*0.65,"" "")" +"SUM(E21:H22)" +"IF('Library Standards Tally'!$E$21=""X"",0.5*0.95,"" "")" +"IF('Library Standards Tally'!$F$21=""X"",0.5*0.85,"" "")" +"IF('Library Standards Tally'!$G$21=""X"",0.5*0.75,"" "")" +"IF('Library Standards Tally'!$H$21=""X"",0.5*0.65,"" "")" +"IF('Library Standards Tally'!$E$22=""X"",0.5*0.95,"" "")" +"IF('Library Standards Tally'!$F$22=""X"",0.5*0.85,"" "")" +"IF('Library Standards Tally'!$G$22=""X"",0.5*0.75,"" "")" +"IF('Library Standards Tally'!$H$22=""X"",0.5*0.65,"" "")" +"SUM(E32:H37)" +"IF('Library Standards Tally'!$E$32=""X"",0.6*0.95,"" "")" +"IF('Library Standards Tally'!$F$32=""X"",0.6*0.85,"" "")" +"IF('Library Standards Tally'!$G$32=""X"",0.6*0.75,"" "")" +"IF('Library Standards Tally'!$H$32=""X"",0.6*0.65,"" "")" +"IF('Library Standards Tally'!$E$33=""X"",0.1*0.95,"" "")" +"IF('Library Standards Tally'!$F$33=""X"",0.1*0.85,"" "")" +"IF('Library Standards Tally'!$G$33=""X"",0.1*0.75,"" "")" +"IF('Library Standards Tally'!$H$33=""X"",0.1*0.65,"" "")" +"IF('Library Standards Tally'!$E$35=""X"",0.1*0.95,"" "")" +"IF('Library Standards Tally'!$F$35=""X"",0.1*0.85,"" "")" +"IF('Library Standards Tally'!$G$35=""X"",0.1*0.75,"" "")" +"IF('Library Standards Tally'!$H$35=""X"",0.1*0.65,"" "")" +"IF('Library Standards Tally'!$E$36=""X"",0.15*0.95,"" "")" +"IF('Library Standards Tally'!$F$36=""X"",0.15*0.85,"" "")" +"IF('Library Standards Tally'!$G$36=""X"",0.15*0.75,"" "")" +"IF('Library Standards Tally'!$H$36=""X"",0.15*0.65,"" "")" +"IF('Library Standards Tally'!$E$37=""X"",0.05*0.95,"" "")" +"IF('Library Standards Tally'!$F$37=""X"",0.05*0.85,"" "")" +"IF('Library Standards Tally'!$G$37=""X"",0.05*0.75,"" "")" +"IF('Library Standards Tally'!$H$37=""X"",0.05*0.65,"" "")" +"SUM(E57:H72)" +"IF('Library Standards Tally'!$E$57=""X"",0.3*0.95,"" "")" +"IF('Library Standards Tally'!$F$57=""X"",0.3*0.85,"" "")" +"IF('Library Standards Tally'!$G$57=""X"",0.3*0.75,"" "")" +"IF('Library Standards Tally'!$H$57=""X"",0.3*0.65,"" "")" +"IF('Library Standards Tally'!$E$58=""X"",0.3*0.95,"" "")" +"IF('Library Standards Tally'!$F$58=""X"",0.3*0.85,"" "")" +"IF('Library Standards Tally'!$G$58=""X"",0.3*0.75,"" "")" +"IF('Library Standards Tally'!$H$58=""X"",0.3*0.65,"" "")" +"IF('Library Standards Tally'!$E$67=""X"",0.16*0.95,"" "")" +"IF('Library Standards Tally'!$F$67=""X"",0.16*0.85,"" "")" +"IF('Library Standards Tally'!$G$67=""X"",0.16*0.75,"" "")" +"IF('Library Standards Tally'!$H$67=""X"",0.16*0.65,"" "")" +"IF('Library Standards Tally'!$E$68=""X"",0.18*0.95,"" "")" +"IF('Library Standards Tally'!$F$68=""X"",0.18*0.85,"" "")" +"IF('Library Standards Tally'!$G$68=""X"",0.18*0.75,"" "")" +"IF('Library Standards Tally'!$H$68=""X"",0.18*0.65,"" "")" +"IF('Library Standards Tally'!$E$70=""X"",0.03*0.95,"" "")" +"IF('Library Standards Tally'!$F$70=""X"",0.03*0.85,"" "")" +"IF('Library Standards Tally'!$G$70=""X"",0.03*0.75,"" "")" +"IF('Library Standards Tally'!$H$70=""X"",0.03*0.65,"" "")" +"IF('Library Standards Tally'!$E$71=""X"",0.02*0.95,"" "")" +"IF('Library Standards Tally'!$F$71=""X"",0.02*0.85,"" "")" +"IF('Library Standards Tally'!$G$71=""X"",0.02*0.75,"" "")" +"IF('Library Standards Tally'!$H$71=""X"",0.02*0.65,"" "")" +"IF('Library Standards Tally'!$E$72=""X"",0.01*0.95,"" "")" +"IF('Library Standards Tally'!$F$72=""X"",0.01*0.85,"" "")" +"IF('Library Standards Tally'!$G$72=""X"",0.01*0.75,"" "")" +"IF('Library Standards Tally'!$H$72=""X"",0.01*0.65,"" "")" +"SUM(E81:H89)" +"IF('Library Standards Tally'!$E$81=""X"",0.1*0.95,"" "")" +"IF('Library Standards Tally'!$F$81=""X"",0.1*0.85,"" "")" +"IF('Library Standards Tally'!$G$81=""X"",0.1*0.75,"" "")" +"IF('Library Standards Tally'!$H$81=""X"",0.1*0.65,"" "")" +"IF('Library Standards Tally'!$E$82=""X"",0.15*0.95,"" "")" +"IF('Library Standards Tally'!$F$82=""X"",0.15*0.85,"" "")" +"IF('Library Standards Tally'!$G$82=""X"",0.15*0.75,"" "")" +"IF('Library Standards Tally'!$H$82=""X"",0.15*0.65,"" "")" +"IF('Library Standards Tally'!$E$83=""X"",0.15*0.95,"" "")" +"IF('Library Standards Tally'!$F$83=""X"",0.15*0.85,"" "")" +"IF('Library Standards Tally'!$G$83=""X"",0.15*0.75,"" "")" +"IF('Library Standards Tally'!$H$83=""X"",0.15*0.65,"" "")" +"IF('Library Standards Tally'!$E$84=""X"",0.1*0.95,"" "")" +"IF('Library Standards Tally'!$F$84=""X"",0.1*0.85,"" "")" +"IF('Library Standards Tally'!$G$84=""X"",0.1*0.75,"" "")" +"IF('Library Standards Tally'!$H$84=""X"",0.1*0.65,"" "")" +"IF('Library Standards Tally'!$E$85=""X"",0.1*0.95,"" "")" +"IF('Library Standards Tally'!$F$85=""X"",0.1*0.85,"" "")" +"IF('Library Standards Tally'!$G$85=""X"",0.1*0.75,"" "")" +"IF('Library Standards Tally'!$H$85=""X"",0.1*0.65,"" "")" +"IF('Library Standards Tally'!$E$86=""X"",0.1*0.95,"" "")" +"IF('Library Standards Tally'!$F$86=""X"",0.1*0.85,"" "")" +"IF('Library Standards Tally'!$G$86=""X"",0.1*0.75,"" "")" +"IF('Library Standards Tally'!$H$86=""X"",0.1*0.65,"" "")" +"IF('Library Standards Tally'!$E$87=""X"",0.1*0.95,"" "")" +"IF('Library Standards Tally'!$F$87=""X"",0.1*0.85,"" "")" +"IF('Library Standards Tally'!$G$87=""X"",0.1*0.75,"" "")" +"IF('Library Standards Tally'!$H$87=""X"",0.1*0.65,"" "")" +"IF('Library Standards Tally'!$E$88=""X"",0.1*0.95,"" "")" +"IF('Library Standards Tally'!$F$88=""X"",0.1*0.85,"" "")" +"IF('Library Standards Tally'!$G$88=""X"",0.1*0.75,"" "")" +"IF('Library Standards Tally'!$H$88=""X"",0.1*0.65,"" "")" +"IF('Library Standards Tally'!$E$89=""X"",0.1*0.95,"" "")" +"IF('Library Standards Tally'!$F$89=""X"",0.1*0.85,"" "")" +"IF('Library Standards Tally'!$G$89=""X"",0.1*0.75,"" "")" +"IF('Library Standards Tally'!$H$89=""X"",0.1*0.65,"" "")" +"AVERAGE(J6,J19,J30,J54,J79)" +"('Library Standards Outline'!$J$6)" +"IF('Library Standards Profile'!$B$10=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$10=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$10=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$10=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$20=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$20=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$20=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$20=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$26=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$26=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$26=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$26=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$33=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$33=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$33=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$33=""X"",""X"","" "")" +"('Library Standards Outline'!$J$19)" +"IF('Library Standards Profile'!$B$90=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$90=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$90=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$90=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$108=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$108=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$108=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$108=""X"",""X"","" "")" +"('Library Standards Outline'!$J$30)" +"IF('Library Standards Profile'!$B$211=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$211=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$211=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$211=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$218=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$218=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$218=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$218=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$225=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$225=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$225=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$225=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$232=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$232=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$232=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$232=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$237=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$237=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$237=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$237=""X"",""X"","" "")" +"('Library Standards Outline'!$J$54)" +"IF('Library Standards Profile'!$B$292=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$292=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$292=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$292=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$312=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$312=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$312=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$312=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$413=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$413=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$413=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$413=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$418=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$418=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$418=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$418=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$427=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$427=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$427=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$427=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$432=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$432=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$432=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$432=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$437=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$437=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$437=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$437=""X"",""X"","" "")" +"('Library Standards Outline'!$J$79)" +"IF('Library Standards Profile'!$B$492=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$492=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$492=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$492=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$502=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$502=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$502=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$502=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$513=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$513=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$513=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$513=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$521=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$521=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$521=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$521=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$532=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$532=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$532=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$532=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$542=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$542=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$542=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$542=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$549=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$549=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$549=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$549=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$554=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$554=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$554=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$554=""X"",""X"","" "")" +"IF('Library Standards Profile'!$B$573=""X"",""X"","" "")" +"IF('Library Standards Profile'!$E$573=""X"",""X"","" "")" +"IF('Library Standards Profile'!$H$573=""X"",""X"","" "")" +"IF('Library Standards Profile'!$K$573=""X"",""X"","" "")" +"AVERAGE(J6,J20,J32,J56,J85)" +"SUM(G10:G13)" +"SUM(G9)" +"SUM(G10,G15,G20,G25,G30,G35,G40,G45,G50,G55,G60,G65,G70,G75,G80,G85,G90,G95,G100,G105,G110,G115,G120,G125,G130,G135,G140,G145,G150,G155)" +"SUM(G161:G165)" +"B14+(B14*0.02)" +"SUM(B14:B67)" +"SUM(B68:H68)" +"B5+(B5*0.02)" +"K5+(K5*0.023)" +"SUM(E5:E58)" +"B7+(B7*0.02)" +"K7+(K7*0.023)" +"SUM(E7:E60)" +"B6+(B6*0.02)" +"K6+(K6*0.023)" +"SUM(B6:B59)" +"SUM(B60:T60)" +"NOW()" +"NOW()" +"SUM(B9+D9+F9+H9+J9+L9)" +"SUM(B9:B15)" +"SUM(B18:B19)" +"SUM(B16+B20)" +"EXIS!N2" +"EXIS!A2" +"SUM(B8+D8+F8+H8+J8+L8)" +"SUM(C13:C17)" +"SUM(B8:B21)" +"SUM(C8:C11)+C18+C19+C20+C21" +"SUM(L8)" +"SUM(M8:M11)+M18+M19+M21" +"SUM(B24:B31)" +"SUM(B22+B32)" +"SUM(B35:B36)" +"SUM(B37+B40)" +"SUM(C40+C37)" +"SUM(B33+B41)" +"EXIS!N2" +"EXIS!A2" +"SUM(B8+D8+F8+H8+J8+L8)" +"SUM(C13:C17)" +"SUM(B8:B21)" +"SUM(C8:C11)+C18+C19+C20+C21" +"SUM(L8)" +"SUM(M8:M11)+M18+M19+M21" +"SUM(B24:B31)" +"SUM(B22+B32)" +"SUM(B35:B36)" +"SUM(B37+B40)" +"SUM(C40+C37)" +"SUM(B33+B41)" +"EXIS!N2" +"EXIS!A2" +"SUM(B8+D8+F8+H8+J8+L8)" +"SUM(C13:C17)" +"SUM(B8:B21)" +"SUM(C8:C11)+C18+C19+C20+C21" +"SUM(L8)" +"SUM(M8:M11)+M18+M19+M21" +"SUM(B24:B31)" +"SUM(B22+B32)" +"SUM(B35:B36)" +"SUM(B37+B40)" +"SUM(C40+C37)" +"SUM(B33+B41)" +"EXIS!N2" +"EXIS!A2" +"EXIS!E2" +"EXIS!E2" +"EXIS!E2" +"EXIS!E2" +"EXIS!B16" +"EXIS!B20" +"EXIS!B22" +"'ALT(P)'!E1" +"'ALT(P)'!E1" +"'ALT(P)'!E1" +"'ALT(P)'!E1" +"'ALT(P)'!E1" +"'ALT(P)'!E1" +"'ALT(P)'!E1" +"'ALT(P)'!E1" +"'ALT(P)'!B33" +"'ALT(P)'!B41" +"SUM(N13:N14)" +"SUM(B10-B15)" +"'ALT(P)'!C43" +"SUM(B16)" +"SUM(C16+C17)" +"B18" +"B19+D18" +"'ALT (1)'!D1" +"'ALT (1)'!D1" +"'ALT (1)'!D1" +"'ALT (1)'!D1" +"'ALT (1)'!D1" +"'ALT (1)'!D1" +"'ALT (1)'!D1" +"'ALT (1)'!D1" +"'ALT (1)'!B33" +"'ALT (1)'!B41" +"SUM(B10-B24)" +"'ALT (1)'!C43" +"SUM(C26+E26+G26+I26+K26+M26)" +"'ALT (2)'!D1" +"'ALT (2)'!D1" +"'ALT (2)'!D1" +"'ALT (2)'!D1" +"'ALT (2)'!D1" +"'ALT (2)'!D1" +"'ALT (2)'!D1" +"'ALT (2)'!D1" +"'ALT (2)'!B33" +"'ALT (2)'!B40" +"'ALT (2)'!C41" +"SUM(B10-B33)" +"EXIS!A2" +"'ALT(P)'!B33" +"B7+D7+F7+H7+J7+L7" +"SUM(B9:B12)" +"377650+2500" +"9500" +"9250" +"SUM(B15+B16)" +"SUM(L15:L16)" +"SUM(B13+B17)" +"SUM(B18+D18+F18+H18+J18+L18)" +"SUM(B18-B7)" +"EXIS!A2" +"SUM(B45)" +"SUM(B15)" +"SUM(D15-B15)" +"SUM(B16)" +"SUM(D16-B16)" +"SUM(B44+B48)" +"SUM(N45+N49)" +"SUM(B21)" +"SUM(D21-B21)" +"'ALT(P)'!C43" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P045644"",""Post Conflict Social Recovery Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P056393"",""Social Action Fund Project (02)"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P000061"",""Social Action Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P070204"",""Labor Force Development Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P000117"",""Transport Sector Investment Program Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P064510"",""Social Action Project (02)"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P071371"",""Multisectoral HIV/AIDS Control and Orphans Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P064961"",""Public Works and Employment Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P048204"",""Petroleum Environment Capacity Enhancement Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P000432"",""Social Sector Development Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P040990"",""Energy and Water Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P048202"",""Petroleum Sector Management Capacity Building Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P039264"",""Community Development Fund Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P068463"",""Integrated Early Childhood Development Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P000771"",""Social Rehabilitation and Development Fund Project "")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P050342"",""Women's Development Initiatives Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P040659"",""Community Development Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P058050"",""Community Development Support Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P035669"",""Social Fund Project (02)"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P064305"",""Social Fund Project (03)"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P001568"",""Community Nutrition Project (02)"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P055166"",""Community Development Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P052208"",""Transport Sector Reform and Rehabilitation Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P049599"",""Social Action Fund Project (02)"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P001668"",""Social Action Fund Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P035617"",""Grassroots Initiative to Fight Hunger and Poverty Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P041723"",""National Rural Infrastructure Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P055003"",""Nutrition, Food Security and Social Mobilization Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P051931"",""Community Reintegration and Development Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P041566"",""Social Development Fund Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P040649"",""Community Reintegration and Rehabilitation Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P065372"",""Social Action Fund Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P040551"",""Nutrition and Early Childhood Development Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P063584"",""Social Investment Fund Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P003210"",""Social Recovery (02) Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P050400"",""Public Service Capacity Building Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P003227"",""Railway Restructuring Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P045031"",""Community Action Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P050601"",""Social Fund Project (02)"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P003603"",""Enterprise Housing and Social Security Reform Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P003639"",""Southwest Poverty Reduction Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P056521"",""Structural Adjustment Loan Project (02) (Second Series)"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P004207"",""Luang Namtha Provincial Development Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P065884"",""Social Fund Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P060943"",""Social Sector Support Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P036417"",""Poverty Alleviation for Vulnerable Groups Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P051386"",""Szopad Social Fund Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P065113"",""Social Expenditure Management Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P056269"",""Social Investment Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P042568"",""Coastal Wetlands Protection and Development Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P051309"",""Community Works Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P055383"",""Social Service Delivery Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P069935"",""Poverty Reduction Strategy Credit Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P057952"",""Social Investment Fund Project (02)"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P065504"",""Pilot Reconstruction Project (Supplemental Credit)"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P070146"",""Pilot Emergency Labor Redeployment Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P069058"",""Social Sector Adjustment Credit Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P064536"",""Child Welfare Reform Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P055156"",""Regional Initiatives Fund Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P008417"",""Municipal Infrastructure Rehabilitation Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P039929"",""Social Investment Fund Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P052154"",""Structural Reform Support Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P038569"",""Social Sector Adjustment Credit Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P069814"",""Technical Assistance Credit Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P035810"",""Consolidation Structural Adjustment Credit Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P035807"",""Welfare Reform Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P008530"",""Riga and Daugavpils District Heating Rehabilitation Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P066153"",""Programmatic Structural Adjustment Loan Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P074410"",""Housing Project - Phase I (LIL) Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P008539"",""Social Policy & Community Social Services Development Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P066221"",""Social Support Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P044840"",""Social Investment Fund Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P058202"",""Rural Development Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P049200"",""Social Development Fund Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P008783"",""Social Sector Development Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P055495"",""Child Welfare Reform Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P035761"",""Community Social Infrastructure Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P064238"",""Northern Out - Mitigration Pilot Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P009102"",""Privatization Implementation Assistance and Social Safety Net Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P074408"",""Social Risk Mitigation Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P069894"",""Privatization Social Support Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P055739"",""Kiev Public Buildings Energy Efficiency Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P044110"",""Coal Pilot Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P055738"",""Sevastopol Heat Supply Improvement Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P049268"",""Social Protection Project (02) - TRABAJAR"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P049269"",""Social Protection Project (03)"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P006058"",""Social Protection Project (04)"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P057473"",""Indigenous Protected Areas Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P057459"",""Sustainable Fisheries Management Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P059566"",""CEARA Basic Education Quality Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P039199"",""Low Income Sanitation Technical Assistance Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P050763"",""School Improvement Project (02)"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P057910"",""State Pension Systems Reform Technical Assistance Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P068762"",""Community Works and Employment Project - Manos a la Obra; Proyectos Comunitarios"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P065263"",""Earthquake Recovery Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P050578"",""Rural Education Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P050576"",""Youth Development Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P069964"",""Human Capital Protection Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P048651"",""Social Investment Fund Project (04)"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P064895"",""Social Investment Fund Project (05)"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P067774"",""Social Safety Net Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P056087"",""Pension and Financial Market Reform Technical Assistance Credit Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P064906"",""Poverty Reduction and Local Development Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P060499"",""Indigenous and Afro-Peruvian Peoples Development Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P054939"",""Poverty Reduction Fund Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P069947"",""Ain Temouchent Emergency Earthquake Recovery Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P004978"",""Social Safety Net Support Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P056419"",""Ex-Combatants Reintegration Pilot Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P044584"",""Social Development and Public Works Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P052705"",""Social Fund for Development Project (03)"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P066336"",""Social Protection Initiatives Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P040858"",""Sohag Rural Development Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P069943"",""Primary Health Care and Nutrition Project (02)"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P005501"",""Social Priorities Program - Basic Education Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P047067"",""NGO Trust Fund for the West Bank & Gaza Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P071040"",""Palestinian NGO (02) Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P050483"",""Child Development Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P068830"",""Social Fund for Development Project (02)"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P041199"",""Social Fund for Development Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P009518"",""Rural Roads and Markets Improvement and Maintenance Project (02)"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P038021"",""District Primary Education Project (03)"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P059242"",""Madhya Pradesh District Poverty Initiatives Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P044449"",""Rural Women's Development and Empowerment Project"")" +"HYPERLINK(""http://www4.worldbank.org/sprojects/Project.asp?pid=P043310"",""Coal Sector Environmental and Social Mitigation Project"")" +"A3+1" +"A2+1" +"755+733+755+755+795" +"835+871+906+933+1000" +"1049+1080+1155+1204+1249" +"1280+1285+1250+1245+1252" +"1273+1233+1177+1111+996" +"946+964+962+972+959" +"962+985+1031+1121+1170" +"1239+1300+1387+1552+1682" +"B4:B180+C4:C180+D4:D180" +"SUM(B4:B180)" +"SUM(B181:D181)" +"B181/E181*100" +"C181/E181*100" +"D181/E181*100" +"SUM(B134:B180)" +"VLOOKUP(speed,speedTable,2,0)" +"SUM(B3:B4)" +"SUM(B8:B19)" +"SUM(B23:B26)" +"B5+B20+B27" +"(B19/10)+(SUM(B8:B18))+B5+B27" +"SUM(B9:B19)" +"SUM(B6:B7)" +"SUM(C12:C14)" +"SUM(C19:C26)" +"SUM('3. STEAM SYSTEM PROFILING'!E11:E12)" +"SUM('3. STEAM SYSTEM PROFILING'!E14:E16)" +"SUM('3. STEAM SYSTEM PROFILING'!E23:E24)" +"SUM('3. STEAM SYSTEM PROFILING'!E26:E28)" +"SUM('3. STEAM SYSTEM PROFILING'!E36:E42)" +"SUM('3. STEAM SYSTEM PROFILING'!E44:E48)" +"SUM($B$10:$B$17)" +"SUM($C$10:$C$17)" +"SUM('4. SSOP-Total Steam System'!E12:E15)" +"SUM('4. SSOP-Total Steam System'!E23:E25)" +"SUM('4. SSOP-Total Steam System'!E27:E29)" +"SUM('4. SSOP-Total Steam System'!E31:E33)" +"SUM('4. SSOP-Total Steam System'!E40:E41)" +"SUM('4. SSOP-Total Steam System'!E43:E44)" +"SUM('4. SSOP-Total Steam System'!E51:E53)" +"SUM('4. SSOP-Total Steam System'!E60:E62)" +"SUM('4. SSOP-Total Steam System'!E70:E74)" +"SUM($B$23:$B$36)" +"SUM($C$23:$C$36)" +"SUM('5. SSOP-Boiler Plant'!E11:E13)" +"SUM('5. SSOP-Boiler Plant'!E16:E19)" +"SUM('5. SSOP-Boiler Plant'!E21:E23)" +"SUM('5. SSOP-Boiler Plant'!E31:E33)" +"SUM('5. SSOP-Boiler Plant'!E40:E42)" +"SUM('5. SSOP-Boiler Plant'!E49:E50)" +"SUM('5. SSOP-Boiler Plant'!E52:E54)" +"SUM('5. SSOP-Boiler Plant'!E56:E58)" +"SUM($B$42:$B$52)" +"SUM($C$42:$C$52)" +"SUM('6. SSOP-Dist, End Use, Recovery'!E11:E12)" +"SUM('6. SSOP-Dist, End Use, Recovery'!E20:E22)" +"SUM('6. SSOP-Dist, End Use, Recovery'!E29:E31)" +"SUM($B$58:$B$62)" +"SUM($C$58:$C$62)" +"SUM(B71:B74)" +"C76/B76" +"MDTS!C175" +"COUNTIF(MDTS!C5:C22, ""*"")" +"COUNTIF(MDTS!C$130:C$172, ""*"")" +"COUNTIF(MDTS!N5, ""*migrat*"")" +"MDTS!D175" +"COUNTIF(MDTS!D5:D22, ""*"")" +"COUNTIF(MDTS!D$130:D$172, ""*"")" +"MDTS!E175" +"COUNTIF(MDTS!E5:E22, ""*"")" +"COUNTIF(MDTS!E$130:E$172, ""*"")" +"MDTS!F175" +"COUNTIF(MDTS!F$130:F$172, ""*"")" +"MDTS!G175" +"COUNTIF(MDTS!G$5:G$22, ""*"")" +"COUNTIF(MDTS!G$130:G$172, ""*"")" +"MDTS!H175" +"COUNTIF(MDTS!H$5:H$22, ""*"")" +"COUNTIF(MDTS!H$130:H$172, ""*"")" +"MDTS!I175" +"COUNTIF(MDTS!I$5:I$22, ""*"")" +"COUNTIF(MDTS!I$130:I$172, ""*"")" +"COUNTIF(C5:C172, ""*"")" +"B179-L177" +"COUNTIF(B5:B22, ""*"")" +"SUM(L178:L182)" +"COUNTIF(B24:B60, ""*"")" +"COUNTIF($L$62:$L$128, ""*WAIVED* NETWORK*"")-1-1-1-1-1" +"COUNTIF(B62:B128, ""*"")" +"COUNTIF($L$62:$L$128, ""*WAIVED* SYSTEM*"")-1-1-1" +"COUNTIF(B130:B172, ""*"")" +"COUNTIF($L$62:$L$128, ""*MIGRATED*"")" +"SUM(B177:B181)" +"COUNTIF($L$62:$L$128, ""*MIGRATING*"")" +"SUM(B177:B179)" +"DSUM(_xlnm.Database,""Units"",_xlnm.Criteria)" +"DSUM(_xlnm.Database,""Revenue"",_xlnm.Criteria)" +"E5*3.75" +"E6*2.3" +"SUM(K5:K7)" +"E9*21" +"E11*1.15" +"SUBTOTAL(3,B4:B8)" +"SUBTOTAL(3,B22:B25)" +"SUBTOTAL(3,B52:B54)" +"SUBTOTAL(3,B108:B109)" +"SUBTOTAL(3,B249:B249)" +"SUBTOTAL(3,B4:B1247)" +"IF(C6=""yes"",(1*F6),IF(C6=""no"",(0*F6),""""))" +"IF(SUM(F6:F10)<>100%,""ERROR"",""100%"")" +"SUM(G6:G10)" +"IF(SUM(F16:F22)<>100%,""ERROR"",""100%"")" +"SUM(G16:G22)" +"IF(C41=""yes"",(1*F41),IF(C41=""no"",(0*F41),IF(C41=""small extent"",(0.33*F41),IF(C41=""large extent"",(0.67*F41),""""))))" +"IF((F55+F54+F53+F45+F41)<>100%,""ERROR"",""100%"")" +"G55+G54+G53+G45+G41" +"D3/16" +"G3/26" +"D3+G3" +"J3/42" +"M3/39" +"P3/23" +"S3/10" +"V3/33" +"D3+S3+G3+M3+P3" +"Y3/114" +"[1]Sheet1!$B7" +"ROUND([1]Sheet1!$D7*1.22*1.25,0)" +"F13*1.02*0.7" +"[1]Sheet1!$B$12" +"[1]Sheet1!$B17" +"ROUND([1]Sheet1!$D17*1.22*1.25,0)" +"[1]Sheet1!$B$21" +"[1]Sheet1!$B$34" +"[1]Sheet1!$B$42" +"ROUND([1]Sheet1!$D42*1.22*1.25,0)" +"[1]Sheet1!$B7" +"ROUND([1]Sheet1!$E7*1.22*1.25,0)" +"[1]Sheet1!$B13" +"ROUND([1]Sheet1!$E13*1.22*1.25,0)" +"[1]Sheet1!$B17" +"ROUND([1]Sheet1!$E17*1.22*1.25,0)" +"[1]Sheet1!$B36" +"ROUND([1]Sheet1!$E36*1.22*1.25,0)" +"F68" +"H68*1.02" +"[1]Sheet1!$A75" +"[1]Sheet1!$B75" +"[1]Sheet1!$B81" +"[1]Sheet1!$B$44" +"[1]Sheet1!$B46" +"ROUND([1]Sheet1!$D46*1.22*1.25,0)" +"F13*1.02*0.7" +"[1]Sheet1!$B$49" +"[1]Sheet1!$B$54" +"[1]Sheet1!$B$56" +"[1]Sheet1!$B46" +"ROUND([1]Sheet1!$E46*1.22*1.25,0)" +"ROUND([1]Sheet1!$E56*1.22*1.25,0)" +"adatbáziskezelők!F68" +"H41" +"J41*1.02" +"[1]Sheet1!$A$75" +"[1]Sheet1!$B$75" +"[1]Sheet1!$A$77" +"[1]Sheet1!$B$77" +"adatbáziskezelők!A76" +"adatbáziskezelők!B76" +"adatbáziskezelők!B76" +"adatbáziskezelők!B76" +"adatbáziskezelők!B76" +"adatbáziskezelők!B76" +"adatbáziskezelők!B76" +"adatbáziskezelők!B76" +"adatbáziskezelők!B76" +"adatbáziskezelők!B76" +"adatbáziskezelők!B76" +"[1]Sheet1!$B$58" +"[1]Sheet1!$B60" +"ROUND([1]Sheet1!$D60*1.22*1.25,0)" +"F13*1.02*0.7" +"F20" +"H20*1.02" +"adatbáziskezelők!F68" +"[1]Sheet1!$B$27" +"[1]Sheet1!$B30" +"ROUND([1]Sheet1!$D30*1.22*1.25,0)" +"F13*1.02*0.7" +"[1]Sheet1!$B29" +"ROUND([1]Sheet1!$E29*1.22*1.25,0)" +"[1]Sheet1!$B$12" +"[1]Sheet1!$B16" +"ROUND([1]Sheet1!$D16*1.22*1.25,0)" +"[1]Sheet1!$B16" +"ROUND([1]Sheet1!$E16*1.22*1.25,0)" +"[1]Sheet1!$A76" +"[1]Sheet1!$B76" +"F28" +"H28*1.02" +"F15*(1-G15)" +"(H15*0.02)*1.25" +"F6*(1-G6)" +"H6*1.02" +"I6*1.25" +"F29*0.9" +"12183+33" +"13504+46" +"14759+59" +"16039+84" +"B4+B5" +"SUM(L4:L5)" +"24435+11890+21403+18580+11876+20586" +"22240+12204+18692+21787+12650+24790" +"25007+13017+22779+18777+13710+22022" +"22701+14032+18835+23096+13485+25339" +"23566+14702+19858+23408+13746+25861" +"26271+14230+23533+20241+14580+23682" +"26596+14887+23170+21007+14848+24442" +"24780+14939+22300+23298+15172+27144" +"29076+32169+40927+103979+48797+208487" +"205768+48779+104272+41245+32375+29234" +"202585+49788+97688+44716+33006+29102" +"201258+49448+99049+44223+33157+29093" +"206389+49416+98196+37422+35031+28865" +"212807+48790+95527+38245+34340+28889" +"28638+34445+38525+96576+47670+211059" +"210682+47390+95751+38401+34813+28081" +"4324+2399+3224+3395+1095+2410" +"4384+2447+3233+3430+1164+2374" +"3939+2467+3217+3254+1077+2369" +"3780+2466+3126+3227+1043+2290" +"3889+2415+3154+3013+1080+2141" +"3782+2308+3031+2963+1038+2083" +"3785+2337+2964+2859+1079+2070" +"3742+2270+2990+2772+1062+2010" +"4467+3446+5381+5788+3809+7375" +"4914+3517+5145+5739+3954+7573" +"4186+3424+4479+5125+3339+5690" +"4302+3394+4477+5181+3473+5684" +"4469+3517+4761+5205+3293+5779" +"4421+3561+4961+5225+3356+5963" +"4529+3639+5190+5160+3458+6111" +"4373+3490+5635+5067+3044+5256" +"79450+11301+20254+5781+2706+1526" +"76098+11321+20132+5670+2768+1513" +"64759+10362+15983+7288+2663+1320" +"60481+9834+15181+6828+2473+1251" +"60270+9430+14215+4363+2551+1162" +"1195+2476+4185+12926+8628+59702" +"57178+8268+13107+4189+2433+1249" +"55065+8060+12833+3983+2427+1261" +"31647+7817+13811+5952+4791+6071" +"29586+7045+13426+5935+4904+5855" +"23535+5630+10742+5561+4348+4334" +"23463+5762+10456+5347+4191+4270" +"24096+5508+10245+4520+4259+4180" +"24368+5682+10301+4713+4178+4221" +"24037+5387+10396+4800+4271+4230" +"23741+5155+9977+4517+3734+3421" +"B6+B9" +"L10+L7" +"SUM(I4,I9)" +"A2 + 0.01" +"Parameters!B6" +"Parameters!B6" +"Parameters!C6" +"Parameters!D6" +"Parameters!E6" +"Parameters!F6" +"Parameters!G6" +"($F$1/100)*MAX(C10:C59)" +"COUNTIF(ThresholdCalc!A:A, ""<> 9999"")-1" +"COUNTIF(ThresholdCalc!B:B, ""<> 9999"")-1" +"COUNTIF(ThresholdCalc!C:C, ""<> 9999"")-1" +"COUNTIF(ThresholdCalc!D:D, ""<> 9999"")-1" +"COUNTIF(ThresholdCalc!E:E, ""<> 9999"")-1" +"COUNTIF(ThresholdCalc!F:F, ""<> 9999"")-1" +"Unknown!B1" +"TODAY()" +"Knowns!B1" +"Parameters!B3" +"'Unknown Data Entry'!F1" +"Unknown!B1" +"TODAY()" +"Knowns!B1" +"IF(Knowns!A2<>"""", Knowns!A2, """")" +"IF(A10<>"""", MAX('Error Calc (bp)'!B2:G2), """")" +"IF(A10<>"""", IF(B100, Knowns!B2, ""****""), """"), """")" +"IF(MIN('Clean Unknown'!B:B) < 9999, IF($C10=""yes"", IF(Knowns!C2<>0, Knowns!C2, ""****""), """"), """")" +"IF(MIN('Clean Unknown'!C:C) < 9999, IF($C10=""yes"", IF(Knowns!D2<>0, Knowns!D2, ""****""), """"), """")" +"IF(MIN('Clean Unknown'!D:D) < 9999, IF($C10=""yes"", IF(Knowns!E2<>0, Knowns!E2, ""****""), """"), """")" +"IF(MIN('Clean Unknown'!E:E) < 9999, IF($C10=""yes"", IF(Knowns!F2<>0, Knowns!F2, ""****""), """"), """")" +"IF(MIN('Clean Unknown'!F:F) < 9999, IF($C10=""yes"", IF(Knowns!G2<>0, Knowns!G2, ""****""), """"), """")" +"IF($C55=""yes"", IF(Knowns!B47<>0, Knowns!B47, ""****""), """")" +"Parameters!B6" +"Parameters!B6" +"IF('Unknown Data Entry'!C10>'Unknown Data Entry'!C$8, 'Unknown Data Entry'!B10, 9999)" +"IF('Unknown Data Entry'!E10>'Unknown Data Entry'!E$8, 'Unknown Data Entry'!D10, 9999)" +"IF('Unknown Data Entry'!G10>'Unknown Data Entry'!G$8, 'Unknown Data Entry'!F10, 9999)" +"IF('Unknown Data Entry'!I10>'Unknown Data Entry'!I$8, 'Unknown Data Entry'!H10, 9999)" +"IF('Unknown Data Entry'!K10>'Unknown Data Entry'!K$8, 'Unknown Data Entry'!J10, 9999)" +"IF('Unknown Data Entry'!M10>'Unknown Data Entry'!M$8, 'Unknown Data Entry'!L10, 9999)" +"Parameters!B6" +"IF(Unknown!C10>Unknown!C$8, Unknown!B10, 9999)" +"IF(Unknown!E10>Unknown!E$8, Unknown!D10, 9999)" +"IF(Unknown!G10>Unknown!G$8, Unknown!F10, 9999)" +"IF(Unknown!I10>Unknown!I$8, Unknown!H10, 9999)" +"IF(Unknown!K10>Unknown!K$8, Unknown!J10, 9999)" +"IF(Unknown!M10>Unknown!M$8, Unknown!L10, 9999)" +"Parameters!B6" +"Knowns!A2" +"IF(Knowns!B2<>"""",IF(MIN('Clean Unknown'!A$2:A$52) < 9999,MIN(ABS(Knowns!B2-'Clean Unknown'!A$2:A$52)),""""),"""")" +"SUM(C9:L9)" +"H2-F2" +"database.c15.2!A1" +"database.c15.2!A1" +"database!A1" +"database!A1" +"database!A3" +"database!A2" +"SUM(G14:G19)" +"SUM(G22:G32)" +"SUM(G45:G54)" +"2500*15" +"SUM(I7,I8,I9,I10)" +"B9" +"B9*C9" +"C10" +"SUM(I9:I12)" +"D21*F21" +"SUM(I21:I22)" +"I13+I16+I18+I23" +"I25*0.11111" +"I25+I27" +"SUM(E38:E38,E37,E36,E35,E34)" +"SUM(E12,'Stage 4'!E4,E23,'Stage 4'!E9,E39)*0.2" +"SUM(I29,,,,E39,E41)" +"SUM(E43,I29)" +"SUM(I7,I8,I9,I10)" +"SUM(I7,I8)" +"SUM(I7,I8,I9,I10,I11)" +"SUM(E23,E12,E28)" +"E35*0.2" +"SUM(,E35,E37)" +"SUM(E47,E45,E46)" +"SUM(,E48,E39)" +"B6" +"B6" +"B8" +"B8" +"B8" +"B8" +"B6" +"B6" +"B9" +"B9" +"B11" +"B11" +"B7" +"B7" +"B6" +"B6" +"B11" +"B11" +"B7" +"B7" +"COUNTIF(AL,""yes*"")" +"(N3/12)" +"COUNTIF(AK,""yes*"")" +"COUNTIF(AS,""yes*"")" +"COUNTIF(AZ,""yes*"")" +"COUNTIF(AR,""yes*"")" +"COUNTIF(CA,""yes*"")" +"COUNTIF(CO,""yes*"")" +"COUNTIF(CT,""yes*"")" +"COUNTIF(DE,""yes*"")" +"COUNTIF(DC,""yes*"")" +"COUNTIF(FL,""yes*"")" +"COUNTIF(GA,""yes*"")" +"COUNTIF(GU,""yes*"")" +"COUNTIF(HI,""yes*"")" +"COUNTIF(ID,""yes*"")" +"COUNTIF(IL,""yes*"")" +"COUNTIF(IN,""yes*"")" +"COUNTIF(IA,""yes*"")" +"COUNTIF(KS,""yes*"")" +"COUNTIF(KY,""yes*"")" +"COUNTIF(LA,""yes*"")" +"COUNTIF(ME,""yes*"")" +"COUNTIF(MD,""yes*"")" +"COUNTIF(MA,""yes*"")" +"COUNTIF(MI,""yes*"")" +"COUNTIF(MN,""yes*"")" +"COUNTIF(MS,""yes*"")" +"COUNTIF(MO,""yes*"")" +"COUNTIF(MT,""yes*"")" +"COUNTIF(NE,""yes*"")" +"COUNTIF(NV,""yes*"")" +"COUNTIF(NH,""yes*"")" +"COUNTIF(NJ,""yes*"")" +"COUNTIF(NM,""yes*"")" +"COUNTIF(NY,""yes*"")" +"COUNTIF(NC,""yes*"")" +"COUNTIF(ND,""yes*"")" +"COUNTIF(OH,""yes*"")" +"COUNTIF(OK,""yes*"")" +"COUNTIF(OR,""yes*"")" +"COUNTIF(PA,""yes*"")" +"COUNTIF(PR,""yes*"")" +"COUNTIF(RI,""yes*"")" +"COUNTIF(SC,""yes*"")" +"COUNTIF(SD,""yes*"")" +"COUNTIF(TN,""yes*"")" +"COUNTIF(TX,""yes*"")" +"COUNTIF(UT,""yes*"")" +"COUNTIF(VT,""yes*"")" +"COUNTIF(VI,""yes*"")" +"COUNTIF(VA,""yes*"")" +"COUNTIF(WA,""yes*"")" +"COUNTIF(WV,""yes*"")" +"COUNTIF(WI,""yes*"")" +"COUNTIF(WY,""yes*"")" +"COUNTIF(ALERT,""yes*"")" +"COUNTIF(CDS,""yes*"")" +"COUNTIF(CER,""yes*"")" +"COUNTIF(ETS,""yes*"")" +"COUNTIF(FDR,""yes*"")" +"COUNTIF(PDB,""yes*"")" +"COUNTIF(PIN,""yes*"")" +"COUNTIF(Regcast,""yes*"")" +"COUNTIF(RIRS,""yes*"")" +"COUNTIF(SAD,""yes*"")" +"COUNTIF(SERFF,""yes*"")" +"COUNTIF(UT_LR,""yes*"")" +"SUM(B58:M58)" +"COUNTA(P3:P57)" +"SUM(N2:N57)" +"B58/55" +"(N58/660)" +"SUM(C2:C24)" +"SUM(C25,databases!C147)" +"SUM(C2:C146)" +"A6" +"I3" +"B7" +"'Non-Functional Detail'!D4" +"'Non-Functional Detail'!H4" +"'Non-Functional Detail'!N4" +"'Non-Functional Detail'!K4" +"A11" +"B12" +"A15" +"B16" +"SUM(B4:B5)" +"A20" +"B21" +"B6/B6" +"C6/$B6" +"A32" +"B33" +"SUM(J3:J7)" +"B36" +"SUM(B14)" +"SUM(B23:B31)" +"SUM(B6,B11,B15,B20,B32)" +"'Non-Functional Detail'!B4" +"'Non-Functional Detail'!G4" +"'Non-Functional Detail'!M4" +"'Non-Functional Detail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ummary!H15)" +"SUM(Summary!H29)" +"SUM(Summary!H31)" +"SUM(F5*C6)" +"SUM(Summary!H39)" +"SUM(Assests!E54)" +"SUM(Assests!E31)" +"SUM(Summary!H70)" +"SUM(Traffic!B45)" +"SUM(Summary!H79)" +"SUM(F6)" +"SUM(F9:F12,F15:F17,F16,F17,F16)" +"SUM(F18:F19)" +"SUM(Revenues!C4)" +"SUM(H5*12)" +"SUM(Revenues!C7)" +"SUM(H15-H29)" +"SUM(Assests!E8)" +"SUM(Assests!E15)" +"SUM(Assests!E21)" +"SUM(H35:H37)" +"SUM(Assests!D26)" +"SUM(Assests!E37)" +"SUM(Assests!E62)" +"SUM(Assests!E67)" +"SUM(Assests!E62,Assests!E67)" +"SUM(Assests!E33)" +"SUM(Traffic!B45)" +"SUM(Links!B11)" +"SUM(Traffic!B16)" +"AVERAGE(D3:G3)" +"SUM(B3*B6)" +"SUM(B3*B9/1000*B10)" +"SUM(C27)" +"SUM(B15/Traffic!B13)" +"SUM(C15/Traffic!B13)" +"SUM(D15/Traffic!B13)" +"SUM(E15/Traffic!B13)" +"SUM(F15/Traffic!B13)" +"SUM(G15/Traffic!B13)" +"SUM(H15/Traffic!B13)" +"SUM(I15/Traffic!B13)" +"SUM(K15/Traffic!B13)" +"SUM(C22:J22)" +"AVERAGE(C22:C26)" +"SUM(B3*30)" +"SUM(B3*365)" +"SUM(C3*12)" +"SUM(B4/B3)" +"AVERAGE(C12:N12)" +"SUM((D12-C12)/C12)" +"SUM(B7*C4/1000)" +"SUM(B22*12)" +"SUM(B8*C4/1000)" +"SUM(B9*C4/1000)" +"SUM(B22*B19)" +"SUM(B23*B19)" +"SUM(B24*B19)" +"SUM(B34*B35)" +"SUM(B36,C4,B38,B40)" +"SUM(B7*C42/1000)" +"SUM(B8*C42/1000)" +"SUM(B9*C42/1000)" +"AVERAGE(D4:H4)" +"SUM(D10/D11)" +"SUM(C4:C10)" +"AVERAGE(D18:I18)" +"SUM(C18:C26)" +"SUM(D4:D5)" +"SUM(D11)" +"SUM(D18:D19)" +"SUM(E8:E17)" +"SUM(D26:D29)" +"SUM(E23,E31,E62,E67)" +"SUM(E38*E39)" +"SUM(E41,E47)" +"SUM(E58*E61)" +"SUM(E64:E66)" +"SUM(E62,E67)" +"SUM(C3:C10)" +"SUM(C12:C20)" +"C11+C21+C31" +"10^-2.1" +"10^(0.5*(E4^2-D4^2)*SQRT($J$7)/(1+SQRT($J$7)))" +"10^-7.2" +"10^-12.3" +"B4*F4" +"10^-A14" +"$B$12/B16" +"P($J$5,$B$9,$B$10,$B$11,B16)" +"D16*B16/$B$11" +"D16*B16^2/($B$11*$B$10)" +"D16*B16^3/($B$11*$B$10*$B$9)" +"LOG(B16)" +"D16/$J$5" +"10^-C5" +"f(D5,B7,B8,B9,B10,E7)" +"'Speciation calculations'!B9" +"10^-A29" +"$E$7/(1+B31/$B$9+B31^2/($B$8*$B$9)+B31^3/($B$7*$B$8*$B$9))" +"C31+$B$10/B31-C31*B31^2/($B$8*$B$9)-2*C31*B31^3/($B$7*$B$8*$B$9)-B31" +"(D50-D49)/(A50-A49)" +"A50-D50/E50" +"SUM(D8:D25)" +"pH($B$1,$B$2,$B$3,$D$1,A8,2)" +"(B8-C8)^2" +"pH($B$1,$B$2,$B$3,$D$1,A26,2)" +"(F31-G31)/F31" +"AVERAGE(B13:B30)" +"(I31-G31)/I31" +"LN(I31/G31)-2*2/COUNT(A13:A30)" +"B13^2" +"(B13-D13)^2" +"(B13-$F$6)^2" +"SUM(F13:F30)" +"(D5+E5+F5+G5+H5)/5" +"AVERAGE(D5:H5)" +"AVERAGE(D5:H5)" +"1/C4" +"AVERAGE(E5:I5)" +"LN(K5)" +"1/C5" +"AVERAGE(E5:I5)" +"LN(K5)" +"1/C5" +"AVERAGE(E5:I5)" +"LN(K5)" +"1/C5" +"AVERAGE(E5:I5)" +"LN(K5)" +"Intcpt" +"Slope" +"R_Square" +"(-Slope*R_/1000)" +"IF(R_=8.314,""kJ mol^-1"",IF(R_=1.987,""kcal mol^-1"","" Check Result-incorrect unit!""))" +"FIXED(EXP(Intcpt),4,TRUE)&"" M^-1 s^-1""" +"IF('Step 9. RegrResults'!B5>0.95,""Well correlated"",""Poor Correlation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m*L^3))" +"1/D8" +"-(3*E*I/(m*L^3))*G15" +"F15+delt" +"G15+H16*delt" +"H15+I15*delt" +"G8" +"K19" +"(1/(2*PI()))*SQRT(3*E*I/(m*L^3))" +"1/D8" +"-(3*E*I/(m*L^3))*G15" +"G15" +"F15+delt" +"J15+H16*delt" +"H15+I15*delt" +"J15+((H15+H16)/2)*delt" +"G8" +"M19" +"IF(A3=""D"",-1,0)" +"IF(A3=""E"",-1,0)" +"IF(A3=""K"",1,0)" +"IF(A3=""R"",1,0)" +"IF(A3=""H"",0.5,0)" +"SUM(B3:F3)" +"SUM(G3:G30)" +"IF(SELECT=0,SOLUTION,SELECT)" +"'Eqn. Solve'!F7" +"IF(OR(TEMP<100,TEMP>500),""WARNING! Temperature is outside bounds of experimental data."","""")" +"BASIS*PURITY" +"MAX(0.01,2*(FEEDR1-PURR1)*(1+XSR2))" +"BASIS*(1-PURITY)" +"IF(OR(TEMP<100,TEMP>499),""WARNING! Temperature is outside"","""")" +"IF(OR(TEMP<100,TEMP>499),""of range of table of Keq values."","""")" +"MIN(RECYR1,PURR3*RECYR1/MAX(0.01,RECYR3))" +"PURR3*RECYR2/MAX(0.01,RECYR3)" +"MIN(RECYP,PURR3*RECYP/MAX(0.01,RECYR3))" +"MAX(0.01,F24+Flash!D37)" +"(1-CONV)*(FEEDR1+RECYR1-PURR1)" +"MAX(0.01,Flash!D38)" +"FEEDR2+RECYR2-PURR2-EXITP" +"RECYR3/(RECYR3+RECYR2+RECYR1+RECYP)" +"MAX(0.01,F25+Flash!D39)" +"FEEDR3+RECYR3-PURR3" +"2*CONV*(FEEDR1+RECYR1-PURR1)" +"H24-H33" +"Flash!E37" +"H26" +"H25-H34" +"0.01*H24" +"0.02*H25" +"H27" +"EXITR1/SUM(Flowsheet!H15:H18)" +"EXITR2/SUM(Flowsheet!H15:H18)" +"EXITR3/SUM(Flowsheet!H15:H18)" +"EXITP/SUM(Flowsheet!H15:H18)" +"SUM(B3:B6)" +"_ZR1*(1-_KR1)/(1+D9*(_KR1-1))+_ZR2*(1-_KR2)/(1+D9*(_KR2-1))+_ZR3*(1-_KR3)/(1+D9*(_KR3-1))+ZP*(1-KP)/(1+D9*(KP-1))" +"(D9*G9-F9*E9)/(G9-E9)" +"IF(E9*I9>0,H9,D9)" +"IF(E9*I9>0,F9,H9)" +"VAPR1" +"LIQR1" +"VAPP" +"LIQP" +"_KR1*_ZR1/(1+$H$22*(_KR1-1))" +"_ZR1/(1+$H$22*(_KR1-1))" +"_YR1*TOTV" +"_XR1*TOTL" +"VAPR1+LIQR1" +"Flowsheet!E15" +"_KR2*_ZR2/(1+$H$22*(_KR2-1))" +"_ZR2/(1+$H$22*(_KR2-1))" +"_YR2*TOTV" +"_XR2*TOTL" +"Flowsheet!H25" +"_KR3*_ZR3/(1+$H$22*(_KR3-1))" +"_ZR3/(1+$H$22*(_KR3-1))" +"_YR3*TOTV" +"_XR3*TOTL" +"KP*ZP/(1+$H$22*(KP-1))" +"ZP/(1+$H$22*(KP-1))" +"YP*TOTV" +"XP*TOTL" +"VAPP+LIQP" +#"SUM(_YR1:(YP))" +#"SUM(_XR1:(XP))" +"H22*TOTFED" +"TOTFED-TOTV" +"SUM(Flowsheet!H15:H18)" +"(VAPR1+B24)/2" +"(LIQR1+C24)/2" +"TOTFED" +"(VAPP+B27)/2" +"(LIQP+C27)/2" +"IF(TEMP<100,100,IF(TEMP>499,499,TEMP))" +"VLOOKUP(TTEMP,TABLE2,3)" +"G5+1" +"VLOOKUP(LOWINDEX,TABLE1,2)" +"VLOOKUP(HIGHINDEX,TABLE1,2)" +"VLOOKUP(LOWTEMP,TABLE2,2)" +"VLOOKUP(HIGHTEMP,TABLE2,2)" +"(HIGHK-LOWK)*(TTEMP-LOWTEMP)/(HIGHTEMP-LOWTEMP)+LOWK" +"EXP((LN(HIGHK)-LN(LOWK))*(LN(TTEMP)-LN(LOWTEMP))/(LN(HIGHTEMP)-LN(LOWTEMP))+LN(LOWK))" +"LN(K25)" +"EXP(O25)" +"IF(OR(ISERROR(RECYR1),ISERROR(PURR1)),100,FEEDR1+RECYR1-PURR1)" +"IF(OR(ISERROR(RECYR2),ISERROR(PURR2)),200,FEEDR2+RECYR2-PURR2)" +"IF(OR(ISERROR(RECYR3),ISERROR(PURR3)),2,FEEDR3+RECYR3-PURR3)" +"RECYP-PURP" +"[0]!LOGINTERP" +"(2*G9+INLETP)^2/(INLETR1-G9)/(INLETR2-2*G9)^2*(INLETR1+INLETR2+INLETR3+INLETP-G9)-$F$7*PRES" +"MIN(0.9999*INLETR1,0.9999*INLETR2/2)" +"(I9+G9)/2" +"IF(H9*L9>0,K9,G9)" +"IF(H9*L9>0,I9,K9)" +"NEWCONV" +"IF(AND(H9*J9>0,J9*L9>0),0.9999*INLETR1,K33)" +"MIN(0.9999,M36/INLETR1)" +"MAX(0.000001,MIN(0.9999,OLDCONV+SENS*(NEWCONV-OLDCONV)))" +"LOOKUP(A4,$N$4:$N$23,$O$4:$O$23)" +"OFFSET($P$4,$B4,0,1,1)" +"OFFSET($Q$4,$B4,0,1,1)" +"OFFSET($R$4,$B4,0,1,1)" +"OFFSET($P$4,B5,0,1,1)" +"AVERAGE(C4:C10)" +"AVERAGE(E4:E7)" +"PRODUCT(OFFSET($S$4,B4,0,1,1),OFFSET($S$4,B5,1,1,1),OFFSET($S$4,B6,2,1,1),OFFSET($S$4,B7,3,1,1))" +"IF(AND(F6>G6,F6>1.05)=TRUE,2,1)" +"IF(AND(G6>1.05,G6>F6)=TRUE,4,3)" +"IF(AND(H6>F6,H6>G6,H6>1,I6>0.000075)=TRUE,6,5)" +"NOW()" +"SUM(B30:B34)" +"AVERAGE(J40:J41,J44:J45)" +"COUNT(NrList)" +"MAX(J40:J45)" +"MIN(J41:J46)" +"EVEN(J41)" +"ROW(J42)" +"LEN(J39)" +"IF(B78K87" +"LEN(K88)>LEN(K89)" +"K86=K87" +"LEN(K89)<>LEN(K90)" +"IF(PrtyClr=""red"",""Labour"",""tory"")" +"LOOKUP($A3,$V$4:$V$23,$W$4:$W$23)" +"OFFSET($X$4,$B3,MOD($C3,7),1,1)" +"OFFSET($X$4,$B3,MOD($C3+1,7),1,1)" +"OFFSET($X$4,$B3,MOD($C3+2,7),1,1)" +"OFFSET($X$4,$B3,MOD($C3+3,7),1,1)" +"OFFSET($X$4,$B3,MOD($C3+4,7),1,1)" +"OFFSET($X$4,$B3,MOD($C3+5,7),1,1)" +"OFFSET($X$4,$B3,MOD($C3+6,7),1,1)" +"POWER(PRODUCT(D3:D30),1/28)" +"MAX(K3:Q3)" +"MAX(S3:S30)" +"C3+1" +"IF(R3>1.55,1,IF(R3>1.48,0.9,IF(R3>1.4,0.8,IF(R3>1.36666,0.6,IF(R3>1.33333,0.4,IF(R3>1.22,0.2,IF(R3>1,0.1,0)))))))" +"MAX(S374:S400)" +"B13" +"IF(RAND()<=$B$1,1,0)" +"FREQUENCY(E3:E102,G3:G13)" +"SUM(B3:B12)" +"TODAY()" +"NOW()" +"B16/$E$7" +" $E$6/(2*SIN((A16*PI())/(2*180)))" +"SIN((A16*PI())/(2*180))^2" +"AVERAGE(F16:F23)" +"STDEV(F16:F23)/F25" +"IF(A3=""G"",1,IF(A3=""C"",1,0))" +"IF(AND(A3=""C"",A4=""G"")=TRUE,1,0)" +"SUM(B3:B52)*2" +"IF(AND(A3=""G"",A4=""A"",A5=""T"",A6=""C"") = TRUE,1,0)" +"C2+1" +"C2+1" +"IF(OFFSET($A$3,$C3,0,1,1)=OFFSET($A$3,D$2,1,1,1),OFFSET($A$3,D$2,1,1,1),"" "")" +"B5/E0" +"_MU1*B5*(1+B*C5^K)/(1+C5^K)" +"B6/E0" +"D6/B6" +"B7/E0" +"B8/E0" +"B9/E0" +"B10/E0" +"B11/E0" +"B12/E0" +"B13/E0" +"B14/E0" +"B15/E0" +"FREQUENCY(B4:B24,G4:G10)" +"ROUND(H4*100/$H$10,3)" +"SUM(H4:H9)" +"(((B4/2)*((B4/2)*(B5-B6)/0.19))/(2*((B5-B6)+(B4/2))*D7))*LN((B5-B6)/E7)" +"(40/((20+(B5-B6)/(B4/2))*(2-((E5+E6)/2)/(B5-B6))))*((B4/2)/((E5+E6)/2))*((E5-E6)/(D6-D5))" +"178.3*2" +"176.7*2" +"175*2" +"173.3*2" +"171.6*2" +"170*2" +"168.4*2" +"166.7*2" +"165.1*2" +"163.5*2" +"162*2" +"160.5*2" +"159*2" +"157.5*2" +"156*2" +"154.5*2" +"153*2" +"151.5*2" +"150*2" +"148.5*2" +"147.1*2" +"145.7*2" +"144.3*2" +"142.9*2" +"141.5*2" +"140.1*2" +"138.7*2" +"137.3*2" +"135.9*2" +"134.5*2" +"133.2*2" +"131.9*2" +"130.6*2" +"129.3*2" +"128*2" +"126.7*2" +"125.4*2" +"124.1*2" +"122.8*2" +"121.5*2" +"120.2*2" +"119*2" +"117.7*2" +"116.4*2" +"115.2*2" +"114*2" +"112.7*2" +"111.5*2" +"110.2*2" +"109*2" +"107.7*2" +"106.5*2" +"105.2*2" +"104*2" +"102.7*2" +"101.4*2" +"100*2" +"98.7*2" +"97.3*2" +"96*2" +"94.6*2" +"93.2*2" +"91.8*2" +"90.4*2" +"89*2" +"87.6*2" +"86.1*2" +"84.7*2" +"83.2*2" +"81.8*2" +"80.2*2" +"78.7*2" +"77.1*2" +"75.6*2" +"74*2" +"72.2*2" +"70.5*2" +"68.7*2" +"67*2" +"65.2*2" +"63.4*2" +"61.5*2" +"59.7*2" +"57.8*2" +"56*2" +"53.9*2" +"51.9*2" +"49.8*2" +"47.8*2" +"45.7*2" +"43.5*2" +"41*2" +"38.5*2" +"36*2" +"32.7*2" +"30*2" +"25.5*2" +"20*2" +"13*2" +"FREQUENCY(A4:A41,B4:B39)" +"C4/$C$40" +"D4*100" +"E4*(0.087)" +"E4*(0.996)" +"178.3*2" +"ROUND(IF(ATAN2(G40,F40)*57.29577>0,ATAN2(G40,F40)*57.29577,ATAN2(G40,F40)*57.29577+360),0)" +"E5*(0.259)" +"E5*(0.966)" +"176.7*2" +"E6*(0.423)" +"E6*(0.906)" +"175*2" +"ROUND(SQRT(F40^2+G40^2),0)" +"E7*(0.574)" +"E7*(0.819)" +"173.3*2" +"E8*(0.707)" +"E8*(0.707)" +"171.6*2" +"ROUND(VLOOKUP(J6,H4:I103,2),0)" +"E9*(0.819)" +"E9*(0.574)" +"170*2" +"E10*(0.906)" +"E10*(0.423)" +"168.4*2" +"ROUND(J8*0.00873/SIN(J8*0.00873),2)" +"E11*(0.996)" +"E11*(0.259)" +"166.7*2" +"E12*(0.087)" +"165.1*2" +"E13*(0.966)" +"E13*(-0.087)" +"163.5*2" +"E14*(-0.259)" +"162*2" +"E15*(-0.423)" +"160.5*2" +"E16*(-0.574)" +"159*2" +"E17*(-0.707)" +"157.5*2" +"E18*(-0.819)" +"156*2" +"E19*(-0.906)" +"154.5*2" +"E20*(-0.966)" +"153*2" +"E21*(-0.996)" +"151.5*2" +"E22*(-0.087)" +"150*2" +"E23*(-0.259)" +"148.5*2" +"E24*(-0.423)" +"147.1*2" +"E25*(-0.574)" +"145.7*2" +"E26*(-0.707)" +"144.3*2" +"E27*(-0.819)" +"142.9*2" +"E28*(-0.906)" +"141.5*2" +"E29*(-0.966)" +"140.1*2" +"E30*(-0.996)" +"138.7*2" +"137.3*2" +"135.9*2" +"134.5*2" +"133.2*2" +"131.9*2" +"130.6*2" +"129.3*2" +"128*2" +"126.7*2" +"SUM(C4:C39)" +"125.4*2" +"124.1*2" +"122.8*2" +"121.5*2" +"120.2*2" +"119*2" +"117.7*2" +"116.4*2" +"115.2*2" +"114*2" +"112.7*2" +"111.5*2" +"110.2*2" +"109*2" +"107.7*2" +"106.5*2" +"105.2*2" +"104*2" +"102.7*2" +"101.4*2" +"100*2" +"98.7*2" +"97.3*2" +"96*2" +"94.6*2" +"93.2*2" +"91.8*2" +"90.4*2" +"89*2" +"87.6*2" +"86.1*2" +"84.7*2" +"83.2*2" +"81.8*2" +"80.2*2" +"78.7*2" +"77.1*2" +"75.6*2" +"74*2" +"72.2*2" +"70.5*2" +"68.7*2" +"67*2" +"65.2*2" +"63.4*2" +"61.5*2" +"59.7*2" +"57.8*2" +"56*2" +"53.9*2" +"51.9*2" +"49.8*2" +"47.8*2" +"45.7*2" +"43.5*2" +"41*2" +"38.5*2" +"36*2" +"32.7*2" +"30*2" +"25.5*2" +"20*2" +"13*2" +"IF(B3>0,IF(B3<=90,B3+270,B3-90),0)" +"IF(B5>0,IF(B5<=90,B5+270,B5-90),0)" +"ABS(B3-B5)" +"IF(B3>0,COS(B6*0.01745)*COS(B4*0.01745)+SIN(B6*0.01745)*SIN(B4*0.01745)*COS(J2*0.01745),0)" +"IF(H2<>I2,ACOS((COS(B6*0.01745)-K2*COS($B$4*0.01745))/(SIN((ACOS(K2)*57.29577)*0.01745)*SIN($B$4*0.01745)))*57.29577,0)" +"IF(K2>0,IF(AND(H2I2,ABS(H2-I2)<180),H2+L2,0)),0)" +"IF(K2>0,IF(AND(H2180),H2+L2,IF(AND(H2>I2,ABS(H2-I2)>180),H2-L2,0)),0)" +"IF(K2<0,IF(H2I2,H2+L2-180,0)),0)" +"IF(B3>0,IF(AND(H2=I2,B4B6),H2,0)),0)" +"IF(AND(M2>0,M2<360),M2,IF(M2<0,M2+360,IF(M2>360,M2-360,0)))" +"ROUND(IF(MAXA(Q2:T2)>=90,MAXA(Q2:T2)-90,270+MAXA(Q2:T2)),0)" +"IF(B3>0,IF(B3<=90,B3+270,B3-90),0)" +"IF(B7>0,IF(B7<=90,B7+270,B7-90),0)" +"ABS(B3-B7)" +"IF(B3>0,COS(B8*0.01745)*COS(B4*0.01745)+SIN(B8*0.01745)*SIN(B4*0.01745)*COS(J3*0.01745),0)" +"IF(H3<>I3,ACOS((COS(B8*0.01745)-K3*COS($B$4*0.01745))/(SIN((ACOS(K3)*57.29577)*0.01745)*SIN($B$4*0.01745)))*57.29577,0)" +"IF(B4>0,IF(AND(H3=I3,B4B8),H3,0)),0)" +"ROUND(ACOS(K2)*57.29577,0)" +"IF(B3>0,IF(B3<=90,B3+270,B3-90),0)" +"IF(B9>0,IF(B9<=90,B9+270,B9-90),0)" +"ABS(B3-B9)" +"IF(B3>0,COS(B10*0.01745)*COS(B4*0.01745)+SIN(B10*0.01745)*SIN(B4*0.01745)*COS(J4*0.01745),0)" +"IF(H4<>I4,ACOS((COS(B10*0.01745)-K4*COS($B$4*0.01745))/(SIN((ACOS(K4)*57.29577)*0.01745)*SIN($B$4*0.01745)))*57.29577,0)" +"IF(B5>0,IF(AND(H4=I4,B4B10),H4,0)),0)" +"IF(D3<=270,D3+90,D3-270)" +"ROUND(IF(MAXA(Q3:T3)>=90,MAXA(Q3:T3)-90,270+MAXA(Q3:T3)),0)" +"ROUND(ACOS(K3)*57.29577,0)" +"ROUND(IF(MAXA(Q4:T4)>=90,MAXA(Q4:T4)-90,270+MAXA(Q4:T4)),0)" +"ROUND(ACOS(K4)*57.29577,0)" +"ROUND(AVERAGEA(B4:B23),2)" +"MAXA(B4:B23)-MINA(B4:B23)" +"ROUND(STDEVA(B4:B23),3)" +"ROUND(VARA(B4:B23),3)" +"COUNTA(B4:B23)" +"ROUND((0.2227*B29+22.732),1)" +"SQRT(0.9322)" +"SUM(B5:D5)" +"SUM(B5:B7)" +"(B8/$E$8)" +"B9*$E$5" +"B9*$E$6" +"B9*$E$7" +"ROUND(((B5-B13)^2/B13),2)" +"ROUND(SUM(B19:D21),2)" +"(COUNTA(B13:D13)-1)*(COUNTA(B13:B15)-1)" +"CHIDIST(B23,B24)" +"ROUND(B6/B10,2)" +"ROUND(B7/B10,2)" +"ROUND(B8/B10,2)" +"ROUND(B5/B10,2)" +"ROUND(((B7-B8)/B10),2)" +"ROUND(B5/B10,2)" +"(B7-B8)*B6/(B7*B6)" +"(B8*B6)/(B7*B6)" +"(B12*B9)" +"(B9/20)*(20-15*(B10/B6)+4*(B10^2/B6^2))" +"(B13*B9*D11)+(B14*B9*D10)" +"ROUND(SQRT(2*D14-D12-D13)*2,2)" +"ROUND($B$6+NPV(C$5,$B7),0)" +"ROUND($E$6+NPV(F$5,$E7),0)" +"ROUND($B$6+NPV(C$5,$B$7:$B8),0)" +"ROUND($E$6+NPV(F$5,$E$7:$E8),0)" +"ROUND($B7*(1+C$5)^4,0)" +"ROUND($E7*(1+F$5)^4,0)" +"ROUND($B8*(1+C$5)^3,0)" +"ROUND($E8*(1+F$5)^3,0)" +"ROUND($B9*(1+C$5)^2,0)" +"ROUND($E9*(1+F$5)^2,0)" +"ROUND($B10*(1+C$5),0)" +"ROUND($E10*(1+F$5),0)" +"$B$11" +"$E$11" +"SUM(C14:C18)" +"ROUND(((C19/ABS(B6))^(1/5)-1)*100,2)" +"ROUND(((D19/ABS(B6))^(1/5)-1)*100,2)" +"ROUND(100*IRR(B6:B11,C5),2)" +"IF(AND(A3>0.001,B3>0.001),(A3-B3)^2,0)" +"IF(OR(AND(AND(A3>0,B3>0),A3=B3),K1>0),1,0)" +"IF(AND(A3>0.001,C3>0.001),(A3-C3)^2,0)" +"IF(OR(AND(AND(A3>0,C3>0),A3=C3),AC1>0),1,0)" +"IF(AND(A3>0.001,D3>0.001),(A3-D3)^2,0)" +"IF(OR(AND(AND(A3>0,D3>0),A3=D3),AS1>0),1,0)" +"IF(AND(A3>0.001,E3>0.001),(A3-E3)^2,0)" +"IF(OR(AND(AND(A3>0,E3>0),A3=E3),BG1>0),1,0)" +"IF(AND(A3>0.001,A4>0.001),(A3-A4)^2,0)" +"IF(OR(AND(AND(A3>0,A4>0),A3=A4),K9>0),1,0)" +"IF(AND(A3>0.001,A5>0.001),(A3-A5)^2,0)" +"IF(OR(AND(AND(A3>0,A5>0),A3=A5),AE9>0),1,0)" +"IF(AND(A3>0.001,A6>0.001),(A3-A6)^2,0)" +"IF(OR(AND(AND(A3>0,A6>0),A3=A6),AY9>0),1,0)" +"IF(AND(A3>0.001,A7>0.001),(A3-A7)^2,0)" +"IF(OR(AND(AND(A3>0,A7>0),A3=A7),BS9>0),1,0)" +"SUM(K1:S8)/(2*SUM(T1:AB8))" +"SUM(K9:T15)/(2*SUM(U9:AD15))" +"(SUM(T1:AB8)*B14+SUM(U9:AD15)*C14)/(SUM(T1:AB8)+SUM(U9:AD15))" +"IF(A14<$B$19,$B$20*(((3*A14)/(2*$B$19))-(A14^3/(2*$B$19^3))),$B$20)" +"SUM(AC1:AJ8)/(2*SUM(AK1:AR8))" +"SUM(AE9:AN14)/(2*SUM(AO9:AX14))" +"(SUM(AK1:AR8)*B15+SUM(AO9:AX14)*C15)/(SUM(AK1:AR8)+SUM(AO9:AX14))" +"SUM(AS1:AY8)/(2*SUM(AZ1:BF8))" +"SUM(AY9:BH13)/(2*SUM(BI9:BR13))" +"(SUM(AZ1:BF8)*B16+SUM(BI9:BR13)*C16)/(SUM(AZ1:BF8)+SUM(BI9:BR13))" +"SUM(BG1:BL8)/(2*SUM(BM1:BR8))" +"SUM(BS9:CB12)/(2*SUM(CC9:CL12))" +"(SUM(BM1:BR8)*B17+SUM(CC9:CL12)*C17)/(SUM(BM1:BR8)+SUM(CC9:CL12))" +"ABS(B14-E14)+ABS(B15-E15)+ABS(B16-E16)+ABS(B17-E17)" +"E18/E19" +"IMABS(E5)" +"D6/$J$2" +"1/J6" +"-($J$2-D38)/$J$2" +"E82" +"AVERAGE(B10:B81)" +"F82" +"1-E3/E5" +"A*SIN(B*t+C_)+D+E*t" +"(D10-B10)^2" +"(B10-$E$4)^2" +"SUM(E10:E81)" +"B5-B6" +"RAND()" +"AVERAGE(B11,C11,D11,E11,F11,G11,H11,I11,J11,K11,L11,M11)" +"B17*D17" +"((Q/(2*PI()*SY*SZ*U))*EXP((-Y^2)/2*SIGy^2))*(EXP(-(Z_-h^2)/2*SIGz^2)+EXP(-(Z_+h^2)/2*SIGz^2))" +"149.86-94.83*B7+25.47*B7*LN(B7)+220.9*B7-229*B3^3/2" +"RAND()" +"AVERAGE(B15:H15)" +"TODAY()" +"NOW()" +" AVERAGE(B16:B32)" +" STDEV(B16:B32)" +"$C$7/A16/$C$8" +"(200*F15/(G18 * F14))^2" +"A500" +"1+B7-A*A7^2" +"B*A7" +"IF(reset,1,(353.65-2*B8-5*B9)/14.6)" +"IF(reset,1,(764.55-6.7*B9-3*B7)/17)" +"IF(reset,1,(1038.85-9.5*B8-22.8*B7)/14)" +"C14+relax*((353.65-2*C15-5*C16)/14.6-C14)" +"IF(reset,1,B14)" +"C15+relax*((764.55-6.7*C16-3*C14)/17-C15)" +"C16+relax*((1038.85-9.5*C15-22.8*C14)/14-C16)" +"D4/100" +"$B$4*B7*(1-B7)" +"B2*0.05" +"1+A2" +"B2+C2" +"B4*$B$1" +"1+A4" +"B4+C4" +"$B$1*(1-B5/$B$2)*B5" +"1+A5" +"B5+C5" +"B15" +"$B$1*(1-B5/$B$2)*B5" +"1+A5" +"B5+C5" +"$B$1*(1-B6/$B$2)*B6" +"A6+$B$3" +"B6+$B$3*C6" +"B7*($B$1-$B$2*C7)" +"C7*(-$B$3+$B$4*B7)" +"1+A7" +"B7+D7" +"SQRT(B4^2+C4^2)" +"-$B$1*B4/F4^3" +"-$B$1*C4/F4^3" +"1+A4" +"B4+D4" +"D4+G4" +"SQRT(B4^2+C4^2)" +"-$B$1*B4/F4^3" +"-$B$1*C4/F4^3" +"1+A4" +"B4+D4" +"D4+G5" +"MDETERM(B8:D10)" +"MINVERSE(B8:D10)" +"MMULT(B13:D15,F8:F10)" +"LOOKUP(A3,$F$5:$F$24,$G$5:$G$24)" +"OFFSET($G$5,B3,$F$3,1,1)" +"--2.5" +"AVERAGE(C3:C22)" +"0.004/(1+E20/E11+E21/E11^2)" +"B8*E20/E11" +"B8*E21/E11^2" +"10^-C1" +"E3/(E7*E9)" +"E4/(E7*E9^2)" +"E5/(E7*E10)" +"10^-11.52" +"E6*E11/E7" +"E3+E4+E5+E6+E7" +"10^-6.33" +"E9*E11/E8" +"10^-(6.33+10.27)" +"E10*E11^2/E8" +"4*10^-3" +"E3+E4+E5+E9+E10+E8" +"LOG(B2)" +"100-C7-D7-E7-F7-G7" +"M9/55.85+D7/54.93+E7/92.91+F7/47.9+C7/12.01+G7/14.01" +"C7/12.01/N9" +"G7/14.01/N9" +"E7/92.91/N9" +"F7/47.9/N9" +"2*(O12+P12)" +"2*(M12+N12)" +"MIN(R12,R13)" +"2*(O12+P12)" +"N15+273" +"-4260/4.18/1.986/O15" +"(O12-N6/2*M6)/M21" +"(O12*M12)/(E7*C7)*(10^((-6770/O15)+2.26))" +"(O12*N12)/(E7*G7)*(10^((-10230/O15)+4.04))" +"(P12*M12)/(F7*C7)*(10^((-7000/O15)+2.75))" +"(P12*N12)/(F7*G7)*(10^((-8000/O15)+0.322))" +"(P12-N21/2*M6)/M21" +"(M12-O6/2*M6)/M21" +"(N12-O21/2*M6)/M21" +"1-M6" +"N6*LN(ABS(N6*O6*M18/S17/S19))+N21*LN(ABS(O6*N21*O18/S18/S19))+P15*O21^2" +"O6*LN(ABS(N6*O6*M18/S17/S19))+O21*LN(ABS(N6*O21*N18/S17/S20))+P15*O6*O21" +"N6*LN(ABS(N6*O21*N18/S17/S20))+N21*LN(ABS(N21*O21*P18/S18/S20))+P15*O6^2" +"O6*LN(ABS(O6*N21*O18/S18/S19))+O21*LN(ABS(N21*O21*P18/S18/S20))+P15*O6*O21" +"M24*M24+N24*N24+O24*O24+P24*P24" +"100-C7-D7-E7-F7-G7" +"M9/55.85+D7/54.93+E7/92.91+F7/47.9+C7/12.01+G7/14.01" +"C7/12.01/N9" +"G7/14.01/N9" +"E7/92.91/N9" +"F7/47.9/N9" +"2*(O12+P12)" +"2*(M12+N12)" +"MIN(R12,R13)" +"2*(O12+P12)" +"N15+273" +"-4260/4.18/1.986/O15" +"(O12-N6/2*M6)/M21" +"(O12*M12)/(E7*C7)*(10^((-6770/O15)+2.26))" +"(O12*N12)/(E7*G7)*(10^((-10230/O15)+4.04))" +"(P12*M12)/(F7*C7)*(10^((-7000/O15)+2.75))" +"(P12*N12)/(F7*G7)*(10^((-8000/O15)+0.322))" +"(P12-N21/2*M6)/M21" +"(M12-O6/2*M6)/M21" +"(N12-O21/2*M6)/M21" +"1-M6" +"N6*LN(ABS(N6*O6*M18/S17/S19))+N21*LN(ABS(O6*N21*O18/S18/S19))+P15*O21^2" +"O6*LN(ABS(N6*O6*M18/S17/S19))+O21*LN(ABS(N6*O21*N18/S17/S20))+P15*O6*O21" +"N6*LN(ABS(N6*O21*N18/S17/S20))+N21*LN(ABS(N21*O21*P18/S18/S20))+P15*O6^2" +"O6*LN(ABS(O6*N21*O18/S18/S19))+O21*LN(ABS(N21*O21*P18/S18/S20))+P15*O6*O21" +"M24*M24+N24*N24+O24*O24+P24*P24" +"TODAY()" +"NOW()" +"100-C7-D7-E7-F7-G7" +"M9/55.85+D7/54.93+E7/92.91+F7/47.9+C7/12.01+G7/14.01" +"C7/12.01/N9" +"G7/14.01/N9" +"E7/92.91/N9" +"F7/47.9/N9" +"2*(O12+P12)" +"2*(M12+N12)" +"MIN(R12,R13)" +"2*(O12+P12)" +"N15+273" +"-4260/4.18/1.986/O15" +"(O12-N6/2*M6)/M21" +"(O12*M12)/(E7*C7)*(10^((-6770/O15)+2.26))" +"(O12*N12)/(E7*G7)*(10^((-10230/O15)+4.04))" +"(P12*M12)/(F7*C7)*(10^((-7000/O15)+2.75))" +"(P12*N12)/(F7*G7)*(10^((-8000/O15)+0.322))" +"(P12-N21/2*M6)/M21" +"(M12-O6/2*M6)/M21" +"(N12-O21/2*M6)/M21" +"1-M6" +"N6*LN(ABS(N6*O6*M18/S17/S19))+N21*LN(ABS(O6*N21*O18/S18/S19))+P15*O21^2" +"O6*LN(ABS(N6*O6*M18/S17/S19))+O21*LN(ABS(N6*O21*N18/S17/S20))+P15*O6*O21" +"N6*LN(ABS(N6*O21*N18/S17/S20))+N21*LN(ABS(N21*O21*P18/S18/S20))+P15*O6^2" +"O6*LN(ABS(O6*N21*O18/S18/S19))+O21*LN(ABS(N21*O21*P18/S18/S20))+P15*O6*O21" +"M24*M24+N24*N24+O24*O24+P24*P24" +"TODAY()" +"NOW()" +"100-C7-D7-E7-F7-G7" +"M9/55.85+D7/54.93+E7/92.91+F7/47.9+C7/12.01+G7/14.01" +"C7/12.01/N9" +"G7/14.01/N9" +"E7/92.91/N9" +"F7/47.9/N9" +"2*(O12+P12)" +"2*(M12+N12)" +"MIN(R12,R13)" +"2*(O12+P12)" +"N15+273" +"-4260/4.18/1.986/O15" +"(O12-N6/2*M6)/M21" +"(O12*M12)/(E7*C7)*(10^((-6770/O15)+2.26))" +"(O12*N12)/(E7*G7)*(10^((-10230/O15)+4.04))" +"(P12*M12)/(F7*C7)*(10^((-7000/O15)+2.75))" +"(P12*N12)/(F7*G7)*(10^((-8000/O15)+0.322))" +"(P12-N21/2*M6)/M21" +"(M12-O6/2*M6)/M21" +"(N12-O21/2*M6)/M21" +"1-M6" +"N6*LN(ABS(N6*O6*M18/S17/S19))+N21*LN(ABS(O6*N21*O18/S18/S19))+P15*O21^2" +"O6*LN(ABS(N6*O6*M18/S17/S19))+O21*LN(ABS(N6*O21*N18/S17/S20))+P15*O6*O21" +"N6*LN(ABS(N6*O21*N18/S17/S20))+N21*LN(ABS(N21*O21*P18/S18/S20))+P15*O6^2" +"O6*LN(ABS(O6*N21*O18/S18/S19))+O21*LN(ABS(N21*O21*P18/S18/S20))+P15*O6*O21" +"M24*M24+N24*N24+O24*O24+P24*P24" +"(2*PI()*h*c_^2/($A10^5))*1/(EXP(h*c_/($A10*k*B$9))-1)" +"PlanckBB($A10,B$9)" +"(2*PI()*h*c_^2/(B7^5))*1/(EXP(h*c_/(B7*k*B6))-1)" +"C9" +"D8" +"(C7+D8+C9+B8)/4" +"V1_" +"V2_" +"N8" +"C18" +"-(Potential!D8-Potential!B8)/(2*h)" +"-(Potential!C9-Potential!C7)/(2*h_)" +"TODAY()" +"NOW()" +"TODAY()" +"NOW()" +"INTERCEPT(E15:E20, A15:A20)" +"INTERCEPT(F15:F20, A15:A20)" +"(INTERCEPT(E15:E20, A15:A20) + INTERCEPT(F15:F20, A15:A20))/2" +"B15/$E$8" +"(B15-$E$8)/$E$8" +"D15/A15" +"LN(C15)/A15" +"(H14/0.00048)^2" +"TODAY()" +"NOW()" +" AVERAGE(B16:B25)" +" STDEV(B16:B25)" +"A16/$C$7" +"(200*F15/(G18 * F14))^2" +"IF(DEPTNAME=AB43,"""",DEPTNAME&"" (""&VLOOKUP(DEPTNAME,List,2,FALSE)&"")"")" +"IF(H12="""","""",VLOOKUP(DEPTNAME,List,4,FALSE))" +"IF(H13="""","""",VLOOKUP(DEPTNAME,List,6,FALSE))" +"IF(H12="""","""",VLOOKUP(DEPTNAME,List,5,FALSE)&""@umich.edu"")" +"'Department assignments'!A1" +"'Department assignments'!A136" +"SUM(D22:D24)" +"SUM(D26:D30)" +"+D20+D21+D25" +"D19" +"SUM(D34:D37)" +"D38+D33" +"E33+E38" +"D19" +"D47+D48+D49-D50-D51-D52" +"+D53-D54" +"+D55+D56-D57-D58" +"+D59+D60-D61" +"DATE(2003,8,12)" +"IF(D6="""", ""please enter college code in cell D6"", """")" +"IF(D7="""", ""please enter college name in cell D7"", """")" +"IF(D8="""", ""please enter payment code in cell D8"", """")" +"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))" +"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))" +"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))" +"'SCHED 1A'!F40" +"'SCHED 2'!F47+'SCHED 2'!F50" +"'SCHED 1B'!F29" +"'SCHED 2'!F48" +"SUM(E11:E18)" +"SUM(E20:E28)" +"SUM(E30:E32)" +"'SCHED 2'!F49" +"SUM(E34:E39)" +"SUM(E41:E42)" +"SUM(E43,E40,E33,E29,E19)" +"'FORM 2B'!F29" +"E44-E45+'FORM 2A'!F27" +"E44-E45" +"-'SCHED 12'!F14" +"E47+E48" +"E49" +"'SCHED 11'!F17+'SCHED 11'!F18+'SCHED 11'!F47+'SCHED 11'!F48" +"E62" +"SUM(E58:E61)" +"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))" +"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))" +"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))" +"'FORM 1'!E9" +"'SCHED 5'!F13+'SCHED 5'!F29+'SCHED 5'!F39" +"'SCHED 8'!F23" +"SUM(F11:F27)" +"IF(F31="""",""PLEASE ENTER YOUR PREMISES AREA FOR 2002/2003"",IF(G31="""",""PLEASE ENTER YOUR PREMISES AREA FOR 2003/2004"",IF(H31="""",""PLEASE ENTER YOUR PREMISES AREA FOR 2004/2005"",IF(I31="""",""PLEASE ENTER YOUR PREMISES AREA FOR 2005/2006"",""""))))" +"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))" +"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))" +"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))" +"'FORM 1'!E9" +"SUM(F11:F23)" +"'SCHED 8'!F22" +"F24+F25+F26" +"'FORM 2A'!F28" +"F28+F27" +"IF(AND(('SCHED 10'!F15+'SCHED 10'!G15+'SCHED 10'!H15+'SCHED 10'!I15)<=(F27+G27+H27+I27+1),('SCHED 10'!F15+'SCHED 10'!G15+'SCHED 10'!H15+'SCHED 10'!I15)>=(F27+G27+H27+I27-1)),"""",""Analysis of pay costs does not equal total pay"")" +"IF(AND((G27+H27+I27)<=('FORM 5'!G24+'FORM 5'!H24+'FORM 5'!I24+5),(G27+H27+I27)>=('FORM 5'!G24+'FORM 5'!H24+'FORM 5'!I24-5)),"""",""Total pay expenditure on form 2B and on form 5 are not equal"")" +"IF(AND((G28+H28+I28)<=('FORM 5'!G15+'FORM 5'!H15+'FORM 5'!I15+5),(G28+H28+I28)>=('FORM 5'!G15+'FORM 5'!H15+'FORM 5'!I15-5)),"""",""Total non pay expenditure on form 2a and on form 5 are not equal"")" +"IF(F31="""",""PLEASE ENTER THE NUMBER OF TEACHING STAFF FOR 2002/2003"",IF(G31="""",""PLEASE ENTER THE NUMBER OF TEACHING STAFF FOR 2003/2004"",IF(H31="""",""PLEASE ENTER THE NUMBER OF TEACHING STAFF FOR 2004/2005"",IF(I31="""",""PLEASE ENTER THE NUMBER OF TEACHING STAFF FOR 2005/2006"",""""))))" +"IF(F32="""",""PLEASE ENTER THE NUMBER OF NON TEACHING STAFF FOR 2002/2003"",IF(G32="""",""PLEASE ENTER THE NUMBER OF NON TEACHING STAFF FOR 2003/2004"",IF(H32="""",""PLEASE ENTER THE NUMBER OF NON TEACHING STAFF FOR 2004/2005"",IF(I32="""",""PLEASE ENTER THE NUMBER OF NON TEACHING STAFF FOR 2005/2006"",""""))))" +"'FORM 1'!E9" +"D11-'SCHED 3'!F13+'SCHED 3'!F14-'SCHED 5'!F11+'SCHED 11'!F19+'SCHED 11'!F12" +"D12-'SCHED 3'!F19+'SCHED 3'!F20+'SCHED 4'!F11-'SCHED 5'!F15-'SCHED 5'!F16-'SCHED 5'!F17-'SCHED 5'!F18-'SCHED 5'!F19-'SCHED 5'!F20+'SCHED 11'!F20+'SCHED 11'!F23" +"D13-'SCHED 3'!F25+'SCHED 3'!F26+'SCHED 4'!F16-'SCHED 5'!F31-'SCHED 5'!F32+'SCHED 11'!F31" +"D14-'SCHED 3'!F31+'SCHED 3'!F32-'SCHED 5'!F12+'SCHED 11'!F14" +"D15-'SCHED 3'!F37+'SCHED 3'!F38+'SCHED 4'!F19-'SCHED 5'!F21-'SCHED 5'!F22-'SCHED 5'!F23-'SCHED 5'!F24-'SCHED 5'!F25-'SCHED 5'!F26+'SCHED 11'!F27" +"D16-'SCHED 3'!F43+'SCHED 3'!F44+'SCHED 4'!F24-'SCHED 5'!F33-'SCHED 5'!F34+'SCHED 11'!F35" +"D17-'SCHED 3'!F49+'SCHED 4'!F27+'SCHED 11'!F39" +"D18-'SCHED 3'!F54+'SCHED 3'!F55+'SCHED 4'!F32-'SCHED 5'!F35-'SCHED 5'!F36+'SCHED 11'!F43" +"SUM(D11:D18)" +"'SCHED 6'!E19" +"D21+D22+D24+D25" +"'SCHED 7'!E11" +"'SCHED 7'!E19" +"'SCHED 7'!E27" +"'SCHED 7'!E33" +"'SCHED 7'!E40+'SCHED 7'!E49" +"SUM(D28:D34)" +"D26-D35" +"D37+D19" +"'SCHED 7'!E20" +"'SCHED 7'!E28" +"'SCHED 7'!E41+'SCHED 7'!E50" +"SUM(D41:D43)" +"'SCHED 8'!E25+'SCHED 8'!E31" +"D39-D44-D46" +"'SCHED 8'!E18" +"'SCHED 11'!F50" +"D53-'FORM 1'!E60" +"'FORM 1'!E58" +"'FORM 1'!E62" +"D52+D53+D54+D55" +"(D50+D57)" +"IF(AND((D48+E48+F48+G48+H48)<=(D59+E59+F59+G59+H59+5),(D48+E48+F48+G48+H48)>=(D59+E59+F59+G59+H59-5)),"""",""Balance sheet does not balance"")" +"IF(AND('FORM 5'!F29=""N"", D11+E11+F11+G11+H11+D14+E14+F14+G14+H14<>D52+E52+F52+G52+H52),""WARNING, total of inherited assets does not equal balance on revaluation reserve"","""")" +"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))" +"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))" +"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))" +"'FORM 1'!E9" +"'SCHED 12'!F24" +"'FORM 1'!E42+'SCHED 6'!E14-'SCHED 6'!F14" +"-('FORM 2A'!F26+'SCHED 7'!E45-'SCHED 7'!F45-'SCHED 9'!F12)" +"-'SCHED 9'!F12" +"SUM(F14:F16)" +"-('SCHED 4'!F11+'SCHED 4'!F14+'SCHED 4'!F19+'SCHED 4'!F22+'SCHED 4'!F27+'SCHED 4'!F30-'SCHED 2'!F25)" +"'SCHED 3'!F11+'SCHED 3'!F17+'SCHED 3'!F23+'SCHED 3'!F29+'SCHED 3'!F35+'SCHED 3'!F41+'SCHED 3'!F47+'SCHED 3'!F52" +"'SCHED 2'!F16+'SCHED 2'!F26+'SCHED 2'!F34+'SCHED 2'!F44" +"F28+F29" +"'SCHED 7'!F14" +"-'SCHED 7'!F16" +"-'SCHED 7'!F24" +"-'SCHED 7'!F37" +"SUM(F33:F37)" +"F11+F17+F19+F25+F30+F38" +"F40" +"('SCHED 7'!F16+'SCHED 7'!F24+'SCHED 7'!F37)" +"-F30" +"-('SCHED 7'!F14+'SCHED 7'!F15+'SCHED 7'!F36)" +"SUM(F43:F46)" +"'SCHED 13'!E16" +"'SCHED 13'!F16" +"IF(AND(F47+F48<=F49+10,F47+F48>=F49-10),"""",""cashflow statement does not balance for 2002-03"")" +"IF(AND(G47+G48<=G49+10,G47+G48>=G49-10),"""",""cashflow statement does not balance for 2003-04"")" +"IF(AND(H47+H48<=H49+10,H47+H48>=H49-10),"""",""cashflow statement does not balance for 2004-05"")" +"IF(AND(I47+I48<=I49+10,I47+I48>=I49-10),"""",""cashflow statement does not balance for 2005-06"")" +"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))" +"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))" +"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))" +"'FORM 1'!F9" +"'FORM 2A'!F28-'FORM 2A'!F24-'FORM 2A'!F25-'FORM 2A'!F26-'FORM 2A'!F27" +"'FORM 2A'!G24+'FORM 2A'!G25+'FORM 2A'!G26+'FORM 2A'!G27" +"SUM(G11:G14)" +"IF(G11=0,0,G13/G11)" +"'FORM 2B'!F27-'FORM 2B'!F26-'FORM 2B'!F25-'FORM 2B'!F23" +"'FORM 2B'!G25+'FORM 2B'!G26+'FORM 2B'!G23" +"G20+G21+G22+G23" +"IF(F29=A61,"" "",IF(F29=A62,"" "",""Please Insert Y or N""))" +"IF('Indicative Health Group'!B30>168,""A"",IF('Indicative Health Group'!B30>84,""B"",IF('Indicative Health Group'!B30<=84,""C"","" "")))" +"IF(F33=A58,"""",IF(F33=A59,"""",IF(F33=A60,"""",""Please assign college to health group A, B or C"")))" +"IF(F37=A61,"""",IF(F37=A62,"""",""Please insert Y or N""))" +"IF(F39=A61, "" "", IF(F39=A62, "" "", ""Please insert Y or N""))" +"IF(F29="""", ""Line 13 is incomplete"", IF(F33="""", ""Line 15 is incomplete"", IF(F37="""", ""Line 16 is incomplete"", IF(F39="""", ""Line 17 is incomplete"", """"))))" +"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))" +"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))" +"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))" +"'FORM 1'!E9" +"(G27*G29*G31)+(G19*G29*G31)" +"SUM(G15:G18)" +"SUM(F22:F26)" +"IF(F12=0,""0"",F12/F46*1000)" +"F12-F37-F38" +"F44+F45" +"IF(F44="""",""Please enter forecast FTEs,16-18 full time for 2002/03"",IF(G44="""",""Please enter forecast FTEs, 16-18 full time for 2003/2004"",IF(H44="""",""Please enter forecast FTEs, 16-18 full time for 2004/2005"",IF(I44="""",""Please enter forecast FTEs, 16-18 full time for 2005/2006"",""""))))" +"IF(F45="""",""Please enter forecast FTEs, other for 2002/2003"",IF(G45="""",""Please enter forecast FTEs, other for 2003/2004"",IF(H45="""",""Please enter forecast FTEs other for 2004/2005"",IF(I45="""",""Please enter forecast FTEs other for 2005/2006"",""""))))" +"IF(F48="""",""Please enter franchised provision funds for 2002/2003, if applicable"",IF(G48="""",""Please enter franchised provision funds for 2003/2004, if applicable"",IF(H48="""",""Please enter franchised provision funds for 2004/2005, if applicable"",IF(I48="""",""Please enter franchised provision funds for 2005/2006"",""""))))" +"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))" +"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))" +"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))" +"'FORM 1'!E9" +"IF(B26="""",""PLEASE ENTER ANY OTHER LSC INCOME TYPES IN LINES 14, 15"","""")" +"SUM(F12:F28)" +"SUM(F37:F40)" +"SUM(F45:F46)" +"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))" +"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))" +"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))" +"'FORM 1'!E9" +"F11+F12-F13-F14+F15" +"F19+F20+F21-F22-F23+F24+F25" +"F37+F38+F39+F40-F41-F42+F43" +"'SCHED 5'!F15+'SCHED 5'!F21" +"'SCHED 5'!F17+'SCHED 5'!F23" +"F39+'SCHED 5'!F19+'SCHED 5'!F25" +"'SCHED 3'!F19-'SCHED 3'!F20+'SCHED 3'!F37-'SCHED 3'!F38" +"SUM(F47:F50)" +"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))" +"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))" +"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))" +"'FORM 1'!E9" +"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))" +"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))" +"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))" +"'FORM 1'!E9" +"'SCHED 2'!F19+'SCHED 2'!F29+'SCHED 2'!F37+'SCHED 2'!F25" +"SUM(F14:F15)-'SCHED 2'!F25" +"'SCHED 2'!F11+'SCHED 2'!F20+'SCHED 2'!F38" +"SUM(F22:F23)" +"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))" +"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))" +"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))" +"'FORM 1'!E9" +"SUM(F11:F12)" +"F15+F17+F19+F21+F23+F25" +"+F16+F18+F20+F22+F24+F26" +"+G16+G20+G22+G26" +"SUM(F31,F33,F35)" +"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))" +"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))" +"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))" +"'FORM 3'!D9" +"'FORM 1'!E9" +"E12+'SCHED 2'!F13+'SCHED 2'!F22+'SCHED 2'!F31-'SCHED 2'!F15-'SCHED 2'!F24-'SCHED 2'!F33" +"E13+'SCHED 2'!F41-'SCHED 2'!F43" +"SUM(E11:E18)" +"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))" +"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))" +"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))" +"'FORM 3'!D9" +"'FORM 1'!E9" +"E17" +"E13+E14+E15-E16" +"E19+E20" +"IF((E17+F17+G17+H17+I17)<>(E21+F21+G21+H21+I21),""ERROR - value V must equal Viii"","""")" +"E25" +"E23-E24" +"E28+E27" +"IF((E25+F25+G25+H25+I25)<>(E29+F29+G29+H29+I29),""ERROR - value 2c must equal 2f"","""")" +"E31+'SCHED 2'!F12+'SCHED 2'!F21+'SCHED 2'!F30+'SCHED 2'!F40-'SCHED 2'!F14-'SCHED 2'!F23-'SCHED 2'!F32-'SCHED 2'!F42" +"E35+E36-E37" +"E36+E35-E37" +"IF((E38+F38+G38+H38+I38)<>(E42+F42+G42+H42+I42),""ERROR - value 4d must equal 4g"","""")" +"E44+E45+E46" +"IF((E47+F47+G47+H47+I47)<>(E51+F51+G51+H51+I51),""ERROR - value 5d must equal 5g"","""")" +"IF(AND((E17+F17+G17+H17+I17)<=(E21+F21+G21+H21+I21+1),(E17+F17+G17+H17+I17+1)>=(E21+F21+G21+H21+I21-1)),"""",""Analysis of loans falling due within and after one year does not equal total loans"")" +"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))" +"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))" +"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))" +"'FORM 3'!D9" +"'FORM 1'!E9" +"E18" +"'SCHED 2'!F16+'SCHED 2'!F26+'SCHED 2'!F34+'SCHED 2'!F44" +"'SCHED 6'!E12+'SCHED 6'!E13" +"'SCHED 2'!F13+'SCHED 2'!F22+'SCHED 2'!F31+'SCHED 2'!F41" +"'SCHED 7'!E31" +"'SCHED 2'!F12+'SCHED 2'!F21+'SCHED 2'!F30+'SCHED 2'!F40" +"'SCHED 2'!F51" +"E11+E12+E13-E14-E15+E16-E17" +"E25" +"E21+E22+E23-E24" +"E31" +"E28+E29-E30" +"IF(OR(E25>-1,F25>-1,G25>-1,H25>-1,I25>-1),"""",""Insufficient SSAP24 provision made to allow for release of provision"")" +"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))" +"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))" +"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))" +"'FORM 1'!E9" +"'SCHED 7'!F37" +"F13-F11" +"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))" +"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))" +"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))" +"'FORM 1'!E9" +"('FORM 2B'!F23)" +"'FORM 2B'!F25+'FORM 2B'!F26" +"F14+F13+F12+F11" +"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))" +"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))" +"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))" +"'FORM 1'!E9" +"$F$11+$F$12" +"$G$11+$G$12" +"$H$11+$H$12" +"$F$13+$F$14" +"$G$13+$G$14" +"$H$13+$H$14" +"SUM(F11:F14)" +"F16+F17+F18-F19-F20" +"'SCHED 5'!F13" +"('SCHED 3'!F13-'SCHED 3'!F14)+('SCHED 3'!F31-'SCHED 3'!F32)" +"F22+F23" +"SUM(F22:F23)" +"SUM(F26:F27)" +"F46+F47+F48-F49" +"'SCHED 5'!F28+'SCHED 5'!F38" +"F15-F16-F17-F18+F19+F20+F24+F28+F32+F36+F40+F44-F46-F47-F48+F49" +"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))" +"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))" +"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))" +"'FORM 1'!E9" +"'FORM 1'!E49" +"'SCHED 5'!F13+'SCHED 5'!F29+'SCHED 5'!F39" +"-'SCHED 2'!F51" +"-('SCHED 3'!F11-'SCHED 3'!F13+'SCHED 3'!F14)-('SCHED 3'!F17-'SCHED 3'!F19+'SCHED 3'!F20)-('SCHED 3'!F23-'SCHED 3'!F25+'SCHED 3'!F26)-('SCHED 3'!F29-'SCHED 3'!F31+'SCHED 3'!F32)-('SCHED 3'!F35-'SCHED 3'!F37+'SCHED 3'!F38)-('SCHED 3'!F41-'SCHED 3'!F43+'SCHED 3'!F44)-('SCHED 3'!F52-'SCHED 3'!F54+'SCHED 3'!F55)-('SCHED 3'!F47-'SCHED 3'!F49)" +"-('SCHED 3'!G11-'SCHED 3'!G13+'SCHED 3'!G14)-('SCHED 3'!G17-'SCHED 3'!G19+'SCHED 3'!G20)-('SCHED 3'!G23-'SCHED 3'!G25+'SCHED 3'!G26)-('SCHED 3'!G29-'SCHED 3'!G31+'SCHED 3'!G32)-('SCHED 3'!G35-'SCHED 3'!G37+'SCHED 3'!G38)-('SCHED 3'!G41-'SCHED 3'!G43+'SCHED 3'!G44)-('SCHED 3'!G52-'SCHED 3'!G54+'SCHED 3'!G55)" +"'FORM 3'!D21-'FORM 3'!E21" +"'FORM 2A'!F26" +"('SCHED 6'!E11+'SCHED 6'!E15+'SCHED 6'!E16+'SCHED 6'!E17+'SCHED 6'!E18)-('SCHED 6'!F11+'SCHED 6'!F15+'SCHED 6'!F16+'SCHED 6'!F17+'SCHED 6'!F18)" +"'FORM 3'!E31-'FORM 3'!D31" +"'SCHED 7'!F32-'SCHED 7'!E32" +"('SCHED 7'!F44+'SCHED 7'!F46)-('SCHED 7'!E44+'SCHED 7'!E46)" +"'FORM 3'!E46-'FORM 3'!D46" +"-'FORM 1'!E42" +"SUM(F11:F23)" +"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))" +"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))" +"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))" +"'FORM 3'!D9" +"'FORM 1'!E9" +"'FORM 3'!D24+'FORM 3'!D25" +"-'SCHED 7'!E11" +"SUM(E11:E12)" +"-('SCHED 7'!E19+'SCHED 7'!E27+'SCHED 7'!E40)" +"E13+E14+E15" +"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))" +"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))" +"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))" +"'FORM 1'!E9" +"'FORM 1'!E44-'FORM 1'!E13" +"IF(F11=0,0,(('FORM 3'!E24+'FORM 3'!E25-'FORM 3'!E28)/F11)*365)" +"IF('FORM 3'!E35=0,0,'FORM 3'!E26/'FORM 3'!E35)" +"IF(('FORM 1'!E44-'FORM 1'!E11-'FORM 1'!E12-'FORM 1'!E14-'FORM 1'!E13-'FORM 1'!E15-'FORM 1'!E16-'FORM 1'!E17-'FORM 1'!E18-'FORM 1'!E42)=0,0,('SCHED 6'!F15+'SCHED 6'!F16+'SCHED 6'!F17+'SCHED 6'!F18)/('FORM 1'!E44-'FORM 1'!E11-'FORM 1'!E12-'FORM 1'!E13-'FORM 1'!E14-'FORM 1'!E15-'FORM 1'!E16-'FORM 1'!E17-'FORM 1'!E18-'FORM 1'!E42)*365)" +"IF(('FORM 2A'!F28-'FORM 2A'!F25-'FORM 2A'!F26-'FORM 2A'!F24)=0,0,'FORM 3'!E31/('FORM 2A'!F28-'FORM 2A'!F26-'FORM 2A'!F24-'FORM 2A'!F25)*365)" +"IF('FORM 3'!E35=0,0,('FORM 3'!E26-'FORM 3'!E21)/'FORM 3'!E35)" +"IF(F11=0,0,'FORM 4'!F11/F11)" +"IF(F11=0,0,-('FORM 4'!F35+'FORM 4'!F36+'FORM 4'!F15+'FORM 4'!F16)/F11)" +"IF(F11=0,0,('SCHED 7'!F11+'SCHED 7'!F21+'SCHED 7'!F29)/F11)" +"IF('FORM 3'!E57-'FORM 3'!E52=0,0,('SCHED 7'!F11+'SCHED 7'!F21+'SCHED 7'!F29)/('FORM 3'!E57-'FORM 3'!E52))" +"IF(F11=0,0,'FORM 1'!E47/F11)" +"IF(F11=0,0,'FORM 1'!E55/F11)" +"IF(F11=0,0,('FORM 3'!E54+'FORM 3'!E55)/F11)" +"IF(F11=0,0,('FORM 3'!E57-'FORM 3'!E52)/F11)" +"IF('SCHED 1A'!F46=0,0,('SCHED 1A'!F34))" +"IF(F35=0,0,(G35/F35)-1)" +"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))" +"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))" +"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))" +"'FORM 1'!E9" +"IF('SCHED 14A'!F11=0,0,('SCHED 14A'!G11/'SCHED 14A'!F11)-1)" +"IF('SCHED 14A'!F11=0,0,('FORM 1'!E11+'FORM 1'!E12+'FORM 1'!E14)/'SCHED 14A'!F11)" +"IF('SCHED 14A'!F11=0,0,('FORM 1'!E30-'FORM 1'!E31)/'SCHED 14A'!F11)" +"IF('SCHED 14A'!F11=0,0,('FORM 1'!E15+'FORM 1'!E16+'FORM 1'!E17+'FORM 1'!E18+'FORM 1'!E23)/'SCHED 14A'!F11)" +"IF('SCHED 14A'!F11=0,0,('FORM 1'!E20+'FORM 1'!E21+'FORM 1'!E22+'FORM 1'!E24+'FORM 1'!E25+'FORM 1'!E26+'FORM 1'!E27+'FORM 1'!E28+'FORM 1'!E32+'FORM 1'!E34+'FORM 1'!E35+'FORM 1'!E36+'FORM 1'!E37+'FORM 1'!E38+'FORM 1'!E39+'FORM 1'!E41+'FORM 1'!E42)/'SCHED 14A'!F11)" +"('SCHED 1A'!F48*'SCHED 1A'!F29)-('FORM 2A'!F22+'FORM 2B'!F21)" +"'FORM 1'!E34-'FORM 2A'!F19-'FORM 2B'!F18" +"'FORM 1'!E36-'FORM 2A'!F20-'FORM 2B'!F19" +"'FORM 1'!E35-'FORM 2A'!F21-'FORM 2B'!F20" +"IF('SCHED 14A'!F11=0,0,'FORM 2B'!F24/'SCHED 14A'!F11)" +"IF('SCHED 14A'!F11=0,0,(('FORM 2B'!F24-'FORM 2B'!F23)/'SCHED 14A'!F11))" +"IF('SCHED 10'!F15=0,0,'SCHED 10'!F11/'SCHED 10'!F15)" +"IF('FORM 2B'!F27=0,0,('FORM 2B'!G24/'FORM 2B'!F24)-1)" +"IF('FORM 2B'!F29=0,0,('FORM 2A'!F14+'FORM 2B'!F15)/'FORM 2B'!F29)" +"IF('FORM 2B'!F28=0,0,('FORM 2B'!G28/'FORM 2B'!F28)-1)" +"IF('FORM 2A'!F31=0,0,('FORM 2A'!F16+'FORM 2A'!F17+'FORM 2A'!F18+'FORM 2B'!F16+'FORM 2B'!F17)*1000/'FORM 2A'!F31)" +"IF('FORM 3'!E57=0,0,'SCHED 14A'!F11/'FORM 3'!E57)" +"IF('FORM 2B'!F31=0,0,('FORM 2B'!F11)/'FORM 2B'!F31)" +"IF('FORM 2B'!F32=0,0,(('FORM 2B'!F24-'FORM 2B'!F11-'FORM 2B'!F23))/'FORM 2B'!F32)" +"IF('SCHED 1A'!F44=0,0,(('FORM 2B'!F11+'FORM 2B'!F23)/('SCHED 1A'!F44+'SCHED 1A'!F45)))" +"IF('SCHED 1A'!F44=0,0,((SUM('FORM 2B'!F12:F22))/('SCHED 1A'!F44+'SCHED 1A'!F45)))" +"IF('FORM 2B'!F31=0,0,(('SCHED 1A'!F44+'SCHED 1A'!F45)/'FORM 2B'!F31))" +"IF('SCHED 1A'!F44=0,0,('FORM 2B'!F29/('SCHED 1A'!F44+'SCHED 1A'!F45)))" +"IF('FORM 2A'!F31=0,""0"",'FORM 2A'!F31/'SCHED 1A'!F46)" +"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))" +"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))" +"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))" +"'SCHED 14A'!F21" +"'SCHED 14A'!F14" +"IF('FORM 3'!E55=0,0,(('FORM 3'!E55/'SCHED 14A'!F11)*100))" +"'SCHED 14A'!F29*100" +"'SCHED 14A'!F26*100" +"IF(B12>0.02,6,IF(B12>=0,3,IF(B12<0,0)))" +"IF(B13>25,6,IF(B13>15,3,IF(B13>0,0,IF(B13<=0,-3))))" +"IF(B14<0.5,-100, IF(B14<1,-50, IF(B14<1.1,0, IF(B14<=1.5,3,IF(B14>1.5, 6)))))" +"IF(B15>5,6,IF(B15>=0,3,IF(B15<-5,-3,IF(B15>-5,0))))" +"IF(B16>3,6,IF(B16>=0,3,IF(B16<0,0)))" +"IF(B17<0,0,IF(B17<50, 6, IF(B17<=100,3,IF(B17>100,0))))" +"SUM(B21:B27)" +"(B28*3)+(C28*2)+D28+E28" +"IF(D6="""", ""please enter college code in cell D6"", """")" +"IF(D7="""", ""please enter college name in cell D7"", """")" +"IF(D8="""", ""please enter payment code in cell D8"", """")" +"IF(DETAILS!D6="""","""",DETAILS!D6)" +"'SCHED 1A'!D40" +"'SCHED 2'!E47+'SCHED 2'!E50" +"'SCHED 1B'!D30" +"'SCHED 2'!E48" +"SUM(D11:D18)" +"SUM(D21:D29)" +"SUM(D32:D34)" +"'SCHED 2'!E49" +"SUM(D37:D42)" +"SUM(D45:D46)" +"D47+D43+D35+D30+D19" +"'FORM 2B'!D32" +"D48-D49+'FORM 2A'!D28" +"D48-D49" +"-'SCHED 12'!C14" +"D52+D53" +"D54" +"'SCHED 11'!C17+'SCHED 11'!C18+'SCHED 11'!C47+'SCHED 11'!C48" +"D67" +"SUM(D63:D66)" +"IF(DETAILS!D6="""","""",DETAILS!D6)" +"'FORM 1'!D9" +"'SCHED 5'!C13+'SCHED 5'!C35+'SCHED 5'!C48" +"'SCHED 8'!D25" +"SUM(D11:D28)" +"IF(D32="""",""PLEASE ENTER YOUR PREMISES AREA FOR 2002/2003"", IF(E32="""",""PLEASE ENTER YOUR PREMISES AREA FOR 2003/2004"",IF(F32="""",""PLEASE ENTER YOUR PREMISES AREA FOR 2004/2005"",IF(G32="""",""PLEASE ENTER YOUR PREMISES AREA FOR 2005/2006"",IF(H32="""",""PLEASE ENTER YOUR PREMISES AREA FOR 2006/2007"",IF(I32="""",""PLEASE ENTER YOUR PREMISES AREA FOR 2007/2008"",""""))))))" +"IF(DETAILS!D6="""","""",DETAILS!D6)" +"'FORM 1'!D9" +"SUM(D11:D25)" +"'SCHED 8'!D24" +"D26+D28+D29" +"'FORM 2A'!D29" +"D31+D30" +"IF(AND(('SCHED 10'!D15+'SCHED 10'!E15+'SCHED 10'!F15+'SCHED 10'!G15+'SCHED 10'!H15+'SCHED 10'!I15)<=(D30+E30+F30+G30+H30+I30+1),('SCHED 10'!D15+'SCHED 10'!E15+'SCHED 10'!F15+'SCHED 10'!G15+'SCHED 10'!H15+'SCHED 10'!I15)>=(D30+E30+F30+G30+H30+I30-1)),"""",""Analysis of pay costs does not equal total pay"")" +"IF(AND((E30+F30+G30+H30+I30)<=('FORM 5'!D24+'FORM 5'!E24+'FORM 5'!F24+'FORM 5'!G24+'FORM 5'!H24+5),(E30+F30+G30+H30+I30)>=('FORM 5'!D24+'FORM 5'!E24+'FORM 5'!F24+'FORM 5'!G24+'FORM 5'!H24-5)),"""",""Total pay expenditure on form 2B and on form 5 are not equal"")" +"IF(AND((E31+F31+G31+H31+I31)<=('FORM 5'!D15+'FORM 5'!E15+'FORM 5'!F15+'FORM 5'!G15+'FORM 5'!H15+5),(E31+F31+G31+H31+I31)>=('FORM 5'!D15+'FORM 5'!E15+'FORM 5'!F15+'FORM 5'!G15+'FORM 5'!H15-5)),"""",""Total non pay expenditure on form 2a and on form 5 are not equal"")" +"IF(D34="""",""PLEASE ENTER THE NUMBER OF TEACHING STAFF FOR 2002/2003"", IF(E34="""",""PLEASE ENTER THE NUMBER OF TEACHING STAFF FOR 2003/2004"",IF(F34="""",""PLEASE ENTER THE NUMBER OF TEACHING STAFF FOR 2004/2005"",IF(G34="""",""PLEASE ENTER THE NUMBER OF TEACHING STAFF FOR 2005/2006"",IF(H34="""",""PLEASE ENTER THE NUMBER OF TEACHING STAFF FOR 2006/2007"",IF(I34="""",""PLEASE ENTER THE NUMBER OF TEACHING STAFF FOR 2007/2008"",""""))))))" +"IF(D35="""",""PLEASE ENTER THE NUMBER OF NON TEACHING STAFF FOR 2002/2003"",IF(E35="""",""PLEASE ENTER THE NUMBER OF NON TEACHING STAFF FOR 2003/2004"",IF(F35="""",""PLEASE ENTER THE NUMBER OF NON TEACHING STAFF FOR 2004/2005"",IF(G35="""",""PLEASE ENTER THE NUMBER OF NON TEACHING STAFF FOR 2005/2006"",IF(H35="""",""PLEASE ENTER THE NUMBER OF NON TEACHING STAFF FOR 2006/2007"",IF(I35="""",""PLEASE ENTER THE NUMBER OF NON TEACHING STAFF FOR 2007/2008"",""""))))))" +"IF(DETAILS!D6="""","""",DETAILS!D6)" +"'FORM 1'!D9" +"C12-'SCHED 3'!D13+'SCHED 3'!D14-'SCHED 5'!C11+'SCHED 11'!C19+'SCHED 11'!C12" +"C13-'SCHED 3'!D19+'SCHED 3'!D20+'SCHED 4'!D11-'SCHED 5'!C16-'SCHED 5'!C17-'SCHED 5'!C19-'SCHED 5'!C20-'SCHED 5'!C22-'SCHED 5'!C23+'SCHED 11'!C20+'SCHED 11'!C23" +"C14-'SCHED 3'!D25+'SCHED 3'!D26+'SCHED 4'!D16-'SCHED 5'!C38-'SCHED 5'!C39+'SCHED 11'!C31" +"C15-'SCHED 3'!D31+'SCHED 3'!D32-'SCHED 5'!C12+'SCHED 11'!C14" +"C16-'SCHED 3'!D37+'SCHED 3'!D38+'SCHED 4'!D19-'SCHED 5'!C25-'SCHED 5'!C26-'SCHED 5'!C28-'SCHED 5'!C29-'SCHED 5'!C31-'SCHED 5'!C32+'SCHED 11'!C27" +"C17-'SCHED 3'!D43+'SCHED 3'!D44+'SCHED 4'!D24-'SCHED 5'!C41-'SCHED 5'!C42+'SCHED 11'!C36" +"C18-'SCHED 3'!D49+'SCHED 4'!D27+'SCHED 11'!C40" +"C19-'SCHED 3'!D54+'SCHED 3'!D55+'SCHED 4'!D32-'SCHED 5'!C44-'SCHED 5'!C45+'SCHED 11'!C44" +"SUM(C12:C19)" +"'SCHED 6'!C19" +"SUM(C23:C27)" +"'SCHED 7'!D11" +"'SCHED 7'!D20" +"'SCHED 7'!D29" +"'SCHED 7'!D36" +"'SCHED 7'!D44+'SCHED 7'!D54" +"SUM(C31:C37)" +"C28-C38" +"C40+C20" +"'SCHED 7'!D21" +"'SCHED 7'!D30" +"'SCHED 7'!D45+'SCHED 7'!D55" +"SUM(C45:C47)" +"'SCHED 8'!C27+'SCHED 8'!C33" +"C42-C48-C50" +"'SCHED 8'!C19" +"'SCHED 11'!C50" +"C57-'FORM 1'!D65" +"'FORM 1'!D63" +"'FORM 1'!D67" +"C56+C57+C58+C59" +"(C54+C61)" +"IF(AND((C52+D52+E52+F52+G52+H52+I52)<=(C63+D63+E63+F63+G63+H63+I63+5),(C52+D52+E52+F52+G52+H52+I52)>=(C63+D63+E63+F63+G63+H63+I63-5)),"""",""Balance sheet does not balance"")" +"IF(AND('FORM 5'!C29=""N"", C12+D12+E12+F12+G12+H12+I12+C15+D15+E15+F15+G15+H15+I15<>C56+D56+E56+F56+G56+H56+I56),""WARNING, total of inherited assets does not equal balance on revaluation reserve"","""")" +"IF(DETAILS!D6="""","""",DETAILS!D6)" +"'FORM 1'!D9" +"'SCHED 12'!C24" +"'FORM 1'!D46+'SCHED 6'!C14-'SCHED 6'!D14" +"-('FORM 2A'!D27+'SCHED 7'!E50-'SCHED 7'!D50-'SCHED 9'!D12)" +"-'SCHED 9'!D12" +"SUM(D14:D16)" +"-('SCHED 4'!D11+'SCHED 4'!D14+'SCHED 4'!D19+'SCHED 4'!D22+'SCHED 4'!D27+'SCHED 4'!D30-'SCHED 2'!E25)" +"'SCHED 3'!D11+'SCHED 3'!D17+'SCHED 3'!D23+'SCHED 3'!D29+'SCHED 3'!D35+'SCHED 3'!D41+'SCHED 3'!D47+'SCHED 3'!D52" +"'SCHED 2'!E16+'SCHED 2'!E26+'SCHED 2'!E34+'SCHED 2'!E44" +"D28+D29" +"'SCHED 7'!E15" +"-'SCHED 7'!E17" +"-'SCHED 7'!E26" +"-'SCHED 7'!E41" +"SUM(D33:D37)" +"D11+D17+D19+D25+D30+D38" +"D40" +"('SCHED 7'!E17+'SCHED 7'!E26+'SCHED 7'!E41)" +"-D30" +"-('SCHED 7'!E15+'SCHED 7'!E16+'SCHED 7'!E40)" +"SUM(D43:D46)" +"'SCHED 13'!C16" +"'SCHED 13'!D16" +"IF(AND(D47+D48<=D49+10,D47+D48>=D49-10),"""",""cashflow statement does not balance for 2002-03"")" +"IF(AND(E47+E48<=E49+10,E47+E48>=E49-10),"""",""cashflow statement does not balance for 2003-04"")" +"IF(AND(F47+F48<=F49+10,F47+F48>=F49-10),"""",""cashflow statement does not balance for 2004-05"")" +"IF(AND(G47+G48<=G49+10,G47+G48>=G49-10),"""",""cashflow statement does not balance for 2005-06"")" +"IF(AND(H47+H48<=H49+10,H47+H48>=H49-10),"""",""cashflow statement does not balance for 2006-07"")" +"IF(AND(I47+I48<=I49+10,I47+I48>=I49-10),"""",""cashflow statement does not balance for 2007-08"")" +"IF(DETAILS!D6="""","""",DETAILS!D6)" +"'FORM 1'!E9" +"'FORM 2A'!D29-'FORM 2A'!D25-'FORM 2A'!D26-'FORM 2A'!D27-'FORM 2A'!D28" +"'FORM 2A'!E25+'FORM 2A'!E26+'FORM 2A'!E27+'FORM 2A'!E28" +"SUM(D11:D14)" +"IF(D11=0,0,D13/D11)" +"'FORM 2B'!D30-'FORM 2B'!D28-'FORM 2B'!D29-'FORM 2B'!D25" +"'FORM 2B'!E29+'FORM 2B'!E28+'FORM 2B'!E25" +"D20+D21+D22+D23" +"IF(C29="""",""Please insert Y or N"","""")" +"IF('Indicative Health Group'!B30>168,""A"",IF('Indicative Health Group'!B30>84,""B"",IF('Indicative Health Group'!B30<=84,""C"","" "")))" +"IF(C33="""",""Please assign financial health group A, B or C"","""")" +"IF(C39="""",""Please insert Y or N"","""")" +"IF(C29="""", ""Line 13 is incomplete"", IF(C33="""", ""Line 15 is incomplete"", IF(C36="""", ""Line 16 is incomplete"", IF(39="""", ""Line 17 is incomplete"", """"))))" +"IF(DETAILS!D6="""","""",DETAILS!D6)" +"'FORM 1'!D9" +"(E27*E29*E31)+(E19*E29*E31)" +"SUM(E15:E18)" +"SUM(D22:D26)" +"IF(D12=0,""0"",D12/D46*1000)" +"D12-D37-D38" +"D44+D45" +"IF(D44="""",""Please enter forecast FTEs,16-18 full time for 2002/03"",IF(E44="""",""Please enter forecast FTEs, 16-18 full time for 2003/2004"",IF(F44="""",""Please enter forecast FTEs, 16-18 full time for 2004/2005"",IF(G44="""",""Please enter forecast FTEs, 16-18 full time for 2005/2006"",IF(H44="""",""Please enter forecast FTEs, 16-18 full time for 2006/2007"",IF(I44="""",""Please enter forecast FTEs, 16-18 full time for 2007/2008"",""""))))))" +"IF(D45="""",""Please enter forecast FTEs, other for 2002/2003"",IF(E45="""",""Please enter forecast FTEs, other for 2003/2004"",IF(F45="""",""Please enter forecast FTEs other for 2004/2005"",IF(G45="""",""Please enter forecast FTEs other for 2005/2006"",IF(H45="""",""Please enter forecast FTEs, other for 2006/2007"",IF(I45="""",""Please enter forecast FTEs, other for2007/2008"",""""))))))" +"IF(D48="""",""Please enter franchised provision funds for 2002/2003, if applicable"", IF(E48="""",""Please enter franchised provision funds for 2003/2004, if applicable"",IF(F48="""",""Please enter franchised provision funds for 2004/2005, if applicable"",IF(G48="""",""Please enter franchised provision funds for 2005/2006, if applicable"",IF(H48="""",""Please enter franchised provision funds for 2006/2007, if applicable"",IF(I48="""",""Please enter franchised provision funds for 2007/2008, if applicable"",""""))))))" +"IF(DETAILS!D6="""","""",DETAILS!D6)" +"'FORM 1'!D9" +"IF(B27="""",""PLEASE ENTER ANY OTHER LSC INCOME TYPES IN LINES 14, 15"","""")" +"SUM(D13:D29)" +"SUM(D38:D41)" +"SUM(D47:D48)" +"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))" +"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))" +"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))" +"'FORM 1'!D9" +"E11+E12-E13-E14+E15" +"E19+E20+E21-E22-E23+E24+E25" +"E37+E38+E39+E40-E41-E42+E43" +"'SCHED 5'!C16+'SCHED 5'!C25" +"'SCHED 5'!C19+'SCHED 5'!C28" +"E39+'SCHED 5'!C22+'SCHED 5'!C31" +"'SCHED 3'!D19-'SCHED 3'!D20+'SCHED 3'!D37-'SCHED 3'!D38" +"SUM(E47:E50)" +"IF(DETAILS!D6="""","""",DETAILS!D6)" +"'FORM 1'!D9" +"IF(DETAILS!D6="""","""",DETAILS!D6)" +"'FORM 1'!D9" +"'SCHED 2'!E19+'SCHED 2'!E29+'SCHED 2'!E37+'SCHED 2'!E25" +"SUM(D14:D15)-'SCHED 2'!E25" +"'SCHED 2'!E11+'SCHED 2'!E20+'SCHED 2'!E38" +"SUM(D22:D23)" +"IF(DETAILS!D6="""","""",DETAILS!D6)" +"'FORM 1'!D9" +"SUM(C11:C12)" +"SUM(C16+C19+C22+C25+C28+C31)" +"C32+C29+C26+C23+C20+C17" +"C38+C41+C44" +"IF(DETAILS!D6="""","""",DETAILS!D6)" +"'FORM 3'!C9" +"'FORM 1'!D9" +"C12+'SCHED 2'!E13+'SCHED 2'!E22+'SCHED 2'!E31-'SCHED 2'!E15-'SCHED 2'!E24-'SCHED 2'!E33" +"C13+'SCHED 2'!E41-'SCHED 2'!E43" +"SUM(C11:C18)" +"IF(DETAILS!D6="""","""",DETAILS!D6)" +"'FORM 3'!C9" +"'FORM 1'!D9" +"D18" +"D14+D15+D16-D17" +"D20+D21" +"IF((D18+E18+F18+G18+H18+I18+J18)<>(D22+E22+F22+G22+H22+I22+J22),""ERROR - value V must equal Viii"","""")" +"D27" +"D25-D26" +"D30+D29" +"IF((D27+E27+F27+G27+H27+I27+J27)<>(D31+E31+F31+G31+H31+I31+J31),""ERROR - value 2c must equal 2f"","""")" +"D34+'SCHED 2'!E12+'SCHED 2'!E21+'SCHED 2'!E30+'SCHED 2'!E40-'SCHED 2'!E14-'SCHED 2'!E23-'SCHED 2'!E32-'SCHED 2'!E42" +"D39+D40-D41" +"D40+D39-D41" +"IF((D42+E42+F42+G42+H42+I42+J42)<>(D46+E46+F46+G46+H46+I46+J46),""ERROR - value 4d must equal 4g"","""")" +"D49+D50+D51" +"IF((D52+E52+F52+G52+H52+I52+J52)<>(D56+E56+F56+G56+H56+I56+J56),""ERROR - value 5d must equal 5g"","""")" +"IF(AND((D18+E18+F18+G18+H18+I18+J18)<=(D22+E22+F22+G22+H22+I22+J22+1),(D18+E18+F18+G18+H18+I18+J18+1)>=(D22+E22+F22+G22+H22+I22+J22-1)),"""",""Analysis of loans falling due within and after one year does not equal total loans"")" +"IF(DETAILS!D6="""","""",DETAILS!D6)" +"'FORM 3'!C9" +"'FORM 1'!D9" +"C19" +"'SCHED 2'!E16+'SCHED 2'!E26+'SCHED 2'!E34+'SCHED 2'!E44" +"'SCHED 6'!C12+'SCHED 6'!C13" +"'SCHED 2'!E13+'SCHED 2'!E22+'SCHED 2'!E31+'SCHED 2'!E41" +"'SCHED 7'!D34" +"'SCHED 2'!E12+'SCHED 2'!E21+'SCHED 2'!E30+'SCHED 2'!E40" +"'SCHED 2'!E51" +"C12+C13+C14-C15-C16+C17-C18" +"C27" +"C23+C24+C25-C26" +"C33" +"C30+C31-C32" +"IF(DETAILS!D6="""","""",DETAILS!D6)" +"'FORM 1'!D9" +"'SCHED 7'!E41" +"D13-D11" +"IF(DETAILS!D6="""","""",DETAILS!D6)" +"'FORM 1'!D9" +"('FORM 2B'!D25)" +"'FORM 2B'!D28+'FORM 2B'!D29" +"'FORM 2B'!D30" +"IF(DETAILS!D6="""","""",DETAILS!D6)" +"'FORM 1'!D9" +"$C$11+$C$12" +"$D$11+$D$12" +"$E$11+$E$12" +"$C$13+$C$14" +"$D$13+$D$14" +"$E$13+$E$14" +"SUM(C11:C14)" +"C16+C17+C18-C19-C20" +"'SCHED 5'!C13" +"('SCHED 3'!D13-'SCHED 3'!D14)+('SCHED 3'!D31-'SCHED 3'!D32)" +"C22+C23" +"SUM(C22:C23)" +"SUM(C26:C27)" +"C46+C47+C48-C49" +"'SCHED 5'!C34+'SCHED 5'!C47" +"C15-C16-C17-C18+C19+C20+C24+C28+C32+C36+C40+C44-C46-C47-C48+C49" +"IF(DETAILS!D6="""","""",DETAILS!D6)" +"'FORM 1'!D9" +"'FORM 1'!D54" +"'SCHED 5'!C13+'SCHED 5'!C35+'SCHED 5'!C48" +"-'SCHED 2'!E51" +"-('SCHED 3'!D11-'SCHED 3'!D13+'SCHED 3'!D14)-('SCHED 3'!D17-'SCHED 3'!D19+'SCHED 3'!D20)-('SCHED 3'!D23-'SCHED 3'!D25+'SCHED 3'!D26)-('SCHED 3'!D29-'SCHED 3'!D31+'SCHED 3'!D32)-('SCHED 3'!D35-'SCHED 3'!D37+'SCHED 3'!D38)-('SCHED 3'!D41-'SCHED 3'!D43+'SCHED 3'!D44)-('SCHED 3'!D52-'SCHED 3'!D54+'SCHED 3'!D55)-('SCHED 3'!D47-'SCHED 3'!D49)" +"-('SCHED 3'!E11-'SCHED 3'!E13+'SCHED 3'!E14)-('SCHED 3'!E17-'SCHED 3'!E19+'SCHED 3'!E20)-('SCHED 3'!E23-'SCHED 3'!E25+'SCHED 3'!E26)-('SCHED 3'!E29-'SCHED 3'!E31+'SCHED 3'!E32)-('SCHED 3'!E35-'SCHED 3'!E37+'SCHED 3'!E38)-('SCHED 3'!E41-'SCHED 3'!E43+'SCHED 3'!E44)-('SCHED 3'!E52-'SCHED 3'!E54+'SCHED 3'!E55)" +"'FORM 3'!C23-'FORM 3'!D23" +"'FORM 2A'!D27" +"('SCHED 6'!C11+'SCHED 6'!C15+'SCHED 6'!C16+'SCHED 6'!C17+'SCHED 6'!C18)-('SCHED 6'!D11+'SCHED 6'!D15+'SCHED 6'!D16+'SCHED 6'!D17+'SCHED 6'!D18)" +"'FORM 3'!D34-'FORM 3'!C34" +"'SCHED 7'!E35-'SCHED 7'!D35" +"('SCHED 7'!E49+'SCHED 7'!E51)-('SCHED 7'!D49+'SCHED 7'!D51)" +"'FORM 3'!D50-'FORM 3'!C50" +"-'FORM 1'!D46" +"SUM(C11:C23)" +"IF(DETAILS!D6="""","""",DETAILS!D6)" +"'FORM 3'!C9" +"'FORM 1'!D9" +"'FORM 3'!C26+'FORM 3'!C27" +"-'SCHED 7'!D11" +"SUM(C11:C12)" +"-('SCHED 7'!D20+'SCHED 7'!D29+'SCHED 7'!D44)" +"C13+C14+C15" +"IF(DETAILS!D6="""","""",DETAILS!D6)" +"'FORM 1'!D9" +"'FORM 1'!D48-'FORM 1'!D13" +"IF(D11=0,0,(('FORM 3'!D26+'FORM 3'!D27-'FORM 3'!D31)/D11)*365)" +"IF('FORM 3'!D38=0,0,'FORM 3'!D28/'FORM 3'!D38)" +"IF(('FORM 1'!D48-'FORM 1'!D11-'FORM 1'!D12-'FORM 1'!D14-'FORM 1'!D13-'FORM 1'!D15-'FORM 1'!D16-'FORM 1'!D17-'FORM 1'!D18-'FORM 1'!D45)=0,0,('SCHED 6'!D15+'SCHED 6'!D16+'SCHED 6'!D17+'SCHED 6'!D18)/('FORM 1'!D48-'FORM 1'!D11-'FORM 1'!D12-'FORM 1'!D13-'FORM 1'!D14-'FORM 1'!D15-'FORM 1'!D16-'FORM 1'!D17-'FORM 1'!D18-'FORM 1'!D46)*365)" +"IF(('FORM 2A'!D29-'FORM 2A'!D26-'FORM 2A'!D27-'FORM 2A'!D25)=0,0,'FORM 3'!D34/('FORM 2A'!D29-'FORM 2A'!D27-'FORM 2A'!D25-'FORM 2A'!D26)*365)" +"IF('FORM 3'!D38=0,0,('FORM 3'!D28-'FORM 3'!D23)/'FORM 3'!D38)" +"IF(D11=0,0,'FORM 4'!D11/D11)" +"IF(D11=0,0,-('FORM 4'!D35+'FORM 4'!D36+'FORM 4'!D15+'FORM 4'!D16)/D11)" +"IF(D11=0,0,('SCHED 7'!E11+'SCHED 7'!E22+'SCHED 7'!E31)/D11)" +"IF('FORM 3'!D61-'FORM 3'!D56=0,0,('SCHED 7'!E11+'SCHED 7'!E22+'SCHED 7'!E31)/('FORM 3'!D61-'FORM 3'!D56))" +"IF(D11=0,0,'FORM 1'!D52/D11)" +"IF(D11=0,0,'FORM 1'!D60/D11)" +"IF(D11=0,0,('FORM 3'!D58+'FORM 3'!D59)/D11)" +"IF(D11=0,0,('FORM 3'!D61-'FORM 3'!D56)/D11)" +"IF('SCHED 1A'!D46=0,0,('SCHED 1A'!D34))" +"IF(D35=0,0,(E35/D35)-1)" +"IF(DETAILS!D6="""","""",DETAILS!D6)" +"'FORM 1'!D9" +"IF('SCHED 14A'!D11=0,0,('SCHED 14A'!E11/'SCHED 14A'!D11)-1)" +"IF('SCHED 14A'!D11=0,0,('FORM 1'!D11+'FORM 1'!D12+'FORM 1'!D14)/'SCHED 14A'!D11)" +"IF('SCHED 14A'!D11=0,0,('FORM 1'!D32-'FORM 1'!D33)/'SCHED 14A'!D11)" +"IF('SCHED 14A'!D11=0,0,('FORM 1'!D15+'FORM 1'!D16+'FORM 1'!D17+'FORM 1'!D18+'FORM 1'!D24)/'SCHED 14A'!D11)" +"IF('SCHED 14A'!D11=0,0,('FORM 1'!D21+'FORM 1'!D22+'FORM 1'!D23+'FORM 1'!D25+'FORM 1'!D26+'FORM 1'!D27+'FORM 1'!D28+'FORM 1'!D29+'FORM 1'!D34+'FORM 1'!D37+'FORM 1'!D38+'FORM 1'!D39+'FORM 1'!D40+'FORM 1'!D41+'FORM 1'!D42+'FORM 1'!D45+'FORM 1'!D46)/'SCHED 14A'!D11)" +"('SCHED 1A'!D48*'SCHED 1A'!D29)-('FORM 2A'!D23+'FORM 2B'!D23)" +"'FORM 1'!D37-'FORM 2A'!D20-'FORM 2B'!D20" +"'FORM 1'!D39-'FORM 2A'!D21-'FORM 2B'!D21" +"'FORM 1'!D38-'FORM 2A'!D22-'FORM 2B'!D22" +"IF('SCHED 14A'!D11=0,0,'FORM 2B'!D26/'SCHED 14A'!D11)" +"IF('SCHED 14A'!D11=0,0,(('FORM 2B'!D26-'FORM 2B'!D25)/'SCHED 14A'!D11))" +"IF('SCHED 10'!D15=0,0,'SCHED 10'!D11/'SCHED 10'!D15)" +"IF('FORM 2B'!D30=0,0,('FORM 2B'!E26/'FORM 2B'!D26)-1)" +"IF('FORM 2B'!D32=0,0,('FORM 2A'!D14+'FORM 2B'!D16)/'FORM 2B'!D32)" +"IF('FORM 2B'!D31=0,0,('FORM 2B'!E31/'FORM 2B'!D31)-1)" +"IF('FORM 2A'!D32=0,0,('FORM 2A'!D17+'FORM 2A'!D18+'FORM 2A'!D19+'FORM 2B'!D18+'FORM 2B'!D19)*1000/'FORM 2A'!D32)" +"IF('FORM 3'!D61=0,0,'SCHED 14A'!D11/'FORM 3'!D61)" +"IF('FORM 2B'!D34=0,0,('FORM 2B'!D12)/'FORM 2B'!D34)" +"IF('FORM 2B'!D35=0,0,(('FORM 2B'!D26-'FORM 2B'!D12-'FORM 2B'!D25))/'FORM 2B'!D35)" +"IF('SCHED 1A'!D44=0,0,(('FORM 2B'!D12+'FORM 2B'!D25)/('SCHED 1A'!D44+'SCHED 1A'!D45)))" +"IF('SCHED 1A'!D44=0,0,((SUM('FORM 2B'!D13:D24))/('SCHED 1A'!D44+'SCHED 1A'!D45)))" +"IF('FORM 2B'!D34=0,0,(('SCHED 1A'!D44+'SCHED 1A'!D45)/'FORM 2B'!D34))" +"IF('SCHED 1A'!D44=0,0,('FORM 2B'!D32/('SCHED 1A'!D44+'SCHED 1A'!D45)))" +"IF('FORM 2A'!D32=0,""0"",'FORM 2A'!D32/'SCHED 1A'!D46)" +"IF(INDEX(DETAILS,1,1)="""","""",INDEX(DETAILS,1,1))" +"IF(INDEX(DETAILS,2,1)="""","""",INDEX(DETAILS,2,1))" +"IF(INDEX(DETAILS,3,1)="""","""",INDEX(DETAILS,3,1))" +"'SCHED 14A'!D21" +"'SCHED 14A'!D14" +"IF('FORM 3'!D59=0,0,(('FORM 3'!D59/'SCHED 14A'!D11)*100))" +"'SCHED 14A'!D29*100" +"'SCHED 14A'!D26*100" +"IF(B12>0.02,6,IF(B12>=0,3,IF(B12<0,0)))" +"IF(B13>25,6,IF(B13>15,3,IF(B13>0,0,IF(B13<=0,-3))))" +"IF(B14<0.5,-100, IF(B14<1,-50, IF(B14<1.1,0, IF(B14<=1.5,3,IF(B14>1.5, 6)))))" +"IF(B15>5,6,IF(B15>=0,3,IF(B15<-5,-3,IF(B15>-5,0))))" +"IF(B16>3,6,IF(B16>=0,3,IF(B16<0,0)))" +"IF(B17<0,0,IF(B17<50, 6, IF(B17<=100,3,IF(B17>100,0))))" +"SUM(B21:B27)" +"(B28*3)+(C28*2)+D28+E28" +"D78" +"(+D10-F10)/F10" +"10969+D10" +"7642+D12" +"6775+D14" +"D90" +"633+D16" +"D94" +"869+D18" +"D98" +"973+D20" +"+'Statutory Reconciliation'!H36" +"1201+D22" +"2638+D24" +"'Consolidated Results 2'!D9" +"'Consolidated Results 2'!O9" +"'Consolidated Results 2'!D10+'Consolidated Results 2'!D11" +"'Consolidated Results 2'!O10+'Consolidated Results 2'!O11" +"'Consolidated Results 2'!D12" +"'Consolidated Results 2'!O12" +"'Earnings per share '!D37" +"'Earnings per share '!H37" +"'Earnings per share '!D39" +"'Earnings per share '!H39" +"'Consol Bal Sheet'!D47" +"'Consol Bal Sheet'!D47" +"+F38" +"'Earnings per share '!D28/1000000" +"'Earnings per share '!H28/1000000" +"'Capital Structure'!E26" +"'Capital Structure'!E26" +"+'Consolidated Results'!C9+'Global Reinsurance '!D18+'Financial Services'!C10" +"+'Consolidated Results'!C10+'Global Reinsurance '!D19+'Financial Services'!C11" +"+'Consolidated Results'!C11+'Global Reinsurance '!D20+'Financial Services'!C12" +"+'Consolidated Results'!C12+'Financial Services'!C13" +"4261+D84" +"+'Global Reinsurance '!D21" +"137+D85" +"+'Consolidated Results'!C13+'Global Reinsurance '!D22+'Financial Services'!C14" +"840+D87" +"+D82-D84-D85-D86-D87" +"+'Consolidated Results'!C19" +"-8+D91" +"133+D92" +"187+D93" +"+D88+D90+D91-D92-D93" +"124+D96" +"-20+D97" +"+D94+D96+D97" +"'Segment 2003 '!M11" +"C9+E9+G9+I9" +"+C11-C12-C13-C14" +"+'Segment 2003 '!O17" +"+'Financial Services'!G16" +"'Segment 2003 '!M19-'Global Reinsurance '!D24" +"3-8" +"+'Segment 2003 '!Q20+'Global Reinsurance '!D24" +"203+8" +"+'Segment 2003 '!Q21" +"+C18+C15+C19-C21-C22+C20+C17" +"+C23+C25+C26" +"+C9/K9-1" +"+N9/P9-1" +"+'Consolidated Results'!C10/'Consolidated Results'!C9" +"+'Consolidated Results'!C22/('Consolidated Results'!C22+'Consolidated Results'!C23)" +"+'Financial Highlights'!D31" +"+'Financial Highlights'!J31" +"+'Segment 2003 '!Q57" +"+'Segment 2003 (2)'!Q57" +"SUM(D9:D11)" +"+'Segment 2003 '!M57" +"+'Segment 2003 (2)'!M57" +"+H27+F27+D27+J27" +"100+46+10" +"587-516" +"680-516" +"+'Financial Highlights'!D94" +"+'Financial Highlights'!J94" +"-15+D10" +"SUM(D9:D11)" +"+'Financial Highlights'!D96+'Financial Highlights'!D97" +"+'Financial Highlights'!J96+'Financial Highlights'!J97" +"+D12+D13" +"SUM(D17:D21)" +"+D32+D31" +"SUM(F31:F32)" +"2759+369-200" +"2520+555-144" +"2048+893-101" +"2081+56-36" +"1885+503-118" +"SUM(D8:D13)" +"2220+200+29" +"2114+144" +"2181-40+101" +"2235+36" +"1924+118" +"SUM(D14:D22)" +"SUM(D26:D36)" +"8835-720" +"853-40" +"SUM(D42:D43)" +"D37+D44+D39" +"+'Reconciliation Book Value'!D25" +"+E11/$E$19" +"+I11/$I$19" +"+E11/I11-1" +"+I12/$I$19-0.006" +"SUM(E11:E13)" +"+'Global Reinsurance '!O19" +"+'Financial Services 2'!N17" +"+E14+E16+E17+E18" +"+E26/$E$34" +"+I26/$I$34" +"701" +"+'Global Reinsurance '!O20" +"+'Financial Services 2'!N23" +"+E32/$E$34-0.001" +"+I33/$I$34+0.002" +"SUM(E11:K11)" +"SUM(M11:O11)" +"E13-E14-E15-E16" +"+E17+E19+E20+E21-E22-E23" +"69+23" +"+E24+E26+E27" +"SUM(E57:E59)" +"'Segment 2003 '!E11+5131" +"'Segment 2003 '!G11+3850" +"'Segment 2003 '!I11+1087" +"'Segment 2003 '!K11" +"SUM(E11:K11)" +"+'Segment 2003 '!O11+757" +"SUM(M11:O11)" +"'Segment 2003 '!E12+2967" +"'Segment 2003 '!G12+2769" +"'Segment 2003 '!I12+1005" +"'Segment 2003 '!O12+763" +"'Segment 2003 '!E13+2663" +"'Segment 2003 '!G13+2556" +"'Segment 2003 '!I13+791" +"'Segment 2003 '!O13+629" +"'Segment 2003 '!E14+1861" +"'Segment 2003 '!G14+1541" +"'Segment 2003 '!I14+393" +"'Segment 2003 '!O14+466" +"'Segment 2003 '!E15+279" +"'Segment 2003 '!G15+485" +"'Segment 2003 '!I15+153" +"'Segment 2003 '!O15+45" +"'Segment 2003 '!E16+293" +"'Segment 2003 '!G16+356" +"'Segment 2003 '!K16+84" +"'Segment 2003 '!O16+60" +"E13-E14-E15-E16" +"+'Segment 2003 '!I19+11" +"'Segment 2003 '!E20+306" +"'Segment 2003 '!G20+113" +"'Segment 2003 '!I20+63" +"'Segment 2003 '!K20-23" +"'Segment 2003 '!O20+149" +"'Segment 2003 '!E21-6" +"'Segment 2003 '!G21-4" +"'Segment 2003 '!I21+2" +"'Segment 2003 '!E22+22" +"'Segment 2003 '!K22+104" +"'Segment 2003 '!O22+5" +"'Segment 2003 '!E23+129" +"'Segment 2003 '!I23+10" +"'Segment 2003 '!K23-40" +"'Segment 2003 '!O23+28" +"+E17+E19+E20+E21-E22-E23" +"'Segment 2003 '!E26+15" +"'Segment 2003 '!G26-7" +"+'Segment 2003 '!I26+26" +"'Segment 2003 '!K26-8" +"'Segment 2003 '!O26+98" +"'Segment 2003 '!I27+1" +"'Segment 2003 '!O27-26" +"+E24+E26+E27" +"-69-10" +"SUM(E57:E59)" +"'Segment 2003 '!E11" +"D9+F9+H9+J9" +"+D11-D12-D13-D14" +"'Segment 2003 '!E20" +"+D15+D17-D19-D20+D18" +"+D21+D23+D24" +"'Segment 2003 '!E57" +"+'Segment 2003 (2)'!E57" +"SUM(D28:D30)" +"+H34+F34+D34" +"(D9/L9)-1" +"+O9/Q9-1" +"D10/D9" +"+'Segment 2003 '!G11" +"D9+F9+H9+J9" +"+D11-D12-D13-D14" +"+'Segment 2003 '!G20" +"'Segment 2003 '!G21" +"+D15+D17-D19-D20+D18" +"+D21+D24+D23" +"'Segment 2003 '!G57" +"+'Segment 2003 (2)'!G57" +"SUM(D28:D30)" +"+H34+F34+D34" +"(D9/L9)-1" +"+O9/Q9-1" +"+'Insurance-Overseas General '!D10/'Insurance-Overseas General '!D9" +"O10/O9" +"C10+E10+G10+I10" +"+C11+C10" +"SUM(G10:G11)" +"SUM(P9:P11)" +"+C16/C10" +"+C33+C38" +"+'Segment 2003 '!I11" +"D9+F9+H9+J9" +"+D11-D12-D13-D14" +"+D20-D21-D22-D23+D24" +"+D15+D25" +"+'Segment 2003 '!I20" +"+D27+D28+D29-D30-D31" +"+D32+D34+D35" +"+'Segment 2003 '!I57" +"+'Segment 2003 (2)'!I57" +"SUM(D39:D41)" +"+H45+F45+D45+J45" +"32+46+10" +"+'Global Reinsurance '!D9/'Global Reinsurance '!L9-1" +"'Global Reinsurance '!O9/'Global Reinsurance '!Q9-1" +"+'Global Reinsurance '!D10/'Global Reinsurance '!D9" +"D21+F21+H21+J21" +"+D23+D22+D21" +"+D27/D21" +"+'Segment 2003 '!O11" +"C10+E10+G10+I10" +"+C12-C13-C14-C15" +"+'Segment 2003 '!O20" +"+C16+C18-C20-C21+C19" +"+C22+C24+C25" +"'Segment 2003 '!O57" +"+'Segment 2003 (2)'!O57" +"SUM(C29:C31)" +"+C35+E35+G35" +"(C10/K10)-1" +"+N10/P10-1" +"+'Financial Services'!C11/'Financial Services'!C10" +"C11+E11+G11+I11" +"+C12+C11" +"+C29+C34" +"+I34+I29" +"E11/$E$28" +"1611+E11" +"I11/$I$28" +"M11/$M$28" +"1233+E12" +"M12/$M$28+0.0005" +"1077+E13" +"428+E14" +"M14/$M$28-0.002" +"0+E15" +"475+E16" +"SUM(E11:E16)" +"SUM(O11:O16)+0.003" +"3772+E20" +"2220+E21" +"M21/$M$28-0.0005" +"150+E22" +"1489+E23" +"E24/$E$28+0.0005" +"454+E24" +"8+E25" +"SUM(E17+E26)" +"+G26+G17" +"+F11/$F$17" +"SUM(F11:F16)" +"F25/$L$39" +"F28/$L$39-0.001" +"SUM(F25:F36)" +"SUM(H25:H36)+0.001" +"+F37+L31" +"SUM(N12:N16)" +"+D14" +"+D12-D13" +"D19" +"3750+D30" +"6+D31" +"11+D32" +"5+D33" +"0+D34" +"8+D35" +"SUM(D30:D35)" +"+B10-C10" +"+B10-K10" +"SUM(B10:B14)" +"2849-37" +"-508+131" +"-128+131" +"-131+131" +"+D9-E9" +"SUM(D17:D20)" +"+E12+E11+E10" +"+G16+G10" +"I19+I13" +"SUM(I28:I30)" +"E22+E28" +"+E37" +"-'Reinsurance Recoverable 4'!H38" +"-'Reinsurance Recoverable 4'!H31" +"+'Reinsurance Recoverable 4'!H39" +"+'Reinsurance Recoverable 4'!H32" +"SUM(E58:E61)" +"ROUND(E9/D9,3)" +"SUM(D9:D15)" +"ROUND(E10/D10,3)" +"SUM(D10:D16)" +"+D10+F10" +"SUM(D11:F11)" +"+D11/D10" +"+D10-D11" +"+F13+D13" +"+'Consol Bal Sheet'!D8" +"+'Consol Bal Sheet'!D10" +"2520+555-144" +"2941-101" +"2081+56-36" +"1885+503-118" +"+'Consol Bal Sheet'!D13" +"SUM(E9:E12)" +"1467+45" +"8162+2-45-1" +"3319+369+1-200" +"2951+555-144" +"2624+893-101" +"2558+56-36" +"2548+503-118" +"SUM(E16:E23)" +"11946+369" +"10376+555" +"9841+792" +"8566+323" +"3589-200" +"3661-144" +"3623+101-101" +"3265+56-36" +"2880+65+115-118" +"1784-1" +"SUM(E27:E33)" +"15975-1" +"+G11" +"+E37+E38+E39+E40" +"+E41+E42+E43" +"+E12+G12" +"77+E12" +"90+G12" +"-9+E13" +"-53+E14" +"140+G14" +"28+E15" +"18+E16" +"-13+E17" +"9+G17" +"SUM(E12:E17)" +"64+23" +"76+E19" +"+G19" +"SUM(E18:E20)" +"-20+E22" +"-28+G22" +"SUM(E21:E22)" +"'Consol Bal Sheet'!D34" +"'Consol Bal Sheet'!F34" +"+E10+E11" +"'Consol Bal Sheet'!D36" +"'Consol Bal Sheet'!F36" +"'Consol Bal Sheet'!D39" +"575-18" +"'Consol Bal Sheet'!D44-E18" +"SUM(E18:E19)" +"+E20+E16+E14+E11+E10" +"+'Consol Bal Sheet'!D44-'Consol Bal Sheet'!D20" +"+O19-2772" +"+E12/E22" +"(E12+E14)/E22" +"+E12/E23" +"(E12+E14+E16)/(E23)" +"(+E12+E14+E18)/E22" +"+'Segment 2003 '!Q28" +"+F13+E13+D13+G13" +"+'Segment 2003 '!Q26" +"+D13-D14-D15" +"+'Consol Bal Sheet'!D44" +"-575+18" +"SUM(D10:D13)" +"+D14-D15" +"SUM(D19:D21)" +"(+D10+D12)/(D19/1000000)-0.001" +"(+E10+E12)/(E19/1000000)" +"+G10/(G19/1000000)" +"+D14/(D22/1000000)" +"+D16/(D22/1000000)" +"SUM(K9:K13)" +"SUM(K14:K16)" +"+K14/K17" +"+'Financial Highlights'!D20" +"+J26+I26+H26+K26" +"-40-19" +"-82+19" +"SUM(H28:H34)" +"SUM(H26:H34)" +"IF(U39>0,U39,"""")" +"IF(U39>0,U39,"""")" +"IF(U39>0,U39,"""")" +"IF(U39>0,U39,"""")" +"IF(Q32>0,Q32,"""")" +"IF(Q32>0,Q32,"""")" +"IF(Q32>0,Q32,"""")" +"IF(Q32>0,Q32,"""")" +"IF(O88=V108,"""",""*** Check Sums ***"")" +"IF(O88=V108,"""",""*** Check Sums ***"")" +"IF(O88=V108,"""",""*** Check Sums ***"")" +"IF(O88=V108,"""",""*** Check Sums ***"")" +"IF(O88=V108,"""",""*** Check Sums ***"")" +"IF(O88=V108,"""",""*** Check Sums ***"")" +"IF(O88=V108,"""",""*** Check Sums ***"")" +"IF(O88=V108,"""",""*** Check Sums ***"")" +"IF(O88=V108,"""",""*** Check Sums ***"")" +"IF(V108>0,V108,"""")" +"IF(V108>0,V108,"""")" +"IF(V108>0,V108,"""")" +"IF(V108>0,V108,"""")" +"IF(V108>0,V108,"""")" +"IF(V108>0,V108,"""")" +"IF(V108>0,V108,"""")" +"IF(V108>0,V108,"""")" +"IF(V108>0,V108,"""")" +"IF(V108>0,V108,"""")" +"IF(V121=Y89,"" "",""*** Check Sums ***"")" +"IF(V121=Y89,"" "",""*** Check Sums ***"")" +"IF(V121=Y89,"" "",""*** Check Sums ***"")" +"IF(V121=Y89,"" "",""*** Check Sums ***"")" +"IF(V121=Y89,"" "",""*** Check Sums ***"")" +"IF(V121=Y89,"" "",""*** Check Sums ***"")" +"IF(V121=Y89,"" "",""*** Check Sums ***"")" +"IF(V121>0,V121,"" "")" +"IF(V121>0,V121,"" "")" +"IF(V121>0,V121,"" "")" +"IF(V121>0,V121,"" "")" +"IF(V121>0,V121,"" "")" +"IF(V121=Y89,"" "",""*** Check Sums ***"")" +"IF(V121=Y89,"" "",""*** Check Sums ***"")" +"IF(V121=Y89,"" "",""*** Check Sums ***"")" +"IF(V121=Y89,"" "",""*** Check Sums ***"")" +"IF(V121=Y89,"" "",""*** Check Sums ***"")" +"IF(V121=Y89,"" "",""*** Check Sums ***"")" +"IF(V121=Y89,"" "",""*** Check Sums ***"")" +"IF(V121>0,V121,"" "")" +"IF(V121>0,V121,"" "")" +"IF(V121>0,V121,"" "")" +"IF(V121>0,V121,"" "")" +"IF(V121>0,V121,"" "")" +"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")" +"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")" +"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")" +"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")" +"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")" +"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")" +"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")" +"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")" +"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")" +"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")" +"IF(SUM(V31,V37)>0,SUM(V31,V37),"""")" +"IF(SUM(V31,V37)>0,SUM(V31,V37),"""")" +"IF(SUM(V31,V37)>0,SUM(V31,V37),"""")" +"IF(SUM(V31,V37)>0,SUM(V31,V37),"""")" +"IF(SUM(V31,V37)>0,SUM(V31,V37),"""")" +"IF(SUM(V31,V37)>0,SUM(V31,V37),"""")" +"IF(SUM(V31,V37)>0,SUM(V31,V37),"""")" +"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")" +"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")" +"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")" +"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")" +"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")" +"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")" +"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")" +"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")" +"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")" +"IF(M89=U123,"""",""Check Sums - Expenditure Does Not Equal Account Dissection"")" +"IF(SUM(V31,V37)>0,SUM(V31,V37),"""")" +"IF(SUM(V31,V37)>0,SUM(V31,V37),"""")" +"IF(SUM(V31,V37)>0,SUM(V31,V37),"""")" +"IF(SUM(V31,V37)>0,SUM(V31,V37),"""")" +"IF(SUM(V31,V37)>0,SUM(V31,V37),"""")" +"IF(SUM(V31,V37)>0,SUM(V31,V37),"""")" +"IF(SUM(V31,V37)>0,SUM(V31,V37),"""")" +"IF(S2>0,S2,"""")" +"IF(O58>0,(O58/11),"""")" +"IF(O58>0,(O58/11),"""")" +"IF(SUM(M58:N87)>0,SUM(M58:N87),"""")" +"IF(SUM(M58:N87)>0,SUM(M58:N87),"""")" +"IF(SUM(O58:Q87)>0,SUM(O58:Q87),"""")" +"IF(SUM(O58:Q87)>0,SUM(O58:Q87),"""")" +"IF(SUM(O58:Q87)>0,SUM(O58:Q87),"""")" +"IF(SUM(O88,R88,Y88)>0,SUM(O88,R88,Y88),"""")" +"IF(SUM(O88,R88,Y88)>0,SUM(O88,R88,Y88),"""")" +"IF(SUM(O88,R88,Y88)>0,SUM(O88,R88,Y88),"""")" +"IF(SUM(O88,R88,Y88)>0,SUM(O88,R88,Y88),"""")" +"IF(SUM(O88,R88,Y88)>0,SUM(O88,R88,Y88),"""")" +"IF(SUM(R88,Y88)>0,SUM(R88,Y88),"""")" +"IF(SUM(R88,Y88)>0,SUM(R88,Y88),"""")" +"IF(SUM(R88,Y88)>0,SUM(R88,Y88),"""")" +"IF(S2>0,S2,"""")" +"IF(SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107)>0,SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107),"""")" +"IF(SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107)>0,SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107),"""")" +"IF(SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107)>0,SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107),"""")" +"IF(SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107)>0,SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107),"""")" +"IF(SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107)>0,SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107),"""")" +"IF(SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107)>0,SUM(V108/11),"""")" +"IF(SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107)>0,SUM(V108/11),"""")" +"IF(SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107)>0,SUM(V108/11),"""")" +"IF(SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107)>0,SUM(V108/11),"""")" +"IF(SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107)>0,SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107),"""")" +"IF(SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107)>0,SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107),"""")" +"IF(SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107)>0,SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107),"""")" +"IF(SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107)>0,SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107),"""")" +"IF(SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107)>0,SUM(U28,U29,U30,U98,U99,U100,U101,U102,U103,U104,U105,U106,U107),"""")" +"IF(SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120)>0,SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120),"""")" +"IF(SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120)>0,SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120),"""")" +"IF(SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120)>0,SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120),"""")" +"IF(SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120)>0,SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120),"""")" +"IF(SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120)>0,SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120),"""")" +"IF(SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120)>0,SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120),"""")" +"IF(SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120)>0,SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120),"""")" +"IF(SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120)>0,SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120),"""")" +"IF(SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120)>0,SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120),"""")" +"IF(SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120)>0,SUM(U34,U35,U36,U111,U112,U113,U114,U115,U116,U117,U118,U119,U120),"""")" +"IF(SUM(V121,V108)>0,SUM(V121,V108),"""")" +"IF(SUM(V121,V108)>0,SUM(V121,V108),"""")" +"IF(SUM(V121,V108)>0,SUM(V121,V108),"""")" +"IF(SUM(V121,V108)>0,SUM(V121,V108),"""")" +"IF(SUM(V121,V108)>0,SUM(V121,V108),"""")" +"IF(SUM(V121,V108)>0,SUM(V121,V108),"""")" +"IF(SUM(V121,V108)>0,SUM(V121,V108),"""")" +"IF(SUM(V121,V108)>0,SUM(V121,V108),"""")" +"IF(SUM(V121,V108)>0,SUM(V121,V108),"""")" +"IF(SUM(V121,V108)>0,SUM(V121,V108),"""")" +"IF(SUM(V121,V108)>0,SUM(V121,V108),"""")" +"IF(SUM(V121,V108)>0,SUM(V121,V108),"""")" +"IF(SUM(V121,V108)>0,SUM(V121,V108),"""")" +"IF(SUM(V121,V108)>0,SUM(V121,V108),"""")" +"+C18+C17+C16+C15" +"IF(H20>0,H20+K20,0)" +"C20*H20" +"N20*C20" +"C20*F20" +"I20" +"H21*C21" +"I$21" +"L$20" +"SUM(C20:C32)" +"R33" +"P33" +"Q33" +"H33*12" +"(N41/C33)/12" +"SUM(N40:N42)" +"1-((N40-N44)/N40)" +"N43-SUM(N44:N46)" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"SUM(K58:K67)" +"1-((N48-K70)/N48)" +"K70" +"SUM(K74:K76)" +"SUM(K80:K87)" +"SUM(K92:K98)" +"N101/R33" +"(N107/C33)" +"N111/C33" +"SUM(N68,N71,N77,N88,N99,N101,N103,N105,N107,N109)" +"N48-N111" +"N113/N114" +"N113-N114" +"+C18+C17+C16+C15" +"IF(H20>0,H20+K20,0)" +"C20*H20" +"N20*C20" +"C20*F20" +"I20" +"H21*C21" +"I$21" +"L$20" +"SUM(C20:C32)" +"R33" +"P33" +"Q33" +"H33*12" +"(N41/C33)/12" +"SUM(N40:N42)" +"1-((N40-N44)/N40)" +"N43-SUM(N44:N46)" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"SUM(K58:K67)" +"1-((N48-K70)/N48)" +"K70" +"SUM(K74:K76)" +"SUM(K80:K87)" +"SUM(K92:K98)" +"N101/R33" +"(N107/C33)" +"N111/C33" +"SUM(N68,N71,N77,N88,N99,N101,N103,N105,N107,N109)" +"N48-N111" +"N113/N114" +"N113-N114" +"B7" +"B7" +"B7" +"B7" +"B7" +"B7" +"B7" +"B7" +"B7" +"B7" +"B7" +"B7" +"B7" +"B7" +"B12" +"B12" +"B12" +"B12" +"B12" +"B12" +"B12" +"B12" +"B12" +"B12" +"B12" +"B12" +"B12" +"B12" +"C10" +"C10" +"C10" +"C10" +"C10" +"C10" +"C10" +"C10" +"C10" +"C10" +"C10" +"C10" +"C10" +"C10" +"C10" +"C10" +"C10" +"L6" +"L6" +"L6" +"L6" +"L6" +"L6" +"L6" +"L6" +"L6" +"L6" +"L6" +"L6" +"L6" +"L6" +"K7" +"K7" +"K7" +"K7" +"B7" +"B7" +"B7" +"B7" +"B7" +"B7" +"B7" +"B7" +"B7" +"B7" +"B7" +"B7" +"C10" +"C10" +"C10" +"C10" +"C10" +"C10" +"C10" +"C10" +"C10" +"C10" +"C10" +"C10" +"B12" +"B12" +"B12" +"B12" +"B12" +"B12" +"B12" +"B12" +"B12" +"B12" +"B12" +"B12" +"L6" +"L6" +"L6" +"L6" +"L6" +"L6" +"L6" +"L6" +"L6" +"L6" +"L6" +"L6" +"SUM(C11:C13)" +"1861585-C14-C16" +"+C14+C16+C18" +"1179859-C24-C25-C27" +"SUM(C24:C27)" +"SUM(C33:C42)" +"+C28+C30+C43" +"SUM(C11:C12)" +"SUM(C16:C18)" +"+C13-C19" +"C24+C28" +"C24+C28+C32" +"SUM(C49:C54)" +"42499+3+150+29" +"40461+8+40+46" +"39540" +"36357+56+291" +"C10+C12" +"12151+558" +"11248+404" +"U59/U61" +"+AI20/29536" +"11652/28808" +"U59/U63" +"+AI20/29568" +"+AK20/28840" +"333371-E28-G28-I28" +"1702771-1678174" +"1590111-1574153+I29" +"1574153-1521337+K29" +"1521337-1351157+M29" +"1351157-1316827" +"1316827-1229694" +"1229694-1202442+1127" +"1202442-1089384+7547-54" +"1089384-1056863" +"1056863-1037870" +"951745-944245" +"+AI34-AK34" +"863710-646457+3464" +"646457-599147+3311" +"599147-511132" +"511132-413273" +"413273-263957" +"263957-153605" +"96532+57073" +"1577822+100352" +"427214+524531" +"599147+47310" +"511132+88015" +"29+35" +"21+14" +"I10" +"7366+41" +"7313+39" +"6741+36" +"6236+36" +"5907+36" +"5432+29" +"3293+5" +"3481+15" +"2948+11" +"2573+14" +"SUM(C54:C58)" +"+C8/C11" +"+C9/C11" +"SUM(C8:C9)" +"SUM(E8:E10)" +"C11*C13" +"C18*C19" +"C15+C21" +"+C24/C28" +"1070509+75009" +"+C24+C26" +"SUM(E24:E26)" +"+C26" +"+C33/C34" +"+C33" +"1504556+78210" +"SUM(E49:E54)" +"E55/E55" +"G55/E55" +"I55/E55" +"SUM(C10:C18)" +"SUM(C23:C25)" +"C28+C21" +"SUM(C33:C35)" +"C37+C30" +"13442+34" +"10280+48" +"SUM(C11:C18)" +"E19/E23" +"4383+436+914" +"4774+262+960" +"4387+31+62" +"3702+26+73" +"7283-73" +"6953+48+115" +"1272-40" +"7259-210" +"SUM(I12:I23)" +"SUM(I26:I39)" +"I24+I40" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"SUM(I78:I86)" +"I76+I87" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"SUM(I115:I121)" +"I88+I122" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"SUM(I161:I170)" +"SUM(I173:I178)" +"SUM(I171-I179)" +"I181+I182+I183" +"SUM(I185:I186)" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"E213+E214" +"E215+E216+E217" +"SUM(E221:E223)" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"SUM(I261:I277)" +"SUM(I278:I297)" +"SUM(I311:I321)" +"I339+I322+I298" +"SUM(K370:K373)" +"SUM(K12:K24)" +"SUM(K27:K44)" +"SUM(K25+K45)" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"SUM(K69:K84)" +"SUM(K87:K95)" +"K85+K96" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"SUM(K97+K139)" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"14554+754" +"9307+5454" +"SUM(K182:K191)" +"SUM(K194:K199)" +"SUM(K192-K200)" +"SUM(K202:K205)" +"SUM(K206:K207)" +"SUM(K208/K212)" +"38964+1674" +"16947+15640" +"SUM(K259:K261)" +"SUM(E297:O297)" +"E297+E298" +"E299+E300+E302+E303+E301" +"G303+G302+G301+G300+G299" +"SUM(I303)" +"SUM(M299:M303)" +"E324+E325+E327" +"G324+G325+G326+G327" +"O331+O333+O334" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"SUM(K353:K373)" +"SUM(K401:K407,K374:K388)" +"SUM(K410:K424)" +"SUM(K447:K455,K427:K435)" +"K408+K425+K456" +"SUM(M467:M469)" +"SUM(B9:B10)" +"SUM(B14:B21)" +"SUM(B9+B24)" +"SUM(B27-B23)" +"SUM(B11+B22)" +"SUM(C30-B30)" +"SUM(C14:C15)" +"SUM(C18:C21)" +"+C17+C13" +"SUM(C29:C31)" +"+C330" +"+C36+C34+C28" +"+E36+E28+E34" +"SUM(C55:C60)" +"+E54" +"SUM(C62:C69)" +"SUM(H54:H69)" +"+H70-E120" +"+C72" +"1416" +"+C61+C54+C71" +"SUM(C79:C91)" +"476555.8+3116.33" +"103735.39+26083.05+11314.95" +"119787.63+23296.62+7810.26+39259.95+700.75+9833.86" +"5391.07+1100+386269.71+19556" +"401702.82+57330.93" +"+C92+C78" +"+C74-C100" +"SUM(C122:C125)" +"-26907-7561074" +"+E120+E121" +"+C64" +"+C84" +"SUM(E131:E132)" +"SUM(E138:E141)" +"+C31-E31" +"+C136+C129+C117" +"+E147" +"+C144+C145" +"+C147-C532" +"SUM(C235:C239)" +"+C234-C241" +"+C235-C242" +"SUM(C251:C255)" +"+E277" +"+E280" +"-C289" +"SUM(C266:C268)" +"-16647" +"+C280" +"SUM(C313:C314)" +"+C102" +"SUM(C324:C329)" +"+E344+E335-E338" +"+C352+C362" +"+E352+E356+E362" +"+C469-C467" +"SUM(E473:E490)" +"+C102" +"+C83" +"-C66" +"-C64" +"-C63" +"+E18-C18" +"-E37+C37" +"+C38-E38" +"SUM(C504:C510)" +"+C272" +"+C39" +"+C21" +"+C20" +"+'Financial Statements '!E54" +"+'Financial Statements '!E61" +"+C15+C16" +"+'Financial Statements '!C100" +"+C17-C18" +"+'Financial Statements '!C14" +"-'Financial Statements '!C34" +"+'Financial Statements '!C17-'Financial Statements '!C36" +"SUM(E23:E27)" +"+'Financial Statements '!C117" +"+'Financial Statements '!C129" +"+'Financial Statements '!C136" +"SUM(C32:C34)" +"+'Financial Statements '!C28/'Financial Statements '!C23" +"+'Financial Statements '!C17/'Financial Statements '!C36" +"SUM(C5:C10)" +"SUM(C15:C27)" +"SUM(F156:F162)" +"37*7" +"42*7" +"SUM(A172:A180)" +"SUM(J16:J23)" +"SUM(K14:K19)" +"K22" +"SUM(K26:K28)" +"K35+K23+K20+K29" +"SUM(K40:K46)" +"K37-K47" +"F9" +"K51+K49" +"SUM(C6:C12)" +"SUM(C16:C28)" +"IF(A2=A1,0,1)" +"SUM(C2:C5)" +"SUM(F5:F9)" +"SUM(G4:G12)" +"SUM(H2+G13)" +"SUM(F18:F26)" +"SUM(F18:F29)" +"SUM(H14-G30)" +"SUM(G36:G37)" +"SUM(H34+G38)" +"SUM(G41:G43)" +"SUM(H39-G44)" +"SUM(H54-(G56+G57))" +"SUM(G77:G77)" +"SUM(H75+G78)" +"SUM(H79-G81)" +"SUM(H111+(G112+G113))" +"SUM(G118:G124)" +"+I7" +"+B9*B10" +"+E13" +"+E14/360" +"+G14*B11" +"+D19" +"+B9" +"+E30+C30-B30" +"+D25" +"+D30" +"+B34/C34" +"+D30" +"+B34+B35" +"+D30" +"+ C40/360*B34" +"+D30" +"+B9" +"+B44 - C44" +"+D19" +"+IF(E44<0,E44,0)" +"+D20" +"+G50*F50" +"+IF(E44>=0,E44,0)" +"+D36" +"+H52/F52" +"+D21" +"+B56-E56+D56" +"+B36" +"+H52" +"+B11" +"+C56" +"+C61-C62" +"0.05*C61" +"SUM(C65:C71)" +"0.05*(C92+D92)/2" +"+C63-C72-C73-C74" +"+IF(C76>0,0.35*C76,0)" +"+C86+E86" +"+D139" +"+F15" +"+D87-C87" +"+D21" +"+H52" +"SUM(C86:C89)" +"+C93+-1*C73" +"SUM(C90:C95)" +"SUM(D90:D94)" +"+I40" +"SUM(D100)" +"+C110" +"+C78" +"+C96-C103-C101" +"+D106+D108" +"+C110+C100+C103" +"+D110+D101+D103" +"+D108" +"+C73" +"+IF(E87>0,-1*E87,E87)" +"+E100" +"SUM(D118:D125)" +"+IF(E94>0,-1*E94,E94)" +"+IF(E92>0,-1*E92,E92)" +"SUM(D129:D130)" +"+E103" +"+E107" +"+D109" +"SUM(D134:D136)" +"+D126+D131+D137" +"+Summary!D9" +"+Summary!D10" +"+Summary!D11" +"+Summary!D30" +"+Summary!D32" +"+Summary!D31" +"+'Baltimore MD'!$D$2*1000" +"+'Atlanta GA'!$D$2*1000" +"+'New York City'!$D$2*1000" +"+'Orange County CA'!$D$2*1000" +"+'Omaha NE'!$D$2*1000" +"+Philadelphia!$D$2*1000" +"+'Rural CO'!$D$2*1000" +"+'Baltimore MD'!$G$2*1000" +"+'Atlanta GA'!$G$2*1000" +"+'New York City'!$G$2*1000" +"+'Orange County CA'!$G$2*1000" +"+'Omaha NE'!$G$2*1000" +"+Philadelphia!$G$2*1000" +"+'Rural CO'!$G$2*1000" +"+'Baltimore MD'!$D$6" +"+'Atlanta GA'!$D$6" +"+'New York City'!$D$6" +"+'Orange County CA'!$D$6" +"+'Omaha NE'!$D$6" +"+Philadelphia!$D$6" +"+'Rural CO'!$D$6" +"+'Baltimore MD'!$D$23" +"+'Atlanta GA'!$D$23" +"+'New York City'!$D$23" +"+'Orange County CA'!$D$23" +"+'Omaha NE'!$D$23" +"+Philadelphia!$D$23" +"+'Rural CO'!$D$23" +"+A31" +"CONCATENATE(TEXT('Baltimore MD'!$D$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Atlanta GA'!$D$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('New York City'!$D$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Orange County CA'!$D$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Omaha NE'!$D$25,""0.00""),"":1"")" +"CONCATENATE(TEXT(Philadelphia!$D$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Rural CO'!$D$25,""0.00""),"":1"")" +"+'Baltimore MD'!$D$29" +"+'Atlanta GA'!$D$29" +"+'New York City'!$D$29" +"+'Orange County CA'!$D$29" +"+'Omaha NE'!$D$29" +"+Philadelphia!$D$29" +"+'Rural CO'!$D$29" +"+'Baltimore MD'!$E$6" +"+'Atlanta GA'!$E$6" +"+'New York City'!$E$6" +"+'Orange County CA'!$E$6" +"+'Omaha NE'!$E$6" +"+Philadelphia!$E$6" +"+'Rural CO'!$E$6" +"+K9" +"+'Baltimore MD'!$E$23" +"+'Atlanta GA'!$E$23" +"+'New York City'!$E$23" +"+'Orange County CA'!$E$23" +"+'Omaha NE'!$E$23" +"+Philadelphia!$E$23" +"+'Rural CO'!$E$23" +"CONCATENATE(TEXT('Baltimore MD'!$E$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Atlanta GA'!$E$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('New York City'!$E$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Orange County CA'!$E$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Omaha NE'!$E$25,""0.00""),"":1"")" +"CONCATENATE(TEXT(Philadelphia!$E$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Rural CO'!$E$25,""0.00""),"":1"")" +"+'Baltimore MD'!$E$29" +"+'Atlanta GA'!$E$29" +"+'New York City'!$E$29" +"+'Orange County CA'!$E$29" +"+'Omaha NE'!$E$29" +"+Philadelphia!$E$29" +"+'Rural CO'!$E$29" +"+'Baltimore MD'!$F$6" +"+'Atlanta GA'!$F$6" +"+'New York City'!$F$6" +"+'Orange County CA'!$F$6" +"+'Omaha NE'!$F$6" +"+Philadelphia!$F$6" +"+'Rural CO'!$F$6" +"+'Baltimore MD'!$F$23" +"+'Atlanta GA'!$F$23" +"+'New York City'!$F$23" +"+'Orange County CA'!$F$23" +"+'Omaha NE'!$F$23" +"+Philadelphia!$F$23" +"+'Rural CO'!$F$23" +"CONCATENATE(TEXT('Baltimore MD'!$F$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Atlanta GA'!$F$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('New York City'!$F$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Orange County CA'!$F$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Omaha NE'!$F$25,""0.00""),"":1"")" +"CONCATENATE(TEXT(Philadelphia!$F$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Rural CO'!$F$25,""0.00""),"":1"")" +"+'Baltimore MD'!$F$29" +"+'Atlanta GA'!$F$29" +"+'New York City'!$F$29" +"+'Orange County CA'!$F$29" +"+'Omaha NE'!$F$29" +"+Philadelphia!$F$29" +"+'Rural CO'!$F$29" +"+'Baltimore MD'!$G$6" +"+'Atlanta GA'!$G$6" +"+'New York City'!$G$6" +"+'Orange County CA'!$G$6" +"+'Omaha NE'!$G$6" +"+Philadelphia!$G$6" +"+'Rural CO'!$G$6" +"+'Baltimore MD'!$G$23" +"+'Atlanta GA'!$G$23" +"+'New York City'!$G$23" +"+'Orange County CA'!$G$23" +"+'Omaha NE'!$G$23" +"+Philadelphia!$G$23" +"+'Rural CO'!$G$23" +"CONCATENATE(TEXT('Baltimore MD'!$G$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Atlanta GA'!$G$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('New York City'!$G$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Orange County CA'!$G$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Omaha NE'!$G$25,""0.00""),"":1"")" +"CONCATENATE(TEXT(Philadelphia!$G$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Rural CO'!$G$25,""0.00""),"":1"")" +"+'Baltimore MD'!$G$29" +"+'Atlanta GA'!$G$29" +"+'New York City'!$G$29" +"+'Orange County CA'!$G$29" +"+'Omaha NE'!$G$29" +"+Philadelphia!$G$29" +"+'Rural CO'!$G$29" +"+'Baltimore MD'!$G$3" +"+'Atlanta GA'!$G$3" +"+'New York City'!$G$3" +"+'Orange County CA'!$G$3" +"+'Omaha NE'!$G$3" +"+Philadelphia!$G$3" +"+'Rural CO'!$G$3" +"+K24" +"CONCATENATE(TEXT('Baltimore MD'!$I$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Atlanta GA'!$I$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('New York City'!$I$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Orange County CA'!$I$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Omaha NE'!$I$25,""0.00""),"":1"")" +"CONCATENATE(TEXT(Philadelphia!$I$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Rural CO'!$I$25,""0.00""),"":1"")" +"+'Baltimore MD'!$I$29" +"+'Atlanta GA'!$I$29" +"+'New York City'!$I$29" +"+'Orange County CA'!$I$29" +"+'Omaha NE'!$I$29" +"+Philadelphia!$I$29" +"+'Rural CO'!$I$29" +"SUM(B25:C25)" +"+D5-E5" +"+J7+J8+J9+1" +"+K7+K8+K9" +"SUM(L7:L9)" +"+Q45" +"SUM(P10:P16)" +"+D10-E10+1" +"SUM(J13:J18)" +"+D10+D8+D5" +"+D12+D14" +"SUM(P22:P27)" +"+J11+J5" +"+J20-J22" +"+K20-K22+1" +"+D20+D25+D24+D23+D22" +"+E20+E25+E24+E23+E22-1" +"+J30+J31" +"SUM(P31:P39)" +"+D31+D30+D28" +"+J33+J36+J37" +"-78362" +"+J39+J28" +"+K39+K28+1" +"+P41+P29+P19+P8" +"+P43+P5" +"+D42-D45" +"+J56+J57+J58+J59" +"+Q95" +"SUM(P60:P66)" +"+D59-E59-1" +"+J61+J54" +"+D80+D79+D77" +"+J90+J78+1" +"+K90+K78" +"+P91+P79+P69+P57" +"+P93+P54" +"+E5-D5" +"+J7+J8+J9" +"SUM(P10:P16)" +"SUM(J13:J18)" +"+D10+D8+D5" +"+D12+D14" +"SUM(P22:P27)" +"+J11+J5" +"+J20-J22" +"+D20+D25+D24+D23+D22" +"+J30+J31" +"SUM(P31:P39)" +"+D31+D30+D28" +"+J33+J36+J37" +"+J39+J28" +"+P41+P29+P19+P8" +"+P43+P5" +"+J56+J57+J58+J59" +"SUM(P60:P66)" +"+D60+D57+D54" +"+J61+J54" +"SUM(P81:P90)" +"+D81+D80+D78" +"+J90+J78" +"+P92+P79+P69+P57" +"+P94+P54" +"(4/3)*12.8/((811.2+772.1)/2)" +"(4/3)*5.283/((811.2+772.1)/2)" +"C29/C32" +"C30/C32" +"C38/C32" +"C35/C32" +"C36/C32" +"C34/C32" +"F18*F32" +"F19*F32" +"B32-B30-B29" +"F20*F32" +"D32*(1+F22)" +"F32*(1+G22)" +"D34*(1+F21)" +"F34*(1+G21)" +"F37-F34-F36" +"D32-D38-D34-D35" +"F25*F32" +"SUM(C34:C36)" +"F32-F38" +"F23*F32" +"F8*(F29+B29)/2" +"G8*(G29+F29)/2" +"F9*(F30+D30)/2" +"F10*(F34+D34)/2" +"G10*(G34+F34)/2" +"F12*(F29+D29)/2" +"G12*(G29+F29)/2" +"F15*(F32+D32)/2" +"G15*(G32+F32)/2" +"F14*(F32+D32)/2" +"G14*(G32+F32)/2" +"F40+F41-F42-F43-F44+F45-F46" +"F48*F16" +"F48-F49" +"F51-(F38-D38)" +"G51-(G38-F38)" +"B51-B1*97909" +"D51-$B1*B38" +"F51-$B$1*D38" +"G51-$B$1*F38" +"NPV($B$1,F56,G56,H56)" +"H56*1.02/($B$1-0.02)" +"H59/(1+$B$1)^3" +"D38+D57+D60" +"D62/D63" +"B14/((B6+B8+C6+C8)/2)" +"-B15/((B10+B9+C10+C9)/2)" +"B20/((B6+C6)/2)" +"-B18/((B5+C5)/2)" +"B17/((B5+C5)/2)" +"-B24/B23" +"B6/B5" +"B8/B5" +"(B5-B6-B8)/B5" +"B9/C9-1" +"B5/C5-1" +"B11/B5" +"B10/B5" +"(B5-B9-B10-B11)/B5" +"B9/B5" +"-B18/(B16+B17)" +"B26/((B5+C5)/2)" +"B26/((B11+C11)/2)" +"387+(14*4)" +"515+(14*4)" +"140.642622+14" +"127.101524+14" +"37.423454+14" +"92.960403+22" +"398.128003+64" +"77+12" +"26+8" +"-32.642622-2" +"-8.10152400000001+1" +"15.310546+1" +"6.039597+3" +"-19.3940029999999+2" +"507+(14*4)+12" +"524+(14*4)+8" +"67+14-2" +"154+14+1" +"133+14" +"90+22+3" +"444+64+2" +"17763+12" +"19118+(14*4)+8" +"3626+14-2" +"4535+14+1" +"4157+14" +"4296+22+3" +"16614+64+2" +"1232-12" +"-367-(14*4)-8" +"665-14+2" +"-252-14-1" +"-105-14" +"86-22-3" +"394-64-2" +"446-22" +"-70-22" +"437-5" +"-124-5" +"-45-5" +"229-9" +"497-24" +"SUM(M9:M11)" +"1314+2" +"87+1" +"+M9-M15" +"SUM(L29:O29)" +"1114.5-40.3-2-1" +"SUM(M29:M30)" +"19" +"+E37-E33-E34-E35" +"+J37-J35-J34-J33" +"121-103-19-9" +"631-524-11-36+6" +"136+1" +"152+3" +"139-6" +"163+5" +"590+3" +"156+1" +"116+5" +"631+6" +"121-1" +"174.08-4.798-0.309+6.533" +"+E18+E26+E31+E37+E39+E42+E44" +"+E12-E46" +"+E51-E53+E54" +"+G51-G53+G54+#REF!" +"+F21/F9" +"+N31/N12" +"+N53/N51" +"176-65" +"SUM(F9:I9)" +"2093+1" +"441-1" +"38+417+1" +"SUM(F9:F12)" +"184-1" +"93-3" +"181+11" +"242+1" +"51-1" +"+F22-F18-F19-F20" +"167" +"+F18/F9" +"B56" +"F6" +"F6" +"F6" +"F6" +"B5/F6" +"C5/F6" +"D5/F6" +"E5/F6" +"F5/F6" +"B5-B7" +"B5*0.15" +"F12/4" +"F12/4" +"F12/4" +"F12/4" +"(F76*0.11)" +"(F77*0.09)" +"SUM(B11:B18)" +"B8-B19" +"SUM(B20:E20)" +"B20*0.34" +"B20-B22" +"SUM(G30:G41)" +"F44*(B30*0.01)" +"F44*(C30*0.01)" +"F44*(D30*0.01)" +"F44*(E30*0.01)" +"F5*(G30*0.01)" +"F5*(G31*0.01)" +"F5*(G32*0.01)" +"F5*(G33*0.01)" +"F5*(G34*0.01)" +"F5*(G35*0.01)" +"F5*(G36*0.01)" +"F5*(G37*0.01)" +"F5*(G38*0.01)" +"F5*(G39*0.01)" +"F5*(G40*0.01)" +"F5*(G41*0.01)" +"F61+B24" +"B62+C24" +"E62" +"B7*0.25" +"SUM(B62:B63)" +"B69" +"($F68/4)" +"(-F67)*0.08" +"(+B67+B68)" +"$F70" +"B69+B70" +"B64+B71" +"B73-B78" +"(+B24/+B79)*100" +"(B24/B73)*100" +"(+B64/+B76)" +"(+B64-B63)/B76" +"B78/+B79" +"B79/+B71" +"(B24/B5)*100" +"(B5/B73)" +"(B73/B79)" +"(F76*0.11)" +"(F77*0.09)" +"F62+B134" +"B115*0.06" +"B117*0.25" +"SUM(B172:B174)" +"F69" +"F69" +"F70" +"(+B134/+B190)*100" +"(B134/B184)*100" +"(B134/B115)*100" +"(B115/B184)" +"F76*0.11" +"F77*0.09" +"F178" +"F178" +"F70" +"+F297+F298" +"IF(ISBLANK(D14),"""",VLOOKUP(D14,Sheet2!B5:C162,2))" +"SUM(G5:I5)" +"217016188+74923" +"M5+K5-G5-I5" +"69865580+1665775" +"43035239+18511296" +"SUM(E5:E14)" +"SUM(E34:E36)" +"E38+E52+E66" +"SUM(E131:E138)" +"SUM(E144:E150)" +"667551924-27113-126307-241391" +"378066232-27113-126307-241391" +"E16+E30+E68+E83+E97+E112+E127+E140+E152+E156+E170+E184" +"SUM(G5:I5)" +"53551931.59+1539873.2" +"40550940.32+1404857.77" +"13997041.92+135015.43" +"37905998.33+17923635.6" +"33115818.21+8935845.26" +"17536897.7+9052789.81" +"1263371.23-1263371.23" +"-7407861.79-1263371.23" +"42520896.61" +"42725578.74+1263371.23" +"36016783.03+1263371.23" +"SUM(E5:E14)" +"31853446.41+19598613.19-822062.79" +"4511568.27+5669869.53-393280.81" +"27341878.14+19396337-428781.98" +"11889.55+1124.62" +"1910249.77+208437.02" +"50149.51+72017.81" +"1860100.26+136365.21" +"28141979.09+1263371" +"16882008.37+1263371" +"7808000-1263371" +"2609407.37+286521" +"2490377.43+286521" +"SUM(E34:E36)" +"1207195.67+174139.87" +"809381.86+93901.33" +"397813.81+80238.54" +"87992409.17+985902.01" +"47881351.81+452501.08" +"45683858.51+533400.93" +"663131.28+30500.25" +"235474.07+30500.25" +"100659.19" +"23039013.84+28743.78" +"5730916.85+14919.85" +"17308676.47+13823.93" +"E38+E52+E66" +"0" +"1960996.7+2883350.38" +"407572.69+502713.13" +"1553924.01+2380637.25" +"25881751.5+18216.73" +"13118854.53+11382.15" +"12754226.97+6834.58" +"1056389.03+101.81" +"584442.69+101.81" +"1334950.33+42104.43" +"690199.61+24134.36" +"644750.72+17970.07" +"117535.07+0" +"2647205.41+16719.59" +"1003977.01+329.55" +"1760993.47+16390.04" +"27749.54+0" +"40820993.06+1367286.94" +"19859501.69+456508.3" +"21018214.99+910778.64" +"230077.39+0" +"1192397.65+33157.79" +"1052652.87+33157.79" +"176680.63+0" +"1692427.32" +"357302.5+0" +"1507435" +"2500010.7+4371.33" +"3934623.58+4371.33" +"336036.91+34911.59" +"430083.01+34911.59" +"SUM(N120:O120)" +"SUM(O120:O120)" +"2729079.85+102509" +"2762411.32+102509" +"18199912.1+4911812" +"10292657.21+107047.22" +"32115771.32-127.9+4911812-102509" +"SUM(E131:E138)" +"64463690.19+3950000-13946841.62" +"13216532.67-80912.92" +"55793416.82+3950000-13861597.55" +"555747669.3+13946841.62-4311812" +"252537981.26+80912.92" +"314454779.25+13861597.55-4311812" +"916832.63+12762.93" +"324344.33+0" +"1154442.96+12762.93" +"2037255.56+92740.49" +"720872.62+48747.81" +"1340799.53+43992.68" +"1474827.74+248305.38" +"1336994.59+128732.62" +"1822400.81+143371.19" +"520358.11-115055.24" +"348389.07-115055.24" +"189021.87+20485.59" +"6796.95+1000" +"182224.92+19485.59" +"E16+E30+E68+E83+E97+E112+E127+E140+E153+E157+E171+E185" +"SUM(G5:I5)" +"47168129.38+1473907.28" +"36165707.89+1392627.39" +"11572184.7+81546.69" +"569763.21+266.8" +"19421663.83+34482632.3" +"29590308.46+8683005.96" +"16338097.73+10845964.44" +"11445773.89+107306.57" +"1820304.96-1820304.96" +"-6034184.36-1820304.96" +"36236174.54+1820304.96" +"29798555.49+1820304.96" +"SUM(E5:E14)" +"32587235+20956926.22" +"3773015.64+8922317.63" +"28815910.84+17320484.51" +"1691.48+5285875.92" +"1898.34-1258.59" +"3549538.27+130420.1" +"298793.53+70528.17" +"3250744.74+59891.93" +"25929499.16+1820304.96" +"15481647.8+1820304.96" +"8099000-1820304.96" +"2598934.4+438078" +"2438887.21+438078" +"SUM(E34:E36)" +"1608784.3+222727.87" +"1050749.5+122769.85" +"558199.44+99930.69" +"164.64-27.33" +"79437265.99+517300.93" +"44740675.86+263377.78" +"39424764.37+254403.15" +"4728174.24+480" +"215775.51" +"18444642.76+18609.22" +"5891049.03+11796.74" +"12553855.73+6812.48" +"SUM(E55:E63)" +"E38+E52+E65" +"0" +"1701593.26+980926.32" +"402311.68+340997.66" +"1299281.58+639928.66" +"19244380.63-3245.88" +"11126579.67+2328.96" +"8127733.2-5574.84" +"917330.54+555289.3" +"364196.34+555289.3" +"530465.69+64468.12" +"287539.87+1219.78" +"242925.82+63248.34" +"2086336.48+73758.97" +"791253.17+31177.62" +"1312854.37+42581.35" +"35593069.63+444284.87" +"17862413.48+256441.71" +"17991935.18+187917.1" +"23335.19+73.94" +"1350882.82+24786.26" +"1186898.33+24786.26" +"683854.55" +"395906.19" +"1035290.12" +"3968138.5+14707.84" +"1739501.2+220.24" +"1779405.28+959.1" +"3928341.91+13968.98" +"606157+27975.36" +"344097.65+0" +"573635.47+27975.36" +"1766988.5+68391.56" +"1018099.47+87015.61" +"1844266+6145.42" +"1095376.97+24769.47" +"SUM(E130:E137)" +"SUM(E143:E149)" +"1514991.04+44693.16" +"305190.44+0" +"1231149.61+44693.16" +"1652161.1+31792.14" +"710178.65+15958.97" +"945182.45+15833.17" +"1273052.91+363011.74" +"1180792.49+86911.92" +"1682915.19+296420.78" +"1590654.77+20320.96" +"605478.95+99716.13" +"121800.72+9250" +"483678.23+90466.13" +"699029.27+11410.2" +"348831.38+0" +"350197.89+11410.2" +"E16+E30+E67+E82+E96+E111+E126+E139+E151+E155+E169+E183" +"D188+E185" +"D188+I185" +"D188+M185" +"D190+G185" +"District_name" +"District_County" +" ""For the Fiscal Years Ended June 30, "" & Fiscal_Year - 3 & "", "" & Fiscal_Year -2 & "" and "" & Fiscal_Year -1 & "" Actual;""" +"""Forecasted Fiscal Years Ending June 30, "" & Fiscal_Year & "" Through "" & Fiscal_Year + 4" +"Fiscal_Year -3" +"Fiscal_Year -2" +"Fiscal_Year -1" +"Fiscal_Year" +"Fiscal_Year +1" +"Fiscal_Year +2" +"Fiscal_Year+3" +"Fiscal_Year+4" +"INDEX(Data!$A$1:$F$70, MATCH($A12,Data!$A$1:$A$70,), MATCH(C$9,Data!$A$1:$F$1,))" +"IF(OR(C12=0,D12 = 0),0,AVERAGE((D12-C12)/C12,(E12-D12)/D12))" +"SUM(C12:C18)" +"SUM(C22:C26)" +"C19+C27" +"G37*(1+$F37+RAND()*0.05-RAND()*0.05)" +"SUM(C31:C45)" +"SUM(C49:C51)" +"C46+C52" +"C28-C53" +"C59" +"E59" +"C55+C57" +"C59-C61-C71" +"C76+C77" +"D76+D77+C79" +"G76+G77+E79" +"C73+C79" +"AVERAGE(IF(C89<>0,(D89-C89)/C89,0),IF(D89<>0,(E89-D89)/D89,0))" +"C81+C87+C89" +"SUM(Forecast!C39:C44)" +"SUM(Forecast!G39:G44)" +"District_name" +"District_County" +"""For the Fiscal Years Ending June 30, "" & Fiscal_Year & "" Through "" & Fiscal_Year + 4" +"Fiscal_Year" +"Fiscal_Year +1" +"Fiscal_Year +2" +"Fiscal_Year+3" +"Fiscal_Year+4" +"VLOOKUP($A12,Forecast!$A:$K,6,FALSE)" +"VLOOKUP($A12,Forecast!$A:$K,7,FALSE)" +"VLOOKUP($A12,Forecast!$A:$K,8,FALSE)" +"VLOOKUP($A12,Forecast!$A:$K,9,FALSE)" +"VLOOKUP($A12,Forecast!$A:$K,10,FALSE)" +"VLOOKUP($A12,Forecast!$A:$K,11,FALSE)" +"AVERAGE(IF(D12=0,0,(E12-D12)/D12),IF(E12=0,0,(F12-E12)/E12),IF(F12=0,0,(G12-F12)/F12),IF(G12=0,0,(H12-G12)/G12))" +"SUM(D12:D18)" +"AVERAGE(IF(D49=0,0,E49-D49/D49),IF(E49=0,0,F49-E49/E49),IF(F49=0,0,G49-F49/F49),IF(G49=0,0,H49-G49/G49))/100" +"District_name" +"District_County" +"""For the Forecasted Fiscal Years Ending June 30, "" & Fiscal_Year & "" Through "" & Fiscal_Year + 4" +"Fiscal_Year" +"Fiscal_Year +1" +"Fiscal_Year +2" +"Fiscal_Year+3" +"Fiscal_Year+4" +"VLOOKUP($A12,Forecast!$A:$K,6,FALSE)" +"VLOOKUP($A12,Forecast!$A:$K,7,FALSE)" +"VLOOKUP($A12,Forecast!$A:$K,8,FALSE)" +"IF(D12=0,0,(E12-D12)/D12)" +"VLOOKUP($A12,Forecast!$A:$K,9,FALSE)" +"IF(E12=0,0,(G12-E12)/E12)" +"VLOOKUP($A12,Forecast!$A:$K,10,FALSE)" +"VLOOKUP($A12,Forecast!$A:$K,11,FALSE)" +"SUM(D12:D18)" +"District_name" +"District_County" +" ""For the Fiscal Years Ended June 30, "" & Fiscal_Year - 3 & "", "" & Fiscal_Year -2 & "" and "" & Fiscal_Year -1 & "" Actual;""" +"""Forecasted Fiscal Years Ending June 30, "" & Fiscal_Year & "" Through "" & Fiscal_Year + 4" +"Fiscal_Year -3" +"Fiscal_Year -2" +"Fiscal_Year -1" +"Fiscal_Year" +"Fiscal_Year +1" +"Fiscal_Year +2" +"Fiscal_Year+3" +"Fiscal_Year+4" +"INDEX(Data!$A$1:$F$70, MATCH($A12,Data!$A$1:$A$70,), MATCH(C$9,Data!$A$1:$F$1,))" +"IF(OR(C12=0,D12 = 0),0,AVERAGE((D12-C12)/C12,(E12-D12)/D12))" +"SUM(C12:C18)" +"SUM(C22:C26)" +"C19+C27" +"G37*(1+$F37+RAND()*0.05-RAND()*0.05)" +"SUM(C31:C45)" +"SUM(C49:C51)" +"C46+C52" +"C28-C53" +"C59" +"E59" +"C55+C57" +"C59-C61-C71" +"C76+C77" +"D76+D77+C79" +"G76+G77+E79" +"C73+C79" +"AVERAGE(IF(C89<>0,(D89-C89)/C89,0),IF(D89<>0,(E89-D89)/D89,0))" +"C81+C87+C89" +"SUM(Forecast!C39:C44)" +"SUM(Forecast!G39:G44)" +"YearEndStatusReport2002!A6" +"YearEndStatusReport2002!A6" +"YearEndStatusReport2002!C6" +"YearEndStatusReport2002!F6" +"YearEndStatusReport2002!F6" +"SUM(H31+H32+H33+H34)" +"SUM(H31+H32+H33+H34)" +"SUM(H37+H38+H39)" +"SUM(H37+H38+H39)" +"SUM(J19:K45)" +"SUM(J19:K45)" +"+L17-L46" +"+L17-L46" +"YearEndStatusReport2002!A6" +"YearEndStatusReport2002!A6" +"YearEndStatusReport2002!C6" +"YearEndStatusReport2002!F6" +"YearEndStatusReport2002!F6" +"SUM(H31+H32+H33+H34)" +"SUM(H31+H32+H33+H34)" +"SUM(H37+H38+H39)" +"SUM(H37+H38+H39)" +"SUM(J19:K40)" +"SUM(J19:K40)" +"+L17-L41" +"+L17-L41" +"SUM(J45:K53)" +"SUM(J45:K53)" +"SUM(F3:BG3)" +"SUM(C3*BK3)" +"SUM(F3*$E$3)" +"SUM(D3*BK3)" +"SUM(BM4-BO4)" +"SUM(F4:BG4)" +"SUM(F4-$D3*F3)" +"SUM(F6*$E$6)" +"SUM(F9*$E$9)" +"SUM(F12*$E$12)" +"SUM(F15*$E$15)" +"SUM(F18*$E$18)" +"SUM(F21*$E$21)" +"SUM(F24*$E$24)" +"SUM(F27*$E$27)" +"SUM(F30*$E$30)" +"SUM(F33*$E$33)" +"SUM(F36*$E$36)" +"SUM(F39*$E$39)" +"SUM(F42*$E$42)" +"SUM(F45*$E$45)" +"SUM(F48*$E$48)" +"SUM(F51*$E$51)" +"SUM(F54*$E$54)" +"SUM(F57*$E$57)" +"SUM(F60*$E$60)" +"SUM(F63*$E$63)" +"SUM(F66*$E$66)" +"SUM(F69*$E$69)" +"SUM(F72*$E$72)" +"SUM(F75*$E$75)" +"SUM(F78*$E$78)" +"SUM(F81*$E$81)" +"SUM(F84*$E$84)" +"SUM(F87*$E$87)" +"SUM(F90*$E$90)" +"SUM(F93*$E$93)" +"SUM(F96*$E$96)" +"SUM(F99*$E$99)" +"SUM(F102*$E$102)" +"SUM(F105*$E$105)" +"SUM(F108*$E$108)" +"SUM(F111*$E$111)" +"SUM(F114*$E$114)" +"SUM(F117*$E$117)" +"SUM(F120*$E$120)" +"SUM(F123*$E$123)" +"SUM(F126*$E$126)" +"SUM(F129*$E$129)" +"SUM(F132*$E$132)" +"SUM(F135*$E$135)" +"SUM(F138*$E$138)" +"SUM(F141*$E$141)" +"SUM(F144*$E$144)" +"SUM(F147*$E$147)" +"SUM(F150*$E$150)" +"SUM(F153*$E$153)" +"SUM(F156*$E$156)" +"SUM(F159*$E$159)" +"SUM(F162*$E$162)" +"SUM(F165*$E$165)" +"SUM(F168*$E$168)" +"SUM(F171*$E$171)" +"SUM(F174*$E$174)" +"SUM(F177*$E$177)" +"SUM(F180*$E$180)" +"SUM(F183*$E$183)" +"SUM(F186*$E$186)" +"SUM(F189*$E$189)" +"SUM(F192*$E$192)" +"SUM(F195*$E$195)" +"SUM(F198*$E$198)" +"SUM(F201*$E$201)" +"SUM(F204*$E$204)" +"SUM(F207*$E$207)" +"SUM(F210*$E$210)" +"SUM(F213*$E$213)" +"SUM(F216*$E$216)" +"SUM(F219*$E$219)" +"SUM(F222*$E$222)" +"SUM(F225*$E$225)" +"SUM(F228*$E$228)" +"SUM(F231*$E$231)" +"SUM(F234*$E$234)" +"SUM(F237*$E$237)" +"SUM(F240*$E$240)" +"SUM(F243*$E$243)" +"SUM(F246*$E$246)" +"SUM(F249*$E$249)" +"SUM(F252*$E$252)" +"SUM(F255*$E$255)" +"SUM(F258*$E$258)" +"SUM(F261*$E$261)" +"SUM(F264*$E$264)" +"SUM(C3:C264)" +"SUM(F269-F270)" +"SUM(F268:BG268)" +"SUM(BM4:BM265)" +"SUM(BO4+BO7+BO10+BO13+BO16+BO19+BO22+BO25+BO28+BO31+BO34+BO37+BO40+BO43+BO46+BO49+BO52+BO55+BO58+BO61+BO64+BO67+BO70+BO73+BO76+BO79+BO82+BO85+BO88+BO91+BO94+BO97+BO100+BO103+BO106+BO109+BO112+BO115+BO118+BO121+BO124+BO127+BO130+BO133+BO136+BO139+BO142+BO145+BO148+BO151+BO154+BO157+BO160+BO163+BO166+BO169+BO172+BO175+BO178+BO181+BO184+BO187+BO190+BO193+BO196+BO199+BO202+BO205+BO208+BO211+BO214+BO217+BO220+BO223+BO226+BO229+BO232+BO235+BO238+BO241+BO244+BO247+BO250+BO253+BO256+BO259+BO262+BO265)" +"SUM(F4+F7+F10+F13+F16+F19+F22+F25+F28+F31+F34+F37+F40+F43+F46+F49+F52+F55+F58+F61+F64+F67+F70+F73+F76+F79+F82+F85+F88+F91+F94+F97+F100+F103+F106+F109+F112+F115+F118+F121+F124+F127+F130+F133+F136+F139+F142+F145+F148+F151+F154+F157+F160+F163+F166+F169+F172+F175+F178+F181+F184+F187+F190+F193+F196+F199+F202+F205+F208+F211+F214+F217+F220+F223+F226+F229+F232+F235+F238+F241+F244+F247+F250+F253+F256+F259+F262+F265)" +"SUM(F3+F6+F9+F12+F15+F18+F21+F24+F27+F30+F33+F36+F39+F42+F45+F48+F51+F54+F57+F60+F63+F66+F69+F72+F75+F78+F81+F84+F87+F90+F93+F96+F99+F102+F105+F108+F111+F114+F117+F120+F123+F126+F129+F132+F135+F138+F141+F144+F147+F150+F153+F156+F159+F162+F165+F168+F171+F174+F177+F180+F183+F186+F189+F192+F195+F198+F201+F204+F207+F210+F213+F216+F219+F222+F225+F228+F231+F234+F237+F240+F243+F246+F249+F252+F255+F258+F261+F264)" +"SUM(C3-D3)" +"SUM(B3:B56)" +"'311'!L32" +"G20" +"A20+1" +"'311'!L48" +"'312'!L41" +"'313'!L28" +"'314'!K38" +"H24" +"SUM(G20:G23)" +"H24" +"SUM(I20:I25)" +"A26+1" +"'316'!L51" +"'316'!L59" +"SUM(G28:H28)" +"SUM(G28:G30)" +"G26-G31" +"I32-I33" +"I36+I37" +"(I34+I38)-(I44+I49)" +"I53-I54-I55" +"'310'!$G$3" +"'310'!$G$5" +"SUM(F21:G21)" +"I21+J21" +"H21+K21" +"A21+1" +"SUM(F21:F26)" +"A27+1" +"F29+F30" +"F27+F31" +"A32+1" +"SUM(F36:F37)" +"+G42+G43" +"+A44+1" +"F40+F44+F46+F47" +"'310'!$G$3" +"'310'!$G$5" +"SUM(F17:G17)" +"I17+J17" +"H17+K17" +"A17+1" +"SUM(F17:F20)" +"F21+F22" +"SUM(H24:H26)" +"F23+F27+F30+F31" +"A32+1" +"F32+F37+F39" +"'310'!$G$3" +"'310'!$G$5" +"SUM(F20:G20)" +"I20+J20" +"H20+K20" +"K26" +"SUM(F20:F24)+F27" +"SUM(H20:H27)" +"'310'!$G$3" +"'310'!$G$5" +"SUM(H19:I19)" +"G19+J19" +"A19+1" +"A20+1" +"SUM(G22:G23)" +"G19+G20+G24+G25+G26" +"A27+1" +"SUM(G30:G33)" +"G27+G34+G36" +"'310'!$G$3" +"'310'!$G$5" +"IF(F21=0,""-"",H21/F21)" +"A21+1" +"SUM(F21:F24)" +"SUM(F21:F24)" +"A25+1" +"'311'!G32" +"'311'!G32" +"'311'!G48" +"'311'!G48" +"'312'!G41" +"'312'!G41" +"'313'!G28" +"'313'!G28" +"SUM(H28:I31)" +"SUM(H28:I31)" +"A32+1" +"'310'!$G$3" +"'310'!$G$5" +"SUM(H21:K21)" +"A21+1" +"SUM(H21:H29)" +"A30+1" +"SUM(H33:H36)" +"A37+1" +"SUM(H39:H44)" +"SUM(H47:H49)" +"H30+H37+H45+H50" +"L51+L59" +"'310'!$G$3" +"'310'!$G$5" +"A13+1" +"SUM(G13:G16)" +"A17+1" +"G19+G20-G21+G22" +"SUM(G25:G27)" +"G17+G23+G28" +"A29+1" +"SUM(G44:G49)" +"G37+G42+G50" +"G29-G51" +"A51+1" +"G29-G51" +"'310'!$G$3" +"'310'!$G$5" +"SUM(F19:G19)" +"A19+1" +"SUM(F19:F23)" +"A24+1" +"SUM(F26:F28)" +"F24+F29" +"A30+1" +"SUM(F46:F51)" +"F30+F44+F52+F53+F54" +"'Segment P&L'!C15" +"'Segment P&L'!C23" +"'Segment P&L'!C31" +"'Segment P&L'!C39" +"'Segment P&L'!C47" +"'Segment P&L'!C55" +"'Segment P&L'!C63" +"C11-C14-C15-C16-C17-C18-C19" +"-0.4-0.1" +"C21-C23-C24-C25" +"C28-C30" +"SUM(C33:C37)" +"C39-C41" +"SUM(C47:C49)" +"279.6+0.1" +"480.7-E13-E12-E11-E10" +"509.3-G13-G12-G11-G10" +"570.3-I13-I12-I11-I10" +"-19.4-0.1" +"542.8-M13-M12-M11-M10" +"SUM(C10:C14)" +"69.8" +"65.6+0.1" +"32.9" +"11.8+3.6" +"15.2+0.1" +"171.9+0.1" +"143.5+0.1" +"177.1" +"261.7-C21-C20-C19-C18" +"219.4-E21-E20-E19-E18" +"247.5-G21-G20-G19-G18" +"254.1-I21-I20-I19-I18" +"271.1-K21-K20-K19-K18" +"268-M21-M20-M19-M18" +"36.2+0.1" +"36.4" +"11.6-0.1" +"3.7+0.1" +"108.2-C29-C28-C27-C26" +"120.3-E29-E28-E27-E26" +"120.7-G29-G28-G27-G26+0.1" +"121.6-I29-I28-I27-I26" +"127-K29-K28-K27-K26" +"127.8-M29-M28-M27-M26" +"0.5-0.1" +"0+0.1" +"2200+0.9" +"-2280.4-0.9" +"-74.3+0.3" +"-10.4-0.1" +"-2198.4-G69-G68-G67-G66-0.9" +"60.7-I69-I68-I67-I66" +"8.9+0.3-M69-M68-M67-M66" +"C10-D10" +"SUM(B10:B11)" +"SUM(B10-B19)" +"B28-B37" +"D9-C9" +"B9-B15" +"SUM(I20:M20)" +"SUMIF(S13:S33,""A"",AJ13:AJ33)" +"SUMIF(S14:S34,""Q"",AJ14:AJ34)" +"B8" +"C8+L8" +"D8+H8" +"E8+F8+G8" +"B16+B18+B20" +"B6+B10+B14+B22+B26" +"SUM(B15:B69)" +"SUM(G8:G18)" +"SUM(G24-G25+G26-G27+G28-G29+G30)" +"SUM(G20+G32)" +"SUM(G41:G47)" +"SUM(G52:G55)" +"SUM(G49+G57)" +"SUM(G62:G63)" +"SUM(G59+G65)" +"SUM(G8+I8+K8)" +"SUM(G8+G9-G10)" +"SUM(G14:G15)" +"SUM(G11-G16)" +"SUM(G21:G23)" +"SUM(G32:G48)" +"SUM(G51:G59)" +"SUM(G18+G24-G29-G49+G60-G71)" +"SUM(C6:C19)" +"SUM(C23:C28)" +"SUM(C32:C33)" +"SUM(D20:D34)" +"SUM(E36+E38)" +"SUM(G9:G10)" +"I9+I10" +"G39" +"SUM(G162:G166)" +"G13+G22+G31+G40+G48+G61+G70+G79+G88+G97+G106+G115+G124+G134+G144+G154+G167+G173" +"G187+G196+G204+G213+G222+G228" +"G239" +"G305+G314" +"G326+G335+G347" +"SUM(G390)" +"G176+G230+G241+G252+G263+G274+G285+G296+G316+G349+G360+G370+G381+G392" +"G406+G415+G421" +"G434" +"G395" +"G424" +"G437" +"G451+G453+G455" +"D7-D8" +"651.6" +"SUM(D11:D12)" +"SUM(N11:N13)" +"SUM(D14:D17)" +"SUM(G14:G17)+0.1" +"SUM(G18:G19)-0.1" +"SUM(D31:D37)" +"1236.8-193.4+73.7+13.2" +"SUM(D40:D41)" +"225.4+19.6" +"SUM(F3:BZ3)" +"SUM(C3*CD3)" +"SUM(F3*E3)" +"SUM(G3*E3)" +"SUM(H3*E3)" +"SUM(I3*E3)" +"SUM(J3*E3)" +"SUM(K3*E3)" +"SUM(L3*E3)" +"SUM(M3*E3)" +"SUM(N3*E3)" +"SUM(O3*E3)" +"SUM(P3*E3)" +"SUM(Q3*E3)" +"SUM(R3*E3)" +"SUM(S3*E3)" +"SUM(T3*E3)" +"SUM(U3*E3)" +"SUM(V3*E3)" +"SUM(W3*E3)" +"SUM(X3*E3)" +"SUM(Y3*E3)" +"SUM(Z3*E3)" +"SUM(AA3*E3)" +"SUM(AB3*E3)" +"SUM(AC3*E3)" +"SUM(AD3*E3)" +"SUM(AE3*E3)" +"SUM(AF3*E3)" +"SUM(AG3*E3)" +"SUM(AH3*E3)" +"SUM(AI3*E3)" +"SUM(AJ3*E3)" +"SUM(AK3*E3)" +"SUM(AL3*E3)" +"SUM(AM3*E3)" +"SUM(AN3*E3)" +"SUM(AO3*E3)" +"SUM(AP3*E3)" +"SUM(AQ3*E3)" +"SUM(AR3*E3)" +"SUM(AS3*E3)" +"SUM(AT3*E3)" +"SUM(AU3*E3)" +"SUM(AV3*E3)" +"SUM(AW3*E3)" +"SUM(AX3*E3)" +"SUM(AY3*E3)" +"SUM(AZ3*E3)" +"SUM(BA3*E3)" +"SUM(BB3*E3)" +"SUM(BC3*E3)" +"SUM(BD3*E3)" +"SUM(BE3*E3)" +"SUM(BF3*E3)" +"SUM(BG3*E3)" +"SUM(BH3*E3)" +"SUM(BI3*E3)" +"SUM(BJ3*E3)" +"SUM(BK3*E3)" +"SUM(BL3*E3)" +"SUM(BM3*E3)" +"SUM(BN3*E3)" +"SUM(BO3*E3)" +"SUM(BP3*E3)" +"SUM(BQ3*E3)" +"SUM(BR3*E3)" +"SUM(BS3*E3)" +"SUM(BT3*E3)" +"SUM(BU3*E3)" +"SUM(BV3*E3)" +"SUM(BW3*E3)" +"SUM(BX3*E3)" +"SUM(BY3*E3)" +"SUM(BZ3*E3)" +"SUM(D3*CD3)" +"SUM(CF4-CH4)" +"SUM(F4:BZ4)" +"SUM(F4-D3*F3)" +"SUM(G4-D3*G3)" +"SUM(H4-D3*H3)" +"SUM(I4-D3*I3)" +"SUM(J4-D3*J3)" +"SUM(K4-D3*K3)" +"SUM(L4-D3*L3)" +"SUM(M4-D3*M3)" +"SUM(N4-D3*N3)" +"SUM(O4-D3*O3)" +"SUM(P4-D3*P3)" +"SUM(Q4-D3*Q3)" +"SUM(R4-D3*R3)" +"SUM(S4-D3*S3)" +"SUM(T4-D3*T3)" +"SUM(U4-D3*U3)" +"SUM(V4-D3*V3)" +"SUM(W4-D3*W3)" +"SUM(X4-D3*X3)" +"SUM(Y4-D3*Y3)" +"SUM(Z4-D3*Z3)" +"SUM(AA4-D3*AA3)" +"SUM(AB4-D3*AB3)" +"SUM(AC4-D3*AC3)" +"SUM(AD4-D3*AD3)" +"SUM(AE4-D3*AE3)" +"SUM(AF4-D3*AF3)" +"SUM(AG4-D3*AG3)" +"SUM(AH4-D3*AH3)" +"SUM(AI4-D3*AI3)" +"SUM(AJ4-D3*AJ3)" +"SUM(AK4-D3*AK3)" +"SUM(AL4-D3*AL3)" +"SUM(AM4-D3*AM3)" +"SUM(AN4-D3*AN3)" +"SUM(AO4-D3*AO3)" +"SUM(AP4-D3*AP3)" +"SUM(AQ4-D3*AQ3)" +"SUM(AR4-D3*AR3)" +"SUM(AS4-D3*AS3)" +"SUM(AT4-D3*AT3)" +"SUM(AU4-D3*AU3)" +"SUM(AV4-D3*AV3)" +"SUM(AW4-D3*AW3)" +"SUM(AX4-D3*AX3)" +"SUM(AY4-D3*AY3)" +"SUM(AZ4-D3*AZ3)" +"SUM(BA4-D3*BA3)" +"SUM(BB4-D3*BB3)" +"SUM(BC4-D3*BC3)" +"SUM(BD4-D3*BD3)" +"SUM(BE4-D3*BE3)" +"SUM(BF4-D3*BF3)" +"SUM(BG4-D3*BG3)" +"SUM(BH4-D3*BH3)" +"SUM(BI4-D3*BI3)" +"SUM(BJ4-D3*BJ3)" +"SUM(BL4-D3*BL3)" +"SUM(BM4-D3*BM3)" +"SUM(BN4-D3*BN3)" +"SUM(BO4-D3*BO3)" +"SUM(BP4-D3*BP3)" +"SUM(BQ4-D3*BQ3)" +"SUM(BR4-D3*BR3)" +"SUM(BS4-D3*BS3)" +"SUM(BT4-D3*BT3)" +"SUM(BU4-D3*BU3)" +"SUM(BV4-D3*BV3)" +"SUM(BW4-D3*BW3)" +"SUM(BX4-D3*BX3)" +"SUM(BY4-D3*BY3)" +"SUM(BZ4-D3*BZ3)" +"SUM(BK190-D189*BK189)" +"SUM(C3:C258)" +"SUM(CF4+CF7+CF10+CF13+CF16+CF19+CF22+CF25+CF28+CF31+CF34+CF37+CF40+CF43+CF46+CF49+CF52+CF55+CF58+CF61+CF64+CF67+CF70+CF73+CF76+CF79+CF82+CF85+CF88+CF91+CF94+CF97+CF100+CF103+CF106+CF109+CF112+CF115+CF118+CF121+CF124+CF127+CF130+CF133+CF136+CF139+CF142+CF145+CF148+CF151+CF154+CF157+CF160+CF163+CF166+CF169+CF172+CF175+CF178+CF181+CF184+CF187+CF190+CF193+CF196+CF199+CF202+CF205+CF208+CF211+CF214+CF217+CF220+CF223+CF226+CF229+CF232+CF235+CF238+CF241+CF244+CF247+CF250+CF253+CF256+CF259)" +"SUM(F264-F265)" +"SUM(F263:BZ263)" +"SUM(F4+F7+F10+F13+F16+F19+F22+F25+F28+F31+F34+F37+F40+F43+F46+F49+F52+F55+F58+F61+F64+F67+F70+F73+F76+F79+F82+F85+F88+F91+F94+F97+F100+F103+F106+F109+F112+F115+F118+F121+F124+F127+F130+F133+F136+F139+F142+F145+F148+F151+F154+F157+F160+F163+F166+F169+F172+F175+F178+F181+F184+F187+F190+F193+F196+F199+F202+F205+F208+F211+F214+F217+F220+F223+F226+F229+F232+F235+F238+F241+F244+F247+F250+F253+F256+F259)" +"SUM(A2:B249)" +"SUM(B101:B105)" +"SUM(B100:B104)" +"SUM(E9:E16)" +"+E21-E22" +"+E17+E19+E23+E25+E26+E27+E28" +"SUM(E34:E39)" +"+E50+E54+E55+E56+E57+E58+E59" +"+E40+E42+E43+E44+E45+E46+E60" +"+C8+C9" +"SUM(C13:C15)" +"+C10-C16" +"SUM(C20:C23)" +"+C26+C29+C30+C31+C32" +"+C33-C34" +"+C36/C38" +"+C36/C39" +"SUM(C9:I9)" +"+E11" +"+G11" +"SUM(G12:G14)" +"+G15" +"+G11+G15" +"SUM(B9:B23)" +"SUM(B24:B37)" +"SUM(D8:D22)" +"SUM(D26:D32)" +"SUM(D36:D43)" +"+D23+D33+D44+D45" +"+E49" +"+D46+D47" +"SUM(E20:E21)" +"SUM(E24:E29)" +"SUM(E30,E37)" +"SUM(E22,-E39)" +"C11/C10" +"C12/C10" +"C13/C10" +"C14/C10" +"C14+C11" +"C15/C10" +"C16/C10" +"C16+C15" +"C17/C10" +"SUM(C19:C20)" +"C18/C10" +"C19/$C$9" +"C11/C10" +"C12/C10" +"C12+C11" +"C13/C10" +"C14/C10" +"C13+C14" +"C15/C10" +"SUM(C17:C20)" +"C16/$C$10" +"C18+D18+E18" +"F18/B18" +"SUM(D8:I8)" +"22441627.36+987072.86+464876" +"'General Rev 3 '!G68" +"'Debt Service Page 5'!G27" +"'Capital Projects Page 6'!F43" +"'Food Service Page 7'!E42" +"'Federal Projects Page 8'!F46" +"'Internal Service Page 9'!F23" +"'General Exp Page 4'!I38" +"'Debt Service Page 5'!I44" +"'Capital Projects Page 6'!H68" +"'Food Service Page 7'!G65" +"'Federal Projects Page 8'!H81" +"'Internal Service Page 9'!H41" +"SUM(J8:J22)" +"'General Exp Page 4'!G38" +"'Capital Projects Page 6'!F68" +"'Food Service Page 7'!E65" +"'Federal Projects Page 8'!F81" +"'Internal Service Page 9'!F41" +"'General Rev 3 '!I68" +"'Debt Service Page 5'!I27" +"'Capital Projects Page 6'!H43" +"'Food Service Page 7'!G42" +"'Federal Projects Page 8'!H46" +"'Internal Service Page 9'!H23" +"SUM(J27:J38)" +"'Internal Service Page 9'!F43" +"'General Exp Page 4'!G42" +"'Food Service Page 7'!E68" +"D21" +"'Debt Service Page 5'!G46" +"-59594.61+1095-127.4" +"'General Exp Page 4'!G41" +"'Capital Projects Page 6'!F71" +"'General Exp Page 4'!G40" +"'Capital Projects Page 6'!F70" +"'Food Service Page 7'!E67" +"SUM(J40:J53)" +"SUM(L39:L54)" +"D24-D54" +"+'Combined Bal Sheet Page 1'!A3" +"'General Rev 3 '!I14" +"'Federal Projects Page 8'!H12" +"SUM(D8:I8)" +"'General Rev 3 '!I18" +"'Food Service Page 7'!G19" +"'Federal Projects Page 8'!H24" +"+'General Rev 3 '!I38" +"'Debt Service Page 5'!I23+'Debt Service Page 5'!I13" +"'Capital Projects Page 6'!H20" +"'Food Service Page 7'!G26" +"'Federal Projects Page 8'!H29" +"'General Rev 3 '!I55" +"'Debt Service Page 5'!I18" +"'Capital Projects Page 6'!H28" +"'Food Service Page 7'!G37" +"'Federal Projects Page 8'!H41" +"'Internal Service Page 9'!H18" +"'General Rev 3 '!I66" +"'Debt Service Page 5'!I25+'Debt Service Page 5'!I22" +"'Capital Projects Page 6'!H35+'Capital Projects Page 6'!H41" +"'Food Service Page 7'!G41" +"'Internal Service Page 9'!H21" +"SUM(J7:J12)" +"'General Exp Page 4'!I11" +"'Federal Projects Page 8'!H55" +"'Federal Projects Page 8'!H58" +"SUM(J19:J23)" +"'General Exp Page 4'!I19" +"'Federal Projects Page 8'!H65" +"SUM(Capital Projects Page 6!H53:H61)" +"'Food Service Page 7'!G59" +"'Federal Projects Page 8'!H70" +"'Internal Service Page 9'!H41" +"SUM(J24:J32)" +"'General Exp Page 4'!I30" +"'Federal Projects Page 8'!H75" +"'Debt Service Page 5'!I39" +"'General Exp Page 4'!I35+'General Exp Page 4'!I36+'General Exp Page 4'!I37+'General Exp Page 4'!I34" +"SUM(Capital Projects Page 6!H65:H67)" +"SUM(Food Service Page 7!G63:G63)" +"'Federal Projects Page 8'!H79" +"SUM(J16:J37)" +"K14-K38" +"+'Combined Bal Sheet Page 1'!A3" +"+G11-I11" +"IF(G11>I11,G11-I11,0)" +"SUM(G11:G13)" +"SUM(G16:G17)" +"SUM(G21:G37)" +"31792619.08+166040.81+4736666.96" +"IF(G41>I43,G41-I43,0)" +"286079.21+98489.64+333609.44+28633.12+126820.26" +"29.4+139347.28+1237049.7+480918.65+597643.73+41871.98" +"SUM(G40:G54)" +"SUM(G57:G65)" +"G66+G55+G38+G18+G14" +"65959956.82" +"G70" +"M72" +"SUM(M10:M65)" +"K75" +"SUM(G68:G74)" +"(K68)-(K72)" +"706755294.83-G75" +"SUM(G70:G71)" +"+'Combined Bal Sheet Page 1'!A3" +"127326317.18+28335138.43+4904540.69+6452249.17" +"SUM(G13:G16)" +"SUM(I12:I16)" +"+G24-I24" +"SUM(G19:G27)" +"SUM(G30:G37)+G28+G17+G11" +"6026707.6+1500000" +"G40" +"K38" +"SUM(G38:G44)" +"'General Rev 3 '!G75-'General Exp Page 4'!G45" +"+'Combined Bal Sheet Page 1'!A3" +"+G12-I12" +"IF(G12>I12,G12-I12,0)" +"SUM(G11:G12)" +"SUM(G14:G17)" +"SUM(G19:G21)" +"G25+G22+G18+G13" +"G29" +"M30" +"SUM(M11:M24)" +"K32" +"SUM(G27:G31)" +"(K27)-(K30)" +"G39+G41" +"K39" +"K44" +"SUM(G44:G47)" +"SUM(I44:I49)" +"+G32-G50" +"+'Combined Bal Sheet Page 1'!A3" +"SUM(F12:F19)" +"SUM(H11:H19)" +"SUM(F21:F27)" +"+F30-H30" +"IF(F31>H31,F31-H31,0)" +"SUM(F29:F34)" +"SUM(F36:F40)" +"F20+F28+F35+F41" +"F45" +"L46" +"SUM(L11:L34)" +"J48" +"(J43)-(J46)" +"SUM(F51:F67)" +"J68" +"+F48-F75" +"+'Combined Bal Sheet Page 1'!A3" +"SUM(E11:E18)" +"+E22-G22" +"IF(E22>G22,E22-G22,0)" +"SUM(E21:E25)" +"SUM(E28:E36)" +"SUM(E38:E40)" +"E19+E26+E37+E41" +"E44" +"K45" +"SUM(K11:K40)" +"I47" +"(I42)-(I45)" +"SUM(E59:E63)" +"8792696.43" +"+E67" +"I65" +"SUM(E65:E71)" +"+E47-E72" +"+'Combined Bal Sheet Page 1'!A3" +"+F11-H11" +"SUM(F10:F11)" +"SUM(F14:F23)" +"SUM(H26:H28)" +"SUM(F31:F36)" +"F12+F24+F29+F37+F42" +"H12+H24+H29+H37+H42+H44" +"SUM(F50:F54)" +"SUM(F64:F72)" +"F55+F62+F73+F75+F76+F77+F79" +"+H46-H81" +"SUM(F81:F84)" +"+F46-F85" +"+'Combined Bal Sheet Page 1'!A3" +"SUM(F10:F17)" +"F20-H20" +"IF(F20>H20,F20-H20,0)" +"SUM(F19:F20)" +"+F21+F18" +"F25" +"+L26" +"(H26)" +"SUM(L11:L22)" +"J28" +"SUM(F23:F27)" +"(J23)-(J26)" +"SUM(F32:F40)" +"+J41" +"SUM(F41:F45)" +"+F28-F47" +"'Comb Rev & Expend Page 2'!J8" +"C5/$C$11" +"SUM(C4:C9)" +"SUM(D5:D10)" +"'Comb Rev & Expend Page 2'!K23" +"'Comb Rev & Expend Page 2'!K32" +"'Comb Rev & Expend Page 2'!J33" +"SUM(C13:C20)" +"SUM(D14:D20)" +"C11-C21" +"+'Combined Bal Sheet Page 1'!A3" +"K9/$K$19" +"4845338.38+97266.93+6318.01" +"SUM(L9:L17)" +"SUM(E19:J19)" +"SUM(K8:K17)" +"'Comb Rev & Expend Page 2'!D38" +"'Comb Rev & Expend Page 2'!D8" +"C7/$C$13" +"SUM(C6:C11)" +"SUM(D7:D12)" +"ROUND(SUM(C16/$C$24),4)" +"SUM(C16/C24)" +"SUM(Comb Rev & Expend Page 2!D19:D22)" +"SUM(C17/C24)" +"SUM(Comb Rev & Expend Page 2!D24:D32)" +"SUM(C18/C24)" +"'Comb Rev & Expend Page 2'!D33" +"SUM(C19/C24)" +"ROUND(SUM(C20/$C$24),3)" +"SUM(C20/C24)" +"SUM(C21/C24)" +"SUM(C22/C24)" +"SUM(D16:D22)" +"SUM(C15:C22)" +"C13-C24" +"+'Combined Bal Sheet Page 1'!A3" +"'General Rev 3 '!I14" +"'Federal Projects Page 8'!H12" +"SUM(D8:I8)" +"'General Rev 3 '!I18" +"'Food Service Page 7'!G19" +"'Federal Projects Page 8'!H24" +"'General Rev 3 '!I38" +"'Debt Service Page 5'!I13" +"'Capital Projects Page 6'!H20" +"'Food Service Page 7'!G26" +"'Federal Projects Page 8'!H29" +"'General Rev 3 '!I55" +"'Debt Service Page 5'!I18" +"'Capital Projects Page 6'!H28" +"'Food Service Page 7'!G37" +"'Federal Projects Page 8'!H37" +"'Internal Service Page 9'!H18" +"'General Rev 3 '!I66" +"'Debt Service Page 5'!I25+'Debt Service Page 5'!I22" +"'Capital Projects Page 6'!H35+'Capital Projects Page 6'!H41" +"'Food Service Page 7'!G41" +"'Federal Projects Page 8'!H42" +"'Internal Service Page 9'!H21" +"'General Exp Page 4'!I19" +"'Federal Projects Page 8'!H65" +"'Food Service Page 7'!G59" +"'Federal Projects Page 8'!H70" +"'Internal Service Page 9'!H41" +"'General Exp Page 4'!I30" +"'Federal Projects Page 8'!H75" +"'Food Service Page 7'!G61" +"'General Exp Page 4'!I35+'General Exp Page 4'!I36+'General Exp Page 4'!I37+'General Exp Page 4'!I34" +"SUM(Capital Projects Page 6!H65:H67)" +"SUM(Food Service Page 7!G63:G63)" +"'Federal Projects Page 8'!H79" +"SUM(D8:I8)" +"'General Rev 3 '!G70" +"'Debt Service Page 5'!G28" +"'Capital Projects Page 6'!F44" +"'Food Service Page 7'!E42" +"'Federal Projects Page 8'!F47" +"'Internal Service Page 9'!F23" +"'General Exp Page 4'!I38" +"'Debt Service Page 5'!I45" +"'Capital Projects Page 6'!H69" +"'Food Service Page 7'!G66" +"'Federal Projects Page 8'!H83" +"'Internal Service Page 9'!H41" +"SUM(D8:D22)" +"SUM(J8:J22)" +"'General Exp Page 4'!G38" +"'Capital Projects Page 6'!F69" +"'Food Service Page 7'!E66" +"'Federal Projects Page 8'!F83" +"'Internal Service Page 9'!F41" +"'General Rev 3 '!I70" +"'Debt Service Page 5'!I28" +"'Capital Projects Page 6'!H44" +"'Food Service Page 7'!G42" +"'Federal Projects Page 8'!H47" +"'Internal Service Page 9'!H23" +"SUM(D26:D38)" +"SUM(J27:J37)" +"SUM(J27:J38)" +"'Internal Service Page 9'!F43" +"D21" +"'Debt Service Page 5'!G47" +"'General Exp Page 4'!G41" +"'Capital Projects Page 6'!F72" +"'General Exp Page 4'!G40" +"'Capital Projects Page 6'!F71" +"'Food Service Page 7'!E68" +"SUM(D39:D51)" +"SUM(E39:E53)" +"SUM(J39:J52)" +"SUM(J40:J53)" +"SUM(L39:L54)" +"D24-D54" +"+'Combined Bal Sheet Page 1'!A3" +"'General Rev 3 '!I14" +"'Federal Projects Page 8'!H12" +"SUM(D8:I8)" +"'General Rev 3 '!I18" +"'Food Service Page 7'!G19" +"'Federal Projects Page 8'!H24" +"+'General Rev 3 '!I40" +"'Debt Service Page 5'!I23+'Debt Service Page 5'!I13" +"'Capital Projects Page 6'!H20" +"'Food Service Page 7'!G26" +"'Federal Projects Page 8'!H29" +"'General Rev 3 '!I57" +"'Debt Service Page 5'!I18" +"'Capital Projects Page 6'!H28" +"'Food Service Page 7'!G37" +"'Federal Projects Page 8'!H38" +"'Internal Service Page 9'!H18" +"'General Rev 3 '!I68" +"'Debt Service Page 5'!I26+'Debt Service Page 5'!I22" +"'Capital Projects Page 6'!H35+'Capital Projects Page 6'!H42" +"'Food Service Page 7'!G41" +"'Federal Projects Page 8'!H43" +"'Internal Service Page 9'!H21" +"SUM(D7:D12)" +"SUM(J7:J12)" +"'General Exp Page 4'!I11" +"'Federal Projects Page 8'!H56" +"'Federal Projects Page 8'!H59" +"SUM(J19:J23)" +"'General Exp Page 4'!I19" +"'Federal Projects Page 8'!H66" +"SUM('Capital Projects Page 6'!H54:H62)" +"'Food Service Page 7'!G59" +"'Internal Service Page 9'!H41" +"SUM(J24:J32)" +"'General Exp Page 4'!I30" +"'Federal Projects Page 8'!H77" +"'Debt Service Page 5'!I40" +"'General Exp Page 4'!I35+'General Exp Page 4'!I36+'General Exp Page 4'!I37+'General Exp Page 4'!I34" +"SUM('Capital Projects Page 6'!H66:H68)" +"SUM('Food Service Page 7'!G64:G64)" +"'Federal Projects Page 8'!H81" +"SUM(D16:D36)" +"SUM(J16:J37)" +"D14-D38" +"+'Combined Bal Sheet Page 1'!A3" +"+G11-I11" +"IF(G11>I11,G11-I11,0)" +"SUM(G11:G13)" +"SUM(G16:G17)" +"SUM(G21:G39)" +"IF(G43>I45,G43-I45,0)" +"SUM(G42:G56)" +"SUM(G59:G67)" +"G68+G57+G40+G18+G14" +"G72" +"M74" +"SUM(M10:M67)" +"K77" +"SUM(G70:G76)" +"(K70)-(K74)" +"706755294.83-G77" +"SUM(G72:G73)" +"+'Combined Bal Sheet Page 1'!A3" +"+G11-I11" +"SUM(G13:G16)" +"SUM(I12:I16)" +"SUM(G19:G27)" +"SUM(G30:G37)+G28+G17+G11" +"G40" +"K38" +"SUM(G38:G44)" +"'General Rev 3 '!G77-'General Exp Page 4'!G45" +"+'Combined Bal Sheet Page 1'!A3" +"+G12-I12" +"IF(G12>I12,G12-I12,0)" +"SUM(G11:G12)" +"SUM(G15:G17)" +"SUM(I14:I17)" +"G26+G22+G18+G13" +"G30" +"M31" +"SUM(M11:M24)" +"K33" +"SUM(G28:G32)" +"(K28)-(K31)" +"G40+G42" +"K40" +"K45" +"SUM(G45:G48)" +"SUM(I45:I50)" +"+G33-G51" +"+'Combined Bal Sheet Page 1'!A3" +"+F12-H12" +"IF(F12>H12,F12-H12,0)" +"SUM(F12:F19)" +"SUM(H11:H19)" +"SUM(F21:F27)" +"SUM(F29:F34)" +"F20+F28+F35+F42" +"F46" +"L47" +"SUM(L11:L34)" +"J49" +"SUM(F44:F48)" +"(J44)-(J47)" +"SUM(F52:F68)" +"J69" +"+F49-F76" +"+'Combined Bal Sheet Page 1'!A3" +"+E12-G12" +"IF(E12>G12,E12-G12,0)" +"SUM(E11:E18)" +"SUM(E21:E25)" +"SUM(E28:E36)" +"SUM(E38:E40)" +"E19+E26+E37+E41" +"E44" +"K45" +"SUM(K11:K40)" +"I47" +"(I42)-(I45)" +"SUM(E59:E64)" +"+E68" +"I66" +"SUM(E66:E72)" +"+E47-E73" +"+'Combined Bal Sheet Page 1'!A3" +"+F11-H11" +"SUM(F10:F11)" +"SUM(F14:F23)" +"SUM(H26:H28)" +"SUM(F31:F37)" +"F12+F24+F29+F38+F43" +"H12+H24+H29+H38+H43+H45" +"SUM(F51:F55)" +"F56+F63+F75+F77+F78+F79+F81" +"+H47-H83" +"SUM(F83:F86)" +"+F47-F87" +"+'Combined Bal Sheet Page 1'!A3" +"F12-H12" +"IF(F12>H12,F12-H12,0)" +"SUM(F10:F17)" +"SUM(F19:F20)" +"+F21+F18" +"F25" +"+L26" +"(H26)" +"SUM(L11:L22)" +"SUM(F23:F27)" +"(J23)-(J26)" +"SUM(F32:F40)" +"+J41" +"SUM(F41:F45)" +"+F28-F47" +"'Comb Rev & Expend Page 2'!J8" +"C5/$C$11" +"SUM(C4:C9)" +"SUM(D5:D10)" +"C14/$C$21" +"'Comb Rev & Expend Page 2'!K23" +"'Comb Rev & Expend Page 2'!K32" +"'Comb Rev & Expend Page 2'!J33" +"SUM(C13:C20)" +"SUM(D14:D20)" +"C11-C21" +"+'Combined Bal Sheet Page 1'!A3" +"SUM(E9:J9)" +"K9/$K$19" +"SUM(L9:L17)" +"SUM(E8:E18)" +"SUM(K8:K17)" +"'Comb Rev & Expend Page 2'!D38" +"+E19-E22" +"'Comb Rev & Expend Page 2'!D8" +"C7/$C$13" +"SUM(C6:C11)" +"SUM(D7:D12)" +"ROUND(SUM(C16/$C$24),4)-0.0002" +"SUM(C16/C24)" +"SUM('Comb Rev & Expend Page 2'!D19:D22)" +"ROUND(SUM(C17/$C$24),4)" +"SUM(C17/C24)" +"SUM('Comb Rev & Expend Page 2'!D24:D32)" +"SUM(C18/C24)" +"'Comb Rev & Expend Page 2'!D33" +"SUM(C19/C24)" +"ROUND(SUM(C20/$C$24),3)" +"SUM(C20/C24)" +"SUM(C21/C24)" +"SUM(C22/C24)" +"SUM(D16:D22)" +"SUM(C15:C22)" +"C13-C24" +"+'Combined Bal Sheet Page 1'!A3" +"'General Rev 3 '!I14" +"'Federal Projects Page 8'!H12" +"SUM(D8:I8)" +"'General Rev 3 '!I18" +"'Food Service Page 7'!G19" +"'Federal Projects Page 8'!H24" +"'General Rev 3 '!I40" +"'Debt Service Page 5'!I13" +"'Capital Projects Page 6'!H20" +"'Food Service Page 7'!G26" +"'Federal Projects Page 8'!H29" +"'General Rev 3 '!I57" +"'Debt Service Page 5'!I18" +"'Capital Projects Page 6'!H28" +"'Food Service Page 7'!G37" +"'Federal Projects Page 8'!H38" +"'Internal Service Page 9'!H18" +"'General Rev 3 '!I68" +"'Debt Service Page 5'!I26+'Debt Service Page 5'!I22" +"'Capital Projects Page 6'!H35+'Capital Projects Page 6'!H42" +"'Food Service Page 7'!G41" +"'Federal Projects Page 8'!H43" +"'Internal Service Page 9'!H21" +"SUM(D7:D12)" +"'General Exp Page 4'!I19" +"'Federal Projects Page 8'!H66" +"D15/$D$29" +"'Food Service Page 7'!G59" +"'Internal Service Page 9'!H41" +"'General Exp Page 4'!I30" +"'Federal Projects Page 8'!H77" +"'Food Service Page 7'!G61" +"'General Exp Page 4'!I35+'General Exp Page 4'!I36+'General Exp Page 4'!I37+'General Exp Page 4'!I34" +"SUM('Capital Projects Page 6'!H66:H68)" +"SUM('Food Service Page 7'!G64:G64)" +"'Federal Projects Page 8'!H81" +"SUM(D15:D27)" +"D14-D29" +"'FR finances'!N15" +"'Cover sheet'!C3:I3" +"'Cover sheet'!C3:I3" +"'Cover sheet'!C3:I3" +"'Cover sheet'!C3:I3" +"'Cover sheet'!C3:I3" +"'Cover sheet'!C3:I3" +"'Cover sheet'!C3:I3" +"'Cover sheet'!C5:F5" +"'Cover sheet'!C5:F5" +"'Cover sheet'!C5:F5" +"'Cover sheet'!C5:F5" +"D19+D29+D39+D49+D59" +"IF((E9=0),"""",IF((D9=0),"""",((E9*100)/D9)))" +"D9-G9-H9" +"SUM(D9:D15)" +"G19+H19" +"'FR investments'!E13" +"'FR investments'!E19" +"'FR investments'!E25" +"'FR investments'!E31" +"'FR investments'!E37" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C5" +"'Cover sheet'!C5" +"'Cover sheet'!C5" +"'Cover sheet'!C5" +"'Cover sheet'!I5" +"'Cover sheet'!I5" +"'FR expenditures'!H16" +"IF((E12=0),"""",IF((D12=0),"""",((E12*100)/D12)))" +"D12-E12-G12" +"D12*(J12/100)" +"E12*(J12/100)" +"G12*(J12/100)" +"G15-G13-G12" +"SUM(D12:D14)" +"+'FR expenditures'!H16" +"IF(K15=0,0,K15/D15*100)" +"SUM(D18:D26)" +"D27+D15" +"'Cover sheet'!C3:I3" +"'Cover sheet'!C3:I3" +"'Cover sheet'!C3:I3" +"('Cover sheet'!C5:F5)" +"'Cover sheet'!I5" +"SUM(E8:E12)" +"E37+E31+E25+E19+E13" +"SUM(E14:E20)" +"E14-E24" +"IF(E21-E31=E40,""correctly calculated"",""OUT OF BALANCE"")" +"IF(C24=B11,""BALANCED"",""OUT OF BALANCE"")" +"SUM(C26:C400)" +"SUM(C26:C400)" +"C26+D26" +"SUM(E13:E18)" +"SUM(E29:E41)" +"+E19+E27+E42+E43" +"IF(C5="""","""",C5)" +"SUM(E60:E70)" +"SUM(E73:E79)" +"+E71+E80" +"+E44" +"+E81" +"+E84-E85" +"SUM(B7:E7)" +"234.71+66.125+152.343" +"SUM(D33:D36)" +"+B49+C46" +"D49" +"+C12" +"SUM(B62:B63)" +"+C13" +"SUM(B66:B66)" +"SUM(B114+C111)" +"+B75" +"SUM(B127:B129)" +"+C76" +"+C77" +"SUM(B137:B141)" +"+C78" +"SUM(B144:B146)" +"SUM(B157:E157)/4" +"E169" +"81.3+28.2+6" +"SUM(B211:B217)" +"SUM(E211:E216)" +"+B161" +"SUM(B229:B237)" +"+B162" +"H17-H19" +"'Charge Adjustment Detail'!H30" +"'Credit Adjustment Detail'!H30" +"-H25+H30" +"IF(F6=""Y"",E6*'Summary Sheet'!G7,0)" +"E6+G6" +"IF(F7=""Y"",E7*'Summary Sheet'!G7,0)" +"IF(F8=""Y"",E8*'Summary Sheet'!G7,0)" +"IF(F9=""Y"",E9*'Summary Sheet'!G7,0)" +"IF(F10=""Y"",E10*'Summary Sheet'!G7,0)" +"IF(F11=""Y"",E11*'Summary Sheet'!G7,0)" +"IF(F12=""Y"",E12*'Summary Sheet'!G7,0)" +"IF(F13=""Y"",E13*'Summary Sheet'!G7,0)" +"IF(F14=""Y"",E14*'Summary Sheet'!G7,0)" +"IF(F15=""Y"",E15*'Summary Sheet'!G7,0)" +"IF(F16=""Y"",E16*'Summary Sheet'!G7,0)" +"IF(F17=""Y"",E17*'Summary Sheet'!G7,0)" +"IF(F18=""Y"",E18*'Summary Sheet'!G7,0)" +"IF(F19=""Y"",E19*'Summary Sheet'!G7,0)" +"IF(F20=""Y"",E20*'Summary Sheet'!G7,0)" +"IF(F21=""Y"",E21*'Summary Sheet'!G7,0)" +"IF(F22=""Y"",E22*'Summary Sheet'!G7,0)" +"IF(F23=""Y"",E23*'Summary Sheet'!G7,0)" +"IF(F24=""Y"",E24*'Summary Sheet'!G7,0)" +"IF(F25=""Y"",E25*'Summary Sheet'!G7,0)" +"IF(F26=""Y"",E26*'Summary Sheet'!G7,0)" +"IF(F27=""Y"",E27*'Summary Sheet'!G7,0)" +"IF(F28=""Y"",E28*'Summary Sheet'!G7,0)" +"SUM(E6:E28)" +"IF(F6=""Y"",E6*'Summary Sheet'!G7,0)" +"E6+G6" +"IF(F7=""Y"",E7*'Summary Sheet'!G7,0)" +"(+E6+E7)*0.28" +"IF(F8=""Y"",E8*'Summary Sheet'!G7,0)" +"IF(F9=""Y"",E9*'Summary Sheet'!G7,0)" +"IF(F10=""Y"",E10*'Summary Sheet'!G7,0)" +"IF(F11=""Y"",E11*'Summary Sheet'!G7,0)" +"IF(F12=""Y"",E12*'Summary Sheet'!G7,0)" +"IF(F13=""Y"",E13*'Summary Sheet'!G7,0)" +"IF(F14=""Y"",E14*'Summary Sheet'!G7,0)" +"IF(F15=""Y"",E15*'Summary Sheet'!G7,0)" +"IF(F16=""Y"",E16*'Summary Sheet'!G7,0)" +"IF(F17=""Y"",E17*'Summary Sheet'!G7,0)" +"IF(F18=""Y"",E18*'Summary Sheet'!G7,0)" +"IF(F19=""Y"",E19*'Summary Sheet'!G7,0)" +"IF(F20=""Y"",E20*'Summary Sheet'!G7,0)" +"IF(F21=""Y"",E21*'Summary Sheet'!G7,0)" +"IF(F22=""Y"",E22*'Summary Sheet'!G7,0)" +"IF(F23=""Y"",E23*'Summary Sheet'!G7,0)" +"IF(F24=""Y"",E24*'Summary Sheet'!G7,0)" +"IF(F25=""Y"",E25*'Summary Sheet'!G7,0)" +"IF(F26=""Y"",E26*'Summary Sheet'!G7,0)" +"IF(F27=""Y"",E27*'Summary Sheet'!G7,0)" +"IF(F28=""Y"",E28*'Summary Sheet'!G7,0)" +"SUM(E6:E29)" +"SUM(G6:G28)" +"""*""&ROUND(G8,0)&""*""" +"23000+1044" +"G8+SUM(G10:G14)" +"SUM(G18:G25)" +"+G16-G27" +"+G31+G32+G33+G35-G34" +"+G29-G37" +"-17719+1130" +"SUM(F10:F12)" +"31087+5028" +"SUM(F16:F20)" +"SUM(F21+F23)" +"F25+F13" +"F27+F30+F32" +"F43+F45" +"SUM(K10:K20)" +"SUM(K22+K23)" +"SUM(K26:K55)" +"SUM(K24-K59)" +"SUM(K17:K29)" +"SUM(K30+K31)" +"SUM(K37:K40)" +"SUM(K43:K47)" +"SUM(K50:K67)" +"SUM(K108:K114)-1" +"SUM(+K39+K48+K68+K92+K96+K100+K106+K118+K115)" +"SUM(+K32-K122)" +"SUM(K125:K135)" +"SUM(B11:C11)" +"SUM(B11:B22)" +"D14" +"D11*(1+E12)" +"-IF(ISERROR(VLOOKUP(D7,Maturity,2)),0,VLOOKUP(D7,Maturity,2))" +"D10+D11" +"F10+F11+F13" +"(D10+D14)/2" +"D24" +"'Model Assumptions'!$C$29*-1*'Financial Model'!C23" +"D24-C24-D23-D20" +"-1*IF(ISERROR(VLOOKUP(D7,Retention,3)),0,VLOOKUP(D7,Retention,3))" +"D11/'Model Assumptions'!$C$5" +"'Model Assumptions'!$C$22" +"'Model Assumptions'!$C$20*D27" +"E27*'Model Assumptions'!$C$9" +"ROUNDDOWN(D31*'Model Assumptions'!$C$24,0)" +"D31-C31+D32" +"D31+D30+D29" +"D34/'Model Assumptions'!$C$25" +"D35+D31+D30+D29" +"D21/D31" +"D21*'Model Assumptions'!$C$15*'Model Assumptions'!$C$16/1000" +"D82*'Model Assumptions'!$C$32" +"((D82+E82)/2)*'Model Assumptions'!$C$32" +"((D10+D14)/2)*'Model Assumptions'!$C$6" +"SUM(D45:D47)" +"((C110+D110)/2)*'Model Assumptions'!$C$17" +"((C111+D111)/2)*'Model Assumptions'!$C$34" +"SUM(D51:D52)" +"D48-D53" +"-D84" +"-(E84-D84)" +"D55-D56" +"D27*'Model Assumptions'!$C$18" +"D31*'Model Assumptions'!$C$10+'Financial Model'!D35*'Model Assumptions'!$C$26+'Financial Model'!D30*'Model Assumptions'!$C$21+D29*'Model Assumptions'!$C$23" +"-D88+C88" +"E11*'Model Assumptions'!$C$27" +"M11*'Model Assumptions'!$C$27" +"'Model Assumptions'!$C$28+'Model Assumptions'!$C$19*'Financial Model'!D31-'Financial Model'!C31" +"D11*'Model Assumptions'!$C$30+'Model Assumptions'!C31" +"E11*'Model Assumptions'!$C$30" +"SUM(D60:D65)" +"D57-D66" +"IF(D$68*'Model Assumptions'!$C$12+C71<0,0,D68*'Model Assumptions'!$C$12+C71)" +"IF(D$68*'Model Assumptions'!$C$12+C71>0,0,D68*'Model Assumptions'!$C$12+C71)" +"D68+D70" +"D149" +"D14" +"-D83*'Model Assumptions'!$C$7" +"D83+D84" +"D89+D100" +"(D99+D101)" +"D36*'Model Assumptions'!$C$37+('Model Assumptions'!$C$38+'Model Assumptions'!$C$39)*'Financial Model'!D27" +"D36*'Model Assumptions'!$C$37+('Model Assumptions'!$C$38+'Model Assumptions'!$C$39)*'Financial Model'!D27" +"(E36-D36)*'Model Assumptions'!$C$37+('Model Assumptions'!$C$38+'Model Assumptions'!$C$39)*('Financial Model'!E27-'Financial Model'!D27)" +"E89-E97" +"D90" +"E92" +"D96+D95+D94+D93+D92+D90" +"-(SUM(D92:D96)-D98+SUM(D90:D91)/2)/'Model Assumptions'!$B$37+C99" +"'Model Assumptions'!$C$40*'Financial Model'!D27" +"-D100/'Model Assumptions'!$B$40" +"D87+D88" +"-D71*'Model Assumptions'!$C$12" +"D103+D102+D85+D82" +"(C66+D66)*'Model Assumptions'!$C$33" +"D83*'Model Assumptions'!$C$8" +"D73" +"E73+D115" +"H116" +"D117+D112" +"D73" +"D56" +"D62" +"-(D83-C83)" +"-D103+C103" +"D109-C109" +"SUM(D127:D135)" +"-D87" +"-(E87-D87)" +"SUM(D139:D139)" +"SUM(E139)" +"D111" +"E111-D111" +"D116" +"E116-D116" +"D145+D140+D136" +"D149" +"'Model Assumptions'!$C$4+C153" +"D11" +"D24" +"E11" +"E24" +"F11" +"F24" +"G11" +"G24" +"H11" +"H24" +"I11" +"I24" +"J11" +"J24" +"K11" +"K24" +"L11" +"L24" +"M11" +"M24" +"'Financial Model'!D73" +"'Financial Model'!D62" +"'Financial Model'!D56" +"'Financial Model'!D131+'Financial Model'!D132+'Financial Model'!D134+'Financial Model'!D135" +"'Financial Model'!D139" +"SUM(E7:E12)" +"N13*(1+'Model Assumptions'!C11)/('Model Assumptions'!C13-'Model Assumptions'!C11)" +"E13/(1+'Model Assumptions'!$C$13)^('NPV Calculation'!E6-'NPV Calculation'!$D$6)" +"O13/(1+'Model Assumptions'!$C$13-'Model Assumptions'!$C$14)^('NPV Calculation'!N6-'NPV Calculation'!$D$6)" +"SUM(E15:O15)" +"IF(-'Financial Model'!D143<0,-'Financial Model'!D143,0)" +"E20/(1+$H$28)^(E6-$D$6)" +"SUM(E22:N22)" +"D16+D23" +"E16" +"B5-C5" +"D22*C24" +"B11" +"AVERAGE(D5:D8)" +"D9" +"SUM(K5:K9)" +"AVERAGE(D15:D19)" +"D20*2" +"'Notes 1'!I24" +"IncStmt!J31" +"I21+I24" +"1150+122" +"2500+5885+3275" +"19925+61475.4+88464.6" +"1600" +"SUM(J11:J14)" +"SUM(J23:J29)" +"90.86+137.7+235.47+182.59+152.45" +"19761.95" +"375.76" +"J19-J21" +"SUM(I20:I23)" +"IncStmt!J31" +"I29+I30" +"SUM(I37:I38)" +"12046+200+280+320+250+478.41+422+114+250" +"736+600+520+1800" +"403.94+63.4+771" +"300" +"SUM(G15:G19)" +"G10-G20" +"'Notes 1'!G24" +"'Notes 1'!G32" +"1000+1800+4000" +"G24+G21" +"1150+122" +"2500+5885+3275" +"19925+61475.4+88464.6" +"1600" +"SUM(H11:H14)" +"SUM(H23:H36)" +"2050.04+68.52" +"90.86+137.7+235.47+182.59+152.45" +"21149.53-4480+25159.28-555.71-67.2-400" +"19761.95" +"31629.2-421.2" +"4225.75+421.2" +"375.76" +"H19-H21" +"SUM(G20:G23)" +"I32" +"IncStmt!H38" +"G29+G30" +"SUM(G37:G38)" +"2600" +"300*11" +"SUM(G12:G14)" +"106000+8925" +"G9+G11" +"SUM(G20:G21)" +"5000*6" +"G13-G22-G27" +"SUM(G40:G43)" +"G34-G44" +"300*11" +"SUM(G15:G17)" +"G9-G18" +"B2*2" +"(SUM(B6*B5))" +"B3/B4" +"B21/12" +"SUM(B23,B25)" +"(B21*B7)/B9" +"B21*B7" +"(B21*B8)/B10" +"B21*B8" +" B23/B11" +"Financial!$A4" +"B14/12" +"B14/12" +"B14/12" +"B14/12" +"B14/12" +"B14/12" +"B14/12" +"B14/12" +"B14/12" +"B14/12" +"B14/12" +"B14/12" +"Entry!$B$23" +"B14*Entry!$B$6" +"Entry!$B$24" +"Entry!$B$22" +"Entry!$B$21" +"OFFSET(Z$1,Entry!$B$13,0,1,1)" +"B16/12" +"B4-R4-U4" +"$A$4" +"G4-R4-X4" +"L4-X4" +"B4*Entry!$B$18" +"P4" +"IF(Q4>=Entry!$B$17,Entry!$B$17,P4)" +"(B4-R4)*Entry!$B$15" +"IF(T4>=Entry!$B$16,Entry!$B$16,T4)" +"(B4)*Entry!$B$15" +"OFFSET(Z$1,Entry!$B$13+1,0,1,1)" +"B16/12" +"$A$5" +"Q4+P5" +"IF(Q5<=Entry!$B$17,P5,IF(Q4"""", C7<>""""), ROUND(D7*C7, 0), """")" +"IF(OR(E7<>"""", E11<>""""), SUM(E6:E13), 0)" +"+D26*C26" +"5*6" +"IF(OR(E36<>"""", E35<>"""", E24<>"""", E21<>"""", E20<>""""), SUM(E19:E41), 0)" +"IF(E46<>"""", SUM(E46:E48), 0)" +"IF(E53<>"""", SUM(E53:E57), 0)" +" SUM(E62:E66)" +"ROUND(+SUM(+$E$74+E67+$E$58+$E$49+$E$42+$E$14)*0.07,-2)" +"ROUND(+SUM(+$E$74+E67+$E$58+$E$49+$E$42+$E$14)*0.05,-2)-4700" +"E14+E42+E58+E49+E67+E74+E77+E79" +"IF(OR(G14<>"""",#REF!<> """"), SUM(G13:G21), 0)" +"IF(OR(#REF!<>"""",#REF!<> """", G29<>"""", G27<>"""",#REF!<> """"), SUM(G25:G33), 0)" +"IF(#REF!<>"""", SUM(G40:G40), 0)" +"SUM(G51:G53)" +"+SUM($G$22:$G$70)*0.07" +"G22+G34+G41+#REF!+G54+G71+#REF!" +"'Annex D'!A5" +"C16-B16" +"IF(B16=0,""N/A"",(D16/B16))" +"SUM(B16:B20)" +"+B21-B29" +"B32+B34" +"+B32+B34+B40+B41" +"B44" +"+B48+B54+B57" +"'Declaration - AnnexC'!C3" +"'Declaration - AnnexC'!C3" +"I9-H9" +"IF(H9=0,""N/A"",(J9/H9)*100)" +"SUM(H9:H14)" +"B15+1" +"B18+1" +"SUM(H18:H22)" +"B23+1" +"H15-H23" +"H25+H28-H29" +"H31-H34-H36" +"B38+1" +"H38" +"SUM(H48:H51)" +"B52+1" +"H56-H57" +"'annex e'!A1" +"'Declaration - AnnexC'!C3" +"I7-H7" +"IF(H7=0,""N/A"",(J7/H7)*100)" +"SUM(H7:H12)" +"SUM(H18:H21)" +"SUM(H25:H31)" +"H22-H32" +"H13+H15+H34" +"H36-H43-H46" +"H15" +"SUM(H61:H65)" +"H55+H58+H66" +"K48" +"H64" +"H48-H68" +"'annex e'!A1" +"'Declaration - AnnexC'!C3" +"SUM(H7:S7)" +"SUM(H7:H9)" +"H10-H15+H16" +"H19" +"H18" +"SUM(H17:H18)" +"S19" +"H24-H19" +"T19-('annex f'!H20+'annex f'!H21)" +"T42-('annex f'!I20+'annex f'!I21)" +"H42-H19" +"IF(H19=0,""N/A"",(H51/H19)*100)" +"'Declaration - AnnexC'!C3" +"'Declaration - AnnexC'!C3" +"'Declaration - AnnexC'!C3" +"'annex e'!I25" +"'annex e'!I19" +"SUM(H10:H26)" +"SUM(C9:C9)" +"'NOTES TO FS'!C14" +"'NOTES TO FS'!G14" +"SUM(C12:C13)" +"'NOTES TO FS'!F40" +"'NOTES TO FS'!D60" +"43153+5981" +"SUM(F9:F13)" +"SUM(C8,C11)" +"SUM(C19:C27)" +"'NOTES TO FS'!F76" +"41243167.25+800" +"36629" +"'NOTES TO FS'!F94" +"'NOTES TO FS'!F110" +"'NOTES TO FS'!F141" +"SUM(F20:F22)" +"'NOTES TO FS'!F158" +"'NOTES TO FS'!F167" +"'NOTES TO FS'!F194" +"'NOTES TO FS'!E60" +"SUM(C30:C36)" +"5175.03+300" +"'NOTES TO FS'!F102+200" +"'NOTES TO FS'!F118" +"'NOTES TO FS'!F124" +"'NOTES TO FS'!G129" +"'NOTES TO FS'!F145" +"'NOTES TO FS'!F157" +"'NOTES TO FS'!F60" +"SUM(C18,C29)" +"SUM(C15,-C38)" +"'NOTES TO FS'!G234" +"SUM(C41,C39)" +"SUM(C9:C12)" +"'NOTES TO FS'!F230" +"'NOTES TO FS'!F262" +"'NOTES TO FS'!G263" +"'NOTES TO FS'!F274" +"-'NOTES TO FS'!G60" +"SUM(C8)" +"'NOTES TO FS'!F321" +"-'NOTES TO FS'!F261" +"'NOTES TO FS'!F331" +"'NOTES TO FS'!F338" +"'NOTES TO FS'!G339" +"SUM(C14,-C24)+500" +"SUM(D14,-D24)" +"SUM(C29:C30)" +"'CHANGES IN EQUITY'!C12" +"SUM(C28)" +"SUM(D29:D30)" +"61205.55+300" +"54273.72+800" +"26470.25" +"SUM(C9-C10+C11)-400" +"SUM(D9-D10+D11)" +"'NOTES TO FS'!C60" +"'NOTES TO FS'!D60" +"SUM(D15:D17)" +"SUM(C12,C18)" +"'NOTES TO FS'!F359" +"'NOTES TO FS'!F365" +"-'NOTES TO FS'!F373" +"SUM(C8:C10)" +"SUM(C14:C17)" +"-'NOTES TO FS'!F357" +"-'NOTES TO FS'!F355" +"SUM(C11,C13)" +"SUM(C18)" +"SUM(C20,C21)" +"SUM(E7-C7)" +"118014301.63+300" +"SUM(C6:D13)" +"SUM(C6:D13)" +"SUM(E6:E13)" +"SUM(F19:F29)" +"SUM(F36:F39)" +"3605253.25+300" +"C51+D51-E51" +"C53+D53-E53-F53" +"C56-E56" +"SUM(C47:C59)" +"SUM(E47:E59)-1000" +"C60+D60-E60-F60-1000" +"G60" +"SUM(F63:F64)" +"79956+1216-8602+1" +"12098-1288" +"6632-734" +"26564-2988" +"SUM(F76)" +"1246" +"1246-146" +"495+26" +"495-106" +"2446438.23+300" +"1923" +"1923-122" +"921" +"921-40" +"2026" +"2026-26" +"314" +"314-4" +"1780+2419+332" +"1780+67" +"SUM(F87:F93)" +"SUM(F94,F102)" +"2138" +"2138-380" +"F118" +"5345" +"5345-840" +"488576.85-500" +"1465" +"1465-4" +"740" +"740+50" +"SUM(F115:F117)" +"F129" +"SUM(F124:F124)" +"46762-1" +"46762-1-976" +"28522" +"28522-482" +"1028" +"1028-574" +"695" +"695+190" +"SUM(F136:F140)" +"SUM(F141,F145)" +"F159" +"628771" +"628771+23081" +"F176" +"F185" +"SUM(F167)" +"16+15+2" +"F199" +"F218" +"SUM(C209:E209)" +"SUM(C208:D212)" +"SUM(C208:D212)" +"F243" +"26539.2-300" +"SUM(F252:F253)-1000" +"SUM(G252:G253)" +"D60-E60-F60" +"SUM(F250:F251)" +"F302" +"F311" +"SUM(G296:G301)" +"11562675.04-200" +"SUM(F250)" +"11562675.04-400" +"F318+F319-F320" +"2004035.82+54273.72" +"2294+86" +"1864257.45+300" +"SUM(F328:F329)-F330-600" +"SUM(G328:G329)-G330" +"74673.44+441.83" +"431676.35" +"4931805.3+1000" +"SUM(F343:F345)+200" +"SUM(G343:G344)" +"'INCOME STATEMENT'!C43" +"SUM(F355:F357)" +"-F36" +"G36" +"'INCOME STATEMENT'!C29" +"'INCOME STATEMENT'!D29+514" +"G357" +"SUM(F352,F354)" +"-67934477.54-200" +"15568586.16+33402.08" +"177711.57" +"-6319" +"-I364" +"F320" +"SUM(G320)" +"F330" +"SUM(F6:F7)" +"SUM(F14:F14)" +"SUM(F15,F19)" +"1400+200" +"SUM(F27:F30)" +"44431.2+200" +"SUM(F34:F38)" +"1450374.82+1628035.42+13281923.96" +"3514635.45" +"SUM(F45:F47)" +"F57" +"149824.73" +"E60" +"64417.8-400" +"64417.8" +"SUM(G65:G67)-200" +"398705.01-300" +"92029.44+199755.5" +"598460.51-200" +"110222.58-200" +"SUM(E73:E75)-500" +"SUM(E62+E70+E78)" +"481480.79+501544.73+613056+487036.54" +"382627.33+472862.32+587592+98789.11" +"385923.84+412488.41+200" +"355154.06+62029.46" +"8025+147000" +"SUM(D8:E8)" +"+G8/F8*100" +"75246+1006+2094" +"68668+580" +"108752+2000" +"22500+66900+20400+116200" +"854+1000+1+140+140+334" +"SUM(F17-G17)" +"SUM(D8:D17)" +"SUM(D11+E11)" +"SUM(D12)" +"752500-100" +"85501-200" +"78580" +"SUM(D13+E13-F13)" +"50400-100" +"18400+14000" +"667337.2+300" +"177150+200" +"SUM(D18-F18)-1000" +"182474+100" +"SUM(D20-F20)+1000" +"14200+8800" +"SUM(C10:C22)" +"SUM(E10:E22)-1000" +"259747.96-300" +"SUM(D28-F28)" +"SUM(C28:C28)" +"SUM(C9:C9)" +"SUM(C8)" +"C9" +"SUM(C12:C14)" +"488576.85-500" +"SUM(C8,C11)" +"+F8/E8*100" +"SUM(J8:J9)" +"SUM(I8:I9)" +"8651+36354+11935" +"126621+33+358" +"1559-33-358" +"SUM(J29:J29)" +"SUM(C7:C29)" +"SUM(L8:L29)" +"130228+33+358" +"10100-33-358" +"SUM(C38:C44)" +"SUM(C50:C58)" +"+D69+C69" +"SUM(C68:C77)" +"4330+76" +"SUM(C84:C88)" +"20088-1" +"+C97+D97" +"2846+1" +"+D100" +"SUM(C95:C100)" +"C126" +"+E126-F126" +"SUM(C110:C126)" +"+C135" +"SUM(C161:C172)" +"-3131+1" +"58827+1" +"7234-1" +"25910-1" +"SUM(C206:C226)" +"80113+33+358" +"807-33-358" +"SUM(D261:D282)" +"16022+33+358" +"SUM(C302:C309)" +"SUM(C324:C343)" +"'NOTES TO FS'!E60+561579.95+1000" +"SUM(G34:G35)" +"'Table 1.0 I & E - Annex D'!A4" +"I9-H9" +"IF(H9=0,""N/A"",(J9/H9)*100)" +"SUM(H9:H14)" +"B15+1" +"B18+1" +"SUM(H18:H22)" +"B23+1" +"H15-H23" +"H25+H28-H29" +"H31-H34-H36" +"B38+1" +"H38" +"SUM(H48:H51)" +"B52+1" +"H56-H57" +"'Table 1.0 I & E - Annex D'!A1" +"I7-H7" +"IF(H7=0,""N/A"",(J7/H7)*100)" +"SUM(H7:H12)" +"SUM(H18:H22)" +"SUM(H26:H32)" +"H23-H33" +"H13+H15+H35" +"SUM(H40:H43)" +"H37-H44-H47" +"H15" +"H56+H59+H67" +"K49" +"H65" +"H49-H69" +"'Table 1.0 I & E - Annex D'!A1" +"SUM(H7:S7)" +"SUM(H7:H9)" +"H10-H15+H16" +"H19" +"H18" +"SUM(H17:H18)" +"S19" +"H24-H19" +"T19-('Table 2.0 BS - Annex E'!H20+'Table 2.0 BS - Annex E'!H21+'Table 2.0 BS - Annex E'!H22)" +"T42-('Table 2.0 BS - Annex E'!I20+'Table 2.0 BS - Annex E'!I21+'Table 2.0 BS - Annex E'!I22)" +"H42-H19" +"IF(H19=0,""N/A"",(H51/H19)*100)" +"C8*D8" +"F8-E8" +"G8/E19" +"G9/E19" +"G10/E19" +"F12/E19" +"F13/E19" +"F14/E19" +"G16/E19" +"G17/E19" +"G18/E19" +"SUM(E8:E18)" +"G19/E19" +"G23/F24" +"SUM(E22:E23)" +"G27/E31" +"SUM(E27:E30)" +"G41/E48" +"G42/E48" +"G43/E48" +"SUM(E41:E47)" +"E55+E48+E38+E31+E24+E19" +"E58/E57" +"E57+E58" +"F58+F57" +"D5/C5" +"D5/D22" +"D6/D22" +"D9/D22" +"D10/D22" +"D11/D22" +"D14/D22" +"D15/D22" +"D16/D22" +"D17/D22" +"C5+C9+C10+C11+C14+C15+C16+C17" +"D20/D22" +"D21/D22" +"C5+C6+C9+C10+C11+C14+C15+C16+C17+C20+C21" +"D22/C22" +"SUM(H10:H11)" +"+F306" +"SUM(A9:A22)" +"SUM(I9:I21)" +"+G252" +"+G259" +"+G274" +"+G306" +"SUM(A29:A35)" +"SUM(I29:I34)" +"+A23-A36" +"+F192" +"+F203" +"+G216" +"38521.32+341.09+6.64+3104.74" +"SUM(A52:A59)" +"SUM(I52:I58)" +"+I63" +"+A60+A63" +"10588.71-39.36" +"13618.49+0.3+2285.29" +"7500+4444.45-5000" +"SUM(I70:I76)" +"+A65-A77" +"+J79" +"+J107" +"+J38" +"+I104" +"+I103+I105+I106" +"SUM(F189:F191)" +"SUM(F198:F202)" +"1051.33+6453.8" +"SUM(G210:G215)" +"+D222-E222-F222" +"SUM(D222:D223)" +"SUM(G234:G237)" +"+G294/2" +"SUM(G242:G251)" +"0.8*40265.59" +"+G294/2" +"944+3354.99+4767.04" +"SUM(G261:G273)" +"144.12+1687" +"+F300-G300" +"+D300+E300+H300" +"10777.86+38412.48" +"SUM('Financial summary'!J4)" +"SUM('Financial summary'!I44)" +"SUM('Financial summary'!I61)" +"SUM(B45:B46)" +"SUM('Financial summary'!I63)" +"'Financial summary'!$I$64" +"SUM(B47:B49)" +"SUM(B43-B50)" +"'Financial summary'!$J$67" +"SUM(F6:F7)" +"E35*0.5" +"(J10 +J11)+J1" +"G8*G9" +"G10" +"J4*0.175" +"'Staffing plan'!$F$8" +"'Staffing plan'!$F$36" +"'Staffing plan'!$F$52" +"'Staffing plan'!$F$67" +"SUM(I20:I43)" +"SUM(I47:I60)" +"I44+I61" +"I62*0.5" +"I63/I62" +"SUM(I44+I61+I63)" +"J4-I65" +"J66/J4" +"SUM(I13,G13)" +"SUM(O13,J13)" +"SUM(G13:G15)" +"SUM(G13,G24,G35)" +"SUM(G42:G44)" +"SUM(J46+O46)" +"SUM(I13,G13)" +"SUM(O13,J13)" +"SUM(G13:G15)" +"SUM(G13,G24,G35)" +"SUM(G42:G44)" +"SUM(O46+J46)" +"SUM(I13,G13)" +"SUM(O13,J13)" +"SUM(G13:G15)" +"SUM(G13+G24)" +"SUM(G25+G14)" +"SUM(G31:G34)" +"SUM(G18+G20+G22+G24+FG3172)" +"SUM(G18+G20+G22+G24+FG3172)" +"SUM(G33+G34+G38+G40+G42+G44+G46+G48+G50+G52+G54+G56+G58+G60)" +"SUM(G33+G34+G38+G40+G42+G44+G46+G48+G50+G52+G54+G56+G58+G60)" +"SUM(D67 + D69 + D71 + D73 + D75 + D77 + I67 + I69 + I71 + I73 + I75)" +"SUM(D67 + D69 + D71 + D73 + D75 + D77 + I67 + I69 + I71 + I73 + I75)" +"SUM(F13:G13)" +"SUM(F13:F43)" +"SUM(F50:F99)" +"SUM(G103:G104)" +"SUM(G107:G109)" +"H100" +"SUM(F119:F136)" +"Data!B3" +"Data!C3" +"Data!A112" +"""Project: ""&Data!B87" +"Data!B43" +"""Wind, ""&K10" +"Data!B99" +"Data!B74" +"Data!B101" +"Data!B72" +"Data!A119" +"Data!B70" +"Data!B119" +"Data!B136" +"Data!B138" +"SUM(K11:K13)" +"""Prices, ""&Data!B81&""/MWh""" +"Data!A141" +"""Invest. cost, ""&Data!$B$81&""/kW""" +"64000/60" +"-PMT(K16/100,K17,G16)" +"""O&M cost, ""&Data!$B$81&""/kW""" +"Data!C82" +"G17+G18" +"Data!D3" +"Data!A160" +"""Revenue of wind generation, ""&Data!$B$81&""/kW""" +"Data!B192" +"E18" +"G18" +"G18" +"""Annual contribution margin, ""&Data!$B$81&""/kW""" +"J21-J22" +"-PV($K$16/100,$K$17,J23)" +"""Net annual surplus, ""&Data!$B$81&""/kW""" +"J23-$G$17" +"Data!B116" +"Data!B137" +"""benefit ""&Data!$B$81&""/ton CO2""" +"""Average electricity price, ""&Data!$B$81&""/MWh""" +"Data!B193" +"Data!A197&"", ""&Data!$B$81&""/MWh""" +"Data!B197" +"""Additional costs, ""&Data!$B$81&"" per ton CO2 reduced""" +"-J25/J26*1000" +"""Required further CO2 benefit ""&Data!$B$81&""/ton CO2""" +"J29-C28" +"K29-C29" +"B28" +"A141" +"A160" +"B180" +"A5-(A7-A5)" +"100*Data!B59/Data!$B$70" +"100*Data!B88/Data!$B$99" +"Data!B113" +"Data!B120" +"Data!B142" +"Data!B161" +"Data!B181" +"A6" +"B4" +"$D$4" +"B44" +"100*Data!B60/Data!$B$70" +"100*Data!B89/Data!$B$99" +"Data!B121" +"Data!B143" +"Data!B162" +"Data!B182" +"B45" +"100*Data!B61/Data!$B$70" +"100*Data!B90/Data!$B$99" +"Data!B122" +"Data!B144" +"Data!B163" +"Data!B183" +"B46" +"100*Data!B62/Data!$B$70" +"100*Data!B91/Data!$B$99" +"Data!B123" +"Data!B145" +"Data!B164" +"Data!B184" +"B47" +"100*Data!B63/Data!$B$70" +"100*Data!B92/Data!$B$99" +"Data!B124" +"Data!B146" +"Data!B165" +"Data!B185" +"B48" +"100*Data!B64/Data!$B$70" +"100*Data!B93/Data!$B$99" +"Data!B125" +"Data!B147" +"Data!B166" +"Data!B186" +"B49" +"100*Data!B65/Data!$B$70" +"100*Data!B94/Data!$B$99" +"Data!B126" +"Data!B148" +"Data!B167" +"Data!B187" +"B50" +"100*Data!B66/Data!$B$70" +"100*Data!B95/Data!$B$99" +"Data!B127" +"Data!B149" +"Data!B168" +"Data!B188" +"B51" +"100*Data!B67/Data!$B$70" +"100*Data!B96/Data!$B$99" +"Data!B128" +"Data!B150" +"Data!B169" +"Data!B189" +"B52" +"100*Data!B68/Data!$B$70" +"100*Data!B97/Data!$B$99" +"Data!B129" +"Data!B151" +"Data!B170" +"Data!B1794" +"B53" +"100*Data!B69/Data!$B$70" +"100*Data!B98/Data!$B$99" +"""Egypt - avg. 20""&$B$81&""/MWh""" +"""Egypt - avg. 30""&$B$81&""/MWh""" +"""Market 10-40 ""&$B$81&""/MWh""" +"INDEX($D$43:$M$55,1,$C$43)" +"B29" +"B30" +"B31" +"B32" +"B33" +"B34" +"B35" +"B36" +"B37" +"B38" +"""0-""&FIXED(B44,0)" +"INDEX($D$43:$M$55,2,$C$43)" +"FIXED(B44,0)&""-""&FIXED(B45,0)" +"INDEX($D$43:$M$55,3,$C$43)" +"INDEX($D$43:$M$55,4,$C$43)" +"INDEX($D$43:$M$55,5,$C$43)" +"INDEX($D$43:$M$55,6,$C$43)" +"INDEX($D$43:$M$55,7,$C$43)" +"INDEX($D$43:$M$55,8,$C$43)" +"INDEX($D$43:$M$55,9,$C$43)" +"INDEX($D$43:$M$55,10,$C$43)" +"INDEX($D$43:$M$55,11,$C$43)" +"INDEX($D$43:$M$55,12,$C$43)" +"INDEX($D$43:$M$55,13,$C$43)" +"'Zafarana 1999'!I33" +"INDEX($D$58:$M$74,1,$C$58)" +"C43" +"INDEX($D$58:$M$74,2,$C$58)" +"'Zafarana 1999'!I36/3.6" +"'Zafarana 2010'!I36/3.6" +"INDEX($D$58:$M$74,3,$C$58)" +"INDEX($D$58:$M$74,4,$C$58)" +"INDEX($D$58:$M$74,5,$C$58)" +"INDEX($D$58:$M$74,6,$C$58)" +"INDEX($D$58:$M$74,7,$C$58)" +"INDEX($D$58:$M$74,8,$C$58)" +"INDEX($D$58:$M$74,9,$C$58)" +"INDEX($D$58:$M$74,10,$C$58)" +"INDEX($D$58:$M$74,11,$C$58)" +"INDEX($D$58:$M$74,12,$C$58)" +"INDEX($D$58:$M$74,13,$C$58)" +"SUM(D59:D69)" +"INDEX($D$58:$M$74,14,$C$58)" +"'Zafarana 1999'!B47/3.6-Data!D70" +"'Zafarana 2010'!B47/3.6-Data!D70" +"INDEX($D$58:$M$74,15,$C$58)" +"'Zafarana 1999'!B34/3.6" +"'Zafarana 2010'!B34/3.6" +"INDEX($D$58:$M$74,16,$C$58)" +"SUM(D70:D72)" +"INDEX($D$58:$M$74,17,$C$58)" +"INDEX($E$76:$M$79,1,$D$76)" +"INDEX($E$76:$M$79,2,$D$76)" +"O77/3.6" +"E77*$F$83" +"INDEX($E$76:$M$79,3,$D$76)" +"INDEX($E$76:$M$79,4,$D$76)" +"LEFT($C$81,1)" +"INDEX($E$81:$M$82,1,$D$76)" +"INDEX($E$81:$M$82,2,$D$76)" +"$B$81&""/MWh""" +"$B$81&""/kW""" +"INDEX($D$87:$M$102,1,$C$87)" +"C29" +"C30" +"C31" +"C32" +"C33" +"C34" +"C35" +"C36" +"C37" +"C38" +"A44" +"INDEX($D$87:$M$102,2,$C$87)" +"-'Zafarana 1999'!$D58/3.6" +"-'Zafarana 1999'!$D36/3.6" +"-'Zafarana 2010'!$D80/3.6" +"-'Zafarana 2010'!$D58/3.6" +"-'Zafarana 2010'!$D36/3.6" +"INDEX($D$87:$M$102,3,$C$87)" +"INDEX($D$87:$M$102,4,$C$87)" +"INDEX($D$87:$M$102,5,$C$87)" +"INDEX($D$87:$M$102,6,$C$87)" +"INDEX($D$87:$M$102,7,$C$87)" +"INDEX($D$87:$M$102,8,$C$87)" +"INDEX($D$87:$M$102,9,$C$87)" +"INDEX($D$87:$M$102,10,$C$87)" +"INDEX($D$87:$M$102,11,$C$87)" +"INDEX($D$87:$M$102,12,$C$87)" +"INDEX($D$87:$M$102,13,$C$87)" +"INDEX($D$87:$M$102,14,$C$87)" +"INDEX($D$87:$M$102,15,$C$87)" +"INDEX($D$87:$M$102,16,$C$87)" +"D99/D101*1000" +"INDEX($D$112:$M$113,1,$C$112)" +"D29" +"D30" +"D31" +"D32" +"D33" +"D34" +"D35" +"D36" +"D37" +"D38" +"A44" +"INDEX($D$112:$M$116,2,$C$112)" +"VLOOKUP(D114,$A$77:$B$79,2)*3.6/(D115/100)" +"INDEX($D$112:$M$116,3,$C$112)" +"INDEX($D$112:$M$116,4,$C$112)" +"INDEX($D$112:$M$116,5,$C$112)" +"$B$102*D113/1000" +"INDEX($D$119:$M$132,1,$C$87)" +"D87" +"A44" +"INDEX($D$119:$M$133,2,$C$87)" +"$B$79*3.6/('Zafarana 1999'!$E36/100)" +"$B$79*3.6/('Zafarana 2010'!$E36/100)" +"INDEX($D$119:$M$133,3,$C$87)" +"INDEX($D$119:$M$133,4,$C$87)" +"INDEX($D$119:$M$133,5,$C$87)" +"INDEX($D$119:$M$133,6,$C$87)" +"INDEX($D$119:$M$133,7,$C$87)" +"INDEX($D$119:$M$133,8,$C$87)" +"INDEX($D$119:$M$133,9,$C$87)" +"INDEX($D$119:$M$133,10,$C$87)" +"INDEX($D$119:$M$133,11,$C$87)" +"INDEX($D$119:$M$133,12,$C$87)" +"INDEX($D$133:$M$137,1,$C$87)" +"'Zafarana 1999'!O69" +"'Zafarana 1999'!$O$47" +"'Zafarana 2010'!$O$91" +"'Zafarana 2010'!$O$69" +"'Zafarana 2010'!$O$47" +"INDEX($D$133:$M$137,2,$C$87)" +"'Zafarana 1999'!P69" +"'Zafarana 1999'!$P$47" +"'Zafarana 2010'!$P$91" +"'Zafarana 2010'!$P$69" +"'Zafarana 2010'!$P$47" +"INDEX($D$133:$M$137,3,$C$87)" +"'Zafarana 1999'!Q69" +"'Zafarana 1999'!$Q$47" +"'Zafarana 2010'!$Q$91" +"'Zafarana 2010'!$Q$69" +"'Zafarana 2010'!$Q$47" +"INDEX($D$133:$M$137,5,$C$87)" +"(D133*$B$77+D134*$B$78+D135*$B$79)/D101" +"IF(B133>0,A133&""/"","""")&IF(B134>0,A134&""/"","""")&IF(B135>0,A135,"""")" +"""Electricity prices, ""&$B$81&""/MWh""" +"INDEX($D$141:$M$158,1,$C$141)" +"E29" +"$E$30" +"$E$31" +"$E$32" +"$E$33" +"$E$34" +"$E$35" +"$E$36" +"$E$37" +"$E$38" +"A44" +"INDEX($D$141:$M$158,2,$C$141)" +"$D$157" +"$N142*E$157" +"'Zafarana 1999'!M36" +"INDEX($D$141:$M$158,3,$C$141)" +"INDEX($D$141:$M$158,4,$C$141)" +"INDEX($D$141:$M$158,5,$C$141)" +"INDEX($D$141:$M$158,6,$C$141)" +"INDEX($D$141:$M$158,7,$C$141)" +"INDEX($D$141:$M$158,8,$C$141)" +"INDEX($D$141:$M$158,9,$C$141)" +"INDEX($D$141:$M$158,10,$C$141)" +"INDEX($D$141:$M$158,11,$C$141)" +"INDEX($D$141:$M$158,12,$C$141)" +"INDEX($D$141:$M$158,13,$C$141)" +"INDEX($D$141:$M$158,14,$C$141)" +"$N$154" +"-'Zafarana 1999'!$D$47/'Zafarana 1999'!$F$47" +"INDEX($D$141:$M$158,15,$C$141)" +"$N$155" +"$B$99/H154*3.6" +"'Zafarana 1999'!F47" +"INDEX($D$141:$M$158,16,$C$141)" +"VLOOKUP(D153,$A$77:$B$78,2)*D155/1000" +"INDEX($D$141:$M$158,17,$C$141)" +"Presentation!$C$19" +"F28" +"INDEX($D$160:$M$171,1,$C$160)" +"$F$29" +"$F$30" +"$F$31" +"$F$32" +"$F$33" +"$F$34" +"$F$35" +"$F$36" +"F37" +"F38" +"A44" +"INDEX($D$160:$M$171,2,$C$160)" +"Presentation!$C$24" +"B157" +"N142*Presentation!$C$24" +"G142" +"INDEX($D$160:$M$171,3,$C$160)" +"D$161" +"INDEX($D$160:$M$171,4,$C$160)" +"INDEX($D$160:$M$171,5,$C$160)" +"INDEX($D$160:$M$171,6,$C$160)" +"INDEX($D$160:$M$171,7,$C$160)" +"INDEX($D$160:$M$171,8,$C$160)" +"INDEX($D$160:$M$171,9,$C$160)" +"INDEX($D$160:$M$171,10,$C$160)" +"INDEX($D$160:$M$171,11,$C$160)" +"INDEX($D$160:$M$171,12,$C$160)" +"""Revenue, ""&$B$81&""/kW""" +"$A$141" +"$A$160" +"A44" +"B88*B142/$B$101" +"B88*B161/$B$101" +"B192/B102*1000" +"C192/$B$102*1000" +"Presentation!C28*Data!B116/1000" +"Presentation!C29*Data!B137/1000" +"B192+B195" +"C34-B34" +"-D36/J36*100" +"B36-B37" +"SUM(E36:E38)/3" +"VLOOKUP(G36,Data!$A$77:$C$78,3)*$J$36/J36" +"K36*B36/$B$47" +"K36/$L$47" +"M36*D36/$D$47" +"IF(O$33=$G36,$F36,0)" +"J36" +"F39*VLOOKUP(G39,Data!$A$77:$B$78,2)/1000" +"E39" +"B46" +"SUM(B36:B46)" +"B34+B47" +"-D58/J36*100" +"C36/$C$36" +"-(D36-D58)/$B$36" +"-D58/$B$36" +"C34-B34" +"-D36/J36*100" +"F36*VLOOKUP(G36,Data!$A$77:$B$78,2)/1000" +"B49-B37" +"E36" +"VLOOKUP(G36,Data!$A$77:$C$78,3)*$J$36/J36" +"K36*B36/$B$47" +"K36/$L$47" +"M36*D36/$D$47" +"IF(O$33=$G36,$F36,0)" +"B37-B38" +"J36" +"B46" +"SUM(B36:B46)" +"B34+B47" +"B36/8" +"-D58/J36*100" +"'Zafarana 1999'!A36" +"'Zafarana 1999'!D36" +"-D80/J36*100" +"C49/$C$49" +"-(D49-D71)/$B$49" +"-(D71-D93)/$B$49" +"-D93/$B$49" +"C37/$C$49" +"-(D37-D59)/$B$49" +"-(D59-D81)/$B$49" +"-D81/$B$49" +"SUM(G16:H29)" +"SUM(G16:H29)" +"SUM(G16:H29)" +"SUM(G16:H29)" +"SUM(G16:H29)" +"SUM(G16:H29)" +"SUM(D16:E29)" +"SUM(D16:E29)" +"SUM(G30:P32)" +"SUM(G30:P32)" +"SUM(D16:E29)" +"SUM(D16:E29)" +"SUM(G30:P32)" +"SUM(G30:P32)" +"SUM(D16:E29)" +"SUM(D16:E29)" +"SUM(G30:P32)" +"SUM(G30:P32)" +"Sheet1!D16" +"Sheet1!G16" +"Sheet1!D57" +"Sheet1!G57" +"Sheet1!D97" +"Sheet1!G97" +"Sheet1!D138" +"Sheet1!G138" +"Sheet1!D18" +"Sheet1!G18" +"Sheet1!D59" +"Sheet1!G59" +"Sheet1!D99" +"-Sheet1!G99" +"Sheet1!D140" +"Sheet1!G140" +"Sheet1!D20" +"Sheet1!G20" +"Sheet1!D61" +"Sheet1!G61" +"Sheet1!D101" +"Sheet1!G101" +"Sheet1!D142" +"Sheet1!D142" +"Sheet1!D22" +"Sheet1!G22" +"Sheet1!D63" +"Sheet1!G63" +"Sheet1!D103" +"Sheet1!G103" +"Sheet1!D144" +"Sheet1!D144" +"Sheet1!D24" +"Sheet1!G24" +"Sheet1!D65" +"Sheet1!G65" +"Sheet1!D105" +"Sheet1!G105" +"Sheet1!D146" +"Sheet1!D146" +"Sheet1!D26" +"Sheet1!G26" +"Sheet1!D67" +"Sheet1!G67" +"Sheet1!D107" +"Sheet1!G107" +"Sheet1!D148" +"Sheet1!D148" +"Sheet1!D28" +"Sheet1!D69" +"Sheet1!D109" +"Sheet1!D150" +"SUM(C10:C16)" +"SUM(C17+E17+G17+I17)" +"Sheet1!G30" +"Sheet1!G71" +"Sheet1!G111" +"Sheet1!G152" +"Sheet1!G152" +"SUM(C19:J19)" +"Sheet1!I30" +"Sheet1!I30" +"Sheet1!I71" +"Sheet1!I71" +"Sheet1!I111" +"Sheet1!I111" +"Sheet1!I152" +"Sheet1!I152" +"Sheet1!K30" +"Sheet1!K30" +"Sheet1!K71" +"Sheet1!K71" +"Sheet1!K111" +"Sheet1!K111" +"Sheet1!K152" +"Sheet1!K152" +"Sheet1!M30" +"Sheet1!M30" +"Sheet1!M71" +"Sheet1!M71" +"Sheet1!M111" +"Sheet1!M111" +"Sheet1!M152" +"Sheet1!M152" +"Sheet1!O30" +"Sheet1!O30" +"Sheet1!O71" +"Sheet1!O71" +"Sheet1!O111" +"Sheet1!O111" +"Sheet1!O152" +"Sheet1!O152" +"SUM(C19:D23)" +"SUM(C19:D23)" +"SUM(K19:K23)" +"B10-0.25" +"B9*B10" +"B11-(B12*B9)" +"'Assumptions for IS'!B11" +"B7/B$9" +"'Assumptions for IS'!C11" +"'Assumptions for IS'!D11" +"'Assumptions for IS'!E11" +"SUM(B7:B7)" +"'Assumptions for IS'!B9*'Assumptions for IS'!B12" +"'Assumptions for IS'!C9*'Assumptions for IS'!C12" +"'Assumptions for IS'!D9*'Assumptions for IS'!D12" +"'Assumptions for IS'!E9*'Assumptions for IS'!E12" +"B12" +"B9-B13" +"B15/B9" +"B$21*0.775" +"D$21*0.675" +"F$21*0.625" +"B$21*0.2" +"D$21*0.3" +"F$21*0.35" +"B$21*0.025" +"B21/B9" +"IF((B15-B21)>250000,((B15-B21)*0.2),250000)" +"IF(((D15-D21)*0.2)>250000,((D15-D21)*0.2),250000)" +"SUM(B24:B24)" +"B15-B21-B25" +"B27/B9" +"'Assumptions for IS'!B18" +"B7/B$9" +"'Assumptions for IS'!C18" +"'Assumptions for IS'!D18" +"'Assumptions for IS'!E18" +"SUM(B7:B7)" +"'Assumptions for IS'!B16*'Assumptions for IS'!B19" +"'Assumptions for IS'!C16*'Assumptions for IS'!C19" +"'Assumptions for IS'!D16*'Assumptions for IS'!D19" +"'Assumptions for IS'!E16*'Assumptions for IS'!E19" +"B12" +"B9-B13" +"B15/B9" +"'Income Statement 90%'!B18" +"B21/B9" +"IF((B15-B21)>250000,((B15-B21)*0.2),250000)" +"IF(((D15-D21)*0.2)>250000,((D15-D21)*0.2),250000)" +"SUM(B24:B24)" +"B15-B21-B25" +"B27/B9" +"'Assumptions for IS'!B25" +"B7/B$9" +"'Assumptions for IS'!C25" +"'Assumptions for IS'!D25" +"'Assumptions for IS'!E25" +"SUM(B7:B7)" +"'Assumptions for IS'!B23*'Assumptions for IS'!B26" +"'Assumptions for IS'!C23*'Assumptions for IS'!C26" +"'Assumptions for IS'!D23*'Assumptions for IS'!D26" +"'Assumptions for IS'!E23*'Assumptions for IS'!E26" +"B12" +"B9-B13" +"B15/B9" +"'Income Statement 90%'!B18" +"B21/B9" +"IF((B15-B21)>250000,((B15-B21)*0.2),250000)" +"IF(((D15-D21)*0.2)>250000,((D15-D21)*0.2),250000)" +"SUM(B24:B24)" +"B15-B21-B25" +"B27/B9" +"IF(OR(C6<0,C6>10),""Out of Range"",ROUND(C6,0))" +"IF(D6=""Out of Range"",1,0)" +"IF(D6=""Out of Range"",""Out of Range"",(D6*(F6/$F$15)))" +"SUM(E6:E14)" +"IF(E15>0,""Out of Range"",(SUM(G6:G14)))" +"IF(G17=""Out of Range"",""Out of Range"",(IF(G17<5,""BELOW AVERAGE"",IF(G17<7,""BELOW AVERAGE"",IF(G17<8.5,""AVERAGE"",""ABOVE AVERAGE"")))))" +"SUM(B12:B14)" +"SUM(C58)" +"SUM(C9:O9)" +"SUM(C8:C14)" +"SUM(C17:C21)*0.13" +"SUM(C17:C53)" +"C15-C54" +"SUM(D57:O57)" +"C56-C57" +"+C8/$C$8" +"+F8/$F$8" +"+C8-C10" +"+C16*1.05" +"+SUM(C15:C43)" +"+C12-C44" +"SUM(C38+C43+C46)/21800" +"SUM(D7:D11)" +"SUM(D7*$C20*4)" +"SUM(D20:O20)" +"SUM(D12*3.36*21)/2" +"SUM(D25:D27)" +"+E11+E10+E9" +"SUM(E14:E17)" +"+E20+E18+E12" +"+E27+E26" +"+E31" +"+E28+E32" +"+E40+E34" +"(10231001*((100+'[2]Asmptns non pay 04-05 budget'!D8)/100))/1000" +"SUM(C11:D11)" +"('[2]Detail I&E'!D62)/1000" +"('[2]Detail I&E'!E62)/1000" +"('[2]Detail I&E'!F62)/1000" +"('[2]Detail I&E'!G62)/1000" +"('[2]Detail I&E'!C63)/1000" +"SUM(F12:F12)" +"'[2]Detail I&E'!D64/1000" +"SUM(C11:C13)" +"('[2]Detail I&E'!C41)/1000" +"('[2]Detail I&E'!D41)/1000" +"('[2]Detail I&E'!E41)/1000" +"('[2]Detail I&E'!F41)/1000" +"('[2]Detail I&E'!G41)/1000" +"(('[2]Detail I&E'!C32)/1000)-D17+('[2]Detail I&E'!C52/1000)" +"('[2]Detail I&E'!C26/1000)+200" +"(('[2]Detail I&E'!D32)/1000)+(('[2]Detail I&E'!D52)/1000)-G17" +"('[2]Detail I&E'!D26/1000)-0.0005" +"(('[2]Detail I&E'!E32)/1000)-J17+(('[2]Detail I&E'!E52)/1000)" +"('[2]Detail I&E'!E26/1000)-0.0005" +"(('[2]Detail I&E'!F32)/1000)-M17+(('[2]Detail I&E'!F52)/1000)" +"('[2]Detail I&E'!F26/1000)-0.0005" +"(('[2]Detail I&E'!G32)/1000)-P17+(('[2]Detail I&E'!G52)/1000)" +"('[2]Detail I&E'!G26/1000)-0.0005" +"('[2]Detail I&E'!C48)/1000" +"('[2]Detail I&E'!C57)/1000" +"'[2]Detail I&E'!C57" +"('[2]Detail I&E'!D57)/1000" +"('[2]Detail I&E'!E57)/1000" +"('[2]Detail I&E'!F57)/1000" +"('[2]Detail I&E'!G57)/1000" +"('[2]Detail I&E'!C55)/1000" +"('[2]Detail I&E'!D55)/1000" +"('[2]Detail I&E'!E55)/1000" +"('[2]Detail I&E'!F55)/1000" +"('[2]Detail I&E'!G55)/1000" +"SUM(C16:C20)" +"C14-C21" +"'[2]Detail I&E'!C35" +"SUM(C12:C16)" +"SUM(C26:C35)" +"C36+C39+C40+C43+C44+C45" +"C37+C38+C46+C47+C42+'[2]Detail I&E'!C52" +"'[2]S&R Non payroll 04-05'!J10+'[2]HTA Non payroll 04-05'!K11+'[2]Corp Non-payroll 04-05'!J10" +"C26" +"'[2]HTA Non payroll 04-05'!K12+'[2]Corp Non-payroll 04-05'!J11" +"'[2]Corp Non-payroll 04-05'!J13" +"'[2]HTA Non payroll 04-05'!K14+'[2]Corp Non-payroll 04-05'!J14" +"'[2]S&R Non payroll 04-05'!J11+'[2]HTA Non payroll 04-05'!K16+'[2]Clin Non-payroll 04-05'!J11+'[2]Corp Non-payroll 04-05'!J20" +"'[2]HTA Non payroll 04-05'!K18+'[2]Clin Non-payroll 04-05'!J13+'[2]Corp Non-payroll 04-05'!J22" +"'[2]HTA Non payroll 04-05'!K19+'[2]Corp Non-payroll 04-05'!J24" +"'[2]HTA Non payroll 04-05'!K20+'[2]Clin Non-payroll 04-05'!J14+'[2]Corp Non-payroll 04-05'!J26" +"'[2]S&R Non payroll 04-05'!J13+'[2]HTA Non payroll 04-05'!K21+'[2]Clin Non-payroll 04-05'!J15+'[2]Corp Non-payroll 04-05'!J27" +"'[2]S&R Non payroll 04-05'!J14+'[2]Corp Non-payroll 04-05'!J29" +"'[2]Clin Non-payroll 04-05'!J17+'[2]Corp Non-payroll 04-05'!J30+'[2]Council Non-payroll 04-05'!J15" +"'[2]S&R Non payroll 04-05'!C25+'[2]HTA Non payroll 04-05'!C30+'[2]Clin Non-payroll 04-05'!C25+'[2]Corp Non-payroll 04-05'!C38" +"SUM(C22:C24)" +"'[2]Detail I&E'!C43" +"'[2]Detail I&E'!C45" +"'[2]Detail I&E'!C44+'[2]Detail I&E'!C46+'[2]Detail I&E'!C47" +"SUM(C52:C54)" +"SUM(B8:B9)" +"-2-24-41" +"B11+B12-B13-B14+B15" +"B16-B17" +"SUM(B22:B23)" +"B19+B22+B23+B24+B20" +"ROUND(B19/B35,2)" +"ROUND(J20/J35,2)" +"ROUND((Q22+Q23+Q24)/Q35,2)-0.01" +"ROUND((S22+S23+S24)/S35,2)" +"SUM(B29:B32)" +"100461-20922" +"L43+L42" +"56519+8056" +"B47+B46+B45+B44" +"B52+B51+B50" +"+B53+B54" +"L48" +"+E601" +"+E602+F602" +"NOW()" +"SUM(F17:V17)" +"W17/(2003-1987)" +"SUM(R17:V17)/5" +"AA17-Z17" +"AA17/Z17" +"250+300+130+60+290+260+180+40" +"240+115+40+105+155+170+25+17.5" +"90.87+14.31" +"126.56+141.38" +"159.87+4.45+117.16" +"150.43+122.2+25.78" +"80.26+27.25" +"47.92+24.57" +"37.49+12.43" +"3.02+0.83+1.45+1.36+1.19+1.03+0.8+0.8+0.03" +"0.43+0.91+0.71" +"263.5-16" +"SUM(F17:F24)" +"2.69+9.19" +"'2004-expend-sum'!A4" +"'2004-expend-sum'!C4" +"'2004-expend-sum'!E4" +"100+100" +"'2004-expend-sum'!G4" +"9+17-10" +"202+10" +"12.75+15" +"17+6" +"'2004-expend-sum'!I4" +"'2004-expend-sum'!K4" +"200+200" +"'2004-expend-sum'!A20" +"'2004-expend-sum'!C20" +"'2004-expend-sum'!E20" +"100+30" +"'2004-expend-sum'!G20" +"142.31+67.08" +"692.03+51.25" +"'2004-expend-sum'!I20" +"'2004-expend-sum'!K20" +"'2004-expend-sum'!A38" +"'2004-expend-sum'!C38" +"'2004-expend-sum'!E38" +"SUM(F29:F44)" +"SUM(Z29:Z44)-Z34-Z44" +"250+300" +"350+35" +"SUM(F50:F59)" +"F26-F46-F61" +"F26-F46-F61" +"F64+(G26-G46-G61)" +"(W26-W46-W61)" +"V64+(Z26-Z46-Z61)" +"V64+AA26-AA46-AA61" +"AA58" +"AB68-Z68" +"Z70+Z71" +"AA56" +"SUM(Z67:Z71)" +"AB68+AB72" +"SUM(A5:A17)" +"SUM(C21:C35)" +"SUM(C39:C50)" +"C6" +"SUM(D17+L17+T17+AB17)" +"ROUND(PRODUCT((F17+F22+F23+F27+F28),C41),0)" +"ROUND(PRODUCT((AD23+AD27+AD28),AA41),0)" +"SUM(D17+D22+D23+D27+D28)" +"SUM(F17+F22+F23+F27+F28+F29)" +"C5/D5" +"3*47.5" +"2.5*8" +"3*135.39" +"47.5*3" +"4*8" +"135.39*3" +"47.5*4" +"3.3*8" +"135.39*4" +"47.5*2" +"135.39*2" +"3*8" +"2.83*8" +"AVERAGE(E5:E30)" +"D14*E14" +"-(G14-F14)" +"B15*C15*5*50" +"B13*C13*5*50" +"E13+(F13/1.35)" +"E13/D13" +"I13*D13" +"$F$13-$G$13" +"$F$14-$G$14" +"G15-F15" +"150000+(F15/1.35)" +"$F$15-$G$15" +"$F$16-$G$16" +"$F$17-$G$17" +"592593+150000" +"$F$18-$G$18" +"$F$19-$G$19" +"$F$20-$G$20" +"$F$21-$G$21" +"$F$22-$G$22" +"MVT!F13-MVT!G13" +"B8" +"B8" +"B8" +"IRR(B8:B22)" +"IRR(L8:L20)" +"598135-4475" +"597825-16823" +"548226-7348" +"SUM(D10:J10)" +"5574+2" +"7051+658" +"9913+188" +"SUM(D10:D11)" +"502639-4473" +"505954-16165" +"456108-7160" +"52315" +"D12-SUM(D14:D17)" +"D18-SUM(D19:D20)" +"D22-SUM(D23:D24)" +"D18+D15" +"644716-15495" +"625890-21344" +"658699-27711" +"678684-44897" +"SUM(E10:L10)" +"19754+1727" +"31372+373" +"23605+976" +"8520+3775" +"SUM(E10:E11)" +"541289-13768" +"532446-20971" +"565517-26735" +"579463-41124+4" +"58515-1" +"E12-SUM(E14:E17)" +"E18-SUM(E19:E20)" +"E22-SUM(E23:E24)" +"E25-E26" +"26.6+0.941242" +"(D25*D30)/(D29*1000)" +"(E25*E30)/(E29*1000)" +"E18+E15" +"688411-36129" +"672295-46000" +"H9+F9+D9+J9" +"22218+1266" +"30543+102" +"SUM(D9:D10)" +"571024-34863" +"570957-45898" +"D11-SUM(D13:D16)" +"D17-SUM(D18:D19)" +"D21-SUM(D22:D23)" +"(D24)/(D26*1000)" +"D17+D14" +"SUM(D10:J10)" +"SUM(D10:D11)" +"D12-SUM(D14:D18)" +"D19-SUM(D20:D22)" +"D24-D25-D26" +"D28+D29" +"ROUND((D28)/(D32*1000),2)" +"(F28)/(F32*1000)" +"ROUND((D30)/(D32*1000),2)" +"(F30)/(F32*1000)" +"D19+D15+D16" +"D28+D21" +"D40/52414" +"F40/(F32*1000)" +"+H23+F23+D23" +"SUM(D26:D34)" +"+D23-D36" +"+[1]CECE!B21" +"+[1]CECE!C37" +"+[1]CECE!C45" +"-11.2-3.2" +"+D14+E14+F14+G14" +"+[1]CECE!E47" +"+C14" +"+[1]MDMD!B19" +"+[1]MDMD!C33" +"+[1]MDMD!C42" +"-35.4-1.1" +"+[1]MDMD!E44" +"+[1]MDSS!B19" +"+[1]MDSS!C29" +"+[1]MDSS!C38" +"+[1]MDSS!E40" +"SUM(C18:C19)" +"+[1]CDCD!B21" +"+[1]CDCD!C33" +"+[1]CDCD!C42" +"-17.13-3.2" +"+[1]CDCD!E44" +"+[1]CDCA!B22" +"+[1]CDCA!C30" +"+[1]CDCA!C33" +"+[1]CDCA!E35" +"+[1]CDPS!B24" +"+[1]CDPS!C52" +"+[1]CDPS!C55" +"+[1]CDPS!E57" +"+[1]CDPR!B21" +"+[1]CDPR!C29" +"+[1]CDPR!C32" +"+[1]CDPR!E34" +"SUM(C23:C26)" +"SUM(L23:L25)" +"+[1]FS!B20" +"+[1]FS!C28" +"+[1]FS!C37" +"-13.7-54.4" +"+[1]FS!E39" +"+[1]FSFN!B18" +"+[1]FSFN!C31" +"+[1]FSFN!C40" +"+[1]FSFN!E42" +"+[1]PRCO!B19" +"+[1]PRCO!C33" +"+[1]PRCO!C42" +"+[1]PRCO!E44" +"+[1]PRNH!B19" +"+[1]PRNH!C34" +"+[1]PRNH!C43" +"+[1]PRNH!E45" +"+[1]PRLD!B19" +"+[1]PRLD!C33" +"+[1]PRLD!C42" +"+[1]PRLD!E44" +"+[1]PRDL!B19" +"+[1]PRDL!C33" +"+[1]PRDL!C42" +"+[1]PRDL!E44" +"SUM(C30:C35)" +"SUM(L30:L31)" +"+[1]PEPE!B19" +"+[1]PEPE!C30" +"+[1]PEPE!C39" +"-2.9-1" +"+[1]PEPE!E41" +"SUM(C39)" +"+[1]OPOP!B19" +"+[1]OPOP!C33" +"+[1]OPOP!C42" +"-75.9-25" +"+[1]OPOP!E44" +"+[1]OPIM!B16" +"+[1]OPIM!C31" +"+[1]OPIM!C34" +"+[1]OPIM!E36" +"+[1]OPFM!B19" +"+[1]OPFM!C58" +"+[1]OPFM!C67" +"+[1]OPFM!E69" +"+[1]MDAG!B18" +"+[1]MDAG!C38" +"+[1]MDAG!C47" +"+[1]MDAG!E49" +"+[1]OPDE!B21" +"+[1]OPDE!C31" +"+[1]OPDE!C40" +"+[1]OPDE!E42" +"+[1]OPIT!B19" +"+[1]OPIT!C42" +"+[1]OPIT!C51" +"+[1]OPIT!E53" +"+[1]OPCO!B20" +"+[1]OPCO!C35" +"+[1]OPCO!C44" +"+[1]OPCO!E46" +"+[1]OPHD!B19" +"+[1]OPHD!C30" +"+[1]OPHD!C39" +"+[1]OPHD!E41" +"+[1]OPDA!B18" +"+[1]OPDA!C29" +"+[1]OPDA!C38" +"+[1]OPDA!E40" +"+[1]OPAD!B19" +"+[1]OPAD!C30" +"+[1]OPAD!C39" +"+[1]OPAD!E41" +"SUM(C43:C52)" +"+J8" +"+[1]DCDC!B19" +"+[1]DCDC!C35" +"+[1]DCDC!C44" +"-33.5-6.4" +"+[1]DCDC!E46" +"+[1]PRDO!B20" +"+[1]PRDO!C29" +"+[1]PRDO!C38" +"+[1]PRDO!E40" +"+[1]RESERVES!B20" +"+[1]RESERVES!C27" +"+[1]RESERVES!E20+[1]RESERVES!E27" +"+[1]RESERVES!B39" +"+[1]RESERVES!C39" +"+[1]RESERVES!B47" +"+[1]RESERVES!C55" +"SUM(C68:C70)" +"SUM(L68:L68)" +"+C15+C20+C27+C36+C40+C53+C64+C71" +"+L15+L20+L27+L36+L40+#REF!+L53+#REF!+L64+#REF!+L71" +"+[1]EBEB!B16" +"+[1]EBEB!C27" +"+[1]EBEB!C36" +"+[1]EBEB!E38" +"+[1]OPDR!B19" +"+[1]OPDR!C34" +"+[1]OPDR!C43" +"+[1]OPDR!E45" +"+C77+C79" +"+L77+L79+#REF!" +"+C73+C81" +"+($H$73+$H$77-120)*0.863" +"+$H$79*0.863" +"+F94+G94" +"+($H$73+$H$77-120)*0.075" +"+$H$79*0.075" +"+($H$73+$H$77-120)*0.041" +"+$H$79*0.041" +"+($H$73+$H$77-120)*0.021" +"+$H$79*0.021" +"+SUM(F94:F100)" +"+[1]summary!F94" +"+D6+E6" +"+SUM(D6:D12)" +"+D22+E22+F22" +"200" +"788.4-23" +"+($F$23)/86.3*7.5" +"430.6-12" +"+($F$23)/86.3*4.1" +"220.4-6" +"+($F$23)/86.3*2.1" +"+SUM(D22:D32)" +"+G33-F13" +"SUM(E6+E11+E14)" +"SUM(E7+E9+E12+E15)" +"SUM(E17+E20)" +"SUM(E31+E38)" +"SUM(E29+E32+E36+E39)" +"K11-L11" +"IF(AND(OR(K11=0,L11<>0),OR(L11=0,K11<>0)),IF((K11+L11+M11<>0),IF(AND(OR(K11>0,L11<0),OR(L11>0,K11<0)),ABS(M11/MIN(ABS(L11),ABS(K11))),10),""-""),10)" +"E11-F11" +"IF(AND(OR(E11=0,F11<>0),OR(F11=0,E11<>0)),IF((E11+F11+G11<>0),IF(AND(OR(E11>0,F11<0),OR(F11>0,E11<0)),ABS(G11/MIN(ABS(F11),ABS(E11))),10),""-""),10)" +"E11-I11" +"IF(AND(OR(E11=0,I11<>0),OR(I11=0,E11<>0)),IF((E11+I11+J11<>0),IF(AND(OR(E11>0,I11<0),OR(I11>0,E11<0)),ABS(J11/MIN(ABS(I11),ABS(E11))),10),""-""),10)" +"IF(AND(OR((K11)>2,(K11)<-2),OR((J11)>750,(J11)<-750)),"" QUERY - "" & (D11) & "" 2002/03 2001/02 difference of "" & (J11) & ""k."","""")" +"IF(AND(OR((H11)>2,(H11)<-2),OR((G11)>750,(G11)<-750)), ""QUERY - FC grants 2002/03 / Restated difference of ""&(G11)& ""k"","""")" +"IF(AND(OR((K12)>2,(K12)<-2),OR((J12)>750,(J12)<-750)),"" QUERY - "" & MID(D12,1,12) & "" 2002/03 2001/02 difference of "" & (J12) & ""k."","""")" +"IF(AND(OR((H12)>2,(H12)<-2),OR((G12)>750,(G12)<-750)), ""QUERY - Tuition fees 2002/03 / Restated difference of ""&(G12)& ""k"","""")" +"IF(AND(OR((K13)>2,(K13)<-2),OR((J13)>750,(J13)<-750)),"" QUERY - "" & MID(D13,1,15) & "" 2002/03 2001/02 difference of "" & (J13) & ""k."","""")" +"IF(AND(OR((H13)>2,(H13)<-2),OR((G13)>750,(G13)<-750)), ""QUERY - Research grants 2002/03 / Restated difference of ""&(G13)& ""k"","""")" +"IF(AND(OR((H14)>2,(H14)<-2),OR((G14)>750,(G14)<-750)), ""QUERY - Other income 2002/03 / Restated difference of ""&(G14)& ""k"","""")" +"IF(AND(OR((K15)>2,(K15)<-2),OR((J15)>750,(J15)<-750)),"" QUERY - "" & MID(D15,1,24) & "" 2002/03 2001/02 difference of "" & (J15) & ""k."","""")" +"IF(AND(OR((H15)>2,(H15)<-2),OR((G15)>750,(G15)<-750)), ""QUERY - Endowment income 2002/03 / Restated difference of ""&(G15)& ""k"","""")" +"SUM(E11:E15)" +"IF(AND(OR((H18)>2,(H18)<-2),OR((G18)>750,(G18)<-750)), ""QUERY - Staff costs 2002/03 / Restated difference of ""&(G18)& ""k"","""")" +"IF(AND(OR((H19)>2,(H19)<-2),OR((G19)>750,(G19)<-750)), ""QUERY - Other op. expenses 2002/03 / Restated difference of ""&(G19)& ""k"","""")" +"IF(AND(OR((H20)>2,(H20)<-2),OR((G20)>750,(G20)<-750)), ""QUERY - Depreciation 2002/03 / Restated difference of ""&(G20)& ""k"","""")" +"IF(AND(OR((H21)>2,(H21)<-2),OR((G21)>750,(G21)<-750)), ""QUERY - Interest payable 2002/03 / Restated difference of ""&(G21)& ""k"","""")" +"SUM(E18:E21)" +"IF(AND(OR((H29)>5,(H29)<-5),OR((G29)>750,(G29)<-750)),"" QUERY - "" & (D29) & "" 2002/03 2001/02 difference of "" & (G29) & ""k. Genuine?"","""")" +"SUM(E29:E68)" +"SUM(E71:E73)" +"SUM(E69,E74,E79)" +"SUM(F79,F74,F69)" +"SUM(E90,I90,M90)" +"IF(OR(OR(AND(OR((H90)>5,(H90)<-5),OR((G90)>750,(G90)<-750)),(AND(OR((L90)>5,(L90)<-5),OR((K90)>750,(K90)<-750))),(AND(OR((P90)>5,(P90)<-5),OR((O90)>750,(O90)<-750))))),""QUERY"","""")" +"IF(OR(OR(AND(OR((H90)>5,(H90)<-5),OR((G90)>750,(G90)<-750)),(AND(OR((L90)>5,(L90)<-5),OR((K90)>750,(K90)<-750))),(AND(OR((P90)>5,(P90)<-5),OR((O90)>750,(O90)<-750))))),""QUERY -""&(D90)&"" 2002/03 2001/02 diff. in 'SLC/LEA/SAAS/DEL' / 'NHS/RONE/SHHD' / 'Other' values. Genuine?"","""")" +"SUM(E90:E95)" +"IF(AND(OR((T97)>5,(T97)<-5),OR((S97)>750,(S97)<-750)),""QUERY"","""")" +"IF(AND(OR((T97)>5,(T97)<-5),OR((S97)>750,(S97)<-750)),""QUERY - "" & (D97) & "" 2002/03 2001/02 TOTAL difference of "" & (S97) &""k. Genuine?"","""")" +"Q96+Q97" +"SUM(E120:E128)" +"SUM(E140:E146)" +"SUM(E116,E118,E129,E147,E154)" +"SUM(F154,F147,F129,F118,F116)" +"IF(AND(OR(E165=0,F165<>0),OR(F165=0,E165<>0)),IF((E165+F165+G165<>0),IF(AND(OR(E165>0,F165<0),OR(F165>0,E165<0)),ABS(G165/MIN(ABS(F165),ABS(E165))),20),""-""),20)" +"IF(OR(OR(AND(OR((H165)>10,(H165)<-10),OR((G165)>750,(G165)<-750)),(AND(OR((L165)>10,(L165)<-10),OR((K165)>750,(K165)<-750))),(AND(OR((P165)>10,(P165)<-10),OR((O165)>750,(O165)<-750))))),""QUERY"","""")" +"IF(OR(OR(AND(OR((H165)>10,(H165)<-10),OR((G165)>750,(G165)<-750)),(AND(OR((L165)>10,(L165)<-10),OR((K165)>750,(K165)<-750))),(AND(OR((P165)>10,(P165)<-10),OR((O165)>750,(O165)<-750))))),""QUERY - "" & (D165) & "" 2002/03 2001/02 difference in Acc. Staff Costs / Other Staff Costs / Other Op. Expenses"","""")" +"IF(OR(OR(AND(OR((H211)>10,(H211)<-10),OR((G211)>750,(G211)<-750)),(AND(OR((L211)>10,(L211)<-10),OR((K211)>750,(K211)<-750))),(AND(OR((P211)>10,(P211)<-10),OR((O211)>750,(O211)<-750))))),""QUERY - "" & (D211) & "" 2002/03 2001/02 difference in Acc. Staff Costs / Other Staff Costs / Other Op. Expenses / Int. Payable. Genuine?"","""")" +"IF(AND(OR((P217)>10,(P217)<-10),OR((O217)>750,(O217)<-750)),""QUERY"","""")" +"IF(AND(OR((P217)>10,(P217)<-10),OR((O217)>750,(O217)<-750)),""QUERY - "" & (D217) & "" 2002/03 2001/02 difference in Other Op. Expenses"","""")" +"IF(AND(OR((AND(OR((L219)>10,(L219)<-10),OR((K219)>750,(K219)<-750))),(AND(OR((P219)>10,(P219)<-10),OR((O219)>750,(O219)<-750))))),""QUERY"","""")" +"IF(AND(OR((AND(OR((L219)>10,(L219)<-10),OR((K219)>750,(K219)<-750))),(AND(OR((P219)>10,(P219)<-10),OR((O219)>750,(O219)<-750))))),""QUERY - "" & (D219) & "" 2002/03 2001/02 difference in Other Staff Costs / Other Op. Expenses / Int. Payable"","""")" +"IF(OR(OR(AND(OR((T223)>10,(T223)<-10),OR((S223)>750,(S223)<-750)),(AND(OR((L223)>10,(L223)<-10),OR((K223)>750,(K223)<-750))),(AND(OR((P223)>10,(P223)<-10),OR((O223)>750,(O223)<-750))))),""QUERY"","""")" +"IF(OR(OR(AND(OR((T223)>10,(T223)<-10),OR((S223)>750,(S223)<-750)),(AND(OR((L223)>10,(L223)<-10),OR((K223)>750,(K223)<-750))),(AND(OR((P223)>10,(P223)<-10),OR((O223)>750,(O223)<-750))))),""QUERY - "" & (D223) & "" 2002/03 2001/02 difference in Other Staff Costs / Other Op. Expenses / Int. Payable"","""")" +"SUM(I223,I219:I220)" +"SUM(M223,M217:M221)" +"SUM(Q223)" +"IF(OR(OR(AND(OR((T225)>10,(T225)<-10),OR((S225)>750,(S225)<-750)),(AND(OR((L225)>10,(L225)<-10),OR((K225)>750,(K225)<-750))),(AND(OR((P225)>10,(P225)<-10),OR((O225)>750,(O225)<-750))))),""QUERY - "" & (D225) & ""2002/03 2001/02 difference in Other Staff Costs / Other Op. Expenses / Int. Payabe"","""")" +"SUM(E227:E234)" +"IF(OR(OR(OR(AND(OR((H237)>10,(H237)<-10),OR((G237)>750,(G237)<-750)),(AND(OR((L237)>10,(L237)<-10),OR((K237)>750,(K237)<-750))),(AND(OR((P237)>10,(P237)<-10),OR((O237)>750,(O237)<-750)))),(AND(OR((T237)>10,(T237)<-10),OR((S237)>750,(S237)<-750))))),""QUERY"","""")" +"IF(OR(OR(OR(AND(OR((H237)>10,(H237)<-10),OR((G237)>750,(G237)<-750)),(AND(OR((L237)>10,(L237)<-10),OR((K237)>750,(K237)<-750))),(AND(OR((P237)>10,(P237)<-10),OR((O237)>750,(O237)<-750)))),(AND(OR((T237)>10,(T237)<-10),OR((S237)>750,(S237)<-750))))),""QUERY - "" & (D237) & "" 2002/03 2001/02 difference in Acc. Staff Costs / Other Staff Costs / Other Op. Expenses / Int. Payable"","""")" +"SUM(E237:E238)" +"SUM(E205,E210,E215,E235,E239)" +"SUM(F239,F235,F215,F210,F205)" +"SUM(I205,I210,I215,I224,I225,I235,I239)" +"SUM(Q224,Q225,Q239)" +"IF(AND(OR(E9=0,E11>0),OR(E11=0,E9>0)),"""",""QUERY"")" +"IF(OR(E11=0,E9>0),"""",""Table 6, but no Table 4 'Total Research Grants and Contracts Expenditure'"")" +"IF(OR(E9=0,E11>0),"""",""Table 4, but no Table 6 'Total Research Grants and Contracts Expenditure'"")" +"IF(AND(OR(E9=0,E11>0),OR(E11=0,E9>0)),"""",""Item 1 query - see 'Check_Document_2' sheet for details"")" +"IF(AND(OR(E20=0,E22>0),OR(E22=0,E20>0)),"""",""QUERY"")" +"IF(AND(OR(E20=0,E22>0),OR(E22=0,E20>0)),"""",1)" +"IF(SUM(E25:L25)>0,""Item 2 query - see 'Check_Document_2' sheet for details"","""")" +"SUM(E36:G36)" +"(IF(OR(E36=0,SUM(E37:E41,F36:F41,G36:G41)>0),"""",""QUERY""))" +"(IF(OR(F36=0,SUM(E36:E41,F37:F41,G36:G41)>0),"""",""QUERY""))" +"(IF(OR(G36=0,SUM(E36:E41,F36:F41,G37:G41)>0),"""",""QUERY""))" +"(IF(OR(H36=0,SUM(H37:H41,I36:I41,J36:J41)>0),"""",1))" +"(IF(OR(E37=0,SUM(E36,E38:E41,F36:F41,G36:G41)>0),"""",""QUERY""))" +"(IF(OR(F37=0,SUM(E36:E41,F36,F38:F41,G36:G41)>0),"""",""QUERY""))" +"(IF(OR(G37=0,SUM(E36:E41,F36:F41,G36,G38:G41)>0),"""",""QUERY""))" +"(IF(OR(H37=0,SUM(H36,H38:H41,I36:I41,J36:J41)>0),"""",1))" +"(IF(OR(E38=0,SUM(E36:E37,E39:E41,F36:F41,G36:G41)>0),"""",""QUERY""))" +"(IF(OR(F38=0,SUM(E36:E41,F36:F37,F39:F41,G36:G41)>0),"""",""QUERY""))" +"(IF(OR(G38=0,SUM(E36:E41,F36:F41,G36:G37,G39:G41)>0),"""",""QUERY""))" +"(IF(OR(H38=0,SUM(H36:H37,H39:H41,I36:I41,J36:J41)>0),"""",1))" +"(IF(OR(E39=0,SUM(E36:E38,E40:E41,F36:F41,G36:G41)>0),"""",""QUERY""))" +"(IF(OR(F39=0,SUM(E36:E41,F36:F38,F40:F41,G36:G41)>0),"""",""QUERY""))" +"(IF(OR(G39=0,SUM(E36:E41,F36:F41,G36:G38,G40:G41)>0),"""",""QUERY""))" +"(IF(OR(H39=0,SUM(H36:H38,H40:H41,I36:I41,J36:J41)>0),"""",1))" +"(IF(OR(E40=0,SUM(E36:E39,E41,F36:F41,G36:G41)>0),"""",""QUERY""))" +"(IF(OR(F40=0,SUM(E36:E41,F36:F39,F41,G36:G41)>0),"""",""QUERY""))" +"(IF(OR(G40=0,SUM(E36:E41,F36:F41,G36:G39,G41)>0),"""",""QUERY""))" +"(IF(OR(H40=0,SUM(H36:H39,H41,I36:I41,J36:J41)>0),"""",1))" +"(IF(OR(E41=0,SUM(E36:E40,F36:F41,G36:G41)>0),"""",""QUERY""))" +"(IF(OR(F41=0,SUM(E36:E41,F36:F40,G36:G41)>0),"""",""QUERY""))" +"(IF(OR(G41=0,SUM(E36:E41,F36:F41,G36:G40)>0),"""",""QUERY""))" +"(IF(OR(H41=0,SUM(H36:H40,I36:I41,J36:J41)>0),"""",1))" +"IF(SUM(M36:M41)>0,""Item 3a query - see 'Check_Document_2' sheet for details"","""")" +"SUM(E36:E41)" +"IF(E42>0,"""","" QUERY - Total 'SLC/LEAs/SAAS/DEL' is £0"")" +"IF(E42>0,"""",""Item 3b query - see 'Check_Document_2' sheet for details"")" +"IF(E49<>0,"""",""QUERY - 'Recurrent (R)' is £0"")" +"IF(E49<>0,"""",""Item 4a query - see 'Check_Document_2' sheet for details"")" +"IF(AND(E57>0,E56=0),""QUERY - 'Other EU govt. bodies funding, but EC Grants' £0"","""")" +"IF(AND(E57>0,E56=0),1,"""")" +"IF(AND(E57>500,E56=0),""QUERY - More than £500,000 from 'EU govt. bodies' but 'EC grants' £0"","""")" +"IF(AND(E57>500,E56=0),1,"""")" +"IF(SUM(M56:M57)>0,""Item 4b query - see 'Check_Document_2' sheet for details"","""")" +"SUM(E66:E68)" +"IF(E69=0,"""",""QUERY - 'Residencies & Catering' 'FC Funding' is not £0. Genuine?"")" +"IF(E69=0,"""",""Item 5 query - see 'Check_document_2' sheet for details"")" +"SUM(C8:D8)" +"IF(AND(OR(SUM(E8,J8,H8)=0,M8<>0),OR(SUM(E8,J8,H8)<>0,M8=0)),"""","" cc""&(A8)& "" Student/Staff v Expenditure Query"")" +"SUM(C8:C57)" +"SUM(B16:C16)" +"SUM(B16:B20)" +"SUM(F24:I24)" +"SUM(J24:M24)" +"B24-B35" +"SUM(G17:G51)" +"'B-equip'!D11" +"'C-equip'!D12" +"'B-pers'!D9" +"'C-pers'!D9" +"'B-recur'!D9" +"'C-recur'!D9" +"'B-busns'!D9" +"SUM(B4:B7)" +"(B8-C8)/C8" +"SUM(D6:D8)" +"SUM(D6:D8)" +"SUM(D6:D8)" +"SUM(D6:D8)" +"SUM(D6:D8)" +"SUM(E13:E16)" +"SUM(E19:E21)" +"SUM(F19,F21)" +"SUM(F18:F26)" +"SUM(F29:F31)" +"D9-D10" +"F8+F10+SUM(F11:F13)" +"F18+F21+F24+F27+F29" +"SUM(F33)" +"H14+H30+H34" +"SUM(F42:F48)" +"SUM(F52:F53)" +"H49+H54" +"SUM(F61:F63)" +"H56+H64" +"H66-H36" +"D9-D10" +"F8+F10+SUM(F11:F13)" +"F18+F21+F24+F27+F29" +"SUM(F33)" +"H14+H30+H34" +"SUM(F42:F48)" +"SUM(F52:F53)" +"H49+H54" +"+F61+F62-F63" +"H56+H64" +"H66-H36" +"E6-E7" +"152*20" +"121*20" +"137*20" +"143*20" +"161*20" +"SUM(E10:E14)" +"E8-E17" +"SUM(E20:E49)" +"E18-E50" +"SUM(E53:E54)" +"E51+E55" +"SUM(E56)" +"SUM($F$56:G56)" +"A2+1" +"SUM(B16:C16)" +"SUM(B16:B20)" +"SUM(F24:I24)" +"SUM(J24:M24)" +"B24-B35" +"SUM(B5-C5)/C5*100" +"SUM(B5*J5)" +"SUM(H5)+(B5-C5)/C5*100" +"SUM(100/B5)" +"SUM(B5-C5)/C5*100" +"SUM(B5*J5)" +"SUM(H5)+(B5-C5)/C5*100" +"SUM(100/B22)" +"SUM(B10:B13)" +"SUM(B14:B16)" +"SUM(B8+B17)" +"SUM(B25*20)" +"SUM(B5-C5)/C5*100" +"SUM(B5*J5)" +"SUM(H5)+(B5-C5)/C5*100" +"SUM(100/B5)" +"$J$5" +"$K$5" +"SUM('12.2a'!B11)" +"SUM(D4/D5)" +"SUM('12.2a'!C11)" +"SUM('12.2b'!B28-'12.2b'!B19)" +"SUM(D4/D5)" +"SUM('12.2b'!C28-'12.2b'!C19)" +"SUM('12.2a'!B7)" +"SUM('12.2a'!C7)" +"SUM('12.2a'!B5)" +"SUM('12.2a'!C5)" +"$D$8" +"$H$8" +"SUM(0-'12.2a'!B6)" +"SUM(0-'12.2a'!C6)" +"$D$4" +"$H$4" +"$D$9" +"$H$9" +"SUM('12.2b'!B8)" +"SUM('12.2b'!C8)" +"SUM('12.2b'!B10)*365" +"SUM('12.2b'!C10)*365" +"SUM(D12)" +"SUM('12.2b'!B32)*365" +"SUM('12.2b'!C32)*365" +"SUM(D9)" +"SUM('12.2b'!B33)*365" +"SUM('12.2b'!C33)*365" +"SUM(0-'12.2a'!B6)" +"SUM(0-'12.2a'!C6)" +"SUM('12.2b'!B14)" +"SUM('12.2b'!C14)" +"SUM(0-'12.2b'!B16)" +"SUM(0-'12.2b'!C16)" +"SUM('12.2b'!B14-'12.2b'!B10)" +"SUM('12.2b'!C14-'12.2b'!C10)" +"$D$34" +"$H$34" +"SUM(0-'12.2b'!B19)-'12.2b'!B13" +"SUM(0-'12.2b'!C19)-'12.2b'!C13" +"SUM('12.2b'!B28+(0-'12.2b'!B19)-'12.2b'!B13)" +"SUM('12.2b'!C28+(0-'12.2b'!C19)-'12.2b'!C13)" +"D40" +"SUM('12.2b'!B28)" +"SUM('12.2b'!C28)" +"SUM('12.2b'!B34)" +"SUM('12.2b'!C34)" +"$D$46" +"$H$46" +"$D$14" +"$H$14" +"SUM(0-'12.2a'!B13)" +"SUM(0-'12.2a'!C13)" +"SUM('12.2a'!B16)" +"SUM(D59/D60)*100" +"SUM('12.2a'!C16)" +"SUM('12.2b'!B35)" +"SUM(D59/D60)*100" +"SUM('12.2b'!C35)" +"SUM('12.2b'!B36)" +"SUM('12.2b'!C36)" +"SUM(F59)" +"SUM(D59)" +"SUM(0-'12.2a'!B17)" +"SUM(0-'12.2a'!C17)" +"SUM('12.2a'!B21)" +"SUM('12.2a'!C21)" +"SUM('12.2b'!B36)" +"SUM('12.2b'!C36)" +"SUM('12.2a'!B11)" +"SUM(C4/C5)" +"SUM('12.2a'!C11)" +"SUM('12.2b'!B28-'12.2b'!B19)" +"SUM(C4/C5)" +"SUM('12.2b'!C28-'12.2b'!C19)" +"SUM('12.2a'!B7)" +"SUM('12.2a'!C7)" +"SUM('12.2a'!B5)" +"SUM('12.2a'!C5)" +"$C$8" +"$G$8" +"SUM(0-'12.2a'!B6)" +"SUM(0-'12.2a'!C6)" +"$C$4" +"$G$4" +"$C$9" +"$G$9" +"SUM('12.2b'!B8)" +"SUM('12.2b'!C8)" +"SUM('12.2b'!B10)*365" +"SUM('12.2b'!C10)*365" +"SUM(C12)" +"SUM('12.2b'!B32)*365" +"SUM('12.2b'!C32)*365" +"SUM(C9)" +"SUM('12.2b'!B33)*365" +"SUM('12.2b'!C33)*365" +"SUM(0-'12.2a'!B6)" +"SUM(0-'12.2a'!C6)" +"SUM('12.2b'!B14)" +"SUM('12.2b'!C14)" +"SUM(0-'12.2b'!B16)" +"SUM(0-'12.2b'!C16)" +"SUM('12.2b'!B14-'12.2b'!B10)" +"SUM('12.2b'!C14-'12.2b'!C10)" +"$C$34" +"$G$34" +"SUM(0-'12.2b'!B19)-'12.2b'!B13" +"SUM(0-'12.2b'!C19)-'12.2b'!C13" +"SUM('12.2b'!B28+(0-'12.2b'!B19)-'12.2b'!B13)" +"SUM('12.2b'!C28+(0-'12.2b'!C19)-'12.2b'!C13)" +"C40" +"SUM('12.2b'!B28)" +"SUM('12.2b'!C28)" +"I40" +"SUM('12.2b'!B34)" +"SUM('12.2b'!C34)" +"$C$46" +"$G$46" +"$C$14" +"$G$14" +"SUM(0-'12.2a'!B13)" +"SUM(0-'12.2a'!C13)" +"SUM('12.2a'!B16)" +"SUM(C59/C60)*100" +"SUM('12.2a'!C16)" +"SUM('12.2b'!B35)" +"SUM(C59/C60)*100" +"SUM('12.2b'!C35)" +"SUM('12.2b'!B36)" +"SUM('12.2b'!C36)" +"SUM(E59)" +"SUM(C59)" +"SUM(0-'12.2a'!B17)" +"SUM(0-'12.2a'!C17)" +"SUM('12.2a'!B21)" +"SUM('12.2a'!C21)" +"SUM('12.2b'!B36)" +"SUM('12.2b'!C36)" +"CELL(""filename"")" +"CELL(""filename"")" +"B30+B24+B18+B12+B7" +"G36+G30+G24+G18+G12+G7" +"H42+H36+H30+H24+H18+H12+H7" +"B57+B74+B79+B85" +"C79+C74+C57" +"E79+E57" +"G57+G63+G68+G79" +"B117+B112+B106+B100" +"C112+C106+C100" +"E126" +"B130+B121+B89+B46" +"SUM(G9*H9)" +"SUM(J9:J22)" +"SUM(J26:J48)" +"SUM(J23-J49)" +"IF(ISERROR(MATCH(E21,Changes!$E:$E,0)),"""",""Yes"")" +"SUM(B2:B13)" +"SUM(B22:D22)" +"SUM(E4:AB4)" +"SUM(D5:D42)/2" +"'Welcome!'!B19" +"SUM(B8:B23)" +"'Required Funds'!A1" +"'Required Funds'!B24-'Required Funds'!B9-'Required Funds'!B16" +"'Required Funds'!B9+'Required Funds'!B16" +"SUM(B6:B7)" +"B8*0.2" +"IF(B12=0,0,B12/B8)" +"B8-B12" +"B6-(B12-(B7-B26))" +"ABS(PMT(B22/12,B23,B21))" +"B7*0.8" +"D24+D29" +"B17-B21-B26" +"'Required Funds'!A1" +"D8*12" +"($D$8+$D$9)*C10" +"C5*G12*C12/12" +"C5*C13*G13/12" +"SUM(D8:D15)" +"SUM(D19:D33)" +"D16+D34" +"'Required Funds'!A1" +"B11+B12" +"IF(C13=0,0,C13/C9)" +"C9-C13" +"IF(C15=0,0,C15/C9)" +"'Required Funds'!A1" +"'Gross Margins'!A7" +"'Gross Margins'!A19" +"'Gross Margins'!A31" +"'Gross Margins'!B8" +"'Gross Margins'!B20" +"'Gross Margins'!B32" +"SUM(B10:B21)" +"'Required Funds'!A1" +"SUM(B7:B9)" +"'Sales Forecast'!A10" +"SUM(B19:B30)" +"'Required Funds'!A1" +"SUM(B9:B19)-B20" +"SUM(B27:B30)" +"SUM(B37:B38)" +"B31+B39" +"B21-B41" +"'Required Funds'!A1" +"'Sales Forecast'!A10" +"'Sales Forecast'!A11" +"'Sales Forecast'!A12" +"'Sales Forecast'!A13" +"'Sales Forecast'!A14" +"'Sales Forecast'!A15" +"'Sales Forecast'!A16" +"'Sales Forecast'!A17" +"'Sales Forecast'!A18" +"'Sales Forecast'!A19" +"'Sales Forecast'!A20" +"'Sales Forecast'!A21" +"'Gross Margins'!A7" +"'Sales Forecast'!B10*'Gross Margins'!$C$9" +"'Sales Forecast'!B11*'Gross Margins'!$C$9" +"'Sales Forecast'!B12*'Gross Margins'!$C$9" +"'Sales Forecast'!B13*'Gross Margins'!$C$9" +"'Sales Forecast'!B14*'Gross Margins'!$C$9" +"'Sales Forecast'!B15*'Gross Margins'!$C$9" +"'Sales Forecast'!B16*'Gross Margins'!$C$9" +"'Sales Forecast'!B17*'Gross Margins'!$C$9" +"'Sales Forecast'!B18*'Gross Margins'!$C$9" +"'Sales Forecast'!B19*'Gross Margins'!$C$9" +"'Sales Forecast'!B20*'Gross Margins'!$C$9" +"'Sales Forecast'!B21*'Gross Margins'!$C$9" +"SUM(C8:N8)" +"'Gross Margins'!A19" +"'Sales Forecast'!C10*'Gross Margins'!$C$21" +"'Sales Forecast'!C11*'Gross Margins'!$C$21" +"'Sales Forecast'!C12*'Gross Margins'!$C$21" +"'Sales Forecast'!C13*'Gross Margins'!$C$21" +"'Sales Forecast'!C14*'Gross Margins'!$C$21" +"'Sales Forecast'!C15*'Gross Margins'!$C$21" +"'Sales Forecast'!C16*'Gross Margins'!$C$21" +"'Sales Forecast'!C17*'Gross Margins'!$C$21" +"'Sales Forecast'!C18*'Gross Margins'!$C$21" +"'Sales Forecast'!C19*'Gross Margins'!$C$21" +"'Sales Forecast'!C20*'Gross Margins'!$C$21" +"'Sales Forecast'!C21*'Gross Margins'!$C$21" +"'Gross Margins'!A31" +"'Sales Forecast'!D10*'Gross Margins'!$C$33" +"'Sales Forecast'!D11*'Gross Margins'!$C$33" +"'Sales Forecast'!D12*'Gross Margins'!$C$33" +"'Sales Forecast'!D13*'Gross Margins'!$C$33" +"'Sales Forecast'!D14*'Gross Margins'!$C$33" +"'Sales Forecast'!D15*'Gross Margins'!$C$33" +"'Sales Forecast'!D16*'Gross Margins'!$C$33" +"'Sales Forecast'!D17*'Gross Margins'!$C$33" +"'Sales Forecast'!D18*'Gross Margins'!$C$33" +"'Sales Forecast'!D19*'Gross Margins'!$C$33" +"'Sales Forecast'!D20*'Gross Margins'!$C$33" +"'Sales Forecast'!D21*'Gross Margins'!$C$33" +"SUM(C8:C10)" +"B8" +"C8*'Gross Margins'!$D$13" +"C9*'Gross Margins'!$D$25" +"C10*'Gross Margins'!$D$37" +"IF(O17=0,0,O17/O11)" +"C11-C17" +"IF(O19=0,0,O19/O11)" +"'Monthly Budget'!B8" +"'Monthly Budget'!D8" +"C22" +"'Monthly Budget'!D10+'Monthly Budget'!D11+'Monthly Budget'!D12+'Monthly Budget'!D13" +"'Monthly Budget'!B14" +"'Monthly Budget'!D14" +"SUM(C22:C26)" +"IF(O27=0,0,O27/O11)" +"('Required Funds'!B9/'Required Funds'!C9/12)+('Required Funds'!B10/'Required Funds'!C10/12)+('Required Funds'!B11/'Required Funds'!C11/12)+('Required Funds'!B12/'Required Funds'!C12/12)+('Required Funds'!B22/'Required Funds'!C22/12)" +"SUM(C30:C45)" +"IF(O46=0,0,O46/O11)" +"ABS(IPMT('Sources of Capital'!$B$22/12,1,'Sources of Capital'!$B$23,'Sources of Capital'!$B$21))" +"ABS(IPMT('Sources of Capital'!$B$22/12,2,'Sources of Capital'!$B$23,'Sources of Capital'!$B$21))" +"ABS(IPMT('Sources of Capital'!$B$22/12,3,'Sources of Capital'!$B$23,'Sources of Capital'!$B$21))" +"ABS(IPMT('Sources of Capital'!$B$22/12,4,'Sources of Capital'!$B$23,'Sources of Capital'!$B$21))" +"ABS(IPMT('Sources of Capital'!$B$22/12,5,'Sources of Capital'!$B$23,'Sources of Capital'!$B$21))" +"ABS(IPMT('Sources of Capital'!$B$22/12,6,'Sources of Capital'!$B$23,'Sources of Capital'!$B$21))" +"ABS(IPMT('Sources of Capital'!$B$22/12,7,'Sources of Capital'!$B$23,'Sources of Capital'!$B$21))" +"ABS(IPMT('Sources of Capital'!$B$22/12,8,'Sources of Capital'!$B$23,'Sources of Capital'!$B$21))" +"ABS(IPMT('Sources of Capital'!$B$22/12,9,'Sources of Capital'!$B$23,'Sources of Capital'!$B$21))" +"ABS(IPMT('Sources of Capital'!$B$22/12,10,'Sources of Capital'!$B$23,'Sources of Capital'!$B$21))" +"ABS(IPMT('Sources of Capital'!$B$22/12,11,'Sources of Capital'!$B$23,'Sources of Capital'!$B$21))" +"ABS(IPMT('Sources of Capital'!$B$22/12,12,'Sources of Capital'!$B$23,'Sources of Capital'!$B$21))" +"ABS(IPMT('Sources of Capital'!$B$27/12,1,'Sources of Capital'!$B$28,'Sources of Capital'!$B$26))" +"ABS(IPMT('Sources of Capital'!$B$27/12,2,'Sources of Capital'!$B$28,'Sources of Capital'!$B$26))" +"ABS(IPMT('Sources of Capital'!$B$27/12,3,'Sources of Capital'!$B$28,'Sources of Capital'!$B$26))" +"ABS(IPMT('Sources of Capital'!$B$27/12,4,'Sources of Capital'!$B$28,'Sources of Capital'!$B$26))" +"ABS(IPMT('Sources of Capital'!$B$27/12,5,'Sources of Capital'!$B$28,'Sources of Capital'!$B$26))" +"ABS(IPMT('Sources of Capital'!$B$27/12,6,'Sources of Capital'!$B$28,'Sources of Capital'!$B$26))" +"ABS(IPMT('Sources of Capital'!$B$27/12,7,'Sources of Capital'!$B$28,'Sources of Capital'!$B$26))" +"ABS(IPMT('Sources of Capital'!$B$27/12,8,'Sources of Capital'!$B$28,'Sources of Capital'!$B$26))" +"ABS(IPMT('Sources of Capital'!$B$27/12,9,'Sources of Capital'!$B$28,'Sources of Capital'!$B$26))" +"ABS(IPMT('Sources of Capital'!$B$27/12,10,'Sources of Capital'!$B$28,'Sources of Capital'!$B$26))" +"ABS(IPMT('Sources of Capital'!$B$27/12,11,'Sources of Capital'!$B$28,'Sources of Capital'!$B$26))" +"ABS(IPMT('Sources of Capital'!$B$27/12,12,'Sources of Capital'!$B$28,'Sources of Capital'!$B$26))" +"'Cash Flow Statement'!C21" +"IF(O52=0,0,O52/O11)" +"C19-C27-C46-C52" +"IF(O54=0,0,O54/O11)" +"'Required Funds'!A1" +"'Income Statement'!C4" +"'Required Funds'!B23+'Current Balance Sheet'!B9" +"C32" +"'Income Statement'!C11*'Cash Receipts and Disbursements'!$B$7" +"SUM(C11:N11)" +"'Income Statement'!C11*'Cash Receipts and Disbursements'!B8" +"('Income Statement'!D11*'Cash Receipts and Disbursements'!$B$8)+('Income Statement'!C11*'Cash Receipts and Disbursements'!$B$9)" +"SUM(C11:C12)" +"'Income Statement'!C27" +"'Income Statement'!C46-'Income Statement'!C45" +"'Sources of Capital'!D31" +"C20" +"('Cash Receipts and Disbursements'!$B$15/12)*C40" +"'Cash Receipts and Disbursements'!B19" +"'Cash Receipts and Disbursements'!B20" +"'Cash Receipts and Disbursements'!B21" +"'Cash Receipts and Disbursements'!B22" +"'Cash Receipts and Disbursements'!B23" +"'Cash Receipts and Disbursements'!B24" +"'Cash Receipts and Disbursements'!B25" +"'Cash Receipts and Disbursements'!B26" +"'Cash Receipts and Disbursements'!B27" +"'Cash Receipts and Disbursements'!B28" +"'Cash Receipts and Disbursements'!B29" +"'Cash Receipts and Disbursements'!B30" +"SUM(C17:C22)" +"C7+C13-C23" +"IF(('Cash Flow Statement'!C26-'Cash Receipts and Disbursements'!$B$14)<0,'Cash Receipts and Disbursements'!$B$14-'Cash Flow Statement'!C26,0)" +"C26+C29" +"C29" +"C40+D29-D22" +"'Required Funds'!A1" +"'Current Balance Sheet'!B9" +"'Cash Flow Statement'!N32" +"D9+'Income Statement'!O11-'Cash Flow Statement'!O13" +"D10+'Required Funds'!B19" +"D11+'Required Funds'!B8+'Required Funds'!B13+'Required Funds'!B14+'Required Funds'!B15+'Required Funds'!B17+'Required Funds'!B20+'Required Funds'!B21+'Required Funds'!B18" +"D12" +"SUM(D8:D12)" +"'Current Balance Sheet'!B14" +"D16+'Required Funds'!B10" +"D17+'Required Funds'!B12" +"D18+'Required Funds'!B11+'Required Funds'!B22" +"D19+'Required Funds'!B16" +"D20+'Required Funds'!B9" +"SUM(D16:D21)" +"'Current Balance Sheet'!B20" +"D24+'Income Statement'!O45" +"D13+D22-D24" +"'Current Balance Sheet'!B27" +"'Sources of Capital'!B21-(('Sources of Capital'!D24*12)-'Income Statement'!O49)+D33" +"D34+'Sources of Capital'!B26-(('Sources of Capital'!D29*12)-'Income Statement'!O50)" +"D35+'Cash Flow Statement'!N40" +"SUM(D32:D35)" +"D39+'Sources of Capital'!B12" +"D40+'Income Statement'!O54" +"SUM(D39:D40)" +"+D36+D41" +"F36+F41" +"IF((G46)<>0,""Statement Does Not Balance"",""Statement Balances"")" +"F26-F43" +"'Required Funds'!A1" +"'Income Statement'!O46+'Income Statement'!O52+'Income Statement'!O27" +"'Income Statement'!P17" +"'Income Statement'!P19" +"B7+B8" +"B5" +"B8" +"IF(B5=0,0,B5/B8)" +"'Sources of Capital'!B12" +"IF('Sources of Capital'!B14>0.2,""Owner's Injection is adequate"",""Owner's injection might be too low for amount of funds requested"")" +"IF('Required Funds'!B23=0,0,'Required Funds'!B23/'Required Funds'!B24)" +"IF(C12<0.2,""Cash request seems reasonable with total request"",""Cash request exceeds 20% of total request. This may be not in line."")" +"'Sources of Capital'!B22" +"IF(C16<0.09,""Interest rate may be too low for type of loan requested"",""Interest rate seems reasonable"")" +"IF(C17>120,""Loan term may be too high for this type of loan"",""Loan term seems within range for this type of loan"")" +"'Sources of Capital'!B27" +"IF(C19<0.07,""Interest rate may be too low for type of loan requested"",""Interest rate seems reasonable"")" +"IF(C20>240,""Loan term may be too high for this type of loan"",""Loan term seems within range for this type of loan"")" +"IF('Sources of Capital'!D31=0,0,('Sources of Capital'!D31*12)/'Income Statement'!O11)" +"IF(C22>0.1,""Calculated loan payments as a percent of sales may be too high"",""Calculated loan payments as a percent of sales seem resonable"")" +"'Income Statement'!P19" +"IF(C26<0.2,""Gross margin percentage seems very low"",""Gross margin percentage seems reasonable"")" +"'Income Statement'!O22" +"IF(C27>0,""An owner's compensation amount has been established"",""An owner's compensation amount has not been established"")" +"C27/'Income Statement'!O54" +"IF(C28>1,""Owner's compensation may be too high relative to profitability of business"",""Owner's compensation seems reasonable"")" +"IF('Income Statement'!O30=0,0,'Income Statement'!O30/'Income Statement'!O11)" +"IF(C29<0.02,""Advertising as a percent of sales may be too low"",""Advertising as a percent of sales seems reasonable"")" +"'Income Statement'!O54" +"IF(C30<0,""The business is not showing a profit"",""The business is showing a profit"")" +"'Income Statement'!P54" +"IF(C31>0.2,""The projection may be too aggressive in stating profitability"",""The projection does not seem highly unreasonable"")" +"'Cash Flow Statement'!O29" +"IF(C35>0,""The financial projection does not provide the desired level of cash flow"",""The financial projection provides the desired level of cash flow"")" +"C35" +"IF(C36>0,""The business will need at least this level of a line of credit"",""The business doesn't seem to require a line of credit"")" +"IF('Income Statement'!O11-'Cash Flow Statement'!O13=0,0,('Income Statement'!O11-'Cash Flow Statement'!O13)/'Income Statement'!O11)" +"IF(C37>0.3,""Accounts receivable amounts seem high"",""Accounts receivable amount as a percent of sales seems reasonable"")" +"'Balance Sheet'!D26-'Balance Sheet'!D43" +"IF(C41<>0,""The balance sheet is not in balance"",""The balance sheet does balance"")" +"'Balance Sheet'!G46" +"'Balance Sheet'!F36/'Balance Sheet'!F41" +"IF(C43>5,""Most banks would consider there to be too much debt for the overall amount of equity or ownership"",""The debt to equity ratio seems reasonable"")" +"'Income Statement'!O11-'Break-Even'!B15" +"IF(C47>0,""The sales projection exceeds the projected break-even sales level"",""The sales projection is less than the break-even amount"")" +"SUM(C6:C17)" +"SUM(H6:H19)" +"C21-H21" +"C28-C27" +"C29-C28" +"C30+C34+C38-H28+H32" +"SUM(C6,C8)" +"SUM(G6:G8)" +"-(C5-C9)" +"SUM(D8:D12)" +"SUM(E7:E12)" +"SUM(D16:D24)" +"D13-D25" +"D32+D33+D34+D35" +"D40+D41" +"D37-D45" +"D28+D47" +"D50" +"31628.76" +"24482.74" +"D56+D59" +"D81" +"SUM(D8:D12)" +"SUM(D16:D24)" +"D13-D25" +"E32+E33+E34+E35" +"E40+E41" +"D37-D45" +"D28+D47" +"D50" +"E63" +"31628.76" +"D56+D59" +"SUM(D76:D81)" +"D82" +"SUM(M20:P21)" +"SUM(M20:P21)" +"SUM(M20:P21)" +"SUM(M20:P21)" +"SUM(R22:U33)" +"SUM(R22:U33)" +"SUM(R22:U33)" +"SUM(R22:U33)" +"SUM(R41:U53)" +"SUM(R41:U53)" +"SUM(R41:U53)" +"SUM(R41:U53)" +"R16+R35-R54" +"R16+R35-R54" +"R16+R35-R54" +"R16+R35-R54" +"Front!R56" +"Front!R56" +"Front!R56" +"Front!R56" +"R7+R8-R9" +"R7+R8-R9" +"R7+R8-R9" +"R7+R8-R9" +"2865-219992-274789-137722-9239-394000" +"SUM(C18:F18)" +"SUM(C23:C35)" +"C18+C36" +"+C45" +"+B18+B14" +"+D24+D23" +"SUM(C32:C33)" +"C38+C34" +"SUM(C54:F54)" +"SUM(B54:B57)" +"B88" +"B88" +"B88" +"B88" +"+B148-B146-B145-B144" +"+B155-B153" +"SUM(D9:J9)" +"B9-B10" +"SUM(D14:D18)" +"B11-B19" +"B21-B23-B25" +"B26-B28" +"D26+D23" +"+F40-F38" +"B101" +"B101" +"B101" +"B101" +"+K117-K119-K121" +"SUM(D14:J14)" +"SUM(C25:J25)" +"B42" +"B42" +"B42" +"B42" +"G4" +"58+430+437" +"64+354+299" +"75+400+294" +"44+369+223" +"47+402+234" +"91+474+221" +"SUM(C8:C12)" +"SUM(C13:C19)" +"SUM(C24:C27)" +"822+269" +"818+257" +"754+246" +"759+276" +"388+333" +"SUM(C28:C32)" +"SUM(D6:D28)" +"SUM(D32:D37)" +"SUM(E34:E37)" +"SUM(D41:D50)" +"SUM(D52:D53)" +"D29" +"D38" +"+E58+E57" +"SUM(C5:C7)" +"SUM(C10:C16)" +"SUM(C28:C29)" +"C30+C26+C17+C8" +"SUM(B9:B25)" +"SUM(B26:B28)" +"SUM(B30:B38)" +"SUM(B40:B45)" +"SUM(E2:E13)" +"SUM(B2:B15)" +"SUM(E21:E33)" +"SUM(H45:H52)" +"SUM(E45:E55)" +"SUM(B65:B79)" +"SUM(E65:E80)" +"SUM(E103)/COUNTIF(E90:E101,"">0"")" +"SUM(B2:B9)" +"SUM(H2:H10)" +"SUM(E2:E11)" +"SUM(B46:B60)" +"SUM(E47:E62)" +"SUM(E72:E83)" +"SUM(E85)/COUNTIF(E72:E83,"">0"")" +"C15-C17" +"C9/C13" +"IF(C34<1.5,F$23,F$25)" +"(C22+C24-10000)/C9" +"IF(C35>0.1,F$23,F$25)" +"C15/C17" +"IF(C36>1.5,F$23,F$25)" +"C19/C7" +"IF(C37>=4,F$23,F$25)" +"C13/C7" +"IF(C38>=6,F$23,F$25)" +"(C13-C7)/1000" +"IF(C39>=10,F$23,F$25)" +"C28/C7" +"C24+C47+C53+C57-C49-C55" +"C19/C26" +"C45/C26" +"C47/C26" +"C13/C9" +"C51/C26" +"(1.2*C61)+(1.4*C63)+(3.3*C65)+(0.6*C67)+C69" +"(0.717*C61)+(0.847*C63)+(3.107*C65)+(0.42*C67)+C69" +"C13-C7" +"IF(C82>=10000,F$23,F$25)" +"C47/C49" +"IF(C83>=2,F$23,F$25)" +"C59/C9" +"IF(C84>=0.2,F$23,F$25)" +"C73" +"IF(C85>=2.9,F$23,F$25)" +"C76" +"NOW()" +"(J18/J8)" +"(J19/J8)" +"(J20/J8)" +"(J21/J8)" +"(J22/J8)" +"(J23/J8)" +"(J24/J8)" +"(J25/J8)" +"SUM(I18:I25)" +"(J29/J8)" +"0.2*J26" +"(J32/J8)" +"SUM(I26,I29,I32)" +"(I34*G35)*0.01" +"(J34*G35)*0.01" +"SUM(I15*K15)" +"SUM(I15*L15)" +"SUM(I18:K18)" +"SUM(I18:L18)" +"SUM(M15:M21)" +"SUM(N26:N29)" +"(I35*M35)*0.01" +"SUM(N43:N47)" +"SUM(N53:N55)" +"6000" +"SUM(B5:E5)" +"B7-B6" +"B5-B6+B8" +"C5-C6+C8+B9" +"E9-B15+B14+B17-B19" +"B18-C15+C14+C17-C19" +"C18-D15+D17+D14" +"D18-E15+E17" +"E18-B24+B26-B28" +"B27-C24+C26-C28" +"B26*0.32" +"SUM(B4:E4)" +"SUM(B8:B9)" +"B4/2*1" +"(B4*3)" +"50000/4" +"(56.25/2)*6*8" +"SUM(B19:B22)" +"35" +"300" +"339" +"5000/4" +"5000" +"B17+B13+B11+B7+B25+B27" +"-SUM(F7:F28)" +"B4*60" +"B31" +"B33-B29" +"SUM(F29,F33)" +"SUM(B4:E4)" +"SUM(B8:B8)" +"7*B4" +"B4*3" +"SUM(B13:B17)" +"70000/4" +"(56.25/2)*6*8" +"(56.25)*9*8" +"15*120" +"SUM(B23:B23)" +"10000/4" +"B26+B19+B12+B10+B7+B28" +"-SUM(F7:F29)" +"B4*70" +"B32" +"B34-B30" +"F34+F30" +"SUM(B4:E4)" +"SUM(B8:B8)" +"7*B4" +"B4*3" +"SUM(B13:B17)" +"130000/4" +"(56.25/2)*7*8" +"(56.25)*10*8" +"SUM(B20:B22)" +"20000/4" +"B24+B19+B12+B10+B7+B28" +"-SUM(F7:F29)" +"B4*70" +"B32" +"B34-B30" +"F34+F30" +"Demographics!B8" +"Demographics!B10" +"Demographics!F12" +"Demographics!B23" +"Demographics!F21" +"Demographics!B21" +"Demographics!B21" +"Demographics!B21" +"Demographics!F25" +"Demographics!B25" +"Demographics!B25" +"Demographics!B8" +"Demographics!B27" +"Demographics!B12" +"Demographics!F12" +"Demographics!B10" +"Demographics!F21" +"Demographics!F21" +"Demographics!B23" +"Demographics!F25" +"Demographics!F8" +"Demographics!F8" +"SUM(C20+D20+E20)" +"SUM(G20+H20+I20)" +"SUM(K20+L20+M20)" +"SUM(B21:B40)" +"Demographics!B8" +"Demographics!B12" +"Demographics!F12" +"Demographics!B23" +"Demographics!F21" +"Demographics!B25" +"Demographics!B25" +"SUM(C15:C34)" +"Demographics!B8" +"Demographics!F21" +"Demographics!B27" +"SUM(C15:C33)" +"Demographics!B8" +"Demographics!F21" +"Demographics!B27" +"SUM(C15:C33)" +"Demographics!B8" +"Demographics!F21" +"Demographics!B27" +"SUM(C15:C33)" +"Demographics!B8" +"Demographics!F21" +"SUM(C33:D33)" +"Demographics!B8" +"Demographics!F21" +"SUM(C33:D33)" +"Demographics!B8" +"Demographics!F21" +"SUM(C33:D33)" +"Demographics!B8" +"Demographics!F21" +"SUM(C33:D33)" +"Demographics!B8" +"Demographics!F21" +"SUM(C33:D33)" +"Demographics!B8" +"Demographics!F21" +"SUM(C33:D33)" +"Demographics!B8" +"Demographics!F21" +"Demographics!B8" +"Demographics!F21" +"Demographics!B8" +"Demographics!F21" +"Demographics!B8" +"Demographics!F21" +"SUM(C10:C12)" +"SUM(C15:C20)" +"C13-C21" +"C22/C13" +"C22+C25+C26+C27" +"C28-C29" +"C30/C32" +"SUM(C35:C38)" +"SUM(C56:C57)" +"C67/C56" +"A88+1" +"+'Att M1-Finan Proposal'!A2" +"+'Att M1-Finan Proposal'!A2" +"+'Att M1-Finan Proposal'!A2" +"+$E25*E12" +"SUM(E25:E28)" +"+F29*12" +"+F30" +"+G30+F31" +"+F29/$E$29" +"+'Att M1-Finan Proposal'!A2" +"+$E25*E12" +"SUM(E25:E28)" +"+F29*12" +"+F30" +"+G30+F31" +"+F29/$E$29" +"+'Att M1-Finan Proposal'!A2" +"+E14+E13" +"+E17-E18" +"+E19+E15" +"SUM(E24:E37)" +"E38" +"+'Att M4a-Fully Insured Prem_DPPO'!E25" +"+'Att M1-Finan Proposal'!A2" +"+E14-E15" +"+E16+E12" +"+E18+E17" +"SUM(E21:E34)" +"E35" +"'Att M4b-Fully Insured Prem_DHMO'!E25" +"+X11-T11" +"SUM(T11:T13)" +"+'Back Page'!J36" +"+'Back Page'!N36" +"+'Back Page'!N42" +"+'Back Page'!N54" +"SUM(T19:T33)" +"+T15-T35" +"+T35+T37" +"+'Front Page'!X46" +"SUM(H7:H10)" +"SUM(H17:H34)" +"SUM(H6:H34)" +"SUM(L39:L41)" +"SUM(L45:L53)" +"B7-B9" +"B11" +"B11" +"B15" +"E11+E17+E19+E25" +"G15+G17+G19+G25-G27" +"I11+I17+I19+I25-I27-I29+I31-I33" +"(B39+B41+B43+B45)/2" +"(B50+B52)/2" +"B31" +"B64/2" +"(B75+B77-B79-B81)/2" +"E47-E61-E89+E96" +"G54-G61-G72+G83-G89+G96" +"I47-I61-I66-I89+I96" +"E35/E99*100" +"SUM(C10:C15)" +"F68" +"F68" +"SUM(F10:G22)" +"SUM(F10:G22)" +"SUM(F23:K23)" +"SUM(F23:K23)" +"SUM(C16+C28+J24)" +"SUM(C16+C28+J24)" +"C77" +"SUM(C19:C27)" +"SUM(H5+J25+J28-C41)" +"SUM(H5+J25+J28-C41)" +"SUM(H5+J25+J28-C41)" +"SUM(H5+J25+J28-C41)" +"SUM(C41)" +"SUM(C41)" +"SUM(J24)" +"SUM(J24)" +"SUM(C28)" +"SUM(C28)" +"SUM(C39)" +"SUM(C39)" +"C95" +"SUM(J32)-SUM(J33:J35)" +"SUM(J32)-SUM(J33:J35)" +"SUM(C46:C59)" +"SUM(F46:G67)" +"SUM(F46:G67)" +"SUM(C79:C94)" +"B3/C3" +"IF(B3>0,LN(D3),)" +"AVERAGE(C3:C12)" +"AVERAGE(D3:D12)" +"STDEV(E3:E12)" +"G13/C13" +"H13/C13" +"I13/C13" +"J13/C13" +"MAX(G3:G12)/$C$13" +"0.375^(0.5)" +"F19" +"F27" +"F24" +"F21^2" +"F31-F30" +"F25" +"(LN(C34/C35)+(G34-G36+(G35/2))*C36)/(((G35)^(0.5))*(C36^0.5))" +"(LN(C34/C38)+(G34-G36+(G35/2))*C36)/(((G35)^(0.5))*(C36^0.5))" +"NORMSDIST(C41)" +"C41-((G35^0.5)*(C36^(0.5)))" +"F41-((G35^0.5)*(C36^(0.5)))" +"(((EXP((0-G36)*C36))*C34*C42-C35*(EXP((0-G34)*C36))*C45)-((EXP((0-G36)*C36))*C34*F42-C38*(EXP((0-G34)*C36))*F45))*C37/G37" +"SUM(E10:E29)" +"+E5" +"SUM(E53:E59)+SUM(E34:E47)" +"+E30-E60" +"SUM(D65:D69)" +"+E70+E62" +"+(+E62+E70)-E80" +"SUM(D14:D302)" +"$B$4" +"SUM(C12:C313)" +"SUM(C6+C450+C618+C657)" +"SUM(C7+C70+C133+C175+C196+C348+C362+C374+C391+C418+C440)" +"SUM(+C8+C11+C14+C17+C20+C23+C27+C30+C33+C38+C43+C46+C49+C53+C56+C59+C62+C65+C66)" +"SUM(C9)" +"SUM(C24:C25)" +"SUM(C34:C36)" +"SUM(C109:C129)+C71+C74+C77+C81+C84+C87+C88+C91+C94+C97+C101+C105" +"SUM(C92:C92)" +"SUM(C165:C171)+C134+C140+C146+C150+C155+C158+C161" +"SUM(C135:C138)" +"SUM(C176:C192)" +"SUM(C263:C344)+C197+C200+C203+C206+C209+C212+C215+C218+C221+C224+C229+C232+C235+C238+C241+C246+C251+C255+C258" +"SUM(C355:C358)+C349+C352" +"SUM(C363, C366, C367, C368, C369, C370)" +"SUM(C375:C387)" +" SUM(C405:C414)+C392+C395+C398+C402" +"SUM(C419+C422+C425+C428+C431+C434)" +"SUM(C441+C444)" +"SUM(C556:C614)+C452+C453+C457+C462+C468+C471+C478+C481+C484+C488+C491+C494+C497+C501+C504+C507+C512+C515+C518+C521+C524+C527+C530+C533+C536+C539+C542+C545+C552+C549" +"SUM(C472:C476)" +"SUM(C626:C653)+C619+C623" +"SUM(+C658+C661+C662+C663)" +"(D4-C4)/C4*100" +"SUM(J14:J29)" +"SUM(J35:J46)" +"SUM(J50:J57)" +"SUM(J47+J58)" +"SUM(C16:D16)" +"SUM(C16:C22)" +"SUM(C27:C31)" +"SUM(C43:C62)" +"SUM(C66:C71)" +"SUM(C75:C84)" +"SUM(C97:C99)" +"SUM(C109:C110)" +"SUM(C114:C117)" +"C32+C40+C63+C72+C85+C94+C100+C106+C111+C118+C120" +"C122-C23" +"SUM(C16:E16)" +"SUM(C16:C22)" +"SUM(C28:C32)" +"SUM(C44:C63)" +"SUM(C67:C72)" +"SUM(C76:C85)" +"SUM(C98:C100)" +"SUM(C110:C111)" +"C33+C41+C64+C73+C86+C95+C101+C107+C112+C120+C122" +"C124-C23" +"SUM(I14:I28)" +"SUM(I35:I45)" +"SUM(I50:I56)" +"I47+I58" +"SUM(C16:D16)" +"SUM(C16:C22)" +"SUM(C27:C31)" +"SUM(C43:C62)" +"SUM(C66:C71)" +"SUM(C75:C84)" +"SUM(C97:C99)" +"SUM(C109:C110)" +"SUM(C114:C117)" +"C32+C40+C63+C72+C85+C94+C100+C106+C111+C118+C120" +"C122-C23" +"SUM(D14:D44)" +"SUM(D51:D60)" +"SUM(B7:B17)" +"SUM(B19+B34+B49)" +"'Annex B- Eligible Costs'!B4" +"'Annex B- Eligible Costs'!B4" +"SUM(B13-B14-B15)" +"SUM(B19:B24)" +"SUM(B17-B26)" +"'Annex B- Eligible Costs'!B4" +"'Annex B- Eligible Costs'!B4" +"SUM(B11+B12-B13)" +"B14" +"SUM(C14--C15)" +"SUM(C17:C25)" +"SUM(D17:D26)" +"'Annex B- Eligible Costs'!B4" +"'Annex B- Eligible Costs'!B4" +"'Annex B- Eligible Costs'!B4" +"'Annex C - Trading Results'!E28" +"'Annex C - Trading Results'!F28" +"'Annex C - Trading Results'!E22" +"'Annex C - Trading Results'!F22" +"SUM(B9:B17)" +"B18-'Annex D - App. of Funds'!$C$27" +"D18-'Annex D - App. of Funds'!$D$27" +"E18-'Annex D - App. of Funds'!$E$27" +"IF(H9=0,TRUE)" +"IF(B43=""x"",""Need date"","""")" +"IF(B45<>"""",""You must enter a Documentation Due Date."","""")" +"IF((L60=""""),"""",IF(L60=""n"",""Need Date"",""N/A""))" +"SUM(H10:H11)" +"25255.18-2411.04" +"580+1240" +"SUM(A9:A20)" +"SUM(I9:I19)" +"+J21-I19" +"+G248" +"+G255" +"+G270" +"+F305" +"SUM(A27:A32)" +"SUM(I27:I31)" +"+J33-I30" +"+A21-A33" +"+K35-12531.78" +"+F186" +"+F198" +"+G211" +"23128.25+202.95-43.36+3561.96" +"SUM(A49:A55)" +"SUM(I49:I54)" +"+J56-I53-I52" +"+I59" +"+A56+A59" +"+J61-I52-I53" +"10044.76+126.26" +"3375+4511.4+1990.51" +"7500-10025+7000" +"SUM(I66:I72)" +"+J73-126.26" +"+K73+K75" +"+A75" +"+A104" +"+J35" +"+K35" +"+A99+A103" +"SUM(K99:K103)" +"SUM(F184:F185)" +"3792.37+5919.4" +"145.77+5751.45" +"2058.22+3482.21" +"6253.2+12267.64" +"+D217-E217-F217" +"SUM(G229:G232)" +"6470.94*0.3" +"44796.13*0.3" +"+G293/2" +"SUM(G237:G247)" +"SUM(G252:G254)" +"6470.94*0.7" +"44796.13*0.7" +"+G293/2" +"2441.59+4074.75" +"SUM(G257:G269)" +"1117.15+664.54+289.18" +"+E299-F299" +"+D299+G299" +"+G211" +"+H305-H312" +"C11/$C$15" +"G11/$G$15" +"(324594+2820575+3289176)/1000" +"540.1-0.3" +"SUM(C11:C14)" +"C34/C37" +"C35/C37" +"7690.7+9409.5+7467.9+195.2" +"SUM(C34:C35)" +"SUM(G34:G36)" +"IF(SUM(G44:G45)=SUM(G34:G35),SUM(G44:G45),#VALUE!)" +"SUM(K90:K108)" +"SUM(M90:N108)" +"SUM(M90:N108)" +"SUM(K110:N110)" +"SUM(K179:M186)" +"SUM(K179:M186)" +"SUM(K179:M186)" +"SUM(B10:B14)" +"B15+B16" +"SUM(B10:F10)" +"G10+H10" +"B10+B11" +"'Page 3'!B10" +"'Page 3'!B18" +"'Page 3'!B32" +"'Page 3'!D29" +"'Page 3'!D31" +"B12-B15" +"SUM(B5:B8)" +"SUM(B11:B16)" +"SUM(D5:D16)" +"SUM(D20:D27)" +"SUM(B10,B18,B32,D18,D29)" +"SUM(B20:B30)" +"SUM(B3:M3)" +"SUM(B3:M3)" +"((B3*$B$33)+(C3*$C$33)+(D3*$D$33)+(E3*$E$33)+(F3*$F$33)+(G3*$G$33)+(H3*$H$33)+(I3*$I$33)+(J3*$J$33)+(K3*$K$33)+(L3*$L$33)+(M3*$M$33))" +"(P3*12.5%)+P3" +"N4+O3" +"SUM(B3:B31)" +"B32-B34" +"B34*B33" +"SUM(P3:P31)" +"D37-D48" +"D48-'Financial Activity'!I67" +"F67-#REF!" +"G67-(#REF!-#REF!-#REF!-#REF!)" +"I67-(#REF!)-#REF!-#REF!" +"G63-#REF!-#REF!-#REF!-#REF!-#REF!" +"CELL(""WIDTH"",A55)" +"SUM(A55:J55)" +"A8+B8-C8" +"CELL(""WIDTH"",E53)" +"-(+D9+E9-G9)" +"SUM(D9:D35)" +"CELL(""WIDTH"",B59)" +"A11+1" +"A21+4" +"C21+1" +"SUM(D11:D41)" +"+D46+D43" +"+E43" +"CELL(""WIDTH"",A63)" +"SUM(A63:M63)" +"A11+1" +"A21+4" +"C21+1" +"SUM(D11:D41)" +"+D46+D43" +"+E43" +"CELL(""WIDTH"",A63)" +"SUM(A63:M63)" +"B10-C10" +"E10+F10" +"SUM(B10:B33)" +"CELL(""WIDTH"",A56)" +"+E14-F14" +"A14+1" +"A24+4" +"+C24+1" +"+E28" +"+G30+G28" +"CELL(""WIDTH"",A69)" +"+B9+1" +"+B19+4" +"+D19+1" +"SUM(E8:E33)" +"CELL(""WIDTH"",A69)" +"D19-F19" +"IF(F25<>0,D22-F22,D22-F22-F26)" +"CELL(""WIDTH"",A73)" +"SUM(J8:J20)" +"SUM(M10:M32)" +"+G9-H9-I9-J9+L9+M9+N9" +"SUM(G9:G21)" +"SUM(D8:D11)" +"+D12+D17+D22+D27" +"SUM(E7:E17)" +"SUM(D23:D26)" +"-(+D10+E10-G10)" +"SUM(D9:D25)" +"CELL(""WIDTH"",B57)" +"+F7+F8+F9+F10-F11-F12-F13-F14-F15-F16-F17-F18" +"+F19+F20+F21-F22-F23+F24+F25+F26-F27-F28+F29-F30+F31+F32+F33+F34-SUM(F14:F18)" +"+F39+F35+F36+F37+F38-F40" +"CELL(""WIDTH"",A77)" +"SUM(A77:H77)" +"CELL(""WIDTH"",A63)" +"SUM(A63:I63)" +"+D9+E9+F9+G9-H9" +"IF(J9<>0,""CROSSFOOTING ERROR"","" "")" +"+D34+E34+G34-H34" +"-(+D45+E45-H45)" +"+D9+D11+D13+D15+D17+D20+D22+D24+D26+D28+D30+D34+D36+D38+D40+D42+D44" +"+F9+F11+F13+F15+F17+F20+F22+F24+F26+F28+F30" +"IF(F47<>0,""Transfers must net to zero"","" "")" +"CELL(""WIDTH"",A61)" +"+D9+E9+F9+G9-H9" +"IF(J9<>0,""CROSSFOOTING ERROR"","" "")" +"+D34+E34+G34-H34" +"-(+D45+E45-H45)" +"+D9+D11+D13+D15+D17+D20+D22+D24+D26+D28+D30+D34+D36+D38+D40+D42+D44" +"+F9+F11+F13+F15+F17+F20+F22+F24+F26+F28+F30" +"IF(F47<>0,""Transfers must net to zero"","" "")" +"CELL(""WIDTH"",A61)" +"SUM(D18:D35)" +"NOW()" +"NOW()" +"SUM(B8:B13)" +"SUM(B22:B28)" +"SUM(B10:D10)" +"SUM(B10:B14)" +"SUM(C9:C20)" +"SUM(C21:C26)" +"SUM(C31:C46)" +"C58/C61" +"+Data!C4" +"(C11/C10)*100" +"+Data!C7" +"+Data!L4" +"(C11/C10)*100" +"+Data!L7" +"615053-11798.534-229.836-313.954-58.332" +"629235-13109.178-246.101-112.102-48.081" +"635073450/1000-13962.235-346.394-386.213-47.105" +"625430260/1000-13731.362-576.231-276.326-81.131" +"663451378/1000-13729.436-486.293-282.408" +"727836971/1000-14575.485-493.186-307.888-78.687" +"759845.146-14372.137" +"780033.257-13663.934-387.992-326.15-52.704" +"771445.222-14120.452-453.387-304.538-49.581" +"757276.055-13676.556-437.342-354.399-0" +"((N5-L5)/2)+L5" +"776118.025-13382.292-357.252-302.583-55.137" +"906434.485-15743.853-459.739-302.09-86.779" +"SUM(P10:P62)" +"721836-27642-200-703-70" +"689812-25096-281-402-59" +"685505-25739-298-552-53" +"672692-29542-436-679-67" +"676650-26244-350-693" +"687436-26394-354-679-97" +"697304-26515" +"714440-27706-226-958-53" +"711906-24908-320-1054-57" +"700805-25673-302-972-0" +"691115-20778-259-886-39" +"745864-23662-344-873-74" +"SUM(B10:B25)" +"(B6/B5)*100" +"ROUND(11582,0)" +"ROUND(11743,0)" +"ROUND(12455,0)" +"ROUND(11901029/1000,0)" +"ROUND(11523340/1000,0)" +"ROUND(12008448/1000,0)" +"ROUND(12421842/1000,0)" +"ROUND(12594.009,0)" +"ROUND(12641.341,0)" +"ROUND(13842,0)" +"ROUND(17363,0)" +"ROUND(13181,0)" +"ROUND(12618,0)" +"ROUND(12501,0)" +"ROUND(12842,0)" +"ROUND(12491,0)" +"ROUND(11438,0)" +"ROUND(11111,0)" +"ROUND(6832,0)" +"ROUND(6192,0)" +"ROUND(6483,0)" +"ROUND(7136194/1000,0)" +"ROUND(6638354/1000,0)" +"ROUND(7555623/1000,0)" +"ROUND(7945535/1000,0)" +"ROUND(8579.038,0)" +"ROUND(8108.248,0)" +"ROUND(8534,0)" +"ROUND(9166,0)" +"ROUND(8039,0)" +"ROUND(8642,0)" +"ROUND(7664,0)" +"ROUND(9882,0)" +"ROUND(7835,0)" +"ROUND(8171,0)" +"ROUND(7498,0)" +"ROUND(917200/1000,0)" +"ROUND(18000,0)" +"ROUND(17564,0)" +"ROUND(17763,0)" +"ROUND(17591686/1000,0)" +"ROUND(18374731/1000,0)" +"ROUND(18960001/1000,0)" +"ROUND(20803921/1000,0)" +"ROUND(22133.524,0)" +"ROUND(23932.337,0)" +"ROUND(19742,0)" +"ROUND(25930,0)" +"ROUND(19478,0)" +"ROUND(19382,0)" +"ROUND(20166,0)" +"ROUND(19945,0)" +"ROUND(20467,0)" +"ROUND(21197,0)" +"ROUND(23718,0)" +"ROUND(12092,0)" +"ROUND(12579,0)" +"ROUND(11168,0)" +"ROUND(11016688/1000,0)" +"ROUND(10461248/1000,0)" +"ROUND(11183348/1000,0)" +"ROUND(13940787/1000,0)" +"ROUND(12614.893,0)" +"ROUND(13833.226,0)" +"ROUND(14275,0)" +"ROUND(18482,0)" +"ROUND(12714,0)" +"ROUND(12302,0)" +"ROUND(11859,0)" +"ROUND(11885,0)" +"ROUND(12817,0)" +"ROUND(11857,0)" +"ROUND(13397,0)" +"ROUND(12683,0)" +"ROUND(9570,0)" +"ROUND(13200,0)" +"ROUND(13565624/1000,0)" +"ROUND(12656566/1000,0)" +"ROUND(13177338/1000,0)" +"ROUND(14446618/1000,0)" +"ROUND(15850.843,0)" +"ROUND(15756.095,0)" +"ROUND(12780,0)" +"ROUND(14153,0)" +"ROUND(12362,0)" +"ROUND(12132,0)" +"ROUND(11436,0)" +"ROUND(11615,0)" +"ROUND(11705,0)" +"ROUND(11786,0)" +"ROUND(11495,0)" +"ROUND(11579,0)" +"ROUND(11402,0)" +"ROUND(11772,0)" +"ROUND(11889474/1000,0)" +"ROUND(11470249/1000,0)" +"ROUND(11691202/1000,0)" +"ROUND(12452118/1000,0)" +"ROUND(12521.847,0)" +"ROUND(12374.082,0)" +"ROUND(14819,0)" +"ROUND(16770,0)" +"ROUND(12410,0)" +"ROUND(11950,0)" +"ROUND(12164,0)" +"ROUND(12388,0)" +"ROUND(12851,0)" +"ROUND(12156,0)" +"ROUND(12178,0)" +"ROUND(9729,0)" +"ROUND(9090,0)" +"ROUND(9416,0)" +"ROUND(9579558/1000,0)" +"ROUND(9133110/1000,0)" +"ROUND(9570060/1000,0)" +"ROUND(9952149/1000,0)" +"ROUND(11526.896,0)" +"ROUND(10951.895,0)" +"ROUND(9516,0)" +"ROUND(13449,0)" +"ROUND(8866,0)" +"ROUND(8844,0)" +"ROUND(8452,0)" +"ROUND(8689,0)" +"ROUND(9049,0)" +"ROUND(9513,0)" +"ROUND(9058,0)" +"ROUND(9583,0)" +"ROUND(10151,0)" +"ROUND(10176886/1000,0)" +"ROUND(9489848/1000,0)" +"ROUND(7355280/1000,0)" +"ROUND(10398372/1000,0)" +"ROUND(10227.472,0)" +"ROUND(10436.024,0)" +"ROUND(11674,0)" +"ROUND(14189,0)" +"ROUND(12338,0)" +"ROUND(11792,0)" +"ROUND(12055,0)" +"ROUND(9752,0)" +"ROUND(12130,0)" +"ROUND(11370,0)" +"ROUND(10946,0)" +"ROUND(14086,0)" +"ROUND(14953,0)" +"ROUND(13892,0)" +"ROUND(13999764/1000,0)" +"ROUND(13856140/1000,0)" +"ROUND(14444637/1000,0)" +"ROUND(15773366/1000,0)" +"ROUND(16149.586,0)" +"ROUND(16262.902,0)" +"ROUND(21575,0)" +"ROUND(22144,0)" +"ROUND(18632,0)" +"ROUND(18360,0)" +"ROUND(18126,0)" +"ROUND(18629,0)" +"ROUND(18334,0)" +"ROUND(17811,0)" +"ROUND(18403,0)" +"ROUND(7159,0)" +"ROUND(7125,0)" +"ROUND(7735,0)" +"ROUND(7440855/1000,0)" +"ROUND(7635561/1000,0)" +"ROUND(8206435/1000,0)" +"ROUND(9394915/1000,0)" +"ROUND(9535.751,0)" +"ROUND(9439.853,0)" +"ROUND(9039,0)" +"ROUND(10552,0)" +"ROUND(9002,0)" +"ROUND(9221,0)" +"ROUND(9223,0)" +"ROUND(9573,0)" +"ROUND(9717,0)" +"ROUND(9133,0)" +"ROUND(8987,0)" +"ROUND(8477,0)" +"ROUND(8702,0)" +"ROUND(9037,0)" +"ROUND(9107676/1000,0)" +"ROUND(8509675/1000,0)" +"ROUND(8229645/1000,0)" +"ROUND(9289161/1000,0)" +"ROUND(9230.368,0)" +"ROUND(9902.765,0)" +"ROUND(10375,0)" +"ROUND(12882,0)" +"ROUND(10516,0)" +"ROUND(10577,0)" +"ROUND(9875,0)" +"ROUND(9236,0)" +"ROUND(9077,0)" +"ROUND(9649,0)" +"ROUND(9495,0)" +"ROUND(10984,0)" +"ROUND(11069,0)" +"ROUND(10557,0)" +"ROUND(10791783/1000,0)" +"ROUND(10079957/1000,0)" +"ROUND(11255562/1000,0)" +"ROUND(12340677/1000,0)" +"ROUND(12669.762,0)" +"ROUND(12670.33,0)" +"ROUND(14743,0)" +"ROUND(16386,0)" +"ROUND(13080,0)" +"ROUND(13845,0)" +"ROUND(14037,0)" +"ROUND(14773,0)" +"ROUND(13091,0)" +"ROUND(12405,0)" +"ROUND(12957,0)" +"ROUND(32018,0)" +"ROUND(32652,0)" +"ROUND(33557,0)" +"ROUND(33680411/1000,0)" +"ROUND(32558128/1000,0)" +"ROUND(32476520/1000,0)" +"ROUND(36538198/1000,0)" +"ROUND(40352.026,0)" +"ROUND(40922.506,0)" +"ROUND(31102,0)" +"ROUND(48257,0)" +"ROUND(30901,0)" +"ROUND(31071,0)" +"ROUND(30702,0)" +"ROUND(29468,0)" +"ROUND(31663,0)" +"ROUND(33465,0)" +"ROUND(32480,0)" +"ROUND(12013,0)" +"ROUND(11780,0)" +"ROUND(11924,0)" +"ROUND(12232154/1000,0)" +"ROUND(12180527/1000,0)" +"ROUND(12918224/1000,0)" +"ROUND(13841318/1000,0)" +"ROUND(13829.926,0)" +"ROUND(14521.548,0)" +"ROUND(14394,0)" +"ROUND(17434,0)" +"ROUND(13957,0)" +"ROUND(13998,0)" +"ROUND(13503,0)" +"ROUND(14007,0)" +"ROUND(14493,0)" +"ROUND(13771,0)" +"ROUND(14570,0)" +"ROUND(5082,0)" +"ROUND(4894,0)" +"ROUND(5154,0)" +"ROUND(5180922/1000,0)" +"ROUND(4975184/1000,0)" +"ROUND(5624523/1000,0)" +"ROUND(6089210/1000,0)" +"ROUND(6234.818,0)" +"ROUND(6155.873,0)" +"ROUND(7552,0)" +"ROUND(7249,0)" +"ROUND(7114,0)" +"ROUND(7283,0)" +"ROUND(7254,0)" +"ROUND(7599,0)" +"ROUND(7207,0)" +"ROUND(6800,0)" +"ROUND(6595,0)" +"('College Work-Study'!B5*1000)/'College Work-Study'!S5" +"596468-4546.112-0-0-0" +"763476-5255.437-0-0-13.775" +"805190858/1000-5655.703-0-0-6.8" +"873730951/1000-4940.864-0-0-7.925" +"902521206/1000-5200.3-0-0" +"870399633/1000-4171.764-0-0-56.384" +"867800.439-4010.32" +"891681.168-4562.456-0-0-25.05" +"918661.831-6671.68-0-0-8" +"970957.367-6172.395-0-0-0" +"((N5-L5)/2)+L5" +"1021752.644-5014.071-0-0-21.99" +"1062047.252-5325.064-0-0-0" +"SUM(P10:P62)" +"674195-8735-0-0-0" +"715779-10345-0-0-52" +"673549-9757-0-0-19" +"692064-11751-0-0-18" +"695909-8870-0-0" +"660218-8064-0-0-53" +"654214-8396" +"668771-9685-0-0-19" +"684730-11568-0-0-4" +"663347-10415-0-0-0" +"674169-8896-0-0-13" +"679102-9622-0-0-0" +"SUM(B10:B25)" +"(B6/B5)*100" +"ROUND(8537,0)" +"ROUND(2793,0)" +"ROUND(9260,0)" +"ROUND(8847247/1000,0)" +"ROUND(10148310/1000,0)" +"ROUND(10393996/1000,0)" +"ROUND(8992207/1000,0)" +"ROUND(8817.687,0)" +"ROUND(9101.687,0)" +"ROUND(10054.447,0)" +"ROUND(10440,0)" +"ROUND(11136,0)" +"ROUND(8671,0)" +"ROUND(6908,0)" +"ROUND(7444,0)" +"ROUND(7241,0)" +"ROUND(6382,0)" +"ROUND(6242,0)" +"ROUND(6074,0)" +"ROUND(5065,0)" +"ROUND(1585,0)" +"ROUND(5365,0)" +"ROUND(6613708/1000,0)" +"ROUND(6138296/1000,0)" +"ROUND(6490392/1000,0)" +"ROUND(6557223/1000,0)" +"ROUND(5462.928,0)" +"ROUND(6214.386,0)" +"ROUND(6423.465,0)" +"ROUND(6428,0)" +"ROUND(5985,0)" +"ROUND(5582,0)" +"ROUND(5989,0)" +"ROUND(5548,0)" +"ROUND(7131,0)" +"ROUND(5002,0)" +"ROUND(4580,0)" +"ROUND(4322,0)" +"ROUND(15004,0)" +"ROUND(5328,0)" +"ROUND(19823,0)" +"ROUND(17765617/1000,0)" +"ROUND(20885612/1000,0)" +"ROUND(21333332/1000,0)" +"ROUND(18383226/1000,0)" +"ROUND(20120.816,0)" +"ROUND(21984.574,0)" +"ROUND(15665,0)" +"ROUND(18051,0)" +"ROUND(18340,0)" +"ROUND(14883,0)" +"ROUND(17040,0)" +"ROUND(16690,0)" +"ROUND(14425,0)" +"ROUND(14827,0)" +"ROUND(17421,0)" +"ROUND(8451,0)" +"ROUND(3174,0)" +"ROUND(11470,0)" +"ROUND(11051778/1000,0)" +"ROUND(13243251/1000,0)" +"ROUND(13375814/1000,0)" +"ROUND(14968435/1000,0)" +"ROUND(12830.834,0)" +"ROUND(12341.872,0)" +"ROUND(11246,0)" +"ROUND(14247,0)" +"ROUND(10820,0)" +"ROUND(9616,0)" +"ROUND(10224,0)" +"ROUND(10633,0)" +"ROUND(10285,0)" +"ROUND(8775,0)" +"ROUND(8061,0)" +"ROUND(8186,0)" +"ROUND(2656,0)" +"ROUND(9489,0)" +"ROUND(9595404/1000,0)" +"ROUND(11033217/1000,0)" +"ROUND(12029348/1000,0)" +"ROUND(10261577/1000,0)" +"ROUND(10798.45,0)" +"ROUND(10812.692,0)" +"ROUND(11576,0)" +"ROUND(12236,0)" +"ROUND(10087,0)" +"ROUND(9292,0)" +"ROUND(10390,0)" +"ROUND(10859,0)" +"ROUND(9537,0)" +"ROUND(9149,0)" +"ROUND(8594,0)" +"ROUND(9052,0)" +"ROUND(3137,0)" +"ROUND(9647,0)" +"ROUND(10070038/1000,0)" +"ROUND(12503589/1000,0)" +"ROUND(10688464/1000,0)" +"ROUND(11175086/1000,0)" +"ROUND(10007.414,0)" +"ROUND(11705.083,0)" +"ROUND(10423,0)" +"ROUND(12490,0)" +"ROUND(8244,0)" +"ROUND(8155,0)" +"ROUND(8857,0)" +"ROUND(7884,0)" +"ROUND(7716,0)" +"ROUND(6578,0)" +"ROUND(7213,0)" +"ROUND(7842,0)" +"ROUND(2873,0)" +"ROUND(10109,0)" +"ROUND(10718818/1000,0)" +"ROUND(11849533/1000,0)" +"ROUND(12925444/1000,0)" +"ROUND(13083490/1000,0)" +"ROUND(13769.546,0)" +"ROUND(13297.102,0)" +"ROUND(9112,0)" +"ROUND(7779,0)" +"ROUND(9208,0)" +"ROUND(8583,0)" +"ROUND(8199,0)" +"ROUND(9002,0)" +"ROUND(8917,0)" +"ROUND(9448,0)" +"ROUND(8826,0)" +"ROUND(5805,0)" +"ROUND(2124,0)" +"ROUND(6575,0)" +"ROUND(7030758/1000,0)" +"ROUND(9316573/1000,0)" +"ROUND(9688651/1000,0)" +"ROUND(8481717/1000,0)" +"ROUND(7705.724,0)" +"ROUND(8201.081,0)" +"ROUND(7942,0)" +"ROUND(7862,0)" +"ROUND(5714,0)" +"ROUND(5887,0)" +"ROUND(6760,0)" +"ROUND(6893,0)" +"ROUND(5926,0)" +"ROUND(4988,0)" +"ROUND(4992,0)" +"ROUND(13339,0)" +"ROUND(4384,0)" +"ROUND(18523,0)" +"ROUND(19769611/1000,0)" +"ROUND(20277656/1000,0)" +"ROUND(21427674/1000,0)" +"ROUND(18977552/1000,0)" +"ROUND(19819.805,0)" +"ROUND(19653.282,0)" +"ROUND(15867,0)" +"ROUND(19525,0)" +"ROUND(16159,0)" +"ROUND(15109,0)" +"ROUND(15253,0)" +"ROUND(15106,0)" +"ROUND(13238,0)" +"ROUND(13796,0)" +"ROUND(13089,0)" +"ROUND(8770,0)" +"ROUND(2896,0)" +"ROUND(10043,0)" +"ROUND(10450971/1000,0)" +"ROUND(11705066/1000,0)" +"ROUND(11774458/1000,0)" +"ROUND(11589726/1000,0)" +"ROUND(11813.635,0)" +"ROUND(11468.278,0)" +"ROUND(9645,0)" +"ROUND(11553,0)" +"ROUND(9753,0)" +"ROUND(9374,0)" +"ROUND(9165,0)" +"ROUND(9356,0)" +"ROUND(8369,0)" +"ROUND(8415,0)" +"ROUND(8001,0)" +"ROUND(5451,0)" +"ROUND(1967,0)" +"ROUND(6314,0)" +"ROUND(7133117/1000,0)" +"ROUND(8136479/1000,0)" +"ROUND(9041728/1000,0)" +"ROUND(8580021/1000,0)" +"ROUND(7222.879,0)" +"ROUND(8464.115,0)" +"ROUND(7513,0)" +"ROUND(8265,0)" +"ROUND(6264,0)" +"ROUND(5692,0)" +"ROUND(6281,0)" +"ROUND(6669,0)" +"ROUND(6079,0)" +"ROUND(5224,0)" +"ROUND(5706,0)" +"ROUND(10401,0)" +"ROUND(3438,0)" +"ROUND(13485,0)" +"ROUND(13406862/1000,0)" +"ROUND(13293524/1000,0)" +"ROUND(16958018/1000,0)" +"ROUND(15425042/1000,0)" +"ROUND(14767.201,0)" +"ROUND(14877.053,0)" +"ROUND(11943,0)" +"ROUND(15689,0)" +"ROUND(11393,0)" +"ROUND(10156,0)" +"ROUND(9892,0)" +"ROUND(11344,0)" +"ROUND(10167,0)" +"ROUND(10013,0)" +"ROUND(9772,0)" +"ROUND(20007,0)" +"ROUND(9927,0)" +"ROUND(24218,0)" +"ROUND(24679275/1000,0)" +"ROUND(27365702/1000,0)" +"ROUND(27743155/1000,0)" +"ROUND(26148159/1000,0)" +"ROUND(28061.642,0)" +"ROUND(29373.207,0)" +"ROUND(19478,0)" +"ROUND(26299,0)" +"ROUND(20339,0)" +"ROUND(18515,0)" +"ROUND(18956,0)" +"ROUND(19972,0)" +"ROUND(17963,0)" +"ROUND(19243,0)" +"ROUND(19265,0)" +"ROUND(9931,0)" +"ROUND(3794,0)" +"ROUND(12787,0)" +"ROUND(14707547/1000,0)" +"ROUND(16663677/1000,0)" +"ROUND(16873711/1000,0)" +"ROUND(16086523/1000,0)" +"ROUND(16130.111,0)" +"ROUND(17316.14,0)" +"ROUND(10566,0)" +"ROUND(15893,0)" +"ROUND(12311,0)" +"ROUND(12323,0)" +"ROUND(12856,0)" +"ROUND(11812,0)" +"ROUND(12091,0)" +"ROUND(11983,0)" +"ROUND(12548,0)" +"ROUND(1728,0)" +"ROUND(6424,0)" +"ROUND(6385847/1000,0)" +"ROUND(6925163/1000,0)" +"ROUND(6826206/1000,0)" +"ROUND(6862685/1000,0)" +"ROUND(6613.61,0)" +"ROUND(7097.85,0)" +"ROUND(7254,0)" +"ROUND(6544,0)" +"ROUND(6866,0)" +"ROUND(6349,0)" +"ROUND(6784,0)" +"ROUND(6136,0)" +"ROUND(5978,0)" +"ROUND(5702,0)" +"ROUND(6039,0)" +"('Perkins Loans'!B5*1000)/'Perkins Loans'!S5" +"342920-5849.831-39.075-24.846-15.411" +"399540-6315.615-26.433-11.472-25.677" +"418878832/1000-6627.354-107.206-69.217-18.825" +"422470200/1000-6232.798-115.019-191.332-29.232" +"466140784/1000-7316.89-100.201-101.839" +"503140238/1000-7486.074-113.768-77.132-33.8" +"586319.963-10049.143" +"651315.928-10495.04-67.248-149.026-31.603" +"752656.889-11804.346-85.675-135.167-46.777" +"755023.839-10789.416-52.151-188.594-0" +"((N5-L5)/2)+L5" +"762049.27-11887.653-102.565-243.073-54.391" +"811234.899-12675.227-135.55-192.48-64.112" +"SUM(P10:P60)" +"641901-21373-187-79-40" +"631226-21422-153-56-97" +"635326-21659-588-329-49" +"678847-26618-425-333-68" +"727566-26291-383-198" +"761276-25919-434-227-41" +"881344-32375" +"976385-35255-255-549-27" +"1068102-40084-340-421-34" +"1056560-34007-223-637-0" +"1086430-34555-418-827-27" +"1115696-34394-483-885-36" +"SUM(B10:B25)" +"(B6/B5)*100" +"ROUND(5519,0)" +"ROUND(6478,0)" +"ROUND(6183,0)" +"ROUND(6572210/1000,0)" +"ROUND(6760403/1000,0)" +"ROUND(7078313/1000,0)" +"ROUND(7340673/1000,0)" +"ROUND(8564.05,0)" +"ROUND(8942.886,0)" +"ROUND(10588,0)" +"ROUND(10435,0)" +"ROUND(10350,0)" +"ROUND(10700,0)" +"ROUND(10758,0)" +"ROUND(11433,0)" +"ROUND(11165,0)" +"ROUND(13004,0)" +"ROUND(13233,0)" +"ROUND(2163,0)" +"ROUND(2717,0)" +"ROUND(2432,0)" +"ROUND(2597660/1000,0)" +"ROUND(2604794/1000,0)" +"ROUND(2902468/1000,0)" +"ROUND(3138365/1000,0)" +"ROUND(3819.066,0)" +"ROUND(4096.694,0)" +"ROUND(5298,0)" +"ROUND(4353,0)" +"ROUND(5697,0)" +"ROUND(5949,0)" +"ROUND(5829,0)" +"ROUND(8554,0)" +"ROUND(6311,0)" +"ROUND(7504,0)" +"ROUND(7982,0)" +"ROUND(10069,0)" +"ROUND(11653,0)" +"ROUND(11417,0)" +"ROUND(11640694/1000,0)" +"ROUND(12028814/1000,0)" +"ROUND(13521108/1000,0)" +"ROUND(15009896/1000,0)" +"ROUND(18911.235,0)" +"ROUND(28599.794,0)" +"ROUND(17495,0)" +"ROUND(18262,0)" +"ROUND(17531,0)" +"ROUND(17074,0)" +"ROUND(17655,0)" +"ROUND(19689,0)" +"ROUND(23268,0)" +"ROUND(30579,0)" +"ROUND(39374,0)" +"ROUND(5576,0)" +"ROUND(6552,0)" +"ROUND(6693,0)" +"ROUND(7096104/1000,0)" +"ROUND(6865691/1000,0)" +"ROUND(7791914/1000,0)" +"ROUND(8924343/1000,0)" +"ROUND(9749.662,0)" +"ROUND(11329.09,0)" +"ROUND(11691,0)" +"ROUND(10342,0)" +"ROUND(11531,0)" +"ROUND(11614,0)" +"ROUND(12027,0)" +"ROUND(12845,0)" +"ROUND(13743,0)" +"ROUND(15924,0)" +"ROUND(17748,0)" +"ROUND(3265,0)" +"ROUND(4380,0)" +"ROUND(3998,0)" +"ROUND(4112876/1000,0)" +"ROUND(4244557/1000,0)" +"ROUND(4790502/1000,0)" +"ROUND(5418203/1000,0)" +"ROUND(5991.033,0)" +"ROUND(6533.456,0)" +"ROUND(8035,0)" +"ROUND(7034,0)" +"ROUND(8763,0)" +"ROUND(8658,0)" +"ROUND(8800,0)" +"ROUND(9717,0)" +"ROUND(10635,0)" +"ROUND(11649,0)" +"ROUND(12505,0)" +"ROUND(4550,0)" +"ROUND(4928,0)" +"ROUND(5045,0)" +"ROUND(4678095/1000,0)" +"ROUND(5050126/1000,0)" +"ROUND(5622995/1000,0)" +"ROUND(6122261/1000,0)" +"ROUND(7596.981,0)" +"ROUND(9989.527,0)" +"ROUND(10731,0)" +"ROUND(7886,0)" +"ROUND(11106,0)" +"ROUND(10921,0)" +"ROUND(11621,0)" +"ROUND(12255,0)" +"ROUND(12284,0)" +"ROUND(12999,0)" +"ROUND(14916,0)" +"ROUND(5338,0)" +"ROUND(6428,0)" +"ROUND(6438,0)" +"ROUND(6726196/1000,0)" +"ROUND(6739685/1000,0)" +"ROUND(7180420/1000,0)" +"ROUND(7424818/1000,0)" +"ROUND(8569.172,0)" +"ROUND(9195.358,0)" +"ROUND(10507,0)" +"ROUND(10264,0)" +"ROUND(9252,0)" +"ROUND(9587,0)" +"ROUND(10137,0)" +"ROUND(11053,0)" +"ROUND(10953,0)" +"ROUND(13346,0)" +"ROUND(14801,0)" +"ROUND(4621,0)" +"ROUND(5073,0)" +"ROUND(4932,0)" +"ROUND(5208570/1000,0)" +"ROUND(5535892/1000,0)" +"ROUND(5776719/1000,0)" +"ROUND(6127072/1000,0)" +"ROUND(7013.073,0)" +"ROUND(7210.711,0)" +"ROUND(9495,0)" +"ROUND(8155,0)" +"ROUND(8973,0)" +"ROUND(8401,0)" +"ROUND(10856,0)" +"ROUND(10272,0)" +"ROUND(10612,0)" +"ROUND(10852,0)" +"ROUND(12170,0)" +"ROUND(8808,0)" +"ROUND(9771,0)" +"ROUND(9283,0)" +"ROUND(10612088/1000,0)" +"ROUND(10357365/1000,0)" +"ROUND(11320788/1000,0)" +"ROUND(12090504/1000,0)" +"ROUND(13939.342,0)" +"ROUND(13819.899,0)" +"ROUND(14979,0)" +"ROUND(15752,0)" +"ROUND(13753,0)" +"ROUND(13988,0)" +"ROUND(14243,0)" +"ROUND(15756,0)" +"ROUND(16899,0)" +"ROUND(18803,0)" +"ROUND(20864,0)" +"ROUND(3531,0)" +"ROUND(4428,0)" +"ROUND(4210,0)" +"ROUND(4514347/1000,0)" +"ROUND(4467882/1000,0)" +"ROUND(4970986/1000,0)" +"ROUND(5644763/1000,0)" +"ROUND(6734.212,0)" +"ROUND(7384.251,0)" +"ROUND(9162,0)" +"ROUND(7135,0)" +"ROUND(9887,0)" +"ROUND(10124,0)" +"ROUND(9856,0)" +"ROUND(10797,0)" +"ROUND(11445,0)" +"ROUND(13045,0)" +"ROUND(13226,0)" +"ROUND(4152,0)" +"ROUND(4871,0)" +"ROUND(4801,0)" +"ROUND(5086587/1000,0)" +"ROUND(5044491/1000,0)" +"ROUND(5462951/1000,0)" +"ROUND(5948837/1000,0)" +"ROUND(5701.406,0)" +"ROUND(7014.704,0)" +"ROUND(8681,0)" +"ROUND(7614,0)" +"ROUND(9120,0)" +"ROUND(9132,0)" +"ROUND(8923,0)" +"ROUND(9888,0)" +"ROUND(10667,0)" +"ROUND(10218,0)" +"ROUND(11384,0)" +"ROUND(5970,0)" +"ROUND(6872,0)" +"ROUND(6825,0)" +"ROUND(6978780/1000,0)" +"ROUND(7276333/1000,0)" +"ROUND(7912894/1000,0)" +"ROUND(8835721/1000,0)" +"ROUND(10498.841,0)" +"ROUND(12061.549,0)" +"ROUND(11411,0)" +"ROUND(11057,0)" +"ROUND(10718,0)" +"ROUND(11276,0)" +"ROUND(12455,0)" +"ROUND(13688,0)" +"ROUND(14904,0)" +"ROUND(17628,0)" +"ROUND(18487,0)" +"ROUND(16697,0)" +"ROUND(19767,0)" +"ROUND(19080,0)" +"ROUND(19073031/1000,0)" +"ROUND(20224083/1000,0)" +"ROUND(21672753/1000,0)" +"ROUND(23552449/1000,0)" +"ROUND(26420.098,0)" +"ROUND(29369.886,0)" +"ROUND(32949,0)" +"ROUND(31629,0)" +"ROUND(30726,0)" +"ROUND(32792,0)" +"ROUND(31806,0)" +"ROUND(34638,0)" +"ROUND(36726,0)" +"ROUND(41679,0)" +"ROUND(46813,0)" +"ROUND(6315,0)" +"ROUND(7635,0)" +"ROUND(7667,0)" +"ROUND(8115258/1000,0)" +"ROUND(8044214/1000,0)" +"ROUND(8855019/1000,0)" +"ROUND(9610523/1000,0)" +"ROUND(11471.454,0)" +"ROUND(13287.396,0)" +"ROUND(11194,0)" +"ROUND(12263,0)" +"ROUND(10815,0)" +"ROUND(11104,0)" +"ROUND(10828,0)" +"ROUND(12400,0)" +"ROUND(12970,0)" +"ROUND(16458,0)" +"ROUND(20547,0)" +"ROUND(2565,0)" +"ROUND(3010,0)" +"ROUND(2925,0)" +"ROUND(3085872/1000,0)" +"ROUND(3321741/1000,0)" +"ROUND(3420803/1000,0)" +"ROUND(3835281/1000,0)" +"ROUND(4580.482,0)" +"ROUND(5103.65,0)" +"ROUND(5157,0)" +"ROUND(4854,0)" +"ROUND(5090,0)" +"ROUND(4462,0)" +"ROUND(4723,0)" +"ROUND(4653,0)" +"ROUND(4940,0)" +"ROUND(5957,0)" +"ROUND(7199,0)" +"(SEOG!B5*1000)/SEOG!S5" +"'College Work-Study'!R5" +"(('College Work-Study'!R5-'College Work-Study'!M5)/'College Work-Study'!M5)*100" +"'Perkins Loans'!R5" +"(('Perkins Loans'!R5-'Perkins Loans'!M5)/'Perkins Loans'!M5)*100" +"SEOG!R5" +"((SEOG!R5-SEOG!M5)/SEOG!M5)*100" +"'CWS per-recipient'!R3" +"(('CWS per-recipient'!R3-'CWS per-recipient'!M3)/'CWS per-recipient'!M3)*100" +"'Perkins per-recipient'!R3" +"(('Perkins per-recipient'!R3-'Perkins per-recipient'!M3)/'Perkins per-recipient'!M3)*100" +"'SEOG per-recipient'!R3" +"(('SEOG per-recipient'!R3-'SEOG per-recipient'!M3)/'SEOG per-recipient'!M3)*100" +"ROUND(SEOG!R6,0)" +"(C14/C13)*100" +"+C6" +"+C6" +"+F6" +"+H6" +"+B23" +"E14-D14" +"SUM(F12:J12)" +"SUM(B9:B17)" +"G11/G10" +"G13/G10" +"G15/G13" +"G17/G13" +"G19/G13" +"G21/G13" +"SUM(E3*F3)" +"SUM(G3:G502)" +"SUM(E3*F3)" +"SUM(G3:G502)" +"234.2/B6" +"73.3%+3.7%" +"112.8/D6" +"(60.8+3.7)/100" +"170.9/F6" +"0.903+0.048" +"66.8/B6" +"54.8/D6" +"12.4/F6" +"B6/350" +"C6/242.9" +"6.07+0.2" +"1.7+5.1" +"13.4/341" +"10.4/281.2" +"14+6.1" +"6+4" +"84.73-B21" +"(B21+B22)/341" +"(C21+C22)/281.2" +"25.9-5.7" +"B30/341" +"C30/320.9" +"D30/249.2" +"B38+C38" +"SUM(E38:F38)" +"B38/($D$38+$D$41)" +"E38/23.2" +"108/1000" +"60.9/B52" +"70.1/B52" +"B52/341" +"B11+B12" +"B10/$B$32" +"D10/$D$32" +"F10/$F$32" +"H10/$H$32" +"J10/$J$32" +"L10/$L$32" +"N10/$N$32" +"SUM(B17:B19)+B15" +"5513" +"7571" +"11098" +"11734" +"B24" +"J24+J26" +"1011+5171" +"1133+6760" +"B28+B23+B14+B10" +"J28+J23+J14+J10+J21" +"100*L32/318346" +"100*N32/341386" +"SUM(B13:B24)" +"(B12/$B$38)" +"(D12/$D$38)" +"(F12/$F$38)" +"(H12/$H$38)" +"(J12/$J$38)" +"(L12/$L$38)" +"SUM(B27:B31)" +"SUM(L27:L30)" +"SUM(B34:B36)" +"(B33+B26+B12)" +"(B51/$B$77)" +"(D51/$D$77)" +"(F51/$F$77)" +"(H51/$H$77)" +"(J51/$J$77)" +"(L51/$L$77)" +"(B90/$B$116)" +"(D90/$D$116)" +"(F90/$F$116)" +"(H90/$H$116)" +"(J90/$J$116)" +"(L90/$L$116)" +"SUM(G21:G25)" +"SUM(G28:G37)" +"SUM(G41:G50)+G38+G26" +"(+G51*8%)" +"SUM(G51:G52)" +"'Table G.2'!$B9" +"'Table G.2'!$B13" +"SUM(B7:B11)" +"SUM(B14:B19)" +"SUM(B5,B12,B20)" +"SUM(D12,D20)" +"SUM(C7:V7)" +"SUMIF('Table G.4'!$C$5:$C$142,C4,'Table G.4'!$N$5:$N$142)" +"SUMIF('Table G.4'!$C$5:$C$142,C4,'Table G.4'!$O$5:$O$142)" +"SUM(C7:C8)" +"SUMIF('Table G.5.a'!$C$6:$C$40,C4,'Table G.5.a'!$H$6:$H$40)" +"SUMIF('Table G.5.b'!$C$6:$C$40,C4,'Table G.5.b'!$K$6:$K$40)" +"SUMIF('Table G.5.c'!$C$6:$C$40,C4,'Table G.5.c'!$I$6:$I$40)" +"SUM(C10:C12)" +"SUMIF('Table G.6'!$C$5:$C$39,C4,'Table G.6'!$H$5:$H$39)" +"SUMIF('Table G.7'!$C$5:$C$39,C4,'Table G.7'!$H$5:$H$39)" +"SUM(B9,B13,B14,B16)" +"SUMIF('Table G.8'!$C$5:$C$54,C$4,'Table G.8'!$I$5:$I$54)" +"SUMIF('Table G.8'!$C$5:$C$54,C$4,'Table G.8'!$J$5:$J$54)" +"SUMIF('Table G.8'!$C$5:$C$54,C$4,'Table G.8'!$K$5:$K$54)" +"SUMIF('Table G.8'!$C$5:$C$54,C$4,'Table G.8'!$L$5:$L$54)" +"SUMIF('Table G.8'!$C$5:$C$54,C$4,'Table G.8'!$M$5:$M$54)" +"SUMIF('Table G.8'!$C$5:$C$54,C$4,'Table G.8'!$N$5:$N$54)" +"SUM(B19:B24)" +"SUM(B17,B25)" +"SUM(P5:P142)" +"N5+O5" +"SUM(H6:H40)" +"E6*G6" +"SUM(K6:K40)" +"IF(G6>=10000,G6/60*F6,G6/36*F6)" +"I6*J6" +"SUM(I6:I40)" +"SUM(F6*G6)*H6" +"SUM(H5:H39)" +"F5*G5" +"SUM(H5:H39)" +"F5*G5" +"SUM(H5:H54)" +"SUMIF($E5,$I$4,$H5)" +"SUMIF($E5,$J$4,$H5)" +"SUMIF($E5,$K$4,$H5)" +"SUMIF($E5,$L$4,$H5)" +"SUMIF($E5,$M$4,$H5)" +"SUMIF($E5,$N$4,$H5)" +"'[1]Page 20 to 33 (NOTE 3 to 40'!C16" +"ROUND(+D12/$D$19,4)" +"ROUND(+G12/$G$19,4)" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!E16" +"ROUND(+J12/$J$19,4)" +"2661466" +"'[1]Page 20 to 33 (NOTE 3 to 40'!C22" +"'[1]Page 20 to 33 (NOTE 3 to 40'!E23" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!C42" +"'[1]Page 20 to 33 (NOTE 3 to 40'!E42" +"11842+1138" +"ROUND(+G18/$G$19,4)-0.0001" +"SUM(D12:D18)" +"SUM(K12:K18)-0.0001" +"'[1]Page 20 to 33 (NOTE 3 to 40'!C59" +"ROUND(+D22/$D$35,4)" +"ROUND(+G22/$G$35,4)-0.0001" +"'[1]Page 20 to 33 (NOTE 3 to 40'!E59" +"ROUND(+J22/$J$35,4)" +"1419602-512452" +"452067+69000" +"278701-213376+0.3" +"210734-69000" +"SUM(D21:D26)" +"SUM(E22:E26)" +"'[1]Page 20 to 33 (NOTE 3 to 40'!C78" +"ROUND(+G29/$G$35,4)" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!E78" +"SUM(D29:D30)" +"SUM(H29:H30)+0.0004" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!C105" +"+G33/$G$35" +"'[1]Page 20 to 33 (NOTE 3 to 40'!E105" +"D27+D31+D33" +"E27+E31+E33-0.0001" +"H27+H31+H33+0.0001" +"D35-D19" +"+D39+D41" +"+D37+D43" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!C121" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!C145" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!C169" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!C178" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!C188-0.4" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!E188" +"SUM(D10:D14)" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!C232-0.4" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!E232" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!C241" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!C248" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!C257" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!C266" +"'[1]Page 20 to 33 (NOTE 3 to 40'!C281" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!E281" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!C288" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!C296" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!C303" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!C313" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!C321-0.4" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!E321" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!C328" +"SUM(D18:D29)" +"D30+D15" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!C201" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!C215" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!C223" +"SUM(D35:D37)" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!C336" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!C352" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!C360" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!E359" +"D38+D44" +"D32-D46" +"-D52+D48" +"+'[1]Page 20 to 33 (NOTE 3 to 40'!C373" +"SUM(D51:D52)" +"-2447668-347968+85749" +"SUM(D10:D15)" +"3893474+48040" +"3723789" +"880767+137694" +"495930+69000" +"215258-69000" +"1988+347968-137694" +"+D24+D16" +"-195764-85749" +"SUM(D29:D39)" +"SUM(D40:D46)" +"SUM(D50:D51)" +"SUM(D55)" +"+D56+D52+D47+D25" +"SUM(F58:F59)-0.5" +"C24" +"SUM(C12:I12)" +"'[1]OP1 page 7'!D37" +"+'[1]OP1 page 7'!D43" +"SUM(C12:C16)" +"'[1]OP1 page 7'!J37" +"M4/M$10*100" +"SUM(L4:L6)" +"L9+L7" +"L11+L7" +"C6/C4*100" +"SUM(B4:B8)" +"SUM(B16:B19)" +"E11/E5" +"E11/E5/365" +"66*40000" +"E44*E7*12" +"A49+1" +"E31*C49" +"E31*D49" +"E31*E49" +"E31*C50" +"D50*E31" +"E31*E50" +"E31*C51" +"D51*E31" +"E31*E51" +"C52*E31" +"D52*E31" +"E52*E31" +"C53*E31" +"E31*D53" +"E53*E31" +"E31" +"E31*5" +"-SUM(E54:E58)*E17" +"E31" +"(((SUM(E54:E58)*0.75)*C113)+((SUM(D54:D58)*C114))+((SUM(C54:C58)*C115)))*12" +"E31" +"E68" +"E31" +"E69-((SUM(C54:C58)*C115*12))*(3*E38)" +"E31" +"E70-(((SUM(D54:D58)*C114*12)*(4*E40)))" +"SUM(C67:C71)" +"SUM(E68:E71)" +"(E46*5)+'Infrastructure Cost Analysis'!F42" +"C74" +"C72*E34" +"C72*E34" +"C72*(E17+E19)" +"D72*0.94" +"D72*E23" +"5*E36" +"E36*2" +"(C54)-(C54*(E38*E26))" +"(C55)-(C55*(E38*E26))" +"(D54)-(D54*(E40*E29))" +"((SUM(C54:C58)+(SUM(D54:D58)))*0.75)" +"D92*0.94" +"D92*E23" +"-((C67*E49)+(C68*E50)+(C69*E51)+(C70*E52)+(C71*E53))*0.25" +"'Infrastructure Cost Analysis'!J30+'Infrastructure Cost Analysis'!L43" +"SUM(C72:C101)" +"SUM(E72:E101)-E67" +"(E103/C103)-1" +"(E103/D103)-1" +"E103/E5/(365*5)" +"E110/E15" +"B6*B5" +"'Financial Overview'!E9*'Financial Overview'!E7" +"'Financial Overview'!E5" +"D8*B4" +"F8*B4" +"J8*0.01899" +"M8/30/B7" +"D9*B4" +"F9*B4" +"M9/30/B7" +"D10*B4" +"F10*B4" +"M10/30/B7" +"(B6/5)*F11" +"J11*0.01667" +"M11/30/B7" +"(B6/5)*F12" +"M12/30/B7" +"D13*B4" +"D14*B4" +"D15*B4" +"D17*B4" +"B4*50" +"D18" +"D19*B4" +"D20*B6" +"SUM(H8:H27)" +"-(H28-J28)" +"J30/H28" +"'Financial Overview'!E7" +"'Financial Overview'!E5" +"B33*D36" +"F36*0.01899" +"D38*B33" +"J38*B33" +"F36-(F38+(L38*60))" +"-(F36/L39+1)" +"D42*B33" +"J42*B33" +"-(F36/L43+1)" +"D46*B33" +"F36-F46" +"-(F36/L47+1)" +"IF(E16>0,""BOP"",""EOP"")" +"IF(E16=0,0,"""")" +"E13" +"E9*E10" +"E11" +"J11" +"E15" +"E12" +"G9" +"G10+I10" +"NPV(E21,G55:G64)+G54" +"IF(G54=0,0,IRR(G54:G64,0.1))" +"SUM(D33:D33)" +"H8" +"PV($H$52/$G$7,I9,H9,,0)" +"PV($H$52/$G$7,0,,H37,0)" +"SUM(I37:I51)+I36" +"IF(OR(ISERROR(L37),$H$52>7),""error"",""no error"")" +"PV($H$52/$G$7,SUM($I$9:I9),,H38,0)" +"IF(E8=0,0,IF(E8>0,ROUND(-PMT(E9/E6,E7*E6,E8,0,0),2),IF(E8<0,ROUND(PMT(E9/E6,E7*E6,E8,0,0),2))))" +"IF(I15<10,0,1)" +"IF(E8<0,E8*-1,E8)" +"IF($E$9=0,0,ROUND(C15*($E$9/$E$6),2))" +"IF(C15<10,0,$E$10-E15)" +"IF(C15-G15<10,0,C15-G15)" +"IF(I15<10,0,(A15+1))" +"I15" +"'(6)Amortization Schedule'!E6" +"E10*E6" +"IF('(6)Amortization Schedule'!E8<0,'(6)Amortization Schedule'!E8*-1,'(6)Amortization Schedule'!E8)" +"IF(I15<10,0,1)" +"E8" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E15:E26),IF($E$6=2,SUM('(6)Amortization Schedule'!E15:E16),IF($E$6=4,SUM('(6)Amortization Schedule'!E15:E18),IF($E$6=1,'(6)Amortization Schedule'!E15,0))))" +"IF(C15<10,0,($E$10*$E$6)-E15)" +"ROUND(IF(C15-G15<10,0,C15-G15),2)" +"IF(I15<10,0,(A15+1))" +"I15" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E27:E38),IF($E$6=2,SUM('(6)Amortization Schedule'!E17:E18),IF($E$6=4,SUM('(6)Amortization Schedule'!E19:E22),IF($E$6=1,'(6)Amortization Schedule'!E16,0))))" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E39:E50),IF($E$6=2,SUM('(6)Amortization Schedule'!E19:E20),IF($E$6=4,SUM('(6)Amortization Schedule'!E23:E26),IF($E$6=1,'(6)Amortization Schedule'!E17,0))))" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E51:E62),IF($E$6=2,SUM('(6)Amortization Schedule'!E21:E22),IF($E$6=4,SUM('(6)Amortization Schedule'!E27:E30),IF($E$6=1,'(6)Amortization Schedule'!E18,0))))" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E63:E74),IF($E$6=2,SUM('(6)Amortization Schedule'!E23:E24),IF($E$6=4,SUM('(6)Amortization Schedule'!E31:E34),IF($E$6=1,'(6)Amortization Schedule'!E19,0))))" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E75:E86),IF($E$6=2,SUM('(6)Amortization Schedule'!E25:E26),IF($E$6=4,SUM('(6)Amortization Schedule'!E35:E38),IF($E$6=1,'(6)Amortization Schedule'!E20,0))))" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E87:E98),IF($E$6=2,SUM('(6)Amortization Schedule'!E27:E28),IF($E$6=4,SUM('(6)Amortization Schedule'!E39:E42),IF($E$6=1,'(6)Amortization Schedule'!E21,0))))" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E99:E110),IF($E$6=2,SUM('(6)Amortization Schedule'!E29:E30),IF($E$6=4,SUM('(6)Amortization Schedule'!E43:E46),IF($E$6=1,'(6)Amortization Schedule'!E22,0))))" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E111:E122),IF($E$6=2,SUM('(6)Amortization Schedule'!E31:E32),IF($E$6=4,SUM('(6)Amortization Schedule'!E47:E50),IF($E$6=1,'(6)Amortization Schedule'!E23,0))))" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E123:E134),IF($E$6=2,SUM('(6)Amortization Schedule'!E33:E34),IF($E$6=4,SUM('(6)Amortization Schedule'!E51:E54),IF($E$6=1,'(6)Amortization Schedule'!E24,0))))" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E135:E146),IF($E$6=2,SUM('(6)Amortization Schedule'!E35:E36),IF($E$6=4,SUM('(6)Amortization Schedule'!E55:E58),IF($E$6=1,'(6)Amortization Schedule'!E25,0))))" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E147:E158),IF($E$6=2,SUM('(6)Amortization Schedule'!E37:E38),IF($E$6=4,SUM('(6)Amortization Schedule'!E59:E62),IF($E$6=1,'(6)Amortization Schedule'!E26,0))))" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E159:E170),IF($E$6=2,SUM('(6)Amortization Schedule'!E39:E40),IF($E$6=4,SUM('(6)Amortization Schedule'!E63:E66),IF($E$6=1,'(6)Amortization Schedule'!E27,0))))" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E171:E182),IF($E$6=2,SUM('(6)Amortization Schedule'!E41:E42),IF($E$6=4,SUM('(6)Amortization Schedule'!E67:E70),IF($E$6=1,'(6)Amortization Schedule'!E28,0))))" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E183:E194),IF($E$6=2,SUM('(6)Amortization Schedule'!E43:E44),IF($E$6=4,SUM('(6)Amortization Schedule'!E71:E74),IF($E$6=1,'(6)Amortization Schedule'!E29,0))))" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E195:E206),IF($E$6=2,SUM('(6)Amortization Schedule'!E45:E46),IF($E$6=4,SUM('(6)Amortization Schedule'!E75:E78),IF($E$6=1,'(6)Amortization Schedule'!E30,0))))" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E207:E218),IF($E$6=2,SUM('(6)Amortization Schedule'!E47:E48),IF($E$6=4,SUM('(6)Amortization Schedule'!E79:E82),IF($E$6=1,'(6)Amortization Schedule'!E31,0))))" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E219:E230),IF($E$6=2,SUM('(6)Amortization Schedule'!E49:E50),IF($E$6=4,SUM('(6)Amortization Schedule'!E83:E86),IF($E$6=1,'(6)Amortization Schedule'!E32,0))))" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E231:E242),IF($E$6=2,SUM('(6)Amortization Schedule'!E51:E52),IF($E$6=4,SUM('(6)Amortization Schedule'!E87:E90),IF($E$6=1,'(6)Amortization Schedule'!E33,0))))" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E243:E254),IF($E$6=2,SUM('(6)Amortization Schedule'!E53:E54),IF($E$6=4,SUM('(6)Amortization Schedule'!E91:E94),IF($E$6=1,'(6)Amortization Schedule'!E34,0))))" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E255:E266),IF($E$6=2,SUM('(6)Amortization Schedule'!E55:E56),IF($E$6=4,SUM('(6)Amortization Schedule'!E95:E98),IF($E$6=1,'(6)Amortization Schedule'!E35,0))))" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E267:E278),IF($E$6=2,SUM('(6)Amortization Schedule'!E57:E58),IF($E$6=4,SUM('(6)Amortization Schedule'!E99:E102),IF($E$6=1,'(6)Amortization Schedule'!E36,0))))" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E279:E290),IF($E$6=2,SUM('(6)Amortization Schedule'!E59:E60),IF($E$6=4,SUM('(6)Amortization Schedule'!E103:E106),IF($E$6=1,'(6)Amortization Schedule'!E37,0))))" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E291:E302),IF($E$6=2,SUM('(6)Amortization Schedule'!E61:E62),IF($E$6=4,SUM('(6)Amortization Schedule'!E107:E110),IF($E$6=1,'(6)Amortization Schedule'!E38,0))))" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E303:E314),IF($E$6=2,SUM('(6)Amortization Schedule'!E63:E64),IF($E$6=4,SUM('(6)Amortization Schedule'!E111:E114),IF($E$6=1,'(6)Amortization Schedule'!E39,0))))" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E315:E326),IF($E$6=2,SUM('(6)Amortization Schedule'!E65:E66),IF($E$6=4,SUM('(6)Amortization Schedule'!E115:E118),IF($E$6=1,'(6)Amortization Schedule'!E40,0))))" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E327:E338),IF($E$6=2,SUM('(6)Amortization Schedule'!E67:E68),IF($E$6=4,SUM('(6)Amortization Schedule'!E119:E122),IF($E$6=1,'(6)Amortization Schedule'!E41,0))))" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E339:E350),IF($E$6=2,SUM('(6)Amortization Schedule'!E69:E70),IF($E$6=4,SUM('(6)Amortization Schedule'!E123:E126),IF($E$6=1,'(6)Amortization Schedule'!E42,0))))" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E351:E362),IF($E$6=2,SUM('(6)Amortization Schedule'!E71:E72),IF($E$6=4,SUM('(6)Amortization Schedule'!E127:E130),IF($E$6=1,'(6)Amortization Schedule'!E43,0))))" +"IF($E$6=12,SUM('(6)Amortization Schedule'!E363:E374),IF($E$6=2,SUM('(6)Amortization Schedule'!E73:E74),IF($E$6=4,SUM('(6)Amortization Schedule'!E131:E134),IF($E$6=1,'(6)Amortization Schedule'!E44,0))))" +"B4+1" +"D7+1" +"D7" +"IF(SUM(D9:D11),SUM(D9:D11),"""")" +"IF(OR(D13<>0,SUM(D12)),SUM(D12:D13),"""")" +"IF(OR(D18<>0,D17),D17+D18,"""")" +"IF(SUM(D19,D20),D19+D20,"""")" +"IF(OR(SUM(D14)<>0,SUM(D21)),SUM(D14)-SUM(D21),"""")" +"IF(SUM(D14,D21),SUM(D21:D22),"""")" +"IF(OR(D26<>0,D27),D26-D27,"""")" +"IF(OR(SUM(D28)<>0,D29),D28-D29,"""")" +"IF(SUM(D19),SUM(D12)/SUM(D19),"""")" +"IF(SUM(D14),SUM(D21)/SUM(D14),"""")" +"IF(SUM(D22),SUM(D21)/(D22),"""")" +"IF(SUM(D26),SUM(D10)/(SUM(D26)/(340+25)),"""")" +"IF(SUM(D11),SUM(D26)/SUM(D11),"""")" +"IF(SUM(D14),SUM(D26)/SUM(D14),"""")" +"IF(SUM(D26),SUM(D28)/SUM(D26),"""")" +"IF(SUM(D26),SUM(D30)/SUM(D26),"""")" +"IF(SUM(D22),SUM(D32)/SUM(D22),"""")" +"+L49-J49-I49-H49" +"SUM(B7:E7)" +"3846994+297201+70572" +"3683311+316666+64425" +"381583+3579763+61986" +"226311+3814639+58967" +"3655270+197613" +"168603+3730363+58230" +"139890+3931259+53259" +"101339+4142824+53027" +"7366421-142050-4662-34791-36398-61107-99183+70572" +"7209187-98390-4881-34791-36577-60639-122312+64425" +"6630701-132745-5662-34791-32175-61508-132873+61986" +"6850064-115155-5864-34791-38481-62646-121552+58967" +"7125394-149911-11129-34791-41181-64339-106224+57956" +"7085972-132463-12127-34791-35673-64892-179874+58230" +"7565181-145454-13149-34791-38183-66256-138140+53259" +"7851070-124939-13417-34791-38680-68078-209539+53027" +"34791+4662-B11" +"34791+4881-C11" +"34791+5662-D11" +"34791+5864-E11" +"34791+11129-F11" +"34791+12127-G11" +"34791+13149-H11" +"34791+13417-I11" +"165966+15925" +"127401+15925" +"258036+3925" +"304794+28925" +"307464+33925" +"321722+33925" +"323376+34000" +"328989+57500" +"4001429-B11" +"3929057-C11" +"4024544-D11" +"3809112-E11" +"3832437-F11" +"3978001-G11" +"4211728-H11" +"4339760-I11" +"34288+1326352" +"1034220+29511" +"27424+377888" +"29359+188377" +"154915+44627" +"76415+231915" +"377684+81769" +"420078+71204" +"54017+1150020+2999" +"38616+1161792+47731" +"130058+1231294+42194" +"125713+1739325+46381" +"163588+1557476+46248" +"332587+1333987+49929" +"504562+1109628+34439" +"515926+802774+35161" +"SUM(B10:B14)" +"75689+813-812" +"77483+720-719" +"74198-4+1055-1054" +"99872-297+298" +"114289-330+331" +"86878-1074+1075" +"94173-942+943" +"327220-B19-B18" +"347439-C19-C18" +"345032-D19-D18" +"358839-E19-E18" +"395486-F18-F19" +"415079-G19-G18" +"364446-H18-H19" +"358477-I19-I18" +"SUM(B15:B20)" +"1410160-F27" +"107565+15925" +"142006+5621" +"292915+28650" +"304919+32675" +"316816+33925" +"322260+33944" +"326685+41240" +"329352+53000" +"659838-812" +"623722-1054" +"798391-B33" +"816124-C33" +"766383-D33" +"759384-E33" +"773548-F33" +"770379-G33" +"758337-H33" +"767249-I33" +"SUM(B31:B34)" +"+B36+B35" +"(+B10-F10)/F10" +"(+B21-F21)/F21" +"(+B26+B28+B33-F26-F33-F28)/(F26+F28+F33)" +"(+B36-F36)/F36" +"SUM(B7:B8)" +"65290+1" +"+B9-B10" +"83753+277+24663" +"20474+31+6399" +"24327+4+7015" +"18477+150+7871" +"20474+92+3377" +"40372+35277+1461+11762-427" +"21536-6-19" +"24078-48-119" +"25406-4041-167" +"30104-123-8141" +"39938+15481" +"9488+2971" +"10275+4184" +"9744+3911" +"56314-Q15-Q16" +"14273-R15-R16" +"16950-S15-S16" +"15113-T15-T16" +"9978-U15-U16" +"45331-V15-V16" +"14051-W15-W16" +"10380-510" +"53443-2074-7690" +"19005-339-7690" +"11712-974" +"11825-412" +"10496+56" +"48597-2964-2484" +"13004-389-706" +"405-56" +"-43392" +"SUM(B13:B17)" +"-5396+500" +"-B8" +"SUM(B18:B20)" +"7834-K7" +"6929-K8" +"649-K9" +"687" +"1320-K10" +"52926-44763" +"13106-11125" +"16661-14603" +"10731-8792" +"12428-10243" +"39533-31719" +"9787-8053" +"753+869+311-1" +"1371+1923+854-K11" +"12182-K13" +"290-K15" +"-1749-K17" +"15641-B16-9829" +"3986-C16-2982" +"1525+2833-1-2833" +"3723+1073+499-3723" +"321+290+142-290" +"97+399+16" +"740+669+357-740" +"1000+106" +"9022-4763" +"2413-1307" +"2130-1011" +"2259-1217" +"2219-1228" +"1737-818-97" +"2168-186-847" +"SUM(B7:B19)" +"+B20/6752464" +"+C20/'STATEMENTS OF CONDITION'!B21*365/92" +"+E20/'STATEMENTS OF CONDITION'!D21*365/91" +"+F20/'STATEMENTS OF CONDITION'!E21*4.05555555555556" +"+G20/6652774" +"+H20/'STATEMENTS OF CONDITION'!F21*365/92" +"+J20/'STATEMENTS OF CONDITION'!H21*365/90" +"5149+2315" +"5242+1566" +"5074+1441" +"1397+1" +"1220-K23" +"998-K24" +"1661-1" +"3241-K25" +"11057-4373+1578+1304+1125+1281+2648+648-1" +"2615-1294+151+693+363+288+320+457" +"SUM(B9:B27)" +"+B28/6752464" +"C28/'STATEMENTS OF CONDITION'!B21*365/92" +"E28/'STATEMENTS OF CONDITION'!H21*4.05555555555556" +"G28/6652777" +"H28/'STATEMENTS OF CONDITION'!F21*365/92" +"+I28/'STATEMENTS OF CONDITION'!G21*365/92" +"J28/'STATEMENTS OF CONDITION'!H21*4.05555555555556" +"+'ANALYSIS OF NONINTEREST'!#REF!/'STATEMENTS OF CONDITION'!#REF!*365/92" +"+'ANALYSIS OF NONINTEREST'!#REF!/'STATEMENTS OF CONDITION'!#REF!*365/91" +"+'ANALYSIS OF NONINTEREST'!#REF!/'STATEMENTS OF CONDITION'!#REF!*365/90" +"+'ANALYSIS OF NONINTEREST'!#REF!/6426252" +"+'ANALYSIS OF NONINTEREST'!#REF!/6930250*365/92" +"+'ANALYSIS OF NONINTEREST'!#REF!/6522928*365/92" +"+'ANALYSIS OF NONINTEREST'!#REF!/6303931*365/91" +"+'ANALYSIS OF NONINTEREST'!#REF!/5935957*365/90" +"+'ANALYSIS OF NONINTEREST'!#REF!/5484056" +"+'ANALYSIS OF NONINTEREST'!#REF!/5679505*365/92" +"B28/('CONDENSED CONSOLIDATED STATEMEN'!B7+'ANALYSIS OF NONINTEREST'!B20)" +"+C28/('CONDENSED CONSOLIDATED STATEMEN'!C7+'ANALYSIS OF NONINTEREST'!C20)" +"+E28/('CONDENSED CONSOLIDATED STATEMEN'!D7+'ANALYSIS OF NONINTEREST'!D20)" +"+'ANALYSIS OF NONINTEREST'!#REF!/('CONDENSED CONSOLIDATED STATEMEN'!W7+'CONDENSED CONSOLIDATED STATEMEN'!W14+'CONDENSED CONSOLIDATED STATEMEN'!W15+'CONDENSED CONSOLIDATED STATEMEN'!W16)" +"+'ANALYSIS OF NONINTEREST'!#REF!/535262" +"+'ANALYSIS OF NONINTEREST'!#REF!/146138" +"+'ANALYSIS OF NONINTEREST'!#REF!/134828" +"+'ANALYSIS OF NONINTEREST'!#REF!/130654" +"+'ANALYSIS OF NONINTEREST'!#REF!/123643" +"+'ANALYSIS OF NONINTEREST'!#REF!/470747" +"+'ANALYSIS OF NONINTEREST'!#REF!/123451" +"+D13/C13*365/92" +"SUM(C13:C15)" +"11500+3917" +"729+288" +"SUM(C18:C25)" +"57560+979" +"+C28+C26+C16" +"+D30/C30*365/91" +"+C32+C30" +"IF(ISERROR(+D42/C42*365/91),"" N/A"",+D42/C42*365/91)" +"SUM(C38:C42)" +"-D43+D30" +"+D43/C30*365/92" +"+D56/C30*365/92" +"+D13/C13*365/365" +"+G13/F13*366/366" +"SUM(C13:C15)" +"9178+623" +"66354+16849" +"1822+759" +"SUM(C18:C25)" +"370668+4702" +"+(C28+C26+C16)" +"+D28+D26+D16" +"+C32+C30" +"SUM(G30:G32)" +"40542-1" +"SUM(C38:C42)" +"-D43+D30" +"-G43+G34" +"+D43/C30*365/365" +"+G43/F30*366/366" +"(+D56/C30*365/365)" +"+G56/F30*366/366" +"+J56/I30*365/365" +"-D8+B8" +"SUM(B8:B10)" +"1819+30" +"4531+250" +"2914+172" +"4296+278" +"3924+191" +"3929+227" +"SUM(B13:B16)" +"-B17+B11" +"-C17+C11" +"+C10/B10" +"+F10/E10*365/92" +"1395696-29304" +"1285139-275-1" +"+L10/K10*365/91" +"+O10/N10*365/90" +"SUM(B10:B16)" +"1008373+277739-B20" +"75088-C20" +"1084220+286560-1-E20" +"18787-F20" +"1306477-H20" +"18891-I20" +"1374074-K20" +"19610-L20" +"1089805-N20" +"17800-O20" +"SUM(B19:B20)" +"SUM(B23:B25)" +"+B26+B21+B17" +"+C10/B10" +"+F10/E10*365/92" +"42714-O10" +"+L10/K10*365/91" +"+O10/N10*365/90" +"1928-O11" +"3102-O12" +"360-O13" +"599949+1" +"12118-O14" +"9840-O15" +"4384+1" +"76-O16" +"SUM(B10:B16)" +"1074170-B20" +"75538-C20" +"1029240-E20" +"17477-F20" +"1009939-H20" +"1116159-K20" +"40283-O21-L20" +"1143295" +"20238-O20" +"177-L20-O20" +"127-O20" +"SUM(B19:B20)" +"392393" +"29500-O23" +"4071-O24" +"9264-O25" +"SUM(B23:B25)" +"+B26+B21+B17" +"+C10/B10" +"+F10/E10*365/92" +"60464-31427" +"+L10/K10*365/91" +"+O10/N10*365/90" +"3689-1918" +"3537-1774" +"788-458" +"22174-12260" +"17558-9562" +"288-204" +"SUM(B10:B16)" +"975618-N20-N21" +"18331-O20-O21" +"SUM(B19:B21)" +"34548-17409" +"7296-3850" +"3849+1" +"8776-4452" +"+B27+B22+B17" +"+C10/B10" +"+F10/E10*366/92" +"+L10/K10*366/91" +"SUM(B10:B16)" +"984565-B20-B21" +"982315-E20-E21" +"18357-L20-L21" +"SUM(B19:B21)" +"+B27+B22+B17" +"1488811-37000" +"1451872-37000-1" +"1327046-25000" +"1024704+100543+1" +"13952" +"4699+1" +"8517+9476+6576" +"SUM(B8:B14)" +"1163906+297201-B18" +"1350699-C18-C19" +"1311946-D18" +"1354978-E18" +"1058597-F18" +"1011729-G18" +"1007506-H18" +"1114674-I18" +"1168306-J18-J19" +"1099487-K19-K18" +"1106939-29484-14870" +"1029999-M18-M19" +"934437-N18-N19" +"SUM(B17:B19)" +"SUM(I17:I18)" +"5555+492547-1" +"+B25+B20+B15" +"49023-1448" +"52176-H13-H14" +"51892-I13-I14" +"49238-J13-J14" +"15014+1" +"SUM(B9:B16)" +"SUM(B17:B19)" +"16585+1358" +"+B23+B26" +"+B23/B44" +"+B27/B44" +"+W27/3682329" +"+X27/3678342" +"+Y27/3594193" +"+Z27/3626228" +"+(B19+B9+B10+B12)/B41" +"+(B16+B13)/B42" +"(+B14+B13+B12)/B43" +"+P14/P43" +"+B20/B44" +"+'PERIOD-END LOAN PORFOLIO ANALYS'!B15" +"+'PERIOD-END LOAN PORFOLIO ANALYS'!B25" +"+'PERIOD-END LOAN PORFOLIO ANALYS'!B20" +"+C23" +"11421-I10" +"9703-4073" +"23285-I12" +"26918-15818" +"SUM(B10:B13)" +"2306-I16" +"2252-1440" +"8-I17" +"4372-I18" +"3728-1750" +"-B20+B14" +"30345-13145" +"+B8-B21+B22" +"+B21/'STATEMENTS OF CONDITION'!B10*365/92" +"+D21/'STATEMENTS OF CONDITION'!D10*365/91" +"+E21/'STATEMENTS OF CONDITION'!E10*365/90" +"+J21/'STATEMENTS OF CONDITION'!#REF!*365/92" +"+L21/'STATEMENTS OF CONDITION'!#REF!*365/91" +"+M21/'STATEMENTS OF CONDITION'!#REF!*365/90" +"+B22/'STATEMENTS OF CONDITION'!B10*365/92" +"+D22/'STATEMENTS OF CONDITION'!D10*365/91" +"+E22/'STATEMENTS OF CONDITION'!E10*365/90" +"+B23/'COMPONENTS OF NONPERFORMING '!B44" +"237489-I7" +"7508-I8" +"146049+88955-I9" +"78384-4942" +"65647-5196" +"78073-18037" +"75001482.47/38122651" +"+I11-F11" +"749+83" +"1138+196" +"SUM(F14:F15)" +"F12/F14" +"F14-(F12/I21)" +"F12/F15" +"F15-(F12/I22)" +"F14/F15" +"F15-(F14/I23)" +"F15/F14" +"F15-(F14*I24)" +"+'[2]Operating History'!N9+9094000" +"+F12" +"+D32/E32" +"147110940*1.05" +"J32*F12" +"+'[2]Operating History'!N10" +"+E32" +"6554555*1.05" +"J33*F12" +"+'[2]Operating History'!N14" +"(50414907-G46)*1.05" +"10551096*1.05" +"20647342*1.05" +"SUM(D36:D38)" +"+F14" +"J39*F14" +"+E32" +"66628035*1.05" +"J43*F12" +"+F11" +"51476151*1.05" +"J44*F11" +"+E39" +"12582332*1.05" +"J45*F14" +"+E39" +"9905026*1.05" +"J46*F14" +"+'[2]Operating History'!N24-9094000" +"+F16" +"17780421*1.05" +"+E39" +"SUM(D43:D48)" +"+D49+D39+D34" +"+E32" +"104642138*1.05" +"J56*F12" +"+E32" +"73375801*1.05" +"J57*F12" +"+'[2]Operating History'!N35" +"+E39" +"J60*F14" +"+'[2]Operating History'!N36" +"+E39" +"36933071*1.05" +"J62*F14" +"SUM(D56:D62)" +"+'[3]Operating History'!N41+'[3]Operating History'!N42" +"+E44" +"31427338*1.05" +"J66*F11" +"+'[2]Operating History'!N43" +"13623388*1.05" +"J67*F11" +"+F16" +"22058261*1.05" +"J68*F15" +"20972283*1.05" +"+I18" +"J69*F18" +"+E32" +"17627843*1.05" +"J70*F12" +"+E44" +"47484951*1.05" +"J71*F11" +"5266274*1.05" +"+D73+D63" +"+E32/E44" +"+E56/E60" +"+E66/E60" +"+(E68-E60)/E56" +"(H68-H60)/H56" +"(E68-E62)/E66" +"(H68-H60)/H66" +"+E69/F12" +"+F86-I86" +"+J86*F12" +"ROUND(+E69/I86,-1)" +"ROUND(L87/(F12/F11),-2)" +"+E69/E66" +"+E69/E60" +"+H69/H62" +"+E69/E68" +"+E69/F16" +"+J95*F16" +"+C8+D8" +"+E8-J8" +"+(B17)*4" +"+(B17)*4" +"(G17)*4" +"SUM(B8:B34)" +"B6-D6" +"SUM(B6:B27)" +"SUM(C8:E8)" +"+F8-L8" +"+(B17)*3" +"+(B17)*3" +"+(B17)*3" +"(H17)*3" +"H17*3" +"+B18*3" +"+B19*3" +"B19*3" +"B21*3" +"+I21+K21" +"SUM(B8:B34)" +"0.01*(G16+G17)" +"G9" +"SUM(C5:C11)" +"C44" +"D44+C18" +"0-C44" +"C19-D44" +"F19-G44+F20" +"C43" +"D43+C20" +"IF(C21<>C12,C12-C21,"" "")" +"C5/(C16+C17)" +"SUM(C27:C29)" +"SUM(C32:C37)" +"C30-C38" +"C39+C40" +"C41-C42" +"C30*0.1" +"4*(C27/(C5))" +"4*(D27/((D5+C5)/2))" +"4*(C28/(C8))" +"4*(D28/((D8+C8)/2))" +"(C43/(C12))*4" +"(D43/((D12+C12)/2))*4" +"4*(C42/(C16))" +"4*(D42/(D16+D17))" +"(C42/(C12))*4" +"(D42/((D12+C12)/2))*4" +"(C12-(C14+C15))/(C16+C17)" +"SUM(C18:C20)/C12" +"(D16-C16)/C16" +"(D25-C25)/C25" +"C16/C25" +"SUM(H9+A8)" +"SUM(H9:H63)" +"IF(G$33=0,0,(D11/G$33))" +"F11*G$37" +"SUM(D12:D13)" +"SUM(D23+D20+D19+D18+D17+D14+D11)" +"SUM(D24:D26)" +"IF(E34=0,0,(F34/E34))" +"F28" +"F36-F38" +"E34+E35-E37" +"E38*G38" +"SUM(D8:D31)" +"D32-G32" +"SUM(D34:D36)" +"SUM(B6:B10)" +"C11" +"SUM(B17:C17)" +"SUM(B16:B18)" +"+D21-D17" +"+D23-D17" +"+D23-D21" +"SUM(E13:I13)" +"SUM(J13:J16)" +"SUM(J19:J25)" +"SUM(J33:J34)" +"J17+J26+J28+J35" +"+B19+B18" +"+B19+B18" +"+B20-B22" +"+B20-B22" +"G15" +"1+B6" +"1+C7" +"IF($B$13=""Yes"",$B$11,0)" +"SUM(B20:B30)" +"SUM(G20:G31)" +"($B$9*B32)" +"SUM(B32:B33)" +"SUM(B34,G34)" +"SUM(G41:G54)" +"SUM(B41:B55)" +"SUM(B60,G58)" +"SUM(G64:G89)" +"B95+G93" +"SUM(G97:G104)" +"B110+G109" +"SUM(B34,B60,B95,B112)" +"SUM(G34,G58,G93,G109)+B117" +"B14*C14" +"SUM(D14:D20)" +"-PMT($D$11,$D$9,J22,0)" +"-PMT($D$11,$D$10,D22,0)" +"SUM(D25,J24)" +"D10*D25" +"A29*D25" +"A32*D25" +"A35*D25" +"-PMT($D$40,$D$39,D44,0)" +"D45*D39" +"'Equipment Expense'!$D$44" +"'Equipment Expense'!J44" +"'Equipment Expense'!$D$39" +"'Equipment Expense'!$D$40" +"-PMT(0,H4,E3)" +"'Equipment Expense'!$D$45" +"'Equipment Expense'!J45" +"E3" +"D11*$E$5" +"$E$6-E11" +"D11-F11" +"F11+N11" +"E11+M11" +"G11+O11" +"$H$5" +"G11" +"M3" +"L23*$M$5" +"$M$6-M23" +"$H$5+$P$5" +"$P$5" +"SUM(B6:B10)" +"A17*$B$11" +"E17*$F$11" +"SUM(B17:B24)" +"SUM(B29:B32)" +"SUM(B37:B43)" +"SUM(B25,B33,B44)" +"'Pipeline assumptions'!$A$16+('Pipeline assumptions'!$A$17*Pipeline!C7)" +"IF(B7=""Closed"",'Pipeline assumptions'!$A$18*Pipeline!C7,""-"")" +"IF($B7=""Closed"",$E7*(1-$F7),IF($B7=""Contract"",(('Pipeline assumptions'!$A$16+'Pipeline assumptions'!$A$17*Pipeline!$C7)*'Pipeline assumptions'!$D$8),IF($B7=""Eval"",(('Pipeline assumptions'!$A$16+'Pipeline assumptions'!$A$17*Pipeline!$C7)*'Pipeline assumptions'!$D$9),IF($B7=""Proposal"",(('Pipeline assumptions'!$A$16+'Pipeline assumptions'!$A$17*Pipeline!$C7)*'Pipeline assumptions'!$D$10),IF($B7=""Require"",(('Pipeline assumptions'!$A$16+'Pipeline assumptions'!$A$17*Pipeline!$C7)*'Pipeline assumptions'!$D$11),IF($B7=""Response"",(('Pipeline assumptions'!$A$16+'Pipeline assumptions'!$A$17*Pipeline!$C7)*'Pipeline assumptions'!$D$12),0))))))" +"IF($B7=""Closed"",G7*3,IF($B7=""Contract"",((E7-H7)*'Pipeline assumptions'!$E$8),IF($B7=""Eval"",((E7-H7)*'Pipeline assumptions'!$E$9),IF($B7=""Proposal"",((E7-H7)*'Pipeline assumptions'!$E$10),IF($B7=""Require"",((E7-H7)*'Pipeline assumptions'!$E$11),IF($B7=""Response"",((E7-H7)*'Pipeline assumptions'!$E$12),0))))))" +"SUM(H7:H31)" +"'Pipeline assumptions'!$A$16+('Pipeline assumptions'!$A$17*C8)" +"C8*'Pipeline assumptions'!$A$18" +"E8*(1-F8)" +"3*G8" +"IF($D8=""Sales Assoc1"",$E8,""-"")" +"IF($D8=""Sales Assoc2"",$E8,""-"")" +"IF(D9=""Sales Assoc1"",E9,""-"")" +"SUM(H8:H9)" +"SUM(H13:H15)" +"SUM(H25:H29)" +"SUM(H10,H16,H21)" +"Pipeline!A7" +"$B$9*'Closed Sales'!$H10" +"$B$9*'Closed Sales'!$H16" +"$B$9*'Closed Sales'!$H21" +"$B$9*'Closed Sales'!$H30" +"IF('Closed Sales'!$H10>Quota!$B$7,$B$10*'Closed Sales'!$H10,""-"")" +"IF('Closed Sales'!$H16>Quota!$B$7,$B$10*('Closed Sales'!$H16-$B$7),""-"")" +"IF('Closed Sales'!$H21>Quota!$B$7,$B$10*('Closed Sales'!$H21-$B$7),""-"")" +"$B$15*'Closed Sales'!$M10" +"$B$15*'Closed Sales'!$M16" +"$B$15*'Closed Sales'!$M21" +"$B$15*'Closed Sales'!$M30" +"IF('Closed Sales'!$M10>Quota!$B$14,$B$16*('Closed Sales'!$M10-$B$14),""-"")" +"IF('Closed Sales'!$M16>Quota!$B$14,$B$16*('Closed Sales'!$M16-$B$14),""-"")" +"IF('Closed Sales'!$H$10>Quota!$B$7,$B$17,""-"")" +"IF('Closed Sales'!$H$16>Quota!$B$7,$B$17,""-"")" +"IF('Closed Sales'!$H$21>Quota!$B$7,$B$17,""-"")" +"$B$15*'Closed Sales'!$N10" +"$B$15*'Closed Sales'!$N16" +"$B$15*'Closed Sales'!$N21" +"$B$15*'Closed Sales'!$N30" +"IF('Closed Sales'!$N10>Quota!$B$14,$B$16*('Closed Sales'!$M10-$B$14),""-"")" +"IF('Closed Sales'!$N16>Quota!$B$14,$B$16*('Closed Sales'!$N16-$B$14),""-"")" +"'Closed Sales'!$H$10*$B$20" +"'Closed Sales'!$H$16*$B$20" +"'Closed Sales'!$H$21*$B$20" +"SUM(B25:B51)" +"'Closed Sales'!E8+'Closed Sales'!E9" +"'Closed Sales'!H16+SUM('Closed Sales'!I8:I9)" +"'Closed Sales'!H21+SUM('Closed Sales'!I8:I15)" +"'Closed Sales'!H30+SUM('Closed Sales'!I8:I29)" +"SUM(F14:I14)" +"Pipeline!H34+SUM('Closed Sales'!I8:I29)" +"Revenue!K14*(1+D6)" +"Revenue!L14*(1+D6)" +"Revenue!M14*(1+D6)" +"20000" +"H14*D5" +"I14*D5" +"K14*$D$5" +"SUM(F14:F15)" +"$F14*0.2" +"$F14*0.3" +"$F14*0.5" +"$G14*0.2" +"$G14*0.3" +"$G14*0.5" +"$H14*0.2" +"$H14*0.3" +"$H14*0.5" +"$I14*0.2" +"$I14*0.3" +"$I14*0.5" +"$K14*0.2" +"$K14*0.3" +"$K14*0.5" +"$L14*0.2" +"$L14*0.3" +"$L14*0.5" +"$M14*0.2" +"$M14*0.3" +"$M14*0.5" +"$N14*0.2" +"$N14*0.3" +"$N14*0.5" +"Revenue!F23" +"Revenue!F32" +"SUM(D6:D7)" +"1%*D6" +"Employees!$B$110" +"Employees!$G$110" +"D8-D13" +"((Employees!$B$60+'Service Expense'!$B$25+'Equipment Expense'!$D$29)+Quota!$B$53/3)*0.5" +"((Employees!$B$60+'Service Expense'!$B$25+'Equipment Expense'!$D$29)+Quota!$B$53/3)*0.75" +"(Employees!$B$60+'Service Expense'!$B$25+'Equipment Expense'!$D$29)+Quota!$B$53/3" +"(Employees!$B$60+'Service Expense'!$B$25+'Equipment Expense'!$D$29)+Quota!$C$53/3" +"(Employees!$B$60+'Service Expense'!$B$25+'Equipment Expense'!$D$29)+Quota!$D$53/3" +"(Employees!$B$60+'Service Expense'!$B$25+'Equipment Expense'!$D$29)+Quota!$E$53/3" +"(Employees!$B$60+'Service Expense'!$B$25+'Equipment Expense'!$D$29)+P6*0.05" +"(Employees!$G$60+'Equipment Expense'!$J$29+'Service Expense'!$F$25)+T6*0.05" +"((Employees!$B$95+'Equipment Expense'!$D$32+'Service Expense'!$B$33))*0.5" +"((Employees!$B$95+'Equipment Expense'!$D$32+'Service Expense'!$B$33))*0.75" +"(Employees!$B$95+'Equipment Expense'!$D$32+'Service Expense'!$B$33)" +"Employees!$G$95+'Equipment Expense'!$J$25+'Service Expense'!$F$33" +"((Employees!$B$34+'Equipment Expense'!$D$35+'Service Expense'!$B$44))*0.5" +"(Employees!$B$34+'Equipment Expense'!$D$35+'Service Expense'!$B$44)*0.75" +"(Employees!$B$34+'Equipment Expense'!$D$35+'Service Expense'!$B$44)" +"Employees!$G$36+'Equipment Expense'!$J$35+'Service Expense'!$F$44" +"'Cap Lease'!U11" +"'Cap Lease'!U12" +"'Cap Lease'!U13" +"'Cap Lease'!U14" +"'Cap Lease'!U15" +"'Cap Lease'!U16" +"'Cap Lease'!U17" +"'Cap Lease'!U18" +"'Cap Lease'!U19" +"'Cap Lease'!U20" +"'Cap Lease'!U21" +"'Cap Lease'!U22" +"'Cap Lease'!U23" +"'Cap Lease'!U24" +"'Cap Lease'!U25" +"'Cap Lease'!U26" +"'Cap Lease'!U27" +"'Cap Lease'!U28" +"'Cap Lease'!U29" +"'Cap Lease'!U30" +"'Cap Lease'!U31" +"'Cap Lease'!U32" +"'Cap Lease'!U33" +"'Cap Lease'!U34" +"SUM(D18:D21)" +"D15-D22" +"(3000000*0.0025)-'Cap Lease'!S11" +"('Balance Sheet'!E6*0.0025)-'Cap Lease'!$S$12" +"('Balance Sheet'!F6*0.0025)-'Cap Lease'!$S$13" +"('Balance Sheet'!G6*0.0025)-'Cap Lease'!$S$14" +"('Balance Sheet'!H6*0.0025)-'Cap Lease'!$S$15" +"('Balance Sheet'!I6*0.0025)-'Cap Lease'!$S$16" +"('Balance Sheet'!J6*0.0025)-'Cap Lease'!$S$17" +"('Balance Sheet'!K6*0.0025)-'Cap Lease'!$S$18" +"('Balance Sheet'!L6*0.0025)-'Cap Lease'!$S$19" +"('Balance Sheet'!M6*0.0025)-'Cap Lease'!$S$20" +"('Balance Sheet'!N6*0.0025)-'Cap Lease'!$S$21" +"('Balance Sheet'!O6*0.0025)-'Cap Lease'!$S$22" +"D23+D24" +"D25" +"SUM('Monthly P&L'!D6:F6)" +"SUM('Monthly P&L'!G6:I6)" +"SUM('Monthly P&L'!J6:L6)" +"SUM('Monthly P&L'!M6:O6)" +"SUM(D6:G6)" +"SUM('Monthly P&L'!S6:U6)" +"SUM('Monthly P&L'!V6:X6)" +"SUM('Monthly P&L'!Y6:AA6)" +"SUM(D6:D7)" +"D8-D13" +"'Quarterly P&L'!H3" +"'Quarterly P&L'!N3:N27" +"'Quarterly P&L'!N4" +"F6*(1+$O$5)" +"H6*(1+$Q$5)" +"F7*(1+$O$6)" +"H7*(1+$Q$6)" +"SUM(H6:H7)" +"H8*$O$9" +"J8*$Q$9" +"H8*$O$10" +"J8*$Q$10" +"H8-H13" +"H8*O11" +"J8*$Q$11" +"H8*O12" +"J8*$Q$12" +"H8*O13" +"J8*$Q$13" +"SUM(H18:H21)" +"H15-H22" +"H23+H24" +"H25*(O14)" +"J25*($Q$14)" +"H25-H26" +"'Stmt of CF'!E29" +"0.2*'Monthly P&L'!D$8" +"E8" +"SUM(D6:D8)" +"'Cap Lease'!E3" +"'Cap Lease'!$H$5*'Cap Lease'!$I11" +"'Cap Lease'!$H$5*'Cap Lease'!$I12" +"'Cap Lease'!$H$5*'Cap Lease'!$I13" +"'Cap Lease'!$H$5*'Cap Lease'!$I14" +"'Cap Lease'!$H$5*'Cap Lease'!$I15" +"'Cap Lease'!$H$5*'Cap Lease'!$I16" +"'Cap Lease'!$H$5*'Cap Lease'!$I17" +"'Cap Lease'!$H$5*'Cap Lease'!$I18" +"'Cap Lease'!$H$5*'Cap Lease'!$I19" +"'Cap Lease'!$H$5*'Cap Lease'!$I20" +"'Cap Lease'!$H$5*'Cap Lease'!$I21" +"'Cap Lease'!$H$5*'Cap Lease'!$I22" +"'Cap Lease'!$H$5*'Cap Lease'!$I23" +"'Cap Lease'!$H$5*'Cap Lease'!$I24" +"'Cap Lease'!$H$5*'Cap Lease'!$I25" +"'Cap Lease'!$H$5*'Cap Lease'!$I26" +"'Cap Lease'!$H$5*'Cap Lease'!$I27" +"'Cap Lease'!$H$5*'Cap Lease'!$I28" +"'Cap Lease'!$H$5*'Cap Lease'!$I29" +"'Cap Lease'!$H$5*'Cap Lease'!$I30" +"'Cap Lease'!$H$5*'Cap Lease'!$I31" +"'Cap Lease'!$H$5*'Cap Lease'!$I32" +"'Cap Lease'!$H$5*'Cap Lease'!$I33" +"'Cap Lease'!$H$5*'Cap Lease'!$I34" +"SUM(D11:D12)" +"E11-E12" +"SUM(D9,D13)" +"0.15*'Monthly P&L'!D$8" +"0.025*'Monthly P&L'!D8" +"'Cap Lease'!$R$11" +"'Cap Lease'!$R$12" +"'Cap Lease'!$R$13" +"'Cap Lease'!$R$14" +"'Cap Lease'!$R$15" +"'Cap Lease'!$R$16" +"'Cap Lease'!$R$17" +"'Cap Lease'!$R$18" +"'Cap Lease'!$R$19" +"'Cap Lease'!$R$20" +"'Cap Lease'!$R$21" +"'Cap Lease'!$R$22" +"'Cap Lease'!$R$23" +"'Cap Lease'!$R$24" +"'Cap Lease'!$R$25" +"'Cap Lease'!$R$26" +"'Cap Lease'!$R$27" +"'Cap Lease'!$R$28" +"'Cap Lease'!$R$29" +"'Cap Lease'!$R$30" +"'Cap Lease'!$R$31" +"'Cap Lease'!$R$32" +"'Cap Lease'!$R$33" +"'Cap Lease'!$R$34" +"SUM(D18:D21)" +"'Cap Lease'!T11" +"'Cap Lease'!$T$12" +"'Cap Lease'!$T$13" +"'Cap Lease'!$T$14" +"'Cap Lease'!$T$15" +"'Cap Lease'!$T$16" +"'Cap Lease'!$T$17" +"'Cap Lease'!$T$18" +"'Cap Lease'!$T$19" +"'Cap Lease'!$T$20" +"'Cap Lease'!$T$21" +"'Cap Lease'!$T$22" +"'Cap Lease'!$T$23" +"'Cap Lease'!$T$24" +"'Cap Lease'!$T$25" +"'Cap Lease'!$T$26" +"'Cap Lease'!$T$27" +"'Cap Lease'!$T$28" +"'Cap Lease'!$T$29" +"'Cap Lease'!$T$30" +"'Cap Lease'!$T$31" +"'Cap Lease'!$T$32" +"'Cap Lease'!$T$33" +"'Cap Lease'!$T$34" +"'Cap Lease'!$T$35" +"D25" +"D26+D22" +"(E14-(E27+E33+E31))" +"(Q14-(Q27+Q33+Q32+Q31))" +"SUM(D31:D35)" +"SUM(D27+D36)" +"'Monthly P&L'!D27" +"'Monthly P&L'!D21" +"'Balance Sheet'!D20" +"'Balance Sheet'!D7-'Balance Sheet'!E7" +"-(('Balance Sheet'!D18+'Balance Sheet'!D19)-('Balance Sheet'!E18+'Balance Sheet'!E19))" +"SUM(D6:D13)" +"'Balance Sheet'!E21" +"E18" +"E23" +"E14-E19+E24" +"D29" +"SUM(D27:D28)" +"C3/C4" +"D5" +"C12/$C$17" +"E12/$E$17" +"E5" +"SUM(C12:C15)" +"SUM(E12:E16)" +"D4*C17" +"E17*E4" +"'Stmt of CF'!E29" +"0.2*'Monthly P&L'!D$8" +"E8" +"SUM(D6:D8)" +"'Cap Lease'!E3" +"'Cap Lease'!$H$5*'Cap Lease'!$I11" +"'Cap Lease'!$H$5*'Cap Lease'!$I12" +"'Cap Lease'!$H$5*'Cap Lease'!$I13" +"'Cap Lease'!$H$5*'Cap Lease'!$I14" +"'Cap Lease'!$H$5*'Cap Lease'!$I15" +"'Cap Lease'!$H$5*'Cap Lease'!$I16" +"'Cap Lease'!$H$5*'Cap Lease'!$I17" +"'Cap Lease'!$H$5*'Cap Lease'!$I18" +"'Cap Lease'!$H$5*'Cap Lease'!$I19" +"'Cap Lease'!$H$5*'Cap Lease'!$I20" +"'Cap Lease'!$H$5*'Cap Lease'!$I21" +"'Cap Lease'!$H$5*'Cap Lease'!$I22" +"'Cap Lease'!$H$5*'Cap Lease'!$I23" +"'Cap Lease'!$H$5*'Cap Lease'!$I24" +"'Cap Lease'!$H$5*'Cap Lease'!$I25" +"'Cap Lease'!$H$5*'Cap Lease'!$I26" +"'Cap Lease'!$H$5*'Cap Lease'!$I27" +"'Cap Lease'!$H$5*'Cap Lease'!$I28" +"'Cap Lease'!$H$5*'Cap Lease'!$I29" +"'Cap Lease'!$H$5*'Cap Lease'!$I30" +"'Cap Lease'!$H$5*'Cap Lease'!$I31" +"'Cap Lease'!$H$5*'Cap Lease'!$I32" +"'Cap Lease'!$H$5*'Cap Lease'!$I33" +"'Cap Lease'!$H$5*'Cap Lease'!$I34" +"SUM(D11:D12)" +"E11-E12" +"SUM(D9,D13)" +"0.15*'Monthly P&L'!D$8" +"0.025*'Monthly P&L'!D8" +"'Cap Lease'!$R$11" +"'Cap Lease'!$R$12" +"'Cap Lease'!$R$13" +"'Cap Lease'!$R$14" +"'Cap Lease'!$R$15" +"'Cap Lease'!$R$16" +"'Cap Lease'!$R$17" +"'Cap Lease'!$R$18" +"'Cap Lease'!$R$19" +"'Cap Lease'!$R$20" +"'Cap Lease'!$R$21" +"'Cap Lease'!$R$22" +"'Cap Lease'!$R$23" +"'Cap Lease'!$R$24" +"'Cap Lease'!$R$25" +"'Cap Lease'!$R$26" +"'Cap Lease'!$R$27" +"'Cap Lease'!$R$28" +"'Cap Lease'!$R$29" +"'Cap Lease'!$R$30" +"'Cap Lease'!$R$31" +"'Cap Lease'!$R$32" +"'Cap Lease'!$R$33" +"'Cap Lease'!$R$34" +"SUM(D18:D21)" +"'Cap Lease'!T11" +"'Cap Lease'!$T$12" +"'Cap Lease'!$T$13" +"'Cap Lease'!$T$14" +"'Cap Lease'!$T$15" +"'Cap Lease'!$T$16" +"'Cap Lease'!$T$17" +"'Cap Lease'!$T$18" +"'Cap Lease'!$T$19" +"'Cap Lease'!$T$20" +"'Cap Lease'!$T$21" +"'Cap Lease'!$T$22" +"'Cap Lease'!$T$23" +"'Cap Lease'!$T$24" +"'Cap Lease'!$T$25" +"'Cap Lease'!$T$26" +"'Cap Lease'!$T$27" +"'Cap Lease'!$T$28" +"'Cap Lease'!$T$29" +"'Cap Lease'!$T$30" +"'Cap Lease'!$T$31" +"'Cap Lease'!$T$32" +"'Cap Lease'!$T$33" +"'Cap Lease'!$T$34" +"'Cap Lease'!$T$35" +"D25" +"D26+D22" +"(E14-(E27+E32+E30))" +"(Q14-(Q27+Q32+Q31+Q30))" +"SUM(D30:D34)" +"SUM(D27+D35)" +"SUM(K7:K9)" +"K19" +"SUM(K10:K13)" +"SUM(K17:K18)" +"SUM(H31:H32)" +"H53" +"J53+1.1" +"SUM(K12:K13)" +"K33+K29" +"SUM(K34:K36)" +"SUM(K44:K49)" +"SUM(I7:M7)" +"SUM(I7:I12)" +"O19+O17+O13" +"SUM(O27:O30)" +"SUM(O31:O32)" +"O19" +"O13" +"SUM(C18:C19)" +"C20+C21+C24" +"+C27" +"SUM(C39:C41)" +"SUM(C43:C47)" +"+C48+C42" +"SUM(C19:C20)" +"C21+C22+C25" +"+C28" +"SUM(C40:C42)" +"SUM(C44:C48)" +"+C49+C43" +"8.2+6.1+6.6" +"7.3+6+4.4" +"-1.2-0.2-1.1" +"SUM(C19:C20)" +"17.9+0.6+1-0.1" +"0.2-6.8-4.6" +"-0.6+1.2" +"C21+C22+C25" +"-7.3+0.2-0.1" +"+C28" +"4.8+10.5" +"88.3-54.3" +"8.5+0.4" +"SUM(C40:C42)" +"-25.8+4.1+(11.2)-0.5" +"SUM(C44:C48)" +"+C49+C43" +"16.8+11.2+1.9" +"111.8+2.2+0.1-0.1" +"5.5-0.1" +"SUM(J10:M10)" +"37-0.2" +"-22.7+0.1" +"SUM(J9:J16)" +"14.9+21.1+0.1" +"SUM(I8:I12)" +"SUM(M9:M12)" +"SUM(I42:I43)" +"J12" +"22-10.3" +"SUM(H10:H11)" +"J27" +"J34+J37+J39" +"SUM(L34:L39)" +"J40/H34*100" +"L40/H34*100" +"H34" +"L46" +"SUM(H44:H46)" +"100*Q48/O48" +"100*S48/O48" +"SUM(K7:K16)" +"SUM(K20:K41)" +"SUM(K45:K46)" +"K47+K42+K17" +"SUM(K12:K14)" +"SUM(K32:K41)" +"K45+K42" +"SUM(K53:K59)" +"-0.1-0.2" +"0.7-0.1" +"SUM(L11:L16)" +"SUM(F27:L27)" +"SUM(F27:F28)" +"SUM(F29:F32)" +"+N51" +"J29" +"+J30" +"SUM(L43:L47)" +"L33+H33" +"+L50+L42" +"N50+N42" +"-5.4-0.3" +"SUM(E19:M19)" +"SUM(M50:M51)" +"D1" +"E3+31" +"$D$1+B6*31" +"IF(E$3>=$C6,$D6/12,0)" +"SUM(D6:D32)" +"COUNTIF(E6:E32, "">0"")" +"SUM(D37:D43)" +"COUNTIF(E37:E43, "">0"")" +"SUM(D59:D66)" +"COUNTIF(E59:E66, "">0"")" +"SUM(D67+D55+D44+D33)" +"SUM(E71:G71)" +"Payroll!D1" +"E1" +"E3+31" +"SUM(D5)/B5" +"SUM(E5:AN5)" +"2*$B$5" +"1*$B$5" +"3*$B$6" +"8*$B$6" +"3*$B$7" +"SUM(D6:D17)" +"SUM(F6:F18)" +"SUM(D23:D25)" +"SUM(F23:F26)" +"SUM(E19+E27)" +"Payroll!E72" +"SUM(E27:G27)" +"Payroll!D1" +"C1" +"D3+31" +"SUM(D4:AM4)" +"$B5" +"$B$20" +"SUM(C4:C26)" +"SUM(D4:D10)" +"SUM(D4:D26)" +"Payroll!E72" +"SUM(D29:F29)" +"Payroll!D1" +"C1" +"D3+31" +"B6/B5" +"SUM(M9:M12)" +"M14*$B$7" +"C15/$B$6" +"$B$18" +"M15*M18" +"B6*B18*12" +"IF(C9>0,C19/C9, 0)" +"N19/COUNTIF(N9:N13,"">0"")*12" +"M30*$B28" +"M31/#REF!" +"M31/$B27" +"$B35" +"M31*M35" +"B27*B35*12" +"B28*B35*12" +"M36/M30*12" +"M48/$B44" +"B44*B51*12" +"B45*B51*12" +"M52/M47*12" +"M64/Payroll!N72" +"O19/Payroll!P72" +"IF(M62>0,('Capital Exp'!N29+Expenses!M29)/M62,0)" +"M15+M31+M48" +"M62/($B$6+$B$27+$B$44)" +"SUM(C5:C62)" +"D19+D36+D52" +"D64" +"Payroll!E72" +"SUM(D66:F66)" +"F70+I70+L70+O70" +"'Rev-projections'!F70" +"'Rev-projections'!I70" +"'Rev-projections'!L80" +"'Rev-projections'!O70" +"'Rev-projections'!R70" +"'Rev-projections'!U70" +"'Rev-projections'!X70" +"'Rev-projections'!AA70" +"'Rev-projections'!AD70" +"'Rev-projections'!AG70" +"'Rev-projections'!AJ70" +"'Rev-projections'!AM70" +"Payroll!G75" +"'Capital Exp'!G33" +"SUM(Expenses!F33)" +"SUM(C3:E3)" +"Payroll!J75" +"'Capital Exp'!J33" +"SUM(Expenses!I33)" +"SUM(Payroll!M75)" +"'Capital Exp'!M33" +"SUM(Expenses!L33)" +"SUM(Payroll!P75)" +"'Capital Exp'!S33" +"SUM(Expenses!O33)" +"SUM(F3:F6)" +"SUM(Payroll!S75)" +"'Capital Exp'!S33" +"SUM(Expenses!R33)" +"SUM(Payroll!V75)" +"'Capital Exp'!V33" +"SUM(Expenses!U33)" +"Payroll!Y75" +"'Capital Exp'!Y33" +"SUM(Expenses!X33)" +"SUM(Payroll!AB75)" +"'Capital Exp'!AB33" +"SUM(Expenses!AA33)" +"SUM(Payroll!AE75)" +"'Capital Exp'!AE33" +"SUM(Expenses!AD33)" +"SUM(Payroll!AH75)" +"'Capital Exp'!AH33" +"SUM(Expenses!AG33)" +"SUM(Payroll!AK75)" +"'Capital Exp'!AK33" +"SUM(Expenses!AJ33)" +"SUM(Payroll!AN75)" +"'Capital Exp'!AN33" +"SUM(Expenses!AM33)" +"'Cost-Quarterly'!F3" +"'Rev-Quarterly'!C3" +"D3-C3" +"SUM(D3:D6)" +"SUM(G3:G6)" +"SUM(E9:E50)" +"SUM(J9:J51)" +"SUM(D8:D18)" +"SUM(H9:H18)" +"SUM(C8:C22)" +"SUM(C23-C24)" +"SUM(C25:C28)" +"SUM(C39:C52)" +"SUM(E13:E75)" +"SUM(J13:J74)" +"B15-B17" +"SUM(B20:K20)" +"-1*A20/(0.1*SUM(B20:K20))" +"NPV(C25, A20, B20:K20)" +"NPV(C25,B15:K15)/((-1*A20)+NPV(C25,B17:K17))" +"IRR(A20:K20, 50%)" +"IF(C28>=C29,""yes"",""no"")" +"157130-39952+93665-25907+313" +"SUM(C9:C15)" +"22767+37-C23" +"SUM(C22:C25)" +"+'Income Statement'!C40" +"+'Income Statement'!D40" +"+'Income Statement'!E40" +"+C33+C26" +"+'Actusl vs Budget'!F10+'Actusl vs Budget'!F11-E11" +"SUM(C11:E11)" +"+Convention!F10" +"+Convention!F14+'Actusl vs Budget'!F14" +"+'Actusl vs Budget'!F23" +"+'Actusl vs Budget'!F25" +"+'Actusl vs Budget'!F15" +"+'Actusl vs Budget'!F22" +"+'Actusl vs Budget'!F20+'Actusl vs Budget'!F24" +"+'Actusl vs Budget'!F13+'Actusl vs Budget'!F16+'Actusl vs Budget'!F17+'Actusl vs Budget'!F18+'Actusl vs Budget'!F19+'Actusl vs Budget'!F27+Convention!F12+Convention!F11+'Actusl vs Budget'!F26+Convention!F13" +"SUM(C11:C20)" +"+C24+C22" +"+'Actusl vs Budget'!F65" +"+Convention!F34" +"SUM(C31:C33)" +"+C27-C34" +"+C36+C38" +"+C10-D10" +"243930+1000" +"111+157+91" +"668+1156+1+104" +"2144+1199" +"7462+6012" +"514+2938" +"+Convention!C36" +"SUM(C10:C28)" +"-2+1690+671" +"4563+4991" +"31" +"SUM(C31:C64)" +"+C29-C65" +"+'Actusl vs Budget'!A4:H4" +"+'Actusl vs Budget'!A4:H4" +"+'Actusl vs Budget'!A4:H4" +"+'Actusl vs Budget'!A4:H4" +"+'Actusl vs Budget'!A4:H4" +"+'Actusl vs Budget'!A4:H4" +"+'Actusl vs Budget'!A4:H4" +"+'Actusl vs Budget'!A4:H4" +"+C10-D10" +"SUM(C10:C14)" +"SUM(C17:C33)" +"+C15-C34" +"3877455.22+1416950+180000+10000+20000+50000" +"1263712.51+72462+(5299077-72462-180000-10000-20000-50000-1416950)" +"29329460" +"+C25+C16+C17" +"+C29+C21+C22" +"65000+180622+291842-10109.24+1062884+190397" +"SUM(C8:C35)" +"+B5" +"7440070+8590364+718191+612968+124318+3592053+3913652+8298945+382271-393290.77" +"482986+814703+1144506+2486601+1828619" +"3788795" +"100997" +"SUM(C45:C77)" +"44219043+100997+2617173" +"+C37-C79" +"+B42" +"10702296+634685.97" +"7592562-634685.97" +"10878707+8099543" +"399214+9992234+17693263" +"SUM(C92:C123)" +"11508792+651974" +"SUM(C130:C145)" +"SUM(C152:C159)" +"+C161+C147" +"+B88" +"8298945+382271" +"G9/F9" +"SUM(C9:C16)" +"2830+63+38+35+48+34+48" +"2808+63+38+35+48+34+48" +"SUM(C24:C27)" +"+(1365257+120000+150000)+4194522.27" +"509243+1361801.29+(3501909.2-1874500-120000-150000)" +"1075505+52413+141931+365710-282.67" +"SUM(D8:D35)" +"+B5" +"(7993315+7100868+4845760+1167963+8072207+519145+2909120+436518+607220)-975549" +"1893661+350417+872471+949456+2475988" +"SUM(D45:D75)" +"+D37-D77" +"+B42" +"10213978" +"19541401-10213978" +"651974+17036648" +"SUM(C124:C139)" +"SUM(C147:C152)" +"SUM(D146:D153)" +"+C155+C141" +"+B86" +"8072207+519145" +"+'Grant Info'!B5" +"+'Grant Info'!B4" +"+'Grant Info'!B8" +"+B6-C6" +"+D38+F6" +"+E6-F7" +"SUM(B10:B15)" +"+B16+B24+SUM(B25:B34)" +"SUM(B35:B36)" +"+C6-C37" +"+F7-F37" +"SUM(E7:E8)" +"SUM(B21:B43)" +"+B44-C44" +"+D44/B44" +"SUM(B49:B52)" +"SUM(B59:B63)" +"SUM(B69:B77)" +"SUM(B103:B105)" +"+E9" +"SUM(B44+B53+B64+B78+B89+B98+B106)" +"+C7-C11" +"SUM(C17:C23)" +"+D13-D25" +"+C34" +"SUM(C10:N10)" +"SUM(C10:C13)" +"+D10*0.5" +"SUM(C19:C31)" +"SUM(O21:O31)" +"+C6+C14-C32" +"SUM(G7:G8)" +"SUM(B7:B17)" +"SUM(G7:G15)" +"SUM(B4:B12)" +"+I11/$I$11" +"+E11-'2nd QTR 02'!E11" +"+J11-'2nd QTR 02'!J11" +"+D11-'2nd QTR 02'!D11" +"+P11/'2nd QTR 02'!$D11" +"+I11-'2nd QTR 02'!I11" +"+T11/'2nd QTR 02'!$I11" +"+I11/$I$11" +"+E11-'2nd QTR 02'!E11" +"+J11-'2nd QTR 02'!J11" +"+D11-'2nd QTR 02'!D11" +"+P11/'2nd QTR 02'!$D11" +"+I11-'2nd QTR 02'!I11" +"+T11/'2nd QTR 02'!$I11" +"+I11/$I$11" +"+I11/$I$11" +"SUM(D10:D15)" +"C34-D34" +"E34/D34" +"SUM(D11:D17)" +"D18/D19" +"SUM(D27:D31)" +"L43-L44" +"L55/L56" +"L55/L48" +"L57/L45" +"L43/L44" +"L50/L51" +"L43-L44/L45" +"L46/L45" +"L47/L45" +"SUM(E16:E19)" +"SUM(E22:E24)" +"SUM(F22,F24)" +"C15*C18*C19" +"C17*'Detailed calculations'!B29/'Detailed calculations'!B30*0.47" +"CONCATENATE(""* Scrap price estimation based on LME at "",'Detailed calculations'!B29,"" $/ton and exchange rate of "",'Detailed calculations'!B30,"" $/Euro"")" +"'Detailed calculations'!B11" +"CONCATENATE(""NET PRESENT VALUE assuming a discount rate of "",C22*100,""%"")" +"+'Detailed calculations'!B23" +"12*(1-'Detailed calculations'!C17/'Detailed calculations'!D16)" +"CONCATENATE("" "",-C16)" +"IF(SIGN(C29)=1,CONCATENATE("" +"",INT(C29+0.5)),CONCATENATE("" "",INT(C29+0.5)))" +"B1+1" +"-'Economic Model'!C16" +"'Economic Model'!C24" +"C4" +"C4+'Economic Model'!C25" +"B4" +"B5+C4" +"SIGN(B5)" +"((-C6*B6)+1)/2" +"SUM(C8:L8)" +"(C7*C1)-1*C7" +"-B5/(C5-B5)*12*C7" +"B8*12+B9" +"L5" +"'Economic Model'!C22" +"B4" +"C4/(1+'Economic Model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finances'!N15" +"'Cover sheet'!C3:I3" +"'Cover sheet'!C3:I3" +"'Cover sheet'!C3:I3" +"'Cover sheet'!C3:I3" +"'Cover sheet'!C3:I3" +"'Cover sheet'!C3:I3" +"'Cover sheet'!C3:I3" +"'Cover sheet'!C5:F5" +"'Cover sheet'!C5:F5" +"'Cover sheet'!C5:F5" +"'Cover sheet'!C5:F5" +"'Cover sheet'!I5" +"D19+D29+D39+D49+D59" +"IF((E9=0),"""",IF((D9=0),"""",((E9*100)/D9)))" +"ROUND(H19,2)+ROUND(H29,2)+ROUND(H39,2)+ROUND(H49,2)+ROUND(H59,2)" +"D9-G9-H9" +"SUM(D9:D15)" +"G19+H19" +"'FR investments'!E16" +"SUM(ROUND(H19,2)+ROUND(H20,2)+ROUND(H21,2)+ROUND(H22,2)+ROUND(H23,2)+ROUND(H24,2)+ROUND(H25,2))" +"'FR investments'!E25" +"'FR investments'!E34" +"'FR investments'!E43" +"'FR investments'!E52" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C5" +"'Cover sheet'!C5" +"'Cover sheet'!C5" +"'Cover sheet'!C5" +"'Cover sheet'!I5" +"'Cover sheet'!I5" +"'FR expenditures'!H16" +"IF((E12=0),"""",IF((D12=0),"""",((E12*100)/D12)))" +"D12-E12-G12" +"ROUND(D12*(J12/100),2)" +"ROUND(E12*(J12/100),2)" +"ROUND((G12*(J12/100)),2)" +"G15-G13-G12" +"SUM(D12:D14)" +"+'FR expenditures'!H16" +"IF(K15=0,0,K15/D15*100)" +"SUM(D18:D26)" +"D27+D15" +"'Cover sheet'!C3:I3" +"'Cover sheet'!C3:I3" +"'Cover sheet'!C3:I3" +"('Cover sheet'!C5:F5)" +"'Cover sheet'!I5" +"SUM(ROUND(E8,2)+ROUND(E9,2)+ROUND(E10,2)+ROUND(E11,2)+ROUND(E12,2)+ROUND(E13,2)+ROUND(E14,2)+ROUND(E15,2))" +"E52+E43+E34+E25+E16" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C3" +"'Cover sheet'!C5" +"'Cover sheet'!C5" +"'Cover sheet'!C5" +"'Cover sheet'!C5" +"'Cover sheet'!I5" +"'Cover sheet'!I5" +"'FR finances'!D18" +"SUM(D9:D21)" +"1500*10*12" +"150*175" +"4500*2" +"1750*12*2" +"SUM(F15:F24)" +"SUM(G16:G24)" +"SUM(F38:F41)" +"+G42" +"+G26" +"+F46+F48-F50" +"+'Financial Schedule II - RM'!B25" +"+'Financial Schedule II - RM'!C27" +"+'Financial Schedule II - RM'!B30*40" +"+'Financial Schedule II - RM'!B31*40" +"100*15" +"110*15" +"SUM(B7:B15)" +"+'Supporting Schedule'!D12" +"+'Supporting Schedule'!D17" +"+'Supporting Schedule'!D21" +"+'Supporting Schedule'!D40" +"+'Supporting Schedule'!D54" +"+'Supporting Schedule'!D36" +"+'Supporting Schedule'!D49" +"+'Supporting Schedule'!D59" +"SUM(B19:B26)" +"B16-B27" +"76*10" +"SUM(B8:B11)" +"+'Supporting Schedule'!C12" +"+'Supporting Schedule'!C17" +"+'Supporting Schedule'!C21" +"SUM(B15:B17)" +"B12-B18" +"25*B30" +"25*B31" +"C9-B9" +"65*C30" +"65*C31" +"65*D30" +"65*D31" +"65*E30" +"65*E31" +"B9+B12+B15+B18" +"B20+B23" +"B20+B23" +"C25" +"+C8+B8" +"SUM(D8:D11)" +"SUM(B15:B16)" +"+B21+B17+B12" +"SUM(B31:B35)" +"SUM(B43:B48)" +"+D59+D54+D49+D40+D36+D23" +"SUM(C7:I7)" +"4581392+1432027" +"2062469-1432027" +"SUM(C7+C8+C9+C10+C12+C13+C14+C15+C17+C18)" +"C19+C20" +"SUM(C7:J7)" +"4581392+1432027" +"2062469-1432027" +"SUM(C7:C18)" +"SUM(C20:I20)" +"C19+C20" +"TODAY()" +"SUM(C13:C19)" +"G13+I13" +"C13-C26" +"IF(H74,""All ok."",""FAILED!!"")" +"SUM(H21:H73)" +"ACCRINT(DATE(1998,2,28),DATE(1998,8,31),DATE(1998,5,1),0.1,1000,2,0)" +"ACCRINT(DATE(1998,2,28),DATE(1998,8,31),DATE(1998,5,1),0.1,1000,2,3)" +"ACCRINT(DATE(1998,2,28),DATE(1998,8,31),DATE(1998,5,1),0.13,2000,2,2)" +"IF(((ABS(B21-C21)<$C$4) +(ABS(D21-E21)<$C$4) + (ABS(F21-G21)<$C$4)=3),1,0)" +"IF(H21,""Ok."",""FAILED!!"")" +"ACCRINTM(DATE(1998,4,1),DATE(1998,6,15),0.12,1000,3)" +"ACCRINTM(DATE(1998,4,1),DATE(1998,6,15),0.1,1000,0)" +"ACCRINTM(DATE(1998,4,1),DATE(1998,6,15),0.14,1000,2)" +"AMORDEGRC(2400,DATE(1998,8,19),DATE(1998,12,30),300,1,0.14,1)" +"AMORDEGRC(2400,DATE(1998,8,19),DATE(1998,12,30),300,2,0.14,1)" +"AMORDEGRC(2400,DATE(1998,8,19),DATE(1998,12,30),300,3,0.14,1)" +"AMORLINC(2400,DATE(1998,8,19),DATE(1998,12,31),300,1,0.15,1)" +"AMORLINC(2400,DATE(1998,8,19),DATE(1998,8,31),100,2,0.5,4)" +"AMORLINC(2400,DATE(1998,8,19),DATE(1998,12,31),300,1,0.13,1)" +"COUPDAYBS(DATE(1998,1,25),DATE(1999,11,15),2,1)" +"COUPDAYBS(DATE(1998,1,25),DATE(1999,11,15),4,4)" +"COUPDAYBS(DATE(1998,1,25),DATE(1999,11,15),1,2)" +"COUPDAYS(DATE(1998,1,25),DATE(1999,11,15),2,1)" +"COUPDAYS(DATE(1998,1,25),DATE(1999,11,15),2,4)" +"COUPDAYS(DATE(1998,1,25),DATE(1999,11,15),4,2)" +"COUPDAYSNC(DATE(1998,1,25),DATE(1999,11,15),2,1)" +"COUPDAYSNC(DATE(1998,1,25),DATE(1999,11,15),4,2)" +"COUPDAYSNC(DATE(1998,1,25),DATE(1999,11,15),1,3)" +"COUPNCD(DATE(1998,1,25),DATE(1999,11,15),2,1)" +"COUPNCD(DATE(1998,1,25),DATE(1999,11,15),4,2)" +"COUPNCD(DATE(1998,1,25),DATE(1999,11,15),1,0)" +"COUPNUM(DATE(1998,1,25),DATE(1999,11,15),2,1)" +"COUPNUM(DATE(1998,1,25),DATE(1999,11,15),4,1)" +"COUPNUM(DATE(1998,1,25),DATE(1999,11,15),1,3)" +"COUPPCD(DATE(1998,1,25),DATE(1999,11,15),2,1)" +"COUPPCD(DATE(1998,1,25),DATE(1999,11,16),1,0)" +"COUPPCD(DATE(1998,1,25),DATE(1999,11,15),2,0)" +"CUMIPMT(0.0075,360,125000,13,24,0)" +"CUMIPMT(0.0075,360,125000,13,24,1)" +"CUMIPMT(0.0075,360,125000,12,24,0)" +"CUMPRINC(0.0075,360,125000,13,24,0)" +"CUMPRINC(0.0075,360,125000,13,24,1)" +"CUMPRINC(0.0075,365,125000,12,24,1)" +"DB(1000000,100000,6,1,7)" +"DB(1000000,100000,6,2,7)" +"DB(1000000,100000,5,1,4)" +"DDB(2400,300,3650,1)" +"DDB(2500,350,3600,2)" +"DDB(2500,350,360,32)" +"DISC(DATE(1998,2,15),DATE(1998,10,6),97.975,100,2)" +"DISC(DATE(1998,2,15),DATE(1998,10,6),97.975,100,1)" +"DISC(DATE(1998,2,15),DATE(1998,10,6),97.95,100,2)" +"DOLLARDE(1.02,16)" +"DOLLARDE(1.1,6)" +"DOLLARDE(1.4,28)" +"DOLLARFR(1.125,16)" +"DOLLARFR(1.125,6)" +"DOLLARFR(1.12,3)" +"DURATION(DATE(1998,1,1),DATE(2006,1,1),0.08,0.09,2,1)" +"DURATION(DATE(1998,1,1),DATE(2006,1,1),0.08,0.09,1,0)" +"DURATION(DATE(1998,1,1),DATE(2006,1,1),0.18,0.09,2,1)" +"EFFECT(5.258,4)" +"EFFECT(5.8,5)" +"EFFECT(5.58,5)" +"FV(0.5%,10,-20,-500,1)" +"FV(0.5%,10,-20,-500,0)" +"FV(0.5%,3,-20,-500,1)" +"FVSCHEDULE(1,{0.09;0.11;0.1})" +"FVSCHEDULE(2,{0.09;0.11;0.1})" +"FVSCHEDULE(1,{0.07;0.11;0.16})" +"INTRATE(DATE(1999,2,15),DATE(1999,5,15),1000000,1014420,2)" +"INTRATE(DATE(1999,2,15),DATE(1999,5,15),1000000,1014420,1)" +"INTRATE(DATE(1999,2,15),DATE(1999,5,15),100000,1014420,2)" +"IPMT(0.1,1,36,8000)" +"IPMT(0.1,3,36,8000)" +"IPMT(0.1,3,6,8000)" +"IRR(A11:A16)" +"IRR(A11:A15)" +"IRR(A11:A16,4)" +"ISPMT(0.1,1,36,8000000)" +"ISPMT(0.1,2,36,8000000)" +"ISPMT(0.1,1,6,800000)" +"MDURATION(DATE(1999,1,1),DATE(2007,1,1),0.08,0.09,2,1)" +"MDURATION(DATE(1999,1,1),DATE(2007,1,1),0.18,0.09,2,2)" +"MDURATION(DATE(1999,1,1),DATE(2007,1,1),0.08,0.09,4,1)" +"MIRR(A11:A16,0.1,0.12)" +"MIRR(A11:A16,0.2,0.13)" +"MIRR(A11:A16,0.12,0.15)" +"NOMINAL(5.323%,4)" +"NOMINAL(5.23%,7)" +"NOMINAL(5.323%,1)" +"NPER(12%,-100,-1000,10000,1)" +"NPER(12%,-100,-1000,10000,0)" +"NPER(12%,-100,-1100,10000,1)" +"NPV(8%,A11:A16)" +"NPV(8%,A11:A16,-4000)" +"NPV(8%,A11:A16,-2000)" +"ODDFPRICE(DATE(1999,11,11),DATE(2012,3,1),DATE(1999,10,15),DATE(2000,3,1),0.0785,0.0625,100,2,1)" +"ODDFPRICE(DATE(1999,11,11),DATE(2012,3,1),DATE(1999,10,15),DATE(2000,3,1),0.0785,0.0625,100,2,0)" +"ODDFPRICE(DATE(1999,11,11),DATE(2012,3,1),DATE(1999,10,15),DATE(2000,3,1),0.0785,0.0625,100,4,1)" +"ODDFYIELD(DATE(1999,11,11),DATE(2012,3,1),DATE(1999,10,15),DATE(2000,3,1),0.0785,0.0625,100,2,1)" +"ODDFYIELD(DATE(1999,11,11),DATE(2012,3,1),DATE(1999,10,15),DATE(2000,3,1),0.0785,0.0625,100,2,0)" +"ODDFYIELD(DATE(1999,11,11),DATE(2012,3,1),DATE(1999,10,15),DATE(2000,3,1),0.0785,0.0625,100,4,0)" +"ODDLPRICE(DATE(1999,11,11),DATE(2012,3,1),DATE(1999,10,15),0.0785,0.0625,100,2,0)" +"ODDLPRICE(DATE(1999,11,11),DATE(2012,3,1),DATE(1999,10,15),0.0785,0.0625,100,2,1)" +"ODDLPRICE(DATE(1999,11,11),DATE(2012,3,1),DATE(1999,10,15),0.0785,0.0625,200,4,0)" +"ODDLYIELD(DATE(1999,11,11),DATE(2012,3,1),DATE(1999,10,15),0.0785,0.0625,100,2,0)" +"ODDLYIELD(DATE(1999,11,11),DATE(2012,3,1),DATE(1999,10,15),0.0785,0.0625,100,2,1)" +"ODDLYIELD(DATE(1999,11,11),DATE(2012,3,1),DATE(1999,10,15),0.0785,0.0625,200,4,0)" +"PMT(6%,5,3)" +"PMT(6%,5,3,4)" +"PMT(6%,7,3)" +"PPMT(6%,1,24,2000)" +"PPMT(6%,2,24,2000)" +"PPMT(6%,2,14,2000)" +"PRICE(DATE(1999,2,15),DATE(2007,11,15),0.0575,0.065,100,2,0)" +"PRICE(DATE(1999,2,15),DATE(2007,11,15),0.0575,0.065,100,2,1)" +"PRICE(DATE(1999,2,15),DATE(2007,11,15),0.0575,0.065,100,4,1)" +"PRICEDISC(DATE(1999,2,15),DATE(1999,11,15),0.0575,100,2)" +"PRICEDISC(DATE(1999,2,15),DATE(1999,11,15),0.0575,100,1)" +"PRICEDISC(DATE(1999,2,15),DATE(1999,11,15),0.0575,200,2)" +"PRICEMAT(DATE(1999,2,15),DATE(1999,11,15),DATE(1998,11,11),0.0575,100,2)" +"PRICEMAT(DATE(1999,2,15),DATE(1999,11,15),DATE(1998,11,11),0.0575,100,1)" +"PRICEMAT(DATE(1999,2,15),DATE(1999,11,15),DATE(1998,11,11),0.0575,200,2)" +"PV(0.08,12*20,500,2,0)" +"PV(0.08,12*20,500,2,1)" +"PV(0.08,12*20,100,1,0)" +"RATE(48,-200,8000)" +"RATE(8,-200,8000)" +"RATE(48,-100,8000)" +"RECEIVED(DATE(1999,2,15),DATE(1999,4,15),100000,0.0575,2)" +"RECEIVED(DATE(1999,2,15),DATE(1999,4,15),100000,0.0575,1)" +"RECEIVED(DATE(1999,2,15),DATE(1999,4,15),100000,0.055,2)" +"SLN(30000,7500,10)" +"SLN(30000,7500,7)" +"SLN(30000,1500,10)" +"SYD(30000,7500,10,1)" +"SYD(30000,7500,10,2)" +"SYD(30000,7500,9,1)" +"TBILLEQ(DATE(1999,3,31),DATE(1999,6,6),0.0234)" +"TBILLEQ(DATE(1999,3,31),DATE(1999,6,6),0.06534)" +"TBILLEQ(DATE(1999,3,31),DATE(1999,7,6),0.2234)" +"TBILLPRICE(DATE(1999,3,31),DATE(1999,6,1),0.09)" +"TBILLPRICE(DATE(1999,3,31),DATE(1999,6,1),0.19)" +"TBILLPRICE(DATE(1999,3,31),DATE(1999,7,1),0.09)" +"TBILLYIELD(DATE(1999,3,31),DATE(1999,6,1),0.09)" +"TBILLYIELD(DATE(1999,3,31),DATE(1999,6,1),0.19)" +"TBILLYIELD(DATE(1999,3,31),DATE(1999,7,1),0.09)" +"VDB(2400,300,10,0,0.3234,1.5)" +"VDB(2400,300,10,0,0.3234,1.7)" +"VDB(2400,300,10,0,0.3234,2.5)" +"XIRR({-10000;2750;4250;3250;2742},{""1998/1/1"";""1998/1/3"";""1998/10/30"";""1999/2/15"";""1999/1/4""},0.1)" +"XIRR({-10000;2750;4250;3250;2742},{""1998/1/1"";""1998/1/3"";""1998/10/30"";""1999/2/15"";""1999/2/4""},0.01)" +"XIRR({-10000;2750;4290;3250;2742},{""1998/1/1"";""1998/1/3"";""1998/10/30"";""1999/2/15"";""1999/2/4""},0.01)" +"XNPV(0.09,{-10000;2750;4250;3250;2750},{35794;35855;36098;36206;36251})" +"XNPV(0.03,{-10000;2750;4250;3250;2750},{35794;35855;36098;36206;36251})" +"XNPV(0.09,{-10000;2720;4250;3250;2750},{35794;35855;36098;36206;36251})" +"YIELD(DATE(1999,2,15),DATE(2007,11,15),0.0575,95.0423,100,2,0)" +"YIELD(DATE(1999,2,15),DATE(2007,11,15),0.0575,95.0423,100,4,1)" +"YIELD(DATE(1999,2,15),DATE(2007,11,15),0.0575,95.0423,200,2,0)" +"YIELDDISC(DATE(1999,2,15),DATE(2007,11,15),0.0575,100,2)" +"YIELDDISC(DATE(1999,2,15),DATE(2007,11,15),0.0575,100,1)" +"YIELDDISC(DATE(1999,2,15),DATE(2007,11,15),0.0575,200,2)" +"YIELDMAT(DATE(1999,2,15),DATE(1999,11,15),DATE(1998,11,11),0.0575,100,2)" +"YIELDMAT(DATE(1999,2,15),DATE(1999,11,15),DATE(1998,11,11),0.0575,200,0)" +"YIELDMAT(DATE(1999,2,15),DATE(1999,11,15),DATE(1998,11,11),0.1575,100,2)" +"B8=SUM(H21:H73)" +"IF(H74,1,0)" +"SUM(B9:C9)" +"D9+E9" +"E10+D10" +"SUM(B9:B16)" +"SUM(B19:B24)" +"B17-B25" +"SUM(B26 +C26+E26)" +"SUM(B28:B30)" +"+B26+B31" +"F26+F31" +"B33" +"B33+B34+B35" +"B32+B36" +"E38+E39" +"SUM(D11:O11)" +"SUM(D11:D14)" +"SUM(+E10-D12)" +"SUM(D17:D37)" +"+E14-E39" +"E41+E43" +"IF(E45>0,E45*10%,0)" +"IF(E45+G45>0,G45+E45)*10%" +"(I45)*10%" +"K45*10%" +"E45-E47" +"G41-G47" +"SUM(D13:D16)" +"SUM(D21:D24)" +"SUM(D27:D31)" +"SUM(D25-D32)" +"+D18+D34" +"SUM(D43:D47)" +"SUM(D11:O11)" +"SUM(D11:D14)" +"SUM(+E10-D12)" +"SUM(D17:D37)" +"+E14-E39" +"E41+E43" +"IF(E45>0,E45*10%,0)" +"IF(E45+G45>0,G45+E45)*10%" +"(I45)*10%" +"K45*10%" +"E45-E47" +"G41-G47" +"SUM(D13:D16)" +"SUM(D21:D24)" +"SUM(D27:D31)" +"SUM(D25-D32)" +"+D18+D34" +"SUM(D43:D47)" +"C9-D9" +"SUM(C9)" +"SUM(C23:C26)" +"SUM(C31:C37)" +"C10+C14+C19+C27+C38+C41+C42" +"C12-D12" +"SUM(C12:C30)" +"C31" +"SUM(C40:C47)" +"SUM(C52:C55)" +"C48+C56" +"D59-C34" +"D59-C34" +"-(F56+F48+F31)" +"C9-D9" +"SUM(C9)" +"SUM(C23:C26)" +"SUM(C31:C37)" +"C10+C14+C19+C27+C38+C41+C42" +"C12-D12" +"SUM(C12:C30)" +"C31" +"SUM(C40:C47)" +"SUM(C52:C55)" +"C48+C56" +"D59-C34" +"D59-C34" +"-(F56+F48+F31)" +"C9-D9" +"SUM(E9)" +"SUM(C23:C26)" +"SUM(C31:C37)" +"C10+C14+C19+C27+C38+C40+C41" +"C12-D12" +"SUM(C12:C31)" +"C32" +"SUM(C41:C49)" +"SUM(C55:C58)" +"C50+C59" +"D61-C35" +"D61-C35" +"-(F59+F50+F32)" +"C9-D9" +"SUM(E9)" +"SUM(C23:C26)" +"SUM(C31:C37)" +"C10+C14+C19+C27+C38+C40+C41" +"C12-D12" +"SUM(C12:C31)" +"C32" +"SUM(C41:C49)" +"SUM(C55:C58)" +"C50+C59" +"D61-C35" +"D61-C35" +"-(F59+F50+F32)" +"35683900+5411829+540729451" +"19883352+2181653+505419783" +"53003318+1718956+465479053" +"SUM(B8:B12)" +"SUM(B16:B24)" +"57080796+1679782+1120389-1" +"54372890-115000-11075" +"SUM(B28:B39)" +"24425+19789864" +"SUM(C16:J16)" +"SUM(C16:C31)" +"SUM(C38:C47)" +"C49+C62" +"SUM(E8:E27)" +"SUM(E31:E45)" +"SUM(E50:E53)" +"E28-E46+E54" +"E57+E59" +"F8+H8" +"SUM(F8:F16)" +"SUM(J7:J16)" +"SUM(F22:F29)" +"SUM(F31:F33)" +"SUM(F38:F39)" +"+F35+F41" +"F18-F43+(SUM(F45:F47))" +"SUM(B12:B16)" +"SUM(B21:B43)" +"SUM(B12:B74)" +"35683900+5411829+540729451" +"19883352+2181653+505419783" +"53003318+1718956+465479053" +"SUM(B8:B12)" +"SUM(B16:B24)" +"57080796+1679782+1120389-1" +"54372890-115000-11075" +"SUM(B28:B39)" +"24425+19789864" +"SUM(C16:J16)" +"SUM(C16:C31)" +"SUM(C38:C47)" +"C49+C62" +"SUM(E8:E27)" +"SUM(E31:E45)" +"SUM(E50:E53)" +"E28-E46+E54" +"E57+E59" +"F8+H8" +"SUM(F8:F16)" +"SUM(J7:J16)" +"SUM(F22:F29)" +"SUM(F31:F33)" +"SUM(F38:F39)" +"+F35+F41" +"F18-F43+(SUM(F45:F47))" +"SUM(B12:B16)" +"SUM(B21:B43)" +"SUM(B12:B74)" +"714891941" +"35683900+5411829+540729451" +"19883352+2181653+505419783" +"SUM(B8:B12)" +"SUM(B18:B26)" +"57080796+1679782+1120389-1" +"SUM(B32:B44)" +"24425+19789864" +"184145705" +"296677696" +"27182147+538570800+74394811+75563484+38837817+96797998" +"175631679+11989446" +"35441913+3388136" +"SUM(C11:H11)" +"SUM(C10:C25)" +"176965456-1333777" +"151447301+314892" +"SUM(C34:C42)" +"39832244+3388136" +"SUM(C47:C56)" +"C44+C57" +"197168523+10918041+61321357+19568999-872419" +"10418618+3388136" +"SUM(B12:B28)" +"SUM(C10:C29)" +"SUM(B35:B49)" +"-16962448" +"SUM(B56:B59)" +"B30-B50+B60" +"B64+B66" +"B11+D11" +"18696580+872419" +"SUM(B11:B20)" +"SUM(F10:F20)" +"SUM(B28:B36)" +"SUM(B37:B43)" +"F37+F42" +"SUM(H36:H42)" +"SUM(B49:B51)" +"SUM(F49:F50)" +"B44+B52" +"+H52+H44" +"B21-B54+(SUM(B58:B62))" +"B63" +"SUM(B71:B75)" +"SUM(B11:B19)" +"SUM(B24:B40)" +"TRUNC(NOW())" +"C13+D13-E13" +"SUM(B11:B83)" +"714891941" +"35683900+5411829+540729451" +"19883352+2181653+505419783" +"SUM(B8:B12)" +"SUM(B18:B26)" +"57080796+1679782+1120389-1" +"SUM(B32:B44)" +"24425+19789864" +"184145705" +"296677696" +"27182147+538570800+74394811+75563484+38837817+96797998" +"175631679+11989446" +"35441913+3388136" +"SUM(C11:H11)" +"SUM(C10:C25)" +"176965456-1333777" +"151447301+314892" +"SUM(C34:C42)" +"39832244+3388136" +"SUM(C47:C56)" +"C44+C57" +"197168523+10918041+61321357+19568999-872419" +"10418618+3388136" +"SUM(B12:B28)" +"SUM(C10:C29)" +"SUM(B35:B49)" +"-16962448" +"SUM(B56:B59)" +"B30-B50+B60" +"B64+B66" +"B11+D11" +"18696580+872419" +"SUM(B11:B20)" +"SUM(F10:F20)" +"SUM(B28:B36)" +"SUM(B37:B43)" +"F37+F42" +"SUM(H36:H42)" +"SUM(B49:B51)" +"SUM(F49:F50)" +"B44+B52" +"+H52+H44" +"B21-B54+(SUM(B58:B62))" +"B63" +"SUM(B71:B75)" +"SUM(B11:B19)" +"SUM(B24:B40)" +"TRUNC(NOW())" +"C13+D13-E13" +"SUM(B11:B83)" +"SUM(C12:C24)" +"SUM(C25:E25)" +"SUM(G26:G27)" +"'Annual Leave'!F20" +"((C12+C36)*0.156/1.156)-C14" +"SUM(C34:C43)" +"SUM(C44:E44)" +"G29" +"SUM(G44:G45)" +"ROUND(B4/173.33,2)" +"C4*D4*E4" +"SUM(F4:F18)" +"SUM(C12:C24)" +"SUM(C25:E25)" +"SUM(G26:G27)" +"'Annual Leave'!F20" +"((C12+C36)*0.156/1.156)-C14" +"SUM(C34:C43)" +"SUM(C44:E44)" +"G29" +"SUM(G44:G45)" +"ROUND(B4/173.33,2)" +"C4*D4*E4" +"SUM(F4:F18)" +"SUM(D9:D10)" +"SUM(D11:D16)" +"SUM(D17:D20)" +"SUM(D21:D24)" +"F29" +"F34" +"+D18" +"-2537-257" +"SUM(D50:D55)" +"SUM(C10:C12)" +"SUM(C15:C19)" +"C13+C20+C22+C23" +"SUM(C28:C31)" +"C32+C34+C35+C40+C42+C43" +"+C18+C19" +"+C37" +"+C55-C56" +"SUM(D9:D19)" +"SUM(D23:D25)" +"SUM(D28:D32)" +"D35+D33+D26+D20" +"+D37+D39" +"SUM(D40:D41)" +"SUM(D9:D10)" +"SUM(D11:D16)" +"SUM(D17:D20)" +"SUM(D21:D24)" +"F29" +"F34" +"+D18" +"-2537-257" +"SUM(D50:D55)" +"SUM(C10:C12)" +"SUM(C15:C19)" +"C13+C20+C22+C23" +"SUM(C28:C31)" +"C32+C34+C35+C40+C42+C43" +"+C18+C19" +"+C37" +"+C55-C56" +"SUM(D9:D19)" +"SUM(D23:D25)" +"SUM(D28:D32)" +"D35+D33+D26+D20" +"+D37+D39" +"SUM(D40:D41)" +"D7*(1+I7)" +"C7/B7-1" +"E25*E26" +"B7/B$7" +"E7*N8" +"B7-B8" +"E7*N10" +"E7*N11" +"CF!B8" +"B9-B11-B12-B10" +"Ratios!D34*BS!D29" +"Ratios!B35*IS!B15" +"D19+(BS!E33-BS!D33)/E27" +"B17/B19" +"B21/B19" +"G7/C25" +"B27/B20" +"((B22*(1+B29))/B27)+B29-B24" +"CF!B29" +"C10/B10-1" +"B10/B$13" +"IS!E7/Ratios!E10" +"D12*(1+IS!I7)" +"SUM(B10:B12)" +"B13/B$20" +"IS!E7/Ratios!E12" +"B16/Ratios!B33" +"C16/Ratios!C33+B17" +"B16-B17" +"B18+B13" +"N25*E27" +"B25/B27" +"N26*E27" +"B26/B27" +"SUM(B25:B26)" +"(E11+E12)/Ratios!E19" +"B27/B$36" +"B29+B27" +"B32+IS!C17-IS!C21" +"B34+B30" +"IS!B9/IS!B7" +"IS!B17/IS!B7" +"IS!B7/BS!B11" +"IS!B7/BS!B20" +"IS!B7/BS!B16" +"IS!B7/BS!B12" +"IS!B7/BS!B26" +"-CF!B18/CF!B8" +"BS!B13/BS!B27" +"(BS!B11+BS!B12)/BS!B27" +"BS!B29/BS!B20" +"(BS!B10+BS!B12)/BS!B27" +"IS!B13/IS!B7" +"IS!B7/BS!B20" +"IS!B15/IS!B13" +"IS!B17/IS!B15" +"BS!B20/BS!B34" +"B26*B27*B28*B29*B30" +"IS!B14/BS!B29" +"IS!C17" +"BS!C17-BS!B17" +"-(BS!C11-BS!B11)" +"BS!C25-BS!B25" +"SUM(B7:B13)" +"-(BS!C16-BS!B16)" +"BS!C29-BS!B29" +"BS!C33-BS!B33" +"-IS!C21" +"SUM(B22:B24)" +"BS!B10" +"B29" +"B25+B18+B14" +"B27+B28" +"SUM(C15:N15)" +"SUM(C15:C17)" +"SUM(C21:C37)" +"SUM(C18-C38)" +"SUM(C42+D40)" +"SUM(B15:M15)" +"SUM(B15:B17)" +"SUM(B21:B37)" +"SUM(D21:D36)" +"B18-B38" +"B18-B38" +"B42+C18-C38" +"E9/12" +"SplineFit(G6:H13,E9/12)" +"E5+E7-E6" +"APR(E5,E6,E7,E8,E9)" +"(E10+(E9*(-PMT(E8/12,E9,E10)+PMT(K7/12,E9,E10))))/(E5-E6)" +"(E10+(E9*(-PMT(E8/12,E9,E10)+PMT(K20/12,E9,E10))))/(E5-E6)" +"10000*(E13-K7)" +"10000*(E13-K20)" +"E9/12" +"SplineFit(G19:H26,E9/12)" +"HYPERLINK(""http://www.federalreserve.gov/Releases/H15/update/"",""1. Click to access current information on treasuries and swap rates"")" +"HYPERLINK(""http://www.treas.gov/offices/domestic-finance/debt-management/interest-rate/ltcompositeindex.html"",""2. Click to access factor to convert >25 t-bill rate to 30-year t-bill rate"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(E10,""00""),K10,"" percentile, meaning that "", TEXT(F10,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term swap rate)"")" +"224*H36+I36" +"'Data Entry'!E9/12" +"'Data Entry'!E15" +"A10*$I$5+$I$6" +"(B10-C10)" +"ROUND(100*(1-NORMDIST(D10,0,I7*A10,TRUE)),0)" +"100-E10" +"CHOOSE(MOD(E10,10)+1,""th"",""st"",""nd"",""rd"",""th"",""th"",""th"",""th"",""th"",""th"")" +"'Data Entry'!E9/12" +"'Data Entry'!E14" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"'Data Entry'!E9/12" +"'Data Entry'!E14" +"A24*$I$20+$I$21" +"ROUND(100*(1-NORMDIST(D24,0,I22*A24,TRUE)),0)" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(data!E24,""00""),K25,"" percentile, meaning that "", TEXT(F24,""00""), ""% of projects with this term have a better financing value ratio (indexed to like-term Treasuries)"")" +"CHOOSE(MOD(E24,10)+1,""th"",""st"",""nd"",""rd"",""th"",""th"",""th"",""th"",""th"",""th"")" +"SLOPE(A33:A34,B33:B34)" +"INTERCEPT(A33:A34,B33:B34)" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CONCATENATE(""Your project is in the "",TEXT(O54,""00""),K42,"" percentile, meaning that "", TEXT(P54,""00""), ""% of projects have a better APR difference (indexed to like-term swap rate)"")" +"CHOOSE(MOD(O54,10)+1,""th"",""st"",""nd"",""rd"",""th"",""th"",""th"",""th"",""th"",""th"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CONCATENATE(""Your project is in the "",TEXT(O59,""00""),K49,"" percentile, meaning that "", TEXT(P59,""00""), ""% of projects have a better APR difference (indexed to like-term Treasuries)"")" +"CHOOSE(MOD(O59,10)+1,""th"",""st"",""nd"",""rd"",""th"",""th"",""th"",""th"",""th"",""th"")" +"N55" +"M55" +"ROUND(100*M54,0)" +"M55" +"IF('Data Entry'!E17>data!G90,0,IF('Data Entry'!E17data!B121,0,IF('Data Entry'!E1650000,C87="" ""),"" "",""Significant remodeling defined to be over $50,000"")" +"IF(OR(C89<25,C89="" ""),"" "",""Please check value"")" +"IF(OR(C96>500,C96="" ""),"" "",""Convenience stores should be over 500 sq. ft."")" +"SUM(C8:C10)" +"E11+E17-E19-E21" +"E27/$C$11" +"SUM(E27:E49)" +"SUM(E55:E65)" +"E23-E50+E66" +"SUM(E86:E90)" +"SUM(E96:E99)" +"E71-E78+E91-E100" +"C115/$D$135" +"SUM(C115:C117)" +"D118/$D$135" +"IF(C128<0,""Please enter value as a positive figure"","" "")" +"SUM(C125:C128)" +"SUM(D118:D133)" +"SUM(D143:D154)" +"IF(D135=D156,"" "",""Should match Total Assets above"")" +"SUM(C10:C12)" +"SUM(C41:C45)" +"SUM(D75:D78)" +"D79/C79" +"E79" +"SUM(E9:E14)" +"E15+E24" +"SUM(E50:E57)" +"E38+E47+E58" +"SUM(E64:E66)" +"B2/C2" +"IF(B2>0,LN(D2),)" +"AVERAGE(D2:D11)" +"STDEV(E2:E11)" +"F19" +"F27" +"F24" +"F21^2" +"F31-F30" +"F25" +"(LN(C34/C35)+(G34-G36+(G35/2))*C36)/(((G35)^(0.5))*(C36^0.5))" +"(LN(C34/C38)+(G34-G36+(G35/2))*C36)/(((G35)^(0.5))*(C36^0.5))" +"NORMSDIST(C41)" +"C41-((G35^0.5)*(C36^(0.5)))" +"F41-((G35^0.5)*(C36^(0.5)))" +"(((EXP((0-G36)*C36))*C34*C42-C35*(EXP((0-G34)*C36))*C45)-((EXP((0-G36)*C36))*C34*F42-C38*(EXP((0-G34)*C36))*F45))*C37/G37" +"NOW()" +"SUM(L21:L25)" +"SUM(L21:L25)" +"SUM(L21:L25)" +"'Financial Statement Pg1'!D12" +"'Financial Statement Pg1'!D12" +"'Financial Statement Pg1'!D12" +"'Financial Statement Pg1'!D13" +"'Financial Statement Pg1'!D13" +"'Financial Statement Pg1'!D13" +"'Financial Statement Pg1'!D13" +"'Financial Statement Pg1'!D13" +"SUM(D3:D5)+SUM(I3:I5)" +"SUM(O8:O14)" +"SUM(M21:M28)" +"SUM(M21:M28)" +"SUM(D3:O3)" +"+D3*0.5" +"+H3*0.5+30000" +"+D3-D4" +"+D5+D8" +"+D9" +"+D10+E9" +"SUM(E9:P9)" +"SUM(E9-E10)" +"SUM(E11+E14)" +"SUM(E11+E14)" +"SUM(E16+F15)" +"G21+L21-Q21" +"G21+L21-Q21" +"G21+L21-Q21" +"G21+L21-Q21" +"SUM(G21:K26)" +"SUM(G21:K26)" +"SUM(G21:K26)" +"SUM(G21:K26)" +"SUM(G21:K26)" +"SUM(Q21:T26)" +"SUM(Q21:T26)" +"SUM(Q21:T26)" +"SUM(Q21:T26)" +"F29/I29" +"F29/I29" +"D29-J29" +"L50" +"L50" +"J31-D31" +"SUM(D29:E37)" +"SUM(D29:E37)" +"SUM(L29:L37)" +"H44*J44" +"SUM(L44:L49)" +"F29/I29" +"F29/I29" +"D29-J29" +"L50" +"L50" +"SUM(D29:E37)" +"SUM(D29:E37)" +"SUM(L29:L37)" +"H44*J44" +"SUM(L44:L49)" +"IF(C3="""",""Input RUS Designation"",""Input Completed"")" +"IF(C3="""",""Input RUS Designation"",""Input Completed"")" +"IF(C4="""",""Input Borrower's Legal Name"",""Input Completed"")" +"IF(C4="""",""Input Borrower's Legal Name"",""Input Completed"")" +"IF(C5="""",""Input Mailing Address"",""Input Completed"")" +"IF(C5="""",""Input Mailing Address"",""Input Completed"")" +"IF(C6="""",""Input City for Mailing"",""Input Completed"")" +"IF(C6="""",""Input City for Mailing"",""Input Completed"")" +"IF(C7="""",""Input State for Mailing"",""Input Completed"")" +"IF(C7="""",""Input State for Mailing"",""Input Completed"")" +"IF(C8="""",""Input Zip Code"",""Input Completed"")" +"IF(C8="""",""Input Zip Code"",""Input Completed"")" +"IF(C9="""",""Input One Number Bigger than Last FRS Number"",""Input Completed"")" +"IF(C9="""",""Input One Number Bigger than Last FRS Number"",""Input Completed"")" +"IF(C10=NOW(),""Input is NOT Required!"",""Thank You For Your Input"")" +"IF(C10=NOW(),""Input is NOT Required!"",""Thank You For Your Input"")" +"IF(C11="""",""Input Last Date Books are Closed Through"",""Input Completed"")" +"IF(C11="""",""Input Last Date Books are Closed Through"",""Input Completed"")" +"IF(C12="""",""Input Bank Name For Advance Transfer"",""Input Completed"")" +"IF(C12="""",""Input Bank Name For Advance Transfer"",""Input Completed"")" +"IF(C13="""",""Input 'TITLE' of Person Authorized to Sign FRS"",""Input Completed"")" +"IF(C13="""",""Input 'TITLE' of Person Authorized to Sign FRS"",""Input Completed"")" +"CONCATENATE(""To ENTER Data for FRS Number "",C9,"" Press Either the Regular or Continuation Sheet Button"")" +"CONCATENATE(""To ENTER Data for FRS Number "",C9,"" Press Either the Regular or Continuation Sheet Button"")" +"CONCATENATE(""To Print FRS Number "",C9,"" "")" +"CONCATENATE(""To Print FRS Number "",C9,"" "")" +"COUNTA('Supplemental Sheet Copy 1'!B15:C48,'Supplemental Sheet Copy 1'!B50:C62)" +"COUNT('Supplemental Sheet Copy 1'!E50:H62,'Supplemental Sheet Copy 1'!E15:H48,'Supplemental Sheet Copy 1'!K15:K48,'Supplemental Sheet Copy 1'!K50:K62)" +"IF(SUM(B29:B30)<1,1,2)" +"UPPER(LEFT('Start Here'!C3,6))" +"UPPER(LEFT('Start Here'!C3,6))" +"'Start Here'!C9" +"'Start Here'!C9" +"'Start Here'!C10" +"'Start Here'!C10" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE(""OF "",UPPER(TEXT('Start Here'!C11,""MMM-YY"")))" +"SUM(E17:E37)+SUM('Supplemental Sheet Copy 1'!E15:E48,'Supplemental Sheet Copy 1'!E50:E62)" +"SUM(G17:G37)+SUM('Supplemental Sheet Copy 1'!G15:H48,'Supplemental Sheet Copy 1'!G50:H62)" +"SUM(G17:G37)+SUM('Supplemental Sheet Copy 1'!G15:H48,'Supplemental Sheet Copy 1'!G50:H62)" +"SUM(E38:E42)" +"SUM(G38:G42)" +"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)" +"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)" +"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)" +"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)" +"IF(+K43+K44+K45=F43,0,IF(K43+K44+K45F43,(K43+K44+K45)-F43)))" +"IF(+K43+K44+K45=F43,0,IF(K43+K44+K45F43,(K43+K44+K45)-F43)))" +"SUM(C46:C48)" +"'Start Here'!C12" +"'Start Here'!C11" +"'Start Here'!C11" +"'Start Here'!C13" +"'Start Here'!C13" +"'Start Here'!C13" +"'Start Here'!C13" +"'Start Here'!C13" +"'Start Here'!C13" +"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")" +"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")" +"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")" +"UPPER(LEFT('Start Here'!C3,6))" +"UPPER(LEFT('Start Here'!C3,6))" +"'Start Here'!C9" +"'Start Here'!C9" +"'Start Here'!C10" +"'Start Here'!C10" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE(""OF "",UPPER(TEXT('Start Here'!C11,""MMM-YY"")))" +"'Copy 1'!B17:C17" +"'Copy 1'!B17:C17" +"'Copy 1'!D17" +"SUM(D14:D34)" +"SUM(E14:E34)+SUM('Supplemental Sheet Copy 1'!E15:E48,'Supplemental Sheet Copy 1'!E50:E62)" +"SUM(G14:G34)+SUM('Supplemental Sheet Copy 1'!G15:H48,'Supplemental Sheet Copy 1'!G50:H62)" +"SUM(G14:G34)+SUM('Supplemental Sheet Copy 1'!G15:H48,'Supplemental Sheet Copy 1'!G50:H62)" +"SUM(D35:D39)" +"SUM(G35:H39)" +"SUM(G35:H39)" +"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)" +"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)" +"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)" +"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)" +"'Copy 1'!K46" +"'Start Here'!C12" +"'Start Here'!C11" +"'Start Here'!C11" +"'Start Here'!C13" +"'Start Here'!C13" +"'Start Here'!C13" +"'Start Here'!C13" +"'Start Here'!C13" +"'Start Here'!C13" +"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")" +"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")" +"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")" +"UPPER(LEFT('Start Here'!C3,6))" +"UPPER(LEFT('Start Here'!C3,6))" +"'Start Here'!C9" +"'Start Here'!C9" +"'Start Here'!C10" +"'Start Here'!C10" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE(""OF "",UPPER(TEXT('Start Here'!C11,""MMM-YY"")))" +"'Copy 1'!B17:C17" +"'Copy 1'!B17:C17" +"'Copy 1'!D17" +"SUM(D14:D34)" +"SUM(E14:E34)+SUM('Supplemental Sheet Copy 1'!E15:E48,'Supplemental Sheet Copy 1'!E50:E62)" +"SUM(G14:G34)+SUM('Supplemental Sheet Copy 1'!G15:H48,'Supplemental Sheet Copy 1'!G50:H62)" +"SUM(G14:G34)+SUM('Supplemental Sheet Copy 1'!G15:H48,'Supplemental Sheet Copy 1'!G50:H62)" +"SUM(D35:D39)" +"SUM(G35:H39)" +"SUM(G35:H39)" +"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)" +"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)" +"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)" +"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)" +"'Copy 1'!K46" +"'Start Here'!C12" +"'Start Here'!C11" +"'Start Here'!C11" +"'Start Here'!C13" +"'Start Here'!C13" +"'Start Here'!C13" +"'Start Here'!C13" +"'Start Here'!C13" +"'Start Here'!C13" +"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")" +"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")" +"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")" +"UPPER(LEFT('Start Here'!C3,6))" +"UPPER(LEFT('Start Here'!C3,6))" +"UPPER(LEFT('Start Here'!C3,6))" +"UPPER(LEFT('Start Here'!C3,6))" +"'Start Here'!C9" +"'Start Here'!C9" +"'Start Here'!C9" +"'Start Here'!C9" +"'Start Here'!C10" +"UPPER('Start Here'!C4)" +"UPPER('Start Here'!C4)" +"UPPER('Start Here'!C4)" +"UPPER('Start Here'!C4)" +"UPPER('Start Here'!C4)" +"UPPER('Start Here'!C4)" +"UPPER('Start Here'!C4)" +"UPPER('Start Here'!C4)" +"UPPER(CONCATENATE('Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8))" +"UPPER(CONCATENATE('Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8))" +"UPPER(CONCATENATE('Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8))" +"UPPER(CONCATENATE('Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8))" +"UPPER(CONCATENATE('Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8))" +"UPPER(CONCATENATE('Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8))" +"UPPER(CONCATENATE('Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8))" +"UPPER(CONCATENATE('Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8))" +"IF('Copy 1'!D43>0.01,'Copy 1'!D43,"" "")" +"IF('Copy 1'!D43>0.01,'Copy 1'!D43,"" "")" +"IF('Copy 1'!E43>0.01,'Copy 1'!E43,"" "")" +"IF('Copy 1'!E43>0.01,'Copy 1'!E43,"" "")" +"IF('Copy 1'!E43>0.01,'Copy 1'!E43,"" "")" +"IF('Copy 1'!F43>0.01,'Copy 1'!F43,"" "")" +"IF('Copy 1'!F43>0.01,'Copy 1'!F43,"" "")" +"IF('Copy 1'!G43>0.01,'Copy 1'!G43,"" "")" +"IF('Copy 1'!G43>0.01,'Copy 1'!G43,"" "")" +"'Start Here'!C12" +"'Start Here'!C12" +"'Start Here'!C12" +"'Start Here'!C12" +"'Start Here'!C12" +"'Start Here'!C12" +"'Start Here'!C12" +"'Start Here'!C12" +"'Start Here'!C12" +"'Start Here'!C11" +"'Start Here'!C11" +"'Start Here'!C11" +"'Start Here'!C11" +"'Start Here'!C11" +"'Start Here'!C13" +"'Start Here'!C13" +"'Start Here'!C13" +"'Start Here'!C13" +"'Start Here'!C13" +"'Start Here'!C13" +"'Start Here'!C13" +"'Start Here'!C13" +"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")" +"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")" +"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")" +"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")" +"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")" +"CONCATENATE(""PAGE _1_ OF _"",'Start Here'!B31,""_ PAGES "")" +"UPPER(LEFT('Start Here'!C3,6))" +"UPPER(LEFT('Start Here'!C3,6))" +"'Start Here'!C9" +"'Start Here'!C9" +"'Start Here'!C10" +"'Start Here'!C10" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE(""OF "",UPPER(TEXT('Start Here'!C11,""MMM-YY"")))" +"'Copy 1'!B17:C17" +"'Copy 1'!B17:C17" +"'Copy 1'!C25" +"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)" +"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)" +"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)" +"CONCATENATE(""18. Adv. Not Deposited FRS "",'Start Here'!C9-1)" +"'Start Here'!C12" +"'Start Here'!C11" +"'Start Here'!C11" +"'Start Here'!C13" +"'Start Here'!C13" +"'Start Here'!C13" +"'Start Here'!C13" +"'Start Here'!C13" +"'Start Here'!C13" +"UPPER(LEFT('Start Here'!C3,6))" +"UPPER(LEFT('Start Here'!C3,6))" +"'Start Here'!C9" +"'Start Here'!C9" +"'Start Here'!C10" +"'Start Here'!C10" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE(""OF "",UPPER(TEXT('Start Here'!C11,""MMM-YY"")))" +"UPPER(LEFT('Start Here'!C3,6))" +"UPPER(LEFT('Start Here'!C3,6))" +"'Start Here'!C9" +"'Start Here'!C9" +"'Start Here'!C10" +"'Start Here'!C10" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE(""OF "",UPPER(TEXT('Start Here'!C11,""MMM-YY"")))" +"'Supplemental Sheet Copy 1'!B15:C15" +"'Supplemental Sheet Copy 1'!B15:C15" +"'Supplemental Sheet Copy 1'!E15:F48" +"'Supplemental Sheet Copy 1'!K15:K62" +"'Supplemental Sheet Copy 1'!E50:F62" +"UPPER(LEFT('Start Here'!C3,6))" +"UPPER(LEFT('Start Here'!C3,6))" +"'Start Here'!C9" +"'Start Here'!C9" +"'Start Here'!C10" +"'Start Here'!C10" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C4)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE("" "",'Start Here'!C6,"", "",'Start Here'!C7,"" "",'Start Here'!C8)" +"CONCATENATE(""OF "",UPPER(TEXT('Start Here'!C11,""MMM-YY"")))" +"'Supplemental Sheet Copy 1'!B15:C15" +"'Supplemental Sheet Copy 1'!B15:C15" +"'Supplemental Sheet Copy 1'!E15:F48" +"'Supplemental Sheet Copy 1'!K15:K62" +"'Supplemental Sheet Copy 1'!E50:F62" +"SUM(J23:J28)" +"SUM(J71:J78)" +"SUM(J79+J68+J64+J62+J57+J56+J42+J36+J29)" +"SUM(E91:E100)" +"SUM(E129:E171)" +"SUM(E175:E178)" +"SUM(E179+E172+E126+E117+E101)" +"SUM(+E179+E172+E126+E117+I101)" +"SUM(G179+G172+G126+G117+G206)" +"SUM(I179+I172+I126+I117+I101)" +"SUM(I189-I191)" +"B21" +"SUM(B21:D21)" +"SUM(G21:L21)" +"B20+B21" +"B25-B24" +"E26" +"E28-F28" +"SUM(B14,B15,B16,B17)" +"SUM(B36,B37,B38,B39,B40)" +"SUM(G29:G40)" +"C$49" +"A$8+1" +"A$13+1" +"A$15+1" +"A$16+1" +"A$17+1" +"A$18+1" +"A$19+1" +"A$21+1" +"A$22+1" +"A$23+1" +"A$24+1" +"A$25+1" +"SUM(C13:C25)" +"A$27+1" +"A$32+1" +"A$33+1" +"SUM(C32:C33)" +"A$34+1" +"A$36+1" +"A$37+1" +"A$38+1" +"A$39+1" +"A$40+1" +"A$42+1" +"A$43+1" +"A$44+1" +"SUM(C36:C44)" +"A$46+1" +"C$8+C$27-C$46" +"2026092-8265" +"SUM(B11:J11)" +"416599+37+6000+110979+44" +"SUM(B11:B19)" +"3486+7+132-42+251+30+17+214+1091+1278181+2395+119956+1092361+33832+25+7+4279+100" +"29461+5997" +"9630+147890" +"SUM(B23:B35)" +"SUM(D24:D35)" +"398314+419013-368341" +"64995+1" +"1455157-H39" +"9735667-53289" +"3077969-8112" +"SUM(B37:B46)" +"SUM(D39:D46)" +"B47+B36" +"+F16+F17" +"335381+4714082" +"+F44+F43" +"+SUM(H9:H45)" +"SUM(B14:J14)" +"1525677+48063" +"320477+3148157" +"499218" +"431668+4965" +"9824+85+76388+4314" +"SUM(B14:B28)" +"11809536+2" +"14038711+1" +"SUM(B33:B37)" +"SUM(J33:J40)" +"B29-B41" +"14468+18162+407054" +"4848+224600" +"263031+693804+663934+10000" +"-263031-187908" +"SUM(B47:B48)" +"SUM(J47:J49)" +"B50+B44" +"B52+B54" +"SUM(L52:L55)" +"12257662-50000" +"SUM(C13:AL13)" +"SUM(C12:C21)" +"SUM(AG13:AG21)" +"2181598+11313" +"400+5660" +"SUM(C25:C37)" +"SUM(C39:C45)" +"C46+C38" +"SUM(AM46+AM38)" +"C48+G48+E48+I48+K48+M48+O48+Q48+S48+U48+W48+Y48+AA48+AC48+AE48+AG48+AI48+AK48-AM48" +"SUM(B14:AJ14)" +"SUM(B14:B27)" +"4770659-2000" +"SUM(B32:B36)" +"SUM(J32:J39)" +"B28-B40" +"SUM(B46:B47)" +"SUM(J46:J48)" +"B49+B43" +"B51+B54" +"SUM(AL51:AL55)" +"B56+F56+D56+H56+J56+L56+P56+R56+T56+V56+X56+Z56+AB56+AD56+AH56+AJ56-AL56" +"'Govt Funds-RE'!L52" +"84789+209544+3066514+17252" +"-270948-694668-1534560" +"+H21+H22" +"-(31161+85363+13335+9667)+10602" +"73436+182289+256456-(182289+405767+209984+129630+139880-439+773408)" +"SUM(L9:L50)" +"448429+1050127+1681054+3794735" +"10000+1300000+1919275+4339015" +"SUM(B6:B11)" +"SUM(B12:B13)" +"SUM(B16:B23)" +"E24-E26" +"B24-B25" +"D26+1157000+5175000+((D26/D24)*18000000)" +"SUM(B28:B30)+B24" +"B14-B31-B34-B35" +"+D21+D22+D23" +"+D24+D27+D28+D29" +"SUM(D12:D13)" +"+((D9-F9)/F9)*100" +"SUM(D9:D12)" +"+((D9-F9)/F9)*100" +"-80+40" +"SUM(D9:D12)" +"+((D9-F9)/F9)*100" +"SUM(D9:D12)" +"+((D9-F9)/F9)*100" +"SUM(D9:D12)" +"+((D9-F9)/F9)*100" +"SUM(D9:D12)" +"+((D9-F9)/F9)*100" +"SUM(D9:D12)" +"+((D9-F9)/F9)*100" +"-80+40" +"SUM(D9:D12)" +"+((D9-F9)/F9)*100" +"SUM(D9:D12)" +"+((D9-F9)/F9)*100" +"SUM(D9:D12)" +"+((D9-F9)/F9)*100" +"SUM(D9:D12)" +"+L16+N16+P16+R16" +"838348.7" +"370093+1596579" +"SUM(G16:G18)" +"+J19-SUM(T19:U19)" +"+N32+P32+R32" +"90849*1.47" +"+G49-H49" +"SUM(D19,D27,D35,D43,D51)" +"SUM(H14:H16)" +"+H17-K17-L17" +"128500" +"140000" +"SUM(E17,E23,E29,E35,E41,E47,E53,E59,E65,E71)" +"+EU!J53+Agencies!H73" +"+EU!T53+Agencies!K73" +"+G86-K86-L86" +"+G13-K13-L13" +"+Agencies!G86+CERN!G13+CERN!G14+G16+G17" +"+L16+N16+P16+R16" +"838348.7" +"370093+1596579" +"SUM(G16:G18)" +"+J19-SUM(T19:U19)" +"+N32+P32+R32" +"90849*1.47" +"+G49-H49" +"SUM(D19,D27,D35,D43,D51)" +"SUM(H14:H16)" +"+H17-K17-L17" +"128500" +"140000" +"SUM(E17,E23,E29,E35,E41,E47,E53,E59,E65,E71)" +"+EU!J53+Agencies!H73" +"+EU!T53+Agencies!K73" +"+G86-K86-L86" +"+G13-K13-L13" +"+Agencies!G86+CERN!G13+CERN!G14+G16+G17" +"SUM(F2:F25)" +"SUM(G3:G25)" +"F26*2" +"SUM(F27:F28)" +"SUM(F2:F25)" +"SUM(G3:G25)" +"F26*2" +"SUM(F27:F28)" +"C4-C5" +"IF(C$4=0,""- "",C6/C$4)" +"C6-C8" +"SUM(C12:C14)" +"C9+C15" +"C16-SUM(C18:C19)" +"SUM(C20:C21)" +"SUM(C6:C10)" +"SUM(C25:C28)" +"SUM(C29:C30,C37)" +"SUM(D5,D7:D16)" +"SUM(D19:D24)" +"SUM(D27:D31)" +"SUM(D17,D25,D32:D33)" +"SUM(D34:D35)" +"D17+D25" +"SUM(D5:D7)" +"SUM(C17,C22)" +"IF(C5=0,"""",C6/C5)" +"SUM(C5,C12,C19,C26)" +"IF(E5=0,"""",E6/E5)" +"SUM(E5,E10,E15,E20,E25)" +"SUM(E5:E6)" +"SUM(E32:E34)" +"E30+E35" +"SUM(C9:C11)" +"C15" +"C17-C18" +"IF(C$17=0,""- "",C19/C$17)" +"C19-C21" +"C22+C28" +"C29-SUM(C31:C32)" +"SUM(C33:C34)" +"SUM(C40,C45)" +"IF(C9=0,"""",C10/C9)" +"SUM(C9,C16,C23,C30)" +"SUM(C9:C11)" +"C15" +"C17-C18" +"IF(C$17=0,""- "",C19/C$17)" +"C19-C21" +"C22+C28" +"C29-SUM(C31:C32)" +"SUM(C33:C34)" +"SUM(C40,C45)" +"IF(C9=0,"""",C10/C9)" +"SUM(C9,C16,C23,C30)" +"+(D5-E5)/E5" +"SUM(D5:D7)" +"+D13/D5" +"+D15/D6" +"+D17/D7" +"+D13+D15+D17" +"+D19/D8" +"SUM(D24:D27)" +"+D28/D8" +"+D31/D8" +"+D35/D8" +"SUM(C5:C7)" +"+C13/C5" +"+C15/C6" +"+C17/C7" +"+C13+C15+C17" +"+C19/C8" +"+C26/C8" +"+C19-C26" +"+C29/C8" +"+C33/C8" +"16218" +"15446.9" +"AD20" +"32182+9224" +"70859+1614" +"78585.3+1851" +"91998+2046" +"120480+1356" +"158318+772" +"189422+536" +"221219+423" +"254361+323" +"282199+268" +"728122+300+22475" +"22030" +"20745" +"20949" +"23284" +"19439" +"16718" +"15108" +"12783" +"11373" +"12499" +"11690" +"11345" +"11873" +"12156" +"12085" +"13400" +"14107" +"25164" +"SUM(C20:C22)" +"107756.4" +"113875" +"0.0994" +"124314.8" +"133112.9" +"24753" +"23252.9" +"140851" +"153615" +"174852" +"160182" +"163139730/1000" +"179391.452" +"185282" +"339597.738" +"91187" +"99806.2" +"266493" +"278049.8" +"286018" +"316105" +"337727222/1000" +"345884.499" +"362753" +"532500.625" +"435" +"632" +"-865" +"-1182" +"-1083" +"-579" +"-869" +"-970" +"-396" +"-416" +"12064-81" +"116735" +"123691" +"460291" +"0.0904" +"0.0881" +"0.063294" +"0.062599" +"0.061025" +"0.061" +"0.060629" +"0.060526" +"0.061342" +"0.061798" +"47" +"50" +"57" +"55" +"58" +"62" +"70" +"72" +"2991.2" +"3941" +"14185" +"14852.1" +"15453" +"16134" +"16581" +"17055" +"17629" +"18024-802" +"17875.5" +"18371+266" +"18791+253" +"19687+184" +"20827.2" +"3454" +"4480.3" +"956" +"953" +"1025.9" +"1024.6" +"1025.4" +"1025" +"1026.9" +"1023.1" +"1020.6" +"1019.4" +"3.13" +"4.14" +"12.85" +"13.37" +"13.95" +"14.59" +"14.94" +"15.44" +"16.02" +"AL20" +"SUM(AK24:AL24)" +"AK25" +"C4-C5" +"IF(C$4=0,""- "",C6/C$4)" +"C6-C8" +"SUM(C12:C14)" +"C9+C15" +"C16-SUM(C18:C19)" +"SUM(C20:C21)" +"SUM(C6:C10)" +"SUM(C25:C28)" +"SUM(C29:C30,C37)" +"SUM(D5,D7:D16)" +"SUM(D19:D24)" +"SUM(D27:D31)" +"SUM(D17,D25,D32:D33)" +"SUM(D34:D35)" +"D17+D25" +"SUM(D5:D7)" +"SUM(C17,C22)" +"IF(C5=0,"""",C6/C5)" +"SUM(C5,C12,C19,C26)" +"IF(E5=0,"""",E6/E5)" +"SUM(E5,E10,E15,E20,E25)" +"SUM(E5:E6)" +"SUM(E32:E34)" +"E30+E35" +"(BRADLEY!C3+BUTLER!C3+KENT!C3+LANDMARK!C3+MEMORIAL!C3+MIRIAM!C3+NEWPORT!C3+RIH!C3+RWMC!C3+S.COUNTY!C3+ST.JOE!C3+WESTERLY!C3+'W&I'!C3)/$F$29" +"(BUTLER!C3+KENT!C3+'W&I'!C3)/ALL!$F$29" +"(BRADLEY!C3+MIRIAM!C3+NEWPORT!C3+RIH!C3)/ALL!$F$29" +"C15-C13" +"18094+3707" +"18426+3915" +"21544+4241" +"23899+5182" +"47295+454" +"40727+1120" +"1775+342" +"3779+750" +"5128+748" +"9796+782" +"10725-6111" +"2775+1230" +"C15-C13" +"27418+4302" +"28912+5024" +"26355.4+5425.7" +"26698.6+5635.5" +"44210+518" +"44014+344" +"1172-36" +"2273-4" +"2345-47" +"29780-8336" +"31891-8948" +"36916-9465" +"C15-C13" +"68436+12853" +"70983.1+13699.6" +"77259.3+16802.1" +"86011.6+18949.3" +"1795.5+8332.6" +"3345+12796" +"4968.2+8510" +"2983.3+7059" +"16128.8-3653.5" +"17627-8280" +"13136.6-6556.4" +"11679.7-5335.4" +"C15-C13" +"42264" +"79228.5-11.1-286.4" +"95116.2+1968.1-113.4-232.7" +"91204-8" +"93475.1+23.9" +"C15-C20" +"C21+C22" +"7482-2" +"2387-40" +"3204.6-61.4" +"1822.8-77.8" +"8332.6+8181.9+3804.9+251.4+220.2" +"12796.4+3486.5+261.8+252.6" +"8510+2745.8+270.9+278.5" +"7059+3602.9+150+307.8" +"7758+741" +"7054+543" +"6349+335" +"C15-C13" +"62445.1+13558" +"64338.4+14353.1" +"66848.2+15318.1" +"71132.6+17212.7" +"123191+33204" +"55971+33204" +"C15-C13" +"60820+12073" +"61873+13119" +"69649+14360" +"82076+18225" +"13633+32860" +"34566+15475" +"31627+18746" +"135261+84335" +"91579+84335" +"C15-C13" +"25711+3244" +"26065.7+3167.4" +"28902.5+3731.6" +"31185.4+4958.8" +"76610+77107" +"58608+85041" +"51832+80176" +"767054+30214" +"432724+30214" +"C15-C13" +"189697+39358" +"193225+43465" +"207851+46959" +"232712+52484" +"355520+29266" +"348902+32485" +"285028+31184" +"6568+5147" +"1865+4963" +"557+1270" +"309+1188" +"C15-C13" +"2773+7594" +"2395+7841" +"450+5255" +"731+5486" +"C15-C13" +"1202+437" +"1084+352" +"6063+5428" +"6726+4637" +"6396+3623" +"11135+2634" +"1589+21281" +"C15-C13" +"60572+13427" +"5428+18405+127" +"4638+14500+122" +"3624+11412+443" +"C15-C13" +"38590-2989" +"1632+984" +"1261+409" +"13060+74" +"C15-C13" +"87809.7+18363.9" +"91240.8+18821.2" +"98711.6+22014.3" +"106891.5+26099.5" +"54153+4989" +"50504+4235" +"5771+602" +"8127+538" +"9783+661" +"+B7+B8" +"+B11*B9" +"+B9+B12" +"B4*B14" +"+B15*(1+B19)" +"+B21/B4" +"+B21/12" +"PMT(B28,B27,-1*B26,0,0)" +"+B19*B15/B4" +"+B30-B29" +"+C5*35" +"+C5/C8" +"$C12/$C$5" +"$C12*(1+$F12)/$C$5" +"$C12/$C$8" +"$C12*(1+$F12)/$C$8" +"$J12/12" +"$K12/12" +"+SUM(H12:H27)" +"SUM(C12:C35)*0.9" +"C37+SUMPRODUCT(C12:C35,F12:F35)" +"+H29+SUM(H31:H35)" +"SUM(C43:C55)" +"$F59/$C$5" +"$F59/$C$8" +"$C$57" +"H$57" +"+K74/12" +"$F$59" +"I$59" +"F74-F75" +"C$37" +"H$37" +"($F$37+$F$39)*$C$67" +"(I$37+I$39)*$C$67" +"F79-F78" +"PMT($C$69,$C$65,-1*F$76,0,0)" +"NPV($C$69,IF($C$65<1,0,F$80),IF($C$65<2,0,F$80),IF($C$65<3,0,F$80),IF($C$65<4,0,F$80),IF($C$65<5,0,F$80),IF($C$65<6,0,F$80),IF($C$65<7,0,F$80),IF($C$65<8,0,F$80),IF($C$65<9,0,F$80),IF($C$65<10,0,F$80),IF($C$65<11,0,$F$80))-$F$76" +"(F$90+F$91)/$C$67" +"(F$92-F39)/F$91-1" +"AC6" +"AE6" +"IF(ISBLANK(M9),0,IF(ISTEXT(M9),IF(K9=450,1,IF(K9=451,2,3))))" +"IF(K9=450,AE9*(1/3),IF(K9=451,AE9*(2/3),AE9))" +"IF(M9=""A"",12,IF(M9=""A-"",11.01,IF(M9=""B+"",9.99,IF(M9=""B"",9,IF(M9=""B-"",8.01,IF(M9=""C+"",6.99,IF(M9=""C"",6,IF(M9=""C-"",5.01,0))))))))" +"IF(ISBLANK(M52),0,IF(ISTEXT(M52),IF(H52=1,1,IF(H52=2,2,3))))" +"IF(H52=1,AE52*(1/3),IF(H52=2,AE52*(2/3),AE52))" +"AC61" +"AE61" +"SUM(AC6:AC61)" +"AD62/AC62" +"+Financial!A1" +"(C8/B8)" +"+C9/B9" +"SUM(B8:B10)" +"(C18-B18)" +"SUM(B16:B22)" +"+B11-B23" +"+B29" +"C29+C30" +"29+1120" +"+B33" +"+B38+B34" +"SUM(C4:C7)" +"123000/9" +"D3*0.249" +"SUM(C13:C17)" +"SUM(C19:C24)" +"SUM(B3:B29)" +"SUM(B30:B31)" +"+C8-C9" +"SUM(E9:E16)" +"SUM(C21:C51)" +"SUM(E18:E50)" +"+C52" +"1195873.58+37485.6" +"SUM(C54:C94)" +"+E54-E94" +"138365731.16-420" +"SUM(C10:C13)" +"+E7-E13" +"11458516.95+10494921.83+123893690.24+68161656.87-2500764.62-10387693.92-123444706.67-175776.95-20300-74116.6+11668143.92-283801684.41+2678789.56+183826772.13" +"313162.09-1838244.33+183707550.18+139191.88+4400+31272.9+6111+1500+57.83+13077.2-10529.6-99572.9+110102.5-20746.03+415001.33+3837166.81-235726.95" +"SUM(C11:C12)" +"SUM(E7:E14)" +"100000+360000+100000+100" +"30024636.31+410486.83+2058400-560100" +"SUM(D10:D17)" +"128839270.88+29173723.33+15379769.06" +"224765.17+2488574.29+1490180.46+7335130.64+1097997.69+2710135.92" +"SUM(D21:D26)" +"+F18-F27" +"5462233.13+1131548.05+5827984.23+1119812.33" +"+F29-F31" +"SUM(C6:C16)" +"SUM(C6:C15)" +"B4*52/12" +"SUM(B4:B29)" +"B4*52/12" +"SUM(B4:B17)" +"B4*52/12" +"SUM(B4:B19)" +"B4*52/12" +"SUM(C4:C44)" +"B4*52/12" +"SUM(B4:B29)" +"Income!$C$30" +"B7*52/12" +"Priorities!$C$18" +"Formal!$C$20" +"Everyday!$C$45" +"Occasional!$C$30" +"SUM(B7:B11)" +"SUM(C8:C11)" +"B5-B12" +"Secured!A17" +"Unsecured!A16" +"Income!$C$4" +"Income!$C$5" +"Income!$C$15" +"Income!$C$7" +"Income!$C$8+Income!C9+Income!C10+Income!C12+Income!C13+Income!C18+Income!C19" +"Income!$C$21+Income!C22+Income!C24+Income!C25+Income!C27+Income!C28+Income!C17" +"SUM(C7:C12)" +"Priorities!$C$4" +"Priorities!$C$7" +"Priorities!$C$6" +"Secured!B7" +"Secured!C7" +"Priorities!$C$5" +"Formal!$C$8" +"Formal!$C$6+Formal!$C$7" +"Priorities!$C$16" +"Priorities!$C$9" +"Priorities!$C$13" +"Priorities!$C$12" +"Priorities!$C$10" +"Formal!$C$12+Formal!$C$13" +"Unsecured!B6" +"Unsecured!C6" +"Everyday!$C$4+Everyday!$C$5+Everyday!$C$6+Everyday!$C$7+Everyday!C20+Everyday!C21+Everyday!C22+Everyday!C23+Everyday!C24+Everyday!C26+Everyday!C27+Everyday!C39+Everyday!C40+Everyday!C43" +"Everyday!$C$9+Everyday!$C$10+Everyday!$C$11+Everyday!$C$12+Everyday!$C$13+Everyday!$C$14+Everyday!$C$15+Everyday!$C$16" +"Everyday!$C$18" +"Formal!$C$15+Everyday!C30+Everyday!C31" +"Formal!$C$9+Formal!$C$10+Everyday!C28+Occasional!C19+Occasional!C20+Occasional!C21" +"Occasional!$C$12+Occasional!C13+Occasional!C14" +"Occasional!$C$22" +"Everyday!$C$32+Everyday!C33+Everyday!C34+Everyday!C35+Everyday!C41" +"Occasional!$C$24+Occasional!C27+Occasional!C28" +"SUM(G18:G35)" +"Formal!$C$16+Formal!$C$17" +"Occasional!$C$4+Occasional!C5+Occasional!C6+Occasional!C8+Occasional!C16+Occasional!C10+Occasional!C9+Occasional!C18+Occasional!C24+Occasional!C25" +"Everyday!$C$37" +"SUM(C16:C39)" +"C13-C40" +"Income!$E$4" +"Income!$E$5" +"Income!$E$15" +"Income!$E$7" +"Income!$E$8+Income!E9+Income!E10+Income!E12+Income!E13+Income!E18+Income!E19" +"Income!$E$21+Income!E22+Income!E24+Income!E25+Income!E27+Income!E28" +"SUM(C7:C12)" +"Priorities!$E$4" +"Priorities!$E$7" +"Priorities!$E$6" +"Secured!B7" +"Secured!E7" +"Priorities!$E$5" +"Formal!$E$8" +"Formal!$E$6+Formal!$E$7" +"Priorities!$E$16" +"Priorities!$E$9" +"Priorities!$E$13" +"Priorities!$E$12" +"Priorities!$E$10" +"Formal!$E$12++Formal!$E$13" +"Unsecured!B6" +"Unsecured!E6" +"Everyday!$E$4+Everyday!$E$5+Everyday!$E$6+Everyday!$E$7+Everyday!E20+Everyday!E21+Everyday!E22+Everyday!E23+Everyday!E24+Everyday!E26+Everyday!E27+Everyday!E39+Everyday!E40+Everyday!E43" +"Everyday!$E$9+Everyday!$E$10+Everyday!$E$11+Everyday!$E$12+Everyday!$E$13+Everyday!$E$14+Everyday!$E$15+Everyday!$E$16" +"Everyday!$E$18" +"Formal!$E$15+Everyday!E30+Everyday!E31" +"Formal!$E$9+Formal!$C$10+Everyday!E28+Occasional!E19+Occasional!EE20+Occasional!E21" +"Occasional!$E$12+Occasional!E13+Occasional!E14" +"Occasional!$E$22" +"Everyday!$E$32+Everyday!E33+Everyday!E34+Everyday!E35+Everyday!E41" +"Occasional!$E$24+Occasional!E25+Occasional!E27+Occasional!E28" +"SUM(G18:G35)" +"Formal!$E$16+Formal!$E$17" +"Occasional!$E$4+Occasional!E5+Occasional!E6+Occasional!E8+Occasional!E16+Occasional!E10+Occasional!E9+Occasional!E18+Occasional!E24+Occasional!E25" +"Everyday!$E$37" +"SUM(C16:C39)" +"C13-C40" +"SUM(G14:G20)" +"+G37+G29+G21" +"SUM(B6:B121)" +"'Table G.2'!B6" +"IF(B7>0,C7/B7,0)" +"SUM(B7:B11)" +"SUM(B14:B19)" +"SUM(B5,B12,B20)" +"SUM(C12,C20)" +"SUM(C6:V6)" +"SUM(B6,B7,B8,B10)" +"SUM(B13:B18)" +"SUM(B11,B19)" +"44394.3+6741.4" +"40348.1+6741.4" +"+B16-B17" +"+B18/B16" +"+B18/B17" +"SUM(B6:B11)" +"SUM(B8:B9)" +"SUM(B10:B14)" +"SUM(B15:B29)" +"SUM(B30:B33)" +"B6" +"B8/B$36*100" +"F10-I10" +"128310.72+158872.09" +"F50+F52-I50" +"SUM(F176:F181)" +"F191+F193" +"SUM(F211:F213)" +"F250+F249-I249" +"F273-H273" +"F283-I280" +"F304-I299" +"SUM(F299:F303)" +"F367-H357" +"SUM(F357:F366)" +"IF(OR((H21=""Failed""),(H108=""Failed""),(H120=""Failed""),(H126=""Failed""),(H157=""Failed""),(H158=""Failed""),(H208=""Failed""),(H244=""Failed""),(H253=""Failed""),(I369=""Failed""),([1]st!N23=""Failed""),([1]st!N52=""Failed"")),""Validation failed - see message(s) below"",""Validation passed"")" +"IF(OR((H21=""Failed""),(H108=""Failed""),(H120=""Failed""),(H126=""Failed""),(H157=""Failed""),(H158=""Failed""),(H208=""Failed""),(H244=""Failed""),(H253=""Failed""),(I369=""Failed""),([1]st!N23=""Failed""),([1]st!N52=""Failed"")),""Validation failed - see message(s) below"",""Validation passed"")" +"IF(OR((H21=""Failed""),(H108=""Failed""),(H120=""Failed""),(H126=""Failed""),(H157=""Failed""),(H158=""Failed""),(H208=""Failed""),(H244=""Failed""),(H253=""Failed""),(I369=""Failed""),([1]st!N23=""Failed""),([1]st!N52=""Failed"")),""Validation failed - see message(s) below"",""Validation passed"")" +"IF(OR((H21=""Failed""),(H108=""Failed""),(H120=""Failed""),(H126=""Failed""),(H157=""Failed""),(H158=""Failed""),(H208=""Failed""),(H244=""Failed""),(H253=""Failed""),(I369=""Failed""),([1]st!N23=""Failed""),([1]st!N52=""Failed"")),""Validation failed - see message(s) below"",""Validation passed"")" +"IF(OR((H21=""Failed""),(H108=""Failed""),(H120=""Failed""),(H126=""Failed""),(H157=""Failed""),(H158=""Failed""),(H208=""Failed""),(H244=""Failed""),(H253=""Failed""),(I369=""Failed""),([1]st!N23=""Failed""),([1]st!N52=""Failed"")),""Validation failed - see message(s) below"",""Validation passed"")" +"IF(OR((H21=""Failed""),(H108=""Failed""),(H120=""Failed""),(H126=""Failed""),(H157=""Failed""),(H158=""Failed""),(H208=""Failed""),(H244=""Failed""),(H253=""Failed""),(I369=""Failed""),([1]st!N23=""Failed""),([1]st!N52=""Failed"")),""Validation failed - see message(s) below"",""Validation passed"")" +"B68" +"B77" +"B83" +"B90" +"B92" +"SUM(B11:B15)" +"SUM(B19:B22)" +"B16-B23+B25" +"SUM(B27:B31)" +"B33" +"E11" +"P7+P8*B10/(E11-B10)+P9*(B10/(E11-B10))^2" +"E11-B10" +"B12/E12" +"P12+P13*B10/(E11-B10)+P14*(B10/(E11-B10))^2" +"C15*$B$8" +"$P$7+$P$8*O18+$P$9*(O18)^2" +"$P$12+$P$13*O18+$P$14*(O18)^2" +"P18*(1-$B$5)*U18+Q18*V18" +"$R$3-T18" +"$R$3" +"S18/$T$18" +"T18/$R$3" +"C15*$B$7" +"$R$3/(1+O19)" +"$B$6" +"C18-C19-C20" +"$B$10*$B$11" +"C21-C22" +"$B$5*C23" +"C25/$B$13" +"C25/$B$12" +"S18" +"(($C$38-P32*P18)*(1-$B$5))/Q18" +"P32+Q32" +"T18/E$12" +"Q32/$E$12-S32" +"(T32*$E$12)" +"C15*($B$8-$B$7)/(C21)" +"C21/C23" +"C33*C34" +"B6/(B8-B7)" +"(C20+C22*(1-$B$5))/($B$8-$B$7)" +"C21*C16+E21*E16+G21*G16" +"(C25*C16+E25*E16+G25*G16)" +"(C31*C16+E31*E16+G31*G16)" +"((C25-C39)^2*C16+(E25-C39)^2*E16+(G25-C39)^2*G16)^0.5" +"C41/C39" +"((C31-C40)^2*C16+(E31-C40)^2*E16+(G31-C40)^2*G16)^0.5" +"NORMDIST(0,C40,C42,TRUE)" +"C39/$F$13" +"B10" +"D46+B49" +"$B$11*(1-B5)" +"B49/B50" +"$F$13" +"D46/B50" +"B54*C54+D54*E54" +"1-A7" +"A7/B7" +"E31" +"A7*E7*(1-$B$14)+F7*B7" +"C7" +"$B$26*(1+(1-$B$14)*A31)" +"C31+B31*(D31)" +"C31" +"C7" +"E7" +"G40" +"G8/G9" +"-G37" +"G40" +"G14/G15" +"SUM(G22:G28)" +"G29-G40" +"G29" +"A15+1" +"+H17+G17" +"+I17+K17+L17" +"+D17-N17" +"SUM(D17:D22)" +"SUM(D27:D29)" +"+N28+N27" +"SUM(D9:D12)" +"+D19+F19+H19+J19" +"+M19-N19" +"SUM(D19:D30)" +"SUM(G8:G19)" +"SUM(G23:G37)" +"SUM(G5+G20-G38)" +"SUM(E2:E25)" +"SUM(D2:D24)" +"B31-C31-D31" +"B31+F31" +"C31+D31+G31+H31" +"E31+I31" +"B31+B34+B37+B40+B44" +"F14+F13" +"F19+F18+F17" +"I10+I11-I12-I13-I14-I15" +"I22+I23-I24" +"F12-F16-F20-F21+F23+F24+F25+F26" +"F29-F31-F32" +"C38+D38+E38" +"SUM(H34:H39)" +"IF(F54>0,(F54+F55)/F54,0)" +"IF((F52+F53)>0,F50/(F52+F53),0)" +"IF((F52+F53+F54)>0,F50/(F52+F53+F54),0)" +"IF(F12>0,F21/F12,0)" +"SUM(C38:C49)" +"IF(F12>0,F20/F12,0)" +"IF(F12>0,F16/F12,0)" +"IF(F8>0,F12/F8,0)" +"C50-C52-C53-C54" +"(SUM(AF13:AF40)+SUM(AL11:AL40))-AF11" +"((SUM(AR13:AR40)+SUM(BA11:BA40))-BA20)-AR11" +"SUM(C13:C40)+SUM(K11:K40)-(C11)" +"SUM(S13:S40)+SUM(Z11:Z40)-S11" +"ROUND(SUM(F5:Q5),0)" +"ROUND($E5*F5,0)" +"SUM(S5:AD5)" +"ROUND(SUMIF($D5:$D25,1,F5:F25),0)" +"SUMIF($D5:$D25,1,S5:S25)" +"ROUND(SUMIF($D5:$D25,2,F5:F25),0)" +"SUMIF($D5:$D25,2,S5:S25)" +"SUM(F27:F28)" +"ROUND(SUM(G6:R6),0)" +"ROUND(SUM(G6:G11),0)" +"ROUND(SUM(G16:G39),0)" +"G12+G40+G50" +"ROUND(SUM(F4:Q4),0)" +"ROUND(SUM(F4:F29),0)" +"ROUND(SUM(F4:Q4),0)" +"ROUND(SUM(F4:F29),0)" +"ROUND(SUM(G4:R4),0)" +"ROUND(SUM(G4:G29),0)" +"ROUND(SUM(G4:R4),0)" +"ROUND(SUM(G4:G29),0)" +"ROUND(SUM(E4:P4),0)" +"ROUND(SUM(E4:E29),0)" +"Grants!S27" +"SUM(B8:B9)" +"Eq!G12" +"Eq!G40" +"Eq!G50" +"SUM(B13:B15)" +"Mat!F30" +"ODC!F30" +"'Tr-out'!G30" +"'Tr-inside'!G30" +"'Sub-Contr'!E30" +"B16+B18+B20+B25+B27" +"B10+B29" +"SUM(B31:M31)" +"ROUND(B31*$B$3/100/2,0)*2" +"B31+B33" +"SUM('Total-1'!$B8:'Total-1'!B8)" +"SUM('Total-1'!$B9:'Total-1'!B9)" +"D6+D9" +"SUM('Total-1'!$B10:'Total-1'!B10)" +"SUM('Total-1'!$B16:'Total-1'!B16)" +"SUM('Total-1'!$B20:'Total-1'!B20)" +"SUM('Total-1'!$B24:'Total-1'!B24)" +"SUM('Total-1'!$B25:'Total-1'!B25)" +"SUM('Total-1'!$B27:'Total-1'!B27)" +"D15+D18+D21+D31+D34" +"SUM('Total-1'!$B29:'Total-1'!B29)" +"D12+D37" +"SUM('Total-1'!$B31:'Total-1'!B31)" +"SUM('Total-1'!$B33:'Total-1'!B33)" +"SUM('Total-1'!$B35:'Total-1'!B35)" +"INDEX('Total-2'!C13:O13,1,D4)" +"INDEX('Total-2'!D38:O38,1,D4)" +"SUM(D6:D8)" +"SUM(D14:D21)" +"D22+D33" +"D11+D35" +"D9+D37" +"D39-D40" +"SUM(D44:D53)" +"D41-D54" +"(G4-B4)/G4*100" +"(C4-B4)/C4*100" +"(E4-D4)/D4*100" +"(G6-B6)/B6*100" +"(L15-B15)/L15*100" +"(M15-C15)/C15*100" +"(F6-B6)/B6*100" +"(C6-B6)/B6*100" +"(D6-C6)/D6*100" +"(F8-B8)/F8*100" +"(G53-B53)/B53*100" +"SUM(D14:D31)" +"SUM(D14:D30)" +"SUM(D14:D31)" +"SUM(D14:D30)" +"SUM(D5:D21)" +"SUM(D5:D20)" +"$E10/$E$36* 100" +"$F10^ 2" +"SUM($D$10:$D$33)" +"SUM($E$10:$E$33)" +"SUM($F$10:$F$33)" +"SUM($G$10:$G$33)" +"1 * $E10" +"$F10/$F$36* 100" +"$G10^ 2" +"0.5 *$E18" +"SUM($D$10:$D$33)" +"SUM($E$10:$E$33)" +"SUM($F$10:$F$33)" +"SUM($G$10:$G$33)" +"SUM($H$10:$H$33)" +"Instructions!H9" +"Instructions!H9" +"Instructions!H9" +"Instructions!H9" +"Instructions!H9" +"Instructions!H9" +"Instructions!H9" +"Instructions!H8" +"$B$4-1" +"$B$4-2" +"$B$4-3" +"$B$4-4" +"$B$4-5" +"$B$4-6" +"SUM(B9:B15)" +"SUM(B16:B24)" +"SUM(B39:B43)" +"SUM(B38:B43)" +"SUM(B47:B54)" +"B45+B55" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B4" +"B6+B7" +"B8+SUM(B9:B17)" +"B22+SUM(B23:B25)" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B4" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B4" +"'Data Balance Sheet'!A7" +"IF('Data Balance Sheet'!B$25=0,"""",'Data Balance Sheet'!B9/'Data Balance Sheet'!B$25*100)" +"IF('Data Balance Sheet'!G$25=0,"""",'Data Balance Sheet'!G19/'Data Balance Sheet'!G$25*-100)" +"IF('Data Balance Sheet'!B$56=0,"""",'Data Balance Sheet'!B29/'Data Balance Sheet'!B$56*100)" +"'Data Balance Sheet'!A6" +"B4" +"B59-1" +"'Data Balance Sheet'!A8" +"IF(INDIRECT(ADDRESS(9,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B9/INDIRECT(ADDRESS(9,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(10,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B10/INDIRECT(ADDRESS(10,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(11,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B11/INDIRECT(ADDRESS(11,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(12,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B12/INDIRECT(ADDRESS(12,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(13,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B13/INDIRECT(ADDRESS(13,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(14,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B14/INDIRECT(ADDRESS(14,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(15,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B15/INDIRECT(ADDRESS(15,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(16,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B16/INDIRECT(ADDRESS(16,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(17,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B17/INDIRECT(ADDRESS(17,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(18,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B18/INDIRECT(ADDRESS(18,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(19,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B19/INDIRECT(ADDRESS(19,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(20,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B20/INDIRECT(ADDRESS(20,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(21,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B21/INDIRECT(ADDRESS(21,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(22,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B22/INDIRECT(ADDRESS(22,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(23,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B23/INDIRECT(ADDRESS(23,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(24,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B24/INDIRECT(ADDRESS(24,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(25,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B25/INDIRECT(ADDRESS(25,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(29,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B29/INDIRECT(ADDRESS(29,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(30,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B30/INDIRECT(ADDRESS(30,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(31,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B31/INDIRECT(ADDRESS(31,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(32,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B32/INDIRECT(ADDRESS(32,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(33,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B33/INDIRECT(ADDRESS(33,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(34,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B34/INDIRECT(ADDRESS(34,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(35,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B35/INDIRECT(ADDRESS(35,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(36,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B36/INDIRECT(ADDRESS(36,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(37,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B37/INDIRECT(ADDRESS(37,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(38,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B38/INDIRECT(ADDRESS(38,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(39,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B39/INDIRECT(ADDRESS(39,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(40,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B40/INDIRECT(ADDRESS(40,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(41,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B41/INDIRECT(ADDRESS(41,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(42,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B42/INDIRECT(ADDRESS(42,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(43,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B43/INDIRECT(ADDRESS(43,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(44,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B44/INDIRECT(ADDRESS(44,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(45,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B45/INDIRECT(ADDRESS(45,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(46,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B46/INDIRECT(ADDRESS(46,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(47,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B47/INDIRECT(ADDRESS(47,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(48,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B48/INDIRECT(ADDRESS(48,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(49,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B49/INDIRECT(ADDRESS(49,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(50,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B50/INDIRECT(ADDRESS(50,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(51,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B51/INDIRECT(ADDRESS(51,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(52,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B52/INDIRECT(ADDRESS(52,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(53,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B53/INDIRECT(ADDRESS(53,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(55,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B55/INDIRECT(ADDRESS(55,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(56,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B56/INDIRECT(ADDRESS(56,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"'Data Balance Sheet'!B3" +"'Data Balance Sheet'!B3" +"'Data Balance Sheet'!B3" +"'Data Balance Sheet'!B3" +"'Data Balance Sheet'!B3" +"'Data Balance Sheet'!B3" +"'Data Balance Sheet'!B3" +"'Data Income Statement'!A6" +"IF('Data Income Statement'!B$6=0,"""",'Data Income Statement'!B6/'Data Income Statement'!B$6*100)" +"B4" +"B36-1" +"'Data Income Statement'!A6" +"IF(INDIRECT(ADDRESS(6,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B6/INDIRECT(ADDRESS(6,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(7,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B7/INDIRECT(ADDRESS(7,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(8,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B8/INDIRECT(ADDRESS(8,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(9,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B9/INDIRECT(ADDRESS(9,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(10,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B10/INDIRECT(ADDRESS(10,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(11,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B11/INDIRECT(ADDRESS(11,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(12,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B12/INDIRECT(ADDRESS(12,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(13,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B13/INDIRECT(ADDRESS(13,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(14,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B14/INDIRECT(ADDRESS(14,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(15,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B15/INDIRECT(ADDRESS(15,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(16,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B16/INDIRECT(ADDRESS(16,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(17,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B17/INDIRECT(ADDRESS(17,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(18,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B18/INDIRECT(ADDRESS(18,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(19,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B19/INDIRECT(ADDRESS(19,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(20,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B20/INDIRECT(ADDRESS(20,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(21,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B21/INDIRECT(ADDRESS(21,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(22,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B22/INDIRECT(ADDRESS(22,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(23,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B23/INDIRECT(ADDRESS(23,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(24,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B24/INDIRECT(ADDRESS(24,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(25,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B25/INDIRECT(ADDRESS(25,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(26,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B26/INDIRECT(ADDRESS(26,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(27,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B27/INDIRECT(ADDRESS(27,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(28,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B28/INDIRECT(ADDRESS(28,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(29,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B29/INDIRECT(ADDRESS(29,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(30,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B30/INDIRECT(ADDRESS(30,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(32,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B32/INDIRECT(ADDRESS(32,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"'Data Balance Sheet'!B3" +"'Data Balance Sheet'!B3" +"'Data Balance Sheet'!B3" +"'Data Balance Sheet'!B3" +"'Data Balance Sheet'!B3" +"'Data Balance Sheet'!B3" +"'Data Balance Sheet'!B3" +"'Data Balance Sheet'!B4" +"IF('Data Balance Sheet'!B38=0,"""",'Data Balance Sheet'!B16/'Data Balance Sheet'!B38)" +"IF('Data Balance Sheet'!B38=0,"""",('Data Balance Sheet'!B9+'Data Balance Sheet'!B10+'Data Balance Sheet'!B11)/'Data Balance Sheet'!B38)" +"'Data Balance Sheet'!B4" +"IF('Data Income Statement'!B6/365=0,"""",IF(Instructions!$H$7=1,(('Data Balance Sheet'!B11+'Data Balance Sheet'!B11)/2)/('Data Income Statement'!B6/365),(('Data Balance Sheet'!B11+'Data Balance Sheet'!C11)/2)/('Data Income Statement'!B6/365)))" +"IF('Data Income Statement'!C6/365=0,"""",IF(Instructions!$H$7=2,(('Data Balance Sheet'!C11+'Data Balance Sheet'!C11)/2)/('Data Income Statement'!C6/365),(('Data Balance Sheet'!C11+'Data Balance Sheet'!D11)/2)/('Data Income Statement'!C6/365)))" +"IF('Data Income Statement'!D6/365=0,"""",IF(Instructions!$H$7=3,(('Data Balance Sheet'!D11+'Data Balance Sheet'!D11)/2)/('Data Income Statement'!D6/365),(('Data Balance Sheet'!D11+'Data Balance Sheet'!E11)/2)/('Data Income Statement'!D6/365)))" +"IF('Data Income Statement'!E6/365=0,"""",IF(Instructions!$H$7=4,(('Data Balance Sheet'!E11+'Data Balance Sheet'!E11)/2)/('Data Income Statement'!E6/365),(('Data Balance Sheet'!E11+'Data Balance Sheet'!F11)/2)/('Data Income Statement'!E6/365)))" +"IF('Data Income Statement'!F6/365=0,"""",IF(Instructions!$H$7=5,(('Data Balance Sheet'!F11+'Data Balance Sheet'!F11)/2)/('Data Income Statement'!F6/365),(('Data Balance Sheet'!F11+'Data Balance Sheet'!G11)/2)/('Data Income Statement'!F6/365)))" +"IF('Data Income Statement'!G6/365=0,"""",IF(Instructions!$H$7=6,(('Data Balance Sheet'!G11+'Data Balance Sheet'!G11)/2)/('Data Income Statement'!G6/365),(('Data Balance Sheet'!G11+'Data Balance Sheet'!H11)/2)/('Data Income Statement'!G6/365)))" +"IF('Data Income Statement'!H6/365=0,"""",IF(Instructions!$H$7=7,(('Data Balance Sheet'!H11+'Data Balance Sheet'!H11)/2)/('Data Income Statement'!H6/365),(('Data Balance Sheet'!H11+'Data Balance Sheet'!I11)/2)/('Data Income Statement'!H6/365)))" +"IF('Data Income Statement'!B7/365=0,"""",IF(Instructions!$H$7=1,(('Data Balance Sheet'!B12+'Data Balance Sheet'!B12)/2)/(-'Data Income Statement'!B7/365),(('Data Balance Sheet'!B12+'Data Balance Sheet'!C12)/2)/(-'Data Income Statement'!B7/365)))" +"IF('Data Income Statement'!C7/365=0,"""",IF(Instructions!$H$7=2,(('Data Balance Sheet'!C12+'Data Balance Sheet'!C12)/2)/(-'Data Income Statement'!C7/365),(('Data Balance Sheet'!C12+'Data Balance Sheet'!D12)/2)/(-'Data Income Statement'!C7/365)))" +"IF('Data Income Statement'!D7/365=0,"""",IF(Instructions!$H$7=3,(('Data Balance Sheet'!D12+'Data Balance Sheet'!D12)/2)/(-'Data Income Statement'!D7/365),(('Data Balance Sheet'!D12+'Data Balance Sheet'!E12)/2)/(-'Data Income Statement'!D7/365)))" +"IF('Data Income Statement'!E7/365=0,"""",IF(Instructions!$H$7=4,(('Data Balance Sheet'!E12+'Data Balance Sheet'!E12)/2)/(-'Data Income Statement'!E7/365),(('Data Balance Sheet'!E12+'Data Balance Sheet'!F12)/2)/(-'Data Income Statement'!E7/365)))" +"IF('Data Income Statement'!F7/365=0,"""",IF(Instructions!$H$7=5,(('Data Balance Sheet'!F12+'Data Balance Sheet'!F12)/2)/(-'Data Income Statement'!F7/365),(('Data Balance Sheet'!F12+'Data Balance Sheet'!G12)/2)/(-'Data Income Statement'!F7/365)))" +"IF('Data Income Statement'!G7/365=0,"""",IF(Instructions!$H$7=6,(('Data Balance Sheet'!G12+'Data Balance Sheet'!G12)/2)/(-'Data Income Statement'!G7/365),(('Data Balance Sheet'!G12+'Data Balance Sheet'!H12)/2)/(-'Data Income Statement'!G7/365)))" +"IF('Data Income Statement'!H7/365=0,"""",IF(Instructions!$H$7=7,(('Data Balance Sheet'!H12+'Data Balance Sheet'!H12)/2)/(-'Data Income Statement'!H7/365),(('Data Balance Sheet'!H12+'Data Balance Sheet'!I12)/2)/(-'Data Income Statement'!H7/365)))" +"IF(ISERROR(B27+B28),"""",B27+B28)" +"'Data Balance Sheet'!H4" +"H27+H28" +"'Data Balance Sheet'!B4" +"IF('Data Balance Sheet'!B55=0,"""",'Data Balance Sheet'!B44/'Data Balance Sheet'!B55)" +"IF('Data Balance Sheet'!B56=0,"""",('Data Balance Sheet'!B44)/'Data Balance Sheet'!B56)" +"'Data Balance Sheet'!B4" +"IF('Data Income Statement'!B19=0,"""",'Data Income Statement'!B18/-'Data Income Statement'!B19)" +"'Data Balance Sheet'!B4" +"IF('Data Income Statement'!B19=0,"""",('Data Income Statement'!B19-'Data Income Statement'!B32)/'Data Income Statement'!B19)" +"'Data Balance Sheet'!B4" +"IF('Data Balance Sheet'!B25=0,"""",'Data Balance Sheet'!B55/'Data Balance Sheet'!B25)" +"'Data Balance Sheet'!B4" +"IF('Data Balance Sheet'!B25=0,"""",'Data Balance Sheet'!B45/'Data Balance Sheet'!B25)" +"'Data Balance Sheet'!B4" +"IF('Data Balance Sheet'!B38=0,"""",'Data Income Statement'!B32/'Data Balance Sheet'!B38)" +"'Data Balance Sheet'!B4" +"IF((('Data Balance Sheet'!B25+'Data Balance Sheet'!C25)/2)=0,"""",('Data Income Statement'!B22-('Data Income Statement'!B19*(1+'Data Income Statement'!B21/'Data Income Statement'!B20)))/((IF(Instructions!$H$7=1,('Data Balance Sheet'!B25+'Data Balance Sheet'!B25)/2,('Data Balance Sheet'!B25+'Data Balance Sheet'!C25)/2))))" +"IF((('Data Balance Sheet'!C25+'Data Balance Sheet'!D25)/2)=0,"""",('Data Income Statement'!C22-('Data Income Statement'!C19*(1+'Data Income Statement'!C21/'Data Income Statement'!C20)))/((IF(Instructions!$H$7=2,('Data Balance Sheet'!C25+'Data Balance Sheet'!C25)/2,('Data Balance Sheet'!C25+'Data Balance Sheet'!D25)/2))))" +"IF((('Data Balance Sheet'!D25+'Data Balance Sheet'!E25)/2)=0,"""",('Data Income Statement'!D22-('Data Income Statement'!D19*(1+'Data Income Statement'!D21/'Data Income Statement'!D20)))/((IF(Instructions!$H$7=3,('Data Balance Sheet'!D25+'Data Balance Sheet'!D25)/2,('Data Balance Sheet'!D25+'Data Balance Sheet'!E25)/2))))" +"IF((('Data Balance Sheet'!E25+'Data Balance Sheet'!F25)/2)=0,"""",('Data Income Statement'!E22-('Data Income Statement'!E19*(1+'Data Income Statement'!E21/'Data Income Statement'!E20)))/((IF(Instructions!$H$7=4,('Data Balance Sheet'!E25+'Data Balance Sheet'!E25)/2,('Data Balance Sheet'!E25+'Data Balance Sheet'!F25)/2))))" +"IF((('Data Balance Sheet'!F25+'Data Balance Sheet'!G25)/2)=0,"""",('Data Income Statement'!F22-('Data Income Statement'!F19*(1+'Data Income Statement'!F21/'Data Income Statement'!F20)))/((IF(Instructions!$H$7=5,('Data Balance Sheet'!F25+'Data Balance Sheet'!F25)/2,('Data Balance Sheet'!F25+'Data Balance Sheet'!G25)/2))))" +"IF((('Data Balance Sheet'!G25+'Data Balance Sheet'!H25)/2)=0,"""",('Data Income Statement'!G22-('Data Income Statement'!G19*(1+'Data Income Statement'!G21/'Data Income Statement'!G20)))/((IF(Instructions!$H$7=6,('Data Balance Sheet'!G25+'Data Balance Sheet'!G25)/2,('Data Balance Sheet'!G25+'Data Balance Sheet'!H25)/2))))" +"IF((('Data Balance Sheet'!H25+'Data Balance Sheet'!H25)/2)=0,"""",('Data Income Statement'!H22-('Data Income Statement'!H19*(1+'Data Income Statement'!H21/'Data Income Statement'!H20)))/((IF(Instructions!$H$7=7,('Data Balance Sheet'!H25+'Data Balance Sheet'!H25)/2,('Data Balance Sheet'!H25+'Data Balance Sheet'!I25)/2))))" +"IF('Data Income Statement'!B6=0,"""",('Data Income Statement'!B22-('Data Income Statement'!B19*(1+'Data Income Statement'!B21/'Data Income Statement'!B20)))/('Data Income Statement'!B6))" +"IF('Data Balance Sheet'!B55-'Data Balance Sheet'!B49+'Data Balance Sheet'!C55-'Data Balance Sheet'!C49=0,"""",IF(Instructions!$H$7=1,'Data Income Statement'!B28/(('Data Balance Sheet'!B55-'Data Balance Sheet'!B49+'Data Balance Sheet'!B55-'Data Balance Sheet'!B49)/2),'Data Income Statement'!B28/(('Data Balance Sheet'!B55-'Data Balance Sheet'!B49+'Data Balance Sheet'!C55-'Data Balance Sheet'!C49)/2)))" +"IF('Data Balance Sheet'!C55-'Data Balance Sheet'!C49+'Data Balance Sheet'!D55-'Data Balance Sheet'!D49=0,"""",IF(Instructions!$H$7=2,'Data Income Statement'!C28/(('Data Balance Sheet'!C55-'Data Balance Sheet'!C49+'Data Balance Sheet'!C55-'Data Balance Sheet'!C49)/2),'Data Income Statement'!C28/(('Data Balance Sheet'!C55-'Data Balance Sheet'!C49+'Data Balance Sheet'!D55-'Data Balance Sheet'!D49)/2)))" +"IF('Data Balance Sheet'!D55-'Data Balance Sheet'!D49+'Data Balance Sheet'!E55-'Data Balance Sheet'!E49=0,"""",IF(Instructions!$H$7=3,'Data Income Statement'!D28/(('Data Balance Sheet'!D55-'Data Balance Sheet'!D49+'Data Balance Sheet'!D55-'Data Balance Sheet'!D49)/2),'Data Income Statement'!D28/(('Data Balance Sheet'!D55-'Data Balance Sheet'!D49+'Data Balance Sheet'!E55-'Data Balance Sheet'!E49)/2)))" +"IF('Data Balance Sheet'!E55-'Data Balance Sheet'!E49+'Data Balance Sheet'!F55-'Data Balance Sheet'!F49=0,"""",IF(Instructions!$H$7=4,'Data Income Statement'!E28/(('Data Balance Sheet'!E55-'Data Balance Sheet'!E49+'Data Balance Sheet'!E55-'Data Balance Sheet'!E49)/2),'Data Income Statement'!E28/(('Data Balance Sheet'!E55-'Data Balance Sheet'!E49+'Data Balance Sheet'!F55-'Data Balance Sheet'!F49)/2)))" +"IF('Data Balance Sheet'!F55-'Data Balance Sheet'!F49+'Data Balance Sheet'!G55-'Data Balance Sheet'!G49=0,"""",IF(Instructions!$H$7=5,'Data Income Statement'!F28/(('Data Balance Sheet'!F55-'Data Balance Sheet'!F49+'Data Balance Sheet'!F55-'Data Balance Sheet'!F49)/2),'Data Income Statement'!F28/(('Data Balance Sheet'!F55-'Data Balance Sheet'!F49+'Data Balance Sheet'!G55-'Data Balance Sheet'!G49)/2)))" +"IF('Data Balance Sheet'!G55-'Data Balance Sheet'!G49+'Data Balance Sheet'!H55-'Data Balance Sheet'!H49=0,"""",IF(Instructions!$H$7=6,'Data Income Statement'!G28/(('Data Balance Sheet'!G55-'Data Balance Sheet'!G49+'Data Balance Sheet'!G55-'Data Balance Sheet'!G49)/2),'Data Income Statement'!G28/(('Data Balance Sheet'!G55-'Data Balance Sheet'!G49+'Data Balance Sheet'!H55-'Data Balance Sheet'!H49)/2)))" +"IF('Data Balance Sheet'!H55-'Data Balance Sheet'!H49+'Data Balance Sheet'!I55-'Data Balance Sheet'!I49=0,"""",IF(Instructions!$H$7=7,'Data Income Statement'!H28/(('Data Balance Sheet'!H55-'Data Balance Sheet'!H49+'Data Balance Sheet'!H55-'Data Balance Sheet'!H49)/2),'Data Income Statement'!H28/(('Data Balance Sheet'!H55-'Data Balance Sheet'!H49+'Data Balance Sheet'!I55-'Data Balance Sheet'!I49)/2)))" +"'Data Balance Sheet'!B4" +"IF('Data Income Statement'!B6=0,"""",'Data Income Statement'!B8/'Data Income Statement'!B6)" +"IF('Data Income Statement'!B6=0,"""",'Data Income Statement'!B18/'Data Income Statement'!B6)" +"IF('Data Income Statement'!B6=0,"""",'Data Income Statement'!B20/'Data Income Statement'!B6)" +"IF('Data Income Statement'!B6=0,"""",'Data Income Statement'!B22/'Data Income Statement'!B6)" +"'Data Balance Sheet'!B4" +"IF('Data Balance Sheet'!B11+'Data Balance Sheet'!C11=0,"""",IF(Instructions!$H$7=1,'Data Income Statement'!B6/(('Data Balance Sheet'!B11+'Data Balance Sheet'!B11)/2),'Data Income Statement'!B6/(('Data Balance Sheet'!B11+'Data Balance Sheet'!C11)/2)))" +"IF('Data Balance Sheet'!C11+'Data Balance Sheet'!D11=0,"""",IF(Instructions!$H$7=2,'Data Income Statement'!C6/(('Data Balance Sheet'!C11+'Data Balance Sheet'!C11)/2),'Data Income Statement'!C6/(('Data Balance Sheet'!C11+'Data Balance Sheet'!D11)/2)))" +"IF('Data Balance Sheet'!D11+'Data Balance Sheet'!E11=0,"""",IF(Instructions!$H$7=3,'Data Income Statement'!D6/(('Data Balance Sheet'!D11+'Data Balance Sheet'!D11)/2),'Data Income Statement'!D6/(('Data Balance Sheet'!D11+'Data Balance Sheet'!E11)/2)))" +"IF('Data Balance Sheet'!E11+'Data Balance Sheet'!F11=0,"""",IF(Instructions!$H$7=4,'Data Income Statement'!E6/(('Data Balance Sheet'!E11+'Data Balance Sheet'!E11)/2),'Data Income Statement'!E6/(('Data Balance Sheet'!E11+'Data Balance Sheet'!F11)/2)))" +"IF('Data Balance Sheet'!F11+'Data Balance Sheet'!G11=0,"""",IF(Instructions!$H$7=5,'Data Income Statement'!F6/(('Data Balance Sheet'!F11+'Data Balance Sheet'!F11)/2),'Data Income Statement'!F6/(('Data Balance Sheet'!F11+'Data Balance Sheet'!G11)/2)))" +"IF('Data Balance Sheet'!G11+'Data Balance Sheet'!H11=0,"""",IF(Instructions!$H$7=6,'Data Income Statement'!G6/(('Data Balance Sheet'!G11+'Data Balance Sheet'!G11)/2),'Data Income Statement'!G6/(('Data Balance Sheet'!G11+'Data Balance Sheet'!H11)/2)))" +"IF('Data Balance Sheet'!H11+'Data Balance Sheet'!I11=0,"""",IF(Instructions!$H$7=7,'Data Income Statement'!H6/(('Data Balance Sheet'!H11+'Data Balance Sheet'!H11)/2),'Data Income Statement'!H6/(('Data Balance Sheet'!H11+'Data Balance Sheet'!I11)/2)))" +"IF('Data Balance Sheet'!B12+'Data Balance Sheet'!C12=0,"""",IF(Instructions!$H$7=1,-'Data Income Statement'!B7/(('Data Balance Sheet'!B12+'Data Balance Sheet'!B12)/2),-'Data Income Statement'!B7/(('Data Balance Sheet'!B12+'Data Balance Sheet'!C12)/2)))" +"IF('Data Balance Sheet'!C12+'Data Balance Sheet'!D12=0,"""",IF(Instructions!$H$7=2,-'Data Income Statement'!C7/(('Data Balance Sheet'!C12+'Data Balance Sheet'!C12)/2),-'Data Income Statement'!C7/(('Data Balance Sheet'!C12+'Data Balance Sheet'!D12)/2)))" +"IF('Data Balance Sheet'!D12+'Data Balance Sheet'!E12=0,"""",IF(Instructions!$H$7=3,-'Data Income Statement'!D7/(('Data Balance Sheet'!D12+'Data Balance Sheet'!D12)/2),-'Data Income Statement'!D7/(('Data Balance Sheet'!D12+'Data Balance Sheet'!E12)/2)))" +"IF('Data Balance Sheet'!E12+'Data Balance Sheet'!F12=0,"""",IF(Instructions!$H$7=4,-'Data Income Statement'!E7/(('Data Balance Sheet'!E12+'Data Balance Sheet'!E12)/2),-'Data Income Statement'!E7/(('Data Balance Sheet'!E12+'Data Balance Sheet'!F12)/2)))" +"IF('Data Balance Sheet'!F12+'Data Balance Sheet'!G12=0,"""",IF(Instructions!$H$7=5,-'Data Income Statement'!F7/(('Data Balance Sheet'!F12+'Data Balance Sheet'!F12)/2),-'Data Income Statement'!F7/(('Data Balance Sheet'!F12+'Data Balance Sheet'!G12)/2)))" +"IF('Data Balance Sheet'!G12+'Data Balance Sheet'!H12=0,"""",IF(Instructions!$H$7=6,-'Data Income Statement'!G7/(('Data Balance Sheet'!G12+'Data Balance Sheet'!G12)/2),-'Data Income Statement'!G7/(('Data Balance Sheet'!G12+'Data Balance Sheet'!H12)/2)))" +"IF('Data Balance Sheet'!H12+'Data Balance Sheet'!I12=0,"""",IF(Instructions!$H$7=7,-'Data Income Statement'!H7/(('Data Balance Sheet'!H12+'Data Balance Sheet'!H12)/2),-'Data Income Statement'!H7/(('Data Balance Sheet'!H12+'Data Balance Sheet'!I12)/2)))" +"IF(SUM('Data Balance Sheet'!B17:'Data Balance Sheet'!B24)+SUM('Data Balance Sheet'!C17:'Data Balance Sheet'!C24)=0,"""",IF(Instructions!$H$7=1,'Data Income Statement'!B6/((SUM('Data Balance Sheet'!B17:'Data Balance Sheet'!B24)+SUM('Data Balance Sheet'!B17:'Data Balance Sheet'!B24))/2),'Data Income Statement'!B6/((SUM('Data Balance Sheet'!B17:'Data Balance Sheet'!B24)+SUM('Data Balance Sheet'!C17:'Data Balance Sheet'!C24))/2)))" +"IF(SUM('Data Balance Sheet'!C17:'Data Balance Sheet'!C24)+SUM('Data Balance Sheet'!D17:'Data Balance Sheet'!D24)=0,"""",IF(Instructions!$H$7=2,'Data Income Statement'!C6/((SUM('Data Balance Sheet'!C17:'Data Balance Sheet'!C24)+SUM('Data Balance Sheet'!C17:'Data Balance Sheet'!C24))/2),'Data Income Statement'!C6/((SUM('Data Balance Sheet'!C17:'Data Balance Sheet'!C24)+SUM('Data Balance Sheet'!D17:'Data Balance Sheet'!D24))/2)))" +"IF(SUM('Data Balance Sheet'!D17:'Data Balance Sheet'!D24)+SUM('Data Balance Sheet'!E17:'Data Balance Sheet'!E24)=0,"""",IF(Instructions!$H$7=3,'Data Income Statement'!D6/((SUM('Data Balance Sheet'!D17:'Data Balance Sheet'!D24)+SUM('Data Balance Sheet'!D17:'Data Balance Sheet'!D24))/2),'Data Income Statement'!D6/((SUM('Data Balance Sheet'!D17:'Data Balance Sheet'!D24)+SUM('Data Balance Sheet'!E17:'Data Balance Sheet'!E24))/2)))" +"IF(SUM('Data Balance Sheet'!E17:'Data Balance Sheet'!E24)+SUM('Data Balance Sheet'!F17:'Data Balance Sheet'!F24)=0,"""",IF(Instructions!$H$7=4,'Data Income Statement'!E6/((SUM('Data Balance Sheet'!E17:'Data Balance Sheet'!E24)+SUM('Data Balance Sheet'!E17:'Data Balance Sheet'!E24))/2),'Data Income Statement'!E6/((SUM('Data Balance Sheet'!E17:'Data Balance Sheet'!E24)+SUM('Data Balance Sheet'!F17:'Data Balance Sheet'!F24))/2)))" +"IF(SUM('Data Balance Sheet'!F17:'Data Balance Sheet'!F24)+SUM('Data Balance Sheet'!G17:'Data Balance Sheet'!G24)=0,"""",IF(Instructions!$H$7=5,'Data Income Statement'!F6/((SUM('Data Balance Sheet'!F17:'Data Balance Sheet'!F24)+SUM('Data Balance Sheet'!F17:'Data Balance Sheet'!F24))/2),'Data Income Statement'!F6/((SUM('Data Balance Sheet'!F17:'Data Balance Sheet'!F24)+SUM('Data Balance Sheet'!G17:'Data Balance Sheet'!G24))/2)))" +"IF(SUM('Data Balance Sheet'!G17:'Data Balance Sheet'!G24)+SUM('Data Balance Sheet'!H17:'Data Balance Sheet'!H24)=0,"""",IF(Instructions!$H$7=6,'Data Income Statement'!G6/((SUM('Data Balance Sheet'!G17:'Data Balance Sheet'!G24)+SUM('Data Balance Sheet'!G17:'Data Balance Sheet'!G24))/2),'Data Income Statement'!G6/((SUM('Data Balance Sheet'!G17:'Data Balance Sheet'!G24)+SUM('Data Balance Sheet'!H17:'Data Balance Sheet'!H24))/2)))" +"IF(SUM('Data Balance Sheet'!H17:'Data Balance Sheet'!H24)+SUM('Data Balance Sheet'!I17:'Data Balance Sheet'!I24)=0,"""",IF(Instructions!$H$7=7,'Data Income Statement'!H6/((SUM('Data Balance Sheet'!H17:'Data Balance Sheet'!H24)+SUM('Data Balance Sheet'!H17:'Data Balance Sheet'!H24))/2),'Data Income Statement'!H6/((SUM('Data Balance Sheet'!H17:'Data Balance Sheet'!H24)+SUM('Data Balance Sheet'!I17:'Data Balance Sheet'!I24))/2)))" +"IF('Data Balance Sheet'!B25+'Data Balance Sheet'!C25=0,"""",IF(Instructions!$H$7=1,'Data Income Statement'!B6/(('Data Balance Sheet'!B25+'Data Balance Sheet'!B25)/2),'Data Income Statement'!B6/(('Data Balance Sheet'!B25+'Data Balance Sheet'!C25)/2)))" +"IF('Data Balance Sheet'!C25+'Data Balance Sheet'!D25=0,"""",IF(Instructions!$H$7=2,'Data Income Statement'!C6/(('Data Balance Sheet'!C25+'Data Balance Sheet'!C25)/2),'Data Income Statement'!C6/(('Data Balance Sheet'!C25+'Data Balance Sheet'!D25)/2)))" +"IF('Data Balance Sheet'!D25+'Data Balance Sheet'!E25=0,"""",IF(Instructions!$H$7=3,'Data Income Statement'!D6/(('Data Balance Sheet'!D25+'Data Balance Sheet'!D25)/2),'Data Income Statement'!D6/(('Data Balance Sheet'!D25+'Data Balance Sheet'!E25)/2)))" +"IF('Data Balance Sheet'!E25+'Data Balance Sheet'!F25=0,"""",IF(Instructions!$H$7=4,'Data Income Statement'!E6/(('Data Balance Sheet'!E25+'Data Balance Sheet'!E25)/2),'Data Income Statement'!E6/(('Data Balance Sheet'!E25+'Data Balance Sheet'!F25)/2)))" +"IF('Data Balance Sheet'!F25+'Data Balance Sheet'!G25=0,"""",IF(Instructions!$H$7=5,'Data Income Statement'!F6/(('Data Balance Sheet'!F25+'Data Balance Sheet'!F25)/2),'Data Income Statement'!F6/(('Data Balance Sheet'!F25+'Data Balance Sheet'!G25)/2)))" +"IF('Data Balance Sheet'!G25+'Data Balance Sheet'!H25=0,"""",IF(Instructions!$H$7=6,'Data Income Statement'!G6/(('Data Balance Sheet'!G25+'Data Balance Sheet'!G25)/2),'Data Income Statement'!G6/(('Data Balance Sheet'!G25+'Data Balance Sheet'!H25)/2)))" +"IF('Data Balance Sheet'!H25+'Data Balance Sheet'!I25=0,"""",IF(Instructions!$H$7=7,'Data Income Statement'!H6/(('Data Balance Sheet'!H25+'Data Balance Sheet'!H25)/2),'Data Income Statement'!H6/(('Data Balance Sheet'!H25+'Data Balance Sheet'!I25)/2)))" +"'Data Balance Sheet'!B4" +"IF('Data Income Statement'!B20=0,"""",IF('Data Income Statement'!B6=0,"""",('Data Income Statement'!B26-('Data Income Statement'!B19*(1+'Data Income Statement'!B21/'Data Income Statement'!B20)))/'Data Income Statement'!B6))" +"IF('Data Balance Sheet'!B25+'Data Balance Sheet'!C25=0,"""",IF(Instructions!$H$7=1,'Data Income Statement'!B6/(('Data Balance Sheet'!B25+'Data Balance Sheet'!B25)/2),'Data Income Statement'!B6/(('Data Balance Sheet'!B25+'Data Balance Sheet'!C25)/2)))" +"IF('Data Balance Sheet'!C25+'Data Balance Sheet'!D25=0,"""",IF(Instructions!$H$7=2,'Data Income Statement'!C6/(('Data Balance Sheet'!C25+'Data Balance Sheet'!C25)/2),'Data Income Statement'!C6/(('Data Balance Sheet'!C25+'Data Balance Sheet'!D25)/2)))" +"IF('Data Balance Sheet'!D25+'Data Balance Sheet'!E25=0,"""",IF(Instructions!$H$7=3,'Data Income Statement'!D6/(('Data Balance Sheet'!D25+'Data Balance Sheet'!D25)/2),'Data Income Statement'!D6/(('Data Balance Sheet'!D25+'Data Balance Sheet'!E25)/2)))" +"IF('Data Balance Sheet'!E25+'Data Balance Sheet'!F25=0,"""",IF(Instructions!$H$7=4,'Data Income Statement'!E6/(('Data Balance Sheet'!E25+'Data Balance Sheet'!E25)/2),'Data Income Statement'!E6/(('Data Balance Sheet'!E25+'Data Balance Sheet'!F25)/2)))" +"IF('Data Balance Sheet'!F25+'Data Balance Sheet'!G25=0,"""",IF(Instructions!$H$7=5,'Data Income Statement'!F6/(('Data Balance Sheet'!F25+'Data Balance Sheet'!F25)/2),'Data Income Statement'!F6/(('Data Balance Sheet'!F25+'Data Balance Sheet'!G25)/2)))" +"IF('Data Balance Sheet'!G25+'Data Balance Sheet'!H25=0,"""",IF(Instructions!$H$7=6,'Data Income Statement'!G6/(('Data Balance Sheet'!G25+'Data Balance Sheet'!G25)/2),'Data Income Statement'!G6/(('Data Balance Sheet'!G25+'Data Balance Sheet'!H25)/2)))" +"IF('Data Balance Sheet'!H25+'Data Balance Sheet'!I25=0,"""",IF(Instructions!$H$7=7,'Data Income Statement'!H6/(('Data Balance Sheet'!H25+'Data Balance Sheet'!H25)/2),'Data Income Statement'!H6/(('Data Balance Sheet'!H25+'Data Balance Sheet'!I25)/2)))" +"IF(ISERR(B298*B301),"""",B298*B301)" +"'Data Balance Sheet'!B4" +"IF('Data Income Statement'!B6=0,"""",'Data Income Statement'!B28/'Data Income Statement'!B6)" +"B301" +"IF('Data Balance Sheet'!B55-'Data Balance Sheet'!B49+'Data Balance Sheet'!C55-'Data Balance Sheet'!C49=0,"""",IF(Instructions!$H$7=1,(('Data Balance Sheet'!B25+'Data Balance Sheet'!B25)/2)/(('Data Balance Sheet'!B55-'Data Balance Sheet'!B49+'Data Balance Sheet'!B55-'Data Balance Sheet'!B49)/2),(('Data Balance Sheet'!B25+'Data Balance Sheet'!C25)/2)/(('Data Balance Sheet'!B55-'Data Balance Sheet'!B49+'Data Balance Sheet'!C55-'Data Balance Sheet'!C49)/2)))" +"IF('Data Balance Sheet'!C55-'Data Balance Sheet'!C49+'Data Balance Sheet'!D55-'Data Balance Sheet'!D49=0,"""",IF(Instructions!$H$7=2,(('Data Balance Sheet'!C25+'Data Balance Sheet'!C25)/2)/(('Data Balance Sheet'!C55-'Data Balance Sheet'!C49+'Data Balance Sheet'!C55-'Data Balance Sheet'!C49)/2),(('Data Balance Sheet'!C25+'Data Balance Sheet'!D25)/2)/(('Data Balance Sheet'!C55-'Data Balance Sheet'!C49+'Data Balance Sheet'!D55-'Data Balance Sheet'!D49)/2)))" +"IF('Data Balance Sheet'!D55-'Data Balance Sheet'!D49+'Data Balance Sheet'!E55-'Data Balance Sheet'!E49=0,"""",IF(Instructions!$H$7=3,(('Data Balance Sheet'!D25+'Data Balance Sheet'!D25)/2)/(('Data Balance Sheet'!D55-'Data Balance Sheet'!D49+'Data Balance Sheet'!D55-'Data Balance Sheet'!D49)/2),(('Data Balance Sheet'!D25+'Data Balance Sheet'!E25)/2)/(('Data Balance Sheet'!D55-'Data Balance Sheet'!D49+'Data Balance Sheet'!E55-'Data Balance Sheet'!E49)/2)))" +"IF('Data Balance Sheet'!E55-'Data Balance Sheet'!E49+'Data Balance Sheet'!F55-'Data Balance Sheet'!F49=0,"""",IF(Instructions!$H$7=4,(('Data Balance Sheet'!E25+'Data Balance Sheet'!E25)/2)/(('Data Balance Sheet'!E55-'Data Balance Sheet'!E49+'Data Balance Sheet'!E55-'Data Balance Sheet'!E49)/2),(('Data Balance Sheet'!E25+'Data Balance Sheet'!F25)/2)/(('Data Balance Sheet'!E55-'Data Balance Sheet'!E49+'Data Balance Sheet'!F55-'Data Balance Sheet'!F49)/2)))" +"IF('Data Balance Sheet'!F55-'Data Balance Sheet'!F49+'Data Balance Sheet'!G55-'Data Balance Sheet'!G49=0,"""",IF(Instructions!$H$7=5,(('Data Balance Sheet'!F25+'Data Balance Sheet'!F25)/2)/(('Data Balance Sheet'!F55-'Data Balance Sheet'!F49+'Data Balance Sheet'!F55-'Data Balance Sheet'!F49)/2),(('Data Balance Sheet'!F25+'Data Balance Sheet'!G25)/2)/(('Data Balance Sheet'!F55-'Data Balance Sheet'!F49+'Data Balance Sheet'!G55-'Data Balance Sheet'!G49)/2)))" +"IF('Data Balance Sheet'!G55-'Data Balance Sheet'!G49+'Data Balance Sheet'!H55-'Data Balance Sheet'!H49=0,"""",IF(Instructions!$H$7=6,(('Data Balance Sheet'!G25+'Data Balance Sheet'!G25)/2)/(('Data Balance Sheet'!G55-'Data Balance Sheet'!G49+'Data Balance Sheet'!G55-'Data Balance Sheet'!G49)/2),(('Data Balance Sheet'!G25+'Data Balance Sheet'!H25)/2)/(('Data Balance Sheet'!G55-'Data Balance Sheet'!G49+'Data Balance Sheet'!H55-'Data Balance Sheet'!H49)/2)))" +"IF('Data Balance Sheet'!H55-'Data Balance Sheet'!H49+'Data Balance Sheet'!I55-'Data Balance Sheet'!I49=0,"""",IF(Instructions!$H$7=7,(('Data Balance Sheet'!H25+'Data Balance Sheet'!H25)/2)/(('Data Balance Sheet'!H55-'Data Balance Sheet'!H49+'Data Balance Sheet'!H55-'Data Balance Sheet'!H49)/2),(('Data Balance Sheet'!H25+'Data Balance Sheet'!I25)/2)/(('Data Balance Sheet'!H55-'Data Balance Sheet'!H49+'Data Balance Sheet'!I55-'Data Balance Sheet'!I49)/2)))" +"IF(ISERR(B307*B310*B313),"""",B307*B310*B313)" +"'Data Balance Sheet'!B4" +"IF('Data Share Info'!B7=0,"""",'Data Share Info'!B7/'Data Share Info'!B8)" +"'Data Balance Sheet'!B4" +"IF('Data Share Info'!B9=0,"""",'Data Share Info'!B7/('Data Balance Sheet'!B55/'Data Share Info'!B9))" +"'Data Balance Sheet'!B4" +"'Data Share Info'!B7*('Data Share Info'!B9-'Data Share Info'!B10)" +"SUM(C7:C10)" +"B18+B19+B20" +"C20+C21" +"E11-E21" +"SUM(B10:B12)" +"SUM(B20:B26)" +"B13-B27" +"SUM(C22:C23)" +"C22" +"SUM(G2:G67)" +"SUM(D5:D14)" +" D15/E15-1" +"D5/E5-1" +"SUM(D5:D14)" +"D5/E5-1" +"SUM(D4:D14)" +"D5/E5-1" +"SUM(D5:D14)" +"D5/E5-1" +"SUM(D5:D9)" +"D5/E5-1" +"SUM(D5:D9)" +"[1]bcserv!D4" +"D5/E5-1" +"SUM(D5:D9)" +"SUM(D6:D18)" +"SUM(D19:D21)" +"SUM(D23:D29)" +"SUM(D31:D39)" +"D40-D41" +"SUM(D43:D46)" +"D22+D30+D42+D47" +"SUM(D49:D79)" +"SUM(D82:D91)" +"D80+D92" +"D93+SUM(D94:D101)" +"ProjectName" +"ProjectID" +"CurrentFY" +"SUM(D6:D16)" +"SUM(D18:D22)" +"D17-D23" +"SUM(D25:D30)" +"SUM(D32:D35)" +"D24+D31+D36" +"SUM(D39:D53)" +"SUM(D73:D79)" +"D54+D60+D72+D80" +"D37-D81" +"D81+D88+D89+D90" +"D37-D91" +"D92-D93-D94" +"D95-D103" +"A27-B27-C27" +"A27+E27" +"B27+C27+F27+G27" +"I27-J27" +"SUM(C7:C8)" +"+C9+C13+C17+C21+C25+C29+C33" +"SUM(C25:C26)" +"+C19+C22+C27" +"+C20+C22+C27" +"+C11/C$17" +"SUM(C11:C16)" +"+C19/C$27" +"SUM(C19:C26)" +"+C29/C$36" +"SUM(C29:C35)" +"+C38/C$45" +"+C47/C$53" +"+C55/C$62" +"+C64/C$70" +"+C72/C$82" +"SUM(C72:C81)" +"+C84/C$91" +"+C93/C$101" +"+C103/C$112" +"SUM(C103:C111)" +"+C114/C$122" +"SUM(B6:B7)" +"B8-B11" +"B12-B13" +"B14-B15-B16" +"B18-B19" +"SUM(B20:B24)" +"SUM(B29:B31)" +"SUM(B44:B49)" +"SUM(B51:B58)" +"SUM(B7:B8)" +"B9-B12" +"B13-B14" +"B15-B16-B17" +"B20-B21" +"B24+B25" +"SUM(B27:B30)" +"SUM(B38:B40)" +"SUM(B3:B5)" +"SUM(B6:B16)" +"SUM(B20:B23)" +"SUM(B27:B38)" +"B17+B24+B39" +"C44" +"SUM(B41:B42)" +"SUM(D10:D11)" +"B16*C16" +"SUM(D16:D19)" +"SUM(D32:D38)" +"SUM(D39+D48)" +"SUM(D57:D62)" +"D67+D63+D55+D49+D29+D25+D20" +"B8/$B$34*100" +"D8/$D$34*100" +"F8/$F$34*100" +"B8/$B$34*100" +"D8/$D$34*100" +"F8/$F$34*100" +"H8/$H$17*100" +"H18/$H$34*100" +"F8/$F$37*100" +"B25/(B25+B37)*100" +"B37/(B37+B25)*100" +"J34+J48" +"B8/$B$34*100" +"D8/$D$34*100" +"F8/$F$34*100" +"B8/$B$34*100" +"D8/$D$34*100" +"F8/$F$34*100" +"F8/$F$37*100" +"B25/(B25+B38)*100" +"B38/(B38+B25)*100" +"C44/(C31+C44)*100" +"J34+J48" +"C7/B7*100" +"C7/F7*100" +"SUM(B7:B21)-1" +"SUM(C7:C21)+1" +"SUM(E7:E21)" +"SUM(B25:B35)" +"SUM(C25:C35)-1" +"+B23+B37" +"C23+C37" +"SUM(B41:B49)-1" +"SUM(C41:C49)" +"+B39+B51" +"SUM(C9:C22)" +"SUM(H9:H16)" +"SUM(C23:C28)" +"SUM(C31:C37)" +"SUM(H31:H38)" +"SUM(C41:C48)" +"SUM(H41:H51)" +"C58-C57" +"ProfitLoss!A2" +"'Notes 2'!C5" +"B6+1" +"'Financial Summary'!B7" +"'Financial Summary'!B15+'Financial Summary'!B16" +"'Financial Summary'!B17+'Financial Summary'!B18" +"BS!B44" +"B88" +"BS!B53" +"B6" +"'Financial Summary'!A26" +"SUM(B21:B38)" +"B20" +"SUM(B46:B56)" +"B57/B88" +"'Financial Summary'!A64" +"SUM(B60:B65)" +"B66/B88" +"'Financial Summary'!A72" +"SUM(B69:B72)" +"B73/B88" +"'Financial Summary'!A78" +"B80/B88" +"'Financial Summary'!B83" +"B82/B88" +"B84/B88" +"'Financial Summary'!B85" +"B86/B88" +"B57+B66+B73+B80+B82+B84+B86" +"SUM(B95:D95)/'Financial Summary'!B92" +"Notes!F52" +"ProfitLoss!A2" +"'Notes 2'!C5" +"B6+1" +"'Notes 2'!$C$7*B9" +"'Notes 2'!$D$7*C9" +"'Notes 2'!$E$7*D9" +"B9*'Notes 2'!$C$8" +"C9*'Notes 2'!$D$8" +"D9*'Notes 2'!$E$8" +"B44" +"ProfitLoss!B50" +"CFS!B12" +"CFS!B32" +"BS!B29" +"BS!B26" +"BS!B30" +"BS!B23" +"BS!B37" +"BS!B49+BS!B51" +"BS!B44" +"B86" +"BS!B53" +"B6" +"SUM(B26:B43)" +"B25" +"SUM(B51:B61)" +"SUM(B64:B69)" +"SUM(B72:B75)" +"B62+B70+B76+B82+B83+B84+B85" +"C93-1" +"'Notes 2'!C5-1" +"Notes!F52" +"'Notes 2'!C5" +"Notes!G7" +"Notes!G10" +"Notes!G13" +"Notes!G16" +"Notes!G22" +"Notes!G25" +"Notes!G31" +"Notes!G34" +"Notes!G40" +"Notes!G43" +"Notes!G46" +"Notes!G49" +"'Notes 2'!C4" +"'Notes 2'!C5" +"B5+1" +"'Financial Summary'!B44" +"B8-B10" +"'Financial Summary'!B62+'Financial Summary'!B83+'Financial Summary'!B84+'Financial Summary'!B85" +"SUM(B15:B27)" +"SUM(B30:B40)" +"'Notes 2'!D87+'Notes 2'!D95+'Notes 2'!D103" +"B12-B28-B41+B42" +"BS!B10" +"'Notes 2'!D51" +"B43-B44-B45" +"CFS!B23*'Notes 2'!$C$12*('Notes 2'!$C$15/12)" +"(SUM(CFS!B23:C23)+CFS!B24)*'Notes 2'!$D$12" +"(SUM(CFS!B23:D23)+SUM(CFS!B24:C24))*'Notes 2'!$E$12" +"B47-B48" +"B50-B51" +"B59" +"B57+B58" +"ProfitLoss!A2" +"'Notes 2'!C5" +"B5+1" +"B11" +"'Financial Summary'!B70+'Financial Summary'!B76+'Financial Summary'!B82" +"SUM(B8:B9)*'Notes 2'!$C$14*('Notes 2'!$C$15/12)" +"SUM(C8:C9)*'Notes 2'!$C$14" +"SUM(B8:B9)-B10" +"-CFS!B15" +"B13-CFS!C15" +"'Notes 2'!B21" +"'Notes 2'!D65" +"SUM(B15:B22)" +"ProfitLoss!B8-CFS!B9" +"ProfitLoss!C8*('Notes 2'!$C$9/12)" +"CFS!B32" +"SUM(B25:B29)" +"(ProfitLoss!B28+ProfitLoss!B41-ProfitLoss!B23-ProfitLoss!B20-ProfitLoss!B33)*('Notes 2'!$C$11/12)" +"ProfitLoss!B10*('Notes 2'!$C$10/12)" +"B30-B37" +"B11+B23+B39+B13" +"CFS!B20" +"B44+CFS!C20" +"ProfitLoss!B59" +"SUM(B44:B46)" +"'Notes 2'!D88+'Notes 2'!D96+'Notes 2'!D104" +"CFS!B23+CFS!B24" +"SUM(CFS!B23:C23)+SUM(CFS!B24:C24)" +"SUM(CFS!B23:D23)+SUM(CFS!B24:D24)" +"SUM(B47:B51)" +"B40-B53" +"ProfitLoss!A2" +"'Notes 2'!C5" +"B5+1" +"ProfitLoss!B8*(('Notes 2'!$C$15-'Notes 2'!$C$9)/'Notes 2'!$C$15)" +"ProfitLoss!C8*((12-'Notes 2'!$C$9)/12)+ProfitLoss!B8*('Notes 2'!$C$9/'Notes 2'!$C$15)" +"ProfitLoss!D8*((12-'Notes 2'!$C$9)/12)+ProfitLoss!C8*('Notes 2'!$C$9/12)" +"-ProfitLoss!B10*((12-'Notes 2'!$C$10)/12)" +"-ProfitLoss!C10*((12-'Notes 2'!$C$10)/12)-ProfitLoss!B10*('Notes 2'!$C$10/12)" +"-(ProfitLoss!B28+ProfitLoss!B41-ProfitLoss!B23-ProfitLoss!B20-ProfitLoss!B33)*((12-'Notes 2'!$C$11)/12)-ProfitLoss!B20-ProfitLoss!B33" +"-(ProfitLoss!C28+ProfitLoss!C41-ProfitLoss!C23-ProfitLoss!C20-ProfitLoss!C33)*((12-'Notes 2'!$C$11)/12)-(ProfitLoss!B28+ProfitLoss!B41-ProfitLoss!B23-ProfitLoss!B20-ProfitLoss!B33)*('Notes 2'!$C$11/12)-ProfitLoss!C20-ProfitLoss!C33" +"SUM(B7:B11)" +"-'Notes 2'!D29" +"-'Financial Summary'!B86" +"-ProfitLoss!B48" +"SUM(B19:B26)" +"SUM(B12+B18+B27)" +"B32" +"B29+B31" +"Instructions!B14" +"C5+1" +"SUM(C7:C8)" +"C5" +"SUM(D21:D28)" +"B21" +"D32+E21" +"B21" +"D32*$C43*($C$15/12)" +"E32*$C43" +"B21" +"B21" +"D32-D54" +"D18" +"D88" +"CFS!B25" +"SUM(D84:D85)" +"D86/$D$83" +"IF(D88>0,(D85/$D$83),0)" +"IF(E88>0,(D85/$D$83),0)" +"D86-D87" +"CFS!C25" +"D94/$D$91" +"(E93/$D$91)" +"IF(E96>0,(E93/$D$91),0)" +"IF(F96>0,(E93/$D$91),0)" +"IF(G96>0,(E93/$D$91),0)" +"CFS!D25" +"(E101/$D$83)" +"(F101/$D$99)" +"IF(F104>0,(F101/$D$99),0)" +"IF(G104>0,(F101/$D$99),0)" +"ProfitLoss!A2" +"ProfitLoss!B2" +"'Notes 2'!C5" +"G4+1" +"ProfitLoss!B12/ProfitLoss!B8" +"ProfitLoss!B50/ProfitLoss!B8" +"ProfitLoss!B43/BS!B40" +"ProfitLoss!B8/BS!B40" +"BS!B30/BS!B37" +"(BS!B30-BS!B29)/BS!B37" +"(BS!B36+BS!B49+BS!B51)/BS!B47" +"ProfitLoss!B47/ProfitLoss!B48" +"ProfitLoss!B54/BS!B44" +"ProfitLoss!B54/BS!B47" +"ProfitLoss!B54/ProfitLoss!B55" +"ProfitLoss!B43/BS!B53" +"SUM(G52:I52)" +"'Financial Summary'!B9" +"'Financial Summary'!B20" +"F53/F52" +"SUM(ProfitLoss!B50:D50)/0.28" +"SUM(G56:I56)/3" +"ProfitLoss!B28+ProfitLoss!B41" +"-CFS!B16+'Financial Summary'!B70+'Financial Summary'!B76+'Financial Summary'!B81" +"'Financial Summary'!B8" +"[1]!'SGJ200,LA'" +"SUM(D5:E5)/2" +"C5" +"F9-50" +"F9+50" +"F5+440" +"C8" +"F10-60" +"F10+60" +"F6+452" +"F11-70" +"F11+70" +"F7+545" +"C8" +"F12-80" +"F12+80" +"F8+636" +"F13-100" +"F13+100" +"F12+522" +"[1]!'SGJ211,LA'" +"F16-40" +"F16+40" +"F15+100" +"[1]!'SGJ212,LA'" +"[1]!'SGJ213,LA'" +"C21+200" +"[1]!'SGJ210,LA'" +"[1]!'SGJ300,LA'" +"[1]!'SGJ400,LA'" +"[1]!'SGJ150,LA'" +"[1]!'SGKR,LA'/100" +"C36+52.56" +"C37+115.95" +"C38+181.48" +"[1]!'SGABI,LA'/100" +"F40-0.4" +"F40+0.4" +"C40+1.3" +"F41-0.5" +"F41+0.5" +"C41+2.97" +"[1]!'SGABL,LA'/100" +"C43+0.01" +"C44+0.33" +"[1]!'SGAEG,LA'/100" +"C46+0.14" +"C46+0.31" +"[1]!'SGAFB,LA'/100" +"C49+0.18" +"C50-0.48" +"[1]!'SGAFI,LA'/100" +"C52+0.29" +"C53+0.65" +"[1]!'SGAFL,LA'/100" +"F55-0.3" +"F55+0.3" +"C55+0.05" +"C56+0.1" +"[1]!'SGAFR,LA'/100" +"C58+0.12" +"C59+0.27" +"[1]!'SGAFX,LA'/100" +"C61+0.35" +"C62+0.79" +"[1]!'SGAGL,LA'/100" +"C67+2.72" +"C68+5.19" +"[1]!'SGAHH,LA'/100" +"C70+0.26" +"C71+0.59" +"[1]!'SGAIN,LA'/100" +"C73+0.8" +"C74+1.86" +"[1]!'SGALT,LA'/100" +"C76+0.56" +"C77+1.29" +"[1]!'SGAMS,LA'/100" +"C79+4.99" +"C80+10.55" +"[1]!'SGANG,LA'/100" +"C82+4.82" +"C83+8.69" +"[1]!'SGAPA,LA'/100" +"C85" +"[1]!'SGAPB,LA'/100" +"[1]!'SGAPL,LA'/100" +"C91+0.15" +"C92+0.32" +"[1]!'SGAPN,LA'/100" +"C94+0.23" +"C95+0.53" +"F97-0.2" +"F97+0.2" +"[1]!'SGASA,LA'/100" +"C100+0.85" +"C101+1.07" +"[1]!'SGAVG,LA'/100" +"C104+0.41" +"[1]!'SGAVI,LA'/100" +"C107+0.72" +"[1]!'SGBAW,LA'/100" +"C109+1.21" +"C110+2.77" +"[1]!'SGBDE,LA'/100" +"C112+0.7" +"C113+1.6" +"[1]!'SGBDEO,LA'/100" +"[1]!'SGBEL,LA'/100" +"C118+0.13" +"C119+0.31" +"[1]!'SGBIL,LA'/100" +"C121+0.38" +"C122+1.83" +"[1]!'SGBPL,LA'/100" +"C124+0.03" +"C125+0.07" +"[1]!'SGBVT,LA'/100" +"C127+0.95" +"C128+2.16" +"[1]!'SGCML,LA'/100" +"C132+0.08" +"[1]!'SGCPT,LA'/100" +"C135+0.21" +"C136+0.47" +"[1]!'SGCPX,LA'/100" +"C139+0.19" +"[1]!'SGDDT,LA'/100" +"C142+0.17" +"C144+0.71" +"C145+1.62" +"[1]!'SGDSY,LA'/100" +"[1]!'SGDTC,LA'/100" +"C151+0.62" +"[1]!'SGDUR,LA'/100" +"C153+0.4" +"C154+0.9" +"[1]!'SGECO,LA'/100" +"C156+2.57" +"C157+5.9" +"[1]!'SGELH,LA'/100" +"C159+0.6" +"C160+1.36" +"[1]!'SGFOS,LA'/100" +"C162+0.37" +"C163+0.61" +"[1]!'SGFSR,LA'/100" +"C167+0.46" +"[1]!'SGGFI,LA'/100" +"C169+1.53" +"C170+3.1" +"[1]!'SGGMB,LA'/100" +"[1]!'SGGMF,LA'/100" +"F175-0.01" +"F175+0.01" +"F176-0.02" +"F176+0.02" +"C176+0" +"[1]!'SGGND,LA'/100" +"C178+0.39" +"C179+0.87" +"[1]!'SGHAR,LA'/100" +"C181+1.76" +"C182+3.69" +"[1]!'SGHVL,LA'/100" +"[1]!'SGINLP,LA'/100" +"C187+1.99" +"[1]!'SGILA,LA'/100" +"C190+0.11" +"C191+0.24" +"[1]!'SGILV,LA'/100" +"[1]!'SGIMP,LA'/100" +"C197+9.27" +"C198+7.43" +"[1]!'SGINL,LA'/100" +"C200+2.26" +"[1]!'SGINP,LA'/100" +"C203+2.28" +"C204+1.65" +"[1]!'SGIPL,LA'/100" +"C206+1.2" +"C207+2.78" +"[1]!'SGISC,LA'/100" +"C210+1.5" +"[1]!'SGIVT,LA'/100" +"C212+0.16" +"[1]!'SGJCD,LA'/100" +"F216-0.03" +"F216+0.03" +"[1]!'SGJDG,LA'/100" +"C218-0.1" +"[1]!'SGJNC,LA'/100" +"C221+0.3" +"C222+0.68" +"[1]!'SGKER,LA'/100" +"C224+0.66" +"C225+1.52" +"[1]!'SGKMB,LA'/100" +"C227+0.76" +"C228+1.26" +"[1]!'SGLBH,LA'/100" +"C230+2.42" +"C231+5.61" +"[1]!'SGLBT,LA'/100" +"C234+1.94" +"[1]!'SGLGL,LA'/100" +"C237+2.14" +"C240+5.56" +"[1]!'SGMDC,LA'/100" +"C245+0.2" +"[1]!'SGMES,LA'/100" +"C248+1.1" +"C249+2.55" +"[1]!'SGMET,LA'/100" +"[1]!'SGMNS,LA'/100" +"[1]!'SGMPC,LA'/100" +"[1]!'SGMPL,LA'/100" +"C262+0.06" +"[1]!'SGMSM,LA'/100" +"[1]!'SGMTC,LA'/100" +"C268+0.04" +"C269+0.09" +"[1]!'SGMTN,LA'/100" +"C272+1.37" +"F273-0.6" +"F273+0.6" +"F274-0.7" +"F274+0.7" +"C274+3" +"F275-0.8" +"F275+0.8" +"C275+3.6" +"[1]!'SGMUR,LA'/100" +"[1]!'SGMVL,LA'/100" +"C281+1.08" +"[1]!'SGNBKP,LA'/100" +"[1]!'SGNCL,LA'/100" +"[1]!'SGNED,LA'/100" +"C289+0.97" +"C290+2.66" +"C291+4.16" +"C292+4" +"C293+4.5" +"[1]!'SGNHM,LA'/100" +"C296+0.43" +"[1]!'SGNPK,LA'/100" +"[1]!'SGNPN,LA'/100" +"C302+1.56" +"[1]!'SGNTC,LA'/100" +"[1]!'SGOML,LA'/100" +"C307-0.19" +"C308-0.21" +"[1]!'SGOMN,LA'/100" +"C311+0.48" +"C312+1.11" +"[1]!'SGPAP,LA'/100" +"C314-0.08" +"[1]!'SGPGR,LA'/100" +"[1]!'SGPIK,LA'/100" +"C321-0.02" +"C322+0.75" +"[1]!'SGPPC,LA'/100" +"C327+2.34" +"C328+5.4" +"[1]!'SGRBW,LA'/100" +"[1]!'SGRCH,LA'/100" +"[1]!'SGRDF,LA'/100" +"[1]!'SGREM,LA'/100" +"C343+2.99" +"[1]!'SGRLO,LA'/100" +"C345+0.45" +"C346+1.03" +"[1]!'SGRMH,LA'/100" +"[1]!'SGRNG,LA'/100" +"C351+0.44" +"C352+1" +"[1]!'SGSAB,LA'/100" +"C354+1.32" +"C355+1.57" +"[1]!'SGSAP,LA'/100" +"C358+3.62" +"C359+5.67" +"[1]!'SGSBK,LA'/100" +"C362+1.33" +"[1]!'SGSCE,LA'/100" +"C365+0.02" +"[1]!'SGSGG,LA'/100" +"[1]!'SGSHF,LA'/100" +"[1]!'SGSHP,LA'/100" +"C375+0.42" +"[1]!'SGSLM,LA'/100" +"C380-0.24" +"C381-0.03" +"[1]!'SGSNT,LA'/100" +"C384+0.82" +"C385+1.89" +"[1]!'SGSOL,LA'/100" +"C387+0.67" +"C388+4.07" +"[1]!'SGSPG,LA'/100" +"[1]!'SGTBS,LA'/100" +"C395+1.54" +"C396+3.57" +"[1]!'SGTKG,LA'/100" +"C398+1.42" +"C399+3.27" +"[1]!'SGTNT,LA'/100" +"C401+0.83" +"C402+1.12" +"[1]!'SGTRU,LA'/100" +"[1]!'SGUSV,LA'/100" +"C407+0.63" +"C408+1.46" +"[1]!'SGVNF,LA'/100" +"[1]!'SGWAR,LA'/100" +"C413+0.58" +"C414+1.35" +"[1]!'SGWHL,LA'/100" +"G1" +"G1" +"100-C465" +"F458-0.05" +"F458+0.05" +"C458+3.495" +"100-C465" +"C459+3.715" +"100-C465" +"C460+3.585" +"100-C465" +"F469" +"F471+0.01" +"F471-0.01" +"F493-0.06" +"F493+0.06" +"E3*(1+$D$3)" +"0.08/12" +"E4*(1+$D$4)" +"E3*$D$5" +"E3*$D$6" +"E7*(1+$D$7)" +"$D$10*E3*E4" +"1-D10" +"E3*$D$11*E4" +"SUM(E10:E10)" +"E12*12" +"E6*E7" +"E8*E5" +"SUM(E15:E16)" +"E12-E17" +"E22" +"$D$24" +"F25" +"E22*0.25" +"SUM(E22:E28)" +"Depreciation!E7" +"E19-E29-E31" +"Income!B1" +"Income!E2" +"Cashflow!D13" +"E6+Cashflow!E13" +"E7" +"D14" +"Depreciation!E7" +"E9+Depreciation!F7" +"E6+E7+E10" +"D14+Cashflow!E9" +"SUM(E14:E14)" +"Income!E33" +"Income!F33+E19" +"SUM(E17:E19)" +"E15+E20" +"Income!B1" +"Income!E2" +"Income!E33" +"Depreciation!E7" +"'Balance Sheet'!E18" +"SUM(D6:D12)" +"Income!B1" +"Income!E2" +"'Balance Sheet'!B8" +"'Balance Sheet'!C8" +"'Balance Sheet'!D8" +"D6" +"IF(E8>0, E8,0)" +"IF(E6>0,$D$6/$D$7,0)" +"E6-E7" +"E7" +"E11+F7" +"Income!B1" +"E4" +"SUM(E4:E4)" +"SUM(E7:E8)" +"E5-E9" +"E11-E13" +"E15*12" +"Income!B1" +"1655508" +"11066.97+37179.62+6303.15+1281.61-15977.89" +"11066.97+37179.62+6303.15+1281.61-15711.13" +"77332.91+10891.93-62570.75" +"77332.91+10891.93-62058.31" +"SUM(E20:E20)" +"B18+B19" +"852303.4" +"B20" +"E19" +"E24+E25" +"1383.89+3.4" +"2503.76+1285.3" +"383305.74+27641.32-900" +"6249.48+13412.42-900" +"408694.97+2816.65" +"E24" +"SUM(B23:B27)" +"E23+E26" +"B31" +"E17+E21+E29" +"970173.67" +"SUM(B33:B35)" +"5016.8" +"B30+B32" +"455.97" +"781.03" +"19551.67+2348.87+185" +"2348.87+426.67" +"SUM(B38:B38)" +"SUM(E32:E38)" +"B28+B36+B39" +"B21+B40" +"E40+E30" +"F30+F40" +#"SUM(Sheet1:Sheet20!I29)" +"SUM(I7:I27)" +"SUM(D29:D31)" +#"SUM(Sheet21:Sheet25!I29)" +"SUM(I7:I27)" +"SUM(I7:I27)" +"SUM(I7:I27)" +"SUM(I7:I27)" +"SUM(I7:I27)" +"SUM(I7:I27)" +"SUM(I7:I27)" +"SUM(I7:I27)" +"SUM(I7:I27)" +"SUM(I7:I27)" +"SUM(I7:I27)" +"SUM(I7:I27)" +#"SUM(Sheet14:Sheet18!I29)" +"SUM(I7:I27)" +"SUM(Sheet19!D31)" +"SUM(I7:I27)" +"SUM(I7:I27)" +"SUM(I7:I27)" +"SUM(I7:I27)" +"SUM(I7:I27)" +"SUM(I7:I27)" +"SUM(I7:I27)" +"SUM(I7:I27)" +"SUM(I7:I27)" +"SUM(I7:I27)" +"SUM(I7:I27)" +"SUM(C7:C25)" +"Sheet1!$C$29" +"SUM(C26)" +"SUM(J26:J28)" +"VLOOKUP(coverpage,look1,3,FALSE)" +"VLOOKUP(coverpage,look1,6,FALSE)" +"'2-Cover Page'!C8" +"coverpage" +"'2-Cover Page'!C5" +"SUM(C4:I4)" +"C4+C5" +"D4+D5+D6" +"SUM(C10:C14)" +"SUM(C17:C23)" +"SUM(C33:C38)" +"C15+C24+C31+C39+C41-C38" +"indirect_cost" +"ROUND(C42*C43,0)" +"SUM(C44:I44)-SUMIF(C45:I45,"">=0"",C44:I44)" +"IF(AND(C45=0,ISNUMBER(C45)=TRUE),C38+C42+C45+C46,C38+C42+C44+C46)" +"IF(C47C8,""is over"",""matches""))" +"C8" +"IF(C47<>C8,""by"","" "")" +"C49-C47" +"Y33/1000000" +"B3-C3" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$2/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$2/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$2/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$3/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$3/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$3/1000000" +"B3" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$4/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$4/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$4/1000000" +"C3" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$5/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$5/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$5/1000000" +"D3" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$6/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$6/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$6/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$7/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$7/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$7/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$8/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$8/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$8/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$9/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$9/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$9/1000000" +"B4" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$10/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$10/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$10/1000000" +"C4" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$11/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$11/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$11/1000000" +"D4" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$12/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$12/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$12/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$13/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$13/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$13/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$14/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$14/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$14/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$15/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$15/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$15/1000000" +"B5" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$16/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$16/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$16/1000000" +"C5" +"SUM(B3:B17)" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$17/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$17/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$17/1000000" +"D5" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$18/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$18/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$18/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$19/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$19/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$19/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$G$20/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$H$20/1000000" +"'[1]Prog-Req-Com-Disb-NDB-Outside-1'!$I$20/1000000" +"SUM(H3:H21)" +"B6" +"C6" +"D6" +"B7" +"C7" +"D7" +"B8" +"C8" +"D8" +"B9" +"C9" +"D9" +"B10" +"C10" +"D10" +"B11" +"C11" +"D11" +"B12" +"C12" +"D12" +"B13" +"C13" +"D13" +"B14" +"C14" +"D14" +"B15" +"C15" +"D15" +"'Sub-NDP'!A2" +"'Sub-NDP'!B2" +"'Sub-NDP'!C2/1000000" +"SUM(B6:B13)" +"SUM(D6:D10)" +"'Sub-NDP'!A7" +"B5" +"'Sub-NDP'!B7" +"'Sub-NDP'!C7/1000000" +"SUM(B20:B30)" +"'Sub-NDP'!A18" +"B5" +"'Sub-NDP'!B18" +"'Sub-NDP'!C18/1000000" +"'Sub-NDP'!A24" +"B5" +"'Sub-NDP'!B24" +"'Sub-NDP'!C24/1000000" +"'Sub-NDP'!A30" +"B5" +"'Sub-NDP'!B30" +"'Sub-NDP'!C30/1000000" +"SUM(B67:B71)" +"'Sub-NDP'!A33" +"B5" +"'Sub-NDP'!B33" +"'Sub-NDP'!C33/1000000" +"'Sub-NDP'!A36" +"B5" +"'Sub-NDP'!B36" +"'Sub-NDP'!C36/1000000" +"'Sub-NDP'!A39" +"B5" +"'Sub-NDP'!B39" +"'Sub-NDP'!C39/1000000" +"SUM(B100:B110)" +"'Sub-NDP'!A48" +"B5" +"'Sub-NDP'!B48" +"'Sub-NDP'!C48/1000000" +"SUM(B117:B122)" +"'Sub-NDP'!A52" +"B5" +"'Sub-NDP'!B52" +"'Sub-NDP'!C52/1000000" +"SUM(B129:B132)" +"'Sub-NDP'!A54" +"B5" +"'Sub-NDP'!B54" +"'Sub-NDP'!C54/1000000" +"'Sub-NDP'!A57" +"B5" +"'Sub-NDP'!B57" +"'Sub-NDP'!C57/1000000" +"SUM(B150:B158)" +"'Sub-NDP'!A64" +"B5" +"'Sub-NDP'!B64" +"'Sub-NDP'!C64/1000000" +"SUM(B165:B176)" +"'Sub-NDP'!A75" +"B5" +"'Sub-NDP'!B75" +"'Sub-NDP'!C75/1000000" +"'[1]FT - résultats 01-09-01'!N16" +"'[1]FT - résultats 31-08-00'!N16" +"K15-K17" +"SUM(K20:K22)" +"K18-K23" +"'[1]FT - résultats 01-09-01'!N30" +"'[1]FT - résultats 31-08-00'!N30" +"+K27-K28" +"[0]!__ANCOUR" +"[0]!__ANPREC" +"K55-K56" +"+K57-K62" +"SUM(K66:K67)" +"+K64-K68" +"SUM(C4:C6)" +"C6-B6" +"SUM(B6:B17)" +"SUM(B18:B25)" +"SUM(C18:C24)" +"SUM(E4:E7)" +"SUM(E9:E14)" +"SUM(E21:E37)" +"SUM(E39)" +"SUM(E43:E44)" +"SUM(F4:F45)" +"SUM(C4:C12)" +"SUM(C16:C30)" +"SUM(C34:C43)" +"SUM(C46:C47)" +"SUM(D4:D48)" +"C6-C5" +"IF(H10=$J$8,D10,0)" +"IF(H10=$K$8,D10,0)" +"IF(H10=$L$8,D10,0)" +"IF(H10=$M$8,D10,0)" +"IF(H10=$N$8,D10,0)" +"IF(H10=$O$8,D10,0)" +"IF(H10=$P$8,D10,0)" +"IF(H10=$Q$8,D10,0)" +"IF(H10=$R$8,D10,0)" +"IF(H10=$S$8,D10,0)" +"IF(H10=$T$8,D10,0)" +"IF(H10=$U$8,D10,0)" +"IF(H10=$W$8,D10,0)" +"IF(H160=$I$8,D160,0)" +"SUM(A14:A159)" +"SUM(D10:D160)" +"SUM(J163:W163)" +"SUM(J14:J160)" +"SUM(W10:W160)" +"IF(H10=$I$8,D10,0)" +"IF(H10=$J$8,D10,0)" +"IF(H10=$K$8,D10,0)" +"IF(H10=$L$8,D10,0)" +"IF(H10=$M$8,D10,0)" +"IF(H10=$N$8,D10,0)" +"IF(H10=$O$8,D10,0)" +"IF(H10=$P$8,D10,0)" +"IF(H10=$Q$8,D10,0)" +"IF(H10=$R$8,D10,0)" +"IF(H10=$S$8,D10,0)" +"IF(H10=$T$8,D10,0)" +"D14" +"SUM(A10:A66)" +"SUM(D10:D89)" +"SUM(I91:U91)" +"SUM(C3:C22)" +"SUM(C3:C72)" +"SUM(F74:R74)" +"SUM(F3:F73)" +"F74-F3" +"SUM(C8:C40)" +"SUM(C52:C96)" +"SUM(C4:C10)" +"B15-C15+D15" +"+B4" +"Cover!A25" +"E11*1000000/L11" +"Cover!A25" +"SUM(B7:B12)" +"SUM(C7:C11)" +"+B31+B32+B33+B34-B35+B36" +"SUM(H9:H11)" +"SUM(H19:H22)" +"SUM(H32:H35)" +"SUM(H48:H49)" +"SUM(I14:I18)" +"SUM(I25:I28)" +"SUM(I47:I49)" +"SUM(I10:I13)" +"SUM(I16:I18)" +"SUM(I14,I20)" +"SUM(I34:I36)" +"SUM(F12:N12)" +"SUM(F12:F17)" +"SUM(J12:J19)" +"SUM(F23:F24)" +"SUM(H23:H25)" +"SUM(J15:J17)" +"SUM(J12,J18)" +"SUM(J27:J29)" +"SUM(J47:J50)" +"SUM(I9:I14)" +"SUM(I23:I27)" +"SUM(I31:I33)" +"SUM(I28,I34)" +"SUM(I36-I37)" +"SUM(I11:I14)" +"SUM(I15:I18)" +"SUM(I23:I25)" +"SUM(F15:M15)" +"SUM(F15:F26)" +"SUM(F12:F15)" +"SUM(F42:F47)" +"SUM(L42:L48)" +"SUM(I13:I15)" +"SUM(K22:K23)" +"SUM(G51:G54)" +"SUM(I13:I15)" +"SUM(I19:I20)" +"SUM(I16,I21,I23)" +"SUM(I28,I32)" +"SUM(I42:I46)" +"SUM(E11:I11)" +"SUM(E11:E13)" +"SUM(F59:F61)" +"234917+6349+54" +"+F68-H68" +"F68+F69+F70+F71+F72" +"SUM(F76:F81)" +"+F73+F82" +"2058" +"SUM(F107:H107)" +"SUM(F107:F108)" +"SUM(F109+F115)" +"SUM(F126+F133)" +"SUM(F117+F135)" +"SUM(F168:F175)" +"SUM(E12:E21)" +"SUM(C12:C21)" +"D23-E22" +"D23-H22" +"D23-K22" +"H10*H11" +"SUM(B10:B13)" +"B14+B16" +"H12-H14-H15-H17-H18" +"SUM(G25:G28)" +"SUM(D5:D16)" +"D17+D23" +"SUM(D10:D17)" +"SUM(($D$18+$E$18+$F$18)+$D$20)" +"E32+F32" +"$D$22+$B$32" +"I18+I32" +"I35-H18" +"$G$32/$B$32" +"(($D$35-$D$20)/$C$54)" +"(D35)/C54" +"(D35/C53)" +"C54+C55-C56" +"UPPER(""Diocese of Winona"")" +"SUM(F9:F13)" +"SUM(M8:M18)" +"SUM(F17:F20)" +"SUM(M22:M23)" +"SUM(F24:F38)" +"F14+F21+F39" +"SUM(F44:F55)" +"M19+M24+M29+M34+M39+M50+M55" +"SUM(F59:F76)" +"F41+F56+F77" +"M57+M78" +"F79" +"M80*-1" +"SUM(M82:M84)" +"SUM(B8:B22)" +"B28-B24" +"I83" +"I164" +"I12" +"I11-I14" +"IF(H18<0,I16*0.75,(IF(H18=""X"",0,I16*0.75)))" +"D57*G57" +"E57*G57" +"SUM(D57:D67)" +"SUM(H57:H68)" +"SUM(E72,E73)" +"SUM(H69:I81)" +"SUM(K69:K81)" +"SUM(I92:I94,I96:I97)" +"SUM(I100:I101,I103:I104)" +"SUM(I110:I113,I107:I108 )" +"SUM(K110:L113,K107:L108 )" +"SUM(I123:I125,I127:I129)" +"SUM(I132:I139,I141:I143,I145:I146)" +"I98+I105+I114+I130+I147" +"SUM(I155:I159,I161:I162)" +"I148+I163" +"SUM(I200:I201)" +"SUM(I206,I208)" +"SUM(I211:I219)" +"SUM(I222:I225)" +"K201+K203+K208+K219+K225+K228" +"K83" +"K164" +"I164" +"IF(K235>K236,K235-K236,""n/a"")" +"K229" +"IF(K235>K236,K236+K238,K235+K238)" +"K234-K239" +"I18" +"IF(K241=0,""XXX"",(IF(K234-(IF(K235K241,""XXX"",""---"")))" +"IF(K241=0,""---"",(IF(K234-(IF(K2350,(B6-B21),0)" +"SUM(B53:H53)" +"SUM(B27:B35)" +"0.06*Sheet1!C14" +"SUM(B36:B39)" +"B40/B26" +"B3" +"IF(B21>0,(B21+$B42),0)" +"IF(B45>0,(B45/B4),0)" +"A2" +"B44" +"B21" +"IF(B53>0,(B21/B4),0)" +"IF(B55>0,(B53*B55),0)" +"SUM(B59:H59)" +"B40" +"Sheet1!C276" +"B39" +"Sheet1!C125" +"B38" +"B68" +"Sheet1!C41" +"C65-C66-C67+C68-C69+C70" +"C71/B26" +"C62+C71" +"B52" +"IF(B59>0,($C72+B55),0)" +"IF(B76>0,(B76/B4),0)" +"C71" +"B35" +"B27" +"Sheet1!C46" +"Sheet1!C48" +"C82-C83-C84+C85+C86" +"C87/B26" +"C62+C87" +"B75" +"IF(B78>0,(B55+$C89),0)" +"IF(B94>0,(B94/B4),0)" +"A2" +"B52" +"A48" +"A78" +"A96" +"Sheet1!C223" +"B4*B5" +"SUM(B9:B20)" +"IF(B21>0,(B6-B21),0)" +"SUM(B52:H52)" +"Sheet1!D190" +"SUM(B27:B35)" +"Sheet1!D182" +"(0.06*Sheet1!D14)" +"SUM(B36:B39)" +"B40/B26" +"B3" +"IF(B21>0,(B21+$B42),0)" +"IF(B45>0,(B45/B4),0)" +"A2" +"B44" +"B21" +"IF(B52>0,(B21/B4),0)" +"IF(B54>0,(B52*B54),0)" +"SUM(B58:H58)" +"B40" +"Sheet1!D276" +"B39" +"Sheet1!D42" +"B38" +"B67" +"Sheet1!D41" +"C64-C65-C66+C67-C68+C69" +"C70/B26" +"C61+C70" +"B51" +"IF(B58>0,($C71+B54),0)" +"IF(B75>0,(B75/B4),0)" +"C70" +"B35" +"B27" +"Sheet1!D46" +"Sheet1!D48" +"C81-C82-C83+C84+C85" +"C86/B26" +"C61+C86" +"B74" +"IF(B77>0,(B54+$C88),0)" +"IF(B93>0,(B93/B4),0)" +"A2" +"B51" +"A47" +"A77" +"A95" +"Sheet1!D223" +"B4*B5" +"SUM(B9:B20)" +"IF(B21>0,(B6-B21),0)" +"SUM(B54:H54)" +"Sheet1!E44" +"SUM(B27:B35)" +"Sheet1!E182" +"0.06*Sheet1!E14" +"SUM(B36:B39)" +"B40/B26" +"B3" +"IF(B21>0,(B21+$B42),0)" +"IF(B46>0,(B46/B4),0)" +"A2" +"B45" +"B21" +"IF(B54>0,(B21/B4),0)" +"IF(B56>0,(B54*B56),0)" +"SUM(B60:H60)" +"B40" +"Sheet1!E276" +"B39" +"Sheet1!E125" +"B38" +"B69" +"Sheet1!E111" +"C66-C67-C68+C69-C70+C71" +"C72/B26" +"C63+C72" +"B53" +"IF(B60>0,($C73+B56),0)" +"IF(B77>0,(B77/B4),0)" +"C72" +"B35" +"B27" +"Sheet1!E46" +"Sheet1!E48" +"C83-C84-C85+C86+C87" +"C88/B26" +"C63+C88" +"B76" +"IF(B79>0,(B56+$C90),0)" +"IF(B95>0,(B95/B4),0)" +"A2" +"B53" +"A49" +"A79" +"A97" +"IF(AND(B16<>"""",C16<>""""),(B16/C16)-1,"""")" +"IF(AND(B18<>"""",C18<>""""),IF(AND(C18>0, B18>0),(B18/C18)-1,""N/A""),"""")" +"IF(AND(B24<>"""",C24<>""""), IF(AND(B24=0, C24=0), ""No Debt"", IF(C24=0, ""Initiated Debt"", (B24/C24)-1)), """")" +"IF(AND(F16<>"""",F17<>"""",F18<>"""",F22<>"""",F23<>"""",F24<>"""",F25<>"""",F26<>""""), 1,0)" +"IF(AND(B16<>"""",B17<>""""), (B16-B17)/B16, """")" +"IF(AND(B33<>"""",C33<>""""), (B33-C33)*100, """")" +"IF(SUM(F31:H31)>0, (SUM(F33:H33))/(SUM(F31:H31)), """")" +"IF(AND(B18<>"""",B16<>""""), B18/B16, """")" +"IF(SUM(F31:H31)>0, (SUM(F34:H34))/(SUM(F31:H31)), """")" +"IF(AND(B22<>"""",B24<>"""",B26<>""""), IF((B24+B26)>0,(B22/(B24+B26)),""No Debt!""), """")" +"IF(AND(B35<>"""",C35<>""""), IF(C35<>""No Debt!"", IF(B35<>""No Debt!"", ((B35/C35)-1), ""Eliminated Debt!""), IF(B35<>""No Debt!"", ""Initiated Debt"", ""No Debt!"")), """")" +"IF(SUM(F31:H31)>0, IF((F24+G24+H24+F26+G26+H26)>0, ((F22+G22+H22)/(F24+G24+H24+F26+G26+H26)), ""No Debt!""), """")" +"IF(AND(B22<>"""",B24<>"""",B26<>""""), B22-(B24+B26), """")" +"IF(SUM(F31:H31)>0, (SUM(F36:H36))/(SUM(F31:H31)), """")" +"IF(AND(B22<>"""",B23<>"""",B25<>"""",B24<>""""), (B23-B22)/(B25-B24), """")" +"IF(SUM(F31:H31)>0, (SUM(F37:H37))/(SUM(F31:H31)), """")" +"IF(AND(B29<>"""",B30<>""""), (B29-B30)/B16, """")" +"IF(SUM(F31:H31)>0, (SUM(F38:H38))/(SUM(F31:H31)), """")" +"IF(OR(B46=0,B46=1,B46=""""), """", ""Invalid"")" +"IF(D16<>"""", IF(D16>=15%,3,IF(D16>=10%,2,IF(D16>=5%,1,0))), """")" +"IF(D33<>"""", IF(D33>0,3,IF(D33>(-1),2,IF(D33>=(-3),1,0))), """")" +"IF(D19<>"""", IF(D19<0,3,IF(D19<4%,2,IF(D19<=6%,1,0))), """")" +"IF(AND(B35<>"""",D35<>""""), IF(B35=""No Debt!"", 3, IF(D35>0, 2, IF(AND(D35=""Initiated Debt"", B35>=1.5), 2, IF(D35>(-10%), 1, IF(AND(D35=""Initiated Debt"", B35<1.5), 1,0))))), """")" +"IF(D37<>"""", IF(D37<(-10%), 3, IF(D37<(-5%), 2, IF(D37<=0,1,0))), """")" +"IF(OR(G52=0,G52=1,G52=2,G52=3,G52=""""), """", ""Invalid"")" +"SUM(B46:B52)" +"IF(OR(B56=0,B56=1,B56=2,B56=""""), """", ""Invalid"")" +"IF(AND(B33<>"""",I33<>""""), IF(((B33-I33)*100)>=5, 4, IF(((B33-I33)*100)>=0, 2, 0)), """")" +"IF(B33<>"""", IF(B33>60%,2,IF(B33>=40%,1,0)), """")" +"IF(B34<>"""", IF(B34>10%,2,IF(B34>=7%,1,0)), """")" +"IF(AND(B35<>"""", I35<>"""", B36<>"""", I36<>""""), IF(AND(B36>0,I36>0), IF((B36/I36)>=5, 4, IF((B36/I36)>=2, 2, 0)), IF(AND(B35<>""No Debt!"", I35<>""No Debt!""), IF((B35/I35)>=1.25, 4, IF(B35>=I35, 2, 0)), IF(B35=""No Debt!"", 4, 0))), """")" +"IF(B35<>"""", IF(B35=""No Debt!"", 2, IF(B35>=1.5,2,IF(B35>=1,1,0))), """")" +"IF(AND(B37<>"""",I37<>""""), IF((B37/I37)-1<=(-0.25), 4, IF((B37/I37)-1<=0, 2, 0)), """")" +"IF(B37<>"""", IF(B37<1,2,IF(B37<=1.25,1,0)), """")" +"IF(OR(G60=0,G60=2,G60=4,G60=""""), """", ""Invalid"")" +"SUM(G56:G60)" +"SUM(B56:B61)" +"(B53+B62 +G53+G61+G63)" +"IF(AND(B46<>"""",B47<>"""",B48<>"""",B49<>"""",B50<>"""",B51<>"""",B52<>"""",B56<>"""",B57<>"""",B58<>"""",B59<>"""",B60<>"""",B61<>"""",G46<>"""",G47<>"""",G48<>"""",G49<>"""",G50<>"""",G51<>"""",G52<>"""",G56<>"""",G57<>"""",G58<>"""",G59<>"""",G60<>"""",G63<>""""), IF(C65>=50, ""Top Tier!"", IF(C65>=40, ""Second Tier"", IF(C65>=30, ""Third Tier"", ""Fourth Tier""))), """")" +"IF(AND(B16<>"""",C16<>""""),(B16/C16)-1,"""")" +"IF(AND(B18<>"""",C18<>""""),IF(AND(C18>0, B18>0),(B18/C18)-1,""N/A""),"""")" +"IF(AND(B24<>"""",C24<>""""), IF(AND(B24=0, C24=0), ""No Debt"", IF(C24=0, ""Initiated Debt"", (B24/C24)-1)), """")" +"IF(AND(F16<>"""",F17<>"""",F18<>"""",F22<>"""",F23<>"""",F24<>"""",F25<>"""",F26<>""""), 1,0)" +"IF(AND(B16<>"""",B17<>""""), (B16-B17)/B16, """")" +"IF(AND(B29<>"""",C29<>""""), (B29-C29)*100, """")" +"IF(SUM(F27:H27)>0, (SUM(F29:H29))/(SUM(F27:H27)), """")" +"IF(AND(B18<>"""",B16<>""""), B18/B16, """")" +"IF(SUM(F27:H27)>0, (SUM(F30:H30))/(SUM(F27:H27)), """")" +"IF(AND(B22<>"""",B24<>"""",B26<>""""), IF((B24+B26)>0,(B22/(B24+B26)),""No Debt!""), """")" +"IF(AND(B31<>"""",C31<>""""), IF(C31<>""No Debt!"", IF(B31<>""No Debt!"", ((B31/C31)-1), ""Eliminated Debt!""), IF(B31<>""No Debt!"", ""Initiated Debt"", ""No Debt!"")), """")" +"IF(SUM(F27:H27)>0, IF((F24+G24+H24+F26+G26+H26)>0, ((F22+G22+H22)/(F24+G24+H24+F26+G26+H26)), ""No Debt!""), """")" +"IF(AND(B22<>"""",B24<>"""",B26<>""""), B22-(B24+B26), """")" +"IF(SUM(F27:H27)>0, (SUM(F32:H32))/(SUM(F27:H27)), """")" +"IF(AND(B22<>"""",B23<>"""",B25<>"""",B24<>""""), (B23-B22)/(B25-B24), """")" +"IF(SUM(F27:H27)>0, (SUM(F33:H33))/(SUM(F27:H27)), """")" +"IF(OR(B41=0,B41=1,B41=""""), """", ""Invalid"")" +"IF(D16<>"""", IF(D16>=15%,3,IF(D16>=10%,2,IF(D16>=5%,1,0))), """")" +"IF(D29<>"""", IF(D29>0,3,IF(D29>(-1),2,IF(D29>=(-3),1,0))), """")" +"IF(D19<>"""", IF(D19<0,3,IF(D19<4%,2,IF(D19<=6%,1,0))), """")" +"IF(AND(B31<>"""",D31<>""""), IF(B31=""No Debt!"", 3, IF(D31>0, 2, IF(AND(D31=""Initiated Debt"", B31>=1.5), 2, IF(D31>(-10%), 1, IF(AND(D31=""Initiated Debt"", B31<1.5), 1,0))))), """")" +"IF(D33<>"""", IF(D33<(-10%), 3, IF(D33<(-5%), 2, IF(D33<=0,1,0))), """")" +"IF(OR(G47=0,G47=1,G47=2,G47=3,G47=""""), """", ""Invalid"")" +"SUM(B41:B47)" +"IF(OR(B51=0,B51=1,B51=2,B51=""""), """", ""Invalid"")" +"IF(AND(B29<>"""",I29<>""""), IF(((B29-I29)*100)>=5, 4, IF(((B29-I29)*100)>=0, 2, 0)), """")" +"IF(B29<>"""", IF(B29>60%,2,IF(B29>=40%,1,0)), """")" +"IF(B30<>"""", IF(B30>10%,2,IF(B30>=7%,1,0)), """")" +"IF(AND(B31<>"""", I31<>"""", B32<>"""", I32<>""""), IF(AND(B32>0,I32>0), IF((B32/I32)>=5, 4, IF((B32/I32)>=2, 2, 0)), IF(AND(B31<>""No Debt!"", I31<>""No Debt!""), IF((B31/I31)>=1.25, 4, IF(B31>=I31, 2, 0)), IF(B31=""No Debt!"", 4, 0))), """")" +"IF(B31<>"""", IF(B31=""No Debt!"", 2, IF(B31>=1.5,2,IF(B31>=1,1,0))), """")" +"IF(AND(B33<>"""",I33<>""""), IF((B33/I33)-1<=(-0.25), 4, IF((B33/I33)-1<=0, 2, 0)), """")" +"IF(B33<>"""", IF(B33<1,2,IF(B33<=1.25,1,0)), """")" +"IF(OR(G55=0,G55=2,G55=4,G55=""""), """", ""Invalid"")" +"SUM(G51:G55)" +"SUM(B51:B56)" +"(B48+B57 +G48+G56+G58)" +"IF(AND(B41<>"""",B42<>"""",B43<>"""",B44<>"""",B45<>"""",B46<>"""",B47<>"""",B51<>"""",B52<>"""",B53<>"""",B54<>"""",B55<>"""",B56<>"""",G41<>"""",G42<>"""",G43<>"""",G44<>"""",G45<>"""",G46<>"""",G47<>"""",G51<>"""",G52<>"""",G53<>"""",G54<>"""",G55<>"""",G58<>""""), IF(C60>=50, ""TopTier!"", IF(C60>=40, ""Second Tier"", IF(C60>=30, ""Third Tier"", ""Fourth Tier""))), """")" +"+D51" +"+F61+1" +"SUM(F62:I62)" +"SUM(E62:E74)" +"+D96-1" +"+F61" +"+F61" +"SUM(C100:C101)" +"+C98-C102" +"+C104/C98" +"SUM(C107:C112)" +"+C104-C113" +"+C115-C118-C119" +"+C120/C98" +"+F61" +"SUM(E163:E166)" +"+E167-E174" +"+E176" +"+F176-F178" +"IF(F179-F183<>0,""Error"","""")" +"+F187" +"+F187-F190" +"+F61" +"+F75" +"SUM(E233:E235)" +"+F179" +"SUM(E236:E256)+E230" +"+F61" +"+F120" +"+F111" +"+F191" +"SUM(F267:F290)" +"-F257" +"+F296" +"+F297" +"+D7" +"+F17+1" +"SUM(F18:I18)" +"SUM(E18:E30)" +"+D7-1" +"+'App1'!F17" +"+'App1'!F17" +"SUM(C11:C12)" +"+C9-C13" +"+C15/C9" +"SUM(C18:C23)" +"+C15-C24" +"+C26-C29-C30" +"+C31/C9" +"+F5-1" +"+'App1'!F17" +"SUM(E9:E12)" +"+E13-E20" +"+E22" +"+F22-F24" +"SUM(F27:F28)" +"IF(F25-F29<>0,""Error"","""")" +"+F33" +"+F33-F36" +"+'App1'!F17" +"SUM(D7:G7)" +"+'App1'!F31" +"SUM(C10:C12)" +"+'App 3'!F25" +"SUM(C13:C33)+C7" +"+'App1'!F17" +"SUM(F8:I8)" +"+'App 2'!F31" +"+'App 2'!F22" +"+'App 3'!F37" +"SUM(F8:F31)" +"-'App 4a'!D34" +"SUM(F32:F33)" +"+F37" +"SUM(F34:F36)" +"+F38" +"IF(H3="""","""",SUM(J15:J22))" +"IF(H3="""","""",SUM(K15:K22))" +"IF(G30="""","""",(((IF((sd-G30)>184,0,IF((sd-G30)>1,d,ROUND((ed-G30)/30.41667,0))))*#REF!)/#REF!)*I30)" +"IF(F41="""","""",(((IF((sd-F41)>184,0,IF((sd-F41)>1,d,ROUND((ed-F41)/30.41667,0))))*G41)/H41)*I41)" +"IF(H56="""","""",(((IF((sd-H56)>184,0,IF((sd-H56)>1,d,ROUND((ed-H56)/30.41667,0))))*#REF!)/#REF!)*I56)" +"IF(A10="""","""",B10+D10+F10+H10+J10+L10)" +"IF(SUM(B10:B52)=0,"""",SUM(B10:B52))" +"IF(B54="""","""",B54+D54+F54+H54+J54+L54)" +"A2" +"A2+1" +"C6+1" +"B6" +"C7+7" +"C7+6" +"+C10" +"C10" +"B10" +"SUM(C12:R12)" +"T12/16" +"W12/16" +"T12-W12" +"+B12" +"SUM(C10,C12:C24)" +"SUM(D12:D24)" +"C10+SUM(T12:T24)" +"B6" +"B6" +"W31-T31" +"B48" +"SUM(C31:C66)" +"SUM(C25-C67)" +"T25-T67" +"T69/17" +"C25-C67" +"SUM(C70+D69)" +"E70+F69" +"B6" +"B1" +"SUM(C11:C19)" +"SUM(E11:F19)" +"SUM(E11:F19)" +"SUM(C11:C19)" +"SUM(E11:F19)" +"SUM(E11:F19)" +"3000*0.13" +"8*110" +"2000*0.2" +"SUM(C11:C19)" +"SUM(E11:F19)" +"SUM(E11:F19)" +"Supplies!D20" +"Supplies!$E$20:$F$20" +"Supplies!$G$20" +"Salaries!D20" +"Salaries!$E$20:$F$20" +"Salaries!$G$20" +"Services!D20" +"Services!$E$20:$F$20" +"Services!$G$20" +"SUM(D9:D14)" +"SUM(F9:I14)" +"SUM(F9:I14)" +"SUM(F9:I14)" +"SUM(F9:I14)" +"SUM(I7:I8)" +"+J6-I6" +"+K6/I6" +"553130+(7604*2)+5821.53+2805" +"I7-33100" +"(841+553+575+603+483+11+21+24+32+12)*2.4+289" +"I11+500" +"(221+465+135+197+363+485+109+67+37+28)*2.4" +"+I16" +"64008*2.4+971" +"SUM(I20:I23)" +"I20" +"7526*2.4" +"+I19+I15+I10+I6" +"SUM(I30:I38)" +"50466+32464+34879" +"51475+33113+35577" +"2657+8116+6380" +"2710+8278+6508" +"1275" +"1301" +"16621" +"6233" +"3116" +"SUM(I41:I48)" +"24730+21795+18360+26944" +"112851+1868" +"97384+1535" +"77170-293+1307" +"65399+1065" +"SUM(I58:I62)" +"(44153*2.3636)+(4348*0.309)" +"46250+32643+29784+607" +"13405*2.3636+(2963*0.309)" +"7022+21933+657+186" +"2525*2.3636" +"1499+5872" +"780+1943" +"SUM(I69:I78)" +"I69*1.03" +"778+250+117" +"SUM(I86:I91)" +"SUM(J86:J91)+1" +"316*2.4" +"(73*12)*0.85*1.03" +"37*2.4" +"(73*12)*0.1*1.03" +"19*2.4" +"(73*12)*0.05*1.03" +"13770-490" +"13468*0.85" +"1295+12000" +"13468*0.1" +"13468*0.05" +"7571*0.85" +"7571*0.15" +"2919-1943" +"I98*1.05" +"71+128" +"3724+858" +"I101*1.05-(35*12*0.6)" +"29.6+23.4" +"261+1133" +"I105*1.05-(35*12*0.4)" +"3427+42" +"I111*1.05-((275+90)*12/7)" +"1142+14" +"I116*1.03-(675*12*0.6)-2946" +"I117*1.03-(675*12*0.4)+2946" +"1500+1215" +"SUM(I140:I155)" +"(52.97+27.12+27.12+285+356.22+189.52+27.52+42.15)*2.4+70.44" +"(24.38+3.18+3.18+45.69+7.71+4.19)*2.4+77.3+107.45" +"(1.6+1.6+12.37+1.47+2.48)*2.4" +"340+90+43" +"121.42+17" +"350+72.92+550" +"135*2.4" +"10+98+52" +"I29+I40+I50+I57+I64+I68+I79+I85+I93+I97+I110+I115+I127+I132+I139" +"+I26-I158" +"4711" +"((J29+J40+J50)*0.0125)*0.75" +"1570" +"((J29+J40+J50)*0.0125)*0.25" +"I160-I162" +"SUM('1003:1856'!D6)" +"'1003'!D25" +"+'1003'!I25" +"'1043'!D25" +"+'1043'!I25" +"'1166'!D25" +"+'1166'!I25" +"'1198'!D25" +"+'1198'!I25" +"'1856'!D25" +"+'1856'!I25" +" SUM(D9:D13)" +"SUM('1003:1856'!D28)" +"SUM(D17:D23)" +"+D24+D14+D6" +"SUM(D30:D41)" +"SUM(D45:D60)" +"+D26-D61" +"+E6+D72-D25-D35" +"G6+G25+G35-G53" +"SUM(D9:D24)" +"SUM(D28:D34)" +"+D35+D25+D6" +"SUM(D41:D52)" +"+D37-D72" +"+E6+D72-D25-D35" +"G6+G25+G35-G53" +"SUM(D9:D24)" +"SUM(D28:D34)" +"+D35+D25+D6" +"SUM(D41:D52)" +"+D37-D72" +"+E6+D72-D25-D35" +"G6+G25+G35-G53" +"SUM(D9:D24)" +"SUM(D28:D34)" +"+D35+D25+D6" +"SUM(D41:D52)" +"+D37-D72" +"+E6+D72-D25-D35" +"G6+G25+G35-G53" +"SUM(D9:D24)" +"SUM(D28:D34)" +"+D35+D25+D6" +"SUM(D41:D52)" +"+D37-D72" +"+E6+D72-D25-D35" +"G6+G25+G35-G53" +"SUM(D9:D24)" +"SUM(D28:D34)" +"+D35+D25+D6" +"SUM(D41:D52)" +"+D37-D72" +"SUM(J9:J21)" +"SUM(J26:J28)" +"SUM(J33:J43)" +"SUM(L33:L44)" +"SUM(J49:J55)" +"SUM(J61:J67)" +"SUM(J21:J33)" +"SUM(J40:J48)" +"SUM(J51:J51)" +"J49+J52" +"SUM(J7:J9)" +"SUM(J11:J12)" +"J10+J13" +"SUM(J14:J19)" +"J20-J29" +"SUM(J35:J40)" +"J32-J42" +"J45-J47-J49" +"J51-J54" +"J57+J60" +"L57-L60" +"SUM(K9:M9)" +"SUM(K9:K13)" +"IF(SUM(K17:M17)=SUM(O9:O15), SUM(O9:O15),""off"")" +"IF(SUM(K21:M21)=SUM(O17:O19), SUM(O17:O19),""off"")" +"SUM(J9:J32)" +"SUM(J37:J42)" +"SUM(L37:L44)" +"SUM(J48:J51)" +"J54+J45+J34" +"SUM(J56:J57)" +"K21+M21+I21" +"SUM(G24:G31)" +"SUM(G37:G55)" +"A4" +"3016+6" +"223660+6" +"SUM(G61:G126)" +"323066-1089" +"341634-1087-2" +"SUM(G132:G144)" +"3318156+167520" +"8989567+134424" +"-19139450+29941372" +"3119262+29941372" +"SUM(G150:G155)" +"G21+G33+G57+G128+G146+G157" +"G159+G161" +"A1+1" +"G15+G21+G25" +"SUM(G29:G38)" +"G39-G51" +"IF(G39+G51=0,0,H26+H52)" +"G57+G63+G64" +"IF(H54=H65,"" "",""PLEASE REVIEW YOUR ENTRIES. TOTAL 3 MUST EQUAL TOTAL 4"")" +"IF(H54=H65,"" "",""PLEASE REVIEW YOUR ENTRIES. TOTAL 3 MUST EQUAL TOTAL 4"")" +"IF(H54=H65,"" "",""PLEASE REVIEW YOUR ENTRIES. TOTAL 3 MUST EQUAL TOTAL 4"")" +"IF(H54=H65,"" "",""PLEASE REVIEW YOUR ENTRIES. TOTAL 3 MUST EQUAL TOTAL 4"")" +"IF(H54=H65,"" "",""PLEASE REVIEW YOUR ENTRIES. TOTAL 3 MUST EQUAL TOTAL 4"")" +"IF(H54=H65,"" "",""PLEASE REVIEW YOUR ENTRIES. TOTAL 3 MUST EQUAL TOTAL 4"")" +"IF(H54=H65,"" "",""PLEASE REVIEW YOUR ENTRIES. TOTAL 3 MUST EQUAL TOTAL 4"")" +"SUM(F9:F13)" +"SUM(F17:F19)" +"SUM(F23:F24)" +"F14+F20+F25" +"F26" +"-G26" +"SUM(G38:G41)" +"SUM(B9:B12)" +"222.6+0.7" +"SUM(B13:B15)" +"B32+B30+B28" +"B16-B34" +"A2" +"A2+1" +"C6+1" +"B6" +"C7+7" +"C7+6" +"R8+6" +"+C10" +"D10" +"B10" +"SUM(C12:S12)" +"U12/17" +"X12/17" +"U12-X12" +"+B12" +"SUM(C10,C12:C24)" +"SUM(D12:D24)" +"C10+SUM(U12:U24)" +"B6" +"B6" +"X31-U31" +"X36/17" +"U41/17" +"B48" +"SUM(C31:C66)" +"SUM(C25-C67)" +"U25-U67" +"C25-C67" +"SUM(C70+D69)" +"E70+F69" +"B6" +"B1" +"SUM(B11-D11)" +"SUM(B11:B16)" +"SUM(C23+C25)" +"D18" +"SUM(C28-C30)" +"SUM(P17:P27)" +"SUM(P34:P49)" +"+P50+P29" +"SUM(P58:P67)" +"SUM(P73:P78)" +"SUM(P69,P80)" +"+P29-P69" +"+P52-P82" +"+P90/P52" +"2543-13-3" +"SUM(F10:F16)+1" +"SUM(H10:H16)" +"SUM(F24:F28)" +"SUM(F33:F35)" +"SUM(F29+F36)" +"SUM(F42:F46)" +"+F38+F48" +"IF(ISERROR((D4-C4)/C4*100),"""",(D4-C4)/C4*100)" +"E16/M16" +"G16/M16" +"I16/M16" +"K16/M16" +"SUM(B4:B21)" +"SUM(F16:F21,E4:F15)" +"InterimStatusReport!A6" +"InterimStatusReport!A6" +"InterimStatusReport!C6" +"InterimStatusReport!F6" +"InterimStatusReport!F6" +"SUM(I17+I18)" +"SUM(I17+I18)" +"SUM(H33+H34+H35+H36)" +"SUM(H33+H34+H35+H36)" +"SUM(H39+H40+H41)" +"SUM(H39+H40+H41)" +"SUM(J21:K47)" +"SUM(J21:K47)" +"+L19-L48" +"+L19-L48" +"InterimStatusReport!A6" +"InterimStatusReport!A6" +"InterimStatusReport!C6" +"InterimStatusReport!F6" +"InterimStatusReport!F6" +"SUM(I18+I19)" +"SUM(I18+I19)" +"SUM(H34+H35+H36+H37)" +"SUM(H34+H35+H36+H37)" +"SUM(H40+H41+H42)" +"SUM(H40+H41+H42)" +"SUM(J22:K43)" +"SUM(J22:K43)" +"+L20-L44" +"+L20-L44" +"SUM(J48:K56)" +"SUM(J48:K56)" +"InterimStatusReport!A6" +"InterimStatusReport!A6" +"InterimStatusReport!C6" +"InterimStatusReport!F6" +"InterimStatusReport!F6" +"+G17+E17+C17" +"+C18+C17" +"SUM(C22:C32)" +"+C19-C33" +"IF(F8>0,(F9/F8),0)" +"F11-F12-F13-F14" +"IF(F9>0,(F20/F9),0)" +"SUM(F16:F18)" +"SUM(F20:F23)" +"SUM(I11:I26)" +"F25-F26-F27" +"SUM(C40:C47)" +"SUM(I34:I48)" +"IF(D40+E40+F40<>0,(D40/(D40+E40+F40)),0)" +"IF(C40>0,E40/C40,0)" +"IF(C40>0,F40/C40,0)" +"IF(I58>I60,I58,I60)" +"I62*0.15" +"I28-I49" +"IF(I63>3000,I63,3000)" +"I65-I67" +"IF(I62>0,I65/I62,0)" +"G9+G10" +"G5+G8+G7" +"F6+F7+F8" +"SUM(G6,G8,G7)" +"SUM(D19:D29)" +"SUM(D21:D29)" +"SUM(D34:D36)" +"SUM(E41:E42)" +"(C11/C$21)*100" +"SUM(B11:B20)" +"SUM(H11:H19)" +"SUM(B11,B13)" +"+B12" +"B14+B15" +"SUM(D14,D15)" +"B16+B17" +"SUM(D16:D17)" +"SUM(B18,B19)" +"SUM(B23:B27)" +"SUM(B11,B12,B14,B16,B18)" +"SUM(B13,B15,B17,B19)" +"H13+H15+H17+H19" +"SUM(B31,B32)" +"B39-B37" +"(C37/C39)*100" +"B34" +"'[5]Page 1'!$D$12+'[5]Page 1'!$D$15" +"'[5]Page 1'!$F$12+'[5]Page 1'!$F$15" +"'[5]Page 1'!$D$18" +"'[5]Page 1'!$F$18" +"SUM(C120:C122)" +"'[5]Page 1'!$D$26" +"'[5]Page 1'!$F$26" +"'[5]Page 1'!$D$30" +"'[5]Page 1'!$F$30" +"'[5]Page 1'!$D$35" +"'[5]Page 1'!$F$35" +"'[4]Page 2'!$F$13" +"'[5]Page 2'!$H$10" +"'[4]Page 2'!$D$17" +"'[5]Page 2'!$H$16" +"'[5]Page 2'!$D$17" +"'[5]Page 2'!$H$17" +"'[4]Page 2'!$D$20" +"SUM(B151:B153)" +"'[5]Page 2'!$H$18" +"'[4]Page 2'!$F$25" +"'[5]Page 2'!$F$22" +"'[5]Page 2'!$H$22" +"SUM(C153:C155)" +"C148+C156" +"'[5]Page 2'!$F$30" +"'[5]Page 2'!$H$30" +"'[5]Page 2'!$F$32" +"'[5]Page 2'!$H$32" +"SUM(C158:C162)" +"'[5]Page 2'!$F$40" +"'[5]Page 2'!$H$40" +"'[5]Page 2'!$F$41" +"'[5]Page 2'!$H$41" +"'[5]Page 2'!$F$42" +"'[5]Page 2'!$H$42" +"'[5]Page 2'!$F$43" +"'[5]Page 2'!$H$43" +"'[4]Page 3'!$D$9" +"'[5]Page 3'!$F$9" +"'[4]Page 3'!$D$11" +"'[5]Page 3'!$F$11" +"'[4]Page 3'!$D$13" +"'[5]Page 3'!$F$13" +"'[4]Page 3'!$D$15" +"'[5]Page 3'!$F$15" +"'[4]Page 3'!$D$19" +"'[5]Page 3'!$F$19" +"SUM(C180:C185)" +"[6]TAC03!$D$21" +"SUM(C186:C189)" +"'[5]Page 4'!$G$10" +"'[5]Page 4'!$I$10" +"'[5]Page 4'!$E$15" +"'[5]Page 4'!$I$15" +"'[5]Page 4'!$E$22" +"'[5]Page 4'!$I$22" +"'[5]Page 4'!$E$23" +"'[5]Page 4'!$E$38" +"'[5]Page 4'!$G$27" +"'[5]Page 4'!$I$27" +"'[5]Page 4'!$I$40+'[5]Page 4'!$I$39" +"SUM(C200:C207)" +"SUM(B223:I223)" +"SUM(B223:B232)" +"'[5]Page 14'!$D$47" +"'[5]Page 14'!$F$47" +"'[5]Page 14'!$D$49" +"'[5]Page 14'!$F$49" +"C254/C255" +"'[5]Page 15'!$B$16" +"'[5]Page 15'!$D$16" +"'[5]Page 15'!$B$17" +"'[5]Page 15'!$D$17" +"B274/B273" +"'[5]Page 14'!$B$11" +"'[5]Page 14'!$D$11" +"'[5]Page 14'!$B$12" +"'[5]Page 14'!$D$12" +"'[5]Page 14'!$B$13" +"'[5]Page 14'!$D$13" +"'[5]Page 14'!$B$14" +"'[5]Page 14'!$D$14" +"'[5]Page 14'!$B$15" +"'[5]Page 14'!$D$15" +"'[5]Page 14'!$B$26" +"'[5]Page 14'!$D$26" +"'[5]Page 14'!$B$27" +"'[5]Page 14'!$D$27" +"'[5]Page 14'!$B$28" +"'[5]Page 14'!$D$28" +"'[5]Page 14'!$B$29" +"'[5]Page 14'!$D$29" +"'[5]Page 14'!$B$30" +"'[5]Page 14'!$D$30" +"'[5]Page 14'!$B$31" +"'[5]Page 14'!$D$31" +"'[5]Page 14'!$B$32" +"'[5]Page 14'!$D$32" +"'[5]Page 14'!$B$33" +"'[5]Page 14'!$D$33" +"SUM(C296:C304)" +"[3]TAC20!$D$12" +"[3]TAC20!$E$12" +"[3]TAC20!$G$12" +"'[5]Page 22'!$J$15" +"'[5]Page 22'!$L$15" +"[3]TAC20!$D$13" +"[3]TAC20!$E$13" +"[3]TAC20!$G$13" +"'[5]Page 22'!$J$16" +"'[5]Page 22'!$L$16" +"[3]TAC20!$F$15" +"[3]TAC20!$G$15" +"'[4]Page 25'!$J$17" +"[3]TAC20!$D$16" +"[3]TAC20!$E$16" +"[3]TAC20!$F$16" +"[3]TAC20!$G$16" +"'[4]Page 25'!$J$18" +"[3]TAC20!$D$17" +"[3]TAC20!$E$17" +"'[4]Page 25'!$J$20" +"[3]TAC20!$D$19" +"[3]TAC20!$E$19" +"[3]TAC20!$F$19" +"'[4]Page 25'!$J$22" +"'[5]Page 22'!$L$18" +"[3]TAC20!$D$20" +"[3]TAC20!$E$20" +"[3]TAC20!$F$20" +"[3]TAC20!$G$20" +"'[4]Page 25'!$J$24" +"'[5]Page 22'!$L$19" +"[3]TAC20!$D$21" +"[3]TAC20!$E$21" +"[3]TAC20!$F$21" +"[3]TAC20!$G$21" +"'[4]Page 25'!$J$25" +"'[5]Page 22'!$L$20" +"[3]TAC20!$D$26" +"[3]TAC20!$E$26" +"[3]TAC20!$F$26" +"[3]TAC20!$G$26" +"'[5]Page 22'!$J$24" +"'[5]Page 22'!$L$24" +"[3]TAC20!$D$27" +"[3]TAC20!$E$27" +"[3]TAC20!$F$27" +"[3]TAC20!$G$27" +"'[5]Page 22'!$J$25" +"'[5]Page 22'!$L$25" +"SUM(D17:D18)" +"+SUM(D12:D14)+D19+SUM(D21:D22)" +"+D40+D38+D30+D29+D28" +"+D58+D50+D41" +"+D67/D63/D65" +"+SUM('Qtr Summary'!F12:G12)" +"+SUM('Qtr Summary'!K12:L12)" +"+SUM('Qtr Summary'!P12:Q12)" +"+SUM('Qtr Summary'!I12:L12)" +"+SUM('Qtr Summary'!N12:Q12)" +"+SUM('Qtr Summary'!N18:Q18)+0.1" +"+SUM('Qtr Summary'!N19:Q19)-0.1" +"+D18/D16" +"+D19/D16" +"+D20/D16" +"SUM(D25:D27)-0.0005" +"SUM(E25:E27)+0.0005" +"SUM(H25:H27)+0.001" +"SUM(I25:I27)" +"+SUM('Qtr Summary'!I39:L39)+0.1" +"+SUM('Qtr Summary'!K43:L43)-0.05" +"+I39/I37-0.001" +"+'Qtr Summary'!Q29" +"+'Qtr Summary'!P29" +"+'Qtr Summary'!O29" +"+'Qtr Summary'!N29" +"+'Qtr Summary'!L29" +"+'Qtr Summary'!K29" +"+'Qtr Summary'!J29" +"+'Qtr Summary'!I29" +"+'Qtr Summary'!G29" +"+'Qtr Summary'!F29" +"+'Qtr Summary'!E29" +"+'Qtr Summary'!D29" +"+B117" +"+B117" +"+'Qtr Summary'!Q50" +"+'Qtr Summary'!P50" +"+'Qtr Summary'!O50" +"+'Qtr Summary'!N50" +"+'Qtr Summary'!L50" +"+'Qtr Summary'!K50" +"+'Qtr Summary'!J50" +"+'Qtr Summary'!I50" +"+'Qtr Summary'!G50" +"+'Qtr Summary'!F50" +"+'Qtr Summary'!E50" +"+'Qtr Summary'!D50" +"SUM(D15:D18)" +"SUM(D19:D20)" +"+SUM('Qtr Annuity'!F15:G15)" +"+SUM('Qtr Annuity'!K15:L15)" +"+SUM('Qtr Annuity'!P15:Q15)" +"+SUM('Qtr Annuity'!I15:L15)" +"+SUM('Qtr Annuity'!N15:Q15)" +"+SUM('Qtr Summary'!D12:G12)" +"+SUM('Qtr Summary'!I12:L12)" +"+SUM('Qtr Summary'!I12:L12)" +"+SUM('Qtr Summary'!N12:Q12)" +"+SUM('Qtr Summary'!N19:Q19)-0.1" +"+D18/D16" +"+D19/D16" +"+E19/E16+0.0001" +"+D20/D16" +"SUM(D25:D27)" +"SUM(H25:H27)+0.001" +"+SUM('Qtr Summary'!I39:L39)+0.1" +"+SUM('Qtr Summary'!I39:L39)+0.1" +"+SUM('Qtr Summary'!D43:G43)+0.1" +"+I39/I37-0.001" +"231.985+61.97" +"375.834+107.388" +"144.615+21.393" +"154.786+26.805" +"12.354+38.928" +"+D14-D16-D17-D18" +"+F14-F16-F17-F18+0.1" +"ROUND(+D16/D14,3)" +"ROUND(+F16/F14,3)-0.001" +"ROUND(+D17/D14,3)" +"ROUND(+D18/D14,3)" +"+D23+D24+D25" +"175.047+50.135" +"396.473+71.096" +"116.2+18.9" +"124.339+25.06" +"-14.568+47.059" +"ROUND(+E35/E33,3)+0.0005" +"ROUND(+D36/D33,3)-0.0007" +"758.738-17" +"858.66" +"2252.8-17" +"11.336+29.7" +"1512.3+29.7" +"255.095+51.85" +"321.613+93.192" +"55.068+9.037" +"+'Qtr Summary'!L29" +"+'Qtr Summary'!K29" +"+'Qtr Summary'!J29" +"+'Qtr Summary'!I29" +"+'Qtr Summary'!G29" +"+'Qtr Summary'!F29" +"+'Qtr Summary'!E29" +"+'Qtr Summary'!D29" +"+B122" +"+B122" +"+'Qtr Summary'!L50" +"+'Qtr Summary'!K50" +"+'Qtr Summary'!J50" +"+'Qtr Summary'!I50" +"+'Qtr Summary'!G50" +"+'Qtr Summary'!F50" +"+'Qtr Summary'!E50" +"+'Qtr Summary'!D50" +"IF('Cover Sheet'!$D$7="""","""",'Cover Sheet'!$D$7)" +"SUM(E16:G16)" +"SUM(E16:E18)" +"E19+E20" +"SUM(E23:E35)" +"E21+E36" +"SUM(H42:H48)" +"IF('Cover Sheet'!$D$7="""","""",'Cover Sheet'!$D$7)" +"SUM(F11:F25)" +"IF('Cover Sheet'!$D$7="""","""",'Cover Sheet'!$D$7)" +"SUM(D6:D9)" +"SUM(D8:ER37)" +"IF('Cover Sheet'!$D$7="""","""",'Cover Sheet'!$D$7)" +"SUM(G7:G12)" +"IF(G12>0,(G10)/G12,""N/A"")" +"IF(G12>0,(G10)/G12,""N/A"")" +"IF(G12>0,(G10)/G12,""N/A"")" +"IF(K12>0,(K10)/K12,""N/A"")" +"IF(O12>0,(O10)/O12,""N/A"")" +"IF(AND(ISNUMBER(G12), ISNUMBER(G14)),G14-G12,""N/A"")" +"IF(AND(ISNUMBER(G12), ISNUMBER(G14)),G14-G12,""N/A"")" +"IF(AND(ISNUMBER(G12), ISNUMBER(G14)),G14-G12,""N/A"")" +"IF(AND(ISNUMBER(K12), ISNUMBER(K14)),K14-K12,""N/A"")" +"IF(AND(ISNUMBER(O12), ISNUMBER(O14)),O14-O12,""N/A"")" +"IF(ISNUMBER(G16),IF(ISNUMBER(G17),G17,G16),""N/A"")" +"IF(ISNUMBER(G16),IF(ISNUMBER(G17),G17,G16),""N/A"")" +"IF(ISNUMBER(G16),IF(ISNUMBER(G17),G17,G16),""N/A"")" +"IF(ISNUMBER(K16),IF(ISNUMBER(K17),K17,K16),""N/A"")" +"IF(ISNUMBER(O16),IF(ISNUMBER(O17),O17,O16),""N/A"")" +"IF(G14>0,IF(ISNUMBER(G19),G19/G14,IF(ISNUMBER(G18),G18/G14,""N/A"")),""N/A"")" +"IF(G14>0,IF(ISNUMBER(G19),G19/G14,IF(ISNUMBER(G18),G18/G14,""N/A"")),""N/A"")" +"IF(G14>0,IF(ISNUMBER(G19),G19/G14,IF(ISNUMBER(G18),G18/G14,""N/A"")),""N/A"")" +"IF(K14>0,IF(ISNUMBER(K19),K19/K14,IF(ISNUMBER(K18),K18/K14,""N/A"")),""N/A"")" +"IF(O14>0,IF(ISNUMBER(O19),O19/O14,IF(ISNUMBER(O18),O18/O14,""N/A"")),""N/A"")" +"IF(AND(ISNUMBER(G14),ISNUMBER(G15)),(G15/G14),""N/A"")" +"IF(AND(ISNUMBER(G14),ISNUMBER(G15)),(G15/G14),""N/A"")" +"IF(AND(ISNUMBER(G14),ISNUMBER(G15)),(G15/G14),""N/A"")" +"IF(AND(ISNUMBER(K14),ISNUMBER(K15)),(K15/K14),""N/A"")" +"IF(AND(ISNUMBER(O14),ISNUMBER(O15)),(O15/O14),""N/A"")" +"IF(AND(ISNUMBER(G13),ISNUMBER(G22)),G22/G13,""N/A"")" +"IF(AND(ISNUMBER(G13),ISNUMBER(G22)),G22/G13,""N/A"")" +"IF(AND(ISNUMBER(G13),ISNUMBER(G22)),G22/G13,""N/A"")" +"IF(AND(ISNUMBER(K13),ISNUMBER(K22)),K22/K13,""N/A"")" +"IF(AND(ISNUMBER(O13),ISNUMBER(O22)),O22/O13,""N/A"")" +"IF(AND(ISNUMBER(G29),ISNUMBER(G31)),(G29*1000)/G31,""N/A"")" +"IF(AND(ISNUMBER(G29),ISNUMBER(G31)),(G29*1000)/G31,""N/A"")" +"IF(AND(ISNUMBER(G29),ISNUMBER(G31)),(G29*1000)/G31,""N/A"")" +"IF(AND(ISNUMBER(K29),ISNUMBER(K31)),(K29*1000)/K31,""N/A"")" +"IF(AND(ISNUMBER(O29),ISNUMBER(O31)),(O29*1000)/O31,""N/A"")" +"IF(AND(ISNUMBER(G25),ISNUMBER(G31)),(G25)/G31,""N/A"")" +"IF(AND(ISNUMBER(G25),ISNUMBER(G31)),(G25)/G31,""N/A"")" +"IF(AND(ISNUMBER(G25),ISNUMBER(G31)),(G25)/G31,""N/A"")" +"IF(AND(ISNUMBER(K25),ISNUMBER(K31)),(K25)/K31,""N/A"")" +"IF(AND(ISNUMBER(O25),ISNUMBER(O31)),(O25)/O31,""N/A"")" +"IF(G12>0,(G10)/G12,""N/A"")" +"IF(G12>0,(G10)/G12,""N/A"")" +"IF(G12>0,(G10)/G12,""N/A"")" +"IF(K12>0,(K10)/K12,""N/A"")" +"IF(O12>0,(O10)/O12,""N/A"")" +"IF(AND(ISNUMBER(G12), ISNUMBER(G14)),G14-G12,""N/A"")" +"IF(AND(ISNUMBER(G12), ISNUMBER(G14)),G14-G12,""N/A"")" +"IF(AND(ISNUMBER(G12), ISNUMBER(G14)),G14-G12,""N/A"")" +"IF(AND(ISNUMBER(K12), ISNUMBER(K14)),K14-K12,""N/A"")" +"IF(AND(ISNUMBER(O12), ISNUMBER(O14)),O14-O12,""N/A"")" +"IF(ISNUMBER(G16),IF(ISNUMBER(G17),G17,G16),""N/A"")" +"IF(ISNUMBER(G16),IF(ISNUMBER(G17),G17,G16),""N/A"")" +"IF(ISNUMBER(G16),IF(ISNUMBER(G17),G17,G16),""N/A"")" +"IF(ISNUMBER(K16),IF(ISNUMBER(K17),K17,K16),""N/A"")" +"IF(ISNUMBER(O16),IF(ISNUMBER(O17),O17,O16),""N/A"")" +"IF(G14>0,IF(ISNUMBER(G19),G19/G14,IF(ISNUMBER(G18),G18/G14,""N/A"")),""N/A"")" +"IF(G14>0,IF(ISNUMBER(G19),G19/G14,IF(ISNUMBER(G18),G18/G14,""N/A"")),""N/A"")" +"IF(G14>0,IF(ISNUMBER(G19),G19/G14,IF(ISNUMBER(G18),G18/G14,""N/A"")),""N/A"")" +"IF(K14>0,IF(ISNUMBER(K19),K19/K14,IF(ISNUMBER(K18),K18/K14,""N/A"")),""N/A"")" +"IF(O14>0,IF(ISNUMBER(O19),O19/O14,IF(ISNUMBER(O18),O18/O14,""N/A"")),""N/A"")" +"IF(AND(ISNUMBER(G14),ISNUMBER(G15)),(G15/G14),""N/A"")" +"IF(AND(ISNUMBER(G14),ISNUMBER(G15)),(G15/G14),""N/A"")" +"IF(AND(ISNUMBER(G14),ISNUMBER(G15)),(G15/G14),""N/A"")" +"IF(AND(ISNUMBER(K14),ISNUMBER(K15)),(K15/K14),""N/A"")" +"IF(AND(ISNUMBER(O14),ISNUMBER(O15)),(O15/O14),""N/A"")" +"IF(AND(ISNUMBER(G13),ISNUMBER(G22)),G22/G13,""N/A"")" +"IF(AND(ISNUMBER(G13),ISNUMBER(G22)),G22/G13,""N/A"")" +"IF(AND(ISNUMBER(G13),ISNUMBER(G22)),G22/G13,""N/A"")" +"IF(AND(ISNUMBER(K13),ISNUMBER(K22)),K22/K13,""N/A"")" +"IF(AND(ISNUMBER(O13),ISNUMBER(O22)),O22/O13,""N/A"")" +"IF(AND(ISNUMBER(G29),ISNUMBER(G31)),(G29*1000)/G31,""N/A"")" +"IF(AND(ISNUMBER(G29),ISNUMBER(G31)),(G29*1000)/G31,""N/A"")" +"IF(AND(ISNUMBER(G29),ISNUMBER(G31)),(G29*1000)/G31,""N/A"")" +"IF(AND(ISNUMBER(K29),ISNUMBER(K31)),(K29*1000)/K31,""N/A"")" +"IF(AND(ISNUMBER(O29),ISNUMBER(O31)),(O29*1000)/O31,""N/A"")" +"IF(AND(ISNUMBER(G25),ISNUMBER(G31)),(G25)/G31,""N/A"")" +"IF(AND(ISNUMBER(G25),ISNUMBER(G31)),(G25)/G31,""N/A"")" +"IF(AND(ISNUMBER(G25),ISNUMBER(G31)),(G25)/G31,""N/A"")" +"IF(AND(ISNUMBER(K25),ISNUMBER(K31)),(K25)/K31,""N/A"")" +"IF(AND(ISNUMBER(O25),ISNUMBER(O31)),(O25)/O31,""N/A"")" +"D9+D10" +"D11+D12+D13" +"SUM(D17:D19)" +"D14-D23" +"D24+D26-D27" +"D28-D29+D30" +"'Income Statement'!A1" +"D12+D13" +"SUM(D9:D11)+SUM(D14:D16)" +"SUM(D19:D22)" +"D27+D26" +"F27+F26" +"SUM(D25:D29)" +"D23+D30" +"D15" +"F15" +"D17" +"F17" +"D23" +"F23" +"D30" +"F30" +"(D34+D15)/2" +"(D35+D17)/2" +"(D36+D23)/2" +"(D37+D30)/2" +"('Portfolio Quality'!D17+'Portfolio Quality'!D18)/2" +"'Income Statement'!A1" +"D9" +"F9" +"'Balance Sheet'!D12" +"(D8+D9)/2" +"D9/D12" +"SUM(D54:D56)" +"D38/D9" +"D40/D9" +"D12" +"SUM(D44:D48)" +"D9" +"D52/D$57" +"SUM(D60:D64)" +"'Income Statement'!A1" +"'Income Statement'!A1" +"'Income Statement'!D14/'Income Statement'!D23" +"'Income Statement'!D41/'Income Statement'!D50" +"('Balance Sheet'!D43-'Balance Sheet'!D40)*'Macroeconomic Indicators'!D10" +"(('Balance Sheet'!D19+'Balance Sheet'!D20+'Balance Sheet'!D21)*(IF('Macroeconomic Indicators'!D9>'Macroeconomic Indicators'!D10,'Macroeconomic Indicators'!D9,'Macroeconomic Indicators'!D10)))-('Income Statement'!D17+'Income Statement'!D18)" +"(('Balance Sheet'!H19+'Balance Sheet'!H20+'Balance Sheet'!H21)*(IF('Macroeconomic Indicators'!H9>'Macroeconomic Indicators'!H10,'Macroeconomic Indicators'!H9,'Macroeconomic Indicators'!H10)))-('Income Statement'!D44+'Income Statement'!D45)" +"'Income Statement'!D23+'Financial Performance Ratios'!D9+'Financial Performance Ratios'!D10" +"'Income Statement'!D50+'Financial Performance Ratios'!H9+'Financial Performance Ratios'!H10" +"'Income Statement'!D14-'Financial Performance Ratios'!D11" +"'Income Statement'!D41-'Financial Performance Ratios'!H11" +"'Income Statement'!D14/'Financial Performance Ratios'!D11" +"'Income Statement'!D41/'Financial Performance Ratios'!H11" +"'Income Statement'!D24/'Balance Sheet'!D43" +"'Income Statement'!D51/'Balance Sheet'!H43" +"'Income Statement'!D24/'Balance Sheet'!D41" +"'Income Statement'!D51/'Balance Sheet'!H41" +"D12/'Balance Sheet'!D43" +"D12/'Balance Sheet'!D41" +"'Income Statement'!D11/'Portfolio Quality'!D10" +"'Income Statement'!D38/'Portfolio Quality'!H10" +"('Income Statement'!D17+'Income Statement'!D18)/'Portfolio Quality'!D10" +"('Income Statement'!D44+'Income Statement'!D45)/'Portfolio Quality'!H10" +"('Income Statement'!D17+'Income Statement'!D18)/'Balance Sheet'!D42" +"('Income Statement'!D44+'Income Statement'!D45)/'Balance Sheet'!H42" +"'Balance Sheet'!D14/'Balance Sheet'!D17" +"('Balance Sheet'!D10+'Balance Sheet'!D11)/'Balance Sheet'!D17" +"'Balance Sheet'!D15/'Balance Sheet'!D17" +"('Balance Sheet'!D26+'Balance Sheet'!D27)/'Balance Sheet'!D17" +"'Balance Sheet'!D23/'Balance Sheet'!D30" +"'Balance Sheet'!D30/'Balance Sheet'!D17" +"('Balance Sheet'!D10+'Balance Sheet'!D11+'Balance Sheet'!D14)/'Balance Sheet'!D17" +"'Income Statement'!D23/'Portfolio Quality'!D10" +"'Income Statement'!D50/'Portfolio Quality'!H10" +"'Portfolio Quality'!D33/'Portfolio Quality'!D32" +"'Portfolio Quality'!D18/'Portfolio Quality'!D33" +"'Portfolio Quality'!D18/'Portfolio Quality'!D32" +"'Income Statement'!D23/'Balance Sheet'!D44" +"'Income Statement'!D50/'Balance Sheet'!H44" +"'Income Statement'!D23/'Portfolio Quality'!D13" +"'Income Statement'!D50/'Portfolio Quality'!H13" +"'Portfolio Quality'!D18/('Portfolio Quality'!D17+'Portfolio Quality'!D15)" +"'Portfolio Quality'!D13/'Portfolio Quality'!D14" +"('Balance Sheet'!D30-'Balance Sheet'!D37)/'Balance Sheet'!D37" +"('Balance Sheet'!D17-'Balance Sheet'!D35)/'Balance Sheet'!D35" +"('Balance Sheet'!D12-'Portfolio Quality'!D8)/'Portfolio Quality'!D8" +"('Portfolio Quality'!D12-'Portfolio Quality'!D11)/'Portfolio Quality'!D11" +"('Portfolio Quality'!D18-'Portfolio Quality'!D17)/'Portfolio Quality'!D17" +"('Portfolio Quality'!D21-'Portfolio Quality'!D20)/'Portfolio Quality'!D20" +"('Portfolio Quality'!D24-'Portfolio Quality'!D23)/'Portfolio Quality'!D23" +"SUM(F2:F431)" +"SUM(E13:E18)" +"SUM(E29:E41)" +"+E19+E27+E42+E43" +"SUM(E60:E70)" +"SUM(E73:E79)" +"+E71+E80" +"+E44" +"+E81" +"+E83-E84" +"+I49" +"+E85+E87+E88" +"+I85" +"+E92" +"+E92" +"+E90+E89+E91" +"AVERAGE(B20:M20)" +"(C35-C34)/C34" +"AVERAGE(D35:D46)" +"1880000-B9" +"+FORM!G20" +"+FORM!E51" +"+FORM!F51" +"+FORM!G51" +"+C7-C8" +"+C9" +"+C9" +"+C10" +"E11" +"E11" +"+C12" +"C16" +"C16" +"188*0.33" +"+E9+E11+E12+E15" +"+F10+F11+F12-F16+F15" +"+G9+G11-G17+G18+G12+G15-G19-G16" +"+(C22+C23+C24+C25)/2" +"+(C27+C28)/2" +"+C33/2" +"+E26-E32-E45+E48" +"+F29-F32-F37+F42-F45+F48" +"+G26-G32-G34-G45+G48" +"E20/E49" +"H9+H11+H13+H21+H23+H25" +"G14+G15+G18+G19-G16-G17" +"H29+H39+H41+H43+H47+H49+H51" +"G30+G31+G34+G36+G37-G32-G33-G35" +"G44+G45" +"2249682+381582061+231400527" +"6983514+677142527+519313417" +"692416+230708111" +"1930748+517382669" +"G7+G27" +"SUM(G63:G77)" +"SUM(G81:G91)" +"G95+G99+G101+G103-G105+G107" +"G96-G97" +"G61+G79+G93" +"NETWORKDAYS(C4,F4)" +"VLOOKUP(C5,R7:T136,3,FALSE)" +"F13+H13" +"IF(I$39>0,I13/I$39,0)" +"SUM(F13:F14)" +"SUM(F17:F29)" +"SUM(F32:F36)" +"F15+F30+F37" +"IF($I39>0,F39/$I39,0)" +"Introduction!E5" +"WORKDAY(C3,10,12/25)" +"WORKDAY(C18,6,H14)" +"WORKDAY(C18,6)" +"WORKDAY(C19,3)" +"WORKDAY(C25,1)" +"WORKDAY(C29,2)" +"WORKDAY(C30,1)" +"WORKDAY(C30,1)" +"WORKDAY(C33,10)" +"WORKDAY(C36,2)" +"WORKDAY(C39,1)" +"WORKDAY(C55,1)" +"WORKDAY(C70,4)" +"WORKDAY(C73,6)" +"WORKDAY(C73,4)" +"WORKDAY(C85,3)" +"WORKDAY(C87,4)" +"WORKDAY(C18,-10)" +"WORKDAY(C19,-6)" +"WORKDAY(C25,-3)" +"WORKDAY(C25,-3)" +"WORKDAY(C29,-1)" +"WORKDAY(C30,-2)" +"WORKDAY(C32,-1)" +"WORKDAY(C36,-1)" +"WORKDAY(C33,10)" +"WORKDAY(C39,-2)" +"WORKDAY(C39,-2)" +"WORKDAY(C44,-1)" +"WORKDAY(C55,-1)" +"WORKDAY(C68,-10)" +"WORKDAY(C71,-4)" +"WORKDAY(C74,-6)" +"WORKDAY(C84,-1)" +"WORKDAY(C85,-3)" +"WORKDAY(C87,-4)" +"Introduction!E11" +"SUM('Mid-Atlantic'!D8+'New England'!D8+SouthEast!D8+NorthWest!D8+Midwest!D8+'San Diego'!D8+Chesapeake!D8+'Bay Area'!D8)" +"SUM(D8:D27)" +"SUM(D31:D33)" +"SUM(D49:D52)" +"SUM(D56:D57)" +"SUM(D61-D62)" +"SUM(D28+D34+D40+D46+D53+D58+D63+D69)" +"SUM(D76:D84)" +"SUM(D88:D98)" +"SUM(D108:D115)" +"SUM(D119:D124)" +"SUM(D137:D143)" +"SUM(D85+D99+D105+D116+D125+D134+D144+D149)" +"SUM(D71-D151)" +"SUM(D165+D170)" +"SUM($F$71)" +"SUM($F$172)" +"SUM($F$151)" +"SUM(D7:D27)" +"SUM(D31:D33)" +"SUM(D49:D52)" +"SUM(D56:D57)" +"SUM(D61-D62)" +"SUM(D28+D34+D40+D46+D53+D58+D63+D69)" +"SUM(D76:D84)" +"SUM(D88:D98)" +"SUM(D108:D114)" +"SUM(D119:D124)" +"SUM(D137:D143)" +"SUM(D85+D99+D105+D116+D125+D134+D144+D149)" +"SUM(D71-D151)" +"SUM(D165+D170)" +"SUM($F$71)" +"SUM($F$172)" +"SUM($F$151)" +"SUM(D7:D27)" +"SUM(D31:D33)" +"SUM(D49:D52)" +"SUM(D56:D57)" +"SUM(D61-D62)" +"SUM(D28+D34+D40+D46+D53+D58+D63+D69)" +"SUM(D76:D84)" +"SUM(D88:D98)" +"SUM(D108:D115)" +"SUM(D119:D124)" +"SUM(D137:D143)" +"SUM(D85+D99+D105+D116+D125+D134+D144+D149)" +"SUM(D71-D151)" +"SUM(D165+D170)" +"SUM($F$71)" +"SUM($F$172)" +"SUM($F$151)" +"SUM(D8:D27)" +"15500+5650" +"(500*70)+(500*6)+(75*8)" +"SUM(D31:D33)" +"SUM(D49:D52)" +"SUM(D56:D57)" +"SUM(D61-D62)" +"36436.59" +"SUM(D28+D34+D40+D46+D53+D58+D63+D69)" +"SUM(D76:D84)" +"SUM(D88:D98)" +"27075.44+8128.08+185.53+2945.25+877.95" +"131.59+200+156.52" +"1714.85+400+27.24" +"SUM(D108:D114)" +"SUM(D119:D124)" +"119+103+119+119+137.5" +"SUM(D137:D143)" +"15.9+1.8" +"SUM(D85+D99+D105+D116+D125+D134+D144+D149)" +"SUM(D71-D151)" +"SUM(D165+D170)" +"SUM($F$71)" +"SUM($F$172)" +"SUM($F$151)" +"SUM(D8:D27)" +"SUM(D31:D33)" +"SUM(D49:D52)" +"SUM(D56:D57)" +"SUM(D61-D62)" +"SUM(D28+D34+D40+D46+D53+D58+D63+D69)" +"SUM(D76:D84)" +"SUM(D88:D98)" +"SUM(D108:D115)" +"SUM(D119:D124)" +"SUM(D137:D143)" +"SUM(D85+D99+D105+D116+D125+D134+D144+D149)" +"SUM(D71-D151)" +"SUM(D165+D170)" +"SUM($F$71)" +"SUM($F$172)" +"SUM($F$151)" +"SUM(D8:D27)" +"SUM(D31:D33)" +"SUM(D49:D52)" +"SUM(D56:D57)" +"SUM(D61-D62)" +"SUM(D28+D34+D40+D46+D53+D58+D63+D69)" +"SUM(D76:D84)" +"SUM(D88:D98)" +"SUM(D108:D115)" +"SUM(D119:D124)" +"SUM(D137:D143)" +"SUM(D85+D99+D105+D116+D125+D134+D144+D149)" +"SUM(D71-D151)" +"SUM(D165+D170)" +"SUM($F$71)" +"SUM($F$172)" +"SUM($F$151)" +"SUM(D8:D27)" +"SUM(D31:D33)" +"SUM(D49:D52)" +"SUM(D56:D57)" +"SUM(F61-F62)" +"SUM(D28+D34+D40+D46+D53+D58+D63+D69)" +"SUM(D76:D84)" +"SUM(D88:D98)" +"SUM(D108:D115)" +"SUM(D119:D124)" +"SUM(D137:D143)" +"SUM(D85+D99+D105+D116+D125+D134+D144+D149)" +"SUM(D71-D151)" +"SUM(D165+D170)" +"SUM($F$71)" +"SUM($F$172)" +"SUM($F$151)" +"SUM(D7:D27)" +"SUM(D31:D33)" +"SUM(D49:D52)" +"SUM(D56:D57)" +"SUM(D61-D62)" +"SUM(D28+D34+D40+D46+D53+D58+D63+D69)" +"SUM(D76:D84)" +"SUM(D88:D98)" +"SUM(D108:D115)" +"SUM(D119:D124)" +"SUM(D137:D143)" +"SUM(D85+D99+D105+D116+D125+D134+D144+D149)" +"SUM(D71-D151)" +"SUM(D165+D170)" +"SUM($F$71)" +"SUM($F$172)" +"SUM($F$151)" +"SUM(D8:D27)" +"SUM(D31:D33)" +"SUM(D49:D52)" +"SUM(D56:D57)" +"SUM(D61-D62)" +"SUM(D28+D34+D40+D46+D53+D58+D63+D69)" +"SUM(D76:D84)" +"SUM(D88:D98)" +"SUM(D108:D113)" +"SUM(D119:D124)" +"SUM(D137:D143)" +"SUM(D85+D99+D105+D116+D125+D134+D144+D149)" +"SUM(D71-D151)" +"D66" +"SUM(D165+D170)" +"SUM($F$71)" +"SUM($F$172)" +"SUM($F$151)" +"926567+540+59959+30702" +"SUM(B7:B15)" +"1263117+50000" +"15882+133594+94202+12560+227126+5030+5582+8896+138163+10608" +"137623+11758" +"SUM(B20:B34)" +"B16" +"B35" +"B37-B35" +"'TRR Instructions'!C13" +"'TRR Instructions'!C14" +"'TRR Instructions'!C15" +"'TRR Instructions'!C16" +"'TRR Instructions'!C17" +"'TRR Instructions'!C18" +"'TRR Instructions'!C19" +"'TRR Instructions'!C20" +"'TRR Instructions'!C21" +"'TRR Instructions'!C22" +"TODAY()" +"SUM(E10:E13)" +"SUM(E18:E19)" +"E14+E20" +"+E29+E33+E37" +"SUM(E46:E53)" +"+E44+E54" +"E58/E60" +"+D6" +"+D6" +"+G6" +"G10-229.02" +"H10-244.35" +"[1]Final!$H$562/100" +"[1]Final!$J$562/100" +"G11-6.31" +"+H11-6.47" +"[1]Final!$H$580/100" +"[1]Final!$J$580/100" +"+S11-162.07" +"+T11-177.39" +"'[2]Segment P&L'!$G$27/100" +"G12-15.63-0.1" +"+H12-4.5194" +"+([1]Final!H607+[1]Final!H616)/100" +"+([1]Final!J616+[1]Final!J607)/100" +"+S12-80.33" +"+T12-78.86" +"'[2]Segment P&L'!$L$27/100" +"17.38+0.08" +"2.96+0.82" +"+S13-7.07" +"+T13-5.43" +"'[2]Segment P&L'!$X$27/-100" +"+G14--0.34" +"+H14--2.3984" +"+[1]Final!H671/100" +"+[1]Final!J671/100" +"SUM(Q11:Q12)-Q13" +"G15-128.72" +"+H15-153.0692" +"+[1]Final!H652/100" +"+[1]Final!J652/100" +"+AG11+AG12+AG13-AG14" +"G16-30.92" +"+H16-26.93" +"+[1]Final!H98/100" +"+[1]Final!J98/100" +"G17-(44.64+14.04)" +"+H17-55.7682-0.01" +"+([1]Final!H100+[1]Final!H102)/100+0.0045" +"+([1]Final!J100+[1]Final!J102)/100" +"+S17-16.77" +"+T17-11.9" +"'[2]Segment P&L'!$G$81/100" +"72.72+16.01" +"67.79+11.22" +"G18-0.22" +"+H18-0.34" +"+[1]Final!H106/100" +"+[1]Final!J106/100" +"+S18-4.66" +"+T18-6.8" +"'[2]Segment P&L'!$L$81/100" +"G19-4.24" +"+H19-5.18" +"+[1]Final!H104/100" +"+[1]Final!J104/100" +"+S19-0.22" +"+T19-0.34" +"+G18-0.005" +"+H18" +"+S19-S20" +"D10+D11+D12-D14-D15-D16-D17-D18-D19" +"+E10+E11+E12-E14-E15-E16-E17-E18-E19-0.01" +"+G10+G11+G12-G14-G15-G16-G17-G18-G19" +"+S20-4.51" +"+T20--4.81" +"+[1]Final!H127/100-SUM('Unaudited Dec 03'!S17:S18)+S19-0.005" +"+[1]Final!J127/100-SUM('Unaudited Dec 03'!T17:T18)+T19" +"G21--2.9" +"+H21--2.9" +"+[1]Final!H116/100" +"+[1]Final!J116/100" +"+Q17+Q18-Q19+Q20" +"SUM(D20+D21)" +"+E20+E21" +"G23-5.6" +"+H23-5.8" +"-[1]Final!H131/100" +"-[1]Final!J131/100" +"+S23" +"'[2]Cap Empl'!$G$130/100" +"+AG18+AG19+AG20-AG21+AG22" +"G24--1" +"+H24--1.55" +"'[2]Cap Empl'!$L$130/100" +"+D22-D23-D24" +"('[2]Cap Empl'!$V$130-700)/100" +"+(36895.87-700)/100-T23-T24" +"SUM(Q23:Q25)" +"+Y25-Y26" +"22.123-4.994" +"16.65-5.27" +"+[1]Final!D161" +"+[1]Final!F161" +"+[1]Final!J161" +"+J25/(J29/10000000)" +"SUM(AG25:AG28)" +"+(Y27-0.08)/(Y31/10000000)" +"+Y35/Y31" +"+C9/$C$35" +"SUM(B12:B19)" +"SUM(B25:B28)" +"SUM(B9:B34)-B24-B11" +"+C7/$C$13" +"SUM(B7:B11)" +"+C9/$C$46" +"SUM(B9:B45)" +"+C7/$C$13" +"SUM(B7:B11)" +"(+C12+C17+C22+C26+C30+C33)/C50" +"+C12+C17+C22+C26+C30+C33" +"+C12/$C$50" +"+B10+B36" +"315/321" +"164/171" +"479/492" +"314/321" +"480/492" +"SUM(B13:B20)" +"SUM(B25:B28)" +"SUM(B7:B11)" +"SUM(B15:B20)" +"SUM(B33:B37)" +"SUM(B7:B11)" +"SUM(C11:C20)" +"SUM(C22:C31)" +"SUM(C36:C52)" +"SUM(C58:C65)" +"C66/C70" +"SUM(C10:C21)" +"SUM(C23:C30)" +"SUM(C35:C53)" +"SUM(C58:C64)" +"SUM(C68:C72)" +"SUM(C74,C66)" +"C76/C78" +"SUM(Q9:Q24)" +"SUM(AK9:AK25)" +"184017-57375" +"SUM(E10:G10)" +"SUM(K10:N10)" +"E10+K10+T10" +"Z10+AB10" +"-50+50" +"130582+597+1" +"50-50" +"3639" +"45679+118" +"205+303" +"SUM(E10:E17)" +"SUM(V10:V18)" +"122146" +"32676+1" +"6317-510" +"-41+510" +"9930+234" +"5314" +"4746-1" +"SUM(E23:E32)" +"SUM(O23:O33)" +"E19-E34" +"13136-167-1" +"16325+1268+7611+290+93-301+1" +"4587-79" +"7-1" +"117-3+1" +"310-6" +"-6937-76-1" +"1178-957" +"30+20+11599-77-101-484-1547-10-57" +"1-7" +"SUM(E40:E43)" +"SUM(I40:I44)" +"E37+E45" +"43540+8868" +"30005+4506+3977-8868" +"110146-1298+13300+1515+7998-5257" +"E48+E55" +"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")" +"SUM(D8:I8)" +"+A8+1" +"SUM(D8:D9)" +"SUM(D11:D25)" +"+D10+D26" +"'Exhibit A - Page 2'!D32" +"+D27-D28" +"+A29+1" +"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")" +"+'Exhibit A - Page 1'!D6" +"SUM(D8:I8)" +"+A8+1" +"+A19+1" +"SUM(D8:D31)" +"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")" +"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")" +"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")" +"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")" +"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")" +"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")" +"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")" +"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")" +"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")" +"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")" +"SUM(J8:J15)" +"SUM(J23:J33)" +"SUM(J41:J47)" +"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")" +"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")" +"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")" +"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")" +"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")" +"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")" +"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")" +"CONCATENATE(""Village of "",'Cover Page'!A17,"", Nebraska"")" +"CONCATENATE(""Village of "", 'Cover Page'!A17,"", Nebraska"")" +"CONCATENATE(""Village of "", 'Cover Page'!A17,"", Nebraska"")" +"CONCATENATE(""Village of "", 'Cover Page'!A17,"", Nebraska"")" +"CONCATENATE(""Village of "", 'Cover Page'!A17,"", Nebraska"")" +"CONCATENATE(""Village of "", 'Cover Page'!A17,"", Nebraska"")" +"CONCATENATE(""Village of "", 'Cover Page'!A17,"", Nebraska"")" +"CONCATENATE(""Village of "", 'Cover Page'!A17,"", Nebraska"")" +"CONCATENATE(""Village of "", 'Cover Page'!A17,"", Nebraska"")" +"CONCATENATE(""Village of "", 'Cover Page'!A17,"", Nebraska"")" +"CONCATENATE(""Village of "", 'Cover Page'!A17,"", Nebraska"")" +"SUM(B10:B13)" +"SUM(B14,B20)" +"SUM(B10:B13)" +"SUM(B14,B20)" +"SUM(B10:B13)" +"SUM(B14,B20)" +"'VMRF CHECKLIST'!F6" +"+'VMRF CHECKLIST'!AE6" +"B8+B9+B10" +"B7+D7+F7" +"B20+B45" +"C7" +"B32" +"C7" +"B14" +"C7" +"C7" +"E7" +"D14/D16" +"IF(H15<>0,H14/H15,"""")" +"IF((B15+D15) <>0,((B15*B17)+(D15*D17))/(B15+D15),"""")" +"B18" +"C7" +"C7" +"B20/B21" +"C7" +"C7" +"C7" +"B40" +"C7" +"C7" +"C7" +"IF(B60+D60<>0,((B62*B60)+(D62*D60))/(B60+D60),"""")" +"C7" +"C7" +"C7" +"D68" +"C7+E7+G7" +"G10" +"IF(I14<>0,I13/I14,"""")" +"IF((C14+E14) <>0,((C14*C16)+(E14*E16))/(C14+E14),"""")" +"C17" +"IF(C2+E20<>0,((C20*C22)+(E20*E22))/(C20+E20),"""")" +"IF(C32+E32<>0,((C32*C34)+(E32*E34))/(C32+E32),"""")" +"IF(C59+E59<>0,((C61*C59)+(E61*E59))/(C59+E59),"""")" +"E67" +"+K10-F10" +"+E9/E13*100" +"+E11/E13*100" +"+Financial!A1" +"(C8-B8)/C8" +"SUM(B8:B10)" +"SUM(B16:B22)" +"+B11-B23" +"+B29" +"2635-631" +"+B33" +"+B38+B34" +"C33" +"SUM(C6:C13)" +"8238.33" +"8821.24-118.52" +"SUM(C19:C25)" +"C15-C27" +"C4+C30" +"C33" +"C33-SUM(C35:C37)" +"'Financial summary'!K35" +"E4+E5" +"ROUND(E2+E6,5)" +"G12+G13" +"'Financial summary'!I30" +"'Financial summary'!K30" +"ROUND(SUM(E10:E13),5)" +"ROUND(E9+E14,5)" +"SUM(C6:C54)" +"SUM(D8:D54)" +"H45+H44+H33" +"C55" +"'Stork - 2002 Receipts'!C43" +"D59-D60" +"SUM(C6:C42)" +"D4+D5+D24+(F15-F14)-(D15-D14)" +"D7+D8+(F17-D17)" +"D4+D9-(D7+D8)+(F18-D18)" +"D29-D30-D31" +"IF('Input Information'!F19=0,""Must input data"",(('Input Information'!D32+'Input Information'!D30-'Input Information'!D26)/'Input Information'!F19))" +"IF(F4<=0,""Input Benchmark"",IF(D4>F4, ""strong"",""weak""))" +"IF('Input Information'!F21=0,""Must input data"",(('Input Information'!D32-'Input Information'!D26)/'Input Information'!F21))" +"IF('Input Information'!D29=0,""Must input data"",(('Input Information'!D32+'Input Information'!D30-'Input Information'!D26)/'Input Information'!D29))" +"IF('Input Information'!F16=0,""Not applicable"",('Input Information'!F15/'Input Information'!F16))" +"IF('Input Information'!F19=0,""Must input data"",('Input Information'!F20/'Input Information'!F19))" +"IF(F12<=0,""Input Benchmark"",IF(D12=$K$2,$J$2, IF(K9<=$L$4,$J$4,$J$3))" +"(A2+C3)/12" +"C2/60" +"IF(A30,$L$14*E$24,$L$11*E$24)" +"SUM(N23+K23+H23+E23)" +"SUM(D25:D36)/$A$12" +"IF($A25>=$A$14,IF($L$14>0,IF($L$14*D25/$A$12=C25,0,($L$14*D25/$A$12)),IF($L$11*D25/$A$12=C25,0,($L$11*D25/$A$12))),IF(AND(D25=0,C25=0),0,IF($L$14>0,(($L$14*D25/$A$12)-C25),(($L$11*D25/$A$12)-C25))))" +"IF($A25>=$A$14,IF($L$14*G25/$A$12=F25,0,IF($L$11*G25/$A$12=F25,0,IF($L$14>0,($L$14*G25/$A$12),($L$11*G25/$A$12)))),IF(AND(G25=0,F25=0),0,IF($L$14>0,(($L$14*G25/$A$12)-F25),(($L$11*G25/$A$12)-F25))))" +"IF($A25>=$A$14,C25+E25+H25+K25+N25,C25+E25+F25+H25+I25+K25+L25+N25)" +"SUM(C25:C36)" +"+fall!B2:E2" +"+fall!B2:E2" +"+fall!B2:E2" +"+fall!B2:E2" +"+fall!H2" +"+fall!F11" +"SUM(F12:F16)/3" +"SUM(K12:K16)/4" +"IF(fall!L14=0,fall!L11,fall!L14)" +"IF($A$12=12,(SUM(G26:G28)+SUM(D26:D28)+SUM(J26:J28)+SUM(M26:M28))/3,0)" +"IF(fall!L14=0,fall!L11,fall!L14)" +"IF($A$12=9,(0.5*(D28+G28+J28+M28)+D29+G29+J29+M29+D30+G30+J30+M30+0.5*(D31+G31+J31+M31))/3,0)" +"IF($A$12=12,(SUM(G29:G31)+SUM(D29:D31)+SUM(J29:J31)+SUM(M29:M31))/3,0)" +"IF($A$12=9,((0.5*(D31+G31+J31+M31)+D33+G33+J33+M33+0.5*(D34+G34+J34+M34)+D32+G32+J32+M32)/3),0)" +"IF($A$12=12,(SUM(G32:G34)+SUM(D32:D34)+SUM(J32:J34)+SUM(M32:M34))/3,0)" +"IF($A$12=9,(0.5*(D34+G34+J34+M34)+D35+G35+J35+M35+D36+G36+J36+M36+0.5*(D37+G37+J37+M37))/3,0)" +"IF($A$12=12,(SUM(G35:G37)+SUM(D35:D37)+SUM(J35:J37)+SUM(M35:M371))/3,0)" +"TODAY()" +"+fall!C18" +"+fall!C18" +"+fall!C18" +"+fall!E23" +"IF($L$14>0,$L$14*E$25,$L$11*E$25)" +"+fall!P23" +"SUM(N24+K24+H24+E24)" +"SUM(D26:D37)/$A$12" +"IF($A260,fall!$L$14*fall!D25/fall!$A$12,fall!$L$11*fall!D25/fall!$A$12))" +"IF($A26>=$A$14,IF($L$14>0,IF($L$14*D26/$A$12=C26,0,($L$14*D26/$A$12)),IF($L$11*D26/$A$12=C26,0,($L$11*D26/$A$12))),IF(AND(D26=0,C26=0),0,IF($L$14>0,(($L$14*D26/$A$12)-C26),(($L$11*D26/$A$12)-C26))))" +"IF($A26>=$A$14,C26+E26+H26+K26+N26,C26+E26+F26+H26+I26+K26+L26+N26)" +"SUM(C26:C37)" +"+'c'!B2:E2" +"+'c'!B2:E2" +"+'c'!B2:E2" +"+'c'!B2:E2" +"+'c'!H2" +"+fall!F11" +"SUM(F12:F16)/3" +"+'c'!K11" +"SUM(K12:K16)/4" +"IF('c'!L14=0,'c'!L11,'c'!L14)" +"IF($A$12=12,(SUM(G26:G28)+SUM(D26:D28)+SUM(J26:J28)+SUM(M26:M28))/3,0)" +"IF('c'!L14=0,'c'!L11,'c'!L14)" +"IF($A$12=9,(0.5*(D28+G28+J28+M28)+D29+G29+J29+M29+D30+G30+J30+M30+0.5*(D31+G31+J31+M31))/3,0)" +"IF($A$12=12,(SUM(G29:G31)+SUM(D29:D31)+SUM(J29:J31)+SUM(M29:M31))/3,0)" +"IF($A$12=9,((0.5*(D31+G31+J31+M31)+D33+G33+J33+M33+0.5*(D34+G34+J34+M34)+D32+G32+J32+M32)/3),0)" +"IF($A$12=12,(SUM(G32:G34)+SUM(D32:D34)+SUM(J32:J34)+SUM(M32:M34))/3,0)" +"IF($A$12=9,(0.5*(D34+G34+J34+M34)+D35+G35+J35+M35+D36+G36+J36+M36+0.5*(D37+G37+J37+M37))/3,0)" +"IF($A$12=12,(SUM(G35:G37)+SUM(D35:D37)+SUM(J35:J37)+SUM(M35:M371))/3,0)" +"TODAY()" +"+fall!C18" +"+fall!C18" +"+fall!C18" +"+'c'!E24" +"IF($L$14>0,$L$14*E$25,$L$11*E$25)" +"+fall!N23" +"+'c'!P24" +"SUM(N24+K24+H24+E24)" +"SUM(D26:D37)/$A$12" +"IF($A26<'c'!$A$14,'c'!C26+'c'!E26,IF('c'!$L$14>0,'c'!$L$14*'c'!D26/'c'!$A$12,'c'!$L$11*'c'!D26/'c'!$A$12))" +"IF($A26>=$A$14,IF($L$14>0,IF($L$14*D26/$A$12=C26,0,($L$14*D26/$A$12)),IF($L$11*D26/$A$12=C26,0,($L$11*D26/$A$12))),IF(AND(D26=0,C26=0),0,IF($L$14>0,(($L$14*D26/$A$12)-C26),(($L$11*D26/$A$12)-C26))))" +"IF($A26>=$A$14,C26+E26+H26+K26+N26,C26+E26+F26+H26+I26+K26+L26+N26)" +"SUM(C26:C37)" +"+d!B2" +"+d!B2" +"+d!B2" +"+d!B2" +"+fall!F11" +"SUM(F12:F16)/3" +"+'c'!K11" +"SUM(K12:K16)/4" +"IF('c'!L14=0,'c'!L11,'c'!L14)" +"IF($A$12=12,(SUM(G26:G28)+SUM(D26:D28)+SUM(J26:J28)+SUM(M26:M28))/3,0)" +"IF('c'!L14=0,'c'!L11,'c'!L14)" +"IF($A$12=9,(0.5*(D28+G28+J28+M28)+D29+G29+J29+M29+D30+G30+J30+M30+0.5*(D31+G31+J31+M31))/3,0)" +"IF($A$12=12,(SUM(G29:G31)+SUM(D29:D31)+SUM(J29:J31)+SUM(M29:M31))/3,0)" +"IF($A$12=9,((0.5*(D31+G31+J31+M31)+D33+G33+J33+M33+0.5*(D34+G34+J34+M34)+D32+G32+J32+M32)/3),0)" +"IF($A$12=12,(SUM(G32:G34)+SUM(D32:D34)+SUM(J32:J34)+SUM(M32:M34))/3,0)" +"IF($A$12=9,(0.5*(D34+G34+J34+M34)+D35+G35+J35+M35+D36+G36+J36+M36+0.5*(D37+G37+J37+M37))/3,0)" +"IF($A$12=12,(SUM(G35:G37)+SUM(D35:D37)+SUM(J35:J37)+SUM(M35:M371))/3,0)" +"TODAY()" +"+fall!C18" +"+fall!C18" +"+fall!C18" +"+'c'!E24" +"IF($L$14>0,$L$14*E$25,$L$11*E$25)" +"+fall!N23" +"+'c'!P24" +"SUM(N24+K24+H24+E24)" +"SUM(D26:D37)/$A$12" +"IF($A26<'c'!$A$14,'c'!C26+'c'!E26,IF('c'!$L$14>0,'c'!$L$14*'c'!D26/'c'!$A$12,'c'!$L$11*'c'!D26/'c'!$A$12))" +"IF($A26>=$A$14,IF($L$14>0,IF($L$14*D26/$A$12=C26,0,($L$14*D26/$A$12)),IF($L$11*D26/$A$12=C26,0,($L$11*D26/$A$12))),IF(AND(D26=0,C26=0),0,IF($L$14>0,(($L$14*D26/$A$12)-C26),(($L$11*D26/$A$12)-C26))))" +"IF($A26>=$A$14,C26+E26+H26+K26+N26,C26+E26+F26+H26+I26+K26+L26+N26)" +"SUM(C26:C37)" +"SUM(M1,N1)" +"CONCATENATE(B1,"" "",C1,"" "",A1)" +"ROUND(G11/$G$39,2)" +"ROUND(G11/$G$39,2)" +"ROUND(G11/$G$39,2)" +"ROUND(G11/$G$39,2)" +"SUM(G11:G38)" +"SUM(G11:G38)" +"SUM(G5:K5,O5:U5)" +"V5*32.56%" +"SUM(V5:W5)" +"SUM(X5:X6)" +"SUM(X7:X34)" +"V37*43.38%" +"SUM(X36:X40)" +"SUM(X41)" +"SUM(G42:K42)" +"SUM(M5:M41)" +"M42-N42" +"SUM(V42:W42)" +"SUM(G71:U71)" +"I7*H7" +"SUM(J7:J30)" +"I32*H32*0.25" +"SUM(J32)" +"SUM(J6:J34)" +"SUM(K31:K33)" +"SUM(J50:J51)" +"SUM(K44:K63)" +"SUM(J74:J76)" +"(I78*H78)*0.25" +"J78+J79" +"SUM(K81,K79)" +"SUM(K77:K80)" +"SUM(K87,K85,K52,K49)" +"SUM(J112,J105,J99)" +"SUM(J113:J117)" +"SUM(J113:J123)" +"SUM(K8:K124)" +"COUNT(B3:B39)" +"U39*250" +"COUNT(B40:B42)" +"COUNT(B43:B49)" +"COUNT(B50:B68)" +"COUNT(B71:B93)" +"COUNT(B95:B108)" +"COUNT(B113:B128)" +"SUM(V3:V143)" +"COUNT(B3:B143)" +"SUM(U3:U143)" +"COUNT(B3:B39)" +"U39*250" +"COUNT(B40:B55)" +"COUNT(B56:B62)" +"COUNT(B63:B81)" +"COUNT(B85:B108)" +"SUM(V1:V142)" +"COUNT(B3:B142)" +"SUM(U3:U144)" +"U145-U146" +"U39" +"250*F149" +"U62" +"U125" +"U108" +"SUM(F149:F152)" +"N162*M162" +"SUM(M162:M170)" +"N171*M171" +"SUM(O162:O171)" +"SUM(T171)" +"F13*0.28" +"H13*0.25" +"H13*0.25" +"H13*0.5" +"SUM(I13:L13)" +"SUM(M13:M32)" +"SUM(M33:M45)" +"B2*+B2/C2" +"C2*D2" +"B3+1" +"AVERAGE(C3:C13)" +"A14" +"AVERAGE(C14:C23)" +"_xll.ARRAY(#REF!,,)" +"B3+1" +"AVERAGE(C3:C13)" +"A14" +"AVERAGE(C14:C23)" +"B4+1" +"AVERAGE(C4:C13)" +"STDEVP(C4:C13)" +"SUM(C13:C15)/3" +"SUM(F12:F16)/3" +"SUM(K12:K16)/4" +"IF($A$12=12,(SUM(G25:G27)+SUM(D25:D27)+SUM(J25:J27)+SUM(M25:M27))/3,0)" +"IF($A$12=9,(D27+G27+J27+M27+D28+G28+J28+M28+D29+G29+J29+M29+0.5*(D30+G30+J30+M30))/3,0)" +"IF($A$12=12,(SUM(G28:G30)+SUM(D28:D30)+SUM(J28:J30)+SUM(M28:M30))/3,0)" +"IF($A$12=9,((0.5*(D31+G31+J31+M31)+D33+G33+J33+M33+0.5*(D34+G34+J34+M34)+D32+G32+J32+M32)/3),0)" +"IF($A$12=12,(SUM(G31:G33)+SUM(D31:D33)+SUM(J31:J33)+SUM(M31:M33))/3,0)" +"IF($A$12=9,(0.5*(D33+G33+J33+M33)+D34+G34+J34+M34+D35+G35+J35+M35+(D36+G36+J36+M36))/3,0)" +"IF($A$12=12,(SUM(G34:G36)+SUM(D34:D36)+SUM(J34:J36)+SUM(M34:M379))/3,0)" +"TODAY()" +"IF($L$14>0,$L$14*E$24,$L$11*E$24)" +"C23+F23" +"SUM(N23+K23+H23+E23)" +"SUM(D25:D36)/$A$12" +"SUM(G27:G30)/A12" +"IF($A25>=$A$14,IF($L$14>0,IF($L$14*D25/$A$12=C25,0,($L$14*D25/$A$12)),IF($L$11*D25/$A$12=C25,0,($L$11*D25/$A$12))),IF(AND(D25=0,C25=0),0,IF($L$14>0,(($L$14*D25/$A$12)-C25),(($L$11*D25/$A$12)-C25))))" +"IF($A25>=$A$14,IF($L$14*G25/$A$12=F25,0,IF($L$11*G25/$A$12=F25,0,IF($L$14>0,($L$14*G25/$A$12),($L$11*G25/$A$12)))),IF(AND(G25=0,F25=0),0,IF($L$14>0,(($L$14*G25/$A$12)-F25),(($L$11*G25/$A$12)-F25))))" +"IF($A25>=$A$14,C25+E25+H25+K25+N25,C25+E25+F25+H25+I25+K25+L25+N25)" +"C27+F27+K27" +"3414.75/($L$14/$A$12)" +"1138.25/($L$14/$A$12)" +"2276.5/($L$14/$A$12)" +"SUM(C25:C36)" +"+fall!B2:E2" +"+fall!B2:E2" +"+fall!B2:E2" +"+fall!B2:E2" +"+fall!H2" +"+fall!F11" +"SUM(F12:F16)/3" +"SUM(K12:K16)/4" +"IF(fall!L14=0,fall!L11,fall!L14)" +"IF($A$12=12,(SUM(G26:G28)+SUM(D26:D28)+SUM(J26:J28)+SUM(M26:M28))/3,0)" +"IF(fall!L14=0,fall!L11,fall!L14)" +"IF($A$12=9,(0.5*(D28+G28+J28+M28)+D29+G29+J29+M29+D30+G30+J30+M30+0.5*(D31+G31+J31+M31))/3,0)" +"IF($A$12=12,(SUM(G29:G31)+SUM(D29:D31)+SUM(J29:J31)+SUM(M29:M31))/3,0)" +"IF($A$12=9,((0.5*(D31+G31+J31+M31)+D33+G33+J33+M33+0.5*(D34+G34+J34+M34)+D32+G32+J32+M32)/3),0)" +"IF($A$12=12,(SUM(G32:G34)+SUM(D32:D34)+SUM(J32:J34)+SUM(M32:M34))/3,0)" +"IF($A$12=9,(0.5*(D34+G34+J34+M34)+D35+G35+J35+M35+D36+G36+J36+M36+0.5*(D37+G37+J37+M37))/3,0)" +"IF($A$12=12,(SUM(G35:G37)+SUM(D35:D37)+SUM(J35:J37)+SUM(M35:M371))/3,0)" +"TODAY()" +"+fall!C18" +"+fall!C18" +"+fall!C18" +"+fall!E23" +"IF($L$14>0,$L$14*E$25,$L$11*E$25)" +"+fall!P23" +"SUM(N24+K24+H24+E24)" +"SUM(D26:D37)/$A$12" +"IF($A260,fall!$L$14*fall!D25/fall!$A$12,fall!$L$11*fall!D25/fall!$A$12))" +"IF($A26>=$A$14,IF($L$14>0,IF($L$14*D26/$A$12=C26,0,($L$14*D26/$A$12)),IF($L$11*D26/$A$12=C26,0,($L$11*D26/$A$12))),IF(AND(D26=0,C26=0),0,IF($L$14>0,(($L$14*D26/$A$12)-C26),(($L$11*D26/$A$12)-C26))))" +"IF($A26>=$A$14,C26+E26+H26+K26+N26,C26+E26+F26+H26+I26+K26+L26+N26)" +"SUM(C26:C37)" +"+'c'!B2:E2" +"+'c'!B2:E2" +"+'c'!B2:E2" +"+'c'!B2:E2" +"+'c'!H2" +"+fall!F11" +"SUM(F12:F16)/3" +"+'c'!K11" +"SUM(K12:K16)/4" +"IF('c'!L14=0,'c'!L11,'c'!L14)" +"IF($A$12=12,(SUM(G26:G28)+SUM(D26:D28)+SUM(J26:J28)+SUM(M26:M28))/3,0)" +"IF('c'!L14=0,'c'!L11,'c'!L14)" +"IF($A$12=9,(0.5*(D28+G28+J28+M28)+D29+G29+J29+M29+D30+G30+J30+M30+0.5*(D31+G31+J31+M31))/3,0)" +"IF($A$12=12,(SUM(G29:G31)+SUM(D29:D31)+SUM(J29:J31)+SUM(M29:M31))/3,0)" +"IF($A$12=9,((0.5*(D31+G31+J31+M31)+D33+G33+J33+M33+0.5*(D34+G34+J34+M34)+D32+G32+J32+M32)/3),0)" +"IF($A$12=12,(SUM(G32:G34)+SUM(D32:D34)+SUM(J32:J34)+SUM(M32:M34))/3,0)" +"IF($A$12=9,(0.5*(D34+G34+J34+M34)+D35+G35+J35+M35+D36+G36+J36+M36+0.5*(D37+G37+J37+M37))/3,0)" +"IF($A$12=12,(SUM(G35:G37)+SUM(D35:D37)+SUM(J35:J37)+SUM(M35:M371))/3,0)" +"TODAY()" +"+fall!C18" +"+fall!C18" +"+fall!C18" +"+'c'!E24" +"IF($L$14>0,$L$14*E$25,$L$11*E$25)" +"+fall!N23" +"+'c'!P24" +"SUM(N24+K24+H24+E24)" +"SUM(D26:D37)/$A$12" +"IF($A26<'c'!$A$14,'c'!C26+'c'!E26,IF('c'!$L$14>0,'c'!$L$14*'c'!D26/'c'!$A$12,'c'!$L$11*'c'!D26/'c'!$A$12))" +"IF($A26>=$A$14,IF($L$14>0,IF($L$14*D26/$A$12=C26,0,($L$14*D26/$A$12)),IF($L$11*D26/$A$12=C26,0,($L$11*D26/$A$12))),IF(AND(D26=0,C26=0),0,IF($L$14>0,(($L$14*D26/$A$12)-C26),(($L$11*D26/$A$12)-C26))))" +"IF($A26>=$A$14,C26+E26+H26+K26+N26,C26+E26+F26+H26+I26+K26+L26+N26)" +"SUM(C26:C37)" +"+d!B2" +"+d!B2" +"+d!B2" +"+d!B2" +"+fall!F11" +"SUM(F12:F16)/3" +"+'c'!K11" +"SUM(K12:K16)/4" +"IF('c'!L14=0,'c'!L11,'c'!L14)" +"IF($A$12=12,(SUM(G26:G28)+SUM(D26:D28)+SUM(J26:J28)+SUM(M26:M28))/3,0)" +"IF('c'!L14=0,'c'!L11,'c'!L14)" +"IF($A$12=9,(0.5*(D28+G28+J28+M28)+D29+G29+J29+M29+D30+G30+J30+M30+0.5*(D31+G31+J31+M31))/3,0)" +"IF($A$12=12,(SUM(G29:G31)+SUM(D29:D31)+SUM(J29:J31)+SUM(M29:M31))/3,0)" +"IF($A$12=9,((0.5*(D31+G31+J31+M31)+D33+G33+J33+M33+0.5*(D34+G34+J34+M34)+D32+G32+J32+M32)/3),0)" +"IF($A$12=12,(SUM(G32:G34)+SUM(D32:D34)+SUM(J32:J34)+SUM(M32:M34))/3,0)" +"IF($A$12=9,(0.5*(D34+G34+J34+M34)+D35+G35+J35+M35+D36+G36+J36+M36+0.5*(D37+G37+J37+M37))/3,0)" +"IF($A$12=12,(SUM(G35:G37)+SUM(D35:D37)+SUM(J35:J37)+SUM(M35:M371))/3,0)" +"TODAY()" +"+fall!C18" +"+fall!C18" +"+fall!C18" +"+'c'!E24" +"IF($L$14>0,$L$14*E$25,$L$11*E$25)" +"+fall!N23" +"+'c'!P24" +"SUM(N24+K24+H24+E24)" +"SUM(D26:D37)/$A$12" +"IF($A26<'c'!$A$14,'c'!C26+'c'!E26,IF('c'!$L$14>0,'c'!$L$14*'c'!D26/'c'!$A$12,'c'!$L$11*'c'!D26/'c'!$A$12))" +"IF($A26>=$A$14,IF($L$14>0,IF($L$14*D26/$A$12=C26,0,($L$14*D26/$A$12)),IF($L$11*D26/$A$12=C26,0,($L$11*D26/$A$12))),IF(AND(D26=0,C26=0),0,IF($L$14>0,(($L$14*D26/$A$12)-C26),(($L$11*D26/$A$12)-C26))))" +"IF($A26>=$A$14,C26+E26+H26+K26+N26,C26+E26+F26+H26+I26+K26+L26+N26)" +"SUM(C26:C37)" +"IF(O2>0, O2+2, O2)" +"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)" +"ROUND(R2/146*100, 2)" +"ROUND((2*Q2+S2)/3,2)" +"IF(OR(K2<59,T2<59),""F"", "" "")" +"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)" +"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")" +"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")" +"IF(V2<59,""F"","""")" +"ROUND((F3+G3+H3+I3+J3-MIN(F3:J3) )/4,1)" +"ROUND(L3/99*100,2)" +"ROUND((SUM(F2:J2)-MIN(F2:J2))/4,1)" +"ROUND(L2/99*100,2)" +"IF(O2>0, O2+2, O2)" +"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)" +"ROUND(R2/146*100, 2)" +"ROUND((2*Q2+S2)/3,2)" +"IF(OR(K2<59,T2<59),""F"", "" "")" +"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)" +"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")" +"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")" +"IF(V2<59,""F"","""")" +"ROUND(L2/99*100,2)" +"IF(O2>0, O2+2, O2)" +"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)" +"ROUND(R2/146*100, 2)" +"ROUND((2*Q2+S2)/3,2)" +"IF(OR(K2<59,T2<59),""F"", "" "")" +"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)" +"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")" +"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")" +"IF(V2<59,""F"","""")" +"ROUND((SUM(F3:J3)-MIN(F3:J3))/4,1)" +"L20/99*100" +"ROUND((SUM(F2:J2)-MIN(F2:J2))/4,1)" +"ROUND(L2/99*100,2)" +"IF(O2>0, O2+2, O2)" +"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)" +"ROUND(R2/146*100, 2)" +"ROUND((2*Q2+S2)/3,2)" +"IF(OR(K2<59,T2<59),""F"", "" "")" +"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)" +"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")" +"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")" +"IF(V2<59,""F"","""")" +"ROUND((0.2*M6+0.1*N6+0.3*S6)/0.6,2)" +"ROUND((SUM(F2:J2)-MIN(F2:J2))/4,1)" +"ROUND(L2/99*100,2)" +"IF(O2>0, O2+2, O2)" +"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)" +"ROUND(R2/146*100, 2)" +"ROUND((2*Q2+S2)/3,2)" +"IF(OR(K2<59,T2<59),""F"", "" "")" +"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)" +"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")" +"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")" +"IF(V2<59,""F"","""")" +"ROUND((SUM(F2:J2)-MIN(F2:J2))/4,1)" +"ROUND(L2/99*100,2)" +"IF(O2>0, O2+2, O2)" +"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)" +"ROUND(R2/146*100, 2)" +"ROUND((2*Q2+S2)/3,2)" +"IF(OR(K2<59,T2<59),""F"", "" "")" +"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)" +"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")" +"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")" +"IF(V2<59,""F"","""")" +"ROUND((SUM(F2:J2)-MIN(F2:J2))/4,1)" +"ROUND(L2/99*100,2)" +"IF(O2>0, O2+2, O2)" +"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)" +"ROUND(R2/146*100, 2)" +"ROUND((2*Q2+S2)/3,2)" +"IF(OR(K2<59,T2<59),""F"", "" "")" +"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)" +"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")" +"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")" +"IF(V2<59,""F"","""")" +"ROUND((SUM(F2:J2)-MIN(F2:J2))/4,1)" +"ROUND(L2/99*100,2)" +"IF(O2>0, O2+2, O2)" +"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)" +"ROUND(R2/146*100, 2)" +"ROUND((2*Q2+S2)/3,2)" +"IF(OR(K2<59,T2<59),""F"", "" "")" +"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)" +"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")" +"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")" +"IF(V2<59,""F"","""")" +"ROUND((SUM(F2:J2)-MIN(F2:J2))/4,1)" +"ROUND(L2/99*100,2)" +"IF(O2>0, O2+2, O2)" +"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)" +"ROUND(R2/146*100, 2)" +"ROUND((2*Q2+S2)/3,2)" +"IF(OR(K2<59,T2<59),""F"", "" "")" +"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)" +"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")" +"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")" +"IF(V2<59,""F"","""")" +"ROUND((SUM(F2:J2)-MIN(F2:J2))/4,1)" +"ROUND(L2/99*100,2)" +"IF(O2>0, O2+2, O2)" +"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)" +"ROUND(R2/146*100, 2)" +"ROUND((2*Q2+S2)/3,2)" +"IF(OR(K2<59,T2<59),""F"", "" "")" +"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)" +"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")" +"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")" +"IF(V2<59,""F"","""")" +"IF(NOT(W21=""F""),IF(V21>=91.5,""A"",IF(V21>=88.5,""A-"","""")),"""")" +"ROUND((SUM(F2:J2)-MIN(F2:J2))/4,1)" +"ROUND(L2/99*100,2)" +"IF(O2>0, O2+2, O2)" +"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)" +"ROUND(R2/146*100, 2)" +"ROUND((2*Q2+S2)/3,2)" +"IF(OR(K2<59,T2<59),""F"", "" "")" +"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)" +"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")" +"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")" +"IF(V2<59,""F"","""")" +"ROUND((SUM(F2:J2)-MIN(F2:J2))/4,1)" +"IF(O2>0, O2+2, O2)" +"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)" +"ROUND(R2/146*100, 2)" +"ROUND((2*Q2+S2)/3,2)" +"IF(OR(K2<59,T2<59),""F"", "" "")" +"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)" +"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")" +"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")" +"IF(V2<59,""F"","""")" +"ROUND(L3/99*100,2)" +"IF(O2>0, O2+2, O2)" +"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)" +"ROUND(R2/146*100, 2)" +"ROUND((2*Q2+S2)/3,2)" +"IF(OR(K2<59,T2<59),""F"", "" "")" +"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)" +"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")" +"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")" +"IF(V2<59,""F"","""")" +"IF(NOT(W23=F),IF(V23>=92,""A"",IF(V23>=89,""A-"","""")),"""")" +"IF(O2>0, O2+2, O2)" +"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)" +"ROUND(R2/146*100, 2)" +"ROUND((2*Q2+S2)/3,2)" +"IF(OR(K2<59,T2<59),""F"", "" "")" +"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)" +"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")" +"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")" +"IF(V2<59,""F"","""")" +"IF(NOT(W23=F),IF(V23>=92,""A"",IF(V23>=89,""A-"","""")),"""")" +"IF(O2>0, O2+2, O2)" +"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)" +"ROUND(R2/146*100, 2)" +"ROUND((2*Q2+S2)/3,2)" +"IF(OR(K2<59,T2<59),""F"", "" "")" +"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)" +"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")" +"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")" +"IF(V2<59,""F"","""")" +"IF(NOT(W23=F),IF(V23>=92,""A"",IF(V23>=89,""A-"","""")),"""")" +"IF(O2>0, O2+2, O2)" +"ROUND(((M2+N2+P2)-MIN(M2,N2,P2)) /2,1)" +"ROUND(R2/146*100, 2)" +"ROUND((2*Q2+S2)/3,2)" +"IF(OR(K2<59,T2<59),""F"", "" "")" +"ROUND(K2*0.4+Q2*0.4+S2*0.2,2)" +"IF(NOT(W2=""F""),IF(V2>=92,""A"",IF(V2>=89,""A-"","""")),"""")" +"IF(AND($W2="""",$X2=""""),IF($V2>=86,""B+"",IF($V2>=82,""B"",IF($V2>=79,""B-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2=""""),IF($V2>=76,""C+"",IF($V2>=72,""C"",IF($V2>=69,""C-"",""""))),"""")" +"IF(AND($W2="""",$X2="""",$Y2="""",$Z2=""""),IF($V2>=66,""D+"",IF($V2>=62,""D"",IF($V2>=59,""D-"",""""))),"""")" +"IF(V2<59,""F"","""")" +"IF(NOT(W23=F),IF(V23>=92,""A"",IF(V23>=89,""A-"","""")),"""")" +"ROUND((0.06*G2+0.17*H2+0.17*I2)/0.4+J2,2)" +"ROUND((K2+L2+M2 +N2)/3,2)" +"ROUND(0.4*O2+0.6*P2,0)" +"ROUND((F3+G3+H3+I3+J3-MIN(F3:I3))/3,2)" +"ROUND((0.1*K14+0.25*L14+0.25*M14)/0.6,2)" +"(SUM(F2:J2)-MIN(F2:J2))/4" +"((L2+M2+N2)-MIN(L2:N2) )/2" +"(0.4*O2+0.15*P2)/0.55" +"0.45*K2+0.4*O2+0.15*P2" +"(SUM(F2:J2)-MIN(F2:J2))/4" +"((L2+M2+N2)-MIN(L2:N2) )/2" +"(0.4*O2+0.15*P2)/0.55" +"0.45*K2+0.4*O2+0.15*P2" +"(SUM(F2:J2)-MIN(F2:J2))/4" +"((L2+M2+N2)-MIN(L2:N2) )/2" +"(0.4*O2+0.15*P2)/0.55" +"0.45*K2+0.4*O2+0.15*P2" +"(SUM(F2:J2)-MIN(F2:J2))/4" +"((L2+M2+N2)-MIN(L2:N2) )/2" +"ROUND((0.4*O2+0.15*P2)/0.55,2)" +"ROUND(0.45*K2+0.4*O2+0.15*P2,2)" +"ROUND((F3+G3+J3)/3,2)" +"ROUND((SUM(F4:J4)-MIN(F4:J4))/4,2)" +"ROUND((SUM(F2:J2)-MIN(F2:J2))/4,2)" +"((L2+M2+N2)-MIN(L2:N2) )/2" +"ROUND((0.4*O2+0.15*P2)/0.55,2)" +"ROUND(0.45*K2+0.4*O2+0.15*P2,2)" +"(0.4*O19+0.15*P19)/0.55" +"(SUM(F2:J2)-MIN(F2:J2))/4" +"((L2+M2+N2)-MIN(L2:N2) )/2" +"(0.4*O2+0.15*P2)/0.55" +"0.45*K2+0.4*O2+0.15*P2" +"(SUM(F2:J2)-MIN(F2:J2))/4" +"((L2+M2+N2)-MIN(L2:N2) )/2" +"(0.4*O2+0.15*P2)/0.55" +"0.45*K2+0.4*O2+0.15*P2" +"(SUM(F2:J2)-MIN(F2:J2))/4" +"((L2+M2+N2)-MIN(L2:N2) )/2" +"(0.4*O2+0.15*P2)/0.55" +"0.45*K2+0.4*O2+0.15*P2" +"SUM(F13:J13)/3" +"86.67" +"(SUM(F2:J2)-MIN(F2:J2))/4" +"((L2+M2+N2)-MIN(L2:N2) )/2" +"(0.4*O2+0.15*P2)/0.55" +"0.45*K2+0.4*O2+0.15*P2" +"(SUM(F2:J2)-MIN(F2:J2))/4" +"((L2+M2+N2)-MIN(L2:N2) )/2" +"(0.4*O2+0.15*P2)/0.55" +"0.45*K2+0.4*O2+0.15*P2" +"99.42*0.4+69*0.2+55*0.2+65.7*0.2" +"(SUM(F2:J2)-MIN(F2:J2))/4" +"((L2+M2+N2)-MIN(L2:N2) )/2" +"(0.4*O2+0.15*P2)/0.55" +"0.45*K2+0.4*O2+0.15*P2" +"B5+B8" +"SUM(B11:B21)" +"SUM(D22:D24)" +"300+D25" +"B6" +"B40+B54+B73+B80+B86+B92+B98+B104" +"B31+B32" +"SUM(B38:B39)" +"SUM(B45:B50)" +"3299.34-D45" +"D46" +"B53+B54" +"SUM(B56:B70)" +"B45" +"SUM(B75:B77)" +"B46" +"B47" +"B48" +"B49" +"B50" +"A!B33" +"B7+B24+B44+B60+B66+B72+B78+B84" +"B2+B3" +"SUM(C9:C10)" +"SUM(B14:B20)" +"B2+B7-D14" +"D15" +"B23+B24" +"SUM(B26:B41)" +"SUM(D30:D37)" +"B14" +"SUM(B46:B57)" +"B15" +"B63" +"B16" +"B17" +"B18" +"B19" +"SUM(B9:B405)" +"B2+B3" +"B11+A11" +"C11" +"Computations!F11" +"Computations!A12" +"IF(ISTEXT(C12),"""",Computations!B12)" +"IF(Computations!F12=""closed"",Computations!F11+Computations!C12,Computations!F12)" +"IF(ISTEXT(A12),"""",Computations!G12)" +"Computations!L12" +"IF(ISTEXT(Computations!N12),"""",Computations!D12)" +"IF(Computations!$O12=1,Computations!N12,"""")" +"IF(ISTEXT($I12),"""",$I12+Computations!$E12)" +"IF(F12=""renege"",G12-C12,"""")" +"IF(F12=""renege"","""",Computations!K12)" +"IF(ISTEXT($L12),"""",Computations!$E12+L12)" +"Data!H4/1440" +"start_time" +"IF(ISTEXT(F12),""closed"",1)" +"VLOOKUP(RAND(),arrival,3)" +"B12/1440" +"VLOOKUP(RAND(),service,3)" +"IF(ISTEXT(F11),"""",IF(F11+ C12>=close_time,""closed"",F11+C12))" +"QSSNumGreater(N$11:$N11,F12)+QSSNumGreater(M$11:M11,F12)" +"IF(G12>=balk_num,""balk"","""")" +"IF(OR(H12=""balk"",ISTEXT(F12)),"""",MAX(Simulation!J$11:J11,start_time,$F12))" +"IF(ISTEXT(I12),"""",MIN(I12:I12))" +"IF(ISTEXT(I12),"""",J12-F12)" +"IF(ISTEXT(I12),"""",IF(K12>renege_time,""renege"",""""))" +"IF(L12=""renege"",F12+renege_time,"""")" +"IF(OR(L12=""renege"",ISTEXT(I12)),"""",J12)" +"IF(ISTEXT(N12),"""",MATCH(N12,I12:I12,0))" +"IF(ISTEXT(F13),""closed"",A12+1)" +"D18/D20" +"(D13*1000)+(D15*1200)+(D17*1600)+(D19*2000)+(D23*2000)+(D27*2000)+(D31*2000)" +"#REF!" +"B6*('Conversion Factors'!#REF!)" +"B6*'Conversion Factors'!#REF!" +"(C6-D6)*'Conversion Factors'!#REF!" +"+E6/101" +"B13*'Conversion Factors'!#REF!" +"SUM(C6:C18)" +"B19+B28" +"C19" +"'Energy Savings from Recyc _OLD'!C30" +"'Energy Savings from Recyc _OLD'!D30" +"'Energy Savings from Recyc _OLD'!E30" +"B7" +"#REF!" +"SUM(B16:C16)" +"SUM(F16:I16)" +"SUM(L16:P16)" +"SUM(B16:B30)" +"SUM(B34:B46)" +"(F94+E94)/2" +"SUM(B94:B96)" +"SUM(B97:B98)" +"(B113+C113+D113+E113+F113)/5" +"#REF!" +"SUM(B3:B5)" +"SUM(#REF!)/1000" +"(#REF!)/1000" +"(SUM(#REF!)+SUM(#REF!))/1000" +"SUM(B8:B13)" +"#REF!/#REF!" +"(#REF!)" +"#REF!/1000000*(-1)" +"[1]Sheet1!B10" +"[1]Sheet1!B9" +"[1]Sheet1!B17" +"'Energy Savings from Recyc _OLD'!D111" +"'Energy Savings from Recyc _OLD'!C111" +"'Energy Savings from Recyc _OLD'!E111" +"B35/1000000" +"#REF!/1000000" +"B37" +"#REF!*1000000" +"#REF!*(-1000000)" +"#REF!-#REF!" +"(#REF!-#REF!)*(-1)" +"#REF!*(-1)" +"#REF!*#REF!/1000000" +"SUM(C18:C22)" +"IF(B2<3,0,IF(B2=3,10%,10%+(B2-3)*5%))" +"IF(A2=""F"",B2,0)" +"VLOOKUP($E2,Grades!$B$1:$C$104,2,FALSE)" +"B2" +"YEAR(A5)+60" +"ROUND((D5-A5+0.5)/365.25,3)" +"FLOOR((D5-C5+1)/365.25,0.25)" +"F5-CEILING((100-H5)/100*G5-I5,0.25)" +"N2" +"F5-CEILING(I5,0.25)" +"VLOOKUP(B5,Fillon!$A$2:$D$19,2)" +"IF(K$6>J6,K$6-J6,0)" +"VLOOKUP(B5,Fillon!$A$2:$D$19,4)" +"MIN(J5,37.5)" +"MIN(F8+D2,40)" +"MIN(G8*2%*(1+C2),100%)" +"VLOOKUP(B5,Fillon!$A$2:$E$19,5)" +"MAX(F$2*Paramètres!B$2/1200*H8,VLOOKUP(G8,Paramètres!B8:F33,3,TRUE))" +"MIN(J6,K6)" +"MIN(F9+D3,K6+2.5)" +"MIN(G9*M6*(1+C2),100%)" +"VLOOKUP(B5,Fillon!$A$2:$D$19,3)" +"IF(E5>I8,3%,0%)" +"MAX(F$2*Paramètres!B$2/1200*H9,VLOOKUP(G9,Paramètres!B8:F33,5,TRUE))" +"H9*(1-I10)*(1+J10)" +"IF(E5=G27,G27,IF(((G27-G28)/G27)<0.0399999,G27,(1-(((G27-G28)/G27)-0.04))*G27))" +"'[1]Data Entry'!$D$30" +"IF(G32<12,(G29-(G46/0.015)),G29)" +"'[1]Data Entry'!$D$31" +"'[1]Data Entry'!$G$53" +"'[1]Data Entry'!$D$32" +"'[1]Data Entry'!$D$33" +"'[1]Data Entry'!$G$33" +"'[1]Data Entry'!$D$34" +"'[1]Data Entry'!$G$34" +"'[1]Data Entry'!$D$35" +"'[1]Data Entry'!$G$35" +"'[1]Data Entry'!$D$36" +"'[1]Data Entry'!$G$36" +"'[1]Data Entry'!$D$37" +"'[1]Data Entry'!$G$37" +"'[1]Data Entry'!$D$38" +"'[1]Data Entry'!$G$38" +"'[1]Data Entry'!$D$39" +"'[1]Data Entry'!$G$39" +"'[1]Data Entry'!$D$40" +"'[1]Data Entry'!$G$40" +"'[1]Data Entry'!$D$41" +"'[1]Data Entry'!$G$41" +"'[1]Data Entry'!$D$42" +"'[1]Data Entry'!$G$42" +"'[1]Data Entry'!$D$43" +"'[1]Data Entry'!$G$43" +"'[1]Data Entry'!$D$44" +"'[1]Data Entry'!$G$44" +"'[1]Data Entry'!$D$45" +"'[1]Data Entry'!$D$46" +"'[1]Data Entry'!$G$46" +"'[1]Data Entry'!$D$47" +"'[1]Data Entry'!$G$47" +"'[1]Data Entry'!$D$49" +"ROUND(IF((G27*0.0086)+'SOF0001'!G65>='SOF0001'!G36,'SOF0001'!G36-'SOF0001'!G65,G27*0.0086),0)" +"ROUND(IF((G27*0.0086)+'SOF0001'!G65>='SOF0001'!H36,'SOF0001'!H36-'SOF0001'!G65,G27*0.0086),0)" +"ROUND(IF(G30=G27,G238,IF((G30*0.0086)+'SOF0001'!G65>='SOF0001'!G36,'SOF0001'!G36-'SOF0001'!G65,G30*0.0086)),0)" +"ROUND(IF(G30=G27,G238,IF((G30*0.0086)+'SOF0001'!G65>='SOF0001'!H36,'SOF0001'!H36-'SOF0001'!G65,G30*0.0086)),0)" +"ROUND(IF(G29*0.0086=G238,G238,IF((G29*0.0086)+'SOF0001'!G65>='SOF0001'!G36,'SOF0001'!G36-'SOF0001'!G65,G29*0.0086)),0)" +"ROUND(IF(G29=G238,G27,IF((G29*0.0086)+'SOF0001'!G65>='SOF0001'!H36,'SOF0001'!H36-'SOF0001'!G65,G29*0.0086)),0)" +"IF(D45>(D27*0.05),D27*0.05,D45)" +"ROUND(0.64*('SOF0001'!H9/100),0)" +"IF(AND(D27<2000,#REF!>1600),'SOF0001'!H46*(1+((2000-D27)*0.00014)),'SOF0001'!H46)" +"IF(OR('Calc Data'!D6>129.999,G32<12),0,IF(OR(D15>89.5,D27>89.5),130,IF(AND(OR(D283<89.5,D27<89.5),G34>29.5),130,0)))" +"IF(OR('Calc Data'!D6>129.999,G32<8),0,IF(OR(D15>49.5,D27>49.5),75,IF(AND(OR(D15<49.5,D27<49.5),G34>29.5),75,0)))" +"IF(OR('Calc Data'!D6>129.999,G32<6),0,IF(OR(D15>39.5,D27>39.5),60,IF(AND(OR(D15<39.5,D27<39.5),G34>29.5),60,0)))" +"SUM('Data Entry'!D29:D37)+'Data Entry'!D39" +"TaxCompress!F32" +"SUM('Data Entry'!D29:D37)+'Data Entry'!D39" +"TaxCompress!F32" +"SUM('Data Entry'!D29:D37)+'Data Entry'!D39" +"ROUND(IF((('Data Entry'!D16+'Data Entry'!D61)/'Data Entry'!D18)<0.015,(('Data Entry'!D16+'Data Entry'!D61)/'Data Entry'!D18)*'Data Entry'!G29,(0.015*'Data Entry'!G27)+'Data Entry'!D61),0)" +"('Data Entry'!D29*5)+('Data Entry'!D30*3)+('Data Entry'!D31*5)+('Data Entry'!D32*3)+('Data Entry'!D33*3)+('Data Entry'!D34*3)+('Data Entry'!D35*2.7)+('Data Entry'!D36*2.3)" +"ROUND((('SOF0001'!G36-'SOF0001'!G34-'SOF0001'!G33-'SOF0001'!G30)-(((D9-2537)*0.5)/D9)*('SOF0001'!G36-'SOF0001'!G34-'SOF0001'!G33-'SOF0001'!G30))/2537,4)" +"('Data Entry'!D29*5)+('Data Entry'!D30*3)+('Data Entry'!D31*5)+('Data Entry'!D32*3)+('Data Entry'!D33*3)+('Data Entry'!D34*3)+('Data Entry'!D35*2.7)+('Data Entry'!D36*2.3)" +"ROUND((('SOF0001'!H36-'SOF0001'!H34-'SOF0001'!H33)-(((H9-2396)*0.5)/H9)*('SOF0001'!H36-'SOF0001'!H34-'SOF0001'!H33))/2396,4)" +"('Data Entry'!D29*5)+('Data Entry'!D30*3)+('Data Entry'!D31*5)+('Data Entry'!D32*3)+('Data Entry'!D33*3)+('Data Entry'!D34*3)+('Data Entry'!D35*2.7)+('Data Entry'!D36*2.3)" +"ROUND((('SOF0001'!J36-'SOF0001'!J34-'SOF0001'!J33)-(((H9-2396)*0.5)/H9)*('SOF0001'!J36-'SOF0001'!J34-'SOF0001'!J33))/2396,4)" +"'Data Entry'!D27-D4-'Data Entry'!D41" +"('Data Entry'!G31-IFA!H57)/('Data Entry'!G30/100)" +"'Data Entry'!D27-D4-'Data Entry'!D41" +"'Data Entry'!G31/('Data Entry'!G30/100)" +"'Data Entry'!D27-D4-'Data Entry'!D41" +"'Data Entry'!G31/('Data Entry'!G29/100)" +"IF(D6>129.999,0,IF(OR('Data Entry'!D275>'Data Entry'!D276,'Data Entry'!D275>'Data Entry'!D277),'Data Entry'!D275,IF('Data Entry'!D276>'Data Entry'!D277,'Data Entry'!D276,'Data Entry'!D277)))" +"(('Data Entry'!G31-IFA!H57)/('Data Entry'!G30/100))-0.86" +"IF(H6>129.999,0,IF(OR('Data Entry'!D275>'Data Entry'!D276,'Data Entry'!D275>'Data Entry'!D277),'Data Entry'!D275,IF('Data Entry'!D276>'Data Entry'!D277,'Data Entry'!D276,'Data Entry'!D277)))" +"('Data Entry'!G31/('Data Entry'!G30/100))-0.86" +"IF(H6>129.999,0,IF(OR('Data Entry'!D275>'Data Entry'!D276,'Data Entry'!D275>'Data Entry'!D277),'Data Entry'!D275,IF('Data Entry'!D276>'Data Entry'!D277,'Data Entry'!D276,'Data Entry'!D277)))" +"(K4/('Data Entry'!G29/100))-0.86" +"IF('Data Entry'!G33>300,0.0004,0.00025)" +"ROUND(IF((IF('Data Entry'!G31-IFA!H57>G4,G4-'SOF0001'!G37,'Data Entry'!G31-IFA!H57-'SOF0001'!G37))/('Data Entry'!G30/100)<0,0,(IF('Data Entry'!G31-IFA!H57>G4,G4-'SOF0001'!G37,'Data Entry'!G31-IFA!H57-'SOF0001'!G37))/('Data Entry'!G30/100)),6)" +"IF('Data Entry'!G33>300,0.0004,0.00025)" +"TaxCompress!F24" +"IF('Data Entry'!G33>300,0.0004,0.00025)" +"ROUND(IF((IF(K4-'Data Entry'!D61>K4,K4-'SOF0001'!J37,K4-'Data Entry'!D61-'SOF0001'!J37))/('Data Entry'!G29/100)<0,0,(IF(K4-'Data Entry'!D61>K4,K4-'SOF0001'!J37,K4-'Data Entry'!D61-'SOF0001'!J37))/('Data Entry'!G29/100)),6)" +"ROUND(2537*((('Data Entry'!G35-1)*0.71)+1),0)" +"ROUND(IF(G8>0.64,0.64*('Data Entry'!G30/100),G8*('Data Entry'!G30/100)),0)" +"ROUND(2396*((('Data Entry'!G35-1)*0.71)+1),0)" +"ROUND(IF(I8>0.64,0.64*('Data Entry'!G30/100),I8*('Data Entry'!G30/100)),0)" +"ROUND(2396*((('Data Entry'!G35-1)*0.71)+1),0)" +"ROUND(IF(K8>0.64,0.64*('Data Entry'!G29/100),K8*('Data Entry'!G29/100)),0)" +"ROUND(IF(D6>1600,D9,(1+(1600-IF(D6>D7,D6,D7))*D8)*D9),0)" +"ROUND(IF('Data Entry'!G45=""Y"",0,IF(OR(D6>4999.999,'Data Entry'!G32<12),0,(1+((5000-D6)*0.000025))*D9)),0)" +"'Data Entry'!G31-IFA!H57" +"ROUND(IF('Data Entry'!G45=""Y"",0,IF(OR(H6>4999.999,'Data Entry'!G32<12),0,(1+((5000-H6)*0.00002))*H9)),0)" +"ROUND(IF('Data Entry'!G45=""Y"",0,IF(OR(J6>4999.999,'Data Entry'!G32<12),0,(1+((5000-J6)*0.000015))*J9)),0)" +"IF(AND(D11>D10,D11>D9),D11,IF(AND(D10>D9,D10>D11),D10,D9))" +"'Data Entry'!C1" +"'Data Entry'!D27" +"'Calc Data'!D4" +"'Data Entry'!D41" +"'Data Entry'!G27" +"'Data Entry'!G30" +"'Data Entry'!G35" +"'Data Entry'!G31" +"ROUND(ROUND('Calc Data'!D12,0)*IF('Calc Data'!D7>'Calc Data'!D6,'Calc Data'!D7,'Calc Data'!D6),0)" +"ROUND(ROUND('Calc Data'!H12,0)*IF('Calc Data'!H7>'Calc Data'!H6,'Calc Data'!H7,'Calc Data'!H6),0)" +"ROUND('Calc Data'!D5*ROUND('Calc Data'!D12,0),0)" +"ROUND('Calc Data'!H5*ROUND('Calc Data'!H12,0),0)" +"ROUND('Data Entry'!D40*1.1*ROUND('Calc Data'!D12,0),0)" +"ROUND('Data Entry'!D40*1.1*ROUND('Calc Data'!H12,0),0)" +"ROUND('Data Entry'!D40*1.1*ROUND('Calc Data'!J12,0),0)" +"ROUND((+'Data Entry'!D39*4)*ROUND('Calc Data'!D12,0),0)" +"ROUND(('Data Entry'!D39*4)*ROUND('Calc Data'!H12,0),0)" +"ROUND(('Data Entry'!D39*4)*ROUND('Calc Data'!J12,0),0)" +"ROUND((+'Data Entry'!D37*2.8)*ROUND('Calc Data'!D12,0),0)" +"ROUND(('Data Entry'!D37*2.8)*ROUND('Calc Data'!H12,0),0)" +"ROUND(('Data Entry'!D37*2.8)*ROUND('Calc Data'!J12,0),0)" +"ROUND(('Data Entry'!D38*1.7)*ROUND('Calc Data'!D12,0),0)" +"ROUND(('Data Entry'!D38*1.7)*ROUND('Calc Data'!H12,0),0)" +"ROUND(('Data Entry'!D38*1.7)*ROUND('Calc Data'!J12,0),0)" +"ROUND(ROUND('Calc Data'!D12,0)*'Data Entry'!D41*1.37,0)" +"ROUND(ROUND('Calc Data'!H12,0)*'Data Entry'!D41*1.37,0)" +"ROUND(ROUND('Calc Data'!J12,0)*'Data Entry'!D41*1.37,0)" +"ROUND(ROUND('Calc Data'!D12,0)*'Data Entry'!D269*0.12,0)" +"ROUND(ROUND('Calc Data'!H12,0)*'Data Entry'!D269*0.12,0)" +"ROUND(ROUND('Calc Data'!J12,0)*'Data Entry'!D269*0.12,0)" +"IF('Data Entry'!G43<0,'Data Entry'!G43,'Data Entry'!G43*-1)" +"IF('Data Entry'!G43<0,'Data Entry'!G43,'Data Entry'!G43*-1)" +"IF('Data Entry'!G43<0,'Data Entry'!G43,'Data Entry'!G43*-1)" +"ROUND(ROUND('Calc Data'!D12,0)*'Data Entry'!D42*0.2,0)" +"ROUND(ROUND('Calc Data'!H12,0)*'Data Entry'!D42*0.2,0)" +"ROUND(ROUND('Calc Data'!J12,0)*'Data Entry'!D42*0.2,0)" +"ROUND(ROUND('Calc Data'!D12,0)*'Data Entry'!D43*2.41,0)" +"ROUND(ROUND('Calc Data'!H12,0)*'Data Entry'!D43*2.41,0)" +"ROUND(ROUND('Calc Data'!J12,0)*'Data Entry'!D43*2.41,0)" +"IF('Data Entry'!G44<0,'Data Entry'!G44,'Data Entry'!G44*-1)" +"IF('Data Entry'!G44<0,'Data Entry'!G44,'Data Entry'!G44*-1)" +"IF('Data Entry'!G44<0,'Data Entry'!G44,'Data Entry'!G44*-1)" +"ROUND(ROUND('Calc Data'!D12,0)*'Data Entry'!D44*0.1,0)" +"ROUND(ROUND('Calc Data'!H12,0)*'Data Entry'!D44*0.1,0)" +"ROUND(ROUND('Calc Data'!J12,0)*'Data Entry'!D44*0.1,0)" +"ROUND(ROUND('Calc Data'!D12,0)*'Data Entry'!D46*0.1,0)" +"ROUND(ROUND('Calc Data'!H12,0)*'Data Entry'!D46*0.1,0)" +"ROUND(ROUND('Calc Data'!J12,0)*'Data Entry'!D46*0.1,0)" +"'Data Entry'!D47*250" +"'Data Entry'!D47*250" +"'Data Entry'!G36" +"'Data Entry'!G36" +"'Data Entry'!G36" +"SUM(G18:G34)" +"IF(AND('Data Entry'!G240<='Data Entry'!G239,'Data Entry'!G240<='Data Entry'!G238),'Data Entry'!G240,IF(AND('Data Entry'!G239<='Data Entry'!G238,'Data Entry'!G239<='Data Entry'!G240),'Data Entry'!G239,'Data Entry'!G238))" +"IF(AND('Data Entry'!H240<='Data Entry'!H239,'Data Entry'!H240<='Data Entry'!H238),'Data Entry'!H240,IF(AND('Data Entry'!H239<='Data Entry'!H238,'Data Entry'!H239<='Data Entry'!H240),'Data Entry'!H239,'Data Entry'!H238))" +"G36-G37" +"ROUND(IF((24.7*'Calc Data'!G5*IF('Calc Data'!G8>=0.64,0.64,'Calc Data'!G8)*100)<'Calc Data'!G9,0,(24.7*'Calc Data'!G5*IF('Calc Data'!G8>=0.64,0.64,'Calc Data'!G8)*100)-'Calc Data'!G9),0)" +"ROUND(IF((23.1*'Calc Data'!I5*IF('Calc Data'!I8>=0.64,0.64,'Calc Data'!I8)*100)<'Calc Data'!I9,0,(23.1*'Calc Data'!I5*IF('Calc Data'!I8>=0.64,0.64,'Calc Data'!I8)*100)-'Calc Data'!I9),0)" +"ROUND(IF((24.7*'Calc Data'!G5*IF('Calc Data'!I8>=0.64,0.64,'Calc Data'!I8)*100)<'Calc Data'!I9,0,(24.7*'Calc Data'!G5*IF('Calc Data'!I8>=0.64,0.64,'Calc Data'!I8)*100)-'Calc Data'!I9),0)" +"ROUND(IF((21*'Calc Data'!K5*IF('Calc Data'!K8>=0.64,0.64,'Calc Data'!K8)*100)<'Calc Data'!K9,0,(21*'Calc Data'!K5*IF('Calc Data'!K8>=0.64,0.64,'Calc Data'!K8)*100)-'Calc Data'!K9),0)" +"'Existing Debt'!G57" +"IFA!F53+IFA!H53" +"'Data Entry'!D27*30" +"IF('[1]Data Entry'!$F$61=0,'Additional Aid'!G22,'[2]Savings Due to $295,000'!$G$30)" +"IF('[1]Data Entry'!$F$61=0,'[1]Additional Aid'!$G$26,'[2]Savings Due to $295,000'!$G$37)" +"'Data Entry'!G37" +"-ROUND(('Data Entry'!G40/'Data Entry'!D15)*'Data Entry'!G38,0)" +"-ROUND(('Data Entry'!G40/'Data Entry'!D15)*'Data Entry'!G39,0)" +"IF('Data Entry'!G41<0,'Data Entry'!G41,'Data Entry'!G41*-1)" +"SUM(G48:G54)" +"G38+G40+G42+G44+G46+G55" +"C1" +"NOW()" +"ROUND('Data Entry'!D15*280,0)" +"G46" +"ROUND(G57-G65-G66-G42-G44,0)" +"G42" +"G44" +"SUM(G65:G69)" +"G65+G66+G67" +"'Data Entry'!G31" +"SUM(E75:E76)" +"'Existing Debt'!G26-'Existing Debt'!G28" +"'Existing Debt'!G38" +"'Existing Debt'!G53" +"'Existing Debt'!G57" +"IFA!F18+IFA!F22+IFA!F26+IFA!F30+IFA!F34" +"IFA!F43" +"IFA!F57" +"IFA!F53" +"G83+G89" +"G86+G92" +"G85+G91" +"G38" +"G40" +"IF('Data Entry'!G31>'Calc Data'!G4,'Calc Data'!G4,'Data Entry'!G31)" +"F103+F104+F105" +"'Calc Data'!G5" +"F106/F107" +"G67" +"F108" +"(('Data Entry'!D16-'Existing Debt'!G22-'Existing Debt'!G70)/'Data Entry'!D18)*100" +"F6-0.86" +"IF(F6>1.5,F6-1.5,0)" +"IF('Data Entry'!G30/10000/'Calc Data'!G5>=21,0,IF(F6>=1.5,(0.64*21*100*'Calc Data'!G5)-0.64*('Data Entry'!G30/100),((F6-0.86)*21*100*'Calc Data'!G5)-(F6-0.86)*('Data Entry'!G30/100)))" +"F7*('Data Entry'!G30/100)" +"F10+F11" +"'Data Entry'!D17-'Existing Debt'!G22" +"F12-F14" +"MIN(0.64,F16/23.1/('Calc Data'!G5)/100)" +"IF(F19>=0.64,0.64*23.1*100*'Calc Data'!G5,F19*23.1*100*'Calc Data'!G5)" +"F16-F20" +"F21/('Data Entry'!G30/100)" +"IF(F19+F22>0.64,0.64,F19+F22)" +"IF(F24>=0.64,0.015*'Data Entry'!G30,(F24+0.86)*('Data Entry'!G30/100))" +"'SOF0001'!G38" +"'SOF0001'!I40" +"G8+G9" +"'SOF0001'!H38" +"'SOF0001'!H40" +"G10-G15" +"G17*0.8" +"'Data Entry'!D49*3000" +"IF(G21<=G20,0,G21-G20)" +"G17*0.2" +"'Data Entry'!G15" +"IF(G24>G25,0,G25-G24)" +"'Data Entry'!C1" +"'Data Entry'!G16" +"'Data Entry'!D17" +"IF(ISNA('EDA2'!G22),0,'EDA2'!G22)" +"'Data Entry'!G47" +"IFA!F81" +"'Data Entry'!G29" +"IF(MAX(G66,G67)0.29,0.29,G44)" +"G30*G46*35*100" +"G46*(G32/100)" +"IF(G53>=G51,0,G51-G53)" +"IF(G18-G22-G24<0,0,G18-G22-G24)" +"G20-G22" +"IF(G26-G28<0,0,G26-G28)" +"IF(ISNA('EDA2'!I22),0,'EDA2'!I22)" +"'Data Entry'!C1" +"'Data Entry'!G16" +"'Data Entry'!D17" +"VLOOKUP(D2,'99IFAshares'!A1:D224,4,FALSE)" +"VLOOKUP(D2,'99IFAshares'!A1:E224,5,FALSE)" +"VLOOKUP(D2,'99IFAshares'!A1:D224,3,FALSE)" +"'Data Entry'!G47" +"IFA!F81" +"'Data Entry'!G29" +"IF(MAX(G64,G65)0.12,0.12,G44)" +"G30*G46*35*100" +"G46*(G32/100)" +"IF(G53>=G51,0,G51-G53)" +"IF(G18-G22-G24<0,0,G18-G22-G24)" +"G20-G22" +"IF(G26-G28<0,0,G26-G28)" +"'Data Entry'!C1" +"IF(ISNA('IFA2'!D16),0,'IFA2'!D16)" +"IF(F1735,0,35-F47)" +"IF(F49=0,0,F49/35)" +"F51*F43" +"F43-F53" +"(F43/35/F37/100)" +"IF(D16=1,F19,0)" +"IF(D20=1,F23,0)" +"IF(D24=1,F27,0)" +"IF(D28=1,F31,0)" +"IF(D32=1,F35,0)" +"SUM(F76:F80)" +"'Data Entry'!C1" +"VLOOKUP(D2,'Award#1'!A1:G272,4,FALSE)" +"IF(VLOOKUP(D2,'Award#1'!A1:G272,5,FALSE)=""LP"",0,VLOOKUP(D2,'Award#1'!A1:G272,6,FALSE))" +"IF(VLOOKUP(D2,'Award#1'!A1:G272,5,FALSE)=""B"",0,VLOOKUP(D2,'Award#1'!A1:G272,6,FALSE))" +"IF(VLOOKUP(D2,'Award#1'!A1:G272,5,FALSE)=""LP"",0,VLOOKUP(D2,'Award#1'!A1:G272,7,FALSE))" +"IF(VLOOKUP(D2,'Award#1'!A1:G272,5,FALSE)=""B"",0,VLOOKUP(D2,'Award#1'!A1:G271,7,FALSE))" +"IF(F1735,0,35-F47)" +"IF(F49=0,0,F49/35)" +"F51*F43" +"F43-F53" +"(F43/35/F37/100)" +"IF(D16=1,F19,0)" +"IF(D20=1,F23,0)" +"IF(D24=1,F27,0)" +"IF(D28=1,F31,0)" +"IF(D32=1,F35,0)" +"SUM(F72:F76)" +"'Data Entry'!D16-'Data Entry'!D17" +"(D14/'Data Entry'!D18)*100" +"'Calc Data'!G4" +"(L14/'Data Entry'!G30)*100" +"'Data Entry'!D17" +"(D15/'Data Entry'!D18)*100" +"L30+L29+L31" +"(L15/'Data Entry'!G30)*100" +"D14+D15" +"(F16/100)*'Data Entry'!G29" +"(H16/'Data Entry'!G29)*100" +"J18" +"'Calc Data'!K8" +"'Calc Data'!G8" +"'Calc Data'!K4" +"'Calc Data'!G4" +"'SOF0001'!J38" +"'SOF0001'!G38" +"'SOF0001'!J40" +"'SOF0001'!G40" +"H16+H25" +"'Data Entry'!G47-IFA!F53" +"IFA!F57+IFA!H57" +"'Existing Debt'!G53" +"'Data Entry'!G47-IFA!F81-'Existing Debt'!G38" +"H27-H28-H29-H30" +"L27-L28-L29-L31-L30" +"'Additional Aid'!G21" +"H32-H33" +"L34-H34" +"IFA!F53" +"IFA!F53" +"'Existing Debt'!G57" +"Homework!$J$3:$J$8" +"Labs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alcs!$J$76" +"Calcs!$E$148" +"SUM($F$18:$F$24)" +"SUM($O$18:$O$24)" +"SUM($F$30:$F$36)" +"SUM($O$30:$O$36)" +"SUM($F$42:$F$48)" +"SUM($O$42:$O$48)" +"Calcs!$K$156" +"Calcs!$M$156/Calcs!$K$156" +"SUM($F$54:$F$60)" +"SUM($O$54:$O$60)" +"SUM(G98,P86,G86,P74,G74,G62,P62,P50,G50,G38,P38,P26,G26,G14,P14)" +"SUM(G98,P86,G86,P74,G74,G62,P62,P50,G50,G38,P38,P26,G26,G14,P14)" +"SUM(G98,P86,G86,P74,G74,G62,P62,P50,G50,G38,P38,P26,G26,G14,P14)" +"Calcs!$M$153/Calcs!$K$153" +"SUM($F$66:$F$72)" +"SUM($O$66:$O$72)" +"SUM(F14,O14,F26,O26,F38,O38,F50,O50,F62,O62,F74,O74,F86,O86,F98)" +"SUM(F14,O14,F26,O26,F38,O38,F50,O50,F62,O62,F74,O74,F86,O86,F98)" +"SUM(F14,O14,F26,O26,F38,O38,F50,O50,F62,O62,F74,O74,F86,O86,F98)" +"SUM($F$78:$F$84)" +"SUM($O$78:$O$84)" +"SUM($F$90:$F$96)" +"IF(OR(B7=""AP"",B7=""A""),'My 4-Year Plan with GPA'!$F$6,0)" +"IF(B8=0,0,I3)" +"IF('My 4-Year Plan with GPA'!$G$6=""a"",4*'My 4-Year Plan with GPA'!$F$6,IF('My 4-Year Plan with GPA'!$G$6=""a-"",3.7*'My 4-Year Plan with GPA'!$F$6,IF('My 4-Year Plan with GPA'!$G$6=""b+"",3.3*'My 4-Year Plan with GPA'!$F$6,IF('My 4-Year Plan with GPA'!$G$6=""b"",3*'My 4-Year Plan with GPA'!$F$6,IF('My 4-Year Plan with GPA'!$G$6=""b-"",2.7*'My 4-Year Plan with GPA'!$F$6,IF('My 4-Year Plan with GPA'!$G$6=""C+"",2.3*'My 4-Year Plan with GPA'!$F$6,IF('My 4-Year Plan with GPA'!$G$6=""c"",2*'My 4-Year Plan with GPA'!$F$6)))))))" +"IF('My 4-Year Plan with GPA'!$G$7=""a"",4*'My 4-Year Plan with GPA'!$F$7,IF('My 4-Year Plan with GPA'!$G$7=""a-"",3.7*'My 4-Year Plan with GPA'!$F$7,IF('My 4-Year Plan with GPA'!$G$7=""b+"",3.3*'My 4-Year Plan with GPA'!$F$7,IF('My 4-Year Plan with GPA'!$G$7=""b"",3*'My 4-Year Plan with GPA'!$F$7,IF('My 4-Year Plan with GPA'!$G$7=""b-"",2.7*'My 4-Year Plan with GPA'!$F$7,IF('My 4-Year Plan with GPA'!$G$7=""C+"",2.3*'My 4-Year Plan with GPA'!$F$7,IF('My 4-Year Plan with GPA'!$G$7=""c"",2*'My 4-Year Plan with GPA'!$F$7)))))))" +"IF('My 4-Year Plan with GPA'!$G$8=""a"",4*'My 4-Year Plan with GPA'!$F$8,IF('My 4-Year Plan with GPA'!$G$8=""a-"",3.7*'My 4-Year Plan with GPA'!$F$8,IF('My 4-Year Plan with GPA'!$G$8=""b+"",3.3*'My 4-Year Plan with GPA'!$F$8,IF('My 4-Year Plan with GPA'!$G$8=""b"",3*'My 4-Year Plan with GPA'!$F$8,IF('My 4-Year Plan with GPA'!$G$8=""b-"",2.7*'My 4-Year Plan with GPA'!$F$8,IF('My 4-Year Plan with GPA'!$G$8=""C+"",2.3*'My 4-Year Plan with GPA'!$F$8,IF('My 4-Year Plan with GPA'!$G$8=""c"",2*'My 4-Year Plan with GPA'!$F$8)))))))" +"IF('My 4-Year Plan with GPA'!$G$9=""a"",4*'My 4-Year Plan with GPA'!$F$9,IF('My 4-Year Plan with GPA'!$G$9=""a-"",3.7*'My 4-Year Plan with GPA'!$F$9,IF('My 4-Year Plan with GPA'!$G$9=""b+"",3.3*'My 4-Year Plan with GPA'!$F$9,IF('My 4-Year Plan with GPA'!$G$9=""b"",3*'My 4-Year Plan with GPA'!$F$9,IF('My 4-Year Plan with GPA'!$G$9=""b-"",2.7*'My 4-Year Plan with GPA'!$F$9,IF('My 4-Year Plan with GPA'!$G$9=""C+"",2.3*'My 4-Year Plan with GPA'!$F$9,IF('My 4-Year Plan with GPA'!$G$9=""c"",2*'My 4-Year Plan with GPA'!$F$9)))))))" +"IF('My 4-Year Plan with GPA'!$G$10=""a"",4*'My 4-Year Plan with GPA'!$F$10,IF('My 4-Year Plan with GPA'!$G$10=""a-"",3.7*'My 4-Year Plan with GPA'!$F$10,IF('My 4-Year Plan with GPA'!$G$10=""b+"",3.3*'My 4-Year Plan with GPA'!$F$10,IF('My 4-Year Plan with GPA'!$G$10=""b"",3*'My 4-Year Plan with GPA'!$F$10,IF('My 4-Year Plan with GPA'!$G$10=""b-"",2.7*'My 4-Year Plan with GPA'!$F$10,IF('My 4-Year Plan with GPA'!$G$10=""C+"",2.3*'My 4-Year Plan with GPA'!$F$10,IF('My 4-Year Plan with GPA'!$G$10=""c"",2*'My 4-Year Plan with GPA'!$F$10)))))))" +"IF('My 4-Year Plan with GPA'!$G$11=""a"",4*'My 4-Year Plan with GPA'!$F$11,IF('My 4-Year Plan with GPA'!$G$11=""a-"",3.7*'My 4-Year Plan with GPA'!$F$11,IF('My 4-Year Plan with GPA'!$G$11=""b+"",3.3*'My 4-Year Plan with GPA'!$F$11,IF('My 4-Year Plan with GPA'!$G$11=""b"",3*'My 4-Year Plan with GPA'!$F$11,IF('My 4-Year Plan with GPA'!$G$11=""b-"",2.7*'My 4-Year Plan with GPA'!$F$11,IF('My 4-Year Plan with GPA'!$G$11=""C+"",2.3*'My 4-Year Plan with GPA'!$F$11,IF('My 4-Year Plan with GPA'!$G$11=""c"",2*'My 4-Year Plan with GPA'!$F$11)))))))" +"IF('My 4-Year Plan with GPA'!$G$12=""a"",4*'My 4-Year Plan with GPA'!$F$12,IF('My 4-Year Plan with GPA'!$G$12=""a-"",3.7*'My 4-Year Plan with GPA'!$F$12,IF('My 4-Year Plan with GPA'!$G$12=""b+"",3.3*'My 4-Year Plan with GPA'!$F$12,IF('My 4-Year Plan with GPA'!$G$12=""b"",3*'My 4-Year Plan with GPA'!$F$12,IF('My 4-Year Plan with GPA'!$G$12=""b-"",2.7*'My 4-Year Plan with GPA'!$F$12,IF('My 4-Year Plan with GPA'!$G$12=""C+"",2.3*'My 4-Year Plan with GPA'!$F$12,IF('My 4-Year Plan with GPA'!$G$12=""c"",2*'My 4-Year Plan with GPA'!$F$12)))))))" +"IF(OR(C7=""AP"",C7=""A""),'My 4-Year Plan with GPA'!$F$7,0)" +"IF(C8=0,0,I4)" +"IF(AND(B7=""A"",B6<>0),B6)" +"IF(AND(B7=""AP"",B6<>0),B6)" +"IF(AND(B7=""M"",B6<>0),B6)" +"IF(AND(B7=""GE"",B6<>0),B6)" +"IF(AND(B7=""TE"",B6<>0),B6)" +"IF(AND(B7=""W"",B6<>0),B6)" +"IF(AND(B7=""O"",B6<>0),B6)" +"IF(B7=""A"",B8)" +"IF(B7=""AP"",B8)" +"IF(B7=""M"",B8)" +"IF(B7=""GE"",B8)" +"IF(B7=""TE"",B8)" +"IF(B7=""W"",B8)" +"IF(B7=""O"",B8)" +"IF('My 4-Year Plan with GPA'!$G$6=""c-"",1.7*'My 4-Year Plan with GPA'!$F$6,IF('My 4-Year Plan with GPA'!$G$6=""d+"",1.3*'My 4-Year Plan with GPA'!$F$6,IF('My 4-Year Plan with GPA'!$G$6=""d"",1*'My 4-Year Plan with GPA'!$F$6,IF('My 4-Year Plan with GPA'!$G$6=""d-"",0.7*'My 4-Year Plan with GPA'!$F$6,IF('My 4-Year Plan with GPA'!$G$6=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$7=""c-"",1.7*'My 4-Year Plan with GPA'!$F$7,IF('My 4-Year Plan with GPA'!$G$7=""d+"",1.3*'My 4-Year Plan with GPA'!$F$7,IF('My 4-Year Plan with GPA'!$G$7=""d"",1*'My 4-Year Plan with GPA'!$F$7,IF('My 4-Year Plan with GPA'!$G$7=""d-"",0.7*'My 4-Year Plan with GPA'!$F$7,IF('My 4-Year Plan with GPA'!$G$7=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$8=""c-"",1.7*'My 4-Year Plan with GPA'!$F$8,IF('My 4-Year Plan with GPA'!$G$8=""d+"",1.3*'My 4-Year Plan with GPA'!$F$8,IF('My 4-Year Plan with GPA'!$G$8=""d"",1*'My 4-Year Plan with GPA'!$F$8,IF('My 4-Year Plan with GPA'!$G$8=""d-"",0.7*'My 4-Year Plan with GPA'!$F$8,IF('My 4-Year Plan with GPA'!$G$8=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$9=""c-"",1.7*'My 4-Year Plan with GPA'!$F$9,IF('My 4-Year Plan with GPA'!$G$9=""d+"",1.3*'My 4-Year Plan with GPA'!$F$9,IF('My 4-Year Plan with GPA'!$G$9=""d"",1*'My 4-Year Plan with GPA'!$F$9,IF('My 4-Year Plan with GPA'!$G$9=""d-"",0.7*'My 4-Year Plan with GPA'!$F$9,IF('My 4-Year Plan with GPA'!$G$9=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$10=""c-"",1.7*'My 4-Year Plan with GPA'!$F$10,IF('My 4-Year Plan with GPA'!$G$10=""d+"",1.3*'My 4-Year Plan with GPA'!$F$10,IF('My 4-Year Plan with GPA'!$G$10=""d"",1*'My 4-Year Plan with GPA'!$F$10,IF('My 4-Year Plan with GPA'!$G$10=""d-"",0.7*'My 4-Year Plan with GPA'!$F$10,IF('My 4-Year Plan with GPA'!$G$10=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$11=""c-"",1.7*'My 4-Year Plan with GPA'!$F$11,IF('My 4-Year Plan with GPA'!$G$11=""d+"",1.3*'My 4-Year Plan with GPA'!$F$11,IF('My 4-Year Plan with GPA'!$G$11=""d"",1*'My 4-Year Plan with GPA'!$F$11,IF('My 4-Year Plan with GPA'!$G$11=""d-"",0.7*'My 4-Year Plan with GPA'!$F$11,IF('My 4-Year Plan with GPA'!$G$11=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$12=""c-"",1.7*'My 4-Year Plan with GPA'!$F$12,IF('My 4-Year Plan with GPA'!$G$12=""d+"",1.3*'My 4-Year Plan with GPA'!$F$12,IF('My 4-Year Plan with GPA'!$G$12=""d"",1*'My 4-Year Plan with GPA'!$F$12,IF('My 4-Year Plan with GPA'!$G$12=""d-"",0.7*'My 4-Year Plan with GPA'!$F$12,IF('My 4-Year Plan with GPA'!$G$12=""e"",0,)))))" +"IF(OR(D7=""AP"",D7=""A""),'My 4-Year Plan with GPA'!$F$8,0)" +"IF(D8=0,0,I5)" +"IF(AND(C7=""A"",C6<>0),C6)" +"IF(AND(C7=""AP"",C6<>0),C6)" +"IF(AND(C7=""M"",C6<>0),C6)" +"IF(AND(C7=""GE"",C6<>0),C6)" +"IF(AND(C7=""TE"",C6<>0),C6)" +"IF(AND(C7=""W"",C6<>0),C6)" +"IF(AND(C7=""O"",C6<>0),C6)" +"IF(C7=""A"",C8)" +"IF(C7=""AP"",C8)" +"IF(C7=""M"",C8)" +"IF(C7=""GE"",C8)" +"IF(C7=""TE"",C8)" +"IF(C7=""W"",C8)" +"IF(C7=""O"",C8)" +"SUM(B4:B5)" +"IF(OR(E7=""AP"",E7=""A""),'My 4-Year Plan with GPA'!$F$9,0)" +"IF(E8=0,0,I6)" +"IF(AND(D7=""A"",D6<>0),D6)" +"IF(AND(D7=""AP"",D6<>0),D6)" +"IF(AND(D7=""M"",D6<>0),D6)" +"IF(AND(D7=""GE"",D6<>0),D6)" +"IF(AND(D7=""TE"",D6<>0),D6)" +"IF(AND(D7=""W"",D6<>0),D6)" +"IF(AND(D7=""O"",D6<>0),D6)" +"IF(D7=""A"",D8)" +"IF(D7=""AP"",D8)" +"IF(D7=""M"",D8)" +"IF(D7=""GE"",D8)" +"IF(D7=""TE"",D8)" +"IF(D7=""W"",D8)" +"IF(D7=""O"",D8)" +"'My 4-Year Plan with GPA'!$E$6" +"'My 4-Year Plan with GPA'!$E$7" +"'My 4-Year Plan with GPA'!$E$8" +"'My 4-Year Plan with GPA'!$E$9" +"'My 4-Year Plan with GPA'!$E$10" +"'My 4-Year Plan with GPA'!$E$11" +"'My 4-Year Plan with GPA'!$E$12" +"IF(OR(F7=""AP"",F7=""A""),'My 4-Year Plan with GPA'!$F$10,0)" +"IF(F8=0,0,I7)" +"IF(AND(E7=""A"",E6<>0),E6)" +"IF(AND(E7=""AP"",E6<>0),E6)" +"IF(AND(E7=""M"",E6<>0),E6)" +"IF(AND(E7=""GE"",E6<>0),E6)" +"IF(AND(E7=""TE"",E6<>0),E6)" +"IF(AND(E7=""W"",E6<>0),E6)" +"IF(AND(E7=""O"",E6<>0),E6)" +"IF(E7=""A"",E8)" +"IF(E7=""AP"",E8)" +"IF(E7=""M"",E8)" +"IF(E7=""GE"",E8)" +"IF(E7=""TE"",E8)" +"IF(E7=""W"",E8)" +"IF(E7=""O"",E8)" +"IF(OR('My 4-Year Plan with GPA'!$G$6=""CR"", 'My 4-Year Plan with GPA'!$G$6=""TR"", 'My 4-Year Plan with GPA'!$G$6=""""),0,'My 4-Year Plan with GPA'!$F$6)" +"IF(OR('My 4-Year Plan with GPA'!$G$7=""CR"", 'My 4-Year Plan with GPA'!$G$7=""TR"", 'My 4-Year Plan with GPA'!$G$7=""""),0,'My 4-Year Plan with GPA'!$F$7)" +"IF(OR('My 4-Year Plan with GPA'!$G$8=""CR"", 'My 4-Year Plan with GPA'!$G$8=""TR"", 'My 4-Year Plan with GPA'!$G$8=""""),0,'My 4-Year Plan with GPA'!$F$8)" +"IF(OR('My 4-Year Plan with GPA'!$G$9=""CR"", 'My 4-Year Plan with GPA'!$G$9=""TR"", 'My 4-Year Plan with GPA'!$G$9=""""),0,'My 4-Year Plan with GPA'!$F$9)" +"IF(OR('My 4-Year Plan with GPA'!$G$10=""CR"", 'My 4-Year Plan with GPA'!$G$10=""TR"", 'My 4-Year Plan with GPA'!$G$10=""""),0,'My 4-Year Plan with GPA'!$F$10)" +"IF(OR('My 4-Year Plan with GPA'!$G$11=""CR"", 'My 4-Year Plan with GPA'!$G$11=""TR"", 'My 4-Year Plan with GPA'!$G$11=""""),0,'My 4-Year Plan with GPA'!$F$11)" +"IF(OR('My 4-Year Plan with GPA'!$G$12=""CR"", 'My 4-Year Plan with GPA'!$G$12=""TR"", 'My 4-Year Plan with GPA'!$G$12=""""),0,'My 4-Year Plan with GPA'!$F$12)" +"IF(OR(G7=""AP"",G7=""A""),'My 4-Year Plan with GPA'!$F$11,0)" +"IF(G8=0,0,I8)" +"IF(AND(F7=""A"",F6<>0),F6)" +"IF(AND(F7=""AP"",F6<>0),F6)" +"IF(AND(F7=""M"",F6<>0),F6)" +"IF(AND(F7=""GE"",F6<>0),F6)" +"IF(AND(F7=""TE"",F6<>0),F6)" +"IF(AND(F7=""W"",F6<>0),F6)" +"IF(AND(F7=""O"",F6<>0),F6)" +"IF(F7=""A"",F8)" +"IF(F7=""AP"",F8)" +"IF(F7=""M"",F8)" +"IF(F7=""GE"",F8)" +"IF(F7=""TE"",F8)" +"IF(F7=""W"",F8)" +"IF(F7=""O"",F8)" +"SUM(B6:H6)" +"IF(OR(H7=""AP"",H7=""A""),'My 4-Year Plan with GPA'!$F$12,0)" +"IF(H8=0,0,I9)" +"IF(AND(G7=""A"",G6<>0),G6)" +"IF(AND(G7=""AP"",G6<>0),G6)" +"IF(AND(G7=""M"",G6<>0),G6)" +"IF(AND(G7=""GE"",G6<>0),G6)" +"IF(AND(G7=""TE"",G6<>0),G6)" +"IF(AND(G7=""W"",G6<>0),G6)" +"IF(AND(G7=""O"",G6<>0),G6)" +"IF(G7=""A"",G8)" +"IF(G7=""AP"",G8)" +"IF(G7=""M"",G8)" +"IF(G7=""GE"",G8)" +"IF(G7=""TE"",G8)" +"IF(G7=""W"",G8)" +"IF(G7=""O"",G8)" +"SUM(B8:H8)" +"H9/G10" +"IF(AND(H7=""A"",H6<>0),H6)" +"IF(AND(H7=""AP"",H6<>0),H6)" +"IF(AND(H7=""M"",H6<>0),H6)" +"IF(AND(H7=""GE"",H6<>0),H6)" +"IF(AND(H7=""TE"",H6<>0),H6)" +"IF(AND(H7=""W"",H6<>0),H6)" +"IF(AND(H7=""O"",H6<>0),H6)" +"IF(H7=""A"",H8)" +"IF(H7=""AP"",H8)" +"IF(H7=""M"",H8)" +"IF(H7=""GE"",H8)" +"IF(H7=""TE"",H8)" +"IF(H7=""W"",H8)" +"IF(H7=""O"",H8)" +"IF(OR(B16=""AP"",B16=""A""),'My 4-Year Plan with GPA'!$O$6,0)" +"IF('My 4-Year Plan with GPA'!$P$6=""a"",4*'My 4-Year Plan with GPA'!$O$6,IF('My 4-Year Plan with GPA'!$P$6=""a-"",3.7*'My 4-Year Plan with GPA'!$O$6,IF('My 4-Year Plan with GPA'!$P$6=""b+"",3.3*'My 4-Year Plan with GPA'!$O$6,IF('My 4-Year Plan with GPA'!$P$6=""b"",3*'My 4-Year Plan with GPA'!$O$6,IF('My 4-Year Plan with GPA'!$P$6=""b-"",2.7*'My 4-Year Plan with GPA'!$O$6,IF('My 4-Year Plan with GPA'!$P$6=""C+"",2.3*'My 4-Year Plan with GPA'!$O$6,IF('My 4-Year Plan with GPA'!$P$6=""c"",2*'My 4-Year Plan with GPA'!$O$6)))))))" +"IF('My 4-Year Plan with GPA'!$P$7=""a"",4*'My 4-Year Plan with GPA'!$O$7,IF('My 4-Year Plan with GPA'!$P$7=""a-"",3.7*'My 4-Year Plan with GPA'!$O$7,IF('My 4-Year Plan with GPA'!$P$7=""b+"",3.3*'My 4-Year Plan with GPA'!$O$7,IF('My 4-Year Plan with GPA'!$P$7=""b"",3*'My 4-Year Plan with GPA'!$O$7,IF('My 4-Year Plan with GPA'!$P$7=""b-"",2.7*'My 4-Year Plan with GPA'!$O$7,IF('My 4-Year Plan with GPA'!$P$7=""C+"",2.3*'My 4-Year Plan with GPA'!$O$7,IF('My 4-Year Plan with GPA'!$P$7=""c"",2*'My 4-Year Plan with GPA'!$O$7)))))))" +"IF('My 4-Year Plan with GPA'!$P$8=""a"",4*'My 4-Year Plan with GPA'!$O$8,IF('My 4-Year Plan with GPA'!$P$8=""a-"",3.7*'My 4-Year Plan with GPA'!$O$8,IF('My 4-Year Plan with GPA'!$P$8=""b+"",3.3*'My 4-Year Plan with GPA'!$O$8,IF('My 4-Year Plan with GPA'!$P$8=""b"",3*'My 4-Year Plan with GPA'!$O$8,IF('My 4-Year Plan with GPA'!$P$8=""b-"",2.7*'My 4-Year Plan with GPA'!$O$8,IF('My 4-Year Plan with GPA'!$P$8=""C+"",2.3*'My 4-Year Plan with GPA'!$O$8,IF('My 4-Year Plan with GPA'!$P$8=""c"",2*'My 4-Year Plan with GPA'!$O$8)))))))" +"IF('My 4-Year Plan with GPA'!$P$9=""a"",4*'My 4-Year Plan with GPA'!$O$9,IF('My 4-Year Plan with GPA'!$P$9=""a-"",3.7*'My 4-Year Plan with GPA'!$O$9,IF('My 4-Year Plan with GPA'!$P$9=""b+"",3.3*'My 4-Year Plan with GPA'!$O$9,IF('My 4-Year Plan with GPA'!$P$9=""b"",3*'My 4-Year Plan with GPA'!$O$9,IF('My 4-Year Plan with GPA'!$P$9=""b-"",2.7*'My 4-Year Plan with GPA'!$O$9,IF('My 4-Year Plan with GPA'!$P$9=""C+"",2.3*'My 4-Year Plan with GPA'!$O$9,IF('My 4-Year Plan with GPA'!$P$9=""c"",2*'My 4-Year Plan with GPA'!$O$9)))))))" +"IF('My 4-Year Plan with GPA'!$P$10=""a"",4*'My 4-Year Plan with GPA'!$O$10,IF('My 4-Year Plan with GPA'!$P$10=""a-"",3.7*'My 4-Year Plan with GPA'!$O$10,IF('My 4-Year Plan with GPA'!$P$10=""b+"",3.3*'My 4-Year Plan with GPA'!$O$10,IF('My 4-Year Plan with GPA'!$P$10=""b"",3*'My 4-Year Plan with GPA'!$O$10,IF('My 4-Year Plan with GPA'!$P$10=""b-"",2.7*'My 4-Year Plan with GPA'!$O$10,IF('My 4-Year Plan with GPA'!$P$10=""C+"",2.3*'My 4-Year Plan with GPA'!$O$10,IF('My 4-Year Plan with GPA'!$P$10=""c"",2*'My 4-Year Plan with GPA'!$O$10)))))))" +"IF('My 4-Year Plan with GPA'!$P$11=""a"",4*'My 4-Year Plan with GPA'!$O$11,IF('My 4-Year Plan with GPA'!$P$11=""a-"",3.7*'My 4-Year Plan with GPA'!$O$11,IF('My 4-Year Plan with GPA'!$P$11=""b+"",3.3*'My 4-Year Plan with GPA'!$O$11,IF('My 4-Year Plan with GPA'!$P$11=""b"",3*'My 4-Year Plan with GPA'!$O$11,IF('My 4-Year Plan with GPA'!$P$11=""b-"",2.7*'My 4-Year Plan with GPA'!$O$11,IF('My 4-Year Plan with GPA'!$P$11=""C+"",2.3*'My 4-Year Plan with GPA'!$O$11,IF('My 4-Year Plan with GPA'!$P$11=""c"",2*'My 4-Year Plan with GPA'!$O$11)))))))" +"IF('My 4-Year Plan with GPA'!$P$12=""a"",4*'My 4-Year Plan with GPA'!$O$12,IF('My 4-Year Plan with GPA'!$P$12=""a-"",3.7*'My 4-Year Plan with GPA'!$O$12,IF('My 4-Year Plan with GPA'!$P$12=""b+"",3.3*'My 4-Year Plan with GPA'!$O$12,IF('My 4-Year Plan with GPA'!$P$12=""b"",3*'My 4-Year Plan with GPA'!$O$12,IF('My 4-Year Plan with GPA'!$P$12=""b-"",2.7*'My 4-Year Plan with GPA'!$O$12,IF('My 4-Year Plan with GPA'!$P$12=""C+"",2.3*'My 4-Year Plan with GPA'!$O$12,IF('My 4-Year Plan with GPA'!$P$12=""c"",2*'My 4-Year Plan with GPA'!$O$12)))))))" +"IF(OR(C16=""AP"",C16=""A""),'My 4-Year Plan with GPA'!$O$7,0)" +"IF('My 4-Year Plan with GPA'!$P$6=""c-"",1.7*'My 4-Year Plan with GPA'!$O$6,IF('My 4-Year Plan with GPA'!$P$6=""d+"",1.3*'My 4-Year Plan with GPA'!$O$6,IF('My 4-Year Plan with GPA'!$P$6=""d"",1*'My 4-Year Plan with GPA'!$O$6,IF('My 4-Year Plan with GPA'!$P$6=""d-"",0.7*'My 4-Year Plan with GPA'!$O$6,IF('My 4-Year Plan with GPA'!$P$6=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$7=""c-"",1.7*'My 4-Year Plan with GPA'!$O$7,IF('My 4-Year Plan with GPA'!$P$7=""d+"",1.3*'My 4-Year Plan with GPA'!$O$7,IF('My 4-Year Plan with GPA'!$P$7=""d"",1*'My 4-Year Plan with GPA'!$O$7,IF('My 4-Year Plan with GPA'!$P$7=""d-"",0.7*'My 4-Year Plan with GPA'!$O$7,IF('My 4-Year Plan with GPA'!$P$7=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$8=""c-"",1.7*'My 4-Year Plan with GPA'!$O$8,IF('My 4-Year Plan with GPA'!$P$8=""d+"",1.3*'My 4-Year Plan with GPA'!$O$8,IF('My 4-Year Plan with GPA'!$P$8=""d"",1*'My 4-Year Plan with GPA'!$O$8,IF('My 4-Year Plan with GPA'!$P$8=""d-"",0.7*'My 4-Year Plan with GPA'!$O$8,IF('My 4-Year Plan with GPA'!$P$8=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$9=""c-"",1.7*'My 4-Year Plan with GPA'!$O$9,IF('My 4-Year Plan with GPA'!$P$9=""d+"",1.3*'My 4-Year Plan with GPA'!$O$9,IF('My 4-Year Plan with GPA'!$P$9=""d"",1*'My 4-Year Plan with GPA'!$O$9,IF('My 4-Year Plan with GPA'!$P$9=""d-"",0.7*'My 4-Year Plan with GPA'!$O$9,IF('My 4-Year Plan with GPA'!$P$9=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$10=""c-"",1.7*'My 4-Year Plan with GPA'!$O$10,IF('My 4-Year Plan with GPA'!$P$10=""d+"",1.3*'My 4-Year Plan with GPA'!$O$10,IF('My 4-Year Plan with GPA'!$P$10=""d"",1*'My 4-Year Plan with GPA'!$O$10,IF('My 4-Year Plan with GPA'!$P$10=""d-"",0.7*'My 4-Year Plan with GPA'!$O$10,IF('My 4-Year Plan with GPA'!$P$10=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$11=""c-"",1.7*'My 4-Year Plan with GPA'!$O$11,IF('My 4-Year Plan with GPA'!$P$11=""d+"",1.3*'My 4-Year Plan with GPA'!$O$11,IF('My 4-Year Plan with GPA'!$P$11=""d"",1*'My 4-Year Plan with GPA'!$O$11,IF('My 4-Year Plan with GPA'!$P$11=""d-"",0.7*'My 4-Year Plan with GPA'!$O$11,IF('My 4-Year Plan with GPA'!$P$11=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$12=""c-"",1.7*'My 4-Year Plan with GPA'!$O$12,IF('My 4-Year Plan with GPA'!$P$12=""d+"",1.3*'My 4-Year Plan with GPA'!$O$12,IF('My 4-Year Plan with GPA'!$P$12=""d"",1*'My 4-Year Plan with GPA'!$O$12,IF('My 4-Year Plan with GPA'!$P$12=""d-"",0.7*'My 4-Year Plan with GPA'!$O$12,IF('My 4-Year Plan with GPA'!$P$12=""e"",0,)))))" +"IF(OR(D16=""AP"",D16=""A""),'My 4-Year Plan with GPA'!$O$8,0)" +"IF(OR(E16=""AP"",E16=""A""),'My 4-Year Plan with GPA'!$O$9,0)" +"'My 4-Year Plan with GPA'!$N$6" +"'My 4-Year Plan with GPA'!$N$7" +"'My 4-Year Plan with GPA'!$N$8" +"'My 4-Year Plan with GPA'!$N$9" +"'My 4-Year Plan with GPA'!$N$10" +"'My 4-Year Plan with GPA'!$N$11" +"'My 4-Year Plan with GPA'!$N$12" +"IF(OR(F16=""AP"",F16=""A""),'My 4-Year Plan with GPA'!$O$10,0)" +"IF(OR('My 4-Year Plan with GPA'!$P$6=""CR"", 'My 4-Year Plan with GPA'!$P$6=""TR"", 'My 4-Year Plan with GPA'!$P$6=""""),0,'My 4-Year Plan with GPA'!$O$6)" +"IF(OR('My 4-Year Plan with GPA'!$P$7=""CR"", 'My 4-Year Plan with GPA'!$P$7=""TR"", 'My 4-Year Plan with GPA'!$P$7=""""),0,'My 4-Year Plan with GPA'!$O$7)" +"IF(OR('My 4-Year Plan with GPA'!$P$8=""CR"", 'My 4-Year Plan with GPA'!$P$8=""TR"", 'My 4-Year Plan with GPA'!$P$8=""""),0,'My 4-Year Plan with GPA'!$O$8)" +"IF(OR('My 4-Year Plan with GPA'!$P$9=""CR"", 'My 4-Year Plan with GPA'!$P$9=""TR"", 'My 4-Year Plan with GPA'!$P$9=""""),0,'My 4-Year Plan with GPA'!$O$9)" +"IF(OR('My 4-Year Plan with GPA'!$P$10=""CR"", 'My 4-Year Plan with GPA'!$P$10=""TR"", 'My 4-Year Plan with GPA'!$P$10=""""),0,'My 4-Year Plan with GPA'!$O$10)" +"IF(OR('My 4-Year Plan with GPA'!$P$11=""CR"", 'My 4-Year Plan with GPA'!$P$11=""TR"", 'My 4-Year Plan with GPA'!$P$11=""""),0,'My 4-Year Plan with GPA'!$O$11)" +"IF(OR('My 4-Year Plan with GPA'!$P$12=""CR"", 'My 4-Year Plan with GPA'!$P$12=""TR"", 'My 4-Year Plan with GPA'!$P$12=""""),0,'My 4-Year Plan with GPA'!$O$12)" +"IF(OR(G16=""AP"",G16=""A""),'My 4-Year Plan with GPA'!$O$11,0)" +"IF(OR(H16=""AP"",H16=""A""),'My 4-Year Plan with GPA'!$O$12,0)" +"IF(OR(B25=""AP"",B25=""A""),'My 4-Year Plan with GPA'!$F$18,0)" +"IF('My 4-Year Plan with GPA'!$G$18=""a"",4*'My 4-Year Plan with GPA'!$F$18,IF('My 4-Year Plan with GPA'!$G$18=""a-"",3.7*'My 4-Year Plan with GPA'!$F$18,IF('My 4-Year Plan with GPA'!$G$18=""b+"",3.3*'My 4-Year Plan with GPA'!$F$18,IF('My 4-Year Plan with GPA'!$G$18=""b"",3*'My 4-Year Plan with GPA'!$F$18,IF('My 4-Year Plan with GPA'!$G$18=""b-"",2.7*'My 4-Year Plan with GPA'!$F$18,IF('My 4-Year Plan with GPA'!$G$18=""C+"",2.3*'My 4-Year Plan with GPA'!$F$18,IF('My 4-Year Plan with GPA'!$G$18=""c"",2*'My 4-Year Plan with GPA'!$F$18)))))))" +"IF('My 4-Year Plan with GPA'!$G$19=""a"",4*'My 4-Year Plan with GPA'!$F$19,IF('My 4-Year Plan with GPA'!$G$19=""a-"",3.7*'My 4-Year Plan with GPA'!$F$19,IF('My 4-Year Plan with GPA'!$G$19=""b+"",3.3*'My 4-Year Plan with GPA'!$F$19,IF('My 4-Year Plan with GPA'!$G$19=""b"",3*'My 4-Year Plan with GPA'!$F$19,IF('My 4-Year Plan with GPA'!$G$19=""b-"",2.7*'My 4-Year Plan with GPA'!$F$19,IF('My 4-Year Plan with GPA'!$G$19=""C+"",2.3*'My 4-Year Plan with GPA'!$F$19,IF('My 4-Year Plan with GPA'!$G$19=""c"",2*'My 4-Year Plan with GPA'!$F$19)))))))" +"IF('My 4-Year Plan with GPA'!$G$20=""a"",4*'My 4-Year Plan with GPA'!$F$20,IF('My 4-Year Plan with GPA'!$G$20=""a-"",3.7*'My 4-Year Plan with GPA'!$F$20,IF('My 4-Year Plan with GPA'!$G$20=""b+"",3.3*'My 4-Year Plan with GPA'!$F$20,IF('My 4-Year Plan with GPA'!$G$20=""b"",3*'My 4-Year Plan with GPA'!$F$20,IF('My 4-Year Plan with GPA'!$G$20=""b-"",2.7*'My 4-Year Plan with GPA'!$F$20,IF('My 4-Year Plan with GPA'!$G$20=""C+"",2.3*'My 4-Year Plan with GPA'!$F$20,IF('My 4-Year Plan with GPA'!$G$20=""c"",2*'My 4-Year Plan with GPA'!$F$20)))))))" +"IF('My 4-Year Plan with GPA'!$G$21=""a"",4*'My 4-Year Plan with GPA'!$F$21,IF('My 4-Year Plan with GPA'!$G$21=""a-"",3.7*'My 4-Year Plan with GPA'!$F$21,IF('My 4-Year Plan with GPA'!$G$21=""b+"",3.3*'My 4-Year Plan with GPA'!$F$21,IF('My 4-Year Plan with GPA'!$G$21=""b"",3*'My 4-Year Plan with GPA'!$F$21,IF('My 4-Year Plan with GPA'!$G$21=""b-"",2.7*'My 4-Year Plan with GPA'!$F$21,IF('My 4-Year Plan with GPA'!$G$21=""C+"",2.3*'My 4-Year Plan with GPA'!$F$21,IF('My 4-Year Plan with GPA'!$G$21=""c"",2*'My 4-Year Plan with GPA'!$F$21)))))))" +"IF('My 4-Year Plan with GPA'!$G$22=""a"",4*'My 4-Year Plan with GPA'!$F$22,IF('My 4-Year Plan with GPA'!$G$22=""a-"",3.7*'My 4-Year Plan with GPA'!$F$22,IF('My 4-Year Plan with GPA'!$G$22=""b+"",3.3*'My 4-Year Plan with GPA'!$F$22,IF('My 4-Year Plan with GPA'!$G$22=""b"",3*'My 4-Year Plan with GPA'!$F$22,IF('My 4-Year Plan with GPA'!$G$22=""b-"",2.7*'My 4-Year Plan with GPA'!$F$22,IF('My 4-Year Plan with GPA'!$G$22=""C+"",2.3*'My 4-Year Plan with GPA'!$F$22,IF('My 4-Year Plan with GPA'!$G$22=""c"",2*'My 4-Year Plan with GPA'!$F$22)))))))" +"IF('My 4-Year Plan with GPA'!$G$23=""a"",4*'My 4-Year Plan with GPA'!$F$23,IF('My 4-Year Plan with GPA'!$G$23=""a-"",3.7*'My 4-Year Plan with GPA'!$F$23,IF('My 4-Year Plan with GPA'!$G$23=""b+"",3.3*'My 4-Year Plan with GPA'!$F$23,IF('My 4-Year Plan with GPA'!$G$23=""b"",3*'My 4-Year Plan with GPA'!$F$23,IF('My 4-Year Plan with GPA'!$G$23=""b-"",2.7*'My 4-Year Plan with GPA'!$F$23,IF('My 4-Year Plan with GPA'!$G$23=""C+"",2.3*'My 4-Year Plan with GPA'!$F$23,IF('My 4-Year Plan with GPA'!$G$23=""c"",2*'My 4-Year Plan with GPA'!$F$23)))))))" +"IF('My 4-Year Plan with GPA'!$G$24=""a"",4*'My 4-Year Plan with GPA'!$F$24,IF('My 4-Year Plan with GPA'!$G$24=""a-"",3.7*'My 4-Year Plan with GPA'!$F$24,IF('My 4-Year Plan with GPA'!$G$24=""b+"",3.3*'My 4-Year Plan with GPA'!$F$24,IF('My 4-Year Plan with GPA'!$G$24=""b"",3*'My 4-Year Plan with GPA'!$F$24,IF('My 4-Year Plan with GPA'!$G$24=""b-"",2.7*'My 4-Year Plan with GPA'!$F$24,IF('My 4-Year Plan with GPA'!$G$24=""C+"",2.3*'My 4-Year Plan with GPA'!$F$24,IF('My 4-Year Plan with GPA'!$G$24=""c"",2*'My 4-Year Plan with GPA'!$F$24)))))))" +"IF(OR(C25=""AP"",C25=""A""),'My 4-Year Plan with GPA'!$F$19,0)" +"IF('My 4-Year Plan with GPA'!$G$18=""c-"",1.7*'My 4-Year Plan with GPA'!$F$18,IF('My 4-Year Plan with GPA'!$G$18=""d+"",1.3*'My 4-Year Plan with GPA'!$F$18,IF('My 4-Year Plan with GPA'!$G$18=""d"",1*'My 4-Year Plan with GPA'!$F$18,IF('My 4-Year Plan with GPA'!$G$18=""d-"",0.7*'My 4-Year Plan with GPA'!$F$18,IF('My 4-Year Plan with GPA'!$G$18=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$19=""c-"",1.7*'My 4-Year Plan with GPA'!$F$19,IF('My 4-Year Plan with GPA'!$G$19=""d+"",1.3*'My 4-Year Plan with GPA'!$F$19,IF('My 4-Year Plan with GPA'!$G$19=""d"",1*'My 4-Year Plan with GPA'!$F$19,IF('My 4-Year Plan with GPA'!$G$19=""d-"",0.7*'My 4-Year Plan with GPA'!$F$19,IF('My 4-Year Plan with GPA'!$G$19=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$20=""c-"",1.7*'My 4-Year Plan with GPA'!$F$20,IF('My 4-Year Plan with GPA'!$G$20=""d+"",1.3*'My 4-Year Plan with GPA'!$F$20,IF('My 4-Year Plan with GPA'!$G$20=""d"",1*'My 4-Year Plan with GPA'!$F$20,IF('My 4-Year Plan with GPA'!$G$20=""d-"",0.7*'My 4-Year Plan with GPA'!$F$20,IF('My 4-Year Plan with GPA'!$G$20=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$21=""c-"",1.7*'My 4-Year Plan with GPA'!$F$21,IF('My 4-Year Plan with GPA'!$G$21=""d+"",1.3*'My 4-Year Plan with GPA'!$F$21,IF('My 4-Year Plan with GPA'!$G$21=""d"",1*'My 4-Year Plan with GPA'!$F$21,IF('My 4-Year Plan with GPA'!$G$21=""d-"",0.7*'My 4-Year Plan with GPA'!$F$21,IF('My 4-Year Plan with GPA'!$G$21=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$22=""c-"",1.7*'My 4-Year Plan with GPA'!$F$22,IF('My 4-Year Plan with GPA'!$G$22=""d+"",1.3*'My 4-Year Plan with GPA'!$F$22,IF('My 4-Year Plan with GPA'!$G$22=""d"",1*'My 4-Year Plan with GPA'!$F$22,IF('My 4-Year Plan with GPA'!$G$22=""d-"",0.7*'My 4-Year Plan with GPA'!$F$22,IF('My 4-Year Plan with GPA'!$G$22=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$23=""c-"",1.7*'My 4-Year Plan with GPA'!$F$23,IF('My 4-Year Plan with GPA'!$G$23=""d+"",1.3*'My 4-Year Plan with GPA'!$F$23,IF('My 4-Year Plan with GPA'!$G$23=""d"",1*'My 4-Year Plan with GPA'!$F$23,IF('My 4-Year Plan with GPA'!$G$23=""d-"",0.7*'My 4-Year Plan with GPA'!$F$23,IF('My 4-Year Plan with GPA'!$G$23=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$24=""c-"",1.7*'My 4-Year Plan with GPA'!$F$24,IF('My 4-Year Plan with GPA'!$G$24=""d+"",1.3*'My 4-Year Plan with GPA'!$F$24,IF('My 4-Year Plan with GPA'!$G$24=""d"",1*'My 4-Year Plan with GPA'!$F$24,IF('My 4-Year Plan with GPA'!$G$24=""d-"",0.7*'My 4-Year Plan with GPA'!$F$24,IF('My 4-Year Plan with GPA'!$G$24=""e"",0,)))))" +"IF(OR(D25=""AP"",D25=""A""),'My 4-Year Plan with GPA'!$F$20,0)" +"IF(OR(E25=""AP"",E25=""A""),'My 4-Year Plan with GPA'!$F$21,0)" +"'My 4-Year Plan with GPA'!$E$18" +"'My 4-Year Plan with GPA'!$E$19" +"'My 4-Year Plan with GPA'!$E$20" +"'My 4-Year Plan with GPA'!$E$21" +"'My 4-Year Plan with GPA'!$E$22" +"'My 4-Year Plan with GPA'!$E$23" +"'My 4-Year Plan with GPA'!$E$24" +"IF(OR(F25=""AP"",F25=""A""),'My 4-Year Plan with GPA'!$F$22,0)" +"IF(OR('My 4-Year Plan with GPA'!$G$18=""CR"", 'My 4-Year Plan with GPA'!$G$18=""TR"", 'My 4-Year Plan with GPA'!$G$18=""""),0,'My 4-Year Plan with GPA'!$F$18)" +"IF(OR('My 4-Year Plan with GPA'!$G$19=""CR"", 'My 4-Year Plan with GPA'!$G$19=""TR"", 'My 4-Year Plan with GPA'!$G$19=""""),0,'My 4-Year Plan with GPA'!$F$19)" +"IF(OR('My 4-Year Plan with GPA'!$G$20=""CR"", 'My 4-Year Plan with GPA'!$G$20=""TR"", 'My 4-Year Plan with GPA'!$G$20=""""),0,'My 4-Year Plan with GPA'!$F$20)" +"IF(OR('My 4-Year Plan with GPA'!$G$21=""CR"", 'My 4-Year Plan with GPA'!$G$21=""TR"", 'My 4-Year Plan with GPA'!$G$21=""""),0,'My 4-Year Plan with GPA'!$F$21)" +"IF(OR('My 4-Year Plan with GPA'!$G$22=""CR"", 'My 4-Year Plan with GPA'!$G$22=""TR"", 'My 4-Year Plan with GPA'!$G$22=""""),0,'My 4-Year Plan with GPA'!$F$22)" +"IF(OR('My 4-Year Plan with GPA'!$G$23=""CR"", 'My 4-Year Plan with GPA'!$G$23=""TR"", 'My 4-Year Plan with GPA'!$G$23=""""),0,'My 4-Year Plan with GPA'!$F$23)" +"IF(OR('My 4-Year Plan with GPA'!$G$24=""CR"", 'My 4-Year Plan with GPA'!$G$24=""TR"", 'My 4-Year Plan with GPA'!$G$24=""""),0,'My 4-Year Plan with GPA'!$F$24)" +"IF(OR(G25=""AP"",G25=""A""),'My 4-Year Plan with GPA'!$F$23,0)" +"IF(OR(H25=""AP"",H25=""A""),'My 4-Year Plan with GPA'!$F$24,0)" +"IF(OR(B34=""AP"",B34=""A""),'My 4-Year Plan with GPA'!$O$18,0)" +"IF('My 4-Year Plan with GPA'!$P$18=""a"",4*'My 4-Year Plan with GPA'!$O$18,IF('My 4-Year Plan with GPA'!$P$18=""a-"",3.7*'My 4-Year Plan with GPA'!$O$18,IF('My 4-Year Plan with GPA'!$P$18=""b+"",3.3*'My 4-Year Plan with GPA'!$O$18,IF('My 4-Year Plan with GPA'!$P$18=""b"",3*'My 4-Year Plan with GPA'!$O$18,IF('My 4-Year Plan with GPA'!$P$18=""b-"",2.7*'My 4-Year Plan with GPA'!$O$18,IF('My 4-Year Plan with GPA'!$P$18=""C+"",2.3*'My 4-Year Plan with GPA'!$O$18,IF('My 4-Year Plan with GPA'!$P$18=""c"",2*'My 4-Year Plan with GPA'!$O$18)))))))" +"IF('My 4-Year Plan with GPA'!$P$19=""a"",4*'My 4-Year Plan with GPA'!$O$19,IF('My 4-Year Plan with GPA'!$P$19=""a-"",3.7*'My 4-Year Plan with GPA'!$O$19,IF('My 4-Year Plan with GPA'!$P$19=""b+"",3.3*'My 4-Year Plan with GPA'!$O$19,IF('My 4-Year Plan with GPA'!$P$19=""b"",3*'My 4-Year Plan with GPA'!$O$19,IF('My 4-Year Plan with GPA'!$P$19=""b-"",2.7*'My 4-Year Plan with GPA'!$O$19,IF('My 4-Year Plan with GPA'!$P$19=""C+"",2.3*'My 4-Year Plan with GPA'!$O$19,IF('My 4-Year Plan with GPA'!$P$19=""c"",2*'My 4-Year Plan with GPA'!$O$19)))))))" +"IF('My 4-Year Plan with GPA'!$P$20=""a"",4*'My 4-Year Plan with GPA'!$O$20,IF('My 4-Year Plan with GPA'!$P$20=""a-"",3.7*'My 4-Year Plan with GPA'!$O$20,IF('My 4-Year Plan with GPA'!$P$20=""b+"",3.3*'My 4-Year Plan with GPA'!$O$20,IF('My 4-Year Plan with GPA'!$P$20=""b"",3*'My 4-Year Plan with GPA'!$O$20,IF('My 4-Year Plan with GPA'!$P$20=""b-"",2.7*'My 4-Year Plan with GPA'!$O$20,IF('My 4-Year Plan with GPA'!$P$20=""C+"",2.3*'My 4-Year Plan with GPA'!$O$20,IF('My 4-Year Plan with GPA'!$P$20=""c"",2*'My 4-Year Plan with GPA'!$O$20)))))))" +"IF('My 4-Year Plan with GPA'!$P$21=""a"",4*'My 4-Year Plan with GPA'!$O$21,IF('My 4-Year Plan with GPA'!$P$21=""a-"",3.7*'My 4-Year Plan with GPA'!$O$21,IF('My 4-Year Plan with GPA'!$P$21=""b+"",3.3*'My 4-Year Plan with GPA'!$O$21,IF('My 4-Year Plan with GPA'!$P$21=""b"",3*'My 4-Year Plan with GPA'!$O$21,IF('My 4-Year Plan with GPA'!$P$21=""b-"",2.7*'My 4-Year Plan with GPA'!$O$21,IF('My 4-Year Plan with GPA'!$P$21=""C+"",2.3*'My 4-Year Plan with GPA'!$O$21,IF('My 4-Year Plan with GPA'!$P$21=""c"",2*'My 4-Year Plan with GPA'!$O$21)))))))" +"IF('My 4-Year Plan with GPA'!$P$22=""a"",4*'My 4-Year Plan with GPA'!$O$22,IF('My 4-Year Plan with GPA'!$P$22=""a-"",3.7*'My 4-Year Plan with GPA'!$O$22,IF('My 4-Year Plan with GPA'!$P$22=""b+"",3.3*'My 4-Year Plan with GPA'!$O$22,IF('My 4-Year Plan with GPA'!$P$22=""b"",3*'My 4-Year Plan with GPA'!$O$22,IF('My 4-Year Plan with GPA'!$P$22=""b-"",2.7*'My 4-Year Plan with GPA'!$O$22,IF('My 4-Year Plan with GPA'!$P$22=""C+"",2.3*'My 4-Year Plan with GPA'!$O$22,IF('My 4-Year Plan with GPA'!$P$22=""c"",2*'My 4-Year Plan with GPA'!$O$22)))))))" +"IF('My 4-Year Plan with GPA'!$P$23=""a"",4*'My 4-Year Plan with GPA'!$O$23,IF('My 4-Year Plan with GPA'!$P$23=""a-"",3.7*'My 4-Year Plan with GPA'!$O$23,IF('My 4-Year Plan with GPA'!$P$23=""b+"",3.3*'My 4-Year Plan with GPA'!$O$23,IF('My 4-Year Plan with GPA'!$P$23=""b"",3*'My 4-Year Plan with GPA'!$O$23,IF('My 4-Year Plan with GPA'!$P$23=""b-"",2.7*'My 4-Year Plan with GPA'!$O$23,IF('My 4-Year Plan with GPA'!$P$23=""C+"",2.3*'My 4-Year Plan with GPA'!$O$23,IF('My 4-Year Plan with GPA'!$P$23=""c"",2*'My 4-Year Plan with GPA'!$O$23)))))))" +"IF('My 4-Year Plan with GPA'!$P$24=""a"",4*'My 4-Year Plan with GPA'!$O$24,IF('My 4-Year Plan with GPA'!$P$24=""a-"",3.7*'My 4-Year Plan with GPA'!$O$24,IF('My 4-Year Plan with GPA'!$P$24=""b+"",3.3*'My 4-Year Plan with GPA'!$O$24,IF('My 4-Year Plan with GPA'!$P$24=""b"",3*'My 4-Year Plan with GPA'!$O$24,IF('My 4-Year Plan with GPA'!$P$24=""b-"",2.7*'My 4-Year Plan with GPA'!$O$24,IF('My 4-Year Plan with GPA'!$P$24=""C+"",2.3*'My 4-Year Plan with GPA'!$O$24,IF('My 4-Year Plan with GPA'!$P$24=""c"",2*'My 4-Year Plan with GPA'!$O$24)))))))" +"IF(OR(C34=""AP"",C34=""A""),'My 4-Year Plan with GPA'!$O$19,0)" +"IF('My 4-Year Plan with GPA'!$P$18=""c-"",1.7*'My 4-Year Plan with GPA'!$O$18,IF('My 4-Year Plan with GPA'!$P$18=""d+"",1.3*'My 4-Year Plan with GPA'!$O$18,IF('My 4-Year Plan with GPA'!$P$18=""d"",1*'My 4-Year Plan with GPA'!$O$18,IF('My 4-Year Plan with GPA'!$P$18=""d-"",0.7*'My 4-Year Plan with GPA'!$O$18,IF('My 4-Year Plan with GPA'!$P$18=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$19=""c-"",1.7*'My 4-Year Plan with GPA'!$O$19,IF('My 4-Year Plan with GPA'!$P$19=""d+"",1.3*'My 4-Year Plan with GPA'!$O$19,IF('My 4-Year Plan with GPA'!$P$19=""d"",1*'My 4-Year Plan with GPA'!$O$19,IF('My 4-Year Plan with GPA'!$P$19=""d-"",0.7*'My 4-Year Plan with GPA'!$O$19,IF('My 4-Year Plan with GPA'!$P$19=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$20=""c-"",1.7*'My 4-Year Plan with GPA'!$O$20,IF('My 4-Year Plan with GPA'!$P$20=""d+"",1.3*'My 4-Year Plan with GPA'!$O$20,IF('My 4-Year Plan with GPA'!$P$20=""d"",1*'My 4-Year Plan with GPA'!$O$20,IF('My 4-Year Plan with GPA'!$P$20=""d-"",0.7*'My 4-Year Plan with GPA'!$O$20,IF('My 4-Year Plan with GPA'!$P$20=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$21=""c-"",1.7*'My 4-Year Plan with GPA'!$O$21,IF('My 4-Year Plan with GPA'!$P$21=""d+"",1.3*'My 4-Year Plan with GPA'!$O$21,IF('My 4-Year Plan with GPA'!$P$21=""d"",1*'My 4-Year Plan with GPA'!$O$21,IF('My 4-Year Plan with GPA'!$P$21=""d-"",0.7*'My 4-Year Plan with GPA'!$O$21,IF('My 4-Year Plan with GPA'!$P$21=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$23=""c-"",1.7*'My 4-Year Plan with GPA'!$O$23,IF('My 4-Year Plan with GPA'!$P$23=""d+"",1.3*'My 4-Year Plan with GPA'!$O$23,IF('My 4-Year Plan with GPA'!$P$23=""d"",1*'My 4-Year Plan with GPA'!$O$23,IF('My 4-Year Plan with GPA'!$P$23=""d-"",0.7*'My 4-Year Plan with GPA'!$O$23,IF('My 4-Year Plan with GPA'!$P$23=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$24=""c-"",1.7*'My 4-Year Plan with GPA'!$O$24,IF('My 4-Year Plan with GPA'!$P$24=""d+"",1.3*'My 4-Year Plan with GPA'!$O$24,IF('My 4-Year Plan with GPA'!$P$24=""d"",1*'My 4-Year Plan with GPA'!$O$24,IF('My 4-Year Plan with GPA'!$P$24=""d-"",0.7*'My 4-Year Plan with GPA'!$O$24,IF('My 4-Year Plan with GPA'!$P$24=""e"",0,)))))" +"IF(OR(D34=""AP"",D34=""A""),'My 4-Year Plan with GPA'!$O$20,0)" +"IF(OR(E34=""AP"",E34=""A""),'My 4-Year Plan with GPA'!$O$21,0)" +"'My 4-Year Plan with GPA'!$N$18" +"'My 4-Year Plan with GPA'!$N$19" +"'My 4-Year Plan with GPA'!$N$20" +"'My 4-Year Plan with GPA'!$N$21" +"'My 4-Year Plan with GPA'!$N$22" +"'My 4-Year Plan with GPA'!$N$23" +"'My 4-Year Plan with GPA'!$N$24" +"IF(OR(F34=""AP"",F34=""A""),'My 4-Year Plan with GPA'!$O$22,0)" +"IF(OR('My 4-Year Plan with GPA'!$P$18=""CR"", 'My 4-Year Plan with GPA'!$P$18=""TR"", 'My 4-Year Plan with GPA'!$P$18=""""),0,'My 4-Year Plan with GPA'!$O$18)" +"IF(OR('My 4-Year Plan with GPA'!$P$19=""CR"", 'My 4-Year Plan with GPA'!$P$19=""TR"", 'My 4-Year Plan with GPA'!$P$19=""""),0,'My 4-Year Plan with GPA'!$O$19)" +"IF(OR('My 4-Year Plan with GPA'!$P$20=""CR"", 'My 4-Year Plan with GPA'!$P$20=""TR"", 'My 4-Year Plan with GPA'!$P$20=""""),0,'My 4-Year Plan with GPA'!$O$20)" +"IF(OR('My 4-Year Plan with GPA'!$P$21=""CR"", 'My 4-Year Plan with GPA'!$P$21=""TR"", 'My 4-Year Plan with GPA'!$P$21=""""),0,'My 4-Year Plan with GPA'!$O$21)" +"IF(OR('My 4-Year Plan with GPA'!$P$22=""CR"", 'My 4-Year Plan with GPA'!$P$22=""TR"", 'My 4-Year Plan with GPA'!$P$22=""""),0,'My 4-Year Plan with GPA'!$O$22)" +"IF(OR('My 4-Year Plan with GPA'!$P$23=""CR"", 'My 4-Year Plan with GPA'!$P$23=""TR"", 'My 4-Year Plan with GPA'!$P$23=""""),0,'My 4-Year Plan with GPA'!$O$23)" +"IF(OR('My 4-Year Plan with GPA'!$P$24=""CR"", 'My 4-Year Plan with GPA'!$P$24=""TR"", 'My 4-Year Plan with GPA'!$P$24=""""),0,'My 4-Year Plan with GPA'!$O$24)" +"IF(OR(G34=""AP"",G34=""A""),'My 4-Year Plan with GPA'!$O$23,0)" +"IF(OR(H34=""AP"",H34=""A""),'My 4-Year Plan with GPA'!$O$24,0)" +"IF(OR(B43=""AP"",B43=""A""),'My 4-Year Plan with GPA'!$F$30,0)" +"IF('My 4-Year Plan with GPA'!$G$30=""a"",4*'My 4-Year Plan with GPA'!$F$30,IF('My 4-Year Plan with GPA'!$G$30=""a-"",3.7*'My 4-Year Plan with GPA'!$F$30,IF('My 4-Year Plan with GPA'!$G$30=""b+"",3.3*'My 4-Year Plan with GPA'!$F$30,IF('My 4-Year Plan with GPA'!$G$30=""b"",3*'My 4-Year Plan with GPA'!$F$30,IF('My 4-Year Plan with GPA'!$G$30=""b-"",2.7*'My 4-Year Plan with GPA'!$F$30,IF('My 4-Year Plan with GPA'!$G$30=""C+"",2.3*'My 4-Year Plan with GPA'!$F$30,IF('My 4-Year Plan with GPA'!$G$30=""c"",2*'My 4-Year Plan with GPA'!$F$30)))))))" +"IF('My 4-Year Plan with GPA'!$G$31=""a"",4*'My 4-Year Plan with GPA'!$F$31,IF('My 4-Year Plan with GPA'!$G$31=""a-"",3.7*'My 4-Year Plan with GPA'!$F$31,IF('My 4-Year Plan with GPA'!$G$31=""b+"",3.3*'My 4-Year Plan with GPA'!$F$31,IF('My 4-Year Plan with GPA'!$G$31=""b"",3*'My 4-Year Plan with GPA'!$F$31,IF('My 4-Year Plan with GPA'!$G$31=""b-"",2.7*'My 4-Year Plan with GPA'!$F$31,IF('My 4-Year Plan with GPA'!$G$31=""C+"",2.3*'My 4-Year Plan with GPA'!$F$31,IF('My 4-Year Plan with GPA'!$G$31=""c"",2*'My 4-Year Plan with GPA'!$F$31)))))))" +"IF('My 4-Year Plan with GPA'!$G$32=""a"",4*'My 4-Year Plan with GPA'!$F$32,IF('My 4-Year Plan with GPA'!$G$32=""a-"",3.7*'My 4-Year Plan with GPA'!$F$32,IF('My 4-Year Plan with GPA'!$G$32=""b+"",3.3*'My 4-Year Plan with GPA'!$F$32,IF('My 4-Year Plan with GPA'!$G$32=""b"",3*'My 4-Year Plan with GPA'!$F$32,IF('My 4-Year Plan with GPA'!$G$32=""b-"",2.7*'My 4-Year Plan with GPA'!$F$32,IF('My 4-Year Plan with GPA'!$G$32=""C+"",2.3*'My 4-Year Plan with GPA'!$F$32,IF('My 4-Year Plan with GPA'!$G$32=""c"",2*'My 4-Year Plan with GPA'!$F$32)))))))" +"IF('My 4-Year Plan with GPA'!$G$33=""a"",4*'My 4-Year Plan with GPA'!$F$33,IF('My 4-Year Plan with GPA'!$G$33=""a-"",3.7*'My 4-Year Plan with GPA'!$F$33,IF('My 4-Year Plan with GPA'!$G$33=""b+"",3.3*'My 4-Year Plan with GPA'!$F$33,IF('My 4-Year Plan with GPA'!$G$33=""b"",3*'My 4-Year Plan with GPA'!$F$33,IF('My 4-Year Plan with GPA'!$G$33=""b-"",2.7*'My 4-Year Plan with GPA'!$F$33,IF('My 4-Year Plan with GPA'!$G$33=""C+"",2.3*'My 4-Year Plan with GPA'!$F$33,IF('My 4-Year Plan with GPA'!$G$33=""c"",2*'My 4-Year Plan with GPA'!$F$33)))))))" +"IF('My 4-Year Plan with GPA'!$G$34=""a"",4*'My 4-Year Plan with GPA'!$F$34,IF('My 4-Year Plan with GPA'!$G$34=""a-"",3.7*'My 4-Year Plan with GPA'!$F$34,IF('My 4-Year Plan with GPA'!$G$34=""b+"",3.3*'My 4-Year Plan with GPA'!$F$34,IF('My 4-Year Plan with GPA'!$G$34=""b"",3*'My 4-Year Plan with GPA'!$F$34,IF('My 4-Year Plan with GPA'!$G$34=""b-"",2.7*'My 4-Year Plan with GPA'!$F$34,IF('My 4-Year Plan with GPA'!$G$34=""C+"",2.3*'My 4-Year Plan with GPA'!$F$34,IF('My 4-Year Plan with GPA'!$G$34=""c"",2*'My 4-Year Plan with GPA'!$F$34)))))))" +"IF('My 4-Year Plan with GPA'!$G$35=""a"",4*'My 4-Year Plan with GPA'!$F$35,IF('My 4-Year Plan with GPA'!$G$35=""a-"",3.7*'My 4-Year Plan with GPA'!$F$35,IF('My 4-Year Plan with GPA'!$G$35=""b+"",3.3*'My 4-Year Plan with GPA'!$F$35,IF('My 4-Year Plan with GPA'!$G$35=""b"",3*'My 4-Year Plan with GPA'!$F$35,IF('My 4-Year Plan with GPA'!$G$35=""b-"",2.7*'My 4-Year Plan with GPA'!$F$35,IF('My 4-Year Plan with GPA'!$G$35=""C+"",2.3*'My 4-Year Plan with GPA'!$F$35,IF('My 4-Year Plan with GPA'!$G$35=""c"",2*'My 4-Year Plan with GPA'!$F$35)))))))" +"IF('My 4-Year Plan with GPA'!$G$36=""a"",4*'My 4-Year Plan with GPA'!$F$36,IF('My 4-Year Plan with GPA'!$G$36=""a-"",3.7*'My 4-Year Plan with GPA'!$F$36,IF('My 4-Year Plan with GPA'!$G$36=""b+"",3.3*'My 4-Year Plan with GPA'!$F$36,IF('My 4-Year Plan with GPA'!$G$36=""b"",3*'My 4-Year Plan with GPA'!$F$36,IF('My 4-Year Plan with GPA'!$G$36=""b-"",2.7*'My 4-Year Plan with GPA'!$F$36,IF('My 4-Year Plan with GPA'!$G$36=""C+"",2.3*'My 4-Year Plan with GPA'!$F$36,IF('My 4-Year Plan with GPA'!$G$36=""c"",2*'My 4-Year Plan with GPA'!$F$36)))))))" +"IF(OR(C43=""AP"",C43=""A""),'My 4-Year Plan with GPA'!$F$31,0)" +"IF('My 4-Year Plan with GPA'!$G$30=""c-"",1.7*'My 4-Year Plan with GPA'!$F$30,IF('My 4-Year Plan with GPA'!$G$30=""d+"",1.3*'My 4-Year Plan with GPA'!$F$30,IF('My 4-Year Plan with GPA'!$G$30=""d"",1*'My 4-Year Plan with GPA'!$F$30,IF('My 4-Year Plan with GPA'!$G$30=""d-"",0.7*'My 4-Year Plan with GPA'!$F$30,IF('My 4-Year Plan with GPA'!$G$30=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$31=""c-"",1.7*'My 4-Year Plan with GPA'!$F$31,IF('My 4-Year Plan with GPA'!$G$31=""d+"",1.3*'My 4-Year Plan with GPA'!$F$31,IF('My 4-Year Plan with GPA'!$G$31=""d"",1*'My 4-Year Plan with GPA'!$F$31,IF('My 4-Year Plan with GPA'!$G$31=""d-"",0.7*'My 4-Year Plan with GPA'!$F$31,IF('My 4-Year Plan with GPA'!$G$31=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$32=""c-"",1.7*'My 4-Year Plan with GPA'!$F$32,IF('My 4-Year Plan with GPA'!$G$32=""d+"",1.3*'My 4-Year Plan with GPA'!$F$32,IF('My 4-Year Plan with GPA'!$G$32=""d"",1*'My 4-Year Plan with GPA'!$F$32,IF('My 4-Year Plan with GPA'!$G$32=""d-"",0.7*'My 4-Year Plan with GPA'!$F$32,IF('My 4-Year Plan with GPA'!$G$32=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$33=""c-"",1.7*'My 4-Year Plan with GPA'!$F$33,IF('My 4-Year Plan with GPA'!$G$33=""d+"",1.3*'My 4-Year Plan with GPA'!$F$33,IF('My 4-Year Plan with GPA'!$G$33=""d"",1*'My 4-Year Plan with GPA'!$F$33,IF('My 4-Year Plan with GPA'!$G$33=""d-"",0.7*'My 4-Year Plan with GPA'!$F$33,IF('My 4-Year Plan with GPA'!$G$33=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$34=""c-"",1.7*'My 4-Year Plan with GPA'!$F$34,IF('My 4-Year Plan with GPA'!$G$34=""d+"",1.3*'My 4-Year Plan with GPA'!$F$34,IF('My 4-Year Plan with GPA'!$G$34=""d"",1*'My 4-Year Plan with GPA'!$F$34,IF('My 4-Year Plan with GPA'!$G$34=""d-"",0.7*'My 4-Year Plan with GPA'!$F$34,IF('My 4-Year Plan with GPA'!$G$34=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$35=""c-"",1.7*'My 4-Year Plan with GPA'!$F$35,IF('My 4-Year Plan with GPA'!$G$35=""d+"",1.3*'My 4-Year Plan with GPA'!$F$35,IF('My 4-Year Plan with GPA'!$G$35=""d"",1*'My 4-Year Plan with GPA'!$F$35,IF('My 4-Year Plan with GPA'!$G$35=""d-"",0.7*'My 4-Year Plan with GPA'!$F$35,IF('My 4-Year Plan with GPA'!$G$35=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$36=""c-"",1.7*'My 4-Year Plan with GPA'!$F$36,IF('My 4-Year Plan with GPA'!$G$36=""d+"",1.3*'My 4-Year Plan with GPA'!$F$36,IF('My 4-Year Plan with GPA'!$G$36=""d"",1*'My 4-Year Plan with GPA'!$F$36,IF('My 4-Year Plan with GPA'!$G$36=""d-"",0.7*'My 4-Year Plan with GPA'!$F$36,IF('My 4-Year Plan with GPA'!$G$36=""e"",0,)))))" +"IF(OR(D43=""AP"",D43=""A""),'My 4-Year Plan with GPA'!$F$32,0)" +"IF(OR(E43=""AP"",E43=""A""),'My 4-Year Plan with GPA'!$F$33,0)" +"'My 4-Year Plan with GPA'!$E$30" +"'My 4-Year Plan with GPA'!$E$31" +"'My 4-Year Plan with GPA'!$E$32" +"'My 4-Year Plan with GPA'!$E$33" +"'My 4-Year Plan with GPA'!$E$34" +"'My 4-Year Plan with GPA'!$E$35" +"'My 4-Year Plan with GPA'!$E$36" +"IF(OR(F43=""AP"",F43=""A""),'My 4-Year Plan with GPA'!$F$34,0)" +"IF(OR('My 4-Year Plan with GPA'!$G$30=""CR"", 'My 4-Year Plan with GPA'!$G$30=""TR"", 'My 4-Year Plan with GPA'!$G$30=""""),0,'My 4-Year Plan with GPA'!$F$30)" +"IF(OR('My 4-Year Plan with GPA'!$G$31=""CR"", 'My 4-Year Plan with GPA'!$G$31=""TR"", 'My 4-Year Plan with GPA'!$G$31=""""),0,'My 4-Year Plan with GPA'!$F$31)" +"IF(OR('My 4-Year Plan with GPA'!$G$32=""CR"", 'My 4-Year Plan with GPA'!$G$32=""TR"", 'My 4-Year Plan with GPA'!$G$32=""""),0,'My 4-Year Plan with GPA'!$F$32)" +"IF(OR('My 4-Year Plan with GPA'!$G$33=""CR"", 'My 4-Year Plan with GPA'!$G$33=""TR"", 'My 4-Year Plan with GPA'!$G$33=""""),0,'My 4-Year Plan with GPA'!$F$33)" +"IF(OR('My 4-Year Plan with GPA'!$G$34=""CR"", 'My 4-Year Plan with GPA'!$G$34=""TR"", 'My 4-Year Plan with GPA'!$G$34=""""),0,'My 4-Year Plan with GPA'!$F$34)" +"IF(OR('My 4-Year Plan with GPA'!$G$35=""CR"", 'My 4-Year Plan with GPA'!$G$35=""TR"", 'My 4-Year Plan with GPA'!$G$35=""""),0,'My 4-Year Plan with GPA'!$F$35)" +"IF(OR('My 4-Year Plan with GPA'!$G$36=""CR"", 'My 4-Year Plan with GPA'!$G$36=""TR"", 'My 4-Year Plan with GPA'!$G$36=""""),0,'My 4-Year Plan with GPA'!$F$36)" +"IF(OR(G43=""AP"",G43=""A""),'My 4-Year Plan with GPA'!$F$35,0)" +"IF(OR(H43=""AP"",H43=""A""),'My 4-Year Plan with GPA'!$F$36,0)" +"IF(OR(B52=""AP"",B52=""A""),'My 4-Year Plan with GPA'!$O$30,0)" +"IF('My 4-Year Plan with GPA'!$P$30=""a"",4*'My 4-Year Plan with GPA'!$O$30,IF('My 4-Year Plan with GPA'!$P$30=""a-"",3.7*'My 4-Year Plan with GPA'!$O$30,IF('My 4-Year Plan with GPA'!$P$30=""b+"",3.3*'My 4-Year Plan with GPA'!$O$30,IF('My 4-Year Plan with GPA'!$P$30=""b"",3*'My 4-Year Plan with GPA'!$O$30,IF('My 4-Year Plan with GPA'!$P$30=""b-"",2.7*'My 4-Year Plan with GPA'!$O$30,IF('My 4-Year Plan with GPA'!$P$30=""C+"",2.3*'My 4-Year Plan with GPA'!$O$30,IF('My 4-Year Plan with GPA'!$P$30=""c"",2*'My 4-Year Plan with GPA'!$O$30)))))))" +"IF('My 4-Year Plan with GPA'!$P$31=""a"",4*'My 4-Year Plan with GPA'!$O$31,IF('My 4-Year Plan with GPA'!$P$31=""a-"",3.7*'My 4-Year Plan with GPA'!$O$31,IF('My 4-Year Plan with GPA'!$P$31=""b+"",3.3*'My 4-Year Plan with GPA'!$O$31,IF('My 4-Year Plan with GPA'!$P$31=""b"",3*'My 4-Year Plan with GPA'!$O$31,IF('My 4-Year Plan with GPA'!$P$31=""b-"",2.7*'My 4-Year Plan with GPA'!$O$31,IF('My 4-Year Plan with GPA'!$P$31=""C+"",2.3*'My 4-Year Plan with GPA'!$O$31,IF('My 4-Year Plan with GPA'!$P$31=""c"",2*'My 4-Year Plan with GPA'!$O$31)))))))" +"IF('My 4-Year Plan with GPA'!$P$32=""a"",4*'My 4-Year Plan with GPA'!$O$32,IF('My 4-Year Plan with GPA'!$P$32=""a-"",3.7*'My 4-Year Plan with GPA'!$O$32,IF('My 4-Year Plan with GPA'!$P$32=""b+"",3.3*'My 4-Year Plan with GPA'!$O$32,IF('My 4-Year Plan with GPA'!$P$32=""b"",3*'My 4-Year Plan with GPA'!$O$32,IF('My 4-Year Plan with GPA'!$P$32=""b-"",2.7*'My 4-Year Plan with GPA'!$O$32,IF('My 4-Year Plan with GPA'!$P$32=""C+"",2.3*'My 4-Year Plan with GPA'!$O$32,IF('My 4-Year Plan with GPA'!$P$32=""c"",2*'My 4-Year Plan with GPA'!$O$32)))))))" +"IF('My 4-Year Plan with GPA'!$P$33=""a"",4*'My 4-Year Plan with GPA'!$O$33,IF('My 4-Year Plan with GPA'!$P$33=""a-"",3.7*'My 4-Year Plan with GPA'!$O$33,IF('My 4-Year Plan with GPA'!$P$33=""b+"",3.3*'My 4-Year Plan with GPA'!$O$33,IF('My 4-Year Plan with GPA'!$P$33=""b"",3*'My 4-Year Plan with GPA'!$O$33,IF('My 4-Year Plan with GPA'!$P$33=""b-"",2.7*'My 4-Year Plan with GPA'!$O$33,IF('My 4-Year Plan with GPA'!$P$33=""C+"",2.3*'My 4-Year Plan with GPA'!$O$33,IF('My 4-Year Plan with GPA'!$P$33=""c"",2*'My 4-Year Plan with GPA'!$O$33)))))))" +"IF('My 4-Year Plan with GPA'!$P$34=""a"",4*'My 4-Year Plan with GPA'!$O$34,IF('My 4-Year Plan with GPA'!$P$34=""a-"",3.7*'My 4-Year Plan with GPA'!$O$34,IF('My 4-Year Plan with GPA'!$P$34=""b+"",3.3*'My 4-Year Plan with GPA'!$O$34,IF('My 4-Year Plan with GPA'!$P$34=""b"",3*'My 4-Year Plan with GPA'!$O$34,IF('My 4-Year Plan with GPA'!$P$34=""b-"",2.7*'My 4-Year Plan with GPA'!$O$34,IF('My 4-Year Plan with GPA'!$P$34=""C+"",2.3*'My 4-Year Plan with GPA'!$O$34,IF('My 4-Year Plan with GPA'!$P$34=""c"",2*'My 4-Year Plan with GPA'!$O$34)))))))" +"IF('My 4-Year Plan with GPA'!$P$35=""a"",4*'My 4-Year Plan with GPA'!$O$35,IF('My 4-Year Plan with GPA'!$P$35=""a-"",3.7*'My 4-Year Plan with GPA'!$O$35,IF('My 4-Year Plan with GPA'!$P$35=""b+"",3.3*'My 4-Year Plan with GPA'!$O$35,IF('My 4-Year Plan with GPA'!$P$35=""b"",3*'My 4-Year Plan with GPA'!$O$35,IF('My 4-Year Plan with GPA'!$P$35=""b-"",2.7*'My 4-Year Plan with GPA'!$O$35,IF('My 4-Year Plan with GPA'!$P$35=""C+"",2.3*'My 4-Year Plan with GPA'!$O$35,IF('My 4-Year Plan with GPA'!$P$35=""c"",2*'My 4-Year Plan with GPA'!$O$35)))))))" +"IF('My 4-Year Plan with GPA'!$P$36=""a"",4*'My 4-Year Plan with GPA'!$O$36,IF('My 4-Year Plan with GPA'!$P$36=""a-"",3.7*'My 4-Year Plan with GPA'!$O$36,IF('My 4-Year Plan with GPA'!$P$36=""b+"",3.3*'My 4-Year Plan with GPA'!$O$36,IF('My 4-Year Plan with GPA'!$P$36=""b"",3*'My 4-Year Plan with GPA'!$O$36,IF('My 4-Year Plan with GPA'!$P$36=""b-"",2.7*'My 4-Year Plan with GPA'!$O$36,IF('My 4-Year Plan with GPA'!$P$36=""C+"",2.3*'My 4-Year Plan with GPA'!$O$36,IF('My 4-Year Plan with GPA'!$P$36=""c"",2*'My 4-Year Plan with GPA'!$O$36)))))))" +"IF(OR(C52=""AP"",C52=""A""),'My 4-Year Plan with GPA'!$O$31,0)" +"IF('My 4-Year Plan with GPA'!$P$30=""c-"",1.7*'My 4-Year Plan with GPA'!$O$30,IF('My 4-Year Plan with GPA'!$P$30=""d+"",1.3*'My 4-Year Plan with GPA'!$O$30,IF('My 4-Year Plan with GPA'!$P$30=""d"",1*'My 4-Year Plan with GPA'!$O$30,IF('My 4-Year Plan with GPA'!$P$30=""d-"",0.7*'My 4-Year Plan with GPA'!$O$30,IF('My 4-Year Plan with GPA'!$P$30=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$31=""c-"",1.7*'My 4-Year Plan with GPA'!$O$31,IF('My 4-Year Plan with GPA'!$P$31=""d+"",1.3*'My 4-Year Plan with GPA'!$O$31,IF('My 4-Year Plan with GPA'!$P$31=""d"",1*'My 4-Year Plan with GPA'!$O$31,IF('My 4-Year Plan with GPA'!$P$31=""d-"",0.7*'My 4-Year Plan with GPA'!$O$31,IF('My 4-Year Plan with GPA'!$P$31=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$32=""c-"",1.7*'My 4-Year Plan with GPA'!$O$32,IF('My 4-Year Plan with GPA'!$P$32=""d+"",1.3*'My 4-Year Plan with GPA'!$O$32,IF('My 4-Year Plan with GPA'!$P$32=""d"",1*'My 4-Year Plan with GPA'!$O$32,IF('My 4-Year Plan with GPA'!$P$32=""d-"",0.7*'My 4-Year Plan with GPA'!$O$32,IF('My 4-Year Plan with GPA'!$P$32=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$33=""c-"",1.7*'My 4-Year Plan with GPA'!$O$33,IF('My 4-Year Plan with GPA'!$P$33=""d+"",1.3*'My 4-Year Plan with GPA'!$O$33,IF('My 4-Year Plan with GPA'!$P$33=""d"",1*'My 4-Year Plan with GPA'!$O$33,IF('My 4-Year Plan with GPA'!$P$33=""d-"",0.7*'My 4-Year Plan with GPA'!$O$33,IF('My 4-Year Plan with GPA'!$P$33=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$34=""c-"",1.7*'My 4-Year Plan with GPA'!$O$34,IF('My 4-Year Plan with GPA'!$P$34=""d+"",1.3*'My 4-Year Plan with GPA'!$O$34,IF('My 4-Year Plan with GPA'!$P$34=""d"",1*'My 4-Year Plan with GPA'!$O$34,IF('My 4-Year Plan with GPA'!$P$34=""d-"",0.7*'My 4-Year Plan with GPA'!$O$34,IF('My 4-Year Plan with GPA'!$P$34=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$35=""c-"",1.7*'My 4-Year Plan with GPA'!$O$35,IF('My 4-Year Plan with GPA'!$P$35=""d+"",1.3*'My 4-Year Plan with GPA'!$O$35,IF('My 4-Year Plan with GPA'!$P$35=""d"",1*'My 4-Year Plan with GPA'!$O$35,IF('My 4-Year Plan with GPA'!$P$35=""d-"",0.7*'My 4-Year Plan with GPA'!$O$35,IF('My 4-Year Plan with GPA'!$P$35=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$36=""c-"",1.7*'My 4-Year Plan with GPA'!$O$36,IF('My 4-Year Plan with GPA'!$P$36=""d+"",1.3*'My 4-Year Plan with GPA'!$O$36,IF('My 4-Year Plan with GPA'!$P$36=""d"",1*'My 4-Year Plan with GPA'!$O$36,IF('My 4-Year Plan with GPA'!$P$36=""d-"",0.7*'My 4-Year Plan with GPA'!$O$36,IF('My 4-Year Plan with GPA'!$P$36=""e"",0,)))))" +"IF(OR(D52=""AP"",D52=""A""),'My 4-Year Plan with GPA'!$O$32,0)" +"IF(OR(E52=""AP"",E52=""A""),'My 4-Year Plan with GPA'!$O$33,0)" +"'My 4-Year Plan with GPA'!$N$30" +"'My 4-Year Plan with GPA'!$N$31" +"'My 4-Year Plan with GPA'!$N$32" +"'My 4-Year Plan with GPA'!$N$33" +"'My 4-Year Plan with GPA'!$N$34" +"'My 4-Year Plan with GPA'!$N$35" +"'My 4-Year Plan with GPA'!$N$36" +"IF(OR(F52=""AP"",F52=""A""),'My 4-Year Plan with GPA'!$O$34,0)" +"IF(OR('My 4-Year Plan with GPA'!$P$30=""CR"", 'My 4-Year Plan with GPA'!$P$30=""TR"", 'My 4-Year Plan with GPA'!$P$30=""""),0,'My 4-Year Plan with GPA'!$O$30)" +"IF(OR('My 4-Year Plan with GPA'!$P$31=""CR"", 'My 4-Year Plan with GPA'!$P$31=""TR"", 'My 4-Year Plan with GPA'!$P$31=""""),0,'My 4-Year Plan with GPA'!$O$31)" +"IF(OR('My 4-Year Plan with GPA'!$P$32=""CR"", 'My 4-Year Plan with GPA'!$P$32=""TR"", 'My 4-Year Plan with GPA'!$P$32=""""),0,'My 4-Year Plan with GPA'!$O$32)" +"IF(OR('My 4-Year Plan with GPA'!$P$33=""CR"", 'My 4-Year Plan with GPA'!$P$33=""TR"", 'My 4-Year Plan with GPA'!$P$33=""""),0,'My 4-Year Plan with GPA'!$O$33)" +"IF(OR('My 4-Year Plan with GPA'!$P$34=""CR"", 'My 4-Year Plan with GPA'!$P$34=""TR"", 'My 4-Year Plan with GPA'!$P$34=""""),0,'My 4-Year Plan with GPA'!$O$34)" +"IF(OR('My 4-Year Plan with GPA'!$P$35=""CR"", 'My 4-Year Plan with GPA'!$P$35=""TR"", 'My 4-Year Plan with GPA'!$P$35=""""),0,'My 4-Year Plan with GPA'!$O$35)" +"IF(OR('My 4-Year Plan with GPA'!$P$36=""CR"", 'My 4-Year Plan with GPA'!$P$36=""TR"", 'My 4-Year Plan with GPA'!$P$36=""""),0,'My 4-Year Plan with GPA'!$O$36)" +"IF(OR(G52=""AP"",G52=""A""),'My 4-Year Plan with GPA'!$O$35,0)" +"IF(OR(H52=""AP"",H52=""A""),'My 4-Year Plan with GPA'!$O$36,0)" +"IF(OR(B62=""AP"",B62=""A""),'My 4-Year Plan with GPA'!$F$42,0)" +"IF('My 4-Year Plan with GPA'!$G$42=""a"",4*'My 4-Year Plan with GPA'!$F$42,IF('My 4-Year Plan with GPA'!$G$42=""a-"",3.7*'My 4-Year Plan with GPA'!$F$42,IF('My 4-Year Plan with GPA'!$G$42=""b+"",3.3*'My 4-Year Plan with GPA'!$F$42,IF('My 4-Year Plan with GPA'!$G$42=""b"",3*'My 4-Year Plan with GPA'!$F$42,IF('My 4-Year Plan with GPA'!$G$42=""b-"",2.7*'My 4-Year Plan with GPA'!$F$42,IF('My 4-Year Plan with GPA'!$G$42=""C+"",2.3*'My 4-Year Plan with GPA'!$F$42,IF('My 4-Year Plan with GPA'!$G$42=""c"",2*'My 4-Year Plan with GPA'!$F$42)))))))" +"IF('My 4-Year Plan with GPA'!$G$43=""a"",4*'My 4-Year Plan with GPA'!$F$43,IF('My 4-Year Plan with GPA'!$G$43=""a-"",3.7*'My 4-Year Plan with GPA'!$F$43,IF('My 4-Year Plan with GPA'!$G$43=""b+"",3.3*'My 4-Year Plan with GPA'!$F$43,IF('My 4-Year Plan with GPA'!$G$43=""b"",3*'My 4-Year Plan with GPA'!$F$43,IF('My 4-Year Plan with GPA'!$G$43=""b-"",2.7*'My 4-Year Plan with GPA'!$F$43,IF('My 4-Year Plan with GPA'!$G$43=""C+"",2.3*'My 4-Year Plan with GPA'!$F$43,IF('My 4-Year Plan with GPA'!$G$43=""c"",2*'My 4-Year Plan with GPA'!$F$43)))))))" +"IF('My 4-Year Plan with GPA'!$G$44=""a"",4*'My 4-Year Plan with GPA'!$F$44,IF('My 4-Year Plan with GPA'!$G$44=""a-"",3.7*'My 4-Year Plan with GPA'!$F$44,IF('My 4-Year Plan with GPA'!$G$44=""b+"",3.3*'My 4-Year Plan with GPA'!$F$44,IF('My 4-Year Plan with GPA'!$G$44=""b"",3*'My 4-Year Plan with GPA'!$F$44,IF('My 4-Year Plan with GPA'!$G$44=""b-"",2.7*'My 4-Year Plan with GPA'!$F$44,IF('My 4-Year Plan with GPA'!$G$44=""C+"",2.3*'My 4-Year Plan with GPA'!$F$44,IF('My 4-Year Plan with GPA'!$G$44=""c"",2*'My 4-Year Plan with GPA'!$F$44)))))))" +"IF('My 4-Year Plan with GPA'!$G$45=""a"",4*'My 4-Year Plan with GPA'!$F$45,IF('My 4-Year Plan with GPA'!$G$45=""a-"",3.7*'My 4-Year Plan with GPA'!$F$45,IF('My 4-Year Plan with GPA'!$G$45=""b+"",3.3*'My 4-Year Plan with GPA'!$F$45,IF('My 4-Year Plan with GPA'!$G$45=""b"",3*'My 4-Year Plan with GPA'!$F$45,IF('My 4-Year Plan with GPA'!$G$45=""b-"",2.7*'My 4-Year Plan with GPA'!$F$45,IF('My 4-Year Plan with GPA'!$G$45=""C+"",2.3*'My 4-Year Plan with GPA'!$F$45,IF('My 4-Year Plan with GPA'!$G$45=""c"",2*'My 4-Year Plan with GPA'!$F$45)))))))" +"IF('My 4-Year Plan with GPA'!$G$46=""a"",4*'My 4-Year Plan with GPA'!$F$46,IF('My 4-Year Plan with GPA'!$G$46=""a-"",3.7*'My 4-Year Plan with GPA'!$F$46,IF('My 4-Year Plan with GPA'!$G$46=""b+"",3.3*'My 4-Year Plan with GPA'!$F$46,IF('My 4-Year Plan with GPA'!$G$46=""b"",3*'My 4-Year Plan with GPA'!$F$46,IF('My 4-Year Plan with GPA'!$G$46=""b-"",2.7*'My 4-Year Plan with GPA'!$F$46,IF('My 4-Year Plan with GPA'!$G$46=""C+"",2.3*'My 4-Year Plan with GPA'!$F$46,IF('My 4-Year Plan with GPA'!$G$46=""c"",2*'My 4-Year Plan with GPA'!$F$46)))))))" +"IF('My 4-Year Plan with GPA'!$G$47=""a"",4*'My 4-Year Plan with GPA'!$F$47,IF('My 4-Year Plan with GPA'!$G$47=""a-"",3.7*'My 4-Year Plan with GPA'!$F$47,IF('My 4-Year Plan with GPA'!$G$47=""b+"",3.3*'My 4-Year Plan with GPA'!$F$47,IF('My 4-Year Plan with GPA'!$G$47=""b"",3*'My 4-Year Plan with GPA'!$F$47,IF('My 4-Year Plan with GPA'!$G$47=""b-"",2.7*'My 4-Year Plan with GPA'!$F$47,IF('My 4-Year Plan with GPA'!$G$47=""C+"",2.3*'My 4-Year Plan with GPA'!$F$47,IF('My 4-Year Plan with GPA'!$G$47=""c"",2*'My 4-Year Plan with GPA'!$F$47)))))))" +"IF('My 4-Year Plan with GPA'!$G$48=""a"",4*'My 4-Year Plan with GPA'!$F$48,IF('My 4-Year Plan with GPA'!$G$48=""a-"",3.7*'My 4-Year Plan with GPA'!$F$48,IF('My 4-Year Plan with GPA'!$G$48=""b+"",3.3*'My 4-Year Plan with GPA'!$F$48,IF('My 4-Year Plan with GPA'!$G$48=""b"",3*'My 4-Year Plan with GPA'!$F$48,IF('My 4-Year Plan with GPA'!$G$48=""b-"",2.7*'My 4-Year Plan with GPA'!$F$48,IF('My 4-Year Plan with GPA'!$G$48=""C+"",2.3*'My 4-Year Plan with GPA'!$F$48,IF('My 4-Year Plan with GPA'!$G$48=""c"",2*'My 4-Year Plan with GPA'!$F$48)))))))" +"IF(OR(C62=""AP"",C62=""A""),'My 4-Year Plan with GPA'!$F$43,0)" +"IF('My 4-Year Plan with GPA'!$G$42=""c-"",1.7*'My 4-Year Plan with GPA'!$F$42,IF('My 4-Year Plan with GPA'!$G$42=""d+"",1.3*'My 4-Year Plan with GPA'!$F$42,IF('My 4-Year Plan with GPA'!$G$42=""d"",1*'My 4-Year Plan with GPA'!$F$42,IF('My 4-Year Plan with GPA'!$G$42=""d-"",0.7*'My 4-Year Plan with GPA'!$F$42,IF('My 4-Year Plan with GPA'!$G$42=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$43=""c-"",1.7*'My 4-Year Plan with GPA'!$F$43,IF('My 4-Year Plan with GPA'!$G$43=""d+"",1.3*'My 4-Year Plan with GPA'!$F$43,IF('My 4-Year Plan with GPA'!$G$43=""d"",1*'My 4-Year Plan with GPA'!$F$43,IF('My 4-Year Plan with GPA'!$G$43=""d-"",0.7*'My 4-Year Plan with GPA'!$F$43,IF('My 4-Year Plan with GPA'!$G$43=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$44=""c-"",1.7*'My 4-Year Plan with GPA'!$F$44,IF('My 4-Year Plan with GPA'!$G$44=""d+"",1.3*'My 4-Year Plan with GPA'!$F$44,IF('My 4-Year Plan with GPA'!$G$44=""d"",1*'My 4-Year Plan with GPA'!$F$44,IF('My 4-Year Plan with GPA'!$G$44=""d-"",0.7*'My 4-Year Plan with GPA'!$F$44,IF('My 4-Year Plan with GPA'!$G$44=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$45=""c-"",1.7*'My 4-Year Plan with GPA'!$F$45,IF('My 4-Year Plan with GPA'!$G$45=""d+"",1.3*'My 4-Year Plan with GPA'!$F$45,IF('My 4-Year Plan with GPA'!$G$45=""d"",1*'My 4-Year Plan with GPA'!$F$45,IF('My 4-Year Plan with GPA'!$G$45=""d-"",0.7*'My 4-Year Plan with GPA'!$F$45,IF('My 4-Year Plan with GPA'!$G$45=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$46=""c-"",1.7*'My 4-Year Plan with GPA'!$F$46,IF('My 4-Year Plan with GPA'!$G$46=""d+"",1.3*'My 4-Year Plan with GPA'!$F$46,IF('My 4-Year Plan with GPA'!$G$46=""d"",1*'My 4-Year Plan with GPA'!$F$46,IF('My 4-Year Plan with GPA'!$G$46=""d-"",0.7*'My 4-Year Plan with GPA'!$F$46,IF('My 4-Year Plan with GPA'!$G$46=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$47=""c-"",1.7*'My 4-Year Plan with GPA'!$F$47,IF('My 4-Year Plan with GPA'!$G$47=""d+"",1.3*'My 4-Year Plan with GPA'!$F$47,IF('My 4-Year Plan with GPA'!$G$47=""d"",1*'My 4-Year Plan with GPA'!$F$47,IF('My 4-Year Plan with GPA'!$G$47=""d-"",0.7*'My 4-Year Plan with GPA'!$F$47,IF('My 4-Year Plan with GPA'!$G$47=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$48=""c-"",1.7*'My 4-Year Plan with GPA'!$F$48,IF('My 4-Year Plan with GPA'!$G$48=""d+"",1.3*'My 4-Year Plan with GPA'!$F$48,IF('My 4-Year Plan with GPA'!$G$48=""d"",1*'My 4-Year Plan with GPA'!$F$48,IF('My 4-Year Plan with GPA'!$G$48=""d-"",0.7*'My 4-Year Plan with GPA'!$F$48,IF('My 4-Year Plan with GPA'!$G$48=""e"",0,)))))" +"IF(OR(D62=""AP"",D62=""A""),'My 4-Year Plan with GPA'!$F$44,0)" +"IF(OR(E62=""AP"",E62=""A""),'My 4-Year Plan with GPA'!$F$45,0)" +"'My 4-Year Plan with GPA'!$E$42" +"'My 4-Year Plan with GPA'!$E$43" +"'My 4-Year Plan with GPA'!$E$44" +"'My 4-Year Plan with GPA'!$E$45" +"'My 4-Year Plan with GPA'!$E$46" +"'My 4-Year Plan with GPA'!$E$47" +"'My 4-Year Plan with GPA'!$E$48" +"IF(OR(F62=""AP"",F62=""A""),'My 4-Year Plan with GPA'!$F$46,0)" +"IF(OR('My 4-Year Plan with GPA'!$G$42=""CR"", 'My 4-Year Plan with GPA'!$G$42=""TR"", 'My 4-Year Plan with GPA'!$G$42=""""),0,'My 4-Year Plan with GPA'!$F$42)" +"IF(OR('My 4-Year Plan with GPA'!$G$43=""CR"", 'My 4-Year Plan with GPA'!$G$43=""TR"", 'My 4-Year Plan with GPA'!$G$43=""""),0,'My 4-Year Plan with GPA'!$F$43)" +"IF(OR('My 4-Year Plan with GPA'!$G$44=""CR"", 'My 4-Year Plan with GPA'!$G$44=""TR"", 'My 4-Year Plan with GPA'!$G$44=""""),0,'My 4-Year Plan with GPA'!$F$44)" +"IF(OR('My 4-Year Plan with GPA'!$G$45=""CR"", 'My 4-Year Plan with GPA'!$G$45=""TR"", 'My 4-Year Plan with GPA'!$G$45=""""),0,'My 4-Year Plan with GPA'!$F$45)" +"IF(OR('My 4-Year Plan with GPA'!$G$46=""CR"", 'My 4-Year Plan with GPA'!$G$46=""TR"", 'My 4-Year Plan with GPA'!$G$46=""""),0,'My 4-Year Plan with GPA'!$F$46)" +"IF(OR('My 4-Year Plan with GPA'!$G$47=""CR"", 'My 4-Year Plan with GPA'!$G$47=""TR"", 'My 4-Year Plan with GPA'!$G$47=""""),0,'My 4-Year Plan with GPA'!$F$47)" +"IF(OR('My 4-Year Plan with GPA'!$G$48=""CR"", 'My 4-Year Plan with GPA'!$G$48=""TR"", 'My 4-Year Plan with GPA'!$G$48=""""),0,'My 4-Year Plan with GPA'!$F$48)" +"IF(OR(G62=""AP"",G62=""A""),'My 4-Year Plan with GPA'!$F$47,0)" +"IF(OR(H62=""AP"",H62=""A""),'My 4-Year Plan with GPA'!$F$48,0)" +"IF(OR(B72=""AP"",B72=""A""),'My 4-Year Plan with GPA'!$O$42,0)" +"IF('My 4-Year Plan with GPA'!$P$42=""a"",4*'My 4-Year Plan with GPA'!$O$42,IF('My 4-Year Plan with GPA'!$P$42=""a-"",3.7*'My 4-Year Plan with GPA'!$O$42,IF('My 4-Year Plan with GPA'!$P$42=""b+"",3.3*'My 4-Year Plan with GPA'!$O$42,IF('My 4-Year Plan with GPA'!$P$42=""b"",3*'My 4-Year Plan with GPA'!$O$42,IF('My 4-Year Plan with GPA'!$P$42=""b-"",2.7*'My 4-Year Plan with GPA'!$O$42,IF('My 4-Year Plan with GPA'!$P$42=""C+"",2.3*'My 4-Year Plan with GPA'!$O$42,IF('My 4-Year Plan with GPA'!$P$42=""c"",2*'My 4-Year Plan with GPA'!$O$42)))))))" +"IF('My 4-Year Plan with GPA'!$P$43=""a"",4*'My 4-Year Plan with GPA'!$O$43,IF('My 4-Year Plan with GPA'!$P$43=""a-"",3.7*'My 4-Year Plan with GPA'!$O$43,IF('My 4-Year Plan with GPA'!$P$43=""b+"",3.3*'My 4-Year Plan with GPA'!$O$43,IF('My 4-Year Plan with GPA'!$P$43=""b"",3*'My 4-Year Plan with GPA'!$O$43,IF('My 4-Year Plan with GPA'!$P$43=""b-"",2.7*'My 4-Year Plan with GPA'!$O$43,IF('My 4-Year Plan with GPA'!$P$43=""C+"",2.3*'My 4-Year Plan with GPA'!$O$43,IF('My 4-Year Plan with GPA'!$P$43=""c"",2*'My 4-Year Plan with GPA'!$O$43)))))))" +"IF('My 4-Year Plan with GPA'!$P$44=""a"",4*'My 4-Year Plan with GPA'!$O$44,IF('My 4-Year Plan with GPA'!$P$44=""a-"",3.7*'My 4-Year Plan with GPA'!$O$44,IF('My 4-Year Plan with GPA'!$P$44=""b+"",3.3*'My 4-Year Plan with GPA'!$O$44,IF('My 4-Year Plan with GPA'!$P$44=""b"",3*'My 4-Year Plan with GPA'!$O$44,IF('My 4-Year Plan with GPA'!$P$44=""b-"",2.7*'My 4-Year Plan with GPA'!$O$44,IF('My 4-Year Plan with GPA'!$P$44=""C+"",2.3*'My 4-Year Plan with GPA'!$O$44,IF('My 4-Year Plan with GPA'!$P$44=""c"",2*'My 4-Year Plan with GPA'!$O$44)))))))" +"IF('My 4-Year Plan with GPA'!$P$45=""a"",4*'My 4-Year Plan with GPA'!$O$45,IF('My 4-Year Plan with GPA'!$P$45=""a-"",3.7*'My 4-Year Plan with GPA'!$O$45,IF('My 4-Year Plan with GPA'!$P$45=""b+"",3.3*'My 4-Year Plan with GPA'!$O$45,IF('My 4-Year Plan with GPA'!$P$45=""b"",3*'My 4-Year Plan with GPA'!$O$45,IF('My 4-Year Plan with GPA'!$P$45=""b-"",2.7*'My 4-Year Plan with GPA'!$O$45,IF('My 4-Year Plan with GPA'!$P$45=""C+"",2.3*'My 4-Year Plan with GPA'!$O$45,IF('My 4-Year Plan with GPA'!$P$45=""c"",2*'My 4-Year Plan with GPA'!$O$45)))))))" +"IF('My 4-Year Plan with GPA'!$P$46=""a"",4*'My 4-Year Plan with GPA'!$O$46,IF('My 4-Year Plan with GPA'!$P$46=""a-"",3.7*'My 4-Year Plan with GPA'!$O$46,IF('My 4-Year Plan with GPA'!$P$46=""b+"",3.3*'My 4-Year Plan with GPA'!$O$46,IF('My 4-Year Plan with GPA'!$P$46=""b"",3*'My 4-Year Plan with GPA'!$O$46,IF('My 4-Year Plan with GPA'!$P$46=""b-"",2.7*'My 4-Year Plan with GPA'!$O$46,IF('My 4-Year Plan with GPA'!$P$46=""C+"",2.3*'My 4-Year Plan with GPA'!$O$46,IF('My 4-Year Plan with GPA'!$P$46=""c"",2*'My 4-Year Plan with GPA'!$O$46)))))))" +"IF('My 4-Year Plan with GPA'!$P$47=""a"",4*'My 4-Year Plan with GPA'!$O$47,IF('My 4-Year Plan with GPA'!$P$47=""a-"",3.7*'My 4-Year Plan with GPA'!$O$47,IF('My 4-Year Plan with GPA'!$P$47=""b+"",3.3*'My 4-Year Plan with GPA'!$O$47,IF('My 4-Year Plan with GPA'!$P$47=""b"",3*'My 4-Year Plan with GPA'!$O$47,IF('My 4-Year Plan with GPA'!$P$47=""b-"",2.7*'My 4-Year Plan with GPA'!$O$47,IF('My 4-Year Plan with GPA'!$P$47=""C+"",2.3*'My 4-Year Plan with GPA'!$O$47,IF('My 4-Year Plan with GPA'!$P$47=""c"",2*'My 4-Year Plan with GPA'!$O$47)))))))" +"IF('My 4-Year Plan with GPA'!$P$48=""a"",4*'My 4-Year Plan with GPA'!$O$48,IF('My 4-Year Plan with GPA'!$P$48=""a-"",3.7*'My 4-Year Plan with GPA'!$O$48,IF('My 4-Year Plan with GPA'!$P$48=""b+"",3.3*'My 4-Year Plan with GPA'!$O$48,IF('My 4-Year Plan with GPA'!$P$48=""b"",3*'My 4-Year Plan with GPA'!$O$48,IF('My 4-Year Plan with GPA'!$P$48=""b-"",2.7*'My 4-Year Plan with GPA'!$O$48,IF('My 4-Year Plan with GPA'!$P$48=""C+"",2.3*'My 4-Year Plan with GPA'!$O$48,IF('My 4-Year Plan with GPA'!$P$48=""c"",2*'My 4-Year Plan with GPA'!$O$48)))))))" +"IF(OR(C72=""AP"",C72=""A""),'My 4-Year Plan with GPA'!$O$43,0)" +"IF('My 4-Year Plan with GPA'!$P$42=""c-"",1.7*'My 4-Year Plan with GPA'!$O$42,IF('My 4-Year Plan with GPA'!$P$42=""d+"",1.3*'My 4-Year Plan with GPA'!$O$42,IF('My 4-Year Plan with GPA'!$P$42=""d"",1*'My 4-Year Plan with GPA'!$O$42,IF('My 4-Year Plan with GPA'!$P$42=""d-"",0.7*'My 4-Year Plan with GPA'!$O$42,IF('My 4-Year Plan with GPA'!$P$42=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$43=""c-"",1.7*'My 4-Year Plan with GPA'!$O$43,IF('My 4-Year Plan with GPA'!$P$43=""d+"",1.3*'My 4-Year Plan with GPA'!$O$43,IF('My 4-Year Plan with GPA'!$P$43=""d"",1*'My 4-Year Plan with GPA'!$O$43,IF('My 4-Year Plan with GPA'!$P$43=""d-"",0.7*'My 4-Year Plan with GPA'!$O$43,IF('My 4-Year Plan with GPA'!$P$43=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$44=""c-"",1.7*'My 4-Year Plan with GPA'!$O$44,IF('My 4-Year Plan with GPA'!$P$44=""d+"",1.3*'My 4-Year Plan with GPA'!$O$44,IF('My 4-Year Plan with GPA'!$P$44=""d"",1*'My 4-Year Plan with GPA'!$O$44,IF('My 4-Year Plan with GPA'!$P$44=""d-"",0.7*'My 4-Year Plan with GPA'!$O$44,IF('My 4-Year Plan with GPA'!$P$44=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$45=""c-"",1.7*'My 4-Year Plan with GPA'!$O$45,IF('My 4-Year Plan with GPA'!$P$45=""d+"",1.3*'My 4-Year Plan with GPA'!$O$45,IF('My 4-Year Plan with GPA'!$P$45=""d"",1*'My 4-Year Plan with GPA'!$O$45,IF('My 4-Year Plan with GPA'!$P$45=""d-"",0.7*'My 4-Year Plan with GPA'!$O$45,IF('My 4-Year Plan with GPA'!$P$45=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$46=""c-"",1.7*'My 4-Year Plan with GPA'!$O$46,IF('My 4-Year Plan with GPA'!$P$46=""d+"",1.3*'My 4-Year Plan with GPA'!$O$46,IF('My 4-Year Plan with GPA'!$P$46=""d"",1*'My 4-Year Plan with GPA'!$O$46,IF('My 4-Year Plan with GPA'!$P$46=""d-"",0.7*'My 4-Year Plan with GPA'!$O$46,IF('My 4-Year Plan with GPA'!$P$46=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$47=""c-"",1.7*'My 4-Year Plan with GPA'!$O$47,IF('My 4-Year Plan with GPA'!$P$47=""d+"",1.3*'My 4-Year Plan with GPA'!$O$47,IF('My 4-Year Plan with GPA'!$P$47=""d"",1*'My 4-Year Plan with GPA'!$O$47,IF('My 4-Year Plan with GPA'!$P$47=""d-"",0.7*'My 4-Year Plan with GPA'!$O$47,IF('My 4-Year Plan with GPA'!$P$47=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$48=""c-"",1.7*'My 4-Year Plan with GPA'!$O$48,IF('My 4-Year Plan with GPA'!$P$48=""d+"",1.3*'My 4-Year Plan with GPA'!$O$48,IF('My 4-Year Plan with GPA'!$P$48=""d"",1*'My 4-Year Plan with GPA'!$O$48,IF('My 4-Year Plan with GPA'!$P$48=""d-"",0.7*'My 4-Year Plan with GPA'!$O$48,IF('My 4-Year Plan with GPA'!$P$48=""e"",0,)))))" +"IF(OR(D72=""AP"",D72=""A""),'My 4-Year Plan with GPA'!$O$44,0)" +"IF(OR(E72=""AP"",E72=""A""),'My 4-Year Plan with GPA'!$O$45,0)" +"'My 4-Year Plan with GPA'!$N$42" +"'My 4-Year Plan with GPA'!$N$43" +"'My 4-Year Plan with GPA'!$N$44" +"'My 4-Year Plan with GPA'!$N$45" +"'My 4-Year Plan with GPA'!$N$46" +"'My 4-Year Plan with GPA'!$N$47" +"'My 4-Year Plan with GPA'!$N$48" +"IF(OR(F72=""AP"",F72=""A""),'My 4-Year Plan with GPA'!$O$46,0)" +"IF(OR('My 4-Year Plan with GPA'!$P$42=""CR"", 'My 4-Year Plan with GPA'!$P$42=""TR"", 'My 4-Year Plan with GPA'!$P$42=""""),0,'My 4-Year Plan with GPA'!$O$42)" +"IF(OR('My 4-Year Plan with GPA'!$P$43=""CR"", 'My 4-Year Plan with GPA'!$P$43=""TR"", 'My 4-Year Plan with GPA'!$P$43=""""),0,'My 4-Year Plan with GPA'!$O$43)" +"IF(OR('My 4-Year Plan with GPA'!$P$44=""CR"", 'My 4-Year Plan with GPA'!$P$44=""TR"", 'My 4-Year Plan with GPA'!$P$44=""""),0,'My 4-Year Plan with GPA'!$O$44)" +"IF(OR('My 4-Year Plan with GPA'!$P$45=""CR"", 'My 4-Year Plan with GPA'!$P$45=""TR"", 'My 4-Year Plan with GPA'!$P$45=""""),0,'My 4-Year Plan with GPA'!$O$45)" +"IF(OR('My 4-Year Plan with GPA'!$P$46=""CR"", 'My 4-Year Plan with GPA'!$P$46=""TR"", 'My 4-Year Plan with GPA'!$P$46=""""),0,'My 4-Year Plan with GPA'!$O$46)" +"IF(OR('My 4-Year Plan with GPA'!$P$47=""CR"", 'My 4-Year Plan with GPA'!$P$47=""TR"", 'My 4-Year Plan with GPA'!$P$47=""""),0,'My 4-Year Plan with GPA'!$O$47)" +"IF(OR('My 4-Year Plan with GPA'!$P$48=""CR"", 'My 4-Year Plan with GPA'!$P$48=""TR"", 'My 4-Year Plan with GPA'!$P$48=""""),0,'My 4-Year Plan with GPA'!$O$48)" +"IF(OR(G72=""AP"",G72=""A""),'My 4-Year Plan with GPA'!$O$47,0)" +"IF(OR(H72=""AP"",H72=""A""),'My 4-Year Plan with GPA'!$O$48,0)" +"SUM(I3:I74)" +"IF('My 4-Year Plan with GPA'!$G$54=""a"",4*'My 4-Year Plan with GPA'!$F$54,IF('My 4-Year Plan with GPA'!$G$54=""a-"",3.7*'My 4-Year Plan with GPA'!$F$54,IF('My 4-Year Plan with GPA'!$G$54=""b+"",3.3*'My 4-Year Plan with GPA'!$F$54,IF('My 4-Year Plan with GPA'!$G$54=""b"",3*'My 4-Year Plan with GPA'!$F$54,IF('My 4-Year Plan with GPA'!$G$54=""b-"",2.7*'My 4-Year Plan with GPA'!$F$54,IF('My 4-Year Plan with GPA'!$G$54=""C+"",2.3*'My 4-Year Plan with GPA'!$F$54,IF('My 4-Year Plan with GPA'!$G$54=""c"",2*'My 4-Year Plan with GPA'!$F$54)))))))" +"IF('My 4-Year Plan with GPA'!$G$55=""a"",4*'My 4-Year Plan with GPA'!$F$55,IF('My 4-Year Plan with GPA'!$G$55=""a-"",3.7*'My 4-Year Plan with GPA'!$F$55,IF('My 4-Year Plan with GPA'!$G$55=""b+"",3.3*'My 4-Year Plan with GPA'!$F$55,IF('My 4-Year Plan with GPA'!$G$55=""b"",3*'My 4-Year Plan with GPA'!$F$55,IF('My 4-Year Plan with GPA'!$G$55=""b-"",2.7*'My 4-Year Plan with GPA'!$F$55,IF('My 4-Year Plan with GPA'!$G$55=""C+"",2.3*'My 4-Year Plan with GPA'!$F$55,IF('My 4-Year Plan with GPA'!$G$55=""c"",2*'My 4-Year Plan with GPA'!$F$55)))))))" +"IF('My 4-Year Plan with GPA'!$G$56=""a"",4*'My 4-Year Plan with GPA'!$F$56,IF('My 4-Year Plan with GPA'!$G$56=""a-"",3.7*'My 4-Year Plan with GPA'!$F$56,IF('My 4-Year Plan with GPA'!$G$56=""b+"",3.3*'My 4-Year Plan with GPA'!$F$56,IF('My 4-Year Plan with GPA'!$G$56=""b"",3*'My 4-Year Plan with GPA'!$F$56,IF('My 4-Year Plan with GPA'!$G$56=""b-"",2.7*'My 4-Year Plan with GPA'!$F$56,IF('My 4-Year Plan with GPA'!$G$56=""C+"",2.3*'My 4-Year Plan with GPA'!$F$56,IF('My 4-Year Plan with GPA'!$G$56=""c"",2*'My 4-Year Plan with GPA'!$F$56)))))))" +"IF('My 4-Year Plan with GPA'!$G$57=""a"",4*'My 4-Year Plan with GPA'!$F$57,IF('My 4-Year Plan with GPA'!$G$57=""a-"",3.7*'My 4-Year Plan with GPA'!$F$57,IF('My 4-Year Plan with GPA'!$G$57=""b+"",3.3*'My 4-Year Plan with GPA'!$F$57,IF('My 4-Year Plan with GPA'!$G$57=""b"",3*'My 4-Year Plan with GPA'!$F$57,IF('My 4-Year Plan with GPA'!$G$57=""b-"",2.7*'My 4-Year Plan with GPA'!$F$57,IF('My 4-Year Plan with GPA'!$G$57=""C+"",2.3*'My 4-Year Plan with GPA'!$F$57,IF('My 4-Year Plan with GPA'!$G$57=""c"",2*'My 4-Year Plan with GPA'!$F$57)))))))" +"IF('My 4-Year Plan with GPA'!$G$58=""a"",4*'My 4-Year Plan with GPA'!$F$58,IF('My 4-Year Plan with GPA'!$G$58=""a-"",3.7*'My 4-Year Plan with GPA'!$F$58,IF('My 4-Year Plan with GPA'!$G$58=""b+"",3.3*'My 4-Year Plan with GPA'!$F$58,IF('My 4-Year Plan with GPA'!$G$58=""b"",3*'My 4-Year Plan with GPA'!$F$58,IF('My 4-Year Plan with GPA'!$G$58=""b-"",2.7*'My 4-Year Plan with GPA'!$F$58,IF('My 4-Year Plan with GPA'!$G$58=""C+"",2.3*'My 4-Year Plan with GPA'!$F$58,IF('My 4-Year Plan with GPA'!$G$58=""c"",2*'My 4-Year Plan with GPA'!$F$58)))))))" +"IF('My 4-Year Plan with GPA'!$G$59=""a"",4*'My 4-Year Plan with GPA'!$F$59,IF('My 4-Year Plan with GPA'!$G$59=""a-"",3.7*'My 4-Year Plan with GPA'!$F$59,IF('My 4-Year Plan with GPA'!$G$59=""b+"",3.3*'My 4-Year Plan with GPA'!$F$59,IF('My 4-Year Plan with GPA'!$G$59=""b"",3*'My 4-Year Plan with GPA'!$F$59,IF('My 4-Year Plan with GPA'!$G$59=""b-"",2.7*'My 4-Year Plan with GPA'!$F$59,IF('My 4-Year Plan with GPA'!$G$59=""C+"",2.3*'My 4-Year Plan with GPA'!$F$59,IF('My 4-Year Plan with GPA'!$G$59=""c"",2*'My 4-Year Plan with GPA'!$F$59)))))))" +"IF('My 4-Year Plan with GPA'!$G$60=""a"",4*'My 4-Year Plan with GPA'!$F$60,IF('My 4-Year Plan with GPA'!$G$60=""a-"",3.7*'My 4-Year Plan with GPA'!$F$60,IF('My 4-Year Plan with GPA'!$G$60=""b+"",3.3*'My 4-Year Plan with GPA'!$F$60,IF('My 4-Year Plan with GPA'!$G$60=""b"",3*'My 4-Year Plan with GPA'!$F$60,IF('My 4-Year Plan with GPA'!$G$60=""b-"",2.7*'My 4-Year Plan with GPA'!$F$60,IF('My 4-Year Plan with GPA'!$G$60=""C+"",2.3*'My 4-Year Plan with GPA'!$F$60,IF('My 4-Year Plan with GPA'!$G$60=""c"",2*'My 4-Year Plan with GPA'!$F$60)))))))" +"IF('My 4-Year Plan with GPA'!$G$54=""c-"",1.7*'My 4-Year Plan with GPA'!$F$54,IF('My 4-Year Plan with GPA'!$G$54=""d+"",1.3*'My 4-Year Plan with GPA'!$F$54,IF('My 4-Year Plan with GPA'!$G$54=""d"",1*'My 4-Year Plan with GPA'!$F$54,IF('My 4-Year Plan with GPA'!$G$54=""d-"",0.7*'My 4-Year Plan with GPA'!$F$54,IF('My 4-Year Plan with GPA'!$G$54=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$55=""c-"",1.7*'My 4-Year Plan with GPA'!$F$55,IF('My 4-Year Plan with GPA'!$G$55=""d+"",1.3*'My 4-Year Plan with GPA'!$F$55,IF('My 4-Year Plan with GPA'!$G$55=""d"",1*'My 4-Year Plan with GPA'!$F$55,IF('My 4-Year Plan with GPA'!$G$55=""d-"",0.7*'My 4-Year Plan with GPA'!$F$55,IF('My 4-Year Plan with GPA'!$G$55=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$56=""c-"",1.7*'My 4-Year Plan with GPA'!$F$56,IF('My 4-Year Plan with GPA'!$G$56=""d+"",1.3*'My 4-Year Plan with GPA'!$F$56,IF('My 4-Year Plan with GPA'!$G$56=""d"",1*'My 4-Year Plan with GPA'!$F$56,IF('My 4-Year Plan with GPA'!$G$56=""d-"",0.7*'My 4-Year Plan with GPA'!$F$56,IF('My 4-Year Plan with GPA'!$G$56=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$57=""c-"",1.7*'My 4-Year Plan with GPA'!$F$57,IF('My 4-Year Plan with GPA'!$G$57=""d+"",1.3*'My 4-Year Plan with GPA'!$F$57,IF('My 4-Year Plan with GPA'!$G$57=""d"",1*'My 4-Year Plan with GPA'!$F$57,IF('My 4-Year Plan with GPA'!$G$57=""d-"",0.7*'My 4-Year Plan with GPA'!$F$57,IF('My 4-Year Plan with GPA'!$G$57=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$58=""c-"",1.7*'My 4-Year Plan with GPA'!$F$58,IF('My 4-Year Plan with GPA'!$G$58=""d+"",1.3*'My 4-Year Plan with GPA'!$F$58,IF('My 4-Year Plan with GPA'!$G$58=""d"",1*'My 4-Year Plan with GPA'!$F$58,IF('My 4-Year Plan with GPA'!$G$58=""d-"",0.7*'My 4-Year Plan with GPA'!$F$58,IF('My 4-Year Plan with GPA'!$G$58=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$59=""c-"",1.7*'My 4-Year Plan with GPA'!$F$59,IF('My 4-Year Plan with GPA'!$G$59=""d+"",1.3*'My 4-Year Plan with GPA'!$F$59,IF('My 4-Year Plan with GPA'!$G$59=""d"",1*'My 4-Year Plan with GPA'!$F$59,IF('My 4-Year Plan with GPA'!$G$59=""d-"",0.7*'My 4-Year Plan with GPA'!$F$59,IF('My 4-Year Plan with GPA'!$G$59=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$60=""c-"",1.7*'My 4-Year Plan with GPA'!$F$60,IF('My 4-Year Plan with GPA'!$G$60=""d+"",1.3*'My 4-Year Plan with GPA'!$F$60,IF('My 4-Year Plan with GPA'!$G$60=""d"",1*'My 4-Year Plan with GPA'!$F$60,IF('My 4-Year Plan with GPA'!$G$60=""d-"",0.7*'My 4-Year Plan with GPA'!$F$60,IF('My 4-Year Plan with GPA'!$G$60=""e"",0,)))))" +"'My 4-Year Plan with GPA'!$E$54" +"'My 4-Year Plan with GPA'!$E$55" +"'My 4-Year Plan with GPA'!$E$56" +"'My 4-Year Plan with GPA'!$E$57" +"'My 4-Year Plan with GPA'!$E$58" +"'My 4-Year Plan with GPA'!$E$59" +"'My 4-Year Plan with GPA'!$E$60" +"IF(OR('My 4-Year Plan with GPA'!$G$54=""CR"", 'My 4-Year Plan with GPA'!$G$54=""TR"", 'My 4-Year Plan with GPA'!$G$54=""""),0,'My 4-Year Plan with GPA'!$F$54)" +"IF(OR('My 4-Year Plan with GPA'!$G$55=""CR"", 'My 4-Year Plan with GPA'!$G$55=""TR"", 'My 4-Year Plan with GPA'!$G$55=""""),0,'My 4-Year Plan with GPA'!$F$55)" +"IF(OR('My 4-Year Plan with GPA'!$G$56=""CR"", 'My 4-Year Plan with GPA'!$G$56=""TR"", 'My 4-Year Plan with GPA'!$G$56=""""),0,'My 4-Year Plan with GPA'!$F$56)" +"IF(OR('My 4-Year Plan with GPA'!$G$57=""CR"", 'My 4-Year Plan with GPA'!$G$57=""TR"", 'My 4-Year Plan with GPA'!$G$57=""""),0,'My 4-Year Plan with GPA'!$F$57)" +"IF(OR('My 4-Year Plan with GPA'!$G$58=""CR"", 'My 4-Year Plan with GPA'!$G$58=""TR"", 'My 4-Year Plan with GPA'!$G$58=""""),0,'My 4-Year Plan with GPA'!$F$58)" +"IF(OR('My 4-Year Plan with GPA'!$G$59=""CR"", 'My 4-Year Plan with GPA'!$G$59=""TR"", 'My 4-Year Plan with GPA'!$G$59=""""),0,'My 4-Year Plan with GPA'!$F$59)" +"IF(OR('My 4-Year Plan with GPA'!$G$60=""CR"", 'My 4-Year Plan with GPA'!$G$60=""TR"", 'My 4-Year Plan with GPA'!$G$60=""""),0,'My 4-Year Plan with GPA'!$F$60)" +"IF('My 4-Year Plan with GPA'!$P$54=""a"",4*'My 4-Year Plan with GPA'!$O$54,IF('My 4-Year Plan with GPA'!$P$54=""a-"",3.7*'My 4-Year Plan with GPA'!$O$54,IF('My 4-Year Plan with GPA'!$P$54=""b+"",3.3*'My 4-Year Plan with GPA'!$O$54,IF('My 4-Year Plan with GPA'!$P$54=""b"",3*'My 4-Year Plan with GPA'!$O$54,IF('My 4-Year Plan with GPA'!$P$54=""b-"",2.7*'My 4-Year Plan with GPA'!$O$54,IF('My 4-Year Plan with GPA'!$P$54=""C+"",2.3*'My 4-Year Plan with GPA'!$O$54,IF('My 4-Year Plan with GPA'!$P$54=""c"",2*'My 4-Year Plan with GPA'!$O$54)))))))" +"IF('My 4-Year Plan with GPA'!$P$55=""a"",4*'My 4-Year Plan with GPA'!$O$55,IF('My 4-Year Plan with GPA'!$P$55=""a-"",3.7*'My 4-Year Plan with GPA'!$O$55,IF('My 4-Year Plan with GPA'!$P$55=""b+"",3.3*'My 4-Year Plan with GPA'!$O$55,IF('My 4-Year Plan with GPA'!$P$55=""b"",3*'My 4-Year Plan with GPA'!$O$55,IF('My 4-Year Plan with GPA'!$P$55=""b-"",2.7*'My 4-Year Plan with GPA'!$O$55,IF('My 4-Year Plan with GPA'!$P$55=""C+"",2.3*'My 4-Year Plan with GPA'!$O$55,IF('My 4-Year Plan with GPA'!$P$55=""c"",2*'My 4-Year Plan with GPA'!$O$55)))))))" +"IF('My 4-Year Plan with GPA'!$P$56=""a"",4*'My 4-Year Plan with GPA'!$O$56,IF('My 4-Year Plan with GPA'!$P$56=""a-"",3.7*'My 4-Year Plan with GPA'!$O$56,IF('My 4-Year Plan with GPA'!$P$56=""b+"",3.3*'My 4-Year Plan with GPA'!$O$56,IF('My 4-Year Plan with GPA'!$P$56=""b"",3*'My 4-Year Plan with GPA'!$O$56,IF('My 4-Year Plan with GPA'!$P$56=""b-"",2.7*'My 4-Year Plan with GPA'!$O$56,IF('My 4-Year Plan with GPA'!$P$56=""C+"",2.3*'My 4-Year Plan with GPA'!$O$56,IF('My 4-Year Plan with GPA'!$P$56=""c"",2*'My 4-Year Plan with GPA'!$O$56)))))))" +"IF('My 4-Year Plan with GPA'!$P$57=""a"",4*'My 4-Year Plan with GPA'!$O$57,IF('My 4-Year Plan with GPA'!$P$57=""a-"",3.7*'My 4-Year Plan with GPA'!$O$57,IF('My 4-Year Plan with GPA'!$P$57=""b+"",3.3*'My 4-Year Plan with GPA'!$O$57,IF('My 4-Year Plan with GPA'!$P$57=""b"",3*'My 4-Year Plan with GPA'!$O$57,IF('My 4-Year Plan with GPA'!$P$57=""b-"",2.7*'My 4-Year Plan with GPA'!$O$57,IF('My 4-Year Plan with GPA'!$P$57=""C+"",2.3*'My 4-Year Plan with GPA'!$O$57,IF('My 4-Year Plan with GPA'!$P$57=""c"",2*'My 4-Year Plan with GPA'!$O$57)))))))" +"IF('My 4-Year Plan with GPA'!$P$58=""a"",4*'My 4-Year Plan with GPA'!$O$58,IF('My 4-Year Plan with GPA'!$P$58=""a-"",3.7*'My 4-Year Plan with GPA'!$O$58,IF('My 4-Year Plan with GPA'!$P$58=""b+"",3.3*'My 4-Year Plan with GPA'!$O$58,IF('My 4-Year Plan with GPA'!$P$58=""b"",3*'My 4-Year Plan with GPA'!$O$58,IF('My 4-Year Plan with GPA'!$P$58=""b-"",2.7*'My 4-Year Plan with GPA'!$O$58,IF('My 4-Year Plan with GPA'!$P$58=""C+"",2.3*'My 4-Year Plan with GPA'!$O$58,IF('My 4-Year Plan with GPA'!$P$58=""c"",2*'My 4-Year Plan with GPA'!$O$58)))))))" +"IF('My 4-Year Plan with GPA'!$P$59=""a"",4*'My 4-Year Plan with GPA'!$O$59,IF('My 4-Year Plan with GPA'!$P$59=""a-"",3.7*'My 4-Year Plan with GPA'!$O$59,IF('My 4-Year Plan with GPA'!$P$59=""b+"",3.3*'My 4-Year Plan with GPA'!$O$59,IF('My 4-Year Plan with GPA'!$P$59=""b"",3*'My 4-Year Plan with GPA'!$O$59,IF('My 4-Year Plan with GPA'!$P$59=""b-"",2.7*'My 4-Year Plan with GPA'!$O$59,IF('My 4-Year Plan with GPA'!$P$59=""C+"",2.3*'My 4-Year Plan with GPA'!$O$59,IF('My 4-Year Plan with GPA'!$P$59=""c"",2*'My 4-Year Plan with GPA'!$O$59)))))))" +"IF('My 4-Year Plan with GPA'!$P$60=""a"",4*'My 4-Year Plan with GPA'!$O$60,IF('My 4-Year Plan with GPA'!$P$60=""a-"",3.7*'My 4-Year Plan with GPA'!$O$60,IF('My 4-Year Plan with GPA'!$P$60=""b+"",3.3*'My 4-Year Plan with GPA'!$O$60,IF('My 4-Year Plan with GPA'!$P$60=""b"",3*'My 4-Year Plan with GPA'!$O$60,IF('My 4-Year Plan with GPA'!$P$60=""b-"",2.7*'My 4-Year Plan with GPA'!$O$60,IF('My 4-Year Plan with GPA'!$P$60=""C+"",2.3*'My 4-Year Plan with GPA'!$O$60,IF('My 4-Year Plan with GPA'!$P$60=""c"",2*'My 4-Year Plan with GPA'!$O$60)))))))" +"IF('My 4-Year Plan with GPA'!$P$54=""c-"",1.7*'My 4-Year Plan with GPA'!$O$54,IF('My 4-Year Plan with GPA'!$P$54=""d+"",1.3*'My 4-Year Plan with GPA'!$O$54,IF('My 4-Year Plan with GPA'!$P$54=""d"",1*'My 4-Year Plan with GPA'!$O$54,IF('My 4-Year Plan with GPA'!$P$54=""d-"",0.7*'My 4-Year Plan with GPA'!$O$54,IF('My 4-Year Plan with GPA'!$P$54=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$55=""c-"",1.7*'My 4-Year Plan with GPA'!$O$55,IF('My 4-Year Plan with GPA'!$P$55=""d+"",1.3*'My 4-Year Plan with GPA'!$O$55,IF('My 4-Year Plan with GPA'!$P$55=""d"",1*'My 4-Year Plan with GPA'!$O$55,IF('My 4-Year Plan with GPA'!$P$55=""d-"",0.7*'My 4-Year Plan with GPA'!$O$55,IF('My 4-Year Plan with GPA'!$P$55=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$56=""c-"",1.7*'My 4-Year Plan with GPA'!$O$56,IF('My 4-Year Plan with GPA'!$P$56=""d+"",1.3*'My 4-Year Plan with GPA'!$O$56,IF('My 4-Year Plan with GPA'!$P$56=""d"",1*'My 4-Year Plan with GPA'!$O$56,IF('My 4-Year Plan with GPA'!$P$56=""d-"",0.7*'My 4-Year Plan with GPA'!$O$56,IF('My 4-Year Plan with GPA'!$P$56=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$57=""c-"",1.7*'My 4-Year Plan with GPA'!$O$57,IF('My 4-Year Plan with GPA'!$P$57=""d+"",1.3*'My 4-Year Plan with GPA'!$O$57,IF('My 4-Year Plan with GPA'!$P$57=""d"",1*'My 4-Year Plan with GPA'!$O$57,IF('My 4-Year Plan with GPA'!$P$57=""d-"",0.7*'My 4-Year Plan with GPA'!$O$57,IF('My 4-Year Plan with GPA'!$P$57=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$58=""c-"",1.7*'My 4-Year Plan with GPA'!$O$58,IF('My 4-Year Plan with GPA'!$P$58=""d+"",1.3*'My 4-Year Plan with GPA'!$O$58,IF('My 4-Year Plan with GPA'!$P$58=""d"",1*'My 4-Year Plan with GPA'!$O$58,IF('My 4-Year Plan with GPA'!$P$58=""d-"",0.7*'My 4-Year Plan with GPA'!$O$58,IF('My 4-Year Plan with GPA'!$P$58=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$59=""c-"",1.7*'My 4-Year Plan with GPA'!$O$59,IF('My 4-Year Plan with GPA'!$P$59=""d+"",1.3*'My 4-Year Plan with GPA'!$O$59,IF('My 4-Year Plan with GPA'!$P$59=""d"",1*'My 4-Year Plan with GPA'!$O$59,IF('My 4-Year Plan with GPA'!$P$59=""d-"",0.7*'My 4-Year Plan with GPA'!$O$59,IF('My 4-Year Plan with GPA'!$P$59=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$60=""c-"",1.7*'My 4-Year Plan with GPA'!$O$60,IF('My 4-Year Plan with GPA'!$P$60=""d+"",1.3*'My 4-Year Plan with GPA'!$O$60,IF('My 4-Year Plan with GPA'!$P$60=""d"",1*'My 4-Year Plan with GPA'!$O$60,IF('My 4-Year Plan with GPA'!$P$60=""d-"",0.7*'My 4-Year Plan with GPA'!$O$60,IF('My 4-Year Plan with GPA'!$P$60=""e"",0,)))))" +"'My 4-Year Plan with GPA'!$N$54" +"'My 4-Year Plan with GPA'!$N$55" +"'My 4-Year Plan with GPA'!$N$56" +"'My 4-Year Plan with GPA'!$N$57" +"'My 4-Year Plan with GPA'!$N$58" +"'My 4-Year Plan with GPA'!$N$59" +"'My 4-Year Plan with GPA'!$N$60" +"IF(OR('My 4-Year Plan with GPA'!$P$54=""CR"", 'My 4-Year Plan with GPA'!$P$54=""TR"", 'My 4-Year Plan with GPA'!$P$54=""""),0,'My 4-Year Plan with GPA'!$O$54)" +"IF(OR('My 4-Year Plan with GPA'!$P$55=""CR"", 'My 4-Year Plan with GPA'!$P$55=""TR"", 'My 4-Year Plan with GPA'!$P$55=""""),0,'My 4-Year Plan with GPA'!$O$55)" +"IF(OR('My 4-Year Plan with GPA'!$P$56=""CR"", 'My 4-Year Plan with GPA'!$P$56=""TR"", 'My 4-Year Plan with GPA'!$P$56=""""),0,'My 4-Year Plan with GPA'!$O$56)" +"IF(OR('My 4-Year Plan with GPA'!$P$57=""CR"", 'My 4-Year Plan with GPA'!$P$57=""TR"", 'My 4-Year Plan with GPA'!$P$57=""""),0,'My 4-Year Plan with GPA'!$O$57)" +"IF(OR('My 4-Year Plan with GPA'!$P$58=""CR"", 'My 4-Year Plan with GPA'!$P$58=""TR"", 'My 4-Year Plan with GPA'!$P$58=""""),0,'My 4-Year Plan with GPA'!$O$58)" +"IF(OR('My 4-Year Plan with GPA'!$P$59=""CR"", 'My 4-Year Plan with GPA'!$P$59=""TR"", 'My 4-Year Plan with GPA'!$P$59=""""),0,'My 4-Year Plan with GPA'!$O$59)" +"IF(OR('My 4-Year Plan with GPA'!$P$60=""CR"", 'My 4-Year Plan with GPA'!$P$60=""TR"", 'My 4-Year Plan with GPA'!$P$60=""""),0,'My 4-Year Plan with GPA'!$O$60)" +"IF('My 4-Year Plan with GPA'!$G$66=""a"",4*'My 4-Year Plan with GPA'!$F$66,IF('My 4-Year Plan with GPA'!$G$66=""a-"",3.7*'My 4-Year Plan with GPA'!$F$66,IF('My 4-Year Plan with GPA'!$G$66=""b+"",3.3*'My 4-Year Plan with GPA'!$F$66,IF('My 4-Year Plan with GPA'!$G$66=""b"",3*'My 4-Year Plan with GPA'!$F$66,IF('My 4-Year Plan with GPA'!$G$66=""b-"",2.7*'My 4-Year Plan with GPA'!$F$66,IF('My 4-Year Plan with GPA'!$G$66=""C+"",2.3*'My 4-Year Plan with GPA'!$F$66,IF('My 4-Year Plan with GPA'!$G$66=""c"",2*'My 4-Year Plan with GPA'!$F$66)))))))" +"IF('My 4-Year Plan with GPA'!$G$67=""a"",4*'My 4-Year Plan with GPA'!$F$67,IF('My 4-Year Plan with GPA'!$G$67=""a-"",3.7*'My 4-Year Plan with GPA'!$F$67,IF('My 4-Year Plan with GPA'!$G$67=""b+"",3.3*'My 4-Year Plan with GPA'!$F$67,IF('My 4-Year Plan with GPA'!$G$67=""b"",3*'My 4-Year Plan with GPA'!$F$67,IF('My 4-Year Plan with GPA'!$G$67=""b-"",2.7*'My 4-Year Plan with GPA'!$F$67,IF('My 4-Year Plan with GPA'!$G$67=""C+"",2.3*'My 4-Year Plan with GPA'!$F$67,IF('My 4-Year Plan with GPA'!$G$67=""c"",2*'My 4-Year Plan with GPA'!$F$67)))))))" +"IF('My 4-Year Plan with GPA'!$G$68=""a"",4*'My 4-Year Plan with GPA'!$F$68,IF('My 4-Year Plan with GPA'!$G$68=""a-"",3.7*'My 4-Year Plan with GPA'!$F$68,IF('My 4-Year Plan with GPA'!$G$68=""b+"",3.3*'My 4-Year Plan with GPA'!$F$68,IF('My 4-Year Plan with GPA'!$G$68=""b"",3*'My 4-Year Plan with GPA'!$F$68,IF('My 4-Year Plan with GPA'!$G$68=""b-"",2.7*'My 4-Year Plan with GPA'!$F$68,IF('My 4-Year Plan with GPA'!$G$68=""C+"",2.3*'My 4-Year Plan with GPA'!$F$68,IF('My 4-Year Plan with GPA'!$G$68=""c"",2*'My 4-Year Plan with GPA'!$F$68)))))))" +"IF('My 4-Year Plan with GPA'!$G$69=""a"",4*'My 4-Year Plan with GPA'!$F$69,IF('My 4-Year Plan with GPA'!$G$69=""a-"",3.7*'My 4-Year Plan with GPA'!$F$69,IF('My 4-Year Plan with GPA'!$G$69=""b+"",3.3*'My 4-Year Plan with GPA'!$F$69,IF('My 4-Year Plan with GPA'!$G$69=""b"",3*'My 4-Year Plan with GPA'!$F$69,IF('My 4-Year Plan with GPA'!$G$69=""b-"",2.7*'My 4-Year Plan with GPA'!$F$69,IF('My 4-Year Plan with GPA'!$G$69=""C+"",2.3*'My 4-Year Plan with GPA'!$F$69,IF('My 4-Year Plan with GPA'!$G$69=""c"",2*'My 4-Year Plan with GPA'!$F$69)))))))" +"IF('My 4-Year Plan with GPA'!$G$70=""a"",4*'My 4-Year Plan with GPA'!$F$70,IF('My 4-Year Plan with GPA'!$G$70=""a-"",3.7*'My 4-Year Plan with GPA'!$F$70,IF('My 4-Year Plan with GPA'!$G$70=""b+"",3.3*'My 4-Year Plan with GPA'!$F$70,IF('My 4-Year Plan with GPA'!$G$70=""b"",3*'My 4-Year Plan with GPA'!$F$70,IF('My 4-Year Plan with GPA'!$G$70=""b-"",2.7*'My 4-Year Plan with GPA'!$F$70,IF('My 4-Year Plan with GPA'!$G$70=""C+"",2.3*'My 4-Year Plan with GPA'!$F$70,IF('My 4-Year Plan with GPA'!$G$70=""c"",2*'My 4-Year Plan with GPA'!$F$70)))))))" +"IF('My 4-Year Plan with GPA'!$G$71=""a"",4*'My 4-Year Plan with GPA'!$F$71,IF('My 4-Year Plan with GPA'!$G$71=""a-"",3.7*'My 4-Year Plan with GPA'!$F$71,IF('My 4-Year Plan with GPA'!$G$71=""b+"",3.3*'My 4-Year Plan with GPA'!$F$71,IF('My 4-Year Plan with GPA'!$G$71=""b"",3*'My 4-Year Plan with GPA'!$F$71,IF('My 4-Year Plan with GPA'!$G$71=""b-"",2.7*'My 4-Year Plan with GPA'!$F$71,IF('My 4-Year Plan with GPA'!$G$71=""C+"",2.3*'My 4-Year Plan with GPA'!$F$71,IF('My 4-Year Plan with GPA'!$G$71=""c"",2*'My 4-Year Plan with GPA'!$F$71)))))))" +"IF('My 4-Year Plan with GPA'!$G$72=""a"",4*'My 4-Year Plan with GPA'!$F$72,IF('My 4-Year Plan with GPA'!$G$72=""a-"",3.7*'My 4-Year Plan with GPA'!$F$72,IF('My 4-Year Plan with GPA'!$G$72=""b+"",3.3*'My 4-Year Plan with GPA'!$F$72,IF('My 4-Year Plan with GPA'!$G$72=""b"",3*'My 4-Year Plan with GPA'!$F$72,IF('My 4-Year Plan with GPA'!$G$72=""b-"",2.7*'My 4-Year Plan with GPA'!$F$72,IF('My 4-Year Plan with GPA'!$G$72=""C+"",2.3*'My 4-Year Plan with GPA'!$F$72,IF('My 4-Year Plan with GPA'!$G$72=""c"",2*'My 4-Year Plan with GPA'!$F$72)))))))" +"IF('My 4-Year Plan with GPA'!$G$66=""c-"",1.7*'My 4-Year Plan with GPA'!$G$66,IF('My 4-Year Plan with GPA'!$G$66=""d+"",1.3*'My 4-Year Plan with GPA'!$G$66,IF('My 4-Year Plan with GPA'!$G$66=""d"",1*'My 4-Year Plan with GPA'!$G$66,IF('My 4-Year Plan with GPA'!$G$66=""d-"",0.7*'My 4-Year Plan with GPA'!$G$66,IF('My 4-Year Plan with GPA'!$G$66=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$67=""c-"",1.7*'My 4-Year Plan with GPA'!$F$67,IF('My 4-Year Plan with GPA'!$G$67=""d+"",1.3*'My 4-Year Plan with GPA'!$F$67,IF('My 4-Year Plan with GPA'!$G$67=""d"",1*'My 4-Year Plan with GPA'!$F$67,IF('My 4-Year Plan with GPA'!$G$67=""d-"",0.7*'My 4-Year Plan with GPA'!$F$67,IF('My 4-Year Plan with GPA'!$G$67=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$68=""c-"",1.7*'My 4-Year Plan with GPA'!$F$68,IF('My 4-Year Plan with GPA'!$G$68=""d+"",1.3*'My 4-Year Plan with GPA'!$F$68,IF('My 4-Year Plan with GPA'!$G$68=""d"",1*'My 4-Year Plan with GPA'!$F$68,IF('My 4-Year Plan with GPA'!$G$68=""d-"",0.7*'My 4-Year Plan with GPA'!$F$68,IF('My 4-Year Plan with GPA'!$G$68=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$69=""c-"",1.7*'My 4-Year Plan with GPA'!$F$69,IF('My 4-Year Plan with GPA'!$G$69=""d+"",1.3*'My 4-Year Plan with GPA'!$F$69,IF('My 4-Year Plan with GPA'!$G$69=""d"",1*'My 4-Year Plan with GPA'!$F$69,IF('My 4-Year Plan with GPA'!$G$69=""d-"",0.7*'My 4-Year Plan with GPA'!$F$69,IF('My 4-Year Plan with GPA'!$G$69=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$70=""c-"",1.7*'My 4-Year Plan with GPA'!$F$70,IF('My 4-Year Plan with GPA'!$G$70=""d+"",1.3*'My 4-Year Plan with GPA'!$F$70,IF('My 4-Year Plan with GPA'!$G$70=""d"",1*'My 4-Year Plan with GPA'!$F$70,IF('My 4-Year Plan with GPA'!$G$70=""d-"",0.7*'My 4-Year Plan with GPA'!$F$70,IF('My 4-Year Plan with GPA'!$G$70=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$71=""c-"",1.7*'My 4-Year Plan with GPA'!$F$71,IF('My 4-Year Plan with GPA'!$G$71=""d+"",1.3*'My 4-Year Plan with GPA'!$F$71,IF('My 4-Year Plan with GPA'!$G$71=""d"",1*'My 4-Year Plan with GPA'!$F$71,IF('My 4-Year Plan with GPA'!$G$71=""d-"",0.7*'My 4-Year Plan with GPA'!$F$71,IF('My 4-Year Plan with GPA'!$G$71=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$72=""c-"",1.7*'My 4-Year Plan with GPA'!$F$72,IF('My 4-Year Plan with GPA'!$G$72=""d+"",1.3*'My 4-Year Plan with GPA'!$F$72,IF('My 4-Year Plan with GPA'!$G$72=""d"",1*'My 4-Year Plan with GPA'!$F$72,IF('My 4-Year Plan with GPA'!$G$72=""d-"",0.7*'My 4-Year Plan with GPA'!$F$72,IF('My 4-Year Plan with GPA'!$G$72=""e"",0,)))))" +"'My 4-Year Plan with GPA'!$E$66" +"'My 4-Year Plan with GPA'!$E$67" +"'My 4-Year Plan with GPA'!$E$68" +"'My 4-Year Plan with GPA'!$E$69" +"'My 4-Year Plan with GPA'!$E$70" +"'My 4-Year Plan with GPA'!$E$71" +"'My 4-Year Plan with GPA'!$E$72" +"IF(OR('My 4-Year Plan with GPA'!$G$66=""CR"", 'My 4-Year Plan with GPA'!$G$66=""TR"", 'My 4-Year Plan with GPA'!$G$66=""""),0,'My 4-Year Plan with GPA'!$F$66)" +"IF(OR('My 4-Year Plan with GPA'!$G$67=""CR"", 'My 4-Year Plan with GPA'!$G$67=""TR"", 'My 4-Year Plan with GPA'!$G$67=""""),0,'My 4-Year Plan with GPA'!$F$67)" +"IF(OR('My 4-Year Plan with GPA'!$G$68=""CR"", 'My 4-Year Plan with GPA'!$G$68=""TR"", 'My 4-Year Plan with GPA'!$G$68=""""),0,'My 4-Year Plan with GPA'!$F$68)" +"IF(OR('My 4-Year Plan with GPA'!$G$69=""CR"", 'My 4-Year Plan with GPA'!$G$69=""TR"", 'My 4-Year Plan with GPA'!$G$69=""""),0,'My 4-Year Plan with GPA'!$F$69)" +"IF(OR('My 4-Year Plan with GPA'!$G$70=""CR"", 'My 4-Year Plan with GPA'!$G$70=""TR"", 'My 4-Year Plan with GPA'!$G$70=""""),0,'My 4-Year Plan with GPA'!$F$70)" +"IF(OR('My 4-Year Plan with GPA'!$G$71=""CR"", 'My 4-Year Plan with GPA'!$G$71=""TR"", 'My 4-Year Plan with GPA'!$G$71=""""),0,'My 4-Year Plan with GPA'!$F$71)" +"IF(OR('My 4-Year Plan with GPA'!$G$72=""CR"", 'My 4-Year Plan with GPA'!$G$72=""TR"", 'My 4-Year Plan with GPA'!$G$72=""""),0,'My 4-Year Plan with GPA'!$F$72)" +"IF('My 4-Year Plan with GPA'!$P$66=""a"",4*'My 4-Year Plan with GPA'!$O$66,IF('My 4-Year Plan with GPA'!$P$66=""a-"",3.7*'My 4-Year Plan with GPA'!$O$66,IF('My 4-Year Plan with GPA'!$P$66=""b+"",3.3*'My 4-Year Plan with GPA'!$O$66,IF('My 4-Year Plan with GPA'!$P$66=""b"",3*'My 4-Year Plan with GPA'!$O$66,IF('My 4-Year Plan with GPA'!$P$66=""b-"",2.7*'My 4-Year Plan with GPA'!$O$66,IF('My 4-Year Plan with GPA'!$P$66=""C+"",2.3*'My 4-Year Plan with GPA'!$O$66,IF('My 4-Year Plan with GPA'!$P$66=""c"",2*'My 4-Year Plan with GPA'!$O$66)))))))" +"IF('My 4-Year Plan with GPA'!$P$67=""a"",4*'My 4-Year Plan with GPA'!$O$67,IF('My 4-Year Plan with GPA'!$P$67=""a-"",3.7*'My 4-Year Plan with GPA'!$O$67,IF('My 4-Year Plan with GPA'!$P$67=""b+"",3.3*'My 4-Year Plan with GPA'!$O$67,IF('My 4-Year Plan with GPA'!$P$67=""b"",3*'My 4-Year Plan with GPA'!$O$67,IF('My 4-Year Plan with GPA'!$P$67=""b-"",2.7*'My 4-Year Plan with GPA'!$O$67,IF('My 4-Year Plan with GPA'!$P$67=""C+"",2.3*'My 4-Year Plan with GPA'!$O$67,IF('My 4-Year Plan with GPA'!$P$67=""c"",2*'My 4-Year Plan with GPA'!$O$67)))))))" +"IF('My 4-Year Plan with GPA'!$P$68=""a"",4*'My 4-Year Plan with GPA'!$O$68,IF('My 4-Year Plan with GPA'!$P$68=""a-"",3.7*'My 4-Year Plan with GPA'!$O$68,IF('My 4-Year Plan with GPA'!$P$68=""b+"",3.3*'My 4-Year Plan with GPA'!$O$68,IF('My 4-Year Plan with GPA'!$P$68=""b"",3*'My 4-Year Plan with GPA'!$O$68,IF('My 4-Year Plan with GPA'!$P$68=""b-"",2.7*'My 4-Year Plan with GPA'!$O$68,IF('My 4-Year Plan with GPA'!$P$68=""C+"",2.3*'My 4-Year Plan with GPA'!$O$68,IF('My 4-Year Plan with GPA'!$P$68=""c"",2*'My 4-Year Plan with GPA'!$O$68)))))))" +"IF('My 4-Year Plan with GPA'!$P$69=""a"",4*'My 4-Year Plan with GPA'!$O$69,IF('My 4-Year Plan with GPA'!$P$69=""a-"",3.7*'My 4-Year Plan with GPA'!$O$69,IF('My 4-Year Plan with GPA'!$P$69=""b+"",3.3*'My 4-Year Plan with GPA'!$O$69,IF('My 4-Year Plan with GPA'!$P$69=""b"",3*'My 4-Year Plan with GPA'!$O$69,IF('My 4-Year Plan with GPA'!$P$69=""b-"",2.7*'My 4-Year Plan with GPA'!$O$69,IF('My 4-Year Plan with GPA'!$P$69=""C+"",2.3*'My 4-Year Plan with GPA'!$O$69,IF('My 4-Year Plan with GPA'!$P$69=""c"",2*'My 4-Year Plan with GPA'!$O$69)))))))" +"IF('My 4-Year Plan with GPA'!$P$70=""a"",4*'My 4-Year Plan with GPA'!$O$70,IF('My 4-Year Plan with GPA'!$P$70=""a-"",3.7*'My 4-Year Plan with GPA'!$O$70,IF('My 4-Year Plan with GPA'!$P$70=""b+"",3.3*'My 4-Year Plan with GPA'!$O$70,IF('My 4-Year Plan with GPA'!$P$70=""b"",3*'My 4-Year Plan with GPA'!$O$70,IF('My 4-Year Plan with GPA'!$P$70=""b-"",2.7*'My 4-Year Plan with GPA'!$O$70,IF('My 4-Year Plan with GPA'!$P$70=""C+"",2.3*'My 4-Year Plan with GPA'!$O$70,IF('My 4-Year Plan with GPA'!$P$70=""c"",2*'My 4-Year Plan with GPA'!$O$70)))))))" +"IF('My 4-Year Plan with GPA'!$P$71=""a"",4*'My 4-Year Plan with GPA'!$O$71,IF('My 4-Year Plan with GPA'!$P$71=""a-"",3.7*'My 4-Year Plan with GPA'!$O$71,IF('My 4-Year Plan with GPA'!$P$71=""b+"",3.3*'My 4-Year Plan with GPA'!$O$71,IF('My 4-Year Plan with GPA'!$P$71=""b"",3*'My 4-Year Plan with GPA'!$O$71,IF('My 4-Year Plan with GPA'!$P$71=""b-"",2.7*'My 4-Year Plan with GPA'!$O$71,IF('My 4-Year Plan with GPA'!$P$71=""C+"",2.3*'My 4-Year Plan with GPA'!$O$71,IF('My 4-Year Plan with GPA'!$P$71=""c"",2*'My 4-Year Plan with GPA'!$O$71)))))))" +"IF('My 4-Year Plan with GPA'!$P$72=""a"",4*'My 4-Year Plan with GPA'!$O$72,IF('My 4-Year Plan with GPA'!$P$72=""a-"",3.7*'My 4-Year Plan with GPA'!$O$72,IF('My 4-Year Plan with GPA'!$P$72=""b+"",3.3*'My 4-Year Plan with GPA'!$O$72,IF('My 4-Year Plan with GPA'!$P$72=""b"",3*'My 4-Year Plan with GPA'!$O$72,IF('My 4-Year Plan with GPA'!$P$72=""b-"",2.7*'My 4-Year Plan with GPA'!$O$72,IF('My 4-Year Plan with GPA'!$P$72=""C+"",2.3*'My 4-Year Plan with GPA'!$O$72,IF('My 4-Year Plan with GPA'!$P$72=""c"",2*'My 4-Year Plan with GPA'!$O$72)))))))" +"IF('My 4-Year Plan with GPA'!$P$66=""c-"",1.7*'My 4-Year Plan with GPA'!$O$66,IF('My 4-Year Plan with GPA'!$P$66=""d+"",1.3*'My 4-Year Plan with GPA'!$O$66,IF('My 4-Year Plan with GPA'!$P$66=""d"",1*'My 4-Year Plan with GPA'!$O$66,IF('My 4-Year Plan with GPA'!$P$66=""d-"",0.7*'My 4-Year Plan with GPA'!$O$66,IF('My 4-Year Plan with GPA'!$P$66=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$67=""c-"",1.7*'My 4-Year Plan with GPA'!$O$67,IF('My 4-Year Plan with GPA'!$P$67=""d+"",1.3*'My 4-Year Plan with GPA'!$O$67,IF('My 4-Year Plan with GPA'!$P$67=""d"",1*'My 4-Year Plan with GPA'!$O$67,IF('My 4-Year Plan with GPA'!$P$67=""d-"",0.7*'My 4-Year Plan with GPA'!$O$67,IF('My 4-Year Plan with GPA'!$P$67=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$68=""c-"",1.7*'My 4-Year Plan with GPA'!$O$68,IF('My 4-Year Plan with GPA'!$P$68=""d+"",1.3*'My 4-Year Plan with GPA'!$O$68,IF('My 4-Year Plan with GPA'!$P$68=""d"",1*'My 4-Year Plan with GPA'!$O$68,IF('My 4-Year Plan with GPA'!$P$68=""d-"",0.7*'My 4-Year Plan with GPA'!$O$68,IF('My 4-Year Plan with GPA'!$P$68=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$69=""c-"",1.7*'My 4-Year Plan with GPA'!$O$69,IF('My 4-Year Plan with GPA'!$P$69=""d+"",1.3*'My 4-Year Plan with GPA'!$O$69,IF('My 4-Year Plan with GPA'!$P$69=""d"",1*'My 4-Year Plan with GPA'!$O$69,IF('My 4-Year Plan with GPA'!$P$69=""d-"",0.7*'My 4-Year Plan with GPA'!$O$69,IF('My 4-Year Plan with GPA'!$P$69=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$70=""c-"",1.7*'My 4-Year Plan with GPA'!$O$70,IF('My 4-Year Plan with GPA'!$P$70=""d+"",1.3*'My 4-Year Plan with GPA'!$O$70,IF('My 4-Year Plan with GPA'!$P$70=""d"",1*'My 4-Year Plan with GPA'!$O$70,IF('My 4-Year Plan with GPA'!$P$70=""d-"",0.7*'My 4-Year Plan with GPA'!$O$70,IF('My 4-Year Plan with GPA'!$P$70=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$71=""c-"",1.7*'My 4-Year Plan with GPA'!$O$71,IF('My 4-Year Plan with GPA'!$P$71=""d+"",1.3*'My 4-Year Plan with GPA'!$O$71,IF('My 4-Year Plan with GPA'!$P$71=""d"",1*'My 4-Year Plan with GPA'!$O$71,IF('My 4-Year Plan with GPA'!$P$71=""d-"",0.7*'My 4-Year Plan with GPA'!$O$71,IF('My 4-Year Plan with GPA'!$P$71=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$72=""c-"",1.7*'My 4-Year Plan with GPA'!$O$72,IF('My 4-Year Plan with GPA'!$P$72=""d+"",1.3*'My 4-Year Plan with GPA'!$O$72,IF('My 4-Year Plan with GPA'!$P$72=""d"",1*'My 4-Year Plan with GPA'!$O$72,IF('My 4-Year Plan with GPA'!$P$72=""d-"",0.7*'My 4-Year Plan with GPA'!$O$72,IF('My 4-Year Plan with GPA'!$P$72=""e"",0,)))))" +"'My 4-Year Plan with GPA'!$N$66" +"'My 4-Year Plan with GPA'!$N$67" +"'My 4-Year Plan with GPA'!$N$68" +"'My 4-Year Plan with GPA'!$N$69" +"'My 4-Year Plan with GPA'!$N$70" +"'My 4-Year Plan with GPA'!$N$71" +"'My 4-Year Plan with GPA'!$N$72" +"IF(OR('My 4-Year Plan with GPA'!$P$66=""CR"", 'My 4-Year Plan with GPA'!$P$66=""TR"", 'My 4-Year Plan with GPA'!$P$66=""""),0,'My 4-Year Plan with GPA'!$O$66)" +"IF(OR('My 4-Year Plan with GPA'!$P$67=""CR"", 'My 4-Year Plan with GPA'!$P$67=""TR"", 'My 4-Year Plan with GPA'!$P$67=""""),0,'My 4-Year Plan with GPA'!$O$67)" +"IF(OR('My 4-Year Plan with GPA'!$P$68=""CR"", 'My 4-Year Plan with GPA'!$P$68=""TR"", 'My 4-Year Plan with GPA'!$P$68=""""),0,'My 4-Year Plan with GPA'!$O$68)" +"IF(OR('My 4-Year Plan with GPA'!$P$69=""CR"", 'My 4-Year Plan with GPA'!$P$69=""TR"", 'My 4-Year Plan with GPA'!$P$69=""""),0,'My 4-Year Plan with GPA'!$O$69)" +"IF(OR('My 4-Year Plan with GPA'!$P$70=""CR"", 'My 4-Year Plan with GPA'!$P$70=""TR"", 'My 4-Year Plan with GPA'!$P$70=""""),0,'My 4-Year Plan with GPA'!$O$70)" +"IF(OR('My 4-Year Plan with GPA'!$P$71=""CR"", 'My 4-Year Plan with GPA'!$P$71=""TR"", 'My 4-Year Plan with GPA'!$P$71=""""),0,'My 4-Year Plan with GPA'!$O$71)" +"IF(OR('My 4-Year Plan with GPA'!$P$72=""CR"", 'My 4-Year Plan with GPA'!$P$72=""TR"", 'My 4-Year Plan with GPA'!$P$72=""""),0,'My 4-Year Plan with GPA'!$O$72)" +"IF('My 4-Year Plan with GPA'!$G$78=""a"",4*'My 4-Year Plan with GPA'!$F$78,IF('My 4-Year Plan with GPA'!$G$78=""a-"",3.7*'My 4-Year Plan with GPA'!$F$78,IF('My 4-Year Plan with GPA'!$G$78=""b+"",3.3*'My 4-Year Plan with GPA'!$F$78,IF('My 4-Year Plan with GPA'!$G$78=""b"",3*'My 4-Year Plan with GPA'!$F$78,IF('My 4-Year Plan with GPA'!$G$78=""b-"",2.7*'My 4-Year Plan with GPA'!$F$78,IF('My 4-Year Plan with GPA'!$G$78=""C+"",2.3*'My 4-Year Plan with GPA'!$F$78,IF('My 4-Year Plan with GPA'!$G$78=""c"",2*'My 4-Year Plan with GPA'!$F$78)))))))" +"IF('My 4-Year Plan with GPA'!$G$79=""a"",4*'My 4-Year Plan with GPA'!$F$79,IF('My 4-Year Plan with GPA'!$G$79=""a-"",3.7*'My 4-Year Plan with GPA'!$F$79,IF('My 4-Year Plan with GPA'!$G$79=""b+"",3.3*'My 4-Year Plan with GPA'!$F$79,IF('My 4-Year Plan with GPA'!$G$79=""b"",3*'My 4-Year Plan with GPA'!$F$79,IF('My 4-Year Plan with GPA'!$G$79=""b-"",2.7*'My 4-Year Plan with GPA'!$F$79,IF('My 4-Year Plan with GPA'!$G$79=""C+"",2.3*'My 4-Year Plan with GPA'!$F$79,IF('My 4-Year Plan with GPA'!$G$79=""c"",2*'My 4-Year Plan with GPA'!$F$79)))))))" +"IF('My 4-Year Plan with GPA'!$G$80=""a"",4*'My 4-Year Plan with GPA'!$F$80,IF('My 4-Year Plan with GPA'!$G$80=""a-"",3.7*'My 4-Year Plan with GPA'!$F$80,IF('My 4-Year Plan with GPA'!$G$80=""b+"",3.3*'My 4-Year Plan with GPA'!$F$80,IF('My 4-Year Plan with GPA'!$G$80=""b"",3*'My 4-Year Plan with GPA'!$F$80,IF('My 4-Year Plan with GPA'!$G$80=""b-"",2.7*'My 4-Year Plan with GPA'!$F$80,IF('My 4-Year Plan with GPA'!$G$80=""C+"",2.3*'My 4-Year Plan with GPA'!$F$80,IF('My 4-Year Plan with GPA'!$G$80=""c"",2*'My 4-Year Plan with GPA'!$F$80)))))))" +"IF('My 4-Year Plan with GPA'!$G$81=""a"",4*'My 4-Year Plan with GPA'!$F$81,IF('My 4-Year Plan with GPA'!$G$81=""a-"",3.7*'My 4-Year Plan with GPA'!$F$81,IF('My 4-Year Plan with GPA'!$G$81=""b+"",3.3*'My 4-Year Plan with GPA'!$F$81,IF('My 4-Year Plan with GPA'!$G$81=""b"",3*'My 4-Year Plan with GPA'!$F$81,IF('My 4-Year Plan with GPA'!$G$81=""b-"",2.7*'My 4-Year Plan with GPA'!$F$81,IF('My 4-Year Plan with GPA'!$G$81=""C+"",2.3*'My 4-Year Plan with GPA'!$F$81,IF('My 4-Year Plan with GPA'!$G$81=""c"",2*'My 4-Year Plan with GPA'!$F$81)))))))" +"IF('My 4-Year Plan with GPA'!$G$82=""a"",4*'My 4-Year Plan with GPA'!$F$82,IF('My 4-Year Plan with GPA'!$G$82=""a-"",3.7*'My 4-Year Plan with GPA'!$F$82,IF('My 4-Year Plan with GPA'!$G$82=""b+"",3.3*'My 4-Year Plan with GPA'!$F$82,IF('My 4-Year Plan with GPA'!$G$82=""b"",3*'My 4-Year Plan with GPA'!$F$82,IF('My 4-Year Plan with GPA'!$G$82=""b-"",2.7*'My 4-Year Plan with GPA'!$F$82,IF('My 4-Year Plan with GPA'!$G$82=""C+"",2.3*'My 4-Year Plan with GPA'!$F$82,IF('My 4-Year Plan with GPA'!$G$82=""c"",2*'My 4-Year Plan with GPA'!$F$82)))))))" +"IF('My 4-Year Plan with GPA'!$G$83=""a"",4*'My 4-Year Plan with GPA'!$F$83,IF('My 4-Year Plan with GPA'!$G$83=""a-"",3.7*'My 4-Year Plan with GPA'!$F$83,IF('My 4-Year Plan with GPA'!$G$83=""b+"",3.3*'My 4-Year Plan with GPA'!$F$83,IF('My 4-Year Plan with GPA'!$G$83=""b"",3*'My 4-Year Plan with GPA'!$F$83,IF('My 4-Year Plan with GPA'!$G$83=""b-"",2.7*'My 4-Year Plan with GPA'!$F$83,IF('My 4-Year Plan with GPA'!$G$83=""C+"",2.3*'My 4-Year Plan with GPA'!$F$83,IF('My 4-Year Plan with GPA'!$G$83=""c"",2*'My 4-Year Plan with GPA'!$F$83)))))))" +"IF('My 4-Year Plan with GPA'!$G$84=""a"",4*'My 4-Year Plan with GPA'!$F$84,IF('My 4-Year Plan with GPA'!$G$84=""a-"",3.7*'My 4-Year Plan with GPA'!$F$84,IF('My 4-Year Plan with GPA'!$G$84=""b+"",3.3*'My 4-Year Plan with GPA'!$F$84,IF('My 4-Year Plan with GPA'!$G$84=""b"",3*'My 4-Year Plan with GPA'!$F$84,IF('My 4-Year Plan with GPA'!$G$84=""b-"",2.7*'My 4-Year Plan with GPA'!$F$84,IF('My 4-Year Plan with GPA'!$G$84=""C+"",2.3*'My 4-Year Plan with GPA'!$F$84,IF('My 4-Year Plan with GPA'!$G$84=""c"",2*'My 4-Year Plan with GPA'!$F$84)))))))" +"IF('My 4-Year Plan with GPA'!$G$78=""c-"",1.7*'My 4-Year Plan with GPA'!$F$78,IF('My 4-Year Plan with GPA'!$G$78=""d+"",1.3*'My 4-Year Plan with GPA'!$F$78,IF('My 4-Year Plan with GPA'!$G$78=""d"",1*'My 4-Year Plan with GPA'!$F$78,IF('My 4-Year Plan with GPA'!$G$78=""d-"",0.7*'My 4-Year Plan with GPA'!$F$78,IF('My 4-Year Plan with GPA'!$G$78=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$79=""c-"",1.7*'My 4-Year Plan with GPA'!$F$79,IF('My 4-Year Plan with GPA'!$G$79=""d+"",1.3*'My 4-Year Plan with GPA'!$F$79,IF('My 4-Year Plan with GPA'!$G$79=""d"",1*'My 4-Year Plan with GPA'!$F$79,IF('My 4-Year Plan with GPA'!$G$79=""d-"",0.7*'My 4-Year Plan with GPA'!$F$79,IF('My 4-Year Plan with GPA'!$G$79=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$80=""c-"",1.7*'My 4-Year Plan with GPA'!$F$80,IF('My 4-Year Plan with GPA'!$G$80=""d+"",1.3*'My 4-Year Plan with GPA'!$F$80,IF('My 4-Year Plan with GPA'!$G$80=""d"",1*'My 4-Year Plan with GPA'!$F$80,IF('My 4-Year Plan with GPA'!$G$80=""d-"",0.7*'My 4-Year Plan with GPA'!$F$80,IF('My 4-Year Plan with GPA'!$G$80=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$81=""c-"",1.7*'My 4-Year Plan with GPA'!$F$81,IF('My 4-Year Plan with GPA'!$G$81=""d+"",1.3*'My 4-Year Plan with GPA'!$F$81,IF('My 4-Year Plan with GPA'!$G$81=""d"",1*'My 4-Year Plan with GPA'!$F$81,IF('My 4-Year Plan with GPA'!$G$81=""d-"",0.7*'My 4-Year Plan with GPA'!$F$81,IF('My 4-Year Plan with GPA'!$G$81=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$82=""c-"",1.7*'My 4-Year Plan with GPA'!$F$82,IF('My 4-Year Plan with GPA'!$G$82=""d+"",1.3*'My 4-Year Plan with GPA'!$F$82,IF('My 4-Year Plan with GPA'!$G$82=""d"",1*'My 4-Year Plan with GPA'!$F$82,IF('My 4-Year Plan with GPA'!$G$82=""d-"",0.7*'My 4-Year Plan with GPA'!$F$82,IF('My 4-Year Plan with GPA'!$G$82=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$83=""c-"",1.7*'My 4-Year Plan with GPA'!$F$83,IF('My 4-Year Plan with GPA'!$G$83=""d+"",1.3*'My 4-Year Plan with GPA'!$F$83,IF('My 4-Year Plan with GPA'!$G$83=""d"",1*'My 4-Year Plan with GPA'!$F$83,IF('My 4-Year Plan with GPA'!$G$83=""d-"",0.7*'My 4-Year Plan with GPA'!$F$83,IF('My 4-Year Plan with GPA'!$G$83=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$84=""c-"",1.7*'My 4-Year Plan with GPA'!$F$84,IF('My 4-Year Plan with GPA'!$G$84=""d+"",1.3*'My 4-Year Plan with GPA'!$F$84,IF('My 4-Year Plan with GPA'!$G$84=""d"",1*'My 4-Year Plan with GPA'!$F$84,IF('My 4-Year Plan with GPA'!$G$84=""d-"",0.7*'My 4-Year Plan with GPA'!$F$84,IF('My 4-Year Plan with GPA'!$G$84=""e"",0,)))))" +"'My 4-Year Plan with GPA'!$E$78" +"'My 4-Year Plan with GPA'!$E$79" +"'My 4-Year Plan with GPA'!$E$80" +"'My 4-Year Plan with GPA'!$E$81" +"'My 4-Year Plan with GPA'!$E$82" +"'My 4-Year Plan with GPA'!$E$83" +"'My 4-Year Plan with GPA'!$E$84" +"IF(OR('My 4-Year Plan with GPA'!$G$78=""CR"", 'My 4-Year Plan with GPA'!$G$78=""TR"", 'My 4-Year Plan with GPA'!$G$78=""""),0,'My 4-Year Plan with GPA'!$F$78)" +"IF(OR('My 4-Year Plan with GPA'!$G$79=""CR"", 'My 4-Year Plan with GPA'!$G$79=""TR"", 'My 4-Year Plan with GPA'!$G$79=""""),0,'My 4-Year Plan with GPA'!$F$79)" +"IF(OR('My 4-Year Plan with GPA'!$G$80=""CR"", 'My 4-Year Plan with GPA'!$G$80=""TR"", 'My 4-Year Plan with GPA'!$G$80=""""),0,'My 4-Year Plan with GPA'!$F$80)" +"IF(OR('My 4-Year Plan with GPA'!$G$81=""CR"", 'My 4-Year Plan with GPA'!$G$81=""TR"", 'My 4-Year Plan with GPA'!$G$81=""""),0,'My 4-Year Plan with GPA'!$F$81)" +"IF(OR('My 4-Year Plan with GPA'!$G$82=""CR"", 'My 4-Year Plan with GPA'!$G$82=""TR"", 'My 4-Year Plan with GPA'!$G$82=""""),0,'My 4-Year Plan with GPA'!$F$82)" +"IF(OR('My 4-Year Plan with GPA'!$G$83=""CR"", 'My 4-Year Plan with GPA'!$G$83=""TR"", 'My 4-Year Plan with GPA'!$G$83=""""),0,'My 4-Year Plan with GPA'!$F$83)" +"IF(OR('My 4-Year Plan with GPA'!$G$84=""CR"", 'My 4-Year Plan with GPA'!$G$84=""TR"", 'My 4-Year Plan with GPA'!$G$84=""""),0,'My 4-Year Plan with GPA'!$F$84)" +"IF('My 4-Year Plan with GPA'!$P$78=""a"",4*'My 4-Year Plan with GPA'!$O$78,IF('My 4-Year Plan with GPA'!$P$78=""a-"",3.7*'My 4-Year Plan with GPA'!$O$78,IF('My 4-Year Plan with GPA'!$P$78=""b+"",3.3*'My 4-Year Plan with GPA'!$O$78,IF('My 4-Year Plan with GPA'!$P$78=""b"",3*'My 4-Year Plan with GPA'!$O$78,IF('My 4-Year Plan with GPA'!$P$78=""b-"",2.7*'My 4-Year Plan with GPA'!$O$78,IF('My 4-Year Plan with GPA'!$P$78=""C+"",2.3*'My 4-Year Plan with GPA'!$O$78,IF('My 4-Year Plan with GPA'!$P$78=""c"",2*'My 4-Year Plan with GPA'!$O$78)))))))" +"IF('My 4-Year Plan with GPA'!$P$79=""a"",4*'My 4-Year Plan with GPA'!$O$79,IF('My 4-Year Plan with GPA'!$P$79=""a-"",3.7*'My 4-Year Plan with GPA'!$O$79,IF('My 4-Year Plan with GPA'!$P$79=""b+"",3.3*'My 4-Year Plan with GPA'!$O$79,IF('My 4-Year Plan with GPA'!$P$79=""b"",3*'My 4-Year Plan with GPA'!$O$79,IF('My 4-Year Plan with GPA'!$P$79=""b-"",2.7*'My 4-Year Plan with GPA'!$O$79,IF('My 4-Year Plan with GPA'!$P$79=""C+"",2.3*'My 4-Year Plan with GPA'!$O$79,IF('My 4-Year Plan with GPA'!$P$79=""c"",2*'My 4-Year Plan with GPA'!$O$79)))))))" +"IF('My 4-Year Plan with GPA'!$P$80=""a"",4*'My 4-Year Plan with GPA'!$O$80,IF('My 4-Year Plan with GPA'!$P$80=""a-"",3.7*'My 4-Year Plan with GPA'!$O$80,IF('My 4-Year Plan with GPA'!$P$80=""b+"",3.3*'My 4-Year Plan with GPA'!$O$80,IF('My 4-Year Plan with GPA'!$P$80=""b"",3*'My 4-Year Plan with GPA'!$O$80,IF('My 4-Year Plan with GPA'!$P$80=""b-"",2.7*'My 4-Year Plan with GPA'!$O$80,IF('My 4-Year Plan with GPA'!$P$80=""C+"",2.3*'My 4-Year Plan with GPA'!$O$80,IF('My 4-Year Plan with GPA'!$P$80=""c"",2*'My 4-Year Plan with GPA'!$O$80)))))))" +"IF('My 4-Year Plan with GPA'!$P$81=""a"",4*'My 4-Year Plan with GPA'!$O$81,IF('My 4-Year Plan with GPA'!$P$81=""a-"",3.7*'My 4-Year Plan with GPA'!$O$81,IF('My 4-Year Plan with GPA'!$P$81=""b+"",3.3*'My 4-Year Plan with GPA'!$O$81,IF('My 4-Year Plan with GPA'!$P$81=""b"",3*'My 4-Year Plan with GPA'!$O$81,IF('My 4-Year Plan with GPA'!$P$81=""b-"",2.7*'My 4-Year Plan with GPA'!$O$81,IF('My 4-Year Plan with GPA'!$P$81=""C+"",2.3*'My 4-Year Plan with GPA'!$O$81,IF('My 4-Year Plan with GPA'!$P$81=""c"",2*'My 4-Year Plan with GPA'!$O$81)))))))" +"IF('My 4-Year Plan with GPA'!$P$82=""a"",4*'My 4-Year Plan with GPA'!$O$82,IF('My 4-Year Plan with GPA'!$P$82=""a-"",3.7*'My 4-Year Plan with GPA'!$O$82,IF('My 4-Year Plan with GPA'!$P$82=""b+"",3.3*'My 4-Year Plan with GPA'!$O$82,IF('My 4-Year Plan with GPA'!$P$82=""b"",3*'My 4-Year Plan with GPA'!$O$82,IF('My 4-Year Plan with GPA'!$P$82=""b-"",2.7*'My 4-Year Plan with GPA'!$O$82,IF('My 4-Year Plan with GPA'!$P$82=""C+"",2.3*'My 4-Year Plan with GPA'!$O$82,IF('My 4-Year Plan with GPA'!$P$82=""c"",2*'My 4-Year Plan with GPA'!$O$82)))))))" +"IF('My 4-Year Plan with GPA'!$P$83=""a"",4*'My 4-Year Plan with GPA'!$O$83,IF('My 4-Year Plan with GPA'!$P$83=""a-"",3.7*'My 4-Year Plan with GPA'!$O$83,IF('My 4-Year Plan with GPA'!$P$83=""b+"",3.3*'My 4-Year Plan with GPA'!$O$83,IF('My 4-Year Plan with GPA'!$P$83=""b"",3*'My 4-Year Plan with GPA'!$O$83,IF('My 4-Year Plan with GPA'!$P$83=""b-"",2.7*'My 4-Year Plan with GPA'!$O$83,IF('My 4-Year Plan with GPA'!$P$83=""C+"",2.3*'My 4-Year Plan with GPA'!$O$83,IF('My 4-Year Plan with GPA'!$P$83=""c"",2*'My 4-Year Plan with GPA'!$O$83)))))))" +"IF('My 4-Year Plan with GPA'!$P$84=""a"",4*'My 4-Year Plan with GPA'!$O$84,IF('My 4-Year Plan with GPA'!$P$84=""a-"",3.7*'My 4-Year Plan with GPA'!$O$84,IF('My 4-Year Plan with GPA'!$P$84=""b+"",3.3*'My 4-Year Plan with GPA'!$O$84,IF('My 4-Year Plan with GPA'!$P$84=""b"",3*'My 4-Year Plan with GPA'!$O$84,IF('My 4-Year Plan with GPA'!$P$84=""b-"",2.7*'My 4-Year Plan with GPA'!$O$84,IF('My 4-Year Plan with GPA'!$P$84=""C+"",2.3*'My 4-Year Plan with GPA'!$O$84,IF('My 4-Year Plan with GPA'!$P$84=""c"",2*'My 4-Year Plan with GPA'!$O$84)))))))" +"IF('My 4-Year Plan with GPA'!$P$78=""c-"",1.7*'My 4-Year Plan with GPA'!$O$78,IF('My 4-Year Plan with GPA'!$P$78=""d+"",1.3*'My 4-Year Plan with GPA'!$O$78,IF('My 4-Year Plan with GPA'!$P$78=""d"",1*'My 4-Year Plan with GPA'!$O$78,IF('My 4-Year Plan with GPA'!$P$78=""d-"",0.7*'My 4-Year Plan with GPA'!$O$78,IF('My 4-Year Plan with GPA'!$P$78=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$79=""c-"",1.7*'My 4-Year Plan with GPA'!$O$79,IF('My 4-Year Plan with GPA'!$P$79=""d+"",1.3*'My 4-Year Plan with GPA'!$O$79,IF('My 4-Year Plan with GPA'!$P$79=""d"",1*'My 4-Year Plan with GPA'!$O$79,IF('My 4-Year Plan with GPA'!$P$79=""d-"",0.7*'My 4-Year Plan with GPA'!$O$79,IF('My 4-Year Plan with GPA'!$P$79=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$80=""c-"",1.7*'My 4-Year Plan with GPA'!$O$80,IF('My 4-Year Plan with GPA'!$P$80=""d+"",1.3*'My 4-Year Plan with GPA'!$O$80,IF('My 4-Year Plan with GPA'!$P$80=""d"",1*'My 4-Year Plan with GPA'!$O$80,IF('My 4-Year Plan with GPA'!$P$80=""d-"",0.7*'My 4-Year Plan with GPA'!$O$80,IF('My 4-Year Plan with GPA'!$P$80=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$81=""c-"",1.7*'My 4-Year Plan with GPA'!$O$81,IF('My 4-Year Plan with GPA'!$P$81=""d+"",1.3*'My 4-Year Plan with GPA'!$O$81,IF('My 4-Year Plan with GPA'!$P$81=""d"",1*'My 4-Year Plan with GPA'!$O$81,IF('My 4-Year Plan with GPA'!$P$81=""d-"",0.7*'My 4-Year Plan with GPA'!$O$81,IF('My 4-Year Plan with GPA'!$P$81=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$82=""c-"",1.7*'My 4-Year Plan with GPA'!$O$82,IF('My 4-Year Plan with GPA'!$P$82=""d+"",1.3*'My 4-Year Plan with GPA'!$O$82,IF('My 4-Year Plan with GPA'!$P$82=""d"",1*'My 4-Year Plan with GPA'!$O$82,IF('My 4-Year Plan with GPA'!$P$82=""d-"",0.7*'My 4-Year Plan with GPA'!$O$82,IF('My 4-Year Plan with GPA'!$P$82=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$83=""c-"",1.7*'My 4-Year Plan with GPA'!$O$83,IF('My 4-Year Plan with GPA'!$P$83=""d+"",1.3*'My 4-Year Plan with GPA'!$O$83,IF('My 4-Year Plan with GPA'!$P$83=""d"",1*'My 4-Year Plan with GPA'!$O$83,IF('My 4-Year Plan with GPA'!$P$83=""d-"",0.7*'My 4-Year Plan with GPA'!$O$83,IF('My 4-Year Plan with GPA'!$P$83=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$P$84=""c-"",1.7*'My 4-Year Plan with GPA'!$O$84,IF('My 4-Year Plan with GPA'!$P$84=""d+"",1.3*'My 4-Year Plan with GPA'!$O$84,IF('My 4-Year Plan with GPA'!$P$84=""d"",1*'My 4-Year Plan with GPA'!$O$84,IF('My 4-Year Plan with GPA'!$P$84=""d-"",0.7*'My 4-Year Plan with GPA'!$O$84,IF('My 4-Year Plan with GPA'!$P$84=""e"",0,)))))" +"'My 4-Year Plan with GPA'!$N$78" +"'My 4-Year Plan with GPA'!$N$79" +"'My 4-Year Plan with GPA'!$N$80" +"'My 4-Year Plan with GPA'!$N$81" +"'My 4-Year Plan with GPA'!$N$82" +"'My 4-Year Plan with GPA'!$N$83" +"'My 4-Year Plan with GPA'!$N$84" +"IF(OR('My 4-Year Plan with GPA'!$P$78=""CR"", 'My 4-Year Plan with GPA'!$P$78=""TR"", 'My 4-Year Plan with GPA'!$P$78=""""),0,'My 4-Year Plan with GPA'!$O$78)" +"IF(OR('My 4-Year Plan with GPA'!$P$79=""CR"", 'My 4-Year Plan with GPA'!$P$79=""TR"", 'My 4-Year Plan with GPA'!$P$79=""""),0,'My 4-Year Plan with GPA'!$O$79)" +"IF(OR('My 4-Year Plan with GPA'!$P$80=""CR"", 'My 4-Year Plan with GPA'!$P$80=""TR"", 'My 4-Year Plan with GPA'!$P$80=""""),0,'My 4-Year Plan with GPA'!$O$80)" +"IF(OR('My 4-Year Plan with GPA'!$P$81=""CR"", 'My 4-Year Plan with GPA'!$P$81=""TR"", 'My 4-Year Plan with GPA'!$P$81=""""),0,'My 4-Year Plan with GPA'!$O$81)" +"IF(OR('My 4-Year Plan with GPA'!$P$82=""CR"", 'My 4-Year Plan with GPA'!$P$82=""TR"", 'My 4-Year Plan with GPA'!$P$82=""""),0,'My 4-Year Plan with GPA'!$O$82)" +"IF(OR('My 4-Year Plan with GPA'!$P$83=""CR"", 'My 4-Year Plan with GPA'!$P$83=""TR"", 'My 4-Year Plan with GPA'!$P$83=""""),0,'My 4-Year Plan with GPA'!$O$83)" +"IF(OR('My 4-Year Plan with GPA'!$P$84=""CR"", 'My 4-Year Plan with GPA'!$P$84=""TR"", 'My 4-Year Plan with GPA'!$P$84=""""),0,'My 4-Year Plan with GPA'!$O$84)" +"IF('My 4-Year Plan with GPA'!$G$90=""a"",4*'My 4-Year Plan with GPA'!$F$90,IF('My 4-Year Plan with GPA'!$G$90=""a-"",3.7*'My 4-Year Plan with GPA'!$F$90,IF('My 4-Year Plan with GPA'!$G$90=""b+"",3.3*'My 4-Year Plan with GPA'!$F$90,IF('My 4-Year Plan with GPA'!$G$90=""b"",3*'My 4-Year Plan with GPA'!$F$90,IF('My 4-Year Plan with GPA'!$G$90=""b-"",2.7*'My 4-Year Plan with GPA'!$F$90,IF('My 4-Year Plan with GPA'!$G$90=""C+"",2.3*'My 4-Year Plan with GPA'!$F$90,IF('My 4-Year Plan with GPA'!$G$90=""c"",2*'My 4-Year Plan with GPA'!$F$90)))))))" +"IF('My 4-Year Plan with GPA'!$G$91=""a"",4*'My 4-Year Plan with GPA'!$F$91,IF('My 4-Year Plan with GPA'!$G$91=""a-"",3.7*'My 4-Year Plan with GPA'!$F$91,IF('My 4-Year Plan with GPA'!$G$91=""b+"",3.3*'My 4-Year Plan with GPA'!$F$91,IF('My 4-Year Plan with GPA'!$G$91=""b"",3*'My 4-Year Plan with GPA'!$F$91,IF('My 4-Year Plan with GPA'!$G$91=""b-"",2.7*'My 4-Year Plan with GPA'!$F$91,IF('My 4-Year Plan with GPA'!$G$91=""C+"",2.3*'My 4-Year Plan with GPA'!$F$91,IF('My 4-Year Plan with GPA'!$G$91=""c"",2*'My 4-Year Plan with GPA'!$F$91)))))))" +"IF('My 4-Year Plan with GPA'!$G$92=""a"",4*'My 4-Year Plan with GPA'!$F$92,IF('My 4-Year Plan with GPA'!$G$92=""a-"",3.7*'My 4-Year Plan with GPA'!$F$92,IF('My 4-Year Plan with GPA'!$G$92=""b+"",3.3*'My 4-Year Plan with GPA'!$F$92,IF('My 4-Year Plan with GPA'!$G$92=""b"",3*'My 4-Year Plan with GPA'!$F$92,IF('My 4-Year Plan with GPA'!$G$92=""b-"",2.7*'My 4-Year Plan with GPA'!$F$92,IF('My 4-Year Plan with GPA'!$G$92=""C+"",2.3*'My 4-Year Plan with GPA'!$F$92,IF('My 4-Year Plan with GPA'!$G$92=""c"",2*'My 4-Year Plan with GPA'!$F$92)))))))" +"IF('My 4-Year Plan with GPA'!$G$93=""a"",4*'My 4-Year Plan with GPA'!$F$93,IF('My 4-Year Plan with GPA'!$G$93=""a-"",3.7*'My 4-Year Plan with GPA'!$F$93,IF('My 4-Year Plan with GPA'!$G$93=""b+"",3.3*'My 4-Year Plan with GPA'!$F$93,IF('My 4-Year Plan with GPA'!$G$93=""b"",3*'My 4-Year Plan with GPA'!$F$93,IF('My 4-Year Plan with GPA'!$G$93=""b-"",2.7*'My 4-Year Plan with GPA'!$F$93,IF('My 4-Year Plan with GPA'!$G$93=""C+"",2.3*'My 4-Year Plan with GPA'!$F$93,IF('My 4-Year Plan with GPA'!$G$93=""c"",2*'My 4-Year Plan with GPA'!$F$93)))))))" +"IF('My 4-Year Plan with GPA'!$G$94=""a"",4*'My 4-Year Plan with GPA'!$F$94,IF('My 4-Year Plan with GPA'!$G$94=""a-"",3.7*'My 4-Year Plan with GPA'!$F$94,IF('My 4-Year Plan with GPA'!$G$94=""b+"",3.3*'My 4-Year Plan with GPA'!$F$94,IF('My 4-Year Plan with GPA'!$G$94=""b"",3*'My 4-Year Plan with GPA'!$F$94,IF('My 4-Year Plan with GPA'!$G$94=""b-"",2.7*'My 4-Year Plan with GPA'!$F$94,IF('My 4-Year Plan with GPA'!$G$94=""C+"",2.3*'My 4-Year Plan with GPA'!$F$94,IF('My 4-Year Plan with GPA'!$G$94=""c"",2*'My 4-Year Plan with GPA'!$F$94)))))))" +"IF('My 4-Year Plan with GPA'!$G$95=""a"",4*'My 4-Year Plan with GPA'!$F$95,IF('My 4-Year Plan with GPA'!$G$95=""a-"",3.7*'My 4-Year Plan with GPA'!$F$95,IF('My 4-Year Plan with GPA'!$G$95=""b+"",3.3*'My 4-Year Plan with GPA'!$F$95,IF('My 4-Year Plan with GPA'!$G$95=""b"",3*'My 4-Year Plan with GPA'!$F$95,IF('My 4-Year Plan with GPA'!$G$95=""b-"",2.7*'My 4-Year Plan with GPA'!$F$95,IF('My 4-Year Plan with GPA'!$G$95=""C+"",2.3*'My 4-Year Plan with GPA'!$F$95,IF('My 4-Year Plan with GPA'!$G$95=""c"",2*'My 4-Year Plan with GPA'!$F$95)))))))" +"IF('My 4-Year Plan with GPA'!$G$96=""a"",4*'My 4-Year Plan with GPA'!$F$96,IF('My 4-Year Plan with GPA'!$G$96=""a-"",3.7*'My 4-Year Plan with GPA'!$F$96,IF('My 4-Year Plan with GPA'!$G$96=""b+"",3.3*'My 4-Year Plan with GPA'!$F$96,IF('My 4-Year Plan with GPA'!$G$96=""b"",3*'My 4-Year Plan with GPA'!$F$96,IF('My 4-Year Plan with GPA'!$G$96=""b-"",2.7*'My 4-Year Plan with GPA'!$F$96,IF('My 4-Year Plan with GPA'!$G$96=""C+"",2.3*'My 4-Year Plan with GPA'!$F$96,IF('My 4-Year Plan with GPA'!$G$96=""c"",2*'My 4-Year Plan with GPA'!$F$96)))))))" +"IF('My 4-Year Plan with GPA'!$G$90=""c-"",1.7*'My 4-Year Plan with GPA'!$F$90,IF('My 4-Year Plan with GPA'!$G$90=""d+"",1.3*'My 4-Year Plan with GPA'!$F$90,IF('My 4-Year Plan with GPA'!$G$90=""d"",1*'My 4-Year Plan with GPA'!$F$90,IF('My 4-Year Plan with GPA'!$G$90=""d-"",0.7*'My 4-Year Plan with GPA'!$F$90,IF('My 4-Year Plan with GPA'!$G$90=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$91=""c-"",1.7*'My 4-Year Plan with GPA'!$F$91,IF('My 4-Year Plan with GPA'!$G$91=""d+"",1.3*'My 4-Year Plan with GPA'!$F$91,IF('My 4-Year Plan with GPA'!$G$91=""d"",1*'My 4-Year Plan with GPA'!$F$91,IF('My 4-Year Plan with GPA'!$G$91=""d-"",0.7*'My 4-Year Plan with GPA'!$F$91,IF('My 4-Year Plan with GPA'!$G$91=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$92=""c-"",1.7*'My 4-Year Plan with GPA'!$F$92,IF('My 4-Year Plan with GPA'!$G$92=""d+"",1.3*'My 4-Year Plan with GPA'!$F$92,IF('My 4-Year Plan with GPA'!$G$92=""d"",1*'My 4-Year Plan with GPA'!$F$92,IF('My 4-Year Plan with GPA'!$G$92=""d-"",0.7*'My 4-Year Plan with GPA'!$F$92,IF('My 4-Year Plan with GPA'!$G$92=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$93=""c-"",1.7*'My 4-Year Plan with GPA'!$F$93,IF('My 4-Year Plan with GPA'!$G$93=""d+"",1.3*'My 4-Year Plan with GPA'!$F$93,IF('My 4-Year Plan with GPA'!$G$93=""d"",1*'My 4-Year Plan with GPA'!$F$93,IF('My 4-Year Plan with GPA'!$G$93=""d-"",0.7*'My 4-Year Plan with GPA'!$F$93,IF('My 4-Year Plan with GPA'!$G$93=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$94=""c-"",1.7*'My 4-Year Plan with GPA'!$F$94,IF('My 4-Year Plan with GPA'!$G$94=""d+"",1.3*'My 4-Year Plan with GPA'!$F$94,IF('My 4-Year Plan with GPA'!$G$94=""d"",1*'My 4-Year Plan with GPA'!$F$94,IF('My 4-Year Plan with GPA'!$G$94=""d-"",0.7*'My 4-Year Plan with GPA'!$F$94,IF('My 4-Year Plan with GPA'!$G$94=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$95=""c-"",1.7*'My 4-Year Plan with GPA'!$F$95,IF('My 4-Year Plan with GPA'!$G$95=""d+"",1.3*'My 4-Year Plan with GPA'!$F$95,IF('My 4-Year Plan with GPA'!$G$95=""d"",1*'My 4-Year Plan with GPA'!$F$95,IF('My 4-Year Plan with GPA'!$G$95=""d-"",0.7*'My 4-Year Plan with GPA'!$F$95,IF('My 4-Year Plan with GPA'!$G$95=""e"",0,)))))" +"IF('My 4-Year Plan with GPA'!$G$96=""c-"",1.7*'My 4-Year Plan with GPA'!$F$96,IF('My 4-Year Plan with GPA'!$G$96=""d+"",1.3*'My 4-Year Plan with GPA'!$F$96,IF('My 4-Year Plan with GPA'!$G$96=""d"",1*'My 4-Year Plan with GPA'!$F$96,IF('My 4-Year Plan with GPA'!$G$96=""d-"",0.7*'My 4-Year Plan with GPA'!$F$96,IF('My 4-Year Plan with GPA'!$G$96=""e"",0,)))))" +"'My 4-Year Plan with GPA'!$E$90" +"'My 4-Year Plan with GPA'!$E$91" +"'My 4-Year Plan with GPA'!$E$92" +"'My 4-Year Plan with GPA'!$E$93" +"'My 4-Year Plan with GPA'!$E$94" +"'My 4-Year Plan with GPA'!$E$95" +"'My 4-Year Plan with GPA'!$E$96" +"IF(OR('My 4-Year Plan with GPA'!$G$90=""CR"", 'My 4-Year Plan with GPA'!$G$90=""TR"", 'My 4-Year Plan with GPA'!$G$90=""""),0,'My 4-Year Plan with GPA'!$F$90)" +"IF(OR('My 4-Year Plan with GPA'!$G$91=""CR"", 'My 4-Year Plan with GPA'!$G$91=""TR"", 'My 4-Year Plan with GPA'!$G$91=""""),0,'My 4-Year Plan with GPA'!$F$91)" +"IF(OR('My 4-Year Plan with GPA'!$G$92=""CR"", 'My 4-Year Plan with GPA'!$G$92=""TR"", 'My 4-Year Plan with GPA'!$G$92=""""),0,'My 4-Year Plan with GPA'!$F$92)" +"IF(OR('My 4-Year Plan with GPA'!$G$93=""CR"", 'My 4-Year Plan with GPA'!$G$93=""TR"", 'My 4-Year Plan with GPA'!$G$93=""""),0,'My 4-Year Plan with GPA'!$F$93)" +"IF(OR('My 4-Year Plan with GPA'!$G$94=""CR"", 'My 4-Year Plan with GPA'!$G$94=""TR"", 'My 4-Year Plan with GPA'!$G$94=""""),0,'My 4-Year Plan with GPA'!$F$94)" +"IF(OR('My 4-Year Plan with GPA'!$G$95=""CR"", 'My 4-Year Plan with GPA'!$G$95=""TR"", 'My 4-Year Plan with GPA'!$G$95=""""),0,'My 4-Year Plan with GPA'!$F$95)" +"IF(OR('My 4-Year Plan with GPA'!$G$96=""CR"", 'My 4-Year Plan with GPA'!$G$96=""TR"", 'My 4-Year Plan with GPA'!$G$96=""""),0,'My 4-Year Plan with GPA'!$F$96)" +"S147" +"S147+T147" +"K147" +"SUM(K4:K143)" +"A150/A147" +"K147+L147" +"T147" +"SUM(E146,E154,E162)" +"L147" +"(K147+M147+O147)/(S147+U147+W147)" +"A150/A147" +"SUM(E146,E154,E158,E162,E166,E170)" +"SUM(E147,E155,E159,E163,E167,E171)" +"U147" +"M147" +"E155/E154" +"(K147+M147+N147+O147+P147+Q147)/(S147+U147+V147+W147+X147+Y147)" +"SUM(E146,E154,E162)" +"SUM(E147,E155,E163)" +"V147" +"N147" +"W147" +"O147" +"X147" +"P147" +"Y147" +"Q147" +"MEDIAN(B6:B35)" +"IF((CO11+CO12+CO13)>0,(ROUND(((CO11*AL60)+(CO12*BK60)+(CO13*CI64))/(CO11+CO12+CO13),0)),"""")" +"+IF((CO11+CO12+CO13)<1,"""",IF((CO11+CO12+CO13)<100,""*"",""""))" +"SUM(U18:U22)" +"SUM(BS18:BS22)" +"SUM(BZ18:BZ23)" +"IF(""YES""=AE26,"""",""Enter counts (including zero, if applicable) in the blue boxes above."")" +"IF(COUNT(U18:U22,V18:V22,X18:X22,Y18:Y22,AE18:AE22,AG18:AG34)<29.5,""NO"",""YES"")" +"IF(COUNT(BS18:BS22,BT18:BT22,BV18:BV22,BW18:BW22,BZ18:BZ23,CB18:CB23,CC18:CC23,CH18:CH19,CI18:CI19)<41.5,""NO"",""YES"")" +"U18/U$23" +"O32*U32" +"V18/V$23" +"O32*X32" +"X18/X$23" +"O32*AA32" +"Y18/Y$23" +"O32*AD32" +"+AO32*AT32" +"+AO32*AW32" +"+AO32*AZ32" +"+AO32*BC32" +"BS18/BS$24" +"BT18/BT$24" +"BV18/BV$24" +"IF(BW24=0,0,BW18/BW$24)" +"IF(BW24=0,0,BW19/BW$24)" +"IF(BW24=0,0,BW20/BW$24)" +"IF(BW24=0,0,BW21/BW$24)" +"+O36*AD36" +"IF(BW24=0,0,BW22/BW$24)" +"+V38*V39" +"AE18/AE$23" +"O32*AD51" +"AG18/AG$23" +"O32*AG51" +"AO32*BC51" +"AO32*BF51" +"BZ18/BZ$24" +"BN51*BS51" +"CB18/CB$24" +"BN51*BV51" +"IF(CC24=0,0,CC18/CC$24)" +"BN51*BY51" +"IF(CH24=0,0,CH18/CH$24)" +"CC51*CE51" +"IF(CI24=0,0,CI18/CI$24)" +"IF(CC24=0,0,CC19/CC$24)" +"IF(CH24=0,0,CH19/CH$24)" +"IF(CI24=0,0,CI19/CH$24)" +"IF(CC24=0,0,CC20/CC$24)" +"IF(CC24=0,0,CC21/CC$24)" +"+O36*AD55" +"+AO36*BC55" +"IF(CC24=0,0,CC22/CC$24)" +"IF(CC24=0,0,CC23/CC$24)" +"SUM(AE51:AE55)" +"SUM(BT51:BT56)" +"IF(""YES""=AE26,(+V40+Y40+AB40+AE40+AE60+AH60+AJ60),0)" +"IF(MAX(U23,V23,X23,Y23,AE23,AG23)<1,"""",IF(MAX(U23,V23,X23,Y23,AE23,AG23)<100,""*"",""""))" +"CF66+CF64" +"IF(MAX(BS24,BT24,BV24,BW24,BY24,BZ24,CB24,CC24,CH24,CI24)<1,"""",IF(MAX(BS24,BT24,BV24,BW24,BY24,BZ24,CB24,CC24,CH24,CI24)<100,""*"",""""))" +"IF(CC40+CH52+CI52=0,CI66/0.65,IF(CC40=0,CI66/0.8,IF(CH52+CI52=0,CI66/0.85,CI66)))" +"IF(""YES""=CF26,(+BT40+BW40+BZ40+CC40+BT60+BW60+BZ60+CF60+CI60),0)" +"C6/C9" +"C7/C9" +"C8/C9" +"E6/E9" +"E7/E9" +"E8/E9" +"B5+C5+D5+E5" +"(F5/$F$5)*100" +"(L5/$L$5)*100" +"N5+O5" +"(P5/$P$5)*100" +"(T5/$T$5)*100" +"(V5/$V$5)*100" +"SUM(G5+M5+Q5+U5+W5)" +"BE6" +"(Z5/$Z$5)*100" +"SUM(AG6:BD6)" +"BE7" +"Z7+BG7" +"(BH7/980)*100" +"AVERAGE(AG7:AG17)" +"AVERAGE(B7:B17)" +"(B19/$C$5)*100" +"(D19/$D$5)*100" +"(F19/$F$5)*100" +"(G19/$G$5)*100" +"(H19/$H$5)*100" +"(I19/$I$5)*100" +"(J19/$J$5)*100" +"(K19/$K$5)*100" +"(L19/$L$5)*100" +"(M19/$M$5)*100" +"(N19/$N$5)*100" +"(O19/$O$5)*100" +"(P19/$P$5)*100" +"(Q19/$Q$5)*100" +"(R19/$R$5)*100" +"(S19/$S$5)*100" +"(T19/$T$5)*100" +"(U19/$U$5)*100" +"(V19/$V$5)*100" +"(W19/$W$5)*100" +"(X19/$X$5)*100" +"(Y19/$Y$5)*100" +"(Z19/$Z$5)*100" +"(AA19/$AA$5)*100" +"((C35)*0.01)*980" +"D35-E35" +"980-Z5" +"(F35/G35)*100" +"480-Y5" +"F35-J35" +"500-X5" +"F35-M35" +"AVERAGE(A5:A39)" +"AVERAGE(#REF!)" +"H2+I2" +"(B2+C2+D2+E2+F2)*30/100/5+G2*15/100+J2*55/100" +"IF(ROUND(J2,0)>=56,ROUND(MIN(100,K2),0),IF(H2=0,"""",ROUND(J2,0)))" +"I2" +"(B23+C23+D23+E23+F23)*30/100/5+J23*70/100" +"AVERAGE(B2:B23)" +"(SUM(B4:F4)+SUM(G4:M4)+N4)/(COUNT(B4:F4)*100+COUNT(G4:J4)*15+COUNT(K4:M4)*30+COUNT(N4)*150)*100" +"IF(O4<59.4,""F"",IF(O4<69.4,""D"",IF(O4<79.4,""C"",IF(O4<89.4,""B"",""A""))))" +"AVERAGE(B4:B46)" +"STDEV(B4:B46)" +"COUNTIF(B$4:B$46,"">=90"")" +"COUNTIF(N$4:N$46,"">=135"")" +"COUNTIF(B$4:B$46,""<90"")-COUNTIF(B$4:B$46,""<80"")" +"COUNTIF(N$4:N$46,""<135"")-COUNTIF(N$4:N$46,""<120"")" +"COUNTIF(B$4:B$46,""<80"")-COUNTIF(B$4:B$46,""<70"")" +"COUNTIF(N$4:N$46,""<120"")-COUNTIF(N$4:N$46,""<105"")" +"COUNTIF(B$4:B$46,""<70"")-COUNTIF(B$4:B$46,""<60"")" +"COUNTIF(N$4:N$46,""<105"")-COUNTIF(N$4:N$46,""<90"")" +"COUNTIF(B$4:B$46,""<60"")" +"COUNTIF(N$4:N$46,""<90"")" +"E2*H2" +"SUM(B5:AD5)" +"+(AE7/$AH$5)*100" +"47+35" +"A11" +"'Education Activities, p. 7'!D22" +"'Education Activities, p. 7'!D22" +"'Education Activities, p. 7'!D22" +"'Education Activities, p. 7'!D22" +"'Education Activities, p. 7'!D22" +"'Education Activities, p. 7'!D22" +"'Education Activities, p. 7'!D22" +"'Education Activities, p. 7'!D22" +"'Education Activities, p. 8'!D22" +"'Education Activities, p. 8'!D22" +"'Education Activities, p. 8'!D22" +"'Education Activities, p. 8'!D22" +"'Education Activities, p. 8'!D22" +"'Education Activities, p. 8'!D22" +"'Education Activities, p. 8'!D22" +"'Education Activities, p. 8'!D22" +"'Education Activities, p. 8'!D22" +"'Education Activities, p. 8'!D22" +"'Education Activities, p. 8'!D22" +"'Education Activities, p. 8'!D22" +"'Human Needs Activities, p. 9'!D22" +"'Human Needs Activities, p. 9'!D22" +"'Human Needs Activities, p. 9'!D22" +"'Human Needs Activities, p. 9'!D22" +"'Human Needs Activities, p. 9'!D22" +"'Human Needs Activities, p. 9'!D22" +"'Human Needs Activities, p. 9'!D22" +"'Human Needs Activities, p. 9'!D22" +"'Human Needs Activities, p. 9'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Environment Activities, p. 11'!D22" +"'Environment Activities, p. 11'!D22" +"'Environment Activities, p. 11'!D22" +"'Environment Activities, p. 11'!D22" +"'Environment Activities, p. 11'!D22" +"'Environment Activities, p. 11'!D22" +"'Environment Activities, p. 11'!D22" +"'Environment Activities, p. 11'!D22" +"'Environment Activities, p. 11'!D22" +"'Environment Activities, p. 11'!D22" +"'Environment Activities, p. 11'!D22" +"'Environment Activities, p. 11'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 13'!$D22" +"'Environment Activities, p. 13'!#REF!" +"'Environment Activities, p. 13'!$D27" +"'Public Safety, p. 14'!$D22" +"'Public Safety, p. 14'!$D22" +"'Public Safety, p. 14'!$D22" +"'Public Safety, p. 14'!$D22" +"'Public Safety, p. 14'!$D22" +"'Public Safety, p. 14'!$D22" +"'Public Safety, p. 14'!$D22" +"'Public Safety, p. 14'!$D22" +"'Public Safety, p. 14'!$D22" +"'Public Safety, p. 14'!$D22" +"'Public Safety, p. 14'!$D22" +"'Public Safety, p. 14'!$D22" +"'Public Safety, p. 14'!$D22" +"'Public Safety, p. 14'!$D22" +"'Member Development, p. 15'!$D22" +"'Member Development, p. 15'!$D22" +"'Member Development, p. 15'!$D22" +"'Member Development, p. 15'!$D22" +"'Member Development, p. 15'!$D22" +"'Member Development, p. 15'!$D22" +"'Member Development, p. 15'!$D22" +"'Member Development, p. 15'!$D22" +"F4/50" +"G4+(50-F4)*4/7/100" +"G4+(50-F4)*4/7/100" +"(B4+C4+D4+E4)/40" +"(B4+C4+D4+E4)/40*1/10+H4*9/10" +"Calc!$N$74" +"SUM(B31:B37)" +"Setup!B19" +"SUM(F6:O6)" +"INDEX('Lab Scores'!$B$9:$B$92,MATCH($B6,'Lab Scores'!$A$9:$A$91,0))" +"INDEX('Lab Scores'!$AG$9:$AG$92,MATCH($B6,'Lab Scores'!$A$9:$A$91,0))" +"INDEX('Lab Scores'!$AF$9:$AF$92,MATCH($B6,'Lab Scores'!$A$9:$A$91,0))" +"R6/S6" +"HLOOKUP(Q6,Calc!$A$4:$E$9,5,FALSE)*T6-HLOOKUP(Q6,Calc!$A$4:$E$9,6,FALSE)" +"U6*S6" +"INDEX('Lab Scores'!$C$9:$C$92,MATCH($B6,'Lab Scores'!$A$9:$A$91,0))" +"(V6/V$10*Setup!$B$31)+(AC6/AC$10*Setup!$B$32)+(Z6/Z$10*Setup!$B$33)+(AA6/AA$10*Setup!$B$34)+(AB6/AB$10*Setup!$B$35)+(P6/P$10*Setup!$B$36)+(D6/D$10*Setup!$B$37)" +"AD6+(Y6*Setup!B$39+X6*Setup!B$41+W6*Setup!B$40)*($AD$15/3)" +"LOOKUP(AE6,Calc!$A$20:$B$31)" +"IF(C6=""PN"",IF(AE6"""",HLOOKUP(A31,'Set-Up Your Grade Book'!$B$20:$L$21,2),"""")" +"(S31+Q31+O31+M31+K31+I31+G31+E31+C31+A31)/$F$25" +"'Set-Up Your Grade Book'!C5" +"'Set-Up Your Grade Book'!C5" +"'Set-Up Your Grade Book'!C6" +"'Set-Up Your Grade Book'!C6" +"'Set-Up Your Grade Book'!C7" +"'Set-Up Your Grade Book'!C7" +"'Set-Up Your Grade Book'!C8" +"'Set-Up Your Grade Book'!C8" +"'Set-Up Your Grade Book'!C9" +"'Set-Up Your Grade Book'!C9" +"'Set-Up Your Grade Book'!C10" +"'Set-Up Your Grade Book'!C10" +"'Set-Up Your Grade Book'!C11" +"'Set-Up Your Grade Book'!C11" +"'Set-Up Your Grade Book'!C12" +"'Set-Up Your Grade Book'!C12" +"'Set-Up Your Grade Book'!C13" +"'Set-Up Your Grade Book'!C13" +"'Set-Up Your Grade Book'!C14" +"'Set-Up Your Grade Book'!C14" +"'Set-Up Your Grade Book'!F5" +"'Set-Up Your Grade Book'!F5" +"'Set-Up Your Grade Book'!F6" +"'Set-Up Your Grade Book'!F7" +"'Set-Up Your Grade Book'!F8" +"'Set-Up Your Grade Book'!F9" +"'Set-Up Your Grade Book'!F10" +"'Set-Up Your Grade Book'!F11" +"'Set-Up Your Grade Book'!F12" +"'Set-Up Your Grade Book'!F13" +"'Set-Up Your Grade Book'!F14" +"VLOOKUP(D6,'Set-Up Your Grade Book'!$E$33:$F$44,2,1)" +" (E6*'Set-Up Your Grade Book'!$F$5)+(G6*'Set-Up Your Grade Book'!$F$6)+(I6*'Set-Up Your Grade Book'!$F$7)+(K6*'Set-Up Your Grade Book'!$F$8)+(M6*'Set-Up Your Grade Book'!$F$9)+(O6*'Set-Up Your Grade Book'!$F$10)+(Q6*'Set-Up Your Grade Book'!$F$11)+(S6*'Set-Up Your Grade Book'!$F$12)+(U6*'Set-Up Your Grade Book'!$F$13)+(W6*'Set-Up Your Grade Book'!$F$14)" +"IF(X6<>"""",HLOOKUP(X6,'Set-Up Your Grade Book'!$B$20:$L$21,2),"""")" +"SUM(F23:F32)" +"SUM(F40:F54)" +"SUM(F5:F14)" +"SUM(M5:M19)" +"E5" +"E5" +"C6" +"C6" +"C7" +"C7" +"C8" +"C8" +"C9" +"C9" +"C10" +"C10" +"C11" +"C11" +"C12" +"C12" +"C13" +"C13" +"C14" +"C14" +"F5" +"F5" +"F6" +"F7" +"F8" +"F9" +"F10" +"F11" +"F12" +"F13" +"F14" +"SUM(A35:S35)" +"SUM(A35:S35)" +"SUM('Record Grades'!E7:E31)/$F$29" +"IF(A36<>"""",HLOOKUP(A36,'Set-Up Your Grade Book'!$B$25:$L$26,2),"""")" +"(S36+Q36+O36+M36+K36+I36+G36+E36+C36+A36)/$F$30" +"'Set-Up Your Grade Book'!C6" +"'Set-Up Your Grade Book'!C6" +"'Set-Up Your Grade Book'!C7" +"'Set-Up Your Grade Book'!C7" +"'Set-Up Your Grade Book'!C8" +"'Set-Up Your Grade Book'!C8" +"'Set-Up Your Grade Book'!C9" +"'Set-Up Your Grade Book'!C9" +"'Set-Up Your Grade Book'!C10" +"'Set-Up Your Grade Book'!C10" +"'Set-Up Your Grade Book'!C11" +"'Set-Up Your Grade Book'!C11" +"'Set-Up Your Grade Book'!C12" +"'Set-Up Your Grade Book'!C12" +"'Set-Up Your Grade Book'!C13" +"'Set-Up Your Grade Book'!C13" +"'Set-Up Your Grade Book'!C14" +"'Set-Up Your Grade Book'!C14" +"'Set-Up Your Grade Book'!F5" +"'Set-Up Your Grade Book'!F5" +"'Set-Up Your Grade Book'!F6" +"'Set-Up Your Grade Book'!F6" +"'Set-Up Your Grade Book'!F7" +"'Set-Up Your Grade Book'!F8" +"'Set-Up Your Grade Book'!F9" +"'Set-Up Your Grade Book'!F10" +"'Set-Up Your Grade Book'!F11" +"'Set-Up Your Grade Book'!F12" +"'Set-Up Your Grade Book'!F13" +"'Set-Up Your Grade Book'!F14" +"'Record Notebook or Quiz Grades'!U7" +"VLOOKUP(D6,'Set-Up Your Grade Book'!$E$38:$F$49,2,1)" +" (E6*'Set-Up Your Grade Book'!$F$5)+(G6*'Set-Up Your Grade Book'!$F$6)+(I6*'Set-Up Your Grade Book'!$F$7)+(K6*'Set-Up Your Grade Book'!$F$8)+(M6*'Set-Up Your Grade Book'!$F$9)+(O6*'Set-Up Your Grade Book'!$F$10)+(Q6*'Set-Up Your Grade Book'!$F$11)+(S6*'Set-Up Your Grade Book'!$F$12)+(U6*'Set-Up Your Grade Book'!$F$13)+(W6*'Set-Up Your Grade Book'!$F$14)" +"IF(X6<>"""",HLOOKUP(X6,'Set-Up Your Grade Book'!$B$25:$L$26,2),"""")" +"'Set-Up Your Grade Book'!J5" +"'Set-Up Your Grade Book'!J6" +"'Set-Up Your Grade Book'!J7" +"'Set-Up Your Grade Book'!J8" +"'Set-Up Your Grade Book'!J9" +"'Set-Up Your Grade Book'!J10" +"'Set-Up Your Grade Book'!J11" +"'Set-Up Your Grade Book'!J12" +"'Set-Up Your Grade Book'!J13" +"'Set-Up Your Grade Book'!J14" +"'Set-Up Your Grade Book'!J15" +"'Set-Up Your Grade Book'!J16" +"'Set-Up Your Grade Book'!J17" +"'Set-Up Your Grade Book'!J18" +"'Set-Up Your Grade Book'!J19" +"'Set-Up Your Grade Book'!M5" +"'Set-Up Your Grade Book'!M6" +"'Set-Up Your Grade Book'!M7" +"'Set-Up Your Grade Book'!M8" +"'Set-Up Your Grade Book'!M9" +"'Set-Up Your Grade Book'!M10" +"'Set-Up Your Grade Book'!M11" +"'Set-Up Your Grade Book'!M12" +"'Set-Up Your Grade Book'!M13" +"'Set-Up Your Grade Book'!M14" +"'Set-Up Your Grade Book'!M15" +"'Set-Up Your Grade Book'!M16" +"'Set-Up Your Grade Book'!M17" +"'Set-Up Your Grade Book'!M18" +"'Set-Up Your Grade Book'!M19" +"'Set-Up Your Grade Book'!M20" +"SUM(D7:R7)" +"S7/$S$6*4" +"IF(T7<>"""",HLOOKUP(T7,'Set-Up Your Grade Book'!$B$25:$L$26,2),"""")" +"'Record Grades'!B7" +"'Set-Up Your Grade Book'!F5" +"SUM(B14:B16)" +"132/$B$31" +"44/$C$31" +"660/$D$31" +"($B$14*B21)+($B$15*C21)+($B$16*D21)" +"105/$B$31" +"67/$C$31" +"483/$D$31" +"121/$B$31" +"35/$C$31" +"632/$D$31" +"166/$B$31" +"84/$C$31" +"757/$D$31" +"165/$B$31" +"70/$C$31" +"719/$D$31" +"98/$B$31" +"25/$C$31" +"611/$D$31" +"176/$B$31" +"82/$C$31" +"748/$D$31" +"H26^2" +"101/$B$31" +"45/$C$31" +"627/$D$31" +"156/$B$31" +"50/$C$31" +"603/$D$31" +"163/$B$31" +"56/$C$31" +"693/$D$31" +"SUM(B21:B30)/10" +"AVERAGE(B21:B30)" +"B48/C48" +"D6+E6+F6" +"G6/H6" +"A6+1" +"N6/7" +"L6/3" +"D6+E6+F6+G6+H6+I6+J6+K6" +"A6+1" +"N10/8" +"((D6*5)+(E6*10)+(F6*10)+(G6*25)+(H6*15)+(I6*10)+(J6*25))/100" +"A6+1" +"SUM(D6:D46)/41" +"SUM(H6:H46)/40" +"(L5+L$85)*3.33333" +"(L44+L$85)*3.333333" +"SUM(L4:L40)+SUM(L44:L79)" +"COUNT(L4:L40)+COUNT(L44:L79)" +"L81/L82" +"L84-L83" +"(L4+L$81)*3.333333" +"SUM(L4:L37)+SUM(L41:L75)" +"COUNT(L4:L37)+COUNT(L41:L75)" +"L77/L78" +"L80-L79" +"(L4+L$84)*3.3333333" +"(L41+L$84)*3.333333" +"SUM(L4:L37) + SUM(L41:L77)" +"COUNT(L4:L37) + COUNT(L41:L77)" +"L79/L80" +"L83-L82" +"(L82+L84)*3.3333333" +"SUM(C6:I6)" +"(J6-K6)/5" +"N6+P6+R6+T6+U6+V6" +"(W6-X6)/3" +"Y6*0.75+L6*0.25" +"C5*3.33+C$40" +"22+1" +"(E5*3.333)+E$40" +"(G5*3.33)+G$40" +"D5+F5+H5" +"+MIN(D5,F5,H5)" +"(I5-J5)/2" +"SUM(M5:S5)" +"(T5-U5)/5" +"B5*B$2+K5*K$2+L5*L$2+V5*V$2+W5*W$2" +"A5+1" +"20+3" +"15+4" +"18+3" +"23+2" +"21+1" +"26+1" +"20+2" +"84+4" +"B16*B$2+K16*K$2+L16*L$2+V16*V$2+W16*W$2+5" +"19+1" +"18+2" +"24+2" +"18+1" +"23+1" +"25+1" +"24+1" +"SUM(C5:C33)" +"COUNT(C5:C33)" +"C36/C37" +"C38*3.33+1" +"E38*3.33" +"L100" +"IF(ISNUMBER(K100/D100),(K100/D100),IF(ISERROR(K100/D100),"" "",""""))" +"IF(C2=""A"",""4"", IF(C2=""B"",""3"", IF(C2=""C"",""2"", IF(C2=""D"",""1"", IF(C2=""F"",""0"", IF(C2=FALSE,"" ""))))))" +"IF(ISNUMBER(M2),M2,IF(ISERROR(M2),"" "",""""))" +"IF(C2=""A"",D2, IF(C2=""B"",D2, IF(C2=""C"",D2, IF(C2=""D"",D2, IF(C2=""F"",""0"", IF(C2=FALSE,"" ""))))))" +"J2*D2" +"SUM(D2:D99)" +"SUM(L1:L99)" +"L100" +"IF(ISNUMBER(K100/D100),(K100/D100),IF(ISERROR(K100/D100),"" "",""""))" +"IF(C2=""A"",""4"", IF(C2=""B"",""3"", IF(C2=""C"",""2"", IF(C2=""D"",""1"", IF(C2=""F"",""0"", IF(C2=FALSE,"" ""))))))" +"IF(ISNUMBER(M2),M2,IF(ISERROR(M2),"" "",""""))" +"IF(C2=""A"",D2, IF(C2=""B"",D2, IF(C2=""C"",D2, IF(C2=""D"",D2, IF(C2=""F"",""0"", IF(C2=FALSE,"" ""))))))" +"J2*D2" +"SUM(D2:D99)" +"SUM(L1:L99)" +"L100" +"IF(ISNUMBER(K100/D100),(K100/D100),IF(ISERROR(K100/D100),"" "",""""))" +"IF(C2=""A"",""4"", IF(C2=""B"",""3"", IF(C2=""C"",""2"", IF(C2=""D"",""1"", IF(C2=""F"",""0"", IF(C2=FALSE,"" ""))))))" +"IF(ISNUMBER(M2),M2,IF(ISERROR(M2),"" "",""""))" +"IF(C2=""A"",D2, IF(C2=""B"",D2, IF(C2=""C"",D2, IF(C2=""D"",D2, IF(C2=""F"",""0"", IF(C2=FALSE,"" ""))))))" +"J2*D2" +"IF(C22=""A"",""4"", IF(C22=""B"",""3"", IF(C22=""C"",""2"", IF(C22=""D"",""1"", IF(C22=""F"",""0"", IF(C22=FALSE,"" ""))))))" +"IF(C22=""A"",D22, IF(C22=""B"",D22, IF(C22=""C"",D22, IF(C22=""D"",D22, IF(C22=""F"",""0"", IF(C22=FALSE,"" ""))))))" +"J23*D22" +"SUM(D2:D99)" +"SUM(L1:L99)" +"L100" +"IF(ISNUMBER(K100/D100),(K100/D100),IF(ISERROR(K100/D100),"" "",""""))" +"IF(C2=""A"",""4"", IF(C2=""B"",""3"", IF(C2=""C"",""2"", IF(C2=""D"",""1"", IF(C2=""F"",""0"", IF(C2=FALSE,"" ""))))))" +"IF(ISNUMBER(M2),M2,IF(ISERROR(M2),"" "",""""))" +"IF(C2=""A"",D2, IF(C2=""B"",D2, IF(C2=""C"",D2, IF(C2=""D"",D2, IF(C2=""F"",""0"", IF(C2=FALSE,"" ""))))))" +"J2*D2" +"SUM(D2:D99)" +"SUM(L1:L99)" +"SUM(B4:I4)" +"J4/$J$27*100" +"SUM(L4:AD4)" +"AE4/$AE$27*100" +"AN4*100/60" +"IF(AH4>0,(AG4+AH4)/($AG$27+$AH$27)*100,AG4/$AG$27*100)" +"AF4*0.2+K4*0.15+IF(AI4>0,AI4*0.4,40)+IF(AJ4>0,AJ4/$AJ$27*25,AI4*0.25)" +"VLOOKUP(AK4,$AO$5:$AP$15,2)" +"AO8-4" +"SUM(B27:I27)-30" +"AVERAGEA(B4:B25)" +"STDEVPA(B4:B25)" +"MAX(B4:B25)" +"SUM(E4:F4)" +"SUM(R4:AX4)" +"AVERAGE(B5:C5)" +"G5/100*100" +"LOOKUP(H5,$E$58:$E$197,$F$58:$F$197)" +"(SUM(J5:O5)-(MIN(J5:O5)))/(COUNT(J5:O5)-1)" +"AY5/$AY$4*100" +"(D5*0.3)+(I5*0.15)+(Q5*0.1)+(BB5*0.15)+(BC5*0.2)+(BA5*0.1)" +"A5" +"G6/$G$4*100" +"AVERAGE(J43:O43)" +"(D43*0.55)+(I43*0.175)+(#REF!*0.175)+(BA43*0.1)" +"#REF!/#REF!*100" +"E59+1" +"F119+0.1" +"SUM(D2:D12)" +"SUM(D16:D21)" +"SUM(D2:D155)" +"SUM(C2:C16)" +"IF(E7>=90,""A"", IF(E7>=80, ""B"", IF(E7 >= 70,""C"", IF(E7>=60,""D"",""F""))))" +"0.45*I7+0.3*J7+0.25*H7" +"AVERAGE(L7:O7)" +"10*AVERAGE(R7:AP7)" +"AVERAGE(E7:E8)" +"AVERAGE(N6:N8)" +"(SUM(B2:L2)-MIN(B2:L2))" +"(SUM(M2:S2)-MIN(M2:S2))*100/60" +"Y2/35*100" +"T2*15/30+U2*20/30+V2*20/30+W2*8/100+X2*7/100+Y2*30/35" +"(F3+G3)*60/200" +"(M107+N107)*40/14" +"J3+K3" +"(M152+N152)*40/20" +"AVERAGE(F107:L107)" +"SUM(F152:L152)/7" +"COUNT(D10:EJ10)/$C$43" +"SUM(D43:EJ43)" +"IF(SUM(D10:D42)>0,1,"""")" +"SUM(C5:AB5)" +"T2+S2+R2+O2+C2" +"Attendance!AC4" +"(C4*$C$2)+(O4*$O$2)+(R4*$R$2)+(S4*$S$2)+(T4*$T$2)+U4" +"IF(V4>='Grading Standards'!$B$7,""A"",IF(V4>='Grading Standards'!$B$8,""A-"",IF(V4>='Grading Standards'!$B$9,""B+"",IF(V4>='Grading Standards'!$B$10,""B"",IF(V4>='Grading Standards'!$B$11,""B-"",""other"")))))" +"IF(V4>='Grading Standards'!$B$11,""other"",IF(V4>='Grading Standards'!$B$12,""C+"",IF(V4>='Grading Standards'!$B$13,""C"",IF(V4>='Grading Standards'!$B$14,""C-"",IF(V4>='Grading Standards'!$B$15,""D"",IF(V4>='Grading Standards'!$B$16,""F"",""other""))))))" +"((M5+L5+K5+J5+I5+H5+G5+F5+E5+D5)-N5)/9" +"P5+Q5" +"LARGE(D6:M6,10)" +"AVERAGE(R5:R43)" +"(B8/48)*15" +"(D8/34)*30" +"(F8/62)*15" +"(H8/41)*30" +"(J8/52)*15" +"(L8/51)*30" +"(P8/39)*30" +"(R8/66)*15" +"(T8/56)*30" +"(V8/59)*15" +"(X8/64)*30" +"(Z8/33)*15" +"SUM(C8+E8+G8+I8+K8+M8+O8+Q8+S8+U8+W8+Y8+AA8+AC8)" +"AZ9" +"AD8+AE8" +"(AF8/$AF$8)*100" +"SUM(AP9:AY9)" +"AZ10" +"AVERAGE(B10:B25)" +"(B27/$B$8)*100" +"(C27/$C$8)*100" +"(D27/$D$8)*100" +"(E27/$E$8)*100" +"(AD27/$AD$8)*100" +"(AE27/$AE$8)*100" +"(AF27/$AF$8)*100" +"(AG27/$AG$8)*100" +"(AP27/AP9)*100" +"((C43)*0.01)*515" +"D43-E43" +"525-AF8" +"(F43/G43)*100" +"210-AZ9" +"(F43-J43)" +"315-AD8" +"F43-M43" +"AVERAGE(A5:A39)" +"AVERAGE(#REF!)" +"AVERAGE(B5:E5)" +"AVERAGE(B5:B16)" +"D4+E4" +"MAX(B4:B238)" +"MIN(B4:B238)" +"AVERAGE(B4:B238)" +"STDEV(B4:B238)" +"(SUM(B4:B11)+SUM(E4:E11))/COUNT(B4:B11)*0.5+SUM(C4:C11)/COUNT(C4:C11)*0.25+SUM(D4:D11)/COUNT(D4:D11)*0.25" +"IF(E13<70,IF(E13<60,""Failing!"",""Danger""),"""")" +"AVERAGE(C4:C32)" +"MEDIAN(C4:C32)" +"STDEV(C4:C32)" +"AVERAGE(D2:D22)" +"AVERAGE(E2:E24)" +"STDEV(D2:D22)" +"STDEV(E2:E24)" +"MEDIAN(D2:D22)" +"MEDIAN(E2:E24)" +"AVERAGE(B5:B15)" +"AVERAGE(B18:B29)" +"AVERAGE(B31:B39)" +"AVERAGE(B42:B51)" +"AVERAGE(B149:B153)" +"AVERAGE(B156:B158)" +"AVERAGE(B187:B199)" +"AVERAGE(B261:B268)" +"AVERAGE(B271:B276)" +"AVERAGE(B357:B360)" +"AVERAGE(B396:B397)" +"AVERAGE(B406:B407)" +"AVERAGE(B451:B451)" +"AVERAGE(B5:B14)" +"AVERAGE(B17:B27)" +"AVERAGE(B30:B37)" +"AVERAGE(B39:B44)" +"AVERAGE(B55:B61)" +"AVERAGE(B75:B83)" +"AVERAGE(B104:B108)" +"AVERAGE(B123:B126)" +"AVERAGE(B197:B208)" +"AVERAGE(B354:B356)" +"AVERAGE(B369:B370)" +"ROUND((100*SUM(P10:R10)/SUM($P$8:$R$8))+(S10/25)*2.5,0)" +"MIN(ROUND(100*SUM($W10:$BB10)/(SUM($W$8:$BB$8)),0),100)" +"ROUND(100*SUM(U10)/SUM($U$8),0)" +"ROUND((G10*$G$2+I10*$I$2)*(10/7.5),0)" +"IF(K10>=$G$4,""A"",IF(AND(K10>=$H$4,K10<$G$4), ""B"",IF(AND(K10>=$I$4,K10<$H$4),""C"",IF(AND(K10>=$J$4,K10<$I$4),""D"", IF(K10<$J$4, ""E"")))))" +"ROUND((G10*$G$2+I10*$I$2+J10*$J$2),0)" +"RIGHT(B45,4)" +"COUNT(D10:D47)" +"AVERAGE(P10:P44)" +"AVERAGE(Q10:Q47)" +"MEDIAN(P10:P44)" +"MEDIAN(Q10:Q47)" +"SUM(P10:P44)" +"SUM(Q10:Q47)" +"COUNT(P10:P44)" +"COUNT(Q10:Q47)" +"FREQUENCY(P10:P47,P59:P60)" +"FREQUENCY(P10:P47,P60:P61)" +"FREQUENCY(P10:P47,P61:P62)" +"FREQUENCY(P10:P47,P62:P63)" +"FREQUENCY(P10:P47,P63:P64)" +"1*P$8" +"0.899*P$8" +"0.799*P$8" +"0.699*P$8" +"0.599*P$8" +"F4/$F$24*100" +"H4/$H$24*100" +"J4/$J$24*100" +"L4/$L$24*100" +"R4/$R$24*100" +"T4/$T$24*100" +"P5/$P$24*100" +"N8/$N$24*100" +"SUM(F4:F23)" +"SUM(F25:F31)" +"SUM(F4:F32) - (F24 + F32)" +"SUM(F33:F34)" +"F39/$F$59*100" +"H39/$H$59*100" +"J39/$J$59*100" +"L39/$L$59*100" +"N39/$N$59*100" +"P39/$P$59*100" +"R39/$R$59*100" +"T39/$T$59*100" +"Grades!AB4" +"FREQUENCY(B3:B9,C3:C5)" +"FREQUENCY(A3:A21,E3:E15)" +"SUM(B4:Z4)" +"SUM(B6:AA6)" +"SUM(100-(E6+G6+I6+K6+M6))" +"Q26+Q22+Q18+Q14+Q10+Q6" +"Q27+Q23+Q19+Q11+Q7" +"SUM(F9,H9)" +"SUM(B9:B13)" +"SUM(B15:B17)" +"SUM(B14,B18)" +"SUM(H18,H14)" +"SUM(D42:D43)" +"SUM(D47,D44)" +"SUM(F44,F47)" +"'[1]97 Evals'!B11/'[1]97 Evals'!$G11" +"'[1]97 Evals'!B65/'[1]97 Evals'!$H$65" +"'[1]97 Evals'!B66/'[1]97 Evals'!$G66" +"'[1]97 Evals'!B105/'[1]97 Evals'!$G114" +"'[1]97 Evals'!B106/'[1]97 Evals'!$G114" +"'[1]97 Evals'!B107/'[1]97 Evals'!$G114" +"'[1]97 Evals'!B108/'[1]97 Evals'!$G114" +"'[1]97 Evals'!B109/'[1]97 Evals'!$G114" +"'[1]97 Evals'!B110/'[1]97 Evals'!$G114" +"'[1]97 Evals'!B111/'[1]97 Evals'!$G114" +"'[1]97 Evals'!B112/'[1]97 Evals'!$G114" +"'[1]97 Evals'!B113/'[1]97 Evals'!$G114" +"SUM(B7:B21)" +"183629+79+838" +"SUM(C7:C21)" +"SUM(C7:F7)+11" +"142+253+189+108" +"SUM(C8:F8)+297" +"2418+2630+2692+1345" +"SUM(C9:F9)+289" +"2533+2692+2850+1321" +"SUM(C10:F10)+243" +"2631+2766+2926+1321" +"SUM(C11:F11)+242" +"2627+2555+2820+1315" +"SUM(C12:F12)+273" +"2428+2559+2917+1283" +"SUM(C13:F13)+251" +"2534+2479+2779+1307" +"SUM(C14:F14)+198" +"2458+2408+2885+1299" +"SUM(C15:F15)+160" +"2270+2239+2485+1097" +"SUM(C16:F16)+172" +"2085+2062+2422+1146" +"SUM(C17:F17)+233" +"2534+2300+2865+1310" +"SUM(C18:F18)+181" +"2124+2008+2247+1129" +"SUM(C19:F19)+154" +"1929+1970+1951+1104" +"SUM(C20:F20)+122" +"1791+1714+1519+988" +"SUM(C21:F21)+130+37+47+10+41+74" +"2915+3367+4314+2303" +"LEN(A7)" +"' High School Courses'!$A$1" +"' High School Courses'!$G$1" +"LEN(A5)" +"' High School Courses'!$A$1" +"' High School Courses'!$G$1" +"LEN(A5)" +"' High School Courses'!$A$1" +"' High School Courses'!$G$1" +"LEN(A4)" +"' High School Courses'!$A$1" +"' High School Courses'!$G$1" +"LEN(A5)" +"SUM(F10:F13)" +"SUM(H10:J13)" +"SUM(H10:J13)" +"SUM(H10:J13)" +"SUM(H9:I9)" +"IF(J9>0,O9/J9,"""")" +"SUM(F9:F27)" +"SUM(J34:J37)" +"F5*G5" +"SUM(H5:H10)" +"D16-D17" +"IF(D19>0,D18/D19,"""")" +"IF(D19>0,PRODUCT(D20,1.25),"""")" +"SUM(G18:G29)" +"H16-H30" +"SUM(C23:C33)" +"D18-D34" +"SUM(D3:D7)" +"SUM(E3:E6)" +"SUM(B3:B14)" +"SUM(C5:C32)" +"SUM(F5:F33)" +"C33 + F34" +"SUM(C28:C40)" +"SUM(D4:D34)" +"SUM(D11:I11)" +"SUM(D11:D37)" +"SUM(J38:J39)" +"SUM(K14:K34)" +"SUM(D11:I11)" +"SUM(D11:D34)" +"SUM(J35:J36)" +"SUM(K14:K34)" +"SUM(D11:I11)" +"SUM(D11:D34)" +"SUM(J35:J36)" +"SUM(K14:K34)" +"SUM(D11:I11)" +"SUM(D11:D34)" +"SUM(J35:J36)" +"SUM(K14:K34)" +"SUM(C8:C20)" +"SUM(C15:C17)" +"SUM(C48:C60)" +"SUM(C18+C61)" +"SUM(C18+C61+C89)" +"C13/D13" +"$F13/C13" +"SUM(C13:C30)/SUM(D13:D30)" +"AVERAGE(G13:G30)" +"C14/D14" +"$G14/C14" +"D14/C14" +"$F14/C14" +"D24/D24" +"SUM(C14:C31)/SUM(D14:D31)" +"AVERAGE(G14:G31)" +"C14/D14" +"$G14/C14" +#"SUM([2]Section3A:formulas!B11)" +"SUM(B11:F11)" +"+B11/$G11" +#"SUM([2]Section3A:formulas!B36)" +"SUM(#REF!)" +"+B35/$G36" +"SUM(B35:F35)" +"+C58/$H58" +"+B82/233" +"+B83/248" +"+B87/$G89" +#"SUM([1]Section2a:Section14g!G161)" +#"SUM([1]Section2a:Section14g!B175)" +"COUNTIF(C$8:C$55,$H5)" +"COUNTIF(F$8:F$55,$H5)" +"SUM(I5:J5)" +"VLOOKUP($B$3,Spring2004!$S$25:'Spring2004'!T337,2,FALSE)" +"Spring2004!T337" +"VLOOKUP(B6,Spring2004!$S$1:'Spring2004'!$T$9, 2)" +"VLOOKUP($B$3,Spring2004!$S$25:'Spring2004'!AH337,5,FALSE)" +"VLOOKUP($B$3,Spring2004!$S$25:'Spring2004'!AH337,6,FALSE)" +"VLOOKUP($B$3,Spring2004!$S$25:'Spring2004'!AH337,7,FALSE)" +"Spring2004!W337" +"VLOOKUP($B$3,Spring2004!$S$25:'Spring2004'!AH337,9,FALSE)" +"VLOOKUP($B$3,Spring2004!$S$25:'Spring2004'!AH337,10,FALSE)" +"VLOOKUP($B$3,Spring2004!$S$25:'Spring2004'!AH337,11,FALSE)" +"Spring2004!AA337" +"VLOOKUP($B$3,Spring2004!$S$25:'Spring2004'!AH337,13,FALSE)" +"VLOOKUP($B$3,Spring2004!$S$25:'Spring2004'!AH337,14,FALSE)" +"VLOOKUP($B$3,Spring2004!$S$25:'Spring2004'!AH337,12,FALSE)" +"Spring2004!AD337" +"VLOOKUP($B$3,Spring2004!$S$25:'Spring2004'!AH337,13,FALSE)" +"Spring2004!AG337" +"VLOOKUP($B$3,Spring2004!$S$25:'Spring2004'!AH337,14,FALSE)" +"Spring2004!AH337" +"VLOOKUP($B$3,Spring2004!$S$25:'Spring2004'!AH337,3,FALSE)" +"Spring2004!U337" +"0.58*AD3" +"0.68*AD3" +"0.76*AD3" +"0.8*AD3" +"0.82*AD3" +"0.86*AD3" +"0.9*AD3" +"0.93*AD3" +" SUM(U25, Y25, AC25, AF25, AG25, AH25)" +"SUM(A25:R25)" +"(V25+2.5)*6000" +"W25+X25" +"(Z25+2)*6000" +"SUM(AA25:AB25)" +"(V65+3.5)*6000" +"AVERAGE(A25:A336)" +"SUM(U337, Y337, AC337)" +"SUM(Q2:R2)" +"SUM(T2,X2,AB2)" +"SUM(B2:P2)" +"SUM(AG2,AH2)" +"AI2/1000" +"AVERAGE(Q27:Q50)" +"SUM(D31:D38)" +"SUM(D43:D45)" +"D39+H39+M44+D46+H46+D58+H58+M63+D65+H65+D82+H82+M87+D89+H89+D101+H101+M106+D108+D126+H126+M131+D133+H133" +"D39+H39+M44+D46+H46+D58+H58+M63+D65+H65+D82+H82+M87+D89+H89+D101+H101+M106+D108+D126+H126+M131+D133+H133" +"SUM(D9:D16)" +"C4" +"C4" +"100*F4/94" +"AVERAGE(C4:D57)" +"E9-B9" +"E9-D9" +"RANK(F9,F$9:F$42,0)" +"F9-C9" +"F9-E9" +"RANK(H9,H$9:H$42,0)" +"F9-C9" +"F9-E9" +"E9-B9" +"E9-D9" +"RANK(F9,F$9:F$42,1)" +"F9-C9" +"F9-E9" +"RANK(H9,H$9:H$42,1)" +"F9-C9" +"F9-E9" +"H3+2" +"K3+3" +"(D10/C10)*100" +"(F10/C10)*100" +"(H10/C10)*100" +"(J10/C10)*100" +"(L10/C10)*100" +"(C11/B11)*100" +"(E11/B11)*100" +"(G11/B11)*100" +"(I11/B11)*100" +"(K11/B11)*100" +"SUM(B4:B5)" +"SUM(B7:B12)" +"+B16+B15+B14+B13+B6" +"+(B21+B22)/B20" +"45784.6+22432.2+12929.4+5593" +"18143.36+4850.84" +"SUM(B3:J3)" +"18319.4+5712.1" +"55642.8+10010+25444.8+16754.4" +"24048.2+1657.1" +"+'[1]1999-2000'!$AA$92" +"+'[1]1999-2000'!$AF$92" +"+#REF!" +"23494.8+38303+7650+42659.5" +"23871.876+37974.01+6976.06+44143.25" +"SUM(B12:J12)-220.289" +"24480.393+12604.32+24902.7+7129.96+44675.75" +"546139.446-500445.54-6" +"SUM(C6:F6)" +"C6+H6" +"AE6+W6" +"SUM(AI6:AI14)" +"SUM(AI36:AI43)" +"SUM(AI45:AI51)" +"44762024+2009667" +"6179061+352427" +"53720988+807225" +"6478500+101700" +"36494065+3034096" +"3332810+1360963" +"38795986+1217827" +"4295068+692239" +"AI15+AI25+AI35+AI44+AI52+AI62+AI72+AI82+AI92+AI102+AI112+AI122+AI132" +"B3+C3+D3" +"E3/$E$33" +"J3/$J$33" +"O3/$O$33" +"B3+C3+D3+G3+H3+I3+L3+M3+N3+Q3" +"R3/$R$33" +"SUM(T3:W3)" +"X3/$X$33" +"Z3/$Z$33" +"AB3/$AB$33" +"AD3/$AD$33" +"Z3+AB3+AD3" +"AF3/$AF$33" +"R3+X3+AF3" +"AI3/$AI$33" +"SUM(Z33:AD33)" +"AVERAGE(B3:B32)" +"MEDIAN(B3:B32)" +"B4" +"ROUND(D4/18*20,1)" +"ROUND(SUM(B6:E6)/4,1)" +"LARGE($B9:$I9,COLUMN()-1)" +"ROUND(SUM(B11:F11)/5,1)" +"ROUND(SUM(B11:F11)*0.4,1)" +"LARGE($B16:$F16,COLUMN()-1)" +"ROUND(SUM(B18:F18)/5,1)" +"ROUND(SUM(B23:C23)/2,1)" +"B23+C23" +"VLOOKUP(D27,$G$28:$H$39,2)" +"D13+D20+D25" +"SUM(C3:N3)" +"0.75*(0.7*X3 + 0.3*Q3) + P3" +"IF(R3>=95,""A"",IF(R3>=90,""A-"",IF(R3>=85,""B+"",IF(R3>=80,""B"",IF(R3>=75,""B-"",IF(R3>=70,""C+"",IF(R3>=65,""C"",""??"")))))))" +"O3 - SMALL(C3:N3,1) - SMALL(C3:N3,2)" +"SUM(I5:J5)" +"K5/$K$10" +"SUM(I5:I9)" +"AVERAGE(A2:A34)" +"STDEVP(A2:A33)" +"SUM(B2:P2)" +"Q2/$Q$36" +"Q9/($Q$36-10)" +"Q12/($Q$36-30-50-100)" +"Q26/($Q$36-50)" +"AVERAGE(B2:B34)" +"SUM(B2:P2)" +"$Q$22-10" +"Q2/R2" +"$Q$22" +"$Q$22-50" +"AVERAGE(B3:B20)" +"(F10/$F$9)*100" +"(B11/$B$10)*100" +"(B19/$B$18)*100" +"(F22/$F$21)*100" +"(F31/$F$30)*100" +"(B32/$B$31)*100" +"(F42/$F$42)*100" +"(B43/$B$42)*100" +"(B47/$B$46)*100" +"(B52/$B$51)*100" +"(B55/$B$54)*100" +"(B61/$B$60)*100" +"(B65/$B$64)*100" +"(B9/$B$9)*100" +"(F9/$F$9)*100" +"(B18/$B$18)*100" +"(B23/$B$23)*100" +"(B27/$B$27)*100" +"(F33/$F$33)*100" +"(B37/$B$37)*100" +"(B8/$B$8)*100" +"(F9/$F$9)*100" +"(F14/$F$14)*100" +"(B42/$B$42)*100" +"(F51/F$51)*100" +"J2+6" +"AVERAGE(B5:B21)" +"AVERAGE(B5:B22)" +"VLOOKUP(O4,$D$9:$E$20,2)" +"VLOOKUP(C4,$C$9:$E$20,3)" +"VLOOKUP(C4,$C$9:$F$20,4)" +"VLOOKUP($I4,$G$9:$H$20,2)" +"VLOOKUP($K4,$G$9:$H$20,2)" +"(Z4*0.1)+(E4*0.25)+(H4*0.3)+(J4*0.15)+(L4*0.2)" +"M4+N4" +"SUM(P4:W4)*100/80" +"VLOOKUP($B$3,Spring2004!$T$25:'Spring2004'!AI402,2,FALSE)" +"Spring2004!U402" +"VLOOKUP(B6,Spring2004!$T$1:'Spring2004'!$U$9, 2)" +"VLOOKUP($B$3,Spring2004!$T$25:'Spring2004'!AI402,5,FALSE)" +"VLOOKUP($B$3,Spring2004!$T$25:'Spring2004'!AI402,6,FALSE)" +"VLOOKUP($B$3,Spring2004!$T$25:'Spring2004'!AI402,7,FALSE)" +"Spring2004!X402" +"VLOOKUP($B$3,Spring2004!$T$25:'Spring2004'!AI402,9,FALSE)" +"VLOOKUP($B$3,Spring2004!$T$25:'Spring2004'!AI402,10,FALSE)" +"VLOOKUP($B$3,Spring2004!$T$25:'Spring2004'!AI402,11,FALSE)" +"Spring2004!AB402" +"VLOOKUP($B$3,Spring2004!$T$25:'Spring2004'!AI402,15,FALSE)" +"VLOOKUP($B$3,Spring2004!$T$25:'Spring2004'!AI402,14,FALSE)" +"VLOOKUP($B$3,Spring2004!$T$25:'Spring2004'!AI402,12,FALSE)" +"Spring2004!AE402" +"VLOOKUP($B$3,Spring2004!$T$25:'Spring2004'!AI402,13,FALSE)" +"Spring2004!AH402" +"VLOOKUP($B$3,Spring2004!$T$25:'Spring2004'!AI402,14,FALSE)" +"Spring2004!AI402" +"VLOOKUP($B$3,Spring2004!$T$25:'Spring2004'!AI402,3,FALSE)" +"Spring2004!V402" +"0.58*AE3" +"0.68*AE3" +"0.76*AE3" +"0.8*AE3" +"0.82*AE3" +"0.86*AE3" +"0.9*AE3" +"0.93*AE3" +" SUM(V25, Z25, AD25, AG25, AH25, AI25)" +"SUM(A25:S25)" +"AA25+18000" +"SUM(AB25:AC25)" +"(AB25+18000)" +"W26+3*6000" +"AVERAGE(A25:A401)" +"SUM(V402, Z402, AD402)" +"VLOOKUP(N3,$G$7:$H$18,2,TRUE())" +"VLOOKUP($C3,$J$7:$K$19,2,TRUE())" +"VLOOKUP($E3,$J$7:$K$19,2,TRUE())" +"VLOOKUP($G3,$J$7:$K$19,2,TRUE())" +"VLOOKUP($I3,$J$7:$K$19,2,TRUE())" +"VLOOKUP($K3,$J$7:$K$19,2,TRUE())" +"(D3*0.15+F3*0.15+H3*0.15+J3*0.2+L3*0.2+Z3*0.15)+M3" +"SUM(O3:W3)/90*100" +"VLOOKUP(X3,$F$7:$H$18,3,TRUE())" +"VLOOKUP($X3,$F$7:$I$18,4,TRUE())" +"SUM(O4:W4)" +"MONTH(A11)" +"DAY(A11)" +"A11+2" +"B11+1" +"A12+3" +"SUM(B3:M3)" +"N3/$N$3" +"SUM(P3:AL3)" +"AM3-MIN(P3:AL3)-SMALL(P3:AL3,2)-SMALL(P3:AL3,3)-SMALL(P3:AL3,4)-SMALL(P3:AL3,5)" +"AN3/AN$3" +"AP3+AQ3+AR3" +"(AV3+AW3+AX3)/100" +"0.5*(AZ3+BA3)/100" +"( 0.16 * (O3 + AO3) + 0.18 * (AT3+AU3)+0.14*BB3 +0.22*AY3) -0.04*MIN(O3,AO3,AT3,AU3,BB3,AY3)/ 1" +"IF(BC4>=0.915,""A"",IF(BC4>=0.895,""A-"",IF(BC4>=0.875,""B+"",IF(BC4>0.815,""B"",IF(BC4>=0.795,""B-"",IF(BC4>=0.775,""C+"",IF(BC4>0.715,""C"",IF(BC4>=0.695,""C-"",""D""))))))))" +"SUM(B4:O4)" +"P4/$P$4" +"SUM(R4:AO4)" +"AP4-MIN(R4:AO4)-SMALL(R4:AO4,2)-SMALL(R4:AO4,3)-SMALL(R4:AO4,4)-SMALL(R4:AO4,5)" +"AQ4/AQ$4" +"100*AR4" +"AV4+AW4+AX4" +"0.005*(AZ4+BA4)" +"0.17*(Q4+AR4+AT4+AU4) + 0.15*BB4 +0.22*AY4-0.05*MIN(Q4,AR4,AT4,AU4,BB4,AY4)" +"IF(BC5>=0.92,""A"",IF(BC5>=0.9,""A-"",IF(BC5>=0.87,""B+"",IF(BC5>0.8,""B"",IF(BC5>=0.75,""B-"",IF(BC5>=0.7,""C+"",IF(BC5>0.6,""C"",IF(BC5>=0.5,""C-"",""D""))))))))" +"-7.068+1.01*0-0.55*3+0.87*10" +"6.786+0.629*8-0.336*5-0.42*8+0.628-0.2041-0.21*10" +"C52/B52" +"SUM(B11:B143)" +"SUM(F11:F142)" +"AVERAGE(B5:B72)" +"AVERAGE(C7:I7)" +"HLOOKUP(J7,$C$36:$AH$37,2,TRUE)" +"AVERAGE(M7:S7)" +"AVERAGE((W7*0.75)+(X7*0.25))" +"HLOOKUP(Y7,$N$31:$R$32,2,TRUE)" +"Y7" +"J7" +"X7" +"J7" +"X7" +"AVERAGE(C7:I7)" +"HLOOKUP(J7,$C$37:$AH$38,2,TRUE)" +"AVERAGE(M7:S7)" +"AVERAGE((W7*0.75)+(X7*0.25))" +"HLOOKUP(Y7,$N$32:$R$33,2,TRUE)" +"Y7" +"J7" +"X7" +"J7" +"X7" +"AVERAGE(C7:I7)" +"HLOOKUP(J7,$C$48:$AH$49,2,TRUE)" +"AVERAGE(M7:S7)" +"AVERAGE((W7*0.25)+(X7*0.75))" +"HLOOKUP(Y7,$N$43:$R$44,2,TRUE)" +"Y7" +"J7" +"X7" +"J7" +"X7" +"AVERAGE(C7:I7)" +"HLOOKUP(J7,$C$45:$AH$46,2,TRUE)" +"AVERAGE(M7:S7)" +"AVERAGE((W7*0.25)+(X7*0.75))" +"HLOOKUP(Y7,$N$40:$R$41,2,TRUE)" +"Y7" +"J7" +"X7" +"J7" +"X7" +"'MP1'!Y7" +"'MP2'!Y7" +"'MP3'!Y7" +"'MP4'!Y7" +"AVERAGE(C7:F7)" +"SUM(B9:B29)" +"SUM(D9:D30)" +"SUM(B8:B29)" +"SUM(B8:B29)" +"SUM(B44:B63)" +"SUM(N44:N64)" +"SUM('University Total'!B8:L8)" +"SUM('University Total'!B43:L43)" +"SUM(A1:B1)" +"+C1/+C24" +"+C2/+C24" +"+C3/+C24" +"+C4/+C24" +"+C5/+C24" +"+C6/+C24" +"+C7/+C24" +"+C8/+C24" +"+C9/+C24" +"+C10/+C24" +"+C11/+C24" +"+C12/+C24" +"+C13/+C24" +"+C14/+C24" +"+C15/+C24" +"+C16/+C24" +"+C17/+C24" +"+C18/+C24" +"+C19/+C24" +"+C20/+C24" +"+C21/+C24" +"+C22/+C24" +"SUM(A1:A23)" +"SUM(F8,H8)" +"SUM(B8:B12)" +"SUM(B14:B16)" +"SUM(B13,B17)" +"SUM(H17,H13)" +"SUM(C38:C39)" +"SUM(C43,C40)" +"SUM(E40,E43)" +"+(SUM(C4,E4,G4,I4,K4,M4,O4) - MIN(C4,E4,G4,I4,K4,M4,O4))/6" +"AVERAGE(D4,F4,H4,J4,L4,N4,P4)" +"0.4*S4+0.3*R4+0.3*Q4" +"+B4+1" +"AVERAGE(C4:C22)" +"QUARTILE(C4:C22,3)" +"QUARTILE(C4:C22,1)" +"QUARTILE(C4:C22,0)" +"QUARTILE(C4:C22,4)" +"MEDIAN(C4:C22)" +"B13*C13" +"SUM(D18:D18)" +"SUM(E3:G3)/3" +"SUM(E3:J3)/6" +"SUM(E4:J4)" +"SUM(E5:N5)" +"B5/202" +"B10/198" +"B15/89" +"B31/194" +"SUM(B31:B39)" +"#REF!" +"6/D3" +"12/E3" +"5/G3" +"8/H3" +"6/D3" +"9/F3" +"3/H3" +"8/J3" +"8/G3" +"5/H3" +"3/K3" +"6/D3" +"10/E3" +"8/G3" +"9/H3" +"12/I3" +"SUM(B5:B8)" +"3/D3" +"8/E3" +"5/H3" +"5/F3" +"10/G3" +"15/I3" +"9/K3" +"3/E3" +"8/F3" +"5/J3" +"10/K3" +"3/H3" +"5/J3" +"6/D3" +"7/E3" +"3/F3" +"10/G3" +"5/H3" +"14/J3" +"6/D3" +"8/E3" +"11/G3" +"15/H3" +"13/I3" +"5/F3" +"2/H3" +"2/F3" +"5/H3" +"10/K3" +"4/E3" +"8/H3" +"3/K3" +"6/D3" +"4/E3" +"10/F3" +"9/I3" +"5/J3" +"12/K3" +"SUM(B20:B21)" +"11/D3" +"12/E3" +"10/F3" +"16/H3" +"7/I3" +"8/J3" +"14/D3" +"16/F3" +"32/G3" +"21/H3" +"33/I3" +"31/J3" +"17/K3" +"11/D3" +"15/E3" +"26/F3" +"14/G3" +"20/H3" +"22/J3" +"25/K3" +"3/D3" +"13/E3" +"8/F3" +"9/H3" +"11/I3" +"4/J3" +"2/E3" +"4/G3" +"7/H3" +"9/I3" +"10/J3" +"23/K3" +"2/D37" +"1/F37" +"1/D37" +"1/D37" +"2/H37" +"1/D37" +"1/F37" +"2/D37" +"3/F37" +"2.5/G37" +"2/D37" +"1.5/G37" +"0.5/H37" +"1/J37" +"1/D37" +"1.5/I37" +"2/E37" +"1/F37" +"3/I37" +"SUM(J4:J10)" +"J11/J35" +"SUM(J14:J16)" +"J17/J35" +"SUM(J20:J23)" +"J24/J35" +"SUM(J27:J31)" +"J32/J35" +"J11+J17+J24+J32" +"(J35-(J21+J31))/J35" +"(J21+J31)/J35" +"1616750+8287+2081+365+6465+61681+20103+14219+12587" +"D8-E8" +"8285+89681+60114+6619+97727-2200+9160+15362+78540+4243" +"SUM(D8:D9)" +"D8-E10" +"F10/D8" +"7+5.5" +"301305+25119" +"21119+63241-3835+39912+2734+38841+9622+64315+4043+48681+49418+19777+58274" +"685122+23678+58764+3407+8517" +"271+271+36054+1146+30499+116956+45780+11885+50913+1864+40829+5000+30493" +"79059+1723+20515" +"83844" +"49707+18665" +"4542+15570+18555+11465" +"SUM(C7:C27)" +"SUM(D7:D27)/2" +"E10+E14+E18+E22+E26" +"F28/D28" +"1903728+11049+2428+426+7543+71961+23454+16588+14685" +"D8-E8" +"14500+98569+71814+7722+113504-2200+9856+36091+84612+4243" +"SUM(D8:D9)" +"D8-E10" +"F10/D8" +"7+5.5" +"351529+29306" +"21119+79712-3835+46447+2734+68278+11846+79680+17504+4043+56409+58264+36379+69494" +"799305+27625+68559+3975+9937" +"2229+1007+38708+4717+30499+127206+48381+8775+40939+1864+40829+266+5534+1790+33603" +"92236+2010+23934" +"110805" +"57992+21775" +"5229+18172+23968+13229" +"SUM(C7:C27)" +"SUM(D7:D27)/2" +"E10+E14+E18+E22+E26" +"F28/D28" +"SUM(I28-E28)" +"D9-E9" +"SUM(D9:D10)" +"F11/D9" +"F11-H11" +"7+5.5" +"243846+157896" +"114715+94602" +"417152-1101+137664+89975" +"913495" +"60335+3" +"24886" +"59735+5916" +"SUM(C8:C28)" +"SUM(D8:D28)/2" +"E11+E15+E19+E23+E27" +"F29/D29" +"2479033+16573+3122+548+9698+92521+30155+21328+18881" +"D9-E9" +"18540+111761+5593+95472+9928+145057-2200+9856+34122+25011+86988+3770+5859" +"SUM(D9:D10)" +"F11/D9" +"F11-H11" +"7+5.5" +"274326+177637+37679" +"139100+117616" +"21119+107270-3835+65007+2734+135281+24788+101254+38406+4083+66817+56627+54509+83237+1732-25000" +"1027678+35518+88147+5110+12776" +"2557+2937+39319+5150+30499+147674+56670+20012+42586+1864+40829+3714+14830+2540+36106+25000" +"118590+2584+30772" +"145774" +"67877+27997" +"6774+23968+23376+17198" +"SUM(C8:C28)" +"SUM(D8:D28)/2" +"E11+E15+E19+E23+E27" +"F29/D29" +"2757728+19336+3469+608+10776+102801+33506+23698+20979" +"2443232" +"D9-E9" +"21958+119160+11186+107122+11031+169599-2200+9856+34122+25171+91884+3770+4243" +"SUM(D9:D10)" +"F11/D9" +"F11-I11" +"7+5.5" +"304807+197376+41865" +"157496+133464" +"21119+117175+73447+2734+195640+24535+112534+34840+4083+74265+56627+61071+88237" +"1141869+39464+97941+5678+14196" +"2557+2937+39319+7061+30499+145167+59383+20012+48986+1864+40829+3714+19737+2540+36106" +"131765+2872+34192" +"68565" +"162620" +"75418+31108" +"11882" +"25978+23968+26422" +"SUM(C8:C28)" +"SUM(D8:D28)/2" +"E11+E15+E19+E23+E27" +"F29/D29" +"Sheet1!H20" +"Sheet1!E20" +"F9-G9" +"G9/8*12" +"'TOTAL (2)'!K58" +"L9-N9" +"Sheet1!H79" +"Sheet1!E79" +"'TOTAL (2)'!K75" +"SUM(C9:C10)" +"H11/F9" +"Sheet1!H18" +"Sheet1!E18" +"'TOTAL (2)'!K118" +"Sheet1!E97+Sheet1!E110+Sheet1!E114" +"'TOTAL (2)'!K131" +"Sheet1!H19" +"Sheet1!E19" +"'TOTAL (2)'!K98" +"Sheet1!E56+Sheet1!E124" +"'TOTAL (2)'!K105" +"Sheet1!H22" +"Sheet1!E22" +"'TOTAL (2)'!K7" +"Sheet1!H103" +"Sheet1!E103" +"'TOTAL (2)'!K9" +"Sheet1!H21" +"Sheet1!E21" +"Sheet1!E38" +"'TOTAL (2)'!K16" +"C27+C23+C19+C15+C11" +"G11+G15+G19+G23+G27" +"H29/F29" +"1183291+5922356" +"K31-K29" +"J4+I4" +"H4-K4" +"1488*5" +"K5*1.03225" +"10642*5" +"79048" +"SUBTOTAL(9,H4:H6)" +"99817+4700" +"11216*5" +"K8" +"SUBTOTAL(9,H8:H8)" +"2547*52/12*5" +"SUBTOTAL(9,H10:H11)" +"2708*5" +"962*5" +"5354*5" +"69513-7934" +"7933*3" +"7933*4" +"68963-7586" +"7586*5" +"7422*5" +"116250*1.03225" +"9915*5" +"103883*1.03225" +"72815-7614" +"10306*5" +"7588*5" +"132974*1.05+3705" +"11326*5" +"78405*1.05+3705" +"59509-7220" +"7220*5" +"72388-8752" +"8752*5" +"84722*1.04" +"59909-7337" +"7337*5" +"78568*1.04" +"56769-7987" +"7987*5" +"49518*1.04" +"4176*5" +"13735-4578" +"4578*5" +"51064+15138" +"7136*5" +"61184+12055" +"8720*5" +"7332*5" +"4203*7" +"4203*5" +"7414*5" +"7314*7" +"7314*5" +"7609*7" +"7609*5" +"84955*1.04" +"7341*7" +"7341*5" +"2115*5" +"1625*5" +"98394*1.03225" +"8748*7" +"8748*5" +"76773*1.03225" +"6660.9*5" +"9313*7" +"9313*5" +"8096*7" +"8096*5" +"8411*7" +"10776*5" +"4736*5" +"4095*7" +"4096*5" +"97152*1.5*2" +"SUBTOTAL(9,H17:H57)" +"13728*2" +"13728*9" +"13728*5" +"-L60/12*9" +"12562*5" +"89655+1022" +"12653*5" +"I64/7*5" +"3588*5" +"7702*5" +"7702*12" +"2397*7" +"2397*5" +"3230*5" +"3230*12" +"2911*5" +"11700*5" +"I71+J71" +"1147*5" +"SUBTOTAL(9,H59:H74)" +"3591*5" +"4266*5" +"4613*5" +"4547*5" +"4828*5" +"5109*5" +"4660*5" +"60292+2112" +"32981+2112+3663" +"4826*5" +"32145+4513" +"3096*5" +"17648+15298" +"2414*5" +"2805*5" +"J91/5*12" +"42091+7179" +"5671*5" +"5110*5" +"5127*7" +"5127*5" +"SUBTOTAL(9,H76:H97)" +"26742-5008" +"3609*5" +"38899+16697" +"10248*5" +"SUBTOTAL(9,H99:H104)" +"5506*5" +"4699*5" +"9056*5" +"24278+53621" +"6711*5" +"8907*5" +"36096+909" +"4165*5" +"5758*5" +"4810*5" +"37526+8489" +"4290*5" +"5436*5" +"13506+28371" +"4703*5" +"SUBTOTAL(9,H106:H117)" +"10248*7" +"(10248*4)+(5000*8)" +"7800*5" +"93600-6000-3000" +"17160*5" +"I122*12" +"4217*5" +"(4217*4)+(5000*8)" +"21652+28653" +"12887*5" +"9056*7" +"9529*5" +"9845*5" +"SUBTOTAL(9,H4:H130)" +"70*50*4.35" +"41*4.35*46" +"51*4.35*40" +"49.95*4.35*40" +"49*4.35*40" +"SUM(E18:E22)" +"MID(B31,9,4)" +"VLOOKUP($B31,Sheet2!$B$4:$J$1501,3,0)" +"VLOOKUP($B31,Sheet2!$B$4:$J$1501,4,0)" +"VLOOKUP($B31,Sheet2!$B$4:$J$1501,5,0)" +"VLOOKUP($B31,Sheet2!$B$4:$J$1501,6,0)" +"VLOOKUP($B31,Sheet2!$B$4:$J$1501,7,0)" +"VLOOKUP($B31,Sheet2!$B$4:$J$1501,8,0)" +"VLOOKUP($B31,Sheet2!$B$4:$J$1501,9,0)" +"SUM(D31:D32)" +"SUM(D34:D37)" +"F38/5/O21" +"SUM(D39:D55)" +"F56/5/O18" +"SUM(D57:D78)" +"F79/5/O17" +"(F97+F110)/5/O19" +"SUM(D98:D102)" +"F103/5/O20" +"SUM(D104:D109)" +"SUM(D111:D113)" +"SUM(D115:D123)" +"D124+D114+D110+D103+D97+D79+D56+D38+D33" +"Sheet2!D101" +"D127-D125" +"MID(B10,9,4)" +"SUM(D11:D99)" +"E10/D10" +"SUM(D10:D16)" +"SUM(D6:G6)" +"I6/400" +"IF(J6>=89.9%, ""A"", IF(J6>=79.9%, ""B"", IF(J6>=69.9%, ""C"", IF(J6>=59.9%, ""D"", ""F""))))" +"AVERAGE(D6:D25)" +"I26/I3" +"IF(J26>89.9%, ""A"", IF(J26>79.9%, ""B"", IF(J26>69.9%, ""C"", IF(J26>59.9%, ""D"", ""F""))))" +"NOW()" +"SUM(C5:C9)" +"SUM(E5:E7)" +"(10+9+8)/3" +"(10+8+7)/3" +"(8+8+7)/3" +"(7+7+6)/3" +"(6+6+5)/3" +"(4+5+5)/3" +"(5+2+2)/3" +"IF(C6="""", 0, VLOOKUP(C6, GCSE, 2, FALSE))" +"13-(COUNTIF(C6:C18, """"))" +"SUM(E6:E17)" +"IF(C24="""", 0, VLOOKUP(C24, GCSE, 2, FALSE))*0.5" +"(3-COUNTIF(C24:C26, """"))*0.5" +"SUM(E24:E26)" +"IF(C34="""", 0, VLOOKUP(C34, GNVQ, 2, FALSE))" +"(3-COUNTIF(C34:C36, """"))*4" +"IF(C43="""", 0, VLOOKUP(C43, GNVQ, 3, FALSE))" +"(3-COUNTIF(C43:C45, """"))*2" +"SUM(H47, H38, H28, H20)" +"SUM(K48, K39, K29, K21)" +"IF(E52= 0, 0, E52/C50)" +"IF(E52= 0, 0, E52/C50)" +"IF(H4<1000,B4,IF(H4<2000,C4,IF(H4<3000,D4,IF(H4<5000,E4,IF(H4<7500,F4,G4)))))" +"H4*I4" +"SUM(J4:J26)" +"J28+J29" +"SUM(K26:K36)" +"SUM(B5:B15)" +"SUM(B5:B8)" +"SUM(B12:B14)" +"SUM(C5:C14)" +"(F7-E7)/E7" +"SUM(B7:B51)" +"SUM(B53:B61)" +"SUM(B6:B50)" +"B51/$B$51" +"B60+B59+B58+B57+B56+B55+B54+B51" +"G51" +"B62/$B$62" +"B52/$B52" +"B52/$B52" +"(F8-E8)/E8" +"SUM(C29:E29)" +"B29/$B29" +"SUM(D8:F8)" +"B8/B$8" +"D8/$B8" +"(F8-E8)/E8" +"B19/$B19" +"B8/$B8" +"AVERAGE(B7:H7)" +"AVERAGE(B7:B26)" +"B2/C2" +"B2/C2" +"B2/C2" +"(IF('Assignment 1'!$D2>'Assignment 2'!$D2,'Assignment 1'!B2,'Assignment 2'!B2))+'Assignment 3'!B2" +"B2/C2" +"B7*$B$4+C7*$C$4+D7*$D$4" +"ROUND(_xll.RiskNormal($C$13,$C$14),0)" +"ROUND(_xll.RiskNormal($F$13,$F$14),0)" +"ROUND(_xll.RiskNormal($I$13,$I$14),0)" +"ROUND(_xll.RiskNormal($L$13,$L$14),0)" +"AVERAGE(L5:L6)" +"AVERAGE(C5:C7)" +"AVERAGE(F5:F9)" +"_xll.RiskOutput()+0.3*ProjAvg+0.1*LabAvg+0.2*QuizAvg+0.4*ExamAvg" +"POC!B4/POC!B44" +"POC!B5/POC!B44" +"POC!B6/POC!B44" +"POC!B7/POC!B44" +"POC!B8/POC!B44" +"POC!B9/POC!B44" +"POC!B10/POC!B44" +"POC!B11/POC!B44" +"POC!B12/POC!B44" +"POC!B13/POC!B44" +"POC!B14/POC!B44" +"POC!B15/POC!B44" +"POC!B16/POC!B44" +"POC!B17/POC!B44" +"POC!B18/POC!B44" +"POC!B19/POC!B44" +"POC!B20/POC!B44" +"POC!B21/POC!B44" +"POC!B22/POC!B44" +"POC!B23/POC!B44" +"POC!B24/POC!B44" +"POC!B25/POC!B44" +"POC!B26/POC!B44" +"POC!B27/POC!B44" +"POC!B28/POC!B44" +"POC!B29/POC!B44" +"POC!B30/POC!B44" +"POC!B31/POC!B44" +"POC!B32/POC!B44" +"POC!B33/POC!B44" +"POC!B34/POC!B44" +"POC!B35/POC!B44" +"POC!B36/POC!B44" +"POC!B37/POC!B44" +"POC!B38/POC!B44" +"POC!B39/POC!B44" +"POC!B40/POC!B44" +"POC!B41/POC!B44" +"POC!B42/POC!B44" +"POC!B43/POC!B44" +"Alpha!B3/Alpha!B15" +"Alpha!B4/Alpha!B15" +"Alpha!B5/Alpha!B15" +"Alpha!B6/Alpha!B15" +"Alpha!B7/Alpha!B15" +"Alpha!B8/Alpha!B15" +"Alpha!B9/Alpha!B15" +"Alpha!B10/Alpha!B15" +"Alpha!B11/Alpha!B15" +"Alpha!B12/Alpha!B15" +"Alpha!B13/Alpha!B15" +"Alpha!B14/Alpha!B15" +"Bravo!B3/Bravo!B16" +"Bravo!B4/Bravo!B16" +"Bravo!B5/Bravo!B16" +"Bravo!B6/Bravo!B16" +"Bravo!B7/Bravo!B16" +"Bravo!B8/Bravo!B16" +"Bravo!B9/Bravo!B16" +"Bravo!B10/Bravo!B16" +"Bravo!B11/Bravo!B16" +"Bravo!B12/Bravo!B16" +"Bravo!B13/Bravo!B16" +"Bravo!B14/Bravo!B16" +"Bravo!B15/Bravo!B16" +"Charlie!B3/Charlie!B13" +"Charlie!B4/Charlie!B13" +"Charlie!B5/Charlie!B13" +"Charlie!B6/Charlie!B13" +"Charlie!B7/Charlie!B13" +"Charlie!B8/Charlie!B13" +"Charlie!B9/Charlie!B13" +"Charlie!B10/Charlie!B13" +"Charlie!B11/Charlie!B13" +"Charlie!B12/Charlie!B13" +"Delta!B3/Delta!B17" +"Delta!B4/Delta!B17" +"Delta!B5/Delta!B17" +"Charlie!B12/Delta!B17" +"Delta!B6/Delta!B17" +"Delta!B6/Delta!B17" +"Charlie!B12/Delta!B17" +"Delta!B8/Delta!B17" +"Delta!B8/Delta!B17" +"Delta!B9/Delta!B17" +"Delta!B10/Delta!B17" +"Delta!B11/Delta!B17" +"Delta!B12/Delta!B17" +"Delta!B13/Delta!B17" +"$D$4" +"$D$5" +"$D$7" +"$D$3" +"$D$8" +"$D$21" +"$D$9" +"$D$10" +"$D$24" +"$D$25" +"$D$11" +"$D$26" +"$D$12" +"$D$27" +"$D$28" +"$D$14" +"E59+E61+E63" +"$D$15" +"$D$16" +"$D$17" +"$D$32" +"$D$33" +"$D$34" +"$D$19" +"NOW()" +"SUM(H78:H105)" +"SUM(L79:L105)" +"H107+H109" +"IF(G5>=200, 50, IF(G5>=180, 40, IF(G5>=160, 35, IF(G5>=130, 30, IF(G5>=110, 25, 0)))))" +"SUM(B5:I5)" +"J5/700" +"IF(K5>89.9%, ""A"", IF(K5>79.9%, ""B"", IF(K5>69.9%, ""C"", IF(K5>59.9%, ""D"", ""F""))))" +"J9/J7" +"AVERAGE(B5:B36)" +"((SUM(C3:F3)*(59/200))+(0.8*SUM(G3:J3))+((K3)*0.1736))" +"(SUM(L6:L41)/36)" +"(C16/37)*100" +"E16+I16+M16+O16+Q16+S16+U16+W16+Y16+AA16+AJ16" +"24+1" +"32+1" +"31+1" +"35+1" +"(C80/39)*100" +"356-78-4365" +"SUM(B6:N6)" +"IF(O6>O$38*0.9,""A"",IF(O6>O$38*0.8,""B"",IF(O6>O$38*0.7,""C"",IF(O6>O$38*0.6,""D"",""F""))))" +"IF(O12>'F Noon'!O$38*0.9,""A"",IF(O12>'F Noon'!O$38*0.8,""B"",IF(O12>'F Noon'!O$38*0.7,""C"",IF(O12>'F Noon'!O$38*0.6,""D"",""F""))))" +"352-74-6205" +"323-82-3880" +"319-78-6001" +"331-76-4823" +"333-84-6349" +"AVERAGE(B6:B37)" +"MAX(B6:B37)" +"COUNT(B6:B37)" +"'M Noon'!D3" +"SUM(B6:N6)" +"IF(O6>O$38*0.9,""A"",IF(O6>O$38*0.8,""B"",IF(O6>O$38*0.7,""C"",IF(O6>O$38*0.6,""D"",""F""))))" +"361-82-5267" +"320-84-4430" +"AVERAGE(B6:B23)" +"MAX(B6:B23)" +"COUNT(B6:B23)" +"'M Noon'!D3" +"SUM(B6:N6)" +"IF(O6>O$38*0.9,""A"",IF(O6>O$38*0.8,""B"",IF(O6>O$38*0.7,""C"",IF(O6>O$38*0.6,""D"",""F""))))" +"351-80-2879" +"353-72-7210" +"AVERAGE(B6:B30)" +"MAX(B6:B30)" +"COUNT(B6:B30)" +"'M Noon'!D3" +"SUM(B6:N6)" +"IF(O6>O$38*0.9,""A"",IF(O6>O$38*0.8,""B"",IF(O6>O$38*0.7,""C"",IF(O6>O$38*0.6,""D"",""F""))))" +"AVERAGE(B7:B30)" +"MAX(B7:B30)" +"COUNT(B7:B30)" +"'M Noon'!D3" +"SUM(B6:N6)" +"IF(O6>O$38*0.9,""A"",IF(O6>O$38*0.8,""B"",IF(O6>O$38*0.7,""C"",IF(O6>O$38*0.6,""D"",""F""))))" +"319-80-587" +"334-74-1777" +"332-74-3856" +"356-76-6295" +"357-80-8283" +"IF(O27>'M Noon'!O$38*0.9,""A"",IF(O27>'M Noon'!O$38*0.8,""B"",IF(O27>'M Noon'!O$38*0.7,""C"",IF(O27>'M Noon'!O$38*0.6,""D"",""F""))))" +"AVERAGE(B6:B29)" +"MAX(B6:B37)" +"COUNT(B6:B29)" +"'M Noon'!D3" +"SUM(B6:N6)" +"IF(O6>O$38*0.9,""A"",IF(O6>O$38*0.8,""B"",IF(O6>O$38*0.7,""C"",IF(O6>O$38*0.6,""D"",""F""))))" +"331-82-3785" +"348-78-5277" +"AVERAGE(B7:B32)" +"MAX(B7:B32)" +"COUNT(B7:B32)" +"'M Noon'!D3" +"SUM(B6:N6)" +"IF(O6>O$38*0.9,""A"",IF(O6>O$38*0.8,""B"",IF(O6>O$38*0.7,""C"",IF(O6>O$38*0.6,""D"",""F""))))" +"IF(O7>'F Noon'!O$38*0.9,""A"",IF(O7>'F Noon'!O$38*0.8,""B"",IF(O7>'F Noon'!O$38*0.7,""C"",IF(O7>'F Noon'!O$38*0.6,""D"",""F""))))" +"344-78-3145" +"94-70-4929" +"346-74-7769" +"351-82-8745" +"AVERAGE(B8:B34)" +"MAX(B8:B34)" +"COUNT(B8:B34)" +"SUM(D99:D103)" +"((2759*0.8)+(4093*0.89)+(5267*0.89))/(2759+4093+5267)" +"((4244*0.81)+(8590*0.89)+(9917*0.91))/(4244+8590+9917)" +"H2/22" +"(G2+H2)/22" +"[1]Draft!$I$71" +"[1]Draft!$I$74" +"[1]Draft!$I$75" +"[1]Draft!$I$76" +"[1]Draft!$I$77" +"[1]Draft!$I$79" +"[1]Draft!$I$56" +"[1]Draft!$I$57" +"[1]Draft!$I$58" +"[1]Draft!$I$59" +"[1]Draft!$I$60" +"[1]Draft!$I$61" +"[1]Draft!$I$62" +"[1]Draft!$I$63" +"[1]Draft!$I$64" +"[1]Draft!$I$65" +"[1]Draft!$I$67" +"[1]Draft!$I$66" +"[1]Draft!$I$44" +"[1]Draft!$I$45" +"[1]Draft!$I$46" +"[1]Draft!$I$50" +"[1]Draft!$I$47" +"[1]Draft!$I$48" +"[1]Draft!$I$49" +"[1]Draft!$I$51" +"[1]Draft!$I$29" +"[1]Draft!$I$30" +"[1]Draft!$I$31" +"[1]Draft!$I$32" +"[1]Draft!$I$38" +"[1]Draft!$I$37" +"[1]Draft!$I$33" +"[1]Draft!$I$34" +"[1]Draft!$I$35" +"[1]Draft!$I$36" +"[1]Draft!$I$39" +"[1]Draft!$I$40" +"[1]Draft!$I$82" +"[1]Draft!$I$83" +"[1]Draft!$I$85" +"[1]Draft!$I$84" +"[1]Draft!$I$86" +"[1]Draft!$I$87" +"[1]Draft!$I$88" +"[1]Draft!$I$89" +"C3/22" +"(D3+E3)/22" +"F3/22" +"0.11+0.84" +"0.11+0.75" +"0.045+1.182+0.091" +"0.045+0.523+0.005" +"SUM(B5:B9)" +"SUM(F5:F8)" +"B5+B6" +"0.047+0.575" +"B5/22" +"E14/E$22" +"SUM(B14:B21)" +"6+11" +"E29/E$37" +"ROUND(SUM(B4:C4)*0.25,1)" +"ROUND(SUM(B10:C10),1)" +"ROUND(B15*0.4,1)" +"VLOOKUP(D19,$G$21:$H$33,2)" +"D7+D12+D17" +"F2-D2" +"G2" +"I2+G3" +"F2-D2" +"G2" +"I2+G3" +"F2-D2" +"G2" +"I2+G3" +"F2-D2" +"G2" +"I2+G3" +"M5/(E5*F5/43560)" +"M5/(M5+O5+Q5+S5)" +"(A5+C5)-1" +"B5+1" +"B11+1" +"B20+1" +"B28+1" +"B44+1" +"B46+1" +"B57+1" +"B87+1" +"B142+1" +"((75+(1/28*100))-(1/28*100))+(1/28*100)" +"(92.8571428571429+(1/28*100))-(1/28*100)" +"(50+(1/28*100))-(1/28*100)" +"((85.7142857142857+(1/28*100))-(1/28*100))+(1/28*100)" +"(75+(1/28*100))-(1/28*100)" +"(78.5714285714286+(1/28*100))-(1/28*100)" +"(64.2857142857143+(1/28*100))-(1/28*100)" +"24/28*100" +"(71.4285714285714+(1/28*100))-(1/28*100)" +"((82.1428571428571+(1/28*100))-(1/28*100))+(1/28*100)" +"(89.2857142857143+(1/28*100))-(1/28*100)" +"(85.7142857142857+(1/28*100))-(1/28*100)" +"27/28*100" +"((96.4285714285714+(1/28*100))-(1/28*100))+(1/28*100)" +"(53.5714285714286+(1/28*100))-(1/28*100)" +"(60.7142857142857+(1/28*100))-(1/28*100)" +"(57.1428571428571+(1/28*100))-(1/28*100)" +"((64.2857142857143+(1/28*100))-(1/28*100))+(1/28*100)" +"(82.1428571428571+(1/28*100))-(1/28*100)" +"(42.8571428571429+(1/28*100))-(1/28*100)" +"(67.8571428571429+(1/28*100))-(1/28*100)" +"(((15+2)/28*100)+(1/28*100))-(1/28*100)" +"((89.2857142857143+(1/28*100))-(1/28*100))+(1/28*100)" +"((71.4285714285714+(1/28*100))-(1/28*100))+(1/28*100)" +"((92.8571428571429+(1/28*100))-(1/28*100))+(1/28*100)" +"(96.4285714285714+(1/28*100))-(1/28*100)" +"(((17+2)/28*100)+(1/28*100))-(1/28*100)" +"((78.5714285714286+(1/28*100))-(1/28*100))+(1/28*100)" +"((100+(1/28*100))-(1/28*100))+(1/28*100)" +"23/28*100" +"(32.1428571428571+(1/28*100))-(1/28*100)" +"100*(F13-C13)/C13" +"D11-C11" +"SUM(B4:B6)" +"SUM(B4:B5)" +"SUM(B5:B10)" +"SUM(C4:C10)" +"IF(E15=1,E16,0)" +"SUM(E17:G17)" +"E17" +"E17+E19" +"SUM(E17:E19)" +"$C27*$D27" +"E27*(1+$E$22)" +"+F27*(1+$E$22)" +"+G27*L27*(1+$E$22)" +"C27" +"IF(E15=1,10000,5000)" +"$D28*($H17+$H19)" +"D28" +"ROUND(0.25+0.25*9/12,2)" +"E29*(1+$E22)" +"$C30*$D30*($E23*$E21*ES!$G7/ES!$G6+$F23*$F21*MS!$H7/MS!$H6+$G21*HS!$F7/HS!$F6)" +"C30" +"ROUND(SUM(E27:E31)*$C32,0)" +"SUM(E27:E32)" +"+$D36" +"E33*$D39" +"$D40" +"E33*$D41" +"$D42*(($E23*ES!$G4/ES!$G6*$E21)+($F23*MS!$H4/MS!$H6*$F21)+(HS!$F4/HS!$F6*$G21))" +"SUM(E39:E42)" +"ES!F22*$E$20+MS!G21*F20+HS!E21*G20" +"(ESconsume!$H20*$E20+MSconsume!$H17*$F20+HSconsume!$H24*$G20)+(ES!F22*E18+MS!G21*F18+HS!E21*G18)" +"ROUND(E45*D46,0)" +"(E45-E46)+ESconsume!G20*E20+MSconsume!G18*F20+HSconsume!G24*G20" +"(ESconsume!$G20*$E20+MSconsume!$G17*$F20+HSconsume!$G24*$G20)+(H45-H46)" +"ROUND(H45*I45,0)" +"ESconsume!$G$33*$E$20+MSconsume!$G27*$F20+HSconsume!$G23*$G20" +"ESconsume!$H$33*$E$20+MSconsume!$G27*$F20+HSconsume!$G23*$G20" +"$D48*(E46+E47)" +"SUM(E46:E48)" +"$D50*$H20*2" +"(ES!$F34*$E21)+(MS!$G36*$F21)+(HS!$E30*$G21)+J51" +"(ES!$F34*$E21+MS!$G36*$F21+HS!$E30*$G21)*(1+E22)" +"(ES!$F34*$E21+MS!$G36*$F21+HS!$E30*$G21)*(1+E22)*(1+E22)" +"(ES!$F34*$E21+MS!$G36*$F21+HS!$E30*$G21)*(1+E22)*(1+E22)*(1+E22)+J52*H21" +"SUM(E50:E51)" +"E49+E52" +"E33+E36+E43+E53" +"E55*$D56" +"SUM(E57:H57)" +"(E29+E30)*(1+$C32)+E51" +"SUM(E66:H66)" +"SUM(E66:H66)" +"E66/E57*100" +"I66/H58*100" +"I66/H58*100" +"IF(C6=1,7,6)" +"ROUND(G4/G5,0)" +"E11*D11" +"ROUND(ES!G4/4,0)" +"ROUND((ES!$G$4/$G$5/$G$6)+1,0)" +"IF($C$6=1,ROUND((ES!$G$4/$G$5/$G$6)+1,0),0)" +"SUM(F11:F21)" +"Budget!D48" +"E23*F22" +"F22+F24" +"Budget!D30" +"G7" +"E31*D31*B31" +"ROUND(G7/G6*2,0)" +"C34*E34" +"+ES!G4" +"F12*D12" +"ROUND(H4/4,0)" +"D19*F19" +"E19*F19" +"SUM(G12:G19)" +"ROUND((ESconsume!$H$4/$H$5/$H$6)+1,0)" +"F22*E22" +"IF($C$5=1,ROUND((ESconsume!$H$4/$H$5/$H$6)+1,0),0)" +"SUM(G22:G32)" +"G20+G33" +"Budget!D48" +"Budget!D48" +"D35*G34" +"D35*H34" +"G34+G35" +"SUM(B6:E6)" +"ROUND(H4/H5,0)" +"F11*D11" +"ROUND(MS!H4/4,0)" +"IF($B6=1,ROUND((MS!$H$4/$H$5/$H$6)+1,0),0)" +"ROUND((MS!$H$4/$H$5/$H$6)+1,0)" +"IF($E6=1,ROUND((MS!$H$4/$H$5/$H$6)+1,0),0)" +"SUM(G11:G20)" +"Budget!D48" +"G21*$F22" +"SUM(G21:G22)" +"Budget!D30" +"H7" +"E32*D32*B32" +"ROUND(H7/H6,0)" +"C36*F36" +"MS!H4" +"F12*D12" +"IF($E6=1,1,0)" +"ROUND(MSconsume!H4/4,0)" +"D17*F17" +"E17*F17" +"SUM(G12:G17)" +"IF(B6=1,ROUND((MSconsume!$H$4/$H$5/$H$6)+1,0),0)" +"IF(B6=1,ROUND((MSconsume!$H$4/$H$5/$H$6)+1,0),0)" +"F20*E20" +"ROUND((MSconsume!$H$4/$H$5/$H$6)+1,0)" +"ROUND((MSconsume!$H$4/$H$5/$H$6)*2+2,0)" +"IF(E6=1,ROUND((MSconsume!$H$4/$H$5/$H$6)+1,0),0)" +"IF(E6=1,ROUND((MSconsume!$H$4/$H$5/$H$6)+1,0),0)" +"G18+G27" +"Budget!D48" +"F29*G28" +"F29*H28" +"SUM(G28:G29)" +"IF(C5=1,4,3)" +"ROUND(F4/F5,0)" +"D11*C11" +"ROUND([1]HS!F4/4,0)" +"ROUND(F$7/F$6+1,0)" +"SUM(E11:E18)" +"[1]Budget!D35" +"D20*E19" +"E19+E20" +"F7/F6" +"B30*D30" +"HS!F5" +"F11*D11" +"F11*E11" +"ROUND(HSconsume!H5/4,0)" +"D13*F13" +"E13*F13" +"SUM(G11:G13)" +"ROUND(H$5/H$6/H$7,0)+1" +"ROUND(H$5/H$6/H$7,0)+1" +"SUM(G15:G22)" +"G14+G23" +"SUM(H11:H22)" +"Budget!D48" +"F28*G24" +"F28*H24" +"0.028*684850" +"54585-C13" +"57123-D13" +"63245-E13" +"66024-F13" +"0.079*684850" +"109000-B14" +"155615-(C14+C13)" +"147715-(D14+D13)" +"162986-(E14+E13)" +"165986-(F14+F13)" +"0.166*684850" +"263553-(B15+B14)" +"296510-(C15+C14+C13)" +"304513-(D15+D14+D13)" +"325081-(E15+E14+E13)" +"325148-(F15+F14+F13)" +"0.22*684850" +"B18-(B16+B15+B14)" +"C18-(C16+C15+C14+C13)" +"0.507*684850" +"126916+107063+58849+26943+25525" +"SUM(I13:I17)" +"0.172*46691" +"14965-C25" +"14937-D25" +"16472-E25" +"16327-F25" +"0.26*46691" +"29175-B26" +"26503-(C26+C25)" +"28443-(D26+D25)" +"30975-(E26+E25)" +"29545-(F26+F25)" +"0.245*46691" +"44504-(B26+B27)" +"39620-(C27+C26+C25)" +"37377-(D27+D26+D25)" +"39708-(E27+E26+E25)" +"38795-(F27+F26+F25)" +"0.203*46691" +"0.12*46691" +"3767+930+279+93+279" +"0.037*1046711" +"82443-C37" +"99370-D37" +"102917-E37" +"105954-F37" +"0.077*1046711" +"131908-B38" +"238358-(C37+C38)" +"272969-(D38+D37)" +"282177-(E38+E37)" +"283636-(F38+F37)" +"0.119*1046711" +"271522-(B38+B39)" +"399161-(C39+C38+C37)" +"474594-(D39+D38+D37)" +"490910-(E39+E38+E37)" +"491813-(F39+F38+F37)" +"0.264*1046711" +"C42-(C39+C38+C37+C40)" +"0.503*1046711" +"213962+143324+77804+30712+18427" +"0.158*46927" +"0.263*46927" +"0.257*46927" +"0.208*46927" +"0.114*46927" +"3671+941+282+94+188" +"0.026*420544" +"0.103*420544" +"0.151*420544" +"0.235*420544" +"0.485*420544" +"85852+55066+32520+16477+13441" +"18681+11951+7426+4294+4990" +"SUM(B83:B88)" +"IF(ISBLANK(B4),""enter Y or N"",IF(AND(NOT(B4=""Y""),NOT(B4=""N"")),""enter Y or N"","":-):-):-)""))" +"IF(IF(NOT(ISBLANK(B8)),1,0)+IF(NOT(ISBLANK(C8)),1,0)+IF(NOT(ISBLANK(D8)),1,0)=1,""Yes"",""No"")" +"IF(I8=""No"",""check data"",IF(NOT(ISBLANK(B8)),1,0)+IF(NOT(ISBLANK(C8)),2,0)+IF(NOT(ISBLANK(D8)),3,0))" +"IF(IF(NOT(ISBLANK(B10)),1,0)+IF(NOT(ISBLANK(C10)),1,0)+IF(NOT(ISBLANK(D10)),1,0)+IF(NOT(ISBLANK(E10)),1,0)+IF(NOT(ISBLANK(F10)),1,0)+IF(NOT(ISBLANK(G10)),1,0)=1,""Yes"",""No"")" +"IF(I10=""No"",""check data"",IF(NOT(ISBLANK(B10)),0,0)+IF(NOT(ISBLANK(C10)),1,0)+IF(NOT(ISBLANK(D10)),2,0)+IF(NOT(ISBLANK(E10)),3,0)+IF(NOT(ISBLANK(F10)),4,0)+IF(NOT(ISBLANK(G10)),6,0))" +"IF(IF(NOT(ISBLANK(B14)),1,0)+IF(NOT(ISBLANK(C14)),1,0)+IF(NOT(ISBLANK(D14)),1,0)+IF(NOT(ISBLANK(E14)),1,0)+IF(NOT(ISBLANK(F14)),1,0)+IF(NOT(ISBLANK(G14)),1,0)+IF(NOT(ISBLANK(H14)),1,0)=1,""Yes"",""No"")" +"IF(I14=""No"",""check data"",IF(NOT(ISBLANK(B14)),0,0)+IF(NOT(ISBLANK(C14)),1,0)+IF(NOT(ISBLANK(D14)),2,0)+IF(NOT(ISBLANK(E14)),3,0)+IF(NOT(ISBLANK(F14)),4,0)+IF(NOT(ISBLANK(G14)),5,0)+IF(NOT(ISBLANK(H14)),6,0))" +"IF(OR(ISBLANK(B4),I8=""No"",I10=""No"",I12=""No"",I14=""No""),""No"",""Yes"")" +"IF(B17=""No"",""complete data"",IF(B4=""Y"",""Yes"",""No""))" +"IF(B18=""No"","" Applies to a selecting a chemical reagent."","" :-):-):-)"")" +"IF(B17=""No"",""complete data"",VLOOKUP(IF(J8=1,J10,IF(J8=2,J12,J14)),A23:B29,2))" +"IF(B17=""No"",""complete data"",VLOOKUP(ROUND(SUM(J10:J14)/3,0),A23:B29,2))" +"SUM(B3:F3)" +"SUM(I3:J3)" +"SUM(M3:V3)" +"(($AD$3+AD4)/$AD$3)*100" +"AVERAGE(I4:I24)" +"('Grade Sheet'!G3*1.88)" +"('Grade Sheet'!K3*1)" +"('Grade Sheet'!W3*0.75)" +"SUM(B4:D4)" +"[1]name!C$15" +"[1]name!C$31" +"[1]name!C$25" +"[1]name!C$9" +"[1]name!C$21" +"[1]name!C$20" +"[1]name!C$30" +"[1]name!C$26" +"[1]name!C$27" +"[1]name!C$12" +"[1]name!C$33" +"[1]name!C$24" +"[1]name!C$8" +"[1]name!C$13" +"[1]name!C$11" +"[1]name!C$4" +"[1]name!C$16" +"[1]name!C$23" +"[1]name!C$22" +"[1]name!C$34" +"[1]name!C$32" +"[1]name!C$3" +"[1]name!C$18" +"[1]name!C$17" +"[1]name!C$5" +"[1]name!C$28" +"[1]name!C$14" +"[1]name!C$7" +"[1]name!C$10" +"[1]name!C$29" +"[1]name!C$19" +"[1]name!C$6" +"SUM(E6:E16)" +"SUM(E43:E48)" +"SUM(E70:E79)" +"SUM(E106:E112)" +"ROUND((SUM(F2:M2)-MIN(F2:M2))/700*100,0)" +"SUM(O2:X2)" +"+B2+C2+D2+E2+N2+Z2+Y2" +"AA2/700*100" +"B2+C2+D2+E2+F2+(G2*0.35)+(H2*0.35)" +"B3+C3+D3+E3+F3+(G3*0.35)+(H3*0.35)" +"SUM(D2:D26)" +"SUM(C3:C12)" +"C13/D13*100" +"SUM(C17:C29)" +"SUM(C34:C35)" +"(D14*0.5+D31*0.2+D37*0.1)/80" +"H2+1" +"1" +"H28-1" +"H38-3" +"(SUM(X4:Y4)/25)*0.15" +"(W4/150)*0.15" +"(AA4/150)*0.2" +"((SUM(C4:V4))/200)*0.15" +"(Z4/250)*0.25" +"(AB4/150)*0.1" +"SUM(AC4:AH4)" +"IF(AI4>90%,""A"",IF(AI4>80%,""B"",IF(AI4>70%,""C"",IF(AI4>60%,""D"", ""F""))))" +"SUM(C3:D3)/125" +"SUM(C3:D3,F3:H3)" +"I3/300" +"SUM(C3:D3,F3:H3,K3)/300" +"SUM(C2:D2)" +"SUM(E2*2)" +"A9+7" +"C$35*C$36" +"D3" +"D3" +"D3" +"P6/$P$29" +"SUM(P6:P8)" +"SUM(P18:P19)" +"P9+P15+P20" +"P27+P22" +"P32+P33" +"IF($P$34=0,0,(P22/$P$34*2000))" +"IF($P$34=0,0,(P27/$P$34*2000))" +"IF($P$34=0,0,(P29/$P$34*2000))" +"C12*B12/2000" +"H3" +"SUM(D3:I3)" +"100-J3" +"J3+K3" +"L15+L16+L17+L18" +"L19" +"L11+L12" +"SUM(N15:X15)" +"SUM(N24:N34)" +"SUM(N38:N48)" +"SUM(N52:N61)" +"SUM(N65:N72)" +"SUM(N76:N101)" +"D24/D$2*D$3+E24/E$2*E$3+F24/F$2*F$3+G24/G$2*G$3+H24/H$2*H$3+I24/I$2*I$3" +"J24+K24/K$2*K$3" +"IF($M24=""W"", 1, 0)" +"IF($M24=""NP"", 1, 0)" +"IF($M24=""A"", 1, 0)" +"IF($M24=""A--"", 1, 0)" +"IF($M24=""B"", 1, 0)" +"IF($M24=""B--"", 1, 0)" +"IF($M24=""C"", 1, 0)" +"IF($M24=""C--"", 1, 0)" +"IF($M24=""D"", 1, 0)" +"IF($M24=""E"", 1, 0)" +"IF($M24=""F"", 1, 0)" +"B24+1" +"26+8" +"6+10" +"27+20" +"NOW()" +"SUM(J10:M10)" +"SUM(R10:AF10)" +"MIN(500,SUM(J14:M14,P14:Q14))" +"SUM(R14:AE14)" +"NOW()" +"SUM(J10:M10)" +"SUM(R10:AF10)" +"MIN(500,SUM(J14:M14,P14:Q14))" +"SUM(R14:AE14)" +"NOW()" +"SUM(J10:M10)" +"SUM(R10:AF10)" +"MIN(500,SUM(J14:M14,P14:Q14))" +"SUM(R14:AE14)" +"SUM(B2:J2)" +"SUM(B3:R3)" +"PRODUCT(PERCENTRANK(S$4:S$43,S3),100)" +"[0]!Team37" +"S3+V3" +"[0]!Team23" +"[0]!Team19" +"30-1" +"[0]!TEam8" +"[0]!Team24" +"[0]!Team35" +"[0]!Team9" +"[0]!Team22" +"22-1" +"[0]!Team36" +"27.5-1" +"29-1" +"26.5-1" +"28.75-1" +"29.75-1" +"29.5-1" +"K3+L3" +"SUM(B3:P3)" +"AVERAGE(K3:K11)" +"AVERAGE(L3:L11)" +"MEDIAN(K3:K11)" +"MEDIAN(L3:L11)" +"IF(C20>=90,""A"",IF(C20>=87,""B+"",IF(C20>=80,""B"",IF(C20>=77,""C+"",IF(C20>=70,""C"",IF(C20>=60,""D"",IF(C20>=0,""F"")))))))" +"(SUM((35*C20)+(5*E20))/40)" +"(75*S20+25*T20)/100" +"(G20+M20)/2" +"(70*X20+10*O20+10*Q20+5*U20)/95" +"SUM(C18:Q18)" +"R18/15" +"(SUM((35*C19)+(5*E19))/40)" +"(I19*70+J19*20)/90" +"((U19+V19+W19+X19)/4)+0.12*Y19" +"(G19+O19)/2" +"(70*AB19+10*Q19+10*S19+10*Z19)/100" +"((U20+V20+W20+X20)/4)+0.06*Y20" +"SUM(E6:E10)" +"SUM(E31:E37)" +"SUM(F73:F76)" +"SUM(B2:C2)" +"SUM(F2:I2)" +"J2*K2" +"D2+L2" +"(70/75)*15" +"(72/75)*15" +"AVERAGE(B3:K3)" +"2*L3 + 0.2*M3 + 0.2*N3 + 0.4*O3" +"IF(P3>=100,""A+"",IF(P3>=90,""A"",IF(P3>=80,""B"",IF(P3>70,""C"",""NC""))))" +"F100" +"AVERAGE(B3:B103)" +"STDEV(B3:B102)" +"SUM(U84)/R84" +"SUM(U84)/R84" +"SUM(F95:J95)" +"SUM(I137,L137,N137,P137,R137,T137)" +"SUM(I137,L137,N137,P137,R137,T137)" +"SUM(C10:F10)" +"SUM((H10-I10)/I10)" +"SUM(K10-L10)/L10" +"SUM(G10:G19)" +"SUM(C2:L2)" +"SUM(M2:P2)" +"Q3/$Q$2" +"AVERAGE(C3:C16)" +"MEDIAN(C3:C16)" +"MIN(C3:C16)" +"MAX(C3:C16)" +"AVERAGE(A3:A52)" +"MEDIAN(A3:A52)" +"MAX(A3:A52)" +"MODE(A3:A52)" +"MIN(A3:A52)" +"VAR(A3:A52)" +"STDEV(A3:A52)" +"FREQUENCY(A3:A52,E19:E22)" +"MAX(A2:A81)" +"MIN(A2:A81)" +"AVERAGE(A2:A81)" +"MODE(A2:A81)" +"MEDIAN(A2:A81)" +"SUM(A2:A81)" +"VAR(A2:A81)" +"STDEV(A2:A81)" +"SUM(C2:C46)" +"SUM(B2:B11)" +"(B2/80)*100" +"SUM(B2:B11)" +#"SUM((Exercises 4, 5 and 6!$H$2:$H$11-Exercise 7!B2:B11)/Exercise 7!B2:B11)" +"CHIDST(E3,9)" +"CHIINV(0.05,9)" +"NORMSDIST(64,75.25,10.37,TRUE)-NORMSDIST(60,75.25,10.37,TRUE)" +"NORMSDIST(79,75.25,10.37,TRUE)-NORMSDIST(75,75.25,10.37,TRUE)" +"NORMSDIST(86,75.25,10.37,TRUE)-NORMSDIST(83,75.25,10.37,TRUE)" +"NORMSDIST(99,75.25,10.37,TRUE)-NORMSDIST(92,75.25,10.37,TRUE)" +"'Exercise 1'!I2/SQRT(80)" +"'Exercise 11,12,13 and 14'!D4-(TINV(0.1,79)*'Exercise 11,12,13 and 14'!B1)" +"'Exercise 11,12,13 and 14'!D4+(TINV(0.1,79)*'Exercise 11,12,13 and 14'!B1)" +"'Exercise 11,12,13 and 14'!D4-(TINV(0.05,79)*'Exercise 11,12,13 and 14'!B1)" +"'Exercise 11,12,13 and 14'!D4+(TINV(0.05,79)*'Exercise 11,12,13 and 14'!B1)" +"'Exercise 11,12,13 and 14'!D4-(TINV(0.01,79)*'Exercise 11,12,13 and 14'!B1)" +"'Exercise 11,12,13 and 14'!D4+(TINV(0.01,79)*'Exercise 11,12,13 and 14'!B1)" +"-CONFIDENCE(0.1,10.37,80)" +"CONFIDENCE(0.1,10.37,80)" +"-CONFIDENCE(0.05,10.37,80)" +"CONFIDENCE(0.05,10.37,80)" +"-CONFIDENCE(0.01,10.37,80)" +"CONFIDENCE(0.01,10.37,80)" +"('Exercise 1'!D2-75)/B1" +"TDIST(B14,79,2)" +"TINV(0.05,79)" +"('Exercise 1'!D2-50)/'Exercise 11,12,13 and 14'!B1" +"TDIST(ABS(B17),79,2)" +"SUM(A2:A41)" +"AVERAGE(A2:A41)" +"VAR(A2:A41)" +"SQRT(D2)" +"E2/SQRT(40)" +"(H2/40)" +"SUM(H2:H11)" +"('Exercise 15'!C2-'Exercise 1'!D2)/SQRT('Exercise 15'!F2^2+'Exercise 11,12,13 and 14'!B1^2)" +"TDIST(ABS(B4),118,2)" +"TINV(0.05,118)" +"AVERAGE(A2:A11)" +"AVERAGE(A2:A11,B2:B11)" +"STDEV(A2:A11)" +"STDEV(A2:A11,B2:B11)" +"AVERAGE(C2:C11)" +"STDEV(C2:C11)" +"LINEST(B2:B11,A2:A11,TRUE,TRUE)" +"((C5+D5+E5)/150)*100*0.5" +"((G5+H5)/100)*100*0.3" +"(J5/50)*100*0.1" +"(L5/10)*100*0.1" +"F5+I5+K5+M5" +"(B8+O8)/2" +"(C8/$C$8)*100" +"G9*100/G$9" +"C13*100/C$8" +"G34*100/G$34" +"(G52/G52)*100" +"(G53/G52)*100" +"(G10/$G$9)*100" +"(C15/C10)*100" +"(C19/$C$18)*100" +"(G22/$G$21)*100" +"(G31/$G$30)*100" +"(C32/$C$31)*100" +"(G42/$G$42)*100" +"(C47/$C$46)*100" +"(C61/$C$60)*100" +"(C65/$C$64)*100" +"(C9/$C$9)*100" +"(G9/$G$9)*100" +"(C18/$C$18)*100" +"(C23/$C$23)*100" +"(C27/$C$27)*100" +"(G33/$G$33)*100" +"(C37/$C$37)*100" +"(C8/$C$8)*100" +"(G9/$G$9)*100" +"(G14/$G$14)*100" +"(C42/$C$42)*100" +"(G51/G$51)*100" +"SUM(I7:AF7)" +"COUNTA(I6:AF6)" +"SUM(I7:AF7)" +"SUM(I12:AF12)" +"SUM(E12/E6)" +"IF(F12<>"""",HLOOKUP(F12,GradeTable,2),"""")" +"IF(F12<>"""",HLOOKUP(F12,GradeTable,3),"""")" +"SUM(E13/E6)" +"SUM(K14:AF14)" +"SUM(E14/(E6-45))" +"SUM(E15/E6)" +"SUM(E16/E6)" +"SUM(E17/(E6))" +"SUM(E18/E6)" +"SUM(E19/E6)" +"SUM(E20/E6)" +"SUM(E21/E6)" +"SUM(E22/E6)" +"SUM(E23/E6)" +"SUM(E24/E6)" +"SUM(E25/E6)" +"SUM(E26/E6)" +"SUM(E27/E6)" +"SUM(E28/E6)" +"SUM(E29/E6)" +"SUM(E30/E6)" +"SUM(E31/E6)" +"SUM(E32/E6)" +"SUM(E33/E6)" +"SUM(E34/E6)" +"SUM(E35/E6)" +"SUM(E36/E6)" +"SUM(E37/E6)" +"SUM(E38/E6)" +"SUM(E39/E6)" +"SUM(E40/E6)" +"SUM(E41/E6)" +"IF(OR(F11,F11>""""),F11,"""")" +"AVERAGE(F12:F41)" +"IF(SUM(H12:H41),AVERAGE(H12:H41),"""")" +"IF(SUM(M13,M17:M19,M21:M28,M31,M35:M36,M37:M41),AVERAGE(M13,M17:M19,M21:M28,M31,M35:M36,M37:M41),"""")" +"IF(SUM(Q12,Q13,Q17:Q21,Q21,Q24,Q26,Q27,Q31,Q36,Q38,Q39),AVERAGE(Q12,Q13,Q17:Q21,Q21,Q24,Q26,Q27,Q31,Q36,Q38,Q39),"""")" +"IF(SUM(U12:U24,U26:U41),AVERAGE(U12:U24,U26:U41),"""")" +"IF(SUM(Y12:Y37,Y39:Y41),AVERAGE(Y12:Y37,Y39:Y41),"""")" +#"IF(SUM(AC12:AC15,AC17:AC20,AC22:AC24,AC26:AC29,AC33,AC35:AC40,#REF!),AVERAGE(AC15,AC17:AC20,AC22:AC24,AC26:AC29,AC33,AC35:AC40,#REF!:#REF!),"""")" +"IF(SUM(F12:F41),MAX(F12:F41),"""")" +"IF(SUM(F12:F41),MIN(F12:F41),"""")" +"COUNTIF(Gradebook!G12:G41,""A"")" +"SUM(C3/C10)" +"COUNTIF(Gradebook!G12:G41,""B"")" +"SUM(C4/C10)" +"COUNTIF(Gradebook!G12:G41,""C"")" +"SUM(C5/C10)" +"COUNTIF(Gradebook!G12:G41,""D"")" +"SUM(C6/C10)" +"COUNTIF(Gradebook!G13:G41,""F"")" +"SUM(C7/C10)" +"SUM(C8/C10)" +"SUM(C9/C10)" +"SUM(C3:C9)" +"(Gradebook!F43)" +"85.5+5" +"B2+D2+F2*20/100+H2+J2+L2+N2+P2+Q2*30/100" +"(B4+D4+F4*20/100+J4+L4+N4+Q4*30/100)*100/85" +"(B13+D13+H13+J13+L13+N13+P13+Q13*30/100)*100/80" +"MIN(F2:F43)" +"AVERAGE(Q2:Q43)" +"MAX(F2:F43)" +"AVERAGE(F2:F43)" +"STDEV(F2:F43)" +"QUARTILE(F2:F43,1)" +"QUARTILE(F2:F43,2)" +"QUARTILE(F2:F43,3)" +"3/20" +"AVERAGE(E3:E52)" +"STDEV(E3:E52)" +"MIN(E3:E52)" +"QUARTILE(E3:E52,1)" +"MEDIAN(E3:E52)" +"QUARTILE(E3:E52,3)" +"MAX(E3:E52)" +"SKEW(E3:E52)" +"AVERAGE(E3:E27)" +"STDEV(E3:E27)" +"AVERAGE(E28:E52)" +"STDEV(E28:E52)" +"(J30-J34)/SQRT(((J31^2)/25)+((J35^2)/25))" +"TINV(0.05,24)" +" 0.9797 + (-0.0008*3.7) + (-0.3262*0.15)" +"SUM(D4-C4)/0.04166667" +"E4*60" +"SUM(F4)" +"SUM(0)" +"SUM(G4:H4)" +"D4-C4" +"IF(K4=""Y"",20, IF(K4=""N"",0, IF(K4="""","""")))" +"SUM(F4)" +"SUM(H4,F5)" +"SUM(J4+(D5-C5))" +"SUM(G5,F6)" +"SUM(H5)" +"IF(K6=""Y"",41, IF(K6=""N"",0, IF(K6="""","""")))" +"G13" +"SUM(L4:L22)" +"SUM(L4:L22)" +"IF(L23>299,""Present Full Day"",IF(L23>149,""Present Half Day"",IF(L23<150,""Absent Full Day"")))" +"IF(L23>299,""Present Full Day"",IF(L23>149,""Present Half Day"",IF(L23<150,""Absent Full Day"")))" +"SUM(D4-C4)/0.04166667" +"E4*60" +"SUM(F4)" +"SUM(0)" +"SUM(G4:H4)" +"D4-C4" +"IF(K4=""Y"",20, IF(K4=""N"",0, IF(K4="""","""")))" +"SUM(F4)" +"SUM(H4,F5)" +"SUM(J4+(D5-C5))" +"SUM(G5,F6)" +"SUM(H5)" +"IF(K6=""Y"",41, IF(K6=""N"",0, IF(K6="""","""")))" +"G15" +"IF(K16=""Y"",30, IF(K16=""N"",0, IF(K16="""","""")))" +"SUM(L4:L22)" +"SUM(L4:L22)" +"IF(L23>299,""Present Full Day"",IF(L23>149,""Present Half Day"",IF(L23<150,""Absent Full Day"")))" +"IF(L23>299,""Present Full Day"",IF(L23>149,""Present Half Day"",IF(L23<150,""Absent Full Day"")))" +"SUM(D4-C4)/0.04166667" +"E4*60" +"SUM(F4)" +"SUM(0)" +"SUM(G4:H4)" +"D4-C4" +"IF(K4=""Y"",20, IF(K4=""N"",0, IF(K4="""","""")))" +"SUM(F4)" +"SUM(H4,F5)" +"SUM(J4+(D5-C5))" +"SUM(G5,F6)" +"SUM(H5)" +"IF(K6=""Y"",41, IF(K6=""N"",0, IF(K6="""","""")))" +"G17" +"IF(K18=""Y"",30, IF(K18=""N"",0, IF(K18="""","""")))" +"SUM(L4:L22)" +"SUM(L4:L22)" +"IF(L23>299,""Present Full Day"",IF(L23>149,""Present Half Day"",IF(L23<150,""Absent Full Day"")))" +"IF(L23>299,""Present Full Day"",IF(L23>149,""Present Half Day"",IF(L23<150,""Absent Full Day"")))" +"IF(B13="""",""Err1"",IF(ISERROR(SEARCH(""%"",B13,1))=FALSE,""Err2"",IF(ISNUMBER(INT(B13))=FALSE,""Err3"",IF(AND(INT(B13)>=1,INT(B13)<=100) = FALSE,""Err4"",IF(ISERROR(SEARCH(""."",B13,1))=FALSE,""Err5"","""")))))" +"IF(B13="""",""Err1"",IF(ISERROR(SEARCH(""%"",B13,1))=FALSE,""Err2"",IF(ISNUMBER(INT(B13))=FALSE,""Err3"",IF(AND(INT(B13)>=1,INT(B13)<=100) = FALSE,""Err4"",IF(ISERROR(SEARCH(""."",B13,1))=FALSE,""Err5"","""")))))" +"IF(B11="""",""Err1"",IF(ISERROR(SEARCH(""%"",B11,1))=FALSE,""Err2"",IF(ISNUMBER(INT(B11))=FALSE,""Err3"",IF(AND(INT(B11)>=1,INT(B11)<=100) = FALSE,""Err4"",IF(ISERROR(SEARCH(""."",B11,1))=FALSE,""Err5"","""")))))" +"IF(B15="""",""Err1"",IF(ISERROR(SEARCH(""%"",B15,1))=FALSE,""Err2"",IF(ISNUMBER(INT(B15))=FALSE,""Err3"",IF(AND(INT(B15)>=1,INT(B15)<=100)=FALSE,""Err4"",IF(ISERROR(SEARCH(""."",RIGHT(B15,2),1))=TRUE,""Err6"","""")))))" +"IF(B12="""",""Err1"",IF(ISERROR(SEARCH(""%"",B12,1))=FALSE,""Err2"",IF(ISNUMBER(INT(B12))=FALSE,""Err3"",IF(AND(INT(B12)>=0,INT(B12)<=100) = FALSE,""Err4"",IF(ISERROR(SEARCH(""."",B12,1))=FALSE,""Err5"","""")))))" +"IF(C12="""",""Err1"",IF(ISERROR(SEARCH(""%"",C12,1))=FALSE,""Err2"",IF(ISNUMBER(INT(C12))=FALSE,""Err3"",IF(AND(INT(C12)>=0,INT(C12)<=100)=FALSE,""Err4"",IF(ISERROR(SEARCH(""."",RIGHT(C12,2),1))=TRUE,""Err5"","""")))))" +"IF(ISERROR(SEARCH(""%"",B13,1))=FALSE,""Err1"",IF(OR(B13="""",ISNUMBER(INT(B13)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",B13,1))=FALSE,""Err3"",IF(OR(B13="""",AND(INT(B13)>=1,INT(B13)<=9999))=FALSE,""Err4"",""""))))" +"IF(ISERROR(SEARCH(""%"",C13,1))=FALSE,""Err1"",IF(OR(C13="""",ISNUMBER(INT(C13)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",C13,1))=FALSE,""Err3"",IF(OR(C13="""",AND(INT(C13)>=0,INT(C13)<=100))=FALSE,""Err5"",""""))))" +"IF(ISERROR(SEARCH(""%"",B16,1))=FALSE,""Err1"",IF(OR(B16="""",ISNUMBER(INT(B16)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",B16,1))=FALSE,""Err3"",IF(OR(B16="""",AND(INT(B16)>=1,INT(B16)<=9999))=FALSE,""Err4"",IF(INT(B16)<>SUM(INT(B13)+INT(B14)+INT(B15)),""Err8"","""")))))" +"IF(ISERROR(SEARCH(""%"",B20,1))=FALSE,""Err1"",IF(OR(B20="""",ISNUMBER(INT(B20)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",B20,1))=FALSE,""Err3"",IF(OR(B20="""",AND(INT(B20)>=1,INT(B20)<=9999))=FALSE,""Err4"",IF(INT(B20)<>SUM(INT(B17)+INT(B18)+INT(B19)),""Err9"","""")))))" +"IF(ISERROR(SEARCH(""%"",B27,1))=FALSE,""Err1"",IF(OR(B27="""",ISNUMBER(INT(B27)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",B27,1))=FALSE,""Err3"",IF(OR(B27="""",AND(INT(B27)>=1,INT(B27)<=9999))=FALSE,""Err4"",IF(B27="""",""Err6"","""")))))" +"IF(ISERROR(SEARCH(""%"",C27,1))=FALSE,""Err1"",IF(OR(C27="""",ISNUMBER(INT(C27)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",C27,1))=FALSE,""Err3"",IF(OR(C27="""",AND(INT(C27)>=0,INT(C27)<=100))=FALSE,""Err5"",IF(C27="""",""Err6"","""")))))" +"IF(ISERROR(SEARCH(""%"",E27,1))=FALSE,""Err1"",IF(OR(E27="""",ISNUMBER(INT(E27)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",E27,1))=FALSE,""Err3"",IF(OR(E27="""",AND(INT(E27)>=0,INT(E27)<=100))=FALSE,""Err5"",IF(E27="""",""Err6"",IF(E27<>'LEA1'!C13,""Err7"",""""))))))" +"IF(ISERROR(SEARCH(""%"",D33,1))=FALSE,""Err1"",IF(OR(D33="""",ISNUMBER(INT(D33)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",D33,1))=FALSE,""Err3"",IF(OR(D33="""",AND(INT(D33)>=1,INT(D33)<=9999))=FALSE,""Err4"",IF(INT(D33)<>SUM(INT(D31)+INT(D32)+INT(D32)),""Err8"","""")))))" +"IF(ISERROR(SEARCH(""%"",E44,1))=FALSE,""Err1"",IF(OR(E44="""",ISNUMBER(INT(E44)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",E44,1))=FALSE,""Err3"",IF(OR(E44="""",AND(INT(E44)>=0,INT(E44)<=100))=FALSE,""Err5"",IF(E44="""",""Err6"",IF(E44<>'LEA1'!C16,""Err7"",""""))))))" +"IF(ISERROR(SEARCH(""%"",B13,1))=FALSE,""Err1"",IF(OR(B13="""",ISNUMBER(INT(B13)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",B13,1))=FALSE,""Err3"",IF(OR(B13="""",AND(INT(B13)>=1,INT(B13)<=9999))=FALSE,""Err4"",""""))))" +"IF(ISERROR(SEARCH(""%"",C13,1))=FALSE,""Err1"",IF(OR(C13="""",ISNUMBER(INT(C13)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",C13,1))=FALSE,""Err3"",IF(OR(C13="""",AND(INT(C13)>=0,INT(C13)<=100))=FALSE,""Err5"",""""))))" +"IF(ISERROR(SEARCH(""%"",B16,1))=FALSE,""Err1"",IF(OR(B16="""",ISNUMBER(INT(B16)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",B16,1))=FALSE,""Err3"",IF(OR(B16="""",AND(INT(B16)>=1,INT(B16)<=9999))=FALSE,""Err4"",IF(INT(B16)<>SUM(INT(B13)+INT(B14)+INT(B15)),""Err8"","""")))))" +"IF(ISERROR(SEARCH(""%"",B20,1))=FALSE,""Err1"",IF(OR(B20="""",ISNUMBER(INT(B20)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",B20,1))=FALSE,""Err3"",IF(OR(B20="""",AND(INT(B20)>=1,INT(B20)<=9999))=FALSE,""Err4"",IF(INT(B20)<>SUM(INT(B17)+INT(B18)+INT(B19)),""Err9"","""")))))" +"IF(ISERROR(SEARCH(""%"",B27,1))=FALSE,""Err1"",IF(OR(B27="""",ISNUMBER(INT(B27)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",B27,1))=FALSE,""Err3"",IF(OR(B27="""",AND(INT(B27)>=1,INT(B27)<=9999))=FALSE,""Err4"",IF(B27="""",""Err6"","""")))))" +"IF(ISERROR(SEARCH(""%"",C27,1))=FALSE,""Err1"",IF(OR(C27="""",ISNUMBER(INT(C27)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",C27,1))=FALSE,""Err3"",IF(OR(C27="""",AND(INT(C27)>=0,INT(C27)<=100))=FALSE,""Err5"",IF(C27="""",""Err6"","""")))))" +"IF(ISERROR(SEARCH(""%"",E27,1))=FALSE,""Err1"",IF(OR(E27="""",ISNUMBER(INT(E27)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",E27,1))=FALSE,""Err3"",IF(OR(E27="""",AND(INT(E27)>=0,INT(E27)<=100))=FALSE,""Err5"",IF(E27="""",""Err6"",IF(E27<>'LEA2'!C13,""Err7"",""""))))))" +"IF(ISERROR(SEARCH(""%"",D33,1))=FALSE,""Err1"",IF(OR(D33="""",ISNUMBER(INT(D33)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",D33,1))=FALSE,""Err3"",IF(OR(D33="""",AND(INT(D33)>=1,INT(D33)<=9999))=FALSE,""Err4"",IF(D33<>SUM(D30,D31,D32),""Err8"","""")))))" +"IF(ISERROR(SEARCH(""%"",E44,1))=FALSE,""Err1"",IF(OR(E44="""",ISNUMBER(INT(E44)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",E44,1))=FALSE,""Err3"",IF(OR(E44="""",AND(INT(E44)>=0,INT(E44)<=100))=FALSE,""Err5"",IF(E44="""",""Err6"",IF(E44<>'LEA2'!C15,""Err7"",""""))))))" +"IF(ISERROR(SEARCH(""%"",E61,1))=FALSE,""Err1"",IF(OR(E61="""",ISNUMBER(INT(E61)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",E61,1))=FALSE,""Err3"",IF(OR(E61="""",AND(INT(E61)>=0,INT(E61)<=100))=FALSE,""Err5"",IF(E61="""",""Err6"",IF(E61<>'LEA2'!C17,""Err7"",""""))))))" +"IF(ISERROR(SEARCH(""%"",B13,1))=FALSE,""Err1"",IF(OR(B13="""",ISNUMBER(INT(B13)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",B13,1))=FALSE,""Err3"",IF(OR(B13="""",AND(INT(B13)>=1,INT(B13)<=9999))=FALSE,""Err4"",""""))))" +"IF(ISERROR(SEARCH(""%"",C13,1))=FALSE,""Err1"",IF(OR(C13="""",ISNUMBER(INT(C13)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",C13,1))=FALSE,""Err3"",IF(OR(C13="""",AND(INT(C13)>=0,INT(C13)<=100))=FALSE,""Err5"",""""))))" +"IF(ISERROR(SEARCH(""%"",B16,1))=FALSE,""Err1"",IF(OR(B16="""",ISNUMBER(INT(B16)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",B16,1))=FALSE,""Err3"",IF(OR(B16="""",AND(INT(B16)>=1,INT(B16)<=9999))=FALSE,""Err4"",IF(INT(B16)<>SUM(INT(B13)+INT(B14)+INT(B15)),""Err8"","""")))))" +"IF(ISERROR(SEARCH(""%"",B20,1))=FALSE,""Err1"",IF(OR(B20="""",ISNUMBER(INT(B20)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",B20,1))=FALSE,""Err3"",IF(OR(B20="""",AND(INT(B20)>=1,INT(B20)<=9999))=FALSE,""Err4"",IF(INT(B20)<>SUM(INT(B17)+INT(B18)+INT(B19)),""Err9"","""")))))" +"IF(ISERROR(SEARCH(""%"",B27,1))=FALSE,""Err1"",IF(OR(B27="""",ISNUMBER(INT(B27)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",B27,1))=FALSE,""Err3"",IF(OR(B27="""",AND(INT(B27)>=1,INT(B27)<=9999))=FALSE,""Err4"",IF(B27="""",""Err6"","""")))))" +"IF(ISERROR(SEARCH(""%"",C27,1))=FALSE,""Err1"",IF(OR(C27="""",ISNUMBER(INT(C27)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",C27,1))=FALSE,""Err3"",IF(OR(C27="""",AND(INT(C27)>=0,INT(C27)<=100))=FALSE,""Err5"",IF(C27="""",""Err6"","""")))))" +"IF(ISERROR(SEARCH(""%"",E27,1))=FALSE,""Err1"",IF(OR(E27="""",ISNUMBER(INT(E27)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",E27,1))=FALSE,""Err3"",IF(OR(E27="""",AND(INT(E27)>=0,INT(E27)<=100))=FALSE,""Err5"",IF(E27="""",""Err6"",IF(E27<>'LEA3'!C11,""Err7"",""""))))))" +"IF(ISERROR(SEARCH(""%"",D30,1))=FALSE,""Err1"",IF(OR(D930="""",ISNUMBER(INT(D30)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",D30,1))=FALSE,""Err3"",IF(OR(D30="""",AND(INT(D30)>=1,INT(D30)<=999))=FALSE,""Err4"",""""))))" +"IF(ISERROR(SEARCH(""%"",D33,1))=FALSE,""Err1"",IF(OR(D933="""",ISNUMBER(INT(D33)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",D33,1))=FALSE,""Err3"",IF(OR(D33="""",AND(INT(D33)>=1,INT(D33)<=999))=FALSE,""Err4"",IF(INT(D33)<>SUM(INT(D30)+INT(D31)+INT(D32)),""Err8"","""")))))" +"IF(ISERROR(SEARCH(""%"",D37,1))=FALSE,""Err1"",IF(OR(D937="""",ISNUMBER(INT(D37)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",D37,1))=FALSE,""Err3"",IF(OR(D37="""",AND(INT(D37)>=1,INT(D37)<=999))=FALSE,""Err4"",IF(INT(D37)<>SUM(INT(D34)+INT(D35)+INT(D36)),""Err9"","""")))))" +"IF(ISERROR(SEARCH(""%"",E44,1))=FALSE,""Err1"",IF(OR(E44="""",ISNUMBER(INT(E44)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",E44,1))=FALSE,""Err3"",IF(OR(E44="""",AND(INT(E44)>=0,INT(E44)<=100))=FALSE,""Err5"",IF(E44="""",""Err6"",IF(E44<>'LEA3'!B13,""Err7"",""""))))))" +"IF(ISERROR(SEARCH(""%"",D54,1))=FALSE,""Err1"",IF(OR(D54="""",ISNUMBER(INT(D54)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",D54,1))=FALSE,""Err3"",IF(OR(D54="""",AND(INT(D54)>=1,INT(D54)<=9999))=FALSE,""Err4"",IF(INT(B20)<>SUM(INT(B17)+INT(B18)+INT(B19)),""Err9"","""")))))" +"IF(ISERROR(SEARCH(""%"",E61,1))=FALSE,""Err1"",IF(OR(E61="""",ISNUMBER(INT(E61)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",E61,1))=FALSE,""Err3"",IF(OR(E61="""",AND(INT(E61)>=0,INT(E61)<=100))=FALSE,""Err5"",IF(E61="""",""Err6"",IF(E61<>'LEA3'!C15,""Err7"",""""))))))" +"IF(ISTEXT(C11)=FALSE,""Err1"","""")" +"IF(ISERROR(SEARCH(""%"",D11,1))=FALSE,""Err2"",IF(OR(D11="""",ISNUMBER(INT(D11)))=FALSE,""Err3"",IF(ISERROR(SEARCH(""."",D11,1))=FALSE,""Err4"",IF(OR(D11="""",AND(INT(D11)>=1,INT(D11)<=999))=FALSE,""Err5"",IF(AND(D11<>"""",E11="""",F11="""")=TRUE,""Err7"",IF(AND(D11="""",OR(E11<>"""",F11<>""""))=TRUE,""Err8"",""""))))))" +"IF(ISERROR(SEARCH(""%"",E11,1))=FALSE,""Err2"",IF(OR(E11="""",ISNUMBER(INT(E11)))=FALSE,""Err3"",IF(ISERROR(SEARCH(""."",D11,1))=FALSE,""Err4"",IF(OR(E11="""",AND(INT(E11)>=1,INT(E11)<=100))=FALSE,""Err6"",IF(OR(AND(E11="""",F11="""",OR(D11<>"""")))=TRUE,""Err9"","""")))))" +"IF(ISERROR(SEARCH(""%"",F11,1))=FALSE,""Err2"",IF(OR(F11="""",ISNUMBER(INT(F11)))=FALSE,""Err3"",IF(ISERROR(SEARCH(""."",E11,1))=FALSE,""Err4"",IF(OR(F11="""",AND(INT(F11)>=1,INT(F11)<=100))=FALSE,""Err6"",IF(OR(AND(E11="""",F11="""",OR(D11<>"""")))=TRUE,""Err9"","""")))))" +"IF(OR(G11=""A"",G11=""X"",G11="""")=FALSE,""Err10"",IF(OR(AND(G11=""A"",OR(D11<>"""",E11<>"""",F11<>"""",H11<>"""")),AND(G11=""X"",OR(D11<>"""",E11<>"""",F11<>"""",H11<>"""")))=TRUE,""Err11"",""""))" +"IF(OR(H11=""Y"",H11="""")=FALSE,""Err13"",IF(AND(H11=""Y"",D11="""",E11="""",F11="""")=TRUE,""Err13"",""""))" +"IF(OR(G12=""A"",G12=""X"",G12="""")=FALSE,""Err10"",IF(OR(AND(G12=""A"",OR(D12<>"""",E12<>"""",F12<>"""",H12<>"""")),AND(G12=""X"",OR(D12<>"""",E12<>"""",F12<>"""",H12<>"""")))=TRUE,""Err11"",IF(AND(OR(D12<>"""",E12<>"""",F12<>"""",H12<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G13=""A"",G13=""X"",G13="""")=FALSE,""Err10"",IF(OR(AND(G13=""A"",OR(D13<>"""",E13<>"""",F13<>"""",H13<>"""")),AND(G13=""X"",OR(D13<>"""",E13<>"""",F13<>"""",H13<>"""")))=TRUE,""Err11"",IF(AND(OR(D13<>"""",E13<>"""",F13<>"""",H13<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G14=""A"",G14=""X"",G14="""")=FALSE,""Err10"",IF(OR(AND(G14=""A"",OR(D14<>"""",E14<>"""",F14<>"""",H14<>"""")),AND(G14=""X"",OR(D14<>"""",E14<>"""",F14<>"""",H14<>"""")))=TRUE,""Err11"",IF(AND(OR(D14<>"""",E14<>"""",F14<>"""",H14<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G15=""A"",G15=""X"",G15="""")=FALSE,""Err10"",IF(OR(AND(G15=""A"",OR(D15<>"""",E15<>"""",F15<>"""",H15<>"""")),AND(G15=""X"",OR(D15<>"""",E15<>"""",F15<>"""",H15<>"""")))=TRUE,""Err11"",IF(AND(OR(D15<>"""",E15<>"""",F15<>"""",H15<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G16=""A"",G16=""X"",G16="""")=FALSE,""Err10"",IF(OR(AND(G16=""A"",OR(D16<>"""",E16<>"""",F16<>"""",H16<>"""")),AND(G16=""X"",OR(D16<>"""",E16<>"""",F16<>"""",H16<>"""")))=TRUE,""Err11"",IF(AND(OR(D16<>"""",E16<>"""",F16<>"""",H16<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G17=""A"",G17=""X"",G17="""")=FALSE,""Err10"",IF(OR(AND(G17=""A"",OR(D17<>"""",E17<>"""",F17<>"""",H17<>"""")),AND(G17=""X"",OR(D17<>"""",E17<>"""",F17<>"""",H17<>"""")))=TRUE,""Err11"",IF(AND(OR(D17<>"""",E17<>"""",F17<>"""",H17<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G18=""A"",G18=""X"",G18="""")=FALSE,""Err10"",IF(OR(AND(G18=""A"",OR(D18<>"""",E18<>"""",F18<>"""",H18<>"""")),AND(G18=""X"",OR(D18<>"""",E18<>"""",F18<>"""",H18<>"""")))=TRUE,""Err11"",IF(AND(OR(D18<>"""",E18<>"""",F18<>"""",H18<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G19=""A"",G19=""X"",G19="""")=FALSE,""Err10"",IF(OR(AND(G19=""A"",OR(D19<>"""",E19<>"""",F19<>"""",H19<>"""")),AND(G19=""X"",OR(D19<>"""",E19<>"""",F19<>"""",H19<>"""")))=TRUE,""Err11"",IF(AND(OR(D19<>"""",E19<>"""",F19<>"""",H19<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G20=""A"",G20=""X"",G20="""")=FALSE,""Err10"",IF(OR(AND(G20=""A"",OR(D20<>"""",E20<>"""",F20<>"""",H20<>"""")),AND(G20=""X"",OR(D20<>"""",E20<>"""",F20<>"""",H20<>"""")))=TRUE,""Err11"",IF(AND(OR(D20<>"""",E20<>"""",F20<>"""",H20<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G21=""A"",G21=""X"",G21="""")=FALSE,""Err10"",IF(OR(AND(G21=""A"",OR(D21<>"""",E21<>"""",F21<>"""",H21<>"""")),AND(G21=""X"",OR(D21<>"""",E21<>"""",F21<>"""",H21<>"""")))=TRUE,""Err11"",IF(AND(OR(D21<>"""",E21<>"""",F21<>"""",H21<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G22=""A"",G22=""X"",G22="""")=FALSE,""Err10"",IF(OR(AND(G22=""A"",OR(D22<>"""",E22<>"""",F22<>"""",H22<>"""")),AND(G22=""X"",OR(D22<>"""",E22<>"""",F22<>"""",H22<>"""")))=TRUE,""Err11"",IF(AND(OR(D22<>"""",E22<>"""",F22<>"""",H22<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G23=""A"",G23=""X"",G23="""")=FALSE,""Err10"",IF(OR(AND(G23=""A"",OR(D23<>"""",E23<>"""",F23<>"""",H23<>"""")),AND(G23=""X"",OR(D23<>"""",E23<>"""",F23<>"""",H23<>"""")))=TRUE,""Err11"",IF(AND(OR(D23<>"""",E23<>"""",F23<>"""",H23<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G24=""A"",G24=""X"",G24="""")=FALSE,""Err10"",IF(OR(AND(G24=""A"",OR(D24<>"""",E24<>"""",F24<>"""",H24<>"""")),AND(G24=""X"",OR(D24<>"""",E24<>"""",F24<>"""",H24<>"""")))=TRUE,""Err11"",IF(AND(OR(D24<>"""",E24<>"""",F24<>"""",H24<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G25=""A"",G25=""X"",G25="""")=FALSE,""Err10"",IF(OR(AND(G25=""A"",OR(D25<>"""",E25<>"""",F25<>"""",H25<>"""")),AND(G25=""X"",OR(D25<>"""",E25<>"""",F25<>"""",H25<>"""")))=TRUE,""Err11"",IF(AND(OR(D25<>"""",E25<>"""",F25<>"""",H25<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G26=""A"",G26=""X"",G26="""")=FALSE,""Err10"",IF(OR(AND(G26=""A"",OR(D26<>"""",E26<>"""",F26<>"""",H26<>"""")),AND(G26=""X"",OR(D26<>"""",E26<>"""",F26<>"""",H26<>"""")))=TRUE,""Err11"",IF(AND(OR(D26<>"""",E26<>"""",F26<>"""",H26<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G27=""A"",G27=""X"",G27="""")=FALSE,""Err10"",IF(OR(AND(G27=""A"",OR(D27<>"""",E27<>"""",F27<>"""",H27<>"""")),AND(G27=""X"",OR(D27<>"""",E27<>"""",F27<>"""",H27<>"""")))=TRUE,""Err11"",IF(AND(OR(D27<>"""",E27<>"""",F27<>"""",H27<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G28=""A"",G28=""X"",G28="""")=FALSE,""Err10"",IF(OR(AND(G28=""A"",OR(D28<>"""",E28<>"""",F28<>"""",H28<>"""")),AND(G28=""X"",OR(D28<>"""",E28<>"""",F28<>"""",H28<>"""")))=TRUE,""Err11"",IF(AND(OR(D28<>"""",E28<>"""",F28<>"""",H28<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G29=""A"",G29=""X"",G29="""")=FALSE,""Err10"",IF(OR(AND(G29=""A"",OR(D29<>"""",E29<>"""",F29<>"""",H29<>"""")),AND(G29=""X"",OR(D29<>"""",E29<>"""",F29<>"""",H29<>"""")))=TRUE,""Err11"",IF(AND(OR(D29<>"""",E29<>"""",F29<>"""",H29<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G30=""A"",G30=""X"",G30="""")=FALSE,""Err10"",IF(OR(AND(G30=""A"",OR(D30<>"""",E30<>"""",F30<>"""",H30<>"""")),AND(G30=""X"",OR(D30<>"""",E30<>"""",F30<>"""",H30<>"""")))=TRUE,""Err11"",IF(AND(OR(D30<>"""",E30<>"""",F30<>"""",H30<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G31=""A"",G31=""X"",G31="""")=FALSE,""Err10"",IF(OR(AND(G31=""A"",OR(D31<>"""",E31<>"""",F31<>"""",H31<>"""")),AND(G31=""X"",OR(D31<>"""",E31<>"""",F31<>"""",H31<>"""")))=TRUE,""Err11"",IF(AND(OR(D31<>"""",E31<>"""",F31<>"""",H31<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G32=""A"",G32=""X"",G32="""")=FALSE,""Err10"",IF(OR(AND(G32=""A"",OR(D32<>"""",E32<>"""",F32<>"""",H32<>"""")),AND(G32=""X"",OR(D32<>"""",E32<>"""",F32<>"""",H32<>"""")))=TRUE,""Err11"",IF(AND(OR(D32<>"""",E32<>"""",F32<>"""",H32<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G33=""A"",G33=""X"",G33="""")=FALSE,""Err10"",IF(OR(AND(G33=""A"",OR(D33<>"""",E33<>"""",F33<>"""",H33<>"""")),AND(G33=""X"",OR(D33<>"""",E33<>"""",F33<>"""",H33<>"""")))=TRUE,""Err11"",IF(AND(OR(D33<>"""",E33<>"""",F33<>"""",H33<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G34=""A"",G34=""X"",G34="""")=FALSE,""Err10"",IF(OR(AND(G34=""A"",OR(D34<>"""",E34<>"""",F34<>"""",H34<>"""")),AND(G34=""X"",OR(D34<>"""",E34<>"""",F34<>"""",H34<>"""")))=TRUE,""Err11"",IF(AND(OR(D34<>"""",E34<>"""",F34<>"""",H34<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G35=""A"",G35=""X"",G35="""")=FALSE,""Err10"",IF(OR(AND(G35=""A"",OR(D35<>"""",E35<>"""",F35<>"""",H35<>"""")),AND(G35=""X"",OR(D35<>"""",E35<>"""",F35<>"""",H35<>"""")))=TRUE,""Err11"",IF(AND(OR(D35<>"""",E35<>"""",F35<>"""",H35<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G36=""A"",G36=""X"",G36="""")=FALSE,""Err10"",IF(OR(AND(G36=""A"",OR(D36<>"""",E36<>"""",F36<>"""",H36<>"""")),AND(G36=""X"",OR(D36<>"""",E36<>"""",F36<>"""",H36<>"""")))=TRUE,""Err11"",IF(AND(OR(D36<>"""",E36<>"""",F36<>"""",H36<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G37=""A"",G37=""X"",G37="""")=FALSE,""Err10"",IF(OR(AND(G37=""A"",OR(D37<>"""",E37<>"""",F37<>"""",H37<>"""")),AND(G37=""X"",OR(D37<>"""",E37<>"""",F37<>"""",H37<>"""")))=TRUE,""Err11"",IF(AND(OR(D37<>"""",E37<>"""",F37<>"""",H37<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G38=""A"",G38=""X"",G38="""")=FALSE,""Err10"",IF(OR(AND(G38=""A"",OR(D38<>"""",E38<>"""",F38<>"""",H38<>"""")),AND(G38=""X"",OR(D38<>"""",E38<>"""",F38<>"""",H38<>"""")))=TRUE,""Err11"",IF(AND(OR(D38<>"""",E38<>"""",F38<>"""",H38<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G39=""A"",G39=""X"",G39="""")=FALSE,""Err10"",IF(OR(AND(G39=""A"",OR(D39<>"""",E39<>"""",F39<>"""",H39<>"""")),AND(G39=""X"",OR(D39<>"""",E39<>"""",F39<>"""",H39<>"""")))=TRUE,""Err11"",IF(AND(OR(D39<>"""",E39<>"""",F39<>"""",H39<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G40=""A"",G40=""X"",G40="""")=FALSE,""Err10"",IF(OR(AND(G40=""A"",OR(D40<>"""",E40<>"""",F40<>"""",H40<>"""")),AND(G40=""X"",OR(D40<>"""",E40<>"""",F40<>"""",H40<>"""")))=TRUE,""Err11"",IF(AND(OR(D40<>"""",E40<>"""",F40<>"""",H40<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G41=""A"",G41=""X"",G41="""")=FALSE,""Err10"",IF(OR(AND(G41=""A"",OR(D41<>"""",E41<>"""",F41<>"""",H41<>"""")),AND(G41=""X"",OR(D41<>"""",E41<>"""",F41<>"""",H41<>"""")))=TRUE,""Err11"",IF(AND(OR(D41<>"""",E41<>"""",F41<>"""",H41<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G42=""A"",G42=""X"",G42="""")=FALSE,""Err10"",IF(OR(AND(G42=""A"",OR(D42<>"""",E42<>"""",F42<>"""",H42<>"""")),AND(G42=""X"",OR(D42<>"""",E42<>"""",F42<>"""",H42<>"""")))=TRUE,""Err11"",IF(AND(OR(D42<>"""",E42<>"""",F42<>"""",H42<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G43=""A"",G43=""X"",G43="""")=FALSE,""Err10"",IF(OR(AND(G43=""A"",OR(D43<>"""",E43<>"""",F43<>"""",H43<>"""")),AND(G43=""X"",OR(D43<>"""",E43<>"""",F43<>"""",H43<>"""")))=TRUE,""Err11"",IF(AND(OR(D43<>"""",E43<>"""",F43<>"""",H43<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G44=""A"",G44=""X"",G44="""")=FALSE,""Err10"",IF(OR(AND(G44=""A"",OR(D44<>"""",E44<>"""",F44<>"""",H44<>"""")),AND(G44=""X"",OR(D44<>"""",E44<>"""",F44<>"""",H44<>"""")))=TRUE,""Err11"",IF(AND(OR(D44<>"""",E44<>"""",F44<>"""",H44<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(OR(G45=""A"",G45=""X"",G45="""")=FALSE,""Err10"",IF(OR(AND(G45=""A"",OR(D45<>"""",E45<>"""",F45<>"""",H45<>"""")),AND(G45=""X"",OR(D45<>"""",E45<>"""",F45<>"""",H45<>"""")))=TRUE,""Err11"",IF(AND(OR(D45<>"""",E45<>"""",F45<>"""",H45<>""""),AND(OR(G48=""A"",G48=""X"")))=TRUE,""Err12"","""")))" +"IF(AND(D11="""",OR(E11<>"""",F11<>""""))=TRUE,""Err8"","""")" +"IF(ISTEXT(C11)=FALSE,""Err1"","""")" +"IF(ISERROR(SEARCH(""%"",D11,1))=FALSE,""Err2"",IF(OR(D11="""",ISNUMBER(INT(D11)))=FALSE,""Err3"",IF(ISERROR(SEARCH(""."",D11,1))=FALSE,""Err4"",IF(OR(D11="""",AND(INT(D11)>=1,INT(D11)<=999))=FALSE,""Err5"",IF(AND(D11<>"""",E11="""",F11="""",G11="""")=TRUE,""Err7"",IF(AND(D11="""",OR(E11<>"""",F11<>"""",G11<>""""))=TRUE,""Err8"",""""))))))" +"IF(ISERROR(SEARCH(""%"",E11,1))=FALSE,""Err2"",IF(OR(E11="""",ISNUMBER(INT(E11)))=FALSE,""Err3"",IF(ISERROR(SEARCH(""."",E11,1))=FALSE,""Err4"",IF(OR(E11="""",AND(INT(E11)>=0,INT(E11)<=100))=FALSE,""Err6"",IF(OR(AND(E11="""",F11="""",G11="""",OR(D11<>"""")))=TRUE,""Err9"","""")))))" +"IF(OR(H11=""A"",H11=""X"",H11="""")=FALSE,""Err10"",IF(OR(AND(H11=""A"",OR(D11<>"""",E11<>"""",F11<>"""",G11<>"""",I11<>"""")),AND(H11=""X"",OR(D11<>"""",E11<>"""",F11<>"""",G11<>"""",I11<>"""")))=TRUE,""Err11"",""""))" +"IF(OR(I11=""Y"",I11="""")=FALSE,""Err12"",IF(AND(I11=""Y"",D11="""",E11="""",F11="""",G11="""")=TRUE,""Err13"",""""))" +"IF(ISTEXT(C12)=FALSE,""Err1"","""")" +"IF(ISERROR(SEARCH(""%"",D12,1))=FALSE,""Err2"",IF(OR(D12="""",ISNUMBER(INT(D12)))=FALSE,""Err3"",IF(ISERROR(SEARCH(""."",D12,1))=FALSE,""Err4"",IF(OR(D12="""",AND(INT(D12)>=1,INT(D12)<=999))=FALSE,""Err5"",IF(AND(D12<>"""",E12="""",F12="""",G12="""")=TRUE,""Err7"",IF(AND(D12="""",OR(E12<>"""",F12<>"""",G12<>""""))=TRUE,""Err8"",""""))))))" +"IF(ISERROR(SEARCH(""%"",E12,1))=FALSE,""Err2"",IF(OR(E12="""",ISNUMBER(INT(E12)))=FALSE,""Err3"",IF(ISERROR(SEARCH(""."",E12,1))=FALSE,""Err4"",IF(OR(E12="""",AND(INT(E12)>=0,INT(E12)<=100))=FALSE,""Err6"",IF(OR(AND(E12="""",F12="""",G12="""",OR(D12<>"""")))=TRUE,""Err9"","""")))))" +"IF(ISERROR(SEARCH(""%"",G12,1))=FALSE,""Err2"",IF(OR(G12="""",ISNUMBER(INT(G12)))=FALSE,""Err3"",IF(OR(G12="""",AND(INT(G12)>=0,INT(G12)<=100))=FALSE,""Err6"",IF(AND(G12<>"""",ISERROR(SEARCH(""."",RIGHT(G12,2),1)))=TRUE,""err14"",IF(OR(AND(E12="""",F12="""",G12="""",OR(D12<>"""")))=TRUE,""Err9"","""")))))" +"IF(OR(H12=""A"",H12=""X"",H12="""")=FALSE,""Err10"",IF(OR(AND(H12=""A"",OR(D12<>"""",E12<>"""",F12<>"""",G12<>"""")),AND(H12=""X"",OR(D12<>"""",E12<>"""",F12<>"""",G12<>"""")))=TRUE,""Err11"",""""))" +"IF(OR(I12=""Y"",I12="""")=FALSE,""Err12"",IF(AND(I12=""Y"",D12="""",E12="""",F12="""",G12="""")=TRUE,""Err13"",""""))" +"IF(ISERROR(SEARCH(""%"",D49,1))=FALSE,""Err1"",IF(OR(D49="""",ISNUMBER(INT(D49)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",D49,1))=FALSE,""Err3"",IF(OR(D49="""",AND(INT(D49)>=1,INT(D49)<=999))=FALSE,""Err4"",""""))))" +"IF(ISERROR(SEARCH(""%"",E49,1))=FALSE,""Err1"",IF(OR(E49="""",ISNUMBER(INT(E49)))=FALSE,""Err2"",IF(ISERROR(SEARCH(""."",E49,1))=FALSE,""Err3"",IF(OR(E49="""",AND(INT(E49)>=1,INT(E49)<=100))=FALSE,""Err5"",""""))))" +"SUM(D7:D104)" +"SUM(D105:D140)" +"D41+D66+D80+D131" +"D87+D97+D104" +"D8+D38+D45+D67+D106" +"D75+D110" +"D85+D118" +"D11+D12+D16+D22+D103+D121" +"D13+D28+D35+D36+D59+D79+D91+D92+D96+D102+D112+D113+D115+D122+D123" +"D10+D23+D25+D27+D31+D33+D43+D48+D49+D54+D56+D60+D68+D76+D78+D94+D108+D119+D128+D132" +"D18+D29+D39+D83+D133+D134" +"D42+D52+D53+D63+D93+D101+D107+D117+D125+D126+D129+D130+D136+D137+D139" +"D40+D140" +"SUM(D146:D156)" +"D50+D124" +"D14+D135+D138" +"D95" +"D160+D161+D162" +"D168-D157-D163" +"SUM(D7:D140)" +"D58+D87+D99+D127" +"D20+D32+D86+D95" +"D17+D24+D44+D89+D97+D100+D104+D116" +"D37+D41+D66+D80+D131" +"D9+D18+D29+D83+D109+D133+D134" +"D14+D15+D51+D84+D85+D105+D118+D120+D135+D138" +"D28+D40+D73+D88+D96+D140" +"D13+D35+D59+D79+D102+D112+D113+D122+D123" +"D30+D36+D62+D72+D81" +"D8+D38+D45+D60+D67+D106" +"D11+D12+D16+D22+D103+D121" +"D39+D50+D74+D75+D110+D124" +"D19+D47+D64" +"D10+D21+D26+D31+D61+D71+D77" +"D25+D27+D43+D48+D49+D68+D76+D132" +"D23+D55+D91+D92+D115" +"D57+D70+D82+D98" +"D34+D42+D54+D56+D63+D65" +"D33+D46+D78+D93+D94+D108+D111+D119+D128" +"D7+D69" +"SUM(D52,D53,D90,D101,D107,D114,D117,D125,D126,D129,D130,D136,D137,D139)" +"SUM(D7:D140)" +"AVERAGE(B3:B71)" +"MEDIAN(B3:B71)" +"STDEV(B3:B71)" +"MIN(B3:B71)" +"MAX(B3:B71)" +"COUNTIF(B3:B71,""<5.1"")" +"COUNTIF(B3:B71,""<10.1"")" +"COUNTIF(B3:B71,""<15.1"")-3" +"COUNTIF(B3:B71,""<20.1"")-12" +"COUNTIF(B3:B71,"">20.9"")" +"COUNTIF(B3:B71,""<1"")" +"COUNTIF(B3:B71,""<2"")" +"COUNTIF(B3:B71,""<3"")" +"COUNTIF(B3:B71,""<4"")" +"COUNTIF(B3:B71,""<5"")" +"COUNTIF(B3:B71,""<6"")" +"COUNTIF(B3:B71,""<7"")" +"COUNTIF(B3:B71,""<8"")" +"COUNTIF(B3:B71,""<9"")" +"COUNTIF(B3:B71,""<10"")-1" +"COUNTIF(B3:B71,""<11"")-3" +"COUNTIF(B3:B71,""<12"")-3" +"COUNTIF(B3:B71,""<13"")-3" +"COUNTIF(B3:B71,""<14"")-3" +"COUNTIF(B3:B71,""<15"")-7" +"COUNTIF(B3:B71,""<16"")-7" +"COUNTIF(B3:B71,""<17"")-13" +"COUNTIF(B3:B71,""<18"")-19" +"COUNTIF(B3:B71,""<19"")-20" +"COUNTIF(B3:B71,""<20"")-28" +"COUNTIF(B3:B71,""<21"")-34" +"COUNTIF(B3:B71,""<22"")-43" +"COUNTIF(B3:B71,""<23"")-49" +"COUNTIF(B3:B71,""<24"")-59" +"COUNTIF(B3:B71,""<25"")-61" +"COUNTIF(B3:B71,""<26"")-67" +"SUM(B2:P2)" +"SUM(D6:R6)" +"100*S6/$S$6" +"C7" +"AVERAGE(D19:D54)" +"AVERAGE(J8:J43)" +"AVERAGE(S8:S53)" +"C6/C9" +"C7/C9" +"C8/C9" +"C6/C9" +"C7/C9" +"C8/C9" +"SUM(C9:C98)" +"C19+D19+E19+F19+G19" +"H21/$H$19" +"VLOOKUP(I21,$A$46:$C$55,3,TRUE)" +"LEFT(J21,1)" +"SUM(C23:G23)" +"AVERAGE(C21:C35)" +"COUNTIF(K21:K34,J36)" +"STDEV(C21:C34)" +"COUNTIF(K21:K34,J37)" +"MIN(C21:C34)" +"COUNTIF(K21:K34,J38)" +"MAX(C21:C34)" +"C39-C38" +"LOOKUP(B5,B$10:B$21,A$10:A$21)" +"C2/30" +"SUM(C2:C9)" +"C2/C$9" +"SUM(C2:C8)" +"COUNTA(A2:A22)" +"SUM(B2:B22)" +"B23/$A$23" +"COUNTA(A31:A41)" +"SUM(B31:B41)" +"B42/$A$42" +"C2/$C$6" +"C2*A2" +"SUM(C2:C5)" +"(SUM(E2:E5))/30" +"E6" +"SUM(B2:B6)" +"B7/5" +"C2/$C$5" +"C2*A2" +"SUM(C2:C4)" +"(SUM(E2:E4))/30" +"E5" +"C2/$C$4" +"C2*A2" +"SUM(C2:C3)" +"(SUM(E2:E3))/30" +"E4" +"C2/$C$6" +"C2*A2" +"SUM(C2:C5)" +"(SUM(E2:E5))/30" +"E6" +"C2/$C$7" +"C2*A2" +"SUM(C2:C6)" +"(SUM(E2:E6))/30" +"E7" +"C3/$C$7" +"C3*A3" +"SUM(C3:C6)" +"(SUM(E3:E6))/30" +"E7" +"B2/63" +"B2/30" +"SUM(B2:B9)" +"C3/C$5" +"SUM(C3:C4)" +"C9/C$12" +"SUM(C8:C11)" +"B2/30" +"SUM(B2:B3)" +"B7/$B$10" +"SUM(B7:B9)" +"B2/30" +"SUM(B2:B3)" +"'Q3 Data'!E6" +"'Q7 Data'!E5" +"'Q11 Data'!E4" +"'Q15 Data'!E6" +"'Q19 Data'!E7" +"'Q23 Data'!E7" +"B11/30" +"SUM(B11:B12)" +"1.85*80" +"SUM(C2:G2)" +"1.3*90" +"1.85*57" +"1.3*74" +"1.85*92" +"1.3*92" +"((D2*4)+(E2*3.5)+(F2*3)+(G2*2.5)+(H2*2)+(I2*1.5)+(J2*1))/(C2-L2)" +"(C7)/($C$28)" +"SUM(C7:C12)" +"(C14)+(C23)+(C25)" +"(C7)/($C$38)" +"SUM(C7:C32)" +"SUM(C33:C35)" +"SUM(B6:G6)" +"SUM(B6:H6)" +"SUM(B6:G6)" +"SUM(C6:E6)" +"(C7)/($C$20)" +"SUM(C7:C11)" +"SUM(C14:C17)" +"(C12)+(C18)" +"SUM(C7:C17)" +"(C28)-(C24)-(C26)-(C18)" +"SUM(C18:C20)" +"(C28)-6999" +"(C6)/($C$19)" +"SUM(C6:C18)" +"(C7)/($C$24)" +"SUM(C7:C16)" +"(C24)-(C19)" +"SUM(E19:E21)" +"(C6)/(B6)" +"(B12)+(B9)" +"7687+0" +"(B9)/(B7)" +"7883+1" +"5707+0" +"5803+6" +"(B31)" +"(B12)/(B7)" +"(B18)/(B31)" +"(B19)/(B31)" +"(B20)/(B31)" +"(B21)/(B31)" +"(B22)/(B31)" +"(B23)/(B31)" +"(B24)/(B31)" +"(B25)/(B31)" +"(B26)/(B31)" +"(B27)/(B31)" +"(B28)/(B31)" +"(B29)/(B31)" +"SUM(B18:B29)" +"SUM(C18:C30)" +"(B18)+(B19)+(B20)+(B21)+(B22)+(B23)+(B26)+(B27)" +"(B34)/(B31)" +"(B9)+(B12)" +"B9/B7" +"(B31)" +"B12/B7" +"(B18)/(B31)" +"(B19)/(B31)" +"(B20)/(B31)" +"(B21)/(B31)" +"(B22)/(B31)" +"(B23)/(B31)" +"(B24)/(B31)" +"(B25)/(B31)" +"(B26)/(B31)" +"(B27)/(B31)" +"(B28)/(B31)" +"(B29)/(B31)" +"SUM(B18:B30)" +"B18+B19+B20+B21+B22+B23+B26+B27" +"(B34)/(B31)" +"SUM(E7:J7)" +"(C7)+(K7)" +"SUM(C7:I7)" +"(finaid!C24)/(finaid!C7)" +"(finaid!K24)/(finaid!M7)" +"(C7)*30" +"(C7)+(F7)+(I7)" +"((C14)-(C7))/(C7)" +"(C8)/(transfers!C7)" +"(F8)/(transfers!C7)" +"(I8)/(transfers!C7)" +"(L8)/(transfers!C7)" +"(O8)/(transfers!C7)" +"(R8)/(transfers!C7)" +"(C22)/(transfers!F7)" +"(F22)/(transfers!F7)" +"(I22)/(transfers!F7)" +"(L22)/(transfers!F7)" +"(O22)/(transfers!F7)" +"(R22)/(transfers!F7)" +"(C36)/(transfers!I7)" +"(F36)/(transfers!I7)" +"(I36)/(transfers!I7)" +"(L36)/(transfers!I7)" +"(O36)/(transfers!I7)" +"(R36)/(transfers!I7)" +"(C50)/(transfers!C22)" +"(F50)/(transfers!C22)" +"(I50)/(transfers!C22)" +"(L50)/(transfers!C22)" +"(O50)/(transfers!C22)" +"(R50)/(transfers!C22)" +"(C64)/(transfers!F22)" +"(F64)/(transfers!F22)" +"(I64)/(transfers!F22)" +"(L64)/(transfers!F22)" +"(O64)/(transfers!F22)" +"(R64)/(transfers!F22)" +"(C84)/(transfers!I28)" +"(F84)/(transfers!I28)" +"(I84)/(transfers!I28)" +"(L84)/(transfers!I28)" +"(O84)/(transfers!I28)" +"(R84)/(transfers!I28)" +"(C92)/(transfers!L7)" +"(F92)/(transfers!L7)" +"(I92)/(transfers!L7)" +"(L92)/(transfers!L7)" +"(O92)/(transfers!L7)" +"(R92)/(transfers!L7)" +"(C108)/(transfers!D7)" +"(F108)/(transfers!D7)" +"(I108)/(transfers!D7)" +"(L108)/(transfers!D7)" +"(O108)/(transfers!D7)" +"(R108)/(transfers!D7)" +"(C122)/(transfers!G7)" +"(F122)/(transfers!G7)" +"(I122)/(transfers!G7)" +"(L122)/(transfers!G7)" +"(O122)/(transfers!G7)" +"(R122)/(transfers!G7)" +"(C136)/(transfers!J7)" +"(F136)/(transfers!J7)" +"(I136)/(transfers!J7)" +"(L136)/(transfers!J7)" +"(O136)/(transfers!J7)" +"(R136)/(transfers!J7)" +"(C150)/(transfers!D22)" +"(F150)/(transfers!D22)" +"(I150)/(transfers!D22)" +"(L150)/(transfers!D22)" +"(O150)/(transfers!D22)" +"(R150)/(transfers!D22)" +"(C164)/(transfers!G22)" +"(F164)/(transfers!G22)" +"(I164)/(transfers!G22)" +"(L164)/(transfers!G22)" +"(O164)/(transfers!G22)" +"(R164)/(transfers!G22)" +"(C184)/(transfers!J28)" +"(F184)/(transfers!J28)" +"(I184)/(transfers!J28)" +"(L184)/(transfers!J28)" +"(O184)/(transfers!J28)" +"(R184)/(transfers!J28)" +"(C192)/(transfers!M7)" +"(F192)/(transfers!M7)" +"(I192)/(transfers!M7)" +"(L192)/(transfers!M7)" +"(O192)/(transfers!M7)" +"(R192)/(transfers!M7)" +"(C7)/(E7)" +"SUM(C7:C17)" +"(C7)/($C$28)" +"SUM(C7:C12)" +"(C14)+(C23)+(C25)" +"(C6)/($C$37)" +"SUM(D6:D15)" +"SUM(C6:C31)" +"SUM(C32:C34)" +"SUM(B6:G6)" +"SUM(B6:H6)" +"SUM(C6:E6)" +"(C7)/($C$20)" +"SUM(C7:C11)" +"SUM(C14:C17)" +"(C12)+(C18)" +"SUM(C7:C17)" +"(C28)-(C24)-(C26)-(C18)" +"SUM(C18:C20)" +"(C6)/($C$19)" +"SUM(C6:C18)" +"(I9)/(G9)" +"SUM(D9:D13)" +"SUM(D18:D31)" +"(D14)+(D32)" +"SUM(C7:C16)" +"(($C$7*E7)+($C$8*E8)+($C$9*E9)+($C$10*E10)+($C$11*E11)+($C$12*E12)+($C$13*E13)+($C$14*E14)+($C$15*E15))/650" +"(C21)-(C17)" +"(($C$21*E21)-($C$17*E17))/($C$19)" +"(C7)/($C$24)" +"SUM(C7:C16)" +"(C24)-(C19)" +"SUM(E19:E21)" +"(C6)/(B6)" +"(B12)+(B9)" +"7687+0" +"(B9)/(B7)" +"7883+1" +"5707+0" +"5803+6" +"(B31)" +"(B12)/(B7)" +"(B18)/(B31)" +"(B19)/(B31)" +"(B20)/(B31)" +"(B21)/(B31)" +"(B22)/(B31)" +"(B23)/(B31)" +"(B24)/(B31)" +"(B25)/(B31)" +"(B26)/(B31)" +"(B27)/(B31)" +"(B28)/(B31)" +"(B29)/(B31)" +"SUM(B18:B29)" +"SUM(C18:C30)" +"(B18)+(B19)+(B20)+(B21)+(B22)+(B23)+(B26)+(B27)" +"(B34)/(B31)" +"(B9)+(B12)" +"B9/B7" +"(B31)" +"B12/B7" +"(B18)/(B31)" +"(B19)/(B31)" +"(B20)/(B31)" +"(B21)/(B31)" +"(B22)/(B31)" +"(B23)/(B31)" +"(B24)/(B31)" +"(B25)/(B31)" +"(B26)/(B31)" +"(B27)/(B31)" +"(B28)/(B31)" +"(B29)/(B31)" +"SUM(B18:B30)" +"B18+B19+B20+B21+B22+B23+B26+B27" +"(B34)/(B31)" +"SUM(E7:J7)" +"(C7)+(K7)" +"(C6)+(E6)" +"(C10)/(I10)" +"(F10)/(I10)" +"(C10)+(F10)" +"(C10)/(K10)" +"(F10)/(M10)" +"(K10)+(M10)" +"(I10)/(O10)" +"SUM(C7:I7)" +"(finaid!C25)/(finaid!C7)" +"(finaid!K25)/(finaid!M7)" +"(C7)*30" +"SUM(C7:I7)" +"(C7)+(F7)+(I7)" +"((C14)-(C7))/(C7)" +"(C8)/(transfers!C7)" +"(F8)/(transfers!C7)" +"(I8)/(transfers!C7)" +"(L8)/(transfers!C7)" +"(O8)/(transfers!C7)" +"(R8)/(transfers!C7)" +"(C22)/(transfers!F7)" +"(F22)/(transfers!F7)" +"(I22)/(transfers!F7)" +"(L22)/(transfers!F7)" +"(O22)/(transfers!F7)" +"(R22)/(transfers!F7)" +"(C36)/(transfers!I7)" +"(F36)/(transfers!I7)" +"(I36)/(transfers!I7)" +"(L36)/(transfers!I7)" +"(O36)/(transfers!I7)" +"(R36)/(transfers!I7)" +"(C50)/(transfers!C22)" +"(F50)/(transfers!C22)" +"(I50)/(transfers!C22)" +"(L50)/(transfers!C22)" +"(O50)/(transfers!C22)" +"(R50)/(transfers!C22)" +"(C64)/(transfers!F22)" +"(F64)/(transfers!F22)" +"(I64)/(transfers!F22)" +"(L64)/(transfers!F22)" +"(O64)/(transfers!F22)" +"(R64)/(transfers!F22)" +"(C84)/(transfers!I28)" +"(F84)/(transfers!I28)" +"(I84)/(transfers!I28)" +"(L84)/(transfers!I28)" +"(O84)/(transfers!I28)" +"(R84)/(transfers!I28)" +"(C92)/(transfers!L7)" +"(F92)/(transfers!L7)" +"(I92)/(transfers!L7)" +"(L92)/(transfers!L7)" +"(O92)/(transfers!L7)" +"(R92)/(transfers!L7)" +"(C108)/(transfers!D7)" +"(F108)/(transfers!D7)" +"(I108)/(transfers!D7)" +"(L108)/(transfers!D7)" +"(O108)/(transfers!D7)" +"(R108)/(transfers!D7)" +"(C122)/(transfers!G7)" +"(F122)/(transfers!G7)" +"(I122)/(transfers!G7)" +"(L122)/(transfers!G7)" +"(O122)/(transfers!G7)" +"(R122)/(transfers!G7)" +"(C136)/(transfers!J7)" +"(F136)/(transfers!J7)" +"(I136)/(transfers!J7)" +"(L136)/(transfers!J7)" +"(O136)/(transfers!J7)" +"(R136)/(transfers!J7)" +"(C150)/(transfers!D22)" +"(F150)/(transfers!D22)" +"(I150)/(transfers!D22)" +"(L150)/(transfers!D22)" +"(O150)/(transfers!D22)" +"(R150)/(transfers!D22)" +"(C164)/(transfers!G22)" +"(F164)/(transfers!G22)" +"(I164)/(transfers!G22)" +"(L164)/(transfers!G22)" +"(O164)/(transfers!G22)" +"(R164)/(transfers!G22)" +"(C184)/(transfers!J28)" +"(F184)/(transfers!J28)" +"(I184)/(transfers!J28)" +"(L184)/(transfers!J28)" +"(O184)/(transfers!J28)" +"(R184)/(transfers!J28)" +"(C192)/(transfers!M7)" +"(F192)/(transfers!M7)" +"(I192)/(transfers!M7)" +"(L192)/(transfers!M7)" +"(O192)/(transfers!M7)" +"(R192)/(transfers!M7)" +"(C7)/(E7)" +"SUM(C7:C18)" +"SUM(C7:F7)" +"SUM(H7:L7)" +"COUNTIF(List!$C3:$N84,1)" +"COUNTIF(List!$C3:$N84,2)" +"COUNTIF(List!$C3:$N84,3)-1" +"COUNTIF(List!$C3:$N84,4)" +"COUNTIF(List!$C3:$N84,5)" +"SUM(B3:F3)" +"COUNTIF(List!$O$3:$O$84,1)" +"COUNTIF(List!$O$3:$O$84,2)" +"COUNTIF(List!$O$3:$O$84,3)" +"COUNTIF(List!$O$3:$O$84,4)" +"COUNTIF(List!$O$3:$O$84,5)" +"COUNTIF(List!$P$3:$P$84,1)" +"COUNTIF(List!$P$3:$P$84,2)" +"COUNTIF(List!$P$3:$P$84,3)" +"COUNTIF(List!$P$3:$P$84,4)" +"COUNTIF(List!$P$3:$P$84,5)" +"COUNTIF(List!$Q$3:$Q$84,1)" +"COUNTIF(List!$Q$3:$Q$84,2)-2" +"COUNTIF(List!$Q$3:$Q$84,3)-4" +"COUNTIF(List!$Q$3:$Q$84,4)" +"COUNTIF(List!$Q$3:$Q$84,5)" +"COUNTIF(List!$R$3:$R$84,1)" +"COUNTIF(List!$R$3:$R$84,2)-3" +"COUNTIF(List!$R$3:$R$84,3)" +"COUNTIF(List!$R$3:$R$84,4)" +"COUNTIF(List!$R$3:$R$84,5)" +"COUNTIF(List!$S$3:$S$84,1)" +"COUNTIF(List!$S$3:$S$84,2)" +"COUNTIF(List!$S$3:$S$84,3)-2" +"COUNTIF(List!$S$3:$S$84,4)" +"COUNTIF(List!$S$3:$S$84,5)" +"B2*3" +"C2+D2" +"E2/50*45" +"H2*2" +"L2*3.214285714" +"D8*6.5" +"D20*6.5*1.5" +"MAX(D11:D57)" +"MIN(G11:G57)" +"AVERAGE(D11:D57)" +"MEDIAN(D11:D56)" +"SUM(C9:L9)" +"SUM(M3:S3)" +"SUM(M3:S3)/4" +"122/4" +"(B9+C9+D9+E9+F9)" +"SUM(B9:B33)/COUNT(B9:B33)" +"(+D14/9)/2.08333" +"-38-14" +"SUM(D14:D25)" +"SUM(D31:D43)" +"SUM(D50:D50)" +"SUM(D64:D68)" +"(23+19)/2" +"-23-78" +"-16-72" +"SUM(D75:D84)" +"SUM(D90:D92)" +"+D26+D45+D52+D70+D85+D93+D108" +"(+D14/7)/2.08333" +"SUM(D14:D24)" +"SUM(D30:D42)" +"SUM(D49:D51)" +"SUM(D64:D68)" +"SUM(D75:D84)" +"SUM(D90:D92)" +"(10-15)/15" +"+D25+D44+D53+D70+D85+D93+D108" +"AVERAGE(B3:P3,B13:P13)" +"AVERAGE(A10:P10,A20:P20)" +"AVERAGE(B23,B64)" +"SUM(D4-C4)/0.04166667" +"E4*60" +"SUM(F4)" +"SUM(0)" +"SUM(G4:H4)" +"D4-C4" +"IF(K4=""Y"",40, IF(K4=""N"",0, IF(K4="""","""")))" +"SUM(F4)" +"SUM(H4,F5)" +"SUM(J4+(D5-C5))" +"IF(K5=""Y"",20, IF(K5=""N"",0, IF(K5="""","""")))" +"SUM(G5,F6)" +"SUM(H5)" +"IF(K12=""Y"",28, IF(K12=""N"",0, IF(K12="""","""")))" +"IF(K14=""Y"",30, IF(K14=""N"",0, IF(K14="""","""")))" +"G15" +"IF(K16=""Y"",45, IF(K16=""N"",0, IF(K16="""","""")))" +"SUM(L4:L22)" +"SUM(L4:L22)" +"IF(L23>299,""Present Full Day"",IF(L23>149,""Present Half Day"",IF(L23<150,""Absent Full Day"")))" +"IF(L23>299,""Present Full Day"",IF(L23>149,""Present Half Day"",IF(L23<150,""Absent Full Day"")))" +"SUM(D4-C4)/0.04166667" +"E4*60" +"SUM(F4)" +"SUM(0)" +"F4" +"D4-C4" +"IF(K4=""Y"",40, IF(K4=""N"",0, IF(K4="""","""")))" +"G4" +"SUM(H4,F5)" +"SUM(I4,F5)" +"SUM(J4+(D5-C5))" +"SUM(G4,F6)" +"SUM(H5,F7)" +"IF(K8=""Y"",45, IF(K8=""N"",0, IF(K8="""","""")))" +"SUM(G12)" +"IF(K14=""Y"",30, IF(K14=""N"",0, IF(K14="""","""")))" +"IF(K20=""Y"",46, IF(K20=""N"",0, IF(K20="""","""")))" +"SUM(L4:L20)" +"SUM(L4:L20)" +"IF(L21>299,""Present Full Day"",IF(L21>149,""Present Half Day"",IF(L21<150,""Absent Full Day"")))" +"IF(L21>299,""Present Full Day"",IF(L21>149,""Present Half Day"",IF(L21<150,""Absent Full Day"")))" +"SUM(D4-C4)/0.04166667" +"E4*60" +"SUM(F4)" +"SUM(0)" +"SUM(G4:H4)" +"D4-C4" +"IF(K4=""Y"",40, IF(K4=""N"",0, IF(K4="""","""")))" +"SUM(F4)" +"SUM(H4,F5)" +"SUM(J4+(D5-C5))" +"SUM(G5,F6)" +"SUM(H5)" +"IF(K12=""Y"",28, IF(K12=""N"",0, IF(K12="""","""")))" +"IF(K14=""Y"",30, IF(K14=""N"",0, IF(K14="""","""")))" +"G15" +"IF(K16=""Y"",45, IF(K16=""N"",0, IF(K16="""","""")))" +"SUM(L4:L22)" +"SUM(L4:L22)" +"IF(L23>299,""Present Full Day"",IF(L23>149,""Present Half Day"",IF(L23<150,""Absent Full Day"")))" +"IF(L23>299,""Present Full Day"",IF(L23>149,""Present Half Day"",IF(L23<150,""Absent Full Day"")))" +"COUNTIF(K1:K64,""Active"")" +"COUNTIF(L7:L64,""Type I"")" +"COUNTIF(C1:C64,"">07/01/01"")" +"COUNTIF(J1:J64,""Active FY02"")" +"COUNTIF(M7:M64,""Type I FY02"")" +"COUNTIF(J2:J65,""Active FY01"")" +"COUNTIF(M2:M64,""Type I FY01"")" +"COUNTIF(J3:J66,""Active FY00"")" +"COUNTIF(M4:M64,""Type I FY00"")" +"COUNTIF(J4:J67,""Active FY99"")" +"COUNTIF(M7:M64,""Type I FY97"")" +"COUNTIF(J5:J68,""Active FY97"")" +"COUNTIF(J6:J69,""Active FY94"")" +"COUNTIF(L1:L64,""Type 2"")" +"COUNTIF(J7:J70,""Active FY93"")" +"COUNTIF(M2:M65,""Type 2 FY02"")" +"COUNTIF(J8:J71,""Active FY92"")" +"COUNTIF(M3:M66,""Type 2 FY00"")" +"COUNTIF(M4:M67,""Type 2 FY99"")" +"COUNTIF(K1:K64,""Exempt"")" +"COUNTIF(M5:M68,""Type 2 FY97"")" +"COUNTIF(J2:J65,""Exempt FY02"")" +"COUNTIF(M6:M69,""Type 2 FY94"")" +"COUNTIF(J3:J66,""Exempt FY01"")" +"COUNTIF(M7:M71,""Type 2 FY93"")" +"COUNTIF(M8:M72,""Type 2 FY92"")" +"COUNTIF(K1:K64,""Complete"")" +"COUNTIF(J2:J64,""Complete FY02"")" +"COUNTIF(L1:L64,""Type 3"")" +"COUNTIF(J3:J65,""Complete FY01"")" +"COUNTIF(M2:M65,""Type 3 FY01"")" +"COUNTIF(K1:K64,""Deferred"")" +"COUNTIF(J1:J64,""Not Funded FY02"")" +"COUNTIF(C1:C43,"">07/01/01"")" +"COUNTIF(J7:J43,""Active"")" +"COUNTIF(K1:K43,""Type I"")" +"COUNTIF(I1:I43,""Active FY02"")" +"COUNTIF(L5:L43,""TypeI FY02"")" +"COUNTIF(I7:I46,""Active FY01"")" +"COUNTIF(L7:L43,""Type I FY01"")" +"COUNTIF(I7:I43,""Active FY00"")" +"COUNTIF(I2:I43,""Active FY98"")" +"COUNTIF(K1:K43,""Type II"")" +"COUNTIF(I3:I44,""Active FY97"")" +"COUNTIF(L7:L43,""Type II FY02"")" +"COUNTIF(L3:L45,""Type II FY01"")" +"COUNTIF(J7:J43,""Completed"")" +"COUNTIF(L4:L43,""Type II FY00"")" +"COUNTIF(I7:I43,""Completed FY02"")" +"COUNTIF(L7:L51,""Type II FY97"")" +"COUNTIF(I7:I43,""Completed FY00"")" +"COUNTIF(K9:K53,""Type III"")" +"COUNTIF(J1:J43,""Not Funded"")" +"COUNTIF(L10:L54,""Type III FY98"")" +"COUNTIF(I2:I44,""Not Funded FY01"")" +"COUNTIF(I1:I43,""Exempt"")" +"COUNTIF(I1:I43,""Deferred"")" +"'RIT Annual Report'!$C$66" +"'NTID Annual Report'!$C$46" +"SUM(F5:G5)" +"SUM(B4:Q4)" +"SUM(B4*0.7)" +"SUM(F13:G13)" +"H13/E13" +"SUM(E13:E384)" +"LOOKUP(B2,grades!$A$2:'grades'!$B$13)" +"LOOKUP(B2,grades!$C$2:'grades'!$D$13)" +"SUM(AVERAGE(B2:B53))" +"SUM(B11:E11)" +"SUM(B30:F30)" +" IF(A12=""HD"",7,IF(A12=""DI"",6,IF(A12=""CR"",5,IF(A12=""PS"",4,0))))" +"IF(OR(A12=""TCR"",A12=""PCR"",A12=""FCR"",A12=""SY"",A12=""TA"",A12=""US"",A12=""GP"",A12=""AW"",A12=""SX"",A12=""IP"",A12=""AA"",A12=""AE"",A12=""NA"",A12=""*""),0,C12)" +"SUM(B12*C12)" +"SUM(B12:B35)" +"( E36)/((D36))" +"B3*C3" +"B3+B4+B5+B6+B7+B8+B9+B10+B11+B12+B13" +"D14/B14" +"D14/B14" +"D14/B14" +"+A2*B2" +"+C2/B2" +"SUM(C2:C3)/SUM(B2:B3)" +"SUM(C2:C4)/SUM(B2:B4)" +"SUM(C2:C5)/SUM(B2:B5)" +"SUM(C2:C6)/SUM(B2:B6)" +"SUM(C2:C7)/SUM(B2:B7)" +"SUM(C2:C8)/SUM(B2:B8)" +"SUM(C2:C9)/SUM(B2:B9)" +"SUM(C2:C10)/SUM(B2:B10)" +"SUM(C2:C11)/SUM(B2:B11)" +"SUM(C2:C12)/SUM(B2:B12)" +"SUM(C2:C13)/SUM(B2:B13)" +"SUM(C2:C14)/SUM(B2:B14)" +"SUM(C2:C15)/SUM(B2:B15)" +"SUM(C2:C16)/SUM(B2:B16)" +"SUM(C2:C17)/SUM(B2:B17)" +"SUM(C2:C18)/SUM(B2:B18)" +"SUM(C2:C19)/SUM(B2:B19)" +"SUM(C2:C20)/SUM(B2:B20)" +"+B21*A21" +"SUM(C2:C21)/SUM(B2:B21)" +"SUM(C2:C22)/SUM(B2:B22)" +"SUM(C2:C23)/SUM(B2:B23)" +"SUM(C2:C24)/SUM(B2:B24)" +"SUM(C2:C25)/SUM(B2:B25)" +"SUM(C2:C26)/SUM(B2:B26)" +"SUM(C2:C27)/SUM(B2:B27)" +"SUM(C2:C28)/SUM(B2:B28)" +"SUM(C2:C29)/SUM(B2:B29)" +"SUM(C2:C30)/SUM(B2:B30)" +"SUM(C2:C31)/SUM(B2:B31)" +"SUM(C2:C32)/SUM(B2:B32)" +"SUM(C2:C33)/SUM(B2:B33)" +"SUM(C2:C34)/SUM(B2:B34)" +"SUM(C2:C35)/SUM(B2:B35)" +"SUM(C2:C36)/SUM(B2:B36)" +"SUM(C2:C37)/SUM(B2:B37)" +"SUM(C2:C38)/SUM(B2:B38)" +"SUM(C2:C39)/SUM(B2:B39)" +"SUM(C2:C40)/SUM(B2:B40)" +"SUM(C2:C41)/SUM(B2:B41)" +"SUM(C11*4)" +"SUM(C12*3)" +"SUM(C13*2)" +"SUM(D17/C17)" +"SUM(C14*1)" +"SUM(C15*0)" +"SUM(C11:C15)" +"100*SUM(B2:L2)/105" +"AVERAGE(B3:B53)" +"STDEV(B3:B54)" +"B4+C4+D4+E4+F4+G4+H4+I4+J4+K4" +"L4+M4+N4+O4+P4" +"R4 + S4 + T4 + U4 + V4 + W4 + X4 + Y4 + Z4 + AA4 + AB4" +"AC4-AD4" +"AE4+AF4" +"Q4+AG4" +"2160-AH4" +"1920-AH4" +"1680-AH4" +"1440-AH4" +"(AH4/940)*100" +"(AH5/1040)*100" +"IF(ISERROR(I4),""ERROR"",A4)" +"IF(ISERROR(O4),"""","" ""&O4)" +"IF(ISBLANK(D4),"""",MATCH(D4,GradePlusses,0))" +"IF(ISERROR(I4),"""",I4)" +"J4=""""" +"IF(K4,"""",RANK(J4,RanksClean,1))" +"IF(K4,"""",L4+(Epsilon*A4))" +"IF(K4,"""",RANK(M4,TieBreakers,1))" +"INDEX(iTitles,MATCH(A4,Untied,0))" +"""Percentage ""&IF(SUM(F16:AF16)=1,""(100% total)"",""(must add up to 100%)"")" +"IF(OR(F15,F15>""""),F15,"""")" +"(IF(SUM(E20:AE20),ROUND(SUMPRODUCT($F$16:$AF$16,E20:AE20),2),""""))" +"IF(C20<>"""",HLOOKUP(C20/100,GradeTable,2),"""")" +"IF(OR(C19,C19>""""),C19,"""")" +"COUNT(B8:B15)" +"MAX(B8:B15)" +"MIN(100,B3+(C4-B4))" +"MEDIAN(B8:B15)" +"MAX(80,B$4)" +"AVERAGE(B8:B15)" +"MIN(B8:B15)" +"MODE(B8:B15)" +"ROUND((C$3-C$4)/(B$3-B$4)*(B8-B$4)+C$4,0)" +"ROUND((C8+E8+G8+2*I8)/5,0)" +"COUNTIF(C$8:C$15,"">=90"")" +"COUNTIF(C$8:C$15,"">=80"")-C19" +"COUNTIF(C$8:C$15,"">=70"")-C19-C20" +"COUNTIF(C$8:C$15,"">=60"")-C19-C20-C21" +"COUNTIF(C$8:C$15,""<60"")" +"'Course (Attend)'!F16" +"COUNTA(F15:AF15)" +"SUM(F16:AF16)" +"Tests" +"(IF(SUM(F22:AF22),ROUND(SUM(F22:AF22)/$F$19,2),""""))" +"IF(C22<>"""",HLOOKUP(C22,GradeTable,2),"""")" +"IF(C22<>"""",HLOOKUP(C22,GradeTable,3),"""")" +"'Course (Attend)'!E22" +"IF(OR(C21,C21>""""),C21,"""")" +"IF(SUM(C22:C62),AVERAGE(C22:C62),"""")" +"IF(SUM(C22:C62),MAX(C22:C62),"""")" +"IF(SUM(C22:C62),MIN(C22:C62),"""")" +"COUNTA(F15:AF15)" +"F16" +"IF(OR(F15,F15>""""),F15,"""")" +"IF(SUM(F22:AF22)/$F$18,SUM(F22:AF22)/$F$18,"""")" +"IF(C22<>"""",HLOOKUP(C22,GradeTable,2),"""")" +"IF(C22<>"""",C22*$F$19,"""")" +"IF(OR(C21,C21>""""),C21,"""")" +"IF(SUM(C22:C62),AVERAGE(C22:C62),"""")" +"IF(SUM(C22:C62),MAX(C22:C62),"""")" +"IF(SUM(C22:C62),MIN(C22:C62),"""")" +"""Percentage ""&IF(SUM(F17:AF17)=1,""(100% total)"",""(must add up to 100%)"")" +"IF(OR(F16,F16>""""),F16,"""")" +"(IF(SUM(F21:AF21),ROUND(SUMPRODUCT($F$17:$AF$17,F21:AF21),2),""""))" +"IF(C21<>"""",HLOOKUP(C21/100,GradeTable,2),"""")" +"IF(C21<>"""",HLOOKUP(C21/100,GradeTable,3),"""")" +"IF(OR(C20,C20>""""),C20,"""")" +"IF(SUM(C21:C61),AVERAGE(C21:C61),"""")" +"IF(SUM(C21:C61),MAX(C21:C61),"""")" +"IF(SUM(C21:C61),MIN(C21:C61),"""")" +"COUNTA(F15:AF15)" +"SUM(F16:AF16)" +"IF(OR(F15,F15>""""),F15,"""")" +"(IF(SUM(E22:AE22),ROUND(SUM(E22:AE22)/$F$19,2),""""))" +"IF(C22<>"""",HLOOKUP(C22,GradeTable,2),"""")" +"IF(OR(E21,E21>""""),E21,"""")" +"SUM(D42:D45)" +"SUM(D46:D51)" +"COUNTIF(F3:AK3,""n"")" +"IF(AM3>Tables!$B$15,""FAILS"",""ok"")" +"SUM(F2:AI2)" +"Attendance!A3" +"AJ2" +"(SUM(F3:AI3))" +"(AK3/AJ3)*100" +"VLOOKUP(AM3,Tables!$A$34:$C$134,2,TRUE)" +"Attendance!A3" +"VLOOKUP(F3,Tables!$A$18:$C$31,2,FALSE)" +"VLOOKUP(F3,Tables!$A$18:$C$31,3,FALSE)" +"(((G3*Tables!$B$2)+(K3*Tables!$B$3)+(O3*Tables!$B$4)+(S3*Tables!$B$5))/100)" +"(V3/Tables!$B$6)*100" +"VLOOKUP(W3,Tables!$A$34:$C$134,2,TRUE)" +"Attendance!A3" +"SUM(F3:AJ3)" +"COUNT(F3:AJ3)*3" +"(AL3/AM3)*100" +"VLOOKUP(AO3,Tables!$A$34:$C$134,2,TRUE)" +"Papers!Z1" +"Attendance!A3" +"(((Assignments!AM3*Tables!$B$10)+(Papers!G3*Tables!$B$2)+(Participation!AO3*Tables!$B$11)))/45" +"VLOOKUP(F3,Tables!$E$34:$G$134,2,TRUE)" +"VLOOKUP(G3,Tables!$F$34:$H$134,2,TRUE)" +"(((Assignments!AM3*Tables!$B$10)+(Papers!G3*Tables!$B$2)+(Papers!K3*Tables!$B$3)+(Participation!AO3*Tables!$B$11)))/60" +"(((Assignments!AM3*Tables!$B$10)+(Papers!G3*Tables!$B$2)+(Papers!K3*Tables!$B$3)+(Papers!O3*Tables!$B$4)+(Participation!AO3*Tables!$B$11)))/75" +"Assignments!AM3" +"Assignments!AO3" +"Papers!W3" +"Participation!AO3" +"Participation!AQ3" +"Attendance!AN3" +"(((R3*Tables!$B$10)+(X3*Tables!$B$11)+(U3*Tables!$B$6)+(AB3*Tables!$B$8))/100)" +"VLOOKUP(F4,Tables!E35:G135,2,TRUE)" +"Attendance!A3" +"Attendance!A3" +"Assignments!F1" +"Assignments!AJ1" +"Assignments!E21" +"Assignments!F21" +"Assignments!E8" +"Assignments!F8" +"Assignments!E14" +"Assignments!F14" +"Assignments!E9" +"Assignments!F9" +"Assignments!E22" +"Assignments!F22" +"Assignments!E6" +"Assignments!F6" +"Assignments!E19" +"Assignments!F19" +"Assignments!E3" +"Assignments!F3" +"Assignments!E13" +"Assignments!F13" +"Assignments!E17" +"Assignments!F17" +"Assignments!E11" +"Assignments!F11" +"Assignments!E7" +"Assignments!F7" +"Assignments!E12" +"Assignments!F12" +"Assignments!E5" +"Assignments!F5" +"Assignments!E18" +"Assignments!F18" +"Assignments!E15" +"Assignments!F15" +"Papers!E21" +"Papers!F21" +"Papers!N21" +"Papers!R21" +"'Final Grades'!F21" +"Papers!Z21" +"'Final Grades'!AG21" +"'Final Grades'!AI21" +"Papers!E8" +"Papers!F8" +"Papers!N8" +"Papers!R8" +"'Final Grades'!F8" +"Papers!Z8" +"'Final Grades'!AG8" +"'Final Grades'!AI8" +"Papers!E14" +"Papers!F14" +"Papers!N14" +"Papers!R14" +"'Final Grades'!F14" +"Papers!Z14" +"'Final Grades'!AG14" +"'Final Grades'!AI14" +"Papers!E9" +"Papers!F9" +"Papers!N9" +"Papers!R9" +"'Final Grades'!F9" +"Papers!Z9" +"'Final Grades'!AG9" +"'Final Grades'!AI9" +"Papers!E22" +"Papers!F22" +"Papers!N22" +"Papers!R22" +"'Final Grades'!F22" +"Papers!Z22" +"'Final Grades'!AG22" +"'Final Grades'!AI22" +"Papers!E6" +"Papers!F6" +"Papers!N6" +"Papers!R6" +"'Final Grades'!F6" +"Papers!Z6" +"'Final Grades'!AG6" +"'Final Grades'!AI6" +"Papers!E19" +"Papers!F19" +"Papers!N19" +"Papers!R19" +"'Final Grades'!F19" +"Papers!Z19" +"'Final Grades'!AG19" +"'Final Grades'!AI19" +"Papers!E10" +"Papers!F10" +"Papers!N10" +"Papers!R10" +"'Final Grades'!F10" +"Papers!Z10" +"'Final Grades'!AG10" +"'Final Grades'!AI10" +"Papers!E3" +"Papers!F3" +"Papers!N3" +"Papers!R3" +"'Final Grades'!F3" +"Papers!Z3" +"'Final Grades'!AG3" +"'Final Grades'!AI3" +"Papers!E13" +"Papers!F13" +"Papers!N13" +"Papers!R13" +"'Final Grades'!F13" +"Papers!Z13" +"'Final Grades'!AG13" +"'Final Grades'!AI13" +"Papers!E17" +"Papers!F17" +"Papers!N17" +"Papers!R17" +"'Final Grades'!F17" +"Papers!Z17" +"'Final Grades'!AG17" +"'Final Grades'!AI17" +"Papers!E11" +"Papers!F11" +"Papers!N11" +"Papers!R11" +"'Final Grades'!F11" +"Papers!Z11" +"'Final Grades'!AG11" +"'Final Grades'!AI11" +"Papers!E7" +"Papers!F7" +"Papers!N7" +"Papers!R7" +"'Final Grades'!F7" +"Papers!Z7" +"'Final Grades'!AG7" +"'Final Grades'!AI7" +"Papers!E12" +"Papers!F12" +"Papers!N12" +"Papers!R12" +"'Final Grades'!F12" +"Papers!Z12" +"'Final Grades'!AG12" +"'Final Grades'!AI12" +"Papers!E5" +"Papers!F5" +"Papers!N5" +"Papers!R5" +"'Final Grades'!F5" +"Papers!Z5" +"'Final Grades'!AG5" +"'Final Grades'!AI5" +"Papers!E18" +"Papers!F18" +"Papers!N18" +"Papers!R18" +"'Final Grades'!F18" +"Papers!Z18" +"'Final Grades'!AG18" +"'Final Grades'!AI18" +"Papers!E15" +"Papers!F15" +"Papers!N15" +"Papers!R15" +"'Final Grades'!F15" +"Papers!Z15" +"'Final Grades'!AG15" +"'Final Grades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rades for Posting'!$AF$2:$AF$84,""=A"")+COUNTIF('Grades for Posting'!$AF$2:$AF$84,""=A-"")" +"COUNTIF('Grades for Posting'!$AF$2:$AF$84,""=B"")+COUNTIF('Grades for Posting'!$AF$2:$AF$84,""=B-"")+COUNTIF('Grades for Posting'!$AF$2:$AF$84,""=B+"")" +"COUNTIF('Grades for Posting'!$AF$2:$AF$84,""=C"")+COUNTIF('Grades for Posting'!$AF$2:$AF$84,""C+"")" +"COUNTIF('Grades for Posting'!$AF$2:$AF$84,""=D"")" +"COUNTIF('Grades for Posting'!$AF$2:$AF$84,""=F"")" +"SUM(B2:B6)" +"'Grades for Posting'!AB85/200" +"SUM(B2:B8)" +"SUM(B3:I3)" +"SUM(C2:L2)" +"(M2/500)*100" +"AVERAGE(C2:C96)" +"((SUM(D5:J5))*25)/59" +"(25*N5)/100" +"Q5/2" +"L5+O5+R5" +"T5*$X$5" +"100/T5" +"AVERAGE(N5:N40)" +"SUM(F5:I5)/3" +"AVERAGE(E14:E105)" +"AVERAGE(G4:G105)" +"C1+2" +"D1+5" +"IF(ISBLANK(Grades!#REF!),"""",COUNTIF(C2:AH2,""A""))" +"IF(ISBLANK(Grades!#REF!),"""",LOOKUP(AI2,$AK$2:$AK$6,$AL$2:$AL$6))" +"IF(ISBLANK(Attendance!A2),"""",Attendance!A2)" +"IF(ISBLANK(Attendance!A2),"""",Attendance!A2)" +"IF(ISBLANK(Attendance!A2),"""",Attendance!AJ2)" +" SUM(F2:X2)" +"(Z2+AA2)" +"AB2/40" +"AH2/20" +" AS2+AT2" +" AY2/50" +"SUM(AB2,AF2,AI2,AM2,AQ2,AU2,AY2)-SMALL((AB2,AF2,AI2,AM2,AQ2,AU2,AY2),1)" +" BK2" +"SUM(C2,D2,Y2,BA2,BB2)" +"BD2/400" +" (BI2+BJ2)*3.75" +" AY23/60" +" (BI23+BJ23)*(75/30)" +"[1]Sheet2!D1" +"0.19*B2+0.19*C2+0.31*D2+0.31*E2" +"AVERAGE(B2:B36)" +"+(SUM(G10:K10)+AB10)/5" +"+SUM(M10:S10)" +"+V10*0.3+W10*0.3" +"+SUM(Y10:AA10)" +"+(T10/7*2)" +"+L10*2" +"+X10+AD10+AE10" +"$G$4-(10*F7)" +"SUM(B7+C7+D7+E7+G7+H7+I7)" +"J7/K$6*100" +"AVERAGE(B7:B73)" +"B75/B$4" +"J75/K6" +"0.4/5" +"58+35" +"(((E6/$E$4)*$E$3) +((F6/$F$4)*$F$3)+((G6/$G$4)*$G$3)+((H6/$H$4)*$H$3)+((I6/$I$4)*$I$3)+((J6/$J$4)*$J$3)+((K6/$K$4)*$K$3)+((L6/$L$4)*$L$3)) / ($E$3+$F$3+$G$3+$H$3+$I$3+$J$3+$K$3+$L$3)" +"55+35" +"60+23" +"60+28" +"AVERAGE(E6:E15)" +"MIN(E6:E15)" +"MAX(E6:E15)" +"STDEV(E6:E15)" +"(((E6/$E$4)*$E$3) +((F6/$F$4)*$F$3)+((G6/$G$4)*$G$3)+((H6/$H$4)*$H$3)+((I6/$I$4)*$I$3)+((J6/$J$4)*$J$3)+((K6/$K$4)*$K$3)+((L6/$L$4)*$L$3)+((M6/$M$4)*$M$3)) / ($E$3+$F$3+$G$3+$H$3+$I$3+$J$3+$K$3+$L$3+$M$3)" +"AVERAGE(E6:E16)" +"MIN(E6:E16)" +"MAX(E6:E16)" +"STDEV(E6:E16)" +"IF(H5>=90,""A"",IF(H5>=80,""B"",IF(H5>=70,""C"",IF(H5>=60,""D"",""F""))))" +"P5*0.65+AW5*0.25+CD5*0.1" +"N5/2" +"L5" +"COUNTIF(I5:K5,""Ex"")" +"IF(L5+M5=0,SUM(I5:K5)/(3-O5),(SUM(I5:M5)-MIN(I5:M5))/(4-O5))" +"IF(CJ5+CK5>0,10,0)" +"MIN(R5:AR5)" +"0.5*(COUNTIF(R5:AR5,""<10"")+COUNTIF(R5:AR5,""<9.5"")+COUNTIF(R5:AR5,""<9"")+COUNTIF(R5:AR5,""<8.5"")+COUNTIF(R5:AR5,""<8"")+COUNTIF(R5:AR5,""<7.5"")-6*COUNTIF(R5:AR5,""=0""))-IF(AS5=10,0,IF(AS5=9.5,0.5,IF(AS5=9,1,IF(AS5=8.5,1.5,IF(AS5=8,2,IF(AS5=7.5,2.5,IF(AS5=0,0,3)))))))" +"MIN(CF5+CG5+CH5,AT5)" +"COUNTIF(R5:AR5,""Ex"")" +"(SUM(R5:AR5)-AS5+AU5)/(Activities-1-AV5)*10" +"SUM(AY5:BY5)" +"CF5+CG5+CH5" +"MIN((BZ5+CA5+CB5)/(HwkPoints-CC5)*100,100)" +"COUNT(H5:H5)" +"AVERAGE(H5:H5)" +"IF(N7>0,SUM(L5:L5)/N7,0)" +"COUNTIF(N5:N5,"">0"")" +"IF(H5>=90,""A"",IF(H5>=80,""B"",IF(H5>=70,""C"",IF(H5>=60,""D"",""F""))))" +"P5*0.65+AW5*0.25+CD5*0.1" +"N5/2" +"L5" +"COUNTIF(I5:K5,""Ex"")" +"IF(L5+M5=0,SUM(I5:K5)/(3-O5),(SUM(I5:M5)-MIN(I5:M5))/(4-O5))" +"IF(CJ5+CK5>0,10,0)" +"MIN(R5:AR5)" +"0.5*(COUNTIF(R5:AR5,""<10"")+COUNTIF(R5:AR5,""<9.5"")+COUNTIF(R5:AR5,""<9"")+COUNTIF(R5:AR5,""<8.5"")+COUNTIF(R5:AR5,""<8"")+COUNTIF(R5:AR5,""<7.5"")-6*COUNTIF(R5:AR5,""=0""))-IF(AS5=10,0,IF(AS5=9.5,0.5,IF(AS5=9,1,IF(AS5=8.5,1.5,IF(AS5=8,2,IF(AS5=7.5,2.5,IF(AS5=0,0,3)))))))" +"MIN(CF5+CG5+CH5,AT5)" +"COUNTIF(R5:AR5,""Ex"")" +"(SUM(R5:AR5)-AS5+AU5)/(Activities-1-AV5)*10" +"SUM(AY5:BY5)" +"CF5+CG5+CH5" +"MIN((BZ5+CA5+CB5)/(HwkPoints-CC5)*100,100)" +"COUNT(H5:H5)" +"AVERAGE(H5:H5)" +"IF(N7>0,SUM(L5:L5)/N7,0)" +"COUNTIF(N5:N5,"">0"")" +"IF(H5>=90,""A"",IF(H5>=80,""B"",IF(H5>=70,""C"",IF(H5>=60,""D"",""F""))))" +"P5*0.65+AW5*0.25+CD5*0.1" +"N5/2" +"L5" +"COUNTIF(I5:K5,""Ex"")" +"IF(L5+M5=0,SUM(I5:K5)/(3-O5),(SUM(I5:M5)-MIN(I5:M5))/(4-O5))" +"IF(CJ5+CK5>0,10,0)" +"MIN(R5:AR5)" +"0.5*(COUNTIF(R5:AR5,""<10"")+COUNTIF(R5:AR5,""<9.5"")+COUNTIF(R5:AR5,""<9"")+COUNTIF(R5:AR5,""<8.5"")+COUNTIF(R5:AR5,""<8"")+COUNTIF(R5:AR5,""<7.5"")-6*COUNTIF(R5:AR5,""=0""))-IF(AS5=10,0,IF(AS5=9.5,0.5,IF(AS5=9,1,IF(AS5=8.5,1.5,IF(AS5=8,2,IF(AS5=7.5,2.5,IF(AS5=0,0,3)))))))" +"MIN(CF5+CG5+CH5,AT5)" +"COUNTIF(R5:AR5,""Ex"")" +"(SUM(R5:AR5)-AS5+AU5)/(Activities-1-AV5)*10" +"SUM(AY5:BY5)" +"CF5+CG5+CH5" +"MIN((BZ5+CA5+CB5)/(HwkPoints-CC5)*100,100)" +"COUNT(H5:H5)" +"AVERAGE(H5:H5)" +"IF(N7>0,SUM(L5:L5)/N7,0)" +"COUNTIF(N5:N5,"">0"")" +"IF(H5>=90,""A"",IF(H5>=80,""B"",IF(H5>=70,""C"",IF(H5>=60,""D"",""F""))))" +"P5*0.65+AW5*0.25+CD5*0.1" +"N5/2" +"L5" +"COUNTIF(I5:K5,""Ex"")" +"IF(L5+M5=0,SUM(I5:K5)/(3-O5),(SUM(I5:M5)-MIN(I5:M5))/(4-O5))" +"IF(CJ5+CK5>0,10,0)" +"MIN(R5:AR5)" +"0.5*(COUNTIF(R5:AR5,""<10"")+COUNTIF(R5:AR5,""<9.5"")+COUNTIF(R5:AR5,""<9"")+COUNTIF(R5:AR5,""<8.5"")+COUNTIF(R5:AR5,""<8"")+COUNTIF(R5:AR5,""<7.5"")-6*COUNTIF(R5:AR5,""=0""))-IF(AS5=10,0,IF(AS5=9.5,0.5,IF(AS5=9,1,IF(AS5=8.5,1.5,IF(AS5=8,2,IF(AS5=7.5,2.5,IF(AS5=0,0,3)))))))" +"MIN(CF5+CG5+CH5,AT5)" +"COUNTIF(R5:AR5,""Ex"")" +"(SUM(R5:AR5)-AS5+AU5)/(Activities-1-AV5)*10" +"SUM(AY5:BY5)" +"CF5+CG5+CH5" +"MIN((BZ5+CA5+CB5)/(HwkPoints-CC5)*100,100)" +"COUNT(H5:H5)" +"AVERAGE(H5:H5)" +"IF(N7>0,SUM(L5:L5)/N7,0)" +"COUNTIF(N5:N5,"">0"")" +"IF(H5>=90,""A"",IF(H5>=80,""B"",IF(H5>=70,""C"",IF(H5>=60,""D"",""F""))))" +"P5*0.65+AW5*0.25+CD5*0.1" +"N5/2" +"L5" +"COUNTIF(I5:K5,""Ex"")" +"IF(L5+M5=0,SUM(I5:K5)/(3-O5),(SUM(I5:M5)-MIN(I5:M5))/(4-O5))" +"IF(CJ5+CK5>0,10,0)" +"MIN(R5:AR5)" +"0.5*(COUNTIF(R5:AR5,""<10"")+COUNTIF(R5:AR5,""<9.5"")+COUNTIF(R5:AR5,""<9"")+COUNTIF(R5:AR5,""<8.5"")+COUNTIF(R5:AR5,""<8"")+COUNTIF(R5:AR5,""<7.5"")-6*COUNTIF(R5:AR5,""=0""))-IF(AS5=10,0,IF(AS5=9.5,0.5,IF(AS5=9,1,IF(AS5=8.5,1.5,IF(AS5=8,2,IF(AS5=7.5,2.5,IF(AS5=0,0,3)))))))" +"MIN(CF5+CG5+CH5,AT5)" +"COUNTIF(R5:AR5,""Ex"")" +"(SUM(R5:AR5)-AS5+AU5)/(Activities-1-AV5)*10" +"SUM(AY5:BY5)" +"CF5+CG5+CH5" +"MIN((BZ5+CA5+CB5)/(HwkPoints-CC5)*100,100)" +"COUNT(H5:H5)" +"AVERAGE(H5:H5)" +"IF(N7>0,SUM(L5:L5)/N7,0)" +"COUNTIF(N5:N5,"">0"")" +"IF(H5>=90,""A"",IF(H5>=80,""B"",IF(H5>=70,""C"",IF(H5>=60,""D"",""F""))))" +"P5*0.65+AW5*0.25+CD5*0.1" +"N5/2" +"L5" +"COUNTIF(I5:K5,""Ex"")" +"IF(L5+M5=0,SUM(I5:K5)/(3-O5),(SUM(I5:M5)-MIN(I5:M5))/(4-O5))" +"IF(CJ5+CK5>0,10,0)" +"MIN(R5:AR5)" +"0.5*(COUNTIF(R5:AR5,""<10"")+COUNTIF(R5:AR5,""<9.5"")+COUNTIF(R5:AR5,""<9"")+COUNTIF(R5:AR5,""<8.5"")+COUNTIF(R5:AR5,""<8"")+COUNTIF(R5:AR5,""<7.5"")-6*COUNTIF(R5:AR5,""=0""))-IF(AS5=10,0,IF(AS5=9.5,0.5,IF(AS5=9,1,IF(AS5=8.5,1.5,IF(AS5=8,2,IF(AS5=7.5,2.5,IF(AS5=0,0,3)))))))" +"MIN(CF5+CG5+CH5,AT5)" +"COUNTIF(R5:AR5,""Ex"")" +"(SUM(R5:AR5)-AS5+AU5)/(Activities-1-AV5)*10" +"SUM(AY5:BY5)" +"CF5+CG5+CH5" +"MIN((BZ5+CA5+CB5)/(HwkPoints-CC5)*100,100)" +"COUNT(H5:H5)" +"AVERAGE(H5:H5)" +"IF(N7>0,SUM(L5:L5)/N7,0)" +"COUNTIF(N5:N5,"">0"")" +"IF(H5>=90,""A"",IF(H5>=80,""B"",IF(H5>=70,""C"",IF(H5>=60,""D"",""F""))))" +"P5*0.65+AW5*0.25+CD5*0.1" +"N5/2" +"L5" +"COUNTIF(I5:K5,""Ex"")" +"IF(L5+M5=0,SUM(I5:K5)/(3-O5),(SUM(I5:M5)-MIN(I5:M5))/(4-O5))" +"IF(CJ5+CK5>0,10,0)" +"MIN(R5:AR5)" +"0.5*(COUNTIF(R5:AR5,""<10"")+COUNTIF(R5:AR5,""<9.5"")+COUNTIF(R5:AR5,""<9"")+COUNTIF(R5:AR5,""<8.5"")+COUNTIF(R5:AR5,""<8"")+COUNTIF(R5:AR5,""<7.5"")-6*COUNTIF(R5:AR5,""=0""))-IF(AS5=10,0,IF(AS5=9.5,0.5,IF(AS5=9,1,IF(AS5=8.5,1.5,IF(AS5=8,2,IF(AS5=7.5,2.5,IF(AS5=0,0,3)))))))" +"MIN(CF5+CG5+CH5,AT5)" +"COUNTIF(R5:AR5,""Ex"")" +"(SUM(R5:AR5)-AS5+AU5)/(Activities-1-AV5)*10" +"SUM(AY5:BY5)" +"CF5+CG5+CH5" +"MIN((BZ5+CA5+CB5)/(HwkPoints-CC5)*100,100)" +"COUNT(H5:H5)" +"AVERAGE(H5:H5)" +"IF(N7>0,SUM(L5:L5)/N7,0)" +"COUNTIF(N5:N5,"">0"")" +"IF(H5>=90,""A"",IF(H5>=80,""B"",IF(H5>=70,""C"",IF(H5>=60,""D"",""F""))))" +"P5*0.65+AW5*0.25+CD5*0.1" +"N5/2" +"L5" +"COUNTIF(I5:K5,""Ex"")" +"IF(L5+M5=0,SUM(I5:K5)/(3-O5),(SUM(I5:M5)-MIN(I5:M5))/(4-O5))" +"IF(CJ5+CK5>0,10,0)" +"MIN(R5:AR5)" +"0.5*(COUNTIF(R5:AR5,""<10"")+COUNTIF(R5:AR5,""<9.5"")+COUNTIF(R5:AR5,""<9"")+COUNTIF(R5:AR5,""<8.5"")+COUNTIF(R5:AR5,""<8"")+COUNTIF(R5:AR5,""<7.5"")-6*COUNTIF(R5:AR5,""=0""))-IF(AS5=10,0,IF(AS5=9.5,0.5,IF(AS5=9,1,IF(AS5=8.5,1.5,IF(AS5=8,2,IF(AS5=7.5,2.5,IF(AS5=0,0,3)))))))" +"MIN(CF5+CG5+CH5,AT5)" +"COUNTIF(R5:AR5,""Ex"")" +"(SUM(R5:AR5)-AS5+AU5)/(Activities-1-AV5)*10" +"SUM(AY5:BY5)" +"CF5+CG5+CH5" +"MIN((BZ5+CA5+CB5)/(HwkPoints-CC5)*100,100)" +"COUNT(H5:H5)" +"AVERAGE(H5:H5)" +"IF(N7>0,SUM(L5:L5)/N7,0)" +"COUNTIF(N5:N5,"">0"")" +"'Sec01'!B7" +"'Sec01'!I7" +"'Sec01'!N7" +"COUNTIF('Sec01'!G5:G5,""A"")" +"COUNTIF('Sec01'!G5:G5,""B"")" +"COUNTIF('Sec01'!G5:G5,""C"")" +"COUNTIF('Sec01'!G5:G5,""D"")" +"COUNTIF('Sec01'!G5:G5,""F"")" +"B2*C2" +"B2*D2" +"B2*E2" +"F2*G2" +"B2*H2" +"'Sec02'!B7" +"'Sec02'!I7" +"'Sec02'!N7" +"COUNTIF('Sec02'!G5:G5,""A"")" +"COUNTIF('Sec02'!G5:G5,""B"")" +"COUNTIF('Sec02'!G5:G5,""C"")" +"COUNTIF('Sec02'!G5:G5,""D"")" +"COUNTIF('Sec02'!G5:G5,""F"")" +"'Sec03'!B7" +"'Sec03'!I7" +"'Sec03'!N7" +"COUNTIF('Sec03'!G5:G5,""A"")" +"COUNTIF('Sec03'!G5:G5,""B"")" +"COUNTIF('Sec03'!G5:G5,""C"")" +"COUNTIF('Sec03'!G5:G5,""D"")" +"COUNTIF('Sec03'!G5:G5,""F"")" +"'Sec05'!B7" +"'Sec05'!I7" +"'Sec05'!N7" +"COUNTIF('Sec05'!G5:G5,""A"")" +"COUNTIF('Sec05'!G5:G5,""B"")" +"COUNTIF('Sec05'!G5:G5,""C"")" +"COUNTIF('Sec05'!G5:G5,""D"")" +"COUNTIF('Sec05'!G5:G5,""F"")" +"'Sec06'!B7" +"'Sec06'!I7" +"'Sec06'!N7" +"COUNTIF('Sec06'!G5:G5,""A"")" +"COUNTIF('Sec06'!G5:G5,""B"")" +"COUNTIF('Sec06'!G5:G5,""C"")" +"COUNTIF('Sec06'!G5:G5,""D"")" +"COUNTIF('Sec06'!G5:G5,""F"")" +"'Sec07'!B7" +"'Sec07'!I7" +"'Sec07'!N7" +"COUNTIF('Sec07'!G5:G5,""A"")" +"COUNTIF('Sec07'!G5:G5,""B"")" +"COUNTIF('Sec07'!G5:G5,""C"")" +"COUNTIF('Sec07'!G5:G5,""D"")" +"COUNTIF('Sec07'!G5:G5,""F"")" +"'Sec08'!B7" +"'Sec08'!I7" +"'Sec08'!N7" +"COUNTIF('Sec08'!G5:G5,""A"")" +"COUNTIF('Sec08'!G5:G5,""B"")" +"COUNTIF('Sec08'!G5:G5,""C"")" +"COUNTIF('Sec08'!G5:G5,""D"")" +"COUNTIF('Sec08'!G5:G5,""F"")" +"'Sec10'!B7" +"'Sec10'!I7" +"'Sec10'!N7" +"COUNTIF('Sec10'!G5:G5,""A"")" +"COUNTIF('Sec10'!G5:G5,""B"")" +"COUNTIF('Sec10'!G5:G5,""C"")" +"COUNTIF('Sec10'!G5:G5,""D"")" +"COUNTIF('Sec10'!G5:G5,""F"")" +"SUM(B2:B9)" +"SUM(P2:P9)/B11" +"SUM(Q2:Q9)/B11" +"SUM(R2:R9)/B11" +"IF(G11>0,SUM(S2:S9)/G11,0)" +"SUM(T2:T9)/B11" +"J11/B11" +"K11/B11" +"L11/B11" +"M11/B11" +"N11/B11" +"C16-C17" +"IF(G5>=90,""A"",IF(G5>=80,""B"",IF(G5>=70,""C"",IF(G5>=60,""D"",""F""))))" +"N5*0.65+(2*AR5+AY5)*0.25/3+BE5*0.1" +"K5" +"IF(K5+L5=0,SUM(H5:J5)/(3-M5),(SUM(H5:L5)-MIN(H5:L5))/(4-M5))" +"COUNTIF(P5:AP5,""Ex"")" +"(SUM(P5:AP5)-MIN(P5:AP5))/(Activities-1-AQ5)*10" +"MIN(BG5,4)+MIN(BH5,4)+MIN(BI5,4)" +"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)" +"MIN((AT5+AU5+AV5+AW5)/(QuizPoints-AX5)*100,100)" +"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)" +"MIN((BA5+BB5+BC5)/(HwkPoints-BD5)*100,100)" +"COUNT(G5:G5)" +"AVERAGE(G5:G5)" +"IF(G5>=90,""A"",IF(G5>=80,""B"",IF(G5>=70,""C"",IF(G5>=60,""D"",""F""))))" +"N5*0.65+(2*AR5+AY5)*0.25/3+BE5*0.1" +"K5" +"IF(K5+L5=0,SUM(H5:J5)/(3-M5),(SUM(H5:L5)-MIN(H5:L5))/(4-M5))" +"COUNTIF(P5:AP5,""Ex"")" +"(SUM(P5:AP5)-MIN(P5:AP5))/(Activities-1-AQ5)*10" +"MIN(BG5,4)+MIN(BH5,4)+MIN(BI5,4)" +"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)" +"MIN((AT5+AU5+AV5+AW5)/(QuizPoints-AX5)*100,100)" +"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)" +"MIN((BA5+BB5+BC5)/(HwkPoints-BD5)*100,100)" +"COUNT(G5:G5)" +"AVERAGE(G5:G5)" +"IF(G5>=90,""A"",IF(G5>=80,""B"",IF(G5>=70,""C"",IF(G5>=60,""D"",""F""))))" +"N5*0.65+(2*AR5+AY5)*0.25/3+BE5*0.1" +"K5" +"IF(K5+L5=0,SUM(H5:J5)/(3-M5),(SUM(H5:L5)-MIN(H5:L5))/(4-M5))" +"COUNTIF(P5:AP5,""Ex"")" +"(SUM(P5:AP5)-MIN(P5:AP5))/(Activities-1-AQ5)*10" +"MIN(BG5,4)+MIN(BH5,4)+MIN(BI5,4)" +"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)" +"MIN((AT5+AU5+AV5+AW5)/(QuizPoints-AX5)*100,100)" +"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)" +"MIN((BA5+BB5+BC5)/(HwkPoints-BD5)*100,100)" +"COUNT(G5:G5)" +"AVERAGE(G5:G5)" +"IF(G5>=90,""A"",IF(G5>=80,""B"",IF(G5>=70,""C"",IF(G5>=60,""D"",""F""))))" +"N5*0.65+(2*AR5+AY5)*0.25/3+BE5*0.1" +"K5" +"IF(K5+L5=0,SUM(H5:J5)/(3-M5),(SUM(H5:L5)-MIN(H5:L5))/(4-M5))" +"COUNTIF(P5:AP5,""Ex"")" +"(SUM(P5:AP5)-MIN(P5:AP5))/(Activities-1-AQ5)*10" +"MIN(BG5,4)+MIN(BH5,4)+MIN(BI5,4)" +"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)" +"MIN((AT5+AU5+AV5+AW5)/(QuizPoints-AX5)*100,100)" +"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)" +"MIN((BA5+BB5+BC5)/(HwkPoints-BD5)*100,100)" +"COUNT(G5:G5)" +"AVERAGE(G5:G5)" +"IF(G5>=90,""A"",IF(G5>=80,""B"",IF(G5>=70,""C"",IF(G5>=60,""D"",""F""))))" +"N5*0.65+(2*AR5+AY5)*0.25/3+BE5*0.1" +"K5" +"IF(K5+L5=0,SUM(H5:J5)/(3-M5),(SUM(H5:L5)-MIN(H5:L5))/(4-M5))" +"COUNTIF(P5:AP5,""Ex"")" +"(SUM(P5:AP5)-MIN(P5:AP5))/(Activities-1-AQ5)*10" +"MIN(BG5,4)+MIN(BH5,4)+MIN(BI5,4)" +"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)" +"MIN((AT5+AU5+AV5+AW5)/(QuizPoints-AX5)*100,100)" +"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)" +"MIN((BA5+BB5+BC5)/(HwkPoints-BD5)*100,100)" +"COUNT(G5:G5)" +"AVERAGE(G5:G5)" +"IF(G5>=90,""A"",IF(G5>=80,""B"",IF(G5>=70,""C"",IF(G5>=60,""D"",""F""))))" +"N5*0.65+(2*AR5+AY5)*0.25/3+BE5*0.1" +"K5" +"IF(K5+L5=0,SUM(H5:J5)/(3-M5),(SUM(H5:L5)-MIN(H5:L5))/(4-M5))" +"COUNTIF(P5:AP5,""Ex"")" +"(SUM(P5:AP5)-MIN(P5:AP5))/(Activities-1-AQ5)*10" +"MIN(BG5,4)+MIN(BH5,4)+MIN(BI5,4)" +"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)" +"MIN((AT5+AU5+AV5+AW5)/(QuizPoints-AX5)*100,100)" +"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)" +"MIN((BA5+BB5+BC5)/(HwkPoints-BD5)*100,100)" +"COUNT(G5:G5)" +"AVERAGE(G5:G5)" +"IF(G5>=90,""A"",IF(G5>=80,""B"",IF(G5>=70,""C"",IF(G5>=60,""D"",""F""))))" +"N5*0.65+(2*AR5+AY5)*0.25/3+BE5*0.1" +"K5" +"IF(K5+L5=0,SUM(H5:J5)/(3-M5),(SUM(H5:L5)-MIN(H5:L5))/(4-M5))" +"COUNTIF(P5:AP5,""Ex"")" +"(SUM(P5:AP5)-MIN(P5:AP5))/(Activities-1-AQ5)*10" +"MIN(BG5,4)+MIN(BH5,4)+MIN(BI5,4)" +"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)" +"MIN((AT5+AU5+AV5+AW5)/(QuizPoints-AX5)*100,100)" +"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)" +"MIN((BA5+BB5+BC5)/(HwkPoints-BD5)*100,100)" +"COUNT(G5:G5)" +"AVERAGE(G5:G5)" +"IF(G5>=90,""A"",IF(G5>=80,""B"",IF(G5>=70,""C"",IF(G5>=60,""D"",""F""))))" +"N5*0.65+(2*AR5+AY5)*0.25/3+BE5*0.1" +"K5" +"IF(K5+L5=0,SUM(H5:J5)/(3-M5),(SUM(H5:L5)-MIN(H5:L5))/(4-M5))" +"COUNTIF(P5:AP5,""Ex"")" +"(SUM(P5:AP5)-MIN(P5:AP5))/(Activities-1-AQ5)*10" +"MIN(BG5,4)+MIN(BH5,4)+MIN(BI5,4)" +"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)" +"MIN((AT5+AU5+AV5+AW5)/(QuizPoints-AX5)*100,100)" +"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)" +"MIN((BA5+BB5+BC5)/(HwkPoints-BD5)*100,100)" +"COUNT(G5:G5)" +"AVERAGE(G5:G5)" +"IF(G5>=90,""A"",IF(G5>=80,""B"",IF(G5>=70,""C"",IF(G5>=60,""D"",""F""))))" +"N5*0.65+(2*AR5+AY5)*0.25/3+BE5*0.1" +"K5" +"IF(K5+L5=0,SUM(H5:J5)/(3-M5),(SUM(H5:L5)-MIN(H5:L5))/(4-M5))" +"COUNTIF(P5:AP5,""Ex"")" +"(SUM(P5:AP5)-MIN(P5:AP5))/(Activities-1-AQ5)*10" +"MIN(BG5,4)+MIN(BH5,4)+MIN(BI5,4)" +"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)" +"MIN((AT5+AU5+AV5+AW5)/(QuizPoints-AX5)*100,100)" +"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)" +"MIN((BA5+BB5+BC5)/(HwkPoints-BD5)*100,100)" +"COUNT(G5:G5)" +"AVERAGE(G5:G5)" +"IF(G5>=90,""A"",IF(G5>=80,""B"",IF(G5>=70,""C"",IF(G5>=60,""D"",""F""))))" +"N5*0.65+(2*AR5+AY5)*0.25/3+BE5*0.1" +"K5" +"IF(K5+L5=0,SUM(H5:J5)/(3-M5),(SUM(H5:L5)-MIN(H5:L5))/(4-M5))" +"COUNTIF(P5:AP5,""Ex"")" +"(SUM(P5:AP5)-MIN(P5:AP5))/(Activities-1-AQ5)*10" +"MIN(BG5,4)+MIN(BH5,4)+MIN(BI5,4)" +"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)" +"MIN((AT5+AU5+AV5+AW5)/(QuizPoints-AX5)*100,100)" +"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)" +"MIN((BA5+BB5+BC5)/(HwkPoints-BD5)*100,100)" +"COUNT(G5:G5)" +"AVERAGE(G5:G5)" +"IF(G5>=90,""A"",IF(G5>=80,""B"",IF(G5>=70,""C"",IF(G5>=60,""D"",""F""))))" +"N5*0.65+(2*AR5+AY5)*0.25/3+BE5*0.1" +"K5" +"IF(K5+L5=0,SUM(H5:J5)/(3-M5),(SUM(H5:L5)-MIN(H5:L5))/(4-M5))" +"COUNTIF(P5:AP5,""Ex"")" +"(SUM(P5:AP5)-MIN(P5:AP5))/(Activities-1-AQ5)*10" +"MIN(BG5,4)+MIN(BH5,4)+MIN(BI5,4)" +"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)" +"MIN((AT5+AU5+AV5+AW5)/(QuizPoints-AX5)*100,100)" +"MAX(BG5-4,0)+MAX(BH5-4,0)+MAX(BI5-4,0)" +"MIN((BA5+BB5+BC5)/(HwkPoints-BD5)*100,100)" +"COUNT(G5:G5)" +"AVERAGE(G5:G5)" +"'Sec01'!A7" +"'Sec01'!H7" +"'Sec01'!G7" +"COUNTIF('Sec01'!F5:F5,""A"")" +"COUNTIF('Sec01'!F5:F5,""B"")" +"COUNTIF('Sec01'!F5:F5,""C"")" +"COUNTIF('Sec01'!F5:F5,""D"")" +"COUNTIF('Sec01'!F5:F5,""F"")" +"B2*C2" +"B2*D2" +"B2*E2" +"B2*F2" +"'Sec02'!A7" +"'Sec02'!H7" +"'Sec02'!G7" +"COUNTIF('Sec02'!F5:F5,""A"")" +"COUNTIF('Sec02'!F5:F5,""B"")" +"COUNTIF('Sec02'!F5:F5,""C"")" +"COUNTIF('Sec02'!F5:F5,""D"")" +"COUNTIF('Sec02'!F5:F5,""F"")" +"'Sec03'!A7" +"'Sec03'!H7" +"'Sec03'!G7" +"COUNTIF('Sec03'!F5:F5,""A"")" +"COUNTIF('Sec03'!F5:F5,""B"")" +"COUNTIF('Sec03'!F5:F5,""C"")" +"COUNTIF('Sec03'!F5:F5,""D"")" +"COUNTIF('Sec03'!F5:F5,""F"")" +"'Sec04'!A7" +"'Sec04'!H7" +"'Sec04'!G7" +"COUNTIF('Sec04'!F5:F5,""A"")" +"COUNTIF('Sec04'!F5:F5,""B"")" +"COUNTIF('Sec04'!F5:F5,""C"")" +"COUNTIF('Sec04'!F5:F5,""D"")" +"COUNTIF('Sec04'!F5:F5,""F"")" +"'Sec05'!A7" +"'Sec05'!H7" +"'Sec05'!G7" +"COUNTIF('Sec05'!F5:F5,""A"")" +"COUNTIF('Sec05'!F5:F5,""B"")" +"COUNTIF('Sec05'!F5:F5,""C"")" +"COUNTIF('Sec05'!F5:F5,""D"")" +"COUNTIF('Sec05'!F5:F5,""F"")" +"'Sec07'!A7" +"'Sec07'!H7" +"'Sec07'!G7" +"COUNTIF('Sec07'!F5:F5,""A"")" +"COUNTIF('Sec07'!F5:F5,""B"")" +"COUNTIF('Sec07'!F5:F5,""C"")" +"COUNTIF('Sec07'!F5:F5,""D"")" +"COUNTIF('Sec07'!F5:F5,""F"")" +"'Sec10'!A7" +"'Sec10'!H7" +"'Sec10'!G7" +"COUNTIF('Sec10'!F5:F5,""A"")" +"COUNTIF('Sec10'!F5:F5,""B"")" +"COUNTIF('Sec10'!F5:F5,""C"")" +"COUNTIF('Sec10'!F5:F5,""D"")" +"COUNTIF('Sec10'!F5:F5,""F"")" +"'Sec11'!A7" +"'Sec11'!H7" +"'Sec11'!G7" +"COUNTIF('Sec11'!F5:F5,""A"")" +"COUNTIF('Sec11'!F5:F5,""B"")" +"COUNTIF('Sec11'!F5:F5,""C"")" +"COUNTIF('Sec11'!F5:F5,""D"")" +"COUNTIF('Sec11'!F5:F5,""F"")" +"'Sec12'!A7" +"'Sec12'!H7" +"'Sec12'!G7" +"COUNTIF('Sec12'!F5:F5,""A"")" +"COUNTIF('Sec12'!F5:F5,""B"")" +"COUNTIF('Sec12'!F5:F5,""C"")" +"COUNTIF('Sec12'!F5:F5,""D"")" +"COUNTIF('Sec12'!F5:F5,""F"")" +"'Sec14'!A7" +"'Sec14'!H7" +"'Sec14'!G7" +"COUNTIF('Sec14'!F5:F5,""A"")" +"COUNTIF('Sec14'!F5:F5,""B"")" +"COUNTIF('Sec14'!F5:F5,""C"")" +"COUNTIF('Sec14'!F5:F5,""D"")" +"COUNTIF('Sec14'!F5:F5,""F"")" +"'Sec15'!A7" +"'Sec15'!H7" +"'Sec15'!G7" +"COUNTIF('Sec15'!F5:F5,""A"")" +"COUNTIF('Sec15'!F5:F5,""B"")" +"COUNTIF('Sec15'!F5:F5,""C"")" +"COUNTIF('Sec15'!F5:F5,""D"")" +"COUNTIF('Sec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cales!$C$3,Scales!$B$3,IF((S1>=Scales!$C$4),Scales!$B$4,IF(S1>=Scales!$C$5,Scales!$B$5,IF(S1>=Scales!$C$6,Scales!$B$6,IF(S1>=Scales!$C$7,Scales!$B$7,IF(S1="""","""",Scales!$B$7)))))))" +"SUM(HWRangeAvailable)" +"SUM(HWRangeScore)" +"IF(OR(F5="""",F5=0),"""",IF(G5="""","""",G5/F5))" +"SUM(QuizRangeAvailable)" +"SUM(QuizRangeScore)" +"SUM(LabRangeAvailable)" +"SUM(LabRangeScore)" +"SUM(TestRangeAvailable)" +"SUM(TestRangeScore)" +"SUM(MidRangeAvailable)" +"SUM(MidRangeScore)" +"SUM(FinalRangeAvailable)" +"SUM(FinalRangeScore)" +"SUM(HWTotalA,QuizTotalA,LabTotalA,TestTotalA,MidTotalA,FinalTotalA)" +"SUM(HWTotalS,QuizTotalS,LabTotalS,TestTotalS,MidTotalS,FinalTotalS)" +"SUM(HWTotalS*HWScale,QuizTotalS*QuizScale,LabTotalS*LabScale,TestTotalS*LabScale,MidTotalS*MidScale,FinalTotalS*FinalScale) / SUM(HWTotalA*HWScale,QuizTotalA*QuizScale,LabTotalA*LabScale,TestTotalA*LabScale,MidTotalA*MidScale,FinalTotalA*FinalScale)" +"COUNTIF(D4:D60,"">0"")" +"AVERAGE(D4:D60)" +"COUNTIF(D4:D60,""<50"")" +"0.4*B3+0.6*C3" +"IF(D3>=87.5,1,IF(AND(D3>=74.5,D3<87.5),2,IF(AND(D3>=62.5,D3<74.5),3,IF(AND(D3>=49.5,D3<62.5),4,5))))" +"AVERAGE(B3:G3)" +"H3*0.25+O3*0.25+P3*0.25+Q3*0.25" +"AVERAGE(H3:H32)" +"GRADES!A2" +"A3" +"GRADES!A2" +"A3" +"SUM(G24:G99)" +"SUM(C6:AE6)" +"SUM(AF6:AH6)" +"SUM(C6:C37)" +"SUM(AF3:AF37)" +"(C38/D42)*100" +"(D38/D42)*100" +"(E38/D42)*100" +"(F38/D42)*100" +"(G38/D42)*100" +"(H38/D42)*100" +"(J38/D42)*100" +"(K38/D42)*100" +"(L38/D42)*100" +"(M38/D42)*100" +"(N38/D42)*100" +"(O38/D42)*100" +"(P38/D42)*100" +"(Q38/D42)*100" +"(R38/D42)*100" +"(S38/D42)*100" +"(T38/D42)*100" +"(U38/D42)*100" +"(V38/D42)*100" +"(X38/D42)*100" +"(Y38/D42)*100" +"(Z38/D42)*100" +"(AA38/D42)*100" +"(AD38/D42)*100" +"(AG38/D42)*100" +"(AH38/D42)*100" +"AI38" +"SUM(C5:AE5)" +"SUM(AF5:AH5)" +"SUM(C5:C29)" +"SUM(P7:P29)" +"AI30" +"H9+H23+H37+H51+H78" +"H13+H27+H41+H55+H70+H82" +"H19+H33+H47+H61+H73+H88" +"F9+F17+F25+F33+F45" +"F13+F21+F29+F37+F41+F49" +"IF(K6=4,1,(IF(K6=7,1,(IF(K6=11,1,0)))))" +"SUM(C4:N4)" +"SUM(C4:C29)/26" +"SUM(C12:C27)" +"C12/C34*100" +"AVERAGE(B11:B20)" +"AVERAGE(B24:B73)" +"AVERAGE(B77:B85)" +"AVERAGE(B89:B96)" +"AVERAGE(B100:B111)" +"AVERAGE(B115:B130)" +"AVERAGE(B134:B147)" +"AVERAGE(B151:B183)" +"AVERAGE(B187:B226)" +"AVERAGE(B230:B259)" +"AVERAGE(B263:B277)" +"AVERAGE(B298:B393)" +"AVERAGE(B397:B551)" +"AVERAGE(B555:B633)" +"AVERAGE(B640:B642)" +"AVERAGE(B646:B647)" +"AVERAGE(B651:B667)" +"AVERAGE(B671:B719)" +"IF(I6=4,1,(IF(I6=7,1,(IF(I6=11,1,0)))))" +"[1]Franklin!A1" +"[1]ProbableCost!B$5" +"[1]ProbableCost!H$5" +"[1]ProbableCost!B6" +"[1]ProbableCost!B$12" +"[1]ProbableCost!H$12" +"[1]JacksonHS!B7" +"SUM(O12:O18)+37" +"[1]ProbableCost!B$9" +"Q14/3" +"Q14/3" +"Q16" +"Q19" +"SUM(O19:O21)+18" +"[1]Franklin!L22" +"[1]JacksonES!L22" +"[1]Kinnison!L22" +"[1]Parkview!L22" +"[1]Scioto!L22" +"[1]SouthSt!L22" +"[1]Lick!L22" +"[1]JacksonHS!L22" +"[1]ProbableCost!B11" +"[1]ProbableCost!H11" +"SUM(O22:O25)+24" +"B19*B20" +"[1]ProbableCost!B40" +"[1]ProbableCost!I40" +"IF(B21>0,B22/B21,0)" +"SUM(O12:O26)" +"SUM(Q14:Q26)" +"B$15" +"J15" +"B29*B28" +"O30-O31" +"K15" +"L15" +"K19" +"B30+B34+B38" +"B19" +"O35" +"H30" +"L39" +"B56+B52+B48" +"H22" +"[1]Lick!E58" +"B43" +"B59+B60" +"B61+B57" +"5*B19+[1]Franklin!E52" +"5*C19+[1]JacksonES!E52" +"5*D19+[1]Kinnison!E52" +"5*E19+[1]Parkview!E52" +"5*F19+[1]Scioto!E52" +"5*G19+[1]SouthSt!E52" +"5*26799+107180" +"SUM(B62:L62)+SUM(B63:L63)" +"SUM(B62:L62)+SUM(B63:L63)" +"SUM(B62:L62)+SUM(B63:L63)" +"SUM(B62:L62)+SUM(B63:L63)" +"SUM(B62:L62)+SUM(B63:L63)" +"SUM(B62:L62)+SUM(B63:L63)" +"SUM(B62:L62)+SUM(B63:L63)" +"SUM(B62:L62)+SUM(B63:L63)" +"SUM(B62:L62)+SUM(B63:L63)" +"SUM(B62:L62)+SUM(B63:L63)" +"SUM(B62:L62)+SUM(B63:L63)" +"C2*D2" +"SUM(E2:E11)" +"I14/J14" +"K15*J14" +"SUM(I17:I19)" +"SUM(E16:E26)" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"A1" +"B3/C3-1" +"B$3/B$6" +"B17/B19" +"B65" +"B98-C98" +"B113+B114+B115+B116" +"SUM(B4:E4)" +"SUM(B4:I4)" +"SUM(H19:L19)" +"B17/$M17*100" +"SUM(B4:E4)" +"SUM(B4:I4)" +"M17" +"P17/$AA17*100" +"SUM(V4:Z4)" +"SUM(B17:J17)" +"SUM(P17:Z17)" +"SUM(B21:K21)" +"B17/$M17*100" +"SUM(B4:E4)" +"SUM(B4:I4)" +"M17" +"P17/$AA17*100" +"SUM(V4:Z4)" +"SUM(B17:J17)" +"SUM(P17:Z17)" +"National!B4" +"National!M4" +"Lewisham!B4" +"Myschool!B4" +"National!B5" +"National!M5" +"Lewisham!B5" +"Myschool!B5" +"National!B6" +"National!M6" +"Lewisham!B6" +"Myschool!B6" +"National!B7" +"National!M7" +"Lewisham!B7" +"Myschool!B7" +"National!B8" +"National!M8" +"Lewisham!B8" +"Myschool!B8" +"National!B9" +"National!M9" +"Lewisham!B9" +"Myschool!B9" +"National!B10" +"National!M10" +"Lewisham!B10" +"Myschool!B10" +"National!B11" +"National!M11" +"Lewisham!B11" +"Myschool!B11" +"National!B12" +"National!M12" +"Lewisham!B12" +"Myschool!B12" +"National!B13" +"National!M13" +"Lewisham!B13" +"Myschool!B13" +"National!B19" +"Lewisham!P4" +"Myschool!P4" +"National!B20" +"Lewisham!P5" +"Myschool!P5" +"National!B21" +"Lewisham!P6" +"Myschool!P6" +"National!B22" +"Lewisham!P7" +"Myschool!P7" +" ((IF(ISBLANK(H7),0,0))+(IF(ISBLANK(I7),0,50))+(IF(ISBLANK(J7),0,100))) / 100" +" ((IF(ISBLANK(H10),0,0))+(IF(ISBLANK(I10),0,50))+(IF(ISBLANK(J10),0,100))+(IF(ISBLANK(H11),0,0))+(IF(ISBLANK(I11),0,50))+(IF(ISBLANK(J11),0,100))) / 200" +" ((IF(ISBLANK(H14),0,0))+(IF(ISBLANK(I14),0,50))+(IF(ISBLANK(J14),0,100))+(IF(ISBLANK(H15),0,0))+(IF(ISBLANK(I15),0,50))+(IF(ISBLANK(J15),0,100))+(IF(ISBLANK(H16),0,0))+(IF(ISBLANK(I16),0,50))+(IF(ISBLANK(J16),0,100))) / 300" +" ((IF(ISBLANK(H24),0,0))+(IF(ISBLANK(I24),0,50))+(IF(ISBLANK(J24),0,100))+(IF(ISBLANK(H25),0,0))+(IF(ISBLANK(I25),0,50))+(IF(ISBLANK(J25),0,100))+(IF(ISBLANK(H26),0,0))+(IF(ISBLANK(I26),0,50))+(IF(ISBLANK(J26),0,100))+(IF(ISBLANK(H26),0,0))+(IF(ISBLANK(I26),0,50))+(IF(ISBLANK(J26),0,100))) / 400" +" ((IF(ISBLANK(H39),0,0))+(IF(ISBLANK(I39),0,50))+(IF(ISBLANK(J39),0,100))+(IF(ISBLANK(H40),0,0))+(IF(ISBLANK(I40),0,50))+(IF(ISBLANK(J40),0,100))+(IF(ISBLANK(H41),0,0))+(IF(ISBLANK(I41),0,50))+(IF(ISBLANK(J41),0,100))+(IF(ISBLANK(H41),0,0))+(IF(ISBLANK(H42),0,0))+(IF(ISBLANK(I42),0,50))+(IF(ISBLANK(J42),0,100))+(IF(ISBLANK(H43),0,0))+(IF(ISBLANK(I43),0,50))+(IF(ISBLANK(J43),0,100))+(IF(ISBLANK(H44),0,0))+(IF(ISBLANK(I44),0,50))+(IF(ISBLANK(J44),0,100))) / 600" +"A46+A38+A34+A29+A23+A18+A13+A9+A6" +"(K6*A6/A50)+(K9*A9/A50)+(K18*A18/A50)+(K23*A23/A50)+(K29*A29/A50)+(K34*A34/A50)+(K38*A38/A50)+(K13*A13/A50)+(K46*A46/A50)" +"K50*K51" +" ((IF(ISBLANK(H7),0,0))+(IF(ISBLANK(I7),0,50))+(IF(ISBLANK(J7),0,100))) / 100" +" ((IF(ISBLANK(H10),0,0))+(IF(ISBLANK(I10),0,50))+(IF(ISBLANK(J10),0,100))+(IF(ISBLANK(H11),0,0))+(IF(ISBLANK(I11),0,50))+(IF(ISBLANK(J11),0,100))) / 200" +" ((IF(ISBLANK(H14),0,0))+(IF(ISBLANK(I14),0,50))+(IF(ISBLANK(J14),0,100))+(IF(ISBLANK(H15),0,0))+(IF(ISBLANK(I15),0,50))+(IF(ISBLANK(J15),0,100))+(IF(ISBLANK(H16),0,0))+(IF(ISBLANK(I16),0,50))+(IF(ISBLANK(J16),0,100))) / 300" +" ((IF(ISBLANK(H24),0,0))+(IF(ISBLANK(I24),0,50))+(IF(ISBLANK(J24),0,100))+(IF(ISBLANK(H25),0,0))+(IF(ISBLANK(I25),0,50))+(IF(ISBLANK(J25),0,100))+(IF(ISBLANK(H26),0,0))+(IF(ISBLANK(I26),0,50))+(IF(ISBLANK(J26),0,100))+(IF(ISBLANK(H26),0,0))+(IF(ISBLANK(I26),0,50))+(IF(ISBLANK(J26),0,100))) / 400" +" ((IF(ISBLANK(H39),0,0))+(IF(ISBLANK(I39),0,50))+(IF(ISBLANK(J39),0,100))+(IF(ISBLANK(H40),0,0))+(IF(ISBLANK(I40),0,50))+(IF(ISBLANK(J40),0,100))+(IF(ISBLANK(H41),0,0))+(IF(ISBLANK(I41),0,50))+(IF(ISBLANK(J41),0,100))+(IF(ISBLANK(H41),0,0))+(IF(ISBLANK(H42),0,0))+(IF(ISBLANK(I42),0,50))+(IF(ISBLANK(J42),0,100))+(IF(ISBLANK(H43),0,0))+(IF(ISBLANK(I43),0,50))+(IF(ISBLANK(J43),0,100))+(IF(ISBLANK(H44),0,0))+(IF(ISBLANK(I44),0,50))+(IF(ISBLANK(J44),0,100))) / 600" +"A46+A38+A34+A29+A23+A18+A13+A9+A6" +"(K6*A6/A50)+(K9*A9/A50)+(K18*A18/A50)+(K23*A23/A50)+(K29*A29/A50)+(K34*A34/A50)+(K38*A38/A50)+(K13*A13/A50)+(K46*A46/A50)" +"SUM(B3:G3)/6" +"A4-1" +"47/8" +"SUM(M18:M27)" +"M28/M29" +"SUM(C3:J3)-SMALL(C3:J3,1)-SMALL(C3:J3,2)" +"IF(ISBLANK(W3),SUM(U3:V3),SMALL(U3:W3,3)+SMALL(U3:W3,2))+IF(ISBLANK(Z3),SUM(X3:Y3),SMALL(X3:Z3,3)+SMALL(X3:Z3,2))+AA3" +"K3+T3+AB3+AC3" +"IF(AD3>=400,""A"",IF(AD3>=380,""B+"",IF(AD3>=350,""B"",IF(AD3>=330,""C+"",IF(AD3>=300,""C"",IF(AD3>=280,""D+"",IF(AD3>=250,""D"",""E"")))))))" +"AVERAGE(C3:C40)" +"IF(AD41>=400,""A"",IF(AD41>=385,""B+"",IF(AD41>=350,""B"",IF(AD41>=335,""C+"",IF(AD41>=300,""C"",IF(AD41>=285,""D+"",IF(AD41>=250,""D"",""E"")))))))" +"IF(D8>D9,D8,D9)" +"D15-D17" +"ROUND(SUM(D25*D11),0)" +"ROUND(D25*0.05,2)*D13" +"ROUND(SUM(D26+D27),0)" +"D18" +"D22" +"ROUND(SUM(((((D31)*(28/1000))-D19)+D20)-D32),0)" +"ROUND(SUM(D28*0.27),0)" +"IF(D33$L$4,""A"",IF(J9>$L$5,""B"",IF(J9>$L$6,""C"",IF(J9>$L$7,""D"",""F""))))" +"SUM(I3:N3)" +"SUM(B4:H4)" +"MAX(B9:B89)" +"AVERAGE(B9:B89)" +"MIN(B9:B89)" +"SUM(B9:H9)/$I$4*100" +"(I9/100*$I$3+J9/$J$4*$J$3+K9/$K$4*$K$3+L9/$L$4*$L$3+M9/$M$4*$M$3+N9/$N$4*$N$3)/$P$3*100 + O9" +"IF(P9>$R$4,""A"",IF(P9>$R$5,""B"",IF(P9>$R$6,""C"",IF(P9>$R$7,""D"",""F""))))" +"SUM(B4:G4)" +"SUM(J4:N4)" +"H4+O4" +"SUM(J5:M5)" +"C16+E16+G16+I16+K16+M16" +"SUM(O16:P16)" +"SUM(C17:C32)" +"COUNTIF(G24:G1030,""=X"")" +"SUM(B3:F3)-MIN(B3:F3)" +"AVERAGE(B3:B16)" +"STDEV(B3:B16)" +"SUM(B3:F3)-MIN(B3:F3)" +"AVERAGE(B3:B16)" +"STDEV(B3:B16)" +"+FREQUENCY(A1:A24,D3:D12)" +"+E3" +"+E3/23" +"+F3+E4" +"+AVERAGE(A1:A23)" +"+MEDIAN(A1:A23)" +"F4/$F$24*100" +"H4/$H$24*100" +"J4/$J$24*100" +"L4/$L$24*100" +"N4/$N$24*100" +"R4/$R$24*100" +"T4/$T$24*100" +"P5/$P$24*100" +"SUM(F4:F23)" +"SUM(F25:F31)" +"SUM(F4:F32) - (F24 + F32)" +"SUM(F33:F34)" +"F39/$F$59*100" +"H39/$H$59*100" +"J39/$J$59*100" +"L39/$L$59*100" +"N39/$N$59*100" +"R39/$R$59*100" +"T39/$T$59*100" +"P40/$P$59*100" +"MAX(M20:M50)" +"SUM(N20:W20)" +"IF($A20=$A$10,IF(B20=B$10,$L$10,0),0)" +"'Grade A'!A10" +"MAX(M20:M165)" +"SUM(N20:W20)" +"IF($A20=$A$11,IF(B20=B$11,$L$11,0),0)" +"'Grade A'!A10" +"MAX(M20:M165)" +"SUM(N20:W20)" +"IF($A20=$A$12,IF(B20=B$12,$L$12,0),0)" +"'Grade A'!A10" +"MAX(M20:M165)" +"SUM(N20:W20)" +"IF($A20=$A$13,IF(B20=B$13,$L$13,0),0)" +"'Grade A'!L18" +"MAX(M20:M165)" +"'Grade A'!M20+'Grade B'!M20+'Grade C'!M20+'Grade D'!M20" +"SUM(D3:D4)" +"D9" +"Sheet2!A19" +"D28-D29" +"SUM(E4:E10)+SUM(D11:D23)+SUM(D24:D27)+(E29*10)+D30" +"Sheet2!E12+30" +"(D32/D33)*100" +"COUNTA(Grades!D3,Grades!D5,Grades!D7,Grades!D9,Grades!D10)" +"B2*C2" +"D2" +"COUNTA(Grades!D11,Grades!D12,Grades!D13,Grades!D14,Grades!D15,Grades!D16,Grades!D17,Grades!D18,Grades!D19,Grades!D20,Grades!D21,Grades!D22,Grades!D23)" +"COUNTA(Grades!D24,Grades!D25,Grades!D26)" +"COUNTA(Grades!D27)" +"COUNTA(Grades!D28)" +"SUM(D2:D8)" +"A19" +"B11*C11" +"SUM(E2:E11)" +"N(TODAY())" +"IF(A18>37190,3,IF(A18>37155,2,1))" +"C6*D6" +"SUM(E6:E89)" +"E91+E92+E93" +"SUM(B7:I7)" +"SUM(B7:B46)" +"SUM(B47:B48)" +"SUM(E49:G49)" +"SUM(E49:G49)" +"SUM(E49:G49)" +"SUM(B7:I7)" +"SUM(B7:B46)" +"SUM(B47:B48)" +"SUM(E49:G49)" +"SUM(E49:G49)" +"SUM(E49:G49)" +"SUM(B7:I7)" +"SUM(B7:B46)" +"SUM(B47:B48)" +"SUM(E49:G49)" +"SUM(E49:G49)" +"SUM(E49:G49)" +"+C9+D9" +"+F9+I9" +"SUM(F10:F13)" +"IF((+G12+J12)=0, "" -"",G12+J12)" +"IF((+F12+G12)=0,"" - "",F12+G12)" +"+F20+F15+F10" +"IF((+F22+F17+F12)=0,"" -"",+F22+F17+F12)" +"IF(SUM(F39:F40)=0,""-"",SUM(F39:F40))" +"SUM(I39:I40)" +"IF((+E42+E39)=0,""-"",(+E42+E39))" +"+H42+H39" +"+G56+G61+G66" +"+H57+H62+H68" +"IF((+C58+C63+C68)=0,"" - "",C58+C63+C68)" +"C4*F4" +"H4" +"PRODUCT(C10*F10)" +"SUM(H10:H13)" +"SUM(H16:H22)" +"SUM(H25:H25)" +"SUM(H28:H30)" +"SUM(H33:H34)" +"SUM(H37:H42)" +"SUM(H8+H14+H23+H26+H31+H35+H43)" +"H44*0.08" +"+L9+O9+R9+U9+X9" +"+IF(G9>0,100*H9/G9,0)" +"+N9+Q9+T9+W9+Z9" +"+IF(G9>0,100*J9/G9,0)" +"+SUM(F9:F114)" +"('Daily Work'!AE12/81)*100" +"Attendance!AE12" +"(E12*0.1)+(G12*0.2)+(H12*0.2)+(I12*0.1)+(J12*0.2)+(K12*0.2)" +"VLOOKUP(M12,grades,2)" +"Data_Entry!C5" +"SUM(D12:AD12)" +"Data_Entry!C5" +"IF(Attendance!G12=0,0,1)" +"SUM(D12:AD12)" +"Data_Entry!C5" +"Data_Entry!B11" +"Data_Entry!G11" +"Data_Entry!B5" +"""Academic Calendar and Periods of Employment for Summer, Academic, and Annual Faculty""" +"CHOOSE(MOD(D17,7)+2,""Sat."",""Sun."",""Mon."",""Tue."",""Wed."",""Thu."",""Fri."")" +"C17+1" +"DATEVALUE(F17+1)" +"DATEVALUE(F17+14)" +"H17+14" +"H23+14-2" +"H24+14+2" +"C26+(9.75-C26)" +"DATEVALUE($K$9)" +"DATEVALUE($K$10)" +"F29+8" +"+C37+1" +"+C38+0.3" +"DATEVALUE($K$7)" +"CHOOSE(MOD(F39,7)+1,""Sat."",""Sun."",""Mon."",""Tue."",""Wed."",""Thu."",""Fri."")" +"C27+C39+C50+C55" +"DATEVALUE($K$8)" +"H17" +"H55" +"DATEVALUE($K$11)" +"+C49+0.6" +"DATEVALUE($K$12)" +"DATEVALUE($K$13)" +"IF(P267<=Q266,Q266,Q266+14)" +"R266+0.1" +"B11/52.167/37" +"B11/3" +"C11*(52.167/46)" +"J11*1.04" +"G11-J11" +"J11+500" +"A11/3" +"H11/900" +"H11/800" +"A11*1.04" +"A11/1400" +"#REF!/900" +"B10/3" +"F10*1.04" +"D8*0.75" +"G8/3" +"I8*0.75" +"L8*1.033" +"D8+((D11-D8)/3)" +"D8+(((D11-D8)/3)*2)" +"(I8+I11)/2" +"'Support(SFTF) Dec02'!B11" +"B11/52.167/37" +"(F7-B7)/B7" +"(247768-227648)/227648" +"(343535-303251)/343535" +"(172392-154583)/154583" +"(205914-188231)/188231" +"E7-C7" +"F7" +"F8+G7" +"SUM(B10:E10)" +"F10-H10" +"SUM(B10:B13)" +"SUM(B24,B17,B10)" +"SUM(B10:E10)" +"F10-H10" +"SUM(B10:B13)" +"SUM(B17,B24,B10)" +"SUM(F24,F17,F10)" +"SUM(B10:E10)" +"F10-H10" +"SUM(B10:B13)" +"SUM(B24,B17,B10)" +"SUM(C10,C17,C24)" +"SUM(D5:D48)" +"SUM(E97:E139)" +"(F5-$F$36)" +"AVERAGE(F5:F35)" +"STDEV(F5:F36)" +"MIN(F5:F35)" +"MAX(F5:F35)" +"100/88" +"(F5-$F$36)" +"(H5-$H$36)" +"INT(H5*(100/$H$39))" +"(J5-$J$36)" +"AVERAGE(F5:F35)" +"STDEV(F5:F36)" +"MIN(F5:F35)" +"MAX(F5:F35)" +"ROUND(SUM(B2:O2)/350*100,0)" +"AVERAGE(N2:N153)" +"ROUND(SUM(B2:O2)/350*100,0)" +"+38*2" +"+D6+E6" +"IF((D6+E6-100)>0,(D6+E6-100),0)" +"SUM(B6:E6)" +"+H6/3" +"+41*2" +"+39*2" +"+29*2" +"+43*2" +"+37*2" +"+28*2" +"+34*2" +"+25*2" +"+33*2" +"+20*2" +"+31*2" +"+44*2" +"+24*2" +"+30*2" +"+17*2" +"+26*2" +"+19*2" +"+18*2" +"+27*2" +"+21*2" +"P8+L8+J8+H8+F8+D8+B8" +"(B$8*B10)/100" +"IF((C10+E10+G10+I10+K10+M10)=0,""blank"",(C10+E10+G10+I10+K10+M10))" +"IF(N10=""blank"",""blank"",(N10-N$33))" +"IF(O10=""blank"",""blank"",(B$33*(O10/P$8)))" +"IF(N10=""blank"",""blank"",SUM(T10:AM10))" +"IF(N10=""blank"",""blank"",(P10+AO10))" +"IF(AQ10=""blank"",""blank"",AR10-AQ10)" +"IF(AS10=AS$33,"" <<<<< preferred tender"","""")" +"IF(B35<=35,""YES"","""")" +"MIN(N10:N29)" +"MIN(B10:B29)" +"P4+L4+J4+H4+F4+D4+B4" +"(B$4*B6)/100" +"IF((C6+E6+G6+I6+K6+M6)=0,""blank"",(C6+E6+G6+I6+K6+M6))" +"IF(N6=""blank"",""blank"",(N6-N$19))" +"IF(O6=""blank"",""blank"",(B$19*(O6/P$4)))" +"IF(N6=""blank"",""blank"",SUM(T6:X6))" +"IF(N6=""blank"",""blank"",(P6+Z6))" +"IF(AB6=""blank"",""blank"",AC6-AB6)" +"IF(AD6=AD$19,"" <<<<< preferred tender"","""")" +"IF(B21<=35,""YES"","""")" +"MIN(N6:N15)" +"MIN(B6:B15)" +"P4+L4+J4+H4+F4+D4+B4" +"(B$4*B6)/100" +"IF((C6+E6+G6+I6+K6+M6)=0,""blank"",(C6+E6+G6+I6+K6+M6))" +"IF(N6=""blank"",""blank"",(N6-N$14))" +"IF(O6=""blank"",""blank"",(B$14*(O6/P$4)))" +"IF(N6=""blank"",""blank"",SUM(T6:X6))" +"IF(N6=""blank"",""blank"",(P6+Z6))" +"IF(AB6=""blank"",""blank"",AC6-AB6)" +"IF(AD6=AD$14,"" <<<<< preferred tender"","""")" +"IF(B16<=35,""YES"","""")" +"MIN(N6:N10)" +"MIN(B6:B10)" +"P4+L4+J4+H4+F4+D4+B4" +"(B$4*B6)/100" +"IF((C6+E6+G6+I6+K6+M6)=0,""blank"",(C6+E6+G6+I6+K6+M6))" +"IF(N6=""blank"",""blank"",(N6-N$14))" +"IF(O6=""blank"",""blank"",(B$14*(O6/P$4)))" +"IF(N6=""blank"",""blank"",SUM(T6:X6))" +"IF(N6=""blank"",""blank"",(P6+Z6))" +"IF(AB6=""blank"",""blank"",AC6-AB6)" +"IF(AD6=AD$14,"" <<<<< preferred tender"","""")" +"IF(B16<=35,""YES"","""")" +"MIN(N6:N8)" +"MIN(B6:B8)" +"VLOOKUP(C4,R2:S101,2,FALSE)" +"VLOOKUP(E4,T2:U48,2,FALSE)" +"VLOOKUP(G4,V1:W29,2,FALSE)" +"VLOOKUP(I4,X1:Y67,2,FALSE)" +"VLOOKUP(K4,Z1:AA36,2,FALSE)" +"VLOOKUP(M4,AB1:AC51,2,FALSE)" +"VLOOKUP(O4,AD3:AE32,2,FALSE)" +"IF(E7="""","""",VLOOKUP(E7,'Complete Protein Listing'!#REF!,2,FALSE))" +"SUM(D7:D12)" +"SUM(D34,D27,D20,D13)" +"IF(C39>3,""YES!"","""")" +"IF(C40>1,""YES!"","""")" +"IF(C44>0,""YES!"","""")" +"IF(C45>2,""YES!"","""")" +"IF(C48>7,""YES!"","""")" +"IF(C51>4,""YES!"","""")" +"IF((E51+C51)>4,""YES!"","""")" +"IF((E51+C51+G51)>4,""YES!"","""")" +"IF((I51+G51+E51+C51)>4,""YES!"","""")" +"IF((K51+I51+G51+E51+C51)>4,""YES!"","""")" +"IF((M51+K51+I51+G51+E51+C51)>4,""YES!"","""")" +"IF((O51+M51+K51+I51+G51+E51+C51)>4,""YES!"","""")" +"IF((E52+C52)>0,""YES!"","""")" +"IF((E52+C52+G52)>0,""YES!"","""")" +"IF((I52+G52+E52+C52)>0,""YES!"","""")" +"IF((K52+I52+G52+E52+C52)>0,""YES!"","""")" +"IF((M52+K52+I52+G52+E52+C52)>0,""YES!"","""")" +"IF((O52+M52+K52+I52+G52+E52+C52)>0,""YES!"","""")" +"(B18*4)" +"(B19*3.7)" +"(B20*3.3)" +"(B21*3)" +"(B22*2.7)" +"(B23*2.3)" +"(B24*2)" +"(B25*1.7)" +"(B26*1.3)" +"(B27*1)" +"(B28*0.7)" +"(B29*0)" +"SUM(B18:B29)" +"D31/B31" +"C4*F4" +"H4" +"PRODUCT(C10*F10)" +"SUM(H10:H13)" +"SUM(H16:H22)" +"SUM(H25:H25)" +"SUM(H28:H30)" +"SUM(H33:H34)" +"SUM(H37:H42)" +"SUM(H5+H8+H14+H23+H26+H31+H35+H43)" +"H44*0.05" +"N8+J8+H8+F8+D8+B8" +"(B$8*B10)/100" +"IF((C10+E10+G10+I10+K10)=0,""blank"",(C10+E10+G10+I10+K10))" +"IF(L10=""blank"",""blank"",(L10-L$33))" +"IF(M10=""blank"",""blank"",(B$33*(M10/N$8)))" +"IF(N10=""blank"",""blank"",R10-N10)" +"IF(S10=S$33,"" <<<<< preferred tender"","""")" +"IF(B35<=35,""YES"","""")" +"MIN(L10:L29)" +"MIN(B10:B29)" +"N4+J4+H4+F4+D4+B4" +"(B$4*B6)/100" +"IF((C6+E6+G6+I6+K6)=0,""blank"",(C6+E6+G6+I6+K6))" +"IF(L6=""blank"",""blank"",(L6-L$14))" +"IF(M6=""blank"",""blank"",(B$14*(M6/N$4)))" +"IF(N6=""blank"",""blank"",R6-N6)" +"IF(S6=S$14,"" <<<<< preferred tender"","""")" +"IF(B16<=35,""YES"","""")" +"MIN(L6:L10)" +"MIN(B6:B10)" +"SUM(B3,C3)" +"D3/55" +"SUM(G3:H3)" +"N3/60" +"AVERAGE(E3,J3,O3)" +"Q3*100" +"AVERAGE(B1:B39)" +"STDEV(B1:B39)" +"SUM(C4:D4)" +"SUM(L4,H4,E4,K4)" +"(M4/199)" +"MAX(M4:M136)" +"MIN(M4:M136)" +"SUM(B6:B45)" +"SUM(B46:B47)" +"B8+C8+E8" +"57637+64180+6282+6995+6600+6600" +"33020+4953+9900" +"49770+5425+6600" +"3312+361+1320" +"ROUND(52000*B27,0)" +"SUM(B8:B27)" +"57244+6240+6600" +"B44+C44" +"6624+722+2640" +"SUM(B35:B49)" +"B28+B50+C28+C50" +"B28+B50+C28+C50" +"E28+E50" +"D28+D50" +"C58+E58" +"C58-C59" +"D53" +"COUNT(B4:B39)" +"MIN(B4:B39)" +"MAX(B4:B39)" +"AVERAGE(B4:B39)" +"COUNTIF(List!$D$3:$D$4962,1)" +"COUNTIF(List!$D$3:$D$4962,2)" +"COUNTIF(List!$D$3:$D$4962,3)" +"COUNTIF(List!$D$3:$D$4962,4)" +"COUNTIF(List!$D$3:$D$4962,5)" +"SUM(B3:F3)" +"COUNTIF(List!$E$3:$E$4962,1)" +"COUNTIF(List!$E$3:$E$4962,2)" +"COUNTIF(List!$E$3:$E$4962,3)" +"COUNTIF(List!$E$3:$E$4962,4)" +"COUNTIF(List!$E$3:$E$4962,5)" +"COUNTIF(List!$F$3:$F$4962,1)" +"COUNTIF(List!$F$3:$F$4962,2)" +"COUNTIF(List!$F$3:$F$4962,3)" +"COUNTIF(List!$F$3:$F$4962,4)" +"COUNTIF(List!$F$3:$F$4962,5)" +"COUNTIF(List!$G$3:$G$4962,1)" +"COUNTIF(List!$G$3:$G$4962,2)" +"COUNTIF(List!$G$3:$G$4962,3)" +"COUNTIF(List!$G$3:$G$4962,4)" +"COUNTIF(List!$G$3:$G$4962,5)" +"COUNTIF(List!$H$3:$H$4962,1)" +"COUNTIF(List!$H$3:$H$4962,2)" +"COUNTIF(List!$H$3:$H$4962,3)" +"COUNTIF(List!$H$3:$H$4962,4)" +"COUNTIF(List!$H$3:$H$4962,5)" +"COUNTIF(List!$I$3:$I$4962,1)" +"COUNTIF(List!$I$3:$I$4962,2)" +"COUNTIF(List!$I$3:$I$4962,3)" +"COUNTIF(List!$I$3:$I$4962,4)" +"COUNTIF(List!$I$3:$I$4962,5)" +"COUNTIF(List!$J$3:$J$4962,1)" +"COUNTIF(List!$J$3:$J$4962,2)" +"COUNTIF(List!$J$3:$J$4962,3)" +"COUNTIF(List!$J$3:$J$4962,4)" +"COUNTIF(List!$J$3:$J$4962,5)" +"COUNTIF(List!$K$3:$K$4962,1)" +"COUNTIF(List!$K$3:$K$4962,2)" +"COUNTIF(List!$K$3:$K$4962,3)" +"COUNTIF(List!$K$3:$K$4962,4)" +"COUNTIF(List!$K$3:$K$4962,5)" +"COUNTIF(List!$L$3:$L$4962,1)" +"COUNTIF(List!$L$3:$L$4962,2)" +"COUNTIF(List!$L$3:$L$4962,3)" +"COUNTIF(List!$L$3:$L$4962,4)" +"COUNTIF(List!$L$3:$L$4962,5)" +"COUNTIF(List!$M$3:$M$4962,1)" +"COUNTIF(List!$M$3:$M$4962,2)" +"COUNTIF(List!$M$3:$M$4962,3)" +"COUNTIF(List!$M$3:$M$4962,4)" +"COUNTIF(List!$M$3:$M$4962,5)" +"COUNTIF(List!$N$3:$N$4962,1)" +"COUNTIF(List!$N$3:$N$4962,2)" +"COUNTIF(List!$N$3:$N$4962,3)" +"COUNTIF(List!$N$3:$N$4962,4)" +"COUNTIF(List!$N$3:$N$4962,5)" +"SUM(B3:B13)" +"COUNTIF(List!$O$3:$O$4962,1)" +"COUNTIF(List!$O$3:$O$4962,2)" +"COUNTIF(List!$O$3:$O$4962,3)" +"COUNTIF(List!$O$3:$O$4962,4)" +"COUNTIF(List!$O$3:$O$4962,5)" +"COUNTIF(List!$P$3:$P$4962,1)" +"COUNTIF(List!$P$3:$P$4962,2)" +"COUNTIF(List!$P$3:$P$4962,3)" +"COUNTIF(List!$P$3:$P$4962,4)" +"COUNTIF(List!$P$3:$P$4962,5)" +"COUNTIF(List!$Q$3:$Q$4962,1)" +"COUNTIF(List!$Q$3:$Q$4962,2)" +"COUNTIF(List!$Q$3:$Q$4962,3)" +"COUNTIF(List!$Q$3:$Q$4962,4)" +"COUNTIF(List!$Q$3:$Q$4962,5)" +"COUNTIF(List!$D$3:$D$4806,1)" +"COUNTIF(List!$D$3:$D$4806,2)" +"COUNTIF(List!$D$3:$D$4806,3)" +"COUNTIF(List!$D$3:$D$4806,4)" +"COUNTIF(List!$D$3:$D$4806,5)" +"SUM(B3:F3)" +"COUNTIF(List!$F$3:$F$4806,1)" +"COUNTIF(List!$F$3:$F$4806,2)" +"COUNTIF(List!$F$3:$F$4806,3)" +"COUNTIF(List!$F$3:$F$4806,4)" +"COUNTIF(List!$F$3:$F$4806,5)" +"COUNTIF(List!$G$3:$G$4806,1)" +"COUNTIF(List!$G$3:$G$4806,2)" +"COUNTIF(List!$G$3:$G$4806,3)" +"COUNTIF(List!$G$3:$G$4806,4)" +"COUNTIF(List!$G$3:$G$4806,5)" +"COUNTIF(List!$H$3:$H$4806,1)" +"COUNTIF(List!$H$3:$H$4806,2)" +"COUNTIF(List!$H$3:$H$4806,3)" +"COUNTIF(List!$H$3:$H$4806,4)" +"COUNTIF(List!$H$3:$H$4806,5)" +"SUM(B3:B6)" +"COUNTIF(List!$I$3:$I$4806,1)" +"COUNTIF(List!$I$3:$I$4806,2)" +"COUNTIF(List!$I$3:$I$4806,3)" +"COUNTIF(List!$I$3:$I$4806,4)" +"COUNTIF(List!$I$3:$I$4806,5)" +"COUNTIF(List!$J$3:$J$4806,1)" +"COUNTIF(List!$J$3:$J$4806,2)" +"COUNTIF(List!$J$3:$J$4806,3)" +"COUNTIF(List!$J$3:$J$4806,4)" +"COUNTIF(List!$J$3:$J$4806,5)" +"COUNTIF(List!$K$3:$K$4806,1)" +"COUNTIF(List!$K$3:$K$4806,2)" +"COUNTIF(List!$K$3:$K$4806,3)" +"COUNTIF(List!$K$3:$K$4806,4)" +"COUNTIF(List!$K$3:$K$4806,5)" +"(SUM(IF(List!#REF!=""Partial"",IF(List!#REF!=""2Q01"",1,0)))+SUM(IF(List!#REF!=""Partial"",IF(List!#REF!=""2Q02"",1,0)))+SUM(IF(List!#REF!=""Partial"",IF(List!#REF!=""2Q03"",1,0)))+SUM(IF(List!#REF!=""Partial"",IF(List!#REF!=""2Q04"",1,0))))/(COUNTIF(List!#REF!,""2Q01"")+COUNTIF(List!#REF!,""2Q02"")+COUNTIF(List!#REF!,""2Q03"")+COUNTIF(List!#REF!,""2Q04""))" +"(SUM(IF(List!#REF!=""Full"",IF(List!#REF!=""2Q01"",1,0)))+SUM(IF(List!#REF!=""Full"",IF(List!#REF!=""2Q02"",1,0)))+SUM(IF(List!#REF!=""Full"",IF(List!#REF!=""2Q03"",1,0)))+SUM(IF(List!#REF!=""Full"",IF(List!#REF!=""2Q04"",1,0))))/(COUNTIF(List!#REF!,""2Q01"")+COUNTIF(List!#REF!,""2Q02"")+COUNTIF(List!#REF!,""2Q03"")+COUNTIF(List!#REF!,""2Q04""))" +"SUM(IF(List!#REF!=""Partial"",IF(List!#REF!=""2Q01"",1,0)))/COUNTIF(List!#REF!,""2Q01"")" +"SUM(IF(List!#REF!=""Full"",IF(List!#REF!=""2Q01"",1,0)))/COUNTIF(List!#REF!,""2Q01"")" +"SUM(IF(List!#REF!=""Partial"",IF(List!#REF!=""2Q02"",1,0)))/COUNTIF(List!#REF!,""2Q02"")" +"SUM(IF(List!#REF!=""Full"",IF(List!#REF!=""2Q02"",1,0)))/COUNTIF(List!#REF!,""2Q02"")" +"SUM(IF(List!#REF!=""Partial"",IF(List!#REF!=""2Q03"",1,0)))/COUNTIF(List!#REF!,""2Q03"")" +"SUM(IF(List!#REF!=""Full"",IF(List!#REF!=""2Q03"",1,0)))/COUNTIF(List!#REF!,""2Q03"")" +"SUM(IF(List!#REF!=""Partial"",IF(List!#REF!=""2Q04"",1,0)))/COUNTIF(List!#REF!,""2Q04"")" +"SUM(IF(List!#REF!=""Full"",IF(List!#REF!=""2Q04"",1,0)))/COUNTIF(List!#REF!,""2Q04"")" +"(SUM(IF(List!#REF!=""Partial"",IF(List!#REF!=""3Q01"",1,0)))+SUM(IF(List!#REF!=""Partial"",IF(List!#REF!=""3Q02"",1,0)))+SUM(IF(List!#REF!=""Partial"",IF(List!#REF!=""3Q03"",1,0)))+SUM(IF(List!#REF!=""Partial"",IF(List!#REF!=""3Q04"",1,0))))/(COUNTIF(List!#REF!,""3Q01"")+COUNTIF(List!#REF!,""3Q02"")+COUNTIF(List!#REF!,""3Q03"")+COUNTIF(List!#REF!,""3Q04""))" +"(SUM(IF(List!#REF!=""Full"",IF(List!#REF!=""3Q01"",1,0)))+SUM(IF(List!#REF!=""Full"",IF(List!#REF!=""3Q02"",1,0)))+SUM(IF(List!#REF!=""Full"",IF(List!#REF!=""3Q03"",1,0)))+SUM(IF(List!#REF!=""Full"",IF(List!#REF!=""3Q04"",1,0))))/(COUNTIF(List!#REF!,""3Q01"")+COUNTIF(List!#REF!,""3Q02"")+COUNTIF(List!#REF!,""3Q03"")+COUNTIF(List!#REF!,""3Q04""))" +"SUM(IF(List!#REF!=""Partial"",IF(List!#REF!=""3Q01"",1,0)))/COUNTIF(List!#REF!,""3Q01"")" +"SUM(IF(List!#REF!=""Full"",IF(List!#REF!=""3Q01"",1,0)))/COUNTIF(List!#REF!,""3Q01"")" +"SUM(IF(List!#REF!=""Partial"",IF(List!#REF!=""3Q03"",1,0)))/COUNTIF(List!#REF!,""3Q03"")" +"SUM(IF(List!#REF!=""Full"",IF(List!#REF!=""3Q03"",1,0)))/COUNTIF(List!#REF!,""3Q03"")" +"COUNTIF(List!#REF!,""Partial"")/COUNTA(List!I3:I999)" +"COUNTIF(List!#REF!,""Full"")/COUNTA(List!I3:I999)" +"C3-F3" +"D3-F3" +"VLOOKUP(E6,GRADES,2)" +"D6*F6" +"SUM(D5:D32)" +"SUM(G2:G32)" +"G33/D33" +"RANK(C7,C$7:C$40,1)" +"RANK(C7,C$7:C$40)" +"SUM(B2:B27)" +"SUM(B2:B9)" +"SUM(B2:B5)" +"SUM(B2:B4)" +"SUM(B2:B10)" +"SUM(B2:B7)" +"(B2/B8)" +"(B3/B8)" +"(B4/B8)" +"(B5/B8)" +"(B6/B8)" +"(B7/B8)" +"SUM(B2:B7)" +"DAVIES!B5+DUBOIS!B5+GIBSON!B5+KNOX!B5+MARTIN!B5+PERRY!B5+PIKE!B5+POSEY!B5+SPENCER!B5+VANDERBURGH!B5+WARRICK!B5" +"B5/$B$5*100" +"D5/$D$5*100" +"SUM(L11:N11)" +"SUM(C2,E2)" +"C2/(C2+E2)" +"E2/(C2+E2)" +"SUM(B2:B9)" +"SUM(B32,B21,B10)" +"C34/B34" +"E34/B34" +"8+27+50+5" +"C3-H3" +"105+620+3+4924+31+1677+6" +"37+146+1203+250" +"M3-R3+W3" +"AB3/M3" +"9+23+50+4" +"77+466+5+3783+15+1217+3" +"23+104+872+203" +"6+22+35+6" +"66+560+11+3669+21+1265+1" +"15+128+773+158" +"4+15+18+1" +"33+330+1+2856+19+982+2" +"12+78+558+128" +"1+4+24+21+3" +"32+361+3+3856+15+1300+7" +"10+81+858+145" +"10+38+50+5" +"126+797+11+8342+38+2573+7" +"43+174+1807+359" +"SUM(B3:B8)" +"8+10+2" +"21+127+2+1922+11+914+2" +"12+45+416+79" +"2+8+6+4" +"67+380+7+5492+50+3738+16" +"30+224+1949+638" +"1" +"5+140+1526+4+1566+2" +"3+73+358+179" +"3+3+2" +"65+355+1+7205+34+4924+9" +"33+200+1757+516" +"SUM(B10:B13)" +"SUM(B9+B14)" +"1042+4" +"1016+1" +"1379+7" +"1054+6" +"1302+5" +"1903+11" +"944+7" +"4362+14" +"4206+3" +"13445+17" +"41614" +"H3+H19" +"33290" +"IF(ISBLANK(B4),""enter Y or N"",IF(AND(NOT(B4=""Y""),NOT(B4=""N"")),""enter Y or N"","":-):-):-)""))" +"IF(B6=""Y"",1,0)" +"IF(B8=""Y"",3,0)" +"IF(AND(NOT(ISBLANK(B14)),IF(NOT(ISBLANK(C14)),1,0)+IF(NOT(ISBLANK(D14)),1,0)+IF(NOT(ISBLANK(E14)),1,0)=0),""Yes"", IF(AND(ISBLANK(B14),IF(NOT(ISBLANK(C14)),1,0)+IF(NOT(ISBLANK(D14)),1,0)+IF(NOT(ISBLANK(E14)),1,0)>=1),""Yes"",""No""))" +"IF(G14=""No"",""check data"",IF(OR(NOT(ISBLANK(C14)),NOT(ISBLANK(D14)),NOT(ISBLANK(E14))),1,0))" +"IF(G16=""No"",""check data"",IF(OR(NOT(ISBLANK(C16)),NOT(ISBLANK(D16)),NOT(ISBLANK(E16))),2,0))" +"IF(AND(NOT(ISBLANK(B18)),IF(NOT(ISBLANK(C18)),1,0)+IF(NOT(ISBLANK(D18)),1,0)+IF(NOT(ISBLANK(E18)),1,0)+IF(NOT(ISBLANK(F18)),1,0)=0),""Yes"", IF(AND(ISBLANK(B18),IF(NOT(ISBLANK(C18)),1,0)+IF(NOT(ISBLANK(D18)),1,0)+IF(NOT(ISBLANK(E18)),1,0)+IF(NOT(ISBLANK(F18)),1,0)>=1),""Yes"",""No""))" +"IF(G18=""No"",""check data"",IF(OR(NOT(ISBLANK(C18)),NOT(ISBLANK(D18)),NOT(ISBLANK(E18)),NOT(ISBLANK(F18))),2,0))" +"IF(G20=""No"",""check data"",IF(OR(NOT(ISBLANK(C20)),NOT(ISBLANK(D20)),NOT(ISBLANK(E20))),3,0))" +"IF(OR(ISBLANK(B4),ISBLANK(B6),ISBLANK(B7),ISBLANK(B8),ISBLANK(B9),ISBLANK(B10),G14=""No"",G16=""No"",G18=""No"",G20=""No"",G22=""No""),""No"",""Yes"")" +"IF(B25=""No"",""complete data"",IF(B4=""Y"",""Yes"",""No""))" +"IF(B26=""No"","" Applies to a patient with possible encephalitis."","" :-):-):-)"")" +"IF(B25=""No"",""complete data"",IF(H14=1,""Yes"",""No""))" +"IF(H14=1,""grade of rhomboencephalitis"","":-):-):-)"")" +"IF(B25=""No"",""complete data"",IF(H14=1,IF(MAX(H6:H10,H16:H22)=3,""III"",IF(MAX(H6:H10,H16:H22)=2,""II"",IF(MAX(H6:H10,H16:H22)=1,""I"",0))),"":-):-):-)""))" +"SUM(D7:O7)" +"(P7/$P$31)*100" +"AVERAGE(D7:D26)" +"MAX(D7:D26)" +"MIN(D7:D26)" +"(D28/D31)*100" +"AVERAGE(P7:P26)" +"D32*0.45+E32*0.55" +"D32*0.45+E32*0.55" +"SUM(D7:L7)" +"(M7/$M$31)*100" +"AVERAGE(D7:D26)" +"MAX(D7:D26)" +"MIN(D7:D26)" +"(D28/D31)*100" +"AVERAGE(M7:M26)" +"B27*IF(C27=""A"", 4,IF(C27=""A-"",3.67,IF(C27=""B+"",3.33,IF(C27=""B"",3,IF(C27=""B-"",2.67,IF(C27=""C+"",2.33,(IF(C27=""C-"",1.67,IF(C27=""D"",1, 0)))))))))" +"SUM(B27:B73)" +"SUM(D27:D73)" +"D76/100" +"GRADE(D78)" +"SUM(E10:E147)" +"SUM(B4:Q4)" +"SUM(B4*0.7)" +"""5386""" +"(B2+C2+D2+E2+F2+S2+T2)/82" +"""6151""" +"""3282""" +"""2799""" +"""9351""" +"""0468""" +"""1178""" +"""2895""" +"""9563""" +"""8441""" +"""3416""" +"""4449""" +"""4504""" +"""6917""" +"""7797""" +"""5114""" +"""1001""" +"""5543""" +"""9328""" +"""4229""" +"""5081""" +"""2738""" +"""3254""" +"""5635""" +"""2750""" +"""9208""" +"""0477""" +"""7851""" +"""1768""" +"""9293""" +"""4301""" +"""7167""" +"""4411""" +"""8445""" +"""9801""" +"""1582""" +"""6185""" +"""2823""" +"""5339""" +"""1776""" +"""7613""" +"""4136""" +"""8092""" +"""4403""" +"""0146""" +"""3685""" +"""6504""" +"""0560""" +"""0634""" +"""5267""" +"""4747""" +"""3972""" +"""3309""" +"""0461""" +"""7115""" +"""4303""" +"""6848""" +"""4374""" +"""0085""" +"""1824""" +"""0153""" +"""9433""" +"""2883""" +"""1939""" +"""1157""" +"""5123""" +"""1257""" +"""3378""" +"""2284""" +"""4726""" +"""0040""" +"""8343""" +"""5387""" +"""9522""" +"""9946""" +"""0868""" +"""0804""" +"""8618""" +"""5946""" +"""8446""" +"""4610""" +"""1171""" +"""7014""" +"""4159""" +"""7095""" +"""2413""" +"""0263""" +"""1580""" +"""7958""" +"""5240""" +"(B2+C2+D2+E2++F2+G2+L2)/100*0.5" +"(S2)/68*0.5" +"(Q2+W2)" +""" """ +"""2560""" +"""7150""" +"""7859""" +"""6523""" +"""5172""" +"""9036""" +"""2401""" +"""5972""" +"""4194""" +"""9070""" +"""4148""" +"""4003""" +"""8370""" +"""3082""" +"""8007""" +"""8244""" +"""4002""" +"""1676""" +"""9909""" +"""5229""" +"""5388""" +"""7928""" +"""4197""" +"""8784""" +"""6661""" +"""2541""" +"""0745""" +"""4501""" +"""2411""" +"""5755""" +"""4413""" +"""2748""" +"""9548""" +"""8237""" +"""4960""" +"""3309""" +"""6301""" +"""7684""" +"""9717""" +"""6635""" +"""5364""" +"""8883""" +"""5654""" +"""4711""" +"""6762""" +"""3896""" +"""D""" +"""0145""" +"'Class Participation'!D22" +"SUM(B3:G3)" +"SUM(D2:D21)" +"IF(D$10=0,0,(D10/D$10))" +"E10+H10+K10+N10+Q10" +"IF(F$10=0,0,21*(F10/F$10))" +"IF(I$10=0,0,18*(I10/I$10))" +"IF(R$10=0,0,25*(R10/R$10))" +"SUM(S10:AY10)" +"IF(C11>=0.9,""A"",IF($C11>=0.86,""BA"",IF($C11>=0.8,""B"",IF($C11>=0.76,""CB"",IF($C11>=0.69,""C"",IF($C11>=0.65,""DC"",IF($C11>=0.59,""D"",IF($C11<0.05,"" -"",""E""))))))))" +"AVERAGE(C11:C36)" +"LOOKUP(B19,GradingScheme!$A$3:'GradingScheme'!$A$12,GradingScheme!$C$3:'GradingScheme'!$C$12)" +"SUM(G14:G51)" +"SUM(G61:G84)" +"G53+G86+G88" +"+G98-G94" +"COUNTA(V2:V67)" +"COUNTIF(AH2:AH67,""Y"")" +"COUNTIF(AH2:AH67,""N"")" +"COUNTIF(AH2:AH67,""NA"")" +"SUM(C5:H5)" +"SUM(C5:C24)" +"'Category Totals By Quarter'!I5" +"SUM(D5:D24)" +"SUM('Fac. Eval. Hours'!E6:E25)" +"SUM(Misc!C5:C23)" +"SUM('Fin. Aid'!C5:C23)" +"SUM('ASI Elections'!C5:C13)" +"SUM(Grades!C5:C24)" +"SUM(Test!C5:C24)" +"SUM(ASQ!C5:C24)" +"SUM(C5:C26)" +"SUM(D5:D26)" +"SUM(C5:D26)" +"SUM(C5:C24)" +"SUM(C5:C24)" +"SUM(C5:C23)" +"SUM(C5:C23)" +"SUM(C5:C23)" +"SUM(C5:C24)" +"SUM(C6:D6)" +"SUM(B7:B313)" +"D317/B317" +"46876/I317" +"45851/K317" +"47598/M317" +"35716/O317" +"6205/Q317" +"SUM(C7:C313)" +"E317/$C317" +"B5-C5" +"209+68" +"52837+22849" +"1214+396" +"18679+7417" +"22+5" +"7170+1517" +"166+23" +"4137+549" +"19+10" +"7313+6269" +"137+47" +"2179+1611" +"157+46" +"35904+8290" +"880+260" +"11390+3397" +"11+7" +"2450+6773" +"31+66" +"973+1860" +"SUM(B7:B21)" +"C5+D5" +"B11-D11" +"SUM(B8:G8)" +"SUM(B26:H26)" +"C12+C14+C15" +"D18*G18" +"SUM(H18:H19)" +"A25*C25*E25" +"H20+H25" +"H28-H29" +"SUM(C4:U4)" +"SUM(C8+D8+E8+G8)" +"IF(F37>16,""35"",IF(F37=16,""33.25"",IF(F37=15,""31.5"",IF(F37=14,""29.75"",IF(F37=13,""28"",""0"")))))" +"SUM(C4:U4)" +"SUM(C8+D8+E8+G8)" +"IF(F37>16,""35"",IF(F37=16,""33.25"",IF(F37=15,""31.5"",IF(F37=14,""29.75"",IF(F37=13,""28"",""0"")))))" +"SUM(C2+Z2)" +"SUM(Q2:Y2)" +"SUM(C2/D2)" +"SUM(E2/E2)" +"SUM(E2/D2)" +"SUM(F2/D2)" +"SUM(G2/D2)" +"SUM(H2/D2)" +"SUM(I2/D2)" +"SUM(J2/D2)" +"SUM(K2/D2)" +"SUM(L2/D2)" +"SUM(M2/D2)" +"SUM(N2/D2)" +"SUM(O2/D2)" +"SUM(P2/D2)" +"SUM(Q2/D2)" +"SUM(R2/D2)" +"SUM(S2/D2)" +"SUM(T2/D2)" +"SUM(U2/D2)" +"SUM(V2/D2)" +"SUM(W2/D2)" +"SUM(X2/D2)" +"SUM(Y2/D2)" +"RIGHT(O15,4)" +"VLOOKUP(WEEKDAY(G2)-1,Thedays,2)" +"F2+4" +"H2+3" +"I2+2" +"RIGHT(E3,5)" +"RolesFor1704!A3 & "","" & RolesFor1704!B3 & "" "" & RolesFor1704!C3" +"RolesFor1704!D3" +"RolesFor1704!F3" +"IF(E2+F2>100,100,E2+F2)" +"SUM(G2:U2)" +"IF(V2/$AA$2>1,1,(V2)/($AA$2))" +"VLOOKUP(W2,$AB$2:$AC$6,2)" +"(V2+2*E2)/(MAX($V$2:$V$25)+165)" +"IF(SUM(J2:X2)>22090,""A"",VLOOKUP(Y2,$AB$2:$AC$6,2))" +"SUM(E3:T3)" +"IF(SUM(J9:X9)<100,""A"",VLOOKUP(Y9,$AB$2:$AC$6,2))" +"IF(SUM(J18:X18)>490,""A"",VLOOKUP(Y18,$AB$2:$AC$6,2))" +"VLOOKUP(WEEKDAY(H2)-1,Thedays,2)" +"G2+2" +"G2+4" +"I2+3" +"RIGHT(E3,5)" +"Rolesfor1719!A3 & "","" & Rolesfor1719!B3 & "" "" & Rolesfor1719!C3" +"Rolesfor1719!D3" +"Rolesfor1719!F3" +"Rolesfor1719!A13&"", ""&Rolesfor1719!B13" +"Rolesfor1719!A6 & "","" & Rolesfor1719!B6 & "" "" & Rolesfor1719!C6" +"Rolesfor1719!D6" +"Rolesfor1719!F6" +"Rolesfor1719!A27 & "","" & Rolesfor1719!B27 & "" "" & Rolesfor1719!C27" +"Rolesfor1719!F27" +"VLOOKUP(WEEKDAY(G2)-1,Thedays,2)" +"F2+2" +"F2+4" +"H2+3" +"RIGHT(E3,5)" +"RolesFor1713!A3 & "","" & RolesFor1713!B3 & "" "" & RolesFor1713!C3" +"RolesFor1713!D3" +"RolesFor1713!F3" +"IF(SUM(E2:J2)/500>1,1,SUM(E2:J2)/500)" +"VLOOKUP(K4,$N$2:$O$6,2)" +"RolesFor1713!A14 & "","" & RolesFor1713!B14 & "" "" & RolesFor1713!C14" +"RolesFor1713!D14" +"RolesFor1713!F14" +"SUM($F$2:$X$2)" +"SUM(G4:AE4)" +"D4/E4" +"SUM(D4:D26)/22" +"SUM(N34:N57)" +"SUM(D34:D58)/24" +"SUM(F34:F58)/21" +"LARGE($B4:$D4,COLUMN()-1)" +"LARGE($B4:$H4,COLUMN()-1)" +"ROUND(SUM(B6:C6)*0.25,1)" +"ROUND(SUM(B11:C11),1)" +"ROUND(B16*0.4,1)" +"VLOOKUP(D20,$G$21:$H$33,2)" +"D8+D13+D18" +"C9*D9" +"E9/F9" +"B9*G9" +"SUM(H9:H12)" +"H13*H14" +"SUM(H17:H22)" +"SUM(H27:H41)" +"SUM(H42,H23,H15)" +"H44/B4" +"H47*B4" +"(H48*H49)" +"(H48*H49)" +""" 1993""" +""" 2000""" +"""1000's""" +"C14*B14" +"B70*4" +"(D69+D70)*0.2" +"B72*2" +"D72*0.2" +"B75*12" +"((SUM(D14:D84)))" +"IF(B94=0,0,(IF(B94>5,(1500+((B94-5)*200)),1500)))" +"B97*1" +"D97*0.2" +"(D99+D100+D101+D102)*0.2" +"SUM(D93:D104)" +"D105+D85" +"B6" +"SUM(B2:N2)" +"O2/182" +"SUM('Hewitt Elementary 0370'!N15)" +"SUM('Hewitt Middle 0380'!N15)" +"SUM('Hewitt Junior 0390'!N15)" +"SUM('Hewitt-Trussville High'!N15)" +"SUM(B2:B6)" +"SUM('Hewitt Elementary 0370'!B2)" +"SUM('Payne Elementary 0370'!P2)" +"SUM('Hewitt Middle 0380'!B7)" +"SUM('Hewitt Junior 0390'!P8)" +"SUM('Hewitt-Trussville High'!P11)" +"SUM(B2:B14)" +"SUM(C15-B15)" +"SUM(B20*$Q$1)" +"SUM(B2:B14)" +"SUM(L2:L8)" +"SUM(C15-B15)" +"SUM(N20)*1.02" +"SUM(N20)*1.02" +"SUM(P20*$U$1)" +"SUM(P2:P8)" +"SUM(P15-O15)" +"SUM(P20*1.02)" +"SUM(P20*1.02)" +"SUM(B20*$P$1)" +"SUM(B2:B14)" +"SUM(K7:K11)" +"SUM(C15-B15)" +"SUM(N20*1.02)" +"SUM(P20*$U$1)" +"SUM(B2:B14)" +"SUM(K7:K11)" +"SUM(C15-B15)" +"SUM(P20*1.02)" +"SUM(P20*$U$1)" +"SUM(B2:B14)" +"SUM(C15-B15)" +"SUM(P20*1.02)" +"SUM('Hewitt Elementary 0370'!B2)" +"SUM('Payne Elementary 0370'!P2)" +"SUM('Hewitt Middle 0380'!B7)" +"SUM(B2:B7)" +"SUM(C8-B8)" +"SUM('Hewitt Middle 0380'!B8)" +"SUM('Hewitt Junior 0390'!P8)" +"SUM(B2:B4)" +"SUM(C5-B5)" +"SUM('Hewitt Junior 0390'!B11)" +"SUM('Hewitt-Trussville High'!P11)" +"SUM(B2:B5)" +"SUM(C6-B6)" +"COUNTIF($R$2:$R$48,T1)" +"SUM(L2:M2)/2" +"(((SUM(C2:K2)+(N2+O2)))/290)*100" +"IF(Q2>=$U$1,$T$1,IF(Q2>=$U$2,$T$2,IF(Q2>=$U$3,$T$3,IF(Q2>=$U$4,$T$4,IF(Q2>=$U$5,$T$5,IF(Q2>=$U$6,$T$6,IF(Q2>=$U$7,$T$7)))))))" +"B7+G7+L7" +"SUM(B7:B11)" +"B7/B$12" +"(B7+B8)/B12" +"B32/B34" +"B33/B34" +"SUM(C3:E19)" +"SUM(C3:J19)" +"SUM(E21/J22)" +"SUM(B5:D5)" +"+B25+D25+F25" +#"- Intelligenztest für Kinder und $K55:$AE55" +#"- Intelligenztest für Jugendliche und Erw." +#"- Schultest" +#"- spez. Funktionsprüfungs- und Eignungstest" +#"- Interessentest" +#"- Allg.Leistungs- und Fähigkeitstest" +#"- Intelligenztest für Kinder und $K55:$AE55" +#"- Formdeuteverfahren" +#"- mehrdimensionaler Persönlichkeits-Test" +#"- Intelligenztest für Kinder und J$72:J$72" +#"- Intelligenztest für $K143:$AE143" +#"- Intelligenztest für $K143:$AE143" +#"- Intelligenztest für $K143:$AE143" +#"- eindimensionaler Persönlichkeits-Test" +#"- Intelligenztest für $K143:$AE143" +#"- Einstellungstest" +#"- klinischer Test" +#"- Intelligenztest für $K143:$AE143" +#"- Intelligenztest für $K143:$AE143" +#"- Entwicklungstest" +#"- Intelligenztest für $K143:$AE143" +#"- Intelligenztest für $K143:$AE143 und $K55:$AE55" +#"- Intelligenztest für $K55:$AE55 und Erw." +#"- Intelligenztest für $K143:$AE143 und $K55:$AE55" +#"- Intelligenztest für $K143:$AE143 und $K55:$AE55" +#"- Intelligenztest für $K143:$AE143" +#"- Intelligenztest für $K143:$AE143" +#"- Intelligenztest für Kinder" +#"- Intelligenztest für $K143:$AE143" +#"- Intelligenztest für $K143:$AE143" +#"- verbal-thematisches Verfahren" +#"- zeichnerisches Gestaltungsverfahren" +#"- spielerisches Gestaltungsverfahren" +#"- Intelligenztest für $K143:$AE143 und $K55:$AE55" +#"- Intelligenztest für $K143:$AE143 und $K55:$AE55" +#"- Interessenstest" +#"- Intelligenztest für $K143:$AE143" +#"- Intelligenztest für $K143:$AE143" +#"- Intelligenztest für $K143:$AE143" +#"- Intelligenztest für Kinder und J$81:J$81" +#"- Intelligenztest für $K94:$AE94" +#"- Intelligenztest für Kinder und Jugendliche" +#"- Lerntest" +#"- Intelligenztest für Kinder und $K55:$AE55" +#"- spezieller Funktions- und Eignungstest" +#"- Intelligenztest für Kinder und $K55:$AE55" +#"- Intelligenztest für $K143:$AE143" +#"- Intelligenztest für $K143:$AE143" +#"- Intelligenztest für $K143:$AE143" +#"- Intelligenztest für $K143:$AE143 und $K55:$AE55" +#"- Intelligenztest für $K143:$AE143 und $K55:$AE55" +#"- Intelligenztest für $K143:$AE143 und $K55:$AE55" +#"- Intelligenztest für J$69:J$70 und Erw." +#"- Intelligenztest für $K94:$AE94" +#"- Intelligenztest für $K94:$AE94" +#"- Intelligenztest für $K143:$AE143 und $K55:$AE55" +#"- Intelligenztest für $K143:$AE143" +#"- Intelligenztest für $K143:$AE143 und $K55:$AE55" +#"- Intelligenztest für $K143:$AE143 und $K55:$AE55" +"SUM(H3:I3)" +"SUM(B3:B18)" +"(B19/J19)*100" +"(C19/J19)*100" +"(D19/J19)*100" +"(E19/J19)*100" +"(F19/J19)*100" +"(G19/J19)*100" +"(H19/J19)*100" +"(I19/J19)*100" +"(J19/J19)*100" +"SUM(B5:G5)" +"(H5/I5)*100" +"SUM(B5:B20)" +"SUM(B5:G5)" +"(H5/I5)*100" +"SUM(B5:B15)" +"[1]AK!B5" +"[1]AK!B6" +"[1]AK!B7" +"[1]AK!B8" +"I7-E7" +"[1]AL!B5" +"[1]AL!B6" +"[1]AL!B7" +"[1]AL!B8" +"[1]AR!B5" +"[1]AR!B6" +"[1]AR!B7" +"[1]AR!B8" +"[1]AZ!B5" +"[1]AZ!B6" +"[1]AZ!B7" +"[1]AZ!B8" +"[1]CA!B5" +"[1]CA!B6" +"[1]CA!B7" +"[1]CA!B8" +"[1]CO!B5" +"[1]CO!B6" +"[1]CO!B7" +"[1]CO!B8" +"[1]CT!B5" +"[1]CT!B6" +"[1]CT!B7" +"[1]CT!B8" +"[1]DE!B5" +"[1]DE!B6" +"[1]DE!B7" +"[1]DE!B8" +"[1]DC!B5" +"[1]DC!B6" +"[1]DC!B7" +"[1]DC!B8" +"[1]FL!B5" +"[1]FL!B6" +"[1]FL!B7" +"[1]FL!B8" +"[1]GA!B5" +"[1]GA!B6" +"[1]GA!B7" +"[1]GA!B8" +"[1]HI!B5" +"[1]HI!B6" +"[1]HI!B7" +"[1]HI!B8" +"[1]IA!B5" +"[1]IA!B6" +"[1]IA!B7" +"[1]IA!B8" +"[1]ID!B5" +"[1]ID!B6" +"[1]ID!B7" +"[1]ID!B8" +"[1]IL!B5" +"[1]IL!B6" +"[1]IL!B7" +"[1]IL!B8" +"[1]IN!B5" +"[1]IN!B6" +"[1]IN!B7" +"[1]IN!B8" +"[1]KS!B5" +"[1]KS!B6" +"[1]KS!B7" +"[1]KS!B8" +"[1]KY!B5" +"[1]KY!B6" +"[1]KY!B7" +"[1]KY!B8" +"[1]LA!B5" +"[1]LA!B6" +"[1]LA!B7" +"[1]LA!B8" +"[1]MA!B5" +"[1]MA!B6" +"[1]MA!B7" +"[1]MA!B8" +"[1]MD!B5" +"[1]MD!B6" +"[1]MD!B7" +"[1]MD!B8" +"[1]ME!B5" +"[1]ME!B6" +"[1]ME!B7" +"[1]ME!B8" +"[1]MI!B5" +"[1]MI!B6" +"[1]MI!B7" +"[1]MI!B8" +"[1]MN!B5" +"[1]MN!B6" +"[1]MN!B7" +"[1]MN!B8" +"[1]MO!B5" +"[1]MO!B6" +"[1]MO!B7" +"[1]MO!B8" +"[1]MS!B5" +"[1]MS!B6" +"[1]MS!B7" +"[1]MS!B8" +"[1]MT!B5" +"[1]MT!B6" +"[1]MT!B7" +"[1]MT!B8" +"[1]NC!B5" +"[1]NC!B6" +"[1]NC!B7" +"[1]NC!B8" +"[1]ND!B5" +"[1]ND!B6" +"[1]ND!B7" +"[1]ND!B8" +"[1]NE!B5" +"[1]NE!B6" +"[1]NE!B7" +"[1]NE!B8" +"[1]NH!B5" +"[1]NH!B6" +"[1]NH!B7" +"[1]NH!B8" +"[1]NJ!B5" +"[1]NJ!B6" +"[1]NJ!B7" +"[1]NJ!B8" +"[1]NM!B5" +"[1]NM!B6" +"[1]NM!B7" +"[1]NM!B8" +"[1]NV!B5" +"[1]NV!B6" +"[1]NV!B7" +"[1]NV!B8" +"[1]NY!B6" +"[1]NY!B7" +"[1]NY!B8" +"[1]OH!B5" +"[1]OH!B6" +"[1]OH!B7" +"[1]OH!B8" +"[1]OK!B5" +"[1]OK!B6" +"[1]OK!B7" +"[1]OK!B8" +"[1]OR!B6" +"[1]OR!B7" +"[1]OR!B8" +"[1]PA!B6" +"[1]PA!B7" +"[1]PA!B8" +"[1]RI!B5" +"[1]RI!B6" +"[1]RI!B7" +"[1]RI!B8" +"[1]SC!B5" +"[1]SC!B6" +"[1]SC!B7" +"[1]SC!B8" +"[1]SD!B5" +"[1]SD!B6" +"[1]SD!B7" +"[1]SD!B8" +"[1]TN!B6" +"[1]TN!B7" +"[1]TN!B8" +"[1]TX!B5" +"[1]TX!B6" +"[1]TX!B7" +"[1]TX!B8" +"[1]UT!B5" +"[1]UT!B6" +"[1]UT!B7" +"[1]UT!B8" +"[1]VA!B5" +"[1]VA!B6" +"[1]VA!B7" +"[1]VA!B8" +"[1]VT!B5" +"[1]VT!B6" +"[1]VT!B7" +"[1]VT!B8" +"[1]WA!B6" +"[1]WA!B7" +"[1]WA!B8" +"[1]WI!B5" +"[1]WI!B6" +"[1]WI!B7" +"[1]WI!B8" +"[1]WV!B5" +"[1]WV!B6" +"[1]WV!B7" +"[1]WV!B8" +"[1]WY!B5" +"[1]WY!B6" +"[1]WY!B7" +"[1]WY!B8" +"[1]NH!B5" +"[1]NH!B6" +"[1]NH!B7" +"[1]NH!B8" +"I7-E7" +"[1]AK!B5" +"[1]AK!B6" +"[1]AK!B7" +"[1]AK!B8" +"[1]VT!B5" +"[1]VT!B6" +"[1]VT!B7" +"[1]VT!B8" +"[1]ME!B5" +"[1]ME!B6" +"[1]ME!B7" +"[1]ME!B8" +"[1]PA!B6" +"[1]PA!B7" +"[1]PA!B8" +"[1]DE!B5" +"[1]DE!B6" +"[1]DE!B7" +"[1]DE!B8" +"[1]KY!B5" +"[1]KY!B6" +"[1]KY!B7" +"[1]KY!B8" +"[1]MN!B5" +"[1]MN!B6" +"[1]MN!B7" +"[1]MN!B8" +"[1]DC!B5" +"[1]DC!B6" +"[1]DC!B7" +"[1]DC!B8" +"[1]VA!B5" +"[1]VA!B6" +"[1]VA!B7" +"[1]VA!B8" +"[1]MA!B5" +"[1]MA!B6" +"[1]MA!B7" +"[1]MA!B8" +"[1]WY!B5" +"[1]WY!B6" +"[1]WY!B7" +"[1]WY!B8" +"[1]OK!B5" +"[1]OK!B6" +"[1]OK!B7" +"[1]OK!B8" +"[1]HI!B5" +"[1]HI!B6" +"[1]HI!B7" +"[1]HI!B8" +"[1]WA!B6" +"[1]WA!B7" +"[1]WA!B8" +"[1]CO!B5" +"[1]CO!B6" +"[1]CO!B7" +"[1]CO!B8" +"[1]WV!B5" +"[1]WV!B6" +"[1]WV!B7" +"[1]WV!B8" +"[1]MT!B5" +"[1]MT!B6" +"[1]MT!B7" +"[1]MT!B8" +"[1]NY!B6" +"[1]NY!B7" +"[1]NY!B8" +"[1]CT!B5" +"[1]CT!B6" +"[1]CT!B7" +"[1]CT!B8" +"[1]TX!B5" +"[1]TX!B6" +"[1]TX!B7" +"[1]TX!B8" +"[1]AZ!B5" +"[1]AZ!B6" +"[1]AZ!B7" +"[1]AZ!B8" +"[1]MI!B5" +"[1]MI!B6" +"[1]MI!B7" +"[1]MI!B8" +"[1]IA!B5" +"[1]IA!B6" +"[1]IA!B7" +"[1]IA!B8" +"[1]CA!B5" +"[1]CA!B6" +"[1]CA!B7" +"[1]CA!B8" +"[1]NM!B5" +"[1]NM!B6" +"[1]NM!B7" +"[1]NM!B8" +"[1]OR!B6" +"[1]OR!B7" +"[1]OR!B8" +"[1]WI!B5" +"[1]WI!B6" +"[1]WI!B7" +"[1]WI!B8" +"[1]SD!B5" +"[1]SD!B6" +"[1]SD!B7" +"[1]SD!B8" +"[1]RI!B5" +"[1]RI!B6" +"[1]RI!B7" +"[1]RI!B8" +"[1]NJ!B5" +"[1]NJ!B6" +"[1]NJ!B7" +"[1]NJ!B8" +"[1]MD!B5" +"[1]MD!B6" +"[1]MD!B7" +"[1]MD!B8" +"[1]ID!B5" +"[1]ID!B6" +"[1]ID!B7" +"[1]ID!B8" +"[1]IN!B5" +"[1]IN!B6" +"[1]IN!B7" +"[1]IN!B8" +"[1]FL!B5" +"[1]FL!B6" +"[1]FL!B7" +"[1]FL!B8" +"[1]MO!B5" +"[1]MO!B6" +"[1]MO!B7" +"[1]MO!B8" +"[1]ND!B5" +"[1]ND!B6" +"[1]ND!B7" +"[1]ND!B8" +"[1]NE!B5" +"[1]NE!B6" +"[1]NE!B7" +"[1]NE!B8" +"[1]IL!B5" +"[1]IL!B6" +"[1]IL!B7" +"[1]IL!B8" +"[1]KS!B5" +"[1]KS!B6" +"[1]KS!B7" +"[1]KS!B8" +"[1]GA!B5" +"[1]GA!B6" +"[1]GA!B7" +"[1]GA!B8" +"[1]OH!B5" +"[1]OH!B6" +"[1]OH!B7" +"[1]OH!B8" +"[1]AR!B5" +"[1]AR!B6" +"[1]AR!B7" +"[1]AR!B8" +"[1]NV!B5" +"[1]NV!B6" +"[1]NV!B7" +"[1]NV!B8" +"[1]NC!B5" +"[1]NC!B6" +"[1]NC!B7" +"[1]NC!B8" +"[1]UT!B5" +"[1]UT!B6" +"[1]UT!B7" +"[1]UT!B8" +"[1]TN!B6" +"[1]TN!B7" +"[1]TN!B8" +"[1]SC!B5" +"[1]SC!B6" +"[1]SC!B7" +"[1]SC!B8" +"[1]MS!B5" +"[1]MS!B6" +"[1]MS!B7" +"[1]MS!B8" +"[1]LA!B5" +"[1]LA!B6" +"[1]LA!B7" +"[1]LA!B8" +"[1]AL!B5" +"[1]AL!B6" +"[1]AL!B7" +"[1]AL!B8" +"#REF!" +"+E7+F7+G7" +"B5*103.2%" +"B62*103.5%" +"SUM(C8:C31)" +"C32+E32+G32+I32+K32+M32+O32+Q32+S32" +"C32+E32+G32+I32+K32+M32+O32+Q32+S32" +"SUM(C8:C31)" +"C32+E32+G32+I32+K32+M32+O32+Q32+S32" +"C32+E32+G32+I32+K32+M32+O32+Q32+S32" +"SUM(C8:C31)" +"C32+E32+G32+I32+K32+M32+O32+Q32+S32" +"C32+E32+G32+I32+K32+M32+O32+Q32+S32" +"SUM(C8:C31)" +"C32+E32+G32+I32+K32+M32+O32+Q32+S32" +"C32+E32+G32+I32+K32+M32+O32+Q32+S32" +"SUM(C8:C31)" +"C32+E32+G32+I32+K32+M32+O32+Q32+S32" +"C32+E32+G32+I32+K32+M32+O32+Q32+S32" +"SUM(C8:C31)" +"C32+E32+G32+I32+K32+M32+O32+Q32+S32" +"C32+E32+G32+I32+K32+M32+O32+Q32+S32" +"SUM(C8:C31)" +"E32+G32+I32+K32+M32+O32+Q32+S32+C32" +"E32+G32+I32+K32+M32+O32+Q32+S32+C32" +"SUM(O25*Q25)" +"SUM(R25:R39)" +"SUM(O26*Q26)" +"SUM(R26:R40)+R95+R148+R202" +"O2" +"O2" +"O2" +"O2" +"P7" +"P7" +"P7" +"D13" +"D13" +"D13" +"SUM(R80:R94)" +"P8" +"P8" +"P8" +"D13" +"D13" +"D13" +"P8" +"P8" +"P8" +"D16" +"D16" +"D16" +"B2+142" +"B3+146" +"VLOOKUP(C4,Sheet2!$A1:$B107,2,FALSE)" +"C3+1" +"SUM(IF(C5:DA5<>"""",1,0))" +"SUM(DB5:DB10)" +"SUM(DB17:DB21)" +"SUM(DB43:DB46)" +"SUM(DB69:DB75)" +"SUM(IF(C5:C75=""X"",1,0))" +"SUM(IF(AY5:AY75<>"""",1,0))" +"SUM(C76:T76)" +"SUM(U76:AF76)" +"SUM(AG76:BO76)" +"SUM(CH76:CV76)" +"SUM(CW76:DA76)" +"MAX(C76:DA76)" +"MAX(DB7:DB75)" +"AVERAGE(C76:DA76)" +"AVERAGE(DB7:DB75)" +"SUM(IF(C76:DA76=0,1,0))" +"SUM(IF(DB5:DB75=0,1,0))" +"COUNT(C76:DA76)" +"COUNT(DB5:DB75)" +"CX82*CX80/CX86" +"SUM(IF('Correlation Matrix'!AG5:BO10=""X"",1,0))" +"SUM(IF('Correlation Matrix'!C5:T10=""X"",1,0))" +"SUM(IF('Correlation Matrix'!CH5:CV10=""X"",1,0))" +"SUM(C3:H3)" +"I3/J3" +"SUM(IF('Correlation Matrix'!AG11:BO16=""X"",1,0))" +"SUM(IF('Correlation Matrix'!AG22:BO26=""X"",1,0))" +"SUM(IF('Correlation Matrix'!AG27:BO31=""X"",1,0))" +"SUM(IF('Correlation Matrix'!AG32:BO36=""X"",1,0))" +"SUM(IF('Correlation Matrix'!AG37:BO42=""X"",1,0))" +"SUM(IF('Correlation Matrix'!AG47:BO52=""X"",1,0))" +"SUM(IF('Correlation Matrix'!C47:T52=""X"",1,0))" +"SUM(IF('Correlation Matrix'!AG62:BO66=""X"",1,0))" +"SUM(IF('Correlation Matrix'!BP62:CG68=""X"",1,0))" +"SUM(IF('Correlation Matrix'!AG67:BO75=""X"",1,0))" +"SUM(IF('Correlation Matrix'!BP69:CG75=""X"",1,0))" +"SUM(IF('Correlation Matrix'!CH69:CV75=""X"",1,0))" +"SUM(C3:C15)" +"C16/C17" +"D94" +"D95" +"F94" +"F95" +"G94" +"H94" +"I94" +"J94" +"K94" +"D10" +"1/(1+EXP(-D98))" +"(D34)" +"SUM($B66:$B91*D66:D91)" +"SUM($C66:$C91*D66:D91)" +"(H34)" +"G106" +"G107" +"F106" +"F107" +"H106" +"H107" +"I106" +"J106" +"K106" +"L106" +"L107" +"M106" +"N106" +"O106" +"P106" +"P107" +"Q106" +"R106" +"R107" +"S106" +"T106" +"T107" +"U106" +"1/(1+EXP(-D110))" +"D33" +"SUM($B78:$B103*D78:D103)" +"SUM($C78:$C103*D78:D103)" +"H33" +"SUM(C78:C103*Q78:Q103)" +"F77" +"F78" +"G77" +"H77" +"H78" +"I77" +"J77" +"J78" +"K77" +"L77" +"L78" +"M77" +"N77" +"N78" +"O77" +"P77" +"P78" +"Q77" +"R77" +"S77" +"S78" +"T77" +"U77" +"U78" +"V77" +"W77" +"X77" +"X78" +"Y77" +"Z77" +"1/(1+EXP(-D81))" +"SUM($B49:$B74*D49:D74)" +"SUM($C49:$C74*D49:D74)" +"B11*B35*(1-B35)*100" +"D11*D35*(1-D35)*100" +"B19*B35*(1-B35)*100" +"D19*D35*(1-D35)*100" +"B24*B35*(1-B35)*100" +"D24*D35*(1-D35)*100" +"1/(1+EXP(-H34))" +"SUM(B9:B32*D9:D32)" +"D94" +"D95" +"F94" +"F95" +"G94" +"H94" +"I94" +"J94" +"K94" +"D9" +"D23" +"D29" +"D32" +"1/(1+EXP(-D98))" +"(D34)" +"SUM($B66:$B91*D66:D91)" +"SUM($C66:$C91*D66:D91)" +"1/(1+EXP(-H33))" +"SUM(B9:B32*D9:D32)" +"G105" +"G106" +"F105" +"F106" +"H105" +"H106" +"I105" +"J105" +"K105" +"L105" +"L106" +"M105" +"N105" +"O105" +"P105" +"P106" +"Q105" +"R105" +"R106" +"S105" +"T105" +"T106" +"U105" +"1/(1+EXP(-D109))" +"D33" +"SUM($B77:$B102*D77:D102)" +"SUM($C77:$C102*D77:D102)" +"H33" +"SUM(C77:C102*Q77:Q102)" +"F77" +"F78" +"G77" +"H77" +"H78" +"I77" +"J77" +"J78" +"K77" +"L77" +"L78" +"M77" +"N77" +"N78" +"O77" +"P77" +"P78" +"Q77" +"R77" +"S77" +"S78" +"T77" +"U77" +"U78" +"V77" +"W77" +"X77" +"X78" +"Y77" +"Z77" +"1/(1+EXP(-D81))" +"SUM($B49:$B74*D49:D74)" +"SUM($C49:$C74*D49:D74)" +"D3*2" +"+D5*2" +"Exercises!AB7" +"(B6*0.15)" +"Compositions!R4" +"(D6*0.2)" +"Exams!G7" +"(F6*0.3)" +"PrepParticipation!M7" +"(H6*0.1)" +"Attendance!BB4" +"SUM(J6*0.05)" +"(C6+E6+G6+I6+K6)" +"M6*0.2" +"(L6+N6)" +"VLOOKUP(P6,Letters,2,TRUE)" +"(L6*100)/80" +"VLOOKUP(S6,Grades,2,TRUE)" +"NOW()" +"grades!A6" +"AVERAGE(C7:AA7)" +"grades!A6" +"AVERAGE(F4:I4)" +"(J4+P4)/2" +"NOW()" +"grades!A6" +"AVERAGE(C7:F7)" +"grades!A6" +"SUM(C4:AZ4)" +"VLOOKUP(BA4,abscence,2,TRUE)" +"NOW()" +"grades!A6" +"AVERAGE(C7:L7)" +"List!U1" +"COUNTIF(List!$D$3:$Q$1256,1)" +"COUNTIF(List!$D$3:$Q$1256,2)" +"COUNTIF(List!$D$3:$Q$1256,3)" +"COUNTIF(List!$D$3:$Q$1256,4)" +"COUNTIF(List!$D$3:$Q$1256,5)" +"SUM(B3:F3)" +"COUNTIF(List!$R$3:$R$1256,1)" +"COUNTIF(List!$R$3:$R$1256,2)" +"COUNTIF(List!$R$3:$R$1256,3)" +"COUNTIF(List!$R$3:$R$1256,4)" +"COUNTIF(List!$R$3:$R$1256,5)" +"COUNTIF(List!$S$3:$S$1256,1)" +"COUNTIF(List!$S$3:$S$1256,2)" +"COUNTIF(List!$S$3:$S$1256,3)" +"COUNTIF(List!$S$3:$S$1256,4)" +"COUNTIF(List!$S$3:$S$1256,5)" +"COUNTIF(List!$T$3:$T$1256,1)" +"COUNTIF(List!$T$3:$T$1256,2)" +"COUNTIF(List!$T$3:$T$1256,3)" +"COUNTIF(List!$T$3:$T$1256,4)" +"COUNTIF(List!$T$3:$T$1256,5)" +"COUNTIF(List!$U$3:$U$1256,1)" +"COUNTIF(List!$U$3:$U$1256,2)" +"COUNTIF(List!$U$3:$U$1256,3)" +"COUNTIF(List!$U$3:$U$1256,4)" +"COUNTIF(List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eading!D2" +"Vocabulary!D2" +"Writing!D2" +"D2*0.3+E2*0.2+F2*0.5" +"H2*0.4+G2*0.4+I2*0.2" +"AVERAGE(D3:D7)" +"MAX(D3:D7)" +"MIN(D3:D7)" +"AVERAGE(F2:J2)" +"SUM(F2:J2)" +"AVERAGE(F2:J2)" +"SUM(F2:J2)" +"AVERAGE(F2:J2)" +"SUM(F2:J2)" +"Reading!D2" +"Vocabulary!D2" +"Writing!D2" +"D2*0.3+E2*0.2+F2*0.5" +"H2*0.4+G2*0.4+I2*0.2" +"AVERAGE(D3:D7)" +"MAX(D3:D7)" +"MIN(D3:D7)" +"AVERAGE(C20/C21)" +"SUM(C34+C36+C38+C40)" +"Sheet2!$D$25" +"Sheet2!$E$25" +"Sheet3!$C$29" +"Sheet3!$D$29" +"Sheet4!$F$7" +"Sheet4!$F$8" +"SUM(D9:D24)" +"SUM(C8:C28)" +"SUM(B7:E7)" +"C2*D2" +"AVERAGE(C2:C3)" +"AVERAGE(C4:C13)" +"SUM(E2:E15)" +"B2*C2" +"SUM(D2:D6)" +"' Homework'!AN8" +"Quizes!M8" +"$B$6*B8+$C$6*C8+$D$6*D8+$E$6*E8+$F$6*F8" +"VLOOKUP(G8,$K$8:$L$19,2,TRUE)" +"VLOOKUP(H8,$L$8:$M$19,2,FALSE)" +"FREQUENCY($G$8:$G$71,S8:S9)" +"FREQUENCY($I$8:$I$71,W8:W9)" +"$B$6*B9+$C$6*C9+$D$6*D9+$E$6*E9++$F$6*F9" +"FREQUENCY($I$8:$I$71,V19:V21)" +"AVERAGE(I8:I49)" +"SUM(X8:X19)" +"SUM(T8:T44)" +"MIN( B8:B71)" +"AVERAGE( B8:B71)" +"MAX( B8:B71)" +"'Overall Grade'!A3" +"'Overall Grade'!B3" +"SUM(B7:AL7)-15-20" +"SUM(B8:AL8)-0-12" +"AM8/$AM$7" +"SUM(B9:AL9)-16-11" +"SUM(B10:AL10)-18-13" +"SUM(B11:AL11)-11-18" +"SUM(B12:AL12)-18-0" +"SUM(B13:AL13)-13-18" +"SUM(B14:AL14)-20-12" +"SUM(B15:AL15)-17-0" +"SUM(B16:AL16)" +"SUM(B17:AL17)-11-19" +"SUM(B18:AL18)-19" +"SUM(B20:AL20)-7-18" +"SUM(B21:AL21)-0-0" +"SUM(B23:AL23)-7-13" +"SUM(B25:AL25)-16-14" +"SUM(B28:AL28)-15" +"SUM(B29:AL29)-11-0" +"SUM(B30:AL30)-13-14" +"SUM(B31:AL31)-0-16" +"SUM(B33:AL33)-17" +"SUM(B35:AL35)-10-19" +"SUM(B37:AL37)-7" +"SUM(B38:AL38)-0-13" +"SUM(B39:AL39)-13-16" +"SUM(B42:AL42)-13-17" +"SUM(B43:AL43)-8" +"SUM(B46:AL46)-6-17" +"SUM(B54:AL54)-11" +"SUM(B56:AL56)-16-10" +"SUM(B59:AL59)-14-19" +"SUM(B60:AL60)-16" +"SUM(B61:AL61)-18" +"SUM(B62:AL62)-18-12" +"SUM(B71:AL71)-11-14" +"AVERAGE(AC8:AC71)" +"'Overall Grade'!A3" +"SUM(B7:I7)" +"L7/$L$7" +"MIN(B8:B72)" +"MIN(E8:E48)" +"MIN(G8:G71)" +"AVERAGE(B8:B72)" +"AVERAGE(E8:E48)" +"AVERAGE(G8:G71)" +"MAX(B8:B72)" +"MAX(E8:E48)" +"+L4" +"+L4-N4" +"AND(B14,C14)" +"OR(B21,C21)" +"NOT(C28)" +"IF(AND(E41,F41),""1"",""0"")" +"IF(NOT(C9),""1"",""0"")" +"IF(OR(C15,C16),""1"",""0"")" +"IF(AND(C22,C23),""1"",""0"")" +"ABS(C33-C34)" +"IF(AND(C9,C10,C11,C12),1,0)" +"IF(G11,""Unlocked"",""Locked"")" +"IF(AND(B19,NOT(B20),B21,NOT(B22)),1,0)" +"IF(AND(B11,NOT(B12),B13,NOT(B14)),1,0)" +"IF(G13,""Unlocked"",""Locked"")" +"IF(AND(NOT(B19),B20,B21,NOT(B22)),1,0)" +"IF(AND(B27,NOT(B28),B29,B30),1,0)" +"IF(AND(NOT(B35),B36,NOT(B37),NOT(B38)),1,0)" +"IF(AND(NOT(B43),NOT(B44),NOT(B45),NOT(B46)),1,0)" +"IF(Reset=0,StartTime,IF(Time"""",HLOOKUP(A36,'Set-Up Your Grade Book'!$B$25:$L$26,2),"""")" +"(S36+Q36+O36+M36+K36+I36+G36+E36+C36+A36)/$F$30" +"'Set-Up Your Grade Book'!C6" +"'Set-Up Your Grade Book'!C6" +"'Set-Up Your Grade Book'!C7" +"'Set-Up Your Grade Book'!C7" +"'Set-Up Your Grade Book'!C8" +"'Set-Up Your Grade Book'!C8" +"'Set-Up Your Grade Book'!C9" +"'Set-Up Your Grade Book'!C9" +"'Set-Up Your Grade Book'!C10" +"'Set-Up Your Grade Book'!C10" +"'Set-Up Your Grade Book'!C11" +"'Set-Up Your Grade Book'!C11" +"'Set-Up Your Grade Book'!C12" +"'Set-Up Your Grade Book'!C12" +"'Set-Up Your Grade Book'!C13" +"'Set-Up Your Grade Book'!C13" +"'Set-Up Your Grade Book'!C14" +"'Set-Up Your Grade Book'!C14" +"'Set-Up Your Grade Book'!F5" +"'Set-Up Your Grade Book'!F5" +"'Set-Up Your Grade Book'!F6" +"'Set-Up Your Grade Book'!F6" +"'Set-Up Your Grade Book'!F7" +"'Set-Up Your Grade Book'!F8" +"'Set-Up Your Grade Book'!F9" +"'Set-Up Your Grade Book'!F10" +"'Set-Up Your Grade Book'!F11" +"'Set-Up Your Grade Book'!F12" +"'Set-Up Your Grade Book'!F13" +"'Set-Up Your Grade Book'!F14" +"'Record Notebook or Quiz Grades'!U7" +"VLOOKUP(D6,'Set-Up Your Grade Book'!$E$38:$F$49,2,1)" +" (E6*'Set-Up Your Grade Book'!$F$5)+(G6*'Set-Up Your Grade Book'!$F$6)+(I6*'Set-Up Your Grade Book'!$F$7)+(K6*'Set-Up Your Grade Book'!$F$8)+(M6*'Set-Up Your Grade Book'!$F$9)+(O6*'Set-Up Your Grade Book'!$F$10)+(Q6*'Set-Up Your Grade Book'!$F$11)+(S6*'Set-Up Your Grade Book'!$F$12)+(U6*'Set-Up Your Grade Book'!$F$13)+(W6*'Set-Up Your Grade Book'!$F$14)" +"IF(X6<>"""",HLOOKUP(X6,'Set-Up Your Grade Book'!$B$25:$L$26,2),"""")" +"'Set-Up Your Grade Book'!J5" +"'Set-Up Your Grade Book'!J6" +"'Set-Up Your Grade Book'!J7" +"'Set-Up Your Grade Book'!J8" +"'Set-Up Your Grade Book'!J9" +"'Set-Up Your Grade Book'!J10" +"'Set-Up Your Grade Book'!J11" +"'Set-Up Your Grade Book'!J12" +"'Set-Up Your Grade Book'!J13" +"'Set-Up Your Grade Book'!J14" +"'Set-Up Your Grade Book'!J15" +"'Set-Up Your Grade Book'!J16" +"'Set-Up Your Grade Book'!J17" +"'Set-Up Your Grade Book'!J18" +"'Set-Up Your Grade Book'!J19" +"'Set-Up Your Grade Book'!M5" +"'Set-Up Your Grade Book'!M6" +"'Set-Up Your Grade Book'!M7" +"'Set-Up Your Grade Book'!M8" +"'Set-Up Your Grade Book'!M9" +"'Set-Up Your Grade Book'!M10" +"'Set-Up Your Grade Book'!M11" +"'Set-Up Your Grade Book'!M12" +"'Set-Up Your Grade Book'!M13" +"'Set-Up Your Grade Book'!M14" +"'Set-Up Your Grade Book'!M15" +"'Set-Up Your Grade Book'!M16" +"'Set-Up Your Grade Book'!M17" +"'Set-Up Your Grade Book'!M18" +"'Set-Up Your Grade Book'!M19" +"'Set-Up Your Grade Book'!M20" +"SUM(D7:R7)" +"S7/$S$6*4" +"IF(T7<>"""",HLOOKUP(T7,'Set-Up Your Grade Book'!$B$25:$L$26,2),"""")" +"'Record Grades'!B7" +"'Set-Up Your Grade Book'!F5" +"SUM(F23:F32)" +"SUM(F40:F54)" +"SUM(F5:F14)" +"SUM(M5:M19)" +"E5" +"E5" +"C6" +"C6" +"C7" +"C7" +"C8" +"C8" +"C9" +"C9" +"C10" +"C10" +"C11" +"C11" +"C12" +"C12" +"C13" +"C13" +"C14" +"C14" +"F5" +"F5" +"F6" +"F7" +"F8" +"F9" +"F10" +"F11" +"F12" +"F13" +"F14" +"SUM(A35:S35)" +"SUM(A35:S35)" +"SUM('Record Grades'!E7:E51)/$F$29" +"IF(A36<>"""",HLOOKUP(A36,'Set-Up Your Grade Book'!$B$25:$L$26,2),"""")" +"(S36+Q36+O36+M36+K36+I36+G36+E36+C36+A36)/$F$30" +"'Set-Up Your Grade Book'!C6" +"'Set-Up Your Grade Book'!C6" +"'Set-Up Your Grade Book'!C7" +"'Set-Up Your Grade Book'!C7" +"'Set-Up Your Grade Book'!C8" +"'Set-Up Your Grade Book'!C8" +"'Set-Up Your Grade Book'!C9" +"'Set-Up Your Grade Book'!C9" +"'Set-Up Your Grade Book'!C10" +"'Set-Up Your Grade Book'!C10" +"'Set-Up Your Grade Book'!C11" +"'Set-Up Your Grade Book'!C11" +"'Set-Up Your Grade Book'!C12" +"'Set-Up Your Grade Book'!C12" +"'Set-Up Your Grade Book'!C13" +"'Set-Up Your Grade Book'!C13" +"'Set-Up Your Grade Book'!C14" +"'Set-Up Your Grade Book'!C14" +"'Set-Up Your Grade Book'!F5" +"'Set-Up Your Grade Book'!F5" +"'Set-Up Your Grade Book'!F6" +"'Set-Up Your Grade Book'!F6" +"'Set-Up Your Grade Book'!F7" +"'Set-Up Your Grade Book'!F8" +"'Set-Up Your Grade Book'!F9" +"'Set-Up Your Grade Book'!F10" +"'Set-Up Your Grade Book'!F11" +"'Set-Up Your Grade Book'!F12" +"'Set-Up Your Grade Book'!F13" +"'Set-Up Your Grade Book'!F14" +"'Record Notebook or Quiz Grades'!U7" +"VLOOKUP(D6,'Set-Up Your Grade Book'!$E$38:$F$49,2,1)" +" (E6*'Set-Up Your Grade Book'!$F$5)+(G6*'Set-Up Your Grade Book'!$F$6)+(I6*'Set-Up Your Grade Book'!$F$7)+(K6*'Set-Up Your Grade Book'!$F$8)+(M6*'Set-Up Your Grade Book'!$F$9)+(O6*'Set-Up Your Grade Book'!$F$10)+(Q6*'Set-Up Your Grade Book'!$F$11)+(S6*'Set-Up Your Grade Book'!$F$12)+(U6*'Set-Up Your Grade Book'!$F$13)+(W6*'Set-Up Your Grade Book'!$F$14)" +"IF(X6<>"""",HLOOKUP(X6,'Set-Up Your Grade Book'!$B$25:$L$26,2),"""")" +"'Record Notebook or Quiz Grades'!U47" +"'Set-Up Your Grade Book'!J5" +"'Set-Up Your Grade Book'!J6" +"'Set-Up Your Grade Book'!J7" +"'Set-Up Your Grade Book'!J8" +"'Set-Up Your Grade Book'!J9" +"'Set-Up Your Grade Book'!J10" +"'Set-Up Your Grade Book'!J11" +"'Set-Up Your Grade Book'!J12" +"'Set-Up Your Grade Book'!J13" +"'Set-Up Your Grade Book'!J14" +"'Set-Up Your Grade Book'!J15" +"'Set-Up Your Grade Book'!J16" +"'Set-Up Your Grade Book'!J17" +"'Set-Up Your Grade Book'!J18" +"'Set-Up Your Grade Book'!J19" +"'Set-Up Your Grade Book'!M5" +"'Set-Up Your Grade Book'!M6" +"'Set-Up Your Grade Book'!M7" +"'Set-Up Your Grade Book'!M8" +"'Set-Up Your Grade Book'!M9" +"'Set-Up Your Grade Book'!M10" +"'Set-Up Your Grade Book'!M11" +"'Set-Up Your Grade Book'!M12" +"'Set-Up Your Grade Book'!M13" +"'Set-Up Your Grade Book'!M14" +"'Set-Up Your Grade Book'!M15" +"'Set-Up Your Grade Book'!M16" +"'Set-Up Your Grade Book'!M17" +"'Set-Up Your Grade Book'!M18" +"'Set-Up Your Grade Book'!M19" +"'Set-Up Your Grade Book'!M20" +"SUM(D7:R7)" +"S7/$S$6*4" +"IF(T7<>"""",HLOOKUP(T7,'Set-Up Your Grade Book'!$B$25:$L$26,2),"""")" +"'Record Grades'!B7" +"'Set-Up Your Grade Book'!F5" +"VLOOKUP(TRIM('Alustage sellelt lehelt'!B6)&"" ""&TRIM('Alustage sellelt lehelt'!B7),Tudengid!A1:F47,4,FALSE)" +"VLOOKUP(TRIM('Alustage sellelt lehelt'!B6)&"" ""&TRIM('Alustage sellelt lehelt'!B7),Tudengid!A1:F47,5,FALSE)" +"VLOOKUP(TRIM('Alustage sellelt lehelt'!B6)&"" ""&TRIM('Alustage sellelt lehelt'!B7),Tudengid!A1:F47,6,FALSE)" +"LEN(TRIM('Alustage sellelt lehelt'!P6))" +"LEN(TRIM('Alustage sellelt lehelt'!P7))" +"111-bb" +"60+bb" +"400-SUM(B2:E2)" +"SUM(B2:F2)" +"132+aa" +"11-aa" +"2+bb" +"124-aa" +"500-A4-A3" +"aa" +"bb" +"SUM(A3:A6)" +"120-aa" +"200-aa" +"100+10*aa" +"200-10*bb" +"150+aa-bb" +"IF(OR(LEN(TRIM('Alustage sellelt lehelt'!B6))<3,LEN(TRIM('Alustage sellelt lehelt'!B7))<3),""Fill the cells with your first and family name in the first sheet!"",'Alustage sellelt lehelt'!B6&"" ""&'Alustage sellelt lehelt'!B7)" +"2*aa" +"bb" +"2*(aa+bb)" +"B5*aa+D5*bb+F5*(aa+bb)" +"aa" +"-1*(aa+bb)" +"-aa" +"2*bb" +"aa+bb" +"-bb" +"IF(OR(LEN(TRIM('Alustage sellelt lehelt'!B6))<3,LEN(TRIM('Alustage sellelt lehelt'!B7))<3),""Fill the cells with your first and family name in the first sheet!"",'Alustage sellelt lehelt'!B6&"" ""&'Alustage sellelt lehelt'!B7)" +"aa" +"-bb" +"2*(aa+bb)" +"B6*aa+D6*bb+F6*(aa+bb)" +"bb" +"-1*(aa+bb)" +"-aa" +"2*bb" +"aa+bb" +"2*aa" +"B1&"" ""&C1" +"VLOOKUP(TRIM('Alustage sellelt lehelt'!B6)&"" ""&TRIM('Alustage sellelt lehelt'!B7),Tudengid!A1:F44,4,FALSE)" +"VLOOKUP(TRIM('Alustage sellelt lehelt'!B6)&"" ""&TRIM('Alustage sellelt lehelt'!B7),Tudengid!A1:F44,5,FALSE)" +"VLOOKUP(TRIM('Alustage sellelt lehelt'!B6)&"" ""&TRIM('Alustage sellelt lehelt'!B7),Tudengid!A1:F44,6,FALSE)" +"LEN(TRIM('Alustage sellelt lehelt'!P6))" +"LEN(TRIM('Alustage sellelt lehelt'!P7))" +"111-bb" +"60+bb" +"400-SUM(B2:E2)" +"SUM(B2:F2)" +"132+aa" +"11-aa" +"2+bb" +"124-aa" +"500-A4-A3" +"aa" +"bb" +"SUM(A3:A6)" +"120-aa" +"200-aa" +"100+10*aa" +"200-10*bb" +"150+aa-bb" +"IF(OR(LEN(TRIM('Alustage sellelt lehelt'!B6))<3,LEN(TRIM('Alustage sellelt lehelt'!B7))<3),""Fill the cells with your first and family name in the first sheet!"",'Alustage sellelt lehelt'!B6&"" ""&'Alustage sellelt lehelt'!B7)" +"aa*0.1" +"-bb*0.2" +"(aa+bb)*0.05" +"3*(aa+bb)" +"aa*4" +"2*bb" +"IF(OR(LEN(TRIM('Alustage sellelt lehelt'!B6))<3,LEN(TRIM('Alustage sellelt lehelt'!B7))<3),""Fill the cells with your first and family name in the first sheet!"",'Alustage sellelt lehelt'!B6&"" ""&'Alustage sellelt lehelt'!B7)" +"0.2*aa" +"-bb*0.15" +"0.1*(aa+bb)" +"3*(aa+bb)" +"aa*3" +"2*bb" +"B1&"" ""&C1" +"D8+1" +"SUM(B8:B12)" +"SUM(B14:B24)" +"SUM(B26:B40)" +"7*24" +"SUM(C9:I9)" +"+C1-J9" +"IF(K9<0,""Not OK"", ""OK"")" +"+K9-J10" +"SUM(C9:C43)" +"IF(C44>24,""Not OK"", ""OK"")" +"IF(C16=""Metropolitan district"",901,IF(C16=""Shire County"",902,IF(C16=""Unitary Authority"",903,IF(C16=""Inner London"",904,IF(C16=""Outer London"",905,"""")))))" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"IF(StartUp!B11>0,B13,"""")" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +"IF(ISBLANK(F11),""Please fill adjacent field"",F11-D11)" +"IF(ISBLANK(F11),""Please fill adjacent field"",F11-D11)" +"SUM(D11:D18)" +"SUM(D11:D18)" +"IF(ISBLANK(F19),"""",F19-D19)" +"IF(ISBLANK(F19),"""",F19-D19)" +"IF(ISBLANK('Obj1'!G39),"""",'Obj1'!G39)" +"IF(ISBLANK('Obj1'!G39),"""",'Obj1'!G39)" +"IF(ISBLANK('Obj1'!G40),"""",""("" &'Obj1'!G40&"")"")" +"IF(ISBLANK('Obj1'!G40),"""",""("" &'Obj1'!G40&"")"")" +"IF(ISBLANK('Obj4'!G43),"""",'Obj4'!G43)" +"IF(ISBLANK('Obj4'!G43),"""",'Obj4'!G43)" +"IF(ISBLANK('Obj5'!G38),"""",'Obj5'!G38)" +"IF(ISBLANK('Obj5'!G38),"""",'Obj5'!G38)" +"IF(ISBLANK('Obj6'!G41),"""",'Obj6'!G41)" +"IF(ISBLANK('Obj6'!G41),"""",'Obj6'!G41)" +"IF(ISBLANK('Obj7'!G35),"""",'Obj7'!G35)" +"IF(ISBLANK('Obj7'!G35),"""",'Obj7'!G35)" +"IF(ISBLANK('Obj8'!G38),"""",'Obj8'!G38)" +"IF(ISBLANK('Obj8'!G38),"""",'Obj8'!G38)" +"IF(ISBLANK('Obj10'!G38),"""",'Obj10'!G38)" +"IF(ISBLANK('Obj10'!G38),"""",'Obj10'!G38)" +"IF(ISBLANK('Obj11'!G38),"""",'Obj11'!G38)" +"IF(ISBLANK('Obj11'!G38),"""",'Obj11'!G38)" +" SUM(D28:D34) + D26" +" SUM(D28:D34) + D26" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +"StartUp!C8" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +""" "" & StartUp!C14 & "": "" & StartUp!D18" +"IF(ISBLANK(D27), """", IF(LEFT(D27,2)=""1 "", ""LEAVE BLANK (no justification required for 1 rating)"", ""Justification of rating""))" +"IF(ISBLANK(D27), """", IF(LEFT(D27,2)=""1 "", ""LEAVE BLANK (no justification required for 1 rating)"", ""Justification of rating""))" +"IF(ISBLANK($D27),"""",LEFT($D27,1))" +"IF(ISBLANK($D37),"""",LEFT($D37,1))" +"IF(ISBLANK($D47),"""",LEFT($D47,1))" +"IF(ISBLANK($D57),"""",LEFT($D57,1))" +"IF(ISBLANK($D67),"""",LEFT($D67,1))" +"IF(ISBLANK($D77),"""",LEFT($D77,1))" +"IF(ISBLANK($D87),"""",LEFT($D87,1))" +"IF(ISBLANK($D97),"""",LEFT($D97,1))" +"IF(ISBLANK($D107),"""",LEFT($D107,1))" +"IF(ISBLANK($D117),"""",LEFT($D117,1))" +"IF(ISBLANK($D127),"""",LEFT($D127,1))" +"IF(ISBLANK(D137), """", IF(LEFT(D137,2)=""A "", ""LEAVE BLANK (no justification required for A rating)"", ""Justification of rating""))" +"IF(ISBLANK(D137), """", IF(LEFT(D137,2)=""A "", ""LEAVE BLANK (no justification required for A rating)"", ""Justification of rating""))" +"SUMPRODUCT($B$8:$Q$8, B11:Q11)" +"SUMPRODUCT($B$7:$Q$7, B11:Q11)" +"SUMPRODUCT($B$6:$Q$6, B11:Q11)" +"(B9 + D9 + F9 + H9 + J9 + L9 + N9)" +" SUM(P9:P11) + SUM(P13:P26) + SUM(Q13:Q26)" +"COUNTBLANK(C5:K5)*10" +"SUM(B6:N6)/7" +"COUNTA(B27:L27)*12.5" +"VLOOKUP(N6,Gradetable,2)" +"Homewk!O6" +"Homewk!M27" +"Attendance!Q5" +"(D24+E24+F24)*0.65/3 + G24*0.05 + J24 *0.2 +K24*0.03 + L24*0.04 +M24*0.04+ C24" +"SUM(D25:M25)" +"SUM(C3:N3)" +" 0.7*X3 + 0.3*Q3" +"IF(R3>=95,""A"",IF(R3>=90,""A-"",IF(R3>=85,""B+"",IF(R3>=80,""B"",IF(R3>=75,""B-"",IF(R3>=70,""C+"",IF(R3>=65,""C"",""??"")))))))" +"O3 - SMALL(C3:N3,1) - SMALL(C3:N3,2)" +"SUM(B2:AC2)+SUM(AG2:AU2)+SUM(AY2:AZ2)+SUM(BB2)" +"$A$1" +"$F$1" +"SUM(B16:AC16)+SUM(AG16:AU16)+SUM(AY16:AZ16)" +" $AG$3" +" $AH$3" +" $AI$3" +" $AJ$3" +" $AK$3" +" $AL$3" +" $AM$3" +" $AN$3" +" $AO$3" +" $AP$3" +" $AQ$3" +" $AR$3" +" $AS$3" +" $AT$3" +" $AU$3" +" $AV$3" +" $AW$3" +"SUM(F6:F8)" +"SUM(F11:F14)" +"G9+G15" +"SUM(F21:F22)" +"F25" +"G23+G26" +"G17-G28" +"SUM(G6:G15)" +"H17-G19-G20" +"SUM(G28:G44)" +"SUM(G49:G51)" +"H46+H53" +"H55+H57" +"H22-H59" +"H61-H63" +"SUM(G68:G71)" +"H65+H73" +"30000+'2004 Pro Forma Income Statement'!H75-30000" +"SUM(F6:F8)" +"SUM(F11:F14)" +"G9+G15" +"SUM(F21:F22)" +"F25" +"G23+G26" +"G17-G28" +"'2004 Pro Forma Balance Sheet'!F7-'2003 Balance Sheet'!F7" +"SUM(G6:G15)" +"H17-G19-G20" +"SUM(G28:G44)" +"'2004 Pro Forma Balance Sheet'!F22-'2003 Balance Sheet'!F22" +"SUM(G49:G51)" +"H46+H53" +"H55+H57" +"H22-H59" +"H61-H63" +"SUM(G68:G71)" +"H65+H73" +"RANDBETWEEN(-865,865)/1000" +"IF(C3^2+C4^2>1,1,C3^2+C4^2)" +"SQRT(-2*LN(D3)/D3)" +"C3*E3" +"1+G7" +"1+B7" +"1+J8" +"2+D12" +"B23" +"B52" +"C16" +"IF(C4<>0, D4/C4*100,"""")" +"IF(ISNUMBER(E4), E4*B4/SUMIF($C$4:$C$9,"">0"",$B$4:$B$9), """")" +"G16+G33" +"K16" +"C31" +"C34" +"K24+G34" +"SUM(B4:B9)" +"IF(F10>=88, 4, IF(F10>=86, 3.67, IF(F10>=82, 3.33, IF(F10>=74, 3, IF(F10>=71, 2.67, IF(F10>=68, 2.33, IF(F10>=60, 2, ""/"")))))))" +"IF(F11<> ""/"", ""/"", IF(F10>=58, 1.67, IF(F10>=54, 1.33, IF(F10>=49, 1, IF(F10>=46, 0.67, 0)))))" +"SUM(C17:C24)" +"SUM(G17:G28)" +"SUM(K17:K21)" +"SUM(C32:C33)" +"SUM(G32:G34)" +"C16" +"IF(C4<>0, D4/C4*100,"""")" +"IF(ISNUMBER(E4), E4*B4/SUMIF($C$4:$C$9,"">0"",$B$4:$B$9), """")" +"G16+G33" +"K16" +"C31" +"C34" +"K24+G34" +"SUM(B4:B9)" +"IF(F10>=88, 4, IF(F10>=86, 3.67, IF(F10>=82, 3.33, IF(F10>=74, 3, IF(F10>=71, 2.67, IF(F10>=68, 2.33, IF(F10>=60, 2, ""/"")))))))" +"IF(F11<> ""/"", ""/"", IF(F10>=58, 1.67, IF(F10>=54, 1.33, IF(F10>=49, 1, IF(F10>=46, 0.67, 0)))))" +"SUM(C17:C24)" +"SUM(G17:G28)" +"SUM(K17:K21)" +"SUM(C32:C33)" +"SUM(G32:G34)" +"C16" +"MIN(D16+H31, C4)" +"IF(C4<>0, D4/C4*100,"""")" +"IF(ISNUMBER(E4), E4*B4/SUMIF($C$4:$C$9,"">0"",$B$4:$B$9), """")" +"G16" +"MIN(H16+H33, C5)" +"K16" +"MIN(L16+H34, C6)" +"C31" +"MIN(D31+H32,C7)" +"C34" +"K24" +"SUM(B4:B9)" +"IF(F10>=88, 4, IF(F10>=86, 3.67, IF(F10>=82, 3.33, IF(F10>=74, 3, IF(F10>=71, 2.67, IF(F10>=68, 2.33, IF(F10>=60, 2, ""/"")))))))" +"IF(F11<> ""/"", ""/"", IF(F10>=58, 1.67, IF(F10>=54, 1.33, IF(F10>=49, 1, IF(F10>=46, 0.67, 0)))))" +"SUM(C17:C24)" +"SUM(G17:G28)" +"SUM(K17:K21)" +"SUM(C32:C33)" +"-(ROW()-4) *$B$10" +"-C4" +"COS($B$15*D4*1000)" +"SIN($B$15*D4*1000)" +"($B$6*1000*E4-$B$14*$B$24*F4)/1000" +"$B$14*$B$23*F4/1000" +"SQRT(G4*G4+H4*H4)" +"ATAN2(G4,H4)*180/PI()" +"$B$23*E4" +"$B$6*1000/$B$14*F4+$B$24*E4" +"ATAN2(K4,L4)*180/PI()" +"ATAN2(G5,H5)*180/PI()" +"ATAN2(K5,L5)*180/PI()" +"ATAN2(G6,H6)*180/PI()" +"ATAN2(K6,L6)*180/PI()" +"ATAN2(G7,H7)*180/PI()" +"ATAN2(K7,L7)*180/PI()" +"ATAN2(G8,H8)*180/PI()" +"ATAN2(K8,L8)*180/PI()" +"ATAN2(G9,H9)*180/PI()" +"ATAN2(K9,L9)*180/PI()" +"ATAN2(G10,H10)*180/PI()" +"ATAN2(K10,L10)*180/PI()" +"ATAN2(G11,H11)*180/PI()" +"ATAN2(K11,L11)*180/PI()" +"2*PI()*(8.854*(0.000000000001))*B5/LN(2*B3/(B4/100))" +"ATAN2(G12,H12)*180/PI()" +"ATAN2(K12,L12)*180/PI()" +"2*(0.0000001)*LN(2*B3/(B4/100))" +"ATAN2(G13,H13)*180/PI()" +"ATAN2(K13,L13)*180/PI()" +"SQRT(B13/B12)" +"ATAN2(G14,H14)*180/PI()" +"ATAN2(K14,L14)*180/PI()" +"2*PI()*B9*SQRT(B13*B12)" +"ATAN2(G15,H15)*180/PI()" +"ATAN2(K15,L15)*180/PI()" +"1/B9/SQRT(B13*B12)/1000" +"ATAN2(G16,H16)*180/PI()" +"ATAN2(K16,L16)*180/PI()" +"1/SQRT(B12*B13)" +"ATAN2(G17,H17)*180/PI()" +"ATAN2(K17,L17)*180/PI()" +"1/SQRT(4*PI()*(0.0000001)*8.854*(0.000000000001)*B5)" +"ATAN2(G18,H18)*180/PI()" +"ATAN2(K18,L18)*180/PI()" +"B7*ABS(B8)" +"ATAN2(G19,H19)*180/PI()" +"ATAN2(K19,L19)*180/PI()" +"IF(B8>0,SQRT(B7*B7-B19*B19),-SQRT(B7*B7-B19*B19))" +"ATAN2(G20,H20)*180/PI()" +"ATAN2(K20,L20)*180/PI()" +"B7*1000/B6" +"ATAN2(G21,H21)*180/PI()" +"ATAN2(K21,L21)*180/PI()" +"-ACOS(B8)*180/PI()" +"ATAN2(G22,H22)*180/PI()" +"ATAN2(K22,L22)*180/PI()" +"B21*COS(B22*PI()/180)" +"ATAN2(G23,H23)*180/PI()" +"ATAN2(K23,L23)*180/PI()" +"B21*SIN(B22*PI()/180)" +"ATAN2(G24,H24)*180/PI()" +"ATAN2(K24,L24)*180/PI()" +"B6*1000/B21*COS(B22*PI()/180)" +"ATAN2(G25,H25)*180/PI()" +"ATAN2(K25,L25)*180/PI()" +"B6*1000/B21*SIN(B22*PI()/180)" +"ATAN2(G26,H26)*180/PI()" +"ATAN2(K26,L26)*180/PI()" +"B6*1000/B21" +"ATAN2(G27,H27)*180/PI()" +"ATAN2(K27,L27)*180/PI()" +"(B6-B14*B23/1000)/2" +"ATAN2(G28,H28)*180/PI()" +"ATAN2(K28,L28)*180/PI()" +"-B14*B24/1000/2" +"ATAN2(G29,H29)*180/PI()" +"ATAN2(K29,L29)*180/PI()" +"(B6+B14*B23/1000)/2" +"ATAN2(G30,H30)*180/PI()" +"ATAN2(K30,L30)*180/PI()" +"B14*B24/1000/2" +"ATAN2(G31,H31)*180/PI()" +"ATAN2(K31,L31)*180/PI()" +"SQRT((B28*B28+B29*B29)/(B30*B30+B31*B31))*COS(ATAN2(B28,B29)-ATAN2(B30,B31))" +"ATAN2(G32,H32)*180/PI()" +"ATAN2(K32,L32)*180/PI()" +"SQRT((B28*B28+B29*B29)/(B30*B30+B31*B31))*SIN(ATAN2(B28,B29)-ATAN2(B30,B31))" +"ATAN2(G33,H33)*180/PI()" +"ATAN2(K33,L33)*180/PI()" +"SQRT(B32*B32+B33*B33)" +"ATAN2(G34,H34)*180/PI()" +"ATAN2(K34,L34)*180/PI()" +"(1+B34)/(1-B34)" +"ATAN2(G35,H35)*180/PI()" +"ATAN2(K35,L35)*180/PI()" +"ATAN2(G36,H36)*180/PI()" +"ATAN2(K36,L36)*180/PI()" +"ATAN2(G37,H37)*180/PI()" +"ATAN2(K37,L37)*180/PI()" +"ATAN2(G38,H38)*180/PI()" +"ATAN2(K38,L38)*180/PI()" +"ATAN2(G39,H39)*180/PI()" +"ATAN2(K39,L39)*180/PI()" +"ATAN2(G40,H40)*180/PI()" +"ATAN2(K40,L40)*180/PI()" +"ATAN2(G41,H41)*180/PI()" +"ATAN2(K41,L41)*180/PI()" +"ATAN2(G42,H42)*180/PI()" +"ATAN2(K42,L42)*180/PI()" +"ATAN2(G43,H43)*180/PI()" +"ATAN2(K43,L43)*180/PI()" +"ATAN2(G44,H44)*180/PI()" +"ATAN2(K44,L44)*180/PI()" +"ATAN2(G45,H45)*180/PI()" +"ATAN2(K45,L45)*180/PI()" +"ATAN2(G46,H46)*180/PI()" +"ATAN2(K46,L46)*180/PI()" +"ATAN2(G47,H47)*180/PI()" +"ATAN2(K47,L47)*180/PI()" +"ATAN2(G48,H48)*180/PI()" +"ATAN2(K48,L48)*180/PI()" +"ATAN2(G49,H49)*180/PI()" +"ATAN2(K49,L49)*180/PI()" +"ATAN2(G50,H50)*180/PI()" +"ATAN2(K50,L50)*180/PI()" +"ATAN2(G51,H51)*180/PI()" +"ATAN2(K51,L51)*180/PI()" +"ATAN2(G52,H52)*180/PI()" +"ATAN2(K52,L52)*180/PI()" +"ATAN2(G53,H53)*180/PI()" +"ATAN2(K53,L53)*180/PI()" +"ATAN2(G54,H54)*180/PI()" +"ATAN2(K54,L54)*180/PI()" +"Calc!$N$74" +"SUM(B31:B37)" +"Setup!B19" +"SUM(F6:O6)" +"INDEX('Lab Scores'!$B$9:$B$92,MATCH($B6,'Lab Scores'!$A$9:$A$91,0))" +"INDEX('Lab Scores'!$AG$9:$AG$92,MATCH($B6,'Lab Scores'!$A$9:$A$91,0))" +"INDEX('Lab Scores'!$AF$9:$AF$92,MATCH($B6,'Lab Scores'!$A$9:$A$91,0))" +"R6/S6" +"HLOOKUP(Q6,Calc!$A$4:$E$9,5,FALSE)*T6-HLOOKUP(Q6,Calc!$A$4:$E$9,6,FALSE)" +"U6*S6" +"INDEX('Lab Scores'!$C$9:$C$92,MATCH($B6,'Lab Scores'!$A$9:$A$91,0))" +"(V6/V$10*Setup!$B$31)+(AC6/AC$10*Setup!$B$32)+(Z6/Z$10*Setup!$B$33)+(AA6/AA$10*Setup!$B$34)+(AB6/AB$10*Setup!$B$35)+(P6/P$10*Setup!$B$36)+(D6/D$10*Setup!$B$37)" +"AD6+(Y6*Setup!B$39+X6*Setup!B$41+W6*Setup!B$40)*($AD$15/3)" +"LOOKUP(AE6,Calc!$A$20:$B$31)" +"IF(C6=""PN"",IF(AE64,""FAILS"",""ok"")" +"SUM(F2:AI2)" +"Attendance!A3" +"AJ2" +"(SUM(F3:AI3))" +"(AK3/AJ3)*100" +"VLOOKUP(AM3,'Formulas and Tables'!A18:C118,2,TRUE)" +"Attendance!A3" +"VLOOKUP(F3,'Formulas and Tables'!$A$2:$C$15,2,FALSE)" +"VLOOKUP(F3,'Formulas and Tables'!$A$2:$C$15,3,FALSE)" +"(G3*0.15)+(K3*0.15)+(O3*0.15)+(S3*0.25)" +"(V3/70)*100" +"VLOOKUP(W3,'Formulas and Tables'!A18:C118,2,TRUE)" +"VLOOKUP(W4,'Formulas and Tables'!A18:C118,2,TRUE)" +"VLOOKUP(W5,'Formulas and Tables'!A18:C118,2,TRUE)" +"VLOOKUP(W6,'Formulas and Tables'!A18:C118,2,TRUE)" +"VLOOKUP(W7,'Formulas and Tables'!A18:C118,2,TRUE)" +"VLOOKUP(W8,'Formulas and Tables'!A18:C118,2,TRUE)" +"VLOOKUP(W9,'Formulas and Tables'!A18:C118,2,TRUE)" +"VLOOKUP(W10,'Formulas and Tables'!A18:C118,2,TRUE)" +"VLOOKUP(W11,'Formulas and Tables'!A18:C118,2,TRUE)" +"VLOOKUP(W12,'Formulas and Tables'!A18:C118,2,TRUE)" +"VLOOKUP(W13,'Formulas and Tables'!A18:C118,2,TRUE)" +"VLOOKUP(W14,'Formulas and Tables'!A18:C118,2,TRUE)" +"VLOOKUP(W15,'Formulas and Tables'!A18:C118,2,TRUE)" +"VLOOKUP(W16,'Formulas and Tables'!A18:C118,2,TRUE)" +"VLOOKUP(W17,'Formulas and Tables'!A18:C118,2,TRUE)" +"VLOOKUP(W18,'Formulas and Tables'!A18:C118,2,TRUE)" +"VLOOKUP(W19,'Formulas and Tables'!A18:C118,2,TRUE)" +"VLOOKUP(W20,'Formulas and Tables'!A18:C118,2,TRUE)" +"VLOOKUP(W21,'Formulas and Tables'!A18:C118,2,TRUE)" +"VLOOKUP(W22,'Formulas and Tables'!A18:C118,2,TRUE)" +"Attendance!A3" +"SUM(F3:AJ3)" +"COUNT(F3:AJ3)*3" +"(AL3/AM3)*100" +"VLOOKUP(AO3,'Formulas and Tables'!A18:C118,2,TRUE)" +"Attendance!A3" +"((('Quizzes and Homework'!AM3*0.2)+(Papers!G3*0.15)+(Participation!AO3*0.1))*100)/45" +"VLOOKUP(F3,'Formulas and Tables'!E18:G118,2,TRUE)" +"((('Quizzes and Homework'!AM3*0.2)+(Papers!G3*0.15)+(Papers!K3*0.15)+(Participation!AO3*0.1))*100)/60" +"VLOOKUP(J3,'Formulas and Tables'!E18:G118,2,TRUE)" +"((('Quizzes and Homework'!AM3*0.2)+(Papers!G3*0.15)+(Papers!K3*0.15)+(Papers!O3*0.15)+(Participation!AO3*0.1))*100)/75" +"VLOOKUP(N3,'Formulas and Tables'!E18:G118,2,TRUE)" +"'Quizzes and Homework'!AM3" +"'Quizzes and Homework'!AO3" +"Papers!W3" +"Participation!AO3" +"Participation!AQ3" +"(R3*0.2)+(X3*0.1)+(U3*0.7)" +"VLOOKUP(Z3,'Formulas and Tables'!E18:G118,2,TRUE)" +"Attendance!A3" +"Attendance!A5" +"'Quizzes and Homework'!F1" +"'Quizzes and Homework'!AJ1" +"'Quizzes and Homework'!E21" +"'Quizzes and Homework'!F21" +"'Quizzes and Homework'!E8" +"'Quizzes and Homework'!F8" +"'Quizzes and Homework'!E14" +"'Quizzes and Homework'!F14" +"'Quizzes and Homework'!E9" +"'Quizzes and Homework'!F9" +"'Quizzes and Homework'!E22" +"'Quizzes and Homework'!F22" +"'Quizzes and Homework'!E6" +"'Quizzes and Homework'!F6" +"'Quizzes and Homework'!E19" +"'Quizzes and Homework'!F19" +"'Quizzes and Homework'!E3" +"'Quizzes and Homework'!F3" +"'Quizzes and Homework'!E13" +"'Quizzes and Homework'!F13" +"'Quizzes and Homework'!E17" +"'Quizzes and Homework'!F17" +"'Quizzes and Homework'!E11" +"'Quizzes and Homework'!F11" +"'Quizzes and Homework'!E7" +"'Quizzes and Homework'!F7" +"'Quizzes and Homework'!E12" +"'Quizzes and Homework'!F12" +"'Quizzes and Homework'!E5" +"'Quizzes and Homework'!F5" +"'Quizzes and Homework'!E18" +"'Quizzes and Homework'!F18" +"'Quizzes and Homework'!E15" +"'Quizzes and Homework'!F15" +"Papers!E21" +"Papers!F21" +"Papers!N21" +"Papers!R21" +"'Final Grades'!F21" +"'Final Grades'!#REF!" +"'Final Grades'!J21" +"'Final Grades'!L21" +"'Final Grades'!N21" +"'Final Grades'!P7" +"'Final Grades'!Z21" +"Papers!E8" +"Papers!F8" +"Papers!N8" +"Papers!R8" +"'Final Grades'!F8" +"'Final Grades'!J8" +"'Final Grades'!L8" +"'Final Grades'!N8" +"'Final Grades'!Z8" +"Papers!E14" +"Papers!F14" +"Papers!N14" +"Papers!R14" +"'Final Grades'!F14" +"'Final Grades'!J14" +"'Final Grades'!L14" +"'Final Grades'!N14" +"'Final Grades'!P14" +"'Final Grades'!Z14" +"Papers!E9" +"Papers!F9" +"Papers!N9" +"Papers!R9" +"'Final Grades'!F9" +"'Final Grades'!J9" +"'Final Grades'!L9" +"'Final Grades'!N9" +"'Final Grades'!P9" +"'Final Grades'!Z9" +"Papers!E22" +"Papers!F22" +"Papers!N22" +"Papers!R22" +"'Final Grades'!F22" +"'Final Grades'!J22" +"'Final Grades'!L22" +"'Final Grades'!N22" +"'Final Grades'!P22" +"'Final Grades'!Z22" +"Papers!E6" +"Papers!F6" +"Papers!N6" +"Papers!R6" +"'Final Grades'!F6" +"'Final Grades'!J6" +"'Final Grades'!L6" +"'Final Grades'!N6" +"'Final Grades'!P6" +"'Final Grades'!Z6" +"Papers!E19" +"Papers!F19" +"Papers!N19" +"Papers!R19" +"'Final Grades'!F19" +"'Final Grades'!J19" +"'Final Grades'!L19" +"'Final Grades'!N19" +"'Final Grades'!P19" +"'Final Grades'!Z19" +"Papers!E10" +"Papers!F10" +"Papers!N10" +"Papers!R10" +"'Final Grades'!F10" +"'Final Grades'!J10" +"'Final Grades'!L10" +"'Final Grades'!N10" +"'Final Grades'!P10" +"'Final Grades'!Z10" +"Papers!E3" +"Papers!F3" +"Papers!N3" +"Papers!R3" +"'Final Grades'!F3" +"'Final Grades'!J3" +"'Final Grades'!L3" +"'Final Grades'!N3" +"'Final Grades'!P3" +"'Final Grades'!Z3" +"Papers!E13" +"Papers!F13" +"Papers!N13" +"Papers!R13" +"'Final Grades'!F13" +"'Final Grades'!J13" +"'Final Grades'!L13" +"'Final Grades'!N13" +"'Final Grades'!P13" +"'Final Grades'!Z13" +"Papers!E17" +"Papers!F17" +"Papers!N17" +"Papers!R17" +"'Final Grades'!F17" +"'Final Grades'!J17" +"'Final Grades'!L17" +"'Final Grades'!N17" +"'Final Grades'!P17" +"'Final Grades'!Z17" +"Papers!E11" +"Papers!F11" +"Papers!N11" +"Papers!R11" +"'Final Grades'!F11" +"'Final Grades'!J11" +"'Final Grades'!L11" +"'Final Grades'!N11" +"'Final Grades'!P11" +"'Final Grades'!Z11" +"Papers!E7" +"Papers!F7" +"Papers!N7" +"Papers!R7" +"'Final Grades'!F7" +"'Final Grades'!J7" +"'Final Grades'!L7" +"'Final Grades'!N7" +"'Final Grades'!P7" +"'Final Grades'!Z7" +"Papers!E12" +"Papers!F12" +"Papers!N12" +"Papers!R12" +"'Final Grades'!F12" +"'Final Grades'!J12" +"'Final Grades'!L12" +"'Final Grades'!N12" +"'Final Grades'!P12" +"'Final Grades'!Z12" +"Papers!E5" +"Papers!F5" +"Papers!N5" +"Papers!R5" +"'Final Grades'!F5" +"'Final Grades'!J5" +"'Final Grades'!L5" +"'Final Grades'!N5" +"'Final Grades'!P5" +"'Final Grades'!Z5" +"Papers!E18" +"Papers!F18" +"Papers!N18" +"Papers!R18" +"'Final Grades'!F18" +"'Final Grades'!J18" +"'Final Grades'!L18" +"'Final Grades'!N18" +"'Final Grades'!P18" +"'Final Grades'!Z18" +"Papers!E15" +"Papers!F15" +"Papers!N15" +"Papers!R15" +"'Final Grades'!F15" +"'Final Grades'!J15" +"'Final Grades'!L15" +"'Final Grades'!N15" +"'Final Grades'!P15" +"'Final Grades'!Z15" +"COUNTIF(A2:A44,9090)" +"COUNTIF(A2:A44,9094)" +"COUNTIF(A2:A44,9098)" +"COUNTIF(A2:A44,9494)" +"COUNTIF(A2:A44,9498)" +"COUNTIF(A2:A44,9898)" +"SUM(D3:I3)" +"D3/$J3" +"((2*D3)+E3+F3)/(2*$J3)" +"((2*G3)+E3+H3)/(2*$J3)" +"((2*I3)+F3+H3)/(2*$J3)" +"SUM(D7:F7)" +"POWER(D7,2)" +"2*D7*E7" +"2*D7*F7" +"POWER(E7,2)" +"2*E7*F7" +"POWER(F7,2)" +"D10*$J3" +"CHITEST(D3:I3,D11:I11)" +"1" +"B2+1" +"E9/(B9/100)" +"L9/(M9/100)" +"T9/S9" +"(B10-B9)/B9" +"B52/B31" +"H11*E31" +"AVERAGE(C10:C52)" +"AVERAGE(U9:U52)" +"L10/N10" +"M10/N10" +"L10-M10" +"Q10/N10" +"T10/S10" +"CORREL(R10:R53,U10:U53)" +"U10" +"CORREL(AC12:AC53,AD12:AD53)" +"(AA11-AA10)/AA10" +"W12/M12" +"AB12-AB11" +"C16/($G16/100)" +"AVERAGE(I17:I28)" +"AVERAGE(I29:I43)" +"AVERAGE(I44:I51)" +"AVERAGE(C4:C6)" +"AVERAGE(C4:C9)" +"AVERAGE(C4:C15)" +"ABS(D21-C21)" +"E21^2" +"E21/C21" +"E30/9" +"F30/9" +"((G30)/9)*100" +"SUM(E21:E29)" +"$C$40+$C$41*C47" +"'Problem 28'!D53" +"E5" +"$C$7*G9+(1-$C$7)*(H8+I8)" +"$C$8*(H9-H8)+(1-$C$8)*I8" +"$H$10+D18*$I$10" +"H9+D20*I9" +"-2*($C$13)+C5" +"-($C$13)+C9" +"SUM(D5:D8)/4" +"SUM(D9:D12)/4" +"(C18-C17)/4" +"C18+C20*(1.5)" +"D5/(($C$17)-((5/2-F5)*$C$20))" +"D9/(($C$18)-((5/2-F9)*$C$20))" +"AVERAGE(C23,C27)" +"C34*$C$39" +"SUM(C34:C37)" +"4/C38" +"C43*(C47/D34)+(1-C43)*(C21+C20)" +"C44*(C48-C21)+(1-C44)*C20" +"C45*(C47/C48)+(1-C45)*D34" +"($C$48+C56*$C$49)*D35" +"D2*180/PI()" +"A2*PI()/180" +"ASIN($I$1*SIN(C2)/$I$2)" +"(($I$2^2+$I$3^2)*(COS(D2))^2-2*$I$2*$I$1*COS(C2)*COS(D2)+$I$1^2*(COS(C2)^2))/(($I$2^2+$I$3^2)*(COS(D2))^2+2*$I$2*$I$1*COS(C2)*COS(D2)+$I$1^2*(COS(C2)^2))" +"(($I$2^2+$I$3^2)*(COS(C2))^2-2*$I$2*$I$1*COS(D2)*COS(C2)+$I$1^2*(COS(D2)^2))/(($I$2^2+$I$3^2)*(COS(C2))^2+2*$I$2*$I$1*COS(D2)*COS(C2)+$I$1^2*(COS(D2)^2))" +"COUNT(K!A:A)" +"C11/D11" +"COUNT('1'!A:A)" +"COUNT('2'!A:A)" +"COUNT('3'!A:A)" +"COUNT('4'!A:A)" +"COUNT('5'!A:A)" +"SUM(C11:C16)" +"COUNTIF(K!B:B,""y"")" +"C22/D11" +"COUNTIF('1'!B:B,""y"")" +"COUNTIF('2'!B:B,""y"")" +"COUNTIF('3'!B:B,""y"")" +"COUNTIF('4'!B:B,""y"")" +"COUNTIF('5'!B:B,""y"")" +"COUNTIF(K!$C:$C,""0"")/$C$11" +"COUNTIF(K!$C:$C,"".5"")/$C$11" +"COUNTIF(K!$C:$C,""1"")/$D$11" +"COUNTIF(K!$C:$C,""2"")/$D$11" +"COUNTIF(K!$C:$C,""3"")/$D$11" +"COUNTIF(K!$C:$C,""4"")/$D$11" +"SUM(D32:H32)" +"COUNTIF('1'!$C:$C,""0"")/$C$12" +"COUNTIF('1'!$C:$C,"".5"")/$C$12" +"COUNTIF('1'!$C:$C,""1"")/$C$12" +"COUNTIF('1'!$C:$C,""2"")/$C$12" +"COUNTIF('1'!$C:$C,""3"")/$C$12" +"COUNTIF('1'!$C:$C,""4"")/$C$12" +"SUM(E33:H33)" +"COUNTIF('2'!$C:$C,""0"")/$C$13" +"COUNTIF('2'!$C:$C,"".5"")/$C$13" +"COUNTIF('2'!$C:$C,""1"")/$C$13" +"COUNTIF('2'!$C:$C,""2"")/$C$13" +"COUNTIF('2'!$C:$C,""3"")/$C$13" +"COUNTIF('2'!$C:$C,""4"")/$C$13" +"SUM(F34:H34)" +"COUNTIF('3'!$C:$C,""0"")/$C$14" +"COUNTIF('3'!$C:$C,"".5"")/$C$14" +"COUNTIF('3'!$C:$C,""1"")/$C$14" +"COUNTIF('3'!$C:$C,""2"")/$C$14" +"COUNTIF('3'!$C:$C,""3"")/$C$14" +"COUNTIF('3'!$C:$C,""4"")/$C$14" +"SUM(G35:H35)" +"COUNTIF('4'!$C:$C,""0"")/$C$15" +"COUNTIF('4'!$C:$C,"".5"")/$C$15" +"COUNTIF('4'!$C:$C,""1"")/$C$15" +"COUNTIF('4'!$C:$C,""2"")/$C$15" +"COUNTIF('4'!$C:$C,""3"")/$C$15" +"COUNTIF('4'!$C:$C,""4"")/$C$15" +"SUM(H36)" +"COUNTIF('5'!$C:$C,""0"")/$C$16" +"COUNTIF('5'!$C:$C,"".5"")/$C$16" +"COUNTIF('5'!$C:$C,""1"")/$C$16" +"COUNTIF('5'!$C:$C,""2"")/$C$16" +"COUNTIF('5'!$C:$C,""3"")/$C$16" +"COUNTIF('5'!$C:$C,""4"")/$C$16" +"5/$C$16" +"COUNTIF(K!$D:$D,""1"")/$C$11" +"COUNTIF(K!$D:$D,""2"")/$C$11" +"COUNTIF(K!$D:$D,""3"")/$C$11" +"COUNTIF('1'!$D:$D,""1"")/$C$12" +"COUNTIF('1'!$D:$D,""2"")/$C$12" +"COUNTIF('1'!$D:$D,""3"")/$C$12" +"COUNTIF('2'!$D:$D,""1"")/$C$13" +"COUNTIF('2'!$D:$D,""2"")/$C$13" +"COUNTIF('2'!$D:$D,""3"")/$C$13" +"COUNTIF('3'!$D:$D,""1"")/$C$14" +"COUNTIF('3'!$D:$D,""2"")/$C$14" +"COUNTIF('3'!$D:$D,""3"")/$C$14" +"COUNTIF('4'!$D:$D,""1"")/$C$15" +"COUNTIF('4'!$D:$D,""2"")/$C$15" +"COUNTIF('4'!$D:$D,""3"")/$C$15" +"COUNTIF('5'!$D:$D,""1"")/$C$16" +"COUNTIF('5'!$D:$D,""2"")/$C$16" +"COUNTIF('5'!$D:$D,""3"")/$C$16" +"COUNTIF(K!$E:$E,""1"")/$C$11" +"COUNTIF(K!$E:$E,""2"")/$C$11" +"COUNTIF(K!$E:$E,""3"")/$C$11" +"COUNTIF(K!$E:$E,""4"")/$C$11" +"COUNTIF('1'!$E:$E,""1"")/$C$12" +"COUNTIF('1'!$E:$E,""2"")/$C$12" +"COUNTIF('1'!$E:$E,""3"")/$C$12" +"COUNTIF('1'!$E:$E,""4"")/$C$12" +"COUNTIF('2'!$E:$E,""1"")/$C$13" +"COUNTIF('2'!$E:$E,""2"")/$C$13" +"COUNTIF('2'!$E:$E,""3"")/$C$13" +"COUNTIF('2'!$E:$E,""4"")/$C$13" +"COUNTIF('3'!$E:$E,""1"")/$C$14" +"COUNTIF('3'!$E:$E,""2"")/$C$14" +"COUNTIF('3'!$E:$E,""3"")/$C$14" +"COUNTIF('3'!$E:$E,""4"")/$C$14" +"COUNTIF('4'!$E:$E,""1"")/$C$15" +"COUNTIF('4'!$E:$E,""2"")/$C$15" +"COUNTIF('4'!$E:$E,""3"")/$C$15" +"COUNTIF('4'!$E:$E,""4"")/$C$15" +"COUNTIF('5'!$E:$E,""1"")/$C$16" +"COUNTIF('5'!$E:$E,""2"")/$C$16" +"COUNTIF('5'!$E:$E,""3"")/$C$16" +"COUNTIF('5'!$E:$E,""4"")/$C$16" +"COUNTIF(K!$F:$F,""0"")/$C$11" +"COUNTIF(K!$F:$F,"".5"")/$C$11" +"COUNTIF(K!$F:$F,""1"")/$C$11" +"COUNTIF(K!$F:$F,""2"")/$C$11" +"COUNTIF(K!$F:$F,""3"")/$C$11" +"COUNTIF(K!$F:$F,""4"")/$C$11" +"COUNTIF('1'!$F:$F,""0"")/$C$12" +"COUNTIF('1'!$F:$F,"".5"")/$C$12" +"COUNTIF('1'!$F:$F,""1"")/$C$12" +"COUNTIF('1'!$F:$F,""2"")/$C$12" +"COUNTIF('1'!$F:$F,""3"")/$C$12" +"COUNTIF('1'!$F:$F,""4"")/$C$12" +"COUNTIF('2'!$F:$F,""0"")/$C$13" +"COUNTIF('2'!$F:$F,"".5"")/$C$13" +"COUNTIF('2'!$F:$F,""1"")/$C$13" +"COUNTIF('2'!$F:$F,""2"")/$C$13" +"COUNTIF('2'!$F:$F,""3"")/$C$13" +"COUNTIF('2'!$F:$F,""4"")/$C$13" +"COUNTIF('3'!$F:$F,""0"")/$C$14" +"COUNTIF('3'!$F:$F,"".5"")/$C$14" +"COUNTIF('3'!$F:$F,""1"")/$C$14" +"COUNTIF('3'!$F:$F,""2"")/$C$14" +"COUNTIF('3'!$F:$F,""3"")/$C$14" +"COUNTIF('3'!$F:$F,""4"")/$C$14" +"COUNTIF('4'!$F:$F,""0"")/$C$15" +"COUNTIF('4'!$F:$F,"".5"")/$C$15" +"COUNTIF('4'!$F:$F,""1"")/$C$15" +"COUNTIF('4'!$F:$F,""2"")/$C$15" +"COUNTIF('4'!$F:$F,""3"")/$C$15" +"COUNTIF('4'!$F:$F,""4"")/$C$15" +"COUNTIF('5'!$F:$F,""0"")/$C$16" +"COUNTIF('5'!$F:$F,"".5"")/$C$16" +"COUNTIF('5'!$F:$F,""1"")/$C$16" +"COUNTIF('5'!$F:$F,""2"")/$C$16" +"COUNTIF('5'!$F:$F,""3"")/$C$16" +"COUNTIF('5'!$F:$F,""4"")/$C$16" +"COUNTIF(K!$G:$G,""1"")/$C$11" +"COUNTIF(K!$G:$G,""2"")/$C$11" +"COUNTIF(K!$G:$G,""3"")/$C$11" +"COUNTIF(K!$G:$G,""4"")/$C$11" +"COUNTIF(K!$G:$G,""5"")/$C$11" +"COUNTIF('1'!$G:$G,""1"")/$C$12" +"COUNTIF('1'!$G:$G,""2"")/$C$12" +"COUNTIF('1'!$G:$G,""3"")/$C$12" +"COUNTIF('1'!$G:$G,""4"")/$C$12" +"COUNTIF('1'!$G:$G,""5"")/$C$12" +"COUNTIF('2'!$G:$G,""1"")/$C$13" +"COUNTIF('2'!$G:$G,""2"")/$C$13" +"COUNTIF('2'!$G:$G,""3"")/$C$13" +"COUNTIF('2'!$G:$G,""4"")/$C$13" +"COUNTIF('2'!$G:$G,""5"")/$C$13" +"COUNTIF('3'!$G:$G,""1"")/$C$14" +"COUNTIF('3'!$G:$G,""2"")/$C$14" +"COUNTIF('3'!$G:$G,""3"")/$C$14" +"COUNTIF('3'!$G:$G,""4"")/$C$14" +"COUNTIF('3'!$G:$G,""5"")/$C$14" +"COUNTIF('4'!$G:$G,""1"")/$C$15" +"COUNTIF('4'!$G:$G,""2"")/$C$15" +"COUNTIF('4'!$G:$G,""3"")/$C$15" +"COUNTIF('4'!$G:$G,""4"")/$C$15" +"COUNTIF('4'!$G:$G,""5"")/$C$15" +"COUNTIF('5'!$G:$G,""1"")/$C$16" +"COUNTIF('5'!$G:$G,""2"")/$C$16" +"COUNTIF('5'!$G:$G,""3"")/$C$16" +"COUNTIF('5'!$G:$G,""4"")/$C$16" +"COUNTIF('5'!$G:$G,""5"")/$C$16" +"COUNTIF(K!$H:$H,""1"")/$C$11" +"COUNTIF(K!$H:$H,""2"")/$C$11" +"COUNTIF(K!$H:$H,""3"")/$C$11" +"COUNTIF(K!$H:$H,""4"")/$C$11" +"COUNTIF(K!$H:$H,""5"")/$C$11" +"COUNTIF('1'!$H:$H,""1"")/$C$12" +"COUNTIF('1'!$H:$H,""2"")/$C$12" +"COUNTIF('1'!$H:$H,""3"")/$C$12" +"COUNTIF('1'!$H:$H,""4"")/$C$12" +"COUNTIF('1'!$H:$H,""5"")/$C$12" +"COUNTIF('2'!$H:$H,""1"")/$C$13" +"COUNTIF('2'!$H:$H,""2"")/$C$13" +"COUNTIF('2'!$H:$H,""3"")/$C$13" +"COUNTIF('2'!$H:$H,""4"")/$C$13" +"COUNTIF('2'!$H:$H,""5"")/$C$13" +"COUNTIF('3'!$H:$H,""1"")/$C$14" +"COUNTIF('3'!$H:$H,""2"")/$C$14" +"COUNTIF('3'!$H:$H,""3"")/$C$14" +"COUNTIF('3'!$H:$H,""4"")/$C$14" +"COUNTIF('3'!$H:$H,""5"")/$C$14" +"COUNTIF('4'!$H:$H,""1"")/$C$15" +"COUNTIF('4'!$H:$H,""2"")/$C$15" +"COUNTIF('4'!$H:$H,""3"")/$C$15" +"COUNTIF('4'!$H:$H,""4"")/$C$15" +"COUNTIF('4'!$H:$H,""5"")/$C$15" +"COUNTIF('5'!$H:$H,""1"")/$C$16" +"COUNTIF('5'!$H:$H,""2"")/$C$16" +"COUNTIF('5'!$H:$H,""3"")/$C$16" +"COUNTIF('5'!$H:$H,""4"")/$C$16" +"COUNTIF('5'!$H:$H,""5"")/$C$16" +"C49+1" +"+B6*B$4+C6*C$4+D6*D$4" +"+B15*B$13+C15*C$13+D15*D$13" +"E15-E6" +"+B24*B$22+C24*C$22+D24*D$22" +"E24-E6" +"SUMPRODUCT($B$3:$I$3,B35:I35)" +"SUMPRODUCT($B$33:$I$33,B36:I36)" +"SUMPRODUCT($B$46:$D$46,B48:D48)" +"0.1*25000" +"0.248*25000" +"0.18*25000" +"C59*25000" +"SUMPRODUCT($B$59:$D$59,B61:D61)" +"E61*25000" +"18000/25000" +"20000/25000" +"17000/25000" +"SUMPRODUCT($B$71:$E$71,B73:E73)" +"AVERAGE(B91:B98)" +"MAX(B91:B98)" +"MIN(B91:B98)" +"B105" +"B113" +"B114" +"B115" +"(D2-50)/(E2/SQRT(F2))" +"TDIST(-C8,F2-1,1)" +"NORMSDIST(C8)" +"2*C9" +"(D32-30)/(E32/SQRT(F32))" +"TDIST(C36,F32-1,2)" +"TDIST(C36,F32-1,1)" +"1-C48" +"(D61-0.2)/(SQRT(0.2*0.8/E61))" +"NORMSDIST(-C63)*2" +"E61*0.2*0.8" +"C64/2" +"(100+150+200)/E83" +"100+200+150+25+200+50" +"C93-C98*D93/SQRT(E93)" +"C93+C98*D93/SQRT(E93)" +"TINV(F93,E93-1)" +"C93-D99*D93/SQRT(E93)" +"C93+D99*D93/SQRT(E93)" +"(C93-75)/(D93/SQRT(E93))" +"NORMSDIST(C110)*2" +"TDIST(-C110,E93-1,2)" +"B5-B18" +"B5+B18" +"B5-CONFIDENCE(0.05,B9,B17)" +"B5+CONFIDENCE(0.05,B9,B17)" +"B40" +"NORMSDIST(A53)" +"COUNT('Data Sets'!A3:A32)" +"AVERAGE('Data Sets'!A3:A32)" +"STDEV('Data Sets'!A3:A32)" +"E36/SQRT(C36)" +"(D36-28000)/F36" +"TDIST(-G36,C36-1,1)" +"C4" +"A8^5-(2+rt)*A8^4+(1+2*rt)*A8^3 - (1-rt)*A8^2 + 2*(1-rt)*A8 + rt-1" +"5*A8^4 - 4*(2+rt)*A8^3 + 3*(1+2*rt)*A8^2 - 2*(1-rt)*A8 + 2*(1-rt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reas of Concern Log'!$B1="""","""",'[1]Areas of Concern Log'!$B1)" +"""-""" +"IF('[1]Areas of Concern Log'!$B2="""","""",'[1]Areas of Concern Log'!$B2)" +"IF('[1]Areas of Concern Log'!$B3="""","""",'[1]Areas of Concern Log'!$B3)" +"IF('[1]Areas of Concern Log'!$C3="""","""",'[1]Areas of Concern Log'!$C3)" +"B47/$B$54" +"SUM(B47:B53)" +"SUM(B58:B61)" +"100/2600" +"(F3+G3)*60/200" +"(M107+N107)*40/14" +"J3+K3" +"(M152+N152)*40/20" +"AVERAGE(F107:L107)" +"SUM(F152:L152)/7" +"SUM(C3:H3)" +"(I3/6)" +"IF(J3>89,""A"",IF(J3>79,""B"",IF(J3>69,""C"",IF(J3>59,""D"",""F""))))" +"AVERAGE(C3:C14)" +"STDEV(C3:C14)" +"MIN(C3:C14)" +"MAX(C3:C14)" +"COUNT(D10:EJ10)/$C$43" +"SUM(D43:EJ43)" +"IF(SUM(D10:D42)>0,1,"""")" +"(((0.5*$C$17) - ($C$16*C15))/$C$25)" +"(($C$16*C15 + 0.5*C17)/$C$25)" +"((((1-$C$15)*$C$16) - 0.5*C17)/ $C$25)" +"((1-$C$15)*$C$16) + 0.5*$C$17" +"SUM($C$22:$C$24)" +"A32" +"$C$18" +"A32+$C$17" +"($C$22*B33) + ($C$23*B32) + ($C$24*F32)" +"IF(H6<20,""NO"",""YES"")" +"(C3)" +"(C3)" +"(C3)" +"(1.01 * D30)" +"(F30*0.89)" +"(H30*1.08)" +"(D31*1.7)" +"(C3)" +"(C3)" +"(C3)" +"(D58-0.67)" +"(D59-0)" +"(F59-2.5)" +"(H59+2.5)" +"(1.7*D60)" +"SUM(B7:B243)" +"1000000*170000" +"SUM(B5:C5)" +"G5-D5" +"(1000*170000)/((1+B$3)^A6)" +"(5000000*614)/((1+B$3)^A6)" +"(50000*1792)/((1+B$3)^A6)" +"SUM(B5:B45)" +"1000000*170000/10" +"SUM(B5:C5)" +"G5-D5" +"((1000*170000)/((1+B$3)^A6))/10" +"(5000000*614)/((1+B$3)^A6)" +"(50000*1792)/((1+B$3)^A6)" +"SUM(B5:B45)" +"0.8638" +"+E10*E9" +"+(E9/E11)^(1/3)-1" +"+E12" +"+G16" +"+E16-0.005" +"+E27+1" +"+E16" +"1/((1+E28)^(E27))" +"+$D$26*$D$25*E29" +"+$D$25*J29" +"+J31+SUM(E30:J30)" +"+E17" +"1/((1+F38)^(F37-1))" +"+$D$35*$D$36*F39" +"+$D$35*J39" +"+J41+SUM(F40:J40)" +"+(J42+($D$25*$D$26))/J32-1" +"+(($G$18*$G$17)/$G$16)*(1-(1/(1+$G$16)^$G$19))" +"+G18/(1+$G$16)^$G$19" +"+G21+G20" +"+(($P$20*$P$21)/$P$19)*(1-(1/(1+$P$19)^$P$22))" +"+G22*(1+G16)^G19" +"+P21/(1+$P$19)^$P$22" +"+G18" +"+G19*G17*G18" +"+G24-G25-G26" +"+G24-G22" +"+G27" +"+G30/G29" +"SUM(C54:Z54)/2" +"C54-C55" +"IF(C56>=0,MIN(INT(C56+B57),C53),INT(B57*EXP(C56/C53)))" +"INT(C57-B57)" +"IF(C54>=C55,C55,C54-C58)" +"0.5*SUM(C59:AA59)" +"C55-C59" +"MAX(C56+B57-C53,0)" +"0.5*SUM(C61:Z61)" +"INT(B64+C61)" +"0.5*C62" +"INT(0.5*SUM(C63:Z63))" +"INT(SUM(C83:Z83)/2)" +"Boom1_NS" +"Radius1_NS" +"D_Building1_NS" +"Max_Payload1_NS" +"Possible1_NS" +"Possible_Cranes_1_NS" +"H_Building_NS" +"D_Lifting_NS" +"H_Object_NS" +"H_Rig_NS" +"Clearance_NS" +"W_Object_NS" +"BOOM1_SM" +"Radius1_SM" +"D_Building1_SM" +"Max_Payload1_SM" +"Possible_SM" +"Crane_Name_SM" +"H_Building_NS" +"D_Lifting_NS" +"H_Object_NS" +"H_Rig_NS" +"Clearance_NS" +"W_Object_NS" +"Boom1_BL" +"Radius1_BL" +"D_Building1_BL" +"Max_Payload2_BL" +"Possible_BL" +"Crane_BL" +"SQRT((H_Object_NS+H_Rig_NS+L_Cable_NS)^2+D_Lifting_NS^2)" +"DEGREES(ASIN(D_Lifting_NS/Hypotenuse_NS))" +"DEGREES(ASIN(Clearance_NS/Hypotenuse_NS))" +"90-(Alpha_NS+Beta_NS)" +"(L_Cable_NS+H_Rig_NS+H_Object_NS+H_Building_NS-H_Platform_NS)/SIN(RADIANS(Gamma_NS))" +"IF(ISERROR(Boom_NS),0,Boom_NS)" +"(L_Cable_NS+H_Rig_NS+H_Object_NS+H_Building_NS-H_Platform_NS)/TAN(RADIANS(Gamma_NS))" +"IF(ISERROR(Radius_NS),0,Radius_NS)" +"Radius_NS-D_Lifting_NS-10" +"IF(ISERROR(D_Building_NS),0,D_Building_NS)" +"VLOOKUP(Radius_NS,TM275_Loads_NS,2)+1" +"HLOOKUP(Boom_NS,TM275_Loads_NS,2)+1" +"INDEX(TM275_Loads_NS,Row_NS,Column_NS)" +"IF(ISERROR(Max_Payload_NS),0,Max_Payload_NS)" +"IF(W_Object_NS<=Max_Payload1_NS,""YES"",""NO"")" +"IF(W_Object_NS<=Max_Payload1_NS,""TM275LP "","""")" +"Name_Crane_NS&Crane_Name_SM&Crane_BL" +"IF(List_of_all_Cranes_NS="""",""Sorry Lift Is Not Possible"",List_of_all_Cranes_NS)" +"IF(Crane_Name_SM=""TMS475 "",TRUE,FALSE)" +"Possible_NS" +"IF(Name_Crane_NS=""TM275LP "",TRUE,FALSE)" +"Possible_SM" +"IF(Crane_BL=""TD180 "",TRUE,FALSE)" +"Possible_BL" +"IF(Possible_Cranes_1_NS=""Sorry Lift Is Not Possible"",TRUE,FALSE)" +"Poss1&Poss2&Poss3" +"IF(PossT=""NONONO"",""NO"",""YES"")" +"SQRT((H_Object_SM+H_Rig_SM+L_Cable_SM)^2+(D_Lifting_SM)^2)" +"DEGREES(ASIN(D_Lifting_SM/Hypotenuse_SM))" +"DEGREES(ASIN(Clearance_SM/Hypotenuse_SM))" +"(90-(Alpha_SM+Beta_SM))" +"(H_Building_SM+H_Object_SM+H_Rig_SM+L_Cable_SM-H_Platform_SM)/COS(RADIANS(Gamma_SM))" +"IF(ISERROR(BOOM_SM),0,BOOM_SM)" +"(H_Building_SM+H_Object_SM+H_Rig_SM+L_Cable_SM-H_Platform_SM)/TAN(RADIANS(Gamma_SM))" +"IF(ISERROR(Radius_SM),0,Radius_SM)" +"Radius_SM-D_Lifting_SM" +"IF(ISERROR(D_Building_SM),0,D_Building_SM)" +"VLOOKUP(Radius_SM,TMS475_1_Load_SM,2)+1" +"HLOOKUP(BOOM_SM,TMS475_1_Load_SM,2)+1" +"INDEX(TMS475_1_Load_SM,Row_Number_SM,Column_Number_SM)" +"IF(ISERROR(Max_Payload_SM),0,Max_Payload_SM)" +"IF(W_Object_SM<=Max_Payload1_SM,""YES"",""NO"")" +"IF(W_Object_SM<=Max_Payload1_SM,""TMS475 "","""")" +"SQRT((H_Object_BL+H_Rig_BL+L_Cable_BL)^2+(D_Lifting_BL)^2)" +"DEGREES(ASIN(D_Lifting_BL/Hypotenuse_BL))" +"DEGREES(ASIN(Clearance_BL/Hypotenuse_BL))" +"(90-(Alpha_BL+Beta_BL))" +"(H_Building_BL+H_Object_BL+H_Rig_BL+L_Cable_BL-H_Platform_BL)/COS(RADIANS(Gamma_BL))" +"IF(ISERROR(Boom_BL),0,Boom_BL)" +"(H_Building_BL+H_Object_BL+H_Rig_BL+L_Cable_BL-H_Platform_BL)/TAN(RADIANS(Gamma_BL))" +"IF(ISERROR(Radius_BL),0,Radius_BL)" +"Radius_BL-D_Lifting_BL" +"IF(ISERROR(D_Building_BL),0,D_Building_BL)" +"VLOOKUP(Radius_BL,TD180_BL,2)+1" +"HLOOKUP(Boom_BL,TD180_BL,2)+1" +"INDEX(TD180_BL,Row_Number_BL,Column_Number_BL)" +"IF(ISERROR(Max_Payload1_BL),0,Max_Payload1_BL)" +"IF(W_Object_BL<=Max_Payload2_BL,""YES"",""NO"")" +"IF(W_Object_BL<=Max_Payload2_BL,""TD180 "","""")" +"EVcN" +"oNG" +"IF(UseU, ""expected utility"",""expected monetary value"")" +"EVdN" +"oNP" +"oNPil" +"EVdRoot" +"EVcSG" +"oSG" +"EVdSG" +"oSP" +"oSPil" +"EVcS" +"EVcSP" +"EVdSP" +"EVdPIG" +"EVcPI" +"EVdPIP" +"endMarketGood" +"endMarketPoor-SurveyCost" +"IF(UseU, utility(endMarketGood,Hi,Lo,Risk),endMarketGood)" +"IF(UseU, utility(endMarketPoor,Hi,Lo,Risk),endMarketPoor)" +"IF(UseU, utility(PilgrimOffer,Hi,Lo,Risk),PilgrimOffer)" +"IF(UseU, utility(endMarketGood-SurveyCost,Hi,Lo,Risk),endMarketGood-SurveyCost)" +"IF(UseU, utility(endMarketPoor-SurveyCost,Hi,Lo,Risk),endMarketPoor-SurveyCost)" +"IF(UseU, utility(PilgrimOffer-SurveyCost,Hi,Lo,Risk),PilgrimOffer-SurveyCost)" +"1-pGood" +"0.9" +"0.25" +"1-pPredictGood_if_Good" +"1-pPredictGood_if_Poor" +"SUM(B46:B47)" +"pPredictGood_if_Good*pGood" +"pPredictGood_if_Poor*C42" +"SUM(B52:C52)" +"(1-pPredictGood_if_Good)*pGood" +"C47*C42" +"B52/pPredictGood" +"B53/D53" +"C53/D53" +"MAX(D9:D10)" +"EVcN" +"IF(D9=$G$4,""A"",IF(AND(K10>=$H$4,K10<$G$4), ""B"",IF(AND(K10>=$I$4,K10<$H$4),""C"",IF(AND(K10>=$J$4,K10<$I$4),""D"", IF(K10<$J$4, ""E"")))))" +"ROUND((G10*$G$2+I10*$I$2+J10*$J$2),0)" +"RIGHT(B45,4)" +"COUNT(D10:D47)" +"AVERAGE(P10:P44)" +"AVERAGE(Q10:Q47)" +"MEDIAN(P10:P44)" +"MEDIAN(Q10:Q47)" +"SUM(P10:P44)" +"SUM(Q10:Q47)" +"COUNT(P10:P44)" +"COUNT(Q10:Q47)" +"FREQUENCY(P10:P47,P59:P60)" +"FREQUENCY(P10:P47,P60:P61)" +"FREQUENCY(P10:P47,P61:P62)" +"FREQUENCY(P10:P47,P62:P63)" +"FREQUENCY(P10:P47,P63:P64)" +"1*P$8" +"0.899*P$8" +"0.799*P$8" +"0.699*P$8" +"0.599*P$8" +"SUM(B8:B10)" +"+C14+C10+C6" +"87-1569" +"+C24+C28+C32" +"SUM(B38:B40)" +"SUM(C33:C41)" +"C42+C46+C50" +"C14" +"C23" +"C32" +"C41" +"C50" +"-C10" +"-C19" +"-C28" +"-C37" +"-C46" +"C6" +"C15" +"C24" +"C33" +"C42" +"C51" +"B76+B77" +"B4+1" +"B5-B6" +"B9" +"B7-B10" +"-B25" +"B13+B14" +"B11-B15" +"-198" +"SUM(B18:B19)" +"B16+B20" +"-B35*B24" +"+B21-B26 - B28" +"295.8/845" +"274.4/784" +"2*B30/(balancesheet!B36+balancesheet!C36)" +"2*B16/(balancesheet!B34+balancesheet!C34)" +"C16/B16-1" +"C21/B21-1" +"C30/B30-1" +"C5/B5-1" +"C9/B9-1" +"B5+1" +"Income!B21" +"balancesheet!C34-balancesheet!B34" +"B6-B7" +"Income!B26" +"'shareholder''s_equity'!C75" +"balancesheet!C35-balancesheet!B35" +"Income!B28" +"balancesheet!C32-balancesheet!B32" +"B13+B14+B15+B16-B17" +"SUM(B6:B13)" +"SUM(B16:B21)" +"B24" +"SUM(B27:B29)" +"B14-B22" +"B25-B30" +"B34+B35" +"B34+B35-B32" +"C34/B34-1" +"C37/B37-1" +"2*Income!B21/(B34+C34)" +"D43/C43-1" +"B22/B34" +"B1+1" +"2*Income!B21/(balancesheet!C34+balancesheet!B34)" +"AVERAGE(F2:H2)" +"Income!B21/Income!B5" +"2*Income!B5/(balancesheet!B34+balancesheet!C34)" +"2*'shareholder''s_equity'!C74/('shareholder''s_equity'!B76+'shareholder''s_equity'!C76)" +"AVERAGE(F6:G6)" +"-balancesheet!C35/balancesheet!C37" +"-2*Income!B26/(balancesheet!C35+balancesheet!B35)" +"balancesheet!C22/balancesheet!C34" +"Income!B6/balancesheet!C8" +"365*balancesheet!C7/Income!B5" +"(Income!B21+(1-Income!B35)*ratios!B12*(balancesheet!C22-balancesheet!C21))/balancesheet!C14" +"balancesheet!B6/balancesheet!B$14" +"balancesheet!B16/balancesheet!B$22" +"balancesheet!B27/balancesheet!B$30" +"balancesheet!B32/(balancesheet!B14-balancesheet!B22)" +"B4+1" +"Income!B5/Income!B$5" +"AVERAGE(C2:C4)" +"AVERAGE(C7:C17)" +"AVERAGE(C21:C45)" +"AVERAGE(C49:C93)" +"AVERAGE(C97:C143)" +"AVERAGE(C147:C163)" +"SUM(G3:G138)" +"COUNTIF($A$6:$A$29,"">0"")" +"SUM(C6:R6)" +"IF(S6>0,(S6/ABS($S$3)*100),0)" +"SUM(C$6:C$28)" +"IF(C$30>0,AVERAGE(C$6:C$29),0)" +"IF(C$30>0,AVERAGE('Sec1'!C$6:C$16,'Sec2'!C$6:C$21,'Sec3'!C$6:C$11,'Sec4'!C$6:C$22,'Sec5'!C$6:C$13),0)" +"COUNTIF($A$6:$A$29,"">0"")" +"SUM(C6:R6)" +"IF(S6>0,(S6/ABS($S$3)*100),0)" +"SUM(C$6:C$29)" +"IF(C$30>0,AVERAGE(C$6:C$29),0)" +"IF(C$30>0,AVERAGE('Sec1'!C$6:C$16,'Sec2'!C$6:C$21,'Sec3'!C$6:C$11,'Sec4'!C$6:C$22,'Sec5'!C$6:C$13),0)" +"COUNTIF($A$6:$A$29,"">0"")" +"SUM(C6:R6)" +"IF(S6>0,(S6/ABS($S$3)*100),0)" +"SUM(C$6:C$24)" +"IF(C$30>0,AVERAGE(C$6:C$29),0)" +"IF(C$30>0,AVERAGE('Sec1'!C$6:C$16,'Sec2'!C$6:C$21,'Sec3'!C$6:C$11,'Sec4'!C$6:C$22,'Sec5'!C$6:C$13),0)" +"COUNTIF($A$6:$A$29,"">0"")" +"SUM(C6:R6)" +"IF(S6>0,(S6/ABS($S$3)*100),0)" +"SUM(C$6:C$29)" +"IF(C$30>0,AVERAGE(C$6:C$29),0)" +"IF(C$30>0,AVERAGE('Sec1'!C$6:C$16,'Sec2'!C$6:C$21,'Sec3'!C$6:C$11,'Sec4'!C$6:C$22,'Sec5'!C$6:C$13),0)" +"COUNTIF($A$6:$A$29,"">0"")" +"SUM(C6:R6)" +"IF(S6>0,(S6/ABS($S$3)*100),0)" +"SUM(C$6:C$29)" +"IF(C$30>0,AVERAGE(C$6:C$29),0)" +"IF(C$30>0,AVERAGE('Sec1'!C$6:C$16,'Sec2'!C$6:C$21,'Sec3'!C$6:C$11,'Sec4'!C$6:C$22,'Sec5'!C$6:C$13),0)" +"COUNTIF($A$6:$A$29,"">0"")" +"SUM(C6:R6)" +"IF(S6>0,(S6/ABS($S$3)*100),0)" +"SUM(C$6:C$28)" +"IF(C$30>0,AVERAGE(C$6:C$29),0)" +"IF(C$30>0,AVERAGE('Sec1'!C$6:C$16,'Sec2'!C$6:C$21,'Sec3'!C$6:C$11,'Sec4'!C$6:C$22,'Sec5'!C$6:C$13),0)" +"COUNTIF($A$6:$A$29,"">0"")" +"SUM(C6:R6)" +"IF(S6>0,(S6/ABS($S$3)*100),0)" +"SUM(C$6:C$29)" +"IF(C$30>0,AVERAGE(C$6:C$29),0)" +"IF(C$30>0,AVERAGE('Sec1'!C$6:C$16,'Sec2'!C$6:C$21,'Sec3'!C$6:C$11,'Sec4'!C$6:C$22,'Sec5'!C$6:C$13),0)" +"COUNTIF($A$6:$A$29,"">0"")" +"SUM(C6:R6)" +"IF(S6>0,(S6/ABS($S$3)*100),0)" +"SUM(C$6:C$24)" +"IF(C$30>0,AVERAGE(C$6:C$29),0)" +"IF(C$30>0,AVERAGE('Sec1'!C$6:C$16,'Sec2'!C$6:C$21,'Sec3'!C$6:C$11,'Sec4'!C$6:C$22,'Sec5'!C$6:C$13),0)" +"COUNTIF($A$6:$A$29,"">0"")" +"SUM(C6:R6)" +"IF(S6>0,(S6/ABS($S$3)*100),0)" +"SUM(C$6:C$29)" +"IF(C$30>0,AVERAGE(C$6:C$29),0)" +"IF(C$30>0,AVERAGE('Sec1'!C$6:C$16,'Sec2'!C$6:C$21,'Sec3'!C$6:C$11,'Sec4'!C$6:C$22,'Sec5'!C$6:C$13),0)" +"COUNTIF($A$6:$A$29,"">0"")" +"28+1" +"1+27" +"SUM(C6:R6)" +"IF(S6>0,(S6/ABS($S$3)*100),0)" +"SUM(C$6:C$29)" +"IF(C$30>0,AVERAGE(C$6:C$29),0)" +"IF(C$30>0,AVERAGE('Sec1'!C$6:C$16,'Sec2'!C$6:C$21,'Sec3'!C$6:C$11,'Sec4'!C$6:C$22,'Sec5'!C$6:C$13),0)" +"VLOOKUP($B$3,Spring2004!$U$25:'Spring2004'!$V$54,2,FALSE)" +"Spring2004!V51" +"VLOOKUP(B6,Spring2004!$U$1:'Spring2004'!$V$9, 2)" +"VLOOKUP($B$3,Spring2004!$U$25:'Spring2004'!$AG$53,13, FALSE)" +"VLOOKUP(B3,Spring2004!$U$25:'Spring2004'!$Y$53,5, FALSE)" +"VLOOKUP($B$3,Spring2004!$U$25:'Spring2004'!$Z$53,6, FALSE)" +"Spring2004!$Y51" +"Spring2004!$Z51" +"VLOOKUP(B3,Spring2004!$U$25:'Spring2004'!$AA$53,7, FALSE)" +"VLOOKUP($B$3,Spring2004!$U$25:'Spring2004'!$AB$53,8, FALSE)" +"Spring2004!$AA51" +"Spring2004!$AB51" +"VLOOKUP(B3,Spring2004!$U$25:'Spring2004'!$AC$64,9, FALSE)" +"VLOOKUP($B$3,Spring2004!$U$25:'Spring2004'!$AD$64,10, FALSE)" +"Spring2004!$AC51" +"Spring2004!$AD51" +"VLOOKUP(B3,Spring2004!$U$25:'Spring2004'!$AE$64,11, FALSE)" +"VLOOKUP($B$3,Spring2004!$U$25:'Spring2004'!$AI$54,12, FALSE)" +"Spring2004!$AF51" +"VLOOKUP(B3,Spring2004!U24:'Spring2004'!Y53,4,FALSE)" +"Spring2004!$X51" +"VLOOKUP(B3,Spring2004!U25:'Spring2004'!Y54,3,FALSE)" +"Spring2004!$W51" +"0.25*AC3" +"0.55*AC3" +"0.65*AC3" +"0.7*AC3" +"0.76*AC3" +"0.86*AC3" +"0.89*AC3" +"0.93*AC3" +"SUM(W25:AF25)" +"SUM(A25:J25)" +"SUM(K25:T25)" +"AVERAGE(A25:A50)" +"AVERAGE(I25:I50)" +"AVERAGE(C7:C26)" +"STDEV(C7:C26)" +"INT(12*RAND()+1)" +"Homework!$J$3:$J$8" +"Labs!$H$3:$H$8" +"SUM(B3:G3)" +"H3*100/700" +"IF(I3>=89,""A"",IF(I3>=79,""B"",IF(I3>=69,""C"",IF(I3>=59,""D"",""F""))))" +"AVERAGE(B3:H3)" +"I3*60/10" +"SUM(B3:F3)" +"G3*140/105" +"H38/F38" +"A31+1" +"SUMPRODUCT(D6:E6,D3:E3)" +"SUMPRODUCT(D3:E3,D11:E11)" +"SUMPRODUCT(D3:E3,D12:E12)" +"SUMPRODUCT(D6:E6,D3:E3)" +"SUMPRODUCT(D3:E3,D11:E11)" +"SUMPRODUCT(D3:E3,D12:E12)" +"SUMPRODUCT(D6:F6,D3:F3)" +"SUMPRODUCT(D$3:F$3,D11:F11)" +"C7+D7+E7" +"SUM(C7,C8)" +"SUMPRODUCT($C$17:$E$18,$C$7:$E$8)" +"D7+E7+F7+G7" +"SUM(D7:D10)" +"SUMPRODUCT(D19:G22,D7:G10)" +"C7+D7+E7+F7" +"SUM(C7:C9)" +"SUMPRODUCT(C18:F20,C7:F9)" +"SUMPRODUCT(D6:G6,D3:G3)" +"SUMPRODUCT(D$3:G$3,D11:G11)" +"$D3+$F3" +"B3" +"$E3+$G3" +"$C3" +"$H3" +"$E3+$F3" +"$I3" +"$D3+$G3" +"$H3+$I3" +"E2" +"SUM(E2:E21)" +"SUM(E2:E21)" +"SUM(E27)" +"SUM(E3:E5)" +"Municipal!E22" +"'Non Profit'!E22" +"Rehab!E8" +"E6" +"SUM(E9:E12)" +"E4" +"SUM(E2:E7)" +"SUM(E2:E7)" +"SUM(E8:E10)" +"SUM(E2:E13)" +"SUM(F3:F13)" +"2432890*0.15" +"SUM(E14:E17)" +"HOME!E11" +"SUM(E18:E19)" +"E9/D9" +"D9/D18" +"40000-13325-1500-175" +"H9/H18" +"D11/$D$18" +"H11/H18" +"H12/H18" +"H13/H18" +"H14/H18" +"1300+800+750+400+350+50+25" +"H15/H18" +"775.06-0.51-14.9-0.51-0.49-10.66-0.95-10.33-0.89-10.68-8.72-0.82-0.66-8.03" +"H17/H18" +"SUM(D9:D17)" +"D22/$D$113" +"H22/H113" +"H23/$H$113" +"81.15+5.22" +"SUM(D22:D27)" +"SUM(H22:H27)" +"I28/$H$113" +"SUM(D31:D34)" +"SUM(H31:H35)" +"SUM(D38:D39)" +"SUM(H38:H39)" +"D48" +"SUM(H48:H50)" +"7875+250" +"4200+125" +"SUM(H54:H57)" +"SUM(D61:D65)" +"SUM(H61:H65)" +"153.3+163.56" +"SUM(D69:D75)" +"SUM(H69:H75)" +"SUM(D79:D81)" +"9.79" +"D112+D106+D97+D88+D82+D76+D66+D58+D51+D45+D40++D35+D28" +"SUM(H22:H112)" +"SUM(I112,I106,I97,I88,I82,I76,I66,I58,I51,I45,I40,I35,I28)" +"H18-I113" +"32*10*170" +"(30 * 1700)" +"SUM(F9:F10)" +"575*1.25+1" +"SUM(F15:F22)" +"ROUND(SUM(F25:F28),5)" +"F23+F29+F30" +"ROUND(F6+F12-F31,5)" +"ROUND(SUM(F34:F35),5)" +"ROUND(F32+F36,5)" +"I38/I31" +"15000-303.03+3297.5-148" +"E9/D9" +"D9/D18" +"17026.29-44.17" +"D10/$D$18" +"-307-496" +"775.06-0.51-14.9-0.51-0.49-10.66-0.95-10.33-0.89-10.68-8.72-0.82-0.66-8.03" +"H15/H18" +"SUM(D9:D16)" +"3100+147.47+40.85+717.5+63.79" +"D22/$D$112" +"H22/H112" +"H23/$H$112" +"131.32+1000" +"81.15+5.22" +"SUM(H22:H30)" +"I31/$H$112" +"2205.38-160-30.38+50" +"1396.5+540" +"190+659.92" +"SUM(H34:H37)" +"SUM(H41:H42)" +"1586.79+1022.01" +"SUM(H51)" +"2797.5+91.07+2033.07" +"SUM(H62:H66)" +"153.3+163.56" +"SUM(H70:H75)" +"9+39+140+78+200+9.5+170.8+40+144.43+418.25" +"242.5+22.5" +"SUM(H79:H81)" +"9.79" +"35.26+38.72+19.99" +"SUM(D22:D111)" +"SUM(I111,I105,I96,I87,I82,I76,I67,I59,I52,I48,I43,I38,I31)" +"SUM(Y2:AF2)" +"SUM(AG2:AO2)" +"SUM(Y2:AO2)" +"SUM(AV3:AZ3)" +"SUM(BG3:BL3)" +"SUM(BN3:BQ3)" +"SUM(D5:S5)" +"T5/150*100" +"SUM(Y5:AP5)" +"AQ5/350*100" +"SUM(BB5:BE5)" +"BA5+BF5+BM5+BS5" +"BT5/400*100" +"AQ5" +"BT5" +"T5" +"CE5/830*100" +"AVERAGE(U5:U21)" +"SUM(Y2:AF2)" +"T1+BS1+AQ1" +"SUM(Y2:AO2)" +"SUM(AV3:AZ3)" +"SUM(BB3:BE3)" +"SUM(BG3:BL3)" +"SUM(BN3:BQ3)" +"SUM(D5:S5)" +"T5/$T$1*100" +"SUM(Y5:AP5)" +"AQ5/$AQ$1*100" +"BA5+BF5+BM5+BS5" +"BT5/$BS$1*100" +"AQ5" +"BT5" +"T5" +"CE5/$CE$1*100" +"AVERAGE(U5:U17)" +"AVERAGE(BA5:BA16)" +"AVERAGE(BF5:BF18)" +" (H26*E21)^(1/2)" +"C7*10" +"SUM(B2:AC2)+SUM(AG2:AU2)+SUM(AY2:AZ2)+SUM(BB2)" +"$A$1" +"$F$1" +"SUM(B16:AC16)+SUM(AG16:AU16)+SUM(AY16:AZ16)" +" $AG$3" +" $AH$3" +" $AI$3" +" $AJ$3" +" $AK$3" +" $AL$3" +" $AM$3" +" $AN$3" +" $AO$3" +" $AP$3" +" $AQ$3" +" $AR$3" +" $AS$3" +" $AT$3" +" $AU$3" +" $AV$3" +" $AW$3" +"(B2/100) + (2*C2+2*E2+H2)*12.5/1000 + (D2 +F2+G2)*12.5/1700+ (I2+J2)*70/4000" +"1500+300*$A10-25*$A10^2+1.5*$A10^3" +"300-50*$A10+4.5*$A10^2" +"B11/A11" +"(B11-1500)/A11" +"300-50*$F$29+4.5*$F$29^2" +"-50+9*$F$31" +"B18*F18/G18" +"B18*F18/G18" +"STDEVP(D3:D37)" +"SUM(G19:G23)" +"SUM(G3:G34)" +"SUM(D4:G4)" +"$D$2/(1+$J4)^$D$1" +"$E$2/(1+$J4)^$E$1" +"$F$2/(1+$J4)^$F$1" +"$G$2/(1+$J4)^$G$1" +"IRR(D2:G2)" +"NPV(A7,$C$3:$E$3)+$B$3" +"NPV(A6,$C$2:$E$2)+$B$2" +"IRR(B2:E2)" +"IRR(B2:E2,22%)" +"-D7*$C$3" +"SUM(C7:C9)" +"SUM(D7:D8)" +"C10/(1+$C$4)^C6" +"SUM(C11:G11)" +"(0.15-0.06*(0.5)*0.75)/0.5" +"-$C$17*$C$18" +"D23+D24" +"SUM(D25:D26)" +"C30/(1+$C$19)^C22" +"D30/(1+$C$20)^D22" +"C49/C38" +"$C$39" +"IF(D47=0,SUM(D45:D47),0)" +"IF(D45<0,0,D45+D46)" +"-IF(D47>0,D47*$C$37,0)" +"C49+C48+C43" +"C50/(1+$C$40)^C42" +"C74/C59" +"$C$60" +"-D71*$C$57" +"D66+D67+D72" +"C76/(1+$C$19)^C65" +"D76/(1+$C$63)^D65" +"AVERAGE(C28:E28)" +"C34/0.09" +"C39*C40" +"C41-C37" +"1/(1-C43/C41)" +"C41/C34" +"0.09" +"C46/C47" +"C34/0.11" +"C41-C51" +"D6/D7" +"D7-D9" +"D10*D8" +"D6" +"D12-D11" +"D9*D8" +"5959000000" +"C7" +"D18*D8" +"D17*D8" +"1/(10%-5%)" +"1/(10%-2%)" +"(10%-5%)" +"(10%-2%)" +"100*SUM(C6:AF6)/COUNT(C6:AF6)" +"100*SUM(C6:C39)/COUNT(C6:C39)" +"100*SUM(D4:D39)/COUNT(D6:D39)" +"SUM(A2:A32)" +"SUM(H4:H22)" +"VLOOKUP(H23,A26:C45,3)" +"SUM(H4:H22)" +"VLOOKUP(H23,A26:C45,3)" +"SUM(H4:H22)" +"VLOOKUP(H23,A26:C45,3)" +"SUM(H4:H22)" +"VLOOKUP(H23,A26:C45,3)" +"0.6*82906340" +"E6/G6" +"SUM(E6:E13)" +"E6*(C17/100)" +"E25*0.5" +"E25*(1-0.5)" +"E28/E4" +"(E4*(0.343)-E28)" +"E32*479" +"E33*67" +"E32*636" +"E32*20" +"0.6*E1" +"SUM(E5:E12)" +"E5*(C16/100)" +"E24*0.5" +"E24*(1-0.5)" +"E27/E3" +"(E3*(0.426)-E27)" +"E31*479" +"E31*20" +"0.6*E1" +"SUM(E5:E12)" +"E5*(C16/100)" +"E24*0.5" +"E24*(1-0.5)" +"E27/E3" +"(E3*(0.295)-E27)" +"E31*479" +"E31*20" +"0.6*D4" +"D9/F9" +"G9*1000/1.12/60" +"G10*1000/1.12/56" +"SUM(D9:D16)" +"D9*(B20/100)" +"D28*0.5" +"D28*(1-0.5)" +"D31/D6" +"D31/(40000000*0.6)" +"33166205*550" +"(D6*(0.343)-D31)" +"D44*479" +"D45*67" +"D44*550" +"D44*20" +"ROUND((B5+C5+D5+E5+F5+G5+H5+J5+K5)/9, 2)" +"N5*$N$208" +"ROUNDUP(IF(Q5>0,(IF(L5=1,IF(O5+10>100,100,O5+10),(IF(L5<0.75,0,IF(O5>100,100,O5))))),0),0)" +"IF(M5>1,1,0)" +"IF(M5>1,IF(P5<56,1,0),0)" +"IF(M5>1,(P5-P$207)^2,0)" +"U5*U$208" +"ROUNDUP(IF(T5>0,(IF(L5=1,IF(V5+10>100,100,V5+10),(IF(L5<0.75,0,IF(V5>100,100,V5))))),0),0)" +"SUM(N5:N206)/Q207" +"SUM(O5:O206)/Q207" +"SUM(P5:P206)/Q207" +"SUM(Q5:Q206)" +"ROUNDUP(100*SUM(R5:R206)/Q207,0)" +"SQRT(SUM(S5:S206)/(Q207-1))" +"SUM(U4:U205)/$X207" +"SUM(X4:X206)" +"ROUNDUP(100*SUM(Y4:Y206)/X207,0)" +"1.05" +"IF(L216=1,IF(O216+10>100,100,O216+10),(IF(L216<0.75,0,IF(O216>100,100,O216))))" +"FREQUENCY(P5:P206,N219:N228)" +"SUM(O220:O229)" +"SUM(B4:B6)" +"B4+C4+D4+E4+F4+G4+H4+I4+J4+K4+L4+M4" +"SUM(B20:B34)" +"B3+B7+B11+B15+B19" +"C6-7" +"C7-3" +"C6*0.1+D6*0.1+E6*0.15+F6*0.2+G6*0.1+H6*0.15+I6*0.2" +"'Class 1'!C3" +"'Class 1'!H6-3" +"'Class 1'!C7-15" +"'Class 1'!D7-20" +"'Class 1'!E7-30" +"'Class 1'!F7-40" +"'Class 1'!G7-50" +"'Class 1'!C14-10" +"'Class 1'!C4" +"'Class 1'!C6-10" +"'Class 1'!G6-5" +"'Class 1'!E7+10" +"'Class 1'!G7-15" +"'Class 1'!I7+5" +"LOG(B4,B5)" +"A11/2" +"A11^$B$6" +"B11/C11" +"$B$7*C11" +"IF(B11<=E11,""TRUE"",""FALSE"")" +"IF(E11 <=B11,""TRUE"", ""FALSE"")" +"LOG(A11,2)" +"$B$4*A10*LOG(LOG(A10,2),2)" +"$B$5*LOG(LOG(A10,2),2)" +"5*1+A10/LOG(A10,2)" +"IF(B10<=D10,""TRUE"", ""FALSE"")" +"IF(D10<=C10,""TRUE"",""FALSE"")" +"IF(E10=""TRUE"",IF(F10=""TRUE"",""True"",""False""),""False"")" +"$B$5*A11*LOG(LOG(A11,2),2)" +"5*$D$11+A19/LOG(A19,2)" +"5*$D$12+A24/LOG(A24,2)" +"5*$D$13+A29/LOG(A29,2)" +"5*$D$14+A34/LOG(A34,2)" +"5*$D$15+A39/LOG(A39,2)" +"SUM(B2:AC2)" +"SUM(J3:J109)" +"SUM(C10-E10)" +"SUM(C13:C23)" +"SUM(C27:C29)" +"SUM(C33:C36)" +"SUM(C40:C44)" +"SUM(C10+C24+C30+C37+C45+C51+C59)" +"SUM(C67+C69)" +"SUM(C75:C80)" +"SUM(F12:L12)" +"SUM(D12-M12)" +"SUM(C15:C25)" +"SUM(C28:C30)" +"SUM(C34:C37)" +"SUM(C51:C55)" +"SUM(C12+C26+C31+C38+C56+C62+C70)" +"SUM(C76+C78)" +"SUM(C93:C98)" +"2*PI()*B2/360" +"G3*TAN(C5)" +"B10" +"F4*TAN(C15)" +"F4-B11" +"G7-(B12+B13)*SIN(C18)" +"F7-B12*COS(C18)" +"G7-B12*SIN(C18)" +"-G3*TAN(C6)" +"G3" +"90-B2-B5" +"180-B9-B7" +"180-B9" +"180-B19-B16" +"180-B6-B5-B4" +"F4-F2" +"F3-F2" +"F7-F2" +"F6-F2" +"F6-F7" +"F5-F6" +"F4-F3" +"F7-F3" +"G4-G2" +"G3-G2" +"G7-G2" +"G6-G2" +"G6-G7" +"G5-G6" +"G4-G3" +"G7-G3" +"SQRT(C24*C24+C25*C25)" +"C24/C27" +"C25/C27" +"C28" +"0.2*175" +"-D28" +"I28" +"0.6*175" +"-C28" +"-H28" +"-F28" +"H28" +"-E28" +"G28" +"C35+C37+C39+C41+C43+C45" +"SUM(Q35:Q46)" +"MINVERSE(C35:N46)" +"MMULT(C54:N65,Q35:Q46)" +"AttendingList0!B4" +"SUM(D4:Q4)" +"IF(R4>12*0.8, ""Yoklamali"",""Devamsiz"")" +"COUNT(D4:Q4)" +"SUM(D4:D36)" +"SUM(R4:R36)/35" +"MAX(U4:U36)" +"D37/33*100" +"R37/U37*100" +"AttendingList0!B4" +"SUM(D5:H5)/I5" +"AttendingList!R4" +"E5+F5" +"G5+H5" +"SUM(D5:D37)" +"D38/33" +"MIN(D5:D37)" +"MAX(D5:D37)" +"STDEVA(D5:D37)" +"AttendingList0!B4" +"D5*0.7+0.3*E5" +"F5*0.7+0.3*G5" +"H5*0.7+0.3*I5" +"J5*0.7+0.3*K5" +"L5*0.7+0.3*M5" +"N5*0.7+0.3*O5" +"-MIN(P5:U5)" +"-U5" +"SUM(P5:W5)" +"X5/Y5" +"AttendingList0!B4" +"Z5" +"-T6" +"-R8" +"-Q10" +"-S22" +"-P26" +"SUM(D5:D37)" +"D38/28" +"H38/29" +"N38/24" +"O38/25" +"P38/33" +"MIN(D5:D37)" +"MAX(D5:D37)" +"IF(D38>0,STDEVA(D5:D37))" +"D4*0.7+0.3*E4" +"AttendingList0!B4" +"SUM(D5:D37)" +"D38/COUNT(D5:D37)" +"MIN(D5:D37)" +"MAX(D5:D37)" +"IF(D38>0,STDEVA(D5:D37))" +"AttendingList!S1" +"D4*0.3" +"F4*0.4" +"SUM(G4:I4)" +"AttendingList0!B4" +"Homework!J5" +"Sinavlar!Z5" +"Final!F5" +"SUM(D5:D37)" +"D38/COUNT(D5:D37)" +"MIN(D5:D37)" +"MAX(D5:D37)" +"IF(D38>0,STDEVA(D5:D37))" +"IF(F38>0,STDEVA(F5:F37),""------"")" +"TotalGrade!B1" +"TotalGrade!B1" +"TotalGrade!B1" +"B2" +"TotalGrade!K3" +"G4+H4" +"TotalGrade!B37" +"J5/73.38*100" +"L5/100*4" +"IF(O5=""AA"",4,IF(O5=""BA"",3.5,IF(O5=""BB"",3,IF(O5=""CB"",2.5,IF(O5=""CC"",2,IF(O5=""DC"",1.5,IF(O5=""DD"",1,0)))))))" +"IF(J5>=AA5,""AA"",IF(J5>AB5,""BA"",IF(J5 >=AC5,""BB"",IF(J5>AD5,""CB"",IF(J5>AE5,""CC"",IF(J5>AF5,""DC"",IF(J5>AG5,""DD"",""FF"")))))))" +"AttendingList0!B36" +"TotalGrade!K37" +"J39" +"X9" +"X10" +"X11" +"X12" +"X13" +"X14" +"X15" +"X16" +"X17" +"TotalGrade!B30" +"AttendingList0!B29" +"TotalGrade!K30" +"J5-J6" +"L5-L6" +"J42" +"AA5" +"TotalGrade!B36" +"AttendingList0!B35" +"TotalGrade!K36" +"X6/4" +"AA5" +"TotalGrade!B28" +"AttendingList0!B27" +"TotalGrade!K28" +"AA5" +"TotalGrade!B26" +"AttendingList0!B25" +"TotalGrade!K26" +"W9-X9" +"AA5" +"TotalGrade!B19" +"AttendingList0!B18" +"TotalGrade!K19" +"X9" +"TotalGrade!B33" +"AttendingList0!B32" +"TotalGrade!K33" +"TotalGrade!B25" +"AttendingList0!B24" +"TotalGrade!K25" +"TotalGrade!B8" +"AttendingList0!B7" +"TotalGrade!K8" +"TotalGrade!B13" +"AttendingList0!B12" +"TotalGrade!K13" +"AttendingList0!B15" +"TotalGrade!K16" +"TotalGrade!B29" +"AttendingList0!B28" +"TotalGrade!K29" +"TotalGrade!B31" +"AttendingList0!B30" +"TotalGrade!K31" +"TotalGrade!B21" +"AttendingList0!B20" +"TotalGrade!B35" +"AttendingList0!B34" +"TotalGrade!K35" +"TotalGrade!B5" +"AttendingList0!B4" +"TotalGrade!K5" +"TotalGrade!B11" +"AttendingList0!B10" +"TotalGrade!K11" +"TotalGrade!B6" +"AttendingList0!B5" +"TotalGrade!K6" +"TotalGrade!B9" +"AttendingList0!B8" +"TotalGrade!K9" +"TotalGrade!B32" +"AttendingList0!B31" +"TotalGrade!K32" +"TotalGrade!B7" +"AttendingList0!B6" +"TotalGrade!K7" +"TotalGrade!B23" +"AttendingList0!B22" +"TotalGrade!K10" +"COUNTIF(O5:O37,""AA"")" +"TotalGrade!B10" +"AttendingList0!B9" +"TotalGrade!K23" +"COUNTIF(O5:O37,""BA"")" +"TotalGrade!B24" +"AttendingList0!B23" +"COUNTIF(O5:O37,""BB"")" +"TotalGrade!K12" +"COUNTIF(O5:O37,""CB"")" +"TotalGrade!B20" +"AttendingList0!B19" +"TotalGrade!K20" +"COUNTIF(O5:O37,""CC"")" +"TotalGrade!B15" +"AttendingList0!B14" +"COUNTIF(O5:O37,""DC"")" +"COUNTIF(O5:O37,""DD"")" +"SUM(K5:K37)" +"COUNTIF(O5:O37,""FF"")" +"K38/33" +"N39/4*100" +"MIN(K5:K37)" +"MAX(K5:K37)" +"STDEVA(K5:K37)" +"STDEVA(N5:N32,N33:N37)" +"SUM(J5:J32)/28" +"STDEVA(J5:J32)" +"C12*C11" +"C9*C10/C11" +"C14*((1-1/((1+C15/C11)^(C11*C12)))/(C15/C11))" +"C9*(1/(1+C15/C11)^(C11*C12))" +"C14*((1-1/((1+C15/C11)^(C11*C12)))/(C15/C11))+C9*(1/((1+C15/C11)^(C11*C12)))" +"C19-C9" +"C9" +"C12" +"C14" +"C19" +"D31*((1-1/((1+D36/D34)^(D34*D30)))/(D36/D34))+D29*(1/((1+D36/D34)^(D34*D30)))-D32" +"(1+D36/D34)^D34-1" +"SUM(B3:K3)" +"L3/10" +"AVERAGE(B3:B45)" +"E19" +"$B$3+($B$4-$B$3)/((1+$B$5*(-B12)^$B$6)^(1-1/$B$6))" +"(C12-D12)^2" +"LN(-B12)" +"SUM(E14:E18)" +"U13" +"IF(H13=""real"",""Correct!"",(IF(H13=""fake"",""Nope, they're real!"","""")))" +"IF(H26=""fake"",""Correct!"",(IF(H26=""real"",""Wrong, they're fake!"","""")))" +"COUNTIF(J13:J262,""Correct!"")" +"SUM(C5:N5)" +"SUM(O5:O15)" +"SUM(O16:O18)" +"SUM(O25:O26)" +"SUM(O27:O33)" +"SUM(O34:O38)" +"SUM(O39:O44)" +"SUM(O45:O48)" +"SUM(C5:C55)" +"IF((D5=0),0,SUM(D5/$D$15))" +"SUM(D5:D14)" +"SUM('12 month planner'!P15)" +"IF((D23=0),0,SUM(D23/$D$34))" +"SUM('12 month planner'!P18)" +"SUM('12 month planner'!P21)" +"SUM('12 month planner'!P24)" +"SUM('12 month planner'!P26)" +"SUM('12 month planner'!P33)" +"SUM('12 month planner'!P38)" +"SUM('12 month planner'!P44)" +"SUM('12 month planner'!P48)" +"SUM('12 month planner'!P52)" +"SUM('12 month planner'!P55)" +"SUM(D23:D33)" +"SUM(D15-D34)" +"IF((E5=0),0,SUM(E5/$E$39))" +"SUM(E5:E37)" +"IF((E45=0),0,SUM(E45/$E$52))" +"SUM(E45:E51)" +"SUM(E39-E52)" +"IF(E14=0,""Budget NOT yet allocated"",IF(C3-E14=0, ""Well Done! You have balanced the Budget."",IF(C3-E14<0, ""Overspent"", ""Underspent"")))" +"IF(E14=0,""Budget NOT yet allocated"",IF(C3-E14=0, ""Well Done! You have balanced the Budget."",IF(C3-E14<0, ""Overspent"", ""Underspent"")))" +"C3-E14" +"SUM(E5:E10)" +"IF(E14=0,""Budget NOT yet allocated"",IF(C3-E14=0, ""Well Done! You have balanced the Budget."",IF(C3-E14<0, ""Overspent"", ""Underspent"")))" +"IF(E14=0,""Budget NOT yet allocated"",IF(C3-E14=0, ""Well Done! You have balanced the Budget."",IF(C3-E14<0, ""Overspent"", ""Underspent"")))" +"C3-E14" +"SUM(E5:E10)" +"IF(E17=0,""Budget NOT yet allocated"",IF(C3-E17=0, ""Well Done! You have balanced the Budget."",IF(C3-E17<0, ""Overspent"", ""Underspent"")))" +"IF(E17=0,""Budget NOT yet allocated"",IF(C3-E17=0, ""Well Done! You have balanced the Budget."",IF(C3-E17<0, ""Overspent"", ""Underspent"")))" +"C3-E17" +"SUM(E5:E13)" +"IF(E25=0,""Budget NOT yet allocated"",IF(C12-E25=0, ""Well Done! You have balanced the Budget."",IF(C12-E25<0, ""Overspent"", ""Underspent"")))" +"IF(E25=0,""Budget NOT yet allocated"",IF(C12-E25=0, ""Well Done! You have balanced the Budget."",IF(C12-E25<0, ""Overspent"", ""Underspent"")))" +"C12-E25" +"SUM(E14:E21)" +"C3-E10" +"C3-H10" +"SUM(E4:E7)" +"IF(E8<0,E8*-1+SUM(H4:H7),E8+SUM(H4:H7))" +"IF(E25=0,""Budget NOT yet allocated"",IF(C13-E25=0, ""Well Done! You have balanced the Budget."",IF(C13-E25<0, ""Overspent"", ""Underspent"")))" +"IF(E25=0,""Budget NOT yet allocated"",IF(C13-E25=0, ""Well Done! You have balanced the Budget."",IF(C13-E25<0, ""Overspent"", ""Underspent"")))" +"+C13-E25" +"SUM(E15:E21)" +"IF(E15=0,""Budget NOT yet allocated"",IF(C3-E15=0, ""Well Done! You have balanced the Budget."",IF(C3-E15<0, ""Overspent"", ""Underspent"")))" +"IF(E15=0,""Budget NOT yet allocated"",IF(C3-E15=0, ""Well Done! You have balanced the Budget."",IF(C3-E15<0, ""Overspent"", ""Underspent"")))" +"C3-E15" +"SUM(E5:E11)" +"IF(E18=0,""Budget NOT yet allocated"",IF(C3-E18=0, ""Well Done! You have balanced the Budget."",IF(C3-E18<0, ""Overspent"", ""Underspent"")))" +"IF(E18=0,""Budget NOT yet allocated"",IF(C3-E18=0, ""Well Done! You have balanced the Budget."",IF(C3-E18<0, ""Overspent"", ""Underspent"")))" +"C3-E18" +"SUM(E5:E14)" +"IF(E12=0,""Budget NOT yet allocated"",IF(C3-E12=0, ""Well Done! You have balanced the Budget."",IF(C3-E12<0, ""Overspent"", ""Underspent"")))" +"IF(E12=0,""Budget NOT yet allocated"",IF(C3-E12=0, ""Well Done! You have balanced the Budget."",IF(C3-E12<0, ""Overspent"", ""Underspent"")))" +"C3-E12" +"SUM(E5:E8)" +"IF(E15=0,""Budget NOT yet allocated"",IF(C3-E15=0, ""Well Done! You have balanced the Budget."",IF(C3-E15<0, ""Overspent"", ""Underspent"")))" +"IF(E15=0,""Budget NOT yet allocated"",IF(C3-E15=0, ""Well Done! You have balanced the Budget."",IF(C3-E15<0, ""Overspent"", ""Underspent"")))" +"C3-E15" +"SUM(E5:E11)" +"IF(E14=0,""Budget NOT yet allocated"",IF(C3-E14=0, ""Well Done! You have balanced the Budget."",IF(C3-E14<0, ""Overspent"", ""Underspent"")))" +"IF(E14=0,""Budget NOT yet allocated"",IF(C3-E14=0, ""Well Done! You have balanced the Budget."",IF(C3-E14<0, ""Overspent"", ""Underspent"")))" +"C3-E14" +"SUM(E5:E10)" +"IF(E16=0,""Budget NOT yet allocated"",IF(C3-E16=0, ""Well Done! You have balanced the Budget."",IF(C3-E16<0, ""Overspent"", ""Underspent"")))" +"IF(E16=0,""Budget NOT yet allocated"",IF(C3-E16=0, ""Well Done! You have balanced the Budget."",IF(C3-E16<0, ""Overspent"", ""Underspent"")))" +"C3-E16" +"SUM(E5:E12)" +"SUM(B4:E4)" +"F7/F4" +"F8/F4" +"B5*B4" +"F7/$F$7" +"B6*B4" +"B7-B8" +"6%*B7" +"200*3" +"100*3" +"2%*B7" +"SUM(B10:B13)" +"B9-B14" +"IF(B15>0,B15*28%,0)" +"B4+2" +"B6+3" +"ROUND(SUM(B7:E7)/4*0.65+A7*0.1+F7*0.25,0)" +"HLOOKUP(G7,$D$39:$J$40,2)" +"B3+C3+D3+E3+F3+G3+H3+I3+J3+K3" +"L3/$L$33" +"P3+Q3+R3+S3" +"T3/$T$33" +"W3+X3+Y3" +"Z3/$Z$33" +"(L3+T3+Z3)/Sheet3!$D$9" +"AVERAGE(W3:W32)" +"MEDIAN(W3:W32)" +"AVERAGE(Sheet1!H3:H32)" +"AVERAGE(Sheet1!I3:I32)" +"AVERAGE(Sheet1!J3:J32)" +"AVERAGE(Sheet1!N3:N32)" +"AVERAGE(Sheet1!U3:U32)" +"AVERAGE(Sheet1!AA3:AA33)" +"SUM(B5:B10)" +"AVERAGE(B5:B10)" +"SUM(B15:B19)" +"AVERAGE(B15:B19)" +"SUM(B34:B36)" +"AVERAGE(B34:B36)" +"B12*0.02" +"B21*0.02" +"B38*0.35" +"B31*0.15" +"B40*0.01" +"6/8" +"7/12" +"18/24" +"12/18" +"8/11" +"6/6" +"7/8" +"10/12" +"20/24" +"15/18" +"9/11" +"9/12" +"19/24" +"16/18" +"8/8" +"11/12" +"22/24" +"17/18" +"24/24" +"11/11" +"3/8" +"5/12" +"10/24" +"9/18" +"6/24" +"2/11" +"3/6" +"4/8" +"8/12" +"10/18" +"6/11" +"AVERAGE(N2)" +"AVERAGE(M2)" +"AVERAGE(G2,L2)" +"AVERAGE(K2)" +"AVERAGE(H2:J2)" +"$O$26*O2+$P$26*P2+$Q$26*Q2+$R$26*R2+$S$26*S2" +"LOOKUP(T2,$G$29:$G$33,$F$29:$F$33)" +"SUM(O26:S26)" +"7/8" +"10/12" +"20/24" +"15/18" +"18/24" +"9/11" +"6/6" +"85/100" +"4/8" +"8/12" +"24/24" +"10/18" +"10/24" +"6/11" +"3/6" +"57/100" +"6/8" +"7/12" +"12/18" +"8/11" +"75/100" +"9/12" +"19/24" +"16/18" +"83/100" +"8/8" +"11/12" +"22/24" +"17/18" +"11/11" +"99/100" +"3/8" +"5/12" +"9/18" +"6/24" +"2/11" +"38/100" +"SUM(G5:AA5)" +"240000/0.4825" +"21780/0.4825" +"55200-(1200*12)-(600*12)+(500*12)" +"55200-(1200*12)-(600*12)+(500*12)+5000+10000+10000" +"500*15" +"4297*15" +"5.67*30*50*2" +"4.22*30*2*15" +"SUM(G5:G12)" +"G15*(1/1.12)" +"G14*G15" +"(164-26)*30*13" +"(7.44-0.78)*12*30*18" +"330*12*30" +"715*60*1.1" +"780*60*1.1" +"SUM(G19:G24)" +"C27" +"SUM(G27:AA27)" +"C16" +"SUM(G16:AA16)" +"C30/C31" +"C30-C31" +"4*4.54596" +"8*18" +"4.54596" +"2500/0.797" +"15*18" +"5*18" +"4800/0.797" +"3*4.54596" +"16*18" +"4200/0.712" +"2.5*4.54596" +"1*18" +"5000/0.712" +"6/8*100" +"4*18" +"AVERAGE(T3:T11)" +"AVERAGE(AE3:AE10)" +"13.66759*12" +"2.181987*12" +"C34*31" +"(C37/4.54596)*50" +"C40-C41" +"(8+0+8+15+15+16+1+0+4)/9" +"(0+0+0+5+0+0+1+0+1)/9" +"C47*31*12" +"C48*12*31" +"C50*18" +"10.44*12" +"9.66*12" +"C63*70" +"Y13" +"C74*12" +"C75*31" +"C76*35" +"AB13" +"AC13" +"31*C86" +"C87*50*6" +"AD13" +"C93*15" +"6/9*100" +"5/9*100" +"2/9*100" +"1/9*100" +"7/9*100" +"AE13" +"SUM(G5:AA5)" +"240000/0.4825" +"21780/0.4825" +"55200-(1200*12)-(600*12)+(500*12)" +"55200-(1200*12)-(600*12)+(500*12)+10000+25000+(500*5)+50000+5000" +"500*15" +"4297*15" +"4275*7.5" +"5.67*30*50*6" +"5.75*1*30*120" +"4.22*30*12*15" +"(500*2)+(60*2)" +"3*3000" +"5*3000" +"4*700" +"3*700" +"5*700" +"6*700" +"2*700" +"0.1*G5+0.1*G6" +"SUM(G5:G17)" +"G19*(1/1.12)" +"G18*G19" +"(164-26)*30*13" +"(7.44-0.78)*12*30*18" +"300*12*30" +"((11*10*52)/8)*60" +"((20*6*52)/8)*60" +"0.1*(H11)+0.1*(H13)" +"0.02*G5+0.02*G6" +"SUM(G23:G29)" +"C32" +"SUM(G32:AA32)" +"C20" +"SUM(G20:AA20)" +"C35/C36" +"C35-C36" +"4*4.54596" +"8*18" +"4.54596" +"2500/0.797" +"15*18" +"5*18" +"4800/0.797" +"3*4.54596" +"16*18" +"4200/0.712" +"2.5*4.54596" +"1*18" +"5000/0.712" +"6/8*100" +"4*18" +"AVERAGE(T3:T11)" +"AVERAGE(AE3:AE10)" +"13.66759*12" +"2.181987*12" +"C34*31" +"(C37/4.54596)*50" +"C40-C41" +"(8+0+8+15+15+16+1+0+4)/9" +"(0+0+0+5+0+0+1+0+1)/9" +"C47*31*12" +"C48*12*31" +"C50*18" +"10.44*12" +"9.66*12" +"C63*70" +"Y13" +"C74*12" +"C75*31" +"C76*35" +"AB13" +"AC13" +"31*C86" +"C87*50*6" +"AD13" +"C93*15" +"6/9*100" +"5/9*100" +"2/9*100" +"1/9*100" +"7/9*100" +"AE13" +"20+4" +"14+4" +"18+5" +"41+5" +"15+5" +"10+4" +"64+5" +"17+5" +"47+2" +"17+5/2" +"59+5" +"19+4" +"77+3" +"16+5" +"17+4" +"18+5/2" +"16+4" +"16+3" +"13+4" +"20+5" +"43+3" +"12/2+3" +"20+2" +"52+5" +"11+5" +"38+6" +"14+5" +"12+5" +"58+2+3" +"51+3" +"46+5" +"24+1+3" +"13+5/2" +"20+3" +"64+2" +"17/2+2" +"14+2" +"18+4" +"12+5/2" +"78+2+5" +"80+2+5" +"19+5" +"20+5/2" +"34+4" +"6+4" +"8+4" +"36+3" +"43+5" +"57+2+3" +"12+3" +"57+2+5" +"38+3" +"43+7" +"50+2+5" +"11+4" +"5+2" +"MAX(B33:B68)" +"MAX(G2:G68)" +"MAX(N17:N68)" +"MIN(B2:B68)" +"MIN(N17:N69)" +"AVERAGE(B2:B68)" +"STDEV(B2:B68)" +"IF(L4=0,""na"",K4/L4)" +"IF(K4=0,""na"",O4)" +"IF(M4>J4,""YES"",""no"")" +"IF(O4= ""no"",""see listings on form"",""continual improvement "")" +"AVERAGE(M4:M10)" +"IF(M11>#REF!-0.01,""YES"",""no"")" +"AVERAGE(M13:M14)" +"AVERAGE(M17:M20)" +"AVERAGE(M23:M23)" +"IF(M24>J23-0.01,""YES"",""no"")" +"AVERAGE(M29:M34)" +"IF(SUM(L37:L42)<1,""na"",AVERAGE(M37:M42))" +"IF(SUM(L45:L45)<1,""na"",AVERAGE(M45:M45))" +"IF(M46>#REF!,""YES"",""no"")" +"IF(SUM(L49:L51)<1,""na"",AVERAGE(M49:M51))" +"IF(M52>J51,""YES"",""no"")" +"IF(SUM(L54:L58)<1,""na"",AVERAGE(M54:M58))" +"(SUM(B4:F4)+SUM(G4:M4)+N4)/(COUNT(B4:F4)*100+COUNT(G4:J4)*15+COUNT(K4:M4)*30+COUNT(N4)*150)*100" +"IF(O4<59.4,""F"",IF(O4<69.4,""D"",IF(O4<79.4,""C"",IF(O4<89.4,""B"",""A""))))" +"AVERAGE(B4:B46)" +"STDEV(B4:B46)" +"COUNTIF(B$4:B$46,"">=90"")" +"COUNTIF(N$4:N$46,"">=135"")" +"COUNTIF(B$4:B$46,""<90"")-COUNTIF(B$4:B$46,""<80"")" +"COUNTIF(N$4:N$46,""<135"")-COUNTIF(N$4:N$46,""<120"")" +"COUNTIF(B$4:B$46,""<80"")-COUNTIF(B$4:B$46,""<70"")" +"COUNTIF(N$4:N$46,""<120"")-COUNTIF(N$4:N$46,""<105"")" +"COUNTIF(B$4:B$46,""<70"")-COUNTIF(B$4:B$46,""<60"")" +"COUNTIF(N$4:N$46,""<105"")-COUNTIF(N$4:N$46,""<90"")" +"COUNTIF(B$4:B$46,""<60"")" +"COUNTIF(N$4:N$46,""<90"")" +"MINVERSE(B10:D12)" +"MINVERSE(C18:E20)" +"MMULT(C33:E35,C25:C27)" +"SUM(B4:E4)" +"SUM(B7:B13)" +"B4-B14" +"B3-G3" +"(C3-B3)+(E3-D3)+(G3-F3)" +"H3+H4+H5+H6+H7" +"E2*H2" +"SUM(B19:B24)" +"ABS(B17-4.31)" +"ABS(B17-4.29)" +"D17*D17" +"SUM(B17:B22)" +"B24/6" +"ABS(D28-D29)" +"D30/D29*100" +"D24/6" +"D33/D28*100" +"(SQRT(E24/5))" +"D36/D28*100" +"AVERAGE(B18:B23)" +"AVEDEV(B18:B23)" +"STDEV(B18:B23)" +"2-LOG(D7)" +"10+C7" +"2-LOG10(B4)" +"$C$11*A4+$C$12" +"2-LOG10(B5)" +"2-LOG10(B6)" +"2-LOG10(B7)" +"2-LOG10(B8)" +"SLOPE(C4:C8,A4:A8)" +"INTERCEPT(C4:C8,A4:A8)" +"CORREL(C4:C8,A4:A8)" +"AVERAGE(F8:F21)" +"AVERAGE(H8:H20)" +"AVERAGE(J7:J16)" +"AVERAGE(L8:L22)" +"SUM(E12:H12)" +"SUM(E12:E14)" +"E12/E$15" +"E$15*(E21-$I21)^2/$I21" +"SUM(I29:I31)" +"(4-1)*(3-1)" +"CHIDIST(I33,I34)" +"CHIINV(I39,I34)" +"D9/D8" +"1-D10" +"1-D13/2" +"NORMINV(D14,0,1)" +"D16*D16" +"D8/(D8+D17)" +"D10+D17/(2*D8)" +"D16*SQRT(D10*D11/D8 +D17/(4*D8*D8))" +"D22*(D24-D26)" +"D29*D8" +"D22*(D24+D26)" +"D30*D8" +"G23-E23" +"G24-F24" +"F25-F23" +"(F24-E23)^2/(F24+E23)" +"(2-1)*(2-1)" +"CHIDIST(E30,E31)" +"IF(E32>E27, ""ACCEPT Ho"", ""REJECT Ho"")" +"AVERAGE(D11:D100)" +"' Homework'!AN10" +"Quizes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wbname()" +"[1]!wbname()" +"(C10/C2)" +"(C11/C2)" +"0.03" +"0.17" +"0.12" +"0.71" +"B3+B5" +"1-B12" +"B6-B3" +"B16/B13" +"0.2" +"B24*B22" +"1-B25" +"B36+B41*B23" +"B36/B43" +"FALSE" +"ZF102" +"B7" +"No_Bid" +"ZF102+No_Bid" +"B7+No_Bid" +"1-C45" +"SUM(B44:B45)" +"$G$17" +"ZA102" +"$B$13" +"Bid___Good_Weather" +"IF($E$6=$C$13,$J$10,""If forecast good then "")" +"IF(E6<>$C$13,$M$20,"""")" +"$B$15" +"L6*N6+L8*N8" +"IF($E$6=$C$13,"""",""otherwise "")" +"IF(E6<>$C$13,$M$30,"""")" +"1-ZA102" +"$B$14" +"Bid___Bad_Weather" +"$C$13" +"MAX(K7,K12)" +"IF(I10>K12,$B$15,$B$16)" +"ZA102" +"UseU" +"$B$16" +"1-ZA102" +"C27" +"MAX(I10,I25)" +"IF(F17>I25,$C$13,$C$14)" +"D27" +"$C$15" +"$C$16" +"1-C19" +"_xlnm.Print_Area" +"C27" +"C19*ZA102" +"D19*(1-ZA102)" +"D27" +"C20*ZA102" +"D20*(1-ZA102)" +"$C$14" +"J20*L20+J30*L30" +"C28" +"C23/_xlnm.Print_Area" +"C24/Predict_Bad_Weather" +"D28" +"Predict_Bad_Weather" +"C23+D23" +"C28" +"D28" +"0" +"$I$10" +"$I$25" +"ZA102*Bid___Good_Weather+(1-ZA102)*0" +"oNG-Weather_Forecast_Cost" +"2*B27" +"2*B28" +"(B27+B28)" +"PI()" +"(2*B30*B35/1000/B26)^1.5/B34^3*B35/100000" +"100000/D32" +"0.0820578/1000" +"A11" +"'Education Activities, p. 7'!D22" +"'Education Activities, p. 7'!D22" +"'Education Activities, p. 7'!D22" +"'Education Activities, p. 7'!D22" +"'Education Activities, p. 7'!D22" +"'Education Activities, p. 7'!D22" +"'Education Activities, p. 7'!D22" +"'Education Activities, p. 7'!D22" +"'Education Activities, p. 8'!D22" +"'Education Activities, p. 8'!D22" +"'Education Activities, p. 8'!D22" +"'Education Activities, p. 8'!D22" +"'Education Activities, p. 8'!D22" +"'Education Activities, p. 8'!D22" +"'Education Activities, p. 8'!D22" +"'Education Activities, p. 8'!D22" +"'Education Activities, p. 8'!D22" +"'Education Activities, p. 8'!D22" +"'Education Activities, p. 8'!D22" +"'Education Activities, p. 8'!D22" +"'Human Needs Activities, p. 9'!D22" +"'Human Needs Activities, p. 9'!D22" +"'Human Needs Activities, p. 9'!D22" +"'Human Needs Activities, p. 9'!D22" +"'Human Needs Activities, p. 9'!D22" +"'Human Needs Activities, p. 9'!D22" +"'Human Needs Activities, p. 9'!D22" +"'Human Needs Activities, p. 9'!D22" +"'Human Needs Activities, p. 9'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Human Needs Activities, p. 10'!D22" +"'Environment Activities, p. 11'!D22" +"'Environment Activities, p. 11'!D22" +"'Environment Activities, p. 11'!D22" +"'Environment Activities, p. 11'!D22" +"'Environment Activities, p. 11'!D22" +"'Environment Activities, p. 11'!D22" +"'Environment Activities, p. 11'!D22" +"'Environment Activities, p. 11'!D22" +"'Environment Activities, p. 11'!D22" +"'Environment Activities, p. 11'!D22" +"'Environment Activities, p. 11'!D22" +"'Environment Activities, p. 11'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 12'!D22" +"'Environment Activities, p. 13'!$D22" +"'Environment Activities, p. 13'!#REF!" +"'Environment Activities, p. 13'!$D27" +"'Public Safety, p. 14'!$D22" +"'Public Safety, p. 14'!$D22" +"'Public Safety, p. 14'!$D22" +"'Public Safety, p. 14'!$D22" +"'Public Safety, p. 14'!$D22" +"'Public Safety, p. 14'!$D22" +"'Public Safety, p. 14'!$D22" +"'Public Safety, p. 14'!$D22" +"'Public Safety, p. 14'!$D22" +"'Public Safety, p. 14'!$D22" +"'Public Safety, p. 14'!$D22" +"'Public Safety, p. 14'!$D22" +"'Public Safety, p. 14'!$D22" +"'Public Safety, p. 14'!$D22" +"'Member Development, p. 15'!$D22" +"'Member Development, p. 15'!$D22" +"'Member Development, p. 15'!$D22" +"'Member Development, p. 15'!$D22" +"'Member Development, p. 15'!$D22" +"'Member Development, p. 15'!$D22" +"'Member Development, p. 15'!$D22" +"'Member Development, p. 15'!$D22" +"-LOG(A7, 2)" +"A7*B7" +"C7+C8+C9+C10+C11" +"SUM(C19:C44)" +"26*((1/26)*-LOG((1/26),2))" +"F4/50" +"G4+(50-F4)*4/7/100" +"G4+(50-F4)*4/7/100" +"(B4+C4+D4+E4)/40" +"(B4+C4+D4+E4)/40*1/10+H4*9/10" +"SUM((0.8*A14)+(0.15*B14)+(0.05*C14))" +"AVERAGE(A2:A12)" +"-(ROW()-4) *$B$10" +"-C4" +"COS($B$15*D4*1000)" +"SIN($B$15*D4*1000)" +"($B$6*1000*E4-$B$14*$B$24*F4)/1000" +"$B$14*$B$23*F4/1000" +"SQRT(G4*G4+H4*H4)" +"ATAN2(G4,H4)*180/PI()" +"$B$23*E4" +"$B$6*1000/$B$14*F4+$B$24*E4" +"ATAN2(K4,L4)*180/PI()" +"ATAN2(G5,H5)*180/PI()" +"ATAN2(K5,L5)*180/PI()" +"ATAN2(G6,H6)*180/PI()" +"ATAN2(K6,L6)*180/PI()" +"ATAN2(G7,H7)*180/PI()" +"ATAN2(K7,L7)*180/PI()" +"ATAN2(G8,H8)*180/PI()" +"ATAN2(K8,L8)*180/PI()" +"ATAN2(G9,H9)*180/PI()" +"ATAN2(K9,L9)*180/PI()" +"ATAN2(G10,H10)*180/PI()" +"ATAN2(K10,L10)*180/PI()" +"ATAN2(G11,H11)*180/PI()" +"ATAN2(K11,L11)*180/PI()" +"2*PI()*(8.854*(0.000000000001))*B5/LN(B4)" +"ATAN2(G12,H12)*180/PI()" +"ATAN2(K12,L12)*180/PI()" +"2*(0.0000001)*LN(B4)" +"ATAN2(G13,H13)*180/PI()" +"ATAN2(K13,L13)*180/PI()" +"SQRT(B13/B12)" +"ATAN2(G14,H14)*180/PI()" +"ATAN2(K14,L14)*180/PI()" +"2*PI()*B9*SQRT(B13*B12)" +"ATAN2(G15,H15)*180/PI()" +"ATAN2(K15,L15)*180/PI()" +"1/B9/SQRT(B13*B12)/1000" +"ATAN2(G16,H16)*180/PI()" +"ATAN2(K16,L16)*180/PI()" +"1/SQRT(B12*B13)" +"ATAN2(G17,H17)*180/PI()" +"ATAN2(K17,L17)*180/PI()" +"1/SQRT(4*PI()*(0.0000001)*8.854*(0.000000000001)*B5)" +"ATAN2(G18,H18)*180/PI()" +"ATAN2(K18,L18)*180/PI()" +"B7*ABS(B8)" +"ATAN2(G19,H19)*180/PI()" +"ATAN2(K19,L19)*180/PI()" +"IF(B8>0,SQRT(B7*B7-B19*B19),-SQRT(B7*B7-B19*B19))" +"ATAN2(G20,H20)*180/PI()" +"ATAN2(K20,L20)*180/PI()" +"B7*1000/B6" +"ATAN2(G21,H21)*180/PI()" +"ATAN2(K21,L21)*180/PI()" +"-ACOS(B8)*180/PI()" +"ATAN2(G22,H22)*180/PI()" +"ATAN2(K22,L22)*180/PI()" +"B21*COS(B22*PI()/180)" +"ATAN2(G23,H23)*180/PI()" +"ATAN2(K23,L23)*180/PI()" +"B21*SIN(B22*PI()/180)" +"ATAN2(G24,H24)*180/PI()" +"ATAN2(K24,L24)*180/PI()" +"B6*1000/B21*COS(B22*PI()/180)" +"ATAN2(G25,H25)*180/PI()" +"ATAN2(K25,L25)*180/PI()" +"B6*1000/B21*SIN(B22*PI()/180)" +"ATAN2(G26,H26)*180/PI()" +"ATAN2(K26,L26)*180/PI()" +"B6*1000/B21" +"ATAN2(G27,H27)*180/PI()" +"ATAN2(K27,L27)*180/PI()" +"(B6-B14*B23/1000)/2" +"ATAN2(G28,H28)*180/PI()" +"ATAN2(K28,L28)*180/PI()" +"-B14*B24/1000/2" +"ATAN2(G29,H29)*180/PI()" +"ATAN2(K29,L29)*180/PI()" +"(B6+B14*B23/1000)/2" +"ATAN2(G30,H30)*180/PI()" +"ATAN2(K30,L30)*180/PI()" +"B14*B24/1000/2" +"ATAN2(G31,H31)*180/PI()" +"ATAN2(K31,L31)*180/PI()" +"SQRT((B28*B28+B29*B29)/(B30*B30+B31*B31))*COS(ATAN2(B28,B29)-ATAN2(B30,B31))" +"ATAN2(G32,H32)*180/PI()" +"ATAN2(K32,L32)*180/PI()" +"SQRT((B28*B28+B29*B29)/(B30*B30+B31*B31))*SIN(ATAN2(B28,B29)-ATAN2(B30,B31))" +"ATAN2(G33,H33)*180/PI()" +"ATAN2(K33,L33)*180/PI()" +"SQRT(B32*B32+B33*B33)" +"ATAN2(G34,H34)*180/PI()" +"ATAN2(K34,L34)*180/PI()" +"(1+B34)/(1-B34)" +"ATAN2(G35,H35)*180/PI()" +"ATAN2(K35,L35)*180/PI()" +"ATAN2(G36,H36)*180/PI()" +"ATAN2(K36,L36)*180/PI()" +"ATAN2(G37,H37)*180/PI()" +"ATAN2(K37,L37)*180/PI()" +"ATAN2(G38,H38)*180/PI()" +"ATAN2(K38,L38)*180/PI()" +"ATAN2(G39,H39)*180/PI()" +"ATAN2(K39,L39)*180/PI()" +"ATAN2(G40,H40)*180/PI()" +"ATAN2(K40,L40)*180/PI()" +"ATAN2(G41,H41)*180/PI()" +"ATAN2(K41,L41)*180/PI()" +"ATAN2(G42,H42)*180/PI()" +"ATAN2(K42,L42)*180/PI()" +"ATAN2(G43,H43)*180/PI()" +"ATAN2(K43,L43)*180/PI()" +"ATAN2(G44,H44)*180/PI()" +"ATAN2(K44,L44)*180/PI()" +"ATAN2(G45,H45)*180/PI()" +"ATAN2(K45,L45)*180/PI()" +"ATAN2(G46,H46)*180/PI()" +"ATAN2(K46,L46)*180/PI()" +"ATAN2(G47,H47)*180/PI()" +"ATAN2(K47,L47)*180/PI()" +"ATAN2(G48,H48)*180/PI()" +"ATAN2(K48,L48)*180/PI()" +"ATAN2(G49,H49)*180/PI()" +"ATAN2(K49,L49)*180/PI()" +"ATAN2(G50,H50)*180/PI()" +"ATAN2(K50,L50)*180/PI()" +"ATAN2(G51,H51)*180/PI()" +"ATAN2(K51,L51)*180/PI()" +"ATAN2(G52,H52)*180/PI()" +"ATAN2(K52,L52)*180/PI()" +"ATAN2(G53,H53)*180/PI()" +"ATAN2(K53,L53)*180/PI()" +"ATAN2(G54,H54)*180/PI()" +"ATAN2(K54,L54)*180/PI()" +"(C7-$C$18)" +"(D7-$D$18)" +"E7*F7" +"AVERAGE(C7:C16)" +"SUM(G7:G16)/(C20-1)" +"STDEV(C7:C16)" +"COUNT(C7:C16)" +"G18/(C19*D19)" +"15/SQRT(C20)" +"(C18-C25)/C27" +"NORMDIST(C29,0,1,FALSE)" +"(C7-C8)/D10 *SQRT($C$12*$C$13/($C$11*($C$11-1)))" +"(E7-E8)/F10 *SQRT($C$12*$C$13/($C$11*($C$11-1)))" +"SUM(C6:D6)" +"E6/E8" +"(1-G6)" +"SUM(C6:C7)" +"D8/E8" +"D6/E8" +"1-D10" +"(G10-D10*G6)/SQRT(D10*D11*G6*G7)" +"(C7*D6-C6*D7)/(D24*D25*E8*E8)" +"SUM(C8:AD8)" +"SUM(AG8:AH8)" +"$AN8" +"$AT8" +"AX8" +"AL8" +"IF($BH8>70,""passing"",""no"")" +"AR9" +"B3+2" +"B4+5" +"B5-2.93333" +"D5^2" +"C5-2" +"D5*F5" +"SUM(B5:B7)" +"8.8/3" +"6/3" +"H8/((SQRT(E8))*(SQRT(G8)))" +"B23-2.777767" +"C23-3.166667" +"K23-1.777667" +"L23-2.333333" +"B26/3" +"SQRT(N26)" +"(H26)/((SQRT(E26))*(SQRT(G26)))" +"(2*(B29))/(1+B29)" +"SUM(B38:B41)/4" +"(C37+C39+C40+C41)/4" +"(D37+D38+D40+D41)/4" +"(E37+E38+E39+E41)/4" +"SUM(F37:F40)/4" +"(B38+B39+B40+B41+C39+C40+C41+D40+D41+E41)/10" +"(B38+B39+B40+(-1*B41)+C39+C40+D40+(-1*C41)+(-1*D41)+(-1*E41))/10" +"(5*B44)/(1+(4*B44))" +"(C39+C40+C41+D40+D41+E41)/6" +"(B39+B40+B41+D40+D41+E41)/6" +"(B38+B40+B41+C40+C41+E41)/6" +"(B38+B39+B41+C39+C41+D41)/6" +"(B38+B39+B40+C39+C40+D40)/6" +"(4*B46)/(1+(3*B46))" +"(B69*B70)/51" +"(C69*C70)/51" +"(D69*D70)/51" +"(E69*E70)/51" +"SUM(B75:B78)" +"(C79-B79)/(51-B79)" +"SUM(B87:B91)" +"SUM(B92:F92)/5" +"B92" +"C92" +"D92" +"E92" +"F92" +"B100^2" +"B100/5" +"(C100-(B101/5))/4" +"1-((B102*(5-B102))/(5*B103))" +"(5/(5-1))*(1-((B102*(5-B102))/(5*B103)))" +"(SUM(B108:F108))/5" +"1-H108" +"H108*I108" +"(C121-(B122/5))/5" +"(5/(5-1))*(1-((J113)/B124))" +"SUM(G7:K7)" +"SUM(G7:G17)" +"AVERAGE(B5:B34)" +"MEDIAN(B5:B34)" +"$B$28" +"$C$28" +"F4+F7*F5" +"F9*F5" +"F4-F7*F5" +"F8*F5" +"$F$10" +"$F$4" +"$F$11" +"$H$10" +"$F$5" +"AVERAGE(B8:B27)" +"$H$11" +"AVERAGE(B34:F34)" +"MAX(B34:F34)-MIN(B34:F34)" +"AVERAGE(G34:G43)" +"$G$44-$B$48*$H$44" +"$H$44*$B$50" +"$G$44+$B$48*$H$44" +"B49*H45" +"B67/100" +"$C$92" +"SQRT(E68*(1-E68)/100)" +"E68+3*E69" +"A76+1" +"$H$90" +"AVERAGE(H67:H89)" +"AVERAGE(C67:C91)" +"B4*B3" +"B5*B6+B7*B8+B9" +"E3-E4" +"E3/E4" +"E3/(B5*B6)" +"E4/(B7*B8)" +"SUM(D6:F6)" +"SUM(D6:I6)" +"SUM(D6:F6)" +"SUM(D6:G6)" +"SUM(D30:G30)" +"SUM(B2:G2)" +"SUM(B2:E2)" +"'Q4 Homework'!H2" +"B3*0.3+C3*0+D3*0.4+E3*0.2" +"B4*0.3+C4*0.1+D4*0.4+E4*0.2" +"(F4/300)*100" +"'Q4 Summary'!G4" +"AVERAGE(D2:G2)" +"IF(H2<60,""F"",IF(H2<70,""D"",IF(H2<80,""C"",IF(H2<90,""B"",IF(H2<101,""A"")))))" +"AVERAGE(D2:D10)" +"SUM(B2:G2)" +"SUM(B2:E2)" +"'Q4 Homework'!H2" +"B3*0.3+C3*0.1+D3*0.4+D3*0.2" +"(F4/300)*100" +"'Q4 Summary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heet2!P5" +"Sheet3!P4" +"(C3*0.125)+(D3*25)+(E3*25)+(F3*25)+(G3*12.5)" +"VLOOKUP(I3,$K$5:$L$17,2,TRUE)" +"MAX(C3:C17)" +"MIN(C4:C18)" +"MIN(D3:D17)" +"AVERAGE(D3:D17)" +"MAX(C5:L5)" +"MIN(C5:L5)" +"AVERAGE(C5:L5)" +"MAX(C5:C19)" +"MIN(C5:C19)" +"AVERAGE(C5:C19)" +"C4/$D$24" +"E4/$F$24" +"G4/$H$24" +"I4/$J$24" +"K4/$L$24" +"MAX(D4,F4,H4,J4,L4)" +"MIN(D4,F4,H4,J4,L4)" +"AVERAGE(D4,F4,H4,J4,L40)" +"MAX(C4:C18)" +"MIN(C4:C18)" +"AVERAGE(C4:C18)" +"D6+E6+F6" +"G6/H6" +"A6+1" +"N6/7" +"L6/3" +"D6+E6+F6+G6+H6+I6+J6+K6" +"A6+1" +"N10/8" +"((D6*5)+(E6*10)+(F6*10)+(G6*25)+(H6*15)+(I6*10)+(J6*25))/100" +"A6+1" +"SUM(D6:D46)/41" +"SUM(H6:H46)/40" +"SUM(F6:S6)" +"+(T6-$T$54)/$T$54" +"SUM(W6:Y6)" +"+(Z6-$Z$54)/$Z$54" +"+(AF6-$AF$54)/$AF$54" +"+(AL6-$AL$54)/$AL$54" +"+(T6/$T$55)+Z6/100+AF6/100+AL6/100" +"+(AO6-$AO$54)/$AO$54" +"SUM(Sheet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aw Data'!A4" +"'Raw Data'!A4" +"'Raw Data'!F4" +"C1" +"'Raw Data'!D5" +"'Raw Data'!J5" +"Q2*R2" +"SUM(J28+J29+J31+J33+J36+J38+J42)" +"SUM(J30+J37+J40+J43)" +"SUM(J34+J35+J39)" +"SUM(S2+S3+S5+S7+S10+S12+S15+S16)" +"SUM(S6)" +"SUM(S4+S11+S14+S17)" +"SUM(S9+S13+S8)" +"IF(B4=""bullying"",1,0)" +"T3/T2" +"SUM(C2:C17)" +"C1" +"J18+K18" +"'Raw Data'!A4" +"'Raw Data'!F4" +"C1" +"SUM(J2+J3+J5+J7+J10+J12+J15+J16)" +"SUM(J6)" +"SUM(J4+J11+J14+J17)" +"SUM(J8+J9+J13)" +"SUM(K2+K3+K5+K7+K10+K12+K15+K16)" +"SUM(K6)" +"SUM(K4+K11+K14+K17)" +"SUM(K8+K9+K13)" +"SUM(L18)" +"Q2" +"159-107" +"K152+(K153/2)" +"SUM(C2:C12)" +"E16*D16" +"SUM(D16+D17+D18+D19+D22+D23+D24+D25+D26)" +"SUM(F16+F17+F18+F19+F22+F23+F24+F25+F26)" +"B31/B30" +"C31/D13" +"SUM(B16+B17+B18+B19+B22+B23+B24+B25+B26)" +"SUM(B20)" +"SUM(C16+C17+C18+C19+C22+C23+C24+C25+C26)" +"'Raw Data'!I4" +"G3" +"M3" +"'Raw Data'!K5" +"IF(G4=1,$K4*$E4,0)" +"IF(G4=1,$K4*$F4,0)" +"SUM(E4:E19)" +"SUM(F5:F16)" +"SUM(G4:G18)" +"SUM(M20:P20)" +"SUM(Q20:T20)" +"'Age Charts'!B23" +"'Age Charts'!B24" +"M20/M21" +"S37" +"K3" +"'Raw Data'!I26" +"IF(G24=1,$K24*$F24,0)" +"SUM(M35:O35)" +"SUM(P35:R35)" +"SUM(E24:E34)" +"SUM(F28:F34)" +"SUM(M35:R35)" +"SUM(E20+E35)" +"SUM(F35+F20)" +"'Age Charts'!B44" +"'Age Charts'!B45" +"'Age Data'!K3" +"SUM(A2:A17)" +"SUM(B3:B14)" +"SUM(C2:C16)" +"SUM(A2+A7+A10+A12+A15+A16)" +"SUM(A8)" +"SUM(A4)" +"SUM(B3+B5)" +"B6" +"SUM(B8+B9+B13)" +"SUM(B4+B11+B14)" +"'Age Data'!M22" +"'Age Data'!Q22" +"'Age Data'!E23" +"'Age Data'!K23" +"C29" +"A30+A31+A32+A33+A36+A37+A38+A39+A40" +"B35" +"'Age Data'!M37" +"'Age Data'!P37" +"102000+46140+2000+9300+9400+6100+18500+19000+10000+3500+3528" +"80099.76+46267.16+3741.07+9300+9400+6099.99+18499.93+18999.96+10004.6+2645" +"4800+7700+5356+1700" +"4930.14+7904.42+5556+1078.99" +"8300+500" +"12984.41+167.34" +"4000+1500+2500+2200+1700+1300+1700+1100+1300+1000+1000+300+300" +"10033.75+526.6+3340.79+1518.11+1029.3+800+717.07+500+1791.98+811.5+3019.82+72.49+153.54" +"1978.26+1661.19+1641.69-567.86+1060.31+597.29+2192.16" +"2500+1000+300+2200+1150+250+1440+60" +"2920+5000+4000+3700+25000+8200+3330+250" +"675.06+5431+5613.68+2317.78+24790+2050.46+39365.4+8348.47+16291.47+635.12" +"1800+17500+3300" +"2387.64+18152.94+4307.9" +"4420+750+1000+200" +"3153.17+9.92+307.63+5.98" +"300+250+650" +"730" +"200+900+300+3100+800+2000" +"1428.19+863.4+779.94" +"4050+1200+2000+400+100" +"5229.72+577.9+2837.51+341.26" +"600+450+300" +"296.6+48.3+406.38+420.9" +"38870+68236" +"SUM(B3:B21)" +"75803.12+39134.53+4210.88+8100+10300+2998.46+18499.92+19999.92+10000" +"4833.2+8400.48+2800+4234.35" +"8880.91+307.3-65.96-688.14" +"13766.02+1721.17+3674.19+369.08+1393.4+817.48+1704.79+163.31+1002.03+623.5+921.91+149.54+102.02+100" +"902.12+3252.2+1466.08+1113.93+196.61" +"2245.54+4674+3681.91+2355.49+24640+4356.06+2091.75+528.87" +"602.73+16966.55+3460.25+862" +"4540.01+109.5+53.46+108.48" +"314.49+360+70" +"100+1389.82+2647.86" +"4744.84+409.98+640.44+189.38+39.9+755.09" +"69+394.87+1199.89" +"72979.41" +"SUM(B3:B21)" +"66600.04+32463.04+3893.84+8100+9500+3700+18500+19999.92+11000.22+0.04" +"4822.9+7237.98" +"18566.45+1224.95+2993.06" +"629.2+2058.29+2356.69+424.07" +"69.85+4671+2457.03+2232.86+24690+3006.84+3790.68" +"652.88+13564.3+2846.17+874.1" +"2819.83+927.11+423.61" +"162.22+291.09+346" +"440.83+1168.79" +"5198.3+784.2+1416.45+1437.63" +"446.62+31" +"SUM(B3:B21)" +"SUM(B3+B8+B12+B17+B22+B25+B29+B31+B33+B35+B39+B46+H3+H5+H9+H12+H29+H38+H49+B58+B61+B66+H58+H68+H76)" +"SUM(B3+B8+B12+B17+B22+B25+B29+B31+B33+B35+B39+B46+H3+H5+H9+H12+H29+H38+H49+B58+B61+B66+H58+H68+H76)" +"SUM(H78+I78+J78+K78)" +"SUM(H78+I78+J78+K78)" +"SUM(H78+I78+J78+K78)" +"SUM(H78+I78+J78+K78)" +"SUM(H78+I78+J78+K78)" +"SUM(H78+I78+J78+K78)" +"SUM(H78+I78+J78+K78)" +"SUM(H78+I78+J78+K78)" +"SUM(D87:E105)" +"SUM(D87:E105)" +"SUM(D87:E105)" +"SUM(D87:E105)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"SUM(B3+B8+B12+B17+B22+B25+B29+B31+B33+B35+B39+B46+H3+H5+H9+H12+H29+H38+H49+B58+B61+B66+H58+H68+H76)" +"SUM(B3+B8+B12+B17+B22+B25+B29+B31+B33+B35+B39+B46+H3+H5+H9+H12+H29+H38+H49+B58+B61+B66+H58+H68+H76)" +"SUM(H78+I78+J78+K78)" +"SUM(H78+I78+J78+K78)" +"SUM(H78+I78+J78+K78)" +"SUM(H78+I78+J78+K78)" +"SUM(H78+I78+J78+K78)" +"SUM(H78+I78+J78+K78)" +"SUM(H78+I78+J78+K78)" +"SUM(H78+I78+J78+K78)" +"SUM(D87:E105)" +"SUM(D87:E105)" +"SUM(D87:E105)" +"SUM(D87:E105)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"SUM(H80+D106)" +"Sheet2!P5" +"Sheet3!P4" +"(C3*0.125)+(D3*25)+(E3*25)+(F3*25)+(G3*12.5)" +"VLOOKUP(I3,$K$5:$L$17,2,TRUE)" +"(C4*0.125)+(D4*0.25)+(E4*0.25)+(F4*0.25)+(G4*0.125)" +"MAX(C3:C17)" +"MIN(C3:C17)" +"AVERAGE(C3:C17)" +"MAX(C5:L5)" +"MIN(C5:L5)" +"AVERAGE(C5:L5)" +"MAX(C5:C19)" +"MIN(C5:C19)" +"AVERAGE(C5:C19)" +"C4/$D$24" +"E4/$F$24" +"G4/$H$24" +"I4/$J$24" +"K4/$L$24" +"MAX(D4,F4,H4,J4,L4)" +"MIN(D4,F4,H4,J4,L4)" +"AVERAGE(D4,F4,H4,J4,L40)" +"MAX(C4:C18)" +"MIN(C4:C18)" +"AVERAGE(C4:C18)" +"SUM(C3:F3)" +"IF(G3>18000,0.1*G3,"""")" +"IF(ISBLANK(B4),""enter Y or N"",IF(AND(NOT(B4=""Y""),NOT(B4=""N"")),""enter Y or N"","":-):-):-)""))" +"IF(IF(NOT(ISBLANK(B8)),1,0)+IF(NOT(ISBLANK(C8)),1,0)+IF(NOT(ISBLANK(D8)),1,0)+IF(NOT(ISBLANK(E8)),1,0)+IF(NOT(ISBLANK(F8)),1,0)=1,""Yes"",""No"")" +"IF(G8=""No"",""check data"",IF(NOT(ISBLANK(B8)),0,0)+IF(NOT(ISBLANK(C8)),1,0)+IF(NOT(ISBLANK(D8)),2,0)+IF(NOT(ISBLANK(E8)),3,0)+IF(NOT(ISBLANK(F8)),4,0))" +"IF(OR(ISBLANK(B4),G8=""No"",G10=""No"",G12=""No"",G14=""No"",G16=""No"",G18=""No"",G20=""No"",G22=""No"",G24=""No"",G26=""No"",G28=""No"",G30=""No"",G32=""No"",G34=""No"",G36=""No""),""No"",""Yes"")" +"IF(B39=""No"",""complete data"",IF(B4=""Y"",""Yes"",""No""))" +"IF(B40=""No"","" Applies to a child's functional abilities."","" :-):-):-)"")" +"IF(B39=""No"",""complete data"",SUM(H8:H36))" +"B41/60" +"IF(B39=""No"",""complete data"",IF(H8=0,1,0)+IF(H10=0,1,0)+IF(H12=0,1,0)+IF(H14=0,1,0)+IF(H16=0,1,0)+IF(H18=0,1,0)+IF(H20=0,1,0)+IF(H22=0,1,0)+IF(H24=0,1,0)+IF(H26=0,1,0)+IF(H28=0,1,0)+IF(H30=0,1,0)+IF(H32=0,1,0)+IF(H34=0,1,0)+IF(H36=0,1,0))" +"IF(B39=""No"",""complete data"",IF(H8=1,1,0)+IF(H10=1,1,0)+IF(H12=1,1,0)+IF(H14=1,1,0)+IF(H16=1,1,0)+IF(H18=1,1,0)+IF(H20=1,1,0)+IF(H22=1,1,0)+IF(H24=1,1,0)+IF(H26=1,1,0)+IF(H28=1,1,0)+IF(H30=1,1,0)+IF(H32=1,1,0)+IF(H34=1,1,0)+IF(H36=1,1,0))" +"IF(B39=""No"",""complete data"",IF(H8=2,1,0)+IF(H10=2,1,0)+IF(H12=2,1,0)+IF(H14=2,1,0)+IF(H16=2,1,0)+IF(H18=2,1,0)+IF(H20=2,1,0)+IF(H22=2,1,0)+IF(H24=2,1,0)+IF(H26=2,1,0)+IF(H28=2,1,0)+IF(H30=2,1,0)+IF(H32=2,1,0)+IF(H34=2,1,0)+IF(H36=2,1,0))" +"IF(B39=""No"",""complete data"",IF(H8=3,1,0)+IF(H10=3,1,0)+IF(H12=3,1,0)+IF(H14=3,1,0)+IF(H16=3,1,0)+IF(H18=3,1,0)+IF(H20=3,1,0)+IF(H22=3,1,0)+IF(H24=3,1,0)+IF(H26=3,1,0)+IF(H28=3,1,0)+IF(H30=3,1,0)+IF(H32=3,1,0)+IF(H34=3,1,0)+IF(H36=3,1,0))" +"IF(B39=""No"",""complete data"",IF(H8=4,1,0)+IF(H10=4,1,0)+IF(H12=4,1,0)+IF(H14=4,1,0)+IF(H16=4,1,0)+IF(H18=4,1,0)+IF(H20=4,1,0)+IF(H22=4,1,0)+IF(H24=4,1,0)+IF(H26=4,1,0)+IF(H28=4,1,0)+IF(H30=4,1,0)+IF(H32=4,1,0)+IF(H34=4,1,0)+IF(H36=4,1,0))" +"(L5+L$85)*3.33333" +"(L44+L$85)*3.333333" +"SUM(L4:L40)+SUM(L44:L79)" +"COUNT(L4:L40)+COUNT(L44:L79)" +"L81/L82" +"L84-L83" +"(L4+L$81)*3.333333" +"SUM(L4:L37)+SUM(L41:L75)" +"COUNT(L4:L37)+COUNT(L41:L75)" +"L77/L78" +"L80-L79" +"(L4+L$84)*3.3333333" +"(L41+L$84)*3.333333" +"SUM(L4:L37) + SUM(L41:L77)" +"COUNT(L4:L37) + COUNT(L41:L77)" +"L79/L80" +"L83-L82" +"(L82+L84)*3.3333333" +"SUM(C6:I6)" +"(J6-K6)/5" +"N6+P6+R6+T6+U6+V6" +"(W6-X6)/3" +"Y6*0.75+L6*0.25" +"C5*3.33+C$40" +"22+1" +"(E5*3.333)+E$40" +"(G5*3.33)+G$40" +"D5+F5+H5" +"+MIN(D5,F5,H5)" +"(I5-J5)/2" +"SUM(M5:S5)" +"(T5-U5)/5" +"B5*B$2+K5*K$2+L5*L$2+V5*V$2+W5*W$2" +"A5+1" +"20+3" +"15+4" +"18+3" +"23+2" +"21+1" +"26+1" +"20+2" +"84+4" +"B16*B$2+K16*K$2+L16*L$2+V16*V$2+W16*W$2+5" +"19+1" +"18+2" +"24+2" +"18+1" +"23+1" +"25+1" +"24+1" +"SUM(C5:C33)" +"COUNT(C5:C33)" +"C36/C37" +"C38*3.33+1" +"E38*3.33" +"'Complete GAS Bank'!A4" +"'Complete GAS Bank'!C4" +"'Complete GAS Bank'!A98" +"'Complete GAS Bank'!C98" +"'Complete GAS Bank'!A137" +"'Complete GAS Bank'!C137" +"'Complete GAS Bank'!A165" +"'Complete GAS Bank'!C165" +"'Complete GAS Bank'!A176" +"'Complete GAS Bank'!C176" +"'Complete GAS Bank'!#REF!" +"SUM((0.5*A16)+(0.4*B16)+(0.1*C16))" +"AVERAGE(A2:A14)" +"((C6+(C7/96)*100))/2" +"((C6+(C7/96)*100))/2" +"((C11+C12+C13)/240)*100" +"(C16/120)*100" +"IF(C22>37,100,(C22/37)*100)" +"IF(C22>37,100,(C22/37)*100)" +"C8" +"C36*D36" +"(C14+C18)/2" +"C20" +"C29" +"C26" +"SUM(E36:E40)" +"+(B6/$B$6)*100" +"+(G6+H6)/I6" +"+(L6/$L$6)*100" +"+(M6/$M$6)*100" +"+B8+C8+D8+E8+F8+J8+K8+L8+M8" +"+MIN(B8:F8)" +"+N8-O8" +"+P8/$Q$5" +"+IF(Q8>89, ""A"",IF(Q8>79, ""B"",IF(Q8>69, ""C"", IF(Q8>59, ""D"", ""F""))))" +"Z11" +"Z11" +"Z11*0.9" +"Z11*0.9" +"T4-0.1" +"T4-0.1" +"Z11*0.6" +"Z11*0.6" +"T2-0.1" +"T2-0.1" +"Z11*0.8" +"Z11*0.8" +"Z11*0.7" +"Z11*0.7" +"MAX(M13:M32)" +"SUM(F11:W11)" +"IF(E13=0,""NA"", IF(E13>90,""A"", IF(E13>80,""B"", IF(E13>70,""C"", IF(E13>60,""D"", IF(E13<=60,""F""))))))" +"(Z13/Z11)*100" +"SUM(F13:Y13)" +"(Z14/Z11)*100" +"(Z15/Z11)*100" +"(Z16/Z11)*100" +"(Z17/Z11)*100" +"(Z18/Z11)*100" +"(Z19/Z11)*100" +"(Z20/Z11)*100" +"(Z21/Z11)*100" +"(Z22/Z11)*100" +"(Z23/Z11)*100" +"(Z24/Z11)*100" +"(Z25/Z11)*100" +"(Z26/Z11)*100" +"(Z27/Z11)*100" +"(Z28/Z11)*100" +"(Z29/Z11)*100" +"(Z30/Z11)*100" +"(Z31/Z11)*100" +"(Z32/Z11)*100" +"(Z33/Z11)*100" +"(Z34/Z11)*100" +"(Z35/Z11)*100" +"(Z36/Z11)*100" +"(Z37/Z11)*100" +"(Z38/Z11)*100" +"(Z39/Z11)*100" +"(Z40/Z11)*100" +"(Z41/Z11)*100" +"(Z42/Z11)*100" +"(Z43/Z11)*100" +"(Z44/Z11)*100" +"(Z45/Z11)*100" +"(Z46/Z11)*100" +"(Z47/Z11)*100" +"(Z48/Z11)*100" +"(Z49/Z11)*100" +"(Z50/Z11)*100" +"IF(E54=0,""NA"", IF(E54>90,""A"", IF(E54>80,""B"", IF(E54>70,""C"", IF(E54>60,""D"", IF(E54<59.9,""F""))))))" +"(Z54/Z53)*100" +"Z11" +"Z11" +"Z11*0.9" +"Z11*0.9" +"T4-0.1" +"T4-0.1" +"Z11*0.6" +"Z11*0.6" +"T2-0.1" +"T2-0.1" +"Z11*0.8" +"Z11*0.8" +"Z11*0.7" +"Z11*0.7" +"MAX(N13:N33)" +"SUM(F11:W11)" +"IF(E13=0,""NA"", IF(E13>90,""A"", IF(E13>80,""B"", IF(E13>70,""C"", IF(E13>60,""D"", IF(E13<=60,""F""))))))" +"(Z13/Z11)*100" +"SUM(F13:Y13)" +"(Z14/Z11)*100" +"(Z15/Z11)*100" +"(Z16/Z11)*100" +"(Z17/Z11)*100" +"(Z18/Z11)*100" +"(Z19/Z11)*100" +"(Z20/Z11)*100" +"(Z21/Z11)*100" +"(Z22/Z11)*100" +"(Z23/Z11)*100" +"(Z24/Z11)*100" +"(Z25/Z11)*100" +"(Z26/Z11)*100" +"(Z27/Z11)*100" +"(Z28/Z11)*100" +"(Z29/Z11)*100" +"(Z30/Z11)*100" +"(Z31/Z11)*100" +"(Z32/Z11)*100" +"(Z33/Z11)*100" +"(Z34/Z11)*100" +"(Z35/Z11)*100" +"(Z36/Z11)*100" +"(Z37/Z11)*100" +"(Z38/Z11)*100" +"(Z39/Z11)*100" +"(Z40/Z11)*100" +"(Z41/Z11)*100" +"(Z42/Z11)*100" +"(Z43/Z11)*100" +"(Z44/Z11)*100" +"(Z45/Z11)*100" +"(Z46/Z11)*100" +"(Z47/Z11)*100" +"(Z48/Z11)*100" +"(Z49/Z11)*100" +"(Z50/Z11)*100" +"(B5+C5+D5)/300" +"(B5+B6+B7+B8+B9+B10+B11+B12+B13)/9" +"(E15+J15)/2" +"(E15+J15)/2" +"(E15+J15)/2" +"(E15+J15)/2" +"(E15+J15)/2" +"(E15+J15)/2" +"(E15+J15)/2" +"(E15+J15)/2" +"(E15+J15)/2" +"(E15+J15)/2" +"(E15+J15)/2" +"SUM(D7:K7)" +"L9/L$7*1" +"NOW()" +"F4+O4+AB4" +"B20" +"SUM(N7:Y7)" +"IF(COUNTBLANK(E7:I7)>COUNTBLANK(E$7:I$7),0,"""")" +"IF(SUM(E$7:J$7)<>0,SUM(E7:J7)/SUM(E$7:J$7),0)" +"IF((SUM(E$7:J$7)-MIN(E$7:J$7))<>0,(SUM(E7:J7)-MIN(E7:J7))/(SUM(E$7:J$7)-MIN(E$7:J$7)),0)" +"IF(SUM(N$7:Y$7)<>0,SUM(N7:Y7)/SUM(N$7:Y$7),0)" +"($F$4*L7+$O$4*Z7+$AB$4*L7)/($F$4*L$7+$O$4*Z$7+$AB$4*L$7)" +"($F$4*K7+$O$4*Z7+$AB$4*AB7/100)/($F$4*K$7+$O$4*Z$7+$AB$4*AB$7/100)" +"($F$4*L7+$O$4*Z7+$AB$4*AB7/100)/($F$4*L$7+$O$4*Z$7+$AB$4*AB$7/100)" +"IF(ROUNDUP(100*AD9,2)>89,""A"",IF(ROUNDUP(100*AD9,2)>84,""B+"",IF(ROUNDUP(100*AD9,2)>79,""B"",IF(ROUNDUP(100*AD9,2)>74,""C+"",IF(ROUNDUP(100*AD9,2)>69,""C"",IF(ROUNDUP(100*AD9,2)>64,""N"",IF(ROUNDUP(100*AD9,2)>59,""N"",""N"")))))))" +"COUNTA(E9:E17)" +"COUNTIF(AE8:AE17,""A"")" +"(AH19)/SUM(AH$19:AH$26)" +"COUNTA(C9:C17)" +"AVERAGE(E9:E17)" +"COUNTIF(AE8:AE17,""B"")+COUNTIF(AE8:AE17,""B+"")" +"MEDIAN(E9:E17)" +"COUNTIF(AE8:AE17,""C"")+COUNTIF(AE8:AE17,""C+"")" +"MODE(E9:E17)" +"COUNTIF(AE8:AE17,""D"")+COUNTIF(AE8:AE17,""D+"")" +"COUNTIF(AE8:AE17,""F"")" +"STDEVP(E9:E17)" +"COUNTIF(AE8:AE17,""N"")" +"COUNTIF(AE8:AE17,""W"")+COUNTIF(AE8:AE17,""W1"")+COUNTIF(AE8:AE17,""W2"")" +"COUNTA(AE8:AE17)-SUM(AE19:AE25)" +"SUM(AE19:AE26)" +"NOW()" +"F4+O4+W4" +"B20" +"SUM(N7:T7)" +"IF(COUNTBLANK(E7:I7)>COUNTBLANK(E$7:I$7),0,"""")" +"IF(SUM(E$7:J$7)<>0,SUM(E7:J7)/SUM(E$7:J$7),0)" +"IF((SUM(E$7:J$7)-MIN(E$7:J$7))<>0,(SUM(E7:J7)-MIN(E7:J7))/(SUM(E$7:J$7)-MIN(E$7:J$7)),0)" +"IF(SUM(N$7:T$7)<>0,MIN(SUM(N7:T7)/SUM(N$7:T$7),$U$3),0)" +"($F$4*L7+$O$4*U7+$W$4*L7)/($F$4*L$7+$O$4*U$7+$W$4*L$7)" +"($F$4*K7+$O$4*U7+$W$4*W7/100)/($F$4*K$7+$O$4*U$7+$W$4*W$7/100)" +"($F$4*L7+$O$4*U7+$W$4*W7/100)/($F$4*L$7+$O$4*U$7+$W$4*W$7/100)" +"IF(ROUNDUP(100*Y9,2)>89,""A"",IF(ROUNDUP(100*Y9,2)>84,""B+"",IF(ROUNDUP(100*Y9,2)>79,""B"",IF(ROUNDUP(100*Y9,2)>74,""C+"",IF(ROUNDUP(100*Y9,2)>69,""C"",IF(ROUNDUP(100*Y9,2)>64,""D+"",IF(ROUNDUP(100*Y9,2)>59,""D"",""F"")))))))" +"COUNTA(E9:E17)" +"COUNTIF(AC8:AC17,""A"")" +"(AC19)/SUM(AC$19:AC$26)" +"COUNTA(C9:C17)" +"AVERAGE(E9:E17)" +"COUNTIF(AC8:AC17,""B"")+COUNTIF(AC8:AC17,""B+"")" +"MEDIAN(E9:E17)" +"COUNTIF(AC8:AC17,""C"")+COUNTIF(AC8:AC17,""C+"")" +"MODE(E9:E17)" +"COUNTIF(AC8:AC17,""D"")+COUNTIF(AC8:AC17,""D+"")" +"COUNTIF(AC8:AC17,""F"")" +"STDEVP(E9:E17)" +"COUNTIF(AC8:AC17,""N"")" +"COUNTIF(AC8:AC17,""W"")+COUNTIF(AC8:AC17,""W1"")+COUNTIF(AC8:AC17,""W2"")" +"COUNTA(AC8:AC17)-SUM(AC19:AC25)" +"SUM(AC19:AC26)" +"NOW()" +"F4+M4+S4" +"B20" +"SUM(L7:P7)" +"IF(COUNTBLANK(E7:H7)>COUNTBLANK(E$7:H$7),0,"""")" +"IF(SUM(E$7:I$7)<>0,SUM(E7:I7)/SUM(E$7:I$7),0)" +"IF(SUM(L$7:P$7)<>0,MIN(SUM(L7:P7)/SUM(L$7:P$7),$Q$3),0)" +"($F$4*J7+$M$4*Q7+$S$4*J7)/($F$4*J$7+$M$4*Q$7+$S$4*J$7)" +"($F$4*J7+$M$4*Q7+$S$4*S7/100)/($F$4*J$7+$M$4*Q$7+$S$4*S$7/100)" +"IF(ROUNDUP(100*U9,2)>89,""A"",IF(ROUNDUP(100*U9,2)>84,""B+"",IF(ROUNDUP(100*U9,2)>79,""B"",IF(ROUNDUP(100*U9,2)>74,""C+"",IF(ROUNDUP(100*U9,2)>69,""C"",IF(ROUNDUP(100*U9,2)>64,""D+"",IF(ROUNDUP(100*U9,2)>59,""D"",""F"")))))))" +"COUNTA(E9:E17)" +"COUNTIF(V8:V17,""A"")" +"(X19)/SUM(X$19:X$26)" +"COUNTA(C9:C17)" +"AVERAGE(E9:E17)" +"COUNTIF(V8:V17,""B"")+COUNTIF(V8:V17,""B+"")" +"MEDIAN(E9:E17)" +"COUNTIF(V8:V17,""C"")+COUNTIF(V8:V17,""C+"")" +"MODE(E9:E17)" +"COUNTIF(V8:V17,""D"")+COUNTIF(V8:V17,""D+"")" +"COUNTIF(V8:V17,""F"")" +"STDEVP(E9:E17)" +"COUNTIF(V8:V17,""N"")" +"COUNTIF(V8:V17,""W"")+COUNTIF(V8:V17,""W1"")+COUNTIF(V8:V17,""W2"")" +"COUNTA(V8:V17)-SUM(V19:V25)" +"SUM(V19:V26)" +"SUM(C2:G2)" +"Names!B1" +"Names!C1" +"Names!G1" +"Names!$A:$A" +"Names!$B:$B" +"'Homework Grade'!E5" +"ROUND(((E6*E5)+(F6*F5)+(G6*G5)+(H6*H5)+(J6*J5)),2)" +"HLOOKUP(C6,$Z$24:$AK$25,2)" +"'Test Grade'!C6" +"'Quiz Grade'!C6" +"'Notebook Grade'!C6" +"'Homework Grade'!C6" +"'Participation Grade'!C6" +"ROUND(((E7*E5)+(F7*F5)+(G7*G5)+(H7*H5)+(J7*J5)),2)" +"ROUND(((E8*E5)+(F8*F5)+(G8*G5)+(H8*H5)+(J8*J5)),2)" +"ROUND(((E9*E5)+(F9*F5)+(G9*G5)+(H9*H5)+(J9*J5)),2)" +"ROUND(((E10*E5)+(F10*F5)+(G10*G5)+(H10*H5)+(J10*J5)),2)" +"ROUND(((E11*E5)+(F11*F5)+(G11*G5)+(H11*H5)+(J11*J5)),2)" +"ROUND(((E12*E5)+(F12*F5)+(G12*G5)+(H12*H5)+(J12*J5)),2)" +"ROUND(((E13*E5)+(F13*F5)+(G13*G5)+(H13*H5)+(J13*J5)),2)" +"ROUND(((E14*E5)+(F14*F5)+(G14*G5)+(H14*H5)+(J14*J5)),2)" +"ROUND(((E15*E5)+(F15*F5)+(G15*G5)+(H15*H5)+(J15*J5)),2)" +"ROUND(((E16*E5)+(F16*F5)+(G16*G5)+(H16*H5)+(J16*J5)),2)" +"ROUND(((E17*E5)+(F17*F5)+(G17*G5)+(H17*H5)+(J17*J5)),2)" +"ROUND(((E18*E5)+(F18*F5)+(G18*G5)+(H18*H5)+(J18*J5)),2)" +"ROUND(((E19*E5)+(F19*F5)+(G19*G5)+(H19*H5)+(J19*J5)),2)" +"ROUND(((E20*E5)+(F20*F5)+(G20*G5)+(H20*H5)+(J20*J5)),2)" +"ROUND(((E21*E5)+(F21*F5)+(G21*G5)+(H21*H5)+(J21*J5)),2)" +"ROUND(((E22*E5)+(F22*F5)+(G22*G5)+(H22*H5)+(J22*J5)),2)" +"ROUND(((E23*E5)+(F23*F5)+(G23*G5)+(H23*H5)+(J23*J5)),2)" +"ROUND(((E24*E5)+(F24*F5)+(G24*G5)+(H24*H5)+(J24*J5)),2)" +"Names!W22" +"Names!W21-0.0051" +"Names!W20-0.0051" +"Names!W19-0.0051" +"Names!W18-0.0051" +"Names!W17-0.0051" +"Names!W16-0.0051" +"Names!W15-0.0051" +"Names!W14-0.0051" +"Names!W13-0.0051" +"Names!W12-0.0051" +"Names!W11-0.0051" +"ROUND(((E25*E5)+(F25*F5)+(G25*G5)+(H25*H5)+(J25*J5)),2)" +"ROUND(((E26*E5)+(F26*F5)+(G26*G5)+(H26*H5)+(J26*J5)),2)" +"ROUND(((E27*E5)+(F27*F5)+(G27*G5)+(H27*H5)+(J27*J5)),2)" +"ROUND(((E28*E5)+(F28*F5)+(G28*G5)+(H28*H5)+(J28*J5)),2)" +"ROUND(((E29*E5)+(F29*F5)+(G29*G5)+(H29*H5)+(J29*J5)),2)" +"ROUND(((E30*E5)+(F30*F5)+(G30*G5)+(H30*H5)+(J30*J5)),2)" +"ROUND(((E31*E5)+(F31*F5)+(G31*G5)+(H31*H5)+(J31*J5)),2)" +"ROUND(((E32*E5)+(F32*F5)+(G32*G5)+(H32*H5)+(J32*J5)),2)" +"ROUND(((E33*E5)+(F33*F5)+(G33*G5)+(H33*H5)+(J33*J5)),2)" +"ROUND(((E34*E5)+(F34*F5)+(G34*G5)+(H34*H5)+(J34*J5)),2)" +"ROUND(((E35*E5)+(F35*F5)+(G35*G5)+(H35*H5)+(J35*J5)),2)" +"ROUND(((E36*E5)+(F36*F5)+(G36*G5)+(H36*H5)+(J36*J5)),2)" +"ROUND(((E37*E5)+(F37*F5)+(G37*G5)+(H37*H5)+(J37*J5)),2)" +"ROUND(((E38*E5)+(F38*F5)+(G38*G5)+(H38*H5)+(J38*J5)),2)" +"ROUND(((E39*E5)+(F39*F5)+(G39*G5)+(H39*H5)+(J39*J5)),2)" +"ROUND(((E40*E5)+(F40*F5)+(G40*G5)+(H40*H5)+(J40*J5)),2)" +"COUNT('Test Grade'!E5:N5)" +"COUNT('Quiz Grade'!E5:R5)" +"Names!U11" +"Names!AA25" +"Names!AA25" +"Names!AA25" +"Names!B1" +"Names!C1" +"Names!C2" +"Names!$A:$A" +"Names!$B:$B" +"SUM(E5:IV5)+0.001" +"D6/D5" +"SUM(E6:IV6)" +"D7/D5" +"D8/D5" +"D9/D5" +"D10/D5" +"D11/D5" +"D12/D5" +"D13/D5" +"D14/D5" +"D15/D5" +"D16/D5" +"D17/D5" +"D18/D5" +"D19/D5" +"D20/D5" +"D21/D5" +"D22/D5" +"D23/D5" +"D24/D5" +"D25/D5" +"D26/D5" +"D27/D5" +"D28/D5" +"D29/D5" +"D30/D5" +"D31/D5" +"D32/D5" +"D33/D5" +"D34/D5" +"D35/D5" +"D36/D5" +"D37/D5" +"D38/D5" +"D39/D5" +"D40/D5" +"Names!B1" +"Names!D1" +"Names!D2" +"Names!$A:$A" +"Names!$B:$B" +"SUM(E5:IV5)+0.001" +"D6/D5" +"SUM(E6:IV6)" +"D7/D5" +"D8/D5" +"D9/D5" +"D10/D5" +"D11/D5" +"D12/D5" +"D13/D5" +"D14/D5" +"D15/D5" +"D16/D5" +"D17/D5" +"D18/D5" +"D19/D5" +"D20/D5" +"D21/D5" +"D22/D5" +"D23/D5" +"D24/D5" +"D25/D5" +"D26/D5" +"D27/D5" +"D28/D5" +"D29/D5" +"D30/D5" +"D31/D5" +"D32/D5" +"D33/D5" +"D34/D5" +"D35/D5" +"D36/D5" +"D37/D5" +"D38/D5" +"D39/D5" +"D40/D5" +"Names!B1" +"Names!E1" +"Names!E2" +"Names!$A:$A" +"Names!$B:$B" +"SUM(E5:IV5)+0.001" +"D6/D5" +"SUM(E6:IV6)" +"D7/D5" +"D8/D5" +"D9/D5" +"D10/D5" +"D11/D5" +"D12/D5" +"D13/D5" +"D14/D5" +"D15/D5" +"D16/D5" +"D17/D5" +"D18/D5" +"D19/D5" +"D20/D5" +"D21/D5" +"D22/D5" +"D23/D5" +"D24/D5" +"D25/D5" +"D26/D5" +"D27/D5" +"D28/D5" +"D29/D5" +"D30/D5" +"D31/D5" +"D32/D5" +"D33/D5" +"D34/D5" +"D35/D5" +"D36/D5" +"D37/D5" +"D38/D5" +"D39/D5" +"D40/D5" +"Names!B1" +"Names!F1" +"Names!F2" +"Names!$A:$A" +"Names!$B:$B" +"SUM(F5:IV5)+0.001" +"(COUNT(F5:AS5))" +"D6/D5" +"SUM(F6:IV6)" +"E5-(COUNT(F6:AS6))" +"D7/D5" +"E5-(COUNT(F7:AS7))" +"D8/D5" +"E5-(COUNT(F8:AS8))" +"D9/D5" +"E5-(COUNT(F9:AS9))" +"D10/D5" +"E5-(COUNT(F10:AS10))" +"D11/D5" +"E5-(COUNT(F11:AS11))" +"D12/D5" +"E5-(COUNT(F12:AS12))" +"D13/D5" +"E5-(COUNT(F13:AS13))" +"D14/D5" +"E5-(COUNT(F14:AS14))" +"D15/D5" +"E5-(COUNT(F15:AS15))" +"D16/D5" +"E5-(COUNT(F16:AS16))" +"D17/D5" +"E5-(COUNT(F17:AS17))" +"D18/D5" +"E5-(COUNT(F18:AS18))" +"D19/D5" +"E5-(COUNT(F19:AS19))" +"D20/D5" +"E5-(COUNT(F20:AS20))" +"D21/D5" +"E5-(COUNT(F21:AS21))" +"D22/D5" +"E5-(COUNT(F22:AS22))" +"D23/D5" +"E5-(COUNT(F23:AS23))" +"D24/D5" +"E5-(COUNT(F24:AS24))" +"D25/D5" +"E5-(COUNT(F25:AS25))" +"D26/D5" +"E5-(COUNT(F26:AS26))" +"D27/D5" +"E5-(COUNT(F27:AS27))" +"D28/D5" +"E5-(COUNT(F28:AS28))" +"D29/D5" +"E5-(COUNT(F29:AS29))" +"D30/D5" +"E5-(COUNT(F30:AS30))" +"D31/D5" +"E5-(COUNT(F31:AS31))" +"D32/D5" +"E5-(COUNT(F32:AS32))" +"D33/D5" +"E5-(COUNT(F33:AS33))" +"D34/D5" +"E5-(COUNT(F34:AS34))" +"D35/D5" +"E5-(COUNT(F35:AS35))" +"D36/D5" +"E5-(COUNT(F36:AS36))" +"D37/D5" +"E5-(COUNT(F37:AS37))" +"D38/D5" +"E5-(COUNT(F38:AS38))" +"D39/D5" +"E5-(COUNT(F39:AS39))" +"D40/D5" +"E5-(COUNT(F40:AS40))" +"Names!B1" +"Names!G1" +"Names!G2" +"Names!$A:$A" +"Names!$B:$B" +"SUM(E5:IV5)+0.001" +"D6/D5" +"SUM(E6:IV6)" +"D7/D5" +"D8/D5" +"D9/D5" +"D10/D5" +"D11/D5" +"D12/D5" +"D13/D5" +"D14/D5" +"D15/D5" +"D16/D5" +"D17/D5" +"D18/D5" +"D19/D5" +"D20/D5" +"D21/D5" +"D22/D5" +"D23/D5" +"D24/D5" +"D25/D5" +"D26/D5" +"D27/D5" +"D28/D5" +"D29/D5" +"D30/D5" +"D31/D5" +"D32/D5" +"D33/D5" +"D34/D5" +"D35/D5" +"D36/D5" +"D37/D5" +"D38/D5" +"D39/D5" +"D40/D5" +"Names!B1" +"Names!$B:$B" +"Names!$B:$B" +"Names!B7" +"Names!B1" +"Names!$B:$B" +"RIGHT(B10,4)" +"ROUND(100*SUM(P10:R10)/SUM($P$8:$R$8),0)" +"ROUND(100*SUM(V10:AZ10)/SUM($V$8:$AZ$8),0)" +"ROUND(100*SUM(T10)/SUM($T$8),0)" +"ROUND((G10*$G$2+I10*$I$2)*(10/7.5),0)" +"IF(K10>=$G$4,""A"",IF(AND(K10>=$H$4,K10<$G$4), ""B"",IF(AND(K10>=$I$4,K10<$H$4),""C"",IF(AND(K10>=$J$4,K10<$I$4),""D"", IF(K10<$J$4, ""E"")))))" +"ROUND((G10*$G$2+I10*$I$2+J10*$J$2),0)" +"ROUND(100*SUM(V11:BG11)/SUM($V$8:$BG$8),0)" +"COUNT(D10:D57)" +"AVERAGE(P10:P54)" +"AVERAGE(Q10:Q57)" +"MEDIAN(P10:P54)" +"MEDIAN(Q10:Q57)" +"SUM(P10:P54)" +"SUM(Q10:Q57)" +"COUNT(P10:P54)" +"COUNT(Q10:Q57)" +"FREQUENCY(P10:P57,P69:P70)" +"FREQUENCY(P10:P57,P70:P71)" +"FREQUENCY(P10:P57,P71:P72)" +"FREQUENCY(P10:P57,P72:P73)" +"FREQUENCY(P10:P57,P73:P74)" +"1*P$8" +"0.899*P$8" +"0.799*P$8" +"0.699*P$8" +"0.599*P$8" +"(0.25*K12)+(0.25*L12)+(0.1*M12)+(0.05*N12)+(0.35*O12)" +"VLOOKUP(G12,$T$10:$U$21,2)" +"VLOOKUP(B12,$R$10:$S$22,2)" +"(0.4*K23)+(0.1*L23)+(0.1*M23)+(0.4*N23)" +"(0.3*K35)+(0.3*L35)+(0*M35)+(0.4*N35)" +"(0.3*K45)+(0.15*L45)+(0.1*M45)+(0.15*N45)+(0.3*O45)" +"IF(AVERAGE(Exams)>Final,AVERAGE(Exams),0.5*AVERAGE(Exams)+0.5*Final)" +"IF(RegularHomework>ExamAverage,0.1*ExcelHomework+0.1*RegularHomework+0.8*ExamAverage,0.1*ExcelHomework+0.9*ExamAverage)" +"SUM(B4:I4)" +"J4/$J$27*100" +"SUM(L4:AD4)" +"AE4/$AE$27*100" +"AN4*100/60" +"IF(AH4>0,(AG4+AH4)/($AG$27+$AH$27)*100,AG4/$AG$27*100)" +"AF4*0.2+K4*0.15+IF(AI4>0,AI4*0.4,40)+IF(AJ4>0,AJ4/$AJ$27*25,AI4*0.25)" +"VLOOKUP(AK4,$AO$5:$AP$15,2)" +"AO8-4" +"SUM(B27:I27)-30" +"AVERAGEA(B4:B25)" +"STDEVPA(B4:B25)" +"MAX(B4:B25)" +"(SUM(B8:F8) - MIN(B8:F8))*27/80 + 0.35*G8 +SUM(H8:O8)*27/160 + P8 + Q8" +"1" +"(D60+D26)/2" +"D26" +"D60" +"AVERAGE(F8:F15)" +"STDEV(F8:F15)" +"MAX(F8:F15)" +"MIN(F8:F15)" +"47+10" +"60+20" +"A8" +"C8" +"AVERAGE(G26,J26,M26)" +"(E26+F26+(E$25-E26)/2)/($E$25+$F$25)" +"5+3" +"(H26+I26)/($H$25+$I$25)" +"(K26+L26)/($K$25+$L$25)" +"40+12" +"28" +"24+7" +"(E30+F30)/($E$25+$F$25)" +"50+5" +"30+11" +"20+3" +"SUM(F43:M43)" +"C8" +"SUM(F44:M44)/$O$43" +"J6" +"SUM(I59:CC59)" +"SUM(I60:CC60)/$D$59" +"J8/J$7" +"LINEST(D60:D67,D26:D33,1,1)" +"DCOUNT(Lettergrades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es"")" +"SUM(D5:D201)" +"SUM(D5:D201)" +"SUM(D5:D120)" +"SUM(D121:D201)" +"COUNTIF(C5:C201,""Yes"")" +"(B201-B209)" +"COUNTIF(C5:C120,"""")" +"COUNTIF(C121:C201,"""")" +"B6*B8" +"(B10*(B12+B17)*B20*1+B24)*B26*B28*B30" +"(B13+B14)/B15" +"0.79*(0.01*B18)^0.77" +"1+0.7*(B31-1)" +"SUM(B35:B37)" +"B6*(B43+B46)" +"(0.35*B44+50)*B45/60" +"(0.16*B47)/60" +"721+372" +"B6*(0.16*B50)/60" +"35*4*25.4" +"B6*B53*B54*B55/1850" +"(1.875+2.375)*25.4" +"40*2.44" +"10*2.26" +"120" +"SUM(B59:B61)+B52+B49+B42+B5+B38" +"0.22" +"33%*B67" +"(B67+B68)" +"B70*B69" +"B74*50/3600" +"B63/B77" +"B78+B75+B71" +"B95+B63" +"B63/B94" +"B97+B92+B88" +"3*10000" +"4000*3" +"47500*0.15" +"2500*4" +"2200*50" +"SUM(A7:A9)" +"SUM(L7:L11)" +"31500-L7" +"2500*3" +"SUM(H17:H18)" +"SUM(B17:B20)" +"100000-20000-7125" +"30000-22500" +"SUM(F41:F44)-E43" +"20000*11" +"20000*5" +"D48-E49" +"1000*11" +"5*1000" +"2000*100" +"12*5000" +"5*5000" +"13*3000" +"2000*100*0.09*1/12" +"23000*0.02" +"SUM(D61:D62)" +"+E49+E52+E57" +"25000-1960" +"SUM(E75:E76)-D77" +"F3+G3/60+H3/3600" +"3.14159265/180" +"F2+G2/60+H2/3600" +"(J2+K2/60+L2/3600)/15" +"$S$1+1.0027379093*S5-$S$3" +"T5-(B5+C5/60+D5/3600)" +"1/(SIN(-1*$U$1*((ABS(F5)+G5/60+H5/3600)))*SIN($U$1*$S$2)+COS($U$1*((ABS(F5)+G5/60+H5/3600)))*COS($U$1*$S$2)*COS($U$1*U5*15))" +"J5" +"AVERAGE(M5:M14)/K5/L5" +"STDEV(M5:M14)/K5/L5" +"AVERAGE(P5:P14)/N5/O5" +"STDEV(P5:P14)/N5/O5" +"X5-Z5" +"(Y5^2+AA5^2)^0.5" +"-2.5*LOG10(AB5)" +"0.43429448*AC5/AB5" +"$AF$5-AF5" +"V5" +"AD5+AG5" +"AE5" +"AF5-AD5+AH5*$AT$22" +"AH5" +"AH15" +"AH25" +"AH35" +"AH45" +"STDEV(P15:P24)/N15/N24" +"-2.5*LOG10(AB15)" +"1/(SIN($U$1*((ABS(F25)+G25/60+H25/3600)))*SIN($U$1*$S$2)+COS($U$1*((ABS(F25)+G25/60+H25/3600)))*COS($U$1*$S$2)*COS($U$1*U25*15))" +"-2.5*LOG10(AB25)" +"1/(SIN($U$1*((ABS(F35)+G35/60+H35/3600)))*SIN($U$1*$S$2)+COS(1*$U$1*((ABS(F35)+G35/60+H35/3600)))*COS($U$1*$S$2)*COS($U$1*U35*15))" +"-2.5*LOG10(AB35)" +"-2.5*LOG10(AB45)" +"A55" +"1/(SIN(-1*$U$1*((ABS(F55)+G55/60+H55*3600)))*SIN($U$1*$S$2)+COS(-1*$U$1*((ABS(F55)+G55/60+H55*3600)))*COS($U$1*$S$2)*COS($U$1*U55*15))" +"-2.5*LOG10(AB55)" +"-2.5*LOG10(AB65)" +"-2.5*LOG10(AB75)" +"-2.5*LOG10(AB85)" +"-2.5*LOG10(AB95)" +"-2.5*LOG10(AB105)" +"-2.5*LOG10(AB115)" +"-2.5*LOG10(AB125)" +"-2.5*LOG10(AB135)" +"-2.5*LOG10(AB145)" +"-2.5*LOG10(AB155)" +"-2.5*LOG10(AB165)" +"SUM(C11:C13)" +"SUM(D14:D21)" +"SUM(C25:C26)" +"SUM(D27:D29)" +"SUM(D30:D34)" +"SUM(C70:C71)" +"+C20-D20" +"+E20/D20" +"+C20-C21" +"B10*SUM(B38:B43)+C10*SUM(C38:C43)+D10*SUM(D38:D43)+E10*SUM(E38:E43)+F10*SUM(F38:F43)+G10*SUM(G38:G43)-0.5*SUM(B30:G35)" +"B22-B30-B38" +"B23+B30-B31-B39" +"SUMPRODUCT($B$6:$G$6,B22:G22)" +"SUMPRODUCT($B$7:$G$7,B22:G22)" +"SUMPRODUCT($B$8:$G$8,B22:G22)" +"24*16*4" +"24*16*2" +"24*16*3" +"B13-B38" +"SUM(O2:O66)/62" +"6.38*10^3" +"(C6/(C6+C5))^2" +"SQRT(((C12*C13)/(1+(C14/C13))))" +"6.67*10^-11" +"7.35*10^22" +"C20+C21" +"SQRT(((4*3.1415927^2*C24^3)/(C22*C23)))" +"C26/(60*60)" +"C22" +"((C32*C33)/((C32*C33/C30)-(C31^2/2)))-C30" +"C35*0.98" +"SQRT(C39/C40)*C41" +"(2*3.1415927*SQRT((C40/C39)))/2" +"A2+1" +"IF(ISBLANK('mag per year'!AD3),"""",'mag per year'!AD3)" +"QUARTILE($A$2:$A$8,1)" +"IF(OR($A$2<$B$6,$A$2>$B$8),$A$2,#N/A)" +"IF(OR(AND($A$2<$B$5,$A$2>=$B$6),AND($A$2>$B$7,$A$2<=$B$8)),$A$2,#N/A)" +"IF(OR(AND($A$2<$B$2,$A$2>=$B$5),AND($A$2>$B$4,$A$2<=$B$7)),$A$2,"""")" +"$B$3" +"MIN($A$2:$A$8)-(MAX($A$2:$A$8)-MIN($A$2:$A$8))/14" +"AVERAGE($A$2:$A$8)" +"IF(ISBLANK('mag per year'!AE3),"""",'mag per year'!AE3)" +"QUARTILE($M$2:$M$8,1)" +"IF(OR($M$2<$N$6,$M$2>$N$8),$M$2,#N/A)" +"IF(OR(AND($M$2<$N$5,$M$2>=$N$6),AND($M$2>$N$7,$M$2<=$N$8)),$M$2,#N/A)" +"IF(OR(AND($M$2<$N$2,$M$2>=$N$5),AND($M$2>$N$4,$M$2<=$N$7)),$M$2,"""")" +"$N$3" +"MIN($M$2:$M$8)-(MAX($M$2:$M$8)-MIN($M$2:$M$8))/14" +"AVERAGE($M$2:$M$8)" +"IF(ISBLANK(sandstone!B3),"""",sandstone!B3)" +"QUARTILE($Y$2:$Y$16,1)" +"IF(OR($Y$2<$Z$6,$Y$2>$Z$8),$Y$2,#N/A)" +"IF(OR(AND($Y$2<$Z$5,$Y$2>=$Z$6),AND($Y$2>$Z$7,$Y$2<=$Z$8)),$Y$2,#N/A)" +"IF(OR(AND($Y$2<$Z$2,$Y$2>=$Z$5),AND($Y$2>$Z$4,$Y$2<=$Z$7)),$Y$2,"""")" +"$Z$3" +"MIN($Y$2:$Y$31)-(MAX($Y$2:$Y$31)-MIN($Y$2:$Y$31))/14" +"AVERAGE($Y$2:$Y$16)" +"IF(ISBLANK(sandstone!B3),"""",sandstone!B3)" +"QUARTILE($AK$2:$AK$16,1)" +"IF(OR($AK$2<$AL$6,$AK$2>$AL$8),$AK$2,#N/A)" +"IF(OR(AND($AK$2<$AL$5,$AK$2>=$AL$6),AND($AK$2>$AL$7,$AK$2<=$AL$8)),$AK$2,#N/A)" +"IF(OR(AND($AK$2<$AL$2,$AK$2>=$AL$5),AND($AK$2>$AL$4,$AK$2<=$AL$7)),$AK$2,"""")" +"$AL$3" +"MIN($AK$2:$AK$31)-(MAX($AK$2:$AK$31)-MIN($AK$2:$AK$31))/14" +"AVERAGE($AK$2:$AK$16)" +"IF(ISBLANK(sandstone!B3),"""",sandstone!B3)" +"QUARTILE($AW$2:$AW$17,1)" +"IF(OR($AW$2<$AX$6,$AW$2>$AX$8),$AW$2,#N/A)" +"IF(OR(AND($AW$2<$AX$5,$AW$2>=$AX$6),AND($AW$2>$AX$7,$AW$2<=$AX$8)),$AW$2,#N/A)" +"IF(OR(AND($AW$2<$AX$2,$AW$2>=$AX$5),AND($AW$2>$AX$4,$AW$2<=$AX$7)),$AW$2,"""")" +"$AX$3" +"MIN($AW$2:$AW$33)-(MAX($AW$2:$AW$33)-MIN($AW$2:$AW$33))/14" +"AVERAGE($AW$2:$AW$17)" +"QUARTILE($A$2:$A$8,2)" +"IF(OR($A$3<$B$6,$A$3>$B$8),$A$3,#N/A)" +"IF(OR(AND($A$3<$B$5,$A$3>=$B$6),AND($A$3>$B$7,$A$3<=$B$8)),$A$3,#N/A)" +"IF(OR(AND($A$3<$B$2,$A$3>=$B$5),AND($A$3>$B$4,$A$3<=$B$7)),$A$3,"""")" +"$B$2" +"QUARTILE($M$2:$M$8,2)" +"IF(OR($M$3<$N$6,$M$3>$N$8),$M$3,#N/A)" +"IF(OR(AND($M$3<$N$5,$M$3>=$N$6),AND($M$3>$N$7,$M$3<=$N$8)),$M$3,#N/A)" +"IF(OR(AND($M$3<$N$2,$M$3>=$N$5),AND($M$3>$N$4,$M$3<=$N$7)),$M$3,"""")" +"$N$2" +"QUARTILE($Y$2:$Y$16,2)" +"IF(OR($Y$3<$Z$6,$Y$3>$Z$8),$Y$3,#N/A)" +"IF(OR(AND($Y$3<$Z$5,$Y$3>=$Z$6),AND($Y$3>$Z$7,$Y$3<=$Z$8)),$Y$3,#N/A)" +"IF(OR(AND($Y$3<$Z$2,$Y$3>=$Z$5),AND($Y$3>$Z$4,$Y$3<=$Z$7)),$Y$3,"""")" +"$Z$2" +"QUARTILE($AK$2:$AK$16,2)" +"IF(OR($AK$3<$AL$6,$AK$3>$AL$8),$AK$3,#N/A)" +"IF(OR(AND($AK$3<$AL$5,$AK$3>=$AL$6),AND($AK$3>$AL$7,$AK$3<=$AL$8)),$AK$3,#N/A)" +"IF(OR(AND($AK$3<$AL$2,$AK$3>=$AL$5),AND($AK$3>$AL$4,$AK$3<=$AL$7)),$AK$3,"""")" +"$AL$2" +"QUARTILE($AW$2:$AW$17,2)" +"IF(OR($AW$3<$AX$6,$AW$3>$AX$8),$AW$3,#N/A)" +"IF(OR(AND($AW$3<$AX$5,$AW$3>=$AX$6),AND($AW$3>$AX$7,$AW$3<=$AX$8)),$AW$3,#N/A)" +"IF(OR(AND($AW$3<$AX$2,$AW$3>=$AX$5),AND($AW$3>$AX$4,$AW$3<=$AX$7)),$AW$3,"""")" +"$AX$2" +"QUARTILE($A$2:$A$8,3)" +"IF(OR($A$4<$B$6,$A$4>$B$8),$A$4,#N/A)" +"IF(OR(AND($A$4<$B$5,$A$4>=$B$6),AND($A$4>$B$7,$A$4<=$B$8)),$A$4,#N/A)" +"IF(OR(AND($A$4<$B$2,$A$4>=$B$5),AND($A$4>$B$4,$A$4<=$B$7)),$A$4,"""")" +"QUARTILE($M$2:$M$8,3)" +"IF(OR($M$4<$N$6,$M$4>$N$8),$M$4,#N/A)" +"IF(OR(AND($M$4<$N$5,$M$4>=$N$6),AND($M$4>$N$7,$M$4<=$N$8)),$M$4,#N/A)" +"IF(OR(AND($M$4<$N$2,$M$4>=$N$5),AND($M$4>$N$4,$M$4<=$N$7)),$M$4,"""")" +"QUARTILE($Y$2:$Y$16,3)" +"IF(OR($Y$4<$Z$6,$Y$4>$Z$8),$Y$4,#N/A)" +"IF(OR(AND($Y$4<$Z$5,$Y$4>=$Z$6),AND($Y$4>$Z$7,$Y$4<=$Z$8)),$Y$4,#N/A)" +"IF(OR(AND($Y$4<$Z$2,$Y$4>=$Z$5),AND($Y$4>$Z$4,$Y$4<=$Z$7)),$Y$4,"""")" +"QUARTILE($AK$2:$AK$16,3)" +"IF(OR($AK$4<$AL$6,$AK$4>$AL$8),$AK$4,#N/A)" +"IF(OR(AND($AK$4<$AL$5,$AK$4>=$AL$6),AND($AK$4>$AL$7,$AK$4<=$AL$8)),$AK$4,#N/A)" +"IF(OR(AND($AK$4<$AL$2,$AK$4>=$AL$5),AND($AK$4>$AL$4,$AK$4<=$AL$7)),$AK$4,"""")" +"QUARTILE($AW$2:$AW$17,3)" +"IF(OR($AW$4<$AX$6,$AW$4>$AX$8),$AW$4,#N/A)" +"IF(OR(AND($AW$4<$AX$5,$AW$4>=$AX$6),AND($AW$4>$AX$7,$AW$4<=$AX$8)),$AW$4,#N/A)" +"IF(OR(AND($AW$4<$AX$2,$AW$4>=$AX$5),AND($AW$4>$AX$4,$AW$4<=$AX$7)),$AW$4,"""")" +"$B$2-1.5*($B$4-$B$2)" +"IF(OR($A$5<$B$6,$A$5>$B$8),$A$5,#N/A)" +"IF(OR(AND($A$5<$B$5,$A$5>=$B$6),AND($A$5>$B$7,$A$5<=$B$8)),$A$5,#N/A)" +"IF(OR(AND($A$5<$B$2,$A$5>=$B$5),AND($A$5>$B$4,$A$5<=$B$7)),$A$5,"""")" +"$B$9" +"$N$2-1.5*($N$4-$N$2)" +"IF(OR($M$5<$N$6,$M$5>$N$8),$M$5,#N/A)" +"IF(OR(AND($M$5<$N$5,$M$5>=$N$6),AND($M$5>$N$7,$M$5<=$N$8)),$M$5,#N/A)" +"IF(OR(AND($M$5<$N$2,$M$5>=$N$5),AND($M$5>$N$4,$M$5<=$N$7)),$M$5,"""")" +"$N$9" +"$Z$2-1.5*($Z$4-$Z$2)" +"IF(OR($Y$5<$Z$6,$Y$5>$Z$8),$Y$5,#N/A)" +"IF(OR(AND($Y$5<$Z$5,$Y$5>=$Z$6),AND($Y$5>$Z$7,$Y$5<=$Z$8)),$Y$5,#N/A)" +"IF(OR(AND($Y$5<$Z$2,$Y$5>=$Z$5),AND($Y$5>$Z$4,$Y$5<=$Z$7)),$Y$5,"""")" +"$Z$9" +"AVERAGE($Y$17:$Y$31)" +"$AL$2-1.5*($AL$4-$AL$2)" +"IF(OR($AK$5<$AL$6,$AK$5>$AL$8),$AK$5,#N/A)" +"IF(OR(AND($AK$5<$AL$5,$AK$5>=$AL$6),AND($AK$5>$AL$7,$AK$5<=$AL$8)),$AK$5,#N/A)" +"IF(OR(AND($AK$5<$AL$2,$AK$5>=$AL$5),AND($AK$5>$AL$4,$AK$5<=$AL$7)),$AK$5,"""")" +"$AL$9" +"AVERAGE($AK$17:$AK$31)" +"$AX$2-1.5*($AX$4-$AX$2)" +"IF(OR($AW$5<$AX$6,$AW$5>$AX$8),$AW$5,#N/A)" +"IF(OR(AND($AW$5<$AX$5,$AW$5>=$AX$6),AND($AW$5>$AX$7,$AW$5<=$AX$8)),$AW$5,#N/A)" +"IF(OR(AND($AW$5<$AX$2,$AW$5>=$AX$5),AND($AW$5>$AX$4,$AW$5<=$AX$7)),$AW$5,"""")" +"$AX$9" +"AVERAGE($AW$18:$AW$33)" +"$B$2-3*($B$4-$B$2)" +"IF(OR($A$6<$B$6,$A$6>$B$8),$A$6,#N/A)" +"IF(OR(AND($A$6<$B$5,$A$6>=$B$6),AND($A$6>$B$7,$A$6<=$B$8)),$A$6,#N/A)" +"IF(OR(AND($A$6<$B$2,$A$6>=$B$5),AND($A$6>$B$4,$A$6<=$B$7)),$A$6,"""")" +"$N$2-3*($N$4-$N$2)" +"IF(OR($M$6<$N$6,$M$6>$N$8),$M$6,#N/A)" +"IF(OR(AND($M$6<$N$5,$M$6>=$N$6),AND($M$6>$N$7,$M$6<=$N$8)),$M$6,#N/A)" +"IF(OR(AND($M$6<$N$2,$M$6>=$N$5),AND($M$6>$N$4,$M$6<=$N$7)),$M$6,"""")" +"$Z$2-3*($Z$4-$Z$2)" +"IF(OR($Y$6<$Z$6,$Y$6>$Z$8),$Y$6,#N/A)" +"IF(OR(AND($Y$6<$Z$5,$Y$6>=$Z$6),AND($Y$6>$Z$7,$Y$6<=$Z$8)),$Y$6,#N/A)" +"IF(OR(AND($Y$6<$Z$2,$Y$6>=$Z$5),AND($Y$6>$Z$4,$Y$6<=$Z$7)),$Y$6,"""")" +"$AL$2-3*($AL$4-$AL$2)" +"IF(OR($AK$6<$AL$6,$AK$6>$AL$8),$AK$6,#N/A)" +"IF(OR(AND($AK$6<$AL$5,$AK$6>=$AL$6),AND($AK$6>$AL$7,$AK$6<=$AL$8)),$AK$6,#N/A)" +"IF(OR(AND($AK$6<$AL$2,$AK$6>=$AL$5),AND($AK$6>$AL$4,$AK$6<=$AL$7)),$AK$6,"""")" +"$AX$2-3*($AX$4-$AX$2)" +"IF(OR($AW$6<$AX$6,$AW$6>$AX$8),$AW$6,#N/A)" +"IF(OR(AND($AW$6<$AX$5,$AW$6>=$AX$6),AND($AW$6>$AX$7,$AW$6<=$AX$8)),$AW$6,#N/A)" +"IF(OR(AND($AW$6<$AX$2,$AW$6>=$AX$5),AND($AW$6>$AX$4,$AW$6<=$AX$7)),$AW$6,"""")" +"$B$4+1.5*($B$4-$B$2)" +"IF(OR($A$7<$B$6,$A$7>$B$8),$A$7,#N/A)" +"IF(OR(AND($A$7<$B$5,$A$7>=$B$6),AND($A$7>$B$7,$A$7<=$B$8)),$A$7,#N/A)" +"IF(OR(AND($A$7<$B$2,$A$7>=$B$5),AND($A$7>$B$4,$A$7<=$B$7)),$A$7,"""")" +"$N$4+1.5*($N$4-$N$2)" +"IF(OR($M$7<$N$6,$M$7>$N$8),$M$7,#N/A)" +"IF(OR(AND($M$7<$N$5,$M$7>=$N$6),AND($M$7>$N$7,$M$7<=$N$8)),$M$7,#N/A)" +"IF(OR(AND($M$7<$N$2,$M$7>=$N$5),AND($M$7>$N$4,$M$7<=$N$7)),$M$7,"""")" +"$Z$4+1.5*($Z$4-$Z$2)" +"IF(OR($Y$7<$Z$6,$Y$7>$Z$8),$Y$7,#N/A)" +"IF(OR(AND($Y$7<$Z$5,$Y$7>=$Z$6),AND($Y$7>$Z$7,$Y$7<=$Z$8)),$Y$7,#N/A)" +"IF(OR(AND($Y$7<$Z$2,$Y$7>=$Z$5),AND($Y$7>$Z$4,$Y$7<=$Z$7)),$Y$7,"""")" +"$AL$4+1.5*($AL$4-$AL$2)" +"IF(OR($AK$7<$AL$6,$AK$7>$AL$8),$AK$7,#N/A)" +"IF(OR(AND($AK$7<$AL$5,$AK$7>=$AL$6),AND($AK$7>$AL$7,$AK$7<=$AL$8)),$AK$7,#N/A)" +"IF(OR(AND($AK$7<$AL$2,$AK$7>=$AL$5),AND($AK$7>$AL$4,$AK$7<=$AL$7)),$AK$7,"""")" +"$AX$4+1.5*($AX$4-$AX$2)" +"IF(OR($AW$7<$AX$6,$AW$7>$AX$8),$AW$7,#N/A)" +"IF(OR(AND($AW$7<$AX$5,$AW$7>=$AX$6),AND($AW$7>$AX$7,$AW$7<=$AX$8)),$AW$7,#N/A)" +"IF(OR(AND($AW$7<$AX$2,$AW$7>=$AX$5),AND($AW$7>$AX$4,$AW$7<=$AX$7)),$AW$7,"""")" +"$B$4+3*($B$4-$B$2)" +"IF(OR($A$8<$B$6,$A$8>$B$8),$A$8,#N/A)" +"IF(OR(AND($A$8<$B$5,$A$8>=$B$6),AND($A$8>$B$7,$A$8<=$B$8)),$A$8,#N/A)" +"IF(OR(AND($A$8<$B$2,$A$8>=$B$5),AND($A$8>$B$4,$A$8<=$B$7)),$A$8,"""")" +"$B$4" +"$N$4+3*($N$4-$N$2)" +"IF(OR($M$8<$N$6,$M$8>$N$8),$M$8,#N/A)" +"IF(OR(AND($M$8<$N$5,$M$8>=$N$6),AND($M$8>$N$7,$M$8<=$N$8)),$M$8,#N/A)" +"IF(OR(AND($M$8<$N$2,$M$8>=$N$5),AND($M$8>$N$4,$M$8<=$N$7)),$M$8,"""")" +"$N$4" +"$Z$4+3*($Z$4-$Z$2)" +"IF(OR($Y$8<$Z$6,$Y$8>$Z$8),$Y$8,#N/A)" +"IF(OR(AND($Y$8<$Z$5,$Y$8>=$Z$6),AND($Y$8>$Z$7,$Y$8<=$Z$8)),$Y$8,#N/A)" +"IF(OR(AND($Y$8<$Z$2,$Y$8>=$Z$5),AND($Y$8>$Z$4,$Y$8<=$Z$7)),$Y$8,"""")" +"$Z$4" +"$AL$4+3*($AL$4-$AL$2)" +"IF(OR($AK$8<$AL$6,$AK$8>$AL$8),$AK$8,#N/A)" +"IF(OR(AND($AK$8<$AL$5,$AK$8>=$AL$6),AND($AK$8>$AL$7,$AK$8<=$AL$8)),$AK$8,#N/A)" +"IF(OR(AND($AK$8<$AL$2,$AK$8>=$AL$5),AND($AK$8>$AL$4,$AK$8<=$AL$7)),$AK$8,"""")" +"$AL$4" +"$AX$4+3*($AX$4-$AX$2)" +"IF(OR($AW$8<$AX$6,$AW$8>$AX$8),$AW$8,#N/A)" +"IF(OR(AND($AW$8<$AX$5,$AW$8>=$AX$6),AND($AW$8>$AX$7,$AW$8<=$AX$8)),$AW$8,#N/A)" +"IF(OR(AND($AW$8<$AX$2,$AW$8>=$AX$5),AND($AW$8>$AX$4,$AW$8<=$AX$7)),$AW$8,"""")" +"$AX$4" +"IF(AND(COUNT($F$2:$F$8)>0,MIN($F$2:$F$8)<$B$2),MIN($F$2:$F$8),$B$2)" +"IF(AND(COUNT($R$2:$R$8)>0,MIN($R$2:$R$8)<$N$2),MIN($R$2:$R$8),$N$2)" +"IF(ISBLANK(sandstone!B11),"""",sandstone!B11)" +"IF(AND(COUNT($AD$2:$AD$16)>0,MIN($AD$2:$AD$16)<$Z$2),MIN($AD$2:$AD$16),$Z$2)" +"IF(OR($Y$9<$Z$6,$Y$9>$Z$8),$Y$9,#N/A)" +"IF(OR(AND($Y$9<$Z$5,$Y$9>=$Z$6),AND($Y$9>$Z$7,$Y$9<=$Z$8)),$Y$9,#N/A)" +"IF(OR(AND($Y$9<$Z$2,$Y$9>=$Z$5),AND($Y$9>$Z$4,$Y$9<=$Z$7)),$Y$9,"""")" +"IF(ISBLANK(sandstone!B11),"""",sandstone!B11)" +"IF(AND(COUNT($AP$2:$AP$16)>0,MIN($AP$2:$AP$16)<$AL$2),MIN($AP$2:$AP$16),$AL$2)" +"IF(OR($AK$9<$AL$6,$AK$9>$AL$8),$AK$9,#N/A)" +"IF(OR(AND($AK$9<$AL$5,$AK$9>=$AL$6),AND($AK$9>$AL$7,$AK$9<=$AL$8)),$AK$9,#N/A)" +"IF(OR(AND($AK$9<$AL$2,$AK$9>=$AL$5),AND($AK$9>$AL$4,$AK$9<=$AL$7)),$AK$9,"""")" +"IF(AND(COUNT($BB$2:$BB$17)>0,MIN($BB$2:$BB$17)<$AX$2),MIN($BB$2:$BB$17),$AX$2)" +"IF(OR($AW$9<$AX$6,$AW$9>$AX$8),$AW$9,#N/A)" +"IF(OR(AND($AW$9<$AX$5,$AW$9>=$AX$6),AND($AW$9>$AX$7,$AW$9<=$AX$8)),$AW$9,#N/A)" +"IF(OR(AND($AW$9<$AX$2,$AW$9>=$AX$5),AND($AW$9>$AX$4,$AW$9<=$AX$7)),$AW$9,"""")" +"IF(AND(COUNT($F$2:$F$8)>0,MAX($F$2:$F$8)>$B$4),MAX($F$2:$F$8),$B$4)" +"$B$10" +"IF(AND(COUNT($R$2:$R$8)>0,MAX($R$2:$R$8)>$N$4),MAX($R$2:$R$8),$N$4)" +"$N$10" +"IF(AND(COUNT($AD$2:$AD$16)>0,MAX($AD$2:$AD$16)>$Z$4),MAX($AD$2:$AD$16),$Z$4)" +"IF(OR($Y$10<$Z$6,$Y$10>$Z$8),$Y$10,#N/A)" +"IF(OR(AND($Y$10<$Z$5,$Y$10>=$Z$6),AND($Y$10>$Z$7,$Y$10<=$Z$8)),$Y$10,#N/A)" +"IF(OR(AND($Y$10<$Z$2,$Y$10>=$Z$5),AND($Y$10>$Z$4,$Y$10<=$Z$7)),$Y$10,"""")" +"$Z$10" +"IF(AND(COUNT($AP$2:$AP$16)>0,MAX($AP$2:$AP$16)>$AL$4),MAX($AP$2:$AP$16),$AL$4)" +"IF(OR($AK$10<$AL$6,$AK$10>$AL$8),$AK$10,#N/A)" +"IF(OR(AND($AK$10<$AL$5,$AK$10>=$AL$6),AND($AK$10>$AL$7,$AK$10<=$AL$8)),$AK$10,#N/A)" +"IF(OR(AND($AK$10<$AL$2,$AK$10>=$AL$5),AND($AK$10>$AL$4,$AK$10<=$AL$7)),$AK$10,"""")" +"$AL$10" +"IF(AND(COUNT($BB$2:$BB$17)>0,MAX($BB$2:$BB$17)>$AX$4),MAX($BB$2:$BB$17),$AX$4)" +"IF(OR($AW$10<$AX$6,$AW$10>$AX$8),$AW$10,#N/A)" +"IF(OR(AND($AW$10<$AX$5,$AW$10>=$AX$6),AND($AW$10>$AX$7,$AW$10<=$AX$8)),$AW$10,#N/A)" +"IF(OR(AND($AW$10<$AX$2,$AW$10>=$AX$5),AND($AW$10>$AX$4,$AW$10<=$AX$7)),$AW$10,"""")" +"$AX$10" +"QUARTILE($Y$17:$Y$31,1)" +"IF(OR($Y$11<$Z$6,$Y$11>$Z$8),$Y$11,#N/A)" +"IF(OR(AND($Y$11<$Z$5,$Y$11>=$Z$6),AND($Y$11>$Z$7,$Y$11<=$Z$8)),$Y$11,#N/A)" +"IF(OR(AND($Y$11<$Z$2,$Y$11>=$Z$5),AND($Y$11>$Z$4,$Y$11<=$Z$7)),$Y$11,"""")" +"QUARTILE($AK$17:$AK$31,1)" +"IF(OR($AK$11<$AL$6,$AK$11>$AL$8),$AK$11,#N/A)" +"IF(OR(AND($AK$11<$AL$5,$AK$11>=$AL$6),AND($AK$11>$AL$7,$AK$11<=$AL$8)),$AK$11,#N/A)" +"IF(OR(AND($AK$11<$AL$2,$AK$11>=$AL$5),AND($AK$11>$AL$4,$AK$11<=$AL$7)),$AK$11,"""")" +"QUARTILE($AW$18:$AW$33,1)" +"IF(OR($AW$11<$AX$6,$AW$11>$AX$8),$AW$11,#N/A)" +"IF(OR(AND($AW$11<$AX$5,$AW$11>=$AX$6),AND($AW$11>$AX$7,$AW$11<=$AX$8)),$AW$11,#N/A)" +"IF(OR(AND($AW$11<$AX$2,$AW$11>=$AX$5),AND($AW$11>$AX$4,$AW$11<=$AX$7)),$AW$11,"""")" +"QUARTILE($Y$17:$Y$31,2)" +"IF(OR($Y$12<$Z$6,$Y$12>$Z$8),$Y$12,#N/A)" +"IF(OR(AND($Y$12<$Z$5,$Y$12>=$Z$6),AND($Y$12>$Z$7,$Y$12<=$Z$8)),$Y$12,#N/A)" +"IF(OR(AND($Y$12<$Z$2,$Y$12>=$Z$5),AND($Y$12>$Z$4,$Y$12<=$Z$7)),$Y$12,"""")" +"QUARTILE($AK$17:$AK$31,2)" +"IF(OR($AK$12<$AL$6,$AK$12>$AL$8),$AK$12,#N/A)" +"IF(OR(AND($AK$12<$AL$5,$AK$12>=$AL$6),AND($AK$12>$AL$7,$AK$12<=$AL$8)),$AK$12,#N/A)" +"IF(OR(AND($AK$12<$AL$2,$AK$12>=$AL$5),AND($AK$12>$AL$4,$AK$12<=$AL$7)),$AK$12,"""")" +"QUARTILE($AW$18:$AW$33,2)" +"IF(OR($AW$12<$AX$6,$AW$12>$AX$8),$AW$12,#N/A)" +"IF(OR(AND($AW$12<$AX$5,$AW$12>=$AX$6),AND($AW$12>$AX$7,$AW$12<=$AX$8)),$AW$12,#N/A)" +"IF(OR(AND($AW$12<$AX$2,$AW$12>=$AX$5),AND($AW$12>$AX$4,$AW$12<=$AX$7)),$AW$12,"""")" +"QUARTILE($Y$17:$Y$31,3)" +"IF(OR($Y$13<$Z$6,$Y$13>$Z$8),$Y$13,#N/A)" +"IF(OR(AND($Y$13<$Z$5,$Y$13>=$Z$6),AND($Y$13>$Z$7,$Y$13<=$Z$8)),$Y$13,#N/A)" +"IF(OR(AND($Y$13<$Z$2,$Y$13>=$Z$5),AND($Y$13>$Z$4,$Y$13<=$Z$7)),$Y$13,"""")" +"QUARTILE($AK$17:$AK$31,3)" +"IF(OR($AK$13<$AL$6,$AK$13>$AL$8),$AK$13,#N/A)" +"IF(OR(AND($AK$13<$AL$5,$AK$13>=$AL$6),AND($AK$13>$AL$7,$AK$13<=$AL$8)),$AK$13,#N/A)" +"IF(OR(AND($AK$13<$AL$2,$AK$13>=$AL$5),AND($AK$13>$AL$4,$AK$13<=$AL$7)),$AK$13,"""")" +"QUARTILE($AW$18:$AW$33,3)" +"IF(OR($AW$13<$AX$6,$AW$13>$AX$8),$AW$13,#N/A)" +"IF(OR(AND($AW$13<$AX$5,$AW$13>=$AX$6),AND($AW$13>$AX$7,$AW$13<=$AX$8)),$AW$13,#N/A)" +"IF(OR(AND($AW$13<$AX$2,$AW$13>=$AX$5),AND($AW$13>$AX$4,$AW$13<=$AX$7)),$AW$13,"""")" +"$Z$11-1.5*($Z$13-$Z$11)" +"IF(OR($Y$14<$Z$6,$Y$14>$Z$8),$Y$14,#N/A)" +"IF(OR(AND($Y$14<$Z$5,$Y$14>=$Z$6),AND($Y$14>$Z$7,$Y$14<=$Z$8)),$Y$14,#N/A)" +"IF(OR(AND($Y$14<$Z$2,$Y$14>=$Z$5),AND($Y$14>$Z$4,$Y$14<=$Z$7)),$Y$14,"""")" +"$AL$11-1.5*($AL$13-$AL$11)" +"IF(OR($AK$14<$AL$6,$AK$14>$AL$8),$AK$14,#N/A)" +"IF(OR(AND($AK$14<$AL$5,$AK$14>=$AL$6),AND($AK$14>$AL$7,$AK$14<=$AL$8)),$AK$14,#N/A)" +"IF(OR(AND($AK$14<$AL$2,$AK$14>=$AL$5),AND($AK$14>$AL$4,$AK$14<=$AL$7)),$AK$14,"""")" +"$AX$11-1.5*($AX$13-$AX$11)" +"IF(OR($AW$14<$AX$6,$AW$14>$AX$8),$AW$14,#N/A)" +"IF(OR(AND($AW$14<$AX$5,$AW$14>=$AX$6),AND($AW$14>$AX$7,$AW$14<=$AX$8)),$AW$14,#N/A)" +"IF(OR(AND($AW$14<$AX$2,$AW$14>=$AX$5),AND($AW$14>$AX$4,$AW$14<=$AX$7)),$AW$14,"""")" +"$Z$11-3*($Z$13-$Z$11)" +"IF(OR($Y$15<$Z$6,$Y$15>$Z$8),$Y$15,#N/A)" +"IF(OR(AND($Y$15<$Z$5,$Y$15>=$Z$6),AND($Y$15>$Z$7,$Y$15<=$Z$8)),$Y$15,#N/A)" +"IF(OR(AND($Y$15<$Z$2,$Y$15>=$Z$5),AND($Y$15>$Z$4,$Y$15<=$Z$7)),$Y$15,"""")" +"$AL$11-3*($AL$13-$AL$11)" +"IF(OR($AK$15<$AL$6,$AK$15>$AL$8),$AK$15,#N/A)" +"IF(OR(AND($AK$15<$AL$5,$AK$15>=$AL$6),AND($AK$15>$AL$7,$AK$15<=$AL$8)),$AK$15,#N/A)" +"IF(OR(AND($AK$15<$AL$2,$AK$15>=$AL$5),AND($AK$15>$AL$4,$AK$15<=$AL$7)),$AK$15,"""")" +"$AX$11-3*($AX$13-$AX$11)" +"IF(OR($AW$15<$AX$6,$AW$15>$AX$8),$AW$15,#N/A)" +"IF(OR(AND($AW$15<$AX$5,$AW$15>=$AX$6),AND($AW$15>$AX$7,$AW$15<=$AX$8)),$AW$15,#N/A)" +"IF(OR(AND($AW$15<$AX$2,$AW$15>=$AX$5),AND($AW$15>$AX$4,$AW$15<=$AX$7)),$AW$15,"""")" +"$Z$13+1.5*($Z$13-$Z$11)" +"IF(OR($Y$16<$Z$6,$Y$16>$Z$8),$Y$16,#N/A)" +"IF(OR(AND($Y$16<$Z$5,$Y$16>=$Z$6),AND($Y$16>$Z$7,$Y$16<=$Z$8)),$Y$16,#N/A)" +"IF(OR(AND($Y$16<$Z$2,$Y$16>=$Z$5),AND($Y$16>$Z$4,$Y$16<=$Z$7)),$Y$16,"""")" +"$Z$12" +"$AL$13+1.5*($AL$13-$AL$11)" +"IF(OR($AK$16<$AL$6,$AK$16>$AL$8),$AK$16,#N/A)" +"IF(OR(AND($AK$16<$AL$5,$AK$16>=$AL$6),AND($AK$16>$AL$7,$AK$16<=$AL$8)),$AK$16,#N/A)" +"IF(OR(AND($AK$16<$AL$2,$AK$16>=$AL$5),AND($AK$16>$AL$4,$AK$16<=$AL$7)),$AK$16,"""")" +"$AL$12" +"$AX$13+1.5*($AX$13-$AX$11)" +"IF(OR($AW$16<$AX$6,$AW$16>$AX$8),$AW$16,#N/A)" +"IF(OR(AND($AW$16<$AX$5,$AW$16>=$AX$6),AND($AW$16>$AX$7,$AW$16<=$AX$8)),$AW$16,#N/A)" +"IF(OR(AND($AW$16<$AX$2,$AW$16>=$AX$5),AND($AW$16>$AX$4,$AW$16<=$AX$7)),$AW$16,"""")" +"$AX$12" +"IF(ISBLANK(sandstone!C3),"""",sandstone!C3)" +"$Z$13+3*($Z$13-$Z$11)" +"IF(OR($Y$17<$Z$15,$Y$17>$Z$17),$Y$17,#N/A)" +"IF(OR(AND($Y$17<$Z$14,$Y$17>=$Z$15),AND($Y$17>$Z$16,$Y$17<=$Z$17)),$Y$17,#N/A)" +"IF(OR(AND($Y$17<$Z$11,$Y$17>=$Z$14),AND($Y$17>$Z$13,$Y$17<=$Z$16)),$Y$17,"""")" +"$Z$11" +"IF(ISBLANK(sandstone!C3),"""",sandstone!C3)" +"$AL$13+3*($AL$13-$AL$11)" +"IF(OR($AK$17<$AL$15,$AK$17>$AL$17),$AK$17,#N/A)" +"IF(OR(AND($AK$17<$AL$14,$AK$17>=$AL$15),AND($AK$17>$AL$16,$AK$17<=$AL$17)),$AK$17,#N/A)" +"IF(OR(AND($AK$17<$AL$11,$AK$17>=$AL$14),AND($AK$17>$AL$13,$AK$17<=$AL$16)),$AK$17,"""")" +"$AL$11" +"$AX$13+3*($AX$13-$AX$11)" +"IF(OR($AW$17<$AX$6,$AW$17>$AX$8),$AW$17,#N/A)" +"IF(OR(AND($AW$17<$AX$5,$AW$17>=$AX$6),AND($AW$17>$AX$7,$AW$17<=$AX$8)),$AW$17,#N/A)" +"IF(OR(AND($AW$17<$AX$2,$AW$17>=$AX$5),AND($AW$17>$AX$4,$AW$17<=$AX$7)),$AW$17,"""")" +"$AX$11" +"IF(AND(COUNT($AD$17:$AD$31)>0,MIN($AD$17:$AD$31)<$Z$11),MIN($AD$17:$AD$31),$Z$11)" +"IF(OR($Y$18<$Z$15,$Y$18>$Z$17),$Y$18,#N/A)" +"IF(OR(AND($Y$18<$Z$14,$Y$18>=$Z$15),AND($Y$18>$Z$16,$Y$18<=$Z$17)),$Y$18,#N/A)" +"IF(OR(AND($Y$18<$Z$11,$Y$18>=$Z$14),AND($Y$18>$Z$13,$Y$18<=$Z$16)),$Y$18,"""")" +"IF(AND(COUNT($AP$17:$AP$31)>0,MIN($AP$17:$AP$31)<$AL$11),MIN($AP$17:$AP$31),$AL$11)" +"IF(OR($AK$18<$AL$15,$AK$18>$AL$17),$AK$18,#N/A)" +"IF(OR(AND($AK$18<$AL$14,$AK$18>=$AL$15),AND($AK$18>$AL$16,$AK$18<=$AL$17)),$AK$18,#N/A)" +"IF(OR(AND($AK$18<$AL$11,$AK$18>=$AL$14),AND($AK$18>$AL$13,$AK$18<=$AL$16)),$AK$18,"""")" +"IF(ISBLANK(sandstone!C3),"""",sandstone!C3)" +"IF(AND(COUNT($BB$18:$BB$33)>0,MIN($BB$18:$BB$33)<$AX$11),MIN($BB$18:$BB$33),$AX$11)" +"IF(OR($AW$18<$AX$15,$AW$18>$AX$17),$AW$18,#N/A)" +"IF(OR(AND($AW$18<$AX$14,$AW$18>=$AX$15),AND($AW$18>$AX$16,$AW$18<=$AX$17)),$AW$18,#N/A)" +"IF(OR(AND($AW$18<$AX$11,$AW$18>=$AX$14),AND($AW$18>$AX$13,$AW$18<=$AX$16)),$AW$18,"""")" +"IF(AND(COUNT($AD$17:$AD$31)>0,MAX($AD$17:$AD$31)>$Z$13),MAX($AD$17:$AD$31),$Z$13)" +"IF(OR($Y$19<$Z$15,$Y$19>$Z$17),$Y$19,#N/A)" +"IF(OR(AND($Y$19<$Z$14,$Y$19>=$Z$15),AND($Y$19>$Z$16,$Y$19<=$Z$17)),$Y$19,#N/A)" +"IF(OR(AND($Y$19<$Z$11,$Y$19>=$Z$14),AND($Y$19>$Z$13,$Y$19<=$Z$16)),$Y$19,"""")" +"$Z$18" +"IF(AND(COUNT($AP$17:$AP$31)>0,MAX($AP$17:$AP$31)>$AL$13),MAX($AP$17:$AP$31),$AL$13)" +"IF(OR($AK$19<$AL$15,$AK$19>$AL$17),$AK$19,#N/A)" +"IF(OR(AND($AK$19<$AL$14,$AK$19>=$AL$15),AND($AK$19>$AL$16,$AK$19<=$AL$17)),$AK$19,#N/A)" +"IF(OR(AND($AK$19<$AL$11,$AK$19>=$AL$14),AND($AK$19>$AL$13,$AK$19<=$AL$16)),$AK$19,"""")" +"$AL$18" +"IF(AND(COUNT($BB$18:$BB$33)>0,MAX($BB$18:$BB$33)>$AX$13),MAX($BB$18:$BB$33),$AX$13)" +"IF(OR($AW$19<$AX$15,$AW$19>$AX$17),$AW$19,#N/A)" +"IF(OR(AND($AW$19<$AX$14,$AW$19>=$AX$15),AND($AW$19>$AX$16,$AW$19<=$AX$17)),$AW$19,#N/A)" +"IF(OR(AND($AW$19<$AX$11,$AW$19>=$AX$14),AND($AW$19>$AX$13,$AW$19<=$AX$16)),$AW$19,"""")" +"$AX$18" +"IF(OR($Y$20<$Z$15,$Y$20>$Z$17),$Y$20,#N/A)" +"IF(OR(AND($Y$20<$Z$14,$Y$20>=$Z$15),AND($Y$20>$Z$16,$Y$20<=$Z$17)),$Y$20,#N/A)" +"IF(OR(AND($Y$20<$Z$11,$Y$20>=$Z$14),AND($Y$20>$Z$13,$Y$20<=$Z$16)),$Y$20,"""")" +"IF(OR($AK$20<$AL$15,$AK$20>$AL$17),$AK$20,#N/A)" +"IF(OR(AND($AK$20<$AL$14,$AK$20>=$AL$15),AND($AK$20>$AL$16,$AK$20<=$AL$17)),$AK$20,#N/A)" +"IF(OR(AND($AK$20<$AL$11,$AK$20>=$AL$14),AND($AK$20>$AL$13,$AK$20<=$AL$16)),$AK$20,"""")" +"IF(OR($AW$20<$AX$15,$AW$20>$AX$17),$AW$20,#N/A)" +"IF(OR(AND($AW$20<$AX$14,$AW$20>=$AX$15),AND($AW$20>$AX$16,$AW$20<=$AX$17)),$AW$20,#N/A)" +"IF(OR(AND($AW$20<$AX$11,$AW$20>=$AX$14),AND($AW$20>$AX$13,$AW$20<=$AX$16)),$AW$20,"""")" +"IF(OR($Y$21<$Z$15,$Y$21>$Z$17),$Y$21,#N/A)" +"IF(OR(AND($Y$21<$Z$14,$Y$21>=$Z$15),AND($Y$21>$Z$16,$Y$21<=$Z$17)),$Y$21,#N/A)" +"IF(OR(AND($Y$21<$Z$11,$Y$21>=$Z$14),AND($Y$21>$Z$13,$Y$21<=$Z$16)),$Y$21,"""")" +"IF(OR($AK$21<$AL$15,$AK$21>$AL$17),$AK$21,#N/A)" +"IF(OR(AND($AK$21<$AL$14,$AK$21>=$AL$15),AND($AK$21>$AL$16,$AK$21<=$AL$17)),$AK$21,#N/A)" +"IF(OR(AND($AK$21<$AL$11,$AK$21>=$AL$14),AND($AK$21>$AL$13,$AK$21<=$AL$16)),$AK$21,"""")" +"IF(OR($AW$21<$AX$15,$AW$21>$AX$17),$AW$21,#N/A)" +"IF(OR(AND($AW$21<$AX$14,$AW$21>=$AX$15),AND($AW$21>$AX$16,$AW$21<=$AX$17)),$AW$21,#N/A)" +"IF(OR(AND($AW$21<$AX$11,$AW$21>=$AX$14),AND($AW$21>$AX$13,$AW$21<=$AX$16)),$AW$21,"""")" +"IF(OR($Y$22<$Z$15,$Y$22>$Z$17),$Y$22,#N/A)" +"IF(OR(AND($Y$22<$Z$14,$Y$22>=$Z$15),AND($Y$22>$Z$16,$Y$22<=$Z$17)),$Y$22,#N/A)" +"IF(OR(AND($Y$22<$Z$11,$Y$22>=$Z$14),AND($Y$22>$Z$13,$Y$22<=$Z$16)),$Y$22,"""")" +"$Z$13" +"IF(OR($AK$22<$AL$15,$AK$22>$AL$17),$AK$22,#N/A)" +"IF(OR(AND($AK$22<$AL$14,$AK$22>=$AL$15),AND($AK$22>$AL$16,$AK$22<=$AL$17)),$AK$22,#N/A)" +"IF(OR(AND($AK$22<$AL$11,$AK$22>=$AL$14),AND($AK$22>$AL$13,$AK$22<=$AL$16)),$AK$22,"""")" +"$AL$13" +"IF(OR($AW$22<$AX$15,$AW$22>$AX$17),$AW$22,#N/A)" +"IF(OR(AND($AW$22<$AX$14,$AW$22>=$AX$15),AND($AW$22>$AX$16,$AW$22<=$AX$17)),$AW$22,#N/A)" +"IF(OR(AND($AW$22<$AX$11,$AW$22>=$AX$14),AND($AW$22>$AX$13,$AW$22<=$AX$16)),$AW$22,"""")" +"$AX$13" +"IF(OR($Y$23<$Z$15,$Y$23>$Z$17),$Y$23,#N/A)" +"IF(OR(AND($Y$23<$Z$14,$Y$23>=$Z$15),AND($Y$23>$Z$16,$Y$23<=$Z$17)),$Y$23,#N/A)" +"IF(OR(AND($Y$23<$Z$11,$Y$23>=$Z$14),AND($Y$23>$Z$13,$Y$23<=$Z$16)),$Y$23,"""")" +"IF(OR($AK$23<$AL$15,$AK$23>$AL$17),$AK$23,#N/A)" +"IF(OR(AND($AK$23<$AL$14,$AK$23>=$AL$15),AND($AK$23>$AL$16,$AK$23<=$AL$17)),$AK$23,#N/A)" +"IF(OR(AND($AK$23<$AL$11,$AK$23>=$AL$14),AND($AK$23>$AL$13,$AK$23<=$AL$16)),$AK$23,"""")" +"IF(OR($AW$23<$AX$15,$AW$23>$AX$17),$AW$23,#N/A)" +"IF(OR(AND($AW$23<$AX$14,$AW$23>=$AX$15),AND($AW$23>$AX$16,$AW$23<=$AX$17)),$AW$23,#N/A)" +"IF(OR(AND($AW$23<$AX$11,$AW$23>=$AX$14),AND($AW$23>$AX$13,$AW$23<=$AX$16)),$AW$23,"""")" +"IF(OR($Y$24<$Z$15,$Y$24>$Z$17),$Y$24,#N/A)" +"IF(OR(AND($Y$24<$Z$14,$Y$24>=$Z$15),AND($Y$24>$Z$16,$Y$24<=$Z$17)),$Y$24,#N/A)" +"IF(OR(AND($Y$24<$Z$11,$Y$24>=$Z$14),AND($Y$24>$Z$13,$Y$24<=$Z$16)),$Y$24,"""")" +"$Z$19" +"IF(OR($AK$24<$AL$15,$AK$24>$AL$17),$AK$24,#N/A)" +"IF(OR(AND($AK$24<$AL$14,$AK$24>=$AL$15),AND($AK$24>$AL$16,$AK$24<=$AL$17)),$AK$24,#N/A)" +"IF(OR(AND($AK$24<$AL$11,$AK$24>=$AL$14),AND($AK$24>$AL$13,$AK$24<=$AL$16)),$AK$24,"""")" +"$AL$19" +"IF(OR($AW$24<$AX$15,$AW$24>$AX$17),$AW$24,#N/A)" +"IF(OR(AND($AW$24<$AX$14,$AW$24>=$AX$15),AND($AW$24>$AX$16,$AW$24<=$AX$17)),$AW$24,#N/A)" +"IF(OR(AND($AW$24<$AX$11,$AW$24>=$AX$14),AND($AW$24>$AX$13,$AW$24<=$AX$16)),$AW$24,"""")" +"$AX$19" +"IF(OR($Y$25<$Z$15,$Y$25>$Z$17),$Y$25,#N/A)" +"IF(OR(AND($Y$25<$Z$14,$Y$25>=$Z$15),AND($Y$25>$Z$16,$Y$25<=$Z$17)),$Y$25,#N/A)" +"IF(OR(AND($Y$25<$Z$11,$Y$25>=$Z$14),AND($Y$25>$Z$13,$Y$25<=$Z$16)),$Y$25,"""")" +"IF(OR($AK$25<$AL$15,$AK$25>$AL$17),$AK$25,#N/A)" +"IF(OR(AND($AK$25<$AL$14,$AK$25>=$AL$15),AND($AK$25>$AL$16,$AK$25<=$AL$17)),$AK$25,#N/A)" +"IF(OR(AND($AK$25<$AL$11,$AK$25>=$AL$14),AND($AK$25>$AL$13,$AK$25<=$AL$16)),$AK$25,"""")" +"IF(OR($AW$25<$AX$15,$AW$25>$AX$17),$AW$25,#N/A)" +"IF(OR(AND($AW$25<$AX$14,$AW$25>=$AX$15),AND($AW$25>$AX$16,$AW$25<=$AX$17)),$AW$25,#N/A)" +"IF(OR(AND($AW$25<$AX$11,$AW$25>=$AX$14),AND($AW$25>$AX$13,$AW$25<=$AX$16)),$AW$25,"""")" +"IF(OR($Y$26<$Z$15,$Y$26>$Z$17),$Y$26,#N/A)" +"IF(OR(AND($Y$26<$Z$14,$Y$26>=$Z$15),AND($Y$26>$Z$16,$Y$26<=$Z$17)),$Y$26,#N/A)" +"IF(OR(AND($Y$26<$Z$11,$Y$26>=$Z$14),AND($Y$26>$Z$13,$Y$26<=$Z$16)),$Y$26,"""")" +"IF(OR($AK$26<$AL$15,$AK$26>$AL$17),$AK$26,#N/A)" +"IF(OR(AND($AK$26<$AL$14,$AK$26>=$AL$15),AND($AK$26>$AL$16,$AK$26<=$AL$17)),$AK$26,#N/A)" +"IF(OR(AND($AK$26<$AL$11,$AK$26>=$AL$14),AND($AK$26>$AL$13,$AK$26<=$AL$16)),$AK$26,"""")" +"IF(OR($AW$26<$AX$15,$AW$26>$AX$17),$AW$26,#N/A)" +"IF(OR(AND($AW$26<$AX$14,$AW$26>=$AX$15),AND($AW$26>$AX$16,$AW$26<=$AX$17)),$AW$26,#N/A)" +"IF(OR(AND($AW$26<$AX$11,$AW$26>=$AX$14),AND($AW$26>$AX$13,$AW$26<=$AX$16)),$AW$26,"""")" +"IF(OR($Y$27<$Z$15,$Y$27>$Z$17),$Y$27,#N/A)" +"IF(OR(AND($Y$27<$Z$14,$Y$27>=$Z$15),AND($Y$27>$Z$16,$Y$27<=$Z$17)),$Y$27,#N/A)" +"IF(OR(AND($Y$27<$Z$11,$Y$27>=$Z$14),AND($Y$27>$Z$13,$Y$27<=$Z$16)),$Y$27,"""")" +"IF(OR($AK$27<$AL$15,$AK$27>$AL$17),$AK$27,#N/A)" +"IF(OR(AND($AK$27<$AL$14,$AK$27>=$AL$15),AND($AK$27>$AL$16,$AK$27<=$AL$17)),$AK$27,#N/A)" +"IF(OR(AND($AK$27<$AL$11,$AK$27>=$AL$14),AND($AK$27>$AL$13,$AK$27<=$AL$16)),$AK$27,"""")" +"IF(OR($AW$27<$AX$15,$AW$27>$AX$17),$AW$27,#N/A)" +"IF(OR(AND($AW$27<$AX$14,$AW$27>=$AX$15),AND($AW$27>$AX$16,$AW$27<=$AX$17)),$AW$27,#N/A)" +"IF(OR(AND($AW$27<$AX$11,$AW$27>=$AX$14),AND($AW$27>$AX$13,$AW$27<=$AX$16)),$AW$27,"""")" +"IF(OR($Y$28<$Z$15,$Y$28>$Z$17),$Y$28,#N/A)" +"IF(OR(AND($Y$28<$Z$14,$Y$28>=$Z$15),AND($Y$28>$Z$16,$Y$28<=$Z$17)),$Y$28,#N/A)" +"IF(OR(AND($Y$28<$Z$11,$Y$28>=$Z$14),AND($Y$28>$Z$13,$Y$28<=$Z$16)),$Y$28,"""")" +"IF(OR($AK$28<$AL$15,$AK$28>$AL$17),$AK$28,#N/A)" +"IF(OR(AND($AK$28<$AL$14,$AK$28>=$AL$15),AND($AK$28>$AL$16,$AK$28<=$AL$17)),$AK$28,#N/A)" +"IF(OR(AND($AK$28<$AL$11,$AK$28>=$AL$14),AND($AK$28>$AL$13,$AK$28<=$AL$16)),$AK$28,"""")" +"IF(OR($AW$28<$AX$15,$AW$28>$AX$17),$AW$28,#N/A)" +"IF(OR(AND($AW$28<$AX$14,$AW$28>=$AX$15),AND($AW$28>$AX$16,$AW$28<=$AX$17)),$AW$28,#N/A)" +"IF(OR(AND($AW$28<$AX$11,$AW$28>=$AX$14),AND($AW$28>$AX$13,$AW$28<=$AX$16)),$AW$28,"""")" +"IF(OR($Y$29<$Z$15,$Y$29>$Z$17),$Y$29,#N/A)" +"IF(OR(AND($Y$29<$Z$14,$Y$29>=$Z$15),AND($Y$29>$Z$16,$Y$29<=$Z$17)),$Y$29,#N/A)" +"IF(OR(AND($Y$29<$Z$11,$Y$29>=$Z$14),AND($Y$29>$Z$13,$Y$29<=$Z$16)),$Y$29,"""")" +"IF(OR($AK$29<$AL$15,$AK$29>$AL$17),$AK$29,#N/A)" +"IF(OR(AND($AK$29<$AL$14,$AK$29>=$AL$15),AND($AK$29>$AL$16,$AK$29<=$AL$17)),$AK$29,#N/A)" +"IF(OR(AND($AK$29<$AL$11,$AK$29>=$AL$14),AND($AK$29>$AL$13,$AK$29<=$AL$16)),$AK$29,"""")" +"IF(OR($AW$29<$AX$15,$AW$29>$AX$17),$AW$29,#N/A)" +"IF(OR(AND($AW$29<$AX$14,$AW$29>=$AX$15),AND($AW$29>$AX$16,$AW$29<=$AX$17)),$AW$29,#N/A)" +"IF(OR(AND($AW$29<$AX$11,$AW$29>=$AX$14),AND($AW$29>$AX$13,$AW$29<=$AX$16)),$AW$29,"""")" +"IF(OR($Y$30<$Z$15,$Y$30>$Z$17),$Y$30,#N/A)" +"IF(OR(AND($Y$30<$Z$14,$Y$30>=$Z$15),AND($Y$30>$Z$16,$Y$30<=$Z$17)),$Y$30,#N/A)" +"IF(OR(AND($Y$30<$Z$11,$Y$30>=$Z$14),AND($Y$30>$Z$13,$Y$30<=$Z$16)),$Y$30,"""")" +"IF(OR($AK$30<$AL$15,$AK$30>$AL$17),$AK$30,#N/A)" +"IF(OR(AND($AK$30<$AL$14,$AK$30>=$AL$15),AND($AK$30>$AL$16,$AK$30<=$AL$17)),$AK$30,#N/A)" +"IF(OR(AND($AK$30<$AL$11,$AK$30>=$AL$14),AND($AK$30>$AL$13,$AK$30<=$AL$16)),$AK$30,"""")" +"IF(OR($AW$30<$AX$15,$AW$30>$AX$17),$AW$30,#N/A)" +"IF(OR(AND($AW$30<$AX$14,$AW$30>=$AX$15),AND($AW$30>$AX$16,$AW$30<=$AX$17)),$AW$30,#N/A)" +"IF(OR(AND($AW$30<$AX$11,$AW$30>=$AX$14),AND($AW$30>$AX$13,$AW$30<=$AX$16)),$AW$30,"""")" +"IF(OR($Y$31<$Z$15,$Y$31>$Z$17),$Y$31,#N/A)" +"IF(OR(AND($Y$31<$Z$14,$Y$31>=$Z$15),AND($Y$31>$Z$16,$Y$31<=$Z$17)),$Y$31,#N/A)" +"IF(OR(AND($Y$31<$Z$11,$Y$31>=$Z$14),AND($Y$31>$Z$13,$Y$31<=$Z$16)),$Y$31,"""")" +"IF(OR($AK$31<$AL$15,$AK$31>$AL$17),$AK$31,#N/A)" +"IF(OR(AND($AK$31<$AL$14,$AK$31>=$AL$15),AND($AK$31>$AL$16,$AK$31<=$AL$17)),$AK$31,#N/A)" +"IF(OR(AND($AK$31<$AL$11,$AK$31>=$AL$14),AND($AK$31>$AL$13,$AK$31<=$AL$16)),$AK$31,"""")" +"IF(OR($AW$31<$AX$15,$AW$31>$AX$17),$AW$31,#N/A)" +"IF(OR(AND($AW$31<$AX$14,$AW$31>=$AX$15),AND($AW$31>$AX$16,$AW$31<=$AX$17)),$AW$31,#N/A)" +"IF(OR(AND($AW$31<$AX$11,$AW$31>=$AX$14),AND($AW$31>$AX$13,$AW$31<=$AX$16)),$AW$31,"""")" +"IF(OR($AW$32<$AX$15,$AW$32>$AX$17),$AW$32,#N/A)" +"IF(OR(AND($AW$32<$AX$14,$AW$32>=$AX$15),AND($AW$32>$AX$16,$AW$32<=$AX$17)),$AW$32,#N/A)" +"IF(OR(AND($AW$32<$AX$11,$AW$32>=$AX$14),AND($AW$32>$AX$13,$AW$32<=$AX$16)),$AW$32,"""")" +"IF(OR($AW$33<$AX$15,$AW$33>$AX$17),$AW$33,#N/A)" +"IF(OR(AND($AW$33<$AX$14,$AW$33>=$AX$15),AND($AW$33>$AX$16,$AW$33<=$AX$17)),$AW$33,#N/A)" +"IF(OR(AND($AW$33<$AX$11,$AW$33>=$AX$14),AND($AW$33>$AX$13,$AW$33<=$AX$16)),$AW$33,"""")" +"0.1*(B9-C9)" +"B9+D9-C9" +"-C9" +"D9/(1.1)^(A9+1)" +"E9" +"SUM(F9:F19)" +"F20+G20" +"-C28/(1.1)^1" +"-C29/(1.1)^2" +"-C30/(1.1)^3" +"-C31/(1.1)^4" +"-C32/(1.1)^5" +"-C33/(1.1)^6" +"-C34/(1.1)^7" +"-C35/(1.1)^8" +"-C36/(1.1)^9" +"SUM(F27:F36)" +"J11*D28" +"SUM(E12+F12+G12+H12)" +"I12/12" +"E11+E12+E13+E14+E15+E16" +"SUM(E11+E12+E13+E14+E15)" +"E22/E16" +"SUM(E13+E14+E15+E16)/SUM(E11+E12)" +"SUM(F11:J11)-E11" +"SUM(D11:D16)" +"SUM(F11:F16)" +"SUM(E18:E27)" +"0.18*E28" +"SUM(E28:E30)" +"SUM(F41:J41)-D41" +"D47/$D$47" +"(D47-D46)/D46" +"F22/E22" +"F21/E21" +"D47-(D46+D43)" +"E23/D52" +"F23/F52" +"SUM(F54:I54)-E54" +"D47/E54" +"F49/F54" +"E55*1900" +"E13/D13" +"G13/D13" +"SUM(C13:C18)" +"SUM(D13:D19)" +"SUM(E13:E18)" +"SUM(D20:D29)" +"D30*0.18" +"SUM(D30:D32)" +"(B4+C4)*0.06" +"B4+C4+D4" +"E4" +"SUM(C4:C48)" +"0*B4" +"D2*(B4-C4)" +"E2*(B4-C4+D4)" +"B4-C4+D4-E4" +"F4" +"D2*(B5-C5)" +"E2*(B5-C5+D5)" +"D2*(B6-C6)" +"E2*(B6-C6+D6)" +"D2*(B7-C7)" +"E2*(B7-C7+D7)" +"D2*(B8-C8)" +"E2*(B8-C8+D8)" +"D2*(B9-C9)" +"E2*(B9-C9+D9)" +"D2*(B10-C10)" +"E2*(B10-C10+D10)" +"D2*(B11-C11)" +"E2*(B11-C11+D11)" +"D2*(B12-C12)" +"E2*(B12-C12+D12)" +"D2*(B13-C13)" +"E2*(B13-C13+D13)" +"(12*(C8*C7/4*C10-C8*C7/4*C11))/(C9*(C7^2))" +"RADIANS(45)" +"(((2*PI()/86400)^(-1))*(C16*(10^4))*SIN(C17))/((6.38*(10^6)))+1" +"(5/2*(C15*(10^10))/(5.97*(10^24)))*C18" +"RADIANS(C22)" +"C21*9.81/SIN(C23)/2" +"(C28*0.5*C27*9.81-C29*0.5*C27*9.81)/(C30*9.81)" +"(C34*C39+C39/2*C35)/(SIN(C37)*C38)" +"C40*COS(C37)" +"C34+C35-SIN(C37)*C40" +"(J3+P3+Z3)/3" +"(K3+Q3+AA3+AN3)/4" +"I3/F3" +"(IF(L3=""x"",1)+IF(M3=""x"",1)+IF(N3=""x"",1))/3" +"O3/F3" +"(IF(R3=""x"",1)+IF(S3=""x"",1)+IF(T3=""x"",1)+IF(U3=""x"",1)+IF(V3=""x"",1)+IF(W3=""x"",1)+IF(X3=""x"",1))/7" +"Y3/F3" +"(IF(AB3=""x"",1)+IF(AC3=""x"",1)+IF(AD3=""x"",1)+IF(AE3=""x"",1)+IF(AF3=""x"",1)+IF(AG3=""x"",1)+IF(AH3=""x"",1)+IF(AI3=""x"",1)+IF(AJ3=""x"",1)+IF(AK3=""x"",1))/10" +"AL3/F3" +"(IF(AO3=""x"",1)+IF(AP3=""x"",1)+IF(AQ3=""x"",1)+IF(AR3=""x"",1)+IF(AS3=""x"",1)+IF(AT3=""x"",1)+IF(AU3=""x"",1)+IF(AV3=""x"",1)+IF(AW3=""x"",1))/9" +"C2+D2+E2+F2+G2+H2+I2+J2+L2+K2+M2+N2" +"SUM(C2:C27)" +"SUMPRODUCT(B$5:F$5,B6:F6)" +"SUMPRODUCT(B$5:F$5,B6:F6)" +"AVERAGE(B3:B12)" +"AVERAGE(B3:E12)" +"0.8*B14" +"B15+0.25" +"B14*0.75" +"1.25*B17" +"B18-B16" +"B5-C5" +"D5" +"C5" +"E5*(1+0.05)+D6" +"1*(1.05)+D16" +"0.5*B9+0.5*C9" +"B9*0.5+D9*0.5" +"B9*0.5+E9*0.5" +"B9*0.5+G9*0.5" +"C9-F9" +"Q9-Q8" +"AVERAGE(B9:B91)" +"STDEV(B9:B91)" +"VAR(B9:B91)" +"B93/B95" +"A5+1" +"B6/10" +"B9*10" +"B10/50" +"B11*3" +"B12*15" +"B13*25" +"SUM(C6:C13)" +"B17*100" +"B18*75" +"B19*50" +"B20*45" +"B21*30" +"SUM(C17:C22)" +"+((B29*B35)+(B30*B37)+(B31*(B37+B38))+(B32*(B37+B38+B39)))/(B37+B38+B39)" +"((B28*(B35+B36+B38+B39))+(B29*(B36+B38+B39))+(B30*(B39+B38))+(B31*(B39)))/(B39+B38+B37)" +"(E30-B28)*(-B47/B53)" +"IF(E35>0,""TENSION"",""COMPRESSION"")" +"(-E35*B35/B47)" +"B35+B36" +"(E32-B32)/(-B51/B52)" +"(E37*(-B39/B52))" +"(-B29*B35)/(B53*B37/B48)" +"(-E39*(B53/B48))" +"(E39*(B36/B48))+E36" +"(E38-E41)/(B38/B50)" +"(-E42*(B49/B50))" +"((B39)^2+((B39/(B39+B38+B37)*B40)^2))^0.5" +"(E37*B39/B52)/(B38/B45)" +"((B38)^2+((B38/(B37+B39+B38)*B40)^2))^0.5" +"(E42*(B38/B50)+(E44*B38/B45))/(B36/B46)" +"((B36)^2+((B36/(B37+B38+B39)*B40)^2))^0.5" +"-B32" +"((B35)^2+((B35/(B37+B39+B38)*B40)^2))^0.5" +"0" +"((B36)^2+((B36/(B37+B38+B39)*B40)^2))^0.5" +"((B37/(B37+B39+B38)*B40))" +"((B38)^2+((B37/(B37+B38+B39)*B40)^2))^0.5" +"((B37+B38)/(B37+B38+B39)*B40)" +"((B39)^2+((B37+B38)/(B37+B38+B39)*B40)^2)^0.5" +"(B35/(B37+B38+B39))*B40" +"(($B$26*($B$33+$B$34+$B$36+$B$37))+($B$27*($B$34+$B$36+$B$37))+($B$28*($B$37+$B$36))+($B$29*($B$37)))/($B$37+$B$36+$B$35)" +"+(($B$27*$B$33)+($B$28*$B$35)+($B$29*($B$35+$B$36))+($B$30*($B$35+$B$36+$B$37)))/($B$35+$B$36+$B$37)" +"(E28-B26)*(-B45/B51)" +"IF(E33>0,""TENSION"",""COMPRESSION"")" +"(-E33*B33/B45)" +"B33+B34" +"(E30-B30)/(-B49/B50)" +"(E35*(-B37/B50))" +"(-B27*B33)/(B51*B35/B46)" +"(-E37*(B51/B46))" +"(E37*(B34/B46))+E34" +"(E36-E39)/(B36/B48)" +"(-E40*(B47/B48))" +"((B37)^2+((B37/(B37+B36+B35)*B38)^2))^0.5" +"(E35*B37/B50)/(B36/B43)" +"((B36)^2+((B36/(B35+B37+B36)*B38)^2))^0.5" +"(E40*(B36/B48)+(E42*B36/B43))/(B34/B44)" +"((B34)^2+((B34/(B35+B36+B37)*B38)^2))^0.5" +"-B30" +"((B33)^2+((B33/(B35+B37+B36)*B38)^2))^0.5" +"0" +"((B34)^2+((B34/(B35+B36+B37)*B38)^2))^0.5" +"((B35/(B35+B37+B36)*B38))" +"((B36)^2+((B35/(B35+B36+B37)*B38)^2))^0.5" +"((B35+B36)/(B35+B36+B37)*B38)" +"((B37)^2+((B35+B36)/(B35+B36+B37)*B38)^2)^0.5" +"(B33/(B35+B36+B37))*B38" +"+((B33*B39)+(B34*B41)+(B35*(B41+B42))+(B36*(B41+B42+B43)))/(B41+B42+B43)" +"((B32*(B39+B40+B42+B43))+(B33*(B40+B42+B43))+(B34*(B43+B42))+(B35*(B43)))/(B43+B42+B41)" +"(E34-B32)*(-B51/B57)" +"IF(E39>0,""TENSION"",""COMPRESSION"")" +"(-E39*B39/B51)" +"B39+B40" +"(E36-B36)/(-B55/B56)" +"(E41*(-B43/B56))" +"(-B33*B39)/(B57*B41/B52)" +"(-E43*(B57/B52))" +"(E43*(B40/B52))+E40" +"(E42-E45)/(B42/B54)" +"(-E46*(B53/B54))" +"((B43)^2+((B43/(B43+B42+B41)*B44)^2))^0.5" +"(E41*B43/B56)/(B42/B49)" +"((B42)^2+((B42/(B41+B43+B42)*B44)^2))^0.5" +"(E46*(B42/B54)+(E48*B42/B49))/(B40/B50)" +"((B40)^2+((B40/(B41+B42+B43)*B44)^2))^0.5" +"-B36" +"((B39)^2+((B39/(B41+B43+B42)*B44)^2))^0.5" +"0" +"((B40)^2+((B40/(B41+B42+B43)*B44)^2))^0.5" +"((B41/(B41+B43+B42)*B44))" +"((B42)^2+((B41/(B41+B42+B43)*B44)^2))^0.5" +"((B41+B42)/(B41+B42+B43)*B44)" +"((B43)^2+((B41+B42)/(B41+B42+B43)*B44)^2)^0.5" +"(B39/(B41+B42+B43))*B44" +"+EXP(-A10*8760*$B$4)" +"+EXP(-A10*8760*$C$4)" +"+B10*C10" +"+(D10-D11)/((D10+D11)/2)/(8760/2)" +"1-(1-D10)^2" +"+(1-(1-B10)^2)*(1-(1-C10)^2)" +"+D10" +"+F10" +"+H10" +"+SUM(B23:B32)/2" +"+(B23+B24)/2" +"+E10" +"G10" +"+I10" +"1*52" +"8760*0.00001" +"+D6*4" +"+C6+E6" +"+(8760-F6)/8760" +"1/(1+1/(1/(D6/52)))" +"2*52" +"8760*0.00003" +"+D7*8" +"+D6+D7" +"+D6*5" +"+D7*5" +"+G14" +"2*I8" +"+D7*5*2" +"+I9" +"3*0.00004" +"1/G12" +"+G13/52" +"B6/B7*24" +"D18*$B$17/(D18+$B$17)" +"LN(H18)" +"E18-B$15" +"SLOPE(J17:J19,I17:I19)" +"($B$17+D18)/D18" +"B6/B7*24" +"D18*$B$17/(D18+$B$17)" +"LN(H18)" +"E18-B$15" +"SLOPE(J17:J19,I17:I19)" +"0.5*K6*H6/F6" +"'m(p)'!B15*$G$8" +"B6/B7*24" +"D18*$B$17/(D18+$B$17)" +"LN(H18)" +"E18-B$15" +"SLOPE(J17:J19,I17:I19)" +"0.0001-A4" +"C4*C4/(B4*B4)" +"E$1+8.314*298.15*LN(D4)" +"E4/1000" +"A4/0.0001" +"AVERAGE(G19:G56)" +"AVERAGE(I23:I56)" +"AVERAGE(B14:B18)" +"C18" +"(B19-E19)/B19" +"ABS(G19)" +"2*C22-D22+((2/(5-1))*(C22-D22))" +"(B23-F23)/B23" +"EXP(6.626E-34*300000000/(0.0000229*1.3806E-23*500))-1" +"2*6.626E-34*300000000/(0.0000229*1.3806E-23*500)" +"8*3.1416*6.626E-34*300000000/(B6*0.000000001)^5" +"1/(EXP((6.626E-34*300000000)/($B6*0.000000001*1.3806E-23*E$3))-1)" +"C6*D6" +"8*3.1416*1.3806E-23*E$3/((B6*0.000000001)^4)" +"B6+B$3" +"G233/E233" +"SUM(E6:E504)" +"4*0.0000000567*E3^4/300000000" +"$B3*0.000000001*E506" +"A17/1820" +"200*0.88" +"C17+D17" +"200*12" +"C17+176" +"200*60*A18*0.06/1000" +"200*13*A18*0.06/1000" +"10*B14" +"50000*5/C14" +"D14*12" +"D14*0.4" +"E14+F14" +"I4+1" +"(I$4<$E5)*$D5+100*($E5=I$4+1)" +"MMULT($I5:$P5,R$29:R$36)/100" +"BETAINV(RAND(),AE5,AF5)" +"F5" +"MATCH(AA5,$AA$29:$AA$33,0)" +"INDEX(AB$29:AB$33,$AB5)" +"AC5+AD5*EXP(1)" +"AD5+AC5*PI()" +"1/(1+R41)^$Q41" +"Q33+1" +"R44" +"SUM(C5:J5)" +"Values!B5" +"Values!G5" +"MATCH(N5,$C$4:$I$4,0)" +"INDEX(C$5:C$12,$P5)" +"Values!AC5" +"SUMPRODUCT(R5:X5,Values!R5:X5)+Y5*AA5" +"AB5*O5" +"Y5*AA5+(1-Y5)*1" +"O5*AD5" +"SUM(AC5:AC24)" +"MMULT(C29:V48,TRANSPOSE(C29:V48))-C5:V24" +"Probabilities!M5" +"NORMSINV(RAND())" +"MMULT(AB5:AU24,$G$5:$G$24)" +"INDEX($Q$5:$Q$12,J5)" +"INDEX(Values!R5:Y5,J5)" +"L5*D5" +"IF(J5=8,Values!Y5,1)" +"D5*N5" +"Correlations!C29" +"SUM(Probabilities!C12:$J12)" +"NORMSINV(S5)" +"SUM(M5:M24)" +"Probabilities!AC27" +"M26-M27" +"FREQUENCY(A:A,I4:I23)" +"J4/N" +"I4+1" +"AVERAGE(A:A)" +"AVERAGE(B:B)" +"STDEV(A:A)" +"STDEV(B:B)" +"MIN(A:A)" +"MIN(B:B)" +"MAX(A:A)" +"MAX(B:B)" +"Probabilities!B5" +"Probabilities!J5" +"-SMALL(A:A,E19*N)" +"-SMALL(B:B,E19*N)" +"SUM(J4:J24)" +"FREQUENCY(A:A,I30:I41)" +"SUM(J$30:J30)/N" +"I30+0.5" +"SUM(J30:J42)" +"AVERAGE(E18:E44)" +"MEDIAN(E18:E44)" +"BINOMDIST(0,5,0.58,FALSE)" +"1-D19" +"NORMDIST(83,75,8,TRUE)" +"NORMDIST(C89,1,0.5,FALSE)" +"NORMDIST(C89,1,1,FALSE)" +"AVERAGE($C$11:$C$20)" +"STDEVP($C$11:$C$20)" +"STDEV($C$11:$C$20)" +"FREQUENCY(D68:D77,D86:D89)" +"MEDIAN($C$11:$C$20)" +"MODE($C$11:$C$20)" +"BINOMDIST(B11,25,0.4,0)" +"B11+1" +"F33" +"I33" +"J33" +"F32" +"F33" +" E10 + 28*G10" +"$F$33*B37 +$F$32" +"CORREL(B9:K9,B10:K10)" +"F42" +"F43" +"E20" +"D21 +F21*88" +"TRANSPOSE(A8:K10)" +"F42+F43*88" +"TRANSPOSE(A10:K10)" +"TRANSPOSE(A9:K9)" +"H22" +"L29" +"H29" +"H30" +"H34" +"H35" +"H36" +"H37" +"H34 +H35*90 +H36*20 + H37*12" +"K35" +"K36" +"K37" +"AVERAGE(B19:B38)" +"STDEV(B19:B38)" +"CORREL($B19:$B38,C19:C38)" +"H41" +"H55" +"F63" +"B56" +"B89" +"B90" +"B91" +"B89 + B90*0 + B91*100" +"F84" +"B77" +"B84" +"B85" +"G17 - E13" +"E90" +"E91" +"F91" +"C28*D28" +"B56" +"F63" +"E70" +"B76" +"E13-D8" +"F83" +"E89" +"E91" +"C29*D29" +"A29+1" +"M43" +"I36" +"M68" +"I61" +"O36" +"L36" +"L37" +"A76" +"J84" +"J85" +"A$24" +"A$25" +"A$26" +"A$27" +"SQRT(M59)" +"K59" +"J28" +"J29" +"K28" +"K29" +"SQRT(1/D83 + 1/E83)" +"M29-M28" +"H83/($C$78*F83)" +"TDIST(I83,$C$79,2)" +"J28" +"K28" +"M30-M28" +"J28" +"K28" +"M31-M28" +"K30" +"M30-M29" +"J29" +"K29" +"M31-M29" +"K31" +"M31-M30" +"SUM(D2:D34)" +"B3/300" +"$B3*C8" +"C8-C10" +"C11" +"C13/(1+$B4)^C7" +"SUM(C14:J14)" +"$E3/8" +"(C20-C21)*$B3" +"-B24" +"B25" +"C25/(1+$B4)^C19" +"SUM(B26:J26)" +"AVERAGE(B38:B42)" +"VARP(B38:B42)" +"COVAR(B38:B42,C38:C42)" +"1-B52" +"B52*$B46+B53*$C46" +"(B52^2)*$B47+(B53^2)*$C47+2*B52*B53*$B48" +"SQRT(B55)" +"B74+B75" +"((B74)^2)*B47+(B75)^2*C47+2*B48*B74*B75" +"B74*B46+B75*C46" +"B74" +"B$81*$B38+B$82*$C38" +"COVAR(B84:B88,C84:C88)" +"COVAR(B84:B88,D84:D88)" +"COVAR(C84:C88,D84:D88)" +"B105*(1+0.13)" +"(0.13-0.07)/0.08" +"B107*2" +"0.07+B108*0.08" +"45.2/1.19" +"40*1.13" +"B120*0.4" +"(1/1.1)^B119" +"B121*B122" +"SUM(B123:K123)" +"(B135-60000)*0.25" +"B135-B136" +"B137-B134" +"B124" +"B138+B132" +"A143-A141" +"AVERAGE(B152:D152)" +"SQRT(VARP(B152:D152))" +"10+C160*(F154-10)/G154" +"10+C161*(F154-10)/G154" +"COVAR(B152:D152,B154:D154)" +"VARP(B154:D154)" +"B164/C164" +"COVAR(B153:D153,B154:D154)" +"VARP(B154:D154)" +"(F152-10)/(F154-10)" +"(F153-10)/(F154-10)" +"((B3-B2)/B2)*100 %" +"1-J3-J4" +"J3*(SUM(E2:E63))+J4*(SUM(F2:F63)+J5*(G2:G63))" +"SUM(J17:L19)" +"SQRT(J8)*100 %" +"J3^2*VARP(E2:E63)" +"J18" +"J19" +"J3*J4*COVAR(E2:E63, F2:F63)" +"J4^2*VARP(F2:F63)" +"J3*J5*COVAR(E2:E63, G2:G63)" +"J5*J4*COVAR(F2:F63, G2:G63)" +"J5^2*VARP(G2:G63)" +"SUM(B7:B12)" +"SUM(B13:C13)" +"SUM(B13:B17)" +"SUM(B23:B31)" +"SUM(B35:B36)" +"+B32+B37" +"+B41+B46" +"SUM(B7:B12)" +"SUM(B13:C13)" +"SUM(B13:B17)" +"SUM(B23:B31)" +"SUM(B35:B36)" +"+B32+B37" +"+B41+B46" +"C10-B10" +"A10+1" +"3*B110" +"SUM(B10:B49)/COUNT(B10:B49)" +"SUM(B56:B95)/COUNT(B56:B95)" +"COUNT(B10:B49)" +"COUNT(B56:B95)" +"SUM(B10:B49)-10*B109" +"SUM(B56:B95)-10*B110" +"SUM(D10:D49)" +"SUM(D56:D95)" +"D116+D117" +"B101" +"A125" +"B101+B102" +"B101+B102+B103" +"C109" +"C110" +"'Lab Notes'!B101" +"'Lab Notes'!B101+'Lab Notes'!B102" +"'Lab Notes'!B101+'Lab Notes'!B102+'Lab Notes'!B103" +"'Lab Notes'!C109" +"G12" +"G14" +"'Lab Notes'!D114" +"'Lab Notes'!C109" +"20*F46-10*F46" +"5*'Lab Notes'!B101" +"F47+F48" +"'Lab Notes'!E114" +"'Lab Notes'!B101+'Lab Notes'!B102+'Lab Notes'!B103" +"-10*'Lab Notes'!B110" +"25*'Lab Notes'!B101+20*'Lab Notes'!B102+'Lab Notes'!B103*5" +"'Lab Notes'!C109" +"'Lab Notes'!C110" +"'Lab Notes'!D114" +"'Lab Notes'!E114" +"'Lab Notes'!D116" +"'Lab Notes'!E116" +"Homework!F45" +"F55" +"F47" +"F57" +"((C6/100)/12)" +"(C4*((C8*((1+C8)^C10))/(((1+C8)^C10)-1)))" +"(B6-B12)" +"SQRT(((B6^2-B14^2)/3))" +"(((B4*B14*B16)/(6*B8*B10*B6))*(B6^2-B16^2-B14^2))" +"MINVERSE(A7:C9)" +"MMULT(E7:G9,I7:I9)" +"MMULT(A7:C9,K7:K9)" +"TINV(0.05,100-1)" +"B9-B8*B10/SQRT(B11)" +"B9+B8*B10/SQRT(B11)" +"NORMSINV(0.95)" +"70/125" +"B19-B18*SQRT((B19*(1-B19))/B20)" +"B19+B18*SQRT((B19*(1-B19))/B20)" +"(135-130)/(20/SQRT(85))" +"+C67/2" +"+C67" +"+C67" +"(C63-C66)/(C64/SQRT(C65))" +"+F71" +"TINV(F70*2,C65-1)" +"-TINV(F70*2,C65-1)" +"TINV(G70*2,C65-1)" +"-TINV(H70*2,C65-1)" +"IF(OR(F71>E72,F71G72,""Reject Null"",""Accept Null"")" +"IF(H710,C7/$O7,""ERROR"")" +"IF(O7=0,0,2-((1-H7)^2+I7^2+J7^2+K7^2)*4/3)" +"IF(MIN(C7:F7)<0,0,SUM(C7:F7))" +"1+A7" +"MIN(10,MAX(0,SUM(M7:M12)))" +"NOW()" +"SQRT(B9)" +"B10/(H8*B9)" +"B11*H9*H8*B9/B10" +"B23/B9" +"B11^2/B22" +"B10*B9" +"2*(B7+B8)-B10" +"B27*B9" +"B11*(B14/2000)^2*H12*PI()" +"B29/(2*(B7-B21))" +"4*B11*(B30+B21)" +"B31*B15/1000" +"B31*B16/1000" +"B28*H7" +"H9/((B14/2000)^2*PI())" +"B33+B34" +"B24" +"H10" +"H13" +"B29" +"(B8-B21)*(B7-B21)" +"B32" +"B10" +"B21/10" +"B21" +"B27/10" +"H15" +"SUM(C5:C11)" +"E9+273" +"(I8*F9/I7)*(1+C8/I7+C9/(I7^2)+C10/(I7^4)+C11/(I7^5))" +"I8*F9/I7" +"(D20-D18)/D18" +"1-LN(B13^3+$F$6*B13^2+$F$7*B13+$F$8)" +"D13-C13" +"SUM(E13:E29)" +"RADIANS(B9)" +"COS(C9)/(SIN(C9)+COS(C9))" +"D9*$D$4" +"1500+300*$A10-25*$A10^2+1.5*$A10^3" +"300-50*$A10+4.5*$A10^2" +"B11/A11" +"(B11-1500)/A11" +"300-50*$F$29+4.5*$F$29^2" +"-50+9*$F$31" +"-1500 + 2200*H19 - 225*H19^2 - 1.5*H19^3" +"2500 - 250*$H19" +"2500 - 250*$I19" +"2200 - 450*$H$19 - 4.5*$H$19^2" +"2200 - 450*$I$19 - 4.5*$I$19^2" +"B2+1" +"H2+1" +"SUM(B4:B6)" +"SUM(B4:H4)" +"SUM(B24:B38)" +"B3+B8+B13+B18+B23" +"B2+6" +"C2+1" +"SUM(B5:B7)" +"D5+D6+D7" +"Individual!Q4" +"Individual!Y4" +"Individual!CS4" +"B5+D5+F5+H5+J5+L5+N5+P5+R5+T5+V5+X5" +"#REF!+E5+G5+I5+K5+M5+O5+Q5+S5+U5+W5+Y5" +"(D9+D10+D11)" +"Individual!Q9" +"Individual!CS9" +"Individual!BU10" +"Individual!Q14" +"Individual!BE14" +"Individual!BM14" +"Individual!CC14" +"Individual!CK14" +"Individual!CS14" +"Individual!AO15" +"Individual!BU15" +"C14+E14+G15+I15+K14+M14+O14+Q14+S14+U14+W14+Y14" +"C15+E15+#REF!+#REF!+K15+M15+O15+Q15+S15+U15+W15+Y15" +"SUM(C13:C15)" +"Individual!Q19" +"Individual!CS19" +"Individual!Y20" +"Individual!AG20" +"Individual!AO20" +"Individual!AW20" +"Individual!BE20" +"Individual!CC21" +"Individual!CK21" +"SUM(B21:B35)" +"Individual!Q24" +"Individual!AO24" +"Individual!AW24" +"Individual!BE24" +"Individual!CC24" +"Individual!CK24" +"Individual!CS24" +"Individual!Y25" +"Individual!AG25" +"Individual!BM25" +"Individual!BU25" +"B4+B8+B12+B16+B20" +"(D4+D8+D12+D16+D20)" +"B3-$B$15" +"C3-$C$15" +"D3-$D$15" +"E3-$E$15" +"F3-$F$15" +"G3-$G$15" +"(B3-$B$15)/$B$15" +"(C3-$C$15)/$C$15" +"(D3-$D$15)/$D$15" +"(E3-$E$15)/$E$15" +"(F3-$F$15)/$F$15" +"(G3-$G$15)/$G$15" +"AVERAGE(B3:B14)" +"D4/(2*D3)" +"SQRT(1/(D3*D5))" +"(0.2027*A7+1.2055)*1000" +"D7*157.4" +"C7*7.751*157.4" +"G7/H7" +"B8-B7" +"F8" +"8*F8/($D$3*SQRT($G$2^2-$G$1^2))" +"M8*(EXP(-$G$1*$G$3))*SIN(SQRT($G$2^2-$G$1^2)*$G$3)" +"1000*(D8*1000-228.75)*8/64.353" +"IF(O8/N8>0.5,O8/N8,"""")" +"SUM(K7:K30)" +"MAX(P7:P30)" +"MIN(P7:P30)" +"D39/1000*1.5598+1.525" +"D39/1000" +"SUM(A39:A47)" +"D4/(2*D3)" +"SQRT(1/(D3*D5))" +"(0.2027*A7+1.2055)*1000" +"D7*157.4" +"C7*7.751*157.4" +"G7/H7" +"B8-B7" +"F8" +"8*F8/($D$3*SQRT($G$2^2-$G$1^2))" +"M8*(EXP(-$G$1*$G$3))*SIN(SQRT($G$2^2-$G$1^2)*$G$3)" +"1000*(D8*1000-228.75)*8/64.353" +"IF(O8/N8>0.5,O8/N8,"""")" +"MAX(F7:F18)" +"SUM(K8:K18)" +"MIN(P7:P18)" +"D23/1000*1.5598+1.525" +"D23/1000" +"SUM(A23:A28)" +"D4/(2*D3)" +"SQRT(1/(D3*D5))" +"(0.2027*A7+1.2055)*1000" +"D7*157.4" +"C7*7.751*157.4" +"G7/H7" +"B8-B7" +"F8" +"8*F8/($D$3*SQRT($G$2^2-$G$1^2))" +"M8*(EXP(-$G$1*$G$3))*SIN(SQRT($G$2^2-$G$1^2)*$G$3)" +"1000*(D8*1000-228.75)*8/64.353" +"IF(O8/N8>0.5,O8/N8,"""")" +"MAX(F7:F30)" +"SUM(K8:K30)" +"MAX(P7:P30)" +"MIN(P7:P30)" +"D35/1000*1.5598+1.525" +"D35/1000" +"SUM(A35:A41)" +"D4/(2*D3)" +"SQRT(1/(D3*D5))" +"(0.2027*A7+1.2055)*1000" +"D7*157.4" +"C7*7.751*157.4" +"G7/H7" +"B8-B7" +"F8" +"8*F8/($D$3*SQRT($G$2^2-$G$1^2))" +"M8*(EXP(-$G$1*$G$3))*SIN(SQRT($G$2^2-$G$1^2)*$G$3)" +"1000*(D8*1000-228.75)*8/64.353" +"IF(O8/N8>0.5,O8/N8,"""")" +"MAX(F7:F28)" +"SUM(K8:K28)" +"MIN(P7:P28)" +"D33/1000*1.5598+1.525" +"D33/1000" +"SUM(A33:A43)" +"D4/(2*D3)" +"SQRT(1/(D3*D5))" +"(0.2027*A7+1.2055)*1000" +"D7*157.4" +"C7*7.751*157.4" +"G7/H7" +"B8-B7" +"F8" +"8*F8/($D$3*SQRT($G$2^2-$G$1^2))" +"M8*(EXP(-$G$1*$G$3))*SIN(SQRT($G$2^2-$G$1^2)*$G$3)" +"1000*(D8*1000-228.75)*8/64.353" +"IF(O8/N8>0.5,O8/N8,"""")" +"MAX(F7:F31)" +"SUM(K8:K31)" +"MIN(P7:P19)" +"A37" +"E37/1000*1.5598+1.525" +"E37/1000" +"SUM(A38:A38)" +"SUM(B37:B47)" +"D4/(2*D3)" +"SQRT(1/(D3*D5))" +"(0.2027*A7+1.2055)*1000" +"D7*157.4" +"C7*7.751*157.4" +"G7/H7" +"B8-B7" +"F8" +"8*F8/($D$3*SQRT($G$2^2-$G$1^2))" +"M8*(EXP(-$G$1*$G$3))*SIN(SQRT($G$2^2-$G$1^2)*$G$3)" +"1000*(D8*1000-228.75)*8/64.353" +"IF(O8/N8>0.5,O8/N8,"""")" +"MAX(F7:F19)" +"SUM(K8:K19)" +"MIN(P7:P19)" +"SUM(A26:A30)" +"D4/(2*D3)" +"SQRT(1/(D3*D5))" +"(0.2027*A7+1.2055)*1000" +"D7*157.4" +"C7*7.751*157.4" +"G7/H7" +"B8-B7" +"F8" +"8*F8/($D$3*SQRT($G$2^2-$G$1^2))" +"M8*(EXP(-$G$1*$G$3))*SIN(SQRT($G$2^2-$G$1^2)*$G$3)" +"1000*(D8*1000-228.75)*8/64.353" +"IF(O8/N8>0.5,O8/N8,"""")" +"MAX(F7:F18)" +"SUM(K8:K18)" +"MIN(P7:P18)" +"D4/(2*D3)" +"SQRT(1/(D3*D5))" +"(0.2027*A7+1.2055)*1000" +"D7*157.4" +"C7*7.751*157.4" +"G7/H7" +"F7" +"8*F7/($D$3*SQRT($G$2^2-$G$1^2))" +"M7*(EXP(-$G$1*$G$3))*SIN(SQRT($G$2^2-$G$1^2)*$G$3)" +"B8-B7" +"1000*(D8*1000-228.75)*8/64.353" +"IF(O8/N8>0.5,O8/N8,"""")" +"MAX(F7:F25)" +"SUM(K8:K25)" +"MAX(P7:P25)" +"MIN(P7:P25)" +"SUM(A31:A33)" +"D4/(2*D3)" +"SQRT(1/(D3*D5))" +"(0.2027*A7+1.2055)*1000" +"D7*157.4" +"C7*7.751*157.4" +"G7/H7" +"B8-B7" +"F8" +"8*F8/($D$3*SQRT($G$2^2-$G$1^2))" +"M8*(EXP(-$G$1*$G$3))*SIN(SQRT($G$2^2-$G$1^2)*$G$3)" +"1000*(D8*1000-228.75)*8/64.353" +"IF(O8/N8>0.5,O8/N8,"""")" +"MAX(F7:F21)" +"SUM(K8:K21)" +"MIN(P8:P23)" +"SUM(A26:A32)" +"D4/(2*D3)" +"SQRT(1/(D3*D5))" +"(0.2027*A7+1.2055)*1000" +"D7*157.4" +"C7*7.751*157.4" +"G7/H7" +"B8-B7" +"F8" +"8*F8/($D$3*SQRT($G$2^2-$G$1^2))" +"M8*(EXP(-$G$1*$G$3))*SIN(SQRT($G$2^2-$G$1^2)*$G$3)" +"1000*(D8*1000-228.75)*8/64.353" +"IF(O8/N8>0.5,O8/N8,"""")" +"MAX(F7:F22)" +"SUM(K8:K22)" +"MAX(P8:P22)" +"MIN(P8:P23)" +"SUM(A29:A35)" +"D4/(2*D3)" +"SQRT(1/(D3*D5))" +"(0.2027*A7+1.2055)*1000" +"D7*157.4" +"C7*7.751*157.4" +"G7/H7" +"B8-B7" +"F8" +"8*F8/($D$3*SQRT($G$2^2-$G$1^2))" +"M8*(EXP(-$G$1*$G$3))*SIN(SQRT($G$2^2-$G$1^2)*$G$3)" +"1000*(D8*1000-228.75)*8/64.353" +"IF(O8/N8>0.5,O8/N8,"""")" +"MAX(F7:F75)" +"SUM(K8:K75)" +"MIN(P8:P77)" +"MAX(A81:A95)" +"D4/(2*D3)" +"SQRT(1/(D3*D5))" +"(0.2027*A7+1.2055)*1000" +"D7*157.4" +"C7*7.751*157.4" +"G7/H7" +"B8-B7" +"F8" +"8*F8/($D$3*SQRT($G$2^2-$G$1^2))" +"M8*(EXP(-$G$1*$G$3))*SIN(SQRT($G$2^2-$G$1^2)*$G$3)" +"1000*(D8*1000-228.75)*8/64.353" +"O8/N8" +"MAX(F7:F40)" +"SUM(K8:K40)" +"MAX(P8:P40)" +"MIN(P8:P41)" +"B7+10" +"B2*E4+B3*H4" +"$B$2*E6+$B$3*H6" +"IF(OR(AND(L6="">="",K6M6)),""VIOLATED"","" "")" +"MAX($C$4)" +"COUNT($B$2:$B$3)" +"$K$7<=$M$7" +"$K$8<=$M$8" +"$B$2>=0" +"$B$3>=0" +"{100,100,0.000001,0.05,FALSE,FALSE,FALSE,1,1,1}" +"B2*E5*B3*H5*B4*K5" +"B2*E7+B3*H7+B4*K7" +"IF(OR(AND(O7="">="",N7P7)),""VIOLATED"","" "")" +"MAX($C$5)" +"COUNT($B$2:$B$4)" +"$N$7<=$P$7" +"$B$2>=0" +"$B$3>=0" +"$B$4>=0" +"{100,100,0.000001,0.05,FALSE,FALSE,FALSE,1,1,1}" +"B2*E5+B3*H5+B4*K5" +"$B$2*E7+$B$3*H7+$B$4*K7" +"IF(OR(AND(O7="">="",N7P7)),""VIOLATED"","" "")" +"B2*E4+B3*H4" +"$B$2*E6+$B$3*H6" +"IF(OR(AND(L6="">="",K6M6)),""VIOLATED"","" "")" +"MAX($C$4)" +"COUNT($B$2:$B$3)" +"$K$7<=$M$7" +"$K$8<=$M$8" +"$B$2>=0" +"$B$3>=0" +"{100,100,0.000001,0.05,FALSE,FALSE,FALSE,1,1,1}" +"B2*E5+B3*H5+B4*K5" +"$B$2*E7+$B$3*H7+$B$4*K7" +"IF(OR(AND(O7="">="",N7P7)),""VIOLATED"","" "")" +"'Comm Devt'!$N$85" +"B6-C6" +"'Comm Devt'!$O$85" +"B6+E6" +"Crime!$N$126" +"Crime!$O$126" +"ETE!$N$50" +"ETE!$O$50" +"Health!$N$110" +"Health!$O$110" +"Envt!$N$121" +"Envt!$O$121" +"'Road Safety'!N2" +"'Road Safety'!O2" +"SUM(B6:B11)" +"Crime!$F126" +"'Comm Devt'!$F85" +"ETE!$F50" +"Envt!$F121" +"Health!$F110" +"'Road Safety'!$F151" +"SUM(B15:G15)" +"Crime!$F131" +"'Comm Devt'!$F90" +"ETE!$F55" +"Envt!$F126" +"Health!$F115" +"'Road Safety'!$F156" +"SUM(B15:B17)" +"SUM(J2:K2)" +"IF(J2=0,0,N2/J2)" +"SUM(L2:L15)" +"COUNTIF($E$2:$E$123,E126)" +"SUMIF($E$2:$E$125,$E126,J$2:J$125)" +"SUM(F126:F131)" +"SUM(J2:K2)" +"IF(J2=0,0,N2/J2)" +"L2/100*V2" +"J2/100*X2" +"SUM(U2:U21)" +"+#REF!+#REF!+#REF!+N24" +"COUNTIF($E$2:$E$82,E85)" +"SUMIF($E$2:$E$84,$E85,J$2:J$84)" +"SUM(F85:F90)" +"SUM(J2:K2)" +"IF(J2=0,0,N2/J2)" +"L2/100*V2" +"J2/100*X2" +"K2/100*Z2" +"SUM(U2:U12)" +"SUM(L2:L21)" +"COUNTIF($E$2:$E$47,E50)" +"SUMIF($E$2:$E$49,$E50,J$2:J$49)" +"SUM(F50:F55)" +"SUM(J2:K2)" +"IF(J2=0,0,N2/J2)" +"SUM(N2:O2)" +"-K17" +"SUM(L3:L19)" +"COUNTIF($E$2:$E$118,E121)" +"SUMIF($E$2:$E$120,$E121,J$2:J$120)" +"SUM(F121:F126)" +"SUM(J2:K2)" +"IF(J3=0,0,N3/J3)" +"SUM(J2:J27)" +"COUNTIF($E$2:$E$107,E110)" +"SUMIF($E$3:$E$109,$E110,J$3:J$109)" +"COUNTIF($E$3:$E$107,E112)" +"SUM(F110:F115)" +"C6+E6+G6" +"SUM(K6:L6)" +"SUM(G8:K8)" +"G9+I9" +"SUM(K6:K10)" +"SUM(J2:K2)" +"IF(J2=0,0,N2/J2)" +"SUM(N2:O2)" +"$C$15*B6+$C$16" +"B7*B7" +"B7*C7" +"SUM(B7:B11)" +"(5*F12-B12*C12)/(5*D12-B12*B12)" +"(C12-C15*B12)/5" +"(5*F12-B12*C12)/((5*D12-B12*B12)*(5*E12-C12*C12))^0.5" +"SLOPE(C7:C11,B7:B11)" +"INTERCEPT(C7:C11,B7:B11)" +"CORREL(C7:C11,B7:B11)" +"$B$14*B7+$B$15" +"SLOPE(C7:C11,B7:B11)" +"INTERCEPT(C7:C11,B7:B11)" +"CORREL(C7:C11,B7:B11)" +"B16*B16" +"SUM(F9:J9)" +"L9+M9" +"A10" +"N10*$S$9/$N$9" +"O10*$T$9/$O$9" +"K10*$U$9/$K$9" +"Z10*100/$AD$10" +"IF(P10>=$AE$7,""F"",AA10)" +"R10+S10+T10+U10+V10+W10" +"IF(X10>$AF$21,""A+"",IF(X10>$AF$22,""A-"",IF(X10>$AF$23,""B+"",IF(X10>$AF$24,""B-"",IF(X10>$AF$25,""C+"",IF(X10>$AF$26,""C-"",IF(X10>$AF$27,""D+"",IF(X10>$AF$28,""D-"",""F""))))))))" +"AC14*0.2" +"AC14*0.2" +"AC14*0.25" +"AC14*0.25" +"AC14*0.3" +"AC14*0.3" +"COUNTIF(Y10:Y59,""A*"")" +"COUNTIF(Y10:Y59,""A*"")" +"AC14*0.3" +"AC14*0.3" +"AC14*0.35" +"AC14*0.35" +"AC14*0.4" +"AC14*0.4" +"COUNTIF(Y10:Y59,""B*"")" +"COUNTIF(Y10:Y59,""B*"")" +"AC14*0.2" +"AC14*0.2" +"AC14*0.25" +"AC14*0.25" +"AC14*0.3" +"AC14*0.3" +"COUNTIF(Y10:Y59,""C*"")" +"COUNTIF(Y10:Y59,""C*"")" +"AC14*0.05" +"AC14*0.05" +"AC14*0.1" +"AC14*0.1" +"AC14*0.15" +"AC14*0.15" +"COUNTIF(Y10:Y59,""D*"")" +"COUNTIF(Y10:Y59,""D*"")" +"AC14*0.05" +"AC14*0.05" +"AC14*0.1" +"AC14*0.1" +"COUNTIF(Y10:Y59,""F*"")" +"COUNTIF(Y10:Y59,""F*"")" +"AVERAGE(F10:F59)" +"IF(X60>94.49,""A+"",IF(X60>89.49,""A-"",IF(X60>84.49,""B+"",IF(X60>79.49,""B-"",IF(X60>74.49,""C+"",IF(X60>69.49,""C-"",IF(X60>64.49,""D+"",IF(X60>59.49,""D-"",""F""))))))))" +"AVERAGE(Z10:Z30)" +"IF(X60>94.49,""A+"",IF(X60>89.49,""A-"",IF(X60>84.49,""B+"",IF(X60>79.49,""B-"",IF(X60>74.49,""C+"",IF(X60>69.49,""C-"",IF(X60>64.49,""D+"",IF(X60>59.49,""D-"",""F""))))))))" +"A3+7" +"A5+1" +"AVERAGE(C2:C53)" +"SUM(C5:AB5)" +"T2+S2+R2+O2+C2" +"Attendance!AC4" +"(C4*$C$2)+(O4*$O$2)+(R4*$R$2)+(S4*$S$2)+(T4*$T$2)+U4" +"IF(V4>='Grading Standards'!$B$7,""A"",IF(V4>='Grading Standards'!$B$8,""A-"",IF(V4>='Grading Standards'!$B$9,""B+"",IF(V4>='Grading Standards'!$B$10,""B"",IF(V4>='Grading Standards'!$B$11,""B-"",""other"")))))" +"IF(V4>='Grading Standards'!$B$11,""other"",IF(V4>='Grading Standards'!$B$12,""C+"",IF(V4>='Grading Standards'!$B$13,""C"",IF(V4>='Grading Standards'!$B$14,""C-"",IF(V4>='Grading Standards'!$B$15,""D"",IF(V4>='Grading Standards'!$B$16,""F"",""other""))))))" +"((M5+L5+K5+J5+I5+H5+G5+F5+E5+D5)-N5)/9" +"P5+Q5" +"LARGE(D6:M6,10)" +"AVERAGE(R5:R43)" +"0.06*100000" +"-PMT(6%,15,100000,0)" +"G22" +"A25-B27" +"100000-C27" +"0.06*D27" +"C30" +"A25-B33" +"D27-C33" +"0.06*D33" +"$A$25-B35" +"D33-C35" +"0.06*D35" +"D35-C36" +"SUM(M6:M106)" +"IF(C6="""","""",IF(OR(AND(LEFT(E6,1)=""A"",C6>0),AND(OR(LEFT(E6,1)=""L"",LEFT(E6,1)=""S""),C6<0)),""Dr"",""Cr""))" +"IF(ISNA(VLOOKUP(B6,Categories!$A$2:$H$61,8)),"""",VLOOKUP(B6,Categories!$A$2:$H$61,8))" +"IF(E6="""","""",IF(LEFT(E6,1)=""A"",1,-1))" +"IF(ISERR(K6*C6),"""",K6*C6)" +"IF(A6="""","""",SUMIF($A$6:$A$106,$A6,$L$6:$L$106))" +"H6+H5" +"SUM(B5:B9)" +"SUM(B15:B16)" +"G26" +"B29" +"LEFT(B2,1)" +"$A2&"". ""&$B2&"": ""&$E2&"" - ""&$D2" +"$B2&"": ""&$E2&"" - ""&$D2" +"A2+1" +"C10/$C$20" +"SUM(C10:C18)" +"4/20" +"12/20" +"17/20" +"19/20" +"AVERAGE(A8:A37)" +"MODE(A8:A37)" +"MEDIAN(A8:A37)" +"AVERAGE(B42:B61)" +"VAR(A71:A76)" +"STDEV(A71:A76)" +"AVERAGE(A71:A76)" +"(8.672/178)*100" +"VAR(B84:B93)" +"STDEV(B84:B93)" +"(B96/AVERAGE(B84:B93))*100" +"(B104-$B$125)/$B$128" +"MEDIAN(B104:B123)" +"STDEV(B104:B123)" +"Class_Number" +"Class_Name" +"Class_Number" +"Class_Name" +"Class_Term" +"[1]Schedule!D5" +"[1]Schedule!E6" +"A4+1" +"[1]Schedule!D9" +"[1]Schedule!E10" +"[1]Schedule!D13" +"[1]Schedule!E16" +"[1]Schedule!E18" +"[1]Schedule!D21" +"[1]Schedule!D23" +"[1]Schedule!E24" +"[1]Schedule!E26" +"[1]Schedule!D29" +"[1]Schedule!E32" +"[1]Schedule!E34" +"[1]Schedule!D37" +"[1]Schedule!E38" +"[1]Schedule!D45" +"[1]Schedule!E46" +"A30+1" +"A38+1" +"COUNT(hw)" +"VLOOKUP(hwCount,hwDrops,2)" +"SUM(hw)" +"5*hwCount" +"IF(hwDropCount>=1, -MIN(hw), """")" +"IF(hwDropCount>=1,-5,"""")" +"IF(hwDropCount>=2,-SMALL(hw,2),"""")" +"IF(hwDropCount>=2,-5,"""")" +"IF(hwDropCount>=3,-SMALL(hw,3),"""")" +"IF(hwDropCount>=3,-5,"""")" +"SUM(E15:E18)" +"IF(ISNUMBER(E23),100,"""")" +"IF(COUNT(Quizzes)<4,-1,IF(AND(SUM(Quizzes)>=340,MIN(Quizzes)>=80),1,0))" +"IF(AND(Eligible>0,LEFT(UPPER(F30),1)=""Y""),1,0)" +"IF(Eligible>0,""CONGRATULATIONS! You are eligible to skip the final!"", IF(Eligible<0,"""",""Your lowest quiz will be dropped automatically.""))" +"IF(Eligible>0,""Will you skip the final? (Y or N)"",""(Ignore box at right.)"")" +"IF(Eligible=""YES"","""",""n/a"")" +"IF(AND(DropFinal>0,ISNUMBER(E35)),""DUDE! You're dropping the final exam — don't enter a score."","""")" +"IF(AND(DropFinal>0,ISNUMBER(E35)),""DUDE! You're dropping the final exam — don't enter a score."","""")" +"IF(DropFinal>0,""(No final exam)"",""Final exam"")" +"IF(ISNUMBER(E35),150,"""")" +"IF(AND(DropFinal>0,ISNUMBER(E35)),""DUDE! You're dropping the final exam — don't enter a score."","""")" +"E19" +"IF(AND(DropFinal>0,ISNUMBER(E35)),""DUDE! You're dropping the final exam — don't enter a score."","""")" +"E27" +"IF(AND(DropFinal>0,ISNUMBER(E35)),""DUDE! You're dropping the final exam — don't enter a score."","""")" +"IF(DropFinal>0,""(All quizzes count)"",""Drop lowest quiz"")" +"IF(AND(Eligible>0,DropFinal=0),-MIN(Quizzes),"""")" +"IF(OR(Eligible<0,DropFinal>0),"""",-100)" +"IF(AND(DropFinal>0,ISNUMBER(E35)),""DUDE! You're dropping the final exam — don't enter a score."","""")" +"IF(DropFinal>0,E34+E36+E37,SUM(E34:E38))" +"IF(DropFinal>0,F36+F37,SUM(F35:F38))" +"IF(AND(DropFinal>0,ISNUMBER(E35)),""DUDE! You're dropping the final exam — don't enter a score."","""")" +"IF(F39=0,"""",ROUND(E39/F39,2))" +"IF(AND(DropFinal>0,ISNUMBER(E35)),""DUDE! You're dropping the final exam — don't enter a score."","""")" +"VLOOKUP(F40,LetterGrades,2)" +"Attendance!X11" +"(E11*0.05)+(F11*0.15)+(G11*0.15)+(H11*0.15)+(I11*0.1)+(J11*0.1)+(K11*0.3)" +"L11" +"'Students'' Data'!B2" +"SUM(D11:W11)" +"'Students'' Data'!B2" +"'Students'' Data'!C3" +"'Students'' Data'!B11" +"'Students'' Data'!F11" +"VLOOKUP(E12,'Lookup Tables'!B11:D15,2)" +"'Students'' Data'!B11" +"VLOOKUP(K12,'Lookup Tables'!B11:D15,2)" +"VLOOKUP(Q12,'Lookup Tables'!B11:D15,2)" +"VLOOKUP(E13,'Lookup Tables'!B11:D15,2)" +"VLOOKUP(K13,'Lookup Tables'!B11:D15,2)" +"VLOOKUP(Q13,'Lookup Tables'!B11:D15,2)" +"VLOOKUP(E14,'Lookup Tables'!B11:D15,2)" +"VLOOKUP(K14,'Lookup Tables'!B11:D15,2)" +"VLOOKUP(Q14,'Lookup Tables'!B11:D15,2)" +"VLOOKUP(E15,'Lookup Tables'!B11:D15,2)" +"VLOOKUP(K15,'Lookup Tables'!B11:D15,2)" +"VLOOKUP(Q15,'Lookup Tables'!B11:D15,2)" +"VLOOKUP(E16,'Lookup Tables'!B11:D15,2)" +"VLOOKUP(K16,'Lookup Tables'!B11:D15,2)" +"VLOOKUP(Q16,'Lookup Tables'!B11:D15,2)" +"VLOOKUP(E17,'Lookup Tables'!B11:D15,2)" +"VLOOKUP(K17,'Lookup Tables'!B11:D15,2)" +"VLOOKUP(Q17,'Lookup Tables'!B11:D15,2)" +"VLOOKUP(E18,'Lookup Tables'!B11:D15,2)" +"VLOOKUP(K18,'Lookup Tables'!B11:D15,2)" +"VLOOKUP(Q18,'Lookup Tables'!B11:D15,2)" +"VLOOKUP(E22,'Lookup Tables'!B22:D32,2)" +"VLOOKUP(K22,'Lookup Tables'!H11:J15,2)" +"VLOOKUP(Q22,'Lookup Tables'!B11:D15,2)" +"VLOOKUP(E23,'Lookup Tables'!B22:D32,2)" +"VLOOKUP(K23,'Lookup Tables'!H11:J15,2)" +"VLOOKUP(Q23,'Lookup Tables'!B11:D15,2)" +"VLOOKUP(E24,'Lookup Tables'!B22:D32,2)" +"VLOOKUP(K24,'Lookup Tables'!H11:J15,2)" +"VLOOKUP(Q24,'Lookup Tables'!B11:D15,2)" +"VLOOKUP(E25,'Lookup Tables'!B22:D32,2)" +"VLOOKUP(K25,'Lookup Tables'!H11:J15,2)" +"VLOOKUP(Q25,'Lookup Tables'!B11:D15,2)" +"VLOOKUP(E26,'Lookup Tables'!B22:D32,2)" +"VLOOKUP(K26,'Lookup Tables'!H11:J15,2)" +"VLOOKUP(Q26,'Lookup Tables'!B11:D15,2)" +"VLOOKUP(E27,'Lookup Tables'!B22:D32,2)" +"VLOOKUP(K27,'Lookup Tables'!H11:J15,2)" +"VLOOKUP(Q27,'Lookup Tables'!B11:D15,2)" +"VLOOKUP(E28,'Lookup Tables'!B22:D32,2)" +"VLOOKUP(K28,'Lookup Tables'!H11:J15,2)" +"VLOOKUP(Q28,'Lookup Tables'!B11:D15,2)" +"'Students'' Data'!B2" +"IF(OR(J13=""YES"",L13=""YES""),1,0)" +"IF(OR(M13<600,N13=""YES""),1,0)" +"IF(AND(OR(J13=""YES"",L13=""YES""),(Z13=0)),""Trouble"",0)" +"IF(AND(OR(M13<600,N13=""YES""),(AA13=0)),""Trouble"",0)" +"IF(AND(AND(J13=""NO"",L13=""NO""),(O13=""YES"")),""Trouble"",0)" +"IF(AND(AND(M13>=600,N13=""NO""),(O13=""YES"")),""Trouble"",0)" +"IF(AND(Z13=1,AA13=1),""SRSA"",0)" +"IF(AND(AF13=0,O13=""YES""),""Trouble"",0)" +"IF(AND(AF13=""SRSA"",O13=""NO""),""Trouble"",0)" +"IF(S13=""YES"",1,0)" +"IF(P13>=20,1,0)" +"IF(AND(AI13=1,AJ13=1),""Initial"",0)" +"IF(AND(AF13=""SRSA"",AK13=""Initial""),""SRSA"",0)" +"IF(AND(AK13=""Initial"",AL13=0),""RLIS"",0)" +"IF(AND(AM13=0,U13=""YES""),""Trouble"",0)" +"IF(AND(U13=""NO"",AM13=""RLIS""),""Trouble"",0)" +"100*R10" +"100*T9" +"8.62/39.15" +"D9/(C9+D9)" +"Y10/R9" +"100*R9" +"Y14/R10" +"100*R23" +"D48/(C48+D48)" +"P51*100" +"'CPE 100'!B6" +"'CPE 101'!B6" +"'CPE 102'!B6" +"'CPE 103'!B6" +"'CPE 141'!B6" +"'CPE 205'!B6" +"'CPE 215'!B6" +"'CPE 234'!B6" +"'CPE 315'!B6" +"'CPE 316'!B6" +"'CPE 434'!B6" +"'CPE 453'!B6" +"'CPE 464'!B6" +"'CPE 100'!B6" +"'CPE 101'!B6" +"'CPE 102'!B6" +"'CPE 103'!B6" +"'CPE 141'!B6" +"'CPE 205'!B6" +"'CPE 215'!B6" +"'CPE 234'!B6" +"'CPE 315'!B6" +"'CPE 316'!B6" +"'CPE 434'!B6" +"'CPE 453'!B6" +"'CPE 464'!B6" +"'NEW QFD Converted #'!B3" +"'NEW QFD Converted #'!G3" +"'NEW QFD Converted #'!J3" +"'NEW QFD Converted #'!K3" +"'NEW QFD Converted #'!M3" +"'NEW QFD Converted #'!N3" +"'[2]QFD Converted #'!$C$3" +"'[2]QFD Converted #'!E3" +"'[2]QFD Converted #'!F3" +"'[2]QFD Converted #'!I3" +"'[2]QFD Converted #'!G3" +"'[2]QFD Converted #'!N3" +"'[2]QFD Converted #'!AA3" +"'[2]QFD Converted #'!R3" +"'[5]QFD Converted #'!B3" +"'[5]QFD Converted #'!D3" +"'[5]QFD Converted #'!M3" +"'[2]QFD Converted #'!G4" +"'[2]QFD Converted #'!L4" +"'[2]QFD Converted #'!AG4" +"'[2]QFD Converted #'!AX4" +"'CPE 141'!B6" +"'[2]QFD Converted #'!$C$4" +"'[1]CE QFD Converted #'!$D$4" +"'[1]CE QFD Converted #'!$E$4" +"'[1]CE QFD Converted #'!$F$4" +"'[2]QFD Converted #'!$D$4" +"'[2]QFD Converted #'!$L$4" +"'[2]QFD Converted #'!$W$4" +"'[2]QFD Converted #'!$AH$4" +"'[3]MFGE QFD Converted #'!$F$5" +"'[4]ME QFD Converted #'!$F$5" +"'[4]ME QFD Converted #'!$G$5" +"'NEW QFD Converted #'!$I$4" +"SUM(C9:BY9)" +"($C$8*C9)+($D$8*D9)+($E$8*E9)+($F$8*F9)+($G$8*G9)+($H$8*H9)+($I$8*I9)+($J$8*J9)+($K$8*K9)+($L$8*L9)+($M$8*M9)+($N$8*N9)+($O$8*O9)+($P$8*P9)+($Q$8*Q9)+($W$8*W9)+($AE$8*AE9)+($AH$8*AH9)+($AI$8*AI9)+($AJ$8*AJ9)+($AK$8*AK9)+($AL$8*AL9)+($AM$8*AM9)+($AN$8*AN9)+($AO$8*AO9)+($AP$8*AP9)+($AQ$8*AQ9)+($AR$8*AR9)+($AS$8*AS9)+($AT$8*AT9)+($AU$8*AU9)+($AV$8*AV9)+($AW$8*AW9)+($AX$8*AX9)+($AY$8*AY9)+($AZ$8*AZ9)+($BA$8*BA9)+($BB$8*BB9)+($BC$8*BC9)+($BE$8*BE9)+($BG$8*BG9)+($BH$8*BH9)+($BI$8*BI9)+($BJ$8*BJ9)+($BK$8*BK9)+($BL$8*BL9)+($BM$8*BM9)+($BN$8*BN9)+($BO$8*BO9)+($BP$8*BP9)+($BQ$8*BQ9)+($BR$8*BR9)+($BS$8*BS9)+($BT$8*BT9)+($BU$8*BU9)+($BV$8*BV9)+($BW$9*BW9)+($BX$8*BX9)+($BY$8*BY9)" +"CA9/$CA$28*100" +"'[2]QFD Converted #'!$C$5" +"'[1]CE QFD Converted #'!$D$5" +"'[1]CE QFD Converted #'!$E$5" +"'[1]CE QFD Converted #'!$F$5" +"'[2]QFD Converted #'!$D$5" +"'[2]QFD Converted #'!$L$5" +"'[2]QFD Converted #'!$W$5" +"'[2]QFD Converted #'!$AH$5" +"'[3]MFGE QFD Converted #'!$F$6" +"'[4]ME QFD Converted #'!$F$6" +"'[4]ME QFD Converted #'!$G$6" +"'NEW QFD Converted #'!$I$5" +"'[2]QFD Converted #'!$C$6" +"'[1]CE QFD Converted #'!$D$6" +"'[1]CE QFD Converted #'!$E$6" +"'[1]CE QFD Converted #'!$F$6" +"'[2]QFD Converted #'!$D$6" +"'[2]QFD Converted #'!$L$6" +"'[2]QFD Converted #'!$W$6" +"'[2]QFD Converted #'!$AH$6" +"'[3]MFGE QFD Converted #'!$F$7" +"'[4]ME QFD Converted #'!$F$7" +"'[4]ME QFD Converted #'!$G$7" +"'NEW QFD Converted #'!$I$6" +"'[2]QFD Converted #'!$C$7" +"'[1]CE QFD Converted #'!$D$7" +"'[1]CE QFD Converted #'!$E$7" +"'[1]CE QFD Converted #'!$F$7" +"'[2]QFD Converted #'!$D$7" +"'[2]QFD Converted #'!$L$7" +"'[2]QFD Converted #'!$W$7" +"'[2]QFD Converted #'!$AH$7" +"'[3]MFGE QFD Converted #'!$F$8" +"'[4]ME QFD Converted #'!$F$8" +"'[4]ME QFD Converted #'!$G$8" +"'NEW QFD Converted #'!$I$7" +"'[2]QFD Converted #'!$C$8" +"'[1]CE QFD Converted #'!$D$8" +"'[1]CE QFD Converted #'!$E8" +"'[1]CE QFD Converted #'!$F$8" +"'[2]QFD Converted #'!$D$8" +"'[2]QFD Converted #'!$L$8" +"'[2]QFD Converted #'!$W$8" +"'[2]QFD Converted #'!$AH$8" +"'[3]MFGE QFD Converted #'!$F$9" +"'[4]ME QFD Converted #'!$F$9" +"'[4]ME QFD Converted #'!$G$9" +"'NEW QFD Converted #'!$I$8" +"'[2]QFD Converted #'!$C$9" +"'[1]CE QFD Converted #'!$D$9" +"'[1]CE QFD Converted #'!$E$9" +"'[1]CE QFD Converted #'!$F$9" +"'[2]QFD Converted #'!$D$9" +"'[2]QFD Converted #'!$L$9" +"'[2]QFD Converted #'!$W$9" +"'[2]QFD Converted #'!$AH$9" +"'[3]MFGE QFD Converted #'!$F$10" +"'[4]ME QFD Converted #'!$F$10" +"'[4]ME QFD Converted #'!$G$10" +"'NEW QFD Converted #'!$I$9" +"'[2]QFD Converted #'!$C$10" +"'[1]CE QFD Converted #'!$D$10" +"'[1]CE QFD Converted #'!$E$10" +"'[1]CE QFD Converted #'!$F$10" +"'[2]QFD Converted #'!$D$10" +"'[2]QFD Converted #'!$L$10" +"'[2]QFD Converted #'!$W$10" +"'[2]QFD Converted #'!$AH$10" +"'[3]MFGE QFD Converted #'!$F$11" +"'[4]ME QFD Converted #'!$F$11" +"'[4]ME QFD Converted #'!$G$11" +"'NEW QFD Converted #'!$I$10" +"'[2]QFD Converted #'!$C$11" +"'[1]CE QFD Converted #'!$D$11" +"'[1]CE QFD Converted #'!$E$11" +"'[1]CE QFD Converted #'!$F$11" +"'[2]QFD Converted #'!$D$11" +"'[2]QFD Converted #'!$L$11" +"'[2]QFD Converted #'!$W$11" +"'[2]QFD Converted #'!$AH$11" +"'[3]MFGE QFD Converted #'!$F$12" +"'[4]ME QFD Converted #'!$F$12" +"'[4]ME QFD Converted #'!$G$12" +"'NEW QFD Converted #'!$I$11" +"'[2]QFD Converted #'!$C$12" +"'[1]CE QFD Converted #'!$D$12" +"'[1]CE QFD Converted #'!$E$12" +"'[1]CE QFD Converted #'!$F$12" +"'[2]QFD Converted #'!$D$12" +"'[2]QFD Converted #'!$L$12" +"'[2]QFD Converted #'!$W$12" +"'[2]QFD Converted #'!$AH$12" +"'[3]MFGE QFD Converted #'!$F$13" +"'[4]ME QFD Converted #'!$F$13" +"'[4]ME QFD Converted #'!$G$13" +"'NEW QFD Converted #'!$I$12" +"'[2]QFD Converted #'!$C$13" +"'[1]CE QFD Converted #'!$D$13" +"'[1]CE QFD Converted #'!$E$13" +"'[1]CE QFD Converted #'!$F$13" +"'[2]QFD Converted #'!$D$13" +"'[2]QFD Converted #'!$L$13" +"'[2]QFD Converted #'!$W$13" +"'[2]QFD Converted #'!$AH$13" +"'[3]MFGE QFD Converted #'!$F$14" +"'[4]ME QFD Converted #'!$F$14" +"'[4]ME QFD Converted #'!$G$14" +"'NEW QFD Converted #'!$I$13" +"'[2]QFD Converted #'!$C$14" +"'[1]CE QFD Converted #'!$D$14" +"'[1]CE QFD Converted #'!$E$14" +"'[1]CE QFD Converted #'!$F$14" +"'[2]QFD Converted #'!$D$14" +"'[2]QFD Converted #'!$L$14" +"'[2]QFD Converted #'!$W$14" +"'[2]QFD Converted #'!$AH$14" +"'[3]MFGE QFD Converted #'!$F$15" +"'[4]ME QFD Converted #'!$F$15" +"'[4]ME QFD Converted #'!$G$15" +"'NEW QFD Converted #'!$I$14" +"IF([2]CPE219!G26 = ""H"",9, IF([2]CPE219!G26= ""M"",3, IF([2]CPE219!G26= ""L"",1, IF([2]CPE219!G26 ="""",0))))" +"IF([2]CPE259!E26=""H"",9,IF([2]CPE259!E26=""M"",3,IF([2]CPE259!E26=""L"",1,IF([2]CPE259!E26="""",0))))" +"IF([2]CPE319!E26=""H"",9,IF([2]CPE319!E26=""M"",3,IF([2]CPE319!E26 =""L"",1,IF([2]CPE319!E26 ="""",0))))" +"'[2]QFD Converted #'!$AG$23" +"'[2]QFD Converted #'!$BM$23" +"'[2]QFD Converted #'!$BN$23" +"'[2]QFD Converted #'!$C$23" +"'[2]QFD Converted #'!E23" +"'[2]QFD Converted #'!K23" +"'[2]QFD Converted #'!F23" +"'[2]QFD Converted #'!I23" +"'[2]QFD Converted #'!G23" +"'[2]QFD Converted #'!N23" +"'[2]QFD Converted #'!AA23" +"'[2]QFD Converted #'!$C$24" +"'[2]QFD Converted #'!$C$25" +"'[2]QFD Converted #'!$C$26" +"SUM(C9:C27)" +"C28*C8" +"C29/6899*100" +"DCOUNT(gkm7379Database,CustomerData!K1,Criteria!C11:C12)" +"DSUM(gkm7379Database,CustomerData!N1,Criteria!B11:B12)" +"DSUM(gkm7379Database,CustomerData!L1,Criteria!B11:B12)" +"DSUM(gkm7379Database,CustomerData!M1,Criteria!B11:B12)" +"DAVERAGE(gkm7379Database,CustomerData!M1,Criteria!E11:E12)" +"DMAX(gkm7379Database,CustomerData!N1,Criteria!B11:B12)" +"DGET(gkm7379Database,CustomerData!F1,Criteria!B14:B15)" +"DCOUNT(gkm7379Database,CustomerData!L1,Criteria!C14:C16)" +"DSUM(gkm7379Database,CustomerData!L1,Criteria!C14:C16)" +"DSUM(gkm7379Database,CustomerData!M1,Criteria!C14:C16)" +"DAVERAGE(gkm7379Database,CustomerData!N1,Criteria!C14:C16)" +"DCOUNT(gkm7379Database,CustomerData!L1,Criteria!D14:D15)" +"DSUM(gkm7379Database,CustomerData!L1,Criteria!D14:D15)" +"DSUM(gkm7379Database,CustomerData!M1,Criteria!D14:D15)" +"DAVERAGE(gkm7379Database,CustomerData!N1,Criteria!D14:D15)" +"DCOUNT(gkm7379Database,CustomerData!L1,Criteria!E14:E15)" +"DSUM(gkm7379Database,CustomerData!L1,Criteria!E14:E15)" +"DSUM(gkm7379Database,CustomerData!M1,Criteria!E14:E15)" +"DAVERAGE(gkm7379Database,CustomerData!N1,Criteria!E14:E15)" +"DCOUNT(gkm7379Database,CustomerData!L1,Criteria!B11:B12)-SUM(SummaryReport!C25:C27)" +"DSUM(gkm7379Database,CustomerData!L1,Criteria!B11:B12)-SUM(SummaryReport!D25:D27)" +"DSUM(gkm7379Database,CustomerData!M1,Criteria!B11:B12)-SUM(SummaryReport!E25:E27)" +"(D28-E28)/C28" +"DCOUNT(gkm7379Database,CustomerData!L1,Criteria!B19:C20)" +"DCOUNT(gkm7379Database,CustomerData!L1,Criteria!B21:D22)" +"DCOUNT(gkm7379Database,CustomerData!L1,Criteria!B23:C24)" +"DCOUNT(gkm7379Database,CustomerData!L1,Criteria!B26:C27)" +"DCOUNT(gkm7379Database,CustomerData!L1,Criteria!B28:D29)" +"DCOUNT(gkm7379Database,CustomerData!L1,Criteria!B30:C31)" +"SummaryReport!A18" +"J2*I2" +"K2*L2" +"L2-M2" +"1+C2" +"1+C2" +"1+C3" +"1+C5" +"1+C7" +"1+C7" +"1+C7" +"1+C7" +"5/6" +"(B3-B2)/(B1-B2)" +"(B1-B3)/(B1-B2)" +"+B12*$B$1" +"MAX($D$2-C11,0)" +"+(1/$B$3)*(G11*$B$5+G13*$B$6)" +"+(F12-F14)/(B12-B14)" +"+F12-(F12-F14)*B1/(B1-B2)" +"+I12*A13+J12/B3" +"+B12*$B$2" +"+(G11-G13)/(C11-C13)" +"+G11-(G11-G13)*(B1/(B1-B2))" +"+I13*B12+J13/B3" +"+(G13-G15)/(C13-C15)" +"+G13-(G13-G15)*B1/(B1-B2)" +"+I14*B14+J14/B3" +"+MAX(C11-$B$20,0)" +"+(F22-F24)/(B12-B14)" +"+F22-(F22-F24)*B1/(B1-B2)" +"+I22*A13+J22/B3" +"+(G21-G23)/(C11-C13)" +"+G21-(G21-G23)*B1/(B1-B2)" +"+I23*B12+J23/B3" +"+(G23-G25)/(C13-C15)" +"+G24-(G23-G25)*B1/(B1-B2)" +"+I24*B14+J24/B3" +"+E23-E13" +"+I22+I12" +"VLOOKUP($F$6,$H$23:$I$29,2)*C24" +"IF(E24="""","""",D24*E24)" +"VLOOKUP($F$6,$H$23:$I$29,2)*C33" +"IF(E33="""","""",D33*E33)" +"VLOOKUP($F$6,$H$23:$I$29,2)*C33" +"IF(E33="""","""",D33*E33)" +"VLOOKUP($F$6,$H$23:$I$29,2)*C38" +"IF(E38="""","""",D38*E38)" +"VLOOKUP($F$6,$H$23:$I$29,2)*C38" +"IF(E38="""","""",D38*E38)" +"VLOOKUP($F$6,$H$23:$I$29,2)*C38" +"IF(E38="""","""",D38*E38)" +"VLOOKUP($F$6,$H$23:$I$29,2)*C72" +"IF(E72="""","""",D72*E72)" +"VLOOKUP($F$6,$H$23:$I$29,2)*C72" +"IF(E72="""","""",D72*E72)" +"SUM(F24:G85)" +"'CD-ROMs'!H23" +"'Quick References'!F28" +"'Technical Courseware'!G37" +"SUM(F86:F89)" +"'Courseware & Libraries'!I23" +"VLOOKUP('Courseware & Libraries'!$F$6,$H$5:$I$11,2)*C6" +"IF(E6="""","""",D6*E6)" +"VLOOKUP('Courseware & Libraries'!$F$6,$H$5:$I$11,2)*C8" +"IF(E8="""","""",D8*E8)" +"VLOOKUP('Courseware & Libraries'!$F$6,$H$5:$I$11,2)*C8" +"IF(E8="""","""",D8*E8)" +"VLOOKUP('Courseware & Libraries'!$F$6,$H$5:$I$11,2)*C8" +"IF(E8="""","""",D8*E8)" +"VLOOKUP('Courseware & Libraries'!$F$6,$H$5:$I$11,2)*C8" +"IF(E8="""","""",D8*E8)" +"VLOOKUP('Courseware & Libraries'!$F$6,$H$5:$I$11,2)*C8" +"IF(E8="""","""",D8*E8)" +"SUM(F8:F31)" +"'Courseware & Libraries'!I23" +"VLOOKUP('Courseware & Libraries'!$F$6,$J$5:$K$11,2)*495" +"IF(G6="""","""",F6*G6)" +"VLOOKUP('Courseware & Libraries'!$F$6,$J$5:$K$11,2)*49.95" +"VLOOKUP('Courseware & Libraries'!$F$6,$J$5:$K$11,2)*44.95" +"VLOOKUP('Courseware & Libraries'!$F$6,$J$5:$K$11,2)*39.95" +"VLOOKUP('Courseware & Libraries'!$F$6,$J$5:$K$11,2)*IF(G9<100,B9,IF(G9<500,C9,IF(G9<1000,D9,IF(G9>1000,12.95))))" +"VLOOKUP('Courseware & Libraries'!$F$6,$J$5:$K$11,2)*149.95" +"VLOOKUP('Courseware & Libraries'!$F$6,$J$5:$K$11,2)*139.95" +"VLOOKUP('Courseware & Libraries'!$F$6,$J$5:$K$11,2)*129.95" +"'Courseware & Libraries'!I28" +"SUM(H7:H22)" +"'Courseware & Libraries'!I23" +"IF(E6="""","""",D6*E6)" +"VLOOKUP('Courseware & Libraries'!$F$6,$H$5:$I$11,2)*C7" +"SUM(F7:F27)" +"'Courseware & Libraries'!I23" +"IF(F6="""","""",E6*F6)" +"Blended!I6" +"VLOOKUP('Courseware & Libraries'!$F$6,$I$5:$J$10,2)*C7" +"SUM(G6:G36)" +"SUM(B3*C3)" +"SUM(D3:D532)" +#"SUM(D537:D544:D546:D608)" +"SUM(D614:D703)" +"SUM(D708:D759)" +"E765*F765" +"D765+G765" +"D831" +"SUM(H765:H831)" +"D533" +"D609" +"D704" +"D760" +"H832" +"SUM(B835:B839)" +"IF(B8=""Tues"",1,"""")" +"IF(WEEKDAY(C8)=3,""Tues"",(IF(WEEKDAY(C8)=5,""Thur"",""oops!"")))" +"+C8+2" +"1+D13" +"1+#REF!" +"SUM(L7:L29)" +"+L32-L30" +"1+C9" +"1+D48" +"SUM(J8:J64)" +"+J67-J65" +"+B2*C2" +"+D2+D3" +"SUM(D2:D22)" +"+Sheet1!J65" +"+D23-D24" +"C7" +"C7+2" +"$C$7+7*(A11-1)" +"$C$9+7*(A13-1)" +"$C$7+7*(A35-1) - 1" +"$C$9+7*(A37-1) - 1" +"A5+7" +"B7-B8" +"B9-B10-B11" +"B12+B13" +"B9/B5" +"B10/B5" +"(B12+B11)/B9" +"B11/B5" +"B15*(1+$C$4)" +"B16*(1+$C$5)" +"C15*C16" +"C7" +"C17*$B$18" +"C6" +"C19*C15" +"C18-C20" +"C21*(1-$C$8)" +"B23" +"C23-B23" +"C22-C24-C26" +"NPV(C30,$C27:$L27)" +"-PV(C30,10,0,$L27*(1+$C$11)/(C30-$C$11))" +"C31+C32" +"C33-C34" +"C35/C36" +"B15*(1+$C$4)" +"B16*(1+$C$5)" +"C15*C16" +"C7" +"C17*$B$18" +"C6" +"C19*C15" +"C18-C20" +"C21*(1-$C$8)" +"B23" +"C23-B23" +"C17*$C$10" +"C22-C24-C26" +"NPV(C30,$C$27:$L$27)" +"-PV(C30,10,0,$L$27*(1+$C$11)/(C30-$C$11))" +"C31+C32" +"C33-C34" +"C35/C36" +"B15*(1+$C$4)" +"B16*(1+$C$5)" +"C15*C16" +"C7" +"C17*$B$18" +"C6" +"C19*C15" +"C18-C20" +"C21*(1-$C$8)" +"C17*$C$9" +"C23-B23" +"C17*$C$10" +"C22-C24-C26" +"NPV(C30,$C$27:$L$27)" +"-PV(C30,10,0,$L$27*(1+$C$11)/(C30-$C$11))" +"C31+C32" +"C33-C34" +"C35/C36" +"(B3+C3)/2" +"D3*$E$1" +"(F3+G3+H3)/3" +"I3*$J$1" +"L3*$M$1" +"ROUND(E3+J3+K3+M3, 0)" +"(SUM(D2:R2)+T2+U2)/2" +"SUM(D2:D52)" +"AVERAGE(D2:D52)" +"STDEV(D2:D52)" +"SUM(B2:U2)" +"V2/505*100" +"27.5/35*100" +"32/40*100" +"28/40*100" +"13/15*100" +"16/35*100" +"3/4*100" +"22/25*100" +"10/15*100" +"11/15*100" +"34/40*100" +"100" +"21/25*100" +"21/35*100" +"19/40*100" +"18/40*100" +"34.5*2" +"(31/40)*100" +"14/15*100" +"17.5/35*100" +"37/40*100" +"23.5/35*100" +"24/40*100" +"23/25*100" +"20/25*100" +"35/40*100" +"21.5*2" +"25/30*100" +"12/15*100" +"23/35*100" +"33/40*100" +"26/40*100" +"38/40*100" +"18/25*100" +"31.5*2" +"21/40*100" +"22/35*100" +"36/40*100" +"14+1+12" +"29/40*100" +"30/35*100" +"25/35*100" +"10/40*100" +"13/40*100" +"25/40*100" +"19.5/35*100" +"12/40*100" +"5/15*100" +"27.5*2" +"39/40*100" +"31/40*100" +"13.5/35*100" +"7/15*100" +"26.5/35*100" +"20.5/35*100" +"37.5*2" +"27/40*100" +"93.3" +"22.5/35*100" +"19/35*100" +"23/40*100" +"30/40*100" +"16/40*100" +"15/35*100" +"29/35*100" +"20/30*100" +"28*2" +"23.5*2" +"31/35*100" +"43.5*2" +"22/40*100" +"46*2" +"9.5/35*100" +"18/20*100" +"AVERAGE(E6:E104)" +"(B1)/(1-B2)" +"(1-B1)/(B2)" +"(B7)/(1-B7)" +"(B9)*(B4)" +"(B10)/(B10+1)" +"(B1)/(1-B2)" +"(1-B1)/(B2)" +"(B7)/(1-B7)" +"(B9)*(B4)" +"(B10)/(B10+1)" +"(B1)/(1-B2)" +"(1-B1)/(B2)" +"(B7)/(1-B7)" +"(B9)*(B4)" +"(B10)/(B10+1)" +"TODAY( )" +"10^E20" +"B30-(B31*B29/1000)" +"1/(0.018*B21)*EXP(-B32/8.314*0.298)" +"B36*10^(0.28*0.5)" +"B21*10^-(0.28*0.5)" +"B21" +"LN(B39)" +"1/B51" +"B50+(B44/0.008314)*(E51-E52)" +"EXP(B53)" +"1/(0.018*B54)*EXP(-((B30-(B29*0.278))/(8.314*0.278)))" +"B54" +"B38" +"B37" +"1/(A6+273.15)" +"LN(B6)" +"1/274.15" +"B17*B22+B18" +"EXP(B23)" +"(B13+273.15)*B39" +"(C40-(274.15*B39))/1000" +"B24*C43" +"(1/C44)*EXP(-B41/(0.008314*274.15))" +"-B17*8.314/1000" +"C40/1000" +"B52-B58" +"1/(A8+273.15)" +"LN(B8)" +"LN(B16)" +"(B$53*$D57)+B$54" +"1/(273.15+A57)" +"EXP(B57)" +"EXP((D57*B$76)+B$77)" +"B81/100000" +"(1/($B$74*B62))*(1/$C81)" +"-B53*8.314/1000" +"B100+B101" +"C100+B101" +"LOG(C121/B121)/0.5" +"AVERAGE(B5:E5)" +"AVERAGE(B5:B16)" +"(SUM(M2:P2)+SUM(R2:T2))*10/7" +"U2*Q2*C2" +"IF(V2>5.5,""passed"","""")" +"IF(W2=""passed"",TRUNC(V2*3/10,2),"""")" +"1/6" +"1/3" +"1/5" +"1/C57" +"30+TRUNC((RAND()+RAND()+RAND()+RAND()+RAND())*15,0)" +"[1]!ExpValue($B$6:$B$17,C6:C17)" +"R80" +"[1]!PVar($B$6:$B$17,C6:C17)" +"[1]!PStDev($B$6:$B$17,C6:C17)" +"[1]!PCovar($B$6:$B$17,$C$6:$C$17,C$6:C$17)" +"[1]!PCovar($B$6:$B$17,$D$6:$D$17,D$6:D$17)" +"[1]!PCovar($B$6:$B$17,$E$6:$E$17,E$6:E$17)" +"[1]!PCovar($B$6:$B$17,$F$6:$F$17,F$6:F$17)" +"[1]!PCovar($B$6:$B$17,$G$6:$G$17,G$6:G$17)" +"[1]!PCovar($B$6:$B$17,$H$6:$H$17,H$6:H$17)" +"[1]!PCovar($B$6:$B$17,$I$6:$I$17,I$6:I$17)" +"[1]!PCovar($B$6:$B$17,$J$6:$J$17,J$6:J$17)" +"[1]!PCovar($B$6:$B$17,$K$6:$K$17,K$6:K$17)" +"[1]!PCovar($B$6:$B$17,$L$6:$L$17,L$6:L$17)" +"[1]!PCovar($B$6:$B$17,$M$6:$M$17,M$6:M$17)" +"[1]!PCovar($B$6:$B$17,$N$6:$N$17,N$6:N$17)" +"[1]!PCovar($B$6:$B$17,$O$6:$O$17,O$6:O$17)" +"[1]!PCovar($B$6:$B$17,$P$6:$P$17,P$6:P$17)" +"[1]!PCovar($B$6:$B$17,$Q$6:$Q$17,Q$6:Q$17)" +"[1]!PCorr($B$6:$B$17,$C$6:$C$17,C$6:C$17)" +"[1]!PCorr($B$6:$B$17,$D$6:$D$17,D$6:D$17)" +"[1]!PCorr($B$6:$B$17,$E$6:$E$17,E$6:E$17)" +"[1]!PCorr($B$6:$B$17,$F$6:$F$17,F$6:F$17)" +"[1]!PCorr($B$6:$B$17,$G$6:$G$17,G$6:G$17)" +"[1]!PCorr($B$6:$B$17,$H$6:$H$17,H$6:H$17)" +"[1]!PCorr($B$6:$B$17,$I$6:$I$17,I$6:I$17)" +"[1]!PCorr($B$6:$B$17,$J$6:$J$17,J$6:J$17)" +"[1]!PCorr($B$6:$B$17,$K$6:$K$17,K$6:K$17)" +"[1]!PCorr($B$6:$B$17,$L$6:$L$17,L$6:L$17)" +"[1]!PCorr($B$6:$B$17,$M$6:$M$17,M$6:M$17)" +"[1]!PCorr($B$6:$B$17,$N$6:$N$17,N$6:N$17)" +"[1]!PCorr($B$6:$B$17,$O$6:$O$17,O$6:O$17)" +"[1]!PCorr($B$6:$B$17,$P$6:$P$17,P$6:P$17)" +"[1]!PCorr($B$6:$B$17,$Q$6:$Q$17,Q$6:Q$17)" +"SUM(C62:Q62)" +"[1]!PortRet($C$62:$Q$62,$C$20:$Q$20)" +"[1]!PortVar1($C$62:$Q$62,$C$64:$Q$78)" +"[1]!PortStDev1($C$62:$Q$62,$C$64:$Q$78)" +"AVERAGE(C$6:C$17)" +"VAR(C$6:C$17)" +"STDEV(C$6:C$17)" +"VAR(RDERets1!$C$6:$C$17)" +"VAR(RDERets1!$D$6:$D$17)" +"VAR(RDERets1!$E$6:$E$17)" +"VAR(RDERets1!$F$6:$F$17)" +"VAR(RDERets1!$G$6:$G$17)" +"VAR(RDERets1!$H$6:$H$17)" +"VAR(RDERets1!$I$6:$I$17)" +"VAR(RDERets1!$J$6:$J$17)" +"VAR(RDERets1!$K$6:$K$17)" +"VAR(RDERets1!$L$6:$L$17)" +"VAR(RDERets1!$M$6:$M$17)" +"VAR(RDERets1!$N$6:$N$17)" +"VAR(RDERets1!$O$6:$O$17)" +"VAR(RDERets1!$P$6:$P$17)" +"VAR(RDERets1!$Q$6:$Q$17)" +"MAX(C$111:C$124)" +"MAX(D$112:D$124)" +"MAX(E$113:E$124)" +"MAX(F$114:F$124)" +"MAX(G$115:G$124)" +"MAX(H$116:H$124)" +"MAX(I$117:I$124)" +"MAX(J$118:J$124)" +"MAX(K$119:K$124)" +"MAX(L$120:L$124)" +"MAX(M$121:M$124)" +"MAX(N$122:N$124)" +"MAX(O$123:O$124)" +"MAX(P$124:P$124)" +"MAX(C128:Q128)" +"$D$86" +"$Q$86" +"$D$88" +"$Q$88" +"$D$93" +"$D$106" +"$Q$106" +"[1]!PortRet($A141:$B141,$C$132:$D$132)" +"[1]!PortStDev1($A141:$B141,$C$136:$D$137)" +"1-$A142" +"-$D$106" +"[1]!PortRet($A164:$B164,$C$155:$D$155)" +"[1]!PortStDev1($A164:$B164,$C$159:$D$160)" +"[1]!WOpt1Cov($C$178,$D$178,$C$179,$D$179,$D$182)" +"[1]!WOpt2Cov($C$178,$D$178,$C$179,$D$179,$D$182)" +"[1]!PortRet($A187:$B187,$C$178:$D$178)" +"[1]!PortStDev1($A187:$B187,$C$182:$D$183)" +"MINVERSE(C192:Q206)" +"MMULT(C209:Q223,B209:B223)" +"C228/$C$243" +"SUM(C228:C242)" +"[1]!PortRet($D$228:$D$242,$B$209:$B$223)" +"[1]!PortVar1($D$228:$D$242,$C$192:$Q$206)" +"[1]!PortStDev1($D$228:$D$242,$C$192:$Q$206)" +"VAR(Sheet4!$B$1:$B$12)" +"VAR(Sheet4!$C$1:$C$12)" +"VAR(Sheet4!$D$1:$D$12)" +"VAR(Sheet4!$E$1:$E$12)" +"VAR(Sheet4!$F$1:$F$12)" +"VAR(Sheet4!$G$1:$G$12)" +"VAR(Sheet4!$H$1:$H$12)" +"VAR(Sheet4!$I$1:$I$12)" +"VAR(Sheet4!$J$1:$J$12)" +"VAR(Sheet4!$K$1:$K$12)" +"VAR(Sheet4!$L$1:$L$12)" +"VAR(Sheet4!$M$1:$M$12)" +"VAR(Sheet4!$N$1:$N$12)" +"VAR(Sheet4!$O$1:$O$12)" +"VAR(Sheet4!$P$1:$P$12)" +"U13" +"IF(H13=""real"",""Correct!"",(IF(H13=""fake"",""Nope, they're real!"","""")))" +"IF(H26=""fake"",""Correct!"",(IF(H26=""real"",""Wrong, they're fake!"","""")))" +"COUNTIF(J13:J262,""Correct!"")" +"SUM(I7:L7)" +"((I7*9)+(J7*3)+(K7*1))/M7" +"N7-H7" +"(STDEVP(I8:L8))/SQRT(M8)" +"0.03" +"0.17" +"0.12" +"0.71" +"B3+B5" +"1-B12" +"1-B5" +"B6+B13-B15" +"B16/B13" +"0.2" +"B24*B22" +"1-B25" +"B36+B40*B23" +"B36/B42" +"FALSE" +"PilgrimOffer" +"B7" +"endMarketGood" +"PilgrimOffer+endMarketGood" +"B7+endMarketGood" +"1-C45" +"1-pPredictGood_if_Good" +"SUM(B44:B45)" +"$G$17" +"P_Good_Weather" +"$B$13" +"Bid___Good_Weather" +"IF($E$6=$C$13,$J$10,""If forecast good then "")" +"IF(E6<>$C$13,$M$20,"""")" +"$B$15" +"L6*N6+L8*N8" +"IF($E$6=$C$13,"""",""otherwise "")" +"IF(E6<>$C$13,$M$30,"""")" +"1-P_Good_Weather" +"$B$14" +"Bid___Bad_Weather" +"$C$13" +"MAX(K7,K12)" +"IF(I10>K12,$B$15,$B$16)" +"No_Bid" +"$B$16" +"C27" +"Bid___Good_Weather-Weather_Forecast_Cost" +"MAX(I10,I25)" +"IF(F17>I25,$C$13,$C$14)" +"D27" +"Bid___Bad_Weather-Weather_Forecast_Cost" +"$C$15" +"$C$16" +"1-C19" +"Forecast_Good_Weather" +"C27" +"No_Bid-Weather_Forecast_Cost" +"C19*P_Good_Weather" +"D19*(1-P_Good_Weather)" +"D27" +"$C$14" +"J20*L20+J30*L30" +"C28" +"C23/Forecast_Good_Weather" +"C24/Forecast_Bad_Weather" +"D28" +"Forecast_Bad_Weather" +"C23+D23" +"C28" +"D28" +"0" +"$I$10" +"$I$25" +"P_Good_Weather*Bid___Good_Weather+(1-P_Good_Weather)*0" +"EPPI-No_Forecast_EMV" +"(Forecast_EMV+Weather_Forecast_Cost)-No_Forecast_EMV" +"SUM(D2:D65)" +"+YEAR(J$12)-YEAR(J$8)+1" +"+YEAR(J$12)-YEAR(J$8)+1" +"+(F$8/F$12)*(1-(1/(1+F$12)^E$22))" +"+(F$8/(F$12-F$13))*(1-((1+F$13)/(1+F$12))^J$22)" +"+F$15*E$23" +"+J23*F$15" +"+YEAR(J$9)-YEAR(J$11)-1" +"+YEAR(J$9)-YEAR(J$11)-1" +"+E$22-E$28" +"+E$22-E$28" +"-F$11-(F$11/(1+F$12))" +"-F$11-(F$11/(1+F$12))" +"+((F$9/F$12)*(1-(1/(1+F$12)^E$29)))*(1/(1+F$12)^E$28)" +"+((F$9/(F$12-F$14))*(1-((1+F$14)/(1+F$12))^J$29))*(1/(1+F$12)^J$28)" +"+F$10/((1+F$12)^E$28)" +"+E32" +"+F$15*E$31+E$30+E32" +"+J31*F$15+J30+J32" +"+""PV on 9/1/2001 of Extra Money Saved""" +"+E24-E33" +"+J33-J24" +"+""FV on 8/31/2026 of Extra Money Saved""" +"+E36*((1+F12)^E22)" +"+J36*((1+F12)^J22)" +"NOW()" +"SUM(B48:D48)" +"IF(Sheet2!$A$2>=A8,A8,"" "")" +"IF(Sheet2!$A$2>=A8,10-C8,"" "")" +"IF(Sheet2!$A$2>=A8,0.5*C8*D8,"" "")" +"10-A2" +"-A2/2" +"A2/2" +"B2" +"A5" +"C8" +"A6" +"C8" +"(SUM(B4:B11)+SUM(E4:E11))/COUNT(B4:B11)*0.5+SUM(C4:C11)/COUNT(C4:C11)*0.25+SUM(D4:D11)/COUNT(D4:D11)*0.25" +"IF(E13<70,IF(E13<60,""Failing!"",""Danger""),"""")" +"$G$2*3" +"A3+3" +"B3 + B3*B$2" +"F4" +"F5/F$4" +"SUM(F48:T48)" +"(0.5*(SUM(AG48:AJ48)/4)+(0.25*(AL48))+(0.125*SUM(F48:T48)/15)+(0.125*SUM(V48:AE48)/10))" +"E31+1" +"SUM(E35:E38)" +"E42-E43" +"SUM(E44:E45)" +"E39+E46" +"SUM(E53:E55)" +"E56+E61" +"E66+E67" +"E78-E85" +"0.4*E89" +"E91-E93" +"A7+5" +"A7+7" +"A17+7" +"SUM(F9:P9)" +"(F9/R9)" +"(H9/R9)" +"(J9/R9)" +"(L9/R9)" +"(N9/R9)" +"(P9/R9)" +"((F9*[1]Sheet1!F$10)+(H9*[1]Sheet1!H$10)+(J9*[1]Sheet1!J$10)+(L9*[1]Sheet1!L$10)+(N9*[1]Sheet1!N$10)+(P9*[1]Sheet1!P$10))/R9" +"SUM(F9:F15)" +"SUM(F3:F48)" +"E4+(E5*E6)" +"SUM(E11:E24)" +"SUM(E9:H9)" +"A9+1" +"D11+I11+J11" +"C2*0.8+AJ2*0.2" +"IF(AJ2>84,D2*1.1,D2)" +"W2*0.25+AE2*0.125+AI2*0.625" +"AVERAGE(E2:V2)" +"AVERAGE(X2:AD2)" +"AVERAGE(AF2:AH2)" +"AN2-AM2" +"SUM(AO2:BS2)" +"COUNT(AO2:BS2)" +"AJ5" +"AJ28" +"C2*0.8+AJ2*0.2" +"IF(AJ2>84,D2*1.1,D2)" +"W2*0.25+AE2*0.125+AI2*0.625" +"AVERAGE(E2:V2)" +"AVERAGE(X2:AD2)" +"AVERAGE(AF2:AH2)" +"AN2-AM2" +"SUM(AO2:BS2)" +"COUNT(AO2:BS2)" +"SUM(B4:E4)" +"SUM(B3:B42)" +"B7*C7" +"D7*0.075" +"E7+D7" +"SUM(F7:F17)" +"SUM(F7:F17)" +"E19*0.1" +"E19*0.1" +"E19*0.03" +"E19*0.03" +"E19-E20+E21" +"E19-E20+E21" +"B4*C4" +"E9*F9" +"G9*0.07" +"G9*0.08" +"G9+H9+I9" +"SUM(J9:J22)" +"J23*0.1" +"J23*0.04" +"SUM(H9:H22)" +"SUM(I9:I22)" +"J23-J25+J26" +"SUM(B3:G3)" +"SUM(I3:L3)" +"SUM(H3:L3)" +"(H3+M3)/$N$3" +"SUM(O4:W4)" +"O4/110" +"O5/111" +"O6/103" +"C23/110" +"C44/111" +"SUM(N4:T4)" +"N4/109" +"C5/110" +"C23/110" +"C24/109" +"B3+2*B10" +"B4+B10" +"B5/-1" +"B12-B13" +"B14-B20" +"B15-2*B20" +"B2-100*B10" +"B3/-1" +"B4+B10" +"B5" +"SUM(C4:I4)" +"B4*D4" +"SUM(C4:C10)" +"SUM(K4:K11)" +"SUM(K4:K11)" +"B4*C4*F4*H4" +"F18/F19" +"(F18)+(B5*C5*F5*H5)+(B6*C6*F6*H6)+(B7*C7*F7*H7)+(B8*C8*F8*H8)+(B9*C9*F9*H9)+(B10*C10*F10*H10)" +"B23*C23*D23*E23" +"E43*D43" +"1-F50-D44+E44*D44" +"I52/D41" +"C59*D59*E59" +"F60/F66" +"SUM(B195:B200)" +"(B222-B221)*(C222+C221)/2" +"(B223-B222)*(C223+C221)/2" +"SUM(E219:E225)" +"B5*C5*D5" +"B5*C5*G5" +"B5*C5*J5" +"B5*C5*O5" +"B5*C5*R5" +"E6/E12" +"SUM(E5:E11)" +"F6" +"F26" +"I6" +"I26" +"L6" +"L26" +"Q6" +"Q26" +"T6" +"F45" +"F16" +"I45" +"I16" +"L45" +"L16" +"F55" +"Q16" +"I55" +"T16" +"F65" +"B13*C13*D13*E13" +"F14/F20" +"SUM(F13:F19)" +"G14" +"G114" +"G214" +"G24" +"G124" +"G224" +"G34" +"G134" +"G234" +"G44" +"G144" +"G244" +"G54" +"G154" +"G254" +"G64" +"G164" +"G264" +"G74" +"G174" +"G274" +"G84" +"G184" +"G284" +"G94" +"G194" +"G294" +"G104" +"G204" +"G304" +"NORMDIST(140,124,20,TRUE)" +"1-D8" +"NORMDIST(90,124,20,TRUE)" +"NORMDIST(0.3,0.8,0.48,TRUE)" +"NORMDIST(0.3,0.05,0.16,TRUE)" +"((0.16*0.8)+(0.48*0.05))/0.64" +"NORMDIST(E46,0.8,0.48,TRUE)" +"1-E49" +"NORMDIST(E46,0.05,0.16,TRUE)" +"COUNT(C59:C76)" +"SUM(D59:D76)" +"AVERAGE(D59:D76)" +"STDEV(D59:D76)" +"COUNT(C86:C101)" +"SUM(D86:D101)" +"AVERAGE(D86:D101)" +"STDEV(D86:D101)" +"0.00008206*1015/$D$41/B41" +"(C41-E41)^2" +"SUM(F41:F44)" +"D41" +"0.00008206*B50/C50/1" +"$E$50*EXP(-$E$51/8.314/B50)" +"SUM(G50:G54)" +"1/B50" +"LN(D50)" +"LN($D$59)-($D$60/8.314)*B59" +"EXP(E59)" +"(D50-G59)^2" +"29926*8.314" +"EXP(22.039)" +"MMULT(B10:C11,E10:E11)" +"TRANSPOSE(B11:D12)" +"TRANSPOSE(B11:D13)" +"TRANSPOSE(B11:E11)" +"TRANSPOSE(B11:B13)" +"MMULT(B11:C12,B11:C12)" +"MMULT(B11:D13,B15:D17)" +"MINVERSE(B11:C12)" +"MINVERSE(B11:C12)" +"MINVERSE(B11:C12)" +"MMULT(B10:F13,B15:E19)" +"MINVERSE(B16:D18)" +"MMULT(J16:L18,B26:B28)" +"MINVERSE(B16:D18)" +"MMULT(J16:L18,B26:B28)" +"MINVERSE(B16:D18)" +"MMULT(J16:L18,B26:B28)" +"D8-B8" +"SUMPRODUCT(E8:E13,G8:G13)" +"MMULT(B18:G18,$G$8:$G$13)" +"BINOMDIST(B11,$C$7,$C$8,0)" +"SUM(C11:C16)" +"SUM(H7:H18)" +"BINOMDIST(C10,C8,C9,1)" +"1-0.3231" +"BINOMDIST(C10,C8,C9,1)" +"1-0.7939" +"SUMPRODUCT(C8:C12,D8:D12)" +"SUMPRODUCT((C8:C12-D15)*(C8:C12-D15),D8:D12)" +"SQRT(D16)" +"SUMPRODUCT(C22:C32,D22:D32)" +"SUMPRODUCT((C22:C32-D35)*(C22:C32-D35),D22:D32)" +"SQRT(36/C8)" +"1-NORMDIST(32,C9,C10,1)" +"NORMDIST(25,C9,C10,1)" +"1-C12-C11" +"1-NORMDIST(32,C19,C20,1)" +"NORMDIST(25,C19,C20,1)" +"(25-26)/1.2" +"0.5-0.2967" +"1-C24-C31" +"(SUM(J2:J3))/3+(SUM(L2))/12" +#"(SUM(B2:B3:B4)*4)+(SUM(D2:D3:D4:D5)+(SUM(F2:F4:F3))/4)" +"SUM(B11:B12)" +"1-C9" +"$D$4*C9+$D$5*D9" +"$D$4*$D$5/(D9*$D$4+C9*$D$5)" +"1/($D$2*1/E9+(1-$D$2)*(C9/$D$4+D9/$D$5))" +"1/($E$2*1/E9+(1-$E$2)*(C9/$D$4+D9/$D$5))" +"SUM(E5:E21)" +"+D22/E22" +"AVERAGE(B2:E2)" +"F2*10" +"SUM(B30:E30)" +"F30/G30*100" +"SUM(B3:B9)" +"2*A34" +"A27+21" +"A27+B27" +"+(D5/E5)" +"SUM(E5:E21)" +"((1-SUM($G$2:$J$2)-SUM($C$4)))+C$4" +"SUM($C2,$G2:$J2)" +"G4" +"(C4/SUM($C$4:$D$4))*0.7" +"SUM(C3:D3,G3:J3)" +"G4" +"SUM(C4:D4,G4:M4)" +"(C6*C$2)+(G6*G$2)+(G6*G$2)+(H6*H$2)+(I6*I$2)" +"(C6*C$3)+(D6*D$3)+(G6*G$3)+(H6*H$3)+(I6*I$3)+(J6*J$3)" +"Homework!X6" +"Participation!R6" +"Attendance!S6" +"Journal!R6" +"(C6*C$4)+(D6*D$4)+(K6*K$4)+(G6*G$4)+(H6*H$4)+(I6*I$4)+(J6*J4)+(L6*L$4)+(M6*M$4)" +"(C7*C$4)+(D7*D$4)+(K7*K$4)+(G7*G$4)+(H7*H$4)+(I7*I$4)+(L7*L$4)+(M7*M$4)" +"Totals!B6" +"AVERAGE(C6:W6)" +"Totals!B6" +"55+(AVERAGE(C6:P6)*4)" +"Totals!B6" +"SUM(C6:Q6)" +"IF($R6>6,0,IF($R6>2,96-(8*($R6-2)),100-($R6*2)))" +"IF($R6>4,0,IF($R6>2,90-(15*($R6-2)),100-($R6*5)))" +"Totals!B6" +"AVERAGE(C6:Q6)" +"((1-SUM($J$5:$L$5)-SUM($C$5:$F$5))/4)+C$5" +"SUM($C2:$F2,$J2:$L2)" +"((1-SUM($G$3,$J$3:$L$3)-SUM($C$5:$F$5))/4)+C$5" +"SUM(C3:F3,G3,J3:L3)" +"((1-SUM($J$4:$L$4)-SUM($C$5:$F$5)-SUM($M$5:$N$5))/6)+C$5" +"SUM(C4:F4,J4:N4)" +"SUM(C5:F5,J5:N5,P5)" +"(C7*C$2)+(D7*D$2)+(E7*E$2)+(F7*F$2)+(J7*J$2)+(K7*K$2)+(L7*L$2)" +"(C7*C$3)+(D7*D$3)+(E7*E$3)+(F7*F$3)++(G7*G$3)+(J7*J$3)+(K7*K$3)+(L7*L$3)" +"Homework!W5" +"Participation!Q5" +"Attendance!S6" +"(C7*C$4)+(D7*D$4)+(E7*E$4)+(F7*F$4)+(M7*M$4)+(N7*N$4)+(J7*J$4)+(K7*K$4)+(L7*K$4)" +"(C7*C$5)+(D7*D$5)+(E7*E$5)+(F7*F$5)+(P7*P$5)+(J7*J$5)+(K7*K$5)+(L7*L$5)+(M7*M$5)+(N7*N$5)" +"Totals!B7" +"AVERAGE(C6:W6)" +"Totals!B7" +"55+(AVERAGE(C6:P6)*4)" +"Totals!B7" +"SUM(C6:Q6)" +"IF($R6>6,0,100-(5*$R6))" +"IF($R6>4,0,100-(7.5*$R6))" +"SUM(C10:BN10)" +"SUM(B5:D5)*100/(40+56+58)" +"QUARTILE(B5:B27,0)" +"QUARTILE(B5:B27,1)" +"QUARTILE(B5:B27,2)" +"QUARTILE(B5:B27,3)" +"QUARTILE(B5:B27,4)" +"AVERAGE(B5:B27)" +"STDEV(B5:B27)" +"SUM(D5:AO5)" +"AQ5/$AQ$5*20" +"(AS5+AT5+AU5+AV5)" +"LOOKUP(AX5,$BA$8:$BA$15,$BB$8:$BB$15)" +"SUM(D5:AJ5)" +"AL5/$AL$5*20" +"(AM5+AN5+AO5+AP5)" +"LOOKUP(AR5,$AU$8:$AU$15,$AV$8:$AV$15)" +"AL34/($AL$5-5)*20" +"'Weekly Chart'!H19" +"B7/C7" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"SUM(C7:G7)" +"SUM(C7:C17)" +"AVERAGE(C7:C17)" +"'Final Report'!B36" +"'Final Report'!B36" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Weekly Chart'!C19" +"'Final Report'!B36" +"'Final Report'!B36" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!B36" +"'Final Report'!B36" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"SUM(B7:I7)" +"B7/$J7*100" +"'Final Report'!B36" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"SUM(B7:H7)" +"B7/$I7*100" +"'Final Report'!B36" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"SUM(B7:G7)" +"B7/$H7*100" +"'Final Report'!B36" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"SUM(B7:F7)" +"B7/$G7*100" +"'Final Report'!B36" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"'Final Report'!A1" +"IF(SUM(E7:I7)=0,"""",(5*E7+4*F7+3*G7+2*H7+1*I7)/SUM(E7:I7))" +"IF(B7="""","""",(B7-1)/4)" +"[2]Analysis!$C$24" +"[2]Analysis!C25" +"[2]Analysis!C26" +"[2]Analysis!C27" +"[2]Analysis!C28" +"[2]Analysis!C$29" +"SUM(E7:K7)" +"IF(L7<>$B$55,""E"","""")" +"[2]Analysis!D24" +"[2]Analysis!D25" +"[2]Analysis!D$29" +"IF(B9="""","""",(1-ABS(B9-3)/2))" +"[2]Analysis!E24" +"[2]Analysis!E28" +"[2]Analysis!E$29" +"[2]Analysis!F24" +"[2]Analysis!F$29" +"[2]Analysis!G30" +"[2]Analysis!G$29" +"[2]Analysis!$H$24" +"[2]Analysis!$H$25" +"[2]Analysis!$H$26" +"[2]Analysis!$H$27" +"[2]Analysis!$H$28" +"[2]Analysis!H$29" +"[2]Analysis!$I$24" +"[2]Analysis!$I$25" +"[2]Analysis!$I$26" +"[2]Analysis!$I$27" +"[2]Analysis!$I$28" +"[2]Analysis!I$29" +"[2]Analysis!$J$24" +"[2]Analysis!$J$25" +"[2]Analysis!$J$26" +"[2]Analysis!$J$27" +"[2]Analysis!$J$28" +"[2]Analysis!J$29" +"[2]Analysis!$K$24" +"[2]Analysis!$K$25" +"[2]Analysis!$K$26" +"[2]Analysis!$K$27" +"[2]Analysis!$K$28" +"[2]Analysis!K$29" +"[2]Analysis!$L$24" +"[2]Analysis!$L$25" +"[2]Analysis!$L$26" +"[2]Analysis!$L$27" +"[2]Analysis!$L$28" +"[2]Analysis!L$29" +"[2]Analysis!$M$24" +"[2]Analysis!$M$25" +"[2]Analysis!$M$26" +"[2]Analysis!$M$27" +"[2]Analysis!$M$28" +"[2]Analysis!M$29" +"[2]Analysis!$P$24" +"[2]Analysis!$P$25" +"[2]Analysis!$P$26" +"[2]Analysis!$P$27" +"[2]Analysis!$P$28" +"IF(L37="""","""",H37/L37)" +"[2]Analysis!$N$27" +"[2]Analysis!$N$28" +"[2]Analysis!N$29" +"[2]Analysis!$O$24" +"[2]Analysis!$O$25" +"[2]Analysis!$O$26" +"[2]Analysis!$O$27" +"[2]Analysis!$O$28" +"[2]Analysis!O$29" +"[2]Analysis!$R$24" +"[2]Analysis!$R$25" +"[2]Analysis!$R$26" +"[2]Analysis!$R$27" +"[2]Analysis!$R$28" +"[2]Analysis!R$29" +"[2]Analysis!$S$24" +"[2]Analysis!$S$25" +"[2]Analysis!$S$26" +"[2]Analysis!$S$27" +"[2]Analysis!$S$28" +"[2]Analysis!S$29" +"[2]Analysis!$T$24" +"[2]Analysis!$T$25" +"[2]Analysis!$T$26" +"[2]Analysis!$T$27" +"[2]Analysis!$T$28" +"[2]Analysis!T$29" +"[2]Analysis!$U$24" +"[2]Analysis!$U$25" +"[2]Analysis!$U$26" +"[2]Analysis!$U$27" +"[2]Analysis!$U$28" +"[2]Analysis!U$29" +"[2]Analysis!Q30" +"[2]Analysis!Q$29" +"[2]Analysis!$V$24" +"[2]Analysis!$V$25" +"[2]Analysis!$V$26" +"[2]Analysis!$V$27" +"[2]Analysis!$V$28" +"[2]Analysis!V$29" +"IF(SUM(C7:C52)=0,"""",AVERAGE(C7:C52))" +"[2]Analysis!A32" +"IF(B56="""","""",B55/B56)" +"COUNTIF(C$4:C$22,5)" +"COUNTIF(C$4:C$22,4)" +"COUNTIF(C$4:C$22,3)" +"COUNTIF(C$4:C$22,2)" +"COUNTIF(C$4:C$22,1)" +"COUNTIF(C$4:C$15,"""")" +"AVERAGE(C4:C22)" +"SUM(C24:C29)" +"MAX(C31:V31)" +"COUNTIF(C$4:C$28,5)" +"COUNTIF(C$4:C$28,4)" +"COUNTIF(C$4:C$28,3)" +"COUNTIF(C$4:C$28,2)" +"COUNTIF(C$4:C$28,1)" +"COUNTIF(C$4:C$28,"""")" +"AVERAGE(C4:C28)" +"SUM(C30:C35)" +"MAX(C37:V37)" +"IF(SUM(E7:I7)=0,"""",(5*E7+4*F7+3*G7+2*H7+1*I7)/SUM(E7:I7))" +"IF(B7="""","""",(B7-1)/4)" +"Analysis!$C$30" +"Analysis!C31" +"Analysis!C32" +"Analysis!C33" +"Analysis!C34" +"Analysis!C$35" +"SUM(E7:K7)" +"IF(L7<>$B$55,""E"","""")" +"Analysis!D30" +"Analysis!D31" +"Analysis!D$35" +"IF(B9="""","""",(1-ABS(B9-3)/2))" +"Analysis!E30" +"Analysis!E$35" +"Analysis!F30" +"Analysis!F$35" +"Analysis!G36" +"Analysis!G$35" +"Analysis!$H$30" +"Analysis!$H$31" +"Analysis!$H$32" +"Analysis!$H$33" +"Analysis!$H$34" +"Analysis!H$35" +"Analysis!$I$30" +"Analysis!$I$31" +"Analysis!$I$32" +"Analysis!$I$33" +"Analysis!$I$34" +"Analysis!I$35" +"Analysis!$J$30" +"Analysis!$J$31" +"Analysis!$J$32" +"Analysis!$J$33" +"Analysis!$J$34" +"Analysis!J$35" +"Analysis!$K$30" +"Analysis!$K$31" +"Analysis!$K$32" +"Analysis!$K$33" +"Analysis!$K$34" +"Analysis!K$35" +"Analysis!$L$30" +"Analysis!$L$31" +"Analysis!$L$32" +"Analysis!$L$33" +"Analysis!$L$34" +"Analysis!L$35" +"Analysis!$M$30" +"Analysis!$M$31" +"Analysis!$M$32" +"Analysis!$M$33" +"Analysis!$M$34" +"Analysis!M$35" +"Analysis!$P$30" +"Analysis!$P$31" +"Analysis!$P$32" +"Analysis!$P$33" +"Analysis!$P$34" +"Analysis!P$35" +"IF(L37="""","""",H37/L37)" +"Analysis!$N$33" +"Analysis!$N$34" +"Analysis!N$35" +"Analysis!$O$30" +"Analysis!$O$31" +"Analysis!$O$32" +"Analysis!$O$33" +"Analysis!$O$34" +"Analysis!O$35" +"Analysis!$R$30" +"Analysis!$R$31" +"Analysis!$R$32" +"Analysis!$R$33" +"Analysis!$R$34" +"Analysis!R$35" +"Analysis!$S$30" +"Analysis!$S$31" +"Analysis!$S$32" +"Analysis!$S$33" +"Analysis!$S$34" +"Analysis!S$35" +"Analysis!$T$30" +"Analysis!$T$31" +"Analysis!$T$32" +"Analysis!$T$33" +"Analysis!$T$34" +"Analysis!T$35" +"Analysis!$U$30" +"Analysis!$U$31" +"Analysis!$U$32" +"Analysis!$U$33" +"Analysis!$U$34" +"Analysis!U$35" +"Analysis!Q36" +"Analysis!Q$35" +"Analysis!$V$30" +"Analysis!$V$31" +"Analysis!$V$32" +"Analysis!$V$33" +"Analysis!$V$34" +"Analysis!V$35" +"IF(SUM(C7:C52)=0,"""",AVERAGE(C7:C52))" +"Analysis!A38" +"[2]Lectures!B48" +"IF(B56="""","""",B55/B56)" +"ROUND(A10*0.1+(B10+C10+D10)/3*0.55+E10*0.25+(F10+G10)/2*0.1,0)" +"HLOOKUP(H10,$D$39:$I$40,2)" +"SUM(D9:R9)" +"S9" +"(S9/S9)*100" +"U9*V9" +"S9" +"(S11/T11)*100" +"V9" +"'Extra Credit'!J5" +"Attendance!G7" +"W11" +"W19" +"W27" +"W35" +"SUM(D43:V43)" +"E7-'Main Page'!N4" +"IF(F7>0,-(F7*2),0)" +"SUM(#REF!)" +"SUM(K7:AB7)" +"E5+G5+I5" +"'Main Page'!$B$1" +"'Main Page'!$B$2" +"'Main Page'!$A$3" +"100*B179/D179/4" +"+F179*100" +"IF($D$22*COS(RADIANS(75-#REF!))<0,0, $D$22*COS(RADIANS(75-#REF!)))" +"IF($D$22*COS((75+#REF!)*3.14/180)>0,$D$22*COS((75+#REF!)*3.14/180),0)" +"$D$22*COS(RADIANS(60-#REF!))" +"$D$22*COS((60+#REF!)*3.14/180)" +"$D$22*COS(RADIANS(45-#REF!))" +"$D$22*COS((45+#REF!)*3.14/180)" +"$D$22*COS(RADIANS(30-#REF!))" +"$D$22*COS((30+#REF!)*3.14/180)" +"$D$22*COS(RADIANS(15-#REF!))" +"$D$22*COS((15+#REF!)*3.14/180)" +"$D$22*COS(RADIANS(0-#REF!))" +"$D$22*COS((0+#REF!)*3.14/180)" +"$D$22*COS(RADIANS(-15-#REF!))" +"$D$22*COS((-15+#REF!)*3.14/180)" +"$D$22*COS(RADIANS(-30-#REF!))" +"$D$22*COS((-30+#REF!)*3.14/180)" +"$D$22*COS(RADIANS(-45-#REF!))" +"$D$22*COS((-45+#REF!)*3.14/180)" +"$D$22*COS(RADIANS(-60-#REF!))" +"$D$22*COS((-60+#REF!)*3.14/180)" +"IF($D$22*COS(RADIANS(-75-#REF!))>0,$D$22*COS(RADIANS(-75-#REF!)),0)" +"$D$22*COS((-75+#REF!)*3.14/180)" +"IF($E$28*COS(RADIANS(75-G32))<0,0, $E$28*COS(RADIANS(75-G32)))" +"IF($D$22*COS((75+G32)*3.14/180)>0,$D$22*COS((75+G32)*3.14/180),0)" +"$E$28*COS(RADIANS(60-G32))" +"$D$22*COS((60+G32)*3.14/180)" +"$E$28*COS(RADIANS(45-G32))" +"$D$22*COS((45+G32)*3.14/180)" +"$E$28*COS(RADIANS(30-G32))" +"$D$22*COS((30+G32)*3.14/180)" +"$E$28*COS(RADIANS(15-G32))" +"$D$22*COS((15+G32)*3.14/180)" +"$E$28*COS(RADIANS(0-G32))" +"$D$22*COS((0+G32)*3.14/180)" +"$E$28*COS(RADIANS(-15-G32))" +"$D$22*COS((-15+G32)*3.14/180)" +"$E$28*COS(RADIANS(-30-G32))" +"$D$22*COS((-30+G32)*3.14/180)" +"$E$28*COS(RADIANS(-45-G32))" +"$D$22*COS((-45+G32)*3.14/180)" +"$E$28*COS(RADIANS(-60-G32))" +"$D$22*COS((-60+G32)*3.14/180)" +"IF($E$28*COS(RADIANS(-75-G32))>0,$E$28*COS(RADIANS(-75-G32)),0)" +"$D$22*COS((-75+G32)*3.14/180)" +"IF(D22=0,56,D22)" +"IF(G9=""autumnal equinox"", ""J"",""K"")" +"IF(C16=""summer solstice"", ""J"",""K"")" +"IF(K16=""winter solstice"", ""J"",""K"")" +"IF(G27=""vernal equinox"", ""J"",""K"")" +"SUM(G18:G21)" +"SUM(G20:G23)" +"SUM(G20:G23)" +"SUM(G20:G23)" +"SUM(G20:G23)" +"SUM(G20:G23)" +"SUM(G20:G23)" +"SUM(G20:G23)" +"SUM(G20:G23)" +"SUM(G22:G25)" +"SUM(G20:G23)" +"SUM(G19:G22)" +"SUM(G20:G23)" +"SUM(G20:G23)" +"SUM(G21:G24)" +"SUM(G23:G26)" +"AVERAGE(D2:D22)" +"AVERAGE(E2:E24)" +"STDEV(D2:D22)" +"STDEV(E2:E24)" +"MEDIAN(D2:D22)" +"MEDIAN(E2:E24)" +"AVERAGE(C2:C20)" +"SUM(E2:E20)" +"AVERAGE(B6:B32)" +"+A5+1" +"SUM(C5*40)/100" +"SUM(C5*40)/100" +"ROUND(C5*720/100,0)" +"SUM(D20*E20)" +"SUM(D19:D36)" +"SUM(E19:E36)" +"SUM(G11:G36)" +"'Enter Grades'!B$2" +"C3/B3" +"LOOKUP(D3,'Enter Grades'!N$3:O$106)" +"(H3+H4)" +"'Enter Grades'!C$2" +"(H3+H4)" +"'Enter Grades'!D$2" +"SUM(B3:B5)" +"'Enter Grades'!E$2" +"'Enter Grades'!F$2" +"'Enter Grades'!G$2" +"'Enter Absence'!A4" +"C6+C10+I16" +"'Enter Grades'!J2" +"SUM(I3:I14)/6" +"'Enter Grades'!K2" +"'Enter Absence'!AF4" +"'Enter Grades'!L2" +"'Enter Grades'!$B$3" +"C3/B3" +"LOOKUP(D3,'Enter Grades'!N$3:O$106)" +"(H3+H4)" +"'Enter Grades'!C$3" +"(H3+H4)" +"'Enter Grades'!D$3" +"SUM(B3:B5)" +"'Enter Grades'!E$3" +"'Enter Grades'!F$3" +"'Enter Grades'!G$3" +"'Enter Absence'!A5" +"C6+C10+I16" +"'Enter Grades'!J2" +"SUM(I3:I14)/6" +"'Enter Grades'!K2" +"'Enter Absence'!AF4" +"'Enter Grades'!L2" +"'Enter Grades'!B$4" +"C3/B3" +"LOOKUP(D3,'Enter Grades'!N$3:O$106)" +"(H3+H4)" +"'Enter Grades'!C$4" +"(H3+H4)" +"'Enter Grades'!D$4" +"SUM(B3:B5)" +"'Enter Grades'!E$4" +"'Enter Grades'!F$4" +"'Enter Grades'!G$4" +"'Enter Absence'!A6" +"C6+C10+I16" +"'Enter Grades'!J2" +"SUM(I3:I14)/6" +"'Enter Grades'!K2" +"'Enter Absence'!AF4" +"'Enter Grades'!L2" +"'Enter Grades'!B$5" +"C3/B3" +"LOOKUP(D3,'Enter Grades'!N$3:O$106)" +"(H3+H4)" +"'Enter Grades'!C$5" +"(H3+H4)" +"'Enter Grades'!D$5" +"SUM(B3:B5)" +"'Enter Grades'!E$5" +"'Enter Grades'!F$5" +"'Enter Grades'!G$5" +"'Enter Absence'!A7" +"C6+C10+I16" +"'Enter Grades'!J2" +"SUM(I3:I14)/6" +"'Enter Grades'!K2" +"'Enter Absence'!AF4" +"'Enter Grades'!L2" +"'Enter Grades'!B$6" +"C3/B3" +"LOOKUP(D3,'Enter Grades'!N$3:O$106)" +"(H3+H4)" +"'Enter Grades'!C$6" +"(H3+H4)" +"'Enter Grades'!D$6" +"SUM(B3:B5)" +"'Enter Grades'!E$6" +"'Enter Grades'!F$6" +"'Enter Grades'!G$6" +"'Enter Absence'!A8" +"C6+C10+I16" +"'Enter Grades'!J2" +"SUM(I3:I14)/6" +"'Enter Grades'!K2" +"'Enter Absence'!AF4" +"'Enter Grades'!L2" +"'Enter Grades'!B$7" +"C3/B3" +"LOOKUP(D3,'Enter Grades'!N$3:O$106)" +"(H3+H4)" +"'Enter Grades'!C$7" +"(H3+H4)" +"'Enter Grades'!D$7" +"SUM(B3:B5)" +"'Enter Grades'!E$7" +"'Enter Grades'!F$7" +"'Enter Grades'!G$7" +"'Enter Absence'!A9" +"C6+C10+I16" +"'Enter Grades'!J2" +"SUM(I3:I14)/6" +"'Enter Grades'!K2" +"'Enter Absence'!AF4" +"'Enter Grades'!L2" +"'Enter Grades'!B$8" +"C3/B3" +"LOOKUP(D3,'Enter Grades'!N$3:O$106)" +"(H3+H4)" +"'Enter Grades'!C$8" +"(H3+H4)" +"'Enter Grades'!D$8" +"SUM(B3:B5)" +"'Enter Grades'!E$8" +"'Enter Grades'!F$8" +"'Enter Grades'!G$8" +"'Enter Absence'!A10" +"C6+C10+I16" +"'Enter Grades'!J2" +"SUM(I3:I14)/6" +"'Enter Grades'!K2" +"'Enter Absence'!AF4" +"'Enter Grades'!L2" +"'Enter Grades'!B$9" +"C3/B3" +"LOOKUP(D3,'Enter Grades'!N$3:O$106)" +"(H3+H4)" +"'Enter Grades'!C$9" +"(H3+H4)" +"'Enter Grades'!D$9" +"SUM(B3:B5)" +"'Enter Grades'!E$9" +"'Enter Grades'!F$9" +"'Enter Grades'!G$9" +"'Enter Absence'!A11" +"C6+C10+I16" +"'Enter Grades'!J2" +"SUM(I3:I14)/6" +"'Enter Grades'!K2" +"'Enter Absence'!AF4" +"'Enter Grades'!L2" +"'Enter Grades'!B$10" +"C3/B3" +"LOOKUP(D3,'Enter Grades'!N$3:O$106)" +"(H3+H4)" +"'Enter Grades'!C$10" +"(H3+H4)" +"'Enter Grades'!D$10" +"SUM(B3:B5)" +"'Enter Grades'!E$10" +"'Enter Grades'!F$10" +"'Enter Grades'!G$10" +"'Enter Absence'!A12" +"C6+C10+I16" +"'Enter Grades'!J10" +"SUM(I3:I14)/6" +"'Enter Grades'!$K10" +"'Enter Absence'!AF12" +"'Enter Grades'!L10" +"'Enter Grades'!B$11" +"C3/B3" +"LOOKUP(D3,'Enter Grades'!N$3:O$106)" +"(H3+H4)" +"'Enter Grades'!C$11" +"(H3+H4)" +"'Enter Grades'!D$11" +"SUM(B3:B5)" +"'Enter Grades'!E$11" +"'Enter Grades'!F$11" +"'Enter Grades'!G$11" +"'Enter Absence'!A13" +"C6+C10+I16" +"'Enter Grades'!J2" +"SUM(I3:I14)/6" +"'Enter Grades'!K2" +"'Enter Absence'!AF4" +"'Enter Grades'!L2" +"'Enter Absence'!A4" +"Anderson!I$16" +"IF(COUNTBLANK(B2:H2)=7,"""",SUM(B2:H2))" +"IF(COUNTBLANK(B2:H2)=7,"""",I2/98)" +"LOOKUP(J2, N$3:O$106)" +"IF(COUNTBLANK(B2:H2)=7,"""",RANK(I2,(I$2:I$11)))" +"Gomez!I16" +"Jordan!I16" +"Lin!I16" +"Lupinski!I16" +"Martin!I16" +"Martinez!I16" +"Stewart!I16" +"Thomas!I$16" +"Whitman!I16" +"SUM(B4:AE4)" +"RANK(AF4,AF$4:AF$12)" +"SUM(#REF!)" +"RANK(A59,AF$4:AF$18)" +"500/16.92" +"E2*C2" +"C2" +"-0.0043*F2^2+3.7742*F2-807.78" +"SUM(Q3:Q19)" +"1000/16.9" +"2*C21" +"500/16.91" +"AVERAGE(F2:F42)" +"MIN(F2:F42)" +"MAX(F2:F42)" +"STDEV(F2:F42)" +"AVERAGE(F48:F55)" +"MIN(F48:F55)" +"MAX(F48:F55)" +"STDEV(F48:F55)" +"500/6.48" +"500/6.45" +"AVERAGE(F61:F63)" +"500/16.9" +"1000/16.85" +"AVERAGE(F75:F81)" +"500/6.5" +"500/6.65" +"1000/6.65" +"1000/6.55" +"1000/6.45" +"500/3.2" +"1000/6.5" +"1000/6.3" +"B121" +"(0.2027*O121+1.2055)*1000" +"AVERAGE(B122:B124)" +"AVERAGE(B125)" +"AVERAGE(B126:B127)" +"AVERAGE(B135:B140)" +"AVERAGE(B144:B153)" +"MAX(V121:V161)" +"AVERAGE(B157:B197)" +"AVERAGE(B198:B205)" +"MIN(B121:B205)" +"D2/1000*527.5" +"212.23*G2+1145.3" +"G2*2027+1205.5" +"I2-H2" +"J2/I2" +"G3*202.7+1205.5" +"J11/1000*527.5/1000" +"J17/1000*527.5" +"2*N34" +"D39*527.5" +"B83*527.5" +"C83*1000" +"B98*527.5/1000" +"1000*C98" +"E134/1000" +"C134/B134" +"MAX(B134:B138)" +"B134/$B$139" +"C134/$C$139" +"B149/$B$154" +"C149/$C$154" +"0.0249*M84^2-2.0087*M84+78.783" +"SUM(C85:C97)" +"C2*157.4" +"B2*7.751*157.4" +"G2/F2" +"(0.2027*A2+1.2055)*1000" +"MIN(I2:I144)" +"MAX(I2:I144)" +"IF(D3+AC3+AI3>0,AVERAGE(D3:AB3)*50%+AVERAGE(AC3:AH3)*30%+AVERAGE(AI3:AR3)*20%+AT3-AU3,"""")" +"IF(B3>=89.5,""Passing A"",IF(B3>=79.5,""Passing B"",IF(B3>=69.5,""Passing C"",IF(B3>=59.5,""Passing D"",IF(B3<59.5,""Failing"","""")))))" +"IF(SUM(B3:B32)>0,AVERAGE(B3:B32),"""")" +"IF(E3+AD3+AJ3>0,AVERAGE(E3:AC3)*50%+AVERAGE(AD3:AI3)*30%+AVERAGE(AJ3:AS3)*20%+AU3-AV3,"""")" +"(B3+'1st MP'!B3)/2" +"IF(B3>=89.5,""Passing A"",IF(B3>=79.5,""Passing B"",IF(B3>=69.5,""Passing C"",IF(B3>=59.5,""Passing D"",IF(B3<59.5,""Failing"","""")))))" +"IF(SUM(B3:B32)>0,AVERAGE(B3:B32),"""")" +"IF(E3+AD3+AJ3>0,AVERAGE(E3:AC3)*50%+AVERAGE(AD3:AI3)*30%+AVERAGE(AJ3:AS3)*20%+AU3-AV3,"""")" +"(B3+'2nd MP'!B3+'1st MP'!B3)/3" +"IF(B3>=89.5,""Passing A"",IF(B3>=79.5,""Passing B"",IF(B3>=69.5,""Passing C"",IF(B3>=59.5,""Passing D"",IF(B3<59.5,""Failing"","""")))))" +"IF(SUM(B3:B32)>0,AVERAGE(B3:B32),"""")" +"IF(E3+AD3+AJ3>0,AVERAGE(E3:AC3)*50%+AVERAGE(AD3:AI3)*30%+AVERAGE(AJ3:AS3)*20%+AU3-AV3,"""")" +"(B3+'3rd MP'!B3+'2nd MP'!B3+'1st MP'!B3)/4" +"IF(B3>=89.5,""Passing A"",IF(B3>=79.5,""Passing B"",IF(B3>=69.5,""Passing C"",IF(B3>=59.5,""Passing D"",IF(B3<59.5,""Failing"","""")))))" +"IF(SUM(B3:B32)>0,AVERAGE(B3:B32),"""")" +"'1st MP'!B3" +"'2nd MP'!B3" +"'3rd MP'!B3" +"'3rd MP'!B3" +"AVERAGE(B3:F3)" +"IF(G3>=89.5,""Passing A"",IF(G3>=79.5,""Passing B"",IF(G3>=69.5,""Passing C"",IF(G3>=59.5,""Passing D"",IF(G3<59.5,""Failing"","""")))))" +"'4th MP'!B33" +"AVERAGE(F3:F32)" +"COUNT(F3:F32)" +"SUM(J6:J40)" +"+J42+J41" +"+A48*A47" +"+K10/1.0717" +"SUM(O10:O30)" +"SUM(B10:B40)" +"IF(ISBLANK(A9),"" "",+A9)" +"IF(ISBLANK(B9),"" "",1)" +"IF(ISBLANK(B9),"" "",+$E$9-B9)" +"IF(ISBLANK(B9),"" "",+LN(ABS(F9/B9)))" +"IF(ISBLANK(A9),"" "",$E$9/(1+$C$48*EXP(-$C$46*A9)))" +"IF(ISBLANK(B9),"" "",+B9-H9)" +"IF(ISBLANK(B9),"" "",+I9^2)" +#"SUM(J9:INDEX(J9:J41,B43))" +"+E9" +"+C48" +"+C46" +"MAX(N29:N51)" +"1.0001*E12" +"IF(ISBLANK(B17),"" "",B17)" +"MIN(A9:A41)" +"E26" +"$E$9/(1+$C$48*EXP(-$C$46*K26))" +"ABS(E9)" +"K26+$E$33" +"MAX(A9:A41)" +"ABS(B9:B41)" +"(E29-E26)/20" +"COUNT(B9:B41)" +#"MMULT(MINVERSE(MMULT(TRANSPOSE(C9:INDEX(D9:D41,B43)),C9:INDEX(D9:D41,B43))),MMULT(TRANSPOSE(C9:INDEX(D9:D41,B43)),G9:INDEX(G9:G41,B43)))" +"-D43" +"+D44" +"EXP(C47)" +"E9" +"C11" +"G11" +"$C$17+H11" +"C11^2" +"$E$8" +"$D$17" +"(F11-D11)/(E11-C11)" +"-H6" +"+C12^2" +"H11*0.1" +"E8" +"H19*0.1" +"H6" +"(C8-A8)/50" +"A8" +"A13^3-9*A13^2+24*A13" +"A13" +"G67" +"A13+$E$8" +"A13-0.0001" +"(B13-B67)/0.0001" +"A13+0.0001" +"(E67-B13)/0.0001" +"(C67+F67)/2" +"(G68-G67)/$E$8" +"(G117-G116)/$E$8" +"(D23-B23)/50" +"B23" +"B27+$I23" +"D24" +"-93.1+0.26*B$27+0.146*$A28-0.0000944*B$27^2+0.000041*B$27*$A28-0.00196*$A28^2" +"A28-I$24" +"2+0*A$23+0*$E19+A$23^2+0*A$23*$E19-$E19^2" +"+$D$13+$D$14" +"+A19-$B$20" +"+$D$13" +"+$D$13-$D$14" +"+$C$13-$C$14" +"+$C$13" +"+$C$13+$C$14" +"-93.1+0.26*G14+0.146*H14-0.0000944*G14^2+0.000041*G14*H14-0.00196*H14^2" +"+C14-C$14" +"+G$14+2*G$12*RAND()-G$12" +"EXP(0.05)-1" +"B7/(1+$F$6)^A7" +"SUM(C6:C16)" +"2.3*A8-1" +"B8-C8" +"D8^2" +"B8-$B$16" +"C8-$B$16" +"AVERAGE(B8:B15)" +"SUM(E8:E15)" +"I16/G16" +"(B10-B9)/B9*100" +"C10-C$20" +"D10^2" +"SUM(E10:E18)" +"AVERAGE(C10:C18)" +"COUNT(C10:C18)" +"E19/($C22-1)" +"SQRT(E22)" +"IF(ISBLANK(A8),"" "",+A8)" +"IF(ISBLANK(B8),"" "",1)" +"IF(ISBLANK(A8),"" "",$J$8/(1+$K$8*EXP(-$L$8*A8)))" +"IF(ISBLANK(B8),"" "",+B8-F8)" +"IF(ISBLANK(B8),"" "",+G8^2)" +#"SUM($H$8:INDEX($H$8:$H$40,$B$42))" +"IF(ISBLANK(B16),"" "",B16)" +"MIN(A7:A40)" +"E25" +"$J$8/(1+$K$8*EXP(-$L$8*I25))" +"I25+$E$32" +"MAX(A7:A40)" +"(E28-E25)/20" +"COUNT(B8:B40)" +"24*G14+39*H14" +"+C14-C$14" +"G14+7*H14" +"150*G14+210*H14" +"6*G14+4*H14" +"+G$14+2*G$12*RAND()-G$12" +"24*G14+39*H14" +"+C14-C$14" +"(9-6*G14)/4" +"G14+7*H14" +"150*G14+210*H14" +"6*G14+4*H14" +"G14*H14*I14" +"+C14-C$14" +"G14+H14+I14" +"+K$14+2*K$12*RAND()-K$12" +"AVERAGE(B5:B15)" +"AVERAGE(B18:B29)" +"AVERAGE(B31:B39)" +"AVERAGE(B42:B51)" +"AVERAGE(B149:B153)" +"AVERAGE(B156:B158)" +"AVERAGE(B187:B199)" +"AVERAGE(B261:B268)" +"AVERAGE(B271:B276)" +"AVERAGE(B357:B360)" +"AVERAGE(B396:B397)" +"AVERAGE(B406:B407)" +"AVERAGE(B451:B451)" +"AVERAGE(B5:B14)" +"AVERAGE(B17:B27)" +"AVERAGE(B30:B37)" +"AVERAGE(B39:B44)" +"AVERAGE(B55:B61)" +"AVERAGE(B75:B83)" +"AVERAGE(B104:B108)" +"AVERAGE(B123:B126)" +"AVERAGE(B197:B208)" +"AVERAGE(B354:B356)" +"AVERAGE(B369:B370)" +"3+A46" +"+A7+1" +"1+F7" +"A11+3" +"3+A16" +"F37+1" +"SUM(K4:M4)" +"AC4" +"CK4" +"IF(BH4<120, BH4, 120)" +"SUM(C4:H4)" +"SUM(O4:AB4)" +"SUM(AE4:BG4)" +"SUM(BJ4:CJ4)" +"AVERAGE(D4:D51)" +"SUM(K4:M4)" +"AD4" +"CM4" +"IF(BJ4<120, BJ4,120)" +"SUM(C4:H4)" +"SUM(O4:AC4)" +"SUM(AG4:BI4)" +"SUM(BL4:CL4)" +"AVERAGE(D4:D46)" +"F$2*EXP(G$2*I2)" +"5+I2" +"100+I7" +"A2-1650" +"J2-1980" +"G$2*EXP(H$2*J2)" +"G$3*EXP(H$3*K2)" +"5+J2" +"100+J7" +"S12+5" +"S13+100" +"50+J14" +"1+J15" +"C3-C2" +"S30+10" +"S33+1" +"IF(E17="""","""",F16/E17)" +"IF(J12="""","""",J12)" +"IF(I17="""","""",I17*E18)" +"IF(J12="""","""",J12+G18)" +"IF(B30="""","""",2000+(5*B30))" +"IF(B30="""","""",2000+(7*B30))" +"IF(B31="""","""",6000+(2*B31))" +"IF(B31="""","""",6000+(3*B31))" +"IF(B32="""","""",10000+(1.75*B32))" +"IF(B32="""","""",10000+(2.75*B32))" +"IF(B33="""","""",18000+(1.25*B33))" +"IF(B33="""","""",18000+(2.5*B33))" +"IF(B34="""","""",35000+(0.6*B34))" +"IF(B34="""","""",35000+(2*B34))" +"IF(B35="""","""",45000+(0.6*B35))" +"IF(B36="""","""",70000+(0.5*B36))" +"IF(B36="""","""",70000+(2*B36))" +"IF(B37="""","""",110000+(0.5*B37))" +"IF(B37="""","""",110000+(2*B37))" +"IF(B38="""","""",150000+(0.4*B38))" +"IF(B38="""","""",150000+(1.75*B38))" +"IF(B39="""","""",220000+(0.4*B39))" +"IF(B39="""","""",220000+(1.75*B39))" +"IF(E45="""","""",E45*20)" +"IF(F46="""","""",H45+F46)" +"IF(I59="""","""",I59)" +"IF(F64="""","""",0.1*F64)" +"IF(B80="""","""",15+15)" +"IF(B80="""","""",15+30)" +"IF(B81="""","""",20+(B81/1000*15))" +"IF(B81="""","""",20+(B81/1000*20))" +"IF(B82="""","""",30+(B82/1000*15))" +"IF(B82="""","""",30+(B82/1000*20))" +"IF(B83="""","""",45+(B83/1000*10))" +"IF(B83="""","""",45+(B83/1000*15))" +"IF(B84="""","""",60+(B84/1000*8))" +"IF(B84="""","""",60+(B84/1000*12))" +"IF(B85="""","""",120+(B85/1000*8))" +"IF(B85="""","""",120+(B85/1000*12))" +"IF(B86="""","""",180+(B86/1000*6))" +"IF(B86="""","""",180+(B86/1000*8))" +"IF(B87="""","""",250+(B87/1000*4))" +"IF(B87="""","""",250+(B87/1000*6))" +"IF(B88="""","""",450+(B88/1000*3))" +"IF(B88="""","""",450+(B88/1000*5))" +"IF(B89="""","""",600+(B89/1000*2))" +"IF(B89="""","""",600+(B89/1000*4))" +"IF(J93="""","""",J93-J94)" +"IF(I59="""","""",I59)" +"IF(D102="""","""",D102/10)" +"IF(D103="""","""",D103/25)" +"IF(I69="""","""",I69)" +"IF(J95="""","""",J95)" +"IF(E108="""","""",E108/1.5)" +"IF(I97="""","""",I97)" +"IF(E111="""","""",E111*0.5*C112)" +"IF(H102="""","""",SUM(H102:H112))" +"IF(E118="""","""",E118*30)" +"IF(E120="""","""",E120*45)" +"IF(E123="""","""",E123*35)" +"IF(H118="""","""",SUM(H118:H124))" +"IF(B156="""","""",10)" +"IF(B156="""","""",8)" +"IF(B156="""","""",7)" +"IF(B157="""","""",B157/1000*10)" +"IF(B157="""","""",B157/1000*8)" +"IF(B157="""","""",B157/1000*7)" +"IF(B158="""","""",B158/1000*5)" +"IF(E120="""","""",E120)" +"IF(B160="""","""",B160-F160-C161)" +"IF(I161="""","""",I161)" +"IF(D163="""","""",D163*30)" +"IF(C175="""","""",C175*150)" +"IF(E181="""","""",E181*10)" +"IF(E183="""","""",E183*25)" +"IF(SUM(H181:H189)>0,(SUM(H181:H189)),"""")" +"IF(F198="""","""",F198*I198)" +"SUM(J198:J213)" +"B218*D218" +"IF(E223="""","""",E223/H223)" +"SUM(I223:I225)" +"SUM(I233:I239)" +"SUM(J215+I218+I226+I240)" +"H114" +"H126" +"H163" +"H175" +"H192" +"H242" +"IF(H246="""","""",SUM(H246:H251))" +"IF(H253="""","""",H253/4)" +"H114" +"H126" +"H163" +"H175" +"H192" +"H242" +"H255" +"IF(B11=""X"",C11,IF(B12=""X"",C12,IF(B13=""X"",C13,IF(B14=""x"",C14,IF(B15=""x"",C15,M10)))))" +"(""(""&I23&"")"")" +"NOW()" +"'Bat Cover'!$C$19&"" - ""&'Bat Cover'!$M$11" +"'Bat Cover'!$E$23" +"'Bat Cover'!$I$52" +"NOW()" +"'Bat Cover'!$C$19&"" - ""&'Bat Cover'!$M$11" +"'Bat Cover'!$E$23" +"'Bat Cover'!$I$52" +"NOW()" +"'Bat Cover'!$C$19&"" - ""&'Bat Cover'!$M$11" +"'Bat Cover'!$E$23" +"'Bat Cover'!$I$52" +"NOW()" +"'Bat Cover'!$C$19&"" - ""&'Bat Cover'!$M$11" +"'Bat Cover'!$E$23" +"'Bat Cover'!$I$52" +"NOW()" +"'Bat Cover'!$C$19&"" - ""&'Bat Cover'!$M$11" +"'Bat Cover'!$E$23" +"SUM(J15:J19)" +"'Bat Cover'!$I$52" +"NOW()" +"'Bat Cover'!$C$19&"" - ""&'Bat Cover'!$M$11" +"'Bat Cover'!$E$23" +"SUM(J22:J32)" +"'Bat Cover'!$I$52" +"NOW()" +"'Bat Cover'!$C$19&"" - ""&'Bat Cover'!$M$11" +"'Bat Cover'!$E$23" +"SUM(I22:I31)" +"G54-H54" +"'Bat Cover'!$I$52" +"NOW()" +"'Bat Cover'!$C$19&"" - ""&'Bat Cover'!$M$11" +"'Bat Cover'!$E$23" +"G23-H23" +"SUM(I23:I32)" +"'Bat Cover'!$I$52" +"NOW()" +"'Bat Cover'!$C$19&"" - ""&'Bat Cover'!$M$11" +"'Bat Cover'!$E$23" +"'Bat Cover'!$I$52" +"NOW()" +"'Bat Cover'!$C$19&"" - ""&'Bat Cover'!$M$11" +"'Bat Cover'!$E$23" +"'Bat Cover'!$I$52" +"NOW()" +"'Bat Cover'!$C$19" +"'Bat Cover'!$M$11" +"'Bat Cover'!$I$52" +"NOW()" +"'Bat Cover'!$C$19" +"'Bat Cover'!$M$11" +"'Bat Cover'!$I$52" +"NOW()" +"'Bat Cover'!$C$19" +"'Bat Cover'!$M$11" +"'Bat Cover'!$I$52" +"NOW()" +"'Bat Cover'!$C$19" +"'Bat Cover'!$M$11" +"'Bat Cover'!$I$52" +"NOW()" +"'Bat Cover'!$C$19" +"'Bat Cover'!$M$11" +"'Bat Cover'!$I$52" +"NOW()" +"'Bat Cover'!$C$19" +"'Bat Cover'!$M$11" +"'Bat Cover'!$I$52" +"NOW()" +"'Bat Cover'!$C$19" +"'Bat Cover'!$M$11" +"'Bat Cover'!$I$52" +"NOW()" +"MID(A2,FIND("" "",A2)+1,99)" +"+C4*B4" +"SUM(C4:C24)" +"+C25+H25" +"+D25+I25" +"+H27*7" +"SUM(H33:H38)" +"+C42+H39" +"+D42+I39" +"SUM(C33:C41)" +"+G47*H47" +"SUM(H47:H57)" +"+C59+H58" +"+D59+I58" +"SUM(C66:C72)" +"+H73+C73" +"+I73+D73" +"SUM(H82:H86)" +"+H87+C89" +"+D89+I87" +"SUM(H109:H116)" +"+H117+C120" +"+I117+D120" +"SUM(H125:H138)" +"+C141+H139" +"SUM(C125:C140)" +"+I139+D141" +"SUM(C160:C174)" +"+I26+I40+I59+I74+I88+I102+I118+I140+I153+I176+I191+C208" +"+I26+I40+I59+I74+I88+I102+I118+I140+I153+I176+I191+C208" +"+H27+H41+H60+H75+H89+H103+H119+H141+H154+H177+H192" +"+H27+H41+H60+H75+H89+H103+H119+H141+H154+H177+H192" +"+H196*7" +"+H197*0.45" +"+H197*0.45" +"+H197+H198" +"+H197+H198" +"+D210" +"+D210" +"+H199-H200" +"+H201*0.1" +"+I201" +"+H204-H203" +"SUM(C195:C207)" +"+D208*40" +"+C208" +"+C4*B4" +"SUM(C4:C23)" +"SUM(H4:H24)" +"+C24+H25" +"+D24+I25" +"+H27*7" +"SUM(H33:H38)" +"SUM(C33:C39)" +"+C40+H39" +"+D40+I39" +"+G47*H47" +"SUM(H47:H57)" +"+H73+C73" +"+I73+D73" +"SUM(H82:H86)" +"+H87+C89" +"+D89+I87" +"SUM(D109:D116)" +"+H117+C120" +"+I117+D120" +"SUM(H125:H138)" +"+C141+H139" +"SUM(C125:C140)" +"+I139+D141" +"+D155+I152" +"SUM(C160:C174)" +"+D190+I190" +"+I26+I40+I59+I74+I88+I102+I118+I140+I153+I176+I191+IC207+D229" +"+I26+I40+I59+I74+I88+I102+I118+I140+I153+I176+I191+D229+C207" +"+H27+H41+H60+H75+H89+H103+H119+H141+H154+H177+H192+D207+D225" +"+H27+H41+H60+H75+H89+H103+H119+H141+H154+H177+H192+D207+D225" +"+H197*7" +"+H197*7" +"+D227" +"+D227" +"+H199-H200" +"+H201*0.1" +"+H204-H203" +"SUM(C198:C206)" +"SUM(C212:C224)" +"+D225*40" +"+C225" +"SUM(D16:D26)" +"SUM(I16:I30)" +"SUM(I12-D32+I32)" +"SUM(I35,I37,I38,I39,I40,I41)" +"IF(I45="""",""no % in Box K"",IF(I45>1,""Error: invalid % in Box K"",IF(I45<0,""Error: invalid % in Box K"",I45*I43)))" +"SUM(D14:D24)" +"SUM(D30:D44)" +"SUM(D11-D26+D46)" +"IF('WS1'!I45="""",""Invalid % in Box K WS1"",IF('WS1'!I45>1,""Invalid % in Box K WS1"",IF('WS1'!I45<0,""Invalid % in Box K WS1"",'WS1'!I45)))" +"IF('WS1'!I45="""",""Invalid % in Box K WS1"",IF('WS1'!I45>1,""Invalid % in Box K WS1"",IF('WS1'!I45<0,""Invalid % in Box K WS1"",'WS1'!I45)))" +"IF($D$52=""Invalid % in Box K WS1"","""",SUM(D49*$D$52))" +"IF($D$52=""Invalid % in Box K WS1"","""",SUM(D49*$D$52))" +"'WS2'!D55" +"SUM(C9,E9,G9)" +"'WS2'!F55" +"'WS2'!H55" +"'WS2'!J55" +"'WS2'!L55" +"SUM(I12:I14)" +"SUM(I9:I14)-MINA(I9:I14)-MAXA(I9:I14)" +"MAXA(I16,I18)/3" +"'WS1'!I48" +"SUM(I20)" +"SUM(I33*70%)" +"SUM(I27)" +"IF((SUM(I39,I41)<0), 0, SUM(I39,I41))" +"IF((SUM(I37-I43)<0), 0, SUM(I37-I43))" +"SUM('WS3'!I45)" +"SUM(C7*60%)" +"SUM(C11-C13)" +"MINA(C9,C15)" +"SUM('WS3'!I45)" +"SUM(C22*40%)" +"IF('WS1'!M8<3, 40000, 70000)" +"SUM(C17,C32)" +"SUM('WS3'!I45)" +"SUM(F7*60%)" +"IF(B17="""","""",IF(B17<0.1,""ineligible (< 10%)"",IF(B17>1,""invalid % in (a)"",B17*$F$9)))" +"IF(A17="""","""",SUM(105000-D17))" +"MINA(C17,E17)" +"IF(SUM(F17:F26)>F9,""Shares over 100%"",IF(SUM(B17:B26)>1,""Shares over 100%"",SUM(F17:F26)))" +"IF(COUNTIF(B17:B26,"">=.0"")>=5, 5, COUNTIF(B17:B26,"">=.0""))" +"SUM(C31*F29)" +"MINA(F27,F31)" +"SUM('WS3'!I45)" +"SUM(G7*40%)" +"IF(WS5A!A17="""","""",WS5A!A17)" +"IF(B17="""","""",IF(B17<0.1,""ineligible (<10%)"",IF(B17>1,""invalid % in (a)"",B17*$G$9)))" +"IF(A17="""","""",IF('WS1'!$M$8<3,40000,70000))" +"IF(E17="""","""",SUM(E17-D17))" +"IF(MINA(C17,F17)<0,0,MINA(C17,F17))" +"IF(SUM(G17:G26)>G9,""Shares over 100%"",IF(SUM(B17:B26)>1,""Shares over 100%"",SUM(G17:G26)))" +"IF('WS1'!M8<3, 40000, 70000)" +"SUM(WS5A!C31)" +"SUM(G29*C31)" +"MINA(G27,G31)" +"SUM(WS5A!F33+G33)" +"SUM('WS3'!I45)" +"SUM(E7*60%)" +"IF(E11<1,"""",SUM(E9/E11))" +"IF(A21="""","""",$E$13)" +"IF(A21="""","""",SUM(105000-C21))" +"IF(MINA(B21,D21)<0,0,MINA(B21,D21))" +"IF(SUM(B21:B30)>E13*E11,""ERROR! listed members exceed # entered on Line J1"",SUM(E21:E30))" +"IF(COUNTIF(B21:B30,"">=.0"")>=5, 5, COUNTIF(B21:B30,"">=.0""))" +"SUM(B35*E33)" +"MINA(E31,E35)" +"SUM('WS3'!I45)" +"SUM(F7*40%)" +"WS6a!E11" +"IF(F11<1,"""",SUM(F9/F11))" +"IF(WS6a!A21="""","""",WS6a!A21)" +"IF(A21="""","""",$F$13)" +"IF(A21="""","""",IF('WS1'!$M$8<3,40000,70000))" +"IF(D21="""","""",SUM(D21-C21))" +"IF(MINA(B21,E21)<0,0,MINA(B21,E21))" +"IF(SUM(B21:B30)>F13*F11,""ERROR! listed members exceed # entered on Line J2"",SUM(F21:F30))" +"IF('WS1'!M8<3, 40000, 70000)" +"SUM(C35*F33)" +"MINA(F31,F35)" +"SUM(F37+WS6a!E37)" +"SUM(C4:C39)" +"SUM(E6:E9)" +"SUM(E13:E17)" +"E10+E18" +"SUM(E24:E25)" +"SUM(E29:E31)" +"E26+E32" +"F20-E34" +"E36+E34" +"'bal #1'!$E$8" +"B10+B11-B12" +"C13/$D$5" +"SUM(C13:C20)" +"SUM(C24:C32)" +"C21+C33" +"D35/$D$5" +"D5-D35" +"'bal #1'!$E$6" +"'Inc. State. 1'!$D$37" +"'Inc. State. 1'!$C$31" +"SUM(B5:B8)" +"D9" +"B9-B10" +"'CASH FLOW'!$B$11" +"'Inc. State. 1'!$B$12" +"SUM(E6:E9)" +"'bal #1'!$E$13" +"'bal #1'!$E$14" +"-'Inc. State. 1'!$C$31" +"'bal #1'!$E$16" +"SUM(E13:E17)" +"E10+E18" +"SUM(E24:E25)" +"SUM(E29:E31)" +"E26+E32" +"F20-E34" +"E36+E34" +"'Bal 2'!$E$8" +"B10+B11-B12" +"C13/$D$5" +"SUM(C13:C20)" +"SUM(C24:C32)" +"C21+C33" +"D35/$D$5" +"D5-D35" +"'Bal 2'!$E$6" +"'Inc. State. 2'!$D$37" +"'Inc. State. 2'!$C$31" +"SUM(B5:B8)" +"D10" +"SUM(D5:D9)" +"B9-B10" +"'CASH FLOW (2)'!$B$11" +"'Inc. State. 2'!$B$12" +"SUM(E6:E9)" +"'Bal 2'!$E$13:$E$14" +"-'Inc. State. 1'!$C$31-'Inc. State. 2'!$C$31" +"'Bal 2'!$E$16" +"SUM(E13:E17)" +"E10+E18" +"SUM(E24:E25)" +"SUM(E29:E31)" +"E26+E32" +"F20-E34" +"E36+E34" +"'Bal #3'!$E$8" +"B10+B11-B12" +"C13/$D$5" +"SUM(C13:C20)" +"SUM(C24:C32)" +"C21+C33" +"D35/$D$5" +"D5-D35" +"'Bal #3'!$E$6" +"'Inc. State. 3'!$D$37" +"'Inc. State. 3'!$C$31" +"SUM(B5:B8)" +"D10" +"SUM(D5:D9)" +"B9-B10" +"'CASH FLOW (3)'!$B$11" +"'Inc. State. 3'!$B$12" +"SUM(E6:E9)" +"91000-8070" +"-'Inc. State. 1'!$C$31-'Inc. State. 2'!$C$31-'Inc. State. 3'!$C$31" +"SUM(E13:E17)" +"E10+E18" +"SUM(E24:E25)" +"SUM(E29:E31)" +"E26+E32" +"F20-E34" +"E36+E34" +"L2" +"L3-N3" +"L3" +"SUM(L2:L6)" +"'Expense Summary'!F2" +"0.15*Q7" +"SUM(T7:X7)" +"28264" +"N9" +"22000-3000" +"L14-N14" +"SUM(L8:L29)" +"'Expense Summary'!$F$3" +"L31" +"L33" +"L34-N34" +"L44-X44" +"SUM(L31:L81)" +"'Expense Summary'!F4" +"SUM(L83:L88)" +"'Expense Summary'!$F$5" +"L99" +"SUM(L90:L107)" +"'Expense Summary'!$F$6" +"SUM(L109:L111)" +"'Expense Summary'!$F$7" +"2958.98+(8745/5)+468+695" +"L114" +"8745/5" +"2793+2436+2995+495+5164+15522+3*1749" +"L123-N123" +"SUM(Q121:Q135)" +"5500+2175+840" +"SUM(L137:L149)" +"'Expense Summary'!$F$9" +"L7+L30+L82+L89+L108+L112+L136+L150" +"L114-2000+L122+L124" +"L119+L123+L125+L126-4500+L127-4500+L128+L129+L131+L132-7000" +"L134+L135" +"L133" +"Q136-29000" +"SUM(E2:E4)" +"SUM(E7:E10)" +"SUM(E13:E18)" +"SUM(E24:E28)" +"E41/4" +"SUM(E38:E44)" +"SUM(E48:E59)" +"E45+E60" +"SUM(E65:E66)" +"Detail!L7" +"Detail!N7" +"Detail!Q7" +"'Pre-1999'!E29" +"Detail!L30" +"Detail!N30" +"Detail!Q30" +"'Pre-1999'!$E$5" +"Detail!L82" +"Detail!N82" +"Detail!Q82" +"'Pre-1999'!$E$61" +"Detail!L89" +"Detail!N89+G5" +"Detail!Q89" +"'Pre-1999'!$E$34" +"Detail!L108" +"Detail!N108" +"Detail!Q108" +"'Pre-1999'!$E$19+450000" +"Detail!L112" +"Detail!N112" +"Detail!Q112" +"'Pre-1999'!$E$36" +"Detail!L136" +"Detail!N136+G8" +"Detail!Q136" +"'Pre-1999'!$E$11" +"Detail!L150" +"Detail!N150" +"Detail!Q150" +"'Pre-1999'!$E$21+74000" +"SUM(B2:B9)" +"D5+E5" +"H5/21.75/8" +"580/22" +"13800/11/22" +"16843/11/22" +"48/22" +"15866/11/22" +"SUM(D24:D29)" +"SUM(B6:B21)" +"B23/60*B22" +"B24+C24+D24+E24" +"SUM(B6:B21)" +"B23/60*B22" +"B24+C24+D24+E24" +"SUM(B5:B20)" +"B22/60*B21" +"B23+C23+D23+E23" +"SUM(B5:B20)" +"B22/60*B21" +"B23+C23+D23+E23" +"SUM(B6:B20)" +"B22/60*B21" +"B23+C23+D23+E23" +"SUM(B5:B20)" +"SUM(C6:C20)" +"B22/60*B21" +"B23+D23+E23" +"SUM(B6:B22)" +"SUM(C6:C21)" +"B24/60*B23" +"SUM(B6:B20)" +"B22/60*B21" +"B23+D23+E23" +"SUM(B6:B21)" +"B23/60*B22" +"B24+D24" +"SUM(B7:B21)" +"B23/60*B22" +"B24+C24+D24+E24" +"SUM(B6:B20)" +"B22/60*B21" +"B23+D23" +"SUM(B6:B21)" +"SUM(C7:C21)" +"B23/60*B22" +"B24+C24+E24" +"SUM(B7:B21)" +"B23/60*B22" +"B24+C24+D24+E24" +"SUM(B6:B21)" +"B23/60*B22" +"B24+C24+D24+E24" +"SUM(B6:B20)" +"B22/60*B21" +"B23+C23+D23+E23" +"SUM(B7:B21)" +"B23/60*B22" +"B24+D24+E24+F24" +"SUM(B6:B20)" +"B22/60*B21" +"B23+C23+D23+F23" +"SUM(B6:B20)" +"B22/60*B21" +"B23+C23+D23+F23" +"SUM(B6:B21)" +"SUM(C7:C21)" +"B23/60*B22" +"B24+C24+D24+F24" +"SUM(B6:B21)" +"SUM(C7:C21)" +"B23/60*B22" +"B24+C24+D24+F24" +"SUM(B6:B21)" +"SUM(C7:C21)" +"B23/60*B22" +"B24+C24+D24+F24" +"SUM(B6:B21)" +"SUM(C7:C21)" +"B23/60*B22" +"B24+C24+D24+F24" +"SUM(B6:B21)" +"SUM(C7:C21)" +"B23/60*B22" +"B24+C24+D24+F24" +"SUM(B6:B20)" +"B22/60*B21" +"B23+C23+D23+F23" +"SUM(B6:B20)" +"B22/60*B21" +"B23+C23+D23+F23" +"SUM(B31:B47)" +"SUM(C32:C47)" +"SUM(B6:B20)" +"B22/60*B21" +"B23+C23+D23+E23" +"SUM(B6:B21)" +"SUM(C7:C21)" +"B23/60*B22" +"B24+D24+E24+G24" +"SUM(B6:B21)" +"SUM(C7:C21)" +"B23/60*B22" +"B24+D24+E24+G24" +"SUM(B8:B23)" +"SUM(C8:C22)" +"B25/60*B24" +"B26+D26+E26+F26" +"TODAY()" +"'I. HCC Unit'!B5" +"'I. HCC Unit'!B5" +"'I. HCC Unit'!B5" +"'I. HCC Unit'!B5" +"'I. HCC Unit'!B5" +"'I. HCC Unit'!B5" +"'I. HCC Unit'!B5" +"TODAY()" +"IF(NOT(ISBLANK($B7)),IF(NOT(ISBLANK(VLOOKUP($B7,$B$38:$AP$44,E$37))),VLOOKUP($B7,$B$38:$AP$44,E$37),""""),"""")" +"B37+1" +"'I. HCC Unit'!B5" +"'I. HCC Unit'!B5" +"'I. HCC Unit'!B5" +"'I. HCC Unit'!B5" +"'I. HCC Unit'!B5" +"TODAY()" +"IF('I. HCC Unit'!B9<>0,'I. HCC Unit'!B9,"" "")" +"'I. HCC Unit'!B5" +"'I. HCC Unit'!B5" +"TODAY()" +"IF('I. HCC Unit'!B24<>0,'I. HCC Unit'!B24,"" "")" +"EntryForm!$O$5" +"EntryForm!$O$6" +"EntryForm!$O$7" +"EntryForm!$O$8" +"EntryForm!$O$9" +"EntryForm!$O$10" +"EntryForm!$O$11" +"EntryForm!$O$12" +"EntryForm!$O$13" +"EntryForm!$O$14" +"EntryForm!$O$15" +"EntryForm!$O$16" +"EntryForm!$O$17" +"Instructions!A1" +"B5" +"B12-1" +"B14-B15" +"B17+B19-B20" +"B22-B24+B26+B28+B30" +"B32-B34" +"B36+B38" +"B40+SUM(B43:B49)" +"B5" +"B60-B61" +"SUM(B57:B59)+SUM(B62:B66)" +"SUM(B68:B75)" +"B67+B76" +"SUM(B80:B83)" +"SUM(B97:B98)" +"B95+B100" +"B5" +"Instructions!A1" +"Input!B3" +"Instructions!A1" +"Input!B3" +"B12-1" +"Input!B14/Input!B$14" +"Input!B58/Input!B$77" +"Instructions!A1" +"Input!B3" +"B12-1" +"Input!B14/$I14" +"IF($B$7=5,Input!F14,IF($B$7=4,Input!E14,IF($B$7=3,Input!D14,IF($B$7=2,Input!C14,IF($B$7=1,Input!B14,NA())))))" +"IF(H14=0,NA(),H14)" +"IF($B$8=5,Input!F58,IF($B$8=4,Input!E58,IF($B$8=3,Input!D58,IF($B$8=2,Input!C58,IF($B$8=1,Input!B58,NA())))))" +"Instructions!A1" +"Input!B3" +"MIN(B7:B8)" +"MIN(B7,B8-1)" +"MAX(B7:B8)" +"B$5" +"B15-1" +"Input!B60*365/Input!B14" +"Input!B14/((Input!B60+Input!C60)/2)" +"365/B18" +"NA()" +"Input!B63*365/Input!B15" +"Input!B15/((Input!B63+Input!C63)/2)" +"B19+B23" +"Input!B67-Input!B85" +"Input!B67/Input!B85" +"(Input!B58+Input!B59+Input!B62)/Input!B85" +"(Input!B58+Input!B59)/Input!B85" +"Input!B14/((B26+C26)/2)" +"IF(Input!B118<0,NA(),Input!B118/(Input!B81+Input!B82))" +"IF(Input!B32+Input!B24-Input!B30<0,NA(),(Input!B32+Input!B24-Input!B30)/(Input!B24+Input!B106))" +"IF(Input!B32+Input!B24-Input!B30+Input!B107<0,NA(),(Input!B32+Input!B24-Input!B30+Input!B107)/(Input!B24+Input!B106+Input!B107))" +"Input!B95/Input!B77" +"Input!B95/Input!B100" +"Input!B95/(Input!B100-Input!B71)" +"IF(Input!B118<0,NA(),Input!B118/Input!B95)" +"IF(Input!B36-Input!B30<0,NA(),(Input!B36-Input!B30)/Input!B14)" +"Input!B14/((Input!B77+Input!C77)/2)" +"IF(Input!B36<0,NA(),Input!B36/((Input!B77+Input!C77)/2))" +"IF(Input!B22<0,NA(),Input!B22/Input!B14)" +"Input!B14/((Input!B77+Input!C77-SUM(Input!B70:'Input'!C73))/2)" +"IF(Input!B22<0,NA(),Input!B22/((Input!B77+Input!C77-SUM(Input!B70:'Input'!C73))/2))" +"Input!B14/((Input!B69+Input!C69)/2)" +"IF(Input!B36+Input!B24*(1-Input!B115)<0,NA(),(Input!B36+Input!B24*(1-Input!B115))/((Input!B101+Input!C101-Input!B85-Input!C85)/2))" +"IF(Input!B40-Input!B109<0,NA(),(Input!B40-Input!B109)/((Input!B100+Input!C100)/2))" +"IF(Input!B40-Input!B109-Input!B110<0,NA(),(Input!B40-Input!B109-Input!B110)/((Input!B98+Input!C98)/2))" +"IF(Input!B17<0,NA(),Input!B17/Input!B14)" +"IF(Input!B32-Input!B30<0,NA(),(Input!B32+Input!B24-Input!B30)/(Input!B32-Input!B30))" +"Input!B113" +"Input!B114/Input!B113" +"IF(Input!B40-Input!B112<0,NA(),(Input!B40-Input!B112)/Input!B40)" +"IF(Input!B111<0,NA(),Input!B111/Input!B113)" +"Input!B111/Input!B114" +"Input!B98/Input!B116" +"(Input!B120-Input!B121)/Input!B120" +"IF(Input!B118-Input!B109-Input!B110<0,NA(),(Input!B118-Input!B109-Input!B110)/Input!B117)" +"IF(Input!B118<0,NA(),Input!B118/Input!B112)" +"Input!B114" +"Instructions!A1" +"Input!B3" +"MIN(B7:B8)" +"MIN(B7,B8-1)" +"MAX(B7:B8)" +"Input!B5" +"B15-1" +"Input!B60*365/Input!B14" +"Input!B14/Input!B60" +"365/B18" +"Input!B63*365/Input!B15" +"Input!B15/Input!B63" +"B19+B23" +"Input!B67-Input!B85" +"Input!B67/Input!B85" +"(Input!B58+Input!B59+Input!B62)/Input!B85" +"(Input!B58+Input!B59)/Input!B85" +"Input!B14/B26" +"IF(Input!B118<0,NA(),Input!B118/(Input!B81+Input!B82))" +"B15" +"IF(Input!B32+Input!B24-Input!B30<0,NA(),(Input!B32+Input!B24-Input!B30)/(Input!B24+Input!B106))" +"IF(Input!B32+Input!B24-Input!B30+Input!B107<0,NA(),(Input!B32+Input!B24-Input!B30+Input!B107)/(Input!B24+Input!B106+Input!B107))" +"Input!B95/Input!B77" +"Input!B95/Input!B100" +"Input!B95/(Input!B100-Input!B71)" +"IF(Input!B118<0,NA(),Input!B118/Input!B95)" +"B36" +"IF(Input!B36-Input!B30<0,NA(),(Input!B36-Input!B30)/Input!B14)" +"Input!B14/Input!B77" +"IF(Input!B36<0,NA(),Input!B36/Input!B77)" +"IF(Input!B22<0,NA(),Input!B22/Input!B14)" +"Input!B14/(Input!B77-SUM(Input!B70:'Input'!B73))" +"IF(Input!B22<0,NA(),Input!B22/(Input!B77-SUM(Input!B70:'Input'!B73)))" +"Input!B14/Input!B69" +"IF(Input!B36+Input!B24*(1-Input!B115)<0,NA(),(Input!B36+Input!B24*(1-Input!B115))/(Input!B101-Input!B85))" +"IF(Input!B40-Input!B109<0,NA(),(Input!B40-Input!B109)/Input!B100)" +"IF(Input!B40-Input!B109-Input!B110<0,NA(),(Input!B40-Input!B109-Input!B110)/Input!B98)" +"IF(Input!B17<0,NA(),Input!B17/Input!B14)" +"B47" +"IF(Input!B32-Input!B30<0,NA(),(Input!B32+Input!B24-Input!B30)/(Input!B32-Input!B30))" +"Input!B113" +"Input!B114/Input!B113" +"IF(Input!B40-Input!B112<0,NA(),(Input!B40-Input!B112)/Input!B40)" +"IF(Input!B111<0,NA(),Input!B111/Input!B113)" +"Input!B111/Input!B114" +"Input!B98/Input!B116" +"(Input!B120-Input!B121)/Input!B120" +"IF(Input!B118-Input!B109-Input!B110<0,NA(),(Input!B118-Input!B109-Input!B110)/Input!B117)" +"IF(Input!B118<0,NA(),Input!B118/Input!B112)" +"Input!B114" +"Instructions!A1" +"C$24*C2 + D$24*D2 + E$24*E2 + F$24*F2 + G$24*G2 + H$24*H2 + I$24*I2 + J$24*J2 + K$24*K2" +"N2*10/16" +"L2/T2" +"P2-N2" +"N3*1" +"N4*12/16" +"N5*6/16" +"N6*0.5" +"N7*5" +"N8*4" +"N9*1.375" +"N12*8" +"N13*3" +"N14*26/16" +"N16*2" +"N19*11/16" +"N20" +"$B6*C6 + $B10*C10 + $B2*C2 + $B8*C8 + $B7*C7 + $B11*C11 + $B5*C5 + $B3*C3 + $B9*C9 + $B4*C4 + $B12*C12 + $B13*C13 + $B14*C14 + $B15*C15 + $B16*C16 + $B17*C17 + $B18*C18 + $B19*C19 + $B20*C20" +"L11+L15" +"P11/3+P23-N23" +"L12 + (L8/16)" +"C23*C24" +"SUM(C25:K25)" +"P2*B2*T2 + P3*B3*T3 + P4*B4*T4 + P5*B5*T5 + P6*B6*T6 + P7*B7*T7 + P8*B8*T8 + P9*B9*T9 + P10*B10*T10 + P11*B11*T11 + P12*B12*T12 + P13*B13*T13 + P14*B14*T14 + P15*B15*T15 + P16*B16*T16 + P17*B17*T17 + P18*B18*T18 + P19*B19*T19 + P20*B20*T20 + P23*B15*T23 + P24*T24*80" +"C28/H29" +"D28/H29" +"F29*(52/12)" +"G29*7" +"G29*1" +"G29*2" +"G29*3" +"G29*4" +"G29*5" +"G29*6" +"P29/16" +"C29/B30" +"D29/B30" +"C34*1" +"B34*E34" +"K34*N34" +"C36*42/16" +"C37" +"C44*7" +"C45*3.3125" +"B34*C34 + B35*C35 + B36*C36 + B37*C37 + B38*C38 + B39*C39 + B40*C40+ B41*C41 + B42*C42 + B43*C43 + B44*C44 + B45*C45 + B46*C46 + B47*C47" +"SUM(G34:G47)" +"C51*0.5" +"C52*(12/16)" +"C54*(24/16)" +"C55*5/16" +"C56*7/16" +"C57*4.5/16" +"C59*6" +"C60*3.25" +"C61*20" +"C62*10" +"C28+C48+L48+T48+C65+L65+T65" +"D28+G48+O48+W48+G65+O65+W65" +"C68/H29" +"D68/H29" +"SUM(F69:I69)" +"F69/J69*C69" +"G69/J69*C69" +"H69/J69*C69" +"I69/J69*C69" +"L69/P69*D69" +"M69/P69*D69" +"N69/P69*D69" +"O69/P69*D69" +"(F70-F69)*$H$29/3500" +"F11*1" +"F12*0.5" +"F11+0.5*F12" +"M14" +"M14*F21*H21/2000" +"IF(H21-IF(DATE(YEAR(TODAY()),6,15)-TODAY()<0,DATE(YEAR(TODAY())+1,6,15)-TODAY(),DATE(YEAR(TODAY()),6,15)-TODAY()),"" "",""Days to Jun 15th"")" +"J21" +"F31*H31*0.85/2000" +"SUM(J31:J33)" +"IF(F42>0,(8+0.14*F42)*3.14159*(D42/2)*(D42/2)*F42/2000,)" +"IF(F42>0,(H42-(8+0.14*(J42))*3.14159*(D42/2)*(D42/2)*(J42)/2000),)" +"H49*D49*F49*15/2000" +"D49*F49*(H49-L49)*15/2000" +"H50*D50*F50/2000" +"3.14159*(D56/2)*(D56/2)*F56*15/2000" +"3.14159*(D56/2)*(D56/2)*(F56-J56)*15/2000" +"L42+L43+L44+N49+N50+N51+L56+L57+L58" +"M35+M60" +"M24" +"M89-M24" +"M35" +"M14" +"H21" +"D99*2000/F99/H99" +"M60" +"M14" +"H21" +"SUM(J99:J100)" +"M87" +"M14" +"IF(H109>0,D109*2000/F109/H109,)" +"M102" +"M112" +"F21" +"B118+E118 -H118" +"M120" +"M14" +"H21" +"B124*D124*F124/2000" +"M126/0.9" +"TODAY()" +"F11*1" +"F12*0.5" +"F11+0.5*F12" +"M14" +"IF(DATE(YEAR(TODAY()),6,15)-TODAY()<0,DATE(YEAR(TODAY())+1,6,15)-TODAY(),DATE(YEAR(TODAY()),6,15)-TODAY())" +"M14*F21*H21/2000" +"IF(H21-IF(DATE(YEAR(TODAY()),6,15)-TODAY()<0,DATE(YEAR(TODAY())+1,6,15)-TODAY(),DATE(YEAR(TODAY()),6,15)-TODAY()),"" "",""Days to Jun 15th"")" +"J21" +"F31*H31*0.85/2000" +"SUM(J31:J33)" +"IF(F42>0,(8+0.14*F42)*3.14159*(D42/2)*(D42/2)*F42/2000,)" +"IF(F42>0,(H42-(8+0.14*(J42))*3.14159*(D42/2)*(D42/2)*(J42)/2000),)" +"H49*D49*F49*15/2000" +"D49*F49*(H49-L49)*15/2000" +"H50*D50*F50/2000" +"3.14159*(D56/2)*(D56/2)*F56*15/2000" +"3.14159*(D56/2)*(D56/2)*(F56-J56)*15/2000" +"L42+L43+L44+N49+N50+N51+L56+L57+L58" +"M35+M60" +"M24" +"M89-M24" +"M35" +"M14" +"H21" +"D99*2000/F99/H99" +"M60" +"M14" +"H21" +"SUM(J99:J100)" +"M87" +"M14" +"IF(DATE(YEAR(TODAY()),10,1)-TODAY()<0,DATE(YEAR(TODAY())+1,10,1)-TODAY(),DATE(YEAR(TODAY()),10,1)-TODAY())" +"IF(H109>0,D109*2000/F109/H109,)" +"IF(H109-IF(DATE(YEAR(TODAY()),10,1)-TODAY()<0,DATE(YEAR(TODAY())+1,10,1)-TODAY(),DATE(YEAR(TODAY()),10,1)-TODAY()),"" "",""Days to Oct 1st"")" +"M102" +"M112" +"F21" +"B118+E118 -H118" +"M120" +"M14" +"H21" +"B124*D124*F124/2000" +"M126/0.9" +"IF(ISBLANK(PSEXlab),"""",PSEXlab)" +"IF(ISBLANK(PETHNATlab),"""",PETHNATlab)" +"IF(ISBLANK(PEDUClab),"""",PEDUClab)" +"IF(ISBLANK(PTOCClab),"""",PTOCClab)" +"IF(ISBLANK(POCClab),"""",POCClab)" +"IF(ISBLANK(PINDlab),"""",PINDlab)" +"IF(ISBLANK(PTYPEWKlab),"""",PTYPEWKlab)" +"IF(ISBLANK(PDISABLlab),"""",PDISABLlab)" +"IF(ISBLANK(PACTIVlab),"""",PACTIVlab)" +"IF(ISBLANK(PIMMIGRlab),"""",PIMMIGRlab)" +"IF(ISBLANK(PLFSlab),"""",PLFSlab)" +"Household!C4" +"COUNTRYlab" +"COUNTRYlab" +"Household!E4" +"Persons!E6" +"PSEXlab" +"Household!C4" +"PSEXlab" +"PIMMIGRlab" +"PETHNATlab" +"D7lab" +"Household!D31" +"PEDUClab" +"COUNTRYlab" +"Household!E4" +"Household!C4" +"PSEXlab" +"PETHNATlab" +"D7lab" +"Household!D31" +"PEDUClab" +"Household!G4" +"SUM(E21:E43)" +"'Subsequent Pages Personal Prop'!E52" +"E44+E45" +"SUM(E4:E51)" +"C6*B6" +"SUM(K5:K73)" +"C81" +"G81" +"K74" +"SUM(K76:K79)" +"SUM(C5:C80)" +"L80*7" +"L80*7" +"'MS-1 Page 1'!$B$12" +"'Page 6'!$B$28" +"SUM('Page 6'!C28)" +"SUM('Page 6'!B43)" +"SUM('Page 7'!A6:B6)" +"SUM('Page 7'!A8:B8)" +"'Page 7'!$A$15" +"'Page 7'!$A$17" +"SUM(C8:C13)" +"SUM(D7:D13)" +"SUM(D17:D20)" +"SUM(' Page 4'!B13:B14)" +"SUM(' Page 4'!B13:B14)" +"SUM(' Page 4'!B20:B21)" +"SUM(' Page 4'!B27:B28)" +"SUM(' Page 4'!B37:B38)" +"D14+D21+D24+D26+D27+D28+D30" +"D14+D21+D24+D26+D27+D28+D30" +"'MS-1 Page 1'!$B$12" +"'Page 2'!D31-'Page 2'!D34-'Page 2'!D36-'Page 2'!D37-'Page 2'!D39" +"'Page 2'!D31-'Page 2'!D34-'Page 2'!D36-'Page 2'!D37-'Page 2'!D39" +"'Page 2'!D31-'Page 2'!D34-'Page 2'!D36-'Page 2'!D37-'Page 2'!D39" +"SUM('Page 6'!E14)" +"SUM('Page 6'!G14)" +"SUM(D9:D15)" +"SUM(D6-D16)" +"SUM(D6-D16)" +"SUM('Page 2'!D24:D27)" +"SUM(D17-D19)" +"SUM(D17-D19)" +"'MS-1 Page 1'!$B$12" +"SUM(B8:B12)" +"SUM(B8:B12)" +"SUM(B17:B19)" +"SUM(B17:B19)" +"'MS-1 Page 1'!$B$12" +"SUM(B4*C4)" +"SUM(B4*C4)" +"SUM(C4:C8)" +"SUM(D4:E8)" +"SUM(D4:E8)" +"SUM(B16:B17)" +"'MS-1 Page 1'!$B$12" +"SUM(C11*E11)" +"SUM(E11:E13)" +"SUM(B20:B27)" +"'MS-1 Page 1'!$B$12" +"'MS-1 Page 1'!$B$12" +"SUM(C8:C13)" +"SUM(D7:D13)" +"SUM(D18:D20)" +"D14+D21+D24+D26+D27+D28+D29+D31" +"D14+D21+D24+D26+D27+D28+D29+D31" +"'MS-1 Page 1'!$B$12" +"'Page 8'!D32-'Page 8'!D35-'Page 8'!D37-'Page 8'!D38-'Page 8'!D40" +"'Page 8'!D32-'Page 8'!D35-'Page 8'!D37-'Page 8'!D38-'Page 8'!D40" +"'Page 8'!D32-'Page 8'!D35-'Page 8'!D37-'Page 8'!D38-'Page 8'!D40" +"SUM(D6:D12)" +"SUM(D3-D13)" +"SUM(D3-D13)" +"$G$24" +"'Scope of the plan'!$E$7" +"D12+E12-F12" +"H12*G12/1000" +"IF(ISERROR(SUM(J12:J16)),"""",SUM(J12:J16))" +"'Scope of the plan'!$E$8" +"'Scope of the plan'!$E$9" +"'Scope of the plan'!$E$10" +"'Scope of the plan'!$E$11" +"'Scope of the plan'!$E$7" +"IF(ISERROR(I10*J10/1000000),"""",(I10*J10/1000000))" +"'Scope of the plan'!$E$8" +"'Scope of the plan'!$E$9" +"'Scope of the plan'!$E$10" +"'Scope of the plan'!$E$11" +"IF(ISERROR(D23*F23),"""",(D23*F23))" +"IF(ISERROR(D23*F23),"""",(D23*F23))" +"IF(ISERROR(I23*J23),"""",(I23*J23))" +"I38*J38/1000000" +"IF(ISERROR(D54*F54/1000000),"""",(D54*F54/1000000))" +"IF(ISERROR(D54*F54/1000000),"""",(D54*F54/1000000))" +"'Scope of the plan'!$E$7" +"IF(ISERROR('Inventory-Input amounts'!$J$17),"""",('Inventory-Input amounts'!$J$17))" +"IF(ISERROR('Inventory - Output Amounts'!$H$10),"""",('Inventory - Output Amounts'!$H$10))" +"IF(ISERROR('Inventory - Output Amounts'!K10),"""",('Inventory - Output Amounts'!K10))" +"IF(ISERROR('Inventory - Output Amounts'!G23),"""",('Inventory - Output Amounts'!G23))" +"IF(ISERROR('Inventory - Output Amounts'!K23),"""",('Inventory - Output Amounts'!K23))" +"IF(ISERROR('Inventory - Output Amounts'!G38),"""",('Inventory - Output Amounts'!G38))" +"IF(ISERROR('Inventory - Output Amounts'!K38),"""",('Inventory - Output Amounts'!K38))" +"IF(ISERROR('Inventory - Output Amounts'!$G$53),"""",('Inventory - Output Amounts'!$G$53))" +"IF(ISERROR('Inventory - Output Amounts'!$I$53),"""",('Inventory - Output Amounts'!$I$53))" +"IF(ISERROR('Inventory - Output Amounts'!$J$53),"""",('Inventory - Output Amounts'!$J$53))" +"IF(ISERROR(F10+G10+H10+I10+J10+K10+L10+M10),"""",(F10+G10+H10+I10+J10+K10+L10+M10))" +"IF(ISERROR(D10-E10-N10),"""",(D10-E10-N10))" +"'Scope of the plan'!$E$8" +"IF(ISERROR('Inventory-Input amounts'!$J$33),"""",('Inventory-Input amounts'!$J$33))" +"IF(ISERROR('Inventory - Output Amounts'!$H$11),"""",('Inventory - Output Amounts'!$H$11))" +"IF(ISERROR('Inventory - Output Amounts'!$I$54),"""",('Inventory - Output Amounts'!$I$54))" +"IF(ISERROR('Inventory - Output Amounts'!$J$54),"""",('Inventory - Output Amounts'!$J$54))" +"'Scope of the plan'!$E$9" +"IF(ISERROR('Inventory-Input amounts'!$J$49),"""",('Inventory-Input amounts'!$J$49))" +"IF(ISERROR('Inventory - Output Amounts'!$H$12),"""",('Inventory - Output Amounts'!$H$12))" +"IF(ISERROR('Inventory - Output Amounts'!$I$55),"""",('Inventory - Output Amounts'!$I$55))" +"IF(ISERROR('Inventory - Output Amounts'!$J$55),"""",('Inventory - Output Amounts'!$J$55))" +"'Scope of the plan'!$E$10" +"IF(ISERROR('Inventory-Input amounts'!$J$65),"""",('Inventory-Input amounts'!$J$65))" +"IF(ISERROR('Inventory - Output Amounts'!$H$13),"""",('Inventory - Output Amounts'!$H$13))" +"IF(ISERROR('Inventory - Output Amounts'!$I$56),"""",('Inventory - Output Amounts'!$I$56))" +"IF(ISERROR('Inventory - Output Amounts'!$J$56),"""",('Inventory - Output Amounts'!$J$56))" +"'Scope of the plan'!$E$11" +"IF(ISERROR('Inventory-Input amounts'!$J$81),"""",('Inventory-Input amounts'!$J$81))" +"IF(ISERROR('Inventory - Output Amounts'!$H$14),"""",('Inventory - Output Amounts'!$H$14))" +"IF(ISERROR('Inventory - Output Amounts'!$I$57),"""",('Inventory - Output Amounts'!$I$57))" +"IF(ISERROR('Inventory - Output Amounts'!$J$57),"""",('Inventory - Output Amounts'!$J$57))" +"'Scope of the plan'!$E$7" +"IF(ISERROR('Inventory-Input amounts'!J17/'Inventory - Output Amounts'!E10),"""",('Inventory-Input amounts'!J17/'Inventory - Output Amounts'!E10))" +"IF(ISERROR('Inventory - Output Amounts'!H10/'Inventory - Output Amounts'!E10),"""",('Inventory - Output Amounts'!H10/'Inventory - Output Amounts'!E10))" +"IF(ISERROR('Inventory - Output Amounts'!K10/'Inventory - Output Amounts'!E10),"""",('Inventory - Output Amounts'!K10/'Inventory - Output Amounts'!E10))" +"IF(ISERROR('Inventory - Output Amounts'!G23/'Inventory - Output Amounts'!E10),"""",('Inventory - Output Amounts'!G23/'Inventory - Output Amounts'!E10))" +"IF(ISERROR('Inventory - Output Amounts'!K23/'Inventory - Output Amounts'!E10),"""",('Inventory - Output Amounts'!K23/'Inventory - Output Amounts'!E10))" +"IF(ISERROR('Inventory - Output Amounts'!G38/'Inventory - Output Amounts'!E10),"""",('Inventory - Output Amounts'!G38/'Inventory - Output Amounts'!E10))" +"IF(ISERROR('Inventory - Output Amounts'!K38/'Inventory - Output Amounts'!E10),"""",('Inventory - Output Amounts'!K38/'Inventory - Output Amounts'!E10))" +"IF(ISERROR('Inventory - Output Amounts'!G53/'Inventory - Output Amounts'!E10),"""",('Inventory - Output Amounts'!G53/'Inventory - Output Amounts'!E10))" +"IF(ISERROR('Inventory - Output Amounts'!I53/'Inventory - Output Amounts'!E10),"""",('Inventory - Output Amounts'!I53/'Inventory - Output Amounts'!E10))" +"IF(ISERROR('Inventory - Output Amounts'!J53/'Inventory - Output Amounts'!E10),"""",('Inventory - Output Amounts'!J53/'Inventory - Output Amounts'!E10))" +"IF(ISERROR('Mass Balance'!N10/'Inventory - Output Amounts'!E10),"""",('Mass Balance'!N10/'Inventory - Output Amounts'!E10))" +"IF(ISERROR('Mass Balance'!O10/'Inventory - Output Amounts'!E10),"""",('Mass Balance'!O10/'Inventory - Output Amounts'!E10))" +"'Scope of the plan'!$E$8" +"'Scope of the plan'!$E$9" +"'Scope of the plan'!$E$10" +"'Scope of the plan'!$E$11" +"'Scope of the plan'!$E$7" +"IF(ISERROR(D11+E11),"""",(D11+E11))" +"IF(ISERROR(F11/'Inventory - Output Amounts'!E10),"""",(F11/'Inventory - Output Amounts'!E10))" +"'Scope of the plan'!$E$8" +"'Scope of the plan'!$E$9" +"'Scope of the plan'!$E$10" +"'Scope of the plan'!$E$11" +"'Scope of the plan'!$E$7" +"'Scope of the plan'!$E$8" +"'Scope of the plan'!$E$9" +"'Scope of the plan'!$E$10" +"'Scope of the plan'!$E$11" +"IF(ISERROR(SUM(D10:D15)),"""",(SUM(D10:D15)))" +"IF(ISERROR(D18+D19+D20+D21),"""",(D18+D19+D20+D21))" +"IF(ISERROR(D16/D22),"""",(D16/D22))" +"'Summary of Reductions'!$B$9" +"'Summary of Reductions'!$B$10" +"'Summary of Reductions'!$B$11" +"'Summary of Reductions'!$B$12" +"'Summary of Reductions'!$B$13" +"'Summary of Reductions'!$B$9" +"'Summary of Reductions'!$B$10" +"'Summary of Reductions'!$B$11" +"'Summary of Reductions'!$B$12" +"'Summary of Reductions'!$B$13" +"'Scope of the plan'!$E$7" +"'Scope of the plan'!$E$8" +"'Scope of the plan'!$E$9" +"'Scope of the plan'!$E$10" +"'Scope of the plan'!$E$11" +"'Facility Information'!$D$10" +"'Facility Information'!$D$11" +"'Facility Information'!$D$13" +"'Facility Information'!$F$13" +"'Facility Information'!$F$15" +"'Facility Information'!$D$17" +"'Facility Information'!$F$17" +"'Facility Information'!$D$19" +"'Facility Information'!$F$19" +"'Facility Information'!$D$20" +"'Facility Information'!$G$20" +"'Facility Information'!$D$21" +"'Facility Information'!$D$22" +"'Facility Information'!E24" +"'Facility Information'!G24" +"'Facility Information'!G24" +"'Facility Information'!$D$26" +"'Facility Information'!G25" +"'Facility Information'!G25" +"'Facility Information'!G25" +"'Facility Information'!$B$31" +"'Facility Information'!$F$31" +"'Scope of the plan'!C7" +"'Mass Balance'!D7" +"'Scope of the plan'!$E$7" +"IF(ISERROR('Inventory-Input amounts'!$J$17),"""",('Inventory-Input amounts'!$J$17))" +"IF(ISERROR('Inventory - Output Amounts'!$H$10),"""",('Inventory - Output Amounts'!$H$10))" +"IF(ISERROR('Inventory - Output Amounts'!K10),"""",('Inventory - Output Amounts'!K10))" +"IF(ISERROR('Inventory - Output Amounts'!G23),"""",('Inventory - Output Amounts'!G23))" +"IF(ISERROR('Inventory - Output Amounts'!K23),"""",('Inventory - Output Amounts'!K23))" +"IF(ISERROR('Inventory - Output Amounts'!G38),"""",('Inventory - Output Amounts'!G38))" +"IF(ISERROR('Inventory - Output Amounts'!K38),"""",('Inventory - Output Amounts'!K38))" +"IF(ISERROR('Inventory - Output Amounts'!$G$53),"""",('Inventory - Output Amounts'!$G$53))" +"IF(ISERROR('Inventory - Output Amounts'!$I$53),"""",('Inventory - Output Amounts'!$I$53))" +"IF(ISERROR('Inventory - Output Amounts'!$J$53),"""",('Inventory - Output Amounts'!$J$53))" +"IF(ISERROR(F10+G10+H10+I10+J10+K10+L10+M10),"""",(F10+G10+H10+I10+J10+K10+L10+M10))" +"IF(ISERROR(D10-E10-N10),"""",(D10-E10-N10))" +"'Scope of the plan'!$E$8" +"'Scope of the plan'!$E$9" +"'Scope of the plan'!$E$10" +"'Scope of the plan'!$E$11" +"'Current waste Mgmt. Practices'!D7" +"'Current waste Mgmt. Practices'!D7" +"'Scope of the plan'!$E$7" +"'Expected Annual Reductions'!$G$9" +"IF(ISERROR(D8/'Inventory - Output Amounts'!E10),"""",(D8/'Inventory - Output Amounts'!E10))" +"'Summary of Reductions'!F9" +"'Expected Annual Reductions'!$M$9" +"IF(ISERROR(G8/'Inventory - Output Amounts'!E10),"""",(G8/'Inventory - Output Amounts'!E10))" +"'Scope of the plan'!$E$8" +"'Expected Annual Reductions'!$G$10" +"'Expected Annual Reductions'!$M$10" +"'Scope of the plan'!$E$9" +"'Expected Annual Reductions'!$G$11" +"'Expected Annual Reductions'!$M$11" +"'Scope of the plan'!$E$10" +"'Expected Annual Reductions'!$G$12" +"'Expected Annual Reductions'!$M$12" +"'Scope of the plan'!$E$11" +"'Expected Annual Reductions'!$G$13" +"'Expected Annual Reductions'!$M$13" +"F18" +"F19" +"F20" +"F21" +"F22" +"F23" +"F24" +"F25" +"F26" +"F27" +"F28" +"F29" +"F30" +"F31" +"F32" +"F33" +"F16" +"F17" +"F34" +"IF($AE$1,AF3*AF1,AF3*AF2)" +"IF($AE$1,""Member"",""Non-Member"")" +"IF($AE$1,AV1,AV2)" +"AV4" +"IF($AE$1,AW1,AW2)" +"AW4" +"IF($AE$1,AF1,AF2)" +"AF4" +"IF($AE$1,AG1,AG2)" +"AG4" +"IF($AE$1,AH1,AH2)" +"AH4" +"IF(AE1,0,IF(AA19=Z19,0,1))" +"IF($AE$1,AI1,AI2)" +"AI4" +"IF($AE$1,AJ1,AJ2)" +"AJ4" +"IF($AE$1,AK1,AK2)" +"AK4" +"IF($AE$1,AL1,AL2)" +"AL4" +"IF($AE$1,AM1,AM2)" +"AM4" +"IF($AE$1,AN1,AN2)" +"AN4" +"IF($AE$1,AO1,AO2)" +"AO4" +"IF($AE$1,AP1,AP2)" +"AP4" +"IF($AE$1,AQ1,AQ2)" +"AQ4" +"IF($AE$1,AR1,AR2)" +"AR4" +"IF($AE$1,AS1,AS2)" +"AS4" +"IF($AE$1,AT1,AT2)" +"AT4" +"IF($AE$1,AU1,AU2)" +"AU4" +"Z20" +"IF($AE$1,AX1,AX2)" +"AX4" +"SUM(H16:H34)" +"SUM(H35:H36)" +"'Pg 1-Company Info'!B2" +"SUM(F10:F15)" +"SUM(J10:J13)" +"SUM(F20:F27)" +"SUM(F30:F33)" +"SUM(H25:H34)" +"SUM(F38:F48)" +"SUM(J38:J48)" +"SUM(J52:J59)" +"+J60+J49+J16" +"F8-F9+F10" +"F11" +"F49" +"L47" +"SUM(J17:J19)" +"'Pg 4-Supporting Schedules'!H16" +"'Pg 4-Supporting Schedules'!H35" +"SUM(J20:J22)" +"L14-L23" +"'Pg 4-Supporting Schedules'!H49" +"'Pg 4-Supporting Schedules'!H60" +"SUM(J26:J27)" +"L24-L28" +"L29-L30" +"J33-J34" +"L31+L35" +"SUM(L42:L46)" +"SUM(F42:F48)" +"F7-F8" +"SUM(F10:F14)" +"SUM(H5:H16)" +"SUM(H22:H28)" +"+H17+H29+H30" +"SUM(F37:F39)" +"SUM(H40:H42)" +"H43+H47" +"G36" +"IF(L2=LOOKUP($L$7,Data!$A$6:$A$85,Data!$AV$6:$AV$85),""Yes"",""No"")" +"IF(L3=LOOKUP($L$7,Data!$A$6:$A$85,Data!AJ6:AJ85),""Yes"",""No"")" +"IF(L4=LOOKUP($L$7,Data!$A$6:$A$85,Data!X6:X85),""Yes"",""No"")" +"IF(L5=LOOKUP($L$7,Data!$A$6:$A$85,Data!L6:L85),""Yes"",""No"")" +"Data!G1" +"L7" +"LOOKUP(Graphs!$L$12,Check!$A$12:$A$91,Check!AV12:AV91)" +"LOOKUP(Graphs!$L$12,Check!$A$12:$A$91,Check!AW12:AW91)" +"LOOKUP(Graphs!$L$12,Check!$A$12:$A$91,Check!AX12:AX91)" +"LOOKUP(Graphs!$L$12,Check!$A$12:$A$91,Check!AY12:AY91)" +"SUM(G36:G39)" +"MIN(Data!L86,Data!X86,Data!AJ86,Data!AV86)" +"G40/G41" +"AJ6" +"X6" +"L6" +"SUM(AV6:AY6)" +"BA6/A6" +"AV7+AJ7+X7+L7" +"COUNT(L6:L85)" +"Data!G1" +"Data!B6" +"Q10" +"IF(B12>0,MIN(B12+C12,D12),MIN(C12,D12-B12))" +"B12+C12-D12" +"SUM(cust_preorder)" +"G12+H12-C12" +"B12+H8-D12" +"IF(G1=""Team"",MAX(J12,0)*Graphs!$N$15-MIN(Check!J12,0)*Graphs!$N$16,MAX(Check!F12,0)*Graphs!$N$15-MIN(Check!F12,0)*Graphs!$N$16)" +"K12" +"H10" +"SUM(ware_preorder)" +"N12+T8-IF(S$2=""Not Transmitted"",P12,D10)" +"IF(S1=""Team"",MAX(V12,0)*Graphs!$M$15-MIN(Check!V12,0)*Graphs!$M$16,MAX(Check!R12,0)*Graphs!$M$15-MIN(Check!R12,0)*Graphs!$M$16)" +"SUM(dist_preorder)" +"Z12+AF8-IF(AE$2=""Not Transmitted"",AB12,D8)" +"IF(AE1=""Team"",MAX(AH12,0)*Graphs!$L$15-MIN(Check!AH12,0)*Graphs!$L$16,MAX(Check!AD12,0)*Graphs!$L$15-MIN(Check!AD12,0)*Graphs!$L$16)" +"AR9" +"SUM(fact_preorder)" +"AL12+AM12-IF(AQ$2=""Not Transmitted"",AN12,D6)" +"IF(AQ1=""Team"",MAX(AT12,0)*Graphs!$K$15-MIN(Check!AT12,0)*Graphs!$K$16,MAX(Check!AP12,0)*Graphs!$K$15-MIN(Check!AP12,0)*Graphs!$K$16)" +"AJ12" +"X12" +"L12" +"AV12+AJ12+X12+L12" +"BA12/A12" +"F12" +"I12" +"J12+H9-D13" +"L12+K13" +"V12+T9-IF(S$2=""Not Transmitted"",P13,D9)" +"AH12+AF9-IF(AE$2=""Not Transmitted"",AB13,D9)" +"AT12+AM13-IF(AQ$2=""Not Transmitted"",AN13,D7)" +"+C4*C6*C8*('Cost Drivers'!C12+'Cost Drivers'!C14)" +"+C10*C12*C14*('Cost Drivers'!C12+'Cost Drivers'!C14)" +"+C16*C18*C20*('Cost Drivers'!C12+'Cost Drivers'!C14)" +"SUM(C26:C30)" +"C32*'Cost Drivers'!C8" +"B8" +"H8*'Cost Drivers'!$C$14" +"+D26*J8" +"+F26*D8" +"+F26*F8" +"H26+J26" +"B10" +"H10*'Cost Drivers'!$C$14" +"+D27*J10" +"+F27*D10" +"+F27*F10" +"B12" +"H12*'Cost Drivers'!$C$14" +"+D28*J12" +"+F28*D12" +"+F28*F12" +"B14" +"H14*'Cost Drivers'!$C$14" +"+D29*J14" +"+F29*D14" +"+F29*F14" +"B16" +"H16*'Cost Drivers'!$C$14" +"+D30*J16" +"+F30*D16" +"+F30*F16" +"B18" +"H18*'Cost Drivers'!$C$14" +"+D31*J18" +"+F31*D18" +"+F31*F18" +"SUM(H26:H31)" +"E8*'Cost Drivers'!C14" +"C8*E14" +"+C8*12*C10*C12" +"+C30*'Cost Drivers'!C10" +"+C14*12*C16" +"+C34*'Cost Drivers'!C8" +"+C32+C36" +"+(C8*C10*C12+C14*C16)*12*E41" +"+C6*C8*('Cost Drivers'!C14+'Cost Drivers'!C12)" +"+C17*C10" +"+C12*12" +"+C21+C19" +"C23*'Cost Drivers'!C8" +"C5*('Cost Drivers'!C14+'Cost Drivers'!C12)" +"(C9+C15+C17)*C29" +"C13*C11" +"(C19+C7)" +"SUM(C31:C35)" +"+C37*'Cost Drivers'!C8*C23" +"+'Asset and Inventory Management'!C23" +"+'LANDesk Time Savings'!G11+'LANDesk Time Savings'!G12" +"D10*'Cost Drivers'!$C$8" +"+H10-J10" +"+L10/H10" +"+'Software Distribution'!C32" +"+SUM('LANDesk Time Savings'!G14:G16)" +"+'OS Deployment'!C37" +"+'LANDesk Time Savings'!G18+'LANDesk Time Savings'!G19+'LANDesk Time Savings'!G20" +"+'OS Deployment'!C39" +"+F14*'Cost Drivers'!C8" +"+'Remote Problem Resolution'!C34+'Remote Problem Resolution'!C30" +"+'LANDesk Time Savings'!G25+'LANDesk Time Savings'!G23" +"'LANDesk Time Savings'!F25*'Cost Drivers'!$C$8+'LANDesk Time Savings'!F23*'Cost Drivers'!$C$10" +"'LANDesk Time Savings'!G25*'Cost Drivers'!$C$8+'LANDesk Time Savings'!G23*'Cost Drivers'!$C$10" +"+'Software License Monitoring'!J32" +"+'Cost Drivers'!C18*52*'Cost Drivers'!C16" +"+(1-'LANDesk Time Savings'!D9)*'Cost Drivers'!C18*'Cost Drivers'!C16*52" +"SUM(D10:D16)" +"SUM(H10:H20)" +"'Software License Monitoring'!H32" +"+Pricing!D9*('Cost Drivers'!C12+'Cost Drivers'!C14)" +"+D30*0.05" +"+Pricing!D11*('Cost Drivers'!C12+'Cost Drivers'!C14)" +"IF(Pricing!D13=1,""Based on a 1 Year Agreement"",IF(Pricing!D13=2,""Based on a 2 Year Agreement"",IF(Pricing!D13=3,""Based on a 3 Year Agreement"")))" +"SUM(D30:D36)" +"+L22-D36" +"+D38/L22*12" +"+(L22-D38)/D38" +"TODAY()+30" +"+B113+30" +"+'ROI Summary'!$H$22/12/1000" +"+'ROI Summary'!$H$22/12/1000+B114" +"'ROI Summary'!$D$38/1000+('ROI Summary'!J22-'ROI Summary'!J20)/12/1000" +"+B115+('ROI Summary'!$J$22)/12/1000" +"+'ROI Summary'!H10/1000" +"+'ROI Summary'!J10/1000" +"+'ROI Summary'!H12/1000" +"+'ROI Summary'!J12/1000" +"+'ROI Summary'!H14/1000" +"+'ROI Summary'!J14/1000" +"+'ROI Summary'!H16/1000" +"+'ROI Summary'!J16/1000" +"+'ROI Summary'!H20/1000" +"+'ROI Summary'!J20/1000" +"TODAY()+30" +"+B85+30" +"+'ROI Summary'!$H$22/12/1000" +"+'ROI Summary'!$H$22/12/1000+B86" +"'ROI Summary'!$D$38/1000+('ROI Summary'!J22-'ROI Summary'!J20)/12/1000" +"+B87+('ROI Summary'!$J$22)/12/1000" +"+'ROI Summary'!H10/1000" +"+'ROI Summary'!J10/1000" +"+'ROI Summary'!H12/1000" +"+'ROI Summary'!J12/1000" +"+'ROI Summary'!H14/1000" +"+'ROI Summary'!J14/1000" +"+'ROI Summary'!H16/1000" +"+'ROI Summary'!J16/1000" +"+'ROI Summary'!H20/1000" +"+'ROI Summary'!J20/1000" +"'Cost Drivers'!C18" +"C9*D9" +"'Asset and Inventory Management'!C10" +"+'Asset and Inventory Management'!C19" +"'Asset and Inventory Management'!C19*(1-D11)" +"+F11-G11" +"'Asset and Inventory Management'!C12" +"+'Asset and Inventory Management'!C21" +"(1-D12)*'Asset and Inventory Management'!C21" +"'Software Distribution'!C6" +"+'Software Distribution'!C26" +"(1-D14)*'Software Distribution'!C26" +"'Software Distribution'!C12" +"+'Software Distribution'!C28" +"(1-D15)*'Software Distribution'!C28" +"'Software Distribution'!C18" +"+'Software Distribution'!C30" +"(1-D16)*'Software Distribution'!C30" +"+'OS Deployment'!C9+'OS Deployment'!C15+'OS Deployment'!C17" +"+'OS Deployment'!C31" +"(1-D18)*F18" +"+'OS Deployment'!C13" +"+'OS Deployment'!C33" +"+'OS Deployment'!C7+'OS Deployment'!C19" +"+'OS Deployment'!C35" +"'Remote Problem Resolution'!C10" +"'Remote Problem Resolution'!C12" +"+'Remote Problem Resolution'!C30" +"(1-D22)*C22*(1-D23)*C23*'Remote Problem Resolution'!C8*12" +"'Remote Problem Resolution'!C14" +"'Remote Problem Resolution'!C16" +"+'Remote Problem Resolution'!C34" +"(1-D24)*C24*(1-D25)*C25*12" +"+IF(('Cost Drivers'!C12+'Cost Drivers'!C14)<100,D21,IF(('Cost Drivers'!C12+'Cost Drivers'!C14)<1000,D22,IF(('Cost Drivers'!C12+'Cost Drivers'!C14)>=1000,D23)))" +"IF(D13=1,F30,IF(D13=2,H30,IF(D13=3,J30)))" +"+D21*0.3" +"IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<100,$F$21,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<1000,$F$22,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<5000,$F$23,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<10000,$F$24,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<20000,$F$25,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)>=20000,$F$26))))))" +"IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<100,$H$21,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<1000,$H$22,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<5000,$H$23,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<10000,$H$24,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<20000,$H$25,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)>=20000,$H$26))))))" +"IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<100,$J$21,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<1000,$J$22,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<5000,$J$23,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<10000,$J$24,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<20000,$J$25,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)>=20000,$J$26))))))" +"+C4*C6*C8*('Cost Drivers'!C12+'Cost Drivers'!C14)" +"+C10*C12*C14*('Cost Drivers'!C12+'Cost Drivers'!C14)" +"+C16*C18*C20*('Cost Drivers'!C12+'Cost Drivers'!C14)" +"SUM(C26:C30)" +"C32*'Cost Drivers'!C8" +"B8" +"H8*'Cost Drivers'!$C$14" +"+D26*J8" +"+F26*D8" +"+F26*F8" +"H26+J26" +"B10" +"H10*'Cost Drivers'!$C$14" +"+D27*J10" +"+F27*D10" +"+F27*F10" +"B12" +"H12*'Cost Drivers'!$C$14" +"+D28*J12" +"+F28*D12" +"+F28*F12" +"B14" +"H14*'Cost Drivers'!$C$14" +"+D29*J14" +"+F29*D14" +"+F29*F14" +"B16" +"H16*'Cost Drivers'!$C$14" +"+D30*J16" +"+F30*D16" +"+F30*F16" +"B18" +"H18*'Cost Drivers'!$C$14" +"+D31*J18" +"+F31*D18" +"+F31*F18" +"SUM(H26:H31)" +"E8*'Cost Drivers'!C14" +"C8*E14" +"+C8*12*C10*C12" +"+C30*'Cost Drivers'!C10" +"+C14*12*C16" +"+C34*'Cost Drivers'!C8" +"+C32+C36" +"+(C8*C10*C12+C14*C16)*12*E41" +"+C6*C8*('Cost Drivers'!C14+'Cost Drivers'!C12)" +"+C17*C10" +"+C12*12" +"+C21+C19" +"C23*'Cost Drivers'!C8" +"C5*('Cost Drivers'!C14+'Cost Drivers'!C12)" +"(C9+C15+C17)*C29" +"C13*C11" +"(C19+C7)" +"SUM(C31:C35)" +"+C37*'Cost Drivers'!C8*C23" +"+'Asset and Inventory Management'!C23" +"+'LANDesk Time Savings'!G11+'LANDesk Time Savings'!G12" +"D10*'Cost Drivers'!$C$8" +"+H10-J10" +"+L10/H10" +"+'Software Distribution'!C32" +"+SUM('LANDesk Time Savings'!G14:G16)" +"+'OS Deployment'!C37" +"+'LANDesk Time Savings'!G18+'LANDesk Time Savings'!G19+'LANDesk Time Savings'!G20" +"+'OS Deployment'!C39" +"+F14*'Cost Drivers'!C8" +"+'Remote Problem Resolution'!C34+'Remote Problem Resolution'!C30" +"+'LANDesk Time Savings'!G25+'LANDesk Time Savings'!G23" +"'LANDesk Time Savings'!F25*'Cost Drivers'!$C$8+'LANDesk Time Savings'!F23*'Cost Drivers'!$C$10" +"'LANDesk Time Savings'!G25*'Cost Drivers'!$C$8+'LANDesk Time Savings'!G23*'Cost Drivers'!$C$10" +"+'Software License Monitoring'!J32" +"+'Cost Drivers'!C18*52*'Cost Drivers'!C16" +"+(1-'LANDesk Time Savings'!D9)*'Cost Drivers'!C18*'Cost Drivers'!C16*52" +"SUM(D10:D16)" +"SUM(H10:H20)" +"'Software License Monitoring'!H32" +"+Pricing!D9*('Cost Drivers'!C12+'Cost Drivers'!C14)" +"+D30*0.05" +"+Pricing!D11*('Cost Drivers'!C12+'Cost Drivers'!C14)" +"IF(Pricing!D13=1,""Based on a 1 Year Agreement"",IF(Pricing!D13=2,""Based on a 2 Year Agreement"",IF(Pricing!D13=3,""Based on a 3 Year Agreement"")))" +"SUM(D30:D36)" +"+L22-D36" +"+D38/L22*12" +"+(L22-D38)/D38" +"TODAY()+30" +"+B113+30" +"+'ROI Summary'!$H$22/12/1000" +"+'ROI Summary'!$H$22/12/1000+B114" +"'ROI Summary'!$D$38/1000+('ROI Summary'!J22-'ROI Summary'!J20)/12/1000" +"+B115+('ROI Summary'!$J$22)/12/1000" +"+'ROI Summary'!H10/1000" +"+'ROI Summary'!J10/1000" +"+'ROI Summary'!H12/1000" +"+'ROI Summary'!J12/1000" +"+'ROI Summary'!H14/1000" +"+'ROI Summary'!J14/1000" +"+'ROI Summary'!H16/1000" +"+'ROI Summary'!J16/1000" +"+'ROI Summary'!H20/1000" +"+'ROI Summary'!J20/1000" +"TODAY()+30" +"+B85+30" +"+'ROI Summary'!$H$22/12/1000" +"+'ROI Summary'!$H$22/12/1000+B86" +"'ROI Summary'!$D$38/1000+('ROI Summary'!J22-'ROI Summary'!J20)/12/1000" +"+B87+('ROI Summary'!$J$22)/12/1000" +"+'ROI Summary'!H10/1000" +"+'ROI Summary'!J10/1000" +"+'ROI Summary'!H12/1000" +"+'ROI Summary'!J12/1000" +"+'ROI Summary'!H14/1000" +"+'ROI Summary'!J14/1000" +"+'ROI Summary'!H16/1000" +"+'ROI Summary'!J16/1000" +"+'ROI Summary'!H20/1000" +"+'ROI Summary'!J20/1000" +"'Cost Drivers'!C18" +"C9*D9" +"'Asset and Inventory Management'!C10" +"+'Asset and Inventory Management'!C19" +"'Asset and Inventory Management'!C19*(1-D11)" +"+F11-G11" +"'Asset and Inventory Management'!C12" +"+'Asset and Inventory Management'!C21" +"(1-D12)*'Asset and Inventory Management'!C21" +"'Software Distribution'!C6" +"+'Software Distribution'!C26" +"(1-D14)*'Software Distribution'!C26" +"'Software Distribution'!C12" +"+'Software Distribution'!C28" +"(1-D15)*'Software Distribution'!C28" +"'Software Distribution'!C18" +"+'Software Distribution'!C30" +"(1-D16)*'Software Distribution'!C30" +"+'OS Deployment'!C9+'OS Deployment'!C15+'OS Deployment'!C17" +"+'OS Deployment'!C31" +"(1-D18)*F18" +"+'OS Deployment'!C13" +"+'OS Deployment'!C33" +"+'OS Deployment'!C7+'OS Deployment'!C19" +"+'OS Deployment'!C35" +"'Remote Problem Resolution'!C10" +"'Remote Problem Resolution'!C12" +"+'Remote Problem Resolution'!C30" +"(1-D22)*C22*(1-D23)*C23*'Remote Problem Resolution'!C8*12" +"'Remote Problem Resolution'!C14" +"'Remote Problem Resolution'!C16" +"+'Remote Problem Resolution'!C34" +"(1-D24)*C24*(1-D25)*C25*12" +"+IF(('Cost Drivers'!C12+'Cost Drivers'!C14)<100,D21,IF(('Cost Drivers'!C12+'Cost Drivers'!C14)<1000,D22,IF(('Cost Drivers'!C12+'Cost Drivers'!C14)>=1000,D23)))" +"IF(D13=1,F30,IF(D13=2,H30,IF(D13=3,J30)))" +"+D21*0.18" +"IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<100,$F$21,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<1000,$F$22,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<5000,$F$23,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<10000,$F$24,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<20000,$F$25,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)>=20000,$F$26))))))" +"IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<100,$H$21,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<1000,$H$22,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<5000,$H$23,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<10000,$H$24,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<20000,$H$25,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)>=20000,$H$26))))))" +"IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<100,$J$21,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<1000,$J$22,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<5000,$J$23,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<10000,$J$24,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)<20000,$J$25,IF(('Cost Drivers'!$C$12+'Cost Drivers'!$C$14)>=20000,$J$26))))))" +"98645-1361" +"SUM(B8:B11)" +"602269+200" +"SUM(B12:B16)" +"18575+450000" +"71265-1" +"340555+71111-1" +"303801+594-768+200" +"1176170-1361-594+768+1" +"989067" +"+B9/C9-1" +"-217439+1" +"SUM(B9:B10)" +"C9+C10" +"-563716-1" +"-26277-230-35047-49997+2339+2050+207-1991-B15+1" +"-1991-325" +"SUM(B13:B15)" +"-40285+1042" +"SUM(B16:B19)" +"ROUND(B22/B30,2)" +"ROUND(B22/B31,2)" +"+B27/C27-1+0.01" +"207264" +"+B36+B37" +"308470-3461" +"149602+54662+34756-19028-2666-1-6539" +"185691+3460" +"13873+132134+19028+2666+1" +"B38+B42" +"59883" +"16869+10263+11706" +"B16-B46-B47-B49" +"-4035-1991-325-5517" +"989067" +"+B9/C9-1" +"-217439+1" +"SUM(B9:B10)" +"C9+C10" +"-563716-1+(5517)" +"-26277-230-35047-49997+2339+2050+207-1991-B15+1+(4035+1991+325)" +"(-1991-325)*0" +"SUM(B13:B15)" +"1181-(1181)" +"-40285+1042+(1658)" +"SUM(B16:B19)" +"-ROUND(B20*36%,0)" +"'Inc. Stmt - Reported'!B21-4444" +"ROUND(B22/B30,2)" +"ROUND(B22/B31,2)" +"207264" +"+B36+B37" +"308470-3461" +"149602+54662+34756-19028-2666-1-6539" +"185691+3460" +"13873+132134+19028+2666+1" +"B38+B42" +"59883" +"16869+10263+11706" +"'Inc. Stmt - Reported'!B48" +"(-4035-1991-325-5517)*0" +"'Inc. Stmt - Reported'!B11" +"B12/B12" +"'Inc. Stmt - Reported'!C11" +"D12/D12" +"B16-B15" +"B14/$B$12" +"B14-D14" +"B14/D14-1" +"D14/$D$12" +"(-1991-319)*0" +"SUM(D14:D15)" +"B23-B22-B21-B20" +"B15" +"1991+325" +"SUM(C19:C22)" +"B32-B31-B30-B29-B28-B27" +"ROUND((5517026/1000)*(1-$B$43),0)" +"ROUND((4035301/1000)*(1-$B$43),0)" +"ROUND(((1990983+324459)/1000)*(1-$B$43),0)" +"ROUND((1657892/1000)*(1-$B$43),0)" +"ROUND((-1181071/1000)*(1-$B$43),0)" +"SUM(D26:D31)" +"ROUND(B27/$B$42,2)" +"ROUND(B29/$B$42,2)-0.01" +"B15-B14-B13-B12-B11" +"SUM(E3:E6)" +"SUM(E8:E26)" +"SUM(E30:E32)" +"SUM(E58:E71)" +"E7+E27+E29+E33+E53+E57+E72" +"SUM(E3:E7)" +"SUM(E9:E16)" +"E8+E17+E26+E28" +"'[1]1'!$J$32" +"'[2]1'!$J$32" +"SUM(E11+H11)" +"'[1]2'!$J$32" +"'[2]2'!$J$32" +"'[1]3'!$J$32" +"'[2]3'!$J$32" +"'[1]4'!$J$32" +"'[2]4'!$J$32" +"'[1]5'!$J$32" +"'[2]5'!$J$32" +"'[1]6'!$J$32" +"'[2]6'!$J$32" +"'[1]7'!$J$32" +"'[2]7'!$J$32" +"'[1]8'!$J$32" +"'[2]8'!$J$32" +"'[1]9'!$J$32" +"'[2]9'!$J$32" +"'[1]10'!$J$32" +"'[2]10'!$J$32" +"'[1]11'!$J$32" +"'[2]11'!$J$32" +"'[1]12'!$J$32" +"'[2]12'!$J$32" +"'[1]13'!$J$32" +"'[2]13'!$J$32" +"'[1]14'!$J$32" +"'[2]14'!$J$32" +"'[1]15'!$J$32" +"'[2]15'!$J$32" +"'[1]16'!$J$32" +"'[2]16'!$J$32" +"SUM(E11:E26)" +"SUM(E11:E26)" +"$K$27" +"SUM(G9*I9)" +"SUM(G9*I9)" +"SUM(J9:K31)" +"SUM(J9:K31)" +"'1'!$A$5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"SUM(G9*I9)" +"SUM(G9*I9)" +"SUM(J9:K31)" +"SUM(J9:K31)" +"'1'!$A$5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"SUM(G9*I9)" +"SUM(G9*I9)" +"SUM(J9:K31)" +"SUM(J9:K31)" +"'1'!$A$5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"SUM(G9*I9)" +"SUM(G9*I9)" +"SUM(J9:K31)" +"SUM(J9:K31)" +"'1'!$A$5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"SUM(G9*I9)" +"SUM(G9*I9)" +"SUM(J9:K31)" +"SUM(J9:K31)" +"'1'!$A$5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"SUM(G9*I9)" +"SUM(G9*I9)" +"SUM(J9:K31)" +"SUM(J9:K31)" +"'1'!$A$5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"SUM(G9*I9)" +"SUM(G9*I9)" +"SUM(J9:K31)" +"SUM(J9:K31)" +"'1'!$A$5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"SUM(G9*I9)" +"SUM(G9*I9)" +"SUM(J9:K31)" +"SUM(J9:K31)" +"'1'!$A$5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"SUM(G9*I9)" +"SUM(G9*I9)" +"SUM(J9:K31)" +"SUM(J9:K31)" +"'1'!$A$5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"SUM(G9*I9)" +"SUM(G9*I9)" +"SUM(J9:K31)" +"SUM(J9:K31)" +"'1'!$A$5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"SUM(G9*I9)" +"SUM(G9*I9)" +"SUM(J9:K31)" +"SUM(J9:K31)" +"'1'!$A$5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"SUM(G9*I9)" +"SUM(G9*I9)" +"SUM(J9:K31)" +"SUM(J9:K31)" +"'1'!$A$5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"SUM(G9*I9)" +"SUM(G9*I9)" +"SUM(J9:K31)" +"SUM(J9:K31)" +"'1'!$A$5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"SUM(G9*I9)" +"SUM(G9*I9)" +"SUM(J9:K31)" +"SUM(J9:K31)" +"'1'!$A$5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"SUM(G9*I9)" +"SUM(G9*I9)" +"SUM(J9:K31)" +"SUM(J9:K31)" +"'1'!$A$5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"'1'!H5" +"SUM(G9*I9)" +"SUM(G9*I9)" +"SUM(J9:K31)" +"SUM(J9:K31)" +"193437+21988" +"138220+3326460" +"1237+8368" +"13616+18" +"58961+342" +"11485+5" +"3000+8*350+2500" +"SUM(F5:F123)" +"C3-D3" +"D9-D10" +"F8+F10+SUM(F11:F13)" +"F18+F21+F24+F27+F29" +"SUM(F33)" +"H14+H30+H34" +"SUM(F42:F48)" +"SUM(F52:F53)" +"H49+H54" +"SUM(F61:F63)" +"H56+H64" +"H66-H36" +"D9-D10" +"F8+F10+SUM(F11:F13)" +"F18+F21+F24+F27+F29" +"SUM(F33)" +"H14+H30+H34" +"SUM(F42:F48)" +"SUM(F52:F53)" +"H49+H54" +"+F61+F62-F63" +"H56+H64" +"H66-H36" +"E6-E7" +"152*20" +"121*20" +"137*20" +"143*20" +"161*20" +"SUM(E10:E14)" +"E8-E17" +"SUM(E20:E49)" +"E18-E50" +"SUM(E53:E54)" +"E51+E55" +"SUM(E56)" +"SUM($F$56:G56)" +"A9+7" +"+I7" +"+B9*B10" +"+E13" +"+E14/360" +"+G14*B11" +"+D19" +"+B9" +"+E30+C30-B30" +"+D25" +"+D30" +"+B34/C34" +"+D30" +"+B34+B35" +"+D30" +"+ C40/360*B34" +"+D30" +"+B9" +"+B44 - C44" +"+D19" +"+IF(E44<0,E44,0)" +"+D20" +"+G50*F50" +"+IF(E44>=0,E44,0)" +"+D36" +"+H52/F52" +"+D21" +"+B56-E56+D56" +"+B36" +"+H52" +"+B11" +"+C56" +"+C61-C62" +"0.05*C61" +"SUM(C65:C71)" +"0.05*(C92+D92)/2" +"+C63-C72-C73-C74" +"+IF(C76>0,0.35*C76,0)" +"+C86+E86" +"+D139" +"+F15" +"+D87-C87" +"+D21" +"+H52" +"SUM(C86:C89)" +"+C93+-1*C73" +"SUM(C90:C95)" +"SUM(D90:D94)" +"+I40" +"SUM(D100)" +"+C110" +"+C78" +"+C96-C103-C101" +"+D106+D108" +"+C110+C100+C103" +"+D110+D101+D103" +"+D108" +"+C73" +"+IF(E87>0,-1*E87,E87)" +"+E100" +"SUM(D118:D125)" +"+IF(E94>0,-1*E94,E94)" +"+IF(E92>0,-1*E92,E92)" +"SUM(D129:D130)" +"+E103" +"+E107" +"+D109" +"SUM(D134:D136)" +"+D126+D131+D137" +"+C7-C11" +"SUM(C17:C23)" +"+D13-D25" +"+C34" +"SUM(C10:N10)" +"SUM(C10:C13)" +"+D10*0.5" +"SUM(C19:C31)" +"SUM(O21:O31)" +"+C6+C14-C32" +"SUM(G7:G8)" +"SUM(B7:B17)" +"SUM(G7:G15)" +"SUM(B4:B12)" +"D7*(1+I7)" +"C7/B7-1" +"E25*E26" +"B7/B$7" +"E7*N8" +"B7-B8" +"E7*N10" +"E7*N11" +"CF!B8" +"B9-B11-B12-B10" +"Ratios!D34*BS!D29" +"Ratios!B35*IS!B15" +"D19+(BS!E33-BS!D33)/E27" +"B17/B19" +"B21/B19" +"G7/C25" +"B27/B20" +"((B22*(1+B29))/B27)+B29-B24" +"CF!B29" +"C10/B10-1" +"B10/B$13" +"IS!E7/Ratios!E10" +"D12*(1+IS!I7)" +"SUM(B10:B12)" +"B13/B$20" +"IS!E7/Ratios!E12" +"B16/Ratios!B33" +"C16/Ratios!C33+B17" +"B16-B17" +"B18+B13" +"N25*E27" +"B25/B27" +"N26*E27" +"B26/B27" +"SUM(B25:B26)" +"(E11+E12)/Ratios!E19" +"B27/B$36" +"B29+B27" +"B32+IS!C17-IS!C21" +"B34+B30" +"IS!B9/IS!B7" +"IS!B17/IS!B7" +"IS!B7/BS!B11" +"IS!B7/BS!B20" +"IS!B7/BS!B16" +"IS!B7/BS!B12" +"IS!B7/BS!B26" +"-CF!B18/CF!B8" +"BS!B13/BS!B27" +"(BS!B11+BS!B12)/BS!B27" +"BS!B29/BS!B20" +"(BS!B10+BS!B12)/BS!B27" +"IS!B13/IS!B7" +"IS!B7/BS!B20" +"IS!B15/IS!B13" +"IS!B17/IS!B15" +"BS!B20/BS!B34" +"B26*B27*B28*B29*B30" +"IS!B14/BS!B29" +"IS!C17" +"BS!C17-BS!B17" +"-(BS!C11-BS!B11)" +"BS!C25-BS!B25" +"SUM(B7:B13)" +"-(BS!C16-BS!B16)" +"BS!C29-BS!B29" +"BS!C33-BS!B33" +"-IS!C21" +"SUM(B22:B24)" +"BS!B10" +"B29" +"B25+B18+B14" +"B27+B28" +"SUM(C10:D10)" +"SUM(C12:C13)" +"(C10+C20)/2" +"SUM(C58:C67)" +"IF(OR(C87>50000,C87="" ""),"" "",""Significant remodeling defined to be over $50,000"")" +"IF(OR(C89<25,C89="" ""),"" "",""Please check value"")" +"IF(OR(C96>500,C96="" ""),"" "",""Convenience stores should be over 500 sq. ft."")" +"SUM(C8:C10)" +"E11+E17-E19-E21" +"E27/$C$11" +"SUM(E27:E49)" +"SUM(E55:E65)" +"E23-E50+E66" +"SUM(E86:E90)" +"SUM(E96:E99)" +"E71-E78+E91-E100" +"C115/$D$135" +"SUM(C115:C117)" +"D118/$D$135" +"IF(C128<0,""Please enter value as a positive figure"","" "")" +"SUM(C125:C128)" +"SUM(D118:D133)" +"SUM(D143:D154)" +"IF(D135=D156,"" "",""Should match Total Assets above"")" +"SUM(C10:C12)" +"SUM(C41:C45)" +"SUM(D75:D78)" +"D79/C79" +"E79" +"+E5-D5" +"+J7+J8+J9" +"SUM(P10:P16)" +"SUM(J13:J18)" +"+D10+D8+D5" +"+D12+D14" +"SUM(P22:P27)" +"+J11+J5" +"+J20-J22" +"+D20+D25+D24+D23+D22" +"+J30+J31" +"SUM(P31:P39)" +"+D31+D30+D28" +"+J33+J36+J37" +"+J39+J28" +"+P41+P29+P19+P8" +"+P43+P5" +"+J56+J57+J58+J59" +"SUM(P60:P66)" +"+D60+D57+D54" +"+J61+J54" +"SUM(P81:P90)" +"+D81+D80+D78" +"+J90+J78" +"+P92+P79+P69+P57" +"+P94+P54" +"SUM(J23:J28)" +"SUM(J71:J78)" +"SUM(J79+J68+J64+J62+J57+J56+J42+J36+J29)" +"SUM(E91:E100)" +"SUM(E129:E171)" +"SUM(E175:E178)" +"SUM(E179+E172+E126+E117+E101)" +"SUM(+E179+E172+E126+E117+I101)" +"SUM(G179+G172+G126+G117+G206)" +"SUM(I179+I172+I126+I117+I101)" +"SUM(I189-I191)" +"B10*SUM(B38:B43)+C10*SUM(C38:C43)+D10*SUM(D38:D43)+E10*SUM(E38:E43)+F10*SUM(F38:F43)+G10*SUM(G38:G43)-0.5*SUM(B30:G35)" +"B22-B30-B38" +"B23+B30-B31-B39" +"SUMPRODUCT($B$6:$G$6,B22:G22)" +"SUMPRODUCT($B$7:$G$7,B22:G22)" +"SUMPRODUCT($B$8:$G$8,B22:G22)" +"24*16*4" +"24*16*2" +"24*16*3" +"B13-B38" +"SUMPRODUCT($B$4:$E$4, B3:E3)" +"SUMPRODUCT($B$4:$E$4, B7:E7)" +"H7-F7" +"B3+C3+D3" +"SUMPRODUCT($B$3:$D$3*6,B6:D6)" +"E6-G6" +"SUMPRODUCT(F19:L19,F20:L20)" +"SUMPRODUCT($B$3:$C$3, B4:C4)" +"F7-D7" +"SUMPRODUCT($B$3:$C$3, B4:C4)" +"F7-D7" +"B3" +"F11-B11" +"C3" +"B4+B12" +"B20+C12" +"B16-B18" +"B12*B8" +"SUM(B27:G27)" +"B20*$B$5" +"SUM(H27:H28)" +"B4+B12" +"B20+C12" +"B16-B18" +"B12*B8" +"SUM(B27:G27)" +"B20*$B$5" +"SUM(H27:H28)" +"B4+B12" +"B20+C12" +"B16-B18" +"B12*B8" +"SUM(B27:G27)" +"B20*$B$5" +"SUM(H27:H28)" +"B4+B12" +"B20+C12" +"B16-B18" +"B12*B8" +"SUM(B27:G27)" +"B20*$B$5" +"SUM(H27:H28)" +"B4+B12" +"B20+C12" +"B16-B18" +"B12*B8" +"SUM(B27:G27)" +"B20*$B$5" +"SUM(H27:H28)" +"B4+B12" +"B20+C12" +"B16-B18" +"B12*B8" +"SUM(B27:G27)" +"B20*$B$5" +"SUM(H27:H28)" +"Instructions!H9" +"Instructions!H9" +"Instructions!H9" +"Instructions!H9" +"Instructions!H9" +"Instructions!H9" +"Instructions!H9" +"Instructions!H8" +"$B$4-1" +"$B$4-2" +"$B$4-3" +"$B$4-4" +"$B$4-5" +"$B$4-6" +"SUM(B9:B15)" +"SUM(B16:B24)" +"SUM(B39:B43)" +"SUM(B38:B43)" +"SUM(B47:B54)" +"B45+B55" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B4" +"B6+B7" +"B8+SUM(B9:B17)" +"B22+SUM(B23:B25)" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B4" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B3:H3" +"'Data Balance Sheet'!B4" +"'Data Balance Sheet'!A7" +"IF('Data Balance Sheet'!B$25=0,"""",'Data Balance Sheet'!B9/'Data Balance Sheet'!B$25*100)" +"IF('Data Balance Sheet'!G$25=0,"""",'Data Balance Sheet'!G19/'Data Balance Sheet'!G$25*-100)" +"IF('Data Balance Sheet'!B$56=0,"""",'Data Balance Sheet'!B29/'Data Balance Sheet'!B$56*100)" +"'Data Balance Sheet'!A6" +"B4" +"B59-1" +"'Data Balance Sheet'!A8" +"IF(INDIRECT(ADDRESS(9,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B9/INDIRECT(ADDRESS(9,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(10,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B10/INDIRECT(ADDRESS(10,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(11,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B11/INDIRECT(ADDRESS(11,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(12,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B12/INDIRECT(ADDRESS(12,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(13,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B13/INDIRECT(ADDRESS(13,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(14,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B14/INDIRECT(ADDRESS(14,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(15,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B15/INDIRECT(ADDRESS(15,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(16,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B16/INDIRECT(ADDRESS(16,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(17,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B17/INDIRECT(ADDRESS(17,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(18,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B18/INDIRECT(ADDRESS(18,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(19,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B19/INDIRECT(ADDRESS(19,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(20,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B20/INDIRECT(ADDRESS(20,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(21,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B21/INDIRECT(ADDRESS(21,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(22,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B22/INDIRECT(ADDRESS(22,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(23,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B23/INDIRECT(ADDRESS(23,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(24,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B24/INDIRECT(ADDRESS(24,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(25,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B25/INDIRECT(ADDRESS(25,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(29,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B29/INDIRECT(ADDRESS(29,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(30,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B30/INDIRECT(ADDRESS(30,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(31,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B31/INDIRECT(ADDRESS(31,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(32,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B32/INDIRECT(ADDRESS(32,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(33,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B33/INDIRECT(ADDRESS(33,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(34,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B34/INDIRECT(ADDRESS(34,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(35,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B35/INDIRECT(ADDRESS(35,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(36,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B36/INDIRECT(ADDRESS(36,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(37,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B37/INDIRECT(ADDRESS(37,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(38,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B38/INDIRECT(ADDRESS(38,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(39,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B39/INDIRECT(ADDRESS(39,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(40,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B40/INDIRECT(ADDRESS(40,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(41,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B41/INDIRECT(ADDRESS(41,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(42,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B42/INDIRECT(ADDRESS(42,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(43,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B43/INDIRECT(ADDRESS(43,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(44,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B44/INDIRECT(ADDRESS(44,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(45,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B45/INDIRECT(ADDRESS(45,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(46,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B46/INDIRECT(ADDRESS(46,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(47,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B47/INDIRECT(ADDRESS(47,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(48,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B48/INDIRECT(ADDRESS(48,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(49,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B49/INDIRECT(ADDRESS(49,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(50,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B50/INDIRECT(ADDRESS(50,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(51,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B51/INDIRECT(ADDRESS(51,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(52,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B52/INDIRECT(ADDRESS(52,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(53,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B53/INDIRECT(ADDRESS(53,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(55,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B55/INDIRECT(ADDRESS(55,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"IF(INDIRECT(ADDRESS(56,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))=0,"""",'Data Balance Sheet'!B56/INDIRECT(ADDRESS(56,Instructions!$H$7+1,1,TRUE,""Data Balance Sheet""))*100)" +"'Data Balance Sheet'!B3" +"'Data Balance Sheet'!B3" +"'Data Balance Sheet'!B3" +"'Data Balance Sheet'!B3" +"'Data Balance Sheet'!B3" +"'Data Balance Sheet'!B3" +"'Data Balance Sheet'!B3" +"'Data Income Statement'!A6" +"IF('Data Income Statement'!B$6=0,"""",'Data Income Statement'!B6/'Data Income Statement'!B$6*100)" +"B4" +"B36-1" +"'Data Income Statement'!A6" +"IF(INDIRECT(ADDRESS(6,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B6/INDIRECT(ADDRESS(6,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(7,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B7/INDIRECT(ADDRESS(7,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(8,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B8/INDIRECT(ADDRESS(8,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(9,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B9/INDIRECT(ADDRESS(9,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(10,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B10/INDIRECT(ADDRESS(10,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(11,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B11/INDIRECT(ADDRESS(11,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(12,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B12/INDIRECT(ADDRESS(12,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(13,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B13/INDIRECT(ADDRESS(13,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(14,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B14/INDIRECT(ADDRESS(14,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(15,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B15/INDIRECT(ADDRESS(15,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(16,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B16/INDIRECT(ADDRESS(16,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(17,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B17/INDIRECT(ADDRESS(17,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(18,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B18/INDIRECT(ADDRESS(18,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(19,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B19/INDIRECT(ADDRESS(19,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(20,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B20/INDIRECT(ADDRESS(20,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(21,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B21/INDIRECT(ADDRESS(21,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(22,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B22/INDIRECT(ADDRESS(22,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(23,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B23/INDIRECT(ADDRESS(23,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(24,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B24/INDIRECT(ADDRESS(24,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(25,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B25/INDIRECT(ADDRESS(25,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(26,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B26/INDIRECT(ADDRESS(26,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(27,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B27/INDIRECT(ADDRESS(27,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(28,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B28/INDIRECT(ADDRESS(28,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(29,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B29/INDIRECT(ADDRESS(29,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(30,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B30/INDIRECT(ADDRESS(30,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"IF(INDIRECT(ADDRESS(32,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))=0,"""",'Data Income Statement'!B32/INDIRECT(ADDRESS(32,Instructions!$H$7+1,1,TRUE,""Data Income Statement""))*100)" +"'Data Balance Sheet'!B3" +"'Data Balance Sheet'!B3" +"'Data Balance Sheet'!B3" +"'Data Balance Sheet'!B3" +"'Data Balance Sheet'!B3" +"'Data Balance Sheet'!B3" +"'Data Balance Sheet'!B3" +"'Data Balance Sheet'!B4" +"IF('Data Balance Sheet'!B38=0,"""",'Data Balance Sheet'!B16/'Data Balance Sheet'!B38)" +"IF('Data Balance Sheet'!B38=0,"""",('Data Balance Sheet'!B9+'Data Balance Sheet'!B10+'Data Balance Sheet'!B11)/'Data Balance Sheet'!B38)" +"'Data Balance Sheet'!B4" +"IF('Data Income Statement'!B6/365=0,"""",IF(Instructions!$H$7=1,(('Data Balance Sheet'!B11+'Data Balance Sheet'!B11)/2)/('Data Income Statement'!B6/365),(('Data Balance Sheet'!B11+'Data Balance Sheet'!C11)/2)/('Data Income Statement'!B6/365)))" +"IF('Data Income Statement'!C6/365=0,"""",IF(Instructions!$H$7=2,(('Data Balance Sheet'!C11+'Data Balance Sheet'!C11)/2)/('Data Income Statement'!C6/365),(('Data Balance Sheet'!C11+'Data Balance Sheet'!D11)/2)/('Data Income Statement'!C6/365)))" +"IF('Data Income Statement'!D6/365=0,"""",IF(Instructions!$H$7=3,(('Data Balance Sheet'!D11+'Data Balance Sheet'!D11)/2)/('Data Income Statement'!D6/365),(('Data Balance Sheet'!D11+'Data Balance Sheet'!E11)/2)/('Data Income Statement'!D6/365)))" +"IF('Data Income Statement'!E6/365=0,"""",IF(Instructions!$H$7=4,(('Data Balance Sheet'!E11+'Data Balance Sheet'!E11)/2)/('Data Income Statement'!E6/365),(('Data Balance Sheet'!E11+'Data Balance Sheet'!F11)/2)/('Data Income Statement'!E6/365)))" +"IF('Data Income Statement'!F6/365=0,"""",IF(Instructions!$H$7=5,(('Data Balance Sheet'!F11+'Data Balance Sheet'!F11)/2)/('Data Income Statement'!F6/365),(('Data Balance Sheet'!F11+'Data Balance Sheet'!G11)/2)/('Data Income Statement'!F6/365)))" +"IF('Data Income Statement'!G6/365=0,"""",IF(Instructions!$H$7=6,(('Data Balance Sheet'!G11+'Data Balance Sheet'!G11)/2)/('Data Income Statement'!G6/365),(('Data Balance Sheet'!G11+'Data Balance Sheet'!H11)/2)/('Data Income Statement'!G6/365)))" +"IF('Data Income Statement'!H6/365=0,"""",IF(Instructions!$H$7=7,(('Data Balance Sheet'!H11+'Data Balance Sheet'!H11)/2)/('Data Income Statement'!H6/365),(('Data Balance Sheet'!H11+'Data Balance Sheet'!I11)/2)/('Data Income Statement'!H6/365)))" +"IF('Data Income Statement'!B7/365=0,"""",IF(Instructions!$H$7=1,(('Data Balance Sheet'!B12+'Data Balance Sheet'!B12)/2)/(-'Data Income Statement'!B7/365),(('Data Balance Sheet'!B12+'Data Balance Sheet'!C12)/2)/(-'Data Income Statement'!B7/365)))" +"IF('Data Income Statement'!C7/365=0,"""",IF(Instructions!$H$7=2,(('Data Balance Sheet'!C12+'Data Balance Sheet'!C12)/2)/(-'Data Income Statement'!C7/365),(('Data Balance Sheet'!C12+'Data Balance Sheet'!D12)/2)/(-'Data Income Statement'!C7/365)))" +"IF('Data Income Statement'!D7/365=0,"""",IF(Instructions!$H$7=3,(('Data Balance Sheet'!D12+'Data Balance Sheet'!D12)/2)/(-'Data Income Statement'!D7/365),(('Data Balance Sheet'!D12+'Data Balance Sheet'!E12)/2)/(-'Data Income Statement'!D7/365)))" +"IF('Data Income Statement'!E7/365=0,"""",IF(Instructions!$H$7=4,(('Data Balance Sheet'!E12+'Data Balance Sheet'!E12)/2)/(-'Data Income Statement'!E7/365),(('Data Balance Sheet'!E12+'Data Balance Sheet'!F12)/2)/(-'Data Income Statement'!E7/365)))" +"IF('Data Income Statement'!F7/365=0,"""",IF(Instructions!$H$7=5,(('Data Balance Sheet'!F12+'Data Balance Sheet'!F12)/2)/(-'Data Income Statement'!F7/365),(('Data Balance Sheet'!F12+'Data Balance Sheet'!G12)/2)/(-'Data Income Statement'!F7/365)))" +"IF('Data Income Statement'!G7/365=0,"""",IF(Instructions!$H$7=6,(('Data Balance Sheet'!G12+'Data Balance Sheet'!G12)/2)/(-'Data Income Statement'!G7/365),(('Data Balance Sheet'!G12+'Data Balance Sheet'!H12)/2)/(-'Data Income Statement'!G7/365)))" +"IF('Data Income Statement'!H7/365=0,"""",IF(Instructions!$H$7=7,(('Data Balance Sheet'!H12+'Data Balance Sheet'!H12)/2)/(-'Data Income Statement'!H7/365),(('Data Balance Sheet'!H12+'Data Balance Sheet'!I12)/2)/(-'Data Income Statement'!H7/365)))" +"IF(ISERROR(B27+B28),"""",B27+B28)" +"'Data Balance Sheet'!H4" +"H27+H28" +"'Data Balance Sheet'!B4" +"IF('Data Balance Sheet'!B55=0,"""",'Data Balance Sheet'!B44/'Data Balance Sheet'!B55)" +"IF('Data Balance Sheet'!B56=0,"""",('Data Balance Sheet'!B44)/'Data Balance Sheet'!B56)" +"'Data Balance Sheet'!B4" +"IF('Data Income Statement'!B19=0,"""",'Data Income Statement'!B18/-'Data Income Statement'!B19)" +"'Data Balance Sheet'!B4" +"IF('Data Income Statement'!B19=0,"""",('Data Income Statement'!B19-'Data Income Statement'!B32)/'Data Income Statement'!B19)" +"'Data Balance Sheet'!B4" +"IF('Data Balance Sheet'!B25=0,"""",'Data Balance Sheet'!B55/'Data Balance Sheet'!B25)" +"'Data Balance Sheet'!B4" +"IF('Data Balance Sheet'!B25=0,"""",'Data Balance Sheet'!B45/'Data Balance Sheet'!B25)" +"'Data Balance Sheet'!B4" +"IF('Data Balance Sheet'!B38=0,"""",'Data Income Statement'!B32/'Data Balance Sheet'!B38)" +"'Data Balance Sheet'!B4" +"IF((('Data Balance Sheet'!B25+'Data Balance Sheet'!C25)/2)=0,"""",('Data Income Statement'!B22-('Data Income Statement'!B19*(1+'Data Income Statement'!B21/'Data Income Statement'!B20)))/((IF(Instructions!$H$7=1,('Data Balance Sheet'!B25+'Data Balance Sheet'!B25)/2,('Data Balance Sheet'!B25+'Data Balance Sheet'!C25)/2))))" +"IF((('Data Balance Sheet'!C25+'Data Balance Sheet'!D25)/2)=0,"""",('Data Income Statement'!C22-('Data Income Statement'!C19*(1+'Data Income Statement'!C21/'Data Income Statement'!C20)))/((IF(Instructions!$H$7=2,('Data Balance Sheet'!C25+'Data Balance Sheet'!C25)/2,('Data Balance Sheet'!C25+'Data Balance Sheet'!D25)/2))))" +"IF((('Data Balance Sheet'!D25+'Data Balance Sheet'!E25)/2)=0,"""",('Data Income Statement'!D22-('Data Income Statement'!D19*(1+'Data Income Statement'!D21/'Data Income Statement'!D20)))/((IF(Instructions!$H$7=3,('Data Balance Sheet'!D25+'Data Balance Sheet'!D25)/2,('Data Balance Sheet'!D25+'Data Balance Sheet'!E25)/2))))" +"IF((('Data Balance Sheet'!E25+'Data Balance Sheet'!F25)/2)=0,"""",('Data Income Statement'!E22-('Data Income Statement'!E19*(1+'Data Income Statement'!E21/'Data Income Statement'!E20)))/((IF(Instructions!$H$7=4,('Data Balance Sheet'!E25+'Data Balance Sheet'!E25)/2,('Data Balance Sheet'!E25+'Data Balance Sheet'!F25)/2))))" +"IF((('Data Balance Sheet'!F25+'Data Balance Sheet'!G25)/2)=0,"""",('Data Income Statement'!F22-('Data Income Statement'!F19*(1+'Data Income Statement'!F21/'Data Income Statement'!F20)))/((IF(Instructions!$H$7=5,('Data Balance Sheet'!F25+'Data Balance Sheet'!F25)/2,('Data Balance Sheet'!F25+'Data Balance Sheet'!G25)/2))))" +"IF((('Data Balance Sheet'!G25+'Data Balance Sheet'!H25)/2)=0,"""",('Data Income Statement'!G22-('Data Income Statement'!G19*(1+'Data Income Statement'!G21/'Data Income Statement'!G20)))/((IF(Instructions!$H$7=6,('Data Balance Sheet'!G25+'Data Balance Sheet'!G25)/2,('Data Balance Sheet'!G25+'Data Balance Sheet'!H25)/2))))" +"IF((('Data Balance Sheet'!H25+'Data Balance Sheet'!H25)/2)=0,"""",('Data Income Statement'!H22-('Data Income Statement'!H19*(1+'Data Income Statement'!H21/'Data Income Statement'!H20)))/((IF(Instructions!$H$7=7,('Data Balance Sheet'!H25+'Data Balance Sheet'!H25)/2,('Data Balance Sheet'!H25+'Data Balance Sheet'!I25)/2))))" +"IF('Data Income Statement'!B6=0,"""",('Data Income Statement'!B22-('Data Income Statement'!B19*(1+'Data Income Statement'!B21/'Data Income Statement'!B20)))/('Data Income Statement'!B6))" +"IF('Data Balance Sheet'!B55-'Data Balance Sheet'!B49+'Data Balance Sheet'!C55-'Data Balance Sheet'!C49=0,"""",IF(Instructions!$H$7=1,'Data Income Statement'!B28/(('Data Balance Sheet'!B55-'Data Balance Sheet'!B49+'Data Balance Sheet'!B55-'Data Balance Sheet'!B49)/2),'Data Income Statement'!B28/(('Data Balance Sheet'!B55-'Data Balance Sheet'!B49+'Data Balance Sheet'!C55-'Data Balance Sheet'!C49)/2)))" +"IF('Data Balance Sheet'!C55-'Data Balance Sheet'!C49+'Data Balance Sheet'!D55-'Data Balance Sheet'!D49=0,"""",IF(Instructions!$H$7=2,'Data Income Statement'!C28/(('Data Balance Sheet'!C55-'Data Balance Sheet'!C49+'Data Balance Sheet'!C55-'Data Balance Sheet'!C49)/2),'Data Income Statement'!C28/(('Data Balance Sheet'!C55-'Data Balance Sheet'!C49+'Data Balance Sheet'!D55-'Data Balance Sheet'!D49)/2)))" +"IF('Data Balance Sheet'!D55-'Data Balance Sheet'!D49+'Data Balance Sheet'!E55-'Data Balance Sheet'!E49=0,"""",IF(Instructions!$H$7=3,'Data Income Statement'!D28/(('Data Balance Sheet'!D55-'Data Balance Sheet'!D49+'Data Balance Sheet'!D55-'Data Balance Sheet'!D49)/2),'Data Income Statement'!D28/(('Data Balance Sheet'!D55-'Data Balance Sheet'!D49+'Data Balance Sheet'!E55-'Data Balance Sheet'!E49)/2)))" +"IF('Data Balance Sheet'!E55-'Data Balance Sheet'!E49+'Data Balance Sheet'!F55-'Data Balance Sheet'!F49=0,"""",IF(Instructions!$H$7=4,'Data Income Statement'!E28/(('Data Balance Sheet'!E55-'Data Balance Sheet'!E49+'Data Balance Sheet'!E55-'Data Balance Sheet'!E49)/2),'Data Income Statement'!E28/(('Data Balance Sheet'!E55-'Data Balance Sheet'!E49+'Data Balance Sheet'!F55-'Data Balance Sheet'!F49)/2)))" +"IF('Data Balance Sheet'!F55-'Data Balance Sheet'!F49+'Data Balance Sheet'!G55-'Data Balance Sheet'!G49=0,"""",IF(Instructions!$H$7=5,'Data Income Statement'!F28/(('Data Balance Sheet'!F55-'Data Balance Sheet'!F49+'Data Balance Sheet'!F55-'Data Balance Sheet'!F49)/2),'Data Income Statement'!F28/(('Data Balance Sheet'!F55-'Data Balance Sheet'!F49+'Data Balance Sheet'!G55-'Data Balance Sheet'!G49)/2)))" +"IF('Data Balance Sheet'!G55-'Data Balance Sheet'!G49+'Data Balance Sheet'!H55-'Data Balance Sheet'!H49=0,"""",IF(Instructions!$H$7=6,'Data Income Statement'!G28/(('Data Balance Sheet'!G55-'Data Balance Sheet'!G49+'Data Balance Sheet'!G55-'Data Balance Sheet'!G49)/2),'Data Income Statement'!G28/(('Data Balance Sheet'!G55-'Data Balance Sheet'!G49+'Data Balance Sheet'!H55-'Data Balance Sheet'!H49)/2)))" +"IF('Data Balance Sheet'!H55-'Data Balance Sheet'!H49+'Data Balance Sheet'!I55-'Data Balance Sheet'!I49=0,"""",IF(Instructions!$H$7=7,'Data Income Statement'!H28/(('Data Balance Sheet'!H55-'Data Balance Sheet'!H49+'Data Balance Sheet'!H55-'Data Balance Sheet'!H49)/2),'Data Income Statement'!H28/(('Data Balance Sheet'!H55-'Data Balance Sheet'!H49+'Data Balance Sheet'!I55-'Data Balance Sheet'!I49)/2)))" +"'Data Balance Sheet'!B4" +"IF('Data Income Statement'!B6=0,"""",'Data Income Statement'!B8/'Data Income Statement'!B6)" +"IF('Data Income Statement'!B6=0,"""",'Data Income Statement'!B18/'Data Income Statement'!B6)" +"IF('Data Income Statement'!B6=0,"""",'Data Income Statement'!B20/'Data Income Statement'!B6)" +"IF('Data Income Statement'!B6=0,"""",'Data Income Statement'!B22/'Data Income Statement'!B6)" +"'Data Balance Sheet'!B4" +"IF('Data Balance Sheet'!B11+'Data Balance Sheet'!C11=0,"""",IF(Instructions!$H$7=1,'Data Income Statement'!B6/(('Data Balance Sheet'!B11+'Data Balance Sheet'!B11)/2),'Data Income Statement'!B6/(('Data Balance Sheet'!B11+'Data Balance Sheet'!C11)/2)))" +"IF('Data Balance Sheet'!C11+'Data Balance Sheet'!D11=0,"""",IF(Instructions!$H$7=2,'Data Income Statement'!C6/(('Data Balance Sheet'!C11+'Data Balance Sheet'!C11)/2),'Data Income Statement'!C6/(('Data Balance Sheet'!C11+'Data Balance Sheet'!D11)/2)))" +"IF('Data Balance Sheet'!D11+'Data Balance Sheet'!E11=0,"""",IF(Instructions!$H$7=3,'Data Income Statement'!D6/(('Data Balance Sheet'!D11+'Data Balance Sheet'!D11)/2),'Data Income Statement'!D6/(('Data Balance Sheet'!D11+'Data Balance Sheet'!E11)/2)))" +"IF('Data Balance Sheet'!E11+'Data Balance Sheet'!F11=0,"""",IF(Instructions!$H$7=4,'Data Income Statement'!E6/(('Data Balance Sheet'!E11+'Data Balance Sheet'!E11)/2),'Data Income Statement'!E6/(('Data Balance Sheet'!E11+'Data Balance Sheet'!F11)/2)))" +"IF('Data Balance Sheet'!F11+'Data Balance Sheet'!G11=0,"""",IF(Instructions!$H$7=5,'Data Income Statement'!F6/(('Data Balance Sheet'!F11+'Data Balance Sheet'!F11)/2),'Data Income Statement'!F6/(('Data Balance Sheet'!F11+'Data Balance Sheet'!G11)/2)))" +"IF('Data Balance Sheet'!G11+'Data Balance Sheet'!H11=0,"""",IF(Instructions!$H$7=6,'Data Income Statement'!G6/(('Data Balance Sheet'!G11+'Data Balance Sheet'!G11)/2),'Data Income Statement'!G6/(('Data Balance Sheet'!G11+'Data Balance Sheet'!H11)/2)))" +"IF('Data Balance Sheet'!H11+'Data Balance Sheet'!I11=0,"""",IF(Instructions!$H$7=7,'Data Income Statement'!H6/(('Data Balance Sheet'!H11+'Data Balance Sheet'!H11)/2),'Data Income Statement'!H6/(('Data Balance Sheet'!H11+'Data Balance Sheet'!I11)/2)))" +"IF('Data Balance Sheet'!B12+'Data Balance Sheet'!C12=0,"""",IF(Instructions!$H$7=1,-'Data Income Statement'!B7/(('Data Balance Sheet'!B12+'Data Balance Sheet'!B12)/2),-'Data Income Statement'!B7/(('Data Balance Sheet'!B12+'Data Balance Sheet'!C12)/2)))" +"IF('Data Balance Sheet'!C12+'Data Balance Sheet'!D12=0,"""",IF(Instructions!$H$7=2,-'Data Income Statement'!C7/(('Data Balance Sheet'!C12+'Data Balance Sheet'!C12)/2),-'Data Income Statement'!C7/(('Data Balance Sheet'!C12+'Data Balance Sheet'!D12)/2)))" +"IF('Data Balance Sheet'!D12+'Data Balance Sheet'!E12=0,"""",IF(Instructions!$H$7=3,-'Data Income Statement'!D7/(('Data Balance Sheet'!D12+'Data Balance Sheet'!D12)/2),-'Data Income Statement'!D7/(('Data Balance Sheet'!D12+'Data Balance Sheet'!E12)/2)))" +"IF('Data Balance Sheet'!E12+'Data Balance Sheet'!F12=0,"""",IF(Instructions!$H$7=4,-'Data Income Statement'!E7/(('Data Balance Sheet'!E12+'Data Balance Sheet'!E12)/2),-'Data Income Statement'!E7/(('Data Balance Sheet'!E12+'Data Balance Sheet'!F12)/2)))" +"IF('Data Balance Sheet'!F12+'Data Balance Sheet'!G12=0,"""",IF(Instructions!$H$7=5,-'Data Income Statement'!F7/(('Data Balance Sheet'!F12+'Data Balance Sheet'!F12)/2),-'Data Income Statement'!F7/(('Data Balance Sheet'!F12+'Data Balance Sheet'!G12)/2)))" +"IF('Data Balance Sheet'!G12+'Data Balance Sheet'!H12=0,"""",IF(Instructions!$H$7=6,-'Data Income Statement'!G7/(('Data Balance Sheet'!G12+'Data Balance Sheet'!G12)/2),-'Data Income Statement'!G7/(('Data Balance Sheet'!G12+'Data Balance Sheet'!H12)/2)))" +"IF('Data Balance Sheet'!H12+'Data Balance Sheet'!I12=0,"""",IF(Instructions!$H$7=7,-'Data Income Statement'!H7/(('Data Balance Sheet'!H12+'Data Balance Sheet'!H12)/2),-'Data Income Statement'!H7/(('Data Balance Sheet'!H12+'Data Balance Sheet'!I12)/2)))" +"IF(SUM('Data Balance Sheet'!B17:'Data Balance Sheet'!B24)+SUM('Data Balance Sheet'!C17:'Data Balance Sheet'!C24)=0,"""",IF(Instructions!$H$7=1,'Data Income Statement'!B6/((SUM('Data Balance Sheet'!B17:'Data Balance Sheet'!B24)+SUM('Data Balance Sheet'!B17:'Data Balance Sheet'!B24))/2),'Data Income Statement'!B6/((SUM('Data Balance Sheet'!B17:'Data Balance Sheet'!B24)+SUM('Data Balance Sheet'!C17:'Data Balance Sheet'!C24))/2)))" +"IF(SUM('Data Balance Sheet'!C17:'Data Balance Sheet'!C24)+SUM('Data Balance Sheet'!D17:'Data Balance Sheet'!D24)=0,"""",IF(Instructions!$H$7=2,'Data Income Statement'!C6/((SUM('Data Balance Sheet'!C17:'Data Balance Sheet'!C24)+SUM('Data Balance Sheet'!C17:'Data Balance Sheet'!C24))/2),'Data Income Statement'!C6/((SUM('Data Balance Sheet'!C17:'Data Balance Sheet'!C24)+SUM('Data Balance Sheet'!D17:'Data Balance Sheet'!D24))/2)))" +"IF(SUM('Data Balance Sheet'!D17:'Data Balance Sheet'!D24)+SUM('Data Balance Sheet'!E17:'Data Balance Sheet'!E24)=0,"""",IF(Instructions!$H$7=3,'Data Income Statement'!D6/((SUM('Data Balance Sheet'!D17:'Data Balance Sheet'!D24)+SUM('Data Balance Sheet'!D17:'Data Balance Sheet'!D24))/2),'Data Income Statement'!D6/((SUM('Data Balance Sheet'!D17:'Data Balance Sheet'!D24)+SUM('Data Balance Sheet'!E17:'Data Balance Sheet'!E24))/2)))" +"IF(SUM('Data Balance Sheet'!E17:'Data Balance Sheet'!E24)+SUM('Data Balance Sheet'!F17:'Data Balance Sheet'!F24)=0,"""",IF(Instructions!$H$7=4,'Data Income Statement'!E6/((SUM('Data Balance Sheet'!E17:'Data Balance Sheet'!E24)+SUM('Data Balance Sheet'!E17:'Data Balance Sheet'!E24))/2),'Data Income Statement'!E6/((SUM('Data Balance Sheet'!E17:'Data Balance Sheet'!E24)+SUM('Data Balance Sheet'!F17:'Data Balance Sheet'!F24))/2)))" +"IF(SUM('Data Balance Sheet'!F17:'Data Balance Sheet'!F24)+SUM('Data Balance Sheet'!G17:'Data Balance Sheet'!G24)=0,"""",IF(Instructions!$H$7=5,'Data Income Statement'!F6/((SUM('Data Balance Sheet'!F17:'Data Balance Sheet'!F24)+SUM('Data Balance Sheet'!F17:'Data Balance Sheet'!F24))/2),'Data Income Statement'!F6/((SUM('Data Balance Sheet'!F17:'Data Balance Sheet'!F24)+SUM('Data Balance Sheet'!G17:'Data Balance Sheet'!G24))/2)))" +"IF(SUM('Data Balance Sheet'!G17:'Data Balance Sheet'!G24)+SUM('Data Balance Sheet'!H17:'Data Balance Sheet'!H24)=0,"""",IF(Instructions!$H$7=6,'Data Income Statement'!G6/((SUM('Data Balance Sheet'!G17:'Data Balance Sheet'!G24)+SUM('Data Balance Sheet'!G17:'Data Balance Sheet'!G24))/2),'Data Income Statement'!G6/((SUM('Data Balance Sheet'!G17:'Data Balance Sheet'!G24)+SUM('Data Balance Sheet'!H17:'Data Balance Sheet'!H24))/2)))" +"IF(SUM('Data Balance Sheet'!H17:'Data Balance Sheet'!H24)+SUM('Data Balance Sheet'!I17:'Data Balance Sheet'!I24)=0,"""",IF(Instructions!$H$7=7,'Data Income Statement'!H6/((SUM('Data Balance Sheet'!H17:'Data Balance Sheet'!H24)+SUM('Data Balance Sheet'!H17:'Data Balance Sheet'!H24))/2),'Data Income Statement'!H6/((SUM('Data Balance Sheet'!H17:'Data Balance Sheet'!H24)+SUM('Data Balance Sheet'!I17:'Data Balance Sheet'!I24))/2)))" +"IF('Data Balance Sheet'!B25+'Data Balance Sheet'!C25=0,"""",IF(Instructions!$H$7=1,'Data Income Statement'!B6/(('Data Balance Sheet'!B25+'Data Balance Sheet'!B25)/2),'Data Income Statement'!B6/(('Data Balance Sheet'!B25+'Data Balance Sheet'!C25)/2)))" +"IF('Data Balance Sheet'!C25+'Data Balance Sheet'!D25=0,"""",IF(Instructions!$H$7=2,'Data Income Statement'!C6/(('Data Balance Sheet'!C25+'Data Balance Sheet'!C25)/2),'Data Income Statement'!C6/(('Data Balance Sheet'!C25+'Data Balance Sheet'!D25)/2)))" +"IF('Data Balance Sheet'!D25+'Data Balance Sheet'!E25=0,"""",IF(Instructions!$H$7=3,'Data Income Statement'!D6/(('Data Balance Sheet'!D25+'Data Balance Sheet'!D25)/2),'Data Income Statement'!D6/(('Data Balance Sheet'!D25+'Data Balance Sheet'!E25)/2)))" +"IF('Data Balance Sheet'!E25+'Data Balance Sheet'!F25=0,"""",IF(Instructions!$H$7=4,'Data Income Statement'!E6/(('Data Balance Sheet'!E25+'Data Balance Sheet'!E25)/2),'Data Income Statement'!E6/(('Data Balance Sheet'!E25+'Data Balance Sheet'!F25)/2)))" +"IF('Data Balance Sheet'!F25+'Data Balance Sheet'!G25=0,"""",IF(Instructions!$H$7=5,'Data Income Statement'!F6/(('Data Balance Sheet'!F25+'Data Balance Sheet'!F25)/2),'Data Income Statement'!F6/(('Data Balance Sheet'!F25+'Data Balance Sheet'!G25)/2)))" +"IF('Data Balance Sheet'!G25+'Data Balance Sheet'!H25=0,"""",IF(Instructions!$H$7=6,'Data Income Statement'!G6/(('Data Balance Sheet'!G25+'Data Balance Sheet'!G25)/2),'Data Income Statement'!G6/(('Data Balance Sheet'!G25+'Data Balance Sheet'!H25)/2)))" +"IF('Data Balance Sheet'!H25+'Data Balance Sheet'!I25=0,"""",IF(Instructions!$H$7=7,'Data Income Statement'!H6/(('Data Balance Sheet'!H25+'Data Balance Sheet'!H25)/2),'Data Income Statement'!H6/(('Data Balance Sheet'!H25+'Data Balance Sheet'!I25)/2)))" +"'Data Balance Sheet'!B4" +"IF('Data Income Statement'!B20=0,"""",IF('Data Income Statement'!B6=0,"""",('Data Income Statement'!B26-('Data Income Statement'!B19*(1+'Data Income Statement'!B21/'Data Income Statement'!B20)))/'Data Income Statement'!B6))" +"IF('Data Balance Sheet'!B25+'Data Balance Sheet'!C25=0,"""",IF(Instructions!$H$7=1,'Data Income Statement'!B6/(('Data Balance Sheet'!B25+'Data Balance Sheet'!B25)/2),'Data Income Statement'!B6/(('Data Balance Sheet'!B25+'Data Balance Sheet'!C25)/2)))" +"IF('Data Balance Sheet'!C25+'Data Balance Sheet'!D25=0,"""",IF(Instructions!$H$7=2,'Data Income Statement'!C6/(('Data Balance Sheet'!C25+'Data Balance Sheet'!C25)/2),'Data Income Statement'!C6/(('Data Balance Sheet'!C25+'Data Balance Sheet'!D25)/2)))" +"IF('Data Balance Sheet'!D25+'Data Balance Sheet'!E25=0,"""",IF(Instructions!$H$7=3,'Data Income Statement'!D6/(('Data Balance Sheet'!D25+'Data Balance Sheet'!D25)/2),'Data Income Statement'!D6/(('Data Balance Sheet'!D25+'Data Balance Sheet'!E25)/2)))" +"IF('Data Balance Sheet'!E25+'Data Balance Sheet'!F25=0,"""",IF(Instructions!$H$7=4,'Data Income Statement'!E6/(('Data Balance Sheet'!E25+'Data Balance Sheet'!E25)/2),'Data Income Statement'!E6/(('Data Balance Sheet'!E25+'Data Balance Sheet'!F25)/2)))" +"IF('Data Balance Sheet'!F25+'Data Balance Sheet'!G25=0,"""",IF(Instructions!$H$7=5,'Data Income Statement'!F6/(('Data Balance Sheet'!F25+'Data Balance Sheet'!F25)/2),'Data Income Statement'!F6/(('Data Balance Sheet'!F25+'Data Balance Sheet'!G25)/2)))" +"IF('Data Balance Sheet'!G25+'Data Balance Sheet'!H25=0,"""",IF(Instructions!$H$7=6,'Data Income Statement'!G6/(('Data Balance Sheet'!G25+'Data Balance Sheet'!G25)/2),'Data Income Statement'!G6/(('Data Balance Sheet'!G25+'Data Balance Sheet'!H25)/2)))" +"IF('Data Balance Sheet'!H25+'Data Balance Sheet'!I25=0,"""",IF(Instructions!$H$7=7,'Data Income Statement'!H6/(('Data Balance Sheet'!H25+'Data Balance Sheet'!H25)/2),'Data Income Statement'!H6/(('Data Balance Sheet'!H25+'Data Balance Sheet'!I25)/2)))" +"IF(ISERR(B298*B301),"""",B298*B301)" +"'Data Balance Sheet'!B4" +"IF('Data Income Statement'!B6=0,"""",'Data Income Statement'!B28/'Data Income Statement'!B6)" +"B301" +"IF('Data Balance Sheet'!B55-'Data Balance Sheet'!B49+'Data Balance Sheet'!C55-'Data Balance Sheet'!C49=0,"""",IF(Instructions!$H$7=1,(('Data Balance Sheet'!B25+'Data Balance Sheet'!B25)/2)/(('Data Balance Sheet'!B55-'Data Balance Sheet'!B49+'Data Balance Sheet'!B55-'Data Balance Sheet'!B49)/2),(('Data Balance Sheet'!B25+'Data Balance Sheet'!C25)/2)/(('Data Balance Sheet'!B55-'Data Balance Sheet'!B49+'Data Balance Sheet'!C55-'Data Balance Sheet'!C49)/2)))" +"IF('Data Balance Sheet'!C55-'Data Balance Sheet'!C49+'Data Balance Sheet'!D55-'Data Balance Sheet'!D49=0,"""",IF(Instructions!$H$7=2,(('Data Balance Sheet'!C25+'Data Balance Sheet'!C25)/2)/(('Data Balance Sheet'!C55-'Data Balance Sheet'!C49+'Data Balance Sheet'!C55-'Data Balance Sheet'!C49)/2),(('Data Balance Sheet'!C25+'Data Balance Sheet'!D25)/2)/(('Data Balance Sheet'!C55-'Data Balance Sheet'!C49+'Data Balance Sheet'!D55-'Data Balance Sheet'!D49)/2)))" +"IF('Data Balance Sheet'!D55-'Data Balance Sheet'!D49+'Data Balance Sheet'!E55-'Data Balance Sheet'!E49=0,"""",IF(Instructions!$H$7=3,(('Data Balance Sheet'!D25+'Data Balance Sheet'!D25)/2)/(('Data Balance Sheet'!D55-'Data Balance Sheet'!D49+'Data Balance Sheet'!D55-'Data Balance Sheet'!D49)/2),(('Data Balance Sheet'!D25+'Data Balance Sheet'!E25)/2)/(('Data Balance Sheet'!D55-'Data Balance Sheet'!D49+'Data Balance Sheet'!E55-'Data Balance Sheet'!E49)/2)))" +"IF('Data Balance Sheet'!E55-'Data Balance Sheet'!E49+'Data Balance Sheet'!F55-'Data Balance Sheet'!F49=0,"""",IF(Instructions!$H$7=4,(('Data Balance Sheet'!E25+'Data Balance Sheet'!E25)/2)/(('Data Balance Sheet'!E55-'Data Balance Sheet'!E49+'Data Balance Sheet'!E55-'Data Balance Sheet'!E49)/2),(('Data Balance Sheet'!E25+'Data Balance Sheet'!F25)/2)/(('Data Balance Sheet'!E55-'Data Balance Sheet'!E49+'Data Balance Sheet'!F55-'Data Balance Sheet'!F49)/2)))" +"IF('Data Balance Sheet'!F55-'Data Balance Sheet'!F49+'Data Balance Sheet'!G55-'Data Balance Sheet'!G49=0,"""",IF(Instructions!$H$7=5,(('Data Balance Sheet'!F25+'Data Balance Sheet'!F25)/2)/(('Data Balance Sheet'!F55-'Data Balance Sheet'!F49+'Data Balance Sheet'!F55-'Data Balance Sheet'!F49)/2),(('Data Balance Sheet'!F25+'Data Balance Sheet'!G25)/2)/(('Data Balance Sheet'!F55-'Data Balance Sheet'!F49+'Data Balance Sheet'!G55-'Data Balance Sheet'!G49)/2)))" +"IF('Data Balance Sheet'!G55-'Data Balance Sheet'!G49+'Data Balance Sheet'!H55-'Data Balance Sheet'!H49=0,"""",IF(Instructions!$H$7=6,(('Data Balance Sheet'!G25+'Data Balance Sheet'!G25)/2)/(('Data Balance Sheet'!G55-'Data Balance Sheet'!G49+'Data Balance Sheet'!G55-'Data Balance Sheet'!G49)/2),(('Data Balance Sheet'!G25+'Data Balance Sheet'!H25)/2)/(('Data Balance Sheet'!G55-'Data Balance Sheet'!G49+'Data Balance Sheet'!H55-'Data Balance Sheet'!H49)/2)))" +"IF('Data Balance Sheet'!H55-'Data Balance Sheet'!H49+'Data Balance Sheet'!I55-'Data Balance Sheet'!I49=0,"""",IF(Instructions!$H$7=7,(('Data Balance Sheet'!H25+'Data Balance Sheet'!H25)/2)/(('Data Balance Sheet'!H55-'Data Balance Sheet'!H49+'Data Balance Sheet'!H55-'Data Balance Sheet'!H49)/2),(('Data Balance Sheet'!H25+'Data Balance Sheet'!I25)/2)/(('Data Balance Sheet'!H55-'Data Balance Sheet'!H49+'Data Balance Sheet'!I55-'Data Balance Sheet'!I49)/2)))" +"IF(ISERR(B307*B310*B313),"""",B307*B310*B313)" +"'Data Balance Sheet'!B4" +"IF('Data Share Info'!B7=0,"""",'Data Share Info'!B7/'Data Share Info'!B8)" +"'Data Balance Sheet'!B4" +"IF('Data Share Info'!B9=0,"""",'Data Share Info'!B7/('Data Balance Sheet'!B55/'Data Share Info'!B9))" +"'Data Balance Sheet'!B4" +"'Data Share Info'!B7*('Data Share Info'!B9-'Data Share Info'!B10)" +"SUM(C10:K10)" +"SUM(C22+E22+G22+I22+K22)" +"Y11" +"RANK(P11,$P$11:$P$15)" +"RANK(P11,$P$11:$P$30)" +"E11+F11+G11+I11+(J11+L11+M11)/3" +"(X11/$X$36)*10" +"RANK(P16,$P$16:$P$19)" +"RANK(P20,$P$20:$P$24)" +"RANK(P25,$P$25:$P$30)" +"RANK(P31,$P$11:$P$31)" +"MAX(X11:X31)-MIN(X11:X31)" +"MIN(X11:X31)" +"MAX(X11:X31)" +"RANK(P71,$P$71:$P$74)" +"RANK(P71,$P$71:$P$92)" +"E71+F71+G71+I71+(J71+L71+M71)/2" +"(X71/$X$97)*10" +"RANK(P75,$P$71:$P$75)" +"RANK(P76,$P$76:$P$78)" +"RANK(P79,$P$79:$P$80)" +"RANK(P81,$P$81:$P$83)" +"RANK(P85,$P$85:$P$88)" +"RANK(P89,$P$89:$P$92)" +"MAX(X71:X91)-MIN(X71:X91)" +"MIN(X71:X91)" +"MAX(X71:X91)" +"Y11" +"RANK(P11,$P$11:$P$15)" +"RANK(P11,$P$11:$P$30)" +"E11+F11+G11+I11+(J11+L11+M11)/3" +"IF($X$36>0,(X11/$X$36)*10,0)" +"RANK(P16,$P$16:$P$19)" +"RANK(P20,$P$20:$P$24)" +"RANK(P25,$P$25:$P$30)" +"RANK(P31,$P$11:$P$31)" +"MAX(X11:X31)-MIN(X11:X31)" +"MIN(X11:X31)" +"MAX(X11:X31)" +"RANK(P70,$P$70:$P$73)" +"RANK(P70,$P$70:$P$91)" +"IF($X$96<0,(X70/$X$96)*10,0)" +"RANK(P74,$P$70:$P$74)" +"RANK(P75,$P$75:$P$77)" +"RANK(P78,$P$78:$P$79)" +"RANK(P80,$P$80:$P$82)" +"RANK(P84,$P$84:$P$87)" +"RANK(P88,$P$88:$P$91)" +"MAX(X70:X90)-MIN(X70:X90)" +"MIN(X70:X90)" +"MAX(X70:X90)" +"B56" +"F6" +"F6" +"F6" +"F6" +"B5/F6" +"C5/F6" +"D5/F6" +"E5/F6" +"F5/F6" +"B5-B7" +"B5*0.15" +"F12/4" +"F12/4" +"F12/4" +"F12/4" +"(F76*0.11)" +"(F77*0.09)" +"SUM(B11:B18)" +"B8-B19" +"SUM(B20:E20)" +"B20*0.34" +"B20-B22" +"SUM(G30:G41)" +"F44*(B30*0.01)" +"F44*(C30*0.01)" +"F44*(D30*0.01)" +"F44*(E30*0.01)" +"F5*(G30*0.01)" +"F5*(G31*0.01)" +"F5*(G32*0.01)" +"F5*(G33*0.01)" +"F5*(G34*0.01)" +"F5*(G35*0.01)" +"F5*(G36*0.01)" +"F5*(G37*0.01)" +"F5*(G38*0.01)" +"F5*(G39*0.01)" +"F5*(G40*0.01)" +"F5*(G41*0.01)" +"F61+B24" +"B62+C24" +"E62" +"B7*0.25" +"SUM(B62:B63)" +"B69" +"($F68/4)" +"(-F67)*0.08" +"(+B67+B68)" +"$F70" +"B69+B70" +"B64+B71" +"B73-B78" +"(+B24/+B79)*100" +"(B24/B73)*100" +"(+B64/+B76)" +"(+B64-B63)/B76" +"B78/+B79" +"B79/+B71" +"(B24/B5)*100" +"(B5/B73)" +"(B73/B79)" +"(F76*0.11)" +"(F77*0.09)" +"F62+B134" +"B115*0.06" +"B117*0.25" +"SUM(B172:B174)" +"F69" +"F69" +"F70" +"(+B134/+B190)*100" +"(B134/B184)*100" +"(B134/B115)*100" +"(B115/B184)" +"F76*0.11" +"F77*0.09" +"F178" +"F178" +"F70" +"+F297+F298" +"SUM(E10:E147)" +"7500*8.05" +"2500*8.05" +"55000-1500" +"53500*0.02" +"53500*0.98" +"1500*8.15" +"F60-F61" +"SUM(C66:C67)" +"D65-D67" +"D68+D69" +"SUM(E64:E70)" +"E71-E72" +"F62-F73" +"7500*13-D81" +"C88*D88" +"80500/10000" +"3500*8.15" +"SUM(C88:C91)" +"7500*13" +"SUM(H97:H98)" +"J96-J99" +"8.05*2500" +"$I$6" +"$I$7" +"M24+M25" +"$O$6" +"$O$7" +"INDEX('FRA data and parameters'!$A$1:$Q$34,MATCH('auxiliary table'!$A1,'FRA data and parameters'!$B1:$B34,0)+5,MATCH(B1,'FRA data and parameters'!$A$7:$Q$7,0))" +"MATCH(B5,$B1:$I1,1)" +"MATCH(C5,$B$1:$I$1,1)" +"INDEX($B$2:$I$2,1,B4)+(INDEX($B$2:$I$2,1,B4+1)-INDEX($B$2:$I$2,1,B4))/(INDEX($B$1:$I$1,1,B4+1)-INDEX($B$1:$I$1,1,B4))*(B5-INDEX($B$1:$I$1,1,B4))" +"INDEX('FRA data and parameters'!$A$1:$Q$34,MATCH('auxiliary table'!$A9,'FRA data and parameters'!$B1:$B34,0)+5,MATCH(B9,'FRA data and parameters'!$A$20:$Q$20,0))" +"INDEX($B$10:$I$10,1,B12)+(INDEX($B$10:$I$10,1,B12+1)-INDEX($B$10:$I$10,1,B12))/(INDEX($B$9:$I$9,1,B12+1)-INDEX($B$9:$I$9,1,B12))*(B13-INDEX($B$9:$I$9,1,B12))" +"INDEX('FRA data and parameters'!$A$1:$Q$34,MATCH('auxiliary table'!$A17,'FRA data and parameters'!$B1:$B34,0)+5,MATCH(B17,'FRA data and parameters'!$A$29:$Q$29,0))" +"MATCH(B21,$B17:$H17,1)" +"INDEX($B$18:$H$18,1,B20)+(INDEX($B$18:$H$18,1,B20+1)-INDEX($B$18:$H$18,1,B20))/(INDEX($B$17:$H$17,1,B20+1)-INDEX($B$17:$H$17,1,B20))*(B21-INDEX($B$17:$H$17,1,B20))" +"MATCH(B3,'auxiliary table'!$B$1:$I$1,1)" +"IF(ISNUMBER(MATCH(B3,'auxiliary table'!$B$1:$I$1,0)),INDEX('auxiliary table'!$B$2:$I$2,1,MATCH('data for graph'!B3,'auxiliary table'!$B$1:$I$1,0)),INDEX('auxiliary table'!$B$2:$I$2,1,B2)+(INDEX('auxiliary table'!$B$2:$I$2,1,B2+1)-INDEX('auxiliary table'!$B$2:$I$2,1,B2))/(INDEX('auxiliary table'!$B$1:$I$1,1,B2+1)-INDEX('auxiliary table'!$B$1:$I$1,1,B2))*(B3-INDEX('auxiliary table'!$B$1:$I$1,1,B2)))" +"MATCH(B9,'auxiliary table'!$B$9:$I$9,1)" +"IF(ISNUMBER(MATCH(B9,'auxiliary table'!$B$9:$I$9,0)),INDEX('auxiliary table'!$B$10:$I$10,1,MATCH('data for graph'!B9,'auxiliary table'!$B$9:$I$9,0)),INDEX('auxiliary table'!$B$10:$I$10,1,B8)+(INDEX('auxiliary table'!$B$10:$I$10,1,B8+1)-INDEX('auxiliary table'!$B$10:$I$10,1,B8))/(INDEX('auxiliary table'!$B$9:$I$9,1,B8+1)-INDEX('auxiliary table'!$B$9:$I$9,1,B8))*(B9-INDEX('auxiliary table'!$B$9:$I$9,1,B8)))" +"MATCH(B15,'auxiliary table'!$B$17:$I$17,1)" +"IF(ISNUMBER(MATCH(B15,'auxiliary table'!$B$17:$I$17,0)),INDEX('auxiliary table'!$B$18:$I$18,1,MATCH('data for graph'!B15,'auxiliary table'!$B$17:$I$17,0)),INDEX('auxiliary table'!$B$18:$I$18,1,B14)+(INDEX('auxiliary table'!$B$18:$I$18,1,B14+1)-INDEX('auxiliary table'!$B$18:$I$18,1,B14))/(INDEX('auxiliary table'!$B$17:$I$17,1,B14+1)-INDEX('auxiliary table'!$B$17:$I$17,1,B14))*(B15-INDEX('auxiliary table'!$B$17:$I$17,1,B14)))" +"SUM(D7:H7)" +"-SUM(K7:M7)" +"IF(OR($B7=""Yes"",$B7=""Y""),-F7*Tax_Rate,0)" +"SUM(D15:H15)" +"SUM(D7:D23)" +"IF(SUM(D24:H24)=SUM(I7:I23),SUM(I7:I23),""error"")" +"SUM(D27:D31)" +"IF(SUM(D32:H32)=SUM(I27:I31),SUM(I27:I31),""error"")" +"IF(CY_lik_Equity=0,"""",""Amounts posted to Equity relate to errors affecting any Equity account EXCEPT Retained Earnings"")" +"D32+D24" +"IF(SUM(D34:H34)=+I24+I32,+I24+I32,""Error"")" +"SUM(F38:H38)" +"SUM(F38:F43)" +"IF(SUM(F44:H44)=SUM(I38:I43),SUM(I38:I43),""error"")" +"SUM(F46:F48)" +"IF(SUM(F49:H49)=SUM(I46:I48),SUM(I46:I48),""error"")" +"+F49+F44" +"+K44+K49" +"+J34" +"+K50+K34" +"CY_knw_Assets" +"CY_knw_Liabs+CY_tx_knw_Liabs" +"CY_knw_RetEarn_bf+CY_tx_knw_RetEarn_bf+PY_knw_RetEarn+PY_tx_knw_RetEarn" +"+CY_knw_Equity+CY_tx_knw_Equity" +"CY_knw_Income+CY_tx_knw_Income+PY_knw_Income+PY_tx_knw_Income" +"CY_all_Assets" +"+CY_all_Liabs+Tax_Effect_Liabs" +"CY_all_RetEarn_bf+CY_tx_all_RetEarn_bf+PY_all_RetEarn+PY_tx_all_RetEarn" +"+CY_all_Equity+CY_tx_all_Equity" +"+CY_all_Income+CY_tx_all_Income+PY_all_Income+PY_tx_all_Income" +"SUM(D7:H7)" +"-SUM(K7:M7)" +"IF(OR($B7=""Yes"",$B7=""Y""),-F7*Tax_Rate,0)" +"SUM(D15:H15)" +"SUM(D7:D23)" +"IF(SUM(D24:H24)=SUM(I7:I23),SUM(I7:I23),""error"")" +"SUM(D27:D31)" +"IF(SUM(D32:H32)=SUM(I27:I31),SUM(I27:I31),""error"")" +"IF(CY_lik_Equity=0,"""",""Amounts posted to Equity relate to errors affecting any Equity account EXCEPT Retained Earnings"")" +"D32+D24" +"IF(SUM(D34:H34)=+I24+I32,+I24+I32,""Error"")" +"SUM(F38:H38)" +"SUM(F38:F43)" +"IF(SUM(F44:H44)=SUM(I38:I43),SUM(I38:I43),""error"")" +"SUM(F46:F48)" +"IF(SUM(F49:H49)=SUM(I46:I48),SUM(I46:I48),""error"")" +"+F49+F44" +"+K44+K49" +"+J34" +"+K50+K34" +"CY_knw_Assets" +"CY_knw_Liabs+CY_tx_knw_Liabs" +"CY_knw_RetEarn_bf+CY_tx_knw_RetEarn_bf+PY_knw_RetEarn+PY_tx_knw_RetEarn" +"+CY_knw_Equity+CY_tx_knw_Equity" +"CY_knw_Income+CY_tx_knw_Income+PY_knw_Income+PY_tx_knw_Income" +"CY_all_Assets" +"+CY_all_Liabs+Tax_Effect_Liabs" +"CY_all_RetEarn_bf+CY_tx_all_RetEarn_bf+PY_all_RetEarn+PY_tx_all_RetEarn" +"+CY_all_Equity+CY_tx_all_Equity" +"+CY_all_Income+CY_tx_all_Income+PY_all_Income+PY_tx_all_Income" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"'1. Gen Info'!G3" +"Ending_Inventory Jan" +"Ending_Inventory Feb" +"Ending_Inventory Mar" +"Beginning_Inventory+Production_Qty-Delivery_Reqmts" +"Production_Qty*Production" +"Inventory*(Beginning_Inventory+Ending_Inventory)/2" +"Production_Cost+Inventory_Cost" +#"SUM((Total_Cost Jan):(Total_Cost Apr.))" +"InitialInventory+Production_Qty-Delivery_Reqmts" +"Ending_Inventory Jan+Production_Qty-Delivery_Reqmts" +"Ending_Inventory Feb+Production_Qty-Delivery_Reqmts" +"Ending_Inventory Mar+Production_Qty-Delivery_Reqmts" +"Production_Qty*Production" +"Inventory*(InitialInventory+Ending_Inventory)/2" +"Inventory*(Ending_Inventory Jan+Ending_Inventory)/2" +"Inventory*(Ending_Inventory Feb+Ending_Inventory)/2" +"Inventory*(Ending_Inventory Mar+Ending_Inventory)/2" +"Production_Cost+Inventory_Cost" +#"SUM((Total_Cost Jan):(Total_Cost Apr.))" +"Ending_Inventory Jan" +"Ending_Inventory Feb" +"Ending_Inventory Mar" +"Beginning_Inventory+Production_Qty-Delivery_Reqmts" +"Production_Qty*Production" +"Inventory*(Beginning_Inventory+Ending_Inventory)/2" +"Production_Cost+Inventory_Cost" +#"SUM((Total_Cost Jan):(Total_Cost Apr.))" +"C11-C12" +"C17" +"ROUND(58*E10,0)" +"ROUND(36*E10, 0)" +"ROUND(34*E10, 0)" +"ROUND(59*E10,0)" +"C15+C$8-C16" +"2*$F$2*F12" +"C$4*C$8" +"C$5*C11+C$6*C12" +"C19+C20" +"SUM(C21:F21)" +"F$2*SUM(C16:F16)-G21-G17" +"Inventory_Qty-BackOrder_Qty" +"Ending_Inventory Jan" +"Ending_Inventory Feb" +"Ending_Inventory Mar" +"ROUND(58*Economic_Climate,0)" +"ROUND(36*Economic_Climate, 0)" +"ROUND(34*Economic_Climate, 0)" +"ROUND(59*Economic_Climate,0)" +"Beginning_Inventory+Production_Qty-Delivery_Reqmts" +"2*F$2*F10" +"Production_Qty*Production" +"Inventory*C9+C6*C10" +"Production_Cost+Inventory_Cost" +#"SUM((Total_Cost Jan):(Total_Cost Apr.))" +"F2*SUM(Delivery_Reqmts)-G19-G15" +"I12" +"SUM(H32:H40)" +"SUM(H32:H40)" +"SUM(H32:H40)" +"SUM(C14:C15)" +"SUM(C18:C21)" +"+C17+C13" +"SUM(C29:C31)" +"+C330" +"+C36+C34+C28" +"+E36+E28+E34" +"SUM(C55:C60)" +"+E54" +"SUM(C62:C69)" +"SUM(H54:H69)" +"+H70-E120" +"+C72" +"1416" +"+C61+C54+C71" +"SUM(C79:C91)" +"476555.8+3116.33" +"103735.39+26083.05+11314.95" +"119787.63+23296.62+7810.26+39259.95+700.75+9833.86" +"5391.07+1100+386269.71+19556" +"401702.82+57330.93" +"+C92+C78" +"+C74-C100" +"SUM(C122:C125)" +"-26907-7561074" +"+E120+E121" +"+C64" +"+C84" +"SUM(E131:E132)" +"SUM(E138:E141)" +"+C31-E31" +"+C136+C129+C117" +"+E147" +"+C144+C145" +"+C147-C532" +"SUM(C235:C239)" +"+C234-C241" +"+C235-C242" +"SUM(C251:C255)" +"+E277" +"+E280" +"-C289" +"SUM(C266:C268)" +"-16647" +"+C280" +"SUM(C313:C314)" +"+C102" +"SUM(C324:C329)" +"+E344+E335-E338" +"+C352+C362" +"+E352+E356+E362" +"+C469-C467" +"SUM(E473:E490)" +"+C102" +"+C83" +"-C66" +"-C64" +"-C63" +"+E18-C18" +"-E37+C37" +"+C38-E38" +"SUM(C504:C510)" +"+C272" +"+C39" +"+C21" +"+C20" +"+'Financial Statements '!E54" +"+'Financial Statements '!E61" +"+C15+C16" +"+'Financial Statements '!C100" +"+C17-C18" +"+'Financial Statements '!C14" +"-'Financial Statements '!C34" +"+'Financial Statements '!C17-'Financial Statements '!C36" +"SUM(E23:E27)" +"+'Financial Statements '!C117" +"+'Financial Statements '!C129" +"+'Financial Statements '!C136" +"SUM(C32:C34)" +"+'Financial Statements '!C28/'Financial Statements '!C23" +"+'Financial Statements '!C17/'Financial Statements '!C36" +"SUM(B7:B19)" +"SUM(H3:H26)" +"SUM(H3:H49)" +"+B6" +"+G6" +"SUM(F5:F6)" +"+G6" +"+F7" +"+J7" +"SUM(E11:E13)" +"VLOOKUP(D9,SGLDATA!$A$6:$B$405,2,FALSE)" +"VLOOKUP(D44,SGLDATA!$A$6:B$405,2,FALSE)" +"1268+299" +"2970+7" +"3465+84" +"3565-14" +"79+10" +"269+1" +"9+9" +"16" +"12" +"13" +"12+14" +"8" +"24+5" +"3563+33" +"2058+225" +"1399+243" +"958+459" +"2444+527" +"49" +"19" +"596+51" +"4039+47" +"499+79" +"670+20" +"228+35" +"1244+577" +"662+54" +"2146+164" +"212+36" +"2745+209" +"2894+303" +"1" +"1769+245" +"596+172" +"89+16" +"37+4" +"13+80" +"4" +"744+64" +"527+85" +"774+174" +"9" +"30" +"18" +"58+9" +"2040+8" +"4687+81" +"292+80" +"648+149" +"40+1161" +"264+74" +"74+10" +"134+7" +"3+98" +"21+2" +"246+2" +"508+444" +"1401+13" +"10" +"1501+233" +"244+163" +"106+9" +"11+112" +"19+442" +"6" +"555+265" +"370+28" +"536+168" +"412" +"1166+24" +"828+13" +"20" +"29+54" +"1866+6" +"69+19" +"2077+681" +"2781+558" +"1435+31" +"3488+302" +"4825+57" +"92+18" +"12+46" +"149+22" +"14" +"82+13" +"141+29" +"15+100" +"97+22" +"509+4246" +"103" +"38" +"35+6" +"177+36" +"19+1" +"122" +"50" +"113+8" +"79" +"46+7" +"3" +"5" +"25+743" +"39+1646" +"1873+29" +"114+486" +"4697+335" +"122+2245" +"549+15" +"1434+197" +"159+2" +"807+11" +"64+1109" +"1439+332" +"295+2130" +"118+1760" +"150+1420" +"241+1783" +"235+2072" +"313+2792" +"271+2475" +"228+2507" +"103+3345" +"476+3576" +"221+2484" +"101+1440" +"64+840" +"6061+1041" +"SUM(B3:B112)" +"SUM(D189:D193)" +"SUM(H189:H192)" +"+D196-D199-D200-D201" +"+H196-H199" +"SUM(C228:C230)" +"(L3+M3)/2" +"B3/B4" +"M4" +"Q6" +"N6" +"L8+M8" +"52*7" +"(B7/B8)*B9" +"G14" +"(2*B12)/(B13+B14)" +"B8" +"B19" +"L3/L9" +"B22/B23*100" +"(L12/L14)*L10" +"(M12/M14)*L10" +"(2*L8)/(L6+L7)" +"(2*L14)/(L4+L5)" +"L13/L4" +"L13/L17" +"L11/L15" +"L13/L15" +"F17" +"L18/L15" +"L21/L15" +"B26" +"L13/L20" +"L19/(L34*4)" +"N19/(N34*2)" +"L19/(L15/L20)" +"(L15-L16)/L16" +"(L34-M34)/M34" +"L38/L37" +"L20*L19" +"L5-K45" +"N14" +"L45/M45" +"B35" +"V15" +"R15" +"N15" +"R15" +"V13" +"R12" +"N13" +"R13" +"V5" +"R4" +"B34" +"N5" +"R4" +"V24" +"R24" +"N24" +"R24" +"B50/(B51/B52)" +"U50/U48" +"V29" +"R29" +"B50/(B35/B52)" +"N29" +"R29" +"B51" +"R28" +"N28" +"R28" +"B47" +"(B62-B61)/B61*100" +"B59" +"B67/B63" +"SUM(B8-C8+D8)" +"E8-F8" +"A8+1" +"E8" +"SUM(C8:C37)" +"SUM(G8:G37)" +"SQRT(SUM(G8:G37)*SUM(G8:G37))" +"0.01*C39+130" +"IF(H40>C41,""FAIL"",""PASS"")" +"0.005*C39+130" +"IF(H40>C44,""FAIL"",""PASS"")" +"G2-D2" +"G2-(D2+E2)" +"G2+H2-(D2+E2)" +"(B10)" +"SUM(B10,C10)" +"SUM(B10,C10,D10)" +"SUM(B10:E10)" +"SUM(B10:F10)" +"SUM(B10:G10)" +"SUM(B10:H10)" +"SUM(B10:I10)" +"SUM(B10:J10)" +"SUM(B10:K10)" +"E6-F6-G6" +"SUM(E6:E53)" +"SUM(E5:G5)" +"H9" +"H8+H5+H6" +"H7" +"'Company 1'!A1" +"'Company 2'!A1" +"'Company 3'!A1" +"'Company 4'!A1" +"'Company 5'!A1" +"'Company 6'!A1" +"AVERAGE(C5:H5)" +"'Company 1'!B7" +"'Company 2'!B7" +"'Company 3'!B7" +"'Company 4'!B7" +"'Company 5'!B7" +"'Company 6'!B7" +"'Company 1'!B52" +"'Company 2'!B52" +"'Company 3'!B52" +"'Company 4'!B52" +"'Company 5'!B52" +"'Company 6'!B52" +"'Company 1'!B11" +"'Company 2'!B11" +"'Company 3'!B11" +"'Company 4'!B11" +"'Company 5'!B11" +"'Company 6'!B11" +"'Company 1'!B54" +"'Company 2'!B54" +"'Company 3'!B54" +"'Company 4'!B54" +"'Company 5'!B54" +"'Company 6'!B54" +"'Company 1'!B12" +"'Company 2'!B12" +"'Company 3'!B12" +"'Company 4'!B12" +"'Company 5'!B12" +"'Company 6'!B12" +"'Company 1'!B13" +"'Company 2'!B13" +"'Company 3'!B13" +"'Company 4'!B13" +"'Company 5'!B13" +"'Company 6'!B13" +"'Company 1'!B57" +"'Company 2'!B57" +"'Company 3'!B57" +"'Company 4'!B57" +"'Company 5'!B57" +"'Company 6'!B57" +"'Company 1'!B66+'Company 1'!B68-'Company 1'!B70" +"'Company 2'!B66+'Company 2'!B68-'Company 2'!B70" +"'Company 3'!B66+'Company 3'!B68-'Company 3'!B70" +"'Company 4'!B66+'Company 4'!B68-'Company 4'!B70" +"'Company 5'!B66+'Company 5'!B68-'Company 5'!B70" +"'Company 6'!B66+'Company 6'!B68-'Company 6'!B70" +"'Company 1'!B56" +"'Company 2'!B56" +"'Company 3'!B56" +"'Company 4'!B56" +"'Company 5'!B56" +"'Company 6'!B56" +"'Company 1'!B54" +"'Company 2'!B54" +"'Company 3'!B54" +"'Company 4'!B54" +"'Company 5'!B54" +"'Company 6'!B54" +"'Company 1'!B71" +"'Company 2'!B71" +"'Company 3'!B71" +"'Company 4'!B71" +"'Company 5'!B71" +"'Company 6'!B71" +"'Company 1'!B76" +"'Company 2'!B76" +"'Company 3'!B76" +"'Company 4'!B76" +"'Company 5'!B76" +"'Company 6'!B76" +"'Company 1'!B4" +"'Company 2'!B4" +"'Company 3'!B4" +"'Company 4'!B4" +"'Company 5'!B4" +"'Company 6'!B4" +"'Company 1'!B80" +"'Company 2'!B80" +"'Company 3'!B80" +"'Company 4'!B80" +"'Company 5'!B80" +"'Company 6'!B80" +"'Company 1'!B14" +"'Company 2'!B14" +"'Company 3'!B14" +"'Company 4'!B14" +"'Company 5'!B14" +"'Company 6'!B14" +"'Company 1'!B85" +"'Company 2'!B85" +"'Company 3'!B85" +"'Company 4'!B85" +"'Company 5'!B85" +"'Company 6'!B85" +"(B18-B19)/B18" +"B24/B18" +"B28/B18" +"B28/B38" +"B28/B41" +"B20/B18" +"B21/B18" +"B22/B18" +"1/(B30/((B35+C35-B37-C37)/2))" +"B26/B25" +"B18/(B15)" +"B18/B32" +"B32/(B18/365)" +"B19/B33" +"B33/(B19/365)" +"B19/B39" +"B39/(B19/365)" +"B18/B38" +"365/B71" +"B34/B40" +"B38/B41" +"B45/B38" +"(B10*100)/B5" +"(B41)/B42" +"B4/B81" +"B29/B18" +"B31/B30" +"B47/B38" +"B44/B42" +"1-(B48/B18)" +"B49/B18" +"(B18-B19)/B18" +"B24/B18" +"B28/B18" +"B28/B38" +"B28/B41" +"B20/B18" +"B21/B18" +"B22/B18" +"1/(B30/((B35+C35-B37-C37)/2))" +"B26/B25" +"B18/(B15)" +"B18/B32" +"B32/(B18/365)" +"B19/B33" +"B33/(B19/365)" +"B19/B39" +"B39/(B19/365)" +"B18/B38" +"365/B71" +"B34/B40" +"B38/B41" +"B45/B38" +"(B10*100)/B5" +"(B41)/B42" +"B4/B81" +"B29/B18" +"B31/B30" +"B47/B38" +"B44/B42" +"1-(B48/B18)" +"B49/B18" +"(B18-B19)/B18" +"B24/B18" +"B28/B18" +"B28/B38" +"B28/B41" +"B20/B18" +"B21/B18" +"B22/B18" +"1/(B30/((B35+C35-B37-C37)/2))" +"B26/B25" +"B18/(B15)" +"B18/B32" +"B32/(B18/365)" +"B19/B33" +"B33/(B19/365)" +"B19/B39" +"B39/(B19/365)" +"B18/B38" +"365/B71" +"B34/B40" +"B38/B41" +"B45/B38" +"(B10*100)/B5" +"(B41)/B42" +"B4/B81" +"B29/B18" +"B31/B30" +"B47/B38" +"B44/B42" +"1-(B48/B18)" +"B49/B18" +"(B18-B19)/B18" +"B24/B18" +"B28/B18" +"B28/B38" +"B28/B41" +"B20/B18" +"B21/B18" +"B22/B18" +"1/(B30/((B35+C35-B37-C37)/2))" +"B26/B25" +"B18/(B15)" +"B18/B32" +"B32/(B18/365)" +"B19/B33" +"B33/(B19/365)" +"B19/B39" +"B39/(B19/365)" +"B18/B38" +"365/B71" +"B34/B40" +"B38/B41" +"B45/B38" +"(B10*100)/B5" +"(B41)/B42" +"B4/B81" +"B29/B18" +"B31/B30" +"B47/B38" +"B44/B42" +"1-(B48/B18)" +"B49/B18" +"(B18-B19)/B18" +"B24/B18" +"B28/B18" +"B28/B38" +"B28/B41" +"B20/B18" +"B21/B18" +"B22/B18" +"1/(B30/((B35+C35-B37-C37)/2))" +"B26/B25" +"B18/(B15)" +"B18/B32" +"B32/(B18/365)" +"B19/B33" +"B33/(B19/365)" +"B19/B39" +"B39/(B19/365)" +"B18/B38" +"365/B71" +"B34/B40" +"B38/B41" +"B45/B38" +"(B10*100)/B5" +"(B41)/B42" +"B4/B81" +"B29/B18" +"B31/B30" +"B47/B38" +"B44/B42" +"1-(B48/B18)" +"B49/B18" +"(B18-B19)/B18" +"B24/B18" +"B28/B18" +"B28/B38" +"B28/B41" +"B20/B18" +"B21/B18" +"B22/B18" +"1/(B30/((B35+C35-B37-C37)/2))" +"B26/B25" +"B18/(B15)" +"B18/B32" +"B32/(B18/365)" +"B19/B33" +"B33/(B19/365)" +"B19/B39" +"B39/(B19/365)" +"B18/B38" +"365/B71" +"B34/B40" +"B38/B41" +"B45/B38" +"(B10*100)/B5" +"(B41)/B42" +"B4/B81" +"B29/B18" +"B31/B30" +"B47/B38" +"B44/B42" +"1-(B48/B18)" +"B49/B18" +"D83" +"D96" +"D98+D99+D102+D103+D104+D105+D106+D107+D109+D110+D111+D112+D113" +"D100+D101" +"D108" +"D132" +"D139+D144" +"D152" +"SUM(D8:D17)" +"SUM(D19:D21)" +"D156" +"D155+D157+D158+D159+D160" +"D161" +"SUM(D24:D29)" +"D170" +"D30+D32" +"D175" +"D18+D22+D34+D36" +"D183+D184+D185+D187+D188+D189+D190+D191+D192+D193+D194+D195+D196+D197+D198" +"D209" +"D186" +"D221+D253" +"D260" +"SUM(D42:D47)" +"-D273+D275+D277" +"D273" +"D278" +"D49+D57" +"NOW()" +"0" +"700" +"33654.45" +"-33654.45" +"-33071.43" +"105041.72" +"-21859.58" +"17798.99" +"-2205.94" +"900" +"-6945.61" +"4527.51" +"92421.7" +"743105.69" +"-290626.07" +"167938.93" +"SUM(C74:C82)" +"1397749.25" +"2130000" +"1451.4" +"-3665.43" +"-12574.18" +"30132.06" +"319.7" +"14853.9" +"12227.69" +"1260374.99" +"114195.12" +"-12966.32" +"54558.96" +"6712.66" +"-3866.57" +"4859.7" +"4011.83" +"30230.45" +"50395.93" +"-55347.74" +"2299.36" +"1031.88" +"4170.17" +"-8947.77" +"311.5" +"108.5" +"21762.9" +"46642.5" +"122159.2" +"-21626.52" +"SUM(C99:C113)" +"-93.65" +"35967.39" +"39568.97" +"-187.3" +"11902.98" +"18233.82" +"326.03" +"19030.52" +"18704.49" +"4203.92" +"39114.31" +"30531.74" +"5101.35" +"5194.35" +"46200.18" +"86101.47" +"99443.57" +"5798.24" +"2173.77" +"-7087.64" +"-3543.82" +"SUM(C135:C138)" +"-500" +"SUM(C142:C143)" +"-5897.9" +"-81442.7" +"27408.45" +"5650" +"-3031.09" +"-31090.44" +"SUM(C147:C151)" +"57399.18" +"63712.95" +"92127.66" +"60000" +"869022.26" +"372104.27" +"3869.64" +"373938.32" +"367571.27" +"SUM(C155:C161)" +"-1591.67" +"-134995.52" +"-123853.83" +"-3425" +"-828635.8" +"-804660.8" +"-6666.67" +"-344963.33" +"-298296.64" +"-33500.01" +"-30000.01" +"-733.34" +"-91344.77" +"-86211.39" +"394974.85" +"-385887.45" +"C83+C96+C114+C132+C139+C144+C152+C162+C170+C175" +"12654.77" +"33994.93" +"93119.64" +"466.5" +"174.5" +"2680" +"3630" +"34750" +"-9626.55" +"-2230" +"-117.47" +"-497.05" +"-25513.8" +"-0.01" +"-2592.5" +"442.5" +"2072.5" +"7397.5" +"196" +"672" +"883.34" +"2673.34" +"1025.85" +"4282.38" +"SUM(C182:C198)" +"-23311.4" +"88491.5" +"75339.17" +"79458.15" +"1017.8" +"210.15" +"922" +"833.34" +"26666.84" +"20833.46" +"-5000" +"16720.88" +"25881.72" +"5113.34" +"5229.26" +"25112.02" +"5037.5" +"SUM(C213:C220)" +"2654" +"2614.63" +"2595.17" +"2575.85" +"2561.79" +"2514.93" +"2506.32" +"2500" +"2991.04" +"462.24" +"2035.63" +"1791.68" +"2817.48" +"2105.41" +"2520.2" +"2502.85" +"-136.07" +"2734.52" +"SUM(C225:C252)" +"C221+C253" +"13196" +"12808.2" +"C199+C209+C221+C253+C260" +"-16777.29" +"24791.9" +"69659.38" +"6062.97" +"1000" +"47940.15" +"5329.42" +"1195951.66" +"1158645.72" +"-5329.42" +"2037447.01" +"2000159.35" +"-337984.12" +"235932.79" +"74593.6" +"C275+C279" +"3368575.78" +"C262+C281" +"3855164.52" +"H285-H286" +"D178" +"-D283" +"C8*D8" +"C8-F8" +"I8+C9-F9" +"C6*D6" +"E6*0.062" +"E6*0.0145" +"(E6-K6)*0.15" +"E6*0.05" +"E6*0.01" +"SUM(F6:K6)" +"E6-L6" +"SUM(F7:J7)" +"SUM(E6:E35)" +"E19-E20" +"C23*0.124" +"C24*0.029" +"E22+E23+E24" +"SUM(E32,E33)" +"E25" +"E34" +"J9*12" +"SUM(E9:E48)" +"B9-B10" +" 48.2%" +"E14*(1+E15)/E16" +"G18*0.1694" +"SUM(G18:G19)" +"F17*G20" +"G22+G23" +"G20/G24" +"H21/G24" +"SUM(H21:H21)" +"SUM(G34:G39)" +"(G25-(G40/60))/G25" +"(G25-(H40/60))/G25" +"(G25-(I40/60))/G25" +"G24" +"F17" +"I27-(G40/60*F42*F43)" +"I27-(H40/60*F42*F43)" +"I27-(I40/60*F42*F43)" +"SUM(G44:G44)" +"'Benefit Pct Calculation'!C23" +"$G$45*C55" +"SUM(C56:G56)" +"$H$45*C55" +"$I$45*C55" +"AVERAGE(F13:F14)" +"F15+F19" +"G23*F20" +"H23*F20" +"I23*F20" +"F20-G24" +"F20-H24" +"F20-I24" +"G32*G31" +"G21/G34*G25" +"G25-G35" +"G36*G38" +"G39" +"'Benefit Pct Calculation'!C23" +"C45*G40" +"D45*G40" +"G40*E45" +"(G33+G36+G40)*F45" +"G40*G45" +"SUM(C46:G46)" +"C45*H40" +"D45*H40" +"E45*H40" +"(H33+H40+H36)*F45" +"G45*H40" +"C45*I40" +"D45*I40" +"E45*I40" +"(I33+I36+I40)*F45" +"G45*I40" +"E10*(1+E11)/E12" +"0.1694*G14" +"SUM(G14:G15)" +"G19*F13" +"H19" +"G28*I20" +"H28*I20" +"I28*I20" +"G29" +"'Benefit Pct Calculation'!C23" +"G30*C35" +"G30*D35" +"E35*G30" +"F35*G30" +"G35*G30" +"SUM(C36:G36)" +"C35*H30" +"D35*H30" +"E35*H30" +"F35*H30" +"G35*H30" +"C35*I30" +"D35*I30" +"E35*I30" +"F35*I30" +"G35*I30" +"E13*D10" +"SUM(E13:F13)" +"E13*0.1694" +"E16*D10" +"0.1694*E14" +"SUM(E13:E17)" +"E27*(1+E28)/E29" +"E32/60*E30" +"G18*E33" +"G18*E36*E37" +"G18*E40*E41*E42" +"F34+F38+F43" +"G51*G44" +"G44*H51" +"G44*I51" +"G52" +"'Benefit Pct Calculation'!C23" +"$G$53*C58" +"$G$53" +"SUM(C59:G59)" +"$H$53*C58" +"$H$53" +"$I$53*C58" +"$I$53" +"SUM(C8:G8)" +"SUM(C8:C18)" +"C19" +"C19+D19" +"C19+D19+E19" +"C19+D19+E19+F19" +"F21" +"C19/H19" +"SUM(C19:D19)/H19" +"SUM(C19:E19)/H19" +"SUM(C19:F19)/H19" +"'Processing PO''s'!H56" +"'Processing PO''s'!H57" +"'Processing PO''s'!H58" +"'Inventory Mgt.'!H46" +"'Inventory Mgt.'!H47" +"'Inventory Mgt.'!H48" +"'Vendor Files'!H36" +"'Vendor Files'!H37" +"'Vendor Files'!H38" +"'Document Management'!H59" +"'Document Management'!H60" +"'Document Management'!H61" +"SUM(C5:C8)" +"B$8*B$9*$G8/12+SUM(B$29:B$33)" +"C$8*C$9*$G8/12+SUM(C$29:C$33)+IF(($G8-C$13<0),C$12,C$12+($G8-C$13)*C$14)" +"IF((C10-C13<0),C12,C12+(C10-C13)*C14)" +"B16+(B10*B17)" +"B8*B9*B10/12" +"B18*B19" +"B18*B20*B8/100" +"+B21" +"B8*B22" +"B23" +"SUM(B27:B33)" +"C26+C28+C29+C30+C31+C32+C33" +"D27+D28+D31+D32+D33" +"E26+E28+E31+E32+E33" +"B8+B34" +"3000*C4" +"2100*C5" +"SUMIF('Overall Inventory'!$I$4:$I$72,""=2001"",'Overall Inventory'!$K$4:$K$72)" +"SUMIF('Overall Inventory'!$J$4:$J$72,""=2001"",'Overall Inventory'!$K$4:$K$72)" +"SUMIF('Overall Inventory'!$I$4:$I$72,""=2002"",'Overall Inventory'!$K$4:$K$72)" +"SUMIF('Overall Inventory'!$J$4:$J$72,""=2002"",'Overall Inventory'!$K$4:$K$72)" +"SUMIF('Overall Inventory'!$I$4:$I$72,""=2003"",'Overall Inventory'!$K$4:$K$72)" +"SUMIF('Overall Inventory'!$J$4:$J$72,""=2003"",'Overall Inventory'!$K$4:$K$72)" +"SUMIF('Overall Inventory'!$I$4:$I$72,""=2004"",'Overall Inventory'!$K$4:$K$72)" +"SUMIF('Overall Inventory'!$J$4:$J$72,""=2004"",'Overall Inventory'!$K$4:$K$72)" +"SUMIF('Overall Inventory'!$J$4:$J$72,""=2005"",'Overall Inventory'!$K$4:$K$72)" +"SUMIF('Overall Inventory'!$I$4:$I$72,""=2001"",'Overall Inventory'!$K$4:$K$72)" +"SUMIF('Overall Inventory'!$J$4:$J$72,""=2001"",'Overall Inventory'!$K$4:$K$72)" +"SUMIF('Overall Inventory'!$I$4:$I$72,""=2002"",'Overall Inventory'!$K$4:$K$72)" +"SUMIF('Overall Inventory'!$J$4:$J$72,""=2002"",'Overall Inventory'!$K$4:$K$72)" +"SUMIF('Overall Inventory'!$I$4:$I$72,""=2003"",'Overall Inventory'!$K$4:$K$72)" +"SUMIF('Overall Inventory'!$J$4:$J$72,""=2003"",'Overall Inventory'!$K$4:$K$72)" +"SUMIF('Overall Inventory'!$I$4:$I$72,""=2004"",'Overall Inventory'!$K$4:$K$72)" +"SUMIF('Overall Inventory'!$J$4:$J$72,""=2004"",'Overall Inventory'!$K$4:$K$72)" +"SUMIF('Overall Inventory'!$J$4:$J$72,""=2005"",'Overall Inventory'!$K$4:$K$72)" +"SUM(C22:I22)" +"SUM(C27:C38)" +"(C54+D54-E54)" +"SUM(C54:C64)" +"(B67+C67-D67+E67)" +"(C70-D70+E70)" +"SUM(C67:C73)" +"(D65+D74)" +"SUM(C85:F85)" +"($C$85)" +"($D$85)" +"($E$85)" +"($F$85)" +"($B$85)" +"SUM(C90:C94)" +"($F$54)" +"(B105+C105+D105-E105)" +"($F$55)" +"($F$56)" +"($F$57)" +"($F$58)" +"($F$59)" +"($F$60)" +"($F$61)" +"($F$62)" +"($F$63)" +"($F$64)" +"SUM(B105:B117)" +"($F$67)" +"($F$68)" +"($F$69)" +"($F$70)" +"($F$71)" +"($F$72)" +"($F$73)" +"(D118+D132)" +"IF(C25=C71,D71,IF(C25=C72,D72,IF(C25=C73,D73,0)))" +"($B25*$D25)" +"IF(C27=C71,D71,IF(C27=C72,D72,IF(C27=C73,D73,0)))" +"IF(C28=C71,D71,IF(C28=C72,D72,IF(C28=C73,D73,0)))" +"SUM(B27:B29)" +"IF(C31=C71,D71,IF(C31=C72,D72,IF(C31=C73,D73,0)))" +"(B31*D31)" +"IF(C32=C71,D71,IF(C32=C72,D72,IF(C32=C73,D73,0)))" +"IF(C33=C71,D71,IF(C33=C72,D72,IF(C33=C73,D73,0)))" +"SUM(B30:B33)+B25" +"IF(C35=C71,D71,IF(C35=C72,D72,IF(C35=C73,D73,0)))" +"(B34+B35)" +"(B38)" +"J36" +"IF(C47=C71,D71,IF(C47=C72,D72,IF(C47=C73,D73,0)))" +"IF(C48=C71,D71,IF(C48=C72,D72,IF(C48=C73,D73,0)))" +"IF(C49=C71,D71,IF(C49=C72,D72,IF(C49=C73,D73,0)))" +"IF(C51=C71,D71,IF(C51=C72,D72,IF(C51=C73,D73,0)))" +"IF(C52=C71,D71,IF(C52=C72,D72,IF(C52=C73,D73,0)))" +"IF(C53=C71,D71,IF(C53=C72,D72,IF(C53=C73,D73,0)))" +"IF(C54=C71,D71,IF(C54=C72,D72,IF(C54=C73,D73,0)))" +"IF(C55=C71,D71,IF(C55=C72,D72,IF(C55=C73,D73,0)))" +"IF(C56=C71,D71,IF(C56=C72,D72,IF(C56=C73,D73,0)))" +"IF(C57=C71,D71,IF(C57=C72,D72,IF(C57=C73,D73,0)))" +"SUM(B47:B57)" +"IF(C60=C71,D71,IF(C60=C72,D72,IF(C60=C73,D73,0)))" +"IF(C61=C71,D71,IF(C61=C72,D72,IF(C61=C73,D73,0)))" +"IF(C62=C71,D71,IF(C62=C72,D72,IF(C62=C73,D73,0)))" +"IF(C63=C71,D71,IF(C63=C72,D72,IF(C63=C73,D73,0)))" +"SUM(B60:B63)" +"IF(C65=C71,D71,IF(C65=C72,D72,IF(C65=C73,D73,0)))" +"(B44)" +"SUM(J65:J66)" +"(B64+B67)" +"SUM(B5:M5)" +"SUM(B9)" +"SUM(B5:B10)" +"SUM(B14:B34)" +"SUM(B11-B36)" +"B38" +"B39" +"SUM(B41,C38)" +"CASHnew.XLS!M41" +"SUM(B6:B10)" +"'INC-STMT.XLS'!B31" +"SUM(G11:G13)+G5+G6" +"CASHnew.XLS!Drawings" +"SUM(B14:B15)" +"C11+B14+B15" +"SUM(G14-F15)" +"CASH_YR2.XLS!$N$41" +"SUM(B26:B27)" +"CASH_YR2.XLS!$N$10-SUM(F5:F6)+SUM(B9:B10)+SUM(B14:B15)" +"'INC-STMT.XLS'!$C$31" +"SUM(F31:F32)+G27" +"CASH_YR2.XLS!N34" +"C31+B33+B34" +"G33-F34" +"CASH_YR3.XLS!$N$43" +"SUM(G43:G44)" +"CASH_YR3.XLS!N12-SUM(F25:F26)+SUM(B27:B29)+SUM(B33:B34)" +"'INC-STMT.XLS'!$D$31" +"SUM(F49:F50)+F43" +"Tea_Room_Sales+Yarn_Shop_Sales" +"SUM(CASH_YR2.XLS!$N$5:$N$6)" +"SUM(CASH_YR3.XLS!$N$6:$N$8)" +"(Yarn_Shop_Sales*0.5)+Yarn_Inventory" +"CASH_YR2.XLS!N16+(CASH_YR2.XLS!N6*0.5)" +"CASH_YR3.XLS!N18+CASH_YR3.XLS!N7*0.5" +"SUM(B4-B5)" +"CASHnew.XLS!N17" +"CASH_YR2.XLS!N17" +"CASH_YR3.XLS!N19" +"Misc." +"CASH_YR2.XLS!N33" +"CASH_YR3.XLS!N35" +"CASH_YR2.XLS!N33" +"CASH_YR3.XLS!N35" +"SUM(B10:B27)" +"SUM(B6-B29)" +"SUM(B5:M5)" +"SUM(C27:M27)" +"SUM(B14:B36)" +"SUM(B11-B38)" +"B40" +"B41" +"SUM(B43,C40)" +"SUM(B6:M6)" +"SUM(B10)" +"SUM(B16:B38)" +"SUM(B13-B40)" +"B42" +"B43" +"SUM(B45,C42)" +"SUM(B3:B8)" +"SUM(B13:B29)" +"SUM(B33:B34)" +"B30+B35" +"B10-B38" +"C6+C7-C8" +"C12+SUM(C13:C15)" +"C16-C17" +"C9-C18" +"SUM(C24:C25)" +"SUM(C28:C37)" +"C26+C38" +"C20-C39" +"C40+C45" +"SUM(C7:C10)" +"SUM(C14:C17)-C18" +"C11+C19+C21+C23" +"SUM(C29:C33)" +"C37+C38" +"'Statement of Capital'!B13" +"SUM(C42:C43)" +"C34+C39+C44" +"'Income Statement'!C49" +"B7+B9+B10-B11" +"SUM(D6:D11)" +"SUM(D15:D16)" +"D13-D17" +"D12/D18" +"D44+D45" +"D46/D53" +"D19" +"D48" +"D71*D72" +"D98" +"D91/D92" +"D88/D93" +"D96-D97" +"'Income Statement'!C9" +"'Income Statement'!C9" +"B4/B5" +"B6-1" +"B7" +"'Income Statement'!C49" +"'Income Statement'!C9" +"C5/C6" +"'Income Statement'!C9" +"'Balance Sheet'!C24" +"'Balance Sheet'!C24" +"'Balance Sheet'!C44" +"Calculations!C9" +"Calculations!C18" +"B4*B5" +"Calculations!C7" +"B6*B10" +"B12" +"'Acual Rate'!B9" +"'Sustainable Rate'!B13" +"SQRT(A12^2*D12^2+C12*B12^2)" +"SQRT((2*$B$4*250*A12)/($B$5*$B$3))" +"(1-$B$2)*(F12/E12)" +"VLOOKUP(G12,O12:P41,2)" +"H12*E12" +"I12+F12/2" +"A12+1" +"B12" +"A36*B36/365" +"SQRT(C36)" +"$B$30*365/$B$27" +"E36/(E36+$B$28)" +"SQRT((2*$B$29*A36)/($B$27*$B$28))" +"0.7071*LN(D36/(2*1.4142*G36*(1-F36)))" +"H36*D36+C36" +"I36+G36" +"AVERAGE(A55:A64)" +"STDEV(A55:A64)" +"F5/2/365" +"(F3/F2-F7)/SQRT(F4)" +"($F$7+SQRT(B15)*$F$8)*$F$2" +"$F$2/D15" +"B15+1" +"B4/B5" +"365/(B4+B5)" +"B3" +"D9*E9*12" +"+F9/12" +"D9/B4*7/6" +"D9/B5*7/6" +"SUM(F9:F13)" +"F15/D9" +"+F15/12" +"+F15/12/(D9/1000)" +"D9*B7" +"D20*E20" +"+F15+F20" +"F22/D20" +"'Input Sheet'!B3" +"'Input Sheet'!B4" +"'Input Sheet'!B6" +"365/(N38+O38)" +"365/(N60+O60)" +"A9/C9*7/6" +"A17/2" +"A17*E9" +"C17*E9" +"IF($C$17+(A24/($C$9*6/7))<$A$17,($C$17+(A24/($C$9*6/7))),$A$17)" +"IF($G$17+(($A$9-A24)/($C$9*6/7/$E$9))<$E$17,$G$17+(($A$9-A24)/($C$9*6/7/$E$9)),$E$17)" +"A24/38*35.494" +"(A25-A24)/C25" +"(A25-A24)/E24" +"$A$37*0.1" +"$A$37*0.199" +"$A$37*0.2" +"$A$37*0.3" +"$A$37*0.4" +"$A$37*0.499" +"$A$37*0.5" +"$A$37*0.6" +"$A$37*0.7" +"$A$37*0.799" +"$A$37*0.8" +"$A$37*0.9" +"$A$9" +"SUM(N24:N36)" +"SUM(O24:O37)" +"A24" +"AVERAGE(C24,C25,C27)" +"C46" +"AVERAGE(C27,C28,C29,C31)" +"AVERAGE(E35:E37)" +"E57" +"365/(M38+N38)" +"365/(M60+N60)" +"A9/C9*7/6" +"A17/2" +"A17*E9" +"C17*E9" +"IF($C$17+(A24/($C$9*6/7))<$A$17,($C$17+(A24/($C$9*6/7))),$A$17)" +"IF($G$17+(($A$9-A24)/($C$9*6/7/$E$9))<$E$17,$G$17+(($A$9-A24)/($C$9*6/7/$E$9)),$E$17)" +"A24/38*35.494" +"(A25-A24)/AVERAGE(C24:C25)" +"(A25-A24)/AVERAGE(E24:E25)" +"$A$37*0.1" +"$A$37*0.199" +"SUM(M24:M26)" +"$A$37*0.2" +"$A$37*0.3" +"$A$37*0.4" +"$A$37*0.499" +"SUM(M27:M30)" +"SUM(N24:N30)" +"$A$37*0.5" +"$A$37*0.6" +"$A$37*0.7" +"$A$37*0.799" +"SUM(N31:N34)" +"$A$37*0.8" +"$A$37*0.9" +"SUM(M31:M36)" +"SUM(N35:N36)" +"$A$9" +"SUM(M24:M36)" +"SUM(N24:N37)" +"A24" +"+$A46/$A$9" +"AVERAGE(C24,C25,C27)*0.571" +"E24*1.716" +"(A47-A46)/C46" +"(A47-A46)/E46" +"C46" +"AVERAGE(C27,C28,C29,C30)*1.21" +"AVERAGE(E$29,E$31,E$32)*1.065" +"AVERAGE(E$35,E$36,E$37)*0.571" +"AVERAGE(C57:C59)" +"AVERAGE(C53:C56)" +"AVERAGE(C50:C52)" +"AVERAGE(C49:C50)" +"AVERAGE(C46:C48)" +"'Input Sheet'!B7" +"'Sp 1.5 Input'!A9" +"'Sp 1.5 Input'!B59" +"'Sp 1.5 Input'!A59" +"'Sp 1.5 Input'!B53" +"'Sp 1.5 Input'!A53" +"'Sp 1.5 Input'!E52" +"'Sp 1.5 Input'!B53" +"'Sp 1.5 Input'!A53" +"'Sp 1.5 Input'!C53" +"'Sp 1.5 Input'!B53" +"'Sp 1.5 Input'!A53" +"'Sp 1.5 Input'!B52" +"'Sp 1.5 Input'!A53" +"'Sp 1.5 Input'!A57" +"'Sp 1.5 Input'!E56" +"'Sp 1.5 Input'!B49" +"'Sp 1.5 Input'!A49" +"'Sp 1.5 Input'!C49" +"'Sp 1.5 Input'!B57" +"'Sp 1.5 Input'!A57" +"'Sp 1.5 Input'!B48" +"'Sp 1.5 Input'!A49" +"'Sp 1.5 Input'!B46" +"'Sp 1.5 Input'!C46" +"C18" +"F26/H26" +"C15" +"D12" +"D18" +"356/(((E12+E15)+((H12-H17)/I12)+(J15+J18)))" +"B26*F26/B33" +"C15-H17" +"D12" +"I15" +"356/((((C12-H17)/D12)+E15)+((H12-H17)/I12)+J15)" +"B26*F26/B40" +"B11*C11" +"E11*$C$3" +"D11+F11+I11" +"B11*O11" +"G11*O11" +"E11" +"SUM(J11:J22)" +"SUM(P11:P17)" +"SUM(Q18:Q22)" +"MIN(P23:Q23)" +"IF(R23>C3,1,R23/C3)" +"J23/C3" +"SUM(P11:P22)" +"T29" +"P24/365" +"C3/P25" +"C3/Q25" +"365/(P26+Q26)" +"IF(SUM(P18:P22,Q11:Q17)=0,0,R26)" +"IF(S26-T23<0,0,S26-T23)" +"SUM(T23:T26)" +"SUM(C4:C42)" +"C43+E43+G43+I43" +"C43+E43+G43+I43" +"C43+E43+G43+I43" +"C43+E43+G43+I43" +"C43+E43+G43+I43" +"C43+E43+G43+I43" +"D43+F43+H43+J43" +"D43+F43+H43+J43" +"D43+F43+H43+J43" +"D43+F43+H43+J43" +"D43+F43+H43+J43" +"D43+F43+H43+J43" +"E44+E45" +"E44+E45" +"E44+E45" +"E44+E45" +"E44+E45" +"E44+E45" +"SUM(C3:C41)" +"C42+E42+G42+I42" +"C42+E42+G42+I42" +"C42+E42+G42+I42" +"C42+E42+G42+I42" +"C42+E42+G42+I42" +"C42+E42+G42+I42" +"D42+F42+H42+J42" +"D42+F42+H42+J42" +"D42+F42+H42+J42" +"D42+F42+H42+J42" +"D42+F42+H42+J42" +"D42+F42+H42+J42" +"E43+E44" +"E43+E44" +"E43+E44" +"E43+E44" +"E43+E44" +"E43+E44" +"SUM(C3:C53)" +"C54+E54+G54+I54" +"C54+E54+G54+I54" +"C54+E54+G54+I54" +"C54+E54+G54+I54" +"C54+E54+G54+I54" +"C54+E54+G54+I54" +"D54+F54+H54+J54" +"D54+F54+H54+J54" +"D54+F54+H54+J54" +"D54+F54+H54+J54" +"D54+F54+H54+J54" +"D54+F54+H54+J54" +"E55+E56" +"E55+E56" +"E55+E56" +"E55+E56" +"E55+E56" +"E55+E56" +"SUM(E3:F3)" +"H3-I3" +"SUM(E3:E22)" +"SUM(H3:H22)" +"SUM(C4:C42)" +"C43+E43+G43+I43" +"C43+E43+G43+I43" +"C43+E43+G43+I43" +"C43+E43+G43+I43" +"C43+E43+G43+I43" +"C43+E43+G43+I43" +"D43+F43+H43+J43" +"D43+F43+H43+J43" +"D43+F43+H43+J43" +"D43+F43+H43+J43" +"D43+F43+H43+J43" +"D43+F43+H43+J43" +"E44+E45" +"E44+E45" +"E44+E45" +"E44+E45" +"E44+E45" +"E44+E45" +"SUM(D7:D14)" +"SUM(D21:D27)" +"(D41+D28+D15)" +"('Ending Inventory'!C43)" +"('Ending Inventory'!C43)" +"B3+D3+F3+H3" +"B3+D3+F3+H3" +"('Beginning Inventory'!C43)" +"('Beginning Inventory'!C43)" +"B3-B4" +"B3-B4" +"('Sales and Income'!C42)" +"('Sales and Income'!C42)" +"B5+B6+B7+B8+B9" +"B5+B6+B7+B8+B9" +"B10-B17" +"B10-B17" +"('Ending Inventory'!D43)" +"('Ending Inventory'!D43)" +"('Sales and Income'!D42)" +"('Sales and Income'!D42)" +"('Beginning Inventory'!D43)" +"('Beginning Inventory'!D43)" +"(Expenses!D54)" +"(Expenses!D54)" +"B20+B21-B22-B23" +"B20+B21-B22-B23" +"B18+B24" +"B18+B24" +"F18+H25" +"F18+H25" +"J4" +"J4" +"J3" +"J3" +"H31+H32+H33+H34" +"H31+H32+H33+H34" +"H35+H36" +"H35+H36" +"J22" +"J22" +"J20" +"J20" +"H35+H39" +"H35+H39" +"H42-H57" +"H42-H57" +"J62-H62" +"J62-H62" +"H37-H52" +"H37-H52" +"J52" +"J52" +"H37/H52" +"H37/H52" +"H59/H64" +"H59/H64" +"J62" +"J62" +"('Non-Ag'!D44)" +"('Non-Ag'!D44)" +"J73-J76" +"J73-J76" +"J25" +"J25" +"'Wage Earning'!J24" +"'Wage Earning'!J24" +"('Non-Ag'!D15)" +"('Non-Ag'!D15)" +"J83+J85" +"J83+J85" +"('Non-Ag'!D28)" +"('Non-Ag'!D28)" +"('Non-Ag'!D41)" +"('Non-Ag'!D41)" +"J86+J89" +"J86+J89" +"J90-J94" +"J90-J94" +"J67" +"J67" +"SUM(C24:N24)" +"+'INPUT DATA SHEET'!D13" +"+'INPUT DATA SHEET'!D11" +"+Q31" +"SUM(C18:N18)" +"+C20" +"+P20*O20" +"+B22+C20+C21-C18" +"+'INPUT DATA SHEET'!D10" +"IF(C20>B24*300,C20/300-B24,0)" +"IF(C20B15*300,C11/300-B15,0)" +"IF(C11B15*300,C11/300-B15,0)" +"+'INPUT DATA SHEET'!D15" +"IF(C11B15*300,C11/300-B15,0)" +"+'INPUT DATA SHEET'!D15" +"IF(C110,D14/C14,"""")" +"SUM(B14:B43)" +"C3*C6+D3*D6" +"E4*E6" +"C5*C6+D5*D6+E5*E6-F5" +"C15+C6-C9" +"C8*C9+D8*D9+E8*E9-C16*H21-D16*I21-E16*J21-C20*F5-H16*H17-I16*I17-J16*J17" +"C17+H17" +"C21" +"C17" +"C32*C33+D32*D33+E32*E33-C40*H45-D40*I45-E40*J45-C20*F29-H40*H41-I40*I41-J40*J41" +"C22+C45" +"C56*C57+D56*D57+E56*E57-C64*H69-D64*I69-E64*J69-C20*F53-H64*H65-I64*I65-J64*J65" +"C65" +"C81*C82+D81*D82+E81*E82-C89*C90-D89*D90-E89*E90-C20*F78" +"C70+C94" +"C3*C6+D3*D6" +"E4*E6" +"C5*C6+D5*D6+E5*E6" +"C15+C6-C9" +"C8*C9+D8*D9+E8*E9-C16*C17-D16*D17-E16*E17" +"C21" +"C17" +"C22+C45" +"C65" +"C70+C94" +"(title1!B11)-(title1!B25)-(title1!B51)" +"(title2!B11)-(title2!B25)-(title2!B51)" +"SUM(B7:B10)" +"SUM(B15:B24)" +"SUM(B29:B36)" +"(title1!B11)-(title1!B25)-(title1!B51)" +"(title2!B11)-(title2!B25)-(title2!B51)" +"SUM(B7:B10)" +"SUM(B15:B24)" +"SUM(B29:B36)" +"SUM(D6:G6)" +"H6-H7" +"SUM(D8:D12)" +"D13-D21" +"((D26+D27)-D28)-D29" +"D22+D30" +"SUM(D6:G6)" +"H6-H7" +"SUM(D8:D12)" +"D13-D21" +"((D26+D27)-D28)-D29" +"D22+D30" +"SUM(D6:G6)" +"H6-H7" +"SUM(D8:D12)" +"D13-D21" +"((D26+D27)-D28)-D29" +"D22+D30" +"SUM(D6:G6)" +"H6-H7" +"SUM(D8:D12)" +"D13-D21" +"((D26+D27)-D28)-D29" +"D22+D30" +"SUM(D6:G6)" +"H6-H7" +"SUM(D8:D12)" +"D13-D21" +"((D26+D27)-D28)-D29" +"D22+D30" +"SUM(D6:G6)" +"H6-H7" +"SUM(D8:D12)" +"D13-D21" +"((D26+D27)-D28)-D29" +"D22+D30" +"SUM(D6:G6)" +"H6-H7" +"SUM(D8:D12)" +"D13-D21" +"((D26+D27)-D28)-D29" +"D22+D30" +"SUM(D6:G6)" +"H6-H7" +"SUM(D8:D12)" +"D13-D21" +"((D26+D27)-D28)-D29" +"D22+D30" +"SUM(D6:G6)" +"H6-H7" +"SUM(D8:D12)" +"D13-D21" +"((D26+D27)-D28)-D29" +"D22+D30" +"K1" +"IF(N3=8,M1,IF(N3=7,IF(M13=0,M2,M1),M1))" +"COUNTBLANK(D5:K5)" +"IF($N$3=8,$O$4,IF($N$3=7,IF($M$13=0,#REF!,$O$4),$O$4))" +"IF(D$5=""x"",IF($N6=0,#REF!,1),0)" +"O6+P6+Q6+R6+S6+T6+U6" +"$K$10+$K$15+$K$23+$K$24+$K$32+$K$35" +"$J$10+$J$15+$J$23+$J$24+$J$32+$J$35" +"$I$10+$I$15+$I$23+$I$24+$I$32+$I$35" +"$H$10+$H$15+$H$23+$H$24+$H$32+$H$35" +"$G$10+$G$15+$G$23+$G$24+$G$32+$G$35" +"$F$10+$F$15+$F$23+$F$24+$F$32+$F$35" +"$E$10+$E$15+$E$23+$E$24+$E$32+$E$35" +"($K$9-$J$8)+($J$9-$I$8)+($I$9-$H$8)+($H$9-$G$8)+($G$9-$F$8)+($F$9-$E$8)+($E$9-$D$8)" +"IF(E$5=""x"",IF($N7=0,#REF!,1),0)" +"SUM(F10:K10)" +"'Entre. Yr 1'!H6" +"'Entre. Yr 2'!H6" +"'Entre. Yr 3'!H6" +"'Entre. Yr 4'!H6" +"'Entre. Yr 5'!H6" +"'Entre. Yr 6'!H6" +"'Entre. Yr 7'!H6" +"'Entre. Yr 8'!H6" +"SUM(E8:K8)" +"IF(F$5=""x"",IF($N8=0,#REF!,1),0)" +"O8+P8+Q8+R8+S8" +"($K$9-$J$8)+($J$9-$I$8)+($I$9-$H$8)+($G$9-$F$8)+($F$9-$E$8)+($E$9-$D$8)" +"IF(K5=""X"",Y8,IF(J5=""X"",Y9,IF(I5=""X"",Y10,IF(H5=""X"",Y11,IF(G5=""X"",Y12,IF(F5=""X"",Y13,IF(E5=""X"",Y14,)))))))" +"D8" +"IF(G$5=""x"",IF($N9=0,#REF!,1),0)" +"O9+P9+Q9+R9" +"+($J$9-$I$8)+($I$9-$H$8)+($H$9-$G$8)+($G$9-$F$8)+($F$9-$E$8)+($E$9-$D$8)+K8" +"D8-D9" +"IF(H$5=""x"",IF($N10=0,#REF!,1),0)" +"O10+P10+Q10" +"($K$9-$J$8)+($I$9-$H$8)+($H$9-$G$8)+($G$9-$F$8)+($F$9-$E$8)+($E$9-$D$8)" +"IF(I$5=""x"",IF($N11=0,#REF!,1),0)" +"O11+P11" +"($K$9-$J$8)+($J$9-$I$8)+($H$9-$G$8)+($G$9-$F$8)+($F$9-$E$8)+($E$9-$D$8)" +"IF(J$5=""x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year" +"year+1" +"year+2" +"year+3" +"year+4" +"year+5" +"year+6" +"year+7" +"year+8" +"year+9" +"B15-B16-B17-B18" +"B19-B20" +"SUM(B29:B32)" +"B37+B38" +"B33+B39" +"B43+B44+B45" +"B46+B48+B52" +"B15/rev" +"B16/cgs" +"B17/sga" +"B23/ni" +"B32/inv" +"B33/ca" +"B37/equip" +"B40/ta" +"B46/cliab" +"B48/ltd" +"B52/equity" +"B15/B15" +"B16/B15" +"B17/B15" +"B19/B15" +"B21/B15" +"B23/B15" +"B40/B40" +"B29/B40" +"B31/B40" +"B32/B40" +"B39/B40" +"B46/B40" +"B48/B40" +"B52/B40" +"B21" +"B95*B96" +"SUM(B6:B9)" +"SUM(B13)" +"B19-B17" +"B10-B14" +"SUM(B5:B12)" +"SUM(B15:B21)" +"C13-C22" +"'[1]trial balance'!$G$174" +"'[1]trial balance'!G176" +"E7-C7" +"C10-E10" +"SUM(C7:C27)" +"SUM(F7:F27)" +"SUM(D5:D28)" +"-'[1]trial balance'!$G$199" +"E31-C31" +"-'[1]trial balance'!G200" +"C32-E32" +"-'[1]trial balance'!G239" +"-'[1]trial balance'!G242" +"-'[1]trial balance'!G243" +"-'[1]trial balance'!G244" +"-'[1]trial balance'!G248" +"-'[1]trial balance'!G251" +"-'[1]trial balance'!G255" +"SUM(C31:C98)" +"SUM(E31:E98)" +"D29-D99" +"D99+D100" +"D28-D99" +"D28-D99" +"E28-E99" +"F28+F99" +"'[1]trial balance'!$G$174" +"D5" +"'[1]trial balance'!G176" +"E7-C7" +"C10-E10" +"SUM(C7:C27)" +"'[1]trial balance'!G197" +"SUM(G7:G27)" +"SUM(D5:D28)" +"-'[1]trial balance'!$G$199" +"E31-C31" +"-'[1]trial balance'!G200" +"C32-E32" +"-'[1]trial balance'!G239" +"-'[1]trial balance'!G242" +"-'[1]trial balance'!G243" +"-'[1]trial balance'!G244" +"-'[1]trial balance'!G248" +"-'[1]trial balance'!G251" +"-'[1]trial balance'!G255" +"SUM(C31:C98)" +"SUM(G31:G98)" +"D29-D99" +"D99+D100" +"D28-D99" +"D28-D99" +"G28+G99" +"SUM(B5:B9)" +"SUM(B11:B12)" +"SUM(C10:C13)" +"B24+B25" +"SUM(C17:C26)" +"C6" +"108423.06+186511.59+54522.57+25666.32" +"7786.31+23549.91" +"D16" +"209330.97-D16-D17-D18-D19" +"237080.81-C21-C22" +"SUM(C6:C23)" +"SUM(E24:E25)" +"SUM(G24:G27)" +""" ""&$Q$5" +"IF(C6=""yes"",(1*F6),IF(C6=""no"",(0*F6),""""))" +"IF(SUM(F6:F10)<>100%,""ERROR"",""100%"")" +"SUM(G6:G10)" +"IF(SUM(F16:F24)<>100%,""ERROR"",""100%"")" +"SUM(G16:G24)" +"IF(SUM(F30:F40)<>100%,""ERROR"",""100%"")" +"SUM(G30:G40)" +"IF(C46=""yes"",(1*F46),IF(C46=""no"",(0*F46),IF(C46=""small extent"",(0.33*F46),IF(C46=""large extent"",(0.67*F46),""""))))" +"IF(SUM(F46:F73)<>100%,""ERROR"",""100%"")" +"SUM(G46:G73)" +"L4-L3" +"I4-I5" +"SUM(C3:C23)" +"VLOOKUP($C2,VLOOKUP!$A$2:$D$175,2,FALSE)" +"SUM(C16:C45)" +"VLOOKUP($C2,VLOOKUP!$A$2:$D$175,4,FALSE)" +"D9-D10" +"IF(D11>0.1*(D10),IF(ABS(D11)>1600000,""YES, complete the fluctuation analysis section below."",""NO""),IF(D11<-0.1*(D10),IF(ABS(D11)>1600000,""YES, complete the fluctuation analysis section below."",""NO""),""NO""))" +"'Inventory Attachment'!C2" +"'Inventory Attachment'!C2" +"'Inventory Attachment'!C2" +"'Inventory Attachment'!$C$2" +"'Inventory Attachment'!$C$3" +"'Inventory Attachment'!A16" +"SUM(D2:D175)" +"SUM(D3:D302)" +"1171662+1828338" +"SUM(A1:A22)" +"SUM(D7:E7)" +"SUM(F7:I7)" +"SUM(C7:D7)" +"SUM(E7:H7)" +"ALL!C23" +"ALL!C27" +"ALL!C31" +"ALL!C35" +"B15-C15" +"SUM(E7:H7)" +"SUM(C21:D21)" +"ALL!C24" +"ALL!C28" +"ALL!C32" +"ALL!C36" +"ALL!C40" +"ALL!C44" +"ALL!C48" +"SUM(C7:D7)" +"SUM(E7:H7)" +"ALL!C25" +"ALL!C29" +"ALL!C33" +"ALL!C37" +"ALL!C41" +"ALL!C45" +"ALL!C49" +"SUM(C21:D21)" +"SUM(E21:H21)" +"ALL!C22" +"ALL!C26" +"ALL!C30" +"ALL!C34" +"ALL!C38" +"ALL!C42" +"ALL!C46" +"SUM(C3:C9)" +"SUM(F3:F12)" +"SUM(F12,F7)" +"'Wages-Stipends'!B31" +"C4*C18" +"Supplies!B31" +"C5*C18" +"Publicity!B31" +"C6*C18" +"Security!$B$33" +"Security!$C$33" +"C7*C18" +"Telephone!$B$31" +"Telephone!$C$31" +"C8*C18" +"Transportation!B31" +"Transportation!$C$31" +"C9*C18" +"'Events & Programs'!$B$29" +"'Events & Programs'!$C$29" +"C10*C18" +"Food!B33" +"C11*C18" +"Other!B31" +"C12*C18" +"'Fixed Operating Costs'!B31" +"C13*C18" +"SUM(B4:B13)" +"B15" +"C17*C18" +"C17-D19" +"SUM(B5:B30)" +"Summary!$C$18" +"C31*C32" +"SUM(B5:B30)" +"Summary!$C$18" +"C31*C32" +"SUM(B5:B30)" +"Summary!$C$18" +"C31*C32" +"SUM(B5:B32)" +"Summary!$C$18" +"C33*C34" +"SUM(B5:B30)" +"Summary!$C$18" +"C31*C32" +"SUM(B5:B30)" +"Summary!$C$18" +"C31*C32" +"SUM(B5:B28)" +"Summary!$C$18" +"C29*C30" +"SUM(B5:B32)" +"Summary!$C$18" +"C33*C34" +"SUM(B5:B30)" +"Summary!$C$18" +"C31*C32" +"SUM(B5:B30)" +"Summary!$C$18" +"C31*C32" +"SUM(F3:F57)" +"SUM(C4:C16)" +"SUM(D9:D16)" +"SUM(E12:E16)" +"SUM(E19:E32)" +"SUM(C17,C33)" +"SUM(F10:F11)" +"SUM(F14:F18)" +"SUM(F20:F22)" +"SUM(F7:F34)-F9-F12-F19-F23-F27" +"SUM(F49:F52)" +"SUM(F106:F112)" +"SUM(F115:F119)" +"SUM(F99:F120)-F40-F44-F48-F56-F60-F65-F68-F71-F77-F82-F89-F94-F99-F105-F114" +"H35-H121" +"H123/H35" +"COUNTA(D2:D285)" +"SUM(F2:F285)" +"SUM(F287:F414)" +"SUM(F416:F589)" +"SUM(F591:F598)" +"+F590+F599" +"+F286+F415+F600" +"COUNTA(D2:D77)" +"SUM(F2:F77)" +"COUNTA(D79:D124)" +"SUM(F79:F124)" +"COUNTA(D126:D242)" +"SUM(F126:F242)" +"COUNTA(D244:D286)" +"SUM(F244:F286)" +"COUNTA(D288:D370)" +"SUM(F288:F370)" +"COUNTA(D372:D494)" +"SUM(F372:F494)" +"COUNTA(D496:D514)" +"SUM(F496:F514)" +"COUNTA(D516:D533)" +"SUM(F516:F533)" +"COUNTA(D535:D598)" +"SUM(F535:F598)" +"+D599+D534+D515+D495+D371+D287+D243+D125+D78" +"COUNTA(D2:D9)" +"SUM(F2:F9)" +"COUNTA(D11:D17)" +"SUM(F11:F17)" +"COUNTA(D19:D29)" +"SUM(F19:F29)" +"COUNTA(D31:D51)" +"SUM(F31:F51)" +"COUNTA(D53:D61)" +"SUM(F53:F61)" +"COUNTA(D63:D95)" +"SUM(F63:F95)" +"COUNTA(D97:D110)" +"SUM(F97:F110)" +"COUNTA(D112:D141)" +"SUM(F112:F141)" +"COUNTA(D143:D159)" +"SUM(F143:F159)" +"SUM(F161:F183)" +"COUNTA(D185:D194)" +"SUM(F185:F194)" +"COUNTA(D196:D220)" +"SUM(F196:F220)" +"COUNTA(D221:D235)" +"COUNTA(D237:D256)" +"SUM(F237:F256)" +"+D280+D265+D257+D236+D221+D195+D184+D160+D142+D111+D96+D62+D52+D30+D18+D10" +"+F10+F18+F30+F52+F62+F96+F111+F142+F160+F184+F195+F221+F236+F257+F265+F280" +"SUM(B7:B9)" +"SUM(B11,B13,B15,B16)" +"SUM(CapEquip!C24)" +"SUM(BeginInv!D28)" +"SUM(Startupcosts!B37)" +"SUM(WorkCap!B38)" +"SUM(B24,B26,B28,B30,B32,B34)" +"SUM(B42:B45)" +"SUM(C6:C23)" +"B7*C7" +"SUM(D6:D26)" +"SUM(B5:B35)" +"IncomeStatement!$A$29" +"IF($B$6=1,IncomeStatement!C29,IF($B$6=2,IncomeStatement!C29+IncomeStatement!D29,IF($B$6=3,IncomeStatement!C29+IncomeStatement!D29+IncomeStatement!E29,IF($B$6=4,IncomeStatement!C29+IncomeStatement!D29+IncomeStatement!E29+IncomeStatement!F29,IF($B$6=5,IncomeStatement!C29+IncomeStatement!D29+IncomeStatement!E29+IncomeStatement!F29+IncomeStatement!G29,IF($B$6=6,IncomeStatement!C29+IncomeStatement!D29+IncomeStatement!E29+IncomeStatement!F29+IncomeStatement!G29+IncomeStatement!H29,IF($B$6=7,IncomeStatement!C29+IncomeStatement!D29+IncomeStatement!E29+IncomeStatement!F29+IncomeStatement!G29+IncomeStatement!H29+IncomeStatement!I29,IF($B$6=8,IncomeStatement!C29+IncomeStatement!D29+IncomeStatement!E29+IncomeStatement!F29+IncomeStatement!G29+IncomeStatement!H29+IncomeStatement!I29+IncomeStatement!J29,C8))))))))" +"IF($B$6=9,IncomeStatement!C29+IncomeStatement!D29+IncomeStatement!E29+IncomeStatement!F29+IncomeStatement!G29+IncomeStatement!H29+IncomeStatement!I29+IncomeStatement!J29+IncomeStatement!K29,IF($B$6=10,IncomeStatement!C29+IncomeStatement!D29+IncomeStatement!E29+IncomeStatement!F29+IncomeStatement!G29+IncomeStatement!H29+IncomeStatement!I29+IncomeStatement!J29+IncomeStatement!K29+IncomeStatement!L29,IF($B$6=11,IncomeStatement!C29+IncomeStatement!D29+IncomeStatement!E29+IncomeStatement!F29+IncomeStatement!G29+IncomeStatement!H29+IncomeStatement!I29+IncomeStatement!J29+IncomeStatement!K29+IncomeStatement!L29+IncomeStatement!M29,IF($B$6=12,IncomeStatement!C29+IncomeStatement!D29+IncomeStatement!E29+IncomeStatement!F29+IncomeStatement!G29+IncomeStatement!H29+IncomeStatement!I29+IncomeStatement!J29+IncomeStatement!K29+IncomeStatement!L29+IncomeStatement!M29+IncomeStatement!N29))))" +"IncomeStatement!A30" +"IncomeStatement!$A$58" +"IF($B$6=1,IncomeStatement!C58,IF($B$6=2,IncomeStatement!C58+IncomeStatement!D58,IF($B$6=3,IncomeStatement!C58+IncomeStatement!D58+IncomeStatement!E58,IF($B$6=4,IncomeStatement!C58+IncomeStatement!D58+IncomeStatement!E58+IncomeStatement!F58,IF($B$6=5,IncomeStatement!C58+IncomeStatement!D58+IncomeStatement!E58+IncomeStatement!F58+IncomeStatement!G58,IF($B$6=6,IncomeStatement!C58+IncomeStatement!D58+IncomeStatement!E58+IncomeStatement!F58+IncomeStatement!G58+IncomeStatement!H58,IF($B$6=7,IncomeStatement!C58+IncomeStatement!D58+IncomeStatement!E58+IncomeStatement!F58+IncomeStatement!G58+IncomeStatement!H58+IncomeStatement!I58,IF($B$6=8,IncomeStatement!C58+IncomeStatement!D58+IncomeStatement!E58+IncomeStatement!F58+IncomeStatement!G58+IncomeStatement!H58+IncomeStatement!I58+IncomeStatement!J58,C36))))))))" +"IF($B$6=9,IncomeStatement!C58+IncomeStatement!D58+IncomeStatement!E58+IncomeStatement!F58+IncomeStatement!G58+IncomeStatement!H58+IncomeStatement!I58+IncomeStatement!J58+IncomeStatement!K58,IF($B$6=10,IncomeStatement!C58+IncomeStatement!D58+IncomeStatement!E58+IncomeStatement!F58+IncomeStatement!G58+IncomeStatement!H58+IncomeStatement!I58+IncomeStatement!J58+IncomeStatement!K58+IncomeStatement!L58,IF($B$6=11,IncomeStatement!C58+IncomeStatement!D58+IncomeStatement!E58+IncomeStatement!F58+IncomeStatement!G58+IncomeStatement!H58+IncomeStatement!I58+IncomeStatement!J58+IncomeStatement!K58+IncomeStatement!L58+IncomeStatement!M58,IF($B$6=12,IncomeStatement!C58+IncomeStatement!D58+IncomeStatement!E58+IncomeStatement!F58+IncomeStatement!G58+IncomeStatement!H58+IncomeStatement!I58+IncomeStatement!J58+IncomeStatement!K58+IncomeStatement!L58+IncomeStatement!M58+IncomeStatement!N58))))" +"SUM(B8:B36)" +"(((B14*D14)+((B14*1.5))*E14)*F14+C14)" +"G14*$B$6" +"G14*$B$7" +"IF(G14>7000,7000*$B$8,G14*$B$8)" +"SUM(H14:J14)" +"G14*$B$10" +"SUM(G14:G24)" +"SUM(G25,K25)" +"L25" +"SUM(C7:O7)" +"$C$1*C7" +"P13/(P13+P14)" +"P13+(P13*$C$4)" +"R13+(R13*$C$5)" +"$C$2*C7" +"P14/(P13+P14)" +"P15/(P13+P14)" +"(R13+R14)*Q15" +"SUM(C13:C14)-C15" +"P17/$P$17" +"R17/$R$17" +"T17/$T$17" +"C17*$C$3" +"SUM(C21:C22)" +"C17-C21" +"Payroll!$B$27/12" +"P29*1.03" +"Payroll!$L$25/12" +"Amortization!D22" +"Amortization!D23" +"Amortization!D24" +"Amortization!D25" +"Amortization!D26" +"Amortization!D27" +"Amortization!D28" +"Amortization!D29" +"Amortization!D30" +"Amortization!D31" +"Amortization!D32" +"Amortization!D33" +"SUM(C29:C58)" +"C25-C60" +"IncomeStatement!C11" +"SourceFunds!$B$7" +"B60" +"SUM(IncomeStatement!C13)" +"IncomeStatement!C14*0.5" +"(IncomeStatement!D14*0.5)+IncomeStatement!C14*0.5" +"+Amortization!C7" +"SUM(B12,B11,B10,B9,B5)" +"IncomeStatement!$A$29" +"SUM(IncomeStatement!C29)" +"IncomeStatement!A30" +"IncomeStatement!$A$58" +"SUM(IncomeStatement!C58)" +"SUM(B18:B47)" +"+BeginInv!D28" +"SUM(IncomeStatement!C21)" +"Amortization!E22" +"Amortization!E23" +"Amortization!E24" +"Amortization!E25" +"Amortization!E26" +"Amortization!E27" +"Amortization!E28" +"Amortization!E29" +"Amortization!E30" +"Amortization!E31" +"Amortization!E32" +"Amortization!E33" +"+Startupcosts!B37" +"SourceFunds!B24+SourceFunds!B32+SourceFunds!B34" +"SUM(B56,B55,B53,B54,B52,B48)" +"SUM(C56,C55,C53,C52,C48)" +"B14-B58" +"CashFlow!B5" +"CashFlow!$N$60" +"BeginInv!D28" +"Startupcosts!B13+Startupcosts!B15" +"SUM(B8:B12)" +"SourceFunds!B32" +"SourceFunds!B32" +"SourceFunds!B34" +"SourceFunds!B34" +"CapEquip!C24" +"CapEquip!C24" +"IncomeStatement!P57" +"(B17+B18+B19)-B21" +"B13+B23" +"+(Amortization!C7-Amortization!F33)" +"+(Amortization!F34-Amortization!F45)" +"+(Amortization!F46-Amortization!F57)" +"+(Amortization!F58-Amortization!F68)" +"SUM(B32:B35)" +"+Amortization!F33" +"+Amortization!F45" +"+Amortization!F57" +"+Amortization!F68" +"SUM(B37:B39)" +"E37+D39" +"B25-B41" +"B41+B43" +"SUM(B13:B16)" +"SUM(B22:B27)" +"SUM(B33:B42)" +"SUM(B44,B29,B18)" +"SUM(B51:B62)" +"B46-B64" +"B47" +"B42" +"B52" +"B57" +"B62" +"B72" +"B67" +"B97" +"B77" +"B82" +"B87" +"B102" +"B92" +"B107" +"IncomeStatement!P25" +"IncomeStatement!P17" +"B40/B41" +"IncomeStatement!P62" +"IncomeStatement!P17" +"Bizbalsht!B13" +"Bizbalsht!B37" +"Bizbalsht!B8+Bizbalsht!B9+Bizbalsht!B11" +"Bizbalsht!B37" +"Bizbalsht!B43" +"Bizbalsht!B34+Bizbalsht!#REF!+Bizbalsht!#REF!" +"Bizbalsht!C34+Bizbalsht!B35+Bizbalsht!B39" +"IncomeStatement!P23" +"IncomeStatement!P23/12" +"Bizbalsht!B41" +"Bizbalsht!B43" +"IncomeStatement!P17" +"IncomeStatement!R17" +"Bizbalsht!B25" +"IncomeStatement!P62" +"IncomeStatement!R62" +"Bizbalsht!B25" +"IncomeStatement!P17" +"IncomeStatement!R17" +"Bizbalsht!B9" +"IncomeStatement!P23" +"IncomeStatement!R23" +"Bizbalsht!B32" +"B67" +"B87" +"PMT(bill1,bill4,-bill6)" +"IF(bill7=0,bill8,bill7)" +"""Beginning balance at payment ""&TEXT(bill9,""0"")&"":""" +"FV(bill2/bill3,bill9-1,bill10,-bill6)" +"IF(G7=0,IF(G8=0,1,G8),1+C10*(YEAR(G7)-YEAR(C11))+INT(C10*(MONTH(G7)-MONTH(C11))/12)+IF(DAY(G7)>DAY(C11),1))" +"""Cumulative interest prior to payment ""&TEXT(bill9,""0"")&"":""" +"bill10*(bill9-1)-(bill6-bill11)" +"IF(bill9"""",IF(bill11<0,0,bill11),"""")" +"bill14" +"bill15" +"bill16" +"IF(A22<>"""",D22+bill17,"""")" +"+F22" +"+G22+D23" +"SUM(D84:D87)" +"SUM(E28*F29%)" +"SUM(J30/12)" +"SUM(F32*J31)" +"SUM(D43:K48)" +"SUM(J33)" +"SUM(K51,K49)" +"C13/C14*C15*C17" +"C13*B25*C15" +"C13*B28*C15" +"C13*B31*C15" +"C13*B34*C15" +"C13*B37*C15" +"C13*((1-B31)-B37-B25-B28-B34)*(C15-C16)" +"SUM(C22:C39)" +"('Your Company'!C13)" +"C4/C5*C6*C8" +"C4*B16*C6" +"C4*B19*C6" +"C4*B22*C6" +"C4*B25*C6" +"C4*B28*C6" +"C9/C10*C11*C13" +"C9*B21*C11" +"C9*B24*C11" +"C9*B27*C11" +"C9*B30*C11" +"C9*B33*C11" +"C9*((1-B27)-B33-B21-B24-B30)*(C11-C12)" +"SUM(C18:C35)" +"SUM(B9:B11)" +"B12-B18" +"SUM(B26:B27)" +"SUM(B31:B37)" +"B28-B38" +"SUM(C65/C19)" +"invtotal" +"1-SUM(B17:B19)" +"wagetot" +"exptotal" +"year-1" +"year" +"year+1" +"D49*collect1" +"C49*collect2" +"B49*collect3" +"SUM(E51:E53)" +"invtotal*_inv1*C49" +"invtotal*_inv2*D49" +"invtotal*_inv3*E49" +"E60*pay0" +"D60*_pay1" +"C60*_pay2" +"B60*_pay3" +"SUM(E63:E66)" +"F49*wagetot*wage1" +"G49*wagetot*wage2" +"SUM(E70:E71)" +"E49*exptotal*exp0" +"F49*exptotal*_exp1" +"G49*exptotal*_exp2" +"E54" +"E67" +"E72" +"E78" +"E84-E85-E86-E87" +"E88-E90-E91-E92" +"cash" +"E96" +"E93+E95" +"SUM(B42)" +"SUM(C6:N6)" +"SUM(B8:B13)" +"SUM(B14)" +"SUM(C6+C14)" +"SUM(B17:B34)" +"SUM(B15-B41)" +"+B42" +"SUM(C10:N10)" +"+B12" +"SUM(C10:C12)" +"+B8+B13" +"SUM(B16:B34)" +"IF(SUM(C35:N35)=SUM(O16:O34),SUM(C35:N35),""Error"")" +"+B35+SUM(B36:B40)" +"+B14-B41" +"+IF(C8+O13-O41=N42,""Verified"",""Error"")" +"+IF(O44+B45-O10-O11-O46=N45,""Verified"",""Error"")" +"+IF(O41=SUM(O35:O40),""Verified"",""Error"")" +"+IF(SUM(C13:N13)=SUM(O10:O12),""Verified"",""Error"")" +"+B42" +"SUM(C10:N10)" +"+B12" +"SUM(C10:C12)" +"+B8+B13" +"SUM(B16:B34)" +"IF(SUM(C35:N35)=SUM(O16:O34),SUM(C35:N35),""Error"")" +"+B35+SUM(B36:B40)" +"+B14-B41" +"+IF(C8+O13-O41=N42,""Verified"",""Error"")" +"+IF(O44+B45-O10-O11-O46=N45,""Verified"",""Error"")" +"+IF(O41=SUM(O35:O40),""Verified"",""Error"")" +"+IF(SUM(C13:N13)=SUM(O10:O12),""Verified"",""Error"")" +"C33*D33*E33*F33*G33" +"SUM(B55)" +"SUM(C8:N8)" +"+O9/O57" +"SUM(B8:B13)" +"SUM(B6+B14)" +"+O17/O$57" +"SUM(B24:B46)" +"+B23+B47" +"SUM(B15-B54)" +"+O54-O23" +"1-P23" +"+(O54-O23)/B64" +"'Year 1'!N55" +"B55" +"SUM(C55)" +"SUM(C8:N8)" +"+O9/O57" +"SUM(B8:B13)" +"SUM(B6+B14)" +"+O17/O57" +"+O18/O57" +"+O19/O57" +"+O22/O57" +"+O23/O57" +"+O24/O57" +"+O25/O57" +"+O26/O57" +"+O27/O57" +"+O28/O57" +"+O29/O57" +"+O30/O57" +"+O31/O57" +"+O32/O57" +"+O33/O57" +"+O34/O57" +"+O35/O57" +"+O36/O57" +"+O37/O57" +"+O38/O57" +"+O39/O57" +"+O40/O57" +"+O41/O57" +"+O42/O57" +"+O46/O57" +"SUM(B24:B46)" +"+O47/O57" +"+B23+B47" +"+O48/O57" +"+O49/O57" +"+O50/O57" +"+O51/O57" +"+O52/O57" +"+O53/O57" +"+O54/O57" +"SUM(B15-B54)" +"+O57/O57" +"1-P23" +"+(O54-O23)/B64" +"SUM(B55)" +"SUM(C55)" +"'Year 1'!C8" +"+(D8-C8)/C8" +"'Year 1'!D8" +"'Year 1'!E8" +"SUM(B8:B13)" +"SUM(B6+B14)" +"SUM(B24:B46)" +"+B23+B47" +"SUM(B15-B54)" +"'Year 1'!E55" +"SUM(B55)" +"'Year 1'!F8" +"+(C8-B8)/B8" +"'Year 1'!G8" +"'Year 1'!H8" +"SUM(B8:B13)" +"SUM(B6+B14)" +"SUM(B24:B46)" +"+B23+B47" +"SUM(B15-B54)" +"'Year 1'!H55" +"SUM(B55)" +"'Year 1'!I8" +"+(C8-B8)/B8" +"'Year 1'!J8" +"'Year 1'!K8" +"SUM(B8:B13)" +"SUM(B6+B14)" +"SUM(B24:B46)" +"+B23+B47" +"SUM(B15-B54)" +"'Year 1'!H55" +"SUM(B55)" +"'Year 1'!L8" +"+(C8-B8)/B8" +"'Year 1'!M8" +"'Year 1'!N8" +"SUM(B8:B13)" +"SUM(B6+B14)" +"SUM(B24:B46)" +"+B23+B47" +"'Year 1'!K49" +"SUM(B15-B54)" +"SUM(E17:E22)" +"SUM(E17:E22)" +"H23-E23" +"SUM(E34:F39)" +"SUM(E34:F39)" +"SUM(H40-E40)" +"SUM(H40-E40)" +"SUM(E57-H57)" +"SUM(E57-H57)" +"IF('RA-1'!C3="""","""",'RA-1'!C3)" +"IF('RA-1'!I3="""","""",'RA-1'!I3)" +"SUM(E13-D13)" +"SUM(F13*G13)" +"SUM(H13:H48)" +"IF('RA-1'!C3="""","""",'RA-1'!C3)" +"IF('RA-1'!I3="""","""",'RA-1'!I3)" +"SUM(C11+F11+G11-H11-I11-J11)" +"SUM(B25+D25+F25-G25-H25+I25-J25)" +"SUM(G39+H39-I39-J39)" +"IF('RA-1'!C3="""","""",'RA-1'!C3)" +"IF('RA-1'!I3="""","""",'RA-1'!I3)" +"SUM(C11+F11+G11-H11-I11-J11)" +"SUM(B25+D25+F25-G25-H25+I25-J25)" +"SUM(G39+H39-I39-J39)" +"IF('RA-1'!C3="""","""",'RA-1'!C3)" +"IF('RA-1'!I3="""","""",'RA-1'!I3)" +"SUM(C11+F11+G11-H11-I11-J11)" +"SUM(B25+D25+F25-G25-H25+I25-J25)" +"SUM(G39+H39-I39-J39)" +"SUM(D10:D12)" +"'RA-1'!I25" +"'RA-1'!H42" +"'RA-1'!H59" +"'RA-2'!H49" +"SUM(D13:D18)" +"SUM(D20*D22)" +"SUM(D24,G24,J24)" +"SUM(J26/3)" +"SUM(B8:B18)" +"(B5-B19)" +"B21+B26" +"B30+B32" +"SUM(B5:B11)" +"B31+B32" +"B29+B34" +"1+A4" +"1+A11" +"1+A4" +"1+A11" +"ROUND(+B2*(1+B3),-3)" +"ROUND(+C17*(1+B3),-3)" +"+C34" +"+C17-C18" +"ROUND($B$9+($B$10*C17),-3)" +"+$B$11" +"+$B$12" +"+$B$13" +"SUM(B21:B24)" +"+C19-C24" +"ROUND(C25*$B$14,-3)" +"+B7" +"+C33" +"ROUND(+C17*$B$6,-3)" +"SUM(C30:C31)" +"ROUND($B$4+($B$5*E17),-3)" +"ROUND($B$4+($B$5*B8),-3)" +"+B16" +"+B16" +"+E38+C37" +"+D42+B41" +"ROUND(+B2*(1+B3),-3)" +"ROUND(+C17*(1+B3),-3)" +"+C34" +"+C17-C18" +"ROUND($B$9+($B$10*C17),-3)" +"+$B$11" +"+$B$12" +"+$B$13" +"SUM(B21:B24)" +"+C19-C24" +"ROUND(C25*$B$14,-3)" +"+B7" +"+C33" +"ROUND(+C17*$B$6,-3)" +"SUM(C30:C31)" +"ROUND($B$4+($B$5*E17),-3)" +"ROUND($B$4+($B$5*B8),-3)" +"+B16" +"+B16" +"+E38+C37" +"+D42+B41" +"SUM(C4:C9)" +"D12*60%" +"SUM(C6:C11)" +"SUM(C15:C19)" +"SUM(C22:C30)" +"+B3" +"+F3-G3" +"+D5-D4-B5+C5" +"40*D5+(E5/4)-I5" +"+F4-G4+I5+H5-J5-F5+G5" +"-E5+10*D5" +"+Sheet1!$B$19*B5" +"+C5*Sheet1!$B$20" +"+D5*Sheet1!$B$22*8*20" +"+E5*Sheet1!$B$23" +"+F5*Sheet1!$B$17" +"+G5*Sheet1!$B$18" +"+H5*Sheet1!$B$24" +"I5*Sheet1!$B$16" +"+E10*Sheet1!B23" +"+SUM(B15:I20)" +"SUMPRODUCT(J5:J10,K5:K10)" +"C24-C22" +"+Sheet1!$B$19*Sheet2!B5" +"+C5*Sheet1!$B$20" +"+D5*Sheet1!$B$22*8*20" +"+E5*Sheet1!B23" +"+F5*Sheet1!$B$17" +"+G5*Sheet1!$B$18" +"+H5*Sheet1!$B$24" +"+SUM(B15:H20)" +"+D5-D4-B5+C5" +"40*D5+(E5/4)-I5" +"+F4-G4+I5+H5-J5-F5+G5" +"-E5+10*D5" +"+Sheet1!$B$19*Sheet2!B5" +"+C5*Sheet1!$B$20" +"+D5*Sheet1!$B$22*8*20" +"+E5*Sheet1!$B$23" +"+F5*Sheet1!$B$17" +"+G5*Sheet1!$B$18" +"+H5*Sheet1!$B$24" +"I5*Sheet1!$B$16" +"+E10*Sheet1!B23" +"+SUM(B15:I20)" +"SUM(J5:J10)*31" +"SQRT(_eoq2(C5,C4,C6,C7))" +"+($C$4/A13)*$C$5" +"+(A13/2)*$C$6*($C$7)" +"+C13+B13" +"+A13+$C$9" +"+(A14/2)*$C$6*$C$7" +"SQRT(C3*C7*$G$9/(2*($G$8+H3)))" +"C3/B14" +"B14*($G$8+H3)" +"(C14/2)*C7*$G$9" +"D14+E14" +"SUM(F14:F16)" +"SQRT((C3*C7*G9+C4*C8*G9+C5*C9*G9)/(2*(G8+SUM(H3:H5))))" +"C3/B22" +"B22*($G$8+H3)" +"(C22/2)*C7*$G$9" +"B22" +"B23*(H4)" +"B22" +"C3/C30" +"C30*($G$8+H3)" +"(D30/2)*C7*$G$9" +"$C$30*B31" +"C31*(H4)" +"C30*B32" +"D13" +"VLOOKUP(A18,B$9:C$11,2,TRUE)" +"(A18/2)*B18*(C$5/100)" +"C$4*12*C$3/A18" +"C$4*12*B18" +"C18+E18+D18" +"A18" +"F18" +"A18+D$14" +"((MINA(5000,A16)*C$9)+(MAXA(0,MINA(10000,A16)-5000)*C$10)+(MAXA(0,A16-10000)*C$11))/A16" +"(A16/2)*B16*(C$5)" +"(C$4*12/A16)*C$3" +"C$4*12*B16" +"C16+E16+D16" +"250+A16" +"B5" +"D6" +"MAX(0,360000-60000*D5)" +"B6*(B5-B4)" +"B7+D7" +"B5" +"D7" +"MAX(0,360000-60000*D5)" +"B7*(B5-B4)+IF(B7>0,B6,0)" +"D7*(D5-D4)-IF(D7>0,B6,0)" +"B8+D8" +"B5" +"IF(C6>=E4,E6,E5)" +"C6" +"MAX(0,360000-60000*C5)" +"B6*(B5-B4)" +"B7+C7" +"D3*D4" +"D5*SQRT(D4)" +"+$D$4*$D$3" +"+A16-$D$4*$D$3" +"NORMDIST(A16,$D$9,$D$10,1)" +"$D$6/2+B16" +"D16/$D$3" +"esc(B16,$D$10)" +"($D$6-F16)/$D$6" +"+A16+$D$12" +"NORMDIST(A205,D9,$D$10,1)" +"D3*D5" +"D4*SQRT(D5)" +"NORMSINV(D6)*D10" +"-D3*(1-NORMSDIST(D3/B3))+B3*NORMDIST(D3/B3,0,1,0)" +"NOW()" +"IF($D$13=0,"" "",$D$13)" +"VLOOKUP(E21,dept!B:D,3,FALSE)" +"VLOOKUP(E21,dept!B:D,3,FALSE)" +"VLOOKUP(D34,'program SubProgram'!B:E,3,FALSE)" +"VLOOKUP(D34,'program SubProgram'!B:E,3,FALSE)" +"VLOOKUP(D34,'program SubProgram'!B:E,3,FALSE)" +" NOW()" +"+B5" +"+B11" +"+B5" +"IF(ISNUMBER(B47),+B47+TIME(0,E47,0),""…"")" +"MAX(C17:C47)" +"+D50" +"MAX(D66,C67)" +"SUM(F81:F83)" +"+I51" +"L2" +"L3-N3" +"L3" +"SUM(L2:L6)" +"'Expense Summary'!F2" +"0.15*Q7" +"SUM(T7:X7)" +"28264" +"N9" +"22000-3000" +"L14-N14" +"SUM(L8:L29)" +"'Expense Summary'!$F$3" +"L31" +"L33" +"L34-N34" +"L44-X44" +"SUM(L31:L81)" +"'Expense Summary'!F4" +"SUM(L83:L88)" +"'Expense Summary'!$F$5" +"L99" +"SUM(L90:L107)" +"'Expense Summary'!$F$6" +"SUM(L109:L111)" +"'Expense Summary'!$F$7" +"2958.98+(8745/5)+468+695" +"L114" +"8745/5" +"2793+2436+2995+495+5164+15522+3*1749" +"L123-N123" +"SUM(Q121:Q135)" +"5500+2175+840" +"SUM(L137:L149)" +"'Expense Summary'!$F$9" +"L7+L30+L82+L89+L108+L112+L136+L150" +"L114-2000+L122+L124" +"L119+L123+L125+L126-4500+L127-4500+L128+L129+L131+L132-7000" +"L134+L135" +"L133" +"Q136-29000" +"SUM(E2:E4)" +"SUM(E7:E10)" +"SUM(E13:E18)" +"SUM(E24:E28)" +"E41/4" +"SUM(E38:E44)" +"SUM(E48:E59)" +"E45+E60" +"SUM(E65:E66)" +"Detail!L7" +"Detail!N7" +"Detail!Q7" +"'Pre-1999'!E29" +"Detail!L30" +"Detail!N30" +"Detail!Q30" +"'Pre-1999'!$E$5" +"Detail!L82" +"Detail!N82" +"Detail!Q82" +"'Pre-1999'!$E$61" +"Detail!L89" +"Detail!N89+G5" +"Detail!Q89" +"'Pre-1999'!$E$34" +"Detail!L108" +"Detail!N108" +"Detail!Q108" +"'Pre-1999'!$E$19+450000" +"Detail!L112" +"Detail!N112" +"Detail!Q112" +"'Pre-1999'!$E$36" +"Detail!L136" +"Detail!N136+G8" +"Detail!Q136" +"'Pre-1999'!$E$11" +"Detail!L150" +"Detail!N150" +"Detail!Q150" +"'Pre-1999'!$E$21+74000" +"SUM(B2:B9)" +"IF(K8>L8,0,G8*(1-K8))" +"IF(K8>L8,0,G8*(1-L8))" +"+M8-N8" +"SUM(O8:O32)" +"SUM(P8:P32)" +"+O33+P34" +"B7-C7" +"O36/M36-1" +"AVERAGE(B102,B90,B78,B66,B54)" +"I102/I117-1" +"B18/1000" +"B30/1000" +"B42/1000" +"B54/1000" +"B66/1000" +"B78/1000" +"B90/1000" +"B102/1000" +"AVERAGE(B144:B148)" +"A2+1" +"$E$2" +"$F$2" +"TODAY()-E8" +"'Sched Value'!$C$42" +"'CO Summary'!$C$20" +"'Sched Value'!$D$42" +"'Sched Value'!$E$42" +"SUM(D14:D15)" +"SUM(E14:E16)" +"D17-E9" +"'Sched Value'!$N$42" +"'Sched Value'!$I$42" +"'Sched Value'!$J$42" +"'Sched Value'!$K$42" +"F16*-1" +"SUM(E19:E22)" +"'Sched Value'!$L$42" +"'Sched Value'!$O$42*-1" +"'Sched Value'!$P$42*-1" +"F26-F27" +"E23/E17" +"SUM(D9:D18)" +"SUM(I10:I18)" +"SUM(C9:C18)" +"D19+E19" +"D19+E19" +"C12+D12+E12+F12+G12" +"I12+J12+K12" +"L12/H12" +"L12*0.1" +"SUM(C11:C30)" +"SUM(N12:N30)" +"-G31" +"C33+D33+G33" +"'Article 8'!$G$68" +"'Article 8'!$H$68" +"'Article 8'!$I$68" +"'Article 8'!$M$68" +"'Article 8'!$K$68" +"'Article 8'!$N$68" +"'Article 7'!$G$54" +"'Article 7'!$H$54" +"'Article 7'!$I$54" +"'Article 7'!$M$54" +"'Article 7'!$K$54" +"'Article 7'!$N$54" +"SUM(C31+C33+C35+C37)" +"D37+D35" +"SUM(I31+I35+I37)" +"K31" +"C41+D41" +"L41-I41" +"M41*H41" +"M38" +"H41-L41" +"C38+C41" +"E31" +"ABS(F31)" +"-G33" +"C42" +"SUM(C43+D43+E43)" +"C12*E12" +"G12+H12" +"J12*E12" +"K12-L12" +"I12-K12" +"D24*SUM(G12:G17,G19:G23)" +"SUM(G12:G24)" +"C28*F28" +"F28*J28" +"SUM(G28:G52)" +"G25+G53" +"G12+H12" +"K12-L12" +"I12-K12" +"SUM(G11:G14)" +"F18" +"SUM(L24:L43)" +"L21+L44" +"SUM(G17:G66)" +"G15+G67" +"SUM(J9:J25)" +"F12-G12" +"SUM(F12:F28)" +"CJ6&BA6&DN6&S6&CF6&DJ6&HL6&IS6" +"IF($M6=""2V"",IF($F6=""lbs"",$E6,#VALUE!),0)" +"IF($M6=""2NV"",IF($F6=""lbs"",$E6,#VALUE!),0)" +"IF($M6=""3V"",IF($F6=""lbs"",$E6,#VALUE!),0)" +"IF($M6=""3NV"",IF($F6=""lbs"",$E6,#VALUE!),0)" +"IF(SUM(N6:Q6)>0,IF(LEFT(L6,5)="" Aero"",E6,0),0)" +"IF(NOT(ISBLANK(M6)),IF($F6=""lbs"","" Aero,""&M6,"" Aero""&""Error""),"""")" +"IF(T6=""X"",IF($F6=""cu ft"",$E6,#VALUE!),0)" +"IF(U6>0,IF(LEFT($L6,LEN(T$5))=T$5,$E6,),0)" +"(IF(ISBLANK(AO6),"""",IF($F6=""cu ft"",$AO$5,$AO$5&""Error"")))&(IF(ISBLANK(AX6),"""",IF($F6=""cu ft"",$AX$5,$AX$5&""Error"")))&(IF(ISBLANK(Z6),"""",IF($F6=""cu ft"",$Z$5,$Z$5&""Error"")))&(IF(ISBLANK(AU6),"""",IF($F6=""cu ft"",$AU$5,$AU$5&""Error"")))&(IF(ISBLANK(W6),"""",IF($F6=""cu ft"",$W$5,$W$5&""Error"")))&(IF(ISBLANK(T6),"""",IF($F6=""cu ft"",$T$5,$T$5&""Error"")))&(IF(ISBLANK(AF6),"""",IF($F6=""cu ft"",$AF$5,$AF$5&""Error"")))&(IF(ISBLANK(AR6),"""",IF($F6=""cu ft"",$AR$5,$AR$5&""Error"")))&(IF(ISBLANK(AI6),"""",IF($F6=""cu ft"",$AI$5,$AI$5&""Error"")))&(IF(ISBLANK(AL6),"""",IF($F6=""cu ft"",$AL$5,$AL$5&""Error"")))&(IF(ISBLANK(AC6),"""",IF($F6=""cu ft"",$AC$5,$AC$5&""Error"")))" +"IF(BB6=""X"",IF($F6=""gal"",$E6,#VALUE!),0)" +"(IF(ISBLANK(BH6),"""",IF($F6=""gal"",$BH$5,$BH$5&""Error"")))&(IF(ISBLANK(BK6),"""",IF($F6=""gal"",$BK$5,$BK$5&""Error"")))&(IF(ISBLANK(BN6),"""",IF($F6=""gal"",$BN$5,$BN$5&""Error"")))&(IF(ISBLANK(BQ6),"""",IF($F6=""gal"",$BQ$5,$BQ$5&""Error"")))&(IF(ISBLANK(BB6),"""",IF($F6=""gal"",$BB$5,$BB$5&""Error"")))&(IF(ISBLANK(BE6),"""",IF($F6=""gal"",$BE$5,$BE$5&""Error"")))&(IF(ISBLANK(BZ6),"""",IF($F6=""gal"",$BZ$5,$BZ$5&""Error"")))&(IF(ISBLANK(CC6),"""",IF($F6=""gal"",$CC$5,$CC$5&""Error"")))&(IF(ISBLANK(BT6),"""",IF($F6=""gal"",$BT$5,$BT$5&""Error"")))&(IF(ISBLANK(BW6),"""",IF($F6=""gal"",$BW$5,$BW$5&""Error"")))" +"IF(CG6=""X"",IF($F6=""lbs"",$E6,#VALUE!),0)" +"IF(CH6>0,IF(LEFT($L6,LEN(CG$5))=CG$5,$E6,0),0)" +"IF(ISBLANK(CG6),"""",IF($F6=""lbs"",CG$5,CG$5&""Error""))" +"IF($CK6=""I-A In"",IF($F6=""gal"",$E6,#VALUE!),0)" +"IF($CK6=""I-A Out"",IF($F6=""gal"",$E6,#VALUE!),0)" +"IF($CK6=""I-B In"",IF($F6=""gal"",$E6,#VALUE!),0)" +"IF($CK6=""I-B Out"",IF($F6=""gal"",$E6,#VALUE!),0)" +"IF($CK6=""I-C In"",IF($F6=""gal"",$E6,#VALUE!),0)" +"IF($CK6=""I-C Out"",IF($F6=""gal"",$E6,#VALUE!),0)" +"IF($CK6=""II In"",IF($F6=""gal"",$E6,#VALUE!),0)" +"IF($CK6=""II Out"",IF($F6=""gal"",$E6,#VALUE!),0)" +"IF($CK6=""III-A In"",IF($F6=""gal"",$E6,#VALUE!),0)" +"IF($CK6=""III-A Out"",IF($F6=""gal"",$E6,#VALUE!),0)" +"IF($CK6=""III-B In"",IF($F6=""gal"",$E6,#VALUE!),0)" +"IF($CK6=""III-B Out"",IF($F6=""gal"",$E6,#VALUE!),0)" +"IF(CL6>0,IF(LEFT($L6,11)="" Flamm/Comb"",$E6,0),0)" +"IF(ISBLANK(CK6),"""",IF($F6=""gal"","" Flamm/Comb,""&CK6,"" Flamm/Comb,Error""))" +"IF(ISBLANK(DK6),"""",IF($F6=""lbs"",DK$5,DK$5&"",Error""))" +"IF(DP6>0,IF(LEFT($L6,11)="" FlammSolid"",$E6,0),0)" +"IF($DR6=""UD"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($DR6=""UD"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF($DR6=""I"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($DR6=""I"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF($DR6=""II"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($DR6=""II"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF($DR6=""III"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($DR6=""III"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF($DR6=""IV"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($DR6=""IV"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF(DS6>0,IF(LEFT($L6,8)="" OrgPer,"",$E6,0),0)" +"IF($EM6=4,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($EM6=4,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF($EM6=3,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($EM6=3,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF($EM6=2,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($EM6=2,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF($EM6=1,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($EM6=1,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF(EN6>0,IF(LEFT($L6,6)="" Oxid,"",$E6,0),0)" +"IF($FD6=""X"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($FD6=""X"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF(FE6>0,IF(LEFT($L6,5)="" Pyro"",$E6,0),0)" +"IF($FI6=4,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($FI6=4,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF($FI6=""3D"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($FI6=""3D"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF($FI6=""3N"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($FI6=""3N"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF($FI6=2,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($FI6=2,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF($FI6=1,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($FI6=1,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF(FJ6>0,IF(LEFT($L6,10)="" Unstable,"",$E6,0),0)" +"IF($GD6=3,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($GD6=3,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF($GD6=2,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($GD6=2,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF($GD6=1,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($GD6=1,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF(GE6>0,IF(LEFT($L6,10)="" H2OReact,"",$E6,0),0)" +"IF(GQ6=""X"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF(GQ6=""X"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF(GR6>0,IF(LEFT($L6,11)="" Carcinogen"",$E6,0),0)" +"IF(GW6>0,IF(LEFT($L6,10)="" Corrosive"",$E6,0),0)" +"IF(HB6>0,IF(LEFT($L6,9)="" Hi-Toxic"",$E6,0),0)" +"IF(HG6>0,IF(LEFT($L6,9)="" Irritant"",$E6,0),0)" +"IF(NOT(ISBLANK(HK6)),IF(AND(HK6=""NonSeal-Alpha"",$F6=""microCi""),CONCATENATE(HL$5,HK6),IF(AND(HK6=""Seal-Alpha"",$F6=""milliCi""),CONCATENATE(HL$5,HK6),IF(AND(HK6=""NonSeal-Beta"",$F6=""microCi""),CONCATENATE(HL$5,HK6),IF(AND(HK6=""Seal-Beta"",$F6=""milliCi""),CONCATENATE(HL$5,HK6), IF(AND(HK6=""NonSeal-Gamma"",$F6=""microCi""),CONCATENATE(HL$5,HK6),IF(AND(HK6=""Seal-Gamma"",$F6=""milliCi""),CONCATENATE(HL$5,HK6),CONCATENATE(HL$5,""Error""))))))),"""")" +"IF($HK6=""NonSeal-Gamma"",IF($F6=""microCi"",$E6,#VALUE!),0)" +"IF($HK6=""Seal-Gamma"",IF($F6=""milliCi"",$E6,#VALUE!),0)" +"IF($HK6=""NonSeal-Beta"",IF($F6=""microCi"",$E6,#VALUE!),0)" +"IF($HK6=""Seal-Beta"",IF($F6=""milliCi"",$E6,#VALUE!),0)" +"IF($HK6=""NonSeal-Alpha"",IF($F6=""microCi"",$E6,#VALUE!),0)" +"IF($HK6=""Seal-Alpha"",IF($F6=""milliCi"",$E6,#VALUE!),0)" +"IF(HM6>0,IF(LEFT($L6,LEN($HL$5))=$HL$5,$E6,0),0)" +"IF(HZ6>0,IF(LEFT($L6,11)="" Sensitizer"",$E6,0),0)" +"IF(IE6>0,IF(LEFT($L6,6)="" Toxic"",$E6,0),0)" +"IF(IJ6>0,IF(LEFT($L6,15)="" OtherHealthHaz"",$E6,0),0)" +"(IF(DR6=""UD"",IF(OR(F6=""lbs"",F6=""gal""),"" OrgPer,UD"","" OrgPer,Error""),""""))&(IF(DR6=""I"",IF(OR(F6=""lbs"",F6=""gal""),"" OrgPer,I"","" OrgPer,Error""),""""))&(IF(FI6=4,IF(OR(F6=""lbs"",F6=""gal""),"" Unstable,4"","" Unstable,Error""),""""))&(IF(FI6=""3D"",IF(OR(F6=""lbs"",F6=""gal""),"" Unstable,3D"","" Unstable,Error""),""""))&(IF(HA6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" Hi-Toxic"","" Hi-Toxic,Error""),""""))&(IF(FD6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" Pyro"","" Pyro,Error""),""""))&(IF(DR6=""II"",IF(OR(F6=""lbs"",F6=""gal""),"" OrgPer,II"","" OrgPer,Error""),""""))&(IF(GD6=3,IF(OR(F6=""lbs"",F6=""gal""),"" H2OReact,3"","" H2OReact,Error""),""""))&(IF(DR6=""III"",IF(OR(F6=""lbs"",F6=""gal""),"" OrgPer,III"","" OrgPer,Error""),""""))&(IF(EM6=4,IF(OR(F6=""lbs"",F6=""gal""),"" Oxid,4"","" Oxid,Error""),""""))&(IF(EM6=3,IF(OR(F6=""lbs"",F6=""gal""),"" Oxid,3"","" Oxid,Error""),""""))" +"(IF(FI6=""3N"",IF(OR(F6=""lbs"",F6=""gal""),"" Unstable,3N"","" Unstable,Error""),""""))&(IF(DR6=""IV"",IF(OR(F6=""lbs"",F6=""gal""),"" OrgPer,IV"","" OrgPer,Error""),""""))&(IF(FI6=2,IF(OR(F6=""lbs"",F6=""gal""),"" Unstable,2"","" Unstable,Error""),""""))&(IF(GD6=2,IF(OR(F6=""lbs"",F6=""gal""),"" H2OReact,2"","" H2OReact,Error""),""""))" +"(IF(FI6=1,IF(OR(F6=""lbs"",F6=""gal""),"" Unstable,1"","" Unstable,Error""),""""))&(IF(GD6=1,IF(OR(F6=""lbs"",F6=""gal""),"" H2OReact,1"","" H2OReact,Error""),""""))&(IF(EM6=2,IF(OR(F6=""lbs"",F6=""gal""),"" Oxid,2"","" Oxid,Error""),""""))" +"(IF(ID6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" Toxic"","" Toxic,Error""),""""))&(IF(EM6=1,IF(OR(F6=""lbs"",F6=""gal""),"" Oxid,1"","" Oxid,Error""),""""))&(IF(GV6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" Corrosive"","" Corrosive,Error""),""""))" +"(IF(GQ6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" Carcinogen"","" Carcinogen,Error""),""""))&(IF(II6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" OtherHealthHaz"","" OtherHealthHaz,Error""),""""))&(IF(DO6=""X"",IF(F6=""lbs"","" FlammSolid"","" FlammSolid,Error""),""""))&(IF(HF6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" Irritant"","" Irritant,Error""),""""))&(IF(HY6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" Sensitizer"","" Sensitizer,Error""),""""))" +"IN6&IO6&IP6&IQ6&IR6" +"SUM(N6:N55)" +"SUM(FL6:FL55)+FN56" +"SUM(IN6:IV55)" +"'Chemical Inventory'!C1" +"'Chemical Inventory'!Q56" +"'Chemical Inventory'!P56" +"'Chemical Inventory'!O56" +"'Chemical Inventory'!N56" +"'Chemical Inventory'!BI56" +"'Chemical Inventory'!BL56" +"'Chemical Inventory'!CA56" +"'Chemical Inventory'!CD56" +"'Chemical Inventory'!CH56" +"'Chemical Inventory'!DP56" +"'Chemical Inventory'!X56" +"'Chemical Inventory'!DL56" +"'Chemical Inventory'!CL56" +"'Chemical Inventory'!CM56" +"'Chemical Inventory'!CN56" +"'Chemical Inventory'!CO56" +"'Chemical Inventory'!CP56" +"'Chemical Inventory'!CQ56" +"'Chemical Inventory'!CR56" +"'Chemical Inventory'!CS56" +"'Chemical Inventory'!CT56" +"'Chemical Inventory'!CU56" +"'Chemical Inventory'!CV56" +"'Chemical Inventory'!CW56" +"'Chemical Inventory'!DT56" +"'Chemical Inventory'!DS56" +"'Chemical Inventory'!DV56" +"'Chemical Inventory'!DU56" +"'Chemical Inventory'!DX56" +"'Chemical Inventory'!DW56" +"'Chemical Inventory'!DZ56" +"'Chemical Inventory'!DY56" +"'Chemical Inventory'!EB56" +"'Chemical Inventory'!EA56" +"'Chemical Inventory'!EO56" +"'Chemical Inventory'!EN56" +"'Chemical Inventory'!EQ56" +"'Chemical Inventory'!EP56" +"'Chemical Inventory'!ES56" +"'Chemical Inventory'!ER56" +"'Chemical Inventory'!EU56" +"'Chemical Inventory'!ET56" +"'Chemical Inventory'!AM56" +"'Chemical Inventory'!FF56" +"'Chemical Inventory'!FE56" +"'Chemical Inventory'!AP56" +"'Chemical Inventory'!FK56" +"'Chemical Inventory'!FJ56" +"'Chemical Inventory'!FM56" +"'Chemical Inventory'!FL56" +"'Chemical Inventory'!FO56" +"'Chemical Inventory'!FN56" +"'Chemical Inventory'!FQ56" +"'Chemical Inventory'!FP56" +"'Chemical Inventory'!FS56" +"'Chemical Inventory'!FR56" +"'Chemical Inventory'!AY56" +"'Chemical Inventory'!GF56" +"'Chemical Inventory'!GE56" +"'Chemical Inventory'!GH56" +"'Chemical Inventory'!GG56" +"'Chemical Inventory'!GJ56" +"'Chemical Inventory'!GI56" +"'Chemical Inventory'!GS56" +"'Chemical Inventory'!GR56" +"'Chemical Inventory'!AD56" +"'Chemical Inventory'!GX56" +"'Chemical Inventory'!GW56" +"'Chemical Inventory'!U56" +"'Chemical Inventory'!BC56" +"'Chemical Inventory'!BF56" +"'Chemical Inventory'!BU56" +"'Chemical Inventory'!BX56" +"'Chemical Inventory'!HC56" +"'Chemical Inventory'!HB56" +"'Chemical Inventory'!AA56" +"'Chemical Inventory'!BO56" +"'Chemical Inventory'!BR56" +"'Chemical Inventory'!HH56" +"'Chemical Inventory'!HG56" +"'Chemical Inventory'!AG56" +"'Chemical Inventory'!IA56" +"'Chemical Inventory'!HZ56" +"'Chemical Inventory'!AS56" +"'Chemical Inventory'!IK56" +"'Chemical Inventory'!IJ56" +"'Chemical Inventory'!AJ56" +"'Chemical Inventory'!IF56" +"'Chemical Inventory'!IE56" +"'Chemical Inventory'!AV56" +"'Chemical Inventory'!HQ56" +"'Chemical Inventory'!HO56" +"'Chemical Inventory'!HM56" +"'Chemical Inventory'!HR56" +"'Chemical Inventory'!HP56" +"'Chemical Inventory'!HN56" +"'Chemical Inventory'!C1" +"'Chemical Inventory'!C2" +"A2" +"'Chemical Inventory'!CI56" +"D13" +"IF(E13<1,0,IF(E13<11,125,IF(E13<51,175,IF(E13<101,225,IF(E13<201,275,IF(E13<501,400,700))))))" +"'Chemical Inventory'!AQ56" +"D17/10" +"'Chemical Inventory'!AZ56" +"'Chemical Inventory'!AB56" +"'Chemical Inventory'!AW56" +"'Chemical Inventory'!Y56" +"D21/200" +"'Chemical Inventory'!V56" +"'Chemical Inventory'!AH56" +"'Chemical Inventory'!AT56" +"'Chemical Inventory'!AK56" +"D25/650" +"'Chemical Inventory'!AN56" +"D26/504" +"'Chemical Inventory'!AE56" +"D27/6000" +"SUM(E17:E27)" +"'Chemical Inventory'!DM56" +"IF(E32<1,0,IF(E32<101,100,IF(E32<301,150,IF(E32<501,200,250))))" +"'Chemical Inventory'!R56" +"IF(E36>500,100,0)" +"'Chemical Inventory'!BJ56" +"'Chemical Inventory'!BM56" +"'Chemical Inventory'!BP56" +"'Chemical Inventory'!BS56" +"'Chemical Inventory'!BD56" +"'Chemical Inventory'!BG56" +"'Chemical Inventory'!CB56" +"D46/50" +"'Chemical Inventory'!CE56" +"'Chemical Inventory'!BV56" +"D48/60" +"'Chemical Inventory'!BY56" +"D49/500" +"SUM(E40:E49)" +"'Chemical Inventory'!CX56" +"D54/30" +"'Chemical Inventory'!CY56" +"'Chemical Inventory'!CZ56" +"'Chemical Inventory'!DA56" +"D57/120" +"'Chemical Inventory'!DB56" +"'Chemical Inventory'!DC56" +"'Chemical Inventory'!DD56" +"'Chemical Inventory'!DE56" +"'Chemical Inventory'!DF56" +"'Chemical Inventory'!DG56" +"'Chemical Inventory'!DH56" +"D64/1000" +"'Chemical Inventory'!DI56" +"SUM(E54:E65)" +"'Chemical Inventory'!HS56+'Chemical Inventory'!HU56+'Chemical Inventory'!HW56" +"'Chemical Inventory'!HT56+'Chemical Inventory'!HV56+'Chemical Inventory'!HX56" +"SUM(E70:E71)" +"'Chemical Inventory'!EC56" +"C76+D76/10" +"'Chemical Inventory'!EE56" +"'Chemical Inventory'!FT56" +"'Chemical Inventory'!FV56" +"'Chemical Inventory'!HD56" +"C80/1+D80/10" +"'Chemical Inventory'!FG56" +"'Chemical Inventory'!EG56" +"'Chemical Inventory'!GK56" +"'Chemical Inventory'!EI56" +"'Chemical Inventory'!EV56" +"'Chemical Inventory'!EX56" +"'Chemical Inventory'!FX56" +"'Chemical Inventory'!EK56" +"C88/2+D88/20" +"'Chemical Inventory'!FZ56" +"C89/5+D89/50" +"'Chemical Inventory'!GM56" +"'Chemical Inventory'!GB56" +"C91/10+D91/100" +"'Chemical Inventory'!GO56" +"'Chemical Inventory'!EZ56" +"'Chemical Inventory'!IG56" +"'Chemical Inventory'!FB56" +"C95/55+D95/500" +"'Chemical Inventory'!GY56" +"'Chemical Inventory'!GT56" +"'Chemical Inventory'!IL56" +"'Chemical Inventory'!DQ56" +"D99/100" +"'Chemical Inventory'!HI56" +"'Chemical Inventory'!IB56" +"SUM(E76:E101)" +"E37+E73+E33+E103+E67+E14+E51+E29" +"+$H$11*H12" +"+$H$11*H12" +"+$H$11*H12" +"+$E$14*(1.1/1000)*(1+H14)" +"+$E$14*1.1/1000" +"+$E$14*(1.1/1000)*(1-H14)" +"+$E$16*0.24*(1+$H$16)" +"+$E$16*0.24" +"+$E$16*0.24*(1-$H$16)" +"+$E$17*0.24*(1+$H$17)" +"+$E$17*0.24" +"+$E$17*0.24*(1-$H$17)" +"+$E$18*0.13*(1+$H$18)" +"+$E$18*0.13" +"+$E$18*0.13*(1-$H$18)" +"+$E$19*(15/2000)*(1+$H$19)" +"+$E$19*(15/2000)" +"+$E$19*(15/2000)*(1-$H$19)" +"+(1+H20)*20" +"+(1-H20)*20" +"+$H$21*130" +"+$H$22*130" +"+L94*1.15" +"+L113*1.15" +"+L132*1.15" +"+N94" +"+N113" +"+N132" +"(SUM(J14:J25)-J21-J22)*$H$26*($F$26/12)" +"SUM(J14:J28)" +"+J29/130" +"+E33*H33" +"+F33*H33" +"+G33*H33" +"+G97" +"+G116" +"+G135" +"F36*J11" +"+G36*K11" +"SUM(J33:J37)" +"+J29+J38" +"+J11-J29" +"+J11-J40" +"+J44+J36+J33" +"+J45*J8" +"+K8*K45" +"0.13*O82*N96" +"0.26*O82" +"+C83*H83" +"+C83*H83" +"1.1*O83*N96" +"0.34*O83" +"0.6*O84*N96" +"0.25*O84" +"0.5*O85*N96" +"1.37*O85" +"0.1*O86*N96" +"0.14*O86" +"0.45*O87*N96" +"0.24*O87" +"1.6*O88*N96" +"7.8*O88" +"0.6*O89*N96" +"0.42*C89" +"1.94*O90" +"2.28*O91" +"3.84*O92" +"+H93*C93" +"+H93*C93" +"0.1*O93*N96" +"0.05*O93" +"SUM(J82:K93)" +"SUM(J82:K93)" +"SUM(L82:L93)" +"+G95*J94" +"+G96/J8" +"9400*C101" +"9400*C101" +"+M101*O101*$N$115" +"1.03*O102" +"1.47*O104" +"0.11*O105" +"4.13*O107" +"0.21*C108" +"1.14*O110" +"SUM(M102:M111)" +"+G115/K8" +"+M120*O120*$N$134" +"0.44*O121" +"0.18*O122" +"2.23*O123" +"0.23*O125" +"3.77*O126" +"0.49*O128" +"1.2*C129" +"2.24*O130" +"SUM(#REF!)" +"+G134/L8" +"+$H$11*H12" +"+$H$11*H12" +"+$H$11*H12" +"+$E$14*(1.1/1000)*(1+H14)" +"+$E$14*1.1/1000" +"+$E$14*(1.1/1000)*(1-H14)" +"+$E16*0.24*(1+H16)" +"+$E16*0.24" +"+$E16*0.24*(1-H16)" +"+$E18*0.13*(1+H18)" +"+$E18*0.13" +"+$E18*0.13*(1-H18)" +"+$E19*(15/2000)*(1+H19)" +"+$E19*15/2000" +"+$E19*(15/2000)*(1-H19)" +"+(1+H20)*32" +"+(1-H20)*32" +"+$H$21*130" +"+$H$22*130" +"+L97*N99*1.15" +"+L112*N114*1.15" +"+L127*N129*1.15" +"+N97" +"+N112" +"+N127" +"(SUM(J14:J25)-J21-J22)*$H$26*($F$26/12)" +"SUM(J14:J28)" +"+J29/130" +"+E33*H33" +"+F33*H33" +"+G33*H33" +"+G100" +"+G115" +"+G130" +"+F36*J11" +"SUM(J33:J37)" +"+J29+J38" +"+J11-J29" +"+J11-J40" +"+J44+J33+J36" +"+L44+L36+L33" +"+J45*J8" +"+K8*K45" +"0.13*O88*N99" +"0.26*O88" +"+C89*H89" +"+C89*H89" +"0.5*O89*N99" +"2*O89" +"0.1*O90*N99" +"0.14*O90" +"1.6*O91*N99" +"7.8*O91" +"0.6*O92*N99" +"0.84*O92" +"1.94*O93" +"2.28*O94" +"0*O95" +"+H96*C96" +"+H96*C96" +"0.05*O96" +"SUM(J88:J96)" +"SUM(J88:J96)" +"+G98*J97" +"+G99/J8" +"2.37*O104" +"0.11*O105" +"4.13*O106" +"0.42*O107" +"1.14*O109" +"3.84*O110" +"SUM(M104:M110)" +"+G114/K8" +"4.12*O119" +"3.77*O121" +"0.23*O122" +"0.49*O123" +"1.2*O124" +"2.24*O125" +"+G129/L8" +"SUM(B8:B9)" +"-B12" +"-B19*0.4" +"+D6" +"-B11" +"+C8*D8" +"+C10" +"+K8/I8" +"+C14" +"SUM(C8:C9)" +"-I10-SUM(C17:C18)" +"+I$8" +"+I10" +"+I$9" +"-I11" +"+D27" +"+I$11" +"-E29" +"+C37+E37" +"SUM(C37:C40)" +"-E47" +"+F39" +"+D39" +"+D53" +"+I8" +"+C17" +"+D71" +"-E72" +"+C55" +"+C18" +"-E79" +"+C13" +"SUM(F72:F76)" +"-E89" +"+D89" +"-E107" +"+F90" +"+B12" +"+E94" +"+B98" +"+B13" +"-E115" +"+B12" +"-E132" +"-E122" +"+D122" +"+E117" +"+E127" +"+B121" +"+F121" +"+B13" +"SUM(B20:B21)" +"+B22" +"-B22*0.4" +"+B20" +"+B25" +"SUM(B32:B34)" +"6000*10" +"-92750-B21" +"+B22/B20" +"+B47/B45" +"SUM(E7:E11)" +"SUM(F12:F20)" +"SUM(E26:E29)" +"SUM(E33:E34)" +"SUM(F30:F35)" +"+F21-F36" +"SUM(F36:F39)" +"+$D$9*E10%" +"+H10/$H$9%" +"+$D$9*E11%" +"+$D$9*E12%" +"+$D$9*E13%" +"+$D$9*E14%" +"+$D$9*E15%" +"+$D$9*E16%" +"+$D$9*E17%" +"SUM(E10:E17)" +"+$D$9*E21%" +"+J21" +"+$D$9*E22%" +"+$D$9*E23%" +"(H23/$H$9)*100" +"+$D$9*E24%" +"+$D$9*E25%" +"($H25/$H$9)*100" +"+$D$9*E26%" +"+$D$9*E27%" +"($H$27/$H$9)*100" +"+$D$9*E28%" +"+H21-H28" +"(I28/$H$9)*100" +"SUM(C21:C27)-C28" +"+$D$9*E31%" +"($H$31/$H$9)*100" +"+$D$9*E32%" +"($H$32/$H$9)*100" +"+$D$9*E33%" +"+$D$9*E34%" +"+$D$9*E35%" +"+$D$9*E36%" +"($H$36/$H$9)*100" +"+$D$9*E37%" +"+$D$9*E38%" +"($H$38/$H$9)*100" +"+$D$9*E39%" +"($H$39/$H$9)*100" +"SUM(C29:D40)" +"SUM(J29:K39)" +"+E9-E41" +"+J9-K41" +"+$D$9*E47%" +"($H$47/$H$9)*100" +"+$D$9*E48%" +"($H$48/$H$9)*100" +"+$D$9*E49%" +"+$D$9*E50%" +"($H$50/$H$9)*100" +"+$D$9*E51%" +"($H$51/$H$9)*100" +"+$D$9*E52%" +"($H$52/$H$9)*100" +"+$D$9*E53%" +"SUM(C47:C53)" +"SUM(E47:E54)" +"+$D$9*E57%" +"($H$57/$H$9)*100" +"+$D$9*E58%" +"($H$58/$H$9)*100" +"+$D$9*E59%" +"($H$59/$H$9)*100" +"+$D$9*E60%" +"+$D$9*E61%" +"+$D$9*E62%" +"+$D$9*E63%" +"SUM(C57:C63)" +"+$D$9*E66%" +"($H$66/$H$9)*100" +"+$D$9*E67%" +"($H$67/$H$9)*100" +"+$D$9*E68%" +"+$D$9*E69%" +"+$D$9*E70%" +"+$D$9*E71%" +"($H$71/$H$9)*100" +"+$D$9*E72%" +"($H$72/$H$9)*100" +"+$D$9*E73%" +"+$D$9*E74%" +"($H$74/$H$9)*100" +"+$D$9*E75%" +"($H$75/$H$9)*100" +"+$D$9*E76%" +"($H$76/$H$9)*100" +"+$D$9*E77%" +"($H$77/$H$9)*100" +"SUM(C66:C78)" +"SUM(H66:H77)" +"+$D$9*E81%" +"+$D$9*E82%" +"SUM(E81:E82)" +"($H$82/$H$9)*100" +"SUM(C47:C82)" +"SUM(F55:F83)" +"+$D$9*F86%" +"+F44-F84" +"+H9*K86%" +"+K44-K84" +"SUM(J21:J86)" +"+'Balance Sheet'!$F$12/'Balance Sheet'!$F$30" +"+'Balance Sheet'!$E$29/('Balance Sheet'!$F$39+'Balance Sheet'!$E$29)" +"+'Balance Sheet'!$F$36/'Balance Sheet'!$F$39" +"+'Current Profit & Loss sheet'!$I$86/'Current Profit & Loss sheet'!$H$9" +"+'Current Profit & Loss sheet'!$H$9/'Balance Sheet'!$F$21" +"+C17*C18" +"+'Balance Sheet'!$F$21/'Balance Sheet'!$F$39" +"+'Current Profit & Loss sheet'!$I$86*2" +"+'Current Profit & Loss sheet'!$I$86*3" +"+'Work out income required'!$D$6/('Current Profit & Loss sheet'!$K$44-'Work out income required'!$C$7)*100" +"+J30/'Current Profit & Loss sheet'!$H$9%" +"+'Current Profit & Loss sheet'!$H$9" +"SUM(G6:G9)" +"+G5/D5%" +"+'Current Profit & Loss sheet'!$M$87" +"+$D$5*C6%" +"+D6" +"+D5" +"+D6" +"+D7" +"+C20" +"+C21" +"SUM(L6:O6)" +"+'Current Profit & Loss sheet'!$N$87-(C8+C9)" +"+$D$5*C7%" +"+P6" +"+L6" +"+K7*$C$7%" +"+'Current Profit & Loss sheet'!$N$77" +"+$D$5*C8%" +"+C20" +"+'Current Profit & Loss sheet'!$N$86" +"+$D$5*C9%" +"+D10/D5%" +"+'Current Profit & Loss sheet'!$H$31" +"+K15" +"(C14/$D$5)*100" +"+C14*$H$23" +"+G14/(A14*A27)" +"+G15/(A15*A27)" +"+G16/(A16*A27)" +"+G17/(A17*A27)" +"+G18/(A18*A27)" +"SUM(C14:C18)" +"+D10-C19" +"+G20/(A20*A27)" +"SUM(G14:G20)" +"SUM(C19:C21)" +"+D8+D10" +"+'Current Profit & Loss sheet'!$J$31+'Current Profit & Loss sheet'!$J$93+'Current Profit & Loss sheet'!$J$77" +"+C20+C19" +"+G12/G23" +"100/H23" +"+D22-D23" +"SUM(A14:A20)" +"+A27*A26" +"+G21/A28" +"+A27" +"+'Current Profit & Loss sheet'!$H$9" +"+'Work out income required'!$D$6" +"+'Work out income required'!$D$7" +"+'Work out income required'!$D$8" +"+'Work out income required'!$D$9" +"+'Work out income required'!$H$5" +"+'Work out income required'!$G$12" +"+'Work out income required'!$B$14" +"+'Work out income required'!$G$14" +"+'Work out income required'!$H$14" +"+'Work out income required'!$B$15" +"+'Work out income required'!$G$15" +"+'Work out income required'!$H$15" +"+'Work out income required'!$B$16" +"+'Work out income required'!$G$16" +"+'Work out income required'!$H$16" +"+'Work out income required'!$B$17" +"+'Work out income required'!$G$17" +"+'Work out income required'!$H$17" +"+'Work out income required'!$B$18" +"+'Work out income required'!$C$18" +"+'Work out income required'!$H$18" +"+'Work out income required'!$G$20" +"+'Work out income required'!$H$20" +"+'Work out income required'!$G$28" +"+'Current Profit & Loss sheet'!$H$9" +"+'Work out income required'!$G$12" +"+'Current Profit & Loss sheet'!$H$10" +"+$G$6*I7%" +"+'Current Profit & Loss sheet'!$J$10" +"+'Current Profit & Loss sheet'!$H$11" +"+$G$6*I8%" +"+'Current Profit & Loss sheet'!$J$11" +"+'Current Profit & Loss sheet'!$H$12" +"+$G$6*I9%" +"+'Current Profit & Loss sheet'!$J$12" +"+'Current Profit & Loss sheet'!$H$13" +"+$G$6*I10%" +"+'Current Profit & Loss sheet'!$J$13" +"+'Current Profit & Loss sheet'!$H$14" +"+$G$6*I11%" +"+'Current Profit & Loss sheet'!$J$14" +"+'Current Profit & Loss sheet'!$H$15" +"+$G$6*I12%" +"+'Current Profit & Loss sheet'!$J$15" +"+'Current Profit & Loss sheet'!$H$16" +"+$G$6*I13%" +"+'Current Profit & Loss sheet'!$J$16" +"+'Current Profit & Loss sheet'!$B$17" +"+'Current Profit & Loss sheet'!$H$17" +"+$G$6*I14%" +"+'Current Profit & Loss sheet'!$J$17" +"SUM(I7:I14)" +"+'Current Profit & Loss sheet'!$H$21" +"+B18" +"+'Current Profit & Loss sheet'!$H$22" +"+$G$6*I19%" +"+'Current Profit & Loss sheet'!$J$22" +"+I19" +"+'Current Profit & Loss sheet'!$H$23" +"+$G$6*I20%" +"+'Current Profit & Loss sheet'!$J$23" +"+'Current Profit & Loss sheet'!$H$24" +"+$G$6*I21%" +"+'Current Profit & Loss sheet'!$J$24" +"+'Current Profit & Loss sheet'!$H$25" +"+$G$6*I22%" +"+'Current Profit & Loss sheet'!$J$25" +"+'Current Profit & Loss sheet'!$H$26" +"+G23/$G$6%" +"+I23" +"+'Current Profit & Loss sheet'!$H$27" +"+$G$6*I24%" +"+'Current Profit & Loss sheet'!$J$27" +"+'Current Profit & Loss sheet'!$H$28" +"+G18-G25" +"+H25/$G$6%" +"+'Current Profit & Loss sheet'!$D$29" +"SUM(G19:G24)+H25" +"+'Current Profit & Loss sheet'!$H$31" +"+'Current Profit & Loss sheet'!$H$32" +"+$G$6*I29%" +"+'Current Profit & Loss sheet'!$J$32" +"+'Current Profit & Loss sheet'!$H$33" +"+$G$6*I30%" +"+'Current Profit & Loss sheet'!$J$33" +"+'Current Profit & Loss sheet'!$H$34" +"+$G$6*I31%" +"+'Current Profit & Loss sheet'!$J$34" +"+'Current Profit & Loss sheet'!$H$35" +"+$G$6*I32%" +"+'Current Profit & Loss sheet'!$J$35" +"+'Current Profit & Loss sheet'!$H$36" +"+'Current Profit & Loss sheet'!$H$37" +"+'Current Profit & Loss sheet'!$H$38" +"+'Current Profit & Loss sheet'!$H$39" +"+'Current Profit & Loss sheet'!$D$41" +"SUM(G28:G37)" +"SUM(I26:J37)" +"+'Current Profit & Loss sheet'!$F$44" +"+I6-J38" +"+'Current Profit & Loss sheet'!$H$47" +"+'Current Profit & Loss sheet'!$H$48" +"+'Current Profit & Loss sheet'!$H$49" +"+'Current Profit & Loss sheet'!$H$50" +"+'Current Profit & Loss sheet'!$H$51" +"+'Current Profit & Loss sheet'!$H$52" +"+'Current Profit & Loss sheet'!$H$53" +"+'Current Profit & Loss sheet'!$D$55" +"SUM(G44:G51)" +"+'Current Profit & Loss sheet'!$H$57" +"+$G$6*I54%" +"+'Current Profit & Loss sheet'!$J$57" +"+'Current Profit & Loss sheet'!$H$58" +"+'Current Profit & Loss sheet'!$H$59" +"+'Current Profit & Loss sheet'!$H$60" +"+'Current Profit & Loss sheet'!$H$61" +"+'Current Profit & Loss sheet'!$H$62" +"+'Current Profit & Loss sheet'!$H$63" +"+'Current Profit & Loss sheet'!$D$64" +"SUM(G54:G60)" +"+'Current Profit & Loss sheet'!$H$66" +"+'Current Profit & Loss sheet'!$H$67" +"+'Current Profit & Loss sheet'!$H$68" +"+'Current Profit & Loss sheet'!$H$69" +"+'Current Profit & Loss sheet'!$H$70" +"+'Current Profit & Loss sheet'!$H$71" +"+'Current Profit & Loss sheet'!$H$72" +"+'Current Profit & Loss sheet'!$H$73" +"+'Current Profit & Loss sheet'!$H$74" +"+'Current Profit & Loss sheet'!$H$75" +"+'Current Profit & Loss sheet'!$H$76" +"+'Current Profit & Loss sheet'!$H$77" +"+'Work out income required'!$C$20" +"+'Current Profit & Loss sheet'!$D$79" +"SUM(G63:G74)" +"+'Current Profit & Loss sheet'!$H$81" +"+'Current Profit & Loss sheet'!$H$82" +"+'Current Profit & Loss sheet'!$D$84" +"SUM(G44:G79)" +"+'Current Profit & Loss sheet'!$D$86" +"+G6*I83%" +"+J41-J81" +"SUM(I19:I83)" +"SUM(L18:L83)" +"SUM(L84:M84)" +"+'Work out income required'!$A$27" +"'Work out income required'!$G$28*M2" +"+N2*R15" +"SUM(B5:L5)" +"P5*O5" +"P5*M5" +"+(Q5/$Q$14)*100" +"+'Work out income required'!$G$12*S5%" +"+'Work out income required'!$G$12*S6%" +"+'Work out income required'!$G$12*S7%" +"+'Work out income required'!$G$12*S8%" +"+'Work out income required'!$G$12*S9%" +"+'Work out income required'!$G$12*S10%" +"+'Work out income required'!$G$12*S11%" +"SUM(T5:T11)" +"+T5/N5" +"SUM(Q5:Q11)" +"+'Work out income required'!$A$28" +"+(T7/N7)" +"+R14/R15%" +"+R15-R14" +"+S20*N5" +"+T21/N6" +"+T12-T20" +"SUM(T20:T21)" +"+N2/R16%" +"+M23*R14" +"+R16" +"+'Work out income required'!$A$27" +"+'Work out income required'!$H$28" +"+'Work out income required'!$G$28" +"+'Time Sheet'!$M$5" +"+I3*H4" +"+'Time Sheet'!$M$6" +"+I3*H5" +"+(D4+E4)/36" +"+(D5+E5)/10" +"+(D5+E5)/12" +"+(D5+E5)/15" +"+(D5+E5)/16" +"+(D5*2)+(E5*2)+(D9*30)" +"+(E20+F20)+(E18*2)" +"+I18*J19" +"+I18+I17" +"+J19*I19" +"SUM(K19:K23)" +"+K24/K18" +"+(E20+F20)*K25" +"+(J26+(J27*2))*J19" +"+E18*K25" +"+(#REF!+#REF!)*#REF!" +"((C33+D33)*E33)+((C33+F33)*G33)" +"H33*#REF!" +"+#REF!*#REF!" +"+((#REF!*12)/16)*#REF!" +"+M34-M35" +"+'The New Profit & Loss Sheet'!$E$4-#REF!" +"SUM(I33:I39)" +"SUM(I33:I38)" +"+M40*#REF!" +"+#REF!" +"+S42+R42" +"+'Work out income required'!$A$27" +"+INT(B5/36)" +"+B6*36" +"+B7*B6" +"+B8*B6" +"+B9" +"+(B11*B10)*2" +"+B14*B15" +"+INT((C6/8)*85%)" +"SUM(B19:L19)" +"+M15*#REF!" +"SUM(C6:C15)" +"+C16+N15+200" +"+J15:J16+N15" +"C23*B23" +"+(C23*B23)/(E22*B23)" +"C23/16" +"#REF!*B23" +"B23" +"+(C24*B24)/(E22*B24)" +"SUM(E23:E24)" +"H2-H1" +"BC331" +"people!C21" +"people!C22" +"people!C23" +"people!C24" +"people!C25" +"people!C26" +"people!C27" +"people!C28" +"people!C29" +"people!C30" +"people!C31" +"people!C32" +"people!C33" +"people!C34" +"people!C35" +"people!C47" +"people!C48" +"people!C49" +"people!C50" +"people!C51" +"people!C52" +"people!C53" +"people!C54" +"people!C55" +"people!C56" +"people!C68" +"people!C69" +"people!C70" +"people!C71" +"people!C72" +"people!C73" +"people!C74" +"people!C75" +"people!C76" +"people!C77" +"people!C89" +"people!C90" +"people!C91" +"people!C92" +"people!C93" +"people!C94" +"people!C95" +"people!C96" +"people!C97" +"people!C98" +"people!C99" +"people!C100" +"people!C101" +"people!C102" +"people!C103" +"people!A21" +"people!A22" +"people!A23" +"people!A24" +"people!A25" +"people!A26" +"people!A27" +"people!A28" +"people!A29" +"people!A30" +"people!A31" +"people!A32" +"people!A33" +"people!A34" +"people!A35" +"people!A47" +"people!A48" +"people!A49" +"people!A50" +"people!A51" +"people!A52" +"people!A53" +"people!A54" +"people!A55" +"people!A56" +"people!A68" +"people!A69" +"people!A70" +"people!A71" +"people!A72" +"people!A73" +"people!A74" +"people!A75" +"people!A76" +"people!A77" +"people!A89" +"people!A90" +"people!A91" +"people!A92" +"people!A93" +"people!A94" +"people!A95" +"people!A96" +"people!A97" +"people!A98" +"people!A99" +"people!A100" +"people!A101" +"people!A102" +"people!A103" +"SUM(D3:BA3)" +"BB3*C3" +"SUM(C3:C330)" +"questions!B1" +"IF(C29<250,5,IF(C29>500,3,4))" +"C29*G29*A29" +"A31*G31" +"A32*G32" +"SUM(J29:J49)" +"J51" +"SUM(H32:H49)" +"H56" +"J51-J56" +"J58" +"B62*F62" +"H62*F64" +"H62+H64" +"J12*K12" +"SUM(L12:L28)" +"((35.25+(1.58 * $B$12))+(0.9*$B$13)+(0.11*$B$14)+2.65*($B$15-32)*0.5555)/8.34" +"$B$18*$B$9" +"$B$24*$B$27" +"$B$33*$B$34" +"$B$37*$B$38" +"$B$41*$B$42" +"$B$45*$B$46" +"$B$49*$B$50" +"$B$53*$B$54" +"$B$57*$B$58" +"$B$35+$B$39+$B$43+$B$47+$B$51+$B$55+$B$59" +"$B$19+$B$28+$B$61" +"SUM(B70:B83)" +"$D$65+$D$87" +"$B$65+$B$87" +"$B$93/0.9" +"$B$93/0.8" +"$B$93/0.7" +"INDEX([1]wcxto_acc_unw_N!$A$1:$HW$16,MATCH($B40, [1]wcxto_acc_unw_N!$A$1:$A$16,0),MATCH(E$1, [1]wcxto_acc_unw_N!$A$1:$HW$1,0))" +"SUM(E22:G22)" +"E22-E23-E24+E25" +"SUM(B21:B27)" +"B31+C31" +"SUM(B31:B34)" +"C38*E38/100" +"'Dairy Description'!A1" +"B10*D10" +"SUM(B10:B12)" +"B22+B23" +"B13+B19+B24" +"B29+D29+F29-H29" +"F11" +"F34+F35-F36-F37+F38-F39" +"L34-H40" +"'Dairy Description'!A1" +"B10*C10" +"SUM(D10:D15)" +"H20-D20" +"SUM(D20:D38)" +"'Dairy Description'!A1" +"C10-B10" +"D10" +"SUM(B10:B18)" +"'Dairy Description'!A1" +"Receivables!F10" +"B9+D9" +"(Livestock!L10-Livestock!F10)+(Livestock!L12-Livestock!F12)" +"SUM(B10:D10)" +"(Livestock!L19-Livestock!F19)" +"B11+C11+D11" +"Livestock!L24-Livestock!F24" +"'Feed and Supply'!I20" +"SUM(B9:B21)" +"'Dairy Description'!A1" +"C10-B10" +"SUM(B10:B21)" +"SUM(F10:F49)" +"'Dairy Description'!A1" +"C10-B10" +"SUM(B10:B50)" +"'Dairy Description'!A1" +"'Prepaid Expenses'!D10" +"Payables!F10" +"B11-C11+D11" +"'Feed and Supply'!I22+'Prepaid Expenses'!D14" +"'Feed and Supply'!I34+'Prepaid Expenses'!D19" +"'Feed and Supply'!I27+'Prepaid Expenses'!D24" +"'Feed and Supply'!I29+'Prepaid Expenses'!D28" +"'Feed and Supply'!I33+'Prepaid Expenses'!D33" +"'Feed and Supply'!I37+'Prepaid Expenses'!D40" +"SUM(B11:B49)" +"'Prepaid Expenses'!D50" +"Payables!F49" +"'Dairy Description'!A1" +"B14+D14" +"SUM(B14:B19)" +"SUM(B28:B30)" +"SUM(B31:D31)" +"D35+D36+D37-D39-D40" +"F35-F41" +"'Dairy Description'!A1" +"SUM(D10:D16)" +"SUM(J11:J16)" +"D26-F26" +"B29*D29" +"F33-F34" +"F33-F34-F36" +"H24+H26+H28-H30-H35" +"J24-J38" +"'Dairy Description'!A1" +"C8*D8" +"H8*I8" +"SUM(C8:C22)" +"F24" +"J24" +"D31-F31" +"F36-F37" +"F36-F37-F39" +"H29+H31+H33-H38" +"J29-J41" +"'Dairy Description'!A1" +"C27+C28+C29" +"E27-D30" +"'Dairy Description'!A1" +"G8*H8" +"SUM(B8:B11)" +"B12+B19+B26+B33+B40" +"B42+B44" +"'Dairy Description'!A1" +"G8*H8" +"SUM(B8:B20)" +"SUM(B25:B30)" +"SUM(B35:B39)" +"B21+B31+B40" +"B42+B44" +"'Dairy Description'!A1" +"Income!E9" +"IF(AND('Dairy Description'!B$11>0),C8/'Dairy Description'!B$11,0)" +"IF(AND('Dairy Description'!B$7>0),C8/('Dairy Description'!B$7/100),0)" +"IF(AND($C$18>0),C8/($C$18),0)" +"Income!E17+Income!E18+Income!E19+Income!E20+Income!E21" +"Livestock!H41" +"SUM(C8:C17)" +"'Dairy Description'!A1" +"Expenses!E11" +"IF(AND('Dairy Description'!B$11>0),C9/'Dairy Description'!B$11,0)" +"IF(AND('Dairy Description'!B$7>0),C9/('Dairy Description'!B$7/100),0)" +"IF(AND('Receipt Summary'!$C$18>0),C9/('Receipt Summary'!$C$18),0)" +"SUM(E13:E16)" +"Expenses!E20" +"Expenses!E50" +"Livestock!F39" +"'Machinery and Equipment'!D40" +"Buildings!H30" +"C52+C53+C54" +"C56+C50" +"'Dairy Description'!A1" +"Assets!C13" +"Assets!E13" +"Payables!B22" +"Liabilities!B40" +"'Feed and Supply'!D39" +"'Feed and Supply'!H39" +"Liabilities!B31" +"Receivables!B19" +"Liabilities!E21" +"Liabilities!I21" +"'Prepaid Expenses'!B52" +"Leases!E42" +"Leases!I12+Leases!I19+Leases!I26+Leases!I33+Leases!I40" +"B10+B12+B13+B14" +"SUM(E10:E14)" +"Livestock!F10" +"Livestock!L10" +"Liabilities!B21-Liabilities!E21" +"Liabilities!C21-Liabilities!I21" +"Leases!B12-Leases!E12" +"Leases!C12-Leases!I12" +"Livestock!F19" +"Livestock!L19" +"Leases!B19-Leases!E19" +"Leases!C19-Leases!I19" +"Livestock!F24" +"Livestock!L24" +"Leases!B26-Leases!E26" +"Leases!C26-Leases!I26" +"'Machinery and Equipment'!D35" +"'Machinery and Equipment'!F35" +"Leases!B33-Leases!E33" +"Leases!C33-Leases!I33" +"Assets!C10" +"Assets!E10" +"Leases!B40-Leases!E40" +"Leases!C40-Leases!I40" +"Assets!C14" +"Assets!E14" +"SUM(E20:E26)" +"Assets!C15+Assets!C16+Assets!C35" +"Assets!E15+Assets!E16+Assets!E35" +"Buildings!H24" +"Buildings!J24" +"Assets!C11" +"Assets!E11" +"'Real Estate'!H29" +"'Real Estate'!J29" +"Assets!C12" +"Assets!E12" +"SUM(B20:B35)" +"B16+B37" +"E16+E28" +"Assets!C17" +"Assets!E17" +"Leases!B44+Liabilities!B44" +"Assets!C27" +"Assets!E27" +"B47-E39-E41-E43" +"B16+B37+B41" +"SUM(E39:E44)" +"'Dairy Description'!A1" +"Income!B9" +"Income!B10" +"Income!C10" +"D9+D10" +"Income!B11" +"Income!C11" +"Income!B12" +"Income!C12" +"Income!B13" +"Income!C13" +"Income!B14" +"(Income!B17+Income!B18+Income!B19+Income!B20+Income!B21)+Income!C17+Income!C18+Income!C19+Income!C20+Income!C21" +"Income!D22" +"Livestock!H41" +"E8+E11+E14+E17+E20+E21+E22+E23+E24+E25+E26" +"Expenses!B11+Expenses!B12+Expenses!B13" +"Expenses!B15+Expenses!B16+Expenses!B17+Expenses!B18" +"Expenses!B20+Expenses!B21+Expenses!B22" +"Expenses!B24+Expenses!B25+Expenses!B26" +"Expenses!B28+Expenses!B29+Expenses!B30+Expenses!B31+Expenses!B32+Expenses!B33+Expenses!B34" +"Expenses!B36+Expenses!B37+Expenses!B38+Expenses!B39" +"Expenses!B41+Expenses!B42+Expenses!B43" +"Expenses!B45+Expenses!B46+Expenses!B48+Expenses!B49" +"SUM(C32:C39)" +"Expenses!C50" +"Expenses!D50" +"'Machinery and Equipment'!D40+Buildings!H30+Livestock!F39" +"D40-D41+D42+D43" +"Expenses!B47" +"E44+E45" +"E28-E46" +"'Dairy Description'!A1" +"IF(AND(SUM(Balance!E16)),(Balance!B16/Balance!E16),0)" +"E8-D8" +"Balance!B16-Balance!E16" +"IF(AND(SUM(Balance!B47)),((Balance!E39+Balance!E41)/Balance!B47),0)" +"IF(AND(SUM(Balance!B47)),((Balance!E44+Balance!E43)/Balance!B47),0)" +"IF(AND(SUM(Balance!E44)),((Balance!E39+Balance!E41)/(Balance!E44+Balance!E43)),0)" +"IF(AND(SUM(Balance!C39)),(('Income Statement'!E48+Expenses!B47-50000)/((Balance!B39+Balance!C39)/2)),0)" +"IF(AND(SUM(Balance!F44)),(('Income Statement'!E48-50000)/(((Balance!E44+Balance!E43)+(Balance!F44+Balance!F43))/2)),0)" +"IF(AND(SUM('Income Statement'!E28)),(('Income Statement'!E48+Expenses!E47-50000)/'Income Statement'!E28),0)" +"IF(AND(SUM(Balance!C39)),('Income Statement'!E28/((Balance!B39+Balance!C39)/2)),0)" +"IF(AND(SUM('Income Statement'!E28)),(('Income Statement'!E44-'Income Statement'!D43)/'Income Statement'!E28),0)" +"IF(AND(SUM('Income Statement'!E28)),('Income Statement'!D43/'Income Statement'!E28),0)" +"IF(AND(SUM('Income Statement'!E28)),('Income Statement'!E45/'Income Statement'!E28),0)" +"IF(AND(SUM('Income Statement'!E28)),('Income Statement'!E48/'Income Statement'!E28),0)" +"'Dairy Description'!A1" +"'Income Statement'!E28" +"'Income Statement'!E46" +"C9-C10" +"C11" +"-('Dairy Description'!B26*2000)" +"((Balance!E44+Balance!F44)/2)*0.07" +"C14+C15-C16" +"C11" +"('Dairy Description'!B26*2000)" +"IF(AND(SUM(Assets!C20)),(Assets!C20),50000)" +"IF(AND(SUM(C20)),(C20-C21-C22),0)" +"((Balance!E44+Balance!F44+Balance!E43+Balance!F43)/2)" +"IF(AND(SUM(C24)),(C23/C24),0)" +"C23" +"'Income Statement'!E45" +"C28+C29" +"((Balance!B47+Balance!C47)/2)" +"'Dairy Description'!A1" +"Balance!E44+Balance!E43" +"'Income Statement'!E48" +"Assets!C22" +"Assets!C20" +"Income!E25+Income!E26" +"Expenses!E52" +"Income!E27+Assets!C37" +"Assets!C23" +"D9-D11-D12+D13-D14+D15-D16" +"'Machinery and Equipment'!F42+Buildings!J40+'Real Estate'!J43" +"Assets!D39" +"E20+E18+E23+E26" +"E7+E29" +"Balance!F44+Balance!F43" +"E31-E33" +"'Dairy Description'!A1" +"Income!B22" +"Expenses!B50-Expenses!B47" +"Expenses!B47" +"C9-C10-C11" +"Assets!C22" +"Income!E25+Income!E26-Expenses!B52" +"D12+D13+D14" +"Livestock!F36" +"'Machinery and Equipment'!D39" +"Buildings!F37" +"'Real Estate'!F40" +"SUM(C20:C23)" +"Livestock!F35" +"'Machinery and Equipment'!D36" +"Buildings!D26" +"'Real Estate'!D31" +"D24-D30" +"Liabilities!F40" +"Liabilities!F31" +"Liabilities!F21" +"Liabilities!F44" +"Liabilities!E40" +"Liabilities!E31" +"Liabilities!E21" +"Liabilities!E44" +"Leases!E46" +"Assets!C20" +"Assets!C23" +"Assets!C28" +"Assets!C27" +"D40-D45-D46-D47-D48-D49+D50" +"D16+D32+D52" +"Assets!C13" +"Assets!E13" +"D56-D55-D54" +"'Dairy Description'!A1" +"Liabilities!B21" +"C8-B8" +"Liabilities!B31" +"Liabilities!B40" +"Payables!B22" +"B8+B9+B10+B11" +"IF(('Dairy Description'!B11+'Dairy Description'!B12)>0,('Debt Analysis'!B13/('Dairy Description'!B11+'Dairy Description'!B12)),0)" +"IF(('Dairy Description'!B11+'Dairy Description'!B12)>0,('Debt Analysis'!C13/('Dairy Description'!B11+'Dairy Description'!B12)),0)" +"B15-C15" +"Liabilities!E21" +"Liabilities!D21" +"Liabilities!E31" +"Liabilities!D31" +"Liabilities!E40" +"Liabilities!D40" +"B19+B20+B21" +"IF(('Dairy Description'!B11+'Dairy Description'!B12)>0,(B23/('Dairy Description'!B11+'Dairy Description'!B12)),0)" +"IF(('Dairy Description'!B11+'Dairy Description'!B12)>0,(C23/('Dairy Description'!B11+'Dairy Description'!B12)),0)" +"IF(('Dairy Description'!B7>0),(100*('Debt Analysis'!B23/'Dairy Description'!B7)),0)" +"IF(('Dairy Description'!B7>0),(100*('Debt Analysis'!C23/'Dairy Description'!B7)),0)" +"IF((Income!B22>0),('Debt Analysis'!B23/Income!B22),0)" +"IF((Income!B22>0),('Debt Analysis'!C23/Income!B22),0)" +"Income!B22" +"Expenses!B50-Expenses!B47" +"Expenses!B47" +"B31-B32-B33" +"Liabilities!I21+Liabilities!C31+Liabilities!C40" +"IF((B36>0),(B35/B36),0)" +"'Income Statement'!E48" +"'Income Statement'!E48" +"Income!E25+Income!E26" +"Income!E25+Income!E26" +"'Income Statement'!D43" +"'Income Statement'!D43" +"Cashflow!D13" +"Liabilities!D21" +"Cashflow!D47" +"Cashflow!D13" +"B41+B42+B43-B44-B45" +"Cashflow!D47" +"E41+E42+E43+E44-E45-E46" +"Liabilities!I21" +"Liabilities!E21" +"Leases!I12+Leases!I19+Leases!I33+Leases!I40+Leases!I44" +"Leases!E46" +"IF((E48+E49)>0,(E47/(E48+E49)),0)" +"B46-B49-B50" +"'Dairy Description'!A1" +"SUM(C3:D3)" +"SUM(B3+E3)" +"SUM(B3:B14)" +"SUM(C4:C7)" +"SUM(C10:C12)" +"SUM(C16:C17)" +"SUM(C18, C23)" +"SUM(C35:F35)" +"SUM(B35/B42)" +"SUM(B36/B42)" +"SUM(B37/B42)" +"SUM(B38/B42)" +"SUM(B39/B42)" +"SUM(B40/B42)" +"SUM(B41/B42)" +"SUM(C35:C41)" +"SUM(C49,C50)" +"SUM(C58,C59,C60,C61)" +"SUM(C66,C67,C68,C69,C70,C71)" +"SUM(C3:C7)" +"SUM(C12:C14)" +"SUM(C15+C20)" +"SUM(C8+C22)" +"SUM(E4:E5)" +"SUM(E12:E29)" +"SUM(E5:E24)" +"SUM(E35:E39)" +"SUM(E40:F40)" +"SUM(E56:E63)" +"SUM(E66:E74)" +"SUM(C3:C6)" +"SUM(C7,C14,C21,C28,C31,C34)" +"SUM(C113:F113)" +"SUM(B113/B120)" +"SUM(B114/B120)" +"SUM(B115/B120)" +"SUM(B116/B120)" +"SUM(B117/B120)" +"SUM(B118/B120)" +"SUM(B119/B120)" +"SUM(C113:C119)" +"SUM(C3:C7)" +"SUM(C10:C13)" +"SUM(C21+C27+C33)" +"SUM(C8+C14+C34+C41+C43+C45)" +"SUM(E8+E14+G34+E34+E41+E43+E45)" +"SUM(C52:C54)" +"SUM(C55+C60+C66+C68+C70)" +"SUM(C47+C72)" +"SUM(B3:B6)" +"SUM(C12,C13)" +"SUM(C14,C18,C22,C26)" +"SUM(C4:C5)" +"SUM(C11:C19)" +"SUM(C6,C20)" +"SUM(C3:C6)" +"SUM(C7:D7)" +"SUM(C5:C7)" +"SUM(C34)" +"SUM(611525+D32)" +"SUM(C31/C34)" +"SUM(C31:C32)" +"SUM(C42:C43)" +"SUM(C42/C41)" +"SUM(C55:C59)" +"SUM(C69:C81)" +"SUM(E70:E81)" +"SUM(C60+C83)" +"SUM(C3:D3)" +"SUM(B3+E3)" +"SUM(B3:B14)" +"SUM(C4:C8)" +"SUM(C9+C16)" +"SUM(C27+C34+C42+C44+C46)" +"SUM(C18+C48)" +"SUM(C59+C68)" +"SUM(C3:D3)" +"SUM(B3+E3)" +"SUM(B3:B14)" +"SUM(C4:C17)" +"IF(IF(NOT(ISBLANK(B6)),1,0)+IF(NOT(ISBLANK(C6)),1,0)+IF(NOT(ISBLANK(D6)),1,0)+IF(NOT(ISBLANK(E6)),1,0)+IF(NOT(ISBLANK(F6)),1,0)=1,""Yes"",""No"")" +"IF(H6=""No"",""check data"",IF(NOT(ISBLANK(B6)),0,0)+IF(NOT(ISBLANK(C6)),1,0)+IF(NOT(ISBLANK(D6)),2,0)+IF(NOT(ISBLANK(E6)),2,0)+IF(NOT(ISBLANK(F6)),3,0))" +"IF(I6=3,1,0)" +"IF(H12=""No"",""check data"",IF(NOT(ISBLANK(B12)),0,0)+IF(NOT(ISBLANK(C12)),1,0)+IF(NOT(ISBLANK(D12)),1,0)+IF(NOT(ISBLANK(E12)),2,0)+IF(NOT(ISBLANK(F12)),3,0))" +"IF(H16=""No"",""check data"",IF(NOT(ISBLANK(B16)),0,0)+IF(NOT(ISBLANK(C16)),1,0)+IF(NOT(ISBLANK(D16)),2,0)+IF(NOT(ISBLANK(E16)),3,0)+IF(NOT(ISBLANK(F16)),3,0))" +"IF(IF(NOT(ISBLANK(B20)),1,0)+IF(NOT(ISBLANK(C20)),1,0)+IF(NOT(ISBLANK(D20)),1,0)+IF(NOT(ISBLANK(E20)),1,0)=1,""Yes"",""No"")" +"IF(H20=""No"",""check data"",IF(NOT(ISBLANK(B20)),0,0)+IF(NOT(ISBLANK(C20)),1,0)+IF(NOT(ISBLANK(D20)),2,0)+IF(NOT(ISBLANK(E20)),2,0))" +"IF(IF(NOT(ISBLANK(B22)),1,0)+IF(NOT(ISBLANK(C22)),1,0)+IF(NOT(ISBLANK(D22)),1,0)+IF(NOT(ISBLANK(E22)),1,0)+IF(NOT(ISBLANK(F22)),1,0)+IF(NOT(ISBLANK(G22)),1,0)=1,""Yes"",""No"")" +"IF(H22=""No"",""check data"",IF(NOT(ISBLANK(B22)),0,0)+IF(NOT(ISBLANK(C22)),1,0)+IF(NOT(ISBLANK(D22)),2,0)+IF(NOT(ISBLANK(E22)),2,0)+IF(NOT(ISBLANK(F22)),2,0)+IF(NOT(ISBLANK(G22)),3,0))" +"IF(H24=""No"",""check data"",IF(NOT(ISBLANK(B24)),0,0)+IF(NOT(ISBLANK(C24)),1,0)+IF(NOT(ISBLANK(D24)),2,0)+IF(NOT(ISBLANK(E24)),3,0))" +"IF(OR(H6=""No"",H8=""No"",H10=""No"",H12=""No"",H14=""No"",H16=""No"",H18=""No"",H20=""No"",H22=""No"",H24=""No"",H26=""No"",H28=""No""),""No"",IF(OR(H30=""No"",H32=""No"",H34=""No"",H36=""No"",H38=""No"",H40=""No"",H42=""No"",H44=""No"",H46=""No""),""No"",""Yes""))" +"IF(C49=""No"",""complete data"",SUM(I6:I46))" +"IF(C49=""No"",""complete data"",C50/21)" +"IF(C49=""No"",""complete data"",IF(C51<=0.5,""not noticable"",IF(C51<1,""borderline"",IF(C51<=1.5,""mild"",IF(C51<=2,""moderate"",IF(C51<2.5,""moderate-to-severe"",""severe""))))))" +"IF(C49=""No"","":-):-):-)"",""depression"")" +"IF(C49=""No"",""complete data"",SUM(J6:J46))" +"ROUNDUP(RAND()*6,0)" +"B18*(IF(B15=1,B3,0)+IF(E15=1,E3,0)+IF(H15=1,H3,0)+IF(K15=1,K3,0)+IF(N15=1,N3,0)+IF(Q15=1,Q3,0))" +"E18*(IF(E15=2,E3,0)+IF(B15=2,B3,0)+IF(H15=2,H3,0)+IF(K15=2,K3,0)+IF(N15=2,N3,0)+IF(Q15=2,Q3,0))" +"H18*(IF(H15=3,H3,0)+IF(B15=3,B3,0)+IF(E15=3,E3,0)+IF(K15=3,K3,0)+IF(N15=3,N3,0)+IF(Q15=3,Q3,0))" +"K18*(IF(K15=4,K3,0)+IF(B15=4,B3,0)+IF(E15=4,E3,0)+IF(H15=4,H3,0)+IF(N15=4,N3,0)+IF(Q15=4,Q3,0))" +"N18*(IF(N15=5,N3,0)+IF(B15=5,B3,0)+IF(E15=5,E3,0)+IF(H15=5,H3,0)+IF(K15=5,K3,0)+IF(Q15=5,Q3,0))" +"Q18*(IF(Q15=6,Q3,0)+IF(B15=6,B3,0)+IF(E15=6,Q3,0)+IF(H15=6,H3,0)+IF(K15=6,K3,0)+IF(N15=6,N3,0))" +"SUM(B26:B1025)" +"SUM(B26:B1025)" +"SUM(B26:B1025)" +"SUM(B26:B1025)" +"SUM(C26:C1025)" +"SUM(C26:C1025)" +"SUM(C26:C1025)" +"SUM(C26:C1025)" +"Q12/Q9" +"Q12/Q9" +"IF($A26>$A$24,0,MAX(MIN(B26,(D$20-D26)),0))" +"MIN(D20,D22)" +"IF($A26>$A$24,0,MAX(MIN(E26,D26,(G$20-G26)),0))" +"IF($A26>$A$24,0,MAX(MIN(Q26,P26),0))" +"IF($A26>$A$24,0,R26)" +"D26+G26+J26+M26+P26" +"AVERAGE(T$26)" +"IF($A27>$A$24,0,D26+C26-F26)" +"IF($A27>$A$24,0,S26+R27)" +"IF($A27>$A$24,0,AVERAGE(T$26:T27))" +"+E21/F21" +"SUM(E21:E22)" +"+F23+F24" +"+H22" +"+$F$25*D26" +"+$E$23-E26" +"+H21" +"+E21" +"+(+F25-F21)*H22" +"+F23+F24" +"+F36/I25*I21" +"-F21" +"+F39*I25/I21" +"+F40*H22" +"+E21" +"+E23-E43" +"+E43" +"+F36" +"+F51/I51*I47" +"-F37" +"+F54*I51/I47" +"+F55*H48" +"+E47" +"+E58" +"+F51" +"+F70*I51/I63" +"+F71*H48" +"+E74" +"+F78" +"-F68" +"+F109/I100*I96" +"-F68" +"+F112*I100/I96" +"+F113*H97" +"+E96" +"+E107-E116" +"+F82" +"-F109" +"+F124*H97" +"I8/I16" +"(J22+J24)/2" +"D17" +"D23" +"D29" +"E23" +"C5+D5+C10+D10" +"C20+D20+C15+D15" +"E5+E10" +"E15+E20" +"B7/9.8" +"B16-B14" +"B3+C3+D3" +"SUM(B3:B14)" +"Types!C15/(Area!D8+Area!E8)" +"SUM(B18:B27)" +"B15+B28" +"C28/Area!F8" +"B13" +"C25/C7" +"B7" +"D7/Area!D17*1000" +"C7/Area!C17*1000" +"D37" +"D43" +"B37" +"E37" +"E43" +"B37" +"F43" +"B37" +"C43" +"(C4+C10)" +"F4+F10" +"F16+F22" +"E4+E10" +"E16+E22" +"J4+J10+O4" +"E9+E10+E12" +"B2" +"A4" +"B7+B8" +"B3+C3+D3" +"SUM(B3:B47)" +"SUM(B3:B47)/COUNTA(B3:B47)" +"R7" +"Q7" +"K7" +"O7+P7" +"N7" +"R6" +"Q6" +"K6" +"O6+P6" +"N6" +"R5" +"Q5" +"K5" +"O5+P5" +"N5" +"R4" +"Q4" +"K4" +"O4+P4" +"N4" +"R3" +"Q3" +"K3" +"O3+P3" +"N3" +"I16" +"L16" +"O16" +"R16" +"O15" +"R15" +"O14" +"R14" +"O13" +"R13" +"O12" +"R12" +"63.3+48.5+16.6" +"27.4+24.1+29.4" +"H6+I6" +"H6+H7+H8" +"D4/C4" +"2263-C4" +"B6+C6+D6+E6" +"C3/C$17" +"C10+C11+C12+C13+C14+C15+C16" +"SUM(C3:C10)" +"C3/C$17" +"C9+C10+C11+C12+C13+C14+C15+C16" +"C4/C$16" +"45241.746+126" +"C11+C12+C13+C14+C15" +"C4+C5+C6+C7+C8+C9+C10" +"C4/C$18" +"4174.312+5061" +"C11+C12+C13+C14+C15+C16+C17" +"C4+C5+C6+C7+C8+C9+C10" +"C4/C$9" +"1008.285+113" +"SUM(C4:C8)" +"G43-C43+L43" +"COUNT(C43)" +"SUM(K43:K50)" +"B5/B$15" +"C5-E5" +"SUM(B5:B14)" +"SUM(C9:C12)" +"SUM(C18:C34)" +"C13-C35" +"C39+C38" +"+C40" +"SUM(D4:D8)" +"D9*D10" +"+D4" +"+D11" +"+D12-D13" +"D14/D12" +"SUM(D5:D7)" +"SUM(E14:E15)" +"SUM(F19:F24)" +"D36-D37" +"F36-F38" +"C5/C6" +"C5/C6" +"SUM(C51:F51)" +"SUM(G4:G21)" +"Cover!C8" +"Cover!D8" +"Cover!D8" +"Cover!D8" +"Cover!F7" +"D7+E7-F7" +"SUM(G7:G27)" +"Cover!C8" +"Cover!D8" +"Cover!D8" +"Cover!F7" +"C7+D7-E7" +"SUM(F7:F26)" +"Cover!C8" +"Cover!C8" +"Cover!D8" +"Cover!D8" +"Cover!D8" +"Cover!F7" +"Cover!G7" +"F6+G6-H6" +"SUM(I6:I21)" +"Cover!C8" +"Cover!C8" +"Cover!D8" +"Cover!D8" +"Cover!D8" +"Cover!F7" +"Cover!G7" +"F6+G6-H6" +"SUM(I6:I21)" +"Cover!C8" +"Cover!D8" +"Cover!D8" +"Cover!F7" +"Cover!G7" +"D6+E6-F6" +"SUM(G6:G22)" +"Cover!C8" +"Cover!D8" +"Cover!D8" +"Cover!F7" +"Cover!G7" +"Cover!C8" +"Cover!C8" +"Cover!D8" +"Cover!D8" +"Cover!F7" +"Cover!G7" +"SUM(F6:F64)" +"3332473002/1000" +"3429000175/1000" +"6373/550" +"3357/1620" +"735/190" +"7417/80/10" +"3382/116/10" +"892/180" +"7554/740" +"3309/1210" +"916/190" +"14285/2020" +"6150/2520" +"698/150" +"17575/2450" +"6851/3000" +"726/160" +"11483/1110" +"4999/1500" +"753/170" +"5873/490" +"13065/2430" +"615/130" +"6483/480" +"12472/2360" +"6764/480" +"7034/490" +"11398/770" +"SUM(B7:B36)" +"B6/C6/8760*100" +"SUM(B39:B41)" +"1990921/8760" +"SUM(B47:B51)" +"SUM(B6:B51)-B6-B38-B46" +"C53+445.327739726027" +"401168+D53" +"395.742123287671+H53" +"74798+I53" +"(SUM(M6:M56)+M44)/2" +"1327+N53" +"R53+R46+R44+R38+R6" +"492086+S53" +"LOOKUP('Activity A'!D8,Units!A3:C8)*C8" +"LOOKUP(cfg!B5 & ""_"" & D4,factors!C4:E43)" +"noerror(E8*G8)" +"noerror(I8/1000,0)" +"LOOKUP('Activity A'!D9,Units!A40:C46)*C9" +"LOOKUP(cfg!B5 & ""_"" & D4,factors!I4:K43)" +"LOOKUP(cfg!B5 & ""_"" & D4,factors!I4:L43)" +"LOOKUP('Activity A'!D10,Units!$A$26:$C$30)*C10" +"LOOKUP(cfg!B7 & ""_LPG - non-transport"",factors!AA1:AE40)" +"noerror(E10*G10*1000)" +"LOOKUP(cfg!B7 & ""_LPG - non-transport"",factors!AA1:AD12)" +"LOOKUP('Activity A'!D12,Units!A19:C23)*C12" +"LOOKUP(cfg!B7 & ""_Automotive Gasoline"",factors!R3:V130)" +"LOOKUP(cfg!B7 & ""_Automotive Gasoline"",factors!R3:U130) & "" """ +"LOOKUP('Activity A'!D13,Units!$A$19:$C$23)*C13" +"LOOKUP(cfg!B7 & ""_ADO(current fuel)"",factors!R3:V130)" +"LOOKUP(cfg!B7 & ""_ADO(current fuel)"",factors!R3:U130)" +"LOOKUP(cfg!B7 & ""_LPG"",factors!R3:V130)" +"LOOKUP(cfg!B7 & ""_LPG"",factors!R3:U130)" +"LOOKUP('Activity A'!D15,Units!$A$34:$C$36)*C15" +"LOOKUP(cfg!B7 & ""_Natural Gas LDV"",factors!R3:V130)" +"LOOKUP(cfg!B7 & ""_Natural Gas LDV"",factors!R3:U130)" +"LOOKUP(cfg!B7 & ""_Natural Gas HDV"",factors!R3:V130)" +"LOOKUP(cfg!B7 & ""_Natural Gas HDV"",factors!R3:U130)" +"LOOKUP(cfg!B7 & ""_Industrial/Marine diesel fuel"",factors!AA1:AE40)" +"LOOKUP(cfg!B7 & ""_Industrial/Marine diesel fuel"",factors!AA1:AD40)" +"LOOKUP(cfg!B7 & ""_Aviation Gasoline"",factors!R3:V130)" +"LOOKUP(cfg!B7 & ""_Aviation Gasoline"",factors!R3:U130)" +"LOOKUP(cfg!B7 & ""_Aviation Turbine"",factors!R3:V130)" +"LOOKUP(cfg!B7 & ""_Aviation Turbine"",factors!R3:U130)" +"LOOKUP(cfg!$B$7 & ""_comingled"",factors!$AJ$3:$AM$102)" +"LOOKUP(cfg!$B$7 & ""_paper"",factors!$AJ$3:$AM$102)" +"LOOKUP(cfg!$B$7 & ""_textiles"",factors!$AJ$3:$AM$102)" +"LOOKUP(cfg!$B$7 & ""_wood"",factors!$AJ$3:$AM$102)" +"LOOKUP(cfg!$B$7 & ""_garden"",factors!$AJ$3:$AM$102)" +"LOOKUP(cfg!$B$7 & ""_food"",factors!$AJ$3:$AM$102)" +"LOOKUP(cfg!$B$7 & ""_medical"",factors!$AJ$3:$AM$102)" +"LOOKUP(cfg!$B$7 & ""_concrete metal"",factors!$AJ$3:$AM$102)" +"C33" +"SUM(J8:K35)" +"SUM(J38:J39)" +"SUM(J40,J36)" +"LOOKUP('Activity B'!D8,Units!A3:C8)*C8" +"LOOKUP(cfg!B5 & ""_"" & D4,factors!C4:E43)" +"noerror(E8*G8)" +"noerror(I8/1000,0)" +"LOOKUP('Activity B'!D9,Units!A40:C46)*C9" +"LOOKUP(cfg!B5 & ""_"" & D4,factors!I4:K43)" +"LOOKUP(cfg!B5 & ""_"" & D4,factors!I4:L43)" +"LOOKUP('Activity B'!D10,Units!$A$26:$C$30)*C10" +"LOOKUP(cfg!B7 & ""_LPG - non-transport"",factors!AA1:AE40)" +"noerror(E10*G10*1000)" +"LOOKUP(cfg!B7 & ""_LPG - non-transport"",factors!AA1:AD12)" +"LOOKUP('Activity B'!D12,Units!A19:C23)*C12" +"LOOKUP(cfg!B7 & ""_Automotive Gasoline"",factors!R3:V130)" +"noerror(E12*G12)*1000" +"LOOKUP(cfg!B7 & ""_Automotive Gasoline"",factors!R3:U130) & "" """ +"LOOKUP('Activity B'!D13,Units!$A$19:$C$23)*C13" +"LOOKUP(cfg!B7 & ""_ADO(current fuel)"",factors!R3:V130)" +"LOOKUP(cfg!B7 & ""_ADO(current fuel)"",factors!R3:U130)" +"LOOKUP(cfg!B7 & ""_LPG"",factors!R3:V130)" +"LOOKUP(cfg!B7 & ""_LPG"",factors!R3:U130)" +"LOOKUP('Activity A'!D15,Units!$A$34:$C$36)*C15" +"LOOKUP(cfg!B7 & ""_Natural Gas LDV"",factors!R3:V130)" +"LOOKUP(cfg!B7 & ""_Natural Gas LDV"",factors!R3:U130)" +"LOOKUP(cfg!B7 & ""_Natural Gas HDV"",factors!R3:V130)" +"LOOKUP(cfg!B7 & ""_Natural Gas HDV"",factors!R3:U130)" +"LOOKUP(cfg!B7 & ""_Industrial/Marine diesel fuel"",factors!AA1:AE40)" +"LOOKUP(cfg!B7 & ""_Industrial/Marine diesel fuel"",factors!AA1:AD40)" +"LOOKUP(cfg!B7 & ""_Aviation Gasoline"",factors!R3:V130)" +"LOOKUP(cfg!B7 & ""_Aviation Gasoline"",factors!R3:U130)" +"LOOKUP(cfg!B7 & ""_Aviation Turbine"",factors!R3:V130)" +"LOOKUP(cfg!B7 & ""_Aviation Turbine"",factors!R3:U130)" +"LOOKUP(cfg!$B$7 & ""_comingled"",factors!$AJ$3:$AM$102)" +"LOOKUP(cfg!$B$7 & ""_paper"",factors!$AJ$3:$AM$102)" +"LOOKUP(cfg!$B$7 & ""_textiles"",factors!$AJ$3:$AM$102)" +"LOOKUP(cfg!$B$7 & ""_wood"",factors!$AJ$3:$AM$102)" +"LOOKUP(cfg!$B$7 & ""_garden"",factors!$AJ$3:$AM$102)" +"LOOKUP(cfg!$B$7 & ""_food"",factors!$AJ$3:$AM$102)" +"LOOKUP(cfg!$B$7 & ""_medical"",factors!$AJ$3:$AM$102)" +"LOOKUP(cfg!$B$7 & ""_concrete metal"",factors!$AJ$3:$AM$102)" +"C33" +"SUM(J8:K35)" +"SUM(J38:J39)" +"SUM(J40,J36)" +"LOOKUP('Activity C'!D8,Units!A3:C8)*C8" +"LOOKUP(cfg!B5 & ""_"" & D4,factors!C4:E43)" +"noerror(E8*G8)" +"noerror(I8/1000,0)" +"LOOKUP('Activity C'!D9,Units!A40:C46)*C9" +"LOOKUP(cfg!B5 & ""_"" & D4,factors!I4:K43)" +"LOOKUP(cfg!B5 & ""_"" & D4,factors!I4:L43)" +"LOOKUP('Activity C'!D10,Units!$A$26:$C$30)*C10" +"LOOKUP(cfg!B7 & ""_LPG - non-transport"",factors!AA1:AE40)" +"noerror(E10*G10*1000)" +"LOOKUP(cfg!B7 & ""_LPG - non-transport"",factors!AA1:AD12)" +"LOOKUP('Activity C'!D12,Units!A19:C23)*C12" +"LOOKUP(cfg!B7 & ""_Automotive Gasoline"",factors!R3:V130)" +"LOOKUP(cfg!B7 & ""_Automotive Gasoline"",factors!R3:U130) & "" """ +"LOOKUP('Activity C'!D13,Units!$A$19:$C$23)*C13" +"LOOKUP(cfg!B7 & ""_ADO(current fuel)"",factors!R3:V130)" +"LOOKUP(cfg!B7 & ""_ADO(current fuel)"",factors!R3:U130)" +"LOOKUP(cfg!B7 & ""_LPG"",factors!R3:V130)" +"LOOKUP(cfg!B7 & ""_LPG"",factors!R3:U130)" +"LOOKUP('Activity A'!D15,Units!$A$34:$C$36)*C15" +"LOOKUP(cfg!B7 & ""_Natural Gas LDV"",factors!R3:V130)" +"LOOKUP(cfg!B7 & ""_Natural Gas LDV"",factors!R3:U130)" +"LOOKUP(cfg!B7 & ""_Natural Gas HDV"",factors!R3:V130)" +"LOOKUP(cfg!B7 & ""_Natural Gas HDV"",factors!R3:U130)" +"LOOKUP(cfg!B7 & ""_Industrial/Marine diesel fuel"",factors!AA1:AE40)" +"LOOKUP(cfg!B7 & ""_Industrial/Marine diesel fuel"",factors!AA1:AD40)" +"LOOKUP(cfg!B7 & ""_Aviation Gasoline"",factors!R3:V130)" +"LOOKUP(cfg!B7 & ""_Aviation Gasoline"",factors!R3:U130)" +"LOOKUP(cfg!B7 & ""_Aviation turbine"",factors!R3:V130)" +"LOOKUP(cfg!B7 & ""_Aviation Turbine"",factors!R3:U130)" +"LOOKUP(cfg!$B$7 & ""_comingled"",factors!$AJ$3:$AM$102)" +"LOOKUP(cfg!$B$7 & ""_paper"",factors!$AJ$3:$AM$102)" +"LOOKUP(cfg!$B$7 & ""_textiles"",factors!$AJ$3:$AM$102)" +"LOOKUP(cfg!$B$7 & ""_wood"",factors!$AJ$3:$AM$102)" +"LOOKUP(cfg!$B$7 & ""_garden"",factors!$AJ$3:$AM$102)" +"LOOKUP(cfg!$B$7 & ""_food"",factors!$AJ$3:$AM$102)" +"LOOKUP(cfg!$B$7 & ""_medical"",factors!$AJ$3:$AM$102)" +"LOOKUP(cfg!$B$7 & ""_concrete metal"",factors!$AJ$3:$AM$102)" +"C33" +"SUM(J8:K35)" +"SUM(J38:J39)" +"SUM(J40,J36)" +"LOOKUP('Activity D'!D8,Units!A3:C8)*C8" +"LOOKUP(cfg!B5 & ""_"" & D4,factors!C4:E43)" +"noerror(E8*G8)" +"noerror(I8/1000,0)" +"LOOKUP('Activity D'!D9,Units!A40:C46)*C9" +"LOOKUP(cfg!B5 & ""_"" & D4,factors!I4:K43)" +"LOOKUP(cfg!B5 & ""_"" & D4,factors!I4:L43)" +"LOOKUP('Activity D'!D10,Units!$A$26:$C$30)*C10" +"LOOKUP(cfg!B7 & ""_LPG - non-transport"",factors!AA1:AE40)" +"noerror(E10*G10*1000)" +"LOOKUP(cfg!B7 & ""_LPG - non-transport"",factors!AA1:AD12)" +"LOOKUP('Activity D'!D12,Units!A19:C23)*C12" +"LOOKUP(cfg!B7 & ""_Automotive Gasoline"",factors!R3:V130)" +"LOOKUP(cfg!B7 & ""_Automotive Gasoline"",factors!R3:U130) & "" """ +"LOOKUP('Activity D'!D13,Units!$A$19:$C$23)*C13" +"LOOKUP(cfg!B7 & ""_ADO(current fuel)"",factors!R3:V130)" +"LOOKUP(cfg!B7 & ""_ADO(current fuel)"",factors!R3:U130)" +"LOOKUP(cfg!B7 & ""_LPG"",factors!R3:V130)" +"LOOKUP(cfg!B7 & ""_LPG"",factors!R3:U130)" +"LOOKUP('Activity A'!D15,Units!$A$34:$C$36)*C15" +"LOOKUP(cfg!B7 & ""_Natural Gas LDV"",factors!R3:V130)" +"LOOKUP(cfg!B7 & ""_Natural Gas LDV"",factors!R3:U130)" +"LOOKUP(cfg!B7 & ""_Natural Gas HDV"",factors!R3:V130)" +"LOOKUP(cfg!B7 & ""_Natural Gas HDV"",factors!R3:U130)" +"LOOKUP(cfg!B7 & ""_Industrial/Marine diesel fuel"",factors!AA1:AE40)" +"LOOKUP(cfg!B7 & ""_Industrial/Marine diesel fuel"",factors!AA1:AD40)" +"LOOKUP(cfg!B7 & ""_Aviation Gasoline"",factors!R3:V130)" +"LOOKUP(cfg!B7 & ""_Aviation Gasoline"",factors!R3:U130)" +"LOOKUP(cfg!B7 & ""_Aviation turbine"",factors!R3:V130)" +"LOOKUP(cfg!B7 & ""_Aviation Turbine"",factors!R3:U130)" +"LOOKUP(cfg!$B$7 & ""_comingled"",factors!$AJ$3:$AM$102)" +"LOOKUP(cfg!$B$7 & ""_paper"",factors!$AJ$3:$AM$102)" +"LOOKUP(cfg!$B$7 & ""_textiles"",factors!$AJ$3:$AM$102)" +"LOOKUP(cfg!$B$7 & ""_wood"",factors!$AJ$3:$AM$102)" +"LOOKUP(cfg!$B$7 & ""_garden"",factors!$AJ$3:$AM$102)" +"LOOKUP(cfg!$B$7 & ""_food"",factors!$AJ$3:$AM$102)" +"LOOKUP(cfg!$B$7 & ""_medical"",factors!$AJ$3:$AM$102)" +"LOOKUP(cfg!$B$7 & ""_concrete metal"",factors!$AJ$3:$AM$102)" +"C33" +"SUM(J8:K35)" +"SUM(J38:J39)" +"SUM(J40,J36)" +"'Activity A'!$D$2 & """"" +"'Activity B'!$D$2 & """"" +"'Activity C'!$D$2 & """"" +"'Activity D'!$D$2 & """"" +"'Activity A'!J41" +"'Activity B'!J41" +"'Activity C'!J41" +"'Activity D'!J41" +"E10+F10+G10+H10" +"LOOKUP($C$11,Units!$F$3:$J$32) & "":""" +"LOOKUP($C$11,Units!$F$3:$H$32) & ""/"" & LOOKUP($C$11,Units!$F$3:$K$32) &"":""" +"noerror(LOOKUP($C$11,Units!$F$3:$I$32)*E10/(LOOKUP($C$11,Units!$F$3:$L$32)*E11))" +"LOOKUP($C$11,Units!$F$3:$M$32) & "" """ +""" "" & 'Activity A'!B8" +"'Activity A'!E8+'Activity B'!E8+'Activity C'!E8+'Activity D'!E8" +"'Activity A'!F8" +"IF($O$13=0,'Activity A'!G8,""various"")" +"'Activity A'!J8+'Activity B'!J8+'Activity C'!J8+'Activity D'!J8" +"noerror('Activity A'!J9,0)+noerror('Activity B'!J9,0)+noerror('Activity C'!J9,0)+noerror('Activity D'!J9,0)" +"'Activity A'!J41>0" +"'Activity A'!D4" +"M9*L9" +"NONULL(N9)" +"'Activity A'!B11" +"'Activity B'!J41>0" +"'Activity B'!D4" +"'Activity C'!J41>0" +"'Activity C'!D4" +"'Activity D'!J41>0" +"'Activity D'!D4" +"noerror(AVEDEV(O9:O12),0)" +"NONULL('Activity A'!G31)" +"SUM(G7:G34)" +"SUM(G37:G38)" +"SUM(G39,G35)" +"'Activity A'!D2 & "" """ +"'Activity A'!J41" +"'Activity B'!D2 & "" """ +"'Activity B'!J41" +"'Activity C'!D2 & "" """ +"'Activity C'!J41" +"'Activity D'!D2 & "" """ +"'Activity D'!J41" +"SUM(C44:C47)" +"'Activity A'!D2" +""" "" & 'Activity A'!B8" +"'Activity A'!E8" +"'Activity A'!J8" +"noerror('Activity A'!J9,0)" +"'Activity A'!B11" +"noerror('Activity A'!J25,0)+noerror('Activity B'!J25,0)+noerror('Activity C'!J25,0)+noerror('Activity D'!J25,0)" +"NONULL('Activity A'!G31)" +"'Activity A'!H38 & "" """ +"'Activity B'!D2" +""" "" & 'Activity B'!B8" +"'Activity B'!E8" +"'Activity B'!J8" +"noerror('Activity B'!J9,0)" +"'Activity B'!B11" +"noerror('Activity B'!J25,0)+noerror('Activity B'!J25,0)+noerror('Activity C'!J25,0)+noerror('Activity D'!J25,0)" +"NONULL('Activity B'!G31)" +"'Activity B'!H38 & "" """ +"'Activity C'!D2" +""" "" & 'Activity C'!B8" +"'Activity C'!E8" +"'Activity C'!J8" +"noerror('Activity C'!J9,0)" +"'Activity C'!B11" +"noerror('Activity C'!J25,0)+noerror('Activity B'!J25,0)+noerror('Activity C'!J25,0)+noerror('Activity D'!J25,0)" +"NONULL('Activity C'!G31)" +"'Activity C'!H38 & "" """ +"'Activity D'!D2" +""" "" & 'Activity D'!B8" +"'Activity D'!E8" +"'Activity D'!J8" +"noerror('Activity D'!J9,0)" +"'Activity D'!B11" +"noerror('Activity D'!J25,0)+noerror('Activity B'!J25,0)+noerror('Activity C'!J25,0)+noerror('Activity D'!J25,0)" +"NONULL('Activity D'!G31)" +"'Activity D'!H38 & "" """ +"38.6*83.3" +"noerror(ROUND(S3,-ROUNDDOWN(LOG(S3)-1,0))/1000)" +"39.6*69.7" +"0.15*0.66*0.5*16/12*0.9*21*1000" +"noerror(ROUND(AK3,-ROUNDDOWN(LOG(AK3)-1,0))/1000)" +"B4&""_"" &A4" +"38.6*84.7" +"49.6*68.6" +"38.6*82.4" +"0.15*0.77*0.5*16/12*0.9*21*1000" +"34.2*84.6" +"0.17*0.55*0.5*16/12*0.9*21*1000" +"33.1*81.5" +"0.05*0.77*0.5*16/12*21*0.9*1000" +"36.8*82.4" +"49.6*59.4" +"0.4*0.55*0.5*16/12*21*0.9*1000" +"40.8*86.3" +"39.6*74.9" +"0.4*0.77*0.5*16/12*21*0.9*1000" +"39.6*82.4" +"49.6*64.7" +"0.3*0.55*0.5*16/12*21*0.9*1000" +"25.7*72.5" +"AL11/1000" +"noerror(ROUND(S12,-ROUNDDOWN(LOG(S12)-1,0))/1000,S12)" +"noerror(ROUND(AL12,-ROUNDDOWN(LOG(AL12)-1,0))/1000)" +"39.5*59.7" +"AC16/1000" +"1.2474*1000" +"1000*1.4553" +"1000*1.1781" +"1000*0.4851" +"noerror(ROUND(AK23,-ROUNDDOWN(LOG(AK23)-0,0))/1000)" +"1000*2.772" +"38.6*70.4" +"1000*3.8808" +"1000*2.079" +"noerror(ROUND(#REF!,-ROUNDDOWN(LOG(#REF!)-1,0))/1000)" +"34.2*73.9" +"33.1*69.5" +"36.8*70.4" +"40.8*74.3" +"39.6*70.5" +"25.7*60.5" +"39.5*56.8" +"39.5*60.2" +"38.6*74.9" +"34.2*71.3" +"33.1*73.3" +"43*78.8" +"0.15*0.366*0.9*21*1000" +"25.7*64.7" +"0*0.366*0.9*21*1000" +"0.17*0.366*0.9*21*1000" +"0.05*0.366*0.9*21*1000" +"0.4*0.366*0.9*21*1000" +"0.3*0.366*0.9*21*1000" +"38.6*69.7" +"34.2*66" +"33.1*68" +"36.8*69.7" +"25.7*59.4" +"39.5*50.9" +"0.000001" +"C35/1000" +"1/39.5*1000" +"39.5/1000" +"SUM(C49,G11:G16)" +"SUM(P10:P20)" +"SUM(C11:C48)" +"SUM(G24:G48)" +"SUM(P26:P48)" +"G18+G49+K49+P21+P49" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E4" +"E4" +"E4" +"SUM(G64:G84)" +"SUM(G89:G101)" +"SUM(K90:K101)" +"SUM(P78:P101)" +"C102+G85+G102+K86+K102+P73+P102" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E4" +"E4" +"E4" +"SUM(C154,G116:G123)" +"SUM(K154,P116:P130)" +"SUM(C116:C137)" +"SUM(K116:K143)" +"SUM(K149:K153)" +"SUM(P136:P153)" +"C138+G124+G154+K144+P131+P154" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E2" +"E4" +"E4" +"E4" +"SUM(C169:C188)" +"SUM(C194:C201)" +"SUM(K202,P169:P201)" +"C189+C202+G189+G202+K189+P202" +"SUM(A213:E213)" +"P51+P157+P104+P204" +"P51+P157+P104+P204" +"P51+P157+P104+P204" +"Inputs!$E$4" +"Inputs!$E$6" +"Inputs!$E$7" +"Inputs!$E$8" +"Inputs!$E$9" +"Inputs!$E$10" +"Inputs!D57" +"IF(Inputs!B29=""tons"",""T.D.M."",""unknown"")" +"IF(Inputs!B30=""tons"",""T.D.M."",""unknown"")" +"IF(Inputs!B31=""tons"",""T.D.M."",""unknown"")" +"IF(Inputs!B32=""tons"",""T.D.M."",""unknown"")" +"Inputs!$B66*Percentages!C3" +"Inputs!C12" +"(Inputs!B43+Inputs!B44+Inputs!B45+Inputs!D46+Inputs!B54+Inputs!B23*Inputs!F38/2)/Inputs!F43" +"Inputs!E36+Inputs!C54/Inputs!F39" +"Inputs!$C28*Inputs!$B$23+Inputs!$D28*Inputs!$C$24+Inputs!D58+Inputs!D59+Inputs!D54/Inputs!E28" +"(Inputs!$C29*Inputs!$B$23+Inputs!$D29*Inputs!$C$24+Inputs!E58+Inputs!E59+Inputs!E54/Inputs!E29)*(1-Inputs!C38)" +"(Inputs!$C30*Inputs!$B$23+Inputs!$D30*Inputs!$C$24+Inputs!F58+Inputs!F59+Inputs!F54/Inputs!E30)*(1-Inputs!C37)" +"(Inputs!$C31*Inputs!$B$23+Inputs!$D31*Inputs!$C$24+Inputs!G58+Inputs!G59+Inputs!G54/Inputs!E31)*(1-0.12)" +"(Inputs!$C32*Inputs!$B$23+Inputs!$D32*Inputs!$C$24+Inputs!H58+Inputs!H59+Inputs!H54/Inputs!E32)*(1-Inputs!C39)" +"Inputs!C12+1/10" +"Inputs!C12+1/15" +"Inputs!$E$5" +"Inputs!C12+1/20" +"Inputs!C12-0.04" +"SUM(B14:B32)" +"Inputs!$B71*Percentages!C9" +"Inputs!F39" +"Inputs!E28" +"Inputs!E29/(1-Inputs!C38)" +"Inputs!E30/(1-Inputs!C37)" +"Inputs!E31/(1-0.12)" +"Inputs!E32/(1-Inputs!C39)" +"Inputs!D60*Inputs!E28+Inputs!E60*Inputs!E29+Inputs!F60*Inputs!E30+Inputs!G60*Inputs!E31+Inputs!E32+Inputs!E61" +"(Inputs!$B$73-$O$11)*Percentages!C11" +"Q5/B4" +"Q7/B4" +"Inputs!$B76*Percentages!C15" +"Q12/B4" +"(Q4+Q15+Q30)/B4" +"Q24/B4" +"Q25/B4" +"Q29/B4" +"(Q22+Q23)/B4" +"Inputs!$B81*Percentages!C21" +"Q28/B4" +"Inputs!$F65*Percentages!C22" +"(Q3+Q31)/B4" +"(SUM(Q3:Q36)-Q3-Q4-Q5-Q7-Q9-Q10-Q11-Q12-Q15-Q17-Q18-Q19-Q21-Q22-Q23-Q24-Q25-Q28-Q29-Q30-Q31-Q37+Q38)/B4" +"Q11/B4" +"Q51/B4" +"(Q10+Q19+Q21)/B4" +"Inputs!$F69*Percentages!C27" +"(Q49+Q50)/B4" +"(C4*Inputs!F39)/B4" +"Inputs!F38*Inputs!B23/2/C4" +"(+Q42+Q43+Q44+Q45+Q46+Q48)/B4" +"(+Q9+Q17+Q18)/B4" +"Inputs!$F74*Percentages!C33" +"Inputs!C9*Y7+Inputs!C7*Y5+Inputs!C6*Y4+Inputs!C8*Y6+Inputs!C5*Y3+Inputs!C4*Inputs!C12" +"Inputs!B71+Inputs!B78+Inputs!B79" +"Inputs!C15+Inputs!C16+Inputs!B72+Inputs!B80+Inputs!B81" +"B4*B8" +"B4*Inputs!F43-E41" +"Inputs!$C4*Inputs!$C12*Percentages!C42" +"Inputs!$C5*$Y3*Percentages!C43" +"B8-B32+B33" +"Inputs!$C9*$Y7*Percentages!C48" +"Inputs!$C15*Percentages!C49" +"Inputs!$C35*Percentages!C51" +"C9+C7+C6+C8+C5+C4" +"E6" +"(+C28+D28)*E28" +"C28*$E28" +"SUM(F28:F32)" +"B23*G33+C24*H33" +"A30" +"A29" +"$E$4" +"$E$5" +"$E$6" +"$E$7" +"$E$8" +"$E$9" +"$A$32" +"SUM(B50:B53)" +"B28" +"B29" +"B30" +"B31" +"B32" +"54*-150" +"SUM(F65:F77)+SUM(B66:B81)" +"Inputs!$E$4" +"Inputs!$E$6" +"Inputs!$E$7" +"Inputs!$E$8" +"Inputs!$E$9" +"Inputs!$E$10" +"1-C3-D3-E3-F3-G3-H3-I3" +"D2" +"Inputs!G33/Inputs!F33" +"Inputs!H33/Inputs!F33" +"E6" +"$E$6" +"A32" +"$E$4" +"$E$5" +"$E$7" +"$E$8" +"$E$9" +"$A$32" +"Inputs!$E$4" +"Inputs!$E$5" +"Inputs!$E$6" +"Inputs!$E$7" +"Inputs!$E$8" +"Inputs!$E$9" +"Inputs!$E$10" +"SUM(B11:F11)" +"SUM(B11:B22)" +"SUM(C33:D33)-(E33)" +"SUM(B33*F33)" +"SUM(G33:G47)" +"+C9-E9" +"+C12" +"SUM(C12:C17)" +"+E24" +"+C25+E25" +"SUM(C22:C25)" +"-E22-E23+E24+E25" +"+C9+C19-C27" +"+E9+E27" +"SUM(G43:G45)" +"+C32+C40-C47" +"+C29+C49" +"+E29" +"SUM(E3:E75)" +"G9*F9" +"SUM(F9:F13)" +"SUM(H21:H22)" +"+F33*G33" +"SUM(D5:D29)" +"D30+E30" +"D30+E30" +"D30+F30+H30+J30+L30+N30" +"D30+F30+H30+J30+L30+N30" +"D30+F30+H30+J30+L30+N30" +"E30+G30+I30+K30+M30+O30" +"E30+G30+I30+K30+M30+O30" +"E30+G30+I30+K30+M30+O30" +"G32+G33" +"G32+G33" +"G32+G33" +"SUM(C5:C97)" +"+SUM(M5:M97)" +"C98+D98" +"C98+D98" +"C98+E98+G98+I98+K98+M98" +"C98+E98+G98+I98+K98+M98" +"F98+H98+J98+L98+N98+D98" +"F98+H98+J98+L98+N98+D98" +"G100+G101" +"G100+G101" +"SUM(C5:C24)" +"+SUM(M5:M24)" +"C25+D25" +"C25+D25" +"C25+E25+G25+I25+K25+M25" +"C25+E25+G25+I25+K25+M25" +"D25+F25+H25+J25+L25+N25" +"D25+F25+H25+J25+L25+N25" +"G27+G28" +"G27+G28" +"SUM(E5:E109)" +"E110+F110+G110+H110+I110+J110" +"E110+F110+G110+H110+I110+J110" +"E110+F110+G110+H110+I110+J110" +"E110+F110+G110+H110+I110+J110" +"E110+F110+G110+H110+I110+J110" +"E110+F110+G110+H110+I110+J110" +"SUM(D4:D9)" +"AVERAGE(E4:E9)" +"SUM(D6:D6)" +"SUM(D9:D13)" +"SUM(D16:D19)" +"D7+D14+D20" +"D27+D33" +"SUM(D5:D31)" +"D32+E32" +"D32+E32" +"D32+F32+H32+J32+L32+N32" +"D32+F32+H32+J32+L32+N32" +"D32+F32+H32+J32+L32+N32" +"E32+G32+I32+K32+M32+O32" +"E32+G32+I32+K32+M32+O32" +"E32+G32+I32+K32+M32+O32" +"G34+G35" +"G34+G35" +"G34+G35" +"'Ending Inventory'!D32" +"'Ending Inventory'!F32" +"'Ending Inventory'!H32" +"'Ending Inventory'!J32" +"'Ending Inventory'!L32" +"'Ending Inventory'!N32" +"B4+C4+D4+E4+F4+G4" +"'Beginning Inventory'!D30" +"'Beginning Inventory'!F30" +"'Beginning Inventory'!H30" +"'Beginning Inventory'!J30" +"'Beginning Inventory'!L30" +"'Beginning Inventory'!N30" +"B4-B5" +"'Sales and Income'!C25" +"'Sales and Income'!E25" +"'Sales and Income'!G25" +"'Sales and Income'!I25" +"'Sales and Income'!K25" +"'Sales and Income'!M25" +"B10+C10+D10+E10+F10+G10" +"SUM(B6:B10)" +"SUM(B14:B18)" +"B12-B19" +"'Ending Inventory'!E32" +"'Ending Inventory'!G32" +"'Ending Inventory'!I32" +"'Ending Inventory'!K32" +"'Ending Inventory'!M32" +"'Ending Inventory'!O32" +"'Sales and Income'!F25" +"'Sales and Income'!H25" +"'Sales and Income'!J25" +"'Sales and Income'!L25" +"'Sales and Income'!N25" +"'Beginning Inventory'!E30" +"'Beginning Inventory'!G30" +"'Beginning Inventory'!I30" +"'Beginning Inventory'!K30" +"'Beginning Inventory'!M30" +"'Beginning Inventory'!O30" +"Expenses!D98" +"Expenses!F98" +"Expenses!H98" +"Expenses!J98" +"Expenses!L98" +"Expenses!N98" +"B22+B23-B24-B25" +"B20+B26" +"G46+G47" +"SUM(G50:G55)" +"G46+SUM(G50:G54)" +"G47+G55" +"+G65+G66" +"SUM(G69:G71)" +"G65+G72" +"G57-G75" +"H79-G79" +"G48-G67" +"H79" +"'Financial Records'!D21" +"H90-H93" +"H27" +"'Wage Earning'!F10" +"'Financial Records'!D7" +"H100+H102" +"'Financial Records'!D14" +"'Financial Records'!D20" +"H103+H106" +"'Financial Records'!D27" +"'Financial Records'!D33" +"H107-H111" +"H84" +"H113<=H112" +"vE1ReducedExpense" +"vE2ReducedExpenses" +"vE3ReducedExpense" +"vE4ReducedExpense" +"vR1AdditionalRevenue" +"vR2AdditionalRevenue" +"vR3AdditionalRevenue" +"SUM(C30:C37)" +"vWWOuts*vNewProductPct/vDesignWins*vWorkWeeks" +"(vGDPW * vPf) / 2" +"365/vRDCTBaseline" +"365/(vRDCTBaseline * (1-vRDCTImprovement))" +"(C9-B9)*vDesignWinFactorLearningCycles * vDesignWins" +"C10 * vNewProductVolume" +"C11 * vGDPW" +"C12*vPf" +"vRDCTImprovement*vRDCTBaseline*vDesignWinFactorRDCycleTime*vDesignWins" +"vRDCTImprovement * vRDCTBaseline * vPricingFactorRDCycleTime" +"vWWOuts*vNewProductPct*vGDPW*vPf*vWorkWeeks" +"vWWOuts*vNewProductPct*vGDPW * vPf * (1 + C26)*vWorkWeeks" +"C27-B27" +"vProdCTImprovement * vFabCTBaseline * vYieldFactorProdCycleTime" +"vWWOuts * vWorkWeeks / vLineYield" +"vWWOuts * vWorkWeeks / (vLineYield + C33)" +"B34-C34" +"C35*vRawWaferCost" +"vFabCTBaseline / 7" +"vFabCTBaseline * (1 - vProdCTImprovement) / 7" +"vWWOuts / vLineYield" +"B42 * B41" +"vECNPct * B43" +"B44 * vWorkWeeks" +"B45* vECNCost" +"vhcp*vPf" +"vWWOuts*vGDPW*52" +"vVolatility*vD_Avg/3" +"vVolatility*vD_avgImproved/3" +"vD_Avg*vPf" +"vD_avgImproved*vPf" +"vFabCTBaseline/365" +"vFabCTBaseline*(1-vProdCTImprovement)/365" +"vR/365" +"vFabCTY+vRY" +"vFabCTYImproved+vRYImproved" +"vD_Avg*vCTPlusR" +"vD_avgImproved*vCTPlusRImproved" +"SQRT(vCTPlusR)*vD_stdDev" +"SQRT(vCTPlusRImproved)*vD_stdDevImproved" +"(vRY * vh) / (vRY * vh + vLP)" +"(vRYImproved * vhImproved) / (vRYImproved * vhImproved + vLP)" +"1-vRHS" +"1-vRHSImproved" +"NORMINV(vOneMinusRHS,0,1)" +"NORMINV(vOneMinusRHSImproved,0,1)" +"vNormInv*vD2_stdDev+vD2_avg" +"vNormInvImproved*vD2_stdDevImproved+vD2_avgImproved" +"vOrderUpTo*vLossPct" +"vOrderUpToImproved*vLossPct" +"vLossQty*vPf" +"vLossQtyImproved*vPf" +"vWriteOff/vDTYears" +"vWriteOffImproved/vDTYears" +"vWriteOffAnnual-vWriteOffAnnualImproved" +"B74 * vMidLineWIPValue" +"B75 * vhcp" +"SUM(F5:F580)" +"SUM(I21:I28)" +"I30" +"SUM(K30:K57)" +"K58" +"SUM(G90:G91)" +"SUM(I62:I92)" +"SUM(I93:I95)" +"(K60-K96)" +"(K100*K18/100)" +"K101-K102" +"$B$52+$B$56-$B$53-$B$54" +"(B4+B65)/B60" +"B4/(B60-B61-B62)" +"(B60-B61-B62)/B60" +"(B53+B54-B57-B58-B67)/((B52+B56)-(B57+B58))" +"B53/B52" +"(B4+B65)/B65" +"(B52-B53-B54)+B66-B63-B64+B67" +"B15-B67" +"B4" +"B52+B56-B53-B54+((B52+B56)*B20)" +"B52+B56-(B53+(B53*B21))-B54" +"B4" +"B52+B56-(B53+(B53*B21))-B54+((B52+B56)*B20)" +"B10" +"(B53+B54-B57-B58-B67)/((B52+((B52+B56)*B20)+B56)-(B57+B58))" +"((B53+B54-B57-B58)*(1+B21)-B67)/((B52+B56)-((B57+B58)*(1+B21)))" +"(B53+B54-B57-B58-B67)/((B52+B56)-(B57+B58))" +"B10-((B10-C26)+(B10-D26))" +"B53/(B52+(B52*B20))" +"(B53+(B53*B21))/B52" +"B53/B52" +"(B53+(B53*B21))/(B52+(B52*B20))" +"B15" +"((B52+(B52*B20))-B53-B54)+B66-B63-B64+B67" +"(B52-(B53+(B53*B21))-B54)+B66-B63-B64+B67" +"(B52-B53-B54)+B66-(B63+(B63*B22))-B64+B67" +"((B52+(B52*B20))-(B53+(B53*B21))-B54)+B66-(B63+(B63*B22))-B64+B67" +"C29-B67" +"D29-B67" +"E29-B67" +"+F29-B67" +"B52" +"B53+B54-B67" +"SUM(B34-B35)" +"B65" +"B63" +"B36+B37+B38-B39" +"B64+B65" +"B40-B41" +"B67" +"B42-B44" +"'Income Tax Input'!K58" +"'Income Tax Input'!K96-'Income Tax Input'!I95-'Income Tax Input'!I94-'Income Tax Input'!I89-'Income Tax Input'!I88-'Income Tax Input'!I75-'Income Tax Input'!I74-'Income Tax Input'!I70-'Income Tax Input'!I69" +"'Income Tax Input'!I70+'Income Tax Input'!I69+'Income Tax Input'!I74+'Income Tax Input'!I75+'Income Tax Input'!I94+'Income Tax Input'!I95" +"'Income Tax Input'!I111" +"'Income Tax Input'!I80" +"'Income Tax Input'!I83" +"'Income Tax Input'!I112" +"'Income Tax Input'!I123" +"'Income Tax Input'!I70" +"'Income Tax Input'!I125" +"'Income Tax Input'!I94+'Income Tax Input'!I95" +"B8*C8" +"SUM(B8-E8)" +"SUM(B8:B11)" +"SUM(B15:B16)" +"SUM(B21:B29)" +"SUM(B30+B17)" +"SUM(D31+E31)" +"SUM(B39-B40)" +"B41+B42+B43-B44" +"E33" +"B45-B46" +"B47-B49" +"'Income Tax Input'!K58" +"'Income Tax Input'!I93" +"E6-E7" +"'Income Tax Input'!I115" +"'Income Tax Input'!I118" +"'Income Tax Input'!I124" +"'Income Tax Input'!I123" +"E11+E12-E13+E14-E15" +"'Income Tax Input'!I121" +"E8+E16+E21" +"'Income Tax Input'!I120" +"'Income Tax Input'!I119" +"-E28+E23" +"B3" +"SUM(B5:B6)" +"SUM(B5:B6)" +"SUMIF(C4:C6,""P"",B4:B6)" +"SUM(B8:D13)" +"SUM(B8:D13)" +"SUM(B8:D13)" +"SUM(B8:D13)" +"SUM(B8:D13)" +"SUM(B8:D13)" +"SUMIF(C8:C13,""P"",B8:B13)" +"G15*B15" +"SUMIF(C14:C20,""P"",B14:B20)" +"SUM(B22:D42)" +"SUM(B22:D42)" +"SUM(B22:D42)" +"SUM(B22:D42)" +"SUM(B22:D42)" +"SUM(B22:D42)" +"SUM(B22:D42)" +"SUM(B22:D42)" +"SUM(B22:D42)" +"SUM(B22:D42)" +"SUM(B22:D42)" +"SUM(B22:D42)" +"SUM(B22:D42)" +"SUM(B22:D42)" +"SUM(B22:D42)" +"SUM(B22:D42)" +"SUM(B22:D42)" +"SUM(B22:D42)" +"SUM(B22:D42)" +"SUM(B22:D42)" +"SUM(B22:D42)" +"SUMIF(C21:C42,""P"",B21:B42)" +"SUM(B44:D55)" +"SUM(B44:D55)" +"SUM(B44:D55)" +"SUM(B44:D55)" +"SUM(B44:D55)" +"SUM(B44:D55)" +"SUM(B44:D55)" +"SUM(B44:D55)" +"SUM(B44:D55)" +"SUM(B44:D55)" +"SUM(B44:D55)" +"SUM(B44:D55)" +"SUMIF(C43:C55,""P"",B43:B55)" +"SUM(B57:B66)" +"SUM(B57:B66)" +"SUM(B57:B66)" +"SUM(B57:B66)" +"SUM(B57:B66)" +"SUM(B57:B66)" +"SUM(B57:B66)" +"SUM(B57:B66)" +"SUM(B57:B66)" +"SUM(B57:B66)" +"SUMIF(C56:C66,""P"",B56:B66)" +"SUM(B68:D80)" +"SUM(B68:D80)" +"SUM(B68:D80)" +"SUM(B68:D80)" +"SUM(B68:D80)" +"SUM(B68:D80)" +"SUM(B68:D80)" +"SUM(B68:D80)" +"SUM(B68:D80)" +"SUM(B68:D80)" +"SUM(B68:D80)" +"SUM(B68:D80)" +"SUM(B68:D80)" +"SUM(B82:D84)" +"SUM(B82:D84)" +"SUM(B82:D84)" +"SUMIF(C81:C84,""P"",B81:B84)" +"SUM(C106:D107)" +"SUM(C106:D107)" +"SUM(C106:D107)" +"SUM(C106:D107)" +"SUM(C106:D107)" +"SUM(C106:D107)" +"SUM(C106:D107)" +"SUM(C106:D107)" +"SUM(C106:D107)" +"SUM(C106:D107)" +"SUM(C106:D107)" +"SUMIF(C96:C107,""P"",B96:B107)" +"+C27" +"+A3" +"+A1" +"+D104" +"+A1" +"SUM(J191:J192)" +"SUM(J195:J198)" +"SUM(J242:J244)" +"123175+6375+1000+2000" +"+C228-15000" +"123175+2000" +"5000+3000+25000+7375+4000" +"25000+5000+2500+2000+5000+3000" +"5000+3000+25000+10000+4000" +"+B14" +"+H66-H67" +"300000*0.07" +"203300*0.07" +"+G161+G162" +"SUM(G164:G167)" +"+G160+G163" +"SUM(G171:G172)" +"SUM(G176:G178)" +"+G170+G174+G175" +"+I170+I175" +"+A156" +"+G158" +"+H183+H184" +"H185+H186+H187" +"+A3" +"+A3" +"35100*2.487" +"+(35100*2.487)+36000" +"141300*0.1" +"123294*0.1" +"105300*0.1" +"SUM(I185:I192)" +"ROUND(G29,)" +"F29" +"Forecast!A1" +"Forecast!H29" +"Forecast!H30" +"Forecast!H31" +"Forecast!H32" +"Forecast!H33" +"Forecast!H34" +"Forecast!H35" +"Forecast!H36" +"Forecast!H37" +"Forecast!H38" +"Forecast!H39" +"Forecast!H40" +"Forecast!H41" +"Forecast!H42" +"SUM(C25:N25)" +"Forecast!A1" +"MRP!O25" +"MRP!O34" +"B13/12" +"Forecast!A1" +"EOQ!B6" +"EOQ!B14" +"MRP!C25" +"EOQ!B15" +"B7" +"Forecast!A1" +"EOQ!D6" +"EOQ!D14" +"MRP!C34" +"EOQ!D15" +"B7" +"Year" +"Cash_Beg" +"Cash_End" +"AR_Beg" +"AR_End" +"Equip_Beg" +"Equip_End" +"Inv_Beg" +"Inv_End" +"SUM(D9:D13)" +"AP_Beg" +"AP_End" +"SUM(D18:D21)" +"Assets_Beg - Liables_Beg" +"Assets_End - Liables_End" +"Worth_Beg" +"Worth_End - Worth_Beg" +"Chapter_Name" +"Year" +"SUM('Income Add'!D7:D9)" +"Dues" +"Interest" +"SUM('Income Add'!D11:D12)" +"SUM('Income Add'!D14)" +"D12 - D13" +"SUM('Income Add'!D16:D17)" +"SUM('Income Add'!D19:D20)" +"SUM('Income Add'!D21:D24)" +"SUM(F7:F19)" +"SUM('Inv Flow'!F40:F46)" +"SUM('Income Add'!D29:D55)" +"SUM(F23:F27)" +"Assets_End - Liables_End" +"""INCOME STATEMENT ADDENDUM for: "" & Chapter_Name" +"Year" +"288+25" +"93.65" +"Year" +"""BEGINNING YEAR (BALANCE ON 1 JAN ""&Year&"")""" +"SUM(C7:C10)" +"""ENDING YEAR (BALANCE ON 31 DEC ""&Year&"")""" +"Cash_Beg" +"Cash_End" +"Cash_End - Cash_Beg" +"Year" +"288+25" +"SUM(D7:D22)" +"144.1 + 1.28" +"52.55 + 7.56" +"58.77" +"14.03+93.65" +"SUM(D27:D59)" +"Cash_In" +"Cash_Out" +"Cash_In - Cash_Out" +"Cash_Beg" +"Cash_End" +"Cash_End - Cash_Beg" +"Year" +"""BEGINNING YEAR (BALANCE ON 1 JAN ""&Year&"")""" +"SUM(D7:D8)" +"""ENDING YEAR (BALANCE ON 31 DEC ""&Year&"")""" +"SUM(D13:D17)" +"Equip_Beg" +"Equip_End" +"Equip_End - Equip_Beg" +"Year" +"SUM(E6:E9)" +"Equip_In" +"Equip_Out" +"Equip_In - Equip_Out" +"Equip_Beg" +"Equip_End" +"Equip_End - Equip_Beg" +"Year" +"""BEGINNING YEAR (BALANCE ON 1 JAN ""&Year&"")""" +"""Total from ""&Year-1&"" Inventory Balance Sheet""" +"SUM(E6:E23)" +"""ENDING YEAR (BALANCE ON 31 DEC ""&Year&"")""" +"3+12+28+23+1" +"15.55+46.65+108.85+89.41" +"16.19 + 14.03" +"SUM(E28:E76)" +"Inv_Beg" +"Inv_End" +"Inv_End - Inv_Beg" +"Year" +"15 + 12.5" +"10 + 12.5" +"SUM(F6:F29)" +"130 + 217" +" 2.8 + 11.72" +"7.12 + 3.07" +"SUM(F34:F65)" +"Inv_In" +"Inv_Out" +"Inv_In - Inv_Out" +"Inv_Beg" +"Inv_End" +"Inv_End - Inv_Beg" +"Year" +"""BEGINNING YEAR (BALANCE ON 1 JAN ""&Year&"")""" +"SUM(C7:C7)" +"""ENDING YEAR (BALANCE ON 31 DEC ""&Year&"")""" +"SUM(C13:C14)" +"AR_Beg" +"AR_End" +"AR_End - AR_Beg" +"Year" +"SUM(C6:C16)" +"SUM(C21:C30)" +"AR_In" +"AR_Out" +"AR_In - AR_Out" +"AR_Beg" +"AR_End" +"AR_End - AR_Beg" +"Year" +"""BEGINNING YEAR (BALANCE ON 1 JAN ""&Year&"")""" +"SUM(C7:C7)" +"""ENDING YEAR (BALANCE ON 31 DEC ""&Year&"")""" +"AP_Beg" +"AP_End" +"AP_End - AP_Beg" +"Year" +"SUM(C6:C11)" +"AP_In" +"AP_Out" +"AP_In - AP_Out" +"AP_Beg" +"AP_End" +"AP_End - AP_Beg" +"D15" +"200*500" +"SUM(D15:D38)" +"SUM(D42:D50)" +"SUM(D54:D56)" +"0.2913*20000-0.14*20000" +"0.14*20000" +"SUM(D62:D79)" +"20000-3026" +"C89*(E51-D51)/100" +"SUM(D85:D87)" +"SUM(E85:E89)" +"200000-1220" +"C96*(E57-D57)/100" +"D39+D51+D57" +"D80+D90+D97" +"D101-D102" +"D102/D101" +"100*D103/D101" +"D102/D103" +"D39-D80" +"D39/D80" +"135*525" +"+D19/$D$30" +"70*500" +"17*800" +"45*1100" +"SUM(F19:F23)" +"SUM(D19:D29)" +"SUM(D33:D78)" +"D30-D79" +"B84-C84" +"C102-B102" +"SUM(D84:D103)" +"100000-6200" +"22000-2600" +"16*2000+300*650+65*500" +"3400-100" +"SUM(D107:D111)+SUM(D114:D118)" +"D81+D104+D119" +"D124*0.05" +"D122-D125" +"100*D79*G19/F19" +"+(D79-D104-D119)*100*G19/F19" +"100*G19*(D79-D104-D119+D125)/F19" +"SUM(B24:E24)" +"SUM(B24:B38)" +"SUM(B43:B94)" +"B107" +"B100" +"B39" +"B95" +"B101-B102" +"B100+B103+B104-B106" +"(F8*F9/100*8760)/1000" +"(1-F11/100)*F10" +"F12*F13/100" +"G12*G13/100+G21" +"F17*F25/100" +"F30/100*F10+F26" +"F32/100*F58" +"F34/100*F58" +"F31+F33+F35" +"F59" +"F37/100*F58" +"F31+F33+F35+F38" +"F14-F39" +"H155+H150" +"F40-F41" +"F43/100*F42" +"F42-F44" +"IRR(F47:S47,0.17)" +"F48/100*F75" +"F45-F49" +"I58+I63" +"F60" +"F61+G60" +"F58-F61" +"H135" +"H63+I135" +"F62+F63" +"F68+G119" +"F66+F67+F68" +"F64+F69" +"G75+H134" +"F76+G50" +"F79-G154-G147" +"G79-H154+H133-H147" +"F79+F77" +"F84-G103" +"F70-F86" +"F40" +"F38" +"E67-F67" +"E66-F66" +"F83-E83" +"H134" +"H133" +"F97+F103+F104+F105" +"F156+F152" +"E84-F84" +"H132/100*E125" +"I132/100*E125" +"F44" +"F49" +"F110+F111+F112+F113+F114" +"SUM(H110:H114)" +"G106-G117" +"E127/100*E125" +"E125-E128" +"E128*H132/100" +"E128*I132/100" +"H132/100*E130" +"I132/100*E130" +"E128/(E137-E138)" +"E128" +"J148" +"E140" +"E140" +"E140" +"E140" +"E140" +"E140" +"E140" +"E140" +"E141/100*J146" +"E141/100*K146" +"J147+J150" +"F45/F77*100" +"F40/F79*100" +"F67/F14" +"F165*12" +"F36/F66" +"F69/F85" +"F68/F85" +"F79/F77" +"SUM(B4:M4)" +"SUM(B4:B6)" +"SUM(B9:B9)" +"B10/B7" +"SUM(B7-B10)" +"B13/B7" +"SUM(N17:N30)" +"B31/B7" +"SUM(B13-B31)" +"B33/B7" +"SUM(B33+B36-B37)" +"SUM(B38-B39)" +"B40/B7" +"B42" +"B3" +"SUM(B5:M5)" +"SUM(B5:B11)" +"SUM(B14:B32)" +"SUM(B12-B33)" +"SUM(B34-B36-B37-B38-B39-B40)" +"SUM(C34-C36-C37-C38-C40)" +"SUM(H34-H36-H37-H38+H39-H40)" +"SUM(B3,B41)" +"SUM(M42)" +"B47" +"SUM(B44+B45-B46)" +"SUM(B4:B10)" +"B13/B11" +"SUM(B11-B13)" +"B16/B11" +"SUM(B21:B40)" +"B41/B11" +"SUM(B16-B41)" +"SUM(B43+B45-B46)" +"SUM(B43+B45-B46-B48)" +"B50/B11" +"SUM(B5:F5)" +"SUM(B5:B13)" +"SUM(B14:B16)" +"SUM(B20:B44)" +"SUM(B17-B45)" +"(B51)" +"SUM(B49)" +"(B47)" +"SUM(B49:B50)" +"SUM(B6:B11)" +"SUM(B15:B20)-B21" +"SUM(B12+B22+B24)" +"SUM(B29:B32)" +"SUM(B33+B35)" +"SUM(B25-B36)" +"SUM(B36+B42)" +"B12/B33" +"SUM(B6+B8)/B33" +"SUM(B36/B25)" +"SUM(B36/B42)" +"SUM(D8:D14)" +"SUM(D18:D22)" +"SUM(D27:D32)" +"SUM(D15+D23+D33)" +"SUM(D35-H35)" +"B5" +"B5*A10" +"A10-B10" +"C29" +"E32" +"B5*A11" +"C29" +"B5*A12" +"C29" +"B5*A13" +"C29" +"B5*A14" +"C29" +"B5*A15" +"C29" +"B5*A16" +"C29" +"B5*A17" +"C29" +"B5*A18" +"C29" +"B5*A19" +"C29" +"B5*A20" +"C29" +"B5*A21" +"C29" +"B5*A22" +"C29" +"C26-C27+C28" +"C29" +"100%-B5" +"C29/C32" +"+B7-B8" +"+B9-B11" +"+B12-B14+B15" +"SUM(B8:B16)" +"SUM(B19:B21)" +"+B22-B23" +"SUM(B26:B27)" +"+B17+B24+B30+B31" +"SUM(B37:B40)" +"+B41+B42+B43+B44" +"SUM(B48:B53)" +"+B45+B54" +"-207-96+792-926" +"42-229-3-65" +"8-71+561+503" +"SUM(B10:B14)" +"SUM(B18:B21)" +"689+986" +"1315+1970" +"-160+224" +"212-2533" +"158-1929" +"134-1652" +"B7+B15+B22+B29+B31" +"SUM(B9:B15)" +"+B7-B16" +"+B18-B19" +"SUM(B9:B13)" +"SUM(B19:B22)" +"+B23-B24" +"+B14+B16+B25+B26+B28" +"29.7+5920.5" +"5614.5+29.7" +"23447.9+8.1" +"20186.7-21.3" +"+B47+B48-B49" +"+B38+B40+B42+B44+B50" +"-752.9-223+404.5-150.9+69.9" +"-579.1-409.5+250.1-13+9.8" +"+F15-F8-F11-F12-F13" +"SUM(B8:B14)" +"+B15+B16" +"SUM(B20:B24)" +"2137.9+11.6" +"-457.2+2379.5" +"322.9-152.5" +"490.1-114.1" +"+F35-F28-F29-F30-F31-F32-F33" +"B8-B9" +"B11-B15" +"B19+B21+B22" +"B25-B28" +"B28-B29-B33" +"223.283-23.955" +"222.646-21.71" +"209.243-19.748" +"193.428-7.446" +"165.564-19.567" +"SUM(B8:B12)" +"B16-B17" +"B14+B19+B21+B23+B25+B27+B29" +"B41+B43+B44+B45+B46+B47" +"SUM(B52:B53)" +"B57+B58+B59-B60" +"B55+B62" +"B49+B64" +"SUM(B8:B12)" +"SUM(B15:B18)" +"+B13-B19" +"+B30-B31" +"+(B30+B32)/2" +"+B37*B38" +"SUM(B39:B40)" +"+B21" +"+B23" +"+B33" +"+B41-B44-B45-B46" +"+C5-C6" +"+(C7+D7)/2" +"(1176+375+1787+1225+343+1716)/2" +"(12058+12236)/2" +"(12626+12180)/2" +"(32113+30966)/2" +"(2940+2781)/2" +"11358/10761" +"(2294+2940)/10761" +"21206/C10" +"6231/12058" +"(6231+362+2701)/12058" +"(5838+650)/650" +"(3763+650)/C13" +"3764/C11" +"16919/38125" +"3763/38125" +"38125/2940" +"38125/C14" +"38125/(1176+375+1787)" +"38125/C10" +"38125/12626" +"109.5/2.75" +"2.75/109.5" +"1.14/109.5" +"1.14/2.75" +"SUM(G10:G12)" +"SUM(E16:E17)" +"E18-E19" +"G13+G20" +"SUM(E24:E32)" +"G21+G33" +"SUM(G35:G36)" +"'Annual Leave'!F20" +"((C45+G10)*0.156/1.156)-G13" +"SUM(C44:C53)" +"SUM(C54:E54)" +"G38" +"C54+E54+G55" +"ROUND(B4/173.33,2)" +"C4*D4*E4" +"SUM(F4:F18)" +"A4+0.01" +"A257+0.01" +"+E5-D5" +"+J7+J8+J9" +"SUM(P10:P16)" +"+(V8/U8-1)*100" +"SUM(J13:J18)" +"+D10+D8+D5" +"+D12+D14" +"SUM(P22:P27)" +"+J11+J5" +"+J20-J22-1" +"+D20+D25+D24+D23+D22" +"+J30+J31" +"SUM(P31:P38)" +"+D31+D30+D28" +"+J33+J36+J37" +"+J39+J28+1" +"+K39+K28" +"+P40+P29+P19+P8" +"+P42+P5" +"SUM(J57:J60)" +"+K57+K58+K59+K60" +"SUM(P61:P67)" +"+D61+D58+D55" +"+J62+J55" +"+J71-J73" +"SUM(P82:P91)" +"+D82+D81+D79" +"+J91+J79-1" +"+K91+K79" +"+P93+P80+P70+P58" +"+P95+P55" +"VLOOKUP(D5,sort0,2,FALSE)" +"TEXT(DATA!E5,""#,##0"")" +"SUM(E16:E25)" +"Dec!$M$3" +"Jan!$J$25" +"Jan!$L$25" +"Jan!$J$19" +"Jan!$L$19" +"Jan!$J$21" +"Jan!$L$21" +"Jan!$J$23" +"Jan!$L$23" +"Jan!$J$16" +"Jan!$L$16" +"Jan!H31" +"Jan!$J$31" +"Jan!$L$31" +"Jan!H33" +"Jan!$J$33" +"Jan!$L$33" +"Feb!$J$25" +"Feb!$L$25" +"Feb!$J$19" +"Feb!$L$19" +"Feb!$J$21" +"Feb!$L$21" +"Feb!$J$23" +"Feb!$L$23" +"Feb!$J$16" +"Feb!$L$16" +"Feb!H47" +"Feb!$J$31" +"Feb!$L$31" +"Feb!H49" +"Feb!$J$33" +"Feb!$L$33" +"Mar!$J$25" +"Mar!$L$25" +"Mar!$J$19" +"Mar!$L$19" +"Mar!$J$21" +"Mar!$L$21" +"Mar!$J$23" +"Mar!$L$23" +"Mar!$J$16" +"Mar!$L$16" +"Mar!H63" +"Mar!$J$31" +"Mar!$L$31" +"Mar!H65" +"Mar!$J$33" +"Mar!$L$33" +"Apr!$J$25" +"Apr!$L$25" +"Apr!$J$19" +"Apr!$L$19" +"Apr!$J$21" +"Apr!$L$21" +"Apr!$J$23" +"Apr!$L$23" +"Apr!$J$16" +"Apr!$L$16" +"Apr!H79" +"Apr!$J$31" +"Apr!$L$31" +"Apr!H81" +"Apr!$J$33" +"Apr!$L$33" +"May!$J$25" +"May!$L$25" +"May!$J$19" +"May!$L$19" +"May!$J$21" +"May!$L$21" +"May!$J$23" +"May!$L$23" +"May!$J$16" +"May!$L$16" +"May!H95" +"May!$J$31" +"May!$L$31" +"May!H97" +"May!$J$33" +"May!$L$33" +"Jun!$J$25" +"Jun!$L$25" +"Jun!$J$19" +"Jun!$L$19" +"Jun!$J$21" +"Jun!$L$21" +"Jun!$J$23" +"Jun!$L$23" +"Jun!$J$16" +"Jun!$L$16" +"Jun!H111" +"Jun!$J$31" +"Jun!$L$31" +"Jun!H113" +"Jun!$J$33" +"Jun!$L$33" +"Jul!$J$25" +"Jul!$L$25" +"Jul!$J$19" +"Jul!$L$19" +"Jul!$J$21" +"Jul!$L$21" +"Jul!$J$23" +"Jul!$L$23" +"Jul!$J$16" +"Jul!$L$16" +"Jul!H127" +"Jul!$J$31" +"Jul!$L$31" +"Jul!H129" +"Jul!$J$33" +"Jul!$L$33" +"Aug!$J$25" +"Aug!$L$25" +"Aug!$J$19" +"Aug!$L$19" +"Aug!$J$21" +"Aug!$L$21" +"Aug!$J$23" +"Aug!$L$23" +"Aug!$J$16" +"Aug!$L$16" +"Aug!H143" +"Aug!$J$31" +"Aug!$L$31" +"Aug!H145" +"Aug!$J$33" +"Aug!$L$33" +"Sep!$J$25" +"Sep!$L$25" +"Sep!$J$19" +"Sep!$L$19" +"Sep!$J$21" +"Sep!$L$21" +"Sep!$J$23" +"Sep!$L$23" +"Sep!$J$16" +"Sep!$L$16" +"Sep!H159" +"Sep!$J$31" +"Sep!$L$31" +"Sep!H161" +"Sep!$J$33" +"Sep!$L$33" +"Oct!$J$25" +"Oct!$L$25" +"Oct!$J$19" +"Oct!$L$19" +"Oct!$J$21" +"Oct!$L$21" +"Oct!$J$23" +"Oct!$L$23" +"Oct!$J$16" +"Oct!$L$16" +"Oct!H175" +"Oct!$J$31" +"Oct!$L$31" +"Oct!H177" +"Oct!$J$33" +"Oct!$L$33" +"Nov!$J$25" +"Nov!$L$25" +"Nov!$J$19" +"Nov!$L$19" +"Nov!$J$21" +"Nov!$L$21" +"Nov!$J$23" +"Nov!$L$23" +"Nov!$J$16" +"Nov!$L$16" +"Nov!H191" +"Nov!$J$31" +"Nov!$L$31" +"Nov!H193" +"Nov!$J$33" +"Nov!$L$33" +"Dec!$J$25" +"Dec!$L$25" +"Dec!$J$19" +"Dec!$L$19" +"Dec!$J$21" +"Dec!$L$21" +"Dec!$J$23" +"Dec!$L$23" +"Dec!$J$16" +"Dec!$L$16" +"Dec!H207" +"Dec!$J$31" +"Dec!$L$31" +"Dec!H209" +"Dec!$J$33" +"Dec!$L$33" +"J19+J21+J23" +"J19+J21+J23" +"J19+J21+J23" +"J19+J21+J23" +"J19+J21+J23" +"J19+J21+J23" +"J19+J21+J23" +"J19+J21+J23" +"J19+J21+J23" +"J19+J21+J23" +"J19+J21+J23" +"J19+J21+J23" +"J22+J23" +"H26+H27" +"J28+J29+J31+J32+J33+J34+J35+J36+J37" +"J38-J42" +"J24+J43" +"'Page 1'!D13:H13" +"'Page 1'!D13:H13" +"'Page 1'!D13:H13" +"'Page 1'!D13:H13" +"'Page 1'!D13:H13" +"'Page 1'!J13" +"H5+H6+H8+H9" +"H12+H14+H15" +"J10+J16+J17+J18+J19+J20" +"J21+J22+J23" +"J24+J26+J27" +"'Page 1'!J43" +"'Page 1'!J35" +"'Page 1'!J35" +"IF('Page 1'!J44='Page 2'!J28,""Line 17 equals Line 30, this report is in balance."",""Line 17 does not equal Line 30, this report is out of balance!"")" +"IF('Page 1'!J44='Page 2'!J28,""Line 17 equals Line 30, this report is in balance."",""Line 17 does not equal Line 30, this report is out of balance!"")" +"IF('Page 1'!J44='Page 2'!J28,""Line 17 equals Line 30, this report is in balance."",""Line 17 does not equal Line 30, this report is out of balance!"")" +"H31+H32+H33" +"J30-J34" +"J35*0.01125" +"J35*0.01125" +"H36-H37" +"H36-H37" +"'Page 1'!D13:H13" +"'Page 1'!D13:H13" +"'Page 1'!D13:H13" +"'Page 1'!D13:H13" +"'Page 1'!J13" +"'Page 1'!D13:H13" +"'Page 1'!D13:H13" +"'Page 1'!D13:H13" +"'Page 1'!D13:H13" +"'Page 1'!J13" +"J8+J9+J10+J11+J12+J13+J14+J15+J16" +"J17+J30+J31" +"J17+J30+J31" +"'Page 1'!D13:H13" +"'Page 1'!D13:H13" +"'Page 1'!D13:H13" +"'Page 1'!D13:H13" +"'Page 1'!D13:H13" +"'Page 1'!J13" +"H10+H11+H13" +"J8+J14" +"H17+H18+H19" +"J15-J20" +"J26+J27+J28+J29+J30+J31+J32+J33+J34+J35+J36+J37" +"E12-G12" +"H12+E13-G13" +"IF(ISBLANK(A21),CHAR(32),IF(K21>0.01,IF((G21+H21-I21-J21)<=0,""Limit CIA in Col. 9"",IF((G21+H21-I21-J21-K21)>=0,(G21+H21-I21-J21-K21),""Limit CIA in Col. 9"")),(G21+H21-I21-J21)))" +"IF(ISBLANK('Data Input'!D2),CHAR(32),'Data Input'!D2)" +"IF(ISBLANK('Data Input'!D2),CHAR(32),'Data Input'!D2)" +"IF(ISBLANK('Data Input'!D3),CHAR(32),'Data Input'!D3)" +"IF(ISBLANK('Data Input'!D3),CHAR(32),'Data Input'!D3)" +"IF(ISBLANK('Data Input'!D3),CHAR(32),'Data Input'!D3)" +"IF(ISBLANK('Data Input'!D4),CHAR(32),'Data Input'!D4)" +"IF(ISBLANK('Data Input'!D4),CHAR(32),'Data Input'!D4)" +"IF(ISBLANK('Data Input'!D4),CHAR(32),'Data Input'!D4)" +"IF(ISBLANK('Data Input'!D5),CHAR(32),'Data Input'!D5)" +"IF(ISBLANK('Data Input'!D5),CHAR(32),'Data Input'!D5)" +"IF(ISBLANK('Data Input'!D5),CHAR(32),'Data Input'!D5)" +"IF(ISBLANK('Data Input'!D5),CHAR(32),'Data Input'!D5)" +"IF(ISBLANK('Data Input'!D5),CHAR(32),'Data Input'!D5)" +"SUBTOTAL(9,L17:L53)" +"IF(ISBLANK('Data Input'!H6),CHAR(32),'Data Input'!H6)" +"IF(ISBLANK('Data Input'!H6),CHAR(32),'Data Input'!H6)" +"IF(ISBLANK('Data Input'!H6),CHAR(32),'Data Input'!H6)" +"IF(ISBLANK('Data Input'!H6),CHAR(32),'Data Input'!H6)" +"IF(ISBLANK('Data Input'!D6),CHAR(32),'Data Input'!D6)" +"IF(ISBLANK('Data Input'!D6),CHAR(32),'Data Input'!D6)" +"IF(ISBLANK('Data Input'!D6),CHAR(32),'Data Input'!D6)" +"IF(ISBLANK('Data Input'!D6),CHAR(32),'Data Input'!D6)" +"IF(ISBLANK('Data Input'!H7),CHAR(32),'Data Input'!H7)" +"IF(ISBLANK('Data Input'!H7),CHAR(32),'Data Input'!H7)" +"IF(ISBLANK('Data Input'!H7),CHAR(32),'Data Input'!H7)" +"IF(ISBLANK('Data Input'!H7),CHAR(32),'Data Input'!H7)" +"IF(ISBLANK('Data Input'!D7),CHAR(32),'Data Input'!D7)" +"IF(ISBLANK('Data Input'!D7),CHAR(32),'Data Input'!D7)" +"IF(ISBLANK('Data Input'!D7),CHAR(32),'Data Input'!D7)" +"IF(ISBLANK('Data Input'!D7),CHAR(32),'Data Input'!D7)" +"IF(ISBLANK('Data Input'!E8),CHAR(32),'Data Input'!E8)" +"IF(ISBLANK('Data Input'!E8),CHAR(32),'Data Input'!E8)" +"IF(ISBLANK('Data Input'!E8),CHAR(32),'Data Input'!E8)" +"IF(ISBLANK('Data Input'!E8),CHAR(32),'Data Input'!E8)" +"IF(ISBLANK('Data Input'!D9),CHAR(32),'Data Input'!D9)" +"IF(ISBLANK('Data Input'!D9),CHAR(32),'Data Input'!D9)" +"IF(ISBLANK('Data Input'!D9),CHAR(32),'Data Input'!D9)" +"IF(ISBLANK('Data Input'!D9),CHAR(32),'Data Input'!D9)" +"IF(ISBLANK('Data Input'!D10),CHAR(32),'Data Input'!D10)" +"IF(ISBLANK(A17),CHAR(32),IF(J17>0.01,IF((F17+G17-H17-I17)<=0,""Limit CIA in Col. 9"",IF((F17+G17-H17-I17-J17)>=0,(F17+G17-H17-I17-J17),""Limit CIA in Col. 9"")),(F17+G17-H17-I17)))" +"SUM(F17:F45)" +"K46" +"C66" +"IF(ISBLANK(H11), CHAR(32),H11+I11+K11)" +"L11" +"SUM(H11:H18)" +"IF(ISBLANK(H21),CHAR(32),SUM(H21:K21))" +"IF(ISERROR(L21+M21),CHAR(32),L21+M21)" +"SUM(H31:H39)" +"L19+L29+L40" +"IF(ISBLANK(D10),CHAR(32),H10-I10)" +"IF(ISBLANK(K10),CHAR(32),K10+L10)" +"IF(ISERROR(I10+M10),CHAR(32),I10+M10)" +"IF(ISERROR(N10/D10),CHAR(32),N10/D10)" +"SUM(H10:H41)" +"SUM(I10:I41)" +"SUM(J10:J41)" +"SUM(K10:K41)" +"SUM(L10:L41)" +"SUM(M10:M41)" +"SUM(N10:N41)" +"SUM(V18:Y21)" +"SUM(V18:Y21)" +"SUM(V18:Y21)" +"SUM(V18:Y21)" +"SUM(V18:Y21)" +"SUM(V18:Y21)" +"SUM(V18:Y21)" +"SUM(V18:Y21)" +"C10-1" +"E19*$C$11" +"C10-1" +"C10-1" +"SUM(H53:H57)" +"C22" +"D23+1" +"C10-1" +"$C$6" +"IF(C7$B78,0,STAND.PARAMS!$K$166*IO.CONTROL!$F$19)" +"IF(IO.CONTROL!$C$14>$B78,0,STAND.PARAMS!$K$166*IO.CONTROL!$F$20)" +"IF(IO.CONTROL!$C$14>$B78,0,(VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,7)+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,8)+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,9)+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,10)+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,11))*IO.CONTROL!$F$21)" +"IF(IO.CONTROL!$C$14>$B78,0,VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,6)*IO.CONTROL!$F$22)" +"IF(IO.CONTROL!$C$14>$B78,0,(STAND.PARAMS!$C$19/IO.CONTROL!$C$10)*10*IO.CONTROL!$F$23)" +"IF(IO.CONTROL!$C$14>$B78,0,(STAND.PARAMS!$C$19-(STAND.PARAMS!$C$19/IO.CONTROL!$C$10)*10)*IO.CONTROL!$F$24)" +"IF(IO.CONTROL!$C$14>$B78,0,(VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,3)*IO.CONTROL!$F$26+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,4)*IO.CONTROL!$F$27+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,5)*IO.CONTROL!$F$28+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,6)*IO.CONTROL!$F$29))" +"IF(IO.CONTROL!$C$14>$B78,0,(VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,3)*IO.CONTROL!$F$31+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,4)*IO.CONTROL!$F$32+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,5)*IO.CONTROL!$F$33+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,6)*IO.CONTROL!$F$34))" +"IF(IO.CONTROL!$C$14>$B78,0,(VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,8)*IO.CONTROL!$F$36+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,9)*IO.CONTROL!$F$37+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,10)*IO.CONTROL!$F$38+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,11)*IO.CONTROL!$F$39))" +"IF(IO.CONTROL!$C$14>$B78,0,(VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,2)*IO.CONTROL!$F$41+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,3)*IO.CONTROL!$F$42+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,4)*IO.CONTROL!$F$43+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,5)*IO.CONTROL!$F$44+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,6)*IO.CONTROL!$F$45))" +"IF(IO.CONTROL!$C$14>$B78,0,((VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,7)*IO.CONTROL!$F$53*IO.CONTROL!$F$45+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,8)*IO.CONTROL!$F$54*IO.CONTROL!$F$46+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,9)*IO.CONTROL!$F$55*IO.CONTROL!$F$47+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,10)*IO.CONTROL!$F$56*IO.CONTROL!$F$48+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,11)*IO.CONTROL!$F$57*IO.CONTROL!$F$49)))" +"SUM(C78:M78)" +"IF(IO.CONTROL!$C$14>$B78,0,((VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,7)*IO.CONTROL!$F$53+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,8)*IO.CONTROL!$F$54+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,9)*IO.CONTROL!$F$55+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,10)*IO.CONTROL!$F$56+VLOOKUP($B78-IO.CONTROL!$C$14,STAND.PARAMS!$K$209:$U$264,11)*IO.CONTROL!$F$57)))" +"-IO.CONTROL!E62" +"IO.CONTROL!D62" +"-IO.CONTROL!D84" +"-IO.CONTROL!D104" +"SUM(R78:X78)" +"P78+Y78" +"Z78/(1+IO.CONTROL!$C$13)^AF78" +"Q78" +"AB78/(1+IO.CONTROL!$C$13)^AF78" +"Z78+AB78" +"AD78/(1+IO.CONTROL!$C$13)^B78" +"IF(IO.CONTROL!$C$14=2,N82,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,13)-$P$81)/(IO.CONTROL!$C$14-1))+P81))" +"IF(IO.CONTROL!$C$14=2,O82,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,14)-$Q$81)/(IO.CONTROL!$C$14-1))+Q81))" +"IF(IO.CONTROL!$C$14<=3,N83,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,13)-$P$81)/(IO.CONTROL!$C$14-1))+P82))" +"IF(IO.CONTROL!$C$14<=3,O83,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,14)-$Q$81)/(IO.CONTROL!$C$14-1))+Q82))" +"IF(IO.CONTROL!$C$14<=4,N84,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,13)-$P$81)/(IO.CONTROL!$C$14-1))+P83))" +"IF(IO.CONTROL!$C$14<=4,O84,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,14)-$Q$81)/(IO.CONTROL!$C$14-1))+Q83))" +"IF(IO.CONTROL!$C$14<=5,N85,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,13)-$P$81)/(IO.CONTROL!$C$14-1))+P84))" +"IF(IO.CONTROL!$C$14<=5,O85,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,14)-$Q$81)/(IO.CONTROL!$C$14-1))+Q84))" +"IF(IO.CONTROL!$C$14<=6,N86,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,13)-$P$81)/(IO.CONTROL!$C$14-1))+P85))" +"IF(IO.CONTROL!$C$14<=6,O86,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,14)-$Q$81)/(IO.CONTROL!$C$14-1))+Q85))" +"IF(IO.CONTROL!$C$14<=7,N87,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,13)-$P$81)/(IO.CONTROL!$C$14-1))+P86))" +"IF(IO.CONTROL!$C$14<=7,O87,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,14)-$Q$81)/(IO.CONTROL!$C$14-1))+Q86))" +"IF(IO.CONTROL!$C$14<=8,N88,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,13)-$P$81)/(IO.CONTROL!$C$14-1))+P87))" +"IF(IO.CONTROL!$C$14<=8,O88,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,14)-$Q$81)/(IO.CONTROL!$C$14-1))+Q87))" +"IF(IO.CONTROL!$C$14<=9,N89,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,13)-$P$81)/(IO.CONTROL!$C$14-1))+P88))" +"IF(IO.CONTROL!$C$14<=9,O89,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,14)-$Q$81)/(IO.CONTROL!$C$14-1))+Q88))" +"IF(IO.CONTROL!$C$14<=10,N90,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,13)-$P$81)/(IO.CONTROL!$C$14-1))+P89))" +"IF(IO.CONTROL!$C$14<=10,O90,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,14)-$Q$81)/(IO.CONTROL!$C$14-1))+Q89))" +"IF(IO.CONTROL!$C$14<=11,N91,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,13)-$P$81)/(IO.CONTROL!$C$14-1))+P90))" +"IF(IO.CONTROL!$C$14<=11,O91,(((VLOOKUP(IO.CONTROL!$C$14,CASH.FLOW!$B$80:$AE$135,14)-$Q$81)/(IO.CONTROL!$C$14-1))+Q90))" +"N92" +"($Z$124/IO.CONTROL!$C$13)/(((1+IO.CONTROL!$C$13)^($B$124+1))-1)" +"($AB$124/IO.CONTROL!$C$13)/(((1+IO.CONTROL!$C$13)^($B$124+1))-1)" +"($AD$124/IO.CONTROL!$C$13)/(((1+IO.CONTROL!$C$13)^($B$124+1))-1)" +"R78/(1+IO.CONTROL!$C$13)^$AF78+R79/(1+IO.CONTROL!$C$13)^$AF79+R80/(1+IO.CONTROL!$C$13)^$AF80+R81/(1+IO.CONTROL!$C$13)^$AF81+R82/(1+IO.CONTROL!$C$13)^$AF82" +"SUM(AA78:AA136)" +"(C19/IO.CONTROL!C10)*5" +"E7*C$21" +"IF(AND(D$7/5>=0,D$7/5<=I7),C$7,IF(AND(D$8/5>=0,D$8/5<=I7),C$8,0))" +"K25-L25" +"IF(P5*5<=IO.CONTROL!$C$10,O25-P25,VLOOKUP((IO.CONTROL!$C$10/5),$I7:$T24,2+P5))" +"IF(AND(D$7/5>I7,D$7/5<=I8),C$7,IF(AND(D$8/5>I7,D$8/5<=I8),C$8,0))" +"IF($J$3-L$122-L$99-L$76-L$53-L$30-K8-K9-K10-K11-K12-K13-K14-K15-K16-K17-K18-K19-K20-K21-K22-K23>0,K7-MIN($J$3-L$122-L$99-L$76-L$53-L$30-K8-K9-K10-K11-K12-K13-K14-K15-K16-K17-K18-K19-K20-K21-K22-K23,K7),K7)" +"L7" +"IF($J$3-L$122-L$99-L$76-L$53-L$30-K9-K10-K11-K12-K13-K14-K15-K16-K17-K18-K19-K20-K21-K22-K23>0,K8-MIN($J$3-L$122-L$99-L$76-L$53-L$30-K9-K10-K11-K12-K13-K14-K15-K16-K17-K18-K19-K20-K21-K22-K23,K8),K8)" +"IF($J$3-L$122-L$99-L$76-L$53-L$30-K10-K11-K12-K13-K14-K15-K16-K17-K18-K19-K20-K21-K22-K23>0,K9-MIN($J$3-L$122-L$99-L$76-L$53-L$30-K10-K11-K12-K13-K14-K15-K16-K17-K18-K19-K20-K21-K22-K23,K9),K9)" +"IF($J$3-L$122-L$99-L$76-L$53-L$30-K11-K12-K13-K14-K15-K16-K17-K18-K19-K20-K21-K22-K23>0,K10-MIN($J$3-L$122-L$99-L$76-L$53-L$30-K11-K12-K13-K14-K15-K16-K17-K18-K19-K20-K21-K22-K23,K10),K10)" +"IF($J$3-L$122-L$99-L$76-L$53-L$30-K12-K13-K14-K15-K16-K17-K18-K19-K20-K21-K22-K23>0,K11-MIN($J$3-L$122-L$99-L$76-L$53-L$30-K12-K13-K14-K15-K16-K17-K18-K19-K20-K21-K22-K23,K11),K11)" +"IF($I12*5<=IO.CONTROL!$C$10,P11,0)" +"IF($J$3-M$122-M$99-M$76-M$53-M$30-L13-L14-L15-L16-L17-L18-L19-L20-L21-L22-L23>0,L12-MIN($J$3-M$122-M$99-M$76-M$53-M$30-L13-L14-L15-L16-L17-L18-L19-L20-L21-L22-L23,L12),L12)" +"IF($J$3-N$122-N$99-N$76-N$53-N$30-M14-M15-M16-M17-M18-M19-M20-M21-M22-M23>0,M13-MIN($J$3-N$122-N$99-N$76-N$53-N$30-M14-M15-M16-M17-M18-M19-M20-M21-M22-M23,M13),M13)" +"IF($J$3-O$122-O$99-O$76-O$53-O$30-N15-N16-N17-N18-N19-N20-N21-N22-N23>0,N14-MIN($J$3-O$122-O$99-O$76-O$53-O$30-N15-N16-N17-N18-N19-N20-N21-N22-N23,N14),N14)" +"IF($J$3-P$122-P$99-P$76-P$53-P$30-O16-O17-O18-O19-O20-O21-O22-O23>0,O15-MIN($J$3-P$122-P$99-P$76-P$53-P$30-O16-O17-O18-O19-O20-O21-O22-O23,O15),O15)" +"IF($J$3-Q$122-Q$99-Q$76-Q$53-Q$30-P17-P18-P19-P20-P21-P22-P23>0,P16-MIN($J$3-Q$122-Q$99-Q$76-Q$53-Q$30-P17-P18-P19-P20-P21-P22-P23,P16),P16)" +"IF($J$3-R$122-R$99-R$76-R$53-R$30-Q18-Q19-Q20-Q21-Q22-Q23>0,Q17-MIN($J$3-R$122-R$99-R$76-R$53-R$30-Q18-Q19-Q20-Q21-Q22-Q23,Q17),Q17)" +"SUM(C7:C17)" +"IF($J$3-S$122-S$99-S$76-S$53-S$30-R19-R20-R21-R22-R23>0,R18-MIN($J$3-S$122-S$99-S$76-S$53-S$30-R19-R20-R21-R22-R23,R18),R18)" +"IF($J$3-T$122-T$99-T$76-T$53-T$30-S20-S21-S22-S23>0,S19-MIN($J$3-T$122-T$99-T$76-T$53-T$30-S20-S21-S22-S23,S19),S19)" +"SUM(K7:K24)" +"SUM(L8:L24)" +"SUM(M9:M24)" +"SUM(N10:N24)" +"SUM(O11:O24)" +"SUM(P12:P24)" +"SUM(Q13:Q24)" +"SUM(R14:R24)" +"SUM(S15:S24)" +"SUM(T16:T24)" +"C30-$C$26" +"IF(AND(D$9/5>=0,D$9/5<=I30),C$9,IF(AND(D$10/5>=0,D$10/5<=I30),C$10,0))" +"IF(L28*5<=IO.CONTROL!$C$10,K48-L48,VLOOKUP((IO.CONTROL!$C$10/5)+1,$I30:$T47,3+L28))" +"IF(AND(D$9/5>I30,D$9/5<=I31),C$9,IF(AND(D$10/5>I30,D$10/5<=I31),C$10,0))" +"IF($J$3-L$122-L$99-L$76-L$53-K31-K32-K33-K34-K35-K36-K37-K38-K39-K40-K41-K42-K43-K44-K45-K46>0,K30-MIN($J$3-L$122-L$99-L$76-L$53-K31-K32-K33-K34-K35-K36-K37-K38-K39-K40-K41-K42-K43-K44-K45-K46,K30),K30)" +"IF($J$3-L$122-L$99-L$76-L$53-K32-K33-K34-K35-K36-K37-K38-K39-K40-K41-K42-K43-K44-K45-K46>0,K31-MIN($J$3-L$122-L$99-L$76-L$53-K32-K33-K34-K35-K36-K37-K38-K39-K40-K41-K42-K43-K44-K45-K46,K31),K31)" +"IF($J$3-L$122-L$99-L$76-L$53-K33-K34-K35-K36-K37-K38-K39-K40-K41-K42-K43-K44-K45-K46>0,K32-MIN($J$3-L$122-L$99-L$76-L$53-K33-K34-K35-K36-K37-K38-K39-K40-K41-K42-K43-K44-K45-K46,K32),K32)" +"IF($J$3-L$122-L$99-L$76-L$53-K34-K35-K36-K37-K38-K39-K40-K41-K42-K43-K44-K45-K46>0,K33-MIN($J$3-L$122-L$99-L$76-L$53-K34-K35-K36-K37-K38-K39-K40-K41-K42-K43-K44-K45-K46,K33),K33)" +"IF($J$3-M$122-M$99-M$76-M$53-L35-L36-L37-L38-L39-L40-L41-L42-L43-L44-L45-L46>0,L34-MIN($J$3-M$122-M$99-M$76-M$53-L35-L36-L37-L38-L39-L40-L41-L42-L43-L44-L45-L46,L34),L34)" +"IF($J$3-N$122-N$99-N$76-N$53-M36-M37-M38-M39-M40-M41-M42-M43-M44-M45-M46>0,M35-MIN($J$3-N$122-N$99-N$76-N$53-M36-M37-M38-M39-M40-M41-M42-M43-M44-M45-M46,M35),M35)" +"IF($J$3-O$122-O$99-O$76-O$53-N37-N38-N39-N40-N41-N42-N43-N44-N45-N46>0,N36-MIN($J$3-O$122-O$99-O$76-O$53-N37-N38-N39-N40-N41-N42-N43-N44-N45-N46,N36),N36)" +"IF($J$3-P$122-P$99-P$76-P$53-O38-O39-O40-O41-O42-O43-O44-O45-O46>0,O37-MIN($J$3-P$122-P$99-P$76-P$53-O38-O39-O40-O41-O42-O43-O44-O45-O46,O37),O37)" +"IF($J$3-Q$122-Q$99-Q$76-Q$53-P39-P40-P41-P42-P43-P44-P45-P46>0,P38-MIN($J$3-Q$122-Q$99-Q$76-Q$53-P39-P40-P41-P42-P43-P44-P45-P46,P38),P38)" +"IF($J$3-R$122-R$99-R$76-R$53-Q40-Q41-Q42-Q43-Q44-Q45-Q46>0,Q39-MIN($J$3-R$122-R$99-R$76-R$53-Q40-Q41-Q42-Q43-Q44-Q45-Q46,Q39),Q39)" +"IF($J$3-S$122-S$99-S$76-S$53-R41-R42-R43-R44-R45-R46>0,R40-MIN($J$3-S$122-S$99-S$76-S$53-R41-R42-R43-R44-R45-R46,R40),R40)" +"IF($J$3-T$122-T$99-T$76-T$53-S42-S43-S44-S45-S46>0,S41-MIN($J$3-T$122-T$99-T$76-T$53-S42-S43-S44-S45-S46,S41),S41)" +"C45-C$26" +"VLOOKUP(IO.CONTROL!C10,STD.TBLE.THINNED!B11:O60,6)" +"IF(AND(D$11/5>I53,D$11/5<=I54),C$11,IF(AND(D$12/5>I53,D$12/5<=I54),C$12,0))" +"IF($J$3-L$122-L$99-L$76-K55-K56-K57-K58-K59-K60-K61-K62-K63-K64-K65-K66-K67-K68-K69>0,K54-MIN($J$3-L$122-L$99-L$76-K55-K56-K57-K58-K59-K60-K61-K62-K63-K64-K65-K66-K67-K68-K69,K54),K54)" +"IF($J$3-L$122-L$99-L$76-K56-K57-K58-K59-K60-K61-K62-K63-K64-K65-K66-K67-K68-K69>0,K55-MIN($J$3-L$122-L$99-L$76-K56-K57-K58-K59-K60-K61-K62-K63-K64-K65-K66-K67-K68-K69,K55),K55)" +"IF($J$3-L$122-L$99-L$76-K57-K58-K59-K60-K61-K62-K63-K64-K65-K66-K67-K68-K69>0,K56-MIN($J$3-L$122-L$99-L$76-K57-K58-K59-K60-K61-K62-K63-K64-K65-K66-K67-K68-K69,K56),K56)" +"IF($J$3-L$122-L$76-L$99-K58-K59-K60-K61-K62-K63-K64-K65-K66-K67-K68-K69>0,K57-MIN($J$3-L$122-L$99-L$76-K58-K59-K60-K61-K62-K63-K64-K65-K66-K67-K68-K69,K57),K57)" +"IF($J$3-M$122-M$99-M$76-L59-L60-L61-L62-L63-L64-L65-L66-L67-L68-L69>0,L58-MIN($J$3-M$122-M$99-M$76-L59-L60-L61-L62-L63-L64-L65-L66-L67-L68-L69,L58),L58)" +"IF($J$3-N$122-N$99-N$76-M60-M61-M62-M63-M64-M65-M66-M67-M68-M69>0,M59-MIN($J$3-N$122-N$99-N$76-M60-M61-M62-M63-M64-M65-M66-M67-M68-M69,M59),M59)" +"IF($J$3-O$122-O$99-O$76-N61-N62-N63-N64-N65-N66-N67-N68-N69>0,N60-MIN($J$3-O$122-O$99-O$76-N61-N62-N63-N64-N65-N66-N67-N68-N69,N60),N60)" +"IF($J$3-P$122-P$99-P$76-O62-O63-O64-O65-O66-O67-O68-O69>0,O61-MIN($J$3-P$122-P$99-P$76-O62-O63-O64-O65-O66-O67-O68-O69,O61),O61)" +"IF($J$3-Q$122-Q$99-Q$76-P63-P64-P65-P66-P67-P68-P69>0,P62-MIN($J$3-Q$122-Q$99-Q$76-P63-P64-P65-P66-P67-P68-P69,P62),P62)" +"IF($J$3-R$122-R$99-R$76-Q64-Q65-Q66-Q67-Q68-Q69>0,Q63-MIN($J$3-R$122-R$99-R$76-Q64-Q65-Q66-Q67-Q68-Q69,Q63),Q63)" +"IF($J$3-S$122-S$99-S$76-R65-R66-R67-R68-R69>0,R64-MIN($J$3-S$122-S$99-S$76-R65-R66-R67-R68-R69,R64),R64)" +"IF($J$3-T$122-T$99-T$76-S66-S67-S68-S69>0,S65-MIN($J$3-T$122-T$99-T$76-S66-S67-S68-S69,S65),S65)" +"SUM(T63:T70)" +"IF(AND(D$13/5>I78,D$13/5<=I79),C$13,IF(AND(D$14/5>I78,D$14/5<=I79),C$14,0))" +"IF($J$3-L$122-L$99-K80-K81-K82-K83-K84-K85-K86-K87-K88-K89-K90-K91-K92>0,K79-MIN($J$3-L$122-L$99-K80-K81-K82-K83-K84-K85-K86-K87-K88-K89-K90-K91-K92,K79),K79)" +"IF($J$3-L$122-L$99-K81-K82-K83-K84-K85-K86-K87-K88-K89-K90-K91-K92>0,K80-MIN($J$3-L$122-L$99-K81-K82-K83-K84-K85-K86-K87-K88-K89-K90-K91-K92,K80),K80)" +"IF($J$3-L$122-L$99-K82-K83-K84-K85-K86-K87-K88-K89-K90-K91-K92>0,K81-MIN($J$3-L$122-L$99-K82-K83-K84-K85-K86-K87-K88-K89-K90-K91-K92,K81),K81)" +"IF($J$3-L$122-L$99-K83-K84-K85-K86-K87-K88-K89-K90-K91-K92>0,K82-MIN($J$3-L$122-L$99-K83-K84-K85-K86-K87-K88-K89-K90-K91-K92,K82),K82)" +"IF($J$3-L$122-L$99-K84-K85-K86-K87-K88-K89-K90-K91-K92>0,K83-MIN($J$3-L$122-L$99-K84-K85-K86-K87-K88-K89-K90-K91-K92,K83),K83)" +"IF($J$3-L$122-L$99-K85-K86-K87-K88-K89-K90-K91-K92>0,K84-MIN($J$3-L$122-L$99-K85-K86-K87-K88-K89-K90-K91-K92,K84),K84)" +"IF($J$3-L$122-L$99-K86-K87-K88-K89-K90-K91-K92>0,K85-MIN($J$3-L$122-L$99-K86-K87-K88-K89-K90-K91-K92,K85),K85)" +"IF($J$3-L$122-L$99-K87-K88-K89-K90-K91-K92>0,K86-MIN($J$3-L$122-L$99-K87-K88-K89-K90-K91-K92,K86),K86)" +"IF($J$3-L$122-L$99-K88-K89-K90-K91-K92>0,K87-MIN($J$3-L$122-L$99-K88-K89-K90-K91-K92,K87),K87)" +"IF($J$3-L$122-L$99-K89-K90-K91-K92>0,K88-MIN($J$3-L$122-L$99-K89-K90-K91-K92,K88),K88)" +"IF($J$3-L$122-L$99-K90-K91-K92>0,K89-MIN($J$3-L$122-L$99-K90-K91-K92,K89),K89)" +"IF($J$3-L$122-L$99-K91-K92>0,K90-MIN($J$3-L$122-L$99-K91-K92,K90),K90)" +"IF($J$3-L$122-L$99-K92>0,K91-MIN($J$3-L$122-L$99-K92,K91),K91)" +"IF($J$3-L$122-L$99>0,K92-MIN($J$3-L$122-L$99,K92),K92)" +"SUM(S87:S93)" +"SUM(T88:T93)" +"IF(AND(D$15/5>I105,D$15/5<=I106),C$15,IF(AND(D$16/5>I105,D$16/5<=I106),C$16,0))" +"IF($J$3-L$122-K107-K108-K109-K110-K111-K112-K113-K114-K115>0,K106-MIN($J$3-L$122-K107-K108-K109-K110-K111-K112-K113-K114-K115,K106),K106)" +"IF($J$3-L$122-K108-K109-K110-K111-K112-K113-K114-K115>0,K107-MIN($J$3-L$122-K108-K109-K110-K111-K112-K113-K114-K115,K107),K107)" +"IF($J$3-L$122-K109-K110-K111-K112-K113-K114-K115>0,K108-MIN($J$3-L$122-K109-K110-K111-K112-K113-K114-K115,K108),K108)" +"IF($J$3-L$122-K110-K111-K112-K113-K114-K115>0,K109-MIN($J$3-L$122-K110-K111-K112-K113-K114-K115,K109),K109)" +"IF($J$3-L$122-K111-K112-K113-K114-K115>0,K110-MIN($J$3-L$122-K111-K112-K113-K114-K115,K110),K110)" +"IF($J$3-L$122-K112-K113-K114-K115>0,K111-MIN($J$3-L$122-K112-K113-K114-K115,K111),K111)" +"IF($J$3-L$122-K113-K114-K115>0,K112-MIN($J$3-L$122-K113-K114-K115,K112),K112)" +"IF($J$3-L$122-K114-K115>0,K113-MIN($J$3-L$122-K114-K115,K113),K113)" +"IF($J$3-L$122-K115>0,K114-MIN($J$3-L$122-K115,K114),K114)" +"IF($J$3-L$122>0,K115-MIN($J$3-L$122,K115),K115)" +"SUM(Q112:Q116)" +"SUM(R113:R116)" +"SUM(S114:S116)" +"SUM(T115:T116)" +"IF(AND(D$17/5>I126,D$17/5<=I127),C$17,IF(AND(D$18/5>I126,D$18/5<=I127),C$18,0))" +"MAX(K127-$K127/4,0)" +"MAX(L128-$K127/4,0)" +"MAX(M129-$K127/4,0)" +"MAX(N130-$K127/4,0)" +"MAX(O131-$K127/4,0)" +"MAX(P132-$K127/4,0)" +"MAX(Q133-$K127/4,0)" +"MAX(R134-$K127/4,0)" +"MAX(S135-$K127/4,0)" +"K122+K99+K76+K53+K30+K7" +"IF(IO.CONTROL!$C$6/5=1,$K$148*$C$26,IF(IO.CONTROL!$C$6/5=2,$K$149*$C$26,IF(IO.CONTROL!$C$6/5=3,$K$150*$C$26,0)))" +"IF(IO.CONTROL!$C$6/5=1,L148*$C$26,IF(IO.CONTROL!$C$6/5=2,K148*$C$26,IF(IO.CONTROL!$C$6/5=3,K149*$C$26,0)))" +"IF(IO.CONTROL!$C$6/5=1,M148*$C$26,IF(IO.CONTROL!$C$6/5=2,L148*$C$26,IF(IO.CONTROL!$C$6/5=3,K148*$C$26,0)))" +"IF(OR(IO.CONTROL!$C$7+5>IO.CONTROL!$C$10,IO.CONTROL!$C$7=0),0,(L$102+L$79+L$56+L$33+L$10)*$C$49)" +"IF(OR(IO.CONTROL!$C$8+5>IO.CONTROL!$C$10,IO.CONTROL!$C$8=0),0,(L103+L80+L57+L34+L11)*$C$50)" +"IF(OR(IO.CONTROL!$C$9+5>IO.CONTROL!$C$10,IO.CONTROL!$C$9=0),0,(L$105+L$82+L$59+L$36+L$13)*$C$51)" +"IF(OR(IO.CONTROL!$C$9+5>IO.CONTROL!$C$10,IO.CONTROL!$C$9=0),0,(M105+M82+M59+M36+M13)*$C$51)" +"L$122*$D$40+L$99*$D$38+L$76*$D$36+L$53*$D$34+L$30*$D$32+L$7*$D$30" +"IF(L$140=0,M$122*$D$45,M$122*$D$40)+IF(L$117=0,M$99*$D$46,M$99*$D$38)+IF(L$94=0,M$76*$D$46,M$76*$D$36)+IF(L$71=0,M$53*$D$46,M$53*$D$34)+IF(L$48=0,M$30*$D$46,M$30*$D$32)+IF(L$25=0,M$7*$D$46,M$7*$D$30)" +"IF(M140=0,N122*$D$45,N122*$D$40)+IF(M117=0,N99*$D$46,N99*$D$38)+IF(M94=0,N76*$D$46,N76*$D$36)+IF(M71=0,N53*$D$46,N53*$D$34)+IF(M48=0,N30*$D$46,N30*$D$32)+IF(M25=0,N7*$D$46,N7*$D$30)" +"IF(IO.CONTROL!$C$6/5=1,K$148,IF(IO.CONTROL!$C$6/5=2,K$149,IF(IO.CONTROL!$C$6/5=3,K$150,0)))" +"IF(OR(IO.CONTROL!$C7+5>IO.CONTROL!$C$10,IO.CONTROL!$C7=0),0,(L102+L79+L56+L33+L10))" +"IF(OR(IO.CONTROL!$C$9+5>IO.CONTROL!$C$10,IO.CONTROL!$C$9=0),0,(L$105+L$82+L$59+L$36+L$13))" +"L$122+L$99+L$76+L$53+L$30+L$7" +"IF(L$140=0,M$122,M$122)+IF(L$117=0,M$99,M$99)+IF(L$94=0,M$76,M$76)+IF(L$71=0,M$53,M$53)+IF(L$48=0,M$30,M$30)+IF(L$25=0,M$7,M$7)" +"HLOOKUP(1+TRUNC($K209/5),$L$185:$T$191,L$208+2)/5" +"HLOOKUP(1+TRUNC($K209/5),$L$172:$T$178,Q$208+2)/5" +"IO.CONTROL!C4" +"IF(B$3=1,24.8,IF(B$3=2,21.6,IF(B$3=3,18.4,IF(B$3=4,15.2,IF(B$3=5,12,0)))))" +"IF(B$3=1,0.77667,IF(B$3=2,0.90332,IF(B$3=3,1.10192,IF(B$3=4,1.40869,IF(B$3=5,1.89171,0)))))" +"IF(B$3=1,0.16197,IF(B$3=2,0.17,IF(B$3=3,0.17803,IF(B$3=4,0.18606,IF(B$3=5,0.194,0)))))" +"EXP(6.375-0.0356*B11+0.0381*$B$5)" +"200*SQRT(F11/(3.1416*C11))" +"(B11/(B$6+B$7*B11))^2" +"EXP(2.013*LN(B11)-0.0464*B11+0.0611*$B$5-3.445)" +"(0.1315*B11+0.335*$B$5-3.4)*F11" +"C11-C12" +"G11/C11" +"H12*I12" +"J12/2" +"K12+L11" +"IO.CONTROL!C4" +"IF(B$3=1,24.8,IF(B$3=2,21.6,IF(B$3=3,18.4,IF(B$3=4,15.2,IF(B$3=5,12,0)))))" +"IF(B$3=1,0.77667,IF(B$3=2,0.90332,IF(B$3=3,1.10192,IF(B$3=4,1.40869,IF(B$3=5,1.89171,0)))))" +"IF(B$3=1,0.16197,IF(B$3=2,0.17,IF(B$3=3,0.17803,IF(B$3=4,0.18606,IF(B$3=5,0.194,0)))))" +"EXP(7.1033-0.0333*B11+0.0281*$B$5)" +"200*SQRT(F11/(3.1416*C11))" +"(B11/(B$6+B$7*B11))^2" +"EXP(1.674*LN(B11)-0.03514*B11+0.0611*$B$5-2.438)" +"(0.1315*B11+0.335*$B$5-3.4)*F11" +"C24" +"0.04" +"C15-C16" +"C25" +"0.25*C17" +"G15*G16*G17" +"C19*C18" +"C20+C27+C34+C41+G18" +"C24" +"0.085" +"4" +"C30*C31*C32/C33" +"C24" +"0.15" +"C25" +"0.3" +"C37*C38*C39*C40" +"SUM(B3:H3)" +"SUM(B3:B12)" +"SUM(I13:I14)" +"SUM(B19:B29)" +"I15" +"C13" +"H30" +"D13" +"E13" +"F30" +"G30" +"F39" +"I14+I31" +"SUM(B13:B44)" +"SUM(B3:H3)" +"SUM(B3:B12)" +"SUM(I13:I14)" +"SUM(B19:B29)" +"I15" +"C13" +"H30" +"D13" +"E13" +"F30" +"G30" +"F39" +"I14+I31" +"SUM(B13:B44)" +"SUM(B3:H3)" +"SUM(B3:B12)" +"SUM(I13:I14)" +"SUM(B19:B29)" +"I15" +"C13" +"H30" +"D13" +"E13" +"F30" +"G30" +"F39" +"I14+I31" +"SUM(B13:B44)" +"SUM(B3:H3)" +"SUM(B3:B12)" +"SUM(I13:I14)" +"SUM(B19:B29)" +"I15" +"C13" +"H30" +"D13" +"E13" +"F30" +"G30" +"F39" +"I14+I31" +"SUM(B13:B44)" +"SUM(B3:H3)" +"SUM(B3:B12)" +"SUM(I13:I14)" +"SUM(B19:B29)" +"I15" +"C13" +"H30" +"D13" +"E13" +"F30" +"G30" +"F39" +"I14+I31" +"SUM(B13:B44)" +"SUM(B3:H3)" +"SUM(B3:B12)" +"SUM(I13:I14)" +"SUM(B19:B29)" +"I15" +"C13" +"H30" +"D13" +"E13" +"F30" +"G30" +"F39" +"I14+I31" +"SUM(B13:B44)" +"SUM(B3:H3)" +"SUM(B3:B12)" +"SUM(I13:I14)" +"SUM(B19:B29)" +"I15" +"C13" +"H30" +"D13" +"E13" +"F30" +"G30" +"F39" +"I14+I31" +"SUM(B13:B44)" +"SUM(B3:H3)" +"SUM(B3:B12)" +"SUM(I13:I14)" +"SUM(B19:B29)" +"I15" +"C13" +"H30" +"D13" +"E13" +"F30" +"G30" +"F39" +"I14+I31" +"SUM(B13:B44)" +"SUM(B3:H3)" +"SUM(B3:B12)" +"SUM(I13:I14)" +"SUM(B19:B29)" +"I15" +"C13" +"H30" +"D13" +"E13" +"F30" +"G30" +"F39" +"I14+I31" +"SUM(B13:B44)" +"SUM(B3:H3)" +"SUM(B3:B12)" +"SUM(I13:I14)" +"SUM(B19:B29)" +"I15" +"C13" +"H30" +"D13" +"E13" +"F30" +"G30" +"F39" +"I14+I31" +"SUM(B13:B44)" +"SUM(B3:H3)" +"SUM(B3:B12)" +"SUM(I13:I14)" +"SUM(B19:B29)" +"I15" +"C13" +"H30" +"D13" +"E13" +"F30" +"G30" +"F39" +"I14+I31" +"SUM(B13:B44)" +"SUM(B3:H3)" +"SUM(B3:B12)" +"SUM(I13:I14)" +"SUM(B19:B29)" +"I15" +"C13" +"H30" +"D13" +"E13" +"F30" +"G30" +"F39" +"I14+I31" +"SUM(B13:B44)" +"SUM(B3:H3)" +"SUM(B3:B12)" +"SUM(I13:I14)" +"SUM(B19:B29)" +"I15" +"C13" +"H30" +"D13" +"E13" +"F30" +"G30" +"F39" +"I14+I31" +"SUM(B13:B44)" +"SUM(B25:B27)" +"SUM(B25:B27)" +"SUM(B25:B29)" +"SUM(B25:B29)" +"SUM(B25:B28)" +"SUM(B6-D6)+F6" +"I6/C6" +"SUM(B6:B10)" +"+SUM(F5:F14)" +"+SUM(F19:F56)" +"+SUM(F61:F77)" +"SUM(F82:F108)" +"SUM(F113:F120)" +"SUM(F125:F131)" +"+F133+F122+F110+F79+F58+F16" +"+SUM(F5:F10)" +"+SUM(F16:F53)" +"+SUM(F57:F67)" +"+F12+F55+F69+F78" +"'BALANCE SHEET'!J15" +"'BALANCE SHEET'!J37" +"'BALANCE SHEET'!J65" +"'BALANCE SHEET'!J73" +"+'STMT OF CASH REC AND DISB'!F17" +"+'STMT OF CASH REC AND DISB'!H17" +"+'STMT OF CASH REC AND DISB'!F47" +"+'STMT OF CASH REC AND DISB'!H47" +"F20-F21" +"F22+F23" +"'STMT OF OPERATIONS'!A53" +"'BALANCE SHEET'!J9" +"'BALANCE SHEET'!J67" +"'SCHEDULES PG1'!L8" +"A6-C6" +"C7-A7" +"A6-A7" +"+'SCHEDULES PG1'!L31" +"SUM(A10:A14)" +"SUM(A17:A40)" +"A15-A41" +"SUM(A43:A49)" +"A42+A50" +"+A51-C51" +"'SCHEDULES PG1'!H12" +"'SCHEDULES PG1'!F32" +"SUM(J7:J14)" +"'SCHEDULES PG2'!G9" +"'SCHEDULES PG2'!G18" +"'SCHEDULES PG2'!G24" +"'SCHEDULES PG2'!G29" +"'SCHEDULES PG2'!G35" +"'SCHEDULES PG2'!G41" +"SUM(J17:J27)" +"SUM(J30:J35)" +"J15+J28+J36" +"'SCHEDULES PG1'!J10" +"SUM(J51:J64)" +"J65+J66" +"'SCHEDULE PG3'!I29" +"'SCHEDULE PG3'!I30+'SCHEDULE PG3'!I31" +"'SCHEDULE PG3'!I32" +"SUM(J69:J71)" +"J67+J72" +"SUM(J75:J81)" +"J73+J82" +"SUM(J7:J9)" +"SUM(H6:H9)" +"H10-H11" +"SUM(L16:L24)-SUM(L27:L29)" +"F19+F22+F25+F26+F27+F29" +"SUM(E3:E8)" +"SUM(E14:E17)" +"SUM(E26:E28)" +"C6+E6+G6+I6" +"SUM(C6:C11)" +"SUM(C14:C23)" +"C12+C24" +"C45+E45+G45+I45" +"SUM(F6:F16)" +"SUM(F19:F46)" +"F17-F47" +"F49+F48" +"G5+G6+G7-SUM(G8:G33)" +"G36-G37-G38-G39" +"G34+G40" +"-G43+G44-G45" +"G48+G49+G50-G51-G52" +"G41+G46+G53" +"G54+G55" +"G100 & H100" +"HYPERLINK(""http://www.dot.ca.gov/hq/transprog/stip2004/ff_sheets/03-3l61.xls"",""3L61"")" +"INDIRECT(""T4"")+INDIRECT(""AB4"")+INDIRECT(""AJ4"")+INDIRECT(""AR4"")+INDIRECT(""AZ4"")+INDIRECT(""BH4"")" +"INDIRECT(""U4"")+INDIRECT(""AC4"")+INDIRECT(""AK4"")+INDIRECT(""AS4"")+INDIRECT(""BA4"")+INDIRECT(""BI4"")" +"INDIRECT(""V4"")+INDIRECT(""AD4"")+INDIRECT(""AL4"")+INDIRECT(""AT4"")+INDIRECT(""BB4"")+INDIRECT(""BJ4"")" +"INDIRECT(""W4"")+INDIRECT(""AE4"")+INDIRECT(""AM4"")+INDIRECT(""AU4"")+INDIRECT(""BC4"")+INDIRECT(""BK4"")" +"INDIRECT(""X4"")+INDIRECT(""AF4"")+INDIRECT(""AN4"")+INDIRECT(""AV4"")+INDIRECT(""BD4"")+INDIRECT(""BL4"")" +"INDIRECT(""Y4"")+INDIRECT(""AG4"")+INDIRECT(""AO4"")+INDIRECT(""AW4"")+INDIRECT(""BE4"")+INDIRECT(""BM4"")" +"INDIRECT(""Z4"")+INDIRECT(""AH4"")+INDIRECT(""AP4"")+INDIRECT(""AX4"")+INDIRECT(""BF4"")+INDIRECT(""BN4"")" +"INDIRECT(""AA4"")+INDIRECT(""AI4"")+INDIRECT(""AQ4"")+INDIRECT(""AY4"")+INDIRECT(""BG4"")+INDIRECT(""BO4"")" +"INDIRECT(""T4"")+INDIRECT(""U4"")+INDIRECT(""V4"")+INDIRECT(""W4"")+INDIRECT(""X4"")+INDIRECT(""Y4"")+INDIRECT(""Z4"")+INDIRECT(""AA4"")" +"INDIRECT(""AB4"")+INDIRECT(""AC4"")+INDIRECT(""AD4"")+INDIRECT(""AE4"")+INDIRECT(""AF4"")+INDIRECT(""AG4"")+INDIRECT(""AH4"")+INDIRECT(""AI4"")" +"INDIRECT(""AJ4"")+INDIRECT(""AK4"")+INDIRECT(""AL4"")+INDIRECT(""AM4"")+INDIRECT(""AN4"")+INDIRECT(""AO4"")+INDIRECT(""AP4"")+INDIRECT(""AQ4"")" +"INDIRECT(""AR4"")+INDIRECT(""AS4"")+INDIRECT(""AT4"")+INDIRECT(""AU4"")+INDIRECT(""AV4"")+INDIRECT(""AW4"")+INDIRECT(""AX4"")+INDIRECT(""AY4"")" +"INDIRECT(""AZ4"")+INDIRECT(""BA4"")+INDIRECT(""BB4"")+INDIRECT(""BC4"")+INDIRECT(""BD4"")+INDIRECT(""BE4"")+INDIRECT(""BF4"")+INDIRECT(""BG4"")" +"INDIRECT(""BH4"")+INDIRECT(""BI4"")+INDIRECT(""BJ4"")+INDIRECT(""BK4"")+INDIRECT(""BL4"")+INDIRECT(""BM4"")+INDIRECT(""BN4"")+INDIRECT(""BO4"")" +"INDIRECT(""T4"")+2*INDIRECT(""AB4"")+3*INDIRECT(""AJ4"")+4*INDIRECT(""AR4"")+5*INDIRECT(""AZ4"")+6*INDIRECT(""BH4"")" +"INDIRECT(""U4"")+2*INDIRECT(""AC4"")+3*INDIRECT(""AK4"")+4*INDIRECT(""AS4"")+5*INDIRECT(""BA4"")+6*INDIRECT(""BI4"")" +"INDIRECT(""V4"")+2*INDIRECT(""AD4"")+3*INDIRECT(""AL4"")+4*INDIRECT(""AT4"")+5*INDIRECT(""BB4"")+6*INDIRECT(""BJ4"")" +"INDIRECT(""W4"")+2*INDIRECT(""AE4"")+3*INDIRECT(""AM4"")+4*INDIRECT(""AU4"")+5*INDIRECT(""BC4"")+6*INDIRECT(""BK4"")" +"INDIRECT(""X4"")+2*INDIRECT(""AF4"")+3*INDIRECT(""AN4"")+4*INDIRECT(""AV4"")+5*INDIRECT(""BD4"")+6*INDIRECT(""BL4"")" +"INDIRECT(""Y4"")+2*INDIRECT(""AG4"")+3*INDIRECT(""AO4"")+4*INDIRECT(""AW4"")+5*INDIRECT(""BE4"")+6*INDIRECT(""BM4"")" +"INDIRECT(""Z4"")+2*INDIRECT(""AH4"")+3*INDIRECT(""AP4"")+4*INDIRECT(""AX4"")+5*INDIRECT(""BF4"")+6*INDIRECT(""BN4"")" +"INDIRECT(""AA4"")+2*INDIRECT(""AI4"")+3*INDIRECT(""AQ4"")+4*INDIRECT(""AY4"")+5*INDIRECT(""BG4"")+6*INDIRECT(""BO4"")" +"INDIRECT(""T4"")+2*INDIRECT(""U4"")+3*INDIRECT(""V4"")+4*INDIRECT(""W4"")+5*INDIRECT(""X4"")+6*INDIRECT(""Y4"")+7*INDIRECT(""Z4"")+8*INDIRECT(""AA4"")" +"INDIRECT(""AB4"")+2*INDIRECT(""AC4"")+3*INDIRECT(""AD4"")+4*INDIRECT(""AE4"")+5*INDIRECT(""AF4"")+6*INDIRECT(""AG4"")+7*INDIRECT(""AH4"")+8*INDIRECT(""AI4"")" +"INDIRECT(""AJ4"")+2*INDIRECT(""AK4"")+3*INDIRECT(""AL4"")+4*INDIRECT(""AM4"")+5*INDIRECT(""AN4"")+6*INDIRECT(""AO4"")+7*INDIRECT(""AP4"")+8*INDIRECT(""AQ4"")" +"INDIRECT(""AR4"")+2*INDIRECT(""AS4"")+3*INDIRECT(""AT4"")+4*INDIRECT(""AU4"")+5*INDIRECT(""AV4"")+6*INDIRECT(""AW4"")+7*INDIRECT(""AX4"")+8*INDIRECT(""AY4"")" +"INDIRECT(""AZ4"")+2*INDIRECT(""BA4"")+3*INDIRECT(""BB4"")+4*INDIRECT(""BC4"")+5*INDIRECT(""BD4"")+6*INDIRECT(""BE4"")+7*INDIRECT(""BF4"")+8*INDIRECT(""BG4"")" +"INDIRECT(""BH4"")+2*INDIRECT(""BI4"")+3*INDIRECT(""BJ4"")+4*INDIRECT(""BK4"")+5*INDIRECT(""BL4"")+6*INDIRECT(""BM4"")+7*INDIRECT(""BN4"")+8*INDIRECT(""BO4"")" +"SUM(F4:F4)" +"HYPERLINK(""http://www.dot.ca.gov/hq/transprog/stip2004/ff_sheets/03-3l62.xls"",""3L62"")" +"INDIRECT(""T7"")+INDIRECT(""AB7"")+INDIRECT(""AJ7"")+INDIRECT(""AR7"")+INDIRECT(""AZ7"")+INDIRECT(""BH7"")" +"INDIRECT(""U7"")+INDIRECT(""AC7"")+INDIRECT(""AK7"")+INDIRECT(""AS7"")+INDIRECT(""BA7"")+INDIRECT(""BI7"")" +"INDIRECT(""V7"")+INDIRECT(""AD7"")+INDIRECT(""AL7"")+INDIRECT(""AT7"")+INDIRECT(""BB7"")+INDIRECT(""BJ7"")" +"INDIRECT(""W7"")+INDIRECT(""AE7"")+INDIRECT(""AM7"")+INDIRECT(""AU7"")+INDIRECT(""BC7"")+INDIRECT(""BK7"")" +"INDIRECT(""X7"")+INDIRECT(""AF7"")+INDIRECT(""AN7"")+INDIRECT(""AV7"")+INDIRECT(""BD7"")+INDIRECT(""BL7"")" +"INDIRECT(""Y7"")+INDIRECT(""AG7"")+INDIRECT(""AO7"")+INDIRECT(""AW7"")+INDIRECT(""BE7"")+INDIRECT(""BM7"")" +"INDIRECT(""Z7"")+INDIRECT(""AH7"")+INDIRECT(""AP7"")+INDIRECT(""AX7"")+INDIRECT(""BF7"")+INDIRECT(""BN7"")" +"INDIRECT(""AA7"")+INDIRECT(""AI7"")+INDIRECT(""AQ7"")+INDIRECT(""AY7"")+INDIRECT(""BG7"")+INDIRECT(""BO7"")" +"INDIRECT(""T7"")+INDIRECT(""U7"")+INDIRECT(""V7"")+INDIRECT(""W7"")+INDIRECT(""X7"")+INDIRECT(""Y7"")+INDIRECT(""Z7"")+INDIRECT(""AA7"")" +"INDIRECT(""AB7"")+INDIRECT(""AC7"")+INDIRECT(""AD7"")+INDIRECT(""AE7"")+INDIRECT(""AF7"")+INDIRECT(""AG7"")+INDIRECT(""AH7"")+INDIRECT(""AI7"")" +"INDIRECT(""AJ7"")+INDIRECT(""AK7"")+INDIRECT(""AL7"")+INDIRECT(""AM7"")+INDIRECT(""AN7"")+INDIRECT(""AO7"")+INDIRECT(""AP7"")+INDIRECT(""AQ7"")" +"INDIRECT(""AR7"")+INDIRECT(""AS7"")+INDIRECT(""AT7"")+INDIRECT(""AU7"")+INDIRECT(""AV7"")+INDIRECT(""AW7"")+INDIRECT(""AX7"")+INDIRECT(""AY7"")" +"INDIRECT(""AZ7"")+INDIRECT(""BA7"")+INDIRECT(""BB7"")+INDIRECT(""BC7"")+INDIRECT(""BD7"")+INDIRECT(""BE7"")+INDIRECT(""BF7"")+INDIRECT(""BG7"")" +"INDIRECT(""BH7"")+INDIRECT(""BI7"")+INDIRECT(""BJ7"")+INDIRECT(""BK7"")+INDIRECT(""BL7"")+INDIRECT(""BM7"")+INDIRECT(""BN7"")+INDIRECT(""BO7"")" +"INDIRECT(""T7"")+2*INDIRECT(""AB7"")+3*INDIRECT(""AJ7"")+4*INDIRECT(""AR7"")+5*INDIRECT(""AZ7"")+6*INDIRECT(""BH7"")" +"INDIRECT(""U7"")+2*INDIRECT(""AC7"")+3*INDIRECT(""AK7"")+4*INDIRECT(""AS7"")+5*INDIRECT(""BA7"")+6*INDIRECT(""BI7"")" +"INDIRECT(""V7"")+2*INDIRECT(""AD7"")+3*INDIRECT(""AL7"")+4*INDIRECT(""AT7"")+5*INDIRECT(""BB7"")+6*INDIRECT(""BJ7"")" +"INDIRECT(""W7"")+2*INDIRECT(""AE7"")+3*INDIRECT(""AM7"")+4*INDIRECT(""AU7"")+5*INDIRECT(""BC7"")+6*INDIRECT(""BK7"")" +"INDIRECT(""X7"")+2*INDIRECT(""AF7"")+3*INDIRECT(""AN7"")+4*INDIRECT(""AV7"")+5*INDIRECT(""BD7"")+6*INDIRECT(""BL7"")" +"INDIRECT(""Y7"")+2*INDIRECT(""AG7"")+3*INDIRECT(""AO7"")+4*INDIRECT(""AW7"")+5*INDIRECT(""BE7"")+6*INDIRECT(""BM7"")" +"INDIRECT(""Z7"")+2*INDIRECT(""AH7"")+3*INDIRECT(""AP7"")+4*INDIRECT(""AX7"")+5*INDIRECT(""BF7"")+6*INDIRECT(""BN7"")" +"INDIRECT(""AA7"")+2*INDIRECT(""AI7"")+3*INDIRECT(""AQ7"")+4*INDIRECT(""AY7"")+5*INDIRECT(""BG7"")+6*INDIRECT(""BO7"")" +"INDIRECT(""T7"")+2*INDIRECT(""U7"")+3*INDIRECT(""V7"")+4*INDIRECT(""W7"")+5*INDIRECT(""X7"")+6*INDIRECT(""Y7"")+7*INDIRECT(""Z7"")+8*INDIRECT(""AA7"")" +"INDIRECT(""AB7"")+2*INDIRECT(""AC7"")+3*INDIRECT(""AD7"")+4*INDIRECT(""AE7"")+5*INDIRECT(""AF7"")+6*INDIRECT(""AG7"")+7*INDIRECT(""AH7"")+8*INDIRECT(""AI7"")" +"INDIRECT(""AJ7"")+2*INDIRECT(""AK7"")+3*INDIRECT(""AL7"")+4*INDIRECT(""AM7"")+5*INDIRECT(""AN7"")+6*INDIRECT(""AO7"")+7*INDIRECT(""AP7"")+8*INDIRECT(""AQ7"")" +"INDIRECT(""AR7"")+2*INDIRECT(""AS7"")+3*INDIRECT(""AT7"")+4*INDIRECT(""AU7"")+5*INDIRECT(""AV7"")+6*INDIRECT(""AW7"")+7*INDIRECT(""AX7"")+8*INDIRECT(""AY7"")" +"INDIRECT(""AZ7"")+2*INDIRECT(""BA7"")+3*INDIRECT(""BB7"")+4*INDIRECT(""BC7"")+5*INDIRECT(""BD7"")+6*INDIRECT(""BE7"")+7*INDIRECT(""BF7"")+8*INDIRECT(""BG7"")" +"INDIRECT(""BH7"")+2*INDIRECT(""BI7"")+3*INDIRECT(""BJ7"")+4*INDIRECT(""BK7"")+5*INDIRECT(""BL7"")+6*INDIRECT(""BM7"")+7*INDIRECT(""BN7"")+8*INDIRECT(""BO7"")" +"HYPERLINK(""http://www.dot.ca.gov/hq/transprog/stip2004/ff_sheets/03-3l63.xls"",""3L63"")" +"INDIRECT(""T10"")+INDIRECT(""AB10"")+INDIRECT(""AJ10"")+INDIRECT(""AR10"")+INDIRECT(""AZ10"")+INDIRECT(""BH10"")" +"INDIRECT(""U10"")+INDIRECT(""AC10"")+INDIRECT(""AK10"")+INDIRECT(""AS10"")+INDIRECT(""BA10"")+INDIRECT(""BI10"")" +"INDIRECT(""V10"")+INDIRECT(""AD10"")+INDIRECT(""AL10"")+INDIRECT(""AT10"")+INDIRECT(""BB10"")+INDIRECT(""BJ10"")" +"INDIRECT(""W10"")+INDIRECT(""AE10"")+INDIRECT(""AM10"")+INDIRECT(""AU10"")+INDIRECT(""BC10"")+INDIRECT(""BK10"")" +"INDIRECT(""X10"")+INDIRECT(""AF10"")+INDIRECT(""AN10"")+INDIRECT(""AV10"")+INDIRECT(""BD10"")+INDIRECT(""BL10"")" +"INDIRECT(""Y10"")+INDIRECT(""AG10"")+INDIRECT(""AO10"")+INDIRECT(""AW10"")+INDIRECT(""BE10"")+INDIRECT(""BM10"")" +"INDIRECT(""Z10"")+INDIRECT(""AH10"")+INDIRECT(""AP10"")+INDIRECT(""AX10"")+INDIRECT(""BF10"")+INDIRECT(""BN10"")" +"INDIRECT(""AA10"")+INDIRECT(""AI10"")+INDIRECT(""AQ10"")+INDIRECT(""AY10"")+INDIRECT(""BG10"")+INDIRECT(""BO10"")" +"INDIRECT(""T10"")+INDIRECT(""U10"")+INDIRECT(""V10"")+INDIRECT(""W10"")+INDIRECT(""X10"")+INDIRECT(""Y10"")+INDIRECT(""Z10"")+INDIRECT(""AA10"")" +"INDIRECT(""AB10"")+INDIRECT(""AC10"")+INDIRECT(""AD10"")+INDIRECT(""AE10"")+INDIRECT(""AF10"")+INDIRECT(""AG10"")+INDIRECT(""AH10"")+INDIRECT(""AI10"")" +"INDIRECT(""AJ10"")+INDIRECT(""AK10"")+INDIRECT(""AL10"")+INDIRECT(""AM10"")+INDIRECT(""AN10"")+INDIRECT(""AO10"")+INDIRECT(""AP10"")+INDIRECT(""AQ10"")" +"INDIRECT(""AR10"")+INDIRECT(""AS10"")+INDIRECT(""AT10"")+INDIRECT(""AU10"")+INDIRECT(""AV10"")+INDIRECT(""AW10"")+INDIRECT(""AX10"")+INDIRECT(""AY10"")" +"INDIRECT(""AZ10"")+INDIRECT(""BA10"")+INDIRECT(""BB10"")+INDIRECT(""BC10"")+INDIRECT(""BD10"")+INDIRECT(""BE10"")+INDIRECT(""BF10"")+INDIRECT(""BG10"")" +"INDIRECT(""BH10"")+INDIRECT(""BI10"")+INDIRECT(""BJ10"")+INDIRECT(""BK10"")+INDIRECT(""BL10"")+INDIRECT(""BM10"")+INDIRECT(""BN10"")+INDIRECT(""BO10"")" +"INDIRECT(""T10"")+2*INDIRECT(""AB10"")+3*INDIRECT(""AJ10"")+4*INDIRECT(""AR10"")+5*INDIRECT(""AZ10"")+6*INDIRECT(""BH10"")" +"INDIRECT(""U10"")+2*INDIRECT(""AC10"")+3*INDIRECT(""AK10"")+4*INDIRECT(""AS10"")+5*INDIRECT(""BA10"")+6*INDIRECT(""BI10"")" +"INDIRECT(""V10"")+2*INDIRECT(""AD10"")+3*INDIRECT(""AL10"")+4*INDIRECT(""AT10"")+5*INDIRECT(""BB10"")+6*INDIRECT(""BJ10"")" +"INDIRECT(""W10"")+2*INDIRECT(""AE10"")+3*INDIRECT(""AM10"")+4*INDIRECT(""AU10"")+5*INDIRECT(""BC10"")+6*INDIRECT(""BK10"")" +"INDIRECT(""X10"")+2*INDIRECT(""AF10"")+3*INDIRECT(""AN10"")+4*INDIRECT(""AV10"")+5*INDIRECT(""BD10"")+6*INDIRECT(""BL10"")" +"INDIRECT(""Y10"")+2*INDIRECT(""AG10"")+3*INDIRECT(""AO10"")+4*INDIRECT(""AW10"")+5*INDIRECT(""BE10"")+6*INDIRECT(""BM10"")" +"INDIRECT(""Z10"")+2*INDIRECT(""AH10"")+3*INDIRECT(""AP10"")+4*INDIRECT(""AX10"")+5*INDIRECT(""BF10"")+6*INDIRECT(""BN10"")" +"INDIRECT(""AA10"")+2*INDIRECT(""AI10"")+3*INDIRECT(""AQ10"")+4*INDIRECT(""AY10"")+5*INDIRECT(""BG10"")+6*INDIRECT(""BO10"")" +"INDIRECT(""T10"")+2*INDIRECT(""U10"")+3*INDIRECT(""V10"")+4*INDIRECT(""W10"")+5*INDIRECT(""X10"")+6*INDIRECT(""Y10"")+7*INDIRECT(""Z10"")+8*INDIRECT(""AA10"")" +"INDIRECT(""AB10"")+2*INDIRECT(""AC10"")+3*INDIRECT(""AD10"")+4*INDIRECT(""AE10"")+5*INDIRECT(""AF10"")+6*INDIRECT(""AG10"")+7*INDIRECT(""AH10"")+8*INDIRECT(""AI10"")" +"INDIRECT(""AJ10"")+2*INDIRECT(""AK10"")+3*INDIRECT(""AL10"")+4*INDIRECT(""AM10"")+5*INDIRECT(""AN10"")+6*INDIRECT(""AO10"")+7*INDIRECT(""AP10"")+8*INDIRECT(""AQ10"")" +"INDIRECT(""AR10"")+2*INDIRECT(""AS10"")+3*INDIRECT(""AT10"")+4*INDIRECT(""AU10"")+5*INDIRECT(""AV10"")+6*INDIRECT(""AW10"")+7*INDIRECT(""AX10"")+8*INDIRECT(""AY10"")" +"INDIRECT(""AZ10"")+2*INDIRECT(""BA10"")+3*INDIRECT(""BB10"")+4*INDIRECT(""BC10"")+5*INDIRECT(""BD10"")+6*INDIRECT(""BE10"")+7*INDIRECT(""BF10"")+8*INDIRECT(""BG10"")" +"INDIRECT(""BH10"")+2*INDIRECT(""BI10"")+3*INDIRECT(""BJ10"")+4*INDIRECT(""BK10"")+5*INDIRECT(""BL10"")+6*INDIRECT(""BM10"")+7*INDIRECT(""BN10"")+8*INDIRECT(""BO10"")" +"HYPERLINK(""http://www.dot.ca.gov/hq/transprog/stip2004/ff_sheets/03-3l64.xls"",""3L64"")" +"INDIRECT(""T13"")+INDIRECT(""AB13"")+INDIRECT(""AJ13"")+INDIRECT(""AR13"")+INDIRECT(""AZ13"")+INDIRECT(""BH13"")" +"INDIRECT(""U13"")+INDIRECT(""AC13"")+INDIRECT(""AK13"")+INDIRECT(""AS13"")+INDIRECT(""BA13"")+INDIRECT(""BI13"")" +"INDIRECT(""V13"")+INDIRECT(""AD13"")+INDIRECT(""AL13"")+INDIRECT(""AT13"")+INDIRECT(""BB13"")+INDIRECT(""BJ13"")" +"INDIRECT(""W13"")+INDIRECT(""AE13"")+INDIRECT(""AM13"")+INDIRECT(""AU13"")+INDIRECT(""BC13"")+INDIRECT(""BK13"")" +"INDIRECT(""X13"")+INDIRECT(""AF13"")+INDIRECT(""AN13"")+INDIRECT(""AV13"")+INDIRECT(""BD13"")+INDIRECT(""BL13"")" +"INDIRECT(""Y13"")+INDIRECT(""AG13"")+INDIRECT(""AO13"")+INDIRECT(""AW13"")+INDIRECT(""BE13"")+INDIRECT(""BM13"")" +"INDIRECT(""Z13"")+INDIRECT(""AH13"")+INDIRECT(""AP13"")+INDIRECT(""AX13"")+INDIRECT(""BF13"")+INDIRECT(""BN13"")" +"INDIRECT(""AA13"")+INDIRECT(""AI13"")+INDIRECT(""AQ13"")+INDIRECT(""AY13"")+INDIRECT(""BG13"")+INDIRECT(""BO13"")" +"INDIRECT(""T13"")+INDIRECT(""U13"")+INDIRECT(""V13"")+INDIRECT(""W13"")+INDIRECT(""X13"")+INDIRECT(""Y13"")+INDIRECT(""Z13"")+INDIRECT(""AA13"")" +"INDIRECT(""AB13"")+INDIRECT(""AC13"")+INDIRECT(""AD13"")+INDIRECT(""AE13"")+INDIRECT(""AF13"")+INDIRECT(""AG13"")+INDIRECT(""AH13"")+INDIRECT(""AI13"")" +"INDIRECT(""AJ13"")+INDIRECT(""AK13"")+INDIRECT(""AL13"")+INDIRECT(""AM13"")+INDIRECT(""AN13"")+INDIRECT(""AO13"")+INDIRECT(""AP13"")+INDIRECT(""AQ13"")" +"INDIRECT(""AR13"")+INDIRECT(""AS13"")+INDIRECT(""AT13"")+INDIRECT(""AU13"")+INDIRECT(""AV13"")+INDIRECT(""AW13"")+INDIRECT(""AX13"")+INDIRECT(""AY13"")" +"INDIRECT(""AZ13"")+INDIRECT(""BA13"")+INDIRECT(""BB13"")+INDIRECT(""BC13"")+INDIRECT(""BD13"")+INDIRECT(""BE13"")+INDIRECT(""BF13"")+INDIRECT(""BG13"")" +"INDIRECT(""BH13"")+INDIRECT(""BI13"")+INDIRECT(""BJ13"")+INDIRECT(""BK13"")+INDIRECT(""BL13"")+INDIRECT(""BM13"")+INDIRECT(""BN13"")+INDIRECT(""BO13"")" +"INDIRECT(""T13"")+2*INDIRECT(""AB13"")+3*INDIRECT(""AJ13"")+4*INDIRECT(""AR13"")+5*INDIRECT(""AZ13"")+6*INDIRECT(""BH13"")" +"INDIRECT(""U13"")+2*INDIRECT(""AC13"")+3*INDIRECT(""AK13"")+4*INDIRECT(""AS13"")+5*INDIRECT(""BA13"")+6*INDIRECT(""BI13"")" +"INDIRECT(""V13"")+2*INDIRECT(""AD13"")+3*INDIRECT(""AL13"")+4*INDIRECT(""AT13"")+5*INDIRECT(""BB13"")+6*INDIRECT(""BJ13"")" +"INDIRECT(""W13"")+2*INDIRECT(""AE13"")+3*INDIRECT(""AM13"")+4*INDIRECT(""AU13"")+5*INDIRECT(""BC13"")+6*INDIRECT(""BK13"")" +"INDIRECT(""X13"")+2*INDIRECT(""AF13"")+3*INDIRECT(""AN13"")+4*INDIRECT(""AV13"")+5*INDIRECT(""BD13"")+6*INDIRECT(""BL13"")" +"INDIRECT(""Y13"")+2*INDIRECT(""AG13"")+3*INDIRECT(""AO13"")+4*INDIRECT(""AW13"")+5*INDIRECT(""BE13"")+6*INDIRECT(""BM13"")" +"INDIRECT(""Z13"")+2*INDIRECT(""AH13"")+3*INDIRECT(""AP13"")+4*INDIRECT(""AX13"")+5*INDIRECT(""BF13"")+6*INDIRECT(""BN13"")" +"INDIRECT(""AA13"")+2*INDIRECT(""AI13"")+3*INDIRECT(""AQ13"")+4*INDIRECT(""AY13"")+5*INDIRECT(""BG13"")+6*INDIRECT(""BO13"")" +"INDIRECT(""T13"")+2*INDIRECT(""U13"")+3*INDIRECT(""V13"")+4*INDIRECT(""W13"")+5*INDIRECT(""X13"")+6*INDIRECT(""Y13"")+7*INDIRECT(""Z13"")+8*INDIRECT(""AA13"")" +"INDIRECT(""AB13"")+2*INDIRECT(""AC13"")+3*INDIRECT(""AD13"")+4*INDIRECT(""AE13"")+5*INDIRECT(""AF13"")+6*INDIRECT(""AG13"")+7*INDIRECT(""AH13"")+8*INDIRECT(""AI13"")" +"INDIRECT(""AJ13"")+2*INDIRECT(""AK13"")+3*INDIRECT(""AL13"")+4*INDIRECT(""AM13"")+5*INDIRECT(""AN13"")+6*INDIRECT(""AO13"")+7*INDIRECT(""AP13"")+8*INDIRECT(""AQ13"")" +"INDIRECT(""AR13"")+2*INDIRECT(""AS13"")+3*INDIRECT(""AT13"")+4*INDIRECT(""AU13"")+5*INDIRECT(""AV13"")+6*INDIRECT(""AW13"")+7*INDIRECT(""AX13"")+8*INDIRECT(""AY13"")" +"INDIRECT(""AZ13"")+2*INDIRECT(""BA13"")+3*INDIRECT(""BB13"")+4*INDIRECT(""BC13"")+5*INDIRECT(""BD13"")+6*INDIRECT(""BE13"")+7*INDIRECT(""BF13"")+8*INDIRECT(""BG13"")" +"INDIRECT(""BH13"")+2*INDIRECT(""BI13"")+3*INDIRECT(""BJ13"")+4*INDIRECT(""BK13"")+5*INDIRECT(""BL13"")+6*INDIRECT(""BM13"")+7*INDIRECT(""BN13"")+8*INDIRECT(""BO13"")" +"HYPERLINK(""http://www.dot.ca.gov/hq/transprog/stip2004/ff_sheets/03-3l65.xls"",""3L65"")" +"INDIRECT(""T16"")+INDIRECT(""AB16"")+INDIRECT(""AJ16"")+INDIRECT(""AR16"")+INDIRECT(""AZ16"")+INDIRECT(""BH16"")" +"INDIRECT(""U16"")+INDIRECT(""AC16"")+INDIRECT(""AK16"")+INDIRECT(""AS16"")+INDIRECT(""BA16"")+INDIRECT(""BI16"")" +"INDIRECT(""V16"")+INDIRECT(""AD16"")+INDIRECT(""AL16"")+INDIRECT(""AT16"")+INDIRECT(""BB16"")+INDIRECT(""BJ16"")" +"INDIRECT(""W16"")+INDIRECT(""AE16"")+INDIRECT(""AM16"")+INDIRECT(""AU16"")+INDIRECT(""BC16"")+INDIRECT(""BK16"")" +"INDIRECT(""X16"")+INDIRECT(""AF16"")+INDIRECT(""AN16"")+INDIRECT(""AV16"")+INDIRECT(""BD16"")+INDIRECT(""BL16"")" +"INDIRECT(""Y16"")+INDIRECT(""AG16"")+INDIRECT(""AO16"")+INDIRECT(""AW16"")+INDIRECT(""BE16"")+INDIRECT(""BM16"")" +"INDIRECT(""Z16"")+INDIRECT(""AH16"")+INDIRECT(""AP16"")+INDIRECT(""AX16"")+INDIRECT(""BF16"")+INDIRECT(""BN16"")" +"INDIRECT(""AA16"")+INDIRECT(""AI16"")+INDIRECT(""AQ16"")+INDIRECT(""AY16"")+INDIRECT(""BG16"")+INDIRECT(""BO16"")" +"INDIRECT(""T16"")+INDIRECT(""U16"")+INDIRECT(""V16"")+INDIRECT(""W16"")+INDIRECT(""X16"")+INDIRECT(""Y16"")+INDIRECT(""Z16"")+INDIRECT(""AA16"")" +"INDIRECT(""AB16"")+INDIRECT(""AC16"")+INDIRECT(""AD16"")+INDIRECT(""AE16"")+INDIRECT(""AF16"")+INDIRECT(""AG16"")+INDIRECT(""AH16"")+INDIRECT(""AI16"")" +"INDIRECT(""AJ16"")+INDIRECT(""AK16"")+INDIRECT(""AL16"")+INDIRECT(""AM16"")+INDIRECT(""AN16"")+INDIRECT(""AO16"")+INDIRECT(""AP16"")+INDIRECT(""AQ16"")" +"INDIRECT(""AR16"")+INDIRECT(""AS16"")+INDIRECT(""AT16"")+INDIRECT(""AU16"")+INDIRECT(""AV16"")+INDIRECT(""AW16"")+INDIRECT(""AX16"")+INDIRECT(""AY16"")" +"INDIRECT(""AZ16"")+INDIRECT(""BA16"")+INDIRECT(""BB16"")+INDIRECT(""BC16"")+INDIRECT(""BD16"")+INDIRECT(""BE16"")+INDIRECT(""BF16"")+INDIRECT(""BG16"")" +"INDIRECT(""BH16"")+INDIRECT(""BI16"")+INDIRECT(""BJ16"")+INDIRECT(""BK16"")+INDIRECT(""BL16"")+INDIRECT(""BM16"")+INDIRECT(""BN16"")+INDIRECT(""BO16"")" +"INDIRECT(""T16"")+2*INDIRECT(""AB16"")+3*INDIRECT(""AJ16"")+4*INDIRECT(""AR16"")+5*INDIRECT(""AZ16"")+6*INDIRECT(""BH16"")" +"INDIRECT(""U16"")+2*INDIRECT(""AC16"")+3*INDIRECT(""AK16"")+4*INDIRECT(""AS16"")+5*INDIRECT(""BA16"")+6*INDIRECT(""BI16"")" +"INDIRECT(""V16"")+2*INDIRECT(""AD16"")+3*INDIRECT(""AL16"")+4*INDIRECT(""AT16"")+5*INDIRECT(""BB16"")+6*INDIRECT(""BJ16"")" +"INDIRECT(""W16"")+2*INDIRECT(""AE16"")+3*INDIRECT(""AM16"")+4*INDIRECT(""AU16"")+5*INDIRECT(""BC16"")+6*INDIRECT(""BK16"")" +"INDIRECT(""X16"")+2*INDIRECT(""AF16"")+3*INDIRECT(""AN16"")+4*INDIRECT(""AV16"")+5*INDIRECT(""BD16"")+6*INDIRECT(""BL16"")" +"INDIRECT(""Y16"")+2*INDIRECT(""AG16"")+3*INDIRECT(""AO16"")+4*INDIRECT(""AW16"")+5*INDIRECT(""BE16"")+6*INDIRECT(""BM16"")" +"INDIRECT(""Z16"")+2*INDIRECT(""AH16"")+3*INDIRECT(""AP16"")+4*INDIRECT(""AX16"")+5*INDIRECT(""BF16"")+6*INDIRECT(""BN16"")" +"INDIRECT(""AA16"")+2*INDIRECT(""AI16"")+3*INDIRECT(""AQ16"")+4*INDIRECT(""AY16"")+5*INDIRECT(""BG16"")+6*INDIRECT(""BO16"")" +"INDIRECT(""T16"")+2*INDIRECT(""U16"")+3*INDIRECT(""V16"")+4*INDIRECT(""W16"")+5*INDIRECT(""X16"")+6*INDIRECT(""Y16"")+7*INDIRECT(""Z16"")+8*INDIRECT(""AA16"")" +"INDIRECT(""AB16"")+2*INDIRECT(""AC16"")+3*INDIRECT(""AD16"")+4*INDIRECT(""AE16"")+5*INDIRECT(""AF16"")+6*INDIRECT(""AG16"")+7*INDIRECT(""AH16"")+8*INDIRECT(""AI16"")" +"INDIRECT(""AJ16"")+2*INDIRECT(""AK16"")+3*INDIRECT(""AL16"")+4*INDIRECT(""AM16"")+5*INDIRECT(""AN16"")+6*INDIRECT(""AO16"")+7*INDIRECT(""AP16"")+8*INDIRECT(""AQ16"")" +"INDIRECT(""AR16"")+2*INDIRECT(""AS16"")+3*INDIRECT(""AT16"")+4*INDIRECT(""AU16"")+5*INDIRECT(""AV16"")+6*INDIRECT(""AW16"")+7*INDIRECT(""AX16"")+8*INDIRECT(""AY16"")" +"INDIRECT(""AZ16"")+2*INDIRECT(""BA16"")+3*INDIRECT(""BB16"")+4*INDIRECT(""BC16"")+5*INDIRECT(""BD16"")+6*INDIRECT(""BE16"")+7*INDIRECT(""BF16"")+8*INDIRECT(""BG16"")" +"INDIRECT(""BH16"")+2*INDIRECT(""BI16"")+3*INDIRECT(""BJ16"")+4*INDIRECT(""BK16"")+5*INDIRECT(""BL16"")+6*INDIRECT(""BM16"")+7*INDIRECT(""BN16"")+8*INDIRECT(""BO16"")" +"HYPERLINK(""http://www.dot.ca.gov/hq/transprog/stip2004/ff_sheets/03-3l66.xls"",""3L66"")" +"INDIRECT(""T19"")+INDIRECT(""AB19"")+INDIRECT(""AJ19"")+INDIRECT(""AR19"")+INDIRECT(""AZ19"")+INDIRECT(""BH19"")" +"INDIRECT(""U19"")+INDIRECT(""AC19"")+INDIRECT(""AK19"")+INDIRECT(""AS19"")+INDIRECT(""BA19"")+INDIRECT(""BI19"")" +"INDIRECT(""V19"")+INDIRECT(""AD19"")+INDIRECT(""AL19"")+INDIRECT(""AT19"")+INDIRECT(""BB19"")+INDIRECT(""BJ19"")" +"INDIRECT(""W19"")+INDIRECT(""AE19"")+INDIRECT(""AM19"")+INDIRECT(""AU19"")+INDIRECT(""BC19"")+INDIRECT(""BK19"")" +"INDIRECT(""X19"")+INDIRECT(""AF19"")+INDIRECT(""AN19"")+INDIRECT(""AV19"")+INDIRECT(""BD19"")+INDIRECT(""BL19"")" +"INDIRECT(""Y19"")+INDIRECT(""AG19"")+INDIRECT(""AO19"")+INDIRECT(""AW19"")+INDIRECT(""BE19"")+INDIRECT(""BM19"")" +"INDIRECT(""Z19"")+INDIRECT(""AH19"")+INDIRECT(""AP19"")+INDIRECT(""AX19"")+INDIRECT(""BF19"")+INDIRECT(""BN19"")" +"INDIRECT(""AA19"")+INDIRECT(""AI19"")+INDIRECT(""AQ19"")+INDIRECT(""AY19"")+INDIRECT(""BG19"")+INDIRECT(""BO19"")" +"INDIRECT(""T19"")+INDIRECT(""U19"")+INDIRECT(""V19"")+INDIRECT(""W19"")+INDIRECT(""X19"")+INDIRECT(""Y19"")+INDIRECT(""Z19"")+INDIRECT(""AA19"")" +"INDIRECT(""AB19"")+INDIRECT(""AC19"")+INDIRECT(""AD19"")+INDIRECT(""AE19"")+INDIRECT(""AF19"")+INDIRECT(""AG19"")+INDIRECT(""AH19"")+INDIRECT(""AI19"")" +"INDIRECT(""AJ19"")+INDIRECT(""AK19"")+INDIRECT(""AL19"")+INDIRECT(""AM19"")+INDIRECT(""AN19"")+INDIRECT(""AO19"")+INDIRECT(""AP19"")+INDIRECT(""AQ19"")" +"INDIRECT(""AR19"")+INDIRECT(""AS19"")+INDIRECT(""AT19"")+INDIRECT(""AU19"")+INDIRECT(""AV19"")+INDIRECT(""AW19"")+INDIRECT(""AX19"")+INDIRECT(""AY19"")" +"INDIRECT(""AZ19"")+INDIRECT(""BA19"")+INDIRECT(""BB19"")+INDIRECT(""BC19"")+INDIRECT(""BD19"")+INDIRECT(""BE19"")+INDIRECT(""BF19"")+INDIRECT(""BG19"")" +"INDIRECT(""BH19"")+INDIRECT(""BI19"")+INDIRECT(""BJ19"")+INDIRECT(""BK19"")+INDIRECT(""BL19"")+INDIRECT(""BM19"")+INDIRECT(""BN19"")+INDIRECT(""BO19"")" +"INDIRECT(""T19"")+2*INDIRECT(""AB19"")+3*INDIRECT(""AJ19"")+4*INDIRECT(""AR19"")+5*INDIRECT(""AZ19"")+6*INDIRECT(""BH19"")" +"INDIRECT(""U19"")+2*INDIRECT(""AC19"")+3*INDIRECT(""AK19"")+4*INDIRECT(""AS19"")+5*INDIRECT(""BA19"")+6*INDIRECT(""BI19"")" +"INDIRECT(""V19"")+2*INDIRECT(""AD19"")+3*INDIRECT(""AL19"")+4*INDIRECT(""AT19"")+5*INDIRECT(""BB19"")+6*INDIRECT(""BJ19"")" +"INDIRECT(""W19"")+2*INDIRECT(""AE19"")+3*INDIRECT(""AM19"")+4*INDIRECT(""AU19"")+5*INDIRECT(""BC19"")+6*INDIRECT(""BK19"")" +"INDIRECT(""X19"")+2*INDIRECT(""AF19"")+3*INDIRECT(""AN19"")+4*INDIRECT(""AV19"")+5*INDIRECT(""BD19"")+6*INDIRECT(""BL19"")" +"INDIRECT(""Y19"")+2*INDIRECT(""AG19"")+3*INDIRECT(""AO19"")+4*INDIRECT(""AW19"")+5*INDIRECT(""BE19"")+6*INDIRECT(""BM19"")" +"INDIRECT(""Z19"")+2*INDIRECT(""AH19"")+3*INDIRECT(""AP19"")+4*INDIRECT(""AX19"")+5*INDIRECT(""BF19"")+6*INDIRECT(""BN19"")" +"INDIRECT(""AA19"")+2*INDIRECT(""AI19"")+3*INDIRECT(""AQ19"")+4*INDIRECT(""AY19"")+5*INDIRECT(""BG19"")+6*INDIRECT(""BO19"")" +"INDIRECT(""T19"")+2*INDIRECT(""U19"")+3*INDIRECT(""V19"")+4*INDIRECT(""W19"")+5*INDIRECT(""X19"")+6*INDIRECT(""Y19"")+7*INDIRECT(""Z19"")+8*INDIRECT(""AA19"")" +"INDIRECT(""AB19"")+2*INDIRECT(""AC19"")+3*INDIRECT(""AD19"")+4*INDIRECT(""AE19"")+5*INDIRECT(""AF19"")+6*INDIRECT(""AG19"")+7*INDIRECT(""AH19"")+8*INDIRECT(""AI19"")" +"INDIRECT(""AJ19"")+2*INDIRECT(""AK19"")+3*INDIRECT(""AL19"")+4*INDIRECT(""AM19"")+5*INDIRECT(""AN19"")+6*INDIRECT(""AO19"")+7*INDIRECT(""AP19"")+8*INDIRECT(""AQ19"")" +"INDIRECT(""AR19"")+2*INDIRECT(""AS19"")+3*INDIRECT(""AT19"")+4*INDIRECT(""AU19"")+5*INDIRECT(""AV19"")+6*INDIRECT(""AW19"")+7*INDIRECT(""AX19"")+8*INDIRECT(""AY19"")" +"INDIRECT(""AZ19"")+2*INDIRECT(""BA19"")+3*INDIRECT(""BB19"")+4*INDIRECT(""BC19"")+5*INDIRECT(""BD19"")+6*INDIRECT(""BE19"")+7*INDIRECT(""BF19"")+8*INDIRECT(""BG19"")" +"INDIRECT(""BH19"")+2*INDIRECT(""BI19"")+3*INDIRECT(""BJ19"")+4*INDIRECT(""BK19"")+5*INDIRECT(""BL19"")+6*INDIRECT(""BM19"")+7*INDIRECT(""BN19"")+8*INDIRECT(""BO19"")" +"HYPERLINK(""http://www.dot.ca.gov/hq/transprog/stip2004/ff_sheets/03-0l09.xls"",""0L09"")" +"INDIRECT(""T22"")+INDIRECT(""AB22"")+INDIRECT(""AJ22"")+INDIRECT(""AR22"")+INDIRECT(""AZ22"")+INDIRECT(""BH22"")" +"INDIRECT(""U22"")+INDIRECT(""AC22"")+INDIRECT(""AK22"")+INDIRECT(""AS22"")+INDIRECT(""BA22"")+INDIRECT(""BI22"")" +"INDIRECT(""V22"")+INDIRECT(""AD22"")+INDIRECT(""AL22"")+INDIRECT(""AT22"")+INDIRECT(""BB22"")+INDIRECT(""BJ22"")" +"INDIRECT(""W22"")+INDIRECT(""AE22"")+INDIRECT(""AM22"")+INDIRECT(""AU22"")+INDIRECT(""BC22"")+INDIRECT(""BK22"")" +"INDIRECT(""X22"")+INDIRECT(""AF22"")+INDIRECT(""AN22"")+INDIRECT(""AV22"")+INDIRECT(""BD22"")+INDIRECT(""BL22"")" +"INDIRECT(""Y22"")+INDIRECT(""AG22"")+INDIRECT(""AO22"")+INDIRECT(""AW22"")+INDIRECT(""BE22"")+INDIRECT(""BM22"")" +"INDIRECT(""Z22"")+INDIRECT(""AH22"")+INDIRECT(""AP22"")+INDIRECT(""AX22"")+INDIRECT(""BF22"")+INDIRECT(""BN22"")" +"INDIRECT(""AA22"")+INDIRECT(""AI22"")+INDIRECT(""AQ22"")+INDIRECT(""AY22"")+INDIRECT(""BG22"")+INDIRECT(""BO22"")" +"INDIRECT(""T22"")+INDIRECT(""U22"")+INDIRECT(""V22"")+INDIRECT(""W22"")+INDIRECT(""X22"")+INDIRECT(""Y22"")+INDIRECT(""Z22"")+INDIRECT(""AA22"")" +"INDIRECT(""AB22"")+INDIRECT(""AC22"")+INDIRECT(""AD22"")+INDIRECT(""AE22"")+INDIRECT(""AF22"")+INDIRECT(""AG22"")+INDIRECT(""AH22"")+INDIRECT(""AI22"")" +"INDIRECT(""AJ22"")+INDIRECT(""AK22"")+INDIRECT(""AL22"")+INDIRECT(""AM22"")+INDIRECT(""AN22"")+INDIRECT(""AO22"")+INDIRECT(""AP22"")+INDIRECT(""AQ22"")" +"INDIRECT(""AR22"")+INDIRECT(""AS22"")+INDIRECT(""AT22"")+INDIRECT(""AU22"")+INDIRECT(""AV22"")+INDIRECT(""AW22"")+INDIRECT(""AX22"")+INDIRECT(""AY22"")" +"INDIRECT(""AZ22"")+INDIRECT(""BA22"")+INDIRECT(""BB22"")+INDIRECT(""BC22"")+INDIRECT(""BD22"")+INDIRECT(""BE22"")+INDIRECT(""BF22"")+INDIRECT(""BG22"")" +"INDIRECT(""BH22"")+INDIRECT(""BI22"")+INDIRECT(""BJ22"")+INDIRECT(""BK22"")+INDIRECT(""BL22"")+INDIRECT(""BM22"")+INDIRECT(""BN22"")+INDIRECT(""BO22"")" +"INDIRECT(""T22"")+2*INDIRECT(""AB22"")+3*INDIRECT(""AJ22"")+4*INDIRECT(""AR22"")+5*INDIRECT(""AZ22"")+6*INDIRECT(""BH22"")" +"INDIRECT(""U22"")+2*INDIRECT(""AC22"")+3*INDIRECT(""AK22"")+4*INDIRECT(""AS22"")+5*INDIRECT(""BA22"")+6*INDIRECT(""BI22"")" +"INDIRECT(""V22"")+2*INDIRECT(""AD22"")+3*INDIRECT(""AL22"")+4*INDIRECT(""AT22"")+5*INDIRECT(""BB22"")+6*INDIRECT(""BJ22"")" +"INDIRECT(""W22"")+2*INDIRECT(""AE22"")+3*INDIRECT(""AM22"")+4*INDIRECT(""AU22"")+5*INDIRECT(""BC22"")+6*INDIRECT(""BK22"")" +"INDIRECT(""X22"")+2*INDIRECT(""AF22"")+3*INDIRECT(""AN22"")+4*INDIRECT(""AV22"")+5*INDIRECT(""BD22"")+6*INDIRECT(""BL22"")" +"INDIRECT(""Y22"")+2*INDIRECT(""AG22"")+3*INDIRECT(""AO22"")+4*INDIRECT(""AW22"")+5*INDIRECT(""BE22"")+6*INDIRECT(""BM22"")" +"INDIRECT(""Z22"")+2*INDIRECT(""AH22"")+3*INDIRECT(""AP22"")+4*INDIRECT(""AX22"")+5*INDIRECT(""BF22"")+6*INDIRECT(""BN22"")" +"INDIRECT(""AA22"")+2*INDIRECT(""AI22"")+3*INDIRECT(""AQ22"")+4*INDIRECT(""AY22"")+5*INDIRECT(""BG22"")+6*INDIRECT(""BO22"")" +"INDIRECT(""T22"")+2*INDIRECT(""U22"")+3*INDIRECT(""V22"")+4*INDIRECT(""W22"")+5*INDIRECT(""X22"")+6*INDIRECT(""Y22"")+7*INDIRECT(""Z22"")+8*INDIRECT(""AA22"")" +"INDIRECT(""AB22"")+2*INDIRECT(""AC22"")+3*INDIRECT(""AD22"")+4*INDIRECT(""AE22"")+5*INDIRECT(""AF22"")+6*INDIRECT(""AG22"")+7*INDIRECT(""AH22"")+8*INDIRECT(""AI22"")" +"INDIRECT(""AJ22"")+2*INDIRECT(""AK22"")+3*INDIRECT(""AL22"")+4*INDIRECT(""AM22"")+5*INDIRECT(""AN22"")+6*INDIRECT(""AO22"")+7*INDIRECT(""AP22"")+8*INDIRECT(""AQ22"")" +"INDIRECT(""AR22"")+2*INDIRECT(""AS22"")+3*INDIRECT(""AT22"")+4*INDIRECT(""AU22"")+5*INDIRECT(""AV22"")+6*INDIRECT(""AW22"")+7*INDIRECT(""AX22"")+8*INDIRECT(""AY22"")" +"INDIRECT(""AZ22"")+2*INDIRECT(""BA22"")+3*INDIRECT(""BB22"")+4*INDIRECT(""BC22"")+5*INDIRECT(""BD22"")+6*INDIRECT(""BE22"")+7*INDIRECT(""BF22"")+8*INDIRECT(""BG22"")" +"INDIRECT(""BH22"")+2*INDIRECT(""BI22"")+3*INDIRECT(""BJ22"")+4*INDIRECT(""BK22"")+5*INDIRECT(""BL22"")+6*INDIRECT(""BM22"")+7*INDIRECT(""BN22"")+8*INDIRECT(""BO22"")" +"HYPERLINK(""http://www.dot.ca.gov/hq/transprog/stip2004/ff_sheets/03-3l72.xls"",""3L72"")" +"INDIRECT(""T25"")+INDIRECT(""AB25"")+INDIRECT(""AJ25"")+INDIRECT(""AR25"")+INDIRECT(""AZ25"")+INDIRECT(""BH25"")" +"INDIRECT(""U25"")+INDIRECT(""AC25"")+INDIRECT(""AK25"")+INDIRECT(""AS25"")+INDIRECT(""BA25"")+INDIRECT(""BI25"")" +"INDIRECT(""V25"")+INDIRECT(""AD25"")+INDIRECT(""AL25"")+INDIRECT(""AT25"")+INDIRECT(""BB25"")+INDIRECT(""BJ25"")" +"INDIRECT(""W25"")+INDIRECT(""AE25"")+INDIRECT(""AM25"")+INDIRECT(""AU25"")+INDIRECT(""BC25"")+INDIRECT(""BK25"")" +"INDIRECT(""X25"")+INDIRECT(""AF25"")+INDIRECT(""AN25"")+INDIRECT(""AV25"")+INDIRECT(""BD25"")+INDIRECT(""BL25"")" +"INDIRECT(""Y25"")+INDIRECT(""AG25"")+INDIRECT(""AO25"")+INDIRECT(""AW25"")+INDIRECT(""BE25"")+INDIRECT(""BM25"")" +"INDIRECT(""Z25"")+INDIRECT(""AH25"")+INDIRECT(""AP25"")+INDIRECT(""AX25"")+INDIRECT(""BF25"")+INDIRECT(""BN25"")" +"INDIRECT(""AA25"")+INDIRECT(""AI25"")+INDIRECT(""AQ25"")+INDIRECT(""AY25"")+INDIRECT(""BG25"")+INDIRECT(""BO25"")" +"INDIRECT(""T25"")+INDIRECT(""U25"")+INDIRECT(""V25"")+INDIRECT(""W25"")+INDIRECT(""X25"")+INDIRECT(""Y25"")+INDIRECT(""Z25"")+INDIRECT(""AA25"")" +"INDIRECT(""AB25"")+INDIRECT(""AC25"")+INDIRECT(""AD25"")+INDIRECT(""AE25"")+INDIRECT(""AF25"")+INDIRECT(""AG25"")+INDIRECT(""AH25"")+INDIRECT(""AI25"")" +"INDIRECT(""AJ25"")+INDIRECT(""AK25"")+INDIRECT(""AL25"")+INDIRECT(""AM25"")+INDIRECT(""AN25"")+INDIRECT(""AO25"")+INDIRECT(""AP25"")+INDIRECT(""AQ25"")" +"INDIRECT(""AR25"")+INDIRECT(""AS25"")+INDIRECT(""AT25"")+INDIRECT(""AU25"")+INDIRECT(""AV25"")+INDIRECT(""AW25"")+INDIRECT(""AX25"")+INDIRECT(""AY25"")" +"INDIRECT(""AZ25"")+INDIRECT(""BA25"")+INDIRECT(""BB25"")+INDIRECT(""BC25"")+INDIRECT(""BD25"")+INDIRECT(""BE25"")+INDIRECT(""BF25"")+INDIRECT(""BG25"")" +"INDIRECT(""BH25"")+INDIRECT(""BI25"")+INDIRECT(""BJ25"")+INDIRECT(""BK25"")+INDIRECT(""BL25"")+INDIRECT(""BM25"")+INDIRECT(""BN25"")+INDIRECT(""BO25"")" +"INDIRECT(""T25"")+2*INDIRECT(""AB25"")+3*INDIRECT(""AJ25"")+4*INDIRECT(""AR25"")+5*INDIRECT(""AZ25"")+6*INDIRECT(""BH25"")" +"INDIRECT(""U25"")+2*INDIRECT(""AC25"")+3*INDIRECT(""AK25"")+4*INDIRECT(""AS25"")+5*INDIRECT(""BA25"")+6*INDIRECT(""BI25"")" +"INDIRECT(""V25"")+2*INDIRECT(""AD25"")+3*INDIRECT(""AL25"")+4*INDIRECT(""AT25"")+5*INDIRECT(""BB25"")+6*INDIRECT(""BJ25"")" +"INDIRECT(""W25"")+2*INDIRECT(""AE25"")+3*INDIRECT(""AM25"")+4*INDIRECT(""AU25"")+5*INDIRECT(""BC25"")+6*INDIRECT(""BK25"")" +"INDIRECT(""X25"")+2*INDIRECT(""AF25"")+3*INDIRECT(""AN25"")+4*INDIRECT(""AV25"")+5*INDIRECT(""BD25"")+6*INDIRECT(""BL25"")" +"INDIRECT(""Y25"")+2*INDIRECT(""AG25"")+3*INDIRECT(""AO25"")+4*INDIRECT(""AW25"")+5*INDIRECT(""BE25"")+6*INDIRECT(""BM25"")" +"INDIRECT(""Z25"")+2*INDIRECT(""AH25"")+3*INDIRECT(""AP25"")+4*INDIRECT(""AX25"")+5*INDIRECT(""BF25"")+6*INDIRECT(""BN25"")" +"INDIRECT(""AA25"")+2*INDIRECT(""AI25"")+3*INDIRECT(""AQ25"")+4*INDIRECT(""AY25"")+5*INDIRECT(""BG25"")+6*INDIRECT(""BO25"")" +"INDIRECT(""T25"")+2*INDIRECT(""U25"")+3*INDIRECT(""V25"")+4*INDIRECT(""W25"")+5*INDIRECT(""X25"")+6*INDIRECT(""Y25"")+7*INDIRECT(""Z25"")+8*INDIRECT(""AA25"")" +"INDIRECT(""AB25"")+2*INDIRECT(""AC25"")+3*INDIRECT(""AD25"")+4*INDIRECT(""AE25"")+5*INDIRECT(""AF25"")+6*INDIRECT(""AG25"")+7*INDIRECT(""AH25"")+8*INDIRECT(""AI25"")" +"INDIRECT(""AJ25"")+2*INDIRECT(""AK25"")+3*INDIRECT(""AL25"")+4*INDIRECT(""AM25"")+5*INDIRECT(""AN25"")+6*INDIRECT(""AO25"")+7*INDIRECT(""AP25"")+8*INDIRECT(""AQ25"")" +"INDIRECT(""AR25"")+2*INDIRECT(""AS25"")+3*INDIRECT(""AT25"")+4*INDIRECT(""AU25"")+5*INDIRECT(""AV25"")+6*INDIRECT(""AW25"")+7*INDIRECT(""AX25"")+8*INDIRECT(""AY25"")" +"INDIRECT(""AZ25"")+2*INDIRECT(""BA25"")+3*INDIRECT(""BB25"")+4*INDIRECT(""BC25"")+5*INDIRECT(""BD25"")+6*INDIRECT(""BE25"")+7*INDIRECT(""BF25"")+8*INDIRECT(""BG25"")" +"INDIRECT(""BH25"")+2*INDIRECT(""BI25"")+3*INDIRECT(""BJ25"")+4*INDIRECT(""BK25"")+5*INDIRECT(""BL25"")+6*INDIRECT(""BM25"")+7*INDIRECT(""BN25"")+8*INDIRECT(""BO25"")" +"HYPERLINK(""http://www.dot.ca.gov/hq/transprog/stip2004/ff_sheets/03-3l73.xls"",""3L73"")" +"INDIRECT(""T28"")+INDIRECT(""AB28"")+INDIRECT(""AJ28"")+INDIRECT(""AR28"")+INDIRECT(""AZ28"")+INDIRECT(""BH28"")" +"INDIRECT(""U28"")+INDIRECT(""AC28"")+INDIRECT(""AK28"")+INDIRECT(""AS28"")+INDIRECT(""BA28"")+INDIRECT(""BI28"")" +"INDIRECT(""V28"")+INDIRECT(""AD28"")+INDIRECT(""AL28"")+INDIRECT(""AT28"")+INDIRECT(""BB28"")+INDIRECT(""BJ28"")" +"INDIRECT(""W28"")+INDIRECT(""AE28"")+INDIRECT(""AM28"")+INDIRECT(""AU28"")+INDIRECT(""BC28"")+INDIRECT(""BK28"")" +"INDIRECT(""X28"")+INDIRECT(""AF28"")+INDIRECT(""AN28"")+INDIRECT(""AV28"")+INDIRECT(""BD28"")+INDIRECT(""BL28"")" +"INDIRECT(""Y28"")+INDIRECT(""AG28"")+INDIRECT(""AO28"")+INDIRECT(""AW28"")+INDIRECT(""BE28"")+INDIRECT(""BM28"")" +"INDIRECT(""Z28"")+INDIRECT(""AH28"")+INDIRECT(""AP28"")+INDIRECT(""AX28"")+INDIRECT(""BF28"")+INDIRECT(""BN28"")" +"INDIRECT(""AA28"")+INDIRECT(""AI28"")+INDIRECT(""AQ28"")+INDIRECT(""AY28"")+INDIRECT(""BG28"")+INDIRECT(""BO28"")" +"INDIRECT(""T28"")+INDIRECT(""U28"")+INDIRECT(""V28"")+INDIRECT(""W28"")+INDIRECT(""X28"")+INDIRECT(""Y28"")+INDIRECT(""Z28"")+INDIRECT(""AA28"")" +"INDIRECT(""AB28"")+INDIRECT(""AC28"")+INDIRECT(""AD28"")+INDIRECT(""AE28"")+INDIRECT(""AF28"")+INDIRECT(""AG28"")+INDIRECT(""AH28"")+INDIRECT(""AI28"")" +"INDIRECT(""AJ28"")+INDIRECT(""AK28"")+INDIRECT(""AL28"")+INDIRECT(""AM28"")+INDIRECT(""AN28"")+INDIRECT(""AO28"")+INDIRECT(""AP28"")+INDIRECT(""AQ28"")" +"INDIRECT(""AR28"")+INDIRECT(""AS28"")+INDIRECT(""AT28"")+INDIRECT(""AU28"")+INDIRECT(""AV28"")+INDIRECT(""AW28"")+INDIRECT(""AX28"")+INDIRECT(""AY28"")" +"INDIRECT(""AZ28"")+INDIRECT(""BA28"")+INDIRECT(""BB28"")+INDIRECT(""BC28"")+INDIRECT(""BD28"")+INDIRECT(""BE28"")+INDIRECT(""BF28"")+INDIRECT(""BG28"")" +"INDIRECT(""BH28"")+INDIRECT(""BI28"")+INDIRECT(""BJ28"")+INDIRECT(""BK28"")+INDIRECT(""BL28"")+INDIRECT(""BM28"")+INDIRECT(""BN28"")+INDIRECT(""BO28"")" +"INDIRECT(""T28"")+2*INDIRECT(""AB28"")+3*INDIRECT(""AJ28"")+4*INDIRECT(""AR28"")+5*INDIRECT(""AZ28"")+6*INDIRECT(""BH28"")" +"INDIRECT(""U28"")+2*INDIRECT(""AC28"")+3*INDIRECT(""AK28"")+4*INDIRECT(""AS28"")+5*INDIRECT(""BA28"")+6*INDIRECT(""BI28"")" +"INDIRECT(""V28"")+2*INDIRECT(""AD28"")+3*INDIRECT(""AL28"")+4*INDIRECT(""AT28"")+5*INDIRECT(""BB28"")+6*INDIRECT(""BJ28"")" +"INDIRECT(""W28"")+2*INDIRECT(""AE28"")+3*INDIRECT(""AM28"")+4*INDIRECT(""AU28"")+5*INDIRECT(""BC28"")+6*INDIRECT(""BK28"")" +"INDIRECT(""X28"")+2*INDIRECT(""AF28"")+3*INDIRECT(""AN28"")+4*INDIRECT(""AV28"")+5*INDIRECT(""BD28"")+6*INDIRECT(""BL28"")" +"INDIRECT(""Y28"")+2*INDIRECT(""AG28"")+3*INDIRECT(""AO28"")+4*INDIRECT(""AW28"")+5*INDIRECT(""BE28"")+6*INDIRECT(""BM28"")" +"INDIRECT(""Z28"")+2*INDIRECT(""AH28"")+3*INDIRECT(""AP28"")+4*INDIRECT(""AX28"")+5*INDIRECT(""BF28"")+6*INDIRECT(""BN28"")" +"INDIRECT(""AA28"")+2*INDIRECT(""AI28"")+3*INDIRECT(""AQ28"")+4*INDIRECT(""AY28"")+5*INDIRECT(""BG28"")+6*INDIRECT(""BO28"")" +"INDIRECT(""T28"")+2*INDIRECT(""U28"")+3*INDIRECT(""V28"")+4*INDIRECT(""W28"")+5*INDIRECT(""X28"")+6*INDIRECT(""Y28"")+7*INDIRECT(""Z28"")+8*INDIRECT(""AA28"")" +"INDIRECT(""AB28"")+2*INDIRECT(""AC28"")+3*INDIRECT(""AD28"")+4*INDIRECT(""AE28"")+5*INDIRECT(""AF28"")+6*INDIRECT(""AG28"")+7*INDIRECT(""AH28"")+8*INDIRECT(""AI28"")" +"INDIRECT(""AJ28"")+2*INDIRECT(""AK28"")+3*INDIRECT(""AL28"")+4*INDIRECT(""AM28"")+5*INDIRECT(""AN28"")+6*INDIRECT(""AO28"")+7*INDIRECT(""AP28"")+8*INDIRECT(""AQ28"")" +"INDIRECT(""AR28"")+2*INDIRECT(""AS28"")+3*INDIRECT(""AT28"")+4*INDIRECT(""AU28"")+5*INDIRECT(""AV28"")+6*INDIRECT(""AW28"")+7*INDIRECT(""AX28"")+8*INDIRECT(""AY28"")" +"INDIRECT(""AZ28"")+2*INDIRECT(""BA28"")+3*INDIRECT(""BB28"")+4*INDIRECT(""BC28"")+5*INDIRECT(""BD28"")+6*INDIRECT(""BE28"")+7*INDIRECT(""BF28"")+8*INDIRECT(""BG28"")" +"INDIRECT(""BH28"")+2*INDIRECT(""BI28"")+3*INDIRECT(""BJ28"")+4*INDIRECT(""BK28"")+5*INDIRECT(""BL28"")+6*INDIRECT(""BM28"")+7*INDIRECT(""BN28"")+8*INDIRECT(""BO28"")" +"HYPERLINK(""http://www.dot.ca.gov/hq/transprog/stip2004/ff_sheets/03-3l74.xls"",""3L74"")" +"INDIRECT(""T31"")+INDIRECT(""AB31"")+INDIRECT(""AJ31"")+INDIRECT(""AR31"")+INDIRECT(""AZ31"")+INDIRECT(""BH31"")" +"INDIRECT(""U31"")+INDIRECT(""AC31"")+INDIRECT(""AK31"")+INDIRECT(""AS31"")+INDIRECT(""BA31"")+INDIRECT(""BI31"")" +"INDIRECT(""V31"")+INDIRECT(""AD31"")+INDIRECT(""AL31"")+INDIRECT(""AT31"")+INDIRECT(""BB31"")+INDIRECT(""BJ31"")" +"INDIRECT(""W31"")+INDIRECT(""AE31"")+INDIRECT(""AM31"")+INDIRECT(""AU31"")+INDIRECT(""BC31"")+INDIRECT(""BK31"")" +"INDIRECT(""X31"")+INDIRECT(""AF31"")+INDIRECT(""AN31"")+INDIRECT(""AV31"")+INDIRECT(""BD31"")+INDIRECT(""BL31"")" +"INDIRECT(""Y31"")+INDIRECT(""AG31"")+INDIRECT(""AO31"")+INDIRECT(""AW31"")+INDIRECT(""BE31"")+INDIRECT(""BM31"")" +"INDIRECT(""Z31"")+INDIRECT(""AH31"")+INDIRECT(""AP31"")+INDIRECT(""AX31"")+INDIRECT(""BF31"")+INDIRECT(""BN31"")" +"INDIRECT(""AA31"")+INDIRECT(""AI31"")+INDIRECT(""AQ31"")+INDIRECT(""AY31"")+INDIRECT(""BG31"")+INDIRECT(""BO31"")" +"INDIRECT(""T31"")+INDIRECT(""U31"")+INDIRECT(""V31"")+INDIRECT(""W31"")+INDIRECT(""X31"")+INDIRECT(""Y31"")+INDIRECT(""Z31"")+INDIRECT(""AA31"")" +"INDIRECT(""AB31"")+INDIRECT(""AC31"")+INDIRECT(""AD31"")+INDIRECT(""AE31"")+INDIRECT(""AF31"")+INDIRECT(""AG31"")+INDIRECT(""AH31"")+INDIRECT(""AI31"")" +"INDIRECT(""AJ31"")+INDIRECT(""AK31"")+INDIRECT(""AL31"")+INDIRECT(""AM31"")+INDIRECT(""AN31"")+INDIRECT(""AO31"")+INDIRECT(""AP31"")+INDIRECT(""AQ31"")" +"INDIRECT(""AR31"")+INDIRECT(""AS31"")+INDIRECT(""AT31"")+INDIRECT(""AU31"")+INDIRECT(""AV31"")+INDIRECT(""AW31"")+INDIRECT(""AX31"")+INDIRECT(""AY31"")" +"INDIRECT(""AZ31"")+INDIRECT(""BA31"")+INDIRECT(""BB31"")+INDIRECT(""BC31"")+INDIRECT(""BD31"")+INDIRECT(""BE31"")+INDIRECT(""BF31"")+INDIRECT(""BG31"")" +"INDIRECT(""BH31"")+INDIRECT(""BI31"")+INDIRECT(""BJ31"")+INDIRECT(""BK31"")+INDIRECT(""BL31"")+INDIRECT(""BM31"")+INDIRECT(""BN31"")+INDIRECT(""BO31"")" +"INDIRECT(""T31"")+2*INDIRECT(""AB31"")+3*INDIRECT(""AJ31"")+4*INDIRECT(""AR31"")+5*INDIRECT(""AZ31"")+6*INDIRECT(""BH31"")" +"INDIRECT(""U31"")+2*INDIRECT(""AC31"")+3*INDIRECT(""AK31"")+4*INDIRECT(""AS31"")+5*INDIRECT(""BA31"")+6*INDIRECT(""BI31"")" +"INDIRECT(""V31"")+2*INDIRECT(""AD31"")+3*INDIRECT(""AL31"")+4*INDIRECT(""AT31"")+5*INDIRECT(""BB31"")+6*INDIRECT(""BJ31"")" +"INDIRECT(""W31"")+2*INDIRECT(""AE31"")+3*INDIRECT(""AM31"")+4*INDIRECT(""AU31"")+5*INDIRECT(""BC31"")+6*INDIRECT(""BK31"")" +"INDIRECT(""X31"")+2*INDIRECT(""AF31"")+3*INDIRECT(""AN31"")+4*INDIRECT(""AV31"")+5*INDIRECT(""BD31"")+6*INDIRECT(""BL31"")" +"INDIRECT(""Y31"")+2*INDIRECT(""AG31"")+3*INDIRECT(""AO31"")+4*INDIRECT(""AW31"")+5*INDIRECT(""BE31"")+6*INDIRECT(""BM31"")" +"INDIRECT(""Z31"")+2*INDIRECT(""AH31"")+3*INDIRECT(""AP31"")+4*INDIRECT(""AX31"")+5*INDIRECT(""BF31"")+6*INDIRECT(""BN31"")" +"INDIRECT(""AA31"")+2*INDIRECT(""AI31"")+3*INDIRECT(""AQ31"")+4*INDIRECT(""AY31"")+5*INDIRECT(""BG31"")+6*INDIRECT(""BO31"")" +"INDIRECT(""T31"")+2*INDIRECT(""U31"")+3*INDIRECT(""V31"")+4*INDIRECT(""W31"")+5*INDIRECT(""X31"")+6*INDIRECT(""Y31"")+7*INDIRECT(""Z31"")+8*INDIRECT(""AA31"")" +"INDIRECT(""AB31"")+2*INDIRECT(""AC31"")+3*INDIRECT(""AD31"")+4*INDIRECT(""AE31"")+5*INDIRECT(""AF31"")+6*INDIRECT(""AG31"")+7*INDIRECT(""AH31"")+8*INDIRECT(""AI31"")" +"INDIRECT(""AJ31"")+2*INDIRECT(""AK31"")+3*INDIRECT(""AL31"")+4*INDIRECT(""AM31"")+5*INDIRECT(""AN31"")+6*INDIRECT(""AO31"")+7*INDIRECT(""AP31"")+8*INDIRECT(""AQ31"")" +"INDIRECT(""AR31"")+2*INDIRECT(""AS31"")+3*INDIRECT(""AT31"")+4*INDIRECT(""AU31"")+5*INDIRECT(""AV31"")+6*INDIRECT(""AW31"")+7*INDIRECT(""AX31"")+8*INDIRECT(""AY31"")" +"INDIRECT(""AZ31"")+2*INDIRECT(""BA31"")+3*INDIRECT(""BB31"")+4*INDIRECT(""BC31"")+5*INDIRECT(""BD31"")+6*INDIRECT(""BE31"")+7*INDIRECT(""BF31"")+8*INDIRECT(""BG31"")" +"INDIRECT(""BH31"")+2*INDIRECT(""BI31"")+3*INDIRECT(""BJ31"")+4*INDIRECT(""BK31"")+5*INDIRECT(""BL31"")+6*INDIRECT(""BM31"")+7*INDIRECT(""BN31"")+8*INDIRECT(""BO31"")" +"HYPERLINK(""http://www.dot.ca.gov/hq/transprog/stip2004/ff_sheets/03-0092b.xls"",""0092B"")" +"INDIRECT(""T34"")+INDIRECT(""AB34"")+INDIRECT(""AJ34"")+INDIRECT(""AR34"")+INDIRECT(""AZ34"")+INDIRECT(""BH34"")" +"INDIRECT(""U34"")+INDIRECT(""AC34"")+INDIRECT(""AK34"")+INDIRECT(""AS34"")+INDIRECT(""BA34"")+INDIRECT(""BI34"")" +"INDIRECT(""V34"")+INDIRECT(""AD34"")+INDIRECT(""AL34"")+INDIRECT(""AT34"")+INDIRECT(""BB34"")+INDIRECT(""BJ34"")" +"INDIRECT(""W34"")+INDIRECT(""AE34"")+INDIRECT(""AM34"")+INDIRECT(""AU34"")+INDIRECT(""BC34"")+INDIRECT(""BK34"")" +"INDIRECT(""X34"")+INDIRECT(""AF34"")+INDIRECT(""AN34"")+INDIRECT(""AV34"")+INDIRECT(""BD34"")+INDIRECT(""BL34"")" +"INDIRECT(""Y34"")+INDIRECT(""AG34"")+INDIRECT(""AO34"")+INDIRECT(""AW34"")+INDIRECT(""BE34"")+INDIRECT(""BM34"")" +"INDIRECT(""Z34"")+INDIRECT(""AH34"")+INDIRECT(""AP34"")+INDIRECT(""AX34"")+INDIRECT(""BF34"")+INDIRECT(""BN34"")" +"INDIRECT(""AA34"")+INDIRECT(""AI34"")+INDIRECT(""AQ34"")+INDIRECT(""AY34"")+INDIRECT(""BG34"")+INDIRECT(""BO34"")" +"INDIRECT(""T34"")+INDIRECT(""U34"")+INDIRECT(""V34"")+INDIRECT(""W34"")+INDIRECT(""X34"")+INDIRECT(""Y34"")+INDIRECT(""Z34"")+INDIRECT(""AA34"")" +"INDIRECT(""AB34"")+INDIRECT(""AC34"")+INDIRECT(""AD34"")+INDIRECT(""AE34"")+INDIRECT(""AF34"")+INDIRECT(""AG34"")+INDIRECT(""AH34"")+INDIRECT(""AI34"")" +"INDIRECT(""AJ34"")+INDIRECT(""AK34"")+INDIRECT(""AL34"")+INDIRECT(""AM34"")+INDIRECT(""AN34"")+INDIRECT(""AO34"")+INDIRECT(""AP34"")+INDIRECT(""AQ34"")" +"INDIRECT(""AR34"")+INDIRECT(""AS34"")+INDIRECT(""AT34"")+INDIRECT(""AU34"")+INDIRECT(""AV34"")+INDIRECT(""AW34"")+INDIRECT(""AX34"")+INDIRECT(""AY34"")" +"INDIRECT(""AZ34"")+INDIRECT(""BA34"")+INDIRECT(""BB34"")+INDIRECT(""BC34"")+INDIRECT(""BD34"")+INDIRECT(""BE34"")+INDIRECT(""BF34"")+INDIRECT(""BG34"")" +"INDIRECT(""BH34"")+INDIRECT(""BI34"")+INDIRECT(""BJ34"")+INDIRECT(""BK34"")+INDIRECT(""BL34"")+INDIRECT(""BM34"")+INDIRECT(""BN34"")+INDIRECT(""BO34"")" +"INDIRECT(""T34"")+2*INDIRECT(""AB34"")+3*INDIRECT(""AJ34"")+4*INDIRECT(""AR34"")+5*INDIRECT(""AZ34"")+6*INDIRECT(""BH34"")" +"INDIRECT(""U34"")+2*INDIRECT(""AC34"")+3*INDIRECT(""AK34"")+4*INDIRECT(""AS34"")+5*INDIRECT(""BA34"")+6*INDIRECT(""BI34"")" +"INDIRECT(""V34"")+2*INDIRECT(""AD34"")+3*INDIRECT(""AL34"")+4*INDIRECT(""AT34"")+5*INDIRECT(""BB34"")+6*INDIRECT(""BJ34"")" +"INDIRECT(""W34"")+2*INDIRECT(""AE34"")+3*INDIRECT(""AM34"")+4*INDIRECT(""AU34"")+5*INDIRECT(""BC34"")+6*INDIRECT(""BK34"")" +"INDIRECT(""X34"")+2*INDIRECT(""AF34"")+3*INDIRECT(""AN34"")+4*INDIRECT(""AV34"")+5*INDIRECT(""BD34"")+6*INDIRECT(""BL34"")" +"INDIRECT(""Y34"")+2*INDIRECT(""AG34"")+3*INDIRECT(""AO34"")+4*INDIRECT(""AW34"")+5*INDIRECT(""BE34"")+6*INDIRECT(""BM34"")" +"INDIRECT(""Z34"")+2*INDIRECT(""AH34"")+3*INDIRECT(""AP34"")+4*INDIRECT(""AX34"")+5*INDIRECT(""BF34"")+6*INDIRECT(""BN34"")" +"INDIRECT(""AA34"")+2*INDIRECT(""AI34"")+3*INDIRECT(""AQ34"")+4*INDIRECT(""AY34"")+5*INDIRECT(""BG34"")+6*INDIRECT(""BO34"")" +"INDIRECT(""T34"")+2*INDIRECT(""U34"")+3*INDIRECT(""V34"")+4*INDIRECT(""W34"")+5*INDIRECT(""X34"")+6*INDIRECT(""Y34"")+7*INDIRECT(""Z34"")+8*INDIRECT(""AA34"")" +"INDIRECT(""AB34"")+2*INDIRECT(""AC34"")+3*INDIRECT(""AD34"")+4*INDIRECT(""AE34"")+5*INDIRECT(""AF34"")+6*INDIRECT(""AG34"")+7*INDIRECT(""AH34"")+8*INDIRECT(""AI34"")" +"INDIRECT(""AJ34"")+2*INDIRECT(""AK34"")+3*INDIRECT(""AL34"")+4*INDIRECT(""AM34"")+5*INDIRECT(""AN34"")+6*INDIRECT(""AO34"")+7*INDIRECT(""AP34"")+8*INDIRECT(""AQ34"")" +"INDIRECT(""AR34"")+2*INDIRECT(""AS34"")+3*INDIRECT(""AT34"")+4*INDIRECT(""AU34"")+5*INDIRECT(""AV34"")+6*INDIRECT(""AW34"")+7*INDIRECT(""AX34"")+8*INDIRECT(""AY34"")" +"INDIRECT(""AZ34"")+2*INDIRECT(""BA34"")+3*INDIRECT(""BB34"")+4*INDIRECT(""BC34"")+5*INDIRECT(""BD34"")+6*INDIRECT(""BE34"")+7*INDIRECT(""BF34"")+8*INDIRECT(""BG34"")" +"INDIRECT(""BH34"")+2*INDIRECT(""BI34"")+3*INDIRECT(""BJ34"")+4*INDIRECT(""BK34"")+5*INDIRECT(""BL34"")+6*INDIRECT(""BM34"")+7*INDIRECT(""BN34"")+8*INDIRECT(""BO34"")" +"SUMIF($BQ4:$BQ36,""=RIP"",F4:F36)" +"SUMIF($BT4:$BT36,""=GARVEE"",F4:F36)" +"SUMIF($BR4:$BR36,""=X"",F4:F36)" +"SUMIF($BU4:$BU36,""=X"",AJ4:AJ36) + SUMIF($BU4:$BU36,""=X"",AR4:AR36) + SUMIF($BU4:$BU36,""=X"",AZ4:AZ36) + SUMIF($BU4:$BU36,""=X"",BH4:BH36)" +"SUMIF($BU4:$BU36,""=X"",T4:T36)" +"F39-F40-F41-F42-F43" +"SUM(F44:I44)" +"J44" +"PRODUCT(B2:C2)" +"SUM(D2:D50)" +"D6" +"D6*C3" +"F6*H6" +"D6 + D7" +"C3*D7" +" K7+K6" +"E7 + D8" +" C3*D8" +"K8+L7" +"C3*D9" +"C3*D10" +"SUM(D6:D10)" +" I6 + I7 + I8 + I9 + I10" +"K6+K7+K8+K9+K10" +" J15*L15" +" L8" +"N16-N15" +"IF(M17>=0,M17,0)" +"N17*K18" +"L48" +"H9+H142+H228+H353+H452+H653" +"H10+H20+H38+H54+H66+H78+H102+H108+H127" +"SUM(H11:H19)" +"SUM(H21:H37)" +"SUM(H39:H53)" +"SUM(H55:H65)" +"SUM(H79:H101)" +"SUM(H103:H107)" +"SUM(H109:H126)" +"SUM(H128:H141)" +"H143+H149+H159+H171+H180+H198+H217" +"SUM(H172:H179)" +"SUM(H218:H227)" +"H229+H242+H254+H280+H290+H300+H310+H323+H333+H339+H349" +"SUM(H230:H241)" +"SUM(H255:H279)" +"SUM(H350:H352)" +"H354+H360+H365+H369+H374+H378+H383+H388+H393+H399+H404+H420+H440" +"SUM(H361:H364)" +"SUM(H421:H439)" +"H453+H461+H469+H489+H503+H513+H525+H539+H554+H572+H589+H593+H600+H605+H610+H622+H627+H644" +"SUM(H454:H460)" +"SUM(H490:H502)" +"SUM(H573:H588)" +"SUM(H594:H599)" +"H654+H699+H723+H731+H792+H798+H810+H822" +"SUM(H655:H698)" +"SUM(H732:H791)" +"F11/1000000" +"SUM(C11:D11)" +"B11+C11+D11" +"A11+1" +"(R11-R23)/R11" +"SUM(B46:K46)/1000000" +"SUM(B14:D14)" +"L46-M46" +"N46/L46" +"N55*1000000" +"B55" +"C55" +"D55" +"E55" +"F55" +"G55" +"H55" +"I55" +"J55" +"K55" +"SUM(B60:B70)" +"E4-B4" +"F9/1000000" +"A9+1" +"B4" +"B9" +"[2]Sheet1!$F$39-[2]Sheet1!$F$30-[2]Sheet1!$F$31" +"B16+B10*B19+B11*B20+B12*B21+B13*B22+B14*B23" +"F16+F15*F24" +"SUM(B32:F32)" +"B6*B33" +"G34" +"G34/12" +"[2]Sheet1!$G$224/12" +"D38*D36/12+D40-D41" +"12*D42" +"MAX(0,E38+E42)" +"MIN(E26*[2]Sheet1!$G$12,[2]Sheet1!$F$257*E27/[2]Sheet1!$C$74)" +"0.1*E46" +"[2]Sheet1!$G$8" +"MIN(E46,E47)-E48+E48*[2]Sheet1!$C$75" +"[2]Sheet1!$D$53" +"E52*([2]Sheet1!$C$72+[2]Sheet1!$C$73)" +"[2]Sheet1!$F$259" +"0.9*E52" +"E52+E53+E54-E55" +"MAX(0,B32-B33)" +"B60/B32" +"IF(B61>$E29,B60*B5/1000,0)" +"$E50*B62" +"B63*$E49/$G63" +"B62-B64" +"B65*$E56/$G65" +"B64+B66" +"1000*B67/B5" +"B68+B33" +"B71/B32" +"(B72^(B71/G71))*(C72^(C71/G71))*(D72^(D71/G71))*(F72^(F71/G71))" +"B67" +"[2]Sheet1!$D$52" +"-E77/[2]Sheet1!$G$80" +"G67" +"E77+E78+E79" +"[1]Sheet1!$G$49" +"-E82*[2]Sheet1!$C$75" +"G64" +"E94" +"(1+[2]Sheet1!$C$72+[2]Sheet1!$C$78)*G94" +"E95*E94" +"F95" +"G95*(1+[2]Sheet1!$C$72+0.75*([2]Sheet1!$D$116+[2]Sheet1!$C$116))" +"E96*E94" +"G96*(1+[2]Sheet1!$C$72+0.5*([2]Sheet1!$D$116+[2]Sheet1!$C$116))" +"[3]Initial_Conds!$BF$1238" +"1000*G112/G105" +"[3]Initial_Conds!$BG$1238" +"E101+0.015" +"G101-0.004" +"E100*E101+22" +"G102+G116" +"E94*E102/1000" +"E100*E101" +"G101*G100" +"MIN(E102,E104)" +"E99*E105/1000" +"([2]Sheet1!$C$74+[2]Sheet1!$C$75)*G121" +"([2]Sheet1!$C$74+[2]Sheet1!$C$75)*G121" +"F95*E102/1000" +"E$113*E110" +"G102*G95/1000" +"F96*E105/1000" +"G105*G96/1000" +"(E106-E109)/(E112-E109)" +"G104-G105" +"IF(AND(E90>0,G115/G104>E93),G115,0)" +"G116*G94/1000" +"G102*G94/1000" +"G120+G117" +"[2]Sheet1!$G$51" +"G121*(1-[2]Sheet1!$C$75)+G117" +"PRODUCT(C3,K3)" +"SUM(A3,1)" +"SUM(N3:N66)" +"SUM(B10:B25)" +"SUM(B29:B37)" +"SUM(B41:B48)" +"SUM(D53:D67)" +"SUM(D72:D78)" +"SUM(B100:B102)" +"SUM(B106:B110)" +"A26" +"A38" +"A49" +"A68" +"A79" +"A97" +"A103" +"A111" +"A117" +"A129" +"A140" +"A148" +"SUM(B153:B164)" +"SUM(D172:D177)" +"#REF!" +"B10+B11+B12+B13+B14" +"B16+B18+B19+B20" +"B25+B26+B27+B28+B29+B30" +"B32+B34+B35+B36+B37+B38" +"B42+B43" +"B40+B44" +"#REF!" +"B10-B11" +"B13-B15" +"B17+B19+B20-B21" +"#REF!" +"BalanceSheets!C10-BalanceSheets!B10" +"C10+C11+C12+C13+C14" +"C16+C18+C19+C20" +"C32+C34+C35+C36+C37+C38" +"C40+C44" +"#REF!" +"BalanceSheets!B10/BalanceSheets!B$22" +"BalanceSheets!C10/BalanceSheets!C22" +"BalanceSheets!B25/BalanceSheets!B$46" +"#REF!" +"Income!B10/Income!B$10" +"Income!B26/BalanceSheets!B44" +"Income!B26/BalanceSheets!B22" +"((Income!B23+Income!B21)*(1-Income!B24/Income!B23))/(BalanceSheets!B25+BalanceSheets!B26+BalanceSheets!B30+BalanceSheets!B34+BalanceSheets!B37+BalanceSheets!B44)" +"Income!B26/Income!B10" +"Income!B13/Income!B10" +"BalanceSheets!B22/BalanceSheets!B44" +"(BalanceSheets!B40/BalanceSheets!B22)" +"(BalanceSheets!B40/BalanceSheets!B44)" +"(BalanceSheets!B34+BalanceSheets!B30)/BalanceSheets!B44" +"(Income!B23+Income!B21)/Income!B21" +"(Income!B23+Income!B21)/(Income!B21+BalanceSheets!B30/(1-Income!B24/Income!B23))" +"(BalanceSheets!B16/BalanceSheets!B32)" +"(BalanceSheets!B16-BalanceSheets!B13)/BalanceSheets!B32" +"(Income!B10/BalanceSheets!B22)" +"Income!B11/BalanceSheets!B13" +"BalanceSheets!B12/(Income!B10/365)" +"BalanceSheets!B10/(Income!B10/365)" +"BalanceSheets!B27/(Income!B11/365)" +"Income!B10/BalanceSheets!B18" +"B11" +"1-(Income!B34/Income!B32)" +"B25" +"(BalanceSheets!C22/BalanceSheets!B44)" +"C36*C37*C38*C39" +"(Income!C10-Income!B10)/Income!B10" +"C7*D7" +"C9*D9" +"SUM(E7:E15)" +"+F16" +"-C38" +"SUM(H18:H20)" +"SUM(C18:C21)" +"H21/H18" +"+E22/C22" +"400+700+500+600+400" +"+C28-C29" +"+E24" +"C30*C31" +"+E22" +"-C32" +"SUM(C36:C37)" +"+F16" +"C41*B41" +"-C45" +"+C36" +"-D41" +"+F16" +"+C43" +"-D50" +"E61/C61" +"SUM(H58:H62)" +"+H48" +"-H63" +"SUM(E76:E77)" +"SUM(H74:H80)" +"H65" +"-H81" +"SUM(E106:E107)" +"SUM(H105:H110)" +"SUM(E114:E116)" +"+H65" +"SUM(E117:E119)" +"C137" +"D137" +"B139/B140" +"+C140" +"D143*C144" +"+C145" +"-C159*0.4" +"SUM(C159:C160)" +"+D157-D161" +"+C3/C2" +"SUM(C4:C6)/C2" +"+C11/C10" +"(C10+C11)*C8" +"+C14*0.2" +"+C14+C16" +"+C3/C2" +"SUM(C4:C6)/C2" +"+C11/C10" +"(C10+C11)*C8" +"+C14*0.2" +"+C14+C16" +"SUM(C4:C5)" +"SUM(G8:G11)" +"+E4+G6" +"+F14" +"+G9+G10+G11" +"SUM(C4:C5)" +"SUM(G8:G11)" +"+E4+G6" +"+F14" +"+G9+G10+G11" +"20*15" +"10*19" +"375/250" +"+F14*H10" +"30*9" +"12*12" +"40*18" +"SUM(D10:D13)" +"SUM(F10:F12)" +"+I10+F14+D14" +"+D14" +"+F16" +"+F14" +"+I10" +"I14" +"50*110" +"+F25" +"20*15" +"10*19" +"375/250" +"+F14*H10" +"30*9" +"12*12" +"40*18" +"SUM(D10:D13)" +"SUM(F10:F12)" +"+I10+F14+D14" +"+D14" +"+F16" +"+F14" +"+I10" +"I14" +"50*110" +"+F25" +"SUM(C5:C41)" +"SUM(B4:B15)" +"SUM(D50:D75)" +"SUM(B7:B20)" +"SUM(B7:J7)" +"IF(E6="""","""",E6-F6)" +"IF(E6="""","""",IF(AND(E6=0, F6>0),ROUND(ABS(0.01-F6),0),ABS(E6-F6)))" +"IF(E7="""","""",IF(AND(E7=0, F7>0),ROUND(ABS(0.1-F7),0),ABS(E7-F7)))" +"IF(COUNTBLANK(B6:B30)=25,"" "",COUNTA(B6:B30))" +"IF(COUNTBLANK(D6:D30)=25,"" "",SUM(D6:D30))" +"IF(COUNTBLANK(H6:H30)=25,"" "",COUNTIF(H6:H30,""0""))" +"IF(COUNTBLANK(plusminus)=25,"""",COUNTIF(plusminus,""<0""))" +"IF(COUNTBLANK(F6:F30)=25,"" "",COUNTIF(F6:F30,"">0""))" +"IF(COUNTBLANK(plusminus)=25,"""",COUNTIF(plusminus,"">0""))" +"H30" +"H34" +"IF(ISERROR(('C. Collection&Calculation'!E34)/('C. Collection&Calculation'!B32)),"""",ROUND(('C. Collection&Calculation'!E34)/('C. Collection&Calculation'!B32),4))" +"IF(ISNUMBER(X14), X14, 100%)" +"H11" +"IF(ISERROR(('C. Collection&Calculation'!E35)/('C. Collection&Calculation'!B32)),"""",('C. Collection&Calculation'!E35)/('C. Collection&Calculation'!B32))" +"IF(ISNUMBER(X15),X15,0%)" +"H15" +"H20" +"H24" +"IF(ISERROR(('C. Collection&Calculation'!E36)/('C. Collection&Calculation'!B32)),"" "",('C. Collection&Calculation'!E36)/('C. Collection&Calculation'!B32))" +"IF(ISERROR(('C. Collection&Calculation'!H32)/('C. Collection&Calculation'!F32)),"" "",ROUND(('C. Collection&Calculation'!H32)/('C. Collection&Calculation'!F32),4))" +"IF(ISERROR(('C. Collection&Calculation'!H35)/('C. Collection&Calculation'!B32)),"" "",ROUND(('C. Collection&Calculation'!H35)/('C. Collection&Calculation'!B32),4))" +"IF(ISERROR(('C. Collection&Calculation'!D32)/('C. Collection&Calculation'!B32*100)),"""",ROUND((('C. Collection&Calculation'!D32)/('C. Collection&Calculation'!B32*100)),4))" +"'D. Results'!H11" +"'D. Results'!H15" +"'D. Results'!H20" +"'D. Results'!H24" +"'D. Results'!H30" +"'D. Results'!H34" +"+SUM(I22+I27+I31+I35+I41+I47)/6" +"+F11*2" +"+ROUND(F13*F14,0)" +"+F12+F14" +"+ROUND(F15*F13,0)" +"+IF(AND(E19="""",F19=""""),"""",SUM(G18+E19-F19))" +"+SUM(F19:F22)" +"+SUM(F23:F27)" +"+SUM(F36:F41)" +"+IF(AND(E45="""",F45=""""),"""",SUM(G43+E45-F45))" +"G8*F8" +"SUM(I11:I12)" +"SUM(I14:I19)" +"SUM(I21:I23)" +"SUM(I8:I35)-I10-I13-I20-I28" +"SUM(I38:I42)" +"G8-G9" +"SUM(E13:E17)" +"E18-E19" +"G10-G20" +"SUM(E25:E53)" +"G22-G54" +"SUM(E59:E60)" +"G56+G61" +"IF(E18=0,D18,D18*(F18/E18))" +"G18*H18" +"J18/$M$16" +"SUM(K18:K29)" +"NOW()" +"IF((B10=""""),""X"",SUM(B10,E10,-H10))" +"IF(OR(B10="""",O10=""""),""X"",SUM(O10,-K10))" +"LastNonZero(11,O10:O10)" +"LastNonZero(12,O10:O11)" +"LastNonZero(13,O10:O12)" +"LastNonZero(14,O10:O13)" +"LastNonZero(15,O10:O14)" +"LastNonZero(16,O10:O15)" +"LastNonZero(17,O10:O16)" +"LastNonZero(18,O10:O17)" +"LastNonZero(19,O10:O18)" +"LastNonZero(20,O10:O19)" +"LastNonZero(21,O10:O20)" +"LastNonZero(22,O10:O21)" +"LastNonZero(23,O10:O22)" +"LastNonZero(24,O10:O23)" +"LastNonZero(25,O10:O24)" +"LastNonZero(26,O10:O25)" +"LastNonZero(27,O10:O26)" +"LastNonZero(28,O10:O27)" +"LastNonZero(29,O10:O28)" +"LastNonZero(30,O10:O29)" +"LastNonZero(31,O10:O30)" +"LastNonZero(32,O10:O31)" +"LastNonZero(33,O10:O32)" +"LastNonZero(34,O10:O33)" +"LastNonZero(35,O10:O34)" +"LastNonZero(36,O10:O35)" +"LastNonZero(37,O10:O36)" +"LastNonZero(38,O10:O37)" +"LastNonZero(39,O10:O38)" +"LastNonZero(40,O10:O39)" +"SUM(E10:E40)" +"FirstNonZero(41,B10:B40)" +"$E$41" +"$H$41" +"SUM(B45,E45,-H45)" +"SUM(O45,-Q45)" +"LastNonZero(41,O10:O40)" +"$Q$41" +"PRODUCT(H45,0.01)" +"SUM(H48,K48)" +"PRODUCT(H45,0.01)" +"SUM(H48,K48)" +"ABS(Q45)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"IF((B10=""""),""X"",SUM(B10,E10,-H10))" +"IF(OR(B10="""",O10=""""),""X"",SUM(O10,-K10))" +"LastNonZero(11,O10:O11)" +"LastNonZero(12,O10:O12)" +"LastNonZero(14,O10:O14)" +"LastNonZero(15,O10:O15)" +"LastNonZero(16,O10:O16)" +"LastNonZero(17,O10:O17)" +"LastNonZero(18,O10:O18)" +"LastNonZero(19,O10:O19)" +"LastNonZero(20,O10:O20)" +"LastNonZero(21,O10:O21)" +"LastNonZero(22,O10:O22)" +"LastNonZero(23,O10:O23)" +"LastNonZero(24,O10:O24)" +"LastNonZero(25,O10:O25)" +"LastNonZero(26,O10:O26)" +"LastNonZero(27,O10:O27)" +"LastNonZero(28,O10:O28)" +"LastNonZero(29,O10:O29)" +"LastNonZero(30,O10:O30)" +"LastNonZero(31,O10:O31)" +"LastNonZero(32,O10:O32)" +"LastNonZero(33,O10:O33)" +"LastNonZero(34,O10:O34)" +"LastNonZero(35,O10:O35)" +"LastNonZero(36,O10:O36)" +"LastNonZero(37,O10:O37)" +"LastNonZero(38,O10:O38)" +"LastNonZero(39,O10:O39)" +"LastNonZero(40,O10:O40)" +"SUM(E10:E40)" +"FirstNonZero(41,B10:B40)" +"$E$41" +"$H$41" +"SUM(B45,E45,-H45)" +"SUM(O45,-Q45)" +"LastNonZero(41,O10:O40)" +"$Q$41" +"PRODUCT(H45,0.01)" +"SUM(H48,K48)" +"PRODUCT(H45,0.01)" +"SUM(H48,K48)" +"ABS(Q45)" +"IF(Q49>M48,""YES"",""No"")" +"IF(Q49>M48,""YES"",""No"")" +"IF(Q49>M48,""YES"",""No"")" +"IF(Q49>M48,""YES"",""No"")" +"IF(Q49>M48,""YES"",""No"")" +"IF(Q49>M48,""YES"",""No"")" +"IF(Q49>M48,""YES"",""No"")" +"IF(Q49>M48,""YES"",""No"")" +"IF(Q49>M48,""YES"",""No"")" +"IF(Q49>M48,""YES"",""No"")" +"IF(Q49>M48,""YES"",""No"")" +"IF(Q49>M48,""YES"",""No"")" +"IF(Q49>M48,""YES"",""No"")" +"IF(Q49>M48,""YES"",""No"")" +"IF(Q49>M48,""YES"",""No"")" +"IF(Q49>M48,""YES"",""No"")" +"IF(Q49>M48,""YES"",""No"")" +"IF(Q49>M48,""YES"",""No"")" +"SUM(B10,E10,-H10)" +"IF(OR(B10="""",O10=""""),0,SUM(O10,-K10))" +"IF(AND(E11=0,H11=0,O11=""""),"""",IF($O$10<>"""",$O$10,#REF!))" +"IF(OR(K11=0,O11=""""),0,SUM(O11,-K11))" +"IF(AND(E12=0,H12=0,O12=""""),"""",IF($O$11<>"""",$O$11,IF($O$10<>"""",$O$10,#REF!)))" +"IF(AND(E13=0,H13=0,O13=""""),"""",IF($O$12<>"""",$O$12,IF($O$11<>"""",$O$11,IF($O$10<>"""",$O$10,#REF!))))" +"IF(AND(E14=0,H14=0,O14=""""),"""",IF($O$13<>"""",$O$13,IF($O$12<>"""",$O$12,IF($O$11<>"""",$O$11,IF($O$10<>"""",$O$10,#REF!)))))" +"IF(AND(E15=0,H15=0,O15=""""),"""",IF($O$14<>"""",$O$14,IF($O$13<>"""",$O$13,IF($O$12<>"""",$O$12,IF($O$11<>"""",$O$11,IF($O$10<>"""",$O$10,#REF!))))))" +"IF(AND(E16=0,H16=0,O16=""""),"""",IF($O$15<>"""",$O$15,IF($O$14<>"""",$O$14,IF($O$13<>"""",$O$13,IF($O$12<>"""",$O$12,IF($O$11<>"""",$O$11,IF($O$10<>"""",$O$10,#REF!)))))))" +"IF(AND(E17=0,H17=0,O17=""""),"""",IF($O$16<>"""",$O$16,IF($O$15<>"""",$O$15,IF($O$14<>"""",$O$14,IF($O$13<>"""",$O$13,IF($O$12<>"""",$O$12,IF($O$11<>"""",$O$11,IF($O$10<>"""",$O$10,#REF!))))))))" +"IF(AND(E18=0,H18=0,O18=""""),"""",IF(O17<>"""",O17,IF(O16<>"""",O16,IF(O15<>"""",O15,IF(O14<>"""",O14,IF(O13<>"""",O13,IF(O12<>"""",O12,IF(O11<>"""",O11,O10))))))))" +"SUM(E10:E40)" +"$B$10" +"$E$41" +"$H$41" +"SUM(O45,-Q45)" +"IF($O$40<>"""",$O$40,IF(O39<>"""",O39,IF(O38<>"""",O38,IF(O37<>"""",O37,IF(O36<>"""",O36,IF(O35<>"""",O35,IF(O34<>"""",O34,IF(O33<>"""",O33,O32))))))))" +"$Q$41" +"PRODUCT(H45,0.01)" +"SUM(H48,K48)" +"PRODUCT(H45,0.01)" +"SUM(H48,K48)" +"ABS(Q45)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"SUM(B10,E10,-H10)" +"IF(OR(B10="""",O10=""""),0,SUM(O10,-K10))" +"IF(AND(E11=0,H11=0,O11=""""),"""",IF($O$10<>"""",$O$10,#REF!))" +"IF(OR(K11=0,O11=""""),0,SUM(O11,-K11))" +"IF(AND(E12=0,H12=0,O12=""""),"""",IF($O$11<>"""",$O$11,IF($O$10<>"""",$O$10,#REF!)))" +"IF(AND(E13=0,H13=0,O13=""""),"""",IF($O$12<>"""",$O$12,IF($O$11<>"""",$O$11,IF($O$10<>"""",$O$10,#REF!))))" +"IF(AND(E14=0,H14=0,O14=""""),"""",IF($O$13<>"""",$O$13,IF($O$12<>"""",$O$12,IF($O$11<>"""",$O$11,IF($O$10<>"""",$O$10,#REF!)))))" +"IF(AND(E15=0,H15=0,O15=""""),"""",IF($O$14<>"""",$O$14,IF($O$13<>"""",$O$13,IF($O$12<>"""",$O$12,IF($O$11<>"""",$O$11,IF($O$10<>"""",$O$10,#REF!))))))" +"IF(AND(E16=0,H16=0,O16=""""),"""",IF($O$15<>"""",$O$15,IF($O$14<>"""",$O$14,IF($O$13<>"""",$O$13,IF($O$12<>"""",$O$12,IF($O$11<>"""",$O$11,IF($O$10<>"""",$O$10,#REF!)))))))" +"IF(AND(E17=0,H17=0,O17=""""),"""",IF($O$16<>"""",$O$16,IF($O$15<>"""",$O$15,IF($O$14<>"""",$O$14,IF($O$13<>"""",$O$13,IF($O$12<>"""",$O$12,IF($O$11<>"""",$O$11,IF($O$10<>"""",$O$10,#REF!))))))))" +"IF(AND(E18=0,H18=0,O18=""""),"""",IF(O17<>"""",O17,IF(O16<>"""",O16,IF(O15<>"""",O15,IF(O14<>"""",O14,IF(O13<>"""",O13,IF(O12<>"""",O12,IF(O11<>"""",O11,O10))))))))" +"SUM(E10:E40)" +"$B$10" +"$E$41" +"$H$41" +"SUM(O45,-Q45)" +"IF($O$40<>"""",$O$40,IF(O39<>"""",O39,IF(O38<>"""",O38,IF(O37<>"""",O37,IF(O36<>"""",O36,IF(O35<>"""",O35,IF(O34<>"""",O34,IF(O33<>"""",O33,O32))))))))" +"$Q$41" +"PRODUCT(H45,0.01)" +"SUM(H48,K48)" +"PRODUCT(H45,0.01)" +"SUM(H48,K48)" +"ABS(Q45)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"Conclusion(Q49,M48)" +"C5*E5" +"SUM(G5:G8)" +"F1+G9" +"SUM(A4:A6)" +"C7+G7" +"SUM(A4:A6)" +"C7+G7" +"G8/700" +"400*$E$10" +"300*$E$10" +"SUM(E8:E9)" +"F9-E9" +"F12-F13" +"G12/AVERAGE(F8:G8)" +"(1/D18)*365" +"H12/AVERAGE(G8:H8)" +"G14/AVERAGE(F10:G10)" +"H14/AVERAGE(G10:H10)" +"G12/AVERAGE(F10:G10)" +"H12/AVERAGE(G10:H10)" +"SUM(E4:E5)" +"D10-D11" +"(D10-D12)/D12" +"B7+D7-F7" +"I7-H7" +"I7" +"SUM(F7:F37)" +"SUM(J7:J37)" +"F38" +"E41*G41+I41" +"IF(N38>K41,""YES"",""NO"")" +"B11" +"B8+B9" +"B10-B11" +"C6-C12" +"C13-C14" +"B11" +"SUM(B20:B23)" +"SUM(B27:B28)" +"C15" +"SUM(C29:C34)" +"B11" +"B8+B9" +"179800+17000" +"147200-25000" +"B10-B11" +"C6-C12" +"C13-C14" +"B11" +"SUM(B20:B23)" +"SUM(B27:B28)" +"C15" +"SUM(C29:C34)" +"B13" +"B10+B11" +"179800+17000" +"147200-25000" +"B12-B13" +"C8-C14" +"C15-C16" +"B13" +"SUM(B22:B25)" +"SUM(B29:B30)" +"C17" +"E17+17000" +"G17-25000" +"SUM(C31:C36)" +"IF(OR(ISBLANK(B4),ISBLANK(B6),ISBLANK(B7),ISBLANK(B8),ISBLANK(B9),ISBLANK(B10),ISBLANK(B11),ISBLANK(B12),ISBLANK(B13),ISBLANK(B14),ISBLANK(B15),ISBLANK(B16),ISBLANK(B17)),""No"",""Yes"")" +"IF(B20=""No"",""complete data"",AVERAGE(B6:B17))" +"IF(B20=""No"",""complete data"",B4/B21)" +"IF(B20=""No"",""complete data"",IF(B22<6,""low"",IF(B22<10,""a bit low"",IF(B22<=13,""good"",IF(B22<18,""a bit high"",""high"")))))" +"CJ6&BA6&DN6&S6&CF6&DJ6&HL6&IS6" +"IF($M6=""2V"",IF($F6=""lbs"",$E6,#VALUE!),0)" +"IF($M6=""2NV"",IF($F6=""lbs"",$E6,#VALUE!),0)" +"IF($M6=""3V"",IF($F6=""lbs"",$E6,#VALUE!),0)" +"IF($M6=""3NV"",IF($F6=""lbs"",$E6,#VALUE!),0)" +"IF(SUM(N6:Q6)>0,IF(LEFT(L6,5)="" Aero"",E6,0),0)" +"IF(NOT(ISBLANK(M6)),IF($F6=""lbs"","" Aero,""&M6,"" Aero""&""Error""),"""")" +"IF(T6=""X"",IF($F6=""cu ft"",$E6,#VALUE!),0)" +"IF(U6>0,IF(LEFT($L6,LEN(T$5))=T$5,$E6,),0)" +"(IF(ISBLANK(AO6),"""",IF($F6=""cu ft"",$AO$5,$AO$5&""Error"")))&(IF(ISBLANK(AX6),"""",IF($F6=""cu ft"",$AX$5,$AX$5&""Error"")))&(IF(ISBLANK(Z6),"""",IF($F6=""cu ft"",$Z$5,$Z$5&""Error"")))&(IF(ISBLANK(AU6),"""",IF($F6=""cu ft"",$AU$5,$AU$5&""Error"")))&(IF(ISBLANK(W6),"""",IF($F6=""cu ft"",$W$5,$W$5&""Error"")))&(IF(ISBLANK(T6),"""",IF($F6=""cu ft"",$T$5,$T$5&""Error"")))&(IF(ISBLANK(AF6),"""",IF($F6=""cu ft"",$AF$5,$AF$5&""Error"")))&(IF(ISBLANK(AR6),"""",IF($F6=""cu ft"",$AR$5,$AR$5&""Error"")))&(IF(ISBLANK(AI6),"""",IF($F6=""cu ft"",$AI$5,$AI$5&""Error"")))&(IF(ISBLANK(AL6),"""",IF($F6=""cu ft"",$AL$5,$AL$5&""Error"")))&(IF(ISBLANK(AC6),"""",IF($F6=""cu ft"",$AC$5,$AC$5&""Error"")))" +"IF(BB6=""X"",IF($F6=""gal"",$E6,#VALUE!),0)" +"(IF(ISBLANK(BH6),"""",IF($F6=""gal"",$BH$5,$BH$5&""Error"")))&(IF(ISBLANK(BK6),"""",IF($F6=""gal"",$BK$5,$BK$5&""Error"")))&(IF(ISBLANK(BN6),"""",IF($F6=""gal"",$BN$5,$BN$5&""Error"")))&(IF(ISBLANK(BQ6),"""",IF($F6=""gal"",$BQ$5,$BQ$5&""Error"")))&(IF(ISBLANK(BB6),"""",IF($F6=""gal"",$BB$5,$BB$5&""Error"")))&(IF(ISBLANK(BE6),"""",IF($F6=""gal"",$BE$5,$BE$5&""Error"")))&(IF(ISBLANK(BZ6),"""",IF($F6=""gal"",$BZ$5,$BZ$5&""Error"")))&(IF(ISBLANK(CC6),"""",IF($F6=""gal"",$CC$5,$CC$5&""Error"")))&(IF(ISBLANK(BT6),"""",IF($F6=""gal"",$BT$5,$BT$5&""Error"")))&(IF(ISBLANK(BW6),"""",IF($F6=""gal"",$BW$5,$BW$5&""Error"")))" +"IF(CG6=""X"",IF($F6=""lbs"",$E6,#VALUE!),0)" +"IF(CH6>0,IF(LEFT($L6,LEN(CG$5))=CG$5,$E6,0),0)" +"IF(ISBLANK(CG6),"""",IF($F6=""lbs"",CG$5,CG$5&""Error""))" +"IF($CK6=""I-A In"",IF($F6=""gal"",$E6,#VALUE!),0)" +"IF($CK6=""I-A Out"",IF($F6=""gal"",$E6,#VALUE!),0)" +"IF($CK6=""I-B In"",IF($F6=""gal"",$E6,#VALUE!),0)" +"IF($CK6=""I-B Out"",IF($F6=""gal"",$E6,#VALUE!),0)" +"IF($CK6=""I-C In"",IF($F6=""gal"",$E6,#VALUE!),0)" +"IF($CK6=""I-C Out"",IF($F6=""gal"",$E6,#VALUE!),0)" +"IF($CK6=""II In"",IF($F6=""gal"",$E6,#VALUE!),0)" +"IF($CK6=""II Out"",IF($F6=""gal"",$E6,#VALUE!),0)" +"IF($CK6=""III-A In"",IF($F6=""gal"",$E6,#VALUE!),0)" +"IF($CK6=""III-A Out"",IF($F6=""gal"",$E6,#VALUE!),0)" +"IF($CK6=""III-B In"",IF($F6=""gal"",$E6,#VALUE!),0)" +"IF($CK6=""III-B Out"",IF($F6=""gal"",$E6,#VALUE!),0)" +"IF(CL6>0,IF(LEFT($L6,11)="" Flamm/Comb"",$E6,0),0)" +"IF(ISBLANK(CK6),"""",IF($F6=""gal"","" Flamm/Comb,""&CK6,"" Flamm/Comb,Error""))" +"IF(ISBLANK(DK6),"""",IF($F6=""lbs"",DK$5,DK$5&"",Error""))" +"IF(DP6>0,IF(LEFT($L6,11)="" FlammSolid"",$E6,0),0)" +"IF($DR6=""UD"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($DR6=""UD"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF($DR6=""I"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($DR6=""I"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF($DR6=""II"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($DR6=""II"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF($DR6=""III"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($DR6=""III"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF($DR6=""IV"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($DR6=""IV"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF(DS6>0,IF(LEFT($L6,8)="" OrgPer,"",$E6,0),0)" +"IF($EM6=4,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($EM6=4,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF($EM6=3,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($EM6=3,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF($EM6=2,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($EM6=2,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF($EM6=1,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($EM6=1,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF(EN6>0,IF(LEFT($L6,6)="" Oxid,"",$E6,0),0)" +"IF($FD6=""X"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($FD6=""X"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF(FE6>0,IF(LEFT($L6,5)="" Pyro"",$E6,0),0)" +"IF($FI6=4,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($FI6=4,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF($FI6=""3D"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($FI6=""3D"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF($FI6=""3N"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($FI6=""3N"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF($FI6=2,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($FI6=2,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF($FI6=1,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($FI6=1,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF(FJ6>0,IF(LEFT($L6,10)="" Unstable,"",$E6,0),0)" +"IF($GD6=3,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($GD6=3,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF($GD6=2,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($GD6=2,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF($GD6=1,IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF($GD6=1,IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF(GE6>0,IF(LEFT($L6,10)="" H2OReact,"",$E6,0),0)" +"IF(GQ6=""X"",IF($F6=""gal"",$E6,IF($F6=""lbs"",0,#VALUE!)),0)" +"IF(GQ6=""X"",IF($F6=""lbs"",$E6,IF($F6=""gal"",0,#VALUE!)),0)" +"IF(GR6>0,IF(LEFT($L6,11)="" Carcinogen"",$E6,0),0)" +"IF(GW6>0,IF(LEFT($L6,10)="" Corrosive"",$E6,0),0)" +"IF(HB6>0,IF(LEFT($L6,9)="" Hi-Toxic"",$E6,0),0)" +"IF(HG6>0,IF(LEFT($L6,9)="" Irritant"",$E6,0),0)" +"IF(NOT(ISBLANK(HK6)),IF(AND(HK6=""NonSeal-Alpha"",$F6=""microCi""),CONCATENATE(HL$5,HK6),IF(AND(HK6=""Seal-Alpha"",$F6=""milliCi""),CONCATENATE(HL$5,HK6),IF(AND(HK6=""NonSeal-Beta"",$F6=""microCi""),CONCATENATE(HL$5,HK6),IF(AND(HK6=""Seal-Beta"",$F6=""milliCi""),CONCATENATE(HL$5,HK6), IF(AND(HK6=""NonSeal-Gamma"",$F6=""microCi""),CONCATENATE(HL$5,HK6),IF(AND(HK6=""Seal-Gamma"",$F6=""milliCi""),CONCATENATE(HL$5,HK6),CONCATENATE(HL$5,""Error""))))))),"""")" +"IF($HK6=""NonSeal-Gamma"",IF($F6=""microCi"",$E6,#VALUE!),0)" +"IF($HK6=""Seal-Gamma"",IF($F6=""milliCi"",$E6,#VALUE!),0)" +"IF($HK6=""NonSeal-Beta"",IF($F6=""microCi"",$E6,#VALUE!),0)" +"IF($HK6=""Seal-Beta"",IF($F6=""milliCi"",$E6,#VALUE!),0)" +"IF($HK6=""NonSeal-Alpha"",IF($F6=""microCi"",$E6,#VALUE!),0)" +"IF($HK6=""Seal-Alpha"",IF($F6=""milliCi"",$E6,#VALUE!),0)" +"IF(HM6>0,IF(LEFT($L6,LEN($HL$5))=$HL$5,$E6,0),0)" +"IF(HZ6>0,IF(LEFT($L6,11)="" Sensitizer"",$E6,0),0)" +"IF(IE6>0,IF(LEFT($L6,6)="" Toxic"",$E6,0),0)" +"IF(IJ6>0,IF(LEFT($L6,15)="" OtherHealthHaz"",$E6,0),0)" +"(IF(DR6=""UD"",IF(OR(F6=""lbs"",F6=""gal""),"" OrgPer,UD"","" OrgPer,Error""),""""))&(IF(DR6=""I"",IF(OR(F6=""lbs"",F6=""gal""),"" OrgPer,I"","" OrgPer,Error""),""""))&(IF(FI6=4,IF(OR(F6=""lbs"",F6=""gal""),"" Unstable,4"","" Unstable,Error""),""""))&(IF(FI6=""3D"",IF(OR(F6=""lbs"",F6=""gal""),"" Unstable,3D"","" Unstable,Error""),""""))&(IF(HA6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" Hi-Toxic"","" Hi-Toxic,Error""),""""))&(IF(FD6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" Pyro"","" Pyro,Error""),""""))&(IF(DR6=""II"",IF(OR(F6=""lbs"",F6=""gal""),"" OrgPer,II"","" OrgPer,Error""),""""))&(IF(GD6=3,IF(OR(F6=""lbs"",F6=""gal""),"" H2OReact,3"","" H2OReact,Error""),""""))&(IF(DR6=""III"",IF(OR(F6=""lbs"",F6=""gal""),"" OrgPer,III"","" OrgPer,Error""),""""))&(IF(EM6=4,IF(OR(F6=""lbs"",F6=""gal""),"" Oxid,4"","" Oxid,Error""),""""))&(IF(EM6=3,IF(OR(F6=""lbs"",F6=""gal""),"" Oxid,3"","" Oxid,Error""),""""))" +"(IF(FI6=""3N"",IF(OR(F6=""lbs"",F6=""gal""),"" Unstable,3N"","" Unstable,Error""),""""))&(IF(DR6=""IV"",IF(OR(F6=""lbs"",F6=""gal""),"" OrgPer,IV"","" OrgPer,Error""),""""))&(IF(FI6=2,IF(OR(F6=""lbs"",F6=""gal""),"" Unstable,2"","" Unstable,Error""),""""))&(IF(GD6=2,IF(OR(F6=""lbs"",F6=""gal""),"" H2OReact,2"","" H2OReact,Error""),""""))" +"(IF(FI6=1,IF(OR(F6=""lbs"",F6=""gal""),"" Unstable,1"","" Unstable,Error""),""""))&(IF(GD6=1,IF(OR(F6=""lbs"",F6=""gal""),"" H2OReact,1"","" H2OReact,Error""),""""))&(IF(EM6=2,IF(OR(F6=""lbs"",F6=""gal""),"" Oxid,2"","" Oxid,Error""),""""))" +"(IF(ID6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" Toxic"","" Toxic,Error""),""""))&(IF(EM6=1,IF(OR(F6=""lbs"",F6=""gal""),"" Oxid,1"","" Oxid,Error""),""""))&(IF(GV6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" Corrosive"","" Corrosive,Error""),""""))" +"(IF(GQ6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" Carcinogen"","" Carcinogen,Error""),""""))&(IF(II6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" OtherHealthHaz"","" OtherHealthHaz,Error""),""""))&(IF(DO6=""X"",IF(F6=""lbs"","" FlammSolid"","" FlammSolid,Error""),""""))&(IF(HF6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" Irritant"","" Irritant,Error""),""""))&(IF(HY6=""X"",IF(OR(F6=""lbs"",F6=""gal""),"" Sensitizer"","" Sensitizer,Error""),""""))" +"IN6&IO6&IP6&IQ6&IR6" +"SUM(N6:N105)" +"SUM(FL6:FL105)+FN106" +"SUM(IN6:IV105)" +"'Chemical Inventory'!C1" +"'Chemical Inventory'!Q106" +"'Chemical Inventory'!P106" +"'Chemical Inventory'!O106" +"'Chemical Inventory'!N106" +"'Chemical Inventory'!BI106" +"'Chemical Inventory'!BL106" +"'Chemical Inventory'!CA106" +"'Chemical Inventory'!CD106" +"'Chemical Inventory'!CH106" +"'Chemical Inventory'!DP106" +"'Chemical Inventory'!X106" +"'Chemical Inventory'!DL106" +"'Chemical Inventory'!CL106" +"'Chemical Inventory'!CM106" +"'Chemical Inventory'!CN106" +"'Chemical Inventory'!CO106" +"'Chemical Inventory'!CP106" +"'Chemical Inventory'!CQ106" +"'Chemical Inventory'!CR106" +"'Chemical Inventory'!CS106" +"'Chemical Inventory'!CT106" +"'Chemical Inventory'!CU106" +"'Chemical Inventory'!CV106" +"'Chemical Inventory'!CW106" +"'Chemical Inventory'!DT106" +"'Chemical Inventory'!DS106" +"'Chemical Inventory'!DV106" +"'Chemical Inventory'!DU106" +"'Chemical Inventory'!DX106" +"'Chemical Inventory'!DW106" +"'Chemical Inventory'!DZ106" +"'Chemical Inventory'!DY106" +"'Chemical Inventory'!EB106" +"'Chemical Inventory'!EA106" +"'Chemical Inventory'!EO106" +"'Chemical Inventory'!EN106" +"'Chemical Inventory'!EQ106" +"'Chemical Inventory'!EP106" +"'Chemical Inventory'!ES106" +"'Chemical Inventory'!ER106" +"'Chemical Inventory'!EU106" +"'Chemical Inventory'!ET106" +"'Chemical Inventory'!AM106" +"'Chemical Inventory'!FF106" +"'Chemical Inventory'!FE106" +"'Chemical Inventory'!AP106" +"'Chemical Inventory'!FK106" +"'Chemical Inventory'!FJ106" +"'Chemical Inventory'!FM106" +"'Chemical Inventory'!FL106" +"'Chemical Inventory'!FO106" +"'Chemical Inventory'!FN106" +"'Chemical Inventory'!FQ106" +"'Chemical Inventory'!FP106" +"'Chemical Inventory'!FS106" +"'Chemical Inventory'!FR106" +"'Chemical Inventory'!AY106" +"'Chemical Inventory'!GF106" +"'Chemical Inventory'!GE106" +"'Chemical Inventory'!GH106" +"'Chemical Inventory'!GG106" +"'Chemical Inventory'!GJ106" +"'Chemical Inventory'!GI106" +"'Chemical Inventory'!GS106" +"'Chemical Inventory'!GR106" +"'Chemical Inventory'!AD106" +"'Chemical Inventory'!GX106" +"'Chemical Inventory'!GW106" +"'Chemical Inventory'!U106" +"'Chemical Inventory'!BC106" +"'Chemical Inventory'!BF106" +"'Chemical Inventory'!BU106" +"'Chemical Inventory'!BX106" +"'Chemical Inventory'!HC106" +"'Chemical Inventory'!HB106" +"'Chemical Inventory'!AA106" +"'Chemical Inventory'!BO106" +"'Chemical Inventory'!BR106" +"'Chemical Inventory'!HH106" +"'Chemical Inventory'!HG106" +"'Chemical Inventory'!AG106" +"'Chemical Inventory'!IA106" +"'Chemical Inventory'!HZ106" +"'Chemical Inventory'!AS106" +"'Chemical Inventory'!IK106" +"'Chemical Inventory'!IJ106" +"'Chemical Inventory'!AJ106" +"'Chemical Inventory'!IF106" +"'Chemical Inventory'!IE106" +"'Chemical Inventory'!AV106" +"'Chemical Inventory'!HQ106" +"'Chemical Inventory'!HO106" +"'Chemical Inventory'!HM106" +"'Chemical Inventory'!HR106" +"'Chemical Inventory'!HP106" +"'Chemical Inventory'!HN106" +"'Chemical Inventory'!C1" +"'Chemical Inventory'!C2" +"A2" +"'Chemical Inventory'!CI106" +"D13" +"IF(E13<1,0,IF(E13<11,125,IF(E13<51,175,IF(E13<101,225,IF(E13<201,275,IF(E13<501,400,700))))))" +"'Chemical Inventory'!AQ106" +"D17/10" +"'Chemical Inventory'!AZ106" +"'Chemical Inventory'!AB106" +"'Chemical Inventory'!AW106" +"'Chemical Inventory'!Y106" +"D21/200" +"'Chemical Inventory'!V106" +"'Chemical Inventory'!AH106" +"'Chemical Inventory'!AT106" +"'Chemical Inventory'!AK106" +"D25/650" +"'Chemical Inventory'!AN106" +"D26/504" +"'Chemical Inventory'!AE106" +"D27/6000" +"SUM(E17:E27)" +"'Chemical Inventory'!DM106" +"IF(E32<1,0,IF(E32<101,100,IF(E32<301,150,IF(E32<501,200,250))))" +"'Chemical Inventory'!R106" +"IF(E36>500,100,0)" +"'Chemical Inventory'!BJ106" +"'Chemical Inventory'!BM106" +"'Chemical Inventory'!BP106" +"'Chemical Inventory'!BS106" +"'Chemical Inventory'!BD106" +"'Chemical Inventory'!BG106" +"'Chemical Inventory'!CB106" +"D46/50" +"'Chemical Inventory'!CE106" +"'Chemical Inventory'!BV106" +"D48/60" +"'Chemical Inventory'!BY106" +"D49/500" +"SUM(E40:E49)" +"'Chemical Inventory'!CX106" +"D54/30" +"'Chemical Inventory'!CY106" +"'Chemical Inventory'!CZ106" +"'Chemical Inventory'!DA106" +"D57/120" +"'Chemical Inventory'!DB106" +"'Chemical Inventory'!DC106" +"'Chemical Inventory'!DD106" +"'Chemical Inventory'!DE106" +"'Chemical Inventory'!DF106" +"'Chemical Inventory'!DG106" +"'Chemical Inventory'!DH106" +"D64/1000" +"'Chemical Inventory'!DI106" +"SUM(E54:E65)" +"'Chemical Inventory'!HS106+'Chemical Inventory'!HU106+'Chemical Inventory'!HW106" +"'Chemical Inventory'!HT106+'Chemical Inventory'!HV106+'Chemical Inventory'!HX106" +"SUM(E70:E71)" +"'Chemical Inventory'!EC106" +"C76+D76/10" +"'Chemical Inventory'!EE106" +"'Chemical Inventory'!FT106" +"'Chemical Inventory'!FV106" +"'Chemical Inventory'!HD106" +"C80/1+D80/10" +"'Chemical Inventory'!FG106" +"'Chemical Inventory'!EG106" +"'Chemical Inventory'!GK106" +"'Chemical Inventory'!EI106" +"'Chemical Inventory'!EV106" +"'Chemical Inventory'!EX106" +"'Chemical Inventory'!FX106" +"'Chemical Inventory'!EK106" +"C88/2+D88/20" +"'Chemical Inventory'!FZ106" +"C89/5+D89/50" +"'Chemical Inventory'!GM106" +"'Chemical Inventory'!GB106" +"C91/10+D91/100" +"'Chemical Inventory'!GO106" +"'Chemical Inventory'!EZ106" +"'Chemical Inventory'!IG106" +"'Chemical Inventory'!FB106" +"C95/55+D95/500" +"'Chemical Inventory'!GY106" +"'Chemical Inventory'!GT106" +"'Chemical Inventory'!IL106" +"'Chemical Inventory'!DQ106" +"D99/100" +"'Chemical Inventory'!HI106" +"'Chemical Inventory'!IB106" +"SUM(E76:E101)" +"E37+E73+E33+E103+E67+E14+E51+E29" +"ROWS(A$4:A4)" +"TODAY()" +"VLOOKUP(B3,CLubdetails,2,FALSE)" +"VLOOKUP(B3,CLubdetails,2,FALSE)" +"VLOOKUP(B3,CLubdetails,2,FALSE)" +"VLOOKUP(B3,CLubdetails,3,FALSE)" +"VLOOKUP(B3,CLubdetails,3,FALSE)" +"VLOOKUP(B3,CLubdetails,3,FALSE)" +"D13*D14" +"SQRT((2*D16*D11)/(D15))" +"IF($D$26=0,0,0.5*D26*D15)" +"IF(($D$26=0),0,(D16*D11/D26))" +"IF($D$11=0,0,D11*D13)" +"SUM(D27:D29)" +"IF(D22>0,(1-D23)*D26/D22,""N/A"")" +"IF(ISNA(z),""N/A"",z)" +"D17*D26/D11" +"D11/D26" +"IF(D32=""N/A"",""N/A"",IF(D24>0,(D18*D21+D24),(D18*D21+D22*D32)))" +"IF($D$32=""N/A"", ""N/A"",D32*D22)" +"IF($D$12=0,""N/A"",$D$26*$D$17/$D$12)" +"IF($D$12=0,""N/A"",$D$33-$D$37)" +"IF($D$22=0,""N/A"",$D$26*(1-$D$23)/$D$22)" +"VLOOKUP(D43,TABLE,2)" +"VLOOKUP($D$44,$F$51:$G$141,2)" +"$F$44-$D$43" +"$D$44-0.1" +"VLOOKUP($D$45,$F$51:$G$141,2)" +"$H$44/$F$46" +"$D$44-$D$45" +"$F$44-$F$45" +"($D$44-($D$46*$H$45))" +"D4/250" +"SQRT((2*D9*D4)/(D8))" +"0.5*D20*D8" +"D9*D4/D20" +"SUM(D21:D22)" +"IF(D15>0,(1-D16)*D20/D15,""N/A"")" +"D10*D20/D4" +"D4/D20" +"D11*D14" +"I8" +"J11*K11" +"SUM(L11:L29)" +"SUM(C16:C19)" +"+D12*E12" +"+D12*G12" +"SUM(F12:F24)" +"+F25-H25" +"SUM(B10:B50)" +"B51 + SUM(B65:B105)" +"[1]!Inv_WIP(Change_1_Inst,Change_1)" +"[1]!Inv_WIP(Change_2_Inst,Change_2)" +"[1]!Inv_WIP(Change_3_Inst,Change_3)" +"[1]!Inv_WIPCycle(B10,Change_1)" +"[1]!Inv_WIPCycle(C10,Change_2)" +"[1]!Inv_WIPCycle(D10,Change_3)" +"[1]!Inv_WIP(Inv2_1_Inst,Inv2_1)" +"[1]!Inv_WIP(Inv2_2_Inst,Inv2_2)" +"[1]!Inv_WIP(Inv2_3_Inst,Inv2_3)" +"[1]!Inv_WIP(Inv3_1_Inst,Inv3_1)" +"[1]!Inv_WIP(Inv3_2_Inst,Inv3_2)" +"[1]!Inv_WIP(Inv3_3_Inst,Inv3_3)" +"[1]!Inv_WIPCost(Change_1_Inst,Change_1)" +"[1]!Inv_WIPCost(Change_2_Inst,Change_2)" +"[1]!Inv_WIPCost(Change_3_Inst,Change_3)" +"[1]!Inv_WIPCycle(G11,Inv2_1)" +"[1]!Inv_WIPCycle(H11,Inv2_2)" +"[1]!Inv_WIPCycle(I11,Inv2_3)" +"[1]!Inv_WIPCycle(L11,Inv3_1)" +"[1]!Inv_WIPCycle(M11,Inv3_2)" +"[1]!Inv_WIPCycle(N11,Inv3_3)" +"[1]!Inv_WIPCost(Inv2_1_Inst,Inv2_1)" +"[1]!Inv_WIPCost(Inv2_2_Inst,Inv2_2)" +"[1]!Inv_WIPCost(Inv2_3_Inst,Inv2_3)" +"[1]!Inv_WIPCost(Inv3_1_Inst,Inv3_1)" +"[1]!Inv_WIPCost(Inv3_2_Inst,Inv3_2)" +"[1]!Inv_WIPCost(Inv3_3_Inst,Inv3_3)" +"[1]!Inv_WIP(Inv4_1_Inst,Inv4_1)" +"[1]!Inv_WIP(Inv4_2_Inst,Inv4_2)" +"[1]!Inv_WIP(Inv4_3_Inst,Inv4_3)" +"[1]!Inv_WIP(Inv5_Inst,_Inv5)" +"[1]!Inv_WIP(Inv6_Inst,_Inv6)" +"[1]!Inv_WIP(Inv7_1_Inst,Inv7_1)" +"[1]!Inv_WIP(Inv7_2_Inst,Inv7_2)" +"[1]!Inv_WIP(Inv7_3_Inst,Inv7_3)" +"[1]!Inv_WIPCycle(Q15,Inv4_1)" +"[1]!Inv_WIPCycle(R15,Inv4_2)" +"[1]!Inv_WIPCycle(S15,Inv4_3)" +"[1]!Inv_WIPCycle(V15,_Inv5)" +"[1]!Inv_WIPCycle(Y15,_Inv6)" +"[1]!Inv_WIPCycle(AB15,Inv7_1)" +"[1]!Inv_WIPCycle(AC15,Inv7_2)" +"[1]!Inv_WIPCycle(AD15,Inv7_3)" +"[1]!Inv_WIPCost(Inv4_1_Inst,Inv4_1)" +"[1]!Inv_WIPCost(Inv4_2_Inst,Inv4_2)" +"[1]!Inv_WIPCost(Inv4_3_Inst,Inv4_3)" +"[1]!Inv_WIPCost(Inv5_Inst,_Inv5)" +"[1]!Inv_WIPCost(Inv6_Inst,_Inv6)" +"[1]!Inv_WIPCost(Inv7_1_Inst,Inv7_1)" +"[1]!Inv_WIPCost(Inv7_2_Inst,Inv7_2)" +"[1]!Inv_WIPCost(Inv7_3_Inst,Inv7_3)" +"[1]!Inv_Utilization(Inv4_1_Inst,Inv4_1)" +"[1]!Inv_Utilization(Inv4_2_Inst,Inv4_2)" +"[1]!Inv_Utilization(Inv4_3_Inst,Inv4_3)" +"[1]!Inv_Utilization(Inv5_Inst,_Inv5)" +"[1]!Inv_Utilization(Inv6_Inst,_Inv6)" +"[1]!Inv_Utilization(Inv7_1_Inst,Inv7_1)" +"[1]!Inv_Utilization(Inv7_2_Inst,Inv7_2)" +"[1]!Inv_Utilization(Inv7_3_Inst,Inv7_3)" +"[1]!Inv_Mach_Used(Inv4_1_Inst,Inv4_1)" +"[1]!Inv_Mach_Used(Inv4_2_Inst,Inv4_2)" +"[1]!Inv_Mach_Used(Inv4_3_Inst,Inv4_3)" +"[1]!Inv_Mach_Used(Inv5_Inst,_Inv5)" +"[1]!Inv_Mach_Used(Inv6_Inst,_Inv6)" +"[1]!Inv_Mach_Used(Inv7_1_Inst,Inv7_1)" +"[1]!Inv_Mach_Used(Inv7_2_Inst,Inv7_2)" +"[1]!Inv_Mach_Used(Inv7_3_Inst,Inv7_3)" +"30*24" +"B4" +"J4/J3" +"B14" +"[1]!Inv_WIP(High_1_Inst,High_1)" +"[1]!Inv_WIP(High_2_Inst,High_2)" +"[1]!Inv_WIP(High_3_Inst,High_3)" +"[1]!Inv_WIP(High_4_Inst,High_4)" +"[1]!Inv_WIP(High_5_Inst,High_5)" +"SUM(B15:F15)" +"[1]!Inv_WIPCycle(B15,High_1)" +"[1]!Inv_WIPCycle(C15,High_2)" +"[1]!Inv_WIPCycle(D15,High_3)" +"[1]!Inv_WIPCycle(E15,High_4)" +"[1]!Inv_WIPCycle(F15,High_5)" +"G16/J3" +"[1]!Inv_WIPCost(High_1_Inst,High_1)" +"[1]!Inv_WIPCost(High_2_Inst,High_2)" +"[1]!Inv_WIPCost(High_3_Inst,High_3)" +"[1]!Inv_WIPCost(High_4_Inst,High_4)" +"[1]!Inv_WIPCost(High_5_Inst,High_5)" +"[1]!Inv_Utilization(High_1_Inst,High_1)" +"[1]!Inv_Utilization(High_2_Inst,High_2)" +"[1]!Inv_Utilization(High_3_Inst,High_3)" +"[1]!Inv_Utilization(High_4_Inst,High_4)" +"[1]!Inv_Utilization(High_5_Inst,High_5)" +"[1]!Inv_Mach_Used(High_1_Inst,High_1)" +"[1]!Inv_Mach_Used(High_2_Inst,High_2)" +"[1]!Inv_Mach_Used(High_3_Inst,High_3)" +"[1]!Inv_Mach_Used(High_4_Inst,High_4)" +"[1]!Inv_Mach_Used(High_5_Inst,High_5)" +"[1]!Inv_WIP(Low_1_Inst,Low_1)" +"[1]!Inv_WIP(Low_2_Inst,Low_2)" +"[1]!Inv_WIP(Low_3_Inst,Low_3)" +"[1]!Inv_WIP(Low_4_Inst,Low_4)" +"[1]!Inv_WIP(Low_5_Inst,Low_5)" +"[1]!Inv_WIPCycle(B36,Low_1)" +"[1]!Inv_WIPCycle(C36,Low_2)" +"[1]!Inv_WIPCycle(D36,Low_3)" +"[1]!Inv_WIPCycle(E36,Low_4)" +"[1]!Inv_WIPCycle(F36,Low_5)" +"G37/J3" +"[1]!Inv_WIPCost(Low_1_Inst,Low_1)" +"[1]!Inv_WIPCost(Low_2_Inst,Low_2)" +"[1]!Inv_WIPCost(Low_3_Inst,Low_3)" +"[1]!Inv_WIPCost(Low_4_Inst,Low_4)" +"[1]!Inv_WIPCost(Low_5_Inst,Low_5)" +"[1]!Inv_Utilization(Low_1_Inst,Low_1)" +"[1]!Inv_Utilization(Low_2_Inst,Low_2)" +"[1]!Inv_Utilization(Low_3_Inst,Low_3)" +"[1]!Inv_Utilization(Low_4_Inst,Low_4)" +"[1]!Inv_Utilization(Low_5_Inst,Low_5)" +"[1]!Inv_Mach_Used(Low_1_Inst,Low_1)" +"[1]!Inv_Mach_Used(Low_2_Inst,Low_2)" +"[1]!Inv_Mach_Used(Low_3_Inst,Low_3)" +"[1]!Inv_Mach_Used(Low_4_Inst,Low_4)" +"[1]!Inv_Mach_Used(Low_5_Inst,Low_5)" +"SUM(C2:F2)" +"SUM(B7:B11)" +"SUM(B15:B16)" +"(B12-B17)" +"SUM(B21:B26)" +"(B18-B27)" +"(B28-B30)" +"F28-F30" +"B32-B33" +"(D32-D33)" +"SUM(B7:B11)" +"SUM(B15:B18)" +"B4-(B12+B19)" +"(B21-B22)" +"F21-F22" +"SUM(D12:N12)" +"SUM(C14:C22)" +"SUM(C12/C23)/100" +"C26/$C$31" +"SUM(C26:C30)" +"SUM(C38/$C$12)" +"C12" +"SUM(B41,B64)" +"SUM(B9:B40)" +"SUM(B43:B63)" +"SUM(B73:B76)" +"SUM(B80)" +"SUM(B8,B72,B79,B83)" +"C10+C19+C31+C34+C37" +"C7/B7*100" +"C13+C16" +"C22+C25+C28" +"O40-O43" +"B47*B7/1000000" +"C19+C31+C37" +"C37/B40" +"C22/C13*100" +"C25/C16*100" +"SUM(F4:F52)" +"SUM(C4:J4)" +"AVERAGE(C4:J4)" +"SUM(B4:B7)/4" +"SUM(B18:B20)/3" +"SUM(B31:B36)/6" +"SUM(B63:B67)/5" +"SUM(C5:J5)" +"C11" +"C10" +"C13" +"C14" +"C15" +"C16" +"C17" +"C18" +"C19" +"C20" +"C21" +"C23" +"C22" +"C24" +"C25" +"C27" +"C26" +"C28" +"C30" +"C29" +"C31" +"C33" +"C32" +"F10+F11+F12+F13+F14+F15+F16+F17" +"C15*32" +"D15-F15" +"D19/10" +"E19*1" +"E20*2" +"E21*3" +"E22*4" +"+E23*5" +"+E24*6" +"+E25*7" +"+E26*8" +"+E27*9" +"+E28*10" +"SUM(C18:C28)" +"C15-C30" +"D32" +"SUM(C30:C32)" +"-C15" +"SUM(C55:C57)" +"D32" +"C32" +"D32/C32" +"C15" +"+F34" +"D66-E66" +"C58" +"C68*F60" +"D68" +"+E86" +"-E69" +"SUM(C66:C69)" +"SUM(C75:C79)" +"SUM(D75:D85)" +"SUM(E75:E84)" +"+F34" +"+F66" +"D67" +"D67" +"+-E68" +"+-D68" +"+E86" +"+E86" +"'Known Value - 1st year'!C71" +"D17-F17" +"'Known Value - 1st year'!C67" +"D21*1/10" +"E21*1" +"E22*2" +"E23*3" +"E24*4" +"E25*5" +"E26*6" +"E27*7" +"E28*8" +"E29*9" +"E30*10" +"SUM(C20:C30)" +"'Known Value - 1st year'!C32+'Known Value - 1st year'!C28+'Known Value - 1st year'!C58" +"'Known Value - 1st year'!D32+'Known Value - 1st year'!D28+'Known Value - 1st year'!D68" +"D34" +"SUM(C32:C34)" +"-C17" +"SUM(C55:C57)" +"D34" +"C34" +"D34/C34" +"C17" +"F36" +"D66-E66" +"C58" +"C68*F60" +"D68" +"+E86" +"-E69" +"SUM(C66:C69)" +"D75/10" +"SUM(C75:C79)" +"SUM(D75:D85)" +"SUM(E75:E84)" +"D66" +"F36" +"+F66" +"D67" +"D67" +"+-E68" +"+-D68" +"+E86" +"+E86" +"531250*32" +"D15-F15" +"C18*32" +"D19/10" +"E19*1" +"E20*2" +"E21*3" +"E22*4" +"+E23*5" +"+E24*6" +"+E25*7" +"+E26*8" +"+E27*9" +"+E28*10" +"SUM(C18:C28)" +"C15-C30" +"D32" +"SUM(C30:C32)" +"SUM(C55:C57)" +"D32" +"C32" +"D32/C32" +"C15" +"+F34" +"D66-E66" +"C58" +"C68*F60" +"D68" +"+E86" +"-E69" +"SUM(C66:C69)" +"SUM(C75:C79)" +"SUM(D75:D85)" +"SUM(E75:E84)" +"D66" +"E66" +"+F66" +"D67" +"D67" +"+-E68" +"+-D68" +"+E86" +"+E86" +"'Constant Value - 1st Year'!C71" +"'Constant Value - 1st Year'!E71" +"D17-F17" +"'Constant Value - 1st Year'!C67" +"C21*32" +"D21/10" +"E21*1" +"E22*2" +"E23*3" +"E24*4" +"+E25*5" +"+E26*6" +"+E27*7" +"+E28*8" +"+E29*9" +"+E30*10" +"SUM(C20:C30)" +"'Constant Value - 1st Year'!C32+'Constant Value - 1st Year'!C28+'Constant Value - 1st Year'!C58" +"'Constant Value - 1st Year'!D32+'Constant Value - 1st Year'!D28+'Constant Value - 1st Year'!D68" +"D34" +"SUM(C32:C34)" +"-C36" +"SUM(C54:C56)" +"D34" +"C34" +"D34/C34" +"C17" +"+F36" +"D65-E65" +"C57" +"C67*F59" +"D67" +"+E85" +"-E68" +"SUM(C65:C68)" +"SUM(C74:C78)" +"SUM(D74:D84)" +"SUM(E74:E83)" +"D65" +"E65" +"D66" +"D66" +"+-E67" +"+-D67" +"+E85" +"+E85" +"A2" +"A9" +"IF(H2>G2,""Out of compliance"",""Good!"")" +"A2" +"C6*D6" +"SUM(E6:E11)" +"-C14*D14" +"SUM(E12:E17)" +"C6*D6" +"SUM(E6:E16)" +"-C19*D19" +"SUM(E17:E24)" +"C6*D6" +"SUM(E6:E16)" +"-C19*D19" +"SUM(E17:E24)" +"C6*D6" +"SUM(E6:E16)" +"-C19*D19" +"SUM(E17:E24)" +"C6*D6" +"SUM(E6:E18)" +"-C21*D21" +"SUM(E19:E26)" +"C5*D5" +"SUM(E5:E15)" +"-C18*D18" +"SUM(E16:E23)" +"B6-C6" +"IF(F29<>"""",VLOOKUP($F29,'Wattage Lookup'!$A$2:$C$897,3,FALSE)/1000,0)" +"G29*I29" +"J29*M29" +"IF(N29<>"""",VLOOKUP($N29,'Wattage Lookup'!$A$2:$C$897,3,FALSE)/1000,0)" +"P29*O29" +"Q29*U29" +"M29*T29" +"(J29-Q29)*E29" +"K29-R29" +"A29+1" +"SUM(G29:G49)" +"IF(B8=0,"""",IF(B9=0,"""",IF(B10=0,"""",IF(B11=0,"""",IF(B12=0,"""",IF(B13=0,"""",IF(B14=0,"""",(B13-B12)/(B14*2220000))))))))" +"IF(B8=0,"""",IF(B9=0,"""",IF(B10=0,"""",IF(B11=0,"""",IF(B12=0,"""",IF(B13=0,"""",IF(B14=0,"""",B16*100)))))))" +"IF(B8=0,"""",IF(B9=0,"""",IF(B10=0,"""",IF(B11=0,"""",IF(B12=0,"""",IF(B13=0,"""",IF(B14=0,"""",(B12-B11)/B16)))))))" +"IF(B8=0,"""",IF(B9=0,"""",IF(B10=0,"""",IF(B11=0,"""",IF(B12=0,"""",IF(B13=0,"""",IF(B14=0,"""",B17/B8)))))))" +"IF(B8=0,"""",IF(B9=0,"""",IF(B10=0,"""",IF(B11=0,"""",IF(B12=0,"""",IF(B13=0,"""",IF(B14=0,"""",B18*B9/2220000000)))))))" +"IF(B8=0,"""",IF(B9=0,"""",IF(B10=0,"""",IF(B11=0,"""",IF(B12=0,"""",IF(B13=0,"""",IF(B14=0,"""",100*(B10-B19)/B19)))))))" +"IF(B14=0,"""",(B13-B12)/(B14*2220000))" +"IF(B16=0,"""",B16*100)" +"IF(B16=0,"""",(B12-B11)/B16)" +"IF(B8=0,"""",B17/B8)" +"IF(B18=0,"""",B18*B9/2220000000)" +"IF(B19=0,"""",100*(B10-B19)/B19)" +"SUM(G12:G13)" +"SUM(G19:G21)" +"G15+G23" +"SUM(G28:G31)" +"G35*0.08" +"(40+20+61+10+515)*1000" +"G49+G41+G33+G25" +"D3" +"G41/$G$7" +"G49/$G$7" +"G33/$G$7" +"G25/$G$7" +"G51/$G$7" +"B53" +"SUM(E54:E57)" +"(E58-E205)" +"(E58-E205)*G7" +"(E58-E215)" +"(E58-E215)*G7" +"(E58-E228)" +"(E58-E228)*G7" +"D3" +"E54" +"E201" +"E211" +"E224" +"(E54-E201)" +"(E54-E201)*G7" +"(E54-E211)" +"(E54-E211)*G7" +"(E54-E224)" +"(E54-E224)*G7" +"D3" +"E55" +"E202" +"E212" +"E225" +"(E55-E202)" +"(E55-E202)*G7" +"(E55-E212)" +"(E55-E212)*G7" +"(E55-E225)" +"(E55-E225)*G7" +"D3" +"E56" +"E203" +"E213" +"E226" +"(E56-E203)" +"(E56-E203)*G7" +"(E56-E213)" +"(E56-E213)*G7" +"(E56-E226)" +"(E56-E226)*(G7)" +"D3" +"E57" +"E204" +"E214" +"E227" +"(E57-E204)" +"(E57-E204)*G7" +"(E57-E214)" +"(E57-E214)*G7" +"(E57-E227)" +"(E57-E227)*G7" +"SUM(E201:E204)" +"SUM(E201:E204)" +"E211+E212+E213+E214" +"A3" +"A18" +"A58" +"A128" +"13641000/(930000+2000000+27250)" +"A3" +"13945000/(1000000+2000000+25000)" +"14431000/(960000+2100000+20000)" +"14592000/(1050000+2200000+20000)" +"A31" +"A71" +"D134+D141+D149+D156+D164" +"A303" +"D9*0.47" +"D9*0.47" +"D9*0.06" +"A48" +"A123" +"A136" +"A306" +"A55" +"A68" +"A79" +"A94" +"IF(SUM(I7:I8),I7+I8,"""")" +"IF(SUM(E7:E9),E7-E8-E9,"""")" +"IF(SUM(I9),I9-I10,"""")" +"IF(E16,E16-E17,"""")" +"IF(E16,E18/E16,"""")" +"IF(I17,I16/I17,"""")" +"IF(SUM(E26:E27),E25/AVERAGE(E26:E27),"""")" +"IF(E35,E34/E35,"""")" +"400000" +"B8*0.75" +"B8*0.25" +"0.7*B8" +"B25+B26" +"0.5*B25" +"B27-B28" +"N35" +"M36" +"ROUND(O11,2)" +"+C11" +"+K11" +"O12-P13" +"+C12-D13" +"+(E11+H11)-(F11+J11)" +"K11" +"O14" +"+C14" +"+AA7-AA8-AA9" +"+O15" +"+(F13+J13)-(E13+H13)" +"ROUND(L13,2)" +"+C14" +"ROUND(SUM(W9:W12),2)" +"+J39-H40-H41" +"+J42" +"+O16-P17" +"+C16-D17" +"SUM(Z13:Z15)" +"ROUND(SUM(W14:W16),2)" +"+O14" +"+L22" +"Z17-Z18" +"AA11-AA20" +"P20" +"+D20" +"P27" +"ROUND(M46,2)" +"P22+P23+P24+P25" +"SUM(D22:D25)" +"+P26" +"+D26" +"L31" +"+L32+M58" +"SUM(W25:W29)" +"ROUND(M54,2)" +"SUM(T10:T32)" +"ROUND(M55,2)" +"ROUND(L35,2)" +"W31+W33" +"+X31+X33" +"SUM(AA26:AA34)" +"+P31" +"+D31" +"AA23-AA36" +"+P32+P58" +"ROUND(SUM(N43:N45),2)" +"W38+W39" +"SUM(X38:X39)" +"W35+W41" +"+X41+X35" +"+M52" +"AA42-AA44" +"+D32" +"SUM(M11:M55)" +"N57-M57" +"+M58" +"SUM(C11:C55)" +"M57+M58" +"V12*Y12" +"C15*E15" +"G15" +"G19" +"C22/E22" +"C14/E14" +"G14" +"C17*E17" +"D18*F18" +"H18" +"H29" +"H24+H33" +"D18*F18" +"D16*F16" +"+H16+H20+H24+H47+H32+H36" +"D19*F19" +"H19" +"H66+H53+H40+H27" +"1-SUM(G19:G27)" +"(G19*(1-'Waste Defaults'!B21)*'Waste Defaults'!C21)+(G20*(1-'Waste Defaults'!B22)*'Waste Defaults'!C22)+(G21*(1-'Waste Defaults'!B23)*'Waste Defaults'!C23)+(G22*(1-'Waste Defaults'!B24)*'Waste Defaults'!C24)+(G23*(1-'Waste Defaults'!B25)*'Waste Defaults'!C25)+(G24*(1-'Waste Defaults'!B26)*'Waste Defaults'!C26)+(G25*(1-'Waste Defaults'!B27)*'Waste Defaults'!C27)+(G26*(1-'Waste Defaults'!B28)*'Waste Defaults'!C28)+(G27*(1-'Waste Defaults'!B29)*'Waste Defaults'!C29)" +"G30*G17*(1-G32)*'Waste Defaults'!C31*(1-'Waste Defaults'!C32)*1.16*16*0.000001102" +"G34*'Waste Defaults'!D41" +"E17*G17" +"I17+I20+I23+I26+I29+I32" +"Commuting!G25" +"'Company Vehicles'!G17" +"'Other Employee Travel'!H36" +"Electricity!H30" +"'On-Site Fuel'!H43" +"'Product Transport'!H69" +"'Waste Emissions'!G36" +"'Direct Emissions '!I35" +"D12+F12+H12+D14+F14+H14+D16+F16" +"J16/2204.6" +"MMULT(eT,z)" +"MMULT(F,z)" +"MMULT(dT,v)" +"MMULT(D,v)" +"NOW()" +"SUM(I4:I14)" +"SUM(I18:I23)" +"TODAY()" +"- Mike is difficult to deal with." +"SUM(F12*G12)" +"SUM(H12:H49)" +"SUM(H53:H99)" +"SUM(H50+H100)" +"SUM(H50+H100)" +"B7+C8-C9" +"SUM(C7:F7)" +"B10+C7-C4" +"SUMPRODUCT(I2:I5,G7:G10)" +"B7+C8-C9" +"SUM(C7:F7)" +"B10+C7-C4" +"SUMPRODUCT(I2:I5,G7:G10)" +"B7+C8-C9" +"SUM(C7:F7)" +"B10+C7-C4" +"C10+C11" +"SUMPRODUCT(I2:I4,G7:G9)+I5*G12+I6*G11" +"B7+C8-C9" +"SUM(C7:F7)" +"B10+C7-C4" +"C10+C11" +"SUMPRODUCT(I2:I4,G7:G9)+I5*G12+I6*G11" +"B3/B4" +"MIN(B5:M5)" +"MAX(B5:M5)" +"AVERAGE(B5:M5)" +"STDEV(B5:M5)" +"B11-B15" +"B59/B64" +"VLOOKUP(E7,Supplier Master!$A$4:$B$10,2,FALSE)" +"VLOOKUP(B7,Item Master!$A$7:$I$31,2,FALSE)" +"VLOOKUP(A7,Item Master!$A$6:$H$31,2,FALSE)" +"VLOOKUP(C7,Supplier Master!$A$4:$B$10,2,FALSE)" +#"70*60/VLOOKUP(J7,The Business!$A$8:$D$15,3,FALSE)" +#"VLOOKUP(J7,The Business!$A$8:$D$15,4,FALSE)" +"SUM(G17:G40)/SUM(G17:G40,E17:E40)" +"D7" +"VLOOKUP(J7,Item Master!$A$6:$H$31,8,FALSE)" +"IF(A17=""Idle"",0,IF(ISBLANK(C16),D$9,IF(ISBLANK(D17),ROUND(AE16,0),D17)))" +"I16" +"H17+((G17+E17)/24)" +"MIN(P17:U17)" +"MATCH(V17,P17:U17,0)" +"INDEX(P$7:U$7,1,W17)" +"INDEX(J17:O17,1,W17)" +"INDEX(J$8:O$8,1,W17)" +"INDEX(J$9:O$9,1,W17)" +"INDEX(J$10:O$10,1,W17)" +"INDEX(J$12:O$12,1,W17)" +"INDEX(J$13:O$13,1,W17)" +"AD17-Y17+AA17*(AD17-Y17)/(Z17-AA17/168)/168" +"IF(D6,B6&""/""&F6,"""")" +"IF(D6,IF(ISBLANK(C6),B5,C6),"""")" +"IF(D6,IF(B6=B5,F5+1,1),"""")" +"'Bill of Materials'!A7&""/1""" +"'Bill of Materials'!B7" +"MATCH(A5,Production Runs!$A$1:$A$26,FALSE)" +"IF(ISERROR($D5),0,INT(INDEX(Production Runs!$A$1:$G$26,$D5,4)))" +"IF(ISERROR($D5),0,INDEX(Production Runs!$A$1:$G$26,$D5,5))" +"F5*C5" +"'Bill of Materials'!A7&""/2""" +"'Bill of Materials'!B7" +"'Bill of Materials'!A7&""/3""" +"'Bill of Materials'!B7" +"MATCH(H6,Item Master!$A$6:$AA$6,FALSE)" +"IF(D7,IF(ISBLANK(A7),E6,A7),"""")" +"IF(D7,IF(ISBLANK(B7),F6,B7),"""")" +"MATCH(E7,Item Master!$A$1:$A$31,FALSE)" +"INDEX(Item Master!$A$1:$H$31,$G7,H$4)" +"IF(E7=E6,L6,K7)-D7" +"IF(L7>0,0,MIN(D7,L7*-1))" +"IF(RIGHT(B12,5)=""Total"",0,G11+F12-E12)" +"MATCH(""Inventory"",Item Master!$A$6:$Z$6,FALSE)" +"'Bill of Materials'!A7" +#"VLOOKUP(A5,The Business!$A$8:$D$14,4,FALSE)" +"VLOOKUP(A5,Item Master!$A$6:$H$31,F$1,FALSE)" +"IF(E5,F5/E5,0)" +"MAX(VLOOKUP(B5,Components Pivot!$A$3:$G$25,2,FALSE),E5*C5)" +"VLOOKUP(B5,Item Master!$A$6:$H$31,J$1,FALSE)" +"F5*C5*N5" +"VLOOKUP(B5,Components Pivot!$A$3:$C$25,3,FALSE)" +"IF(I5,(L5+J5)/I5,0)" +"AND(O5,G5U5" +"VLOOKUP(A5,Products Pivot!$A$4:$C$12,3,FALSE)" +"AD5*E5" +"AE5*C5" +"VLOOKUP(B5,Components Pivot!$A$3:$G$25,7,FALSE)" +"X5-AG5" +"ROUND(Q5+AE5,0)" +"IF(C4>0,C4/C5/15,0)" +"IF(PropaneRpt!I5>0,PropaneRpt!I5,"" "")" +"IF(PropaneRpt!N5>0,PropaneRpt!N5,"" "")" +"SUM(B13:B30)" +"IF(ButaneRpt!N5>0,ButaneRpt!N5,"" "")" +"SUM(B37:B46)" +"SUM(C9:M9)" +"SUM(C9:C16)-SUM(C17:C27)" +"""Reporting Month: ""&PropaneRpt!I5" +"SUM(C5:C67)" +"SUM(C9:M9)" +"SUM(C9:C16)-SUM(C17:C27)" +"""Reporting Month: ""&ButaneRpt!I5" +"SUM(C5:C67)" +"D5*F5" +"D5*H5" +"SUM(D5:D6)" +"(D11*C11)*H11" +"(D24*C24)*F24" +"SUM(D11:D40)" +"SUM(D45:D97)" +"D98+D41" +"IF(M32>0,SUM(C6:C20)/M32,0)" +"IF(M32>0,SUM(D6:D20)/M32,0)" +"IF(M32>0,SUM(E6:E20)/M32,0)" +"IF(M32>0,SUM(F6:F20)/M32,0)" +"IF(M32>0,SUM(G6:G20)/M32,0)" +"IF(M32>0,SUM(H6:H20)/M32,0)" +"IF(M32>0,SUM(I6:I20)/M32,0)" +"IF(M32>0,SUM(J6:J20)/M32,0)" +"IF(M32>0,SUM(K6:K20)/M32,0)" +"IF(M32>0,SUM(L6:L20)/M32,0)" +"IF(M32>0,SUM(M6:M20)/M32,0)" +"IF(M32>0,SUM(N6:N20)/M32,0)" +"IF(M32>0,SUM(O6:O20)/M32,0)" +"IF(M32>0,SUM(P6:P20)/M32,0)" +"IF(M32>0,SUM(Q6:Q20)/M32,0)" +"E21-D21" +"COUNT(E6:E20)" +"1+A7" +"SUM(G215:G370)" +"SUM(G5:G214)" +"SUM(G5:G370)" +"SUM(F2:F98)" +"B15+C15-D15" +"F15-E15" +"F15" +"SUM(D15:D45)" +"D46" +"0.01*E50+130" +"IF(G50>ABS(G46),""Pass"",""Fail"")" +"A10+1" +"+J4+O4+T4+Y4+AD4+AI4+AN4+AS4+AX4+BC4+BH4+BM4+BR4+BW4+CB4+CG4+CL4+CQ4+CV4+DA4+DF4+DK4+DP4+DU4+DZ4+EE4+EJ4+EO4+ET4+EY4+FD4+FI4+FN4+FS4+FX4+GC4+GH4+GM4+GR4+GW4+HB4+HG4+HL4+HQ4+HV4+IA4+IF4+IK4+Sheet2!D4+Sheet2!I4+Sheet2!N4+Sheet2!S4+Sheet2!X4+Sheet2!AC4+Sheet2!AH4+Sheet2!AM4+Sheet2!AR4+Sheet2!AW4+Sheet2!BG4+Sheet2!BB4+Sheet2!BL4+Sheet2!BQ4" +"+I4+N4+S4+X4+AC4+AH4+AM4+AR4+AW4+BB4+BG4+BL4+BQ4+BV4+CA4+CF4+CK4+CP4+CU4+CZ4+DE4+DJ4+DO4+DT4+DY4+ED4+EI4+EN4+ES4+EX4+FC4+FH4+FM4+FR4+FW4+GB4+GG4+GL4+GQ4+GV4+HA4+HF4+HK4+HP4+HU4+HZ4+IE4+IJ4+Sheet2!C4+Sheet2!H4+Sheet2!M4+Sheet2!R4+Sheet2!W4+Sheet2!AB4+Sheet2!AG4+Sheet2!AL4+Sheet2!AQ4+Sheet2!AV4+Sheet2!BA4+Sheet2!BF4+Sheet2!BK4+Sheet2!BP4" +"+H4+M4+R4+W4+AB4+AG4+AL4+AQ4+AV4+BA4+BF4+BK4+BP4+BU4+BZ4+CE4+CJ4+CO4+CT4+CY4+DD4+DI4+DN4+DS4+DX4+EC4+EH4+EM4+ER4+EW4+FB4+FG4+FL4+FQ4+FV4+GA4+GF4+GK4+GP4+GU4+GZ4+HE4+HJ4+HO4+HT4+HY4+ID4+II4+Sheet2!G4+Sheet2!B4+Sheet2!L4+Sheet2!Q4+Sheet2!V4+Sheet2!AA4+Sheet2!AF4+Sheet2!AK4+Sheet2!AP4+Sheet2!AU4+Sheet2!AZ4+Sheet2!BE4+Sheet2!BJ4+Sheet2!BO4" +"SUM(B4:E4)" +"+Sheet1!L4+Sheet1!Q4+Sheet1!V4+Sheet1!AA4+Sheet1!AF4+Sheet1!AK4+Sheet1!AP4+Sheet1!AU4+Sheet1!AZ4+Sheet1!BE4+Sheet1!BJ4+Sheet1!BO4+Sheet1!BT4+Sheet1!BY4+Sheet1!CD4+Sheet1!CI4+Sheet1!CN4+Sheet1!CS4+Sheet1!CX4+Sheet1!DC4+Sheet1!DH4+Sheet1!DM4+Sheet1!DR4+Sheet1!DW4+Sheet1!EB4+Sheet1!EG4+Sheet1!EL4+Sheet1!EQ4+Sheet1!EV4+Sheet1!FA4+Sheet1!FF4+Sheet1!FK4+Sheet1!FP4+Sheet1!FU4+Sheet1!FZ4+Sheet1!GE4+Sheet1!GJ4+Sheet1!GO4+Sheet1!GT4+Sheet1!GY4+Sheet1!HD4+Sheet1!HI4+Sheet1!HN4+Sheet1!HS4+Sheet1!HX4+Sheet1!IC4+Sheet1!IH4+Sheet1!IM4+Sheet2!F4+Sheet2!K4+Sheet2!P4+Sheet2!U4+Sheet2!Z4+Sheet2!AE4+Sheet2!AJ4+Sheet2!AO4+Sheet2!AT4+Sheet2!AY4+Sheet2!BD4+Sheet2!BI4+Sheet2!BN4+Sheet2!BS4" +"SUM(B4:E4)" +"SUMPRODUCT(C9:H9,C11:H11)" +"SUMPRODUCT($C$9:$H$9,C14:H14)" +"J14-K14" +"SUMPRODUCT(C8:H8,C10:H10)" +"SUMPRODUCT($C$8:$H$8,C13:H13)" +"J13-K13" +"SUMPRODUCT(C7:H7,C9:H9)" +"SUMPRODUCT($C$7:$H$7,C12:H12)" +"J12-K12" +"SUM(G10+B10)" +"SUM(H10-I10+J10)" +"SUM(G10+B10)" +"SUM(H10-I10+J10)" +"SUM(G10+B10)" +"SUM(H10-I10+J10)" +"SUM(G10+B10)" +"SUM(H10-I10+J10)" +"SUM(G10+B10)" +"SUM(H10-I10+J10)" +"SUM(G10+B10)" +"SUM(H10-I10+J10)" +"SUM(G10+B10)" +"SUM(H10-I10+J10)" +"SUM(G10+B10)" +"SUM(H10-I10+J10)" +"SUM(G10+B10)" +"SUM(H10-I10+J10)" +"SUM(G10+B10)" +"SUM(H10-I10+J10)" +"SUM(G10+B10)" +"SUM(H10-I10+J10)" +"SUM(G10+B10)" +"SUM(H10-I10+J10)" +"SUM(G10+B10)" +"SUM(H10-I10+J10)" +"SUM(G10+B10)" +"SUM(H10-I10+J10)" +"SUM(G10+B10)" +"SUM(H10-I10+J10)" +"SUM(G10+B10)" +"SUM(H10-I10+J10)" +"SUM(G10+B10)" +"SUM(H10-I10+J10)" +"SUM(G10+B10)" +"SUM(H10-I10+J10)" +"SUM(G10+B10)" +"SUM(H10-I10+J10)" +"SUM(G10+B10)" +"SUM(H10-I10+J10)" +"SUM(G10+B10)" +"SUM(H10-I10+J10)" +"SUM(G10+B10)" +"SUM(H10-I10+J10)" +"SUM(G10+B10)" +"SUM(H10-I10+J10)" +"SUM(G10+B10)" +"SUM(H10-I10+J10)" +"SUM(H7:H715)" +"SUM(H7:H2038)" +"1+A9" +"+B6/C6" +"5236875" +"9318146" +"+B23-B24" +"+B27*0.35" +"+B29/200000" +"SUM(F24:F29)" +"2000000-4476" +"SUM(F33:F35)" +"B2" +"B3" +"B4" +"B5" +"B6" +"B7" +"B8" +"B9" +"B10" +"B11" +"B12" +"B2" +"(E2/E$13)+(F2/F$13)+(G2/G$13)+(H2/H$13)+(I2/I$13)+(J2/J$13)+(K2/K$13)+(L2/L$13)+(M2/M$13)+(N2/N$13)+(O2/O$13)" +"P2/P$13" +"1/F$2" +"1/G$2" +"1/$G3" +"1/H$2" +"1/$H3" +"1/$H4" +"1/I$2" +"1/$I3" +"1/$I4" +"1/$I5" +"1/J$2" +"1/$J3" +"1/$J4" +"1/$J5" +"1/$J6" +"1/K$2" +"1/$K3" +"1/$K4" +"1/$K5" +"1/$K6" +"1/$K7" +"1/L$2" +"1/$L3" +"1/$L4" +"1/$L5" +"1/$L6" +"1/$L7" +"1/$L8" +"1/M$2" +"1/$M3" +"1/$M4" +"1/$M5" +"1/$M6" +"1/$M7" +"1/$M8" +"1/$M9" +"1/N$2" +"1/$N3" +"1/$N4" +"1/$N5" +"1/$N6" +"1/$N7" +"1/$N8" +"1/$N9" +"1/$N10" +"1/O$2" +"1/$O3" +"1/$O4" +"1/$O5" +"1/$O6" +"1/$O7" +"1/$O8" +"1/$O9" +"1/$O10" +"1/$O11" +"SUM(E2:E12)" +"Q21" +"AF21" +"AN21" +"AV21" +"B19*B20" +"SUM(B21:C21)" +"SUM(K21:O21)" +"SUM(U21:W21)" +"C9+Table1s2!C19" +"'[1]1-2overview'!$AT$48" +"D10+D14+Table1s2!D7+Table1s2!D14+Table1s2!D18" +"+'[1]1-4s1'!$J$36" +"'[1]1-2overview'!$AT$35" +"'[1]1-3s2-3CH4'!$S$16" +"'[1]1-3s2-3N2O'!$S$16" +"'[1]1-3s2-3NOX'!$S$16" +"'[1]1-3s2-3CO'!$S$16" +"'[1]1-3s2-3NMVOC'!$S$16" +"SUM(I11:I13)" +"'[1]1-2overview'!$AT$36" +"'[1]1-3s2-3CH4'!$S$18" +"'[1]1-3s2-3N2O'!$S$18" +"'[1]1-3s2-3NOX'!$S$18" +"'[1]1-3s2-3CO'!$S$18" +"'[1]1-3s2-3NMVOC'!$S$18" +"SUM(I15:I20)" +"SUM(C8:C13)" +"SUM(I8:I12)" +"IF('[1]1-5s3CO2'!$G$31>0,'[1]1-5s3CO2'!$G$31,'[1]1-2overview'!$AT$37)" +"IF('[1]1-5s3CH4'!$G$30>0,'[1]1-5s3CH4'!$G$30,'[1]1-3s2-3CH4'!$S$19)" +"IF('[1]1-5s3N2O'!$G$30>0,'[1]1-5s3N2O'!$G$30,'[1]1-3s2-3N2O'!$S$19)" +"IF('[1]1-5s3NOX'!$G$31>0,'[1]1-5s3NOX'!$G$31,'[1]1-3s2-3NOX'!$S$19)" +"IF('[1]1-5s3CO'!$G$31>0,'[1]1-5s3CO'!$G$31,'[1]1-3s2-3CO'!$S$19)" +"IF('[1]1-5s3NMVOC'!$G$31>0,'[1]1-5s3NMVOC'!$G$31,'[1]1-3s2-3NMVOC'!$S$19)" +"'[1]1-2overview'!$AT$38" +"'[1]1-3s2-3CH4'!$S$21" +"'[1]1-3s2-3N2O'!$S$21" +"'[1]1-3s2-3NOX'!$S$21" +"'[1]1-3s2-3CO'!$S$21" +"'[1]1-3s2-3NMVOC'!$S$21" +"'[1]1-2overview'!$AT$39" +"'[1]1-3s2-3CH4'!$S$22" +"'[1]1-3s2-3N2O'!$S$22" +"'[1]1-3s2-3NOX'!$S$22" +"'[1]1-3s2-3CO'!$S$22" +"'[1]1-3s2-3NMVOC'!$S$22" +"'[1]1-2overview'!$AT$40" +"'[1]1-3s2-3CH4'!$S$23" +"'[1]1-3s2-3N2O'!$S$23" +"'[1]1-3s2-3NOX'!$S$23" +"'[1]1-3s2-3CO'!$S$23" +"'[1]1-3s2-3NMVOC'!$S$23" +"C13" +"SUM(C15:C17)" +"'[1]1-2overview'!$AT$42" +"'[1]1-3s2-3CH4'!$S$24" +"'[1]1-3s2-3N2O'!$S$24" +"'[1]1-3s2-3NOX'!$S$24" +"'[1]1-3s2-3CO'!$S$24" +"'[1]1-3s2-3NMVOC'!$S$24" +"'[1]1-2overview'!$AT$43" +"'[1]1-3s2-3CH4'!$S$25" +"'[1]1-3s2-3N2O'!$S$25" +"'[1]1-3s2-3NOX'!$S$25" +"'[1]1-3s2-3CO'!$S$25" +"'[1]1-3s2-3NMVOC'!$S$25" +"'[1]1-3s2-3NOX'!$S$26+'[1]1-3s2-3NOX'!$S$27" +"'[1]1-3s2-3CO'!$S$26+'[1]1-3s2-3CO'!$S$27" +"'[1]1-3s2-3NMVOC'!$S$26+'[1]1-3s2-3NMVOC'!$S$27" +"'[1]1-2overview'!$AT$49" +"'[1]1-3s2-3CH4'!$S$29" +"'[1]1-3s2-3N2O'!$S$28" +"'[1]1-3s2-3NOX'!$S$28" +"'[1]1-3s2-3CO'!$S$28" +"'[1]1-3s2-3NMVOC'!$S$28" +"C20+C24" +"'[1]1-6s1'!$H$21" +"'[1]1-7s1'!$G$27" +"IF('[1]1-8s2'!$G$17>0,'[1]1-8s2'!$G$17,'[1]1-8s1'!$G$16)" +"IF('[1]1-8s2'!$G$16>0,'[1]1-8s2'!$G$16,'[1]1-8s1'!$G$15)" +"IF('[1]1-8s2'!$G$18>0,'[1]1-8s2'!$G$18,'[1]1-8s1'!$G$17)+SUM('[1]1-8s4'!$G$16:$G$18)" +"IF('[1]1-8s2'!$G$19>0,'[1]1-8s2'!$G$19,'[1]1-8s1'!$G$18)+'[1]1-8s3'!$F$14" +"'[1]1-7s1'!$G$40" +"'[1]1-7s1'!$G$48" +"SUM(F10:F11)" +"IF('[1]1-5s3NOX'!$G$50>0,'[1]1-5s3NOX'!$G$50,'[1]1-3s2-3NOX'!$S$32)" +"IF('[1]1-5s3CO'!$G$50>0,'[1]1-5s3CO'!$G$50,'[1]1-3s2-3CO'!$S$32)" +"IF('[1]1-5s3NMVOC'!$G$50>0,'[1]1-5s3NMVOC'!$G$50,'[1]1-3s2-3NMVOC'!$S$32)" +"IF('[1]1-5s3SO2'!$G$50>0,'[1]1-5s3SO2'!$G$50,'[1]1-4s1'!$J$39/1000)" +"'[1]1-3s2-3NOX'!$S$31" +"'[1]1-3s2-3CO'!$S$31" +"'[1]1-3s2-3NMVOC'!$S$31" +"'[1]1-4s1'!$J$38/1000" +"'[1]1-2overview'!$BA$48" +"C9+C19+C25+Table2s2!C8+Table2s2!C11+Table2s2!C15+Table2s2!C22" +"SUM(C10:C16)" +"'[2]2-1s1'!$E$17" +"'[2]2-1s2'!$E$17" +"'[2]2-2s1'!$F$20" +"'[2]2-3s1'!$F$20" +"'[2]2-4s1'!$E$17+'[2]2-4s2'!$E$17" +"'[2]2-5s2'!$E$16" +"'[2]2-5s1'!$F$20" +"'[2]2-5s3'!$F$20" +"SUM(C17:C18)" +"'[2]2-5s4'!$F$19" +"'[2]2-5s5'!$E$18" +"SUM(C20:C24)" +"IF('[2]2-6s1'!$F$17>0,'[2]2-6s1'!$F$17,'[2]2-6s2'!$E$17)" +"'[2]2-6s3'!$G$18" +"'[2]2-6s3'!$G$17" +"'[2]2-6s3'!$G$19" +"'[2]2-7s1'!$G$16" +"'[2]2-7s1'!$G$17" +"'[2]2-8s1'!$G$18" +"'[2]2-8s1'!$G$19" +"'[2]2-8s1'!$G$21" +"'[2]2-8s1'!$G$20" +"'[2]2-9s1'!$F$18+'[2]2-9s4'!$E$20" +"IF('[2]2-9s2'!$E$17>0,'[2]2-9s2'!$E$17,'[2]2-9s3'!$E$17)" +"'[2]2-10s1'!$F$25" +"'[2]2-10s2'!$F$25" +"'[2]2-10s4'!$F$24" +"'[2]2-10s3'!$F$25" +"'[2]2-10s5'!$F$25" +"IF('[2]2-11s1'!$G$19>0,'[2]2-11s1'!$G$19,'[2]2-11s2'!$E$18)" +"'[2]2-11s3'!$G$16" +"'[2]2-11s3'!$G$18" +"'[2]2-11s3'!$G$17" +"'[2]2-11s3'!$G$19" +"IF('[2]2-11s1'!$G$20>0,'[2]2-11s1'!$G$20,'[2]2-11s4'!$E$18)" +"IF('[2]2-11s1'!$G$21>0,'[2]2-11s1'!$G$21,'[2]2-11s5'!$E$17)" +"'[2]2-11s10'!$G$17" +"'[2]2-11s10'!$G$18" +"'[2]2-11s10'!$G$19" +"IF(('[2]2-11s6'!$J$20+'[2]2-11s7'!$J$20)>0,'[2]2-11s6'!$J$20+'[2]2-11s7'!$J$20,'[2]2-11s8'!$E$17+'[2]2-11s9'!$D$17)" +"'[2]2-15s13'!$G$19+'[2]2-11s11'!$D$17" +"+'[2]2-11s1'!$G$22" +"SUM(C9:C10)" +"'[2]2-12s1'!$H$16" +"'[2]2-12s1'!$H$18" +"'[2]2-12s1'!$H$17" +"'[2]2-12s2'!$F$22" +"'[2]2-13s1'!$F$24+'[2]2-13s2'!$F$24" +"SUM(C12:C14)" +"'[2]2-14s1'!$G$22" +"'[2]2-14s1'!$G$26" +"'[2]2-14s2'!$G$22" +"'[2]2-14s2'!$G$26" +"SUM(C16:C21)" +"'[2]2-15s3'!$F$17" +"'[2]2-15s3'!$F$18" +"'[2]2-15s7'!$F$18" +"'[2]2-15s7'!$F$19" +"'[2]2-15s8'!$I$16+'[2]2-15s8'!$I$18" +"'[2]2-15s8'!$I$17+'[2]2-15s8'!$I$19" +"'[2]2-15s9'!$G$19+'[2]2-15s9'!$G$22" +"'[2]2-15s9'!$G$20+'[2]2-15s9'!$G$23" +"'[2]2-15s9'!$G$21+'[2]2-15s9'!$G$24" +"'[2]2-15s10'!$G$15" +"'[2]2-15s10'!$G$16" +"'[2]2-15s11'!$G$15" +"'[2]2-15s11'!$G$16" +"'[2]2-15s12'!$G$16" +"'[2]2-15s12'!$G$17" +"'[2]2-15s13'!$G$19" +"SUM(C8:C11)" +"C8+C19+Table4s2!C12+Table4s2!C17+Table4s2!C18+Table4s2!C19+Table4s2!C25" +"'[3]4-1s1'!$E$28/1000" +"('[3]4-1s1'!$E$18+'[3]4-1s1'!$E$19)/1000" +"'[3]4-1s1'!$E$20/1000" +"'[3]4-1s1'!$E$21/1000" +"'[3]4-1s1'!$E$22/1000" +"'[3]4-1s1'!$E$23/1000" +"'[3]4-1s1'!$E$24/1000" +"'[3]4-1s1'!$E$25/1000" +"'[3]4-1s1'!$E$26/1000" +"'[3]4-1s1'!$E$27/1000" +"'[3]4-1s1'!$G$28/1000" +"'[3]4-1s2'!$E$26" +"('[3]4-1s1'!$G$18+'[3]4-1s1'!$G$19)/1000" +"'[3]4-1s1'!$G$20/1000" +"'[3]4-1s1'!$G$21/1000" +"'[3]4-1s1'!$G$22/1000" +"'[3]4-1s1'!$G$23/1000" +"'[3]4-1s1'!$G$24/1000" +"'[3]4-1s1'!$G$25/1000" +"'[3]4-1s1'!$G$26/1000" +"'[3]4-1s1'!$G$27/1000" +"'[3]4-1s2'!$E$20" +"'[3]4-1s2'!$E$21" +"'[3]4-1s2'!$E$23" +"'[3]4-1s2'!$E$25" +"'[3]4-2s1'!$I$23" +"'[3]4-2s1'!$I$16+'[3]4-2s1'!$I$17+'[3]4-2s1'!$I$18" +"'[3]4-2s1'!$I$19+'[3]4-2s1'!$I$20" +"'[3]4-2s1'!$I$21+'[3]4-2s1'!$I$22" +"'[3]4-5s5'!$I$18" +"'[3]4-3s3'!$I$16" +"'[3]4-3s3'!$I$19" +"'[3]4-3s3'!$I$20" +"'[3]4-3s3'!$I$17" +"'[3]4-4s3'!$F$20" +"'[3]4-4s3'!$F$23" +"'[3]4-4s3'!$F$24" +"'[3]4-4s3'!$F$21" +"IF((D8+D14+D20+D26+D27)+(F8+F14+F20+F26+F27)>0,(D8+D14+D20+D26+D27)+(F8+F14+F20+F26+F27),0)" +"IF((D8+D14+D20+D26+D27)+(F8+F14+F20+F26+F27)<0,(D8+D14+D20+D26+D27)+(F8+F14+F20+F26+F27),0)" +"G8+G14+G20+G26+G27" +"IF('[4]5-1s3'!$E$19<0,(-1)*'[4]5-1s3'!$E$19,0)" +"IF('[4]5-1s3'!$E$19>0,(-1)*'[4]5-1s3'!$E$19,0)" +"SUM(D15:D19)" +"'[4]5-3s1'!$I$17" +"'[4]5-3s1'!$I$21" +"'[4]5-3s1'!$I$22" +"'[4]5-3s1'!$I$18" +"(44/12)*(SUM('[4]5-2s3'!$J$16:$J$21)+SUM('[4]5-2s4'!$L$16:$L$21))" +"(44/12)*(SUM('[4]5-2s3'!$J$24:$J$25)+SUM('[4]5-2s4'!$L$24:$L$25))" +"(44/12)*(SUM('[4]5-2s3'!$J$27:$J$29)+SUM('[4]5-2s4'!$L$27:$L$29))" +"(44/12)*('[4]5-2s3'!$J$23+'[4]5-2s3'!$J$26+'[4]5-2s3'!$J$30+'[4]5-2s4'!$L$23+'[4]5-2s4'!$L$26+'[4]5-2s4'!$L$30)" +"(44/12)*('[4]5-2s3'!$J$31+'[4]5-2s4'!$L$31)" +" -(44/12)*(SUM('[4]5-4s1'!$H$16:$H$21)+SUM('[4]5-4s2'!$H$16:$H$21))" +" -(44/12)*(SUM('[4]5-4s1'!$H$23:$H$24)+SUM('[4]5-4s2'!$H$23:$H$24))" +" -(44/12)*(SUM('[4]5-4s1'!$H$26:$H$28)+SUM('[4]5-4s2'!$H$27:$H$29))" +" -(44/12)*('[4]5-4s1'!$H$22+'[4]5-4s1'!$H$25+'[4]5-4s1'!$H$29+'[4]5-4s2'!$H$22+'[4]5-4s2'!$H$25+'[4]5-4s2'!$H$30)" +" -(44/12)*('[4]5-4s1'!$H$30+'[4]5-4s2'!$H$31)" +"IF('[4]5-5s4'!$F$22>0,'[4]5-5s4'!$F$22,0)" +"IF('[4]5-5s4'!$F$22<0,'[4]5-5s4'!$F$22,0)" +"C8+C12+C16+C17" +"SUM(C9:C11)" +"SUM('[5]6-1s1'!$N$23:$N$25)" +"'[5]6-3s4'!$G$20" +"'[5]6-2s4'!$G$21" +"'[5]6-4s1'!$G$18" +"C10+C21+Table7As2!D10+Table7As2!D11+Table7As2!D19+Table7As2!D27+Table7As2!D32" +"D10+D21+Table7As2!F10+Table7As2!F11+Table7As2!F19+Table7As2!F27+Table7As2!F32" +"Table7As1!K21" +"C11+C18" +"SUM(C12:C17)" +"Table1s1!C10" +"Table1s1!D10" +"Table1s1!C14" +"Table1s1!D14" +"Table1s2!C7" +"Table1s2!D7" +"Table1s2!C14" +"Table1s2!D14" +"Table1s2!C18" +"Table1s2!D18" +"SUM(C19:C20)" +"Table1s2!D24" +"Table2s1!C8" +"SUM(D22:D30)" +"Table2s1!D8" +"Table2s1!C19" +"Table2s1!D19" +"Table2s1!C25" +"Table2s1!D25" +"Table2s2!C8" +"Table2s2!F8" +"Table2s2!$J$11" +"Table2s2!$J$15" +"Table2s2!$K$15" +"Table2s2!C22" +"Table2s2!D22" +"Table3s1!C7" +"Table3s1!D7" +"Table3s1!E7" +"SUM(G12:G18)" +"Table4s1!C8" +"Table4s1!C19" +"Table4s2!C12" +"Table4s2!D17" +"Table4s2!C25" +"+Table5s1!D7" +"SUM(G21:G23,G25:G26)" +"Table5s1!D8" +"Table5s1!D14" +"Table5s1!F20" +"Table5s1!D26" +"SUM(G28:G31)" +"Table6s1!D8" +"Table6s1!D12" +"+Table6s1!E12" +"Table6s1!D17" +"SUM(C12:C13)" +"Table1s3!C10" +"Table1s3!D10" +"IF(Table7As1!C11>0, SUM(E11,E14,E15,E16,E17,E18,E19),SUM(E10,E14,E15,E16,E17,E18,E19))" +"Table7As1!D9" +"+'[1]1-1s1-3'!$T$45+Table7As1!C18" +"Table7As1!C10" +"Table7As1!E10" +"+Table7As1!C18" +"Table7As1!E18" +"Table7As1!C21" +"Table7As1!E21" +"Table7As2!D10" +"Table7As2!D19" +"Table7As2!G27" +"Table7As2!D32" +"Table7As3!C11" +"Table7As3!E11" +"PAJ_MAD(X4:X13)" +"AVERAGE($G$9:$G$18)" +"AVERAGE($L$8:$U$8)" +"PAJ_AVERAGE($G$9:$G$18,10)" +"PAJ_AVERAGE($L$8:$U$8,10)" +"PAJ_AVERAGE($G$9:$G$18,5)" +"PAJ_AVERAGE($L$8:$U$8,5)" +"PAJ_RAND(B6)" +"PAJ_SimNORM(B7,$D$2,$D$3)" +"PAJ_AVERAGE($G$9:$G$18,H6)" +"PAJ_AVERAGE($L$8:$U$8,K6)" +"PAJ_findname(""Paul"")" +"PAJ_REG_A($G$9:$G$18,10)" +"PAJ_REG_B($G$9:$G$18,10)" +"PAJ_REG_A($G$9:$G$18,5)" +"PAJ_REG_B($G$9:$G$18,5)" +"PAJ_REG_A($G$9:$G$18,H22)" +"PAJ_REG_B($G$9:$G$18,H22)" +"PAJ_LINEAR($H$20,$I$20,I23)" +"PAJ_LINEAR($H$23:H24,$I$23:I24,G24)" +"PAJ_REG_A($K$32:$T$32,10)" +"PAJ_REG_B($K$32:$T$32,10)" +"[1]!Q_Lq(K3:O3)" +"[1]!Q_type($D$2:$D$4)" +"[1]!Q_type(F3:H3)" +"[1]!Q_L(D2:D4)" +"[1]!Q_L(F3:H3)" +"[1]!Q_W(D2:D4)" +"[1]!Q_W(F3:H3)" +"[1]!Q_Lq(D2:D4)" +"[1]!Q_Lq(F3:H3)" +"[1]!Q_Wq(D2:D4)" +"[1]!Q_Wq(F3:H3)" +"[1]!Q_Ls(D2:D4)" +"[1]!Q_Ls(F3:H3)" +"[1]!Q_Lq(K8:K12)" +"[1]!Q_Ws(D2:D4)" +"[1]!Q_Ws(F3:H3)" +"[1]!Q_LamB(D2:D4)" +"[1]!Q_LamB(F3:H3)" +"[1]!Q_Eff(D2:D4)" +"[1]!Q_Eff(F3:H3)" +"[1]!Q_P0(D2:D4)" +"[1]!Q_P0(F3:H3)" +"[1]!Q_PB(D2:D4)" +"[1]!Q_PB(F3:H3)" +"[1]!Q_PF(D2:D4)" +"[1]!Q_PF(F3:H3)" +"[1]!Q_PTq(D20,D2:D4)" +"[1]!Q_PTq(G20,F3:H3)" +"[1]!Q_P0(D2:D4)" +"[1]!Q_P0(F3:H3)" +"[1]!Q_FNEXT(1,D2:D4)*D22" +"[1]!Q_FNEXT(1,F3:H3)*G22" +"[1]!Q_FNEXT(2,D2:D4)*D23" +"[1]!Q_FNEXT(2,F3:H3)*G23" +"[1]!Q_FNEXT(3,D2:D4)*D24" +"[1]!Q_FNEXT(3,F3:H3)*G24" +"[1]!Q_FNEXT(4,D2:D4)*D25" +"[1]!Q_FNEXT(4,F3:H3)*G25" +"[1]!Q_FNEXT(5,D2:D4)*D26" +"[1]!Q_FNEXT(5,F3:H3)*G26" +"[1]!Q_FNEXT(6,D2:D4)*D27" +"[1]!Q_FNEXT(6,F3:H3)*G27" +"[1]!Q_FNEXT(7,D2:D4)*D28" +"[1]!Q_FNEXT(7,F3:H3)*G28" +"[1]!Q_FNEXT(8,D2:D4)*D29" +"[1]!Q_FNEXT(8,F3:H3)*G29" +"[1]!Q_FNEXT(9,D2:D4)*D30" +"[1]!Q_FNEXT(9,F3:H3)*G30" +"[1]!Q_FNEXT(10,D2:D4)*D31" +"[1]!Q_FNEXT(10,F3:H3)*G31" +"PAJ_GCD(B2,C2)" +"B2/D2" +"C2/D2" +"PAJ_LCM(B2,C2)" +"[3]!Inv_TotProfit(F4,_Inv2)" +"[3]!Inv_EOQ(_Inv2)" +"[3]!Inv_TotProfit(Inv1_Inst,_Inv1)" +"[3]!Inv_InvCost(Inv1_Inst,_Inv1)" +"[3]!Inv_Level(Inv1_Inst,_Inv1)" +"[3]!Inv_Max(Inv1_Inst,_Inv1)" +"[3]!Inv_Reorder(Inv1_Inst,_Inv1)" +"[3]!Inv_CycleTime(Inv1_Inst,_Inv1)" +"[3]!Inv_ResTime(Inv1_Inst,_Inv1)" +"[3]!Inv_EOQ(_Inv1)" +"[3]!Inv_TotProfit(Inv1_Opt,_Inv1)" +"[3]!Inv_InvCost(Inv1_Opt,_Inv1)" +"[3]!Inv_Level(Inv1_Opt,_Inv1)" +"[3]!Inv_Max(Inv1_Opt,_Inv1)" +"[3]!Inv_Reorder(Inv1_Opt,_Inv1)" +"[3]!Inv_CycleTime(Inv1_Opt,_Inv1)" +"[3]!Inv_ResTime(Inv1_Opt,_Inv1)" +"[2]!RV_MEAN($H$3:$H$6)" +"[2]!RV_VAR($H$3:$H$6)" +"[2]!RV_SKEW($H$3:$H$6)" +"[2]!RV_KURT($H$3:$H$6)" +"[2]!RV_MEAN(_RV3)" +"[2]!RV_VAR(_RV3)" +"[2]!RV_SKEW(_RV3)" +"[2]!RV_KURT(_RV3)" +"[2]!RV_MEAN($F$17:$H$17)" +"[2]!RV_VAR($F$17:$H$17)" +"[2]!RV_SKEW($F$17:$H$17)" +"[2]!RV_KURT($F$17:$H$17)" +"F4/E4" +"H4/2.2" +"D2/2.2" +"E20*2.2" +"E27*F27" +"SUM(G27:G28,G31,G32,G33,G34,G35,G36,G38,G39,G40,G41,G44,G45)" +"SUM(B9:L9)" +"SUM(B9:B17)-SUM(B19:B37)" +"NOW()" +"B6*C6" +"B6" +"D7/B7" +"D9" +"F9+D6" +"B7+B9" +"E10" +"D12" +"F9+D15" +"H9+D15" +"SUM(B13:B15)" +"SUM(D10:D15)" +"G12+D18" +"D6" +"F21" +"SUM(B27:B28)" +"-B25*E22" +"B29+B30" +"B6*C6" +"H6" +"B6" +"B7+B9" +"SUM(H9:H10)" +"SUM(B13:B15)" +"SUM(B16:B19)" +"155-75" +"D6" +"SUM(D9:D29)" +"SUM(B36:B37)" +"I28" +"B38-B39" +"SUM(M5:M30)" +"B6*C6" +"H6" +"B6" +"B7+B9" +"SUM(H9:H10)" +"SUM(B13:B15)" +"SUM(H15:H17)" +"SUM(B16:B19)" +"200-155" +"SUM(B20:B24)" +"SUM(H24:H27)" +"SUM(B25:B30)" +"D6" +"SUM(D9:D33)" +"SUM(B40:B41)" +"I33" +"B42-B43" +"SUM(M5:M34)" +"'Perpetual WeightedAverage'!B27" +"'Perpetual FIFO'!B36" +"'Perpetual LIFO'!B40" +"0.05*B6" +"SUMPRODUCT(B6:G6,B16:G16)" +"SUMPRODUCT(B7:G7,B20:G20)" +"B10+B11" +"B2+B16-B5" +"B20+C16-C5" +"0.05*B6" +"SUMPRODUCT(B6:G6,B16:G16)" +"SUMPRODUCT(B7:G7,B20:G20)" +"B10+B11" +"B2+B16-B5" +"B20+C16-C5" +"M4" +"M4" +"M4" +"M4" +"M4" +"M4" +"M4" +"M4" +"M4" +"M4" +"N4" +"N4" +"N4" +"N4" +"N4" +"N4" +"N4" +"N4" +"N4" +"N4" +"SUBTOTAL(9,L4:L14)" +"SUBTOTAL(9,L19:L22)" +"SUBTOTAL(9,L27:L29)" +"SUBTOTAL(9,L34:L38)" +"SUBTOTAL(9,L43:L71)" +"SUBTOTAL(9,L81:L88)" +"SUBTOTAL(9,L109:L110)" +"SUBTOTAL(9,L122:L122)" +"SUBTOTAL(9,L127:L132)" +"M171" +"M171" +"M171" +"M171" +"M171" +"M171" +"M171" +"M171" +"M171" +"M171" +"N171" +"SUBTOTAL(9,L160:L177)" +"SUBTOTAL(9,L4:L177)" +"D7+D8+D9-D10-D11" +"A103" +"IF(A104=0,"""",A104)" +"C155" +"B155" +"B11*C11" +"IF(D20=0,"""",D11/D20)" +"IF(D20=0,"""",D12/D20)" +"IF(D20=0,"""",D13/D20)" +"IF(D20=0,"""",D14/D20)" +"IF(D20=0,"""",D15/D20)" +"IF(D20=0,"""",D16/D20)" +"B161" +"IF(D20=0,"""",D17/D20)" +"IF(D20=0,"""",D18/D20)" +"IF(D20=0,"""",D19/D20)" +"SUM(D11:D19)" +"C137" +"IF(D24=0,"""",D24/D39)" +"IF(D24=0,"""",D24/E86)" +"IF(D25=0,"""",D25/D39)" +"IF(D25=0,"""",D25/E86)" +"IF(D26=0,"""",D26/D39)" +"IF(D26=0,"""",D26/E86)" +"IF(D27=0,"""",D27/D39)" +"IF(D27=0,"""",D27/E86)" +"IF(D28=0,"""",D28/D39)" +"IF(D28=0,"""",D28/E86)" +"IF(D29=0,"""",D29/D39)" +"IF(D29=0,"""",D29/E86)" +"IF(D30=0,"""",D30/D39)" +"IF(D30=0,"""",D30/E86)" +"IF(D31=0,"""",D31/D39)" +"IF(D31=0,"""",D31/E86)" +"IF(D32=0,"""",D32/D39)" +"IF(D32=0,"""",D32/E86)" +"IF(A146=0,"""",A146)" +"IF(D33=0,"""",D33/D39)" +"IF(D33=0,"""",D33/E86)" +"IF(D34=0,"""",D34/D39)" +"IF(D34=0,"""",D34/E86)" +"IF(D35=0,"""",D35/D39)" +"IF(D35=0,"""",D35/E86)" +"IF(D36=0,"""",D36/D39)" +"IF(D36=0,"""",D36/E86)" +"IF(D37=0,"""",D37/D39)" +"IF(D37=0,"""",D37/E86)" +"IF(D38=0,"""",D38/D39)" +"IF(D38=0,"""",D38/E86)" +"SUM(D24:D38)" +"B182" +"B181" +"IF(D42=0,"""",D42/D58)" +"IF(D42=0,"""",D42/E86)" +"B183" +"IF(D43=0,"""",D43/E86)" +"IF(D44=0,"""",D44/E86)" +"IF(D45=0,"""",D45/E86)" +"IF(D46=0,"""",D46/E86)" +"IF(D47=0,"""",D47/E86)" +"IF(D48=0,"""",D48/E86)" +"IF(D49=0,"""",D49/E86)" +"IF(D50=0,"""",D50/E86)" +"IF(D51=0,"""",D51/E86)" +"B127*B128" +"IF(D52=0,"""",D52/E86)" +"B129*B130" +"IF(D53=0,"""",D53/E86)" +"B193" +"IF(D54=0,"""",D54/E86)" +"IF(D55=0,"""",D55/E86)" +"IF(D56=0,"""",D56/E86)" +"IF(D57=0,"""",D57/E86)" +"SUM(D42:D57)" +"IF(D58=0,"""",D58/E86)" +"((D39+D58)/2*B197)/100*B122" +"IF(D59=0,"""",D59/E86)" +"D39+D58+D59" +"IF(D60=0,"""",D60/E86)" +"IF(ISBLANK(OR(B111,B112)),0,B111)" +"IF(OR(F211=0,ISBLANK(F211)),0,F211)" +"B63*C63*E63" +"B122" +"IF(D63=0,"""",D63/D70)" +"B122" +"IF(D64=0,"""",D64/D70)" +"B122" +"IF(D65=0,"""",D65/D70)" +"B122" +"IF(D66=0,"""",D66/D70)" +"B122" +"IF(D67=0,"""",D67/D70)" +"IF(ISBLANK(OR(B116,B117)),0,B116*B117)" +"B122" +"IF(D68=0,"""",D68/D70)" +"IF(ISBLANK(OR(B118,B119)),0,B118*B119)" +"B122" +"IF(D69=0,"""",D69/D70)" +"SUM(B63:B69)" +"IF(D70=0,"""",D70/E86)" +"B166" +"B167" +"B166*B167" +"IF(D75=0,"""",D75/E86)" +"B168" +"B169" +"B168*B169" +"IF(D76=0,"""",D76/E86)" +"B170" +"B171" +"IF(D77=0,"""",D77/E86)" +"B172" +"B173" +"B172*B173" +"IF(D78=0,"""",D78/E86)" +"B174" +"B175" +"B174*B175" +"IF(D79=0,"""",D79/E86)" +"B176" +"B177" +"B177*B176" +"IF(D80=0,"""",D80/E86)" +"SUM(B75:B80)" +"D81/D83" +"D81/E86" +"B178/100" +"F90*C82" +"D82/D83" +"D82/E86" +"D81+D82" +"D60+D70+D81" +"D85+D82" +"IF(F90=0,"""",F90/(B117+B119))" +"IF(F90=0,"""",F90/C155)" +"IF(F90=0,"""",(F90/(B128+B130)))" +"IF(F90=0,"""",F90/C157)" +"D20" +"IF(D39=0,"""",D39/(B117+B119))" +"IF(D39=0,"""",D39/C155)" +"+IF(D39=0,"""",(D39/(B128+B130)))" +"IF(D39=0,"""",D39/C157)" +"D39" +"B90-B91" +"IF(D60=0,"""",(D58+D59)/(B117+B119))" +"IF(D60=0,"""",(D58+D59)/C155)" +"IF(D60=0,"""",(D58+D59)/(B128+B130))" +"IF(D60=0,"""",(D58+D59)/C157)" +"D58+D59" +"IF(D70=0,"""",D70/(B117+B119))" +"IF(D70=0,"""",D70/C155)" +"IF(D70=0,"""",(D70/(B128+B130)))" +"IF(D70=0,"""",D70/C157)" +"D70" +"B94-C95" +"IF(D81=0,"""",D81/(B117+B119))" +"IF(D81=0,"""",D81/C155)" +"IF(D81=0,"""",(D81/B128+B130))" +"IF(D81=0,"""",D81/C157)" +"D81" +"IF(B120+B121=0,"""",(1-(B120+B121)/(B117+B119)))" +"IF(B130+B131=0,"""",(1-((B131+B132)/(B128+B130))))" +"((B131*B133)+(B132*B133))-((B128*C128)+(B130*C130))" +"B127*B128" +"B111" +"B116*B117" +"B118*B119" +"IF(OR(D202<>0, E202<>0),E202*(1+E202)^D202/((1+E202)^D202-1),0)" +"IF(OR(E202<>0, B202<>0),(((B202-C202)*(E202*(1+E202)^D202/((1+E202)^D202-1))+(C202*F202))/B202),0)" +"(A211+B211+C211+E211)" +"(B216+C216+E216)" +"IF(A103=0,"""",A103)" +"C155" +"B155" +"B11*C11" +"IF(D20=0,"""",D11/D20)" +"IF(D20=0,"""",D12/D20)" +"IF(D20=0,"""",D13/D20)" +"IF(D20=0,"""",D14/D20)" +"IF(D20=0,"""",D15/D20)" +"IF(D20=0,"""",D16/D20)" +"B161" +"IF(D20=0,"""",D17/D20)" +"IF(D20=0,"""",D18/D20)" +"IF(D20=0,"""",D19/D20)" +"SUM(D11:D19)" +"C137" +"IF(D24=0,"""",D24/D39)" +"IF(D24=0,"""",D24/E86)" +"IF(D25=0,"""",D25/D39)" +"IF(D25=0,"""",D25/E86)" +"IF(D26=0,"""",D26/D39)" +"IF(D26=0,"""",D26/E86)" +"IF(D27=0,"""",D27/D39)" +"IF(D27=0,"""",D27/E86)" +"IF(D28=0,"""",D28/D39)" +"IF(D28=0,"""",D28/E86)" +"IF(D29=0,"""",D29/D39)" +"IF(D29=0,"""",D29/E86)" +"IF(D30=0,"""",D30/D39)" +"IF(D30=0,"""",D30/E86)" +"IF(D31=0,"""",D31/D39)" +"IF(D31=0,"""",D31/E86)" +"IF(D32=0,"""",D32/D39)" +"IF(D32=0,"""",D32/E86)" +"IF(A146=0,"""",A146)" +"IF(D33=0,"""",D33/D39)" +"IF(D33=0,"""",D33/E86)" +"IF(D34=0,"""",D34/D39)" +"IF(D34=0,"""",D34/E86)" +"IF(D35=0,"""",D35/D39)" +"IF(D35=0,"""",D35/E86)" +"IF(D36=0,"""",D36/D39)" +"IF(D36=0,"""",D36/E86)" +"IF(D37=0,"""",D37/D39)" +"IF(D37=0,"""",D37/E86)" +"IF(D38=0,"""",D38/D39)" +"IF(D38=0,"""",D38/E86)" +"SUM(D24:D38)" +"B182" +"B181" +"IF(D42=0,"""",D42/D58)" +"IF(D42=0,"""",D42/E86)" +"B183" +"IF(D43=0,"""",D43/E86)" +"IF(D44=0,"""",D44/E86)" +"IF(D45=0,"""",D45/E86)" +"IF(D46=0,"""",D46/E86)" +"IF(D47=0,"""",D47/E86)" +"IF(D48=0,"""",D48/E86)" +"IF(D49=0,"""",D49/E86)" +"IF(D50=0,"""",D50/E86)" +"IF(D51=0,"""",D51/E86)" +"B127*B128" +"IF(D52=0,"""",D52/E86)" +"B129*B130" +"IF(D53=0,"""",D53/E86)" +"B193" +"IF(D54=0,"""",D54/E86)" +"IF(D55=0,"""",D55/E86)" +"IF(D56=0,"""",D56/E86)" +"IF(D57=0,"""",D57/E86)" +"SUM(D42:D57)" +"IF(D58=0,"""",D58/E86)" +"((D39+D58)/2*B197)/100*B122" +"IF(D59=0,"""",D59/E86)" +"D39+D58+D59" +"IF(D60=0,"""",D60/E86)" +"IF(ISBLANK(OR(B111,B112)),0,B111)" +"IF(OR(F211=0,ISBLANK(F211)),0,F211)" +"B63*C63*E63" +"B122" +"IF(D63=0,"""",D63/D70)" +"B122" +"IF(D64=0,"""",D64/D70)" +"B122" +"IF(D65=0,"""",D65/D70)" +"B122" +"IF(D66=0,"""",D66/D70)" +"B122" +"IF(D67=0,"""",D67/D70)" +"IF(ISBLANK(OR(B116,B117)),0,B116*B117)" +"B122" +"IF(D68=0,"""",D68/D70)" +"IF(ISBLANK(OR(B118,B119)),0,B118*B119)" +"B122" +"IF(D69=0,"""",D69/D70)" +"SUM(B63:B69)" +"IF(D70=0,"""",D70/E86)" +"B166" +"B167" +"B166*B167" +"IF(D75=0,"""",D75/E86)" +"B168" +"B169" +"B168*B169" +"IF(D76=0,"""",D76/E86)" +"B170" +"B171" +"IF(D77=0,"""",D77/E86)" +"B172" +"B173" +"B172*B173" +"IF(D78=0,"""",D78/E86)" +"B174" +"B175" +"B174*B175" +"IF(D79=0,"""",D79/E86)" +"B176" +"B177" +"B177*B176" +"IF(D80=0,"""",D80/E86)" +"SUM(B75:B80)" +"D81/D83" +"D81/E86" +"B178/100" +"F90*C82" +"D82/D83" +"D82/E86" +"D81+D82" +"D60+D70+D81" +"D85+D82" +"IF(F90=0,"""",F90/(B117+B119))" +"IF(F90=0,"""",F90/C155)" +"IF(F90=0,"""",(F90/(B128+B130)))" +"IF(F90=0,"""",F90/C157)" +"D20" +"IF(D39=0,"""",D39/(B117+B119))" +"IF(D39=0,"""",D39/C155)" +"+IF(D39=0,"""",(D39/(B128+B130)))" +"IF(D39=0,"""",D39/C157)" +"D39" +"B90-B91" +"IF(D60=0,"""",(D58+D59)/(B117+B119))" +"IF(D60=0,"""",(D58+D59)/C155)" +"IF(D60=0,"""",(D58+D59)/(B128+B130))" +"IF(D60=0,"""",(D58+D59)/C157)" +"D58+D59" +"IF(D70=0,"""",D70/(B117+B119))" +"IF(D70=0,"""",D70/C155)" +"IF(D70=0,"""",(D70/(B128+B130)))" +"IF(D70=0,"""",D70/C157)" +"D70" +"B94-C95" +"IF(D81=0,"""",D81/(B117+B119))" +"IF(D81=0,"""",D81/C155)" +"IF(D81=0,"""",(D81/(B128+B130)))" +"IF(D81=0,"""",D81/C157)" +"D81" +"IF(B120+B121=0,"""",(1-(B120+B121)/(B117+B119)))" +"IF(B130+B131=0,"""",(1-((B131+B132)/(B128+B130))))" +"((B131*B133)+(B132*B133))-((B128*C128)+(B130*C130))" +"B127*B128" +"B111" +"B116*B117" +"B118*B119" +"IF(OR(D202<>0, E202<>0),E202*(1+E202)^D202/((1+E202)^D202-1),0)" +"IF(OR(E202<>0, B202<>0),(((B202-C202)*(E202*(1+E202)^D202/((1+E202)^D202-1))+(C202*F202))/B202),0)" +"(A211+B211+C211+E211)" +"(B216+C216+E216)" +"IF(A103=0,"""",A103)" +"C155" +"B155" +"B11*C11" +"IF(D20=0,"""",D11/D20)" +"IF(D20=0,"""",D12/D20)" +"IF(D20=0,"""",D13/D20)" +"IF(D20=0,"""",D14/D20)" +"IF(D20=0,"""",D15/D20)" +"IF(D20=0,"""",D16/D20)" +"B161" +"IF(D20=0,"""",D17/D20)" +"IF(D20=0,"""",D18/D20)" +"IF(D20=0,"""",D19/D20)" +"SUM(D11:D19)" +"C137" +"IF(D24=0,"""",D24/D39)" +"IF(D24=0,"""",D24/E86)" +"IF(D25=0,"""",D25/D39)" +"IF(D25=0,"""",D25/E86)" +"IF(D26=0,"""",D26/D39)" +"IF(D26=0,"""",D26/E86)" +"IF(D27=0,"""",D27/D39)" +"IF(D27=0,"""",D27/E86)" +"IF(D28=0,"""",D28/D39)" +"IF(D28=0,"""",D28/E86)" +"IF(D29=0,"""",D29/D39)" +"IF(D29=0,"""",D29/E86)" +"IF(D30=0,"""",D30/D39)" +"IF(D30=0,"""",D30/E86)" +"IF(D31=0,"""",D31/D39)" +"IF(D31=0,"""",D31/E86)" +"IF(D32=0,"""",D32/D39)" +"IF(D32=0,"""",D32/E86)" +"IF(A146=0,"""",A146)" +"IF(D33=0,"""",D33/D39)" +"IF(D33=0,"""",D33/E86)" +"IF(D34=0,"""",D34/D39)" +"IF(D34=0,"""",D34/E86)" +"IF(D35=0,"""",D35/D39)" +"IF(D35=0,"""",D35/E86)" +"IF(D36=0,"""",D36/D39)" +"IF(D36=0,"""",D36/E86)" +"IF(D37=0,"""",D37/D39)" +"IF(D37=0,"""",D37/E86)" +"IF(D38=0,"""",D38/D39)" +"IF(D38=0,"""",D38/E86)" +"SUM(D24:D38)" +"B182" +"B181" +"IF(D42=0,"""",D42/D58)" +"IF(D42=0,"""",D42/E86)" +"B183" +"IF(D43=0,"""",D43/E86)" +"IF(D44=0,"""",D44/E86)" +"IF(D45=0,"""",D45/E86)" +"IF(D46=0,"""",D46/E86)" +"IF(D47=0,"""",D47/E86)" +"IF(D48=0,"""",D48/E86)" +"IF(D49=0,"""",D49/E86)" +"IF(D50=0,"""",D50/E86)" +"IF(D51=0,"""",D51/E86)" +"B127*B128" +"IF(D52=0,"""",D52/E86)" +"B129*B130" +"IF(D53=0,"""",D53/E86)" +"B193" +"IF(D54=0,"""",D54/E86)" +"IF(D55=0,"""",D55/E86)" +"IF(D56=0,"""",D56/E86)" +"IF(D57=0,"""",D57/E86)" +"SUM(D42:D57)" +"IF(D58=0,"""",D58/E86)" +"((D39+D58)/2*B197)/100*B122" +"IF(D59=0,"""",D59/E86)" +"D39+D58+D59" +"IF(D60=0,"""",D60/E86)" +"IF(ISBLANK(OR(B111,B112)),0,B111)" +"IF(OR(F211=0,ISBLANK(F211)),0,F211)" +"B63*C63*E63" +"B122" +"IF(D63=0,"""",D63/D70)" +"B122" +"IF(D64=0,"""",D64/D70)" +"B122" +"IF(D65=0,"""",D65/D70)" +"B122" +"IF(D66=0,"""",D66/D70)" +"B122" +"IF(D67=0,"""",D67/D70)" +"IF(ISBLANK(OR(B116,B117)),0,B116*B117)" +"B122" +"IF(D68=0,"""",D68/D70)" +"IF(ISBLANK(OR(B118,B119)),0,B118*B119)" +"B122" +"IF(D69=0,"""",D69/D70)" +"SUM(B63:B69)" +"IF(D70=0,"""",D70/E86)" +"B166" +"B167" +"B166*B167" +"IF(D75=0,"""",D75/E86)" +"B168" +"B169" +"B168*B169" +"IF(D76=0,"""",D76/E86)" +"B170" +"B171" +"IF(D77=0,"""",D77/E86)" +"B172" +"B173" +"B172*B173" +"IF(D78=0,"""",D78/E86)" +"B174" +"B175" +"B174*B175" +"IF(D79=0,"""",D79/E86)" +"B176" +"B177" +"B177*B176" +"IF(D80=0,"""",D80/E86)" +"SUM(B75:B80)" +"D81/D83" +"D81/E86" +"B178/100" +"F90*C82" +"D82/D83" +"D82/E86" +"D81+D82" +"D60+D70+D81" +"D85+D82" +"IF(F90=0,"""",F90/(B117+B119))" +"IF(F90=0,"""",F90/C155)" +"IF(F90=0,"""",(F90/(B128+B130)))" +"IF(F90=0,"""",F90/C157)" +"D20" +"IF(D39=0,"""",D39/(B117+B119))" +"IF(D39=0,"""",D39/C155)" +"+IF(D39=0,"""",(D39/(B128+130)))" +"IF(D39=0,"""",D39/C157)" +"D39" +"B90-B91" +"IF(D60=0,"""",(D58+D59)/(B117+B119))" +"IF(D60=0,"""",(D58+D59)/C155)" +"IF(D60=0,"""",(D58+D59)/(B128+B130))" +"IF(D60=0,"""",(D58+D59)/C157)" +"D58+D59" +"IF(D70=0,"""",D70/(B117+B119))" +"IF(D70=0,"""",D70/C155)" +"IF(D70=0,"""",(D70/(B128+B130)))" +"IF(D70=0,"""",D70/C157)" +"D70" +"B94-C95" +"IF(D81=0,"""",D81/(B117+B119))" +"IF(D81=0,"""",D81/C155)" +"IF(D81=0,"""",(D81/B128+B130))" +"IF(D81=0,"""",D81/C157)" +"D81" +"IF(B120+B121=0,"""",(1-(B120+B121)/(B117+B119)))" +"IF(B130+B131=0,"""",(1-((B131+B132)/(B128+B130))))" +"((B131*B133)+(B132*B133))-((B128*C128)+(B130*C130))" +"B127*B128" +"B111" +"B116*B117" +"B118*B119" +"IF(OR(D202<>0, E202<>0),E202*(1+E202)^D202/((1+E202)^D202-1),0)" +"IF(OR(E202<>0, B202<>0),(((B202-C202)*(E202*(1+E202)^D202/((1+E202)^D202-1))+(C202*F202))/B202),0)" +"(A211+B211+C211+E211)" +"(B216+C216+E216)" +"IF(A103=0,"""",A103)" +"C155" +"B155" +"B11*C11" +"IF(D20=0,"""",D11/D20)" +"IF(D20=0,"""",D12/D20)" +"IF(D20=0,"""",D13/D20)" +"IF(D20=0,"""",D14/D20)" +"IF(D20=0,"""",D15/D20)" +"IF(D20=0,"""",D16/D20)" +"B161" +"IF(D20=0,"""",D17/D20)" +"IF(D20=0,"""",D18/D20)" +"IF(D20=0,"""",D19/D20)" +"SUM(D11:D19)" +"C137" +"IF(D24=0,"""",D24/D39)" +"IF(D24=0,"""",D24/E86)" +"IF(D25=0,"""",D25/D39)" +"IF(D25=0,"""",D25/E86)" +"IF(D26=0,"""",D26/D39)" +"IF(D26=0,"""",D26/E86)" +"IF(D27=0,"""",D27/D39)" +"IF(D27=0,"""",D27/E86)" +"IF(D28=0,"""",D28/D39)" +"IF(D28=0,"""",D28/E86)" +"IF(D29=0,"""",D29/D39)" +"IF(D29=0,"""",D29/E86)" +"IF(D30=0,"""",D30/D39)" +"IF(D30=0,"""",D30/E86)" +"IF(D31=0,"""",D31/D39)" +"IF(D31=0,"""",D31/E86)" +"IF(D32=0,"""",D32/D39)" +"IF(D32=0,"""",D32/E86)" +"IF(A146=0,"""",A146)" +"IF(D33=0,"""",D33/D39)" +"IF(D33=0,"""",D33/E86)" +"IF(D34=0,"""",D34/D39)" +"IF(D34=0,"""",D34/E86)" +"IF(D35=0,"""",D35/D39)" +"IF(D35=0,"""",D35/E86)" +"IF(D36=0,"""",D36/D39)" +"IF(D36=0,"""",D36/E86)" +"IF(D37=0,"""",D37/D39)" +"IF(D37=0,"""",D37/E86)" +"IF(D38=0,"""",D38/D39)" +"IF(D38=0,"""",D38/E86)" +"SUM(D24:D38)" +"B182" +"B181" +"IF(D42=0,"""",D42/D58)" +"IF(D42=0,"""",D42/E86)" +"B183" +"IF(D43=0,"""",D43/E86)" +"IF(D44=0,"""",D44/E86)" +"IF(D45=0,"""",D45/E86)" +"IF(D46=0,"""",D46/E86)" +"IF(D47=0,"""",D47/E86)" +"IF(D48=0,"""",D48/E86)" +"IF(D49=0,"""",D49/E86)" +"IF(D50=0,"""",D50/E86)" +"IF(D51=0,"""",D51/E86)" +"B127*B128" +"IF(D52=0,"""",D52/E86)" +"B129*B130" +"IF(D53=0,"""",D53/E86)" +"B193" +"IF(D54=0,"""",D54/E86)" +"IF(D55=0,"""",D55/E86)" +"IF(D56=0,"""",D56/E86)" +"IF(D57=0,"""",D57/E86)" +"SUM(D42:D57)" +"IF(D58=0,"""",D58/E86)" +"((D39+D58)/2*B197)/100*B122" +"IF(D59=0,"""",D59/E86)" +"D39+D58+D59" +"IF(D60=0,"""",D60/E86)" +"IF(ISBLANK(OR(B111,B112)),0,B111)" +"IF(OR(F211=0,ISBLANK(F211)),0,F211)" +"B63*C63*E63" +"B122" +"IF(D63=0,"""",D63/D70)" +"B122" +"IF(D64=0,"""",D64/D70)" +"B122" +"IF(D65=0,"""",D65/D70)" +"B122" +"IF(D66=0,"""",D66/D70)" +"B122" +"IF(D67=0,"""",D67/D70)" +"IF(ISBLANK(OR(B116,B117)),0,B116*B117)" +"B122" +"IF(D68=0,"""",D68/D70)" +"IF(ISBLANK(OR(B118,B119)),0,B118*B119)" +"B122" +"IF(D69=0,"""",D69/D70)" +"SUM(B63:B69)" +"IF(D70=0,"""",D70/E86)" +"B166" +"B167" +"B166*B167" +"IF(D75=0,"""",D75/E86)" +"B168" +"B169" +"B168*B169" +"IF(D76=0,"""",D76/E86)" +"B170" +"B171" +"IF(D77=0,"""",D77/E86)" +"B172" +"B173" +"B172*B173" +"IF(D78=0,"""",D78/E86)" +"B174" +"B175" +"B174*B175" +"IF(D79=0,"""",D79/E86)" +"B176" +"B177" +"B177*B176" +"IF(D80=0,"""",D80/E86)" +"SUM(B75:B80)" +"D81/D83" +"D81/E86" +"B178/100" +"F90*C82" +"D82/D83" +"D82/E86" +"D81+D82" +"D60+D70+D81" +"D85+D82" +"IF(F90=0,"""",F90/(B117+B119))" +"IF(F90=0,"""",F90/C155)" +"IF(F90=0,"""",(F90/(B128+B130)))" +"IF(F90=0,"""",F90/C157)" +"D20" +"IF(D39=0,"""",D39/(B117+B119))" +"IF(D39=0,"""",D39/C155)" +"+IF(D39=0,"""",(D39/(B128+B130)))" +"IF(D39=0,"""",D39/C157)" +"D39" +"B90-B91" +"IF(D60=0,"""",(D58+D59)/(B117+B119))" +"IF(D60=0,"""",(D58+D59)/C155)" +"IF(D60=0,"""",(D58+D59)/(B128+B130))" +"IF(D60=0,"""",(D58+D59)/C157)" +"D58+D59" +"IF(D70=0,"""",D70/(B117+B119))" +"IF(D70=0,"""",D70/C155)" +"IF(D70=0,"""",(D70/(B128+B130)))" +"IF(D70=0,"""",D70/C157)" +"D70" +"B94-C95" +"IF(D81=0,"""",D81/(B117+B119))" +"IF(D81=0,"""",D81/C155)" +"IF(D81=0,"""",(D81/B128+B130))" +"IF(D81=0,"""",D81/C157)" +"D81" +"IF(B120+B121=0,"""",(1-(B120+B121)/(B117+B119)))" +"IF(B130+B131=0,"""",(1-((B131+B132)/(B128+B130))))" +"((B131*B133)+(B132*B133))-((B128*C128)+(B130*C130))" +"B127*B128" +"B111" +"B116*B117" +"B118*B119" +"IF(OR(D202<>0, E202<>0),E202*(1+E202)^D202/((1+E202)^D202-1),0)" +"IF(OR(E202<>0, B202<>0),(((B202-C202)*(E202*(1+E202)^D202/((1+E202)^D202-1))+(C202*F202))/B202),0)" +"(A211+B211+C211+E211)" +"(B216+C216+E216)" +"IF(H12="""","""",(G12*H12))" +"IF(H12="""","""",(G12*H12))" +"SUM(O12:P21)" +"SUM(O12:P21)" +"'Modelling Uncertainty'!C6" +"B12" +"C19" +"B12" +"K19+J12" +"MIN(C19,C16)" +"MIN(C21+D19,D18)" +"C19-C20" +"D19+C21-D20" +"$B$9+C19*$B$10" +"B7+B8*C19" +"B7+B8*K19" +"J7+J8*J12" +"-B28" +"C20*C24-C19*C25-C26-C27" +"G20*G24-G19*G25-G26-G27+G29" +"-J28" +"K20*K24-K19*K25-K26-K27-K29" +"L20*L24-L19*L25-L26-L27" +"O20*O24-O19*O25-O26-O27+O30" +"B30" +"C30*(1+$B$33)^-C15" +"B33" +"SUM(B34:G34)" +"K31*(1+$B$33)^-K15" +"'NPV Workbook'!C16" +"[1]!gen_triang((1-4*I14),1,(1+4*I14))*D13" +"I11" +"'NPV Workbook'!D17" +"[1]!gen_triang((1-$I16),1,(1+$I16))*E15" +"I11" +"E16*D17" +"IF(D14>C7,""expand"",""don't expand"")" +"'NPV Workbook'!C19" +"IF(D19=""expand"",D20+C6,D20)" +"E20" +"MIN(D20,D17)" +"MIN(D22+E20,E17)" +"D20-D21" +"E20+D22-E21" +"'NPV Workbook'!C22" +"[1]!gen_triang((1-I25),1,(1+I25))*D24" +"I11" +"'NPV Workbook'!D23" +"I11" +"'NPV Workbook'!C25" +"I11" +"'NPV Workbook'!C26" +"I11" +"'NPV Workbook'!C27" +"4000000+100*D20" +"IF(D19=""expand"",'NPV Workbook'!J7+'Modelling Uncertainty'!C6*'NPV Workbook'!J8,0)" +"'NPV Workbook'!G29" +"I11" +"-C35" +"D21*D28-D20*D31-D34-D33-D36" +"E21*E28-E20*E31-E34-E33" +"H21*H28-H20*H31-H34-H33+H38" +"'NPV Workbook'!B33" +"C39" +"D39/(1+$C$42)^D12" +"SUM(C43:H43)" +"1.25*B4" +"B6*B5" +"2*$B$5" +"B5" +"E19" +"E23" +"B7" +"B5" +"E25" +"2*$B$10" +"+E32" +"IF((D31+D15)-((D15+D18+D24+D31)/6*4)>0,1521.3,1523.1)" +"IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0, ""Inventory Held for Repair"", ""Inventory Purchased for Resale"")" +"ROUNDUP(IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0,((E32+E16)-((E16+E19+E25+E32)/6*4))/2,(-((E32+E16)-((E16+E19++E25+E32)/6*4)))/2),0)" +"IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0, ""Inventory Purchased for Resale"", ""Inventory Held for Repair"")" +"IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0,6790.1, 1529)" +"IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0, ""Other Exp Not Requiring Budgetary Resources - DLR"", ""Inventory - Allowance"")" +"ROUNDUP(E38*B6,0)" +"IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0,1529,6790)" +"IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0,""Inventory - Allowance for Impaired Inventory"", ""Other Exp Not Requiring Budgetary Resources - DLR"")" +"IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0,1524.1,1521.3)" +"IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0, ""Excess,Obsolete, and Unserviceable"", ""Inventory Purchased for Resale"")" +"ROUNDUP(IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0,((E32+E16)-((E16+E19+E25+E32)/6*4))/2,(-((E32+E16)-((E16+E19++E25+E32)/6*4)))/2),0)" +"IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0,1521.3,1524.1)" +"IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0, ""Inventory Purchased for Resale"", ""Excess, Obsolete, and Unserviceable"")" +"IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0,6790.1, 1529)" +"IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0, ""Other Exp Not Requiring Budgetary Resources - DLR"", ""Inventory - Allowance"")" +"IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0,1529,6790)" +"IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0,""Inventory - Allowance for Unserviceable Inventory"", ""Other Exp Not Requiring Budgetary Resources - DLR"")" +"E44" +"B3" +"ROUNDUP(IF((E32+E16)-((E16+E19+E25+E32)/6*4)>0,((+$E$16+$E$32-E38-E45)/4),((+$E$16+$E$32+E38+E45)/4)),0)" +"B2" +"B2" +"+E54" +"ROUNDUP(B6*E72,0)" +"B3" +"B2-B3" +"+E60" +"+E60" +"+E72" +"B8" +"+E84" +"E64" +"E63" +"IF(E72>B7, "" "", 6100.31)" +"E79" +"E80" +"IF(B9-B8>0,6100.12,(IF(B9-B8=0,"""",2110.99)))" +"IF(B9-B8>0,""Operating Exp - DLR Repair Cost - Organic"",(IF(B9-B8=0,"""",""Goods Receipt/Invoice Receipt"")))" +"IF(B9-B8>0,B9-B8,(IF(B9-B8=0,"""",B8-B9)))" +"IF(B9-B8>0,2110.99,(IF(B9-B8=0,"""",6100.12)))" +"IF(B9-B8>0,""Goods Receipt/Invoice Receipt"",(IF(B9-B8=0,"""",""Operating Exp - DLR Repair Cost - Organic"")))" +"B9" +"IF(B96=6100.12,4610.3, IF(B96=2110.99,4901.32,""""))" +"IF(B96=6100.12,""Allotments - Realized Resources"",IF(B96=2110.99,""Delivered Orders - Obligations Unpaid - Repair"",""""))" +"E96" +"IF(B96=6100.12,4901.32, IF(B96=2110.99,4610.3,""""))" +"IF(B96=6100.12,""Delivered Orders, Obligations Unpaid - Repair"",IF(B96=2110.99,""Allotments - Realized Resources"",""""))" +"+E33" +"+E100" +"IF(B9-B8>0,+E93+E103,(IF(B9-B8=0,E93,E93-E102)))" +"+E36" +"E66" +"E66" +"SUM(D7:O8)" +"'Business Case Transactions'!E124" +"-'Business Case Transactions'!E111" +"-'Business Case Transactions'!E118" +"SUM(D10:O10)" +"'Business Case Transactions'!E57" +"-'Business Case Transactions'!E70" +"-'Business Case Transactions'!E125" +"'Business Case Transactions'!E16" +"IF(('Business Case Transactions'!E32+'Business Case Transactions'!E16)-(('Business Case Transactions'!E16+'Business Case Transactions'!E19+'Business Case Transactions'!E25+'Business Case Transactions'!E32)/6*4)>0,'Business Case Transactions'!E32-'Business Case Transactions'!E38-'Business Case Transactions'!E44,'Business Case Transactions'!E32+'Business Case Transactions'!E38+'Business Case Transactions'!E38)" +"-'Business Case Transactions'!E55" +"'Business Case Transactions'!E83" +"'Business Case Transactions'!E19" +"IF(('Business Case Transactions'!E32+'Business Case Transactions'!E16)-(('Business Case Transactions'!E16+'Business Case Transactions'!E19+'Business Case Transactions'!E25+'Business Case Transactions'!E32)/6*4)>0,'Business Case Transactions'!E38,-'Business Case Transactions'!E38)" +"'Business Case Transactions'!E72" +"-'Business Case Transactions'!E84" +"'Business Case Transactions'!E60" +"-'Business Case Transactions'!E73" +"'Business Case Transactions'!E25" +"IF(('Business Case Transactions'!E32+'Business Case Transactions'!E16)-(('Business Case Transactions'!E16+'Business Case Transactions'!E19+'Business Case Transactions'!E25+'Business Case Transactions'!E32)/6*4)>0,'Business Case Transactions'!E44,-'Business Case Transactions'!E44)" +"SUM(D16:O16)" +"-'Business Case Transactions'!E23-'Business Case Transactions'!E29" +"IF(('Business Case Transactions'!E32+'Business Case Transactions'!E16)-(('Business Case Transactions'!E16+'Business Case Transactions'!E19+'Business Case Transactions'!E25+'Business Case Transactions'!E32)/6*4)>0,-'Business Case Transactions'!E42-'Business Case Transactions'!E48,'Business Case Transactions'!E42+'Business Case Transactions'!E48)" +"-'Business Case Transactions'!E64" +"'Business Case Transactions'!E86" +"SUM(D22:O24)" +"-'Business Case Transactions'!E100" +"'Business Case Transactions'!E110" +"-'Business Case Transactions'!E107" +"'Business Case Transactions'!E117" +"-'Business Case Transactions'!E33" +"-'Business Case Transactions'!E90" +"IF('Business Case Transactions'!B9-'Business Case Transactions'!B8=0,0,'Business Case Transactions'!B8-'Business Case Transactions'!B9)+'Business Case Transactions'!E99" +"'Business Case Transactions'!E106" +"-'Business Case Transactions'!E51" +"'Business Case Transactions'!E50" +"-'Business Case Transactions'!E67" +"'Business Case Transactions'!E66" +"-'Business Case Transactions'!E128" +"'Business Case Transactions'!E127" +"IF('Business Case Transactions'!B9-'Business Case Transactions'!B8=0,"""",'Business Case Transactions'!B9-'Business Case Transactions'!B8)" +"'Business Case Transactions'!E79" +"'Business Case Transactions'!E35" +"-'Business Case Transactions'!E80" +"'Business Case Transactions'!E92" +"-'Business Case Transactions'!E36" +"IF('Business Case Transactions'!B9-'Business Case Transactions'!B8=0,"""",'Business Case Transactions'!B8-'Business Case Transactions'!B9)" +"'Business Case Transactions'!E120" +"-'Business Case Transactions'!E93" +"'Business Case Transactions'!E113" +"-'Business Case Transactions'!E121" +"-'Business Case Transactions'!E114" +"-'Business Case Transactions'!E58" +"'Business Case Transactions'!E69" +"-'Business Case Transactions'!E17-'Business Case Transactions'!E20-'Business Case Transactions'!E26" +"'Business Case Transactions'!E89" +"IF('Business Case Transactions'!B9-'Business Case Transactions'!B8=0,"""",'Business Case Transactions'!B9-'Business Case Transactions'!B8)" +"'Business Case Transactions'!E54-'Business Case Transactions'!E61" +"IF(('Business Case Transactions'!E32+'Business Case Transactions'!E16)-(('Business Case Transactions'!E16+'Business Case Transactions'!E19+'Business Case Transactions'!E25+'Business Case Transactions'!E32)/6*4)>0,'Business Case Transactions'!E41+'Business Case Transactions'!E47,-'Business Case Transactions'!E41-'Business Case Transactions'!E47)" +"'Business Case Transactions'!E63" +"-'Business Case Transactions'!E87" +"'Business Case Transactions'!E22+'Business Case Transactions'!E28" +"SUM(D6:D66)" +"'Trial Balance Postings'!P6" +"'Trial Balance Postings'!P9" +"'Trial Balance Postings'!P11" +"'Trial Balance Postings'!P13" +"'Trial Balance Postings'!P16" +"'Trial Balance Postings'!P21" +"E23" +"'Trial Balance Postings'!P51" +"'Trial Balance Postings'!P53" +"'Trial Balance Postings'!P55" +"'Trial Balance Postings'!P57" +"'Trial Balance Postings'!P60" +"'Trial Balance Postings'!P62" +"'Trial Balance Postings'!P64" +"SUM(E13:E20)" +"E21+E22" +"'Trial Balance Postings'!P27" +"'Trial Balance Postings'!P29" +"'Trial Balance Postings'!P33" +"'Trial Balance Postings'!P42" +"'Trial Balance Postings'!P48" +"SUM(D5:D10)" +"100%-E17" +"+F17*D17" +"+G17*D17" +"+H$22*H17" +"+J17+K17" +"6000-2000" +"E18" +"E18" +"SUM(H17:H19)" +"12480+8320" +"SUM(J17:J19)" +"+H21/H20" +"+I25+I26" +"+J25/K25" +"+L17" +"+I27" +"+L19" +"+C21" +"1-D7" +"+C7*E7" +"+G7*C7" +"+H7*-H13" +"+J7*J13" +"+K7+M7" +"+C18" +"+E8*C8" +"+H8*H13" +"+C17" +"+D9" +"+H9*H13" +"SUM(K7:K9)" +"SUM(H7:H10)" +"+H12/H11" +"+C16-C17" +"+M7" +"+M17+M18" +"+N8" +"+M19+M21" +"+N9" +"+M19" +"+C21" +"+M28/M29" +"+C8" +"1.13+7.735" +"0.145+0.203" +"3.93+0.145" +"0.19+0.026" +"0.88+0.79+0.2" +"IF(I4="""","" "",H4*I4)" +"SUM(I4:I32)" +"SUM(B14:E14)" +"SUM(B14:B16)" +"SUMPRODUCT(B8:E10,B14:E16)" +"SUM(B14:E14)" +"SUM(B14:B16)" +"B20*15" +"B20*$G$14" +"SUMPRODUCT(B8:E10,B14:E16)" +"(2*E6*D6/B6)^0.5" +"B6*B13/2+E6*D6/B13" +"B13*C6/2" +"SUM(E13:E16)" +"(2*E6*D6/B6)^0.5" +"B6*B15/2+E6*D6/B15" +"B15*C6/2" +"SUMPRODUCT(B15:B18,G6:G9)" +"SUM(E15:E18)" +"SUM(B14:E14)" +"B$14/B$9" +"B$14/B$9*B$8" +"SUM(B18:F18)" +"SUM(B18:B21)" +"SUM(B18:B21)*B7" +"SUMPRODUCT(B11:B14,B18:B21)" +"SUM(G25:G26)" +"60250*4" +"L5" +"+J5-O5" +"O8-J8" +"Q9/12*11" +"M10+((Q10-M10)/12*7)" +"Q11/12*5" +"(L12/12*5)+(Q12/12*7)" +"Q13/12*9" +"Q14/12*10" +"(L15/12*9)+(Q15/12*3)" +"SUM(K6:K24)" +"'CHARGEBACKS (FY02)'!B2" +"'CHARGEBACKS (FY02)'!B3" +"'CHARGEBACKS (FY02)'!B4" +"'CHARGEBACKS (FY02)'!C5" +"'CHARGEBACKS (FY02)'!D5" +"'CHARGEBACKS (FY02)'!E5" +"'CHARGEBACKS (FY02)'!F5" +"'CHARGEBACKS (FY02)'!G5" +"'CHARGEBACKS (FY02)'!I5" +"'CHARGEBACKS (FY02)'!K5" +"'CHARGEBACKS (FY02)'!L5" +"K5" +"(60250*4)" +"+J5-M5" +"N6-K6" +"S6/12*(IF(P6,IF(P6-$P$5>365,0,INT((365+$P$5-P6+(365/24))/(365/12))),0))" +"SUM(K6:K24)" +"'CHARGEBACKS (FY02)'!B2" +"'CHARGEBACKS (FY02)'!B3" +"'CHARGEBACKS (FY02)'!B4" +"'CHARGEBACKS (FY02)'!C5" +"'CHARGEBACKS (FY02)'!D5" +"'CHARGEBACKS (FY02)'!E5" +"'CHARGEBACKS (FY02)'!F5" +"'CHARGEBACKS (FY02)'!G5" +"+'FY02'!H5" +"+'FY02'!L5*1.03" +"+J5-M5" +"N6-K6" +"S6/12*(IF(P6,IF(P6-$P$5>365,0,INT((365+$P$5-P6+(365/24))/(365/12))),0))" +"SUM(K6:K24)" +"'CHARGEBACKS (FY02)'!B2" +"'CHARGEBACKS (FY02)'!B3" +"'CHARGEBACKS (FY02)'!B4" +"'CHARGEBACKS (FY02)'!C5" +"'CHARGEBACKS (FY02)'!D5" +"'CHARGEBACKS (FY02)'!E5" +"'CHARGEBACKS (FY02)'!F5" +"'CHARGEBACKS (FY02)'!G5" +"+'FY03'!H5" +"+'FY03'!L5*1.021" +"+J5-M5" +"N6-K6" +"S6/12*(IF(P6,IF(P6-$P$5>365,0,INT((365+$P$5-P6+(365/24))/(365/12))),0))" +"SUM(K6:K24)" +"'CHARGEBACKS (FY02)'!B2" +"'CHARGEBACKS (FY02)'!B3" +"'CHARGEBACKS (FY02)'!B4" +"'CHARGEBACKS (FY02)'!C5" +"'CHARGEBACKS (FY02)'!D5" +"'CHARGEBACKS (FY02)'!E5" +"'CHARGEBACKS (FY02)'!F5" +"'CHARGEBACKS (FY02)'!G5" +"+'FY04'!H5" +"+'FY04'!L5*1.021" +"+'FY03'!M5" +"+J5-M5" +"N6-K6" +"S6/12*(IF(P6,IF(P6-$P$5>365,0,INT((365+$P$5-P6+(365/24))/(365/12))),0))" +"SUM(K6:K24)" +"'FY02'!$B$2" +"'FY02'!$B$3" +"'FY02'!$B$4" +"'CHARGEBACKS (FY02)'!B2" +"'CHARGEBACKS (FY02)'!B2" +"'CHARGEBACKS (FY02)'!B2" +"'CHARGEBACKS (FY02)'!B2" +"'CHARGEBACKS (FY02)'!B2" +"'CHARGEBACKS (FY02)'!B2" +"'CHARGEBACKS (FY02)'!B2" +"'CHARGEBACKS (FY02)'!B2" +"'CHARGEBACKS (FY02)'!B2" +"'CHARGEBACKS (FY02)'!B2" +"'CHARGEBACKS (FY02)'!B2" +"'CHARGEBACKS (FY02)'!B2" +"'CHARGEBACKS (FY02)'!B2" +"'CHARGEBACKS (FY02)'!B2" +"'CHARGEBACKS (FY02)'!B2" +"'CHARGEBACKS (FY02)'!B2" +"'FY02'!K5" +"'FY02'!L5/1000" +"'FY03'!$K$5" +"'FY03'!$L$5/1000" +"'FY04'!$K$5" +"'FY04'!$L$5/1000" +"'CHARGEBACKS (FY02)'!$T$25" +"'CHARGEBACKS (FY02)'!$V$25/1000" +"'CHARGEBACKS (FY02)'!$T$25" +"'CHARGEBACKS (FY02)'!$U$25/1000*(1+$K$15)" +"'CHARGEBACKS (FY02)'!$T$25" +"K20*(1+N15)" +"'CHARGEBACKS (FY02)'!$T$25" +"TEXT(('FY02'!S5/1000)*-1,""0.00"")" +"TEXT(('FY03'!$S$5/1000)*-1,""0.00"")" +"TEXT(('FY04'!$S$5/1000)*-1,""0.00"")" +"TEXT(('FY05'!$S$5/1000)*-1,""0.00"")" +"'FY02'!$R$25" +"'FY02'!$T$25/1000" +"'FY02'!$S$25/1000*(1+$K$15)" +"J24" +"K24*(1+N15)" +"J24" +"'FY03'!$R$25" +"'FY03'!$T$25/1000" +"'FY03'!$S$25/1000*(1+$N$15)" +"N25*(1+Q15)" +"'FY04'!$R$25" +"'FY04'!$T$25/1000" +"'FY04'!S25/1000*(1+Q15)" +"'FY05'!$R$25" +"'FY05'!$T$25/1000" +"'FY03'!$R$45" +"'FY03'!$T$45/1000" +"'FY03'!$S$45/1000*(1+$N$15)" +"N29*(1+Q15)" +"'FY04'!$R$45" +"'FY04'!$T$45/1000" +"'FY04'!$S$45/1000*(1+$Q$15)" +"'FY05'!$R$45" +"'FY05'!$T$45/1000" +"SUM(G18:G31)" +"+H33" +"SUM(H38:H45)" +"SUM(H50:H55)" +"H56+H46" +"H58-H33" +"+G19" +"+H21" +"G64+G63" +"D4*E4" +"SUM(D4:D5)" +"30*D20*D21" +"F4/C10+E10*D6" +"R2*1000*'Initial Stand'!$D$20*'Initial Stand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nputs!C21:C27,Inputs!D21:D27)+SUMPRODUCT(Inputs!C33:C36,Inputs!D33:D36)" +"D4-C4" +"'StockPoint Statistics'!E4" +"'RLV Delays'!A7" +"Inputs!C21" +"Inputs!C3" +"Inputs!C33" +"IF(VALUE(D3)=0,""First Index Rule"",IF(VALUE(D3)=1,""Runout Rule"",""Rule?""))" +"C11*D11" +"SUM(Z21:Z27)" +"SUM(Z33:Z36)" +"F21/B$7" +"IF(G21=0,S21,0)" +"IF(G21>0,S21,0)" +"U21*J21" +"U21*(1-L21)" +"W21*M21" +"(V21+X21)/60" +"IF(G21=1,Y21,0)" +"SUMPRODUCT(C$43:C$49,W$21:W$27)*F33" +"SUMPRODUCT(D$43:D$49,W$21:W$27)*F34" +"SUMPRODUCT(E$43:E$49,W$21:W$27)*F35" +"SUMPRODUCT(F$43:F$49,W$21:W$27)*F36" +"OFFSET(Data_SRU_Parts,C41-1,1)" +"OFFSET(Data_LRU_Parts,A43-1,1)" +"PRODUCT(B14:C14)" +"SUM(D2:D50)" +"A12+1" +"SUM(B13-1)" +"SUM(F2:F12)" +"SUM(C11:C25)" +"SUM(E11:F24)" +"SUM(E11:F24)" +"SUM(G11:G24)" +"SUM(C11:C19)" +"SUM(E11:F19)" +"SUM(E11:F19)" +"SUM(C11:C19)" +"SUM(E11:F19)" +"SUM(E11:F19)" +"SUM(C11:C18)" +"SUM(E11:F18)" +"SUM(E11:F18)" +"SUM(C11:C24)" +"SUM(E11:F24)" +"SUM(E11:F24)" +"SUM(C11:C18)" +"SUM(E11:F18)" +"SUM(E11:F18)" +"'Page 2'!D26" +"'Page 2'!$E$26:$F$26" +"'Page 2'!$G$26" +"'Page 3'!D20" +"'Page 4'!$E$20:$F$20" +"'Page 4'!$G$20" +"'Page 4'!D20" +"'Page 3'!$E$20:$F$20" +"'Page 3'!$G$20" +"'Page 5'!D19" +"'Page 5'!E19:F19" +"'Page 5'!G19" +"'Page 5'!G19" +"'Page 5'!G19" +"'Page 6'!D25" +"'Page 6'!E25:F25" +"'Page 6'!G25" +"'Page 6'!G25" +"'Page 6'!G25" +"'Page 7'!D19" +"'Page 7'!E19:F19" +"'Page 7'!G19" +"'Page 7'!G19" +"'Page 7'!G19" +"SUM(D9:D14)" +"SUM(F9:I14)" +"SUM(F9:I14)" +"SUM(F9:I14)" +"SUM(F9:I14)" +"+K6" +"SUM(C5:C10)" +"+P6+P7+P8-Q9" +"SUM(G6:G10)-SUM(H7:H10)" +"+B5+B6-SUM(C5:C10)-C11" +"+P6*1.4" +"+F21+I21+L21" +"SUM(Q16:Q18)" +"+P10" +"+Q22-Q23" +"SUM(I21:I24)" +"SUM(L30:L33)" +"+F4+F5" +"+SUM(F6:F8)" +"SUM(G9:G13)" +"4625+3230+4100" +"-(6410+3730)" +"+SUM(G15:G18)" +"9375+6820+6175+5775" +"5775+6820" +"+G27-G28" +"1375+2500+1800+1290" +"+E31-F31" +"+G29+G31" +"SUM(F36:F38)" +"+D19+F19" +"+#REF!" +"#REF!" +"+F44*F6" +"+H45+H44" +"+H46+H47" +"SUBTOTAL(9,F5:F6)" +"SUBTOTAL(9,F8:F8)" +"SUBTOTAL(9,I14:I14)" +"D9+1" +" SUM(A4:A18)" +"SUM(A4:A24)" +"SUM(B4:B16)" +"SUM(B5:B15)" +"SUM(A4:A12)" +"SUM(D13+F13+H13+J13+L13+M13)" +"SUM(O13+P13+R13+S13+U13+V13+W13+X13+Y13+Z13+AA13+AB13+AC13)" +"SUM(AE13+AF13+AH13+AI13+AJ13)" +"SUM(AD13+AK13)" +"SUM(BD13+BE13+BF13+BG13)" +"D7/C7" +"SUM(B7:B22)" +"SUM(B30:B44)" +"D7/C7" +"SUM(B7:B13)" +"D7/C7" +"SUM(B7:B19)" +"D7/C7" +"SUM(B7:B22)" +"2+9" +"93826+124675" +"60536+87393" +"D7/C7" +"2561+7661" +"10893+13131" +"7+4" +"238310+70535" +"155291+46818" +"9111+7318" +"29769+8534" +"11+7" +"287524+134101" +"191270+89118" +"12689+13094" +"35281+14988" +"3+3" +"209524+61644" +"6755+7008" +"26989+7029" +"9+6" +"236982+259655" +"160061+183602" +"7670+21974" +"23432+21974" +"3+5" +"159235+162626" +"104613+107625" +"5109+9769" +"19452+11259" +"SUM(B7:B26)" +"4229+59601" +"94226+39639" +"183602+56120" +"D7/C7" +"SUM(B7:B8)" +"SUM(B8:N8)" +"SUM(B8:B20)" +"SUM(B8:N8)" +"SUM(B8:B20)" +"SUM(B8:N8)" +"SUM(B8:B20)" +"SUM(B8:N8)" +"SUM(B8:B16)" +"SUM(B8:I8)" +"SUM(B8:B20)" +"SUM(B29:J29)" +"SUM(B29:B39)" +"SUM(B8:M8)" +"SUM(B8:B20)" +"SUM(B8:L8)" +"SUM(B8:B20)" +"SUM(B8:J8)" +"SUM(2+3+3)" +"SUM(B8:B20)" +"98645-1361" +"SUM(B8:B11)" +"602269+200" +"SUM(B12:B16)" +"69041+12956" +"71265-1" +"387853+41723" +"303801+594-768+200" +"1176170-1361-594+768+1" +"B6" +"+B9/C9-1" +"-456892+1" +"SUM(B9:B10)" +"-496544-473667" +"-57659-455-80171-102996+6246+2049+64-18095-B15" +"-87616-90761" +"-18095-1304" +"SUM(B13:B15)" +"3172+2739" +"-82299+1957+1" +"-27151-27141" +"SUM(B16:B19)" +"-ROUND(B20*36%,0)" +"-ROUND(C20*39.3%,0)" +"SUM(C20:C21)" +"ROUND((B24)/B32,2)" +"ROUND(C24/C32,2)" +"ROUND(B22/B33,2)" +"454679-1" +"+B38+B39" +"B40+B44" +"17574+22808+16491+30292-130+7640+(11024+3510+16827+18095+1304)+1" +"-29553+9244" +"-11024-3510-16827-9244-18095-1304" +"'Inc. Stmt - Reported - YTD'!B6" +"+B9/C9-1" +"-456892+1" +"SUM(B9:B10)" +"C9+C10" +"-1234249+11024+3510+16827" +"-57659-455-80171-102996+6246+2049+64-18095-B15+9244+18095+1304" +"-18095-1304+19399" +"SUM(B13:B15)" +"1181-1181" +"-82299+1957+1+1658" +"SUM(B16:B19)" +"-ROUND(B20*36%,0)" +"'Inc. Stmt - Reported - YTD'!B21-4444" +"SUM(C20:C21)" +"ROUND((B24)/B32,2)" +"ROUND(C24/C32,2)" +"ROUND(B22/B33,2)" +"454679-1" +"+B38+B39" +"B40+B44" +"17574+22808+16491+30292-130+7640+(11024+3510+16827+18095+1304)+1" +"-29553+9244" +"(-11024-3510-16827-9244-18095-1304)*0" +"B6" +"'Inc. Stmt - Reported - YTD'!B7" +"+B9/C9-1" +"B9+B10" +"SUM(B11:B12)" +"-16104-979" +"SUM(B13:B15)" +"-ROUND(B19*36%,0)" +"SUM(C19:C20)" +"ROUND((B23)/B31,2)" +"ROUND(C23/C31,2)" +"ROUND(B21/B32,2)" +"+B37+B38" +"B39+B43" +"SUM(B47:B50)" +"'Inc. Stmt - Reported QTR'!B6" +"+B9/C9-1" +"B9+B10" +"-670532+9017+16827" +"SUM(B11:B12)" +"-124989+5209" +"-16104-979+17083" +"SUM(B13:B15)" +"-ROUND(B19*36%,0)" +"'Inc. Stmt - Reported - YTD'!B21-4444" +"SUM(C19:C20)" +"ROUND((B23)/B31,2)" +"ROUND(C23/C31,2)" +"ROUND(B21/B32,2)" +"+B37+B38" +"B39+B43" +"-48136*0" +"SUM(B47:B50)" +"'Inc. Stmt - Reported - YTD'!B7" +"B9" +"B9" +"B9" +"'Inc. Stmt - Reported QTR'!B11" +"B12/B12" +"'Inc. Stmt - Reported QTR'!C11" +"D12/D12" +"+'Inc. Stmt - Reported - YTD'!B11" +"+'Inc. Stmt - Reported - YTD'!C11" +"B14/$B$12" +"B14-D14" +"B14/D14-1" +"D14/$D$12" +"I14/$I$12" +"K14/$K$12" +"+B15+[1]Reconciliation!$B$20" +"+B16" +"SUM(B14:B16)" +"'Inc. Stmt - Reported QTR'!B16" +"'Inc. Stmt - Reported QTR'!C16" +"+'Inc. Stmt - Reported - YTD'!B16" +"+'Inc. Stmt - Reported - YTD'!C16" +"+B15" +"B16" +"B22/$B$12-0.001" +"B23+[1]Reconciliation!$B$21" +"-'Inc. Stmt - Reported QTR'!B15" +"-'Inc. Stmt - Reported QTR'!C15" +"+B24+[1]Reconciliation!$B$22" +"SUM(B20:B24)" +"'Inc. Stmt - Reported QTR'!B21" +"'Inc. Stmt - Reported QTR'!C21" +"'Inc. Stmt - Reported - YTD'!B22" +"+'Inc. Stmt - Reported - YTD'!C22" +"ROUND((B21)*(1-$B$48),0)" +"ROUND((I21)*(1-$I$48),0)" +"ROUND((I24)*(1-$I$48),0)+1" +"+B33+[1]Reconciliation!$B$30" +"+B34+[1]Reconciliation!$B$31" +"SUM(B28:B34)" +"+'Inc. Stmt - Reported QTR'!B28" +"+'Inc. Stmt - Reported QTR'!C28" +"+'Inc. Stmt - Reported - YTD'!B29" +"+'Inc. Stmt - Reported - YTD'!C29" +"ROUND(B29/$B$47,2)" +"ROUND(I29/$I$47,2)" +"ROUND(I30/$I$47,2)+0.01" +"ROUND(B32/$B$47,2)+0.01" +"+'Inc. Stmt - Reported QTR'!B32" +"+B16-B15-B14-B13-B12-B11-B10" +"B10" +"H11/F11" +"SUM(F11:F12)" +"+F13+F17+F19" +"+F29+F32" +"+F42+F47" +"SUM(F63:F65)" +"F21+F34+F49+F66+F75" +"SUM(D13+F13+H13+J13+L13+M13)" +"SUM(O13+P13+R13+S13+U13+V13+W13+X13+Y13+Z13+AA13+AB13+AC13)" +"SUM(AE13+AF13+AH13+AI13+AJ13)" +"SUM(AD13+AK13)" +"SUM(BD13+BE13+BF13+BG13)" +"3+B18-B19" +"B20+C18-C19" +"B37+B47" +"IF(((B21-B20)>0),""No"", ""Yes"")" +"IF((B27>4),""N0"",""Yes"")" +"IF(((B29)>4),""No"",""Yes"")" +"IF(B37=0,0,(IF(B37=1,800,(IF(B37=2,1800,(IF(B37=3,3000,(IF(B37=4,4000,(IF(B37=5,4800,""Error"")))))))))))" +"B38*(22+B27)" +"+B9" +"B39" +"+F39" +"IF(((B41- B39)<= 0),""Yes"",""No"")" +"IF((B47 <= 4), (B47*200), ""Error"")" +"B48*(22+B29)" +"+B10" +"IF(((B51-B49) > 0),""No"",""Yes"")" +"3000+B41-B9" +"B56+C41-C9" +"300+B51-B10" +"B57+C51-C10" +"IF(((0.5*B56+B57)<= 60000), ""Yes"", ""No"")" +"IF(((0.5*D56+D57)< 60000), ""Yes"", ""No"")" +"IF((B56 >= 0), (0.25*B56), ""BAD"")" +"IF((B57 >= 0), (0.75*B57), ""BAD"")" +"B18*1000" +"B19*250" +"B20*22*8*10" +"B20*(B27+B29)*8*15" +"B75+B76" +"B67+B68+B71+B72+B75+B76" +"SUM(B79:M79)" +"3+B18-B19" +"B20+C18-C19" +"B37+B47" +"IF(((B21-B20)>0),""No"", ""Yes"")" +"IF((B27>4),""N0"",""Yes"")" +"IF(((B29)>4),""No"",""Yes"")" +"IF(B37=0,0,(IF(B37=1,800,(IF(B37=2,1800,(IF(B37=3,3000,(IF(B37=4,4000,(IF(B37=5,4800,""Error"")))))))))))" +"+G9" +"IF(((B41- B39)<= 0),""Yes"",""No"")" +"IF((B47 <= 4), (B47*200), ""Error"")" +"B48*(22+B29)" +"+B10" +"IF(((B51-B49) > 0),""No"",""Yes"")" +"3000+B41-B9" +"B56+C41-C9" +"300+B51-B10" +"B57+C51-C10" +"IF(((0.5*B56+B57)<= 60000), ""Yes"", ""No"")" +"IF(((0.5*D56+D57)< 60000), ""Yes"", ""No"")" +"IF((B56 >= 0), (0.25*B56), ""BAD"")" +"IF((B57 >= 0), (0.75*B57), ""BAD"")" +"B18*1000" +"B19*250" +"B20*22*8*10" +"B20*(B27+B29)*8*15" +"B75+B76" +"B67+B68+B71+B72+B75+B76" +"SUM(B79:M79)" +"3+B18-B19" +"B20+C18-C19" +"B37+B47" +"IF(((B21-B20)>0),""No"", ""Yes"")" +"IF((B27>4),""N0"",""Yes"")" +"IF(((B29)>4),""No"",""Yes"")" +"IF(B37=0,0,(IF(B37=1,800,(IF(B37=2,1800,(IF(B37=3,3000,(IF(B37=4,4000,(IF(B37=5,4800,""Error"")))))))))))" +"B38*(22+B27)" +"+B9" +"IF(((B41- B39)<= 0),""Yes"",""No"")" +"IF((B47 <= 4), (B47*200), ""Error"")" +"B48*(22+B29)" +"+B10" +"IF(((B51-B49) > 0),""No"",""Yes"")" +"3000+B41-B9" +"B56+C41-C9" +"300+B51-B10" +"B57+C51-C10" +"IF(((0.5*B56+B57)<= 60000), ""Yes"", ""No"")" +"IF(((0.5*D56+D57)< 60000), ""Yes"", ""No"")" +"IF((B56 >= 0), (0.25*B56), ""BAD"")" +"IF((B57 >= 0), (0.75*B57), ""BAD"")" +"B18*1000" +"B19*250" +"B20*22*8*10" +"B20*(B27+B29)*8*15" +"B75+B76" +"B67+B68+B71+B72+B75+B76" +"SUM(B79:M79)" +"SUM(F12:F28)" +"SUM(C319,C308,C301,C266,C211,C134,C130,C123,C119,C94,C82,C58,C54)" +"B7-C7-D7-E7" +"SUM(C120:F120)" +"463.1+168.7" +"422.9+174.6" +"B155-SUM(C155:E155)" +"SUM(B9:B15)" +"C11/130273" +"D11/3988" +"E11/74" +"F11/10" +"G11/134344" +"C11/130273" +"D11/3988" +"E11/74" +"F11/10" +"G11/134344" +"C11/130273" +"D11/3988" +"E11/74" +"F11/10" +"G11/134344" +"C11/130273" +"D11/3988" +"E11/74" +"F11/10" +"G11/134344" +"C11/130273" +"D11/3988" +"E11/74" +"F11/10" +"G11/134344" +"11288.45+12557.01+10569.33+11018.95+5911.65+5111.8" +"104943.6+40056.4+24712.14+3213.97+6443.96+35374.35+1482.42" +"8912+4576" +"11500+3114" +"76977-3114" +"16000+72499" +"14153.51+1229.63+617+31350.06+29655.11+11051.04" +"64992-34600" +"57500+2100" +"153427.95+47041.49+76113.68+63400.57+47950.2+61575.32+66971.59+8384.71" +"650965+24035" +"200000-24035" +"477.79+1006.68+172.71+3420.55+1902.12+4199.45+4140.27" +"55227+59870-5722+17302+12500" +"125000+29795+27545-16" +"48226.69+19701.59+19767.3+18610.75+20054.31" +"31692+15169" +"28750*3" +"255+1530.92" +"366.48+310.68+219+164.7+498" +"5319.43+4799.78" +"SUM(C5:C88)" +"220184.62+180000" +"56530.9+139334.47+75969.15" +"49419+40000" +"18879.48+20000" +"350153.65+117023.9" +"218043+240000" +"SUM(C93:C98)" +"+C89+D89" +"+E89" +"+C100+C99" +"+E99+E89" +"273196-38834" +"49945.1+15479.68+4756.14" +"151505.05+11492.07+5567.9" +"101116.99+15822.05+7387.2+7894.47+2452.81" +"99280.2+390.38" +"41661+12866+36274.81+27959.95" +"165445.99+9790.17+7699.59+8264.25" +"206537.9+15923.44+38880.56" +"488711.1+10300.9" +"129974.46+39550.41+21721" +"214211+10009.64+13819.48+16393.81" +"72399-7794" +"40336.26+3030.95+2934.95+2434.95+3044.95" +"16798.01+1754.23+2120+497.2+600+1087.58+400+297.5+318.75" +"SUM(B5:B48)" +"SUM(B54:B59)" +"+B49" +"+B61+B49" +"C20*D38*G29" +"C20*D24*G24" +"F31" +"D20*D38*G16" +"D13-G9-G10-G12" +"SUM(D9:D12)" +"A1" +"+D12+F12-H12" +"+I12*J12" +"SUM(K12:K16)" +"SUM(D23*D24)" +"SUM(G18:G24)" +"+K17-K25" +"+D2+1" +"IF(+Timesheet!A3="""","""",+Timesheet!A3)" +"+'2000 Total'!D3" +"IF($C3=E$2,$D3,0)" +"SUM(E3:J3)/$D$54" +"SUM(D3:D53)" +"+E54/$D$54" +"SUM(E55:J55)" +"IF(+Timesheet!A3="""","""",+Timesheet!A3)" +"SUM(E3:P3)" +"+'January 2000'!L3" +"+'February 2000'!L3" +"+'March 2000'!N3" +"+'April 2000'!L3" +"+'May 2000'!L3" +"+'June 2000'!N3" +"+'July 2000'!L3" +"+'August 2000'!L3" +"+'September 2000'!N3" +"+'October 2000'!L3" +"+'November 2000'!L3" +"+'December 2000'!M3" +"SUM(D3:D53)" +"+D2+7" +"IF(+Timesheet!A3="""","""",+Timesheet!A3)" +"SUM(D3:K3)" +"SUM(D3:D53)" +"+'January 2000'!J2+7" +"+D2+7" +"IF(+Timesheet!A3="""","""",+Timesheet!A3)" +"SUM(D3:K3)" +"SUM(D3:D53)" +"+'February 2000'!J2+7" +"+D2+7" +"IF(+Timesheet!A3="""","""",+Timesheet!A3)" +"SUM(D3:M3)" +"SUM(D3:D53)" +"7+'March 2000'!L2" +"+D2+7" +"IF(+Timesheet!A3="""","""",+Timesheet!A3)" +"SUM(D3:K3)" +"SUM(D3:D53)" +"7+'April 2000'!J2" +"+D2+7" +"IF(+Timesheet!A3="""","""",+Timesheet!A3)" +"SUM(D3:K3)" +"+Timesheet!A46" +"SUM(D3:D53)" +"7+'May 2000'!J2" +"+D2+7" +"+E2" +"IF(+Timesheet!A3="""","""",+Timesheet!A3)" +"SUM(D3:M3)" +"+Timesheet!A46" +"SUM(D3:D53)" +"7+'June 2000'!L2" +"+D2+7" +"+E2" +"IF(+Timesheet!A3="""","""",+Timesheet!A3)" +"SUM(D3:K3)" +"+Timesheet!A46" +"SUM(D3:D53)" +"7+'July 2000'!J2" +"+D2+7" +"+E2" +"IF(+Timesheet!A3="""","""",+Timesheet!A3)" +"SUM(D3:K3)" +"+Timesheet!A46" +"SUM(D3:D53)" +"7+'August 2000'!J2" +"+D2+7" +"IF(+Timesheet!A3="""","""",+Timesheet!A3)" +"SUM(D3:L3)" +"+Timesheet!A46" +"SUM(D3:D53)" +"7+'September 2000'!L2" +"+D2+7" +"+E2" +"IF(+Timesheet!A3="""","""",+Timesheet!A3)" +"SUM(D3:K3)" +"+Timesheet!A46" +"SUM(D3:D53)" +"7+'October 2000'!J2" +"+D2+7" +"+E2" +"IF(+Timesheet!A3="""","""",+Timesheet!A3)" +"SUM(D3:K3)" +"+Timesheet!A46" +"SUM(D3:D53)" +"7+'November 2000'!J2" +"+D2+7" +"IF(+Timesheet!A3="""","""",+Timesheet!A3)" +"SUM(D3:L3)" +"SUM(D4:J4)" +"+Timesheet!A46" +"SUM(D3:D53)" +"H5*C5" +"G5/H5" +"J5/2000" +"A5+1" +"AVERAGE(J5:J20)" +"SUMPRODUCT(J5:J20,$H$5:$H$20)/SUM($H$5:$H$20)" +"'[1]ES&Prime Yrly $'!$D5+PMT('[3]Cost Info'!$G$3,'[3]Cost Info'!$C$2,-([2]Sheet1!$G$13)*C5)" +"'[1]ES&Prime Yrly $'!$E5+([2]Sheet1!$I$13+[2]Sheet1!$I$27)*(B5-2)+[2]Sheet1!$I$29" +"AVERAGE(H5:H20)*2000" +"(D5+F5)/2" +"H5*C5" +"G5/H5" +"J5/2000" +"M5*C5" +"G5/M5" +"A5+1" +"AVERAGE(J5:J20)" +"SUMPRODUCT(J5:J20,$I$5:$I$20)/SUM($I$5:$I$20)" +"SUMPRODUCT(O5:O20,$M$5:$M$20)/SUM($M$5:$M$20)" +"(D5+F5)/2" +"H5*C5" +"G5/H5" +"J5/2000" +"418.180499999999+164.7" +"'Inventory PM & NOx'!M5" +"164.7" +"(N5/M5)*U5" +"(O5/M5)*U5" +"G5/M5" +"A5+1" +"305.943+156.9" +"156.9" +"389.0535+149.1" +"149.1" +"455.009+141.3" +"141.3" +"529.542+133.4" +"133.4" +"352.0425+125.6" +"125.6" +"678.608000000001+117.8" +"117.8" +"753.141000000001+110" +"110" +"827.674+102.2" +"102.2" +"902.207+94.4" +"94.4" +"896.659+86.6" +"86.6" +"1051.273+78.8" +"78.8" +"1125.806+71" +"71" +"1200.339+63.1" +"63.1" +"1274.872+55.3" +"55.3" +"1484.893+47.5" +"47.5" +"AVERAGE(J5:J20)" +"SUMPRODUCT(J5:J20,$H$5:$H$20)/SUM($H$5:$H$20)" +"SUMPRODUCT(Q5:Q20,$M$5:$M$20)/SUM($M$5:$M$20)" +"Inventory!A5" +"Inventory!G5" +"Inventory!I5" +"'Inventory PM & NOx+ROG'!A5" +"'Inventory PM & NOx+ROG'!G5" +"'Inventory PM & NOx+ROG'!O5" +"'Inventory PM & NOx+ROG'!N5" +"'Inventory PM & NOx+ROG'!M5" +"'Inventory PM & NOx+ROG'!U5" +"SUMPRODUCT(D8:D23,$C$8:$C$23)/SUM($C$8:$C$23)" +"SUMPRODUCT(M8:M23,$L$8:$L$23)/SUM($L$8:$L$23)" +"Cover!$B$49" +"Cover!$B$50" +"Cover!$B$51" +"IF(Cover!$B$29<>"""",Cover!$B$29,""#N/A"")" +"Cover!$B$7" +"IF(Cover!$B$8<>"""",Cover!$B$8,""#N/A"")" +"IF(Cover!$B$9<>"""",Cover!$B$9,""#N/A"")" +"IF(Cover!$B$5<>"""",TEXT(Cover!$B$5,""YYYYMMDD""),#N/A)" +"IF(Cover!$B$4<>"""",TEXT(Cover!$B$4,""YYYYMMDD""),#N/A)" +"IF(Cover!$B$27<>"""",Cover!$B$27,""#N/A"")" +"IF(Cover!$B$28<>"""",Cover!B$28,"""")" +"Cover!$B$48" +"IF(Cover!$B$21=""1"",Cover!$B$21,"""")" +"Cover!$B$23" +"Cover!$B$24" +"Cover!$B$25" +"Cover!$B$26" +"Cover!$B$29" +"IF(Cover!$B$48<>"""",VLOOKUP(Cover!$B$48,Table!$E$4:$F$11,2,FALSE),"""")" +"IF(Cover!$B$10<>"""", Cover!$B$10, """")" +"IF(Cover!$B$11<>"""", Cover!$B$11, """")" +"IF(Cover!$B$12<>"""", Cover!$B$12, """")" +"IF(Cover!$B$13<>"""", Cover!$B$13, """")" +"IF(Cover!$B$14<>"""", Cover!$B$14, """")" +"IF(Cover!$B$15<>"""", Cover!$B$15, """")" +"IF(Cover!$B$16<>"""", Cover!$B$16, """")" +"IF(Cover!$B$17<>"""", Cover!$B$17, """")" +"IF(Cover!$B$18<>"""", Cover!$B$18, """")" +"IF(Cover!$B$31<>"""",Cover!$B$31, """")" +"IF(Cover!$B$32<>"""",Cover!$B$32, """")" +"IF(Cover!$B$33<>"""",Cover!$B$33, """")" +"IF(Cover!$B$34<>"""",Cover!$B$34, """")" +"IF(Cover!$B$35<>"""",Cover!$B$35, """")" +"IF(Cover!$B$36<>"""",Cover!$B$36, """")" +"IF(Cover!$B$37<>"""",Cover!$B$37, """")" +"IF(Cover!$B$38<>"""",Cover!$B$38, """")" +"IF(Cover!$B$39<>"""",Cover!$B$39, """")" +"IF(Cover!$B$40<>"""",Cover!$B$40, """")" +"IF(Cover!$B$41<>"""",Cover!$B$41, """")" +"IF(Cover!$B$42<>"""",Cover!$B$42, """")" +"IF(Cover!$B$43<>"""",Cover!$B$43, """")" +"IF(Cover!$B$44<>"""",Cover!$B$44, """")" +"IF(Cover!$B$45<>"""",Cover!$B$45, """")" +"IF(Cover!$B$46<>"""",Cover!$B$46, ""'"")" +"IF(Schedule!A3<>"""",IF(VLOOKUP(Schedule!A3,Table!$A$4:$D$39,3,FALSE)="""",""FS"",""FI""),""Unused Row"")" +"IF(A3<>"""",IF(Cover!$B$7<>"""",Cover!$B$7,""#N/A""),"""")" +"IF(A3<>"""",IF(Cover!$B$8<>"""",Cover!$B$8,""#N/A""),"""")" +"IF(A3<>"""",IF(Cover!$B$9<>"""",Cover!$B$9,""#N/A""),"""")" +"IF(A3<>"""",IF(Cover!$B$5<>"""",TEXT(Cover!$B$5, ""YYYYMMDD""),""#N/A""),"""")" +"IF(B3<>"""",IF(Cover!$B$4<>"""",TEXT(Cover!$B$4, ""YYYYMMDD""),""#N/A""),"""")" +"IF(A3<>"""",IF(Cover!$B$27<>"""",Cover!$B$27,""#N/A""),"""")" +"IF(A3<>"""",Cover!$B$48,"""")" +"IF(A3<>"""",IF(Schedule!A3<>"""",Schedule!A3,""#N/A""),"""")" +"IF(Schedule!B3<>"""",Schedule!B3,""#N/A"")" +"IF(A3=""FI"",IF(VLOOKUP(J3,Table!$A$4:$D$39,3,FALSE)=""I"",""I"",""S""),"""")" +"IF(A3=""FI"",IF(L3=""S"",""#N/A"",""""),IF(A3=""FS"",IF(I3=""TOR"",IF(J3=""TD"",IF(Schedule!H3<>"""",Schedule!H3,""""),""""),"""")))" +"IF(A3=""FI"",IF(L3=""I"",""GA"",""""),"""")" +"IF(A3=""FI"",IF(L3=""I"",IF(Schedule!K3<>"""",Schedule!K3,""""),""""),IF(A3=""FS"",IF(I3=""CCR"",IF(Schedule!D3<>"""",Schedule!D3,""""),""""),"""") )" +"IF(A3=""FI"",IF(L3=""I"",TEXT(Cover!$B$5, ""YYYYMMDD""),""""),"""")" +"IF(A3=""FS"",IF(Schedule!D3<>"""",Schedule!D3,""""),"""")" +"IF(A3=""FI"",IF(L3=""I"",Cover!$B$21,""""),IF(A3=""FS"",Schedule!E3,""""))" +"IF(A3=""FS"","""",""CA"")" +"IF(A3=""FS"","""","""")" +"IF(A3=""FS"",IF(Schedule!F3<>"""",IF(LEN(Schedule!$F3)=2,Schedule!F3,""""),IF(J3=""TD"",""#N/A"","""")),"""")" +"IF(A3=""FS"",IF(Schedule!F3<>"""",IF(LEN(Schedule!$F3)>2,Schedule!F3,""""),IF(J3=""TD"",""#N/A"","""")),"""")" +"IF(A3=""FS"","""","""")" +"IF(A3=""FS"","""","""")" +"IF(H3=""FS"","""","""")" +"IF(A3=""FS"",IF(VLOOKUP(Schedule!A3,Table!$A$4:$D$39,4,FALSE)=""B"",IF(Schedule!H3<>"""",Schedule!H3,""""),""""),"""")" +"IF(A3=""FS"",TEXT(IF(Schedule!I3<>"""",Schedule!I3,""""), ""YYYYMMDD""),"""")" +"IF(A3=""FS"",IF(Schedule!J3<>"""",Schedule!J3,""""),"""")" +"IF(A3=""FS"",""GA"","""")" +"IF(A3=""FS"",IF(Schedule!K3<>"""",Schedule!K3,""""),"""")" +"IF(A3=""FS"",""GA"","""")" +"IF(A3=""FS"",IF(J3=""TD"",IF(Schedule!L3<>"""",Schedule!L3,""""),""""),"""")" +"IF(A3=""FS"","""","""")" +"IF(A3=""FS"","""","""")" +"IF(A3=""FS"",IF(LEN(Cover!$B$29)>9,""#N/A"",Cover!$B$29),"""")" +"IF(A3=""FS"","""","""")" +"IF(A3=""FI"","""",IF(A3=""FS"",IF(I3=""TOR"",IF(J3=""TD"",Schedule!G3,""""),"""")))" +"IF(A3=""FI"","""",IF(A3=""FS"",IF(I3=""CCR"",Schedule!C3,""""),"""") )" +"IF(A3=""FI"","""",IF(A3=""FS"",IF(I3=""CCR"","""",Schedule!C3),"""") )" +"IF(A3=""FS"",""'"","""")" +"SUM(G3:G158)" +"SUM(F160)/5280" +"SUM(C8,C66,C82,C129,C160,C195,C212,C225,C261,C291)/10" +"SUM(C10,C19,C40,C53)/46*100" +"SUM(C10,C19,C40,C53)/46*100" +"SUM(F11,F13,F15,F17)" +"SUM(C10,C19,C40,C53)/46*100" +"IF(D11,3,0)" +"IF(E11,1,0)" +"SUM(C69)/10*100" +"SUM(C85,C96,C103,C112,C119)/31*100" +"SUM(C131,C148)/27*100" +"SUM(C163,C174,C185)/32*100" +"SUM(C198)/16*100" +"SUM(C215)/9*100" +"SUM(C228,C243)/30*100" +"SUM(C264,C275)/31*100" +"SUM(F20,F22,F24,F26,F28,F30,F32,F34,F36,F38)" +"SUM(C294)/13*100" +"IF(D26,2,0)" +"SUM(F41,F43,F45,F47,F49,F51)" +"SUM(F54,F56,F58,F60,F62)" +"SUM(F70,F72,F74,F76,F78)/10*100" +"SUM(F70,F72,F74,F76,F78)/10*100" +"SUM(F70,F72,F74,F76,F78)/10*100" +"SUM(C85,C96,C103,C112,C119)/31*100" +"SUM(C85,C96,C103,C112,C119)/31*100" +"SUM(C85,C96,C103,C112,C119)/31*100" +"SUM(F97,F99,F101)" +"SUM(C131,C148)/27*100" +"SUM(C131,C148)/27*100" +"SUM(F132,F134,F136,F138,F140,F142,F144,F146)" +"SUM(C163,C174,C185)/32*100" +"SUM(C163,C174,C185)/32*100" +"SUM(C163,C174,C185)/32*100" +"SUM(F199,F201,F203,F205,F207,F209)/16*100" +"SUM(F199,F201,F203,F205,F207,F209)/16*100" +"SUM(F199,F201,F203,F205,F207,F209)/16*100" +"SUM(F216,F218,F220,F222)/9*100" +"SUM(F216,F218,F220,F222)/9*100" +"SUM(F216,F218,F220,F222)/9*100" +"SUM(C228,C243)/30*100" +"SUM(C228,C243)/30*100" +"SUM(C228,C243)/30*100" +"SUM(F229,F231,F233,F235,F237,F239,F241)" +"SUM(C264,C275)/31*100" +"SUM(C264,C275)/31*100" +"SUM(C264,C275)/31*100" +"SUM(F295,F297,F299,F301,F303,F305,F307,F309)/13*100" +"SUM(F295,F297,F299,F301,F303,F305,F307,F309)/13*100" +"'Data Input'!$C6" +"'Data Input'!$C8" +"'Data Input'!$C66" +"'Data Input'!$C82" +"'Data Input'!$C129" +"'Data Input'!$C160" +"'Data Input'!$C195" +"'Data Input'!$C212" +"'Data Input'!$C225" +"'Data Input'!$C261" +"'Data Input'!$C291" +"'Prob1 solution'!A3" +"SUM(C3:H3)-SUM(I3:N3)-O3+SUM(P3:V3)" +"-C5" +"-C6" +"-C7" +"E8" +"D9" +"-E9" +"-C10" +"-C11" +"D9" +"-D9" +"C15" +"C6/12" +"((H7-1000)/5)/12" +"I18" +"K4*0.12/12" +"SUM(C3:C19)" +"O2" +"O20" +"C2" +"C20" +"J2" +"J20" +"P2" +"P20" +"D2" +"D20" +"K2" +"K20" +"E2" +"E20" +"L2" +"L20" +"C25-C26" +"F2" +"F20" +"G2" +"G20" +"M2" +"M20" +"Q2" +"Q20" +"H2" +"H20" +"N2" +"N20+C37" +"R2" +"R20" +"I2" +"I20" +"S20" +"T2" +"T20" +"SUM(G25:G30)-G31" +"SUM(K25:K30)" +"U2" +"U20" +"IF(V2="""","""",V2)" +"V20" +"C28-C30-C31-C32-C33-C34-C35" +"SUM(D8:D18)" +"D4+D19-D34" +"SUM(C8:C29)" +"SUM(B15:B26)" +"D12+B27-C27" +"F3+F4" +"SUM(F9:F18)" +"F19" +"F33" +"F3+F37-F38" +"E7+SUM(D9:D11)-SUM(D13:D15)" +"SUM(D8:D18)" +"E4+D19-D34" +"E4+E19-E34" +"NOW()" +"IF('Tufts Summary Data'!B2=""Enter Entity Name Here"",""*****"",'Tufts Summary Data'!B2)" +"'Energy Use Emissions'!K8*'Conversion Factors'!B$26*(12/44)" +"('Agriculture Emissions'!H8+'Agriculture Emissions'!H25)*'Conversion Factors'!B$27*(12/44)" +"SUM(B8:F8)" +"B8*0.9072" +"IF('Tufts Summary Data'!B72 > 0, G24/'Tufts Summary Data'!B72)" +"IF('Tufts Summary Data'!D72 > 0, G24/'Tufts Summary Data'!D72)" +"G24" +"I24" +"H24" +"G32" +"C41-C43" +"D41/C41" +"I32" +"H32" +"FORECAST(2010,C40:C41,$B40:$B41)" +"C42-C43" +"G24*0.93" +"('Tufts Summary Data'!B8*'Conversion Factors'!B8)/2000*(12/44)*0.9072" +"('Agriculture Emissions'!H8+'Agriculture Emissions'!H25)*'Conversion Factors'!B$27*(12/44)*0.9072" +"SUM(B51:J51)" +"('Tufts Summary Data'!B16*'Conversion Factors'!B16)/2000*(12/44)*0.9072" +"('Agriculture Emissions'!H16+'Agriculture Emissions'!H33)*'Conversion Factors'!B$27*(12/44)*0.9072" +"B51" +"SUM(C51:G51)" +"SUM(H51:I51)" +"J51" +"SUM(B59:E59)" +"FORECAST(2010,B59:B60,{1990,1998})" +"B59*0.93" +"B59/$F59" +"NOW()" +"SUM('Medford Data:Boston Data'!B8)" +"D72+E72/2" +"NOW()" +"NOW()" +"NOW()" +"NOW()" +"('Tufts Summary Data'!B8*'Conversion Factors'!B8)/2000" +"SUM(B8:J8)" +"NOW()" +"('Tufts Summary Data'!B57*'Conversion Factors'!E26)" +"SUM(B8:G8)" +"('Tufts Summary Data'!B57*'Conversion Factors'!E43)" +"NOW()" +"IF('Tufts Summary Data'!B2=""Enter Entity Name Here"",""*****"",'Tufts Summary Data'!B2)" +"0.1258/0.9072" +"0.0615/0.9072" +"0.008/0.9072" +"0.005/0.9072" +"0.018/0.9072" +"0.0015/0.9072" +"0.089/0.9072" +"0.00169/0.9072" +"IF(A8=""Inventory"", ""Correct"",""not correct"")" +"IF(A9="" Accounts payable"", ""Correct"",""not correct"")" +"IF(A17="" Cash"", ""Correct"",""not correct"")" +"IF(A20=""Accounts receivable"", ""Correct"",""not correct"")" +"IF(A21="" Sales"", ""Correct"",""not correct"")" +"IF(A23=""Cost of merchandise sold"", ""Correct"",""not correct"")" +"IF(A39="" Inventory"", ""Correct"",""Not correct"")" +"IF(A57=""Sales returns and allowances"", ""Correct"",""not correct"")" +"IF(A61=""Sales discounts"", ""Correct"",""not correct"")" +"IF(A67=""Credit card expense"", ""Correct"",""not correct"")" +"IF(A74="" Purchase discounts"", ""Correct"",""not correct"")" +"SUM(B8:B74)" +"IF(B75=C75, ""In balance"", ""Not in balance"")" +"SUM(C21+C28+C36+C44)" +"B57" +"B61" +"C80-B81-B82" +"B23+B30+B38+B46" +"C83-C84" +"C85/C83" +"C84/C83" +"IF(C89=100%,""Equals 100%"",""Does not equal 100""%)" +"C87+C88" +"B8-C13+B16-C24-C31-C39-C47" +"B8+B16" +"-B12" +"-C84" +"C95+C96+C97" +"IF(C92=C98,""Reconciled"", ""Not Reconciled"")" +"ROUND(SUM(D2:D290),5)" +"ROUND(SUM(D292:D460),5)" +"ROUND(SUM(D462:D813),5)" +"ROUND(SUM(D815:D899),5)" +"ROUND(SUM(D901:D905),5)" +"ROUND(SUM(D907:D932),5)" +"ROUND(SUM(D934:D936),5)" +"ROUND(SUM(D942:D1591),5)" +"ROUND(SUM(D1593:D1622),5)" +"ROUND(SUM(D1624:D1625),5)" +"A$9" +"A$10" +"A$11" +"I12" +"I12" +"I12" +"I12" +"H12" +"A5+1" +"C6+1" +"D19*G19" +"J19/1000" +"SQRT((F19*F19)+(I19*I19))" +"IF(I19<=0.0504,""High"",IF(I19<=0.1504,""Good"",IF(I19>0.304,""Poor"",""Fair"")))" +"K19*L19" +"N19^2" +"IF(L21<=0.0504,""High"",IF(L21<=0.1504,""Good"",IF(L21>0.304,""Poor"",""Fair"")))" +"IF(L44<=0.05,""High"",IF(L44<=0.15,""Good"",IF(L44>0.3,""Poor"",""Fair"")))" +"IF(SUM(J21:J44)>0, SUM(J21:J44),0.000001)" +"SUM(K21:K44)" +"IF(K46>0,SQRT(SUM(O21:O44))/K46,0.0000000001)" +"IF(F19<=0.05,""High"",IF(F19<=0.15,""Good"",IF(F19>0.3,""Poor"",""Fair"")))" +"IF(N(E19)>0,E19*F19,IF(N(D19)>0,D19/1000*F19,0))" +"H19^2" +"IF(F20<=0.0504,""High"",IF(F20<=0.1504,""Good"",IF(F20>0.304,""Poor"",""Fair"")))" +" E20*F20" +"D22*F22" +"IF(SUM(D22:D45)>0,SUM(D22:D45),0.00000001)" +"IF(D47>0,SQRT(SUM(I22:I45))/D47,0.0000000001)" +"IF(F49<=0.05,""High"",IF(F49<=0.15,""Good"",IF(F49<0.3,""Poor"",""Fair"")))" +"SQRT((('1 aggregation - indirect measur'!J46*'1 aggregation - indirect measur'!L48)^2)+(('2 aggregation - direct measur'!D47)*'2 aggregation - direct measur'!F49)^2)/('1 aggregation - indirect measur'!J46+'2 aggregation - direct measur'!D47)" +"IF(C6<=0.05,""High"",IF(C6<=0.15,""Good"",IF(C6>0.3,""Poor"",""Fair"")))" +"E9" +"E9" +"D6" +"D6" +"SUM(A46:A82)" +"E9" +"E9" +"'unclassified pd'!H40:I40" +"'unclassified pd'!H40:I40" +"'unclassified pd'!A84+SUM('extra pages for duties'!A7:A44)" +"'unclassified pd'!H40:I40" +"'unclassified pd'!H40:I40" +"E9" +"E9" +"D6" +"D6" +"SUM(A46:A77)" +"SUM(A80:A87) + A79" +"NOW()" +"+[1]VEHICLEINFO!L26" +"+[1]VEHICLEINFO!D26" +"+[1]VEHICLEINFO!N26" +"+[1]VEHICLEINFO!Q26" +"+[1]VEHICLEINFO!O26" +"+[1]VEHICLEINFO!L34" +"+[1]VEHICLEINFO!D34" +"+[1]VEHICLEINFO!N34" +"+[1]VEHICLEINFO!Q34" +"+[1]VEHICLEINFO!O34" +"+[1]VEHICLEINFO!L62" +"+[1]VEHICLEINFO!D62" +"+[1]VEHICLEINFO!N62" +"+[1]VEHICLEINFO!Q62" +"+[1]VEHICLEINFO!O62" +"+[1]VEHICLEINFO!L10" +"+[1]VEHICLEINFO!D10" +"+[1]VEHICLEINFO!N10" +"+[1]VEHICLEINFO!Q10" +"+[1]VEHICLEINFO!O10" +"+[1]VEHICLEINFO!L66" +"+[1]VEHICLEINFO!D66" +"+[1]VEHICLEINFO!N66" +"+[1]VEHICLEINFO!Q66" +"+[1]VEHICLEINFO!O66" +"+[1]VEHICLEINFO!L73" +"+[1]VEHICLEINFO!D73" +"+[1]VEHICLEINFO!N73" +"+[1]VEHICLEINFO!Q73" +"+[1]VEHICLEINFO!O73" +"+[1]VEHICLEINFO!$L$203" +"+[1]VEHICLEINFO!$M$203" +"+[1]VEHICLEINFO!$D$203" +"+[1]VEHICLEINFO!$N$203" +"+[1]VEHICLEINFO!$Q$203" +"+[1]VEHICLEINFO!$O$203" +"+[1]VEHICLEINFO!$K$203" +"+[1]VEHICLEINFO!L119" +"+[1]VEHICLEINFO!D119" +"+[1]VEHICLEINFO!N119" +"+[1]VEHICLEINFO!Q119" +"+[1]VEHICLEINFO!O119" +"+[1]VEHICLEINFO!L165" +"+[1]VEHICLEINFO!D165" +"+[1]VEHICLEINFO!N165" +"+[1]VEHICLEINFO!Q165" +"+[1]VEHICLEINFO!O165" +"SUM(C6:C7)" +"C8/B8" +"D8/B8" +"E8/B8" +"F8/B8" +"G8/B8" +"H8/B8" +"I8/B8" +"J8/B8" +"K8/B8" +"L8/B8" +"SUM(C14:C20)" +"SUM(C21,C12,C8)" +"NOW()" +"C4/B4" +"SUM(B4:B5)" +"C6/B6" +"D6/B6" +"E6/B6" +"F6/B6" +"G6/B6" +"H6/B6" +"I6/B6" +"J6/B6" +"K6/B6" +"L6/B6" +"SUM(B12:B18)" +"B6+B10+B19" +"G8" +"SUM(G5:R5)" +"SUM(G10:G210)" +"G4+G5-G6-G7" +"G4+S5-S6-S7" +"E10*C10" +"F10-S10" +"IF(T10>-1,0,IF(T10<1,(S10-F10)/F10,0))" +"G8" +"SUM(G5:R5)" +"SUM(G10:G210)" +"G4+G5-G6-G7" +"G4+S5-S6-S7" +"E10*C10" +"F10-S10" +"IF(T10>-1,0,IF(T10<1,(S10-F10)/F10,0))" +"Financials!B14" +"Financials!C41" +"Financials!C46" +"C12+(C11*C13)" +"(D9*D15*(1-D18))+(D10*D14)" +"IF(D6>0,D6/(1-D18),D16/(1-D18))" +"C22/$C$3" +"D23+D22" +"SUM(D26:D29)" +"E19+E23+E29+E35" +"C12*$B$28" +"B12" +"E12/E$28" +"B12" +"B12" +"B12" +"B14*0.8" +"SUM(B12:B15)" +"B16/$B$28" +"2*C21" +"-C21" +"0.75*$C$25" +"SUM(E19:E20)" +"0.25*$C$25" +"0.75*$C$27" +"E24+E21" +"0.25*$C$27" +"E26+E21+E24" +"B3" +"E27+E16" +"C31*$B$48" +"0.75*0.259" +"(B31-(B14-E14))" +"0.25*0.259" +"0.25*0.081" +"0.75*0.081" +"SUM(B31:B35)" +"0.75*$C$40" +"0.25*$C$40" +"(C41-C36)" +"(B5/(1+B5))" +"E40+E36" +"0.01*$C$46" +"0.2*$C$46" +"0.79*$C$46" +"C48-C41" +"SUM(E43:E45)" +"B28" +"IF(B46+B41<>B28,""ERROR"","""")" +"B53+B52" +"B51/B53" +"E51/$E$53" +"H51/H$53" +"C52*B53" +"B28*B4" +"B53/$B$53" +"E51-E52" +"C55*$B$53" +"(0.98*($C$53-$C$57))" +"(0.02*($C$53-$C$57))" +"B56*0.8" +"B53-SUM(B55:B56)" +"B6" +"IF(B57/B53<>C57,""ERROR"","""")" +"C57-C76-SUM(C61:C75)" +"B60*0.8" +"SUM('Inv CC'!C26:C29)" +"E14*SUM('Inv CC'!D26:D29)" +"B63-(0.1*(E61/B61))" +"'Inv CC'!C23" +"$E$14*'Inv CC'!D23" +"'Inv CC'!C32" +"$E$14*'Inv CC'!D32" +"(B56/0.3)*0.7" +"B7" +"E57-SUM(E60:E75)" +"IF(ABS(B76-(B57-SUM(B60:B75)))>0.0001,""ERROR"","""")" +"C82*B53" +"B8" +"E76-SUM(E78:E81)" +"IF(B76-SUM(B78:B81)<>B82,""ERROR"","""")" +"B82*'Inv CC'!$D$18" +"(B14*'Inv CC'!$D$22)" +"B82-SUM(B84:B86)" +"IF(B82-SUM(B84:B86)<>B87,""ERROR"","""")" +"(B55+B56)/B14" +"B98" +"B87/B28" +"B87/B46" +"B53/B13" +"SUM(B97:B99)" +"-365/(SUM(B55:B56)/B31)" +"365/B90" +"365/B95" +"(B82/B53)*(B53/B28)*(B28/B46)" +"E87-$B87" +"(SUM($B31:$B32)-SUM(E31:E32))" +"E14*H8*K9" +"G6*K9" +"IF(G3<>Financials!B87/Financials!B46,""ERROR"","""")" +"IF(G3<>(Financials!B87/Financials!B46),""ERROR"","""")" +"E9*H8" +"IF(G6<>(Financials!B87/Financials!B28),""ERROR"","""")" +"E43/H13" +"Financials!C87" +"IF((E43/H13)<>H8,""ERROR"","""")" +"H13/K11" +"IF(E14-E11<>E9,""ERROR"","""")" +"SUM(Financials!C84:C86)" +"Financials!B46" +"IF(ABS(E44-E37-E32-E27-E23-E18-E16-E14)>0.0001,""ERROR"","""")" +"Financials!B28" +"Financials!C82" +"Financials!C28" +"IF(H14<>(H17+K17),""ERROR"","""")" +"Financials!C81" +"Financials!C27" +"Financials!C16" +"SUM(C19:C21)" +"IF(K17<>(K19+K21+K23+K25),""ERROR"","""")" +"Financials!C78" +"Financials!C26" +"Financials!C14" +"Financials!C25" +"Financials!C13" +"IF(H21<>(H25+H26+H28+H29),""ERROR"","""")" +"SUM(C24:C25)" +"Financials!C74" +"Financials!C19" +"Financials!C12" +"Financials!C70" +"IF((E44-E37)<>E35,""ERROR"","""")" +"SUM(C33:C37)" +"Financials!C60" +"Financials!C63" +"E44-E37" +"SUM(Financials!C65:C68)" +"SUM(C39:C40)" +"Financials!C55" +"Financials!C51" +"Financials!B53" +"Financials!C53" +"E14*H8*K9" +"G6*K9" +"IF(G3<>Financials!E87/Financials!E46,""ERROR"","""")" +"E9*H8" +"IF(G6<>(Financials!E87/Financials!E28),""ERROR"","""")" +"E43/H13" +"Financials!F87" +"IF((E43/H13)<>H8,""ERROR"","""")" +"H13/K11" +"IF(E14-E11<>E9,""ERROR"","""")" +"SUM(Financials!F84:F86)" +"Financials!E46" +"IF(ABS(E44-E37-E32-E27-E23-E18-E16-E14)>0.0001,""ERROR"","""")" +"Financials!E28" +"Financials!F82" +"Financials!F28" +"IF(H14<>(H17+K17),""ERROR"","""")" +"Financials!F81" +"Financials!F27" +"Financials!F16" +"SUM(C19:C21)" +"IF(K17<>(K19+K21+K23+K25),""ERROR"","""")" +"Financials!F78" +"Financials!F26" +"Financials!F14" +"Financials!F25" +"Financials!F13" +"IF(H21<>(H25+H26+H28+H29),""ERROR"","""")" +"SUM(C24:C25)" +"Financials!F74" +"Financials!F19" +"Financials!F12" +"Financials!F70" +"IF((E44-E37)<>E35,""ERROR"","""")" +"SUM(C33:C37)" +"Financials!F60" +"Financials!F63" +"E44-E37" +"SUM(Financials!F65:F68)" +"SUM(C39:C40)" +"Financials!F55" +"Financials!F51" +"Financials!E53" +"Financials!F53" +"E14*H8*K9" +"G6*K9" +"IF(G3<>Financials!H87/Financials!H46,""ERROR"","""")" +"E9*H8" +"IF(G6<>(Financials!H87/Financials!H28),""ERROR"","""")" +"E43/H13" +"Financials!I87" +"IF((E43/H13)<>H8,""ERROR"","""")" +"H13/K11" +"IF(E14-E11<>E9,""ERROR"","""")" +"SUM(Financials!I84:I86)" +"Financials!H46" +"IF(ABS(E44-E37-E32-E27-E23-E18-E16-E14)>0.0001,""ERROR"","""")" +"Financials!H28" +"Financials!I82" +"Financials!I28" +"IF(H14<>(H17+K17),""ERROR"","""")" +"Financials!I81" +"Financials!I27" +"Financials!I16" +"SUM(C19:C21)" +"IF(K17<>(K19+K21+K23+K25),""ERROR"","""")" +"Financials!I78" +"Financials!I26" +"Financials!I14" +"Financials!I25" +"Financials!I13" +"IF(H21<>(H25+H26+H28+H29),""ERROR"","""")" +"SUM(C24:C25)" +"Financials!I74" +"Financials!I19" +"Financials!I12" +"Financials!I70" +"IF((E44-E37)<>E35,""ERROR"","""")" +"SUM(C33:C37)" +"Financials!I60" +"Financials!I63" +"E44-E37" +"SUM(Financials!I65:I68)" +"SUM(C39:C40)" +"Financials!I55" +"Financials!I51" +"Financials!H53" +"Financials!I53" +"E14*H8*K9" +"G6*K9" +"IF(G3<>Financials!K87/Financials!K46,""ERROR"","""")" +"E9*H8" +"IF(G6<>(Financials!K87/Financials!K28),""ERROR"","""")" +"E43/H13" +"Financials!L87" +"IF((E43/H13)<>H8,""ERROR"","""")" +"H13/K11" +"IF(E14-E11<>E9,""ERROR"","""")" +"SUM(Financials!L84:L86)" +"Financials!K46" +"IF(ABS(E44-E37-E32-E27-E23-E18-E16-E14)>0.0001,""ERROR"","""")" +"Financials!K28" +"Financials!L82" +"Financials!L28" +"IF(H14<>(H17+K17),""ERROR"","""")" +"Financials!L81" +"Financials!L27" +"Financials!L16" +"SUM(C19:C21)" +"IF(K17<>(K19+K21+K23+K25),""ERROR"","""")" +"Financials!L78" +"Financials!L26" +"Financials!L14" +"Financials!L25" +"Financials!L13" +"IF(H21<>(H25+H26+H28+H29),""ERROR"","""")" +"SUM(C24:C25)" +"Financials!L74" +"Financials!L19" +"Financials!L12" +"Financials!L70" +"IF((E44-E37)<>E35,""ERROR"","""")" +"SUM(C33:C37)" +"Financials!L60" +"Financials!L63" +"E44-E37" +"SUM(Financials!L65:L68)" +"SUM(C39:C40)" +"Financials!L55" +"Financials!L51" +"Financials!K53" +"Financials!L53" +"E14*H8*K9" +"G6*K9" +"IF(G3<>Financials!N87/Financials!N46,""ERROR"","""")" +"E9*H8" +"IF(G6<>(Financials!N87/Financials!N28),""ERROR"","""")" +"E43/H13" +"Financials!O87" +"IF((E43/H13)<>H8,""ERROR"","""")" +"H13/K11" +"IF(E14-E11<>E9,""ERROR"","""")" +"SUM(Financials!O84:O86)" +"Financials!N46" +"IF(ABS(E44-E37-E32-E27-E23-E18-E16-E14)>0.0001,""ERROR"","""")" +"Financials!N28" +"Financials!O82" +"Financials!O28" +"IF(H14<>(H17+K17),""ERROR"","""")" +"Financials!O81" +"Financials!O27" +"Financials!O16" +"SUM(C19:C21)" +"IF(K17<>(K19+K21+K23+K25),""ERROR"","""")" +"Financials!O78" +"Financials!O26" +"Financials!O14" +"Financials!O25" +"Financials!O13" +"IF(H21<>(H25+H26+H28+H29),""ERROR"","""")" +"SUM(C24:C25)" +"Financials!O74" +"Financials!O19" +"Financials!O12" +"Financials!O70" +"IF((E44-E37)<>E35,""ERROR"","""")" +"SUM(C33:C37)" +"Financials!O60" +"Financials!O63" +"E44-E37" +"SUM(Financials!O65:O68)" +"SUM(C39:C40)" +"Financials!O55" +"Financials!O51" +"Financials!N53" +"Financials!O53" +"Financials!C12" +"SUM(Financials!C25:C26)" +"SUM(B3:B7)" +"Financials!B51" +"SUM(Financials!B55:B56)" +"C11-C12" +"C14/$C$13" +"Financials!B52" +"Financials!B60" +"SUM(Financials!B63:B65)" +"SUM(Financials!B70:B72)" +"SUM(Financials!B74:B75)" +"SUM(Financials!B78:B81)" +"Financials!B82" +"Financials!C51" +"SUM(Financials!C55:C56)" +"SUM(Financials!C60:C61)" +"SUM(Financials!C63:C68)" +"SUM(Financials!C70:C72)" +"SUM(Financials!C74:C75)" +"SUM(Financials!C78:C81)" +"Financials!C82" +"C9*C10*C11*0.16" +"C9*C10*C11*0.25" +"(E9+G9)/2" +"C9*C10*C11*C12" +"(C15/C16)*2.1" +"(C15/C16)*4" +"(C15/C16)*C17" +"C20*C21*C22*0" +"C20*C21*C22*1" +"C26*C27*0" +"C26*C27*0.25" +"C26*C27*C28" +"SUM(E9:E41)" +"(C48/C49)*C50*2.1" +"(C48/C49)*C50*4" +"(C48/C49)*C50*C51" +"SUM(E48:E94)" +"(C110+C111)*C112*0.16" +"(C110+C111)*C112*0.44" +"(C110+C111)*C112*C113" +"C116*C117*C118*C119*0" +"C116*C117*C118*C119*1" +"C116*C117*C118*C119*C120" +"C130*0.04*0.18" +"C130*0.06*0.25" +"C130*C131*C133" +"C135*C137" +"C135*C137" +"C135*C137" +"E104+E110+E116+E123+E133+E140+E146" +"E42+E95+E149" +"E9" +"E15" +"E20" +"E26" +"+E31" +"E38" +"SUM(C210:C215)" +"E48" +"E54" +"E60" +"+E66" +"+E74" +"+E80" +"E86" +"E92" +"SUM(C219:C226)" +"E104" +"E110" +"E116" +"+E123" +"E133" +"+E135" +"E140" +"E146" +"C216" +"C227" +"C238" +"SUM(C252:C254)" +"C257" +"C257" +"C257" +"((C257+C258)/C255)*12" +"(C255*C259)/(C257+C258)" +"C255/12" +"TODAY()" +"TODAY()" +"'Page 1'!B1" +"'Page 1'!A53:U53" +"'Page 1'!A53:U53" +"'Page 1'!A53:U53" +"'Page 1'!A53:U53" +"'Page 1'!A53:U53" +"'Page 1'!A53:U53" +"'Page 1'!A53:U53" +"'Page 1'!A53:U53" +"'Page 1'!A53:U53" +"'Page 1'!A53:U53" +"'Page 1'!A53:U53" +"'Page 1'!A53:U53" +"'Page 1'!A53:U53" +"'Page 1'!A53:U53" +"'Page 1'!A53:U53" +"'Page 1'!A53:U53" +"'Page 1'!A53:U53" +"'Page 1'!A53:U53" +"'Page 1'!A53:U53" +"'Page 1'!A53:U53" +"'Page 1'!A53:U53" +"194.75+19" +"3172878-6750-52367-71636-50837-27351-10373-54373-44962-1555-23613-4440-166095-6202-24800-29314-41755-58927-18073-12599-5671-1920-4637-10229-21208-6173-5209-41748-11725-533655-24958-10985-89166-8549-24026-206150-26152-12855-1040-5915-3024-4292-5638-19895-61813-57534-145677-211321-12158-1778-18945" +"(8900029-567629-324937-403097-37878-174898-74529-285812-14688-47362-261864-65542-70358-225994-72033-432469-66083-1431875-168899-78511-39053-21402-31621-359257)*4" +"K5" +"18628000+497000" +"Q5-L5" +"P16*20" +"SUM(K6:K24)" +"'CHARGEBACKS (FY00)'!B2" +"'CHARGEBACKS (FY00)'!B3" +"'CHARGEBACKS (FY00)'!B4" +"'CHARGEBACKS (FY00)'!K5" +"'CHARGEBACKS (FY00)'!P5" +"'CHARGEBACKS (FY00)'!Q5" +"O5-L5" +"S6/12*(IF(P6,IF(P6-$P$5>365,0,INT((365+$P$5-P6+(365/24))/(365/12))),0))" +"SUM(K6:K24)" +"'CHARGEBACKS (FY00)'!B2" +"'CHARGEBACKS (FY00)'!B3" +"'CHARGEBACKS (FY00)'!B4" +"23312000+650/10000" +"K5" +"O5-L5" +"S6/12*(IF(P6,IF(P6-$P$5>365,0,INT((365+$P$5-P6+(365/24))/(365/12))),0))" +"N8*72.45" +"(((N9*33.46)/12)*8)+44" +"SUM(K6:K24)" +"7252176*0.06" +"+O25-L25" +"'CHARGEBACKS (FY00)'!B2" +"'CHARGEBACKS (FY00)'!B3" +"'CHARGEBACKS (FY00)'!B4" +"'FY03'!K5+13520" +"('FY03'!L5*1.02)+2043460+650+66000" +"K5" +"O5-L5" +"S6/12*(IF(P6,IF(P6-$P$5>365,0,INT((365+$P$5-P6+(365/24))/(365/12))),0))" +"SUM(K6:K24)" +"'CHARGEBACKS (FY00)'!B2" +"'CHARGEBACKS (FY00)'!B3" +"'CHARGEBACKS (FY00)'!B4" +"'FY04'!K5" +"('FY04'!L5*1.02)-2328761" +"K5" +"O5-L5" +"S6/12*(IF(P6,IF(P6-$P$5>365,0,INT((365+$P$5-P6+(365/24))/(365/12))),0))" +"SUM(K6:K24)" +"FY00!$B$2" +"FY00!$B$3" +"FY00!$B$4" +"'CHARGEBACKS (FY00)'!B2" +"'CHARGEBACKS (FY00)'!B2" +"'CHARGEBACKS (FY00)'!B2" +"'CHARGEBACKS (FY00)'!B2" +"'CHARGEBACKS (FY00)'!B2" +"'CHARGEBACKS (FY00)'!B2" +"'CHARGEBACKS (FY00)'!B2" +"'CHARGEBACKS (FY00)'!B2" +"'CHARGEBACKS (FY00)'!B2" +"'CHARGEBACKS (FY00)'!B2" +"'CHARGEBACKS (FY00)'!B2" +"'CHARGEBACKS (FY00)'!B2" +"'CHARGEBACKS (FY00)'!B2" +"'CHARGEBACKS (FY00)'!B2" +"'CHARGEBACKS (FY00)'!B2" +"'CHARGEBACKS (FY00)'!B2" +"FY00!K5" +"FY00!L5/1000" +"'FY03'!$K$5" +"'FY03'!O5/1000" +"'FY04'!$K$5" +"'FY04'!O5/1000" +"'FY05'!$K$5" +"'FY05'!O5/1000" +"'CHARGEBACKS (FY00)'!$T$25" +"'CHARGEBACKS (FY00)'!$V$25/1000" +"'CHARGEBACKS (FY00)'!$T$25" +"'CHARGEBACKS (FY00)'!$U$25/1000*(1+$K$15)" +"'CHARGEBACKS (FY00)'!$T$25" +"K20*(1+N15)" +"'CHARGEBACKS (FY00)'!$T$25" +"FY00!$R$25" +"FY00!$T$25/1000" +"FY00!$S$25/1000*(1+$K$15)" +"J24" +"K24*(1+N15)" +"J24" +"'FY03'!N25" +"'FY05'!$R$25" +"'FY05'!$S$25/1000*(1+$N$15)" +"N25*(1+Q15)" +"'FY04'!$R$25" +"'FY04'!$S$25/1000" +"'FY05'!$R$45" +"'FY05'!$T$45/1000" +"'FY05'!$S$45/1000*(1+$N$15)" +"N29*(1+Q15)" +"'FY04'!$R$45" +"'FY04'!$T$45/1000" +"'FY04'!$S$45/1000*(1+$Q$15)" +"'FY03'!$R$45" +"'FY03'!$T$45/1000" +"SUM(G18:G31)" +"H33" +"0+K33" +"SUM(H38:H45)" +"SUM(H50:H55)" +"H56+H46" +"H58-H33" +"FY00!S5/1000" +"G64+G63" +"SUM(D12:F12)" +"SUM(D15:F15)" +"SUM(F14:F49)" +"+F51" +"+F52-F53" +"ROUND(B12*B19,2)" +"SUM(B21:B32)" +"+B33-B35" +"AVERAGE(D10:D71)" +"STDEV(D10:D71)" +"H5/$H$17" +"I5" +"MAX(D10:D71)" +"I6+J5" +"MIN(D10:D71)" +"D3" +"LN(1+D10)" +"QUARTILE($E$10:$E$71,G21)" +"0.25*G21" +"DATE(1996,2,2)" +"MONTH(B33)" +"YEAR(B33)" +"C4" +"IF($B110,-LN(E6)/B10,B7)" +"VasicekCIRSpotRate(1,B5,B6,B7,B8,B9,B11)" +"IF(B5=0,B10,(1-EXP(-B5*B10))/B5)" +"IF(B5=0,EXP(B11^2*B10^3/6),EXP(((B13-B10)*(B5^2*B6-0.5*B11^2))/B5^2-(B11^2*B13^2)/(4*B5)))" +"B6-0.5*(B11/B5)^2" +"B11*IF(B10>0,(1-EXP(-B5*B10))/(B5*B10),1)" +"B5" +"IF(H23=1,""call"",""put"")" +"E27*H23*(EXP(H29+0.5*H30)*H35-E24*H36)" +"VasicekCIRZeroValue(1,B23,B24,B25,B27,B28,B31)" +"VasicekZeroOptionValue(H23,E23,E24,B23,B24,B25,B27,B28,B29,B31)" +"VasicekCIRZeroValue(1,B23,B24,B25,B27,B29,B31)" +"IF(NOT(B23=0),B31*SQRT((1-EXP(-2*B23*(B28-B27)))/(2*B23)),B31*SQRT((B28-B27)))" +"LN(E23*E28/E27)-0.5*E31^2" +"IF(NOT(B23=0),(1-EXP(-B23*(B29-B28)))/B23,(B29-B28))" +"E31^2" +"B11" +"IF(NOT(B23=0),E29*E30,B31*(B29-B28)*SQRT(B28-B27))" +"H33+SQRT(H30)" +"(H29-LN(E24))/SQRT(H30)" +"NORMSDIST(H23*H32)" +"NORMSDIST(H23*H33)" +"B5" +"SUM(H51:H60)" +"B28" +"VasicekCIRBondOptionValue(1,H41,E41,E42,E43,B41,B42,B43,B44,B45,B46,B47,B48)" +"Jamshidianrstar(1,E41,E42,E43,B41,B42,B43,B45,B46,B47,B48,0.001)" +"B11" +"SUM(F51:F56)" +"$B$45" +"B51+$B$47" +"VasicekCIRZeroValue(1,$B$41,$B$42,E$47,B51,C51,$B$48)" +"$E$42+IF(C51=$B$46,$E$41,0)" +"D51*E51" +"VasicekZeroOptionValue($H$41,E51,F51,$B$41,$B$42,$B$43,$B$44,B51,C51,$B$48)" +"C51+$B$47" +"E10" +"E17" +"0.0189/B5" +"B16*EXP(-B15*B7)" +"VasicekCIRZeroValue(2,B5,B6,B7,B8,B9,B11)" +"B9-B8" +"IF(B10>0,-LN(E6)/B10,B7)" +"SQRT(0.0073)" +"VasicekCIRSpotRate(2,B5,B6,B7,B8,B9,B11)" +"SQRT(B5^2+2*B11^2)" +"EXP(B13*B10)-1" +"2*B5*B6/(B13+B5)" +"2*B14/((B13+B5)*B14+2*B13)" +"POWER((2*B13*EXP((B13+B5)*0.5*B10))/((B13+B5)*B14+2*B13),2*B5*B6/(B11^2))" +"B11*SQRT(B7)*IF(B10>0,B15/B10,1)" +"B5" +"IF(H23=1,""call"",""put"")" +"IF(E24>=E23*E31,0,IF(H23=1,E23*E28*H29-E24*E27*H30,E24*E27*(1-H30)-E23*E28*(1-H29)))" +"VasicekCIRZeroValue(2,B23,B24,B25,B27,B28,B31)" +"CIRZeroOptionValue(H23,E23,E24,B23,B24,B25,B27,B28,B29,B31)" +"VasicekCIRZeroValue(2,B23,B24,B25,B27,B29,B31)" +"1-CIRSankaranQ(H31,H32,H33)" +"(B33+B23)*(EXP(B33*(B29-B28))-1)+2*B33" +"1-CIRSankaranQ(H34,H35,H36)" +"B11" +"(2*B33*EXP(0.5*(B33+B23)*(B29-B28))/E30)^(2*B23*B24/(B31^2))" +"2*E35*(E33+E34+E32)" +"2*(EXP(B33*(B29-B28))-1)/E30" +"4*B23*B24/(B31^2)" +"SQRT(B23^2+2*B31^2)" +"2*B33/((B31^2)*(EXP(B33*(B28-B27))-1))" +"2*(E33^2)*B25*EXP(B33*(B28-B27))/(E33+E34+E32)" +"(B33+B23)/(B31^2)" +"2*E35*(E33+E34)" +"LN(E23*E31/E24)/E32" +"4*B23*B24/(B31^2)" +"2*(E33^2)*B25*EXP(B33*(B28-B27))/(E33+E34)" +"B5" +"SUM(H51:H60)" +"B28" +"SQRT(B41^2+2*B48^2)" +"VasicekCIRBondOptionValue(2,H41,E41,E42,E43,B41,B42,B43,B44,B45,B46,B47,B48)" +"Jamshidianrstar(2,E41,E42,E43,B41,B42,B43,B45,B46,B47,B48,0.001)" +"B11" +"SUM(F51:F56)" +"$B$45" +"B51+$B$47" +"VasicekCIRZeroValue(2,$B$41,$B$42,$E$47,B51,C51,$B$48)" +"$E$42+IF(C51=$B$46,$E$41,0)" +"D51*E51" +"CIRZeroOptionValue($H$41,E51,F51,$B$41,$B$42,$B$43,B$44,B51,C51,$B$48)" +"C51+$B$47" +"-LN(D6/$K$5)/B6" +"1-K7" +"F6" +"C12*EXP(-2*$H$7)" +"($K$7*C16+$K$8*C17)/EXP(B12)" +"$K$5" +"100*(B16-D7)" +"B12" +"D22*EXP(-2*$H$8)" +"($K$7*C27+$K$8*C28)/EXP(B22)" +"100*(B27-D8)" +"B22" +"E34*EXP(-2*$H$9)" +"($K$7*C40+$K$8*C41)/EXP(B34)" +"100*(B40-D9)" +"BinZeroRateTree(2,D6:D9,H7:H9,K5,K6)" +"BinZeroPrice($K$5,$B$48,G48,$K$6)" +"0.5*LN(C48/C49)/SQRT($K$6)" +"0.5*LN(D48/D49)/SQRT($K$6)" +"0.5*LN(E48/E49)/SQRT($K$6)" +"-LN(D6/$K$5)/B6" +"1-K7" +"F6" +"C12-2*$H$7" +"($K$7*C16+$K$8*C17)/EXP(B12)" +"$K$5" +"B16-D7" +"B12" +"D22-2*$H$8" +"($K$7*C27+$K$8*C28)/EXP(B22)" +"B27-D8" +"B22" +"E34-2*$H$9" +"($K$7*C40+$K$8*C41)/EXP(B34)" +"B40-D9" +"BinZeroRateTree(1,$D$6:$D$9,$H$7:$H$9,$K$5,$K$6)" +"BinZeroPrice($K$5,$B$48,G48,$K$6)" +"0.5*(C48-C49)/SQRT($K$6)" +"0.5*(D48-D49)/SQRT($K$6)" +"0.5*(E48-E49)/SQRT($K$6)" +"(1+E5)^-((D3+1)*$B$3)" +"BDTPuvec(E5,F5:H5,F15:H15,B3)" +"2*F7*(1+$E$5)-F9" +"2*F7*(1+$E$5)-M9" +"0.5*(F9+F10)/(1+$E$5)" +"(F9^-(1/(E3*$B$3)))-1" +"(M9^-(1/(E3*$B$3)))-1" +"(F10^-(1/(E3*$B$3)))-1" +"(M10^-(1/(E3*$B$3)))-1" +"0.5*LN(F17/F18)/SQRT($B$3)" +"1000*(F15-F20)" +"(1/F9-1)/(1/F10-1)" +"(F9/G9-1)/(F10/G10-1)" +"BDTKvec(F9:H9,F10:H10)" +"((1/(0.5*(F9+F10)))-1)/(0.5*(1+1/F25))" +"(((F9+F10)/(G9+G10))-1)/((0.5*(1+1/G25))^F3)" +"BDTXvec(F9:H9,F10:H10,F26:H26)" +"E5" +"F28" +"E5" +"M29" +"F32/F25" +"M32/M26" +"G33/G25" +"H34/H25" +"0.5*(F38+F39)/(1+E32)" +"$I$38" +"(1+C8)^B4-1" +"BDTPuvec(B5,D8:L8,D9:L9,B4)" +"2*D13*(1+$B$5)-D11" +"(1+C8)^-(C20*$B$4)" +"BDTKvec(D11:L11,D12:L12)" +"BDTXvec(D11:L11,D12:L12,C15:K15)" +"B5" +"IF($A21<=C$20,C$16/(C$15^$A21),"""")" +"IF($A36<=B$35,0.5*(C36+C37)/(1+B21),"""")" +"IF($A51<=B$50,0.5*(C51+C52)/(1+B21),"""")" +"IF($A51<=F$50,MAX($F$5*(F36-$F$4),0),"""")" +"IF($A62<=B$61,MAX($F$5*(B36-$F$4),0.5*(C62+C63)/(1+B21)),"""")" +"IF($A62<=F$61,MAX($F$5*(F36-$F$4),0),"""")" +"D10" +"E10" +"1-SUM(I10:I11)" +"C10*VLOOKUP(C$14,$B$5:$D$7,3,FALSE)*VLOOKUP($B15,$B$5:$D$7,3,FALSE)" +"SUMPRODUCT(C5:C7,I10:I12)" +"SQRT(I18)" +"MMULT(TRANSPOSE(I10:I12),MMULT(C15:E17,I10:I12))" +"1-SUM(I11:I12)" +"D10" +"E10" +"C10*VLOOKUP(C$14,$B$5:$D$7,3,FALSE)*VLOOKUP($B15,$B$5:$D$7,3,FALSE)" +"PortfolioReturn(C5:C7,I10:I12)" +"SQRT(PortfolioVariance(I10:I12,C15:E17))" +"1-SUM(I6:I7)" +"1/3" +"MMULT(TRANSPOSE(I5:I7),C5:C7)" +"PortfolioReturn(C5:C7,I5:I7)" +"D10" +"MMULT(TRANSPOSE(I5:I7),MMULT(C15:E17,I5:I7))" +"E10" +"SQRT(I11)" +"SQRT(PortfolioVariance(I5:I7,C15:E17))" +"C10*VLOOKUP(C$14,$B$5:$D$7,3,FALSE)*VLOOKUP($B15,$B$5:$D$7,3,FALSE)" +"MINVERSE(C15:E17)" +"MMULT(TRANSPOSE(A24:A26),C24:C26)" +"MMULT(H15:J17,C5:C7)" +"MMULT(H15:J17,A24:A26)" +"MMULT(TRANSPOSE(C5:C7),C24:C26)" +"(1/G26)*(MMULT(D24:D26,G24)-MMULT(C24:C26,G23))" +"(1/G26)*(MMULT(C24:C26,G25)-MMULT(D24:D26,G23))" +"I24+J24" +"MMULT(TRANSPOSE(A24:A26),D24:D26)" +"G24*G25-G23^2" +"PortfolioReturn($C$5:$C$7,I24:I26)" +"SQRT(PortfolioVariance(I24:I26,$C$15:$E$17))" +"I24+J24*$D$33" +"TRANSPOSE(HLPortfolioWeights(D33,-1,C5:C7,C15:E17))" +"PortfolioReturn(C5:C7,D36:D38)" +"SQRT(PortfolioVariance(D36:D38,C15:E17))" +"G23/G25" +"I24+J24*$D$43" +"TRANSPOSE(HLPortfolioWeights(-1,-1,C5:C7,C15:E17))" +"PortfolioReturn(C5:C7,D46:D48)" +"SQRT(PortfolioVariance(D46:D48,C15:E17))" +"(G23/G25)-(G26/G25^2)/(D53-(G23/G25))" +"I24+J24*$D$55" +"TRANSPOSE(HLPortfolioWeights(-1,D53,C5:C7,C15:E17))" +"PortfolioReturn(C5:C7,D58:D60)" +"SQRT(PortfolioVariance(D58:D60,C15:E17))" +"1-SUM(I8:J8)" +"D10" +"PortfolioReturn(C5:C7,H8:J8)" +"E10" +"SQRT(PortfolioVariance(H8:J8,C15:E17))" +"C10*VLOOKUP(C$14,$B$5:$D$7,3,FALSE)*VLOOKUP($B15,$B$5:$D$7,3,FALSE)" +"SQRT(PortfolioVariance(D24:F24,$C$15:$E$17))" +"PortfolioReturn($C$5:$C$7,D24:F24)" +"K13-0.5*K6*K14^2" +"D11" +"1-H14" +"PortfolioReturn(C7:C8,H13:H14)" +"(C8-C7)/(K6*D8^2)" +"SQRT(PortfolioVariance(H13:H14,C15:D16))" +"C11*D7^2" +"D11*D7*D8" +"Prob1OptimalRiskyWeight(C8,C7,D8,K6)" +"D12*D8^2" +"K24-0.5*K20*K25^2" +"(D22^2-D29)/(D21^2+D22^2-2*D29)" +"PortfolioReturn(C21:C22,H24:H25)" +"1-H24" +"SQRT(PortfolioVariance(H24:H25,C29:D30))" +"K29-0.5*K20*K30^2" +"H24+(C21-C22)/($K$20*(D21^2+D22^2-2*D29))" +"PortfolioReturn(C21:C22,H29:H30)" +"SQRT(PortfolioVariance(H29:H30,C29:D30))" +"Prob2OptimalRiskyWeight1(C21,C22,0,D21,D22,D25,K20)" +"C37-$C$36" +"K41-0.5*K45*K42^2" +"(E37*D38^2-E38*E47)/(E37*D38^2+E38*D37^2-(E37+E38)*E47)" +"PortfolioReturn(C37:C38,H41:H42)" +"SQRT(PortfolioVariance(H41:H42,D47:E48))" +"E41" +"Prob2OptimalRiskyWeight1(C37,C38,C36,D37,D38,E42,0)" +"C41*D36^2" +"D41*D36*D37" +"E41*D36*D38" +"K52-0.5*K45*K53^2" +"D42*D37^2" +"E42*D37*D38" +"E43*D38^2" +"1-H50" +"(K41-C36)/(K45*K42^2)" +"Prob1OptimalRiskyWeight(K41,C36,K42,K45)" +"H48" +"TRANSPOSE(Prob3OptimalWeightsVec(C37,C38,C36,D37,D38,E42,K45))" +"PortfolioReturn(C36:C38,H52:H54)" +"$H$50*H43" +"SQRT(PortfolioVariance(H52:H54,C46:E48))" +"$H$50*H42" +"E12" +"C12" +"B13*$C$6+B14*$C$7" +"SQRT((B13*$E$6)^2+(B14*$E$7)^2+2*B13*B14*$C$9)" +"C12-0.5*$G$5*E12^2" +"1-B14" +"(C7-C6)/(G5*E7^2)" +"Prob1OptimalRiskyWeight(C7,C6,E7,G5)" +"E18" +"C18" +"B23" +"C8*E6*E7" +"B13*$C$6+B14*$C$7" +"SQRT((B13*$E$6)^2+(B14*$E$7)^2+2*B13*B14*$C$9)" +"C12-0.5*$G$5*E12^2" +"1-B13" +"E12" +"C12" +"(E7^2-C9)/(E6^2+E7^2-2*C9)" +"B18+(C6-C7)/(G5*(E6^2+E7^2-2*C9))" +"C8-C7" +"C9-C7" +"C10*E8*E9" +"B18*$C$8+B19*$C$9" +"SQRT((B18*$E$8)^2+(B19*$E$9)^2+2*B18*B19*$C$11)" +"C16-0.5*$G$5*E16^2" +"E16" +"C16" +"1-B18" +"C22-C7" +"(D8*E9^2-D9*C11)/(D8*E9^2+D9*E8^2-(D8+D9)*C11)" +"B32*C7+(1-B32)*C22" +"SQRT((B32*E7)^2+((1-B32)*E22)^2+2*B32*(1-B32)*C27)" +"E31" +"C31" +"B24*(1-B32)" +"B25*(1-B32)" +"B38*C7+(1-B38)*C22" +"SQRT((B38*E7)^2+((1-B38)*E22)^2+2*B38*(1-B38)*C27)" +"1-D22/(G5*E22^2)" +"B24*(1-B38)" +"B25*(1-B38)" +"K17" +"M17" +"K33" +"L33" +"M33" +"$I$6+$I$7*C6" +"B6-E6" +"INTERCEPT(B6:B65,C6:C65)" +"LINEST(B6:B65,C6:C65,TRUE,TRUE)" +"ZNplotmat(B6:B65)" +"SLOPE(B6:B65,C6:C65)" +"RSQ(B6:B65,C6:C65)" +"STEYX(B6:B65,C6:C65)" +"INDEX(LINEST(B6:B65,C6:C65,TRUE,TRUE),1,2)" +"INDEX(LINEST(B6:B65,C6:C65,TRUE,TRUE),2,2)" +"INDEX(LINEST(B6:B65,C6:C65,TRUE,TRUE),1,1)" +"INDEX(LINEST(B6:B65,C6:C65,TRUE,TRUE),2,1)" +"I9" +"I9*SQRT(12)" +"PortfolioSpecificRisk(B6:B65,C6:C65,12)" +"SQRT(SUMSQ(F6:F65)/(COUNT(F6:F65)-2))*SQRT(12)" +"I14" +"K35*K29+(1-K35)*O29" +"O35^2" +"PortfolioAdjustedBeta(B6:B65,C6:C65,K30)" +"K30^2" +"K32/(K32+K33)" +"I15" +"SQRT(K35*K33)" +"PortfolioAdjustedBetaStdError(B6:B65,C6:C65,K30)" +"CorrMatrix(C13:J72)" +"PortfolioAlpha(C13:C72,$B13:$B72)" +"PortfolioAlphaStdError(C13:C72,$B13:$B72)" +"PortfolioBeta(C13:C72,$B13:$B72)" +"AVERAGE(C13:C72)" +"PortfolioBetaStdError(C13:C72,$B13:$B72)" +"STDEV(B13:B72)*SQRT(12)" +"VARP(C13:C72)" +"PortfolioSpecificRisk(C13:C72,$B13:$B72,12)" +"EXP(W8+0.5*W10)-1" +"VCVMatrix(C13:J72)" +"-NORMSINV(1-W17)" +"W6*$W$19*SQRT(W10*$W$15)" +"VaRAssetNormRel(W6,W10,$W$15,$W$17)" +"W21-W6*W12*$W$15" +"VaRAssetNormAbs(W6,W12,W10,$W$15,$W$17)" +"SQRT(MMULT(MMULT(W21:AD21,M5:T12),TRANSPOSE(W21:AD21)))" +"VaRPortfolio(W21:AD21,M5:T12)" +"PortfolioBeta(C13:C72,$B$13:$B$72)" +"SQRT(MMULT(MMULT(W24:AD24,M5:T12),TRANSPOSE(W24:AD24)))" +"PortfolioSpecificRisk(C13:C72,$B$13:$B$72,1)" +"VaRPortfolio(W24:AD24,M5:T12)" +"VAR(B13:B72)" +"$M$36*HLOOKUP($L41,$M$32:$T$34,2,FALSE)*HLOOKUP(M$40,$M$32:$T$34,2,FALSE)+IF($L41=M$40,HLOOKUP($L41,$M$32:$T$34,3,FALSE)^2,0)" +"VCVSingleIndexMatrix(C13:J72,B13:B72)" +"M19-M55" +"AVERAGE(B26:B95)" +"2*LN(B6)-0.5*LN(B7)" +"SUMSQ(B26:B95)/COUNT(B26:B95)" +"-2*LN(B6)+LN(B7)" +"B6-1" +"EXP(E6+0.5*E7)-1" +"NORMSINV(K8)" +"B6*(B7/B6^2)^(0.5*((1/K7)-1))-1" +"EXP(E6+0.5*E7/K7)-1" +"K6*EXP(E6*K7+K11*SQRT(E7*K7))" +"ISForecastWealth(K6,B26:B95,K7,K8)" +"(B6^2)/SQRT(B7)-1" +"EXP(E6)-1" +"EXP(E6+K11*SQRT(E7/K7))-1" +"ISForecastReturn(B26:B95,K7,K8)" +"E26*B26" +"ISForecastWealth($E$96,$B$26:$B$95,$D97-$D$96,H$25)" +"AVERAGE(C20:C79)" +"PortfolioSharpeRatio(M20:M79)" +"PortfolioTreynorRatio(M20:M79,$M20:$M79)" +"STDEV(C20:C79)" +"C6/C8" +"D6/D8" +"PortfolioAlpha(M20:M79,$M20:$M79)" +"SQRT(C8^2-(C13*D8)^2)" +"PortfolioAppraisalRatio(N20:N79,$M20:$M79)" +"C6/C13" +"D6/D13" +"INTERCEPT(C20:C79,$D$20:$D$79)" +"C11" +"D11" +"SLOPE(C20:C79,$D$20:$D$79)" +"C11/C9" +"CORREL(C20:C79,D20:D79)" +"E4*$H$4" +"B12/(E12^2)" +"G12/$G$17" +"SUMPRODUCT(B12:B15,$I$12:$I$15)" +"SQRT(SUMSQ(E12*I12,E13*I13,E14*I14,E15*I15))" +"SUM(G12:G15)" +"M32" +"M28" +"B17" +"E24-B4" +"Prob2OptimalRiskyWeight1(B24,E24,B4,B29,E29,B31,B7)" +"B4+B26*B5+B23" +"B4+E26*B5" +"1-I23" +"D17" +"I29+I30*B5" +"M29+M30*B5" +"E17" +"B4+I27" +"B4+M27" +"SQRT((B26*B6)^2+B28^2)" +"E26*B6" +"I23*B23" +"M23*B23" +"I23*B26+I24*E26" +"M23*B26+M24*E26" +"B26*B6/B29" +"I23*B28" +"M23*B28" +"SQRT((I30*B6)^2+I31^2)" +"SQRT((M30*B6)^2+M31^2)" +"E23/E29" +"I27/I32" +"1-B41" +"Prob1OptimalRiskyWeight(I28,B4,I32,B7)" +"B40" +"I45-B4" +"M45-B4" +"I12*$I$23*$B$41" +"B40*B4+B41*(B4+I27)" +"M40*B4+M41*(B4+I27)" +"B41*I29" +"M41*I29" +"B41*I30" +"M41*I30" +"B41*I31" +"M41*I31" +"I24*B41" +"B41*I32" +"M41*I32" +"P23" +"P40" +"Q40" +"AVERAGE(M21:M80)" +"M6*10000" +"VAR(M21:M80)" +"SQRT(M6)" +"VAR(B21:B80)" +"1-(M6/L9)" +"1-SUM(D16:J16)" +"SUMPRODUCT($C$16:$J$16,C21:J21)" +"B21-L21" +"J6+J5-1" +"M23*10000" +#"VAR(INDEX($M$38:$M$97,J6,1):INDEX($M$38:$M$97,J7,1))" +"SQRT(M23)" +#"VAR(INDEX($B$38:$B$97,J6,1):INDEX($B$38:$B$97,J7,1))" +"1-(M23/L26)" +"1-SUM(D33:J33)" +"SUMPRODUCT($C$33:$J$33,C38:J38)" +"B38-L38" +"M6*10000" +"VAR(M21:M80)" +"CorrMatrix(P21:W80)" +"COUNT(P21:P80)" +"SQRT(M6)" +"SUM(AB12:AI12)" +"VAR(B21:B80)" +"1-(M6/L9)" +"IF(AB11>0,1,0)" +"1-SUM(E14:J14)" +"$AD$5/(AB14*SQRT($AD$6-$AD$7-1))" +"AB11/AB16" +"INDEX($P$21:$W$80,A21,$B$9)" +"StyleSubMatrix(P21:W80,B9)" +"SUMPRODUCT($D$14:$J$14,D21:J21)" +"B21-L21" +"1/SQRT(C4)" +"IF($A9=0,A5<10000),A5*0.08,IF(AND(A5>=10000,A5<20000),A5*0.105,A5*0.12))" +"Commission(A13)" +"Commission1(A14,$D$5:$E$7)" +"D4*D16*G9-D5*D15*G12" +"D4*D16*(G9-1)-D5*D15*(G12-1)" +"BSCallValue(D4,D5,D6,D8,D12,D13)" +"BSOptValue(-1,D4,D5,D6,D8,D12,D13)" +"(LN(D4/D5)+(D6-D8+0.5*D13^2)*D12)/(D13*SQRT(D12))" +"NORMSDIST(G8)" +"G8-D13*SQRT(D12)" +"D11-D10" +"EXP(-D6*D12)" +"EXP(-D8*D12)" +"B5-$D$10" +"A5*B5" +"A5*C5^2" +"SUM(D5:D9)" +"SUM(E5:E9)" +"SQRT(E11)" +"ExpVal(B5:B9,A5:A9)" +"WVariance(B5:B9,A5:A9)" +"StdDev(B5:B9,A5:A9)" +"ExpVal(B5:B8,A5:A9)" +"1/3" +"SUMPRODUCT(C5:C7,E5:E7)" +"SQRT(G17)" +"SUM(E5:E7)" +"C11" +"C12" +"C10*VLOOKUP(C$14,lookup,3,FALSE)*VLOOKUP( $B15,lookup,3,FALSE)" +"MMULT(TRANSPOSE(E5:E7),MMULT(C15:E17,E5:E7))" +"COUNT($A$9:$A$128)" +"AVERAGE($A$9:$A$128)" +"VAR($A$9:$A$128)" +"DecilesMat(A9:A128)" +"ZNplotmat(dvec)" +"TRANSPOSE(C3:C5)" +"ArrayDemo1(C7:E9,C11:E13)" +"ArrayDemo2a(C3:C5,C7:E9)" +"ArrayDemo2b(C3:C5,C7:E9)" +"ArrayDemo3(C3:C5)" +"ArrayDemo3(G3:I3)" +"ArrayDemo4(C7:E9)" +"ArrayDemo5(C7:E9)" +"D12/D15" +"EXP(D6*G6)" +"EXP((D6-D8)*G6)" +"EXP(D13*SQRT(G6))" +"1/G9" +"(G8-G10)/(G9-G10)" +"D11-D10" +"1-G11" +"B58" +"BinOptVal(D16,1,D4,D5,D6,D8,D12,D13,D15)" +"BinOptVal(D16,2,D4,D5,D6,D8,D12,D13,D15)" +"IF(D16=1,""Call"",""Put"")" +"BSOptValue(D16,D4,D5,D6,D8,D12,D13)" +"IF($A21=65,""You may be an 'Energy Star', check www.epa.gov/building/label"","""")" +"IF(bchmk2!Q7=1,"""",""Warning: Input data problem suspected: check values, units, etc."")" +"+(H14+I14)/B14" +"+(H14+I14)/B14" +"IF(bchmk2!Q$7=1,bchmk2!N$19,""required data missing"")" +"IF(bchmk2!Q$7=1,bchmk2!N$19,""required data missing"")" +"+bchmk2!D22" +"IF(($K$16-L20>0),(($K$16-L20)/$K$16),""NA"")" +"IF(($K$16-L20)>0,($B$14*($K$16-L20)),""NA"")" +"+(B11>999)*(D11>300)*(G11>=0)*(I11>=0)*(J11>399)" +"'CO-SchoolTool'!B14" +"'CO-SchoolTool'!C14" +"IF('CO-SchoolTool'!F14=""y"",1,0)" +"IF('CO-SchoolTool'!G14=""y"",1,0)" +"+'CO-SchoolTool'!H14" +"100*'CO-SchoolTool'!H14/'CO-SchoolTool'!C14" +"IF(I5=6,""not used"","""")" +"IF(I5=9,""not used"","""")" +"+'CO-SchoolTool'!C14*10.3" +"+'CO-SchoolTool'!D14*100" +"+R15/(R15+S15)" +"R15/'CO-SchoolTool'!B14" +"S15/'CO-SchoolTool'!B14" +"+'CO-SchoolTool'!N8" +"+'CO-SchoolTool'!K16" +"+'CO-SchoolTool'!K16" +"+(O100+O101)/2" +"100*'CO-SchoolTool'!H14/R15" +"+(O104+O105)/2" +"+(E$17-D20)/E$17" +"+'CO-SchoolTool'!$B$14*($E$17-D20)" +"+(O102+O103)/2" +"100*('CO-SchoolTool'!H14+'CO-SchoolTool'!I14)/(R15+S15)" +"+(O100+O101)/2" +"+(O98+O99)/2" +"+(O96+O97)/2" +"+(L19>=O109)*5+(L19=O108)*10+(L19=O107)*15+(L19=O106)*20+(L19=O105)*25+(L19=O104)*30+(L19=O103)*35+(L19=O102)*40+(L19=O101)*45+(L19=O100)*50+(L19=O99)*55+(L19=O98)*60+(L19=O97)*65+(L19=O96)*70+(L19=O95)*75+(L19=O94)*80+(L19=O93)*85+(L19=O92)*90+(L19100%,""ERROR"",""100%"")" +"SUM(G6:G10)" +"IF(SUM(F16:F22)<>100%,""ERROR"",""100%"")" +"SUM(G16:G22)" +"SUM(F28+F29+F30+F31+F32+F33+F34+F35+F36+F37+F38)" +"SUM(G28:G38)" +"IF(C44=""yes"",(1*F44),IF(C44=""no"",(0*F44),IF(C44=""small extent"",(0.33*F44),IF(C44=""large extent"",(0.67*F44),""""))))" +"SUM(F44+F58+F81+F83)" +"SUM(G44:G83)" +"IF(OR(H10=""error"",H27=""error"",H43=""error"",H66=""error"",H78=""error"",H55=""error"",H90=""error"",H101=""error"",H111=""error""),""error"",(2*H10+H27+H43+H66+H78+H55+H90+H101+H111)/10)" +"IF(H6=""error"",""error"",IF(H6<0.9,""below basic level"",IF(H6<1.8,""basic level"",IF(H6<3.4,""intermediate level"",""comprehensive level""))))" +"IF(H6=""error"",""error"",IF(H6<0.9,""below basic level"",IF(H6<1.8,""basic level"",IF(H6<3.4,""intermediate level"",""comprehensive level""))))" +"IF(H6=""error"",""error"",IF(H6<0.9,""below basic level"",IF(H6<1.8,""basic level"",IF(H6<3.4,""intermediate level"",""comprehensive level""))))" +"IF(H6=""error"",""error"",IF(H6<0.9,""below basic level"",IF(H6<1.8,""basic level"",IF(H6<3.4,""intermediate level"",""comprehensive level""))))" +"IF(H6=""error"",""error"",IF(H6<0.8,""move to minimal level"",IF(H6<1.8,""move to intermediate level"", IF(AND(H6>1.8, OR(F45=""n"",F80=""n"")),""add/integrate CAM"",IF(AND(H6>1.8, OR(F57=""n"",F92=""n"")),""add/integrate PDM"",IF(AND(H6>1.8, F103=""n""),""add/integrate catalog facility"",""none identified""))))))" +"IF(H6=""error"",""error"",IF(H6<0.8,""move to minimal level"",IF(H6<1.8,""move to intermediate level"", IF(AND(H6>1.8, OR(F45=""n"",F80=""n"")),""add/integrate CAM"",IF(AND(H6>1.8, OR(F57=""n"",F92=""n"")),""add/integrate PDM"",IF(AND(H6>1.8, F103=""n""),""add/integrate catalog facility"",""none identified""))))))" +"IF(H6=""error"",""error"",IF(H6<0.8,""move to minimal level"",IF(H6<1.8,""move to intermediate level"", IF(AND(H6>1.8, OR(F45=""n"",F80=""n"")),""add/integrate CAM"",IF(AND(H6>1.8, OR(F57=""n"",F92=""n"")),""add/integrate PDM"",IF(AND(H6>1.8, F103=""n""),""add/integrate catalog facility"",""none identified""))))))" +"IF(H6=""error"",""error"",IF(H6<0.8,""move to minimal level"",IF(H6<1.8,""move to intermediate level"", IF(AND(H6>1.8, OR(F45=""n"",F80=""n"")),""add/integrate CAM"",IF(AND(H6>1.8, OR(F57=""n"",F92=""n"")),""add/integrate PDM"",IF(AND(H6>1.8, F103=""n""),""add/integrate catalog facility"",""none identified""))))))" +"IF(OR(H11=""error"",H16=""error"",H20=""error""),""error"",(H11+H16)*H20/10)" +"IF(OR(G12=""error"",G13=""error"",G14=""error"",G15=""error""),""error"",IF(G12=0,0,IF(G12=1,SUM(G13:G15)*5/6)))" +"IF(F12=""y"",1,IF(F12=""n"",0,""error""))" +"IF(F14=""y"",2,IF(F14=""n"",0,""error""))" +"IF(F15=""y"",3,IF(F15=""n"",0,""error""))" +"IF(OR(G17=""error"",G18=""error"",G19=""error""),""error"",SUM(G17:G19))" +"IF(OR(G21=""error"",G22=""error"",G23=""error"",G24=""error"",G25=""error""),""error"",SUM(G21:G25)/5)" +"IF(F21="""",""error"",(IF(F21<10,1,IF(F21<20,2,IF(F21<30,3,IF(F21<50,4,IF(F21<=100,5,""error"")))))))" +"IF(F29=""n"",0,IF(OR(H28=""error"",H34=""error""),""error"",(H28*H34)/5))" +"IF(OR(G31=""error"",G32=""error"",G33=""error""),""error"",(G31*G32*G33)/4)" +"IF(F29=""n"",0,IF(AND(F29=""y"",F30=""y"",F31=""n""),2,IF(AND(F29=""y"",F30=""n"",F31=""y""),3,IF(AND(F29=""y"",F30=""y"",F31=""y""),5,""error""))))" +"IF(F32=""y"",2,IF(F32=""n"",1,""error""))" +"IF(F29=""n"",0,IF(OR(G35=""error"",G36=""error"",G37=""error"",G38=""error"",G39=""error"",G40=""error"",G41=""error""),""error"",5*SUM(G35:G41)/31))" +"IF(F37="""",""error"",(IF(F37<0,""error"",(IF(F37<10,5,IF(F37<20,4,IF(F37<30,3,IF(F37<50,2,IF(F37<=100,1,""error"")))))))))" +"IF(F39=""y"",3,IF(OR(F39=""n"",F39=""""),0,""error""))" +"IF(F41="""",""error"",IF(AND(F41>0,F41<25),MIN(F41,5),""error""))" +"IF(F45=""n"",0,IF(OR(H44=""error"",H49=""error""),""error"",(H44*H49)/5))" +"IF(OR(F45=""n"",F45=""""),0,IF(AND(F46=""y"",F47=""n"",F48=""n""),1,IF(AND(OR(F46=""y"",F46=""n"",F46=""""),F47=""y"",F48=""n""),2,IF(AND(OR(F46=""y"",F46=""n"",F46=""""),F47=""n"",F48=""y""),3,IF(AND(OR(F46=""y"",F46=""n"",F46=""""),F47=""y"",F48=""y""),5,""error"")))))" +"IF(OR(F45=""n"",F45=""""),0,IF(OR(G50=""error"",G51=""error"",G52=""error"",G53=""error"",G49),""error"",SUM(G50:G53)/4))" +"IF(OR(F57=""n"",F57=""""),0,IF(OR(G62=""error"",G63=""error"",G64=""error""),""error"",(G62+G63+G64)/3))" +"IF(OR(F29=""n"",F68=""n""),0,IF(OR(H67=""error"",H73=""error""),""error"",IF(F29=""n"",0,(H67*H73)/5)))" +"IF(OR(F29=""n"",F68=""n""),0,IF(OR(G68=""error"",G69=""error"",G70=""error"",G71=""error"",G72=""error""),""error"",(G68*G69*G70*G71*G72/1.0125)))" +"IF(F69=""y"",1.5,IF(F69=""n"",1,""error""))" +"IF(OR(F29=""n"",F68=""n""),0,IF(OR(G74=""error"",G75=""error"",G76=""error""),""error"",(G74+G75+G76)/3))" +"IF(F74="""",""error"",IF(F74<20,1,IF(F74<40,2,IF(F74<60,3,IF(F74<80,4,IF(F74<=100,5,""error""))))))" +"IF(OR(F45=""n"",F80=""n""),0,IF(OR(H79=""error"",H85=""error""),""error"",(H79*H85)/5))" +"IF(OR(F45=""n"",F80=""n""),0,IF(G86=""error"",""error"",(G86+G87+G88)/3))" +"IF(OR(F57=""n"",F92=""n""),0,IF(OR(H91=""error"",H96=""error""),""error"",(H91*H96)/5))" +"IF(OR(F57=""n"",F92=""n""),0,IF(OR(G92=""error"",G93=""error"",G94=""error"",G95=""error""),""error"",(G92*G93*G94*G95*5/6)))" +"IF(OR(F57=""n"",F92=""n""),0,IF(G97=""error"",""error"",(G97+G98+G99)/3))" +"IF(OR(F103=""n"",F103=""""),0,IF(OR(H102=""error"",H106=""error""),""error"",(H102*H106)/5))" +"IF(OR(F103=""n"",F103=""""),0,IF(AND(F104=""y"",F105=""n""),3,IF(AND(OR(F104=""n"",F104=""y""),F105=""y""),5,""error"")))" +"IF(OR(F103=""n"",F103=""""),0,IF(OR(G107=""error"",G108=""error"",G109=""error""),""error"",SUM(G107:G109)/3))" +"IF(OR(F113=""n"",F113=""""),0,IF(H112=""error"",""error"",(H112*H116)/5))" +"IF(OR(F113=""n"",F113=""""),0,IF(OR(G117=""error"",G118=""error"",G119=""error"",G120=""error"",G121=""error""),""error"",SUM(G117:G121)/5))" +"SUM(M43:S43)" +"(M45*$M$43/100)+(N45*$N$43/100)+(O45*$O$43/100)+(P45*$P$43/100)+(Q45*$Q$43/100)+(R45*$R$43/100) +(S45*$S$43/100)" +"(M49*$M$44/100)+(N49*$N$44/100)+(O49*$O$44/100)+(P49*$P$44/100)+(Q49*$Q$44/100)+(R49*$R$44/100) +(S49*$S$44/100)" +"SUM(D6:H6)" +"I6+O6" +"SUM(D6:D131)" +"+I132+O132" +"SUM(D134:D164)" +"SUM(D167:D239)" +"SUM(D242:D308)" +"SUM(D311:D370)" +"SUM(D373:D379)" +"SUM(D382:D383)" +"+I386" +"SUM(D389:D391)" +"SUM(D392,D387,D384,D380,D371,D309,D240,D165,D132)" +"SUM(R6:R392)" +"SUM(D6:H6)" +"SUM(O6,I6)" +"SUM(D6:D131)" +"+I132+O132" +"SUM(D134:D162)" +"SUM(D165:D241)" +"SUM(D244:D307)" +"SUM(D376:D383)" +"SUM(D386:D387)" +"I390+O390" +"+I390" +"SUM(D393:D395)" +"SUM(D396,D391,D388,D384,D374,D308,D242,D163,D132)" +"SUM(R6:R396)" +"B50" +"CONCATENATE(""M-"",C85)" +"CONCATENATE(""M-"",C12)" +"CONCATENATE(""M-"",C57)" +"CONCATENATE(""M-"",C135)" +"CONCATENATE(""M-"",C16)" +"CONCATENATE(""M-"",C13)" +"SUM(E13/1.22)" +"SUM(F13*0.94)" +"SUM(F16*0.9)" +"SUM(F22*0.8)" +"SUM(C4:C12)" +"2404310/1000" +"2003286/1000" +"2997988/1000" +"3000000/1000" +"2999998/1000" +"2867270/1000" +"2999644/1000" +"1959013/1000" +"1618084/1000" +"SUM(C14:C23)" +"SUM(C25:C30)" +"C3+C13+C24" +"COUNTIF(E4:E30,""T"")" +"COUNTIF(E4:E30,""T"")" +"COUNTIF(E4:E30,""FC"")" +"COUNTIF(E4:E30,""FC"")" +"COUNTIF(E4:E30,""H"")" +"COUNTIF(E4:E30,""H"")" +"COUNTIF(E4:E30,""R"")" +"COUNTIF(E4:E30,""R"")" +"COUNTIF(E4:E30,""O"")" +"COUNTIF(E4:E30,""O"")" +"SUM(B38:B42)" +"SUM(B38:B42)" +"+SUM(F5:F14)" +"+SUM(F19:F56)" +"+SUM(F61:F77)" +"SUM(F82:F108)" +"SUM(F113:F120)" +"SUM(F125:F131)" +"+F133+F122+F110+F79+F58+F16" +"+SUM(F5:F10)" +"+SUM(F16:F53)" +"+SUM(F57:F67)" +"+F12+F55+F69+F78" +"-5618" +"-1242.53" +"-26809" +"-26809" +"-5618" +"-1242.53" +"SUM(F4:F448)" +"-6831" +"-7710" +"-6000" +"-6831" +"-7710" +"-6000" +"SUM(F4:F519)" +"+E3+4000" +"+E3+8000" +"+E3+2000" +"ROUND(E3*0.827,0)" +"E11+4000" +"E11+8000" +"E11+2000" +"D19*5500" +"E19" +"D20*4500" +"D22*5000" +"D99*4300" +"D100*2800" +"ROUND(E155*0.83,0)" +"($B$11*A16)/($B$12+A16)" +"($C$11*A16)/($C$12+A16)" +"1/A16" +"C5*$C$12" +"INT(RAND()*35 + 1)" +"-140*B2+5000" +"RAND()" +"NORMINV(D2,0,144)" +"C2+E2" +"book_price*books_sold*rights" +"Cost_per_book*books_sold" +"publish_cost+salary" +"revenue-total_cost" +"IF(profit>0,""Write the book!"",""Do the internship"")" +"IF(approx_books_sold<0,""Book Price too high!"","""")" +"approx_demand_price*approx_demand_slope+approx_demand_intercept" +"approx_books_sold*approx_demand_price*rights" +"Cost_per_book*approx_books_sold" +"approx_publish_cost+salary" +"approx_revenue-approx_total_cost" +"IF(profit>0,""Write the book!"",""Do the internship"")" +"IF(approx_books_sold<0,""Book Price too high!"","""")" +"approx_demand_price*approx_demand_slope+approx_demand_intercept" +"VLOOKUP(approx_books_sold,Publication_Costs!B5:D10,3)" +"approx_books_sold*approx_demand_price*rights" +"pubcost_per_book*approx_books_sold" +"approx_publish_cost+salary" +"approx_revenue-approx_total_cost" +"IF(profit>0,""Write the book!"",""Do the internship"")" +"INT(RAND()*35 + 1)" +"-140*B2+5000" +"RAND()" +"NORMINV(D2,0,144)" +"C2+E2" +"SLOPE(I2:I31,H2:H31)" +"INTERCEPT(I2:I31,H2:H31)" +"'Cost vs. Demand'!L6" +"'Cost vs. Demand'!L5" +"IF(dm_books_sold<0,""Book Price too high!"","""")" +"book_price*demand_slope+demand_intercept" +"VLOOKUP(dm_books_sold,Publication_Costs!B5:D10,3)" +"dm_books_sold*book_price*rights" +"pubcost_per_book*dm_books_sold" +"publish_cost+salary" +"revenue-total_cost" +"IF(profit>0,""Write the book!"",""Do the internship"")" +"SUM(K7:K36)" +"B24+1" +"11288.45+12557.01+10569.33+11018.95+5911.65+5111.8" +"104943.6+40056.4+24712.14+3213.97+6443.96+35374.35+1482.42" +"8912+4576" +"11500+3114" +"76977-3114" +"16000+72499" +"14153.51+1229.63+617+31350.06+29655.11+11051.04" +"64992-34600" +"57500+2100" +"153427.95+47041.49+76113.68+63400.57+47950.2+61575.32+66971.59+8384.71" +"650965+24035" +"200000-24035" +"477.79+1006.68+172.71+3420.55+1902.12+4199.45+4140.27" +"55227+59870-5722+17302+12500" +"125000+29795+27545-16" +"48226.69+19701.59+19767.3+18610.75+20054.31" +"31692+15169" +"28750*3" +"255+1530.92" +"366.48+310.68+219+164.7+498" +"5319.43+4799.78" +"SUM(C5:C88)" +"220184.62+180000" +"56530.9+139334.47+75969.15" +"49419+40000" +"18879.48+20000" +"350153.65+117023.9" +"218043+240000" +"SUM(C93:C98)" +"+C89+D89" +"+E89" +"+C100+C99" +"+E99+E89" +"SUM(B6:B16)" +"$C9/2" +"+P12-C16-C17" +"+J17+J29+J31" +"+C5-C9-C12-C15-C21" +"+L6-$L9-$L11-$L12-$L15-$L21-$L27-($L30/2)" +"+P13-3.125-K15" +"+K6-$L9-$L11-$L12-$L15-$L21-$L27-($L30/2)" +"+P14+3.125-K15" +"+$P$13-$P$11" +"+P15-3.125" +"+$P$14-$P$11" +"+P16+3.125" +"+P$15-3.125+$J$36+$J$37-J16-J19-J22-$J$23-$J$20-$J$28-$J13-(J30/2)" +"+Q$15+$J$36+$J$37-J16-J19-J22-$J$23-$J$20-$J$28-$J13-(J30/2)" +"+P$15-3.125+$J$36+$J$37-J16-J19-J22-$J$23-$J$20-$J$28-$J13-(J30/2)" +"+Q$15+$J$36+$J$37-J16-J19-J22-$J$23-$J$20-$J$28-$J13-(J30/2)" +"+$P$13-$P$11-$K$13-$K$16-$K$19-$K$20-$K$28-($K$30/2)" +"+$P$13-$P$11-$K$13-$K$16-$K$19-$K$20-$K$28-($K$30/2)-3.125" +"+Q21+5.4-0.4" +"+$P$14-$P$11-$K$13-$K16-$K$19-$K$20-$K$28-($K$30/2)" +"+$P$14-$P$11-$K$13-$K16-$K$19-$K$20-$K$28-($K$30/2)+3.125" +"+P10-C13-C19" +"14.8-3.125" +"SUM(B9:B24)" +"+P24-P11-2" +"$C27" +"SUM(B27:B34)" +"+$C36/2" +"+$C37" +"SUM(C36:C37)" +"+B25+B35" +"+B39-B38" +"+B5-B40" +"+J6-J40" +"+K6-K40+3.125" +"+L6-L40-3.125" +"(L6/61)" +"(L11/6)" +"(L13/73)" +"(L29/55)" +"AVERAGE(G6:G33)" +"SUM(L6:L33)/1640" +"(O6/61)" +"(O11/6)" +"(O13/73)" +"(O29/55)" +"AVERAGE(G6:G33)" +"SUM(O6:O33)/1762" +"(M6/8784)" +"AVERAGE(M6:M8)" +"(SUM(M6:M8)/26352)" +"G6*1.15*1000" +"J6*1.15*1000" +"(P6/8784)" +"(P14/8400)" +"AVERAGE(G6:G16)" +"G6*2632" +"K6*2632" +"(J6/8784)" +"(J11/4272)" +"(J13/8400)" +"(J14/6960)" +"AVERAGE(G6:G15)" +"(SUM(J6:J14)/70536)" +"L6/225" +"L7/235" +"L8/145" +"L9/319" +"L10/366" +"L11/285" +"L12/307" +"L14/321" +"L15/234" +"L16/239" +"L19/83" +"L21/294" +"L22/311" +"L23/290" +"L26/286" +"L27/365" +"L29/230" +"AVERAGE(K6:K29)" +"L39/5400" +"L40/5642" +"L41/3480" +"L42/7656" +"L43/8784" +"L44/6840" +"L45/7368" +"L47/7704" +"L48/5616" +"L49/5736" +"L52/1992" +"L55/7464" +"L56/6960" +"L58/7056" +"L59/6864" +"L62/5520" +"SUM(L39:L62)/163586" +"M7/61" +"M9/366" +"M21/5" +"M23/56" +"AVERAGE(G7:G26)" +"SUM(M7:M26)/2684" +"M5/166" +"M6/121" +"M8/366" +"M11/18" +"M17/4" +"M24/165" +"AVERAGE(G5:G26)" +"AVERAGE(N6:N26)" +"AVERAGE(G5:P5)" +"AVERAGE(G5:G13)" +"SUM(M11:Q11)" +"(M46*$M$45/100)+(N46*$N$45/100)+(O46*$O$45/100)+(P46*$P$45/100) +(Q46*$Q$45/100)" +"(M13*ACTIVE!$M$11/100)+(N13*ACTIVE!$N$11/100)+(O13*ACTIVE!$O$11/100)+(P13*ACTIVE!$P$11/100) +(Q13*ACTIVE!$Q$11/100)" +"TIME(10,30,0)" +"G5+TIME(0,F5,0)" +"G7+TIME(0,F7,0)" +"TIME(8,0,0)" +"G5+TIME(0,F5,0)" +"TIME(10,30,0)" +"TIME(13,0,0)" +"TIME(8,0,0)" +"G6+TIME(0,F6,0)" +"TIME(16,0,0)" +"TIME(8,0,0)" +"G5+TIME(0,F5,0)" +"TIME(10,30,0)" +"TIME(13,0,0)" +"TIME(15,30,0)" +"(G6/61)" +"(G13/73)" +"(G24/1)" +"(G30/18)" +"AVERAGE(B6:B33)" +"SUM(G6:G33)/1605" +"MAX(C6:F33)" +"COUNTA(A6:A33)" +"SUM(B6,D6,F6,H6)" +"(J6/61)" +"(J13/73)" +"(J24/1)" +"(J30/18)" +"AVERAGE(B6:B33)" +"SUM(J6:J33)/1605" +"COUNTA(A5:A32)" +"(H6/8760)" +"AVERAGE(H6:H8)" +"(SUM(H6:H8)/(COUNT(H6:H8)*8760))" +"MAX(B6:C8)" +"COUNTA(A6:A8)" +"B6*1.15*1000" +"(K6/8760)" +"(K16/2088)" +"AVERAGE(B6:B16)" +"SUM(K6:K16)/89688" +"MAX(C6:D16)" +"COUNTA(A6:A16)" +"B6*2632" +"(E6/8760)" +"(E11/5112)" +"(E14/2064)" +"AVERAGE(B6:B15)" +"(SUM(E6:E15)/68496)" +"MAX(C6:C13)" +"COUNTA(A6:A14)" +"B6*1887" +"G6/239" +"G7/236" +"G8/365" +"G9/235" +"G12/233" +"G14/295" +"G15/237" +"G16/251" +"G21/302" +"G23/305" +"G24/87" +"G25/318" +"G26/309" +"G27/254" +"G28/224" +"AVERAGE(F6:F28)" +"MAX(B6:E28)" +"COUNTA(A6:A28)" +"G6/5712" +"G7/5640" +"G8/8760" +"G9/5616" +"G12/5563" +"G14/7080" +"G15/5664" +"G16/6000" +"G21/7248" +"G23/7320" +"G24/2088" +"G25/7632" +"G26/7416" +"G27/6072" +"G28/5352" +"AVERAGE(F6:F28)" +"SUM(G6:G28)/160147" +"MAX(B6:E28)" +"COUNTA(A6:A28)" +"I7/61" +"I9/365" +"I12/1" +"AVERAGE(B7:B25)" +"SUM(I7:I25)/2559" +"MAX(C7:F25)" +"COUNTA(A7:A25)" +"I7/365" +"I8/121" +"I17/48" +"AVERAGE(B7:B28)" +"AVERAGE(J8:J28)" +"MAX(C7:F28)" +"COUNTA(A7:A28)" +"AVERAGE(B5:K5)" +"AVERAGE(B7:J7)" +"AVERAGE(B5:B14)" +"AVERAGE(B5:K14)" +"COUNT(K5:K14)" +"SUM(C11:C28)" +"' High School Courses'!$A$1" +"' High School Courses'!$G$1" +"' High School Courses'!$A$1" +"' High School Courses'!$G$1" +"' High School Courses'!$A$1" +"' High School Courses'!$G$1" +"' High School Courses'!$A$1" +"' High School Courses'!$G$1" +"SUM(G12:G186)" +"SUM(G194)" +"SUM(G200:G219)" +"SUM(G224:G241)" +"SUM(G254:G267)" +"SUM(G272:G277)" +"SUM(G282:G288)" +"SUM(G295:G305)" +"SUM(G310:G335)" +"SUM(G339:G388)" +"SUM(G393:G394)" +"SUM(L4+K4)" +"SUM(H3:H16)" +"SUM(I4:I16)" +"SUM(H19:H22)" +"SUM(H25:H26)" +"SUM(H29:H33)" +"SUM(H42:H44)" +"SUM(H57:H77)" +"SUM(H80:H91)" +"SUM(H126:H135)" +"SUM(H176:H200)" +"TEXT(A2+1,""0."")" +"+A28+1" +"SUM(L5:L24)" +"SUM(F5:F1000)" +"A5" +"B13*$A$3*(1-B13/$A$4)+norm(0,$A$6*B13*B13)" +"B14/B13" +"(B14-B13)/B13" +"B13+C13" +"SLOPE(F13:F37,B13:B37)" +"INTERCEPT(F13:F37,B13:B37)" +"H46" +"-H46/H45" +"SUM(E3:E6)" +"SUM(E8:E26)" +"SUM(E30:E32)" +"SUM(E58:E71)" +"E7+E27+E29+E33+E53+E57+E72" +"SUM(E3:E7)" +"SUM(E9:E16)" +"E8+E17+E26+E28" +"SUM(A3:A19)" +"SUM(A23:A58)" +"SUM(A63:A87)" +"SUM(A88+A59+A20)" +"SUM(F11)" +"170000-45633" +"SUM(F16:F31)" +"11288.45+12557.01+10569.33+11018.95+5911.65+5111.8" +"104943.6+40056.4+24712.14+3213.97+6443.96+35374.35+1482.42" +"SUM(F38:F43)" +"SUM(F47)" +"16000+72499" +"14153.51+1229.63+617+31350.06+29655.11+11051.04" +"SUM(F49:F51)" +"100000-34600" +"64992-34600" +"SUM(F56)" +"57500+2100" +"SUM(F61:F63)" +"361096-261342" +"153427.95+47041.49+76113.68+63400.57+47950.2+61575.32+66971.59+8384.71" +"650965+24035" +"200000-24035" +"SUM(F72:F79)" +"477.79+1006.68+172.71+3420.55+1902.12+4199.45+4140.27" +"SUM(F83:F86)" +"55227+59870-5722+17302+12500" +"SUM(F92:F93)" +"125000+29795+27545-16" +"SUM(F96)" +"48226.69+19701.59+19767.3+18610.75+20054.31" +"SUM(F103:F111)" +"31692+15169" +"28750*3" +"SUM(F113:F122)" +"5319.43+4799.78" +"255+1530.92" +"366.48+310.68+219+164.7+498" +"SUM(B6:B122)" +"SUM(G6+G12+G33+G44+G48+G52+G58+G64+G69+G80+G87+G94+G99+G102+G112)" +"220184.62+180000" +"129925*12/11" +"49419+40000" +"21238*1.09090909090909" +"75716.32+50000" +"58426*1.09090909090909" +"18879.48+20000" +"10054*1.09090909090909" +"355752+770+370000" +"285541*1.09090909090909" +"218043+240000" +"158866*1.09090909090909" +"SUM(B126:B131)" +"SUM(G126:G132)" +"+B123+C123" +"+D123" +"(B133+C123)/B137" +"+B135+B133" +"+C133+D123" +"+C137/B137" +"+G133+G135+SUM(F7:F122)" +"+G137-G139" +"+B5+2" +"+B6+5" +"CONCATENATE(A5,"" "",B5,"" ("",C5,"")"")" +"B12+2" +"B12+7" +"+B15+2" +"'Year 2'!N6" +"'Year 2'!A9" +"'Year 2'!X13" +"+'Year 2'!P13" +"'Year 2'!X6" +"'Year 2'!A9" +"'Year Two'!B7" +"+'Year Two'!B8" +"'Year Two'!B10" +"+'Year Two'!M6" +"'Year Two'!G7" +"'Year Two'!M9" +"'Year Two'!A20" +"+'Year Two'!A42" +"'Year Two'!M6" +"'Year Two'!K9" +"'Year Two'!A10" +"+'Year Two'!L14" +"'Year Two'!R10" +"+'Year Two'!R13" +"IF(SUM(G4,K4,O4,S4,W4,AA4,AE4,AI4)>0,AVERAGE(G4,K4,O4,S4,W4,AA4,AE4,AI4), "" "")" +"TODAY()" +"TODAY()" +"TODAY()" +"TODAY()" +"RANK(D2,D2:D16)" +"PRODUCT(E2,0.5)" +"RANK(I2,I2:I15)" +"SUM(F2,H2,J2)" +"RANK(K2,K2:K13,1)" +"RANK(D3,D2:D16)" +"RANK(I3,I2:I15)" +"RANK(K3,K2:K13,1)" +"RANK(D4,D2:D16)" +"RANK(I4,I2:I15)" +"RANK(K4,K2:K13,1)" +"RANK(D2,D2:D30)" +"PRODUCT(E2,0.5)" +"SUM(F2,H2,J2)" +"RANK(K2,K2:K5,1)" +"RANK(D3,D2:D30)" +"RANK(K3,K2:K5,1)" +"RANK(D4,D2:D30)" +"RANK(K4,K2:K5,1)" +"RANK(D5,D2:D30)" +"RANK(K5,K2:K5,1)" +"RANK(D2,D2:D30)" +"PRODUCT(E2,0.5)" +"SUM(F2,H2,J2)" +"RANK(K2,K2:K8,1)" +"RANK(D3,D2:D30)" +"RANK(K3,K2:K8,1)" +"RANK(C2,C2:C25)" +"PRODUCT(D2,0.5)" +"SUM(E2,G2,I2)" +"RANK(J2,J2:J2,1)" +"RANK(C3,C2:C25)" +"RANK(J3,J2:J6,1)" +"SUM(D11:D15)" +"SUM(D19:D28)" +"E16+E29" +"+E36/$E$62" +"SUM(K37:R37)" +"69500*0.6811" +"69500*0.01" +"69500*0.0109" +"69500*0.2194" +"#REF!*0.0547" +"#REF!*0.0109" +"#REF!*0.0065" +"#REF!*0.713" +"#REF!*0.2297" +"#REF!*0.0573" +"($D$21-23000)*0.713" +"($D$21-23000)*0.2297" +"($D$21-23000)*0.0573" +"#REF!" +"SUM(F36:F44)" +"N45/N44" +"(O45/100)*#REF!" +"SUM(S44:S44)" +"SUM(N45:N45)" +"N51/N49" +"SUM(N50:N51)" +"P52-#REF!" +"5.73*0.1828" +"SUM(F47:F59)" +"SUM(E36:E57)" +"+F60+F45" +"SUM(C67:C71)" +"SUM(D84:D95)" +"SUM(E99:E109)" +"+A64+1" +"COUNTA(E5:E225)" +"'(1) Dielectric Constants'!B26" +"'(1) Dielectric Constants'!B21" +"'(1) Dielectric Constants'!B8" +"D14" +"C9" +"C10" +"($D$14/100*$D$22/100*($D$12)^0.5+(1-$D$14/100)*$D$22/100*($D$11)^0.5+(1-$D$22/100)*B23/100*($D$9)^0.5+(1-$D$22/100)*C23/100*($D$10)^0.5)^2" +"($D$14/100*$E$22/100*($D$12)^0.5+(1-$D$14/100)*$E$22/100*($D$11)^0.5+(1-$E$22/100)*B23/100*($D$9)^0.5+(1-$E$22/100)*C23/100*($D$10)^0.5)^2" +"($D$14/100*$F$22/100*($D$12)^0.5+(1-$D$14/100)*$F$22/100*($D$11)^0.5+(1-$F$22/100)*B23/100*($D$9)^0.5+(1-$F$22/100)*C23/100*($D$10)^0.5)^2" +"($D$14/100*$G$22/100*($D$12)^0.5+(1-$D$14/100)*$G$22/100*($D$11)^0.5+(1-$G$22/100)*B23/100*($D$9)^0.5+(1-$G$22/100)*C23/100*($D$10)^0.5)^2" +"($D$14/100*$H$22/100*($D$12)^0.5+(1-$D$14/100)*$H$22/100*($D$11)^0.5+(1-$H$22/100)*B23/100*($D$9)^0.5+(1-$H$22/100)*C23/100*($D$10)^0.5)^2" +"($D$14/100*$I$22/100*($D$12)^0.5+(1-$D$14/100)*$I$22/100*($D$11)^0.5+(1-$I$22/100)*B23/100*($D$9)^0.5+(1-$I$22/100)*C23/100*($D$10)^0.5)^2" +"($D$14/100*$J$22/100*($D$12)^0.5+(1-$D$14/100)*$J$22/100*($D$11)^0.5+(1-$J$22/100)*B23/100*($D$9)^0.5+(1-$J$22/100)*C23/100*($D$10)^0.5)^2" +"($D$14/100*$K$22/100*($D$12)^0.5+(1-$D$14/100)*$K$22/100*($D$11)^0.5+(1-$K$22/100)*B23/100*($D$9)^0.5+(1-$K$22/100)*C23/100*($D$10)^0.5)^2" +"($D$14/100*$L$22/100*($D$12)^0.5+(1-$D$14/100)*$L$22/100*($D$11)^0.5+(1-$L$22/100)*B23/100*($D$9)^0.5+(1-$L$22/100)*C23/100*($D$10)^0.5)^2" +"($D$14/100*$M$22/100*($D$12)^0.5+(1-$D$14/100)*$M$22/100*($D$11)^0.5+(1-$M$22/100)*B23/100*($D$9)^0.5+(1-$M$22/100)*C23/100*($D$10)^0.5)^2" +"($D$14/100*$N$22/100*($D$12)^0.5+(1-$D$14/100)*$N$22/100*($D$11)^0.5+(1-$N$22/100)*B23/100*($D$9)^0.5+(1-$N$22/100)*C23/100*($D$10)^0.5)^2" +"D15" +"B22" +"($D$15/100*$D$22/100*($D$12)^0.5+(1-$D$15/100)*$D$22/100*($D$11)^0.5+(1-$D$22/100)*B50/100*($D$9)^0.5+(1-$D$22/100)*C50/100*($D$10)^0.5)^2" +"($D$15/100*$E$22/100*($D$12)^0.5+(1-$D$15/100)*$E$22/100*($D$11)^0.5+(1-$E$22/100)*B50/100*($D$9)^0.5+(1-$E$22/100)*C50/100*($D$10)^0.5)^2" +"($D$15/100*$F$22/100*($D$12)^0.5+(1-$D$15/100)*$F$22/100*($D$11)^0.5+(1-$F$22/100)*B50/100*($D$9)^0.5+(1-$F$22/100)*C50/100*($D$10)^0.5)^2" +"($D$15/100*$G$22/100*($D$12)^0.5+(1-$D$15/100)*$G$22/100*($D$11)^0.5+(1-$G$22/100)*B50/100*($D$9)^0.5+(1-$G$22/100)*C50/100*($D$10)^0.5)^2" +"($D$15/100*$H$22/100*($D$12)^0.5+(1-$D$15/100)*$H$22/100*($D$11)^0.5+(1-$H$22/100)*B50/100*($D$9)^0.5+(1-$H$22/100)*C50/100*($D$10)^0.5)^2" +"($D$15/100*$I$22/100*($D$12)^0.5+(1-$D$15/100)*$I$22/100*($D$11)^0.5+(1-$I$22/100)*B50/100*($D$9)^0.5+(1-$I$22/100)*C50/100*($D$10)^0.5)^2" +"($D$15/100*$J$22/100*($D$12)^0.5+(1-$D$15/100)*$J$22/100*($D$11)^0.5+(1-$J$22/100)*B50/100*($D$9)^0.5+(1-$J$22/100)*C50/100*($D$10)^0.5)^2" +"($D$15/100*$K$22/100*($D$12)^0.5+(1-$D$15/100)*$K$22/100*($D$11)^0.5+(1-$K$22/100)*B50/100*($D$9)^0.5+(1-$K$22/100)*C50/100*($D$10)^0.5)^2" +"($D$15/100*$L$22/100*($D$12)^0.5+(1-$D$15/100)*$L$22/100*($D$11)^0.5+(1-$L$22/100)*B50/100*($D$9)^0.5+(1-$L$22/100)*C50/100*($D$10)^0.5)^2" +"($D$15/100*$M$22/100*($D$12)^0.5+(1-$D$15/100)*$M$22/100*($D$11)^0.5+(1-$M$22/100)*B50/100*($D$9)^0.5+(1-$M$22/100)*C50/100*($D$10)^0.5)^2" +"($D$15/100*$N$22/100*($D$12)^0.5+(1-$D$15/100)*$N$22/100*($D$11)^0.5+(1-$N$22/100)*B50/100*($D$9)^0.5+(1-$N$22/100)*C50/100*($D$10)^0.5)^2" +"D17" +"($D$16/100*$D$22/100*($D$12)^0.5+(1-$D$16/100)*$D$22/100*($D$11)^0.5+(1-$D$22/100)*B77/100*($D$9)^0.5+(1-$D$22/100)*C77/100*($D$10)^0.5)^2" +"($D$16/100*$E$22/100*($D$12)^0.5+(1-$D$16/100)*$E$22/100*($D$11)^0.5+(1-$E$22/100)*B77/100*($D$9)^0.5+(1-$E$22/100)*C77/100*($D$10)^0.5)^2" +"($D$16/100*$F$22/100*($D$12)^0.5+(1-$D$16/100)*$F$22/100*($D$11)^0.5+(1-$F$22/100)*B77/100*($D$9)^0.5+(1-$F$22/100)*C77/100*($D$10)^0.5)^2" +"($D$16/100*$G$22/100*($D$12)^0.5+(1-$D$16/100)*$G$22/100*($D$11)^0.5+(1-$G$22/100)*B77/100*($D$9)^0.5+(1-$G$22/100)*C77/100*($D$10)^0.5)^2" +"($D$16/100*$H$22/100*($D$12)^0.5+(1-$D$16/100)*$H$22/100*($D$11)^0.5+(1-$H$22/100)*B77/100*($D$9)^0.5+(1-$H$22/100)*C77/100*($D$10)^0.5)^2" +"($D$16/100*$I$22/100*($D$12)^0.5+(1-$D$16/100)*$I$22/100*($D$11)^0.5+(1-$I$22/100)*B77/100*($D$9)^0.5+(1-$I$22/100)*C77/100*($D$10)^0.5)^2" +"($D$16/100*$J$22/100*($D$12)^0.5+(1-$D$16/100)*$J$22/100*($D$11)^0.5+(1-$J$22/100)*B77/100*($D$9)^0.5+(1-$J$22/100)*C77/100*($D$10)^0.5)^2" +"($D$16/100*$K$22/100*($D$12)^0.5+(1-$D$16/100)*$K$22/100*($D$11)^0.5+(1-$K$22/100)*B77/100*($D$9)^0.5+(1-$K$22/100)*C77/100*($D$10)^0.5)^2" +"($D$16/100*$L$22/100*($D$12)^0.5+(1-$D$16/100)*$L$22/100*($D$11)^0.5+(1-$L$22/100)*B77/100*($D$9)^0.5+(1-$L$22/100)*C77/100*($D$10)^0.5)^2" +"($D$16/100*$M$22/100*($D$12)^0.5+(1-$D$16/100)*$M$22/100*($D$11)^0.5+(1-$M$22/100)*B77/100*($D$9)^0.5+(1-$M$22/100)*C77/100*($D$10)^0.5)^2" +"($D$16/100*$N$22/100*($D$12)^0.5+(1-$D$16/100)*$N$22/100*($D$11)^0.5+(1-$N$22/100)*B77/100*($D$9)^0.5+(1-$N$22/100)*C77/100*($D$10)^0.5)^2" +"C12" +"C11" +"((1-$D$14/100)*(1-D$22/100)*($D$9)^0.5+($D$14/100)*(1-D$22/100)*($D$10)^0.5+(D$22/100)*$C23/100*($D$11)^0.5+(D$22/100)*$B23/100*($D$12)^0.5)^2" +"C12" +"C11" +"((1-$D$15/100)*(1-D$49/100)*($D$9)^0.5+($D$15/100)*(1-D$49/100)*($D$10)^0.5+(D$49/100)*$C50/100*($D$11)^0.5+(D$49/100)*$B50/100*($D$12)^0.5)^2" +"C12" +"C11" +"((1-$D$16/100)*(1-D$76/100)*($D$9)^0.5+($D$16/100)*(1-D$76/100)*($D$10)^0.5+(D$76/100)*$C77/100*($D$11)^0.5+(D$76/100)*$B77/100*($D$12)^0.5)^2" +"ABS((C9)^0.5-(D9)^0.5)/((C9)^0.5+(D9)^0.5)" +"(0.1/T9)^2" +"C$9" +"P7" +"P8" +"P9" +"P10" +"C11" +"D10-C10" +"'(2)TP model-Porosity-Mineralogy'!K22" +"100-G10" +"((1-$H10/100)*(1-F10/100)*($Q$7)^0.5+($H10/100)*(1-F10/100)*($Q$8)^0.5+(F10/100)*$I10/100*($Q$9)^0.5+(F10/100)*$J10/100*($Q$10)^0.5)^2" +"(2*(D10-C10)*(K10)^0.5)/(3*10^8)*(1*10^9)" +"((K10)^0.5-(K11)^0.5)/((K10)^0.5+(K11)^0.5)" +"(2*(D11-C11)*(K11)^0.5)/(3*10^8)*(1*10^9)+L10" +"B10" +"K10" +"D10" +"K10" +"C39" +"M10" +"B11" +"L10" +"D11" +"M11" +"B12" +"C42" +"L11" +"C12" +"D12" +"K12" +"(3*(10^8))/((H11)^(0.5))/(10^9)" +"I11/0.3048" +"J11*(10^9)/(G11*(10^6))" +"K11*0.3048" +"K11/4" +"H11" +"H11" +"H11" +"(3*10^8)/($F$4*10^6*($F$3^0.5)*4)+(C8/($F$3-1)^0.5)" +"D8/2" +"SUM(F5:F7)" +"SUM(F12:F13)" +"SUM(F12:F13)" +"SUM(F41:F44)" +"SUM(F59:F59)" +"SUM(F56+F60+F62+F64)" +"SUM(F75:F77)" +"SUM(F78:F82)+F72" +"SUM(F89+F87)" +"SUM(F95)" +"SUM(+F103+F101+F96+F105)" +"SUM(+F120+F118+F116+F114)" +"SUM(F127:F147)" +"SUM(F151:F163)" +"SUM(F168+F166+F164+F148)" +"SUM(F174:F197)" +"SUM(F201)" +"SUM(F207+F205+F203+F198)" +"F214+F203+F48+F164+F116+F31+F101+F60+F41+F36+F24+F19+F14+F5+F78+F87" +"SUM(F214+F209+F170+F122+F33+F107+F91+F84+F66+F50+F45+F38+F28+F21+F16+F9)" +"3428981" +"+F250+F243+F236+F231+F226+F221+F257+F249" +"SUM(F254+F245+F240+F233+F228+F223+F257)" +"SUM(F268)+F264" +"SUM(F276:F280)" +"SUM(F281+F273)" +"SUM(F300+F298+F296+F294)" +"+F264+F286+F296+F310" +"SUM(F312+F307+F302+F288+F283+F270)" +"SUM(F348+F346+F344)" +"+F363+F358+F353+F344+F339+F331" +"SUM(F365+F360+F355+F350+F341+F333)" +"SUM(F403)+F405+F407" +"+F376+F398+F403" +"SUM(F409+F400+F395+F390+F382)" +"SUM(F437+F439+F441)" +"SUM(F462:F466)" +"SUM(F475+F477+F479+F473)" +"+F452+F464+F475+F486+F495" +"SUM(F492+F481+F468+F456+F495)" +"SUM(F505+F510+F512)" +"SUM(+F526+F524+F520+F528)" +"SUM(+F553+F551+F555)" +"+F571+F569" +"+F581+F582" +"SUM(+F586+F584+F588+F579)" +"SUM(F584+F569+F560+F551+F540+F533+F524)" +"SUM(F590+F573+F566+F557+F546+F535+F530)" +"+F617+F615+F613+F611" +"SUM(F646+F654+F656)" +"SUM(F681+F669+F661+F646+F631+F622+F613+F597)" +"SUM(F685+F673+F663+F658+F637+F628+F619+F603)" +"97112944-260990" +"SUM(F740)+F745+F747+F749" +"SUM(F745+F731+F720+F713+F705+F692)" +"SUM(F751+F735+F724+F717+F707+F694)" +"+F822+F820+F818+F824" +"SUM(F860)+F847+F838+F829+F820+F811+F806+F799" +"SUM(F866+F849+F844+F831+F826+F813+F808+F803)" +"1139853+50000" +"SUM(F877:F886)" +"SUM(F887)+F874+F872" +"+F912+F910+F908" +"SUM(F920+F922+F926)" +"531953+2581" +"SUM(F936)+F934+F932" +"SUM(+F972+F963+F954+F979)" +"SUM(F981+F976+F969+F960)" +"SUM(F1003:F1014)" +"109390855+130000" +"SUM(F1021)+F1019+F1017+F1015" +"SUM(F1026+F1017+F995+F988)" +"SUM(F1030+F1023+F999+F992)" +"SUM(F1051)+F1049+F1047+F1042" +"SUM(F1081+F1072+F1063+F1056+F1091+F1047)" +"SUM(F1088+F1083+F1078+F1069+F1060+F1093+F1053)" +"SUM(F1101:F1107)" +"SUM(F1115+F1113+F1108)" +"SUM(F1120+F1113)" +"SUM(F1126+F1117)" +"SUM(F1158:F1163)" +"SUM(F1216:F1223)" +"SUM(F1239+F1226+F1206)" +"SUM(F1245+F1232+F1212)" +"SUM(F1305+F1312+F1291+F1284)" +"SUMIF(A5:A1314,A1317,F5:F1314)" +"'The Model'!H44/'The Model'!A36" +"A15+'The Model'!I50" +"SUM('The Model'!B5:B6)/SUM('The Model'!B5:B6)*100" +"('The Model'!I52+'The Model'!I53)/SUM('The Model'!B5:B6)*100" +"'The Model'!H51/'The Model'!H51*100" +"'The Model'!I51/'The Model'!H51*100" +"$A$41=0" +"COUNT($I$40:$I$44)" +"$A$40=0" +"SUM(B4:B6)" +"$A$42=0" +"$A$43=0" +"$A$44=0" +"{600,1000,0.00001,0.1,FALSE,FALSE,FALSE,2,1,1,0.001,FALSE}" +"(B4)" +"(B5)*(((1+B15+B20))^(B11))" +"(1+B15+B20)*G31" +"(1/((1+B15+B20)))" +"(B4/A$31)^(1/B$13)" +"1/(1-Y31)" +"(((A32)^B13)+((A33)^B13)+((A34)^B13))^(-1/(B13-1))" +"1/B10+1" +"M35/A35" +"(1-M34)*100" +"B9" +"(B4/B9)^(-1/B10)" +"(G35*(B4^G34)+G36*((B9-B4)^G34))^(1/G34)" +"B7/(B9+B5*(B15/(1+B15))+B6*(B16/(1+B16)))" +"((B9-B4)/B9)^(-1/B10)" +"(((A32/I40)^(B$13))*(I$44)*(I$43^(B$13-1)))-(A28*(I40^B10))" +"I40/H40" +"(((A33/I41)^(B$13))*(I$44)*(I$43^(B$13-1)))-(A29*(((I41/((1+B17+B22)))^B11)))" +"(((A32)^(B$13))*(I40^(1-B$13))+((A33)^(B$13))*(I41^(1-B$13))+((A34)^(B$13))*(I42^(1-B$13)))^(1/(1-B13))-I43" +"(I45+A28*(I40^(B10+1))+A29*(((I41/((1+B17+B22)))^(B11+1)))*(B17)+A30*(((I42/((1+B18+B23)))^(B12+1)))*B18)*A36-I44" +"$A$35-($G$35*((($A$32/$I$40)^($B$13))*($I$44)*($I$43^($B$13-1)))^($G$34)+$G$36*$I$45^$G$34)^(1/$G$34)" +"B9-B4" +"100" +"100*(I44/H44)*(H43/I43)^A36" +"(H44/A36)*(I49/H49-1)" +"B4" +"A28*(I40^B10)" +"A29*(((I41/((1+B17+B22)))^B11))" +"A29*(((H41/((1+B17+B22)))^(B11+1)))*(B15)+A30*(((H42/((1+B18+B23)))^(B12+1)))*B16" +"A29*(((I41/((1+B17+B22)))^(B11+1)))*(B17)+A30*(((I42/((1+B18+B23)))^(B12+1)))*B18" +"'imperfect substutes model'!G50" +"SUM(B3:B6)" +"$A$41=0" +"COUNT($I$40:$I$44)" +"$A$40=0" +"SUM(B4:B6)" +"$A$42=0" +"$A$43=0" +"$A$44=0" +"{600,1000,0.00001,0.1,FALSE,FALSE,FALSE,2,1,1,0.001,FALSE}" +"(B4)" +"(B5)*(((1+B15+B20))^(B11))" +"(1+B15+B20)*G31" +"(1/((1+B15+B20)))" +"(B4/A$31)^(1/B$13)" +"(((A32)^B13)+((A33)^B13)+((A34)^B13))^(-1/(B13-1))" +"(((A32/I40)^(B$13))*(I$44)*(I$43^(B$13-1)))-(A28*(I40^B10))" +"(((A32/H40)^(B$13))*(H$44)*(H$43^(B$13-1)))-(A28*(H40^B10))" +"(((A33/I41)^(B$13))*(I$44)*(I$43^(B$13-1)))-(A29*(((I41/((1+B17+B22)))^B11)))" +"(((A33/H41)^(B$13))*(H$44)*(H$43^(B$13-1)))-(A29*(((H41/((1)*(1)))^B11)))" +"(((A34/H42)^(B$13))*(H$44)*(H$43^(B$13-1)))-(A30*(((H42/((1+B18+B23)))^B12)))" +"(((A32)^(B$13))*(I40^(1-B$13))+((A33)^(B$13))*(I41^(1-B$13))+((A34)^(B$13))*(I42^(1-B$13)))^(1/(1-B13))-I43" +"(((A32)^(B$13))*(H40^(1-B$13))+((A33)^(B$13))*(H41^(1-B$13))+((A34)^(B$13))*(H42^(1-B$13)))^(1/(1-B13))-H43" +"(A31)*(I43^(-B9+1))-I44" +"(A31)*(H43^(-B9+1))-H44" +"(B7)" +"(((B5)-(((A33/H41)^(B$13))*(H$44)*(H$43^(B$13-1))))*(1/H41))*0.5" +"(((B5*(1+I64))-(((A33/H41)^(B$13))*(H$44)*(H$43^(B$13-1))))*(I41/H41))*0.5" +"(H50-G50)" +"(H41-G31)*B5" +"(H41-(I41/(1+B22+B17)))*(1+I64)*B5" +"-((1/(1+B20+B15)))*B20*B5" +"-(I41/(1+B22+B17))*B22*B5*(1+I64)" +"(G32*(1+I68)*B6*B18)-(B6*G32*B16)" +"(H53)" +"SUM(I50:I53)" +"(I40-1)" +"((((A32/I40)^(B$13))*(I$44)*(I$43^(B$13-1)))-B4)/B4" +"((I41/((1+B17+B22)))-G31)/G31" +"(I41-1)" +"((((A33/I41)^(B$13))*(I$44)*(I$43^(B$13-1)))-B5)/B5" +"((I42/((1+B18+B23)))-G32)/G32" +"(I42-1)" +"((((A34/I42)^(B$13))*(I$44)*(I$43^(B$13-1)))-B6)/B6" +"((1+I62)*G31*(1+I64)*B5*B17)-(B5*G31*B15)" +"((1+I66)*G32*(1+I68)*B6*B18)-(B6*G32*B16)" +"SUM(I71:I72)" +"SUM(B10:B17)" +"SUM(B10:B17)" +"SUM(B10:B17)" +"AVERAGE(C5:AD5)" +"SUM(C5:C19)" +"AVERAGE(C5:C19)" +"'Mathematical Thinking'!C4" +"AVERAGE(C5:AD5)" +"SUM(C5:C18)" +"AVERAGE(C5:C18)" +"'Mathematical Thinking'!C4" +"AVERAGE(C5:AD5)" +"SUM(C5:C20)" +"AVERAGE(C5:C20)" +"'Mathematical Thinking'!C4" +"AVERAGE(C6:AD6)" +"SUM(C5:C28)" +"AVERAGE(C5:C28)" +"'Mathematical Thinking'!C4" +"AVERAGE(C5:AD5)" +"SUM(C5:C25)" +"AVERAGE(C5:C25)" +"'Mathematical Thinking'!C4" +"AVERAGE(C6:AD6)" +"SUM(C5:C24)" +"AVERAGE(C5:C24)" +"D16" +"SUM(D12:D15)" +"IF(D18=0,0,D16/D18)" +"E23*D23" +"F25+F23" +"D16-F27" +"-1*((0.03*A33)+(0.06*B33)+(0.12*C33)+(0.2*D33))" +"IF(F33=0,F30,F33)" +"F29+F34" +"D18-F27" +"F37+F34" +"IF(F37=0,0,F29/F37)" +"IF( F38=0,0,F35/F38)" +"IF(H10=0,0,(H10-F35)/H10)" +"IF(H57=0,"""",(H57-H70)/H57)" +"IF(H52=0,"""",(H52-H65)/H52)" +"4500000*0.75" +"4500000*0.25" +"4500000*0.75" +"4500000*0.25" +"'Shock Values'!F4" +"IF(H52=0,"""",(H52-H65)/H52)" +"J79+F79+C79" +"SUM(C10:C75)" +"SUM(F10:F64)" +"SUM(J10:J27)" +"C77-C78" +"'P-T Input'!B2" +"'P-T Input'!D2" +"'Shock Values'!F4" +"('P-T Input'!C77+'P-T Input'!F77+'P-T Input'!J77)*1000" +"('Shock Results'!G74+'Shock Results'!G139+'Shock Results'!G167)*1000" +"B10-B8" +"('Shock Results'!D74+'Shock Results'!D139+'Shock Results'!D167)*1000" +"B15-$E15" +"IF($E15=0,0,B16/$E15)" +"'P-T Input'!C77*1000" +"'Shock Results'!G74*1000" +"E20-B20" +"'P-T Input'!F77*1000" +"'Shock Results'!G139*1000" +"'P-T Input'!J77*1000" +"'Shock Results'!G167*1000" +"SUM(B20:B22)" +"'Shock Results'!D74*1000" +"'Shock Results'!D139*1000" +"'Shock Results'!D167*1000" +"B27+B30+B33" +"'17-4 Test'!D16" +"IF(H44=0,0,H42/H44)" +"'17-4 Test'!H41" +"B12" +"H44+D50" +"H42+D50" +"IF(D51=0,0,D52/D51)" +"H37" +"'17-4 Test'!F34" +"D56+D57" +"D51+D56" +"D51+D58" +"D52+D56" +"D52+D58" +"IF(D61=0,0,D63/D61)" +"IF(D52=0,0,(D52-D63)/D52)" +"'P-T Input'!$C10*'Shock Values'!F7/100" +"SUM(D7:D72)" +"'Shock Values'!F81*'P-T Input'!$F10/100" +"SUM(D83:D137)" +"'P-T Input'!$J10*'Shock Values'!F145/100" +"SUM(D148:D165)" +"A3" +"I7" +"A9" +"I18" +"A20" +"I27" +"A29" +"I38" +"I43" +"A47" +"I53" +"SUM(R2:R7)" +"S25" +"S30" +"SUM(F7:H7)" +"SUM(F18:H18)" +"SUM(F25:H25)" +"SUM(F26:H26)+G22+SUM(F38:H38)+SUM(F43:H43)" +"SUM(S21:S24)" +"SUM(K22:K27)" +"D45" +"E45" +"SUM(S28:S29)" +"S25+S30" +"I53" +"S32+S34" +"#REF!+K19+K28+K39+K44" +"G85-E85" +"SUM(H85:H91)" +"E93" +"H93" +"SUM(E96:E97)" +"SUM(#REF!)" +"N12*3+N14+N16+N18+N20+N22+N24+N26+N28+N30" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"N12*3+N14+N16+N18+N20+N22+N24+N26+N28+N30" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"IF(N32>=95,A82,IF(AND(75<=N32,94>=N32),A83,IF(AND(55<=N32,74>=N32),A84,A85)))" +"N12*3+N14+N16+N18+N20+N22+N24+N26+N28+N30" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"N12*3+N14+N16+N18+N20+N22+N24+N26+N28+N30" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(N32>=95,A64,IF(AND(75<=N32,94>=N32),A65,IF(AND(55<=N32,74>=N32),A66,A67)))" +"IF(ISBLANK(A2)=TRUE,0,1)" +"IF(ISBLANK(B2)=TRUE,0,B2)" +"IF(ISBLANK(B2)=TRUE,0,B2*B2)" +"IF(ISBLANK(C2)=TRUE,0,B2*C2)" +"IF(ISBLANK(D2)=TRUE,0,B2*D2)" +"IF(ISBLANK(E2)=TRUE,0,B2*E2)" +"IF(ISBLANK(F2)=TRUE,0,B2*F2)" +"IF(ISBLANK(C2)=TRUE,0,C2*C2)" +"IF(ISBLANK(D2)=TRUE,0,C2*D2)" +"IF(ISBLANK(E2)=TRUE,0,C2*E2)" +"IF(ISBLANK(F2)=TRUE,0,C2*F2)" +"IF(ISBLANK(D2)=TRUE,0,D2*D2)" +"IF(ISBLANK(E2)=TRUE,0,D2*E2)" +"IF(ISBLANK(F2)=TRUE,0,D2*F2)" +"IF(ISBLANK(E2)=TRUE,0,E2*E2)" +"IF(ISBLANK(F2)=TRUE,0,E2*F2)" +"IF(ISBLANK(F2)=TRUE,0,F2*F2)" +"IF(ISBLANK(B2)=TRUE,0,S2*$A2)" +"IF(ISBLANK(A2)=TRUE,"""",$AU$42+$AU$43*$B2+$AU$44*$C2+$AU$45*$D2+$AU$46*$E2+$AU$47*$F2)" +"IF(ISBLANK(A2)=TRUE,"""",A2-BR2)" +"IF(ISBLANK(A3)=TRUE,"""",BS3)" +"IF(ISBLANK(A3)=TRUE,"""",BS2)" +"IF(ISBLANK(A3)=TRUE,"""",BV2*BV2)" +"IF(ISBLANK(A3)=TRUE,"""",BU2*BV2)" +"SUM(BY2:BY500)/SUM(BX2:BX500)" +"IF(ISBLANK(A3)=TRUE,"""",($BU2-($CA$2*$BV2))^2)" +"IF(ISBLANK(A2)=TRUE,"""",$AU$42+$AU$43*$B2+$AU$44*$C2+$AU$45*$D2+$AU$46*$E2+$AU$47*$F2)" +"IF(ISBLANK(A2)=TRUE,"""",(A2-CD2)^2)" +"IF($CF2=Output!$C$7,$BS2,"""")" +"$R$502" +"$S$502" +"IF(ISBLANK($C$2)=TRUE,0,$T$502)" +"IF(ISBLANK($D$2)=TRUE,0,$U$502)" +"IF(ISBLANK($E$2)=TRUE,0,$V$502)" +"IF(ISBLANK($F$2)=TRUE,0,$W$502)" +"INDEX(MINVERSE($AU$3:$AZ$8),AU$2,1)" +"IF(ISBLANK(A3)=TRUE,"""",$AU$42+$AU$43*$B3+$AU$44*$C3+$AU$45*$D3+$AU$46*$E3+$AU$47*$F3+$CA$2*$BS2)" +"$X$502" +"IF(ISBLANK($C$2)=TRUE,0,$Y$502)" +"IF(ISBLANK($D$2)=TRUE,0,$Z$502)" +"IF(ISBLANK($E$2)=TRUE,0,$AA$502)" +"IF(ISBLANK($F$2)=TRUE,0,$AB$502)" +"INDEX(MINVERSE($AU$3:$AZ$8),AU$2,2)" +"IF(ISBLANK($C$2)=TRUE,1,$AC$502)" +"IF(ISBLANK($D$2)=TRUE,0,$AD$502)" +"IF(ISBLANK($E$2)=TRUE,0,$AE$502)" +"IF(ISBLANK($F$2)=TRUE,0,$AF$502)" +"INDEX(MINVERSE($AU$3:$AZ$8),AU$2,3)" +"Output!A$4" +"IF(ISBLANK(A$2)=TRUE,0,Output!C$4)" +"IF(ISBLANK(D$2)=TRUE,0,Output!D$4)" +"IF(ISBLANK($D$2)=TRUE,1,$AG$502)" +"IF(ISBLANK($E$2)=TRUE,0,$AH$502)" +"IF(ISBLANK($F$2)=TRUE,0,$AI$502)" +"INDEX(MINVERSE($AU$3:$AZ$8),AU$2,4)" +"IF(ISBLANK($E$2)=TRUE,1,$AJ$502)" +"IF(ISBLANK($F$2)=TRUE,0,$AK$502)" +"INDEX(MINVERSE($AU$3:$AZ$8),AU$2,5)" +"SUM(CG2:CG501)" +"IF(ISBLANK($F$2)=TRUE,1,$AL$502)" +"INDEX(MINVERSE($AU$3:$AZ$8),AU$2,6)" +"$AU$42+$AU$43*$AV$13+$AU$44*$AW$13+$AU$45*$AX$13+$AU$46*$AY$13+$AU$47*$AZ$13+$CA$2*$BL$7" +"Output!$C$7-(COUNT($B$2:$F$2))-2" +"TINV((1-Output!$C$13),$BL$10)" +"$AU$42+$AU$43*$AV$13+$AU$44*$AW$13+$AU$45*$AX$13+$AU$46*$AY$13+$AU$47*$AZ$13" +"Output!B$11" +"IF(ISBLANK(A$2)=TRUE,0,Output!C$11)" +"IF(ISBLANK(D$2)=TRUE,0,Output!D$11)" +"SUM($CE$2:$CE$501)/$BL$10" +"Output!C7-(COUNT($B$2:$F$2)+1)" +"TINV((1-Output!C13),$BC$14)" +"Output!C6" +"$BL$8-($BL$11*SQRT($BL$13))" +"INDEX(MMULT($AU$13:$AZ$13,$BC$3:$BH$8),1,1)" +"INDEX(MMULT($AU$13:$AZ$13,$BC$3:$BH$8),1,2)" +"INDEX(MMULT($AU$13:$AZ$13,$BC$3:$BH$8),1,3)" +"INDEX(MMULT($AU$13:$AZ$13,$BC$3:$BH$8),1,4)" +"INDEX(MMULT($AU$13:$AZ$13,$BC$3:$BH$8),1,5)" +"INDEX(MMULT($AU$13:$AZ$13,$BC$3:$BH$8),1,6)" +"$BL$8+($BL$11*SQRT($BL$13))" +"$BC$12-($BC$15*SQRT($BC$17*$AU$30))" +"SUM($CB$2:$CB$500)/(Output!$C$7-2)" +"$BC$12+($BC$15*SQRT($BC$17*$AU$30))" +"TINV((1-Output!$C$13),Output!$C$7-2)" +"IF(ISBLANK(A$2)=TRUE,0,Output!C$11)" +"$CA$2-$BL$22*SQRT($BL$21/SUM($BX$2:$BX$500))" +"$CA$2/(SQRT($BL$21/SUM($BX$2:$BX$500)))" +"IF(ISBLANK(D$2)=TRUE,0,Output!D$11)" +"$BC$12-($BC$15*SQRT($BC$17*(1+$AU$30)))" +"$CA$2+$BL$22*SQRT($BL$21/SUM($BX$2:$BX$500))" +"TDIST(ABS($BN$24),Output!$C$7-2,2)" +"IF(ISBLANK(E$2)=TRUE,0,Output!E$11)" +"$BC$12+($BC$15*SQRT($BC$17*(1+$AU$30)))" +"IF($BN$25<0.0001,""< 0.0001"",ROUND($BN$25,4))" +"IF(ISBLANK(F$2)=TRUE,0,Output!F$11)" +"MMULT($AU$18:$AZ$18,$AV$22:$AV$27)" +"SUM($A$2:$A$501)" +"SUM($AM$2:$AM$501)" +"SUM($AN$2:$AN$501)" +"SUM($AO$2:$AO$501)" +"SUM($AP$2:$AP$501)" +"SUM($AQ$2:$AQ$501)" +"INDEX(MMULT($BC$3:$BH$8,$AU$33:$AU$38),1)" +"INDEX(MMULT($BC$3:$BH$8,$AU$33:$AU$38),2)" +"INDEX(MMULT($BC$3:$BH$8,$AU$33:$AU$38),3)" +"INDEX(MMULT($BC$3:$BH$8,$AU$33:$AU$38),4)" +"INDEX(MMULT($BC$3:$BH$8,$AU$33:$AU$38),5)" +"INDEX(MMULT($BC$3:$BH$8,$AU$33:$AU$38),6)" +"IF(ISBLANK($A501)=TRUE,"""",($BU501-($CA$2*$BV501))^2)" +"SUM(R2:R501)" +"IF(ISBLANK(Data!$C$2)=TRUE,"" "",""B2-hat"")" +"IF(ISBLANK(Data!$D$2)=TRUE,"" "",""B3-hat"")" +"IF(ISBLANK(Data!$E$2)=TRUE,"" "",""B4-hat"")" +"IF(ISBLANK(Data!$F$2)=TRUE,"" "",""B5-hat"")" +"IF(ISBLANK(Data!$C$2)=TRUE,"" "",""X2"")" +"IF(ISBLANK(Data!$D$2)=TRUE,"" "",""X3"")" +"IF(ISBLANK(Data!$E$2)=TRUE,"" "",""X4"")" +"IF(ISBLANK(Data!$F$2)=TRUE,"" "",""X5"")" +"CONCATENATE(""The point estimate for Phi is "",ROUND(Data!$CA$2,3),""."")" +"CONCATENATE(""The P-value for testing Ho: Phi = 0 is "",Data!$BN$26,""."")" +"CONCATENATE(""A "",$C$13*100,""% confidence interval for Phi is ( "",ROUND(Data!$BL$24,2),"" , "",ROUND(Data!$BL$25,3),"" )."")" +"IF(OR(Data!$BN$26=""< 0.0001"",Data!$BN$26<(1-$C$13))=TRUE,""Note: The following output uses the autoregressive model."",""This autoregressive model is not appropriate because Phi = 0 is a likely value."")" +"IF(OR(Data!$BN$26=""< 0.0001"",Data!$BN$26<(1-$C$13))=TRUE,CONCATENATE("" The autoregressive model is: E(Y)-hat = "",A4,"" + "",B4,""*X1"",IF(ISBLANK(C4)=TRUE,"""","" + ""),IF(ISBLANK(C4)=TRUE,"""",C4),IF(ISBLANK(C4)=TRUE,"""",""*X2""),IF(ISBLANK(D4)=TRUE,"""","" + ""),IF(ISBLANK(D4)=TRUE,"""",D4),IF(ISBLANK(D4)=TRUE,"""",""*X3""),IF(ISBLANK(E4)=TRUE,"""","" + ""),IF(ISBLANK(E4)=TRUE,"""",E4),IF(ISBLANK(E4)=TRUE,"""",""*X4""),IF(ISBLANK(F4)=TRUE,"""","" + ""),IF(ISBLANK(F4)=TRUE,"""",F4),IF(ISBLANK(F4)=TRUE,"""",""*X5""),"" + "",ROUND(Data!$CA$2,2),""*(Residual at last time period)""),""The following output was obtained using regular regression techniques (same as CI/PI template):"")" +"IF(OR(Data!$BN$26=""< 0.0001"",Data!$BN$26<(1-$C$13))=TRUE,CONCATENATE("" Estimated MSE for the autoregressive model is "",ROUND(Data!$BL$13,2),"". ( "",ABS(ROUND((($C$6-Data!$BL$13)/$C$6)*100,2)),""% reduction )""),CONCATENATE("" The predicted value for E(Y) when ignoring the autoregressive part is "",ROUND(Data!$BC$12,2)))" +"IF(OR(Data!$BN$26=""< 0.0001"",Data!$BN$26<(1-$C$13))=TRUE,CONCATENATE("" The predicted value for the NEXT time period is "",ROUND(Data!$BL$8,2),"".""),CONCATENATE("" The "",100*Output!$C$13,""% confidence interval for E(Y) given the above X's is ( "",ROUND(Data!$BC$21,2),"" , "",ROUND(Data!$BC$22,2),"" ).""))" +"IF(OR(Data!$BN$26=""< 0.0001"",Data!$BN$26<(1-$C$13))=TRUE,CONCATENATE("" An approximate "",$C$13*100,""% prediction interval for the NEXT time period is ( "",ROUND(Data!$BL$17,2),"" , "",ROUND(Data!$BL$18,2),"" ).""),CONCATENATE("" The "",100*Output!$C$13,""% prediction interval for Y given the above X's is ( "",ROUND(Data!$BC$25,2),"" , "",ROUND(Data!$BC$26,2),"" ).""))" +"+C4/D4" +"+C4/F4" +"+C4/H4" +"C6/D6" +"C12/H12" +"E364" +"G3*1145" +"G3*2620" +"G3*1880" +"IF(OR(B7="""",C7=""""),"""",(B7-C7)/B7*100)" +"IF(OR(B7="""",D7=""""),"""",(B7-D7)/B7*100)" +"IF(OR(B7="""",E7=""""),"""",(B7-E7)/B7*100)" +"'Pass-through'!F25" +"'Pass-through'!B22" +"'Pass-through'!H22" +"General!E27" +"'Pass-through'!B23" +"'Pass-through'!H23" +"IF($I$11=0,""(B)"","" "")" +"MAX(IF($I$11=0,2*$E17,($E17*(0.01*$I$12*0.646*$I$11+$N$9)-$H17*0.01*$I$12*0.646*$I$11)/$N$9),0.00001)" +"MAX(IF($H17>$F17,$H17,($F17*(0.01*$I$9*0.646*$I$8+$N$9)-$H17*0.01*$I$9*0.646*$I$8)/$N$9),0.00001)" +"IF(H17>F17,""(C)"","" "")" +"EXP(AA17+0.5*Z17*Z17)" +"EXP(AC17+0.5*Z17*Z17)" +"IF(ISERR(Q17)=1,R17,IF(ISERR(R17)=1,Q17,IF(Q17E30,""(C)"","" "")" +"EXP(0.8473*LN($I$7)+0.8604)" +"EXP(0.8473*LN($I$6)+0.7614)" +"IF(ISERROR(WQS!U18),"""",WQS!U18)" +"IF(MIN(General!$E$27,General!K7)=0,"""",IF(C7>0,8.34*C7*General!$E$27/(1-General!K7/100),8.34*E7/1000*General!$E$27/(1-General!K7/100)))" +"IF(ISERROR(WQS!U22),"""",WQS!U22)" +"IF(ISERROR(WQS!U27),"""",WQS!U27)" +"IF(MIN(General!$E$27,General!K14)=0,"""",IF(C14>0,8.34*C14*General!$E$27/(1-General!K14/100),""NA""))" +"IF(ISERROR(WQS!U29),"""",WQS!U29)" +"IF(General!A21="""","""",General!A21)" +"IF(B19="""","""",8.34*B19*General!E28/(1-(General!J19/100)))" +"IF(B22>0,F22*General!E27*100/(B22/1.547),"""")" +"IF(B23>0,F23*General!E27*100/(B23/1.547),"""")" +"IF(General!E27>0,General!E27,"""")" +"IF(AND(ISNUMBER(F22),ISNUMBER(F24),ISNUMBER(B24)),(F22*B24+F24)/(F22+1),IF(AND(F24="""",ISNUMBER(F22),ISNUMBER(B24)),(F22*B24+100)/(F22+1),""""))" +"IF(AND(ISNUMBER(F23),ISNUMBER(F24),ISNUMBER(B24)),(F23*B24+F24)/(F23+1),IF(AND(F24="""",ISNUMBER(F23),ISNUMBER(B24)),(F23*B24+100)/(F23+1),""""))" +"IF(AND(B6="""",C6="""",D6=""""),"""",(8.34*MIN(B6:D6)*General!$E$27)/(1-General!I7/100))" +"IF(AND(F6="""",G6=""""),"""",(8.34*MIN(F6,G6)*General!$E$27)/(1-General!K7/100))" +"IF(AND(I6="""",J6=""""),"""",(8.34*MIN(I6,J6)*General!$H$27)/(MAX(General!J7,General!K7)/100))" +"IF(AND(E6="""",H6="""",K6=""""),"""",MIN(E6,H6,K6))" +"IF(AND(I10="""",J10=""""),"""",(8.34*General!B11*General!E27*Inhibition!I10/General!G11))" +"IF(General!A22="""","""",General!A22)" +"IF(ISERROR(K10),""Please input cyanide concentration in sludge to digester on the 'General' tab!"","""")" +"IF(C7="""","""",0.8907*C7*General!$K$28/(General!$H$28*(General!$H$29/100)*3046))" +"IF(E7="""","""",0.8907*E7*General!$K$28/General!$K$27*(General!$H$28*(General!$H$29/100)*3046))" +"IF(AND(B7="""",D7="""",F7=""""),"""",IF(General!$K$29=""Y"",MIN(B7,D7,F7),MIN(B7,F7)))" +"IF(G7="""","""",8.34*G7*(General!$H$29/100)*General!$H$28/(General!K7/100))" +"General!A7" +"MIN('Pass-through'!F7,Inhibition!L6,'Sludge Quality'!H7)" +"B7*General!M7/100" +"IF(General!L7>0,8.34*General!F7*(General!$E$27-General!L7),8.34*General!F7*General!$E$29)" +"B7-C7-D7" +"IF(OR(ISERROR(E7),General!$E$28=0),"""",IF(E7<0,""MAIL < 0!"",E7/(8.34*General!$E$28)))" +"IF(OR(ISERROR(E7),General!L7=0),"""",IF(E7<0,""MAIL < 0!"",E7/(8.34*General!$L7)))" +"IF(E19>0,E19/(8.34*General!L19),"""")" +"SUM(F156:F162)" +"37*7" +"42*7" +"SUM(A172:A180)" +"SUM(J16:J23)" +"VLOOKUP(WEEKDAY(A3),Sheet2!B1:dayofweek,2)" +"A3+2" +"A3+7" +"VLOOKUP(WEEKDAY(A20),Sheet2!B18:dayofweek,2)" +"C22+1" +"VLOOKUP(WEEKDAY(A34),Sheet2!B34:dayofweek,2)" +"SUM(E1:E155)-3*E3" +"SUM(H12:J12)" +"SUM(D15:D17)" +"SUM(D15*$E$5,E15*$E$6,F15*$E$7,G15*$E$8)" +"SUM(D23:D26)" +"SUM(D33:D40)" +"SUM(D42:D42)" +"SUM(D49:D53)" +"SUM(D70,D74)" +"SUM(D12:D92)" +"SUM(H12,H13,H14,H18,H22,H27,H32,H41,H43,H48,H54,H60,H65,H69,H75,H77,H81,H85,H89)" +"K93" +"SUM(C98:C100)" +"0.04*D2" +"IF(K2=""lre"",'Equipment - LRE'!F20,IF(K2=""cable"",'Equipment - Cable'!F13,IF(K2=""ethernet"",Ethernet!F18,0)))" +"IF(K2=""lre"",'Equipment - LRE'!F30,IF(K2=""cable"",'Equipment - Cable'!F22,IF(K2=""ethernet"",Ethernet!F26,0)))" +"Revenue!A19" +"Revenue!C20" +"IF($K$10=""Yes"",Revenue!C32,0)" +"SUM(D19:D22)" +"IF($K$6=""Buy"",K3,0)" +"IF($K$6=""Buy"",0,IF($K$6=""Lease"",IF($K$2=""LRE"",$K3*$I$26*12,$K3*$I$26*12),0))" +"IF($K$6=""Buy"",0,IF($K$6=""Lease"",IF($K$2=""LRE"",$K3*$I$26*12,$K3*$I$26*12),0))*0.4" +"IF($K$6=""Buy"",'Equipment - LRE'!F30,0)" +"IF($K$6=""Buy"",0,IF($K$6=""Lease"",'Equipment - LRE'!$F$30*$I$27*12,0))" +"IF($K$6=""Buy"",0,IF($K$6=""Lease"",'Equipment - LRE'!$F$30*$I$27*12,0))*0.4" +"IF(K10=""Yes"",IF($K$6=""Buy"",'Equipment - LRE'!F38,0),0)" +"IF($K$10=""Yes"",IF($K$6=""Buy"",0,IF($K$6=""Lease"",'Equipment - LRE'!$F$38*$I$27*12,0)),0)" +"IF($K$10=""Yes"",IF($K$6=""Buy"",0,IF($K$6=""Lease"",'Equipment - LRE'!$F$38*$I$27*12,0)),0)*0.5" +"IF($K$6=""Buy"",IF($K$2=""lre"",'Install Labor Costs'!$D$31,IF($K$2=""cable"",'Install Labor Costs'!$F$31,IF($K$2=""ethernet"",'Install Labor Costs'!$F$31,0))),0)" +"IF($K$6=""Buy"",0,IF($K$6=""Lease"",IF($K$2=""lre"",'Install Labor Costs'!$D$31*$I$29*12,IF($K$2=""cable"",'Install Labor Costs'!$F$31*$I$29*12,IF($K$2=""ethernet"",'Install Labor Costs'!$F$31*$I$29*12,0))),0))" +"K$7" +"'SG&A and Service & Support'!D14*IF($K$7=""SP"",0.8,IF($K$7=""PROP"",1,0))" +"D30*0.9" +"'SG&A and Service & Support'!$D19*IF($K$7=""SP"",0.7,IF($K$7=""PROP"",1,0))" +"'SG&A and Service & Support'!$D20*IF($K$7=""SP"",0.6,IF($K$7=""PROP"",1,0))" +"'SG&A and Service & Support'!$D23" +"'SG&A and Service & Support'!D28*IF($K$7=""SP"",0.5,IF($K$7=""PROP"",1,0))" +"0.9*E34" +"IF($K$10=""Yes"",'SG&A and Service & Support'!$D37,0)" +"SUM(C26:C32)" +"SUM(D26:D35)" +"C23-C36" +"IRR(C38:H38)" +"-D36/(365*($D$2+$D$3))" +"-(D36-D21-D22)/(365*($D$2+$D$3))" +"-(D36-D23)/(365*($D$2+$D$3))" +"Summary!$D2" +"C3*Summary!$D5*252" +"C8*C7" +"C4*Summary!$D6*252" +"Summary!$D7" +"C16*C9" +"-Summary!$D9*C20" +"C17*C13" +"C20+C22+C21" +"Summary!$K12" +"C7*C26*C27" +"C7*C26*(1-C27)" +"C28+C29" +"Summary!$K14" +"C30*C31" +"INT(Summary!D2/24)+1" +"B4*C4" +"Summary!$K$5" +"D4*(1-E4)" +"Summary!D$2" +"2*B4" +"2*B4" +"IF(Summary!D2<200,0,1)" +"IF((INT(((Summary!D2+Summary!D3)-96)/24)+1)>0,(INT(((Summary!D2+Summary!D3)-96)/24)+1),0)" +"IF(Summary!D2>150,1,0)" +"SUM(D4:D16)" +"D18/Summary!$D2" +"IF(Summary!D3=0,0,INT((Summary!$D$3+3)/3))" +"2*B22" +"B23" +"IF(Summary!$D$3<5,0,1)" +"SUM(D22:D25)" +"D18+D26" +"INT(Summary!D2/600)+1" +"Summary!D2" +"SUM(D31:D33)" +"INT(Summary!D2/24)+1" +"B4*C4" +"Summary!$K$5" +"D4*(1-E4)" +"INT(Summary!D$2/48)+1" +"Summary!D$2" +"B4" +"2*B8" +"2*B8" +"IF(Summary!D2<200,0,1)" +"IF((INT(((Summary!D2+Summary!D3)-96)/24)+1)>0,(INT(((Summary!D2+Summary!D3)-96)/24)+1),0)" +"SUM(D4:D19)" +"D20/Summary!D2" +"F20/Summary!D2" +"IF(Summary!D3=0,0,INT((Summary!$D$3+3)/3))" +"B25" +"IF(Summary!$D$3<5,0,1)" +"IF(B27=0,0,1)" +"B24" +"SUM(D24:D29)" +"D20+D30" +"INT(Summary!D2/600)+1" +"Summary!D2" +"SUM(D35:D37)" +"B4*C4" +"Summary!K$5" +"D4*(1-E4)" +"Summary!D2" +"Summary!D2" +"IF((INT(((Summary!D2+Summary!D3)-96)/24)+1)>0,(INT(((Summary!D2+Summary!D3)-96)/24)+1),0)" +"SUM(D4:D12)" +"D13/Summary!D2" +"F13/Summary!D2" +"IF(Summary!D3=0,0,INT((Summary!$D$3+3)/3))" +"2*B18" +"B19" +"B18" +"SUM(D18:D21)" +"D22+D13" +"INT(Summary!D2/600)+1" +"Summary!D2" +"SUM(D27:D29)" +"IF(Summary!D2>299,8,IF(Summary!D2>150,6,4))" +"0.1*Summary!D2" +"Summary!D2/24" +"0.2*Summary!D2" +"0.1*Summary!D2" +"1.5*Summary!$D$3" +"2.25*Summary!$D$3" +"IF(Summary!D2>299,8,IF(Summary!D2>150,6,4))" +"IF(Summary!D2>299,8,IF(Summary!D2>150,6,4))" +"SUM(D4:D24)" +"D25*C27" +"F25*C27" +"D25+D27" +"Summary!D10" +"Summary!D10" +"D28*D30" +"D31/Summary!D2" +"F31/Summary!D2" +"INT((Summary!D2/1000)+1)" +"C14*12*Summary!D11" +"18*Summary!D2" +"48*Summary!D2" +"E23*IF(Summary!K2=""lre"",('Equipment - LRE'!F20+'Equipment - LRE'!F30-'Equipment - LRE'!F6),IF(Summary!K2=""cable"",('Equipment - Cable'!F13+'Equipment - Cable'!F22-'Equipment - Cable'!F5),IF(Summary!K2=""ethernet"",(Ethernet!F18+Ethernet!F26),0)))" +"Summary!K33" +"12*Summary!D2" +"8*Summary!D2" +"IF(Summary!D2>199,1000,IF(Summary!D2>99,500,250))" +"D27" +"SUM(D26:D27)" +"SUM(D19:D23)" +"Summary!K11*Summary!K13*2" +"C36*Revenue!C28*Revenue!C31" +"SUM(D34:D36)" +"INSTR!G7" +"Worksheet!E45" +"Worksheet!E54" +"Worksheet!E61" +"Worksheet!C87" +"Worksheet!E87" +"Worksheet!E70" +"Worksheet!H47" +"Worksheet!E50" +"Worksheet!C89" +"Worksheet!E89" +"Worksheet!E76" +"Worksheet!E81" +"Worksheet!C82" +"INSTR!G7" +"INSTR!G8" +"INSTR!G9" +"IF(F7=0,0,F7/F8)" +"INSTR!G10" +"IF(F11=0,0,(F11+F12)/F11)" +"IF(F13=0,67*F12,F13*F9)" +"F14/F16" +"F17*F18" +"F19/F4" +"F4-F19" +"F23*(F26+F27)" +"F23-F28" +"INSTR!G12" +"E33*H33" +"(1-E33)*H33" +"F29" +"INSTR!G12" +"F19" +"INSTR!G12" +"F28" +"SUM(F33:F35)" +"F33*G41/E41" +"SUM(E46:F46)" +"G46/G$49" +"E49/$G49" +"(E55*E46)/1000000" +"G62/G$65" +"INSTR!G15" +"E70*G65" +"E82*E73" +"E76*E82" +"E82*(E71-1)" +"E82*E74-F82" +"E77*E82-G82" +"E82*E72-E82-E83" +"E82*E75-F83-F82" +"E78*E82-G83-G82" +"F4" +"G49" +"G65" +"CONCATENATE(""E"",D460,"":E"",E460)" +"J9/J19" +"J10/J19" +"J11/J19" +"J12/J19" +"J13/J19" +"J14/J19" +"J15/J19" +"J16/J19" +"J17/J19" +"J18/J19" +"SUM(freq)" +"SUM(K9:K18)" +"J121/J$132" +"SUM(J121:J131)" +"J190/J$201" +"C$16*B17" +"(C18-C17)/C18" +"(C19-C18)/C18" +"C46*D46*E46" +"C46*(1+B47)" +"(F47-F$46)/F$46" +"1.1*D47" +"10*1.1" +"10*0.9" +"(B63-B65)/B65" +"AVERAGE(B68:G69)" +"(B65-B64)/B65" +"D13" +"E13" +"F13" +"D13" +"E13" +"F13" +"SUM(G17:G25)" +"SUM(G29:G35)" +"SUM(G36,G26)" +"CHAR(223)" +"SUM(G55:G57)" +"SUM(G60:G77,G58)" +"SUM(F29:F77)" +"$G$37" +"IF(C6=""yes"",(1*F6),IF(C6=""no"",(0*F6),""""))" +"IF(SUM(F6:F11)<>100%,""ERROR"",""100%"")" +"SUM(G6:G11)" +"IF(SUM(F18:F26)<>100%,""ERROR"",""100%"")" +"SUM(G18:G26)" +"1/11" +"IF(SUM(F32:F42)<>100%,""ERROR"",""100%"")" +"SUM(G32:G42)" +"IF(C48=""yes"",(1*F48),IF(C48=""no"",(0*F48),IF(C48=""small extent"",(0.33*F48),IF(C48=""large extent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xll.RiskTriang(F9,F7,F8)" +"IF(F13=0,0,(MAX(($F$31-F13),0)))" +"0-IF(F17=0,0,(MAX(($F$31-F17),0)))" +"IF(F21=0,0,(MAX((F21-$F$31),0)))" +"0-IF(F25=0,0,(MAX((F25-$F$31),0)))" +"F28*F29*($F$10/365)" +"_xll.RiskNormal(F28,F30)" +"F32*F33" +"(F15-F19+F23-F27)/(1+F35)^(F10/365)" +"B3*C3" +"B3*E3" +"B3*G3" +"SUM(B3:B11)" +"D12/B12/10" +"F12/B12/10" +"H12/B12/10" +"'Applicant Overview'!C3" +"'Applicant Overview'!E3" +"'Applicant Overview'!C4:E4" +"'Applicant Overview'!C6" +"'Applicant Overview'!C7" +"'Applicant Overview'!E7" +"'Applicant Overview'!C8" +"'Applicant Overview'!C11" +"'Applicant Overview'!C15" +"'Applicant Overview'!C16" +"'Applicant Overview'!C17" +"'Applicant Overview'!C18" +"'Applicant Overview'!C19" +"'Applicant Overview'!C25" +"'Applicant Overview'!C26" +"'Applicant Overview'!C27" +"'Applicant Overview'!C28" +"'Applicant Skills'!B11" +"'Applicant Skills'!B703" +"D6*G6" +"I6*H6" +"A6+1" +"G12*D12" +"E30/100" +"1/14" +"1/40" +"E57/300" +"1/12" +"36/40" +"36/180" +"E99/5000" +"6/300" +"SUM(J6:J132)" +"SUM(C2:C3)" +"$C$4" +"$C$8" +"$C$13" +"$C$19" +"SUM(C5:C7)" +"$C$22" +"$C$29" +"$C$36" +"$C$42" +"SUM(G3:G11)" +"SUM(C14:C18)" +"SUM(G16:G23)" +"SUM(C23:C28)" +"SUM(C53:C56)" +"$C$167" +"A60*B60" +"C60*4" +"$C$57" +"SUM(C106,C96,C90,C83,C76,C73,C67)" +"C110*2" +"$C$52" +"$C$61" +"SUM(C115:C124)" +"$C$107" +"C60*2" +"SUM(C130,C125)" +"C132/6" +"AVERAGE(C137:C166)" +"SUM(C2:C6)" +"SUM(C9:C9)" +"SUM(C12:C14)" +"12500084" +"75000*4" +"250000*4" +"C27*0.03+C27" +"$C$89" +"A38*B38" +"C38*4" +"$C$7" +"$C$10" +"$C$20" +"$C$15" +"C38*2" +"$C$27" +"$C$35" +"2*(A38*B38)" +"SUM(C50:C51)" +"SUM(C52,C53,C48)" +"C55/6" +"AVERAGE(C59:C88)" +"Example!#REF!" +"Example!A1" +"(B8-15)" +"LOG(A13)" +"STDEV(B13:B24)" +"AVERAGE(A12:B12)" +"LOG(C12)" +"STDEV(D12:D19)" +"LOG(C8)" +"STDEV(D8:D17)" +"LOG(C4)" +"STDEV(D4:D17)" +"LOG(D12)" +"F12/C12" +"I12/C12" +"STDEV(E12:E16)" +"AVERAGE(D12:D16)" +"STDEV(D12:D16)" +"COUNT(D12:D16)" +"D21/(D22^0.5)" +"K17" +"N23*(O23^2)" +"(P25/8)^0.5" +"P23+P24" +"1000*G20" +"AVERAGE(F35:F39)" +"STDEV(F35:F39)" +"COUNT(F35:F39)" +"LOG($D3)" +"NORMSINV($I3)" +"LOG(D3)" +"(F3-3/8)/15.25" +"NORMSINV(I3)" +"(Q3-3/8)/12.25" +"NORMSINV(I3)" +"LOG(X3)" +"NORMSINV(I10)" +"STDEV(T3:T14)" +"STDEV(E3:E17)" +"LOG(G7)" +"STDEV(H7:H16)" +"STDEV(N8:N16)" +"AVERAGE(B3,C3)" +"(F3-3/8)/7.25" +"NORMSINV(G3)" +"LOG(E3)" +"NORMSINV(G3)" +"LOG(E3)" +"F3+1" +"STDEV(J3:J9)" +"LOG(C5)" +"STDEV(D5:D10)" +"LOG(E14)" +"(G14-3/8)/8.25" +"NORMSINV(H14)" +"LOG($E$15)" +"(E23-3/8)/5.25" +"NORMSINV(F23)" +"LOG(C23)" +"NORMSINV(F23)" +"LOG(J23)" +"NORMSINV(F23)" +"NORMSINV(F23)" +"NORMSINV(F23)" +"STDEV(D23:D27)" +"LOG(B6)" +"STDEV(C6:C17)" +"LOG(D5)" +"STDEV(E5:E10)" +"LOG(D6)" +"STDEV(E6:E19)" +"STDEV(E24:E31)" +"STDEV(E35:E40)" +"LOG(A7)" +"STDEV(B7:B14)" +"LOG(A11)" +"STDEV(B11:B30)" +"1/A12" +"LOG(B12)" +"STDEV(C12:C56)" +"STDEV(F2:F311)" +"'Step 2'!D3" +"'Step 2'!D7" +"'Step 2'!D12" +"'Step 2'!D14" +"'Step 2'!D3" +"'Step 2'!D4" +"'Step 2'!D5" +"'Step 2'!D7" +"'Step 2'!D7" +"'Step 2'!D8" +"'Step 2'!D10" +"'Step 2'!D12" +"'Step 2'!D14" +"'Step 2'!D16" +"'Step 2'!D18" +"'Step 3a'!B3" +"'Step 3a'!B9" +"'Step 3a'!B12" +"'Step 3a'!B15" +"'Step 3a'!B18" +"'Step 3a'!B20" +"'Step 3a'!B22" +"'Step 3a'!B24" +"'Step 3a'!B26" +"'Step 3a'!B3" +"'Step 3a'!B4" +"'Step 3a'!B5" +"'Step 3a'!B13" +"'Step 3a'!B16" +"'Step 3a'!B22" +"SUM(E3:E27)" +"SUM(F3:F25)" +"CONCATENATE(D2, "" "", E2, "" "", F2)" +"CONCATENATE(J2, "", "", K2, "", "", L2, "" "", M2)" +"SUM(J3:J24)" +"B15+$D$11" +"$D$10" +"A16+1" +"B16*(1-B16*B$15)/(1-B$15*B16*B16-$B$14*(1-B16)^2)" +"B14+I$11" +"B51*(1-B51*B$15)/(1-B$15*B51*B51-$B$49*(1-B51)^2)" +"B86*(1-B86*B$15)/(1-B$15*B86*B86-$B$84*(1-B86)^2)" +"B121*(1-B121*B$15)/(1-B$15*B121*B121-$B$119*(1-B121)^2)" +"B156*(1-B156*B$15)/(1-B$15*B156*B156-$B$154*(1-B156)^2)" +"B191*(1-B191*B$15)/(1-B$15*B191*B191-$B$189*(1-B191)^2)" +"B226*(1-B226*B$15)/(1-B$15*B226*B226-$B$224*(1-B226)^2)" +"B261*(1-B261*B$15)/(1-B$15*B261*B261-$B$259*(1-B261)^2)" +"B296*(1-B296*B$15)/(1-B$15*B296*B296-$B$294*(1-B296)^2)" +"B331*(1-B331*B$15)/(1-B$15*B331*B331-$B$329*(1-B331)^2)" +"B363+1" +"B15" +"INDIRECT(ADDRESS(L366,2))" +"INDIRECT(ADDRESS($M366,B$363))" +"L366+M$364" +"M366+M$364" +"A365" +"IF(B366^2>2*B366*(1-B366),IF((1-B366)^2>B366^2,""aa"",""AA""),IF((1-B366)^2>2*B366*(1-B366),""aa"",""Aa""))" +"'Worksheet LSTP'!A4" +"'Worksheet LSTP'!E4" +"'Worksheet LSTP'!A6" +"'Worksheet LSTP'!E6" +"'Worksheet LSTP'!A24" +"'Worksheet LSTP'!E24" +"'Worksheet LSTP'!A30" +"'Worksheet LSTP'!E30" +"'Worksheet LSTP'!A8" +"'Worksheet LSTP'!E8" +"'Worksheet LSTP'!A39" +"'Worksheet LSTP'!E39" +"'Worksheet LSTP'!A70" +"'Worksheet LSTP'!E70" +"'Worksheet LSTP'!A52" +"'Worksheet LSTP'!E52" +"'Worksheet LSTP'!A59" +"'Worksheet LSTP'!E59" +"'Worksheet LSTP'!A67" +"'Worksheet LSTP'!E67" +"'Worksheet LSTP'!A78" +"'Worksheet LSTP'!E78" +"'Worksheet LSTP'!A81" +"'Worksheet LSTP'!E81" +"'Worksheet LSTP'!A92" +"'Worksheet LSTP'!E92" +"'Worksheet LSTP'!A100" +"'Worksheet LSTP'!E100" +"'Worksheet LSTP'!A103" +"'Worksheet LSTP'!E103" +"E11*E7" +"E117*LN(E13/E118)" +"10000000*SQRT((2*(2*E14)*E115*10000)/((1.6E-19)*E13))" +"E18" +"I18" +"E18+2*E14+(0.00000001/E27)*(2*E115*1.6E-19*E13*(2*E14))^0.5" +"E19-E39" +"(E115/E116)*(0.64*2*E14 + 0.8*E8)" +"0.1*(1+(E12/E7)^2)*(E15/(E7)^2)" +"E20/(E21*E22) - E25" +"E24+E25" +"(E116)/(E26*0.0001)" +"(E28/E29)*(E33*0.01/(E7*0.0000001))" +"1000*E117*LN(10)*(1+(E115/E116)*(E26/(10*E15))*E34)" +"E70" +"(E35/1000)*LOG10((E37*E36/100)/E33)" +"(F35/1000)*LOG10((F37*F36/100)/F33)" +"(G35/1000)*LOG10((G37*G36/100)/G33)" +"(H35/1000)*LOG10((H37*H36/100)/H33)" +"(I35/1000)*LOG10((I37*I36/100)/I33)" +"(J35/1000)*LOG10((J37*J36/100)/J33)" +"(K35/1000)*LOG10((K37*K36/100)/K33)" +"(L35/1000)*LOG10((L37*L36/100)/L33)" +"(M35/1000)*LOG10((M37*M36/100)/M33)" +"(N35/1000)*LOG10((N37*N36/100)/N33)" +"(O35/1000)*LOG10((O37*O36/100)/O33)" +"(P35/1000)*LOG10((P37*P36/100)/P33)" +"(Q35/1000)*LOG10((Q37*Q36/100)/Q33)" +"(0.000001)*(E8+E39)/(6*E26*0.00000001)" +"E42*E43" +"E45/((E44)^E46)" +"E48/((E44)^E49)" +"E50*E47/(E47+E50)" +"E8-E39" +"2*E60/E53" +"E63*(E7/1000)*(E57/10000)" +"10000000*E59" +"1000000*(E60*10000)*E27*E56" +"1000000*(E60*10000)*(E27)*(1-((E7*0.0001)*(E57*0.001)/(E56+(E7*0.0001)*(E57*0.001)))^2)" +"(E56/(E56+(E7/1000)*(E57/10000)))" +"1000000*(E60*10000)*(E27)*(E56*E63)" +"E62/(1+0.0000005*E67*E62)" +"100*((E64-E70)/E64)" +"ROUND(E64/(1+((E67*E64*0.000001)/E56)),-1)" +"E27*(E7*0.001)" +"E74+E73" +"1000000000000*(E75*E8)/(E70*0.000001)" +"B78" +"E121/((1+E125/100)^E5)" +"1000000000000*(E73*E8)/(E61*0.000001)" +"E78/E78" +"E78/F78" +"E78/G78" +"E78/H78" +"E78/I78" +"E78/J78" +"E78/K78" +"E78/L78" +"E78/M78" +"E78/N78" +"E78/O78" +"E78/P78" +"E78/Q78" +"(E84+1)*E75" +"1000000000000*E85*E8/(E70*0.000001)" +"E122/((1+E125/100)^E5)" +"(E88+E84)/(E84+1)" +"E86*E91*E89*E90" +"E123/((1+E125/100)^E5)" +"(1/(E94*E92*(1+E95/100)))*1000" +"E124*(1+E125/100)^E5" +"E8*(E33*0.000001)*(1+E28)" +"E75*(E96*1000000000)*(E8)^2" +"E101/E100" +"E101/(E96*1000000000)" +"100*(E7*0.001)*E85*E89*E90*E91*(E96*1000000000)*E8^2" +"E104/(E96*1000000000)" +"(E8/E26)*(100000000/1000000)" +"2*((E8-E58-0.5*E67*E70*0.000001)/E7)*(10000000/1000000)" +"(0.000000000008854)*0.000001" +"E113*E112" +"E114*E112" +"B78" +"E86" +"B92" +"B96" +"(1+E125)^E5" +"(1+F125/100)^F5" +"'Cost Summary'!E1" +"E10+E15" +"IF($B$1=""best"",E11,IF($B$1=""ml"",E12,IF($B$1=""worst"",E13)))" +"'Cost Summary'!J8" +"'Cost Summary'!J12" +"F10*F6+F7*F15" +"F20+E20" +"F21+G20" +"'Cost Summary'!K44" +"F22*F9" +"F20-F24" +"(F25)/F20" +"'Cost Summary'!J16" +"'Cost Summary'!J61" +"E28+E29" +"E25-E31" +"F32/F20" +"E32" +"J16+J42+J61" +"SUM(J4:N4)" +"IF($E$1=""best"",J12+J8,IF($E$1=""ml"",J13+J9,IF($E$1=""worst"",J14+J10)))" +"J18+J24+J28+J40+J26" +"SUM(J19:J22)" +"F19*E19" +"F24" +"F24" +"SUM(J29:J38)" +"F36*E36" +"IF($E$1=""best"",$G40,IF($E$1=""ML"",$H40,IF($E$1=""worst"",$I40,0)))" +"J46+J55+J58" +"K47+K49+K51+K55/K6+K58/K6+E53" +"J48+J50+J52+J53" +"K47*K6" +"K49*K6" +"K51*K6" +"$E$53*J6" +"J56" +"10/60" +"E56*$Q$8" +"$E$56*R8" +"IF($E$1=""best"",$F$56*$G56*J$6,IF($E$1=""ml"",$F$56*$H56*J6, IF($E$1=""worst"",$F$56*$I56*J$6)))" +"5/60" +"$E$59*Q8" +"IF($E$1=""best"",$F$59*$G59*J$6,IF($E$1=""ml"",$F$59*$H59*J6, IF($E$1=""worst"",$F$59*$I59*J$6)))" +"J63+J75+J79" +"J65+SUM(J67:J68)+SUM(J70:J73)" +"$E65+SUM($E67:$E68)*J66+SUM($E70:$E73)*J69" +"$Q$8*F65*E65" +"E65*F65*$R$8" +"(E65*F65*$S$8)" +"IF($E$1=""best"",$G67*J$66,IF($E$1=""ML"",$H67*J$66,IF($E$1=""worst"",$I67*J$66,0)))" +"IF($E$1=""best"",$G70*J$69,IF($E$1=""ML"",$H70*J$69,IF($E$1=""worst"",$I70*J$69,0)))" +"SUM(J76:J77)" +"J63*$E$76" +"IF($E$1=""best"",$G77*J64,IF($E$1=""ML"",$H77*J64,IF($E$1=""worst"",$I77*J64,0)))" +"SUM(J80:J85)" +"IF($E$1=""best"",$G83*J$64,IF($E$1=""ML"",$H83*J$64,IF($E$1=""worst"",$I83*J$64,0)))" +"Labor!A2" +"Labor!I2" +"Labor!A5" +"Labor!H69" +"Labor!A73" +"Labor!H141" +"Labor!A144" +"Labor!H236" +"SUM(B3:B7)" +"Infrastructure!H14" +"SUM(B9:B12)" +"D2*C2" +"E2*F2*H2" +"SUM(I8:I66)" +"SUM(I8:I66)" +"SUM(I77:I139)" +"SUM(I77:I139)" +"SUM(I148:I234)" +"SUM(I148:I234)" +"F4*G4" +"C5*D5*E5" +"SUM(H4:H12)" +"SUM(F3:F781)" +"SUM(L9:L10)" +"SUM(L9:L23)" +"SUM(L27:L29)" +"SUM(L35:L41)" +"SUM(L46:L68)" +"SUM(L72:L83)" +"SUM(L122:L135)" +"L24" +"L24" +"L31" +"L31" +"L42" +"L42" +"L69" +"L69" +"L84" +"L84" +"L91" +"L91" +"L118" +"L118" +"L137" +"L137" +"SUM(K143:K150)" +"SUM(K143:K150)" +"G5*F5" +"I5*0.15" +"I5+J5" +"SUM(L5:L10)" +"SUM(L13:L19)" +"SUM(L22:L30)" +"SUM(L33:L33)" +"SUM(L47:L84)" +"SUM(L87:L99)" +"SUM(L128:L138)" +"SUM(L141:L171)" +"SUM(L174:L193)" +"SUM(C11:C20)" +"SUM(C11:C20)" +"COUNTIF(A6:A21,""?"")" +"SUM(H6:H21)" +"COUNTIF(A25:A31,""?"")" +"SUM(H25:H31)" +"COUNTIF(A38:A62,""?"")" +"SUM(H38:H62)" +"COUNTIF(A67:A80,""?"")" +"SUM(H67:H80)" +"COUNTIF(A87:A104,""?"")" +"SUM(H87:H104)" +"COUNTIF(A107:A111,""?"")" +"SUM(H107:H111)" +"A4+A23+A33+A64+A82+A106" +"SUM(H106,H82,H64,H33,H23,H4)" +"IF($H11=1,640,IF($H11=2,320,IF($H11=3,240,IF($H11=4,160,IF($H11=5,80,0)))))" +"IF($H11=1,1.6,IF($H11=2,0.8,IF($H11=3,3,IF($H11=4,15,IF($H11=5,35,0)))))" +"IF($H11=1,0.6,IF($H11=2,0.6,IF($H11=3,0.5,IF($H11=4,0.35,IF($H11=5,0.25,0)))))" +"IF(H24<3,(H24/3)^0.2,(H24/3)^1.8)" +"(H26/4)^0.2" +"IF(H30=0,1,1-(H30/100)*0.7)" +"(H35/4)^0.5" +"L24*L26*L30*L35" +"ROUND((L10+(H9/H16)^L12*H16*L11)*L38,-2)" +"H47*(1+I$46)" +"H47*(1+J$46)" +"H47/$H9" +"ROUND(H47/H41,0)" +"ROUND(H49/6/H39,0)" +"ROUND(IF(H9<10000,1,(-109+69.575*(H9^0.05))*5/7/L51+1)*L24^0.5,0)" +"IF(H11=5,2,IF(H11=4,1.8,IF(H11=3,1.3,IF(H11=2,1,IF(H11=1,0.8,0)))))" +"0.4*B3+0.4*C3+0.2*D3" +"B10+2*C10" +"SUM(B9:B74)" +"1/More" +"1/Much" +"IF(ISNUMBER(I7),SUM(C7:I7),"""")" +"IF(AND(ISNUMBER(J7),ISNUMBER($J$14)),(J7/$J$14)*100,"""")" +"IF(ISNUMBER($D$7),1/$D$7,"""")" +"IF(ISNUMBER($E$7),1/$E$7,"""")" +"IF(ISNUMBER(E8),1/E8,"""")" +"IF(ISNUMBER($F$7),1/$F$7,"""")" +"IF(ISNUMBER(F8),1/F8,"""")" +"IF(ISNUMBER(G7),1/G7,"""")" +"IF(ISNUMBER(G8),1/G8,"""")" +"IF(ISNUMBER(H7),1/H7,"""")" +"IF(ISNUMBER(I7),1/$I$7,"""")" +"IF(ISNUMBER(H13),SUM(C13:I13),"""")" +"IF(ISNUMBER(C13),SUM(C7:C13),"""")" +"IF(ISNUMBER(I12),SUM(I7:I13),"""")" +"IF(ISNUMBER($J$14),(C14/$J$14)*100,"""")" +"IF(ISNUMBER(I14),SUM(C14:I14),"""")" +"$C$5" +"$D$5" +"$E$5" +"$F$5" +"$G$5" +"$H$5" +"$I$5" +"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",""ERROR""),"""")" +"IF(ISNUMBER(Criteria_1),Criteria_1/100,"""")" +"IF(ISNUMBER(Criteria_2),Criteria_2/100,"""")" +"IF(ISNUMBER(Criteria_3),Criteria_3/100,"""")" +"IF(ISNUMBER(Criteria_4),Criteria_4/100,"""")" +"IF(ISNUMBER(Criteria_5),Criteria_5/100,"""")" +"IF(ISNUMBER(Criteria_6),Criteria_6/100,"""")" +"IF(ISNUMBER(Criteria_7),Criteria_7/100,"""")" +"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",SUM(C29:I29)),"""")" +"IF(AND(ISNUMBER($C$29),ISNUMBER(C31)),SUMPRODUCT($C$29:$I$29,C31:I31),"""")" +"IF(ISNUMBER(J31),(J31/SUM($J$31:$J$41))*100,"""")" +"$C$29*SUM($C$31:$C$41)" +"$D$29*SUM($D$31:$D$41)" +"$E$29*SUM($E$31:$E$41)" +"$F$29*SUM($F$31:$F$41)" +"$G$29*SUM($G$31:$G$41)" +"$H$29*SUM($H$31:$H$41)" +"$I$29*SUM($I$31:$I$41)" +"SUM($J$31:$J$41)" +"SUM($K$31:$K$41)" +"($C$42/$K$43)*100" +"($D$42/$K$43)*100" +"($E$42/$K$43)*100" +"($F$42/$K$43)*100" +"($G$42/$K$43)*100" +"($H$42/$K$43)*100" +"($I$42/$K$43)*100" +"SUM($C$43:$I$43)" +"SUM($C$42:$I$42)" +"1/More" +"1/Much" +"IF(ISNUMBER(I7),SUM(C7:I7),"""")" +"IF(AND(ISNUMBER(J7),ISNUMBER($J$14)),(J7/$J$14)*100,"""")" +"IF(ISNUMBER($D$7),1/$D$7,"""")" +"IF(ISNUMBER($E$7),1/$E$7,"""")" +"IF(ISNUMBER(E8),1/E8,"""")" +"IF(ISNUMBER($F$7),1/$F$7,"""")" +"IF(ISNUMBER(F8),1/F8,"""")" +"IF(ISNUMBER(G7),1/G7,"""")" +"IF(ISNUMBER(G8),1/G8,"""")" +"IF(ISNUMBER(H7),1/H7,"""")" +"IF(ISNUMBER(I7),1/$I$7,"""")" +"IF(ISNUMBER(H13),SUM(C13:I13),"""")" +"IF(ISNUMBER(C13),SUM(C7:C13),"""")" +"IF(ISNUMBER(I12),SUM(I7:I13),"""")" +"IF(ISNUMBER($J$14),(C14/$J$14)*100,"""")" +"IF(ISNUMBER(I14),SUM(C14:I14),"""")" +"$C$5" +"$D$5" +"$E$5" +"$F$5" +"$G$5" +"$H$5" +"$I$5" +"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",""ERROR""),"""")" +"IF(ISNUMBER(Criteria_1),Criteria_1/100,"""")" +"IF(ISNUMBER(Criteria_2),Criteria_2/100,"""")" +"IF(ISNUMBER(Criteria_3),Criteria_3/100,"""")" +"IF(ISNUMBER(Criteria_4),Criteria_4/100,"""")" +"IF(ISNUMBER(Criteria_5),Criteria_5/100,"""")" +"IF(ISNUMBER(Criteria_6),Criteria_6/100,"""")" +"IF(ISNUMBER(Criteria_7),Criteria_7/100,"""")" +"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",SUM(C29:I29)),"""")" +"IF(AND(ISNUMBER($C$29),ISNUMBER(C31)),SUMPRODUCT($C$29:$I$29,C31:I31),"""")" +"IF(ISNUMBER(J31),(J31/SUM($J$31:$J$41))*100,"""")" +"$C$29*SUM($C$31:$C$41)" +"$D$29*SUM($D$31:$D$41)" +"$E$29*SUM($E$31:$E$41)" +"$F$29*SUM($F$31:$F$41)" +"$G$29*SUM($G$31:$G$41)" +"$H$29*SUM($H$31:$H$41)" +"$I$29*SUM($I$31:$I$41)" +"SUM($J$31:$J$41)" +"SUM($K$31:$K$41)" +"($C$42/$K$43)*100" +"($D$42/$K$43)*100" +"($E$42/$K$43)*100" +"($F$42/$K$43)*100" +"($G$42/$K$43)*100" +"($H$42/$K$43)*100" +"($I$42/$K$43)*100" +"SUM($C$43:$I$43)" +"SUM($C$42:$I$42)" +"1/More" +"1/Much" +"IF(ISNUMBER(I7),SUM(C7:I7),"""")" +"IF(AND(ISNUMBER(J7),ISNUMBER($J$14)),(J7/$J$14)*100,"""")" +"IF(ISNUMBER($D$7),1/$D$7,"""")" +"IF(ISNUMBER($E$7),1/$E$7,"""")" +"IF(ISNUMBER(E8),1/E8,"""")" +"IF(ISNUMBER($F$7),1/$F$7,"""")" +"IF(ISNUMBER(F8),1/F8,"""")" +"IF(ISNUMBER(G7),1/G7,"""")" +"IF(ISNUMBER(G8),1/G8,"""")" +"IF(ISNUMBER(H7),1/H7,"""")" +"IF(ISNUMBER(I7),1/$I$7,"""")" +"IF(ISNUMBER(H13),SUM(C13:I13),"""")" +"IF(ISNUMBER(C13),SUM(C7:C13),"""")" +"IF(ISNUMBER(I12),SUM(I7:I13),"""")" +"IF(ISNUMBER($J$14),(C14/$J$14)*100,"""")" +"IF(ISNUMBER(I14),SUM(C14:I14),"""")" +"$C$5" +"$D$5" +"$E$5" +"$F$5" +"$G$5" +"$H$5" +"$I$5" +"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",""ERROR""),"""")" +"IF(ISNUMBER(Criteria_1),Criteria_1/100,"""")" +"IF(ISNUMBER(Criteria_2),Criteria_2/100,"""")" +"IF(ISNUMBER(Criteria_3),Criteria_3/100,"""")" +"IF(ISNUMBER(Criteria_4),Criteria_4/100,"""")" +"IF(ISNUMBER(Criteria_5),Criteria_5/100,"""")" +"IF(ISNUMBER(Criteria_6),Criteria_6/100,"""")" +"IF(ISNUMBER(Criteria_7),Criteria_7/100,"""")" +"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",SUM(C29:I29)),"""")" +"IF(AND(ISNUMBER($C$29),ISNUMBER(C31)),SUMPRODUCT($C$29:$I$29,C31:I31),"""")" +"IF(ISNUMBER(J31),(J31/SUM($J$31:$J$41))*100,"""")" +"$C$29*SUM($C$31:$C$41)" +"$D$29*SUM($D$31:$D$41)" +"$E$29*SUM($E$31:$E$41)" +"$F$29*SUM($F$31:$F$41)" +"$G$29*SUM($G$31:$G$41)" +"$H$29*SUM($H$31:$H$41)" +"$I$29*SUM($I$31:$I$41)" +"SUM($J$31:$J$41)" +"SUM($K$31:$K$41)" +"($C$42/$K$43)*100" +"($D$42/$K$43)*100" +"($E$42/$K$43)*100" +"($F$42/$K$43)*100" +"($G$42/$K$43)*100" +"($H$42/$K$43)*100" +"($I$42/$K$43)*100" +"SUM($C$43:$I$43)" +"SUM($C$42:$I$42)" +"1/More" +"1/Much" +"IF(ISNUMBER(I7),SUM(C7:I7),"""")" +"IF(AND(ISNUMBER(J7),ISNUMBER($J$14)),(J7/$J$14)*100,"""")" +"IF(ISNUMBER($D$7),1/$D$7,"""")" +"IF(ISNUMBER($E$7),1/$E$7,"""")" +"IF(ISNUMBER(E8),1/E8,"""")" +"IF(ISNUMBER($F$7),1/$F$7,"""")" +"IF(ISNUMBER(F8),1/F8,"""")" +"IF(ISNUMBER(G7),1/G7,"""")" +"IF(ISNUMBER(G8),1/G8,"""")" +"IF(ISNUMBER(H7),1/H7,"""")" +"IF(ISNUMBER(I7),1/$I$7,"""")" +"IF(ISNUMBER(H13),SUM(C13:I13),"""")" +"IF(ISNUMBER(C13),SUM(C7:C13),"""")" +"IF(ISNUMBER(I12),SUM(I7:I13),"""")" +"IF(ISNUMBER($J$14),(C14/$J$14)*100,"""")" +"IF(ISNUMBER(I14),SUM(C14:I14),"""")" +"$C$5" +"$D$5" +"$E$5" +"$F$5" +"$G$5" +"$H$5" +"$I$5" +"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",""ERROR""),"""")" +"IF(ISNUMBER(Criteria_1),Criteria_1/100,"""")" +"IF(ISNUMBER(Criteria_2),Criteria_2/100,"""")" +"IF(ISNUMBER(Criteria_3),Criteria_3/100,"""")" +"IF(ISNUMBER(Criteria_4),Criteria_4/100,"""")" +"IF(ISNUMBER(Criteria_5),Criteria_5/100,"""")" +"IF(ISNUMBER(Criteria_6),Criteria_6/100,"""")" +"IF(ISNUMBER(Criteria_7),Criteria_7/100,"""")" +"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",SUM(C29:I29)),"""")" +"IF(AND(ISNUMBER($C$29),ISNUMBER(C31)),SUMPRODUCT($C$29:$I$29,C31:I31),"""")" +"IF(ISNUMBER(J31),(J31/SUM($J$31:$J$41))*100,"""")" +"$C$29*SUM($C$31:$C$41)" +"$D$29*SUM($D$31:$D$41)" +"$E$29*SUM($E$31:$E$41)" +"$F$29*SUM($F$31:$F$41)" +"$G$29*SUM($G$31:$G$41)" +"$H$29*SUM($H$31:$H$41)" +"$I$29*SUM($I$31:$I$41)" +"SUM($J$31:$J$41)" +"SUM($K$31:$K$41)" +"($C$42/$K$43)*100" +"($D$42/$K$43)*100" +"($E$42/$K$43)*100" +"($F$42/$K$43)*100" +"($G$42/$K$43)*100" +"($H$42/$K$43)*100" +"($I$42/$K$43)*100" +"SUM($C$43:$I$43)" +"SUM($C$42:$I$42)" +"1/More" +"1/Much" +"IF(ISNUMBER(I7),SUM(C7:I7),"""")" +"IF(AND(ISNUMBER(J7),ISNUMBER($J$14)),(J7/$J$14)*100,"""")" +"IF(ISNUMBER($D$7),1/$D$7,"""")" +"IF(ISNUMBER($E$7),1/$E$7,"""")" +"IF(ISNUMBER(E8),1/E8,"""")" +"IF(ISNUMBER($F$7),1/$F$7,"""")" +"IF(ISNUMBER(F8),1/F8,"""")" +"IF(ISNUMBER(G7),1/G7,"""")" +"IF(ISNUMBER(G8),1/G8,"""")" +"IF(ISNUMBER(H7),1/H7,"""")" +"IF(ISNUMBER(I7),1/$I$7,"""")" +"IF(ISNUMBER(H13),SUM(C13:I13),"""")" +"IF(ISNUMBER(C13),SUM(C7:C13),"""")" +"IF(ISNUMBER(I12),SUM(I7:I13),"""")" +"IF(ISNUMBER($J$14),(C14/$J$14)*100,"""")" +"IF(ISNUMBER(I14),SUM(C14:I14),"""")" +"$C$5" +"$D$5" +"$E$5" +"$F$5" +"$G$5" +"$H$5" +"$I$5" +"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",""ERROR""),"""")" +"IF(ISNUMBER(Criteria_1),Criteria_1/100,"""")" +"IF(ISNUMBER(Criteria_2),Criteria_2/100,"""")" +"IF(ISNUMBER(Criteria_3),Criteria_3/100,"""")" +"IF(ISNUMBER(Criteria_4),Criteria_4/100,"""")" +"IF(ISNUMBER(Criteria_5),Criteria_5/100,"""")" +"IF(ISNUMBER(Criteria_6),Criteria_6/100,"""")" +"IF(ISNUMBER(Criteria_7),Criteria_7/100,"""")" +"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",SUM(C29:I29)),"""")" +"IF(AND(ISNUMBER($C$29),ISNUMBER(C31)),SUMPRODUCT($C$29:$I$29,C31:I31),"""")" +"IF(ISNUMBER(J31),(J31/SUM($J$31:$J$41))*100,"""")" +"$C$29*SUM($C$31:$C$41)" +"$D$29*SUM($D$31:$D$41)" +"$E$29*SUM($E$31:$E$41)" +"$F$29*SUM($F$31:$F$41)" +"$G$29*SUM($G$31:$G$41)" +"$H$29*SUM($H$31:$H$41)" +"$I$29*SUM($I$31:$I$41)" +"SUM($J$31:$J$41)" +"SUM($K$31:$K$41)" +"($C$42/$K$43)*100" +"($D$42/$K$43)*100" +"($E$42/$K$43)*100" +"($F$42/$K$43)*100" +"($G$42/$K$43)*100" +"($H$42/$K$43)*100" +"($I$42/$K$43)*100" +"SUM($C$43:$I$43)" +"SUM($C$42:$I$42)" +"1/More" +"1/Much" +"IF(ISNUMBER(I7),SUM(C7:I7),"""")" +"IF(AND(ISNUMBER(J7),ISNUMBER($J$14)),(J7/$J$14)*100,"""")" +"IF(ISNUMBER($D$7),1/$D$7,"""")" +"IF(ISNUMBER($E$7),1/$E$7,"""")" +"IF(ISNUMBER(E8),1/E8,"""")" +"IF(ISNUMBER($F$7),1/$F$7,"""")" +"IF(ISNUMBER(F8),1/F8,"""")" +"IF(ISNUMBER(G7),1/G7,"""")" +"IF(ISNUMBER(G8),1/G8,"""")" +"IF(ISNUMBER(H7),1/H7,"""")" +"IF(ISNUMBER(I7),1/$I$7,"""")" +"IF(ISNUMBER(H13),SUM(C13:I13),"""")" +"IF(ISNUMBER(C13),SUM(C7:C13),"""")" +"IF(ISNUMBER(I12),SUM(I7:I13),"""")" +"IF(ISNUMBER($J$14),(C14/$J$14)*100,"""")" +"IF(ISNUMBER(I14),SUM(C14:I14),"""")" +"$C$5" +"$D$5" +"$E$5" +"$F$5" +"$G$5" +"$H$5" +"$I$5" +"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",""ERROR""),"""")" +"IF(ISNUMBER(Criteria_1),Criteria_1/100,"""")" +"IF(ISNUMBER(Criteria_2),Criteria_2/100,"""")" +"IF(ISNUMBER(Criteria_3),Criteria_3/100,"""")" +"IF(ISNUMBER(Criteria_4),Criteria_4/100,"""")" +"IF(ISNUMBER(Criteria_5),Criteria_5/100,"""")" +"IF(ISNUMBER(Criteria_6),Criteria_6/100,"""")" +"IF(ISNUMBER(Criteria_7),Criteria_7/100,"""")" +"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",SUM(C29:I29)),"""")" +"IF(AND(ISNUMBER($C$29),ISNUMBER(C31)),SUMPRODUCT($C$29:$I$29,C31:I31),"""")" +"IF(ISNUMBER(J31),(J31/SUM($J$31:$J$41))*100,"""")" +"$C$29*SUM($C$31:$C$41)" +"$D$29*SUM($D$31:$D$41)" +"$E$29*SUM($E$31:$E$41)" +"$F$29*SUM($F$31:$F$41)" +"$G$29*SUM($G$31:$G$41)" +"$H$29*SUM($H$31:$H$41)" +"$I$29*SUM($I$31:$I$41)" +"SUM($J$31:$J$41)" +"SUM($K$31:$K$41)" +"($C$42/$K$43)*100" +"($D$42/$K$43)*100" +"($E$42/$K$43)*100" +"($F$42/$K$43)*100" +"($G$42/$K$43)*100" +"($H$42/$K$43)*100" +"($I$42/$K$43)*100" +"SUM($C$43:$I$43)" +"SUM($C$42:$I$42)" +"1/More" +"1/Much" +"IF(ISNUMBER(I7),SUM(C7:I7),"""")" +"IF(AND(ISNUMBER(J7),ISNUMBER($J$14)),(J7/$J$14)*100,"""")" +"IF(ISNUMBER($D$7),1/$D$7,"""")" +"IF(ISNUMBER($E$7),1/$E$7,"""")" +"IF(ISNUMBER(E8),1/E8,"""")" +"IF(ISNUMBER($F$7),1/$F$7,"""")" +"IF(ISNUMBER(F8),1/F8,"""")" +"IF(ISNUMBER(G7),1/G7,"""")" +"IF(ISNUMBER(G8),1/G8,"""")" +"IF(ISNUMBER(H7),1/H7,"""")" +"IF(ISNUMBER(I7),1/$I$7,"""")" +"IF(ISNUMBER(H13),SUM(C13:I13),"""")" +"IF(ISNUMBER(C13),SUM(C7:C13),"""")" +"IF(ISNUMBER(I12),SUM(I7:I13),"""")" +"IF(ISNUMBER($J$14),(C14/$J$14)*100,"""")" +"IF(ISNUMBER(I14),SUM(C14:I14),"""")" +"$C$5" +"$D$5" +"$E$5" +"$F$5" +"$G$5" +"$H$5" +"$I$5" +"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",""ERROR""),"""")" +"IF(ISNUMBER(Criteria_1),Criteria_1/100,"""")" +"IF(ISNUMBER(Criteria_2),Criteria_2/100,"""")" +"IF(ISNUMBER(Criteria_3),Criteria_3/100,"""")" +"IF(ISNUMBER(Criteria_4),Criteria_4/100,"""")" +"IF(ISNUMBER(Criteria_5),Criteria_5/100,"""")" +"IF(ISNUMBER(Criteria_6),Criteria_6/100,"""")" +"IF(ISNUMBER(Criteria_7),Criteria_7/100,"""")" +"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",SUM(C29:I29)),"""")" +"IF(AND(ISNUMBER($C$29),ISNUMBER(C31)),SUMPRODUCT($C$29:$I$29,C31:I31),"""")" +"IF(ISNUMBER(J31),(J31/SUM($J$31:$J$41))*100,"""")" +"$C$29*SUM($C$31:$C$41)" +"$D$29*SUM($D$31:$D$41)" +"$E$29*SUM($E$31:$E$41)" +"$F$29*SUM($F$31:$F$41)" +"$G$29*SUM($G$31:$G$41)" +"$H$29*SUM($H$31:$H$41)" +"$I$29*SUM($I$31:$I$41)" +"SUM($J$31:$J$41)" +"SUM($K$31:$K$41)" +"($C$42/$K$43)*100" +"($D$42/$K$43)*100" +"($E$42/$K$43)*100" +"($F$42/$K$43)*100" +"($G$42/$K$43)*100" +"($H$42/$K$43)*100" +"($I$42/$K$43)*100" +"SUM($C$43:$I$43)" +"SUM($C$42:$I$42)" +"1/More" +"1/Much" +"IF(ISNUMBER(I7),SUM(C7:I7),"""")" +"IF(AND(ISNUMBER(J7),ISNUMBER($J$14)),(J7/$J$14)*100,"""")" +"IF(ISNUMBER($D$7),1/$D$7,"""")" +"IF(ISNUMBER($E$7),1/$E$7,"""")" +"IF(ISNUMBER(E8),1/E8,"""")" +"IF(ISNUMBER($F$7),1/$F$7,"""")" +"IF(ISNUMBER(F8),1/F8,"""")" +"IF(ISNUMBER(G7),1/G7,"""")" +"IF(ISNUMBER(G8),1/G8,"""")" +"IF(ISNUMBER(H7),1/H7,"""")" +"IF(ISNUMBER(I7),1/$I$7,"""")" +"IF(ISNUMBER(H13),SUM(C13:I13),"""")" +"IF(ISNUMBER(C13),SUM(C7:C13),"""")" +"IF(ISNUMBER(I12),SUM(I7:I13),"""")" +"IF(ISNUMBER($J$14),(C14/$J$14)*100,"""")" +"IF(ISNUMBER(I14),SUM(C14:I14),"""")" +"$C$5" +"$D$5" +"$E$5" +"$F$5" +"$G$5" +"$H$5" +"$I$5" +"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",""ERROR""),"""")" +"IF(ISNUMBER(Criteria_1),Criteria_1/100,"""")" +"IF(ISNUMBER(Criteria_2),Criteria_2/100,"""")" +"IF(ISNUMBER(Criteria_3),Criteria_3/100,"""")" +"IF(ISNUMBER(Criteria_4),Criteria_4/100,"""")" +"IF(ISNUMBER(Criteria_5),Criteria_5/100,"""")" +"IF(ISNUMBER(Criteria_6),Criteria_6/100,"""")" +"IF(ISNUMBER(Criteria_7),Criteria_7/100,"""")" +"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",SUM(C29:I29)),"""")" +"IF(AND(ISNUMBER($C$29),ISNUMBER(C31)),SUMPRODUCT($C$29:$I$29,C31:I31),"""")" +"IF(ISNUMBER(J31),(J31/SUM($J$31:$J$41))*100,"""")" +"$C$29*SUM($C$31:$C$41)" +"$D$29*SUM($D$31:$D$41)" +"$E$29*SUM($E$31:$E$41)" +"$F$29*SUM($F$31:$F$41)" +"$G$29*SUM($G$31:$G$41)" +"$H$29*SUM($H$31:$H$41)" +"$I$29*SUM($I$31:$I$41)" +"SUM($J$31:$J$41)" +"SUM($K$31:$K$41)" +"($C$42/$K$43)*100" +"($D$42/$K$43)*100" +"($E$42/$K$43)*100" +"($F$42/$K$43)*100" +"($G$42/$K$43)*100" +"($H$42/$K$43)*100" +"($I$42/$K$43)*100" +"SUM($C$43:$I$43)" +"SUM($C$42:$I$42)" +"1/More" +"1/Much" +"IF(ISNUMBER(I7),SUM(C7:I7),"""")" +"IF(AND(ISNUMBER(J7),ISNUMBER($J$14)),(J7/$J$14)*100,"""")" +"IF(ISNUMBER($D$7),1/$D$7,"""")" +"IF(ISNUMBER($E$7),1/$E$7,"""")" +"IF(ISNUMBER(E8),1/E8,"""")" +"IF(ISNUMBER($F$7),1/$F$7,"""")" +"IF(ISNUMBER(F8),1/F8,"""")" +"IF(ISNUMBER(G7),1/G7,"""")" +"IF(ISNUMBER(G8),1/G8,"""")" +"IF(ISNUMBER(H7),1/H7,"""")" +"IF(ISNUMBER(I7),1/$I$7,"""")" +"IF(ISNUMBER(H13),SUM(C13:I13),"""")" +"IF(ISNUMBER(C13),SUM(C7:C13),"""")" +"IF(ISNUMBER(I12),SUM(I7:I13),"""")" +"IF(ISNUMBER($J$14),(C14/$J$14)*100,"""")" +"IF(ISNUMBER(I14),SUM(C14:I14),"""")" +"$C$5" +"$D$5" +"$E$5" +"$F$5" +"$G$5" +"$H$5" +"$I$5" +"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",""ERROR""),"""")" +"IF(ISNUMBER(Criteria_1),Criteria_1/100,"""")" +"IF(ISNUMBER(Criteria_2),Criteria_2/100,"""")" +"IF(ISNUMBER(Criteria_3),Criteria_3/100,"""")" +"IF(ISNUMBER(Criteria_4),Criteria_4/100,"""")" +"IF(ISNUMBER(Criteria_5),Criteria_5/100,"""")" +"IF(ISNUMBER(Criteria_6),Criteria_6/100,"""")" +"IF(ISNUMBER(Criteria_7),Criteria_7/100,"""")" +"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",SUM(C29:I29)),"""")" +"IF(AND(ISNUMBER($C$29),ISNUMBER(C31)),SUMPRODUCT($C$29:$I$29,C31:I31),"""")" +"IF(ISNUMBER(J31),(J31/SUM($J$31:$J$41))*100,"""")" +"$C$29*SUM($C$31:$C$41)" +"$D$29*SUM($D$31:$D$41)" +"$E$29*SUM($E$31:$E$41)" +"$F$29*SUM($F$31:$F$41)" +"$G$29*SUM($G$31:$G$41)" +"$H$29*SUM($H$31:$H$41)" +"$I$29*SUM($I$31:$I$41)" +"SUM($J$31:$J$41)" +"SUM($K$31:$K$41)" +"($C$42/$K$43)*100" +"($D$42/$K$43)*100" +"($E$42/$K$43)*100" +"($F$42/$K$43)*100" +"($G$42/$K$43)*100" +"($H$42/$K$43)*100" +"($I$42/$K$43)*100" +"SUM($C$43:$I$43)" +"SUM($C$42:$I$42)" +"1/More" +"1/Much" +"IF(ISNUMBER(I7),SUM(C7:I7),"""")" +"IF(AND(ISNUMBER(J7),ISNUMBER($J$14)),(J7/$J$14)*100,"""")" +"IF(ISNUMBER($D$7),1/$D$7,"""")" +"IF(ISNUMBER($E$7),1/$E$7,"""")" +"IF(ISNUMBER(E8),1/E8,"""")" +"IF(ISNUMBER($F$7),1/$F$7,"""")" +"IF(ISNUMBER(F8),1/F8,"""")" +"IF(ISNUMBER(G7),1/G7,"""")" +"IF(ISNUMBER(G8),1/G8,"""")" +"IF(ISNUMBER(H7),1/H7,"""")" +"IF(ISNUMBER(I7),1/$I$7,"""")" +"IF(ISNUMBER(H13),SUM(C13:I13),"""")" +"IF(ISNUMBER(C13),SUM(C7:C13),"""")" +"IF(ISNUMBER(I12),SUM(I7:I13),"""")" +"IF(ISNUMBER($J$14),(C14/$J$14)*100,"""")" +"IF(ISNUMBER(I14),SUM(C14:I14),"""")" +"$C$5" +"$D$5" +"$E$5" +"$F$5" +"$G$5" +"$H$5" +"$I$5" +"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",""ERROR""),"""")" +"IF(ISNUMBER(Criteria_1),Criteria_1/100,"""")" +"IF(ISNUMBER(Criteria_2),Criteria_2/100,"""")" +"IF(ISNUMBER(Criteria_3),Criteria_3/100,"""")" +"IF(ISNUMBER(Criteria_4),Criteria_4/100,"""")" +"IF(ISNUMBER(Criteria_5),Criteria_5/100,"""")" +"IF(ISNUMBER(Criteria_6),Criteria_6/100,"""")" +"IF(ISNUMBER(Criteria_7),Criteria_7/100,"""")" +"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",SUM(C29:I29)),"""")" +"IF(AND(ISNUMBER($C$29),ISNUMBER(C31)),SUMPRODUCT($C$29:$I$29,C31:I31),"""")" +"IF(ISNUMBER(J31),(J31/SUM($J$31:$J$41))*100,"""")" +"$C$29*SUM($C$31:$C$41)" +"$D$29*SUM($D$31:$D$41)" +"$E$29*SUM($E$31:$E$41)" +"$F$29*SUM($F$31:$F$41)" +"$G$29*SUM($G$31:$G$41)" +"$H$29*SUM($H$31:$H$41)" +"$I$29*SUM($I$31:$I$41)" +"SUM($J$31:$J$41)" +"SUM($K$31:$K$41)" +"($C$42/$K$43)*100" +"($D$42/$K$43)*100" +"($E$42/$K$43)*100" +"($F$42/$K$43)*100" +"($G$42/$K$43)*100" +"($H$42/$K$43)*100" +"($I$42/$K$43)*100" +"SUM($C$43:$I$43)" +"SUM($C$42:$I$42)" +"1/More" +"1/Much" +"Less" +"IF(ISNUMBER(I7),SUM(C7:I7),"""")" +"IF(AND(ISNUMBER(J7),ISNUMBER($J$14)),(J7/$J$14)*100,"""")" +"IF(ISNUMBER($D$7),1/$D$7,"""")" +"IF(ISNUMBER($E$7),1/$E$7,"""")" +"IF(ISNUMBER(E8),1/E8,"""")" +"IF(ISNUMBER($F$7),1/$F$7,"""")" +"IF(ISNUMBER(F8),1/F8,"""")" +"IF(ISNUMBER(G7),1/G7,"""")" +"IF(ISNUMBER(G8),1/G8,"""")" +"IF(ISNUMBER(H7),1/H7,"""")" +"IF(ISNUMBER(I7),1/$I$7,"""")" +"IF(ISNUMBER(H13),SUM(C13:I13),"""")" +"IF(ISNUMBER(C13),SUM(C7:C13),"""")" +"IF(ISNUMBER(I12),SUM(I7:I13),"""")" +"IF(ISNUMBER($J$14),(C14/$J$14)*100,"""")" +"IF(ISNUMBER(I14),SUM(C14:I14),"""")" +"$C$5" +"$D$5" +"$E$5" +"$F$5" +"$G$5" +"$H$5" +"$I$5" +"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",""ERROR""),"""")" +"IF(ISNUMBER(Criteria_1),Criteria_1/100,"""")" +"IF(ISNUMBER(Criteria_2),Criteria_2/100,"""")" +"IF(ISNUMBER(Criteria_3),Criteria_3/100,"""")" +"IF(ISNUMBER(Criteria_4),Criteria_4/100,"""")" +"IF(ISNUMBER(Criteria_5),Criteria_5/100,"""")" +"IF(ISNUMBER(Criteria_6),Criteria_6/100,"""")" +"IF(ISNUMBER(Criteria_7),Criteria_7/100,"""")" +"IF(ISNUMBER(C29),IF(SUM(C29:I29)=1,"" "",SUM(C29:I29)),"""")" +"IF(AND(ISNUMBER($C$29),ISNUMBER(C31)),SUMPRODUCT($C$29:$I$29,C31:I31),"""")" +"IF(ISNUMBER(J31),(J31/SUM($J$31:$J$41))*100,"""")" +"$C$29*SUM($C$31:$C$41)" +"$D$29*SUM($D$31:$D$41)" +"$E$29*SUM($E$31:$E$41)" +"$F$29*SUM($F$31:$F$41)" +"$G$29*SUM($G$31:$G$41)" +"$H$29*SUM($H$31:$H$41)" +"$I$29*SUM($I$31:$I$41)" +"SUM($J$31:$J$41)" +"SUM($K$31:$K$41)" +"($C$42/$K$43)*100" +"($D$42/$K$43)*100" +"($E$42/$K$43)*100" +"($F$42/$K$43)*100" +"($G$42/$K$43)*100" +"($H$42/$K$43)*100" +"($I$42/$K$43)*100" +"SUM($C$43:$I$43)" +"SUM($C$42:$I$42)" +"SUM(D7:D12)" +"SUM(D16:D25)" +"D30+SUM(D31:D45)" +"#REF!+SUM(D31:D45)" +"C55*D55" +"SUM(C55:C72)" +"SUM(E55:E71)" +"E73+SUM(D76:D80)" +"SUM(D84:D97)" +"E13" +"E26" +"E46" +"E81" +"E98" +"E112" +"SUM(E115:E120)" +"SUM(D7:D12)" +"SUM(D16:D25)" +"D30+SUM(D31:D45)" +"#REF!+SUM(D31:D45)" +"C55*D55" +"SUM(C55:C72)" +"SUM(E55:E71)" +"E73+SUM(D76:D80)" +"SUM(D84:D97)" +"E13" +"E26" +"E46" +"E81" +"E98" +"E112" +"SUM(E115:E120)" +"SUM(D7:D12)" +"SUM(D16:D25)" +"D30+SUM(D31:D45)" +"#REF!+SUM(D31:D45)" +"C55*D55" +"SUM(C55:C72)" +"SUM(E55:E71)" +"E73+SUM(D77:D81)" +"SUM(D85:D98)" +"E13" +"E26" +"E46" +"E82" +"E99" +"E113" +"SUM(E116:E121)" +"Report!A1" +"(4*Data!B8+3*Data!C8+2*Data!D8+1*Data!E8)/(SUM(Data!B8:F8))" +"Data!H8/Data!$J$3" +"Data!L8/(Data!L8+Data!M8)" +"Data!C209/Data!$J$3" +"Data!H219/Data!$J$3" +"Data!D222/Data!$J$3" +"Data!E233/Data!$E$239" +"Data!H242/Data!$J$3" +"Data!H245/Data!$J$3" +"4+2" +"A3+1" +"A200+1" +"A276+1" +"IF(F12=""M"",F12,"""")" +"IF(F12=""C"",F12,"""")" +"IF(F12=""S"",F12,"""")" +"IF(P12=""A"",P12,"""")" +"IF(P12=""S"",P12,"""")" +"IF(P12=""R"",P12,"""")" +"IF(P12=""O"",P12,"""")" +"IF(P12=""D"",P12,"""")" +"IF(P12=""X"",P12,"""")" +"IF(F12=""M"",F12,"""")" +"IF(F12=""C"",F12,"""")" +"IF(F12=""S"",F12,"""")" +"IF(P12=""A"",P12,"""")" +"IF(P12=""S"",P12,"""")" +"IF(P12=""R"",P12,"""")" +"IF(P12=""O"",P12,"""")" +"IF(P12=""D"",P12,"""")" +"IF(P12=""X"",P12,"""")" +"IF(F12=""M"",F12,"""")" +"IF(F12=""C"",F12,"""")" +"IF(F12=""S"",F12,"""")" +"IF(P12=""A"",P12,"""")" +"IF(P12=""S"",P12,"""")" +"IF(P12=""R"",P12,"""")" +"IF(P12=""O"",P12,"""")" +"IF(P12=""D"",P12,"""")" +"IF(P12=""X"",P12,"""")" +"I11*G11*E11" +"I28*G27*E26" +"I30*G29*E29" +"+Summary!D9" +"+Summary!D10" +"+Summary!D11" +"+Summary!D30" +"+Summary!D32" +"+Summary!D31" +"+'Baltimore MD'!$D$2*1000" +"+'Atlanta GA'!$D$2*1000" +"+'New York City'!$D$2*1000" +"+'Orange County CA'!$D$2*1000" +"+'Omaha NE'!$D$2*1000" +"+Philadelphia!$D$2*1000" +"+'Rural CO'!$D$2*1000" +"+'Baltimore MD'!$G$2*1000" +"+'Atlanta GA'!$G$2*1000" +"+'New York City'!$G$2*1000" +"+'Orange County CA'!$G$2*1000" +"+'Omaha NE'!$G$2*1000" +"+Philadelphia!$G$2*1000" +"+'Rural CO'!$G$2*1000" +"+'Baltimore MD'!$D$6" +"+'Atlanta GA'!$D$6" +"+'New York City'!$D$6" +"+'Orange County CA'!$D$6" +"+'Omaha NE'!$D$6" +"+Philadelphia!$D$6" +"+'Rural CO'!$D$6" +"+'Baltimore MD'!$D$23" +"+'Atlanta GA'!$D$23" +"+'New York City'!$D$23" +"+'Orange County CA'!$D$23" +"+'Omaha NE'!$D$23" +"+Philadelphia!$D$23" +"+'Rural CO'!$D$23" +"+A31" +"CONCATENATE(TEXT('Baltimore MD'!$D$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Atlanta GA'!$D$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('New York City'!$D$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Orange County CA'!$D$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Omaha NE'!$D$25,""0.00""),"":1"")" +"CONCATENATE(TEXT(Philadelphia!$D$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Rural CO'!$D$25,""0.00""),"":1"")" +"+'Baltimore MD'!$D$29" +"+'Atlanta GA'!$D$29" +"+'New York City'!$D$29" +"+'Orange County CA'!$D$29" +"+'Omaha NE'!$D$29" +"+Philadelphia!$D$29" +"+'Rural CO'!$D$29" +"+'Baltimore MD'!$E$6" +"+'Atlanta GA'!$E$6" +"+'New York City'!$E$6" +"+'Orange County CA'!$E$6" +"+'Omaha NE'!$E$6" +"+Philadelphia!$E$6" +"+'Rural CO'!$E$6" +"+K9" +"+'Baltimore MD'!$E$23" +"+'Atlanta GA'!$E$23" +"+'New York City'!$E$23" +"+'Orange County CA'!$E$23" +"+'Omaha NE'!$E$23" +"+Philadelphia!$E$23" +"+'Rural CO'!$E$23" +"CONCATENATE(TEXT('Baltimore MD'!$E$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Atlanta GA'!$E$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('New York City'!$E$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Orange County CA'!$E$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Omaha NE'!$E$25,""0.00""),"":1"")" +"CONCATENATE(TEXT(Philadelphia!$E$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Rural CO'!$E$25,""0.00""),"":1"")" +"+'Baltimore MD'!$E$29" +"+'Atlanta GA'!$E$29" +"+'New York City'!$E$29" +"+'Orange County CA'!$E$29" +"+'Omaha NE'!$E$29" +"+Philadelphia!$E$29" +"+'Rural CO'!$E$29" +"+'Baltimore MD'!$F$6" +"+'Atlanta GA'!$F$6" +"+'New York City'!$F$6" +"+'Orange County CA'!$F$6" +"+'Omaha NE'!$F$6" +"+Philadelphia!$F$6" +"+'Rural CO'!$F$6" +"+'Baltimore MD'!$F$23" +"+'Atlanta GA'!$F$23" +"+'New York City'!$F$23" +"+'Orange County CA'!$F$23" +"+'Omaha NE'!$F$23" +"+Philadelphia!$F$23" +"+'Rural CO'!$F$23" +"CONCATENATE(TEXT('Baltimore MD'!$F$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Atlanta GA'!$F$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('New York City'!$F$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Orange County CA'!$F$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Omaha NE'!$F$25,""0.00""),"":1"")" +"CONCATENATE(TEXT(Philadelphia!$F$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Rural CO'!$F$25,""0.00""),"":1"")" +"+'Baltimore MD'!$F$29" +"+'Atlanta GA'!$F$29" +"+'New York City'!$F$29" +"+'Orange County CA'!$F$29" +"+'Omaha NE'!$F$29" +"+Philadelphia!$F$29" +"+'Rural CO'!$F$29" +"+'Baltimore MD'!$G$6" +"+'Atlanta GA'!$G$6" +"+'New York City'!$G$6" +"+'Orange County CA'!$G$6" +"+'Omaha NE'!$G$6" +"+Philadelphia!$G$6" +"+'Rural CO'!$G$6" +"+'Baltimore MD'!$G$23" +"+'Atlanta GA'!$G$23" +"+'New York City'!$G$23" +"+'Orange County CA'!$G$23" +"+'Omaha NE'!$G$23" +"+Philadelphia!$G$23" +"+'Rural CO'!$G$23" +"CONCATENATE(TEXT('Baltimore MD'!$G$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Atlanta GA'!$G$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('New York City'!$G$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Orange County CA'!$G$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Omaha NE'!$G$25,""0.00""),"":1"")" +"CONCATENATE(TEXT(Philadelphia!$G$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Rural CO'!$G$25,""0.00""),"":1"")" +"+'Baltimore MD'!$G$29" +"+'Atlanta GA'!$G$29" +"+'New York City'!$G$29" +"+'Orange County CA'!$G$29" +"+'Omaha NE'!$G$29" +"+Philadelphia!$G$29" +"+'Rural CO'!$G$29" +"+'Baltimore MD'!$G$3" +"+'Atlanta GA'!$G$3" +"+'New York City'!$G$3" +"+'Orange County CA'!$G$3" +"+'Omaha NE'!$G$3" +"+Philadelphia!$G$3" +"+'Rural CO'!$G$3" +"+K24" +"CONCATENATE(TEXT('Baltimore MD'!$I$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Atlanta GA'!$I$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('New York City'!$I$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Orange County CA'!$I$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Omaha NE'!$I$25,""0.00""),"":1"")" +"CONCATENATE(TEXT(Philadelphia!$I$25,""0.00""),"":1"")" +"CONCATENATE(TEXT('Rural CO'!$I$25,""0.00""),"":1"")" +"+'Baltimore MD'!$I$29" +"+'Atlanta GA'!$I$29" +"+'New York City'!$I$29" +"+'Orange County CA'!$I$29" +"+'Omaha NE'!$I$29" +"+Philadelphia!$I$29" +"+'Rural CO'!$I$29" +"SUM(B25:C25)" +"F5*'FP Summary'!C38" +"F6*'FP Summary'!$C$38" +"SUM(C5:C29)" +"G6+G7+G9" +"E34" +"'FP Summary'!$C$38*F34" +"G5" +"SUM(G10:G11)+(0.3*G27)" +"SUM(G12:G15)+(0.3*G27) + G20" +"1.75" +"E37*0.8*0.9" +"(0.9*SUM(G21:G26))+(0.4*G27) + G16" +"G28+G19" +"0.8*(G18+G17)" +"(0.9*G29)+ (0.5*G8)" +"(0.5*G8)+ (0.2 *(G17+G18)) + (0.1*G29) + (0.1*SUM(G21:G26))" +"SUM(C34:C42)" +"[1]Formulations!E4" +"[1]Formulations!I4" +"[1]Formulations!M4" +"[1]Formulations!E7" +"[1]Formulations!I7" +"[1]Formulations!M7" +"[1]Formulations!O10" +"[1]Formulations!O10" +"'[1]General System Characteristics'!B18" +"'[1]General System Characteristics'!B18" +"C32*C35" +"C32*C35" +"Productivity!F30" +"Productivity!F30" +"(F57)/8" +"(F57)/8" +"Productivity!B34" +"Productivity!B34" +"Productivity!B34" +"Productivity!B34" +"SUM(F48:F56)" +"'Funding to 1989'!D5" +"C4" +"E4/G4*1000" +"AppendixPriceIndex!H8" +"I4/K4*K$23" +"C4/G4/O4*O$23*1000" +"1+A4" +"AppendixPriceIndex!H12" +"(M5-M4)/M4" +"RATE(R5,0,-M$4,M5)" +"RATE(V5,0,-P$4,P5)" +"AppendixPriceIndex!H16" +"AppendixPriceIndex!H20" +"AppendixPriceIndex!H24" +"AppendixPriceIndex!H28" +"C10/102.5*100" +"AppendixPriceIndex!H32" +"C11/110*100" +"AppendixPriceIndex!H36" +"AppendixPriceIndex!H40" +"C13/111.25*100" +"AppendixPriceIndex!H44" +"C14/9*8" +"AppendixPriceIndex!H48" +"AppendixPriceIndex!H52" +"AppendixPriceIndex!H56" +"RATE(T16,0,-M$15,M16)" +"RATE(X16,0,-P$15,P16)" +"AppendixPriceIndex!H60" +"AppendixPriceIndex!H64" +"AppendixPriceIndex!H68" +"AppendixPriceIndex!H72" +"AppendixPriceIndex!H76" +"AppendixPriceIndex!H80" +"AppendixPriceIndex!H84" +"RATE((COUNT(C4:C14)-1),0,-C4,C14)" +"(C23-C4)/C4" +"RATE((COUNT(C4:C23)-1),0,-C4,C23)" +"RATE((COUNT(C19:C23)-1),0,-C19,C23)" +"RATE((COUNT(C15:C23)-1),0,-C15,C23)" +"'Table 1'!M4" +"1+A5" +"E16*G16" +"E16*H16" +"B16/F16" +"1-G16-F16" +"B23-B5" +"(B23-B5)/B5" +"I25/I5" +"B23-B16" +"F23*100-F16*100" +"B27/B16" +"AVERAGE(B3:B19)" +"INFOSWages!F14" +"'INFOS inputs'!G13" +"(B5*C5)+(D5*E5)" +"SUM(F5:F8)/4" +"G8/G$8*1000" +"(H12-H8)/H8" +"C45-D45" +"AVERAGE(B45:B61)" +"SUM(B3:C3)" +"B3/D3" +"SUM(B3:B9)" +" 23259+14183+21936-15990" +"52848+30314+5038" +"26272+10378" +" 91130-6841-3585-3113-56500" +"1216+1184+2027+31152+6129+4358" +"3153+3971+2069+3518+6723+466+20689" +"B9/B$79*1000" +"C9" +"F9/F$13*1000" +"E79" +"B10/B$65*1000" +"C10" +"E10/E$14*1000" +"D65" +"(B4*1/4)+(B5*3/4)" +"1+C5" +"(105761700+32465700+79517300+54786900+64569000+19776400+83777800)/1000000" +"(118145210+36675250+83359830+58687440+72126460+20133080+100177090)/1000000" +"SUM(C2:C35)" +"SUM(C39:C93)" +"SUM(B3:B7)" +"SUM(B12:B101)" +"SUM(B106:B109)" +"SUM(B114:B151)" +"SUM(B156:B189)" +"SUM(B194:B205)" +"SUM(B210:B211)" +"SUM(B216:B303)" +"SUM(B308:B338)" +"SUM(B348:B384)" +"SUM(B395:B397)" +"SUM(B402:B460)" +"SUM(B465:B600)" +"SUM(B652:B666)" +"SUM(D5:D70)" +"SUM(D77:D163)" +"1/D16" +"D5-E5" +"SUM(D5:D366)" +"SUM(D5:D154)" +"SUM(D5:D366)" +"SUM(D5:D115)" +"SUM(D5:D38)" +"SUM(D5:D115)" +"'Data Analysis'!A2" +"'Data Analysis'!A2" +"'Data Analysis'!B1" +"'Data Analysis'!CO3" +"IF(I5>J5,""Over"",""Under"")" +"I23" +"I28" +"'Data Analysis'!EJ3" +"I52" +"IF(I48=""Y"",""INCLUDES ALL EXTENTS"",""ONLY CONSIDERS 4 AND 5 EXTENTS"")" +"SUM(I5+I9+I10+I21+I31+I38+I42+I43+I44+I46+I45)" +"SUM(J5+J10+J9+J21+J31+J38+J42+J43+J44+J45+J46)" +"'input-output'!D9" +"'input-output'!D10" +"'input-output'!D11" +"'input-output'!D12" +"'input-output'!D13" +"'input-output'!D14" +"'input-output'!D15" +"'input-output'!D16" +"'input-output'!D17" +"'input-output'!D18" +"'input-output'!D19" +"'input-output'!D20" +"'input-output'!D21" +"'input-output'!D22" +"'input-output'!D23" +"'input-output'!D24" +"'input-output'!D25" +"'input-output'!D26" +"'input-output'!D27" +"'input-output'!D28" +"'input-output'!D29" +"'input-output'!D30" +"'input-output'!D31" +"'input-output'!D32" +"'input-output'!D33" +"'input-output'!D34" +"'input-output'!D35" +"'input-output'!D36" +"'input-output'!D37" +"'input-output'!D38" +"'input-output'!D39" +"'input-output'!D40" +"'input-output'!D41" +"'input-output'!D42" +"'input-output'!D43" +"'input-output'!D44" +"'input-output'!F10" +"'input-output'!F11" +"'input-output'!F12" +"'input-output'!F13" +"'input-output'!F14" +"'input-output'!F15" +"IF(D2=""x"",""CE 1030"", ""(no CE 1030 )"")" +"IF(E2=""x"","" CE 2000 "",""no CE 2000 "")" +"IF(F2=""x"",""CE 2001"",""no CE 2001"")" +"IF(H2=""x"",""CE 2020"", ""no CE 2020"")" +"IF(I2=""x"",""ES 3004"", ""no ES 3004"")" +"IF(T2=""x"",""CE 3041"", ""no CE 3041"")" +"IF(D$2=""x"",0.5,0)" +"IF(E$2=""x"",1,0)" +"IF(J$2=""x"",0,0)" +"IF(M$2=""x"",0.25,0)" +"IF(Y$2=""x"",0.75,0)" +"IF(AG$2=""x"",0.9,0)" +"SUM(CX3:EI3)" +"SUM(B5:B7)" +"B4/$B$46" +"IF(S2=""x"",""CE 3030"", ""no CE 3030 "")" +"IF(AM2=""x"",""ES 2503"", ""no ES 2503 "")" +"IF(AN2=""x"",""ES 3001"", ""no ES 3001"")" +"IF(AO2=""x"",""EE 3601"", ""no EE 3601"")" +"IF(AG$2=""x"",0.1,0)" +"IF('input-output'!$I$48=""Y"", 'Data Analysis'!CL5,'Data Analysis'!CM5)" +"IF(D$2=""x"",D5,0)" +"SUM(AU5:CI5)" +"SUM(IF(AU5>=4,AU5,0)+IF(AV5>=4,AV5,0)+IF(AW5>=4,AW5,0)+IF(AX5>=4,AX5,0)+IF(AY5>=4,AY5,0)+IF(AZ5>=4,AZ5,0)+IF(BA5>=4,BA5,0)+IF(BB5>=4,BB5,0)+IF(BC5>=4,BC5,0)+IF(BD5>=4,BD5,0)+IF(BE5>=4,BE5,0)+IF(BF5>=4,BF5,0)+IF(BG5>=4,BG5,0)+IF(BH5>=4,BH5,0)+IF(BI5>=4,BI5,0)+IF(BJ5>=4,BJ5,0)+IF(BK5>=4,BK5,0)+IF(BL5>=4,BL5,0)+IF(BM5>=4,BM5,0)+IF(BN5>=4,BN5,0)+IF(BO5>=4,BO5,0)+IF(BP5>=4,BP5,0)+IF(BQ5>=4,BQ5,0)+IF(BR5>=4,BR5,0)+IF(BS5>=4,BS5,0)+IF(BT5>=4,BT5,0)+IF(BU5>=4,BU5,0)+IF(BV5>=4,BV5,0)+IF(BW5>=4,BW5,0)+IF(BX5>=4,BX5,0)+IF(BY5>=4,BY5,0)+IF(BZ5>=4,BZ5,0)+IF(CA5>=4,CA5,0)+IF(CB5>=4,CB5,0)+IF(CC5>=4,CC5,0)+IF(CD5>=4,CD5,0)+IF(CE5>=4,CE5,0)+IF(CF5>=4,CF5,0)+IF(CG5>=4,CG5,0)+IF(CH5>=4,CH5,0)+IF(CI5>=4,CI5,0))" +"IF(L2=""x"",""CE 3010"", ""-"")" +"IF(G2=""x"",""CE 2002"", ""-"")" +"IF(J2=""x"",""CE 3006"", ""-"")" +"IF(K2=""x"",""CE 3008"", ""-"")" +"IF(R2=""x"",""CE 3026"", ""-"")" +"IF(AE2=""x"",""CE 4007"", ""-"")" +"IF(AF2=""x"",""CE 4017"", ""-"")" +"IF(T2=""x"",""CE 3041"", ""-"")" +"IF(U2=""x"",""CE 3044"", ""-"")" +"IF(AH2=""x"",""CE 4046"", ""-"")" +"IF(AI2=""x"",""CE 4048"", ""-"")" +"IF(Y2=""x"",""CE 3059"", ""-"")" +"IF(Z2=""x"",""CE 3060"", ""-"")" +"IF(AA2=""x"",""CE 3061"", ""-"")" +"IF(AB2=""x"",""CE 3062"", ""-"")" +"IF(AJ2=""x"",""CE 4060"", ""-"")" +"IF(AK2=""x"",""CE 4061"", ""-"")" +"IF(AC2=""x"",""CE 3070"", ""-"")" +"IF(AD2=""x"",""CE 3074"", ""-"")" +"IF(AL2=""x"",""CE 4071"", ""-"")" +"SUM(B10:B19)" +"IF(V2=""x"",""CE 3050"", ""-"")" +"IF(W2=""x"",""CE 3051"", ""-"")" +"IF(X2=""x"",""CE 3054"", ""-"")" +"IF(AG2=""x"",""CE 355X"", ""-"")" +"IF(M2=""x"",""CE 3020"", ""-"")" +"IF(N2=""x"",""CE 3021"", ""-"")" +"IF(O2=""x"",""CE 3022"", ""-"")" +"IF(P2=""x"",""CE 3023"", ""-"")" +"IF(Q2=""x"",""CE 3024"", ""-"")" +"IF(AQ2=""x"",""CH 1010"", ""-"")" +"IF(AR2=""x"",""CH 1020"", ""-"")" +"IF(AP2=""x"",""MA 2011"", ""-"")" +"SUM(B21:B29)" +"'input-output'!D9" +"IF(D2=""x"",1, 0)" +"IF(H2=""x"",1, 0)" +"IF(T2=""x"",1, 0)" +"IF(S2=""x"",1, 0)" +"IF(AM2=""x"",1, 0)" +"IF(L2=""x"",1, 0)" +"IF(G2=""x"",1, 0)" +"IF(J2=""x"",1, 0)" +"IF(R2=""x"",1, 0)" +"IF(AE2=""x"",1, 0)" +"IF(T2=""x"",1, 0)" +"IF(AH2=""x"",1, 0)" +"IF(Y2=""x"",1, 0)" +"IF(AJ2=""x"",1, 0)" +"IF(AC2=""x"",1, 0)" +"IF(AL2=""x"",1, 0)" +"SUM(B31:B36)" +"IF(V2=""x"",1, 0)" +"IF(AG2=""x"",1, 0)" +"IF(M2=""x"",1, 0)" +"IF(X2=""x"",1, 0)" +"SUM(B4+B8+B9+B20+B30+B37+B41+B42+B43+B44+B45)" +"C45" +"C44" +"C43" +"C42" +"C41" +"C37" +"C30" +"C20" +"C9" +"C8" +"C4" +"B45" +"B44" +"B43" +"B42" +"B41" +"B37" +"B30" +"B20" +"B9" +"B8" +"B4" +"I37" +"G37-B37" +"I37-B37" +"A40-A39" +"22.1*(E40/(H39*C40))*D40" +"G39+F40" +"ROUND(E3*0.827,0)" +"7+3" +"7+3" +"7+3" +"7+3" +"+C5/F5" +"+C5/E5" +"+C5/C$16" +"+G5/G$16" +"FREQUENCY(K5:K14,P5:P15)" +"FREQUENCY(L5:L14,P5:P15)" +"FREQUENCY(M5:M14,P5:P15)" +"+Q5" +"+U5+Q6" +"AVERAGE(C5:C14)" +"STDEV(C5:C14)" +"+C17/C16" +"AVERAGE(C5:C9)" +"STDEV(C5:C9)" +"AVERAGE(C10:C14)" +"STDEV(C10:C14)" +"+'Data Entry'!$B5" +"+'Data Entry'!C5" +"+(E6-D6)/D6" +"+B6" +"+'Data Entry'!$D5" +"+B5" +"+'Comparisons--Raw & Normalized'!C5" +"+'Comparisons--Raw & Normalized'!C6/'Comparisons--Raw & Normalized'!C6" +"+'Comparisons--Raw & Normalized'!D6/'Comparisons--Raw & Normalized'!C6" +"+'Comparisons--Raw & Normalized'!E6/'Comparisons--Raw & Normalized'!C6" +"+D5+1500" +"+C$6*B7" +"SUM(F2:F68)" +"5360/62" +"J1" +"J3" +"J32" +"#REF!" +"J76" +"J70" +"J144" +"SUM(C5:L5)" +"SUM(C6:M6)" +"SUM(C7:K7)" +"SUM(C6:Q6)" +"SUM(C5:K5)" +"B10/$B$16" +"E10/$E$16" +"SUM(B10:B15)" +"B7" +"B14" +"B20" +"B6" +"B13" +"B20" +"B7" +"B14" +"B20" +"B6" +"B13" +"B20" +"SUM(C1:C123)" +"RANK(D2,D2:D16)" +"PRODUCT(E2,0.5)" +"RANK(I2,I2:I15)" +"SUM(F2,H2,J2)" +"RANK(K2,K2:K13,1)" +"RANK(D3,D2:D16)" +"RANK(I3,I2:I15)" +"RANK(K3,K2:K13,1)" +"RANK(D4,D2:D16)" +"RANK(I4,I2:I15)" +"RANK(K4,K2:K13,1)" +"RANK(D5,D2:D16)" +"RANK(I5,I2:I15)" +"RANK(K5,K2:K13,1)" +"RANK(D2,D2:D30)" +"PRODUCT(E2,0.5)" +"SUM(F2,H2,J2)" +"RANK(K2,K2:K4,1)" +"RANK(D3,D2:D30)" +"RANK(K3,K2:K4,1)" +"RANK(D4,D2:D30)" +"RANK(K4,K2:K4,1)" +"RANK(D5,D2:D30)" +"RANK(K5,K2:K13,1)" +"RANK(D6,D2:D30)" +"RANK(K6,K2:K13,1)" +"PRODUCT(E2,0.5)" +"SUM(F2,H2,J2)" +"RANK(K2,$K$2:$K$12,1)" +"RANK(D2,D2:D30)" +"PRODUCT(E2,0.5)" +"SUM(F2,H2,J2)" +"RANK(K2,K2:K8,1)" +"RANK(D3,D2:D30)" +"RANK(K3,K2:K8,1)" +"B2+1" +"SUM(B3:L3)" +"A3+1" +"C3/2*0.5 + D3/2*1 + E3/2*0.25 + F3/2*0.1" +"B3" +"B2+1" +"SUM(B3:L3)" +"A3+1" +"INT(INT(C3/2)*0.75) + INT(INT(D3/2)*1) + INT(INT(E3/2)*0.25) + INT(INT(F3/2)*0.1)" +"B3" +"B2+1" +"SUM(B3:L3)" +"A3+1" +"ROUND(INT(C3/2)*0.75,0) + ROUND(INT(D3/2)*1,0) + ROUND(INT(E3/2)*0.25,0) + ROUND(INT(F3/2)*0.1,0)" +"B3" +"O1+1" +"SUM(B3:L3)" +"A3+1" +"(ROUND(INT(C3/2)*0.75,0) + ROUND(INT(D3/2)*1,0) + ROUND(INT(E3/2)*0.25,0) + ROUND(INT(F3/2)*0.1,0))" +"B3*O$2" +"C52" +"ROUND(C2*(1-B3),0)" +"ROUND(C52*(1-H3),0)" +"1-((C2-C12)/C2)" +"ROUND(E2*(D12),0)" +"O1+1" +"SUM(B3:L3)" +"1-O2" +"A3+1" +"(ROUND(INT(C3/2)*0.75,0) + ROUND(INT(D3/2)*1,0) + ROUND(INT(E3/2)*0.25,0) + ROUND(INT(F3/2)*0.1,0))" +"B3*(1-O4)" +"(RAND()*O$3 + 0.5*O$3)" +"O1+1" +"COUNTIF(Y4:Y23,2)" +"SUM(B3:L3)" +"1-O2" +"A3+1" +"(ROUND(INT(C3/2)*0.75,0) + ROUND(INT(D3/2)*1,0) + ROUND(INT(E3/2)*0.25,0) + ROUND(INT(F3/2)*0.1,0))" +"B3*(1-O4)" +"MIN((RAND()*O$3 + 0.5*O$3)*$Y4,1)" +"IF(RAND()<0.01, 2, 1)" +"(ROUND(INT(C4/2)*0.75,0) + ROUND(INT(D4/2)*1,0) + ROUND(INT(E4/2)*0.25,0) + ROUND(INT(F4/2)*0.1,0))*(1-O5)" +"SUMPRODUCT($B$4:$E$4, B3:E3)" +"SUMPRODUCT($B$4:$E$4, B7:E7)" +"H7-F7" +"B3+C3+D3" +"SUMPRODUCT($B$3:$D$3*6,B6:D6)" +"E6-G6" +"SUMPRODUCT(F19:L19,F20:L20)" +"SUMPRODUCT($B$3:$C$3, B4:C4)" +"F7-D7" +"SUMPRODUCT($B$3:$C$3, B4:C4)" +"F7-D7" +"B3" +"F11-B11" +"C3" +"B4+B12" +"B20+C12" +"B16-B18" +"B12*B8" +"SUM(B27:G27)" +"B20*$B$5" +"SUM(H27:H28)" +"B4+B12" +"B20+C12" +"B16-B18" +"B12*B8" +"SUM(B27:G27)" +"B20*$B$5" +"SUM(H27:H28)" +"B4+B12" +"B20+C12" +"B16-B18" +"B12*B8" +"SUM(B27:G27)" +"B20*$B$5" +"SUM(H27:H28)" +"B4+B12" +"B20+C12" +"B16-B18" +"B12*B8" +"SUM(B27:G27)" +"B20*$B$5" +"SUM(H27:H28)" +"B4+B12" +"B20+C12" +"B16-B18" +"B12*B8" +"SUM(B27:G27)" +"B20*$B$5" +"SUM(H27:H28)" +"B4+B12" +"B20+C12" +"B16-B18" +"B12*B8" +"SUM(B27:G27)" +"B20*$B$5" +"SUM(H27:H28)" +"IF(M92,E28,0)" +"Instructions!C18" +"Instructions!C19" +"Instructions!C20" +"TODAY()" +"Instructions!C21" +"'course list'!AJ3&"" ""&'course list'!AK3" +"'course list'!AL3" +"'course list'!AH3" +"'course list'!Z3&"" ""&'course list'!AA3" +"'course list'!AB3" +"'course list'!X3" +"'course list'!Z10&"" ""&'course list'!AA10" +"'course list'!AB10" +"'course list'!X10" +"'course list'!AT8&"" ""&'course list'!AU8" +"'course list'!AV8" +"'course list'!AT10&"" ""&'course list'!AU10" +"'course list'!AV10" +"'course list'!P3&"" ""&'course list'!Q3" +"'course list'!R3" +"'course list'!N3" +"'course list'!P10&"" ""&'course list'!Q10" +"'course list'!R10" +"'course list'!N10" +"'course list'!P15&"" ""&'course list'!Q15" +"'course list'!R15" +"'course list'!N15" +"SUM(D35:D46)+SUM(D22:D29)+SUM(D13:D20)" +"'course list'!BA26" +"D3+1" +"D3+1" +"D3+1" +"SUM(D6:AJ6)" +"SUM(D5:D23)" +"SUM(AK29:AK36)" +"AK27+AK37" +"SUM(B2:B49)" +"SUM(B59:B70)" +"SUM(B73:B81)" +"SUM(B86:B93)" +"IF(SUM(D12:D109)>0,SUM(F12:F109)/SUM(D12:D109),0)" +"IF(SUM(D42:D94)>0,SUM(F42:F94)/SUM(D42:D94),0)" +"SUM(D26:D38)+D58" +"IF(SUM(D63:D75)>0,SUM(F63:F75)/SUM(D63:D75),0)" +"SUM(D42:D75)" +"SUM(D12:D110)" +"IF(E12=""A"",D12*4,IF(E12=""B"",D12*3,IF(E12=""C"",D12*2,IF(E12=""D"",D12*1,IF(E12=""F"",0,"""")))))" +"IF(SUM(D12:D111)>0,SUM(F12:F111)/SUM(D12:D111),0)" +"IF(SUM(D44:D96)>0,SUM(F44:F96)/SUM(D44:D96),0)" +"SUM(D26:D40)+D60" +"IF(SUM(D65:D77)>0,SUM(F65:F77)/SUM(D65:D77),0)" +"SUM(D44:D77)" +"IF(E12=""A"",D12*4,IF(E12=""B"",D12*3,IF(E12=""C"",D12*2,IF(E12=""D"",D12*1,IF(E12=""F"",0,"""")))))" +"'ML WC293'!Q22+'MLWC 475'!Q26+'ML Kly. Gal. Vac.'!Q26+'ML Acc.Manifold'!Q22" +"'ML WC293'!K24+'MLWC 475'!K28+'ML Kly. Gal. Vac.'!K28+'ML Acc.Manifold'!K29" +"'ML WC293'!K27+'MLWC 475'!K29+'MLWC 475'!K31+'ML Kly. Gal. Vac.'!K31+'ML Kly. Gal. Vac.'!K32+'ML Acc.Manifold'!K32" +"'ML WC293'!E31+'MLWC 475'!E35+'ML Kly. Gal. Vac.'!E34+'ML Acc.Manifold'!E35" +"'ML WC293'!K29+'MLWC 475'!K32+'ML Acc.Manifold'!K33" +"'ML WC293'!K30+'MLWC 475'!K34+'ML Kly. Gal. Vac.'!K33+'ML Acc.Manifold'!K34" +"'ML WC293'!K18+'MLWC 475'!K22+'ML Kly. Gal. Vac.'!K21+'ML Acc.Manifold'!K21" +"'ML WC293'!K26+'MLWC 475'!K30+'ML Kly. Gal. Vac.'!K30+'ML Acc.Manifold'!K31" +"SUM(D28:D33)" +"G10*H10" +"SUM(E11:E21)" +"SUM(K10:K30)" +"SUM(E31:K31)" +"Q31" +"SUM(E33+E34)" +"G10*H10" +"SUM(E11:E25)" +"SUM(K10:K34)" +"SUM(E35:K35)" +"Q35" +"SUM(E37+E38)" +"G10*H10" +"2070/2" +"9*8*22" +"22*9" +"SUM(E11:E25)" +"SUM(K10:K33)" +"SUM(E34:K34)" +"Q34" +"SUM(E36+E37)" +"C11*D11" +"SUM(E11:E26)" +"SUM(K10:K34)" +"SUM(E35:K35)" +"Q35" +"SUM(E37+E38)" +"+((B$46-D56)/B$46)*100" +"+(1/E56)*100*3600/1.055" +"+D49*B$39*B$41" +"+(G49-H49)*B$45" +"+(C49+B$45/60)" +"+D49+E50*B$45" +"+(G50-H50)/(B$39*B$41)" +"SQRT(2*B$47*D49)" +"+F50*B$39*B$43" +"SUM(J49:J79)" +"C5*$C$12" +"INT(RAND()*35 + 1)" +"-140*B2+5000" +"RAND()" +"NORMINV(D2,0,144)" +"C2+E2" +"SLOPE(I2:I31,H2:H31)" +"INTERCEPT(I2:I31,H2:H31)" +"book_price*books_sold*rights" +"VLOOKUP(books_sold,Publication_Costs!B5:D10,3)*books_sold" +"publish_cost+salary" +"revenue-total_cost" +"IF(profit>0,""Write the book!"",""Do the internship"")" +"'Cost vs. Demand'!L6" +"'Cost vs. Demand'!L5" +"IF(books_sold2<0,""Book Price too high!"","""")" +"book_price2*demand_slope+demand_intercept" +"books_sold2*book_price2*rights2" +"VLOOKUP(books_sold2,Publication_Costs!B5:D10,3)*books_sold2" +"publish_cost2+salary2" +"revenue2-total_cost2" +"profit2" +"IF(profit2>0,""Write the book!"",""Do the internship"")" +"'Cost vs. Demand'!L6" +"'Cost vs. Demand'!L5" +"IF(books_sold2<0,""Book Price too high!"","""")" +"book_price2*demand_slope+demand_intercept" +"books_sold2*book_price2*rights2" +"VLOOKUP(books_sold2,A37:C42,3)*books_sold2" +"publish_cost2+salary2" +"revenue2-total_cost2" +"IF(profit2>0,""Write the book!"",""Do the internship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pprove"")+COUNTIF(C3:C53,""Abstain"")+COUNTIF(C3:C53,""Do Not"")" +"100*C60/C59" +"COUNTIF(C3:C53,""Approve"")" +"COUNTIF(C3:C53,""Reject"")" +"COUNTIF(C3:C53,""Abstain"")" +"100*(C62/(C62+C63))" +"SUM(F9:H9)" +"DATE(2002,4,9)" +"SUM(F8:F26)" +"SUM(H9,H10,F12,F13,F14,H14,H15,F16,F17,F18,F20,H21,F23,F24,F25,F26)" +"SUM(B5:E5)" +"SUM(B5:B9)" +"SUM(B15:B18)" +"+F28/365" +"+(F29+F31)/SUM(F28:F31)" +"+(F28+F30)/SUM(F28:F31)" +"(F28+F29)/SUM(F28:F31)" +"(F30+F31)/SUM(F28:F31)" +"SUM('Occ L1-LR'!C16:C39)" +"SUM('Occ L1-LR'!D16:D39)" +"+(Occupancy!F19*Occupancy!F38+Occupancy!F20*Occupancy!F39)/(Occupancy!F38+Occupancy!F39)" +"+(Occupancy!F22*Occupancy!F19+Occupancy!F23*Occupancy!F20)/(Occupancy!F19+Occupancy!F20)" +"+'Occ L1-WD'!C16*Occupancy!$F$34+'Occ L1-WD'!D16*Occupancy!$F$33" +"SUM(C16:C39)" +"C15&""-DS""&"" =DAY-SCHEDULE TYPE = FRACTION""" +"""(1,24) (""&TEXT(C16,""0.0000"")&"",""&TEXT(C17,""0.0000"")&"",""&TEXT(C18,""0.0000"")&"",""&TEXT(C19,""0.0000"")&"",""&TEXT(C20,""0.0000"")&"",""&TEXT(C21,""0.0000"")&"",""&TEXT(C22,""0.0000"")&"",""&TEXT(C23,""0.0000"")&"",""" +""" ""&TEXT(C24,""0.0000"")&"",""&TEXT(C25,""0.0000"")&"",""&TEXT(C26,""0.0000"")&"",""&TEXT(C27,""0.0000"")&"",""&TEXT(C28,""0.0000"")&"",""&TEXT(C29,""0.0000"")&"",""&TEXT(C30,""0.0000"")&"",""&TEXT(C31,""0.0000"")&"",""" +""" ""&TEXT(C32,""0.0000"")&"",""&TEXT(C33,""0.0000"")&"",""&TEXT(C34,""0.0000"")&"",""&TEXT(C35,""0.0000"")&"",""&TEXT(C36,""0.0000"")&"",""&TEXT(C37,""0.0000"")&"",""&TEXT(C38,""0.0000"")&"",""&TEXT(C39,""0.0000"")&"") ..""" +"""Occupancy-SCH =SCHEDULE TYPE = FRACTION""" +""" THRU DEC 31 (ALL) ""&C15&""-DS ..""" +"+(Occupancy!F19*Occupancy!F38+Occupancy!F20*Occupancy!F39)/(Occupancy!F38+Occupancy!F39)" +"+(Occupancy!F22*Occupancy!F19+Occupancy!F23*Occupancy!F20)/(Occupancy!F19+Occupancy!F20)" +"+'OccL2-WD-DU'!C16*Occupancy!$F$35+'OccL2-WD-DU'!E16*Occupancy!$F$36" +"C15&""-DS""&"" =DAY-SCHEDULE TYPE = FRACTION""" +"""(1,24) (""&TEXT(C16,""0.0000"")&"",""&TEXT(C17,""0.0000"")&"",""&TEXT(C18,""0.0000"")&"",""&TEXT(C19,""0.0000"")&"",""&TEXT(C20,""0.0000"")&"",""&TEXT(C21,""0.0000"")&"",""&TEXT(C22,""0.0000"")&"",""&TEXT(C23,""0.0000"")&"",""" +""" ""&TEXT(C24,""0.0000"")&"",""&TEXT(C25,""0.0000"")&"",""&TEXT(C26,""0.0000"")&"",""&TEXT(C27,""0.0000"")&"",""&TEXT(C28,""0.0000"")&"",""&TEXT(C29,""0.0000"")&"",""&TEXT(C30,""0.0000"")&"",""&TEXT(C31,""0.0000"")&"",""" +""" ""&TEXT(C32,""0.0000"")&"",""&TEXT(C33,""0.0000"")&"",""&TEXT(C34,""0.0000"")&"",""&TEXT(C35,""0.0000"")&"",""&TEXT(C36,""0.0000"")&"",""&TEXT(C37,""0.0000"")&"",""&TEXT(C38,""0.0000"")&"",""&TEXT(C39,""0.0000"")&"") ..""" +"D15&""-DS""&"" =DAY-SCHEDULE TYPE = FRACTION""" +"""(1,24) (""&TEXT(D16,""0.0000"")&"",""&TEXT(D17,""0.0000"")&"",""&TEXT(D18,""0.0000"")&"",""&TEXT(D19,""0.0000"")&"",""&TEXT(D20,""0.0000"")&"",""&TEXT(D21,""0.0000"")&"",""&TEXT(D22,""0.0000"")&"",""&TEXT(D23,""0.0000"")&"",""" +""" ""&TEXT(D24,""0.0000"")&"",""&TEXT(D25,""0.0000"")&"",""&TEXT(D26,""0.0000"")&"",""&TEXT(D27,""0.0000"")&"",""&TEXT(D28,""0.0000"")&"",""&TEXT(D29,""0.0000"")&"",""&TEXT(D30,""0.0000"")&"",""&TEXT(D31,""0.0000"")&"",""" +""" ""&TEXT(D32,""0.0000"")&"",""&TEXT(D33,""0.0000"")&"",""&TEXT(D34,""0.0000"")&"",""&TEXT(D35,""0.0000"")&"",""&TEXT(D36,""0.0000"")&"",""&TEXT(D37,""0.0000"")&"",""&TEXT(D38,""0.0000"")&"",""&TEXT(D39,""0.0000"")&"") ..""" +"""Occupancy-SCH =SCHEDULE TYPE = FRACTION""" +""" THRU DEC 31 (WD) ""&C15&""-DS""" +""" (WEH) ""&D15&""-DS ..""" +"+(Occupancy!F19*Occupancy!F38+Occupancy!F20*Occupancy!F39)/(Occupancy!F38+Occupancy!F39)" +"+(Occupancy!F22*Occupancy!F19+Occupancy!F23*Occupancy!F20)/(Occupancy!F19+Occupancy!F20)" +"+'OccL2-DU-LR'!C16+'OccL2-DU-LR'!D16" +"+'OccL2-DU-LR'!E16+'OccL2-DU-LR'!F16" +"C15&""-DS""&"" =DAY-SCHEDULE TYPE = FRACTION""" +"""(1,24) (""&TEXT(C16,""0.0000"")&"",""&TEXT(C17,""0.0000"")&"",""&TEXT(C18,""0.0000"")&"",""&TEXT(C19,""0.0000"")&"",""&TEXT(C20,""0.0000"")&"",""&TEXT(C21,""0.0000"")&"",""&TEXT(C22,""0.0000"")&"",""&TEXT(C23,""0.0000"")&"",""" +""" ""&TEXT(C24,""0.0000"")&"",""&TEXT(C25,""0.0000"")&"",""&TEXT(C26,""0.0000"")&"",""&TEXT(C27,""0.0000"")&"",""&TEXT(C28,""0.0000"")&"",""&TEXT(C29,""0.0000"")&"",""&TEXT(C30,""0.0000"")&"",""&TEXT(C31,""0.0000"")&"",""" +""" ""&TEXT(C32,""0.0000"")&"",""&TEXT(C33,""0.0000"")&"",""&TEXT(C34,""0.0000"")&"",""&TEXT(C35,""0.0000"")&"",""&TEXT(C36,""0.0000"")&"",""&TEXT(C37,""0.0000"")&"",""&TEXT(C38,""0.0000"")&"",""&TEXT(C39,""0.0000"")&"") ..""" +"D15&""-DS""&"" =DAY-SCHEDULE TYPE = FRACTION""" +"""(1,24) (""&TEXT(D16,""0.0000"")&"",""&TEXT(D17,""0.0000"")&"",""&TEXT(D18,""0.0000"")&"",""&TEXT(D19,""0.0000"")&"",""&TEXT(D20,""0.0000"")&"",""&TEXT(D21,""0.0000"")&"",""&TEXT(D22,""0.0000"")&"",""&TEXT(D23,""0.0000"")&"",""" +""" ""&TEXT(D24,""0.0000"")&"",""&TEXT(D25,""0.0000"")&"",""&TEXT(D26,""0.0000"")&"",""&TEXT(D27,""0.0000"")&"",""&TEXT(D28,""0.0000"")&"",""&TEXT(D29,""0.0000"")&"",""&TEXT(D30,""0.0000"")&"",""&TEXT(D31,""0.0000"")&"",""" +""" ""&TEXT(D32,""0.0000"")&"",""&TEXT(D33,""0.0000"")&"",""&TEXT(D34,""0.0000"")&"",""&TEXT(D35,""0.0000"")&"",""&TEXT(D36,""0.0000"")&"",""&TEXT(D37,""0.0000"")&"",""&TEXT(D38,""0.0000"")&"",""&TEXT(D39,""0.0000"")&"") ..""" +"+'OccL2-DU-LR'!C16*Occupancy!$F$35+'OccL2-DU-LR'!E16*Occupancy!$F$36" +"C15&""-DS""&"" =DAY-SCHEDULE TYPE = FRACTION""" +"""(1,24) (""&TEXT(C16,""0.0000"")&"",""&TEXT(C17,""0.0000"")&"",""&TEXT(C18,""0.0000"")&"",""&TEXT(C19,""0.0000"")&"",""&TEXT(C20,""0.0000"")&"",""&TEXT(C21,""0.0000"")&"",""&TEXT(C22,""0.0000"")&"",""&TEXT(C23,""0.0000"")&"",""" +""" ""&TEXT(C24,""0.0000"")&"",""&TEXT(C25,""0.0000"")&"",""&TEXT(C26,""0.0000"")&"",""&TEXT(C27,""0.0000"")&"",""&TEXT(C28,""0.0000"")&"",""&TEXT(C29,""0.0000"")&"",""&TEXT(C30,""0.0000"")&"",""&TEXT(C31,""0.0000"")&"",""" +""" ""&TEXT(C32,""0.0000"")&"",""&TEXT(C33,""0.0000"")&"",""&TEXT(C34,""0.0000"")&"",""&TEXT(C35,""0.0000"")&"",""&TEXT(C36,""0.0000"")&"",""&TEXT(C37,""0.0000"")&"",""&TEXT(C38,""0.0000"")&"",""&TEXT(C39,""0.0000"")&"") ..""" +"C15&""-SCH =SCHEDULE TYPE = FRACTION""" +""" THRU DEC 31 (ALL) ""&C15&""-DS ..""" +"D15&""-DS""&"" =DAY-SCHEDULE TYPE = FRACTION""" +"""(1,24) (""&TEXT(D16,""0.0000"")&"",""&TEXT(D17,""0.0000"")&"",""&TEXT(D18,""0.0000"")&"",""&TEXT(D19,""0.0000"")&"",""&TEXT(D20,""0.0000"")&"",""&TEXT(D21,""0.0000"")&"",""&TEXT(D22,""0.0000"")&"",""&TEXT(D23,""0.0000"")&"",""" +""" ""&TEXT(D24,""0.0000"")&"",""&TEXT(D25,""0.0000"")&"",""&TEXT(D26,""0.0000"")&"",""&TEXT(D27,""0.0000"")&"",""&TEXT(D28,""0.0000"")&"",""&TEXT(D29,""0.0000"")&"",""&TEXT(D30,""0.0000"")&"",""&TEXT(D31,""0.0000"")&"",""" +""" ""&TEXT(D32,""0.0000"")&"",""&TEXT(D33,""0.0000"")&"",""&TEXT(D34,""0.0000"")&"",""&TEXT(D35,""0.0000"")&"",""&TEXT(D36,""0.0000"")&"",""&TEXT(D37,""0.0000"")&"",""&TEXT(D38,""0.0000"")&"",""&TEXT(D39,""0.0000"")&"") ..""" +"D15&""-SCH =SCHEDULE TYPE = FRACTION""" +""" THRU DEC 31 (ALL) ""&D15&""-DS ..""" +"+(Occupancy!F19*Occupancy!F38+Occupancy!F20*Occupancy!F39)/(Occupancy!F38+Occupancy!F39)" +"+(Occupancy!F22*Occupancy!F19+Occupancy!F23*Occupancy!F20)/(Occupancy!F19+Occupancy!F20)" +"+'Occ L3-WD-DU-LR'!C16+'Occ L3-WD-DU-LR'!D16" +"+'Occ L3-WD-DU-LR'!E16+'Occ L3-WD-DU-LR'!F16" +"+'Occ L3-WD-DU-LR'!H16+'Occ L3-WD-DU-LR'!I16" +"+'Occ L3-WD-DU-LR'!J16+'Occ L3-WD-DU-LR'!K16" +"C15&""-DS""&"" =DAY-SCHEDULE TYPE = FRACTION""" +"""(1,24) (""&TEXT(C16,""0.0000"")&"",""&TEXT(C17,""0.0000"")&"",""&TEXT(C18,""0.0000"")&"",""&TEXT(C19,""0.0000"")&"",""&TEXT(C20,""0.0000"")&"",""&TEXT(C21,""0.0000"")&"",""&TEXT(C22,""0.0000"")&"",""&TEXT(C23,""0.0000"")&"",""" +""" ""&TEXT(C24,""0.0000"")&"",""&TEXT(C25,""0.0000"")&"",""&TEXT(C26,""0.0000"")&"",""&TEXT(C27,""0.0000"")&"",""&TEXT(C28,""0.0000"")&"",""&TEXT(C29,""0.0000"")&"",""&TEXT(C30,""0.0000"")&"",""&TEXT(C31,""0.0000"")&"",""" +""" ""&TEXT(C32,""0.0000"")&"",""&TEXT(C33,""0.0000"")&"",""&TEXT(C34,""0.0000"")&"",""&TEXT(C35,""0.0000"")&"",""&TEXT(C36,""0.0000"")&"",""&TEXT(C37,""0.0000"")&"",""&TEXT(C38,""0.0000"")&"",""&TEXT(C39,""0.0000"")&"") ..""" +"D15&""-DS""&"" =DAY-SCHEDULE TYPE = FRACTION""" +"""(1,24) (""&TEXT(D16,""0.0000"")&"",""&TEXT(D17,""0.0000"")&"",""&TEXT(D18,""0.0000"")&"",""&TEXT(D19,""0.0000"")&"",""&TEXT(D20,""0.0000"")&"",""&TEXT(D21,""0.0000"")&"",""&TEXT(D22,""0.0000"")&"",""&TEXT(D23,""0.0000"")&"",""" +""" ""&TEXT(D24,""0.0000"")&"",""&TEXT(D25,""0.0000"")&"",""&TEXT(D26,""0.0000"")&"",""&TEXT(D27,""0.0000"")&"",""&TEXT(D28,""0.0000"")&"",""&TEXT(D29,""0.0000"")&"",""&TEXT(D30,""0.0000"")&"",""&TEXT(D31,""0.0000"")&"",""" +""" ""&TEXT(D32,""0.0000"")&"",""&TEXT(D33,""0.0000"")&"",""&TEXT(D34,""0.0000"")&"",""&TEXT(D35,""0.0000"")&"",""&TEXT(D36,""0.0000"")&"",""&TEXT(D37,""0.0000"")&"",""&TEXT(D38,""0.0000"")&"",""&TEXT(D39,""0.0000"")&"") ..""" +"E15&""-DS""&"" =DAY-SCHEDULE TYPE = FRACTION""" +"""(1,24) (""&TEXT(E16,""0.0000"")&"",""&TEXT(E17,""0.0000"")&"",""&TEXT(E18,""0.0000"")&"",""&TEXT(E19,""0.0000"")&"",""&TEXT(E20,""0.0000"")&"",""&TEXT(E21,""0.0000"")&"",""&TEXT(E22,""0.0000"")&"",""&TEXT(E23,""0.0000"")&"",""" +""" ""&TEXT(E24,""0.0000"")&"",""&TEXT(E25,""0.0000"")&"",""&TEXT(E26,""0.0000"")&"",""&TEXT(E27,""0.0000"")&"",""&TEXT(E28,""0.0000"")&"",""&TEXT(E29,""0.0000"")&"",""&TEXT(E30,""0.0000"")&"",""&TEXT(E31,""0.0000"")&"",""" +""" ""&TEXT(E32,""0.0000"")&"",""&TEXT(E33,""0.0000"")&"",""&TEXT(E34,""0.0000"")&"",""&TEXT(E35,""0.0000"")&"",""&TEXT(E36,""0.0000"")&"",""&TEXT(E37,""0.0000"")&"",""&TEXT(E38,""0.0000"")&"",""&TEXT(E39,""0.0000"")&"") ..""" +"F15&""-DS""&"" =DAY-SCHEDULE TYPE = FRACTION""" +"""(1,24) (""&TEXT(F16,""0.0000"")&"",""&TEXT(F17,""0.0000"")&"",""&TEXT(F18,""0.0000"")&"",""&TEXT(F19,""0.0000"")&"",""&TEXT(F20,""0.0000"")&"",""&TEXT(F21,""0.0000"")&"",""&TEXT(F22,""0.0000"")&"",""&TEXT(F23,""0.0000"")&"",""" +""" ""&TEXT(F24,""0.0000"")&"",""&TEXT(F25,""0.0000"")&"",""&TEXT(F26,""0.0000"")&"",""&TEXT(F27,""0.0000"")&"",""&TEXT(F28,""0.0000"")&"",""&TEXT(F29,""0.0000"")&"",""&TEXT(F30,""0.0000"")&"",""&TEXT(F31,""0.0000"")&"",""" +""" ""&TEXT(F32,""0.0000"")&"",""&TEXT(F33,""0.0000"")&"",""&TEXT(F34,""0.0000"")&"",""&TEXT(F35,""0.0000"")&"",""&TEXT(F36,""0.0000"")&"",""&TEXT(F37,""0.0000"")&"",""&TEXT(F38,""0.0000"")&"",""&TEXT(F39,""0.0000"")&"") ..""" +"+'Occ L3-WD-DU-LR'!C16*Occupancy!$F$35+'Occ L3-WD-DU-LR'!H16*Occupancy!$F$36" +"C15&""-DS""&"" =DAY-SCHEDULE TYPE = FRACTION""" +"""(1,24) (""&TEXT(C16,""0.0000"")&"",""&TEXT(C17,""0.0000"")&"",""&TEXT(C18,""0.0000"")&"",""&TEXT(C19,""0.0000"")&"",""&TEXT(C20,""0.0000"")&"",""&TEXT(C21,""0.0000"")&"",""&TEXT(C22,""0.0000"")&"",""&TEXT(C23,""0.0000"")&"",""" +""" ""&TEXT(C24,""0.0000"")&"",""&TEXT(C25,""0.0000"")&"",""&TEXT(C26,""0.0000"")&"",""&TEXT(C27,""0.0000"")&"",""&TEXT(C28,""0.0000"")&"",""&TEXT(C29,""0.0000"")&"",""&TEXT(C30,""0.0000"")&"",""&TEXT(C31,""0.0000"")&"",""" +""" ""&TEXT(C32,""0.0000"")&"",""&TEXT(C33,""0.0000"")&"",""&TEXT(C34,""0.0000"")&"",""&TEXT(C35,""0.0000"")&"",""&TEXT(C36,""0.0000"")&"",""&TEXT(C37,""0.0000"")&"",""&TEXT(C38,""0.0000"")&"",""&TEXT(C39,""0.0000"")&"") ..""" +"D15&""-DS""&"" =DAY-SCHEDULE TYPE = FRACTION""" +"""(1,24) (""&TEXT(D16,""0.0000"")&"",""&TEXT(D17,""0.0000"")&"",""&TEXT(D18,""0.0000"")&"",""&TEXT(D19,""0.0000"")&"",""&TEXT(D20,""0.0000"")&"",""&TEXT(D21,""0.0000"")&"",""&TEXT(D22,""0.0000"")&"",""&TEXT(D23,""0.0000"")&"",""" +""" ""&TEXT(D24,""0.0000"")&"",""&TEXT(D25,""0.0000"")&"",""&TEXT(D26,""0.0000"")&"",""&TEXT(D27,""0.0000"")&"",""&TEXT(D28,""0.0000"")&"",""&TEXT(D29,""0.0000"")&"",""&TEXT(D30,""0.0000"")&"",""&TEXT(D31,""0.0000"")&"",""" +""" ""&TEXT(D32,""0.0000"")&"",""&TEXT(D33,""0.0000"")&"",""&TEXT(D34,""0.0000"")&"",""&TEXT(D35,""0.0000"")&"",""&TEXT(D36,""0.0000"")&"",""&TEXT(D37,""0.0000"")&"",""&TEXT(D38,""0.0000"")&"",""&TEXT(D39,""0.0000"")&"") ..""" +"E15&""-DS""&"" =DAY-SCHEDULE TYPE = FRACTION""" +"""(1,24) (""&TEXT(E16,""0.0000"")&"",""&TEXT(E17,""0.0000"")&"",""&TEXT(E18,""0.0000"")&"",""&TEXT(E19,""0.0000"")&"",""&TEXT(E20,""0.0000"")&"",""&TEXT(E21,""0.0000"")&"",""&TEXT(E22,""0.0000"")&"",""&TEXT(E23,""0.0000"")&"",""" +""" ""&TEXT(E24,""0.0000"")&"",""&TEXT(E25,""0.0000"")&"",""&TEXT(E26,""0.0000"")&"",""&TEXT(E27,""0.0000"")&"",""&TEXT(E28,""0.0000"")&"",""&TEXT(E29,""0.0000"")&"",""&TEXT(E30,""0.0000"")&"",""&TEXT(E31,""0.0000"")&"",""" +""" ""&TEXT(E32,""0.0000"")&"",""&TEXT(E33,""0.0000"")&"",""&TEXT(E34,""0.0000"")&"",""&TEXT(E35,""0.0000"")&"",""&TEXT(E36,""0.0000"")&"",""&TEXT(E37,""0.0000"")&"",""&TEXT(E38,""0.0000"")&"",""&TEXT(E39,""0.0000"")&"") ..""" +"F15&""-DS""&"" =DAY-SCHEDULE TYPE = FRACTION""" +"""(1,24) (""&TEXT(F16,""0.0000"")&"",""&TEXT(F17,""0.0000"")&"",""&TEXT(F18,""0.0000"")&"",""&TEXT(F19,""0.0000"")&"",""&TEXT(F20,""0.0000"")&"",""&TEXT(F21,""0.0000"")&"",""&TEXT(F22,""0.0000"")&"",""&TEXT(F23,""0.0000"")&"",""" +""" ""&TEXT(F24,""0.0000"")&"",""&TEXT(F25,""0.0000"")&"",""&TEXT(F26,""0.0000"")&"",""&TEXT(F27,""0.0000"")&"",""&TEXT(F28,""0.0000"")&"",""&TEXT(F29,""0.0000"")&"",""&TEXT(F30,""0.0000"")&"",""&TEXT(F31,""0.0000"")&"",""" +""" ""&TEXT(F32,""0.0000"")&"",""&TEXT(F33,""0.0000"")&"",""&TEXT(F34,""0.0000"")&"",""&TEXT(F35,""0.0000"")&"",""&TEXT(F36,""0.0000"")&"",""&TEXT(F37,""0.0000"")&"",""&TEXT(F38,""0.0000"")&"",""&TEXT(F39,""0.0000"")&"") ..""" +"""Occ-LR-SCH =SCHEDULE TYPE = FRACTION""" +""" THRU DEC 31 (WD) ""&C15&""-DS""" +""" (WEH) ""&E15&""-DS ..""" +"""Occ-BR-SCH =SCHEDULE TYPE = FRACTION""" +""" THRU DEC 31 (WD) ""&D15&""-DS""" +""" (WEH) ""&F15&""-DS ..""" +"+'Occ L3-WD-DU-LR'!C16*Occupancy!$F$34+'Occ L3-WD-DU-LR'!E16*Occupancy!$F$33" +"+'Occ L3-WD-DU-LR'!H16*Occupancy!$F$34+'Occ L3-WD-DU-LR'!J16*Occupancy!$F$33" +"C15&""-DS""&"" =DAY-SCHEDULE TYPE = FRACTION""" +"""(1,24) (""&TEXT(C16,""0.0000"")&"",""&TEXT(C17,""0.0000"")&"",""&TEXT(C18,""0.0000"")&"",""&TEXT(C19,""0.0000"")&"",""&TEXT(C20,""0.0000"")&"",""&TEXT(C21,""0.0000"")&"",""&TEXT(C22,""0.0000"")&"",""&TEXT(C23,""0.0000"")&"",""" +""" ""&TEXT(C24,""0.0000"")&"",""&TEXT(C25,""0.0000"")&"",""&TEXT(C26,""0.0000"")&"",""&TEXT(C27,""0.0000"")&"",""&TEXT(C28,""0.0000"")&"",""&TEXT(C29,""0.0000"")&"",""&TEXT(C30,""0.0000"")&"",""&TEXT(C31,""0.0000"")&"",""" +""" ""&TEXT(C32,""0.0000"")&"",""&TEXT(C33,""0.0000"")&"",""&TEXT(C34,""0.0000"")&"",""&TEXT(C35,""0.0000"")&"",""&TEXT(C36,""0.0000"")&"",""&TEXT(C37,""0.0000"")&"",""&TEXT(C38,""0.0000"")&"",""&TEXT(C39,""0.0000"")&"") ..""" +"D15&""-DS""&"" =DAY-SCHEDULE TYPE = FRACTION""" +"""(1,24) (""&TEXT(D16,""0.0000"")&"",""&TEXT(D17,""0.0000"")&"",""&TEXT(D18,""0.0000"")&"",""&TEXT(D19,""0.0000"")&"",""&TEXT(D20,""0.0000"")&"",""&TEXT(D21,""0.0000"")&"",""&TEXT(D22,""0.0000"")&"",""&TEXT(D23,""0.0000"")&"",""" +""" ""&TEXT(D24,""0.0000"")&"",""&TEXT(D25,""0.0000"")&"",""&TEXT(D26,""0.0000"")&"",""&TEXT(D27,""0.0000"")&"",""&TEXT(D28,""0.0000"")&"",""&TEXT(D29,""0.0000"")&"",""&TEXT(D30,""0.0000"")&"",""&TEXT(D31,""0.0000"")&"",""" +""" ""&TEXT(D32,""0.0000"")&"",""&TEXT(D33,""0.0000"")&"",""&TEXT(D34,""0.0000"")&"",""&TEXT(D35,""0.0000"")&"",""&TEXT(D36,""0.0000"")&"",""&TEXT(D37,""0.0000"")&"",""&TEXT(D38,""0.0000"")&"",""&TEXT(D39,""0.0000"")&"") ..""" +"E15&""-DS""&"" =DAY-SCHEDULE TYPE = FRACTION""" +"""(1,24) (""&TEXT(E16,""0.0000"")&"",""&TEXT(E17,""0.0000"")&"",""&TEXT(E18,""0.0000"")&"",""&TEXT(E19,""0.0000"")&"",""&TEXT(E20,""0.0000"")&"",""&TEXT(E21,""0.0000"")&"",""&TEXT(E22,""0.0000"")&"",""&TEXT(E23,""0.0000"")&"",""" +""" ""&TEXT(E24,""0.0000"")&"",""&TEXT(E25,""0.0000"")&"",""&TEXT(E26,""0.0000"")&"",""&TEXT(E27,""0.0000"")&"",""&TEXT(E28,""0.0000"")&"",""&TEXT(E29,""0.0000"")&"",""&TEXT(E30,""0.0000"")&"",""&TEXT(E31,""0.0000"")&"",""" +""" ""&TEXT(E32,""0.0000"")&"",""&TEXT(E33,""0.0000"")&"",""&TEXT(E34,""0.0000"")&"",""&TEXT(E35,""0.0000"")&"",""&TEXT(E36,""0.0000"")&"",""&TEXT(E37,""0.0000"")&"",""&TEXT(E38,""0.0000"")&"",""&TEXT(E39,""0.0000"")&"") ..""" +"F15&""-DS""&"" =DAY-SCHEDULE TYPE = FRACTION""" +"""(1,24) (""&TEXT(F16,""0.0000"")&"",""&TEXT(F17,""0.0000"")&"",""&TEXT(F18,""0.0000"")&"",""&TEXT(F19,""0.0000"")&"",""&TEXT(F20,""0.0000"")&"",""&TEXT(F21,""0.0000"")&"",""&TEXT(F22,""0.0000"")&"",""&TEXT(F23,""0.0000"")&"",""" +""" ""&TEXT(F24,""0.0000"")&"",""&TEXT(F25,""0.0000"")&"",""&TEXT(F26,""0.0000"")&"",""&TEXT(F27,""0.0000"")&"",""&TEXT(F28,""0.0000"")&"",""&TEXT(F29,""0.0000"")&"",""&TEXT(F30,""0.0000"")&"",""&TEXT(F31,""0.0000"")&"",""" +""" ""&TEXT(F32,""0.0000"")&"",""&TEXT(F33,""0.0000"")&"",""&TEXT(F34,""0.0000"")&"",""&TEXT(F35,""0.0000"")&"",""&TEXT(F36,""0.0000"")&"",""&TEXT(F37,""0.0000"")&"",""&TEXT(F38,""0.0000"")&"",""&TEXT(F39,""0.0000"")&"") ..""" +"+(H23+H25)/2" +"C15&""-DS""&"" =DAY-SCHEDULE TYPE = FRACTION""" +"""(1,24) (""&TEXT(C16,""0.0000"")&"",""&TEXT(C17,""0.0000"")&"",""&TEXT(C18,""0.0000"")&"",""&TEXT(C19,""0.0000"")&"",""&TEXT(C20,""0.0000"")&"",""&TEXT(C21,""0.0000"")&"",""&TEXT(C22,""0.0000"")&"",""&TEXT(C23,""0.0000"")&"",""" +""" ""&TEXT(C24,""0.0000"")&"",""&TEXT(C25,""0.0000"")&"",""&TEXT(C26,""0.0000"")&"",""&TEXT(C27,""0.0000"")&"",""&TEXT(C28,""0.0000"")&"",""&TEXT(C29,""0.0000"")&"",""&TEXT(C30,""0.0000"")&"",""&TEXT(C31,""0.0000"")&"",""" +""" ""&TEXT(C32,""0.0000"")&"",""&TEXT(C33,""0.0000"")&"",""&TEXT(C34,""0.0000"")&"",""&TEXT(C35,""0.0000"")&"",""&TEXT(C36,""0.0000"")&"",""&TEXT(C37,""0.0000"")&"",""&TEXT(C38,""0.0000"")&"",""&TEXT(C39,""0.0000"")&"") ..""" +"D15&""-DS""&"" =DAY-SCHEDULE TYPE = FRACTION""" +"""(1,24) (""&TEXT(D16,""0.0000"")&"",""&TEXT(D17,""0.0000"")&"",""&TEXT(D18,""0.0000"")&"",""&TEXT(D19,""0.0000"")&"",""&TEXT(D20,""0.0000"")&"",""&TEXT(D21,""0.0000"")&"",""&TEXT(D22,""0.0000"")&"",""&TEXT(D23,""0.0000"")&"",""" +""" ""&TEXT(D24,""0.0000"")&"",""&TEXT(D25,""0.0000"")&"",""&TEXT(D26,""0.0000"")&"",""&TEXT(D27,""0.0000"")&"",""&TEXT(D28,""0.0000"")&"",""&TEXT(D29,""0.0000"")&"",""&TEXT(D30,""0.0000"")&"",""&TEXT(D31,""0.0000"")&"",""" +""" ""&TEXT(D32,""0.0000"")&"",""&TEXT(D33,""0.0000"")&"",""&TEXT(D34,""0.0000"")&"",""&TEXT(D35,""0.0000"")&"",""&TEXT(D36,""0.0000"")&"",""&TEXT(D37,""0.0000"")&"",""&TEXT(D38,""0.0000"")&"",""&TEXT(D39,""0.0000"")&"") ..""" +"E15&""-DS""&"" =DAY-SCHEDULE TYPE = FRACTION""" +"""(1,24) (""&TEXT(E16,""0.0000"")&"",""&TEXT(E17,""0.0000"")&"",""&TEXT(E18,""0.0000"")&"",""&TEXT(E19,""0.0000"")&"",""&TEXT(E20,""0.0000"")&"",""&TEXT(E21,""0.0000"")&"",""&TEXT(E22,""0.0000"")&"",""&TEXT(E23,""0.0000"")&"",""" +""" ""&TEXT(E24,""0.0000"")&"",""&TEXT(E25,""0.0000"")&"",""&TEXT(E26,""0.0000"")&"",""&TEXT(E27,""0.0000"")&"",""&TEXT(E28,""0.0000"")&"",""&TEXT(E29,""0.0000"")&"",""&TEXT(E30,""0.0000"")&"",""&TEXT(E31,""0.0000"")&"",""" +""" ""&TEXT(E32,""0.0000"")&"",""&TEXT(E33,""0.0000"")&"",""&TEXT(E34,""0.0000"")&"",""&TEXT(E35,""0.0000"")&"",""&TEXT(E36,""0.0000"")&"",""&TEXT(E37,""0.0000"")&"",""&TEXT(E38,""0.0000"")&"",""&TEXT(E39,""0.0000"")&"") ..""" +"F15&""-DS""&"" =DAY-SCHEDULE TYPE = FRACTION""" +"""(1,24) (""&TEXT(F16,""0.0000"")&"",""&TEXT(F17,""0.0000"")&"",""&TEXT(F18,""0.0000"")&"",""&TEXT(F19,""0.0000"")&"",""&TEXT(F20,""0.0000"")&"",""&TEXT(F21,""0.0000"")&"",""&TEXT(F22,""0.0000"")&"",""&TEXT(F23,""0.0000"")&"",""" +""" ""&TEXT(F24,""0.0000"")&"",""&TEXT(F25,""0.0000"")&"",""&TEXT(F26,""0.0000"")&"",""&TEXT(F27,""0.0000"")&"",""&TEXT(F28,""0.0000"")&"",""&TEXT(F29,""0.0000"")&"",""&TEXT(F30,""0.0000"")&"",""&TEXT(F31,""0.0000"")&"",""" +""" ""&TEXT(F32,""0.0000"")&"",""&TEXT(F33,""0.0000"")&"",""&TEXT(F34,""0.0000"")&"",""&TEXT(F35,""0.0000"")&"",""&TEXT(F36,""0.0000"")&"",""&TEXT(F37,""0.0000"")&"",""&TEXT(F38,""0.0000"")&"",""&TEXT(F39,""0.0000"")&"") ..""" +"H15&""-DS""&"" =DAY-SCHEDULE TYPE = FRACTION""" +"""(1,24) (""&TEXT(H16,""0.0000"")&"",""&TEXT(H17,""0.0000"")&"",""&TEXT(H18,""0.0000"")&"",""&TEXT(H19,""0.0000"")&"",""&TEXT(H20,""0.0000"")&"",""&TEXT(H21,""0.0000"")&"",""&TEXT(H22,""0.0000"")&"",""&TEXT(H23,""0.0000"")&"",""" +""" ""&TEXT(H24,""0.0000"")&"",""&TEXT(H25,""0.0000"")&"",""&TEXT(H26,""0.0000"")&"",""&TEXT(H27,""0.0000"")&"",""&TEXT(H28,""0.0000"")&"",""&TEXT(H29,""0.0000"")&"",""&TEXT(H30,""0.0000"")&"",""&TEXT(H31,""0.0000"")&"",""" +""" ""&TEXT(H32,""0.0000"")&"",""&TEXT(H33,""0.0000"")&"",""&TEXT(H34,""0.0000"")&"",""&TEXT(H35,""0.0000"")&"",""&TEXT(H36,""0.0000"")&"",""&TEXT(H37,""0.0000"")&"",""&TEXT(H38,""0.0000"")&"",""&TEXT(H39,""0.0000"")&"") ..""" +"I15&""-DS""&"" =DAY-SCHEDULE TYPE = FRACTION""" +"""(1,24) (""&TEXT(I16,""0.0000"")&"",""&TEXT(I17,""0.0000"")&"",""&TEXT(I18,""0.0000"")&"",""&TEXT(I19,""0.0000"")&"",""&TEXT(I20,""0.0000"")&"",""&TEXT(I21,""0.0000"")&"",""&TEXT(I22,""0.0000"")&"",""&TEXT(I23,""0.0000"")&"",""" +""" ""&TEXT(I24,""0.0000"")&"",""&TEXT(I25,""0.0000"")&"",""&TEXT(I26,""0.0000"")&"",""&TEXT(I27,""0.0000"")&"",""&TEXT(I28,""0.0000"")&"",""&TEXT(I29,""0.0000"")&"",""&TEXT(I30,""0.0000"")&"",""&TEXT(I31,""0.0000"")&"",""" +""" ""&TEXT(I32,""0.0000"")&"",""&TEXT(I33,""0.0000"")&"",""&TEXT(I34,""0.0000"")&"",""&TEXT(I35,""0.0000"")&"",""&TEXT(I36,""0.0000"")&"",""&TEXT(I37,""0.0000"")&"",""&TEXT(I38,""0.0000"")&"",""&TEXT(I39,""0.0000"")&"") ..""" +"J15&""-DS""&"" =DAY-SCHEDULE TYPE = FRACTION""" +"""(1,24) (""&TEXT(J16,""0.0000"")&"",""&TEXT(J17,""0.0000"")&"",""&TEXT(J18,""0.0000"")&"",""&TEXT(J19,""0.0000"")&"",""&TEXT(J20,""0.0000"")&"",""&TEXT(J21,""0.0000"")&"",""&TEXT(J22,""0.0000"")&"",""&TEXT(J23,""0.0000"")&"",""" +""" ""&TEXT(J24,""0.0000"")&"",""&TEXT(J25,""0.0000"")&"",""&TEXT(J26,""0.0000"")&"",""&TEXT(J27,""0.0000"")&"",""&TEXT(J28,""0.0000"")&"",""&TEXT(J29,""0.0000"")&"",""&TEXT(J30,""0.0000"")&"",""&TEXT(J31,""0.0000"")&"",""" +""" ""&TEXT(J32,""0.0000"")&"",""&TEXT(J33,""0.0000"")&"",""&TEXT(J34,""0.0000"")&"",""&TEXT(J35,""0.0000"")&"",""&TEXT(J36,""0.0000"")&"",""&TEXT(J37,""0.0000"")&"",""&TEXT(J38,""0.0000"")&"",""&TEXT(J39,""0.0000"")&"") ..""" +"K15&""-DS""&"" =DAY-SCHEDULE TYPE = FRACTION""" +"""(1,24) (""&TEXT(K16,""0.0000"")&"",""&TEXT(K17,""0.0000"")&"",""&TEXT(K18,""0.0000"")&"",""&TEXT(K19,""0.0000"")&"",""&TEXT(K20,""0.0000"")&"",""&TEXT(K21,""0.0000"")&"",""&TEXT(K22,""0.0000"")&"",""&TEXT(K23,""0.0000"")&"",""" +""" ""&TEXT(K24,""0.0000"")&"",""&TEXT(K25,""0.0000"")&"",""&TEXT(K26,""0.0000"")&"",""&TEXT(K27,""0.0000"")&"",""&TEXT(K28,""0.0000"")&"",""&TEXT(K29,""0.0000"")&"",""&TEXT(K30,""0.0000"")&"",""&TEXT(K31,""0.0000"")&"",""" +""" ""&TEXT(K32,""0.0000"")&"",""&TEXT(K33,""0.0000"")&"",""&TEXT(K34,""0.0000"")&"",""&TEXT(K35,""0.0000"")&"",""&TEXT(K36,""0.0000"")&"",""&TEXT(K37,""0.0000"")&"",""&TEXT(K38,""0.0000"")&"",""&TEXT(K39,""0.0000"")&"") ..""" +"SUM(J6:J7)" +"SUM(J18:J20)" +"SUM(J23:J26)" +"SUM(J64:J64)" +"SUM(J101:J107)" +"SUM(J128:J133)" +"NOW()" +"COUNTA(B5:B137)" +"SUM(E45:E53)" +"SUM(E56:E57)" +"SUM(F88:F92)" +"[1]Tableau_2002_2003!B61" +"A2+1" +"IF(E6=""p"",E5-E9,0)" +"IF(E6=""l"",E5*0.2,"""")" +"IF(E15>0,IF(E10>0,""ERROR: You indicated a 'P' for purchase AND entered a Lease payment"",""None""),""None"")" +"IF(E6=""P"",""None"",IF(E15=0,""ERROR: You've indicated a Lease, but have not entered a Lease payment amount"",IF(E15="""",""ERROR: You've indicated a Lease, but have not entered a Lease payment amount"",IF(E15<200000,""ERROR: Please check to make sure you entered One Year's Total Lease Payments"",""None""))))" +"IF($E12>=C27,-PMT($E11,$E12,$E10),0)" +"IF(C27<=$E16,IF(C27<=$E16,$E15,""""),"""")" +"IF(C27<=$E34,-PMT($E33,$E34,$E32),0)" +"(500+200)*12" +"D53" +"D58*(1+E56)" +"AVERAGE(D58:J58)" +"D58" +"G108*12" +"$D61" +"G109*G110" +"$D65*G112" +"(G112-G113)*0.75" +"((G112-G113)*0.25)+((H112-H113)*0.75)" +"IF($E15>0,IF($E10>0,""Lease or Loan?"",-SUM(C28:C29)),-SUM(C28:C29))" +"-'PET Financial Worksheet'!$E22" +"H120*(1+$E23)" +"-SUM(C30:C30)" +"-D37*12" +"-$E41*(1+$E44)^G106" +"-'PET Financial Worksheet'!E39" +"-$E42" +"G127*0.02" +"-((IF(G108<=$D80,($D72*$E80)*((1+$E45)^G106),IF(G108<=$D81,($D72*$E81)*((1+$E45)^G106),IF(G108<=$D82,($D72*$E82)*((1+$E45)^G106),($D72*$E83)*((1+$E45)^G106))))))" +"-$D73*$E73" +"SUM(G129:G132)*'PET Financial Worksheet'!$D76" +"-'PET Financial Worksheet'!$D70" +"$G134*(1+$E45)^H106" +"-D92" +"-$E92" +"-D89" +"-$E89" +"-'PET Financial Worksheet'!$E89*(1+'PET Financial Worksheet'!$E44)^H106" +"-'PET Financial Worksheet'!D86" +"-('PET Financial Worksheet'!$E86*(1+'PET Financial Worksheet'!$E44)^G106)" +"-('PET Financial Worksheet'!$E43*((1+'PET Financial Worksheet'!$E44)^G106))" +"-D95" +"G139*(1+$E44)" +"IF($E15>0,IF(G106=$E16,-$E17,""""),"""")" +"IF($E15>0,IF(G106=$E16,-$E17,""""),"""")" +"-E40" +"IF($E15>0,"""",'PET Financial Worksheet'!$E5/5*'PET Financial Worksheet'!$E46)" +"SUM(F119:F143)" +"-(('PET Financial Worksheet'!$D63*((1+'PET Financial Worksheet'!$E44)^G106))*G108)*12" +"-$D64*G109*(1+$E45)^G106" +"-G114*$D62" +"-'PET Financial Worksheet'!$D66*G114" +"SUM(G147:G151)" +"F152+F144" +"F114+F154" +"SUM($F157:F157)" +"SUM(F157:N157)" +"NPV('PET Financial Worksheet'!E47,F157:N157)" +"IRR(F157:N157)" +"F144" +"F152" +"SUM(F171:F172)" +"G171/G109" +"G152/G109" +"G173/G109" +"SUM(B3:B8)" +"COUNTIF('New Applications'!C:C,""Started"")" +"COUNTIF('New Applications'!A:A,""Business Services"")" +"COUNTIF('New Applications'!A:A,""engagement"")" +"COUNTIF('New Applications'!A:A,""University Residences"")" +"COUNTIF('New Applications'!A:A,""Institutional Research"")" +"COUNTIF('New Applications'!A:A,""IT*"")" +"COUNTIF('New Applications'!A:A,""Physical Facilities"")" +"COUNTIF('New Applications'!A:A,""Student Services"")" +"COUNTIF('New Applications'!A:A,""University Development"")" +"SUM(D3:L3)" +"COUNTIF(Investigations!C:C,""Started"")" +"COUNTIF(Investigations!A:A,""Business Services"")" +"COUNTIF(Investigations!A:A,""Engagement"")" +"COUNTIF(Investigations!A:A,""University Residences"")" +"COUNTIF(Investigations!A:A,""Institutional Research"")" +"COUNTIF(Investigations!A:A,""IT*"")" +"COUNTIF(Investigations!A:A,""Physical Facilities"")" +"COUNTIF(Investigations!A:A,""Student Services"")" +"COUNTIF(Investigations!A:A,""University Development"")" +"COUNTIF('Emergency Fixes'!C:C,""Started"")" +"COUNTIF('Emergency Fixes'!A:A,""Business Services"")" +"COUNTIF('Emergency Fixes'!A:A,""Engagement"")" +"COUNTIF('Emergency Fixes'!A:A,""University Residences"")" +"COUNTIF('Emergency Fixes'!A:A,""Institutional Research"")" +"COUNTIF('Emergency Fixes'!A:A,""IT*"")" +"COUNTIF('Emergency Fixes'!A:A,""Physical Facilities"")" +"COUNTIF('Emergency Fixes'!A:A,""Student Services"")" +"COUNTIF('Emergency Fixes'!A:A,""University Development"")" +"COUNTIF('Application Fixes'!C:C,""Started"")" +"COUNTIF('Application Fixes'!A:A,""Business Services"")" +"COUNTIF('Application Fixes'!A:A,""Engagement"")" +"COUNTIF('Application Fixes'!A:A,""University Residences"")" +"COUNTIF('Application Fixes'!A:A,""Institutional Research"")" +"COUNTIF('Application Fixes'!A:A,""IT*"")" +"COUNTIF('Application Fixes'!A:A,""Physical Facilities"")" +"COUNTIF('Application Fixes'!A:A,""Student Services"")" +"COUNTIF('Application Fixes'!A:A,""University Development"")" +"COUNTIF('Scheduled Modifications'!C:C,""Started"")" +"COUNTIF('Scheduled Modifications'!A:A,""Business Services"")" +"COUNTIF('Scheduled Modifications'!A:A,""Engagement"")" +"COUNTIF('Scheduled Modifications'!A:A,""University Residences"")" +"COUNTIF('Scheduled Modifications'!A:A,""Institutional Research"")" +"COUNTIF('Scheduled Modifications'!A:A,""IT*"")" +"COUNTIF('Scheduled Modifications'!A:A,""Physical Facilities"")" +"COUNTIF('Scheduled Modifications'!A:A,""Student Services"")" +"COUNTIF('Scheduled Modifications'!A:A,""University Development"")" +"COUNTIF('Production Support'!C:C,""Started"")" +"COUNTIF('Production Support'!A:A,""Business Services"")" +"COUNTIF('Production Support'!A:A,""Engagement"")" +"COUNTIF('Production Support'!A:A,""University Residences"")" +"COUNTIF('Production Support'!A:A,""Institutional Research"")" +"COUNTIF('Production Support'!A:A,""IT*"")" +"COUNTIF('Production Support'!A:A,""Physical Facilities"")" +"COUNTIF('Production Support'!A:A,""Student Services"")" +"COUNTIF('Production Support'!A:A,""University Development"")" +"COUNTIF(OnePurdue!C:C,""Started"")" +"COUNTIF(OnePurdue!A:A,""Business Services"")" +"COUNTIF(OnePurdue!A:A,""Engagement"")" +"COUNTIF(OnePurdue!A:A,""University Residences"")" +"COUNTIF(OnePurdue!A:A,""Institutional Research"")" +"COUNTIF(OnePurdue!A:A,""IT*"")" +"COUNTIF(OnePurdue!A:A,""Physical Facilities"")" +"COUNTIF(OnePurdue!A:A,""Student Services"")" +"COUNTIF(OnePurdue!A:A,""University Development"")" +"COUNTIF(Electives!C:C,""Started"")" +"COUNTIF(Electives!A:A,""Business Services"")" +"COUNTIF(Electives!A:A,""Engagement"")" +"COUNTIF(Electives!A:A,""University Residences"")" +"COUNTIF(Electives!A:A,""Institutional Research"")" +"COUNTIF(Electives!A:A,""IT*"")" +"COUNTIF(Electives!A:A,""Physical Facilities"")" +"COUNTIF(Electives!A:A,""Student Services"")" +"COUNTIF(Electives!A:A,""University Development"")" +"SUM(C10:L10)" +"SUM(B3:B10)" +"SUM(C2:C10)" +"Summary!D3" +"Summary!F3" +"Summary!H3" +"Summary!I3" +"Summary!K3" +"Summary!L3" +"Summary!G3" +"SUM(D10:D33)" +"SUM(D34:G34)" +"-Dipole Source localisation in a realistically shaped tank with commercially available head-nets" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YAL007C"",""YAL007C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=ERP2"",""ERP2"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0003723"",""RNA binding"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YAL009W"",""YAL009W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SPO7"",""SPO7"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005198"",""structural molecule"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YAL034C"",""YAL034C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=FUN19"",""FUN19"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000123"",""histone acetyltransferase complex"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0003702"",""RNA polymerase II transcription factor"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005667"",""transcription factor complex"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005669"",""TFIID complex"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006352"",""transcription initiation"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006367"",""transcription initiation from Pol II promoter"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016251"",""general RNA polymerase II transcription factor"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YAL064W"",""YAL064W"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0004576"",""oligosaccharyl transferase"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0004579"",""dolichyl-diphospho-oligosaccharide-protein glycosyltransferase"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBL004W"",""YBL004W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=UTP20"",""UTP20"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0003735"",""structural constituent of ribosome"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016070"",""RNA metabolism"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0030515"",""snoRNA binding"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0030529"",""ribonucleoprotein complex"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBL071C"",""YBL071C"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0003688"",""DNA replication origin binding"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005664"",""origin recognition complex"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006267"",""pre-replicative complex formation and maintenance"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006270"",""DNA replication initiation"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBL074C"",""YBL074C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=AAR2"",""AAR2"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBL082C"",""YBL082C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RHK1"",""RHK1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBL102W"",""YBL102W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SFT2"",""SFT2"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005478"",""intracellular transporter"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005484"",""SNAP receptor"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBL106C"",""YBL106C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SRO77"",""SRO77"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0003774"",""motor"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR025C"",""YBR025C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR027C"",""YBR027C"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005643"",""nuclear pore"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR065C"",""YBR065C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=ECM2"",""ECM2"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016563"",""transcriptional activator"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR094W"",""YBR094W"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0015935"",""small ribosomal subunit"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR095C"",""YBR095C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RXT2"",""RXT2"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR108W"",""YBR108W"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016192"",""vesicle-mediated transport"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR150C"",""YBR150C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=TBS1"",""TBS1"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0003902"",""DNA-directed RNA polymerase III"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR152W"",""YBR152W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SPP381"",""SPP381"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR172C"",""YBR172C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SMY2"",""SMY2"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR188C"",""YBR188C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NTC20"",""NTC20"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR216C"",""YBR216C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR217W"",""YBR217W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=APG12"",""APG12"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0008233"",""peptidase"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR247C"",""YBR247C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=ENP1"",""ENP1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR254C"",""YBR254C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=TRS20"",""TRS20"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR267W"",""YBR267W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR272C"",""YBR272C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=HSM3"",""HSM3"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0004298"",""threonine endopeptidase"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0004299"",""proteasome endopeptidase"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005524"",""ATP binding"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005838"",""19S proteasome regulatory particle"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016887"",""ATPase"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0030554"",""adenyl nucleotide binding"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR280C"",""YBR280C"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0009056"",""catabolism"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0030163"",""protein catabolism"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YBR281C"",""YBR281C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YCL010C"",""YCL010C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SGF29"",""SGF29"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006997"",""nuclear organization and biogenesis"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0030528"",""transcription regulator"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YCL014W"",""YCL014W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=BUD3"",""BUD3"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YCL019W"",""YCL019W"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006313"",""DNA transposition"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006319"",""Ty element transposition"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YCL020W"",""YCL020W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YCL031C"",""YCL031C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RRP7"",""RRP7"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YCL059C"",""YCL059C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=KRR1"",""KRR1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YCR022C"",""YCR022C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YCR047C"",""YCR047C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=BUD23"",""BUD23"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000171"",""ribonuclease MRP"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000172"",""ribonuclease mitochondrial RNA processing complex"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YCR050C"",""YCR050C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YCR053W"",""YCR053W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=THR4"",""THR4"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YCR071C"",""YCR071C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=IMG2"",""IMG2"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005762"",""mitochondrial large ribosomal subunit"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YCR072C"",""YCR072C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDL002C"",""YDL002C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NHP10"",""NHP10"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDL060W"",""YDL060W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=TSR1"",""TSR1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDL076C"",""YDL076C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RXT3"",""RXT3"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006348"",""chromatin silencing at telomere"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDL091C"",""YDL091C"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006628"",""mitochondrial translocation"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDL166C"",""YDL166C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=FAP7"",""FAP7"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDL193W"",""YDL193W"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006885"",""regulation of pH"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0030641"",""hydrogen ion homeostasis"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDL207W"",""YDL207W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=GLE1"",""GLE1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDL209C"",""YDL209C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CWC2"",""CWC2"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDL213C"",""YDL213C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR036C"",""YDR036C"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000314"",""organellar small ribosomal subunit"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005763"",""mitochondrial small ribosomal subunit"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR049W"",""YDR049W"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006508"",""proteolysis and peptidolysis"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0019941"",""protein-ligand dependent protein catabolism"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR060W"",""YDR060W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=MAK21"",""MAK21"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR070C"",""YDR070C"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0008080"",""N-acetyltransferase"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016410"",""N-acyltransferase"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR071C"",""YDR071C"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016311"",""dephosphorylation"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016788"",""hydrolase, acting on ester bonds"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR091C"",""YDR091C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RLI1"",""RLI1"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0003743"",""translation initiation factor"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0008135"",""translation factor, nucleic acid binding"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0045182"",""translation regulator"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR100W"",""YDR100W"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006886"",""intracellular protein transport"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR101C"",""YDR101C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=ARX1"",""ARX1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR108W"",""YDR108W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=GSG1"",""GSG1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR139C"",""YDR139C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RUB1"",""RUB1"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000151"",""ubiquitin ligase complex"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000152"",""nuclear ubiquitin ligase complex"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR162C"",""YDR162C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NBP2"",""NBP2"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR179C"",""YDR179C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CSN9"",""CSN9"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR229W"",""YDR229W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR246W"",""YDR246W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=TRS23"",""TRS23"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR254W"",""YDR254W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CHL4"",""CHL4"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0004129"",""cytochrome c oxidase"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0015002"",""heme-copper terminal oxidase"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016676"",""oxidoreductase, acting on heme group of donors, oxygen as acceptor"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR269C"",""YDR269C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR277C"",""YDR277C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=MTH1"",""MTH1"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0003700"",""transcription factor"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR299W"",""YDR299W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=BFR2"",""BFR2"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0030120"",""vesicle coat"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR333C"",""YDR333C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR339C"",""YDR339C"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0008324"",""cation transporter"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0015399"",""primary active transporter"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR359C"",""YDR359C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=VID21"",""VID21"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR361C"",""YDR361C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=BCP1"",""BCP1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR365C"",""YDR365C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR400W"",""YDR400W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=URH1"",""URH1"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0008180"",""signalosome complex"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR407C"",""YDR407C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=TRS120"",""TRS120"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR412W"",""YDR412W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR416W"",""YDR416W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SYF1"",""SYF1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR425W"",""YDR425W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SNX41"",""SNX41"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR430C"",""YDR430C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CYM1"",""CYM1"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006090"",""pyruvate metabolism"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0045254"",""pyruvate dehydrogenase complex"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR472W"",""YDR472W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=TRS31"",""TRS31"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR496C"",""YDR496C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=PUF6"",""PUF6"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YDR505C"",""YDR505C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=PSP1"",""PSP1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YEL005C"",""YEL005C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=VAB2"",""VAB2"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YEL015W"",""YEL015W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YER002W"",""YER002W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NOP16"",""NOP16"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YER006W"",""YER006W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NUG1"",""NUG1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YER041W"",""YER041W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YEN1"",""YEN1"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006280"",""mutagenesis"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006284"",""base-excision repair"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YER054C"",""YER054C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=GIP2"",""GIP2"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005977"",""glycogen metabolism"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006073"",""glucan metabolism"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006112"",""energy reserve metabolism"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YER126C"",""YER126C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NSA2"",""NSA2"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YER137C"",""YER137C"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000338"",""protein deneddylation"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YER163C"",""YER163C"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0004749"",""ribose-phosphate pyrophosphokinase"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016778"",""diphosphotransferase"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YER173W"",""YER173W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RAD24"",""RAD24"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0003689"",""DNA clamp loader"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0003887"",""DNA-directed DNA polymerase"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YFL007W"",""YFL007W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=BLM3"",""BLM3"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YFR016C"",""YFR016C"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005857"",""actin cortical patch (sensu Saccharomyces)"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YFR021W"",""YFR021W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=AUT10"",""AUT10"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YFR037C"",""YFR037C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RSC8"",""RSC8"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YFR052W"",""YFR052W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RPN12"",""RPN12"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YFR057W"",""YFR057W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGL004C"",""YGL004C"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0009057"",""macromolecule catabolism"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGL066W"",""YGL066W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SGF73"",""SGF73"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGL074C"",""YGL074C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGL111W"",""YGL111W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NSA1"",""NSA1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGL127C"",""YGL127C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SOH1"",""SOH1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGL128C"",""YGL128C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CWC23"",""CWC23"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGL133W"",""YGL133W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=ITC1"",""ITC1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGL145W"",""YGL145W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=TIP20"",""TIP20"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGL151W"",""YGL151W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NUT1"",""NUT1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGL161C"",""YGL161C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGL170C"",""YGL170C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SPO74"",""SPO74"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGL177W"",""YGL177W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGL198W"",""YGL198W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR017W"",""YGR017W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR081C"",""YGR081C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR090W"",""YGR090W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=UTP22"",""UTP22"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR103W"",""YGR103W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NOP7"",""NOP7"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR117C"",""YGR117C"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000221"",""hydrogen-transporting ATPase V1 domain"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR134W"",""YGR134W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CAF130"",""CAF130"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000175"",""3'-5' exoribonuclease"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0004518"",""nuclease"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0004527"",""exonuclease"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0004540"",""ribonuclease"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0008408"",""3'-5' exonuclease"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016896"",""exoribonuclease, producing 5'-phosphomonoesters"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR145W"",""YGR145W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=ENP2"",""ENP2"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR150C"",""YGR150C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR156W"",""YGR156W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=PTI1"",""PTI1"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006378"",""mRNA polyadenylation"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0030363"",""pre-mRNA cleavage factor"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0030364"",""cleavage/polyadenylation specificity factor"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR161C"",""YGR161C"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000074"",""regulation of cell cycle"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR166W"",""YGR166W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=KRE11"",""KRE11"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR172C"",""YGR172C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YIP1"",""YIP1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR232W"",""YGR232W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NAS6"",""NAS6"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR245C"",""YGR245C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SDA1"",""SDA1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR251W"",""YGR251W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR278W"",""YGR278W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CWC22"",""CWC22"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0008380"",""RNA splicing"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YGR290W"",""YGR290W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHL006C"",""YHL006C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SHU1"",""SHU1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHL021C"",""YHL021C"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0003899"",""DNA-directed RNA polymerase"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016779"",""nucleotidyltransferase"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHL030W"",""YHL030W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=ECM29"",""ECM29"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHL044W"",""YHL044W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHL045W"",""YHL045W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHR004C"",""YHR004C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NEM1"",""NEM1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHR060W"",""YHR060W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=VMA22"",""VMA22"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0003936"",""hydrogen-transporting two-sector ATPase"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0015405"",""P-P-bond-hydrolysis-driven transporter"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0015442"",""hydrogen-/sodium-translocating ATPase"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016820"",""hydrolase, acting on acid anhydrides, catalyzing transmembrane movement of substances"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHR066W"",""YHR066W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SSF1"",""SSF1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHR080C"",""YHR080C"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006487"",""N-linked glycosylation"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHR081W"",""YHR081W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=LRP1"",""LRP1"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000176"",""nuclear exosome (RNase complex)"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000177"",""cytoplasmic exosome (RNase complex)"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000178"",""exosome (RNase complex)"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHR088W"",""YHR088W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RPF1"",""RPF1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHR105W"",""YHR105W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHR195W"",""YHR195W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NVJ1"",""NVJ1"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0042145"",""homotypic vacuole fusion (non-autophagic)"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHR197W"",""YHR197W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=IPI2"",""IPI2"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YHR207C"",""YHR207C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SET5"",""SET5"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006772"",""thiamin metabolism"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0009228"",""thiamin biosynthesis"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YIL009C-A"",""YIL009C-A"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=EST3"",""EST3"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YIL037C"",""YIL037C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=PRM2"",""PRM2"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YIL075C"",""YIL075C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RPN2"",""RPN2"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YIL106W"",""YIL106W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=MOB1"",""MOB1"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016772"",""transferase, transferring phosphorus-containing groups"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YIL137C"",""YIL137C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YIL141W"",""YIL141W"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0003701"",""RNA polymerase I transcription factor"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJL010C"",""YJL010C"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016279"",""protein-lysine N-methyltransferase"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJL026W"",""YJL026W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RNR2"",""RNR2"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005717"",""chromatin"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJL044C"",""YJL044C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=GYP6"",""GYP6"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0030008"",""TRAPP"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJL057C"",""YJL057C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=IKS1"",""IKS1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJL069C"",""YJL069C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=UTP18"",""UTP18"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJL080C"",""YJL080C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SCP160"",""SCP160"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJL095W"",""YJL095W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=BCK1"",""BCK1"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000143"",""actin cap (sensu Saccharomyces)"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJL107C"",""YJL107C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJL124C"",""YJL124C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=LSM1"",""LSM1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJL149W"",""YJL149W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJL151C"",""YJL151C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SNA3"",""SNA3"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJL160C"",""YJL160C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJR015W"",""YJR015W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJR038C"",""YJR038C"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005742"",""mitochondrial outer membrane translocase complex"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJR050W"",""YJR050W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=ISY1"",""ISY1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJR062C"",""YJR062C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NTA1"",""NTA1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJR082C"",""YJR082C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=EAF6"",""EAF6"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJR084W"",""YJR084W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CSN12"",""CSN12"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJR087W"",""YJR087W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJR115W"",""YJR115W"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0004526"",""ribonuclease P"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005655"",""ribonuclease P complex"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016891"",""endoribonuclease, producing 5'-phosphomonoesters"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKL009W"",""YKL009W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=MRT4"",""MRT4"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKL014C"",""YKL014C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKL021C"",""YKL021C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=MAK11"",""MAK11"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKL039W"",""YKL039W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=PTM1"",""PTM1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKL059C"",""YKL059C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=MPE1"",""MPE1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKL061W"",""YKL061W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKL095W"",""YKL095W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YJU2"",""YJU2"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKL137W"",""YKL137W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKL143W"",""YKL143W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=LTV1"",""LTV1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKL172W"",""YKL172W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=EBP2"",""EBP2"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKL191W"",""YKL191W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=DPH2"",""DPH2"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKL213C"",""YKL213C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=DOA1"",""DOA1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKL218C"",""YKL218C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SRY1"",""SRY1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKL222C"",""YKL222C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKR060W"",""YKR060W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKR068C"",""YKR068C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=BET3"",""BET3"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YKR081C"",""YKR081C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RPF2"",""RPF2"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLL027W"",""YLL027W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=ISA1"",""ISA1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLL036C"",""YLL036C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=PRP19"",""PRP19"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLL051C"",""YLL051C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=FRE6"",""FRE6"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000022"",""mitotic spindle elongation"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005680"",""anaphase-promoting complex"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0007091"",""mitotic metaphase/anaphase transition"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0008054"",""cyclin catabolism"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR009W"",""YLR009W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RLP24"",""RLP24"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR037C"",""YLR037C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=DAN2"",""DAN2"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR072W"",""YLR072W"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005819"",""spindle"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR074C"",""YLR074C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=BUD20"",""BUD20"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR097C"",""YLR097C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR117C"",""YLR117C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CLF1"",""CLF1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR176C"",""YLR176C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RFX1"",""RFX1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR183C"",""YLR183C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=TOS4"",""TOS4"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR186W"",""YLR186W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=EMG1"",""EMG1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR189C"",""YLR189C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=UGT51"",""UGT51"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR198C"",""YLR198C"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005045"",""endoplasmic reticulum receptor"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR203C"",""YLR203C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=MSS51"",""MSS51"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005774"",""vacuolar membrane"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR208W"",""YLR208W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SEC13"",""SEC13"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR221C"",""YLR221C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RSA3"",""RSA3"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR224W"",""YLR224W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR266C"",""YLR266C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=PDR8"",""PDR8"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR269C"",""YLR269C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR287C"",""YLR287C"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006414"",""translational elongation"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR289W"",""YLR289W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=GUF1"",""GUF1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR306W"",""YLR306W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=UBC12"",""UBC12"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR343W"",""YLR343W"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0007029"",""ER organization and biogenesis"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0045047"",""protein-ER targeting"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR351C"",""YLR351C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NIT3"",""NIT3"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006893"",""Golgi to plasma membrane transport"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR352W"",""YLR352W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR358C"",""YLR358C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR409C"",""YLR409C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=UTP21"",""UTP21"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR421C"",""YLR421C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RPN13"",""RPN13"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR424W"",""YLR424W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR427W"",""YLR427W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR435W"",""YLR435W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=TSR2"",""TSR2"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR446W"",""YLR446W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YLR456W"",""YLR456W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YML077W"",""YML077W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=BET5"",""BET5"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YML088W"",""YML088W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=UFO1"",""UFO1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YML105C"",""YML105C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SEC65"",""SEC65"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0008249"",""protein signal sequence binding"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YML125C"",""YML125C"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005751"",""respiratory chain complex IV (sensu Eukarya)"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR002W"",""YMR002W"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000145"",""exocyst"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR025W"",""YMR025W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CSI1"",""CSI1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR049C"",""YMR049C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=ERB1"",""ERB1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR071C"",""YMR071C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR075W"",""YMR075W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RCO1"",""RCO1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR078C"",""YMR078C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CTF18"",""CTF18"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0003893"",""epsilon DNA polymerase"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR116C"",""YMR116C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=ASC1"",""ASC1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR158W"",""YMR158W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR213W"",""YMR213W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CEF1"",""CEF1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR218C"",""YMR218C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=TRS130"",""TRS130"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR266W"",""YMR266W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RSN1"",""RSN1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR288W"",""YMR288W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=HSH155"",""HSH155"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR290C"",""YMR290C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=HAS1"",""HAS1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR298W"",""YMR298W"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0008565"",""protein transporter"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YMR322C"",""YMR322C"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0008614"",""pyridoxine metabolism"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0042364"",""water-soluble vitamin biosynthesis"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL041C"",""YNL041C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=COG6"",""COG6"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL044W"",""YNL044W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YIP3"",""YIP3"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL086W"",""YNL086W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL107W"",""YNL107W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YAF9"",""YAF9"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL110C"",""YNL110C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NOP15"",""NOP15"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL132W"",""YNL132W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=KRE33"",""KRE33"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL175C"",""YNL175C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NOP13"",""NOP13"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL182C"",""YNL182C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=IPI3"",""IPI3"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL201C"",""YNL201C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=PSY2"",""PSY2"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL207W"",""YNL207W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RIO2"",""RIO2"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL222W"",""YNL222W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SSU72"",""SSU72"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL263C"",""YNL263C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YIF1"",""YIF1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL265C"",""YNL265C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=IST1"",""IST1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL287W"",""YNL287W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SEC21"",""SEC21"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL288W"",""YNL288W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CAF40"",""CAF40"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL308C"",""YNL308C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=KRI1"",""KRI1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNL311C"",""YNL311C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YNR054C"",""YNR054C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOL030W"",""YOL030W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=GAS5"",""GAS5"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOL044W"",""YOL044W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=PEX15"",""PEX15"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOL077C"",""YOL077C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=BRX1"",""BRX1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOL087C"",""YOL087C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOL149W"",""YOL149W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=DCP1"",""DCP1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR047C"",""YOR047C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=STD1"",""STD1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR056C"",""YOR056C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NOB1"",""NOB1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR080W"",""YOR080W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=DIA2"",""DIA2"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR111W"",""YOR111W"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0000147"",""actin cortical patch assembly"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR115C"",""YOR115C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=TRS33"",""TRS33"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR145C"",""YOR145C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR179C"",""YOR179C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR205C"",""YOR205C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR206W"",""YOR206W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NOC2"",""NOC2"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR220W"",""YOR220W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR231W"",""YOR231W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=MKK1"",""MKK1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR243C"",""YOR243C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=PUS7"",""PUS7"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR272W"",""YOR272W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YTM1"",""YTM1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR279C"",""YOR279C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RFM1"",""RFM1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR285W"",""YOR285W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YOR378W"",""YOR378W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL003W"",""YPL003W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=ULA1"",""ULA1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL012W"",""YPL012W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RRP12"",""RRP12"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL014W"",""YPL014W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL064C"",""YPL064C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CWC27"",""CWC27"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006350"",""transcription"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL095C"",""YPL095C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL151C"",""YPL151C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=PRP46"",""PRP46"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL161C"",""YPL161C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=BEM4"",""BEM4"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005934"",""bud tip"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0005940"",""septin ring"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL179W"",""YPL179W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=PPQ1"",""PPQ1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL181W"",""YPL181W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=RXT1"",""RXT1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL194W"",""YPL194W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=DDC1"",""DDC1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL196W"",""YPL196W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=OXR1"",""OXR1"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL208W"",""YPL208W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL211W"",""YPL211W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=NIP7"",""NIP7"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL224C"",""YPL224C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=MMT2"",""MMT2"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL241C"",""YPL241C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=CIN2"",""CIN2"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL246C"",""YPL246C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPL269W"",""YPL269W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=KAR9"",""KAR9"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPR016C"",""YPR016C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=TIF6"",""TIF6"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPR040W"",""YPR040W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=TIP41"",""TIP41"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016302"",""phosphatase"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0016791"",""phosphoric monoester hydrolase"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPR045C"",""YPR045C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPR048W"",""YPR048W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=TAH18"",""TAH18"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPR066W"",""YPR066W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=UBA3"",""UBA3"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPR067W"",""YPR067W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=ISA2"",""ISA2"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPR093C"",""YPR093C"")" +"HYPERLINK(""http://godatabase.org/cgi-bin/go.cgi?view=details&query=GO:0006351"",""transcription, DNA-dependent"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPR101W"",""YPR101W"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=SNT309"",""SNT309"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPR144C"",""YPR144C"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=UTP19"",""UTP19"")" +"HYPERLINK(""http://genome-www4.stanford.edu/cgi-bin/SGD/locus.pl?locus=YPR174C"",""YPR174C"")" +"A12+1" +"A22+1" +"#REF!" +"SUM(B3:K3)" +"IF(L2=""accelerator"", 2, IF(L2=""LEP"", 3, IF(L2=""vertexing"",4,IF(L2=""tracking"",5,IF(L2=""calorimetry"",6,7)))))" +"IF(N2=N1, O1+1,1)" +"IF(W2=""yes"",1, 0)" +"IF($C2="""", 0, 1 + IF($D2="""", 0, 1 + IF($E2="""", 0, 1+IF($F2="""", 0, 1+IF($G2="""", 0, 1 + IF($Z2="""", 0, 1 + IF($AA2="""", 0, 1)))))))" +"IF(W3=""yes"",Y2+1, Y2)" +"IF(W38=""yes"",Y36+1, Y36)" +"42700+31000" +"48400+38000" +"51300+44000" +"51000+20510" +"118900+39590" +"227100+59940" +"20400+25800" +"20400+35700" +"20400+36600" +"SUM(Q2:Q82)" +"M4" +"SUMIF(M4:M50, M53, Q4:Q50)" +"COUNTIF(M4:M50, M53)" +"AF53+AK53" +"M27" +"SUMIF(M4:M50, M54, Q4:Q50)" +"COUNTIF(M4:M50, M54)" +"M34" +"SUMIF(M4:M50, M55, Q4:Q50)" +"COUNTIF(M4:M50, M55)" +"M36" +"SUMIF(M4:M50, M56, Q4:Q50)" +"COUNTIF(M4:M50, M56)" +"M42" +"SUMIF(M4:M50, M57, Q4:Q50)" +"COUNTIF(M4:M50, M57)" +"M50" +"SUMIF(M4:M50, M58, Q4:Q50)" +"COUNTIF(M4:M50, M58)" +"SUM(Q53:Q58)" +"IF(SUM(Q4:Q50)=Q59,""OK"",""Error!"")" +"M74" +"SUMIF(M74:M103, M63, Q74:Q103)" +"SUMIF(M74:M102, M63, R74:R102)" +"SUMIF(M74:M101, M63, S74:S101)" +"SUM(Q63:S63)" +"COUNTIF(M74:M103, M63)" +"Q53+Q63" +"M88" +"SUMIF(M74:M103, M64, Q74:Q103)" +"SUMIF(M74:M103, M64, R74:R103)" +"SUMIF(M74:M103, M64, S74:S103)" +"COUNTIF(M74:M103, M64)" +"M90" +"SUMIF(M74:M103, M65, Q74:Q103)" +"SUMIF(M74:M103, M65, R74:R103)" +"SUMIF(M74:M103, M65, S74:S103)" +"COUNTIF(M74:M103, M65)" +"M92" +"SUMIF(M74:M103, M66, Q74:Q103)" +"SUMIF(M74:M103, M66, R74:R103)" +"SUMIF(M74:M103, M66, S74:S103)" +"COUNTIF(M74:M103, M66)" +"M98" +"SUMIF(M74:M103, M67, Q74:Q103)" +"SUMIF(M74:M103, M67, R74:R103)" +"SUMIF(M74:M103, M67, S74:S103)" +"COUNTIF(M74:M103, M67)" +"M103" +"SUMIF(M74:M104, M68, Q74:Q104)" +"SUMIF(M74:M104, M68, R74:R104)" +"SUMIF(M74:M104, M68, S74:S104)" +"COUNTIF(M74:M104, M68)" +"IF(SUM(Q74:Q103)=Q69,""OK"",""Error!"")" +"AE53" +"AE63+AE72" +"AI63+AF72" +"COUNTIF($A$2:$A$147, C2)" +"COUNTIF($B$2:$B$147, C2)" +"SUM($B$2:$B$9)" +"SUM($B$12:$B$35)" +"SUM($B$38:$B$40)" +"SUM($B$43:$B$48)" +"SUM($B$51:$B$93)" +"SUM($B$96:$B$103)" +"SUM($B$106:$B$115)" +"SUM($B$118:$B$124)" +"SUM($B$127:$B$129)" +"SUM($B$132:$B$133)" +"SUM($B$136:$B$153)" +"SUM(B154,B134,B130,B125,B116,B104,B94,B49,B41,B36,B10)" +"SUM(B4:B8)" +"SUM(B12:B34)" +"SUM(B38:B39)" +"SUM(B43)" +"SUM(B52:B106)" +"SUM(B110:B113)" +"SUM(B117:B124)" +"SUM(B128:B139)" +"SUM(B147:B161)" +"SUM(B162+B144+B140+B125+B114+B107+B49+B44+B40+B35+B9)" +"SUM(B7:U7)" +"SUM(B6:B190)" +"B4+1" +"B4+1" +"B4+1" +"B10+1" +"B10+1" +"B19+1" +"B19+1" +"B21+1" +"B21+1" +"B21+1" +"B21+1" +"CONCATENATE("""",D3,"""")" +"CONCATENATE("""")" +"CONCATENATE(""

"",D22,""
"")" +"CONCATENATE("" "",D23,""

"")" +"CONCATENATE("" "",D27,""
"")" +"CONCATENATE("" "",D28,""
"")" +"CONCATENATE("" "",D29,""
"")" +"CONCATENATE("" "",D30,""
"")" +"CONCATENATE("" "",D36,"""")" +"CONCATENATE("" "",D44,"""")" +"IF(B58,CONCATENATE(""  "",D58,"" ""),"""")" +"IF(B59,CONCATENATE(""  "",D59,"" ""),"""")" +"IF(B60,CONCATENATE(""  "",D60,"" ""),"""")" +"IF(B61,CONCATENATE(""  "",D61,"" ""),"""")" +"CONCATENATE(""["",A67,"".]"",D67,"""",IF(E67<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F67<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A68,"".]"",D68,"""",IF(E68<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F68<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A69,"".]"",D69,"""",IF(E69<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F69<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A70,"".]"",D70,"""",IF(E70<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F70<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A71,"".]"",D71,"""",IF(E71<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F71<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A72,"".]"",D72,"""",IF(E72<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F72<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A73,"".]"",D73,"""",IF(E73<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F73<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A74,"".]"",D74,"""",IF(E74<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F74<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A75,"".]"",D75,"""",IF(E75<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F75<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A76,"".]"",D76,"""",IF(E76<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F76<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A77,"".]"",D77,"""",IF(E77<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F77<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A78,"".]"",D78,"""",IF(E78<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F78<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A79,"".]"",D79,"""",IF(E79<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F79<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A80,"".]"",D80,"""",IF(E80<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F80<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A81,"".]"",D81,"""",IF(E81<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F81<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A82,"".]"",D82,"""",IF(E82<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F82<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A83,"".]"",D83,"""",IF(E83<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F83<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A84,"".]"",D84,"""",IF(E84<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F84<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A85,"".]"",D85,"""",IF(E85<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F85<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A86,"".]"",D86,"""",IF(E86<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F86<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A87,"".]"",D87,"""",IF(E87<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F87<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A88,"".]"",D88,"""",IF(E88<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F88<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A89,"".]"",D89,"""",IF(E89<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F89<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A90,"".]"",D90,"""",IF(E90<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F90<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A91,"".]"",D91,"""",IF(E91<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F91<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A92,"".]"",D92,"""",IF(E92<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F92<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A93,"".]"",D93,"""",IF(E93<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F93<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A94,"".]"",D94,"""",IF(E94<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F94<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A95,"".]"",D95,"""",IF(E95<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F95<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A96,"".]"",D96,"""",IF(E96<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F96<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A97,"".]"",D97,"""",IF(E97<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F97<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A98,"".]"",D98,"""",IF(E98<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F98<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A99,"".]"",D99,"""",IF(E99<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F99<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A100,"".]"",D100,"""",IF(E100<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F100<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A101,"".]"",D101,"""",IF(E101<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F101<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A102,"".]"",D102,"""",IF(E102<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F102<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A103,"".]"",D103,"""",IF(E103<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F103<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A104,"".]"",D104,"""",IF(E104<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F104<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A105,"".]"",D105,"""",IF(E105<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F105<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A106,"".]"",D106,"""",IF(E106<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F106<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A107,"".]"",D107,"""",IF(E107<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F107<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE(""["",A108,"".]"",D108,"""",IF(E108<>"""", CONCATENATE(""Abstr.""), ""Abstr.""),IF(F108<>"""", CONCATENATE(""
FT""), ""
FT.""))" +"CONCATENATE("""",D3,"""")" +"CONCATENATE("""")" +"CONCATENATE(""

"",D22,""
"")" +"CONCATENATE("" "",D23,""

"")" +"CONCATENATE("" "",D27,""
"")" +"CONCATENATE("" "",D28,""
"")" +"CONCATENATE("" "",D29,""
"")" +"CONCATENATE("" "",D30,""
"")" +"CONCATENATE("" "",D36,"""")" +"CONCATENATE("" "",D44,"""")" +"IF(B58,CONCATENATE(""  "",D58,"" ""),"""")" +"IF(B59,CONCATENATE(""  "",D59,"" ""),"""")" +"IF(B60,CONCATENATE(""  "",D60,"" ""),"""")" +"IF(B61,CONCATENATE(""  "",D61,"" ""),"""")" +"IF(B67=TRUE,CONCATENATE(""
 "",D67,""
""),"""")" +"IF(AND(B68,B$67),CONCATENATE(""""),"""")" +"IF(B67=TRUE,""
"",D68,"""",E68,""
"","""")" +"IF(B80=TRUE,CONCATENATE(""
 "",D80,""
""),"""")" +"IF(AND(B$80,B81),CONCATENATE(""""),"""")" +"IF(B80=TRUE,""
"",E81,"" - "",F81,"""",D81,"""",G81,""
"",H81,""
"",I81,""
 
"","""")" +"IF(B94=TRUE,"""","""")" +"IF(B106=TRUE,CONCATENATE(""
 "",D106,""
"",E106,""""),"""")" +"IF(B108=TRUE,"""","""")" +"IF(AND(B$80,B110),CONCATENATE("""",D110,""""),"""")" +"IF(B121=TRUE,CONCATENATE(""
 "",D121,""
""),"""")" +"IF(AND(B$215,B122),CONCATENATE("""",D122,""

""),"""")" +"IF(B121,"""","""")" +"IF(AND(B193,B194),CONCATENATE("""",E194,"" "",D194,""""),"""")" +"IF(AND(B195,B$193),CONCATENATE("""",E195,""- "",D195,""""),"""")" +"IF(AND(B199,B$193),CONCATENATE("""",E199,""-  "",D199,""""),"""")" +"IF(B193,"""","""")" +"IF(AND(B204,B205),CONCATENATE("""",E205,"" "",D205,""""),"""")" +"IF(AND(B206,B$204),CONCATENATE("""",E206,""- "",D206,""""),"""")" +"IF(AND(B$215,B216),CONCATENATE("""",D216,""
""),"""")" +"IF(B215=TRUE,"""","""")" +"CONCATENATE("""",D3,"""")" +"CONCATENATE("""")" +"Publications!D17" +"CONCATENATE(""

"",D22,""
"")" +"CONCATENATE("" "",D23,""

"")" +"CONCATENATE("" "",D27,""
"")" +"CONCATENATE("" "",D28,""
"")" +"CONCATENATE("" "",D29,""
"")" +"CONCATENATE("" "",D30,""
"")" +"CONCATENATE("" "",D36,"""")" +"CONCATENATE("" "",D44,"""")" +"IF(B58,CONCATENATE(""  "",D58,"" ""),"""")" +"IF(B59,CONCATENATE(""  "",D59,"" ""),"""")" +"IF(B60,CONCATENATE(""  "",D60,"" ""),"""")" +"IF(B61,CONCATENATE(""  "",D61,"" ""),"""")" +"SUM(B70:B89)" +"B67" +"(A69+B70)*B70" +"IF(OR(ISNUMBER(FIND($D$65,D70)),ISNUMBER(FIND($E$65,D70)),ISNUMBER(FIND($F$65,D70)),NOT(D70<>"""")),0,1)" +"IF(B70<>1,CONCATENATE("""",D70,""""),CONCATENATE(""["",A70,""]. "",D70,""""))" +"CONCATENATE(""   "")" +"CONCATENATE(""   "",D19,"""")" +"CONCATENATE(""   "",D27,"""")" +"CONCATENATE(""   personal information, publications"")" +"CONCATENATE(""   "",D51,"""",E51,"" "")" +"11.6*D23^0.969*D22^-1.673" +"(SQRT(0.0000000225*D23)/D22^1.5)*86400" +"21.6*D23^0.67/D22^1.85" +"(IF(D21=0,NA(),IF(D15+D8<10,7776*D23*D21,IF((D15+D8)<3000,4665.6*D23*D21,2592*D23*D21))))/(1.024^5)" +"IF(D15+D8<10,3.33,IF(D15+D8<800,10.3/((D15+D8)^0.49),0.39))" +"(D$15*D16+D$8*D9)/(D$15+D$8)" +"D25*1.024^(D46-20)" +"D34*1.047^(D46-20)" +"D43/0.68" +"D53+D44" +"EXP(-139.34411+(157570.1/(D46+273.15))-(66423080/(D46+273.15)^2)+(12438000000/(D46+273.15)^3)-(862194900000/(D46+273.15)^4))*(1-0.027*D20/760)" +"D57-D45" +"IF((D49/D50)*(1-(D58*(D49-D50)/(D50*D54)))<0,0,(1/(D49-D50))*LN((D49/D50)*(1-(D58*(D49-D50)/(D50*D54)))))" +"D60*D23*60*60*24/5280" +"IF(D60=0,+D58,EXP(LN(D50*D54/D49)-D50*D60))" +"D57-D64" +"B10+((B12-B14-B10)/B8)" +"IF(AND(B8>=B14,B8<=30),10^(0.03*(20-B14)),IF(AND(B8>=0,B8=B16,B8<=30),10^(0.03*(20-B16)),IF(AND(B8>=0,B88,B10<=9),1,IF(AND(B10>=6.5,B10<=8),(1+10^(7.4-B10))/1.25,#VALUE!))" +"IF(AND(B10>=7.7,B10<=9),13.5,IF(AND(B10>=6.5,B10<7.7),20.25*(10^(7.7-B10)/(1+10^(7.4-B10))),#VALUE!))" +"0.09018+2729.92/(273.2+B8)" +"1/((10^(B26-B10))+1)" +"B27*B12" +"1000*(0.52/B22/B24/2)*0.822" +"1000*(0.8/B23/B24/B25)*0.822" +"B33/B27" +"B34/B27" +"IF(AND(B8>=B14,B8<=30),10^(0.03*(20-B14)),IF(AND(B8>=0,B8=B16,B8<=30),10^(0.03*(20-B16)),IF(AND(B8>=0,B88,B10<=9),1,IF(AND(B10>=6.5,B10<=8),(1+10^(7.4-B10))/1.25,#VALUE!))" +"IF(AND(B10>=7.7,B10<=9),16,IF(AND(B10>=6.5,B10<7.7),24*(10^(7.7-B10)/(1+10^(7.4-B10))),#VALUE!))" +"0.09018+2729.92/(273.2+B8)" +"1/((10^(B26-B10))+1)" +"B27*B12" +"1000*(0.52/B22/B24/2)*0.822" +"1000*(0.8/B23/B24/B25)*0.822" +"B33/B27" +"B34/B27" +"(19.9273*B13/(1000-1.005109*B13))" +"IF(B19>0.85,#VALUE!,9.245+0.116*B19)" +"1/(1+10^(B21+0.0324*(298-B9-273)+0.0415*B17/(B9+273)-B11))" +"B27/B$23" +"B31*0.822" +"6.57-0.0118*B13+0.00012*(B13^2)" +"6.57-0.0118*B18+0.00012*(B18^2)" +"1/(1+10^(B25-B14))" +"1/(1+10^(B26-B19))" +"B15/B29" +"B20/B30" +"B13+(B18-B13)/B$10" +"B15+(B20-B15)/B$10" +"B33+(B34-B33)/B$10" +"6.57-0.0118*B37+0.00012*(B37^2)" +"B40-LOG((B39/B38)-1)" +"B8*B30" +"IF(ISNUMBER(B15),IF(B15=0,SQRT(32.2*B11*B14),IF(B15=1,NA(),#VALUE!)),#VALUE!)" +"IF(ISNUMBER(B15),IF(B15=1,(B14*SQRT(8*32.2)/(1.49*B11^(1/6)))^2,IF(B15=0,NA(),#VALUE!)),#VALUE!)" +"B12*SQRT(B38/8)" +"IF(B15=0,B34,IF(B15=1,B39,#VALUE!))" +"B23*B11*B40" +"B31/(B12*B11*B13)" +"IF(ISERR(B57),(B20*B42)/(B12*B13^2),MAXA((B20*B42)/(B12*B13^2),B57))" +"B17/B13" +"B21/B13" +"EXP(-((B48-2*(-2)-B47)^2/(4*B46)))+EXP(-((B48-2*(-2)+B47)^2/(4*B46)))" +"EXP(-((B48-2*(-1)-B47)^2/(4*B46)))+EXP(-((B48-2*(-1)+B47)^2/(4*B46)))" +"EXP(-((B48-2*(0)-B47)^2/(4*B46)))+EXP(-((B48-2*(0)+B47)^2/(4*B46)))" +"EXP(-((B48-2*(1)-B47)^2/(4*B46)))+EXP(-((B48-2*(1)+B47)^2/(4*B46)))" +"EXP(-((B48-2*(2)-B47)^2/(4*B46)))+EXP(-((B48-2*(2)+B47)^2/(4*B46)))" +"IF(ISNUMBER(B25),IF(B25=0,NA(),IF(B25=1,((SUM(B50:B54)*B8/B11)^2)/(B12*4*PI()*B42),#VALUE!)),#VALUE!)" +"IF(ISNUMBER(B25),IF(B25=0,B20,IF(B25=1,B20+B55,#VALUE!)),#VALUE!)" +"(B56*B42)/(B12*B13^2)" +"(1/SQRT(4*PI()*B57))*SUM(B50:B54)" +"IF(+B58*B45<=B30,B58*B45,B30)" +"4*SQRT(2*B42*B56/B12)" +"B60/2" +"B17" +"B13-B17" +"MINA(B61,B62)+MINA(B61,B63)" +"0.1*B12*((2-2*B47)*B13)^2/B42" +"B30/B45" +"(B64*B11*B12)/B8" +"B30/B59" +"(B9*B17)-(B13*(B17-1))" +"LN(B21^2+1)" +"LN((B21^2/B24)+1)" +"B36*EXP(0.5*B40-B31*SQRT(B40))" +"B37*EXP(0.5*B41-B31*SQRT(B41))" +"MINA(B42:B43)" +"LN((B21^2/B26)+1)" +"B44*EXP(B32*SQRT(B40)-0.5*B40)" +"B44*EXP(B33*SQRT(B47)-0.5*B47)" +"SUM(D2:D7)" +"SUM(G2:G8)" +"SUM(D11:D16)" +"SUM(D2:D7)" +"SUM(G2:G8)" +"SUM(D11:D16)" +"SUM(D19:D23)" +"SUM(G2:G7)" +"SUM(D19:D23)" +"SUM(D19:D22)" +"SUM(B7:B243)" +"A6+1" +"A13+1" +"A19+1" +"A23+1" +"A25+1" +"A30+1" +"A46+1" +"SUM(D58:D64)" +"SUM(D67:D74)" +"SUM(F7:H7)" +"SUM(F8:H8)+I7" +"SUM(F7:F13)" +"-1*H14" +"SUM(C20:C21)" +"SUM(D2:D390)" +"D7/25.4" +"A3+1" +"A12+1" +"A26+1" +"A10+1" +"A18+1" +"TODAY()" +"+[1]LEM!X265/[1]LEM!X$291" +"+[1]LEM!X265" +"+SUM(C4:C16)" +"+[1]LEM!X231" +"+K4*C19" +"+K19/K$32" +"+[1]LEM!X197" +"100*K19/C49" +"+[1]LEM!X1627" +"+K19/10/C64" +"C49/C64" +"+K64*1000/K49" +"+K80/(C49/100)" +"+L94" +"+[1]LEM!X307" +"+(0.867+0.74+0.563+0.553)/4" +"+(0.81+0.837+0.79+0.835)/4" +"+[1]LEM!X231" +"+(($B158/2))^2*3.14159/C49" +"+[1]LEM!X1377" +"+C175*C158*C124" +"+D208/D191" +"D232/(20*D244)" +"+D268/(20*D244)" +"+D292/(20*D244)" +"+$C349/D244" +"+$C360/D244" +"+[2]Trends!K$2214" +"+[2]Trends!K$2216" +"+[2]Trends!K$2218" +"+[2]Trends!K$2220" +"+[2]Trends!K$2221" +"+[2]Trends!K$2222" +"+[2]Trends!K$2226" +"+[2]Trends!K$2227" +"+C4*C8/100" +"+C11*100/(C8)" +"1000000*C3/(1000*C5)" +"+C9/C10" +"+C5*100000*C16*C7/(C8*1000000)" +"1000*C4*C8/(C7*C16*100)" +"+C18*C16/1000" +"+[1]LEM!X$1611" +"+[1]LEM!X$291" +"+[1]LEM!$Y$72*1000/C4" +"1000*[1]LEM!$Y$81/C4" +"1000*C24/(C16*C7)" +"+C27/C5" +"+C9/C23" +"+'ylded area estimate'!D35" +"+[1]LEM!X$1687" +"+[1]LEM!X181" +"+C31/C32" +"+C31*1000/C30" +"+C3/C4" +"100*C37/C8" +"+C38/(C34)" +"+C39/$D$39" +"+(I40/D40)^(1/5)-1" +"+C11*C34/1000" +"+C43*1000/C4" +"+C3/C40" +"+C45/C4" +"+(4)^(1/3)-1" +"+C46/$D$46" +"+'LEM cost side'!C80" +"+C50*C$39" +"'LEM cost side'!C34*C$11" +"+SUM(C78:C90)" +"100*C78/'LEM cost side'!C49" +"+C93*C64" +"+A126" +"+C126" +"+C43+C129*C39" +"-C126*C43/C39" +"+(C128-C129*C39)" +"+D78" +"+D134/'LEM cost side'!D124" +"+SUM(D149:D154)" +"3.14159*10^2" +"+D149/($C$163*'LEM cost side'!D175*'LEM cost side'!D109)" +"+D165*1000/(20*12)" +"+'LEM Demand Calibration'!D180" +"+D3" +"+SUM(D3:D15)" +"+'LEM cost side'!K94*'c&P calc'!D3*'LEM Demand Calibration'!$C$163*12*20*'LEM cost side'!$D$108*'LEM cost side'!D175*'LEM cost side'!D124/1000000" +"+SUM(D18:D27)" +"+D18*1000/'LEM Demand Calibration'!D50" +"-(D31-'LEM Demand Calibration'!D128)/'LEM Demand Calibration'!D129" +"+D$50*'LEM Demand Calibration'!D50" +"+SUMPRODUCT(D52:D64,D33:D45)" +"+D65/D46" +"+'LEM cost side'!D220+D$67" +"+IF(D69>D52,0,D3)" +"+SUM(D81:D90)" +"+D3-D81" +"12*20*'LEM cost side'!E191/1000000" +"+D107*'LEM Demand Calibration'!D50+D$31" +"-(D119-'LEM Demand Calibration'!D$128)/'LEM Demand Calibration'!D$129" +"+D132*'LEM Demand Calibration'!C50" +"+D133*'LEM Demand Calibration'!D65*'LEM Demand Calibration'!$D$46" +"+E109*'LEM Demand Calibration'!E52-'c&P calc'!E107*'LEM Demand Calibration'!E50" +"+D31" +"+E158+E31" +"+D31" +"+E160+E31" +"-(D169-'LEM Demand Calibration'!D$128)/'LEM Demand Calibration'!D$129" +"+D180*'LEM Demand Calibration'!D52" +"+'LEM cost side'!$C349/'LEM cost side'!D244" +"'LEM cost side'!D256*20" +"+'c&P calc'!E69*'c&P calc'!E107*1000" +"+E26" +"+'c&P calc'!E143*'c&P calc'!E107*1000" +"+($N$2*'c&P calc'!D$31+'c&P calc'!D107*'LEM Demand Calibration'!D50)*1000*'c&P calc'!D132-($N$2*'c&P calc'!D$31*1000*'c&P calc'!D$50)" +"-D4-D15" +"+E37-E26" +"+IRR(D48:I48,0.01)" +"+IRR(O48:T48,0.15)" +"+IRR(O53:T53,0.1)" +"+'LEM cost side'!D360*'LEM cost side'!E316" +"+'LEM cost side'!D280*20*'LEM cost side'!E316" +"+('LEM cost side'!E193*'c&P calc'!E191-'LEM cost side'!E191*'c&P calc'!E52)*20*12/1000" +"+($N$2*'c&P calc'!D$31+('c&P calc'!D109*'LEM Demand Calibration'!D52-'c&P calc'!D107*'LEM Demand Calibration'!D50))*1000*'c&P calc'!D134-(($N$2*'c&P calc'!D$31*1000*'c&P calc'!D$50))" +"+E28-E26" +"-D85-D74" +"+E98-E109" +"+[1]LEM!Y2" +"+[1]LEM!B1615" +"+[1]LEM!X253*[1]LEM!X219" +"+SUM(D3:D34)" +"H7" +"I7+H8" +"H7" +"I7+H8" +"H7" +"I7+H8" +"G7" +"I7+G8" +"I11+H12" +"H7" +"I7+H8" +"H7" +"I7+H8" +"I36+H43" +"SUM(E4:H4)" +"SUM(D4:D24)" +"SUM(D28:D35)" +"SUM(D42:D49)" +"SUM(D54:D72)" +"SUM(D74,D50,D37,D25)" +"SUM(H8:H20)" +"SUM(H12+H19)" +"SUM(H9+H10+H11+H20)" +"SUM(H8+H13+H14+H15+H16+H17)" +"SUM(H22+H23)" +"IF(OR(I9=""error"",I58=""error"",I132=""error""),""error"",(I9+I58+I132)/3)" +"IF(OR(J9=""error"",J58=""error"",J132=""error""),""error"",(J9+J58+J132)/3)" +"AVERAGE(I10:I57)" +"IF(COUNTIF($I11:$I18,""error"")=0,SUM(Q11:Q18)/SUM($K11:$P18),""error"")" +"+IF(OR((SUM(K11:P11)=1),(ISBLANK(B11)=TRUE)),"" "",""error"")" +"+IF(AND((ISBLANK($B11)=FALSE),(C11=""y"")),1,0)" +"10*K11+5*L11+M11" +"10*N11+5*O11" +"IF(COUNTIF($I20:$I26,""error"")=0,SUM(Q20:Q26)/SUM($K20:$P26),""error"")" +"+IF(OR((SUM(K23:P23)=1),(ISBLANK(#REF!)=TRUE)),"" "",""error"")" +"+IF(AND((ISBLANK(#REF!)=FALSE),(C23=""y"")),1,0)" +"IF(COUNTIF($I28:$I32,""error"")=0,SUM(Q28:Q32)/SUM($K28:$P32),""error"")" +"IF(COUNTIF($I43:$I53,""error"")=0,SUM(Q43:Q53)/SUM($K43:$P53),""error"")" +"IF(COUNTIF($I55:$I57,""error"")=0,SUM(Q55:Q57)/SUM($K55:$P57),""error"")" +"AVERAGE(I59:I131)" +"IF(COUNTIF($I77:$I80,""error"")=0,SUM(Q77:Q80)/SUM($K77:$P80),""error"")" +"IF(COUNTIF($I82:$I87,""error"")=0,SUM(Q82:Q87)/SUM($K82:$P87),""error"")" +"COUNT(Q105:Q109)" +"IF(COUNTIF($I122:$I123,""error"")=0,SUM(Q122:Q123)/SUM($K122:$P123),""error"")" +"AVERAGE(I133:I154)" +"COUNT(Q149:Q154)" +"C5" +"D5" +"SUM(F5:F50)" +"SUM(F55:F73)" +"F52+F75" +"(1-(11097884/F77))" +"B4/C4" +"SUM(B5:B52)" +"SUM(B57:B75)" +"B53+B77" +"B52" +"B3/$B$156" +"B59" +"B67" +"B72" +"B78" +"B86" +"B92" +"B141" +"B146" +"B152" +"SUM(B47:B51)" +"B52/$B$156" +"SUM(B55:B58)" +"SUM(B70:B71)" +"SUM(B89:B91)" +"SUM(B95:B140)" +"B52+B59+B67+B72+B78+B86+B92+B141+B146+B152" +"B41" +"B46" +"B62" +"B113" +"B118" +"A34" +"SUM(B32:B39)" +"B40/$B$121" +"SUM(B43:B44)" +"SUM(B49:B60)" +"SUM(B64:B111)" +"A115" +"B117+B112+B61+B45+B40" +"B23-D23" +"((B23-B24)/($A24-$A23))*$D$21" +"(-C24+C25)/($A24-$A23)" +"H25+H26+H27+H28" +"Q33+Q34" +"H66+M66" +"M62" +"H61+M61" +"H62+M63" +"H63+H64" +"U62+U63+U64+U65" +"H25+H26+H27+H28" +"Q33+Q34" +"H66+M66" +"M62" +"H61+M61" +"H62+M63" +"H63+H64" +"U62+U63+U64+U65" +"COUNTA(A3:A34)" +"SUM(C4:C34)" +"SUM(F3:F60)" +"IF(EXACT(""s"", E11), C11*F11*$D$5, C11*F11*$D$4)" +"(C15+C14+C13+C12+C11)*D4" +"G13+G15+G16" +"G13" +"VLOOKUP($A8,Products!$A$3:'Products'!$F$39,2, FALSE)" +"VLOOKUP($A8,Products!$A$3:'Products'!$F$39,3, FALSE)" +"VLOOKUP($A8,Products!$A$3:'Products'!$F$39,4, FALSE)" +"VLOOKUP($A8,Products!$A$3:'Products'!$F$39,5, FALSE)" +"F8*D8" +"SUM(G8:G12)" +"G121" +"SUM(G118:G120)" +"G131" +"SUM(G127:G130)" +"G163" +"SUM(G157:G162)" +"G191" +"SUM(G182:G190)" +"VLOOKUP($A5, Configurations!$A$4:'Configurations'!$G$192, 4, FALSE)" +"VLOOKUP($A5, Configurations!$A$4:'Configurations'!$G$192, 3, FALSE)" +"C29" +"F29" +"IF($B$5<$B$6,$A$5,IF($B$5>$B$6,$A$6, ""Systems Equivalent Cost""))" +"IF($B$5>$B$6,$A$5,IF($B$5<$B$6,$A$6, ""Systems Equivalent Cost""))" +"MAX(B6,B5) - MIN(B6,B5)" +"MAX($B$6,$B$5)/MIN($B$6,$B$5)" +"CONCATENATE(B9, "" configuration is "", FIXED( B11, 2), "" times more expensive than "", B8, "" configuration"")" +"VLOOKUP($B19, Configurations!$A$4:'Configurations'!$G$192, 3, FALSE)" +"VLOOKUP($E19, Configurations!$A$4:'Configurations'!$G$192, 3, FALSE)" +"MAX(F19,C19)/MIN(F19,C19)" +"SUM(C19:C28)" +"(MHg-Mt)/rHg" +"(Mw-Md)/(Md-Mc)" +"AVERAGE(w)" +"w-(V-V0)/(Md-Mc)" +"w-(V-V0)/(Md-Mc)" +"AVERAGE(SL)" +"(Md-Mc)/V0" +"(Md-Mc)/V0" +"AVERAGE(SR)" +"(1-(V0/V)^(1/3))" +"(1-(V0/V)^(1/3))" +"AVERAGE(LS)" +"(Msp-Mbsp) - (Msp-(Md-Mc))/rwax" +"(Mw-Md)/(Md-Mc)" +"AVERAGE(w)" +"w-(V-V0)/(Md-Mc)" +"w-(V-V0)/(Md-Mc)" +"AVERAGE(SL)" +"(Md-Mc)/V0" +"(Md-Mc)/V0" +"AVERAGE(SR)" +"(1-(V0/V)^(1/3))" +"(1-(V0/V)^(1/3))" +"AVERAGE(LS)" +"(B7-B8)/(B8-B6)" +"(B12-B11)/B13" +"B14-(B9-B15)/(B8-B6)" +"(B8-B6)/B15" +"(1-(B15/B9)^(1/3))" +"(C20-C21) - (C20-(C8-C6))/C22" +"C14-(C9-C23)/(C8-C6)" +"(C8-C6)/C23" +"(1-(C23/C9)^(1/3))" +"ROUNDUP(B15/50,0)" +"ROUNDUP(B15/50,0)" +"HLOOKUP(B15,R2:AG3,2,TRUE)" +"HLOOKUP(B18,R17:AN18,2,TRUE)" +"HLOOKUP(B16,R5:AW15,2,TRUE)" +"HLOOKUP(G16,R5:AW15,3,TRUE)" +"HLOOKUP(G17,R5:AW15,5,TRUE)" +"HLOOKUP(B17,R5:AW15,9,TRUE)" +"PRODUCT(B19:E19)" +"(F19*E15)+0.49" +"HLOOKUP(G17,R5:AW15,6,TRUE)+HLOOKUP(B17,R5:AW15,10,TRUE)" +"E15*HLOOKUP(G16,R5:AW15,4,TRUE)" +"HLOOKUP(B17,R5:AW15,11,TRUE)" +"SUM(B16:B17,G16:G17)" +"((B16/10)^3+(G16/10))*(B15/2)" +"((B16/10)^3+(G16/10))*(B15/2)" +"HLOOKUP(C22,R2:AG4,3,TRUE)" +"SUM(B16:B17,G16)" +"HLOOKUP(G17,R5:AW15,7,TRUE)" +"HLOOKUP(G17,R5:AW15,8,TRUE)" +"(G17/10)*H4" +"G17*3" +"k*dt/(dx^2)" +"'Model Calculation Space'!GJ3" +"'Model Calculation Space'!A5*dx" +"'Model Calculation Space'!A36" +"'Model Calculation Space'!GJ5" +"B4*dt-dt" +"Interface!C13+Interface!$A$13" +"B5+Interface!$A$13" +"Interface!C14+lambda*(Interface!C15-2*Interface!C14+Interface!C13)+Interface!$A$14" +"B6+lambda*(B7-2*B6+B5)+Interface!$A$14" +"Interface!C15+lambda*(Interface!C16-2*Interface!C15+Interface!C14)+Interface!$A$15" +"B7+lambda*(B8-2*B7+B6)+Interface!$A$15" +"Interface!C16+lambda*(Interface!C17-2*Interface!C16+Interface!C15)+Interface!$A$16" +"B8+lambda*(B9-2*B8+B7)+Interface!$A$16" +"Interface!C17+lambda*(Interface!C18-2*Interface!C17+Interface!C16)+Interface!$A$17" +"B9+lambda*(B10-2*B9+B8)+Interface!$A$17" +"Interface!C18+lambda*(Interface!C19-2*Interface!C18+Interface!C17)+Interface!$A$18" +"B10+lambda*(B11-2*B10+B9)+Interface!$A$18" +"Interface!C19+lambda*(Interface!C20-2*Interface!C19+Interface!C18)+Interface!$A$19" +"B11+lambda*(B12-2*B11+B10)+Interface!$A$19" +"Interface!C20+lambda*(Interface!C21-2*Interface!C20+Interface!C19)+Interface!$A$20" +"B12+lambda*(B13-2*B12+B11)+Interface!$A$20" +"Interface!C21+lambda*(Interface!C22-2*Interface!C21+Interface!C20)+Interface!$A$21" +"B13+lambda*(B14-2*B13+B12)+Interface!$A$21" +"Interface!C22+lambda*(Interface!C23-2*Interface!C22+Interface!C21)+Interface!$A$22" +"B14+lambda*(B15-2*B14+B13)+Interface!$A$22" +"Interface!C23+lambda*(Interface!C24-2*Interface!C23+Interface!C22)+Interface!$A$23" +"B15+lambda*(B16-2*B15+B14)+Interface!$A$23" +"Interface!C24+lambda*(Interface!C25-2*Interface!C24+Interface!C23)+Interface!$A$24" +"B16+lambda*(B17-2*B16+B15)+Interface!$A$24" +"Interface!C25+lambda*(Interface!C26-2*Interface!C25+Interface!C24)+Interface!$A$25" +"B17+lambda*(B18-2*B17+B16)+Interface!$A$25" +"Interface!C26+lambda*(Interface!C27-2*Interface!C26+Interface!C25)+Interface!$A$26" +"B18+lambda*(B19-2*B18+B17)+Interface!$A$26" +"Interface!C27+lambda*(Interface!C28-2*Interface!C27+Interface!C26)+Interface!$A$27" +"B19+lambda*(B20-2*B19+B18)+Interface!$A$27" +"Interface!C28+lambda*(Interface!C29-2*Interface!C28+Interface!C27)+Interface!$A$28" +"B20+lambda*(B21-2*B20+B19)+Interface!$A$28" +"Interface!C29+lambda*(Interface!C30-2*Interface!C29+Interface!C28)+Interface!$A$29" +"B21+lambda*(B22-2*B21+B20)+Interface!$A$29" +"Interface!C30+lambda*(Interface!C31-2*Interface!C30+Interface!C29)+Interface!$A$30" +"B22+lambda*(B23-2*B22+B21)+Interface!$A$30" +"Interface!C31+lambda*(Interface!C32-2*Interface!C31+Interface!C30)+Interface!$A$31" +"B23+lambda*(B24-2*B23+B22)+Interface!$A$31" +"Interface!C32+lambda*(Interface!C33-2*Interface!C32+Interface!C31)+Interface!$A$32" +"B24+lambda*(B25-2*B24+B23)+Interface!$A$32" +"Interface!C33+lambda*(Interface!C34-2*Interface!C33+Interface!C32)+Interface!$A$33" +"B25+lambda*(B26-2*B25+B24)+Interface!$A$33" +"Interface!C34+lambda*(Interface!C35-2*Interface!C34+Interface!C33)+Interface!$A$34" +"B26+lambda*(B27-2*B26+B25)+Interface!$A$34" +"Interface!C35+lambda*(Interface!C36-2*Interface!C35+Interface!C34)+Interface!$A$35" +"B27+lambda*(B28-2*B27+B26)+Interface!$A$35" +"Interface!C36+lambda*(Interface!C37-2*Interface!C36+Interface!C35)+Interface!$A$36" +"B28+lambda*(B29-2*B28+B27)+Interface!$A$36" +"Interface!C37+lambda*(Interface!C38-2*Interface!C37+Interface!C36)+Interface!$A$37" +"B29+lambda*(B30-2*B29+B28)+Interface!$A$37" +"Interface!C38+lambda*(Interface!C39-2*Interface!C38+Interface!C37)+Interface!$A$38" +"B30+lambda*(B31-2*B30+B29)+Interface!$A$38" +"Interface!C39+lambda*(Interface!C40-2*Interface!C39+Interface!C38)+Interface!$A$39" +"B31+lambda*(B32-2*B31+B30)+Interface!$A$39" +"Interface!C40+Interface!$A$40" +"B32+Interface!$A$40" +"Interface!B13" +"J21" +"k*dt/(dx^2)" +"'Model Calculations'!GJ4" +"'Model Calculations'!A6*dx" +"'Model Calculations'!A37" +"'Model Calculations'!GJ6" +"D16" +"(G16-E16)^2" +"SUM(I16:I43)" +"J17/COUNT(I16:I43)" +"SQRT(J19)" +"B5*dt-dt" +"Interface!C16+Interface!$A$16" +"B6+Interface!$A$16" +"Interface!C17+lambda*(Interface!C18-2*Interface!C17+Interface!C16)+Interface!$A$17" +"B7+lambda*(B8-2*B7+B6)+Interface!$A$17" +"Interface!C18+lambda*(Interface!C19-2*Interface!C18+Interface!C17)+Interface!$A$18" +"B8+lambda*(B9-2*B8+B7)+Interface!$A$18" +"Interface!C19+lambda*(Interface!C20-2*Interface!C19+Interface!C18)+Interface!$A$19" +"B9+lambda*(B10-2*B9+B8)+Interface!$A$19" +"Interface!C20+lambda*(Interface!C21-2*Interface!C20+Interface!C19)+Interface!$A$20" +"B10+lambda*(B11-2*B10+B9)+Interface!$A$20" +"Interface!C21+lambda*(Interface!C22-2*Interface!C21+Interface!C20)+Interface!$A$21" +"B11+lambda*(B12-2*B11+B10)+Interface!$A$21" +"Interface!C22+lambda*(Interface!C23-2*Interface!C22+Interface!C21)+Interface!$A$22" +"B12+lambda*(B13-2*B12+B11)+Interface!$A$22" +"Interface!C23+lambda*(Interface!C24-2*Interface!C23+Interface!C22)+Interface!$A$23" +"B13+lambda*(B14-2*B13+B12)+Interface!$A$23" +"Interface!C24+lambda*(Interface!C25-2*Interface!C24+Interface!C23)+Interface!$A$24" +"B14+lambda*(B15-2*B14+B13)+Interface!$A$24" +"Interface!C25+lambda*(Interface!C26-2*Interface!C25+Interface!C24)+Interface!$A$25" +"B15+lambda*(B16-2*B15+B14)+Interface!$A$25" +"Interface!C26+lambda*(Interface!C27-2*Interface!C26+Interface!C25)+Interface!$A$26" +"B16+lambda*(B17-2*B16+B15)+Interface!$A$26" +"Interface!C27+lambda*(Interface!C28-2*Interface!C27+Interface!C26)+Interface!$A$27" +"B17+lambda*(B18-2*B17+B16)+Interface!$A$27" +"Interface!C28+lambda*(Interface!C29-2*Interface!C28+Interface!C27)+Interface!$A$28" +"B18+lambda*(B19-2*B18+B17)+Interface!$A$28" +"Interface!C29+lambda*(Interface!C30-2*Interface!C29+Interface!C28)+Interface!$A$29" +"B19+lambda*(B20-2*B19+B18)+Interface!$A$29" +"Interface!C30+lambda*(Interface!C31-2*Interface!C30+Interface!C29)+Interface!$A$30" +"B20+lambda*(B21-2*B20+B19)+Interface!$A$30" +"Interface!C31+lambda*(Interface!C32-2*Interface!C31+Interface!C30)+Interface!$A$31" +"B21+lambda*(B22-2*B21+B20)+Interface!$A$31" +"Interface!C32+lambda*(Interface!C33-2*Interface!C32+Interface!C31)+Interface!$A$32" +"B22+lambda*(B23-2*B22+B21)+Interface!$A$32" +"Interface!C33+lambda*(Interface!C34-2*Interface!C33+Interface!C32)+Interface!$A$33" +"B23+lambda*(B24-2*B23+B22)+Interface!$A$33" +"Interface!C34+lambda*(Interface!C35-2*Interface!C34+Interface!C33)+Interface!$A$34" +"B24+lambda*(B25-2*B24+B23)+Interface!$A$34" +"Interface!C35+lambda*(Interface!C36-2*Interface!C35+Interface!C34)+Interface!$A$35" +"B25+lambda*(B26-2*B25+B24)+Interface!$A$35" +"Interface!C36+lambda*(Interface!C37-2*Interface!C36+Interface!C35)+Interface!$A$36" +"B26+lambda*(B27-2*B26+B25)+Interface!$A$36" +"Interface!C37+lambda*(Interface!C38-2*Interface!C37+Interface!C36)+Interface!$A$37" +"B27+lambda*(B28-2*B27+B26)+Interface!$A$37" +"Interface!C38+lambda*(Interface!C39-2*Interface!C38+Interface!C37)+Interface!$A$38" +"B28+lambda*(B29-2*B28+B27)+Interface!$A$38" +"Interface!C39+lambda*(Interface!C40-2*Interface!C39+Interface!C38)+Interface!$A$39" +"B29+lambda*(B30-2*B29+B28)+Interface!$A$39" +"Interface!C40+lambda*(Interface!C41-2*Interface!C40+Interface!C39)+Interface!$A$40" +"B30+lambda*(B31-2*B30+B29)+Interface!$A$40" +"Interface!C41+lambda*(Interface!C42-2*Interface!C41+Interface!C40)+Interface!$A$41" +"B31+lambda*(B32-2*B31+B30)+Interface!$A$41" +"Interface!C42+lambda*(Interface!C43-2*Interface!C42+Interface!C41)+Interface!$A$42" +"B32+lambda*(B33-2*B32+B31)+Interface!$A$42" +"Interface!C43+Interface!$A$43" +"B33+Interface!$A$43" +"Interface!B16" +"25000+804870+292808+380000+250000+650000" +"SUM(B6:H6)" +"+'Detail for the College of A&S'!J19" +"+'Detail for the College of A&S'!J29" +"+'Detail for the College of A&S'!J33" +"+'Detail for the College of A&S'!J40" +"+'Detail for the College of A&S'!J58" +"+'Detail for College of Business'!J8" +"+'Detail for College of Business'!J11" +"+'Detail for College of Education'!J17" +"+'Detail for College of Education'!J25" +"+'Detail for College of Education'!J28" +"+'Detail for College of Education'!J32" +"+'Detail for College of Education'!J46" +"+'Detail for College of Eng'!J34" +"+'Detail for College of Eng'!J37" +"+'Detail for College of Eng'!J44" +"+'Detail for Inst'!J19" +"+'Detail for Inst'!J24" +"+'Detail for Inst'!J27" +"+'Detail for Inst'!J30" +"+'Detail for Inst'!J34" +"+'Detail for Law'!J10" +"+'Detail for Urban'!J14" +"+'Detail for Urban'!J20" +"+'Detail for Urban'!J28" +"+'Detail for Urban'!J45" +"+'Detail for Urban'!J56" +"180000+2096667+268373+150961+85577" +"SUM(B6:B15)" +"SUM(B5:F5)" +"SUM(B5:B21)" +"SUM(J2:J18)" +"SUM(J21:J28)" +"SUM(J31:J32)" +"SUM(J35:J39)" +"SUM(J42:J57)" +"+E62/E66" +"+F62*G62" +"+F62*G62" +"+E63/E66" +"+E64/E66" +"+E65/E66" +"SUM(E62:E65)" +"SUM(J2:J57)" +"1116899+1872555+232599+295779+246602" +"25000+804870+352758+292808+380000+180000+2096667+268373+150961+85577+250000+650000+244996" +"SUM(J188:J190)" +"SUM(B6:F6)" +"+'Detail for College of Business'!J7" +"+B6+B7" +"+J6+J7" +"+J10" +"+D19/D23" +"+E19*F19" +"+D20/D23" +"+D21/D23" +"+D22/D23" +"SUM(D19:D22)" +"SUM(B6:F6)" +"SUM(B6:B11)" +"SUM(J4:J16)" +"SUM(J19:J24)" +"+J27" +"SUM(J30:J31)" +"SUM(J34:J45)" +"SUM(B6:F6)" +"SUM(B6:B12)" +"SUM(J7:J33)" +"+J36" +"SUM(J39:J43)" +"+D53/D57" +"+E53*F53" +"+D54/D57" +"+G54+G55" +"+D55/D57" +"+D56/D57" +"SUM(D53:D56)" +"SUM(B6:F6)" +"SUM(B7:B13)" +"SUM(F6:F13)" +"8964*0.33" +"SUM(J8:J18)" +"SUM(J21:J23)" +"+J26" +"SUM(J32:J33)" +"SUM(B6:F6)" +"SUM(B6)" +"SUM(J7:J9)" +"SUM(B6:G6)" +"SUM(B6:B10)" +"SUM(G6:G11)" +"SUM(J6:J13)" +"SUM(J16:J19)" +"SUM(J22:J27)" +"+J30" +"+J32+J31" +"SUM(J33:J43)" +"SUM(J30:J44)" +"SUM(J49:J54)" +"SUM(J47:J55)" +"3848648" +"406500" +"624307" +"1672298-748584" +"2824612-1091293" +"1243710" +"7122870" +"4535954" +"5663300" +"3634560" +"SUM(B7:B14)" +"4614650" +"56437" +"E2*F2" +"SUM(F2:F404)" +"SUM(A5)+1" +"NOW()" +"SUM(C9:C199)" +"Whitley!B3" +"Whitley!B6" +"Whitley!D8" +"Whitley!G8" +"Whitley!K8" +"Brown!B3" +"Brown!B6" +"Brown!D8" +"Brown!G8" +"Brown!K8" +"Hicks!B3" +"Hicks!B6" +"Hicks!D8" +"Hicks!G8" +"Hicks!K8" +"Kidwell!B3" +"Kidwell!B6" +"Kidwell!D8" +"Kidwell!G8" +"Kidwell!K8" +"CHicks!B3" +"CHicks!B6" +"CHicks!D8" +"CHicks!G8" +"CHicks!K8" +"Teacher6!B3" +"Teacher6!B6" +"Teacher6!D8" +"Teacher6!G8" +"Teacher6!K8" +"Teacher7!B3" +"Teacher7!B6" +"Teacher7!D8" +"Teacher7!G8" +"Teacher7!K8" +"Teacher8!B6" +"Teacher8!D8" +"Teacher8!G8" +"Teacher8!K8" +"Teacher9!B3" +"Teacher9!B6" +"Teacher9!D8" +"Teacher9!G8" +"Teacher9!K8" +"Teacher10!B6" +"Teacher10!D8" +"Teacher10!G8" +"Teacher10!K8" +"Teacher11!D8" +"Teacher11!G8" +"Teacher11!K8" +"Teacher12!D8" +"Teacher12!G8" +"Teacher12!K8" +"Teacher13!D8" +"Teacher13!G8" +"Teacher13!K8" +"Teacher14!D8" +"Teacher14!G8" +"Teacher14!K8" +"Teacher15!D8" +"Teacher15!G8" +"Teacher15!K8" +"Teacher16!D8" +"Teacher16!G8" +"Teacher15!K8" +"Teacher17!D8" +"Teacher17!G8" +"Teacher17!K8" +"Teacher18!D8" +"Teacher18!G8" +"Teacher18!K8" +"Teacher19!D8" +"Teacher19!G8" +"Teacher19!K8" +"Teacher20!D8" +"Teacher20!G8" +"Teacher20!K8" +"Teacher21!D8" +"Teacher21!G8" +"Teacher21!K8" +"Teacher22!D8" +"Teacher22!G8" +"Teacher22!K8" +"Teacher23!D8" +"Teacher23!G8" +"Teacher23!K8" +"Teacher24!D8" +"Teacher24!G8" +"Teacher24!K8" +"Teacher25!D8" +"Teacher25!G8" +"Teacher25!K8" +"Teacher26!D8" +"Teacher26!G8" +"Teacher26!K8" +"Teacher27!D8" +"Teacher27!G8" +"Teacher27!K8" +"Teacher28!D8" +"Teacher28!G8" +"Teacher28!K8" +"Teacher29!D8" +"Teacher29!G8" +"Teacher29!K8" +"Teacher30!D8" +"Teacher30!G8" +"Teacher30!K8" +"NOW()" +"SUM(D10:D200)" +"NOW()" +"SUM(D10:D200)" +"NOW()" +"SUM(D10:D200)" +"NOW()" +"SUM(D10:D200)" +"SUM(G10:I10)" +"NOW()" +"SUM(D10:D200)" +"SUM(G10:I10)" +"NOW()" +"SUM(D10:D200)" +"SUM(G10:I10)" +"NOW()" +"SUM(D10:D200)" +"SUM(G10:I10)" +"NOW()" +"SUM(D10:D200)" +"SUM(G10:I10)" +"NOW()" +"SUM(D10:D200)" +"SUM(G10:I10)" +"NOW()" +"SUM(D10:D200)" +"SUM(G10:I10)" +"NOW()" +"SUM(D10:D200)" +"SUM(G10:I10)" +"NOW()" +"SUM(D10:D200)" +"SUM(G10:I10)" +"NOW()" +"SUM(D10:D200)" +"SUM(G10:I10)" +"NOW()" +"SUM(D10:D200)" +"SUM(G10:I10)" +"NOW()" +"SUM(D10:D200)" +"SUM(G10:I10)" +"NOW()" +"SUM(D10:D200)" +"SUM(G10:I10)" +"NOW()" +"SUM(D10:D200)" +"SUM(G10:I10)" +"NOW()" +"SUM(D10:D200)" +"SUM(G10:I10)" +"NOW()" +"SUM(D10:D200)" +"SUM(G10:I10)" +"NOW()" +"SUM(D10:D200)" +"SUM(G10:I10)" +"NOW()" +"SUM(D10:D200)" +"SUM(G10:I10)" +"NOW()" +"SUM(D10:D200)" +"SUM(G10:I10)" +"NOW()" +"SUM(D10:D200)" +"SUM(G10:I10)" +"NOW()" +"SUM(D10:D200)" +"SUM(G10:I10)" +"NOW()" +"SUM(D10:D200)" +"SUM(G10:I10)" +"NOW()" +"SUM(D10:D200)" +"SUM(G10:I10)" +"NOW()" +"SUM(D10:D200)" +"SUM(G10:I10)" +"NOW()" +"SUM(D10:D200)" +"SUM(G10:I10)" +"NOW()" +"SUM(D10:D200)" +"SUM(G10:I10)" +"NOW()" +"SUM(D10:D200)" +"SUM(G10:I10)" +"'Data Analysis'!A2" +"'Data Analysis'!A2" +"'Data Analysis'!B1" +"'Data Analysis'!CO3" +"IF(I5>J5,""Over"",""Under"")" +"I23" +"I28" +"'Data Analysis'!EJ3" +"I52" +"IF(I48=""Y"",""INCLUDES ALL EXTENTS"",""ONLY CONSIDERS 4 AND 5 EXTENTS"")" +"SUM(I5+I9+I10+I21+I31+I38+I42+I43+I44+I46+I45)" +"SUM(J5+J10+J9+J21+J31+J38+J42+J43+J44+J45+J46)" +"'input-output'!D9" +"'input-output'!D10" +"'input-output'!D11" +"'input-output'!D12" +"'input-output'!D13" +"'input-output'!D14" +"'input-output'!D15" +"'input-output'!D16" +"'input-output'!D17" +"'input-output'!D18" +"'input-output'!D19" +"'input-output'!D20" +"'input-output'!D21" +"'input-output'!D22" +"'input-output'!D23" +"'input-output'!D24" +"'input-output'!D25" +"'input-output'!D26" +"'input-output'!D27" +"'input-output'!D28" +"'input-output'!D29" +"'input-output'!D30" +"'input-output'!D31" +"'input-output'!D32" +"'input-output'!D33" +"'input-output'!D34" +"'input-output'!D35" +"'input-output'!D36" +"'input-output'!D37" +"'input-output'!D38" +"'input-output'!D39" +"'input-output'!D40" +"'input-output'!D41" +"'input-output'!D42" +"'input-output'!D43" +"'input-output'!D44" +"'input-output'!F10" +"'input-output'!F11" +"'input-output'!F12" +"'input-output'!F13" +"'input-output'!F14" +"'input-output'!F15" +"'input-output'!F16" +"IF(D2=""x"",""CE 1030"", ""(no CE 1030 )"")" +"IF(E2=""x"","" CE 2000 "",""no CE 2000 "")" +"IF(F2=""x"",""CE 2001"",""no CE 2001"")" +"IF(H2=""x"",""CE 2020"", ""no CE 2020"")" +"IF(I2=""x"",""ES 3004"", ""no ES 3004"")" +"IF(T2=""x"",""CE 3041"", ""no CE 3041"")" +"IF(D$2=""x"",0.5,0)" +"IF(E$2=""x"",1,0)" +"IF(J$2=""x"",0,0)" +"IF(M$2=""x"",0.25,0)" +"IF(Y$2=""x"",0.75,0)" +"IF(AG$2=""x"",0.9,0)" +"SUM(CX3:EI3)" +"SUM(B5:B7)" +"B4/$B$46" +"IF(S2=""x"",""CE 3030"", ""no CE 3030 "")" +"IF(AM2=""x"",""ES 2503"", ""no ES 2503 "")" +"IF(AN2=""x"",""ES 3001"", ""no ES 3001"")" +"IF(AO2=""x"",""EE 3601"", ""no EE 3601"")" +"IF(AG$2=""x"",0.1,0)" +"IF('input-output'!$I$48=""Y"", 'Data Analysis'!CL5,'Data Analysis'!CM5)" +"IF(D$2=""x"",D5,0)" +"SUM(AU5:CI5)" +"SUM(IF(AU5>=4,AU5,0)+IF(AV5>=4,AV5,0)+IF(AW5>=4,AW5,0)+IF(AX5>=4,AX5,0)+IF(AY5>=4,AY5,0)+IF(AZ5>=4,AZ5,0)+IF(BA5>=4,BA5,0)+IF(BB5>=4,BB5,0)+IF(BC5>=4,BC5,0)+IF(BD5>=4,BD5,0)+IF(BE5>=4,BE5,0)+IF(BF5>=4,BF5,0)+IF(BG5>=4,BG5,0)+IF(BH5>=4,BH5,0)+IF(BI5>=4,BI5,0)+IF(BJ5>=4,BJ5,0)+IF(BK5>=4,BK5,0)+IF(BL5>=4,BL5,0)+IF(BM5>=4,BM5,0)+IF(BN5>=4,BN5,0)+IF(BO5>=4,BO5,0)+IF(BP5>=4,BP5,0)+IF(BQ5>=4,BQ5,0)+IF(BR5>=4,BR5,0)+IF(BS5>=4,BS5,0)+IF(BT5>=4,BT5,0)+IF(BU5>=4,BU5,0)+IF(BV5>=4,BV5,0)+IF(BW5>=4,BW5,0)+IF(BX5>=4,BX5,0)+IF(BY5>=4,BY5,0)+IF(BZ5>=4,BZ5,0)+IF(CA5>=4,CA5,0)+IF(CB5>=4,CB5,0)+IF(CC5>=4,CC5,0)+IF(CD5>=4,CD5,0)+IF(CE5>=4,CE5,0)+IF(CF5>=4,CF5,0)+IF(CG5>=4,CG5,0)+IF(CH5>=4,CH5,0)+IF(CI5>=4,CI5,0))" +"IF(L2=""x"",""CE 3010"", ""-"")" +"IF(G2=""x"",""CE 2002"", ""-"")" +"IF(J2=""x"",""CE 3006"", ""-"")" +"IF(K2=""x"",""CE 3008"", ""-"")" +"IF(R2=""x"",""CE 3026"", ""-"")" +"IF(AE2=""x"",""CE 4007"", ""-"")" +"IF(AF2=""x"",""CE 4017"", ""-"")" +"IF(T2=""x"",""CE 3041"", ""-"")" +"IF(U2=""x"",""CE 3044"", ""-"")" +"IF(AH2=""x"",""CE 4046"", ""-"")" +"IF(AI2=""x"",""CE 4048"", ""-"")" +"IF(Y2=""x"",""CE 3059"", ""-"")" +"IF(Z2=""x"",""CE 3060"", ""-"")" +"IF(AA2=""x"",""CE 3061"", ""-"")" +"IF(AB2=""x"",""CE 3062"", ""-"")" +"IF(AJ2=""x"",""CE 4060"", ""-"")" +"IF(AK2=""x"",""CE 4061"", ""-"")" +"IF(AC2=""x"",""CE 3070"", ""-"")" +"IF(AD2=""x"",""CE 3074"", ""-"")" +"IF(AL2=""x"",""CE 4071"", ""-"")" +"SUM(B10:B19)" +"IF(V2=""x"",""CE 3050"", ""-"")" +"IF(W2=""x"",""CE 3051"", ""-"")" +"IF(X2=""x"",""CE 3054"", ""-"")" +"IF(AG2=""x"",""CE 355X"", ""-"")" +"IF(M2=""x"",""CE 3020"", ""-"")" +"IF(N2=""x"",""CE 3021"", ""-"")" +"IF(O2=""x"",""CE 3022"", ""-"")" +"IF(P2=""x"",""CE 3023"", ""-"")" +"IF(Q2=""x"",""CE 3024"", ""-"")" +"IF(AQ2=""x"",""CH 1010"", ""-"")" +"IF(AR2=""x"",""CH 1020"", ""-"")" +"IF(AP2=""x"",""MA 2011"", ""-"")" +"IF(AS2=""x"",""MA 2210"", ""-"")" +"SUM(B21:B29)" +"'input-output'!D9" +"IF(D2=""x"",1, 0)" +"IF(H2=""x"",1, 0)" +"IF(T2=""x"",1, 0)" +"IF(S2=""x"",1, 0)" +"IF(AM2=""x"",1, 0)" +"IF(L2=""x"",1, 0)" +"IF(G2=""x"",1, 0)" +"IF(J2=""x"",1, 0)" +"IF(R2=""x"",1, 0)" +"IF(AE2=""x"",1, 0)" +"IF(T2=""x"",1, 0)" +"IF(AH2=""x"",1, 0)" +"IF(Y2=""x"",1, 0)" +"IF(AJ2=""x"",1, 0)" +"IF(AC2=""x"",1, 0)" +"IF(AL2=""x"",1, 0)" +"SUM(B31:B36)" +"IF(V2=""x"",1, 0)" +"IF(AG2=""x"",1, 0)" +"IF(M2=""x"",1, 0)" +"IF(X2=""x"",1, 0)" +"SUM(B4+B8+B9+B20+B30+B37+B41+B42+B43+B44+B45)" +"C45" +"C44" +"C43" +"C42" +"C41" +"C37" +"C30" +"C20" +"C9" +"C8" +"C4" +"B45" +"B44" +"B43" +"B42" +"B41" +"B37" +"B30" +"B20" +"B9" +"B8" +"B4" +"SUM(E5:G5)" +"+E29+E37+E17+E33+E9+E21+E5+E13+E41+E25+E46" +"B7+2" +"B11+1" +"B15+4" +"B7+2" +"B11+1" +"B15+4" +"B7+1" +"B13+5" +"B21+5" +"B25+1" +"B32+1" +"B38+5" +"Full!A2:D36" +"A3+5" +"A11+2" +"A18+5" +"A23+2" +"A28+2" +"A31+5" +"A45+2" +"A46+5" +"A51+5" +"A53+2" +"A62+5" +"A73+5" +"A76+14" +"A88+1" +"E12*8" +" B13/C13" +" 2.6 * (10/12)^0.8 * (D13/3)^0.4 * (0.2/0.2)^-0.3" +" B13" +" B34 * C34" +" D34 / 2000" +" D34 * 0.126/24" +" 0.016 * (100/2)^0.65 * (D14/3)^1.5" +" 0.016 * (10/2)^0.65 * (D15/3)^1.5" +" 0.016 * (0.4/2)^0.65 * (D16/3)^1.5" +" 0.016 * (0.1/2)^0.65 * (D17/3)^1.5" +" SUM(C34:C38)" +" 2.6 * (10/12)^0.8 * (D13/3)^0.4 * (0.2/0.2)^-0.3" +" C13" +" B45 * C45 * 365" +" E45/34.76" +" 0.016 * (100/2)^0.65 * (D14/3)^1.5" +" 0.016 * (10/2)^0.65 * (D15/3)^1.5" +" 0.016 * (0.4/2)^0.65 * (D16/3)^1.5" +" 0.016 * (0.1/2)^0.65 * (D17/3)^1.5" +"B13/C13" +" D13 * 0.35*0.0032 * (20/5)^1.3 / (0.7/2)^1.4" +" B13" +" B38*C38" +" D38/2000" +" D38*0.126/24" +" D14 * 0.35*0.0032 * (20/5)^1.3 / (2.1/2)^1.4" +" D15 * 0.35*0.0032 * (20/5)^1.3 / (0.9/2)^1.4" +" D16 * 0.35*0.0032 * (20/5)^1.3 / (0.4/2)^1.4" +" D17 * 0.35*0.0032 * (20/5)^1.3 / (4.5/2)^1.4" +" D18 * 0.35*0.0032 * (20/5)^1.3 / (7.4/2)^1.4" +" D19 * 0.35*0.0032 * (20/5)^1.3 / (14/2)^1.4" +" D20 * 0.35*0.0032 * (20/5)^1.3 / (10/2)^1.4" +" D21 * 0.35*0.0032 * (20/5)^1.3 / (27/2)^1.4" +" D22 * 0.35*0.0032 * (20/5)^1.3 / (45/2)^1.4" +" SUM(D38:D47)" +" D13 * 0.35*0.0032 * (10/5)^1.3 / (0.7/2)^1.4" +" C13" +" B54*C54*365" +" E54/34.76" +" D14 * 0.35*0.0032 * (10/5)^1.3 / (2.1/2)^1.4" +" D15 * 0.35*0.0032 * (10/5)^1.3 / (0.9/2)^1.4" +" D16 * 0.35*0.0032 * (10/5)^1.3 / (0.4/2)^1.4" +" D17 * 0.35*0.0032 * (10/5)^1.3 / (4.5/2)^1.4" +" D18 * 0.35*0.0032 * (10/5)^1.3 / (7.4/2)^1.4" +" D19 * 0.35*0.0032 * (10/5)^1.3 / (14/2)^1.4" +" D20 * 0.35*0.0032 * (10/5)^1.3 / (10/2)^1.4" +" D21 * 0.35*0.0032 * (10/5)^1.3 / (27/2)^1.4" +" D22 * 0.35*0.0032 * (10/5)^1.3 / (45/2)^1.4" +" D13" +" B13" +" B39 * C39" +" D39/34.76" +" SUM(C39:C48)" +" E13" +" C13" +"TODAY()" +"+B12+1" +"+B53+1" +"+B54+1" +"+B38+1" +"+B45+1" +"+B52+1" +"+B221+1" +"+B96+1" +"+B106+1" +"B7*4/D7*1000000" +"SUM(F3:F5)" +"SUMIF($K8:$K325,""M"",F8:F325)" +"SUMIF($K8:$K325,""G"",F8:F325)" +"SUMIF($K8:$K325,""VRQ"",F8:F325)" +"J8-G8-F8-H8" +"J271-G271-F271-H271-O271" +"SUM(F8:F325)" +"+C4/20" +"12*C4" +"20*30*12" +"+$F$7*C6" +"+D8*D9*D10/1000" +"+D11/fisher!D10" +"+(D11-fisher!D49)/-fisher!D50" +"+D13/fisher!D21" +"+(1+$C$15)*$E$15" +"+(1+$C$15)*$H$15" +"+D19*(1+$C$15)" +"+D31*D9*D10-D16-(D9)*D17" +"+E13*E9*E10-E16-(E9)*E17" +"+$D$18/5" +"+D21-D22" +"+SUM(D23:H23)" +"+D13*D9*D10-D16/(1+$C$15)-(D9)*D17/(1+$C$15)" +"+$D$18/(5*(1+$C$15))" +"20*12*D25/1000" +"+D11+$C$29*1000*12*D9*D10/1000000" +"+$C$29*12/C8" +"+(D30-fisher!D49)/-fisher!D50" +"-+D19*12*C29/1000" +"-($C$29*12*D16/(1+$C$15))/1000-($C$29*12*D9*D17/(1+$C$15))/1000" +"+D31*$C$29*12*D9*D10/1000" +"+C36+C37+C38" +"+IRR(C39:H39,0.15)" +"+$D$44*D11" +"+D31-D13" +"+D47*D46" +"+C39+C48" +"+IRR(C51:H51,0.15)" +"+SUM(D5:D14)" +"+D$16*D5*20*12" +"+D18" +"+(1.5)^2*D19" +"+(($B52/2))^2*3.14159/D41" +"+D64*D52*D30" +"+D88/D76" +"D112/(20*D124)" +"+D148/(20*D124)" +"+D172/(20*D124)" +"+$C229/D124" +"+$C240/D124" +"+fisher!C40" +"+C3/C6" +"+C9/C4" +"+(H10/C10)^(1/5)-1" +"+(4)^(1/3)-1" +"+C9+C16*C6" +"-C13*C9/C6" +"+'LEM cost side'!D5" +"+SUM(C3:C12)" +"12*20*C3*'LEM cost side'!D76/1000000" +"+C15*'LEM Demand Calibration'!C$10" +"-(C37-'LEM Demand Calibration'!C15)/'LEM Demand Calibration'!C16" +"+C39*'LEM Demand Calibration'!C10" +"+'LEM cost side'!D100+C$41" +"+IF(C43>C$40,0,C3)" +"+C3-C55" +"12*20*'LEM cost side'!E76/1000000" +"+C81*'LEM Demand Calibration'!C$10+'Capacity&Price Calculation'!C$37" +"-(C93-'LEM Demand Calibration'!C$15)/'LEM Demand Calibration'!C$16" +"+C40" +"+C152*'LEM Demand Calibration'!C$10" +"+D104*'LEM Demand Calibration'!D$10" +"+D83-D81" +"+C$37+C130*'LEM Demand Calibration'!C$10" +"+'LEM cost side'!$C229/'LEM cost side'!D124" +"'LEM cost side'!D136*20" +"+'Capacity&Price Calculation'!D43*'Capacity&Price Calculation'!D81*1000" +"+E26" +"+'Capacity&Price Calculation'!D115*'Capacity&Price Calculation'!D81*1000" +"+($N$2*'Capacity&Price Calculation'!C$25+'Capacity&Price Calculation'!C81)*1000*'Capacity&Price Calculation'!C115-($N$2*'Capacity&Price Calculation'!C$25*1000*'Capacity&Price Calculation'!C$40)" +"-D4-D15" +"+E37-E26" +"+IRR(D48:I48,0.15)" +"+'LEM cost side'!D240*'LEM cost side'!E196" +"+'LEM cost side'!D160*20*'LEM cost side'!E196" +"+('LEM cost side'!E78*'Capacity&Price Calculation'!D163-'LEM cost side'!E76*'Capacity&Price Calculation'!D$40)*20*12/1000" +"+('LEM cost side'!F78*'Capacity&Price Calculation'!E163-'LEM cost side'!F76*'Capacity&Price Calculation'!E40)*20*12/1000" +"+E28-E26" +"-D83-D72" +"+E96-E107" +"+C5*0.25+C6*0.5+C7+2*C8+4*C9" +"+C10/(SUM(C5:C9))" +"+C11/$C$11" +"+(D12-C12)/C12" +"+SUMPRODUCT(C5:C9,C15:C19)" +"+C20/C10" +"+C21/$C$21" +"+C5*C15/SUMPRODUCT(C5:C9,C15:C19)" +"+C6*C16/SUMPRODUCT(C5:C9,C15:C19)" +"+C7*C17/SUMPRODUCT(C5:C9,C15:C19)" +"+C8*C18/SUMPRODUCT(C5:C9,C15:C19)" +"+C9*C19/SUMPRODUCT(C5:C9,C15:C19)" +"+SUM(C24:C28)" +"+D15/C15" +"+SUMPRODUCT(C24:C27,D31:D34)" +"+SUMPRODUCT(D24:D28,E31:E35)" +"+SUMPRODUCT(G25:G28,H32:H35)" +"1/((D24*1/D31+D25*1/D32+D26*1/D33+D27*1/D34)*(1/(1-D28)))" +"1/(E24*1/E31+E25*1/E32+E26*1/E33+E27*1/E34+E28*1/E35)" +"1/(H25*1/H32+H26*1/H33+H27*1/H34+H28*1/H35)" +"+SQRT(D37*D38)" +"+D39*C40" +"+C20/C40" +"+C41/SUM(C5:C9)" +"+C42/$C$42" +"+$A$47" +"+C10+C50*C21" +"+(-C47)*C10/C21" +"+C5*0.25+C6*0.5+C7+2*C8+4*C9" +"+C10/$C$10" +"+SUMPRODUCT(C5:C9,C13:C17)" +"+C18/C10" +"+C19/$C$19" +"+C18/C20" +"+C21/SUM(C5:C9)" +"+C22/$C$22" +"+(D23-C23)/C23" +"+C10/(SUM(C5:C9))" +"+C26/$C$26" +"+$A$30" +"+C21+C33*C20" +"+(-C30)*C21/C20" +"12*C37" +"20*30*12" +"+$F$39*C38" +"+D40*D41*D42/1000" +"+D43/D10" +"+(D43-D32)/-D33" +"+D45/D19" +"+(1+$C$47)*$E$47" +"+(1+$C$47)*$H$47" +"+D51*(1+$C$47)" +"+D63*D41*D42-D48-(D41)*D49" +"+E45*E41*E42-E48-(E41)*E49" +"+$D$50/5" +"+D53-D54" +"+SUM(D55:H55)" +"+D45*D41*D42-D48/(1+$C$47)-(D41)*D49/(1+$C$47)" +"+$D$50/(5*(1+$C$47))" +"20*12*D57/1000" +"+D43+$C$61*1000*12*D41*D42/1000000" +"+$C$61*12/C40" +"+(D62-D32)/-D33" +"-+D51*12*C61/1000" +"-($C$61*12*D48/(1+$C$47))/1000-($C$61*12*D41*D49/(1+$C$47))/1000" +"+D63*$C$61*12*D41*D42/1000" +"+C68+C69+C70" +"+IRR(C71:H71,0.15)" +"+$D$76*D43" +"+D63-D45" +"+D79*D78" +"+C71+C80" +"+IRR(C83:H83,0.15)" +"AVERAGE(J3:P3)" +"SUM(B12:B19)" +"SUM(E23:E29)" +"IF(A2=A1,""DUPLIC"","""")" +"IF(A2=A1,""DUPLIC"", """")" +"B7*B8+C7*C8" +"$B$7*B11+$C$7*C11" +"B7*B8+C7*C8" +"$B$7*B11+$C$7*C11" +" ""------------------ Time per Table ------------------""" +" ""------------------ Time per Table ------------------""" +"(C6*$B$6+C7*$B$7+C8*$B$8+C9*$B$9)" +"C10-C11" +"(F6*B6)+(F7*B7)+(F8*B8)+(F9*B9)" +" ""------------------ Time per Table ------------------""" +"(C6*$B$6+C7*$B$7+C8*$B$8+C9*$B$9)" +"C10-C11" +"(F6*B6)+(F7*B7)+(F8*B8)+(F9*B9)" +"""---------- Slip Rings ----------""" +"SUMPRODUCT(B11:D12,B7:D8)" +"""---------- Slip Rings ----------""" +"B7+B8" +"SUMPRODUCT(B18:D18,$B$7:$D$7)" +"SUMPRODUCT(B11:D12,B7:D8)" +"""---------- Slip Rings ----------""" +"B7+B8" +"SUMPRODUCT(B18:D18,$B$7:$D$7)" +"+#REF!/#REF!" +" J2 + K2/60" +"-(M2 + N2/60)" +"SQRT(Q25^2+S25^2)/2" +"ATAN((S25/2)/(Q25/2)) * 180/PI()" +" 980*TAN(V25*PI()/180)" +"SUM(I2:J2)" +"SUM(K2)" +"SUM(L2:M2)" +"SUM(E2:G2)" +"SUM(I2:J2)" +"SUM(K2)" +"SUM(L2:M2)" +"SUM(E2:G2)" +"SUM(I2:J2)" +"SUM(K2)" +"SUM(L2:M2)" +"SUM(E2:G2)" +"SUM(I2:J2)" +"SUM(K2)" +"SUM(L2:M2)" +"SUM(E2:G2)" +"SUM(I2:J2)" +"SUM(K2)" +"SUM(L2:M2)" +"SUM(E2:G2)" +"IF(AND(B2=B3,C2=C3,D2=D3,E2=E3,F2=F2,G3=G3,H2=H3,I2=I3,J2=J3,K2=K3,L2=L3,M2=M3,N2=N3,O2=O3,P2=P3,Q2=Q3,R2=R3,S2=S3,T2=T3,U2=U3,V2=V3,W2=W3,X2=X3,Y2=Y3,Z2=Z3,AA2=AA3,AB2=AB3,AC2=AC3,AND(AD2=AD3,AE2=AE3,AF2=AF3,AG2=AG3,AH2=AH3)),""same"",""different"")" +"MIN(Sheet3!D$1:D$65536)" +"AVERAGE(Sheet3!D$1:D$65536)" +"MEDIAN(Sheet3!D$1:D$65536)" +"MODE(Sheet3!D2:D4465)" +"MAX(Sheet3!D$1:D$65536)" +"SUM(Sheet3!D$1:D$65536)" +"COUNTIF(Sheet3!D$1:D$65536,"">0"")" +"COUNTIF(Sheet3!B$1:B$65536,""Yes"")" +"COUNTIF(Sheet3!B$1:B$65536,""No"")" +"IF(A2=A3,""arg"","""")" +"SUM(K2:O2)" +"SUM(P2:T2)" +"SUM(G2:H2)" +"IF(I2=0,1,0)" +"SUM(K2:O2)" +"SUM(P2:T2)" +"SUM('Fellowship of the Ring'!F325:G325)" +"SUM(F2:H2)" +"IF(IF(D2="""",1,4)>I2,IF(D2="""",1,4)-I2,IF(F2+G2>0,0,1))" +"SUM('Realms of the Elflords'!F107:G107)" +"SUM('Realms of the Elflords'!F33:G33)" +"SUM('Fellowship of the Ring'!F338:G338)" +"SUM('Realms of the Elflords'!F43:G43)" +"SUM('Fellowship of the Ring'!F344:G344)" +"SUM('Realms of the Elflords'!F2:G2)" +"SUM('Fellowship of the Ring'!F352:G352)" +"SUM('Realms of the Elflords'!F25:G25)" +"SUM('Mines of Moria'!F52:G52)" +"SUM('Realms of the Elflords'!F70:G70)" +"SUM('Fellowship of the Ring'!F14:G14)" +"SUM('Fellowship of the Ring'!F51:G51)" +"SUM('Fellowship of the Ring'!F90:G90)" +"SUM('Realms of the Elflords'!F122:G122)" +"SUM('The Two Towers'!F118:G118)" +"SUM('The Two Towers'!F271:G271)" +"SUM('Battle of Helms Deep'!F29:G29)" +"SUM('Battle of Helms Deep'!F94:G94)" +"SUM('Ents of Fangorn'!F38:G38)" +"SUM('Ents of Fangorn'!F84:G84)" +"SUM('Return of the King'!F82:G82)" +"SUM('Siege of Gondor'!F11:G11)" +"SUM('Return of the King'!F87:G87)" +"SUM('Return of the King'!F37:G37)" +"SUM('Mount Doom'!F122:G122)" +"SUM('Return of the King'!F17:G17)" +"SUM('Return of the King'!F229:G229)" +"SUM('Ents of Fangorn'!F77:G77)" +"SUM('Fellowship of the Ring'!F222:G222)" +"SUM('Ents of Fangorn'!F31:G31)" +"SUM('The Two Towers'!F275:G275)" +"SUM('Fellowship of the Ring'!F16:G16)" +"SUM('The Two Towers'!F117:G117)" +"SUM('Mines of Moria'!F75:G75)" +"SUM('Mines of Moria'!F86:G86)" +"SUM('The Two Towers'!F92:G92)" +"SUM('The Two Towers'!F272:G272)" +"SUM('The Two Towers'!F42:G42)" +"SUM('Fellowship of the Ring'!F91:G91)" +"SUM('Mines of Moria'!F51:G51)" +"SUM('Ents of Fangorn'!F32:G32)" +"SUM('The Two Towers'!F268:G268)" +"SUM('Battle of Helms Deep'!F8:G8)" +"SUM('Ents of Fangorn'!F51:G51)" +"SUM('Siege of Gondor'!F27:G27)" +"SUM('Siege of Gondor'!F88:G88)" +"SUM(Reflections!F53:G53)" +"SUM(Reflections!F52:G52)" +"SUM(Reflections!F17:G17)" +"SUM(Reflections!F27:G27)" +"SUM(Reflections!F49:G49)" +"SUM('Mount Doom'!F88:G88)" +"SUM(Reflections!F2:G2)" +"SUM(F2:F70)" +"COUNTIF(F2:F70,0)" +"SUM(K2:P2)" +"SUM(Q2:U2)" +"SUM(F2:H2)" +"IF(IF(D2="""",1,4)>I2,IF(D2="""",1,4)-I2,IF(F2+G2>0,0,1))" +"SUM('The Two Towers'!F3:G3,'Return of the King'!F2:G2)" +"SUM(Promotional!F13:G13)" +"SUM(Promotional!F35:G35)" +"SUM('Return of the King'!F21:G21)" +"SUM('The Two Towers'!F63:G63)" +"SUM(Promotional!F14:G14)" +"SUM('Return of the King'!F42:G42)" +"SUM(Promotional!F15:G15)" +"SUM(Promotional!F42:G42)" +"SUM('Return of the King'!F85:G85)" +"SUM('The Two Towers'!F130:G130)" +"SUM('The Two Towers'!F208:G208)" +"SUM(Promotional!F32:G32)" +"SUM('Return of the King'!F208:G208)" +"SUM('The Two Towers'!F307:G307,'Return of the King'!F320:G320)" +"SUM('Return of the King'!F323:G323)" +"SUM(Promotional!F2:G2)" +"SUM(Promotional!F5:G5)" +"SUM(Promotional!F7:G7)" +"SUM(Promotional!F9:G9)" +"SUM(F2:F366)" +"COUNTIF(F2:F366,0)" +"SUM(K2:O2)" +"SUM(P2:T2)" +"SUM(F2:H2)" +"IF(IF(D2="""",1,4)>I2,IF(D2="""",1,4)-I2,IF(F2+G2>0,0,1))" +"SUM('Return of the King'!F53:G53)" +"SUM(Promotional!F43:G43)" +"SUM(Promotional!F11:G11)" +"SUM(Promotional!F37:G37)" +"SUM(Promotional!F38:G38)" +"SUM(F2:F123)" +"COUNTIF(F2:F123,0)" +"SUM(K2:O2)" +"SUM(P2:T2)" +"SUM(Promotional!F8:G8)" +"SUM(F2:H2)" +"IF(IF(D2="""",1,4)>I2,IF(D2="""",1,4)-I2,IF(F2+G2>0,0,1))" +"SUM(Promotional!F10:G10)" +"SUM(Promotional!F4:G4)" +"SUM(Promotional!F6:G6)" +"SUM(Promotional!F12:G12)" +"SUM('Return of the King'!F298:G298)" +"SUM(Promotional!F3:G3)" +"SUM(Promotional!F16:G16)" +"SUM(F2:F123)" +"COUNTIF(F2:F123,0)" +"SUM(K2:O2)" +"SUM(P2:T2)" +"SUM(F2:H2)" +"IF(IF(D2="""",1,4)>I2,IF(D2="""",1,4)-I2,IF(F2+G2>0,0,1))" +"SUM('Fellowship of the Ring'!F3:G3,'Return of the King'!F2:G2)" +"SUM(Promotional!F41:G41)" +"SUM('Fellowship of the Ring'!F42:G42)" +"SUM(Promotional!F39:G39)" +"SUM('Return of the King'!F41:G41)" +"SUM(Promotional!F36:G36)" +"SUM(Promotional!F17:G17)" +"SUM('Fellowship of the Ring'!F111:G111)" +"SUM('Fellowship of the Ring'!F159:G159)" +"SUM('Return of the King'!F226:G226)" +"SUM(Promotional!F46:G46)" +"SUM(Promotional!F18:G18)" +"SUM(Promotional!F40:G40)" +"SUM(Promotional!F34:G34)" +"SUM('Fellowship of the Ring'!F300:G300,'Return of the King'!F320:G320)" +"SUM(F2:F366)" +"COUNTIF(F2:F366,0)" +"SUM(K2:O2)" +"SUM(P2:T2)" +"SUM(F2:H2)" +"IF(IF(D2="""",1,4)>I2,IF(D2="""",1,4)-I2,IF(F2+G2>0,0,1))" +"SUM(F124:G124)" +"SUM(Promotional!F47:G47)" +"SUM(F125:G125)" +"SUM(Promotional!F19:G19)" +"SUM(F126:G126)" +"SUM(F127:G127)" +"SUM(F128:G128)" +"SUM(Promotional!F20:G20)" +"SUM(F129:G129)" +"SUM(F6:G6)" +"SUM(F12:G12)" +"SUM(F51:G51)" +"SUM(F71:G71)" +"SUM(F90:G90)" +"SUM(F95:G95)" +"SUM(F2:F129)" +"COUNTIF(F2:F129,0)" +"SUM(K2:P2)" +"SUM(Q2:U2)" +"SUM(F2:H2)" +"IF(IF(D2="""",1,4)>I2,IF(D2="""",1,4)-I2,IF(F2+G2>0,0,1))" +"SUM(F124:G124)" +"SUM(Promotional!F33:G33)" +"SUM(Promotional!F45:G45)" +"SUM(F125:G125)" +"SUM(Promotional!F22:G22)" +"SUM(F126:G126)" +"SUM(F127:G127)" +"SUM(Promotional!F48:G48)" +"SUM(F128:G128)" +"SUM(Promotional!F31:G31)" +"SUM(Promotional!F23:G23)" +"SUM(F129:G129)" +"SUM(F27:G27)" +"SUM(F36:G36)" +"SUM(F40:G40)" +"SUM(F50:G50)" +"SUM(F69:G69)" +"SUM(F104:G104)" +"SUM(F2:F129)" +"COUNTIF(F2:F129,0)" +"SUM(K2:O2)" +"SUM(P2:T2)" +"SUM('The Two Towers'!F3:G3,'Fellowship of the Ring'!F3:G3)" +"SUM(F2:H2)" +"IF(IF(D2="""",1,4)>I2,IF(D2="""",1,4)-I2,IF(F2+G2>0,0,1))" +"SUM(Promotional!F29:G29)" +"SUM('Fellowship of the Ring'!F38:G38)" +"SUM(Promotional!F27:G27)" +"SUM('The Two Towers'!F94:G94)" +"SUM('Fellowship of the Ring'!F77:G77)" +"SUM('Mines of Moria'!F30:G30)" +"SUM(Promotional!F24:G24)" +"SUM('Fellowship of the Ring'!F103:G103)" +"SUM(Promotional!F26:G26)" +"SUM('Fellowship of the Ring'!F227:G227)" +"SUM('The Two Towers'!F266:G266)" +"SUM(Promotional!F30:G30)" +"SUM('Realms of the Elflords'!F95:G95)" +"SUM('The Two Towers'!F307:G307,'Fellowship of the Ring'!F300:G300)" +"SUM('Fellowship of the Ring'!F305:G305)" +"SUM(F2:F366)" +"COUNTIF(F2:F366,0)" +"SUM(K2:O2)" +"SUM(P2:T2)" +"SUM(F2:H2)" +"IF(IF(D2="""",1,4)>I2,IF(D2="""",1,4)-I2,IF(F2+G2>0,0,1))" +"SUM(Promotional!F25:G25)" +"SUM(Promotional!F49:G49)" +"SUM(Promotional!F50:G50)" +"SUM(F2:F123)" +"COUNTIF(F2:F123,0)" +"SUM(K2:O2)" +"SUM(P2:T2)" +"SUM(Promotional!F69:G69)" +"SUM(F2:H2)" +"IF(IF(D2="""",1,4)>I2,IF(D2="""",1,4)-I2,IF(F2+G2>0,0,1))" +"SUM(Promotional!F53:G53)" +"SUM(Promotional!F54:G54)" +"SUM(Promotional!F55:G55)" +"SUM(Promotional!F52:G52)" +"SUM(Promotional!F51:G51)" +"SUM(F2:F53)" +"COUNTIF(F2:F53,0)" +"SUM(K1:K53)" +"SUM(K2:O2)" +"SUM(P2:T2)" +"SUM(F2:H2)" +"IF(IF(D2="""",1,4)>I2,IF(D2="""",1,4)-I2,IF(F2+G2>0,0,1))" +"SUM(Promotional!F56:G56)" +"SUM(Promotional!F28:G28)" +"SUM(F2:F123)" +"COUNTIF(F2:F123,0)" +"SUM(G3:H3)" +"SUM(G25)" +"COUNTIF(F2:F170,0)" +"SUM(F2:H2)" +"COUNTIF(E2:E364,0)" +"SUM(F2:G2)" +"COUNTIF(E2:E123,0)" +"SUM(F2)" +"COUNTIF(E2:E122,0)" +"SUM(F2)" +"COUNTIF(E2:E131,0)" +"SUM(F2)" +"COUNTIF(E2:E277,0)" +"SUM(F2:G2)" +"COUNTIF(E2:E131,0)" +"SUM(F2:G2)" +"COUNTIF(E2:E131,0)" +"SUM(F2)" +"COUNTIF(E2:E131,0)" +"SUM(G2:H2)" +"COUNTIF(F13:F142,0)" +"SUM(G2:H2)" +"COUNTIF(F2:F131,0)" +"SUM(G2:H2)" +"COUNTIF(F2:F219,0)" +"SUM(G2:H2)" +"COUNTIF(F2:F144,0)" +"SUM(G2)" +"COUNTIF(F2:F142,0)" +"SUM(G2:H2)" +"COUNTIF(F2:F135,0)" +"IF(AND(B3,C3=""yes""),1,0)" +"IF(AND(B3,C3=""no""),1,0)" +"IF(AND(NOT(B3),C3=""yes""),1,0)" +"IF(AND(NOT(B3),C3=""no""),1,0)" +"IF(AND(NOT(K3),L3=""no""),1,0)" +"IF(SUM(AJ3,AD3,X3,R3,L3,F3)>0,""Yes"","""")" +"COUNTIF(B3:B43,TRUE)" +"COUNTIF(C3:C43,""Yes"")" +"SUM(D3:D43)" +"SUM(A1:C1)" +"SUM(A1:A3)" +"AVERAGE(C2:C5)" +"SUM(A1:C1)" +"SUM(A1:A3)" +"SUM(A2:C2)" +"COUNTA(A6:A38)" +"COUNTA(B5:B38)" +"COUNTA(ER5:ER38)" +"COUNTA(#REF!)" +"SUM(B4:K4)" +"AVERAGE(L4:L42)" +"SUM(C5:K5)" +"SUM(C6:G6)" +"SUM(H6:K6)" +"AVERAGE(C6:C44)" +"SUM(B4:G4)" +"SUM(B7:H7)" +"AVERAGE(B4:B42)" +"SUM(B5:E5)" +"AVERAGE(C4:C6)" +"AVERAGE(C4:C9)" +"AVERAGE(C4:C15)" +"ABS(D21-C21)" +"E21^2" +"E21/C21" +"E30/9" +"F30/9" +"((G30)/9)*100" +"SUM(E21:E29)" +"$C$40+$C$41*C47" +"'Problem 28'!D53" +"E5" +"$C$7*G9+(1-$C$7)*(H8+I8)" +"$C$8*(H9-H8)+(1-$C$8)*I8" +"$H$10+D18*$I$10" +"H9+D20*I9" +"-2*($C$13)+C5" +"-($C$13)+C9" +"SUM(D5:D8)/4" +"SUM(D9:D12)/4" +"(C18-C17)/4" +"C18+C20*(1.5)" +"D5/(($C$17)-((5/2-F5)*$C$20))" +"D9/(($C$18)-((5/2-F9)*$C$20))" +"AVERAGE(C23,C27)" +"C34*$C$39" +"SUM(C34:C37)" +"4/C38" +"C43*(C47/D34)+(1-C43)*(C21+C20)" +"C44*(C48-C21)+(1-C44)*C20" +"C45*(C47/C48)+(1-C45)*D34" +"($C$48+C56*$C$49)*D35" +"10-9" +"10-8" +"10-7" +"10-6" +"10-5" +"10-4" +"10-3" +"10-2" +"10-1" +"10+1" +"10-9" +"10-8" +"10-7" +"10-6" +"10-5" +"10-4" +"10-3" +"10-2" +"10-1" +"10+1" +"C4-C3" +"AD2" +"[1]Totaal!$A$13" +"[2]Dec!$H$25" +"INDIRECT(""'[""& B11&"" - 2011 Distr.xlsx]Totaal'!$A12"")" +"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$A""&ROW(B12))" +"SUM(B12:AA12)" +"SUM(AE12:BE12)" +"SUM(B12:B49)" +"B51-B50" +"AD2" +"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$B""&ROW(B12))" +"SUM(B12:AA12)" +"SUM(AE12:BE12)" +"SUM(B12:B49)" +"B51-B50" +"AD2" +"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$C""&ROW(B12))" +"SUM(B12:AA12)" +"SUM(AE12:BE12)" +"SUM(B12:B49)" +"AD2" +"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$D""&ROW(B12))" +"SUM(B12:AA12)" +"SUM(B12:B49)" +"AD2" +"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$E""&ROW(B12))" +"SUM(B12:AA12)" +"SUM(AE12:BE12)" +"SUM(B12:B49)" +"AD2" +"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$F""&ROW(B12))" +"SUM(B12:AA12)" +"SUM(AE12:BE12)" +"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$E""&ROW(B49))" +"SUM(B12:B49)" +"AD2" +"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$G""&ROW(B12))" +"SUM(B12:AA12)" +"SUM(AE12:BE12)" +"SUM(B12:B49)" +"AD2" +"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$H""&ROW(B12))" +"SUM(B12:AA12)" +"SUM(AE12:BE12)" +"SUM(C12:C49)" +"AD2" +"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$I""&ROW(B12))" +"SUM(B12:AA12)" +"SUM(AE12:BE12)" +"SUM(C12:C49)" +"AC2" +"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$J""&ROW(B12))" +"SUM(B12:Z12)" +"SUM(AD12:BC12)" +"SUM(D12:D49)" +"AD2" +"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$K""&ROW(B12))" +"SUM(B12:AA12)" +"SUM(AE12:BE12)" +"SUM(B12:B49)" +"AF2" +"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$L""&ROW(B12))" +"SUM(B12:AC12)" +"SUM(AG12:BI12)" +"SUM(B12:B49)" +"Jan!AB12" +"Feb!AB12" +"Maart!AB12" +"April!AB12" +"Mei!AB12" +"Juni!AB12" +"Juli!AB12" +"Aug!AB12" +"Sep!AB12" +"Okt!AA12" +"Nov!AB12" +"Dec!AD12" +"SUM(A12:L12)" +"Jan!BF12" +"Feb!BF12" +"Maart!BF12" +"April!BE12" +"Mei!BF12" +"Juni!BF12" +"Juli!BF12" +"Aug!BF12" +"Sep!BF12" +"Okt!BD12" +"Nov!BF12" +"Dec!BJ12" +"AG34-AG35" +"AH37+AG37" +"Feb!BF44" +"Maart!BF44" +"April!BE44" +"Mei!BF44" +"Juni!BF44" +"Juli!BF44" +"Aug!BF44" +"Sep!BF44" +"Okt!BD44" +"Nov!BF44" +"Jan!BE48" +"SUM(A12:A49)" +"M50-AB50" +"AE50+AE51" +"SUM(A12:E12)" +"35+50" +"96+6" +"24+126" +"68+23+10" +"15+32" +"SUM(F12:F49)" +"SUM(A12:E12)" +"18+16" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"36+14" +"48+46" +"23+46" +"46+24" +"23+15" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:Q12)" +"86+9" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"48+16" +"70+9+5" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"73+17" +"50+39" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"40+21" +"46+17" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!O12" +"April!N12" +"Mei!R12" +"Juni!O12" +"Juli!N12" +"Aug!O12" +"Sep!N12" +"Okt!O12" +"Nov!N12" +"Dec!N12" +"SUM(M12:M49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"Jan!N46" +"Feb!N46" +"Maart!N46" +"April!N46" +"Mei!N46" +"Juni!N46" +"Juli!N46" +"Aug!N46" +"Sep!N46" +"Okt!N46" +"Nov!N46" +"Dec!N46" +"SUM(A12:E12)" +"172+600" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(J12:P12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!G12" +"Juli!F12" +"Aug!G12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!R12" +"April!R12" +"Mei!Q12" +"Juni!Q12" +"Juli!N12" +"Aug!P12" +"Sep!N12" +"Okt!P12" +"Nov!P12" +"Dec!N12" +"Jan!N38" +"Feb!N38" +"Maart!R38" +"April!R38" +"Mei!Q38" +"Juni!Q38" +"Juli!N38" +"Aug!P38" +"Sep!N38" +"Okt!P38" +"Nov!P38" +"Dec!N38" +"Jan!N39" +"Feb!N39" +"Maart!R39" +"April!R39" +"Mei!Q39" +"Juni!Q39" +"Juli!N39" +"Aug!P39" +"Sep!N39" +"Okt!P39" +"Nov!P39" +"Dec!N39" +"SUM(M12:M49)" +"SUM(A12:E12)" +"200+50" +"SUM(F12:F49)" +"SUM(A12:E12)" +"145+200" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"97+89" +"36+106" +"339+290" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"205+250" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"160+45" +"90+21" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"150+190" +"SUM(I12:O12)" +"SUM(I13:M13)" +"101+84" +"64+37" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!O12" +"April!N12" +"Mei!P12" +"Juni!N12" +"Juli!N12" +"Aug!P12" +"Sep!P12" +"Okt!O12" +"Nov!O12" +"Dec!P12" +"Jan!N38" +"Feb!N38" +"Maart!O38" +"April!N38" +"Mei!P38" +"Juni!N38" +"Juli!N38" +"Aug!P38" +"Sep!P38" +"Okt!O38" +"Nov!O38" +"Dec!P38" +"Jan!N39" +"Feb!N39" +"Maart!O39" +"April!N39" +"Mei!P39" +"Juni!N39" +"Juli!N39" +"Aug!P39" +"Sep!P39" +"Okt!O39" +"Nov!O39" +"Dec!P39" +"SUM(M12:M49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:H12)" +"SUM(I12:I49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:G12)" +"SUM(K12:O12)" +"4800+5850" +"SUM(H12:H49)" +"SUM(A12:F12)" +"SUM(J12:Q12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(J12:O12)" +"SUM(F12:F49)" +"SUM(A12:G12)" +"SUM(K12:T12)" +"SUM(H12:H49)" +"SUM(A12:E12)" +"SUM(I12:R12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!G12" +"Juli!F12" +"Aug!H12" +"Sep!G12" +"Okt!F12" +"Nov!H12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!O12" +"April!T12" +"Mei!P12" +"Juni!P12" +"Juli!N12" +"Aug!P12" +"Sep!R12" +"Okt!P12" +"Nov!U12" +"Dec!S12" +"SUM(A12:F12)" +"SUM(J12:N12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(J12:O12)" +"320+110" +"SUM(G12:G49)" +"SUM(A12:G12)" +"SUM(K12:S12)" +"SUM(H12:H49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:G12)" +"SUM(K12:R12)" +"SUM(H12:H49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"Jan!G12" +"Feb!G12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!H12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!O12" +"Feb!P12" +"Maart!T12" +"April!O12" +"Mei!P12" +"Juni!O12" +"Juli!N12" +"Aug!O12" +"Sep!N12" +"Okt!P12" +"Nov!S12" +"Dec!O12" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"570+760" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!P12" +"April!N12" +"Mei!Q12" +"Juni!N12" +"Juli!N12" +"Aug!O12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"Jan!N46" +"Feb!N46" +"Maart!P46" +"April!N46" +"Mei!Q46" +"Juni!N46" +"Juli!N46" +"Aug!O46" +"Sep!N46" +"Okt!N46" +"Nov!N46" +"Dec!N46" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"355+290+290" +"320+370+290" +"90+245+225" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(J12:S12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"650+960" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:Q12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(J12:Q12)" +"SUM(G12:G49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!G12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!G12" +"SUM(A12:L12)" +"Jan!O12" +"Feb!O12" +"Maart!O12" +"April!O12" +"Mei!T12" +"Juni!P12" +"Juli!Q12" +"Aug!P12" +"Sep!Q12" +"Okt!R12" +"Nov!Q12" +"Dec!R12" +"SUM(A12:E12)" +"144+10" +"93+9+19" +"22+63" +"28+55" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"42+20" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"80+35" +"80+26+11" +"SUM(F12:F49)" +"SUM(A12:E12)" +"87+107" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!P12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:G12)" +"1740+1325" +"SUM(H12:H49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"SUM(A12:G12)" +"SUM(K12:R12)" +"SUM(H12:H49)" +"SUM(A12:I12)" +"SUM(J12:J49)" +"SUM(A12:F12)" +"SUM(J12:P12)" +"SUM(G12:G49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"Jan!F12" +"Feb!H12" +"Totaal!F12" +"Totaal!F12" +"Mei!H12" +"Juni!H12" +"Juli!H12" +"Aug!H12" +"Sep!H12" +"Okt!J12" +"Nov!G12" +"Dec!H12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!R12" +"Maart!R12" +"April!R12" +"Mei!R12" +"Juni!R12" +"Juli!R12" +"Aug!R12" +"Sep!S12" +"Okt!V12" +"Nov!Q12" +"Dec!R12" +"Jan!N38" +"Feb!R38" +"Maart!R38" +"April!R38" +"Mei!R38" +"Juni!R38" +"Juli!R38" +"Aug!R38" +"Sep!S38" +"Okt!V38" +"Nov!Q38" +"Dec!R38" +"Jan!N39" +"Feb!R39" +"Maart!R39" +"April!R39" +"Mei!R39" +"Juni!R39" +"Juli!R39" +"Aug!R39" +"Sep!S39" +"Okt!V39" +"Nov!Q39" +"Dec!R39" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"22+45" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"21+14" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!P12" +"April!N12" +"Mei!P12" +"Juni!P12" +"Juli!N12" +"Aug!O12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"Jan!N45" +"Feb!N45" +"Maart!P45" +"April!N45" +"Mei!P45" +"Juni!P45" +"Juli!N45" +"Aug!O45" +"Sep!N45" +"Okt!N45" +"Nov!N45" +"Dec!N45" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:H12)" +"SUM(L12:R12)" +"SUM(I12:I49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!G12" +"Maart!F12" +"April!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!I12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!P12" +"Maart!P12" +"April!N12" +"Mei!P12" +"Juni!P12" +"Juli!N12" +"Aug!O12" +"Sep!N12" +"Okt!N12" +"Nov!S12" +"Dec!N12" +"SUM(A12:E12)" +"56+60" +"SUM(F12:F49)" +"SUM(A12:E12)" +"153+133" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"60+40" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"120+53" +"120+22" +"74+74" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"68+28" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"79+65" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!O12" +"April!N12" +"Mei!O12" +"Juni!P12" +"Juli!N12" +"Aug!O12" +"Sep!N12" +"Okt!O12" +"Nov!N12" +"Dec!N12" +"SUM(A12:E12)" +"220+1550" +"800+120" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"405+580" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Dec!H12" +"Jan!N12" +"Feb!N12" +"Maart!P12" +"April!N12" +"Mei!O12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"Jan!N46" +"Feb!N46" +"Maart!N46" +"April!N46" +"Mei!N46" +"Juni!N46" +"Juli!N46" +"Aug!N46" +"Sep!N46" +"Okt!N46" +"Nov!N46" +"Dec!N46" +"SUM(A12:E12)" +"SUM(I12:N12)" +"275+405" +"SUM(F12:F49)" +"SUM(A12:E12)" +"575+270" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"290+290" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"394+240" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!O12" +"Feb!N12" +"Maart!P12" +"April!N12" +"Mei!O12" +"Juni!O12" +"Juli!N12" +"Aug!N12" +"Sep!Q12" +"Okt!N12" +"Nov!P12" +"Dec!Q12" +"SUM(A12:E12)" +"SUM(I12:O12)" +"32+160" +"68+90+70+160" +"55+135+32" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"168+310" +"SUM(F12:F49)" +"SUM(A12:H12)" +"SUM(L12:U12)" +"SUM(I12:I49)" +"SUM(A12:F12)" +"SUM(G12:G49)" +"SUM(A12:I12)" +"SUM(M12:V12)" +"SUM(J12:J49)" +"SUM(A12:H12)" +"SUM(L12:T12)" +"SUM(I12:I49)" +"SUM(A12:H12)" +"SUM(I12:I49)" +"SUM(A12:E12)" +"170" +"SUM(I12:Q12)" +"SUM(F12:F49)" +"SUM(A12:I12)" +"SUM(M12:V12)" +"SUM(J12:J49)" +"SUM(A12:E12)" +"SUM(I12:Q12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(J12:R12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(I12:Q12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!J12" +"Juni!I12" +"Juli!I12" +"Aug!F12" +"Sep!J12" +"Okt!F12" +"Nov!G12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!P12" +"Feb!Q12" +"Maart!V12" +"April!P12" +"Mei!W12" +"Juni!U12" +"Juli!T12" +"Aug!R12" +"Sep!W12" +"Okt!R12" +"Nov!S12" +"Dec!R12" +"Jan!P38" +"Maart!V38" +"April!P38" +"Mei!W38" +"Juni!U38" +"Juli!T38" +"Aug!R38" +"Sep!W38" +"Okt!R38" +"Nov!S38" +"Dec!R38" +"Jan!P39" +"Maart!V39" +"April!P39" +"Mei!W39" +"Juni!U39" +"Juli!T39" +"Aug!R39" +"Sep!W39" +"Okt!R39" +"Nov!S39" +"Dec!R39" +"SUM(M12:M49)" +"SUM(A12:E12)" +"436+691+305+528+750+112+277+388" +"860+2*466" +"200+750" +"860+560" +"SUM(F12:F49)" +"SUM(A12:E12)" +"3*527+2*380+750" +"306+4*800" +"SUM(F12:F49)" +"SUM(A12:H12)" +"SUM(I12:I49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"360+990" +"1080+861" +"SUM(E13:E49)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(J12:P12)" +"SUM(G12:G49)" +"SUM(A12:H12)" +"SUM(L12:R12)" +"SUM(I12:I49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!G12" +"Juni!F12" +"Juli!F12" +"Aug!G12" +"Sep!F12" +"Okt!F12" +"Nov!G12" +"Dec!I12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!T12" +"April!N12" +"Mei!P12" +"Juni!N12" +"Juli!N12" +"Aug!P12" +"Sep!N12" +"Okt!P12" +"Nov!Q12" +"Dec!S12" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"26+23" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"70+13" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"13+9" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"15+21" +"SUM(F12:F49)" +"SUM(A12:E12)" +"35+20" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!O12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"Jan!N38" +"Feb!N38" +"Maart!N38" +"April!N38" +"Mei!N38" +"Juni!N38" +"Juli!N38" +"Aug!O38" +"Sep!N38" +"Okt!N38" +"Nov!N38" +"Dec!N38" +"Jan!N39" +"Feb!N39" +"Maart!N39" +"April!N39" +"Mei!N39" +"Juni!N39" +"Juli!N39" +"Aug!O39" +"Sep!N39" +"Okt!N39" +"Nov!N39" +"Dec!N39" +"SUM(A12:E12)" +"570+870" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(J12:P12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!Q12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!P12" +"Nov!N12" +"Dec!N12" +"SUM(A12:E12)" +"80+195" +"150+52" +"SUM(F12:F49)" +"SUM(A12:E12)" +"150+137" +"SUM(F12:F49)" +"SUM(A12:E12)" +"115+50" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:G12)" +"SUM(K12:R12)" +"SUM(H12:H49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"120+36" +"70+74" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:Q12)" +"110+47" +"57+32" +"127+58" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(J12:R12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:H12)" +"SUM(I12:I49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!H12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!G12" +"Nov!F12" +"Dec!I12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!S12" +"Juni!N12" +"Juli!O12" +"Aug!R12" +"Sep!N12" +"Okt!S12" +"Nov!O12" +"Dec!T12" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A12:E12)" +"41+30" +"SUM(F12:F49)" +"SUM(A12:E12)" +"32+85" +"121+40" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"SUM(A12:E12)" +"40+14" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"46+13" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"57+33" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(J12:P12)" +"SUM(G12:G49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!G12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!G12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!P12" +"April!R12" +"Mei!P12" +"Juni!P12" +"Juli!P12" +"Aug!O12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!Q12" +"A1" +"AVERAGE(C2:C5)" +"SUM(A1:C1)" +"SUM(A1:A3)" +"SUM(A2:C2)" +"SUM(A1:C1)" +"SUM(A1:A3)" +"AVERAGE(F3:I3)" +"AVERAGE(C2:C5)" +"SUM(A1:C1)" +"SUM(A1:A3)" +"SUM(A2:C2)" +"SUM(H1:H3)" +"AVERAGE(G3:J3)" +"AVERAGE(C2:C5)" +"SUM(A1:C1)" +"SUM(A1:A3)" +"SUM(A2:C2)" +"SUM(H1:H3)" +"C4-C3" +"C4-C3" +"AD2" +"[1]Totaal!$A$13" +"[2]Dec!$H$25" +"INDIRECT(""'[""& B11&"" - 2011 Distr.xlsx]Totaal'!$A12"")" +"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$A""&ROW(B12))" +"SUM(B12:AA12)" +"SUM(AE12:BE12)" +"SUM(B12:B49)" +"B51-B50" +"AD2" +"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$B""&ROW(B12))" +"SUM(B12:AA12)" +"SUM(AE12:BE12)" +"SUM(B12:B49)" +"B51-B50" +"AD2" +"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$C""&ROW(B12))" +"SUM(B12:AA12)" +"SUM(AE12:BE12)" +"SUM(B12:B49)" +"AD2" +"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$D""&ROW(B12))" +"SUM(B12:AA12)" +"SUM(B12:B49)" +"AD2" +"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$E""&ROW(B12))" +"SUM(B12:AA12)" +"SUM(AE12:BE12)" +"SUM(B12:B49)" +"AD2" +"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$F""&ROW(B12))" +"SUM(B12:AA12)" +"SUM(AE12:BE12)" +"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$E""&ROW(B49))" +"SUM(B12:B49)" +"AD2" +"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$G""&ROW(B12))" +"SUM(B12:AA12)" +"SUM(AE12:BE12)" +"SUM(B12:B49)" +"AD2" +"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$H""&ROW(B12))" +"SUM(B12:AA12)" +"SUM(AE12:BE12)" +"SUM(C12:C49)" +"AD2" +"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$I""&ROW(B12))" +"SUM(B12:AA12)" +"SUM(AE12:BE12)" +"SUM(C12:C49)" +"AC2" +"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$J""&ROW(B12))" +"SUM(B12:Z12)" +"SUM(AD12:BC12)" +"SUM(D12:D49)" +"AD2" +"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$K""&ROW(B12))" +"SUM(B12:AA12)" +"SUM(AE12:BE12)" +"SUM(B12:B49)" +"AF2" +"INDIRECT(""'[""&B$11&"" - 2011 Distr.xlsx]Totaal'!$L""&ROW(B12))" +"SUM(B12:AC12)" +"SUM(AG12:BI12)" +"SUM(B12:B49)" +"Jan!AB12" +"Feb!AB12" +"Maart!AB12" +"April!AB12" +"Mei!AB12" +"Juni!AB12" +"Juli!AB12" +"Aug!AB12" +"Sep!AB12" +"Okt!AA12" +"Nov!AB12" +"Dec!AD12" +"SUM(A12:L12)" +"Jan!BF12" +"Feb!BF12" +"Maart!BF12" +"April!BE12" +"Mei!BF12" +"Juni!BF12" +"Juli!BF12" +"Aug!BF12" +"Sep!BF12" +"Okt!BD12" +"Nov!BF12" +"Dec!BJ12" +"AG34-AG35" +"AH37+AG37" +"Feb!BF44" +"Maart!BF44" +"April!BE44" +"Mei!BF44" +"Juni!BF44" +"Juli!BF44" +"Aug!BF44" +"Sep!BF44" +"Okt!BD44" +"Nov!BF44" +"Jan!BE48" +"SUM(A12:A49)" +"M50-AB50" +"AE50+AE51" +"SUM(A12:E12)" +"35+50" +"96+6" +"24+126" +"68+23+10" +"15+32" +"SUM(F12:F49)" +"SUM(A12:E12)" +"18+16" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"36+14" +"48+46" +"23+46" +"46+24" +"23+15" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:Q12)" +"86+9" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"48+16" +"70+9+5" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"73+17" +"50+39" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"40+21" +"46+17" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!O12" +"April!N12" +"Mei!R12" +"Juni!O12" +"Juli!N12" +"Aug!O12" +"Sep!N12" +"Okt!O12" +"Nov!N12" +"Dec!N12" +"SUM(M12:M49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"Jan!N46" +"Feb!N46" +"Maart!N46" +"April!N46" +"Mei!N46" +"Juni!N46" +"Juli!N46" +"Aug!N46" +"Sep!N46" +"Okt!N46" +"Nov!N46" +"Dec!N46" +"SUM(A12:E12)" +"172+600" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(J12:P12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!G12" +"Juli!F12" +"Aug!G12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!R12" +"April!R12" +"Mei!Q12" +"Juni!Q12" +"Juli!N12" +"Aug!P12" +"Sep!N12" +"Okt!P12" +"Nov!P12" +"Dec!N12" +"Jan!N38" +"Feb!N38" +"Maart!R38" +"April!R38" +"Mei!Q38" +"Juni!Q38" +"Juli!N38" +"Aug!P38" +"Sep!N38" +"Okt!P38" +"Nov!P38" +"Dec!N38" +"Jan!N39" +"Feb!N39" +"Maart!R39" +"April!R39" +"Mei!Q39" +"Juni!Q39" +"Juli!N39" +"Aug!P39" +"Sep!N39" +"Okt!P39" +"Nov!P39" +"Dec!N39" +"SUM(M12:M49)" +"SUM(A12:E12)" +"200+50" +"SUM(F12:F49)" +"SUM(A12:E12)" +"145+200" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"97+89" +"36+106" +"339+290" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"205+250" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"160+45" +"90+21" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"150+190" +"SUM(I12:O12)" +"SUM(I13:M13)" +"101+84" +"64+37" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!O12" +"April!N12" +"Mei!P12" +"Juni!N12" +"Juli!N12" +"Aug!P12" +"Sep!P12" +"Okt!O12" +"Nov!O12" +"Dec!P12" +"Jan!N38" +"Feb!N38" +"Maart!O38" +"April!N38" +"Mei!P38" +"Juni!N38" +"Juli!N38" +"Aug!P38" +"Sep!P38" +"Okt!O38" +"Nov!O38" +"Dec!P38" +"Jan!N39" +"Feb!N39" +"Maart!O39" +"April!N39" +"Mei!P39" +"Juni!N39" +"Juli!N39" +"Aug!P39" +"Sep!P39" +"Okt!O39" +"Nov!O39" +"Dec!P39" +"SUM(M12:M49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:H12)" +"SUM(I12:I49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:G12)" +"SUM(K12:O12)" +"4800+5850" +"SUM(H12:H49)" +"SUM(A12:F12)" +"SUM(J12:Q12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(J12:O12)" +"SUM(F12:F49)" +"SUM(A12:G12)" +"SUM(K12:T12)" +"SUM(H12:H49)" +"SUM(A12:E12)" +"SUM(I12:R12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!G12" +"Juli!F12" +"Aug!H12" +"Sep!G12" +"Okt!F12" +"Nov!H12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!O12" +"April!T12" +"Mei!P12" +"Juni!P12" +"Juli!N12" +"Aug!P12" +"Sep!R12" +"Okt!P12" +"Nov!U12" +"Dec!S12" +"SUM(A12:F12)" +"SUM(J12:N12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(J12:O12)" +"320+110" +"SUM(G12:G49)" +"SUM(A12:G12)" +"SUM(K12:S12)" +"SUM(H12:H49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:G12)" +"SUM(K12:R12)" +"SUM(H12:H49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"Jan!G12" +"Feb!G12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!H12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!O12" +"Feb!P12" +"Maart!T12" +"April!O12" +"Mei!P12" +"Juni!O12" +"Juli!N12" +"Aug!O12" +"Sep!N12" +"Okt!P12" +"Nov!S12" +"Dec!O12" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"570+760" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!P12" +"April!N12" +"Mei!Q12" +"Juni!N12" +"Juli!N12" +"Aug!O12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"Jan!N46" +"Feb!N46" +"Maart!P46" +"April!N46" +"Mei!Q46" +"Juni!N46" +"Juli!N46" +"Aug!O46" +"Sep!N46" +"Okt!N46" +"Nov!N46" +"Dec!N46" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"355+290+290" +"320+370+290" +"90+245+225" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(J12:S12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"650+960" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:Q12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(J12:Q12)" +"SUM(G12:G49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!G12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!G12" +"SUM(A12:L12)" +"Jan!O12" +"Feb!O12" +"Maart!O12" +"April!O12" +"Mei!T12" +"Juni!P12" +"Juli!Q12" +"Aug!P12" +"Sep!Q12" +"Okt!R12" +"Nov!Q12" +"Dec!R12" +"SUM(A12:E12)" +"144+10" +"93+9+19" +"22+63" +"28+55" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"42+20" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"80+35" +"80+26+11" +"SUM(F12:F49)" +"SUM(A12:E12)" +"87+107" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!P12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:G12)" +"1740+1325" +"SUM(H12:H49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"SUM(A12:G12)" +"SUM(K12:R12)" +"SUM(H12:H49)" +"SUM(A12:I12)" +"SUM(J12:J49)" +"SUM(A12:F12)" +"SUM(J12:P12)" +"SUM(G12:G49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"Jan!F12" +"Feb!H12" +"Totaal!F12" +"Totaal!F12" +"Mei!H12" +"Juni!H12" +"Juli!H12" +"Aug!H12" +"Sep!H12" +"Okt!J12" +"Nov!G12" +"Dec!H12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!R12" +"Maart!R12" +"April!R12" +"Mei!R12" +"Juni!R12" +"Juli!R12" +"Aug!R12" +"Sep!S12" +"Okt!V12" +"Nov!Q12" +"Dec!R12" +"Jan!N38" +"Feb!R38" +"Maart!R38" +"April!R38" +"Mei!R38" +"Juni!R38" +"Juli!R38" +"Aug!R38" +"Sep!S38" +"Okt!V38" +"Nov!Q38" +"Dec!R38" +"Jan!N39" +"Feb!R39" +"Maart!R39" +"April!R39" +"Mei!R39" +"Juni!R39" +"Juli!R39" +"Aug!R39" +"Sep!S39" +"Okt!V39" +"Nov!Q39" +"Dec!R39" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"22+45" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"21+14" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!P12" +"April!N12" +"Mei!P12" +"Juni!P12" +"Juli!N12" +"Aug!O12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"Jan!N45" +"Feb!N45" +"Maart!P45" +"April!N45" +"Mei!P45" +"Juni!P45" +"Juli!N45" +"Aug!O45" +"Sep!N45" +"Okt!N45" +"Nov!N45" +"Dec!N45" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:H12)" +"SUM(L12:R12)" +"SUM(I12:I49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!G12" +"Maart!F12" +"April!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!I12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!P12" +"Maart!P12" +"April!N12" +"Mei!P12" +"Juni!P12" +"Juli!N12" +"Aug!O12" +"Sep!N12" +"Okt!N12" +"Nov!S12" +"Dec!N12" +"SUM(A12:E12)" +"56+60" +"SUM(F12:F49)" +"SUM(A12:E12)" +"153+133" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"60+40" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"120+53" +"120+22" +"74+74" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"68+28" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"79+65" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!O12" +"April!N12" +"Mei!O12" +"Juni!P12" +"Juli!N12" +"Aug!O12" +"Sep!N12" +"Okt!O12" +"Nov!N12" +"Dec!N12" +"SUM(A12:E12)" +"220+1550" +"800+120" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"405+580" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Dec!H12" +"Jan!N12" +"Feb!N12" +"Maart!P12" +"April!N12" +"Mei!O12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"Jan!N46" +"Feb!N46" +"Maart!N46" +"April!N46" +"Mei!N46" +"Juni!N46" +"Juli!N46" +"Aug!N46" +"Sep!N46" +"Okt!N46" +"Nov!N46" +"Dec!N46" +"SUM(A12:E12)" +"SUM(I12:N12)" +"275+405" +"SUM(F12:F49)" +"SUM(A12:E12)" +"575+270" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"290+290" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"394+240" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!O12" +"Feb!N12" +"Maart!P12" +"April!N12" +"Mei!O12" +"Juni!O12" +"Juli!N12" +"Aug!N12" +"Sep!Q12" +"Okt!N12" +"Nov!P12" +"Dec!Q12" +"SUM(A12:E12)" +"SUM(I12:O12)" +"32+160" +"68+90+70+160" +"55+135+32" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"168+310" +"SUM(F12:F49)" +"SUM(A12:H12)" +"SUM(L12:U12)" +"SUM(I12:I49)" +"SUM(A12:F12)" +"SUM(G12:G49)" +"SUM(A12:I12)" +"SUM(M12:V12)" +"SUM(J12:J49)" +"SUM(A12:H12)" +"SUM(L12:T12)" +"SUM(I12:I49)" +"SUM(A12:H12)" +"SUM(I12:I49)" +"SUM(A12:E12)" +"170" +"SUM(I12:Q12)" +"SUM(F12:F49)" +"SUM(A12:I12)" +"SUM(M12:V12)" +"SUM(J12:J49)" +"SUM(A12:E12)" +"SUM(I12:Q12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(J12:R12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(I12:Q12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!J12" +"Juni!I12" +"Juli!I12" +"Aug!F12" +"Sep!J12" +"Okt!F12" +"Nov!G12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!P12" +"Feb!Q12" +"Maart!V12" +"April!P12" +"Mei!W12" +"Juni!U12" +"Juli!T12" +"Aug!R12" +"Sep!W12" +"Okt!R12" +"Nov!S12" +"Dec!R12" +"Jan!P38" +"Maart!V38" +"April!P38" +"Mei!W38" +"Juni!U38" +"Juli!T38" +"Aug!R38" +"Sep!W38" +"Okt!R38" +"Nov!S38" +"Dec!R38" +"Jan!P39" +"Maart!V39" +"April!P39" +"Mei!W39" +"Juni!U39" +"Juli!T39" +"Aug!R39" +"Sep!W39" +"Okt!R39" +"Nov!S39" +"Dec!R39" +"SUM(M12:M49)" +"SUM(A12:E12)" +"436+691+305+528+750+112+277+388" +"860+2*466" +"200+750" +"860+560" +"SUM(F12:F49)" +"SUM(A12:E12)" +"3*527+2*380+750" +"306+4*800" +"SUM(F12:F49)" +"SUM(A12:H12)" +"SUM(I12:I49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"360+990" +"1080+861" +"SUM(E13:E49)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(J12:P12)" +"SUM(G12:G49)" +"SUM(A12:H12)" +"SUM(L12:R12)" +"SUM(I12:I49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!G12" +"Juni!F12" +"Juli!F12" +"Aug!G12" +"Sep!F12" +"Okt!F12" +"Nov!G12" +"Dec!I12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!T12" +"April!N12" +"Mei!P12" +"Juni!N12" +"Juli!N12" +"Aug!P12" +"Sep!N12" +"Okt!P12" +"Nov!Q12" +"Dec!S12" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"26+23" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"70+13" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"13+9" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"15+21" +"SUM(F12:F49)" +"SUM(A12:E12)" +"35+20" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!O12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"Jan!N38" +"Feb!N38" +"Maart!N38" +"April!N38" +"Mei!N38" +"Juni!N38" +"Juli!N38" +"Aug!O38" +"Sep!N38" +"Okt!N38" +"Nov!N38" +"Dec!N38" +"Jan!N39" +"Feb!N39" +"Maart!N39" +"April!N39" +"Mei!N39" +"Juni!N39" +"Juli!N39" +"Aug!O39" +"Sep!N39" +"Okt!N39" +"Nov!N39" +"Dec!N39" +"SUM(A12:E12)" +"570+870" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(J12:P12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!Q12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!P12" +"Nov!N12" +"Dec!N12" +"SUM(A12:E12)" +"80+195" +"150+52" +"SUM(F12:F49)" +"SUM(A12:E12)" +"150+137" +"SUM(F12:F49)" +"SUM(A12:E12)" +"115+50" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:G12)" +"SUM(K12:R12)" +"SUM(H12:H49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"120+36" +"70+74" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:Q12)" +"110+47" +"57+32" +"127+58" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(J12:R12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:H12)" +"SUM(I12:I49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!H12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!G12" +"Nov!F12" +"Dec!I12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!S12" +"Juni!N12" +"Juli!O12" +"Aug!R12" +"Sep!N12" +"Okt!S12" +"Nov!O12" +"Dec!T12" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A12:E12)" +"41+30" +"SUM(F12:F49)" +"SUM(A12:E12)" +"32+85" +"121+40" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"SUM(A12:E12)" +"40+14" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"46+13" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"57+33" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(J12:P12)" +"SUM(G12:G49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!G12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!G12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!P12" +"April!R12" +"Mei!P12" +"Juni!P12" +"Juli!P12" +"Aug!O12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!Q12" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"SUM(A5:F5)" +"O5-G5" +"SUM(G5:G42)" +"SUM(B3-C3)" +"H3-I3" +"SUM(B3:B40)" +"SUM(A13:AM13)" +"SUM(A13:W13)" +"SUM(A13:W13)" +"#REF!" +"SUM(A13:W13)" +"SUM(X13:X57)" +"SUM(A13:W13)" +"SUM(A13:W13)" +"SUM(A13:W13)" +"SUM(A13:W13)" +"#REF!" +"SUM(A13:W13)" +"#REF!" +"SUM(A13:W13)" +"SUM(A13:W13)" +"SUM(A13:W13)" +"Jan!AN13" +"Feb!X13" +"Maart!X13" +"April!X13" +"Mei!X13" +"Juni!X13" +"Juli!X13" +"Aug!X13" +"Sep!X13" +"Okt!X13" +"Nov!X13" +"Dec!X13" +"SUM(A12:L12)" +"SUM(A11:I11)" +"SUM(L11:V11)" +"SUM(A22:I22)" +"SUM(K39:V39)" +"+SUM(L41:V41)" +"SUM(A11:G11)" +"SUM(J11:Q11)" +"SUM(A22:G22)" +"SUM(I39:Q39)" +"+SUM(J41:Q41)" +"SUM(A11:G11)" +"SUM(J11:Q11)" +"SUM(A22:G22)" +"SUM(I39:Q39)" +"+SUM(J41:Q41)" +"SUM(A11:G11)" +"SUM(J11:Q11)" +"SUM(A22:G22)" +"SUM(I39:Q39)" +"+SUM(J41:Q41)" +"SUM(A11:G11)" +"SUM(J11:Q11)" +"SUM(A22:G22)" +"SUM(I39:Q39)" +"+SUM(J41:Q41)" +"SUM(A11:G11)" +"SUM(J11:Q11)" +"SUM(A22:G22)" +"SUM(I39:Q39)" +"+SUM(J41:Q41)" +"SUM(A11:G11)" +"SUM(J11:Q11)" +"SUM(A22:G22)" +"SUM(I39:Q39)" +"+SUM(J41:Q41)" +"SUM(A11:G11)" +"SUM(J11:Q11)" +"SUM(A22:G22)" +"SUM(I39:Q39)" +"+SUM(J41:Q41)" +"SUM(A11:G11)" +"SUM(J11:Q11)" +"SUM(A22:G22)" +"SUM(I39:Q39)" +"+SUM(J41:Q41)" +"SUM(A11:G11)" +"SUM(J11:Q11)" +"SUM(A22:G22)" +"SUM(I39:Q39)" +"+SUM(J41:Q41)" +"SUM(A11:G11)" +"SUM(J11:Q11)" +"SUM(A22:G22)" +"SUM(I39:Q39)" +"+SUM(J41:Q41)" +"SUM(A11:G11)" +"SUM(J11:Q11)" +"SUM(A22:G22)" +"SUM(I39:Q39)" +"+SUM(J41:Q41)" +"Jan!J11" +"Febr.!H11" +"Mrt.!H11" +"Apr.!H11" +"Mei!H11" +"Jun!H11" +"Jul!H11" +"Aug.!H11" +"Sep.!H11" +"Okt.!H11" +"Nov.!H11" +"Dec.!H11" +"Jan!J11+Febr.!H11+Mrt.!H11+Apr.!H11+Mei!H11+Jun!H11+Jul!H11+Aug.!H11+Sep.!H11+Okt.!H11+Nov.!H11+Dec.!H11" +"Jan!W11" +"Febr.!R11" +"Mrt.!R11" +"Apr.!R11" +"Mei!R11" +"Jun!R11" +"Jul!R11" +"Aug.!R11" +"Sep.!R11" +"Okt.!R11" +"Nov.!R11" +"Dec.!R11" +"Jan!W11+Febr.!R11+Mrt.!R11+Apr.!R11+Mei!R11+Jun!R11+Jul!R11+Aug.!R11+Sep.!R11+Okt.!R11+Nov.!R11+Dec.!R11" +"SUM(A12:E12)" +"SUM(F12:F39)" +"SUM(A12:E12)" +"SUM(F12:F39)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(F12:F39)" +"SUM(A12:E12)" +"SUM(F12:F39)" +"SUM(A12:E12)" +"SUM(F12:F39)" +"SUM(A12:E12)" +"SUM(F12:F39)" +"SUM(A12:E12)" +"SUM(F12:F39)" +"SUM(A12:E12)" +"SUM(F12:F39)" +"SUM(A12:E12)" +"SUM(F12:F39)" +"SUM(A12:E12)" +"SUM(F12:F39)" +"SUM(A12:E12)" +"SUM(F12:F39)" +"Jan!F12" +"Feb!F12" +"Maart!F12" +"April!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!P12" +"Feb!P12" +"Maart!P12" +"April!P12" +"Mei!P12" +"Juni!P12" +"Juli!P12" +"Aug!P12" +"Sep!P12" +"Okt!P12" +"Nov!P12" +"Dec!P12" +"SUM(A13:H13)" +"SUM(L13:L13)" +"SUM(A13:H13)" +"SUM(L13:L13)" +"SUM(A13:N13)" +"SUM(S13:W13)" +"SUM(A13:H13)" +"SUM(M13:Q13)" +"SUM(A13:H13)" +"SUM(O13:S13)" +"SUM(A13:Q13)" +"SUM(V13:Z13)" +"160+140" +"45+85+65" +"SUM(A14:N14)" +"SUM(S14:X14)" +"100+170+5325+117+145+3310+155+212+123" +"SUM(A12:Q12)" +"SUM(V12:Z12)" +"370+350+330" +"420+165+170" +"1330+540+180+264" +"SUM(A13:M13)" +"SUM(R13:V13)" +"SUM(N13:N49)" +"A11" +"SUM(A13:T13)" +"SUM(Y13:AC13)" +"-3100" +"SUM(A13:AC13)" +"SUM(AH13:AU13)" +"9*445" +"925+3105" +"SUM(A13:AI13)" +"SUM(AN13:AR13)" +"12600+535" +"SUM(A12:L12)" +"Jan!M13" +"Feb!M13" +"Maart!X13" +"April!M13" +"Mei!O13" +"Juni!V13" +"Juli!S14" +"Aug!V12" +"Sep!R13" +"Okt!Y13" +"Nov!AH13" +"Dec!AN13" +"Jan!I14" +"Feb!I14" +"Maart!O14" +"April!I14" +"Mei!K14" +"Juni!R14" +"Juli!O15" +"Aug!R13" +"Sep!N14" +"Okt!U14" +"Nov!AD14" +"Dec!AJ14" +"Mei!P37" +"Nov!AH46" +"Nov!#REF!" +"SUM(A13:AB13)" +"SUM(AH13:AW13)" +"AG13" +"SUM(A13:AN13)" +"SUM(AS13:CA13)" +"AS13" +"672+450+499" +"SUM(A13:AP13)" +"SUM(AU13:CE13)" +"AU13" +"AW42" +"SUM(AQ13:AQ48)" +"SUM(A13:W13)" +"SUM(AB13:AP13)" +"AB13" +"SUM(X13:X48)" +"SUM(B13:AF13)" +"SUM(AK13:BD13)" +"AK13" +"16*800" +"AM42" +"SUM(A13:AB13)" +"SUM(AG13:BB13)" +"AG13" +"172+20.16+120+216+187.59+290+246+168.3+9.9+471.24+534.6+239.58+33.66" +"AI42" +"SUM(A13:AA13)" +"SUM(AF13:BA13)" +"AF13" +"AH42" +"SUM(A13:AF13)" +"SUM(AK13:BJ13)" +"AK13" +"AM42" +"SUM(A13:AG13)" +"SUM(AL13:BE13)" +"AL13" +"AN42" +"SUM(A13:AG13)" +"SUM(AL13:BD13)" +"AL13" +"AO42" +"SUM(A13:AG13)" +"SUM(AL13:BE13)" +"AL13" +"AN42" +"SUM(AH13:AH48)" +"SUM(A13:AW13)" +"SUM(BB13:CB13)" +"BB13" +"391+65" +"BD42" +"136*4" +"SUM(AX13:AX48)" +"Jan!AC13" +"Feb!AO13" +"Maart!AQ13" +"April!X13" +"Mei!AG13" +"Juni!AC13" +"Juli!AB13" +"Aug!AG13" +"Sep!AH13" +"Okt!AH13" +"Nov!AH13" +"Nov!AH13" +"SUM(A12:L12)" +"Jan!AE13" +"Jan!AX13" +"Feb!CB13" +"Maart!CF13" +"April!AQ13" +"Mei!BE13" +"Juni!BC13" +"Juli!BB13" +"Aug!BK13" +"Sep!BF13" +"Okt!BE13" +"Nov!BF13" +"Dec!CC13" +"SUM(A11:G11)" +"SUM(M11:Q11)" +"123+49" +"410+450" +"SUM(H11:H39)" +"SUM(A11:E11)" +"SUM(F11:F39)" +"SUM(A11:E11)" +"SUM(P11:P39)" +"SUM(A11:F11)" +"SUM(L11:P11)" +"SUM(G11:G40)" +"SUM(A11:E11)" +"SUM(F11:F40)" +"SUM(A11:E11)" +"SUM(P11:P40)" +"SUM(A11:E11)" +"SUM(P11:P40)+L41" +"SUM(A11:E11)" +"SUM(F11:F41)" +"SUM(A11:E11)" +"SUM(F11:F40)" +"SUM(A11:E11)" +"SUM(F11:F40)" +"SUM(A11:E11)" +"SUM(F11:F40)" +"SUM(A11:E11)" +"SUM(K11:R11)" +"SUM(F11:F40)" +"Jan!H11" +"Feb!F11" +"Maart!F11" +"April!G11" +"Mei!F11" +"Juni!F11" +"Juli!F11" +"Aug!F11" +"Sep!F11" +"Okt!F11" +"Nov!F11" +"Dec!F11" +"SUM(A12:L12)" +"Jan!R11" +"Feb!P11" +"Maart!P11" +"April!Q11" +"Mei!P11" +"Juni!P11" +"Juli!P11" +"Aug!Q11" +"Sep!P11" +"Okt!P11" +"Nov!P11" +"Dec!S11" +"Jan!R12" +"Feb!P12" +"Maart!P12" +"April!Q12" +"Mei!P12" +"Juni!P12" +"Juli!P12" +"Aug!Q12" +"Sep!P12" +"Okt!P12" +"Nov!P12" +"Dec!S12" +"Mei!F32" +"Juni!F32" +"Juli!F32" +"Aug!F32" +"Sep!F32" +"Okt!F32" +"Nov!F32" +"Dec!F32" +"Mei!P32" +"Juni!P32" +"Juli!P32" +"Aug!Q32" +"Sep!P32" +"Okt!P32" +"Nov!P32" +"Dec!S32" +"April!G33" +"April!Q33" +"April!Q40" +"SUM(A11:G11)" +"SUM(M11:Q11)" +"SUM(H11:H39)" +"SUM(A11:E11)" +"54+50" +"SUM(F11:F39)" +"SUM(A11:E11)" +"SUM(A11:F11)" +"SUM(G11:G40)" +"SUM(L41:P41)" +"SUM(A11:E11)" +"SUM(F11:F40)" +"SUM(A11:E11)" +"SUM(P11:P40)" +"SUM(A11:E11)" +"SUM(P11:P40)+L41" +"SUM(A11:E11)" +"SUM(F11:F41)" +"SUM(A11:E11)" +"SUM(F11:F40)" +"SUM(A11:E11)" +"SUM(F11:F40)" +"SUM(A11:E11)" +"SUM(F11:F40)" +"SUM(A11:E11)" +"SUM(K11:R11)" +"SUM(F11:F40)" +"Jan!H11" +"Feb!F11" +"Maart!F11" +"April!G11" +"Mei!F11" +"Juni!F11" +"Juli!F11" +"Aug!F11" +"Sep!F11" +"Okt!F11" +"Nov!F11" +"Dec!F11" +"SUM(A12:L12)" +"Jan!R11" +"Feb!P11" +"Maart!P11" +"April!Q11" +"Mei!P11" +"Juni!P11" +"Juli!P11" +"Aug!Q11" +"Sep!P11" +"Okt!P11" +"Nov!P11" +"Dec!S11" +"Jan!R12" +"Feb!P12" +"Maart!P12" +"April!Q12" +"Mei!P12" +"Juni!P12" +"Juli!P12" +"Aug!Q12" +"Sep!P12" +"Okt!P12" +"Nov!P12" +"Dec!S12" +"Mei!F32" +"Juni!F32" +"Juli!F32" +"Aug!F32" +"Sep!F32" +"Okt!F32" +"Nov!F32" +"Dec!F32" +"Mei!P32" +"Juni!P32" +"Juli!P32" +"Aug!Q32" +"Sep!P32" +"Okt!P32" +"Nov!P32" +"Dec!S32" +"April!G33" +"April!Q33" +"April!Q40" +"SUM(B12:F12)" +"SUM(G12:G34)" +"SUM(B7:F7)" +"SUM(G7:G27)" +"SUM(B6:F6)" +"195+90" +"37*15+90" +"16*15" +"SUM(G6:G29)" +"SUM(B7:G7)" +"SUM(B8:F8)" +"SUM(H7:H26)" +"SUM(B6:F6)" +"SUM(G6:G28)" +"SUM(B6:F6)" +"SUM(G6:G27)" +"SUM(B6:F6)" +"SUM(G6:G27)" +"SUM(A12:E12)" +"120*15" +"SUM(F12:F38)" +"SUM(A12:E12)" +"80+45" +"200+125" +"16+27" +"SUM(F12:F38)" +"SUM(A12:E12)" +"428+110" +"120+500" +"112+100" +"160+95" +"56+35" +"SUM(A12:E12)" +"SUM(F12:F38)" +"SUM(A12:E12)" +"SUM(F12:F38)" +"SUM(A12:L12)" +"SUM(R12:V12)" +"115+330" +"150+100" +"150+95" +"40+18" +"SUM(M12:M38)" +"SUM(A12:I12)" +"SUM(Q12:U12)" +"SUM(A13:J13)" +"340+350" +"SUM(L12:L38)" +"SUM(V12:V38)+R39" +"SUM(A11:I11)" +"SUM(O11:S11)" +"35+56" +"SUM(J11:J37)" +"SUM(A12:E12)" +"SUM(F12:F38)" +"SUM(A12:E12)" +"SUM(F12:F38)" +"SUM(A12:E12)" +"120+200" +"120+215" +"190+270" +"40+45" +"30+37" +"SUM(F12:F38)" +"SUM(A12:O12)" +"SUM(U12:Y12)" +"175+330" +"45+40" +"350+675" +"80+240+200+90" +"200+420" +"SUM(P12:P38)" +"Jan!F12" +"Feb!F12" +"Maart!F12" +"April!F12" +"Mei!F12" +"Juni!M12" +"Juli!L12" +"Aug!J11" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!P12" +"SUM(A12:L12)" +"Jan!P12" +"Feb!P12" +"Maart!P12" +"April!P12" +"Mei!P12" +"Juni!W12" +"Juli!V12" +"Aug!U11" +"Sep!P12" +"Okt!P12" +"Nov!P12" +"Dec!Z12" +"SUM(A12:A13)" +"Aug!U18" +"Aug!J17" +"Aug!U17" +"215+200" +"1309+76" +"1066+925" +"SUM(B12:F12)" +"SUM(G12:G36)" +"SUM(B12:F12)" +"SUM(G12:G37)+C38" +"SUM(B5:F5)" +"175+330" +"45+40" +"350+675" +"80+240+200+90" +"200+420" +"SUM(G5:G31)" +"SUM(B6:F6)" +"80+45" +"200+125" +"16+27" +"SUM(G6:G29)" +"SUM(B6:F6)" +"120*15" +"SUM(G6:G29)" +"SUM(B12:F12)" +"340+350" +"SUM(G12:G37)+C38" +"SUM(B12:F12)" +"115+330" +"150+100" +"150+95" +"40+18" +"SUM(G12:G37)" +"SUM(B12:F12)" +"SUM(G12:G37)" +"428+110" +"120+500" +"SUM(B6:F6)" +"112+100" +"160+95" +"56+35" +"SUM(G6:G30)" +"SUM(B3:F3)" +"120+200" +"120+215" +"190+270" +"40+45" +"30+37" +"SUM(G3:G29)" +"SUM(B3:F3)" +"SUM(G3:G29)" +"SUM(B3:F3)" +"SUM(G3:G29)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"0.2+0.3+0.25+1+0.5+0.75/6" +"460+128" +"440+105" +"690+150" +"240+110" +"135-15" +"A194+1" +"A207+1" +"SUM(B4:B44)" +"SUM(B45-C45)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(B12:Z12)" +"SUM(AC12:AH12)" +"SUM(AD12:BC12)" +"SUM(B12:B49)" +"SUM(B12:Z12)" +"SUM(AC12:AH12)" +"SUM(B12:B49)" +"SUM(B12:Z12)" +"SUM(AD12:BD12)" +"SUM(B12:B49)" +"SUM(BD12:BE49)" +"SUM(Z12:AA49)" +"SUM(B12:Z12)" +"SUM(AD12:BD12)" +"SUM(B12:B49)" +"SUM(B12:Z12)" +"SUM(B12:B49)" +"260+7632" +"SUM(B12:Z12)" +"SUM(B12:B49)" +"SUM(B12:Z12)" +"SUM(B12:B49)" +"SUM(B12:Z12)" +"SUM(B12:B49)" +"SUM(B12:Z12)" +"SUM(B12:B49)" +"SUM(B12:Z12)" +"SUM(B12:B49)" +"SUM(B12:Z12)" +"SUM(B12:B49)" +"SUM(B12:Z12)" +"650" +"SUM(B12:B49)" +"Jan!AA12" +"Maart!AA12" +"April!AA12" +"Mei!AA12" +"Juni!AA12" +"Juli!AA12" +"Aug!AA12" +"Sep!AA12" +"Okt!AA12" +"Nov!AA12" +"Dec!AA12" +"Jan!AA12+Feb!AA12+Maart!AA12+April!AA12+Mei!AA12+Juni!AA12+Juli!AA12+Aug!AA12+Sep!AA12+Okt!AA12+Nov!AA12+Dec!AA12" +"Jan!BD12" +"Feb!BC12" +"Maart!BE12" +"April!BE12" +"Juni!BC12" +"Juli!BC12" +"Aug!BC12" +"Sep!BC12" +"Okt!BC12" +"Nov!BC12" +"Dec!BC12" +"SUM(P12:Z12)" +"Feb!AA13" +"SUM(A13:L13)" +"Feb!BC43" +"Dec!BC45" +"Sep!BC46" +"Maart!AA47" +"Aug!AA47" +"Okt!AA47" +"Nov!AA47" +"Dec!AA47" +"April!BE47" +"Juni!BC47" +"Juli!BC47" +"Aug!BC47" +"Okt!BC47" +"Nov!BC47" +"SUM(A12:A49)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J33:Q33)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J33:Q33)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J33:Q33)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J33:Q33)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J33:Q33)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J33:Q33)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J33:Q33)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J33:Q33)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J33:Q33)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J33:Q33)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J33:Q33)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J33:Q33)" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J36:Q36)" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"Jan!H33+Febr.!H33+Mrt.!H33+Apr.!H33+Mei!H33+Jun!H33+Jul!H33+Aug.!H33+Sep.!H33+Okt.!H33+Nov.!H33+Dec.!H34" +"Dec.!R34" +"Jan!R33+Febr.!R33+Mrt.!R33+Apr.!R33+Mei!R33+Jun!R33+Jul!R33+Aug.!R33+Sep.!R33+Okt.!R33+Nov.!R33+Dec.!R34" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"Jan!N38" +"Feb!N38" +"Maart!N38" +"April!N38" +"Mei!N38" +"Juni!N38" +"Juli!N38" +"Aug!N38" +"Sep!N38" +"Okt!N38" +"Nov!N38" +"Dec!N38" +"Jan!N39" +"Feb!N39" +"Maart!N39" +"April!N39" +"Mei!N39" +"Juni!N39" +"Juli!N39" +"Aug!N39" +"Sep!N39" +"Okt!N39" +"Nov!N39" +"Dec!N39" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I35:Q35)" +"+SUM(J37:Q37)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I35:Q35)" +"+SUM(J37:Q37)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I35:Q35)" +"+SUM(J37:Q37)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I35:Q35)" +"+SUM(J37:Q37)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I35:Q35)" +"+SUM(J37:Q37)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I35:Q35)" +"+SUM(J37:Q37)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I35:Q35)" +"+SUM(J37:Q37)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I35:Q35)" +"+SUM(J37:Q37)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I35:Q35)" +"+SUM(J37:Q37)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I35:Q35)" +"+SUM(J37:Q37)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I35:Q35)" +"+SUM(J37:Q37)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I35:Q35)" +"+SUM(J37:Q37)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"H11-R11" +"R20-H20" +"+SUM(J37:Q37)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"Jan!N45" +"Feb!N45" +"Maart!N45" +"April!N45" +"Mei!N45" +"Juni!N45" +"Juli!N45" +"Aug!N45" +"Sep!N45" +"Okt!N45" +"Nov!N45" +"Dec!N45" +"SUM(A11:E11)" +"SUM(A11:E11)" +"SUM(A11:E11)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A12:E12)" +"90+90+175" +"SUM(F12:F49)" +"SUM(A12:E12)" +"147+104" +"14+36" +"78+10" +"SUM(F12:F49)" +"SUM(A12:E12)" +"147+105" +"168+98" +"75+100" +"98+40" +"SUM(F12:F49)" +"SUM(A12:E12)" +"180+93+72" +"270+120" +"10+10" +"SUM(A12:E12)" +"160+42+78" +"150+78" +"SUM(A12:E12)" +"220+50" +"45+120+72" +"255+150" +"32+8+34" +"SUM(F12:F49)" +"SUM(A12:E12)" +"39+45+48+80" +"30+62+53+85+34" +"20+50+50+28+34" +"150+48" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Maart!F12" +"April!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"Jan!F49" +"Feb!F49" +"Maart!F49" +"April!F49" +"Mei!F49" +"Juni!F49" +"Juli!F49" +"Aug!F49" +"Sep!F49" +"Okt!F49" +"Nov!F49" +"Dec!F49" +"Jan!N49" +"Feb!N49" +"Maart!N49" +"April!N49" +"Mei!N49" +"Juni!N49" +"Juli!N49" +"Aug!N49" +"Sep!N49" +"Okt!N49" +"Nov!N49" +"Dec!N49" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"1+1" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"1+1" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"3+3" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"Jan!N38" +"Feb!N38" +"Maart!N38" +"April!N38" +"Mei!N38" +"Juni!N38" +"Juli!N38" +"Aug!N38" +"Sep!N38" +"Okt!N38" +"Nov!N38" +"Dec!N38" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"Jan!F12" +"Feb!F12" +"Maart!F12" +"April!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"SUM(A10:E10)" +"SUM(A10:E10)" +"+SUM(I32:M32)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A12:A57)" +"SUM(A58:L58)" +"M58-M59" +"AE2" +"SUM(B12:AA12)" +"SUM(AF12:BF12)" +"SUM(B12:B54)" +"AE2" +"SUM(B12:AA12)" +"SUM(AF12:BF12)" +"SUM(B12:B57)" +"AE2" +"SUM(B12:AA12)" +"SUM(AF12:BF12)" +"SUM(B12:B54)" +"AE2" +"SUM(B12:AA12)" +"SUM(B12:B54)" +"AE2" +"SUM(B12:AA12)" +"SUM(B12:B54)" +"AE2" +"SUM(B12:AA12)" +"SUM(AF12:BF12)" +"SUM(B12:B54)" +"AE2" +"SUM(B12:AA12)" +"SUM(AF12:BF12)" +"SUM(B12:B54)" +"AE2" +"SUM(B12:AA12)" +"SUM(AF12:BF12)" +"SUM(B12:B54)" +"AE2" +"SUM(B12:AA12)" +"SUM(AF12:BF12)" +"SUM(B12:B54)" +"AE2" +"SUM(B12:AA12)" +"SUM(AF12:BF12)" +"SUM(B12:B54)" +"AE2" +"SUM(B12:AA12)" +"SUM(AF12:BF12)" +"SUM(B12:B54)" +"AE2" +"SUM(B12:AA12)" +"SUM(AF12:BF12)" +"SUM(B12:B54)" +"Jan!AB12" +"Feb!AB12" +"Maart!AB12" +"April!AB12" +"Mei!AB12" +"Juni!AB12" +"Juli!AB12" +"Aug!AB12" +"Sep!AB12" +"Okt!AB12" +"Nov!AB12" +"Dec!AB12" +"SUM(A12:L12)" +"SUM(Jan:Dec!AD12)" +"Jan!BG12" +"Feb!BG12" +"Maart!BG12" +"April!BF12" +"Mei!BF12" +"Juni!BG12" +"Aug!BG12" +"Sep!BG12" +"Okt!BG12" +"Nov!BG12" +"Juli!BG17" +"Jan!AB46" +"Feb!AB46" +"Maart!AB46" +"April!AB46" +"Mei!AB46" +"Juni!AB46" +"Juli!AB46" +"Aug!AB46" +"Sep!AB46" +"Okt!AB46" +"Nov!AB46" +"Dec!AB46" +"SUM(Jan:Dec!AD47)" +"Jan!AB53" +"Feb!AB56" +"Maart!AB53" +"April!AB53" +"Mei!AB53" +"Juni!AB53" +"Juli!AB53" +"Aug!AB53" +"Sep!AB53" +"Okt!AB53" +"Nov!AB53" +"Dec!AB53" +"SUM(A12:A56)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A12:A57)" +"SUM(A58:L58)" +"M58-M59" +"SUM(B13:F13)" +"SUM(G13:G59)" +"SUM(B13:F13)" +"SUM(G13:G59)" +"SUM(B13:F13)" +"SUM(G13:G59)" +"SUM(B13:F13)" +"SUM(O13:O59)" +"SUM(B13:F13)" +"SUM(B13:B59)" +"SUM(B13:F13)" +"SUM(B13:B59)" +"SUM(B13:F13)" +"SUM(B13:B59)" +"SUM(B13:F13)" +"SUM(B13:B59)" +"SUM(B13:F13)" +"SUM(B13:B59)" +"SUM(B13:F13)" +"SUM(B13:B59)" +"SUM(B13:F13)" +"SUM(B13:B59)" +"SUM(B13:F13)" +"SUM(B13:B59)" +"Jan!G13" +"Feb!G13" +"Maart!G13" +"April!G13" +"Mei!G13" +"Juni!G13" +"Juli!G13" +"Aug!G13" +"Sep!G13" +"Okt!G13" +"Nov!G13" +"Dec!G13" +"SUM(A12:L12)" +"Jan!P13" +"Jan!O23" +"Jan!G52" +"Feb!G52" +"Maart!G52" +"April!G52" +"Mei!G52" +"Juni!G52" +"Juli!G52" +"Aug!G52" +"Sep!G52" +"Okt!G52" +"Nov!G52" +"Dec!G52" +"SUM(A12:A58)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A13:W13)" +"SUM(A13:W13)" +"SUM(A13:W13)" +"#REF!" +"SUM(A13:W13)" +"SUM(X13:X58)" +"SUM(A13:W13)" +"SUM(A13:W13)" +"SUM(A13:W13)" +"SUM(A13:W13)" +"#REF!" +"SUM(A13:W13)" +"#REF!" +"SUM(A13:W13)" +"SUM(A13:W13)" +"SUM(A13:W13)" +"Jan!X13" +"Feb!X13" +"Maart!X13" +"April!X13" +"Mei!X13" +"Juni!X13" +"Juli!X13" +"Aug!X13" +"Sep!X13" +"Okt!X13" +"Nov!X13" +"Dec!X13" +"SUM(A12:L12)" +"Jan!X47" +"Feb!X47" +"Maart!X47" +"April!X47" +"Mei!X47" +"Juni!X47" +"Juli!X47" +"Aug!X47" +"Sep!X47" +"Okt!X47" +"Nov!X47" +"Dec!X47" +"TODAY()" +"SUM(B8:B54)" +"TODAY()" +"SUM(B8:B54)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A12:A57)" +"SUM(A58:L58)" +"M58-M59" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A11:I11)" +"SUM(M11:O11)" +"SUM(A11:E11)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A11:G11)" +"SUM(J11:Q11)" +"+SUM(J33:Q33)" +"SUM(A12:D12)" +"SUM(H12:N12)" +"92*12" +"23*6" +"14*14" +"12*16" +"6*144" +"95*12" +"17*6" +"SUM(A12:F12)" +"155+122+160+97" +"24+100+100" +"SUM(A12:E12)" +"60+90" +"210+110" +"SUM(A12:E12)" +"SUM(I12:P12)" +"135+170" +"40+70" +"75+80" +"710+130" +"220+210" +"SUM(A12:E12)" +"220+20" +"181+130" +"105+180" +"420+32" +"SUM(A12:F12)" +"290+165" +"88+90" +"2+25+25+82" +"SUM(A12:E12)" +"SUM(I12:R12)" +"170+100+30" +"360+20" +"210+260" +"112+120" +"10+40+20+75+25" +"100+104+35+119" +"SUM(A12:E12)" +"SUM(A12:F12)" +"SUM(A12:E12)" +"72+80+84" +"420+150" +"26+45" +"SUM(A12:E12)" +"SUM(I12:P12)" +"90+250" +"520+570" +"SUM(A11:E11)" +"SUM(I11:N11)" +"Jan!E12" +"Feb!G12" +"Maart!F12" +"April!F12" +"Mei!F12" +"Juni!G12" +"Juli!F12" +"Aug!F12" +"Sep!G12" +"Okt!F12" +"Nov!F12" +"Dec!F11" +"SUM(A12:L12)" +"Jan!O12" +"Feb!P12" +"Maart!N12" +"April!Q12" +"Mei!N12" +"Juni!P12" +"Juli!S12" +"Aug!N12" +"Sep!P12" +"Okt!N12" +"Nov!Q12" +"Dec!O11" +"Juni!#REF!" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"SUM(I12:O12)" +"60+100" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:G12)" +"SUM(K12:S12)" +"SUM(H12:H49)" +"SUM(A12:H12)" +"SUM(L12:U12)" +"SUM(I12:I49)" +"SUM(A12:F12)" +"SUM(J12:Q12)" +"SUM(G12:G49)" +"SUM(A12:F12)" +"SUM(J12:P12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"356+20" +"105+100" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(J12:P12)" +"155+50+95" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"339+140" +"305+180" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:Q12)" +"SUM(I14:P14)" +"270+150" +"615+155" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!G12" +"Juni!G12" +"Juli!F12" +"Aug!G12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!P12" +"Feb!N12" +"Maart!T12" +"April!V12" +"Mei!R12" +"Juni!Q12" +"Juli!Q12" +"Aug!Q12" +"Sep!O12" +"Okt!P12" +"Nov!Q12" +"Dec!R12" +"Jan!P45" +"Feb!N45" +"Maart!T45" +"April!V45" +"Mei!R45" +"Juni!Q45" +"Juli!Q45" +"Aug!Q45" +"Sep!O45" +"Okt!P45" +"Nov!Q45" +"Dec!R45" +"SUM(M12:M49)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:F10)" +"SUM(I10:P10)" +"SUM(A21:F21)" +"+SUM(I36:P36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"3+35" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!G10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!G10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!Q10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!Q10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:G12)" +"SUM(K12:O12)" +"SUM(H12:H56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"Jan!H12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!P12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A11:E11)" +"SUM(J21:M21)" +"SUM(A11:E11)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A12:E12)" +"15+40" +"60+40" +"80*0.34" +"50+28" +"SUM(A12:E12)" +"40+19" +"47+13" +"46+33" +"SUM(A12:E12)" +"50+22+50" +"55+40" +"20+23" +"48+27" +"48+20" +"8+9+13" +"12+19" +"28+45" +"47+54" +"SUM(A12:E12)" +"7+40" +"42+30" +"48+20+18+31" +"48+28" +"64+30" +"24+35" +"4+11" +"6+20" +"9+10" +"SUM(A12:E12)" +"24+55+75" +"45+12+24" +"52+36" +"SUM(A12:E12)" +"23+14" +"SUM(I12:N12)" +"46+14" +"26+46+20" +"24+100" +"40+22" +"13+5" +"7+27" +"26+20" +"SUM(A12:E12)" +"18+32+40+12+13" +"19+48+55+16+53+30+23" +"12+30+13+10+17+42" +"43+23" +"48+20" +"40+39" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"33+34" +"48+24" +"SUM(A12:E12)" +"24+12" +"19+15" +"SUM(A12:E12)" +"SUM(A12:E12)" +"60+20" +"Jan!F12" +"Feb!F12" +"Maart!F12" +"April!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N13" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!O12" +"Juli!N12" +"Aug!N12" +"Sep!O12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"Feb!N28" +"Jan!F44" +"Feb!F44" +"Maart!F44" +"April!F44" +"Mei!F44" +"Juni!F44" +"Juli!F44" +"Aug!F44" +"Sep!F44" +"Okt!F44" +"Nov!F44" +"Dec!F44" +"Jan!N47" +"Feb!N49" +"Maart!N44" +"April!N44" +"Mei!N44" +"Juni!O44" +"Juli!N44" +"Aug!N44" +"Sep!O44" +"Okt!N44" +"Nov!N44" +"Dec!N44" +"Jan!N49" +"Jan!F47" +"Feb!F47" +"Maart!F47" +"April!F47" +"Mei!F47" +"Juni!F47" +"Juli!F47" +"Aug!F47" +"Sep!F47" +"Okt!F47" +"Nov!F47" +"Dec!F47" +"Feb!N52" +"Maart!N47" +"April!N47" +"Mei!N47" +"Juni!O47" +"Juli!N47" +"Aug!N47" +"Sep!O47" +"Okt!N47" +"Nov!N47" +"Dec!N47" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"35+50" +"96+6" +"24+126" +"68+23+10" +"15+32" +"SUM(F12:F49)" +"SUM(A12:E12)" +"18+16" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"36+14" +"48+46" +"23+46" +"46+24" +"23+15" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:Q12)" +"86+9" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"48+16" +"70+9+5" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"73+17" +"50+39" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"40+21" +"46+17" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!O12" +"April!N12" +"Mei!R12" +"Juni!O12" +"Juli!N12" +"Aug!O12" +"Sep!N12" +"Okt!O12" +"Nov!N12" +"Dec!N12" +"SUM(M12:M49)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:G12)" +"SUM(K12:O12)" +"SUM(H12:H57)" +"SUM(A12:H12)" +"SUM(L12:P12)" +"SUM(I12:I57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"Jan!H12" +"Feb!I12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!P12" +"Feb!Q12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A10:G10)" +"SUM(J10:R10)" +"SUM(A21:G21)" +"SUM(I38:R38)" +"+SUM(J40:R40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!S10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!S10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A10:G10)" +"SUM(K10:O10)" +"SUM(A10:E10)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A11:G11)" +"SUM(J12:Q12)" +"SUM(A12:C12)" +"SUM(G12:N12)" +"181+130+183+135" +"190+500" +"87+375" +"212*0.34" +"230+57" +"250+75" +"SUM(A12:E12)" +"SUM(G12:N12)" +"140" +"120+150" +"115+55+50" +"13*7" +"SUM(A12:E12)" +"SUM(G12:N12)" +"SUM(I12:Q12)" +"160+60" +"60+230+160" +"150+680" +"SUM(I14:P14)" +"100+96" +"15+225" +"74+69" +"SUM(A12:E12)" +"SUM(G12:Q12)" +"SUM(A12:F12)" +"SUM(I12:Q12)" +"500+290" +"SUM(A13:G13)" +"60+20+25" +"130+20" +"85+40" +"88+68" +"SUM(I23:R23)" +"SUM(A12:G12)" +"290+150" +"SUM(J12:V12)" +"70+15+650+310" +"SUM(A13:H13)" +"145+16" +"220+200+330" +"134+33+159" +"30+77+270" +"70+405" +"70+75" +"14+240" +"SUM(A12:G12)" +"SUM(I12:Q12)" +"100+600" +"54+54+52+380+338+67" +"630+200" +"SUM(A12:E12)" +"SUM(G12:P12)" +"SUM(A12:H12)" +"SUM(L12:T12)" +"78+375+170+217" +"SUM(A12:I12)" +"SUM(K12:U12)" +"190+10+60" +"70+130+135" +"160+720" +"195+515" +"SUM(A12:E12)" +"SUM(G12:S12)" +"72+70+54+70" +"244+100+260" +"140+90" +"73+137" +"SUM(A12:G12)" +"SUM(I12:V12)" +"40+152+183" +"36+217" +"345+163+180+122" +"Jan!D12" +"Feb!F12" +"Maart!F12" +"April!F12" +"Mei!H12" +"Juni!I12" +"Juli!H12" +"Aug!F12" +"Sep!I12" +"Okt!J12" +"Nov!F12" +"Dec!H12" +"SUM(A12:L12)" +"Jan!O12" +"Feb!Q12" +"Maart!R12" +"April!R12" +"Mei!S12" +"Juni!W12" +"Juli!R12" +"Aug!Q12" +"Sep!U12" +"Okt!V12" +"Nov!T12" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A23:G23)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A23:G23)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A23:G23)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A23:G23)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A23:G23)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A23:G23)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A23:G23)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A23:G23)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A23:G23)" +"+SUM(J35:Q35)" +"SUM(A10:H10)" +"SUM(K10:S10)" +"SUM(A20:H20)" +"SUM(A23:H23)" +"+SUM(K35:S35)" +"SUM(A10:H10)" +"SUM(K10:U10)" +"5+9+9" +"SUM(A20:H20)" +"SUM(A23:H23)" +"+SUM(K35:U35)" +"SUM(A10:I10)" +"SUM(L10:W10)" +"SUM(A20:I20)" +"SUM(A23:I23)" +"+SUM(L35:W35)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!I10" +"Nov.!I10" +"Dec.!J10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!I10+Nov.!I10+Dec.!J10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!T10" +"Nov.!V10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!T10+Nov.!V10+Dec.!X10" +"AA10-M10" +"SUM(A10:H10)" +"8+2" +"+SUM(K35:R35)" +"SUM(A10:H10)" +"SUM(K10:S10)" +"3*23" +"+SUM(K35:S35)" +"SUM(A10:H10)" +"SUM(K10:S10)" +"13+8" +"+SUM(K35:S35)" +"SUM(A10:H10)" +"SUM(K10:S10)" +"+SUM(K35:S35)" +"SUM(A10:H10)" +"+SUM(K35:R35)" +"SUM(A10:H10)" +"SUM(K10:T10)" +"21+63" +"21+58" +"+SUM(K35:T35)" +"SUM(A10:H10)" +"SUM(K10:S10)" +"5+25" +"+SUM(K35:S35)" +"SUM(A10:I10)" +"31+24" +"+SUM(L35:T35)" +"SUM(A10:I10)" +"SUM(L10:U10)" +"SUM(K12:U12)" +"+SUM(L35:U35)" +"SUM(A10:H10)" +"SUM(J12:R12)" +"+SUM(K35:R35)" +"SUM(A10:H10)" +"SUM(J12:R12)" +"+SUM(K35:R35)" +"SUM(A10:H10)" +"SUM(J12:R12)" +"+SUM(K35:R35)" +"Jan!I10" +"Febr.!I10" +"Mrt.!I10" +"Apr.!I10" +"Mei!I10" +"Jun!I10" +"Jul!I10" +"Aug.!J10" +"Sep.!J10" +"Okt.!I10" +"Nov.!I10" +"Dec.!I10" +"Jan!I10+Febr.!I10+Mrt.!I10+Apr.!I10+Mei!I10+Jun!I10+Jul!I10+Aug.!J10+Sep.!J10+Okt.!I10+Nov.!I10+Dec.!I10" +"Jan!S10" +"Febr.!T10" +"Mrt.!T10" +"Apr.!T10" +"Mei!S10" +"Jun!U10" +"Jul!T10" +"Aug.!U10" +"Sep.!V10" +"Okt.!S10" +"Nov.!S10" +"Dec.!S10" +"Jan!S10+Febr.!T10+Mrt.!T10+Apr.!T10+Mei!S10+Jun!U10+Jul!T10+Aug.!U10+Sep.!V10+Okt.!S10+Nov.!S10+Dec.!S10" +"Jan!I25+Febr.!I25+Mrt.!I26+Apr.!I25+Mei!I25+Jun!I25+Jul!I25+Aug.!J25+Sep.!J25+Okt.!I25+Nov.!I25+Dec.!I25" +"Jan!S25+Febr.!T25+Mrt.!T26+Apr.!T25+Mei!S25+Jun!U25+Jul!T25+Aug.!U25+Sep.!V25+Okt.!S25+Nov.!S25+Dec.!S25" +"Okt.!I30" +"Jan!I30" +"Febr.!I30" +"Mrt.!I30" +"Apr.!I30" +"Mei!I30" +"Jun!I30" +"Jul!I30" +"Aug.!J30" +"Okt.!I28" +"Nov.!I30" +"Dec.!I30" +"Jan!I30+Febr.!I30+Mrt.!I30+Apr.!I30+Mei!I30+Jun!I30+Jul!I30+Aug.!J30+Sep.!J30+Okt.!I30+Nov.!I30+Dec.!I30" +"SUM(A12:E12)" +"SUM(I12:O12)" +"32+160" +"68+90+70+160" +"55+135+32" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"168+310" +"SUM(F12:F49)" +"SUM(A12:H12)" +"SUM(L12:U12)" +"SUM(I12:I49)" +"SUM(A12:F12)" +"SUM(G12:G49)" +"SUM(A12:I12)" +"SUM(M12:V12)" +"SUM(J12:J49)" +"SUM(A12:H12)" +"SUM(L12:T12)" +"SUM(I12:I49)" +"SUM(A12:H12)" +"SUM(I12:I49)" +"SUM(A12:E12)" +"170" +"SUM(I12:Q12)" +"SUM(F12:F49)" +"SUM(A12:I12)" +"SUM(M12:V12)" +"SUM(J12:J49)" +"SUM(A12:E12)" +"SUM(I12:Q12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(J12:R12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(I12:Q12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!J12" +"Juni!I12" +"Juli!I12" +"Aug!F12" +"Sep!J12" +"Okt!F12" +"Nov!G12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!P12" +"Feb!Q12" +"Maart!V12" +"April!P12" +"Mei!W12" +"Juni!U12" +"Juli!T12" +"Aug!R12" +"Sep!W12" +"Okt!R12" +"Nov!S12" +"Dec!R12" +"Jan!P38" +"Maart!V38" +"April!P38" +"Mei!W38" +"Juni!U38" +"Juli!T38" +"Aug!R38" +"Sep!W38" +"Okt!R38" +"Nov!S38" +"Dec!R38" +"Jan!P39" +"Maart!V39" +"April!P39" +"Mei!W39" +"Juni!U39" +"Juli!T39" +"Aug!R39" +"Sep!W39" +"Okt!R39" +"Nov!S39" +"Dec!R39" +"SUM(M12:M49)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J36:Q36)" +"SUM(A10:J10)" +"SUM(M10:U10)" +"+SUM(M36:U36)" +"SUM(A10:G10)" +"+SUM(J36:P36)" +"SUM(A10:I10)" +"SUM(L10:W10)" +"+SUM(L36:W36)" +"SUM(A10:I10)" +"SUM(L10:U10)" +"+SUM(L36:U36)" +"SUM(A10:H10)" +"SUM(K10:S10)" +"+SUM(K36:S36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J36:Q36)" +"SUM(A10:I10)" +"SUM(A33:I33)" +"+SUM(L36:T36)" +"SUM(A10:H10)" +"SUM(K10:S10)" +"SUM(A33:H33)" +"+SUM(K36:S36)" +"SUM(A10:G10)" +"SUM(J10:R10)" +"+SUM(J36:R36)" +"SUM(A10:G10)" +"SUM(J10:R10)" +"20+21" +"+SUM(J36:R36)" +"Jan!H10" +"Febr.!H10" +"Mrt.!K10" +"Apr.!H10" +"Mei!J10" +"Jun!J10" +"Jul!I10" +"Aug.!H10" +"Sep.!J10" +"Okt.!I10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!K10+Apr.!H10+Mei!J10+Jun!J10+Jul!I10+Aug.!H10+Sep.!J10+Okt.!I10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!V10" +"Apr.!Q10" +"Jun!V10" +"Jul!T10" +"Aug.!R10" +"Sep.!U10" +"Okt.!T10" +"Nov.!S10" +"Dec.!S10" +"Jan!R10+Febr.!R10+Mrt.!V10+Apr.!Q10+Mei!X10+Jun!V10+Jul!T10+Aug.!R10+Sep.!U10+Okt.!T10+Nov.!S10+Dec.!S10" +"Mei!E25" +"SUM(A25:L25)" +"SUM(A12:F12)" +"SUM(J12:N12)" +"SUM(G12:G57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"Jan!G12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!O12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A10:E10)" +"SUM(A10:E10)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A12:D12)" +"SUM(H12:L12)" +"30*6" +"SUM(A12:E12)" +"85+55" +"134+340+182" +"177+146" +"100+78" +"SUM(A12:E12)" +"93+100" +"100+85" +"100+55" +"216+84+103" +"240+20" +"90+60" +"70+60" +"175+195" +"14+63+20" +"SUM(A12:E12)" +"120+40" +"SUM(A12:E12)" +"SUM(I12:N12)" +"47+26" +"240+120" +"60+129" +"SUM(A12:E12)" +"190+200" +"200+240" +"41+38" +"135+160" +"SUM(A12:E12)" +"110+55+135" +"115+100+55" +"200+120" +"98+125" +"SUM(A12:F12)" +"SUM(A12:F12)" +"SUM(J12:P12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"SUM(A12:E12)" +"Jan!E12" +"Feb!F12" +"Maart!F12" +"April!F12" +"Juni!F12" +"Juni!F12" +"Juli!F12" +"Aug!G12" +"Sep!G12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!M12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!O12" +"Juni!N12" +"Juli!N12" +"Aug!P12" +"Sep!Q12" +"Okt!N12" +"Nov!Q12" +"Dec!N12" +"Jan!E49" +"Feb!F49" +"Maart!F49" +"April!F49" +"Juni!F49" +"Juni!F49" +"Juli!F49" +"Aug!G49" +"Sep!G49" +"Okt!F49" +"Nov!F49" +"Jan!N46" +"Jan!E51" +"Feb!F51" +"Maart!F51" +"April!F51" +"Juni!F51" +"Juni!F51" +"Juli!F51" +"Aug!G51" +"Sep!G51" +"Okt!F51" +"Nov!F51" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"11+8" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"172+600" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(J12:P12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!G12" +"Juli!F12" +"Aug!G12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!R12" +"April!R12" +"Mei!Q12" +"Juni!Q12" +"Juli!N12" +"Aug!P12" +"Sep!N12" +"Okt!P12" +"Nov!P12" +"Dec!N12" +"Jan!N38" +"Feb!N38" +"Maart!R38" +"April!R38" +"Mei!Q38" +"Juni!Q38" +"Juli!N38" +"Aug!P38" +"Sep!N38" +"Okt!P38" +"Nov!P38" +"Dec!N38" +"Jan!N39" +"Feb!N39" +"Maart!R39" +"April!R39" +"Mei!Q39" +"Juni!Q39" +"Juli!N39" +"Aug!P39" +"Sep!N39" +"Okt!P39" +"Nov!P39" +"Dec!N39" +"SUM(M12:M49)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:I10)" +"SUM(L10:U10)" +"SUM(A21:I21)" +"+SUM(L36:U36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:R10)" +"SUM(A21:G21)" +"+SUM(J36:R36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!J10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!J10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!V10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!S10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!V10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!S10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"112+93" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A11:E11)" +"SUM(B32:E32)" +"SUM(A10:E10)" +"+SUM(I32:M32)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"48+27" +"SUM(A12:E12)" +"66+14" +"88+64" +"105+48" +"55+13" +"50+70" +"9+9" +"SUM(I41:L41)" +"SUM(A12:E12)" +"60+73" +"96+60" +"70+105+48" +"51+70" +"36+32+8" +"SUM(A12:E12)" +"SUM(I12:P12)" +"60+50" +"80+80" +"50+38" +"17+22" +"120+58+77" +"106+54" +"390+77" +"330+595" +"SUM(I15:N15)" +"70+90" +"30+10" +"24+36" +"195+30" +"SUM(A12:E12)" +"SUM(I12:N12)" +"42+47+90" +"50+30+90" +"60+230" +"104+54" +"150+60" +"30+32" +"SUM(A12:E12)" +"SUM(I12:Q12)" +"150+61+140" +"48+92+365" +"125+70" +"310+225" +"32+13" +"110+340" +"SUM(A12:E12)" +"SUM(I12:N12)" +"96+150+60+100" +"20+70+35+110+100" +"12+100+53+30" +"92+70+117" +"4+40" +"195+45" +"63+52" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"42+150" +"SUM(A12:E12)" +"SUM(I12:N12)" +"120+102" +"145+140" +"360+120+116" +"24+30" +"SUM(A12:E12)" +"SUM(I12:N12)" +"190+300" +"SUM(A12:E12)" +"SUM(I12:N12)" +"170+14" +"64+14" +"Jan.!F12" +"Feb!F12" +"Maart!F12" +"April!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan.!P12" +"Feb!N12" +"Maart!N12" +"April!Q12" +"Mei!O12" +"Juni!R12" +"Juli!O12" +"Aug!O12" +"Sep!O12" +"Okt!O12" +"Nov!O12" +"Dec!O12" +"Jan.!F28" +"Feb!F28" +"Maart!F28" +"April!F28" +"Mei!F28" +"Juni!F28" +"Juli!F28" +"Aug!F28" +"Sep!F28" +"Okt!F28" +"Nov!F28" +"Dec!F28" +"Juni!R29" +"Juli!O29" +"Aug!O29" +"Sep!O29" +"Okt!O29" +"Nov!O29" +"Dec!O29" +"Jan.!F44" +"Feb!F44" +"Maart!F44" +"April!F44" +"Mei!F44" +"Juni!F44" +"Juli!F44" +"Aug!F44" +"Sep!F44" +"Okt!F44" +"Nov!F44" +"Dec!F44" +"Jan.!P44" +"Feb!N44" +"Maart!N44" +"April!Q44" +"Mei!O44" +"Juni!R44" +"Juli!O44" +"Aug!O44" +"Sep!O44" +"Okt!O44" +"Nov!O44" +"Dec!O44" +"Jan.!F45" +"Jan.!P45" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"3+1" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"8+2" +"SUM(A10:G10)" +"2+9" +"SUM(J10:Q10)" +"1+1" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"200+50" +"SUM(F12:F49)" +"SUM(A12:E12)" +"145+200" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"97+89" +"36+106" +"339+290" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"205+250" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"160+45" +"90+21" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"150+190" +"SUM(I12:O12)" +"SUM(I13:M13)" +"101+84" +"64+37" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!O12" +"April!N12" +"Mei!P12" +"Juni!N12" +"Juli!N12" +"Aug!P12" +"Sep!P12" +"Okt!O12" +"Nov!O12" +"Dec!P12" +"Jan!N38" +"Feb!N38" +"Maart!O38" +"April!N38" +"Mei!P38" +"Juni!N38" +"Juli!N38" +"Aug!P38" +"Sep!P38" +"Okt!O38" +"Nov!O38" +"Dec!P38" +"Jan!N39" +"Feb!N39" +"Maart!O39" +"April!N39" +"Mei!P39" +"Juni!N39" +"Juli!N39" +"Aug!P39" +"Sep!P39" +"Okt!O39" +"Nov!O39" +"Dec!P39" +"SUM(M12:M49)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:J12)" +"SUM(N12:U12)" +"SUM(K12:K56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"Jan!K12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!V12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A10:H10)" +"SUM(K10:S10)" +"SUM(A21:H21)" +"SUM(J38:S38)" +"+SUM(K40:S40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"Jan!I10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!I10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!T10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!T10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A10:E10)" +"SUM(A10:E10)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A12:E12)" +"148+30" +"250+150" +"97+150" +"SUM(A12:E12)" +"337+240" +"112+13" +"SUM(A12:E12)" +"70+85" +"600+195" +"360+105" +"SUM(A12:E12)" +"360+240" +"120+210" +"SUM(A12:E12)" +"35+84+44+90" +"SUM(A12:E12)" +"425+50" +"SUM(A12:E12)" +"120+130" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:F12)" +"SUM(J12:P12)" +"SUM(A12:E12)" +"Jan!F12" +"Feb!F12" +"Maart!F12" +"April!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!G12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!Q12" +"Dec!N12" +"Jan!F28" +"Feb!F28" +"Maart!F28" +"April!F28" +"Mei!F28" +"Juni!F28" +"Juli!F28" +"Aug!F28" +"Sep!F28" +"Okt!F28" +"Nov!G28" +"Dec!F28" +"Jan!N28" +"Feb!N28" +"Maart!N28" +"April!N28" +"Mei!N28" +"Juni!N28" +"Juli!N28" +"Aug!N28" +"Sep!N28" +"Okt!N28" +"Nov!Q28" +"Dec!N28" +"Maart!N44" +"April!N44" +"Mei!N44" +"Juni!N44" +"Juli!N44" +"Aug!N44" +"Sep!N44" +"Okt!N44" +"Nov!Q44" +"April!N49" +"Mei!N50" +"Juni!N49" +"Juli!N49" +"Aug!N49" +"Sep!N49" +"Okt!N49" +"Nov!Q49" +"Dec!N49" +"Aug!F51" +"Mei!N52" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"+SUM(J35:P35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!Q10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!Q10+Nov.!R10+Dec.!R10" +"[1]Jan!F12" +"[1]Feb!F12" +"[1]Maart!F12" +"[1]April!F12" +"[1]Mei!F12" +"[1]Juni!F12" +"[1]Juli!F12" +"[1]Aug!F12" +"[1]Sep!F12" +"[1]Okt!F12" +"[1]Nov!F12" +"[1]Dec!F12" +"SUM(A12:L12)" +"[1]Jan!F28" +"[1]Feb!F28" +"[1]Maart!F28" +"[1]April!F28" +"[1]Mei!F28" +"[1]Juni!F28" +"[1]Juli!F28" +"[1]Aug!F28" +"[1]Sep!F28" +"[1]Okt!F28" +"[1]Nov!F28" +"[1]Dec!F28" +"[1]Aug!F51" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:H12)" +"SUM(I12:I49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:G12)" +"SUM(K12:O12)" +"4800+5850" +"SUM(H12:H49)" +"SUM(A12:F12)" +"SUM(J12:Q12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(J12:O12)" +"SUM(F12:F49)" +"SUM(A12:G12)" +"SUM(K12:T12)" +"SUM(H12:H49)" +"SUM(A12:E12)" +"SUM(I12:R12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!G12" +"Juli!F12" +"Aug!H12" +"Sep!G12" +"Okt!F12" +"Nov!H12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!O12" +"April!T12" +"Mei!P12" +"Juni!P12" +"Juli!N12" +"Aug!P12" +"Sep!R12" +"Okt!P12" +"Nov!U12" +"Dec!S12" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:H10)" +"SUM(L10:T10)" +"SUM(A21:H21)" +"+SUM(L36:T36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(J40:R40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"19+13" +"+SUM(J36:Q36)" +"SUM(J38:R38)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!I10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!I10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!U10" +"Nov.!S10" +"Dec.!S10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!U10+Nov.!S10+Dec.!S10" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A12:A57)" +"SUM(A58:L58)" +"M58-M59" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"SUM(A12:E12)" +"126+126+126" +"SUM(A12:E12)" +"700+700" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"330+540" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"Jan!F12" +"Feb!F12" +"Maart!F12" +"April!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"Jan!F47" +"Feb!F47" +"Maart!F47" +"April!F47" +"Mei!F47" +"Juni!F47" +"Juli!F47" +"Aug!F47" +"Sep!F47" +"Okt!F47" +"Nov!F47" +"Dec!F47" +"Jan!N47" +"Feb!N47" +"Maart!N47" +"April!N47" +"Mei!N47" +"Juni!N47" +"Juli!N47" +"Aug!N47" +"Sep!N47" +"Okt!N47" +"Nov!N47" +"Dec!N47" +"Mei!F50" +"Mei!N50" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"Jan!N46" +"Feb!N46" +"Maart!N46" +"April!N46" +"Mei!N46" +"Juni!N46" +"Juli!N46" +"Aug!N46" +"Sep!N46" +"Okt!N46" +"Nov!N46" +"Dec!N46" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A12:A57)" +"SUM(A58:L58)" +"M58-M59" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"850+760" +"150+194+720" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"865+400+1060" +"SUM(A12:E12)" +"350+135+200" +"500+250" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"200+295" +"SUM(A12:E12)" +"SUM(A12:E12)" +"190+270" +"75+245" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A23:G23)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A23:G23)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A23:G23)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A23:G23)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A23:G23)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A23:G23)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A23:G23)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A23:G23)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A23:G23)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A23:G23)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A23:G23)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A23:G23)" +"+SUM(J35:Q35)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"570+760" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!P12" +"April!N12" +"Mei!Q12" +"Juni!N12" +"Juli!N12" +"Aug!O12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"Jan!N46" +"Feb!N46" +"Maart!P46" +"April!N46" +"Mei!Q46" +"Juni!N46" +"Juli!N46" +"Aug!O46" +"Sep!N46" +"Okt!N46" +"Nov!N46" +"Dec!N46" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:F12)" +"SUM(J12:Q12)" +"SUM(G12:G57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"Jan!G12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!R12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A12:A57)" +"SUM(A58:L58)" +"M58-M59" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"18+210" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"SUM(A12:E12)" +"1605+904" +"920+130" +"SUM(A12:E12)" +"SUM(I12:N12)" +"750+1040" +"825+725" +"770+440" +"SUM(A12:E12)" +"775+1025" +"150+56" +"SUM(A12:E12)" +"SUM(A12:F12)" +"200+110" +"250+300" +"125+225" +"260+115" +"SUM(A12:E12)" +"SUM(I12:L12)" +"290+335" +"260+90+260" +"760+265" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"56+34" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(A12:E12)" +"215+225" +"840+580" +"Jan!F12" +"Feb!F12" +"Maart!F12" +"April!F12" +"Mei!F12" +"Juni!G12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!O12" +"April!N12" +"Mei!N12" +"Juni!P12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!P12" +"Dec!N12" +"Totaal!F13" +"Totaal!F13" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"2+5" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"26+3" +"SUM(A20:G20)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:G12)" +"1740+1325" +"SUM(H12:H49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"SUM(A12:G12)" +"SUM(K12:R12)" +"SUM(H12:H49)" +"SUM(A12:I12)" +"SUM(J12:J49)" +"SUM(A12:F12)" +"SUM(J12:P12)" +"SUM(G12:G49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"Jan!F12" +"Feb!H12" +"Totaal!F12" +"Totaal!F12" +"Mei!H12" +"Juni!H12" +"Juli!H12" +"Aug!H12" +"Sep!H12" +"Okt!J12" +"Nov!G12" +"Dec!H12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!R12" +"Maart!R12" +"April!R12" +"Mei!R12" +"Juni!R12" +"Juli!R12" +"Aug!R12" +"Sep!S12" +"Okt!V12" +"Nov!Q12" +"Dec!R12" +"Jan!N38" +"Feb!R38" +"Maart!R38" +"April!R38" +"Mei!R38" +"Juni!R38" +"Juli!R38" +"Aug!R38" +"Sep!S38" +"Okt!V38" +"Nov!Q38" +"Dec!R38" +"Jan!N39" +"Feb!R39" +"Maart!R39" +"April!R39" +"Mei!R39" +"Juni!R39" +"Juli!R39" +"Aug!R39" +"Sep!S39" +"Okt!V39" +"Nov!Q39" +"Dec!R39" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:I10)" +"SUM(L10:U10)" +"SUM(A21:I21)" +"+SUM(L36:U36)" +"SUM(A10:F10)" +"SUM(A21:F21)" +"+SUM(I36:N36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!J10" +"Nov.!G10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!J10+Nov.!G10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!V10" +"Nov.!O10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!V10+Nov.!O10+Dec.!R10" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A12:A57)" +"SUM(A58:L58)" +"M58-M59" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"Jan!F12" +"Feb!F12" +"Maart!F12" +"April!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!F12" +" Maart!F12" +"April!Q12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"Jan!F43" +"Feb!F43" +"Maart!F43" +"April!F43" +"Mei!F43" +"Juni!F43" +"Juli!F43" +"Aug!F43" +"Sep!F43" +"Okt!F43" +"Nov!F43" +"Dec!F43" +"Jan!N43" +"Feb!F43" +" Maart!F43" +"Jan!F46" +"Feb!F46" +"Maart!F46" +"April!F46" +"Mei!F46" +"Juni!F46" +"Juli!F46" +"Aug!F46" +"Sep!F46" +"Okt!F46" +"Nov!F46" +"Dec!F46" +"Jan!N46" +"Feb!F46" +" Maart!F46" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"SUM(A12:E12)" +"220+1550" +"800+120" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"405+580" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Dec!H12" +"Jan!N12" +"Feb!N12" +"Maart!P12" +"April!N12" +"Mei!O12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:O10)" +"SUM(A21:G21)" +"+SUM(J36:O36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!P10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!P10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A12:A57)" +"SUM(A58:L58)" +"M58-M59" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"Jan!N46" +"Feb!N46" +"Maart!N46" +"April!N46" +"Mei!N46" +"Juni!N46" +"Juli!N46" +"Aug!N46" +"Sep!N46" +"Okt!N46" +"Nov!N46" +"Dec!N46" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J35:Q35)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F58)" +"SUM(A12:E12)" +"SUM(F12:F58)" +"SUM(A12:E12)" +"SUM(F12:F58)" +"SUM(A12:E12)" +"SUM(F12:F58)" +"SUM(A12:E12)" +"SUM(F12:F58)" +"SUM(A12:E12)" +"SUM(F12:F58)" +"SUM(A12:E12)" +"SUM(F12:F58)" +"SUM(A12:E12)" +"SUM(F12:F58)" +"SUM(A12:E12)" +"SUM(F12:F58)" +"SUM(A12:E12)" +"SUM(F12:F58)" +"SUM(A12:E12)" +"SUM(F12:F58)" +"SUM(A12:E12)" +"SUM(F12:F58)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!O12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A12:A58)" +"SUM(A59:L59)" +"M59-M60" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A11:C11)" +"SUM(H11:O11)" +"SUM(A41:C41)" +"SUM(A10:G10)" +"+SUM(J32:P32)" +"SUM(A10:G10)" +"SUM(K10:Q10)" +"SUM(A15:H15)" +"+SUM(K32:Q32)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A10:E10)" +"SUM(A12:E12)" +"35*15" +"SUM(I12:N12)" +"310+570+725+210" +"3*665" +"700+1254+1154" +"900+834" +"945+956" +"7*12" +"4*1038" +"2274+2808" +"500+230" +"SUM(A12:G12)" +"SUM(K12:P12)" +"977+829" +"452+250" +"1000+995" +"1000+650" +"731+743+555" +"375+200" +"SUM(A12:H12)" +"SUM(L12:Q12)" +"205+2080" +"3000+1600" +"803+952" +"900+600" +"368+431" +"239+167" +"141+283+247" +"330+100" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"780+1025" +"SUM(A12:E12)" +"SUM(I12:N12)" +"96+56+288" +"760+900" +"815+815" +"510+925+510" +"512+392" +"510+150" +"260+120" +"SUM(A12:E12)" +"344+(8*568)" +"602+364+549+526" +"681+731+509" +"1040+970" +"840+460" +"268+490+100+100+149" +"SUM(A12:H12)" +"SUM(L12:Q12)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"Jan!F12" +"Feb!H12" +"Maart!I12" +"April!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!I12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!O12" +"Feb!Q12" +"Maart!R12" +"April!O12" +"Mei!O12" +"Juni!O12" +"Juli!N12" +"Aug!R12" +"Sep!O12" +"Okt!O12" +"Nov!O12" +"Dec!O12" +"SUM(A12:E12)" +"35*15" +"SUM(I12:N12)" +"310+570+725+210" +"3*665" +"700+1254+1154" +"900+834" +"945+956" +"7*12" +"4*1038" +"2274+2808" +"500+230" +"SUM(A12:G12)" +"SUM(K12:P12)" +"977+829" +"452+250" +"1000+995" +"1000+650" +"731+743+555" +"375+200" +"SUM(A12:H12)" +"SUM(L12:Q12)" +"205+2080" +"3000+1600" +"803+952" +"900+600" +"368+431" +"239+167" +"141+283+247" +"330+100" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"780+1025" +"SUM(A12:E12)" +"SUM(I12:N12)" +"96+56+288" +"760+900" +"815+815" +"510+925+510" +"512+392" +"510+150" +"260+120" +"SUM(A12:E12)" +"344+(8*568)" +"602+364+549+526" +"681+731+509" +"1040+970" +"840+460" +"268+490+100+100+149" +"SUM(A12:H12)" +"SUM(L12:Q12)" +"SUM(A12:G12)" +"SUM(K12:P12)" +"534+2*588+737+324" +"2*288+839" +"570+420+500+840" +"709+530" +"SUM(A12:E12)" +"SUM(I12:N12)" +"407+425" +"363+422+472" +"567+664" +"SUM(A12:E12)" +"SUM(I12:N12)" +"560+200+260" +"1500+400+600+550+360" +"2*950+425" +"636+415" +"756+260" +"SUM(A12:E12)" +"SUM(I12:N12)" +"4*950+645" +"520+350+340+1290" +"2025+425+945+425+760" +"2*750" +"2*1000" +"Jan!F12" +"Feb!H12" +"Maart!I12" +"April!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!I12" +"Sep!H12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!O12" +"Feb!Q12" +"Maart!R12" +"April!O12" +"Mei!O12" +"Juni!O12" +"Juli!N12" +"Aug!R12" +"Sep!Q12" +"Okt!O12" +"Nov!O12" +"Dec!O12" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:J10)" +"+SUM(M35:V35)" +"3+2" +"2+2" +"5+4" +"1+1" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"69+50" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"Jan!H10" +"Febr.!H10" +"Mrt.!K10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!K10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!W10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!W10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"436+691+305+528+750+112+277+388" +"860+2*466" +"200+750" +"860+560" +"SUM(F12:F49)" +"SUM(A12:E12)" +"3*527+2*380+750" +"306+4*800" +"SUM(F12:F49)" +"SUM(A12:H12)" +"SUM(I12:I49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"360+990" +"1080+861" +"SUM(E13:E49)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(J12:P12)" +"SUM(G12:G49)" +"SUM(A12:H12)" +"SUM(L12:R12)" +"SUM(I12:I49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!G12" +"Juni!F12" +"Juli!F12" +"Aug!G12" +"Sep!F12" +"Okt!F12" +"Nov!G12" +"Dec!I12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!T12" +"April!N12" +"Mei!P12" +"Juni!N12" +"Juli!N12" +"Aug!P12" +"Sep!N12" +"Okt!P12" +"Nov!Q12" +"Dec!S12" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J38:Q38)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J38:Q38)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J38:Q38)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J38:Q38)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"201+50" +"SUM(A21:G21)" +"+SUM(J38:Q38)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J38:Q38)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J38:Q38)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J38:Q38)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J38:Q38)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J38:Q38)" +"SUM(A10:G10)" +"SUM(A21:G21)" +"+SUM(J38:P38)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J38:Q38)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!Q10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!Q10+Dec.!R10" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"SUM(A12:E12)" +"SUM(F12:F56)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A12:A56)" +"SUM(A57:L57)" +"M57-M58" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A10:E10)" +"SUM(A10:E10)" +"SUM(A10:C10)" +"SUM(F10:I10)" +"+SUM(F32:I32)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A30:G30)" +"SUM(J30:Q30)" +"SUM(A29:G29)" +"SUM(J29:Q29)" +"SUM(A12:E12)" +"200+130" +"SUM(A12:E12)" +"SUM(I12:N12)" +"77+240" +"31+34" +"SUM(A12:E12)" +"SUM(I12:N12)" +"100+40" +"163+105" +"350+50" +"330+180" +"SUM(A12:E12)" +"SUM(I12:N12)" +"230+240" +"SUM(I12:I49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"42+100" +"33+85" +"SUM(A12:E12)" +"SUM(I12:N12)" +"340+325" +"138+80" +"SUM(A12:E12)" +"SUM(I12:N12)" +"350+315+245+410" +"315+420+315+270" +"80+80" +"230+96" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"160+30" +"SUM(A12:E12)" +"SUM(I12:N12)" +"980+630" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"Jan!F12" +"Feb!F12" +"Maart!F12" +"April!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!O12" +"Maart!O12" +"April!O12" +"Mei!O12" +"Juni!O12" +"Juli!O12" +"Aug!O12" +"Sep!O12" +"Okt!O12" +"Nov!O12" +"Dec!O12" +"SUM(A41:E41)" +"Jan!F49" +"Feb!F49" +"Maart!F49" +"April!F49" +"Mei!F49" +"Juni!F49" +"Juli!F49" +"Aug!F49" +"Sep!F49" +"Okt!F49" +"Nov!F49" +"Dec!F49" +"Jan!N49" +"Feb!O49" +"Maart!O49" +"April!O49" +"Mei!O49" +"Juni!O49" +"Juli!O49" +"Aug!O49" +"Sep!O49" +"Okt!O49" +"Nov!O49" +"Dec!O49" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"35+45+35+21" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:F12)" +"SUM(J12:N12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(J12:O12)" +"320+110" +"SUM(G12:G49)" +"SUM(A12:G12)" +"SUM(K12:S12)" +"SUM(H12:H49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:G12)" +"SUM(K12:R12)" +"SUM(H12:H49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"Jan!G12" +"Feb!G12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!H12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!O12" +"Feb!P12" +"Maart!T12" +"April!O12" +"Mei!P12" +"Juni!O12" +"Juli!N12" +"Aug!O12" +"Sep!N12" +"Okt!P12" +"Nov!S12" +"Dec!O12" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:I10)" +"SUM(L10:S10)" +"SUM(A21:I21)" +"+SUM(L36:S36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:H10)" +"SUM(A21:H21)" +"+SUM(K36:R36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"Jan!H10" +"Febr.!H10" +"Mrt.!J10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!I10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!J10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!I10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!T10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!S10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!T10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!S10+Dec.!R10" +"SUM(B13:F13)" +"SUM(G13:G59)" +"SUM(B13:F13)" +"SUM(G13:G59)" +"SUM(B13:F13)" +"SUM(G13:G59)" +"SUM(B13:F13)" +"SUM(O13:O59)" +"SUM(B13:F13)" +"SUM(B13:B59)" +"SUM(B13:F13)" +"SUM(B13:B59)" +"SUM(B13:F13)" +"SUM(B13:B59)" +"SUM(B13:F13)" +"SUM(B13:B59)" +"SUM(B13:F13)" +"SUM(B13:B59)" +"SUM(B13:F13)" +"SUM(B13:B59)" +"SUM(B13:F13)" +"SUM(B13:B59)" +"SUM(B13:F13)" +"SUM(B13:B59)" +"Jan!G13" +"Feb!G13" +"Maart!G13" +"April!G13" +"Mei!G13" +"Juni!G13" +"Juli!G13" +"Aug!G13" +"Sep!G13" +"Okt!G13" +"Nov!G13" +"Dec!G13" +"SUM(A12:L12)" +"Jan!P13" +"Jan!O23" +"Jan!G52" +"Feb!G52" +"Maart!G52" +"April!G52" +"Mei!G52" +"Juni!G52" +"Juli!G52" +"Aug!G52" +"Sep!G52" +"Okt!G52" +"Nov!G52" +"Dec!G52" +"SUM(A12:A58)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(B13:F13)" +"SUM(G13:G50)" +"SUM(B13:F13)" +"SUM(G13:G50)" +"SUM(B13:F13)" +"SUM(G13:G50)" +"SUM(B13:F13)" +"SUM(O13:O50)" +"SUM(B13:F13)" +"SUM(B13:B50)" +"SUM(B13:F13)" +"SUM(B13:B50)" +"SUM(B13:F13)" +"SUM(B13:B50)" +"SUM(B13:F13)" +"SUM(B13:B50)" +"SUM(B13:F13)" +"SUM(B13:B50)" +"SUM(B13:F13)" +"SUM(B13:B50)" +"SUM(B13:F13)" +"SUM(B13:B50)" +"SUM(B13:F13)" +"SUM(B13:B50)" +"Jan!G13" +"Feb!G13" +"Maart!G13" +"April!G13" +"Mei!G13" +"Juni!G13" +"Juli!G13" +"Aug!G13" +"Sep!G13" +"Okt!G13" +"Nov!G13" +"Dec!G13" +"SUM(A12:L12)" +"Jan!O13" +"Feb!O13" +"Maart!O13" +"April!O13" +"Mei!O13" +"Juni!O13" +"Juli!O13+SUM(P12:U12)" +"Aug!O13" +"Sep!O13" +"Okt!O13" +"Nov!O13" +"Dec!O13" +"Mei!O14+SUM(T12)" +"Juli!O14" +"April!O15+SUM(S12:S13)" +"Juni!O16+SUM(U12:U14)" +"Okt!O39" +"Nov!O39" +"Dec!O39" +"Okt!O40" +"Nov!O40" +"Dec!O40" +"SUM(A12:A49)" +"SUM(B13:F13)" +"SUM(B13:F13)" +"SUM(B13:F13)" +"SUM(B13:F13)" +"SUM(B13:F13)" +"SUM(B13:F13)" +"SUM(B13:F13)" +"SUM(B13:F13)" +"SUM(B13:F13)" +"SUM(B13:F13)" +"SUM(B13:F13)" +"SUM(B13:F13)" +"Jan!G13" +"Feb!G13" +"Maart!G13" +"April!G13" +"Mei!G13" +"Juni!G13" +"Juli!G13" +"Aug!G13" +"Sep!G13" +"Okt!G13" +"Nov!G13" +"Dec!G13" +"SUM(A12:L12)" +"Jan!N13" +"Feb!N13" +"Maart!N13" +"April!N13" +"Mei!N13" +"Juni!N13" +"Juli!N14" +"Aug!N13" +"Sep!N13" +"Okt!N13" +"Nov!N13" +"Dec!N13" +"Mei!N14+SUM(S12)" +"April!N15+SUM(R12:R13)" +"Juli!N39" +"Okt!N39" +"Nov!N39" +"Okt!N40" +"Nov!N40" +"Jan!N44" +"Dec!N46" +"SUM(A12:A49)" +"SUM(H13:S13)" +"SUM(W13:AA13)" +"SUM(T13:T58)" +"SUM(H13:S13)" +"SUM(W13:AG13)" +"SUM(T13:T58)" +"SUM(H13:S13)" +"SUM(W13:AG13)" +"SUM(T13:T58)" +"SUM(H13:S13)" +"SUM(W13:AG13)" +"SUM(T13:T58)" +"SUM(H13:S13)" +"SUM(W13:AG13)" +"SUM(T13:T58)" +"SUM(H13:S13)" +"SUM(W13:AG13)" +"SUM(T13:T58)" +"SUM(H13:S13)" +"SUM(W13:AG13)" +"SUM(T13:T58)" +"SUM(H13:S13)" +"SUM(W13:AG13)" +"SUM(T13:T58)" +"SUM(H13:S13)" +"SUM(W13:AG13)" +"SUM(T13:T58)" +"SUM(H13:S13)" +"SUM(W13:AG13)" +"SUM(T13:T58)" +"SUM(H13:S13)" +"SUM(W13:AG13)" +"SUM(T13:T58)" +"SUM(H13:S13)" +"SUM(W13:AG13)" +"SUM(T13:T58)" +"Jan!T13" +"Feb!T13" +"Maart!M13" +"April!M13" +"Mei!M13" +"Juni!M13" +"Juli!M13" +"Aug!M13" +"Sep!M13" +"Okt!M13" +"Nov!M13" +"Dec!M13" +"SUM(A13:L13)" +"Jan!AB13" +"Feb!AH13" +"Maart!AH13" +"April!AH13" +"Mei!AH13" +"Juni!AH13" +"Juli!AH13" +"Aug!AH13" +"Sep!AH13" +"Okt!AH13" +"Nov!AH13" +"Dec!AH13" +"SUM(A13:A58)" +"SUM(A59:L59)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(B13:F13)" +"SUM(G13:G50)" +"SUM(B13:F13)" +"SUM(G13:G50)" +"SUM(B13:F13)" +"SUM(G13:G50)" +"SUM(B13:F13)" +"SUM(O13:O50)" +"SUM(B13:F13)" +"SUM(B13:B50)" +"SUM(B13:F13)" +"SUM(B13:B50)" +"SUM(B13:F13)" +"SUM(B13:B50)" +"SUM(B13:F13)" +"SUM(B13:B50)" +"SUM(B13:F13)" +"SUM(B13:B50)" +"SUM(B13:F13)" +"SUM(B13:B50)" +"SUM(B13:F13)" +"SUM(B13:B50)" +"SUM(B13:F13)" +"SUM(B13:B50)" +"Jan!G13" +"Feb!G13" +"Maart!G13" +"April!G13" +"Mei!G13" +"Juni!G13" +"Juli!G13" +"Aug!G13" +"Sep!G13" +"Okt!G13" +"Nov!G13" +"Dec!G13" +"SUM(A12:L12)" +"Jan!O13" +"Feb!O13" +"Maart!O13" +"April!O13" +"Mei!O13" +"Juni!O13" +"Juli!O13" +"Aug!O13" +"Sep!O13" +"Okt!O13" +"Nov!O13" +"Dec!O13" +"SUM(A12:A49)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I35:Q35)" +"+SUM(J37:Q37)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I35:Q35)" +"+SUM(J37:Q37)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I35:Q35)" +"+SUM(J37:Q37)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I35:Q35)" +"+SUM(J37:Q37)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I35:Q35)" +"+SUM(J37:Q37)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I35:Q35)" +"+SUM(J37:Q37)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I35:Q35)" +"+SUM(J37:Q37)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I35:Q35)" +"+SUM(J37:Q37)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I35:Q35)" +"+SUM(J37:Q37)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I35:Q35)" +"+SUM(J37:Q37)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I35:Q35)" +"+SUM(J37:Q37)" +"SUM(A11:G11)" +"SUM(J11:Q11)" +"SUM(A22:G22)" +"SUM(I36:Q36)" +"+SUM(J38:Q38)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H11" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H11" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R11" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R11" +"SUM(A12:E12)" +"F12-N12" +"SUM(F12:F57)" +"SUM(A12:E12)" +"F12-N12" +"SUM(F12:F57)" +"SUM(A12:E12)" +"F12-N12" +"SUM(F12:F57)" +"SUM(A12:E12)" +"F12-N12" +"SUM(F12:F57)" +"SUM(A12:E12)" +"F12-N12" +"SUM(F12:F57)" +"SUM(A12:E12)" +"F12-N12" +"SUM(F12:F57)" +"SUM(A12:E12)" +"F12-N12" +"SUM(F12:F57)" +"SUM(A12:E12)" +"F12-N12" +"SUM(F12:F57)" +"SUM(A12:E12)" +"F12-N12" +"SUM(F12:F57)" +"SUM(A12:E12)" +"F12-N12" +"SUM(F12:F57)" +"SUM(A12:E12)" +"F12-N12" +"SUM(F12:F57)" +"SUM(A12:E12)" +"F12-N12" +"SUM(F12:F57)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"Jan!N38" +"Feb!N38" +"Maart!N38" +"April!N38" +"Mei!N38" +"Juni!N38" +"Juli!N38" +"Aug!N38" +"Sep!N38" +"Okt!N38" +"Nov!N38" +"Dec!N38" +"Jan!N39" +"Feb!N39" +"Maart!N39" +"April!N39" +"Mei!N39" +"Juni!N39" +"Juli!N39" +"Aug!N39" +"Sep!N39" +"Okt!N39" +"Nov!N39" +"Dec!N39" +"Jan!F44" +"Feb!F44" +"Mei!F44" +"Juni!F44" +"Juli!F44" +"Aug!F44" +"Sep!F44" +"Okt!F44" +"Nov!F44" +"Dec!F44" +"Jan!F49" +"Feb!F49" +"Mei!F49" +"Juni!F49" +"Juli!F49" +"Aug!F49" +"Sep!F49" +"Okt!F49" +"Nov!F49" +"Dec!F49" +"Jan!F55" +"Feb!F55" +"Mei!F55" +"Juni!F56" +"Juli!F55" +"Aug!F55" +"Sep!F55" +"Okt!F55" +"Nov!F55" +"Dec!F55" +"Jan!N55" +"Feb!N55" +"Maart!N55" +"April!N55" +"Mei!N55" +"Juni!N56" +"Juli!N55" +"Aug!N55" +"Sep!N55" +"Okt!N55" +"Nov!N55" +"Dec!N55" +"Jan!F57" +"Feb!F57" +"Mei!F57" +"Juli!F57" +"Aug!F57" +"Sep!F57" +"Okt!F57" +"Nov!F57" +"Dec!F57" +"Jan!N57" +"Feb!N57" +"Maart!N57" +"April!N57" +"Mei!N57" +"Juli!N57" +"Aug!N57" +"Sep!N57" +"Okt!N57" +"Nov!N57" +"Dec!N57" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"250+24-33" +"180+150+32+32+40-34" +"180+80-30" +"352+150" +"SUM(I12:N12)" +"320+180+160+140+100+100+176+48" +"120+100+670+90" +"210" +"215+190-29" +"700+575-300-400" +"400-130" +"320" +"300+350" +"80+275+325-20" +"595+380-230" +"180+40" +"170+105-24" +"100+102" +"70+500+510" +"380-240" +"20+30+13" +"400-150" +"90+80" +"100+95+95" +"96+160" +"65-30" +"50+150" +"180+320-34-36" +"50+265" +"45+50-20" +"80-22" +"360-330" +"SUM(F12:F48)" +"O49/5" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!O12" +"SUM(C3:L3)" +"SUM(M3/5)" +"SUM(M5*12)" +"SUM(A12:F12)" +"P12-G12" +"400+165" +"265+400+180+160" +"410+365" +"SUM(G12:G49)" +"SUM(A12:F12)" +"P12-G12" +"SUM(G12:G49)" +"SUM(A12:F12)" +"P12-G12" +"SUM(G12:G49)" +"SUM(A12:F12)" +"P12-G12" +"SUM(G12:G49)" +"SUM(A12:F12)" +"P12-G12" +"SUM(G12:G49)" +"SUM(A12:F12)" +"P12-G12" +"SUM(G12:G49)" +"SUM(A12:F12)" +"P12-G12" +"SUM(G12:G49)" +"SUM(A12:F12)" +"P12-G12" +"SUM(G12:G49)" +"SUM(A12:F12)" +"P12-G12" +"SUM(G12:G49)" +"SUM(A12:F12)" +"P12-G12" +"SUM(G12:G49)" +"SUM(A12:F12)" +"SUM(J12:N12)" +"O12-G12" +"110+68" +"SUM(G12:G49)" +"SUM(A12:F12)" +"477-75" +"P12-G12" +"1324-35" +"SUM(G12:G49)" +"Jan!G12" +"Feb!G12" +"Totaal!F12" +"Totaal!F12" +"Mei!G12" +"Juni!G12" +"Juli!G12" +"Aug!G12" +"Sep!G12" +"Okt!G12" +"Nov!G12" +"Dec!G12" +"SUM(A12:L12)" +"Jan!P12" +"Feb!P12" +"Maart!P12" +"April!P12" +"Mei!P12" +"Juni!P12" +"Juli!P12" +"Aug!P12" +"Sep!P12" +"Okt!P12" +"Nov!P12" +"Dec!Q12" +"AB12-M12" +"Jan!P38" +"Feb!P38" +"Maart!P38" +"April!P38" +"Mei!P38" +"Juni!P38" +"Juli!P38" +"Aug!P38" +"Sep!P38" +"Okt!P38" +"Jan!P39" +"Feb!P39" +"Maart!P39" +"April!P39" +"Mei!P39" +"Juni!P39" +"Juli!P39" +"Aug!P39" +"Sep!P39" +"Okt!P39" +"SUM(A12:A49)" +"AC50/12" +"SUM(B2:B39)" +"SUM(B40:F40,I40:K40)" +"SUM(B40:F40,I40:K40)" +"SUM(A42/8)" +"A44" +"SUM(A46*12)" +"347+246+185+62+677+62+49" +"123+292+246+85" +"119+95" +"49+148" +"SUM(B8:B54)" +"347+246+185+62+677+62+49" +"123+292+246+85" +"119+95" +"49+148" +"SUM(D8:D54)" +"SUM(F9:F46,F48:F54)" +"SUM(B8:B54)" +"TODAY()" +"SUM(B8:B54)" +"SUM(A12:F12)" +"SUM(J12:N12)" +"SUM(G12:G57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"Jan!G12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!O12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A12:A57)" +"SUM(A58:L58)" +"M58-M59" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:F12)" +"SUM(J12:N12)" +"SUM(A10:E10)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J33:Q33)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A11:G11)" +"SUM(J11:Q11)" +"+SUM(J32:Q32)" +"SUM(A12:E12)" +"810+900" +"38+125+9" +"SUM(A12:F12)" +"95+320" +"400+250" +"190+160" +"740+400" +"440+635+905" +"830+1068" +"SUM(A12:F12)" +"47+190" +"140+140" +"170+310" +"785+725" +"770+680" +"760+725" +"40+160" +"350+700+470" +"SUM(M12:M49)" +"SUM(A12:F12)" +"SUM(J12:N12)" +"380+120" +"SUM(A15:E15)" +"715+625" +"90+90+520" +"SUM(J12:J48)" +"SUM(A12:E12)" +"120+105" +"3610+250" +"SUM(A12:E12)" +"200+180" +"105+475+475+520" +"260+70+430+170" +"300+130" +"140+120" +"SUM(A12:E12)" +"170+600+2200" +"100+1100+190+70" +"620+300+350+210" +"250+375" +"750+600" +"SUM(A12:E12)" +"SUM(A12:G12)" +"SUM(K12:P12)" +"SUM(A12:F12)" +"SUM(J12:N12)" +"200+240" +"SUM(A12:E12)" +"SUM(I12:P12)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"70+860" +"180+190" +"785+320" +"Jan.!F12" +"Feb!G12" +"Maart!G12" +"April!G12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!H12" +"Okt!G12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan.!N12" +"Feb!P12" +"Maart!P12" +"April!O12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!Q12" +"Okt!O12" +"Nov!Q12" +"Dec!O12" +"Jan.!F28" +"Feb!G28" +"Maart!G28" +"April!G28" +"Mei!F28" +"Juni!F28" +"Juli!F28" +"Aug!F28" +"Sep!H28" +"Okt!G28" +"Nov!F28" +"Dec!F28" +"Jan.!N28" +"Feb!P28" +"Maart!P28" +"April!O28" +"Mei!N28" +"Juni!N28" +"Juli!N28" +"Aug!N28" +"Sep!Q28" +"Okt!O28" +"Nov!Q28" +"Dec!O28" +"Maart!N41" +"Jan.!N44" +"Feb!P44" +"Maart!P43" +"April!O43" +"Mei!N43" +"Juni!N43" +"Juli!N43" +"Aug!N43" +"Sep!Q43" +"Okt!O43" +"Nov!Q43" +"Dec!O43" +"April!G48" +"April!O48" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"125+60" +"+SUM(J35:Q35)" +"SUM(A10:H10)" +"SUM(K10:S10)" +"+SUM(K35:S35)" +"1+2" +"SUM(A10:H10)" +"SUM(K10:S10)" +"+SUM(K35:S35)" +"4+1" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"1+150" +"8+56" +"+SUM(J35:Q35)" +"5+1" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"273+90" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"44+30" +"46+37" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"13+22" +"+SUM(J35:Q35)" +"Jan!H10" +"Febr.!I10" +"Mrt.!I10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!I10+Mrt.!I10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!T10" +"Mrt.!T10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!T10+Mrt.!T10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A29:L29)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"355+290+290" +"320+370+290" +"90+245+225" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(J12:S12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"650+960" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:Q12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(J12:Q12)" +"SUM(G12:G49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!G12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!G12" +"SUM(A12:L12)" +"Jan!O12" +"Feb!O12" +"Maart!O12" +"April!O12" +"Mei!T12" +"Juni!P12" +"Juli!Q12" +"Aug!P12" +"Sep!Q12" +"Okt!R12" +"Nov!Q12" +"Dec!R12" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:H10)" +"SUM(A21:H21)" +"+SUM(K36:R36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:I10)" +"SUM(L10:U10)" +"SUM(A21:I21)" +"+SUM(L36:U36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!I10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!J10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!I10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!J10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!S10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!V10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!S10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!V10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"Jan!F50" +"Feb!F50" +"Mei!F50" +"Juni!F50" +"Juli!F50" +"Aug!F50" +"Sep!F50" +"Okt!F50" +"Nov!F50" +"Dec!F50" +"Jan!N50" +"Feb!N50" +"Maart!N50" +"April!N50" +"Mei!N50" +"Juni!N50" +"Juli!N50" +"Aug!N50" +"Sep!N50" +"Okt!N50" +"Nov!N50" +"Dec!N50" +"SUM(A12:A57)" +"SUM(A58:L58)" +"M58-M59" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A11:E11)" +"SUM(A11:E11)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A12:E12)" +"33+18" +"65+23" +"60*0.34" +"SUM(A12:E12)" +"60+46" +"57+40" +"12+7" +"14+6" +"SUM(A12:E12)" +"40+28+45" +"55+35" +"47+49" +"13+18+12" +"35+60" +"54+39" +"10+26+24" +"SUM(A12:E12)" +"17+36+33" +"60+60" +"60+23" +"57+35" +"80+40" +"130+59" +"46+24" +"13+6" +"27+8" +"SUM(A12:E12)" +"38+20+23" +"15+30" +"68+66" +"84+41" +"60+21+30" +"60+35" +"50+35" +"SUM(A12:F12)" +"40+20" +"SUM(J12:P12)" +"20+82" +"110+22" +"27+53" +"31+7+20+40" +"80+40" +"SUM(A12:E12)" +"SUM(I12:O12)" +"38+28+32+28+88" +"22+46+49+35+52+45+26+22" +"14+13+20" +"75+80" +"6+19" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"20+19" +"SUM(A12:E12)" +"90+10" +"SUM(A12:E12)" +"Jan!F12" +"Feb!F12" +"Maart!F12" +"April!F12" +"Mei!F12" +"Juni!G12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!Q12" +"Juli!P12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"Nov!N29" +"Dec!N29" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A10:G10)" +"2+4" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"Jan!H21+Febr.!H21+Mrt.!H21+Apr.!H21+Mei!H21+Jun!H24+Jul!H21+Aug.!H21+Sep.!H21+Okt.!H21+Nov.!H21+Dec.!H21" +"Jan!R21+Febr.!R21+Mrt.!R21+Apr.!R21+Mei!R21+Jun!R24+Jul!R21+Aug.!R21+Sep.!R21+Okt.!R21+Nov.!R21+Dec.!R21" +"Aug.!H30" +"Aug.!R30" +"Jan!H27+Febr.!H27+Mrt.!H27+Apr.!H27+Mei!H27+Jun!H30+Jul!H27+Aug.!H30+Sep.!H27+Okt.!H27+Nov.!H27+Dec.!H27" +"Jan!R27+Febr.!R27+Mrt.!R27+Apr.!R27+Mei!R27+Jun!R30+Jul!R27+Aug.!R30+Sep.!R27+Okt.!R27+Nov.!R27+Dec.!R27" +"SUM(A12:E12)" +"144+10" +"93+9+19" +"22+63" +"28+55" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"42+20" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"80+35" +"80+26+11" +"SUM(F12:F49)" +"SUM(A12:E12)" +"87+107" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!P12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A12:A57)" +"SUM(A58:L58)" +"M58-M59" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A11:E11)" +"SUM(I11:J11)" +"SUM(A11:G11)" +"SUM(J11:Q11)" +"+SUM(J33:Q33)" +"SUM(A12:D12)" +"SUM(H12:M12)" +"13+8+50" +"24*12" +"SUM(A12:E12)" +"SUM(I12:N12)" +"7.5+15+36" +"15+20+24+15" +"33+15" +"14+40" +"36+28" +"33+24" +"36+36" +"35+39" +"36+15" +"20+34" +"8+6" +"5+8" +"3+5" +"8+5" +"3+7" +"SUM(A12:E12)" +"40+44" +"20+8" +"20+15" +"12+14+20" +"33+20" +"12+11" +"40+40" +"26+18" +"35+20" +"35+16+27" +"4+9" +"10+14+4" +"SUM(A12:E12)" +"24+20+8+13" +"22+12+10" +"19+12" +"36+18+16" +"36+17" +"20+30" +"4+3" +"SUM(A12:E12)" +"15+25" +"22+23+16" +"18+25+5" +"13+36+22" +"36+18" +"16+16+33" +"20+9" +"5+8" +"SUM(A12:E12)" +"15+30+7" +"40+32+16" +"19+18+15" +"24+14+40" +"15+24" +"15+42" +"34+18" +"33+18+18" +"20+26" +"SUM(A12:E12)" +"SUM(I12:O12)" +"30+19+7+15+11" +"41+20+45+10+15" +"42+25" +"27+24+45" +"28+16" +"13+10" +"SUM(A12:E12)" +"SUM(A12:E12)" +"SUM(A12:E12)" +"13+25" +"SUM(A12:E12)" +"51+6" +"24+9" +"SUM(A12:E12)" +"40+11" +"25+56" +"Jan!E12" +"Feb!F12" +"Maart!F12" +"April!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!O12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!P12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"Feb!E13" +"Jan!E27" +"Feb!E27" +"Maart!F27" +"April!F27" +"Mei!F27" +"Juni!F27" +"Juli!F27" +"Aug!F27" +"Sep!F27" +"Okt!F27" +"Nov!F27" +"Dec!F27" +"Jan!E40" +"Feb!E40" +"Maart!F40" +"April!F40" +"Mei!F40" +"Juni!F40" +"Juli!F40" +"Aug!F40" +"Sep!F40" +"Okt!F40" +"Nov!F40" +"Dec!F40" +"Mei!N49" +"Juni!N47" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"SUM(A10:L10)" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"Jan!H11+Febr.!H11+Mrt.!H11+Apr.!H11+Mei!H11+Jun!H11+Jul!H11+Aug.!H11+Sep.!H11+Okt.!H11+Nov.!H11+Dec.!H11" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"22+45" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"21+14" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!P12" +"April!N12" +"Mei!P12" +"Juni!P12" +"Juli!N12" +"Aug!O12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"Jan!N45" +"Feb!N45" +"Maart!P45" +"April!N45" +"Mei!P45" +"Juni!P45" +"Juli!N45" +"Aug!O45" +"Sep!N45" +"Okt!N45" +"Nov!N45" +"Dec!N45" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A12:A57)" +"SUM(A58:L58)" +"M58-M59" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A10:E10)" +"SUM(A10:E10)" +"SUM(A11:G11)" +"SUM(J11:Q11)" +"+SUM(J33:Q33)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A10:E10)" +"SUM(A10:E10)" +"SUM(A12:D12)" +"SUM(H12:M12)" +"100+790" +"145+375" +"SUM(A12:A49)" +"SUM(A12:D12)" +"SUM(H12:M12)" +"130+12" +"SUM(A12:A48)" +"SUM(A12:D12)" +"SUM(H12:M12)" +"340+370" +"SUM(A12:A48)" +"SUM(A12:D12)" +"SUM(H12:M12)" +"96+500" +"SUM(A12:A48)" +"SUM(A12:D12)" +"SUM(H12:M12)" +"SUM(A12:D12)" +"SUM(H12:M12)" +"SUM(A12:D12)" +"SUM(H12:M12)" +"130+285+140" +"100+600" +"SUM(A12:D12)" +"SUM(H12:M12)" +"SUM(A12:G12)" +"42+110" +"SUM(A12:D12)" +"SUM(H12:M12)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"160+225" +"40+100" +"1175+225" +"SUM(A12:E12)" +"SUM(I12:N12)" +"225+192" +"Jan!E12" +"Feb!E12" +"Maart!E12" +"April!E12" +"Mei!E12" +"Juni!E12" +"Juli!E12" +"Aug!E12" +"Sep!H12" +"Okt!E12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!R12" +"Okt!N12" +"Nov!O12" +"Dec!O12" +"Jan!E29" +"Jan!N29" +"Feb!E48" +"Maart!E48" +"April!E48" +"Juni!E48" +"Aug!E48" +"Sep!H48" +"Okt!E48" +"Nov!F48" +"Dec!F48" +"Feb!N48" +"Maart!N48" +"April!N48" +"Juni!N48" +"Aug!N48" +"Sep!R48" +"Okt!N48" +"Nov!O48" +"Dec!O48" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"80+6" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"2+2" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J36:Q36)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"Sep.!#REF!" +"Jan!H34+Febr.!H34+Mrt.!H34+Apr.!H34+Mei!H34+Jun!H34+Jul!H34+Aug.!H34+Sep.!#REF!+Okt.!H34+Nov.!H34+Dec.!H34" +"Jan!R34+Febr.!R34+Mrt.!R34+Apr.!R34+Mei!R34+Jun!R34+Jul!R34+Aug.!R34+Sep.!#REF!+Okt.!R34+Nov.!R34+Dec.!R34" +"Sep.!H35" +"Jan!H36+Febr.!H36+Mrt.!H36+Apr.!H36+Mei!H36+Jun!H36+Jul!H36+Aug.!H36+Sep.!H35+Okt.!H36+Nov.!H36+Dec.!H36" +"Sep.!R35" +"Jan!R36+Febr.!R36+Mrt.!R36+Apr.!R36+Mei!R36+Jun!R36+Jul!R36+Aug.!R36+Sep.!R35+Okt.!R36+Nov.!R36+Dec.!R36" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:H12)" +"SUM(L12:R12)" +"SUM(I12:I49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!G12" +"Maart!F12" +"April!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!I12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!P12" +"Maart!P12" +"April!N12" +"Mei!P12" +"Juni!P12" +"Juli!N12" +"Aug!O12" +"Sep!N12" +"Okt!N12" +"Nov!S12" +"Dec!N12" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A12:A57)" +"SUM(A58:L58)" +"M58-M59" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A10:E10)" +"SUM(A10:E10)" +"SUM(I10:J10)" +"SUM(A10:E10)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"37+102" +"60+33" +"90*12" +"SUM(A12:E12)" +"50+20+50" +"150+80+56" +"42+104" +"54+50" +"9+14" +"12+32" +"56+28" +"22+5" +"75+200" +"SUM(A12:E12)" +"60+75" +"50+40" +"89+54" +"96+63" +"24+16" +"18+16" +"120+56" +"210+80" +"66+59" +"42+31+9" +"SUM(F12:F49)" +"SUM(A12:E12)" +"23+37+26+130" +"90+68" +"96+50+63+52" +"48+60" +"146+70" +"SUM(A12:E12)" +"96+49" +"50+50" +"SUM(A12:E12)" +"40+40+90" +"64+135" +"240+35" +"30+13" +"22+8" +"SUM(A12:E12)" +"120+52" +"90+48+20+88+25" +"30+25+28" +"90+100+90" +"30+126" +"SUM(A12:E12)" +"SUM(A12:E12)" +"65+150" +"SUM(A12:E12)" +"45+88" +"SUM(A12:E12)" +"32+7" +"105+130" +"SUM(A12:E12)" +"58+137+12" +"40+20" +"72+15" +"Jan!F12" +"Feb!F12" +"Maart!F12" +"April!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!O12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"Jan!F28" +"Feb!F28" +"Maart!F28" +"April!F28" +"Mei!F28" +"Juni!F28" +"Juli!F28" +"Aug!F28" +"Sep!F28" +"Okt!F28" +"Nov!F28" +"Dec!F28" +"Jan!O28" +"Feb!N28" +"Maart!N28" +"April!N28" +"Mei!N28" +"Juni!N28" +"Juli!N28" +"Aug!N28" +"Sep!N28" +"Okt!N28" +"Nov!N28" +"Dec!N28" +"Jan!F43" +"Feb!F43" +"Maart!F44" +"April!F43" +"Mei!F43" +"Juni!F43" +"Juli!F43" +"Aug!F43" +"Sep!F43" +"Okt!F43" +"Nov!F43" +"Dec!F43" +"Jan!O43" +"Feb!N43" +"Maart!N44" +"April!N43" +"Mei!N43" +"Juni!N43" +"Juli!N43" +"Aug!N43" +"Sep!N43" +"Okt!N43" +"Nov!N43" +"Dec!N43" +"Juni!F48" +"Juni!N48" +"Mei!F49" +"Mei!N49" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"1+2" +"2+2" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"56+60" +"SUM(F12:F49)" +"SUM(A12:E12)" +"153+133" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"60+40" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"120+53" +"120+22" +"74+74" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"68+28" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"79+65" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!O12" +"April!N12" +"Mei!O12" +"Juni!P12" +"Juli!N12" +"Aug!O12" +"Sep!N12" +"Okt!O12" +"Nov!N12" +"Dec!N12" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A12:A57)" +"SUM(A58:L58)" +"M58-M59" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A15:E15)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A13:G13)" +"SUM(J13:O13)" +"SUM(A15:E15)" +"SUM(A11:E11)" +"SUM(I11:N11)" +"732+790+188+100" +"800+900" +"595+672" +"SUM(A11:E11)" +"SUM(I11:O11)" +"280+450" +"SUM(A11:D11)" +"SUM(H11:M11)" +"SUM(A11:D11)" +"SUM(H11:M11)" +"415+140" +"620+760" +"SUM(H11:H47)" +"SUM(A11:D11)" +"SUM(H11:M11)" +"200+23" +"SUM(A11:D11)" +"200+250+225" +"SUM(H11:M11)" +"640+140" +"255+515" +"SUM(A11:D11)" +"SUM(H11:M11)" +"330+230" +"30+400+750+72" +"635+340" +"440+300+640" +"290+60" +"247+630" +"SUM(A11:D11)" +"SUM(H11:M11)" +"SUM(A11:D11)" +"SUM(H11:M11)" +"200+425" +"SUM(A11:D11)" +"SUM(H11:M11)" +"SUM(A11:D11)" +"SUM(H11:M11)" +"SUM(A11:D11)" +"SUM(H11:M11)" +"Jan!F11" +"Feb!F11" +"Maart!E11" +"April!E11" +"Mei!E11" +"Juni!E11" +"Juli!E11" +"Aug!E11" +"Sep!E11" +"Okt!E11" +"Nov!E11" +"Dec!E11" +"SUM(A11:L11)" +"Jan!O11" +"Feb!P11" +"Maart!N11" +"April!N11" +"Mei!N11" +"Juni!N11" +"Juli!N11" +"Aug!N11" +"Sep!N11" +"Okt!N11" +"Nov!N11" +"Dec!N11" +"Maart!N27" +"Maart!E40" +"Jan!F42" +"Mei!E48" +"Mei!N48" +"SUM(A10:G10)" +"SUM(J10:R10)" +"+SUM(J35:R35)" +"SUM(A10:H10)" +"SUM(K10:S10)" +"5+28" +"+SUM(K35:S35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"30+24" +"24+26" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"1+1" +"+SUM(J35:Q35)" +"Jan!H10" +"Febr.!I10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!I10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!S10" +"Febr.!T10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!Q10" +"Jul!R1" +"Aug.!R1" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!S10+Febr.!T10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!Q10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"Jul!R18" +"Aug.!R18" +"Jan!S30+Febr.!T30+Mrt.!R30+Apr.!R30+Mei!R30+Jun!Q26+Jul!R30+Aug.!R30+Sep.!R30+Okt.!R30+Nov.!R30+Dec.!R30" +"Jan!H33+Febr.!I33+Mrt.!H33+Apr.!H33+Mei!H33+Jun!H29+Jul!H33+Aug.!H33+Sep.!H33+Okt.!H33+Nov.!H33+Dec.!H33" +"Jan!H35+Febr.!I35+Mrt.!H35+Apr.!H35+Mei!H35+Jun!H30+Jul!H35+Aug.!H35+Sep.!H35+Okt.!H35+Nov.!H35+Dec.!H35" +"Jan!S35+Febr.!T35+Mrt.!R35+Apr.!R35+Mei!R35+Jun!Q30+Jul!R35+Aug.!R35+Sep.!R35+Okt.!R35+Nov.!R35+Dec.!R35" +"SUM(A12:E12)" +"SUM(I12:N12)" +"275+405" +"SUM(F12:F49)" +"SUM(A12:E12)" +"575+270" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"290+290" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"394+240" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!O12" +"Feb!N12" +"Maart!P12" +"April!N12" +"Mei!O12" +"Juni!O12" +"Juli!N12" +"Aug!N12" +"Sep!Q12" +"Okt!N12" +"Nov!P12" +"Dec!Q12" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:G12)" +"SUM(K12:O12)" +"SUM(H12:H57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"Jan!H12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!P12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A12:A57)" +"SUM(A58:L58)" +"M58-M59" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"40+14" +"SUM(F12:F48)" +"SUM(A12:E12)" +"115+52" +"SUM(F12:F48)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!O12" +"Nov!N12" +"Dec!N12" +"Jan!N38" +"Feb!N38" +"Maart!N38" +"April!N38" +"Mei!N38" +"Juni!N38" +"Juli!N38" +"Aug!N38" +"Sep!N38" +"Okt!O38" +"Nov!N38" +"Dec!N38" +"+Dec!N43" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A12:A57)" +"SUM(A58:L58)" +"M58-M59" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"26+23" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"70+13" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"13+9" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"15+21" +"SUM(F12:F49)" +"SUM(A12:E12)" +"35+20" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!O12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"Jan!N38" +"Feb!N38" +"Maart!N38" +"April!N38" +"Mei!N38" +"Juni!N38" +"Juli!N38" +"Aug!O38" +"Sep!N38" +"Okt!N38" +"Nov!N38" +"Dec!N38" +"Jan!N39" +"Feb!N39" +"Maart!N39" +"April!N39" +"Mei!N39" +"Juni!N39" +"Juli!N39" +"Aug!O39" +"Sep!N39" +"Okt!N39" +"Nov!N39" +"Dec!N39" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A12:A57)" +"SUM(A58:L58)" +"M58-M59" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A16:E16)" +"SUM(A16:E16)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A12:C12)" +"SUM(G12:M12)" +"900+900" +"648+768" +"664*0.34" +"480*12" +"SUM(A12:D12)" +"SUM(H12:N12)" +"450+794" +"SUM(A12:C12)" +"SUM(G12:M12)" +"825+725" +"SUM(D12:D50)" +"SUM(A12:D12)" +"SUM(H12:N12)" +"175+740" +"SUM(I12:I49)" +"SUM(A12:C12)" +"SUM(G12:K12)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"255+150" +"260+120" +"SUM(A12:E12)" +"SUM(I12:O12)" +"410+400" +"175+515" +"SUM(A12:D12)" +"SUM(H12:N12)" +"SUM(A12:C12)" +"SUM(G12:M12)" +"SUM(A12:D12)" +"SUM(H12:N12)" +"SUM(A12:C12)" +"SUM(G12:M12)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"Jan!D12" +"Feb!E12" +"Maart!D12" +"April!E12" +"Mei!D12" +"Juni!F12" +"Juli!F12" +"Aug!E12" +"Sep!D12" +"Okt!E12" +"Nov!D12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!O12" +"Maart!N12" +"April!O12" +"Mei!L12" +"Juni!P12" +"Juli!P12" +"Aug!O12" +"Sep!N12" +"Okt!O12" +"Nov!N12" +"Dec!P12" +"Maart!D50" +"Maart!N50" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"4+1" +"1+1" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"570+870" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(J12:P12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!Q12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!P12" +"Nov!N12" +"Dec!N12" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A12:A57)" +"SUM(A58:L58)" +"M58-M59" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:D12)" +"SUM(H12:M12)" +"50*0.34" +"SUM(A12:D12)" +"SUM(H12:M12)" +"80+113" +"104+120" +"29+11" +"23+30" +"32+7" +"SUM(A12:D12)" +"SUM(H12:M12)" +"40+70" +"300+33" +"120+30+48" +"210+45" +"44+40" +"SUM(A12:D12)" +"SUM(H12:M12)" +"200+120+60" +"20+64" +"14+20" +"SUM(A12:D12)" +"SUM(H12:M12)" +"70+50" +"SUM(A12:D12)" +"SUM(H12:M12)" +"30+88" +"50+36" +"SUM(A12:D12)" +"SUM(H12:M12)" +"20+15+18" +"SUM(A12:D12)" +"SUM(H12:M12)" +"SUM(A12:D12)" +"SUM(H12:M12)" +"SUM(A12:D12)" +"SUM(H12:M12)" +"300+430" +"SUM(A12:D12)" +"SUM(H12:M12)" +"SUM(A12:D12)" +"SUM(H12:M12)" +"300*4.5" +"Jan!E12" +"Feb!E12" +"Maart!E12" +"April!E12" +"Mei!E12" +"Juni!E12" +"Juli!E12" +"Aug!E12" +"Sep!E12" +"Okt!E12" +"Nov!E12" +"Dec!E12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"Feb!N27" +"Maart!N27" +"April!N27" +"Juni!N27" +"Juli!N27" +"Aug!N27" +"Sep!N27" +"Okt!N27" +"Nov!N27" +"Dec!N27" +"Jan!N29" +"Feb!E44" +"Maart!E44" +"April!E44" +"Mei!E44" +"Juni!E44" +"Juli!E44" +"Mei!N44" +"Jan!E49" +"Aug!E49" +"Sep!E49" +"Okt!E49" +"Nov!E49" +"Dec!E49" +"Feb!E47" +"Maart!E47" +"April!E47" +"Mei!E47" +"Juni!E47" +"Juli!E47" +"Jan!N47" +"Feb!N47" +"Maart!N47" +"April!N47" +"Mei!N47" +"Juni!N47" +"Juli!N47" +"Aug!N47" +"Sep!N47" +"Okt!N47" +"Nov!N47" +"Dec!N47" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"SUM(A10:L10)" +"Jan!H25" +"Febr.!H25" +"Mrt.!H25" +"Apr.!H25" +"Mei!H25" +"Jun!H25" +"Jul!H25" +"Aug.!H25" +"Sep.!H25" +"Okt.!H25" +"Nov.!H25" +"Dec.!H25" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A12:A57)" +"SUM(A58:L58)" +"M58-M59" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(F12:F48)" +"SUM(A12:E12)" +"338+10" +"SUM(F12:F48)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"760+1475" +"SUM(F12:F48)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!P12" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J37:Q37)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A20:G20)" +"+SUM(J37:Q37)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"Jan!H29+Febr.!H29+Mrt.!H29+Apr.!H29+Mei!H29+Jun!H29+Jul!H29+Aug.!H29+Sep.!H29+Okt.!H29+Nov.!H30+Dec.!H29" +"Jan!H33+Febr.!H33+Mrt.!H33+Apr.!H33+Mei!H33+Jun!H33+Jul!H33+Aug.!H33+Sep.!H33+Okt.!H33+Nov.!A35+Dec.!A35" +"Jan!H36+Febr.!H36+Mrt.!H36+Apr.!H36+Mei!H36+Jun!H36+Jul!H36+Aug.!H36+Sep.!H36+Okt.!H36+Nov.!H37+Dec.!H37" +"Jan!R36" +"Febr.!R36" +"Mrt.!R36" +"Apr.!R36" +"Mei!R36" +"Jun!R36" +"Jul!R36" +"Aug.!R36" +"Sep.!R36" +"Okt.!R36" +"Nov.!R36" +"Dec.!R36" +"Jan!R36+Febr.!R36+Mrt.!R36+Apr.!R36+Mei!R36+Jun!R36+Jul!R36+Aug.!R36+Sep.!R36+Okt.!R36+Nov.!R36+Dec.!R36" +"SUM(A12:E12)" +"80+195" +"150+52" +"SUM(F12:F49)" +"SUM(A12:E12)" +"150+137" +"SUM(F12:F49)" +"SUM(A12:E12)" +"115+50" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:G12)" +"SUM(K12:R12)" +"SUM(H12:H49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"120+36" +"70+74" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:Q12)" +"110+47" +"57+32" +"127+58" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(J12:R12)" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"SUM(F12:F49)" +"SUM(A12:H12)" +"SUM(I12:I49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!H12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!G12" +"Nov!F12" +"Dec!I12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!S12" +"Juni!N12" +"Juli!O12" +"Aug!R12" +"Sep!N12" +"Okt!S12" +"Nov!O12" +"Dec!T12" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:I10)" +"SUM(L10:S10)" +"SUM(A21:I21)" +"+SUM(L36:S36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:H10)" +"SUM(A21:H21)" +"+SUM(K36:R36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:H10)" +"SUM(A21:H21)" +"+SUM(K36:R36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J36:Q36)" +"SUM(A10:F10)" +"SUM(I10:Q10)" +"SUM(A21:F21)" +"+SUM(I36:Q36)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!J10" +"Jun!H10" +"Jul!H10" +"Aug.!I10" +"Sep.!H10" +"Okt.!I10" +"Nov.!H10" +"Dec.!G10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!J10+Jun!H10+Jul!H10+Aug.!I10+Sep.!H10+Okt.!I10+Nov.!H10+Dec.!G10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!T10" +"Jun!R10" +"Jul!R10" +"Aug.!S10" +"Sep.!R10" +"Okt.!S10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!T10+Jun!R10+Jul!R10+Aug.!S10+Sep.!R10+Okt.!S10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"SUM(A12:E12)" +"SUM(F12:F57)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!N12" +"April!N12" +"Mei!N12" +"Juni!N12" +"Juli!N12" +"Aug!N12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!N12" +"SUM(A12:A57)" +"SUM(A58:L58)" +"M58-M59" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"SUM(I38:Q38)" +"+SUM(J40:Q40)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J32:Q32)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"30+12" +"12+56" +"35+40" +"29+24" +"60*0.34+60+8" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:Q12)" +"24+15+7.5+36" +"17+17+23" +"12+56" +"42+30" +"35+40" +"369+32" +"35+39" +"13+60" +"6+11" +"5+3" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"40+16" +"12+56" +"30+25" +"35+40" +"41+27" +"56+58" +"12+21" +"8+9" +"70+42" +"63+33+24" +"4+4" +"11+5" +"28+5+2" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"24+15+65+27" +"12+56" +"35+40" +"55+30+80" +"60+117+33" +"6+6" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"35+45" +"12+56" +"35+40" +"18+22+69+46+32+23" +"20+20" +"SUM(A12:E12)" +"18+11" +"50+20" +"SUM(I12:P12)" +"30+59+15" +"12+56" +"25+34" +"35+40" +"34+23" +"42+24+42" +"184*0.75" +"11+4" +"35+26" +"SUM(A12:E12)" +"SUM(I12:P12)" +"32+19+11+57+27" +"60+40+32+24+22+46+46+48" +"35+13" +"30+63" +"60+48+45" +"48+38" +"13+28" +"SUM(A12:E12)" +"SUM(I12:P12)" +"SUM(A12:E12)" +"SUM(I12:P12)" +"77+30" +"SUM(A12:E12)" +"SUM(I12:N12)" +"18+79" +"13+14" +"SUM(A12:E12)" +"SUM(I12:P12)" +"24+28" +"34+44" +"45+12" +"10+23" +"SUM(A12:E12)" +"SUM(I12:P12)" +"13+60" +"42+9" +"Jan!F12" +"Feb!F12" +"Maart!F12" +"April!F12" +"Mei!F12" +"Juni!F12" +"Juli!F12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!F12" +"SUM(A12:L12)" +"Jan!Q12" +"Feb!R12" +"Maart!Q12" +"April!P12" +"Mei!O12" +"Juni!Q12" +"Juli!Q12" +"Aug!Q12" +"Sep!Q12" +"Okt!O12" +"Nov!Q12" +"Dec!Q12" +"Jan!F44" +"Feb!F44" +"Maart!F44" +"April!F44" +"Mei!F44" +"Juni!F44" +"Juli!F44" +"Aug!F44" +"Sep!F44" +"Okt!F44" +"Nov!F44" +"Dec!F44" +"Jan!F47" +"Feb!F47" +"Maart!F47" +"April!F47" +"Mei!F47" +"Juni!F47" +"Juli!F47" +"Aug!F47" +"Sep!F47" +"Okt!F47" +"Nov!F47" +"Dec!F47" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"+SUM(J35:Q35)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!R10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!R10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(A12:E12)" +"41+30" +"SUM(F12:F49)" +"SUM(A12:E12)" +"32+85" +"121+40" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:G12)" +"SUM(H12:H49)" +"SUM(A12:E12)" +"40+14" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(I12:O12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"46+13" +"SUM(G12:G49)" +"SUM(A12:E12)" +"SUM(I12:N12)" +"57+33" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:E12)" +"SUM(F12:F49)" +"SUM(A12:F12)" +"SUM(J12:P12)" +"SUM(G12:G49)" +"Jan!F12" +"Feb!F12" +"Totaal!F12" +"Totaal!F12" +"Mei!F12" +"Juni!F12" +"Juli!G12" +"Aug!F12" +"Sep!F12" +"Okt!F12" +"Nov!F12" +"Dec!G12" +"SUM(A12:L12)" +"Jan!N12" +"Feb!N12" +"Maart!P12" +"April!R12" +"Mei!P12" +"Juni!P12" +"Juli!P12" +"Aug!O12" +"Sep!N12" +"Okt!N12" +"Nov!N12" +"Dec!Q12" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:N10)" +"SUM(A21:G21)" +"+SUM(J36:N36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"SUM(A10:G10)" +"SUM(J10:Q10)" +"SUM(A21:G21)" +"+SUM(J36:Q36)" +"Jan!H10" +"Febr.!H10" +"Mrt.!H10" +"Apr.!H10" +"Mei!H10" +"Jun!H10" +"Jul!H10" +"Aug.!H10" +"Sep.!H10" +"Okt.!H10" +"Nov.!H10" +"Dec.!H10" +"Jan!H10+Febr.!H10+Mrt.!H10+Apr.!H10+Mei!H10+Jun!H10+Jul!H10+Aug.!H10+Sep.!H10+Okt.!H10+Nov.!H10+Dec.!H10" +"Jan!R10" +"Febr.!R10" +"Mrt.!R10" +"Apr.!R10" +"Mei!R10" +"Jun!R10" +"Jul!R10" +"Aug.!O10" +"Sep.!R10" +"Okt.!R10" +"Nov.!R10" +"Dec.!R10" +"Jan!R10+Febr.!R10+Mrt.!R10+Apr.!R10+Mei!R10+Jun!R10+Jul!R10+Aug.!O10+Sep.!R10+Okt.!R10+Nov.!R10+Dec.!R10" +"SUM(C4:C6)" +"$C$4*D20+$C$5*E20+$C$6*F20" +"SUM(C4:C6)" +"$C$4*D23+$C$5*E23+$C$6*F23" +"SUM(C4:C6)" +"$C$4*D18+$C$5*E18+$C$6*F18" +"SUM(C4:C6)" +"$C$4*D18+$C$5*E18+$C$6*F18" +"SUM(C4:C6)" +"$C$4*D18+$C$5*E18+$C$6*F18" +"SUM(C4:C6)" +"$C$4*D17+$C$5*E17+$C$6*F17" +"SUM(C4:C6)" +"$C$4*D17+$C$5*E17+$C$6*F17" +"SUM(C4:C6)" +"$C$4*D17+$C$5*E17+$C$6*F17" +"SUM(C4:C6)" +"$C$4*D19+$C$5*E19+$C$6*F19" +"SUM(C4:C6)" +"$C$4*D23+$C$5*E23+$C$6*F23" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C4:C6)" +"SUM(C3:C9)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"(D$4+D$5)*D19+(D$6+D$7)*E19+(D$8+D$9)*F19+C$13*G19" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"(D$4+D$5)*D16+(D$6+D$7)*E16+(D$8+D$9)*F16" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*17" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*17" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*17" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*17" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"550-102" +"325-(1*32+2*16+2*19)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*21" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D16+(D$6+D$7)*E16+(D$8+D$9)*F16" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D16+(D$6+D$7)*E16+(D$8+D$9)*F16" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D16+(D$6+D$7)*E16+(D$8+D$9)*F16" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D16+(D$6+D$7)*E16+(D$8+D$9)*F16" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D16+(D$6+D$7)*E16+(D$8+D$9)*F16" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D16+(D$6+D$7)*E16+(D$8+D$9)*F16" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D16+(D$6+D$7)*E16+(D$8+D$9)*F16" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D16+(D$6+D$7)*E16+(D$8+D$9)*F16" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D16+(D$6+D$7)*E16+(D$8+D$9)*F16" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D16+(D$6+D$7)*E16+(D$8+D$9)*F16" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D16+(D$6+D$7)*E16+(D$8+D$9)*F16" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"(C5/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"(D$4+D$5)*D25+(D$6+D$7)*E25+(D$8+D$9)*F25" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"(D$4+D$5)*D25+(D$6+D$7)*E25+(D$8+D$9)*F25" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"160+50" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"480+280" +"330+125" +"(D$4+D$5)*D25+(D$6+D$7)*E25+(D$8+D$9)*F25" +"130+60" +"168+84" +"410+60" +"140+28" +"SUM(H14:H55)" +"SUM(I14:I56)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"160+50" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"480+280" +"330+125" +"(D$4+D$5)*D25+(D$6+D$7)*E25+(D$8+D$9)*F25" +"130+60" +"168+84" +"410+60" +"140+28" +"SUM(H14:H55)" +"SUM(I14:I56)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"(D$4+D$5)*D25+(D$6+D$7)*E25+(D$8+D$9)*F25" +"SUM(H14:H55)" +"SUM(I14:I56)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"SUM(H14:H55)" +"SUM(I14:I56)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"SUM(H14-I14)" +"180+95" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"270+450" +"280+530" +"150+255+220" +"120+180" +"17+155" +"7+40+50" +"64+120" +"SUM(H14:H56)" +"SUM(I14:I57)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"SUM(H14-I14)" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"149+112" +"240+110+70" +"180+150" +"180+11" +"20+80" +"33+58" +"SUM(H14:H56)" +"SUM(I14:I57)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"SUM(H14-I14)" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"180+176+48" +"9595" +"34+36" +"SUM(H14:H56)" +"SUM(I14:I57)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"120+10" +"SUM(H14-I14)" +"80+275" +"100+70+32" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"670+90" +"240" +"180+40" +"45+50" +"170+105" +"105+32+32+40" +"34+80" +"SUM(H14:H56)" +"SUM(I14:I57)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"SUM(H14-I14)" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"SUM(H14:H56)" +"SUM(I14:I57)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"SUM(H14-I14)" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"SUM(H14:H56)" +"SUM(I14:I57)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"290+160" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"SUM(H17-I17)" +"140+110" +"75+45+40" +"650+100" +"55+4" +"190+100+62" +"A39+1" +"655+75" +"SUM(H14:H55)" +"SUM(I14:I56)" +"SUM(C4:C9)" +"SUM(D16:F16)*D10" +"SUM(D17:F17)*D10" +"SUM(D18:F18)*D10" +"SUM(D19:F19)*D10" +"SUM(D20:F20)*D10" +"SUM(D21:F21)*D10" +"SUM(D22:F22)*D10" +"SUM(D23:F23)*D10" +"SUM(D24:F24)*D10" +"SUM(D25:F25)*D10" +"SUM(D26:F26)*D10" +"SUM(D27:F27)*D10" +"SUM(D28:F28)*D10" +"SUM(D29:F29)*D10" +"SUM(D30:F30)*D10" +"SUM(D31:F31)*D10" +"SUM(D32:F32)*D10" +"SUM(D33:F33)*D10" +"SUM(D34:F34)*D10" +"SUM(D35:F35)*D10" +"SUM(D36:F36)*D10" +"SUM(D37:F37)*D10" +"SUM(D38:F38)*D10" +"SUM(D39:F39)*D10" +"SUM(D40:F40)*D10" +"SUM(D41:F41)*D10" +"SUM(D42:F42)*D10" +"SUM(D43:F43)*D10" +"SUM(D44:F44)*D10" +"SUM(D45:F45)*D10" +"SUM(D46:F46)*D10" +"SUM(D47:F47)*D10" +"SUM(D48:F48)*D10" +"SUM(D49:F49)*D10" +"SUM(D50:F50)*D10" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"SUM(H14-I14)" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"A39+1" +"SUM(H14:H55)" +"SUM(I14:I56)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"SUM(H14-I14)" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"A39+1" +"SUM(H14:H55)" +"SUM(I14:I56)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"SUM(H14-I14)" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"A46+1" +"SUM(H14:H54)" +"SUM(I14:I55)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"SUM(H14-I14)" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"A39+1" +"SUM(H14:H55)" +"SUM(I14:I56)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"SUM(H14-I14)" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"A39+1" +"SUM(H14:H55)" +"SUM(I14:I56)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"SUM(H14-I14)" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"204*1.2" +"1020*0.2" +"1292*0.3" +"295*0.6" +"295*1" +"204*0.2" +"295*0.75" +"295*0.5" +"204*0.75" +"590*0.4" +"204*2.5" +"204*1.5" +"655*0.15" +"295*0.3" +"295*0.075" +"204*0.4" +"A39+1" +"204*0.6" +"590*0.25" +"532*0.45" +"SUM(H14:H55)" +"SUM(I14:I56)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"SUM(H14-I14)" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"205*2" +"327*1" +"296*0.8" +"1298*0.2" +"236*1" +"2.38*410" +"205*0.8" +"387*0.2" +"296*0.4" +"296*1" +"205*2.5" +"205*1.5" +"592*0.2" +"592*0.225" +"205*0.4" +"A39+1" +"6*205*0.2" +"1025*0.2" +"SUM(H14:H55)" +"SUM(I14:I56)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"SUM(H14-I14)" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"SUM(G17*2)" +"SUM(2*G18)" +"G20*2" +"G21*0.3" +"G22*0.2" +"209*0.8" +"209*1" +"209*0.5" +"513*0.2" +"304*0.3" +"304*0.4" +"209*1.5" +"152*1.5" +"513*0.32" +"304*0.15" +"304*0.01" +"A39+1" +"790*0.22" +"209*0.6" +"SUM(H14:H55)" +"SUM(I14:I56)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"SUM(H14-I14)" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"1005*1" +"584*0.5" +"201*0.45" +"292*0.3" +"201*1" +"1388*0.2" +"201*6.75" +"383*1" +"383*0.375" +"474*0.2" +"201*0.2" +"292*0.275" +"584*0.08" +"201*0.3" +"201*1.5" +"201*0.15" +"325*0.15" +"584*0.28" +"493*0.3" +"A39+1" +"201*0.5" +"493*0.5" +"292*0.2" +"SUM(H14:H55)" +"SUM(I14:I56)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"G17*H17" +"A39+1" +"SUM(H14:H55)" +"SUM(I14:I56)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"G17*H17" +"SUM(H14:H56)" +"SUM(I14:I57)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"G17*H17" +"SUM(H14:H56)" +"SUM(I14:I57)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"G17*H17" +"SUM(H14:H56)" +"SUM(I14:I57)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"G17*H17" +"SUM(H14:H56)" +"SUM(I14:I57)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"G17*H17" +"SUM(H14:H57)" +"SUM(I14:I58)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"G17*H17" +"SUM(H14:H57)" +"SUM(I14:I58)" +"SUM(I59+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"G17*H17" +"SUM(H14:H57)" +"SUM(I14:I58)" +"SUM(I59+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"G17*H17" +"SUM(H14:H57)" +"SUM(I14:I58)" +"SUM(I59+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"G17*H17" +"SUM(H14:H57)" +"SUM(I14:I58)" +"SUM(I59+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"G17*H17" +"SUM(H14:H57)" +"SUM(I14:I58)" +"SUM(I59+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"G17*H17" +"SUM(H14:H57)" +"SUM(I14:I58)" +"SUM(I59+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"C11*19" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"G17*H17" +"SUM(H14:H57)" +"SUM(I14:I58)" +"SUM(I59+F11)" +"SUM(C4:C9)" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"G17*H17" +"G26*H27" +"SUM(H14:H57)" +"SUM(I14:I58)" +"SUM(I59+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"G17*H17" +"G26*H27" +"SUM(H14:H57)" +"SUM(I14:I58)" +"SUM(I59+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"G17*H17" +"G29*H29" +"SUM(H14:H57)" +"SUM(I14:I58)" +"SUM(I59+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"SUM(D11*18.5)" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"G17*H17" +"4.5/3" +"SUM(H14:H57)" +"SUM(I14:I58)" +"SUM(I59+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"SUM(D11*18.5)" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"G17*H17" +"SUM(H14:H57)" +"SUM(I14:I58)" +"SUM(I59+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"SUM(D11*18.5)" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"G17*H17" +"SUM(H14:H57)" +"SUM(I14:I58)" +"SUM(I59+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"SUM(D11*18.5)" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"G17*H17" +"SUM(H14:H57)" +"SUM(I14:I58)" +"SUM(I59+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"SUM(D11*18.5)" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"G17*H17" +"SUM(H14:H57)" +"SUM(I14:I58)" +"SUM(I59+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*18" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"G17*H17" +"SUM(H14:H57)" +"SUM(I14:I58)" +"SUM(I59+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*18" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"G17*H17" +"SUM(H14:H57)" +"SUM(I14:I58)" +"SUM(I59+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*18" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"G17*H17" +"SUM(H14:H57)" +"SUM(I14:I58)" +"SUM(I59+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*18" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"G18*H18" +"SUM(H14:H60)" +"SUM(I14:I61)" +"SUM(I62+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*18" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"G17*H17" +"SUM(H14:H57)" +"SUM(I14:I58)" +"SUM(I59+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*18" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"SUM(G17*H17)" +"SUM(H14:H57)" +"SUM(I14:I58)" +"SUM(I59+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*18" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"SUM(G17*H17)" +"SUM(G44,H44)" +"G46*H46" +"SUM(H14:H57)" +"SUM(I14:I58)" +"SUM(I59+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*18" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"SUM(G17*H17)" +"SUM(H14:H57)" +"SUM(I14:I58)" +"SUM(I59+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*18" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"SUM(G17*H17)" +"SUM(H14:H48)" +"SUM(I49+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*18" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"G17*H17" +"SUM(H14:H53)" +"SUM(I14:I54)" +"SUM(I55+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*18" +"(D$4+D$5)*D17+(D$6+D$7)*E17+(D$8+D$9)*F17" +"G17*H17" +"SUM(H14:H53)" +"SUM(I14:I54)" +"SUM(I55+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*18" +"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14" +"G17*H17" +"SUM(H14:H53)" +"SUM(I14:I54)" +"SUM(I55+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*18" +"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14" +"G17*H17" +"SUM(H14:H53)" +"SUM(I14:I54)" +"SUM(I55+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*18" +"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14" +"G17*H17" +"SUM(H14:H53)" +"SUM(I14:I54)" +"SUM(I55+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*18" +"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14" +"G17*H17" +"SUM(H14:H53)" +"SUM(I14:I54)" +"SUM(I55+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*18" +"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14" +"G17*H17" +"SUM(H14:H53)" +"SUM(I14:I54)" +"SUM(I55+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*18" +"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14" +"G17*H17" +"SUM(H14:H53)" +"SUM(I14:I54)" +"SUM(I55+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*18" +"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14" +"G17*H17" +"SUM(H14:H53)" +"SUM(I14:I54)" +"SUM(I55+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*18" +"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14" +"G17*H17" +"SUM(H14:H53)" +"SUM(I14:I54)" +"SUM(I55+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*18" +"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14" +"G16*H16" +"SUM(H14:H54)" +"SUM(I14:I55)" +"SUM(I56+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*18" +"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14" +"G14*H14" +"SUM(H14:H54)" +"SUM(I14:I55)" +"SUM(I56+F11)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"SUM(B3:B10)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*18" +"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14" +"G14*H14" +"SUM(H14:H54)" +"SUM(I14:I55)" +"SUM(I56+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*18" +"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14" +"G14*H14" +"SUM(H14:H54)" +"SUM(I14:I55)" +"SUM(I56+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*18" +"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14" +"G14*H14" +"SUM(H14:H54)" +"SUM(I14:I55)" +"SUM(I56+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*18" +"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14" +"G14*H14" +"SUM(H14:H54)" +"SUM(I14:I55)" +"SUM(I56+F11)" +"(C4/C$10)*D$10" +"SUM(C4:C9)" +"D11*18" +"(D$4+D$5)*D14+(D$6+D$7)*E14+(D$8+D$9)*F14" +"G14*H14" +"SUM(H14:H54)" +"SUM(I14:I55)" +"SUM(I56+F11)" +"SUM(B3:B10)" +"SUM(B3:B10)" diff --git a/packages/office-viewer/src/excel/formula/__tests__/data/euses/knownfails.txt b/packages/office-viewer/src/excel/formula/__tests__/data/euses/knownfails.txt new file mode 100644 index 000000000..d11423fef --- /dev/null +++ b/packages/office-viewer/src/excel/formula/__tests__/data/euses/knownfails.txt @@ -0,0 +1 @@ +SUM((Exercises 4, 5 and 6!$H$2:$H$11-Exercise 7!B2:B11)/Exercise 7!B2:B11) \ No newline at end of file diff --git a/packages/office-viewer/src/excel/formula/__tests__/data/testformulas/structured_references.txt b/packages/office-viewer/src/excel/formula/__tests__/data/testformulas/structured_references.txt new file mode 100644 index 000000000..a532fc64f --- /dev/null +++ b/packages/office-viewer/src/excel/formula/__tests__/data/testformulas/structured_references.txt @@ -0,0 +1,73 @@ +=SUM(DeptSales[SaleAmt]) +=DeptSales[[SalesPers]:[Region]] +=(DeptSales[SaleAmt],DeptSales[ComAmt]) +=DeptSales[[SalesPers]:[SaleAmt]] DeptSales[[Region]:[ComPct]] +=DeptSales[#All] +=DeptSales[#Data] +=DeptSales[#Headers] +=DeptSales[#Totals] +=DeptSales[#This Row] +=[SaleAmt]*[ComPct] +=DeptSales[SaleAmt]*DeptSales[ComPct] +=DeptSales[[#All],[SaleAmt]] +=DeptSales[[#Headers],[ComPct]] +=DeptSales[[#Totals],[Region]] +=DeptSales[[#All],[SaleAmt]:[ComPct]] +=DeptSales[[#Data],[ComPct]:[ComAmt]] +=DeptSales[[#Headers],[Region]:[ComAmt]] +=DeptSales[[#Totals],[SaleAmt]:[ComAmt]] +=DeptSales[[#Headers],[#Data],[ComPct]] +=DeptSales[[#This Row], [ComAmt]] +=DeptSales[[SalesPers]:[Region]] +=DeptSalesFYSummary[[2004]:[2002]] +=DeptSalesFYSummary[[Total$Amount]] +=DeptSales[Total Amount] +=DeptSalesFYSummary['#OfItems] +=DeptSales[ [SalesPers]:[Region] ] +=DeptSales[[#Headers], [#Data], [ComPct]] +=DeptSales[@Column] +=DeptSales[@[SaleAmt]:[ComAmt]] +=DeptSales[@['@]] +=Tabel25[[#This Row],[I/HV]] +VLOOKUP(GroupVertices[[#This Row],[Vertex]], Vertices[], MATCH("ID", Vertices[#Headers], 0), FALSE) +IFERROR(VLOOKUP($A4,TABLA_AHORRO[],6,FALSE),"") +SUM(Table[1]) +=SUM(Sales[@[Jan]:[Mar]]) +=SUM(Regions[@South], Regions[@West]) +=SUM(Regions[@[South sales]], Regions[@[West sales]]) +=SUM(Regions[[South]:[East]]) +=SUM(Regions[South], Regions[West]) +=Regions[#Totals] Regions[[#All],[West]] +=Regions[[South]:[East]] +=Regions[[#Headers],[South]] +=AVERAGE(Regions[South],Regions[West],Regions[North]) +=SUBTOTAL(103,Sales[Jan]) +=SUBTOTAL(109,[Jan]) +=SUM(Sales[Jan]) +=SUMIF(Sales[Item],$F$2,Sales[Jan]) +=SUMIF(Sales[[Item]:[Item]],$F$2,Sales[Jan]) +=SUM(Sales[@[Jan]:[Feb]]) +=SUM(Sales[@Jan]:Sales[@Feb]) +=Sales +=Sales[#All] +=Sales[#Headers] +=Sales[#Data] +=Sales[#Totals] +=Sales[[#Headers],[#Data]] +=Sales[[#Data],[#Totals]] +=Sales[@Region] +=Sales[Region] +=Sales[[#Headers],[Region]] +=Sales[[#Data],[Region]] +=Sales[[#Totals],[Region]] +=Sales[@[Jan]:[Mar]] +=Sales[[Jan]:[Mar]] +=Sales[[#Headers],[#Data],[Jan]:[Mar]] +=Sales[[#Data],[#Totals],[Jan]:[Mar]] +=SUBTOTAL(109,[Jan]) +=SUBTOTAL(109,[Feb]) +=SUBTOTAL(109,[Mar]) +=XLOOKUP($G7,Sales_1[[Region]:[Region]],Sales_1[Jan]) +=SUM(Sales_2[Jan]:Sales_2[Feb]) +=[@Jan]+[@Feb] +=COUNTA(Sales_4[[#Headers],[Jan]:[Mar]]) \ No newline at end of file diff --git a/packages/office-viewer/src/excel/formula/__tests__/data/testformulas/user_contributed.txt b/packages/office-viewer/src/excel/formula/__tests__/data/testformulas/user_contributed.txt new file mode 100644 index 000000000..c029eaf43 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/__tests__/data/testformulas/user_contributed.txt @@ -0,0 +1 @@ +"IF(A8>0,12*$B$2-D8,""0\"")" diff --git a/packages/office-viewer/src/excel/formula/__tests__/eval.test.ts b/packages/office-viewer/src/excel/formula/__tests__/eval.test.ts new file mode 100644 index 000000000..7b7da5d6e --- /dev/null +++ b/packages/office-viewer/src/excel/formula/__tests__/eval.test.ts @@ -0,0 +1,82 @@ +import {CellValue} from '../../types/CellValue'; +import {RangeRef} from '../../types/RangeRef'; +import {FormulaEnv} from '../FormulaEnv'; +import {evalFormula} from '../eval/evalFormula'; + +const vars: Map = new Map([ + ['aaaa', 'A1:A1'], + ['bbbb', 'B1:B1'] +]); + +const env = { + getDefinedName: (name: string, sheetName?: string) => { + return vars.get(name)!; + }, + getByRange: (range: RangeRef, sheetName?: string) => { + if (range.startCol === 0) { + return [{row: 1, col: 0, text: '1', value: 1}]; + } + if (range.startCol === 1) { + return [{row: 1, col: 1, text: '2', value: 2}]; + } + return []; + }, + getByRangeIgnoreHidden: (range: RangeRef, sheetName?: string) => { + return env.getByRange(range, sheetName); + }, + formulaCell: () => { + return {startRow: 1, startCol: 1, endRow: 1, endCol: 1}; + } +} as FormulaEnv; + +test('fourOp', () => { + expect(evalFormula('1 + 2', env)).toEqual(3); + expect(evalFormula('1 - 2', env)).toEqual(-1); + expect(evalFormula('1 * 2', env)).toEqual(2); + expect(evalFormula('1 / 2', env)).toEqual(0.5); + expect(evalFormula('2 ^ 2', env)).toEqual(4); + expect(evalFormula('1 + 2 * 2', env)).toEqual(5); + expect(evalFormula('(1 + 2) * 2', env)).toEqual(6); +}); + +test('evalRef', () => { + expect(evalFormula('aaaa + bbbb', env)).toEqual(3); +}); + +test('evalFunction', () => { + expect(evalFormula('SUM(1, 2)', env)).toEqual(3); + expect(evalFormula('SUM(aaaa, bbbb)', env)).toEqual(3); +}); + +test('string', () => { + expect(evalFormula('"a"', env)).toEqual('a'); + expect(evalFormula('"a" & "b"', env)).toEqual('ab'); + expect(evalFormula('"A"&TRUE', env)).toEqual('ATRUE'); +}); + +test('num add string', () => { + expect(evalFormula('"1" + "2"', env)).toEqual(3); + expect(evalFormula('1+"$4.00"', env)).toEqual(5); +}); + +test('date', () => { + expect(evalFormula(' "6/1/2001"-"5/1/2001"', env)).toEqual(31); +}); + +test('implicit convert', () => { + expect(evalFormula('1+"2"', env)).toEqual(3); + expect(evalFormula('"1"+2', env)).toEqual(3); + expect(evalFormula('1+TRUE', env)).toEqual(2); +}); + +test('array op', () => { + expect(evalFormula('{1,2}+{3,4}', env)).toEqual([4, 6]); + expect(evalFormula('{1,2}+3', env)).toEqual([4, 5]); + expect(evalFormula('1+{3;4}', env)).toEqual([[4], [5]]); + expect(evalFormula('{1;2}+{3;4}', env)).toEqual([[4], [6]]); + expect(evalFormula('{1,2;3,4}+{1,2;3,4}', env)).toEqual([ + [2, 4], + [6, 8] + ]); + expect(evalFormula('2*{1,2}', env)).toEqual([2, 4]); +}); diff --git a/packages/office-viewer/src/excel/formula/__tests__/lexer.test.ts b/packages/office-viewer/src/excel/formula/__tests__/lexer.test.ts new file mode 100644 index 000000000..e251eb3c3 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/__tests__/lexer.test.ts @@ -0,0 +1,106 @@ +import {tokenize} from '../tokenizer'; + +test('SUM(A1:A2)', () => { + expect(tokenize('SUM(A1:A2)')).toEqual([ + {name: 'FUNCTION', value: 'SUM(', start: 0, end: 4}, + {name: 'CELL', value: 'A1', start: 4, end: 6}, + {name: 'COLON', value: ':', start: 6, end: 7}, + {name: 'CELL', value: 'A2', start: 7, end: 9}, + {name: 'CLOSE_PAREN', value: ')', start: 9, end: 10} + ]); +}); + +test('SUM(Economics!D28:D45)', () => { + expect(tokenize('SUM(Economics!D28:D45)')).toEqual([ + { + end: 4, + name: 'FUNCTION', + start: 0, + value: 'SUM(' + }, + { + end: 14, + name: 'SHEET', + start: 4, + value: 'Economics!' + }, + { + end: 17, + name: 'CELL', + start: 14, + value: 'D28' + }, + { + end: 18, + name: 'COLON', + start: 17, + value: ':' + }, + { + end: 21, + name: 'CELL', + start: 18, + value: 'D45' + }, + { + end: 22, + name: 'CLOSE_PAREN', + start: 21, + value: ')' + } + ]); +}); + +test('G3*G4', () => { + expect(tokenize('G3*G4')).toEqual([ + {name: 'CELL', value: 'G3', start: 0, end: 2}, + {name: 'MUL', value: '*', start: 2, end: 3}, + {name: 'CELL', value: 'G4', start: 3, end: 5} + ]); +}); + +test('COUNTIF(J10:J65536,"MWhs")', () => { + expect(tokenize('COUNTIF(J10:J65536,"MWhs")')).toEqual([ + {name: 'FUNCTION', value: 'COUNTIF(', start: 0, end: 8}, + {name: 'CELL', value: 'J10', start: 8, end: 11}, + {name: 'COLON', value: ':', start: 11, end: 12}, + {name: 'CELL', value: 'J65536', start: 12, end: 18}, + {name: 'COMMA', value: ',', start: 18, end: 19}, + {name: 'STRING', value: '"MWhs"', start: 19, end: 25}, + {name: 'CLOSE_PAREN', value: ')', start: 25, end: 26} + ]); +}); + +test('VLOOKUP(G10,USERS,2,FALSE)', () => { + expect(tokenize('VLOOKUP(G10,USERS,2,FALSE)')).toEqual([ + {name: 'FUNCTION', value: 'VLOOKUP(', start: 0, end: 8}, + {name: 'CELL', value: 'G10', start: 8, end: 11}, + {name: 'COMMA', value: ',', start: 11, end: 12}, + {name: 'NAME', value: 'USERS', start: 12, end: 17}, + {name: 'COMMA', value: ',', start: 17, end: 18}, + {name: 'NUMBER', value: '2', start: 18, end: 19}, + {name: 'COMMA', value: ',', start: 19, end: 20}, + {name: 'BOOLEAN', value: 'FALSE', start: 20, end: 25}, + {name: 'CLOSE_PAREN', value: ')', start: 25, end: 26} + ]); +}); + +test('1>=2', () => { + expect(tokenize('1>=2')).toEqual([ + {name: 'NUMBER', value: '1', start: 0, end: 1}, + {name: 'GE', value: '>=', start: 1, end: 3}, + {name: 'NUMBER', value: '2', start: 3, end: 4} + ]); +}); + +test("'[2]Exhibit Data'!B50/1000", () => { + tokenize("'[2]Exhibit Data'!B50/1000"); +}); + +test('COUNTIF($A:$A,$B17)', () => { + tokenize('COUNTIF($A)'); +}); + +test('[1]!Hub_Consolidation', () => { + tokenize('[1]!Hub_Consolidation'); +}); diff --git a/packages/office-viewer/src/excel/formula/__tests__/parser.test.ts b/packages/office-viewer/src/excel/formula/__tests__/parser.test.ts new file mode 100644 index 000000000..b15b10aa1 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/__tests__/parser.test.ts @@ -0,0 +1,129 @@ +import {Parser, infixParserMap, prefixParserMap} from '../Parser'; +import {Reference} from '../ast/Reference'; +import {tokenDefines, tokenize} from '../tokenizer'; +import {printAST} from '../ast/ASTNode'; + +function testPrintMatch(input: string, output: string) { + const parser = new Parser(tokenize(input)); + const ast = parser.parse(); + expect(printAST(ast)).toBe(output); +} + +test('not in parserMap', () => { + const keys = new Set(); + for (const [key] of prefixParserMap.entries()) { + keys.add(key); + } + for (const [key] of infixParserMap.entries()) { + keys.add(key); + } + const whiteList = new Set(['SPACE', 'COMMA', 'COLON', 'SEMICOLON']); + + for (const key in tokenDefines) { + if (!keys.has(key) && !key.startsWith('CLOSE_') && !whiteList.has(key)) { + // TODO，目前这些解析有问题 + // console.log(key); + } + } +}); + +test('col', () => { + testPrintMatch('SUM(C:C)', 'SUM(C:C)'); +}); + +test('COUNTIF($A:$A,$B17)', () => { + testPrintMatch('COUNTIF($A:$A,$B17)', 'COUNTIF($A:$A,$B17)'); +}); + +test('[2]Section3A', () => { + // TODO: 目前不支持 name 和 cell 混合的情况 + // testPrintMatch('[2]Section3A:A3', 'Section3A:A3'); +}); + +test('SUM(A1:INDEX(A2))', () => { + // 目前不支持这种混合情况 +}); + +test('half', () => { + testPrintMatch('SUM(2,)', 'SUM(2)'); +}); + +test('funcArg', () => { + testPrintMatch('SUM(2,,)', 'SUM(2)'); +}); + +test('union', () => { + testPrintMatch('SUM((A1,A2))', 'SUM((A1,A2))'); +}); + +test('range', () => { + testPrintMatch('SUM(A1:A2)', 'SUM(A1:A2)'); +}); + +test('Intersection', () => { + testPrintMatch('SUM(B7:D7 C6:C8)', 'SUM(B7:D7 C6:C8)'); +}); + +test('2dArr', () => { + testPrintMatch('SUM({1,2;3,4})', 'SUM({1,2;3,4})'); +}); + +test('fourOp', () => { + testPrintMatch('a ^ b', '(a^b)'); + testPrintMatch('-a * b', '((-a)*b)'); + testPrintMatch('a ^ (b + c)', '(a^(b+c))'); + testPrintMatch('1 + 2 * 3', '(1+(2*3))'); + testPrintMatch('(1 + 2) * 3', '((1+2)*3)'); + testPrintMatch('a * b / c', '((a*b)/c)'); +}); + +test('function', () => { + testPrintMatch('SUM()', 'SUM()'); + testPrintMatch('SUM(1, 2, 3)', 'SUM(1,2,3)'); +}); + +test('mix', () => { + testPrintMatch('A1 + SUM(A2)', '(A1+SUM(A2))'); +}); + +function testRef(input: string, result: Reference) { + const parser = new Parser(tokenize(input)); + const ast = parser.parse(); + expect(ast.ref).toEqual(result); +} + +test('refParse', () => { + testRef('A1', { + start: 'A1', + end: 'A1', + range: { + startCol: 0, + startRow: 0, + endCol: 0, + endRow: 0 + } + }); + + testRef('A1:B$3', { + start: 'A1', + end: 'B$3', + range: { + startCol: 0, + startRow: 0, + endCol: 1, + endRow: 2 + } + }); + + testRef('sheet1!A1:B$3', { + sheetName: 'sheet1', + start: 'A1', + end: 'B$3', + range: { + startCol: 0, + startRow: 0, + endCol: 1, + endRow: 2 + } + }); +}); diff --git a/packages/office-viewer/src/excel/formula/ast/ASTNode.ts b/packages/office-viewer/src/excel/formula/ast/ASTNode.ts new file mode 100644 index 000000000..8e1335762 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/ast/ASTNode.ts @@ -0,0 +1,119 @@ +import {Token} from '../tokenizer'; +import {Reference} from './Reference'; + +export type ASTNodeType = + | 'Array' + | 'Function' + | 'Percent' + | 'Constant' + | 'UnaryExpr' + | 'BinaryExpr' + | 'Union' + | 'Intersection' + | 'Reference'; + +export type ASTNode = { + type: ASTNodeType; + token: Token; + children: ASTNode[] | ASTNode[][]; + + // ref 特有字段 + ref?: Reference; + + // intersection 特有字段 + refs?: Reference[]; +}; + +export function printAST(ast: ASTNode): string { + const result: string[] = []; + print(ast, result); + return result.join(''); +} + +export function printArray( + children: ASTNode[] | ASTNode[][], + result: string[] +) { + result.push('{'); + children.forEach((child, index) => { + if (Array.isArray(child)) { + child.forEach((c, i) => { + print(c, result); + if (i < child.length - 1) { + result.push(','); + } + }); + if (index < children.length - 1) { + result.push(';'); + } + } else { + print(child, result); + if (index < children.length - 1) { + result.push(','); + } + } + }); + result.push('}'); +} + +export function print(node: ASTNode | ASTNode[], result: string[]) { + if (Array.isArray(node)) { + printArray(node, result); + return; + } + switch (node.type) { + case 'Array': + printArray(node.children, result); + break; + + case 'BinaryExpr': + result.push('('); + print(node.children[0], result); + result.push(node.token.value); + print(node.children[1], result); + result.push(')'); + + break; + + case 'Function': + result.push(node.token.value); + node.children.forEach((child, index) => { + print(child, result); + + if (index < node.children.length - 1) { + result.push(','); + } + }); + result.push(')'); + break; + + case 'Percent': + result.push('('); + print(node.children[0], result); + result.push(node.token.value); + result.push(')'); + break; + + case 'UnaryExpr': + result.push('('); + result.push(node.token.value); + print(node.children[0], result); + result.push(')'); + break; + + case 'Union': + result.push('('); + node.children.forEach((child, index) => { + print(child, result); + + if (index < node.children.length - 1) { + result.push(','); + } + }); + result.push(')'); + break; + + default: + result.push(node.token.value); + } +} diff --git a/packages/office-viewer/src/excel/formula/ast/Constrant.ts b/packages/office-viewer/src/excel/formula/ast/Constrant.ts new file mode 100644 index 000000000..4490d9e92 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/ast/Constrant.ts @@ -0,0 +1,4 @@ +export interface Constant { + type: 'error' | 'number' | 'string' | 'boolean'; + value: string; +} diff --git a/packages/office-viewer/src/excel/formula/ast/Reference.ts b/packages/office-viewer/src/excel/formula/ast/Reference.ts new file mode 100644 index 000000000..a63e11eb9 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/ast/Reference.ts @@ -0,0 +1,16 @@ +import {RangeRef} from '../../types/RangeRef'; + +export type Reference = NameReference | CellReference; + +export type NameReference = { + sheetName?: string; + name: string; +}; + +export type CellReference = { + sheetName?: string; + // 类似 A1 或 A$1 + start: string; + end: string; + range: RangeRef; +}; diff --git a/packages/office-viewer/src/excel/formula/builtinFunctions.ts b/packages/office-viewer/src/excel/formula/builtinFunctions.ts new file mode 100644 index 000000000..40f64a0e8 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/builtinFunctions.ts @@ -0,0 +1,494 @@ +/** + * 内置函数列表 + */ + +export const builtinFunctions = [ + 'ABS', + 'ACCRINT', + 'ACCRINTM', + 'ACOS', + 'ACOSH', + 'ACOT', + 'ACOTH', + 'ADDRESS', + 'AGGREGATE', + 'AMORDEGRC', + 'AMORLINC', + 'AND', + 'ARABIC', + 'AREAS', + 'ARRAYTOTEXT', + 'ASC', + 'ASIN', + 'ASINH', + 'ATAN', + 'ATAN2', + 'ATANH', + 'AVEDEV', + 'AVERAGE', + 'AVERAGEA', + 'AVERAGEIF', + 'AVERAGEIFS', + 'BAHTTEXT', + 'BASE', + 'BESSELI', + 'BESSELJ', + 'BESSELK', + 'BESSELY', + 'BETA.DIST', + 'BETA.INV', + 'BETADIST', + 'BETAINV', + 'BIN2DEC', + 'BIN2HEX', + 'BIN2OCT', + 'BINOM.DIST', + 'BINOM.DIST.RANGE', + 'BINOM.INV', + 'BINOMDIST', + 'BITAND', + 'BITLSHIFT', + 'BITOR', + 'BITRSHIFT', + 'BITXOR', + 'CALL', + 'CEILING', + 'CEILING.MATH', + 'CEILING.PRECISE', + 'CELL', + 'CHAR', + 'CHIDIST', + 'CHIINV', + 'CHISQ.DIST', + 'CHISQ.DIST.RT', + 'CHISQ.INV', + 'CHISQ.INV.RT', + 'CHISQ.TEST', + 'CHITEST', + 'CLEAN', + 'CODE', + 'COLUMN', + 'COLUMNS', + 'COMBIN', + 'COMBINA', + 'COMPLEX', + 'CONCAT', + 'CONCATENATE', + 'CONFIDENCE', + 'CONFIDENCE.NORM', + 'CONFIDENCE.T', + 'CONVERT', + 'CORREL', + 'COS', + 'COSH', + 'COT', + 'COTH', + 'COUNT', + 'COUNTA', + 'COUNTBLANK', + 'COUNTIF', + 'COUNTIFS', + 'COUPDAYBS', + 'COUPDAYS', + 'COUPDAYSNC', + 'COUPNCD', + 'COUPNUM', + 'COUPPCD', + 'COVAR', + 'COVARIANCE.P', + 'COVARIANCE.S', + 'CRITBINOM', + 'CSC', + 'CSCH', + 'CUBEKPIMEMBER', + 'CUBEMEMBER', + 'CUBEMEMBERPROPERTY', + 'CUBERANKEDMEMBER', + 'CUBESET', + 'CUBESETCOUNT', + 'CUBEVALUE', + 'CUMIPMT', + 'CUMPRINC', + 'DATE', + 'DATEDIF', + 'DATEVALUE', + 'DAVERAGE', + 'DAY', + 'DAYS', + 'DAYS360', + 'DB', + 'DBCS', + 'DCOUNT', + 'DCOUNTA', + 'DDB', + 'DEC2BIN', + 'DEC2HEX', + 'DEC2OCT', + 'DECIMAL', + 'DEGREES', + 'DELTA', + 'DEVSQ', + 'DGET', + 'DISC', + 'DMAX', + 'DMIN', + 'DOLLAR', + 'DOLLARDE', + 'DOLLARFR', + 'DPRODUCT', + 'DSTDEV', + 'DSTDEVP', + 'DSUM', + 'DURATION', + 'DVAR', + 'DVARP', + 'EDATE', + 'EFFECT', + 'ENCODEURL', + 'EOMONTH', + 'ERF', + 'ERF.PRECISE', + 'ERFC', + 'ERFC.PRECISE', + 'ERROR.TYPE', + 'EUROCONVERT', + 'EVEN', + 'EXACT', + 'EXP', + 'EXPON.DIST', + 'EXPONDIST', + 'F.DIST', + 'F.DIST.RT', + 'F.INV', + 'F.INV.RT', + 'F.TEST', + 'FACT', + 'FACTDOUBLE', + 'FALSE', + 'FDIST', + 'FILTER', + 'FILTERXML', + 'FIND', + 'FINDB', + 'FINV', + 'FISHER', + 'FISHERINV', + 'FIXED', + 'FLOOR', + 'FLOOR.MATH', + 'FLOOR.PRECISE', + 'FORECAST', + 'FORECAST.ETS', + 'FORECAST.ETS.CONFINT', + 'FORECAST.ETS.SEASONALITY', + 'FORECAST.ETS.STAT', + 'FORECAST.LINEAR', + 'FORMULATEXT', + 'FREQUENCY', + 'FTEST', + 'FV', + 'FVSCHEDULE', + 'GAMMA', + 'GAMMA.DIST', + 'GAMMA.INV', + 'GAMMADIST', + 'GAMMAINV', + 'GAMMALN', + 'GAMMALN.PRECISE', + 'GAUSS', + 'GCD', + 'GEOMEAN', + 'GESTEP', + 'GETPIVOTDATA', + 'GROWTH', + 'HARMEAN', + 'HEX2BIN', + 'HEX2DEC', + 'HEX2OCT', + 'HLOOKUP', + 'HOUR', + 'HYPERLINK', + 'HYPGEOM.DIST', + 'HYPGEOMDIST', + 'IF', + 'IFERROR', + 'IFNA', + 'IFS', + 'IMABS', + 'IMAGINARY', + 'IMARGUMENT', + 'IMCONJUGATE', + 'IMCOS', + 'IMCOSH', + 'IMCOT', + 'IMCSC', + 'IMCSCH', + 'IMDIV', + 'IMEXP', + 'IMLN', + 'IMLOG10', + 'IMLOG2', + 'IMPOWER', + 'IMPRODUCT', + 'IMREAL', + 'IMSEC', + 'IMSECH', + 'IMSIN', + 'IMSINH', + 'IMSQRT', + 'IMSUB', + 'IMSUM', + 'IMTAN', + 'INFO', + 'INT', + 'INTERCEPT', + 'INTRATE', + 'IPMT', + 'IRR', + 'ISBLANK', + 'ISERR', + 'ISERROR', + 'ISEVEN', + 'ISFORMULA', + 'ISLOGICAL', + 'ISNA', + 'ISNONTEXT', + 'ISNUMBER', + 'ISO.CEILING', + 'ISODD', + 'ISOWEEKNUM', + 'ISPMT', + 'ISREF', + 'ISTEXT', + 'JIS', + 'KURT', + 'LARGE', + 'LCM', + 'LEFT', + 'LEFTB', + 'LEN', + 'LENB', + 'LET', + 'LINEST', + 'LN', + 'LOG', + 'LOG10', + 'LOGEST', + 'LOGINV', + 'LOGNORM.DIST', + 'LOGNORM.INV', + 'LOGNORMDIST', + 'LOOKUP', + 'LOWER', + 'MATCH', + 'MAX', + 'MAXA', + 'MAXIFS', + 'MDETERM', + 'MDURATION', + 'MEDIAN', + 'MID', + 'MIDB', + 'MIN', + 'MINA', + 'MINIFS', + 'MINUTE', + 'MINVERSE', + 'MIRR', + 'MMULT', + 'MOD', + 'MODE', + 'MODE.MULT', + 'MODE.SNGL', + 'MONTH', + 'MROUND', + 'MULTINOMIAL', + 'MUNIT', + 'N', + 'NA', + 'NEGBINOM.DIST', + 'NEGBINOMDIST', + 'NETWORKDAYS', + 'NETWORKDAYS.INTL', + 'NOMINAL', + 'NORM.DIST', + 'NORM.INV', + 'NORM.S.DIST', + 'NORM.S.INV', + 'NORMDIST', + 'NORMINV', + 'NORMSDIST', + 'NORMSINV', + 'NOT', + 'NOW', + 'NPER', + 'NPV', + 'NUMBERVALUE', + 'OCT2BIN', + 'OCT2DEC', + 'OCT2HEX', + 'ODD', + 'ODDFPRICE', + 'ODDFYIELD', + 'ODDLPRICE', + 'ODDLYIELD', + 'OR', + 'PDURATION', + 'PEARSON', + 'PERCENTILE', + 'PERCENTILE.EXC', + 'PERCENTILE.INC', + 'PERCENTRANK', + 'PERCENTRANK.EXC', + 'PERCENTRANK.INC', + 'PERMUT', + 'PERMUTATIONA', + 'PHI', + 'PHONETIC', + 'PI', + 'PMT', + 'POISSON', + 'POISSON.DIST', + 'POWER', + 'PPMT', + 'PRICE', + 'PRICEDISC', + 'PRICEMAT', + 'PROB', + 'PRODUCT', + 'PROPER', + 'PV', + 'QUARTILE', + 'QUARTILE.EXC', + 'QUARTILE.INC', + 'QUOTIENT', + 'RADIANS', + 'RAND', + 'RANDARRAY', + 'RANDBETWEEN', + 'RANK', + 'RANK.AVG', + 'RANK.EQ', + 'RATE', + 'RECEIVED', + 'REGISTER.ID', + 'REPLACE', + 'REPLACEB', + 'REPT', + 'RIGHT', + 'RIGHTB', + 'ROMAN', + 'ROUND', + 'ROUNDDOWN', + 'ROUNDUP', + 'ROW', + 'ROWS', + 'RRI', + 'RSQ', + 'RTD', + 'SEARCH', + 'SEARCHB', + 'SEC', + 'SECH', + 'SECOND', + 'SEQUENCE', + 'SERIESSUM', + 'SHEET', + 'SHEETS', + 'SIGN', + 'SIN', + 'SINH', + 'SKEW', + 'SKEW.P', + 'SLN', + 'SLOPE', + 'SMALL', + 'SORT', + 'SORTBY', + 'SQRT', + 'SQRTPI', + 'STANDARDIZE', + 'STDEV', + 'STDEV.P', + 'STDEV.S', + 'STDEVA', + 'STDEVP', + 'STDEVPA', + 'STEYX', + 'SUBSTITUTE', + 'SUBTOTAL', + 'SUM', + 'SUMIF', + 'SUMIFS', + 'SUMPRODUCT', + 'SUMSQ', + 'SUMX2MY2', + 'SUMX2PY2', + 'SUMXMY2', + 'SWITCH', + 'SYD', + 'T', + 'T.DIST', + 'T.DIST.2T', + 'T.DIST.RT', + 'T.INV', + 'T.INV.2T', + 'T.TEST', + 'TAN', + 'TANH', + 'TBILLEQ', + 'TBILLPRICE', + 'TBILLYIELD', + 'TDIST', + 'TEXT', + 'TEXTJOIN', + 'TIME', + 'TIMEVALUE', + 'TINV', + 'TODAY', + 'TRANSPOSE', + 'TREND', + 'TRIM', + 'TRIMMEAN', + 'TRUE', + 'TRUNC', + 'TTEST', + 'TYPE', + 'UNICHAR', + 'UNICODE', + 'UNIQUE', + 'UPPER', + 'VALUE', + 'VALUETOTEXT', + 'VAR', + 'VAR.P', + 'VAR.S', + 'VARA', + 'VARP', + 'VARPA', + 'VDB', + 'VLOOKUP', + 'WEBSERVICE', + 'WEEKDAY', + 'WEEKNUM', + 'WEIBULL', + 'WEIBULL.DIST', + 'WORKDAY', + 'WORKDAY.INTL', + 'XIRR', + 'XLOOKUP', + 'XMATCH', + 'XNPV', + 'XOR', + 'YEAR', + 'YEARFRAC', + 'YIELD', + 'YIELDDISC', + 'YIELDMAT', + 'Z.TEST', + 'ZTEST' +] as const; + +export const builtinFunctionSet = new Set(builtinFunctions); + +export type FunctionName = (typeof builtinFunctions)[number]; diff --git a/packages/office-viewer/src/excel/formula/dep/DependencyVisitor.ts b/packages/office-viewer/src/excel/formula/dep/DependencyVisitor.ts new file mode 100644 index 000000000..dedf5f7c8 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/dep/DependencyVisitor.ts @@ -0,0 +1,39 @@ +import Graph, {GraphInstance} from '../../../util/graph'; +import {rangeRefToString} from '../../io/excel/util/Range'; +import {FormulaEnv} from '../FormulaEnv'; +import {ASTNode} from '../ast/ASTNode'; + +export class DependencyVisitor { + formulaEnv: FormulaEnv; + fromCell: string; + graph: GraphInstance; + constructor(formulaEnv: FormulaEnv, graph: GraphInstance, fromCell: string) { + this.formulaEnv = formulaEnv; + this.graph = graph; + this.fromCell = fromCell; + } + + visit(node: ASTNode | ASTNode[]) { + if (Array.isArray(node)) { + node.map(n => this.visit(n)); + return; + } + const type = node.type; + const ref = node.ref; + switch (type) { + case 'Reference': + if (!ref) { + break; + } + if ('name' in ref) { + } else { + const range = ref.range; + this.graph.addEdge(this.fromCell, rangeRefToString(range)); + } + case 'Intersection': + + default: + break; + } + } +} diff --git a/packages/office-viewer/src/excel/formula/dep/getFormulaDep.ts b/packages/office-viewer/src/excel/formula/dep/getFormulaDep.ts new file mode 100644 index 000000000..6de74177b --- /dev/null +++ b/packages/office-viewer/src/excel/formula/dep/getFormulaDep.ts @@ -0,0 +1,19 @@ +import Graph from '../../../util/graph'; +import {rangeRefToString} from '../../io/excel/util/Range'; +import {RangeRef} from '../../types/RangeRef'; +import {FormulaEnv} from '../FormulaEnv'; +import FormulaError from '../FormulaError'; +import {Parser} from '../Parser'; +import {tokenize} from '../tokenizer'; + +export function buildFormulaDependencyGraph(formula: string, env: FormulaEnv) { + const visitedFormula = new Set(); + const cell = env.formulaCell(); + const cellId = rangeRefToString(cell); + const graph = Graph(); +} + +function getDependentCells(formula: string, env: FormulaEnv) { + const parser = new Parser(tokenize(formula)); + const ast = parser.parse(); +} diff --git a/packages/office-viewer/src/excel/formula/eval/EvalResult.ts b/packages/office-viewer/src/excel/formula/eval/EvalResult.ts new file mode 100644 index 000000000..22a66100d --- /dev/null +++ b/packages/office-viewer/src/excel/formula/eval/EvalResult.ts @@ -0,0 +1,44 @@ +export type EvalResult = + | undefined + | number + | string + | boolean + | Date + | ErrorResult + | EvalResult[] + | UnionValue + | HyperlinkResult; + +export type ErrorResult = { + type: 'Error'; + value: string; +}; + +export type UnionValue = { + type: 'Union'; + children: EvalResult[]; +}; + +export type HyperlinkResult = { + type: 'Hyperlink'; + text: string; + link: string; +}; + +export function isUnionValue(value: EvalResult): boolean { + return ( + value !== null && + typeof value === 'object' && + 'type' in value && + value.type === 'Union' + ); +} + +export function isErrorValue(value: EvalResult): boolean { + return ( + value !== null && + typeof value === 'object' && + 'type' in value && + value.type === 'Error' + ); +} diff --git a/packages/office-viewer/src/excel/formula/eval/FormulaVisitor.ts b/packages/office-viewer/src/excel/formula/eval/FormulaVisitor.ts new file mode 100644 index 000000000..c64c8dea1 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/eval/FormulaVisitor.ts @@ -0,0 +1,64 @@ +import {FormulaEnv} from '../FormulaEnv'; +import {ASTNode} from '../ast/ASTNode'; +import {EvalResult} from './EvalResult'; +import {visitArray} from './visitArray'; +import {visitBinaryExpr} from './visitBinaryExpr'; +import {visitConstant} from './visitConstant'; +import {visitFunction} from './visitFunction'; +import {visitPercent} from './visitPercent'; +import {visitReference} from './visitReference'; +import {visitUnaryExpr} from './visitUnaryExpr'; +import '../functions/math'; +import '../functions/trigonometry'; +import '../functions/text'; +import '../functions/statistical'; +import '../functions/distribution'; +import '../functions/engineering'; +import '../functions/date'; +import '../functions/financial'; +import '../functions/information'; +import '../functions/logical'; +import '../functions/reference'; +import '../functions/functionAlias'; +import '../functions/database'; +import {visitIntersection} from './visitIntersection'; + +export class FormulaVisitor { + formulaEnv: FormulaEnv; + constructor(formulaEnv: FormulaEnv) { + this.formulaEnv = formulaEnv; + } + + visit(node: ASTNode | ASTNode[]): EvalResult { + if (Array.isArray(node)) { + return node.map(n => this.visit(n)); + } + const type = node.type; + switch (type) { + case 'BinaryExpr': + return visitBinaryExpr(this, node); + case 'UnaryExpr': + return visitUnaryExpr(this, node); + case 'Constant': + return visitConstant(this, node); + case 'Percent': + return visitPercent(this, node); + case 'Reference': + return visitReference(this.formulaEnv, node); + case 'Intersection': + return visitIntersection(this, this.formulaEnv, node); + case 'Function': + return visitFunction(this, this.formulaEnv, node); + case 'Array': + return visitArray(this, node); + case 'Union': + return { + type: 'Union', + children: visitArray(this, node) + }; + + default: + throw new Error('Not implemented type' + type); + } + } +} diff --git a/packages/office-viewer/src/excel/formula/eval/evalCriterial.ts b/packages/office-viewer/src/excel/formula/eval/evalCriterial.ts new file mode 100644 index 000000000..f1a1024ab --- /dev/null +++ b/packages/office-viewer/src/excel/formula/eval/evalCriterial.ts @@ -0,0 +1,72 @@ +import {Criteria} from '../parser/parseCriteria'; + +const type2Number = {boolean: 3, string: 2, number: 1}; + +type typeName = keyof typeof type2Number; + +type Value = string | number | boolean | undefined; + +function compareOp( + value1: Value, + infix: Criteria['op'], + value2: Value +): boolean { + if (!value1) { + value1 = 0; + } + if (!value2) { + value2 = 0; + } + + if (Array.isArray(value2)) { + return compareOp(value1, infix, value2[0]); + } + + const type1 = typeof value1 as typeName, + type2 = typeof value2 as typeName; + + if (type1 === type2) { + // same type comparison + switch (infix) { + case '=': + return value1 === value2; + case '>': + return value1 > value2; + case '<': + return value1 < value2; + case '<>': + return value1 !== value2; + case '<=': + return value1 <= value2; + case '>=': + return value1 >= value2; + } + } else { + switch (infix) { + case '=': + return false; + case '>': + return type2Number[type1] > type2Number[type2]; + case '<': + return type2Number[type1] < type2Number[type2]; + case '<>': + return true; + case '<=': + return type2Number[type1] <= type2Number[type2]; + case '>=': + return type2Number[type1] >= type2Number[type2]; + } + } + throw Error('Infix.compareOp: Should not reach here.'); +} + +export function evalCriterial( + criteria: Criteria, + value: string | number | boolean +): boolean { + if (criteria.op === 'wc') { + return criteria.match === (criteria.value as RegExp).test('' + value); + } + + return compareOp(value, criteria.op, criteria.value as Value); +} diff --git a/packages/office-viewer/src/excel/formula/eval/evalFormula.ts b/packages/office-viewer/src/excel/formula/eval/evalFormula.ts new file mode 100644 index 000000000..adb21350b --- /dev/null +++ b/packages/office-viewer/src/excel/formula/eval/evalFormula.ts @@ -0,0 +1,17 @@ +import {FormulaEnv} from '../FormulaEnv'; +import FormulaError from '../FormulaError'; +import {Parser} from '../Parser'; +import {tokenize} from '../tokenizer'; +import {EvalResult} from './EvalResult'; +import {FormulaVisitor} from './FormulaVisitor'; + +export function evalFormula(formula: string, env: FormulaEnv): EvalResult { + const parser = new Parser(tokenize(formula)); + const ast = parser.parse(); + const formulaVisitor = new FormulaVisitor(env); + const result = formulaVisitor.visit(ast); + if (result === Infinity) { + throw FormulaError.NUM; + } + return result; +} diff --git a/packages/office-viewer/src/excel/formula/eval/toNum.ts b/packages/office-viewer/src/excel/formula/eval/toNum.ts new file mode 100644 index 000000000..d4aeeb12a --- /dev/null +++ b/packages/office-viewer/src/excel/formula/eval/toNum.ts @@ -0,0 +1,14 @@ +import {toExcelDate} from '../../io/excel/util/fromExcelDate'; +import {getNumber} from '../functions/util/getNumber'; +import {EvalResult} from './EvalResult'; + +export function toNum(evalResult: EvalResult) { + if (evalResult instanceof Date) { + return toExcelDate(evalResult); + } + const num = getNumber(evalResult, undefined, true); + if (num !== undefined) { + return num; + } + return 0; +} diff --git a/packages/office-viewer/src/excel/formula/eval/toStr.ts b/packages/office-viewer/src/excel/formula/eval/toStr.ts new file mode 100644 index 000000000..c8bbbc6cd --- /dev/null +++ b/packages/office-viewer/src/excel/formula/eval/toStr.ts @@ -0,0 +1,8 @@ +import {EvalResult} from './EvalResult'; + +export function toString(evalResult: EvalResult) { + if (typeof evalResult === 'boolean') { + return evalResult ? 'TRUE' : 'FALSE'; + } + return '' + evalResult; +} diff --git a/packages/office-viewer/src/excel/formula/eval/visitArray.ts b/packages/office-viewer/src/excel/formula/eval/visitArray.ts new file mode 100644 index 000000000..26c39363b --- /dev/null +++ b/packages/office-viewer/src/excel/formula/eval/visitArray.ts @@ -0,0 +1,11 @@ +import {ASTNode} from '../ast/ASTNode'; +import {EvalResult} from './EvalResult'; +import {FormulaVisitor} from './FormulaVisitor'; + +export function visitArray( + visitor: FormulaVisitor, + node: ASTNode +): EvalResult[] { + const arr = node.children.map(child => visitor.visit(child)); + return arr; +} diff --git a/packages/office-viewer/src/excel/formula/eval/visitBinaryExpr.ts b/packages/office-viewer/src/excel/formula/eval/visitBinaryExpr.ts new file mode 100644 index 000000000..6727f66c0 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/eval/visitBinaryExpr.ts @@ -0,0 +1,158 @@ +import FormulaError from '../FormulaError'; +import {ASTNode} from '../ast/ASTNode'; +import {EvalResult} from './EvalResult'; +import {FormulaVisitor} from './FormulaVisitor'; +import {toNum} from './toNum'; +import {toString} from './toStr'; + +/** + * 两个值的二元运算 + */ +export function visitBinaryExpr( + visitor: FormulaVisitor, + node: ASTNode +): EvalResult { + const op = node.token.value; + + const left = visitor.visit(node.children[0]); + const right = visitor.visit(node.children[1]); + + switch (op) { + case '+': + return plus(left, right); + + case '-': + return minus(left, right); + + case '*': + return mul(left, right); + + case '/': + return div(left, right); + + case '^': + return pow(left, right); + + case '&': + return toString(left) + toString(right); + + case '=': + return JSON.stringify(left) === JSON.stringify(right); + + case '<': + return toNum(left) < toNum(right); + + case '>': + return toNum(left) > toNum(right); + + case '<=': + return toNum(left) <= toNum(right); + + case '>=': + return toNum(left) >= toNum(right); + + case '<>': + return JSON.stringify(left) !== JSON.stringify(right); + + default: + throw new Error('Not implemented ' + op); + } +} + +/** + * 支持数组的加法 + */ +function plus(a: EvalResult, b: EvalResult) { + if (!Array.isArray(a) && !Array.isArray(b)) { + const aNumber = toNum(a); + const bNumber = toNum(b); + return aNumber + bNumber; + } else if (Array.isArray(a) && !Array.isArray(b)) { + return arrayConstOp(a, b, plus); + } else if (!Array.isArray(a) && Array.isArray(b)) { + return arrayConstOp(b, a, plus); + } else { + return arrayArrayOp(a as EvalResult[], b as EvalResult[], plus); + } +} + +function minus(a: EvalResult, b: EvalResult) { + if (!Array.isArray(a) && !Array.isArray(b)) { + return toNum(a) - toNum(b); + } else if (Array.isArray(a) && !Array.isArray(b)) { + return arrayConstOp(a, b, minus); + } else if (!Array.isArray(a) && Array.isArray(b)) { + return arrayConstOp(b, a, minus); + } else { + return arrayArrayOp(a as EvalResult[], b as EvalResult[], minus); + } +} + +function mul(a: EvalResult, b: EvalResult) { + if (!Array.isArray(a) && !Array.isArray(b)) { + return toNum(a) * toNum(b); + } else if (Array.isArray(a) && !Array.isArray(b)) { + return arrayConstOp(a, b, mul); + } else if (!Array.isArray(a) && Array.isArray(b)) { + return arrayConstOp(b, a, mul); + } else { + return arrayArrayOp(a as EvalResult[], b as EvalResult[], mul); + } +} + +function div(a: EvalResult, b: EvalResult): EvalResult { + if (!Array.isArray(a) && !Array.isArray(b)) { + const rightValue = toNum(b); + if (rightValue === 0) { + return { + type: 'Error', + value: FormulaError.DIV0.name + }; + } + return toNum(a) / rightValue; + } else if (Array.isArray(a) && !Array.isArray(b)) { + return arrayConstOp(a, b, div); + } else if (!Array.isArray(a) && Array.isArray(b)) { + return arrayConstOp(b, a, div); + } else { + return arrayArrayOp(a as EvalResult[], b as EvalResult[], div); + } +} + +function pow(a: EvalResult, b: EvalResult) { + if (!Array.isArray(a) && !Array.isArray(b)) { + return Math.pow(toNum(a), toNum(b)); + } else if (Array.isArray(a) && !Array.isArray(b)) { + return arrayConstOp(a, b, pow); + } else if (!Array.isArray(a) && Array.isArray(b)) { + return arrayConstOp(b, a, pow); + } else { + return arrayArrayOp(a as EvalResult[], b as EvalResult[], pow); + } +} + +function arrayConstOp( + a: EvalResult[], + b: EvalResult, + op: (a: EvalResult, b: EvalResult) => EvalResult +): EvalResult[] { + return a.map(item => { + if (Array.isArray(item)) { + return item.map(subItem => op(subItem, b)); + } + return op(item, b); + }); +} + +function arrayArrayOp( + a: EvalResult[], + b: EvalResult[], + op: (a: EvalResult, b: EvalResult) => EvalResult +): EvalResult[] { + return a.map((item, index) => { + if (Array.isArray(item) && Array.isArray(b[index])) { + return arrayArrayOp(item, b[index] as EvalResult[], op); + } + return op(item, b[index]); + }); +} diff --git a/packages/office-viewer/src/excel/formula/eval/visitConstant.ts b/packages/office-viewer/src/excel/formula/eval/visitConstant.ts new file mode 100644 index 000000000..b59e50cf9 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/eval/visitConstant.ts @@ -0,0 +1,52 @@ +import {ASTNode} from '../ast/ASTNode'; +import {parseDateWithExtra} from '../functions/date'; +import {removeQuote} from '../parser/remoteQuote'; +import {EvalResult} from './EvalResult'; +import {FormulaVisitor} from './FormulaVisitor'; + +function convertString(str: string) { + if (str.match(/^\$\d+\.\d+$/)) { + return parseFloat(str.slice(1)); + } + + // 将 mm/dd/yyyy 转成 Date 对象 + if (str.match(/^\d{1,2}\/\d{1,2}\/\d{4}$/)) { + const {date, isDateGiven} = parseDateWithExtra(str); + if (isDateGiven) { + return date; + } + } + // 自动解析日期 + + return str; +} + +export function visitConstant( + visitor: FormulaVisitor, + node: ASTNode +): EvalResult { + const nodeName = node.token.name; + switch (nodeName) { + case 'NUMBER': + return parseFloat(node.token.value); + + case 'STRING': + return convertString(removeQuote(node.token.value)); + + case 'SINGLE_QUOTE_STRING': + return convertString(removeQuote(node.token.value)); + + case 'BOOLEAN': + return node.token.value === 'TRUE'; + + case 'ERROR': + case 'ERROR_REF': + return { + type: 'Error', + value: node.token.value + }; + + default: + throw new Error('Not implemented constant ' + nodeName); + } +} diff --git a/packages/office-viewer/src/excel/formula/eval/visitFunction.ts b/packages/office-viewer/src/excel/formula/eval/visitFunction.ts new file mode 100644 index 000000000..f86e90b20 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/eval/visitFunction.ts @@ -0,0 +1,39 @@ +import {FormulaEnv} from '../FormulaEnv'; +import FormulaError from '../FormulaError'; +import {ASTNode} from '../ast/ASTNode'; +import {FunctionName} from '../builtinFunctions'; +import {functions} from '../functions/functions'; +import { + AREAS, + COLUMN, + COLUMNS, + ISREF, + ROW, + ROWS, + SUBTOTAL, + specialFunctions +} from '../functions/special'; +import {EvalResult} from './EvalResult'; +import {FormulaVisitor} from './FormulaVisitor'; + +export function visitFunction( + visitor: FormulaVisitor, + env: FormulaEnv, + node: ASTNode +): EvalResult { + const funcName = node.token.value.replace(/\($/, ''); + + if (specialFunctions.has(funcName)) { + return specialFunctions.get(funcName)!(env, node); + } + + const args = node.children.map(child => visitor.visit(child)); + + const func = functions.get(funcName as FunctionName); + if (!func) { + console.error(`Function ${funcName} not found`); + throw FormulaError.NAME; + } + + return func(...args); +} diff --git a/packages/office-viewer/src/excel/formula/eval/visitIntersection.ts b/packages/office-viewer/src/excel/formula/eval/visitIntersection.ts new file mode 100644 index 000000000..e54bdd801 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/eval/visitIntersection.ts @@ -0,0 +1,48 @@ +import {getIntersectRanges} from '../../io/excel/util/Range'; +import {FormulaEnv} from '../FormulaEnv'; +import FormulaError from '../FormulaError'; +import {ASTNode} from '../ast/ASTNode'; +import {EvalResult} from './EvalResult'; +import {FormulaVisitor} from './FormulaVisitor'; + +/** + * 多个引用取交集的情况 + * @param visitor + * @param env + * @param node + * @returns + */ +export function visitIntersection( + visitor: FormulaVisitor, + env: FormulaEnv, + node: ASTNode +): EvalResult { + const refs = node.refs; + if (!refs) { + throw new Error("Intersection node doesn't have refs"); + } + + const ranges = refs.map(ref => { + if ('name' in ref) { + throw 'only range ref is supported in intersection'; + } + return ref.range; + }); + + const range = getIntersectRanges(ranges); + if (range === null) { + throw FormulaError.VALUE; + } + + const cellData = env.getByRange(range, refs[0].sheetName); + if (cellData.length === 1) { + return cellData[0].value; + } + + const arrayResult: EvalResult[] = []; + cellData.forEach(cellValue => { + arrayResult.push(cellValue.value); + }); + + return arrayResult; +} diff --git a/packages/office-viewer/src/excel/formula/eval/visitPercent.ts b/packages/office-viewer/src/excel/formula/eval/visitPercent.ts new file mode 100644 index 000000000..b68cb03a6 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/eval/visitPercent.ts @@ -0,0 +1,15 @@ +import {ASTNode} from '../ast/ASTNode'; +import {EvalResult} from './EvalResult'; +import {FormulaVisitor} from './FormulaVisitor'; + +export function visitPercent( + visitor: FormulaVisitor, + node: ASTNode +): EvalResult { + const child = visitor.visit(node.children[0]); + if (typeof child === 'number') { + return child / 100; + } else { + throw new Error('Not a number'); + } +} diff --git a/packages/office-viewer/src/excel/formula/eval/visitReference.ts b/packages/office-viewer/src/excel/formula/eval/visitReference.ts new file mode 100644 index 000000000..4cd4a374f --- /dev/null +++ b/packages/office-viewer/src/excel/formula/eval/visitReference.ts @@ -0,0 +1,76 @@ +import {isSingleCell} from '../../io/excel/util/Range'; +import {CellValue} from '../../types/CellValue'; +import {FormulaEnv} from '../FormulaEnv'; +import {ASTNode} from '../ast/ASTNode'; +import {CellReference, NameReference} from '../ast/Reference'; +import {EvalResult} from './EvalResult'; +import {evalFormula} from './evalFormula'; + +export function visitReference(env: FormulaEnv, node: ASTNode): EvalResult { + const ref = node.ref; + if (!ref) { + throw new Error("Reference node doesn't have ref"); + } + + if ('name' in ref) { + return getResultByName(env, ref); + } else { + return getResultByRange(env, ref, env.getByRange(ref.range, ref.sheetName)); + } +} + +function getResultByName(env: FormulaEnv, ref: NameReference) { + const nameValue = env.getDefinedName(ref.name); + return evalFormula(nameValue, env); +} + +function getResultByRange( + env: FormulaEnv, + ref: CellReference, + cellData: CellValue[] +): EvalResult { + const range = ref.range; + // 单个值的情况直接返回，避免后面还得解二维数组 + if (isSingleCell(range)) { + if (cellData.length === 0) { + return undefined; + } + return cellData[0].value; + } + + // 构建二维数组 + const arrayResult: EvalResult[][] = []; + const valueMap = new Map(); + cellData.forEach(cellValue => { + valueMap.set(cellValue.row + '-' + cellValue.col, cellValue.value); + }); + + for (let i = range.startRow; i <= range.endRow; i++) { + const row: EvalResult[] = []; + for (let j = range.startCol; j <= range.endCol; j++) { + row.push(valueMap.get(i + '-' + j)); + } + arrayResult.push(row); + } + return arrayResult; +} + +export function visitReferenceIgnoreHidden( + env: FormulaEnv, + node: ASTNode +): EvalResult { + const ref = node.ref; + if (!ref) { + throw new Error("Reference node doesn't have ref"); + } + + if ('name' in ref) { + return getResultByName(env, ref); + } else { + return getResultByRange( + env, + ref, + env.getByRangeIgnoreHidden(ref.range, ref.sheetName) + ); + } +} diff --git a/packages/office-viewer/src/excel/formula/eval/visitUnaryExpr.ts b/packages/office-viewer/src/excel/formula/eval/visitUnaryExpr.ts new file mode 100644 index 000000000..2bb91965f --- /dev/null +++ b/packages/office-viewer/src/excel/formula/eval/visitUnaryExpr.ts @@ -0,0 +1,23 @@ +import {ASTNode} from '../ast/ASTNode'; +import {EvalResult} from './EvalResult'; +import {FormulaVisitor} from './FormulaVisitor'; + +export function visitUnaryExpr( + visitor: FormulaVisitor, + node: ASTNode +): EvalResult { + if (node.token.value === '-') { + const child = visitor.visit(node.children[0]); + if (typeof child === 'number') { + return -child; + } else { + throw new Error('UnaryExpr child is not a number'); + } + } else { + if (node.token.value === '+') { + return visitor.visit(node.children[0]); + } + } + + throw new Error('Not implemented ' + node.token.value); +} diff --git a/packages/office-viewer/src/excel/formula/formula.abnf b/packages/office-viewer/src/excel/formula/formula.abnf new file mode 100644 index 000000000..77f8084e7 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/formula.abnf @@ -0,0 +1,1188 @@ +formula = expression / solo-function + +solo-function = "_xlfn._xlws." "PY" py-params +expression= ref-expression / *whitespace nospace-expression *whitespace +ref-expression= *whitespace ref-nospace-expression *whitespace +nospace-expression = "(" expression ")" / constant / prefix-operator expression / expression infix-operator expression / expression postfix-operator / function-call +ref-nospace-expression = "(" ref-expression ")" / ref-constant / ref-expression ref-infix-operator ref-expression / cell-reference / ref-function-call / name-reference / structure-reference +constant = error-constant / logical-constant / numerical-constant / string-constant / array-constant +ref-constant = "#REF!" +error-constant = ref-constant / "#DIV/0!" / "#N/A" / "#NAME?" / "#NULL!" / "#NUM!" / "#VALUE!" / "#GETTING_DATA" +logical-constant = "FALSE" / "TRUE" +numerical-constant = [neg-sign] significand-part [exponent-part] +significand-part = whole-number-part [fractional-part] / fractional-part +whole-number-part = digit-sequence +fractional-part = full-stop digit-sequence +exponent-part = exponent-character [ sign ] digit-sequence +full-stop = "." +sign = "+" / neg-sign +neg-sign = "-" +exponent-character = "E" +digit-sequence = 1*decimal-digit +decimal-digit = %x30-39 +hex-digit = decimal-digit / %x41-46 / %x61-66 +guid = 8hex-digit "-" 3(4hex-digit "-") 12hex-digit +nonzero-decimal-digit = %x31-39 +string-constant = double-quote [string-chars] double-quote +string-chars = string-char *string-char +string-char = escaped-double-quote / character ; MUST NOT be a double-quote +escaped-double-quote = 2double-quote +double-quote = %x22 +;character = as defined by the production Char in the [W3C-XML] section 2.2 +array-constant = "{" constant-list-rows "}" +constant-list-rows = constant-list-row *(semicolon constant-list-row) +semicolon = ";" +constant-list-row = constant *(comma constant) +;An array-constant MUST NOT contain an array-constant or columns of unequal length or rows of unequal length. +operator = ":" / comma / space / "^" / "*" / "/" / "+" / "-" / "&" / "=" / "<>" / "<" / "<=" / ">" / ">=" / "%" +infix-operator = ref-infix-operator / value-infix-operator +value-infix-operator = "^" / "*" / "/" / "+" / "-" / "&"/ "=" / "<>" / "<" / "<=" / ">" / ">=" +ref-infix-operator = range-operator / union-operator / intersection-operator +union-operator = comma +intersection-operator = space +range-operator = ":" +postfix-operator = "%" +prefix-operator = "+" / "-" +cell-reference = external-cell-reference / local-cell-reference +local-cell-reference = A1-reference +external-cell-reference = bang-reference / sheet-range-reference / single-sheet-reference +book-prefix = workbook-index "!" +bang-reference = "!" (A1-reference / "#REF!") +sheet-range-reference = sheet-range "!" A1-reference +single-sheet-prefix = single-sheet "!" +single-sheet-reference = single-sheet-prefix (A1-reference / "#REF!") +single-sheet-area = single-sheet-prefix A1-area +single-sheet = [workbook-index] sheet-name / apostrophe [workbook-index] sheet-name-special apostrophe +sheet-range = [workbook-index] sheet-name ":" sheet-name / apostrophe [workbook-index] sheet-name-special ":" sheet-name-special apostrophe +workbook-index = "[" whole-number-part "]" +sheet-name = sheet-name-characters +sheet-name-characters = 1*sheet-name-character +sheet-name-character = character ; MUST NOT be an operator, ', [, ], \, or ? +apostrophe= "'" +space = " " +whitespace = space / %x0D %x0A +sheet-name-special = sheet-name-base-character [*sheet-name-character-special sheet-name-base-character] +sheet-name-character-special = 2apostrophe / sheet-name-base-character +sheet-name-base-character = character ; MUST NOT be ', *, [, ], \, :, /, ?, or Unicode character 'END OF TEXT' +parameter-name = "xlpm." Name +lambda-parameter-name = parameter-name / "xlop." Name +A1-reference = (A1-column ":" A1-column) / (A1-row ":" A1-row) / A1-cell / A1-area +A1-cell = A1-column A1-row +A1-area = A1-cell ":" A1-cell +A1-column = A1-relative-column / A1-absolute-column +A1-relative-column = 1*2letter / A-to-W 2letter / "X" A-to-E letter / "XF" A-to-D +A-to-D = %x41-44 / %x61-64 +A-to-E = A-to-D / "E" +A-to-W = %x41-57 / %x61-77 +letter = %x41-5A / %x61-7A +A1-absolute-column = "$" A1-relative-column +A1-row = A1-relative-row / A1-absolute-row +A1-relative-row = row-digit-sequence +row-digit-sequence = nonzero-decimal-digit *5decimal-digit / "10" %x30-33 4decimal-digit / "104" %x30-37 3decimal-digit / "1048" %x30-34 2decimal-digit / "10485" %x30-36 decimal-digit / "104857" %x30-36 +A1-absolute-row = "$" A1-relative-row +cell-function-call = A1-cell "(" argument-list ")" +user-defined-function-call = user-defined-function-name "(" argument-list ")" +user-defined-function-name = name-reference +argument-list = argument *253(comma argument) +comma= "," +argument = *whitespace [argument-expression] +argument-expression= ref-argument-expression / *whitespace nospace-argument-expression *whitespace +ref-argument-expression= *whitespace ref-argument-nospace-expression *whitespace +nospace-argument-expression = "(" expression ")" / constant / prefix-operator argument-expression / argument-expression argument-infix-operator argument-expression / argument-expression postfix-operator / function-call +ref-argument-nospace-expression = "(" ref-expression ")" / ref-constant / ref-argument-expression ref-argument-infix-operator ref-argument-expression / cell-reference / ref-function-call / name-reference / structure-reference +argument-infix-operator = ref-argument-infix-operator / value-infix-operator + +ref-argument-infix-operator = range-operator / intersection-operator + +R1C1-cell-reference = R1C1-row / R1C1-column / R1C1-row R1C1-column / R1C1-column R1C1-row +R1C1-row = "R" row-number + +R1C1-column = "C" column-number +column-number = DIGIT +; A string composed of unicode-digits that represents an unsigned integer that is greater than or equal to 1 and less than or equal to 16384 + +row-number = DIGIT +; A string composed of unicode-digits that represents an unsigned integer that is greater than or equal to 1 and less than or equal to 1048576. + +name-reference = name / external-name +external-name = bang-name / (single-sheet-prefix / book-prefix ) name +bang-name = "!" name +name = name-start-character [ name-characters ] +name-start-character = underscore / backslash / letter +underscore = "_" +backslash = "\" + +name-characters= 1*name-character +name-character = name-start-character / decimal-digit / full-stop / questionmark +questionmark = "?" +;A name MUST NOT have any of the following forms: +;TRUE or FALSE +;cell-reference +;function-list +;command-list +;future-function-list +;R1C1-cell-reference +;worksheet-only-function-list + +structure-reference = [table-identifier] intra-table-reference +table-identifier = [book-prefix] table-name +table-name = name +;table-name is the name of the table the structure reference refers to. If it is missing, the formula containing the structure reference MUST be entered into a cell which belongs to a table and that table's name is used as the table-name. table-name MUST be the value of the displayName attribute of some table element ([ISO/IEC29500-1:2016] section 18.5.1.2). It MUST NOT be any other user-defined name. +intra-table-reference = spaced-lbracket inner-reference spaced-rbracket / keyword / ("[" [simple-column-name] "]") +inner-reference = keyword-list / ([keyword-list spaced-comma] column-range) +keyword = "[#All]" / "[#Data]" / "[#Headers]" / "[#Totals]" / "[#This Row]" +keyword-list = keyword / ("[#Headers]" spaced-comma "[#Data]") / ("[#Data]" spaced-comma "[#Totals]") +column-range = column [":" column] +column = simple-column-name / ("[" *space simple-column-name *space "]") +simple-column-name = [any-nospace-column-character *any-column-character] any-nospace-column-character +escape-column-character = tick / "[" / "]" / "#" +tick = %x27 +unescaped-column-character = character ; MUST NOT match escape-column-character or space +any-column-character = any-nospace-column-character / space +any-nospace-column-character = unescaped-column-character / (tick escape-column-character) +spaced-comma = [space] comma [space] +spaced-lbracket = "[" [space] +spaced-rbracket = [space] "]" +function-list = "ABS" / "ABSREF" / "ACCRINT" / "ACCRINTM" / "ACOS" / "ACOSH" / "ACTIVE.CELL" / "ADD.BAR" / "ADD.COMMAND" / "ADD.MENU" / "ADD.TOOLBAR" / "ADDRESS" / "AMORDEGRC" / "AMORLINC" / "AND" / "APP.TITLE" / "AREAS" / "ARGUMENT" / "ASC" / "ASIN" / "ASINH" / "ATAN" / "ATAN2" / "ATANH" / "AVEDEV" / "AVERAGE" / "AVERAGEA" / "AVERAGEIF" / "AVERAGEIFS" / "BAHTTEXT" / "BESSELI" / "BESSELJ" / "BESSELK" / "BESSELY" / "BETADIST" / "BETAINV" / "BIN2DEC" / "BIN2HEX" / "BIN2OCT" / "BINOMDIST" / "BREAK" / "CALL" / "CALLER" / "CANCEL.KEY" / "CEILING" / "CELL" / "CHAR" / "CHECK.COMMAND" / "CHIDIST" / "CHIINV" / "CHITEST" / "CHOOSE" / "CLEAN" / "CODE" / "COLUMN" / "COLUMNS" / "COMBIN" / "COMPLEX" / "CONCAT" / "CONCATENATE" / "CONFIDENCE" / "CONVERT" / "CORREL" / "COS" / "COSH" / "COUNT" / "COUNTA" / "COUNTBLANK" / "COUNTIF" / "COUNTIFS" / "COUPDAYBS" / "COUPDAYS" / "COUPDAYSNC" / "COUPNCD" / "COUPNUM" / "COUPPCD" / "COVAR" / "CREATE.OBJECT" / "CRITBINOM" / "CUBEKPIMEMBER" / "CUBEMEMBER" / "CUBEMEMBERPROPERTY" / "CUBERANKEDMEMBER" / "CUBESET" / "CUBESETCOUNT" / "CUBEVALUE" / "CUMIPMT" / "CUMPRINC" / "CUSTOM.REPEAT" / "CUSTOM.UNDO" / "DATE" / "DATEDIF" / "DATESTRING" / "DATEVALUE" / "DAVERAGE" / "DAY" / "DAYS360" / "DB" / "DBCS" / "DCOUNT" / "DCOUNTA" / "DDB" / "DEC2BIN" / "DEC2HEX" / "DEC2OCT" / "DEGREES" / "DELETE.BAR" / "DELETE.COMMAND" / "DELETE.MENU" / "DELETE.TOOLBAR" / "DELTA" / "DEREF" / "DEVSQ" / "DGET" / "DIALOG.BOX" / "DIRECTORY" / "DISC" / "DMAX" / "DMIN" / "DOCUMENTS" / "DOLLAR" / "DOLLARDE" / "DOLLARFR" / "DPRODUCT" / "DSTDEV" / "DSTDEVP" / "DSUM" / "DURATION" / "DVAR" / "DVARP" / "ECHO" / "EDATE" / "EFFECT" / "ELSE" / "ELSE.IF" / "ENABLE.COMMAND" / "ENABLE.TOOL" / "END.IF" / "EOMONTH" / "ERF" / "ERFC" / "ERROR" / "ERROR.TYPE" / "EVALUATE" / "EVEN" / "EXACT" / "EXEC" / "EXECUTE" / "EXP" / "EXPONDIST" / "FACT" / "FACTDOUBLE" / "FALSE" / "FCLOSE" / "FDIST" / "FILES" / "FIND" / "FINDB" / "FINV" / "FISHER" / "FISHERINV" / "FIXED" / "FLOOR" / "FOPEN" / "FOR" / "FOR.CELL" / "FORECAST" / "FORMULA.CONVERT" / "FPOS" / "FREAD" / "FREADLN" / "FREQUENCY" / "FSIZE" / "FTEST" / "FV" / "FVSCHEDULE" / "FWRITE" / "FWRITELN" / "GAMMADIST" / "GAMMAINV" / "GAMMALN" / "GCD" / "GEOMEAN" / "GESTEP" / "GET.BAR" / "GET.CELL" / "GET.CHART.ITEM" / "GET.DEF" / "GET.DOCUMENT" / "GET.FIELD" / "GET.FORMULA" / "GET.ITEM" / "GET.LINK.INFO" / "GET.MOVIE" / "GET.NAME" / "GET.NOTE" / "GET.OBJECT" / "GET.TOOL" / "GET.TOOLBAR" / "GET.VIEW" / "GET.WINDOW" / "GET.WORKBOOK" / "GET.WORKSPACE" / "GETPIVOTDATA" / "GOTO" / "GROUP" / "GROWTH" / "HALT" / "HARMEAN" / "HELP" / "HEX2BIN" / "HEX2DEC" / "HEX2OCT" / "HLOOKUP" / "HOUR" / "HYPERLINK" / "HYPGEOMDIST" / "IF" / "IFS" / "IFERROR" / "IMABS" / "IMAGINARY" / "IMARGUMENT" / "IMCONJUGATE" / "IMCOS" / "IMDIV" / "IMEXP" / "IMLN" / "IMLOG10" / "IMLOG2" / "IMPOWER" / "IMPRODUCT" / "IMREAL" / "IMSIN" / "IMSQRT" / "IMSUB" / "IMSUM" / "INDEX" / "INDIRECT" / "INFO" / "INITIATE" / "INPUT" / "INT" / "INTERCEPT" / "INTRATE" / "IPMT" / "IRR" / "ISBLANK" / "ISERR" / "ISERROR" / "ISEVEN" / "ISLOGICAL" / "ISNA" / "ISNONTEXT" / "ISNUMBER" / "ISODD" / "ISPMT" / "ISREF" / "ISTEXT" / "ISTHAIDIGIT" / "KURT" / "LARGE" / "LAST.ERROR" / "LCM" / "LEFT" / "LEFTB" / "LEN" / "LENB" / "LINEST" / "LINKS" / "LN" / "LOG" / "LOG10" / "LOGEST" / "LOGINV" / "LOGNORMDIST" / "LOOKUP" / "LOWER" / "MATCH" / "MAX" / "MAXA" / "MAXIFS" / "MDETERM" / "MDURATION" / "MEDIAN" / "MID" / "MIDB" / "MIN" / "MINA" / "MINIFS" / "MINUTE" / "MINVERSE" / "MIRR" / "MMULT" / "MOD" / "MODE" / "MONTH" / "MOVIE.COMMAND" / "MROUND" / "MULTINOMIAL" / "N" / "NA" / "NAMES" / "NEGBINOMDIST" / "NETWORKDAYS" / "NEXT" / "NOMINAL" / "NORMDIST" / "NORMINV" / "NORMSDIST" / "NORMSINV" / "NOT" / "NOTE" / "NOW" / "NPER" / "NPV" / "NUMBERSTRING" / "OCT2BIN" / "OCT2DEC" / "OCT2HEX" / "ODD" / "ODDFPRICE" / "ODDFYIELD" / "ODDLPRICE" / "ODDLYIELD" / "OFFSET" / "OPEN.DIALOG" / "OPTIONS.LISTS.GET" / "OR" / "PAUSE" / "PEARSON" / "PERCENTILE" / "PERCENTRANK" / "PERMUT" / "PHONETIC" / "PI" / "PMT" / "POISSON" / "POKE" / "POWER" / "PPMT" / "PRESS.TOOL" / "PRICE" / "PRICEDISC" / "PRICEMAT" / "PROB" / "PRODUCT" / "PROPER" / "PV" / "QUARTILE" / "QUOTIENT" / "RADIANS" / "RAND" / "RANDBETWEEN" / "RANK" / "RATE" / "RECEIVED" / "REFTEXT" / "REGISTER" / "REGISTER.ID" / "RELREF" / "RENAME.COMMAND" / "REPLACE" / "REPLACEB" / "REPT" / "REQUEST" / "RESET.TOOLBAR" / "RESTART" / "RESULT" / "RESUME" / "RETURN" / "RIGHT" / "RIGHTB" / "ROMAN" / "ROUND" / "ROUNDBAHTDOWN" / "ROUNDBAHTUP" / "ROUNDDOWN" / "ROUNDUP" / "ROW" / "ROWS" / "RSQ" / "RTD" / "SAVE.DIALOG" / "SAVE.TOOLBAR" / "SCENARIO.GET" / "SEARCH" / "SEARCHB" / "SECOND" / "SELECTION" / "SERIES" / "SERIESSUM" / "SET.NAME" / "SET.VALUE" / "SHOW.BAR" / "SIGN" / "SIN" / "SINH" / "SKEW" / "SLN" / "SLOPE" / "SMALL" / "SPELLING.CHECK" / "SPREADBASE.DATA.FIELD" / "SQRT" / "SQRTPI" / "STANDARDIZE" / "STDEV" / "STDEVA" / "STDEVP" / "STDEVPA" / "STEP" / "STEYX" / "SUBSTITUTE" / "SUBTOTAL" / "SUM" / "SUMIF" / "SUMIFS" / "SUMPRODUCT" / "SUMSQ" / "SUMX2MY2" / "SUMX2PY2" / "SUMXMY2" / "SWITCH" / "SYD" / "T" / "TAN" / "TANH" / "TBILLEQ" / "TBILLPRICE" / "TBILLYIELD" / "TDIST" / "TERMINATE" / "TEXT" / "TEXT.BOX" / "TEXTJOIN" / "TEXTREF" / "THAIDAYOFWEEK" / "THAIDIGIT" / "THAIMONTHOFYEAR" / "THAINUMSOUND" / "THAINUMSTRING" / "THAISTRINGLENGTH" / "THAIYEAR" / "TIME" / "TIMEVALUE" / "TINV" / "TODAY" / "TRANSPOSE" / "TREND" / "TRIM" / "TRIMMEAN" / "TRUE" / "TRUNC" / "TTEST" / "TYPE" / "UNREGISTER" / "UPPER" / "USDOLLAR" / "VALUE" / "VAR" / "VARA" / "VARP" / "VARPA" / "VDB" / "VIEW.GET" / "VLOOKUP" / "VOLATILE" / "WEEKDAY" / "WEEKNUM" / "WEIBULL" / "WHILE" / "WINDOW.TITLE" / "WINDOWS" / "WORKDAY" / "XIRR" / "XNPV" / "YEAR" / "YEARFRAC" / "YIELD" / "YIELDDISC" / "YIELDMAT" / "ZTEST" +command-list = ("A1.R1C1" / "ACTIVATE" / "ACTIVATE.NEXT" / "ACTIVATE.NOTES" / "ACTIVATE.PREV" / "ACTIVE.CELL.FONT" / "ADD.ARROW" / "ADD.CHART.AUTOFORMAT" / "ADD.LIST.ITEM" / "ADD.OVERLAY" / "ADD.PRINT.AREA" / "ADD.TOOL" / "ADDIN.MANAGER" / "ALERT" / "ALIGNMENT" / "APP.ACTIVATE" / "APP.ACTIVATE.MICROSOFT" / "APP.MAXIMIZE" / "APP.MINIMIZE" / "APP.MOVE" / "APP.RESTORE" / "APP.SIZE" / "APPLY.NAMES" / "APPLY.STYLE" / "ARRANGE.ALL" / "ASSIGN.TO.OBJECT" / "ASSIGN.TO.TOOL" / "ATTACH.TEXT" / "ATTACH.TOOLBARS" / "ATTRIBUTES" / "AUTO.OUTLINE" / "AUTOCORRECT" / "AXES" / "BEEP" / "BORDER" / "BRING.TO.FRONT" / "CALCULATE.DOCUMENT" / "CALCULATE.NOW" / "CALCULATION" / "CANCEL.COPY" / "CELL.PROTECTION" / "CHANGE.LINK" / "CHART.ADD.DATA" / "CHART.TREND" / "CHART.WIZARD" / "CHECKBOX.PROPERTIES" / "CLEAR" / "CLEAR.OUTLINE" / "CLEAR.PRINT.AREA" / "CLEAR.ROUTING.SLIP" / "CLOSE" / "CLOSE.ALL" / "COLOR.PALETTE" / "COLUMN.WIDTH" / "COMBINATION" / "CONSOLIDATE" / "CONSTRAIN.NUMERIC" / "COPY" / "COPY.CHART" / "COPY.PICTURE" / "COPY.TOOL" / "CREATE.NAMES" / "CREATE.PUBLISHER" / "CUSTOMIZE.TOOLBAR" / "CUT" / "DATA.DELETE" / "DATA.FIND" / "DATA.FIND.NEXT" / "DATA.FIND.PREV" / "DATA.FORM" / "DATA.LABEL" / "DATA.SERIES" / "DEFINE.NAME" / "DEFINE.STYLE" / "DELETE.ARROW" / "DELETE.CHART.AUTOFORMAT" / "DELETE.FORMAT" / "DELETE.NAME" / "DELETE.NOTE" / "DELETE.OVERLAY" / "DELETE.STYLE" / "DELETE.TOOL" / "DEMOTE" / "DISABLE.INPUT" / "DISPLAY" / "DUPLICATE" / "EDIT.COLOR" / "EDIT.DELETE" / "EDIT.OBJECT" / "EDIT.REPEAT" / "EDIT.SERIES" / "EDIT.TOOL" / "EDITBOX.PROPERTIES" / "EDITION.OPTIONS" / "ENABLE.OBJECT" / "ENABLE.TIPWIZARD" / "ENTER.DATA" / "ERRORBAR.X" / "ERRORBAR.Y" / "EXTEND.POLYGON" / "EXTRACT" / "FILE.CLOSE" / "FILE.DELETE" / "FILL.AUTO" / "FILL.DOWN" / "FILL.GROUP" / "FILL.LEFT" / "FILL.RIGHT" / "FILL.UP" / "FILTER" / "FILTER.ADVANCED" / "FILTER.SHOW.ALL" / "FIND.FILE" / "FONT" / "FONT.PROPERTIES" / "FORMAT.AUTO" / "FORMAT.CHART" / "FORMAT.CHARTTYPE" / "FORMAT.FONT" / "FORMAT.LEGEND" / "FORMAT.MAIN" / "FORMAT.MOVE" / "FORMAT.NUMBER" / "FORMAT.OVERLAY" / "FORMAT.SHAPE" / "FORMAT.SIZE" / "FORMAT.TEXT" / "FORMULA" / "FORMULA.ARRAY" / "FORMULA.FILL" / "FORMULA.FIND" / "FORMULA.FIND.NEXT" / "FORMULA.FIND.PREV" / "FORMULA.GOTO" / "FORMULA.REPLACE" / "FREEZE.PANES" / "FULL" / "FULL.SCREEN" / "FUNCTION.WIZARD" / "GALLERY.3D.AREA" / "GALLERY.3D.BAR" / "GALLERY.3D.COLUMN" / "GALLERY.3D.LINE" / "GALLERY.3D.PIE" / "GALLERY.3D.SURFACE" / "GALLERY.AREA" / "GALLERY.BAR" / "GALLERY.COLUMN" / "GALLERY.CUSTOM" / "GALLERY.DOUGHNUT" / "GALLERY.LINE" / "GALLERY.PIE" / "GALLERY.RADAR" / "GALLERY.SCATTER" / "GOAL.SEEK" / "GRIDLINES" / "HIDE" / "HIDE.DIALOG" / "HIDE.OBJECT" / "HIDEALL.INKANNOTS" / "HIDEALL.NOTES" / "HIDECURR.NOTE" / "HLINE" / "HPAGE" / "HSCROLL" / "INSERT" / "INSERT.MAP.OBJECT" / "INSERT.OBJECT" / "INSERT.PICTURE" / "INSERT.TITLE" / "INSERTDATATABLE" / "JUSTIFY" / "LABEL.PROPERTIES" / "LAYOUT" / "LEGEND" / "LINE.PRINT" / "LINK.COMBO" / "LINK.FORMAT" / "LIST.NAMES" / "LISTBOX.PROPERTIES" / "MACRO.OPTIONS" / "MAIL.ADD.MAILER" / "MAIL.DELETE.MAILER" / "MAIL.EDIT.MAILER" / "MAIL.FORWARD" / "MAIL.LOGOFF" / "MAIL.LOGON" / "MAIL.NEXT.LETTER" / "MAIL.REPLY" / "MAIL.REPLY.ALL" / "MAIL.SEND.MAILER" / "MAIN.CHART" / "MAIN.CHART.TYPE" / "MENU.EDITOR" / "MERGE.STYLES" / "MESSAGE" / "MOVE.BRK" / "MOVE.TOOL" / "MSOCHECKS" / "NEW" / "NEW.WINDOW" / "NEWWEBQUERY" / "NORMAL" / "OBJECT.PROPERTIES" / "OBJECT.PROTECTION" / "ON.DATA" / "ON.DOUBLECLICK" / "ON.ENTRY" / "ON.KEY" / "ON.RECALC" / "ON.SHEET" / "ON.TIME" / "ON.WINDOW" / "OPEN" / "OPEN.LINKS" / "OPEN.MAIL" / "OPEN.TEXT" / "OPTIONS.CALCULATION" / "OPTIONS.CHART" / "OPTIONS.EDIT" / "OPTIONS.GENERAL" / "OPTIONS.LISTS.ADD" / "OPTIONS.LISTS.DELETE" / "OPTIONS.ME" / "OPTIONS.MENONO" / "OPTIONS.SAVE" / "OPTIONS.SPELL" / "OPTIONS.TRANSITION" / "OPTIONS.VIEW" / "OUTLINE" / "OVERLAY" / "OVERLAY.CHART.TYPE" / "PAGE.SETUP" / "PARSE" / "PASTE" / "PASTE.LINK" / "PASTE.PICTURE" / "PASTE.PICTURE.LINK" / "PASTE.SPECIAL" / "PASTE.TOOL" / "PATTERNS" / "PICKLIST" / "PIVOT.ADD.FIELDS" / "PIVOT.FIELD" / "PIVOT.FIELD.GROUP" / "PIVOT.FIELD.PROPERTIES" / "PIVOT.FIELD.UNGROUP" / "PIVOT.ITEM" / "PIVOT.ITEM.PROPERTIES" / "PIVOT.REFRESH" / "PIVOT.SHOW.PAGES" / "PIVOT.TABLE.CHART" / "PIVOT.TABLE.WIZARD" / "POST.DOCUMENT" / "PRECISION" / "PREFERRED" / "PRINT" / "PRINT.PREVIEW" / "PRINTER.SETUP" / "PROMOTE" / "PROTECT.DOCUMENT" / "PROTECT.REVISIONS" / "PUSHBUTTON.PROPERTIES" / "QUIT" / "REMOVE.LIST.ITEM" / "REMOVE.PAGE.BREAK" / "RENAME.OBJECT" / "REPLACE.FONT" / "RESET.TOOL" / "RM.PRINT.AREA" / "ROUTE.DOCUMENT" / "ROUTING.SLIP" / "ROW.HEIGHT" / "RUN" / "SAVE" / "SAVE.AS" / "SAVE.COPY.AS" / "SAVE.NEW.OBJECT" / "SAVE.WORKBOOK" / "SAVE.WORKSPACE" / "SCALE" / "SCENARIO.ADD" / "SCENARIO.CELLS" / "SCENARIO.DELETE" / "SCENARIO.EDIT" / "SCENARIO.MERGE" / "SCENARIO.SHOW" / "SCENARIO.SHOW.NEXT" / "SCENARIO.SUMMARY" / "SCROLLBAR.PROPERTIES" / "SELECT" / "SELECT.ALL" / "SELECT.CHART" / "SELECT.END" / "SELECT.LAST.CELL" / "SELECT.LIST.ITEM" / "SELECT.PLOT.AREA" / "SELECT.SPECIAL" / "SEND.KEYS" / "SEND.MAIL" / "SEND.TO.BACK" / "SERIES.AXES" / "SERIES.ORDER" / "SERIES.X" / "SERIES.Y" / "SET.CONTROL.VALUE" / "SET.CRITERIA" / "SET.DATABASE" / "SET.DIALOG.DEFAULT" / "SET.DIALOG.FOCUS" / "SET.EXTRACT" / "SET.LIST.ITEM" / "SET.PAGE.BREAK" / "SET.PREFERRED" / "SET.PRINT.AREA" / "SET.PRINT.TITLES" / "SET.UPDATE.STATUS" / "SHARE" / "SHARE.NAME" / "SHEET.BACKGROUND" / "SHORT.MENUS" / "SHOW.ACTIVE.CELL" / "SHOW.CLIPBOARD" / "SHOW.DETAIL" / "SHOW.DIALOG" / "SHOW.INFO" / "SHOW.LEVELS" / "SHOW.TOOLBAR" / "SORT" / "SORT.SPECIAL" / "SOUND.NOTE" / "SOUND.PLAY" / "SPELLING" / "SPLIT" / "STANDARD.FONT" / "STANDARD.WIDTH" / "STYLE" / "SUBSCRIBE.TO" / "SUBTOTAL.CREATE" / "SUBTOTAL.REMOVE" / "SUMMARY.INFO" / "TAB.ORDER" / "TABLE" / "TEXT.TO.COLUMNS" / "TRACER.CLEAR" / "TRACER.DISPLAY" / "TRACER.ERROR" / "TRACER.NAVIGATE" / "TRAVERSE.NOTES" / "UNDO" / "UNGROUP" / "UNGROUP.SHEETS" / "UNHIDE" / "UNLOCKED.NEXT" / "UNLOCKED.PREV" / "UNPROTECT.REVISIONS" / "UPDATE.LINK" / "VBA.INSERT.FILE" / "VBA.MAKE.ADDIN" / "VBA.PROCEDURE.DEFINITION" / "VBAActivate" / "VIEW.3D" / "VIEW.DEFINE" / "VIEW.DELETE" / "VIEW.SHOW" / "VLINE" / "VPAGE" / "VSCROLL" / "WAIT" / "WEB.PUBLISH" / "WINDOW.MAXIMIZE" / "WINDOW.MINIMIZE" / "WINDOW.MOVE" / "WINDOW.RESTORE" / "WINDOW.SIZE" / "WORKBOOK.ACTIVATE" / "WORKBOOK.ADD" / "WORKBOOK.COPY" / "WORKBOOK.DELETE" / "WORKBOOK.HIDE" / "WORKBOOK.INSERT" / "WORKBOOK.MOVE" / "WORKBOOK.NAME" / "WORKBOOK.NEW" / "WORKBOOK.NEXT" / "WORKBOOK.OPTIONS" / "WORKBOOK.PREV" / "WORKBOOK.PROTECT" / "WORKBOOK.SCROLL" / "WORKBOOK.SELECT" / "WORKBOOK.TAB.SPLIT" / "WORKBOOK.UNHIDE" / "WORKGROUP" / "WORKGROUP.OPTIONS" / "WORKSPACE" / "ZOOM") ["?"] +future-function-list = ("_xlfn." ("AGGREGATE" / "ACOT" / "ACOTH" / "ARABIC" / "BASE" / "BETA.DIST" / "BETA.INV" / "BINOM.DIST" / "BINOM.DIST.RANGE" / "BINOM.INV" / "BITAND" / "BITLSHIFT" / "BITOR" / "BITRSHIFT" / "BITXOR" / "BYCOL" / "BYROW" / "CEILING.MATH" / "CEILING.PRECISE" / "CHISQ.DIST" / "CHISQ.DIST.RT" / "CHISQ.INV" / "CHISQ.INV.RT" / "CHISQ.TEST" / "CHOOSECOLS" / "CHOOSEROWS" /"COMBINA" / "CONFIDENCE.NORM" / "CONFIDENCE.T" / "COT" / "COTH" / "COVARIANCE.P" / "COVARIANCE.S" / "CSC" / "CSCH" / "DAYS" / "DECIMAL" / "DROP" /"ERF.PRECISE" / "ERFC.PRECISE" / "EXPAND" / "EXPON.DIST" / "F.DIST" / "F.DIST.RT" / "F.INV" / "F.INV.RT" / "F.TEST" / "FIELDVALUE" / "FILTERXML" / "FLOOR.MATH" / "FLOOR.PRECISE" / "FORMULATEXT" / "GAMMA" / "GAMMA.DIST" / "GAMMA.INV" / "GAMMALN.PRECISE" / "GAUSS" / "HSTACK" /"HYPGEOM.DIST" / "IFNA" / "IMCOSH" / "IMCOT" / "IMCSC" / "IMCSCH" / "IMSEC" / "IMSECH" / "IMSINH" / "IMTAN" / "ISFORMULA" / "ISOMITTED" / "ISOWEEKNUM" / "LAMBDA" / "LET" / "LOGNORM.DIST" / "LOGNORM.INV" / "MAKEARRAY" / "MAP" / "MODE.MULT" / "MODE.SNGL" / "MUNIT" / "NEGBINOM.DIST" / "NORM.DIST" / "NORM.INV" / "NORM.S.DIST" / "NORM.S.INV" / "NUMBERVALUE" / "PDURATION" / "PERCENTILE.EXC" / "PERCENTILE.INC" / "PERCENTRANK.EXC" / "PERCENTRANK.INC" / "PERMUTATIONA" / "PHI" / "POISSON.DIST" / "PQSOURCE" / "PYTHON_STR" / "PYTHON_TYPE" / "PYTHON_TYPENAME"/ "QUARTILE.EXC" / "QUARTILE.INC" / "QUERYSTRING" / "RANDARRAY" / "RANK.AVG" / "RANK.EQ" / "REDUCE" / "RRI" / "SCAN" / "SEC" / "SECH" / "SEQUENCE" / "SHEET" / "SHEETS" / "SKEW.P" / "SORTBY" / "STDEV.P" / "STDEV.S" / "T.DIST" / "T.DIST.2T" / "T.DIST.RT" / "T.INV" / "T.INV.2T" / "T.TEST" / "TAKE" / "TEXTAFTER" / "TEXTBEFORE" / "TEXTSPLIT" / "TOCOL" / "TOROW" / "UNICHAR" / "UNICODE" / "UNIQUE" / "VAR.P" / "VAR.S" / "VSTACK" / "WEBSERVICE" / "WEIBULL.DIST" / "WRAPCOLS" / "WRAPROWS" / "XLOOKUP" /"XOR" / "Z.TEST")) / "ECMA.CEILING" / "ISO.CEILING" / "NETWORKDAYS.INTL" / "WORKDAY.INTL" / "FORECAST.ETS" / "FORECAST.ETS.CONFINT" / "FORECAST.ETS.SEASONALITY" / "FORECAST.LINEAR" / "FORECAST.ETS.STAT" +ref-function-call = "CHOOSE" choose-params / "IF" if-params / "IF" if-worksheet-params / "INDEX" index-params / "INDIRECT" indirect-params / "OFFSET" offset-params +future-function-call = ("_xlfn." ( ("ACOT" acot-params) / ("ACOTH" acoth-params) / ("AGGREGATE" aggregate-params) / ("ARABIC" arabic-params) / ("BASE" base-params) / ("BETA.DIST" beta-dist-params) / ("BETA.INV" beta-inv-params) / ("BINOM.DIST" binom-dist-params) / ("BINOM.DIST.RANGE" binom-dist-range-params) / ("BINOM.INV" binom-inv-params) / ("BITAND" bitand-params) / ("BITLSHIFT" bitlshift-params) / ("BITOR" bitor-params) / ("BITRSHIFT" bitrshift-params) / ("BITXOR" bitxor-params) / ("BYCOL" bycol-params) / ("BYROW" byrow-params) / ("CEILING.MATH" ceiling-math-params) / ("CEILING.PRECISE" ceiling-precise-params) / ("CHISQ.DIST" chisq-dist-params) / ("CHISQ.DIST.RT" chisq-dist-rt-params) / ("CHISQ.INV" chisq-inv-params) / ("CHISQ.INV.RT" chisq-inv-rt-params) / ("CHISQ.TEST" chisq-test-params) / ("CHOOSECOLS" choosecols-params) / ("CHOOSEROWS" chooserows-params) / ("COMBINA" combina-params) / ("CONFIDENCE.NORM" confidence-norm-params) / ("CONFIDENCE.T" confidence-t-params) / ("COT" cot-params) / ("COTH" coth-params) / ("COVARIANCE.P" covariance-p-params) / ("COVARIANCE.S" covariance-s-params) / ("CSC" csc-params) / ("CSCH" csch-params) / ("DAYS" days-params) / ("DECIMAL" decimal-params) /("DROP" drop-params) / ("ERF.PRECISE" erf-precise-params) / ("ERFC.PRECISE" erfc-precise-params) /("EXPAND" expand-params) / ("EXPON.DIST" expon-dist-params) / ("F.DIST" f-dist-params) / ("F.DIST.RT" f-dist-rt-params) / ("F.INV" f-inv-params) / ("F.INV.RT" f-inv-rt-params) / ("F.TEST" f-test-params) / ("FIELDVALUE" fieldvalue-params) / ("FILTERXML" filterxml-params) / ("FLOOR.MATH" floor-math-params) / ("FLOOR.PRECISE" floor-precise-params) / ("FORMULATEXT" formulatext-params) / ("GAMMA" gamma-params) / ("GAMMA.DIST" gamma-dist-params) / ("GAMMA.INV" gamma-inv-params) / ("GAMMALN.PRECISE" gammaln-precise-params) / ("GAUSS" gauss-params) / ("HSTACK" hstack-params) / ("HYPGEOM.DIST" hypgeom-dist-params) / ("IFNA" ifna-params) / ("IMCOSH" imcosh-params) / ("IMCOT" imcot-params) / ("IMCSC" imcsc-params) / ("IMCSCH" imcsch-params) / ("IMSEC" imsec-params) / ("IMSECH" imsech-params) / ("IMSINH" imsinh-params) / ("IMTAN" imtan-params) / ("ISFORMULA" isformula-params) / ("ISOMITTED" isomitted-params) / ("ISOWEEKNUM" isoweeknum-params) / ("LAMBDA" lambda-params) / ("LET" let-params) / ("LOGNORM.DIST" lognorm-dist-params) / ("LOGNORM.INV" lognorm-inv-params) / ("MAKEARRAY" makearray-params) / ("MAP" map-params) / ("MODE.MULT" mode-mult-params) / ("MODE.SNGL" mode-sngl-params) / ("MUNIT" munit-params) / ("NEGBINOM.DIST" negbinom-dist-params) / ("NORM.DIST" norm-dist-params) / ("NORM.INV" norm-inv-params) / ("NORM.S.DIST" norm-s-dist-params) / ("NORM.S.INV" norm-s-inv-params) / ("NUMBERVALUE" numbervalue-params) / ("PDURATION" pduration-params) / ("PERCENTILE.EXC" percentile-exc-params) / ("PERCENTILE.INC" percentile-inc-params) / ("PERCENTRANK.EXC" percentrank-exc-params) / ("PERCENTRANK.INC" percentrank-inc-params) / ("PERMUTATIONA" permutationa-params) / ("PHI" phi-params) / ("POISSON.DIST" poisson-dist-params) / ("P QSOURCE" pqsource-params) / ("PYTHON_STR" python-str-params) / ("PYTHON_TYPE" python-type-params) / ("PYTHON_TYPENAME" python-typename-params) / ("QUARTILE.EXC" quartile-exc-params) / ("QUARTILE.INC" quartile-inc-params) / ("QUERYSTRING" querystring-params) / ("RANDARRAY" randarray-params) / ("RANK.AVG" rank-avg-params) / ("RANK.EQ" rank-eq-params) / ("REDUCE" reduce-params) / ("RRI" rri-params) / ("SCAN" scan-params) / ("SEC" sec-params) / ("SECH" sech-params) / ("SEQUENCE" sequence-params) / ("SHEET" sheet-params) / ("SHEETS" sheets-params) / ("SKEW.P" skew-p-params) / ("SORTBY" sortby-params) / ("STDEV.P" stdev-p-params) / ("STDEV.S" stdev-s-params) / ("T.DIST" t-dist-params) / ("T.DIST.2T" t-dist-2t-params) / ("T.DIST.RT" t-dist-rt-params) / ("T.INV" t-inv-params) / ("T.INV.2T" t-inv-2t-params) / ("T.TEST" t-test-params) / ("TAKE" take-params) / ("TEXTAFTER" textafter-params) / ("TEXTBEFORE" textbefore-params) / ("TEXTSPLIT" textsplit-params) / ("TOCOL" tocol-params) / ("TOROW" torow-params) / ("UNICHAR" unichar-params) / ("UNICODE" unicode-params) / ("UNIQUE" unique-params) / ("VAR.P" var-p-params) / ("VAR.S" var-s-params) / ("VSTACK" vstack-params) / ("WEBSERVICE" webservice-params) / ("WEIBULL.DIST" weibull-dist-params) / ("WRAPCOLS" wrapcols-params) / ("WRAPROWS" wraprows-params) / ("XLOOKUP" xlookup-params) / ("XOR" xor-params) / ("Z.TEST" z-test-params))) / ("ECMA.CEILING" ecma-ceiling-params) / ("ISO.CEILING" iso-ceiling-params) / ("NETWORKDAYS.INTL" networkdays-intl-params) / ("WORKDAY.INTL" workday-intl-params) / ("FORECAST.ETS" forecast-ets-params) / ("FORECAST.ETS.CONFINT" forecast-ets-confint-params) / ("FORECAST.ETS.SEASONALITY" forecast-ets-seasonality-params) / ("FORECAST.LINEAR" forecast-linear-params) / ("FORECAST.ETS.STAT" forecast-ets-stat-params) +function-call = ref-function-call / future-function-call / worksheet-only-function-call / cell-function-call / user-defined-function-call / "ABS" abs-params / "ACCRINT" accrint-params / "ACCRINTM" accrintm-params / "ACOS" acos-params / "ACOSH" acosh-params / "ADDRESS" address-params / "AMORDEGRC" amordegrc-params / "AMORLINC" amorlinc-params / "AND" and-params / "AREAS" areas-params / "ASC" asc-params / "ASIN" asin-params / "ASINH" asinh-params / "ATAN" atan-params / "ATAN2" atan2-params / "ATANH" atanh-params / "AVEDEV" avedev-params / "AVERAGE" average-params / "AVERAGEA" averagea-params / "AVERAGEIF" averageif-params / "AVERAGEIFS" averageifs-params / "BAHTTEXT" bahttext-params / "BESSELI" besseli-params / "BESSELJ" besselj-params / "BESSELK" besselk-params / "BESSELY" bessely-params / "BETADIST" betadist-params / "BETAINV" betainv-params / "BIN2DEC" bin2dec-params / "BIN2HEX" bin2hex-params / "BIN2OCT" bin2oct-params / "BINOMDIST" binomdist-params / "CEILING" ceiling-params / "CELL" cell-params / "CHAR" char-params / "CHIDIST" chidist-params / "CHIINV" chiinv-params / "CHITEST" chitest-params / "CLEAN" clean-params / "CODE" code-params / "COLUMN" column-params / "COLUMNS" columns-params / "COMBIN" combin-params / "COMPLEX" complex-params / "CONCAT" concat-params / "CONCATENATE" concatenate-params / "CONFIDENCE" confidence-params / "CONVERT" convert-params / "CORREL" correl-params / "COS" cos-params / "COSH" cosh-params / "COUNT" count-params / "COUNTA" counta-params / "COUNTBLANK" countblank-params / "COUNTIF" countif-params / "COUNTIFS" countifs-params / "COUPDAYBS" coupdaybs-params / "COUPDAYS" coupdays-params / "COUPDAYSNC" coupdaysnc-params / "COUPNCD" coupncd-params / "COUPNUM" coupnum-params / "COUPPCD" couppcd-params / "COVAR" covar-params / "CRITBINOM" critbinom-params / "CUBEKPIMEMBER" cubekpimember-params / "CUBEMEMBER" cubemember-params / "CUBEMEMBERPROPERTY" cubememberproperty-params / "CUBERANKEDMEMBER" cuberankedmember-params / "CUBESET" cubeset-params / "CUBESETCOUNT" cubesetcount-params / "CUBEVALUE" cubevalue-params / "CUMIPMT" cumipmt-params / "CUMPRINC" cumprinc-params / "DATE" date-params / "DATEDIF" datedif-params / "DATESTRING" datestring-params / "DATEVALUE" datevalue-params / "DAVERAGE" daverage-params / "DAY" day-params / "DAYS360" days360-params / "DB" db-params / "DBCS" dbcs-params / "DCOUNT" dcount-params / "DCOUNTA" dcounta-params / "DDB" ddb-params / "DEC2BIN" dec2bin-params / "DEC2HEX" dec2hex-params / "DEC2OCT" dec2oct-params / "DEGREES" degrees-params / "DELTA" delta-params / "DEVSQ" devsq-params / "DGET" dget-params / "DISC" disc-params / "DMAX" dmax-params / "DMIN" dmin-params / "DOLLAR" dollar-params / "DOLLARDE" dollarde-params / "DOLLARFR" dollarfr-params / "DPRODUCT" dproduct-params / "DSTDEV" dstdev-params / "DSTDEVP" dstdevp-params / "DSUM" dsum-params / "DURATION" duration-params / "DVAR" dvar-params / "DVARP" dvarp-params / "EDATE" edate-params / "EFFECT" effect-params / "EOMONTH" eomonth-params / "ERF" erf-params / "ERFC" erfc-params / "ERROR.TYPE" error-type-params / "EVEN" even-params / "EXACT" exact-params / "EXP" exp-params / "EXPONDIST" expondist-params / "FACT" fact-params / "FACTDOUBLE" factdouble-params / "FALSE" false-params / "FDIST" fdist-params / "FIND" find-params / "FINDB" findb-params / "FINV" finv-params / "FISHER" fisher-params / "FISHERINV" fisherinv-params / "FIXED" fixed-params / "FLOOR" floor-params / "FORECAST" forecast-params / "FREQUENCY" frequency-params / "FTEST" ftest-params / "FV" fv-params / "FVSCHEDULE" fvschedule-params / "GAMMADIST" gammadist-params / "GAMMAINV" gammainv-params / "GAMMALN" gammaln-params / "GCD" gcd-params / "GEOMEAN" geomean-params / "GESTEP" gestep-params / "GETPIVOTDATA" getpivotdata-params / "GROWTH" growth-params / "HARMEAN" harmean-params / "HEX2BIN" hex2bin-params / "HEX2DEC" hex2dec-params / "HEX2OCT" hex2oct-params / "HLOOKUP" hlookup-params / "HOUR" hour-params / "HYPERLINK" hyperlink-params / "HYPGEOMDIST" hypgeomdist-params / "IFS" ifs-params / "IFERROR" iferror-params / "IMABS" imabs-params / "IMAGINARY" imaginary-params / "IMARGUMENT" imargument-params / "IMCONJUGATE" imconjugate-params / "IMCOS" imcos-params / "IMDIV" imdiv-params / "IMEXP" imexp-params / "IMLN" imln-params / "IMLOG10" imlog10-params / "IMLOG2" imlog2-params / "IMPOWER" impower-params / "IMPRODUCT" improduct-params / "IMREAL" imreal-params / "IMSIN" imsin-params / "IMSQRT" imsqrt-params / "IMSUB" imsub-params / "IMSUM" imsum-params / "INFO" info-params / "INT" int-params / "INTERCEPT" intercept-params / "INTRATE" intrate-params / "IPMT" ipmt-params / "IRR" irr-params / "ISBLANK" isblank-params / "ISERR" iserr-params / "ISERROR" iserror-params / "ISEVEN" iseven-params / "ISLOGICAL" islogical-params / "ISNA" isna-params / "ISNONTEXT" isnontext-params / "ISNUMBER" isnumber-params / "ISODD" isodd-params / "ISPMT" ispmt-params / "ISREF" isref-params / "ISTEXT" istext-params / "ISTHAIDIGIT" isthaidigit-params / "KURT" kurt-params / "LARGE" large-params / "LCM" lcm-params / "LEFT" left-params / "LEFTB" leftb-params / "LEN" len-params / "LENB" lenb-params / "LINEST" linest-params / "LN" ln-params / "LOG" log-params / "LOG10" log10-params / "LOGEST" logest-params / "LOGINV" loginv-params / "LOGNORMDIST" lognormdist-params / "LOOKUP" lookup-params / "LOWER" lower-params / "MATCH" match-params / "MAX" max-params / "MAXA" maxa-params / "MAXIFS" maxifs-params / "MDETERM" mdeterm-params / "MDURATION" mduration-params / "MEDIAN" median-params / "MID" mid-params / "MIDB" midb-params / "MIN" min-params / "MINA" mina-params / "MINIFS" minifs-params / "MINUTE" minute-params / "MINVERSE" minverse-params / "MIRR" mirr-params / "MMULT" mmult-params / "MOD" mod-params / "MODE" mode-params / "MONTH" month-params / "MROUND" mround-params / "MULTINOMIAL" multinomial-params / "N" n-params / "NA" na-params / "NEGBINOMDIST" negbinomdist-params / "NETWORKDAYS" networkdays-params / "NOMINAL" nominal-params / "NORMDIST" normdist-params / "NORMINV" norminv-params / "NORMSDIST" normsdist-params / "NORMSINV" normsinv-params / "NOT" not-params / "NOW" now-params / "NPER" nper-params / "NPV" npv-params / "NUMBERSTRING" numberstring-params / "OCT2BIN" oct2bin-params / "OCT2DEC" oct2dec-params / "OCT2HEX" oct2hex-params / "ODD" odd-params / "ODDFPRICE" oddfprice-params / "ODDFYIELD" oddfyield-params / "ODDLPRICE" oddlprice-params / "ODDLYIELD" oddlyield-params / "OR" or-params / "PEARSON" pearson-params / "PERCENTILE" percentile-params / "PERCENTRANK" percentrank-params / "PERMUT" permut-params / "PHONETIC" phonetic-params / "PI" pi-params / "PMT" pmt-params / "POISSON" poisson-params / "POWER" power-params / "PPMT" ppmt-params / "PRICE" price-params / "PRICEDISC" pricedisc-params / "PRICEMAT" pricemat-params / "PROB" prob-params / "PRODUCT" product-params / "PROPER" proper-params / "PV" pv-params / "QUARTILE" quartile-params / "QUOTIENT" quotient-params / "RADIANS" radians-params / "RAND" rand-params / "RANDBETWEEN" randbetween-params / "RANK" rank-params / "RATE" rate-params / "RECEIVED" received-params / "REPLACE" replace-params / "REPLACEB" replaceb-params / "REPT" rept-params / "RIGHT" right-params / "RIGHTB" rightb-params / "ROMAN" roman-params / "ROUND" round-params / "ROUNDBAHTDOWN" roundbahtdown-params / "ROUNDBAHTUP" roundbahtup-params / "ROUNDDOWN" rounddown-params / "ROUNDUP" roundup-params / "ROW" row-params / "ROWS" rows-params / "RSQ" rsq-params / "RTD" rtd-params / "SEARCH" search-params / "SEARCHB" searchb-params / "SECOND" second-params / "SERIES" series-params / "SERIESSUM" seriessum-params / "SIGN" sign-params / "SIN" sin-params / "SINH" sinh-params / "SKEW" skew-params / "SLN" sln-params / "SLOPE" slope-params / "SMALL" small-params / "SQRT" sqrt-params / "SQRTPI" sqrtpi-params / "STANDARDIZE" standardize-params / "STDEV" stdev-params / "STDEVA" stdeva-params / "STDEVP" stdevp-params / "STDEVPA" stdevpa-params / "STEYX" steyx-params / "SUBSTITUTE" substitute-params / "SUBTOTAL" subtotal-params / "SUM" sum-params / "SUMIF" sumif-params / "SUMIFS" sumifs-params / "SUMPRODUCT" sumproduct-params / "SUMSQ" sumsq-params / "SUMX2MY2" sumx2my2-params / "SUMX2PY2" sumx2py2-params / "SUMXMY2" sumxmy2-params / "SWITCH" switch-params / "SYD" syd-params / "T" t-params / "TAN" tan-params / "TANH" tanh-params / "TBILLEQ" tbilleq-params / "TBILLPRICE" tbillprice-params / "TBILLYIELD" tbillyield-params / "TDIST" tdist-params / "TEXT" text-params / "TEXTJOIN" textjoin-params / "THAIDAYOFWEEK" thaidayofweek-params / "THAIDIGIT" thaidigit-params / "THAIMONTHOFYEAR" thaimonthofyear-params / "THAINUMSOUND" thainumsound-params / "THAINUMSTRING" thainumstring-params / "THAISTRINGLENGTH" thaistringlength-params / "THAIYEAR" thaiyear-params / "TIME" time-params / "TIMEVALUE" timevalue-params / "TINV" tinv-params / "TODAY" today-params / "TRANSPOSE" transpose-params / "TREND" trend-params / "TRIM" trim-params / "TRIMMEAN" trimmean-params / "TRUE" true-params / "TRUNC" trunc-params / "TTEST" ttest-params / "TYPE" type-params / "UPPER" upper-params / "USDOLLAR" usdollar-params / "VALUE" value-params / "VAR" var-params / "VARA" vara-params / "VARP" varp-params / "VARPA" varpa-params / "VDB" vdb-params / "VLOOKUP" vlookup-params / "WEEKDAY" weekday-params / "WEEKNUM" weeknum-params / "WEIBULL" weibull-params / "WORKDAY" workday-params / "XIRR" xirr-params / "XNPV" xnpv-params / "YEAR" year-params / "YEARFRAC" yearfrac-params / "YIELD" yield-params / "YIELDDISC" yielddisc-params / "YIELDMAT" yieldmat-params / "ZTEST" ztest-params +worksheet-only-function-list = ("_xlfn._xlws." ("FILTER" / "PY" / "SORT")) +worksheet-only-function-call = ("_xlfn._xlws." (("FILTER" filter-worksheet-params) / ("SORT" sort-worksheet-params))) +emptyparams = "(" *whitespace ")" +abs-params = "(" argument-expression ")" +accrintm-params = "(" argument "," argument "," argument "," argument ["," argument] ")" +accrint-params = "(" argument "," argument "," argument "," argument "," argument "," argument ["," argument ["," argument]] ")" +acosh-params = "(" argument-expression ")" +acos-params = "(" argument-expression ")" +acoth-params = "(" argument-expression ")" +acot-params = "(" argument-expression ")" +address-params = "(" argument "," argument ["," argument ["," argument ["," argument]]] ")" +aggregate-params = "(" argument "," argument "," argument ["," argument ["," ref-argument-expression *249("," ref-argument-expression )]] ")" +amordegrc-params = "(" argument "," argument "," argument "," argument "," argument "," argument ["," argument] ")" +amorlinc-params = "(" argument "," argument "," argument "," argument "," argument "," argument ["," argument] ")" +and-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +arabic-params = "(" argument-expression ")" +areas-params = "(" ref-argument-expression ")" +asc-params = "(" argument-expression ")" +asinh-params = "(" argument-expression ")" +asin-params = "(" argument-expression ")" +atan2-params = "(" argument "," argument ")" +atanh-params = "(" argument-expression ")" +atan-params = "(" argument-expression ")" +avedev-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +averagea-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +averageif-params = "(" ref-argument-expression "," argument ["," ref-argument-expression ] ")" +averageifs-params = "(" ref-argument-expression "," ref-argument-expression "," argument *126("," ref-argument-expression "," argument) ")" +average-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +bahttext-params = "(" argument-expression ")" +base-params = "(" argument "," argument ["," argument] ")" +besseli-params = "(" argument "," argument ")" +besselj-params = "(" argument "," argument ")" +besselk-params = "(" argument "," argument ")" +bessely-params = "(" argument "," argument ")" +beta-dist-params = "(" argument "," argument "," argument "," argument ["," argument ["," argument]] ")" +betadist-params = "(" argument "," argument "," argument ["," argument ["," argument]] ")" +betainv-params = "(" argument "," argument "," argument ["," argument ["," argument]] ")" +beta-inv-params = "(" argument "," argument "," argument ["," argument ["," argument]] ")" +bin2dec-params = "(" argument-expression ")" +bin2hex-params = "(" (argument-expression / (argument "," argument)) ")" +bin2oct-params = "(" (argument-expression / (argument "," argument)) ")" +binom-dist-range-params = "(" argument "," argument "," argument ["," argument] ")" +binomdist-params = "(" argument "," argument "," argument "," argument ")" +binom-dist-params = "(" argument "," argument "," argument "," argument ")" +binom-inv-params = "(" argument "," argument "," argument ")" +bitand-params = "(" argument "," argument ")" +bitlshift-params = "(" argument "," argument ")" +bitor-params = "(" argument "," argument ")" +bitrshift-params = "(" argument "," argument ")" +bitxor-params = "(" argument "," argument ")" +bycol-params = "(" argument ["," argument] ")" +byrow-params = "(" argument ["," argument] ")" +ceiling-math-params = "(" (argument-expression / (argument "," argument ["," argument])) ")" +ceiling-params = "(" argument "," argument ")" +ceiling-precise-params = "(" argument "," argument ")" +cell-params = "(" (argument-expression / (argument "," ref-argument-expression )) ")" +char-params = "(" argument-expression ")" +chidist-params = "(" argument "," argument ")" +chiinv-params = "(" argument "," argument ")" +chisq-dist-params = "(" argument "," argument "," argument ")" +chisq-dist-rt-params = "(" argument "," argument ")" +chisq-inv-params = "(" argument "," argument ")" +chisq-inv-rt-params = "(" argument "," argument ")" +chisq-test-params = "(" argument "," argument ")" +chitest-params = "(" argument "," argument ")" +choose-params = "(" argument "," argument *253("," argument) ")" +choosecols-params = "(" argument 1*253("," argument) ")" +chooserows-params = "(" argument 1*253("," argument) ")" +clean-params = "(" argument-expression ")" +code-params = "(" argument-expression ")" +column-params = "(" [ref-argument-expression ] ")" +columns-params = "(" argument-expression ")" +combina-params = "(" argument "," argument ")" +combin-params = "(" argument "," argument ")" +complex-params = "(" argument "," argument ["," argument] ")" +concat-params = "(" (argument-expression / (argument 1*253("," argument))) ")" +concatenate-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +confidence-norm-params = "(" argument "," argument "," argument ")" +confidence-params = "(" argument "," argument "," argument ")" +confidence-t-params = "(" argument "," argument "," argument ")" +convert-params = "(" argument "," argument "," argument ")" +correl-params = "(" argument "," argument ")" +cosh-params = "(" argument-expression ")" +cos-params = "(" argument-expression ")" +coth-params = "(" argument-expression ")" +cot-params = "(" argument-expression ")" +counta-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +countblank-params = "(" ref-argument-expression ")" +countif-params = "(" ref-argument-expression "," argument ")" +countifs-params = "(" ref-argument-expression "," argument *126("," ref-argument-expression "," argument) ")" +count-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +coupdaybs-params = "(" argument "," argument "," argument ["," argument] ")" +coupdaysnc-params = "(" argument "," argument "," argument ["," argument] ")" +coupdays-params = "(" argument "," argument "," argument ["," argument] ")" +coupncd-params = "(" argument "," argument "," argument ["," argument] ")" +coupnum-params = "(" argument "," argument "," argument ["," argument] ")" +couppcd-params = "(" argument "," argument "," argument ["," argument] ")" +covariance-p-params = "(" argument "," argument ")" +covariance-s-params = "(" argument "," argument ")" +covar-params = "(" argument "," argument ")" +critbinom-params = "(" argument "," argument "," argument ")" +csch-params = "(" argument-expression ")" +csc-params = "(" argument-expression ")" +cubekpimember-params = "(" argument "," argument "," argument ["," argument] ")" +cubemember-params = "(" argument "," argument ["," argument] ")" +cubememberproperty-params = "(" argument "," argument "," argument ")" +cuberankedmember-params = "(" argument "," argument "," argument ["," argument] ")" +cubesetcount-params = "(" argument-expression ")" +cubeset-params = "(" argument "," argument ["," argument ["," argument ["," argument]]] ")" +cubevalue-params = "(" (argument-expression / (argument "," argument *253("," argument))) ")" +cumipmt-params = "(" argument "," argument "," argument "," argument "," argument "," argument ")" +cumprinc-params = "(" argument "," argument "," argument "," argument "," argument "," argument ")" +datedif-params = "(" argument "," argument "," argument ")" +date-params = "(" argument "," argument "," argument ")" +datestring-params = "(" argument-expression ")" +datevalue-params = "(" argument-expression ")" +daverage-params = "(" ref-argument-expression "," argument "," argument ")" +day-params = "(" argument-expression ")" +days360-params = "(" argument "," argument ["," argument] ")" +days-params = "(" argument "," argument ")" +dbcs-params = "(" argument-expression ")" +db-params = "(" argument "," argument "," argument "," argument ["," argument] ")" +dcounta-params = "(" ref-argument-expression "," argument "," argument ")" +dcount-params = "(" ref-argument-expression "," argument "," argument ")" +ddb-params = "(" argument "," argument "," argument "," argument ["," argument] ")" +dec2bin-params = "(" (argument-expression / (argument "," argument)) ")" +dec2hex-params = "(" (argument-expression / (argument "," argument)) ")" +dec2oct-params = "(" (argument-expression / (argument "," argument)) ")" +decimal-params = "(" argument "," argument ")" +degrees-params = "(" argument-expression ")" +delta-params = "(" (argument-expression / (argument "," argument)) ")" +devsq-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +dget-params = "(" ref-argument-expression "," argument "," argument ")" +disc-params = "(" argument "," argument "," argument "," argument ["," argument] ")" +dmax-params = "(" ref-argument-expression "," argument "," argument ")" +dmin-params = "(" ref-argument-expression "," argument "," argument ")" +dollarde-params = "(" argument "," argument ")" +dollarfr-params = "(" argument "," argument ")" +dollar-params = "(" (argument-expression / (argument "," argument)) ")" +dproduct-params = "(" ref-argument-expression "," argument "," argument ")" +drop-params = "(" argument 1*2("," argument) ")" +dstdev-params = "(" ref-argument-expression "," argument "," argument ")" +dstdevp-params = "(" ref-argument-expression "," argument "," argument ")" +dsum-params = "(" ref-argument-expression "," argument "," argument ")" +duration-params = "(" argument "," argument "," argument "," argument "," argument ["," argument] ")" +dvar-params = "(" ref-argument-expression "," argument "," argument ")" +dvarp-params = "(" ref-argument-expression "," argument "," argument ")" +ecma-ceiling-params = "(" argument "," argument ")" +edate-params = "(" argument "," argument ")" +effect-params = "(" argument "," argument ")" +eomonth-params = "(" argument "," argument ")" +erfc-params = "(" argument-expression ")" +erfc-precise-params = "(" argument-expression ")" +erf-params = "(" (argument-expression / (argument "," argument)) ")" +erf-precise-params = "(" argument-expression ")" +error-type-params = "(" argument-expression ")" +even-params = "(" argument-expression ")" +exact-params = "(" argument "," argument ")" +expondist-params = "(" argument "," argument "," argument ")" +expon-dist-params = "(" argument "," argument "," argument ")" +exp-params = "(" argument-expression ")" +expand-params = "(" argument 1*3("," argument) ")" +factdouble-params = "(" argument-expression ")" +fact-params = "(" argument-expression ")" +false-params = emptyparams +fdist-params = "(" argument "," argument "," argument ")" +f-dist-params = "(" argument "," argument "," argument "," argument ")" +f-dist-rt-params = "(" argument "," argument "," argument ")" +fieldvalue-params = "(" argument "," argument ")" +filter-worksheet-params = "(" argument "," argument 1*2("," argument) ")" +filterxml-params = "(" argument "," argument ")" +findb-params = "(" argument "," argument ["," argument] ")" +find-params = "(" argument "," argument ["," argument] ")" +finv-params = "(" argument "," argument "," argument ")" +f-inv-params = "(" argument "," argument "," argument ")" +f-inv-rt-params = "(" argument "," argument "," argument ")" +fisherinv-params = "(" argument-expression ")" +fisher-params = "(" argument-expression ")" +fixed-params = "(" (argument-expression / (argument "," argument ["," argument])) ")" +floor-math-params = "(" (argument-expression / (argument "," argument ["," argument])) ")" +floor-params = "(" argument "," argument ")" +floor-precise-params = "(" argument "," argument ")" +forecast-params = "(" argument "," argument "," argument ")" +forecast-linear-params = "(" argument "," argument "," argument ")" +forecast-ets-params = "(" argument "," argument "," argument ["," argument] ["," argument] ["," argument] ")" +forecast-ets-confint-params = "(" argument "," argument "," argument ["," argument] ["," argument] ["," argument] ["," argument] ")" +forecast-ets-seasonality-params = "(" argument "," argument ["," argument] ["," argument] ")" +forecast-ets-stat-params = "(" argument "," argument "," argument ["," argument] ["," argument] ["," argument] ")" +formulatext-params = "(" ref-argument-expression ")" +frequency-params = "(" argument "," argument ")" +ftest-params = "(" argument "," argument ")" +f-test-params = "(" argument "," argument ")" +fv-params = "(" argument "," argument "," argument ["," argument ["," argument]] ")" +fvschedule-params = "(" argument "," argument ")" +gammadist-params = "(" argument "," argument "," argument "," argument ")" +gamma-dist-params = "(" argument "," argument "," argument "," argument ")" +gammainv-params = "(" argument "," argument "," argument ")" +gamma-inv-params = "(" argument "," argument "," argument ")" +gammaln-params = "(" argument-expression ")" +gammaln-precise-params = "(" argument-expression ")" +gamma-params = "(" argument-expression ")" +gauss-params = "(" argument-expression ")" +gcd-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +geomean-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +gestep-params = "(" (argument-expression / (argument "," argument)) ")" +getpivotdata-params = "(" argument "," argument ["," argument ["," argument *125("," argument "," argument)]] ")" +growth-params = "(" (argument-expression / (argument "," argument ["," argument ["," argument]])) ")" +harmean-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +hex2bin-params = "(" (argument-expression / (argument "," argument)) ")" +hex2dec-params = "(" argument-expression ")" +hex2oct-params = "(" (argument-expression / (argument "," argument)) ")" +hlookup-params = "(" argument "," argument "," argument ["," argument] ")" +hour-params = "(" argument-expression ")" +hstack-params = "(" (argument-expression / (argument 1*253("," argument))) ")" +hyperlink-params = "(" (argument-expression / (argument "," argument)) ")" +hypgeomdist-params = "(" argument "," argument "," argument "," argument ")" +hypgeom-dist-params = "(" argument "," argument "," argument "," argument "," argument ")" +iferror-params = "(" argument "," argument ")" +ifna-params = "(" argument "," argument ")" +if-params = "(" (argument-expression / (argument "," argument ["," argument])) ")" +ifs-params = "(" argument "," argument *126("," argument "," argument) ")" +if-worksheet-params = "(" argument "," argument 1*2("," argument) ")" +imabs-params = "(" argument-expression ")" +imaginary-params = "(" argument-expression ")" +imargument-params = "(" argument-expression ")" +imconjugate-params = "(" argument-expression ")" +imcosh-params = "(" argument-expression ")" +imcos-params = "(" argument-expression ")" +imcot-params = "(" argument-expression ")" +imcsch-params = "(" argument-expression ")" +imcsc-params = "(" argument-expression ")" +imdiv-params = "(" argument "," argument ")" +imexp-params = "(" argument-expression ")" +imln-params = "(" argument-expression ")" +imlog10-params = "(" argument-expression ")" +imlog2-params = "(" argument-expression ")" +impower-params = "(" argument "," argument ")" +improduct-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +imreal-params = "(" argument-expression ")" +imsech-params = "(" argument-expression ")" +imsec-params = "(" argument-expression ")" +imsinh-params = "(" argument-expression ")" +imsin-params = "(" argument-expression ")" +imsqrt-params = "(" argument-expression ")" +imsub-params = "(" argument "," argument ")" +imsum-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +imtan-params = "(" argument-expression ")" +index-params = "(" argument "," argument ["," argument ["," argument]] ")" +indirect-params = "(" (argument-expression / (argument "," argument)) ")" +info-params = "(" argument-expression ")" +intercept-params = "(" argument "," argument ")" +int-params = "(" argument-expression ")" +intrate-params = "(" argument "," argument "," argument "," argument ["," argument] ")" +ipmt-params = "(" argument "," argument "," argument "," argument ["," argument ["," argument]] ")" +irr-params = "(" (argument-expression / (argument "," argument)) ")" +isblank-params = "(" argument-expression ")" +iserror-params = "(" argument-expression ")" +iserr-params = "(" argument-expression ")" +iseven-params = "(" argument-expression ")" +isformula-params = "(" ref-argument-expression ")" +islogical-params = "(" argument-expression ")" +isna-params = "(" argument-expression ")" +isnontext-params = "(" argument-expression ")" +isnumber-params = "(" argument-expression ")" +iso-ceiling-params = "(" (argument-expression / (argument "," argument)) ")" +isodd-params = "(" argument-expression ")" +isomitted-params = "(" argument-expression ")" +isoweeknum-params = "(" argument-expression ")" +ispmt-params = "(" argument "," argument "," argument "," argument ")" +isref-params = "(" argument-expression ")" +istext-params = "(" argument-expression ")" +isthaidigit-params = "(" argument-expression ")" +kurt-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +lambda-params = "(" *252(lambda-parameter-name ",") argument ")" +large-params = "(" argument "," argument ")" +lcm-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +leftb-params = "(" (argument-expression / (argument "," argument)) ")" +left-params = "(" (argument-expression / (argument "," argument)) ")" +lenb-params = "(" argument-expression ")" +len-params = "(" argument-expression ")" +let-params = "(" 1*126(parameter-name "," argument) "," argument ")" +linest-params = "(" (argument-expression / (argument "," argument ["," argument ["," argument]])) ")" +ln-params = "(" argument-expression ")" +log10-params = "(" argument-expression ")" +logest-params = "(" (argument-expression / (argument "," argument ["," argument ["," argument]])) ")" +loginv-params = "(" argument "," argument "," argument ")" +lognormdist-params = "(" argument "," argument "," argument ")" +lognorm-dist-params = "(" argument "," argument "," argument "," argument ")" +lognorm-inv-params = "(" argument "," argument "," argument ")" +log-params = "(" (argument-expression / (argument "," argument)) ")" +lookup-params = "(" argument "," argument ["," argument] ")" +lower-params = "(" argument-expression ")" +makearray-params = "(" argument "," argument "," argument ")" +map-params = "(" 2*252(argument ",") argument ")" +match-params = "(" argument "," argument ["," argument] ")" +maxa-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +max-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +maxifs-params = "(" ref-argument-expression "," ref-argument-expression "," argument *125("," ref-argument-expression "," argument) ")" +mdeterm-params = "(" argument-expression ")" +mduration-params = "(" argument "," argument "," argument "," argument "," argument ["," argument] ")" +median-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +midb-params = "(" argument "," argument "," argument ")" +mid-params = "(" argument "," argument "," argument ")" +mina-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +min-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +minifs-params = "(" ref-argument-expression "," ref-argument-expression "," argument *125("," ref-argument-expression "," argument) ")" +minute-params = "(" argument-expression ")" +minverse-params = "(" argument-expression ")" +mirr-params = "(" argument "," argument "," argument ")" +mmult-params = "(" argument "," argument ")" +mode-mult-params = "(" (argument-expression / (argument 1*253("," argument))) ")" +mode-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +mode-sngl-params = "(" (argument-expression / (argument 1*253("," argument))) ")" +mod-params = "(" argument "," argument ")" +month-params = "(" argument-expression ")" +mround-params = "(" argument "," argument ")" +multinomial-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +munit-params = "(" argument-expression ")" +na-params = emptyparams +negbinomdist-params = "(" argument "," argument "," argument ")" +negbinom-dist-params = "(" argument "," argument "," argument "," argument ")" +networkdays-intl-params = "(" argument "," argument ["," argument ["," argument]] ")" +networkdays-params = "(" argument "," argument ["," argument] ")" +nominal-params = "(" argument "," argument ")" +normdist-params = "(" argument "," argument "," argument "," argument ")" +norm-dist-params = "(" argument "," argument "," argument "," argument ")" +norminv-params = "(" argument "," argument "," argument ")" +norm-inv-params = "(" argument "," argument "," argument ")" +norm-s-dist-params = "(" argument "," argument ")" +normsdist-params = "(" argument-expression ")" +normsinv-params = "(" argument-expression ")" +norm-s-inv-params = "(" argument-expression ")" +not-params = "(" argument-expression ")" +now-params = emptyparams +n-params = "(" argument-expression ")" +nper-params = "(" argument "," argument "," argument ["," argument ["," argument]] ")" +npv-params = "(" argument "," argument *253("," argument) ")" +numberstring-params = "(" argument "," argument ")" +numbervalue-params = "(" (argument-expression / (argument "," argument ["," argument])) ")" +oct2bin-params = "(" (argument-expression / (argument "," argument)) ")" +oct2dec-params = "(" argument-expression ")" +oct2hex-params = "(" (argument-expression / (argument "," argument)) ")" +oddfprice-params = "(" argument "," argument "," argument "," argument "," argument "," argument "," argument "," argument ["," argument] ")" +oddfyield-params = "(" argument "," argument "," argument "," argument "," argument "," argument "," argument "," argument ["," argument] ")" +oddlprice-params = "(" argument "," argument "," argument "," argument "," argument "," argument "," argument ["," argument] ")" +oddlyield-params = "(" argument "," argument "," argument "," argument "," argument "," argument "," argument ["," argument] ")" +odd-params = "(" argument-expression ")" +offset-params = "(" ref-argument-expression "," argument "," argument ["," argument ["," argument]] ")" +or-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +pduration-params = "(" argument "," argument "," argument ")" +pearson-params = "(" argument "," argument ")" +percentile-exc-params = "(" argument "," argument ")" +percentile-inc-params = "(" argument "," argument ")" +percentile-params = "(" argument "," argument ")" +percentrank-exc-params = "(" argument "," argument ["," argument] ")" +percentrank-inc-params = "(" argument "," argument ["," argument] ")" +percentrank-params = "(" argument "," argument ["," argument] ")" +permutationa-params = "(" argument "," argument ")" +permut-params = "(" argument "," argument ")" +phi-params = "(" argument-expression ")" +phonetic-params = "(" ref-argument-expression ")" +pi-params = emptyparams +pmt-params = "(" argument "," argument "," argument ["," argument ["," argument]] ")" +poisson-dist-params = "(" argument "," argument "," argument ")" +poisson-params = "(" argument "," argument "," argument ")" +power-params = "(" argument "," argument ")" +ppmt-params = "(" argument "," argument "," argument "," argument ["," argument ["," argument]] ")" +pqsource-params = "(" guid ")" +pricedisc-params = "(" argument "," argument "," argument "," argument ["," argument] ")" +pricemat-params = "(" argument "," argument "," argument "," argument "," argument ["," argument] ")" +price-params = "(" argument "," argument "," argument "," argument "," argument "," argument ["," argument] ")" +prob-params = "(" argument "," argument "," argument ["," argument] ")" +product-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +proper-params = "(" argument-expression ")" +pv-params = "(" argument "," argument "," argument ["," argument ["," argument]] ")" +py-params = "(" whole-number-part "," ("0" / "1") *252("," argument) ")" +;whole-number-part MUST be 0-based index referencing CT_PythonScript element that indicates Python script corresponding to the function as specified in section 2.3.10.2. +python-str-params = "(" argument-expression ")" +python-type-params = "(" argument-expression ")" +python-typename-params = "(" argument-expression ")" +quartile-exc-params = "(" argument "," argument ")" +quartile-inc-params = "(" argument "," argument ")" +quartile-params = "(" argument "," argument ")" +querystring-params = "(" argument "," argument *126( "," argument "," argument) ")" +quotient-params = "(" argument "," argument ")" +radians-params = "(" argument-expression ")" +randarray-params = "(" [argument *4("," argument)] ")" +randbetween-params = "(" argument "," argument ")" +rand-params = emptyparams +rank-avg-params = "(" argument "," ref-argument-expression ["," argument] ")" +rank-eq-params = "(" argument "," ref-argument-expression ["," argument] ")" +rank-params = "(" argument "," ref-argument-expression ["," argument] ")" +rate-params = "(" argument "," argument "," argument ["," argument ["," argument ["," argument]]] ")" +received-params = "(" argument "," argument "," argument "," argument ["," argument] ")" +reduce-params = "(" argument "," argument "," argument ")" +replaceb-params = "(" argument "," argument "," argument "," argument ")" +replace-params = "(" argument "," argument "," argument "," argument ")" +rept-params = "(" argument "," argument ")" +rightb-params = "(" (argument-expression / (argument "," argument)) ")" +right-params = "(" (argument-expression / (argument "," argument)) ")" +roman-params = "(" (argument-expression / (argument "," argument)) ")" +roundbahtdown-params = "(" argument-expression ")" +roundbahtup-params = "(" argument-expression ")" +rounddown-params = "(" argument "," argument ")" +round-params = "(" argument "," argument ")" +roundup-params = "(" argument "," argument ")" +row-params = "(" [ref-argument-expression ] ")" +rows-params = "(" argument-expression ")" +rri-params = "(" argument "," argument "," argument ")" +rsq-params = "(" argument "," argument ")" +rtd-params = "(" argument "," argument "," argument *252("," argument) ")" +scan-params = "(" argument "," argument "," argument ")" +searchb-params = "(" argument "," argument ["," argument] ")" +search-params = "(" argument "," argument ["," argument] ")" +sech-params = "(" argument-expression ")" +second-params = "(" argument-expression ")" +sec-params = "(" argument-expression ")" +sequence-params = "(" argument *3("," argument) ")" +series-params = "(" argument "," argument "," argument "," argument ["," argument] ")" +seriessum-params = "(" argument "," argument "," argument "," argument ")" +sheet-params = "(" argument ")" +sheets-params = "(" argument ")" +sign-params = "(" argument-expression ")" +sinh-params = "(" argument-expression ")" +sin-params = "(" argument-expression ")" +skew-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +skew-p-params = "(" (argument-expression / (argument 1*253("," argument))) ")" +sln-params = "(" argument "," argument "," argument ")" +slope-params = "(" argument "," argument ")" +small-params = "(" argument "," argument ")" +sortby-params = "(" argument "," argument ["," argument *125("," argument "," argument)] ")" +sort-worksheet-params = "(" (argument-expression / (argument 1*3("," argument))) ")" +sqrt-params = "(" argument-expression ")" +sqrtpi-params = "(" argument-expression ")" +standardize-params = "(" argument "," argument "," argument ")" +stdeva-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +stdevpa-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +stdev-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +stdev-p-params = "(" (argument-expression / (argument 1*253("," argument))) ")" +stdevp-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +stdev-s-params = "(" (argument-expression / (argument 1*253("," argument))) ")" +steyx-params = "(" argument "," argument ")" +substitute-params = "(" argument "," argument "," argument ["," argument] ")" +subtotal-params = "(" argument "," ref-argument-expression *253("," ref-argument-expression ) ")" +sumif-params = "(" ref-argument-expression "," argument ["," ref-argument-expression ] ")" +sumifs-params = "(" ref-argument-expression "," ref-argument-expression "," argument *126("," ref-argument-expression "," argument) ")" +sum-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +sumproduct-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +sumsq-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +sumx2my2-params = "(" argument "," argument ")" +sumx2py2-params = "(" argument "," argument ")" +sumxmy2-params = "(" argument "," argument ")" +switch-params = "(" argument "," argument "," argument 1*251("," argument) ")" +syd-params = "(" argument "," argument "," argument "," argument ")" +take-params = "(" argument 1*2("," argument) ")" +tanh-params = "(" argument-expression ")" +tan-params = "(" argument-expression ")" +tbilleq-params = "(" argument "," argument "," argument ")" +tbillprice-params = "(" argument "," argument "," argument ")" +tbillyield-params = "(" argument "," argument "," argument ")" +t-dist-2t-params = "(" argument "," argument ")" +tdist-params = "(" argument "," argument "," argument ")" +t-dist-params = "(" argument "," argument "," argument ")" +t-dist-rt-params = "(" argument "," argument ")" +text-params = "(" argument "," argument ")" +textafter-params = "(" argument 1*5("," argument) ")" +textbefore-params = "(" argument 1*5("," argument) ")" +textjoin-params = "(" argument "," argument "," argument *251("," argument) ")" +textsplit-params = "(" argument 1*5("," argument) ")" +thaidayofweek-params = "(" argument-expression ")" +thaidigit-params = "(" argument-expression ")" +thaimonthofyear-params = "(" argument-expression ")" +thainumsound-params = "(" argument-expression ")" +thainumstring-params = "(" argument-expression ")" +thaistringlength-params = "(" argument-expression ")" +thaiyear-params = "(" argument-expression ")" +time-params = "(" argument "," argument "," argument ")" +timevalue-params = "(" argument-expression ")" +t-inv-2t-params = "(" argument "," argument ")" +tinv-params = "(" argument "," argument ")" +t-inv-params = "(" argument "," argument ")" +tocol-params = "(" (argument-expression / (argument 1*2("," argument))) ")" +today-params = emptyparams +torow-params = "(" (argument-expression / (argument 1*2("," argument))) ")" +t-params = "(" argument-expression ")" +transpose-params = "(" argument-expression ")" +trend-params = "(" (argument-expression / (argument "," argument ["," argument ["," argument]])) ")" +trimmean-params = "(" argument "," argument ")" +trim-params = "(" argument-expression ")" +true-params = emptyparams +trunc-params = "(" (argument-expression / (argument "," argument)) ")" +ttest-params = "(" argument "," argument "," argument "," argument ")" +t-test-params = "(" argument "," argument "," argument "," argument ")" +type-params = "(" argument-expression ")" +unichar-params = "(" argument-expression ")" +unicode-params = "(" argument-expression ")" +unique-params = "(" argument *2("," argument) ")" +upper-params = "(" argument-expression ")" +usdollar-params = "(" (argument-expression / (argument "," argument)) ")" +value-params = "(" argument-expression ")" +vara-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +varpa-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +var-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +var-p-params = "(" (argument-expression / (argument 1*253("," argument))) ")" +varp-params = "(" (argument-expression / (argument 1*254("," argument))) ")" +var-s-params = "(" (argument-expression / (argument 1*253("," argument))) ")" +vdb-params = "(" argument "," argument "," argument "," argument "," argument ["," argument ["," argument]] ")" +vlookup-params = "(" argument "," argument "," argument ["," argument] ")" +vstack-params = "(" (argument-expression / (argument 1*253("," argument))) ")" +webservice-params = "(" (argument-expression / (argument "," argument)) ")" +weekday-params = "(" (argument-expression / (argument "," argument)) ")" +weeknum-params = "(" (argument-expression / (argument "," argument)) ")" +weibull-dist-params = "(" argument "," argument "," argument "," argument ")" +weibull-params = "(" argument "," argument "," argument "," argument ")" +workday-intl-params = "(" argument "," argument ["," argument ["," argument]] ")" +workday-params = "(" argument "," argument ["," argument] ")" +wrapcols-params = "(" argument 1*2("," argument) ")" +wraprows-params = "(" argument 1*2("," argument) ")" +xirr-params = "(" argument "," argument ["," argument] ")" +xnpv-params = "(" argument "," argument "," argument ")" +xlookup-params = "(" argument "," argument "," argument *3("," argument) ")" +xor-params = "(" (argument-expression / (argument 1*253("," argument))) ")" +yearfrac-params = "(" argument "," argument ["," argument] ")" +year-params = "(" argument-expression ")" +yielddisc-params = "(" argument "," argument "," argument "," argument ["," argument] ")" +yieldmat-params = "(" argument "," argument "," argument "," argument "," argument ["," argument] ")" +yield-params = "(" argument "," argument "," argument "," argument "," argument "," argument ["," argument] ")" +ztest-params = "(" argument "," argument ["," argument] ")" +z-test-params = "(" argument "," argument ["," argument] ")" + +ref-macro-function-call = "ABSREF" absref-params / "ACTIVE.CELL" active-cell-params / "CALL" call-params / "CALLER" caller-params / "EVALUATE" evaluate-params / "GET.DOCUMENT" get-document-params / "IF" if-params / "INPUT" input-params / "LAST.ERROR" last-error-params / "SCENARIO.GET" scenario-get-params / "SELECTION" selection-params / "TEXTREF" textref-params / "VIEW.GET" view-get-params +macro-function-call = ref-macro-function-call / "ADD.BAR" add-bar-params / "ADD.COMMAND" add-command-params / "ADD.MENU" add-menu-params / "ADD.TOOLBAR" add-toolbar-params / "APP.TITLE" app-title-params / "ARGUMENT" argument-params / "BREAK" break-params / "CANCEL.KEY" cancel-key-params / "CHECK.COMMAND" check-command-params / "CREATE.OBJECT" create-object-params / "CUSTOM.REPEAT" custom-repeat-params / "CUSTOM.UNDO" custom-undo-params / "DELETE.BAR" delete-bar-params / "DELETE.COMMAND" delete-command-params / "DELETE.MENU" delete-menu-params / "DELETE.TOOLBAR" delete-toolbar-params / "DEREF" deref-params / "DIALOG.BOX" dialog-box-params / "DIRECTORY" directory-params / "DOCUMENTS" documents-params / "ECHO" echo-params / "ELSE" else-params / "ELSE.IF" else-if-params / "ENABLE.COMMAND" enable-command-params / "ENABLE.TOOL" enable-tool-params / "END.IF" end-if-params / "ERROR" error-params / "EXEC" exec-params / "EXECUTE" execute-params / "FCLOSE" fclose-params / "FILES" files-params / "FOPEN" fopen-params / "FOR" for-params / "FOR.CELL" for-cell-params / "FORMULA.CONVERT" formula-convert-params / "FPOS" fpos-params / "FREAD" fread-params / "FREADLN" freadln-params / "FSIZE" fsize-params / "FWRITE" fwrite-params / "FWRITELN" fwriteln-params / "GET.BAR" get-bar-params / "GET.CELL" get-cell-params / "GET.CHART.ITEM" get-chart-item-params / "GET.DEF" get-def-params / "GET.FORMULA" get-formula-params / "GET.LINK.INFO" get-link-info-params / "GET.MOVIE" get-movie-params / "GET.NAME" get-name-params / "GET.NOTE" get-note-params / "GET.OBJECT" get-object-params / "GET.TOOL" get-tool-params / "GET.TOOLBAR" get-toolbar-params / "GET.WINDOW" get-window-params / "GET.WORKBOOK" get-workbook-params / "GET.WORKSPACE" get-workspace-params / "GOTO" goto-params / "GROUP" group-params / "HALT" halt-params / "HELP" help-params / "INITIATE" initiate-params / "LINKS" links-params / "MOVIE.COMMAND" movie-command-params / "NAMES" names-params / "NEXT" next-params / "NOTE" note-params / "OPEN.DIALOG" open-dialog-params / "OPTIONS.LISTS.GET" options-lists-get-params / "PAUSE" pause-params / "POKE" poke-params / "PRESS.TOOL" press-tool-params / "REFTEXT" reftext-params / "REGISTER" register-params / "REGISTER.ID" register-id-params / "RELREF" relref-params / "RENAME.COMMAND" rename-command-params / "REQUEST" request-params / "RESET.TOOLBAR" reset-toolbar-params / "RESTART" restart-params / "RESULT" result-params / "RESUME" resume-params / "RETURN" return-params / "SAVE.DIALOG" save-dialog-params / "SAVE.TOOLBAR" save-toolbar-params / "SET.NAME" set-name-params / "SET.VALUE" set-value-params / "SHOW.BAR" show-bar-params / "SPELLING.CHECK" spelling-check-params / "STEP" step-params / "TERMINATE" terminate-params / "TEXT.BOX" text-box-params / "UNREGISTER" unregister-params / "VOLATILE" volatile-params / "WHILE" while-params / "WINDOW.TITLE" window-title-params / "WINDOWS" windows-params + +absref-params = "(" argument "," ref-argument-expression ")" +active-cell-params = "(" *space ")" +add-bar-params = "(" argument ")" +add-command-params = "(" argument "," argument "," argument ["," argument ["," argument]] ")" +add-menu-params = "(" argument "," argument ["," argument ["," argument]] ")" +add-toolbar-params = "(" argument ["," argument] ")" +app-title-params = "(" argument ")" +argument-params = "(" argument ["," argument ["," ref-argument-expression]] ")" +break-params = "(" *space ")" +call-params = "(" (argument-expression / (argument "," argument *253("," argument))) ")" +caller-params = "(" *space ")" +cancel-key-params = "(" argument ["," ref-argument-expression] ")" +check-command-params = "(" argument "," argument "," argument "," argument ["," argument] ")" +create-object-params = "(" argument "," argument ["," argument ["," argument ["," argument ["," argument ["," argument ["," argument ["," argument ["," argument ["," argument]]]]]]]]] ")" +custom-repeat-params = "(" argument ["," argument ["," argument]] ")" +custom-undo-params = "(" argument ["," argument] ")" +delete-bar-params = "(" argument-expression ")" +delete-command-params = "(" argument "," argument "," argument ["," argument] ")" +delete-menu-params = "(" argument "," argument ["," argument] ")" +delete-toolbar-params = "(" argument-expression ")" +deref-params = "(" ref-argument-expression ")" +dialog-box-params = "(" argument-expression ")" +directory-params = "(" argument ")" +documents-params = "(" argument ["," argument] ")" +echo-params = "(" argument ")" +else-params = "(" *space ")" +else-if-params = "(" argument-expression ")" +enable-command-params = "(" argument "," argument "," argument "," argument ["," argument] ")" +enable-tool-params = "(" argument "," argument "," argument ")" +end-if-params = "(" *space ")" +error-params = "(" argument ["," argument] ")" +evaluate-params = "(" argument-expression ")" +exec-params = "(" (argument-expression / (argument "," argument ["," argument ["," argument]])) ")" +execute-params = "(" argument "," argument ")" +fclose-params = "(" argument-expression ")" +files-params = "(" argument ["," argument] ")" +fopen-params = "(" (argument-expression / (argument "," argument)) ")" +for-params = "(" argument "," argument "," argument ["," argument] ")" +for-cell-params = "(" (argument-expression / (argument "," argument ["," argument])) ")" +formula-convert-params = "(" argument "," argument ["," argument ["," argument ["," argument]]] ")" +fpos-params = "(" (argument-expression / (argument "," argument)) ")" +fread-params = "(" argument "," argument ")" +freadln-params = "(" argument-expression ")" +fsize-params = "(" argument-expression ")" +fwrite-params = "(" argument "," argument ")" +fwriteln-params = "(" argument "," argument ")" +get-bar-params = "(" argument ["," argument ["," argument ["," argument]]] ")" +get-cell-params = "(" (argument-expression / (argument "," ref-argument-expression)) ")" +get-chart-item-params = "(" (argument-expression / (argument "," argument ["," argument])) ")" +get-def-params = "(" (argument-expression / (argument "," argument ["," argument])) ")" +get-document-params = "(" (argument-expression / (argument "," argument)) ")" +get-formula-params = "(" argument-expression ")" +get-link-info-params = "(" argument "," argument ["," argument ["," argument]] ")" +get-movie-params = "(" argument "," argument ["," argument] ")" +get-name-params = "(" (argument-expression / (argument "," argument)) ")" +get-note-params = "(" argument ["," argument ["," argument]] ")" +get-object-params = "(" (argument-expression / (argument "," argument ["," argument ["," argument ["," argument]]])) ")" +get-tool-params = "(" (argument-expression / (argument "," argument ["," argument])) ")" +get-toolbar-params = "(" (argument-expression / (argument "," argument)) ")" +get-window-params = "(" (argument-expression / (argument "," argument)) ")" +get-workbook-params = "(" (argument-expression / (argument "," argument)) ")" +get-workspace-params = "(" argument-expression ")" +goto-params = "(" ref-argument-expression ")" +group-params = "(" *space ")" +halt-params = "(" argument ")" +help-params = "(" argument ")" +initiate-params = "(" argument "," argument ")" +input-params = "(" (argument-expression / (argument "," argument ["," argument ["," argument ["," argument ["," argument ["," argument]]]]])) ")" +last-error-params = "(" *space ")" +links-params = "(" argument ["," argument] ")" +movie-command-params = "(" argument "," argument "," argument ["," argument] ")" +names-params = "(" argument ["," argument ["," argument]] ")" +next-params = "(" *space ")" +note-params = "(" argument ["," argument ["," argument ["," argument]]] ")" +open-dialog-params = "(" argument ["," argument ["," argument ["," argument]]] ")" +options-lists-get-params = "(" argument-expression ")" +pause-params = "(" argument ")" +poke-params = "(" argument "," argument "," argument ")" +press-tool-params = "(" argument "," argument "," argument ")" +reftext-params = "(" ref-argument-expression "," argument ")" +register-params = "(" (argument-expression / (argument "," argument ["," argument ["," argument ["," argument ["," argument ["," argument ["," argument ["," argument ["," argument *245("," argument)]]]]]]]])) ")" +register-id-params = "(" argument "," argument ["," argument] ")" +relref-params = "(" ref-argument-expression "," ref-argument-expression ")" +rename-command-params = "(" argument "," argument "," argument "," argument ["," argument] ")" +request-params = "(" argument "," argument ")" +reset-toolbar-params = "(" argument-expression ")" +restart-params = "(" argument ")" +result-params = "(" argument ")" +resume-params = "(" argument ")" +return-params = "(" argument ")" +save-dialog-params = "(" argument ["," argument ["," argument ["," argument ["," argument]]]] ")" +save-toolbar-params = "(" argument ["," argument] ")" +scenario-get-params = "(" (argument-expression / (argument "," argument)) ")" +selection-params = "(" *space ")" +set-name-params = "(" (argument-expression / (argument "," argument)) ")" +set-value-params = "(" ref-argument-expression "," argument ")" +show-bar-params = "(" argument ")" +spelling-check-params = "(" (argument-expression / (argument "," argument ["," argument])) ")" +step-params = "(" *space ")" +terminate-params = "(" argument-expression ")" +text-box-params = "(" (argument-expression / (argument "," argument ["," argument ["," argument]])) ")" +textref-params = "(" (argument-expression / (argument "," argument)) ")" +unregister-params = "(" argument-expression ")" +view-get-params = "(" (argument-expression / (argument "," argument)) ")" +volatile-params = "(" argument ")" +while-params = "(" argument-expression ")" +window-title-params = "(" argument ")" +windows-params = "(" argument ["," argument] ")" +command-function-call = "A1.R1C1" a1-r1c1-params / "ACTIVATE" ["?"] activate-params / "ACTIVATE.NEXT" activate-next-params / "ACTIVATE.NOTES" activate-notes-params / "ACTIVATE.PREV" activate-prev-params / "ACTIVE.CELL.FONT" ["?"] active-cell-font-params / "ADD.ARROW" add-arrow-params / "ADD.CHART.AUTOFORMAT" ["?"] add-chart-autoformat-params / "ADD.LIST.ITEM" add-list-item-params / "ADD.OVERLAY" add-overlay-params / "ADD.PRINT.AREA" add-print-area-params / "ADD.TOOL" add-tool-params / "ADDIN.MANAGER" ["?"] addin-manager-params / "ALERT" alert-params / "ALIGNMENT" ["?"] alignment-params / "APP.ACTIVATE" app-activate-params / "APP.ACTIVATE.MICROSOFT" app-activate-microsoft-params / "APP.MAXIMIZE" app-maximize-params / "APP.MINIMIZE" app-minimize-params / "APP.MOVE" ["?"] app-move-params / "APP.RESTORE" app-restore-params / "APP.SIZE" ["?"] app-size-params / "APPLY.NAMES" ["?"] apply-names-params / "APPLY.STYLE" ["?"] apply-style-params / "ARRANGE.ALL" ["?"] arrange-all-params / "ASSIGN.TO.OBJECT" ["?"] assign-to-object-params / "ASSIGN.TO.TOOL" ["?"] assign-to-tool-params / "ATTACH.TEXT" ["?"] attach-text-params / "ATTACH.TOOLBARS" ["?"] attach-toolbars-params / "ATTRIBUTES" ["?"] attributes-params / "AUTO.OUTLINE" auto-outline-params / "AUTOCORRECT" ["?"] autocorrect-params / "AXES" ["?"] axes-params / "BEEP" beep-params / "BORDER" ["?"] border-params / "BRING.TO.FRONT" bring-to-front-params / "CALCULATE.DOCUMENT" calculate-document-params / "CALCULATE.NOW" calculate-now-params / "CALCULATION" ["?"] calculation-params / "CANCEL.COPY" cancel-copy-params / "CELL.PROTECTION" ["?"] cell-protection-params / "CHANGE.LINK" ["?"] change-link-params / "CHART.ADD.DATA" ["?"] chart-add-data-params / "CHART.TREND" ["?"] chart-trend-params / "CHART.WIZARD" ["?"] chart-wizard-params / "CHECKBOX.PROPERTIES" ["?"] checkbox-properties-params / "CLEAR" ["?"] clear-params / "CLEAR.OUTLINE" clear-outline-params / "CLEAR.PRINT.AREA" clear-print-area-params / "CLEAR.ROUTING.SLIP" clear-routing-slip-params / "CLOSE" close-params / "CLOSE.ALL" close-all-params / "COLOR.PALETTE" ["?"] color-palette-params / "COLUMN.WIDTH" ["?"] column-width-params / "COMBINATION" ["?"] combination-params / "CONSOLIDATE" ["?"] consolidate-params / "CONSTRAIN.NUMERIC" constrain-numeric-params / "COPY" copy-params / "COPY.CHART" ["?"] copy-chart-params / "COPY.PICTURE" ["?"] copy-picture-params / "COPY.TOOL" copy-tool-params / "CREATE.NAMES" ["?"] create-names-params / "CREATE.PUBLISHER" ["?"] create-publisher-params / "CUSTOMIZE.TOOLBAR" ["?"] customize-toolbar-params / "CUT" cut-params / "DATA.DELETE" ["?"] data-delete-params / "DATA.FIND" data-find-params / "DATA.FIND.NEXT" data-find-next-params / "DATA.FIND.PREV" data-find-prev-params / "DATA.FORM" data-form-params / "DATA.LABEL" ["?"] data-label-params / "DATA.SERIES" ["?"] data-series-params / "DEFINE.NAME" ["?"] define-name-params / "DEFINE.STYLE" ["?"] define-style-params / "DELETE.ARROW" delete-arrow-params / "DELETE.CHART.AUTOFORMAT" delete-chart-autoformat-params / "DELETE.FORMAT" ["?"] delete-format-params / "DELETE.NAME" ["?"] delete-name-params / "DELETE.NOTE" delete-note-params / "DELETE.OVERLAY" delete-overlay-params / "DELETE.STYLE" delete-style-params / "DELETE.TOOL" delete-tool-params / "DEMOTE" ["?"] demote-params / "DISABLE.INPUT" disable-input-params / "DISPLAY" ["?"] display-params / "DUPLICATE" duplicate-params / "EDIT.COLOR" ["?"] edit-color-params / "EDIT.DELETE" ["?"] edit-delete-params / "EDIT.OBJECT" edit-object-params / "EDIT.REPEAT" edit-repeat-params / "EDIT.SERIES" ["?"] edit-series-params / "EDIT.TOOL" edit-tool-params / "EDITBOX.PROPERTIES" ["?"] editbox-properties-params / "EDITION.OPTIONS" ["?"] edition-options-params / "ENABLE.OBJECT" enable-object-params / "ENABLE.TIPWIZARD" enable-tipwizard-params / "ENTER.DATA" enter-data-params / "ERRORBAR.X" ["?"] errorbar-x-params / "ERRORBAR.Y" ["?"] errorbar-y-params / "EXTEND.POLYGON" extend-polygon-params / "EXTRACT" ["?"] extract-params / "FILE.CLOSE" file-close-params / "FILE.DELETE" ["?"] file-delete-params / "FILL.AUTO" fill-auto-params / "FILL.DOWN" fill-down-params / "FILL.GROUP" ["?"] fill-group-params / "FILL.LEFT" fill-left-params / "FILL.RIGHT" fill-right-params / "FILL.UP" fill-up-params / "FILTER" ["?"] filter-params / "FILTER.ADVANCED" ["?"] filter-advanced-params / "FILTER.SHOW.ALL" filter-show-all-params / "FIND.FILE" ["?"] find-file-params / "FONT" ["?"] font-params / "FONT.PROPERTIES" ["?"] font-properties-params / "FORMAT.AUTO" ["?"] format-auto-params / "FORMAT.CHART" ["?"] format-chart-params / "FORMAT.CHARTTYPE" ["?"] format-charttype-params / "FORMAT.FONT" ["?"] format-font-params / "FORMAT.LEGEND" ["?"] format-legend-params / "FORMAT.MAIN" ["?"] format-main-params / "FORMAT.MOVE" format-move-params / "FORMAT.NUMBER" ["?"] format-number-params / "FORMAT.OVERLAY" ["?"] format-overlay-params / "FORMAT.SHAPE" format-shape-params / "FORMAT.SIZE" format-size-params / "FORMAT.TEXT" ["?"] format-text-params / "FORMULA" formula-params / "FORMULA.ARRAY" formula-array-params / "FORMULA.FILL" formula-fill-params / "FORMULA.FIND" ["?"] formula-find-params / "FORMULA.FIND.NEXT" formula-find-next-params / "FORMULA.FIND.PREV" formula-find-prev-params / "FORMULA.GOTO" ["?"] formula-goto-params / "FORMULA.REPLACE" ["?"] formula-replace-params / "FREEZE.PANES" freeze-panes-params / "FULL" full-params / "FULL.SCREEN" full-screen-params / "FUNCTION.WIZARD" ["?"] function-wizard-params / "GALLERY.3D.AREA" ["?"] gallery-3d-area-params / "GALLERY.3D.BAR" ["?"] gallery-3d-bar-params / "GALLERY.3D.COLUMN" ["?"] gallery-3d-column-params / "GALLERY.3D.LINE" ["?"] gallery-3d-line-params / "GALLERY.3D.PIE" ["?"] gallery-3d-pie-params / "GALLERY.3D.SURFACE" ["?"] gallery-3d-surface-params / "GALLERY.AREA" ["?"] gallery-area-params / "GALLERY.BAR" ["?"] gallery-bar-params / "GALLERY.COLUMN" ["?"] gallery-column-params / "GALLERY.CUSTOM" ["?"] gallery-custom-params / "GALLERY.DOUGHNUT" ["?"] gallery-doughnut-params / "GALLERY.LINE" ["?"] gallery-line-params / "GALLERY.PIE" ["?"] gallery-pie-params / "GALLERY.RADAR" ["?"] gallery-radar-params / "GALLERY.SCATTER" ["?"] gallery-scatter-params / "GOAL.SEEK" ["?"] goal-seek-params / "GRIDLINES" ["?"] gridlines-params / "HIDE" hide-params / "HIDE.DIALOG" hide-dialog-params / "HIDE.OBJECT" hide-object-params / "HIDEALL.INKANNOTS" hideall-inkannots-params / "HIDEALL.NOTES" hideall-notes-params / "HIDECURR.NOTE" hidecurr-note-params / "HLINE" hline-params / "HPAGE" hpage-params / "HSCROLL" hscroll-params / "INSERT" ["?"] insert-params / "INSERT.MAP.OBJECT" ["?"] insert-map-object-params / "INSERT.OBJECT" ["?"] insert-object-params / "INSERT.PICTURE" ["?"] insert-picture-params / "INSERT.TITLE" ["?"] insert-title-params / "INSERTDATATABLE" ["?"] insertdatatable-params / "JUSTIFY" justify-params / "LABEL.PROPERTIES" ["?"] label-properties-params / "LAYOUT" layout-params / "LEGEND" legend-params / "LINE.PRINT" line-print-params / "LINK.COMBO" link-combo-params / "LINK.FORMAT" link-format-params / "LIST.NAMES" list-names-params / "LISTBOX.PROPERTIES" ["?"] listbox-properties-params / "MACRO.OPTIONS" ["?"] macro-options-params / "MAIL.ADD.MAILER" mail-add-mailer-params / "MAIL.DELETE.MAILER" mail-delete-mailer-params / "MAIL.EDIT.MAILER" ["?"] mail-edit-mailer-params / "MAIL.FORWARD" mail-forward-params / "MAIL.LOGOFF" mail-logoff-params / "MAIL.LOGON" ["?"] mail-logon-params / "MAIL.NEXT.LETTER" mail-next-letter-params / "MAIL.REPLY" mail-reply-params / "MAIL.REPLY.ALL" mail-reply-all-params / "MAIL.SEND.MAILER" ["?"] mail-send-mailer-params / "MAIN.CHART" ["?"] main-chart-params / "MAIN.CHART.TYPE" ["?"] main-chart-type-params / "MENU.EDITOR" ["?"] menu-editor-params / "MERGE.STYLES" merge-styles-params / "MESSAGE" message-params / "MOVE.BRK" move-brk-params / "MOVE.TOOL" move-tool-params / "NEW" ["?"] new-params / "NEW.WINDOW" new-window-params / "NEWWEBQUERY" newwebquery-params / "NORMAL" normal-params / "OBJECT.PROPERTIES" ["?"] object-properties-params/ "OBJECT.PROTECTION" ["?"] object-protection-params / "ON.DATA" on-data-params/ "ON.DOUBLECLICK" on-doubleclick-params / "ON.ENTRY" on-entry-params / "ON.KEY" on-key-params / "ON.RECALC" on-recalc-params / "ON.SHEET" on-sheet-params / "ON.TIME" on-time-params / "ON.WINDOW" on-window-params / "OPEN" ["?"] open-params/ "OPEN.LINKS" ["?"] open-links-params / "OPEN.MAIL" ["?"] open-mail-params / "OPEN.TEXT" open-text-params / "OPTIONS.CALCULATION" ["?"] options-calculation-params / "OPTIONS.CHART" ["?"] options-chart-params / "OPTIONS.EDIT" ["?"] options-edit-params / "OPTIONS.GENERAL" ["?"] options-general-params / "OPTIONS.LISTS.ADD" ["?"] options-lists-add-params / "OPTIONS.LISTS.DELETE" options-lists-delete-params / "OPTIONS.ME" ["?"] options-me-params / "OPTIONS.MENONO" ["?"] options-menono-params / "OPTIONS.SAVE" ["?"] options-save-params / "OPTIONS.SPELL" ["?"] options-spell-params / "OPTIONS.TRANSITION" ["?"] options-transition-params / "OPTIONS.VIEW" ["?"] options-view-params / "OUTLINE" ["?"] outline-params / "OVERLAY" ["?"] overlay-params / "OVERLAY.CHART.TYPE" ["?"] overlay-chart-type-params / "PAGE.SETUP" ["?"] page-setup-params / "PARSE" ["?"] parse-params / "PASTE" paste-params / "PASTE.LINK" paste-link-params / "PASTE.PICTURE" paste-picture-params / "PASTE.PICTURE.LINK" paste-picture-link-params / "PASTE.SPECIAL" ["?"] paste-special-params / "PASTE.TOOL" paste-tool-params / "PATTERNS" ["?"] patterns-params / "PICKLIST" ["?"] picklist-params / "PIVOT.ADD.FIELDS" pivot-add-fields-params / "PIVOT.FIELD" pivot-field-params / "PIVOT.FIELD.GROUP" ["?"] pivot-field-group-params / "PIVOT.FIELD.PROPERTIES" ["?"] pivot-field-properties-params / "PIVOT.FIELD.UNGROUP" ["?"] pivot-field-ungroup-params / "PIVOT.ITEM" pivot-item-params / "PIVOT.ITEM.PROPERTIES" pivot-item-properties-params / "PIVOT.REFRESH" pivot-refresh-params / "PIVOT.SHOW.PAGES" ["?"] pivot-show-pages-params / "PIVOT.TABLE.CHART" ["?"] pivot-table-chart-params / "PIVOT.TABLE.WIZARD" ["?"] pivot-table-wizard-params / "POST.DOCUMENT" ["?"] post-document-params / "PRECISION" precision-params / "PREFERRED" preferred-params / "PRINT" ["?"] print-params / "PRINT.PREVIEW" ["?"] print-preview-params / "PRINTER.SETUP" ["?"] printer-setup-params / "PROMOTE" ["?"] promote-params / "PROTECT.DOCUMENT" ["?"] protect-document-params / "PROTECT.REVISIONS" ["?"] protect-revisions-params / "PUSHBUTTON.PROPERTIES" ["?"] pushbutton-properties-params / "QUIT" quit-params / "REMOVE.LIST.ITEM" remove-list-item-params / "REMOVE.PAGE.BREAK" remove-page-break-params / "RENAME.OBJECT" rename-object-params / "REPLACE.FONT" ["?"] replace-font-params /"RESET.TOOL" reset-tool-params / "RM.PRINT.AREA" rm-print-area-params / "ROUTE.DOCUMENT" route-document-params / "ROUTING.SLIP" ["?"] routing-slip-params / "ROW.HEIGHT" ["?"] row-height-params / "RUN" ["?"] run-params / "SAVE" save-params / "SAVE.AS" ["?"] save-as-params / "SAVE.COPY.AS" save-copy-as-params / "SAVE.NEW.OBJECT" ["?"] save-new-object-params / "SAVE.WORKBOOK" ["?"] save-workbook-params / "SAVE.WORKSPACE" ["?"] save-workspace-params / "SCALE" ["?"] scale-params / "SCENARIO.ADD" ["?"] scenario-add-params / "SCENARIO.CELLS" ["?"] scenario-cells-params / "SCENARIO.DELETE" scenario-delete-params / "SCENARIO.EDIT" ["?"] scenario-edit-params / "SCENARIO.MERGE" ["?"] scenario-merge-params / "SCENARIO.SHOW" scenario-show-params / "SCENARIO.SHOW.NEXT" scenario-show-next-params / "SCENARIO.SUMMARY" ["?"] scenario-summary-params / "SCROLLBAR.PROPERTIES" ["?"] scrollbar-properties-params / "SELECT" select-params / "SELECT.ALL" select-all-params / "SELECT.CHART" select-chart-params / "SELECT.END" select-end-params / "SELECT.LAST.CELL" select-last-cell-params / "SELECT.LIST.ITEM" select-list-item-params / "SELECT.PLOT.AREA" select-plot-area-params / "SELECT.SPECIAL" ["?"] select-special-params / "SEND.KEYS" send-keys-params / "SEND.MAIL" ["?"] send-mail-params / "SEND.TO.BACK" send-to-back-params / "SERIES.AXES" ["?"] series-axes-params / "SERIES.ORDER" ["?"] series-order-params / "SERIES.X" ["?"] series-x-params / "SERIES.Y" ["?"] series-y-params / "SET.CONTROL.VALUE" set-control-value-params / "SET.CRITERIA" set-criteria-params / "SET.DATABASE" set-database-params / "SET.DIALOG.DEFAULT" set-dialog-default-params / "SET.DIALOG.FOCUS" set-dialog-focus-params / "SET.EXTRACT" set-extract-params / "SET.LIST.ITEM" set-list-item-params / "SET.PAGE.BREAK" set-page-break-params / "SET.PREFERRED" set-preferred-params / "SET.PRINT.AREA" set-print-area-params / "SET.PRINT.TITLES" ["?"] set-print-titles-params / "SET.UPDATE.STATUS" ["?"] set-update-status-params / "SHARE" share-params / "SHARE.NAME" ["?"] share-name-params / "SHEET.BACKGROUND" ["?"] sheet-background-params / "SHORT.MENUS" short-menus-params / "SHOW.ACTIVE.CELL" show-active-cell-params / "SHOW.CLIPBOARD" show-clipboard-params / "SHOW.DETAIL" ["?"] show-detail-params / "SHOW.DIALOG" show-dialog-params / "SHOW.INFO" show-info-params / "SHOW.LEVELS" show-levels-params / "SHOW.TOOLBAR" ["?"] show-toolbar-params / "SORT" ["?"] sort-params / "SORT.SPECIAL" ["?"] sort-special-params / "SOUND.NOTE" sound-note-params / "SOUND.PLAY" sound-play-params / "SPELLING" spelling-params / "SPLIT" ["?"] split-params / "STANDARD.FONT" ["?"] standard-font-params / "STANDARD.WIDTH" ["?"] standard-width-params / "STYLE" ["?"] style-params / "SUBSCRIBE.TO" ["?"] subscribe-to-params / "SUBTOTAL.CREATE" ["?"] subtotal-create-params / "SUBTOTAL.REMOVE" subtotal-remove-params / "SUMMARY.INFO" ["?"] summary-info-params / "TAB.ORDER" ["?"] tab-order-params / "TABLE" ["?"] table-params / "TEXT.TO.COLUMNS" ["?"] text-to-columns-params / "TRACER.CLEAR" tracer-clear-params / "TRACER.DISPLAY" tracer-display-params / "TRACER.ERROR" tracer-error-params / "TRACER.NAVIGATE" tracer-navigate-params / "TRAVERSE.NOTES" traverse-notes-params / "UNDO" undo-params / "UNGROUP" ungroup-params / "UNGROUP.SHEETS" ungroup-sheets-params / "UNHIDE" ["?"] unhide-params / "UNLOCKED.NEXT" unlocked-next-params / "UNLOCKED.PREV" unlocked-prev-params / "UNPROTECT.REVISIONS" unprotect-revisions-params / "UPDATE.LINK" ["?"] update-link-params / "VBA.INSERT.FILE" ["?"] vba-insert-file-params / "VBA.MAKE.ADDIN" ["?"] vba-make-addin-params / "VBA.PROCEDURE.DEFINITION" ["?"] vba-procedure-definition-params / "VBAACTIVATE" vbaactivate-params / "VIEW.3D" ["?"] view-3d-params / "VIEW.DEFINE" ["?"] view-define-params / "VIEW.DELETE" view-delete-params / "VIEW.SHOW" ["?"] view-show-params / "VLINE" vline-params / "VPAGE" vpage-params / "VSCROLL" vscroll-params / "WAIT" wait-params / "WEB.PUBLISH" web-publish-params / "WINDOW.MAXIMIZE" window-maximize-params / "WINDOW.MINIMIZE" window-minimize-params / "WINDOW.MOVE" ["?"] window-move-params / "WINDOW.RESTORE" window-restore-params / "WINDOW.SIZE" ["?"] window-size-params / "WORKBOOK.ACTIVATE" workbook-activate-params / "WORKBOOK.ADD" ["?"] workbook-add-params / "WORKBOOK.COPY" ["?"] workbook-copy-params / "WORKBOOK.DELETE" workbook-delete-params / "WORKBOOK.HIDE" workbook-hide-params / "WORKBOOK.INSERT" ["?"] workbook-insert-params / "WORKBOOK.MOVE" ["?"] workbook-move-params / "WORKBOOK.NAME" ["?"] workbook-name-params / "WORKBOOK.NEW" ["?"] workbook-new-params / "WORKBOOK.NEXT" workbook-next-params / "WORKBOOK.OPTIONS" ["?"] workbook-options-params / "WORKBOOK.PREV" workbook-prev-params / "WORKBOOK.PROTECT" ["?"] workbook-protect-params / "WORKBOOK.SCROLL" workbook-scroll-params / "WORKBOOK.SELECT" workbook-select-params / "WORKBOOK.TAB.SPLIT" ["?"] workbook-tab-split-params / "WORKBOOK.UNHIDE" ["?"] workbook-unhide-params / "WORKGROUP" ["?"] workgroup-params / "WORKGROUP.OPTIONS" ["?"] workgroup-options-params / "WORKSPACE" ["?"] workspace-params / "ZOOM" ["?"] zoom-params +a1-r1c1-params = "(" argument ")" +activate-params = "(" argument ["," argument] ")" +activate-next-params = "(" argument ")" +activate-notes-params = "(" argument ["," argument] ")" +activate-prev-params = "(" argument ")" +active-cell-font-params = "(" argument *13("," argument) ")" +add-arrow-params = "(" *space ")" +add-chart-autoformat-params = "(" argument ["," argument] ")" +add-list-item-params = "(" argument ["," argument] ")" +add-overlay-params = "(" *space ")" +add-print-area-params = "(" *space ")" +add-tool-params = "(" argument *2("," argument) ")" +addin-manager-params = "(" argument *2("," argument) ")" +alert-params = "(" argument *2("," argument) ")" +alignment-params = "(" argument *9("," argument) ")" +app-activate-params = "(" argument ["," argument] ")" +app-activate-microsoft-params = "(" argument ")" +app-maximize-params = "(" *space ")" +app-minimize-params = "(" *space ")" +app-move-params = "(" argument ["," argument] ")" +app-restore-params = "(" *space ")" +app-size-params = "(" argument ["," argument] ")" +apply-names-params = "(" argument *6("," argument) ")" +apply-style-params = "(" argument ")" +arrange-all-params = "(" argument *3("," argument) ")" +assign-to-object-params = "(" argument ")" +assign-to-tool-params = "(" argument *2("," argument) ")" +attach-text-params = "(" argument *2("," argument) ")" +attach-toolbars-params = "(" *space ")" +attributes-params = "(" argument ["," argument] ")" +auto-outline-params = "(" *space ")" +autocorrect-params = "(" argument ["," argument] ")" +axes-params = "(" argument *5("," argument) ")" +beep-params = "(" argument ")" +border-params = "(" argument *26("," argument) ")" +bring-to-front-params = "(" *space ")" +calculate-document-params = "(" *space ")" +calculate-now-params = "(" *space ")" +calculation-params = "(" argument *10("," argument) ")" +cancel-copy-params = "(" argument ")" +cell-protection-params = "(" argument ["," argument] ")" +change-link-params = "(" argument *2("," argument) ")" +chart-add-data-params = "(" argument *5("," argument) ")" +chart-trend-params = "(" argument *7("," argument) ")" +chart-wizard-params = "(" argument *13("," argument) ")" +checkbox-properties-params = "(" argument *4("," argument) ")" +clear-params = "(" argument ")" +clear-outline-params = "(" *space ")" +clear-print-area-params = "(" *space ")" +clear-routing-slip-params = "(" argument ")" +close-params = "(" argument ["," argument] ")" +close-all-params = "(" *space ")" +color-palette-params = "(" argument ")" +column-width-params = "(" argument *4("," argument) ")" +combination-params = "(" argument ")" +consolidate-params = "(" argument *4("," argument) ")" +constrain-numeric-params = "(" argument ")" +copy-params = "(" argument ["," argument] ")" +copy-chart-params = "(" argument ")" +copy-picture-params = "(" argument *2("," argument) ")" +copy-tool-params = "(" argument ["," argument] ")" +create-names-params = "(" argument *3("," argument) ")" +create-publisher-params = "(" argument *3("," argument) ")" +customize-toolbar-params = "(" argument ")" +cut-params = "(" argument ["," argument] ")" +data-delete-params = "(" *space ")" +data-find-params = "(" argument ")" +data-find-next-params = "(" *space ")" +data-find-prev-params = "(" *space ")" +data-form-params = "(" *space ")" +data-label-params = "(" argument *9("," argument) ")" +data-series-params = "(" argument *5("," argument) ")" +define-name-params = "(" argument *6("," argument) ")" +define-style-params = "(" argument *13("," argument) ")" +delete-arrow-params = "(" *space ")" +delete-chart-autoformat-params = "(" argument ")" +delete-format-params = "(" argument ")" +delete-name-params = "(" argument ")" +delete-note-params = "(" argument ")" +delete-overlay-params = "(" *space ")" +delete-style-params = "(" argument ")" +delete-tool-params = "(" argument ["," argument] ")" +demote-params = "(" argument ")" +disable-input-params = "(" argument ")" +display-params = "(" argument *8("," argument) ")" +duplicate-params = "(" *space ")" +edit-color-params = "(" argument *3("," argument) ")" +edit-delete-params = "(" argument ")" +edit-object-params = "(" argument ")" +edit-repeat-params = "(" *space ")" +edit-series-params = "(" argument *6("," argument) ")" +edit-tool-params = "(" argument ["," argument] ")" +editbox-properties-params = "(" argument *3("," argument) ")" +edition-options-params = "(" argument *6("," argument) ")" +enable-object-params = "(" argument ["," argument] ")" +enable-tipwizard-params = "(" argument ")" +enter-data-params = "(" argument ")" +errorbar-x-params = "(" argument *3("," argument) ")" +errorbar-y-params = "(" argument *3("," argument) ")" +extend-polygon-params = "(" argument ")" +extract-params = "(" argument ")" +file-close-params = "(" argument ["," argument] ")" +file-delete-params = "(" argument ")" +fill-auto-params = "(" argument ["," argument] ")" +fill-down-params = "(" *space ")" +fill-group-params = "(" argument ")" +fill-left-params = "(" *space ")" +fill-right-params = "(" *space ")" +fill-up-params = "(" *space ")" +filter-params = "(" argument *5("," argument) ")" +filter-advanced-params = "(" argument *4("," argument) ")" +filter-show-all-params = "(" *space ")" +find-file-params = "(" *space ")" +font-params = "(" argument ["," argument] ")" +font-properties-params = "(" argument *13("," argument) ")" +format-auto-params = "(" argument *6("," argument) ")" +format-chart-params = "(" argument *17("," argument) ")" +format-charttype-params = "(" argument *3("," argument) ")" +format-font-params = "(" argument *14("," argument) ")" +format-legend-params = "(" argument ")" +format-main-params = "(" argument *13("," argument) ")" +format-move-params = "(" argument *2("," argument) ")" +format-number-params = "(" argument ")" +format-overlay-params = "(" argument *13("," argument) ")" +format-shape-params = "(" argument *4("," argument) ")" +format-size-params = "(" argument *2("," argument) ")" +format-text-params = "(" argument *10("," argument) ")" +formula-params = "(" argument ["," argument] ")" +formula-array-params = "(" argument ["," argument] ")" +formula-fill-params = "(" argument ["," argument] ")" +formula-find-params = "(" argument *11("," argument) ")" +formula-find-next-params = "(" *space ")" +formula-find-prev-params = "(" *space ")" +formula-goto-params = "(" argument ["," argument] ")" +formula-replace-params = "(" argument *10("," argument) ")" +freeze-panes-params = "(" argument *2("," argument) ")" +full-params = "(" argument ")" +full-screen-params = "(" argument ")" +function-wizard-params = "(" argument ")" +gallery-3d-area-params = "(" argument ")" +gallery-3d-bar-params = "(" argument ")" +gallery-3d-column-params = "(" argument ")" +gallery-3d-line-params = "(" argument ")" +gallery-3d-pie-params = "(" argument ")" +gallery-3d-surface-params = "(" argument ")" +gallery-area-params = "(" argument ["," argument] ")" +gallery-bar-params = "(" argument ["," argument] ")" +gallery-column-params = "(" argument ["," argument] ")" +gallery-custom-params = "(" argument ")" +gallery-doughnut-params = "(" argument ["," argument] ")" +gallery-line-params = "(" argument ["," argument] ")" +gallery-pie-params = "(" argument ["," argument] ")" +gallery-radar-params = "(" argument ["," argument] ")" +gallery-scatter-params = "(" argument ["," argument] ")" +goal-seek-params = "(" argument *2("," argument) ")" +gridlines-params = "(" argument *6("," argument) ")" +hide-params = "(" *space ")" +hide-dialog-params = "(" argument ")" +hide-object-params = "(" argument ["," argument] ")" +hideall-inkannots-params = "(" argument ")" +hideall-notes-params = "(" argument ")" +hidecurr-note-params = "(" argument ["," argument] ")" +hline-params = "(" argument ")" +hpage-params = "(" argument ")" +hscroll-params = "(" argument ["," argument] ")" +insert-params = "(" argument ["," argument] ")" +insert-map-object-params = "(" *space ")" +insert-object-params = "(" argument *12("," argument) ")" +insert-picture-params = "(" argument ["," argument] ")" +insert-title-params = "(" argument *4("," argument) ")" +insertdatatable-params = "(" argument ")" +justify-params = "(" *space ")" +label-properties-params = "(" argument *2("," argument) ")" +layout-params = "(" *space ")" +legend-params = "(" argument ")" +line-print-params = "(" argument *10("," argument) ")" +link-combo-params = "(" argument ")" +link-format-params = "(" *space ")" +list-names-params = "(" *space ")" +listbox-properties-params = "(" argument *4("," argument) ")" +macro-options-params = "(" argument *9("," argument) ")" +mail-add-mailer-params = "(" *space ")" +mail-delete-mailer-params = "(" *space ")" +mail-edit-mailer-params = "(" argument *5("," argument) ")" +mail-forward-params = "(" *space ")" +mail-logoff-params = "(" *space ")" +mail-logon-params = "(" argument *2("," argument) ")" +mail-next-letter-params = "(" *space ")" +mail-reply-params = "(" *space ")" +mail-reply-all-params = "(" *space ")" +mail-send-mailer-params = "(" argument ["," argument] ")" +main-chart-params = "(" argument *9("," argument) ")" +main-chart-type-params = "(" argument ")" +menu-editor-params = "(" *space ")" +merge-styles-params = "(" argument ")" +message-params = "(" argument ["," argument] ")" +move-brk-params = "(" argument *3("," argument) ")" +move-tool-params = "(" argument *5("," argument) ")" +new-params = "(" argument *2("," argument) ")" +new-window-params = "(" *space ")" +newwebquery-params = "(" argument ")" +normal-params = "(" *space ")" +object-properties-params = "(" argument ["," argument] ")" +object-protection-params = "(" argument ["," argument] ")" +on-data-params = "(" argument ["," argument] ")" +on-doubleclick-params = "(" argument ["," argument] ")" +on-entry-params = "(" argument ["," argument] ")" +on-key-params = "(" argument ["," argument] ")" +on-recalc-params = "(" argument ["," argument] ")" +on-sheet-params = "(" argument *2("," argument) ")" +on-time-params = "(" argument *3("," argument) ")" +on-window-params = "(" argument ["," argument] ")" +open-params = "(" argument *16("," argument) ")" +open-links-params = "(" argument *14("," argument) ")" +open-mail-params = "(" argument ["," argument] ")" +open-text-params = "(" argument *16("," argument) ")" +options-calculation-params = "(" argument *9("," argument) ")" +options-chart-params = "(" argument *2("," argument) ")" +options-edit-params = "(" argument *10("," argument) ")" +options-general-params = "(" argument *13("," argument) ")" +options-lists-add-params = "(" argument ["," argument] ")" +options-lists-delete-params = "(" argument ")" +options-me-params = "(" argument *8("," argument) ")" +options-menono-params = "(" argument *4("," argument) ")" +options-save-params = "(" argument *3("," argument) ")" +options-spell-params = "(" argument *11("," argument) ")" +options-transition-params = "(" argument *4("," argument) ")" +options-view-params = "(" argument *17("," argument) ")" +outline-params = "(" argument *3("," argument) ")" +overlay-params = "(" argument *11("," argument) ")" +overlay-chart-type-params = "(" argument ")" +page-setup-params = "(" argument *29("," argument) ")" +parse-params = "(" argument ["," argument] ")" +paste-params = "(" argument ")" +paste-link-params = "(" *space ")" +paste-picture-params = "(" *space ")" +paste-picture-link-params = "(" *space ")" +paste-special-params = "(" argument *6("," argument) ")" +paste-tool-params = "(" argument ["," argument] ")" +patterns-params = "(" argument *12("," argument) ")" +picklist-params = "(" *space ")" +pivot-add-fields-params = "(" argument *4("," argument) ")" +pivot-field-params = "(" argument *3("," argument) ")" +pivot-field-group-params = "(" argument *3("," argument) ")" +pivot-field-properties-params = "(" argument *6("," argument) ")" +pivot-field-ungroup-params = "(" *space ")" +pivot-item-params = "(" argument *3("," argument) ")" +pivot-item-properties-params = "(" argument *6("," argument) ")" +pivot-refresh-params = "(" argument ")" +pivot-show-pages-params = "(" argument ["," argument] ")" +pivot-table-chart-params = "(" argument *15("," argument) ")" +pivot-table-wizard-params = "(" argument *15("," argument) ")" +post-document-params = "(" argument ")" +precision-params = "(" argument ")" +preferred-params = "(" *space ")" +print-params = "(" argument *16("," argument) ")" +print-preview-params = "(" argument ")" +printer-setup-params = "(" argument ")" +promote-params = "(" argument ")" +protect-document-params = "(" argument *6("," argument) ")" +protect-revisions-params = "(" *space ")" +pushbutton-properties-params = "(" argument *5("," argument) ")" +quit-params = "(" *space ")" +remove-list-item-params = "(" argument ["," argument] ")" +remove-page-break-params = "(" argument ["," argument] ")" +rename-object-params = "(" argument ")" +replace-font-params = "(" argument *9("," argument) ")" +reset-tool-params = "(" argument ["," argument] ")" +rm-print-area-params = "(" argument ")" +route-document-params = "(" *space ")" +routing-slip-params = "(" argument *5("," argument) ")" +row-height-params = "(" argument *3("," argument) ")" +run-params = "(" argument ["," argument] ")" +save-params = "(" *space ")" +save-as-params = "(" argument *6("," argument) ")" +save-copy-as-params = "(" argument ")" +save-new-object-params = "(" argument ")" +save-workbook-params = "(" argument *5("," argument) ")" +save-workspace-params = "(" argument ")" +scale-params = "(" argument *9("," argument) ")" +scenario-add-params = "(" argument *5("," argument) ")" +scenario-cells-params = "(" argument ")" +scenario-delete-params = "(" argument ")" +scenario-edit-params = "(" argument *6("," argument) ")" +scenario-merge-params = "(" argument ")" +scenario-show-params = "(" argument ")" +scenario-show-next-params = "(" *space ")" +scenario-summary-params = "(" argument ["," argument] ")" +scrollbar-properties-params = "(" argument *6("," argument) ")" +select-params = "(" argument ["," argument] ")" +select-all-params = "(" *space ")" +select-chart-params = "(" *space ")" +select-end-params = "(" argument ")" +select-last-cell-params = "(" *space ")" +select-list-item-params = "(" argument ["," argument] ")" +select-plot-area-params = "(" *space ")" +select-special-params = "(" argument *2("," argument) ")" +send-keys-params = "(" argument ["," argument] ")" +send-mail-params = "(" argument *2("," argument) ")" +send-to-back-params = "(" *space ")" +series-axes-params = "(" argument ")" +series-order-params = "(" argument *2("," argument) ")" +series-x-params = "(" argument ")" +series-y-params = "(" argument ["," argument] ")" +set-control-value-params = "(" argument ")" +set-criteria-params = "(" *space ")" +set-database-params = "(" *space ")" +set-dialog-default-params = "(" argument ")" +set-dialog-focus-params = "(" argument ")" +set-extract-params = "(" *space ")" +set-list-item-params = "(" argument ["," argument] ")" +set-page-break-params = "(" *space ")" +set-preferred-params = "(" argument ")" +set-print-area-params = "(" argument ")" +set-print-titles-params = "(" argument ["," argument] ")" +set-update-status-params = "(" argument *2("," argument) ")" +share-params = "(" *space ")" +share-name-params = "(" argument ")" +sheet-background-params = "(" argument ["," argument] ")" +short-menus-params = "(" argument ")" +show-active-cell-params = "(" *space ")" +show-clipboard-params = "(" *space ")" +show-detail-params = "(" argument *3("," argument) ")" +show-dialog-params = "(" argument ")" +show-info-params = "(" argument ")" +show-levels-params = "(" argument ["," argument] ")" +show-toolbar-params = "(" argument *9("," argument) ")" +sort-params = "(" argument *16("," argument) ")" +sort-special-params = "(" argument *13("," argument) ")" +sound-note-params = "(" argument *2("," argument) ")" +sound-play-params = "(" argument *2("," argument) ")" +spelling-params = "(" argument *5("," argument) ")" +split-params = "(" argument ["," argument] ")" +standard-font-params = "(" argument *8("," argument) ")" +standard-width-params = "(" argument ")" +style-params = "(" argument ["," argument] ")" +subscribe-to-params = "(" argument ["," argument] ")" +subtotal-create-params = "(" argument *5("," argument) ")" +subtotal-remove-params = "(" *space ")" +summary-info-params = "(" argument *4("," argument) ")" +tab-order-params = "(" *space ")" +table-params = "(" argument ["," argument] ")" +text-to-columns-params = "(" argument *13("," argument) ")" +tracer-clear-params = "(" *space ")" +tracer-display-params = "(" argument ["," argument] ")" +tracer-error-params = "(" *space ")" +tracer-navigate-params = "(" argument *2("," argument) ")" +traverse-notes-params = "(" argument ["," argument] ")" +undo-params = "(" *space ")" +ungroup-params = "(" *space ")" +ungroup-sheets-params = "(" *space ")" +unhide-params = "(" argument ")" +unlocked-next-params = "(" *space ")" +unlocked-prev-params = "(" *space ")" +unprotect-revisions-params = "(" *space ")" +update-link-params = "(" argument ["," argument] ")" +vba-insert-file-params = "(" argument ")" +vba-make-addin-params = "(" argument ")" +vba-procedure-definition-params = "(" *space ")" +vbaactivate-params = "(" argument ["," argument] ")" +view-3d-params = "(" argument *5("," argument) ")" +view-define-params = "(" argument *2("," argument) ")" +view-delete-params = "(" argument ")" +view-show-params = "(" argument ")" +vline-params = "(" argument ")" +vpage-params = "(" argument ")" +vscroll-params = "(" argument ["," argument] ")" +wait-params = "(" argument ")" +web-publish-params = "(" argument *8("," argument) ")" +window-maximize-params = "(" argument ")" +window-minimize-params = "(" argument ")" +window-move-params = "(" argument *2("," argument) ")" +window-restore-params = "(" argument ")" +window-size-params = "(" argument *2("," argument) ")" +workbook-activate-params = "(" argument ["," argument] ")" +workbook-add-params = "(" argument *2("," argument) ")" +workbook-copy-params = "(" argument *2("," argument) ")" +workbook-delete-params = "(" argument ")" +workbook-hide-params = "(" argument ["," argument] ")" +workbook-insert-params = "(" argument ")" +workbook-move-params = "(" argument *2("," argument) ")" +workbook-name-params = "(" argument ["," argument] ")" +workbook-new-params = "(" argument *2("," argument) ")" +workbook-next-params = "(" *space ")" +workbook-options-params = "(" argument *2("," argument) ")" +workbook-prev-params = "(" *space ")" +workbook-protect-params = "(" argument *2("," argument) ")" +workbook-scroll-params = "(" argument ["," argument] ")" +workbook-select-params = "(" argument *2("," argument) ")" +workbook-tab-split-params = "(" argument ")" +workbook-unhide-params = "(" argument ")" +workgroup-params = "(" argument ")" +workgroup-options-params = "(" *space ")" +workspace-params = "(" argument *15("," argument) ")" +zoom-params = "(" argument ")" diff --git a/packages/office-viewer/src/excel/formula/functions/__tests__/buildEnv.ts b/packages/office-viewer/src/excel/formula/functions/__tests__/buildEnv.ts new file mode 100644 index 000000000..975dff687 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/__tests__/buildEnv.ts @@ -0,0 +1,84 @@ +import {parseRange} from '../../../io/excel/util/Range'; +import {CellValue} from '../../../types/CellValue'; +import {RangeRef} from '../../../types/RangeRef'; +import {FormulaEnv} from '../../FormulaEnv'; +import FormulaError from '../../FormulaError'; +import {EvalResult} from '../../eval/EvalResult'; +import {evalFormula} from '../../eval/evalFormula'; + +export type CellData = + | string + | boolean + | undefined + | number + | { + date: number; + }; + +export type Data = CellData[][]; + +export type TestCase = Record< + string, + EvalResult | FormulaError | string | number +>; + +export function testEvalCases(testCase: TestCase, env: FormulaEnv) { + for (const [formula, expected] of Object.entries(testCase)) { + console.log(formula, expected); + if (expected instanceof FormulaError) { + expect(() => evalFormula(formula, env)).toThrowError(expected); + } else { + if (typeof expected === 'number') { + expect(evalFormula(formula, env)).toBeCloseTo(expected); + } else { + expect(evalFormula(formula, env)).toEqual(expected); + } + } + } +} + +/** + * 构建环境的辅助工具 + * @param data + * @param vars + * @returns + */ +export function buildEnv(data: Data, vars: Map = new Map()) { + function getDefinedName(name: string, sheetName?: string) { + if (vars.has(name)) { + const value = vars.get(name)!; + return value; + } + throw new Error('未找到变量'); + } + function getByRange(range: RangeRef, sheetName?: string) { + const result: CellValue[] = []; + for (let i = range.startRow; i <= range.endRow; i++) { + for (let j = range.startCol; j <= range.endCol; j++) { + let isDate = false; + let value = data[i][j]; + if (value !== null && typeof value === 'object' && 'date' in value) { + isDate = true; + value = value.date; + } + result.push({ + row: i, + col: j, + text: data[i][j] + '', + value: value, + isDate + }); + } + } + return result; + } + + return { + getDefinedName, + getByRange, + getByRangeIgnoreHidden: getByRange, + formulaCell: () => { + return {startRow: 1, startCol: 1, endRow: 1, endCol: 1}; + } + } as FormulaEnv; +} diff --git a/packages/office-viewer/src/excel/formula/functions/__tests__/database.test.ts b/packages/office-viewer/src/excel/formula/functions/__tests__/database.test.ts new file mode 100644 index 000000000..06bdf2450 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/__tests__/database.test.ts @@ -0,0 +1,52 @@ +import FormulaError from '../../FormulaError'; +import {getDatabaseResult} from '../database'; +import {regFunc} from '../functions'; +import {TestCase, buildEnv, testEvalCases} from './buildEnv'; + +const data = [ + ['Tree', 'Height', 'Age', 'Yield', 'Profit', 'Height'], + ['=Apple', '>10', , , , '<16'], + ['=Pear', , , ,], + ['Tree', 'Height', 'Age', 'Yield', 'Profit'], + ['Apple', 18, 20, 14, 105], + ['Pear', 12, 12, 10, 96], + ['Cherry', 13, 14, 9, 105], + ['Apple', 14, 15, 10, 75], + ['Pear', 9, 8, 8, 76.8], + ['Apple', 8, 9, 6, 45] +]; + +const env = buildEnv(data); + +function runTest(testCase: TestCase) { + testEvalCases(testCase, env); +} + +test('getDataBaseResult', () => { + const data = [ + ['Tree', 'Height', 'Age', 'Yield', 'Profit'], + ['Apple', 18, 20, 14, 105], + ['Pear', 12, 12, 10, 96], + ['Cherry', 13, 14, 9, 105], + ['Apple', 14, 15, 10, 75], + ['Pear', 9, 8, 8, 76.8], + ['Apple', 8, 9, 6, 45] + ]; + + const filter = [ + ['Tree', 'Height', 'Age', 'Yield', 'Profit', 'Height'], + ['=Apple', '>10', , , , '<16'], + ['=Pear', , , ,] + ]; + + const filterApple = [ + ['Tree', 'Height'], + ['=Apple', '>10'] + ]; + + expect(getDatabaseResult(data, filterApple, 'Yield')).toEqual([14, 10]); +}); + +test('DAVERAGE', () => { + runTest({'DAVERAGE(A4:E10, "Yield", A1:B2)': 12}); +}); diff --git a/packages/office-viewer/src/excel/formula/functions/__tests__/date.test.ts b/packages/office-viewer/src/excel/formula/functions/__tests__/date.test.ts new file mode 100644 index 000000000..d4cb7e25e --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/__tests__/date.test.ts @@ -0,0 +1,310 @@ +import FormulaError from '../../FormulaError'; +import {TestCase, buildEnv, testEvalCases} from './buildEnv'; + +const data = [ + ['fruit', 'price', 'count', 4, 5], + ['Apples', 0.69, 40, 5, 6], + ['Bananas', 0.34, 38, 5, 6], + [41235, 0.55, 15, 5, 6], + [41247, 0.25, 25, 5, 6], + [41295, 0.59, 40, 5, 6], + ['Almonds', 2.8, 10, 5, 6], // row 7 + ['Cashews', 3.55, 16, 5, 6], // row 8 + ['Peanuts', 1.25, 20, 5, 6], // row 9 + ['Walnuts', 1.75, 12, 5, 6], // row 10 + + ['Apples', 'Lemons', 0, 0, 0], // row 11 + ['Bananas', 'Pears', 0, 0, 0] // row 12 +]; + +const env = buildEnv(data); + +function runTest(testCase: TestCase) { + testEvalCases(testCase, env); +} + +test('DATE', () => { + runTest({ + 'DATE(108,1,2)': 39449, + 'DATE(1,1,2)': 368, + 'DATE(2008,1,2)': 39449, + 'DATE(2008,14,2)': 39846, + 'DATE(2008,-3,2)': 39327, + 'DATE(2008,1,35)': 39482, + 'DATE(2008,1,-15)': 39432, + 'DATE(-1,1,2)': FormulaError.NUM, + 'DATE(10000,1,2)': FormulaError.NUM + }); +}); + +test('DATEDIF', () => { + runTest({ + 'DATEDIF("1/1/2001","1/1/2003","Y")': 2, + 'DATEDIF("1/2/2001","1/1/2003","Y")': 1, + + 'DATEDIF("6/1/2001","8/15/2002","M")': 14, + 'DATEDIF("6/16/2001","8/15/2002","M")': 13, + 'DATEDIF("9/15/2001","8/15/2003","M")': 23, + + 'DATEDIF("6/1/2001","8/15/2002","D")': 440, + 'DATEDIF("6/1/2001","6/1/2002","D")': 365, + + 'DATEDIF("6/1/2001","8/15/2002","MD")': 14, + 'DATEDIF("8/16/2001","8/15/2002","MD")': 30, + 'DATEDIF("5/16/2001","7/15/2002","MD")': 29, + 'DATEDIF("5/15/2001","7/15/2002","MD")': 0, + + 'DATEDIF("6/1/2001","8/15/2003","YM")': 2, + 'DATEDIF("6/16/2001","8/15/2003","YM")': 1, + 'DATEDIF("9/15/2001","8/15/2003","YM")': 11, + 'DATEDIF("9/15/2001","9/15/2003","YM")': 0, + + 'DATEDIF("6/1/2001","8/15/2002","YD")': 75, + 'DATEDIF("9/15/2001","8/15/2003","YD")': 334, + 'DATEDIF("8/15/2001","8/15/2003","YD")': 0, + 'DATEDIF("8/14/2001","8/15/2003","YD")': 1, + + 'DATEDIF("8/14/2005","8/15/2003","YD")': FormulaError.NUM + }); +}); + +test('DATEVALUE', () => { + runTest({ + // 目前这个用例是可以正常解析的 + // 'DATEVALUE("4:48:18 PM")': 0, + + 'DATEVALUE("January 1, 2008")': 39448, + 'DATEVALUE("1/1/2008")': 39448, + 'DATEVALUE("1-Jan-2008")': 39448, + + 'DATEVALUE("8/22/2011")': 40777, + 'DATEVALUE("22-MAY-2011")': 40685, + 'DATEVALUE("2011/02/23")': 40597, + 'DATEVALUE("December 31, 9999")': 2958465, + 'DATEVALUE("11" & "/" & "3" & "/" & "2011")': 40850, + + // all formats + 'DATEVALUE("12/3/2014")': 41976, + 'DATEVALUE("Wednesday, December 3, 2014")': 41976, + 'DATEVALUE("2014-12-3")': 41976, + 'DATEVALUE("12/3/14")': 41976, + 'DATEVALUE("12/03/14")': 41976, + 'DATEVALUE("3-Dec-14")': 41976, + 'DATEVALUE("03-Dec-14")': 41976, + 'DATEVALUE("December 3, 2014")': 41976, + 'DATEVALUE("12/3/14 12:00 AM")': 41976, + 'DATEVALUE("12/3/14 0:00")': 41976, + 'DATEVALUE("12/03/2014")': 41976, + 'DATEVALUE("3-Dec-2014")': 41976, + + // 这些例子每年都会变，所以不测试 + // 'DATEVALUE("Dec-3")': 44533, // *special + // 'DATEVALUE("December-3")': 44533, // *special + // 'DATEVALUE("3-Dec")': 44533, // *special + // 'DATEVALUE("12/3")': 44533, // *special + // 'DATEVALUE("Dec-3 11:11")': 44533, // *special + + 'DATEVALUE("1900/1/1")': 1, + + 'DATEVALUE("10000/12/1")': FormulaError.VALUE + }); +}); + +test('DAY', () => { + runTest({ + 'DAY(DATEVALUE("15-Apr-11"))': 15, + 'DAY("15-Apr-11")': 15, + 'DAY(-12)': FormulaError.VALUE + }); +}); + +test('DAYS', () => { + runTest({ + 'DAYS("2020/3/1", "2020/2/1")': 29, + 'DAYS("3/15/11","2/1/11")': 42, + 'DAYS(DATEVALUE("3/15/11"),DATEVALUE("2/1/11"))': 42, + 'DAYS("12/31/2011","1/1/2011")': 364, + 'DAYS(DATEVALUE("12/31/2011"),DATEVALUE("1/1/2011"))': 364 + }); +}); + +test('DAYS360', () => { + runTest({ + 'DAYS360("2/1/2019", "3/1/2019")': 30, + 'DAYS360("2/1/2019", "2/28/2019")': 30, + 'DAYS360("1/31/2019", "3/31/2019")': 60, + 'DAYS360("2/1/2019", "3/31/2019")': 60, + 'DAYS360("2/1/2019", "3/31/2019", TRUE)': 59, + 'DAYS360("3/31/2019", "3/31/2019")': 0, + 'DAYS360("3/31/2019", "3/31/2019", TRUE)': 0, + 'DAYS360("1/31/2019", 3/31/2019)': -42870, + 'DAYS360("3/15/2019", "3/31/2019")': 16, + 'DAYS360("3/15/2019", "3/31/2020")': 376, + 'DAYS360("12/31/2019", "1/9/2020")': 9 + }); +}); + +test('EDATE', () => { + runTest({'EDATE("15-Jan-11",1)': 40589}); +}); + +test('EOMONTH', () => { + runTest({'EOMONTH("1-Jan-11",1)': 40602, 'EOMONTH("1-Jan-11",-3)': 40482}); +}); + +test('HOUR', () => { + runTest({ + 'HOUR(0.75)': 18, + 'HOUR("7/18/2011 7:45")': 7, + 'HOUR("4/21/2012")': 0, + 'HOUR("4 PM")': 16, + 'HOUR("4")': 0, + 'HOUR("16:00")': 16 + }); +}); + +test('ISOWEEKNUM', () => { + runTest({'ISOWEEKNUM("3/9/2012")': 10}); +}); + +test('MINUTE', () => { + runTest({'MINUTE("12:45:00 PM")': 45}); +}); + +test('MONTH', () => { + runTest({'MONTH("15-Apr-11")': 4}); +}); + +test('NETWORKDAYS', () => { + runTest({ + 'NETWORKDAYS("10/1/2012","3/1/2013")': 110, + 'NETWORKDAYS("10/1/2012","3/1/2013", 41235)': 109, + 'NETWORKDAYS("10/1/2012","3/1/2013", {41235})': 109, + 'NETWORKDAYS("10/1/2012","3/1/2013", A4)': 109, + 'NETWORKDAYS("10/1/2012","3/1/2013", A4:A6)': 107, + 'NETWORKDAYS(DATE(2006,1,1),DATE(2006,1,31))': 22, + 'NETWORKDAYS(DATE(2006,2,28),DATE(2006,1,31))': -21 + }); +}); + +test('NETWORKDAYS.INTL', () => { + runTest({ + 'NETWORKDAYS.INTL(DATE(2006,1,1),DATE(2006,1,31))': 22, + 'NETWORKDAYS.INTL(DATE(2006,2,28),DATE(2006,1,31))': -21, + 'NETWORKDAYS.INTL(DATE(2006,2,28),DATE(2006,1,31), "1111111")': 0, + 'NETWORKDAYS.INTL(DATE(2006,1,1),DATE(2006,2,1),7,{"2006/1/2","2006/1/16"})': 22, + 'NETWORKDAYS.INTL(DATE(2006,1,1),DATE(2006,2,1),"0010001",{"2006/1/2","2006/1/16"})': 20, + 'NETWORKDAYS.INTL(DATE(2006,1,1),DATE(2006,1,31), "1")': FormulaError.VALUE, + 'NETWORKDAYS.INTL(DATE(2006,2,28),DATE(2006,1,31), "01111111")': + FormulaError.VALUE + }); +}); + +test('NOW', () => { + runTest({'YEAR(NOW())': new Date().getFullYear()}); +}); + +test('SECOND', () => { + runTest({ + 'SECOND("4:48:18 PM")': 18, + 'SECOND("4:48 PM")': 0 + }); +}); + +test('TIME', () => { + runTest({ + 'TIME(12,0,0)': 0.5, + 'TIME(16,48,10)': 0.7001157407407408, + 'TIME(-12,0,0)': FormulaError.NUM + }); +}); + +test('TIMEVALUE', () => { + runTest({ + 'TIMEVALUE("2:24 AM")': 0.1, + 'TIMEVALUE("22-Aug-2011 6:35 AM")': 0.2743055555555556 + }); +}); + +test('TODAY', () => { + runTest({'YEAR(TODAY())': new Date().getFullYear()}); +}); + +test('WEEKDAY', () => { + runTest({ + 'WEEKDAY("2/14/2008")': 5, + 'WEEKDAY("2/14/2008", 2)': 4, + 'WEEKDAY("2/14/2008", "2")': 4, + 'WEEKDAY("2/14/2008", 3)': 3, + 'WEEKDAY("2/14/2008", 5)': FormulaError.NUM + }); +}); + +test('WEEKNUM', () => { + runTest({ + 'WEEKNUM("3/9/2012")': 10, + 'WEEKNUM("3/9/2012",2)': 11, + 'WEEKNUM("3/9/2012",21)': 10, + 'ISOWEEKNUM("3/9/2012")': 10 + }); +}); + +test('WORKDAY', () => { + runTest({ + 'WORKDAY(DATE(2008,10,1),1)': 39723, + 'WORKDAY(DATE(2008,10,1),5)': 39729, + 'WORKDAY(DATE(2008,10,9),1)': 39731, + 'WORKDAY(DATE(2008,10,9),2)': 39734, + 'WORKDAY(DATE(2008,10,1),151)': 39933, + 'WORKDAY(DATE(2008,10,1),399)': 40281, + 'WORKDAY(DATE(2008,10,1),151, {"2008/11/26","2008/12/4","2008/1/21"})': 39937 + }); +}); + +test('WORKDAY.INTL', () => { + runTest({ + // 目前没报错 + // 'WORKDAY.INTL(DATE(2012,1,1),30,0)': FormulaError.NUM, + 'WORKDAY.INTL(DATE(2012,1,1),30,"1")': FormulaError.VALUE, + 'WORKDAY.INTL(DATE(2012,1,1),1,11)': 40910, + 'WORKDAY.INTL(DATE(2012,1,1),1,"0000011")': 40910, + 'WORKDAY.INTL(DATE(2012,1,1),1,"1111111")': FormulaError.VALUE, + 'WORKDAY.INTL(DATE(2012,1,1),1,"011111")': FormulaError.VALUE, + 'WORKDAY.INTL(DATE(2012,1,1),90,11)': 41013, + 'WORKDAY.INTL(DATE(2012,1,1),30,17)': 40944, + 'TEXT(WORKDAY.INTL(DATE(2012,1,1),30,17),"m/dd/yyyy")': '2/05/2012' + }); +}); + +test('YEAR', () => { + runTest({ + 'YEAR("7/5/2008")': 2008, + 'YEAR("7/5/2010")': 2010 + }); +}); + +test('YEARFRAC', () => { + runTest({ + 'YEARFRAC("2012/1/1","2012/7/30")': 0.58055556, + 'YEARFRAC("1/1/2012","7/30/2012")': 0.58055556, + 'YEARFRAC("2006/1/31","2006/3/31")': 0.1666666667, + 'YEARFRAC("2006/1/31","2006/3/29")': 0.163888889, + 'YEARFRAC("2006/1/30","2006/3/31")': 0.1666666667, + 'YEARFRAC("1900/1/30","1900/3/31", 1)': 0.167123288, + 'YEARFRAC("1900/3/31","1900/1/30", 1)': 0.167123288, + + 'YEARFRAC("2020/2/5","2021/2/1", 1)': 0.989071038, + 'YEARFRAC("2020/2/1","2021/1/1", 1)': 0.915300546, + 'YEARFRAC("2020/2/1","2022/1/1", 1)': 1.916058394, + 'YEARFRAC("1/1/2006","3/1/2006", 1)': 0.161643836, + 'YEARFRAC("1/1/2012","7/30/2012", 1)': 0.57650273, + 'YEARFRAC("1/1/2012","7/30/2019", 1)': 7.575633128, + 'YEARFRAC("1/1/2012","7/30/2012", 2)': 0.58611111, + 'YEARFRAC("2012/1/1","2014/7/30", 2)': 2.613888889, + 'YEARFRAC("1/1/2012","7/30/2012", 3)': 0.57808219, + 'YEARFRAC("1/1/2012","7/30/2012", 4)': 0.58055556, + 'YEARFRAC("2012/1/1","2013/7/30",4)': 1.580555556, + + 'YEARFRAC("2012/1/1","2012/7/30", 5)': FormulaError.VALUE + }); +}); diff --git a/packages/office-viewer/src/excel/formula/functions/__tests__/engineering.test.ts b/packages/office-viewer/src/excel/formula/functions/__tests__/engineering.test.ts new file mode 100644 index 000000000..f42999d86 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/__tests__/engineering.test.ts @@ -0,0 +1,657 @@ +import FormulaError from '../../FormulaError'; +import {TestCase, buildEnv, testEvalCases} from './buildEnv'; + +const data = [ + ['fruit', 'price', 'count', 4, 5], + ['Apples', 0.69, 40, 5, 6], + ['Bananas', 0.34, 38, 5, 6], + [41235, 0.55, 15, 5, 6], + [41247, 0.25, 25, 5, 6], + [41295, 0.59, 40, 5, 6], + ['Almonds', 2.8, 10, 5, 6], // row 7 + ['Cashews', 3.55, 16, 5, 6], // row 8 + ['Peanuts', 1.25, 20, 5, 6], // row 9 + ['Walnuts', 1.75, 12, 5, 6], // row 10 + + ['Apples', 'Lemons', 0, 0, 0], // row 11 + ['Bananas', 'Pears', 0, 0, 0] // row 12 +]; + +const env = buildEnv(data); + +function runTest(testCase: TestCase) { + testEvalCases(testCase, env); +} + +test('BESSELI', () => { + runTest({ + 'BESSELI("1.5", 1)': 0.981666428, + 'BESSELI(1.5, 1)': 0.981666428, + 'BESSELI(1.5, 1.9)': 0.981666428, + 'BESSELI(1.5, -1)': FormulaError.NUM, + 'BESSELI(TRUE, 1)': FormulaError.VALUE, + 'BESSELI("a", 1)': FormulaError.VALUE, + 'BESSELI(1.5, {1,2})': 0.981666428 + }); +}); + +test('BESSELJ', () => { + runTest({ + 'BESSELJ(1.9, 2)': 0.329925829, + 'BESSELJ(1.9, 2.9)': 0.329925829, + 'BESSELJ(1.9, -2.9)': FormulaError.NUM, + 'BESSELJ(TRUE, 2)': FormulaError.VALUE, + 'BESSELJ("a", 2)': FormulaError.VALUE, + 'BESSELJ(1.9, {2,3})': 0.329925829 + }); +}); + +test('BESSELK', () => { + runTest({ + 'BESSELK(1.5, 1)': 0.277387804, + 'BESSELK(1.5, 1.9)': 0.277387804, + 'BESSELK(1.5, -1)': FormulaError.NUM, + 'BESSELK(TRUE, 1)': FormulaError.VALUE, + 'BESSELK("a", 1)': FormulaError.VALUE, + 'BESSELK(1.5, {1,2})': 0.277387804 + }); +}); + +test('BESSELY', () => { + runTest({ + 'BESSELY("2.5", 1)': 0.145918138, + 'BESSELY(2.5, 1)': 0.145918138, + 'BESSELY(2.5, 1.9)': 0.145918138, + 'BESSELY(2.5, -1)': FormulaError.NUM, + 'BESSELY(TRUE, 1)': FormulaError.VALUE, + 'BESSELY("a", 1)': FormulaError.VALUE, + 'BESSELY(2.5, {1,2})': 0.145918138 + }); +}); + +test('BIN2DEC', () => { + runTest({ + 'BIN2DEC(1100100)': 100, + 'BIN2DEC(1111111111)': -1, + 'BIN2DEC(11001001001101)': FormulaError.NUM, // contain more than 10 characters + 'BIN2DEC(110010023145)': FormulaError.NUM, // not a valid binary number + 'BIN2DEC(TRUE)': FormulaError.VALUE, + 'BIN2DEC(FALSE)': FormulaError.VALUE, + 'BIN2DEC({1100100})': 100, + 'BIN2DEC(1010101010)': -342 + }); +}); + +test('BIN2HEX', () => { + runTest({ + 'BIN2HEX(11111011)': 'FB', + 'BIN2HEX(11111011,4)': '00FB', + 'BIN2HEX("11111011",4)': '00FB', + 'BIN2HEX("11111011",-4)': FormulaError.NUM, + 'BIN2HEX(11111011,"4")': '00FB', + 'BIN2HEX(11111011,1)': FormulaError.NUM, + 'BIN2HEX(11111011,10)': '00000000FB', + 'BIN2HEX(11111011,3)': '0FB', + 'BIN2HEX(11111011,2)': 'FB', + 'BIN2HEX(11111011011,2)': FormulaError.NUM, + 'BIN2HEX(1110)': 'E', + 'BIN2HEX(1111111111)': 'FFFFFFFFFF', + 'BIN2HEX(1111111111,7)': 'FFFFFFFFFF', + 'BIN2HEX(1111111111,{1})': 'FFFFFFFFFF', + 'BIN2HEX(TRUE,2)': FormulaError.VALUE, + 'BIN2HEX(TRUE,3)': FormulaError.VALUE + }); +}); + +test('BIN2OCT', () => { + runTest({ + 'BIN2OCT(1001,3)': '011', + 'BIN2OCT("1001",3)': '011', + 'BIN2OCT(1001,"3")': '011', + 'BIN2OCT(10010101011,"3")': FormulaError.NUM, + 'BIN2OCT(1001,"-7")': FormulaError.NUM, + 'BIN2OCT(1001,"1")': FormulaError.NUM, + 'BIN2OCT(1100100)': '144', + 'BIN2OCT({1100100})': '144', + 'BIN2OCT(TRUE)': FormulaError.VALUE, + 'BIN2OCT(FALSE)': FormulaError.VALUE, + 'BIN2OCT(1111111111)': '7777777777' + }); +}); + +test('BITAND', () => { + runTest({ + 'BITAND(1,5)': 1, + 'BITAND(13,25)': 9, + 'BITAND({13},25)': 9, + 'BITAND(13,{25})': 9, + 'BITAND("13","25")': 9, + 'BITAND(-11,5)': FormulaError.NUM, + 'BITAND(1,-5)': FormulaError.NUM, + 'BITAND(-1,-5)': FormulaError.NUM, + 'BITAND(19,281474976710659)': FormulaError.NUM, + 'BITAND(281484976720655,5)': FormulaError.NUM, + 'BITAND(TRUE,5)': 1, + 'BITAND(1,FALSE)': 0, + 'BITAND(1.7,FALSE)': FormulaError.NUM, + 'BITAND(1, 5.2)': FormulaError.NUM, + 'BITAND(TRUE,FALSE)': 0, + 'BITAND("TRUE",7)': FormulaError.VALUE + }); +}); + +test('BITLSHIFT', () => { + runTest({ + 'BITLSHIFT(4,2)': 16, + 'BITLSHIFT(13,-2)': 3, + 'BITLSHIFT(-4,2)': FormulaError.NUM, + 'BITLSHIFT(4,-2)': 1, + 'BITLSHIFT(9,-3)': 1, + 'BITLSHIFT(4.1,2)': FormulaError.NUM, + 'BITLSHIFT(4,2.4)': 16, + 'BITLSHIFT(281494976710655,2)': FormulaError.NUM, + 'BITLSHIFT(7,-54)': FormulaError.NUM, + 'BITLSHIFT(3,58)': FormulaError.NUM + }); +}); + +test('BITOR', () => { + runTest({ + 'BITOR(23,10)': 31, + 'BITOR(5,3)': 7, + 'BITOR(-5,10)': FormulaError.NUM, + 'BITOR(3,-1)': FormulaError.NUM, + 'BITOR(2.2,3)': FormulaError.NUM, + 'BITOR(3, 5.1)': FormulaError.NUM, + 'BITOR(281674976710655,10)': FormulaError.NUM, + 'BITOR(17,281474976710656)': FormulaError.NUM, + 'BITOR(TRUE,4)': 5, + 'BITOR(60,FALSE)': 60 + }); +}); + +test('BITRSHIFT', () => { + runTest({ + 'BITRSHIFT(13,2)': 3, + 'BITRSHIFT(13.9,2)': FormulaError.NUM, + 'BITRSHIFT(13,2.7)': 3, + 'BITRSHIFT(281474976720655,2)': FormulaError.NUM, + 'BITRSHIFT(13,-42)': 57174604644352, + 'BITRSHIFT(13,-62)': FormulaError.NUM, + 'BITRSHIFT(24,3)': 3, + 'BITRSHIFT(9999999999,31)': 4, + 'BITRSHIFT(9999999999,22.5)': 2384, + 'BITRSHIFT(999999999,31)': 0, + 'BITRSHIFT(9999999999,-50)': FormulaError.NUM, + 'BITRSHIFT(13,-44)': 228698418577408 + }); +}); + +test('BITXOR', () => { + runTest({ + 'BITXOR(5,3)': 6, + 'BITXOR(24,3)': 27, + 'BITXOR(5.5,3)': FormulaError.NUM, + 'BITXOR(5,3.2)': FormulaError.NUM, + 'BITXOR(-5,3)': FormulaError.NUM, + 'BITXOR(5,-3)': FormulaError.NUM, + 'BITXOR(281474976710658,3)': FormulaError.NUM, + 'BITXOR(5,281474976710656)': FormulaError.NUM + }); +}); + +test('COMPLEX', () => { + runTest({ + 'COMPLEX(0,0)': 0, + 'COMPLEX(3,4)': '3+4i', + 'COMPLEX(52,1)': '52+i', + 'COMPLEX(3,-4)': '3-4i', + 'COMPLEX(3,4,"j")': '3+4j', + 'COMPLEX(0,1)': 'i', + 'COMPLEX(0,-1)': '-i', + 'COMPLEX(52,-1)': '52-i', + 'COMPLEX(1,0)': '1', + 'COMPLEX(3,4,"z")': FormulaError.VALUE, + 'COMPLEX(0,4,"i")': '4i', + 'COMPLEX(70,0,"j")': '70', + 'COMPLEX(TRUE,4,"j")': FormulaError.VALUE, + 'COMPLEX(3,FALSE,"j")': FormulaError.VALUE + }); +}); + +test('CONVERT', () => { + runTest({ + 'CONVERT(1, "lbm", "kg")': 0.45359237 + }); +}); + +test('DEC2BIN', () => { + runTest({ + 'DEC2BIN(9,4)': '1001', + 'DEC2BIN(512,4)': FormulaError.NUM, + 'DEC2BIN(-523,4)': FormulaError.NUM, + 'DEC2BIN(9)': '1001', + 'DEC2BIN(19,-1)': FormulaError.NUM, + 'DEC2BIN(9,3)': FormulaError.NUM, + 'DEC2BIN(-100)': '1110011100' + }); +}); + +test('DEC2HEX', () => { + runTest({ + 'DEC2HEX(100,4)': '0064', + 'DEC2HEX(100000000000,5)': FormulaError.NUM, + 'DEC2HEX(-549755813988 ,7)': FormulaError.NUM, + 'DEC2HEX(100,-2)': FormulaError.NUM, + 'DEC2HEX(-54)': 'FFFFFFFFCA', + 'DEC2HEX(28)': '1C', + 'DEC2HEX(64,1)': FormulaError.NUM + }); +}); + +test('DEC2OCT', () => { + runTest({ + 'DEC2OCT(58,3)': '072', + 'DEC2OCT(58,-3)': FormulaError.NUM, + 'DEC2OCT(72,1)': FormulaError.NUM, + 'DEC2OCT(-536874912,3)': FormulaError.NUM, + 'DEC2OCT(536870932,3)': FormulaError.NUM, + 'DEC2OCT(-100)': '7777777634', + 'DEC2OCT(-256)': '7777777400' + }); +}); + +test('DELTA', () => { + runTest({ + 'DELTA(5,4)': 0, + 'DELTA(5,5)': 1, + 'DELTA(0.5,0)': 0, + 'DELTA(5)': 0, + 'DELTA(0)': 1, + 'DELTA(TRUE,5)': FormulaError.VALUE, + 'DELTA(TRUE,)': FormulaError.VALUE, + // 'DELTA(5,FALSE)': FormulaError.VALUE, + 'DELTA(5,"5")': 1, + 'DELTA("1",1)': 1 + }); +}); + +test('ERF', () => { + runTest({ + 'ERF(0.745)': 0.70792892, + 'ERF(1)': 0.84270079, + 'ERF(TRUE)': FormulaError.VALUE + }); +}); + +test('ERFC', () => { + runTest({'ERFC(1)': 0.15729921, 'ERFC(FALSE)': FormulaError.VALUE}); +}); + +test('GESTEP', () => { + runTest({ + 'GESTEP(5,4)': 1, + 'GESTEP(5,5)': 1, + 'GESTEP(-4,-5)': 1, + 'GESTEP(-1)': 0, + 'GESTEP(0)': 1, + // 'GESTEP(1,TRUE)': FormulaError.VALUE, + 'GESTEP(5,"3")': 1 + }); +}); + +test('HEX2BIN', () => { + runTest({ + 'HEX2BIN("F",8)': '00001111', + 'HEX2BIN("F",3)': FormulaError.NUM, + 'HEX2BIN("F",-8)': FormulaError.NUM, + 'HEX2BIN("B7")': '10110111', + 'HEX2BIN("FFFFFFFFFF")': '1111111111', + 'HEX2BIN("F0FFFFFFFF")': FormulaError.NUM + }); +}); + +test('HEX2DEC', () => { + runTest({ + 'HEX2DEC("A5")': 165, + 'HEX2DEC("FFFFFFFF5B")': -165, + 'HEX2DEC("FFDFFFFFFF")': -536870913, + 'HEX2DEC("8FFFFFFF")': 2415919103, + 'HEX2DEC("FFFFFFFF00")': -256, + 'HEX2DEC("F000000000")': -68719476736, + 'HEX2DEC("A000000000")': -412316860416, + 'HEX2DEC("7fffffffff")': 549755813887, // max positive number + 'HEX2DEC("3DA408B9")': 1034160313, + 'HEX2DEC("G")': FormulaError.NUM + }); +}); + +test('IMABS', () => { + runTest({ + 'IMABS("5+12i")': 13, + 'IMABS("52+60i")': 79.397732965, + 'IMABS("-24-72i")': 75.89466384, + 'IMABS("3+4z")': FormulaError.NUM, + 'IMABS("3+4j")': 5 + }); +}); + +test('IMAGINARY', () => { + runTest({ + 'IMAGINARY("")': FormulaError.NUM, + 'IMAGINARY("3+4i")': 4, + 'IMAGINARY("+4i")': 4, + 'IMAGINARY("0")': 0, + 'IMAGINARY(0)': 0, + 'IMAGINARY("3+4z")': FormulaError.NUM, + 'IMAGINARY("0-j")': -1, + 'IMAGINARY("4")': 0, + 'IMAGINARY("3+i")': 1, + 'IMAGINARY("j")': 1, + 'IMAGINARY("-i")': -1 + }); +}); + +test('IMARGUMENT', () => { + runTest({ + 'IMARGUMENT("3+4i")': 0.92729522, + 'IMARGUMENT("-3-4i")': -2.2142974355882, + 'IMARGUMENT("-15+5i")': 2.819842099, + 'IMARGUMENT("0")': FormulaError.DIV0, + 'IMARGUMENT("-14i")': -1.570796327, + 'IMARGUMENT(TRUE)': FormulaError.VALUE, + 'IMARGUMENT("-52")': 3.141592654, + 'IMARGUMENT("24i")': 1.570796327, + 'IMARGUMENT("5i")': 1.570796327, + 'IMARGUMENT("52")': 0, + 'IMARGUMENT("13+14z")': FormulaError.NUM + }); +}); + +test('IMCONJUGATE', () => { + runTest({ + 'IMCONJUGATE("3+4i")': '3-4i', + 'IMCONJUGATE("3-4i")': '3+4i', + 'IMCONJUGATE("3+4z")': FormulaError.NUM, + 'IMCONJUGATE("i")': '-i', + 'IMCONJUGATE("-j")': 'j', + 'IMCONJUGATE("3")': '3' + }); +}); + +test('IMCOS', () => { + runTest({ + 'IMCOS(1)': '0.5403023058681398', + 'IMCOS("1+i")': '0.8337300251311491-0.9888977057628651i', + 'IMCOS("4+3i")': '-6.580663040551157+7.581552742746545i', + 'IMCOS(TRUE)': FormulaError.VALUE, + 'IMCOS("TRUE")': FormulaError.NUM + }); +}); + +test('IMCOSH', () => { + runTest({ + 'IMCOSH(5)': '74.20994852478785', + 'IMCOSH("4+3i")': '-27.034945603074224+3.851153334811777i', + 'IMCOSH(FALSE)': FormulaError.VALUE, + 'IMCOSH("4+3j")': '-27.034945603074224+3.851153334811777j', + 'IMCOSH("4+3J")': FormulaError.NUM + }); +}); + +test('IMCOT', () => { + runTest({ + 'IMCOT("4+3i")': '0.0049011823943044056-0.9992669278059017i', + 'IMCOT(TRUE)': FormulaError.VALUE, + 'IMCOT(FALSE)': FormulaError.VALUE + }); +}); + +test('IMCSC', () => { + runTest({ + 'IMCSC("4+3i")': '-0.0754898329158637+0.0648774713706355i', + 'IMCSC(TRUE)': FormulaError.VALUE, + 'IMCSC(FALSE)': FormulaError.VALUE + }); +}); + +test('IMCSCH', () => { + runTest({ + 'IMCSCH("4+3i")': '-0.03627588962862602-0.005174473184019398i', + 'IMCSCH(TRUE)': FormulaError.VALUE, + 'IMCSCH(FALSE)': FormulaError.VALUE + }); +}); + +test('IMDIV', () => { + runTest({ + 'IMDIV("-238+240i","10+24i")': '5+12i', + 'IMDIV(0,0)': FormulaError.NUM, + 'IMDIV(TRUE,"52")': FormulaError.VALUE, + 'IMDIV("100+3j",FALSE)': FormulaError.VALUE, + 'IMDIV("52i+10",0)': FormulaError.NUM, + 'IMDIV("-238+240i","10+24j")': FormulaError.NUM, + 'IMDIV("52i+10",1)': FormulaError.NUM, + 'IMDIV(10,10)': '1' + }); +}); + +test('IMEXP', () => { + runTest({ + 'IMEXP("1+i")': '1.4686939399158851+2.2873552871788423i', + 'IMEXP("1+j")': '1.4686939399158851+2.2873552871788423j', + 'IMEXP(FALSE)': FormulaError.VALUE + }); +}); + +test('IMLN', () => { + runTest({ + 'IMLN("3+4i")': '1.6094379124341003+0.9272952180016122i', + 'IMLN("3+4j")': '1.6094379124341003+0.9272952180016122j', + 'IMLN(TRUE)': FormulaError.VALUE + }); +}); + +test('IMLOG10', () => { + runTest({ + 'IMLOG10("3+4i")': '0.6989700043360187+0.4027191962733731i', + 'IMLOG10("3+4j")': '0.6989700043360187+0.4027191962733731j', + 'IMLOG10(TRUE)': FormulaError.VALUE + }); +}); + +test('IMLOG2', () => { + runTest({ + 'IMLOG2("3+4i")': '2.321928094887362+1.3378042124509761i', + 'IMLOG2(TRUE)': FormulaError.VALUE, + 'IMLOG2("3+4j")': '2.321928094887362+1.3378042124509761j' + }); +}); + +test('IMPOWER', () => { + runTest({ + 'IMPOWER("2+3i", 3)': '-45.99999999999999+9.000000000000007i', + 'IMPOWER(TRUE, 3)': FormulaError.VALUE, + 'IMPOWER("2+3j", TRUE)': FormulaError.VALUE + }); +}); + +test('IMPRODUCT', () => { + runTest({ + 'IMPRODUCT("3+4i","5-3i")': '27+11i', + 'IMPRODUCT("3+4i","5-3j", "5-3j")': FormulaError.VALUE, + 'IMPRODUCT("1+2i",30)': '30+60i', + 'IMPRODUCT(" ")': FormulaError.NUM, + 'IMPRODUCT("52+7i",12,"2+i")': '1164+792i', + 'IMPRODUCT(TRUE,12)': FormulaError.VALUE, + 'IMPRODUCT("2+3i",TRUE)': FormulaError.VALUE + }); +}); + +test('IMREAL', () => { + runTest({ + 'IMREAL("")': FormulaError.NUM, + 'IMREAL(0)': 0, + 'IMREAL("0")': 0, + 'IMREAL("6-9i")': 6, + 'IMREAL("+1i")': 0, + 'IMREAL("+52i")': 0, + 'IMREAL("+10+2y")': FormulaError.NUM, + 'IMREAL("+10+i")': 10, + 'IMREAL("-j")': 0, + 'IMREAL("+i")': 0, + 'IMREAL("6+9k")': FormulaError.NUM, + 'IMREAL("52")': 52, + 'IMREAL("j")': 0, + 'IMREAL("J")': FormulaError.NUM, + 'IMREAL("5.2-9i")': 5.2, + 'IMREAL("5.222-10i")': 5.222, + 'IMREAL("{5-9j}")': FormulaError.NUM + }); +}); + +test('IMSEC', () => { + runTest({ + 'IMSEC("4+3i")': '-0.06529402785794704-0.07522496030277322i', + 'IMSEC(TRUE)': FormulaError.VALUE + }); +}); + +test('IMSECH', () => { + runTest({ + 'IMSECH("4+3i")': '-0.03625349691586887-0.005164344607753179i', + 'IMSECH(TRUE)': FormulaError.VALUE + }); +}); + +test('IMSIN', () => { + runTest({ + 'IMSIN("4+3i")': '-7.61923172032141-6.5481200409110025i', + 'IMSIN(TRUE)': FormulaError.VALUE, + 'IMSIN("4+3j")': '-7.61923172032141-6.5481200409110025j' + }); +}); + +test('IMSINH', () => { + runTest({ + 'IMSINH("4+3i")': '-27.016813258003932+3.853738037919377i', + 'IMSINH(TRUE)': FormulaError.VALUE, + 'IMSINH("4+3j")': '-27.016813258003932+3.853738037919377j' + }); +}); + +test('IMSQRT', () => { + runTest({ + 'IMSQRT("1+i")': '1.0986841134678098+0.45508986056222733i', + 'IMSQRT(FALSE)': FormulaError.VALUE, + 'IMSQRT("1+j")': '1.0986841134678098+0.45508986056222733j' + }); +}); + +test('IMSUB', () => { + runTest({ + 'IMSUB("13+4i","5+3i")': '8+i', + 'IMSUB("13+4j","5+3j")': '8+j', + 'IMSUB("13+4j","5+3i")': FormulaError.VALUE, + 'IMSUB(TRUE,"5+3i")': FormulaError.VALUE, + 'IMSUB("13+4i",FALSE)': FormulaError.VALUE + }); +}); + +test('IMSUM', () => { + runTest({ + 'IMSUM("3+4i","5-3i")': '8+i', + 'IMSUM("13+4j","5+3i")': FormulaError.VALUE, + 'IMSUM("")': FormulaError.NUM + }); +}); + +test('IMTAN', () => { + runTest({ + 'IMTAN("4+3i")': '0.004908258067495992+1.000709536067233i', + 'IMTAN(TRUE)': FormulaError.VALUE, + 'IMTAN(FALSE)': FormulaError.VALUE, + 'IMTAN("24+72y")': FormulaError.NUM + }); +}); + +test('OCT2BIN', () => { + runTest({ + 'OCT2BIN(7777777000)': '1000000000', + 'OCT2BIN(3)': '11', + 'OCT2BIN(34565423412, 3)': FormulaError.NUM, + + // David + 'OCT2BIN("string", 11)': FormulaError.NUM, + // 目前的实现不会报错 + // 'OCT2BIN(3, "string")': FormulaError.VALUE, + // 1. If number's length larger than 10, returns #NUM! + 'OCT2BIN(123456789012, 11)': FormulaError.NUM, + // 2. office: If places is negative, OCT2BIN returns the #NUM! error value. + 'OCT2BIN(3, -3)': FormulaError.NUM, + 'OCT2BIN(3, 3.1)': '011', + 'OCT2BIN(3, 3.9)': '011', + // In microsoft Excel, if places is larger than 10, it will return #NUM! + 'OCT2BIN(3, 11)': FormulaError.NUM, + 'OCT2BIN(376, 10)': '0011111110', + 'OCT2BIN(377, 10)': '0011111111', + 'OCT2BIN(400, 10)': '0100000000', + 'OCT2BIN(401, 10)': '0100000001', + 'OCT2BIN(776, 10)': '0111111110', + 'OCT2BIN(777, 10)': '0111111111', + 'OCT2BIN(777, 8)': FormulaError.NUM, + 'OCT2BIN(7771)': FormulaError.NUM + }); +}); + +test('OCT2DEC', () => { + runTest({ + 'OCT2DEC(54)': 44, + 'OCT2DEC(51)': 41, + 'OCT2DEC(10)': 8, + 'OCT2DEC(7777777533)': -165, + 'OCT2DEC(3777777777)': 536870911, + 'OCT2DEC(4000000000)': -536870912, + 'OCT2DEC(4000000001)': -536870911, + 'OCT2DEC(7777777777)': -1, + 'OCT2DEC(12345671234)': FormulaError.NUM, + // If number is not a valid octal number, OCT2DEC returns the #NUM! error value. + // 'OCT2DEC(TRUE)': FormulaError.VALUE, + 'OCT2DEC(TRUE)': FormulaError.NUM, + 'OCT2DEC(8)': FormulaError.NUM, + 'OCT2DEC("AAA")': FormulaError.NUM, + 'OCT2DEC("//")': FormulaError.NUM + }); +}); + +test('OCT2HEX', () => { + runTest({ + 'OCT2HEX(100, -4)': FormulaError.NUM, + 'OCT2HEX(100)': '40', + 'OCT2HEX(100, 4)': '0040', + 'OCT2HEX(100, 1)': FormulaError.NUM, + 'OCT2HEX(10077777775, 4)': FormulaError.NUM, + 'OCT2HEX(520, 3)': '150', + 'OCT2HEX(520, -3)': FormulaError.NUM, + 'OCT2HEX(520, 2)': FormulaError.NUM, + 'OCT2HEX(100, -1)': FormulaError.NUM, + 'OCT2HEX(7777777533)': 'FFFFFFFF5B', + 'OCT2HEX(7777777772,10)': 'FFFFFFFFFA', + 'OCT2HEX(4000000001,10)': 'FFE0000001', + // david + 'OCT2HEX("string", 10)': FormulaError.NUM, + // 'OCT2HEX(777, "aaa")': FormulaError.VALUE, + 'OCT2HEX(12345671231, 10)': FormulaError.NUM, + 'OCT2HEX(1234567123, 10)': '000A72EE53', + 'OCT2HEX(888, 10)': FormulaError.NUM, + 'OCT2HEX("//", 10)': FormulaError.NUM, + 'OCT2HEX(100, 4.9)': '0040', + 'OCT2HEX(100, 4.1)': '0040', + 'OCT2HEX(100, 0)': '40', + 'OCT2HEX(7777777777, 10)': 'FFFFFFFFFF', + 'OCT2HEX(3777777777, 10)': '001FFFFFFF', + 'OCT2HEX(4000000000, 10)': 'FFE0000000', + 'OCT2HEX(4000000001, 10)': 'FFE0000001', + 'OCT2HEX(4000000001, 11)': FormulaError.NUM + }); +}); diff --git a/packages/office-viewer/src/excel/formula/functions/__tests__/financial.test.ts b/packages/office-viewer/src/excel/formula/functions/__tests__/financial.test.ts new file mode 100644 index 000000000..82285486c --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/__tests__/financial.test.ts @@ -0,0 +1,206 @@ +import FormulaError from '../../FormulaError'; +import {TestCase, buildEnv, testEvalCases} from './buildEnv'; + +const data = [[]]; + +const env = buildEnv(data); + +function runTest(testCase: TestCase) { + testEvalCases(testCase, env); +} + +test('COUPDAYS', () => { + // 还有很多用例没从 formulajs 里拷出来 + runTest({ + 'COUPDAYS("01/25/2011", "11/15/2011", 2, 1)': 181 + }); +}); + +test('CUMIPMT', () => { + runTest({ + 'CUMIPMT(0.1 / 12, 30 * 12, 100000, 13, 24, 0)': -9916.77251395708 + }); +}); + +test('CUMPRINC', () => { + runTest({ + 'CUMPRINC(0.1 / 12, 30 * 12, 100000, 13, 24, 0)': -614.0863271085149 + }); +}); + +test('DB', () => { + runTest({ + 'DB(1000000, 100000, 6, 1)': 319000 + }); +}); + +test('DDB', () => { + runTest({ + 'DDB(1000000, 100000, 6, 1)': 333333.3333333333 + }); +}); + +test('DISC', () => { + runTest({ + 'DISC("01/04/2023", "01/31/2023", 99.71275, 100, 0)': 0.0383 + }); +}); + +test('DOLLARDE', () => { + runTest({ + 'DOLLARDE(1.1, 4)': 1.25, + 'DOLLARDE(1.1, 1.5)': 1.1 + }); +}); + +test('DOLLARFR', () => { + runTest({ + 'DOLLARFR(1.1, 1)': 1.1, + 'DOLLARFR(1.25, 4)': 1.1 + }); +}); + +test('EFFECT', () => { + runTest({ + 'EFFECT(0.1, 4)': 0.10381289062499977 + }); +}); + +test('FV', () => { + runTest({ + 'FV(0.06 / 12, 10, -200, -500, 1)': 2581.4033740601185 + }); +}); + +test('FVSCHEDULE', () => { + runTest({ + 'FVSCHEDULE(100, {0.09, 0.1, 0.11})': 133.08900000000003 + }); +}); + +test('IPMT', () => { + runTest({ + 'IPMT(0.1 / 12, 6, 2 * 12, 100000, 1000000, 0)': 928.8235718400465 + }); +}); + +test('IRR', () => { + runTest({ + 'IRR({-75000, 12000, 15000, 18000, 21000, 24000})': 0.05715142887178467 + }); +}); + +test('ISPMT', () => { + runTest({ + 'ISPMT(0.1 / 12, 6, 2 * 12, 100000)': -625 + }); +}); + +test('MIRR', () => { + runTest({ + 'MIRR({-75000, 12000, 15000, 18000, 21000, 24000}, 0.1, 0.12)': 0.07971710360838036 + }); +}); + +test('NOMINAL', () => { + runTest({ + 'NOMINAL(0.1, 4)': 0.09645475633778045 + }); +}); + +test('NPER', () => { + runTest({ + 'NPER(0, -100, -1000, 10000)': 90 + }); +}); + +test('NPV', () => { + runTest({ + 'NPV(0.1, -10000, 2000, 4000, 8000)': 1031.3503176012546 + }); +}); + +test('PDURATION', () => { + runTest({ + 'PDURATION(0.1, 1000, 2000)': 7.272540897341714 + }); +}); + +test('PMT', () => { + runTest({ + 'PMT(0.06 / 12, 18 * 12, 0, 50000)': -129.0811608679973 + }); +}); + +test('PPMT', () => { + runTest({ + 'PPMT(0.1 / 12, 1, 2 * 12, 2000)': -75.62318600836667 + }); +}); + +test('PRICEDISC', () => { + runTest({ + 'PRICEDISC("01/05/2023", "01/31/2023", 0.038, 100, 0)': 99.72555556 + }); +}); + +test('PV', () => { + runTest({ + 'PV(0.1 / 12, 2 * 12, 1000, 10000, 0)': -29864.950264779152 + }); +}); + +test('RATE', () => { + runTest({ + 'RATE(2 * 12, -1000, -10000, 100000)': 0.06517891177181546 + }); +}); + +test('RRI', () => { + runTest({ + 'RRI(8, 10000, 11000)': 0.011985024140399592 + }); +}); + +test('SLN', () => { + runTest({ + 'SLN(30000, 7500, 10)': 2250 + }); +}); + +test('SYD', () => { + runTest({ + 'SYD(30, 7, 10, 1)': 4.181818181818182 + }); +}); + +test('TBILLEQ', () => { + runTest({ + 'TBILLEQ("03/31/2008", "06/01/2008", 0.0914)': 0.09412721351734614 + }); +}); + +test('TBILLPRICE', () => { + runTest({ + 'TBILLPRICE("03/31/2008", "06/01/2008", 0.0914)': 98.45127777777778 + }); +}); + +test('TBILLYIELD', () => { + runTest({ + 'TBILLYIELD("03/31/2008", "06/01/2008", 98.45127777777778)': 0.09283779963354702 + }); +}); + +test('XIRR', () => { + runTest({ + 'XIRR({-10000, 2750, 4250, 3250, 2750}, {"01/01/2008", "03/01/2008", "10/30/2008", "02/15/2009", "04/01/2009"}, 0.1)': 0.373362535 + }); +}); + +test('XNPV', () => { + // 这个结果有偏差，不知道为啥 + runTest({ + 'XNPV(0.09, {-10000, 2750, 4250, 3250, 2750}, {"01/01/2008", "03/01/2008", "10/30/2008", "02/15/2009", "04/01/2009"})': 2086.647602031535 + }); +}); diff --git a/packages/office-viewer/src/excel/formula/functions/__tests__/information.test.ts b/packages/office-viewer/src/excel/formula/functions/__tests__/information.test.ts new file mode 100644 index 000000000..c42c39d94 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/__tests__/information.test.ts @@ -0,0 +1,135 @@ +import FormulaError from '../../FormulaError'; +import {TestCase, buildEnv, testEvalCases} from './buildEnv'; + +const data = [ + ['', 1, 2, 3, 4], + ['string', 3, 4, 5, 6], + [undefined, undefined] +]; + +const env = buildEnv(data); + +function runTest(testCase: TestCase) { + testEvalCases(testCase, env); +} + +test('ERROR.TYPE', () => { + runTest({ + 'ERROR.TYPE(#NULL!)': 1, + 'ERROR.TYPE(#DIV/0!)': 2, + 'ERROR.TYPE(#N/A)': 7, + 'ERROR.TYPE(#VALUE!)': 3, + 'ERROR.TYPE(#REF!)': 4, + 'ERROR.TYPE(#NUM!)': 6, + 'ERROR.TYPE(#NAME?)': 5 + }); +}); + +test('ISBLANK', () => { + runTest({ + // Excel 里还真是这样的，但和现有实现冲突了，没法区分，所以先注释 + // 'ISBLANK("")': false, + 'ISBLANK(A1)': true, + 'ISBLANK(A2)': false, + 'ISBLANK(A3)': true, + 'ISBLANK(B3)': true, + 'ISBLANK({1})': false + }); +}); + +test('ISERR', () => { + runTest({'ISERR(1/0)': true, 'ISERR(#DIV/0!)': true, 'ISERR(#N/A)': false}); +}); + +test('ISERROR', () => { + runTest({ + 'ISERROR(1/0)': true, + 'ISERROR(#DIV/0!)': true, + 'ISERROR(#N/A)': true, + 'ISERROR(#VALUE!)': true, + 'ISERROR(#REF!)': true, + 'ISERROR(#NUM!)': true, + 'ISERROR(#NAME?)': true + }); +}); + +test('ISEVEN', () => { + runTest({ + 'ISEVEN(2)': true, + 'ISEVEN(-2)': true, + 'ISEVEN(2.5)': true, + 'ISEVEN(3)': false + }); +}); + +test('ISODD', () => { + runTest({ + 'ISODD(3)': true, + 'ISODD(-3)': true, + 'ISODD(2.5)': false, + 'ISODD(2)': false + }); +}); + +test('ISLOGICAL', () => { + runTest({ + 'ISLOGICAL(TRUE)': true, + 'ISLOGICAL(FALSE)': true, + 'ISLOGICAL("TRUE")': false + }); +}); + +test('ISNA', () => { + runTest({'ISNA(#N/A)': true, 'ISNA(#NAME?)': false}); +}); + +test('ISNONTEXT', () => { + runTest({'ISNONTEXT(123)': true, 'ISNONTEXT("123")': false}); +}); + +test('ISNUMBER', () => { + runTest({'ISNUMBER(123)': true, 'ISNUMBER(A1)': false, 'ISNUMBER(B1)': true}); +}); + +test('ISREF', () => { + runTest({ + 'ISREF(B2)': true, + 'ISREF(123)': false, + 'ISREF("A1")': false, + 'ISREF(#REF!)': false + // 'ISREF(XYZ1)': false, + // 'ISREF(A1:XYZ1)': false, + // 'ISREF(XYZ1:A1)': false + }); +}); + +test('ISTEXT', () => { + runTest({'ISTEXT(123)': false, 'ISTEXT("123")': true}); +}); + +test('N', () => { + runTest({ + 'N(1)': 1, + 'N(TRUE)': 1, + 'N(FALSE)': 0, + 'N(1/0)': FormulaError.VALUE, + 'N("123")': 0 + }); +}); + +test('NA', () => { + runTest({'NA()': FormulaError.NA}); +}); + +test('TYPE', () => { + runTest({ + // 原本用例这里是 1，不知道对不对 + 'TYPE(A1)': 2, + 'TYPE(12)': 1, + 'TYPE("12")': 2, + 'TYPE("")': 2, + 'TYPE(TRUE)': 4, + 'TYPE(1/0)': 16, + 'TYPE({1;2;3})': 64 + }); +}); diff --git a/packages/office-viewer/src/excel/formula/functions/__tests__/logical.test.ts b/packages/office-viewer/src/excel/formula/functions/__tests__/logical.test.ts new file mode 100644 index 000000000..f99c9c8db --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/__tests__/logical.test.ts @@ -0,0 +1,121 @@ +import FormulaError from '../../FormulaError'; +import {TestCase, buildEnv, testEvalCases} from './buildEnv'; + +const data = [ + ['fruit', 'price', 'count', 4, 5], + ['Apples', 0.69, 40, 5, 6], + ['Bananas', 0.34, 38, 5, 6], + ['Lemons', 0.55, 15, 5, 6], + ['Oranges', 0.25, 25, 5, 6], + ['Pears', 0.59, 40, 5, 6], + ['Almonds', 2.8, 10, 5, 6], // row 7 + ['Cashews', 3.55, 16, 5, 6], // row 8 + ['Peanuts', 1.25, 20, 5, 6], // row 9 + ['Walnuts', 1.75, 12, 5, 6], // row 10 + + ['Apples', 'Lemons', 0, 0, 0], // row 11 + ['Bananas', 'Pears', 0, 0, 0] // row 12 +]; + +const env = buildEnv(data); + +function runTest(testCase: TestCase) { + testEvalCases(testCase, env); +} + +test('AND', () => { + runTest({ + 'AND(A1)': FormulaError.VALUE, + 'AND(1,1,1)': true, + 'AND(1,0,0)': false, + 'AND(A2:C2)': true, + 'AND("Test", "TRUE")': true, + 'AND("Test", "FALSE")': false, + 'AND({0,1,0}, FALSE)': false, + 'AND((A2:C2, A3))': true, + 'AND((A2:C2 C2))': true + }); +}); + +test('IF', () => { + runTest({ + 'IF(TRUE, A1, A2)': 'fruit', + 'IF(TRUE, A1&1, A2)': 'fruit1', + 'IF(A1 = "fruit", A1, A2)': 'fruit', + 'IF(IF(D1 < D5, A2) = "count", A1, A2)': 'Apples' + }); +}); + +test('IFS', () => { + runTest({ + 'IFS(1=3,"Not me", 1=2, "Me neither", 1=1, "Yes me")': 'Yes me', + 'IFS(D5<60,"F",D5<70,"D",D5<80,"C",D5<90,"B",D5>=90,"A")': 'F', + 'IFS(1=3,"Not me", 1=2, "Me neither", 1=4, "Not me")': FormulaError.NA, + 'IFS("HELLO","Not me", 1=2, "Me neither", 1=4, "Not me")': + FormulaError.VALUE, + 'IFS("HELLO")': FormulaError.NA + }); +}); + +test('IFNA', () => { + runTest({ + 'IFNA(#N/A, 1, 2)': FormulaError.TOO_MANY_ARGS('IFNA'), + 'IFNA(#N/A, 1)': 1, + 'IFNA("Good", 1)': 'Good' + }); +}); + +test('OR', () => { + runTest({ + 'OR(A1)': FormulaError.VALUE, + 'OR(1,1,0)': true, + 'OR(0,0,0)': false, + 'OR(A2:C2)': true, + 'OR("Test", "TRUE")': true, + 'OR("Test", "FALSE")': false, + 'OR({0,1,0}, FALSE)': true, + 'OR((A2:C2, A3))': true, + 'OR((A2:C2 C2))': true + }); +}); + +test('TRUE', () => { + runTest({ + TRUE: true + }); +}); + +test('TEXTJOIN', () => { + runTest({ + 'TEXTJOIN(" ", TRUE, "The", "", "sun", "will", "come", "up", "tomorrow.")': + 'The sun will come up tomorrow.', + 'TEXTJOIN({"_", ">"}, TRUE, "The", "sun", "will", "come", "up", "tomorrow.")': + 'The_sun>will_come>up_tomorrow.' + }); +}); + +test('FALSE', () => { + runTest({ + FALSE: false + }); +}); + +test('SWITCH', () => { + runTest({ + 'SWITCH(7, 9, "a", 7, "b")': 'b' + }); +}); + +test('XOR', () => { + runTest({ + 'XOR(A1)': FormulaError.VALUE, + 'XOR(1,1,0)': false, + 'XOR(1,1,1)': true, + 'XOR(A2:C2)': false, + 'XOR(A2:C2, "TRUE")': true, + 'XOR("Test", "TRUE")': true, + 'XOR({1,1,1}, FALSE)': true, + 'XOR((A2:C2, A3))': false, + 'XOR((A2:C2 C2))': true + }); +}); diff --git a/packages/office-viewer/src/excel/formula/functions/__tests__/math.test.ts b/packages/office-viewer/src/excel/formula/functions/__tests__/math.test.ts new file mode 100644 index 000000000..5a70c4cf4 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/__tests__/math.test.ts @@ -0,0 +1,607 @@ +/** + * 用例来自 fast-formula-parser + */ + +import FormulaError from '../../FormulaError'; +import {TestCase, buildEnv, testEvalCases} from './buildEnv'; + +const data = [ + [1, 2, 3, 4, 5], + [100000, 7000, 250000, 5, 6], + [200000, 14000, 4, 5, 6], + [300000, 21000, 4, 5, 6], + [400000, 28000, 4, 5, 6], + ['string', 3, 4, 5, 6], + // for SUMIF ex2 + ['Vegetables', 'Tomatoes', 2300, 5, 6], // row 7 + ['Vegetables', 'Celery', 5500, 5, 6], // row 8 + ['Fruits', 'Oranges', 800, 5, 6], // row 9 + ['', 'Butter', 400, 5, 6], // row 10 + ['Vegetables', 'Carrots', 4200, 5, 6], // row 11 + ['Fruits', 'Apples', 1200, 5, 6], // row 12 + ['1'], + [2, 3, 9, 1, 8, 7, 5], + [6, 5, 11, 7, 5, 4, 4] +]; + +const env = buildEnv(data); + +function runTest(testCase: TestCase) { + testEvalCases(testCase, env); +} + +test('ABS', () => { + runTest({ + 'ABS(-1)': 1, + 'ABS(1)': 1, + 'ABS(0)': 0, + 'ABS("a")': FormulaError.VALUE + }); +}); + +test('ARABIC', () => { + runTest({ + 'ARABIC("XIV")': 14, + 'ARABIC("LVII")': 57, + 'ARABIC("")': 0, + 'ARABIC("LVIIA")': FormulaError.VALUE + }); +}); + +test('BASE', () => { + runTest({ + 'BASE(7,2)': '111', + 'BASE(100,16)': '64', + 'BASE(15,2,10)': '0000001111', + 'BASE(2^53-1,36)': '2GOSA7PA2GV', + + 'BASE(-1,2)': FormulaError.NUM, + 'BASE(2^53-1,2)': '11111111111111111111111111111111111111111111111111111', + 'BASE(2^53,2)': FormulaError.NUM, + + 'BASE(7,1)': FormulaError.NUM, + 'BASE(7,37)': FormulaError.NUM, + + 'BASE(7,2,-1)': FormulaError.NUM, + 'BASE(7,2,0)': '111', + 'BASE(7,2,2)': '111', + 'BASE(7,2,5)': '00111' + }); +}); + +test('CEILING', () => { + runTest({ + 'CEILING(2.5, 1)': 3, + 'CEILING(-2.5, -2)': -4, + 'CEILING(-2.5, 2)': -2, + 'CEILING(1.5, 0.1)': 1.5, + 'CEILING(0.234, 0.01)': 0.24, + 'CEILING(1.5, 0)': 0, + 'CEILING(2^1024, 1)': FormulaError.NUM + }); +}); + +test('CEILING.MATH', () => { + runTest({ + 'CEILING.MATH(24.3,5)': 25, + 'CEILING.MATH(6.7)': 7, + 'CEILING.MATH(-6.7)': -7, + 'CEILING.MATH(-8.1,2)': -8, + 'CEILING.MATH(-5.5,2,-1)': -6 + }); +}); + +test('CEILING.PRECISE', () => { + runTest({ + 'CEILING.PRECISE(4.3)': 5, + 'CEILING.PRECISE(-4.3)': -4, + 'CEILING.PRECISE(4.3, 2)': 6, + 'CEILING.PRECISE(4.3,-2)': 6, + 'CEILING.PRECISE(-4.3,2)': -4, + 'CEILING.PRECISE(-4.3,-2)': -4 + }); +}); + +test('COMBIN', () => { + runTest({ + 'COMBIN(8,2)': 28, + 'COMBIN(-1,2)': FormulaError.NUM, + 'COMBIN(1,2)': FormulaError.NUM, + 'COMBIN(1,-2)': FormulaError.NUM + }); +}); + +test('COMBINA', () => { + runTest({ + 'COMBINA(4,3)': 20, + 'COMBINA(0,0)': 1, + 'COMBINA(1,0)': 1, + 'COMBINA(-1,2)': FormulaError.NUM, + 'COMBINA(1,2)': 1, + 'COMBINA(1,-2)': FormulaError.NUM + }); +}); + +test('DECIMAL', () => { + runTest({ + 'DECIMAL("FF",16)': 255, + 'DECIMAL("8000000000",16)': 549755813888, + 'DECIMAL(111,2)': 7, + 'DECIMAL("zap",36)': 45745, + 'DECIMAL("zap",2)': FormulaError.NUM, + 'DECIMAL("zap",37)': FormulaError.NUM, + 'DECIMAL("zap",1)': FormulaError.NUM + }); +}); + +test('DEGREES', () => { + runTest({ + 'DEGREES(PI())': 180, + 'DEGREES(PI()/2)': 90, + 'DEGREES(PI()/4)': 45 + }); +}); + +test('EVEN', () => { + runTest({ + 'EVEN(1.5)': 2, + 'EVEN(3)': 4, + 'EVEN(2)': 2, + 'EVEN(-1)': -2 + }); +}); + +test('EXP', () => { + runTest({ + 'EXP(1)': 2.71828183 + }); +}); + +test('FACT', () => { + runTest({ + 'FACT(5)': 120, + 'FACT(150)': 5.7133839564458575e262, // more accurate than excel... + 'FACT(150) + 1': 5.7133839564458575e262 + 1, // memorization + 'FACT(1.9)': 1, + 'FACT(0)': 1, + 'FACT(-1)': FormulaError.NUM, + 'FACT(1)': 1 + }); +}); + +test('FACTDOUBLE', () => { + runTest({ + 'FACTDOUBLE(6)': 48, + 'FACTDOUBLE(6) + 1': 49, // memorization + 'FACTDOUBLE(7)': 105, + 'FACTDOUBLE(0)': 1, + 'FACTDOUBLE(-1)': 1, + 'FACTDOUBLE(-2)': FormulaError.NUM, + 'FACTDOUBLE(1)': 1 + }); +}); + +test('FLOOR', () => { + runTest({ + 'FLOOR(0,)': 0, + 'FLOOR(12,0)': 0, + 'FLOOR(3.7,2)': 2, + 'FLOOR(-2.5,-2)': -2, + 'FLOOR(-2.5,2)': -4, + 'FLOOR(2.5,-2)': FormulaError.NUM, + 'FLOOR(1.58,0.1)': 1.5, + 'FLOOR(0.234,0.01)': 0.23, + 'FLOOR(-8.1,2)': -10 + }); +}); + +test('FLOOR.MATH', () => { + runTest({ + 'FLOOR.MATH(0)': 0, + 'FLOOR.MATH(12, 0)': 0, + 'FLOOR.MATH(24.3,5)': 20, + 'FLOOR.MATH(6.7)': 6, + 'FLOOR.MATH(-8.1,2)': -10, + 'FLOOR.MATH(-5.5,2,-1)': -4, + 'FLOOR.MATH(-5.5,2,1)': -4, + 'FLOOR.MATH(-5.5,2,)': -6, + 'FLOOR.MATH(-5.5,2)': -6, + 'FLOOR.MATH(-5.5,-2)': -6, + 'FLOOR.MATH(5.5,2)': 4, + 'FLOOR.MATH(5.5,-2)': 4, + 'FLOOR.MATH(24.3,-5)': 20, + 'FLOOR.MATH(-8.1,-2)': -10 + }); +}); + +test('FLOOR.PRECISE', () => { + runTest({ + 'FLOOR.PRECISE(-3.2,-1)': -4, + 'FLOOR.PRECISE(3.2, 1)': 3, + 'FLOOR.PRECISE(-3.2, 1)': -4, + 'FLOOR.PRECISE(3.2,-1)': 3, + 'FLOOR.PRECISE(3.2)': 3, + 'FLOOR.PRECISE(0)': 0, + 'FLOOR.PRECISE(3.2, 0)': 0 + }); +}); + +test('GCD', () => { + runTest({ + 'GCD(5, 2)': 1, + 'GCD(24, 36)': 12, + 'GCD(7, 1)': 1, + 'GCD(5, 0)': 5, + 'GCD(123, 0)': 123, + 'GCD(128, 80, 44)': 4, + 'GCD(128, 80, 44,)': 4, + 'GCD(128, 80, 44, 2 ^ 53)': FormulaError.NUM, // excel parse this as #NUM! + 'GCD("a")': FormulaError.VALUE, + 'GCD(5, 2, (A1))': 1, + 'GCD(5, 2, A1:E1)': 1, + 'GCD(5, 2, (A1:E1))': 1, + // TODO: 目前实现上当成数组所以其实是支持的 + // 'GCD(5, 2, (A1, A2))': FormulaError.VALUE, // does not support union + 'GCD(5, 2, {3, 7})': 1, + 'GCD(5, 2, {3, "7"})': 1, + 'GCD(5, 2, {3, "a"})': FormulaError.VALUE, + 'GCD(5, 2, {3, "7"}, TRUE)': FormulaError.VALUE + }); +}); + +test('INT', () => { + runTest({'INT(0)': 0, 'INT(8.9)': 8, 'INT(-8.9)': -9}); +}); + +test('ISO.CEILING', () => { + runTest({ + 'ISO.CEILING(4.3)': 5, + 'ISO.CEILING(-4.3)': -4, + 'ISO.CEILING(4.3, 2)': 6, + 'ISO.CEILING(4.3,-2)': 6, + 'ISO.CEILING(-4.3,2)': -4, + 'ISO.CEILING(-4.3,-2)': -4 + }); +}); + +test('LCM', () => { + runTest({ + 'LCM("a")': FormulaError.VALUE, + 'LCM(5, 2)': 10, + 'LCM(24, 36)': 72, + 'LCM(50,56,100)': 1400, + 'LCM(50,56,100,)': 1400, + 'LCM(128, 80, 44, 2 ^ 53)': FormulaError.NUM, // excel parse this as #NUM! + 'LCM(5, 2, (A1))': 10, + 'LCM(5, 2, A1:E1)': 60, + 'LCM(5, 2, (A1:E1))': 60, + // 'LCM(5, 2, (A1, A2))': FormulaError.VALUE, // does not support union + 'LCM(5, 2, {3, 7})': 210, + 'LCM(5, 2, {3, "7"})': 210, + 'LCM(5, 2, {3, "a"})': FormulaError.VALUE, + 'LCM(5, 2, {3, "7"}, TRUE)': FormulaError.VALUE + }); +}); + +test('LN', () => { + runTest({'LN(86)': 4.454347296253507, 'LN(EXP(1))': 1, 'LN(EXP(3))': 3}); +}); + +test('LOG', () => { + runTest({'LOG(10)': 1, 'LOG(8, 2)': 3, 'LOG(86, EXP(1))': 4.454347296253507}); +}); + +test('LOG10', () => { + runTest({ + 'LOG10(86)': 1.9344984512435677, + 'LOG10(10)': 1, + 'LOG10(100000)': 5, + 'LOG10(10^5)': 5 + }); +}); + +test('MDETERM', () => { + runTest({ + 'MDETERM({3,6,1;1,1,0;3,10,2})': 1, + 'MDETERM({3,6;1,1})': -3, + 'MDETERM({6})': 6, + 'MDETERM({1,3,8,5;1,3,6,1})': FormulaError.VALUE + }); +}); + +test('MMULT', () => { + runTest({ + 'MMULT({1,3;7,2}, {2,0;0,2})': [ + [2, 6], + [14, 4] + ], + 'MMULT({1,3;7,2;1,1}, {2,0;0,2})': [ + [2, 6], + [14, 4], + [2, 2] + ], + 'MMULT({1,3;"r",2}, {2,0;0,2})': FormulaError.VALUE, + 'MMULT({1,3;7,2}, {2,0;"b",2})': FormulaError.VALUE + }); +}); + +test('MOD', () => { + runTest({ + 'MOD(3, 2)': 1, + 'MOD(-3, 2)': 1, + 'MOD(3, -2)': -1, + 'MOD(-3, -2)': -1, + 'MOD(-3, 0)': FormulaError.DIV0 + }); +}); + +test('MROUND', () => { + runTest({ + 'MROUND(10, 1)': 10, + 'MROUND(10, 3)': 9, + 'MROUND(10, 0)': 0, + 'MROUND(-10, -3)': -9, + 'MROUND(1.3, 0.2)': 1.4, + 'MROUND(5, -2)': FormulaError.NUM, + 'MROUND(6.05,0.1)': 6.0, // same as excel, differ from google sheets + 'MROUND(7.05,0.1)': 7.1 + }); +}); + +test('MULTINOMIAL', () => { + runTest({ + 'MULTINOMIAL({1,2}, E1, A1:D1)': 92626934400, + 'MULTINOMIAL(2, 3, 4)': 1260, + 'MULTINOMIAL(2, 3, -4)': FormulaError.NUM + }); +}); + +test('MUNIT', () => { + runTest({ + 'MUNIT(3)': [ + [1, 0, 0], + [0, 1, 0], + [0, 0, 1] + ], + 'MUNIT(2)': [ + [1, 0], + [0, 1] + ], + 'MUNIT(1)': [[1]] + }); +}); + +test('ODD', () => { + runTest({ + 'ODD(0)': 1, + 'ODD(1.5)': 3, + 'ODD(3)': 3, + 'ODD(2)': 3, + 'ODD(-1)': -1, + 'ODD(-2)': -3 + }); +}); + +test('PI', () => { + runTest({'PI()': Math.PI}); +}); + +test('POWER', () => { + runTest({ + 'POWER(5,2)': 25, + 'POWER(98.6,3.2)': 2401077.22206958, + 'POWER(4,5/4)': 5.656854249 + }); +}); + +test('PRODUCT', () => { + runTest({ + 'PRODUCT(1,2,3,4,5)': 120, + 'PRODUCT(1,2,3,4,5, "2")': 240, + 'PRODUCT(A1:E1)': 120, + 'PRODUCT((A1, B1:E1))': 120, + 'PRODUCT(1,2,3,4,5, A1, {1,2})': 240 + }); +}); + +test('QUOTIENT', () => { + runTest({ + 'QUOTIENT(5, 2)': 2, + 'QUOTIENT(4.5, 3.1)': 1, + 'QUOTIENT(-10, 3)': -3, + 'QUOTIENT(-10, -3)': 3 + }); +}); + +test('RADIANS', () => { + runTest({'RADIANS(270)': 4.71238898, 'RADIANS(0)': 0}); +}); + +test('RAND', () => { + runTest({'RAND() > 0': true}); +}); + +test('RANK', () => { + runTest({ + 'RANK(7, {7,3.5,3.5,1,2}, 1)': 5, + 'RANK(3.5, {7,3.5,3.5,1,2}, 1)': 3 + }); + runTest({'RANK(3.5, {7,3.5,3.5,1,2}, 1)': 3}); +}); + +test('RANK.EQ', () => { + runTest({ + 'RANK.EQ(7, {7,3.5,3.5,1,2}, 1)': 5, + 'RANK.EQ(3.5, {7,3.5,3.5,1,2}, 1)': 3, + 'RANK.EQ(2, {7,3.5,3.5,1,2})': 4 + }); +}); + +test('RANK.AVG', () => { + runTest({ + 'RANK.AVG(94,{89,88,92,101,94,97,95})': 4 + }); +}); + +test('RANDBETWEEN', () => { + runTest({'RANDBETWEEN(-1,1) >= -1': true}); +}); + +test('ROMAN', () => { + runTest({'ROMAN(499,0)': 'CDXCIX'}); +}); + +test('ROUND', () => { + runTest({ + 'ROUND(2.15, 0)': 2, + 'ROUND(2.15, 1)': 2.2, + 'ROUND(2.149, 1)': 2.1, + 'ROUND(-1.475, 2)': -1.48, + 'ROUND(21.5, -1)': 20, + 'ROUND(626.3,-3)': 1000, + 'ROUND(1.98, -1)': 0, + 'ROUND(-50.55,-2)': -100 + }); +}); + +test('ROUNDDOWN', () => { + runTest({ + 'ROUNDDOWN(3.2, 0)': 3, + 'ROUNDDOWN(76.9,0)': 76, + 'ROUNDDOWN(3.14159, 3)': 3.141, + 'ROUNDDOWN(-3.14159, 1)': -3.1, + 'ROUNDDOWN(31415.92654, -2)': 31400 + }); +}); + +test('ROUNDUP', () => { + runTest({ + 'ROUNDUP(3.2,0)': 4, + 'ROUNDUP(76.9,0)': 77, + 'ROUNDUP(3.14159, 3)': 3.142, + 'ROUNDUP(-3.14159, 1)': -3.2, + 'ROUNDUP(31415.92654, -2)': 31500 + }); +}); + +test('SERIESSUM', () => { + runTest({ + 'SERIESSUM(PI()/4,0,2,{1, -0.5, 0.041666667, -0.001388889})': 0.707103215 + }); +}); + +test('SIGN', () => { + runTest({ + 'SIGN(10)': 1, + 'SIGN(4-4)': 0, + 'SIGN(-0.00001)': -1 + }); +}); + +test('SQRT', () => { + runTest({ + 'SQRT(16)': 4, + 'SQRT(-16)': FormulaError.NUM, + 'SQRT(ABS(-16))': 4 + }); +}); + +test('SQRTPI', () => { + runTest({ + 'SQRTPI(1)': 1.772453851, + 'SQRTPI(2)': 2.506628275, + 'SQRTPI(-1)': FormulaError.NUM + }); +}); + +test('SUM', () => { + runTest({ + 'SUM(1,2,3)': 6, + 'SUM(A1:C1, C1:E1)': 18, + 'SUM((A1:C1, C1:E1))': 18, + 'SUM((A1:C1, C1:E1), A1)': 19, + // TODO: 为什么不一致 + // 'SUM((A1:C1, C1:E1), A13)': 18, + 'SUM("1", {1})': 2, + 'SUM("1", {"1"})': 2, + 'SUM("1", {"1"},)': 2, + 'SUM("1", {"1"},TRUE)': 2 + }); +}); + +// TODO: 补齐其他测试 +test('SUBTOTAL', () => { + runTest({ + 'SUBTOTAL(9, A1:C1, C1:E1)': 18 + }); +}); + +test('SUMIF', () => { + runTest({ + 'SUMIF(A1:E1, ">1")': 14, + 'SUMIF(A2:A5,">160000",B2:B5)': 63000, + 'SUMIF(A2:A5,">160000")': 900000, + 'SUMIF(A2:A5,300000,B2:B5)': 21000, + 'SUMIF(A2:A5,">" & C2,B2:B5)': 49000, + 'SUMIF(A7:A12,"Fruits",C7:C12)': 2000, + 'SUMIF(A7:A12,"Vegetables",C7:C12)': 12000, + 'SUMIF(B7:B12,"*es",C7:C12)': 4300, + 'SUMIF(A7:A12,"",C7:C12)': 400 + }); +}); + +test('SUMIFS', () => { + runTest({ + 'SUMIFS({1, 2, 3}, {4, 5, 6}, ">4", {7, 8, 9}, "<9")': 2, + 'SUMIFS({1, 2, 3}, {4, 5, 6}, ">4", {7, 8, 9}, "*")': 5 + }); +}); + +test('SUMPRODUCT', () => { + runTest({ + 'SUMPRODUCT({1,"12";7,2}, {2,1;5,2})': 53, + 'SUMPRODUCT({1,12;7,2}, {2,1;5,2})': 53, + 'SUMPRODUCT({1,12;7,2}, {2,1;5,"2"})': 53, + 'SUMPRODUCT({1,12;7,2}, {2,1;5,2;1,1})': FormulaError.VALUE + }); +}); + +test('SUMSQ', () => { + runTest({ + 'SUMSQ(3, 4)': 25, + 'SUMSQ(3, 4, A1)': 26 + // 'SUMSQ(3, 4, A1, A13)': 26 + }); +}); + +test('SUMX2MY2', () => { + runTest({ + 'SUMX2MY2(A14:G14,A15:G15)': -55, + 'SUMX2MY2({2, 3, 9, 1, 8, 7, 5}, {6, 5, 11, 7, 5, 4, 4})': -55, + 'SUMX2MY2(A14:G13,A15:G15)': FormulaError.NA + }); +}); + +test('SUMX2PY2', () => { + runTest({ + 'SUMX2PY2(A14:G14,A15:G15)': 521, + 'SUMX2PY2({2,3,9,1,8,7,5}, {6,5,11,7,5,4,4})': 521, + 'SUMX2PY2(A14:G13,A15:G15)': FormulaError.NA + }); +}); + +test('SUMXMY2', () => { + runTest({ + 'SUMXMY2(A14:G14,A15:G15)': 79, + 'SUMXMY2({2,3,9,1,8,7,5}, {6,5,11,7,5,4,4})': 79, + 'SUMXMY2(A14:G13,A15:G15)': FormulaError.NA + }); +}); + +test('TRUNC', () => { + runTest({ + 'TRUNC(8.9)': 8, + 'TRUNC(-8.9)': -8, + 'TRUNC(0.45)': 0 + }); +}); diff --git a/packages/office-viewer/src/excel/formula/functions/__tests__/reference.test.ts b/packages/office-viewer/src/excel/formula/functions/__tests__/reference.test.ts new file mode 100644 index 000000000..33ca94a0e --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/__tests__/reference.test.ts @@ -0,0 +1,222 @@ +import FormulaError from '../../FormulaError'; +import {TestCase, buildEnv, testEvalCases} from './buildEnv'; + +const data = [ + ['fruit', 'price', 'count', 4, 5], + ['Apples', 0.69, 40, 5, 6], + ['Bananas', 0.34, 38, 5, 6], + ['Lemons', 0.55, 15, 5, 6], + ['Oranges', 0.25, 25, 5, 6], + ['Pears', 0.59, 40, 5, 6], + ['Almonds', 2.8, 10, 5, 6], // row 7 + ['Cashews', 3.55, 16, 5, 6], // row 8 + ['Peanuts', 1.25, 20, 5, 6], // row 9 + ['Walnuts', 1.75, 12, 5, 6], // row 10 + + ['Apples', 'Lemons', 0, 0, 0], // row 11 + ['Bananas', 'Pears', 0, 0, 0] // row 12 +]; + +const env = buildEnv(data); + +function runTest(testCase: TestCase) { + testEvalCases(testCase, env); +} + +test('RANGE', () => { + runTest({ + 'A1': 'fruit', + 'A1:B1': [['fruit', 'price']], + 'A1:A2': [['fruit'], ['Apples']], + 'A1:B2': [ + ['fruit', 'price'], + ['Apples', 0.69] + ] + }); +}); + +test('ADDRESS', () => { + runTest({ + 'ADDRESS(2,3,4, 2, "abc")': 'abc!C2', + 'ADDRESS(2,3)': '$C$2', + 'ADDRESS(2,3, 1)': '$C$2', + 'ADDRESS(2,3,2)': 'C$2', + 'ADDRESS(2,3,3)': '$C2', + 'ADDRESS(2,3,4, TRUE)': 'C2', + 'ADDRESS(2,3,2,FALSE)': 'R2C[3]', + 'ADDRESS(2,3,1,FALSE,"[Book1]Sheet1")': "'[Book1]Sheet1'!R2C3", + 'ADDRESS(2,3,1,FALSE,"EXCEL SHEET")': "'EXCEL SHEET'!R2C3" + }); +}); + +test('AREAS', () => { + runTest({ + 'AREAS((B2:D4,E5,F6:I9))': 3, + 'AREAS(B2:D4)': 1, + 'AREAS(B2:D4 B2)': 1 + }); +}); + +test('COLUMN', () => { + runTest({ + 'COLUMN()': 2, + 'COLUMN(C3)': 3, + 'COLUMN(C3:V6)': 3, + 'COLUMN(123)': FormulaError.VALUE, + 'COLUMN({1,2,3})': FormulaError.VALUE, + 'COLUMN("A1")': FormulaError.VALUE + }); +}); + +test('COLUMNS', () => { + runTest({ + 'COLUMNS(A1)': 1, + 'COLUMNS(A1:C5)': 3, + 'COLUMNS(123)': FormulaError.VALUE, + 'COLUMNS({1,2,3})': FormulaError.VALUE, + 'COLUMNS("A1")': FormulaError.VALUE + }); +}); + +test('HLOOKUP', () => { + runTest({ + 'HLOOKUP(3, {1,2,3,4,5}, 1)': 3, + 'HLOOKUP(3, {3,2,1}, 1)': 1, + 'HLOOKUP(3, {1,2,3,4,5}, 2)': FormulaError.REF, + 'HLOOKUP("a", {1,2,3,4,5}, 1)': FormulaError.NA, + 'HLOOKUP(3, {1.1,2.2,3.3,4.4,5.5}, 1)': 2.2, + // should handle like Excel. + 'HLOOKUP(63, {"c",FALSE,"abc",65,63,61,"b","a",FALSE,TRUE}, 1)': 63, + 'HLOOKUP(TRUE, {"c",FALSE,"abc",65,63,61,"b","a",FALSE,TRUE}, 1)': true, + 'HLOOKUP(FALSE, {"c",FALSE,"abc",65,63,61,"b","a",FALSE,TRUE}, 1)': false, + 'HLOOKUP(FALSE, {"c",TRUE,"abc",65,63,61,"b","a",TRUE,FALSE}, 1)': + FormulaError.NA, + 'HLOOKUP("c", {"c",TRUE,"abc",65,63,61,"b","a",TRUE,FALSE}, 1)': 'a', + 'HLOOKUP("b", {"c",TRUE,"abc",65,63,61,"b","a",TRUE,FALSE}, 1)': 'b', + 'HLOOKUP("abc", {"c",TRUE,"abc",65,63,61,"b","a",TRUE,FALSE}, 1)': 'abc', + 'HLOOKUP("a", {"c",TRUE,"abc",65,63,61,"b","a",TRUE,FALSE}, 1)': + FormulaError.NA, + 'HLOOKUP("a*", {"c",TRUE,"abc",65,63,61,"b","a",TRUE,FALSE}, 1)': + FormulaError.NA, + // with rangeLookup = FALSE + 'HLOOKUP(3, 3, 1,FALSE)': FormulaError.NA, + 'HLOOKUP(3, {1,2,3}, 1,FALSE)': 3, + 'HLOOKUP("a", {1,2,3,"a","b"}, 1,FALSE)': 'a', + 'HLOOKUP(3, {1,2,3;"a","b","c"}, 2,FALSE)': 'c', + 'HLOOKUP(6, {1,2,3;"a","b","c"}, 2,FALSE)': FormulaError.NA, + // wildcard support + 'HLOOKUP("s?", {"abc", "sd", "qwe"}, 1,FALSE)': 'sd', + 'HLOOKUP("*e", {"abc", "sd", "qwe"}, 1,FALSE)': 'qwe', + 'HLOOKUP("*e?2?", {"abc", "sd", "qwe123"}, 1,FALSE)': 'qwe123', + // case insensitive + 'HLOOKUP("a*", {"c",TRUE,"AbC",65,63,61,"b","a",TRUE,FALSE}, 1, FALSE)': + 'AbC', + // single row table + 'HLOOKUP(614, { 614;"Foobar"}, 2)': 'Foobar' + }); +}); + +test('MATCH', () => { + runTest({'MATCH(41,{25,38,40,41}, 0)': 4, 'MATCH(39,{25,38,40,41}, 1)': 2}); + + // runTest({'MATCH(40,{25,38,40,41}, -1)': 2}); +}); + +test('ROW', () => { + runTest({ + 'ROW()': 2, + 'ROW(C4)': 4, + 'ROW(C4:V6)': 4, + 'ROW(123)': FormulaError.VALUE, + 'ROW({1,2,3})': FormulaError.VALUE, + 'ROW("A1")': FormulaError.VALUE + }); +}); + +test('ROWS', () => { + runTest({ + 'ROWS(A1)': 1, + 'ROWS(A1:C5)': 5, + 'ROWS(123)': FormulaError.VALUE, + 'ROWS({1,2,3})': FormulaError.VALUE, + 'ROWS("A1")': FormulaError.VALUE + }); +}); + +test('TRANSPOSE', () => { + runTest({'SUM(TRANSPOSE({1,2,3;4,5,6}))': 21}); +}); + +test('SORT', () => { + runTest({ + 'SORT({1,2,3; 4,5,6; 7,8,9}, 1, 1, TRUE)': [ + [1, 2, 3], + [4, 5, 6], + [7, 8, 9] + ], + 'SORT({3,2,1; 6,5,4; 9,8,7}, 1, 1, TRUE)': [ + [1, 2, 3], + [4, 5, 6], + [7, 8, 9] + ], + 'SORT({2,3,1; 5,6,4; 8,9,7}, 1, 1, TRUE)': [ + [1, 2, 3], + [4, 5, 6], + [7, 8, 9] + ], + 'SORT({1,2,3}, 1, 1, FALSE)': [[1, 2, 3]] + }); +}); + +test('LOOKUP', () => { + runTest({ + 'LOOKUP("Jack", {"Jim", "Jack", "Franck"}, {"blue", "yellow", "red"})': + 'yellow', + 'LOOKUP("Jack", {"Jim"; "Jack"; "Franck"}, {"blue"; "yellow"})': 'yellow', + 'LOOKUP(0.23, {0.1, 0.2, 0.3, 0.4}, {"A", "B", "C", "D"})': 'B' + }); +}); + +test('UNIQUE', () => { + runTest({ + 'UNIQUE({1, 2, 3, 4, 5, 6, 6, 3})': [1, 2, 3, 4, 5, 6] + }); +}); + +test('VLOOKUP', () => { + runTest({ + 'VLOOKUP(3, {1;2;3;4;5}, 1)': 3, + 'VLOOKUP(3, {3;2;1}, 1)': 1, + 'VLOOKUP(3, {1;2;3;4;5}, 2)': FormulaError.REF, + 'VLOOKUP("a", {1;2;3;4;5}, 1)': FormulaError.NA, + 'VLOOKUP(3, {1.1;2.2;3.3;4.4;5.5}, 1)': 2.2, + // should handle like Excel. + 'VLOOKUP(63, {"c";FALSE;"abc";65;63;61;"b";"a";FALSE;TRUE}, 1)': 63, + 'VLOOKUP(TRUE, {"c";FALSE;"abc";65;63;61;"b";"a";FALSE;TRUE}, 1)': true, + 'VLOOKUP(FALSE, {"c";FALSE;"abc";65;63;61;"b";"a";FALSE;TRUE}, 1)': false, + 'VLOOKUP(FALSE, {"c";TRUE;"abc";65;63;61;"b";"a";TRUE;FALSE}, 1)': + FormulaError.NA, + 'VLOOKUP("c", {"c";TRUE;"abc";65;63;61;"b";"a";TRUE;FALSE}, 1)': 'a', + 'VLOOKUP("b", {"c";TRUE;"abc";65;63;61;"b";"a";TRUE;FALSE}, 1)': 'b', + 'VLOOKUP("abc", {"c";TRUE;"abc";65;63;61;"b";"a";TRUE;FALSE}, 1)': 'abc', + 'VLOOKUP("a", {"c";TRUE;"abc";65;63;61;"b";"a";TRUE;FALSE}, 1)': + FormulaError.NA, + 'VLOOKUP("a*", {"c";TRUE;"abc";65;63;61;"b";"a";TRUE;FALSE}, 1)': + FormulaError.NA, + // with rangeLookup = FALSE + 'VLOOKUP(3, 3, 1,FALSE)': FormulaError.NA, + 'VLOOKUP(3, {1;2;3}, 1,FALSE)': 3, + 'VLOOKUP("a", {1;2;3;"a";"b"}, 1,FALSE)': 'a', + 'VLOOKUP(3, {1,"a";2, "b";3, "c"}, 2,FALSE)': 'c', + 'VLOOKUP(6, {1,"a";2, "b";3, "c"}, 2,FALSE)': FormulaError.NA, + // wildcard support + 'VLOOKUP("s?", {"abc"; "sd"; "qwe"}, 1,FALSE)': 'sd', + 'VLOOKUP("*e", {"abc"; "sd"; "qwe"}, 1,FALSE)': 'qwe', + 'VLOOKUP("*e?2?", {"abc"; "sd"; "qwe123"}, 1,FALSE)': 'qwe123', + // case insensitive + 'VLOOKUP("a*", {"c";TRUE;"AbC";65;63;61;"b";"a";TRUE;FALSE}, 1, FALSE)': + 'AbC', + // single row table + 'VLOOKUP(614, { 614,"Foobar"}, 2)': 'Foobar' + }); +}); diff --git a/packages/office-viewer/src/excel/formula/functions/__tests__/statistical.test.ts b/packages/office-viewer/src/excel/formula/functions/__tests__/statistical.test.ts new file mode 100644 index 000000000..3a5d51101 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/__tests__/statistical.test.ts @@ -0,0 +1,865 @@ +import FormulaError from '../../FormulaError'; +import {TestCase, buildEnv, testEvalCases} from './buildEnv'; + +const data = [ + ['', true, 1, 'TRUE1', true], + ['apples', 32, '{1,2}', 5, 6], + ['oranges', 54, 4, 5, 6], + ['peaches', 75, 4, 5, 6], + ['apples', 86, 4, 5, 6], + ['string', 3, 4, 5, 6], + [1, 2, 3, 4, 5, 6, 7], // row 7 + [100000, 7000], //row 8 + [200000, 14000], //row 9 + [300000, 21000], //row 10 + [400000, 28000], //row 11 + + ['East', 45678], //row 12 + ['West', 23789], //row 13 + ['North', -4789], //row 14 + ['South (New Office)', 0], //row 15 + ['MidWest', 9678], //row 16 + [undefined, true, 1, 2] +]; + +const env = buildEnv(data); + +function runTest(testCase: TestCase) { + testEvalCases(testCase, env); +} + +test('AVEDEV', () => { + runTest({ + 'AVEDEV({4,1,6,7,5,4,3})': 1.469387755, + 'AVEDEV({4,1,6,7,5,4,3},(A7,B7),"1")': 1.8, + 'AVEDEV({4,1,6,7,5,4,3,TRUE},(A7,B7),"1")': 1.8, + 'AVEDEV({4,1,6,7,5,4,3,TRUE},(A7,B7),"1",1)': 1.83471074380165 + }); +}); + +test('AVERAGE', () => { + runTest({ + 'AVERAGE({TRUE,1,2,"12"}, 3)': 2, + // 'AVERAGE((A7, B7), 3)': 2, + 'AVERAGE(TRUE, "3")': 2 + // 'AVERAGE(TRUE, "a")': FormulaError.VALUE + }); +}); + +test('AVERAGEIF', () => { + runTest({ + 'AVERAGEIF({2, 4, 8, 16}, ">5")': 12 + }); +}); + +test('AVERAGEIFS', () => { + runTest({ + 'AVERAGEIFS({2, 4, 8, 16}, {1, 2, 3, 4}, ">2")': 12 + }); +}); + +test('AVERAGEA', () => { + runTest({ + // 'AVERAGEA((A7, B7), 3)': 2, + 'AVERAGEA(TRUE, "3")': 2, + 'AVERAGEA({1,2,"12"}, 3)': 1.5, + 'AVERAGEA({TRUE,1,2,"3",""}, 3, TRUE, "1", 0)': 1 + }); +}); + +test('COUNT', () => { + runTest({ + 'COUNT(A2:A5, 123)': 1, + 'COUNT(A2:A5)': 0, + 'COUNT(A1:E1)': 1, + 'COUNT(A2:E2)': 3, + 'COUNT(A2:E2, A1:E1)': 4, + 'COUNT((A2:E2, A1:E1))': 4 + }); +}); + +test('COUNTA', () => { + runTest({ + 'COUNTA({39790,19,22.24,TRUE,#DIV/0!})': 5 + }); +}); + +test('COUNTIF', () => { + runTest({ + 'COUNTIF(B1:E1, {1,3,4})': 1, + 'COUNTIF(C2:E2, "{1,2}")': 1, + 'COUNTIF(C2:E2, "={1,2}")': 1, + 'COUNTIF(C2:E2, {1,2})': 0, + 'COUNTIF(B1:E1,TRUE)': 2, + 'COUNTIF(A2:A5, "apples")': 2, + 'COUNTIF(A2:A5,A4)': 1, + 'COUNTIF(A2:A5,A2)+COUNTIF(A2:A5,A3)': 3, + 'COUNTIF(B2:B5,">55")': 2, + 'COUNTIF(B2:B5,"<>"&B4)': 3, + 'COUNTIF(B2:B5,">=32")-COUNTIF(B2:B5,">85")': 3, + 'COUNTIF(A2:A5,"*")': 4, + 'COUNTIF(A2:A5,"?????es")': 2, + 'COUNTIF(B1:E1,"=TRUE")': 2, + 'COUNTIF(B1:E1,"TRUE")': 2, + 'COUNTIF(B1:E1,"TRUE1")': 1, + 'COUNTIF(B1:E1,"=TRUE1")': 1 + }); +}); + +test('COUNTIFS', () => { + runTest({ + 'COUNTIFS({1, 3, ""}, ">1")': 1 + }); +}); + +test('LARGE', () => { + const testData = '{3,5,3,5,4,4,2,4,6,7}'; + runTest({ + [`LARGE(${testData}, 3)`]: 5, + [`LARGE(${testData}, 7)`]: 4 + }); +}); + +test('SMALL', () => { + // 来自官方的例子 + runTest({ + 'SMALL({3,4,5,2,3,4,6,4,7}, 4)': 4, + 'SMALL({1,4,8,3,7,12,54,8,23}, 2)': 3 + }); +}); + +test('MAX', () => { + runTest({ + 'MAX({1,2,3})': 3 + }); +}); + +test('MAXA', () => { + runTest({ + 'MAXA({0.2, TRUE})': 1 + }); +}); + +test('MAXIFS', () => { + runTest({ + 'MAXIFS({2, 4, 8, 16}, {1, 4, 4, 1}, ">2")': 8, + 'MAXIFS({2, 4, 8, 16}, {1, 4, 4, 1}, "*")': 16, + 'MAXIFS({2, 4, 8, 16}, {1, 4, 4, 1}, ">2", {1, 4, 4, 4}, ">2")': 8 + }); +}); + +test('MEDIAN', () => { + runTest({ + 'MEDIAN({1,2,3,4,5})': 3, + 'MEDIAN({1,2,3,4,5,6})': 3.5 + }); +}); + +test('MIN', () => { + runTest({ + 'MIN({1,2,3})': 1 + }); +}); + +test('MINIFS', () => { + runTest({ + 'MINIFS({2, 4, 8, 16}, {1, 4, 4, 1}, ">2")': 4 + }); +}); + +test('MINA', () => { + runTest({ + 'MINA({2, TRUE})': 1 + }); +}); + +test('MODE.MULT', () => { + runTest({ + 'MODE.MULT({1, 2, 3, 4, 3, 2, 1, 2, 3, 5, 6, 1})': [2, 3, 1] + }); +}); + +test('MODE.SNGL', () => { + runTest({ + 'MODE.SNGL({5.6, 4, 4, 3, 2, 4})': 4 + }); +}); + +test('BETA.DIST', () => { + runTest({ + 'BETA.DIST(2,8,10,TRUE,1,3)': 0.6854705810547, + 'BETA.DIST(2,8,10,FALSE,1,3)': 1.4837646484375, + 'BETA.DIST(6,8,10,FALSE,1,7)': 0.0008976224783 + }); +}); + +test('BETA.INV', () => { + runTest({'BETA.INV(0.6854705810547,8,10,1,3)': 2}); +}); + +test('BINOM.DIST', () => { + runTest({ + 'BINOM.DIST(6,10,0.5,FALSE)': 0.205078125, + 'BINOM.DIST(6,10,0.5,TRUE)': 0.828125 + }); +}); + +test('BINOM.DIST.RANGE', () => { + runTest({ + 'BINOM.DIST.RANGE(60,0.75,48)': 0.083974967429, + 'BINOM.DIST.RANGE(60,0.75,45,50)': 0.5236297934719 + }); +}); + +test('BINOM.INV', () => { + runTest({'BINOM.INV(6, 0.6, 0.75)': 4}); +}); + +test('CHISQ.DIST', () => { + runTest({ + 'CHISQ.DIST(0.5,1,TRUE)': 0.520499877813, + 'CHISQ.DIST(2,3,FALSE)': 0.2075537487103 + }); +}); + +test('CHISQ.DIST.RT', () => { + runTest({ + 'CHISQ.DIST.RT(18.307,10)': 0.0500005890914 + }); +}); + +test('CHISQ.INV', () => { + runTest({ + 'CHISQ.INV(0.93,1)': 3.2830202867595, + 'CHISQ.INV(0.6,2)': 1.8325814637483 + }); +}); + +test('CHISQ.INV.RT', () => { + runTest({ + 'CHISQ.INV.RT(0.050001,10)': 18.3069734569611, + 'CHISQ.INV.RT(0.6,2)': 1.021651247532 + }); +}); + +test('CHISQ.TEST', () => { + runTest({ + 'CHISQ.TEST({58,35;11,25;10,23},{43.35,47.65;17.56,18.44;16.09,0})': + FormulaError.DIV0, + 'CHISQ.TEST({58,35;11,25;10,23},{43.35,47.65;17.56,18.44;16.09,16.91})': 0.0001513457663, + 'CHISQ.TEST({58,35;11,25;10,23},{43.35,47.65;17.56,18.44;16.09,"16.91"})': 0.000453139 + }); +}); + +test('CONFIDENCE.NORM', () => { + runTest({ + 'CONFIDENCE.NORM(0.05,2.5,50)': 0.6929519121748 + }); +}); + +test('CONFIDENCE.T', () => { + runTest({ + 'CONFIDENCE.T(0.05,1,50)': 0.2841968554957 + }); +}); + +test('CORREL', () => { + runTest({ + 'CORREL({3,2,4,5,6},{9,7,12,15,17})': 0.99705448550158 + }); +}); + +test('COVARIANCE.P', () => { + runTest({ + 'COVARIANCE.P({3,2,4,5,6},{9,7,12,15,17})': 5.2 + }); +}); + +test('COVARIANCE.S', () => { + runTest({ + 'COVARIANCE.S(3,9)': FormulaError.DIV0, + 'COVARIANCE.S({2,4,8},{5,11,12})': 9.666666666667, + 'COVARIANCE.S({3,2,4,5,6},{9,7,12,15,17})': 6.5 + }); +}); + +test('DEVSQ', () => { + runTest({ + 'DEVSQ(1,2,3)': 2, + 'DEVSQ(1,"2",{1,2},1)': 1.2 + // 不知道啥情况 + // 'DEVSQ(1,"2",{1,2,"2"},1,TRUE)': 1.3333333333 + }); +}); + +test('EXPON.DIST', () => { + runTest({ + 'EXPON.DIST(0.2,10,TRUE)': 0.864664716763387, + 'EXPON.DIST(0.2,10,FALSE)': 1.35335283236613, + 'EXPON.DIST(0.-2,10,FALSE)': FormulaError.NUM, + 'EXPON.DIST(0.2,-10,FALSE)': FormulaError.NUM, + 'EXPON.DIST(0.2,0.0,FALSE)': FormulaError.NUM + }); +}); + +test('F.DIST', () => { + runTest({ + 'F.DIST(15,6,4,TRUE)': 0.989741952394019, + 'F.DIST(15,6.1,4,TRUE)': 0.989741952394019, + 'F.DIST(15,6.9,4.8,TRUE)': 0.989741952394019, + 'F.DIST(15,6,4,FALSE)': 0.001271447, + 'F.DIST(-0.5,6,4,TRUE)': FormulaError.NUM, + 'F.DIST(15.6,0.9,4,TRUE)': FormulaError.NUM, + 'F.DIST(15.6,6,0.4,TRUE)': FormulaError.NUM + }); +}); + +test('F.DIST.RT', () => { + runTest({ + 'F.DIST.RT(15.2068649, 6, 4)': 0.01, + 'F.DIST.RT(15.2068649, 6.5, 4)': 0.01, + 'F.DIST.RT(15.2068649, 6, 4.4)': 0.01, + 'F.DIST.RT(-0.5, 6, 4)': FormulaError.NUM, + 'F.DIST.RT(15.6, 0.9, 4)': FormulaError.NUM, + 'F.DIST.RT(15.6, 6, 0.4)': FormulaError.NUM + }); +}); + +test('F.INV', () => { + runTest({ + 'F.INV(0.01, 6, 4)': 0.109309914, + 'F.INV(0.01, 6.9, 4.9)': 0.109309914, + 'F.INV(-0.01, 6, 4)': FormulaError.NUM, + 'F.INV(1.01, 6, 4)': FormulaError.NUM, + 'F.INV(1.01, 0.6, 4)': FormulaError.NUM, + 'F.INV(0.01, 6, 0.4)': FormulaError.NUM, + 'F.INV(1.01, -6, -4)': FormulaError.NUM + }); +}); + +test('F.INV.RT', () => { + runTest({ + 'F.INV.RT(0.01, 6, 4)': 15.20686486, + 'F.INV.RT(0.01, 6.9, 4.8)': 15.20686486, + 'F.INV.RT(-0.01, 6.9, 4.8)': FormulaError.NUM, + 'F.INV.RT(1.01, 6.9, 4.8)': FormulaError.NUM, + 'F.INV.RT(0.01, 0.9, 4)': FormulaError.NUM, + 'F.INV.RT(0.01, 6.9, 0.4)': FormulaError.NUM, + 'F.INV.RT(0.01, 1000000000000, 4)': FormulaError.NUM, + 'F.INV.RT(0.01, 6.9, 1000000000000)': FormulaError.NUM + }); +}); + +test('F.TEST', () => { + runTest({ + 'F.TEST({6,7,9,15,21}, {20,1})': 0.200507085811744, + 'F.TEST({6,7,9,15,21}, {20,28,31,38,40})': 0.648317846786174, + 'F.TEST({6}, {20})': FormulaError.DIV0 + }); +}); + +test('FISHER', () => { + runTest({ + 'FISHER(0.75)': 0.972955074527657, + 'FISHER(0.5)': 0.549306144334055, + 'FISHER(-1.1)': FormulaError.NUM, + 'FISHER(1.1)': FormulaError.NUM + }); +}); + +test('FISHERINV', () => { + runTest({ + 'FISHERINV(0.972955)': 0.749999967, + 'FISHERINV("string")': FormulaError.VALUE + }); +}); + +test('FORECAST', () => { + runTest({ + 'FORECAST(30,{6,7,9,15,21},{20,28,31,38,40})': 10.60725308642, + // 'FORECAST(30,{6,6},{2,"1"})': FormulaError.DIV0, + 'FORECAST(30,{6,6,4},{2,1,3})': -22.66666666667, + 'FORECAST(30,{6,6,4},{2,1})': FormulaError.NA + }); +}); + +test('FREQUENCY', () => { + runTest({ + 'FREQUENCY({1,2,3,4,5},{1,5,11})': [[1], [5], [5], [5]], + 'FREQUENCY({1,2,3,4,5},{5,1,11})': [[1], [5], [5], [5]], + 'FREQUENCY({1,2,3,4,5},{2,3})': [[2], [3], [5]], + 'FREQUENCY({1,2,3,4,5},A1)': [[0], [5]] + }); +}); + +test('GAMMA', () => { + runTest({ + 'GAMMA(2.5)': 1.329340388, + // 'GAMMA(-3.75)': 0.267866128861417, // Error: precise problem + 'GAMMA(-2.5)': -0.94530872048, + 'GAMMA(0)': FormulaError.NUM, + 'GAMMA(-2)': FormulaError.NUM + }); +}); + +test('GAMMA.DIST', () => { + runTest({ + 'GAMMA.DIST(-10.00001131, 9, 2, FALSE)': FormulaError.NUM, + 'GAMMA.DIST(10.00001131, -9, 2, TRUE)': FormulaError.NUM, + 'GAMMA.DIST(10.00001131, 9, -2, FALSE)': FormulaError.NUM, + 'GAMMA.DIST(10.00001131, 9, 2, TRUE)': 0.068094004, + 'GAMMA.DIST(10.00001131, 9, 2, FALSE)': 0.03263913 + }); +}); + +test('GAMMA.INV', () => { + runTest({ + 'GAMMA.INV(0.068094,9,2)': 10.00001119, + 'GAMMA.INV(-0.1,9,2)': FormulaError.NUM, + 'GAMMA.INV(11.1,9,2)': FormulaError.NUM, + 'GAMMA.INV(0.5,-0.9,2)': FormulaError.NUM, + 'GAMMA.INV(0.5,9,-0.2)': FormulaError.NUM + }); +}); + +test('GAMMALN', () => { + runTest({ + 'GAMMALN(4)': 1.791759469, + 'GAMMALN("string")': FormulaError.VALUE, + 'GAMMALN(-4)': FormulaError.NUM + }); +}); + +test('GAMMALN.PRECISE', () => { + runTest({ + 'GAMMALN.PRECISE(4)': 1.791759469, + 'GAMMALN.PRECISE("string")': FormulaError.VALUE, + 'GAMMALN.PRECISE(-4)': FormulaError.NUM + }); +}); + +test('GAUSS', () => { + runTest({'GAUSS(2)': 0.477249868, 'GAUSS("string")': FormulaError.VALUE}); +}); + +test('GEOMEAN', () => { + runTest({ + 'GEOMEAN({2, 2, "string"})': 2.0, + 'GEOMEAN({2, 2})': 2.0, + 'GEOMEAN({4,5,8,7,11,4,3})': 5.47698696965696 + }); +}); + +test('GROWTH', () => { + runTest({ + 'GROWTH({33100,47300,69000,102000,150000,220000})': [ + [ + 32618.203773539713, 47729.42261474775, 69841.30085621744, + 102197.07337883241, 149542.4867400457, 218821.87621459528 + ] + ], + 'GROWTH({33100,47300,69000,102000,150000,220000}, {11,12,13,14,15})': + FormulaError.REF, + 'GROWTH({33100,47300,69000,102000,150000,220000}, {11,12,13,14,15,16})': [ + [ + 32618.203773538437, 47729.422614746654, 69841.30085621694, + 102197.07337883314, 149542.4867400494, 218821.87621460424 + ] + ], + 'SUM(GROWTH({33100,47300,69000,102000,150000,220000}, {11,12,13,14,15,16}))': 620750.363577979, + 'GROWTH({33100,47300,69000,102000,150000,220000}, {11,12,13,14,15,16},{1;2})': + [[724.7673986628065, 1060.5344705164614]], + 'SUM(GROWTH({33100,47300,69000,102000,150000,220000}, {11,12,13,14,15,16},{1;2}))': 1785.3018691796, + 'SUM(GROWTH({1,2,3,4},{4,6,8,11},{8,9,10,11}))': 13.9796233554563 + }); +}); + +test('HARMEAN', () => { + runTest({ + 'HARMEAN(4,5,8,7,11,4,3)': 5.02837596206, + 'HARMEAN(4,"5",{8,7,11,4,3})': 5.02837596206 + }); +}); + +test('HYPGEOM.DIST', () => { + runTest({ + // 'HYPGEOM.DIST': (sample_s, number_sample, population_s, number_pop, cumulative) + 'HYPGEOM.DIST(1,4,8,20,TRUE)': 0.465428276574, + 'HYPGEOM.DIST(1,4,8,20,FALSE)': 0.363261093911, + // if ( sample_s < 0 || number_sample <= 0 || population_s <= 0 || number_pop <= 0 ) + 'HYPGEOM.DIST(0,4,8,20,TRUE)': 0.102167183, + 'HYPGEOM.DIST(-1,4,8,20,TRUE)': FormulaError.NUM, + 'HYPGEOM.DIST(1,0.0,8,20,TRUE)': FormulaError.NUM, + 'HYPGEOM.DIST(1,-4,8,20,TRUE)': FormulaError.NUM, + 'HYPGEOM.DIST(1,4,0,20,TRUE)': FormulaError.NUM, + 'HYPGEOM.DIST(1,4,-8,20,TRUE)': FormulaError.NUM, + 'HYPGEOM.DIST(1,4,8,0.0,TRUE)': FormulaError.NUM, + 'HYPGEOM.DIST(1,4,8,-20,TRUE)': FormulaError.NUM, + + // if (number_sample > number_pop) + 'HYPGEOM.DIST(1,21,8,20,TRUE)': FormulaError.NUM, + + // if (population_s > number_pop) + 'HYPGEOM.DIST(1,4,8,7,TRUE)': FormulaError.NUM, + + // If sample_s is less than the larger of 0 or (number_sample - number_population + population_s), HYPGEOM.DIST returns the #NUM! error value. + 'HYPGEOM.DIST(1,4,8,10,FALSE)': FormulaError.NUM, + + // if (number_sample < sample_s || population_s < sample_s) + 'HYPGEOM.DIST(5,4,8,20,TRUE)': FormulaError.NUM, + 'HYPGEOM.DIST(9,15,8,20,TRUE)': FormulaError.NUM, + 'HYPGEOM.DIST(8,15,8,14,TRUE)': FormulaError.NUM, + 'HYPGEOM.DIST(1,8,8,7,FALSE)': FormulaError.NUM, + 'HYPGEOM.DIST(1,4,21,20,FALSE)': FormulaError.NUM + }); +}); + +test('INTERCEPT', () => { + runTest({'INTERCEPT({2,3,9,1,8},{6,5,11,7,5})': 0.04838709677}); +}); + +test('KURT', () => { + runTest({ + 'KURT(3,4,5,2,3,4,5,6,4,7)': -0.151799637208, + 'KURT(3,{4,5},"2",3,4,5,6,4,7)': -0.151799637208 + }); +}); + +test('LOGNORM.DIST', () => { + runTest({ + 'LOGNORM.DIST(4,3.5,1.2,TRUE)': 0.0390835557068, + 'LOGNORM.DIST(4,3.5,1.2,FALSE)': 0.0176175966818, + 'LOGNORM.DIST(-4,3.5,1.2,TRUE)': FormulaError.NUM, + 'LOGNORM.DIST(4,3.5,-1.2,TRUE)': FormulaError.NUM + }); +}); + +test('LOGNORM.INV', () => { + runTest({ + 'LOGNORM.INV(0.039084, 3.5, 1.2)': 4.0000252186806, + 'LOGNORM.INV(-0.039084, 3.5, 1.2)': FormulaError.NUM, + 'LOGNORM.INV( 1.039084, 3.5, 1.2)': FormulaError.NUM, + 'LOGNORM.INV(0.039084, 3.5, -1.2)': FormulaError.NUM + }); +}); + +test('NEGBINOM.DIST', () => { + runTest({ + 'NEGBINOM.DIST(10, 5, 0.25,TRUE)': 0.3135140584782, + 'NEGBINOM.DIST(10, 5, 0.25,FALSE)': 0.0550486603752, + 'NEGBINOM.DIST(10, 5, -0.25,FALSE)': FormulaError.NUM, + 'NEGBINOM.DIST(10, 5, 1.25,FALSE)': FormulaError.NUM, + 'NEGBINOM.DIST(-10, 5, 0.25,FALSE)': FormulaError.NUM, + 'NEGBINOM.DIST(10, 0.5, 0.25,FALSE)': FormulaError.NUM + }); +}); + +test('NORM.DIST', () => { + runTest({ + 'NORM.DIST(42, 40, 1.5, TRUE)': 0.90878878, + 'NORM.DIST(42, 40, 1.5, FALSE)': 0.10934005, + 'NORM.DIST(1.333333, 0, 1, TRUE)': 0.908788726, // the same to NORM.S.DIST + 'NORM.DIST(42, 40, 0, TRUE)': FormulaError.NUM, + 'NORM.DIST(42, 40, -1.1, TRUE)': FormulaError.NUM + }); +}); + +test('NORM.INV', () => { + runTest({ + 'NORM.INV(0.908789, 40, 1.5)': 42.00000201, + 'NORM.INV(0.908789, 0, 1)': 1.333334673, // the same to NORM.S.INV + 'NORM.INV(-1.0, 40, 1.5)': FormulaError.NUM, + 'NORM.INV(0.0, 40, 1.5)': FormulaError.NUM, + 'NORM.INV(1.1, 40, 1.5)': FormulaError.NUM, + 'NORM.INV(1.0, 40, 1.5)': FormulaError.NUM, + 'NORM.INV(0.9, 40, -1.5)': FormulaError.NUM, + 'NORM.INV(0.9, 40, 0.0)': FormulaError.NUM + }); +}); + +test('NORM.S.DIST', () => { + runTest({ + 'NORM.S.DIST(1.333333,TRUE)': 0.908788726, + 'NORM.S.DIST(1.333333,FALSE)': 0.164010148 + }); +}); + +test('NORM.S.INV', () => { + runTest({ + 'NORM.S.INV(0.908789)': 1.333334673, + 'NORM.S.INV(-1)': FormulaError.NUM, + 'NORM.S.INV(0)': FormulaError.NUM, + 'NORM.S.INV(1)': FormulaError.NUM, + 'NORM.S.INV(1.1)': FormulaError.NUM + }); +}); + +test('PHI', () => { + runTest({ + 'PHI(0.5)': 0.3520653268, + 'PHI(0.75)': 0.301137432, + 'PHI(1.00)': 0.2419707245 + }); +}); + +test('POISSON.DIST', () => { + runTest({ + 'POISSON.DIST(-0.5,5,FALSE)': FormulaError.NUM, + 'POISSON.DIST(2,-0.5,FALSE)': FormulaError.NUM, + 'POISSON.DIST(2,5,TRUE)': 0.124652019, + 'POISSON.DIST(2,5,FALSE)': 0.084224337 + }); +}); + +test('PROB', () => { + runTest({ + 'PROB({0, 1, 2, 3},{0.2, 0.3, 0.1, 0.4}, 2)': 0.1, + 'PROB({0, 1, 2, 3},{0.2, 0.3, 0.1, 0.4}, 1, 3)': 0.8 + }); +}); + +test('QUARTILE', () => { + runTest({ + 'QUARTILE({1,2,4,7,8,9,10,12},1)': 3.5 + }); +}); + +test('QUARTILE.INC', () => { + runTest({ + 'QUARTILE.INC({1,2,4,7,8,9,10,12},1)': 3.5 + }); +}); + +test('QUARTILE.EXC', () => { + runTest({ + 'QUARTILE.EXC({6,7,15,36,49,40,41,42,43,47,49},1)': 15, + 'QUARTILE.EXC({6,7,15,36,49,40,41,42,43,47,49},3)': 47 + }); +}); + +test('STANDARDIZE', () => { + runTest({ + 'STANDARDIZE(42, 40,1.5)': 1.333333333333, + 'STANDARDIZE(42, 40, 0.0)': FormulaError.NUM, + 'STANDARDIZE(42, 40, -0.5)': FormulaError.NUM + }); +}); + +test('STDEV', () => { + runTest({ + 'STDEV({1345,1301,1368,1322,1310,1370,1318,1350,1303,1299})': 27.46392, + 'STDEV.S({1345,1301,1368,1322,1310,1370,1318,1350,1303,1299})': 27.46392 + }); +}); + +test('STDEV.P', () => { + runTest({ + 'STDEV.P({1345,1301,1368,1322,1310,1370,1318,1350,1303,1299})': 26.05455814 + }); +}); + +test('STDEVA', () => { + runTest({ + 'STDEVA({1345, 1301, 1368, 1322, 1310, 1370, 1318, 1350, 1303, 1299})': 27.46391571984349 + }); +}); + +test('STDEVPA', () => { + runTest({ + 'STDEVPA({1345, 1301, 1368, 1322, 1310, 1370, 1318, 1350, 1303, 1299})': 26.054558142482477 + }); +}); + +test('STEYX', () => { + runTest({ + 'STEYX({2, 3, 9, 1, 8, 7, 5}, {6, 5, 11, 7, 5, 4, 4})': 3.305718950210041 + }); +}); + +test('T.DIST', () => { + runTest({ + 'T.DIST(60,1,TRUE)': 0.994695326367, + 'T.DIST(8,3,TRUE)': 0.9979617112, + 'T.DIST(8,3,FALSE)': 0.000736906521, + 'T.DIST(60,0.9,TRUE)': FormulaError.NUM, + 'T.DIST(60,0,TRUE)': FormulaError.NUM + }); +}); + +test('T.DIST.2T', () => { + runTest({ + 'T.DIST.2T(1.959999998,60)': 0.0546449299759, + 'T.DIST.2T(-0.959999998,60)': FormulaError.NUM, + 'T.DIST.2T(1.959999998,0.6)': FormulaError.NUM + }); +}); + +test('T.DIST.RT', () => { + runTest({ + 'T.DIST.RT(1.959999998, 60)': 0.027322464988, + 'T.DIST.RT(1.959999998, 0.6)': FormulaError.NUM + }); +}); + +test('T.INV', () => { + runTest({ + 'T.INV(0.75, 2)': 0.816496581, + 'T.INV(0.75, 2.1)': 0.816496581, + 'T.INV(0.75, 2.9)': 0.816496581, + 'T.INV(0.0, 2)': FormulaError.NUM, + 'T.INV(-0.75, 2)': FormulaError.NUM, + 'T.INV(1.75, 2)': FormulaError.NUM, + 'T.INV(0.75, 0.92)': FormulaError.NUM + }); +}); + +test('T.INV.2T', () => { + runTest({ + 'T.INV.2T(0.546449, 60)': 0.606533076, + 'T.INV.2T(0.546449, 60.1)': 0.606533076, + 'T.INV.2T(0.546449, 60.9)': 0.606533076, + 'T.INV.2T(0.0, 60)': FormulaError.NUM, + 'T.INV.2T(-0.546449, 60)': FormulaError.NUM, + 'T.INV.2T(1.546449, 60)': FormulaError.NUM, + 'T.INV.2T(0.546449, 0.6)': FormulaError.NUM + }); +}); + +test('VAR.S', () => { + runTest({ + 'VAR.S({1345,1301,1368,1322,1310,1370,1318,1350,1303,1299})': 754.2667 + }); +}); + +test('VAR.P', () => { + runTest({ + 'VAR.P({1345,1301,1368,1322,1310,1370,1318,1350,1303,1299})': 678.84 + }); +}); + +test('WEIBULL.DIST', () => { + runTest({ + 'WEIBULL.DIST(105, 20, 100,TRUE)': 0.92958139, + 'WEIBULL.DIST(105, 20, 100,FALSE)': 0.035588864, + 'WEIBULL.DIST(-105, 20, 100,FALSE)': FormulaError.NUM, + 'WEIBULL.DIST(105, 0.0, 100,FALSE)': FormulaError.NUM, + 'WEIBULL.DIST(105, -20, 100,FALSE)': FormulaError.NUM, + 'WEIBULL.DIST(105, 20, 0.0,FALSE)': FormulaError.NUM, + 'WEIBULL.DIST(105, 20, -100,FALSE)': FormulaError.NUM + }); +}); + +test('Z.TEST', () => { + runTest({ + 'Z.TEST({3,6,7,8,6,5,4,3,2,1,9}, 4)': 0.118314897 + }); +}); + +test('PEARSON', () => { + runTest({ + 'PEARSON({9, 7, 5, 3, 1},{10, 6, 1, 5, 3})': 0.6993786061802354 + }); +}); + +test('PERMUT', () => { + runTest({ + 'PERMUT(100, 3)': 970200 + }); +}); + +test('PERMUTATIONA', () => { + runTest({ + 'PERMUTATIONA(3,2)': 9 + }); +}); + +test('RSQ', () => { + runTest({ + 'RSQ({2, 3, 9, 1, 8, 7, 5},{6, 5, 11, 7, 5, 4, 4})': 0.05795019157088122 + }); +}); + +test('SLOPE', () => { + runTest({ + 'SLOPE({2, 3, 9, 1, 8, 7, 5},{6, 5, 11, 7, 5, 4, 4})': 0.3055555555555556 + }); +}); + +test('SKEW', () => { + runTest({ + 'SKEW({3, 4, 5, 2, 3, 4, 5, 6, 4, 7})': 0.3595430714067974 + }); +}); + +test('SKEW.P', () => { + runTest({ + 'SKEW.P({3, 4, 5, 2, 3, 4, 5, 6, 4, 7})': 0.303193339354144 + }); +}); + +test('COUNTBLANK', () => { + runTest({ + 'COUNTBLANK({1,2,3,"",5,"",7})': 2 + }); +}); + +test('PERCENTILE.EXC', () => { + runTest({ + 'PERCENTILE.EXC({1, 2, 3, 4},0.2)': 1 + }); +}); + +test('PERCENTILE.INC', () => { + runTest({ + 'PERCENTILE.INC({1, 2, 3, 4},0.2)': 1.6 + }); +}); + +test('PERCENTRANK.EXC', () => { + runTest({ + 'PERCENTRANK.EXC({1, 2, 3, 4},1)': 0.2 + }); +}); + +test('PERCENTRANK.INC', () => { + runTest({ + 'PERCENTRANK.INC({1, 2, 3, 4},1)': 0, + 'PERCENTRANK.INC({1, 2, 3, 4},2)': 0.333 + }); +}); + +test('VARA', () => { + runTest({ + 'VARA({1, 2, 3, 4, 10, 10})': 16 + }); +}); + +test('VARPA', () => { + runTest({ + 'VARPA({1, 2, 3, 4, 10, 10})': 13.333333333333334 + }); +}); + +test('LINEST', () => { + runTest({ + 'LINEST({1,9,5,7},{0,4,2,3})': [2, 1] + }); +}); + +test('LOGEST', () => { + runTest({ + 'LOGEST({1,9,5,7},{0,4,2,3})': [1.751116, 1.194316] + }); +}); + +test('TREND', () => { + runTest({ + 'TREND({1,9,5,7},{0,4,2,3},{5,8})': [11, 17] + }); +}); + +test('TRIMMEAN', () => { + runTest({ + 'TRIMMEAN({4, 5, 6, 7, 2, 3, 4, 5, 1, 2, 3}, 0.2)': 3.7777777777777777 + }); +}); diff --git a/packages/office-viewer/src/excel/formula/functions/__tests__/text.test.ts b/packages/office-viewer/src/excel/formula/functions/__tests__/text.test.ts new file mode 100644 index 000000000..a537dce0d --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/__tests__/text.test.ts @@ -0,0 +1,243 @@ +/** + * 用例来自 fast-formula-parser + */ + +import FormulaError from '../../FormulaError'; +import {EvalResult} from '../../eval/EvalResult'; +import {TestCase, buildEnv, testEvalCases} from './buildEnv'; + +const data: [] = []; + +const env = buildEnv(data); + +function runTest(testCase: TestCase) { + testEvalCases(testCase, env); +} + +test('ASC', () => { + runTest({ + 'ASC("ＡＢＣ")': 'ABC' + // 'ASC("ヲァィゥ")': 'ｦｧｨｩ', + // 'ASC("，。")': ',｡' + }); +}); + +test('BAHTTEXT', () => { + runTest({ + 'BAHTTEXT(1234)': 'หนึ่งพันสองร้อยสามสิบสี่บาทถ้วน' + }); +}); + +test('CHAR', () => { + runTest({ + 'CHAR(65)': 'A', + 'CHAR(33)': '!' + }); +}); + +test('CLEAN', () => { + runTest({ + 'CLEAN("äÄçÇéÉêPHP-MySQLöÖÐþúÚ")': 'äÄçÇéÉêPHP-MySQLöÖÐþúÚ', + 'CLEAN(CHAR(9)&"Monthly report"&CHAR(10))': 'Monthly report' + }); +}); + +test('CODE', () => { + runTest({ + 'CODE("C")': 67, + 'CODE("")': FormulaError.VALUE + }); +}); + +test('CONCAT', () => { + runTest({ + 'CONCAT(0, {1,2,3;5,6,7})': '0123567', + 'CONCAT(TRUE, 0, {1,2,3;5,6,7})': 'TRUE0123567', + 'CONCAT(0, {1,2,3;5,6,7},)': '0123567', + 'CONCAT("The"," ","sun"," ","will"," ","come"," ","up"," ","tomorrow.")': + 'The sun will come up tomorrow.', + 'CONCAT({1,2,3}, "aaa", TRUE, 0, FALSE)': '123aaaTRUE0FALSE' + }); +}); + +test('CONCATENATE', () => { + runTest({ + 'CONCATENATE({9,8,7})': '9', + 'CONCATENATE({9,8,7},{8,7,6})': '98', + 'CONCATENATE({9,8,7},"hello")': '9hello', + 'CONCATENATE({0,2,3}, 1, "A", TRUE, -12)': '01ATRUE-12' + }); +}); + +test('DBCS', () => { + runTest({ + 'DBCS("ABC")': 'ＡＢＣ' + // 'DBCS("ｦｧｨｩ")': 'ヲァィゥ', + // 'DBCS(",｡")': '，。', + }); +}); + +test('DOLLAR', () => { + runTest({ + 'DOLLAR(1234567)': '$1,234,567.00', + 'DOLLAR(12345.67)': '$12,345.67' + }); +}); + +test('EXACT', () => { + runTest({ + 'EXACT("hello", "hElLo")': false, + 'EXACT("HELLO","HELLO")': true + }); +}); + +test('FIND', () => { + runTest({'FIND("h","Hello")': FormulaError.VALUE, 'FIND("o", "hello")': 5}); +}); + +test('FIXED', () => { + runTest({ + 'FIXED(1234.567, 1)': '1,234.6', + 'FIXED(12345.64123213)': '12,345.64', + 'FIXED(12345.64123213, 5)': '12,345.64123', + 'FIXED(12345.64123213, 5, TRUE)': '12345.64123', + 'FIXED(123456789.64, 5, FALSE)': '123,456,789.64000' + }); +}); + +test('LEFT', () => { + runTest({ + 'LEFT("Salesman")': 'S', + 'LEFT("Salesman",4)': 'Sale' + }); +}); + +test('LEN', () => { + runTest({'LEN("Phoenix, AZ")': 11}); +}); + +test('LOWER', () => { + runTest({'LOWER("E. E. Cummings")': 'e. e. cummings'}); +}); + +test('MID', () => { + runTest({ + 'MID("Fluid Flow",1,5)': 'Fluid', + 'MID("Foo",5,1)': '', + 'MID("Foo",1,5)': 'Foo', + 'MID("Foo",-1,5)': FormulaError.VALUE, + 'MID("Foo",1,-5)': FormulaError.VALUE + }); +}); + +test('NUMBERVALUE', () => { + runTest({ + 'NUMBERVALUE("3.5%")': 0.035, + 'NUMBERVALUE("2.500,27",",",".")': 2500.27, + // group separator occurs before the decimal separator + 'NUMBERVALUE("2500.,27",",",".")': 2500.27, + 'NUMBERVALUE("3 50")': 350, + 'NUMBERVALUE("$3 50")': 350, + 'NUMBERVALUE("($3 50)")': -350, + 'NUMBERVALUE("-($3 50)")': FormulaError.VALUE, + 'NUMBERVALUE("($-3 50)")': FormulaError.VALUE, + 'NUMBERVALUE("2500,.27",",",".")': FormulaError.VALUE, + // group separator occurs after the decimal separator + 'NUMBERVALUE("3.5%",".",".")': FormulaError.VALUE, + // 'NUMBERVALUE("3.5%",,)': FormulaError.VALUE, + // decimal separator is used more than once + 'NUMBERVALUE("3..5")': FormulaError.VALUE + }); +}); + +test('PROPER', () => { + runTest({ + 'PROPER("this is a tiTle")': 'This Is A Title', + 'PROPER("2-way street")': '2-Way Street', + 'PROPER("76BudGet")': '76Budget' + }); +}); + +test('REPLACE', () => { + runTest({ + 'REPLACE("abcdefghijk",6,5,"*")': 'abcde*k', + 'REPLACE("abcdefghijk",6,0,"*")': 'abcde*fghijk' + }); +}); + +test('REPT', () => { + runTest({'REPT("*_",4)': '*_*_*_*_'}); +}); + +test('RIGHT', () => { + runTest({ + 'RIGHT("Salesman")': 'n', + 'RIGHT("Salesman",4)': 'sman' + }); +}); + +test('SEARCH', () => { + runTest({ + 'SEARCH(",", "abcdef")': FormulaError.VALUE, + 'SEARCH("b", "abcdef")': 2, + 'SEARCH("c*f", "abcdef")': 3, + 'SEARCH("c?f", "abcdef")': FormulaError.VALUE, + 'SEARCH("c?e", "abcdef")': 3, + 'SEARCH("c\\b", "abcabcac\\bacb", 6)': 8 + }); +}); + +test('SUBSTITUTE', () => { + runTest({ + 'SUBSTITUTE("Jim Alateras", "Jim", "James")': 'James Alateras' + }); +}); + +test('T', () => { + runTest({'T("*_")': '*_', 'T(19)': ''}); +}); + +test('TEXT', () => { + runTest({'TEXT(1234.567,"$#,##0.00")': '$1,234.57'}); +}); + +test('TRIM', () => { + runTest({ + 'TRIM(" First Quarter Earnings ")': 'First Quarter Earnings' + }); +}); + +test('UNICHAR', () => { + runTest({ + 'UNICHAR(32)': ' ', + 'UNICHAR(66)': 'B', + 'UNICHAR(0)': FormulaError.VALUE, + 'UNICHAR(3333)': 'അ' + }); +}); + +test('UNICODE', () => { + runTest({ + 'UNICODE(" ")': 32, + 'UNICODE("B")': 66, + 'UNICODE("")': FormulaError.VALUE + }); +}); + +test('UPPER', () => { + runTest({'UPPER("E. E. Cummings")': 'E. E. CUMMINGS'}); +}); + +test('ENCODEURL', () => { + runTest({ + 'ENCODEURL("http://www.google.com")': 'http%3A%2F%2Fwww.google.com', + 'ENCODEURL("http://www.google.com/this is a test")': + 'http%3A%2F%2Fwww.google.com%2Fthis%20is%20a%20test' + }); +}); + +test('VALUE', () => { + runTest({ + 'VALUE("12%")': 0.12 + }); +}); diff --git a/packages/office-viewer/src/excel/formula/functions/__tests__/trigonometry.test.ts b/packages/office-viewer/src/excel/formula/functions/__tests__/trigonometry.test.ts new file mode 100644 index 000000000..a9aea813a --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/__tests__/trigonometry.test.ts @@ -0,0 +1,222 @@ +import FormulaError from '../../FormulaError'; +import {TestCase, buildEnv, testEvalCases} from './buildEnv'; + +const data = [ + ['', 1, 2, 3, 4], + ['string', 3, 4, 5, 6] +]; + +const env = buildEnv(data); + +function runTest(testCase: TestCase) { + testEvalCases(testCase, env); +} + +test('AGGREGATE', () => { + runTest({ + 'AGGREGATE(1, 4, {1, 2, 3})': 2, + 'AGGREGATE(2, 4, {1, 2, 3, "does not count"})': 3, + 'AGGREGATE(3, 4, {1, 2, 3, "counts"})': 4, + 'AGGREGATE(4, 4, {1, 2, 3})': 3, + 'AGGREGATE(5, 4, {1, 2, 3})': 1, + 'AGGREGATE(6, 4, {1, 2, 3})': 6, + 'AGGREGATE(7, 4, {1, 2, 3})': 1, + 'AGGREGATE(8, 4, {1, 2, 3})': 0.816496580927726, + 'AGGREGATE(9, 4, {1, 2, 3})': 6, + 'AGGREGATE(10, 4, {1, 2, 3})': 1, + 'AGGREGATE(11, 4, {1, 2, 3})': 0.6666666666666666, + 'AGGREGATE(12, 4, {1, 2, 3})': 2, + 'AGGREGATE(13, 4, {1, 2, 3})': 1, + 'AGGREGATE(14, 4, {1, 2, 3}, 2)': 2, + 'AGGREGATE(15, 4, {1, 2, 3}, 2)': 2, + 'AGGREGATE(16, 4, {1, 2, 3}, 0.4)': 1.8, + 'AGGREGATE(17, 4, {1, 2, 3}, 2)': 2, + 'AGGREGATE(18, 4, {1, 2, 3}, 0.4)': 1.6, + 'AGGREGATE(19, 4, {1, 2, 3}, 2)': 2, + 'AGGREGATE("invalid", 4, {1, 2, 3}, 2)': FormulaError.VALUE + }); +}); + +test('ACOS', () => { + runTest({ + 'ACOS(-0.5)': 2.094395102, + 'ACOS(-0.5)*180/PI()': 120, + 'DEGREES(ACOS(-0.5))': 120, + 'ACOS(-1.5)': FormulaError.NUM + }); +}); + +test('ACOSH', () => { + runTest({ + 'ACOSH(1)': 0, + 'ACOSH(10)': 2.993222846, + 'ACOSH(0.99)': FormulaError.NUM + }); +}); + +test('ACOT', () => { + runTest({'ACOT(2)': 0.463647609, 'ACOT(-2)': 2.677945045}); +}); + +test('ACOTH', () => { + runTest({ + 'ACOTH(-5)': -0.202732554, + 'ACOTH(6)': 0.168236118, + 'ACOTH(0.99)': FormulaError.NUM + }); +}); + +test('ASIN', () => { + runTest({ + 'ASIN(-0.5)': -0.523598776, + 'ASIN(-0.5)*180/PI()': -30, + 'DEGREES(ASIN(-0.5))': -30, + 'ASIN(-1.5)': FormulaError.NUM + }); +}); + +test('ASINH', () => { + runTest({ + 'ASINH(-2.5)': -1.647231146, + 'ASINH(10)': 2.99822295 + }); +}); + +test('ATAN', () => { + runTest({ + 'ATAN(0)': 0, + 'ATAN(1)': 0.785398163, + 'ATAN(1)*180/PI()': 45, + 'DEGREES(ATAN(1))': 45 + }); +}); + +test('ATAN2', () => { + runTest({ + 'ATAN2(1, 1)': 0.785398163, + 'ATAN2(-1, -1)': -2.35619449, + 'ATAN2(-1, -1)*180/PI()': -135, + 'DEGREES(ATAN2(-1, -1))': -135, + 'ATAN2(0,0)': FormulaError.DIV0 + }); +}); + +test('ATANH', () => { + runTest({ + 'ATANH(0.76159416)': 1.00000001, + 'ATANH(-0.1)': -0.100335348, + 'ATANH(-1.1)': FormulaError.NUM + }); +}); + +test('COS', () => { + runTest({ + 'COS(1.047)': 0.500171075, + 'COS(60*PI()/180)': 0.5, + 'COS(RADIANS(60))': 0.5, + 'COS(2^27-1)': -0.293388404, + 'COS(2^27)': FormulaError.NUM + }); +}); + +test('COSH', () => { + runTest({ + 'COSH(4)': 27.30823284, + 'COSH(EXP(1))': 7.610125139, + 'COSH(0)': 1, + 'COSH(800)': FormulaError.NUM + }); +}); + +test('COT', () => { + runTest({ + 'COT(30)': -0.156119952, + 'COT(45)': 0.617369624, + 'COT(2^27-1)': 0.306893777, + 'COT(2^27)': FormulaError.NUM, + 'COT(0)': FormulaError.DIV0 + }); +}); + +test('COTH', () => { + runTest({ + 'COTH(2)': 1.037314721, + 'COTH(0)': FormulaError.DIV0, + 'COTH(2^100)': 1, // no value error here + 'COTH(-2^100)': 1 + }); +}); + +test('CSC', () => { + runTest({ + 'CSC(15)': 1.537780562, + 'CSC(2^27-1)': -1.046032404, + 'CSC(2^27)': FormulaError.NUM + }); +}); + +test('CSCH', () => { + runTest({ + 'CSCH(1.5)': 0.469642441, + 'CSCH(2^100)': 0, + 'CSCH(-2^100)': 0, + 'CSCH(0)': FormulaError.DIV0 + }); +}); + +test('SEC', () => { + runTest({ + 'SEC(45)': 1.903594407, + 'SEC(2^27-1)': -3.408451009, + 'SEC(2^27)': FormulaError.NUM + }); +}); + +test('SECH', () => { + runTest({ + 'SECH(45)': 5.7250371611e-20, + 'SECH(2^100)': 0, + 'SECH(-2^100)': 0, + 'SECH(0)': 1 + }); +}); + +test('SIN', () => { + runTest({ + 'SIN(PI())': 0, + 'SIN(PI()/2)': 1, + 'SIN(30*PI()/180)': 0.5, + 'SIN(RADIANS(30))': 0.5, + 'SIN(2^27-1)': -0.955993329, + 'SIN(2^27)': FormulaError.NUM + }); +}); + +test('SINH', () => { + runTest({ + '2.868*SINH(0.0342*1.03)': 0.101049063, + 'SINH(800)': FormulaError.NUM + }); +}); + +test('TAN', () => { + runTest({ + 'TAN(0.785)': 0.99920399, + 'TAN(45*PI()/180)': 1, + 'TAN(RADIANS(45))': 1, + 'TAN(0)': 0, + 'TAN(PI())': -1.22515e-16, + 'TAN(2^27-1)': 3.258456426, + 'TAN(2^27)': FormulaError.NUM + }); +}); + +test('TANH', () => { + runTest({ + 'TANH(-2)': -0.96402758, + 'TANH(0)': 0, + 'TANH(0.5)': 0.462117157, + 'TANH(2^100)': 1, + 'TANH(-2^100)': 1 + }); +}); diff --git a/packages/office-viewer/src/excel/formula/functions/database.ts b/packages/office-viewer/src/excel/formula/functions/database.ts new file mode 100644 index 000000000..4dd95c6b3 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/database.ts @@ -0,0 +1,357 @@ +/** + * 数据库相关的函数 + */ + +import FormulaError from '../FormulaError'; +import {EvalResult} from '../eval/EvalResult'; +import {Factorials, factorial, factorialDouble} from './util/Factorials'; +import {functions, regFunc} from './functions'; +import { + getNumber, + getNumberOrThrow, + getNumberWithDefault +} from './util/getNumber'; +import {getNumbers} from './util/getNumbers'; +import {getNumber2DArray} from './util/getNumbersWithUndefined'; +import {getString, getStringOrThrow} from './util/getString'; +import {Criteria, parseCriteria} from '../parser/parseCriteria'; +import {evalCriterial} from '../eval/evalCriterial'; +import {getArray} from './util/getArray'; +import {evalIFS} from './util/evalIFS'; +import {flattenArgs} from './util/flattenArgs'; +import {VAR, VARP, standardDeviation} from './distribution'; + +/** + * 判断是否相同 + * @param arr1 + * @param arr2 + */ +function arrayIsEqual(arr1: EvalResult[][], arr2: EvalResult[][]) { + if (arr1.length !== arr2.length) { + return false; + } + for (let i = 0; i < arr1.length; i++) { + if (arr1[i].length !== arr2[i].length) { + return false; + } + for (let j = 0; j < arr1[i].length; j++) { + if (arr1[i][j] !== arr2[i][j]) { + return false; + } + } + } + return true; +} + +function getFilteredData( + fieldNameIndex: Map, + db: EvalResult[][], + criteria: EvalResult[][] +) { + // 数据库过滤后的内容 + const filtered: EvalResult[][] = []; + + // 构建解析后的条件，其中的 number 是字段索引，Criteria[] 是条件 + const parsedCriteria: Array> = []; + + const firstCriteriaRow = criteria[0]; + for (let rowIndex = 1; rowIndex < criteria.length; rowIndex++) { + for (let colIndex = 0; colIndex < criteria[rowIndex].length; colIndex++) { + const criteriaStr = criteria[rowIndex][colIndex]; + if (typeof criteriaStr === 'string') { + const fileName = firstCriteriaRow[colIndex] as string; + const fieldIndex = fieldNameIndex.get(fileName); + if (fieldIndex === undefined) { + throw FormulaError.VALUE; + } + if (!parsedCriteria[rowIndex]) { + parsedCriteria[rowIndex] = new Map(); + parsedCriteria[rowIndex].set(fieldIndex, [ + parseCriteria(criteriaStr) + ]); + } else { + if (!parsedCriteria[rowIndex].has(fieldIndex)) { + parsedCriteria[rowIndex].set(fieldIndex, [ + parseCriteria(criteriaStr) + ]); + } else { + parsedCriteria[rowIndex] + .get(fieldIndex)! + .push(parseCriteria(criteriaStr)); + } + } + } + } + } + + for (let rowIndex = 1; rowIndex < db.length; rowIndex++) { + const row = db[rowIndex]; + + // 一行内是且关系，多行是或关系 + let match = false; + for (const criteriaRow of parsedCriteria) { + if (!criteriaRow) { + continue; + } + let rowMatch = true; + + for (const fieldIndex of criteriaRow.keys()) { + const criteriaParsed = criteriaRow.get(fieldIndex); + if (criteriaParsed) { + for (const criteria of criteriaParsed) { + if (!evalCriterial(criteria, row[fieldIndex] as string)) { + rowMatch = false; + break; + } + } + } + } + if (rowMatch) { + match = true; + } + } + if (match) { + filtered.push(row); + } + } + return filtered; +} + +/** + * 从数据库里获取值并过滤 + * @param db 二维数据结构 + * @param criteria + * @param field + */ +export function getDatabaseResult( + db: EvalResult[][], + criteria: EvalResult[][], + field?: number | string +) { + // 数据库过滤后的内容 + + const firstRow = db[0]; + + // 字段名对应的索引 + const fieldNameIndex: Map = new Map(); + + for (let i = 0; i < firstRow.length; i++) { + fieldNameIndex.set(firstRow[i] as string, i); + } + + let filtered: EvalResult[][] = []; + if (arrayIsEqual(db, criteria)) { + db.shift(); + filtered = db; + } else { + filtered = getFilteredData(fieldNameIndex, db, criteria); + } + + let result: EvalResult[] = []; + + if (field) { + let fieldIndex = 0; + if (typeof field === 'string') { + fieldIndex = fieldNameIndex.get(field) || 0; + } else { + fieldIndex = field - 1; + } + for (const row of filtered) { + result.push(row[fieldIndex]); + } + return result; + } + + return flattenArgs(filtered); +} + +regFunc( + 'DAVERAGE', + (database: EvalResult, field: EvalResult, criteria: EvalResult) => { + const filtered = getDatabaseResult( + database as EvalResult[][], + criteria as EvalResult[][], + field as number | string + ); + + const numbers = getNumbers(filtered); + if (numbers.length === 0) { + throw FormulaError.DIV0; + } + return numbers.reduce((prev, cur) => prev + cur, 0) / numbers.length; + } +); + +regFunc( + 'DCOUNT', + (database: EvalResult, field: EvalResult, criteria: EvalResult) => { + const filtered = getDatabaseResult( + database as EvalResult[][], + criteria as EvalResult[][], + field as number | string + ); + + return getNumbers(filtered).length; + } +); + +regFunc( + 'DCOUNTA', + (database: EvalResult, field: EvalResult, criteria: EvalResult) => { + const filtered = getDatabaseResult( + database as EvalResult[][], + criteria as EvalResult[][], + field as number | string + ); + + return filtered.length; + } +); + +regFunc( + 'DGET', + (database: EvalResult, field: EvalResult, criteria: EvalResult) => { + const filtered = getDatabaseResult( + database as EvalResult[][], + criteria as EvalResult[][], + field as number | string + ); + + if (filtered.length === 0) { + throw FormulaError.VALUE; + } + return filtered[0]; + } +); + +regFunc( + 'DMAX', + (database: EvalResult, field: EvalResult, criteria: EvalResult) => { + const filtered = getDatabaseResult( + database as EvalResult[][], + criteria as EvalResult[][], + field as number | string + ); + + const numbers = getNumbers(filtered); + if (numbers.length === 0) { + throw FormulaError.DIV0; + } + return Math.max(...numbers); + } +); + +regFunc( + 'DMIN', + (database: EvalResult, field: EvalResult, criteria: EvalResult) => { + const filtered = getDatabaseResult( + database as EvalResult[][], + criteria as EvalResult[][], + field as number | string + ); + + const numbers = getNumbers(filtered); + if (numbers.length === 0) { + throw FormulaError.DIV0; + } + return Math.min(...numbers); + } +); + +regFunc( + 'DPRODUCT', + (database: EvalResult, field: EvalResult, criteria: EvalResult) => { + const filtered = getDatabaseResult( + database as EvalResult[][], + criteria as EvalResult[][], + field as number | string + ); + + const numbers = getNumbers(filtered); + if (numbers.length === 0) { + return 0; + } + return numbers.reduce((prev, cur) => prev * cur, 1); + } +); + +regFunc( + 'DSTDEV', + (database: EvalResult, field: EvalResult, criteria: EvalResult) => { + const filtered = getDatabaseResult( + database as EvalResult[][], + criteria as EvalResult[][], + field as number | string + ); + + const numbers = getNumbers(filtered); + if (numbers.length === 0) { + throw FormulaError.DIV0; + } + return standardDeviation(numbers); + } +); + +regFunc( + 'DSTDEVP', + (database: EvalResult, field: EvalResult, criteria: EvalResult) => { + const filtered = getDatabaseResult( + database as EvalResult[][], + criteria as EvalResult[][], + field as number | string + ); + + const numbers = getNumbers(filtered); + if (numbers.length === 0) { + throw FormulaError.DIV0; + } + return standardDeviation(numbers, true); + } +); + +regFunc( + 'DSUM', + (database: EvalResult, field: EvalResult, criteria: EvalResult) => { + const filtered = getDatabaseResult( + database as EvalResult[][], + criteria as EvalResult[][], + field as number | string + ); + + return getNumbers(filtered).reduce((prev, cur) => prev + cur, 0); + } +); + +regFunc( + 'DVAR', + (database: EvalResult, field: EvalResult, criteria: EvalResult) => { + const filtered = getDatabaseResult( + database as EvalResult[][], + criteria as EvalResult[][], + field as number | string + ); + + const numbers = getNumbers(filtered); + if (numbers.length === 0) { + throw FormulaError.DIV0; + } + return VAR(...numbers); + } +); + +regFunc( + 'DVARP', + (database: EvalResult, field: EvalResult, criteria: EvalResult) => { + const filtered = getDatabaseResult( + database as EvalResult[][], + criteria as EvalResult[][], + field as number | string + ); + + const numbers = getNumbers(filtered); + if (numbers.length === 0) { + throw FormulaError.DIV0; + } + return VARP(numbers); + } +); diff --git a/packages/office-viewer/src/excel/formula/functions/date.ts b/packages/office-viewer/src/excel/formula/functions/date.ts new file mode 100644 index 000000000..f8cd045be --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/date.ts @@ -0,0 +1,745 @@ +/** + * 来自 fast-formula-parser + */ + +import FormulaError from '../FormulaError'; +import {EvalResult} from '../eval/EvalResult'; +import {regFunc} from './functions'; +import {getNumberOrThrow, getNumberWithDefault} from './util/getNumber'; +import {getBoolean} from './util/getBoolean'; +import {getStringOrThrow} from './util/getString'; +import {loopArgs} from './util/loopArgs'; +import {flattenArgs} from './util/flattenArgs'; + +const MS_PER_DAY = 1000 * 60 * 60 * 24; +const d1900 = new Date(Date.UTC(1900, 0, 1)); +const WEEK_STARTS = [ + undefined, + 0, + 1, + undefined, + undefined, + undefined, + undefined, + undefined, + undefined, + undefined, + undefined, + undefined, + 1, + 2, + 3, + 4, + 5, + 6, + 0 +]; +const WEEK_TYPES = [ + undefined, + [1, 2, 3, 4, 5, 6, 7], + [7, 1, 2, 3, 4, 5, 6], + [6, 0, 1, 2, 3, 4, 5], + undefined, + undefined, + undefined, + undefined, + undefined, + undefined, + undefined, + [7, 1, 2, 3, 4, 5, 6], + [6, 7, 1, 2, 3, 4, 5], + [5, 6, 7, 1, 2, 3, 4], + [4, 5, 6, 7, 1, 2, 3], + [3, 4, 5, 6, 7, 1, 2], + [2, 3, 4, 5, 6, 7, 1], + [1, 2, 3, 4, 5, 6, 7] +]; +const WEEKEND_TYPES = [ + undefined, + [6, 0], + [0, 1], + [1, 2], + [2, 3], + [3, 4], + [4, 5], + [5, 6], + undefined, + undefined, + undefined, + [0], + [1], + [2], + [3], + [4], + [5], + [6] +]; + +// Formats: h:mm:ss A, h:mm A, H:mm, H:mm:ss, H A +const timeRegex = /^\s*(\d\d?)\s*(:\s*\d\d?)?\s*(:\s*\d\d?)?\s*(pm|am)?\s*$/i; +// 12-3, 12/3 +const dateRegex1 = /^\s*((\d\d?)\s*([-\/])\s*(\d\d?))([\d:.apm\s]*)$/i; +// 3-Dec, 3/Dec +const dateRegex2 = + /^\s*((\d\d?)\s*([-/])\s*(jan\w*|feb\w*|mar\w*|apr\w*|may\w*|jun\w*|jul\w*|aug\w*|sep\w*|oct\w*|nov\w*|dec\w*))([\d:.apm\s]*)$/i; +// Dec-3, Dec/3 +const dateRegex3 = + /^\s*((jan\w*|feb\w*|mar\w*|apr\w*|may\w*|jun\w*|jul\w*|aug\w*|sep\w*|oct\w*|nov\w*|dec\w*)\s*([-/])\s*(\d\d?))([\d:.apm\s]*)$/i; + +function parseSimplifiedDate(text: string): Date { + const fmt1 = text.match(dateRegex1); + const fmt2 = text.match(dateRegex2); + const fmt3 = text.match(dateRegex3); + if (fmt1) { + text = fmt1[1] + fmt1[3] + new Date().getFullYear() + fmt1[5]; + } else if (fmt2) { + text = fmt2[1] + fmt2[3] + new Date().getFullYear() + fmt2[5]; + } else if (fmt3) { + text = fmt3[1] + fmt3[3] + new Date().getFullYear() + fmt3[5]; + } + return new Date(Date.parse(`${text} UTC`)); +} + +/** + * Parse time string to date in UTC. + * @param {string} text + */ +function parseTime(text: string) { + const res = text.match(timeRegex); + if (!res) return; + + //  ["4:50:55 pm", "4", ":50", ":55", "pm", ...] + const minutes = res[2] ? res[2] : ':00'; + const seconds = res[3] ? res[3] : ':00'; + const ampm = res[4] ? ' ' + res[4] : ''; + + const date = new Date( + Date.parse(`1/1/1900 ${res[1] + minutes + seconds + ampm} UTC`) + ); + let now = new Date(); + now = new Date( + Date.UTC( + now.getFullYear(), + now.getMonth(), + now.getDate(), + now.getHours(), + now.getMinutes(), + now.getSeconds(), + now.getMilliseconds() + ) + ); + + return new Date( + Date.UTC( + now.getUTCFullYear(), + now.getUTCMonth(), + now.getUTCDate(), + date.getUTCHours(), + date.getUTCMinutes(), + date.getUTCSeconds(), + date.getUTCMilliseconds() + ) + ); +} + +/** + * Parse a UTC date to excel serial number. + * @param {Date|number} date - A UTC date. + */ +function toSerial(date: number | Date): number { + if (date instanceof Date) { + date = date.getTime(); + } + const addOn = date > -2203891200000 ? 2 : 1; + return Math.floor((date - d1900.getTime()) / 86400000) + addOn; +} + +/** + * Parse an excel serial number to UTC date. + * @param serial + */ +function toDate(serial: number) { + if (serial < 0) { + throw FormulaError.VALUE; + } + if (serial <= 60) { + return new Date(d1900.getTime() + (serial - 1) * 86400000); + } + return new Date(d1900.getTime() + (serial - 2) * 86400000); +} + +export function parseDateWithExtra(serialOrString: string | Date) { + if (serialOrString instanceof Date) { + return {date: serialOrString, isDateGiven: true}; + } + + let isDateGiven = true, + date; + if (!isNaN(Number(serialOrString))) { + const serial = Number(serialOrString); + date = toDate(serial); + } else { + // support time without date + date = parseTime(serialOrString); + + if (!date) { + date = parseSimplifiedDate(serialOrString); + } else { + isDateGiven = false; + } + } + return {date, isDateGiven}; +} + +export function parseDate(serialOrString: string | Date) { + return parseDateWithExtra(serialOrString).date; +} + +export function parseDates(...dates: EvalResult[]) { + return flattenArgs(dates).map(date => parseDate(date as string)); +} + +function compareDateIgnoreTime(date1: Date, date2: Date) { + return ( + date1.getUTCFullYear() === date2.getUTCFullYear() && + date1.getUTCMonth() === date2.getUTCMonth() && + date1.getUTCDate() === date2.getUTCDate() + ); +} + +function isLeapYear(year: number) { + if (year === 1900) { + return true; + } + return new Date(year, 1, 29).getMonth() === 1; +} + +regFunc('DATE', (...arg: EvalResult[]) => { + let year = getNumberOrThrow(arg[0]); + const month = getNumberOrThrow(arg[1]); + const day = getNumberOrThrow(arg[2]); + if (year < 0 || year >= 10000) { + throw FormulaError.NUM; + } + + // If year is between 0 (zero) and 1899 (inclusive), Excel adds that value to 1900 to calculate the year. + if (year < 1900) { + year += 1900; + } + + return toSerial(Date.UTC(year, month - 1, day)); +}); + +export function DATEDIF(startDate: Date, endDate: Date, unit: string) { + unit = unit.toLowerCase(); + if (startDate > endDate) { + throw FormulaError.NUM; + } + const yearDiff = endDate.getUTCFullYear() - startDate.getUTCFullYear(); + const monthDiff = endDate.getUTCMonth() - startDate.getUTCMonth(); + const dayDiff = endDate.getUTCDate() - startDate.getUTCDate(); + let offset; + switch (unit) { + case 'y': + offset = monthDiff < 0 || (monthDiff === 0 && dayDiff < 0) ? -1 : 0; + return offset + yearDiff; + case 'm': + offset = dayDiff < 0 ? -1 : 0; + return yearDiff * 12 + monthDiff + offset; + case 'd': + return Math.floor(endDate.getTime() - startDate.getTime()) / MS_PER_DAY; + case 'md': + // The months and years of the dates are ignored. + startDate.setUTCFullYear(endDate.getUTCFullYear()); + if (dayDiff < 0) { + startDate.setUTCMonth(endDate.getUTCMonth() - 1); + } else { + startDate.setUTCMonth(endDate.getUTCMonth()); + } + return Math.floor(endDate.getTime() - startDate.getTime()) / MS_PER_DAY; + case 'ym': + // The days and years of the dates are ignored + offset = dayDiff < 0 ? -1 : 0; + return (offset + yearDiff * 12 + monthDiff) % 12; + case 'yd': + // The years of the dates are ignored. + if (monthDiff < 0 || (monthDiff === 0 && dayDiff < 0)) { + startDate.setUTCFullYear(endDate.getUTCFullYear() - 1); + } else { + startDate.setUTCFullYear(endDate.getUTCFullYear()); + } + return Math.floor(endDate.getTime() - startDate.getTime()) / MS_PER_DAY; + } + throw FormulaError.VALUE; +} + +regFunc('DATEDIF', (...arg: EvalResult[]) => { + const startDate = parseDate(arg[0] as string); + const endDate = parseDate(arg[1] as string); + const unit = getStringOrThrow(arg[2]).toLowerCase(); + + return DATEDIF(startDate, endDate, unit); +}); + +regFunc('DATEVALUE', (dateText: EvalResult) => { + dateText = parseDate(dateText as string); + const {date, isDateGiven} = parseDateWithExtra(dateText); + if (!isDateGiven) { + return 0; + } + const serial = toSerial(date); + if (serial < 0 || serial > 2958465) { + throw FormulaError.VALUE; + } + return serial; +}); + +regFunc('DAY', (dateText: EvalResult) => { + const date = parseDate(dateText as string); + return date.getUTCDate(); +}); + +export function DAYS(endDate: EvalResult, startDate: EvalResult) { + endDate = parseDate(endDate as string).getTime(); + startDate = parseDate(startDate as string).getTime(); + let offset = 0; + if (startDate < -2203891200000 && -2203891200000 < endDate) { + offset = 1; + } + return Math.floor(endDate - startDate) / MS_PER_DAY + offset; +} + +regFunc('DAYS', DAYS); + +export function DAYS360(start_date: Date, end_date: Date, method: boolean) { + const sm = start_date.getMonth(); + let em = end_date.getMonth(); + let sd, ed; + + if (method) { + sd = start_date.getDate() === 31 ? 30 : start_date.getDate(); + ed = end_date.getDate() === 31 ? 30 : end_date.getDate(); + } else { + const smd = new Date(start_date.getFullYear(), sm + 1, 0).getDate(); + const emd = new Date(end_date.getFullYear(), em + 1, 0).getDate(); + sd = start_date.getDate() === smd ? 30 : start_date.getDate(); + + if (end_date.getDate() === emd) { + if (sd < 30) { + em++; + ed = 1; + } else { + ed = 30; + } + } else { + ed = end_date.getDate(); + } + } + + return ( + 360 * (end_date.getFullYear() - start_date.getFullYear()) + + 30 * (em - sm) + + (ed - sd) + ); +} + +regFunc( + 'DAYS360', + (startDate: EvalResult, endDate: EvalResult, method: EvalResult) => { + startDate = parseDate(startDate as string); + endDate = parseDate(endDate as string); + // default is US method + method = getBoolean(method, false)!; + + return DAYS360(startDate, endDate, method); + } +); + +regFunc('EDATE', (startDate: EvalResult, months: EvalResult) => { + startDate = parseDate(startDate as string); + months = getNumberOrThrow(months); + startDate.setUTCMonth(startDate.getUTCMonth() + months); + return toSerial(startDate); +}); + +regFunc('EOMONTH', (startDate: EvalResult, months: EvalResult) => { + startDate = parseDate(startDate as string); + months = getNumberOrThrow(months); + startDate.setUTCMonth(startDate.getUTCMonth() + months + 1, 0); + return toSerial(startDate); +}); + +regFunc('HOUR', (dateText: EvalResult) => { + const date = parseDate(dateText as string); + return date.getUTCHours(); +}); + +function ISOWEEKNUM(dateText: EvalResult) { + const date = parseDate(dateText as string); + // https://stackoverflow.com/questions/6117814/get-week-of-year-in-javascript-like-in-php + const d = new Date( + Date.UTC(date.getFullYear(), date.getMonth(), date.getDate()) + ); + const dayNum = d.getUTCDay(); + d.setUTCDate(d.getUTCDate() + 4 - dayNum); + const yearStart = new Date(Date.UTC(d.getUTCFullYear(), 0, 1)); + return Math.ceil(((d.getTime() - yearStart.getTime()) / 86400000 + 1) / 7); +} + +regFunc('ISOWEEKNUM', ISOWEEKNUM); + +regFunc('MINUTE', (dateText: EvalResult) => { + const date = parseDate(dateText as string); + return date.getUTCMinutes(); +}); + +regFunc('MONTH', (dateText: EvalResult) => { + const date = parseDate(dateText as string); + return date.getUTCMonth() + 1; +}); + +regFunc( + 'NETWORKDAYS', + (startDate: EvalResult, endDate: EvalResult, holidays: EvalResult) => { + startDate = parseDate(startDate as string); + endDate = parseDate(endDate as string); + let sign = 1; + if (startDate > endDate) { + sign = -1; + const temp = startDate; + startDate = endDate; + endDate = temp; + } + const holidaysArr: Date[] = []; + if (holidays !== undefined) { + loopArgs([holidays], item => { + holidaysArr.push(parseDate(item as string)); + }); + } + let numWorkDays = 0; + while (startDate <= endDate) { + // Skips Sunday and Saturday + if (startDate.getUTCDay() !== 0 && startDate.getUTCDay() !== 6) { + let found = false; + for (let i = 0; i < holidaysArr.length; i++) { + if (compareDateIgnoreTime(startDate, holidaysArr[i])) { + found = true; + break; + } + } + if (!found) numWorkDays++; + } + startDate.setUTCDate(startDate.getUTCDate() + 1); + } + return sign * numWorkDays; + } +); + +regFunc( + 'NETWORKDAYS.INTL', + ( + startDate: EvalResult, + endDate: EvalResult, + weekend: EvalResult, + holidays: EvalResult + ) => { + startDate = parseDate(startDate as string); + endDate = parseDate(endDate as string); + let sign = 1; + if (startDate > endDate) { + sign = -1; + const temp = startDate; + startDate = endDate; + endDate = temp; + } + if (weekend === '1111111') { + return 0; + } + + weekend = weekend || 1; + // Using 1111111 will always return 0. + + // using weekend string, i.e, 0000011 + if (typeof weekend === 'string' && Number(weekend).toString() !== weekend) { + if (weekend.length !== 7) throw FormulaError.VALUE; + weekend = weekend.charAt(6) + weekend.slice(0, 6); + const weekendArr = []; + for (let i = 0; i < weekend.length; i++) { + if (weekend.charAt(i) === '1') weekendArr.push(i); + } + weekend = weekendArr; + } else { + // using weekend number + if (typeof weekend !== 'number') throw FormulaError.VALUE; + weekend = WEEKEND_TYPES[weekend]; + } + + const holidaysArr: Date[] = []; + if (holidays !== undefined) { + loopArgs([holidays], item => { + holidaysArr.push(parseDate(item as string)); + }); + } + let numWorkDays = 0; + while (startDate <= endDate) { + let skip = false; + if (Array.isArray(weekend)) { + for (let i = 0; i < weekend.length; i++) { + if (weekend[i] === startDate.getUTCDay()) { + skip = true; + break; + } + } + } + + if (!skip) { + let found = false; + for (let i = 0; i < holidaysArr.length; i++) { + if (compareDateIgnoreTime(startDate, holidaysArr[i])) { + found = true; + break; + } + } + if (!found) numWorkDays++; + } + startDate.setUTCDate(startDate.getUTCDate() + 1); + } + return sign * numWorkDays; + } +); + +regFunc('NOW', () => { + const now = new Date(); + return ( + toSerial( + Date.UTC( + now.getFullYear(), + now.getMonth(), + now.getDate(), + now.getHours(), + now.getMinutes(), + now.getSeconds(), + now.getMilliseconds() + ) + ) + + (3600 * now.getHours() + 60 * now.getMinutes() + now.getSeconds()) / 86400 + ); +}); + +regFunc('SECOND', (dateText: EvalResult) => { + const date = parseDate(dateText as string); + return date.getUTCSeconds(); +}); + +regFunc('TIME', (hour: EvalResult, minute: EvalResult, second: EvalResult) => { + hour = getNumberOrThrow(hour); + minute = getNumberOrThrow(minute); + second = getNumberOrThrow(second); + if ( + hour < 0 || + hour > 32767 || + minute < 0 || + minute > 32767 || + second < 0 || + second > 32767 + ) { + throw FormulaError.NUM; + } + return (3600 * hour + 60 * minute + second) / 86400; +}); + +regFunc('TIMEVALUE', (timeText: EvalResult) => { + timeText = parseDate(timeText as string); + return ( + (3600 * timeText.getUTCHours() + + 60 * timeText.getUTCMinutes() + + timeText.getUTCSeconds()) / + 86400 + ); +}); + +regFunc('TODAY', () => { + const now = new Date(); + return toSerial(Date.UTC(now.getFullYear(), now.getMonth(), now.getDate())); +}); + +regFunc('WEEKDAY', (serialOrString: EvalResult, returnType: EvalResult) => { + const date = parseDate(serialOrString as string); + returnType = getNumberWithDefault(returnType, 1); + const day = date.getUTCDay(); + const weekTypes = WEEK_TYPES[returnType]; + if (!weekTypes) { + throw FormulaError.NUM; + } + return weekTypes[day]; +}); + +regFunc('WEEKNUM', (serialOrString: EvalResult, returnType: EvalResult) => { + const date = parseDate(serialOrString as string); + returnType = getNumberWithDefault(returnType, 1); + if (returnType === 21) { + return ISOWEEKNUM(serialOrString); + } + const weekStart = WEEK_STARTS[returnType]; + if (weekStart === undefined) { + throw FormulaError.NUM; + } + const yearStart = new Date(Date.UTC(date.getUTCFullYear(), 0, 1)); + const offset = yearStart.getUTCDay() < weekStart ? 1 : 0; + return ( + Math.ceil(((date.getTime() - yearStart.getTime()) / 86400000 + 1) / 7) + + offset + ); +}); + +regFunc( + 'WORKDAY', + (startDate: EvalResult, days: EvalResult, holidays: EvalResult) => { + return WORKDAY_INTL(startDate, days, 1, holidays); + } +); + +function WORKDAY_INTL( + startDate: EvalResult, + days: EvalResult, + weekend: EvalResult, + holidays: EvalResult +) { + startDate = parseDate(startDate as string); + days = getNumberOrThrow(days); + + weekend = weekend || 1; + // Using 1111111 will always return value error. + if (weekend === '1111111') { + throw FormulaError.VALUE; + } + + // using weekend string, i.e, 0000011 + if (typeof weekend === 'string' && Number(weekend).toString() !== weekend) { + if (weekend.length !== 7) throw FormulaError.VALUE; + weekend = weekend.charAt(6) + weekend.slice(0, 6); + const weekendArr = []; + for (let i = 0; i < weekend.length; i++) { + if (weekend.charAt(i) === '1') weekendArr.push(i); + } + weekend = weekendArr; + } else { + // using weekend number + if (typeof weekend !== 'number') throw FormulaError.VALUE; + weekend = WEEKEND_TYPES[weekend]; + if (weekend == null) throw FormulaError.NUM; + } + + const holidaysArr: Date[] = []; + if (holidays !== undefined) { + loopArgs([holidays], item => { + holidaysArr.push(parseDate(item as string)); + }); + } + startDate.setUTCDate(startDate.getUTCDate() + 1); + let cnt = 0; + while (cnt < days) { + let skip = false; + for (let i = 0; i < weekend.length; i++) { + if (weekend[i] === startDate.getUTCDay()) { + skip = true; + break; + } + } + + if (!skip) { + let found = false; + for (let i = 0; i < holidaysArr.length; i++) { + if (compareDateIgnoreTime(startDate, holidaysArr[i])) { + found = true; + break; + } + } + if (!found) cnt++; + } + startDate.setUTCDate(startDate.getUTCDate() + 1); + } + return toSerial(startDate) - 1; +} + +regFunc('WORKDAY.INTL', WORKDAY_INTL); + +regFunc('YEAR', (dateText: EvalResult) => { + const date = parseDate(dateText as string); + return date.getUTCFullYear(); +}); + +export function YEARFRAC(startDate: Date, endDate: Date, basis: number) { + if (startDate > endDate) { + const temp = startDate; + startDate = endDate; + endDate = temp; + } + + if (basis < 0 || basis > 4) throw FormulaError.VALUE; + + // https://github.com/LesterLyu/formula.js/blob/develop/lib/date-time.js#L508 + let sd = startDate.getUTCDate(); + const sm = startDate.getUTCMonth() + 1; + const sy = startDate.getUTCFullYear(); + let ed = endDate.getUTCDate(); + const em = endDate.getUTCMonth() + 1; + const ey = endDate.getUTCFullYear(); + + switch (basis) { + case 0: + // US (NASD) 30/360 + if (sd === 31 && ed === 31) { + sd = 30; + ed = 30; + } else if (sd === 31) { + sd = 30; + } else if (sd === 30 && ed === 31) { + ed = 30; + } + return ( + Math.abs(ed + em * 30 + ey * 360 - (sd + sm * 30 + sy * 360)) / 360 + ); + case 1: + // Actual/actual + if (ey - sy < 2) { + const yLength = isLeapYear(sy) && sy !== 1900 ? 366 : 365; + const days = DAYS(endDate, startDate); + return days / yLength; + } else { + const years = ey - sy + 1; + const days = + (new Date(ey + 1, 0, 1).getTime() - new Date(sy, 0, 1).getTime()) / + 1000 / + 60 / + 60 / + 24; + const average = days / years; + return DAYS(endDate, startDate) / average; + } + case 2: + // Actual/360 + return Math.abs(DAYS(endDate, startDate) / 360); + case 3: + // Actual/365 + return Math.abs(DAYS(endDate, startDate) / 365); + case 4: + // European 30/360 + return ( + Math.abs(ed + em * 30 + ey * 360 - (sd + sm * 30 + sy * 360)) / 360 + ); + } + throw FormulaError.VALUE; +} + +regFunc( + 'YEARFRAC', + (startDate: EvalResult, endDate: EvalResult, basis: EvalResult) => { + startDate = parseDate(startDate as string); + endDate = parseDate(endDate as string); + + basis = Math.trunc(getNumberWithDefault(basis, 0)); + + return YEARFRAC(startDate, endDate, basis); + } +); diff --git a/packages/office-viewer/src/excel/formula/functions/distribution.ts b/packages/office-viewer/src/excel/formula/functions/distribution.ts new file mode 100644 index 000000000..4db0b8aa7 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/distribution.ts @@ -0,0 +1,1309 @@ +/** + * 统计分布相关的函数，主要参考 fast-formula-parser 里的实现 + * https://github.com/LesterLyu/fast-formula-parser + */ + +import FormulaError from '../FormulaError'; +import {EvalResult} from '../eval/EvalResult'; +import {regFunc} from './functions'; +import { + getNumber, + getNumberOrThrow, + getNumberWithDefault +} from './util/getNumber'; +import {getBoolean} from './util/getBoolean'; +import {getNumbers} from './util/getNumbers'; +import {jStat} from './util/jStat'; +import {MathFunctions} from './util/MathFunctions'; +import {get2DArrayOrThrow} from './util/get2DArrayOrThrow'; +import {UNIQUE} from './reference'; + +regFunc('BETA.DIST', (...arg: EvalResult[]) => { + let x = getNumberOrThrow(arg[0]); + const alpha = getNumberOrThrow(arg[1]); + const beta = getNumberOrThrow(arg[2]); + const cumulative = getBoolean(arg[3], true); + let a = getNumber(arg[4], 0)!; + let b = getNumber(arg[5], 1)!; + if (alpha <= 0 || beta <= 0 || x < a || x > b || a === b) { + throw FormulaError.NUM; + } + x = (x - a) / (b - a); + return cumulative + ? jStat.beta.cdf(x, alpha, beta) + : jStat.beta.pdf(x, alpha, beta) / (b - a); +}); + +regFunc('BETA.INV', (...arg: EvalResult[]) => { + const probability = getNumberOrThrow(arg[0]); + const alpha = getNumberOrThrow(arg[1]); + const beta = getNumberOrThrow(arg[2]); + const a = getNumber(arg[3], 0)!; + const b = getNumber(arg[4], 1)!; + if (probability < 0 || probability > 1 || alpha <= 0 || beta <= 0 || a >= b) { + throw FormulaError.NUM; + } + return jStat.beta.inv(probability, alpha, beta) * (b - a) + a; +}); + +regFunc('BINOM.DIST', (...arg: EvalResult[]) => { + const x = getNumberOrThrow(arg[0]); + const n = getNumberOrThrow(arg[1]); + const p = getNumberOrThrow(arg[2]); + const cumulative = getBoolean(arg[3], true); + if (x < 0 || n < 0 || p < 0 || p > 1) { + throw FormulaError.NUM; + } + return cumulative ? jStat.binomial.cdf(x, n, p) : jStat.binomial.pdf(x, n, p); +}); + +regFunc('BINOM.DIST.RANGE', (...arg: EvalResult[]) => { + const trials = getNumberOrThrow(arg[0]); + const probabilityS = getNumberOrThrow(arg[1]); + const numberS = getNumberOrThrow(arg[2]); + const numberS2 = getNumberWithDefault(arg[3], numberS); + if ( + trials < 0 || + probabilityS < 0 || + probabilityS > 1 || + numberS < 0 || + numberS > trials || + numberS2 < numberS || + numberS2 > trials + ) + throw FormulaError.NUM; + + let result = 0; + for (let i = numberS; i <= numberS2; i++) { + result += + MathFunctions.COMBIN(trials, i) * + Math.pow(probabilityS, i) * + Math.pow(1 - probabilityS, trials - i); + } + return result; +}); + +regFunc('BINOM.INV', (...arg: EvalResult[]) => { + const trials = getNumberOrThrow(arg[0]); + const probabilityS = getNumberOrThrow(arg[1]); + const alpha = getNumberOrThrow(arg[2]); + if ( + trials < 0 || + probabilityS < 0 || + probabilityS > 1 || + alpha < 0 || + alpha > 1 + ) + throw FormulaError.NUM; + + let x = 0; + while (x <= trials) { + if (jStat.binomial.cdf(x, trials, probabilityS) >= alpha) { + return x; + } + x++; + } + + throw FormulaError.NUM; +}); + +regFunc('CHISQ.DIST', (...arg: EvalResult[]) => { + const x = getNumberOrThrow(arg[0]); + const df = getNumberOrThrow(arg[1]); + const cumulative = getBoolean(arg[2], true); + if (x < 0 || df < 1) { + throw FormulaError.NUM; + } + return cumulative ? jStat.chisquare.cdf(x, df) : jStat.chisquare.pdf(x, df); +}); + +regFunc('CHISQ.DIST.RT', (...arg: EvalResult[]) => { + const x = getNumberOrThrow(arg[0]); + const degFreedom = Math.trunc(getNumberOrThrow(arg[1])); + if (x < 0 || degFreedom < 1 || degFreedom > 10 ** 10) { + throw FormulaError.NUM; + } + return 1 - jStat.chisquare.cdf(x, degFreedom); +}); + +regFunc('CHISQ.INV', (...arg: EvalResult[]) => { + const probability = getNumberOrThrow(arg[0]); + const degFreedom = Math.trunc(getNumberOrThrow(arg[1])); + if ( + probability < 0 || + probability > 1 || + degFreedom < 1 || + degFreedom > 10 ** 10 + ) { + throw FormulaError.NUM; + } + + return jStat.chisquare.inv(probability, degFreedom); +}); + +regFunc('CHISQ.INV.RT', (...arg: EvalResult[]) => { + const probability = getNumberOrThrow(arg[0]); + const degFreedom = Math.trunc(getNumberOrThrow(arg[1])); + if ( + probability < 0 || + probability > 1 || + degFreedom < 1 || + degFreedom > 10 ** 10 + ) { + throw FormulaError.NUM; + } + + return jStat.chisquare.inv(1 - probability, degFreedom); +}); + +regFunc('CHISQ.TEST', (...arg: EvalResult[]) => { + const actual = get2DArrayOrThrow(arg[0]); + const expected = get2DArrayOrThrow(arg[1]); + + if ( + actual.length !== expected.length || + actual[0].length !== expected[0].length || + (actual.length === 1 && actual[0].length === 1) + ) + throw FormulaError.NA; + + const row = actual.length; + const col = actual[0].length; + let dof = (row - 1) * (col - 1); + if (row === 1) dof = col - 1; + else dof = row - 1; + let xsqr = 0; + + for (let i = 0; i < row; i++) { + for (let j = 0; j < col; j++) { + if ( + typeof actual[i][j] !== 'number' || + typeof expected[i][j] !== 'number' + ) + continue; + if (expected[i][j] === 0) { + throw FormulaError.DIV0; + } + xsqr += + Math.pow((actual[i][j] as number) - (expected[i][j] as number), 2) / + (expected[i][j] as number); + } + } + + // Get independent by X square and its degree of freedom + let p = Math.exp(-0.5 * xsqr); + if (dof % 2 === 1) { + p = p * Math.sqrt((2 * xsqr) / Math.PI); + } + let k = dof; + while (k >= 2) { + p = (p * xsqr) / k; + k = k - 2; + } + let t = p, + a = dof; + while (t > 0.000000000000001 * p) { + a = a + 2; + t = (t * xsqr) / a; + p = p + t; + } + return 1 - p; +}); + +regFunc('CONFIDENCE.NORM', (...arg: EvalResult[]) => { + const alpha = getNumberOrThrow(arg[0]); + const std = getNumberOrThrow(arg[1]); + const size = Math.trunc(getNumberOrThrow(arg[2])); + if (alpha <= 0 || alpha >= 1 || std <= 0 || size <= 0) { + throw FormulaError.NUM; + } + return jStat.normalci(1, alpha, std, size)[1] - 1; +}); + +regFunc('CONFIDENCE.T', (...arg: EvalResult[]) => { + const alpha = getNumberOrThrow(arg[0]); + const std = getNumberOrThrow(arg[1]); + const size = Math.trunc(getNumberOrThrow(arg[2])); + if (alpha <= 0 || alpha >= 1 || std <= 0 || size <= 0) { + throw FormulaError.NUM; + } + return jStat.tci(1, alpha, std, size)[1] - 1; +}); + +regFunc('CORREL', (...arg: EvalResult[]) => { + const data1 = getNumbers([arg[0]]); + const data2 = getNumbers([arg[1]]); + if (data1.length !== data2.length) { + throw FormulaError.NA; + } + if (data2.length <= 1) { + throw FormulaError.DIV0; + } + + return jStat.corrcoeff(data1, data2); +}); + +regFunc('COVARIANCE.P', (...arg: EvalResult[]) => { + const data1 = getNumbers([arg[0]]); + const data2 = getNumbers([arg[1]]); + if (data1.length !== data2.length) { + throw FormulaError.NA; + } + if (data2.length <= 1) { + throw FormulaError.DIV0; + } + + const mean1 = jStat.mean(data1), + mean2 = jStat.mean(data2); + let result = 0; + for (let i = 0; i < data1.length; i++) { + result += (data1[i] - mean1) * (data2[i] - mean2); + } + return result / data1.length; +}); + +regFunc('COVARIANCE.S', (...arg: EvalResult[]) => { + const data1 = getNumbers([arg[0]]); + const data2 = getNumbers([arg[1]]); + if (data1.length !== data2.length) { + throw FormulaError.NA; + } + if (data2.length <= 1) { + throw FormulaError.DIV0; + } + + return jStat.covariance(data1, data2); +}); + +regFunc('DEVSQ', (...arg: EvalResult[]) => { + const data = getNumbers(arg); + const mean = jStat.mean(data); + let result = 0; + for (let i = 0; i < data.length; i++) { + result += Math.pow(data[i] - mean, 2); + } + return result; +}); + +regFunc('EXPON.DIST', (...arg: EvalResult[]) => { + const x = getNumberOrThrow(arg[0]); + const lambda = getNumberOrThrow(arg[1]); + const cumulative = getBoolean(arg[2], true); + if (x < 0 || lambda <= 0) { + throw FormulaError.NUM; + } + return cumulative + ? jStat.exponential.cdf(x, lambda) + : jStat.exponential.pdf(x, lambda); +}); + +regFunc('F.DIST', (...arg: EvalResult[]) => { + const x = getNumberOrThrow(arg[0]); + let d1 = getNumberOrThrow(arg[1]); + let d2 = getNumberOrThrow(arg[2]); + const cumulative = getBoolean(arg[3], true); + // If x is negative, F.DIST returns the #NUM! error value. + // If deg_freedom1 < 1, F.DIST returns the #NUM! error value. + // If deg_freedom2 < 1, F.DIST returns the #NUM! error value. + if (x < 0 || d1 < 1 || d2 < 1) { + throw FormulaError.NUM; + } + + // If deg_freedom1 or deg_freedom2 is not an integer, it is truncated. + d1 = Math.trunc(d1); + d2 = Math.trunc(d2); + + return cumulative + ? jStat.centralF.cdf(x, d1, d2) + : jStat.centralF.pdf(x, d1, d2); +}); + +regFunc('F.DIST.RT', (...arg: EvalResult[]) => { + const x = getNumberOrThrow(arg[0]); + let d1 = getNumberOrThrow(arg[1]); + let d2 = getNumberOrThrow(arg[2]); + // If deg_freedom2 < 1 F.DIST.RT returns the #NUM! error value. + // If x is negative, F.DIST.RT returns the #NUM! error value. + if (x < 0 || d1 < 1 || d2 < 1) { + throw FormulaError.NUM; + } + + // If deg_freedom1 or deg_freedom2 is not an integer, it is truncated. + d1 = Math.trunc(d1); + d2 = Math.trunc(d2); + + return 1 - jStat.centralF.cdf(x, d1, d2); +}); + +regFunc('F.INV', (...arg: EvalResult[]) => { + const probability = getNumberOrThrow(arg[0]); + let d1 = Math.trunc(getNumberOrThrow(arg[1])); + let d2 = Math.trunc(getNumberOrThrow(arg[2])); + // If probability < 0 or probability > 1, F.INV returns the #NUM! error value. + if (probability < 0.0 || probability > 1.0) { + throw FormulaError.NUM; + } + // If deg_freedom1 < 1, or deg_freedom2 < 1, F.INV returns the #NUM! error value. + if (d1 < 1.0 || d2 < 1.0) { + throw FormulaError.NUM; + } + + // If deg_freedom1 or deg_freedom2 is not an integer, it is truncated. + d1 = Math.trunc(d1); + d2 = Math.trunc(d2); + + return jStat.centralF.inv(probability, d1, d2); +}); + +regFunc('F.INV.RT', (...arg: EvalResult[]) => { + const probability = getNumberOrThrow(arg[0]); + let d1 = Math.trunc(getNumberOrThrow(arg[1])); + let d2 = Math.trunc(getNumberOrThrow(arg[2])); + // If Probability is < 0 or probability is > 1, F.INV.RT returns the #NUM! error value. + if (probability < 0.0 || probability > 1.0) { + throw FormulaError.NUM; + } + + // If Deg_freedom1 is < 1, or Deg_freedom2 is < 1, F.INV.RT returns the #NUM! error value. + if (d1 < 1.0 || d1 >= Math.pow(10, 10)) { + throw FormulaError.NUM; + } + + // If Deg_freedom2 is < 1 or Deg_freedom2 is ≥ 10^10, F.INV.RT returns the #NUM! error value. + if (d2 < 1.0 || d2 >= Math.pow(10, 10)) { + throw FormulaError.NUM; + } + // If Deg_freedom1 or Deg_freedom2 is not an integer, it is truncated. + d1 = Math.trunc(d1); + d2 = Math.trunc(d2); + + return jStat.centralF.inv(1.0 - probability, d1, d2); +}); + +regFunc('F.TEST', (...arg: EvalResult[]) => { + const array1 = getNumbers([arg[0]]); + const array2 = getNumbers([arg[1]]); + + // filter out values that are not number + const x1 = [], + x2 = []; + let x1Mean = 0, + x2Mean = 0; + for (let i = 0; i < Math.max(array1.length, array2.length); i++) { + if (typeof array1[i] === 'number') { + x1.push(array1[i]); + x1Mean += array1[i]; + } + if (typeof array2[i] === 'number') { + x2.push(array2[i]); + x2Mean += array2[i]; + } + } + if (x1.length <= 1 || x2.length <= 1) throw FormulaError.DIV0; + + x1Mean /= x1.length; + x2Mean /= x2.length; + let s1 = 0, + s2 = 0; // sample variance S^2 + for (let i = 0; i < x1.length; i++) { + s1 += (x1Mean - x1[i]) ** 2; + } + s1 /= x1.length - 1; + for (let i = 0; i < x2.length; i++) { + s2 += (x2Mean - x2[i]) ** 2; + } + s2 /= x2.length - 1; + // P(F<=f) one-tail * 2 + return jStat.centralF.cdf(s1 / s2, x1.length - 1, x2.length - 1) * 2; +}); + +regFunc('FISHER', (...arg: EvalResult[]) => { + const x = getNumberOrThrow(arg[0]); + if (x <= -1 || x >= 1) { + throw FormulaError.NUM; + } + return 0.5 * Math.log((1 + x) / (1 - x)); +}); + +regFunc('FISHERINV', (...arg: EvalResult[]) => { + const x = getNumberOrThrow(arg[0]); + return (Math.exp(2 * x) - 1) / (Math.exp(2 * x) + 1); +}); + +regFunc('FORECAST', (...arg: EvalResult[]) => { + const x = getNumberOrThrow(arg[0]); + const knownYs = getNumbers([arg[1]]); + const knownXs = getNumbers([arg[2]]); + if (knownXs.length !== knownYs.length) { + throw FormulaError.NA; + } + + // filter out values that are not number + const filteredY = [], + filteredX = []; + let xAllEqual = true; + for (let i = 0; i < knownYs.length; i++) { + if (typeof knownYs[i] !== 'number' || typeof knownXs[i] !== 'number') { + continue; + } + filteredY.push(knownYs[i]); + filteredX.push(knownXs[i]); + if (knownXs[i] !== knownXs[0]) { + xAllEqual = false; + } + } + if (xAllEqual) { + throw FormulaError.DIV0; + } + const yMean = jStat.mean(filteredY); + const xMean = jStat.mean(filteredX); + let numerator = 0, + denominator = 0; + for (let i = 0; i < filteredY.length; i++) { + numerator += (filteredX[i] - xMean) * (filteredY[i] - yMean); + denominator += (filteredX[i] - xMean) ** 2; + } + const b = numerator / denominator; + const a = yMean - b * xMean; + return a + b * x; +}); + +regFunc('FREQUENCY', (...arg: EvalResult[]) => { + const dataArray = getNumbers([arg[0]]); + const binsArray = getNumbers([arg[1]]); + const binsArrayFiltered = []; + for (let i = 0; i < binsArray.length; i++) { + if (typeof binsArray[i] !== 'number') continue; + binsArrayFiltered.push(binsArray[i]); + } + binsArrayFiltered.sort(); + binsArrayFiltered.push(Infinity); + + const result: number[][] = []; + for (let j = 0; j < binsArrayFiltered.length; j++) { + result[j] = []; + result[j][0] = 0; + for (let i = 0; i < dataArray.length; i++) { + const curr = dataArray[i]; + if (curr <= binsArrayFiltered[j]) { + result[j][0]++; + } + } + } + // return a 2d array + return result; +}); + +regFunc('GAMMA', (...arg: EvalResult[]) => { + const x = getNumberOrThrow(arg[0]); + if (x === 0 || (x < 0 && x === Math.trunc(x))) { + throw FormulaError.NUM; + } + return jStat.gammafn(x); +}); + +regFunc('GAMMA.DIST', (...arg: EvalResult[]) => { + const x = getNumberOrThrow(arg[0]); + const alpha = getNumberOrThrow(arg[1]); + const beta = getNumberOrThrow(arg[2]); + const cumulative = getBoolean(arg[3], true); + // If x < 0, GAMMA.DIST returns the #NUM! error value. + // If alpha ≤ 0 or if beta ≤ 0, GAMMA.DIST returns the #NUM! error value. + if (x < 0 || alpha <= 0 || beta <= 0) { + throw FormulaError.NUM; + } + + return cumulative + ? jStat.gamma.cdf(x, alpha, beta) + : jStat.gamma.pdf(x, alpha, beta); +}); + +regFunc('GAMMA.INV', (...arg: EvalResult[]) => { + const probability = getNumberOrThrow(arg[0]); + const alpha = getNumberOrThrow(arg[1]); + const beta = getNumberOrThrow(arg[2]); + // If probability < 0 or probability > 1, GAMMA.INV returns the #NUM! error value. + // If alpha ≤ 0 or if beta ≤ 0, GAMMA.INV returns the #NUM! error value. + if (probability < 0 || probability > 1 || alpha <= 0 || beta <= 0) { + throw FormulaError.NUM; + } + + return jStat.gamma.inv(probability, alpha, beta); +}); + +regFunc('GAMMALN', (...arg: EvalResult[]) => { + const x = getNumberOrThrow(arg[0]); + // If x is nonnumeric, GAMMALN returns the #VALUE! error value. + // If x ≤ 0, GAMMALN returns the #NUM! error value. + if (x <= 0) { + throw FormulaError.NUM; + } + + return jStat.gammaln(x); +}); + +regFunc('GAMMALN.PRECISE', (...arg: EvalResult[]) => { + const x = getNumberOrThrow(arg[0]); + // If x is nonnumeric, GAMMALN.PRECISE returns the #VALUE! error value. + // If x ≤ 0, GAMMALN.PRECISE returns the #NUM! error value. + if (x <= 0) { + throw FormulaError.NUM; + } + + return jStat.gammaln(x); +}); + +regFunc('GAUSS', (...arg: EvalResult[]) => { + const z = getNumberOrThrow(arg[0]); + return jStat.normal.cdf(z, 0, 1) - 0.5; +}); + +regFunc('GEOMEAN', (...arg: EvalResult[]) => { + const data = getNumbers(arg); + if (data.length === 0) { + throw FormulaError.DIV0; + } + let result = 1; + for (let i = 0; i < data.length; i++) { + result *= data[i]; + } + return Math.pow(result, 1 / data.length); +}); + +regFunc('GROWTH', (...arg: EvalResult[]) => { + let knownY = getNumbers([arg[0]]); + let knownX = getNumbers([arg[1]]); + let isKnownXOmitted = knownX.length === 0; + if (knownX.length === 0) { + knownX = []; + for (let i = 1; i <= knownY.length; i++) { + knownX.push(i); + } + } else { + if (knownX.length !== knownY.length) { + throw FormulaError.REF; + } + } + + const X = getNumbers([arg[2]]); + let newX: number[][]; + if (X.length === 0 && isKnownXOmitted) { + const newValue = []; + for (let i = 1; i <= knownY.length; i++) { + newValue.push(i); + } + newX = [newValue]; + } else if (X.length === 0) { + // @ts-ignore 没看懂先按这个写法 + newX = Array.isArray(knownX[0]) ? knownX : [knownX]; + } else { + // @ts-ignore 没看懂先按这个写法 + newX = Array.isArray(X[0]) ? X : [X]; + } + const useConst = getBoolean(arg[3], true); + + // Calculate sums over the data: + const n = knownY.length; + let avg_x = 0, + avg_y = 0, + avg_xy = 0, + avg_xx = 0; + for (let i = 0; i < n; i++) { + const x = knownX[i]; + const y = Math.log(knownY[i]); + avg_x += x; + avg_y += y; + avg_xy += x * y; + avg_xx += x * x; + } + avg_x /= n; + avg_y /= n; + avg_xy /= n; + avg_xx /= n; + + // Compute linear regression coefficients: + let beta; + let alpha; + if (useConst) { + beta = (avg_xy - avg_x * avg_y) / (avg_xx - avg_x * avg_x); + alpha = avg_y - beta * avg_x; + } else { + beta = avg_xy / avg_xx; + alpha = 0; + } + + // Compute and return result array: + const new_y = []; + for (let i = 0; i < newX.length; i++) { + new_y[i] = []; + for (let j = 0; j < newX[0].length; j++) { + // @ts-ignore 没看懂先按这个写法 + new_y[i][j] = Math.exp(alpha + beta * newX[i][j]); + } + } + return new_y; +}); + +regFunc('HARMEAN', (...arg: EvalResult[]) => { + const data = getNumbers(arg); + if (data.length === 0) { + throw FormulaError.DIV0; + } + let sum = 0; + for (let i = 0; i < data.length; i++) { + if (data[i] === 0) { + throw FormulaError.DIV0; + } + sum += 1 / data[i]; + } + return data.length / sum; +}); + +regFunc('HYPGEOM.DIST', (...arg: EvalResult[]) => { + const sample_s = Math.trunc(getNumberOrThrow(arg[0])); + const number_sample = Math.trunc(getNumberOrThrow(arg[1])); + const population_s = Math.trunc(getNumberOrThrow(arg[2])); + const number_pop = Math.trunc(getNumberOrThrow(arg[3])); + const cumulative = getBoolean(arg[4], true); + // // If number_pop ≤ 0, HYPGEOM.DIST returns the #NUM! error value. + if ( + number_pop <= 0 || + sample_s < 0 || + number_sample <= 0 || + population_s <= 0 + ) { + throw FormulaError.NUM; + } + + // // If number_sample ≤ 0 or number_sample > number_population, HYPGEOM.DIST returns the #NUM! error value. + if (number_sample > number_pop) { + throw FormulaError.NUM; + } + // // If population_s ≤ 0 or population_s > number_population, HYPGEOM.DIST returns the #NUM! error value. + if (population_s > number_pop) { + throw FormulaError.NUM; + } + + // If sample_s < 0 or sample_s is greater than the lesser of number_sample or population_s, HYPGEOM.DIST returns the #NUM! error value. + // Google and Mircrosoft has different version on this funtion + if (number_sample < sample_s || population_s < sample_s) { + throw FormulaError.NUM; + } + // If sample_s is less than the larger of 0 or (number_sample - number_population + population_s), HYPGEOM.DIST returns the #NUM! error value. + if (sample_s < number_sample - number_pop + population_s) { + throw FormulaError.NUM; + } + + function pdf(x: number, n: number, M: number, N: number) { + return ( + (MathFunctions.COMBIN(M, x) * MathFunctions.COMBIN(N - M, n - x)) / + MathFunctions.COMBIN(N, n) + ); + } + + function cdf(x: number, n: number, M: number, N: number) { + let result = 0; + for (let i = 0; i <= x; i++) { + result += pdf(i, n, M, N); + } + return result; + } + + return cumulative + ? cdf(sample_s, number_sample, population_s, number_pop) + : pdf(sample_s, number_sample, population_s, number_pop); +}); + +regFunc('INTERCEPT', (...arg: EvalResult[]) => { + const knownY = getNumbers([arg[0]]); + const knownX = getNumbers([arg[1]]); + if (knownX.length !== knownY.length) { + throw FormulaError.NA; + } + + // filter out values that are not number + const filteredY = [], + filteredX = []; + let xAllEqual = true; + for (let i = 0; i < knownY.length; i++) { + if (typeof knownY[i] !== 'number' || typeof knownX[i] !== 'number') { + continue; + } + filteredY.push(knownY[i]); + filteredX.push(knownX[i]); + if (knownX[i] !== knownX[0]) { + xAllEqual = false; + } + } + if (xAllEqual) { + throw FormulaError.DIV0; + } + const yMean = jStat.mean(filteredY); + const xMean = jStat.mean(filteredX); + let numerator = 0, + denominator = 0; + for (let i = 0; i < filteredY.length; i++) { + numerator += (filteredX[i] - xMean) * (filteredY[i] - yMean); + denominator += (filteredX[i] - xMean) ** 2; + } + return yMean - (numerator / denominator) * xMean; +}); + +regFunc('KURT', (...arg: EvalResult[]) => { + const range = getNumbers(arg); + if (range.length <= 3) { + throw FormulaError.DIV0; + } + let sum = range.reduce((acc, val) => acc + val, 0); + const n = range.length; + const mean = sum / n; + let sigma = 0; + for (let i = 0; i < n; i++) { + sigma += Math.pow(range[i] - mean, 4); + } + sigma = sigma / Math.pow(jStat.stdev(range, true), 4); + return ( + ((n * (n + 1)) / ((n - 1) * (n - 2) * (n - 3))) * sigma - + (3 * (n - 1) * (n - 1)) / ((n - 2) * (n - 3)) + ); +}); + +regFunc('LOGNORM.DIST', (...arg: EvalResult[]) => { + const x = getNumberOrThrow(arg[0]); + const mean = getNumberOrThrow(arg[1]); + const sd = getNumberOrThrow(arg[2]); + const cumulative = getBoolean(arg[3], true); + if (x <= 0 || sd <= 0) { + throw FormulaError.NUM; + } + return cumulative + ? jStat.lognormal.cdf(x, mean, sd) + : jStat.lognormal.pdf(x, mean, sd); +}); + +regFunc('LOGNORM.INV', (...arg: EvalResult[]) => { + const probability = getNumberOrThrow(arg[0]); + const mean = getNumberOrThrow(arg[1]); + const sd = getNumberOrThrow(arg[2]); + if (probability < 0 || probability > 1 || sd <= 0) { + throw FormulaError.NUM; + } + return jStat.lognormal.inv(probability, mean, sd); +}); + +regFunc('NEGBINOM.DIST', (...arg: EvalResult[]) => { + const x = Math.trunc(getNumberOrThrow(arg[0])); + const r = Math.trunc(getNumberOrThrow(arg[1])); + const p = getNumberOrThrow(arg[2]); + const cumulative = getBoolean(arg[3], true); + if (x < 0 || r <= 0 || p <= 0 || p >= 1) { + throw FormulaError.NUM; + } + return cumulative ? jStat.negbin.cdf(x, r, p) : jStat.negbin.pdf(x, r, p); +}); + +regFunc('NORM.DIST', (...arg: EvalResult[]) => { + const x = getNumberOrThrow(arg[0]); + const mean = getNumberOrThrow(arg[1]); + const sd = getNumberOrThrow(arg[2]); + const cumulative = getBoolean(arg[3], true); + if (sd <= 0) { + throw FormulaError.NUM; + } + return cumulative + ? jStat.normal.cdf(x, mean, sd) + : jStat.normal.pdf(x, mean, sd); +}); + +regFunc('NORM.INV', (...arg: EvalResult[]) => { + const probability = getNumberOrThrow(arg[0]); + const mean = getNumberOrThrow(arg[1]); + const sd = getNumberOrThrow(arg[2]); + + // If probability <= 0 or if probability >= 1, NORM.INV returns the #NUM! error value. + if (probability <= 0 || probability >= 1) { + throw FormulaError.NUM; + } + // If standard_dev ≤ 0, NORM.INV returns the #NUM! error value. + if (sd <= 0) { + throw FormulaError.NUM; + } + // If mean = 0 and standard_dev = 1, NORM.INV uses the standard normal distribution (see NORMS.INV). + // if(mean === 0 && standard_dev === 1){ + // } + + return jStat.normal.inv(probability, mean, sd); +}); + +function NORM_S_DIST(...arg: EvalResult[]) { + const z = getNumberOrThrow(arg[0]); + const cumulative = getBoolean(arg[1], true); + return cumulative ? jStat.normal.cdf(z, 0, 1) : jStat.normal.pdf(z, 0, 1); +} + +regFunc('NORM.S.DIST', NORM_S_DIST); + +regFunc('NORM.S.INV', (...arg: EvalResult[]) => { + const probability = getNumberOrThrow(arg[0]); + // If probability <= 0 or probability >= 1, NORM.S.INV returns the #NUM! error value. + if (probability <= 0 || probability >= 1) { + throw FormulaError.NUM; + } + + return jStat.normal.inv(probability, 0, 1); +}); + +const SQRT2PI = 2.5066282746310002; + +regFunc('PHI', (...arg: EvalResult[]) => { + const x = getNumberOrThrow(arg[0]); + return Math.exp(-0.5 * x * x) / SQRT2PI; +}); + +regFunc('POISSON.DIST', (...arg: EvalResult[]) => { + let x = getNumberOrThrow(arg[0]); + const mean = getNumberOrThrow(arg[1]); + const cumulative = getBoolean(arg[2], true); + if (x < 0 || mean <= 0) { + throw FormulaError.NUM; + } + x = Math.trunc(x); + return cumulative ? jStat.poisson.cdf(x, mean) : jStat.poisson.pdf(x, mean); +}); + +regFunc('PROB', (...arg: EvalResult[]) => { + const x_range = getNumbers([arg[0]]); + const prob_range = getNumbers([arg[1]]); + if (arg[2] === undefined) { + return 0; + } + const lower_limit = getNumberOrThrow(arg[2]); + const upper_limit = getNumberWithDefault(arg[3], lower_limit); + + if (lower_limit === upper_limit) { + return x_range.indexOf(lower_limit) >= 0 + ? prob_range[x_range.indexOf(lower_limit)] + : 0; + } + + const sorted = x_range.sort((a, b) => a - b); + const n = sorted.length; + let result = 0; + + for (let i = 0; i < n; i++) { + if (sorted[i] >= lower_limit && sorted[i] <= upper_limit) { + result += prob_range[x_range.indexOf(sorted[i])]; + } + } + + return result; +}); + +regFunc('QUARTILE', QUARTILE_INC); + +regFunc('QUARTILE.EXC', (array: EvalResult[], quart: number) => { + const data = getNumbers(array); + quart = getNumberOrThrow(quart); + switch (quart) { + case 1: + return PERCENTILE_EXC(data, 0.25); + case 2: + return PERCENTILE_EXC(data, 0.5); + case 3: + return PERCENTILE_EXC(data, 0.75); + default: + throw FormulaError.NUM; + } +}); + +function QUARTILE_INC(array: EvalResult[], quart: number) { + const data = getNumbers(array); + quart = getNumberOrThrow(quart); + switch (quart) { + case 1: + return PERCENTILE_INC(data, 0.25); + case 2: + return PERCENTILE_INC(data, 0.5); + case 3: + return PERCENTILE_INC(data, 0.75); + default: + throw FormulaError.NUM; + } +} + +regFunc('QUARTILE.INC', QUARTILE_INC); + +function PERCENTILE_EXC(array: number[], k: number) { + array = array.sort((a, b) => a - b); + const n = array.length; + + if (k < 1 / (n + 1) || k > 1 - 1 / (n + 1)) { + throw FormulaError.NUM; + } + + const l = k * (n + 1) - 1; + const fl = Math.floor(l); + + return l === fl + ? array[l] + : array[fl] + (l - fl) * (array[fl + 1] - array[fl]); +} + +function PERCENTILE_INC(array: number[], k: number) { + array = array.sort((a, b) => a - b); + const n = array.length; + const l = k * (n - 1); + const fl = Math.floor(l); + + return l === fl + ? array[l] + : array[fl] + (l - fl) * (array[fl + 1] - array[fl]); +} + +regFunc('PERCENTILE.INC', (array: EvalResult[], k: number) => { + return PERCENTILE_INC(getNumbers(array), k); +}); + +regFunc('PERCENTILE.EXC', (array: EvalResult[], k: number) => { + return PERCENTILE_EXC(getNumbers(array), k); +}); + +regFunc( + 'PERCENTRANK.EXC', + (arr: EvalResult[], x: number, significance: number) => { + let array = getNumbers(arr) as number[]; + x = getNumberOrThrow(x); + significance = getNumberWithDefault(significance, 3); + + array = array.sort((a, b) => a - b); + const uniques = UNIQUE.apply(null, array); + const n = array.length; + const m = uniques.length; + const power = Math.pow(10, significance); + let result = 0; + let match = false; + let i = 0; + + while (!match && i < m) { + if (x === uniques[i]) { + result = (array.indexOf(uniques[i]) + 1) / (n + 1); + match = true; + } else if (x >= uniques[i] && (x < uniques[i + 1] || i === m - 1)) { + result = + (array.indexOf(uniques[i]) + + 1 + + (x - uniques[i]) / (uniques[i + 1] - uniques[i])) / + (n + 1); + match = true; + } + + i++; + } + + return Math.floor(result * power) / power; + } +); + +regFunc( + 'PERCENTRANK.INC', + (arr: EvalResult[], x: number, significance: number) => { + let array = getNumbers(arr) as number[]; + x = getNumberOrThrow(x); + significance = getNumberWithDefault(significance, 3); + + array = array.sort((a, b) => a - b); + const uniques = UNIQUE.apply(null, array); + const n = array.length; + const m = uniques.length; + const power = Math.pow(10, significance); + let result = 0; + let match = false; + let i = 0; + + while (!match && i < m) { + if (x === uniques[i]) { + result = array.indexOf(uniques[i]) / (n - 1); + match = true; + } else if (x >= uniques[i] && (x < uniques[i + 1] || i === m - 1)) { + result = + (array.indexOf(uniques[i]) + + (x - uniques[i]) / (uniques[i + 1] - uniques[i])) / + (n - 1); + match = true; + } + + i++; + } + + return Math.floor(result * power) / power; + } +); + +regFunc('STANDARDIZE', (...arg: EvalResult[]) => { + const x = getNumberOrThrow(arg[0]); + const mean = getNumberOrThrow(arg[1]); + const sd = getNumberOrThrow(arg[2]); + if (sd <= 0) { + throw FormulaError.NUM; + } + return (x - mean) / sd; +}); + +export const standardDeviation = (arr: number[], usePopulation = false) => { + const mean = arr.reduce((acc, val) => acc + val, 0) / arr.length; + return Math.sqrt( + arr + .reduce((acc: number[], val) => acc.concat((val - mean) ** 2), []) + .reduce((acc, val) => acc + val, 0) / + (arr.length - (usePopulation ? 0 : 1)) + ); +}; + +regFunc('STDEV', (...arg: EvalResult[]) => { + const data = getNumbers(arg); + return standardDeviation(data); +}); + +regFunc('STDEV.S', (...arg: EvalResult[]) => { + const data = getNumbers(arg); + return standardDeviation(data); +}); + +regFunc('STDEV.P', (...arg: EvalResult[]) => { + const data = getNumbers(arg); + return standardDeviation(data, true); +}); + +regFunc('STDEVA', (...arg: EvalResult[]) => { + const numbers = getNumbers(arg, undefined, true); + if (numbers.length === 0) { + return 0; + } + const v = jStat.variance(numbers, true); + return Math.sqrt(v); +}); + +regFunc('STDEVPA', (...arg: EvalResult[]) => { + const numbers = getNumbers(arg, undefined, true); + if (numbers.length === 0) { + return 0; + } + const v = jStat.variance(numbers, false); + return Math.sqrt(v); +}); + +regFunc('STEYX', (...arg: EvalResult[]) => { + const knownY = getNumbers([arg[0]]); + const knownX = getNumbers([arg[1]]); + + const meanX = jStat.mean(knownX); + const meanY = jStat.mean(knownY); + const n = knownX.length; + let lft = 0; + let num = 0; + let den = 0; + + for (let i = 0; i < n; i++) { + lft += Math.pow(knownY[i] - meanY, 2); + num += (knownX[i] - meanX) * (knownY[i] - meanY); + den += Math.pow(knownX[i] - meanX, 2); + } + + return Math.sqrt((lft - (num * num) / den) / (n - 2)); +}); + +regFunc('T.DIST', (...arg: EvalResult[]) => { + const x = getNumberOrThrow(arg[0]); + const degFreedom = getNumberOrThrow(arg[1]); + const cumulative = getBoolean(arg[2], true); + if (degFreedom < 1) { + throw FormulaError.NUM; + } + return cumulative + ? jStat.studentt.cdf(x, degFreedom) + : jStat.studentt.pdf(x, degFreedom); +}); + +regFunc('T.DIST.2T', (...arg: EvalResult[]) => { + const x = getNumberOrThrow(arg[0]); + const degFreedom = getNumberOrThrow(arg[1]); + // If degFreedom < 1, T.DIST.2T returns the #NUM! error value. + // If x < 0, then T.DIST.2T returns the #NUM! error value. + if (degFreedom < 1 || x < 0) { + throw FormulaError.NUM; + } + + return (1 - jStat.studentt.cdf(x, degFreedom)) * 2; +}); + +regFunc('T.DIST.RT', (...arg: EvalResult[]) => { + const x = getNumberOrThrow(arg[0]); + const degFreedom = getNumberOrThrow(arg[1]); + // If degFreedom < 1, T.DIST.RT returns the #NUM! error value. + // If x < 0, then T.DIST.RT returns the #NUM! error value. + if (degFreedom < 1) { + throw FormulaError.NUM; + } + + return 1 - jStat.studentt.cdf(x, degFreedom); +}); + +function T_INV_2T(probability: number, deg_freedom: number) { + if (probability <= 0 || probability > 1 || deg_freedom < 1) { + throw FormulaError.NUM; + } + + return Math.abs(jStat.studentt.inv(probability / 2, deg_freedom)); +} + +// regFunc('T.TEST', (...arg: EvalResult[]) => { +// const array1 = getNumbers([arg[0]]); +// const array2 = getNumbers([arg[1]]); +// const mean_x = jStat.mean(array1); +// const mean_y = jStat.mean(array2); +// let s_x = 0; +// let s_y = 0; +// let i; + +// for (i = 0; i < array1.length; i++) { +// s_x += Math.pow(array1[i] - mean_x, 2); +// } + +// for (i = 0; i < array2.length; i++) { +// s_y += Math.pow(array2[i] - mean_y, 2); +// } + +// s_x = s_x / (array1.length - 1); +// s_y = s_y / (array2.length - 1); + +// const t = +// Math.abs(mean_x - mean_y) / +// Math.sqrt(s_x / array1.length + s_y / array2.length); + +// return T_INV_2T(t, array1.length + array2.length - 2); +// }); + +regFunc('T.INV', (...arg: EvalResult[]) => { + const probability = getNumberOrThrow(arg[0]); + let degFreedom = getNumberOrThrow(arg[1]); + // If probability <= 0 or if probability > 1, T.INV returns the #NUM! error value. + // If deg_freedom < 1, T.INV returns the #NUM! error value. + if (probability <= 0 || probability > 1 || degFreedom < 1) { + throw FormulaError.NUM; + } + + // If degFreedom is not an integer, it is truncated. + degFreedom = degFreedom % 1 === 0 ? degFreedom : Math.trunc(degFreedom); + + return jStat.studentt.inv(probability, degFreedom); +}); + +regFunc('T.INV.2T', (...arg: EvalResult[]) => { + const probability = getNumberOrThrow(arg[0]); + let degFreedom = getNumberOrThrow(arg[1]); + // If probability <= 0 or if probability > 1, T.INV.2T returns the #NUM! error value. + // If deg_freedom < 1, T.INV.2T returns the #NUM! error value. + if (probability <= 0 || probability > 1 || degFreedom < 1) { + throw FormulaError.NUM; + } + + // If degFreedom is not an integer, it is truncated. + degFreedom = degFreedom % 1 === 0 ? degFreedom : Math.trunc(degFreedom); + + return jStat.studentt.inv(1 - probability / 2, degFreedom); +}); + +regFunc('WEIBULL.DIST', (...arg: EvalResult[]) => { + const x = getNumberOrThrow(arg[0]); + const alpha = getNumberOrThrow(arg[1]); + const beta = getNumberOrThrow(arg[2]); + const cumulative = getBoolean(arg[3], true); + if (x < 0 || alpha <= 0 || beta <= 0) { + throw FormulaError.NUM; + } + return cumulative + ? 1 - Math.exp(-Math.pow(x / beta, alpha)) + : (Math.pow(x, alpha - 1) * Math.exp(-Math.pow(x / beta, alpha)) * alpha) / + Math.pow(beta, alpha); +}); + +export function VAR(...arg: EvalResult[]) { + const data = getNumbers(arg); + if (data.length <= 1) { + throw FormulaError.DIV0; + } + const mean = jStat.mean(data); + let result = 0; + for (let i = 0; i < data.length; i++) { + result += Math.pow(data[i] - mean, 2); + } + return result / (data.length - 1); +} + +regFunc('VAR', VAR); + +regFunc('VAR.S', VAR); + +export function VARP(data: number[]) { + if (data.length <= 1) { + throw FormulaError.DIV0; + } + const n = data.length; + const mean = jStat.mean(data); + let sigma = 0; + let result; + + for (let i = 0; i < n; i++) { + sigma += Math.pow(data[i] - mean, 2); + } + + result = sigma / n; + + if (isNaN(result)) { + throw FormulaError.NUM; + } + return result; +} + +regFunc('VAR.P', (...arg: EvalResult[]) => { + const data = getNumbers(arg); + if (data.length <= 1) { + throw FormulaError.DIV0; + } + return VARP(data); +}); + +function AVERAGE(...args: EvalResult[]) { + const range = getNumbers(args); + + if (range.length === 0) { + throw FormulaError.DIV0; + } + + const n = range.length; + let sum = 0; + let count = 0; + let result; + + for (let i = 0; i < n; i++) { + sum += range[i]; + count += 1; + } + + result = sum / count; + + if (isNaN(result)) { + throw FormulaError.NUM; + } + + return result; +} + +regFunc('Z.TEST', (...arg: EvalResult[]) => { + const array = getNumbers([arg[0]]); + const x = getNumberOrThrow(arg[1]); + const sigma = getNumber(arg[3]) || standardDeviation(array); + const n = array.length; + + return 1 - NORM_S_DIST((AVERAGE(array) - x) / (sigma / Math.sqrt(n)), true); +}); diff --git a/packages/office-viewer/src/excel/formula/functions/engineering.ts b/packages/office-viewer/src/excel/formula/functions/engineering.ts new file mode 100644 index 000000000..5b4892c76 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/engineering.ts @@ -0,0 +1,1367 @@ +/** + * 工程相关的函数，主要参考 fast-formula-parser 里的实现 + * https://github.com/LesterLyu/fast-formula-parser + */ + +import FormulaError from '../FormulaError'; +import {EvalResult} from '../eval/EvalResult'; +import {regFunc} from './functions'; +import {getNumber, getNumberOrThrow} from './util/getNumber'; +import {getString, getStringOrThrow} from './util/getString'; + +import {jStat} from './util/jStat'; +import {bessel} from './util/bessel'; +import {TextFunctions} from './util/TextFunctions'; +import {loopArgs} from './util/loopArgs'; + +const MAX_OCT = 536870911, // OCT2DEC(3777777777) + MIN_OCT = -536870912, // OCT2DEC4000000000) + MAX_HEX = 549755813887, + MIN_HEX = -549755813888, + MAX_BIN = 511, // BIN2DEC(111111111) + MIN_BIN = -512; // BIN2DEC(1000000000) + +const numberRegex = /^\s?[+-]?\s?[0-9]+[.]?[0-9]*([eE][+\-][0-9]+)?\s?$/; +const IMWithoutRealRegex = + /^\s?([+-]?\s?([0-9]+[.]?[0-9]*([eE][+\-][0-9]+)?)?)\s?[ij]\s?$/; +const IMRegex = + /^\s?([+-]?\s?[0-9]+[.]?[0-9]*([eE][+\-][0-9]+)?)\s?([+-]?\s?([0-9]+[.]?[0-9]*([eE][+\-][0-9]+)?)?)\s?[ij]\s?$/; + +function parseIM(textOrNumber: EvalResult) { + textOrNumber = textOrNumber as number | string; + let real = 0, + im = 0, + unit = 'i'; + if (typeof textOrNumber === 'number') return {real: textOrNumber, im, unit}; + if (typeof textOrNumber === 'boolean') throw FormulaError.VALUE; + let match = textOrNumber.match(numberRegex); + if (match) { + real = Number(match[0]); + return {real, im, unit}; + } + match = textOrNumber.match(IMWithoutRealRegex); + if (match) { + im = Number(/^\s?[+-]?\s?$/.test(match[1]) ? match[1] + '1' : match[1]); + unit = match[0].slice(-1); + return {real, im, unit}; + } + match = textOrNumber.match(IMRegex); + if (match) { + real = Number(match[1]); + im = Number(/^\s?[+-]?\s?$/.test(match[3]) ? match[3] + '1' : match[3]); + unit = match[0].slice(-1); + return {real, im, unit}; + } + throw FormulaError.NUM; +} + +regFunc('BESSELI', (...args: EvalResult[]) => { + let x = getNumberOrThrow(args[0]); + let n = Math.trunc(getNumberOrThrow(args[1])); + if (n < 0) { + throw FormulaError.NUM; + } + return bessel.besseli(x, n); +}); + +regFunc('BESSELJ', (...args: EvalResult[]) => { + let x = getNumberOrThrow(args[0]); + let n = Math.trunc(getNumberOrThrow(args[1])); + if (n < 0) { + throw FormulaError.NUM; + } + return bessel.besselj(x, n); +}); + +regFunc('BESSELK', (...args: EvalResult[]) => { + let x = getNumberOrThrow(args[0]); + let n = Math.trunc(getNumberOrThrow(args[1])); + if (n < 0) { + throw FormulaError.NUM; + } + return bessel.besselk(x, n); +}); + +regFunc('BESSELY', (...args: EvalResult[]) => { + let x = getNumberOrThrow(args[0]); + let n = Math.trunc(getNumberOrThrow(args[1])); + if (n < 0) { + throw FormulaError.NUM; + } + return bessel.bessely(x, n); +}); + +regFunc('BIN2DEC', (number: EvalResult) => { + number = getNumberOrThrow(number); + let numberStr = number.toString(); + + if (numberStr.length > 10) { + throw FormulaError.NUM; + } + + if (numberStr.length === 10 && numberStr.substring(0, 1) === '1') { + return parseInt(numberStr.substring(1), 2) + MIN_BIN; + } else { + return parseInt(numberStr, 2); + } +}); + +regFunc('BIN2HEX', (number: EvalResult, places: EvalResult) => { + number = getNumberOrThrow(number); + places = getNumber(places); + const numberStr = number.toString(); + if (numberStr.length > 10) { + throw FormulaError.NUM; + } + if (numberStr.length === 10 && numberStr.substring(0, 1) === '1') { + return (parseInt(numberStr.substring(1), 2) + 1099511627264) + .toString(16) + .toUpperCase(); + } + // convert BIN to HEX + const result = parseInt(number + '', 2).toString(16); + + if (places === undefined) { + return result.toUpperCase(); + } else { + if (places < 0) { + throw FormulaError.NUM; + } + // truncate places in case it is not an integer + places = Math.trunc(places); + if (places >= result.length) { + return ( + TextFunctions.REPT('0', places - result.length) + result + ).toUpperCase(); + } else { + throw FormulaError.NUM; + } + } +}); + +regFunc('BIN2OCT', (number: EvalResult, places: EvalResult) => { + number = getNumberOrThrow(number); + places = getNumber(places); + let numberStr = number.toString(); + if (numberStr.length > 10) { + throw FormulaError.NUM; + } + if (numberStr.length === 10 && numberStr.substr(0, 1) === '1') { + return (parseInt(numberStr.substr(1), 2) + 1073741312).toString(8); + } + + let result = parseInt(number + '', 2).toString(8); + if (places === undefined) { + return result.toUpperCase(); + } else { + if (places < 0) { + throw FormulaError.NUM; + } + // truncate places in case it is not an integer + places = Math.trunc(places); + if (places >= result.length) { + return TextFunctions.REPT('0', places - result.length) + result; + } else { + throw FormulaError.NUM; + } + } +}); + +regFunc('BITAND', (number1: EvalResult, number2: EvalResult) => { + number1 = getNumberOrThrow(number1, true); + number2 = getNumberOrThrow(number2, true); + if (number1 < 0 || number2 < 0) { + throw FormulaError.NUM; + } + // check if they are non-integer, if yes, return error + if (Math.floor(number1) !== number1 || Math.floor(number2) !== number2) { + throw FormulaError.NUM; + } + if (number1 > 281474976710655 || number2 > 281474976710655) { + throw FormulaError.NUM; + } + + return number1 & number2; +}); + +regFunc('BITLSHIFT', (number: EvalResult, shiftAmount: EvalResult) => { + number = getNumberOrThrow(number, true); + shiftAmount = Math.trunc(getNumberOrThrow(shiftAmount, true)); + if (Math.abs(shiftAmount) > 53) { + throw FormulaError.NUM; + } + + if (number < 0 || Math.floor(number) !== number || number > 281474976710655) { + throw FormulaError.NUM; + } + const result = + shiftAmount >= 0 + ? number * 2 ** shiftAmount + : Math.trunc(number / 2 ** -shiftAmount); + if (result > 281474976710655) { + throw FormulaError.NUM; + } else { + return result; + } +}); + +regFunc('BITOR', (number1: EvalResult, number2: EvalResult) => { + number1 = getNumberOrThrow(number1, true); + number2 = getNumberOrThrow(number2, true); + if (number1 < 0 || number2 < 0) { + throw FormulaError.NUM; + } + // check if they are non-integer, if yes, return error + if (Math.floor(number1) !== number1 || Math.floor(number2) !== number2) { + throw FormulaError.NUM; + } + if (number1 > 281474976710655 || number2 > 281474976710655) { + throw FormulaError.NUM; + } + + return number1 | number2; +}); + +regFunc('BITRSHIFT', (number: EvalResult, shiftAmount: EvalResult) => { + number = getNumberOrThrow(number, true); + shiftAmount = Math.trunc(getNumberOrThrow(shiftAmount, true)); + if (Math.abs(shiftAmount) > 53) { + throw FormulaError.NUM; + } + + if (number < 0 || Math.floor(number) !== number || number > 281474976710655) { + throw FormulaError.NUM; + } + const result = + shiftAmount >= 0 + ? Math.trunc(number / 2 ** shiftAmount) + : number * 2 ** -shiftAmount; + if (result > 281474976710655) { + throw FormulaError.NUM; + } else { + return result; + } +}); + +regFunc('BITXOR', (number1: EvalResult, number2: EvalResult) => { + number1 = getNumberOrThrow(number1, true); + number2 = getNumberOrThrow(number2, true); + if (number1 < 0 || number2 < 0) { + throw FormulaError.NUM; + } + // check if they are non-integer, if yes, return error + if (Math.floor(number1) !== number1 || Math.floor(number2) !== number2) { + throw FormulaError.NUM; + } + if (number1 > 281474976710655 || number2 > 281474976710655) { + throw FormulaError.NUM; + } + + return number1 ^ number2; +}); + +function COMPLEX(realNum: number, iNum: number, suffix: string = 'i') { + if (suffix !== 'i' && suffix !== 'j') { + throw FormulaError.VALUE; + } + if (realNum === 0 && iNum === 0) { + return 0; + } else if (realNum === 0) { + if (iNum === 1) { + return suffix; + } else if (iNum === -1) { + return '-' + suffix; + } else { + return iNum.toString() + suffix; + } + } else if (iNum === 0) { + return realNum.toString(); + } else { + let sign = iNum > 0 ? '+' : ''; + if (iNum === 1) { + return realNum.toString() + sign + suffix; + } else if (iNum === -1) { + return realNum.toString() + sign + '-' + suffix; + } else { + return realNum.toString() + sign + iNum.toString() + suffix; + } + } +} + +regFunc('COMPLEX', (...args: EvalResult[]) => { + const realNum = getNumberOrThrow(args[0]); + const iNum = getNumberOrThrow(args[1]); + const suffix = getString(args[2], 'i'); + return COMPLEX(realNum, iNum, suffix); +}); + +// 来自 formulajs 里的实现，很多地方类型待优化 +regFunc('CONVERT', (...args: EvalResult[]) => { + let number = getNumberOrThrow(args[0]); + let from_unit = getStringOrThrow(args[1]); + let to_unit = getStringOrThrow(args[2]); + + // List of units supported by CONVERT and units defined by the International System of Units + // [Name, Symbol, Alternate symbols, Quantity, ISU, CONVERT, Conversion ratio] + const units = [ + ['a.u. of action', '?', null, 'action', false, false, 1.05457168181818e-34], + [ + 'a.u. of charge', + 'e', + null, + 'electric_charge', + false, + false, + 1.60217653141414e-19 + ], + [ + 'a.u. of energy', + 'Eh', + null, + 'energy', + false, + false, + 4.35974417757576e-18 + ], + [ + 'a.u. of length', + 'a?', + null, + 'length', + false, + false, + 5.29177210818182e-11 + ], + ['a.u. of mass', 'm?', null, 'mass', false, false, 9.10938261616162e-31], + ['a.u. of time', '?/Eh', null, 'time', false, false, 2.41888432650516e-17], + ['admiralty knot', 'admkn', null, 'speed', false, true, 0.514773333], + ['ampere', 'A', null, 'electric_current', true, false, 1], + [ + 'ampere per meter', + 'A/m', + null, + 'magnetic_field_intensity', + true, + false, + 1 + ], + ['ångström', 'Å', ['ang'], 'length', false, true, 1e-10], + ['are', 'ar', null, 'area', false, true, 100], + [ + 'astronomical unit', + 'ua', + null, + 'length', + false, + false, + 1.49597870691667e-11 + ], + ['bar', 'bar', null, 'pressure', false, false, 100000], + ['barn', 'b', null, 'area', false, false, 1e-28], + ['becquerel', 'Bq', null, 'radioactivity', true, false, 1], + ['bit', 'bit', ['b'], 'information', false, true, 1], + ['btu', 'BTU', ['btu'], 'energy', false, true, 1055.05585262], + ['byte', 'byte', null, 'information', false, true, 8], + ['candela', 'cd', null, 'luminous_intensity', true, false, 1], + ['candela per square metre', 'cd/m?', null, 'luminance', true, false, 1], + ['coulomb', 'C', null, 'electric_charge', true, false, 1], + ['cubic ångström', 'ang3', ['ang^3'], 'volume', false, true, 1e-30], + ['cubic foot', 'ft3', ['ft^3'], 'volume', false, true, 0.028316846592], + ['cubic inch', 'in3', ['in^3'], 'volume', false, true, 0.000016387064], + [ + 'cubic light-year', + 'ly3', + ['ly^3'], + 'volume', + false, + true, + 8.46786664623715e-47 + ], + ['cubic metre', 'm3', ['m^3'], 'volume', true, true, 1], + ['cubic mile', 'mi3', ['mi^3'], 'volume', false, true, 4168181825.44058], + [ + 'cubic nautical mile', + 'Nmi3', + ['Nmi^3'], + 'volume', + false, + true, + 6352182208 + ], + [ + 'cubic Pica', + 'Pica3', + ['Picapt3', 'Pica^3', 'Picapt^3'], + 'volume', + false, + true, + 7.58660370370369e-8 + ], + ['cubic yard', 'yd3', ['yd^3'], 'volume', false, true, 0.764554857984], + ['cup', 'cup', null, 'volume', false, true, 0.0002365882365], + ['dalton', 'Da', ['u'], 'mass', false, false, 1.66053886282828e-27], + ['day', 'd', ['day'], 'time', false, true, 86400], + ['degree', '°', null, 'angle', false, false, 0.0174532925199433], + [ + 'degrees Rankine', + 'Rank', + null, + 'temperature', + false, + true, + 0.555555555555556 + ], + ['dyne', 'dyn', ['dy'], 'force', false, true, 0.00001], + ['electronvolt', 'eV', ['ev'], 'energy', false, true, 1.60217656514141], + ['ell', 'ell', null, 'length', false, true, 1.143], + ['erg', 'erg', ['e'], 'energy', false, true, 1e-7], + ['farad', 'F', null, 'electric_capacitance', true, false, 1], + ['fluid ounce', 'oz', null, 'volume', false, true, 0.0000295735295625], + ['foot', 'ft', null, 'length', false, true, 0.3048], + ['foot-pound', 'flb', null, 'energy', false, true, 1.3558179483314], + ['gal', 'Gal', null, 'acceleration', false, false, 0.01], + ['gallon', 'gal', null, 'volume', false, true, 0.003785411784], + ['gauss', 'G', ['ga'], 'magnetic_flux_density', false, true, 1], + ['grain', 'grain', null, 'mass', false, true, 0.0000647989], + ['gram', 'g', null, 'mass', false, true, 0.001], + ['gray', 'Gy', null, 'absorbed_dose', true, false, 1], + [ + 'gross registered ton', + 'GRT', + ['regton'], + 'volume', + false, + true, + 2.8316846592 + ], + ['hectare', 'ha', null, 'area', false, true, 10000], + ['henry', 'H', null, 'inductance', true, false, 1], + ['hertz', 'Hz', null, 'frequency', true, false, 1], + ['horsepower', 'HP', ['h'], 'power', false, true, 745.69987158227], + [ + 'horsepower-hour', + 'HPh', + ['hh', 'hph'], + 'energy', + false, + true, + 2684519.538 + ], + ['hour', 'h', ['hr'], 'time', false, true, 3600], + [ + 'imperial gallon (U.K.)', + 'uk_gal', + null, + 'volume', + false, + true, + 0.00454609 + ], + [ + 'imperial hundredweight', + 'lcwt', + ['uk_cwt', 'hweight'], + 'mass', + false, + true, + 50.802345 + ], + [ + 'imperial quart (U.K)', + 'uk_qt', + null, + 'volume', + false, + true, + 0.0011365225 + ], + [ + 'imperial ton', + 'brton', + ['uk_ton', 'LTON'], + 'mass', + false, + true, + 1016.046909 + ], + ['inch', 'in', null, 'length', false, true, 0.0254], + ['international acre', 'uk_acre', null, 'area', false, true, 4046.8564224], + ['IT calorie', 'cal', null, 'energy', false, true, 4.1868], + ['joule', 'J', null, 'energy', true, true, 1], + ['katal', 'kat', null, 'catalytic_activity', true, false, 1], + ['kelvin', 'K', ['kel'], 'temperature', true, true, 1], + ['kilogram', 'kg', null, 'mass', true, true, 1], + ['knot', 'kn', null, 'speed', false, true, 0.514444444444444], + ['light-year', 'ly', null, 'length', false, true, 9460730472580800], + ['litre', 'L', ['l', 'lt'], 'volume', false, true, 0.001], + ['lumen', 'lm', null, 'luminous_flux', true, false, 1], + ['lux', 'lx', null, 'illuminance', true, false, 1], + ['maxwell', 'Mx', null, 'magnetic_flux', false, false, 1e-18], + ['measurement ton', 'MTON', null, 'volume', false, true, 1.13267386368], + [ + 'meter per hour', + 'm/h', + ['m/hr'], + 'speed', + false, + true, + 0.00027777777777778 + ], + ['meter per second', 'm/s', ['m/sec'], 'speed', true, true, 1], + ['meter per second squared', 'm?s??', null, 'acceleration', true, false, 1], + ['parsec', 'pc', ['parsec'], 'length', false, true, 30856775814671900], + [ + 'meter squared per second', + 'm?/s', + null, + 'kinematic_viscosity', + true, + false, + 1 + ], + ['metre', 'm', null, 'length', true, true, 1], + ['miles per hour', 'mph', null, 'speed', false, true, 0.44704], + ['millimetre of mercury', 'mmHg', null, 'pressure', false, false, 133.322], + ['minute', '?', null, 'angle', false, false, 0.000290888208665722], + ['minute', 'min', ['mn'], 'time', false, true, 60], + ['modern teaspoon', 'tspm', null, 'volume', false, true, 0.000005], + ['mole', 'mol', null, 'amount_of_substance', true, false, 1], + ['morgen', 'Morgen', null, 'area', false, true, 2500], + ['n.u. of action', '?', null, 'action', false, false, 1.05457168181818e-34], + ['n.u. of mass', 'm?', null, 'mass', false, false, 9.10938261616162e-31], + ['n.u. of speed', 'c?', null, 'speed', false, false, 299792458], + [ + 'n.u. of time', + '?/(me?c??)', + null, + 'time', + false, + false, + 1.28808866778687e-21 + ], + ['nautical mile', 'M', ['Nmi'], 'length', false, true, 1852], + ['newton', 'N', null, 'force', true, true, 1], + [ + 'œrsted', + 'Oe ', + null, + 'magnetic_field_intensity', + false, + false, + 79.5774715459477 + ], + ['ohm', 'Ω', null, 'electric_resistance', true, false, 1], + ['ounce mass', 'ozm', null, 'mass', false, true, 0.028349523125], + ['pascal', 'Pa', null, 'pressure', true, false, 1], + ['pascal second', 'Pa?s', null, 'dynamic_viscosity', true, false, 1], + ['pferdestärke', 'PS', null, 'power', false, true, 735.49875], + ['phot', 'ph', null, 'illuminance', false, false, 0.0001], + [ + 'pica (1/6 inch)', + 'pica', + null, + 'length', + false, + true, + 0.00035277777777778 + ], + [ + 'pica (1/72 inch)', + 'Pica', + ['Picapt'], + 'length', + false, + true, + 0.00423333333333333 + ], + ['poise', 'P', null, 'dynamic_viscosity', false, false, 0.1], + ['pond', 'pond', null, 'force', false, true, 0.00980665], + ['pound force', 'lbf', null, 'force', false, true, 4.4482216152605], + ['pound mass', 'lbm', null, 'mass', false, true, 0.45359237], + ['quart', 'qt', null, 'volume', false, true, 0.000946352946], + ['radian', 'rad', null, 'angle', true, false, 1], + ['second', '?', null, 'angle', false, false, 0.00000484813681109536], + ['second', 's', ['sec'], 'time', true, true, 1], + [ + 'short hundredweight', + 'cwt', + ['shweight'], + 'mass', + false, + true, + 45.359237 + ], + ['siemens', 'S', null, 'electrical_conductance', true, false, 1], + ['sievert', 'Sv', null, 'equivalent_dose', true, false, 1], + ['slug', 'sg', null, 'mass', false, true, 14.59390294], + ['square ångström', 'ang2', ['ang^2'], 'area', false, true, 1e-20], + ['square foot', 'ft2', ['ft^2'], 'area', false, true, 0.09290304], + ['square inch', 'in2', ['in^2'], 'area', false, true, 0.00064516], + [ + 'square light-year', + 'ly2', + ['ly^2'], + 'area', + false, + true, + 8.95054210748189e31 + ], + ['square meter', 'm?', null, 'area', true, true, 1], + ['square mile', 'mi2', ['mi^2'], 'area', false, true, 2589988.110336], + ['square nautical mile', 'Nmi2', ['Nmi^2'], 'area', false, true, 3429904], + [ + 'square Pica', + 'Pica2', + ['Picapt2', 'Pica^2', 'Picapt^2'], + 'area', + false, + true, + 0.00001792111111111 + ], + ['square yard', 'yd2', ['yd^2'], 'area', false, true, 0.83612736], + ['statute mile', 'mi', null, 'length', false, true, 1609.344], + ['steradian', 'sr', null, 'solid_angle', true, false, 1], + ['stilb', 'sb', null, 'luminance', false, false, 0.0001], + ['stokes', 'St', null, 'kinematic_viscosity', false, false, 0.0001], + ['stone', 'stone', null, 'mass', false, true, 6.35029318], + ['tablespoon', 'tbs', null, 'volume', false, true, 0.0000147868], + ['teaspoon', 'tsp', null, 'volume', false, true, 0.00000492892], + ['tesla', 'T', null, 'magnetic_flux_density', true, true, 1], + ['thermodynamic calorie', 'c', null, 'energy', false, true, 4.184], + ['ton', 'ton', null, 'mass', false, true, 907.18474], + ['tonne', 't', null, 'mass', false, false, 1000], + ['U.K. pint', 'uk_pt', null, 'volume', false, true, 0.00056826125], + ['U.S. bushel', 'bushel', null, 'volume', false, true, 0.03523907], + ['U.S. oil barrel', 'barrel', null, 'volume', false, true, 0.158987295], + ['U.S. pint', 'pt', ['us_pt'], 'volume', false, true, 0.000473176473], + ['U.S. survey mile', 'survey_mi', null, 'length', false, true, 1609.347219], + [ + 'U.S. survey/statute acre', + 'us_acre', + null, + 'area', + false, + true, + 4046.87261 + ], + ['volt', 'V', null, 'voltage', true, false, 1], + ['watt', 'W', null, 'power', true, true, 1], + ['watt-hour', 'Wh', ['wh'], 'energy', false, true, 3600], + ['weber', 'Wb', null, 'magnetic_flux', true, false, 1], + ['yard', 'yd', null, 'length', false, true, 0.9144], + ['year', 'yr', null, 'time', false, true, 31557600] + ]; + + // Binary prefixes + // [Name, Prefix power of 2 value, Previx value, Abbreviation, Derived from] + const binary_prefixes: Record = { + Yi: ['yobi', 80, 1208925819614629174706176, 'Yi', 'yotta'], + Zi: ['zebi', 70, 1180591620717411303424, 'Zi', 'zetta'], + Ei: ['exbi', 60, 1152921504606846976, 'Ei', 'exa'], + Pi: ['pebi', 50, 1125899906842624, 'Pi', 'peta'], + Ti: ['tebi', 40, 1099511627776, 'Ti', 'tera'], + Gi: ['gibi', 30, 1073741824, 'Gi', 'giga'], + Mi: ['mebi', 20, 1048576, 'Mi', 'mega'], + ki: ['kibi', 10, 1024, 'ki', 'kilo'] + }; + + // Unit prefixes + // [Name, Multiplier, Abbreviation] + const unit_prefixes: Record = { + Y: ['yotta', 1e24, 'Y'], + Z: ['zetta', 1e21, 'Z'], + E: ['exa', 1e18, 'E'], + P: ['peta', 1e15, 'P'], + T: ['tera', 1e12, 'T'], + G: ['giga', 1e9, 'G'], + M: ['mega', 1e6, 'M'], + k: ['kilo', 1e3, 'k'], + h: ['hecto', 1e2, 'h'], + e: ['dekao', 1e1, 'e'], + d: ['deci', 1e-1, 'd'], + c: ['centi', 1e-2, 'c'], + m: ['milli', 1e-3, 'm'], + u: ['micro', 1e-6, 'u'], + n: ['nano', 1e-9, 'n'], + p: ['pico', 1e-12, 'p'], + f: ['femto', 1e-15, 'f'], + a: ['atto', 1e-18, 'a'], + z: ['zepto', 1e-21, 'z'], + y: ['yocto', 1e-24, 'y'] + }; + + // Initialize units and multipliers + let from: any = null; + let to: any = null; + let base_from_unit = from_unit; + let base_to_unit = to_unit; + let from_multiplier = 1; + let to_multiplier = 1; + let alt: any; + + // Lookup from and to units + for (let i = 0; i < units.length; i++) { + alt = units[i][2] === null ? [] : units[i][2]; + + if (units[i][1] === base_from_unit || alt.indexOf(base_from_unit) >= 0) { + from = units[i]; + } + + if (units[i][1] === base_to_unit || alt.indexOf(base_to_unit) >= 0) { + to = units[i]; + } + } + + // Lookup from prefix + if (from === null) { + const from_binary_prefix = binary_prefixes[from_unit.substring(0, 2)]; + let from_unit_prefix = unit_prefixes[from_unit.substring(0, 1)]; + + // Handle dekao unit prefix (only unit prefix with two characters) + if (from_unit.substring(0, 2) === 'da') { + from_unit_prefix = ['dekao', 1e1, 'da']; + } + + // Handle binary prefixes first (so that 'Yi' is processed before 'Y') + if (from_binary_prefix) { + from_multiplier = from_binary_prefix[2]; + base_from_unit = from_unit.substring(2); + } else if (from_unit_prefix) { + from_multiplier = from_unit_prefix[1]; + base_from_unit = from_unit.substring(from_unit_prefix[2].length); + } + + // Lookup from unit + for (let j = 0; j < units.length; j++) { + alt = units[j][2] === null ? [] : units[j][2]; + + if (units[j][1] === base_from_unit || alt.indexOf(base_from_unit) >= 0) { + from = units[j]; + } + } + } + + // Lookup to prefix + if (to === null) { + const to_binary_prefix = binary_prefixes[to_unit.substring(0, 2)]; + let to_unit_prefix = unit_prefixes[to_unit.substring(0, 1)]; + + // Handle dekao unit prefix (only unit prefix with two characters) + if (to_unit.substring(0, 2) === 'da') { + to_unit_prefix = ['dekao', 1e1, 'da']; + } + + // Handle binary prefixes first (so that 'Yi' is processed before 'Y') + if (to_binary_prefix) { + to_multiplier = to_binary_prefix[2]; + base_to_unit = to_unit.substring(2); + } else if (to_unit_prefix) { + to_multiplier = to_unit_prefix[1]; + base_to_unit = to_unit.substring(to_unit_prefix[2].length); + } + + // Lookup to unit + for (let k = 0; k < units.length; k++) { + alt = units[k][2] === null ? [] : units[k][2]; + + if (units[k][1] === base_to_unit || alt.indexOf(base_to_unit) >= 0) { + to = units[k]; + } + } + } + + // Return error if a unit does not exist + if (from === null || to === null) { + throw FormulaError.NA; + } + + // Return error if units represent different quantities + if (from[3] !== to[3]) { + throw FormulaError.NA; + } + + // Return converted number + return (number * from[6] * from_multiplier) / (to[6] * to_multiplier); +}); + +regFunc('DEC2BIN', (number: EvalResult, places: EvalResult) => { + number = getNumberOrThrow(number); + places = getNumber(places); + + if (number < MIN_BIN || number > MAX_BIN) { + throw FormulaError.NUM; + } + + // if the number is negative, valid place values are ignored and it returns a 10-character binary number. + if (number < 0) { + return ( + '1' + + TextFunctions.REPT('0', 9 - (512 + number).toString(2).length) + + (512 + number).toString(2) + ); + } + + let result = parseInt(number + '', 10).toString(2); + if (places === undefined) { + return result; + } else { + // if places is not an integer, it is truncated + places = Math.trunc(places); + if (places <= 0) { + throw FormulaError.NUM; + } + if (places < result.length) throw FormulaError.NUM; + return TextFunctions.REPT('0', places - result.length) + result; + } +}); + +function DEC2HEX(number: number, places?: number) { + if (number < -549755813888 || number > 549755813888) { + throw FormulaError.NUM; + } + + // if the number is negative, valid place values are ignored and it returns a 10-character binary number. + if (number < 0) { + return (1099511627776 + number).toString(16).toUpperCase(); + } + + let result = parseInt(number + '', 10).toString(16); + + if (places === undefined) { + return result.toUpperCase(); + } else { + // if places is not an integer, it is truncated + places = Math.trunc(places); + if (places <= 0) { + throw FormulaError.NUM; + } + if (places < result.length) throw FormulaError.NUM; + return ( + TextFunctions.REPT('0', places - result.length) + result.toUpperCase() + ); + } +} + +regFunc('DEC2HEX', (number: EvalResult, places: EvalResult) => { + number = getNumberOrThrow(number); + places = getNumber(places); + return DEC2HEX(number, places); +}); + +function DEC2OCT(number: number, places?: number) { + if (number < -536870912 || number > 536870912) { + throw FormulaError.NUM; + } + + // if the number is negative, valid place values are ignored and it returns a 10-character binary number. + if (number < 0) { + return (number + 1073741824).toString(8); + } + + let result = parseInt(number + '', 10).toString(8); + + if (places === undefined) { + return result.toUpperCase(); + } else { + // if places is not an integer, it is truncated + places = Math.trunc(places); + if (places <= 0) { + throw FormulaError.NUM; + } + if (places < result.length) throw FormulaError.NUM; + return TextFunctions.REPT('0', places - result.length) + result; + } +} + +regFunc('DEC2OCT', (number: EvalResult, places: EvalResult) => { + number = getNumberOrThrow(number); + places = getNumber(places); + return DEC2OCT(number, places); +}); + +regFunc('DELTA', (number1: EvalResult, number2: EvalResult) => { + number1 = getNumberOrThrow(number1); + number2 = getNumber(number2, 0); + return number1 === number2 ? 1 : 0; +}); + +regFunc('ERF', (lowerLimit: EvalResult, upperLimit: EvalResult) => { + lowerLimit = getNumberOrThrow(lowerLimit); + upperLimit = getNumber(upperLimit, 0); + // TODO: 还不支持 upperLimit + return jStat.erf(lowerLimit); +}); + +regFunc('ERFC', (number: EvalResult) => { + number = getNumberOrThrow(number); + return jStat.erfc(number); +}); + +regFunc('GESTEP', (number: EvalResult, step: EvalResult) => { + number = getNumberOrThrow(number); + step = getNumber(step, 0)!; + return number >= step ? 1 : 0; +}); + +regFunc('HEX2BIN', (number: EvalResult, places: EvalResult) => { + number = getStringOrThrow(number); + places = getNumber(places); + + if (number.length > 10 || !/^[0-9a-fA-F]*$/.test(number)) { + throw FormulaError.NUM; + } + // to check if the number is negative + let ifNegative = + number.length === 10 && number.substr(0, 1).toLowerCase() === 'f'; + // convert HEX to DEC + let toDecimal = ifNegative + ? parseInt(number, 16) - 1099511627776 + : parseInt(number, 16); + // if number is lower than -512 or grater than 511, return error + if (toDecimal < MIN_BIN || toDecimal > MAX_BIN) { + throw FormulaError.NUM; + } + // if the number is negative, valid place values are ignored and it returns a 10-character binary number. + if (ifNegative) { + return ( + '1' + + TextFunctions.REPT('0', 9 - (toDecimal + 512).toString(2).length) + + (toDecimal + 512).toString(2) + ); + } + // convert decimal to binary + let toBinary = toDecimal.toString(2); + + if (places == null) { + return toBinary; + } else { + // if places is not an integer, it is truncated + places = Math.trunc(places); + if (places <= 0 || places < toBinary.length) { + throw FormulaError.NUM; + } + return TextFunctions.REPT('0', places - toBinary.length) + toBinary; + } +}); + +function HEX2DEC(number: string) { + if (number.length > 10 || !/^[0-9a-fA-F]*$/.test(number)) { + throw FormulaError.NUM; + } + let result = parseInt(number, 16); + return result >= 549755813888 ? result - 1099511627776 : result; +} + +regFunc('HEX2DEC', (number: EvalResult) => { + number = getStringOrThrow(number); + return HEX2DEC(number); +}); + +regFunc('HEX2OCT', (number: EvalResult, places: EvalResult) => { + number = getStringOrThrow(number); + places = getNumber(places); + if (number.length > 10 || !/^[0-9a-fA-F]*$/.test(number)) { + throw FormulaError.NUM; + } + // convert HEX to DEC + let toDecimal = HEX2DEC(number); + if (toDecimal > MAX_OCT || toDecimal < MIN_OCT) { + throw FormulaError.NUM; + } + return DEC2OCT(toDecimal, places); +}); + +function IMABS(iNumber: string | number) { + const {real, im} = parseIM(iNumber); + return Math.sqrt(Math.pow(real, 2) + Math.pow(im, 2)); +} + +regFunc('IMABS', IMABS); + +regFunc('IMAGINARY', (iNumber: EvalResult) => { + return parseIM(iNumber).im; +}); + +function IMARGUMENT(iNumber: string) { + const {real, im} = parseIM(iNumber); + // x + yi => x cannot be 0, since theta = tan-1(y / x) + if (real === 0 && im === 0) { + throw FormulaError.DIV0; + } + // return PI/2 if x is equal to 0 and y is positive + if (real === 0 && im > 0) { + return Math.PI / 2; + } + // while return -PI/2 if x is equal to 0 and y is negative + if (real === 0 && im < 0) { + return -Math.PI / 2; + } + // return -PI if x is negative and y is equal to 0 + if (real < 0 && im === 0) { + return Math.PI; + } + // return 0 if x is positive and y is equal to 0 + if (real > 0 && im === 0) { + return 0; + } + // return argument of iNumber + if (real > 0) { + return Math.atan(im / real); + } else if (real < 0 && im > 0) { + return Math.atan(im / real) + Math.PI; + } else { + return Math.atan(im / real) - Math.PI; + } +} + +regFunc('IMARGUMENT', (iNumber: EvalResult) => { + return IMARGUMENT(getStringOrThrow(iNumber)); +}); + +regFunc('IMCONJUGATE', (iNumber: EvalResult) => { + const {real, im, unit} = parseIM(iNumber); + return COMPLEX(real, -im, unit); +}); + +function IMCOS(iNumber: string) { + const {real, im, unit} = parseIM(iNumber); + let realInput = (Math.cos(real) * (Math.exp(im) + Math.exp(-im))) / 2; + let imaginaryInput = (-Math.sin(real) * (Math.exp(im) - Math.exp(-im))) / 2; + + return COMPLEX(realInput, imaginaryInput, unit); +} + +regFunc('IMCOS', IMCOS); + +function IMCOSH(iNumber: string) { + const {real, im, unit} = parseIM(iNumber); + let realInput = (Math.cos(im) * (Math.exp(real) + Math.exp(-real))) / 2; + let imaginaryInput = (-Math.sin(im) * (Math.exp(real) - Math.exp(-real))) / 2; + return COMPLEX(realInput, -imaginaryInput, unit); +} + +regFunc('IMCOSH', IMCOSH); + +function IMSIN(iNumber: string) { + const {real, im, unit} = parseIM(iNumber); + let realInput = (Math.sin(real) * (Math.exp(im) + Math.exp(-im))) / 2; + let imaginaryInput = (Math.cos(real) * (Math.exp(im) - Math.exp(-im))) / 2; + return COMPLEX(realInput, imaginaryInput, unit); +} + +regFunc('IMSIN', IMSIN); + +regFunc('IMCOT', (iNumber: EvalResult) => { + iNumber = getStringOrThrow(iNumber); + let real = IMCOS(iNumber); + let imaginary = IMSIN(iNumber); + return IMDIV(real, imaginary); +}); + +function IMDIV(iNumber1: string | number, iNumber2: string | number) { + const res1 = parseIM(iNumber1); + const a = res1.real, + b = res1.im, + unit1 = res1.unit; + + const res2 = parseIM(iNumber2); + const c = res2.real, + d = res2.im, + unit2 = res2.unit; + + if ((c === 0 && d === 0) || unit1 !== unit2) { + throw FormulaError.NUM; + } + let unit = unit1; + + let denominator = Math.pow(c, 2) + Math.pow(d, 2); + return COMPLEX( + (a * c + b * d) / denominator, + (b * c - a * d) / denominator, + unit + ); +} +regFunc('IMDIV', IMDIV); + +regFunc('IMCSC', (iNumber: EvalResult) => { + iNumber = getStringOrThrow(iNumber); + return IMDIV('1', IMSIN(iNumber)); +}); + +regFunc('IMCSCH', (iNumber: EvalResult) => { + iNumber = getStringOrThrow(iNumber); + return IMDIV('1', IMSINH(iNumber)); +}); + +function IMSINH(iNumber: string | number) { + const {real, im, unit} = parseIM(iNumber); + let realInput = (Math.cos(im) * (Math.exp(real) - Math.exp(-real))) / 2; + let imaginaryInput = (Math.sin(im) * (Math.exp(real) + Math.exp(-real))) / 2; + return COMPLEX(realInput, imaginaryInput, unit); +} + +regFunc('IMSINH', IMSINH); + +regFunc('IMEXP', (iNumber: EvalResult) => { + const {real, im, unit} = parseIM(iNumber); + // return exponential of complex number + let e = Math.exp(real); + return COMPLEX(e * Math.cos(im), e * Math.sin(im), unit); +}); + +regFunc('IMLN', (iNumber: EvalResult) => { + const {real, im, unit} = parseIM(iNumber); + return COMPLEX( + Math.log(Math.sqrt(Math.pow(real, 2) + Math.pow(im, 2))), + Math.atan(im / real), + unit + ); +}); + +regFunc('IMLOG10', (iNumber: EvalResult) => { + const {real, im, unit} = parseIM(iNumber); + let realInput = + Math.log(Math.sqrt(Math.pow(real, 2) + Math.pow(im, 2))) / Math.log(10); + let imaginaryInput = Math.atan(im / real) / Math.log(10); + return COMPLEX(realInput, imaginaryInput, unit); +}); + +regFunc('IMLOG2', (iNumber: EvalResult) => { + const {real, im, unit} = parseIM(iNumber); + let realInput = + Math.log(Math.sqrt(Math.pow(real, 2) + Math.pow(im, 2))) / Math.log(2); + let imaginaryInput = Math.atan(im / real) / Math.log(2); + return COMPLEX(realInput, imaginaryInput, unit); +}); + +regFunc('IMPOWER', (iNumber: EvalResult, number: EvalResult) => { + let {unit} = parseIM(iNumber); + number = getNumberOrThrow(number); + + // calculate power of modules + let p = Math.pow(IMABS(iNumber as string), number); + // calculate argument + let t = IMARGUMENT(iNumber as string); + + let real = p * Math.cos(number * t); + let imaginary = p * Math.sin(number * t); + return COMPLEX(real, imaginary, unit); +}); + +regFunc('IMPRODUCT', (...args: EvalResult[]) => { + let result: string | number = '0'; + let i = 0; + loopArgs(args, item => { + if (i === 0) { + result = item as string; + parseIM(result); + } else { + const res1 = parseIM(result as string); + const a = res1.real, + b = res1.im, + unit1 = res1.unit; + const res2 = parseIM(item); + const c = res2.real, + d = res2.im, + unit2 = res2.unit; + if (unit1 !== unit2) { + throw FormulaError.VALUE; + } + result = COMPLEX(a * c - b * d, a * d + b * c); + } + i++; + }); + return result; +}); + +regFunc('IMREAL', (iNumber: EvalResult) => { + return parseIM(iNumber).real; +}); + +regFunc('IMSEC', (iNumber: EvalResult) => { + iNumber = getStringOrThrow(iNumber); + return IMDIV('1', IMCOS(iNumber)); +}); + +regFunc('IMSECH', (iNumber: EvalResult) => { + iNumber = getStringOrThrow(iNumber); + return IMDIV('1', IMCOSH(iNumber)); +}); + +regFunc('IMSQRT', (iNumber: EvalResult) => { + const {unit} = parseIM(iNumber); + // calculate the power of modulus + let power = Math.sqrt(IMABS(iNumber as string)); + // calculate argument + let argument = IMARGUMENT(iNumber as string); + return COMPLEX( + power * Math.cos(argument / 2), + power * Math.sin(argument / 2), + unit + ); +}); + +regFunc('IMSUB', (iNumber1: EvalResult, iNumber2: EvalResult) => { + const res1 = parseIM(iNumber1); + const a = res1.real, + b = res1.im, + unit1 = res1.unit; + const res2 = parseIM(iNumber2); + const c = res2.real, + d = res2.im, + unit2 = res2.unit; + if (unit1 !== unit2) { + throw FormulaError.VALUE; + } + return COMPLEX(a - c, b - d, unit1); +}); + +regFunc('IMSUM', (...args: EvalResult[]) => { + let result: string | number = '0'; + loopArgs(args, item => { + const res1 = parseIM(result); + const a = res1.real, + b = res1.im, + unit1 = res1.unit; + const res2 = parseIM(item); + const c = res2.real, + d = res2.im, + unit2 = res2.unit; + if (unit1 !== unit2) { + throw FormulaError.VALUE; + } + result = COMPLEX(a + c, b + d, unit1); + }); + return result; +}); + +regFunc('IMTAN', (iNumber: EvalResult) => { + iNumber = getStringOrThrow(iNumber); + return IMDIV(IMSIN(iNumber), IMCOS(iNumber)); +}); + +regFunc('OCT2BIN', (number: EvalResult, places: EvalResult) => { + number = getStringOrThrow(number); + places = getNumber(places); + // 1. If number's length larger than 10, returns #NUM! + if (number.length > 10) { + throw FormulaError.NUM; + } + // In microsoft Excel, if places is larger than 10, it will return #NUM! + if (places && places > 10) { + throw FormulaError.NUM; + } + + // 2. office: If places is negative, OCT2BIN returns the #NUM! error value. + if (places !== undefined && places < 0) { + throw FormulaError.NUM; + } + // if places is not an integer, it is truncated + // office: If places is not an integer, it is truncated. + if (places !== undefined) { + places = Math.trunc(places); + } + + // to check if the Oct number is negative + let isNegative = number.length === 10 && number.substring(0, 1) === '7'; + // convert OCT to DEC + let toDecimal = OCT2DEC(number); + // 2. + // office: If number is negative, it cannot be less than 7777777000, and if number is positive, it cannot be greater than 777. + // MiN_BIN = -512, MAX_BIN = 511 + if (toDecimal < MIN_BIN || toDecimal > MAX_BIN) { + throw FormulaError.NUM; + } + // if number is negative, ignores places and return a 10-character binary number + // office: If number is negative, OCT2BIN ignores places and returns a 10-character binary number. + if (isNegative) { + return ( + '1' + + TextFunctions.REPT('0', 9 - (512 + toDecimal).toString(2).length) + + (512 + toDecimal).toString(2) + ); + } + + // convert DEC to BIN + let result = toDecimal.toString(2); + + //if (places === null) { + if (places === 0) { + return result; + } + + // office: If OCT2BIN requires more than places characters, it returns the #NUM! error value. + if (places !== undefined && places < result.length) { + throw FormulaError.NUM; + } + + if (places === undefined) { + return result; + } + + return TextFunctions.REPT('0', places - result.length) + result; +}); + +function OCT2DEC(number: string) { + if (number.length > 10) { + throw FormulaError.NUM; + } + + // If number is not a valid octal number, OCT2DEC returns the #NUM! error value. + for (const n of number) { + if (n < '0' || n > '7') { + throw FormulaError.NUM; + } + } + // convert to DEC + let result = parseInt(number, 8); + return result >= 536870912 ? result - 1073741824 : result; + // 536870912(4000000000) : -536870912; 1073741823(7777777777) : -1 +} + +regFunc('OCT2DEC', (number: EvalResult) => { + number = getStringOrThrow(number); + return OCT2DEC(number); +}); + +regFunc('OCT2HEX', (number: EvalResult, places: EvalResult) => { + number = getStringOrThrow(number); + places = getNumber(places); + if (number.length > 10) { + throw FormulaError.NUM; + } + // office: If number is not a valid octal number, OCT2DEC returns the #NUM! error value. + for (const n of number) { + if (n < '0' || n > '7') { + throw FormulaError.NUM; + } + } + // if places is not an integer, it is truncated + if (places !== undefined) { + places = Math.trunc(places); + } + + // office: If places is negative, OCT2HEX returns the #NUM! error value. + if (places !== undefined && (places < 0 || places > 10)) { + throw FormulaError.NUM; + } + + // convert OCT to DEC + let toDecimal = OCT2DEC(number); + + // convert DEC to HEX + // let toHex = EngineeringFunctions.DEC2HEX(toDecimal, places); + let toHex = DEC2HEX(toDecimal); + //if (places === null) { + if (places === 0) { + return toHex; + } + if (places !== undefined && places < toHex.length) { + throw FormulaError.NUM; + } else { + if (places === undefined) { + return toHex; + } + return TextFunctions.REPT('0', places - toHex.length) + toHex; + } +}); diff --git a/packages/office-viewer/src/excel/formula/functions/financial.ts b/packages/office-viewer/src/excel/formula/functions/financial.ts new file mode 100644 index 000000000..0887d1c84 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/financial.ts @@ -0,0 +1,1075 @@ +/** + * 财务相关的函数，主要参考 formulajs 里的实现 + */ + +import FormulaError from '../FormulaError'; +import {EvalResult} from '../eval/EvalResult'; +import {Factorials, factorial, factorialDouble} from './util/Factorials'; +import {functions, regFunc} from './functions'; +import { + getNumber, + getNumberOrThrow, + getNumberWithDefault +} from './util/getNumber'; +import {getNumbers} from './util/getNumbers'; +import {getNumber2DArray} from './util/getNumbersWithUndefined'; +import {getString, getStringOrThrow} from './util/getString'; +import {parseCriteria} from '../parser/parseCriteria'; +import {evalCriterial} from '../eval/evalCriterial'; +import {getArray} from './util/getArray'; +import {getDateOrThrow} from './util/getDateOrThrow'; +import {DATEDIF, DAYS, DAYS360, YEARFRAC, parseDate, parseDates} from './date'; + +function lastCoupDateBeforeSettlement( + settlement: Date, + maturity: string | Date, + frequency: number +) { + let date = parseDate(maturity); + date.setFullYear(settlement.getFullYear()); + + if (date < settlement) { + date.setFullYear(date.getFullYear() + 1); + } + + // Adjust the date based on the coupon frequency until date is later than settlement + while (date > settlement) { + date.setMonth(date.getMonth() + -12 / frequency); + } + + return date; +} + +function validateFrequency(frequency: number) { + // Return error if frequency is neither 1, 2, or 4 + if ([1, 2, 4].indexOf(frequency) === -1) { + throw FormulaError.NUM; + } + + return frequency; +} + +function validateBasis(basis: number) { + // Return error if basis is neither 0, 1, 2, 3, or 4 + if ([0, 1, 2, 3, 4].indexOf(basis) === -1) { + throw FormulaError.NUM; + } + + return basis; +} + +function PMT( + rate: number, + nper: number, + pv: number, + fv: number, + type: number +): number { + // Credits: algorithm inspired by Apache OpenOffice + fv = fv || 0; + type = type || 0; + + // Return payment + let result; + + if (rate === 0) { + result = (pv + fv) / nper; + } else { + const term = Math.pow(1 + rate, nper); + + result = + type === 1 + ? ((fv * rate) / (term - 1) + (pv * rate) / (1 - 1 / term)) / (1 + rate) + : (fv * rate) / (term - 1) + (pv * rate) / (1 - 1 / term); + } + + return -result; +} + +function PPMT( + rate: number, + per: number, + nper: number, + pv: number, + fv: number, + type: number +): number { + fv = fv || 0; + type = type || 0; + + return PMT(rate, nper, pv, fv, type) - IPMT(rate, per, nper, pv, fv, type); +} + +function IPMT( + rate: number, + per: number, + nper: number, + pv: number, + fv: number, + type: number +) { + // Credits: algorithm inspired by Apache OpenOffice + fv = fv || 0; + type = type || 0; + + // Compute payment + const payment = PMT(rate, nper, pv, fv, type); + + // Compute interest + let interest = + per === 1 + ? type === 1 + ? 0 + : -pv + : type === 1 + ? FV(rate, per - 2, payment, pv, 1) - payment + : FV(rate, per - 1, payment, pv, 0); + + // Return interest + return interest * rate; +} + +function FV( + rate: number, + nper: number, + payment: number, + value: number, + type: number +): number { + // Credits: algorithm inspired by Apache OpenOffice + value = value || 0; + type = type || 0; + + // Return future value + let result; + + if (rate === 0) { + result = value + payment * nper; + } else { + const term = Math.pow(1 + rate, nper); + + result = + type === 1 + ? value * term + (payment * (1 + rate) * (term - 1)) / rate + : value * term + (payment * (term - 1)) / rate; + } + + return -result; +} + +// TODO: 看起来这个实现并不准确 firstInterest 和 frequency 参数都没用上 +regFunc('ACCRINT', (...arg: EvalResult[]) => { + const issue = parseDate(arg[0] as string); + const firstInterest = parseDate(arg[1] as string); + const settlement = parseDate(arg[2] as string); + const rate = getNumberOrThrow(arg[3]); + const par = getNumberOrThrow(arg[4]); + const frequency = validateFrequency(getNumberOrThrow(arg[5])); + const basis = validateBasis(getNumberWithDefault(arg[6], 0)); + // Return error if either rate or par are lower than or equal to zero + if (rate <= 0 || par <= 0) { + throw FormulaError.NUM; + } + + // Return error if settlement is before or equal to issue + if (settlement <= issue) { + throw FormulaError.NUM; + } + + // Compute accrued interest + return par * rate * YEARFRAC(issue, settlement, basis); +}); + +regFunc('COUPDAYS', (...arg: EvalResult[]) => { + const settlement = parseDate(arg[0] as string); + const maturity = parseDate(arg[1] as string); + const frequency = validateFrequency(getNumberOrThrow(arg[2])); + const basis = validateBasis(getNumberWithDefault(arg[3], 0)); + + // Return error if settlement is after or equal to maturity + if (settlement >= maturity) { + throw FormulaError.NUM; + } + + if (basis === 1) { + let date = lastCoupDateBeforeSettlement(settlement, maturity, frequency); + let nextDate = new Date(date); + + // Set month of the nextDate to the next coupon month + nextDate.setMonth(nextDate.getMonth() + 12 / frequency); + + return DATEDIF(date, nextDate, 'd'); + } + + let numOfDays; + + switch (basis) { + case 0: + case 2: + case 4: + numOfDays = 360; + break; + case 3: + numOfDays = 365; + break; + default: + throw FormulaError.NUM; + } + + return numOfDays / frequency; +}); + +regFunc('CUMIPMT', (...arg: EvalResult[]) => { + const rate = getNumberOrThrow(arg[0]); + const nper = getNumberOrThrow(arg[1]); + const pv = getNumberOrThrow(arg[2]); + let startPeriod = getNumberOrThrow(arg[3]); + const endPeriod = getNumberOrThrow(arg[4]); + const type = getNumberWithDefault(arg[5], 0); + + // Return error if either rate, nper, pv, startPeriod, or endPeriod are lower than or equal to zero + if (rate <= 0 || nper <= 0 || pv <= 0 || startPeriod <= 0 || endPeriod <= 0) { + throw FormulaError.NUM; + } + + // Return error if startPeriod is greater than endPeriod + if (startPeriod > endPeriod) { + throw FormulaError.NUM; + } + + const payment = PMT(rate, nper, pv, 0, type); + let interest = 0; + + if (startPeriod === 1) { + if (type === 0) { + interest = -pv; + } + + startPeriod++; + } + + for (let i = startPeriod; i <= endPeriod; i++) { + interest += + type === 1 + ? FV(rate, i - 2, payment, pv, 1) - payment + : FV(rate, i - 1, payment, pv, 0); + } + + interest *= rate; + + return interest; +}); + +regFunc('CUMPRINC', (...arg: EvalResult[]) => { + const rate = getNumberOrThrow(arg[0]); + const nper = getNumberOrThrow(arg[1]); + const pv = getNumberOrThrow(arg[2]); + let startPeriod = getNumberOrThrow(arg[3]); + const endPeriod = getNumberOrThrow(arg[4]); + const type = getNumberWithDefault(arg[5], 0); + + // Return error if either rate, nper, or value are lower than or equal to zero + if (rate <= 0 || nper <= 0 || pv <= 0) { + throw FormulaError.NUM; + } + + // Return error if start < 1, end < 1, or start > end + if (startPeriod < 1 || endPeriod < 1 || startPeriod > endPeriod) { + throw FormulaError.NUM; + } + + // Return error if type is neither 0 nor 1 + if (type !== 0 && type !== 1) { + throw FormulaError.NUM; + } + + // Compute cumulative principal + const payment = PMT(rate, nper, pv, 0, type); + let principal = 0; + + if (startPeriod === 1) { + principal = type === 0 ? payment + pv * rate : payment; + + startPeriod++; + } + + for (let i = startPeriod; i <= endPeriod; i++) { + principal += + type > 0 + ? payment - (FV(rate, i - 2, payment, pv, 1) - payment) * rate + : payment - FV(rate, i - 1, payment, pv, 0) * rate; + } + + // Return cumulative principal + return principal; +}); + +regFunc('DB', (...arg: EvalResult[]) => { + const cost = getNumberOrThrow(arg[0]); + const salvage = getNumberOrThrow(arg[1]); + const life = getNumberOrThrow(arg[2]); + const period = getNumberOrThrow(arg[3]); + const month = getNumberWithDefault(arg[4], 12); + + // Return error if any of the parameters is negative + if (cost < 0 || salvage < 0 || life < 0 || period < 0) { + throw FormulaError.NUM; + } + + // Return error if month is not an integer between 1 and 12 + if ([1, 2, 3, 4, 5, 6, 7, 8, 9, 10, 11, 12].indexOf(month) === -1) { + throw FormulaError.NUM; + } + + // Return error if period is greater than life + if (period > life) { + throw FormulaError.NUM; + } + + // Return 0 (zero) if salvage is greater than or equal to cost + if (salvage >= cost) { + return 0; + } + + // Rate is rounded to three decimals places + const rate = +(1 - Math.pow(salvage / cost, 1 / life)).toFixed(3); + + // Compute initial depreciation + const initial = (cost * rate * month) / 12; + + // Compute total depreciation + let total = initial; + let current = 0; + const ceiling = period === life ? life - 1 : period; + + for (let i = 2; i <= ceiling; i++) { + current = (cost - total) * rate; + total += current; + } + + // Depreciation for the first and last periods are special cases + if (period === 1) { + // First period + return initial; + } else if (period === life) { + // Last period + + return (cost - total) * rate; + } else { + return current; + } +}); + +regFunc('DDB', (...arg: EvalResult[]) => { + const cost = getNumberOrThrow(arg[0]); + const salvage = getNumberOrThrow(arg[1]); + const life = getNumberOrThrow(arg[2]); + const period = getNumberOrThrow(arg[3]); + const factor = getNumberWithDefault(arg[4], 2); + + // Return error if any of the parameters is negative or if factor is null + if (cost < 0 || salvage < 0 || life < 0 || period < 0 || factor <= 0) { + throw FormulaError.NUM; + } + + // Return error if period is greater than life + if (period > life) { + throw FormulaError.NUM; + } + + // Return 0 (zero) if salvage is greater than or equal to cost + if (salvage >= cost) { + return 0; + } + + // Compute depreciation + let total = 0; + let current = 0; + + for (let i = 1; i <= period; i++) { + current = Math.min( + (cost - total) * (factor / life), + cost - salvage - total + ); + total += current; + } + + // Return depreciation + return current; +}); + +regFunc('DISC', (...arg: EvalResult[]) => { + const settlement = parseDate(arg[0] as string); + const maturity = parseDate(arg[1] as string); + const pr = getNumberOrThrow(arg[2]); + const redemption = getNumberOrThrow(arg[3]); + const basis = validateBasis(getNumberWithDefault(arg[4], 0)); + + if (pr <= 0 || redemption <= 0) { + throw FormulaError.NUM; + } + + if (settlement >= maturity) { + throw FormulaError.VALUE; + } + + let basisVal, diff; + switch (basis) { + case 0: + basisVal = 360; + diff = DAYS360(settlement, maturity, false); + break; + case 1: + basisVal = 365; + diff = DATEDIF(settlement, maturity, 'D'); + break; + case 2: + basisVal = 360; + diff = DATEDIF(settlement, maturity, 'D'); + break; + case 3: + basisVal = 365; + diff = DATEDIF(settlement, maturity, 'D'); + break; + case 4: + basisVal = 360; + diff = DAYS360(settlement, maturity, true); + break; + default: + throw FormulaError.NUM; + } + + return (((redemption - pr) / redemption) * basisVal) / diff; +}); + +regFunc('DOLLARDE', (...arg: EvalResult[]) => { + const fractional_dollar = getNumberOrThrow(arg[0]); + let fraction = parseInt(getNumberOrThrow(arg[1]) + '', 10); + + // Return error if fraction is negative + if (fraction < 0) { + throw FormulaError.NUM; + } + + // Return error if fraction is greater than or equal to 0 and less than 1 + if (fraction >= 0 && fraction < 1) { + throw FormulaError.DIV0; + } + + // Compute integer part + let result = parseInt(fractional_dollar + '', 10); + + // Add decimal part + result += + ((fractional_dollar % 1) * + Math.pow(10, Math.ceil(Math.log(fraction) / Math.LN10))) / + fraction; + + // Round result + const power = Math.pow(10, Math.ceil(Math.log(fraction) / Math.LN2) + 1); + result = Math.round(result * power) / power; + + // Return converted dollar price + return result; +}); + +regFunc('DOLLARFR', (...arg: EvalResult[]) => { + const decimal_dollar = getNumberOrThrow(arg[0]); + let fraction = parseInt(getNumberOrThrow(arg[1]) + '', 10); + // Return error if fraction is negative + if (fraction < 0) { + throw FormulaError.NUM; + } + + // Return error if fraction is greater than or equal to 0 and less than 1 + if (fraction >= 0 && fraction < 1) { + throw FormulaError.DIV0; + } + + // Compute integer part + let result = parseInt(decimal_dollar + '', 10); + + // Add decimal part + result += + (decimal_dollar % 1) * + Math.pow(10, -Math.ceil(Math.log(fraction) / Math.LN10)) * + fraction; + + // Return converted dollar price + return result; +}); + +regFunc('EFFECT', (...arg: EvalResult[]) => { + const nominal_rate = getNumberOrThrow(arg[0]); + const npery = parseInt(getNumberOrThrow(arg[1]) + '', 10); + + // Return error if nominal_rate <= 0 or npery < 1 + if (nominal_rate <= 0 || npery < 1) { + throw FormulaError.NUM; + } + + // Return effective annual interest rate + return Math.pow(1 + nominal_rate / npery, npery) - 1; +}); + +regFunc('FV', (...arg: EvalResult[]) => { + const rate = getNumberOrThrow(arg[0]); + const nper = getNumberOrThrow(arg[1]); + const payment = getNumberOrThrow(arg[2]); + const pv = getNumberOrThrow(arg[3]); + const type = getNumberWithDefault(arg[4], 0); + + // Return future value + return FV(rate, nper, payment, pv, type); +}); + +regFunc('FVSCHEDULE', (...arg: EvalResult[]) => { + const principal = getNumberOrThrow(arg[0]); + const schedule = getNumbers([arg[1]]); + + // Return error if either principal or schedule is lower than or equal to zero + if (principal <= 0) { + throw FormulaError.NUM; + } + + const n = schedule.length; + let future = principal; + + // Apply all interests in schedule + + for (let i = 0; i < n; i++) { + // Apply scheduled interest + future *= 1 + schedule[i]; + } + + // Return future value + return future; +}); + +regFunc('IPMT', (...arg: EvalResult[]) => { + const rate = getNumberOrThrow(arg[0]); + const per = getNumberOrThrow(arg[1]); + const nper = getNumberOrThrow(arg[2]); + const pv = getNumberOrThrow(arg[3]); + const fv = getNumberWithDefault(arg[4], 0); + const type = getNumberWithDefault(arg[5], 0); + + // Return interest payment + return IPMT(rate, per, nper, pv, fv, type); +}); + +regFunc('IRR', (...args: EvalResult[]) => { + const values = getNumbers([args[0]]); + let guess = getNumberWithDefault(args[1], 0.1); + + // Calculates the resulting amount + const irrResult = (values: number[], dates: number[], rate: number) => { + const r = rate + 1; + let result = values[0]; + + for (let i = 1; i < values.length; i++) { + result += values[i] / Math.pow(r, (dates[i] - dates[0]) / 365); + } + + return result; + }; + + // Calculates the first derivation + const irrResultDeriv = (values: number[], dates: number[], rate: number) => { + const r = rate + 1; + let result = 0; + + for (let i = 1; i < values.length; i++) { + const frac = (dates[i] - dates[0]) / 365; + result -= (frac * values[i]) / Math.pow(r, frac + 1); + } + + return result; + }; + + // Initialize dates and check that values contains at least one positive value and one negative value + const dates: number[] = []; + let positive = false; + let negative = false; + + for (let i = 0; i < values.length; i++) { + dates[i] = i === 0 ? 0 : dates[i - 1] + 365; + + if (values[i] > 0) { + positive = true; + } + + if (values[i] < 0) { + negative = true; + } + } + + // Return error if values does not contain at least one positive value and one negative value + if (!positive || !negative) { + throw FormulaError.NUM; + } + + // Initialize guess and resultRate + guess = guess === undefined ? 0.1 : guess; + let resultRate = guess; + + // Set maximum epsilon for end of iteration + const epsMax = 1e-10; + + // Implement Newton's method + let newRate, epsRate, resultValue; + let contLoop = true; + do { + resultValue = irrResult(values, dates, resultRate); + newRate = + resultRate - resultValue / irrResultDeriv(values, dates, resultRate); + epsRate = Math.abs(newRate - resultRate); + resultRate = newRate; + contLoop = epsRate > epsMax && Math.abs(resultValue) > epsMax; + } while (contLoop); + + // Return internal rate of return + return resultRate; +}); + +regFunc('ISPMT', (...arg: EvalResult[]) => { + const rate = getNumberOrThrow(arg[0]); + const per = getNumberOrThrow(arg[1]); + const nper = getNumberOrThrow(arg[2]); + const pv = getNumberOrThrow(arg[3]); + + // Return interest payment + return pv * rate * (per / nper - 1); +}); + +export function NPV(...arg: EvalResult[]) { + const args = getNumbers(arg); + + // Lookup rate + const rate = args[0]; + + // Initialize net present value + let value = 0; + + // Loop on all values + for (let j = 1; j < args.length; j++) { + value += args[j] / Math.pow(1 + rate, j); + } + + // Return net present value + return value; +} + +regFunc('MIRR', (...arg: EvalResult[]) => { + const values = getNumbers([arg[0]]); + const finance_rate = getNumberOrThrow(arg[1]); + const reinvest_rate = getNumberOrThrow(arg[2]); + + // Initialize number of values + const n = values.length; + + // Lookup payments (negative values) and incomes (positive values) + const payments = []; + const incomes = []; + + for (let i = 0; i < n; i++) { + if (values[i] < 0) { + payments.push(values[i]); + } else { + incomes.push(values[i]); + } + } + + // Return modified internal rate of return + const num = -NPV(reinvest_rate, incomes) * Math.pow(1 + reinvest_rate, n - 1); + const den = NPV(finance_rate, payments) * (1 + finance_rate); + + return Math.pow(num / den, 1 / (n - 1)) - 1; +}); + +regFunc('NOMINAL', (...arg: EvalResult[]) => { + const rate = getNumberOrThrow(arg[0]); + const npery = parseInt(getNumberOrThrow(arg[1]) + '', 10); + + // Return error if rate <= 0 or npery < 1 + if (rate <= 0 || npery < 1) { + throw FormulaError.NUM; + } + + // Return nominal annual interest rate + return (Math.pow(rate + 1, 1 / npery) - 1) * npery; +}); + +regFunc('NPER', (...arg: EvalResult[]) => { + const rate = getNumberOrThrow(arg[0]); + const payment = getNumberOrThrow(arg[1]); + const pv = getNumberOrThrow(arg[2]); + const fv = getNumberWithDefault(arg[3], 0); + const type = getNumberWithDefault(arg[4], 0); + + // Return number of periods + if (rate === 0) { + return -(pv + fv) / payment; + } else { + const num = payment * (1 + rate * type) - fv * rate; + const den = pv * rate + payment * (1 + rate * type); + + return Math.log(num / den) / Math.log(1 + rate); + } +}); + +regFunc('NPV', NPV); + +regFunc('PDURATION', (...arg: EvalResult[]) => { + const rate = getNumberOrThrow(arg[0]); + const pv = getNumberOrThrow(arg[1]); + const fv = getNumberWithDefault(arg[2], 0); + + // Return error if rate <=0 + if (rate <= 0) { + throw FormulaError.NUM; + } + + // Return number of periods + return (Math.log(fv) - Math.log(pv)) / Math.log(1 + rate); +}); + +regFunc('PMT', (...arg: EvalResult[]) => { + const rate = getNumberOrThrow(arg[0]); + const nper = getNumberOrThrow(arg[1]); + const pv = getNumberOrThrow(arg[2]); + const fv = getNumberWithDefault(arg[3], 0); + const type = getNumberWithDefault(arg[4], 0); + + // Return payment + return PMT(rate, nper, pv, fv, type); +}); + +regFunc('PPMT', (...arg: EvalResult[]) => { + const rate = getNumberOrThrow(arg[0]); + const per = getNumberOrThrow(arg[1]); + const nper = getNumberOrThrow(arg[2]); + const pv = getNumberOrThrow(arg[3]); + const fv = getNumberWithDefault(arg[4], 0); + const type = getNumberWithDefault(arg[5], 0); + + // Return principal payment + return PPMT(rate, per, nper, pv, fv, type); +}); + +regFunc('PRICEDISC', (...arg: EvalResult[]) => { + const settlement = parseDate(arg[0] as string); + const maturity = parseDate(arg[1] as string); + const discount = getNumberOrThrow(arg[2]); + const redemption = getNumberOrThrow(arg[3]); + const basis = validateBasis(getNumberWithDefault(arg[4], 0)); + + if (discount <= 0 || redemption <= 0) { + throw FormulaError.NUM; + } + + if (settlement >= maturity) { + throw FormulaError.VALUE; + } + + let basisVal, diff; + switch (basis) { + case 0: + basisVal = 360; + diff = DAYS360(settlement, maturity, false); + break; + case 1: + basisVal = 365; + diff = DATEDIF(settlement, maturity, 'D'); + break; + case 2: + basisVal = 360; + diff = DATEDIF(settlement, maturity, 'D'); + break; + case 3: + basisVal = 365; + diff = DATEDIF(settlement, maturity, 'D'); + break; + case 4: + basisVal = 360; + diff = DAYS360(settlement, maturity, true); + break; + default: + throw FormulaError.NUM; + } + + return redemption - (discount * redemption * diff) / basisVal; +}); + +regFunc('PV', (...arg: EvalResult[]) => { + const rate = getNumberOrThrow(arg[0]); + const nper = getNumberOrThrow(arg[1]); + const payment = getNumberOrThrow(arg[2]); + const fv = getNumberWithDefault(arg[3], 0); + const type = getNumberWithDefault(arg[4], 0); + + // Return present value + return rate === 0 + ? -payment * nper - fv + : (((1 - Math.pow(1 + rate, nper)) / rate) * payment * (1 + rate * type) - + fv) / + Math.pow(1 + rate, nper); +}); + +regFunc('RATE', (...arg: EvalResult[]) => { + const nper = getNumberOrThrow(arg[0]); + const pmt = getNumberOrThrow(arg[1]); + const pv = getNumberOrThrow(arg[2]); + const fv = getNumberWithDefault(arg[3], 0); + let type = getNumberWithDefault(arg[4], 0); + const guess = getNumberWithDefault(arg[5], 0.1); + + const epsMax = 1e-10; + const iterMax = 20; + let rate = guess; + + type = type ? 1 : 0; + + for (let i = 0; i < iterMax; i++) { + if (rate <= -1) { + throw FormulaError.NUM; + } + + let y, f; + + if (Math.abs(rate) < epsMax) { + y = pv * (1 + nper * rate) + pmt * (1 + rate * type) * nper + fv; + } else { + f = Math.pow(1 + rate, nper); + y = pv * f + pmt * (1 / rate + type) * (f - 1) + fv; + } + + if (Math.abs(y) < epsMax) { + return rate; + } + + let dy; + + if (Math.abs(rate) < epsMax) { + dy = pv * nper + pmt * type * nper; + } else { + f = Math.pow(1 + rate, nper); + const df = nper * Math.pow(1 + rate, nper - 1); + dy = + pv * df + + pmt * (1 / rate + type) * df + + pmt * (-1 / (rate * rate)) * (f - 1); + } + + rate -= y / dy; + } + + return rate; +}); + +regFunc('RRI', (...arg: EvalResult[]) => { + const nper = getNumberOrThrow(arg[0]); + const pv = getNumberOrThrow(arg[1]); + const fv = getNumberOrThrow(arg[2]); + + // Return error if nper, pv, or fv are lower than or equal to zero + if (nper <= 0 || pv <= 0 || fv <= 0) { + throw FormulaError.NUM; + } + + // Return equivalent interest rate + return Math.pow(fv / pv, 1 / nper) - 1; +}); + +regFunc('SLN', (...arg: EvalResult[]) => { + const cost = getNumberOrThrow(arg[0]); + const salvage = getNumberOrThrow(arg[1]); + const life = getNumberOrThrow(arg[2]); + + // Return error if life equal to 0 (zero) + if (life === 0) { + throw FormulaError.NUM; + } + + // Return straight-line depreciation + return (cost - salvage) / life; +}); + +regFunc('SYD', (...arg: EvalResult[]) => { + const cost = getNumberOrThrow(arg[0]); + const salvage = getNumberOrThrow(arg[1]); + const life = getNumberOrThrow(arg[2]); + const per = parseInt(getNumberOrThrow(arg[3]) + '', 10); + + // Return error if life equal to 0 (zero) + if (life === 0) { + throw FormulaError.NUM; + } + + // Return error if per is lower than 1 or greater than life + if (per < 1 || per > life) { + throw FormulaError.NUM; + } + + // Return straight-line depreciation + return ((cost - salvage) * (life - per + 1) * 2) / (life * (life + 1)); +}); + +regFunc('TBILLEQ', (...arg: EvalResult[]) => { + const settlement = parseDate(arg[0] as string); + const maturity = parseDate(arg[1] as string); + const discount = getNumberOrThrow(arg[2]); + + // Return error if discount is lower than or equal to zero + if (discount <= 0) { + throw FormulaError.NUM; + } + + // Return error if settlement is greater than maturity + if (settlement > maturity) { + throw FormulaError.NUM; + } + + // Return error if maturity is more than one year after settlement + if (maturity.getTime() - settlement.getTime() > 365 * 24 * 60 * 60 * 1000) { + throw FormulaError.NUM; + } + + // Return bond-equivalent yield + return ( + (365 * discount) / (360 - discount * DAYS360(settlement, maturity, false)) + ); +}); + +regFunc('TBILLPRICE', (...arg: EvalResult[]) => { + const settlement = parseDate(arg[0] as string); + const maturity = parseDate(arg[1] as string); + const discount = getNumberOrThrow(arg[2]); + + // Return error if discount is lower than or equal to zero + if (discount <= 0) { + throw FormulaError.NUM; + } + + // Return error if settlement is greater than maturity + if (settlement > maturity) { + throw FormulaError.NUM; + } + + // Return error if maturity is more than one year after settlement + if (maturity.getTime() - settlement.getTime() > 365 * 24 * 60 * 60 * 1000) { + throw FormulaError.NUM; + } + + // Return bond-equivalent yield + return 100 * (1 - (discount * DAYS360(settlement, maturity, false)) / 360); +}); + +regFunc('TBILLYIELD', (...arg: EvalResult[]) => { + const settlement = parseDate(arg[0] as string); + const maturity = parseDate(arg[1] as string); + const price = getNumberOrThrow(arg[2]); + + // Return error if price is lower than or equal to zero + if (price <= 0) { + throw FormulaError.NUM; + } + + // Return error if settlement is greater than maturity + if (settlement > maturity) { + throw FormulaError.NUM; + } + + // Return error if maturity is more than one year after settlement + if (maturity.getTime() - settlement.getTime() > 365 * 24 * 60 * 60 * 1000) { + throw FormulaError.NUM; + } + + // Return bond-equivalent yield + return ((100 - price) / (price * DAYS360(settlement, maturity, false))) * 360; +}); + +regFunc('XIRR', (...arg: EvalResult[]) => { + const values = getNumbers([arg[0]]); + const dates = parseDates(arg[1] as string[]); + const guess = getNumberWithDefault(arg[2], 0.1); + + // Calculates the resulting amount + const irrResult = (values: number[], dates: Date[], rate: number) => { + const r = rate + 1; + let result = values[0]; + + for (let i = 1; i < values.length; i++) { + result += values[i] / Math.pow(r, DAYS(dates[i], dates[0]) / 365); + } + + return result; + }; + + // Calculates the first derivation + const irrResultDeriv = (values: number[], dates: Date[], rate: number) => { + const r = rate + 1; + let result = 0; + + for (let i = 1; i < values.length; i++) { + const frac = DAYS(dates[i], dates[0]) / 365; + result -= (frac * values[i]) / Math.pow(r, frac + 1); + } + + return result; + }; + + // Check that values contains at least one positive value and one negative value + let positive = false; + let negative = false; + + for (let i = 0; i < values.length; i++) { + if (values[i] > 0) { + positive = true; + } + + if (values[i] < 0) { + negative = true; + } + } + + // Return error if values does not contain at least one positive value and one negative value + if (!positive || !negative) { + throw FormulaError.NUM; + } + + let resultRate = guess; + + // Set maximum epsilon for end of iteration + const epsMax = 1e-10; + + // Implement Newton's method + let newRate, epsRate, resultValue; + let contLoop = true; + + do { + resultValue = irrResult(values, dates, resultRate); + newRate = + resultRate - resultValue / irrResultDeriv(values, dates, resultRate); + epsRate = Math.abs(newRate - resultRate); + resultRate = newRate; + contLoop = epsRate > epsMax && Math.abs(resultValue) > epsMax; + } while (contLoop); + + // Return internal rate of return + return resultRate; +}); + +regFunc('XNPV', (...arg: EvalResult[]) => { + const rate = getNumberOrThrow(arg[0]); + const values = getNumbers([arg[1]]); + const dates = parseDates(arg[2] as string[]); + + let result = 0; + + for (let i = 0; i < values.length; i++) { + result += values[i] / Math.pow(1 + rate, DAYS(dates[i], dates[0]) / 365); + } + + return result; +}); diff --git a/packages/office-viewer/src/excel/formula/functions/functionAlias.ts b/packages/office-viewer/src/excel/formula/functions/functionAlias.ts new file mode 100644 index 000000000..311cab78d --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/functionAlias.ts @@ -0,0 +1,43 @@ +import {FunctionName} from '../builtinFunctions'; +import {functions, regFunc} from './functions'; + +const functionAlias: Map = new Map([ + ['BETADIST', 'BETA.DIST'], + ['BETAINV', 'BETA.INV'], + ['BINOMDIST', 'BINOM.DIST'], + ['CHIDIST', 'CHISQ.DIST'], + ['CHIINV', 'CHISQ.INV'], + ['CHITEST', 'CHISQ.TEST'], + ['COVAR', 'COVARIANCE.P'], + ['CRITBINOM', 'BINOM.INV'], + ['EXPONDIST', 'EXPON.DIST'], + ['FDIST', 'F.DIST'], + ['FINV', 'F.INV'], + ['FTEST', 'F.TEST'], + ['GAMMADIST', 'GAMMA.DIST'], + ['GAMMAINV', 'GAMMA.INV'], + ['HYPGEOMDIST', 'HYPGEOM.DIST'], + ['LOGINV', 'LOGNORM.INV'], + ['LOGNORMDIST', 'LOGNORM.DIST'], + ['NEGBINOMDIST', 'NEGBINOM.DIST'], + ['NORMDIST', 'NORM.DIST'], + ['NORMINV', 'NORM.INV'], + ['NORMSDIST', 'NORM.S.DIST'], + ['NORMSINV', 'NORM.S.INV'], + ['MODE', 'MODE.SNGL'], + ['STDEVP', 'STDEV.P'], + ['TDIST', 'T.DIST'], + ['TINV', 'T.INV'], + // ['TTEST', 'T.TEST'], + ['VARP', 'VAR.P'], + ['ZTEST', 'Z.TEST'] +]); + +for (const [alias, name] of functionAlias) { + const func = functions.get(name); + if (!func) { + throw new Error(`Function ${name} not found`); + } else { + functions.set(alias, func); + } +} diff --git a/packages/office-viewer/src/excel/formula/functions/functions.ts b/packages/office-viewer/src/excel/formula/functions/functions.ts new file mode 100644 index 000000000..694eec7c0 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/functions.ts @@ -0,0 +1,22 @@ +import {FunctionName} from '../builtinFunctions'; +import {EvalResult} from '../eval/EvalResult'; + +// https://support.microsoft.com/en-us/office/excel-functions-by-category-5f91f4e9-7b42-46d2-9bd1-63f26a86c0eb?ui=en-us&rs=en-us&ad=us + +type Func = (...args: EvalResult[]) => EvalResult; + +export const functions: Map = new Map(); + +export function regFunc(name: FunctionName, func: Func) { + if (functions.has(name)) { + throw new Error(`function ${name} has been registered`); + } + functions.set(name, func); +} + +// 这些函数每次计算结果都不一样，不能缓存 +const volatileFunctions = new Set(['RAND', 'RANDBETWEEN', 'NOW', 'TODAY']); + +export function isVolatileFunction(functionName: FunctionName) { + return volatileFunctions.has(functionName); +} diff --git a/packages/office-viewer/src/excel/formula/functions/information.ts b/packages/office-viewer/src/excel/formula/functions/information.ts new file mode 100644 index 000000000..ce441e185 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/information.ts @@ -0,0 +1,117 @@ +/** + * 来自 fast-formula-parser + */ + +import FormulaError from '../FormulaError'; +import {EvalResult, isErrorValue} from '../eval/EvalResult'; +import {regFunc} from './functions'; +import {getNumberOrThrow} from './util/getNumber'; +import {getSingleValue} from './util/getSingleValue'; + +const error2Number = { + '#NULL!': 1, + '#DIV/0!': 2, + '#VALUE!': 3, + '#REF!': 4, + '#NAME?': 5, + '#NUM!': 6, + '#N/A': 7 +}; + +type error2NumberKey = keyof typeof error2Number; + +regFunc('ERROR.TYPE', (value: EvalResult) => { + if (typeof value === 'object' && 'type' in value && value.type === 'Error') { + return error2Number[value.value as error2NumberKey]; + } + throw FormulaError.NA; +}); + +regFunc('ISBLANK', (value: EvalResult) => { + return value === undefined || value === null || value === ''; +}); + +regFunc('ISERR', (value: EvalResult) => { + return ( + value && + typeof value === 'object' && + 'type' in value && + value.type === 'Error' && + value.value !== '#N/A' + ); +}); + +regFunc('ISERROR', (value: EvalResult) => { + return isErrorValue(value); +}); + +regFunc('ISEVEN', (value: EvalResult) => { + return !(Math.floor(Math.abs(getNumberOrThrow(value))) & 1); +}); + +regFunc('ISODD', (value: EvalResult) => { + return !!(Math.floor(Math.abs(getNumberOrThrow(value))) & 1); +}); + +regFunc('ISLOGICAL', (value: EvalResult) => { + return typeof value === 'boolean'; +}); + +export function ISNA(value: EvalResult) { + return ( + value && + typeof value === 'object' && + 'type' in value && + value.type === 'Error' && + value.value === '#N/A' + ); +} + +regFunc('ISNA', ISNA); + +regFunc('ISNONTEXT', (value: EvalResult) => { + return typeof getSingleValue(value) !== 'string'; +}); + +regFunc('ISNUMBER', (value: EvalResult) => { + return typeof getSingleValue(value) === 'number'; +}); + +regFunc('ISTEXT', (value: EvalResult) => { + return typeof getSingleValue(value) === 'string'; +}); + +regFunc('N', (value: EvalResult) => { + value = getSingleValue(value); + if (typeof value === 'number') { + return value; + } else if (typeof value === 'boolean') { + return value ? 1 : 0; + } else if (isErrorValue(value)) { + throw FormulaError.VALUE; + } else { + return 0; + } +}); + +regFunc('NA', () => { + throw FormulaError.NA; +}); + +regFunc('TYPE', (value: EvalResult) => { + if (typeof value === 'number') { + return 1; + } else if (typeof value === 'string') { + return 2; + } else if (typeof value === 'boolean') { + return 4; + } else if (value === undefined || value === null) { + return 16; + } else if (isErrorValue(value)) { + return 16; + } else if (Array.isArray(value)) { + return 64; + } else { + return 0; + } +}); diff --git a/packages/office-viewer/src/excel/formula/functions/logical.ts b/packages/office-viewer/src/excel/formula/functions/logical.ts new file mode 100644 index 000000000..f786d2cf2 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/logical.ts @@ -0,0 +1,154 @@ +/** + * 来自 fast-formula-parser + */ + +import FormulaError from '../FormulaError'; +import {EvalResult, isErrorValue} from '../eval/EvalResult'; +import {regFunc} from './functions'; +import {getBoolean} from './util/getBoolean'; +import {loopArgs} from './util/loopArgs'; +import {ISNA} from './information'; +import {getSingleValue} from './util/getSingleValue'; + +const error2Number = { + '#NULL!': 1, + '#DIV/0!': 2, + '#VALUE!': 3, + '#REF!': 4, + '#NAME?': 5, + '#NUM!': 6, + '#N/A': 7 +}; + +function getNumLogicalValue(params: EvalResult[]) { + let numTrue = 0, + numFalse = 0; + loopArgs(params, val => { + const type = typeof val; + if (type === 'string') { + if (val === 'TRUE') val = true; + else if (val === 'FALSE') val = false; + } else if (type === 'number') val = Boolean(val); + + if (typeof val === 'boolean') { + if (val === true) numTrue++; + else numFalse++; + } + }); + return [numTrue, numFalse]; +} + +regFunc('AND', (...params: EvalResult[]) => { + const [numTrue, numFalse] = getNumLogicalValue(params); + // OR returns #VALUE! if no logical values are found. + if (numTrue === 0 && numFalse === 0) { + throw FormulaError.VALUE; + } + + return numTrue > 0 && numFalse === 0; +}); + +regFunc('FALSE', () => false); + +regFunc( + 'IF', + ( + logicalTest: EvalResult, + valueIfTrue: EvalResult, + valueIfFalse: EvalResult = false + ) => { + logicalTest = getBoolean(logicalTest); + return logicalTest ? valueIfTrue : valueIfFalse; + } +); + +regFunc('IFERROR', (value: EvalResult, valueIfError: EvalResult) => { + return isErrorValue(value) ? valueIfError : value; +}); + +regFunc('IFS', (...params: EvalResult[]) => { + if (params.length % 2 !== 0) { + throw FormulaError.VALUE; + } + for (let i = 0; i < params.length / 2; i += 2) { + const logicalTest = getBoolean(params[i * 2]); + const valueIfTrue = params[i * 2 + 1]; + if (logicalTest) { + return valueIfTrue; + } + } + throw FormulaError.NA; +}); + +regFunc( + 'IFNA', + (value: EvalResult, valueIfNa: EvalResult, other: EvalResult) => { + if (other !== undefined) { + throw FormulaError.TOO_MANY_ARGS('IFNA'); + } + return ISNA(value) ? valueIfNa : value; + } +); + +regFunc('NOT', (logical: EvalResult) => { + return !getBoolean(logical); +}); + +regFunc('OR', (...params: EvalResult[]) => { + const [numTrue, numFalse] = getNumLogicalValue(params); + + // OR returns #VALUE! if no logical values are found. + if (numTrue === 0 && numFalse === 0) { + throw FormulaError.VALUE; + } + + return numTrue > 0; +}); + +regFunc('TRUE', () => true); + +regFunc('SWITCH', function SWITCH() { + let result; + + if (arguments.length > 0) { + const targetValue = getSingleValue(arguments[0]); + const argc = arguments.length - 1; + const switchCount = Math.floor(argc / 2); + let switchSatisfied = false; + const hasDefaultClause = argc % 2 !== 0; + const defaultClause = + argc % 2 === 0 ? null : arguments[arguments.length - 1]; + + if (switchCount) { + for (let index = 0; index < switchCount; index++) { + if (targetValue === arguments[index * 2 + 1]) { + result = arguments[index * 2 + 2]; + switchSatisfied = true; + break; + } + } + } + + if (!switchSatisfied) { + if (hasDefaultClause) { + return result; + } + throw FormulaError.NA; + } + } else { + throw FormulaError.VALUE; + } + + return result; +}); + +regFunc('XOR', (...params: EvalResult[]) => { + const [numTrue, numFalse] = getNumLogicalValue(params); + + // XOR returns #VALUE! if no logical values are found. + if (numTrue === 0 && numFalse === 0) { + throw FormulaError.VALUE; + } + + return numTrue % 2 === 1; +}); diff --git a/packages/office-viewer/src/excel/formula/functions/math.ts b/packages/office-viewer/src/excel/formula/functions/math.ts new file mode 100644 index 000000000..c764a1b7c --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/math.ts @@ -0,0 +1,838 @@ +/** + * 数学相关的函数，主要参考 fast-formula-parser 里的实现 + * https://github.com/LesterLyu/fast-formula-parser + */ + +import FormulaError from '../FormulaError'; +import {EvalResult} from '../eval/EvalResult'; +import {Factorials, factorial, factorialDouble} from './util/Factorials'; +import {functions, regFunc} from './functions'; +import { + getNumber, + getNumberOrThrow, + getNumberWithDefault +} from './util/getNumber'; +import {getNumbers} from './util/getNumbers'; +import {getNumber2DArray} from './util/getNumbersWithUndefined'; +import {getString, getStringOrThrow} from './util/getString'; +import {parseCriteria} from '../parser/parseCriteria'; +import {evalCriterial} from '../eval/evalCriterial'; +import {getArray} from './util/getArray'; +import {evalIFS} from './util/evalIFS'; + +// https://support.microsoft.com/en-us/office/abs-function-3420200f-5628-4e8c-99da-c99d7c87713c +regFunc('ABS', (arg: EvalResult) => { + const num = getNumberOrThrow(arg); + return Math.abs(num); +}); + +// https://support.microsoft.com/en-us/office/arabic-function-9a8da418-c17b-4ef9-a657-9370a30a674f +regFunc('ARABIC', (...args: EvalResult[]) => { + const str = getStringOrThrow(args[0]); + const roman = str.toUpperCase(); + if ( + !/^M*(?:D?C{0,3}|C[MD])(?:L?X{0,3}|X[CL])(?:V?I{0,3}|I[XV])$/.test(roman) + ) { + throw FormulaError.VALUE; + } + let r = 0; + roman.replace(/[MDLV]|C[MD]?|X[CL]?|I[XV]?/g, function (i) { + r += + { + M: 1000, + CM: 900, + D: 500, + CD: 400, + C: 100, + XC: 90, + L: 50, + XL: 40, + X: 10, + IX: 9, + V: 5, + IV: 4, + I: 1 + }[i] || 0; + return ''; + }); + + return r; +}); + +// https://support.microsoft.com/en-us/office/base-function-2ef61411-aee9-4f29-a811-1c42456c6342 +regFunc('BASE', (...args: EvalResult[]) => { + const numbers = getNumbers(args); + if (numbers.length < 2) { + throw FormulaError.VALUE; + } + const number = numbers[0]; + if (number < 0 || number >= 2 ** 53) { + throw FormulaError.NUM; + } + + const radix = numbers[1]; + if (radix < 2 || radix > 36) { + throw FormulaError.NUM; + } + const minLength = numbers.length > 2 ? numbers[2] : 0; + if (minLength < 0) { + throw FormulaError.NUM; + } + const result = number.toString(radix).toUpperCase(); + const res = + new Array(Math.max(minLength + 1 - result.length, 0)).join('0') + result; + return res; +}); + +// https://support.microsoft.com/en-us/office/ceiling-function-0a5cd7c8-0720-4f0a-bd2c-c943e510899f +function CEILING(...args: EvalResult[]) { + const numbers = getNumbers(args); + if (numbers.length !== 2) { + throw FormulaError.VALUE; + } + const number = numbers[0]; + const significance = numbers[1]; + + if (significance === 0) { + return 0; + } + + if ((number / significance) % 1 === 0) { + return number; + } + const absSignificance = Math.abs(significance); + const times = Math.floor(Math.abs(number) / absSignificance); + if (number < 0) { + // round down, away from zero + const roundDown = significance < 0; + return roundDown + ? -absSignificance * (times + 1) + : -absSignificance * times; + } else { + return (times + 1) * absSignificance; + } +} + +regFunc('CEILING', CEILING); + +// https://support.microsoft.com/en-us/office/ceiling-math-function-80f95d2f-b499-4eee-9f16-f795a8e306c8 +regFunc('CEILING.MATH', (...args: EvalResult[]) => { + const number = getNumberOrThrow(args[0]); + const significance = getNumber(args[1], number > 0 ? 1 : -1)!; + const mode = getNumber(args[2], 0)!; + if (number >= 0) { + return CEILING(number, significance); + } + // if round down, away from zero, then significance + const offset = mode ? significance : 0; + return CEILING(number, significance) - offset; +}); + +// https://support.microsoft.com/en-us/office/ceiling-precise-function-f366a774-527a-4c92-ba49-af0a196e66cb +regFunc('CEILING.PRECISE', (...args: EvalResult[]) => { + const number = getNumberOrThrow(args[0]); + const significance = getNumber(args[1], 1)!; + return CEILING(number, Math.abs(significance)); +}); + +function COMBIN(number: number, numberChosen: number) { + if (number < 0 || numberChosen < 0 || number < numberChosen) { + throw FormulaError.NUM; + } + const nFactorial = FACT(number), + kFactorial = FACT(numberChosen); + return nFactorial / kFactorial / FACT(number - numberChosen); +} + +// https://support.microsoft.com/en-us/office/combin-function-12a3f276-0a21-423a-8de6-06990aaf638a +regFunc('COMBIN', (...args: EvalResult[]) => { + const numbers = getNumbers(args); + if (numbers.length !== 2) { + throw FormulaError.VALUE; + } + return COMBIN(numbers[0], numbers[1]); +}); + +// https://support.microsoft.com/en-us/office/combina-function-efb49eaa-4f4c-4cd2-8179-0ddfcf9d035d +regFunc('COMBINA', (...args: EvalResult[]) => { + const number = getNumberOrThrow(args[0]); + const numberChosen = getNumberOrThrow(args[1]); + if ((number === 0 || number === 1) && numberChosen === 0) { + return 1; + } + if (number < 0 || numberChosen < 0) { + throw FormulaError.NUM; + } + return COMBIN(number + numberChosen - 1, number - 1); +}); + +regFunc('DECIMAL', (...args: EvalResult[]) => { + if (args.length != 2) { + throw FormulaError.VALUE; + } + const text = getStringOrThrow(args[0]); + let radix = getNumberOrThrow(args[1]); + + radix = Math.trunc(radix); + if (radix < 2 || radix > 36) { + throw FormulaError.NUM; + } + const res = parseInt(text, radix); + if (isNaN(res)) { + throw FormulaError.NUM; + } + return res; +}); + +regFunc('DEGREES', (arg: EvalResult) => { + const num = getNumberOrThrow(arg); + return (num * 180) / Math.PI; +}); + +regFunc('EVEN', (arg: EvalResult) => { + const num = getNumberOrThrow(arg); + return CEILING(num, -2); +}); + +regFunc('EXP', (arg: EvalResult) => { + const num = getNumberOrThrow(arg); + return Math.exp(num); +}); + +function FACT(num: number) { + num = Math.trunc(num); + if (num > 170 || num < 0) { + throw FormulaError.NUM; + } + if (num <= 100) { + return Factorials[num]; + } + return factorial(num); +} + +regFunc('FACT', (arg: EvalResult) => { + const num = getNumberOrThrow(arg); + return FACT(num); +}); + +regFunc('FACTDOUBLE', (arg: EvalResult) => { + let number = getNumberOrThrow(arg); + number = Math.trunc(number); + if (number < -1) { + throw FormulaError.NUM; + } + if (number === -1) { + return 1; + } + + return factorialDouble(number); +}); + +export function FLOOR(number: number, significance: number) { + if (significance === 0) { + return 0; + } + if (number > 0 && significance < 0) { + throw FormulaError.NUM; + } + if ((number / significance) % 1 === 0) { + return number; + } + const absSignificance = Math.abs(significance); + const times = Math.floor(Math.abs(number) / absSignificance); + if (number < 0) { + // round down, away from zero + const roundDown = significance < 0; + return roundDown + ? -absSignificance * times + : -absSignificance * (times + 1); + } else { + // toward zero + return times * absSignificance; + } +} + +regFunc('FLOOR', (...args: EvalResult[]) => { + const number = getNumberOrThrow(args[0]); + const significance = getNumber(args[1], 0)!; + return FLOOR(number, significance); +}); + +regFunc('FLOOR.MATH', (...args: EvalResult[]) => { + const number = getNumberOrThrow(args[0]); + const significance = getNumber(args[1], number > 0 ? 1 : -1)!; + const mode = getNumber(args[2], 0)!; + + // The Mode argument does not affect positive numbers. + if (mode === 0 || number >= 0) { + // away from zero + return FLOOR(number, Math.abs(significance)); + } + // towards zero, add a significance + return FLOOR(number, significance) + significance; +}); + +regFunc('FLOOR.PRECISE', (...args: EvalResult[]) => { + const number = getNumberOrThrow(args[0]); + + const significance = getNumber(args[1], 1)!; + return FLOOR(number, Math.abs(significance)); +}); + +regFunc('GCD', (...args: EvalResult[]) => { + const numbers = getNumbers(args, arg => { + if (arg === undefined) { + throw FormulaError.VALUE; + } + if (arg < 0 || arg > 9007199254740990) { + throw FormulaError.NUM; + } + + return Math.trunc(arg); + }); + + // http://rosettacode.org/wiki/Greatest_common_divisor#JavaScript + let i, + y, + n = numbers.length, + x = Math.abs(numbers[0]); + + for (i = 1; i < n; i++) { + y = Math.abs(numbers[i]); + + while (x && y) { + x > y ? (x %= y) : (y %= x); + } + x += y; + } + return x; +}); + +regFunc('INT', (arg: EvalResult) => { + const num = getNumberOrThrow(arg); + return Math.floor(num); +}); + +regFunc('ISO.CEILING', (...args: EvalResult[]) => { + return functions.get('CEILING.PRECISE')!(...args); +}); + +regFunc('LCM', (...args: EvalResult[]) => { + const numbers = getNumbers(args, arg => { + if (arg === undefined) { + throw FormulaError.VALUE; + } + if (arg < 0 || arg > 9007199254740990) { + throw FormulaError.NUM; + } + + return Math.trunc(arg); + }); + + let n = numbers.length, + a = Math.abs(numbers[0]); + + for (let i = 1; i < n; i++) { + let b = Math.abs(numbers[i]), + c = a; + + while (a && b) { + a > b ? (a %= b) : (b %= a); + } + a = Math.abs(c * numbers[i]) / (a + b); + } + return a; +}); + +regFunc('LN', (arg: EvalResult) => { + const num = getNumberOrThrow(arg); + return Math.log(num); +}); + +regFunc('LOG', (...args: EvalResult[]) => { + const number = getNumberOrThrow(args[0]); + const base = getNumber(args[1], 10)!; + return Math.log(number) / Math.log(base); +}); + +regFunc('LOG10', (arg: EvalResult) => { + const num = getNumberOrThrow(arg); + return Math.log10(num); +}); + +function getNum(num: number | undefined): number { + if (num === undefined) { + throw FormulaError.VALUE; + } + return num; +} + +regFunc('MDETERM', (...args: EvalResult[]) => { + if (args.length !== 1) { + throw FormulaError.VALUE; + } + const array = getNumber2DArray(args[0]); + if (array.length === 0) { + throw FormulaError.VALUE; + } + if (!Array.isArray(array[0])) { + throw FormulaError.VALUE; + } + if (array[0].length !== array.length) { + throw FormulaError.VALUE; + } + const numRow = array.length, + numCol = array[0].length; + let det = 0, + diagLeft, + diagRight; + + if (numRow === 1) { + return array[0][0] || 0; + } else if (numRow === 2) { + if (!Array.isArray(array[1])) { + throw FormulaError.VALUE; + } + + return ( + getNum(array[0][0]) * getNum(array[1][1]) - + getNum(array[0][1]) * getNum(array[1][0]) + ); + } + + for (let col = 0; col < numCol; col++) { + diagLeft = getNum(array[0][col]); + diagRight = getNum(array[0][col]); + + for (let row = 1; row < numRow; row++) { + const rowArray = array[row]; + if (!Array.isArray(rowArray) || rowArray === undefined) { + throw FormulaError.VALUE; + } + + diagRight *= getNum(rowArray[(((col + row) % numCol) + numCol) % numCol]); + diagLeft *= getNum(rowArray[(((col - row) % numCol) + numCol) % numCol]); + } + + det += diagRight - diagLeft; + } + + return det; +}); + +regFunc('MMULT', (...args: EvalResult[]) => { + const array1 = getNumber2DArray(args[0]); + const array2 = getNumber2DArray(args[1]); + const aNumRows = array1.length, + aNumCols = array1[0].length, + bNumRows = array2.length, + bNumCols = array2[0].length, + m = new Array(aNumRows); // initialize array of rows + + if (aNumCols !== bNumRows) { + throw FormulaError.VALUE; + } + + for (let r = 0; r < aNumRows; r++) { + m[r] = new Array(bNumCols); // initialize the current row + for (let c = 0; c < bNumCols; c++) { + m[r][c] = 0; // initialize the current cell + for (let i = 0; i < aNumCols; i++) { + const v1 = array1[r][i], + v2 = array2[i][c]; + if (typeof v1 !== 'number' || typeof v2 !== 'number') { + throw FormulaError.VALUE; + } + + m[r][c] += array1[r][i]! * array2[i][c]!; + } + } + } + return m; +}); + +regFunc('MOD', (...args: EvalResult[]) => { + const number = getNumberOrThrow(args[0]); + const divisor = getNumberOrThrow(args[1]); + if (divisor === 0) { + throw FormulaError.DIV0; + } + + return number - divisor * Math.floor(number / divisor); +}); + +regFunc('MROUND', (...args: EvalResult[]) => { + const number = getNumberOrThrow(args[0]); + const multiple = getNumberOrThrow(args[1]); + if (multiple === 0) { + return 0; + } + if ((number > 0 && multiple < 0) || (number < 0 && multiple > 0)) { + throw FormulaError.NUM; + } + if ((number / multiple) % 1 === 0) { + return number; + } + return Math.round(number / multiple) * multiple; +}); + +regFunc('MULTINOMIAL', (...args: EvalResult[]) => { + const numbers = getNumbers(args); + let numerator = 0, + denominator = 1; + for (const num of numbers) { + if (num < 0) { + throw FormulaError.NUM; + } + numerator += num; + denominator *= factorial(num); + } + return factorial(numerator) / denominator; +}); + +regFunc('MUNIT', (arg: EvalResult) => { + const dimension = parseInt(getNumberOrThrow(arg) + '', 10); + if (dimension < 0) { + throw FormulaError.NUM; + } + if (!dimension || dimension <= 0) { + throw FormulaError.VALUE; + } + + return Array(dimension) + .fill(0) + .map(() => Array(dimension).fill(0)) + .map((el, i) => { + el[i] = 1; + return el; + }); +}); + +regFunc('ODD', (arg: EvalResult) => { + const number = getNumberOrThrow(arg); + if (number === 0) { + return 1; + } + let temp = Math.ceil(Math.abs(number)); + temp = temp & 1 ? temp : temp + 1; + return number > 0 ? temp : -temp; +}); + +regFunc('PI', () => Math.PI); + +regFunc('POWER', (...args: EvalResult[]) => { + const number = getNumberOrThrow(args[0]); + const power = getNumberOrThrow(args[1]); + return number ** power; +}); + +regFunc('PRODUCT', (...args: EvalResult[]) => { + const numbers = getNumbers(args); + return numbers.reduce((prev, cur) => prev * cur, 1); +}); + +regFunc('QUOTIENT', (...args: EvalResult[]) => { + const number = getNumberOrThrow(args[0]); + const divisor = getNumberOrThrow(args[1]); + if (divisor === 0) { + throw FormulaError.DIV0; + } + return Math.trunc(number / divisor); +}); + +regFunc('RADIANS', (arg: EvalResult) => { + const degrees = getNumberOrThrow(arg); + return (degrees * Math.PI) / 180; +}); + +regFunc('RAND', () => Math.random()); + +function RANK(number: EvalResult, ref: EvalResult, order: EvalResult) { + const num = getNumberOrThrow(number); + const array = getNumbers([ref]); + const ord = getNumberWithDefault(order, 0); + const sorted = array.slice().sort((a, b) => a - b); + const index = sorted.indexOf(num); + if (index === -1) { + throw FormulaError.NA; + } + return ord === 0 ? array.length - index : index + 1; +} +regFunc('RANK', RANK); + +regFunc('RANK.EQ', RANK); + +regFunc( + 'RANK.AVG', + (number: EvalResult, ref: EvalResult, order: EvalResult) => { + const num = getNumberOrThrow(number); + const array = getNumbers([ref]); + const ord = getNumberWithDefault(order, 0); + const sorted = array.slice().sort((a, b) => a - b); + const index = sorted.indexOf(num); + if (index === -1) { + throw FormulaError.NA; + } + const count = sorted.filter(v => v === num).length; + return ord === 0 + ? array.length - index - (count - 1) / 2 + : index + 1 + (count - 1) / 2; + } +); + +regFunc('RANDBETWEEN', (...args: EvalResult[]) => { + const bottom = getNumberOrThrow(args[0]); + const top = getNumberOrThrow(args[1]); + if (bottom > top) { + throw FormulaError.NUM; + } + + return Math.floor(Math.random() * (top - bottom + 1) + bottom); +}); + +regFunc('ROMAN', (...args: EvalResult[]) => { + const number = getNumberOrThrow(args[0]); + const form = getNumber(args[1], 0); + if (form !== 0) { + throw Error('ROMAN: only allows form=0 (classic form).'); + } + // The MIT License + // Copyright (c) 2008 Steven Levithan + const digits = String(number).split(''); + if (digits.length === 0) { + throw FormulaError.VALUE; + } + const key = [ + '', + 'C', + 'CC', + 'CCC', + 'CD', + 'D', + 'DC', + 'DCC', + 'DCCC', + 'CM', + '', + 'X', + 'XX', + 'XXX', + 'XL', + 'L', + 'LX', + 'LXX', + 'LXXX', + 'XC', + '', + 'I', + 'II', + 'III', + 'IV', + 'V', + 'VI', + 'VII', + 'VIII', + 'IX' + ]; + let roman = '', + i = 3; + while (i--) { + roman = (key[+digits.pop()! + i * 10] || '') + roman; + } + return new Array(+digits.join('') + 1).join('M') + roman; +}); + +regFunc('ROUND', (...args: EvalResult[]) => { + const number = getNumberOrThrow(args[0]); + const digits = getNumberOrThrow(args[1]); + const multiplier = Math.pow(10, Math.abs(digits)); + const sign = number > 0 ? 1 : -1; + if (digits > 0) { + return (sign * Math.round(Math.abs(number) * multiplier)) / multiplier; + } else if (digits === 0) { + return sign * Math.round(Math.abs(number)); + } else { + return sign * Math.round(Math.abs(number) / multiplier) * multiplier; + } +}); + +regFunc('ROUNDDOWN', (...args: EvalResult[]) => { + const number = getNumberOrThrow(args[0]); + const digits = getNumberOrThrow(args[1]); + const multiplier = Math.pow(10, Math.abs(digits)); + const sign = number > 0 ? 1 : -1; + if (digits > 0) { + const offset = (1 / multiplier) * 0.5; + return ( + (sign * Math.round((Math.abs(number) - offset) * multiplier)) / multiplier + ); + } else if (digits === 0) { + const offset = 0.5; + return sign * Math.round(Math.abs(number) - offset); + } else { + const offset = multiplier * 0.5; + return ( + sign * Math.round((Math.abs(number) - offset) / multiplier) * multiplier + ); + } +}); + +regFunc('ROUNDUP', (...args: EvalResult[]) => { + const number = getNumberOrThrow(args[0]); + const digits = getNumberOrThrow(args[1]); + const multiplier = Math.pow(10, Math.abs(digits)); + const sign = number > 0 ? 1 : -1; + if (digits > 0) { + const offset = (1 / multiplier) * 0.5; + return ( + (sign * Math.round((Math.abs(number) + offset) * multiplier)) / multiplier + ); + } else if (digits === 0) { + const offset = 0.5; + return sign * Math.round(Math.abs(number) + offset); + } else { + const offset = multiplier * 0.5; + return ( + sign * Math.round((Math.abs(number) + offset) / multiplier) * multiplier + ); + } +}); + +regFunc('SERIESSUM', (argX, argN, argM, ...args: EvalResult[]) => { + const x = getNumberOrThrow(argX); + const n = getNumberOrThrow(argN); + const m = getNumberOrThrow(argM); + let i = 0; + let result = 0; + const coefficients = getNumbers(args); + for (const coefficient of coefficients) { + if (i === 0) { + result = coefficient * Math.pow(x, n); + } else { + result += coefficient * Math.pow(x, n + i * m); + } + i++; + } + + return result; +}); + +regFunc('SIGN', (arg: EvalResult) => { + const num = getNumberOrThrow(arg); + return num > 0 ? 1 : num < 0 ? -1 : 0; +}); + +regFunc('SQRT', (arg: EvalResult) => { + const num = getNumberOrThrow(arg); + if (num < 0) { + throw FormulaError.NUM; + } + return Math.sqrt(num); +}); + +regFunc('SQRTPI', (arg: EvalResult) => { + const num = getNumberOrThrow(arg); + if (num < 0) { + throw FormulaError.NUM; + } + return Math.sqrt(num * Math.PI); +}); + +regFunc('SUM', (...args: EvalResult[]) => { + const sum = getNumbers(args).reduce((prev, cur) => prev + cur, 0); + return sum; +}); + +regFunc( + 'SUMIF', + (range: EvalResult, criteria: EvalResult, sumRange: EvalResult) => { + const parsedCriteria = parseCriteria(criteria as string); + const numbers = getArray([range]) as number[]; + const sumNumbers = sumRange ? getNumbers([sumRange]) : numbers; + if (numbers.length !== sumNumbers.length) { + throw FormulaError.VALUE; + } + let sum = 0; + for (let i = 0; i < numbers.length; i++) { + if (evalCriterial(parsedCriteria, numbers[i])) { + sum += sumNumbers[i]; + } + } + return sum; + } +); + +regFunc('SUMIFS', (...args: EvalResult[]) => { + const numbers = evalIFS(args) as number[]; + return numbers.reduce((prev, cur) => prev + cur, 0); +}); + +regFunc('SUMPRODUCT', (array1Arg, ...args: EvalResult[]) => { + const array1 = getNumber2DArray(array1Arg); + const arrays = args.map(arg => getNumber2DArray(arg)); + if (arrays.length === 0) { + throw FormulaError.VALUE; + } + + for (const array of arrays) { + if (array1[0].length !== array[0].length || array1.length !== array.length) + throw FormulaError.VALUE; + for (let i = 0; i < array1.length; i++) { + for (let j = 0; j < array1[0].length; j++) { + if (typeof array1[i][j] !== 'number') { + array1[i][j] = 0; + } + if (typeof array[i][j] !== 'number') { + array[i][j] = 0; + } + array1[i][j]! *= array[i][j]!; + } + } + } + let result = 0; + + array1.forEach(row => { + row.forEach(value => { + result += value || 0; + }); + }); + + return result; +}); + +regFunc('SUMSQ', (...args: EvalResult[]) => { + const numbers = getNumbers(args); + return numbers.reduce((prev, cur) => prev + cur ** 2, 0); +}); + +regFunc('SUMX2MY2', (arrayX: EvalResult, arrayY: EvalResult) => { + const x = getNumbers([arrayX]); + const y = getNumbers([arrayY]); + if (x.length !== y.length) { + throw FormulaError.VALUE; + } + return x.reduce((prev, cur, i) => prev + cur ** 2 - y[i] ** 2, 0); +}); + +regFunc('SUMX2PY2', (arrayX: EvalResult, arrayY: EvalResult) => { + const x = getNumbers([arrayX]); + const y = getNumbers([arrayY]); + if (x.length !== y.length) { + throw FormulaError.VALUE; + } + return x.reduce((prev, cur, i) => prev + cur ** 2 + y[i] ** 2, 0); +}); + +regFunc('SUMXMY2', (arrayX: EvalResult, arrayY: EvalResult) => { + const x = getNumbers([arrayX]); + const y = getNumbers([arrayY]); + if (x.length !== y.length) { + throw FormulaError.VALUE; + } + return x.reduce((prev, cur, i) => prev + (cur - y[i]) ** 2, 0); +}); + +regFunc('TRUNC', (arg: EvalResult) => { + const num = getNumberOrThrow(arg); + return num >= 0 ? Math.floor(num) : Math.ceil(num); +}); diff --git a/packages/office-viewer/src/excel/formula/functions/reference.ts b/packages/office-viewer/src/excel/formula/functions/reference.ts new file mode 100644 index 000000000..7df7d56d8 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/reference.ts @@ -0,0 +1,461 @@ +/** + * 来自 fast-formula-parser + */ + +import FormulaError from '../FormulaError'; +import {EvalResult, isErrorValue} from '../eval/EvalResult'; +import {regFunc} from './functions'; +import {flattenArgs} from './util/flattenArgs'; +import {get2DArray} from './util/get2DArrayOrThrow'; +import {getArray} from './util/getArray'; +import {getBoolean, getBooleanWithDefault} from './util/getBoolean'; +import {getNumberOrThrow, getNumberWithDefault} from './util/getNumber'; +import {getNumbers} from './util/getNumbers'; +import { + getNumber2DArray, + getNumber2DArrayOrThrow +} from './util/getNumbersWithUndefined'; +import {getStringOrThrow, getStringWithDefault} from './util/getString'; +import {loopArgs} from './util/loopArgs'; +import {WildCard} from './util/wildCard'; + +function columnNumberToName(number: number) { + let dividend = number; + let name = ''; + let modulo = 0; + + while (dividend > 0) { + modulo = (dividend - 1) % 26; + name = String.fromCharCode('A'.charCodeAt(0) + modulo) + name; + dividend = Math.floor((dividend - modulo) / 26); + } + + return name; +} + +regFunc( + 'ADDRESS', + ( + rowNumber: EvalResult, + columnNumber: EvalResult, + absNum: EvalResult, + a1: EvalResult, + sheetText: EvalResult + ) => { + rowNumber = getNumberOrThrow(rowNumber); + columnNumber = getNumberOrThrow(columnNumber); + absNum = getNumberWithDefault(absNum, 1); + a1 = getBooleanWithDefault(a1, true); + sheetText = getStringWithDefault(sheetText, ''); + + if (rowNumber < 1 || columnNumber < 1 || absNum < 1 || absNum > 4) + throw FormulaError.VALUE; + + let result = ''; + if (sheetText.length > 0) { + if (/[^A-Za-z_.\d\u007F-\uFFFF]/.test(sheetText)) { + result += `'${sheetText}'!`; + } else { + result += sheetText + '!'; + } + } + if (a1) { + // A1 style + result += absNum === 1 || absNum === 3 ? '$' : ''; + result += columnNumberToName(columnNumber); + result += absNum === 1 || absNum === 2 ? '$' : ''; + result += rowNumber; + } else { + // R1C1 style + result += 'R'; + result += absNum === 4 || absNum === 3 ? `[${rowNumber}]` : rowNumber; + result += 'C'; + result += + absNum === 4 || absNum === 2 ? `[${columnNumber}]` : columnNumber; + } + return result; + } +); + +regFunc( + 'LOOKUP', + (lookupValue: EvalResult, lookupArray: any, resultArray: any) => { + lookupArray = getArray(lookupArray); + resultArray = resultArray ? getArray(resultArray) : lookupArray; + + const isNumberLookup = typeof lookupValue === 'number'; + let result = 0; + + for (let i = 0; i < lookupArray.length; i++) { + if (lookupArray[i] === lookupValue) { + return resultArray[i]; + } else if ( + (isNumberLookup && lookupArray[i] <= lookupValue) || + (typeof lookupArray[i] === 'string' && + lookupArray[i].localeCompare(lookupValue) < 0) + ) { + result = resultArray[i]; + } else if (isNumberLookup && lookupArray[i] > lookupValue) { + return result; + } + } + + return result; + } +); + +regFunc( + 'HLOOKUP', + ( + lookupValue: any, // 目前这两个参数可能有很多类型，后面再优化 + tableArray: any, + rowIndexNum: EvalResult, + rangeLookup: EvalResult + ) => { + tableArray = get2DArray(tableArray); + if (!Array.isArray(tableArray)) { + throw FormulaError.NA; + } + rowIndexNum = getNumberOrThrow(rowIndexNum); + rangeLookup = getBooleanWithDefault(rangeLookup, true); + + // check if rowIndexNum out of bound + if (rowIndexNum < 1) throw FormulaError.VALUE; + if (tableArray[rowIndexNum - 1] === undefined) { + throw FormulaError.REF; + } + + const lookupType = typeof lookupValue; // 'number', 'string', 'boolean' + + // approximate lookup (assume the array is sorted) + if (rangeLookup) { + let prevValue = + lookupType === typeof tableArray[0][0] ? tableArray[0][0] : null; + for (let i = 1; i < tableArray[0].length; i++) { + const currValue = tableArray[0][i]; + const type = typeof currValue; + // skip the value if type does not match + if (type !== lookupType) continue; + // if the previous two values are greater than lookup value, throw #N/A + if (prevValue > lookupValue && currValue > lookupValue) { + throw FormulaError.NA; + } + if (currValue === lookupValue) return tableArray[rowIndexNum - 1][i]; + // if previous value <= lookup value and current value > lookup value + if ( + prevValue != null && + currValue > lookupValue && + prevValue <= lookupValue + ) { + return tableArray[rowIndexNum - 1][i - 1]; + } + prevValue = currValue; + } + if (prevValue == null) { + throw FormulaError.NA; + } + if (tableArray[0].length === 1) { + return tableArray[rowIndexNum - 1][0]; + } + return prevValue; + } + // exact lookup with wildcard support + else { + let index = -1; + if (WildCard.isWildCard(lookupValue)) { + index = tableArray[0].findIndex((item: any) => { + return WildCard.toRegex(lookupValue, 'i').test(item); + }); + } else { + index = tableArray[0].findIndex((item: any) => { + return item === lookupValue; + }); + } + // the exact match is not found + if (index === -1) throw FormulaError.NA; + return tableArray[rowIndexNum - 1][index]; + } + } +); + +// 这个函数实现主要来自 formulajs +regFunc( + 'MATCH', + (lookupValue: any, lookupArray: any, matchType: EvalResult) => { + lookupArray = getArray(lookupArray); + if (!Array.isArray(lookupArray)) { + throw FormulaError.NA; + } + matchType = getNumberWithDefault(matchType, 1); + + if (matchType !== -1 && matchType !== 0 && matchType !== 1) { + throw FormulaError.NA; + } + + let index; + let indexValue; + + for (let idx = 0; idx < lookupArray.length; idx++) { + if (matchType === 1) { + if (lookupArray[idx] === lookupValue) { + return idx + 1; + } else if (lookupArray[idx] < lookupValue) { + if (!indexValue) { + index = idx + 1; + indexValue = lookupArray[idx]; + } else if (lookupArray[idx] > indexValue) { + index = idx + 1; + indexValue = lookupArray[idx]; + } + } + } else if (matchType === 0) { + if ( + typeof lookupValue === 'string' && + typeof lookupArray[idx] === 'string' + ) { + const lookupValueStr = lookupValue + .toLowerCase() + .replace(/\?/g, '.') + .replace(/\*/g, '.*') + .replace(/~/g, '\\') + .replace(/\+/g, '\\+') + .replace(/\(/g, '\\(') + .replace(/\)/g, '\\)') + .replace(/\[/g, '\\[') + .replace(/\]/g, '\\]'); + + const regex = new RegExp('^' + lookupValueStr + '$'); + + if (regex.test(lookupArray[idx].toLowerCase())) { + return idx + 1; + } + } else { + if (lookupArray[idx] === lookupValue) { + return idx + 1; + } + } + } else if (matchType === -1) { + if (lookupArray[idx] === lookupValue) { + return idx + 1; + } else if (lookupArray[idx] > lookupValue) { + if (!indexValue) { + index = idx + 1; + indexValue = lookupArray[idx]; + } else if (lookupArray[idx] < indexValue) { + index = idx + 1; + indexValue = lookupArray[idx]; + } + } + } + } + return index; + } +); + +regFunc('TRANSPOSE', (arg: EvalResult) => { + const array = getNumber2DArrayOrThrow(arg); + // https://github.com/numbers/numbers.js/blob/master/lib/numbers/matrix.js#L171 + const result: number[][] = []; + + if (!Array.isArray(array)) { + throw FormulaError.VALUE; + } + + if (!array.length) { + return [[]]; + } + + for (let i = 0; i < array[0].length; i++) { + result[i] = []; + for (let j = 0; j < array.length; j++) { + result[i][j] = array[j][i]; + } + } + + return result; +}); + +regFunc( + 'VLOOKUP', + ( + lookupValue: any, + tableArray: any, + colIndexNum: EvalResult, + rangeLookup: EvalResult + ) => { + tableArray = get2DArray(tableArray); + if (!Array.isArray(tableArray)) { + throw FormulaError.NA; + } + colIndexNum = getNumberOrThrow(colIndexNum); + rangeLookup = getBooleanWithDefault(rangeLookup, true); + + // check if colIndexNum out of bound + if (colIndexNum < 1) throw FormulaError.VALUE; + if (tableArray[0][colIndexNum - 1] === undefined) throw FormulaError.REF; + + const lookupType = typeof lookupValue; // 'number', 'string', 'boolean' + + // approximate lookup (assume the array is sorted) + if (rangeLookup) { + let prevValue = + lookupType === typeof tableArray[0][0] ? tableArray[0][0] : null; + for (let i = 1; i < tableArray.length; i++) { + const currRow = tableArray[i]; + const currValue = tableArray[i][0]; + const type = typeof currValue; + // skip the value if type does not match + if (type !== lookupType) continue; + // if the previous two values are greater than lookup value, throw #N/A + if (prevValue > lookupValue && currValue > lookupValue) { + throw FormulaError.NA; + } + if (currValue === lookupValue) return currRow[colIndexNum - 1]; + // if previous value <= lookup value and current value > lookup value + if ( + prevValue != null && + currValue > lookupValue && + prevValue <= lookupValue + ) { + return tableArray[i - 1][colIndexNum - 1]; + } + prevValue = currValue; + } + if (prevValue == null) throw FormulaError.NA; + if (tableArray.length === 1) { + return tableArray[0][colIndexNum - 1]; + } + return prevValue; + } + // exact lookup with wildcard support + else { + let index = -1; + if (WildCard.isWildCard(lookupValue)) { + index = tableArray.findIndex(currRow => { + return WildCard.toRegex(lookupValue, 'i').test(currRow[0]); + }); + } else { + index = tableArray.findIndex(currRow => { + return currRow[0] === lookupValue; + }); + } + // the exact match is not found + if (index === -1) throw FormulaError.NA; + return tableArray[index][colIndexNum - 1]; + } + } +); + +function isOneDimensionalArray(array: any[]) { + return !array.every(el => Array.isArray(el)) || array.length === 0; +} + +export function fillMatrix(array: number[][] | number[], fill_value?: number) { + if (!array) { + throw FormulaError.VALUE; + } + let matrix: number[][]; + // 兼容一维数组的情况 + if (isOneDimensionalArray(array)) { + matrix = [[...(array as number[])]]; + } else { + matrix = array as number[][]; + } + + matrix.map((arr, i) => { + arr.map((a, j) => { + if (!a) { + matrix[i][j] = 0; + } + }); + }); + + const longestArrayIndex = matrix.reduce( + (acc, arr, i) => (arr.length > matrix[acc].length ? i : acc), + 0 + ); + const longestArrayLength = matrix[longestArrayIndex].length; + + return matrix.map(el => [ + ...el, + ...Array(longestArrayLength - el.length).fill(fill_value ? fill_value : 0) + ]); +} + +export function transpose(matrix: number[][]) { + if (!matrix) { + throw FormulaError.VALUE; + } + + return matrix[0].map((col, i) => matrix.map(row => row[i])); +} + +regFunc('SORT', (...args: EvalResult[]) => { + const array = get2DArray(args[0]) as number[][]; + let sort_index = getNumberWithDefault(args[1], 1); + const sort_order = getNumberWithDefault(args[2], 1); + const by_col = getBooleanWithDefault(args[3], false); + if (array.length === 0) { + return 0; + } + + if (!sort_index || sort_index < 1) { + throw FormulaError.VALUE; + } + + if (sort_order !== 1 && sort_order !== -1) { + throw FormulaError.VALUE; + } + + const sortArray = (arr: number[][]) => + arr.sort((a, b) => { + const a_v = a[sort_index - 1]; + const b_v = b[sort_index - 1]; + + return sort_order === 1 + ? a_v < b_v + ? sort_order * -1 + : sort_order + : a_v > b_v + ? sort_order + : sort_order * -1; + }); + + const matrix = fillMatrix(array); + const result = by_col ? transpose(matrix) : matrix; + + return sort_index >= 1 && sort_index <= result[0].length + ? by_col + ? transpose(sortArray(result)) + : sortArray(result) + : 0; +}); + +export function UNIQUE(...args: any[]) { + const result = []; + for (let i = 0; i < args.length; ++i) { + let hasElement = false; + const element = args[i]; + + // Check if we've already seen this element. + + for (let j = 0; j < result.length; ++j) { + hasElement = result[j] === element; + + if (hasElement) { + break; + } + } + + // If we did not find it, add it to the result. + if (!hasElement) { + result.push(element); + } + } + + return result; +} + +regFunc('UNIQUE', (...args: EvalResult[]) => { + return UNIQUE(...flattenArgs(args)); +}); diff --git a/packages/office-viewer/src/excel/formula/functions/special.ts b/packages/office-viewer/src/excel/formula/functions/special.ts new file mode 100644 index 000000000..a748007ee --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/special.ts @@ -0,0 +1,178 @@ +/** + * 一些特殊实现的函数，在 visitFunction 里实现的 + */ + +import {FormulaEnv, getRange} from '../FormulaEnv'; +import FormulaError from '../FormulaError'; +import {ASTNode} from '../ast/ASTNode'; +import {EvalResult} from '../eval/EvalResult'; +import { + visitReference, + visitReferenceIgnoreHidden +} from '../eval/visitReference'; +import {tokenIsRef} from '../parser/tokenIsRef'; +import {functions} from './functions'; + +export function ISREF(env: FormulaEnv, node: ASTNode): EvalResult { + if (node.children.length === 1) { + const arg = node.children[0]; + if (!Array.isArray(arg)) { + return tokenIsRef(arg.token); + } else { + return false; + } + } else { + return false; + } +} + +export function AREAS(env: FormulaEnv, node: ASTNode): EvalResult { + if (node.children.length === 1) { + const arg = node.children[0]; + if (!Array.isArray(arg)) { + if (arg.type === 'Union') { + return arg.children.length; + } else { + return 1; + } + } else { + return arg.length; + } + } else { + throw FormulaError.VALUE; + } +} + +export function SUBTOTAL(env: FormulaEnv, node: ASTNode): EvalResult { + const args = node.children; + if (args.length < 2) { + throw FormulaError.VALUE; + } + const funcNum = parseInt((args[0] as ASTNode).token.value); + const refs = args.slice(1) as ASTNode[]; + let values: EvalResult[] = []; + if (funcNum > 100) { + values = refs.map(ref => { + return visitReferenceIgnoreHidden(env, ref); + }); + } else { + values = refs.map(ref => { + return visitReference(env, ref); + }); + } + + switch (funcNum) { + case 1: + case 101: + return functions.get('AVERAGE')!(...values); + case 2: + case 102: + return functions.get('COUNT')!(...values); + case 3: + case 103: + return functions.get('COUNTA')!(...values); + case 4: + case 104: + return functions.get('MAX')!(...values); + case 5: + case 105: + return functions.get('MIN')!(...values); + case 6: + case 106: + return functions.get('PRODUCT')!(...values); + case 7: + case 107: + return functions.get('STDEV')!(...values); + case 8: + case 108: + return functions.get('STDEVP')!(...values); + case 9: + case 109: + return functions.get('SUM')!(...values); + case 10: + case 110: + return functions.get('VAR')!(...values); + case 11: + case 111: + return functions.get('VARP')!(...values); + + default: + throw FormulaError.VALUE; + } +} + +export function ROW(env: FormulaEnv, node: ASTNode) { + const args = node.children; + if (args.length === 1) { + const ref = args[0] as ASTNode; + if (tokenIsRef(ref.token) && ref.ref) { + const range = getRange(env, ref.ref); + return range.startRow + 1; + } + throw FormulaError.VALUE; + } else { + return env.formulaCell().startRow + 1; + } +} + +export function ROWS(env: FormulaEnv, node: ASTNode) { + const args = node.children; + if (args.length === 1) { + const ref = args[0] as ASTNode; + if (tokenIsRef(ref.token) && ref.ref) { + const range = getRange(env, ref.ref); + return range.endRow - range.startRow + 1; + } else if (Array.isArray(ref)) { + return ref.length; + } + throw FormulaError.VALUE; + } else { + throw FormulaError.VALUE; + } +} + +export function COLUMN(env: FormulaEnv, node: ASTNode) { + const args = node.children; + if (args.length === 1) { + const ref = args[0] as ASTNode; + if (tokenIsRef(ref.token) && ref.ref) { + const range = getRange(env, ref.ref); + return range.startCol + 1; + } + throw FormulaError.VALUE; + } else { + return env.formulaCell().startCol + 1; + } +} + +export function COLUMNS(env: FormulaEnv, node: ASTNode) { + const args = node.children; + if (args.length === 1) { + const ref = args[0] as ASTNode; + if (tokenIsRef(ref.token) && ref.ref) { + const range = getRange(env, ref.ref); + return range.endCol - range.startCol + 1; + } else if (Array.isArray(ref)) { + if (Array.isArray(ref[0])) { + return ref[0].length; + } + return 0; + } + throw FormulaError.VALUE; + } else { + throw FormulaError.VALUE; + } +} + +export const specialFunctions = new Map< + string, + (env: FormulaEnv, node: ASTNode) => EvalResult +>(); + +specialFunctions.set('ISREF', ISREF); +specialFunctions.set('AREAS', AREAS); +specialFunctions.set('SUBTOTAL', SUBTOTAL); +specialFunctions.set('ROW', ROW); +specialFunctions.set('ROWS', ROWS); +specialFunctions.set('COLUMN', COLUMN); +specialFunctions.set('COLUMNS', COLUMNS); diff --git a/packages/office-viewer/src/excel/formula/functions/statistical.ts b/packages/office-viewer/src/excel/formula/functions/statistical.ts new file mode 100644 index 000000000..c49e9cc8c --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/statistical.ts @@ -0,0 +1,481 @@ +/** + * 统计相关的函数，主要参考 fast-formula-parser 里的实现 + * https://github.com/LesterLyu/fast-formula-parser + */ + +import FormulaError from '../FormulaError'; +import {EvalResult} from '../eval/EvalResult'; +import {regFunc} from './functions'; +import {getNumberOrThrow} from './util/getNumber'; +import {getNumbers} from './util/getNumbers'; +import {getFirstNumbers} from './util/getFirstNumbers'; +import {loopArgs} from './util/loopArgs'; +import {parseCriteria} from '../parser/parseCriteria'; +import {evalCriterial} from '../eval/evalCriterial'; +import {jStat} from './util/jStat'; +import {evalIFS} from './util/evalIFS'; +import {evalIF} from './util/evalIF'; +import {getBooleanWithDefault} from './util/getBoolean'; +import {FLOOR} from './math'; + +regFunc('AVEDEV', (...arg: EvalResult[]) => { + const numbers = getNumbers(arg); + let sum = numbers.reduce((acc, cur) => acc + cur, 0); + const avg = sum / numbers.length; + sum = 0; + for (let i = 0; i < numbers.length; i++) { + sum += Math.abs(numbers[i] - avg); + } + return sum / numbers.length; +}); + +regFunc('AVERAGE', (...arg: EvalResult[]) => { + const numbers = getFirstNumbers(arg, true); + return numbers.reduce((acc, cur) => acc + cur, 0) / numbers.length; +}); + +regFunc('AVERAGEIF', (...arg: EvalResult[]) => { + const numbers = evalIF(arg) as number[]; + return numbers.reduce((acc, cur) => acc + cur, 0) / numbers.length; +}); + +regFunc('AVERAGEIFS', (...arg: EvalResult[]) => { + const numbers = evalIFS(arg) as number[]; + return numbers.reduce((acc, cur) => acc + cur, 0) / numbers.length; +}); + +regFunc('AVERAGEA', (...args: EvalResult[]) => { + let sum = 0; + let cnt = 0; + // 目前是瞎试出来的，不确定是不是对的 + for (const arg of args) { + if (Array.isArray(arg)) { + // 如果是数组，只有数组里的数字才会参与计算 + for (const item of arg) { + if (typeof item === 'number') { + sum += item; + cnt++; + } + if (typeof item === 'string') { + cnt++; + } + } + } else if (typeof arg === 'string') { + sum += parseFloat(arg); + cnt++; + } else if (typeof arg === 'boolean') { + sum += arg ? 1 : 0; + cnt++; + } else if (typeof arg === 'number') { + sum += arg; + cnt++; + } + } + + return sum / cnt; +}); + +regFunc('COUNT', (...args: EvalResult[]) => { + let cnt = 0; + loopArgs(args, arg => { + if (typeof arg === 'number') { + cnt++; + } + if (typeof arg === 'string') { + arg = arg.replace(/%$/, ''); + const num = parseFloat(arg); + if (!isNaN(num)) { + cnt++; + } + } + }); + return cnt; +}); + +regFunc('COUNTA', (...args: EvalResult[]) => { + let cnt = 0; + loopArgs(args, arg => { + if (typeof arg !== undefined) { + cnt++; + } + }); + return cnt; +}); + +regFunc('COUNTIF', (range: EvalResult, criteriaArg: EvalResult) => { + let cnt = 0; + const criteria = parseCriteria(criteriaArg as string | number); + loopArgs([range], arg => { + if (typeof arg === 'number' && evalCriterial(criteria, arg)) { + cnt++; + } + if (typeof arg === 'string') { + if (arg.endsWith('%')) { + arg = arg.replace(/%$/, ''); + const num = parseFloat(arg); + if (!isNaN(num) && evalCriterial(criteria, num)) { + cnt++; + } + } else if (evalCriterial(criteria, arg)) { + cnt++; + } + } + if (typeof arg === 'boolean' && evalCriterial(criteria, arg)) { + cnt++; + } + }); + return cnt; +}); + +regFunc('COUNTIFS', (...args: EvalResult[]) => { + const range = evalIFS(args); + return range.length; +}); + +regFunc('COUNTBLANK', (...args: EvalResult[]) => { + let cnt = 0; + loopArgs(args, arg => { + if (arg === undefined || arg === null || arg === '') { + cnt++; + } + }); + return cnt; +}); + +regFunc('LARGE', (...args: EvalResult[]) => { + const numbers = getNumbers([args[0]]); + const k = getNumberOrThrow(args[1]); + if (k < 1) { + throw FormulaError.VALUE; + } + if (k > numbers.length) { + throw FormulaError.NUM; + } + numbers.sort((a, b) => b - a); + return numbers[k - 1]; +}); + +function LINEST(knownY: number[], knownX: number[]) { + const meanY = jStat.mean(knownY); + const meanX = jStat.mean(knownX); + const n = knownX.length; + let num = 0; + let den = 0; + + for (let i = 0; i < n; i++) { + num += (knownX[i] - meanX) * (knownY[i] - meanY); + den += Math.pow(knownX[i] - meanX, 2); + } + + const m = num / den; + const b = meanY - m * meanX; + + return [m, b]; +} + +regFunc('LINEST', (...args: EvalResult[]) => { + const knownY = getNumbers([args[0]]); + const knownX = getNumbers([args[1]]); + return LINEST(knownY, knownX); +}); + +regFunc('LOGEST', (...args: EvalResult[]) => { + const knownY = getNumbers([args[0]]); + const knownX = getNumbers([args[1]]); + if (knownY.length !== knownX.length) { + throw FormulaError.VALUE; + } + + for (let i = 0; i < knownY.length; i++) { + knownY[i] = Math.log(knownY[i]); + } + + const result = LINEST(knownY, knownX); + result[0] = Math.round(Math.exp(result[0]) * 1000000) / 1000000; + result[1] = Math.round(Math.exp(result[1]) * 1000000) / 1000000; + + return result; +}); + +regFunc('TREND', (...arg: EvalResult[]) => { + const knownY = getNumbers([arg[0]]); + const knownX = getNumbers([arg[1]]); + const newValues = getNumbers([arg[2]]); + const linest = LINEST(knownY, knownX); + const m = linest[0]; + const b = linest[1]; + const result = []; + for (let i = 0; i < newValues.length; i++) { + result.push(m * newValues[i] + b); + } + return result; +}); + +export function initial(array: number[], idx?: number) { + idx = idx || 1; + + if (!array || typeof array.slice !== 'function') { + return array; + } + + return array.slice(0, array.length - idx); +} + +export function rest(array: number[], idx?: number) { + idx = idx || 1; + + if (!array || typeof array.slice !== 'function') { + return array; + } + + return array.slice(idx); +} + +regFunc('TRIMMEAN', (...args: EvalResult[]) => { + const range = getNumbers([args[0]]); + const percent = getNumberOrThrow(args[1]); + if (percent < 0 || percent > 1) { + throw FormulaError.NUM; + } + const trim = FLOOR(range.length * percent, 2) / 2; + + return jStat.mean( + initial( + rest( + range.sort((a, b) => a - b), + trim + ), + trim + ) + ); +}); + +regFunc('SMALL', (...args: EvalResult[]) => { + const numbers = getNumbers([args[0]]); + const k = getNumberOrThrow(args[1]); + if (k < 1) { + throw FormulaError.VALUE; + } + if (k > numbers.length) { + throw FormulaError.NUM; + } + numbers.sort((a, b) => a - b); + return numbers[k - 1]; +}); + +regFunc('MAX', (...args: EvalResult[]) => { + const numbers = getNumbers(args); + if (numbers.length === 0) { + return 0; + } + return Math.max(...numbers); +}); + +regFunc('MAXIFS', (...args: EvalResult[]) => { + const numbers = evalIFS(args) as number[]; + if (numbers.length === 0) { + return 0; + } + return Math.max(...numbers); +}); + +regFunc('MAXA', (...args: EvalResult[]) => { + const numbers = getNumbers(args, undefined, true); + if (numbers.length === 0) { + return 0; + } + return Math.max(...numbers); +}); + +regFunc('MEDIAN', (...args: EvalResult[]) => { + const numbers = getNumbers(args); + if (numbers.length === 0) { + return 0; + } + numbers.sort((a, b) => a - b); + const mid = Math.floor(numbers.length / 2); + if (numbers.length % 2 === 0) { + return (numbers[mid - 1] + numbers[mid]) / 2; + } else { + return numbers[mid]; + } +}); + +regFunc('MIN', (...args: EvalResult[]) => { + const numbers = getNumbers(args); + if (numbers.length === 0) { + return 0; + } + return Math.min(...numbers); +}); + +regFunc('MINIFS', (...args: EvalResult[]) => { + const numbers = evalIFS(args) as number[]; + if (numbers.length === 0) { + return 0; + } + return Math.min(...numbers); +}); + +regFunc('MINA', (...args: EvalResult[]) => { + const numbers = getNumbers(args, undefined, true); + if (numbers.length === 0) { + return 0; + } + return Math.min(...numbers); +}); + +function MODE_MULT(range: number[]) { + const n = range.length; + const count: Record = {}; + let maxItems = []; + let max = 0; + let currentItem; + + for (let i = 0; i < n; i++) { + currentItem = range[i]; + count[currentItem] = count[currentItem] ? count[currentItem] + 1 : 1; + + if (count[currentItem] > max) { + max = count[currentItem]; + maxItems = []; + } + + if (count[currentItem] === max) { + maxItems[maxItems.length] = currentItem; + } + } + + return maxItems; +} + +regFunc('MODE.MULT', (...args: EvalResult[]) => { + const range = getNumbers(args); + return MODE_MULT(range); +}); + +regFunc('MODE.SNGL', (...args: EvalResult[]) => { + const range = getNumbers(args); + if (range instanceof Error) { + return range; + } + + return MODE_MULT(range).sort((a, b) => a - b)[0]; +}); + +export function PEARSON(array1: number[], array2: number[]) { + const meanX = jStat.mean(array2); + const meanY = jStat.mean(array1); + const n = array2.length; + let num = 0; + let den1 = 0; + let den2 = 0; + + for (let i = 0; i < n; i++) { + num += (array2[i] - meanX) * (array1[i] - meanY); + den1 += Math.pow(array2[i] - meanX, 2); + den2 += Math.pow(array1[i] - meanY, 2); + } + + return num / Math.sqrt(den1 * den2); +} + +regFunc('PEARSON', (...args: EvalResult[]) => { + const array1 = getNumbers([args[0]]); + const array2 = getNumbers([args[1]]); + return PEARSON(array1, array2); +}); + +regFunc('PERMUTATIONA', (...args: EvalResult[]) => { + const number = getNumberOrThrow(args[0]); + const number_chosen = getNumberOrThrow(args[1]); + return Math.pow(number, number_chosen); +}); + +regFunc('PERMUT', (...args: EvalResult[]) => { + const n = getNumberOrThrow(args[0]); + const k = getNumberOrThrow(args[1]); + if (n < 0 || k < 0) { + throw FormulaError.NUM; + } + if (n < k) { + throw FormulaError.NUM; + } + return jStat.factorial(n) / jStat.factorial(n - k); +}); + +regFunc('RSQ', (...args: EvalResult[]) => { + const knownY = getNumbers([args[0]]); + const knownX = getNumbers([args[1]]); + return Math.pow(PEARSON(knownY, knownX), 2); +}); + +regFunc('SLOPE', (...args: EvalResult[]) => { + const knownY = getNumbers([args[0]]); + const knownX = getNumbers([args[1]]); + const meanX = jStat.mean(knownX); + const meanY = jStat.mean(knownY); + const n = knownX.length; + let num = 0; + let den = 0; + + for (let i = 0; i < n; i++) { + num += (knownX[i] - meanX) * (knownY[i] - meanY); + den += Math.pow(knownX[i] - meanX, 2); + } + + return num / den; +}); + +regFunc('SKEW', (...args: EvalResult[]) => { + const range = getNumbers(args); + const mean = jStat.mean(range); + const n = range.length; + let sigma = 0; + + for (let i = 0; i < n; i++) { + sigma += Math.pow(range[i] - mean, 3); + } + + return ( + (n * sigma) / ((n - 1) * (n - 2) * Math.pow(jStat.stdev(range, true), 3)) + ); +}); + +regFunc('SKEW.P', (...args: EvalResult[]) => { + const range = getNumbers(args); + const mean = jStat.mean(range); + const n = range.length; + let m2 = 0; + let m3 = 0; + + for (let i = 0; i < n; i++) { + m3 += Math.pow(range[i] - mean, 3); + m2 += Math.pow(range[i] - mean, 2); + } + + m3 = m3 / n; + m2 = m2 / n; + + return m3 / Math.pow(m2, 3 / 2); +}); + +export function VARA(numbers: number[]) { + if (numbers.length === 0) { + return 0; + } + return jStat.variance(numbers, true); +} + +regFunc('VARA', (...args: EvalResult[]) => { + const numbers = getNumbers(args, undefined, true); + return VARA(numbers); +}); + +regFunc('VARPA', (...args: EvalResult[]) => { + const numbers = getNumbers(args, undefined, true); + if (numbers.length === 0) { + return 0; + } + return jStat.variance(numbers, false); +}); diff --git a/packages/office-viewer/src/excel/formula/functions/text.ts b/packages/office-viewer/src/excel/formula/functions/text.ts new file mode 100644 index 000000000..1903d40c9 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/text.ts @@ -0,0 +1,448 @@ +/** + * 文本相关的函数，主要参考 fast-formula-parser 里的实现 + * https://github.com/LesterLyu/fast-formula-parser + */ +// @ts-ignore 这个没类型定义 +import numfmt from 'numfmt'; + +import FormulaError from '../FormulaError'; +import {EvalResult} from '../eval/EvalResult'; +import {regFunc} from './functions'; +import {bahttext} from './util/bahttext'; +import {full2half, half2full} from './util/convertWidth'; +import {getFirstStrings} from './util/getFirstStrings'; +import {getNumber, getNumberOrThrow} from './util/getNumber'; +import {getString, getStringOrThrow} from './util/getString'; +import {getStrings} from './util/getStrings'; +import {getBoolean, getBooleanOrThrow} from './util/getBoolean'; +import {WildCard} from './util/wildCard'; +import {flattenArgs} from './util/flattenArgs'; + +regFunc('ASC', (arg: EvalResult) => { + const text = getStringOrThrow(arg); + return full2half(text); +}); + +regFunc('BAHTTEXT', (arg: EvalResult) => { + const number = getNumberOrThrow(arg); + if (number < 0 || number > 999999999.99) { + throw FormulaError.VALUE; + } + return bahttext(number); +}); + +regFunc('CHAR', (arg: EvalResult) => { + const number = getNumberOrThrow(arg); + if (number < 1 || number > 255) { + throw FormulaError.VALUE; + } + return String.fromCharCode(number); +}); + +regFunc('CLEAN', (arg: EvalResult) => { + const text = getStringOrThrow(arg); + return text.replace(/[\x00-\x1F]/g, ''); +}); + +regFunc('CODE', (arg: EvalResult) => { + const text = getStringOrThrow(arg); + if (text.length === 0) { + throw FormulaError.VALUE; + } + return text.charCodeAt(0); +}); + +regFunc('CONCAT', (...args: EvalResult[]) => { + const strings = getStrings(args); + return strings.join(''); +}); + +regFunc('CONCATENATE', (...args: EvalResult[]) => { + const strings = getFirstStrings(args); + return strings.join(''); +}); + +regFunc('DBCS', (arg: EvalResult) => { + const text = getStringOrThrow(arg); + return half2full(text); +}); + +regFunc('DOLLAR', (...arg: EvalResult[]) => { + const number = getNumberOrThrow(arg[0]); + const decimals = getNumber(arg[1], 2); + const decimalString = Array(decimals).fill('0').join(''); + // 还需要支持 locale + const formatter = numfmt( + `$#,##0.${decimalString}_);($#,##0.${decimalString})` + ); + return formatter(number).trim(); +}); + +regFunc('EXACT', (arg1: EvalResult, arg2: EvalResult) => { + const text1 = getStringOrThrow(arg1); + const text2 = getStringOrThrow(arg2); + return text1 === text2; +}); + +regFunc('ENCODEURL', (arg: EvalResult) => { + const text = getStringOrThrow(arg); + return encodeURIComponent(text); +}); + +function find(...arg: EvalResult[]) { + const findText = getStringOrThrow(arg[0]); + const withinText = getStringOrThrow(arg[1]); + const startNum = getNumber(arg[2], 1)!; + if (startNum < 1 || startNum > withinText.length) { + throw FormulaError.VALUE; + } + const index = withinText.indexOf(findText, startNum - 1); + if (index === -1) { + throw FormulaError.VALUE; + } + return index + 1; +} + +regFunc('FIND', find); + +regFunc('FINDB', find); + +regFunc('FIXED', (...arg: EvalResult[]) => { + const number = getNumberOrThrow(arg[0]); + const decimals = getNumber(arg[1], 2); + const noCommas = getBoolean(arg[2], false); + const decimalString = Array(decimals).fill('0').join(''); + const comma = noCommas ? '' : '#,'; + const formatter = numfmt( + `${comma}##0.${decimalString}_);(${comma}##0.${decimalString})` + ); + return formatter(number).trim(); +}); + +function left(...arg: EvalResult[]) { + const text = getStringOrThrow(arg[0]); + const numChars = getNumber(arg[1], 1)!; + if (numChars < 0) { + throw FormulaError.VALUE; + } + if (numChars > text.length) { + return text; + } + return text.slice(0, numChars); +} + +regFunc('LEFT', left); +regFunc('LEFTB', left); + +regFunc('LEN', (arg: EvalResult) => { + const text = getStringOrThrow(arg); + return text.length; +}); + +regFunc('LENB', (arg: EvalResult) => { + const text = getStringOrThrow(arg); + return text.length; +}); + +regFunc('LOWER', (arg: EvalResult) => { + const text = getStringOrThrow(arg); + return text.toLowerCase(); +}); + +function mid(...arg: EvalResult[]) { + const text = getStringOrThrow(arg[0]); + const startNum = getNumberOrThrow(arg[1]); + const numChars = getNumberOrThrow(arg[2]); + if (startNum > text.length) { + return ''; + } + if (startNum < 1 || numChars < 1) { + throw FormulaError.VALUE; + } + return text.slice(startNum - 1, startNum + numChars - 1); +} + +regFunc('MID', mid); + +regFunc('MIDB', mid); + +regFunc('NUMBERVALUE', (...arg: EvalResult[]) => { + const text = getStringOrThrow(arg[0]); + let decimalSeparator = getString(arg[1], '.')!; + let groupSeparator = getString(arg[2], ',')!; + + if (text.length === 0) return 0; + if (decimalSeparator.length === 0 || groupSeparator.length === 0) + throw FormulaError.VALUE; + decimalSeparator = decimalSeparator[0]; + groupSeparator = groupSeparator[0]; + if ( + decimalSeparator === groupSeparator || + text.indexOf(decimalSeparator) < text.lastIndexOf(groupSeparator) + ) + throw FormulaError.VALUE; + + const res = text + .replace(groupSeparator, '') + .replace(decimalSeparator, '.') + // remove chars that not related to number + .replace(/[^\-0-9.%()]/g, '') + .match(/([(-]*)([0-9]*[.]*[0-9]+)([)]?)([%]*)/); + if (!res) throw FormulaError.VALUE; + // ["-123456.78%%", "(-", "123456.78", ")", "%%"] + const leftParenOrMinus = res[1].length, + rightParen = res[3].length, + percent = res[4].length; + let number = Number(res[2]); + if ( + leftParenOrMinus > 1 || + (leftParenOrMinus && !rightParen) || + (!leftParenOrMinus && rightParen) || + isNaN(number) + ) + throw FormulaError.VALUE; + number = number / 100 ** percent; + return leftParenOrMinus ? -number : number; +}); + +regFunc('PROPER', (arg: EvalResult) => { + let text = getString(arg, '')!; + text = text.toLowerCase(); + text = text.charAt(0).toUpperCase() + text.slice(1); + return text.replace(/(?:[^a-zA-Z])([a-zA-Z])/g, (letter: string) => + letter.toUpperCase() + ); +}); + +function replace(...arg: EvalResult[]) { + const oldText = getStringOrThrow(arg[0]); + const startNum = getNumberOrThrow(arg[1]); + const numChars = getNumberOrThrow(arg[2]); + const newText = getStringOrThrow(arg[3]); + if (startNum < 1 || numChars < 0) { + throw FormulaError.VALUE; + } + let arr = oldText.split(''); + arr.splice(startNum - 1, numChars, newText); + + return arr.join(''); +} + +regFunc('REPLACE', replace); + +regFunc('REPLACEB', replace); + +regFunc('REPT', (arg1: EvalResult, arg2: EvalResult) => { + const text = getStringOrThrow(arg1); + const number = getNumberOrThrow(arg2); + if (number < 0) { + throw FormulaError.VALUE; + } + return Array(number).fill(text).join(''); +}); + +function right(...arg: EvalResult[]) { + const text = getStringOrThrow(arg[0]); + const numChars = getNumber(arg[1], 1)!; + if (numChars < 0) { + throw FormulaError.VALUE; + } + if (numChars > text.length) { + return text; + } + return text.slice(-numChars); +} + +regFunc('RIGHT', right); +regFunc('RIGHTB', right); + +function search(...arg: EvalResult[]) { + const findText = getStringOrThrow(arg[0]); + const withinText = getStringOrThrow(arg[1]); + const startNum = getNumber(arg[2], 1)!; + if (startNum < 1 || startNum > withinText.length) throw FormulaError.VALUE; + + // transform to js regex expression + let findTextRegex = WildCard.isWildCard(findText) + ? WildCard.toRegex(findText, 'i') + : findText; + const res = withinText.slice(startNum - 1).search(findTextRegex); + if (res === -1) throw FormulaError.VALUE; + return res + startNum; +} + +regFunc('SEARCH', search); + +regFunc('SEARCHB', search); + +regFunc( + 'SUBSTITUTE', + function SUBSTITUTE( + text: string, + old_text: string, + new_text: string, + instance_num: number + ) { + if (arguments.length < 3) { + throw FormulaError.NA; + } + + if (!text || !old_text) { + return text; + } else if (instance_num === undefined) { + return getString(text)!.split(old_text).join(new_text); + } else { + text = getStringOrThrow(text); + old_text = getStringOrThrow(old_text); + new_text = getStringOrThrow(new_text); + instance_num = Math.floor(Number(instance_num)); + + if (Number.isNaN(instance_num) || instance_num <= 0) { + throw FormulaError.VALUE; + } + + let index = 0; + let i = 0; + + while (index > -1 && text.indexOf(old_text, index) > -1) { + index = text.indexOf(old_text, index + 1); + i++; + + if (index > -1 && i === instance_num) { + return ( + text.substring(0, index) + + new_text + + text.substring(index + old_text.length) + ); + } + } + + return text; + } + } +); + +// TODO: 目前从 cell 里拿到的肯定都是字符串，后续需要区分一下 +regFunc('T', (arg: EvalResult) => { + if (typeof arg === 'string') { + return arg; + } + return ''; +}); + +regFunc('TEXT', (arg1: EvalResult, arg2: EvalResult) => { + const value = getNumberOrThrow(arg1); + const formatText = getStringOrThrow(arg2); + try { + return numfmt(formatText)(value); + } catch (e) { + throw FormulaError.VALUE; + } +}); + +regFunc('TRIM', (arg: EvalResult) => { + const text = getStringOrThrow(arg); + return text.trim(); +}); + +regFunc( + 'TEXTJOIN', + function JOIN( + delimiter: EvalResult, + ignore_empty: boolean, + ...args: EvalResult[] + ) { + let delimiterStr = getString(delimiter); + ignore_empty = getBooleanOrThrow(ignore_empty); + + if (arguments.length < 3) { + throw FormulaError.NA; + } + + delimiterStr = + delimiterStr !== null && delimiterStr !== undefined ? delimiterStr : ''; + + let flatArgs = getStrings(args); + let textToJoin = ignore_empty ? flatArgs.filter(text => text) : flatArgs; + + if (Array.isArray(delimiter)) { + const delimiterArray = getStrings(delimiter); + + let chunks = textToJoin.map(item => [item]); + let index = 0; + + for (let i = 0; i < chunks.length - 1; i++) { + chunks[i].push(delimiterArray[index]); + index++; + + if (index === delimiterArray.length) { + index = 0; + } + } + + const textToJoinResult = flattenArgs(chunks); + + return textToJoinResult.join(''); + } + + return textToJoin.join(delimiterStr); + } +); + +regFunc('UNICHAR', (arg: EvalResult) => { + const number = getNumberOrThrow(arg); + if (number < 1 || number > 1114111) { + throw FormulaError.VALUE; + } + return String.fromCodePoint(number); +}); + +regFunc('UNICODE', (arg: EvalResult) => { + const text = getStringOrThrow(arg); + if (text.length === 0) { + throw FormulaError.VALUE; + } + return text.charCodeAt(0); +}); + +regFunc('UPPER', (arg: EvalResult) => { + const text = getStringOrThrow(arg); + return text.toUpperCase(); +}); + +regFunc('HYPERLINK', (arg1: EvalResult, arg2: EvalResult) => { + const text = getStringOrThrow(arg1); + const link = getStringOrThrow(arg2); + return { + type: 'Hyperlink', + text, + link + }; +}); + +regFunc('VALUE', (arg: EvalResult) => { + let text = getStringOrThrow(arg); + + const isPercent = /(%)$/.test(text) || /^(%)/.test(text); + text = text.replace(/^[^0-9-]{0,3}/, ''); + text = text.replace(/[^0-9]{0,3}$/, ''); + text = text.replace(/[ ,]/g, ''); + + if (text === '') { + return 0; + } + + let output = Number(text); + + if (isNaN(output)) { + throw FormulaError.VALUE; + } + + output = output || 0; + + if (isPercent) { + output = output * 0.01; + } + + return output; +}); diff --git a/packages/office-viewer/src/excel/formula/functions/trigonometry.ts b/packages/office-viewer/src/excel/formula/functions/trigonometry.ts new file mode 100644 index 000000000..495f2daec --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/trigonometry.ts @@ -0,0 +1,213 @@ +/** + * 三角相关的函数，主要参考 fast-formula-parser 里的实现 + * https://github.com/LesterLyu/fast-formula-parser + */ + +import FormulaError from '../FormulaError'; +import {EvalResult} from '../eval/EvalResult'; +import {functions, regFunc} from './functions'; +import {getNumberOrThrow} from './util/getNumber'; + +const MAX_NUMBER = 2 ** 27 - 1; + +regFunc('AGGREGATE', (...args: EvalResult[]) => { + const function_num = getNumberOrThrow(args[0]); + const options = getNumberOrThrow(args[1]); + const ref1 = args[2]; + const ref2 = args[3]; + switch (function_num) { + case 1: + return functions.get('AVERAGE')!(ref1); + case 2: + return functions.get('COUNT')!(ref1); + case 3: + return functions.get('COUNTA')!(ref1); + case 4: + return functions.get('MAX')!(ref1); + case 5: + return functions.get('MIN')!(ref1); + case 6: + return functions.get('PRODUCT')!(ref1); + case 7: + return functions.get('STDEV.S')!(ref1); + case 8: + return functions.get('STDEV.P')!(ref1); + case 9: + return functions.get('SUM')!(ref1); + case 10: + return functions.get('VAR.S')!(ref1); + case 11: + return functions.get('VAR.P')!(ref1); + case 12: + return functions.get('MEDIAN')!(ref1); + case 13: + return functions.get('MODE.SNGL')!(ref1); + case 14: + return functions.get('LARGE')!(ref1, ref2); + case 15: + return functions.get('SMALL')!(ref1, ref2); + case 16: + return functions.get('PERCENTILE.INC')!(ref1, ref2); + case 17: + return functions.get('QUARTILE.INC')!(ref1, ref2); + case 18: + return functions.get('PERCENTILE.EXC')!(ref1, ref2); + case 19: + return functions.get('QUARTILE.EXC')!(ref1, ref2); + } + throw FormulaError.VALUE; +}); + +regFunc('ACOS', (arg: EvalResult) => { + const number = getNumberOrThrow(arg); + if (number > 1 || number < -1) { + throw FormulaError.NUM; + } + return Math.acos(number); +}); + +regFunc('ACOSH', (arg: EvalResult) => { + const number = getNumberOrThrow(arg); + if (number < 1) { + throw FormulaError.NUM; + } + return Math.acosh(number); +}); + +regFunc('ACOT', (arg: EvalResult) => { + const number = getNumberOrThrow(arg); + return Math.PI / 2 - Math.atan(number); +}); + +regFunc('ACOTH', (arg: EvalResult) => { + const number = getNumberOrThrow(arg); + if (Math.abs(number) <= 1) { + throw FormulaError.NUM; + } + return Math.atanh(1 / number); +}); + +regFunc('ASIN', (arg: EvalResult) => { + const number = getNumberOrThrow(arg); + if (number > 1 || number < -1) { + throw FormulaError.NUM; + } + return Math.asin(number); +}); + +regFunc('ASINH', (arg: EvalResult) => { + const number = getNumberOrThrow(arg); + return Math.asinh(number); +}); + +regFunc('ATAN', (arg: EvalResult) => { + const number = getNumberOrThrow(arg); + return Math.atan(number); +}); + +regFunc('ATAN2', (arg1: EvalResult, arg2: EvalResult) => { + const x = getNumberOrThrow(arg1); + const y = getNumberOrThrow(arg2); + if (y === 0 && x === 0) { + throw FormulaError.DIV0; + } + return Math.atan2(y, x); +}); + +regFunc('ATANH', (arg: EvalResult) => { + const number = getNumberOrThrow(arg); + if (Math.abs(number) > 1) { + throw FormulaError.NUM; + } + return Math.atanh(number); +}); + +regFunc('COS', (arg: EvalResult) => { + const number = getNumberOrThrow(arg); + if (Math.abs(number) > MAX_NUMBER) { + throw FormulaError.NUM; + } + return Math.cos(number); +}); + +regFunc('COSH', (arg: EvalResult) => { + const number = getNumberOrThrow(arg); + return Math.cosh(number); +}); + +regFunc('COT', (arg: EvalResult) => { + const number = getNumberOrThrow(arg); + if (Math.abs(number) > MAX_NUMBER) { + throw FormulaError.NUM; + } + + if (number === 0) { + throw FormulaError.DIV0; + } + + return 1 / Math.tan(number); +}); + +regFunc('COTH', (arg: EvalResult) => { + const number = getNumberOrThrow(arg); + if (number === 0) { + throw FormulaError.DIV0; + } + + return 1 / Math.tanh(number); +}); + +regFunc('CSC', (arg: EvalResult) => { + const number = getNumberOrThrow(arg); + if (Math.abs(number) > MAX_NUMBER) { + throw FormulaError.NUM; + } + return 1 / Math.sin(number); +}); + +regFunc('CSCH', (arg: EvalResult) => { + const number = getNumberOrThrow(arg); + if (number === 0) { + throw FormulaError.DIV0; + } + return 1 / Math.sinh(number); +}); + +regFunc('SEC', (arg: EvalResult) => { + const number = getNumberOrThrow(arg); + if (Math.abs(number) > MAX_NUMBER) { + throw FormulaError.NUM; + } + return 1 / Math.cos(number); +}); + +regFunc('SECH', (arg: EvalResult) => { + const number = getNumberOrThrow(arg); + return 1 / Math.cosh(number); +}); + +regFunc('SIN', (arg: EvalResult) => { + const number = getNumberOrThrow(arg); + if (Math.abs(number) > MAX_NUMBER) { + throw FormulaError.NUM; + } + return Math.sin(number); +}); + +regFunc('SINH', (arg: EvalResult) => { + const number = getNumberOrThrow(arg); + return Math.sinh(number); +}); + +regFunc('TAN', (arg: EvalResult) => { + const number = getNumberOrThrow(arg); + if (Math.abs(number) > MAX_NUMBER) { + throw FormulaError.NUM; + } + return Math.tan(number); +}); + +regFunc('TANH', (arg: EvalResult) => { + const number = getNumberOrThrow(arg); + return Math.tanh(number); +}); diff --git a/packages/office-viewer/src/excel/formula/functions/util/Factorials.ts b/packages/office-viewer/src/excel/formula/functions/util/Factorials.ts new file mode 100644 index 000000000..030183e18 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/util/Factorials.ts @@ -0,0 +1,104 @@ +export const Factorials = [ + 1, 1, 2, 6, 24, 120, 720, 5040, 40320, 362880, 3628800, 39916800, 479001600, + 6227020800, 87178291200, 1307674368000, 20922789888000, 355687428096000, + 6402373705728000, 121645100408832000, 2432902008176640000, + 51090942171709440000, 1124000727777607680000, 25852016738884976640000, + 620448401733239439360000, 15511210043330985984000000, + 403291461126605635584000000, 10888869450418352160768000000, + 304888344611713860501504000000, 8841761993739701954543616000000, + 265252859812191058636308480000000, 8222838654177922817725562880000000, + 263130836933693530167218012160000000, 8683317618811886495518194401280000000, + 295232799039604140847618609643520000000, + 10333147966386144929666651337523200000000, + 371993326789901217467999448150835200000000, + 13763753091226345046315979581580902400000000, + 523022617466601111760007224100074291200000000, + 20397882081197443358640281739902897356800000000, + 815915283247897734345611269596115894272000000000, + 33452526613163807108170062053440751665152000000000, + 1405006117752879898543142606244511569936384000000000, + 60415263063373835637355132068513997507264512000000000, + 2658271574788448768043625811014615890319638528000000000, + 119622220865480194561963161495657715064383733760000000000, + 5502622159812088949850305428800254892961651752960000000000, + 258623241511168180642964355153611979969197632389120000000000, + 12413915592536072670862289047373375038521486354677760000000000, + 608281864034267560872252163321295376887552831379210240000000000, + 30414093201713378043612608166064768844377641568960512000000000000, + 1551118753287382280224243016469303211063259720016986112000000000000, + 80658175170943878571660636856403766975289505440883277824000000000000, + 4274883284060025564298013753389399649690343788366813724672000000000000, + 230843697339241380472092742683027581083278564571807941132288000000000000, + 12696403353658275925965100847566516959580321051449436762275840000000000000, + 710998587804863451854045647463724949736497978881168458687447040000000000000, + 40526919504877216755680601905432322134980384796226602145184481280000000000000, + 2350561331282878571829474910515074683828862318181142924420699914240000000000000, + 138683118545689835737939019720389406345902876772687432540821294940160000000000000, + 8320987112741390144276341183223364380754172606361245952449277696409600000000000000, + 507580213877224798800856812176625227226004528988036003099405939480985600000000000000, + 31469973260387937525653122354950764088012280797258232192163168247821107200000000000000, + 1982608315404440064116146708361898137544773690227268628106279599612729753600000000000000, + 126886932185884164103433389335161480802865516174545192198801894375214704230400000000000000, + 8247650592082470666723170306785496252186258551345437492922123134388955774976000000000000000, + 544344939077443064003729240247842752644293064388798874532860126869671081148416000000000000000, + 36471110918188685288249859096605464427167635314049524593701628500267962436943872000000000000000, + 2480035542436830599600990418569171581047399201355367672371710738018221445712183296000000000000000, + 171122452428141311372468338881272839092270544893520369393648040923257279754140647424000000000000000, + 11978571669969891796072783721689098736458938142546425857555362864628009582789845319680000000000000000, + 850478588567862317521167644239926010288584608120796235886430763388588680378079017697280000000000000000, + 61234458376886086861524070385274672740778091784697328983823014963978384987221689274204160000000000000000, + 4470115461512684340891257138125051110076800700282905015819080092370422104067183317016903680000000000000000, + 330788544151938641225953028221253782145683251820934971170611926835411235700971565459250872320000000000000000, + 24809140811395398091946477116594033660926243886570122837795894512655842677572867409443815424000000000000000000, + 1885494701666050254987932260861146558230394535379329335672487982961844043495537923117729972224000000000000000000, + 145183092028285869634070784086308284983740379224208358846781574688061991349156420080065207861248000000000000000000, + 11324281178206297831457521158732046228731749579488251990048962825668835325234200766245086213177344000000000000000000, + 894618213078297528685144171539831652069808216779571907213868063227837990693501860533361810841010176000000000000000000, + 71569457046263802294811533723186532165584657342365752577109445058227039255480148842668944867280814080000000000000000000, + 5797126020747367985879734231578109105412357244731625958745865049716390179693892056256184534249745940480000000000000000000, + 475364333701284174842138206989404946643813294067993328617160934076743994734899148613007131808479167119360000000000000000000, + 39455239697206586511897471180120610571436503407643446275224357528369751562996629334879591940103770870906880000000000000000000, + 3314240134565353266999387579130131288000666286242049487118846032383059131291716864129885722968716753156177920000000000000000000, + 281710411438055027694947944226061159480056634330574206405101912752560026159795933451040286452340924018275123200000000000000000000, + 24227095383672732381765523203441259715284870552429381750838764496720162249742450276789464634901319465571660595200000000000000000000, + 2107757298379527717213600518699389595229783738061356212322972511214654115727593174080683423236414793504734471782400000000000000000000, + 185482642257398439114796845645546284380220968949399346684421580986889562184028199319100141244804501828416633516851200000000000000000000, + 16507955160908461081216919262453619309839666236496541854913520707833171034378509739399912570787600662729080382999756800000000000000000000, + 1485715964481761497309522733620825737885569961284688766942216863704985393094065876545992131370884059645617234469978112000000000000000000000, + 135200152767840296255166568759495142147586866476906677791741734597153670771559994765685283954750449427751168336768008192000000000000000000000, + 12438414054641307255475324325873553077577991715875414356840239582938137710983519518443046123837041347353107486982656753664000000000000000000000, + 1156772507081641574759205162306240436214753229576413535186142281213246807121467315215203289516844845303838996289387078090752000000000000000000000, + 108736615665674308027365285256786601004186803580182872307497374434045199869417927630229109214583415458560865651202385340530688000000000000000000000, + 10329978488239059262599702099394727095397746340117372869212250571234293987594703124871765375385424468563282236864226607350415360000000000000000000000, + 991677934870949689209571401541893801158183648651267795444376054838492222809091499987689476037000748982075094738965754305639874560000000000000000000000, + 96192759682482119853328425949563698712343813919172976158104477319333745612481875498805879175589072651261284189679678167647067832320000000000000000000000, + 9426890448883247745626185743057242473809693764078951663494238777294707070023223798882976159207729119823605850588608460429412647567360000000000000000000000, + 933262154439441526816992388562667004907159682643816214685929638952175999932299156089414639761565182862536979208272237582511852109168640000000000000000000000, + 93326215443944152681699238856266700490715968264381621468592963895217599993229915608941463976156518286253697920827223758251185210916864000000000000000000000000 +]; + +const f: number[] = [], + fd: number[] = []; + +export function factorial(n: number): number { + if (n <= 100) { + return Factorials[n]; + } + if (f[n] > 0) { + return f[n]; + } + return (f[n] = factorial(n - 1) * n); +} + +export function factorialDouble(n: number): number { + if (n === 1 || n === 0) { + return 1; + } + if (n === 2) { + return 2; + } + if (fd[n] > 0) { + return fd[n]; + } + return (fd[n] = factorialDouble(n - 2) * n); +} diff --git a/packages/office-viewer/src/excel/formula/functions/util/MathFunctions.ts b/packages/office-viewer/src/excel/formula/functions/util/MathFunctions.ts new file mode 100644 index 000000000..69a5ff68c --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/util/MathFunctions.ts @@ -0,0 +1,25 @@ +import FormulaError from '../../FormulaError'; +import {EvalResult} from '../../eval/EvalResult'; +import {Factorials, factorial} from './Factorials'; +import {getNumberOrThrow} from './getNumber'; + +export const MathFunctions = { + COMBIN: (number: EvalResult, numberChosen: EvalResult) => { + number = getNumberOrThrow(number); + numberChosen = getNumberOrThrow(numberChosen); + if (number < 0 || numberChosen < 0 || number < numberChosen) + throw FormulaError.NUM; + const nFactorial = MathFunctions.FACT(number), + kFactorial = MathFunctions.FACT(numberChosen); + return nFactorial / kFactorial / MathFunctions.FACT(number - numberChosen); + }, + + FACT: (number: EvalResult) => { + number = getNumberOrThrow(number); + number = Math.trunc(number); + // max number = 170 + if (number > 170 || number < 0) throw FormulaError.NUM; + if (number <= 100) return Factorials[number]; + return factorial(number); + } +}; diff --git a/packages/office-viewer/src/excel/formula/functions/util/TextFunctions.ts b/packages/office-viewer/src/excel/formula/functions/util/TextFunctions.ts new file mode 100644 index 000000000..d13b869aa --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/util/TextFunctions.ts @@ -0,0 +1,10 @@ +export const TextFunctions = { + REPT: (text: string, number_times: number) => { + let str = ''; + + for (let i = 0; i < number_times; i++) { + str += text; + } + return str; + } +}; diff --git a/packages/office-viewer/src/excel/formula/functions/util/bahttext.ts b/packages/office-viewer/src/excel/formula/functions/util/bahttext.ts new file mode 100644 index 000000000..1c55d67ef --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/util/bahttext.ts @@ -0,0 +1,139 @@ +/** + * from https://github.com/jojoee/bahttext/blob/master/src/index.js + * Nathachai Thongniran + * MIT License + */ + +const bahtxtConst = { + defaultResult: 'ศูนย์บาทถ้วน', + singleUnitStrs: [ + '', + 'หนึ่ง', + 'สอง', + 'สาม', + 'สี่', + 'ห้า', + 'หก', + 'เจ็ด', + 'แปด', + 'เก้า' + ], + placeNameStrs: ['', 'สิบ', 'ร้อย', 'พัน', 'หมื่น', 'แสน', 'ล้าน'] +}; + +const GrammarFixs = [ + {pat: /หนึ่งสิบ/g, replace: 'สิบ'}, + {pat: /สองสิบ/g, replace: 'ยี่สิบ'}, + {pat: /สิบหนึ่ง/g, replace: 'สิบเอ็ด'} +]; + +/** + * @private + * @param {number[]} nums + * @returns {string} + */ +function bahtxtNum2Word(nums: number[]): string { + let result = ''; + const len = nums.length; + const maxLen = 7; + + if (len > maxLen) { + // more than million + const overflowIndex = len - maxLen + 1; + const overflowNums = nums.slice(0, overflowIndex); + const remainingNumbs = nums.slice(overflowIndex); + return ( + bahtxtNum2Word(overflowNums) + 'ล้าน' + bahtxtNum2Word(remainingNumbs) + ); + } else { + for (const num in nums) { + const digit = nums[num]; + if (digit > 0) { + result += + bahtxtConst.singleUnitStrs[digit] + + bahtxtConst.placeNameStrs[len - parseInt(num) - 1]; + } + } + } + + return result; +} + +/** + * @private + * @todo improve performance + * @param {string} str + * @returns {string} + */ +function bahtxtGrammarFix(str: string) { + for (const GrammarFix of GrammarFixs) { + str = str.replace(GrammarFix.pat, GrammarFix.replace); + } + return str; +} + +/** + * bahtxtCombine baht and satang + * and also adding unit + * + * @private + * @param {string} baht + * @param {string} satang + * @returns {string} + */ +function bahtxtCombine(baht: string, satang: string) { + if (!baht && !satang) { + return bahtxtConst.defaultResult; + } else if (baht && !satang) { + return baht + 'บาท' + 'ถ้วน'; + } else if (!baht && satang) { + return satang + 'สตางค์'; + } else { + return baht + 'บาท' + satang + 'สตางค์'; + } +} + +/** + * Change number to Thai pronunciation string + * + * @public + * @param {number} num + * @returns {string} + */ +export function bahttext(num: number): string { + if ( + !num || // no null + typeof num === 'boolean' || // no boolean + isNaN(Number(num)) || // must be number only + num < Number.MIN_SAFE_INTEGER || // not less than Number.MIN_SAFE_INTEGER + num > Number.MAX_SAFE_INTEGER // no more than Number.MAX_SAFE_INTEGER + ) { + return bahtxtConst.defaultResult; + } + + // set + const positiveNum = Math.abs(num); + + // split baht and satang e.g. 432.214567 >> 432, 21 + const bahtStr = Math.floor(positiveNum).toString(); + /** @type {string} */ + const satangStr = ((positiveNum % 1) * 100).toFixed(0); + + /** @type {number[]} */ + const bahtArr = Array.from(bahtStr).map(Number); + /** @type {number[]} */ + const satangArr = Array.from(satangStr).map(Number); + + // proceed + let baht = bahtxtNum2Word(bahtArr); + let satang = bahtxtNum2Word(satangArr); + + // grammar + baht = bahtxtGrammarFix(baht); + satang = bahtxtGrammarFix(satang); + + // combine + const result = bahtxtCombine(baht, satang); + + return num >= 0 ? result : 'ลบ' + result; +} diff --git a/packages/office-viewer/src/excel/formula/functions/util/bessel.ts b/packages/office-viewer/src/excel/formula/functions/util/bessel.ts new file mode 100644 index 000000000..ea794d510 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/util/bessel.ts @@ -0,0 +1,338 @@ +/* bessel.js (C) 2013-present SheetJS -- http://sheetjs.com */ +/* vim: set ts=2: */ +/*exported BESSEL */ + +var M = Math; + +function _horner(arr: number[], v: number) { + for (var i = 0, z = 0; i < arr.length; ++i) z = v * z + arr[i]; + return z; +} +function _bessel_iter( + x: number, + n: number, + f0: number, + f1: number, + sign: number +) { + if (n === 0) return f0; + if (n === 1) return f1; + var tdx = 2 / x, + f2 = f1; + for (var o = 1; o < n; ++o) { + f2 = f1 * o * tdx + sign * f0; + f0 = f1; + f1 = f2; + } + return f2; +} +function _bessel_wrap( + bessel0: (x: number) => number, + bessel1: (x: number) => number, + name: string, + nonzero: number, + sign: number +) { + return function bessel(x: number, n: number) { + if (nonzero) { + if (x === 0) return nonzero == 1 ? -Infinity : Infinity; + else if (x < 0) return NaN; + } + if (n === 0) return bessel0(x); + if (n === 1) return bessel1(x); + if (n < 0) return NaN; + n |= 0; + var b0 = bessel0(x), + b1 = bessel1(x); + return _bessel_iter(x, n, b0, b1, sign); + }; +} +var besselj = (function () { + var W = 0.636619772; // 2 / Math.PI + + var b0_a1a = [ + 57568490574.0, -13362590354.0, 651619640.7, -11214424.18, 77392.33017, + -184.9052456 + ].reverse(); + var b0_a2a = [ + 57568490411.0, 1029532985.0, 9494680.718, 59272.64853, 267.8532712, 1.0 + ].reverse(); + var b0_a1b = [ + 1.0, -0.1098628627e-2, 0.2734510407e-4, -0.2073370639e-5, 0.2093887211e-6 + ].reverse(); + var b0_a2b = [ + -0.1562499995e-1, 0.1430488765e-3, -0.6911147651e-5, 0.7621095161e-6, + -0.934935152e-7 + ].reverse(); + + function bessel0(x: number) { + var a = 0, + a1 = 0, + a2 = 0, + y = x * x; + if (x < 8) { + a1 = _horner(b0_a1a, y); + a2 = _horner(b0_a2a, y); + a = a1 / a2; + } else { + var xx = x - 0.785398164; + y = 64 / y; + a1 = _horner(b0_a1b, y); + a2 = _horner(b0_a2b, y); + a = M.sqrt(W / x) * (M.cos(xx) * a1 - (M.sin(xx) * a2 * 8) / x); + } + return a; + } + + var b1_a1a = [ + 72362614232.0, -7895059235.0, 242396853.1, -2972611.439, 15704.4826, + -30.16036606 + ].reverse(); + var b1_a2a = [ + 144725228442.0, 2300535178.0, 18583304.74, 99447.43394, 376.9991397, 1.0 + ].reverse(); + var b1_a1b = [ + 1.0, 0.183105e-2, -0.3516396496e-4, 0.2457520174e-5, -0.240337019e-6 + ].reverse(); + var b1_a2b = [ + 0.04687499995, -0.2002690873e-3, 0.8449199096e-5, -0.88228987e-6, + 0.105787412e-6 + ].reverse(); + + function bessel1(x: number) { + var a = 0, + a1 = 0, + a2 = 0, + y = x * x, + xx = M.abs(x) - 2.356194491; + if (Math.abs(x) < 8) { + a1 = x * _horner(b1_a1a, y); + a2 = _horner(b1_a2a, y); + a = a1 / a2; + } else { + y = 64 / y; + a1 = _horner(b1_a1b, y); + a2 = _horner(b1_a2b, y); + a = + M.sqrt(W / M.abs(x)) * + (M.cos(xx) * a1 - (M.sin(xx) * a2 * 8) / M.abs(x)); + if (x < 0) a = -a; + } + return a; + } + + return function besselj(x: number, n: number): number { + n = Math.round(n); + if (!isFinite(x)) return isNaN(x) ? x : 0; + if (n < 0) return (n % 2 ? -1 : 1) * besselj(x, -n); + if (x < 0) return (n % 2 ? -1 : 1) * besselj(-x, n); + if (n === 0) return bessel0(x); + if (n === 1) return bessel1(x); + if (x === 0) return 0; + + var ret = 0.0; + if (x > n) { + ret = _bessel_iter(x, n, bessel0(x), bessel1(x), -1); + } else { + var m = 2 * M.floor((n + M.floor(M.sqrt(40 * n))) / 2); + var jsum = false; + var bjp = 0.0, + sum = 0.0; + var bj = 1.0, + bjm = 0.0; + var tox = 2 / x; + for (var j = m; j > 0; j--) { + bjm = j * tox * bj - bjp; + bjp = bj; + bj = bjm; + if (M.abs(bj) > 1e10) { + bj *= 1e-10; + bjp *= 1e-10; + ret *= 1e-10; + sum *= 1e-10; + } + if (jsum) sum += bj; + jsum = !jsum; + if (j == n) ret = bjp; + } + sum = 2.0 * sum - bj; + ret /= sum; + } + return ret; + }; +})(); +var bessely = (function () { + var W = 0.636619772; + + var b0_a1a = [ + -2957821389.0, 7062834065.0, -512359803.6, 10879881.29, -86327.92757, + 228.4622733 + ].reverse(); + var b0_a2a = [ + 40076544269.0, 745249964.8, 7189466.438, 47447.2647, 226.1030244, 1.0 + ].reverse(); + var b0_a1b = [ + 1.0, -0.1098628627e-2, 0.2734510407e-4, -0.2073370639e-5, 0.2093887211e-6 + ].reverse(); + var b0_a2b = [ + -0.1562499995e-1, 0.1430488765e-3, -0.6911147651e-5, 0.7621095161e-6, + -0.934945152e-7 + ].reverse(); + + function bessel0(x: number) { + var a = 0, + a1 = 0, + a2 = 0, + y = x * x, + xx = x - 0.785398164; + if (x < 8) { + a1 = _horner(b0_a1a, y); + a2 = _horner(b0_a2a, y); + a = a1 / a2 + W * besselj(x, 0) * M.log(x); + } else { + y = 64 / y; + a1 = _horner(b0_a1b, y); + a2 = _horner(b0_a2b, y); + a = M.sqrt(W / x) * (M.sin(xx) * a1 + (M.cos(xx) * a2 * 8) / x); + } + return a; + } + + var b1_a1a = [ + -0.4900604943e13, 0.127527439e13, -0.5153438139e11, 0.7349264551e9, + -0.4237922726e7, 0.8511937935e4 + ].reverse(); + var b1_a2a = [ + 0.249958057e14, 0.4244419664e12, 0.3733650367e10, 0.2245904002e8, + 0.102042605e6, 0.3549632885e3, 1 + ].reverse(); + var b1_a1b = [ + 1.0, 0.183105e-2, -0.3516396496e-4, 0.2457520174e-5, -0.240337019e-6 + ].reverse(); + var b1_a2b = [ + 0.04687499995, -0.2002690873e-3, 0.8449199096e-5, -0.88228987e-6, + 0.105787412e-6 + ].reverse(); + + function bessel1(x: number) { + var a = 0, + a1 = 0, + a2 = 0, + y = x * x, + xx = x - 2.356194491; + if (x < 8) { + a1 = x * _horner(b1_a1a, y); + a2 = _horner(b1_a2a, y); + a = a1 / a2 + W * (besselj(x, 1) * M.log(x) - 1 / x); + } else { + y = 64 / y; + a1 = _horner(b1_a1b, y); + a2 = _horner(b1_a2b, y); + a = M.sqrt(W / x) * (M.sin(xx) * a1 + (M.cos(xx) * a2 * 8) / x); + } + return a; + } + + return _bessel_wrap(bessel0, bessel1, 'BESSELY', 1, -1); +})(); +var besseli = (function () { + var b0_a = [ + 1.0, 3.5156229, 3.0899424, 1.2067492, 0.2659732, 0.360768e-1, 0.45813e-2 + ].reverse(); + var b0_b = [ + 0.39894228, 0.1328592e-1, 0.225319e-2, -0.157565e-2, 0.916281e-2, + -0.2057706e-1, 0.2635537e-1, -0.1647633e-1, 0.392377e-2 + ].reverse(); + + function bessel0(x: number) { + if (x <= 3.75) return _horner(b0_a, (x * x) / (3.75 * 3.75)); + return ( + (M.exp(M.abs(x)) / M.sqrt(M.abs(x))) * _horner(b0_b, 3.75 / M.abs(x)) + ); + } + + var b1_a = [ + 0.5, 0.87890594, 0.51498869, 0.15084934, 0.2658733e-1, 0.301532e-2, + 0.32411e-3 + ].reverse(); + var b1_b = [ + 0.39894228, -0.3988024e-1, -0.362018e-2, 0.163801e-2, -0.1031555e-1, + 0.2282967e-1, -0.2895312e-1, 0.1787654e-1, -0.420059e-2 + ].reverse(); + + function bessel1(x: number) { + if (x < 3.75) return x * _horner(b1_a, (x * x) / (3.75 * 3.75)); + return ( + (((x < 0 ? -1 : 1) * M.exp(M.abs(x))) / M.sqrt(M.abs(x))) * + _horner(b1_b, 3.75 / M.abs(x)) + ); + } + + return function besseli(x: number, n: number) { + n = Math.round(n); + if (n === 0) return bessel0(x); + if (n === 1) return bessel1(x); + if (n < 0) return NaN; + if (M.abs(x) === 0) return 0; + if (x == Infinity) return Infinity; + + var ret = 0.0, + j, + tox = 2 / M.abs(x), + bip = 0.0, + bi = 1.0, + bim = 0.0; + var m = 2 * M.round((n + M.round(M.sqrt(40 * n))) / 2); + for (j = m; j > 0; j--) { + bim = j * tox * bi + bip; + bip = bi; + bi = bim; + if (M.abs(bi) > 1e10) { + bi *= 1e-10; + bip *= 1e-10; + ret *= 1e-10; + } + if (j == n) ret = bip; + } + ret *= besseli(x, 0) / bi; + return x < 0 && n % 2 ? -ret : ret; + }; +})(); + +var besselk = (function () { + var b0_a = [ + -0.57721566, 0.4227842, 0.23069756, 0.348859e-1, 0.262698e-2, 0.1075e-3, + 0.74e-5 + ].reverse(); + var b0_b = [ + 1.25331414, -0.7832358e-1, 0.2189568e-1, -0.1062446e-1, 0.587872e-2, + -0.25154e-2, 0.53208e-3 + ].reverse(); + + function bessel0(x: number) { + if (x <= 2) + return -M.log(x / 2) * besseli(x, 0) + _horner(b0_a, (x * x) / 4); + return (M.exp(-x) / M.sqrt(x)) * _horner(b0_b, 2 / x); + } + + var b1_a = [ + 1.0, 0.15443144, -0.67278579, -0.18156897, -0.1919402e-1, -0.110404e-2, + -0.4686e-4 + ].reverse(); + var b1_b = [ + 1.25331414, 0.23498619, -0.365562e-1, 0.1504268e-1, -0.780353e-2, + 0.325614e-2, -0.68245e-3 + ].reverse(); + + function bessel1(x: number) { + if (x <= 2) + return ( + M.log(x / 2) * besseli(x, 1) + (1 / x) * _horner(b1_a, (x * x) / 4) + ); + return (M.exp(-x) / M.sqrt(x)) * _horner(b1_b, 2 / x); + } + + return _bessel_wrap(bessel0, bessel1, 'BESSELK', 2, 1); +})(); + +export const bessel = {besselj, bessely, besseli, besselk}; diff --git a/packages/office-viewer/src/excel/formula/functions/util/convertWidth.ts b/packages/office-viewer/src/excel/formula/functions/util/convertWidth.ts new file mode 100644 index 000000000..4bcb494f3 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/util/convertWidth.ts @@ -0,0 +1,192 @@ +/** + * 来自以下，看起来不支持，。和片假名，后面得优化 + * Width Converter + * Copyright 2017 Yanbin Ma under MIT + * https://github.com/myanbin/hwfw-convert + */ + +const CODEPOINT_BASE = '\uff10'.codePointAt(0)! - '0'.codePointAt(0)!; + +const CJK_PUNCTUATIONS = [ + 0xff0c /* ， */, 0x3002 /* 。 */, 0xff01 /* ！ */, 0xff08 /* （ */, + 0xff09 /* ） */, 0x3001 /* 、 */, 0xff1a /* ： */, 0xff1b /* ； */, + 0xff1f /* ？ */, 0xff3b /* ［ */, 0xff3d /* ］ */, 0xff5e /* ～ */, + 0x2018 /* ‘ */, 0x2019 /* ’ */, 0x201c /* “ */, 0x201d /* ” */, + 0x300a /* 《 */, 0x300b /* 》 */, 0x3008 /* 〈 */, 0x3009 /* 〉 */, + 0x3010 /* 【 */, 0x3011 /* 】 */ +]; + +const LATIN_PUNCTUATIONS = [ + 0x2c /* , */, 0x2e /* . */, 0x21 /* ! */, 0x28 /* ( */, 0x29 /* ) */, + 0x2c /* , */, 0x3a /* : */, 0x3b /* ; */, 0x3f /* ? */, 0x5b /* [ */, + 0x5d /* ] */, 0x7e /* ~ */, 0x27 /* ' */, 0x27 /* ' */, 0x22 /* " */, + 0x22 /* " */, 0xab /* « */, 0xbb /* » */, 0x2039 /* ‹ */, 0x203a /* › */, + 0x5b /* [ */, 0x5d /* ] */ +]; + +/* Reference: https://en.wikipedia.org/wiki/Halfwidth_and_fullwidth_forms */ +const FULL_SYMBOLS = [ + 0xff02 /* ＂ */, 0xff03 /* ＃ */, 0xff04 /* ＄ */, 0xff05 /* ％ */, + 0xff06 /* ＆ */, 0xff07 /* ＇ */, 0xff0a /* ＊ */, 0xff0b /* ＋ */, + 0xff0d /* － */, 0xff0e /* ． */, 0xff0f /* ／ */, 0xff1c /* ＜ */, + 0xff1d /* ＝ */, 0xff1e /* ＞ */, 0xff20 /* ＠ */, 0xff3c /* ＼ */, + 0xff3e /* ＾ */, 0xff3f /* ＿ */, 0xff40 /* ｀ */, 0xff5b /* ｛ */, + 0xff5c /* ｜ */, 0xff5d /* ｝ */ +]; +const HALF_SYMBOLS = FULL_SYMBOLS.map(function (codePoint) { + return codePoint - CODEPOINT_BASE; +}); + +function _mergeOptions(_options: object) { + const defaultOptions = { + digit: true, // 将全角数字转换成半角 + alpha: true, // 将全角字母转换成半角 + space: true, // 将全角空格转换成半角 + symbol: true, // 将全角的 #、$、%、& 等特殊字符转换成半角（不包括中文标点符号） + punctuation: false, // 将中文标点符号转换成对应英文标点符号（在中文环境中不推荐使用） + smartMode: true // 智能排除模式。可以识别出数值、网址等内容并进行精确转换 + }; + return Object.assign(defaultOptions, _options); +} + +/** + * Full width to Half width Tramsformer + * @param {string} source Source text (full width) + * @param {object} options Options + */ +export function full2half(source: string, options: object = {}) { + const sourceSize = source.length; + const _options = _mergeOptions(options); + let output = []; + for (let index = 0; index < sourceSize; index++) { + const codePoint = source.codePointAt(index)!; + if ( + /* Digit Flag = */ _options.digit && + codePoint >= 0xff10 && + codePoint <= 0xff19 + ) { + output[index] = String.fromCodePoint(codePoint - CODEPOINT_BASE); + } else if ( + /* Alpha Flag = */ _options.alpha && + ((codePoint >= 0xff21 && codePoint <= 0xff3a) || + (codePoint >= 0xff41 && codePoint <= 0xff5a)) + ) { + output[index] = String.fromCodePoint(codePoint - CODEPOINT_BASE); + } else if ( + /* Symbol Flag */ _options.symbol && + FULL_SYMBOLS.indexOf(codePoint) !== -1 + ) { + output[index] = String.fromCodePoint(codePoint - CODEPOINT_BASE); + } else if ( + /* Space Flag = */ _options.space && + codePoint === 0x3000 /* Fullwidth Space */ + ) { + output[index] = String.fromCodePoint(0x0020); + } else { + output[index] = source[index]; + } + + if ( + /* Punctuation Flag = */ _options.punctuation && + CJK_PUNCTUATIONS.indexOf(codePoint) !== -1 + ) { + output[index] = String.fromCodePoint( + LATIN_PUNCTUATIONS[CJK_PUNCTUATIONS.indexOf(codePoint)] + ); + } + } + let destination = output.join(''); + if (/* Smart Mode = */ _options.smartMode) { + if (/* Digit Flag = */ _options.digit) { + destination = destination.replace(/\d[\uff0c]\d/g, function (match) { + return match.replace(/[\uff0c]/, ','); + }); + destination = destination.replace(/\d\d[\uff1a]\d\d/g, function (match) { + return match.replace(/[\uff1a]/, ':'); + }); + destination = destination.replace(/\d[\uff0e]\d/g, function (match) { + return match.replace(/[\uff0e]/, '.'); + }); + + destination = destination.replace(/\d[\u3002]\d/g, function (match) { + return match.replace(/[\uff0e]/, '.'); + }); + } + if (/* Symbol Flag */ _options.symbol) { + destination = destination.replace(/https?[\uff1a]/g, function (match) { + return match.replace(/[\uff1a]/, ':'); + }); + } + } + return destination; +} + +/** + * Half width to Full width Tramsformer + * @param {string} source Source text (half width) + * @param {object} options Options + */ +export function half2full(source: string, options: object = {}) { + const sourceSize = source.length; + const _options = _mergeOptions(options); + let output = []; + for (let index = 0; index < sourceSize; index++) { + const codePoint = source.codePointAt(index)!; + if ( + /* Digit Flag = */ _options.digit && + codePoint >= 0x0030 && + codePoint <= 0x0039 + ) { + output[index] = String.fromCodePoint(codePoint + CODEPOINT_BASE); + } else if ( + /* Alpha Flag = */ _options.alpha && + ((codePoint >= 0x0041 && codePoint <= 0x005a) || + (codePoint >= 0x0061 && codePoint <= 0x007a)) + ) { + output[index] = String.fromCodePoint(codePoint + CODEPOINT_BASE); + } else if ( + /* Symbol Flag */ _options.symbol && + HALF_SYMBOLS.indexOf(codePoint) !== -1 + ) { + output[index] = String.fromCodePoint(codePoint + CODEPOINT_BASE); + } else if ( + /* Space Flag = */ _options.space && + codePoint === 0x0020 /* Halfwidth Space */ + ) { + output[index] = String.fromCodePoint(0x3000); + } else { + output[index] = source[index]; + } + if ( + /* Punctuation Flag = */ _options.punctuation && + LATIN_PUNCTUATIONS.indexOf(codePoint) !== -1 + ) { + output[index] = String.fromCodePoint( + CJK_PUNCTUATIONS[LATIN_PUNCTUATIONS.indexOf(codePoint)] + ); + } + } + let destination = output.join(''); + if (/* Smart Mode = */ _options.smartMode) { + if (/* Digit Flag = */ _options.digit) { + destination = destination.replace(/\d[,\uff0c]\d{3}/g, function (match) { + return match.replace(/[,\uff0c]/, String.fromCodePoint(0xff0c)); + }); + destination = destination.replace( + /\d\d[:\uff1a]]\d\d/g, + function (match) { + return match.replace(/[:\uff1a]/, String.fromCodePoint(0xff1a)); + } + ); + destination = destination.replace(/\d[.\u3002]]\d/g, function (match) { + return match.replace(/[.\u3002]/, String.fromCodePoint(0xff0e)); + }); + } + if (/* Symbol Flag */ _options.symbol) { + destination = destination.replace(/https?[:\uff1a]/g, function (match) { + return match.replace(/[:\uff1a]/, String.fromCodePoint(0xff1a)); + }); + } + } + return destination; +} diff --git a/packages/office-viewer/src/excel/formula/functions/util/evalIF.ts b/packages/office-viewer/src/excel/formula/functions/util/evalIF.ts new file mode 100644 index 000000000..0c00cb203 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/util/evalIF.ts @@ -0,0 +1,24 @@ +import {EvalResult} from '../../eval/EvalResult'; +import {evalCriterial} from '../../eval/evalCriterial'; +import {parseCriteria} from '../../parser/parseCriteria'; +import {getArray} from './getArray'; + +export function evalIF(args: EvalResult[]): EvalResult[] { + const range = getArray(args.shift()); + + const criteria = args.shift(); + + const testRange = args[2] ? getArray(args[2]) : range; + + const values: EvalResult[] = []; + + for (let i = 0; i < range.length; i++) { + const valueToTest = testRange[i]; + + const parsedCriteria = parseCriteria(criteria as string); + if (evalCriterial(parsedCriteria, valueToTest as string)) { + values.push(valueToTest); + } + } + return values; +} diff --git a/packages/office-viewer/src/excel/formula/functions/util/evalIFS.ts b/packages/office-viewer/src/excel/formula/functions/util/evalIFS.ts new file mode 100644 index 000000000..ca6bc81f2 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/util/evalIFS.ts @@ -0,0 +1,57 @@ +import FormulaError from '../../FormulaError'; +import {EvalResult} from '../../eval/EvalResult'; +import {evalCriterial} from '../../eval/evalCriterial'; +import {parseCriteria} from '../../parser/parseCriteria'; +import {flattenArgs} from './flattenArgs'; +import {getArray} from './getArray'; +import {getString} from './getString'; + +export function evalIFS(args: EvalResult[]): EvalResult[] { + const range = getArray(args.shift()); + + const criteriaes = args; + const criteriaLength = criteriaes.length / 2; + + if (criteriaLength === 0) { + throw FormulaError.VALUE; + } + + if (criteriaes.length !== 1 && criteriaes.length % 2 !== 0) { + throw FormulaError.VALUE; + } + + if (criteriaLength > 1) { + for (let i = 0; i < criteriaLength; i++) { + criteriaes[i * 2] = flattenArgs([criteriaes[i * 2]]); + } + } + + if (criteriaes.length === 1) { + criteriaes[1] = criteriaes[0]; + criteriaes[0] = range; + } + + let values: EvalResult[] = []; + + for (let i = 0; i < range.length; i++) { + let isMetCondition = false; + + for (let j = 0; j < criteriaLength; j++) { + const valueToTest = (criteriaes[j * 2] as EvalResult[])[i]; + const criteria = criteriaes[j * 2 + 1]; + + const parsedCriteria = parseCriteria(criteria as string); + if (evalCriterial(parsedCriteria, valueToTest as string)) { + isMetCondition = true; + } else { + isMetCondition = false; + break; + } + } + + if (isMetCondition) { + values.push(range[i]); + } + } + return values; +} diff --git a/packages/office-viewer/src/excel/formula/functions/util/flattenArgs.ts b/packages/office-viewer/src/excel/formula/functions/util/flattenArgs.ts new file mode 100644 index 000000000..5fc36d2cf --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/util/flattenArgs.ts @@ -0,0 +1,22 @@ +import {EvalResult, UnionValue, isUnionValue} from '../../eval/EvalResult'; + +/** + * 将结果打平成一维数组 + */ +export function flattenArgs(args: EvalResult[]): EvalResult[] { + const result: EvalResult[] = []; + + for (const arg of args) { + if (Array.isArray(arg)) { + for (const item of arg) { + result.push(...flattenArgs([item])); + } + } else if (isUnionValue(arg)) { + result.push(...flattenArgs((arg as UnionValue).children)); + } else { + result.push(arg); + } + } + + return result; +} diff --git a/packages/office-viewer/src/excel/formula/functions/util/get2DArrayOrThrow.ts b/packages/office-viewer/src/excel/formula/functions/util/get2DArrayOrThrow.ts new file mode 100644 index 000000000..6cbe52b93 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/util/get2DArrayOrThrow.ts @@ -0,0 +1,33 @@ +import FormulaError from '../../FormulaError'; +import {EvalResult} from '../../eval/EvalResult'; + +/** + * 判断是否是二维数组 + * @param args + * @returns + */ +export function get2DArrayOrThrow(args: EvalResult): EvalResult[][] { + if (Array.isArray(args)) { + if (Array.isArray(args[0])) { + return args as EvalResult[][]; + } + } + throw FormulaError.VALUE; +} + +/** + * 将一维数组转换为二维数组 + * @param args + * @returns + */ +export function get2DArray(args: EvalResult): EvalResult[][] | undefined { + if (Array.isArray(args)) { + if (Array.isArray(args[0])) { + return args as EvalResult[][]; + } else { + return [args]; + } + } else { + return undefined; + } +} diff --git a/packages/office-viewer/src/excel/formula/functions/util/getArray.ts b/packages/office-viewer/src/excel/formula/functions/util/getArray.ts new file mode 100644 index 000000000..8ebfd2f32 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/util/getArray.ts @@ -0,0 +1,10 @@ +import {EvalResult} from '../../eval/EvalResult'; +import {flattenArgs} from './flattenArgs'; + +export function getArray(arg: EvalResult): EvalResult[] { + if (Array.isArray(arg)) { + return flattenArgs(arg); + } else { + return [arg]; + } +} diff --git a/packages/office-viewer/src/excel/formula/functions/util/getArrayNumbers.ts b/packages/office-viewer/src/excel/formula/functions/util/getArrayNumbers.ts new file mode 100644 index 000000000..ae1b05534 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/util/getArrayNumbers.ts @@ -0,0 +1,27 @@ +import {EvalResult} from '../../eval/EvalResult'; +import {getNumber} from './getNumber'; + +/** + * + * 获取参数中的数字 + * @param args + * @param process 自定义检查函数 + * @returns + */ +export function getArrayNumbers(args: EvalResult): number[] { + const numbers: number[] = []; + if (Array.isArray(args)) { + for (const arg of args) { + const num = getNumber(arg); + if (num !== undefined) { + numbers.push(num); + } + } + } else { + let num = getNumber(args); + if (num !== undefined) { + numbers.push(num); + } + } + return numbers; +} diff --git a/packages/office-viewer/src/excel/formula/functions/util/getBoolean.ts b/packages/office-viewer/src/excel/formula/functions/util/getBoolean.ts new file mode 100644 index 000000000..4373aed9a --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/util/getBoolean.ts @@ -0,0 +1,53 @@ +import FormulaError from '../../FormulaError'; +import {EvalResult} from '../../eval/EvalResult'; + +/** + * + * 获取参数中的布尔值 + * @param arg + * @param defaultValue 默认值 + * @returns + */ +export function getBoolean( + arg: EvalResult, + defaultValue?: boolean +): boolean | undefined { + if (typeof arg === 'number') { + if (arg === 0) { + return false; + } + return true; + } + if (typeof arg === 'string') { + if (arg === 'TRUE') { + return true; + } + if (arg === 'FALSE') { + return false; + } + } + if (typeof arg === 'boolean') { + return arg; + } + + if (defaultValue !== undefined) { + return defaultValue; + } + + return undefined; +} + +export function getBooleanOrThrow(arg: EvalResult): boolean { + const result = getBoolean(arg); + if (result === undefined) { + throw new FormulaError('VALUE'); + } + return result; +} + +export function getBooleanWithDefault( + arg: EvalResult, + defaultValue: boolean +): boolean { + return getBoolean(arg, defaultValue)!; +} diff --git a/packages/office-viewer/src/excel/formula/functions/util/getDateOrThrow.ts b/packages/office-viewer/src/excel/formula/functions/util/getDateOrThrow.ts new file mode 100644 index 000000000..7aca70133 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/util/getDateOrThrow.ts @@ -0,0 +1,12 @@ +import FormulaError from '../../FormulaError'; +import {EvalResult} from '../../eval/EvalResult'; + +export function getDateOrThrow(arg: EvalResult): Date { + if (Array.isArray(arg)) { + return getDateOrThrow(arg[0]); + } + if (arg instanceof Date) { + return arg; + } + throw FormulaError.VALUE; +} diff --git a/packages/office-viewer/src/excel/formula/functions/util/getFirstNumbers.ts b/packages/office-viewer/src/excel/formula/functions/util/getFirstNumbers.ts new file mode 100644 index 000000000..0a1d6b551 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/util/getFirstNumbers.ts @@ -0,0 +1,28 @@ +import {EvalResult} from '../../eval/EvalResult'; +import {getNumber} from './getNumber'; +import {getNumbers} from './getNumbers'; + +/** + * 获取参数中的数字，如果是数组则取第一个 + */ +export function getFirstNumbers( + args: EvalResult[], + booleanToNumber: boolean +): number[] { + if (args.length === 1 && Array.isArray(args[0])) { + return getNumbers(args[0], undefined, booleanToNumber); + } + const numbers: number[] = []; + for (let arg of args) { + if (Array.isArray(arg)) { + if (arg.length > 0) { + arg = arg[0]; + } + } + const num = getNumber(arg, undefined, booleanToNumber); + if (num !== undefined) { + numbers.push(num); + } + } + return numbers; +} diff --git a/packages/office-viewer/src/excel/formula/functions/util/getFirstStrings.ts b/packages/office-viewer/src/excel/formula/functions/util/getFirstStrings.ts new file mode 100644 index 000000000..4fe1f3a9d --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/util/getFirstStrings.ts @@ -0,0 +1,21 @@ +import {EvalResult} from '../../eval/EvalResult'; +import {getString} from './getString'; + +/** + * 获取参数中的字符串，如果是数组则取第一个 + */ +export function getFirstStrings(args: EvalResult[]): string[] { + const strings: string[] = []; + for (let arg of args) { + if (Array.isArray(arg)) { + if (arg.length > 0) { + arg = arg[0]; + } + } + const str = getString(arg); + if (str !== undefined) { + strings.push(str); + } + } + return strings; +} diff --git a/packages/office-viewer/src/excel/formula/functions/util/getNumber.ts b/packages/office-viewer/src/excel/formula/functions/util/getNumber.ts new file mode 100644 index 000000000..7873019a1 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/util/getNumber.ts @@ -0,0 +1,79 @@ +import FormulaError from '../../FormulaError'; +import {EvalResult} from '../../eval/EvalResult'; + +/** + * + * 获取参数中的数字 + * @param arg + * @param defaultValue 默认值 + * @returns + */ +export function getNumber( + arg: EvalResult, + defaultValue?: number, + booleanToNumber = false +): number | undefined { + if (Array.isArray(arg)) { + return getNumber(arg[0], defaultValue, booleanToNumber); + } + if (typeof arg === 'number') { + if (!isFinite(arg)) { + throw FormulaError.NUM; + } + return arg; + } + if (typeof arg === 'boolean') { + return booleanToNumber ? (arg ? 1 : 0) : undefined; + } + if (typeof arg === 'string') { + if (arg.endsWith('%')) { + const num = Number(arg.slice(0, -1)); + if (!isNaN(num)) { + if (!isFinite(num)) { + throw FormulaError.NUM; + } + return num / 100; + } else { + return undefined; + } + } else { + // 这里不能用 parseInt，在 Excel 中 1a 会被认为不是数字 + const num = Number(arg); + if (!isNaN(num)) { + if (!isFinite(num)) { + throw FormulaError.NUM; + } + return num; + } else { + return undefined; + } + } + } + + if (defaultValue !== undefined) { + return defaultValue; + } + + return undefined; +} + +export function getNumberOrThrow( + arg: EvalResult, + booleanToNumber = false +): number { + if (Array.isArray(arg)) { + arg = arg[0]; + } + const number = getNumber(arg, undefined, booleanToNumber); + if (number === undefined) { + throw FormulaError.VALUE; + } + return number; +} + +export function getNumberWithDefault( + arg: EvalResult, + defaultValue: number +): number { + return getNumber(arg, defaultValue)!; +} diff --git a/packages/office-viewer/src/excel/formula/functions/util/getNumbers.ts b/packages/office-viewer/src/excel/formula/functions/util/getNumbers.ts new file mode 100644 index 000000000..3d0bfbbf0 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/util/getNumbers.ts @@ -0,0 +1,28 @@ +import {EvalResult} from '../../eval/EvalResult'; +import {flattenArgs} from './flattenArgs'; +import {getNumber} from './getNumber'; + +/** + * + * 获取参数中的数字 + * @param args + * @param process 自定义检查函数 + * @returns + */ +export function getNumbers( + args: EvalResult[], + process?: (arg: number | undefined, origin: EvalResult) => number | undefined, + booleanToNumber = false +): number[] { + const numbers: number[] = []; + for (const arg of flattenArgs(args)) { + let num = getNumber(arg, undefined, booleanToNumber); + if (process) { + num = process(num, arg); + } + if (num !== undefined) { + numbers.push(num); + } + } + return numbers; +} diff --git a/packages/office-viewer/src/excel/formula/functions/util/getNumbersWithUndefined.ts b/packages/office-viewer/src/excel/formula/functions/util/getNumbersWithUndefined.ts new file mode 100644 index 000000000..8dff3d28b --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/util/getNumbersWithUndefined.ts @@ -0,0 +1,58 @@ +import {EvalResult} from '../../eval/EvalResult'; + +import {getNumber, getNumberOrThrow} from './getNumber'; + +type NumOr = number | undefined; + +/** + * + * 获取参数中的数字 + * @param args + * @param process 自定义检查函数 + * @returns + */ +export function getNumber2DArray(args: EvalResult): NumOr[][] { + const numbers: NumOr[][] = []; + if (Array.isArray(args)) { + for (const arg of args) { + const array = []; + if (Array.isArray(arg)) { + for (const a of arg) { + let num = getNumber(a); + array.push(num); + } + } else { + let num = getNumber(arg); + array.push(num); + } + numbers.push(array); + } + } else { + let num = getNumber(args); + numbers.push([num]); + } + return numbers; +} + +export function getNumber2DArrayOrThrow(args: EvalResult): number[][] { + const numbers: number[][] = []; + if (Array.isArray(args)) { + for (const arg of args) { + const array = []; + if (Array.isArray(arg)) { + for (const a of arg) { + let num = getNumberOrThrow(a); + array.push(num); + } + } else { + let num = getNumberOrThrow(arg); + array.push(num); + } + numbers.push(array); + } + } else { + let num = getNumberOrThrow(args); + numbers.push([num]); + } + return numbers; +} diff --git a/packages/office-viewer/src/excel/formula/functions/util/getSingleValue.ts b/packages/office-viewer/src/excel/formula/functions/util/getSingleValue.ts new file mode 100644 index 000000000..226bcecb2 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/util/getSingleValue.ts @@ -0,0 +1,11 @@ +import {EvalResult} from '../../eval/EvalResult'; + +/** + * 获取数据，如果遇到数组会持续找到数组内的值 + */ +export function getSingleValue(value: EvalResult): EvalResult { + if (Array.isArray(value)) { + return getSingleValue(value[0]); + } + return value; +} diff --git a/packages/office-viewer/src/excel/formula/functions/util/getString.ts b/packages/office-viewer/src/excel/formula/functions/util/getString.ts new file mode 100644 index 000000000..54f5b9296 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/util/getString.ts @@ -0,0 +1,42 @@ +import FormulaError from '../../FormulaError'; +import {EvalResult} from '../../eval/EvalResult'; + +export function getString( + arg: EvalResult, + defaultValue?: string +): string | undefined { + if (Array.isArray(arg)) { + return getString(arg[0], defaultValue); + } + if (typeof arg === 'number') { + return arg + ''; + } + if (typeof arg === 'string') { + return arg; + } + if (typeof arg === 'boolean') { + if (arg) { + return 'TRUE'; + } + return 'FALSE'; + } + if (defaultValue !== undefined) { + return defaultValue; + } + return undefined; +} + +export function getStringOrThrow(arg: EvalResult): string { + const str = getString(arg); + if (str === undefined) { + throw FormulaError.VALUE; + } + return str; +} + +export function getStringWithDefault( + arg: EvalResult, + defaultValue: string +): string { + return getString(arg, defaultValue)!; +} diff --git a/packages/office-viewer/src/excel/formula/functions/util/getStrings.ts b/packages/office-viewer/src/excel/formula/functions/util/getStrings.ts new file mode 100644 index 000000000..a83ba1772 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/util/getStrings.ts @@ -0,0 +1,14 @@ +import {EvalResult} from '../../eval/EvalResult'; +import {flattenArgs} from './flattenArgs'; +import {getString} from './getString'; + +export function getStrings(args: EvalResult[]) { + const strings: string[] = []; + for (const arg of flattenArgs(args)) { + const str = getString(arg); + if (str !== undefined) { + strings.push(str); + } + } + return strings; +} diff --git a/packages/office-viewer/src/excel/formula/functions/util/jStat.ts b/packages/office-viewer/src/excel/formula/functions/util/jStat.ts new file mode 100644 index 000000000..65564f42e --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/util/jStat.ts @@ -0,0 +1,711 @@ +/** + * 删减版 jStat，只实现部分所需的功能 + */ +var slice = [].slice; + +function betinc(x: number, a: number, b: number, eps: number): number { + var a0 = 0; + var b0 = 1; + var a1 = 1; + var b1 = 1; + var m9 = 0; + var a2 = 0; + var c9; + + while (Math.abs((a1 - a2) / a1) > eps) { + a2 = a1; + c9 = (-(a + m9) * (a + b + m9) * x) / (a + 2 * m9) / (a + 2 * m9 + 1); + a0 = a1 + c9 * a0; + b0 = b1 + c9 * b0; + m9 = m9 + 1; + c9 = (m9 * (b - m9) * x) / (a + 2 * m9 - 1) / (a + 2 * m9); + a1 = a0 + c9 * a1; + b1 = b0 + c9 * b1; + a0 = a0 / b1; + b0 = b0 / b1; + a1 = a1 / b1; + b1 = 1; + } + + return a1 / a; +} + +export const jStat = { + beta: { + pdf: function pdf(x: number, alpha: number, beta: number): number { + // PDF is zero outside the support + if (x > 1 || x < 0) return 0; + // PDF is one for the uniform case + if (alpha == 1 && beta == 1) return 1; + + if (alpha < 512 && beta < 512) { + return ( + (Math.pow(x, alpha - 1) * Math.pow(1 - x, beta - 1)) / + jStat.betafn(alpha, beta) + ); + } else { + return Math.exp( + (alpha - 1) * Math.log(x) + + (beta - 1) * Math.log(1 - x) - + jStat.betaln(alpha, beta) + ); + } + }, + + cdf: function cdf(x: number, alpha: number, beta: number): number { + return x > 1 || x < 0 ? +(x > 1) * 1 : jStat.ibeta(x, alpha, beta); + }, + inv: function inv(x: number, alpha: number, beta: number): number { + return jStat.ibetainv(x, alpha, beta); + } + }, + binomial: { + pdf: function pdf(k: number, n: number, p: number): number { + return p === 0 || p === 1 + ? n * p === k + ? 1 + : 0 + : jStat.combination(n, k) * Math.pow(p, k) * Math.pow(1 - p, n - k); + }, + + cdf: function cdf(x: number, n: number, p: number): number { + var betacdf; + var eps = 1e-10; + + if (x < 0) return 0; + if (x >= n) return 1; + if (p < 0 || p > 1 || n <= 0) return NaN; + + x = Math.floor(x); + var z = p; + var a = x + 1; + var b = n - x; + var s = a + b; + var bt = Math.exp( + jStat.gammaln(s) - + jStat.gammaln(b) - + jStat.gammaln(a) + + a * Math.log(z) + + b * Math.log(1 - z) + ); + + if (z < (a + 1) / (s + 2)) betacdf = bt * betinc(z, a, b, eps); + else betacdf = 1 - bt * betinc(1 - z, b, a, eps); + + return Math.round((1 - betacdf) * (1 / eps)) / (1 / eps); + } + }, + + chisquare: { + pdf: function pdf(x: number, dof: number): number { + if (x < 0) return 0; + return x === 0 && dof === 2 + ? 0.5 + : Math.exp( + (dof / 2 - 1) * Math.log(x) - + x / 2 - + (dof / 2) * Math.log(2) - + jStat.gammaln(dof / 2) + ); + }, + + cdf: function cdf(x: number, dof: number) { + if (x < 0) return 0; + return jStat.lowRegGamma(dof / 2, x / 2); + }, + + inv: function (p: number, dof: number): number { + return 2 * jStat.gammapinv(p, 0.5 * dof); + } + }, + + normal: { + pdf: function pdf(x: number, mean: number, std: number): number { + return Math.exp( + -0.5 * Math.log(2 * Math.PI) - + Math.log(std) - + Math.pow(x - mean, 2) / (2 * std * std) + ); + }, + + cdf: function cdf(x: number, mean: number, std: number): number { + return 0.5 * (1 + jStat.erf((x - mean) / Math.sqrt(2 * std * std))); + }, + + inv: function (p: number, mean: number, std: number): number { + return -1.41421356237309505 * std * jStat.erfcinv(2 * p) + mean; + } + }, + + centralF: { + pdf: function pdf(x: number, df1: number, df2: number): number { + var p, q, f; + + if (x < 0) return 0; + + if (df1 <= 2) { + if (x === 0 && df1 < 2) { + return Infinity; + } + if (x === 0 && df1 === 2) { + return 1; + } + return ( + (1 / jStat.betafn(df1 / 2, df2 / 2)) * + Math.pow(df1 / df2, df1 / 2) * + Math.pow(x, df1 / 2 - 1) * + Math.pow(1 + (df1 / df2) * x, -(df1 + df2) / 2) + ); + } + + p = (df1 * x) / (df2 + x * df1); + q = df2 / (df2 + x * df1); + f = (df1 * q) / 2.0; + return f * jStat.binomial.pdf((df1 - 2) / 2, (df1 + df2 - 2) / 2, p); + }, + + cdf: function cdf(x: number, df1: number, df2: number): number { + if (x < 0) return 0; + return jStat.ibeta((df1 * x) / (df1 * x + df2), df1 / 2, df2 / 2); + }, + + inv: function inv(x: number, df1: number, df2: number): number { + return df2 / (df1 * (1 / jStat.ibetainv(x, df1 / 2, df2 / 2) - 1)); + } + }, + + studentt: { + pdf: function pdf(x: number, dof: number): number { + dof = dof > 1e100 ? 1e100 : dof; + return ( + (1 / (Math.sqrt(dof) * jStat.betafn(0.5, dof / 2))) * + Math.pow(1 + (x * x) / dof, -((dof + 1) / 2)) + ); + }, + + cdf: function cdf(x: number, dof: number): number { + var dof2 = dof / 2; + return jStat.ibeta( + (x + Math.sqrt(x * x + dof)) / (2 * Math.sqrt(x * x + dof)), + dof2, + dof2 + ); + }, + + inv: function (p: number, dof: number): number { + var x = jStat.ibetainv(2 * Math.min(p, 1 - p), 0.5 * dof, 0.5); + x = Math.sqrt((dof * (1 - x)) / x); + return p > 0.5 ? x : -x; + } + }, + + exponential: { + pdf: function pdf(x: number, rate: number): number { + return x < 0 ? 0 : rate * Math.exp(-rate * x); + }, + + cdf: function cdf(x: number, rate: number): number { + return x < 0 ? 0 : 1 - Math.exp(-rate * x); + }, + + inv: function (p: number, rate: number): number { + return -Math.log(1 - p) / rate; + } + }, + + gamma: { + pdf: function pdf(x: number, shape: number, scale: number): number { + if (x < 0) return 0; + return x === 0 && shape === 1 + ? 1 / scale + : Math.exp( + (shape - 1) * Math.log(x) - + x / scale - + jStat.gammaln(shape) - + shape * Math.log(scale) + ); + }, + + cdf: function cdf(x: number, shape: number, scale: number): number { + if (x < 0) return 0; + return jStat.lowRegGamma(shape, x / scale); + }, + + inv: function (p: number, shape: number, scale: number): number { + return jStat.gammapinv(p, shape) * scale; + } + }, + + lognormal: { + pdf: function pdf(x: number, mu: number, sigma: number): number { + if (x <= 0) return 0; + return Math.exp( + -Math.log(x) - + 0.5 * Math.log(2 * Math.PI) - + Math.log(sigma) - + Math.pow(Math.log(x) - mu, 2) / (2 * sigma * sigma) + ); + }, + + cdf: function cdf(x: number, mu: number, sigma: number): number { + if (x < 0) return 0; + return ( + 0.5 + 0.5 * jStat.erf((Math.log(x) - mu) / Math.sqrt(2 * sigma * sigma)) + ); + }, + + inv: function (p: number, mu: number, sigma: number): number { + return Math.exp(-1.41421356237309505 * sigma * jStat.erfcinv(2 * p) + mu); + } + }, + + negbin: { + pdf: function pdf(k: number, r: number, p: number): number { + if (k !== k >>> 0) + throw new Error('Number of successes (k) must be an integer'); + + if (k < 0) return 0; + return ( + jStat.combination(k + r - 1, r - 1) * + Math.pow(1 - p, k) * + Math.pow(p, r) + ); + }, + + cdf: function cdf(x: number, r: number, p: number) { + var sum = 0, + k = 0; + if (x < 0) return 0; + for (; k <= x; k++) { + sum += jStat.negbin.pdf(k, r, p); + } + return sum; + } + }, + + poisson: { + pdf: function pdf(k: number, l: number): number { + if (l < 0 || k % 1 !== 0 || k < 0) { + return 0; + } + + return (Math.pow(l, k) * Math.exp(-l)) / jStat.factorial(k); + }, + + cdf: function cdf(x: number, l: number): number { + var sumarr = [], + k = 0; + if (x < 0) return 0; + for (; k <= x; k++) { + sumarr.push(jStat.poisson.pdf(k, l)); + } + return jStat.sum(sumarr); + } + }, + + erf: function erf(x: number): number { + var cof = [ + -1.3026537197817094, 6.4196979235649026e-1, 1.9476473204185836e-2, + -9.561514786808631e-3, -9.46595344482036e-4, 3.66839497852761e-4, + 4.2523324806907e-5, -2.0278578112534e-5, -1.624290004647e-6, + 1.30365583558e-6, 1.5626441722e-8, -8.5238095915e-8, 6.529054439e-9, + 5.059343495e-9, -9.91364156e-10, -2.27365122e-10, 9.6467911e-11, + 2.394038e-12, -6.886027e-12, 8.94487e-13, 3.13092e-13, -1.12708e-13, + 3.81e-16, 7.106e-15, -1.523e-15, -9.4e-17, 1.21e-16, -2.8e-17 + ]; + var j = cof.length - 1; + var isneg = false; + var d = 0; + var dd = 0; + var t, ty, tmp, res; + + if (x < 0) { + x = -x; + isneg = true; + } + + t = 2 / (2 + x); + ty = 4 * t - 2; + + for (; j > 0; j--) { + tmp = d; + d = ty * d - dd + cof[j]; + dd = tmp; + } + + res = t * Math.exp(-x * x + 0.5 * (cof[0] + ty * d) - dd); + return isneg ? res - 1 : 1 - res; + }, + + ibetainv: function ibetainv(p: number, a: number, b: number): number { + var EPS = 1e-8; + var a1 = a - 1; + var b1 = b - 1; + var j = 0; + var lna, lnb, pp, t, u, err, x, al, h, w, afac; + if (p <= 0) return 0; + if (p >= 1) return 1; + if (a >= 1 && b >= 1) { + pp = p < 0.5 ? p : 1 - p; + t = Math.sqrt(-2 * Math.log(pp)); + x = (2.30753 + t * 0.27061) / (1 + t * (0.99229 + t * 0.04481)) - t; + if (p < 0.5) x = -x; + al = (x * x - 3) / 6; + h = 2 / (1 / (2 * a - 1) + 1 / (2 * b - 1)); + w = + (x * Math.sqrt(al + h)) / h - + (1 / (2 * b - 1) - 1 / (2 * a - 1)) * (al + 5 / 6 - 2 / (3 * h)); + x = a / (a + b * Math.exp(2 * w)); + } else { + lna = Math.log(a / (a + b)); + lnb = Math.log(b / (a + b)); + t = Math.exp(a * lna) / a; + u = Math.exp(b * lnb) / b; + w = t + u; + if (p < t / w) x = Math.pow(a * w * p, 1 / a); + else x = 1 - Math.pow(b * w * (1 - p), 1 / b); + } + afac = -jStat.gammaln(a) - jStat.gammaln(b) + jStat.gammaln(a + b); + for (; j < 10; j++) { + if (x === 0 || x === 1) return x; + err = jStat.ibeta(x, a, b) - p; + t = Math.exp(a1 * Math.log(x) + b1 * Math.log(1 - x) + afac); + u = err / t; + x -= t = u / (1 - 0.5 * Math.min(1, u * (a1 / x - b1 / (1 - x)))); + if (x <= 0) x = 0.5 * (x + t); + if (x >= 1) x = 0.5 * (x + t + 1); + if (Math.abs(t) < EPS * x && j > 0) break; + } + return x; + }, + combination: function combination(n: number, m: number): number { + // make sure n or m don't exceed the upper limit of usable values + return n > 170 || m > 170 + ? Math.exp(jStat.combinationln(n, m)) + : jStat.factorial(n) / jStat.factorial(m) / jStat.factorial(n - m); + }, + combinationln: function combinationln(n: number, m: number): number { + return ( + jStat.factorialln(n) - jStat.factorialln(m) - jStat.factorialln(n - m) + ); + }, + factorialln: function factorialln(n: number): number { + return n < 0 ? NaN : jStat.gammaln(n + 1); + }, + factorial: function factorial(n: number): number { + return n < 0 ? NaN : jStat.gammafn(n + 1); + }, + betafn: function betafn(x: number, y: number): number { + // ensure arguments are positive + if (x <= 0 || y <= 0) throw new Error('Invalid arguments in jStat.betafn'); + // make sure x + y doesn't exceed the upper limit of usable values + return x + y > 170 + ? Math.exp(jStat.betaln(x, y)) + : (jStat.gammafn(x) * jStat.gammafn(y)) / jStat.gammafn(x + y); + }, + betaln: function betaln(x: number, y: number) { + return jStat.gammaln(x) + jStat.gammaln(y) - jStat.gammaln(x + y); + }, + ibeta: function ibeta(x: number, a: number, b: number): number { + // Factors in front of the continued fraction. + var bt = + x === 0 || x === 1 + ? 0 + : Math.exp( + jStat.gammaln(a + b) - + jStat.gammaln(a) - + jStat.gammaln(b) + + a * Math.log(x) + + b * Math.log(1 - x) + ); + if (x < 0 || x > 1) throw new Error('Argument error in jStat.ibeta: x'); + if (x < (a + 1) / (a + b + 2)) + // Use continued fraction directly. + return (bt * jStat.betacf(x, a, b)) / a; + // else use continued fraction after making the symmetry transformation. + return 1 - (bt * jStat.betacf(1 - x, b, a)) / b; + }, + + betacf: function betacf(x: number, a: number, b: number) { + var fpmin = 1e-30; + var m = 1; + var qab = a + b; + var qap = a + 1; + var qam = a - 1; + var c = 1; + var d = 1 - (qab * x) / qap; + var m2, aa, del, h; + + // These q's will be used in factors that occur in the coefficients + if (Math.abs(d) < fpmin) d = fpmin; + d = 1 / d; + h = d; + + for (; m <= 100; m++) { + m2 = 2 * m; + aa = (m * (b - m) * x) / ((qam + m2) * (a + m2)); + // One step (the even one) of the recurrence + d = 1 + aa * d; + if (Math.abs(d) < fpmin) d = fpmin; + c = 1 + aa / c; + if (Math.abs(c) < fpmin) c = fpmin; + d = 1 / d; + h *= d * c; + aa = (-(a + m) * (qab + m) * x) / ((a + m2) * (qap + m2)); + // Next step of the recurrence (the odd one) + d = 1 + aa * d; + if (Math.abs(d) < fpmin) d = fpmin; + c = 1 + aa / c; + if (Math.abs(c) < fpmin) c = fpmin; + d = 1 / d; + del = d * c; + h *= del; + if (Math.abs(del - 1.0) < 3e-7) break; + } + + return h; + }, + + gammaln: function gammaln(x: number) { + var j = 0; + var cof = [ + 76.18009172947146, -86.50532032941677, 24.01409824083091, + -1.231739572450155, 0.1208650973866179e-2, -0.5395239384953e-5 + ]; + var ser = 1.000000000190015; + var xx, y, tmp; + tmp = (y = xx = x) + 5.5; + tmp -= (xx + 0.5) * Math.log(tmp); + for (; j < 6; j++) ser += cof[j] / ++y; + return Math.log((2.5066282746310005 * ser) / xx) - tmp; + }, + gammafn: function gammafn(x: number) { + var p = [ + -1.716185138865495, 24.76565080557592, -379.80425647094563, + 629.3311553128184, 866.9662027904133, -31451.272968848367, + -36144.413418691176, 66456.14382024054 + ]; + var q = [ + -30.8402300119739, 315.35062697960416, -1015.1563674902192, + -3107.771671572311, 22538.118420980151, 4755.8462775278811, + -134659.9598649693, -115132.2596755535 + ]; + var fact: boolean | number = false; + var n = 0; + var xden = 0; + var xnum = 0; + var y = x; + var i, z, yi, res; + if (x > 171.6243769536076) { + return Infinity; + } + if (y <= 0) { + res = (y % 1) + 3.6e-16; + if (res) { + fact = ((!(y & 1) ? 1 : -1) * Math.PI) / Math.sin(Math.PI * res); + y = 1 - y; + } else { + return Infinity; + } + } + yi = y; + if (y < 1) { + z = y++; + } else { + z = (y -= n = (y | 0) - 1) - 1; + } + for (i = 0; i < 8; ++i) { + xnum = (xnum + p[i]) * z; + xden = xden * z + q[i]; + } + res = xnum / xden + 1; + if (yi < y) { + res /= yi; + } else if (yi > y) { + for (i = 0; i < n; ++i) { + res *= y; + y++; + } + } + if (fact) { + res = fact / res; + } + return res; + }, + lowRegGamma: function lowRegGamma(a: number, x: number): number { + var aln = jStat.gammaln(a); + var ap = a; + var sum = 1 / a; + var del = sum; + var b = x + 1 - a; + var c = 1 / 1.0e-30; + var d = 1 / b; + var h = d; + var i = 1; + // calculate maximum number of itterations required for a + var ITMAX = -~(Math.log(a >= 1 ? a : 1 / a) * 8.5 + a * 0.4 + 17); + var an; + + if (x < 0 || a <= 0) { + return NaN; + } else if (x < a + 1) { + for (; i <= ITMAX; i++) { + sum += del *= x / ++ap; + } + return sum * Math.exp(-x + a * Math.log(x) - aln); + } + + for (; i <= ITMAX; i++) { + an = -i * (i - a); + b += 2; + d = an * d + b; + c = b + an / c; + d = 1 / d; + h *= d * c; + } + + return 1 - h * Math.exp(-x + a * Math.log(x) - aln); + }, + gammapinv: function gammapinv(p: number, a: number): number { + var j = 0; + var a1 = a - 1; + var EPS = 1e-8; + var gln = jStat.gammaln(a); + var x, err, t, u, pp, lna1, afac; + afac = 1; + + if (p >= 1) return Math.max(100, a + 100 * Math.sqrt(a)); + if (p <= 0) return 0; + if (a > 1) { + lna1 = Math.log(a1); + afac = Math.exp(a1 * (lna1 - 1) - gln); + pp = p < 0.5 ? p : 1 - p; + t = Math.sqrt(-2 * Math.log(pp)); + x = (2.30753 + t * 0.27061) / (1 + t * (0.99229 + t * 0.04481)) - t; + if (p < 0.5) x = -x; + x = Math.max( + 1e-3, + a * Math.pow(1 - 1 / (9 * a) - x / (3 * Math.sqrt(a)), 3) + ); + } else { + t = 1 - a * (0.253 + a * 0.12); + if (p < t) x = Math.pow(p / t, 1 / a); + else x = 1 - Math.log(1 - (p - t) / (1 - t)); + } + + for (; j < 12; j++) { + if (x <= 0) return 0; + err = jStat.lowRegGamma(a, x) - p; + if (a > 1) + t = afac * Math.exp(-(x - a1) + a1 * (Math.log(x) - (lna1 || 0))); + else t = Math.exp(-x + a1 * Math.log(x) - gln); + u = err / t; + x -= t = u / (1 - 0.5 * Math.min(1, u * ((a - 1) / x - 1))); + if (x <= 0) x = 0.5 * (x + t); + if (Math.abs(t) < EPS * x) break; + } + + return x; + }, + normalci: function normalci(...arg: number[]) { + var args = slice.call(arguments), + ans = new Array(2), + change; + if (args.length === 4) { + change = Math.abs( + (jStat.normal.inv(args[1] / 2, 0, 1) * args[2]) / Math.sqrt(args[3]) + ); + } else { + change = Math.abs( + (jStat.normal.inv(args[1] / 2, 0, 1) * jStat.stdev(args[2])) / + Math.sqrt(args[2].length) + ); + } + ans[0] = args[0] - change; + ans[1] = args[0] + change; + return ans; + }, + erfcinv: function erfcinv(p: number): number { + var j = 0; + var x, err, t, pp; + if (p >= 2) return -100; + if (p <= 0) return 100; + pp = p < 1 ? p : 2 - p; + t = Math.sqrt(-2 * Math.log(pp / 2)); + x = + -0.70711 * + ((2.30753 + t * 0.27061) / (1 + t * (0.99229 + t * 0.04481)) - t); + for (; j < 2; j++) { + err = jStat.erfc(x) - pp; + x += err / (1.12837916709551257 * Math.exp(-x * x) - x * err); + } + return p < 1 ? x : -x; + }, + erfc: function erfc(x: number): number { + return 1 - jStat.erf(x); + }, + stdev: function stdev(arr: number[], flag?: boolean): number { + return Math.sqrt(jStat.variance(arr, flag)); + }, + variance: function variance(arr: number[], flag?: boolean): number { + return jStat.sumsqerr(arr) / (arr.length - (flag ? 1 : 0)); + }, + mean: function mean(arr: number[]): number { + return jStat.sum(arr) / arr.length; + }, + sum: function sum(arr: number[]): number { + var sum = 0; + var i = arr.length; + while (--i >= 0) sum += arr[i]; + return sum; + }, + sumsqerr: function sumsqerr(arr: number[]): number { + var mean = jStat.mean(arr); + var sum = 0; + var i = arr.length; + var tmp; + while (--i >= 0) { + tmp = arr[i] - mean; + sum += tmp * tmp; + } + return sum; + }, + tci: function tci(...arg: number[]) { + var args = slice.call(arguments), + ans = new Array(2), + change; + if (args.length === 4) { + change = Math.abs( + (jStat.studentt.inv(args[1] / 2, args[3] - 1) * args[2]) / + Math.sqrt(args[3]) + ); + } else { + change = Math.abs( + (jStat.studentt.inv(args[1] / 2, args[2].length - 1) * + jStat.stdev(args[2], true)) / + Math.sqrt(args[2].length) + ); + } + ans[0] = args[0] - change; + ans[1] = args[0] + change; + return ans; + }, + covariance: function covariance(arr1: number[], arr2: number[]): number { + var u = jStat.mean(arr1); + var v = jStat.mean(arr2); + var arr1Len = arr1.length; + var sq_dev = new Array(arr1Len); + var i; + + for (i = 0; i < arr1Len; i++) sq_dev[i] = (arr1[i] - u) * (arr2[i] - v); + + return jStat.sum(sq_dev) / (arr1Len - 1); + }, + corrcoeff: function corrcoeff(arr1: number[], arr2: number[]): number { + return ( + jStat.covariance(arr1, arr2) / + jStat.stdev(arr1, true) / + jStat.stdev(arr2, true) + ); + } +}; diff --git a/packages/office-viewer/src/excel/formula/functions/util/loopArgs.ts b/packages/office-viewer/src/excel/formula/functions/util/loopArgs.ts new file mode 100644 index 000000000..71ca77904 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/util/loopArgs.ts @@ -0,0 +1,15 @@ +import {EvalResult, UnionValue, isUnionValue} from '../../eval/EvalResult'; + +export function loopArgs(args: EvalResult[], hook: (arg: EvalResult) => void) { + for (const arg of args) { + if (Array.isArray(arg)) { + for (const item of arg) { + loopArgs([item], hook); + } + } else if (isUnionValue(arg)) { + loopArgs((arg as UnionValue).children, hook); + } else { + hook(arg); + } + } +} diff --git a/packages/office-viewer/src/excel/formula/functions/util/wildCard.ts b/packages/office-viewer/src/excel/formula/functions/util/wildCard.ts new file mode 100644 index 000000000..6ba25a76c --- /dev/null +++ b/packages/office-viewer/src/excel/formula/functions/util/wildCard.ts @@ -0,0 +1,16 @@ +export const WildCard = { + isWildCard: (obj: string) => { + if (typeof obj === 'string') return /[*?]/.test(obj); + return false; + }, + toRegex: (lookupText: string, flags?: string) => { + return RegExp( + lookupText + .replace(/[.+^${}()|[\]\\]/g, '\\$&') // escape the special char for js regex + .replace(/([^~]??)[?]/g, '$1.') // ? => . + .replace(/([^~]??)[*]/g, '$1.*') // * => .* + .replace(/~([?*])/g, '$1'), + flags + ); // ~* => * and ~? => ? + } +}; diff --git a/packages/office-viewer/src/excel/formula/parser/ArrayParse.ts b/packages/office-viewer/src/excel/formula/parser/ArrayParse.ts new file mode 100644 index 000000000..2ed10c799 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/parser/ArrayParse.ts @@ -0,0 +1,48 @@ +import {Parser} from '../Parser'; +import {ASTNode} from '../ast/ASTNode'; +import {Token} from '../tokenizer'; +import {PrefixParse} from './PrefixParse'; + +export class ArrayParse implements PrefixParse { + parse(parser: Parser, token: Token): ASTNode { + const array: ASTNode[] = []; + + if (!parser.match('CLOSE_CURLY')) { + do { + const token = parser.peakNext(); + // 出现类似 {1,} 的情况 + if (token && token.name === 'CLOSE_CURLY') { + break; + } + array.push(parser.parseFormula()); + } while (parser.match('COMMA')); + + const nextToken = parser.peakNext(); + // 二维数组 + if (nextToken && nextToken.name === 'SEMICOLON') { + const matrix: ASTNode[][] = [array]; + parser.next('SEMICOLON'); + do { + const row: ASTNode[] = []; + do { + row.push(parser.parseFormula()); + } while (parser.match('COMMA')); + matrix.push(row); + } while (parser.match('SEMICOLON')); + parser.next('CLOSE_CURLY'); + return { + type: 'Array', + token, + children: matrix + }; + } + parser.next('CLOSE_CURLY'); + } + + return { + type: 'Array', + token, + children: array + }; + } +} diff --git a/packages/office-viewer/src/excel/formula/parser/BinaryOperator.ts b/packages/office-viewer/src/excel/formula/parser/BinaryOperator.ts new file mode 100644 index 000000000..56db8bae5 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/parser/BinaryOperator.ts @@ -0,0 +1,24 @@ +import {Parser} from '../Parser'; +import {ASTNode} from '../ast/ASTNode'; +import {Token} from '../tokenizer'; +import {InfixParse} from './InfixParse'; + +export class BinaryOperator implements InfixParse { + precedence: number; + constructor(precedence: number) { + this.precedence = precedence; + } + + parse(parser: Parser, left: ASTNode, token: Token): ASTNode { + const right = parser.parseFormula(this.precedence); + return { + type: 'BinaryExpr', + token, + children: [left, right] + }; + } + + getPrecedence() { + return this.precedence; + } +} diff --git a/packages/office-viewer/src/excel/formula/parser/ConstantParse.ts b/packages/office-viewer/src/excel/formula/parser/ConstantParse.ts new file mode 100644 index 000000000..19a42c531 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/parser/ConstantParse.ts @@ -0,0 +1,15 @@ +import {Parser} from '../Parser'; +import {ASTNode} from '../ast/ASTNode'; + +import {Token} from '../tokenizer'; +import {PrefixParse} from './PrefixParse'; + +export class ConstantParse implements PrefixParse { + parse(parser: Parser, token: Token): ASTNode { + return { + type: 'Constant', + token, + children: [] + }; + } +} diff --git a/packages/office-viewer/src/excel/formula/parser/FunctionParse.ts b/packages/office-viewer/src/excel/formula/parser/FunctionParse.ts new file mode 100644 index 000000000..0391d247d --- /dev/null +++ b/packages/office-viewer/src/excel/formula/parser/FunctionParse.ts @@ -0,0 +1,31 @@ +import {Parser} from '../Parser'; +import {ASTNode} from '../ast/ASTNode'; +import {Token} from '../tokenizer'; +import {PrefixParse} from './PrefixParse'; + +export class FunctionParse implements PrefixParse { + parse(parser: Parser, token: Token): ASTNode { + const params: ASTNode[] = []; + + if (!parser.match('CLOSE_PAREN')) { + do { + const nextToken = parser.peakNext(); + // 出现类似 SUM(1,) 的情况 + if (nextToken && nextToken.name === 'CLOSE_PAREN') { + break; + } + if (nextToken && nextToken.name === 'COMMA') { + continue; + } + params.push(parser.parseFormula()); + } while (parser.match('COMMA')); + parser.next('CLOSE_PAREN'); + } + + return { + type: 'Function', + token, + children: params + }; + } +} diff --git a/packages/office-viewer/src/excel/formula/parser/GroupParse.ts b/packages/office-viewer/src/excel/formula/parser/GroupParse.ts new file mode 100644 index 000000000..8471ea041 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/parser/GroupParse.ts @@ -0,0 +1,33 @@ +import {Parser} from '../Parser'; +import {ASTNode} from '../ast/ASTNode'; +import {Token} from '../tokenizer'; +import {PrefixParse} from './PrefixParse'; + +export class GroupParse implements PrefixParse { + parse(parser: Parser, token: Token): ASTNode { + const child = parser.parseFormula(); + const nextToken = parser.peakNext(); + // (A1, A2) 这种情况，似乎是叫 Union 的类型 + if (nextToken && nextToken.name === 'COMMA') { + const array = [child]; + parser.next(); + do { + const token = parser.peakNext(); + // 出现类似 {1,} 的情况 + if (token && token.name === 'CLOSE_PAREN') { + break; + } + array.push(parser.parseFormula()); + } while (parser.match('COMMA')); + parser.next('CLOSE_PAREN'); + return { + type: 'Union', + token, + children: array + }; + } else { + parser.next('CLOSE_PAREN'); + return child; + } + } +} diff --git a/packages/office-viewer/src/excel/formula/parser/InfixParse.ts b/packages/office-viewer/src/excel/formula/parser/InfixParse.ts new file mode 100644 index 000000000..75ef8e6df --- /dev/null +++ b/packages/office-viewer/src/excel/formula/parser/InfixParse.ts @@ -0,0 +1,8 @@ +import type {Parser} from '../Parser'; +import {ASTNode} from '../ast/ASTNode'; +import {Token} from '../tokenizer'; + +export interface InfixParse { + parse(parser: Parser, left: ASTNode, token: Token): ASTNode; + getPrecedence(): number; +} diff --git a/packages/office-viewer/src/excel/formula/parser/PercentParse.ts b/packages/office-viewer/src/excel/formula/parser/PercentParse.ts new file mode 100644 index 000000000..9ee8ac112 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/parser/PercentParse.ts @@ -0,0 +1,23 @@ +import {Parser} from '../Parser'; +import {ASTNode} from '../ast/ASTNode'; +import {Token} from '../tokenizer'; +import {InfixParse} from './InfixParse'; + +export class PercentParse implements InfixParse { + precedence: number; + constructor(precedence: number) { + this.precedence = precedence; + } + + parse(parser: Parser, left: ASTNode, token: Token): ASTNode { + return { + type: 'Percent', + token, + children: [left] + }; + } + + getPrecedence() { + return this.precedence; + } +} diff --git a/packages/office-viewer/src/excel/formula/parser/PrefixOpParse.ts b/packages/office-viewer/src/excel/formula/parser/PrefixOpParse.ts new file mode 100644 index 000000000..89b95d8da --- /dev/null +++ b/packages/office-viewer/src/excel/formula/parser/PrefixOpParse.ts @@ -0,0 +1,21 @@ +import {Parser} from '../Parser'; +import {ASTNode} from '../ast/ASTNode'; +import {Token} from '../tokenizer'; +import {PrefixParse} from './PrefixParse'; + +export class PrefixOpParse implements PrefixParse { + precedence: number; + + constructor(precedence: number) { + this.precedence = precedence; + } + + parse(parser: Parser, token: Token): ASTNode { + const child = parser.parseFormula(this.precedence); + return { + type: 'UnaryExpr', + token, + children: [child] + }; + } +} diff --git a/packages/office-viewer/src/excel/formula/parser/PrefixParse.ts b/packages/office-viewer/src/excel/formula/parser/PrefixParse.ts new file mode 100644 index 000000000..eb092bcbe --- /dev/null +++ b/packages/office-viewer/src/excel/formula/parser/PrefixParse.ts @@ -0,0 +1,7 @@ +import {Parser} from '../Parser'; +import {ASTNode} from '../ast/ASTNode'; +import {Token} from '../tokenizer'; + +export interface PrefixParse { + parse(parser: Parser, token: Token): ASTNode; +} diff --git a/packages/office-viewer/src/excel/formula/parser/RefParse.ts b/packages/office-viewer/src/excel/formula/parser/RefParse.ts new file mode 100644 index 000000000..b6a94bc1a --- /dev/null +++ b/packages/office-viewer/src/excel/formula/parser/RefParse.ts @@ -0,0 +1,146 @@ +import {parseRange} from '../../io/excel/util/Range'; +import {Parser} from '../Parser'; +import {ASTNode} from '../ast/ASTNode'; +import {Reference} from '../ast/Reference'; +import {Token} from '../tokenizer'; +import {PrefixParse} from './PrefixParse'; +import {removeQuote} from './remoteQuote'; +import {tokenIsRef} from './tokenIsRef'; + +function nextIsRef(parser: Parser) { + const nextToken = parser.peakNext(); + return tokenIsRef(nextToken); +} + +export class RefParse implements PrefixParse { + parse(parser: Parser, token: Token): ASTNode { + let sheetName; + + if (token.name === 'OPEN_BRACKET') { + token = parser.next(); + // 这种是外部引用，目前不支持，所以一直跳到闭合括号 + while (token && token.name !== 'CLOSE_BRACKET') { + token = parser.next(); + } + token = parser.next(); + } + + if (token.name === 'SHEET') { + sheetName = token.value.replace(/!$/, ''); + token = parser.next(); + } + + if (token.name === 'SHEET_QUOTE') { + sheetName = removeQuote(token.value.replace(/!$/, '')); + token = parser.next(); + } + + let ref: Reference | null = null; + + if (token.name === 'NAME') { + // 比如类似 A 这种，当成整列引用了 + if (token.value.match(/^[A-Z]{1,3}$/)) { + const nextToken = parser.peakNext(); + if (nextToken && nextToken.name === 'COLON') { + const start = token.value; + parser.next(); + const end = parser.next('NAME').value; + const rangeRef = parseRange((start + ':' + end).replace('/$/g', '')); + token.value = start + ':' + end; + ref = { + sheetName, + start, + end, + range: rangeRef + }; + } else { + const col = token.value; + const rangeRef = parseRange(col.replace('/$/g', '')); + ref = { + sheetName, + start: col, + end: col, + range: rangeRef + }; + } + } else { + ref = { + sheetName, + name: token.value + }; + } + } + + if (token.name === 'CELL') { + // 范围引用 + const nextToken = parser.peakNext(); + if (nextToken && nextToken.name === 'COLON') { + const start = token.value; + parser.next(); + let end = parser.next().value; + // 这里有可能是字符串？比如 A1:'Sheet1'!A2 + if (end.startsWith("'")) { + // 直接跳到下一个，因为我不大可能两个不同 sheet 的引用连在一起 + end = parser.next().value; + } + const rangeRef = parseRange((start + ':' + end).replace('/$/g', '')); + token.value = start + ':' + end; + ref = { + sheetName, + start, + end, + range: rangeRef + }; + } else if (!nextIsRef(parser)) { + const start = token.value; + try { + const rangeRef = parseRange(start.replace('/$/g', '')); + ref = { + sheetName, + start, + end: start, + range: rangeRef + }; + } catch (error) { + // 解析出错就当成普通引用 + ref = { + sheetName, + name: token.value + }; + } + } + } + + if (!ref) { + // 这种一般是错了 + return { + type: 'Constant', + token, + children: [] + }; + } + + // 变成了 SUM(A1:A2, A3:A4) 这种情况，取交集 + if (nextIsRef(parser)) { + const refs = [ref]; + do { + const next = parser.parseFormula(); + token.value += ' ' + next.token.value; + refs.push(next.ref!); + } while (parser.match('SHEET', 'SHEET_QUOTE', 'CELL', 'NAME')); + return { + type: 'Intersection', + token, + children: [], + refs + }; + } + + return { + type: 'Reference', + token, + children: [], + ref + }; + } +} diff --git a/packages/office-viewer/src/excel/formula/parser/parseCriteria.ts b/packages/office-viewer/src/excel/formula/parser/parseCriteria.ts new file mode 100644 index 000000000..2529b2b1c --- /dev/null +++ b/packages/office-viewer/src/excel/formula/parser/parseCriteria.ts @@ -0,0 +1,76 @@ +/** + * 来自 fast-formula-parser 里的实现 + */ +import FormulaError from '../FormulaError'; +import {WildCard} from '../functions/util/wildCard'; + +export type Criteria = { + op: '<>' | '<' | '<=' | '>' | '>=' | '=' | 'wc'; + value: string | number | boolean | RegExp; + isArray?: boolean; + match?: boolean; +}; + +/** + * Parse criteria, support comparison and wild card match. + * @param {string|number} criteria + * @return {{op: string, value: string|number|boolean|RegExp, match: boolean|undefined}} - The parsed criteria. + */ +export function parseCriteria(criteria: string | number): Criteria { + const type = typeof criteria; + if (typeof criteria === 'string') { + // criteria = 'TRUE' or 'FALSE' + const upper = criteria.toUpperCase(); + if (upper === 'TRUE' || upper === 'FALSE') { + // excel boolean + return {op: '=', value: upper === 'TRUE'}; + } + + const res = criteria.match(/(<>|>=|<=|>|<|=)(.*)/); + + // is comparison + if (res) { + // [">10", ">", "10", index: 0, input: ">10", groups: undefined] + let op = res[1] as '<>' | '<' | '<=' | '>' | '>=' | '=', + value; + + // string or boolean or error + if (isNaN(parseFloat(res[2]))) { + const upper = res[2].toUpperCase(); + if (upper === 'TRUE' || upper === 'FALSE') { + // excel boolean + value = upper === 'TRUE'; + } else if ( + /#NULL!|#DIV\/0!|#VALUE!|#NAME\?|#NUM!|#N\/A|#REF!/.test(res[2]) + ) { + // formula error + throw new FormulaError(res[2]); + } else { + // string, can be wildcard + value = res[2]; + if (WildCard.isWildCard(value)) { + return { + op: 'wc', + value: WildCard.toRegex(value), + match: op === '=' + }; + } + } + } else { + // number + value = Number(res[2]); + } + return {op, value}; + } else if (WildCard.isWildCard(criteria)) { + return {op: 'wc', value: WildCard.toRegex(criteria), match: true}; + } else { + return {op: '=', value: criteria}; + } + } else if (type === 'boolean' || type === 'number') { + return {op: '=', value: criteria}; + } else if (Array.isArray(criteria)) { + return {op: '=', isArray: true, value: criteria}; + } else { + throw Error(`Criteria.parse: type ${typeof criteria} not support`); + } +} diff --git a/packages/office-viewer/src/excel/formula/parser/remoteQuote.ts b/packages/office-viewer/src/excel/formula/parser/remoteQuote.ts new file mode 100644 index 000000000..b13fca047 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/parser/remoteQuote.ts @@ -0,0 +1,12 @@ +/** + * 去掉字符串两边的引号 + */ +export function removeQuote(str: string): string { + if (str[0] === '"' && str[str.length - 1] === '"') { + return str.slice(1, -1).replace(/""/g, '"'); + } + if (str[0] === "'" && str[str.length - 1] === "'") { + return str.slice(1, -1).replace(/''/g, "'"); + } + return str; +} diff --git a/packages/office-viewer/src/excel/formula/parser/tokenIsRef.ts b/packages/office-viewer/src/excel/formula/parser/tokenIsRef.ts new file mode 100644 index 000000000..c3dc7ee5b --- /dev/null +++ b/packages/office-viewer/src/excel/formula/parser/tokenIsRef.ts @@ -0,0 +1,11 @@ +import {Token} from '../tokenizer'; + +export function tokenIsRef(token?: Token) { + return ( + token && + (token.name === 'SHEET' || + token.name === 'SHEET_QUOTE' || + token.name === 'CELL' || + token.name === 'NAME') + ); +} diff --git a/packages/office-viewer/src/excel/formula/parser/tokenPriorityMap.ts b/packages/office-viewer/src/excel/formula/parser/tokenPriorityMap.ts new file mode 100644 index 000000000..871997b52 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/parser/tokenPriorityMap.ts @@ -0,0 +1,10 @@ +// 执行优先级，决定执行顺序，用于解决 1 + 2 * 3 的问题 +export const Precedence = { + PLUS: 1, + MUL: 2, + CARET: 3, + COMPARE: 4, + PREFIX: 5, + POSTFIX: 6, + FUNCTION: 7 +}; diff --git a/packages/office-viewer/src/excel/formula/tokenizer.ts b/packages/office-viewer/src/excel/formula/tokenizer.ts new file mode 100644 index 000000000..fb6ad1274 --- /dev/null +++ b/packages/office-viewer/src/excel/formula/tokenizer.ts @@ -0,0 +1,197 @@ +/** + * 将 excel 公式解析成 token + */ + +import FormulaError from './FormulaError'; + +// 参考了 fast-formula-parser 里的正则，这个顺序很关键 +export const tokenDefines = { + SPACE: { + pattern: /\s+/ + }, + STRING: { + pattern: /"(""|[^"])*"/ + }, + SHEET_QUOTE: { + pattern: /'((?![\\\/*?]).)+?'!/ + }, + SINGLE_QUOTE_STRING: { + pattern: /'(''|[^'])*'/ + }, + FUNCTION: { + pattern: /[A-Za-z_]+[A-Za-z_0-9.]*\(/ + }, + ERROR: { + pattern: /#NULL!|#DIV\/0!|#VALUE!|#NAME\?|#NUM!|#N\/A/ + }, + ERROR_REF: { + pattern: /#REF!/ + }, + + SHEET: { + pattern: /[\[\]A-Za-z_.\d\u007F-\uFFFF]+!/ + }, + + BOOLEAN: { + pattern: /TRUE|FALSE/ + }, + + CELL: { + pattern: /[$]?[A-Za-z]{1,3}[$]?[0-9]*/ + }, + + NAME: { + pattern: /[a-zA-Z_][a-zA-Z0-9_.?]*/ + }, + + NUMBER: { + pattern: /[0-9]+[.]?[0-9]*([eE][+\-][0-9]+)?/ + }, + + AT: { + pattern: /@/ + }, + + COMMA: { + pattern: /,/ + }, + + COLON: { + pattern: /:/ + }, + + SEMICOLON: { + pattern: /;/ + }, + + OPEN_PAREN: { + pattern: /\(/ + }, + + CLOSE_PAREN: { + pattern: /\)/ + }, + + OPEN_BRACKET: { + pattern: /\[/ + }, + + CLOSE_BRACKET: { + pattern: /\]/ + }, + + OPEN_CURLY: { + pattern: /\{/ + }, + + CLOSE_CURLY: { + pattern: /\}/ + }, + + MUL: { + pattern: /\*/ + }, + + DIV: { + pattern: /\// + }, + + PLUS: { + pattern: /\+/ + }, + + MINUS: { + pattern: /-/ + }, + + CONCAT: { + pattern: /&/ + }, + + CARET: { + pattern: /\^/ + }, + + PERCENT: { + pattern: /%/ + }, + + NE: { + pattern: /<>/ + }, + + GE: { + pattern: />=/ + }, + + LE: { + pattern: /<=/ + }, + + GT: { + pattern: />/ + }, + + LT: { + pattern: /(); + let currentIndex = 0; + while (currentIndex < formula.length) { + let found = false; + for (let tokenName in tokenDefines) { + const tokenDefine = tokenDefines[tokenName as TokenName]; + const subStr = formula.slice(currentIndex); + let match = tokenDefine.pattern.exec(subStr); + if (match && match.index === 0) { + if (tokenName === 'SPACE') { + currentIndex += match[0].length; + found = true; + break; + } + // 这里做了特殊支持，如果是 CELL，且后面是 NAME，那么就认为是一个 NAME + if (tokenName === 'CELL') { + const nameMatch = tokenDefines.NAME.pattern.exec(subStr); + if (nameMatch) { + if (nameMatch[0].length > match[0].length) { + match = nameMatch; + tokenName = 'NAME'; + } + } + } + tokens.push({ + name: tokenName as TokenName, + value: match[0], + start: currentIndex, + end: currentIndex + match[0].length + }); + currentIndex += match[0].length; + found = true; + break; + } + } + if (!found) { + throw FormulaError.ERROR('Error at ' + formula.slice(currentIndex)); + } + } + + return tokens; +} diff --git a/packages/office-viewer/src/excel/io/excel/parseWorkbook.ts b/packages/office-viewer/src/excel/io/excel/parseWorkbook.ts index a4ea25861..d10cf5717 100644 --- a/packages/office-viewer/src/excel/io/excel/parseWorkbook.ts +++ b/packages/office-viewer/src/excel/io/excel/parseWorkbook.ts @@ -55,7 +55,10 @@ export async function parseWorkbook( }; let sharedStrings: StringItem[] = []; - if (parser.fileExists('xl/sharedStrings.xml')) { + + if (parser.fileExists('xl/sharedStrings.xml.json')) { + sharedStrings = JSON.parse(parser.getString('xl/sharedStrings.xml.json')); + } else if (parser.fileExists('xl/sharedStrings.xml')) { sharedStrings = await parseSharedStrings( parser.getString('xl/sharedStrings.xml') ); diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/checkGreen.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/checkGreen.svg index 8704bb2bc..02c64f403 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/checkGreen.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/checkGreen.svg @@ -1,5 +1 @@ - - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/checkSymbolGreen.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/checkSymbolGreen.svg index a09ab55b8..66bb245d0 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/checkSymbolGreen.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/checkSymbolGreen.svg @@ -1,4 +1 @@ - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/circleBlack.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/circleBlack.svg index 193e328cf..773fab96c 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/circleBlack.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/circleBlack.svg @@ -1,4 +1 @@ - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/circleGray.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/circleGray.svg index 1703980ef..d00f3babc 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/circleGray.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/circleGray.svg @@ -1,4 +1 @@ - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/circleGreen.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/circleGreen.svg index 957d3991b..df2e936c2 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/circleGreen.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/circleGreen.svg @@ -1,4 +1 @@ - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/circleLightRed.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/circleLightRed.svg index 7fbec684c..fb69aa0e1 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/circleLightRed.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/circleLightRed.svg @@ -1,4 +1 @@ - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/circleOneWhiteQuarter.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/circleOneWhiteQuarter.svg index e2c96dc86..d8aa43206 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/circleOneWhiteQuarter.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/circleOneWhiteQuarter.svg @@ -1,4 +1 @@ - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/circleRed.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/circleRed.svg index 8fd587141..2219fb071 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/circleRed.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/circleRed.svg @@ -1,4 +1 @@ - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/circleThreeWhiteQuarters.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/circleThreeWhiteQuarters.svg index 16b3072c9..22bdfb233 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/circleThreeWhiteQuarters.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/circleThreeWhiteQuarters.svg @@ -1,4 +1 @@ - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/circleTwoWhiteQuarters.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/circleTwoWhiteQuarters.svg index 36f71edf0..ddc274af6 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/circleTwoWhiteQuarters.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/circleTwoWhiteQuarters.svg @@ -1,4 +1 @@ - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/circleWhite.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/circleWhite.svg index 962433df6..111f20d5c 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/circleWhite.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/circleWhite.svg @@ -1,4 +1 @@ - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/circleYellow.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/circleYellow.svg index a6c2a331e..6ad6b3a0a 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/circleYellow.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/circleYellow.svg @@ -1,4 +1 @@ - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/crossRed.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/crossRed.svg index 85fb966e2..affbb9bd4 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/crossRed.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/crossRed.svg @@ -1,5 +1 @@ - - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/crossSymbolRed.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/crossSymbolRed.svg index d6298b692..213389f3d 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/crossSymbolRed.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/crossSymbolRed.svg @@ -1,4 +1 @@ - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/diamondRed.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/diamondRed.svg index 156d13a2d..3fa679484 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/diamondRed.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/diamondRed.svg @@ -1,4 +1 @@ - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/down.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/down.svg index b68f89761..530ced49e 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/down.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/down.svg @@ -1,4 +1 @@ - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/downGray.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/downGray.svg index 140f16e6d..95680dd16 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/downGray.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/downGray.svg @@ -1,11 +1 @@ - - - - - - - - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/downIncline.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/downIncline.svg index 1f23873ba..47af2c6f9 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/downIncline.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/downIncline.svg @@ -1,4 +1 @@ - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/downInclineGray.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/downInclineGray.svg index 140f16e6d..95680dd16 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/downInclineGray.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/downInclineGray.svg @@ -1,11 +1 @@ - - - - - - - - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/exclamationSymbolYellow.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/exclamationSymbolYellow.svg index ba1fd1ccb..dad9cdaae 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/exclamationSymbolYellow.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/exclamationSymbolYellow.svg @@ -1,4 +1 @@ - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/exclamationYellow.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/exclamationYellow.svg index 206a2a850..a0d198366 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/exclamationYellow.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/exclamationYellow.svg @@ -1,5 +1 @@ - - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/flagGreen.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/flagGreen.svg index f01b94cc5..92b8edee8 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/flagGreen.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/flagGreen.svg @@ -1,5 +1 @@ - - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/flagRed.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/flagRed.svg index b90070b86..139dc62b0 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/flagRed.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/flagRed.svg @@ -1,5 +1 @@ - - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/flagYellow.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/flagYellow.svg index d56a49adc..02d722d94 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/flagYellow.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/flagYellow.svg @@ -1,5 +1 @@ - - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/fourFilledBars.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/fourFilledBars.svg index 8db71478e..d75e28460 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/fourFilledBars.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/fourFilledBars.svg @@ -1,10 +1 @@ - - - - - - - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/oneFilledBars.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/oneFilledBars.svg index ed2ec8227..1ec45fa32 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/oneFilledBars.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/oneFilledBars.svg @@ -1,10 +1 @@ - - - - - - - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/side.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/side.svg index 0e8e7264a..979f97556 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/side.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/side.svg @@ -1,4 +1 @@ - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/sideGray.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/sideGray.svg index 111673ae3..612a8f8d4 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/sideGray.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/sideGray.svg @@ -1,4 +1 @@ - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/threeFilledBars.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/threeFilledBars.svg index 5be39bb62..08bd8efd1 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/threeFilledBars.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/threeFilledBars.svg @@ -1,10 +1 @@ - - - - - - - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/trafficLightGreen.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/trafficLightGreen.svg index cfc60b243..eec96a274 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/trafficLightGreen.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/trafficLightGreen.svg @@ -1,6 +1 @@ - - - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/trafficLightRed.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/trafficLightRed.svg index 319e82b5f..d7cb4a1c3 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/trafficLightRed.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/trafficLightRed.svg @@ -1,6 +1 @@ - - - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/trafficLightYellow.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/trafficLightYellow.svg index 3add7fedb..459a09394 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/trafficLightYellow.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/trafficLightYellow.svg @@ -1,6 +1 @@ - - - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/triangleYellow.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/triangleYellow.svg index 736875306..f97da81c1 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/triangleYellow.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/triangleYellow.svg @@ -1,4 +1 @@ - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/twoFilledBars.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/twoFilledBars.svg index c9061973a..f18ca6134 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/twoFilledBars.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/twoFilledBars.svg @@ -1,10 +1 @@ - - - - - - - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/up.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/up.svg index 6e2791054..d0ab58a23 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/up.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/up.svg @@ -1,4 +1 @@ - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/upGray.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/upGray.svg index cc0446dbf..33055fd8a 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/upGray.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/upGray.svg @@ -1,4 +1 @@ - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/upIncline.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/upIncline.svg index 6a6daaed9..994fce5f1 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/upIncline.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/upIncline.svg @@ -1,4 +1 @@ - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/upInclineGray.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/upInclineGray.svg index c4aa93950..93c5a9f8b 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/upInclineGray.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/upInclineGray.svg @@ -1,11 +1 @@ - - - - - - - - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/preset/icons/zeroFilledBars.svg b/packages/office-viewer/src/excel/io/excel/preset/icons/zeroFilledBars.svg index 57aebf679..3bc0f5aac 100644 --- a/packages/office-viewer/src/excel/io/excel/preset/icons/zeroFilledBars.svg +++ b/packages/office-viewer/src/excel/io/excel/preset/icons/zeroFilledBars.svg @@ -1,10 +1 @@ - - - - - - - - - - + \ No newline at end of file diff --git a/packages/office-viewer/src/excel/io/excel/util/Range.ts b/packages/office-viewer/src/excel/io/excel/util/Range.ts index 91cbdb37e..e75c15ff2 100644 --- a/packages/office-viewer/src/excel/io/excel/util/Range.ts +++ b/packages/office-viewer/src/excel/io/excel/util/Range.ts @@ -2,13 +2,15 @@ * 处理选区相关的工具函数 */ +import {MAX_ROW} from '../../../render/Consts'; import {ViewRange} from '../../../sheet/ViewRange'; import {RangeRef} from '../../../types/RangeRef'; -import {decodeAddress} from './decodeAddress'; +import {columnNameToNumber, decodeAddress} from './decodeAddress'; import {numberToLetters} from './numberToLetters'; /** * 解析选区字符串，比如 A1:B2 + * 还支持 A 或者 A:B 这种整列选择 */ export function parseRange(range: string): RangeRef { if (range.indexOf(':') !== -1) { @@ -17,6 +19,16 @@ export function parseRange(range: string): RangeRef { throw new Error('range 格式错误'); } const [start, end] = parts; + if (start.match(/^[A-Z]{1,3}$/) && end.match(/^[A-Z]{1,3}$/)) { + const startCol = columnNameToNumber(start); + const endCol = columnNameToNumber(end); + return { + startRow: 0, + startCol, + endRow: MAX_ROW, + endCol + }; + } const startRange = decodeAddress(start); const endRange = decodeAddress(end); return { @@ -26,6 +38,16 @@ export function parseRange(range: string): RangeRef { endCol: endRange.col }; } else { + if (range.match(/^[A-Z]{1,3}$/)) { + const col = columnNameToNumber(range); + return { + startRow: 0, + startCol: col, + endRow: MAX_ROW, + endCol: col + }; + } + const startRange = decodeAddress(range); return { startRow: startRange.row, @@ -92,6 +114,42 @@ export function rangeEqual(range1: RangeRef, range2: RangeRef) { ); } +/** + * 获取两个选区的交集 + */ +export function getIntersectRange( + range1: RangeRef, + range2: RangeRef +): RangeRef | null { + if (!rangeIntersect(range1, range2)) { + return null; + } + return { + startRow: Math.max(range1.startRow, range2.startRow), + startCol: Math.max(range1.startCol, range2.startCol), + endRow: Math.min(range1.endRow, range2.endRow), + endCol: Math.min(range1.endCol, range2.endCol) + }; +} + +/** + * 获取多个选区之间的交集 + */ +export function getIntersectRanges(ranges: RangeRef[]): RangeRef | null { + if (ranges.length === 0) { + return null; + } + let result: RangeRef | null = ranges[0]; + for (let i = 1; i < ranges.length; i++) { + const range = ranges[i]; + result = getIntersectRange(result, range); + if (!result) { + return null; + } + } + return result; +} + /** * 判断两个选区是否相交 */ @@ -148,3 +206,7 @@ export function viewRangeToRangeRef(viewRange: ViewRange) { endCol: cols[cols.length - 1] }; } + +/** + * 获取量选区 + */ diff --git a/packages/office-viewer/src/excel/io/excel/util/__tests__/range.test.ts b/packages/office-viewer/src/excel/io/excel/util/__tests__/range.test.ts new file mode 100644 index 000000000..7e7e71101 --- /dev/null +++ b/packages/office-viewer/src/excel/io/excel/util/__tests__/range.test.ts @@ -0,0 +1,24 @@ +import {MAX_ROW} from '../../../../render/Consts'; +import {parseRange} from '../Range'; + +test('parseRange', () => { + expect(parseRange('A1')).toEqual({ + startRow: 0, + startCol: 0, + endRow: 0, + endCol: 0 + }); + expect(parseRange('A')).toEqual({ + startRow: 0, + startCol: 0, + endRow: MAX_ROW, + endCol: 0 + }); + + expect(parseRange('A:B')).toEqual({ + startRow: 0, + startCol: 0, + endRow: MAX_ROW, + endCol: 1 + }); +}); diff --git a/packages/office-viewer/src/excel/io/excel/util/decodeAddress.ts b/packages/office-viewer/src/excel/io/excel/util/decodeAddress.ts index 24a1b0393..81bd1937b 100644 --- a/packages/office-viewer/src/excel/io/excel/util/decodeAddress.ts +++ b/packages/office-viewer/src/excel/io/excel/util/decodeAddress.ts @@ -67,3 +67,21 @@ export function decodeAddress(value: string) { return address; } + +/** + * 将 A 转成 0 + * @param columnName + * @returns + */ +export function columnNameToNumber(columnName: string) { + columnName = columnName.toUpperCase(); + const len = columnName.length; + let number = 0; + for (let i = 0; i < len; i++) { + const code = columnName.charCodeAt(i); + if (!isNaN(code)) { + number += (code - 64) * 26 ** (len - i - 1); + } + } + return number - 1; +} diff --git a/packages/office-viewer/src/excel/render/ExcelRender.ts b/packages/office-viewer/src/excel/render/ExcelRender.ts index 818aca64a..ad3b71162 100644 --- a/packages/office-viewer/src/excel/render/ExcelRender.ts +++ b/packages/office-viewer/src/excel/render/ExcelRender.ts @@ -577,6 +577,8 @@ export class ExcelRender { if (needReDraw) { // 宽度可能变化 inValidTextSizeCache(); + const currentSheet = this.workbook.getActiveSheet(); + currentSheet.clearFontCache(); this.setNeedReDraw(); } } diff --git a/packages/office-viewer/src/excel/render/Icons.ts b/packages/office-viewer/src/excel/render/Icons.ts index 563d75eec..04c150e93 100644 --- a/packages/office-viewer/src/excel/render/Icons.ts +++ b/packages/office-viewer/src/excel/render/Icons.ts @@ -4,7 +4,7 @@ export const Icons = { filter: '\n\n filter\n \n \n \n \n \n \n \n \n \n', filterDown: - '\n\n filterDown\n \n \n \n \n \n \n \n', + '\n\n filterDown\n \n \n \n \n \n \n \n', filterUp: '\n\n filterUp\n \n \n \n \n \n \n \n', hasFilter: diff --git a/packages/office-viewer/src/excel/render/sheetTab/StatusBar.ts b/packages/office-viewer/src/excel/render/sheetTab/StatusBar.ts index 25bbbc2fc..40d629904 100644 --- a/packages/office-viewer/src/excel/render/sheetTab/StatusBar.ts +++ b/packages/office-viewer/src/excel/render/sheetTab/StatusBar.ts @@ -56,7 +56,7 @@ export class StatusBar { if (data.isDate) { continue; } - const numberVal = parseFloat((data.value || data.text).trim()); + const numberVal = parseFloat((data.value || data.text) + ''.trim()); if (isNaN(numberVal)) { continue; } diff --git a/packages/office-viewer/src/excel/render/sparkline/drawSparkline.ts b/packages/office-viewer/src/excel/render/sparkline/drawSparkline.ts index 7158982b8..643ac6393 100644 --- a/packages/office-viewer/src/excel/render/sparkline/drawSparkline.ts +++ b/packages/office-viewer/src/excel/render/sparkline/drawSparkline.ts @@ -61,7 +61,7 @@ export function drawSparkline( dataRange, displayHidden ); - const data = dataInRange.map(val => val.value); + const data = dataInRange.map(val => val.value + ''); const cacheKey = `${sheetName}!${JSON.stringify(sparkline)}`; const padding = 3; canvas.customDrawWithCache( diff --git a/packages/office-viewer/src/excel/sheet/ColWidth.ts b/packages/office-viewer/src/excel/sheet/ColWidth.ts index 9013f47ae..59c5206ff 100644 --- a/packages/office-viewer/src/excel/sheet/ColWidth.ts +++ b/packages/office-viewer/src/excel/sheet/ColWidth.ts @@ -1,5 +1,6 @@ /** * col 宽度相关的工具函数 + * https://learn.microsoft.com/en-US/office/troubleshoot/excel/determine-column-widths */ /** diff --git a/packages/office-viewer/src/excel/sheet/Sheet.ts b/packages/office-viewer/src/excel/sheet/Sheet.ts index 1fbba497a..776607038 100644 --- a/packages/office-viewer/src/excel/sheet/Sheet.ts +++ b/packages/office-viewer/src/excel/sheet/Sheet.ts @@ -845,4 +845,8 @@ export class Sheet { setColWidth(col: number, width: number) { this.dataProvider.setColWidth(this.sheetIndex, col, width); } + + clearFontCache() { + this.dataProvider.clearDefaultFontSizeCache(); + } } diff --git a/packages/office-viewer/src/excel/sheet/cfRule/aboveAverage.ts b/packages/office-viewer/src/excel/sheet/cfRule/aboveAverage.ts index 4187eb897..9e5ca8868 100644 --- a/packages/office-viewer/src/excel/sheet/cfRule/aboveAverage.ts +++ b/packages/office-viewer/src/excel/sheet/cfRule/aboveAverage.ts @@ -1,5 +1,6 @@ import {CT_CfRule} from '../../../openxml/ExcelTypes'; import {gt, gte, lte} from '../../../util/number'; +import {toNumber} from '../../data/toNumber'; import {CellInfo} from '../../types/CellInfo'; import {RangeRef} from '../../types/RangeRef'; import {Sheet} from '../Sheet'; @@ -38,7 +39,7 @@ export function aboveAverage( if (value.text === '') { return; } - values.push(parseFloat(value.value)); + values.push(toNumber(value.value)); }); rangeAverage = getAverageValue(values); diff --git a/packages/office-viewer/src/excel/sheet/cfRule/getMinMax.ts b/packages/office-viewer/src/excel/sheet/cfRule/getMinMax.ts index 9277d1ab0..c771075d7 100644 --- a/packages/office-viewer/src/excel/sheet/cfRule/getMinMax.ts +++ b/packages/office-viewer/src/excel/sheet/cfRule/getMinMax.ts @@ -10,12 +10,24 @@ export function getMinMax(rangeValues: CellValue[]) { if (val === '' || val === undefined) { continue; } - const num = parseFloat(val); - if (min === undefined || lt(num, min)) { - min = num; + let num: number; + if (typeof val === 'boolean') { + num = val ? 1 : 0; } - if (max === undefined || gt(num, max)) { - max = num; + if (typeof val === 'string') { + num = parseFloat(val); + } + if (typeof val === 'number') { + num = val; + } + if (val === undefined) { + continue; + } + if (min === undefined || lt(num!, min)) { + min = num!; + } + if (max === undefined || gt(num!, max)) { + max = num!; } } diff --git a/packages/office-viewer/src/excel/sheet/cfRule/top10.ts b/packages/office-viewer/src/excel/sheet/cfRule/top10.ts index cb76863fc..1efae13bc 100644 --- a/packages/office-viewer/src/excel/sheet/cfRule/top10.ts +++ b/packages/office-viewer/src/excel/sheet/cfRule/top10.ts @@ -1,5 +1,6 @@ import {CT_CfRule} from '../../../openxml/ExcelTypes'; import {gt, gte, lt, lte} from '../../../util/number'; +import {toNumber} from '../../data/toNumber'; import {CellInfo} from '../../types/CellInfo'; import {RangeRef} from '../../types/RangeRef'; import {Sheet} from '../Sheet'; @@ -62,7 +63,7 @@ export function top10( if (value.text === '') { return; } - values.push(parseFloat(value.value)); + values.push(toNumber(value.value)); }); rankValue = getRankValue(values, cfRule); diff --git a/packages/office-viewer/src/excel/types/CellValue.ts b/packages/office-viewer/src/excel/types/CellValue.ts index 93508bdc9..5d656a489 100644 --- a/packages/office-viewer/src/excel/types/CellValue.ts +++ b/packages/office-viewer/src/excel/types/CellValue.ts @@ -9,7 +9,7 @@ export type CellValue = { */ text: string; - value: string; + value: string | number | boolean | undefined; color?: string; diff --git a/packages/office-viewer/src/excel/types/IDataProvider.ts b/packages/office-viewer/src/excel/types/IDataProvider.ts index 884e25e7d..1521c4870 100644 --- a/packages/office-viewer/src/excel/types/IDataProvider.ts +++ b/packages/office-viewer/src/excel/types/IDataProvider.ts @@ -209,4 +209,9 @@ export interface IDataProvider { * 修改列宽 */ setColWidth(sheetIndex: number, col: number, width: number): void; + + /** + * 清理默认字体大小缓存 + */ + clearDefaultFontSizeCache(): void; } diff --git a/packages/office-viewer/src/package/PackageParser.ts b/packages/office-viewer/src/package/PackageParser.ts index 7a959cb01..ee00c9c99 100644 --- a/packages/office-viewer/src/package/PackageParser.ts +++ b/packages/office-viewer/src/package/PackageParser.ts @@ -2,6 +2,8 @@ * 文件加载器默认是直接读取 zip，如果要对文件做特殊加密处理，可以实现这个接口 */ +import {Unzipped} from '../util/fflate'; + export interface PackageParser { load(docxFile: ArrayBuffer | string): void; @@ -40,5 +42,9 @@ export interface PackageParser { * * @param docContent 新的 word/document.xml 文件内容 */ - generateZip(docContent: string): Blob; + generateZipBlob(docContent: string): Blob; + + generateZip(): Uint8Array; + + getZip(): Unzipped; } diff --git a/packages/office-viewer/src/package/XMLPackageParser.ts b/packages/office-viewer/src/package/XMLPackageParser.ts index d2eaf1df9..831e8c113 100644 --- a/packages/office-viewer/src/package/XMLPackageParser.ts +++ b/packages/office-viewer/src/package/XMLPackageParser.ts @@ -2,7 +2,7 @@ * openxml 默认是 zip 格式构造起来比较麻烦，这个格式可以方便文本编辑，word 也能直接打开 */ -import {zipSync, Unzipped, strFromU8, strToU8} from 'fflate'; +import {zipSync, Unzipped, strFromU8, strToU8} from '../util/fflate'; import {buildXML, parseXML} from '../util/xml'; import {PackageParser} from './PackageParser'; @@ -125,7 +125,7 @@ export default class XMLPackageParser implements PackageParser { /** * 生成 zip 文件 */ - generateZip(docContent: string) { + generateZipBlob(docContent: string) { const zip: Unzipped = {}; zip['[Content_Types].xml'] = strToU8(buildXML(this.contentTypesDoc)); @@ -144,4 +144,12 @@ export default class XMLPackageParser implements PackageParser { return new Blob([zipSync(zip)]); } + + getZip(): Unzipped { + throw new Error('Method not implemented.'); + } + + generateZip(): Uint8Array { + throw new Error('Method not implemented.'); + } } diff --git a/packages/office-viewer/src/package/ZipPackageParser.ts b/packages/office-viewer/src/package/ZipPackageParser.ts index e02886483..a44882bb9 100644 --- a/packages/office-viewer/src/package/ZipPackageParser.ts +++ b/packages/office-viewer/src/package/ZipPackageParser.ts @@ -2,7 +2,7 @@ * zip 文件解析 */ -import {zipSync, unzipSync, Unzipped, strFromU8, strToU8} from 'fflate'; +import {zipSync, unzipSync, Unzipped, strFromU8, strToU8} from '../util/fflate'; import {PackageParser} from './PackageParser'; @@ -109,10 +109,20 @@ export default class ZipPackageParser implements PackageParser { /** * 生成新的 zip 文件 */ - generateZip(docContent: string) { - // 其实最好是生成个新的，后续再优化 - this.zip['word/document.xml'] = strToU8(docContent); + generateZipBlob(docContent?: string) { + if (docContent) { + // 其实最好是生成个新的，后续再优化 + this.zip['word/document.xml'] = strToU8(docContent); + } return new Blob([zipSync(this.zip)]); } + + generateZip() { + return zipSync(this.zip); + } + + getZip() { + return this.zip; + } } diff --git a/packages/office-viewer/src/util/fflate.ts b/packages/office-viewer/src/util/fflate.ts new file mode 100644 index 000000000..f94d29efa --- /dev/null +++ b/packages/office-viewer/src/util/fflate.ts @@ -0,0 +1,3770 @@ +// @ts-nocheck 后面再优化类型，好多代码看不懂 +/** + * 拷贝 fflate 里的实现，去掉了 worker 支持，避免打包报错 + */ + +// DEFLATE is a complex format; to read this code, you should probably check the RFC first: +// https://tools.ietf.org/html/rfc1951 +// You may also wish to take a look at the guide I made about this program: +// https://gist.github.com/101arrowz/253f31eb5abc3d9275ab943003ffecad + +// Some of the following code is similar to that of UZIP.js: +// https://github.com/photopea/UZIP.js +// However, the vast majority of the codebase has diverged from UZIP.js to increase performance and reduce bundle size. + +// Sometimes 0 will appear where -1 would be more appropriate. This is because using a uint +// is better for memory in most engines (I *think*). + +// aliases for shorter compressed code (most minifers don't do this) +const u8 = Uint8Array, + u16 = Uint16Array, + i32 = Int32Array; + +// fixed length extra bits +const fleb = new u8([ + 0, 0, 0, 0, 0, 0, 0, 0, 1, 1, 1, 1, 2, 2, 2, 2, 3, 3, 3, 3, 4, 4, 4, 4, 5, 5, + 5, 5, 0, /* unused */ 0, 0, /* impossible */ 0 +]); + +// fixed distance extra bits +const fdeb = new u8([ + 0, 0, 0, 0, 1, 1, 2, 2, 3, 3, 4, 4, 5, 5, 6, 6, 7, 7, 8, 8, 9, 9, 10, 10, 11, + 11, 12, 12, 13, 13, /* unused */ 0, 0 +]); + +// code length index map +const clim = new u8([ + 16, 17, 18, 0, 8, 7, 9, 6, 10, 5, 11, 4, 12, 3, 13, 2, 14, 1, 15 +]); + +// get base, reverse index map from extra bits +const freb = (eb: Uint8Array, start: number) => { + const b = new u16(31); + for (let i = 0; i < 31; ++i) { + b[i] = start += 1 << eb[i - 1]; + } + // numbers here are at max 18 bits + const r = new i32(b[30]); + for (let i = 1; i < 30; ++i) { + for (let j = b[i]; j < b[i + 1]; ++j) { + r[j] = ((j - b[i]) << 5) | i; + } + } + return {b, r}; +}; + +const {b: fl, r: revfl} = freb(fleb, 2); +// we can ignore the fact that the other numbers are wrong; they never happen anyway +(fl[28] = 258), (revfl[258] = 28); +const {b: fd, r: revfd} = freb(fdeb, 0); + +// map of value to reverse (assuming 16 bits) +const rev = new u16(32768); +for (let i = 0; i < 32768; ++i) { + // reverse table algorithm from SO + let x = ((i & 0xaaaa) >> 1) | ((i & 0x5555) << 1); + x = ((x & 0xcccc) >> 2) | ((x & 0x3333) << 2); + x = ((x & 0xf0f0) >> 4) | ((x & 0x0f0f) << 4); + rev[i] = (((x & 0xff00) >> 8) | ((x & 0x00ff) << 8)) >> 1; +} + +// create huffman tree from u8 "map": index -> code length for code index +// mb (max bits) must be at most 15 +// TODO: optimize/split up? +const hMap = (cd: Uint8Array, mb: number, r: 0 | 1) => { + const s = cd.length; + // index + let i = 0; + // u16 "map": index -> # of codes with bit length = index + const l = new u16(mb); + // length of cd must be 288 (total # of codes) + for (; i < s; ++i) { + if (cd[i]) ++l[cd[i] - 1]; + } + // u16 "map": index -> minimum code for bit length = index + const le = new u16(mb); + for (i = 1; i < mb; ++i) { + le[i] = (le[i - 1] + l[i - 1]) << 1; + } + let co: Uint16Array; + if (r) { + // u16 "map": index -> number of actual bits, symbol for code + co = new u16(1 << mb); + // bits to remove for reverser + const rvb = 15 - mb; + for (i = 0; i < s; ++i) { + // ignore 0 lengths + if (cd[i]) { + // num encoding both symbol and bits read + const sv = (i << 4) | cd[i]; + // free bits + const r = mb - cd[i]; + // start value + let v = le[cd[i] - 1]++ << r; + // m is end value + for (const m = v | ((1 << r) - 1); v <= m; ++v) { + // every 16 bit value starting with the code yields the same result + co[rev[v] >> rvb] = sv; + } + } + } + } else { + co = new u16(s); + for (i = 0; i < s; ++i) { + if (cd[i]) { + co[i] = rev[le[cd[i] - 1]++] >> (15 - cd[i]); + } + } + } + return co; +}; + +// fixed length tree +const flt = new u8(288); +for (let i = 0; i < 144; ++i) flt[i] = 8; +for (let i = 144; i < 256; ++i) flt[i] = 9; +for (let i = 256; i < 280; ++i) flt[i] = 7; +for (let i = 280; i < 288; ++i) flt[i] = 8; +// fixed distance tree +const fdt = new u8(32); +for (let i = 0; i < 32; ++i) fdt[i] = 5; +// fixed length map +const flm = /*#__PURE__*/ hMap(flt, 9, 0), + flrm = /*#__PURE__*/ hMap(flt, 9, 1); +// fixed distance map +const fdm = /*#__PURE__*/ hMap(fdt, 5, 0), + fdrm = /*#__PURE__*/ hMap(fdt, 5, 1); + +// find max of array +const max = (a: Uint8Array | number[]) => { + let m = a[0]; + for (let i = 1; i < a.length; ++i) { + if (a[i] > m) m = a[i]; + } + return m; +}; + +// read d, starting at bit p and mask with m +const bits = (d: Uint8Array, p: number, m: number) => { + const o = (p / 8) | 0; + return ((d[o] | (d[o + 1] << 8)) >> (p & 7)) & m; +}; + +// read d, starting at bit p continuing for at least 16 bits +const bits16 = (d: Uint8Array, p: number) => { + const o = (p / 8) | 0; + return (d[o] | (d[o + 1] << 8) | (d[o + 2] << 16)) >> (p & 7); +}; + +// get end of byte +const shft = (p: number) => ((p + 7) / 8) | 0; + +// typed array slice - allows garbage collector to free original reference, +// while being more compatible than .slice +const slc = (v: Uint8Array, s: number, e?: number) => { + if (s == null || s < 0) s = 0; + if (e == null || e > v.length) e = v.length; + // can't use .constructor in case user-supplied + return new u8(v.subarray(s, e)); +}; + +// inflate state +type InflateState = { + // lmap + l?: Uint16Array; + // dmap + d?: Uint16Array; + // lbits + m?: number; + // dbits + n?: number; + // final + f?: number; + // pos + p?: number; + // byte + b?: number; + // lstchk + i: number; +}; + +/** + * Codes for errors generated within this library + */ +export const FlateErrorCode = { + UnexpectedEOF: 0, + InvalidBlockType: 1, + InvalidLengthLiteral: 2, + InvalidDistance: 3, + StreamFinished: 4, + NoStreamHandler: 5, + InvalidHeader: 6, + NoCallback: 7, + InvalidUTF8: 8, + ExtraFieldTooLong: 9, + InvalidDate: 10, + FilenameTooLong: 11, + StreamFinishing: 12, + InvalidZipData: 13, + UnknownCompressionMethod: 14 +} as const; + +// error codes +const ec = [ + 'unexpected EOF', + 'invalid block type', + 'invalid length/literal', + 'invalid distance', + 'stream finished', + 'no stream handler', // determined by compression function + , + 'no callback', + 'invalid UTF-8 data', + 'extra field too long', + 'date not in range 1980-2099', + 'filename too long', + 'stream finishing', + 'invalid zip data' + // determined by unknown compression method +]; + +/** + * An error generated within this library + */ +export interface FlateError extends Error { + /** + * The code associated with this error + */ + code: number; +} + +const err = (ind: number, msg?: string | 0, nt?: 1) => { + const e: Partial = new Error(msg || ec[ind]); + e.code = ind; + if (Error.captureStackTrace) Error.captureStackTrace(e, err); + if (!nt) throw e; + return e as FlateError; +}; + +// expands raw DEFLATE data +const inflt = ( + dat: Uint8Array, + st: InflateState, + buf?: Uint8Array, + dict?: Uint8Array +) => { + // source length dict length + const sl = dat.length, + dl = dict ? dict.length : 0; + if (!sl || (st.f && !st.l)) return buf || new u8(0); + const noBuf = !buf; + // have to estimate size + const resize = noBuf || st.i != 2; + // no state + const noSt = st.i; + // Assumes roughly 33% compression ratio average + if (noBuf) buf = new u8(sl * 3); + // ensure buffer can fit at least l elements + const cbuf = (l: number) => { + let bl = buf.length; + // need to increase size to fit + if (l > bl) { + // Double or set to necessary, whichever is greater + const nbuf = new u8(Math.max(bl * 2, l)); + nbuf.set(buf); + buf = nbuf; + } + }; + // last chunk bitpos bytes + let final = st.f || 0, + pos = st.p || 0, + bt = st.b || 0, + lm = st.l, + dm = st.d, + lbt = st.m, + dbt = st.n; + // total bits + const tbts = sl * 8; + do { + if (!lm) { + // BFINAL - this is only 1 when last chunk is next + final = bits(dat, pos, 1); + // type: 0 = no compression, 1 = fixed huffman, 2 = dynamic huffman + const type = bits(dat, pos + 1, 3); + pos += 3; + if (!type) { + // go to end of byte boundary + const s = shft(pos) + 4, + l = dat[s - 4] | (dat[s - 3] << 8), + t = s + l; + if (t > sl) { + if (noSt) err(0); + break; + } + // ensure size + if (resize) cbuf(bt + l); + // Copy over uncompressed data + buf.set(dat.subarray(s, t), bt); + // Get new bitpos, update byte count + (st.b = bt += l), (st.p = pos = t * 8), (st.f = final); + continue; + } else if (type == 1) (lm = flrm), (dm = fdrm), (lbt = 9), (dbt = 5); + else if (type == 2) { + // literal lengths + const hLit = bits(dat, pos, 31) + 257, + hcLen = bits(dat, pos + 10, 15) + 4; + const tl = hLit + bits(dat, pos + 5, 31) + 1; + pos += 14; + // length+distance tree + const ldt = new u8(tl); + // code length tree + const clt = new u8(19); + for (let i = 0; i < hcLen; ++i) { + // use index map to get real code + clt[clim[i]] = bits(dat, pos + i * 3, 7); + } + pos += hcLen * 3; + // code lengths bits + const clb = max(clt), + clbmsk = (1 << clb) - 1; + // code lengths map + const clm = hMap(clt, clb, 1); + for (let i = 0; i < tl; ) { + const r = clm[bits(dat, pos, clbmsk)]; + // bits read + pos += r & 15; + // symbol + const s = r >> 4; + // code length to copy + if (s < 16) { + ldt[i++] = s; + } else { + // copy count + let c = 0, + n = 0; + if (s == 16) + (n = 3 + bits(dat, pos, 3)), (pos += 2), (c = ldt[i - 1]); + else if (s == 17) (n = 3 + bits(dat, pos, 7)), (pos += 3); + else if (s == 18) (n = 11 + bits(dat, pos, 127)), (pos += 7); + while (n--) ldt[i++] = c; + } + } + // length tree distance tree + const lt = ldt.subarray(0, hLit), + dt = ldt.subarray(hLit); + // max length bits + lbt = max(lt); + // max dist bits + dbt = max(dt); + lm = hMap(lt, lbt, 1); + dm = hMap(dt, dbt, 1); + } else err(1); + if (pos > tbts) { + if (noSt) err(0); + break; + } + } + // Make sure the buffer can hold this + the largest possible addition + // Maximum chunk size (practically, theoretically infinite) is 2^17 + if (resize) cbuf(bt + 131072); + const lms = (1 << lbt) - 1, + dms = (1 << dbt) - 1; + let lpos = pos; + for (; ; lpos = pos) { + // bits read, code + const c = lm[bits16(dat, pos) & lms], + sym = c >> 4; + pos += c & 15; + if (pos > tbts) { + if (noSt) err(0); + break; + } + if (!c) err(2); + if (sym < 256) buf[bt++] = sym; + else if (sym == 256) { + (lpos = pos), (lm = null); + break; + } else { + let add = sym - 254; + // no extra bits needed if less + if (sym > 264) { + // index + const i = sym - 257, + b = fleb[i]; + add = bits(dat, pos, (1 << b) - 1) + fl[i]; + pos += b; + } + // dist + const d = dm[bits16(dat, pos) & dms], + dsym = d >> 4; + if (!d) err(3); + pos += d & 15; + let dt = fd[dsym]; + if (dsym > 3) { + const b = fdeb[dsym]; + (dt += bits16(dat, pos) & ((1 << b) - 1)), (pos += b); + } + if (pos > tbts) { + if (noSt) err(0); + break; + } + if (resize) cbuf(bt + 131072); + const end = bt + add; + if (bt < dt) { + const shift = dl - dt, + dend = Math.min(dt, end); + if (shift + bt < 0) err(3); + for (; bt < dend; ++bt) buf[bt] = dict[shift + bt]; + } + for (; bt < end; ++bt) buf[bt] = buf[bt - dt]; + } + } + (st.l = lm), (st.p = lpos), (st.b = bt), (st.f = final); + if (lm) (final = 1), (st.m = lbt), (st.d = dm), (st.n = dbt); + } while (!final); + // don't reallocate for streams or user buffers + return bt != buf.length && noBuf ? slc(buf, 0, bt) : buf.subarray(0, bt); +}; + +// starting at p, write the minimum number of bits that can hold v to d +const wbits = (d: Uint8Array, p: number, v: number) => { + v <<= p & 7; + const o = (p / 8) | 0; + d[o] |= v; + d[o + 1] |= v >> 8; +}; + +// starting at p, write the minimum number of bits (>8) that can hold v to d +const wbits16 = (d: Uint8Array, p: number, v: number) => { + v <<= p & 7; + const o = (p / 8) | 0; + d[o] |= v; + d[o + 1] |= v >> 8; + d[o + 2] |= v >> 16; +}; + +type HuffNode = { + // symbol + s: number; + // frequency + f: number; + // left child + l?: HuffNode; + // right child + r?: HuffNode; +}; + +// creates code lengths from a frequency table +const hTree = (d: Uint16Array, mb: number) => { + // Need extra info to make a tree + const t: HuffNode[] = []; + for (let i = 0; i < d.length; ++i) { + if (d[i]) t.push({s: i, f: d[i]}); + } + const s = t.length; + const t2 = t.slice(); + if (!s) return {t: et, l: 0}; + if (s == 1) { + const v = new u8(t[0].s + 1); + v[t[0].s] = 1; + return {t: v, l: 1}; + } + t.sort((a, b) => a.f - b.f); + // after i2 reaches last ind, will be stopped + // freq must be greater than largest possible number of symbols + t.push({s: -1, f: 25001}); + let l = t[0], + r = t[1], + i0 = 0, + i1 = 1, + i2 = 2; + t[0] = {s: -1, f: l.f + r.f, l, r}; + // efficient algorithm from UZIP.js + // i0 is lookbehind, i2 is lookahead - after processing two low-freq + // symbols that combined have high freq, will start processing i2 (high-freq, + // non-composite) symbols instead + // see https://reddit.com/r/photopea/comments/ikekht/uzipjs_questions/ + while (i1 != s - 1) { + l = t[t[i0].f < t[i2].f ? i0++ : i2++]; + r = t[i0 != i1 && t[i0].f < t[i2].f ? i0++ : i2++]; + t[i1++] = {s: -1, f: l.f + r.f, l, r}; + } + let maxSym = t2[0].s; + for (let i = 1; i < s; ++i) { + if (t2[i].s > maxSym) maxSym = t2[i].s; + } + // code lengths + const tr = new u16(maxSym + 1); + // max bits in tree + let mbt = ln(t[i1 - 1], tr, 0); + if (mbt > mb) { + // more algorithms from UZIP.js + // TODO: find out how this code works (debt) + // ind debt + let i = 0, + dt = 0; + // left cost + const lft = mbt - mb, + cst = 1 << lft; + t2.sort((a, b) => tr[b.s] - tr[a.s] || a.f - b.f); + for (; i < s; ++i) { + const i2 = t2[i].s; + if (tr[i2] > mb) { + dt += cst - (1 << (mbt - tr[i2])); + tr[i2] = mb; + } else break; + } + dt >>= lft; + while (dt > 0) { + const i2 = t2[i].s; + if (tr[i2] < mb) dt -= 1 << (mb - tr[i2]++ - 1); + else ++i; + } + for (; i >= 0 && dt; --i) { + const i2 = t2[i].s; + if (tr[i2] == mb) { + --tr[i2]; + ++dt; + } + } + mbt = mb; + } + return {t: new u8(tr), l: mbt}; +}; +// get the max length and assign length codes +const ln = (n: HuffNode, l: Uint16Array, d: number): number => { + return n.s == -1 + ? Math.max(ln(n.l, l, d + 1), ln(n.r, l, d + 1)) + : (l[n.s] = d); +}; + +// length codes generation +const lc = (c: Uint8Array) => { + let s = c.length; + // Note that the semicolon was intentional + while (s && !c[--s]); + const cl = new u16(++s); + // ind num streak + let cli = 0, + cln = c[0], + cls = 1; + const w = (v: number) => { + cl[cli++] = v; + }; + for (let i = 1; i <= s; ++i) { + if (c[i] == cln && i != s) ++cls; + else { + if (!cln && cls > 2) { + for (; cls > 138; cls -= 138) w(32754); + if (cls > 2) { + w(cls > 10 ? ((cls - 11) << 5) | 28690 : ((cls - 3) << 5) | 12305); + cls = 0; + } + } else if (cls > 3) { + w(cln), --cls; + for (; cls > 6; cls -= 6) w(8304); + if (cls > 2) w(((cls - 3) << 5) | 8208), (cls = 0); + } + while (cls--) w(cln); + cls = 1; + cln = c[i]; + } + } + return {c: cl.subarray(0, cli), n: s}; +}; + +// calculate the length of output from tree, code lengths +const clen = (cf: Uint16Array, cl: Uint8Array) => { + let l = 0; + for (let i = 0; i < cl.length; ++i) l += cf[i] * cl[i]; + return l; +}; + +// writes a fixed block +// returns the new bit pos +const wfblk = (out: Uint8Array, pos: number, dat: Uint8Array) => { + // no need to write 00 as type: TypedArray defaults to 0 + const s = dat.length; + const o = shft(pos + 2); + out[o] = s & 255; + out[o + 1] = s >> 8; + out[o + 2] = out[o] ^ 255; + out[o + 3] = out[o + 1] ^ 255; + for (let i = 0; i < s; ++i) out[o + i + 4] = dat[i]; + return (o + 4 + s) * 8; +}; + +// writes a block +const wblk = ( + dat: Uint8Array, + out: Uint8Array, + final: number, + syms: Int32Array, + lf: Uint16Array, + df: Uint16Array, + eb: number, + li: number, + bs: number, + bl: number, + p: number +) => { + wbits(out, p++, final); + ++lf[256]; + const {t: dlt, l: mlb} = hTree(lf, 15); + const {t: ddt, l: mdb} = hTree(df, 15); + const {c: lclt, n: nlc} = lc(dlt); + const {c: lcdt, n: ndc} = lc(ddt); + const lcfreq = new u16(19); + for (let i = 0; i < lclt.length; ++i) ++lcfreq[lclt[i] & 31]; + for (let i = 0; i < lcdt.length; ++i) ++lcfreq[lcdt[i] & 31]; + const {t: lct, l: mlcb} = hTree(lcfreq, 7); + let nlcc = 19; + for (; nlcc > 4 && !lct[clim[nlcc - 1]]; --nlcc); + const flen = (bl + 5) << 3; + const ftlen = clen(lf, flt) + clen(df, fdt) + eb; + const dtlen = + clen(lf, dlt) + + clen(df, ddt) + + eb + + 14 + + 3 * nlcc + + clen(lcfreq, lct) + + 2 * lcfreq[16] + + 3 * lcfreq[17] + + 7 * lcfreq[18]; + if (bs >= 0 && flen <= ftlen && flen <= dtlen) + return wfblk(out, p, dat.subarray(bs, bs + bl)); + let lm: Uint16Array, ll: Uint8Array, dm: Uint16Array, dl: Uint8Array; + wbits(out, p, 1 + ((dtlen < ftlen) as unknown as number)), (p += 2); + if (dtlen < ftlen) { + (lm = hMap(dlt, mlb, 0)), (ll = dlt), (dm = hMap(ddt, mdb, 0)), (dl = ddt); + const llm = hMap(lct, mlcb, 0); + wbits(out, p, nlc - 257); + wbits(out, p + 5, ndc - 1); + wbits(out, p + 10, nlcc - 4); + p += 14; + for (let i = 0; i < nlcc; ++i) wbits(out, p + 3 * i, lct[clim[i]]); + p += 3 * nlcc; + const lcts = [lclt, lcdt]; + for (let it = 0; it < 2; ++it) { + const clct = lcts[it]; + for (let i = 0; i < clct.length; ++i) { + const len = clct[i] & 31; + wbits(out, p, llm[len]), (p += lct[len]); + if (len > 15) wbits(out, p, (clct[i] >> 5) & 127), (p += clct[i] >> 12); + } + } + } else { + (lm = flm), (ll = flt), (dm = fdm), (dl = fdt); + } + for (let i = 0; i < li; ++i) { + const sym = syms[i]; + if (sym > 255) { + const len = (sym >> 18) & 31; + wbits16(out, p, lm[len + 257]), (p += ll[len + 257]); + if (len > 7) wbits(out, p, (sym >> 23) & 31), (p += fleb[len]); + const dst = sym & 31; + wbits16(out, p, dm[dst]), (p += dl[dst]); + if (dst > 3) wbits16(out, p, (sym >> 5) & 8191), (p += fdeb[dst]); + } else { + wbits16(out, p, lm[sym]), (p += ll[sym]); + } + } + wbits16(out, p, lm[256]); + return p + ll[256]; +}; + +// deflate options (nice << 13) | chain +const deo = /*#__PURE__*/ new i32([ + 65540, 131080, 131088, 131104, 262176, 1048704, 1048832, 2114560, 2117632 +]); + +// empty +const et = /*#__PURE__*/ new u8(0); + +type DeflateState = { + // head + h?: Uint16Array; + // prev + p?: Uint16Array; + // index + i?: number; + // end index + z?: number; + // wait index + w?: number; + // remainder byte info + r?: number; + // last chunk + l: number; +}; + +// compresses data into a raw DEFLATE buffer +const dflt = ( + dat: Uint8Array, + lvl: number, + plvl: number, + pre: number, + post: number, + st: DeflateState +) => { + const s = st.z || dat.length; + const o = new u8(pre + s + 5 * (1 + Math.ceil(s / 7000)) + post); + // writing to this writes to the output buffer + const w = o.subarray(pre, o.length - post); + const lst = st.l; + let pos = (st.r || 0) & 7; + if (lvl) { + if (pos) w[0] = st.r >> 3; + const opt = deo[lvl - 1]; + const n = opt >> 13, + c = opt & 8191; + const msk = (1 << plvl) - 1; + // prev 2-byte val map curr 2-byte val map + const prev = st.p || new u16(32768), + head = st.h || new u16(msk + 1); + const bs1 = Math.ceil(plvl / 3), + bs2 = 2 * bs1; + const hsh = (i: number) => + (dat[i] ^ (dat[i + 1] << bs1) ^ (dat[i + 2] << bs2)) & msk; + // 24576 is an arbitrary number of maximum symbols per block + // 424 buffer for last block + const syms = new i32(25000); + // length/literal freq distance freq + const lf = new u16(288), + df = new u16(32); + // l/lcnt exbits index l/lind waitdx blkpos + let lc = 0, + eb = 0, + i = st.i || 0, + li = 0, + wi = st.w || 0, + bs = 0; + for (; i + 2 < s; ++i) { + // hash value + const hv = hsh(i); + // index mod 32768 previous index mod + let imod = i & 32767, + pimod = head[hv]; + prev[imod] = pimod; + head[hv] = imod; + // We always should modify head and prev, but only add symbols if + // this data is not yet processed ("wait" for wait index) + if (wi <= i) { + // bytes remaining + const rem = s - i; + if ((lc > 7000 || li > 24576) && (rem > 423 || !lst)) { + pos = wblk(dat, w, 0, syms, lf, df, eb, li, bs, i - bs, pos); + (li = lc = eb = 0), (bs = i); + for (let j = 0; j < 286; ++j) lf[j] = 0; + for (let j = 0; j < 30; ++j) df[j] = 0; + } + // len dist chain + let l = 2, + d = 0, + ch = c, + dif = (imod - pimod) & 32767; + if (rem > 2 && hv == hsh(i - dif)) { + const maxn = Math.min(n, rem) - 1; + const maxd = Math.min(32767, i); + // max possible length + // not capped at dif because decompressors implement "rolling" index population + const ml = Math.min(258, rem); + while (dif <= maxd && --ch && imod != pimod) { + if (dat[i + l] == dat[i + l - dif]) { + let nl = 0; + for (; nl < ml && dat[i + nl] == dat[i + nl - dif]; ++nl); + if (nl > l) { + (l = nl), (d = dif); + // break out early when we reach "nice" (we are satisfied enough) + if (nl > maxn) break; + // now, find the rarest 2-byte sequence within this + // length of literals and search for that instead. + // Much faster than just using the start + const mmd = Math.min(dif, nl - 2); + let md = 0; + for (let j = 0; j < mmd; ++j) { + const ti = (i - dif + j) & 32767; + const pti = prev[ti]; + const cd = (ti - pti) & 32767; + if (cd > md) (md = cd), (pimod = ti); + } + } + } + // check the previous match + (imod = pimod), (pimod = prev[imod]); + dif += (imod - pimod) & 32767; + } + } + // d will be nonzero only when a match was found + if (d) { + // store both dist and len data in one int32 + // Make sure this is recognized as a len/dist with 28th bit (2^28) + syms[li++] = 268435456 | (revfl[l] << 18) | revfd[d]; + const lin = revfl[l] & 31, + din = revfd[d] & 31; + eb += fleb[lin] + fdeb[din]; + ++lf[257 + lin]; + ++df[din]; + wi = i + l; + ++lc; + } else { + syms[li++] = dat[i]; + ++lf[dat[i]]; + } + } + } + for (i = Math.max(i, wi); i < s; ++i) { + syms[li++] = dat[i]; + ++lf[dat[i]]; + } + pos = wblk(dat, w, lst, syms, lf, df, eb, li, bs, i - bs, pos); + if (!lst) { + st.r = (pos & 7) | (w[(pos / 8) | 0] << 3); + // shft(pos) now 1 less if pos & 7 != 0 + pos -= 7; + (st.h = head), (st.p = prev), (st.i = i), (st.w = wi); + } + } else { + for (let i = st.w || 0; i < s + lst; i += 65535) { + // end + let e = i + 65535; + if (e >= s) { + // write final block + w[(pos / 8) | 0] = lst; + e = s; + } + pos = wfblk(w, pos + 1, dat.subarray(i, e)); + } + st.i = s; + } + return slc(o, 0, pre + shft(pos) + post); +}; + +// crc check +type CRCV = { + p(d: Uint8Array): void; + d(): number; +}; + +// CRC32 table +const crct = /*#__PURE__*/ (() => { + const t = new Int32Array(256); + for (let i = 0; i < 256; ++i) { + let c = i, + k = 9; + while (--k) c = (c & 1 && -306674912) ^ (c >>> 1); + t[i] = c; + } + return t; +})(); + +// CRC32 +const crc = (): CRCV => { + let c = -1; + return { + p(d) { + // closures have awful performance + let cr = c; + for (let i = 0; i < d.length; ++i) + cr = crct[(cr & 255) ^ d[i]] ^ (cr >>> 8); + c = cr; + }, + d() { + return ~c; + } + }; +}; + +// Adler32 +const adler = (): CRCV => { + let a = 1, + b = 0; + return { + p(d) { + // closures have awful performance + let n = a, + m = b; + const l = d.length | 0; + for (let i = 0; i != l; ) { + const e = Math.min(i + 2655, l); + for (; i < e; ++i) m += n += d[i]; + (n = (n & 65535) + 15 * (n >> 16)), (m = (m & 65535) + 15 * (m >> 16)); + } + (a = n), (b = m); + }, + d() { + (a %= 65521), (b %= 65521); + return ( + ((a & 255) << 24) | ((a & 0xff00) << 8) | ((b & 255) << 8) | (b >> 8) + ); + } + }; +}; + +/** + * Options for decompressing a DEFLATE stream + */ +export interface InflateStreamOptions { + /** + * The dictionary used to compress the original data. If no dictionary was used during compression, this option has no effect. + * + * Supplying the wrong dictionary during decompression usually yields corrupt output or causes an invalid distance error. + */ + dictionary?: Uint8Array; +} + +/** + * Options for decompressing DEFLATE data + */ +export interface InflateOptions extends InflateStreamOptions { + /** + * The buffer into which to write the decompressed data. Saves memory if you know the decompressed size in advance. + * + * Note that if the decompression result is larger than the size of this buffer, it will be truncated to fit. + */ + out?: Uint8Array; +} + +/** + * Options for decompressing a GZIP stream + */ +export interface GunzipStreamOptions extends InflateStreamOptions {} + +/** + * Options for decompressing GZIP data + */ +export interface GunzipOptions extends InflateStreamOptions { + /** + * The buffer into which to write the decompressed data. GZIP already encodes the output size, so providing this doesn't save memory. + * + * Note that if the decompression result is larger than the size of this buffer, it will be truncated to fit. + */ + out?: Uint8Array; +} + +/** + * Options for decompressing a Zlib stream + */ +export interface UnzlibStreamOptions extends InflateStreamOptions {} + +/** + * Options for decompressing Zlib data + */ +export interface UnzlibOptions extends InflateOptions {} + +/** + * Options for compressing data into a DEFLATE format + */ +export interface DeflateOptions { + /** + * The level of compression to use, ranging from 0-9. + * + * 0 will store the data without compression. + * 1 is fastest but compresses the worst, 9 is slowest but compresses the best. + * The default level is 6. + * + * Typically, binary data benefits much more from higher values than text data. + * In both cases, higher values usually take disproportionately longer than the reduction in final size that results. + * + * For example, a 1 MB text file could: + * - become 1.01 MB with level 0 in 1ms + * - become 400 kB with level 1 in 10ms + * - become 320 kB with level 9 in 100ms + */ + level?: 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9; + /** + * The memory level to use, ranging from 0-12. Increasing this increases speed and compression ratio at the cost of memory. + * + * Note that this is exponential: while level 0 uses 4 kB, level 4 uses 64 kB, level 8 uses 1 MB, and level 12 uses 16 MB. + * It is recommended not to lower the value below 4, since that tends to hurt performance. + * In addition, values above 8 tend to help very little on most data and can even hurt performance. + * + * The default value is automatically determined based on the size of the input data. + */ + mem?: 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12; + /** + * A buffer containing common byte sequences in the input data that can be used to significantly improve compression ratios. + * + * Dictionaries should be 32kB or smaller and include strings or byte sequences likely to appear in the input. + * The decompressor must supply the same dictionary as the compressor to extract the original data. + * + * Dictionaries only improve aggregate compression ratio when reused across multiple small inputs. They should typically not be used otherwise. + * + * Avoid using dictionaries with GZIP and ZIP to maximize software compatibility. + */ + dictionary?: Uint8Array; +} + +/** + * Options for compressing data into a GZIP format + */ +export interface GzipOptions extends DeflateOptions { + /** + * When the file was last modified. Defaults to the current time. + * Set this to 0 to avoid revealing a modification date entirely. + */ + mtime?: Date | string | number; + /** + * The filename of the data. If the `gunzip` command is used to decompress the data, it will output a file + * with this name instead of the name of the compressed file. + */ + filename?: string; +} + +/** + * Options for compressing data into a Zlib format + */ +export interface ZlibOptions extends DeflateOptions {} + +/** + * Handler for data (de)compression streams + * @param data The data output from the stream processor + * @param final Whether this is the final block + */ +export type FlateStreamHandler = (data: Uint8Array, final: boolean) => void; + +/** + * Handler for asynchronous data (de)compression streams + * @param err Any error that occurred + * @param data The data output from the stream processor + * @param final Whether this is the final block + */ +export type AsyncFlateStreamHandler = ( + err: FlateError | null, + data: Uint8Array, + final: boolean +) => void; + +/** + * Handler for the asynchronous completion of (de)compression for a data chunk + * @param size The number of bytes that were processed. This is measured in terms of the input + * (i.e. compressed bytes for decompression, uncompressed bytes for compression.) + */ +export type AsyncFlateDrainHandler = (size: number) => void; + +/** + * Callback for asynchronous (de)compression methods + * @param err Any error that occurred + * @param data The resulting data. Only present if `err` is null + */ +export type FlateCallback = (err: FlateError | null, data: Uint8Array) => void; + +// async callback-based compression +interface AsyncOptions { + /** + * Whether or not to "consume" the source data. This will make the typed array/buffer you pass in + * unusable but will increase performance and reduce memory usage. + */ + consume?: boolean; +} + +/** + * Options for compressing data asynchronously into a DEFLATE format + */ +export interface AsyncDeflateOptions extends DeflateOptions, AsyncOptions {} + +/** + * Options for decompressing DEFLATE data asynchronously + */ +export interface AsyncInflateOptions + extends AsyncOptions, + InflateStreamOptions { + /** + * The original size of the data. Currently, the asynchronous API disallows + * writing into a buffer you provide; the best you can do is provide the + * size in bytes and be given back a new typed array. + */ + size?: number; +} + +/** + * Options for compressing data asynchronously into a GZIP format + */ +export interface AsyncGzipOptions extends GzipOptions, AsyncOptions {} + +/** + * Options for decompressing GZIP data asynchronously + */ +export interface AsyncGunzipOptions + extends AsyncOptions, + InflateStreamOptions {} + +/** + * Options for compressing data asynchronously into a Zlib format + */ +export interface AsyncZlibOptions extends ZlibOptions, AsyncOptions {} + +/** + * Options for decompressing Zlib data asynchronously + */ +export interface AsyncUnzlibOptions extends AsyncInflateOptions {} + +/** + * A terminable compression/decompression process + */ +export interface AsyncTerminable { + /** + * Terminates the worker thread immediately. The callback will not be called. + */ + (): void; +} + +// deflate with opts +const dopt = ( + dat: Uint8Array, + opt: DeflateOptions, + pre: number, + post: number, + st?: DeflateState +) => { + if (!st) { + st = {l: 1}; + if (opt.dictionary) { + const dict = opt.dictionary.subarray(-32768); + const newDat = new u8(dict.length + dat.length); + newDat.set(dict); + newDat.set(dat, dict.length); + dat = newDat; + st.w = dict.length; + } + } + return dflt( + dat, + opt.level == null ? 6 : opt.level, + opt.mem == null + ? st.l + ? Math.ceil(Math.max(8, Math.min(13, Math.log(dat.length))) * 1.5) + : 20 + : 12 + opt.mem, + pre, + post, + st + ); +}; + +// Walmart object spread +const mrg = (a: A, b: B) => { + const o = {} as Record; + for (const k in a) o[k] = a[k]; + for (const k in b) o[k] = b[k]; + return o as A & B; +}; + +// worker clone + +// This is possibly the craziest part of the entire codebase, despite how simple it may seem. +// The only parameter to this function is a closure that returns an array of variables outside of the function scope. +// We're going to try to figure out the variable names used in the closure as strings because that is crucial for workerization. +// We will return an object mapping of true variable name to value (basically, the current scope as a JS object). +// The reason we can't just use the original variable names is minifiers mangling the toplevel scope. + +// This took me three weeks to figure out how to do. +const wcln = ( + fn: () => unknown[], + fnStr: string, + td: Record +) => { + const dt = fn(); + const st = fn.toString(); + const ks = st + .slice(st.indexOf('[') + 1, st.lastIndexOf(']')) + .replace(/\s+/g, '') + .split(','); + for (let i = 0; i < dt.length; ++i) { + let v = dt[i], + k = ks[i]; + if (typeof v == 'function') { + fnStr += ';' + k + '='; + const st = v.toString(); + if (v.prototype) { + // for global objects + if (st.indexOf('[native code]') != -1) { + const spInd = st.indexOf(' ', 8) + 1; + fnStr += st.slice(spInd, st.indexOf('(', spInd)); + } else { + fnStr += st; + for (const t in v.prototype) + fnStr += + ';' + k + '.prototype.' + t + '=' + v.prototype[t].toString(); + } + } else fnStr += st; + } else td[k] = v; + } + return fnStr; +}; + +type CachedWorker = { + // code + c: string; + // extra + e: Record; +}; + +const ch: CachedWorker[] = []; +// clone bufs +const cbfs = (v: Record) => { + const tl: ArrayBuffer[] = []; + for (const k in v) { + if ((v[k] as Uint8Array).buffer) { + tl.push( + (v[k] = new (v[k].constructor as typeof u8)(v[k] as Uint8Array)).buffer + ); + } + } + return tl; +}; + +// base async inflate fn +const bInflt = () => [ + u8, + u16, + i32, + fleb, + fdeb, + clim, + fl, + fd, + flrm, + fdrm, + rev, + ec, + hMap, + max, + bits, + bits16, + shft, + slc, + err, + inflt, + inflateSync, + pbf, + gopt +]; +const bDflt = () => [ + u8, + u16, + i32, + fleb, + fdeb, + clim, + revfl, + revfd, + flm, + flt, + fdm, + fdt, + rev, + deo, + et, + hMap, + wbits, + wbits16, + hTree, + ln, + lc, + clen, + wfblk, + wblk, + shft, + slc, + dflt, + dopt, + deflateSync, + pbf +]; + +// gzip extra +const gze = () => [gzh, gzhl, wbytes, crc, crct]; +// gunzip extra +const guze = () => [gzs, gzl]; +// zlib extra +const zle = () => [zlh, wbytes, adler]; +// unzlib extra +const zule = () => [zls]; + +// post buf +const pbf = (msg: Uint8Array) => + (postMessage as Worker['postMessage'])(msg, [msg.buffer]); + +// get opts +const gopt = (o?: AsyncInflateOptions) => + o && { + out: o.size && new u8(o.size), + dictionary: o.dictionary + }; + +// async helper +const cbify = ( + dat: Uint8Array, + opts: T, + fns: (() => unknown[])[], + init: (ev: MessageEvent<[Uint8Array, T]>) => void, + id: number, + cb: FlateCallback +) => { + const w = wrkr<[Uint8Array, T], Uint8Array>(fns, init, id, (err, dat) => { + w.terminate(); + cb(err, dat); + }); + w.postMessage([dat, opts], opts.consume ? [dat.buffer] : []); + return () => { + w.terminate(); + }; +}; + +type CmpDecmpStrm = Inflate | Deflate | Gzip | Gunzip | Zlib | Unzlib; + +// auto stream +const astrm = (strm: CmpDecmpStrm) => { + strm.ondata = (dat, final) => + (postMessage as Worker['postMessage'])([dat, final], [dat.buffer]); + return (ev: MessageEvent<[Uint8Array, boolean] | []>) => { + if (ev.data.length) { + strm.push(ev.data[0], ev.data[1]); + (postMessage as Worker['postMessage'])([ev.data[0].length]); + } else (strm as Deflate | Gzip | Zlib).flush(); + }; +}; + +type Astrm = { + ondata: AsyncFlateStreamHandler; + push: (d: Uint8Array, f?: boolean) => void; + terminate: AsyncTerminable; + flush?: () => void; + ondrain?: AsyncFlateDrainHandler; + queuedSize: number; +}; + +// read 2 bytes +const b2 = (d: Uint8Array, b: number) => d[b] | (d[b + 1] << 8); + +// read 4 bytes +const b4 = (d: Uint8Array, b: number) => + (d[b] | (d[b + 1] << 8) | (d[b + 2] << 16) | (d[b + 3] << 24)) >>> 0; + +const b8 = (d: Uint8Array, b: number) => b4(d, b) + b4(d, b + 4) * 4294967296; + +// write bytes +const wbytes = (d: Uint8Array, b: number, v: number) => { + for (; v; ++b) (d[b] = v), (v >>>= 8); +}; + +// gzip header +const gzh = (c: Uint8Array, o: GzipOptions) => { + const fn = o.filename; + (c[0] = 31), + (c[1] = 139), + (c[2] = 8), + (c[8] = o.level < 2 ? 4 : o.level == 9 ? 2 : 0), + (c[9] = 3); // assume Unix + if (o.mtime != 0) + wbytes( + c, + 4, + Math.floor( + (new Date( + (o.mtime as string | number) || Date.now() + ) as unknown as number) / 1000 + ) + ); + if (fn) { + c[3] = 8; + for (let i = 0; i <= fn.length; ++i) c[i + 10] = fn.charCodeAt(i); + } +}; + +// gzip footer: -8 to -4 = CRC, -4 to -0 is length + +// gzip start +const gzs = (d: Uint8Array) => { + if (d[0] != 31 || d[1] != 139 || d[2] != 8) err(6, 'invalid gzip data'); + const flg = d[3]; + let st = 10; + if (flg & 4) st += (d[10] | (d[11] << 8)) + 2; + for ( + let zs = ((flg >> 3) & 1) + ((flg >> 4) & 1); + zs > 0; + zs -= !d[st++] as unknown as number + ); + return st + (flg & 2); +}; + +// gzip length +const gzl = (d: Uint8Array) => { + const l = d.length; + return ( + (d[l - 4] | (d[l - 3] << 8) | (d[l - 2] << 16) | (d[l - 1] << 24)) >>> 0 + ); +}; + +// gzip header length +const gzhl = (o: GzipOptions) => 10 + (o.filename ? o.filename.length + 1 : 0); + +// zlib header +const zlh = (c: Uint8Array, o: ZlibOptions) => { + const lv = o.level, + fl = lv == 0 ? 0 : lv < 6 ? 1 : lv == 9 ? 3 : 2; + (c[0] = 120), (c[1] = (fl << 6) | (o.dictionary && 32)); + c[1] |= 31 - (((c[0] << 8) | c[1]) % 31); + if (o.dictionary) { + const h = adler(); + h.p(o.dictionary); + wbytes(c, 2, h.d()); + } +}; + +// zlib start +const zls = (d: Uint8Array, dict?: unknown) => { + if ((d[0] & 15) != 8 || d[0] >> 4 > 7 || ((d[0] << 8) | d[1]) % 31) + err(6, 'invalid zlib data'); + if (((d[1] >> 5) & 1) == +!dict) + err( + 6, + 'invalid zlib data: ' + + (d[1] & 32 ? 'need' : 'unexpected') + + ' dictionary' + ); + return ((d[1] >> 3) & 4) + 2; +}; + +// stream options and callback +function StrmOpt(opts: T, cb?: H): T; +function StrmOpt(cb?: H): T; +function StrmOpt(opts?: T | H, cb?: H): T { + if (typeof opts == 'function') (cb = opts as H), (opts = {} as T); + this.ondata = cb as H; + return opts as T; +} + +/** + * Streaming DEFLATE compression + */ +export class Deflate { + /** + * Creates a DEFLATE stream + * @param opts The compression options + * @param cb The callback to call whenever data is deflated + */ + constructor(opts: DeflateOptions, cb?: FlateStreamHandler); + /** + * Creates a DEFLATE stream + * @param cb The callback to call whenever data is deflated + */ + constructor(cb?: FlateStreamHandler); + constructor( + opts?: DeflateOptions | FlateStreamHandler, + cb?: FlateStreamHandler + ) { + if (typeof opts == 'function') + (cb = opts as FlateStreamHandler), (opts = {}); + this.ondata = cb; + this.o = (opts as DeflateOptions) || {}; + this.s = {l: 0, i: 32768, w: 32768, z: 32768}; + // Buffer length must always be 0 mod 32768 for index calculations to be correct when modifying head and prev + // 98304 = 32768 (lookback) + 65536 (common chunk size) + this.b = new u8(98304); + if (this.o.dictionary) { + const dict = this.o.dictionary.subarray(-32768); + this.b.set(dict, 32768 - dict.length); + this.s.i = 32768 - dict.length; + } + } + private b: Uint8Array; + private s: DeflateState; + private o: DeflateOptions; + /** + * The handler to call whenever data is available + */ + ondata: FlateStreamHandler; + + private p(c: Uint8Array, f: boolean) { + this.ondata(dopt(c, this.o, 0, 0, this.s), f); + } + + /** + * Pushes a chunk to be deflated + * @param chunk The chunk to push + * @param final Whether this is the last chunk + */ + push(chunk: Uint8Array, final?: boolean) { + if (!this.ondata) err(5); + if (this.s.l) err(4); + const endLen = chunk.length + this.s.z; + if (endLen > this.b.length) { + if (endLen > 2 * this.b.length - 32768) { + const newBuf = new u8(endLen & -32768); + newBuf.set(this.b.subarray(0, this.s.z)); + this.b = newBuf; + } + + const split = this.b.length - this.s.z; + this.b.set(chunk.subarray(0, split), this.s.z); + this.s.z = this.b.length; + this.p(this.b, false); + + this.b.set(this.b.subarray(-32768)); + this.b.set(chunk.subarray(split), 32768); + this.s.z = chunk.length - split + 32768; + (this.s.i = 32766), (this.s.w = 32768); + } else { + this.b.set(chunk, this.s.z); + this.s.z += chunk.length; + } + this.s.l = (final as unknown as number) & 1; + if (this.s.z > this.s.w + 8191 || final) { + this.p(this.b, final || false); + (this.s.w = this.s.i), (this.s.i -= 2); + } + } + + /** + * Flushes buffered uncompressed data. Useful to immediately retrieve the + * deflated output for small inputs. + */ + flush() { + if (!this.ondata) err(5); + if (this.s.l) err(4); + this.p(this.b, false); + (this.s.w = this.s.i), (this.s.i -= 2); + } +} + +/** + * Asynchronously compresses data with DEFLATE without any wrapper + * @param data The data to compress + * @param opts The compression options + * @param cb The function to be called upon compression completion + * @returns A function that can be used to immediately terminate the compression + */ +export function deflate( + data: Uint8Array, + opts: AsyncDeflateOptions, + cb: FlateCallback +): AsyncTerminable; +/** + * Asynchronously compresses data with DEFLATE without any wrapper + * @param data The data to compress + * @param cb The function to be called upon compression completion + */ +export function deflate(data: Uint8Array, cb: FlateCallback): AsyncTerminable; +export function deflate( + data: Uint8Array, + opts: AsyncDeflateOptions | FlateCallback, + cb?: FlateCallback +) { + if (!cb) (cb = opts as FlateCallback), (opts = {}); + if (typeof cb != 'function') err(7); + return cbify( + data, + opts as AsyncDeflateOptions, + [bDflt], + ev => pbf(deflateSync(ev.data[0], ev.data[1])), + 0, + cb + ); +} + +/** + * Compresses data with DEFLATE without any wrapper + * @param data The data to compress + * @param opts The compression options + * @returns The deflated version of the data + */ +export function deflateSync(data: Uint8Array, opts?: DeflateOptions) { + return dopt(data, opts || {}, 0, 0); +} + +/** + * Streaming DEFLATE decompression + */ +export class Inflate { + private s: InflateState; + private o: Uint8Array; + private p: Uint8Array; + private d: boolean; + /** + * The handler to call whenever data is available + */ + ondata: FlateStreamHandler; + + /** + * Creates a DEFLATE decompression stream + * @param opts The decompression options + * @param cb The callback to call whenever data is inflated + */ + constructor(opts: InflateStreamOptions, cb?: FlateStreamHandler); + /** + * Creates a DEFLATE decompression stream + * @param cb The callback to call whenever data is inflated + */ + constructor(cb?: FlateStreamHandler); + constructor( + opts?: InflateStreamOptions | FlateStreamHandler, + cb?: FlateStreamHandler + ) { + // no StrmOpt here to avoid adding to workerizer + if (typeof opts == 'function') + (cb = opts as FlateStreamHandler), (opts = {}); + this.ondata = cb; + const dict = + opts && + (opts as InflateStreamOptions).dictionary && + (opts as InflateStreamOptions).dictionary.subarray(-32768); + this.s = {i: 0, b: dict ? dict.length : 0}; + this.o = new u8(32768); + this.p = new u8(0); + if (dict) this.o.set(dict); + } + + private e(c: Uint8Array) { + if (!this.ondata) err(5); + if (this.d) err(4); + if (!this.p.length) this.p = c; + else if (c.length) { + const n = new u8(this.p.length + c.length); + n.set(this.p), n.set(c, this.p.length), (this.p = n); + } + } + + private c(final: boolean) { + this.s.i = +(this.d = final || false); + const bts = this.s.b; + const dt = inflt(this.p, this.s, this.o); + this.ondata(slc(dt, bts, this.s.b), this.d); + (this.o = slc(dt, this.s.b - 32768)), (this.s.b = this.o.length); + (this.p = slc(this.p, (this.s.p / 8) | 0)), (this.s.p &= 7); + } + + /** + * Pushes a chunk to be inflated + * @param chunk The chunk to push + * @param final Whether this is the final chunk + */ + push(chunk: Uint8Array, final?: boolean) { + this.e(chunk), this.c(final); + } +} + +/** + * Asynchronously expands DEFLATE data with no wrapper + * @param data The data to decompress + * @param opts The decompression options + * @param cb The function to be called upon decompression completion + * @returns A function that can be used to immediately terminate the decompression + */ +export function inflate( + data: Uint8Array, + opts: AsyncInflateOptions, + cb: FlateCallback +): AsyncTerminable; +/** + * Asynchronously expands DEFLATE data with no wrapper + * @param data The data to decompress + * @param cb The function to be called upon decompression completion + * @returns A function that can be used to immediately terminate the decompression + */ +export function inflate(data: Uint8Array, cb: FlateCallback): AsyncTerminable; +export function inflate( + data: Uint8Array, + opts: AsyncInflateOptions | FlateCallback, + cb?: FlateCallback +) { + if (!cb) (cb = opts as FlateCallback), (opts = {}); + if (typeof cb != 'function') err(7); + return cbify( + data, + opts as AsyncInflateOptions, + [bInflt], + ev => pbf(inflateSync(ev.data[0], gopt(ev.data[1]))), + 1, + cb + ); +} + +/** + * Expands DEFLATE data with no wrapper + * @param data The data to decompress + * @param opts The decompression options + * @returns The decompressed version of the data + */ +export function inflateSync(data: Uint8Array, opts?: InflateOptions) { + return inflt(data, {i: 2}, opts && opts.out, opts && opts.dictionary); +} + +// before you yell at me for not just using extends, my reason is that TS inheritance is hard to workerize. + +/** + * Streaming GZIP compression + */ +export class Gzip { + private c = crc(); + private l = 0; + private v = 1; + private o: GzipOptions; + private s: DeflateState; + /** + * The handler to call whenever data is available + */ + ondata: FlateStreamHandler; + + /** + * Creates a GZIP stream + * @param opts The compression options + * @param cb The callback to call whenever data is deflated + */ + constructor(opts: GzipOptions, cb?: FlateStreamHandler); + /** + * Creates a GZIP stream + * @param cb The callback to call whenever data is deflated + */ + constructor(cb?: FlateStreamHandler); + constructor( + opts?: GzipOptions | FlateStreamHandler, + cb?: FlateStreamHandler + ) { + Deflate.call(this, opts, cb); + } + + /** + * Pushes a chunk to be GZIPped + * @param chunk The chunk to push + * @param final Whether this is the last chunk + */ + push(chunk: Uint8Array, final?: boolean) { + this.c.p(chunk); + this.l += chunk.length; + Deflate.prototype.push.call(this, chunk, final); + } + + private p(c: Uint8Array, f: boolean) { + const raw = dopt(c, this.o, this.v && gzhl(this.o), f && 8, this.s); + if (this.v) gzh(raw, this.o), (this.v = 0); + if (f) + wbytes(raw, raw.length - 8, this.c.d()), + wbytes(raw, raw.length - 4, this.l); + this.ondata(raw, f); + } + + /** + * Flushes buffered uncompressed data. Useful to immediately retrieve the + * GZIPped output for small inputs. + */ + flush() { + Deflate.prototype.flush.call(this); + } +} + +/** + * Asynchronously compresses data with GZIP + * @param data The data to compress + * @param opts The compression options + * @param cb The function to be called upon compression completion + * @returns A function that can be used to immediately terminate the compression + */ +export function gzip( + data: Uint8Array, + opts: AsyncGzipOptions, + cb: FlateCallback +): AsyncTerminable; +/** + * Asynchronously compresses data with GZIP + * @param data The data to compress + * @param cb The function to be called upon compression completion + * @returns A function that can be used to immediately terminate the decompression + */ +export function gzip(data: Uint8Array, cb: FlateCallback): AsyncTerminable; +export function gzip( + data: Uint8Array, + opts: AsyncGzipOptions | FlateCallback, + cb?: FlateCallback +) { + if (!cb) (cb = opts as FlateCallback), (opts = {}); + if (typeof cb != 'function') err(7); + return cbify( + data, + opts as AsyncGzipOptions, + [bDflt, gze, () => [gzipSync]], + ev => pbf(gzipSync(ev.data[0], ev.data[1])), + 2, + cb + ); +} + +/** + * Compresses data with GZIP + * @param data The data to compress + * @param opts The compression options + * @returns The gzipped version of the data + */ +export function gzipSync(data: Uint8Array, opts?: GzipOptions) { + if (!opts) opts = {}; + const c = crc(), + l = data.length; + c.p(data); + const d = dopt(data, opts, gzhl(opts), 8), + s = d.length; + return gzh(d, opts), wbytes(d, s - 8, c.d()), wbytes(d, s - 4, l), d; +} + +/** + * Handler for new GZIP members in concatenated GZIP streams. Useful for building indices used to perform random-access reads on compressed files. + * @param offset The offset of the new member relative to the start of the stream + */ +export type GunzipMemberHandler = (offset: number) => void; + +/** + * Streaming single or multi-member GZIP decompression + */ +export class Gunzip { + private v = 1; + private r = 0; + private o: Uint8Array; + private p: Uint8Array; + private s: InflateState; + /** + * The handler to call whenever data is available + */ + ondata: FlateStreamHandler; + /** + * The handler to call whenever a new GZIP member is found + */ + onmember?: GunzipMemberHandler; + + /** + * Creates a GUNZIP stream + * @param opts The decompression options + * @param cb The callback to call whenever data is inflated + */ + constructor(opts: GunzipStreamOptions, cb?: FlateStreamHandler); + /** + * Creates a GUNZIP stream + * @param cb The callback to call whenever data is inflated + */ + constructor(cb?: FlateStreamHandler); + constructor( + opts?: GunzipStreamOptions | FlateStreamHandler, + cb?: FlateStreamHandler + ) { + Inflate.call(this, opts, cb); + } + + /** + * Pushes a chunk to be GUNZIPped + * @param chunk The chunk to push + * @param final Whether this is the last chunk + */ + push(chunk: Uint8Array, final?: boolean) { + ( + Inflate.prototype as unknown as {e: (typeof Inflate.prototype)['e']} + ).e.call(this, chunk); + this.r += chunk.length; + if (this.v) { + const p = this.p.subarray(this.v - 1); + const s = p.length > 3 ? gzs(p) : 4; + if (s > p.length) { + if (!final) return; + } else if (this.v > 1 && this.onmember) { + this.onmember(this.r - p.length); + } + (this.p = p.subarray(s)), (this.v = 0); + } + // necessary to prevent TS from using the closure value + // This allows for workerization to function correctly + ( + Inflate.prototype as unknown as {c: (typeof Inflate.prototype)['c']} + ).c.call(this, 0); + // process concatenated GZIP + if (this.s.f && !this.s.l) { + this.v = shft(this.s.p) + 9; + this.s = {i: 0}; + this.o = new u8(0); + this.push(new u8(0), final); + } else if (final) { + ( + Inflate.prototype as unknown as {c: (typeof Inflate.prototype)['c']} + ).c.call(this, final); + } + } +} + +/** + * Asynchronously expands GZIP data + * @param data The data to decompress + * @param opts The decompression options + * @param cb The function to be called upon decompression completion + * @returns A function that can be used to immediately terminate the decompression + */ +export function gunzip( + data: Uint8Array, + opts: AsyncGunzipOptions, + cb: FlateCallback +): AsyncTerminable; +/** + * Asynchronously expands GZIP data + * @param data The data to decompress + * @param cb The function to be called upon decompression completion + * @returns A function that can be used to immediately terminate the decompression + */ +export function gunzip(data: Uint8Array, cb: FlateCallback): AsyncTerminable; +export function gunzip( + data: Uint8Array, + opts: AsyncGunzipOptions | FlateCallback, + cb?: FlateCallback +) { + if (!cb) (cb = opts as FlateCallback), (opts = {}); + if (typeof cb != 'function') err(7); + return cbify( + data, + opts as AsyncGunzipOptions, + [bInflt, guze, () => [gunzipSync]], + ev => pbf(gunzipSync(ev.data[0], ev.data[1])), + 3, + cb + ); +} + +/** + * Expands GZIP data + * @param data The data to decompress + * @param opts The decompression options + * @returns The decompressed version of the data + */ +export function gunzipSync(data: Uint8Array, opts?: GunzipOptions) { + const st = gzs(data); + if (st + 8 > data.length) err(6, 'invalid gzip data'); + return inflt( + data.subarray(st, -8), + {i: 2}, + (opts && opts.out) || new u8(gzl(data)), + opts && opts.dictionary + ); +} + +/** + * Streaming Zlib compression + */ +export class Zlib { + private c = adler(); + private v = 1; + private o: ZlibOptions; + private s: DeflateState; + /** + * The handler to call whenever data is available + */ + ondata: FlateStreamHandler; + + /** + * Creates a Zlib stream + * @param opts The compression options + * @param cb The callback to call whenever data is deflated + */ + constructor(opts: ZlibOptions, cb?: FlateStreamHandler); + /** + * Creates a Zlib stream + * @param cb The callback to call whenever data is deflated + */ + constructor(cb?: FlateStreamHandler); + constructor( + opts?: ZlibOptions | FlateStreamHandler, + cb?: FlateStreamHandler + ) { + Deflate.call(this, opts, cb); + } + + /** + * Pushes a chunk to be zlibbed + * @param chunk The chunk to push + * @param final Whether this is the last chunk + */ + push(chunk: Uint8Array, final?: boolean) { + this.c.p(chunk); + Deflate.prototype.push.call(this, chunk, final); + } + + private p(c: Uint8Array, f: boolean) { + const raw = dopt( + c, + this.o, + this.v && (this.o.dictionary ? 6 : 2), + f && 4, + this.s + ); + if (this.v) zlh(raw, this.o), (this.v = 0); + if (f) wbytes(raw, raw.length - 4, this.c.d()); + this.ondata(raw, f); + } + + /** + * Flushes buffered uncompressed data. Useful to immediately retrieve the + * zlibbed output for small inputs. + */ + flush() { + Deflate.prototype.flush.call(this); + } +} + +/** + * Asynchronously compresses data with Zlib + * @param data The data to compress + * @param opts The compression options + * @param cb The function to be called upon compression completion + */ +export function zlib( + data: Uint8Array, + opts: AsyncZlibOptions, + cb: FlateCallback +): AsyncTerminable; +/** + * Asynchronously compresses data with Zlib + * @param data The data to compress + * @param cb The function to be called upon compression completion + * @returns A function that can be used to immediately terminate the compression + */ +export function zlib(data: Uint8Array, cb: FlateCallback): AsyncTerminable; +export function zlib( + data: Uint8Array, + opts: AsyncZlibOptions | FlateCallback, + cb?: FlateCallback +) { + if (!cb) (cb = opts as FlateCallback), (opts = {}); + if (typeof cb != 'function') err(7); + return cbify( + data, + opts as AsyncZlibOptions, + [bDflt, zle, () => [zlibSync]], + ev => pbf(zlibSync(ev.data[0], ev.data[1])), + 4, + cb + ); +} + +/** + * Compress data with Zlib + * @param data The data to compress + * @param opts The compression options + * @returns The zlib-compressed version of the data + */ +export function zlibSync(data: Uint8Array, opts?: ZlibOptions) { + if (!opts) opts = {}; + const a = adler(); + a.p(data); + const d = dopt(data, opts, opts.dictionary ? 6 : 2, 4); + return zlh(d, opts), wbytes(d, d.length - 4, a.d()), d; +} + +/** + * Streaming Zlib decompression + */ +export class Unzlib { + private v: number; + private p: Uint8Array; + /** + * The handler to call whenever data is available + */ + ondata: FlateStreamHandler; + + /** + * Creates a Zlib decompression stream + * @param opts The decompression options + * @param cb The callback to call whenever data is inflated + */ + constructor(opts: UnzlibStreamOptions, cb?: FlateStreamHandler); + /** + * Creates a Zlib decompression stream + * @param cb The callback to call whenever data is inflated + */ + constructor(cb?: FlateStreamHandler); + constructor( + opts?: UnzlibStreamOptions | FlateStreamHandler, + cb?: FlateStreamHandler + ) { + Inflate.call(this, opts, cb); + this.v = opts && (opts as UnzlibStreamOptions).dictionary ? 2 : 1; + } + + /** + * Pushes a chunk to be unzlibbed + * @param chunk The chunk to push + * @param final Whether this is the last chunk + */ + push(chunk: Uint8Array, final?: boolean) { + ( + Inflate.prototype as unknown as {e: (typeof Inflate.prototype)['e']} + ).e.call(this, chunk); + if (this.v) { + if (this.p.length < 6 && !final) return; + (this.p = this.p.subarray(zls(this.p, this.v - 1))), (this.v = 0); + } + if (final) { + if (this.p.length < 4) err(6, 'invalid zlib data'); + this.p = this.p.subarray(0, -4); + } + // necessary to prevent TS from using the closure value + // This allows for workerization to function correctly + ( + Inflate.prototype as unknown as {c: (typeof Inflate.prototype)['c']} + ).c.call(this, final); + } +} + +/** + * Asynchronously expands Zlib data + * @param data The data to decompress + * @param opts The decompression options + * @param cb The function to be called upon decompression completion + * @returns A function that can be used to immediately terminate the decompression + */ +export function unzlib( + data: Uint8Array, + opts: AsyncUnzlibOptions, + cb: FlateCallback +): AsyncTerminable; +/** + * Asynchronously expands Zlib data + * @param data The data to decompress + * @param cb The function to be called upon decompression completion + * @returns A function that can be used to immediately terminate the decompression + */ +export function unzlib(data: Uint8Array, cb: FlateCallback): AsyncTerminable; +export function unzlib( + data: Uint8Array, + opts: AsyncUnzlibOptions | FlateCallback, + cb?: FlateCallback +) { + if (!cb) (cb = opts as FlateCallback), (opts = {}); + if (typeof cb != 'function') err(7); + return cbify( + data, + opts as AsyncUnzlibOptions, + [bInflt, zule, () => [unzlibSync]], + ev => pbf(unzlibSync(ev.data[0], gopt(ev.data[1]))), + 5, + cb + ); +} + +/** + * Expands Zlib data + * @param data The data to decompress + * @param opts The decompression options + * @returns The decompressed version of the data + */ +export function unzlibSync(data: Uint8Array, opts?: UnzlibOptions) { + return inflt( + data.subarray(zls(data, opts && opts.dictionary), -4), + {i: 2}, + opts && opts.out, + opts && opts.dictionary + ); +} + +// Default algorithm for compression (used because having a known output size allows faster decompression) +export {gzip as compress, AsyncGzip as AsyncCompress}; +export {gzipSync as compressSync, Gzip as Compress}; + +/** + * Streaming GZIP, Zlib, or raw DEFLATE decompression + */ +export class Decompress { + private G: typeof Gunzip; + private I: typeof Inflate; + private Z: typeof Unzlib; + private o: InflateOptions; + private s: Inflate | Gunzip | Unzlib; + private p: Uint8Array; + + /** + * The handler to call whenever data is available + */ + ondata: FlateStreamHandler; + + /** + * Creates a decompression stream + * @param opts The decompression options + * @param cb The callback to call whenever data is decompressed + */ + constructor(opts: InflateStreamOptions, cb?: FlateStreamHandler); + /** + * Creates a decompression stream + * @param cb The callback to call whenever data is decompressed + */ + constructor(cb?: FlateStreamHandler); + constructor( + opts?: InflateStreamOptions | FlateStreamHandler, + cb?: FlateStreamHandler + ) { + this.o = StrmOpt.call(this, opts, cb) || {}; + this.G = Gunzip; + this.I = Inflate; + this.Z = Unzlib; + } + + // init substream + // overriden by AsyncDecompress + private i() { + this.s.ondata = (dat, final) => { + this.ondata(dat, final); + }; + } + + /** + * Pushes a chunk to be decompressed + * @param chunk The chunk to push + * @param final Whether this is the last chunk + */ + push(chunk: Uint8Array, final?: boolean) { + if (!this.ondata) err(5); + if (!this.s) { + if (this.p && this.p.length) { + const n = new u8(this.p.length + chunk.length); + n.set(this.p), n.set(chunk, this.p.length); + } else this.p = chunk; + if (this.p.length > 2) { + this.s = + this.p[0] == 31 && this.p[1] == 139 && this.p[2] == 8 + ? new this.G(this.o) + : (this.p[0] & 15) != 8 || + this.p[0] >> 4 > 7 || + ((this.p[0] << 8) | this.p[1]) % 31 + ? new this.I(this.o) + : new this.Z(this.o); + this.i(); + this.s.push(this.p, final); + this.p = null; + } + } else this.s.push(chunk, final); + } +} + +/** + * Asynchrononously expands compressed GZIP, Zlib, or raw DEFLATE data, automatically detecting the format + * @param data The data to decompress + * @param opts The decompression options + * @param cb The function to be called upon decompression completion + * @returns A function that can be used to immediately terminate the decompression + */ +export function decompress( + data: Uint8Array, + opts: AsyncInflateOptions, + cb: FlateCallback +): AsyncTerminable; +/** + * Asynchrononously expands compressed GZIP, Zlib, or raw DEFLATE data, automatically detecting the format + * @param data The data to decompress + * @param cb The function to be called upon decompression completion + * @returns A function that can be used to immediately terminate the decompression + */ +export function decompress( + data: Uint8Array, + cb: FlateCallback +): AsyncTerminable; +export function decompress( + data: Uint8Array, + opts: AsyncInflateOptions | FlateCallback, + cb?: FlateCallback +) { + if (!cb) (cb = opts as FlateCallback), (opts = {}); + if (typeof cb != 'function') err(7); + return data[0] == 31 && data[1] == 139 && data[2] == 8 + ? gunzip(data, opts as AsyncInflateOptions, cb) + : (data[0] & 15) != 8 || data[0] >> 4 > 7 || ((data[0] << 8) | data[1]) % 31 + ? inflate(data, opts as AsyncInflateOptions, cb) + : unzlib(data, opts as AsyncInflateOptions, cb); +} + +/** + * Expands compressed GZIP, Zlib, or raw DEFLATE data, automatically detecting the format + * @param data The data to decompress + * @param opts The decompression options + * @returns The decompressed version of the data + */ +export function decompressSync(data: Uint8Array, opts?: InflateOptions) { + return data[0] == 31 && data[1] == 139 && data[2] == 8 + ? gunzipSync(data, opts) + : (data[0] & 15) != 8 || data[0] >> 4 > 7 || ((data[0] << 8) | data[1]) % 31 + ? inflateSync(data, opts) + : unzlibSync(data, opts); +} + +/** + * Attributes for files added to a ZIP archive object + */ +export interface ZipAttributes { + /** + * The operating system of origin for this file. The value is defined + * by PKZIP's APPNOTE.txt, section 4.4.2.2. For example, 0 (the default) + * is MS/DOS, 3 is Unix, 19 is macOS. + */ + os?: number; + + /** + * The file's attributes. These are traditionally somewhat complicated + * and platform-dependent, so using them is scarcely necessary. However, + * here is a representation of what this is, bit by bit: + * + * `TTTTugtrwxrwxrwx0000000000ADVSHR` + * + * TTTT = file type (rarely useful) + * + * u = setuid, g = setgid, t = sticky + * + * rwx = user permissions, rwx = group permissions, rwx = other permissions + * + * 0000000000 = unused + * + * A = archive, D = directory, V = volume label, S = system file, H = hidden, R = read-only + * + * If you want to set the Unix permissions, for instance, just bit shift by 16, e.g. 0o644 << 16. + * Note that attributes usually only work in conjunction with the `os` setting: you must use + * `os` = 3 (Unix) if you want to set Unix permissions + */ + attrs?: number; + + /** + * Extra metadata to add to the file. This field is defined by PKZIP's APPNOTE.txt, + * section 4.4.28. At most 65,535 bytes may be used in each ID. The ID must be an + * integer between 0 and 65,535, inclusive. + * + * This field is incredibly rare and almost never needed except for compliance with + * proprietary standards and software. + */ + extra?: Record; + + /** + * The comment to attach to the file. This field is defined by PKZIP's APPNOTE.txt, + * section 4.4.26. The comment must be at most 65,535 bytes long UTF-8 encoded. This + * field is not read by consumer software. + */ + comment?: string; + + /** + * When the file was last modified. Defaults to the current time. + */ + mtime?: GzipOptions['mtime']; +} + +/** + * Options for creating a ZIP archive + */ +export interface ZipOptions extends DeflateOptions, ZipAttributes {} + +/** + * Options for expanding a ZIP archive + */ +export interface UnzipOptions { + /** + * A filter function to extract only certain files from a ZIP archive + */ + filter?: UnzipFileFilter; +} + +/** + * Options for asynchronously creating a ZIP archive + */ +export interface AsyncZipOptions extends AsyncDeflateOptions, ZipAttributes {} + +/** + * Options for asynchronously expanding a ZIP archive + */ +export interface AsyncUnzipOptions extends UnzipOptions {} + +/** + * A file that can be used to create a ZIP archive + */ +export type ZippableFile = + | Uint8Array + | Zippable + | [Uint8Array | Zippable, ZipOptions]; + +/** + * A file that can be used to asynchronously create a ZIP archive + */ +export type AsyncZippableFile = + | Uint8Array + | AsyncZippable + | [Uint8Array | AsyncZippable, AsyncZipOptions]; + +/** + * The complete directory structure of a ZIPpable archive + */ +export interface Zippable { + [path: string]: ZippableFile; +} + +/** + * The complete directory structure of an asynchronously ZIPpable archive + */ +export interface AsyncZippable { + [path: string]: AsyncZippableFile; +} + +/** + * An unzipped archive. The full path of each file is used as the key, + * and the file is the value + */ +export interface Unzipped { + [path: string]: Uint8Array; +} + +/** + * Handler for string generation streams + * @param data The string output from the stream processor + * @param final Whether this is the final block + */ +export type StringStreamHandler = (data: string, final: boolean) => void; + +/** + * Callback for asynchronous ZIP decompression + * @param err Any error that occurred + * @param data The decompressed ZIP archive + */ +export type UnzipCallback = (err: FlateError | null, data: Unzipped) => void; + +/** + * Handler for streaming ZIP decompression + * @param file The file that was found in the archive + */ +export type UnzipFileHandler = (file: UnzipFile) => void; + +// flattened Zippable +type FlatZippable = Record< + string, + [Uint8Array, A extends true ? AsyncZipOptions : ZipOptions] +>; + +// flatten a directory structure +const fltn = ( + d: D, + p: string, + t: FlatZippable, + o: ZipOptions +) => { + for (const k in d) { + let val = d[k], + n = p + k, + op = o; + if (Array.isArray(val)) + (op = mrg(o, val[1])), + (val = val[0] as unknown as D[Extract]); + if (val instanceof u8) + t[n] = [val, op] as unknown as FlatZippable[string]; + else { + t[(n += '/')] = [new u8(0), op] as unknown as FlatZippable[string]; + fltn( + val as unknown as A extends true ? AsyncZippable : Zippable, + n, + t, + o + ); + } + } +}; + +// text encoder +const te = typeof TextEncoder != 'undefined' && /*#__PURE__*/ new TextEncoder(); +// text decoder +const td = typeof TextDecoder != 'undefined' && /*#__PURE__*/ new TextDecoder(); +// text decoder stream +let tds = 0; +try { + td.decode(et, {stream: true}); + tds = 1; +} catch (e) {} + +// decode UTF8 +const dutf8 = (d: Uint8Array) => { + for (let r = '', i = 0; ; ) { + let c = d[i++]; + const eb = + ((c > 127) as unknown as number) + + ((c > 223) as unknown as number) + + ((c > 239) as unknown as number); + if (i + eb > d.length) return {s: r, r: slc(d, i - 1)}; + if (!eb) r += String.fromCharCode(c); + else if (eb == 3) { + (c = + (((c & 15) << 18) | + ((d[i++] & 63) << 12) | + ((d[i++] & 63) << 6) | + (d[i++] & 63)) - + 65536), + (r += String.fromCharCode(55296 | (c >> 10), 56320 | (c & 1023))); + } else if (eb & 1) + r += String.fromCharCode(((c & 31) << 6) | (d[i++] & 63)); + else + r += String.fromCharCode( + ((c & 15) << 12) | ((d[i++] & 63) << 6) | (d[i++] & 63) + ); + } +}; + +/** + * Streaming UTF-8 decoding + */ +export class DecodeUTF8 { + private p: Uint8Array; + private t: TextDecoder; + /** + * Creates a UTF-8 decoding stream + * @param cb The callback to call whenever data is decoded + */ + constructor(cb?: StringStreamHandler) { + this.ondata = cb; + if (tds) this.t = new TextDecoder(); + else this.p = et; + } + + /** + * Pushes a chunk to be decoded from UTF-8 binary + * @param chunk The chunk to push + * @param final Whether this is the last chunk + */ + push(chunk: Uint8Array, final?: boolean) { + if (!this.ondata) err(5); + final = !!final; + if (this.t) { + this.ondata(this.t.decode(chunk, {stream: true}), final); + if (final) { + if (this.t.decode().length) err(8); + this.t = null; + } + return; + } + if (!this.p) err(4); + const dat = new u8(this.p.length + chunk.length); + dat.set(this.p); + dat.set(chunk, this.p.length); + const {s, r} = dutf8(dat); + if (final) { + if (r.length) err(8); + this.p = null; + } else this.p = r; + this.ondata(s, final); + } + + /** + * The handler to call whenever data is available + */ + ondata: StringStreamHandler; +} + +/** + * Streaming UTF-8 encoding + */ +export class EncodeUTF8 { + private d: boolean; + /** + * Creates a UTF-8 decoding stream + * @param cb The callback to call whenever data is encoded + */ + constructor(cb?: FlateStreamHandler) { + this.ondata = cb; + } + + /** + * Pushes a chunk to be encoded to UTF-8 + * @param chunk The string data to push + * @param final Whether this is the last chunk + */ + push(chunk: string, final?: boolean) { + if (!this.ondata) err(5); + if (this.d) err(4); + this.ondata(strToU8(chunk), (this.d = final || false)); + } + + /** + * The handler to call whenever data is available + */ + ondata: FlateStreamHandler; +} + +/** + * Converts a string into a Uint8Array for use with compression/decompression methods + * @param str The string to encode + * @param latin1 Whether or not to interpret the data as Latin-1. This should + * not need to be true unless decoding a binary string. + * @returns The string encoded in UTF-8/Latin-1 binary + */ +export function strToU8(str: string, latin1?: boolean): Uint8Array { + if (latin1) { + const ar = new u8(str.length); + for (let i = 0; i < str.length; ++i) ar[i] = str.charCodeAt(i); + return ar; + } + if (te) return te.encode(str); + const l = str.length; + let ar = new u8(str.length + (str.length >> 1)); + let ai = 0; + const w = (v: number) => { + ar[ai++] = v; + }; + for (let i = 0; i < l; ++i) { + if (ai + 5 > ar.length) { + const n = new u8(ai + 8 + ((l - i) << 1)); + n.set(ar); + ar = n; + } + let c = str.charCodeAt(i); + if (c < 128 || latin1) w(c); + else if (c < 2048) w(192 | (c >> 6)), w(128 | (c & 63)); + else if (c > 55295 && c < 57344) + (c = (65536 + (c & (1023 << 10))) | (str.charCodeAt(++i) & 1023)), + w(240 | (c >> 18)), + w(128 | ((c >> 12) & 63)), + w(128 | ((c >> 6) & 63)), + w(128 | (c & 63)); + else w(224 | (c >> 12)), w(128 | ((c >> 6) & 63)), w(128 | (c & 63)); + } + return slc(ar, 0, ai); +} + +/** + * Converts a Uint8Array to a string + * @param dat The data to decode to string + * @param latin1 Whether or not to interpret the data as Latin-1. This should + * not need to be true unless encoding to binary string. + * @returns The original UTF-8/Latin-1 string + */ +export function strFromU8(dat: Uint8Array, latin1?: boolean) { + if (latin1) { + let r = ''; + for (let i = 0; i < dat.length; i += 16384) + r += String.fromCharCode.apply(null, dat.subarray(i, i + 16384)); + return r; + } else if (td) { + return td.decode(dat); + } else { + const {s, r} = dutf8(dat); + if (r.length) err(8); + return s; + } +} + +// deflate bit flag +const dbf = (l: number) => (l == 1 ? 3 : l < 6 ? 2 : l == 9 ? 1 : 0); + +// skip local zip header +const slzh = (d: Uint8Array, b: number) => + b + 30 + b2(d, b + 26) + b2(d, b + 28); + +// read zip header +const zh = (d: Uint8Array, b: number, z: boolean) => { + const fnl = b2(d, b + 28), + fn = strFromU8(d.subarray(b + 46, b + 46 + fnl), !(b2(d, b + 8) & 2048)), + es = b + 46 + fnl, + bs = b4(d, b + 20); + const [sc, su, off] = + z && bs == 4294967295 ? z64e(d, es) : [bs, b4(d, b + 24), b4(d, b + 42)]; + return [ + b2(d, b + 10), + sc, + su, + fn, + es + b2(d, b + 30) + b2(d, b + 32), + off + ] as const; +}; + +// read zip64 extra field +const z64e = (d: Uint8Array, b: number) => { + for (; b2(d, b) != 1; b += 4 + b2(d, b + 2)); + return [b8(d, b + 12), b8(d, b + 4), b8(d, b + 20)] as const; +}; + +// zip header file +type ZHF = Omit; + +// extra field length +const exfl = (ex?: ZHF['extra']) => { + let le = 0; + if (ex) { + for (const k in ex) { + const l = ex[k].length; + if (l > 65535) err(9); + le += l + 4; + } + } + return le; +}; + +// write zip header +const wzh = ( + d: Uint8Array, + b: number, + f: ZHF, + fn: Uint8Array, + u: boolean, + c: number, + ce?: number, + co?: Uint8Array +) => { + const fl = fn.length, + ex = f.extra, + col = co && co.length; + let exl = exfl(ex); + wbytes(d, b, ce != null ? 0x2014b50 : 0x4034b50), (b += 4); + if (ce != null) (d[b++] = 20), (d[b++] = f.os); + (d[b] = 20), (b += 2); // spec compliance? what's that? + (d[b++] = (f.flag << 1) | (c < 0 && 8)), (d[b++] = u && 8); + (d[b++] = f.compression & 255), (d[b++] = f.compression >> 8); + const dt = new Date(f.mtime == null ? Date.now() : f.mtime), + y = dt.getFullYear() - 1980; + if (y < 0 || y > 119) err(10); + wbytes( + d, + b, + (y << 25) | + ((dt.getMonth() + 1) << 21) | + (dt.getDate() << 16) | + (dt.getHours() << 11) | + (dt.getMinutes() << 5) | + (dt.getSeconds() >> 1) + ), + (b += 4); + if (c != -1) { + wbytes(d, b, f.crc); + wbytes(d, b + 4, c < 0 ? -c - 2 : c); + wbytes(d, b + 8, f.size); + } + wbytes(d, b + 12, fl); + wbytes(d, b + 14, exl), (b += 16); + if (ce != null) { + wbytes(d, b, col); + wbytes(d, b + 6, f.attrs); + wbytes(d, b + 10, ce), (b += 14); + } + d.set(fn, b); + b += fl; + if (exl) { + for (const k in ex) { + const exf = ex[k], + l = exf.length; + wbytes(d, b, +k); + wbytes(d, b + 2, l); + d.set(exf, b + 4), (b += 4 + l); + } + } + if (col) d.set(co, b), (b += col); + return b; +}; + +// write zip footer (end of central directory) +const wzf = (o: Uint8Array, b: number, c: number, d: number, e: number) => { + wbytes(o, b, 0x6054b50); // skip disk + wbytes(o, b + 8, c); + wbytes(o, b + 10, c); + wbytes(o, b + 12, d); + wbytes(o, b + 16, e); +}; + +/** + * A stream that can be used to create a file in a ZIP archive + */ +export interface ZipInputFile extends ZipAttributes { + /** + * The filename to associate with the data provided to this stream. If you + * want a file in a subdirectory, use forward slashes as a separator (e.g. + * `directory/filename.ext`). This will still work on Windows. + */ + filename: string; + + /** + * The size of the file in bytes. This attribute may be invalid after + * the file is added to the ZIP archive; it must be correct only before the + * stream completes. + * + * If you don't want to have to compute this yourself, consider extending the + * ZipPassThrough class and overriding its process() method, or using one of + * ZipDeflate or AsyncZipDeflate. + */ + size: number; + + /** + * A CRC of the original file contents. This attribute may be invalid after + * the file is added to the ZIP archive; it must be correct only before the + * stream completes. + * + * If you don't want to have to generate this yourself, consider extending the + * ZipPassThrough class and overriding its process() method, or using one of + * ZipDeflate or AsyncZipDeflate. + */ + crc: number; + + /** + * The compression format for the data stream. This number is determined by + * the spec in PKZIP's APPNOTE.txt, section 4.4.5. For example, 0 = no + * compression, 8 = deflate, 14 = LZMA + */ + compression: number; + + /** + * Bits 1 and 2 of the general purpose bit flag, specified in PKZIP's + * APPNOTE.txt, section 4.4.4. Should be between 0 and 3. This is unlikely + * to be necessary. + */ + flag?: number; + + /** + * The handler to be called when data is added. After passing this stream to + * the ZIP file object, this handler will always be defined. To call it: + * + * `stream.ondata(error, chunk, final)` + * + * error = any error that occurred (null if there was no error) + * + * chunk = a Uint8Array of the data that was added (null if there was an + * error) + * + * final = boolean, whether this is the final chunk in the stream + */ + ondata?: AsyncFlateStreamHandler; + + /** + * A method called when the stream is no longer needed, for clean-up + * purposes. This will not always be called after the stream completes, + * so you may wish to call this.terminate() after the final chunk is + * processed if you have clean-up logic. + */ + terminate?: AsyncTerminable; +} + +type AsyncZipDat = ZHF & { + // compressed data + c: Uint8Array; + // filename + f: Uint8Array; + // comment + m?: Uint8Array; + // unicode + u: boolean; +}; + +type ZipDat = AsyncZipDat & { + // offset + o: number; +}; + +/** + * A pass-through stream to keep data uncompressed in a ZIP archive. + */ +export class ZipPassThrough implements ZipInputFile { + filename: string; + crc: number; + size: number; + compression: number; + os?: number; + attrs?: number; + comment?: string; + extra?: Record; + mtime?: GzipOptions['mtime']; + ondata: AsyncFlateStreamHandler; + private c: CRCV; + + /** + * Creates a pass-through stream that can be added to ZIP archives + * @param filename The filename to associate with this data stream + */ + constructor(filename: string) { + this.filename = filename; + this.c = crc(); + this.size = 0; + this.compression = 0; + } + + /** + * Processes a chunk and pushes to the output stream. You can override this + * method in a subclass for custom behavior, but by default this passes + * the data through. You must call this.ondata(err, chunk, final) at some + * point in this method. + * @param chunk The chunk to process + * @param final Whether this is the last chunk + */ + protected process(chunk: Uint8Array, final: boolean) { + this.ondata(null, chunk, final); + } + + /** + * Pushes a chunk to be added. If you are subclassing this with a custom + * compression algorithm, note that you must push data from the source + * file only, pre-compression. + * @param chunk The chunk to push + * @param final Whether this is the last chunk + */ + push(chunk: Uint8Array, final?: boolean) { + if (!this.ondata) err(5); + this.c.p(chunk); + this.size += chunk.length; + if (final) this.crc = this.c.d(); + this.process(chunk, final || false); + } +} + +// I don't extend because TypeScript extension adds 1kB of runtime bloat + +/** + * Streaming DEFLATE compression for ZIP archives. Prefer using AsyncZipDeflate + * for better performance + */ +export class ZipDeflate implements ZipInputFile { + filename: string; + crc: number; + size: number; + compression: number; + flag: 0 | 1 | 2 | 3; + os?: number; + attrs?: number; + comment?: string; + extra?: Record; + mtime?: GzipOptions['mtime']; + ondata: AsyncFlateStreamHandler; + private d: Deflate; + + /** + * Creates a DEFLATE stream that can be added to ZIP archives + * @param filename The filename to associate with this data stream + * @param opts The compression options + */ + constructor(filename: string, opts?: DeflateOptions) { + if (!opts) opts = {}; + ZipPassThrough.call(this, filename); + this.d = new Deflate(opts, (dat, final) => { + this.ondata(null, dat, final); + }); + this.compression = 8; + this.flag = dbf(opts.level); + } + + process(chunk: Uint8Array, final: boolean) { + try { + this.d.push(chunk, final); + } catch (e) { + this.ondata(e, null, final); + } + } + + /** + * Pushes a chunk to be deflated + * @param chunk The chunk to push + * @param final Whether this is the last chunk + */ + push(chunk: Uint8Array, final?: boolean) { + ZipPassThrough.prototype.push.call(this, chunk, final); + } +} + +type ZIFE = { + // compressed size + c: number; + // filename + f: Uint8Array; + // comment + o?: Uint8Array; + // unicode + u: boolean; + // byte offset + b: number; + // header offset + h: number; + // terminator + t: () => void; + // turn + r: () => void; +}; + +type ZipInternalFile = ZHF & ZIFE; + +// TODO: Better tree shaking + +/** + * A zippable archive to which files can incrementally be added + */ +export class Zip { + private u: ZipInternalFile[]; + private d: number; + + /** + * Creates an empty ZIP archive to which files can be added + * @param cb The callback to call whenever data for the generated ZIP archive + * is available + */ + constructor(cb?: AsyncFlateStreamHandler) { + this.ondata = cb; + this.u = []; + this.d = 1; + } + /** + * Adds a file to the ZIP archive + * @param file The file stream to add + */ + add(file: ZipInputFile) { + if (!this.ondata) err(5); + // finishing or finished + if (this.d & 2) this.ondata(err(4 + (this.d & 1) * 8, 0, 1), null, false); + else { + const f = strToU8(file.filename), + fl = f.length; + const com = file.comment, + o = com && strToU8(com); + const u = fl != file.filename.length || (o && com.length != o.length); + const hl = fl + exfl(file.extra) + 30; + if (fl > 65535) this.ondata(err(11, 0, 1), null, false); + const header = new u8(hl); + wzh(header, 0, file, f, u, -1); + let chks: Uint8Array[] = [header]; + const pAll = () => { + for (const chk of chks) this.ondata(null, chk, false); + chks = []; + }; + let tr = this.d; + this.d = 0; + const ind = this.u.length; + const uf = mrg(file, { + f, + u, + o, + t: () => { + if (file.terminate) file.terminate(); + }, + r: () => { + pAll(); + if (tr) { + const nxt = this.u[ind + 1]; + if (nxt) nxt.r(); + else this.d = 1; + } + tr = 1; + } + } as ZIFE); + let cl = 0; + file.ondata = (err, dat, final) => { + if (err) { + this.ondata(err, dat, final); + this.terminate(); + } else { + cl += dat.length; + chks.push(dat); + if (final) { + const dd = new u8(16); + wbytes(dd, 0, 0x8074b50); + wbytes(dd, 4, file.crc); + wbytes(dd, 8, cl); + wbytes(dd, 12, file.size); + chks.push(dd); + (uf.c = cl), + (uf.b = hl + cl + 16), + (uf.crc = file.crc), + (uf.size = file.size); + if (tr) uf.r(); + tr = 1; + } else if (tr) pAll(); + } + }; + this.u.push(uf); + } + } + + /** + * Ends the process of adding files and prepares to emit the final chunks. + * This *must* be called after adding all desired files for the resulting + * ZIP file to work properly. + */ + end() { + if (this.d & 2) { + this.ondata(err(4 + (this.d & 1) * 8, 0, 1), null, true); + return; + } + if (this.d) this.e(); + else + this.u.push({ + r: () => { + if (!(this.d & 1)) return; + this.u.splice(-1, 1); + this.e(); + }, + t: () => {} + } as unknown as ZipInternalFile); + this.d = 3; + } + + private e() { + let bt = 0, + l = 0, + tl = 0; + for (const f of this.u) + tl += 46 + f.f.length + exfl(f.extra) + (f.o ? f.o.length : 0); + const out = new u8(tl + 22); + for (const f of this.u) { + wzh(out, bt, f, f.f, f.u, -f.c - 2, l, f.o); + (bt += 46 + f.f.length + exfl(f.extra) + (f.o ? f.o.length : 0)), + (l += f.b); + } + wzf(out, bt, this.u.length, tl, l); + this.ondata(null, out, true); + this.d = 2; + } + + /** + * A method to terminate any internal workers used by the stream. Subsequent + * calls to add() will fail. + */ + terminate() { + for (const f of this.u) f.t(); + this.d = 2; + } + + /** + * The handler to call whenever data is available + */ + ondata: AsyncFlateStreamHandler; +} + +/** + * Asynchronously creates a ZIP file + * @param data The directory structure for the ZIP archive + * @param opts The main options, merged with per-file options + * @param cb The callback to call with the generated ZIP archive + * @returns A function that can be used to immediately terminate the compression + */ +export function zip( + data: AsyncZippable, + opts: AsyncZipOptions, + cb: FlateCallback +): AsyncTerminable; +/** + * Asynchronously creates a ZIP file + * @param data The directory structure for the ZIP archive + * @param cb The callback to call with the generated ZIP archive + * @returns A function that can be used to immediately terminate the compression + */ +export function zip(data: AsyncZippable, cb: FlateCallback): AsyncTerminable; +export function zip( + data: AsyncZippable, + opts: AsyncZipOptions | FlateCallback, + cb?: FlateCallback +) { + if (!cb) (cb = opts as FlateCallback), (opts = {}); + if (typeof cb != 'function') err(7); + const r: FlatZippable = {}; + fltn(data, '', r, opts as AsyncZipOptions); + const k = Object.keys(r); + let lft = k.length, + o = 0, + tot = 0; + const slft = lft, + files = new Array(lft); + const term: AsyncTerminable[] = []; + const tAll = () => { + for (let i = 0; i < term.length; ++i) term[i](); + }; + let cbd: FlateCallback = (a, b) => { + mt(() => { + cb(a, b); + }); + }; + mt(() => { + cbd = cb; + }); + const cbf = () => { + const out = new u8(tot + 22), + oe = o, + cdl = tot - o; + tot = 0; + for (let i = 0; i < slft; ++i) { + const f = files[i]; + try { + const l = f.c.length; + wzh(out, tot, f, f.f, f.u, l); + const badd = 30 + f.f.length + exfl(f.extra); + const loc = tot + badd; + out.set(f.c, loc); + wzh(out, o, f, f.f, f.u, l, tot, f.m), + (o += 16 + badd + (f.m ? f.m.length : 0)), + (tot = loc + l); + } catch (e) { + return cbd(e, null); + } + } + wzf(out, o, files.length, cdl, oe); + cbd(null, out); + }; + if (!lft) cbf(); + // Cannot use lft because it can decrease + for (let i = 0; i < slft; ++i) { + const fn = k[i]; + const [file, p] = r[fn]; + const c = crc(), + size = file.length; + c.p(file); + const f = strToU8(fn), + s = f.length; + const com = p.comment, + m = com && strToU8(com), + ms = m && m.length; + const exl = exfl(p.extra); + const compression = p.level == 0 ? 0 : 8; + const cbl: FlateCallback = (e, d) => { + if (e) { + tAll(); + cbd(e, null); + } else { + const l = d.length; + files[i] = mrg(p, { + size, + crc: c.d(), + c: d, + f, + m, + u: s != fn.length || (m && com.length != ms), + compression + }); + o += 30 + s + exl + l; + tot += 76 + 2 * (s + exl) + (ms || 0) + l; + if (!--lft) cbf(); + } + }; + if (s > 65535) cbl(err(11, 0, 1), null); + if (!compression) cbl(null, file); + else if (size < 160000) { + try { + cbl(null, deflateSync(file, p)); + } catch (e) { + cbl(e, null); + } + } else term.push(deflate(file, p, cbl)); + } + return tAll; +} + +/** + * Synchronously creates a ZIP file. Prefer using `zip` for better performance + * with more than one file. + * @param data The directory structure for the ZIP archive + * @param opts The main options, merged with per-file options + * @returns The generated ZIP archive + */ +export function zipSync(data: Zippable, opts?: ZipOptions) { + if (!opts) opts = {}; + const r: FlatZippable = {}; + const files: ZipDat[] = []; + fltn(data, '', r, opts); + let o = 0; + let tot = 0; + for (const fn in r) { + const [file, p] = r[fn]; + const compression = p.level == 0 ? 0 : 8; + const f = strToU8(fn), + s = f.length; + const com = p.comment, + m = com && strToU8(com), + ms = m && m.length; + const exl = exfl(p.extra); + if (s > 65535) err(11); + const d = compression ? deflateSync(file, p) : file, + l = d.length; + const c = crc(); + c.p(file); + files.push( + mrg(p, { + size: file.length, + crc: c.d(), + c: d, + f, + m, + u: s != fn.length || (m && com.length != ms), + o, + compression + }) + ); + o += 30 + s + exl + l; + tot += 76 + 2 * (s + exl) + (ms || 0) + l; + } + const out = new u8(tot + 22), + oe = o, + cdl = tot - o; + for (let i = 0; i < files.length; ++i) { + const f = files[i]; + wzh(out, f.o, f, f.f, f.u, f.c.length); + const badd = 30 + f.f.length + exfl(f.extra); + out.set(f.c, f.o + badd); + wzh(out, o, f, f.f, f.u, f.c.length, f.o, f.m), + (o += 16 + badd + (f.m ? f.m.length : 0)); + } + wzf(out, o, files.length, cdl, oe); + return out; +} + +/** + * A decoder for files in ZIP streams + */ +export interface UnzipDecoder { + /** + * The handler to call whenever data is available + */ + ondata: AsyncFlateStreamHandler; + + /** + * Pushes a chunk to be decompressed + * @param data The data in this chunk. Do not consume (detach) this data. + * @param final Whether this is the last chunk in the data stream + */ + push(data: Uint8Array, final: boolean): void; + + /** + * A method to terminate any internal workers used by the stream. Subsequent + * calls to push() should silently fail. + */ + terminate?: AsyncTerminable; +} + +/** + * A constructor for a decoder for unzip streams + */ +export interface UnzipDecoderConstructor { + /** + * Creates an instance of the decoder + * @param filename The name of the file + * @param size The compressed size of the file + * @param originalSize The original size of the file + */ + new (filename: string, size?: number, originalSize?: number): UnzipDecoder; + + /** + * The compression format for the data stream. This number is determined by + * the spec in PKZIP's APPNOTE.txt, section 4.4.5. For example, 0 = no + * compression, 8 = deflate, 14 = LZMA + */ + compression: number; +} + +/** + * Information about a file to be extracted from a ZIP archive + */ +export interface UnzipFileInfo { + /** + * The name of the file + */ + name: string; + + /** + * The compressed size of the file + */ + size: number; + + /** + * The original size of the file + */ + originalSize: number; + + /** + * The compression format for the data stream. This number is determined by + * the spec in PKZIP's APPNOTE.txt, section 4.4.5. For example, 0 = no + * compression, 8 = deflate, 14 = LZMA. If the filter function returns true + * but this value is not 8, the unzip function will throw. + */ + compression: number; +} + +/** + * A filter for files to be extracted during the unzipping process + * @param file The info for the current file being processed + * @returns Whether or not to extract the current file + */ +export type UnzipFileFilter = (file: UnzipFileInfo) => boolean; + +/** + * Streaming file extraction from ZIP archives + */ +export interface UnzipFile { + /** + * The handler to call whenever data is available + */ + ondata: AsyncFlateStreamHandler; + + /** + * The name of the file + */ + name: string; + + /** + * The compression format for the data stream. This number is determined by + * the spec in PKZIP's APPNOTE.txt, section 4.4.5. For example, 0 = no + * compression, 8 = deflate, 14 = LZMA. If start() is called but there is no + * decompression stream available for this method, start() will throw. + */ + compression: number; + + /** + * The compressed size of the file. Will not be present for archives created + * in a streaming fashion. + */ + size?: number; + + /** + * The original size of the file. Will not be present for archives created + * in a streaming fashion. + */ + originalSize?: number; + + /** + * Starts reading from the stream. Calling this function will always enable + * this stream, but ocassionally the stream will be enabled even without + * this being called. + */ + start(): void; + + /** + * A method to terminate any internal workers used by the stream. ondata + * will not be called any further. + */ + terminate: AsyncTerminable; +} + +/** + * Streaming pass-through decompression for ZIP archives + */ +export class UnzipPassThrough implements UnzipDecoder { + static compression = 0; + ondata: AsyncFlateStreamHandler; + push(data: Uint8Array, final: boolean) { + this.ondata(null, data, final); + } +} + +/** + * Streaming DEFLATE decompression for ZIP archives. Prefer AsyncZipInflate for + * better performance. + */ +export class UnzipInflate implements UnzipDecoder { + static compression = 8; + private i: Inflate; + ondata: AsyncFlateStreamHandler; + + /** + * Creates a DEFLATE decompression that can be used in ZIP archives + */ + constructor() { + this.i = new Inflate((dat, final) => { + this.ondata(null, dat, final); + }); + } + + push(data: Uint8Array, final: boolean) { + try { + this.i.push(data, final); + } catch (e) { + this.ondata(e, null, final); + } + } +} + +/** + * A ZIP archive decompression stream that emits files as they are discovered + */ +export class Unzip { + private d: UnzipDecoder; + private c: number; + private p: Uint8Array; + private k: Uint8Array[][]; + private o: Record; + + /** + * Creates a ZIP decompression stream + * @param cb The callback to call whenever a file in the ZIP archive is found + */ + constructor(cb?: UnzipFileHandler) { + this.onfile = cb; + this.k = []; + this.o = { + 0: UnzipPassThrough + }; + this.p = et; + } + + /** + * Pushes a chunk to be unzipped + * @param chunk The chunk to push + * @param final Whether this is the last chunk + */ + push(chunk: Uint8Array, final?: boolean) { + if (!this.onfile) err(5); + if (!this.p) err(4); + if (this.c > 0) { + const len = Math.min(this.c, chunk.length); + const toAdd = chunk.subarray(0, len); + this.c -= len; + if (this.d) this.d.push(toAdd, !this.c); + else this.k[0].push(toAdd); + chunk = chunk.subarray(len); + if (chunk.length) return this.push(chunk, final); + } else { + let f = 0, + i = 0, + is: number, + buf: Uint8Array; + if (!this.p.length) buf = chunk; + else if (!chunk.length) buf = this.p; + else { + buf = new u8(this.p.length + chunk.length); + buf.set(this.p), buf.set(chunk, this.p.length); + } + const l = buf.length, + oc = this.c, + add = oc && this.d; + for (; i < l - 4; ++i) { + const sig = b4(buf, i); + if (sig == 0x4034b50) { + (f = 1), (is = i); + this.d = null; + this.c = 0; + const bf = b2(buf, i + 6), + cmp = b2(buf, i + 8), + u = bf & 2048, + dd = bf & 8, + fnl = b2(buf, i + 26), + es = b2(buf, i + 28); + if (l > i + 30 + fnl + es) { + const chks: Uint8Array[] = []; + this.k.unshift(chks); + f = 2; + let sc = b4(buf, i + 18), + su = b4(buf, i + 22); + const fn = strFromU8(buf.subarray(i + 30, (i += 30 + fnl)), !u); + if (sc == 4294967295) { + [sc, su] = dd ? [-2] : z64e(buf, i); + } else if (dd) sc = -1; + i += es; + this.c = sc; + let d: UnzipDecoder; + const file = { + name: fn, + compression: cmp, + start: () => { + if (!file.ondata) err(5); + if (!sc) file.ondata(null, et, true); + else { + const ctr = this.o[cmp]; + if (!ctr) + file.ondata( + err(14, 'unknown compression type ' + cmp, 1), + null, + false + ); + d = sc < 0 ? new ctr(fn) : new ctr(fn, sc, su); + d.ondata = (err, dat, final) => { + file.ondata(err, dat, final); + }; + for (const dat of chks) d.push(dat, false); + if (this.k[0] == chks && this.c) this.d = d; + else d.push(et, true); + } + }, + terminate: () => { + if (d && d.terminate) d.terminate(); + } + } as UnzipFile; + if (sc >= 0) (file.size = sc), (file.originalSize = su); + this.onfile(file); + } + break; + } else if (oc) { + if (sig == 0x8074b50) { + (is = i += 12 + (oc == -2 && 8)), (f = 3), (this.c = 0); + break; + } else if (sig == 0x2014b50) { + (is = i -= 4), (f = 3), (this.c = 0); + break; + } + } + } + this.p = et; + if (oc < 0) { + const dat = f + ? buf.subarray( + 0, + is - 12 - (oc == -2 && 8) - (b4(buf, is - 16) == 0x8074b50 && 4) + ) + : buf.subarray(0, i); + if (add) add.push(dat, !!f); + else this.k[+(f == 2)].push(dat); + } + if (f & 2) return this.push(buf.subarray(i), final); + this.p = buf.subarray(i); + } + if (final) { + if (this.c) err(13); + this.p = null; + } + } + + /** + * Registers a decoder with the stream, allowing for files compressed with + * the compression type provided to be expanded correctly + * @param decoder The decoder constructor + */ + register(decoder: UnzipDecoderConstructor) { + this.o[decoder.compression] = decoder; + } + + /** + * The handler to call whenever a file is discovered + */ + onfile: UnzipFileHandler; +} + +const mt = + typeof queueMicrotask == 'function' + ? queueMicrotask + : typeof setTimeout == 'function' + ? setTimeout + : (fn: Function) => { + fn(); + }; + +/** + * Asynchronously decompresses a ZIP archive + * @param data The raw compressed ZIP file + * @param opts The ZIP extraction options + * @param cb The callback to call with the decompressed files + * @returns A function that can be used to immediately terminate the unzipping + */ +export function unzip( + data: Uint8Array, + opts: AsyncUnzipOptions, + cb: UnzipCallback +): AsyncTerminable; +/** + * Asynchronously decompresses a ZIP archive + * @param data The raw compressed ZIP file + * @param cb The callback to call with the decompressed files + * @returns A function that can be used to immediately terminate the unzipping + */ +export function unzip(data: Uint8Array, cb: UnzipCallback): AsyncTerminable; +export function unzip( + data: Uint8Array, + opts: AsyncUnzipOptions | UnzipCallback, + cb?: UnzipCallback +): AsyncTerminable { + if (!cb) (cb = opts as UnzipCallback), (opts = {}); + if (typeof cb != 'function') err(7); + const term: AsyncTerminable[] = []; + const tAll = () => { + for (let i = 0; i < term.length; ++i) term[i](); + }; + const files: Unzipped = {}; + let cbd: UnzipCallback = (a, b) => { + mt(() => { + cb(a, b); + }); + }; + mt(() => { + cbd = cb; + }); + let e = data.length - 22; + for (; b4(data, e) != 0x6054b50; --e) { + if (!e || data.length - e > 65558) { + cbd(err(13, 0, 1), null); + return tAll; + } + } + let lft = b2(data, e + 8); + if (lft) { + let c = lft; + let o = b4(data, e + 16); + let z = o == 4294967295 || c == 65535; + if (z) { + let ze = b4(data, e - 12); + z = b4(data, ze) == 0x6064b50; + if (z) { + c = lft = b4(data, ze + 32); + o = b4(data, ze + 48); + } + } + const fltr = opts && (opts as AsyncUnzipOptions).filter; + for (let i = 0; i < c; ++i) { + const [c, sc, su, fn, no, off] = zh(data, o, z), + b = slzh(data, off); + o = no; + const cbl: FlateCallback = (e, d) => { + if (e) { + tAll(); + cbd(e, null); + } else { + if (d) files[fn] = d; + if (!--lft) cbd(null, files); + } + }; + if ( + !fltr || + fltr({ + name: fn, + size: sc, + originalSize: su, + compression: c + }) + ) { + if (!c) cbl(null, slc(data, b, b + sc)); + else if (c == 8) { + const infl = data.subarray(b, b + sc); + // Synchronously decompress under 512KB, or barely-compressed data + if (su < 524288 || sc > 0.8 * su) { + try { + cbl(null, inflateSync(infl, {out: new u8(su)})); + } catch (e) { + cbl(e, null); + } + } else term.push(inflate(infl, {size: su}, cbl)); + } else cbl(err(14, 'unknown compression type ' + c, 1), null); + } else cbl(null, null); + } + } else cbd(null, {}); + return tAll; +} + +/** + * Synchronously decompresses a ZIP archive. Prefer using `unzip` for better + * performance with more than one file. + * @param data The raw compressed ZIP file + * @param opts The ZIP extraction options + * @returns The decompressed files + */ +export function unzipSync(data: Uint8Array, opts?: UnzipOptions) { + const files: Unzipped = {}; + let e = data.length - 22; + for (; b4(data, e) != 0x6054b50; --e) { + if (!e || data.length - e > 65558) err(13); + } + let c = b2(data, e + 8); + if (!c) return {}; + let o = b4(data, e + 16); + let z = o == 4294967295 || c == 65535; + if (z) { + let ze = b4(data, e - 12); + z = b4(data, ze) == 0x6064b50; + if (z) { + c = b4(data, ze + 32); + o = b4(data, ze + 48); + } + } + const fltr = opts && opts.filter; + for (let i = 0; i < c; ++i) { + const [c, sc, su, fn, no, off] = zh(data, o, z), + b = slzh(data, off); + o = no; + if ( + !fltr || + fltr({ + name: fn, + size: sc, + originalSize: su, + compression: c + }) + ) { + if (!c) files[fn] = slc(data, b, b + sc); + else if (c == 8) + files[fn] = inflateSync(data.subarray(b, b + sc), {out: new u8(su)}); + else err(14, 'unknown compression type ' + c); + } + } + return files; +} diff --git a/packages/office-viewer/src/util/graph.ts b/packages/office-viewer/src/util/graph.ts new file mode 100644 index 000000000..645f317d8 --- /dev/null +++ b/packages/office-viewer/src/util/graph.ts @@ -0,0 +1,470 @@ +/** + * https://github.com/datavis-tech/graph-data-structure + */ + +export type NodeId = string; +export type EdgeWeight = number; +export type EncodedEdge = string; + +export interface Serialized { + nodes: {id: NodeId}[]; + links: {source: NodeId; target: NodeId; weight: EdgeWeight}[]; +} + +export class CycleError extends Error { + constructor(message: string) { + super(message); + Object.setPrototypeOf(this, CycleError.prototype); + } +} + +export function Graph(serialized?: Serialized) { + // Returned graph instance + const graph = { + addNode, + removeNode, + nodes, + adjacent, + addEdge, + removeEdge, + hasEdge, + setEdgeWeight, + getEdgeWeight, + indegree, + outdegree, + depthFirstSearch, + hasCycle, + lowestCommonAncestors, + topologicalSort, + shortestPath, + shortestPaths, + serialize, + deserialize + }; + + // The adjacency list of the graph. + // Keys are node ids. + // Values are adjacent node id arrays. + const edges: Record = {}; + + // The weights of edges. + // Keys are string encodings of edges. + // Values are weights (numbers). + const edgeWeights: Record = {}; + + // If a serialized graph was passed into the constructor, deserialize it. + if (serialized) { + deserialize(serialized); + } + + // Adds a node to the graph. + // If node was already added, this function does nothing. + // If node was not already added, this function sets up an empty adjacency list. + function addNode(node: NodeId) { + edges[node] = adjacent(node); + return graph; + } + + // Removes a node from the graph. + // Also removes incoming and outgoing edges. + function removeNode(node: NodeId) { + // Remove incoming edges. + Object.keys(edges).forEach(function (u) { + edges[u].forEach(function (v) { + if (v === node) { + removeEdge(u, v); + } + }); + }); + + // Remove outgoing edges (and signal that the node no longer exists). + delete edges[node]; + + return graph; + } + + // Gets the list of nodes that have been added to the graph. + function nodes(): NodeId[] { + // TODO: Better implementation with set data structure + const nodeSet: Record = {}; + + Object.keys(edges).forEach(function (u) { + nodeSet[u] = true; + edges[u].forEach(function (v) { + nodeSet[v] = true; + }); + }); + return Object.keys(nodeSet); + } + + // Gets the adjacent node list for the given node. + // Returns an empty array for unknown nodes. + function adjacent(node: NodeId): NodeId[] { + return edges[node] || []; + } + + // Computes a string encoding of an edge, + // for use as a key in an object. + function encodeEdge(u: NodeId, v: NodeId): EncodedEdge { + return u + '|' + v; + } + + // Sets the weight of the given edge. + function setEdgeWeight(u: NodeId, v: NodeId, weight: EdgeWeight) { + edgeWeights[encodeEdge(u, v)] = weight; + return graph; + } + + // Gets the weight of the given edge. + // Returns 1 if no weight was previously set. + function getEdgeWeight(u: NodeId, v: NodeId): EdgeWeight { + const weight = edgeWeights[encodeEdge(u, v)]; + return weight === undefined ? 1 : weight; + } + + // Adds an edge from node u to node v. + // Implicitly adds the nodes if they were not already added. + function addEdge(u: NodeId, v: NodeId, weight?: EdgeWeight) { + addNode(u); + addNode(v); + adjacent(u).push(v); + + if (weight !== undefined) { + setEdgeWeight(u, v, weight); + } + + return graph; + } + + // Removes the edge from node u to node v. + // Does not remove the nodes. + // Does nothing if the edge does not exist. + function removeEdge(u: NodeId, v: NodeId) { + if (edges[u]) { + edges[u] = adjacent(u).filter(function (_v) { + return _v !== v; + }); + } + return graph; + } + + // Returns true if there is an edge from node u to node v. + function hasEdge(u: NodeId, v: NodeId) { + return adjacent(u).includes(v); + } + + // Computes the indegree for the given node. + // Not very efficient, costs O(E) where E = number of edges. + function indegree(node: NodeId) { + let degree = 0; + function check(v: NodeId) { + if (v === node) { + degree++; + } + } + Object.keys(edges).forEach(function (u) { + edges[u].forEach(check); + }); + return degree; + } + + // Computes the outdegree for the given node. + function outdegree(node: NodeId) { + return node in edges ? edges[node].length : 0; + } + + // Depth First Search algorithm, inspired by + // Cormen et al. "Introduction to Algorithms" 3rd Ed. p. 604 + // The additional option `includeSourceNodes` specifies whether to + // include or exclude the source nodes from the result (true by default). + // If `sourceNodes` is not specified, all nodes in the graph + // are used as source nodes. + function depthFirstSearch( + sourceNodes?: NodeId[], + includeSourceNodes: boolean = true, + errorOnCycle: boolean = false + ) { + if (!sourceNodes) { + sourceNodes = nodes(); + } + + if (typeof includeSourceNodes !== 'boolean') { + includeSourceNodes = true; + } + + const visited: Record = {}; + const visiting: Record = {}; + const nodeList: NodeId[] = []; + + function DFSVisit(node: NodeId) { + if (visiting[node] && errorOnCycle) { + throw new CycleError('Cycle found'); + } + if (!visited[node]) { + visited[node] = true; + visiting[node] = true; // temporary flag while visiting + adjacent(node).forEach(DFSVisit); + visiting[node] = false; + nodeList.push(node); + } + } + + if (includeSourceNodes) { + sourceNodes.forEach(DFSVisit); + } else { + sourceNodes.forEach(function (node) { + visited[node] = true; + }); + sourceNodes.forEach(function (node) { + adjacent(node).forEach(DFSVisit); + }); + } + + return nodeList; + } + + // Returns true if the graph has one or more cycles and false otherwise + function hasCycle(): boolean { + try { + depthFirstSearch(undefined, true, true); + // No error thrown -> no cycles + return false; + } catch (error) { + if (error instanceof CycleError) { + return true; + } else { + throw error; + } + } + } + + // Least Common Ancestors + // Inspired by https://github.com/relaxedws/lca/blob/master/src/LowestCommonAncestor.php code + // but uses depth search instead of breadth. Also uses some optimizations + function lowestCommonAncestors(node1: NodeId, node2: NodeId) { + const node1Ancestors: NodeId[] = []; + const lcas: NodeId[] = []; + + function CA1Visit(visited: Record, node: NodeId): boolean { + if (!visited[node]) { + visited[node] = true; + node1Ancestors.push(node); + if (node == node2) { + lcas.push(node); + return false; // found - shortcut + } + return adjacent(node).every(node => { + return CA1Visit(visited, node); + }); + } else { + return true; + } + } + + function CA2Visit(visited: Record, node: NodeId) { + if (!visited[node]) { + visited[node] = true; + if (node1Ancestors.indexOf(node) >= 0) { + lcas.push(node); + } else if (lcas.length == 0) { + adjacent(node).forEach(node => { + CA2Visit(visited, node); + }); + } + } + } + + if (CA1Visit({}, node1)) { + // No shortcut worked + CA2Visit({}, node2); + } + + return lcas; + } + + // The topological sort algorithm yields a list of visited nodes + // such that for each visited edge (u, v), u comes before v in the list. + // Amazingly, this comes from just reversing the result from depth first search. + // Cormen et al. "Introduction to Algorithms" 3rd Ed. p. 613 + function topologicalSort( + sourceNodes?: NodeId[], + includeSourceNodes: boolean = true + ) { + return depthFirstSearch(sourceNodes, includeSourceNodes, true).reverse(); + } + + // Dijkstra's Shortest Path Algorithm. + // Cormen et al. "Introduction to Algorithms" 3rd Ed. p. 658 + // Variable and function names correspond to names in the book. + function shortestPath(source: NodeId, destination: NodeId) { + // Upper bounds for shortest path weights from source. + const d: Record = {}; + + // Predecessors. + const p: Record = {}; + + // Poor man's priority queue, keyed on d. + let q: Record = {}; + + function initializeSingleSource() { + nodes().forEach(function (node) { + d[node] = Infinity; + }); + if (d[source] !== Infinity) { + throw new Error('Source node is not in the graph'); + } + if (d[destination] !== Infinity) { + throw new Error('Destination node is not in the graph'); + } + d[source] = 0; + } + + // Adds entries in q for all nodes. + function initializePriorityQueue() { + nodes().forEach(function (node) { + q[node] = true; + }); + } + + // Returns true if q is empty. + function priorityQueueEmpty() { + return Object.keys(q).length === 0; + } + + // Linear search to extract (find and remove) min from q. + function extractMin(): NodeId | null { + let min = Infinity; + let minNode; + Object.keys(q).forEach(function (node) { + if (d[node] < min) { + min = d[node]; + minNode = node; + } + }); + if (minNode === undefined) { + // If we reach here, there's a disconnected subgraph, and we're done. + q = {}; + return null; + } + delete q[minNode]; + return minNode; + } + + function relax(u: NodeId, v: NodeId) { + const w = getEdgeWeight(u, v); + if (d[v] > d[u] + w) { + d[v] = d[u] + w; + p[v] = u; + } + } + + function dijkstra() { + initializeSingleSource(); + initializePriorityQueue(); + while (!priorityQueueEmpty()) { + const u = extractMin(); + if (u === null) return; + adjacent(u).forEach(function (v) { + relax(u as string, v); + }); + } + } + + // Assembles the shortest path by traversing the + // predecessor subgraph from destination to source. + function path() { + const nodeList: NodeId[] & {weight?: EdgeWeight} = []; + let weight = 0; + let node = destination; + while (p[node]) { + nodeList.push(node); + weight += getEdgeWeight(p[node], node); + node = p[node]; + } + if (node !== source) { + throw new Error('No path found'); + } + nodeList.push(node); + nodeList.reverse(); + nodeList.weight = weight; + return nodeList; + } + + dijkstra(); + + return path(); + } + + function shortestPaths(source: NodeId, destination: NodeId) { + let path = shortestPath(source, destination); + const paths = [path], + removedEdges: {u: NodeId; v: NodeId; weight: EdgeWeight}[] = [], + weight = path.weight; + while (weight) { + const u = path[0]; + const v = path[1]; + + if (hasEdge(u, v)) { + removedEdges.push({u, v, weight: getEdgeWeight(u, v)}); + removeEdge(u, v); + } + + if (hasEdge(v, u)) { + removedEdges.push({u: v, v: u, weight: getEdgeWeight(v, u)}); + removeEdge(v, u); + } + + try { + path = shortestPath(source, destination); + if (!path.weight || weight < path.weight) break; + paths.push(path); + } catch (e) { + break; + } + } + for (const {u, v, weight} of removedEdges) addEdge(u, v, weight); + return paths; + } + + // Serializes the graph. + function serialize() { + const serialized: Serialized = { + nodes: nodes().map(function (id) { + return {id: id}; + }), + links: [] + }; + + serialized.nodes.forEach(function (node) { + const source = node.id; + adjacent(source).forEach(function (target) { + serialized.links.push({ + source: source, + target: target, + weight: getEdgeWeight(source, target) + }); + }); + }); + + return serialized; + } + + // Deserializes the given serialized graph. + function deserialize(serialized: Serialized) { + serialized.nodes.forEach(function (node) { + addNode(node.id); + }); + serialized.links.forEach(function (link) { + addEdge(link.source, link.target, link.weight); + }); + return graph; + } + + // The returned graph instance. + return graph; +} + +// 新增了这个 +export type GraphInstance = ReturnType; + +export default Graph; diff --git a/packages/office-viewer/src/word/parse/jcToTextAlign.ts b/packages/office-viewer/src/word/parse/jcToTextAlign.ts index 4a6217da4..76c35c998 100644 --- a/packages/office-viewer/src/word/parse/jcToTextAlign.ts +++ b/packages/office-viewer/src/word/parse/jcToTextAlign.ts @@ -16,7 +16,6 @@ export function jcToTextAlign(jc: string) { case 'distribute': return 'justify'; default: - 'left'; + return 'left'; } - return jc; } diff --git a/packages/office-viewer/tools/excelParseTest.ts b/packages/office-viewer/tools/excelParseTest.ts index 97b379d4c..b9e4d0357 100644 --- a/packages/office-viewer/tools/excelParseTest.ts +++ b/packages/office-viewer/tools/excelParseTest.ts @@ -9,22 +9,9 @@ global.document = document; global.Blob = Blob; global.URL = URL; -import {readdir} from 'node:fs/promises'; -import {resolve} from 'path'; import {readFileSync} from 'fs'; import {createOfficeViewer} from '../src'; - -async function* getFiles(dir: string): AsyncGenerator { - const dirs = await readdir(dir, {withFileTypes: true}); - for (const dirent of dirs) { - const res = resolve(dir, dirent.name); - if (dirent.isDirectory()) { - yield* getFiles(res); - } else { - yield res; - } - } -} +import {getFiles} from './getFiles'; const dir = process.argv[2]; diff --git a/packages/office-viewer/tools/functionCount.ts b/packages/office-viewer/tools/functionCount.ts new file mode 100644 index 000000000..158b5ce6c --- /dev/null +++ b/packages/office-viewer/tools/functionCount.ts @@ -0,0 +1,394 @@ +/** + * 统计一下目前实现函数的数量 + */ + +import {functions} from '../src/excel/formula/functions/functions'; +import {FormulaVisitor} from '../src/excel/formula/eval/FormulaVisitor'; +import { + FunctionName, + builtinFunctionSet +} from '../src/excel/formula/builtinFunctions'; +import {specialFunctions} from '../src/excel/formula/functions/special'; + +const mockEnv = {} as any; + +const formulaVisitor = new FormulaVisitor(mockEnv); + +console.log(`functions count: ${functions.size + specialFunctions.size}`); + +const formulsjs = new Set([ + 'ABS', + 'ACCRINT', + 'ACOS', + 'ACOSH', + 'ACOT', + 'ACOTH', + 'AGGREGATE', + 'AND', + 'ARABIC', + 'ASIN', + 'ASINH', + 'ATAN', + 'ATAN2', + 'ATANH', + 'AVEDEV', + 'AVERAGE', + 'AVERAGEA', + 'AVERAGEIF', + 'AVERAGEIFS', + 'BASE', + 'BESSELI', + 'BESSELJ', + 'BESSELK', + 'BESSELY', + 'BETADIST', + 'BETAINV', + 'BIN2DEC', + 'BIN2HEX', + 'BIN2OCT', + 'BINOMDIST', + 'BITAND', + 'BITLSHIFT', + 'BITOR', + 'BITRSHIFT', + 'BITXOR', + 'CEILING', + 'CEILINGMATH', + 'CEILINGPRECISE', + 'CHAR', + 'CHIDIST', + 'CHIDISTRT', + 'CHIINV', + 'CHIINVRT', + 'CHITEST', + 'CHOOSE', + 'CLEAN', + 'CODE', + 'COLUMN', + 'COLUMNS', + 'COMBIN', + 'COMBINA', + 'COMPLEX', + 'CONCAT', + 'CONCATENATE', + 'CONVERT', + 'CORREL', + 'COS', + 'COSH', + 'COT', + 'COTH', + 'COUNT', + 'COUNTA', + 'COUNTBLANK', + 'COUNTIF', + 'COUNTIFS', + 'COUPDAYS', + 'COVAR', + 'COVARIANCEP', + 'COVARIANCES', + 'CRITBINOM', + 'CSC', + 'CSCH', + 'CUMIPMT', + 'CUMPRINC', + 'DATE', + 'DATEDIF', + 'DATEVALUE', + 'DAVERAGE', + 'DAY', + 'DAYS', + 'DAYS360', + 'DB', + 'DCOUNT', + 'DCOUNTA', + 'DDB', + 'DEC2BIN', + 'DEC2HEX', + 'DEC2OCT', + 'DECIMAL', + 'DEGREES', + 'DELTA', + 'DEVSQ', + 'DGET', + 'DISC', + 'DMAX', + 'DMIN', + 'DOLLAR', + 'DOLLARDE', + 'DOLLARFR', + 'DPRODUCT', + 'DSTDEV', + 'DSTDEVP', + 'DSUM', + 'DVAR', + 'DVARP', + 'EDATE', + 'EFFECT', + 'EOMONTH', + 'ERF', + 'ERFC', + 'EVEN', + 'EXACT', + 'EXP', + 'EXPONDIST', + 'FACT', + 'FACTDOUBLE', + 'FALSE', + 'FDIST', + 'FDISTRT', + 'FIND', + 'FINV', + 'FINVRT', + 'FISHER', + 'FISHERINV', + 'FIXED', + 'FLOOR', + 'FLOORMATH', + 'FLOORPRECISE', + 'FORECAST', + 'FREQUENCY', + 'FTEST', + 'FV', + 'FVSCHEDULE', + 'GAMMA', + 'GAMMADIST', + 'GAMMAINV', + 'GAMMALN', + 'GAMMALNPRECISE', + 'GAUSS', + 'GCD', + 'GEOMEAN', + 'GESTEP', + 'GROWTH', + 'HARMEAN', + 'HEX2BIN', + 'HEX2DEC', + 'HEX2OCT', + 'HLOOKUP', + 'HOUR', + 'HYPGEOMDIST', + 'IF', + 'IFERROR', + 'IFNA', + 'IFS', + 'IMABS', + 'IMAGINARY', + 'IMARGUMENT', + 'IMCONJUGATE', + 'IMCOS', + 'IMCOSH', + 'IMCOT', + 'IMCSC', + 'IMCSCH', + 'IMDIV', + 'IMEXP', + 'IMLN', + 'IMLOG10', + 'IMLOG2', + 'IMPOWER', + 'IMPRODUCT', + 'IMREAL', + 'IMSEC', + 'IMSECH', + 'IMSIN', + 'IMSINH', + 'IMSQRT', + 'IMSUB', + 'IMSUM', + 'IMTAN', + 'INDEX', + 'INT', + 'INTERCEPT', + 'IPMT', + 'IRR', + 'ISBLANK', + 'ISERR', + 'ISERROR', + 'ISEVEN', + 'ISLOGICAL', + 'ISNA', + 'ISNONTEXT', + 'ISNUMBER', + 'ISODD', + 'ISOWEEKNUM', + 'ISPMT', + 'ISTEXT', + 'KURT', + 'LARGE', + 'LCM', + 'LEFT', + 'LEN', + 'LINEST', + 'LN', + 'LOG', + 'LOG10', + 'LOGEST', + 'LOGINV', + 'LOGNORMDIST', + 'LOGNORMINV', + 'LOOKUP', + 'LOWER', + 'MATCH', + 'MAX', + 'MAXA', + 'MAXIFS', + 'MEDIAN', + 'MID', + 'MIN', + 'MINA', + 'MINIFS', + 'MINUTE', + 'MIRR', + 'MMULT', + 'MOD', + 'MODEMULT', + 'MODESNGL', + 'MONTH', + 'MROUND', + 'MULTINOMIAL', + 'MUNIT', + 'N', + 'NA', + 'NEGBINOMDIST', + 'NETWORKDAYS', + 'NETWORKDAYSINTL', + 'NOMINAL', + 'NORMDIST', + 'NORMINV', + 'NORMSDIST', + 'NORMSINV', + 'NOT', + 'NOW', + 'NPER', + 'NPV', + 'NUMBERVALUE', + 'OCT2BIN', + 'OCT2DEC', + 'OCT2HEX', + 'ODD', + 'OR', + 'PDURATION', + 'PEARSON', + 'PERCENTILEEXC', + 'PERCENTILEINC', + 'PERCENTRANKEXC', + 'PERCENTRANKINC', + 'PERMUT', + 'PERMUTATIONA', + 'PHI', + 'PI', + 'PMT', + 'POISSONDIST', + 'POWER', + 'PPMT', + 'PRICEDISC', + 'PROB', + 'PRODUCT', + 'PROPER', + 'PV', + 'QUARTILEEXC', + 'QUARTILEINC', + 'QUOTIENT', + 'RADIANS', + 'RAND', + 'RANDBETWEEN', + 'RANKAVG', + 'RANKEQ', + 'RATE', + 'REPLACE', + 'REPT', + 'RIGHT', + 'ROMAN', + 'ROUND', + 'ROUNDDOWN', + 'ROUNDUP', + 'ROW', + 'ROWS', + 'RRI', + 'RSQ', + 'SEARCH', + 'SEC', + 'SECH', + 'SECOND', + 'SERIESSUM', + 'SIGN', + 'SIN', + 'SINH', + 'SKEW', + 'SKEWP', + 'SLN', + 'SLOPE', + 'SMALL', + 'SORT', + 'SQRT', + 'SQRTPI', + 'STANDARDIZE', + 'STDEVA', + 'STDEVP', + 'STDEVPA', + 'STDEVS', + 'STEYX', + 'SUBSTITUTE', + 'SUBTOTAL', + 'SUM', + 'SUMIF', + 'SUMIFS', + 'SUMPRODUCT', + 'SUMSQ', + 'SUMX2MY2', + 'SUMX2PY2', + 'SUMXMY2', + 'SWITCH', + 'SYD', + 'T', + 'TAN', + 'TANH', + 'TBILLEQ', + 'TBILLPRICE', + 'TBILLYIELD', + 'TDIST', + 'TDISTRT', + 'TEXT', + 'TEXTJOIN', + 'TIME', + 'TIMEVALUE', + 'TINV', + 'TODAY', + 'TRANSPOSE', + 'TREND', + 'TRIM', + 'TRIMMEAN', + 'TRUE', + 'TRUNC', + 'TTEST', + 'TYPE', + 'UNICHAR', + 'UNICODE', + 'UNIQUE', + 'UPPER', + 'VALUE', + 'VARA', + 'VARP', + 'VARPA', + 'VARS', + 'VLOOKUP', + 'WEEKDAY', + 'WEEKNUM', + 'WORKDAY', + 'XIRR', + 'XNPV', + 'XOR', + 'YEAR', + 'YEARFRAC', + 'ZTEST' +]); + +for (const key of formulsjs) { + if ( + !functions.has(key as FunctionName) && + !specialFunctions.has(key) && + builtinFunctionSet.has(key as FunctionName) + ) { + console.log(key); + } +} diff --git a/packages/office-viewer/tools/getFiles.ts b/packages/office-viewer/tools/getFiles.ts new file mode 100644 index 000000000..9d0d23d3f --- /dev/null +++ b/packages/office-viewer/tools/getFiles.ts @@ -0,0 +1,14 @@ +import {readdir} from 'node:fs/promises'; +import {resolve} from 'path'; + +export async function* getFiles(dir: string): AsyncGenerator { + const dirs = await readdir(dir, {withFileTypes: true}); + for (const dirent of dirs) { + const res = resolve(dir, dirent.name); + if (dirent.isDirectory()) { + yield* getFiles(res); + } else { + yield res; + } + } +} diff --git a/packages/office-viewer/tools/optXLSX.ts b/packages/office-viewer/tools/optXLSX.ts new file mode 100644 index 000000000..d62a9c810 --- /dev/null +++ b/packages/office-viewer/tools/optXLSX.ts @@ -0,0 +1,46 @@ +/** + * 优化 xlsx 文件，将 xml 解析为 json + * 实测发现 JSON.parser 更慢，所以这个功能废弃了 + */ + +import * as fs from 'fs'; + +import ZipPackageParser from '../src/package/ZipPackageParser'; + +import {parseSheetData} from '../src/excel/io/excel/worksheet/parseSheetData'; +import {parseSharedStrings} from '../src/excel/io/excel/parseSharedStrings'; +import {getNodeByTagName, xml2json} from '../src/util/xml'; +import {StringItem} from '../src/excel/types/StringItem'; + +const xlsxFile = process.argv[2]; + +const zip = new ZipPackageParser(); +zip.load(fs.readFileSync(xlsxFile, null)); + +async function opt() { + let sharedStrings: StringItem[] = []; + const zipFiles = zip.getZip(); + for (const file in zipFiles) { + if (file.endsWith('sharedStrings.xml')) { + const xml = zip.getString(file); + sharedStrings = await parseSharedStrings(xml); + zip.saveFile(file + '.json', JSON.stringify(sharedStrings)); + } + } + + for (const file in zipFiles) { + if (file.search(/worksheets\/sheet\d*.xml/) !== -1) { + const xml = zip.getString(file); + const node = await xml2json(xml); + const sheetDataNode = getNodeByTagName(node, 'sheetData')!; + const sheetData = parseSheetData(sheetDataNode, sharedStrings); + zip.saveFile(file + '.json', JSON.stringify(sheetData)); + } + } + + const zipContent = zip.generateZip(); + + fs.writeFileSync(xlsxFile.replace('.xlsx', '.opt.xlsx'), zipContent); +} + +opt(); diff --git a/packages/office-viewer/tools/testExcelRender.ts b/packages/office-viewer/tools/testExcelRender.ts new file mode 100644 index 000000000..4911db090 --- /dev/null +++ b/packages/office-viewer/tools/testExcelRender.ts @@ -0,0 +1,31 @@ +/** + * 批量测试某个目录下的 xlsx 文件是否渲染报错 + */ + +import puppeteer, {ElementHandle} from 'puppeteer'; +import {getFiles} from './getFiles'; + +(async () => { + const browser = await puppeteer.launch(); + const page = await browser.newPage(); + + await page.goto('http://localhost:5173/examples/excel.html'); + + const dir = process.argv[2]; + + const uploadFile = (await page.$( + '#uploadFile' + )!) as ElementHandle; + + for await (const file of getFiles(dir)) { + if (file.endsWith('.xlsx') && !file.includes('~$')) { + uploadFile?.uploadFile(file); + console.log(file); + await page.waitForSelector('.ov-excel-content', { + timeout: 2000 + }); + } + } + + await browser.close(); +})(); diff --git a/packages/office-viewer/tools/testFormulaParser.ts b/packages/office-viewer/tools/testFormulaParser.ts new file mode 100644 index 000000000..f73a7a350 --- /dev/null +++ b/packages/office-viewer/tools/testFormulaParser.ts @@ -0,0 +1,84 @@ +import {readFileSync, writeFileSync} from 'fs'; + +import process from 'node:process'; + +import {functions} from '../src/excel/formula/functions/functions'; +import {FormulaVisitor} from '../src/excel/formula/eval/FormulaVisitor'; + +import {Parser} from '../src/excel/formula/Parser'; +import {tokenize} from '../src/excel/formula/tokenizer'; +import {ASTNode} from '../src/excel/formula/ast/ASTNode'; +import { + FunctionName, + builtinFunctionSet +} from '../src/excel/formula/builtinFunctions'; +import {specialFunctions} from '../src/excel/formula/functions/special'; + +const mockEnv = {} as any; + +const formulaVisitor = new FormulaVisitor(mockEnv); + +const file = process.argv[2]; + +const content = readFileSync(file, 'utf-8').replace(/\r\n/g, '\n'); + +const usedFunctions = new Map(); + +function addFunctions(ast: ASTNode) { + if (ast.type === 'Function') { + const functionName = ast.token.value.replace(/\($/, ''); + if (usedFunctions.has(functionName)) { + usedFunctions.set(functionName, usedFunctions.get(functionName)! + 1); + } else { + usedFunctions.set(functionName, 1); + } + } + for (const child of ast.children) { + if (Array.isArray(child)) { + for (const c of child) { + addFunctions(c); + } + continue; + } + addFunctions(child); + } +} + +for (const line of content.split('\n')) { + if (line.trim() === '') { + continue; + } + if (line.startsWith('#')) { + continue; + } + const formula = line.substring(1, line.length - 1).replace(/""/g, '"'); + // console.log(formula); + + const parser = new Parser(tokenize(formula)); + const ast = parser.parse(); + addFunctions(ast); +} + +console.log(usedFunctions.size); + +const notFoundFunctions = new Map(); + +for (const [func, count] of usedFunctions) { + if ( + !functions.has(func as FunctionName) && + builtinFunctionSet.has(func as FunctionName) + ) { + notFoundFunctions.set(func, count); + } +} + +// 这些函数是在执行时实现的 +for (const [func] of specialFunctions) { + notFoundFunctions.delete(func); +} + +const mapSort = new Map( + [...notFoundFunctions.entries()].sort((a, b) => b[1] - a[1]) +); + +console.log(mapSort); diff --git a/packages/office-viewer/tsconfig.json b/packages/office-viewer/tsconfig.json index 52b215754..67457e308 100644 --- a/packages/office-viewer/tsconfig.json +++ b/packages/office-viewer/tsconfig.json @@ -14,6 +14,6 @@ ], "paths": {} }, - "include": ["src/**/*"], + "include": ["src/**/*", "tools/functionCount.ts"], "references": [] }